{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Results_summary_Qtrly ","Diagnostics_2010 ","Notes","Model inputs","Capacity and throughput","Post-tax total revenue","Tariff calculation","ICB roll forward","CAPEX 2000-2009 roll forward","CAPEX 2010-2019 roll forward","Capital base 2010-2019","Tax asset base_1994-1999","Tax asset base 2000-2009","Tax asset base 2010-2110","Consolidated tax asset base"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":17,"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":"Results_summary_Qtrly ","index":0,"n_rows":60,"n_cols":40,"rows_kept":60,"cut":false,"hidden":true,"merged":[[2,6,2,7]]}
[]
[null,"GOLDFIELDS GAS PIPELINE",null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"REFERENCE TARIFF MODEL FOR 2013 -2017 AA PERIOD",null,null,null,null,{"$f":"IF(ROUND(#REF!,8)=0,\"\",\"RESET TARIFF\")","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null," ",null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,"General"]
[null,"A series of assumptions have been made about business relationships in the preparation of this model."]
[null,"In developing the input data for rolling forward the opening capital base, actual opex and capex expenditures have been used for the period from 2010 to 2011; "]
[]
[]
[]
[null,"Model "]
[]
[null,"This model determines the Roll forward capital base, total revenue and reference tariff for the Goldfields Gas Pipeline."]
[]
[null,"Worksheets"]
[null,"Results_summary",null,null,null,null,"Quarterly tariff forecasts and key assumptions "]
[null,"Reference_tariff calc._annual",null,null,null,null,"Annual allowable reference revenue calculation for the period 1 January 2010 to 31 December 2014 "]
[null,"Reference_tariff calc._qtrly",null,null,null,null,"Reference tariff calculation on a quarterly basis for the periods 1 January 2010 to 31 December 2014"]
[null,"Diagnostics",null,null,null,null,"Provides check on the Reference Service revenue and tariff calculation"]
[null,"Diagnostics_COS",null,null,null,null,"Provides check on the COS calculation"]
[null,"Cost of Service_revenue",null,null,null,null,"Provides COS revenue calculation for the covered pipeline"]
[null,"Opex_allocation",null,null,null,null,"Provides share of Reference service opex"]
[null,"Capacity and throughput",null,null,null,null,"Annual capacity and throughput forecasts for 1 January 2010 to 31 December 2014"]
[null,"Capacity and throughput_qtly",null,null,null,null,"Capacity and throughput forecasts on quarterly basis for 1 January 2010 to 31 December 2014"]
[null,"WACC_estimate",null,null,null,null,"Provides a range of assumptions on the underlying WACC parameters and point estimate of pretax nominal WACC adopted in the calculation"]
[null,"IAB Rollfwd 2000-2014",null,null,null,null,"IAB roll forward and depreciation calculation for 2000 to 2014"]
[null,"Capex Rollfwd 2000-2014",null,null,null,null,"Existing Capex roll forward and depreciation calculation for the period 2000 to 2014"]
[null,"Capex Rollfwd 2010-2014",null,null,null,null,"New Capex roll forward and depreciation calculation for the period 2010 to 2014"]
[null,"Asset base_2000-2009",null,null,null,null,"Capital base roll forward summary for the period from 1 January 2000 to 31 December 2009 "]
[null,"Asset base_2010-2014",null,null,null,null,"Capital base roll forward summary for the period from 1 January 2010 to 31 December 2014"]
[]
[]
[]
[null,"Inputs"]
[null,"All model inputs are shown in blue colour fonts as shown here",null,null,null,null,null,null,null,123]
[null,"All monetary inputs are expressed in $m rounded to 3 decimal places"]
[null,"All monetary inputs for Opex and Capex are in nominal $ of the day; IAB and depreciations are in historical dollar i.e. $2000 as per the previous AA"]
[null,"Pipe capacity forecasts are shown in TJ/d rounded to 2 decimal places "]
[null,"Pipe throughput forecasts are expressed in TJ/d rounded to 2 decimal places"]
[null,"Changes to the model inputs and rows are coloured in green"]
[]
[null,"Model outputs",null,null,null,null,null,null,{"$f":"I2","v":{"$error":"#REF!"}},{"$f":"J2","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AC2","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[null,"Opening capital base (1 January 2013) $2000",null,null,null,null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capital base 2010-2019'!L19","v":411.19062265850215}]
[null,"Nominal-pre tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Inflation forecasts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Reference service capacity",null,null,null,null,null,"TJ/d"]
[]
[null,"Qtly Reference tariff  2013 to 2017"]
[]
[null,"Toll charge",null,null,null,null,null,"$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Reservation charge",null,null,null,null,null,"$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Throughput charge",null,null,null,null,null,"$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Revenue from reference tariff",null,null,null,null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Diagnostics_2010 ","index":1,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":true,"merged":[[2,6,2,7]]}
[]
[null,"GOLDFIELDS GAS PIPELINE",null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"COS Diagnostics on Covered Pipeline Asset",null,null,null,null,{"$f":"IF(ROUND(H9,8)=0,\"\",\"RESET TARIFF\")","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,"Diagnostics on COS analysis"]
[null," ",null,null,null,null,null," "]
[null,"Revenue requirement",null,null,null,null,null,{"$f":"I20-I26","v":{"$error":"#REF!"}}]
[]
[null,"Revenue requirement"]
[null,"Capital base",null,null,null,null,"$m",null,{"$f":"'Capital base 2010-2019'!I19","v":442.56235065840127}]
[null,"Non-capital costs",null,null,null,null,"$m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Capital expenditure",null,null,null,null,"$m",null,{"$f":"'Capital base 2010-2019'!I33","v":0.66387799999999986},{"$f":"'Capital base 2010-2019'!J33","v":0.434892},{"$f":"'Capital base 2010-2019'!K33","v":1.011698},{"$f":"'Capital base 2010-2019'!L33","v":3.1009827140840005},{"$f":"'Capital base 2010-2019'!M33","v":2.9910125712683167}]
[null,"Over depreciation AA1",null,null,null,null,"$m",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Increase in line pack",null,null,null,null,"$m",null,{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}}]
[null,"Increase in working capital",null,null,null,null,"$m",null,{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Capital base 2010-2019'!#REF!","v":{"$error":"#REF!"}}]
[null,"Residual value",null,null,null,null,"$m",null,0,0,0,0,{"$f":"-'Capital base 2010-2019'!M60","v":-393.34091756913989}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I13:I18)","v":{"$error":"#REF!"}},{"$f":"SUM(J13:J18)","v":{"$error":"#REF!"}},{"$f":"SUM(K13:K18)","v":{"$error":"#REF!"}},{"$f":"SUM(L13:L18)","v":{"$error":"#REF!"}},{"$f":"SUM(M13:M18)","v":{"$error":"#REF!"}}]
[null,"NPV revenue requirement",null,null,null,null,"$m",null,{"$f":"I12+NPV(#REF!,I19:M19)","v":{"$error":"#REF!"}}]
[]
[null,"Return",null,null,null,null,"$m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Net Depreciation",null,null,null,null,"$m",null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,"Non capital costs",null,null,null,null,"$m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"$m",null,{"$f":"SUM(I22:I24)","v":{"$error":"#REF!"}},{"$f":"SUM(J22:J24)","v":{"$error":"#REF!"}},{"$f":"SUM(K22:K24)","v":{"$error":"#REF!"}},{"$f":"SUM(L22:L24)","v":{"$error":"#REF!"}},{"$f":"SUM(M22:M24)","v":{"$error":"#REF!"}}]
[null,"NPV revenue requirement",null,null,null,null,"$m",null,{"$f":"NPV(#REF!,I25:M25)","v":{"$error":"#REF!"}}]

{"sheet":"Notes","index":2,"n_rows":88,"n_cols":13,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"}]
[null,{"$f":"'Model inputs'!B3","v":"Access Arrangement revision 2015-2019"}]
[null,"Notes"]
[]
[null,"Tax payable calculation",null,null,null,null,{"$f":"IF(ROUND('Post-tax total revenue'!M37,6)=0,\"OK\",\"RECALCULATE\")","v":"OK"}]
[null,"Return on debt",null,null,null,null,{"$f":"'Post-tax total revenue'!K41","v":"OK"}]
[null,"Return on equity",null,null,null,null,{"$f":"'Post-tax total revenue'!K46","v":"OK"}]
[null,"Tariff calculation",null,null,null,null,{"$f":"'Tariff calculation'!G54","v":"OK"}]
[]
[]
[null,"General"]
[]
[null,"This model is a version of the tariff model which was provided,with proposed revisions to the Access Arrangement for the Goldfields Gas Pipeline (GGP),"]
[null,"to the Economic Regulation Authority (ERA) on 15 August 2014."]
[null,"The version of the model provided to the ERA on 15 August 2014 was designed to demonstrate the calculation of the proposed revised reference tariff for the GGP."]
[null,"This models similarly demonstrates the calculation of the proposed revised reference tariff. "]
[]
[null,"Information pertaining to individual users of the GGP has been aggregated."]
[]
[null,"A series of assumptions have been made about business relationships in the preparation of the model."]
[null,"In developing the input data for rolling forward the opening capital base, actual opex and capex expenditures have been used for the period from 2010 to 2013; forecasts have been used for 2014."]
[null,"The model should not be used for any purpose other than demonstration of the calculation of the proposed revised reference tariff."]
[]
[null,"Model "]
[]
[null,"This model determines the roll forward capital base, total revenue and reference tariff for the GGP."]
[]
[null,"Worksheets"]
[null,"Notes",null,null,null,null,"Notes on the model, and summaries of checks and results"]
[null,"Model inputs",null,null,null,null,"Sets out all model inputs excluding capacity and throughput forecasts"]
[null,"Capacity forecast and revenue",null,null,null,null,"Sets out capacity and throughput forecasts and distances from receipt to delivery points; calculates forecast revenue."]
[null,"Post-tax total revenue",null,null,null,null,"Calculates after-tax total revenue for each year of the access arrangement period (2015-2019)"]
[null,"Tariff calculation",null,null,null,null,"Calculates reference tariff from total revenues and forecat revenues"]
[null,"ICB roll forward",null,null,null,null,"Rolls forward the intial (1 Janaury 2000) capital base"]
[null,"CAPEX 2000-2009 roll forward",null,null,null,null,"Rolls forward additions to capital base 2000-2009"]
[null,"CAPEX 2010-2019 roll forward",null,null,null,null,"Rolls forward additions to capital base 2010-2019"]
[null,"Capital base 2010-2019",null,null,null,null,"Calculates capital base 2010-2019 from ICB roll forward, CAPEX 2000-2009 roll forward, CAPEX 2010-2019 roll forward"]
[null,"Tax asset base 1994-2000",null,null,null,null,"Calculates tax depreciation and rolls forward tax asset base from commencement of operation at the beginning of Q4 1996"]
[null,"Tax asset base 2000-2009",null,null,null,null,"Calculates tax depreciation and rolls forward tax asset base for additions to Covered Pipeline 2000 to 2009"]
[null,"Tax asset base 2010-2019",null,null,null,null,"Calculates tax depreciation and rolls forward tax asset base for additions to Covered Pipeline 2010 to 2019"]
[null,"Consolidated tax asset base",null,null,null,null,"Summarises tax asset base and tax depreciation calculations; provides tax depreciation for post-tax total revenue calculation 2015 to 2019"]
[]
[null,"Macros"]
[]
[null,"The model includes two calcualtion macros."]
[null,"One calculates tax payable:  in worksheet Post-tax total revenue - button \"Solve for tax payable\""]
[null,"A second macro calculates the reference tariff compoenents:  in worksheet Tariff calculation - button \"Reset reference tariff\""]
[]
[]
[null,"Model inputs"]
[]
[null,"All model inputs are in two worksheets:  Model inputs and Capacity and revenue"]
[null,"The worksheet Capacity and revenue sets out the capacity and throughput forecasts used in reference tariff calculation; its also sets out the calculation of forecast revenue."]
[null,"All other inputs are in the worksheet Model inputs."]
[]
[null,"All model inputs are shown in blue:",null,null,null,null,null,null,null,123]
[null,"Results from goal seeking macros are shown in red:",null,null,null,null,null,null,null,123]
[]
[null,"All monetary inputs are expressed in $ million rounded to 3 decimal places"]
[null,"All monetary inputs for CAPEX and OPEX are historical costs (\"dollars of the day\")."]
[null,"Capacity forecasts are shown in TJ/d rounded to 2 decimal places."]
[null,"Throughput forecasts are expressed in TJ/d rounded to 2 decimal places"]
[null,"All other inputs are rounded to 2 decimal places."]
[]
[]
[null,"Model outputs",null,null,null,null,null,null,{"$f":"'Model inputs'!BB2","v":2015},{"$f":"I67+1","v":2016},{"$f":"J67+1","v":2017},2018,2019]
[]
[null,"Capital base (beginning of year)",null,null,null,null,"$m",null,{"$f":"'Post-tax total revenue'!N7","v":396.55212288537956},{"$f":"'Post-tax total revenue'!O7","v":392.9876111303941},{"$f":"'Post-tax total revenue'!P7","v":386.50969549175915},{"$f":"'Post-tax total revenue'!Q7","v":377.03124347953269},{"$f":"'Post-tax total revenue'!R7","v":366.84318408585875}]
[]
[null,"Nominal vanilla WACC",null,null,null,{"$f":"'Model inputs'!F86","v":9.6448000000000006E-2}]
[]
[null,"Total revenue"]
[null,"Return on asset",null,null,null,null,"$m",null,{"$f":"'Post-tax total revenue'!N17+'Post-tax total revenue'!N18","v":38.246659148049091},{"$f":"'Post-tax total revenue'!O17+'Post-tax total revenue'!O18","v":37.902869118304253},{"$f":"'Post-tax total revenue'!P17+'Post-tax total revenue'!P18","v":37.278087110789187},{"$f":"'Post-tax total revenue'!Q17+'Post-tax total revenue'!Q18","v":36.363909371113976},{"$f":"'Post-tax total revenue'!R17+'Post-tax total revenue'!R18","v":35.381291418712905}]
[null,"Depreciation",null,null,null,null,"$m",null,{"$f":"'Post-tax total revenue'!N19","v":10.348768092058535},{"$f":"'Post-tax total revenue'!O19","v":10.716323918452861},{"$f":"'Post-tax total revenue'!P19","v":10.906427655826453},{"$f":"'Post-tax total revenue'!Q19","v":10.991064909256574},{"$f":"'Post-tax total revenue'!R19","v":11.003081013091421}]
[null,"Over-depreciation",null,null,null,null,"$m",null,{"$f":"'Post-tax total revenue'!N20","v":-3.2112053162395888},{"$f":"'Post-tax total revenue'!O20","v":0},{"$f":"'Post-tax total revenue'!P20","v":0},{"$f":"'Post-tax total revenue'!Q20","v":0},{"$f":"'Post-tax total revenue'!R20","v":0}]
[null,"Operating expenditure",null,null,null,null,"$m",null,{"$f":"'Post-tax total revenue'!N21","v":25.27741564039431},{"$f":"'Post-tax total revenue'!O21","v":25.413259115706456},{"$f":"'Post-tax total revenue'!P21","v":26.167853869148747},{"$f":"'Post-tax total revenue'!Q21","v":26.897046358697427},{"$f":"'Post-tax total revenue'!R21","v":28.263372084817057}]
[null,"Cost of tax",null,null,null,null,"$m",null,{"$f":"'Post-tax total revenue'!N22","v":0.59133660633121887},{"$f":"'Post-tax total revenue'!O22","v":3.6770557431844826},{"$f":"'Post-tax total revenue'!P22","v":9.9936145584595319},{"$f":"'Post-tax total revenue'!Q22","v":10.1322739973648},{"$f":"'Post-tax total revenue'!R22","v":10.02968281996691}]
[null,"Value of imputation credits",null,null,null,null,"$m",null,{"$f":"'Post-tax total revenue'!N23","v":-0.14783415158280472},{"$f":"'Post-tax total revenue'!O23","v":-0.91926393579612065},{"$f":"'Post-tax total revenue'!P23","v":-2.498403639614883},{"$f":"'Post-tax total revenue'!Q23","v":-2.5330684993412},{"$f":"'Post-tax total revenue'!R23","v":-2.5074207049917274}]
[]
[null,null,null,null,null,null,"$m",null,{"$f":"SUM(I74:I80)","v":71.105140019010776},{"$f":"SUM(J74:J80)","v":76.790243959851921},81.847579554609041,81.851226137091587,82.17000663159655]
[]
[null,"Reference tariff"]
[null,"Toll charge",null,null,null,null,"$/GJ",null,{"$f":"'Tariff calculation'!I35","v":0.23580583044051046}]
[null,"Capacity reservation charge",null,null,null,null,"$/GJ km",null,{"$f":"'Tariff calculation'!I36","v":1.4590015812629721E-3}]
[null,"Throughput charge",null,null,null,null,"$/GJ km",null,{"$f":"'Tariff calculation'!I37","v":4.4245381329548428E-4}]
[]
[null,"Forecast revenue",null,null,null,null,"$m",null,{"$f":"'Tariff calculation'!I25","v":72.700997133123295},{"$f":"'Tariff calculation'!J25","v":80.247260808564434},{"$f":"'Tariff calculation'!K25","v":79.865889274668746},{"$f":"'Tariff calculation'!L25","v":79.865889274668746},{"$f":"'Tariff calculation'!M25","v":79.865889274668746}]

{"sheet":"Model inputs","index":3,"n_rows":137,"n_cols":58,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[]
[null,"GOLDFIELDS GAS PIPELINE",null,null,null,null,null,null,2000,2000,2000,2000,2001,2001,2001,2001,2002,2002,2002,2002,2003,2003,2003,2003,2004,2004,2004,2004,2005,2005,2005,2005,2006,2006,2006,2006,2007,2007,2007,2007,2008,2008,2008,2008,2009,2009,2009,2009,2010,{"$f":"AW2+1","v":2011},{"$f":"AX2+1","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,"Access Arrangement revision 2015-2019",null,null,null,null,null,null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[null,null,null,null,null,null,null,null,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365]
[]
[]
[null,"Asset groups and asset lives for regulation"]
[]
[null,"Pipeline and laterals",null,null,null,null,70,"  years"]
[null,"Main line valve and scraper stations",null,null,null,null,50,"  years"]
[null,"Compressor stations",null,null,null,null,30,"  years"]
[null,"Receipt and delivery point facilities",null,null,null,null,30,"  years"]
[null,"SCADA and communications",null,null,null,null,15,"  years"]
[null,"Cathodic protection",null,null,null,null,15,"  years"]
[null,"Maintenance bases and depots",null,null,null,null,50,"  years"]
[null,"Other depreciable assets",null,null,null,null,10,"  years"]
[null,"Non-depreciable assets"]
[]
[null,"Initial capital base"]
[]
[null,{"$f":"B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",438.65553578864484]
[null,"Main line valve and scraper stations",null,null,null,null,null,"$m  ",9.1777717576504454]
[null,"Compressor stations",null,null,null,null,null,"$m  ",41.575994885587399]
[null,"Receipt and delivery point facilities",null,null,null,null,null,"$m  ",1.5343439751319885]
[null,"SCADA and communications",null,null,null,null,null,"$m  ",10.129588107098701]
[null,"Cathodic protection",null,null,null,null,null,"$m  ",1.8288330185978565]
[null,"Maintenance bases and depots",null,null,null,null,null,"$m  ",7.7276425577145043]
[null,"Other depreciable assets",null,null,null,null,null,"$m  ",0.43935521992602611]
[null,"Non-depreciable assets",null,null,null,null,null,"$m  ",2.5816759288043478]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I21:I30)","v":513.6507412391561}]
[]
[null,"Depreciation:  initial capital base"]
[]
[null,{"$f":"B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473]
[null,"Main line valve and scraper stations",null,null,null,null,null,"$m  ",5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418232E-2]
[null,"Compressor stations",null,null,null,null,null,"$m  ",0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130001]
[null,"Receipt and delivery point facilities",null,null,null,null,null,"$m  ",1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2]
[null,"SCADA and communications",null,null,null,null,null,"$m  ",0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,0.2665681080815448,-5.3290705182007514E-15,-5.3290705182007514E-15]
[null,"Cathodic protection",null,null,null,null,null,"$m  ",4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,0,0]
[null,"Maintenance bases and depots",null,null,null,null,null,"$m  ",4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2]
[null,"Other depreciable assets",null,null,null,null,null,"$m  ",2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16,-3.8857805861880479E-16]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I35:I43)","v":2.5741948257783447},{"$f":"SUM(J35:J43)","v":2.5741948257783447},2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.235090909667627,2.235090909667627]
[]
[null,"CAPEX:  2000-2019:  actual and forecast"]
[]
[null,{"$f":"B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,0,3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,3.3865370000000006,2.0002208600000002,0.31251992200000001,0,0.25504029634600006]
[null,"Main line valve and scraper stations",null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0,0.70019399999999998,0,0,0]
[null,"Compressor stations",null,null,null,null,null,"$m  ",0.72660780749999998,0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,{"$f":"0.28744481+0.079","v":0.36644481000000001},6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,0,0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.43113199999999996,4.7300000000000002E-2,0.258575,0.57965199999999995,0.90852733333333335,1.0700052000000002,0.89858229999999994,0,0.24216447555960002,0.34430440006710006]
[null,"Receipt and delivery point facilities",null,null,null,null,null,"$m  ",4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.3681430000000001E-2,0.12254545999999999,0.11840168000000001,0.12576145999999999,0.39607319999999996,8.4530830000000015E-2,1.2866999999999997E-4,0,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.17405899999999999,0.40788000000000008,0,0.72119982000000005,0.42094029494000013,0]
[null,"SCADA and communications",null,null,null,null,null,"$m  ",6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.3974607500000001E-2,1.3974607500000001E-2,1.3974607500000001E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.109894455,0.109894455,0.109894455,2.5001669999999997E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999996E-2,7.2682500000000004E-3,5.7294850000000001E-2,0.30337708999999996,0.33711321000000005,0.24756856999999999,0.46381264999999999,4.2751500000000001E-3,0,0.18188199999999999,0.36437999999999998,0.72734200000000004,0.472833,0.86580751332598271,0.56683990000000017,0.49818803100000009,0.21635994600000003,4.9522387640000012E-2,5.1008059269200011E-2]
[null,"Cathodic protection",null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0.10197000000000001,3.6176689999999997E-2,9.3755976600000013E-2,2.8475372893000006E-2,2.9329634079790005E-2]
[null,"Maintenance bases and depots",null,null,null,null,null,"$m  ",1.8229499999999998E-3,1.8229499999999998E-3,1.8229499999999998E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,0,6.127893999999999E-2,1.224307E-2,7.1221339999999994E-2,0,0,0,1.881E-2,8.9103999999999989E-2,0,0,1.32,9.1374800000000006E-2,0.658273,0,0,0,0]
[null,"Other depreciable assets",null,null,null,null,null,"$m  ",0.13555803250000001,0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999997,0.39829844999999997,8.1181790000000004E-2,0.1946215,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140010000000001E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,3.9133560000000005E-2,0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.56726471408400003,0.9512439246090002,0.59275123707305022,0.1050463988179155,8.4139979000000018E-2,6.1902984550000019E-2,6.3760074086500015E-2]
[null,"Non-depreciable assets",null,null,null,null,null,"$m  ",-1.4566759288043478,1.8233691478021981,0,-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447237E-2,0,1.4593287686413043,-3.6412046373626161E-2,-3.5620480148113032E-2,0,-0.70802155922807231,0,-2.7537414502719404E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913002,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,-0.18220377448638292,0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I48:I57)","v":-0.54564296380434785},{"$f":"SUM(J48:J57)","v":2.734402112802198},0.91103296499999997,0.89121373513258462,2.0978484500000003,2.8731246820652179,2.0695097010989012,2.0701257608576209,0.27984451000000005,-0.34754902945652172,0.25901625535714273,0.25946904350155281,2.5346856175000001,3.9940143861413047,2.4982735711263739,2.4990651373518871,1.5348565900000002,0.82683503077192788,1.5348565900000002,1.5073191754972808,0.64429108999999996,0.49697056025253117,0.11737568923076935,0.11914884903010053,0.25426494999999999,1.1665810517391302,0.66376746494505523,0.37516028548972757,0.62352408999999998,0.86407158956521746,0.25653180802197795,5.5703883717152347E-2,4.6401810000000002E-2,0.37456819551361697,0.42474631999999996,0.63666889057333986,0.92855682000000006,1.5927771321739128,0.24143877043956036,0.70186011303870066,0.66387799999999986,0.434892,1.011698,3.1009827140840005,2.9910125712683167,6.7842563370730513,4.2384082798179152,1.4279756436000002,0.80300551558260025,0.74344246384859025]
[]
[null,"CAPEX:  2000-2014:  forecast used for AA depreciation"]
[]
[null,{"$f":"B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Main line valve and scraper stations",null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6000000000000003E-2,0,0,0,0]
[null,"Compressor stations",null,null,null,null,null,"$m  ",0.72660780749999998,0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326749999999,0.16236326749999999,0.16236326749999999,0.16236326749999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189349999999,1.0182189349999999,1.0182189349999999,1.0182189349999999,0.10747785178217899,0.10747785178217899,0.10747785178217899,0.10747785178217899,0.89764997608986197,0.89764997608986197,0.89764997608986197,0.89764997608986197,0.91812070234219223,0.91812070234219223,0.91812070234219223,0.91812070234219223,0,0,0,0,0,0,0,0,3.3674863089158449,3.4717272590738539,0.80892118360293963,0.85068272053114746,0.89205273124844575]
[null,"Receipt and delivery point facilities",null,null,null,null,null,"$m  ",4.0059060000000001E-2,4.0059060000000001E-2,4.0059060000000001E-2,4.0059060000000001E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7707632762211676E-2,5.7348022520768357E-2,6.0379417840118917E-2,6.3496578496739231E-2,6.6584514891264462E-2]
[null,"SCADA and communications",null,null,null,null,null,"$m  ",6.9851150000000001E-3,6.9851150000000001E-3,6.9851150000000001E-3,6.9851150000000001E-3,1.2955874999999999E-3,1.2955874999999999E-3,1.2955874999999999E-3,1.2955874999999999E-3,1.39746075E-2,1.39746075E-2,1.39746075E-2,1.39746075E-2,1.73468175E-2,1.73468175E-2,1.73468175E-2,1.73468175E-2,0.109894455,0.109894455,0.109894455,0.109894455,1.4763267809304429E-2,1.4763267809304429E-2,1.4763267809304429E-2,1.4763267809304429E-2,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0.42835399104105432,1.8832621248064165,1.9439976196542332,0.47722088854091643,0.50042887525202462]
[null,"Cathodic protection",null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3214306098291646,1.3572994756325982,3.6227650704071343E-2,3.8097947098043532E-2,3.9950708934758675E-2]
[null,"Maintenance bases and depots",null,null,null,null,null,"$m  ",1.82295E-3,1.82295E-3,1.82295E-3,1.82295E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1773053104884667E-2,2.2939209008307336E-2,2.4151767136047567E-2,2.5398631398695696E-2,2.6633805956505784E-2]
[null,"Other depreciable assets",null,null,null,null,null,"$m  ",0.13555803250000001,0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999999E-2,5.4521582499999999E-2,5.4521582499999999E-2,5.4521582499999999E-2,8.8175907499999998E-2,8.8175907499999998E-2,8.8175907499999998E-2,8.8175907499999998E-2,4.5699415E-2,4.5699415E-2,4.5699415E-2,4.5699415E-2,0.39829845000000003,0.39829845000000003,0.39829845000000003,0.39829845000000003,0.27325888040851659,0.27325888040851659,0.27325888040851659,0.27325888040851659,0.16735002391013803,0.16735002391013803,0.16735002391013803,0.16735002391013803,0.18937929765780759,0.18937929765780759,0.18937929765780759,0.18937929765780759,0.40250000000000002,0.40250000000000002,0.40250000000000002,0.40250000000000002,0.43,0.43,0.43,0.43,3.4280805291383043,2.3263326672154334,0.81263250172579704,1.2230038187473664,0.63695606663274662]
[null,"Non-depreciable assets",null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I62:I71)","v":0.91103296499999997},0.91103296499999997,0.91103296499999997,0.91103296499999997,2.0978484500000003,2.0978484500000003,2.0978484500000003,2.0978484500000003,0.27984450999999999,0.27984450999999999,0.27984450999999999,0.27984450999999999,2.5346856175000001,2.5346856175000001,2.5346856175000001,2.5346856175000001,1.53485659,1.53485659,1.53485659,1.53485659,0.39550000000000002,0.39550000000000002,0.39550000000000002,0.39550000000000002,1.3149999999999999,1.3149999999999999,1.3149999999999999,1.3149999999999999,1.3574999999999999,1.3574999999999999,1.3574999999999999,1.3574999999999999,0.40250000000000002,0.40250000000000002,0.40250000000000002,0.40250000000000002,0.43,0.43,0.43,{"$f":"SUM(AV62:AV71)","v":0.43},{"$f":"SUM(AW62:AW71)","v":8.720832124791464},9.118908758257378,3.6863101406632075,2.6779005848129089,2.1626067029157459]
[]
[null,"Rate of return "]
[]
[null,"Nominal risk free rate",null,null,null,3.73E-2]
[null,"Return on market",null,null,null,0.115]
[null,"Equity beta",null,null,null,1.1000000000000001]
[]
[null,"Market risk premium",null,null,null,{"$f":"F77-F76","v":7.7700000000000005E-2}]
[null,"Return on equity",null,null,null,{"$f":"F76+F78*F80","v":0.12277000000000002}]
[null,"Return on debt",null,null,null,7.8899999999999998E-2]
[]
[null,"Gearing",null,null,null,0.6]
[]
[null,"Nominal vanilla WACC",null,null,null,{"$f":"(1-F84)*F81+F84*F82","v":9.6448000000000006E-2}]
[]
[null,"Tax"]
[]
[null,"Corporate tax rate",null,null,null,0.3]
[null,"Gamma (imputation credits)",null,null,null,0.25]
[]
[null,"Tax loss brought forward to 1 January 2015",null,null,null,0]
[]
[null,"Operating expenditure forecast"]
[]
[null,"APA and GGT operating costs",null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.227111867688796,14.062983441258973,14.927225676106852,14.874449153285788,14.952844609728217]
[null,"Management Fees - APA Operations and APA Commercial",null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6185175270175836,2.730770675998528,2.8161280749513748,2.9006119171999156,2.9876302747159134]
[null,"Regulatory Costs",null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3010450133592508,1.2748415291504223,0.85949674471303217,1.3300318136329055,2.2971851215567431]
[null,"Insurance",null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73926330108026983,0.76144120011267791,0.78428443611605825,0.80781296919954015,0.83204735827552634]
[null,"Corporate Overheads",null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3914779312484047,6.5832222691858568,6.7807189372614332,6.9841405053792762,7.1936647205406548]
[]
[null,null,null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB97:BB102)","v":25.27741564039431},{"$f":"SUM(BC97:BC102)","v":25.413259115706456},26.167853869148747,26.897046358697427,28.263372084817057]
[]
[null,"Allocation of total revenue to reference tariff"]
[]
[null,"Toll charge",null,null,null,0.113]
[null,"Capacity reservation charge",null,null,null,0.72199999999999998]
[null,"Throughput charge",null,null,null,{"$f":"1-F107-F108","v":0.16500000000000004}]
[]
[]
[null,"Asset groups and asset lives for tax"]
[]
[null,{"$f":"B9","v":"Pipeline and laterals"},null,null,null,null,20,"  years"]
[null,"Main line valve and scraper stations",null,null,null,null,20,"  years"]
[null,"Compressor stations",null,null,null,null,20,"  years"]
[null,"Receipt and delivery point facilities",null,null,null,null,20,"  years"]
[null,"SCADA and communications",null,null,null,null,10,"  years"]
[null,"Cathodic protection",null,null,null,null,10,"  years"]
[null,"Maintenance bases and depots",null,null,null,null,20,"  years"]
[null,"Other depreciable assets",null,null,null,null,10,"  years"]
[]
[null,"Tax asset base:  construction CAPEX"]
[]
[null,null,null,null,null,null,null,null,1994,1994,1994,1995,1995,1995,1995,1996,1996,1996,1996,1997,1997,1997,1997,1998,1998,1998,1998,1999,1999,1999,1999]
[null,null,null,null,null,null,null,null,"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[]
[null,{"$f":"B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",2.3611559999999998,1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,43.819778999999997,15.835996280000002,1.0511573500000004,16.116289259999999,2.00973523,0.70600554000000004,0.30012823,0.19896727,7.7283389999999993E-2,2.3116410000000004E-2,5.5300000000000002E-3,1.9303000000000001E-2,0,0]
[null,"Main line valve and scraper stations",null,null,null,null,null,"$m  ",0,0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,5.9134089999999993E-2,3.7768010000000005E-2,3.8128140299999997,9.9729369999999998E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Compressor stations",null,null,null,null,null,"$m  ",0,0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,11.9551269,4.3932482100000003,3.9281339600000007,0.66697897501979053,0.41128281,0.20947615,1.7373239999999998E-2,7.0971900000000006E-3,3.3121919999999999E-2,0.66431314999999991,0.20149755999999999,4.4733639999999998E-2,6.6200000000000005E-4,2.5260899999999999E-3]
[null,"Receipt and delivery point facilities",null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,4.2049000000000003E-2,1.4250000000000001E-3,0,2.1008699999999998E-2,4.8368334980209343E-2,0.34246084000000004,0.42160467000000001,0.27888151,0.26791961999999997,7.1088440000000003E-2,2.7054999999999999E-2,-2.2868400000000001E-2,-9.2973999999999997E-4,0,6.9583900000000001E-3]
[null,"SCADA and communications",null,null,null,null,null,"$m  ",0,0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,0.43022233000000004,0.87796735999999986,0.20585228,1.6235433199999998,0.30784069000000003,1.3765228300000001,0.30472775000000002,0.14931137,2.2861990000000002E-2,5.0147999999999998E-3,1.0430000000000001E-3,0,0,5.7650000000000002E-3]
[null,"Cathodic protection",null,null,null,null,null,"$m  ",0,0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,0.27575881000000002,0.27016970000000001,0.34922846999999996,2.6705880000000001E-2,0,1.0076700000000001E-2,0,0,0,0,0,0,0,0]
[null,"Maintenance bases and depots",null,null,null,null,null,"$m  ",0,0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,1.75368156,1.33433487,0.74489760999999999,-0.15140862999999999,0.35165853000000002,0.19388343999999999,3.5123750000000002E-2,-0.12388291999999999,0,0,0,0,0,1.3215709999999999E-2]
[null,"Other depreciable assets",null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4141020000000003E-2,5.3599899999999999E-2,8.5503010000000004E-2,1.4641360000000001E-2,1.161044E-2,8.0815829999999991E-2,0.16515580999999999]
[null,"Non-depreciable assets"]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I128:I136)","v":2.3611559999999998},{"$f":"SUM(J128:J136)","v":1.6051089999999999},2.9375710000000002,3.1138409999999999,27.413657000000001,66.191829999999996,76.018255999999994,65.836656999999988,94.502971000000016,58.295127689999987,22.749484430000003,10.113092400000001,18.430206510000001,3.4229780999999999,2.9175693300000001,0.93623448000000009,0.52355354999999992,0.25795563999999999,0.80500236999999997,0.19984351999999997,7.4717340000000007E-2,8.1477829999999987E-2,0.19362099999999999]

{"sheet":"Capacity and throughput","index":4,"n_rows":117,"n_cols":28,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"},null,null,null,null,null,null,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019]
[null,"Capacity and throughput (quarterly)",null,null,null,null,null,null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[null," ",null,null,null," ",null,null,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92]
[]
[]
[null,"Reserved capacity"]
[]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    ",null,"Commercially sensitive information pertaining to individual users of GGP"]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    ",null,"Commercially sensitive information pertaining to individual users of GGP"]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[]
[null,null,null,null,null,null,null,"TJ/d    ",94.620000000000019,95.190000000000012,94.97,94.4,105.30000000000001,105.87,105.37,104.80000000000001,104.70000000000002,105.27000000000001,105.37,104.80000000000001,104.70000000000002,105.27000000000001,105.37,104.80000000000001,104.70000000000002,105.27000000000001,105.37,104.80000000000001]
[]
[null,"Throughput"]
[]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    ",null,"Commercially sensitive information pertaining to individual users of GGP"]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    ",null,"Commercially sensitive information pertaining to individual users of GGP"]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,null,"TJ/d    "]
[]
[null,null,null,null,null,null,null,"TJ/d    ",75.67,71.569999999999993,69.44,69.099999999999994,77.820000000000007,78.180000000000007,78.240000000000009,77.900000000000006,77.820000000000007,78.180000000000007,78.240000000000009,77.900000000000006,77.820000000000007,78.180000000000007,78.240000000000009,77.900000000000006,77.820000000000007,78.180000000000007,78.240000000000009,77.900000000000006]
[]
[null,"Load factor:  pipeline",null,null,null,null,null,null,{"$f":"I47/I26","v":0.79972521665609797},0.75186469166929282,0.73117826682110143,0.7319915254237287,0.739031339031339,0.73845281949560782,0.74252633576919436,0.74332061068702282,0.74326647564469905,0.7426617269877458,0.74252633576919436,0.74332061068702282,0.74326647564469905,0.7426617269877458,0.74252633576919436,0.74332061068702282,0.74326647564469905,0.7426617269877458,0.74252633576919436,0.74332061068702282]
[]
[null,"Capacity.distance",null,null,null,"Distance from receipt point"]
[]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    ",null,"Commercially sensitive information pertaining to individual users of GGP"]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    ",null,"Commercially sensitive information pertaining to individual users of GGP"]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[null,null,null,null,null,null,"  km","PJ km/d    "]
[]
[null,null,null,null,null,null,null,"PJ km/d    ",100.57785940000002,101.35709830000002,96.653186099999999,95.880317399999996,108.31762620000002,109.09686510000002,108.7139181,107.9410494,107.79908820000001,108.57832710000001,108.7139181,107.9410494,107.79908820000001,108.57832710000001,108.7139181,107.9410494,107.79908820000001,108.57832710000001,108.7139181,107.9410494]
[]
[null,"Throughput.distance",null,null,null,"Distance from receipt point"]
[]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    ",null,"Commercially sensitive information pertaining to individual users of GGP"]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    "]
[]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    ",null,"Commercially sensitive information pertaining to individual users of GGP"]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,null,"PJ km/d    "]
[]
[null,null,null,null,null,null,null,"PJ km/d    ",80.380736299999981,74.721601299999989,71.784456999999989,71.323447599999994,81.278390799999997,81.766518399999995,81.847872999999993,81.386863599999998,81.278390799999997,81.766518399999995,81.847872999999993,81.386863599999998,81.278390799999997,81.766518399999995,81.847872999999993,81.386863599999998,81.278390799999997,81.766518399999995,81.847872999999993,81.386863599999998]
[]
[]
[null,"Reference tariff"]
[]
[null,"Toll charge",null,null,null,null,null,"$/GJ",{"$f":"'Tariff calculation'!I35","v":0.23580583044051046},{"$f":"I96","v":0.23580583044051046},{"$f":"J96","v":0.23580583044051046},0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,0.23580583044051046,{"$f":"Z96","v":0.23580583044051046},0.23580583044051046]
[null,"Capacity reservation charge",null,null,null,null,null,"$/GJ km",{"$f":"'Tariff calculation'!I36","v":1.4590015812629721E-3},{"$f":"I97","v":1.4590015812629721E-3},1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3]
[null,"Throughput charge",null,null,null,null,null,"$/GJ km",{"$f":"'Tariff calculation'!I37","v":4.4245381329548428E-4},4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4]
[]
[]
[null,"Forecast revenue"]
[]
[null,"Quarterly"]
[]
[null,"Revenue from toll charge",null,null,null,null,null,"$m",{"$f":"I4*I26*I96/1000","v":2.0080752908652992},2.0426184869665294,2.0602921339580456,2.0479264762097453,2.2595622090301037,2.2717934574550527,2.2859111525235263,2.2735454947752256,2.2219983402409302,2.2589184591130009,2.2859111525235263,2.2735454947752256,2.2219983402409302,2.2589184591130009,2.2859111525235263,2.2735454947752256,2.2219983402409302,2.2589184591130009,2.2859111525235263,2.2735454947752256]
[null,"Revenue from capacity reservation carge",null,null,null,null,null,"$m",{"$f":"I4*I70*I97","v":13.206893031418042},13.457095168965314,12.973577924568398,12.869837192270799,14.381238499305093,14.484697380947718,14.592467614013778,14.488726881716183,14.155113612825595,14.415851534610729,14.592467614013778,14.488726881716183,14.155113612825595,14.415851534610729,14.592467614013778,14.488726881716183,14.155113612825595,14.415851534610729,14.592467614013778,14.488726881716183]
[null,"Revenue from throughput charge",null,null,null,null,null,"$m",{"$f":"I4*I91*I98","v":3.2008286962290371},{"$f":"J4*J91*J98","v":3.0085380261964128},2.9220402196196056,2.9032744858560604,3.2725359892662351,3.2921896158037596,3.3316791237456544,3.3129133899821088,3.2365740553182545,3.2921896158037596,3.3316791237456544,3.3129133899821088,3.2365740553182545,3.2921896158037596,3.3316791237456544,3.3129133899821088,3.2365740553182545,3.2921896158037596,3.3316791237456544,3.3129133899821088]
[]
[null,"Forecast revenue (quarterly)",null,null,null,null,null,"$m",{"$f":"SUM(I105:I108)","v":18.415797018512379},{"$f":"SUM(J105:J108)","v":18.508251682128254},17.95591027814605,17.821038154336605,19.91333669760143,20.048680454206533,20.210057890282958,20.075185766473517,19.613686008384779,19.966959609527489,20.210057890282958,20.075185766473517,19.613686008384779,19.966959609527489,20.210057890282958,20.075185766473517,19.613686008384779,19.966959609527489,20.210057890282958,20.075185766473517]
[]
[null,"Annual"]
[]
[null,"Revenue from toll charge",null,null,null,null,null,"$m",null,null,null,{"$f":"SUM(I105:L105)","v":8.158912387999619},null,null,null,{"$f":"SUM(M105:P105)","v":9.0908123137839087},null,null,null,{"$f":"SUM(Q105:T105)","v":9.0403734466526835},null,null,null,{"$f":"SUM(U105:X105)","v":9.0403734466526835},null,null,null,{"$f":"SUM(Y105:AB105)","v":9.0403734466526835}]
[null,"Revenue from capacity reservation carge",null,null,null,null,null,"$m",null,null,null,52.507403317222554,null,null,null,57.947130375982773,null,null,null,57.652159643166286,null,null,null,57.652159643166286,null,null,null,57.652159643166286]
[null,"Revenue from throughput charge",null,null,null,null,null,"$m",null,null,null,12.034681427901116,null,null,null,13.209318118797759,null,null,null,13.173356184849778,null,null,null,13.173356184849778,null,null,null,13.173356184849778]
[]
[null,"Forecast revenue (annual)",null,null,null,null,null,"$m",null,null,null,{"$f":"SUM(I109:L109)","v":72.70099713312328},null,null,null,{"$f":"SUM(M109:P109)","v":80.247260808564448},null,null,null,{"$f":"SUM(Q109:T109)","v":79.865889274668746},null,null,null,{"$f":"SUM(U109:X109)","v":79.865889274668746},null,null,null,{"$f":"SUM(Y109:AB109)","v":79.865889274668746}]

{"sheet":"Post-tax total revenue","index":5,"n_rows":46,"n_cols":18,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,"GOLDFIELDS GAS PIPELINE",null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"N2+1","v":2016},2017,2018,2019]
[null,"Nominal post-tax total revenue"]
[]
[]
[]
[null,"Capital base",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Capital base 2010-2019'!N19","v":396.55212288537956},{"$f":"'Capital base 2010-2019'!O19","v":392.9876111303941},{"$f":"'Capital base 2010-2019'!P19","v":386.50969549175915},{"$f":"'Capital base 2010-2019'!Q19","v":377.03124347953269},{"$f":"'Capital base 2010-2019'!R19","v":366.84318408585875}]
[null,"CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Capital base 2010-2019'!N33","v":6.7842563370730513},{"$f":"'Capital base 2010-2019'!O33","v":4.2384082798179152},{"$f":"'Capital base 2010-2019'!P33","v":1.4279756436000002},{"$f":"'Capital base 2010-2019'!Q33","v":0.80300551558260025},{"$f":"'Capital base 2010-2019'!R33","v":0.74344246384859025}]
[]
[null,"Rate of return on equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!$F$81","v":0.12277000000000002},{"$f":"'Model inputs'!$F$81","v":0.12277000000000002},{"$f":"'Model inputs'!$F$81","v":0.12277000000000002},{"$f":"'Model inputs'!$F$81","v":0.12277000000000002},{"$f":"'Model inputs'!$F$81","v":0.12277000000000002}]
[null,"Rate of return on debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!$F$82","v":7.8899999999999998E-2},{"$f":"'Model inputs'!$F$82","v":7.8899999999999998E-2},{"$f":"'Model inputs'!$F$82","v":7.8899999999999998E-2},{"$f":"'Model inputs'!$F$82","v":7.8899999999999998E-2},{"$f":"'Model inputs'!$F$82","v":7.8899999999999998E-2}]
[null,"Gearing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!$F$84","v":0.6},{"$f":"'Model inputs'!$F$84","v":0.6},{"$f":"'Model inputs'!$F$84","v":0.6},{"$f":"'Model inputs'!$F$84","v":0.6},{"$f":"'Model inputs'!$F$84","v":0.6}]
[]
[null,"Corporate tax rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!F90","v":0.3},{"$f":"N14","v":0.3},{"$f":"O14","v":0.3},0.3,0.3]
[null,"Value attributed to franking credits",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!F91","v":0.25},{"$f":"N15","v":0.25},{"$f":"O15","v":0.25},0.25,0.25]
[]
[null,"Return on equity",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N7*N10*(1-N12)","v":19.473881650655223},{"$f":"O7*O10*(1-O12)","v":19.298835607391396},18.980718126209311,18.515250304792897,18.014935084088354]
[null,"Return on debt",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N7*N11*N12","v":18.772777497393868},{"$f":"O7*O11*O12","v":18.604033510912856},18.297368984579876,17.848659066321076,17.366356334624552]
[null,"Depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Capital base 2010-2019'!N46","v":10.348768092058535},{"$f":"'Capital base 2010-2019'!O46","v":10.716323918452861},{"$f":"'Capital base 2010-2019'!P46","v":10.906427655826453},{"$f":"'Capital base 2010-2019'!Q46","v":10.991064909256574},{"$f":"'Capital base 2010-2019'!R46","v":11.003081013091421}]
[null,"Over-depreciation prior period",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'CAPEX 2010-2019 roll forward'!N96","v":-3.2112053162395888}]
[null,"Operating expenditure",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Model inputs'!BB103","v":25.27741564039431},{"$f":"'Model inputs'!BC103","v":25.413259115706456},{"$f":"'Model inputs'!BD103","v":26.167853869148747},{"$f":"'Model inputs'!BE103","v":26.897046358697427},{"$f":"'Model inputs'!BF103","v":28.263372084817057}]
[null,"Cost of tax",null,null,null,null,null,"$m    ",null,null,null,null,null,0.59133660633121887,3.6770557431844826,9.9936145584595319,10.1322739973648,10.02968281996691]
[null,"Value of imputation credits",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"-N15*N22","v":-0.14783415158280472},-0.91926393579612065,-2.498403639614883,-2.5330684993412,-2.5074207049917274]
[]
[null,"Total revenue",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"SUM(N17:N24)","v":71.105140019010776},{"$f":"SUM(O17:O24)","v":76.790243959851921},81.847579554609041,81.851226137091587,82.17000663159655]
[]
[null,"Tax depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Consolidated tax asset base'!N44","v":25.083824860118529},{"$f":"'Consolidated tax asset base'!O44","v":20.516098855951007},{"$f":"'Consolidated tax asset base'!P44","v":4.0703081726819494},{"$f":"'Consolidated tax asset base'!Q44","v":3.331274054190394},{"$f":"'Consolidated tax asset base'!R44","v":3.1080021455986007}]
[null,"Return on debt",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N18","v":18.772777497393868},18.604033510912856,18.297368984579876,17.848659066321076,17.366356334624552]
[null,"Operating cost",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N21","v":25.27741564039431},{"$f":"O21","v":25.413259115706456},26.167853869148747,26.897046358697427,28.263372084817057]
[]
[null,"Tax expenses",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"SUM(N27:N30)","v":69.13401799790671},{"$f":"SUM(O27:O30)","v":64.533391482570323},48.535531026410567,48.076979479208902,48.737730565040209]
[]
[null,"Tax loss brought forward",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Model inputs'!F93","v":0},{"$f":"N35","v":0},0,0,0]
[null,"Taxable income",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N25-N31","v":1.9711220211040654},{"$f":"O25-O31","v":12.256852477281598},33.312048528198474,33.774246657882685,33.432276066556341]
[null,"Tax loss carried forward",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"IF(N33+N34<0,N33+N34,0)","v":0},{"$f":"IF(O33+O34<0,O33+O34,0)","v":0},0,0,0]
[null,"Tax payable",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"IF(N35<0,0,N14*(N33+N34))","v":0.59133660633121965},{"$f":"IF(O35<0,0,O14*(O33+O34))","v":3.677055743184479},9.9936145584595426,10.132273997364805,10.029682819966903]
[null,"Tax payable difference  (set to zero with \"Solve for tax payable\")",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"IF(ROUND(SUM(N37:R37),8)=0,0,\"RECALCULATE TAX\")","v":0},{"$f":"N22-N36","v":0},{"$f":"O22-O36","v":3.5527136788005009E-15},0,0,0]
[]
[null,"Repayment of debt",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"(N7-O7)*N12","v":2.1387070529912759},{"$f":"(O7-P7)*O12","v":3.8867493831809723},5.6870712073358733,6.1128356362043634,{"$f":"R7*R12","v":220.10591045151526}]
[null,"Pre-tax cash flow to debt",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"-N7*N12","v":-237.93127373122772},{"$f":"N18+N39","v":20.911484550385143},{"$f":"O18+O39","v":22.490782894093829},23.984440191915748,23.961494702525439,237.47226678613981]
[null,"Rate of return on debt",null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(L41-M41,9)=0,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IRR(M40:R40,0.1)","v":7.8899999998102377E-2},{"$f":"'Model inputs'!F82","v":7.8899999999999998E-2}]
[]
[null,"Pre-tax cash flow to equity",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N25-N8-N20-N21-N40","v":21.343188807397862},{"$f":"O25-O8-O20-O21-O40","v":24.647793670233721},30.267309849944542,30.189679560286127,{"$f":"(R25-R8-R20-R21)+(R7+R8-R19)-R40","v":172.27447083340695}]
[null,"Post-tax cash flow to equity",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N43-N22","v":20.751852201066644},20.970737927049239,20.273695291485012,20.057405562921325,162.24478801344003]
[null,"Post-tax cash flow to equity + imputation credits",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"-N7*(1-N12)","v":-158.62084915415184},20.89968635264945,21.890001862845359,22.772098931099894,22.590474062262526,164.75220871843175]
[null,"Rate of return on equity",null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(L46-M46,9)=0,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IRR(M45:R45,0.1)","v":0.12276999999799143},{"$f":"'Model inputs'!F81","v":0.12277000000000002}]

{"sheet":"Tariff calculation","index":6,"n_rows":54,"n_cols":13,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"},null,null,null,null,null,null,{"$f":"'Model inputs'!BB2","v":2015},{"$f":"'Model inputs'!BC2","v":2016},{"$f":"'Model inputs'!BD2","v":2017},{"$f":"'Model inputs'!BE2","v":2018},{"$f":"'Model inputs'!BF2","v":2019}]
[null,"Tariff calculation"]
[]
[]
[]
[null,"Post-tax total revenue "]
[]
[null,"Return on equity",null,null,null,null,null,"$m    ",{"$f":"'Post-tax total revenue'!N17","v":19.473881650655223},{"$f":"'Post-tax total revenue'!O17","v":19.298835607391396},{"$f":"'Post-tax total revenue'!P17","v":18.980718126209311},{"$f":"'Post-tax total revenue'!Q17","v":18.515250304792897},{"$f":"'Post-tax total revenue'!R17","v":18.014935084088354}]
[null,"Return on debt",null,null,null,null,null,"$m    ",{"$f":"'Post-tax total revenue'!N18","v":18.772777497393868},{"$f":"'Post-tax total revenue'!O18","v":18.604033510912856},{"$f":"'Post-tax total revenue'!P18","v":18.297368984579876},{"$f":"'Post-tax total revenue'!Q18","v":17.848659066321076},{"$f":"'Post-tax total revenue'!R18","v":17.366356334624552}]
[null,"Depreciation",null,null,null,null,null,"$m    ",{"$f":"'Post-tax total revenue'!N19","v":10.348768092058535},{"$f":"'Post-tax total revenue'!O19","v":10.716323918452861},{"$f":"'Post-tax total revenue'!P19","v":10.906427655826453},{"$f":"'Post-tax total revenue'!Q19","v":10.991064909256574},{"$f":"'Post-tax total revenue'!R19","v":11.003081013091421}]
[null,"Over-depreciation prior period",null,null,null,null,null,"$m    ",{"$f":"'Post-tax total revenue'!N20","v":-3.2112053162395888},{"$f":"'Post-tax total revenue'!O20","v":0},{"$f":"'Post-tax total revenue'!P20","v":0},{"$f":"'Post-tax total revenue'!Q20","v":0},{"$f":"'Post-tax total revenue'!R20","v":0}]
[null,"Expenditure",null,null,null,null,null,"$m    ",{"$f":"'Post-tax total revenue'!N21","v":25.27741564039431},{"$f":"'Post-tax total revenue'!O21","v":25.413259115706456},{"$f":"'Post-tax total revenue'!P21","v":26.167853869148747},{"$f":"'Post-tax total revenue'!Q21","v":26.897046358697427},{"$f":"'Post-tax total revenue'!R21","v":28.263372084817057}]
[null,"Cost of tax",null,null,null,null,null,"$m    ",{"$f":"'Post-tax total revenue'!N22","v":0.59133660633121887},{"$f":"'Post-tax total revenue'!O22","v":3.6770557431844826},{"$f":"'Post-tax total revenue'!P22","v":9.9936145584595319},{"$f":"'Post-tax total revenue'!Q22","v":10.1322739973648},{"$f":"'Post-tax total revenue'!R22","v":10.02968281996691}]
[null,"Value of imputation credits",null,null,null,null,null,"$m    ",{"$f":"'Post-tax total revenue'!N23","v":-0.14783415158280472},{"$f":"'Post-tax total revenue'!O23","v":-0.91926393579612065},{"$f":"'Post-tax total revenue'!P23","v":-2.498403639614883},{"$f":"'Post-tax total revenue'!Q23","v":-2.5330684993412},{"$f":"'Post-tax total revenue'!R23","v":-2.5074207049917274}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I9:I16)","v":71.105140019010776},{"$f":"SUM(J9:J16)","v":76.790243959851921},81.847579554609041,81.851226137091587,82.17000663159655]
[]
[null,"Forecast revenue from reference services"]
[]
[null,"Toll charge",null,null,null,null,null,"$m    ",{"$f":"'Capacity and throughput'!L113","v":8.158912387999619},{"$f":"'Capacity and throughput'!P113","v":9.0908123137839087},{"$f":"'Capacity and throughput'!T113","v":9.0403734466526835},{"$f":"'Capacity and throughput'!X113","v":9.0403734466526835},{"$f":"'Capacity and throughput'!AB113","v":9.0403734466526835}]
[null,"Capacity reservation charge",null,null,null,null,null,"$m    ",{"$f":"'Capacity and throughput'!L114","v":52.507403317222554},{"$f":"'Capacity and throughput'!P114","v":57.947130375982773},{"$f":"'Capacity and throughput'!T114","v":57.652159643166286},{"$f":"'Capacity and throughput'!X114","v":57.652159643166286},{"$f":"'Capacity and throughput'!AB114","v":57.652159643166286}]
[null,"Throughput charge",null,null,null,null,null,"$m    ",{"$f":"'Capacity and throughput'!L115","v":12.034681427901116},{"$f":"'Capacity and throughput'!P115","v":13.209318118797759},{"$f":"'Capacity and throughput'!T115","v":13.173356184849778},{"$f":"'Capacity and throughput'!X115","v":13.173356184849778},{"$f":"'Capacity and throughput'!AB115","v":13.173356184849778}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I21:I24)","v":72.700997133123295},{"$f":"SUM(J21:J24)","v":80.247260808564434},79.865889274668746,79.865889274668746,79.865889274668746]
[]
[null,"Allocation of Cost of Service to reference tariff"]
[]
[null,"Toll charge",null,null,null,null,null,null,{"$f":"'Model inputs'!$F$107","v":0.113},{"$f":"'Model inputs'!$F$107","v":0.113},{"$f":"'Model inputs'!$F$107","v":0.113},{"$f":"'Model inputs'!$F$107","v":0.113},{"$f":"'Model inputs'!$F$107","v":0.113}]
[null,"Reservation charge",null,null,null,null,null,null,{"$f":"'Model inputs'!$F$108","v":0.72199999999999998},{"$f":"'Model inputs'!$F$108","v":0.72199999999999998},{"$f":"'Model inputs'!$F$108","v":0.72199999999999998},{"$f":"'Model inputs'!$F$108","v":0.72199999999999998},{"$f":"'Model inputs'!$F$108","v":0.72199999999999998}]
[null,"Throughput charge",null,null,null,null,null,null,{"$f":"1-I29-I30","v":0.16500000000000004},{"$f":"1-J29-J30","v":0.16500000000000004},0.16500000000000004,0.16500000000000004,0.16500000000000004]
[null,null,null,null,null," "]
[null,"Reference tariff setting  2015 - 2019"]
[]
[null,"Toll charge",null,null,null,null,null,"$/GJ    ",0.23580583044051046,{"$f":"I35","v":0.23580583044051046},{"$f":"J35","v":0.23580583044051046},{"$f":"K35","v":0.23580583044051046},{"$f":"L35","v":0.23580583044051046}]
[null,"Capacity reservation charge",null,null,null,null,null,"$/GJ km    ",1.4590015812629721E-3,{"$f":"I36","v":1.4590015812629721E-3},1.4590015812629721E-3,1.4590015812629721E-3,1.4590015812629721E-3]
[null,"Throughput charge",null,null,null,null,null,"$/GJ km    ",4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4,4.4245381329548428E-4]
[]
[null,"Nominal vanilla WACC",null,null,null,null,{"$f":"'Model inputs'!F86","v":9.6448000000000006E-2}]
[null,"PV(Total revenue allocated to reference service)",null,null,null,null,null,"$m    ",{"$f":"NPV(G39,I17:M17)","v":299.30453386531821}]
[]
[null,"Allocation of PV(Total revenue) to toll charge",null,null,null,null,null,"$m    ",{"$f":"I29*I40","v":33.821412326780958}]
[null,"PV(Revenue from toll charge)",null,null,null,null,null,"$m    ",{"$f":"NPV(G39,I21:M21)","v":33.821412326780958}]
[null,"Difference",null,null,null,null,null,"$m    ",{"$f":"I42-I43","v":0}]
[]
[null,"Allocation of PV(cost) to reservation charge",null,null,null,null,null,"$m    ",{"$f":"I30*I40","v":216.09787345075975}]
[null,"PV(revenue from capacity reservation charge)",null,null,null,null,null,"$m    ",{"$f":"NPV(G39,I22:M22)","v":216.09787345075975}]
[null,"Difference",null,null,null,null,null,"$m    ",{"$f":"I46-I47","v":0}]
[]
[null,"Allocation of PV(cost) to throughput charge",null,null,null,null,null,"$m    ",{"$f":"I31*I40","v":49.385248087777512}]
[null,"PV(revenue from throughput charge)",null,null,null,null,null,"$m    ",{"$f":"NPV(G39,I23:M23)","v":49.385248087777512}]
[null,"Difference",null,null,null,null,null,"$m    ",{"$f":"I50-I51","v":0}]
[]
[null,"Tariff calculation check (set to zero with \"Reset reference tariff \")",null,null,null,null,{"$f":"IF(ROUND(I54,6)=0,\"OK\",\"RESET\")","v":"OK"},null,{"$f":"I44+I48+I52","v":0}]

{"sheet":"ICB roll forward","index":7,"n_rows":54,"n_cols":149,"rows_kept":54,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"},null,null,null,null,null,null,{"$f":"'Model inputs'!I2","v":2000},{"$f":"'Model inputs'!J2","v":2000},{"$f":"'Model inputs'!K2","v":2000},{"$f":"'Model inputs'!L2","v":2000},{"$f":"'Model inputs'!M2","v":2001},{"$f":"'Model inputs'!N2","v":2001},{"$f":"'Model inputs'!O2","v":2001},{"$f":"'Model inputs'!P2","v":2001},{"$f":"'Model inputs'!Q2","v":2002},{"$f":"'Model inputs'!R2","v":2002},{"$f":"'Model inputs'!S2","v":2002},{"$f":"'Model inputs'!T2","v":2002},{"$f":"'Model inputs'!U2","v":2003},{"$f":"'Model inputs'!V2","v":2003},{"$f":"'Model inputs'!W2","v":2003},{"$f":"'Model inputs'!X2","v":2003},{"$f":"'Model inputs'!Y2","v":2004},{"$f":"'Model inputs'!Z2","v":2004},{"$f":"'Model inputs'!AA2","v":2004},{"$f":"'Model inputs'!AB2","v":2004},{"$f":"'Model inputs'!AC2","v":2005},{"$f":"'Model inputs'!AD2","v":2005},{"$f":"'Model inputs'!AE2","v":2005},{"$f":"'Model inputs'!AF2","v":2005},{"$f":"'Model inputs'!AG2","v":2006},{"$f":"'Model inputs'!AH2","v":2006},{"$f":"'Model inputs'!AI2","v":2006},{"$f":"'Model inputs'!AJ2","v":2006},{"$f":"'Model inputs'!AK2","v":2007},{"$f":"'Model inputs'!AL2","v":2007},{"$f":"'Model inputs'!AM2","v":2007},{"$f":"'Model inputs'!AN2","v":2007},{"$f":"'Model inputs'!AO2","v":2008},{"$f":"'Model inputs'!AP2","v":2008},{"$f":"'Model inputs'!AQ2","v":2008},{"$f":"'Model inputs'!AR2","v":2008},{"$f":"'Model inputs'!AS2","v":2009},{"$f":"'Model inputs'!AT2","v":2009},{"$f":"'Model inputs'!AU2","v":2009},{"$f":"'Model inputs'!AV2","v":2009},{"$f":"'Model inputs'!AW2","v":2010},{"$f":"'Model inputs'!AX2","v":2011},{"$f":"'Model inputs'!AY2","v":2012},{"$f":"'Model inputs'!AZ2","v":2013},{"$f":"'Model inputs'!BA2","v":2014},{"$f":"'Model inputs'!BB2","v":2015},{"$f":"'Model inputs'!BC2","v":2016},{"$f":"'Model inputs'!BD2","v":2017},{"$f":"'Model inputs'!BE2","v":2018},{"$f":"'Model inputs'!BF2","v":2019},{"$f":"BF2+1","v":2020},{"$f":"BG2+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"DS2+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110]
[null,"Initial capital base roll forward",null,null,null,null,null,null,{"$f":"'Model inputs'!I3","v":"Q1"},{"$f":"'Model inputs'!J3","v":"Q2"},{"$f":"'Model inputs'!K3","v":"Q3"},{"$f":"'Model inputs'!L3","v":"Q4"},{"$f":"'Model inputs'!M3","v":"Q1"},{"$f":"'Model inputs'!N3","v":"Q2"},{"$f":"'Model inputs'!O3","v":"Q3"},{"$f":"'Model inputs'!P3","v":"Q4"},{"$f":"'Model inputs'!Q3","v":"Q1"},{"$f":"'Model inputs'!R3","v":"Q2"},{"$f":"'Model inputs'!S3","v":"Q3"},{"$f":"'Model inputs'!T3","v":"Q4"},{"$f":"'Model inputs'!U3","v":"Q1"},{"$f":"'Model inputs'!V3","v":"Q2"},{"$f":"'Model inputs'!W3","v":"Q3"},{"$f":"'Model inputs'!X3","v":"Q4"},{"$f":"'Model inputs'!Y3","v":"Q1"},{"$f":"'Model inputs'!Z3","v":"Q2"},{"$f":"'Model inputs'!AA3","v":"Q3"},{"$f":"'Model inputs'!AB3","v":"Q4"},{"$f":"'Model inputs'!AC3","v":"Q1"},{"$f":"'Model inputs'!AD3","v":"Q2"},{"$f":"'Model inputs'!AE3","v":"Q3"},{"$f":"'Model inputs'!AF3","v":"Q4"},{"$f":"'Model inputs'!AG3","v":"Q1"},{"$f":"'Model inputs'!AH3","v":"Q2"},{"$f":"'Model inputs'!AI3","v":"Q3"},{"$f":"'Model inputs'!AJ3","v":"Q4"},{"$f":"'Model inputs'!AK3","v":"Q1"},{"$f":"'Model inputs'!AL3","v":"Q2"},{"$f":"'Model inputs'!AM3","v":"Q3"},{"$f":"'Model inputs'!AN3","v":"Q4"},{"$f":"'Model inputs'!AO3","v":"Q1"},{"$f":"'Model inputs'!AP3","v":"Q2"},{"$f":"'Model inputs'!AQ3","v":"Q3"},{"$f":"'Model inputs'!AR3","v":"Q4"},{"$f":"'Model inputs'!AS3","v":"Q1"},{"$f":"'Model inputs'!AT3","v":"Q2"},{"$f":"'Model inputs'!AU3","v":"Q3"},{"$f":"'Model inputs'!AV3","v":"Q4"}]
[]
[]
[]
[null,"Initial capital base (beginning of period)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I21","v":438.65553578864484},{"$f":"I36","v":436.95532053365008},435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,402.95101543375489,401.25080017876013,399.55058492376537,397.85036966877061,396.15015441377585,394.44993915878109,392.74972390378633,391.04950864879157,389.34929339379681,387.64907813880205,385.94886288380729,384.24864762881253,{"$f":"AO36","v":382.54843237381777},380.84821711882302,379.14800186382826,377.4477866088335,375.74757135383874,374.04735609884398,372.34714084384922,370.64692558885446,363.84606456887548,357.0452035488965,350.24434252891751,343.44348150893853,336.64262048895955,329.84175946898057,323.04089844900159,316.24003742902261,309.43917640904363,302.63831538906464,295.83745436908566,289.03659334910668,282.2357323291277,275.43487130914872,268.63401028916974,261.83314926919076,255.03228824921177,248.23142722923279,241.43056620925381,234.62970518927483,227.82884416929585,221.02798314931687,214.22712212933789,207.4262611093589,{"$f":"BU36","v":200.62540008937992},193.82453906940094,187.02367804942196,180.22281702944298,173.421956009464,166.62109498948502,159.82023396950603,153.01937294952705,146.21851192954807,139.41765090956909,132.61678988959011,125.81592886961111,119.01506784963212,112.21420682965312,105.41334580967413,98.612484789695131,91.811623769716135,85.01076274973714,78.209901729758144,71.409040709779148,64.608179689800153,57.807318669821164,51.006457649842176,44.205596629863187,37.404735609884199,30.60387458990521,23.803013569926222,17.002152549947233,10.201291529968245,3.4004305099892553,-6.0484950381578528E-13,-6.0484950381578528E-13,{"$f":"DA36","v":-6.0484950381578528E-13},-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,{"$f":"ED36","v":-6.0484950381578528E-13},{"$f":"EE36","v":-6.0484950381578528E-13},{"$f":"EF36","v":-6.0484950381578528E-13},{"$f":"EG36","v":-6.0484950381578528E-13},{"$f":"EH36","v":-6.0484950381578528E-13},{"$f":"EI36","v":-6.0484950381578528E-13},{"$f":"EJ36","v":-6.0484950381578528E-13},{"$f":"EK36","v":-6.0484950381578528E-13},{"$f":"EL36","v":-6.0484950381578528E-13},{"$f":"EM36","v":-6.0484950381578528E-13},{"$f":"EN36","v":-6.0484950381578528E-13},{"$f":"EO36","v":-6.0484950381578528E-13},{"$f":"EP36","v":-6.0484950381578528E-13},{"$f":"EQ36","v":-6.0484950381578528E-13},{"$f":"ER36","v":-6.0484950381578528E-13}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I22","v":9.1777717576504454},{"$f":"I37","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,{"$f":"AO37","v":7.4762747464006347},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,7.1669116534461272,7.1153511379537093,6.9091090759840368,6.7028670140143642,6.4966249520446917,6.2903828900750192,6.0841408281053466,5.8778987661356741,5.6716567041660015,5.465414642196329,5.2591725802266565,5.0529305182569839,4.8466884562873114,4.6404463943176388,4.4342043323479663,4.2279622703782938,4.0217202084086212,3.8154781464389482,3.6092360844692752,3.4029940224996023,3.1967519605299293,2.9905098985602563,2.7842678365905833,2.5780257746209103,2.3717837126512373,2.1655416506815643,{"$f":"BU37","v":1.9592995887118914},1.7530575267422184,1.5468154647725454,1.3405734028028724,1.1343313408331994,0.92808927886352643,0.72184721689385345,0.51560515492418046,0.30936309295450753,0.10312103098483461,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,{"$f":"DA37","v":-8.3266726846886741E-15},-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I23","v":41.575994885587399},{"$f":"I38","v":41.1517500398161},40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,28.424404666677123,28.000159820905822,{"$f":"AO38","v":27.57591497513452},27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,25.030445900506709,24.606201054735408,22.909221671650208,21.212242288565008,19.515262905479808,17.818283522394609,16.121304139309409,14.424324756224209,12.727345373139009,11.030365990053809,9.3333866069686096,7.6364072238834098,5.93942784079821,4.2424484577130102,2.5454690746278104,0.84848969154261034,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,{"$f":"BU38","v":1.3988810110276972E-14},1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,{"$f":"DA38","v":1.3988810110276972E-14},1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I24","v":1.5343439751319885},{"$f":"I39","v":1.5186874039571723},1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,1.0489902687126855,1.0333336975378693,{"$f":"AO39","v":1.0176771263630531},1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,0.92373769931415572,0.9080811281393395,0.84545484344007471,0.78282855874080992,0.72020227404154513,0.65757598934228034,0.59494970464301555,0.53232341994375076,0.46969713524448592,0.40707085054522107,0.34444456584595623,0.28181828114669139,0.21919199644742654,0.1565657117481617,9.3939427048896865E-2,3.1313142349632034E-2,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,{"$f":"BU39","v":2.4980018054066022E-16},2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,{"$f":"DA39","v":2.4980018054066022E-16},2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I25","v":10.129588107098701},{"$f":"I40","v":9.8630199990171565},9.5964518909356116,9.3298837828540666,9.0633156747725216,8.7967475666909767,8.5301794586094317,8.2636113505278868,7.9970432424463418,7.7304751343647968,7.4639070262832519,7.1973389182017069,6.9307708101201619,6.664202702038617,6.397634593957072,6.1310664858755271,5.8644983777939821,5.5979302697124371,5.3313621616308922,5.0647940535493472,4.7982259454678022,4.5316578373862573,4.2650897293047123,3.9985216212231673,3.7319535131416224,3.4653854050600774,3.1988172969785325,2.9322491888969875,2.6656810808154425,2.3991129727338976,2.1325448646523526,1.8659767565708079,1.5994086484892631,{"$f":"AO40","v":1.3328405404077184},1.0662724323261736,0.79970432424462889,0.53313621616308415,0.26656810808153936,-5.440092820663267E-15,-1.1102230246251565E-16,5.2180482157382357E-15,2.6534330288541241E-14,4.7850612361344247E-14,6.9166894434147252E-14,9.0483176506950258E-14,1.1179945857975326E-13,1.3311574065255627E-13,1.5443202272535927E-13,1.7574830479816228E-13,1.9706458687096529E-13,2.1838086894376829E-13,2.396971510165713E-13,2.610134330893743E-13,2.8232971516217731E-13,3.0364599723498031E-13,3.2496227930778332E-13,3.4627856138058632E-13,3.6759484345338933E-13,3.8891112552619234E-13,4.1022740759899534E-13,4.3154368967179835E-13,4.5285997174460135E-13,4.7417625381740436E-13,4.9549253589020736E-13,5.1680881796301037E-13,{"$f":"BU40","v":5.3812510003581338E-13},5.5944138210861638E-13,5.8075766418141939E-13,6.0207394625422239E-13,6.233902283270254E-13,6.447065103998284E-13,6.6602279247263141E-13,6.8733907454543441E-13,7.0865535661823742E-13,7.2997163869104043E-13,7.5128792076384343E-13,7.7260420283664644E-13,7.9392048490944944E-13,8.1523676698225245E-13,8.3655304905505545E-13,8.5786933112785846E-13,8.7918561320066146E-13,9.0050189527346447E-13,9.2181817734626748E-13,9.4313445941907048E-13,9.6445074149187349E-13,9.8576702356467649E-13,1.0070833056374795E-12,1.0283995877102825E-12,1.0497158697830855E-12,1.0710321518558885E-12,1.0923484339286915E-12,1.1136647160014945E-12,1.1349809980742975E-12,1.1562972801471005E-12,1.1776135622199035E-12,1.1989298442927065E-12,{"$f":"DA40","v":1.2202461263655096E-12},1.2415624084383126E-12,1.2628786905111156E-12,1.2841949725839186E-12,1.3055112546567216E-12,1.3268275367295246E-12,1.3481438188023276E-12,1.3694601008751306E-12,1.3907763829479336E-12,1.4120926650207366E-12,1.4334089470935396E-12,1.4547252291663426E-12,1.4760415112391456E-12,1.4973577933119486E-12,1.5186740753847516E-12,1.5399903574575546E-12,1.5613066395303576E-12,1.5826229216031606E-12,1.6039392036759637E-12,1.6252554857487667E-12,1.6465717678215697E-12,1.6678880498943727E-12,1.6892043319671757E-12,1.7105206140399787E-12,1.7318368961127817E-12,1.7531531781855847E-12,1.7744694602583877E-12,1.7957857423311907E-12,1.8171020244039937E-12,1.8384183064767967E-12,1.8597345885495997E-12,1.8810508706224027E-12,1.9023671526952057E-12,1.9236834347680087E-12,1.9449997168408117E-12,1.9663159989136147E-12,1.9876322809864178E-12,2.0089485630592208E-12,2.0302648451320238E-12,2.0515811272048268E-12,2.0728974092776298E-12,2.0942136913504328E-12,2.1155299734232358E-12,2.1368462554960388E-12]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I26","v":1.8288330185978565},{"$f":"I41","v":1.7807058338979129},1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,0.33689029289960515,0.28876310819966156,{"$f":"AO41","v":0.24063592349971796},0.19250873879977437,0.14438155409983078,9.6254369399887185E-2,4.8127184699943593E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I27","v":7.7276425577145043},{"$f":"I42","v":7.6842288354801527},7.6408151132458011,7.5974013910114495,7.5539876687770979,7.5105739465427463,7.4671602243083948,7.4237465020740432,7.3803327798396916,7.33691905760534,7.2935053353709884,7.2500916131366369,7.2066778909022853,7.1632641686679337,7.1198504464335821,7.0764367241992305,7.033023001964879,6.9896092797305274,6.9461955574961758,6.9027818352618242,6.8593681130274726,6.815954390793121,6.7725406685587695,6.7291269463244179,6.6857132240900663,6.6422995018557147,6.5988857796213631,6.5554720573870116,6.51205833515266,6.4686446129183084,6.4252308906839568,6.3818171684496052,6.3384034462152536,{"$f":"AO42","v":6.2949897239809021},6.2515760017465505,6.2081622795121989,6.1647485572778473,6.1213348350434957,6.0779211128091442,6.0345073905747926,5.991093668340441,5.8174387794030364,5.6437838904656319,5.4701290015282273,5.2964741125908228,5.1228192236534182,4.9491643347160137,4.7755094457786091,4.6018545568412046,4.4281996679038,4.2545447789663955,4.0808898900289909,3.9072350010915864,3.7335801121541818,3.5599252232167773,3.3862703342793727,3.2126154453419682,3.0389605564045636,2.8653056674671591,2.6916507785297545,2.51799588959235,2.3443410006549454,2.1706861117175409,1.9970312227801363,1.8233763338427318,{"$f":"BU42","v":1.6497214449053272},1.4760665559679227,1.3024116670305181,1.1287567780931136,0.95510188915570904,0.78144700021830449,0.60779211128089994,0.43413722234349539,0.26048233340609084,8.682744446868626E-2,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,{"$f":"DA42","v":-1.6903145549918008E-14},-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I28","v":0.43935521992602611},{"$f":"I43","v":0.41494659659680244},0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534211,0.12204311664611844,9.7634493316894777E-2,7.3225869987671111E-2,4.8817246658447437E-2,2.4408623329223764E-2,9.0205620750793969E-17,3.4694469519536142E-17,-2.0816681711721685E-17,-7.6327832942979512E-17,-1.3183898417423734E-16,-1.8735013540549517E-16,-2.4286128663675299E-16,-2.9837243786801082E-16,-3.5388358909926865E-16,3.4694469519536142E-17,4.2327252813834093E-16,8.1185058675714572E-16,1.2004286453759505E-15,1.5890067039947553E-15,1.9775847626135601E-15,{"$f":"AO43","v":2.3661628212323649E-15},2.7547408798511697E-15,3.1433189384699745E-15,3.5318969970887792E-15,3.920475055707584E-15,4.3090531143263888E-15,4.6976311729451936E-15,5.0862092315639984E-15,6.6405214660392176E-15,8.1948337005144367E-15,9.7491459349896559E-15,1.1303458169464875E-14,1.2857770403940094E-14,1.4412082638415313E-14,1.5966394872890532E-14,1.7520707107365752E-14,1.9075019341840971E-14,2.062933157631619E-14,2.2183643810791409E-14,2.3737956045266628E-14,2.5292268279741847E-14,2.6846580514217067E-14,2.8400892748692286E-14,2.9955204983167505E-14,3.1509517217642724E-14,3.3063829452117943E-14,3.4618141686593162E-14,3.6172453921068382E-14,3.7726766155543601E-14,3.928107839001882E-14,4.0835390624494039E-14,4.2389702858969258E-14,{"$f":"BU43","v":4.3944015093444477E-14},4.5498327327919696E-14,4.7052639562394916E-14,4.8606951796870135E-14,5.0161264031345354E-14,5.1715576265820573E-14,5.3269888500295792E-14,5.4824200734771011E-14,5.6378512969246231E-14,5.793282520372145E-14,5.9487137438196669E-14,6.1041449672671888E-14,6.2595761907147107E-14,6.4150074141622326E-14,6.5704386376097546E-14,6.7258698610572765E-14,6.8813010845047984E-14,7.0367323079523203E-14,7.1921635313998422E-14,7.3475947548473641E-14,7.503025978294886E-14,7.658457201742408E-14,7.8138884251899299E-14,7.9693196486374518E-14,8.1247508720849737E-14,8.2801820955324956E-14,8.4356133189800175E-14,8.5910445424275395E-14,8.7464757658750614E-14,8.9019069893225833E-14,9.0573382127701052E-14,9.2127694362176271E-14,{"$f":"DA43","v":9.368200659665149E-14},9.5236318831126709E-14,9.6790631065601929E-14,9.8344943300077148E-14,9.9899255534552367E-14,1.0145356776902759E-13,1.0300788000350281E-13,1.0456219223797802E-13,1.0611650447245324E-13,1.0767081670692846E-13,1.0922512894140368E-13,1.107794411758789E-13,1.1233375341035412E-13,1.1388806564482934E-13,1.1544237787930456E-13,1.1699669011377978E-13,1.18551002348255E-13,1.2010531458273022E-13,1.2165962681720544E-13,1.2321393905168065E-13,1.2476825128615587E-13,1.2632256352063109E-13,1.2787687575510631E-13,1.2943118798958153E-13,1.3098550022405675E-13,1.3253981245853197E-13,1.3409412469300719E-13,1.3564843692748241E-13,1.3720274916195763E-13,1.3875706139643285E-13,1.4031137363090807E-13,1.4186568586538328E-13,1.434199980998585E-13,1.4497431033433372E-13,1.4652862256880894E-13,1.4808293480328416E-13,1.4963724703775938E-13,1.511915592722346E-13,1.5274587150670982E-13,1.5430018374118504E-13,1.5585449597566026E-13,1.5740880821013548E-13,1.5896312044461069E-13,1.6051743267908591E-13]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,null,{"$f":"'Model inputs'!I29","v":2.5816759288043478},2.5816759288043478,{"$f":"J44","v":2.5816759288043478},{"$f":"K44","v":2.5816759288043478},{"$f":"L44","v":2.5816759288043478},{"$f":"M44","v":2.5816759288043478},{"$f":"N44","v":2.5816759288043478},{"$f":"O44","v":2.5816759288043478},{"$f":"P44","v":2.5816759288043478},{"$f":"Q44","v":2.5816759288043478},{"$f":"R44","v":2.5816759288043478},{"$f":"S44","v":2.5816759288043478},{"$f":"T44","v":2.5816759288043478},{"$f":"U44","v":2.5816759288043478},{"$f":"V44","v":2.5816759288043478},{"$f":"W44","v":2.5816759288043478},{"$f":"X44","v":2.5816759288043478},{"$f":"Y44","v":2.5816759288043478},{"$f":"Z44","v":2.5816759288043478},{"$f":"AA44","v":2.5816759288043478},{"$f":"AB44","v":2.5816759288043478},{"$f":"AC44","v":2.5816759288043478},{"$f":"AD44","v":2.5816759288043478},{"$f":"AE44","v":2.5816759288043478},{"$f":"AF44","v":2.5816759288043478},{"$f":"AG44","v":2.5816759288043478},{"$f":"AH44","v":2.5816759288043478},{"$f":"AI44","v":2.5816759288043478},{"$f":"AJ44","v":2.5816759288043478},{"$f":"AK44","v":2.5816759288043478},{"$f":"AL44","v":2.5816759288043478},{"$f":"AM44","v":2.5816759288043478},{"$f":"AN44","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I9:I18)","v":513.6507412391561},{"$f":"SUM(J9:J18)","v":511.0765464133778},508.50235158759943,505.92815676182107,503.35396193604277,500.77976711026434,498.20557228448598,495.63137745870768,493.05718263292931,490.48298780715089,487.90879298137259,485.33459815559422,482.76040332981597,480.18620850403744,477.61201367825919,475.03781885248083,472.46362402670246,469.8894292009241,467.31523437514579,464.76544817269661,462.21566197024748,459.6658757677983,457.11608956534917,454.5663033629001,452.01651716045097,449.46673095800179,446.91694475555266,444.36715855310359,441.81737235065441,439.26758614820523,436.71779994575616,434.16801374330697,431.61822754085779,429.06844133840872,426.51865513595953,423.96886893351035,421.41908273106128,418.8692965286121,416.31951032616297,414.08441941649534,411.8493285068277,402.90896486815717,393.96860122948669,385.02823759081616,376.08787395214574,367.14751031347521,358.20714667480468,349.26678303613426,340.32641939746372,331.38605575879319,322.44569212012271,313.50532848145218,304.56496484278171,295.62460120411123,286.6842375654407,278.62367676066242,271.4429187897764,264.26216081889038,257.08140284800436,249.90064487711825,242.71988690623223,235.53912893534618,228.35837096446016,221.17761299357412,213.9968550226881,{"$f":"SUM(BV9:BV18)","v":206.8160970518021},199.63533908091605,192.45458111003001,185.27382313914396,178.09306516825794,170.91230719737189,163.73154922648584,156.55079125559982,149.37003328471377,142.18927531382775,135.19846581839522,128.39760479841627,121.5967437784373,114.79588275845833,107.99502173847937,101.19416071850038,94.393299698521417,87.592438678542436,80.791577658563469,73.990716638584487,67.18985561860552,60.388994598626567,53.5881335786476,46.787272558668633,39.986411538689666,33.185550518710698,26.384689498731735,19.583828478752768,12.782967458773802,5.9821064387948368,2.5816759288050002,2.5816759288050228,2.5816759288050459,2.5816759288050686,2.5816759288050917,2.5816759288051143,2.5816759288051374,2.5816759288051601,2.5816759288051832,2.5816759288052058,2.5816759288052289,2.5816759288052515,2.5816759288052746,2.5816759288052973,2.5816759288053204,2.581675928805343,2.5816759288053661,2.5816759288053888,2.5816759288054119,2.5816759288054345,2.5816759288054576,2.5816759288054802,2.5816759288055033,2.581675928805526,2.5816759288055491,2.5816759288055717,2.5816759288055948,2.5816759288056175,2.5816759288056406,2.5816759288056632,2.5816759288056863,2.581675928805709,2.581675928805732,2.5816759288057547,{"$f":"SUM(EH9:EH18)","v":2.5816759288057778},2.5816759288058004,2.5816759288058235,2.5816759288058462,2.5816759288058693,2.5816759288058919,2.581675928805915,2.5816759288059377,2.5816759288059608,2.5816759288059834,2.5816759288060065,2.5816759288060291]
[]
[null,"Depreciation:  initial capital base",null,null,null,"Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*('Model inputs'!G9-5.5)","v":258},"  quarters","$m    ",{"$f":"'Model inputs'!I35","v":1.7002152549947473},{"$f":"'Model inputs'!J35","v":1.7002152549947473},{"$f":"'Model inputs'!K35","v":1.7002152549947473},{"$f":"'Model inputs'!L35","v":1.7002152549947473},{"$f":"'Model inputs'!M35","v":1.7002152549947473},{"$f":"'Model inputs'!N35","v":1.7002152549947473},{"$f":"'Model inputs'!O35","v":1.7002152549947473},{"$f":"'Model inputs'!P35","v":1.7002152549947473},{"$f":"'Model inputs'!Q35","v":1.7002152549947473},{"$f":"'Model inputs'!R35","v":1.7002152549947473},{"$f":"'Model inputs'!S35","v":1.7002152549947473},{"$f":"'Model inputs'!T35","v":1.7002152549947473},{"$f":"'Model inputs'!U35","v":1.7002152549947473},{"$f":"'Model inputs'!V35","v":1.7002152549947473},{"$f":"'Model inputs'!W35","v":1.7002152549947473},{"$f":"'Model inputs'!X35","v":1.7002152549947473},{"$f":"'Model inputs'!Y35","v":1.7002152549947473},{"$f":"'Model inputs'!Z35","v":1.7002152549947473},{"$f":"'Model inputs'!AA35","v":1.7002152549947473},{"$f":"'Model inputs'!AB35","v":1.7002152549947473},{"$f":"'Model inputs'!AC35","v":1.7002152549947473},{"$f":"'Model inputs'!AD35","v":1.7002152549947473},{"$f":"'Model inputs'!AE35","v":1.7002152549947473},{"$f":"'Model inputs'!AF35","v":1.7002152549947473},{"$f":"'Model inputs'!AG35","v":1.7002152549947473},{"$f":"'Model inputs'!AH35","v":1.7002152549947473},{"$f":"'Model inputs'!AI35","v":1.7002152549947473},{"$f":"'Model inputs'!AJ35","v":1.7002152549947473},{"$f":"'Model inputs'!AK35","v":1.7002152549947473},{"$f":"'Model inputs'!AL35","v":1.7002152549947473},{"$f":"'Model inputs'!AM35","v":1.7002152549947473},{"$f":"'Model inputs'!AN35","v":1.7002152549947473},{"$f":"'Model inputs'!AO35","v":1.7002152549947473},{"$f":"'Model inputs'!AP35","v":1.7002152549947473},{"$f":"'Model inputs'!AQ35","v":1.7002152549947473},{"$f":"'Model inputs'!AR35","v":1.7002152549947473},{"$f":"'Model inputs'!AS35","v":1.7002152549947473},{"$f":"'Model inputs'!AT35","v":1.7002152549947473},{"$f":"'Model inputs'!AU35","v":1.7002152549947473},{"$f":"'Model inputs'!AV35","v":1.7002152549947473},{"$f":"IF(SUM($I23:AV23)+4*AV23>$I9,$I9-SUM($I23:AV23),4*AV23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:AW23)+AW23>$I9,$I9-SUM($I23:AW23),AW23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:AX23)+AX23>$I9,$I9-SUM($I23:AX23),AX23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:AY23)+AY23>$I9,$I9-SUM($I23:AY23),AY23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:AZ23)+AZ23>$I9,$I9-SUM($I23:AZ23),AZ23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BA23)+BA23>$I9,$I9-SUM($I23:BA23),BA23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BB23)+BB23>$I9,$I9-SUM($I23:BB23),BB23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BC23)+BC23>$I9,$I9-SUM($I23:BC23),BC23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BD23)+BD23>$I9,$I9-SUM($I23:BD23),BD23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BE23)+BE23>$I9,$I9-SUM($I23:BE23),BE23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BF23)+BF23>$I9,$I9-SUM($I23:BF23),BF23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BG23)+BG23>$I9,$I9-SUM($I23:BG23),BG23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BH23)+BH23>$I9,$I9-SUM($I23:BH23),BH23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BI23)+BI23>$I9,$I9-SUM($I23:BI23),BI23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BJ23)+BJ23>$I9,$I9-SUM($I23:BJ23),BJ23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BK23)+BK23>$I9,$I9-SUM($I23:BK23),BK23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BL23)+BL23>$I9,$I9-SUM($I23:BL23),BL23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BM23)+BM23>$I9,$I9-SUM($I23:BM23),BM23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BN23)+BN23>$I9,$I9-SUM($I23:BN23),BN23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BO23)+BO23>$I9,$I9-SUM($I23:BO23),BO23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BP23)+BP23>$I9,$I9-SUM($I23:BP23),BP23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BQ23)+BQ23>$I9,$I9-SUM($I23:BQ23),BQ23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BR23)+BR23>$I9,$I9-SUM($I23:BR23),BR23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BS23)+BS23>$I9,$I9-SUM($I23:BS23),BS23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BT23)+BT23>$I9,$I9-SUM($I23:BT23),BT23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BU23)+BU23>$I9,$I9-SUM($I23:BU23),BU23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BV23)+BV23>$I9,$I9-SUM($I23:BV23),BV23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BW23)+BW23>$I9,$I9-SUM($I23:BW23),BW23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BX23)+BX23>$I9,$I9-SUM($I23:BX23),BX23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BY23)+BY23>$I9,$I9-SUM($I23:BY23),BY23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:BZ23)+BZ23>$I9,$I9-SUM($I23:BZ23),BZ23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CA23)+CA23>$I9,$I9-SUM($I23:CA23),CA23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CB23)+CB23>$I9,$I9-SUM($I23:CB23),CB23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CC23)+CC23>$I9,$I9-SUM($I23:CC23),CC23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CD23)+CD23>$I9,$I9-SUM($I23:CD23),CD23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CE23)+CE23>$I9,$I9-SUM($I23:CE23),CE23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CF23)+CF23>$I9,$I9-SUM($I23:CF23),CF23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CG23)+CG23>$I9,$I9-SUM($I23:CG23),CG23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CH23)+CH23>$I9,$I9-SUM($I23:CH23),CH23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CI23)+CI23>$I9,$I9-SUM($I23:CI23),CI23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CJ23)+CJ23>$I9,$I9-SUM($I23:CJ23),CJ23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CK23)+CK23>$I9,$I9-SUM($I23:CK23),CK23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CL23)+CL23>$I9,$I9-SUM($I23:CL23),CL23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CM23)+CM23>$I9,$I9-SUM($I23:CM23),CM23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CN23)+CN23>$I9,$I9-SUM($I23:CN23),CN23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CO23)+CO23>$I9,$I9-SUM($I23:CO23),CO23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CP23)+CP23>$I9,$I9-SUM($I23:CP23),CP23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CQ23)+CQ23>$I9,$I9-SUM($I23:CQ23),CQ23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CR23)+CR23>$I9,$I9-SUM($I23:CR23),CR23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CS23)+CS23>$I9,$I9-SUM($I23:CS23),CS23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CT23)+CT23>$I9,$I9-SUM($I23:CT23),CT23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CU23)+CU23>$I9,$I9-SUM($I23:CU23),CU23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CV23)+CV23>$I9,$I9-SUM($I23:CV23),CV23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CW23)+CW23>$I9,$I9-SUM($I23:CW23),CW23)","v":6.8008610199789894},{"$f":"IF(SUM($I23:CX23)+CX23>$I9,$I9-SUM($I23:CX23),CX23)","v":3.4004305099898602},{"$f":"IF(SUM($I23:CY23)+CY23>$I9,$I9-SUM($I23:CY23),CY23)","v":0},{"$f":"IF(SUM($I23:CZ23)+CZ23>$I9,$I9-SUM($I23:CZ23),CZ23)","v":0},{"$f":"IF(SUM($I23:DA23)+DA23>$I9,$I9-SUM($I23:DA23),DA23)","v":0},{"$f":"IF(SUM($I23:DB23)+DB23>$I9,$I9-SUM($I23:DB23),DB23)","v":0},{"$f":"IF(SUM($I23:DC23)+DC23>$I9,$I9-SUM($I23:DC23),DC23)","v":0},{"$f":"IF(SUM($I23:DD23)+DD23>$I9,$I9-SUM($I23:DD23),DD23)","v":0},{"$f":"IF(SUM($I23:DE23)+DE23>$I9,$I9-SUM($I23:DE23),DE23)","v":0},{"$f":"IF(SUM($I23:DF23)+DF23>$I9,$I9-SUM($I23:DF23),DF23)","v":0},{"$f":"IF(SUM($I23:DG23)+DG23>$I9,$I9-SUM($I23:DG23),DG23)","v":0},{"$f":"IF(SUM($I23:DH23)+DH23>$I9,$I9-SUM($I23:DH23),DH23)","v":0},{"$f":"IF(SUM($I23:DI23)+DI23>$I9,$I9-SUM($I23:DI23),DI23)","v":0},{"$f":"IF(SUM($I23:DJ23)+DJ23>$I9,$I9-SUM($I23:DJ23),DJ23)","v":0},{"$f":"IF(SUM($I23:DK23)+DK23>$I9,$I9-SUM($I23:DK23),DK23)","v":0},{"$f":"IF(SUM($I23:DL23)+DL23>$I9,$I9-SUM($I23:DL23),DL23)","v":0},{"$f":"IF(SUM($I23:DM23)+DM23>$I9,$I9-SUM($I23:DM23),DM23)","v":0},{"$f":"IF(SUM($I23:DN23)+DN23>$I9,$I9-SUM($I23:DN23),DN23)","v":0},{"$f":"IF(SUM($I23:DO23)+DO23>$I9,$I9-SUM($I23:DO23),DO23)","v":0},{"$f":"IF(SUM($I23:DP23)+DP23>$I9,$I9-SUM($I23:DP23),DP23)","v":0},{"$f":"IF(SUM($I23:DQ23)+DQ23>$I9,$I9-SUM($I23:DQ23),DQ23)","v":0},{"$f":"IF(SUM($I23:DR23)+DR23>$I9,$I9-SUM($I23:DR23),DR23)","v":0},{"$f":"IF(SUM($I23:DS23)+DS23>$I9,$I9-SUM($I23:DS23),DS23)","v":0},{"$f":"IF(SUM($I23:DT23)+DT23>$I9,$I9-SUM($I23:DT23),DT23)","v":0},{"$f":"IF(SUM($I23:DU23)+DU23>$I9,$I9-SUM($I23:DU23),DU23)","v":0},{"$f":"IF(SUM($I23:DV23)+DV23>$I9,$I9-SUM($I23:DV23),DV23)","v":0},{"$f":"IF(SUM($I23:DW23)+DW23>$I9,$I9-SUM($I23:DW23),DW23)","v":0},{"$f":"IF(SUM($I23:DX23)+DX23>$I9,$I9-SUM($I23:DX23),DX23)","v":0},{"$f":"IF(SUM($I23:DY23)+DY23>$I9,$I9-SUM($I23:DY23),DY23)","v":0},{"$f":"IF(SUM($I23:DZ23)+DZ23>$I9,$I9-SUM($I23:DZ23),DZ23)","v":0},{"$f":"IF(SUM($I23:EA23)+EA23>$I9,$I9-SUM($I23:EA23),EA23)","v":0},{"$f":"IF(SUM($I23:EB23)+EB23>$I9,$I9-SUM($I23:EB23),EB23)","v":0},{"$f":"IF(SUM($I23:EC23)+EC23>$I9,$I9-SUM($I23:EC23),EC23)","v":0},{"$f":"IF(SUM($I23:ED23)+ED23>$I9,$I9-SUM($I23:ED23),ED23)","v":0},{"$f":"IF(SUM($I23:EE23)+EE23>$I9,$I9-SUM($I23:EE23),EE23)","v":0},{"$f":"IF(SUM($I23:EF23)+EF23>$I9,$I9-SUM($I23:EF23),EF23)","v":0},{"$f":"IF(SUM($I23:EG23)+EG23>$I9,$I9-SUM($I23:EG23),EG23)","v":0},{"$f":"IF(SUM($I23:EH23)+EH23>$I9,$I9-SUM($I23:EH23),EH23)","v":0},{"$f":"IF(SUM($I23:EI23)+EI23>$I9,$I9-SUM($I23:EI23),EI23)","v":0},{"$f":"IF(SUM($I23:EJ23)+EJ23>$I9,$I9-SUM($I23:EJ23),EJ23)","v":0},{"$f":"IF(SUM($I23:EK23)+EK23>$I9,$I9-SUM($I23:EK23),EK23)","v":0},{"$f":"IF(SUM($I23:EL23)+EL23>$I9,$I9-SUM($I23:EL23),EL23)","v":0},{"$f":"IF(SUM($I23:EM23)+EM23>$I9,$I9-SUM($I23:EM23),EM23)","v":0},{"$f":"IF(SUM($I23:EN23)+EN23>$I9,$I9-SUM($I23:EN23),EN23)","v":0},{"$f":"IF(SUM($I23:EO23)+EO23>$I9,$I9-SUM($I23:EO23),EO23)","v":0},{"$f":"IF(SUM($I23:EP23)+EP23>$I9,$I9-SUM($I23:EP23),EP23)","v":0},{"$f":"IF(SUM($I23:EQ23)+EQ23>$I9,$I9-SUM($I23:EQ23),EQ23)","v":0},{"$f":"IF(SUM($I23:ER23)+ER23>$I9,$I9-SUM($I23:ER23),ER23)","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*('Model inputs'!G10-5.5)","v":178},"  quarters","$m    ",{"$f":"'Model inputs'!I36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!J36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!K36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!L36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!M36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!N36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!O36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!P36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!Q36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!R36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!S36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!T36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!U36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!V36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!W36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!X36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!Y36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!Z36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AA36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AB36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AC36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AD36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AE36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AF36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AG36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AH36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AI36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AJ36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AK36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AL36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AM36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AN36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AO36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AP36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AQ36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AR36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AS36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AT36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AU36","v":5.1560515492418232E-2},{"$f":"'Model inputs'!AV36","v":5.1560515492418232E-2},{"$f":"IF(SUM($I24:AV24)+4*AV24>$I10,$I10-SUM($I24:AV24),4*AV24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:AW24)+AW24>$I10,$I10-SUM($I24:AW24),AW24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:AX24)+AX24>$I10,$I10-SUM($I24:AX24),AX24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:AY24)+AY24>$I10,$I10-SUM($I24:AY24),AY24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:AZ24)+AZ24>$I10,$I10-SUM($I24:AZ24),AZ24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BA24)+BA24>$I10,$I10-SUM($I24:BA24),BA24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BB24)+BB24>$I10,$I10-SUM($I24:BB24),BB24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BC24)+BC24>$I10,$I10-SUM($I24:BC24),BC24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BD24)+BD24>$I10,$I10-SUM($I24:BD24),BD24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BE24)+BE24>$I10,$I10-SUM($I24:BE24),BE24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BF24)+BF24>$I10,$I10-SUM($I24:BF24),BF24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BG24)+BG24>$I10,$I10-SUM($I24:BG24),BG24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BH24)+BH24>$I10,$I10-SUM($I24:BH24),BH24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BI24)+BI24>$I10,$I10-SUM($I24:BI24),BI24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BJ24)+BJ24>$I10,$I10-SUM($I24:BJ24),BJ24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BK24)+BK24>$I10,$I10-SUM($I24:BK24),BK24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BL24)+BL24>$I10,$I10-SUM($I24:BL24),BL24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BM24)+BM24>$I10,$I10-SUM($I24:BM24),BM24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BN24)+BN24>$I10,$I10-SUM($I24:BN24),BN24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BO24)+BO24>$I10,$I10-SUM($I24:BO24),BO24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BP24)+BP24>$I10,$I10-SUM($I24:BP24),BP24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BQ24)+BQ24>$I10,$I10-SUM($I24:BQ24),BQ24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BR24)+BR24>$I10,$I10-SUM($I24:BR24),BR24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BS24)+BS24>$I10,$I10-SUM($I24:BS24),BS24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BT24)+BT24>$I10,$I10-SUM($I24:BT24),BT24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BU24)+BU24>$I10,$I10-SUM($I24:BU24),BU24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BV24)+BV24>$I10,$I10-SUM($I24:BV24),BV24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BW24)+BW24>$I10,$I10-SUM($I24:BW24),BW24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BX24)+BX24>$I10,$I10-SUM($I24:BX24),BX24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BY24)+BY24>$I10,$I10-SUM($I24:BY24),BY24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:BZ24)+BZ24>$I10,$I10-SUM($I24:BZ24),BZ24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:CA24)+CA24>$I10,$I10-SUM($I24:CA24),CA24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:CB24)+CB24>$I10,$I10-SUM($I24:CB24),CB24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:CC24)+CC24>$I10,$I10-SUM($I24:CC24),CC24)","v":0.20624206196967293},{"$f":"IF(SUM($I24:CD24)+CD24>$I10,$I10-SUM($I24:CD24),CD24)","v":0.10312103098484293},{"$f":"IF(SUM($I24:CE24)+CE24>$I10,$I10-SUM($I24:CE24),CE24)","v":0},{"$f":"IF(SUM($I24:CF24)+CF24>$I10,$I10-SUM($I24:CF24),CF24)","v":0},{"$f":"IF(SUM($I24:CG24)+CG24>$I10,$I10-SUM($I24:CG24),CG24)","v":0},{"$f":"IF(SUM($I24:CH24)+CH24>$I10,$I10-SUM($I24:CH24),CH24)","v":0},{"$f":"IF(SUM($I24:CI24)+CI24>$I10,$I10-SUM($I24:CI24),CI24)","v":0},{"$f":"IF(SUM($I24:CJ24)+CJ24>$I10,$I10-SUM($I24:CJ24),CJ24)","v":0},{"$f":"IF(SUM($I24:CK24)+CK24>$I10,$I10-SUM($I24:CK24),CK24)","v":0},{"$f":"IF(SUM($I24:CL24)+CL24>$I10,$I10-SUM($I24:CL24),CL24)","v":0},{"$f":"IF(SUM($I24:CM24)+CM24>$I10,$I10-SUM($I24:CM24),CM24)","v":0},{"$f":"IF(SUM($I24:CN24)+CN24>$I10,$I10-SUM($I24:CN24),CN24)","v":0},{"$f":"IF(SUM($I24:CO24)+CO24>$I10,$I10-SUM($I24:CO24),CO24)","v":0},{"$f":"IF(SUM($I24:CP24)+CP24>$I10,$I10-SUM($I24:CP24),CP24)","v":0},{"$f":"IF(SUM($I24:CQ24)+CQ24>$I10,$I10-SUM($I24:CQ24),CQ24)","v":0},{"$f":"IF(SUM($I24:CR24)+CR24>$I10,$I10-SUM($I24:CR24),CR24)","v":0},{"$f":"IF(SUM($I24:CS24)+CS24>$I10,$I10-SUM($I24:CS24),CS24)","v":0},{"$f":"IF(SUM($I24:CT24)+CT24>$I10,$I10-SUM($I24:CT24),CT24)","v":0},{"$f":"IF(SUM($I24:CU24)+CU24>$I10,$I10-SUM($I24:CU24),CU24)","v":0},{"$f":"IF(SUM($I24:CV24)+CV24>$I10,$I10-SUM($I24:CV24),CV24)","v":0},{"$f":"IF(SUM($I24:CW24)+CW24>$I10,$I10-SUM($I24:CW24),CW24)","v":0},{"$f":"IF(SUM($I24:CX24)+CX24>$I10,$I10-SUM($I24:CX24),CX24)","v":0},{"$f":"IF(SUM($I24:CY24)+CY24>$I10,$I10-SUM($I24:CY24),CY24)","v":0},{"$f":"IF(SUM($I24:CZ24)+CZ24>$I10,$I10-SUM($I24:CZ24),CZ24)","v":0},{"$f":"IF(SUM($I24:DA24)+DA24>$I10,$I10-SUM($I24:DA24),DA24)","v":0},{"$f":"IF(SUM($I24:DB24)+DB24>$I10,$I10-SUM($I24:DB24),DB24)","v":0},{"$f":"IF(SUM($I24:DC24)+DC24>$I10,$I10-SUM($I24:DC24),DC24)","v":0},{"$f":"IF(SUM($I24:DD24)+DD24>$I10,$I10-SUM($I24:DD24),DD24)","v":0},{"$f":"IF(SUM($I24:DE24)+DE24>$I10,$I10-SUM($I24:DE24),DE24)","v":0},{"$f":"IF(SUM($I24:DF24)+DF24>$I10,$I10-SUM($I24:DF24),DF24)","v":0},{"$f":"IF(SUM($I24:DG24)+DG24>$I10,$I10-SUM($I24:DG24),DG24)","v":0},{"$f":"IF(SUM($I24:DH24)+DH24>$I10,$I10-SUM($I24:DH24),DH24)","v":0},{"$f":"IF(SUM($I24:DI24)+DI24>$I10,$I10-SUM($I24:DI24),DI24)","v":0},{"$f":"IF(SUM($I24:DJ24)+DJ24>$I10,$I10-SUM($I24:DJ24),DJ24)","v":0},{"$f":"IF(SUM($I24:DK24)+DK24>$I10,$I10-SUM($I24:DK24),DK24)","v":0},{"$f":"IF(SUM($I24:DL24)+DL24>$I10,$I10-SUM($I24:DL24),DL24)","v":0},{"$f":"IF(SUM($I24:DM24)+DM24>$I10,$I10-SUM($I24:DM24),DM24)","v":0},{"$f":"IF(SUM($I24:DN24)+DN24>$I10,$I10-SUM($I24:DN24),DN24)","v":0},{"$f":"IF(SUM($I24:DO24)+DO24>$I10,$I10-SUM($I24:DO24),DO24)","v":0},{"$f":"IF(SUM($I24:DP24)+DP24>$I10,$I10-SUM($I24:DP24),DP24)","v":0},{"$f":"IF(SUM($I24:DQ24)+DQ24>$I10,$I10-SUM($I24:DQ24),DQ24)","v":0},{"$f":"IF(SUM($I24:DR24)+DR24>$I10,$I10-SUM($I24:DR24),DR24)","v":0},{"$f":"IF(SUM($I24:DS24)+DS24>$I10,$I10-SUM($I24:DS24),DS24)","v":0},{"$f":"IF(SUM($I24:DT24)+DT24>$I10,$I10-SUM($I24:DT24),DT24)","v":0},{"$f":"IF(SUM($I24:DU24)+DU24>$I10,$I10-SUM($I24:DU24),DU24)","v":0},{"$f":"IF(SUM($I24:DV24)+DV24>$I10,$I10-SUM($I24:DV24),DV24)","v":0},{"$f":"IF(SUM($I24:DW24)+DW24>$I10,$I10-SUM($I24:DW24),DW24)","v":0},{"$f":"IF(SUM($I24:DX24)+DX24>$I10,$I10-SUM($I24:DX24),DX24)","v":0},{"$f":"IF(SUM($I24:DY24)+DY24>$I10,$I10-SUM($I24:DY24),DY24)","v":0},{"$f":"IF(SUM($I24:DZ24)+DZ24>$I10,$I10-SUM($I24:DZ24),DZ24)","v":0},{"$f":"IF(SUM($I24:EA24)+EA24>$I10,$I10-SUM($I24:EA24),EA24)","v":0},{"$f":"IF(SUM($I24:EB24)+EB24>$I10,$I10-SUM($I24:EB24),EB24)","v":0},{"$f":"IF(SUM($I24:EC24)+EC24>$I10,$I10-SUM($I24:EC24),EC24)","v":0},{"$f":"IF(SUM($I24:ED24)+ED24>$I10,$I10-SUM($I24:ED24),ED24)","v":0},{"$f":"IF(SUM($I24:EE24)+EE24>$I10,$I10-SUM($I24:EE24),EE24)","v":0},{"$f":"IF(SUM($I24:EF24)+EF24>$I10,$I10-SUM($I24:EF24),EF24)","v":0},{"$f":"IF(SUM($I24:EG24)+EG24>$I10,$I10-SUM($I24:EG24),EG24)","v":0},{"$f":"IF(SUM($I24:EH24)+EH24>$I10,$I10-SUM($I24:EH24),EH24)","v":0},{"$f":"IF(SUM($I24:EI24)+EI24>$I10,$I10-SUM($I24:EI24),EI24)","v":0},{"$f":"IF(SUM($I24:EJ24)+EJ24>$I10,$I10-SUM($I24:EJ24),EJ24)","v":0},{"$f":"IF(SUM($I24:EK24)+EK24>$I10,$I10-SUM($I24:EK24),EK24)","v":0},{"$f":"IF(SUM($I24:EL24)+EL24>$I10,$I10-SUM($I24:EL24),EL24)","v":0},{"$f":"IF(SUM($I24:EM24)+EM24>$I10,$I10-SUM($I24:EM24),EM24)","v":0},{"$f":"IF(SUM($I24:EN24)+EN24>$I10,$I10-SUM($I24:EN24),EN24)","v":0},{"$f":"IF(SUM($I24:EO24)+EO24>$I10,$I10-SUM($I24:EO24),EO24)","v":0},{"$f":"IF(SUM($I24:EP24)+EP24>$I10,$I10-SUM($I24:EP24),EP24)","v":0},{"$f":"IF(SUM($I24:EQ24)+EQ24>$I10,$I10-SUM($I24:EQ24),EQ24)","v":0},{"$f":"IF(SUM($I24:ER24)+ER24>$I10,$I10-SUM($I24:ER24),ER24)","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"4*('Model inputs'!G11-5.5)","v":98},"  quarters","$m    ",{"$f":"'Model inputs'!I37","v":0.42424484577130001},{"$f":"'Model inputs'!J37","v":0.42424484577130001},{"$f":"'Model inputs'!K37","v":0.42424484577130001},{"$f":"'Model inputs'!L37","v":0.42424484577130001},{"$f":"'Model inputs'!M37","v":0.42424484577130001},{"$f":"'Model inputs'!N37","v":0.42424484577130001},{"$f":"'Model inputs'!O37","v":0.42424484577130001},{"$f":"'Model inputs'!P37","v":0.42424484577130001},{"$f":"'Model inputs'!Q37","v":0.42424484577130001},{"$f":"'Model inputs'!R37","v":0.42424484577130001},{"$f":"'Model inputs'!S37","v":0.42424484577130001},{"$f":"'Model inputs'!T37","v":0.42424484577130001},{"$f":"'Model inputs'!U37","v":0.42424484577130001},{"$f":"'Model inputs'!V37","v":0.42424484577130001},{"$f":"'Model inputs'!W37","v":0.42424484577130001},{"$f":"'Model inputs'!X37","v":0.42424484577130001},{"$f":"'Model inputs'!Y37","v":0.42424484577130001},{"$f":"'Model inputs'!Z37","v":0.42424484577130001},{"$f":"'Model inputs'!AA37","v":0.42424484577130001},{"$f":"'Model inputs'!AB37","v":0.42424484577130001},{"$f":"'Model inputs'!AC37","v":0.42424484577130001},{"$f":"'Model inputs'!AD37","v":0.42424484577130001},{"$f":"'Model inputs'!AE37","v":0.42424484577130001},{"$f":"'Model inputs'!AF37","v":0.42424484577130001},{"$f":"'Model inputs'!AG37","v":0.42424484577130001},{"$f":"'Model inputs'!AH37","v":0.42424484577130001},{"$f":"'Model inputs'!AI37","v":0.42424484577130001},{"$f":"'Model inputs'!AJ37","v":0.42424484577130001},{"$f":"'Model inputs'!AK37","v":0.42424484577130001},{"$f":"'Model inputs'!AL37","v":0.42424484577130001},{"$f":"'Model inputs'!AM37","v":0.42424484577130001},{"$f":"'Model inputs'!AN37","v":0.42424484577130001},{"$f":"'Model inputs'!AO37","v":0.42424484577130001},{"$f":"'Model inputs'!AP37","v":0.42424484577130001},{"$f":"'Model inputs'!AQ37","v":0.42424484577130001},{"$f":"'Model inputs'!AR37","v":0.42424484577130001},{"$f":"'Model inputs'!AS37","v":0.42424484577130001},{"$f":"'Model inputs'!AT37","v":0.42424484577130001},{"$f":"'Model inputs'!AU37","v":0.42424484577130001},{"$f":"'Model inputs'!AV37","v":0.42424484577130001},{"$f":"IF(SUM($I25:AV25)+4*AV25>$I11,$I11-SUM($I25:AV25),4*AV25)","v":1.6969793830852},{"$f":"IF(SUM($I25:AW25)+AW25>$I11,$I11-SUM($I25:AW25),AW25)","v":1.6969793830852},{"$f":"IF(SUM($I25:AX25)+AX25>$I11,$I11-SUM($I25:AX25),AX25)","v":1.6969793830852},{"$f":"IF(SUM($I25:AY25)+AY25>$I11,$I11-SUM($I25:AY25),AY25)","v":1.6969793830852},{"$f":"IF(SUM($I25:AZ25)+AZ25>$I11,$I11-SUM($I25:AZ25),AZ25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BA25)+BA25>$I11,$I11-SUM($I25:BA25),BA25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BB25)+BB25>$I11,$I11-SUM($I25:BB25),BB25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BC25)+BC25>$I11,$I11-SUM($I25:BC25),BC25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BD25)+BD25>$I11,$I11-SUM($I25:BD25),BD25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BE25)+BE25>$I11,$I11-SUM($I25:BE25),BE25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BF25)+BF25>$I11,$I11-SUM($I25:BF25),BF25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BG25)+BG25>$I11,$I11-SUM($I25:BG25),BG25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BH25)+BH25>$I11,$I11-SUM($I25:BH25),BH25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BI25)+BI25>$I11,$I11-SUM($I25:BI25),BI25)","v":1.6969793830852},{"$f":"IF(SUM($I25:BJ25)+BJ25>$I11,$I11-SUM($I25:BJ25),BJ25)","v":0.84848969154259635},{"$f":"IF(SUM($I25:BK25)+BK25>$I11,$I11-SUM($I25:BK25),BK25)","v":0},{"$f":"IF(SUM($I25:BL25)+BL25>$I11,$I11-SUM($I25:BL25),BL25)","v":0},{"$f":"IF(SUM($I25:BM25)+BM25>$I11,$I11-SUM($I25:BM25),BM25)","v":0},{"$f":"IF(SUM($I25:BN25)+BN25>$I11,$I11-SUM($I25:BN25),BN25)","v":0},{"$f":"IF(SUM($I25:BO25)+BO25>$I11,$I11-SUM($I25:BO25),BO25)","v":0},{"$f":"IF(SUM($I25:BP25)+BP25>$I11,$I11-SUM($I25:BP25),BP25)","v":0},{"$f":"IF(SUM($I25:BQ25)+BQ25>$I11,$I11-SUM($I25:BQ25),BQ25)","v":0},{"$f":"IF(SUM($I25:BR25)+BR25>$I11,$I11-SUM($I25:BR25),BR25)","v":0},{"$f":"IF(SUM($I25:BS25)+BS25>$I11,$I11-SUM($I25:BS25),BS25)","v":0},{"$f":"IF(SUM($I25:BT25)+BT25>$I11,$I11-SUM($I25:BT25),BT25)","v":0},{"$f":"IF(SUM($I25:BU25)+BU25>$I11,$I11-SUM($I25:BU25),BU25)","v":0},{"$f":"IF(SUM($I25:BV25)+BV25>$I11,$I11-SUM($I25:BV25),BV25)","v":0},{"$f":"IF(SUM($I25:BW25)+BW25>$I11,$I11-SUM($I25:BW25),BW25)","v":0},{"$f":"IF(SUM($I25:BX25)+BX25>$I11,$I11-SUM($I25:BX25),BX25)","v":0},{"$f":"IF(SUM($I25:BY25)+BY25>$I11,$I11-SUM($I25:BY25),BY25)","v":0},{"$f":"IF(SUM($I25:BZ25)+BZ25>$I11,$I11-SUM($I25:BZ25),BZ25)","v":0},{"$f":"IF(SUM($I25:CA25)+CA25>$I11,$I11-SUM($I25:CA25),CA25)","v":0},{"$f":"IF(SUM($I25:CB25)+CB25>$I11,$I11-SUM($I25:CB25),CB25)","v":0},{"$f":"IF(SUM($I25:CC25)+CC25>$I11,$I11-SUM($I25:CC25),CC25)","v":0},{"$f":"IF(SUM($I25:CD25)+CD25>$I11,$I11-SUM($I25:CD25),CD25)","v":0},{"$f":"IF(SUM($I25:CE25)+CE25>$I11,$I11-SUM($I25:CE25),CE25)","v":0},{"$f":"IF(SUM($I25:CF25)+CF25>$I11,$I11-SUM($I25:CF25),CF25)","v":0},{"$f":"IF(SUM($I25:CG25)+CG25>$I11,$I11-SUM($I25:CG25),CG25)","v":0},{"$f":"IF(SUM($I25:CH25)+CH25>$I11,$I11-SUM($I25:CH25),CH25)","v":0},{"$f":"IF(SUM($I25:CI25)+CI25>$I11,$I11-SUM($I25:CI25),CI25)","v":0},{"$f":"IF(SUM($I25:CJ25)+CJ25>$I11,$I11-SUM($I25:CJ25),CJ25)","v":0},{"$f":"IF(SUM($I25:CK25)+CK25>$I11,$I11-SUM($I25:CK25),CK25)","v":0},{"$f":"IF(SUM($I25:CL25)+CL25>$I11,$I11-SUM($I25:CL25),CL25)","v":0},{"$f":"IF(SUM($I25:CM25)+CM25>$I11,$I11-SUM($I25:CM25),CM25)","v":0},{"$f":"IF(SUM($I25:CN25)+CN25>$I11,$I11-SUM($I25:CN25),CN25)","v":0},{"$f":"IF(SUM($I25:CO25)+CO25>$I11,$I11-SUM($I25:CO25),CO25)","v":0},{"$f":"IF(SUM($I25:CP25)+CP25>$I11,$I11-SUM($I25:CP25),CP25)","v":0},{"$f":"IF(SUM($I25:CQ25)+CQ25>$I11,$I11-SUM($I25:CQ25),CQ25)","v":0},{"$f":"IF(SUM($I25:CR25)+CR25>$I11,$I11-SUM($I25:CR25),CR25)","v":0},{"$f":"IF(SUM($I25:CS25)+CS25>$I11,$I11-SUM($I25:CS25),CS25)","v":0},{"$f":"IF(SUM($I25:CT25)+CT25>$I11,$I11-SUM($I25:CT25),CT25)","v":0},{"$f":"IF(SUM($I25:CU25)+CU25>$I11,$I11-SUM($I25:CU25),CU25)","v":0},{"$f":"IF(SUM($I25:CV25)+CV25>$I11,$I11-SUM($I25:CV25),CV25)","v":0},{"$f":"IF(SUM($I25:CW25)+CW25>$I11,$I11-SUM($I25:CW25),CW25)","v":0},{"$f":"IF(SUM($I25:CX25)+CX25>$I11,$I11-SUM($I25:CX25),CX25)","v":0},{"$f":"IF(SUM($I25:CY25)+CY25>$I11,$I11-SUM($I25:CY25),CY25)","v":0},{"$f":"IF(SUM($I25:CZ25)+CZ25>$I11,$I11-SUM($I25:CZ25),CZ25)","v":0},{"$f":"IF(SUM($I25:DA25)+DA25>$I11,$I11-SUM($I25:DA25),DA25)","v":0},{"$f":"IF(SUM($I25:DB25)+DB25>$I11,$I11-SUM($I25:DB25),DB25)","v":0},{"$f":"IF(SUM($I25:DC25)+DC25>$I11,$I11-SUM($I25:DC25),DC25)","v":0},{"$f":"IF(SUM($I25:DD25)+DD25>$I11,$I11-SUM($I25:DD25),DD25)","v":0},{"$f":"IF(SUM($I25:DE25)+DE25>$I11,$I11-SUM($I25:DE25),DE25)","v":0},{"$f":"IF(SUM($I25:DF25)+DF25>$I11,$I11-SUM($I25:DF25),DF25)","v":0},{"$f":"IF(SUM($I25:DG25)+DG25>$I11,$I11-SUM($I25:DG25),DG25)","v":0},{"$f":"IF(SUM($I25:DH25)+DH25>$I11,$I11-SUM($I25:DH25),DH25)","v":0},{"$f":"IF(SUM($I25:DI25)+DI25>$I11,$I11-SUM($I25:DI25),DI25)","v":0},{"$f":"IF(SUM($I25:DJ25)+DJ25>$I11,$I11-SUM($I25:DJ25),DJ25)","v":0},{"$f":"IF(SUM($I25:DK25)+DK25>$I11,$I11-SUM($I25:DK25),DK25)","v":0},{"$f":"IF(SUM($I25:DL25)+DL25>$I11,$I11-SUM($I25:DL25),DL25)","v":0},{"$f":"IF(SUM($I25:DM25)+DM25>$I11,$I11-SUM($I25:DM25),DM25)","v":0},{"$f":"IF(SUM($I25:DN25)+DN25>$I11,$I11-SUM($I25:DN25),DN25)","v":0},{"$f":"IF(SUM($I25:DO25)+DO25>$I11,$I11-SUM($I25:DO25),DO25)","v":0},{"$f":"IF(SUM($I25:DP25)+DP25>$I11,$I11-SUM($I25:DP25),DP25)","v":0},{"$f":"IF(SUM($I25:DQ25)+DQ25>$I11,$I11-SUM($I25:DQ25),DQ25)","v":0},{"$f":"IF(SUM($I25:DR25)+DR25>$I11,$I11-SUM($I25:DR25),DR25)","v":0},{"$f":"IF(SUM($I25:DS25)+DS25>$I11,$I11-SUM($I25:DS25),DS25)","v":0},{"$f":"IF(SUM($I25:DT25)+DT25>$I11,$I11-SUM($I25:DT25),DT25)","v":0},{"$f":"IF(SUM($I25:DU25)+DU25>$I11,$I11-SUM($I25:DU25),DU25)","v":0},{"$f":"IF(SUM($I25:DV25)+DV25>$I11,$I11-SUM($I25:DV25),DV25)","v":0},{"$f":"IF(SUM($I25:DW25)+DW25>$I11,$I11-SUM($I25:DW25),DW25)","v":0},{"$f":"IF(SUM($I25:DX25)+DX25>$I11,$I11-SUM($I25:DX25),DX25)","v":0},{"$f":"IF(SUM($I25:DY25)+DY25>$I11,$I11-SUM($I25:DY25),DY25)","v":0},{"$f":"IF(SUM($I25:DZ25)+DZ25>$I11,$I11-SUM($I25:DZ25),DZ25)","v":0},{"$f":"IF(SUM($I25:EA25)+EA25>$I11,$I11-SUM($I25:EA25),EA25)","v":0},{"$f":"IF(SUM($I25:EB25)+EB25>$I11,$I11-SUM($I25:EB25),EB25)","v":0},{"$f":"IF(SUM($I25:EC25)+EC25>$I11,$I11-SUM($I25:EC25),EC25)","v":0},{"$f":"IF(SUM($I25:ED25)+ED25>$I11,$I11-SUM($I25:ED25),ED25)","v":0},{"$f":"IF(SUM($I25:EE25)+EE25>$I11,$I11-SUM($I25:EE25),EE25)","v":0},{"$f":"IF(SUM($I25:EF25)+EF25>$I11,$I11-SUM($I25:EF25),EF25)","v":0},{"$f":"IF(SUM($I25:EG25)+EG25>$I11,$I11-SUM($I25:EG25),EG25)","v":0},{"$f":"IF(SUM($I25:EH25)+EH25>$I11,$I11-SUM($I25:EH25),EH25)","v":0},{"$f":"IF(SUM($I25:EI25)+EI25>$I11,$I11-SUM($I25:EI25),EI25)","v":0},{"$f":"IF(SUM($I25:EJ25)+EJ25>$I11,$I11-SUM($I25:EJ25),EJ25)","v":0},{"$f":"IF(SUM($I25:EK25)+EK25>$I11,$I11-SUM($I25:EK25),EK25)","v":0},{"$f":"IF(SUM($I25:EL25)+EL25>$I11,$I11-SUM($I25:EL25),EL25)","v":0},{"$f":"IF(SUM($I25:EM25)+EM25>$I11,$I11-SUM($I25:EM25),EM25)","v":0},{"$f":"IF(SUM($I25:EN25)+EN25>$I11,$I11-SUM($I25:EN25),EN25)","v":0},{"$f":"IF(SUM($I25:EO25)+EO25>$I11,$I11-SUM($I25:EO25),EO25)","v":0},{"$f":"IF(SUM($I25:EP25)+EP25>$I11,$I11-SUM($I25:EP25),EP25)","v":0},{"$f":"IF(SUM($I25:EQ25)+EQ25>$I11,$I11-SUM($I25:EQ25),EQ25)","v":0},{"$f":"IF(SUM($I25:ER25)+ER25>$I11,$I11-SUM($I25:ER25),ER25)","v":0}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*('Model inputs'!G12-5.5)","v":98},"  quarters","$m    ",{"$f":"'Model inputs'!I38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!J38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!K38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!L38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!M38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!N38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!O38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!P38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!Q38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!R38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!S38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!T38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!U38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!V38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!W38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!X38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!Y38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!Z38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AA38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AB38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AC38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AD38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AE38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AF38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AG38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AH38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AI38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AJ38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AK38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AL38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AM38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AN38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AO38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AP38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AQ38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AR38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AS38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AT38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AU38","v":1.5656571174816208E-2},{"$f":"'Model inputs'!AV38","v":1.5656571174816208E-2},{"$f":"IF(SUM($I26:AV26)+4*AV26>$I12,$I12-SUM($I26:AV26),4*AV26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:AW26)+AW26>$I12,$I12-SUM($I26:AW26),AW26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:AX26)+AX26>$I12,$I12-SUM($I26:AX26),AX26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:AY26)+AY26>$I12,$I12-SUM($I26:AY26),AY26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:AZ26)+AZ26>$I12,$I12-SUM($I26:AZ26),AZ26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BA26)+BA26>$I12,$I12-SUM($I26:BA26),BA26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BB26)+BB26>$I12,$I12-SUM($I26:BB26),BB26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BC26)+BC26>$I12,$I12-SUM($I26:BC26),BC26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BD26)+BD26>$I12,$I12-SUM($I26:BD26),BD26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BE26)+BE26>$I12,$I12-SUM($I26:BE26),BE26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BF26)+BF26>$I12,$I12-SUM($I26:BF26),BF26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BG26)+BG26>$I12,$I12-SUM($I26:BG26),BG26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BH26)+BH26>$I12,$I12-SUM($I26:BH26),BH26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BI26)+BI26>$I12,$I12-SUM($I26:BI26),BI26)","v":6.2626284699264831E-2},{"$f":"IF(SUM($I26:BJ26)+BJ26>$I12,$I12-SUM($I26:BJ26),BJ26)","v":3.1313142349631784E-2},{"$f":"IF(SUM($I26:BK26)+BK26>$I12,$I12-SUM($I26:BK26),BK26)","v":0},{"$f":"IF(SUM($I26:BL26)+BL26>$I12,$I12-SUM($I26:BL26),BL26)","v":0},{"$f":"IF(SUM($I26:BM26)+BM26>$I12,$I12-SUM($I26:BM26),BM26)","v":0},{"$f":"IF(SUM($I26:BN26)+BN26>$I12,$I12-SUM($I26:BN26),BN26)","v":0},{"$f":"IF(SUM($I26:BO26)+BO26>$I12,$I12-SUM($I26:BO26),BO26)","v":0},{"$f":"IF(SUM($I26:BP26)+BP26>$I12,$I12-SUM($I26:BP26),BP26)","v":0},{"$f":"IF(SUM($I26:BQ26)+BQ26>$I12,$I12-SUM($I26:BQ26),BQ26)","v":0},{"$f":"IF(SUM($I26:BR26)+BR26>$I12,$I12-SUM($I26:BR26),BR26)","v":0},{"$f":"IF(SUM($I26:BS26)+BS26>$I12,$I12-SUM($I26:BS26),BS26)","v":0},{"$f":"IF(SUM($I26:BT26)+BT26>$I12,$I12-SUM($I26:BT26),BT26)","v":0},{"$f":"IF(SUM($I26:BU26)+BU26>$I12,$I12-SUM($I26:BU26),BU26)","v":0},{"$f":"IF(SUM($I26:BV26)+BV26>$I12,$I12-SUM($I26:BV26),BV26)","v":0},{"$f":"IF(SUM($I26:BW26)+BW26>$I12,$I12-SUM($I26:BW26),BW26)","v":0},{"$f":"IF(SUM($I26:BX26)+BX26>$I12,$I12-SUM($I26:BX26),BX26)","v":0},{"$f":"IF(SUM($I26:BY26)+BY26>$I12,$I12-SUM($I26:BY26),BY26)","v":0},{"$f":"IF(SUM($I26:BZ26)+BZ26>$I12,$I12-SUM($I26:BZ26),BZ26)","v":0},{"$f":"IF(SUM($I26:CA26)+CA26>$I12,$I12-SUM($I26:CA26),CA26)","v":0},{"$f":"IF(SUM($I26:CB26)+CB26>$I12,$I12-SUM($I26:CB26),CB26)","v":0},{"$f":"IF(SUM($I26:CC26)+CC26>$I12,$I12-SUM($I26:CC26),CC26)","v":0},{"$f":"IF(SUM($I26:CD26)+CD26>$I12,$I12-SUM($I26:CD26),CD26)","v":0},{"$f":"IF(SUM($I26:CE26)+CE26>$I12,$I12-SUM($I26:CE26),CE26)","v":0},{"$f":"IF(SUM($I26:CF26)+CF26>$I12,$I12-SUM($I26:CF26),CF26)","v":0},{"$f":"IF(SUM($I26:CG26)+CG26>$I12,$I12-SUM($I26:CG26),CG26)","v":0},{"$f":"IF(SUM($I26:CH26)+CH26>$I12,$I12-SUM($I26:CH26),CH26)","v":0},{"$f":"IF(SUM($I26:CI26)+CI26>$I12,$I12-SUM($I26:CI26),CI26)","v":0},{"$f":"IF(SUM($I26:CJ26)+CJ26>$I12,$I12-SUM($I26:CJ26),CJ26)","v":0},{"$f":"IF(SUM($I26:CK26)+CK26>$I12,$I12-SUM($I26:CK26),CK26)","v":0},{"$f":"IF(SUM($I26:CL26)+CL26>$I12,$I12-SUM($I26:CL26),CL26)","v":0},{"$f":"IF(SUM($I26:CM26)+CM26>$I12,$I12-SUM($I26:CM26),CM26)","v":0},{"$f":"IF(SUM($I26:CN26)+CN26>$I12,$I12-SUM($I26:CN26),CN26)","v":0},{"$f":"IF(SUM($I26:CO26)+CO26>$I12,$I12-SUM($I26:CO26),CO26)","v":0},{"$f":"IF(SUM($I26:CP26)+CP26>$I12,$I12-SUM($I26:CP26),CP26)","v":0},{"$f":"IF(SUM($I26:CQ26)+CQ26>$I12,$I12-SUM($I26:CQ26),CQ26)","v":0},{"$f":"IF(SUM($I26:CR26)+CR26>$I12,$I12-SUM($I26:CR26),CR26)","v":0},{"$f":"IF(SUM($I26:CS26)+CS26>$I12,$I12-SUM($I26:CS26),CS26)","v":0},{"$f":"IF(SUM($I26:CT26)+CT26>$I12,$I12-SUM($I26:CT26),CT26)","v":0},{"$f":"IF(SUM($I26:CU26)+CU26>$I12,$I12-SUM($I26:CU26),CU26)","v":0},{"$f":"IF(SUM($I26:CV26)+CV26>$I12,$I12-SUM($I26:CV26),CV26)","v":0},{"$f":"IF(SUM($I26:CW26)+CW26>$I12,$I12-SUM($I26:CW26),CW26)","v":0},{"$f":"IF(SUM($I26:CX26)+CX26>$I12,$I12-SUM($I26:CX26),CX26)","v":0},{"$f":"IF(SUM($I26:CY26)+CY26>$I12,$I12-SUM($I26:CY26),CY26)","v":0},{"$f":"IF(SUM($I26:CZ26)+CZ26>$I12,$I12-SUM($I26:CZ26),CZ26)","v":0},{"$f":"IF(SUM($I26:DA26)+DA26>$I12,$I12-SUM($I26:DA26),DA26)","v":0},{"$f":"IF(SUM($I26:DB26)+DB26>$I12,$I12-SUM($I26:DB26),DB26)","v":0},{"$f":"IF(SUM($I26:DC26)+DC26>$I12,$I12-SUM($I26:DC26),DC26)","v":0},{"$f":"IF(SUM($I26:DD26)+DD26>$I12,$I12-SUM($I26:DD26),DD26)","v":0},{"$f":"IF(SUM($I26:DE26)+DE26>$I12,$I12-SUM($I26:DE26),DE26)","v":0},{"$f":"IF(SUM($I26:DF26)+DF26>$I12,$I12-SUM($I26:DF26),DF26)","v":0},{"$f":"IF(SUM($I26:DG26)+DG26>$I12,$I12-SUM($I26:DG26),DG26)","v":0},{"$f":"IF(SUM($I26:DH26)+DH26>$I12,$I12-SUM($I26:DH26),DH26)","v":0},{"$f":"IF(SUM($I26:DI26)+DI26>$I12,$I12-SUM($I26:DI26),DI26)","v":0},{"$f":"IF(SUM($I26:DJ26)+DJ26>$I12,$I12-SUM($I26:DJ26),DJ26)","v":0},{"$f":"IF(SUM($I26:DK26)+DK26>$I12,$I12-SUM($I26:DK26),DK26)","v":0},{"$f":"IF(SUM($I26:DL26)+DL26>$I12,$I12-SUM($I26:DL26),DL26)","v":0},{"$f":"IF(SUM($I26:DM26)+DM26>$I12,$I12-SUM($I26:DM26),DM26)","v":0},{"$f":"IF(SUM($I26:DN26)+DN26>$I12,$I12-SUM($I26:DN26),DN26)","v":0},{"$f":"IF(SUM($I26:DO26)+DO26>$I12,$I12-SUM($I26:DO26),DO26)","v":0},{"$f":"IF(SUM($I26:DP26)+DP26>$I12,$I12-SUM($I26:DP26),DP26)","v":0},{"$f":"IF(SUM($I26:DQ26)+DQ26>$I12,$I12-SUM($I26:DQ26),DQ26)","v":0},{"$f":"IF(SUM($I26:DR26)+DR26>$I12,$I12-SUM($I26:DR26),DR26)","v":0},{"$f":"IF(SUM($I26:DS26)+DS26>$I12,$I12-SUM($I26:DS26),DS26)","v":0},{"$f":"IF(SUM($I26:DT26)+DT26>$I12,$I12-SUM($I26:DT26),DT26)","v":0},{"$f":"IF(SUM($I26:DU26)+DU26>$I12,$I12-SUM($I26:DU26),DU26)","v":0},{"$f":"IF(SUM($I26:DV26)+DV26>$I12,$I12-SUM($I26:DV26),DV26)","v":0},{"$f":"IF(SUM($I26:DW26)+DW26>$I12,$I12-SUM($I26:DW26),DW26)","v":0},{"$f":"IF(SUM($I26:DX26)+DX26>$I12,$I12-SUM($I26:DX26),DX26)","v":0},{"$f":"IF(SUM($I26:DY26)+DY26>$I12,$I12-SUM($I26:DY26),DY26)","v":0},{"$f":"IF(SUM($I26:DZ26)+DZ26>$I12,$I12-SUM($I26:DZ26),DZ26)","v":0},{"$f":"IF(SUM($I26:EA26)+EA26>$I12,$I12-SUM($I26:EA26),EA26)","v":0},{"$f":"IF(SUM($I26:EB26)+EB26>$I12,$I12-SUM($I26:EB26),EB26)","v":0},{"$f":"IF(SUM($I26:EC26)+EC26>$I12,$I12-SUM($I26:EC26),EC26)","v":0},{"$f":"IF(SUM($I26:ED26)+ED26>$I12,$I12-SUM($I26:ED26),ED26)","v":0},{"$f":"IF(SUM($I26:EE26)+EE26>$I12,$I12-SUM($I26:EE26),EE26)","v":0},{"$f":"IF(SUM($I26:EF26)+EF26>$I12,$I12-SUM($I26:EF26),EF26)","v":0},{"$f":"IF(SUM($I26:EG26)+EG26>$I12,$I12-SUM($I26:EG26),EG26)","v":0},{"$f":"IF(SUM($I26:EH26)+EH26>$I12,$I12-SUM($I26:EH26),EH26)","v":0},{"$f":"IF(SUM($I26:EI26)+EI26>$I12,$I12-SUM($I26:EI26),EI26)","v":0},{"$f":"IF(SUM($I26:EJ26)+EJ26>$I12,$I12-SUM($I26:EJ26),EJ26)","v":0},{"$f":"IF(SUM($I26:EK26)+EK26>$I12,$I12-SUM($I26:EK26),EK26)","v":0},{"$f":"IF(SUM($I26:EL26)+EL26>$I12,$I12-SUM($I26:EL26),EL26)","v":0},{"$f":"IF(SUM($I26:EM26)+EM26>$I12,$I12-SUM($I26:EM26),EM26)","v":0},{"$f":"IF(SUM($I26:EN26)+EN26>$I12,$I12-SUM($I26:EN26),EN26)","v":0},{"$f":"IF(SUM($I26:EO26)+EO26>$I12,$I12-SUM($I26:EO26),EO26)","v":0},{"$f":"IF(SUM($I26:EP26)+EP26>$I12,$I12-SUM($I26:EP26),EP26)","v":0},{"$f":"IF(SUM($I26:EQ26)+EQ26>$I12,$I12-SUM($I26:EQ26),EQ26)","v":0},{"$f":"IF(SUM($I26:ER26)+ER26>$I12,$I12-SUM($I26:ER26),ER26)","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"4*('Model inputs'!G13-5.5)","v":38},"  quarters","$m    ",{"$f":"'Model inputs'!I39","v":0.2665681080815448},{"$f":"'Model inputs'!J39","v":0.2665681080815448},{"$f":"'Model inputs'!K39","v":0.2665681080815448},{"$f":"'Model inputs'!L39","v":0.2665681080815448},{"$f":"'Model inputs'!M39","v":0.2665681080815448},{"$f":"'Model inputs'!N39","v":0.2665681080815448},{"$f":"'Model inputs'!O39","v":0.2665681080815448},{"$f":"'Model inputs'!P39","v":0.2665681080815448},{"$f":"'Model inputs'!Q39","v":0.2665681080815448},{"$f":"'Model inputs'!R39","v":0.2665681080815448},{"$f":"'Model inputs'!S39","v":0.2665681080815448},{"$f":"'Model inputs'!T39","v":0.2665681080815448},{"$f":"'Model inputs'!U39","v":0.2665681080815448},{"$f":"'Model inputs'!V39","v":0.2665681080815448},{"$f":"'Model inputs'!W39","v":0.2665681080815448},{"$f":"'Model inputs'!X39","v":0.2665681080815448},{"$f":"'Model inputs'!Y39","v":0.2665681080815448},{"$f":"'Model inputs'!Z39","v":0.2665681080815448},{"$f":"'Model inputs'!AA39","v":0.2665681080815448},{"$f":"'Model inputs'!AB39","v":0.2665681080815448},{"$f":"'Model inputs'!AC39","v":0.2665681080815448},{"$f":"'Model inputs'!AD39","v":0.2665681080815448},{"$f":"'Model inputs'!AE39","v":0.2665681080815448},{"$f":"'Model inputs'!AF39","v":0.2665681080815448},{"$f":"'Model inputs'!AG39","v":0.2665681080815448},{"$f":"'Model inputs'!AH39","v":0.2665681080815448},{"$f":"'Model inputs'!AI39","v":0.2665681080815448},{"$f":"'Model inputs'!AJ39","v":0.2665681080815448},{"$f":"'Model inputs'!AK39","v":0.2665681080815448},{"$f":"'Model inputs'!AL39","v":0.2665681080815448},{"$f":"'Model inputs'!AM39","v":0.2665681080815448},{"$f":"'Model inputs'!AN39","v":0.2665681080815448},{"$f":"'Model inputs'!AO39","v":0.2665681080815448},{"$f":"'Model inputs'!AP39","v":0.2665681080815448},{"$f":"'Model inputs'!AQ39","v":0.2665681080815448},{"$f":"'Model inputs'!AR39","v":0.2665681080815448},{"$f":"'Model inputs'!AS39","v":0.2665681080815448},{"$f":"'Model inputs'!AT39","v":0.2665681080815448},{"$f":"'Model inputs'!AU39","v":-5.3290705182007514E-15},{"$f":"'Model inputs'!AV39","v":-5.3290705182007514E-15},{"$f":"IF(SUM($I27:AV27)+4*AV27>$I13,$I13-SUM($I27:AV27),4*AV27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:AW27)+AW27>$I13,$I13-SUM($I27:AW27),AW27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:AX27)+AX27>$I13,$I13-SUM($I27:AX27),AX27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:AY27)+AY27>$I13,$I13-SUM($I27:AY27),AY27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:AZ27)+AZ27>$I13,$I13-SUM($I27:AZ27),AZ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BA27)+BA27>$I13,$I13-SUM($I27:BA27),BA27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BB27)+BB27>$I13,$I13-SUM($I27:BB27),BB27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BC27)+BC27>$I13,$I13-SUM($I27:BC27),BC27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BD27)+BD27>$I13,$I13-SUM($I27:BD27),BD27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BE27)+BE27>$I13,$I13-SUM($I27:BE27),BE27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BF27)+BF27>$I13,$I13-SUM($I27:BF27),BF27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BG27)+BG27>$I13,$I13-SUM($I27:BG27),BG27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BH27)+BH27>$I13,$I13-SUM($I27:BH27),BH27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BI27)+BI27>$I13,$I13-SUM($I27:BI27),BI27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BJ27)+BJ27>$I13,$I13-SUM($I27:BJ27),BJ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BK27)+BK27>$I13,$I13-SUM($I27:BK27),BK27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BL27)+BL27>$I13,$I13-SUM($I27:BL27),BL27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BM27)+BM27>$I13,$I13-SUM($I27:BM27),BM27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BN27)+BN27>$I13,$I13-SUM($I27:BN27),BN27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BO27)+BO27>$I13,$I13-SUM($I27:BO27),BO27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BP27)+BP27>$I13,$I13-SUM($I27:BP27),BP27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BQ27)+BQ27>$I13,$I13-SUM($I27:BQ27),BQ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BR27)+BR27>$I13,$I13-SUM($I27:BR27),BR27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BS27)+BS27>$I13,$I13-SUM($I27:BS27),BS27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BT27)+BT27>$I13,$I13-SUM($I27:BT27),BT27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BU27)+BU27>$I13,$I13-SUM($I27:BU27),BU27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BV27)+BV27>$I13,$I13-SUM($I27:BV27),BV27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BW27)+BW27>$I13,$I13-SUM($I27:BW27),BW27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BX27)+BX27>$I13,$I13-SUM($I27:BX27),BX27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BY27)+BY27>$I13,$I13-SUM($I27:BY27),BY27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:BZ27)+BZ27>$I13,$I13-SUM($I27:BZ27),BZ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CA27)+CA27>$I13,$I13-SUM($I27:CA27),CA27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CB27)+CB27>$I13,$I13-SUM($I27:CB27),CB27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CC27)+CC27>$I13,$I13-SUM($I27:CC27),CC27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CD27)+CD27>$I13,$I13-SUM($I27:CD27),CD27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CE27)+CE27>$I13,$I13-SUM($I27:CE27),CE27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CF27)+CF27>$I13,$I13-SUM($I27:CF27),CF27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CG27)+CG27>$I13,$I13-SUM($I27:CG27),CG27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CH27)+CH27>$I13,$I13-SUM($I27:CH27),CH27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CI27)+CI27>$I13,$I13-SUM($I27:CI27),CI27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CJ27)+CJ27>$I13,$I13-SUM($I27:CJ27),CJ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CK27)+CK27>$I13,$I13-SUM($I27:CK27),CK27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CL27)+CL27>$I13,$I13-SUM($I27:CL27),CL27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CM27)+CM27>$I13,$I13-SUM($I27:CM27),CM27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CN27)+CN27>$I13,$I13-SUM($I27:CN27),CN27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CO27)+CO27>$I13,$I13-SUM($I27:CO27),CO27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CP27)+CP27>$I13,$I13-SUM($I27:CP27),CP27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CQ27)+CQ27>$I13,$I13-SUM($I27:CQ27),CQ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CR27)+CR27>$I13,$I13-SUM($I27:CR27),CR27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CS27)+CS27>$I13,$I13-SUM($I27:CS27),CS27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CT27)+CT27>$I13,$I13-SUM($I27:CT27),CT27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CU27)+CU27>$I13,$I13-SUM($I27:CU27),CU27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CV27)+CV27>$I13,$I13-SUM($I27:CV27),CV27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CW27)+CW27>$I13,$I13-SUM($I27:CW27),CW27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CX27)+CX27>$I13,$I13-SUM($I27:CX27),CX27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CY27)+CY27>$I13,$I13-SUM($I27:CY27),CY27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:CZ27)+CZ27>$I13,$I13-SUM($I27:CZ27),CZ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DA27)+DA27>$I13,$I13-SUM($I27:DA27),DA27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DB27)+DB27>$I13,$I13-SUM($I27:DB27),DB27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DC27)+DC27>$I13,$I13-SUM($I27:DC27),DC27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DD27)+DD27>$I13,$I13-SUM($I27:DD27),DD27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DE27)+DE27>$I13,$I13-SUM($I27:DE27),DE27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DF27)+DF27>$I13,$I13-SUM($I27:DF27),DF27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DG27)+DG27>$I13,$I13-SUM($I27:DG27),DG27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DH27)+DH27>$I13,$I13-SUM($I27:DH27),DH27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DI27)+DI27>$I13,$I13-SUM($I27:DI27),DI27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DJ27)+DJ27>$I13,$I13-SUM($I27:DJ27),DJ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DK27)+DK27>$I13,$I13-SUM($I27:DK27),DK27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DL27)+DL27>$I13,$I13-SUM($I27:DL27),DL27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DM27)+DM27>$I13,$I13-SUM($I27:DM27),DM27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DN27)+DN27>$I13,$I13-SUM($I27:DN27),DN27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DO27)+DO27>$I13,$I13-SUM($I27:DO27),DO27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DP27)+DP27>$I13,$I13-SUM($I27:DP27),DP27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DQ27)+DQ27>$I13,$I13-SUM($I27:DQ27),DQ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DR27)+DR27>$I13,$I13-SUM($I27:DR27),DR27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DS27)+DS27>$I13,$I13-SUM($I27:DS27),DS27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DT27)+DT27>$I13,$I13-SUM($I27:DT27),DT27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DU27)+DU27>$I13,$I13-SUM($I27:DU27),DU27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DV27)+DV27>$I13,$I13-SUM($I27:DV27),DV27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DW27)+DW27>$I13,$I13-SUM($I27:DW27),DW27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DX27)+DX27>$I13,$I13-SUM($I27:DX27),DX27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DY27)+DY27>$I13,$I13-SUM($I27:DY27),DY27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:DZ27)+DZ27>$I13,$I13-SUM($I27:DZ27),DZ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EA27)+EA27>$I13,$I13-SUM($I27:EA27),EA27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EB27)+EB27>$I13,$I13-SUM($I27:EB27),EB27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EC27)+EC27>$I13,$I13-SUM($I27:EC27),EC27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:ED27)+ED27>$I13,$I13-SUM($I27:ED27),ED27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EE27)+EE27>$I13,$I13-SUM($I27:EE27),EE27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EF27)+EF27>$I13,$I13-SUM($I27:EF27),EF27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EG27)+EG27>$I13,$I13-SUM($I27:EG27),EG27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EH27)+EH27>$I13,$I13-SUM($I27:EH27),EH27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EI27)+EI27>$I13,$I13-SUM($I27:EI27),EI27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EJ27)+EJ27>$I13,$I13-SUM($I27:EJ27),EJ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EK27)+EK27>$I13,$I13-SUM($I27:EK27),EK27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EL27)+EL27>$I13,$I13-SUM($I27:EL27),EL27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EM27)+EM27>$I13,$I13-SUM($I27:EM27),EM27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EN27)+EN27>$I13,$I13-SUM($I27:EN27),EN27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EO27)+EO27>$I13,$I13-SUM($I27:EO27),EO27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EP27)+EP27>$I13,$I13-SUM($I27:EP27),EP27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:EQ27)+EQ27>$I13,$I13-SUM($I27:EQ27),EQ27)","v":-2.1316282072803006E-14},{"$f":"IF(SUM($I27:ER27)+ER27>$I13,$I13-SUM($I27:ER27),ER27)","v":-2.1316282072803006E-14}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"4*('Model inputs'!G14-5.5)","v":38},"  quarters","$m    ",{"$f":"'Model inputs'!I40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!J40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!K40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!L40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!M40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!N40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!O40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!P40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!Q40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!R40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!S40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!T40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!U40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!V40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!W40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!X40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!Y40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!Z40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AA40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AB40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AC40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AD40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AE40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AF40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AG40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AH40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AI40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AJ40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AK40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AL40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AM40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AN40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AO40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AP40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AQ40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AR40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AS40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AT40","v":4.8127184699943593E-2},{"$f":"'Model inputs'!AU40","v":0},{"$f":"'Model inputs'!AV40","v":0},{"$f":"IF(SUM($I28:AV28)+4*AV28>$I14,$I14-SUM($I28:AV28),4*AV28)","v":0},{"$f":"IF(SUM($I28:AW28)+AW28>$I14,$I14-SUM($I28:AW28),AW28)","v":0},{"$f":"IF(SUM($I28:AX28)+AX28>$I14,$I14-SUM($I28:AX28),AX28)","v":0},{"$f":"IF(SUM($I28:AY28)+AY28>$I14,$I14-SUM($I28:AY28),AY28)","v":0},{"$f":"IF(SUM($I28:AZ28)+AZ28>$I14,$I14-SUM($I28:AZ28),AZ28)","v":0},{"$f":"IF(SUM($I28:BA28)+BA28>$I14,$I14-SUM($I28:BA28),BA28)","v":0},{"$f":"IF(SUM($I28:BB28)+BB28>$I14,$I14-SUM($I28:BB28),BB28)","v":0},{"$f":"IF(SUM($I28:BC28)+BC28>$I14,$I14-SUM($I28:BC28),BC28)","v":0},{"$f":"IF(SUM($I28:BD28)+BD28>$I14,$I14-SUM($I28:BD28),BD28)","v":0},{"$f":"IF(SUM($I28:BE28)+BE28>$I14,$I14-SUM($I28:BE28),BE28)","v":0},{"$f":"IF(SUM($I28:BF28)+BF28>$I14,$I14-SUM($I28:BF28),BF28)","v":0},{"$f":"IF(SUM($I28:BG28)+BG28>$I14,$I14-SUM($I28:BG28),BG28)","v":0},{"$f":"IF(SUM($I28:BH28)+BH28>$I14,$I14-SUM($I28:BH28),BH28)","v":0},{"$f":"IF(SUM($I28:BI28)+BI28>$I14,$I14-SUM($I28:BI28),BI28)","v":0},{"$f":"IF(SUM($I28:BJ28)+BJ28>$I14,$I14-SUM($I28:BJ28),BJ28)","v":0},{"$f":"IF(SUM($I28:BK28)+BK28>$I14,$I14-SUM($I28:BK28),BK28)","v":0},{"$f":"IF(SUM($I28:BL28)+BL28>$I14,$I14-SUM($I28:BL28),BL28)","v":0},{"$f":"IF(SUM($I28:BM28)+BM28>$I14,$I14-SUM($I28:BM28),BM28)","v":0},{"$f":"IF(SUM($I28:BN28)+BN28>$I14,$I14-SUM($I28:BN28),BN28)","v":0},{"$f":"IF(SUM($I28:BO28)+BO28>$I14,$I14-SUM($I28:BO28),BO28)","v":0},{"$f":"IF(SUM($I28:BP28)+BP28>$I14,$I14-SUM($I28:BP28),BP28)","v":0},{"$f":"IF(SUM($I28:BQ28)+BQ28>$I14,$I14-SUM($I28:BQ28),BQ28)","v":0},{"$f":"IF(SUM($I28:BR28)+BR28>$I14,$I14-SUM($I28:BR28),BR28)","v":0},{"$f":"IF(SUM($I28:BS28)+BS28>$I14,$I14-SUM($I28:BS28),BS28)","v":0},{"$f":"IF(SUM($I28:BT28)+BT28>$I14,$I14-SUM($I28:BT28),BT28)","v":0},{"$f":"IF(SUM($I28:BU28)+BU28>$I14,$I14-SUM($I28:BU28),BU28)","v":0},{"$f":"IF(SUM($I28:BV28)+BV28>$I14,$I14-SUM($I28:BV28),BV28)","v":0},{"$f":"IF(SUM($I28:BW28)+BW28>$I14,$I14-SUM($I28:BW28),BW28)","v":0},{"$f":"IF(SUM($I28:BX28)+BX28>$I14,$I14-SUM($I28:BX28),BX28)","v":0},{"$f":"IF(SUM($I28:BY28)+BY28>$I14,$I14-SUM($I28:BY28),BY28)","v":0},{"$f":"IF(SUM($I28:BZ28)+BZ28>$I14,$I14-SUM($I28:BZ28),BZ28)","v":0},{"$f":"IF(SUM($I28:CA28)+CA28>$I14,$I14-SUM($I28:CA28),CA28)","v":0},{"$f":"IF(SUM($I28:CB28)+CB28>$I14,$I14-SUM($I28:CB28),CB28)","v":0},{"$f":"IF(SUM($I28:CC28)+CC28>$I14,$I14-SUM($I28:CC28),CC28)","v":0},{"$f":"IF(SUM($I28:CD28)+CD28>$I14,$I14-SUM($I28:CD28),CD28)","v":0},{"$f":"IF(SUM($I28:CE28)+CE28>$I14,$I14-SUM($I28:CE28),CE28)","v":0},{"$f":"IF(SUM($I28:CF28)+CF28>$I14,$I14-SUM($I28:CF28),CF28)","v":0},{"$f":"IF(SUM($I28:CG28)+CG28>$I14,$I14-SUM($I28:CG28),CG28)","v":0},{"$f":"IF(SUM($I28:CH28)+CH28>$I14,$I14-SUM($I28:CH28),CH28)","v":0},{"$f":"IF(SUM($I28:CI28)+CI28>$I14,$I14-SUM($I28:CI28),CI28)","v":0},{"$f":"IF(SUM($I28:CJ28)+CJ28>$I14,$I14-SUM($I28:CJ28),CJ28)","v":0},{"$f":"IF(SUM($I28:CK28)+CK28>$I14,$I14-SUM($I28:CK28),CK28)","v":0},{"$f":"IF(SUM($I28:CL28)+CL28>$I14,$I14-SUM($I28:CL28),CL28)","v":0},{"$f":"IF(SUM($I28:CM28)+CM28>$I14,$I14-SUM($I28:CM28),CM28)","v":0},{"$f":"IF(SUM($I28:CN28)+CN28>$I14,$I14-SUM($I28:CN28),CN28)","v":0},{"$f":"IF(SUM($I28:CO28)+CO28>$I14,$I14-SUM($I28:CO28),CO28)","v":0},{"$f":"IF(SUM($I28:CP28)+CP28>$I14,$I14-SUM($I28:CP28),CP28)","v":0},{"$f":"IF(SUM($I28:CQ28)+CQ28>$I14,$I14-SUM($I28:CQ28),CQ28)","v":0},{"$f":"IF(SUM($I28:CR28)+CR28>$I14,$I14-SUM($I28:CR28),CR28)","v":0},{"$f":"IF(SUM($I28:CS28)+CS28>$I14,$I14-SUM($I28:CS28),CS28)","v":0},{"$f":"IF(SUM($I28:CT28)+CT28>$I14,$I14-SUM($I28:CT28),CT28)","v":0},{"$f":"IF(SUM($I28:CU28)+CU28>$I14,$I14-SUM($I28:CU28),CU28)","v":0},{"$f":"IF(SUM($I28:CV28)+CV28>$I14,$I14-SUM($I28:CV28),CV28)","v":0},{"$f":"IF(SUM($I28:CW28)+CW28>$I14,$I14-SUM($I28:CW28),CW28)","v":0},{"$f":"IF(SUM($I28:CX28)+CX28>$I14,$I14-SUM($I28:CX28),CX28)","v":0},{"$f":"IF(SUM($I28:CY28)+CY28>$I14,$I14-SUM($I28:CY28),CY28)","v":0},{"$f":"IF(SUM($I28:CZ28)+CZ28>$I14,$I14-SUM($I28:CZ28),CZ28)","v":0},{"$f":"IF(SUM($I28:DA28)+DA28>$I14,$I14-SUM($I28:DA28),DA28)","v":0},{"$f":"IF(SUM($I28:DB28)+DB28>$I14,$I14-SUM($I28:DB28),DB28)","v":0},{"$f":"IF(SUM($I28:DC28)+DC28>$I14,$I14-SUM($I28:DC28),DC28)","v":0},{"$f":"IF(SUM($I28:DD28)+DD28>$I14,$I14-SUM($I28:DD28),DD28)","v":0},{"$f":"IF(SUM($I28:DE28)+DE28>$I14,$I14-SUM($I28:DE28),DE28)","v":0},{"$f":"IF(SUM($I28:DF28)+DF28>$I14,$I14-SUM($I28:DF28),DF28)","v":0},{"$f":"IF(SUM($I28:DG28)+DG28>$I14,$I14-SUM($I28:DG28),DG28)","v":0},{"$f":"IF(SUM($I28:DH28)+DH28>$I14,$I14-SUM($I28:DH28),DH28)","v":0},{"$f":"IF(SUM($I28:DI28)+DI28>$I14,$I14-SUM($I28:DI28),DI28)","v":0},{"$f":"IF(SUM($I28:DJ28)+DJ28>$I14,$I14-SUM($I28:DJ28),DJ28)","v":0},{"$f":"IF(SUM($I28:DK28)+DK28>$I14,$I14-SUM($I28:DK28),DK28)","v":0},{"$f":"IF(SUM($I28:DL28)+DL28>$I14,$I14-SUM($I28:DL28),DL28)","v":0},{"$f":"IF(SUM($I28:DM28)+DM28>$I14,$I14-SUM($I28:DM28),DM28)","v":0},{"$f":"IF(SUM($I28:DN28)+DN28>$I14,$I14-SUM($I28:DN28),DN28)","v":0},{"$f":"IF(SUM($I28:DO28)+DO28>$I14,$I14-SUM($I28:DO28),DO28)","v":0},{"$f":"IF(SUM($I28:DP28)+DP28>$I14,$I14-SUM($I28:DP28),DP28)","v":0},{"$f":"IF(SUM($I28:DQ28)+DQ28>$I14,$I14-SUM($I28:DQ28),DQ28)","v":0},{"$f":"IF(SUM($I28:DR28)+DR28>$I14,$I14-SUM($I28:DR28),DR28)","v":0},{"$f":"IF(SUM($I28:DS28)+DS28>$I14,$I14-SUM($I28:DS28),DS28)","v":0},{"$f":"IF(SUM($I28:DT28)+DT28>$I14,$I14-SUM($I28:DT28),DT28)","v":0},{"$f":"IF(SUM($I28:DU28)+DU28>$I14,$I14-SUM($I28:DU28),DU28)","v":0},{"$f":"IF(SUM($I28:DV28)+DV28>$I14,$I14-SUM($I28:DV28),DV28)","v":0},{"$f":"IF(SUM($I28:DW28)+DW28>$I14,$I14-SUM($I28:DW28),DW28)","v":0},{"$f":"IF(SUM($I28:DX28)+DX28>$I14,$I14-SUM($I28:DX28),DX28)","v":0},{"$f":"IF(SUM($I28:DY28)+DY28>$I14,$I14-SUM($I28:DY28),DY28)","v":0},{"$f":"IF(SUM($I28:DZ28)+DZ28>$I14,$I14-SUM($I28:DZ28),DZ28)","v":0},{"$f":"IF(SUM($I28:EA28)+EA28>$I14,$I14-SUM($I28:EA28),EA28)","v":0},{"$f":"IF(SUM($I28:EB28)+EB28>$I14,$I14-SUM($I28:EB28),EB28)","v":0},{"$f":"IF(SUM($I28:EC28)+EC28>$I14,$I14-SUM($I28:EC28),EC28)","v":0},{"$f":"IF(SUM($I28:ED28)+ED28>$I14,$I14-SUM($I28:ED28),ED28)","v":0},{"$f":"IF(SUM($I28:EE28)+EE28>$I14,$I14-SUM($I28:EE28),EE28)","v":0},{"$f":"IF(SUM($I28:EF28)+EF28>$I14,$I14-SUM($I28:EF28),EF28)","v":0},{"$f":"IF(SUM($I28:EG28)+EG28>$I14,$I14-SUM($I28:EG28),EG28)","v":0},{"$f":"IF(SUM($I28:EH28)+EH28>$I14,$I14-SUM($I28:EH28),EH28)","v":0},{"$f":"IF(SUM($I28:EI28)+EI28>$I14,$I14-SUM($I28:EI28),EI28)","v":0},{"$f":"IF(SUM($I28:EJ28)+EJ28>$I14,$I14-SUM($I28:EJ28),EJ28)","v":0},{"$f":"IF(SUM($I28:EK28)+EK28>$I14,$I14-SUM($I28:EK28),EK28)","v":0},{"$f":"IF(SUM($I28:EL28)+EL28>$I14,$I14-SUM($I28:EL28),EL28)","v":0},{"$f":"IF(SUM($I28:EM28)+EM28>$I14,$I14-SUM($I28:EM28),EM28)","v":0},{"$f":"IF(SUM($I28:EN28)+EN28>$I14,$I14-SUM($I28:EN28),EN28)","v":0},{"$f":"IF(SUM($I28:EO28)+EO28>$I14,$I14-SUM($I28:EO28),EO28)","v":0},{"$f":"IF(SUM($I28:EP28)+EP28>$I14,$I14-SUM($I28:EP28),EP28)","v":0},{"$f":"IF(SUM($I28:EQ28)+EQ28>$I14,$I14-SUM($I28:EQ28),EQ28)","v":0},{"$f":"IF(SUM($I28:ER28)+ER28>$I14,$I14-SUM($I28:ER28),ER28)","v":0}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*('Model inputs'!G15-5.5)","v":178},"  quarters","$m    ",{"$f":"'Model inputs'!I41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!J41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!K41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!L41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!M41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!N41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!O41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!P41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!Q41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!R41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!S41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!T41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!U41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!V41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!W41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!X41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!Y41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!Z41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AA41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AB41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AC41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AD41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AE41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AF41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AG41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AH41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AI41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AJ41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AK41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AL41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AM41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AN41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AO41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AP41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AQ41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AR41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AS41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AT41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AU41","v":4.3413722234351144E-2},{"$f":"'Model inputs'!AV41","v":4.3413722234351144E-2},{"$f":"IF(SUM($I29:AV29)+4*AV29>$I15,$I15-SUM($I29:AV29),4*AV29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:AW29)+AW29>$I15,$I15-SUM($I29:AW29),AW29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:AX29)+AX29>$I15,$I15-SUM($I29:AX29),AX29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:AY29)+AY29>$I15,$I15-SUM($I29:AY29),AY29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:AZ29)+AZ29>$I15,$I15-SUM($I29:AZ29),AZ29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BA29)+BA29>$I15,$I15-SUM($I29:BA29),BA29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BB29)+BB29>$I15,$I15-SUM($I29:BB29),BB29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BC29)+BC29>$I15,$I15-SUM($I29:BC29),BC29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BD29)+BD29>$I15,$I15-SUM($I29:BD29),BD29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BE29)+BE29>$I15,$I15-SUM($I29:BE29),BE29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BF29)+BF29>$I15,$I15-SUM($I29:BF29),BF29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BG29)+BG29>$I15,$I15-SUM($I29:BG29),BG29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BH29)+BH29>$I15,$I15-SUM($I29:BH29),BH29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BI29)+BI29>$I15,$I15-SUM($I29:BI29),BI29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BJ29)+BJ29>$I15,$I15-SUM($I29:BJ29),BJ29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BK29)+BK29>$I15,$I15-SUM($I29:BK29),BK29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BL29)+BL29>$I15,$I15-SUM($I29:BL29),BL29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BM29)+BM29>$I15,$I15-SUM($I29:BM29),BM29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BN29)+BN29>$I15,$I15-SUM($I29:BN29),BN29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BO29)+BO29>$I15,$I15-SUM($I29:BO29),BO29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BP29)+BP29>$I15,$I15-SUM($I29:BP29),BP29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BQ29)+BQ29>$I15,$I15-SUM($I29:BQ29),BQ29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BR29)+BR29>$I15,$I15-SUM($I29:BR29),BR29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BS29)+BS29>$I15,$I15-SUM($I29:BS29),BS29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BT29)+BT29>$I15,$I15-SUM($I29:BT29),BT29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BU29)+BU29>$I15,$I15-SUM($I29:BU29),BU29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BV29)+BV29>$I15,$I15-SUM($I29:BV29),BV29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BW29)+BW29>$I15,$I15-SUM($I29:BW29),BW29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BX29)+BX29>$I15,$I15-SUM($I29:BX29),BX29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BY29)+BY29>$I15,$I15-SUM($I29:BY29),BY29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:BZ29)+BZ29>$I15,$I15-SUM($I29:BZ29),BZ29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:CA29)+CA29>$I15,$I15-SUM($I29:CA29),CA29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:CB29)+CB29>$I15,$I15-SUM($I29:CB29),CB29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:CC29)+CC29>$I15,$I15-SUM($I29:CC29),CC29)","v":0.17365488893740458},{"$f":"IF(SUM($I29:CD29)+CD29>$I15,$I15-SUM($I29:CD29),CD29)","v":8.6827444468703163E-2},{"$f":"IF(SUM($I29:CE29)+CE29>$I15,$I15-SUM($I29:CE29),CE29)","v":0},{"$f":"IF(SUM($I29:CF29)+CF29>$I15,$I15-SUM($I29:CF29),CF29)","v":0},{"$f":"IF(SUM($I29:CG29)+CG29>$I15,$I15-SUM($I29:CG29),CG29)","v":0},{"$f":"IF(SUM($I29:CH29)+CH29>$I15,$I15-SUM($I29:CH29),CH29)","v":0},{"$f":"IF(SUM($I29:CI29)+CI29>$I15,$I15-SUM($I29:CI29),CI29)","v":0},{"$f":"IF(SUM($I29:CJ29)+CJ29>$I15,$I15-SUM($I29:CJ29),CJ29)","v":0},{"$f":"IF(SUM($I29:CK29)+CK29>$I15,$I15-SUM($I29:CK29),CK29)","v":0},{"$f":"IF(SUM($I29:CL29)+CL29>$I15,$I15-SUM($I29:CL29),CL29)","v":0},{"$f":"IF(SUM($I29:CM29)+CM29>$I15,$I15-SUM($I29:CM29),CM29)","v":0},{"$f":"IF(SUM($I29:CN29)+CN29>$I15,$I15-SUM($I29:CN29),CN29)","v":0},{"$f":"IF(SUM($I29:CO29)+CO29>$I15,$I15-SUM($I29:CO29),CO29)","v":0},{"$f":"IF(SUM($I29:CP29)+CP29>$I15,$I15-SUM($I29:CP29),CP29)","v":0},{"$f":"IF(SUM($I29:CQ29)+CQ29>$I15,$I15-SUM($I29:CQ29),CQ29)","v":0},{"$f":"IF(SUM($I29:CR29)+CR29>$I15,$I15-SUM($I29:CR29),CR29)","v":0},{"$f":"IF(SUM($I29:CS29)+CS29>$I15,$I15-SUM($I29:CS29),CS29)","v":0},{"$f":"IF(SUM($I29:CT29)+CT29>$I15,$I15-SUM($I29:CT29),CT29)","v":0},{"$f":"IF(SUM($I29:CU29)+CU29>$I15,$I15-SUM($I29:CU29),CU29)","v":0},{"$f":"IF(SUM($I29:CV29)+CV29>$I15,$I15-SUM($I29:CV29),CV29)","v":0},{"$f":"IF(SUM($I29:CW29)+CW29>$I15,$I15-SUM($I29:CW29),CW29)","v":0},{"$f":"IF(SUM($I29:CX29)+CX29>$I15,$I15-SUM($I29:CX29),CX29)","v":0},{"$f":"IF(SUM($I29:CY29)+CY29>$I15,$I15-SUM($I29:CY29),CY29)","v":0},{"$f":"IF(SUM($I29:CZ29)+CZ29>$I15,$I15-SUM($I29:CZ29),CZ29)","v":0},{"$f":"IF(SUM($I29:DA29)+DA29>$I15,$I15-SUM($I29:DA29),DA29)","v":0},{"$f":"IF(SUM($I29:DB29)+DB29>$I15,$I15-SUM($I29:DB29),DB29)","v":0},{"$f":"IF(SUM($I29:DC29)+DC29>$I15,$I15-SUM($I29:DC29),DC29)","v":0},{"$f":"IF(SUM($I29:DD29)+DD29>$I15,$I15-SUM($I29:DD29),DD29)","v":0},{"$f":"IF(SUM($I29:DE29)+DE29>$I15,$I15-SUM($I29:DE29),DE29)","v":0},{"$f":"IF(SUM($I29:DF29)+DF29>$I15,$I15-SUM($I29:DF29),DF29)","v":0},{"$f":"IF(SUM($I29:DG29)+DG29>$I15,$I15-SUM($I29:DG29),DG29)","v":0},{"$f":"IF(SUM($I29:DH29)+DH29>$I15,$I15-SUM($I29:DH29),DH29)","v":0},{"$f":"IF(SUM($I29:DI29)+DI29>$I15,$I15-SUM($I29:DI29),DI29)","v":0},{"$f":"IF(SUM($I29:DJ29)+DJ29>$I15,$I15-SUM($I29:DJ29),DJ29)","v":0},{"$f":"IF(SUM($I29:DK29)+DK29>$I15,$I15-SUM($I29:DK29),DK29)","v":0},{"$f":"IF(SUM($I29:DL29)+DL29>$I15,$I15-SUM($I29:DL29),DL29)","v":0},{"$f":"IF(SUM($I29:DM29)+DM29>$I15,$I15-SUM($I29:DM29),DM29)","v":0},{"$f":"IF(SUM($I29:DN29)+DN29>$I15,$I15-SUM($I29:DN29),DN29)","v":0},{"$f":"IF(SUM($I29:DO29)+DO29>$I15,$I15-SUM($I29:DO29),DO29)","v":0},{"$f":"IF(SUM($I29:DP29)+DP29>$I15,$I15-SUM($I29:DP29),DP29)","v":0},{"$f":"IF(SUM($I29:DQ29)+DQ29>$I15,$I15-SUM($I29:DQ29),DQ29)","v":0},{"$f":"IF(SUM($I29:DR29)+DR29>$I15,$I15-SUM($I29:DR29),DR29)","v":0},{"$f":"IF(SUM($I29:DS29)+DS29>$I15,$I15-SUM($I29:DS29),DS29)","v":0},{"$f":"IF(SUM($I29:DT29)+DT29>$I15,$I15-SUM($I29:DT29),DT29)","v":0},{"$f":"IF(SUM($I29:DU29)+DU29>$I15,$I15-SUM($I29:DU29),DU29)","v":0},{"$f":"IF(SUM($I29:DV29)+DV29>$I15,$I15-SUM($I29:DV29),DV29)","v":0},{"$f":"IF(SUM($I29:DW29)+DW29>$I15,$I15-SUM($I29:DW29),DW29)","v":0},{"$f":"IF(SUM($I29:DX29)+DX29>$I15,$I15-SUM($I29:DX29),DX29)","v":0},{"$f":"IF(SUM($I29:DY29)+DY29>$I15,$I15-SUM($I29:DY29),DY29)","v":0},{"$f":"IF(SUM($I29:DZ29)+DZ29>$I15,$I15-SUM($I29:DZ29),DZ29)","v":0},{"$f":"IF(SUM($I29:EA29)+EA29>$I15,$I15-SUM($I29:EA29),EA29)","v":0},{"$f":"IF(SUM($I29:EB29)+EB29>$I15,$I15-SUM($I29:EB29),EB29)","v":0},{"$f":"IF(SUM($I29:EC29)+EC29>$I15,$I15-SUM($I29:EC29),EC29)","v":0},{"$f":"IF(SUM($I29:ED29)+ED29>$I15,$I15-SUM($I29:ED29),ED29)","v":0},{"$f":"IF(SUM($I29:EE29)+EE29>$I15,$I15-SUM($I29:EE29),EE29)","v":0},{"$f":"IF(SUM($I29:EF29)+EF29>$I15,$I15-SUM($I29:EF29),EF29)","v":0},{"$f":"IF(SUM($I29:EG29)+EG29>$I15,$I15-SUM($I29:EG29),EG29)","v":0},{"$f":"IF(SUM($I29:EH29)+EH29>$I15,$I15-SUM($I29:EH29),EH29)","v":0},{"$f":"IF(SUM($I29:EI29)+EI29>$I15,$I15-SUM($I29:EI29),EI29)","v":0},{"$f":"IF(SUM($I29:EJ29)+EJ29>$I15,$I15-SUM($I29:EJ29),EJ29)","v":0},{"$f":"IF(SUM($I29:EK29)+EK29>$I15,$I15-SUM($I29:EK29),EK29)","v":0},{"$f":"IF(SUM($I29:EL29)+EL29>$I15,$I15-SUM($I29:EL29),EL29)","v":0},{"$f":"IF(SUM($I29:EM29)+EM29>$I15,$I15-SUM($I29:EM29),EM29)","v":0},{"$f":"IF(SUM($I29:EN29)+EN29>$I15,$I15-SUM($I29:EN29),EN29)","v":0},{"$f":"IF(SUM($I29:EO29)+EO29>$I15,$I15-SUM($I29:EO29),EO29)","v":0},{"$f":"IF(SUM($I29:EP29)+EP29>$I15,$I15-SUM($I29:EP29),EP29)","v":0},{"$f":"IF(SUM($I29:EQ29)+EQ29>$I15,$I15-SUM($I29:EQ29),EQ29)","v":0},{"$f":"IF(SUM($I29:ER29)+ER29>$I15,$I15-SUM($I29:ER29),ER29)","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"4*('Model inputs'!G16-5.5)","v":18},"  quarters","$m    ",{"$f":"'Model inputs'!I42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!J42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!K42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!L42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!M42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!N42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!O42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!P42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!Q42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!R42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!S42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!T42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!U42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!V42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!W42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!X42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!Y42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!Z42","v":2.4408623329223673E-2},{"$f":"'Model inputs'!AA42","v":5.5511151231257827E-17},{"$f":"'Model inputs'!AB42","v":5.5511151231257827E-17},{"$f":"'Model inputs'!AC42","v":5.5511151231257827E-17},{"$f":"'Model inputs'!AD42","v":5.5511151231257827E-17},{"$f":"'Model inputs'!AE42","v":5.5511151231257827E-17},{"$f":"'Model inputs'!AF42","v":5.5511151231257827E-17},{"$f":"'Model inputs'!AG42","v":5.5511151231257827E-17},{"$f":"'Model inputs'!AH42","v":5.5511151231257827E-17},{"$f":"'Model inputs'!AI42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AJ42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AK42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AL42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AM42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AN42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AO42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AP42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AQ42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AR42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AS42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AT42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AU42","v":-3.8857805861880479E-16},{"$f":"'Model inputs'!AV42","v":-3.8857805861880479E-16},{"$f":"IF(SUM($I30:AV30)+4*AV30>$I16,$I16-SUM($I30:AV30),4*AV30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:AW30)+AW30>$I16,$I16-SUM($I30:AW30),AW30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:AX30)+AX30>$I16,$I16-SUM($I30:AX30),AX30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:AY30)+AY30>$I16,$I16-SUM($I30:AY30),AY30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:AZ30)+AZ30>$I16,$I16-SUM($I30:AZ30),AZ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BA30)+BA30>$I16,$I16-SUM($I30:BA30),BA30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BB30)+BB30>$I16,$I16-SUM($I30:BB30),BB30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BC30)+BC30>$I16,$I16-SUM($I30:BC30),BC30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BD30)+BD30>$I16,$I16-SUM($I30:BD30),BD30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BE30)+BE30>$I16,$I16-SUM($I30:BE30),BE30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BF30)+BF30>$I16,$I16-SUM($I30:BF30),BF30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BG30)+BG30>$I16,$I16-SUM($I30:BG30),BG30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BH30)+BH30>$I16,$I16-SUM($I30:BH30),BH30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BI30)+BI30>$I16,$I16-SUM($I30:BI30),BI30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BJ30)+BJ30>$I16,$I16-SUM($I30:BJ30),BJ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BK30)+BK30>$I16,$I16-SUM($I30:BK30),BK30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BL30)+BL30>$I16,$I16-SUM($I30:BL30),BL30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BM30)+BM30>$I16,$I16-SUM($I30:BM30),BM30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BN30)+BN30>$I16,$I16-SUM($I30:BN30),BN30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BO30)+BO30>$I16,$I16-SUM($I30:BO30),BO30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BP30)+BP30>$I16,$I16-SUM($I30:BP30),BP30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BQ30)+BQ30>$I16,$I16-SUM($I30:BQ30),BQ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BR30)+BR30>$I16,$I16-SUM($I30:BR30),BR30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BS30)+BS30>$I16,$I16-SUM($I30:BS30),BS30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BT30)+BT30>$I16,$I16-SUM($I30:BT30),BT30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BU30)+BU30>$I16,$I16-SUM($I30:BU30),BU30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BV30)+BV30>$I16,$I16-SUM($I30:BV30),BV30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BW30)+BW30>$I16,$I16-SUM($I30:BW30),BW30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BX30)+BX30>$I16,$I16-SUM($I30:BX30),BX30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BY30)+BY30>$I16,$I16-SUM($I30:BY30),BY30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:BZ30)+BZ30>$I16,$I16-SUM($I30:BZ30),BZ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CA30)+CA30>$I16,$I16-SUM($I30:CA30),CA30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CB30)+CB30>$I16,$I16-SUM($I30:CB30),CB30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CC30)+CC30>$I16,$I16-SUM($I30:CC30),CC30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CD30)+CD30>$I16,$I16-SUM($I30:CD30),CD30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CE30)+CE30>$I16,$I16-SUM($I30:CE30),CE30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CF30)+CF30>$I16,$I16-SUM($I30:CF30),CF30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CG30)+CG30>$I16,$I16-SUM($I30:CG30),CG30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CH30)+CH30>$I16,$I16-SUM($I30:CH30),CH30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CI30)+CI30>$I16,$I16-SUM($I30:CI30),CI30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CJ30)+CJ30>$I16,$I16-SUM($I30:CJ30),CJ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CK30)+CK30>$I16,$I16-SUM($I30:CK30),CK30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CL30)+CL30>$I16,$I16-SUM($I30:CL30),CL30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CM30)+CM30>$I16,$I16-SUM($I30:CM30),CM30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CN30)+CN30>$I16,$I16-SUM($I30:CN30),CN30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CO30)+CO30>$I16,$I16-SUM($I30:CO30),CO30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CP30)+CP30>$I16,$I16-SUM($I30:CP30),CP30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CQ30)+CQ30>$I16,$I16-SUM($I30:CQ30),CQ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CR30)+CR30>$I16,$I16-SUM($I30:CR30),CR30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CS30)+CS30>$I16,$I16-SUM($I30:CS30),CS30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CT30)+CT30>$I16,$I16-SUM($I30:CT30),CT30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CU30)+CU30>$I16,$I16-SUM($I30:CU30),CU30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CV30)+CV30>$I16,$I16-SUM($I30:CV30),CV30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CW30)+CW30>$I16,$I16-SUM($I30:CW30),CW30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CX30)+CX30>$I16,$I16-SUM($I30:CX30),CX30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CY30)+CY30>$I16,$I16-SUM($I30:CY30),CY30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:CZ30)+CZ30>$I16,$I16-SUM($I30:CZ30),CZ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DA30)+DA30>$I16,$I16-SUM($I30:DA30),DA30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DB30)+DB30>$I16,$I16-SUM($I30:DB30),DB30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DC30)+DC30>$I16,$I16-SUM($I30:DC30),DC30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DD30)+DD30>$I16,$I16-SUM($I30:DD30),DD30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DE30)+DE30>$I16,$I16-SUM($I30:DE30),DE30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DF30)+DF30>$I16,$I16-SUM($I30:DF30),DF30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DG30)+DG30>$I16,$I16-SUM($I30:DG30),DG30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DH30)+DH30>$I16,$I16-SUM($I30:DH30),DH30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DI30)+DI30>$I16,$I16-SUM($I30:DI30),DI30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DJ30)+DJ30>$I16,$I16-SUM($I30:DJ30),DJ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DK30)+DK30>$I16,$I16-SUM($I30:DK30),DK30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DL30)+DL30>$I16,$I16-SUM($I30:DL30),DL30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DM30)+DM30>$I16,$I16-SUM($I30:DM30),DM30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DN30)+DN30>$I16,$I16-SUM($I30:DN30),DN30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DO30)+DO30>$I16,$I16-SUM($I30:DO30),DO30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DP30)+DP30>$I16,$I16-SUM($I30:DP30),DP30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DQ30)+DQ30>$I16,$I16-SUM($I30:DQ30),DQ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DR30)+DR30>$I16,$I16-SUM($I30:DR30),DR30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DS30)+DS30>$I16,$I16-SUM($I30:DS30),DS30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DT30)+DT30>$I16,$I16-SUM($I30:DT30),DT30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DU30)+DU30>$I16,$I16-SUM($I30:DU30),DU30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DV30)+DV30>$I16,$I16-SUM($I30:DV30),DV30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DW30)+DW30>$I16,$I16-SUM($I30:DW30),DW30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DX30)+DX30>$I16,$I16-SUM($I30:DX30),DX30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DY30)+DY30>$I16,$I16-SUM($I30:DY30),DY30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:DZ30)+DZ30>$I16,$I16-SUM($I30:DZ30),DZ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EA30)+EA30>$I16,$I16-SUM($I30:EA30),EA30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EB30)+EB30>$I16,$I16-SUM($I30:EB30),EB30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EC30)+EC30>$I16,$I16-SUM($I30:EC30),EC30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:ED30)+ED30>$I16,$I16-SUM($I30:ED30),ED30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EE30)+EE30>$I16,$I16-SUM($I30:EE30),EE30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EF30)+EF30>$I16,$I16-SUM($I30:EF30),EF30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EG30)+EG30>$I16,$I16-SUM($I30:EG30),EG30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EH30)+EH30>$I16,$I16-SUM($I30:EH30),EH30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EI30)+EI30>$I16,$I16-SUM($I30:EI30),EI30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EJ30)+EJ30>$I16,$I16-SUM($I30:EJ30),EJ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EK30)+EK30>$I16,$I16-SUM($I30:EK30),EK30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EL30)+EL30>$I16,$I16-SUM($I30:EL30),EL30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EM30)+EM30>$I16,$I16-SUM($I30:EM30),EM30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EN30)+EN30>$I16,$I16-SUM($I30:EN30),EN30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EO30)+EO30>$I16,$I16-SUM($I30:EO30),EO30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EP30)+EP30>$I16,$I16-SUM($I30:EP30),EP30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:EQ30)+EQ30>$I16,$I16-SUM($I30:EQ30),EQ30)","v":-1.5543122344752192E-15},{"$f":"IF(SUM($I30:ER30)+ER30>$I16,$I16-SUM($I30:ER30),ER30)","v":-1.5543122344752192E-15}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I23:I31)","v":2.5741948257783447},{"$f":"SUM(J23:J31)","v":2.5741948257783447},2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491211,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.5497862024491207,2.235090909667627,2.235090909667627,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.9403636386705081,8.0605608047782713,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,{"$f":"SUM(BV23:BV31)","v":7.1807579708860434},7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,7.1807579708860434,6.9908094954325124,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,6.8008610199789663,3.4004305099898371,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,{"$f":"SUM(EH23:EH31)","v":-2.2870594307278225E-14},-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14,-2.2870594307278225E-14]
[]
[null,"Initial capital base (end of period)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"I9-I23","v":436.95532053365008},435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,402.95101543375489,401.25080017876013,399.55058492376537,397.85036966877061,396.15015441377585,394.44993915878109,392.74972390378633,391.04950864879157,389.34929339379681,387.64907813880205,385.94886288380729,384.24864762881253,{"$f":"AO9-AO23","v":382.54843237381777},380.84821711882302,379.14800186382826,377.4477866088335,375.74757135383874,374.04735609884398,372.34714084384922,{"$f":"AV9-AV23","v":370.64692558885446},363.84606456887548,357.0452035488965,350.24434252891751,343.44348150893853,336.64262048895955,329.84175946898057,323.04089844900159,316.24003742902261,309.43917640904363,302.63831538906464,295.83745436908566,289.03659334910668,282.2357323291277,275.43487130914872,268.63401028916974,261.83314926919076,255.03228824921177,248.23142722923279,241.43056620925381,234.62970518927483,227.82884416929585,221.02798314931687,214.22712212933789,207.4262611093589,{"$f":"BU9-BU23","v":200.62540008937992},193.82453906940094,187.02367804942196,180.22281702944298,173.421956009464,166.62109498948502,159.82023396950603,153.01937294952705,146.21851192954807,139.41765090956909,132.61678988959011,125.81592886961111,119.01506784963212,112.21420682965312,105.41334580967413,98.612484789695131,91.811623769716135,85.01076274973714,78.209901729758144,71.409040709779148,64.608179689800153,57.807318669821164,51.006457649842176,44.205596629863187,37.404735609884199,30.60387458990521,23.803013569926222,17.002152549947233,10.201291529968245,3.4004305099892553,-6.0484950381578528E-13,-6.0484950381578528E-13,{"$f":"DA9-DA23","v":-6.0484950381578528E-13},-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,{"$f":"EE9-EE23","v":-6.0484950381578528E-13},-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13,-6.0484950381578528E-13]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"I10-I24","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,{"$f":"AO10-AO24","v":7.4762747464006347},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,7.1669116534461272,7.1153511379537093,6.9091090759840368,6.7028670140143642,6.4966249520446917,6.2903828900750192,6.0841408281053466,5.8778987661356741,5.6716567041660015,5.465414642196329,5.2591725802266565,5.0529305182569839,4.8466884562873114,4.6404463943176388,4.4342043323479663,4.2279622703782938,4.0217202084086212,3.8154781464389482,3.6092360844692752,3.4029940224996023,3.1967519605299293,2.9905098985602563,2.7842678365905833,2.5780257746209103,2.3717837126512373,2.1655416506815643,{"$f":"BU10-BU24","v":1.9592995887118914},1.7530575267422184,1.5468154647725454,1.3405734028028724,1.1343313408331994,0.92808927886352643,0.72184721689385345,0.51560515492418046,0.30936309295450753,0.10312103098483461,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,{"$f":"DA10-DA24","v":-8.3266726846886741E-15},-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,{"$f":"EE10-EE24","v":-8.3266726846886741E-15},-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15,-8.3266726846886741E-15]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"I11-I25","v":41.1517500398161},40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,28.424404666677123,28.000159820905822,{"$f":"AO11-AO25","v":27.57591497513452},27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,25.030445900506709,24.606201054735408,22.909221671650208,21.212242288565008,19.515262905479808,17.818283522394609,16.121304139309409,14.424324756224209,12.727345373139009,11.030365990053809,9.3333866069686096,7.6364072238834098,5.93942784079821,4.2424484577130102,2.5454690746278104,0.84848969154261034,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,{"$f":"BU11-BU25","v":1.3988810110276972E-14},1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,{"$f":"DA11-DA25","v":1.3988810110276972E-14},1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,{"$f":"EE11-EE25","v":1.3988810110276972E-14},1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14,1.3988810110276972E-14]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"I12-I26","v":1.5186874039571723},1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,1.0489902687126855,1.0333336975378693,{"$f":"AO12-AO26","v":1.0176771263630531},1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,0.92373769931415572,0.9080811281393395,0.84545484344007471,0.78282855874080992,0.72020227404154513,0.65757598934228034,0.59494970464301555,0.53232341994375076,0.46969713524448592,0.40707085054522107,0.34444456584595623,0.28181828114669139,0.21919199644742654,0.1565657117481617,9.3939427048896865E-2,3.1313142349632034E-2,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,{"$f":"BU12-BU26","v":2.4980018054066022E-16},2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,{"$f":"DA12-DA26","v":2.4980018054066022E-16},2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,{"$f":"EE12-EE26","v":2.4980018054066022E-16},2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"I13-I27","v":9.8630199990171565},9.5964518909356116,9.3298837828540666,9.0633156747725216,8.7967475666909767,8.5301794586094317,8.2636113505278868,7.9970432424463418,7.7304751343647968,7.4639070262832519,7.1973389182017069,6.9307708101201619,6.664202702038617,6.397634593957072,6.1310664858755271,5.8644983777939821,5.5979302697124371,5.3313621616308922,5.0647940535493472,4.7982259454678022,4.5316578373862573,4.2650897293047123,3.9985216212231673,3.7319535131416224,3.4653854050600774,3.1988172969785325,2.9322491888969875,2.6656810808154425,2.3991129727338976,2.1325448646523526,1.8659767565708079,1.5994086484892631,{"$f":"AO13-AO27","v":1.3328405404077184},1.0662724323261736,0.79970432424462889,0.53313621616308415,0.26656810808153936,-5.440092820663267E-15,-1.1102230246251565E-16,5.2180482157382357E-15,2.6534330288541241E-14,4.7850612361344247E-14,6.9166894434147252E-14,9.0483176506950258E-14,1.1179945857975326E-13,1.3311574065255627E-13,1.5443202272535927E-13,1.7574830479816228E-13,1.9706458687096529E-13,2.1838086894376829E-13,2.396971510165713E-13,2.610134330893743E-13,2.8232971516217731E-13,3.0364599723498031E-13,3.2496227930778332E-13,3.4627856138058632E-13,3.6759484345338933E-13,3.8891112552619234E-13,4.1022740759899534E-13,4.3154368967179835E-13,4.5285997174460135E-13,4.7417625381740436E-13,4.9549253589020736E-13,5.1680881796301037E-13,{"$f":"BU13-BU27","v":5.3812510003581338E-13},5.5944138210861638E-13,5.8075766418141939E-13,6.0207394625422239E-13,6.233902283270254E-13,6.447065103998284E-13,6.6602279247263141E-13,6.8733907454543441E-13,7.0865535661823742E-13,7.2997163869104043E-13,7.5128792076384343E-13,7.7260420283664644E-13,7.9392048490944944E-13,8.1523676698225245E-13,8.3655304905505545E-13,8.5786933112785846E-13,8.7918561320066146E-13,9.0050189527346447E-13,9.2181817734626748E-13,9.4313445941907048E-13,9.6445074149187349E-13,9.8576702356467649E-13,1.0070833056374795E-12,1.0283995877102825E-12,1.0497158697830855E-12,1.0710321518558885E-12,1.0923484339286915E-12,1.1136647160014945E-12,1.1349809980742975E-12,1.1562972801471005E-12,1.1776135622199035E-12,1.1989298442927065E-12,{"$f":"DA13-DA27","v":1.2202461263655096E-12},1.2415624084383126E-12,1.2628786905111156E-12,1.2841949725839186E-12,1.3055112546567216E-12,1.3268275367295246E-12,1.3481438188023276E-12,1.3694601008751306E-12,1.3907763829479336E-12,1.4120926650207366E-12,1.4334089470935396E-12,1.4547252291663426E-12,1.4760415112391456E-12,1.4973577933119486E-12,1.5186740753847516E-12,1.5399903574575546E-12,1.5613066395303576E-12,1.5826229216031606E-12,1.6039392036759637E-12,1.6252554857487667E-12,1.6465717678215697E-12,1.6678880498943727E-12,1.6892043319671757E-12,1.7105206140399787E-12,1.7318368961127817E-12,1.7531531781855847E-12,1.7744694602583877E-12,1.7957857423311907E-12,1.8171020244039937E-12,1.8384183064767967E-12,{"$f":"EE13-EE27","v":1.8597345885495997E-12},1.8810508706224027E-12,1.9023671526952057E-12,1.9236834347680087E-12,1.9449997168408117E-12,1.9663159989136147E-12,1.9876322809864178E-12,2.0089485630592208E-12,2.0302648451320238E-12,2.0515811272048268E-12,2.0728974092776298E-12,2.0942136913504328E-12,2.1155299734232358E-12,2.1368462554960388E-12,2.1581625375688418E-12]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"I14-I28","v":1.7807058338979129},1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,0.33689029289960515,0.28876310819966156,{"$f":"AO14-AO28","v":0.24063592349971796},0.19250873879977437,0.14438155409983078,9.6254369399887185E-2,4.8127184699943593E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU14-BU28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA14-DA28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE14-EE28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"I15-I29","v":7.6842288354801527},7.6408151132458011,7.5974013910114495,7.5539876687770979,7.5105739465427463,7.4671602243083948,7.4237465020740432,7.3803327798396916,7.33691905760534,7.2935053353709884,7.2500916131366369,7.2066778909022853,7.1632641686679337,7.1198504464335821,7.0764367241992305,7.033023001964879,6.9896092797305274,6.9461955574961758,6.9027818352618242,6.8593681130274726,6.815954390793121,6.7725406685587695,6.7291269463244179,6.6857132240900663,6.6422995018557147,6.5988857796213631,6.5554720573870116,6.51205833515266,6.4686446129183084,6.4252308906839568,6.3818171684496052,6.3384034462152536,{"$f":"AO15-AO29","v":6.2949897239809021},6.2515760017465505,6.2081622795121989,6.1647485572778473,6.1213348350434957,6.0779211128091442,6.0345073905747926,5.991093668340441,5.8174387794030364,5.6437838904656319,5.4701290015282273,5.2964741125908228,5.1228192236534182,4.9491643347160137,4.7755094457786091,4.6018545568412046,4.4281996679038,4.2545447789663955,4.0808898900289909,3.9072350010915864,3.7335801121541818,3.5599252232167773,3.3862703342793727,3.2126154453419682,3.0389605564045636,2.8653056674671591,2.6916507785297545,2.51799588959235,2.3443410006549454,2.1706861117175409,1.9970312227801363,1.8233763338427318,{"$f":"BU15-BU29","v":1.6497214449053272},1.4760665559679227,1.3024116670305181,1.1287567780931136,0.95510188915570904,0.78144700021830449,0.60779211128089994,0.43413722234349539,0.26048233340609084,8.682744446868626E-2,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,{"$f":"DA15-DA29","v":-1.6903145549918008E-14},-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,{"$f":"EE15-EE29","v":-1.6903145549918008E-14},-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14,-1.6903145549918008E-14]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"I16-I30","v":0.41494659659680244},0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534211,0.12204311664611844,9.7634493316894777E-2,7.3225869987671111E-2,4.8817246658447437E-2,2.4408623329223764E-2,9.0205620750793969E-17,3.4694469519536142E-17,-2.0816681711721685E-17,-7.6327832942979512E-17,-1.3183898417423734E-16,-1.8735013540549517E-16,-2.4286128663675299E-16,-2.9837243786801082E-16,-3.5388358909926865E-16,3.4694469519536142E-17,4.2327252813834093E-16,8.1185058675714572E-16,1.2004286453759505E-15,1.5890067039947553E-15,1.9775847626135601E-15,{"$f":"AO16-AO30","v":2.3661628212323649E-15},2.7547408798511697E-15,3.1433189384699745E-15,3.5318969970887792E-15,3.920475055707584E-15,4.3090531143263888E-15,4.6976311729451936E-15,5.0862092315639984E-15,6.6405214660392176E-15,8.1948337005144367E-15,9.7491459349896559E-15,1.1303458169464875E-14,1.2857770403940094E-14,1.4412082638415313E-14,1.5966394872890532E-14,1.7520707107365752E-14,1.9075019341840971E-14,2.062933157631619E-14,2.2183643810791409E-14,2.3737956045266628E-14,2.5292268279741847E-14,2.6846580514217067E-14,2.8400892748692286E-14,2.9955204983167505E-14,3.1509517217642724E-14,3.3063829452117943E-14,3.4618141686593162E-14,3.6172453921068382E-14,3.7726766155543601E-14,3.928107839001882E-14,4.0835390624494039E-14,4.2389702858969258E-14,{"$f":"BU16-BU30","v":4.3944015093444477E-14},4.5498327327919696E-14,4.7052639562394916E-14,4.8606951796870135E-14,5.0161264031345354E-14,5.1715576265820573E-14,5.3269888500295792E-14,5.4824200734771011E-14,5.6378512969246231E-14,5.793282520372145E-14,5.9487137438196669E-14,6.1041449672671888E-14,6.2595761907147107E-14,6.4150074141622326E-14,6.5704386376097546E-14,6.7258698610572765E-14,6.8813010845047984E-14,7.0367323079523203E-14,7.1921635313998422E-14,7.3475947548473641E-14,7.503025978294886E-14,7.658457201742408E-14,7.8138884251899299E-14,7.9693196486374518E-14,8.1247508720849737E-14,8.2801820955324956E-14,8.4356133189800175E-14,8.5910445424275395E-14,8.7464757658750614E-14,8.9019069893225833E-14,9.0573382127701052E-14,9.2127694362176271E-14,{"$f":"DA16-DA30","v":9.368200659665149E-14},9.5236318831126709E-14,9.6790631065601929E-14,9.8344943300077148E-14,9.9899255534552367E-14,1.0145356776902759E-13,1.0300788000350281E-13,1.0456219223797802E-13,1.0611650447245324E-13,1.0767081670692846E-13,1.0922512894140368E-13,1.107794411758789E-13,1.1233375341035412E-13,1.1388806564482934E-13,1.1544237787930456E-13,1.1699669011377978E-13,1.18551002348255E-13,1.2010531458273022E-13,1.2165962681720544E-13,1.2321393905168065E-13,1.2476825128615587E-13,1.2632256352063109E-13,1.2787687575510631E-13,1.2943118798958153E-13,1.3098550022405675E-13,1.3253981245853197E-13,1.3409412469300719E-13,1.3564843692748241E-13,1.3720274916195763E-13,1.3875706139643285E-13,{"$f":"EE16-EE30","v":1.4031137363090807E-13},1.4186568586538328E-13,1.434199980998585E-13,1.4497431033433372E-13,1.4652862256880894E-13,1.4808293480328416E-13,1.4963724703775938E-13,1.511915592722346E-13,1.5274587150670982E-13,1.5430018374118504E-13,1.5585449597566026E-13,1.5740880821013548E-13,1.5896312044461069E-13,1.6051743267908591E-13,1.6207174491356113E-13]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,null,{"$f":"I17","v":2.5816759288043478},{"$f":"J17","v":2.5816759288043478},{"$f":"K17","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,{"$f":"BW17","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,{"$f":"EI17","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I36:I45)","v":511.0765464133778},{"$f":"SUM(J36:J45)","v":508.50235158759943},505.92815676182107,503.35396193604277,500.77976711026434,498.20557228448598,495.63137745870768,493.05718263292931,490.48298780715089,487.90879298137259,485.33459815559422,482.76040332981597,480.18620850403744,477.61201367825919,475.03781885248083,472.46362402670246,469.8894292009241,467.31523437514579,464.76544817269661,462.21566197024748,459.6658757677983,457.11608956534917,454.5663033629001,452.01651716045097,449.46673095800179,446.91694475555266,444.36715855310359,441.81737235065441,439.26758614820523,436.71779994575616,434.16801374330697,431.61822754085779,429.06844133840872,426.51865513595953,423.96886893351035,421.41908273106128,418.8692965286121,416.31951032616297,414.08441941649534,411.8493285068277,402.90896486815717,393.96860122948669,385.02823759081616,376.08787395214574,367.14751031347521,358.20714667480468,349.26678303613426,340.32641939746372,331.38605575879319,322.44569212012271,313.50532848145218,304.56496484278171,295.62460120411123,286.6842375654407,278.62367676066242,271.4429187897764,264.26216081889038,257.08140284800436,249.90064487711825,242.71988690623223,235.53912893534618,228.35837096446016,221.17761299357412,213.9968550226881,206.8160970518021,{"$f":"SUM(BV36:BV45)","v":199.63533908091605},192.45458111003001,185.27382313914396,178.09306516825794,170.91230719737189,163.73154922648584,156.55079125559982,149.37003328471377,142.18927531382775,135.19846581839522,128.39760479841627,121.5967437784373,114.79588275845833,107.99502173847937,101.19416071850038,94.393299698521417,87.592438678542436,80.791577658563469,73.990716638584487,67.18985561860552,60.388994598626567,53.5881335786476,46.787272558668633,39.986411538689666,33.185550518710698,26.384689498731735,19.583828478752768,12.782967458773802,5.9821064387948368,2.5816759288050002,2.5816759288050228,2.5816759288050459,2.5816759288050686,2.5816759288050917,2.5816759288051143,2.5816759288051374,2.5816759288051601,2.5816759288051832,2.5816759288052058,2.5816759288052289,2.5816759288052515,2.5816759288052746,2.5816759288052973,2.5816759288053204,2.581675928805343,2.5816759288053661,2.5816759288053888,2.5816759288054119,2.5816759288054345,2.5816759288054576,2.5816759288054802,2.5816759288055033,2.581675928805526,2.5816759288055491,2.5816759288055717,2.5816759288055948,2.5816759288056175,2.5816759288056406,2.5816759288056632,2.5816759288056863,2.581675928805709,2.581675928805732,2.5816759288057547,2.5816759288057778,{"$f":"SUM(EH36:EH45)","v":2.5816759288058004},2.5816759288058235,2.5816759288058462,2.5816759288058693,2.5816759288058919,2.581675928805915,2.5816759288059377,2.5816759288059608,2.5816759288059834,2.5816759288060065,2.5816759288060291,2.5816759288060522]
[]
[null,"Check"]
[]
[null,"Initial capital base 2000 Q1",null,null,null,"$m",{"$f":"I19","v":513.6507412391561}]
[null,"Depreciation",null,null,null,"$m",{"$f":"SUM(I32:ES32)","v":511.06906531035082}]
[null,"Initial capital base 2110",null,null,null,"$m",{"$f":"G50-G51","v":2.5816759288052822}]
[null,"Non-depreciable assets end 2110",null,null,null,"$m",{"$f":"ES44","v":2.5816759288043478}]
[null,"Difference",null,null,null,"$m",{"$f":"G52-G53","v":9.3436369752453174E-13}]

{"sheet":"CAPEX 2000-2009 roll forward","index":8,"n_rows":537,"n_cols":150,"rows_kept":537,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"},null,null,null,null,null,null,{"$f":"'Model inputs'!I2","v":2000},{"$f":"'Model inputs'!J2","v":2000},{"$f":"'Model inputs'!K2","v":2000},{"$f":"'Model inputs'!L2","v":2000},{"$f":"'Model inputs'!M2","v":2001},{"$f":"'Model inputs'!N2","v":2001},{"$f":"'Model inputs'!O2","v":2001},{"$f":"'Model inputs'!P2","v":2001},{"$f":"'Model inputs'!Q2","v":2002},{"$f":"'Model inputs'!R2","v":2002},{"$f":"'Model inputs'!S2","v":2002},{"$f":"'Model inputs'!T2","v":2002},{"$f":"'Model inputs'!U2","v":2003},{"$f":"'Model inputs'!V2","v":2003},{"$f":"'Model inputs'!W2","v":2003},{"$f":"'Model inputs'!X2","v":2003},{"$f":"'Model inputs'!Y2","v":2004},{"$f":"'Model inputs'!Z2","v":2004},{"$f":"'Model inputs'!AA2","v":2004},{"$f":"'Model inputs'!AB2","v":2004},{"$f":"'Model inputs'!AC2","v":2005},{"$f":"'Model inputs'!AD2","v":2005},{"$f":"'Model inputs'!AE2","v":2005},{"$f":"'Model inputs'!AF2","v":2005},{"$f":"'Model inputs'!AG2","v":2006},{"$f":"'Model inputs'!AH2","v":2006},{"$f":"'Model inputs'!AI2","v":2006},{"$f":"'Model inputs'!AJ2","v":2006},{"$f":"'Model inputs'!AK2","v":2007},{"$f":"'Model inputs'!AL2","v":2007},{"$f":"'Model inputs'!AM2","v":2007},{"$f":"'Model inputs'!AN2","v":2007},{"$f":"'Model inputs'!AO2","v":2008},{"$f":"'Model inputs'!AP2","v":2008},{"$f":"'Model inputs'!AQ2","v":2008},{"$f":"'Model inputs'!AR2","v":2008},{"$f":"'Model inputs'!AS2","v":2009},{"$f":"'Model inputs'!AT2","v":2009},{"$f":"'Model inputs'!AU2","v":2009},{"$f":"'Model inputs'!AV2","v":2009},null,{"$f":"'Model inputs'!AW2","v":2010},{"$f":"'Model inputs'!AX2","v":2011},{"$f":"'Model inputs'!AY2","v":2012},{"$f":"'Model inputs'!AZ2","v":2013},{"$f":"'Model inputs'!BA2","v":2014},{"$f":"'Model inputs'!BB2","v":2015},{"$f":"'Model inputs'!BC2","v":2016},{"$f":"'Model inputs'!BD2","v":2017},{"$f":"'Model inputs'!BE2","v":2018},{"$f":"'Model inputs'!BF2","v":2019},{"$f":"BG2+1","v":2020},{"$f":"BH2+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"DT2+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110]
[null,"CAPEX and capital base 2000-2009",null,null,null,null,null,null,{"$f":"'Model inputs'!I3","v":"Q1"},{"$f":"'Model inputs'!J3","v":"Q2"},{"$f":"'Model inputs'!K3","v":"Q3"},{"$f":"'Model inputs'!L3","v":"Q4"},{"$f":"'Model inputs'!M3","v":"Q1"},{"$f":"'Model inputs'!N3","v":"Q2"},{"$f":"'Model inputs'!O3","v":"Q3"},{"$f":"'Model inputs'!P3","v":"Q4"},{"$f":"'Model inputs'!Q3","v":"Q1"},{"$f":"'Model inputs'!R3","v":"Q2"},{"$f":"'Model inputs'!S3","v":"Q3"},{"$f":"'Model inputs'!T3","v":"Q4"},{"$f":"'Model inputs'!U3","v":"Q1"},{"$f":"'Model inputs'!V3","v":"Q2"},{"$f":"'Model inputs'!W3","v":"Q3"},{"$f":"'Model inputs'!X3","v":"Q4"},{"$f":"'Model inputs'!Y3","v":"Q1"},{"$f":"'Model inputs'!Z3","v":"Q2"},{"$f":"'Model inputs'!AA3","v":"Q3"},{"$f":"'Model inputs'!AB3","v":"Q4"},{"$f":"'Model inputs'!AC3","v":"Q1"},{"$f":"'Model inputs'!AD3","v":"Q2"},{"$f":"'Model inputs'!AE3","v":"Q3"},{"$f":"'Model inputs'!AF3","v":"Q4"},{"$f":"'Model inputs'!AG3","v":"Q1"},{"$f":"'Model inputs'!AH3","v":"Q2"},{"$f":"'Model inputs'!AI3","v":"Q3"},{"$f":"'Model inputs'!AJ3","v":"Q4"},{"$f":"'Model inputs'!AK3","v":"Q1"},{"$f":"'Model inputs'!AL3","v":"Q2"},{"$f":"'Model inputs'!AM3","v":"Q3"},{"$f":"'Model inputs'!AN3","v":"Q4"},{"$f":"'Model inputs'!AO3","v":"Q1"},{"$f":"'Model inputs'!AP3","v":"Q2"},{"$f":"'Model inputs'!AQ3","v":"Q3"},{"$f":"'Model inputs'!AR3","v":"Q4"},{"$f":"'Model inputs'!AS3","v":"Q1"},{"$f":"'Model inputs'!AT3","v":"Q2"},{"$f":"'Model inputs'!AU3","v":"Q3"},{"$f":"'Model inputs'!AV3","v":"Q4"}]
[]
[]
[]
[null,"Capital base (beginning of period)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",null,{"$f":"I63","v":0},{"$f":"J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,0.30137969999999997,0.30183601999999998,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.59127087,0.60129288000000003,0.66206155,0.66350646999999996,0.66492956999999997,0.67349242999999992,null,{"$f":"AV63-AW87","v":0.67453779000000003},{"$f":"AX63","v":0.66441916809161805},0.65430054618323608,0.6441819242748541,0.63406330236647213,{"$f":"BB63","v":0.62394468045809015},{"$f":"BC63","v":0.61382605854970818},{"$f":"BD63","v":0.6037074366413262},{"$f":"BE63","v":0.59358881473294423},{"$f":"BF63","v":0.58347019282456225},{"$f":"BG63","v":0.57335157091618028},{"$f":"BH63","v":0.5632329490077983},{"$f":"BI63","v":0.55311432709941633},{"$f":"BJ63","v":0.54299570519103435},{"$f":"BK63","v":0.53287708328265238},{"$f":"BL63","v":0.5227584613742704},{"$f":"BM63","v":0.51263983946588842},{"$f":"BN63","v":0.50252121755750645},{"$f":"BO63","v":0.49240259564912453},{"$f":"BP63","v":0.48228397374074261},{"$f":"BQ63","v":0.47216535183236069},{"$f":"BR63","v":0.46204672992397877},{"$f":"BS63","v":0.45192810801559685},{"$f":"BT63","v":0.44180948610721493},{"$f":"BU63","v":0.43169086419883301},{"$f":"BV63","v":0.42157224229045109},{"$f":"BW63","v":0.41145362038206917},{"$f":"BX63","v":0.40133499847368725},{"$f":"BY63","v":0.39121637656530533},{"$f":"BZ63","v":0.38109775465692342},{"$f":"CA63","v":0.3709791327485415},{"$f":"CB63","v":0.36086051084015958},{"$f":"CC63","v":0.35074188893177766},{"$f":"CD63","v":0.34062326702339574},{"$f":"CE63","v":0.33050464511501382},{"$f":"CF63","v":0.3203860232066319},{"$f":"CG63","v":0.31026740129824998},{"$f":"CH63","v":0.30014877938986806},{"$f":"CI63","v":0.29003015748148614},{"$f":"CJ63","v":0.27991153557310422},{"$f":"CK63","v":0.2697929136647223},{"$f":"CL63","v":0.25967429175634038},{"$f":"CM63","v":0.24955566984795843},{"$f":"CN63","v":0.23943704793957649},{"$f":"CO63","v":0.22931842603119454},{"$f":"CP63","v":0.21919980412281259},{"$f":"CQ63","v":0.20908118221443064},{"$f":"CR63","v":0.1989625603060487},{"$f":"CS63","v":0.18884393839766675},{"$f":"CT63","v":0.1787253164892848},{"$f":"CU63","v":0.16860669458090285},{"$f":"CV63","v":0.15848807267252091},{"$f":"CW63","v":0.14836945076413896},{"$f":"CX63","v":0.13825082885575701},{"$f":"CY63","v":0.12813220694737507},{"$f":"CZ63","v":0.11801358503899312},{"$f":"DA63","v":0.10789496313061117},{"$f":"DB63","v":9.7776341222229224E-2},{"$f":"DC63","v":8.7657719313847277E-2},{"$f":"DD63","v":7.7539097405465329E-2},{"$f":"DE63","v":6.7420475497083382E-2},{"$f":"DF63","v":5.7301853588701435E-2},{"$f":"DG63","v":4.7183231680319487E-2},{"$f":"DH63","v":3.706460977193754E-2},{"$f":"DI63","v":2.6945987863555596E-2},{"$f":"DJ63","v":1.6827365955173652E-2},{"$f":"DK63","v":1.0173629657480268E-2},{"$f":"DL63","v":4.6807790462299733E-3},{"$f":"DM63","v":1.3080303609060424E-3},{"$f":"DN63","v":1.1774763919838527E-4},{"$f":"DO63","v":4.1091262337200618E-17},{"$f":"DP63","v":4.0982842119952068E-17},{"$f":"DQ63","v":4.0874421902703517E-17},{"$f":"DR63","v":4.0766001685454967E-17},{"$f":"DS63","v":4.0657581468206416E-17},{"$f":"DT63","v":4.0549161250957866E-17},{"$f":"DU63","v":4.0440741033709315E-17},{"$f":"DV63","v":4.0982842119952068E-17},{"$f":"DW63","v":4.152494320619482E-17},{"$f":"DX63","v":4.2067044292437572E-17},{"$f":"DY63","v":4.2609145378680324E-17},{"$f":"DZ63","v":4.3151246464923076E-17},{"$f":"EA63","v":4.3693347551165829E-17},{"$f":"EB63","v":4.4235448637408581E-17},{"$f":"EC63","v":4.4777549723651333E-17},{"$f":"ED63","v":4.5319650809894085E-17},{"$f":"EE63","v":4.5861751896136838E-17},{"$f":"EF63","v":4.640385298237959E-17},{"$f":"EG63","v":4.6945954068622342E-17},{"$f":"EH63","v":4.7488055154865094E-17},{"$f":"EI63","v":4.8030156241107846E-17},{"$f":"EJ63","v":4.8572257327350599E-17},{"$f":"EK63","v":4.9114358413593351E-17},{"$f":"EL63","v":4.9656459499836103E-17},{"$f":"EM63","v":5.0198560586078855E-17},{"$f":"EN63","v":5.0740661672321608E-17},{"$f":"EO63","v":5.128276275856436E-17},{"$f":"EP63","v":5.1824863844807112E-17},{"$f":"EQ63","v":5.2366964931049864E-17},{"$f":"ER63","v":5.2909066017292616E-17},{"$f":"ES63","v":5.3451167103535369E-17}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",null,{"$f":"I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,2.8259409999999999E-2,2.8259409999999999E-2,null,2.8259409999999999E-2,2.7685732282725733E-2,2.7112054565451467E-2,2.6538376848177201E-2,2.5964699130902935E-2,2.5391021413628669E-2,2.4817343696354403E-2,2.4243665979080137E-2,2.3669988261805872E-2,2.3096310544531606E-2,2.252263282725734E-2,2.1948955109983074E-2,2.1375277392708808E-2,2.0801599675434542E-2,2.0227921958160276E-2,1.965424424088601E-2,1.9080566523611744E-2,1.8506888806337479E-2,1.7933211089063213E-2,1.7359533371788947E-2,1.6785855654514681E-2,1.6212177937240415E-2,1.5638500219966149E-2,1.5064822502691883E-2,1.4491144785417617E-2,1.3917467068143351E-2,1.3343789350869086E-2,1.277011163359482E-2,1.2196433916320554E-2,1.1622756199046288E-2,1.1049078481772022E-2,1.0475400764497756E-2,9.9017230472234902E-3,9.3280453299492243E-3,8.7543676126749584E-3,8.1806898954006925E-3,7.6070121781264266E-3,7.0333344608521607E-3,6.4596567435778948E-3,5.8859790263036289E-3,5.312301309029363E-3,4.7386235917550971E-3,4.1649458744808313E-3,3.5912681572065658E-3,3.0175904399323003E-3,2.4439127226580349E-3,1.8702350053837694E-3,1.296557288109504E-3,7.2287957083523851E-4,1.4920185356097305E-4,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",null,0.72660780749999998,1.4471605499375,2.1616582273125,2.8701008396250001,4.8625587218749997,6.8382109529374997,8.7970575328125005,10.739098461500001,10.810018864000002,10.879586239270836,10.947800587312502,11.014661908125001,13.368121726708335,15.701162255354168,18.013783494062501,20.305985442833332,21.145672244166665,21.976873887708333,22.799590373458333,23.613821701416665,23.638034726583331,23.791111122985146,23.643379270622109,23.465678379494221,23.288685479601483,23.402889483241328,23.507697790413758,23.474093531118772,23.321583235356371,23.250905423741116,23.047998926273014,22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,null,21.406827226071311,20.481380605479913,19.555933984888515,18.630487364297117,17.70504074370572,16.779594123114322,15.854147502522926,14.92870088193153,14.003254261340134,13.077807640748738,12.152361020157342,11.226914399565946,10.301467778974549,9.3760211583831534,8.4505745377917574,7.5251279172003605,6.5996812966089635,5.6742346760175666,4.7487880554261697,3.8233414348347727,2.8978948142433758,2.0087785840269792,1.2810469115605814,0.7294899143441842,0.31397892904445446,0.153571789869723,9.1908233743519099E-2,4.8298804780935664E-2,2.2230369595737199E-2,2.6095191923962459E-3,1.7464328594396505E-15,5.6877245968589563E-15,9.629016334278262E-15,1.3570308071697568E-14,2.2396581117467562E-14,3.1222854163237557E-14,4.0049127209007551E-14,4.8875400254777546E-14,5.770167330054754E-14,6.6527946346317535E-14,7.5354219392087529E-14,8.4180492437857524E-14,9.3006765483627518E-14,1.0183303852939751E-13,1.1065931157516751E-13,1.194855846209375E-13,1.283118576667075E-13,1.3713813071247749E-13,1.4596440375824749E-13,1.5479067680401748E-13,1.6361694984978747E-13,1.7244322289555747E-13,1.8126949594132746E-13,1.9009576898709746E-13,1.9892204203286745E-13,2.0774831507863745E-13,2.1657458812440744E-13,2.2540086117017744E-13,2.3422713421594743E-13,2.4305340726171742E-13,2.5187968030748742E-13,2.6070595335325741E-13,2.6953222639902741E-13,2.783584994447974E-13,2.871847724905674E-13,2.9601104553633739E-13,3.0483731858210739E-13,3.1366359162787738E-13,3.2248986467364738E-13,3.3131613771941737E-13,3.4014241076518736E-13,3.4896868381095736E-13,3.5779495685672735E-13,3.6662122990249735E-13,3.7544750294826734E-13,3.8427377599403734E-13,3.9310004903980733E-13,4.0192632208557733E-13,4.1075259513134732E-13,4.1957886817711731E-13,4.2840514122288731E-13,4.372314142686573E-13,4.460576873144273E-13,4.5488396036019729E-13,4.6371023340596729E-13,4.7253650645173728E-13,4.8136277949750728E-13,4.9018905254327727E-13,4.9901532558904726E-13,5.0784159863481726E-13,5.1666787168058725E-13,5.2549414472635725E-13,5.3432041777212724E-13,5.4314669081789724E-13,5.5197296386366723E-13,5.6079923690943723E-13,5.6962550995520722E-13,5.7845178300097722E-13,5.8727805604674721E-13,5.961043290925172E-13,6.049306021382872E-13]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",null,4.0059059999999994E-2,7.9784294499999991E-2,0.11917570349999998,0.158233287,0.18118407749999998,0.20393248389583332,0.22647850618749998,0.248822144375,0.26145803345833329,0.27397074981249991,0.28636029343749991,0.29862666433333324,0.31336647749999991,0.3279614794791666,0.34241167027083325,0.35671704987499991,0.3619450257916666,0.36710262879166661,0.37218985887499995,0.37720671604166661,0.37370845029166661,0.3702101845416666,0.36671191879166659,0.38076732304166661,0.39095048729166659,0.50999768154166658,0.62490109579166653,0.74716429004166651,1.1397392242916664,1.2207717885416665,1.2174021927916665,1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,null,1.1891369410416663,1.1425148334152111,1.0958927257887559,1.0492706181623006,1.0026485105358454,0.95602640290939001,0.90940429528293465,0.86278218765647929,0.81616008003002394,0.76953797240356858,0.72291586477711323,0.67629375715065787,0.62967164952420251,0.58304954189774716,0.5364274342712918,0.48980532664483645,0.44318321901838109,0.39656111139192574,0.34993900376547038,0.30331689613901502,0.25669478851255967,0.21207563388610431,0.17200903888464894,0.13470532129986024,9.950219813173819E-2,6.616942433861614E-2,3.3540379712160777E-2,5.3961104871269004E-3,1.1100482758608348E-4,-1.0259263057144086E-16,-7.9607544514748163E-17,-5.6622458458055469E-17,1.4934884925987824E-17,8.6492228310031116E-17,1.5804957169407441E-16,2.296069150781177E-16,3.9136987921295496E-16,5.5313284334779222E-16,7.1489580748262949E-16,8.7665877161746675E-16,1.038421735752304E-15,1.2001846998871413E-15,1.3619476640219785E-15,1.5237106281568158E-15,1.6854735922916531E-15,1.8472365564264903E-15,2.0089995205613276E-15,2.1707624846961648E-15,2.3325254488310021E-15,2.4942884129658394E-15,2.6560513771006766E-15,2.8178143412355139E-15,2.9795773053703511E-15,3.1413402695051884E-15,3.3031032336400257E-15,3.4648661977748629E-15,3.6266291619097002E-15,3.7883921260445375E-15,3.9501550901793747E-15,4.111918054314212E-15,4.2736810184490492E-15,4.4354439825838865E-15,4.5972069467187238E-15,4.758969910853561E-15,4.9207328749883983E-15,5.0824958391232355E-15,5.2442588032580728E-15,5.4060217673929101E-15,5.5677847315277473E-15,5.7295476956625846E-15,5.8913106597974219E-15,6.0530736239322591E-15,6.2148365880670964E-15,6.3765995522019336E-15,6.5383625163367709E-15,6.7001254804716082E-15,6.8618884446064454E-15,7.0236514087412827E-15,7.1854143728761199E-15,7.3471773370109572E-15,7.5089403011457945E-15,7.6707032652806317E-15,7.832466229415469E-15,7.9942291935503063E-15,8.1559921576851435E-15,8.3177551218199808E-15,8.479518085954818E-15,8.6412810500896553E-15,8.8030440142244926E-15,8.9648069783593298E-15,9.1265699424941671E-15,9.2883329066290043E-15,9.4500958707638416E-15,9.6118588348986789E-15,9.7736217990335161E-15,9.9353847631683534E-15,1.0097147727303191E-14,1.0258910691438028E-14,1.0420673655572865E-14,1.0582436619707702E-14,1.074419958384254E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",null,6.9851149999999992E-3,1.3853811416666665E-2,2.0606089249999997E-2,2.7241948499999998E-2,2.8071861666666666E-2,2.8880181708333334E-2,2.9666908625000002E-2,3.0432042416666669E-2,4.3854603083333339E-2,5.7044253625000006E-2,7.0000994041666681E-2,8.2724824333333349E-2,9.8587954500000019E-2,0.11416197104166668,0.12944687395833335,0.14444266325000002,0.25169697641666672,0.35711971533333337,0.46071088000000004,0.56247047041666665,0.57750570158333325,0.57284731828651148,0.56333253052620125,0.5526279283024027,0.59296688161511568,0.77867444826116206,0.93495519824054174,0.93363943155325479,0.95530617819930119,0.99405056817868087,0.97607727149139389,0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,null,2.1257907652675958,1.9560676389272955,1.7863445125869952,1.6166213862466949,1.4468982599063946,1.2771751335660944,1.1081505187257941,0.9404196484688272,0.77430217021186043,0.61224847495489354,0.46407536144792672,0.33575888281395633,0.2167699761757611,0.11309090592668909,2.0554228409260536E-2,-5.620504062164855E-16,-6.2092258418244839E-16,-6.7979476214841128E-16,-7.3866694011437417E-16,-7.9753911808033706E-16,-8.5641129604629995E-16,-9.1528347401226284E-16,-9.7415565197822573E-16,-1.0330278299441886E-15,-5.9229964682883107E-16,-1.5157146371347352E-16,2.8915671940188403E-16,7.2988490251724158E-16,1.1706130856325991E-15,1.6113412687479567E-15,2.0520694518633142E-15,2.4927976349786718E-15,2.9335258180940293E-15,3.3742540012093869E-15,3.8149821843247445E-15,4.255710367440102E-15,4.6964385505554596E-15,5.1371667336708171E-15,5.5778949167861747E-15,6.0186230999015322E-15,6.5495569037676837E-15,7.0804907076338353E-15,7.6114245114999868E-15,8.1423583153661383E-15,8.6732921192322898E-15,9.2042259230984413E-15,9.7351597269645929E-15,1.0266093530830744E-14,1.0797027334696896E-14,1.1327961138563047E-14,1.1858894942429199E-14,1.238982874629535E-14,1.2920762550161502E-14,1.3451696354027654E-14,1.3982630157893805E-14,1.4513563961759957E-14,1.5044497765626108E-14,1.557543156949226E-14,1.6106365373358411E-14,1.6637299177224563E-14,1.7168232981090714E-14,1.7699166784956866E-14,1.8230100588823017E-14,1.8761034392689169E-14,1.929196819655532E-14,1.9822902000421472E-14,2.0353835804287623E-14,2.0884769608153775E-14,2.1415703412019926E-14,2.1946637215886078E-14,2.2477571019752229E-14,2.3008504823618381E-14,2.3539438627484532E-14,2.4070372431350684E-14,2.4601306235216835E-14,2.5132240039082987E-14,2.5663173842949139E-14,2.619410764681529E-14,2.6725041450681442E-14,2.7255975254547593E-14,2.7786909058413745E-14,2.8317842862279896E-14,2.8848776666146048E-14,2.9379710470012199E-14,2.9910644273878351E-14,3.0441578077744502E-14,3.0972511881610654E-14,3.1503445685476805E-14,3.2034379489342957E-14,3.2565313293209108E-14,3.309624709707526E-14,3.3627180900941411E-14,3.4158114704807563E-14,3.4689048508673714E-14,3.5219982312539866E-14,3.5750916116406017E-14,3.6281849920272169E-14,3.681278372413832E-14,3.7343717528004472E-14,3.7874651331870623E-14,3.8405585135736775E-14]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",null,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,7.8287125000000013E-3,1.1644387500000001E-2,1.5394275000000002E-2,1.5131125000000002E-2,1.4867975000000002E-2,1.4604825000000002E-2,1.4341675000000002E-2,1.4375525000000002E-2,1.4112375000000002E-2,1.3849225000000001E-2,1.3586075000000001E-2,1.3322925000000001E-2,1.3059775000000001E-2,2.1046625000000003E-2,2.0783475000000003E-2,2.0520325000000002E-2,2.0257175000000002E-2,1.9994025000000002E-2,1.9730875000000002E-2,1.9467725000000002E-2,8.4890544999999998E-2,8.6502894999999996E-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,null,1.7298093750000001,1.6108984038804295,1.4919874327608589,1.3730764616412883,1.2541654905217177,1.1352545194021471,1.0163435482825764,0.89743257716300584,0.77852160604343523,0.66000535992386455,0.54214698880429391,0.42431034939204032,0.30665648579711935,0.18952921794687927,7.4868863800342897E-2,1.5265566588595902E-16,3.7513395167998453E-16,5.9761223747401004E-16,8.2009052326803555E-16,1.0425688090620611E-15,1.2650470948560866E-15,1.4875253806501121E-15,1.7100036664441376E-15,1.9324819522381631E-15,2.1549602380321886E-15,2.3774385238262141E-15,2.5999168096202396E-15,2.8223950954142651E-15,3.0448733812082907E-15,3.2673516670023162E-15,3.4898299527963417E-15,3.7123082385903672E-15,3.9347865243843927E-15,4.1572648101784182E-15,4.3797430959724437E-15,4.6022213817664692E-15,4.8246996675604947E-15,5.0471779533545202E-15,5.2696562391485458E-15,5.4921345249425713E-15,5.7146128107365968E-15,5.9370910965306223E-15,6.1595693823246478E-15,6.3820476681186733E-15,6.6045259539126988E-15,6.8270042397067243E-15,7.0494825255007498E-15,7.2719608112947753E-15,7.4944390970888008E-15,7.7169173828828264E-15,7.9393956686768519E-15,8.1618739544708774E-15,8.3843522402649029E-15,8.6068305260589284E-15,8.8293088118529539E-15,9.0517870976469794E-15,9.2742653834410049E-15,9.4967436692350304E-15,9.7192219550290559E-15,9.9417002408230815E-15,1.0164178526617107E-14,1.0386656812411132E-14,1.0609135098205158E-14,1.0831613383999183E-14,1.1054091669793209E-14,1.1276569955587235E-14,1.149904824138126E-14,1.1721526527175286E-14,1.1944004812969311E-14,1.2166483098763337E-14,1.2388961384557362E-14,1.2611439670351388E-14,1.2833917956145413E-14,1.3056396241939439E-14,1.3278874527733464E-14,1.350135281352749E-14,1.3723831099321515E-14,1.3946309385115541E-14,1.4168787670909566E-14,1.4391265956703592E-14,1.4613744242497617E-14,1.4836222528291643E-14,1.5058700814085668E-14,1.5281179099879694E-14,1.5503657385673719E-14,1.5726135671467745E-14,1.594861395726177E-14,1.6171092243055796E-14,1.6393570528849821E-14,1.6616048814643847E-14,1.6838527100437872E-14,1.7061005386231898E-14,1.7283483672025923E-14,1.7505961957819949E-14,1.7728440243613974E-14,1.7950918529408E-14,1.8173396815202025E-14,1.8395875100996051E-14,1.8618353386790076E-14,1.8840831672584102E-14,1.9063309958378127E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",null,1.8229499999999998E-3,3.6367852499999995E-3,5.4415057499999989E-3,7.2371114999999989E-3,8.2676974999999989E-3,9.292948274999999E-3,1.0312863824999999E-2,1.1327444149999999E-2,1.1819644249999999E-2,1.2309094349999999E-2,1.279579445E-2,1.327974455E-2,1.3210944650000001E-2,1.3142144750000001E-2,1.3073344850000002E-2,1.3004544950000002E-2,1.2935745050000003E-2,1.2866945150000003E-2,1.2798145250000004E-2,1.2729345350000004E-2,1.2660545450000005E-2,1.2591745550000005E-2,1.2522945650000006E-2,1.5073145750000006E-2,1.5004345850000007E-2,4.9772845950000019E-2,4.970404605000002E-2,4.963524615000002E-2,4.9566446250000021E-2,4.9497646350000021E-2,5.9894706450000022E-2,6.1486906550000026E-2,6.1418106650000026E-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,null,0.22448985735000002,0.21981042930817785,0.21513100126635568,0.21045157322453351,0.20577214518271134,0.20109271714088917,0.196413289099067,0.19173386105724483,0.18705443301542266,0.18237500497360049,0.17769557693177832,0.17301614888995615,0.16833672084813397,0.1636572928063118,0.15897786476448963,0.15429843672266746,0.14961900868084529,0.14493958063902312,0.14026015259720095,0.13558072455537878,0.13090129651355661,0.12622186847173444,0.12154244042991227,0.1168630123880901,0.11218358434626793,0.10750415630444576,0.10282472826262359,9.8145300220801424E-2,9.3465872178979253E-2,8.8786444137157083E-2,8.4107016095334913E-2,7.9427588053512743E-2,7.4748160011690573E-2,7.0068731969868403E-2,6.5389303928046233E-2,6.070987588622407E-2,5.6030447844401907E-2,5.1351019802579743E-2,4.667159176075758E-2,4.1992163718935417E-2,3.7312735677113254E-2,3.2687996135291088E-2,2.8186415443468924E-2,2.3754687001646759E-2,1.9350458559824594E-2,1.494623011800243E-2,1.0542001676180267E-2,6.5693026406227172E-3,3.0259933072551105E-3,3.761999999998154E-4,-1.3731420514528914E-16,-8.6573543472967529E-17,-3.5832881800645922E-17,1.4907779871675686E-17,6.5648441543997293E-17,1.163891032163189E-16,1.6712976488864051E-16,2.1787042656096212E-16,2.6861108823328372E-16,3.1935174990560533E-16,3.7009241157792694E-16,4.2083307325024855E-16,4.7157373492257015E-16,5.2231439659489176E-16,5.7305505826721337E-16,6.2379571993953498E-16,6.7453638161185658E-16,7.2527704328417819E-16,7.760177049564998E-16,8.2675836662882141E-16,8.7749902830114301E-16,9.2823968997346462E-16,9.7898035164578623E-16,1.0297210133181078E-15,1.0804616749904294E-15,1.1312023366627511E-15,1.1819429983350727E-15,1.2326836600073943E-15,1.2834243216797159E-15,1.3341649833520375E-15,1.3849056450243591E-15,1.4356463066966807E-15,1.4863869683690023E-15,1.5371276300413239E-15,1.5878682917136455E-15,1.6386089533859671E-15,1.6893496150582887E-15,1.7400902767306103E-15,1.7908309384029319E-15,1.8415716000752536E-15,1.8923122617475752E-15,1.9430529234198968E-15,1.9937935850922184E-15,2.04453424676454E-15,2.0952749084368616E-15,2.1460155701091832E-15,2.1967562317815048E-15,2.2474968934538264E-15,2.298237555126148E-15,2.3489782167984696E-15,2.3997188784707912E-15]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",null,0.13555803250000001,0.2677271141875,0.39650724506250001,0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999973,0.74675125074999982,0.81371479906249988,0.87847394968749992,0.94102870262499994,0.95890256537499985,0.97563394274999993,0.99122283474999995,1.0056692413749999,1.3715721976249999,1.727517692625,2.0735057263750001,2.409536298875,2.418492750125,2.5340574393647874,2.5243817865943616,2.519696681813723,2.5703769050228713,2.5511940276342662,2.4994317896479075,2.4394693210637954,2.40788318188193,2.4621375002586192,2.5364477061938637,2.4119554196876627,2.3158648207400163,2.3075096917923701,2.2084214128447237,2.0599328738970772,2.1443908549494313,2.0820721960017847,1.9806626170541386,null,2.0925586721691256,1.6844485192452823,1.318406111821439,0.97922048614759549,0.66893374959875207,0.42981663429990868,0.29678822275708056,0.18283482708385237,9.1834152411005454E-2,3.0397877970784498E-2,-6.2450045135165055E-17,-7.6327832942979512E-17,-9.0205620750793969E-17,-1.0408340855860843E-16,-1.1796119636642288E-16,-1.3183898417423734E-16,-1.457167719820518E-16,-1.5959455978986625E-16,-1.7347234759768071E-16,-1.8735013540549517E-16,-2.0122792321330962E-16,-2.1510571102112408E-16,-2.2898349882893854E-16,-2.4286128663675299E-16,-2.5673907444456745E-16,-2.7061686225238191E-16,-2.8449465006019636E-16,-2.9837243786801082E-16,-3.1225022567582528E-16,-3.2612801348363973E-16,-3.4000580129145419E-16,-3.5388358909926865E-16,-3.677613769070831E-16,-3.8163916471489756E-16,-3.9551695252271202E-16,-4.0939474033052647E-16,-4.2327252813834093E-16,-4.3715031594615539E-16,-4.5102810375396984E-16,-4.649058915617843E-16,-4.7878367936959876E-16,-4.9266146717741321E-16,-5.0653925498522767E-16,-5.2041704279304213E-16,-5.3429483060085659E-16,-5.4817261840867104E-16,-5.620504062164855E-16,-5.7592819402429996E-16,-7.6327832942979512E-17,4.2327252813834093E-16,9.2287288921966137E-16,1.4224732503009818E-15,1.9220736113823023E-15,2.4216739724636227E-15,2.9212743335449431E-15,3.4208746946262636E-15,3.920475055707584E-15,4.4200754167889045E-15,4.9196757778702249E-15,5.4192761389515454E-15,5.9188765000328658E-15,6.4184768611141862E-15,6.9180772221955067E-15,7.4176775832768271E-15,7.9172779443581476E-15,8.416878305439468E-15,8.9164786665207885E-15,9.4160790276021089E-15,9.9156793886834294E-15,1.041527974976475E-14,1.091488011084607E-14,1.1414480471927391E-14,1.1914080833008711E-14,1.2413681194090032E-14,1.2913281555171352E-14,1.3412881916252672E-14,1.3912482277333993E-14,1.4412082638415313E-14,1.4911682999496634E-14,1.5411283360577954E-14,1.5910883721659275E-14,1.6410484082740595E-14,1.6910084443821916E-14,1.7409684804903236E-14,1.7909285165984556E-14,1.8408885527065877E-14,1.8908485888147197E-14,1.9408086249228518E-14,1.9907686610309838E-14,2.0407286971391159E-14,2.0906887332472479E-14,2.14064876935538E-14,2.190608805463512E-14,2.240568841571644E-14,2.2905288776797761E-14,2.3404889137879081E-14,2.3904489498960402E-14,2.4404089860041722E-14,2.4903690221123043E-14,2.5403290582204363E-14,2.5902890943285684E-14]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",null,-1.4566759288043478,{"$f":"J71","v":0.36669321899785023},{"$f":"K71","v":0.36669321899785023},{"$f":"L71","v":0.34687398913043488},{"$f":"M71","v":0.34687398913043488},{"$f":"N71","v":1.1221502211956524},{"$f":"O71","v":1.0938114722945533},{"$f":"P71","v":1.0660887831521739},{"$f":"Q71","v":1.0660887831521739},0.43869524369565216,0.41786698905279485,0.39749152255434761,0.39749152255434761,1.856820291195652,1.8204082448220258,1.7847877646739128,{"$f":"Y71","v":1.7847877646739128},{"$f":"Z71","v":1.0767662054458405},{"$f":"AA71","v":1.0767662054458405},{"$f":"AB71","v":1.049228790943121},{"$f":"AC71","v":1.049228790943121},{"$f":"AD71","v":0.97932407119565212},{"$f":"AE71","v":0.95255484042642147},{"$f":"AF71","v":0.926367549456522},{"$f":"AG71","v":0.926367549456522},{"$f":"AH71","v":1.312449071195652},{"$f":"AI71","v":1.2820191261407072},{"$f":"AJ71","v":1.2522507016304347},{"$f":"AK71","v":1.2522507016304347},{"$f":"AL71","v":1.316824071195652},{"$f":"AM71","v":1.28634604921763},{"$f":"AN71","v":1.2565305929347823},{"$f":"AO71","v":1.2565305929347823},{"$f":"AP71","v":1.0743268184483994},{"$f":"AQ71","v":1.0743268184483994},{"$f":"AR71","v":1.0468159190217392},{"$f":"AS71","v":1.0468159190217392},{"$f":"AT71","v":1.301574071195652},{"$f":"AU71","v":1.2712636316352124},null,1.241612114673913,1.241612114673913,{"$f":"AY71","v":1.241612114673913},{"$f":"AZ71","v":1.241612114673913},{"$f":"BA71","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913]
[]
[null,null,null,null,null,null,null,"$m    ",null,{"$f":"SUM(J9:J18)","v":-0.54564296380434785},{"$f":"SUM(K9:K18)","v":2.1788557742895169},3.07008198987285,3.9315856008804344,5.9898205520471013,8.8049337320748187,10.798033927932053,12.773352180343842,12.939991178693845,12.475320379816488,12.613298607981964,12.747813366521013,15.153628441287681,18.996710797070655,21.321990850213695,23.626000981957244,24.94374107872391,25.533115050054175,26.810166014404171,28.03933499804312,28.385131329976453,28.575633956923763,28.378568537610761,28.175303102858539,28.099180593837659,28.919543352824071,29.221261691284582,29.218542016557926,29.448355312609703,29.902163953265738,29.73188065741757,29.34421728230361,28.930699678511534,28.835285960233076,28.779987866441004,28.926549843222276,29.354937249430201,30.436794967812041,30.156564324459524,null,30.713022151573611,29.028837445304568,27.38672048453552,25.771460305516474,24.185099015622427,22.669907346978381,21.261502893590354,19.873467200655256,18.509997620720544,17.18055094901846,15.896681130535805,14.663087556604252,13.439004330485806,12.230757536501162,11.036120048951869,9.9532565008569343,8.9658160449716018,7.9783755890862729,6.9909351332009422,6.0034946773156106,5.0160542214302808,4.0669471089199511,3.2837771137846188,2.6795446713159548,2.2134588351806257,{"$f":"SUM(BW9:BW18)","v":2.0043471945452942},1.8946828661251574,1.8075574402700623,1.7608321717578455,1.7257285888594405,1.7077473419995681,1.6923756143320945,1.6770038866646209,1.6616321589971472,1.6462604313296783,1.6308887036622095,1.6155169759947408,1.600145248327272,1.5847735206598035,1.5694017929923347,1.554030065324866,1.5387130261573976,1.5235191458399289,1.5083951177724602,1.4932985897049915,1.4782020616375229,1.4631055335700542,1.4484405349088503,1.4342049259498366,1.4208628330169353,1.4102188092550025,1.400100187346631,1.3899815654382595,1.3798629435298877,1.3697443216215159,1.3596256997131444,1.3495070778047726,1.3393884558964011,1.3292698339880293,1.3191512120796578,1.309032590171286,1.2989139682629145,1.2887953463545427,1.2786767244461712,1.2685581025377994,1.2584394806294279,1.2517857443317448,1.2462928937205047,1.242920145035191,1.2417298623134938,1.2416121146743058,1.241612114674316,1.2416121146743262,1.2416121146743366,1.2416121146743468,1.2416121146743571,1.2416121146743675,1.2416121146743777,1.2416121146743879,1.2416121146743984,1.2416121146744086,1.2416121146744188,1.2416121146744292,1.2416121146744394,1.2416121146744499,1.2416121146744601,1.2416121146744703,1.2416121146744807,1.241612114674491,{"$f":"SUM(EI9:EI18)","v":1.2416121146745012},1.2416121146745116,1.2416121146745218,1.241612114674532,1.2416121146745425,1.2416121146745527,1.2416121146745629,1.2416121146745733,1.2416121146745835,1.2416121146745938,1.2416121146746042,1.2416121146746144]
[]
[null,"CAPEX:  2000-2009:  forecast used for AA depreciation"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I62","v":0},{"$f":"'Model inputs'!J62","v":0},{"$f":"'Model inputs'!K62","v":0},{"$f":"'Model inputs'!L62","v":0},{"$f":"'Model inputs'!M62","v":0},{"$f":"'Model inputs'!N62","v":0},{"$f":"'Model inputs'!O62","v":0},{"$f":"'Model inputs'!P62","v":0},{"$f":"'Model inputs'!Q62","v":0},{"$f":"'Model inputs'!R62","v":0},{"$f":"'Model inputs'!S62","v":0},{"$f":"'Model inputs'!T62","v":0},{"$f":"'Model inputs'!U62","v":0},{"$f":"'Model inputs'!V62","v":0},{"$f":"'Model inputs'!W62","v":0},{"$f":"'Model inputs'!X62","v":0},{"$f":"'Model inputs'!Y62","v":0},{"$f":"'Model inputs'!Z62","v":0},{"$f":"'Model inputs'!AA62","v":0},{"$f":"'Model inputs'!AB62","v":0},{"$f":"'Model inputs'!AC62","v":0},{"$f":"'Model inputs'!AD62","v":0},{"$f":"'Model inputs'!AE62","v":0},{"$f":"'Model inputs'!AF62","v":0},{"$f":"'Model inputs'!AG62","v":0},{"$f":"'Model inputs'!AH62","v":0},{"$f":"'Model inputs'!AI62","v":0},{"$f":"'Model inputs'!AJ62","v":0},{"$f":"'Model inputs'!AK62","v":0},{"$f":"'Model inputs'!AL62","v":0},{"$f":"'Model inputs'!AM62","v":0},{"$f":"'Model inputs'!AN62","v":0},{"$f":"'Model inputs'!AO62","v":0},{"$f":"'Model inputs'!AP62","v":0},{"$f":"'Model inputs'!AQ62","v":0},{"$f":"'Model inputs'!AR62","v":0},{"$f":"'Model inputs'!AS62","v":0},{"$f":"'Model inputs'!AT62","v":0},{"$f":"'Model inputs'!AU62","v":0},{"$f":"'Model inputs'!AV62","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I63","v":0},{"$f":"'Model inputs'!J63","v":0},{"$f":"'Model inputs'!K63","v":0},{"$f":"'Model inputs'!L63","v":0},{"$f":"'Model inputs'!M63","v":0},{"$f":"'Model inputs'!N63","v":0},{"$f":"'Model inputs'!O63","v":0},{"$f":"'Model inputs'!P63","v":0},{"$f":"'Model inputs'!Q63","v":0},{"$f":"'Model inputs'!R63","v":0},{"$f":"'Model inputs'!S63","v":0},{"$f":"'Model inputs'!T63","v":0},{"$f":"'Model inputs'!U63","v":0},{"$f":"'Model inputs'!V63","v":0},{"$f":"'Model inputs'!W63","v":0},{"$f":"'Model inputs'!X63","v":0},{"$f":"'Model inputs'!Y63","v":0},{"$f":"'Model inputs'!Z63","v":0},{"$f":"'Model inputs'!AA63","v":0},{"$f":"'Model inputs'!AB63","v":0},{"$f":"'Model inputs'!AC63","v":0},{"$f":"'Model inputs'!AD63","v":0},{"$f":"'Model inputs'!AE63","v":0},{"$f":"'Model inputs'!AF63","v":0},{"$f":"'Model inputs'!AG63","v":0},{"$f":"'Model inputs'!AH63","v":0},{"$f":"'Model inputs'!AI63","v":0},{"$f":"'Model inputs'!AJ63","v":0},{"$f":"'Model inputs'!AK63","v":0},{"$f":"'Model inputs'!AL63","v":0},{"$f":"'Model inputs'!AM63","v":0},{"$f":"'Model inputs'!AN63","v":0},{"$f":"'Model inputs'!AO63","v":0},{"$f":"'Model inputs'!AP63","v":0},{"$f":"'Model inputs'!AQ63","v":0},{"$f":"'Model inputs'!AR63","v":0},{"$f":"'Model inputs'!AS63","v":0},{"$f":"'Model inputs'!AT63","v":0},{"$f":"'Model inputs'!AU63","v":0},{"$f":"'Model inputs'!AV63","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I64","v":0.72660780749999998},{"$f":"'Model inputs'!J64","v":0.72660780749999998},{"$f":"'Model inputs'!K64","v":0.72660780749999998},{"$f":"'Model inputs'!L64","v":0.72660780749999998},{"$f":"'Model inputs'!M64","v":2.0166781425},{"$f":"'Model inputs'!N64","v":2.0166781425},{"$f":"'Model inputs'!O64","v":2.0166781425},{"$f":"'Model inputs'!P64","v":2.0166781425},{"$f":"'Model inputs'!Q64","v":0.16236326749999999},{"$f":"'Model inputs'!R64","v":0.16236326749999999},{"$f":"'Model inputs'!S64","v":0.16236326749999999},{"$f":"'Model inputs'!T64","v":0.16236326749999999},{"$f":"'Model inputs'!U64","v":2.4503147924999999},{"$f":"'Model inputs'!V64","v":2.4503147924999999},{"$f":"'Model inputs'!W64","v":2.4503147924999999},{"$f":"'Model inputs'!X64","v":2.4503147924999999},{"$f":"'Model inputs'!Y64","v":1.0182189349999999},{"$f":"'Model inputs'!Z64","v":1.0182189349999999},{"$f":"'Model inputs'!AA64","v":1.0182189349999999},{"$f":"'Model inputs'!AB64","v":1.0182189349999999},{"$f":"'Model inputs'!AC64","v":0.10747785178217899},{"$f":"'Model inputs'!AD64","v":0.10747785178217899},{"$f":"'Model inputs'!AE64","v":0.10747785178217899},{"$f":"'Model inputs'!AF64","v":0.10747785178217899},{"$f":"'Model inputs'!AG64","v":0.89764997608986197},{"$f":"'Model inputs'!AH64","v":0.89764997608986197},{"$f":"'Model inputs'!AI64","v":0.89764997608986197},{"$f":"'Model inputs'!AJ64","v":0.89764997608986197},{"$f":"'Model inputs'!AK64","v":0.91812070234219223},{"$f":"'Model inputs'!AL64","v":0.91812070234219223},{"$f":"'Model inputs'!AM64","v":0.91812070234219223},{"$f":"'Model inputs'!AN64","v":0.91812070234219223},{"$f":"'Model inputs'!AO64","v":0},{"$f":"'Model inputs'!AP64","v":0},{"$f":"'Model inputs'!AQ64","v":0},{"$f":"'Model inputs'!AR64","v":0},{"$f":"'Model inputs'!AS64","v":0},{"$f":"'Model inputs'!AT64","v":0},{"$f":"'Model inputs'!AU64","v":0},{"$f":"'Model inputs'!AV64","v":0}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I65","v":4.0059060000000001E-2},{"$f":"'Model inputs'!J65","v":4.0059060000000001E-2},{"$f":"'Model inputs'!K65","v":4.0059060000000001E-2},{"$f":"'Model inputs'!L65","v":4.0059060000000001E-2},{"$f":"'Model inputs'!M65","v":2.4286092499999998E-2},{"$f":"'Model inputs'!N65","v":2.4286092499999998E-2},{"$f":"'Model inputs'!O65","v":2.4286092499999998E-2},{"$f":"'Model inputs'!P65","v":2.4286092499999998E-2},{"$f":"'Model inputs'!Q65","v":1.47807275E-2},{"$f":"'Model inputs'!R65","v":1.47807275E-2},{"$f":"'Model inputs'!S65","v":1.47807275E-2},{"$f":"'Model inputs'!T65","v":1.47807275E-2},{"$f":"'Model inputs'!U65","v":1.73773425E-2},{"$f":"'Model inputs'!V65","v":1.73773425E-2},{"$f":"'Model inputs'!W65","v":1.73773425E-2},{"$f":"'Model inputs'!X65","v":1.73773425E-2},{"$f":"'Model inputs'!Y65","v":8.4447500000000009E-3},{"$f":"'Model inputs'!Z65","v":8.4447500000000009E-3},{"$f":"'Model inputs'!AA65","v":8.4447500000000009E-3},{"$f":"'Model inputs'!AB65","v":8.4447500000000009E-3},{"$f":"'Model inputs'!AC65","v":0},{"$f":"'Model inputs'!AD65","v":0},{"$f":"'Model inputs'!AE65","v":0},{"$f":"'Model inputs'!AF65","v":0},{"$f":"'Model inputs'!AG65","v":0},{"$f":"'Model inputs'!AH65","v":0},{"$f":"'Model inputs'!AI65","v":0},{"$f":"'Model inputs'!AJ65","v":0},{"$f":"'Model inputs'!AK65","v":0},{"$f":"'Model inputs'!AL65","v":0},{"$f":"'Model inputs'!AM65","v":0},{"$f":"'Model inputs'!AN65","v":0},{"$f":"'Model inputs'!AO65","v":0},{"$f":"'Model inputs'!AP65","v":0},{"$f":"'Model inputs'!AQ65","v":0},{"$f":"'Model inputs'!AR65","v":0},{"$f":"'Model inputs'!AS65","v":0},{"$f":"'Model inputs'!AT65","v":0},{"$f":"'Model inputs'!AU65","v":0},{"$f":"'Model inputs'!AV65","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I66","v":6.9851150000000001E-3},{"$f":"'Model inputs'!J66","v":6.9851150000000001E-3},{"$f":"'Model inputs'!K66","v":6.9851150000000001E-3},{"$f":"'Model inputs'!L66","v":6.9851150000000001E-3},{"$f":"'Model inputs'!M66","v":1.2955874999999999E-3},{"$f":"'Model inputs'!N66","v":1.2955874999999999E-3},{"$f":"'Model inputs'!O66","v":1.2955874999999999E-3},{"$f":"'Model inputs'!P66","v":1.2955874999999999E-3},{"$f":"'Model inputs'!Q66","v":1.39746075E-2},{"$f":"'Model inputs'!R66","v":1.39746075E-2},{"$f":"'Model inputs'!S66","v":1.39746075E-2},{"$f":"'Model inputs'!T66","v":1.39746075E-2},{"$f":"'Model inputs'!U66","v":1.73468175E-2},{"$f":"'Model inputs'!V66","v":1.73468175E-2},{"$f":"'Model inputs'!W66","v":1.73468175E-2},{"$f":"'Model inputs'!X66","v":1.73468175E-2},{"$f":"'Model inputs'!Y66","v":0.109894455},{"$f":"'Model inputs'!Z66","v":0.109894455},{"$f":"'Model inputs'!AA66","v":0.109894455},{"$f":"'Model inputs'!AB66","v":0.109894455},{"$f":"'Model inputs'!AC66","v":1.4763267809304429E-2},{"$f":"'Model inputs'!AD66","v":1.4763267809304429E-2},{"$f":"'Model inputs'!AE66","v":1.4763267809304429E-2},{"$f":"'Model inputs'!AF66","v":1.4763267809304429E-2},{"$f":"'Model inputs'!AG66","v":0.25},{"$f":"'Model inputs'!AH66","v":0.25},{"$f":"'Model inputs'!AI66","v":0.25},{"$f":"'Model inputs'!AJ66","v":0.25},{"$f":"'Model inputs'!AK66","v":0.25},{"$f":"'Model inputs'!AL66","v":0.25},{"$f":"'Model inputs'!AM66","v":0.25},{"$f":"'Model inputs'!AN66","v":0.25},{"$f":"'Model inputs'!AO66","v":0},{"$f":"'Model inputs'!AP66","v":0},{"$f":"'Model inputs'!AQ66","v":0},{"$f":"'Model inputs'!AR66","v":0},{"$f":"'Model inputs'!AS66","v":0},{"$f":"'Model inputs'!AT66","v":0},{"$f":"'Model inputs'!AU66","v":0},{"$f":"'Model inputs'!AV66","v":0}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I67","v":0},{"$f":"'Model inputs'!J67","v":0},{"$f":"'Model inputs'!K67","v":0},{"$f":"'Model inputs'!L67","v":0},{"$f":"'Model inputs'!M67","v":0},{"$f":"'Model inputs'!N67","v":0},{"$f":"'Model inputs'!O67","v":0},{"$f":"'Model inputs'!P67","v":0},{"$f":"'Model inputs'!Q67","v":0},{"$f":"'Model inputs'!R67","v":0},{"$f":"'Model inputs'!S67","v":0},{"$f":"'Model inputs'!T67","v":0},{"$f":"'Model inputs'!U67","v":3.9472500000000002E-3},{"$f":"'Model inputs'!V67","v":3.9472500000000002E-3},{"$f":"'Model inputs'!W67","v":3.9472500000000002E-3},{"$f":"'Model inputs'!X67","v":3.9472500000000002E-3},{"$f":"'Model inputs'!Y67","v":0},{"$f":"'Model inputs'!Z67","v":0},{"$f":"'Model inputs'!AA67","v":0},{"$f":"'Model inputs'!AB67","v":0},{"$f":"'Model inputs'!AC67","v":0},{"$f":"'Model inputs'!AD67","v":0},{"$f":"'Model inputs'!AE67","v":0},{"$f":"'Model inputs'!AF67","v":0},{"$f":"'Model inputs'!AG67","v":0},{"$f":"'Model inputs'!AH67","v":0},{"$f":"'Model inputs'!AI67","v":0},{"$f":"'Model inputs'!AJ67","v":0},{"$f":"'Model inputs'!AK67","v":0},{"$f":"'Model inputs'!AL67","v":0},{"$f":"'Model inputs'!AM67","v":0},{"$f":"'Model inputs'!AN67","v":0},{"$f":"'Model inputs'!AO67","v":0},{"$f":"'Model inputs'!AP67","v":0},{"$f":"'Model inputs'!AQ67","v":0},{"$f":"'Model inputs'!AR67","v":0},{"$f":"'Model inputs'!AS67","v":0},{"$f":"'Model inputs'!AT67","v":0},{"$f":"'Model inputs'!AU67","v":0},{"$f":"'Model inputs'!AV67","v":0}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I68","v":1.82295E-3},{"$f":"'Model inputs'!J68","v":1.82295E-3},{"$f":"'Model inputs'!K68","v":1.82295E-3},{"$f":"'Model inputs'!L68","v":1.82295E-3},{"$f":"'Model inputs'!M68","v":1.067045E-3},{"$f":"'Model inputs'!N68","v":1.067045E-3},{"$f":"'Model inputs'!O68","v":1.067045E-3},{"$f":"'Model inputs'!P68","v":1.067045E-3},{"$f":"'Model inputs'!Q68","v":5.5000000000000003E-4},{"$f":"'Model inputs'!R68","v":5.5000000000000003E-4},{"$f":"'Model inputs'!S68","v":5.5000000000000003E-4},{"$f":"'Model inputs'!T68","v":5.5000000000000003E-4},{"$f":"'Model inputs'!U68","v":0},{"$f":"'Model inputs'!V68","v":0},{"$f":"'Model inputs'!W68","v":0},{"$f":"'Model inputs'!X68","v":0},{"$f":"'Model inputs'!Y68","v":0},{"$f":"'Model inputs'!Z68","v":0},{"$f":"'Model inputs'!AA68","v":0},{"$f":"'Model inputs'!AB68","v":0},{"$f":"'Model inputs'!AC68","v":0},{"$f":"'Model inputs'!AD68","v":0},{"$f":"'Model inputs'!AE68","v":0},{"$f":"'Model inputs'!AF68","v":0},{"$f":"'Model inputs'!AG68","v":0},{"$f":"'Model inputs'!AH68","v":0},{"$f":"'Model inputs'!AI68","v":0},{"$f":"'Model inputs'!AJ68","v":0},{"$f":"'Model inputs'!AK68","v":0},{"$f":"'Model inputs'!AL68","v":0},{"$f":"'Model inputs'!AM68","v":0},{"$f":"'Model inputs'!AN68","v":0},{"$f":"'Model inputs'!AO68","v":0},{"$f":"'Model inputs'!AP68","v":0},{"$f":"'Model inputs'!AQ68","v":0},{"$f":"'Model inputs'!AR68","v":0},{"$f":"'Model inputs'!AS68","v":0},{"$f":"'Model inputs'!AT68","v":0},{"$f":"'Model inputs'!AU68","v":0},{"$f":"'Model inputs'!AV68","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I69","v":0.13555803250000001},{"$f":"'Model inputs'!J69","v":0.13555803250000001},{"$f":"'Model inputs'!K69","v":0.13555803250000001},{"$f":"'Model inputs'!L69","v":0.13555803250000001},{"$f":"'Model inputs'!M69","v":5.4521582499999999E-2},{"$f":"'Model inputs'!N69","v":5.4521582499999999E-2},{"$f":"'Model inputs'!O69","v":5.4521582499999999E-2},{"$f":"'Model inputs'!P69","v":5.4521582499999999E-2},{"$f":"'Model inputs'!Q69","v":8.8175907499999998E-2},{"$f":"'Model inputs'!R69","v":8.8175907499999998E-2},{"$f":"'Model inputs'!S69","v":8.8175907499999998E-2},{"$f":"'Model inputs'!T69","v":8.8175907499999998E-2},{"$f":"'Model inputs'!U69","v":4.5699415E-2},{"$f":"'Model inputs'!V69","v":4.5699415E-2},{"$f":"'Model inputs'!W69","v":4.5699415E-2},{"$f":"'Model inputs'!X69","v":4.5699415E-2},{"$f":"'Model inputs'!Y69","v":0.39829845000000003},{"$f":"'Model inputs'!Z69","v":0.39829845000000003},{"$f":"'Model inputs'!AA69","v":0.39829845000000003},{"$f":"'Model inputs'!AB69","v":0.39829845000000003},{"$f":"'Model inputs'!AC69","v":0.27325888040851659},{"$f":"'Model inputs'!AD69","v":0.27325888040851659},{"$f":"'Model inputs'!AE69","v":0.27325888040851659},{"$f":"'Model inputs'!AF69","v":0.27325888040851659},{"$f":"'Model inputs'!AG69","v":0.16735002391013803},{"$f":"'Model inputs'!AH69","v":0.16735002391013803},{"$f":"'Model inputs'!AI69","v":0.16735002391013803},{"$f":"'Model inputs'!AJ69","v":0.16735002391013803},{"$f":"'Model inputs'!AK69","v":0.18937929765780759},{"$f":"'Model inputs'!AL69","v":0.18937929765780759},{"$f":"'Model inputs'!AM69","v":0.18937929765780759},{"$f":"'Model inputs'!AN69","v":0.18937929765780759},{"$f":"'Model inputs'!AO69","v":0.40250000000000002},{"$f":"'Model inputs'!AP69","v":0.40250000000000002},{"$f":"'Model inputs'!AQ69","v":0.40250000000000002},{"$f":"'Model inputs'!AR69","v":0.40250000000000002},{"$f":"'Model inputs'!AS69","v":0.43},{"$f":"'Model inputs'!AT69","v":0.43},{"$f":"'Model inputs'!AU69","v":0.43},{"$f":"'Model inputs'!AV69","v":0.43}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I23:I31)","v":0.91103296499999997},0.91103296499999997,0.91103296499999997,0.91103296499999997,2.0978484500000003,2.0978484500000003,2.0978484500000003,2.0978484500000003,0.27984450999999999,0.27984450999999999,0.27984450999999999,0.27984450999999999,2.5346856175000001,2.5346856175000001,2.5346856175000001,2.5346856175000001,1.53485659,1.53485659,1.53485659,1.53485659,0.39550000000000002,0.39550000000000002,0.39550000000000002,0.39550000000000002,1.3149999999999999,1.3149999999999999,1.3149999999999999,1.3149999999999999,1.3574999999999999,1.3574999999999999,1.3574999999999999,1.3574999999999999,0.40250000000000002,0.40250000000000002,0.40250000000000002,0.40250000000000002,0.43,0.43,0.43,0.43,null,{"$f":"SUM(AX23:AX31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD23:CD31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DJ23:DJ31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EP23:EP31)","v":0},0,0,0,0]
[]
[null,"CAPEX:  2000-2009:  actual"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I48","v":0},{"$f":"'Model inputs'!J48","v":0},{"$f":"'Model inputs'!K48","v":0},{"$f":"'Model inputs'!L48","v":0},{"$f":"'Model inputs'!M48","v":0},{"$f":"'Model inputs'!N48","v":0},{"$f":"'Model inputs'!O48","v":0},{"$f":"'Model inputs'!P48","v":0},{"$f":"'Model inputs'!Q48","v":0},{"$f":"'Model inputs'!R48","v":0},{"$f":"'Model inputs'!S48","v":0},{"$f":"'Model inputs'!T48","v":0},{"$f":"'Model inputs'!U48","v":0},{"$f":"'Model inputs'!V48","v":0},{"$f":"'Model inputs'!W48","v":0},{"$f":"'Model inputs'!X48","v":0},{"$f":"'Model inputs'!Y48","v":0},{"$f":"'Model inputs'!Z48","v":0},{"$f":"'Model inputs'!AA48","v":0},{"$f":"'Model inputs'!AB48","v":0},{"$f":"'Model inputs'!AC48","v":0.30112483999999995},{"$f":"'Model inputs'!AD48","v":2.5486000000000015E-4},{"$f":"'Model inputs'!AE48","v":4.5632000000000002E-4},{"$f":"'Model inputs'!AF48","v":-3.3E-4},{"$f":"'Model inputs'!AG48","v":0},{"$f":"'Model inputs'!AH48","v":0},{"$f":"'Model inputs'!AI48","v":0},{"$f":"'Model inputs'!AJ48","v":0},{"$f":"'Model inputs'!AK48","v":0},{"$f":"'Model inputs'!AL48","v":0.28621376000000004},{"$f":"'Model inputs'!AM48","v":0},{"$f":"'Model inputs'!AN48","v":0},{"$f":"'Model inputs'!AO48","v":0},{"$f":"'Model inputs'!AP48","v":3.5510900000000002E-3},{"$f":"'Model inputs'!AQ48","v":1.002201E-2},{"$f":"'Model inputs'!AR48","v":6.076866999999999E-2},{"$f":"'Model inputs'!AS48","v":1.4449199999999999E-3},{"$f":"'Model inputs'!AT48","v":1.4230999999999998E-3},{"$f":"'Model inputs'!AU48","v":8.5628599999999985E-3},{"$f":"'Model inputs'!AV48","v":7.1535999999999995E-4}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I49","v":0},{"$f":"'Model inputs'!J49","v":0},{"$f":"'Model inputs'!K49","v":0},{"$f":"'Model inputs'!L49","v":0},{"$f":"'Model inputs'!M49","v":0},{"$f":"'Model inputs'!N49","v":0},{"$f":"'Model inputs'!O49","v":0},{"$f":"'Model inputs'!P49","v":0},{"$f":"'Model inputs'!Q49","v":0},{"$f":"'Model inputs'!R49","v":0},{"$f":"'Model inputs'!S49","v":0},{"$f":"'Model inputs'!T49","v":0},{"$f":"'Model inputs'!U49","v":0},{"$f":"'Model inputs'!V49","v":0},{"$f":"'Model inputs'!W49","v":0},{"$f":"'Model inputs'!X49","v":0},{"$f":"'Model inputs'!Y49","v":0},{"$f":"'Model inputs'!Z49","v":0},{"$f":"'Model inputs'!AA49","v":0},{"$f":"'Model inputs'!AB49","v":0},{"$f":"'Model inputs'!AC49","v":0},{"$f":"'Model inputs'!AD49","v":0},{"$f":"'Model inputs'!AE49","v":0},{"$f":"'Model inputs'!AF49","v":0},{"$f":"'Model inputs'!AG49","v":0},{"$f":"'Model inputs'!AH49","v":0},{"$f":"'Model inputs'!AI49","v":0},{"$f":"'Model inputs'!AJ49","v":0},{"$f":"'Model inputs'!AK49","v":0},{"$f":"'Model inputs'!AL49","v":0},{"$f":"'Model inputs'!AM49","v":0},{"$f":"'Model inputs'!AN49","v":0},{"$f":"'Model inputs'!AO49","v":0},{"$f":"'Model inputs'!AP49","v":0},{"$f":"'Model inputs'!AQ49","v":0},{"$f":"'Model inputs'!AR49","v":0},{"$f":"'Model inputs'!AS49","v":2.7114489999999998E-2},{"$f":"'Model inputs'!AT49","v":1.1449200000000002E-3},{"$f":"'Model inputs'!AU49","v":0},{"$f":"'Model inputs'!AV49","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I50","v":0.72660780749999998},{"$f":"'Model inputs'!J50","v":0.72660780749999998},{"$f":"'Model inputs'!K50","v":0.72660780749999998},{"$f":"'Model inputs'!L50","v":0.72660780749999998},{"$f":"'Model inputs'!M50","v":2.0166781425},{"$f":"'Model inputs'!N50","v":2.0166781425},{"$f":"'Model inputs'!O50","v":2.0166781425},{"$f":"'Model inputs'!P50","v":2.0166781425},{"$f":"'Model inputs'!Q50","v":0.16236326750000002},{"$f":"'Model inputs'!R50","v":0.16236326750000002},{"$f":"'Model inputs'!S50","v":0.16236326750000002},{"$f":"'Model inputs'!T50","v":0.16236326750000002},{"$f":"'Model inputs'!U50","v":2.4503147924999999},{"$f":"'Model inputs'!V50","v":2.4503147924999999},{"$f":"'Model inputs'!W50","v":2.4503147924999999},{"$f":"'Model inputs'!X50","v":2.4503147924999999},{"$f":"'Model inputs'!Y50","v":1.0182189350000002},{"$f":"'Model inputs'!Z50","v":1.0182189350000002},{"$f":"'Model inputs'!AA50","v":1.0182189350000002},{"$f":"'Model inputs'!AB50","v":1.0182189350000002},{"$f":"'Model inputs'!AC50","v":0.23668579000000001},{"$f":"'Model inputs'!AD50","v":0.36644481000000001},{"$f":"'Model inputs'!AE50","v":6.6532209999999994E-2},{"$f":"'Model inputs'!AF50","v":3.7458820000000004E-2},{"$f":"'Model inputs'!AG50","v":3.906246E-2},{"$f":"'Model inputs'!AH50","v":0.33773978000000004},{"$f":"'Model inputs'!AI50","v":0.33582450000000003},{"$f":"'Model inputs'!AJ50","v":0.20489235000000003},{"$f":"'Model inputs'!AK50","v":9.3466729999999998E-2},{"$f":"'Model inputs'!AL50","v":0.18295022},{"$f":"'Model inputs'!AM50","v":5.8372540000000001E-2},{"$f":"'Model inputs'!AN50","v":2.0242159999999999E-2},{"$f":"'Model inputs'!AO50","v":0},{"$f":"'Model inputs'!AP50","v":0.23202958999999995},{"$f":"'Model inputs'!AQ50","v":4.0967770000000001E-2},{"$f":"'Model inputs'!AR50","v":0.12877111999999999},{"$f":"'Model inputs'!AS50","v":0.28400227},{"$f":"'Model inputs'!AT50","v":7.8502000000000016E-3},{"$f":"'Model inputs'!AU50","v":1.9474400000000002E-3},{"$f":"'Model inputs'!AV50","v":0}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I51","v":4.0059059999999994E-2},{"$f":"'Model inputs'!J51","v":4.0059059999999994E-2},{"$f":"'Model inputs'!K51","v":4.0059059999999994E-2},{"$f":"'Model inputs'!L51","v":4.0059059999999994E-2},{"$f":"'Model inputs'!M51","v":2.4286092499999998E-2},{"$f":"'Model inputs'!N51","v":2.4286092499999998E-2},{"$f":"'Model inputs'!O51","v":2.4286092499999998E-2},{"$f":"'Model inputs'!P51","v":2.4286092499999998E-2},{"$f":"'Model inputs'!Q51","v":1.47807275E-2},{"$f":"'Model inputs'!R51","v":1.47807275E-2},{"$f":"'Model inputs'!S51","v":1.47807275E-2},{"$f":"'Model inputs'!T51","v":1.47807275E-2},{"$f":"'Model inputs'!U51","v":1.73773425E-2},{"$f":"'Model inputs'!V51","v":1.73773425E-2},{"$f":"'Model inputs'!W51","v":1.73773425E-2},{"$f":"'Model inputs'!X51","v":1.73773425E-2},{"$f":"'Model inputs'!Y51","v":8.4447500000000009E-3},{"$f":"'Model inputs'!Z51","v":8.4447500000000009E-3},{"$f":"'Model inputs'!AA51","v":8.4447500000000009E-3},{"$f":"'Model inputs'!AB51","v":8.4447500000000009E-3},{"$f":"'Model inputs'!AC51","v":0},{"$f":"'Model inputs'!AD51","v":0},{"$f":"'Model inputs'!AE51","v":0},{"$f":"'Model inputs'!AF51","v":1.7553669999999997E-2},{"$f":"'Model inputs'!AG51","v":1.3681430000000001E-2},{"$f":"'Model inputs'!AH51","v":0.12254545999999999},{"$f":"'Model inputs'!AI51","v":0.11840168000000001},{"$f":"'Model inputs'!AJ51","v":0.12576145999999999},{"$f":"'Model inputs'!AK51","v":0.39607319999999996},{"$f":"'Model inputs'!AL51","v":8.4530830000000015E-2},{"$f":"'Model inputs'!AM51","v":1.2866999999999997E-4},{"$f":"'Model inputs'!AN51","v":0},{"$f":"'Model inputs'!AO51","v":0},{"$f":"'Model inputs'!AP51","v":0},{"$f":"'Model inputs'!AQ51","v":0},{"$f":"'Model inputs'!AR51","v":3.2191399999999997E-3},{"$f":"'Model inputs'!AS51","v":0},{"$f":"'Model inputs'!AT51","v":0},{"$f":"'Model inputs'!AU51","v":0},{"$f":"'Model inputs'!AV51","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I52","v":6.9851149999999992E-3},{"$f":"'Model inputs'!J52","v":6.9851149999999992E-3},{"$f":"'Model inputs'!K52","v":6.9851149999999992E-3},{"$f":"'Model inputs'!L52","v":6.9851149999999992E-3},{"$f":"'Model inputs'!M52","v":1.2955875000000001E-3},{"$f":"'Model inputs'!N52","v":1.2955875000000001E-3},{"$f":"'Model inputs'!O52","v":1.2955875000000001E-3},{"$f":"'Model inputs'!P52","v":1.2955875000000001E-3},{"$f":"'Model inputs'!Q52","v":1.3974607500000001E-2},{"$f":"'Model inputs'!R52","v":1.3974607500000001E-2},{"$f":"'Model inputs'!S52","v":1.3974607500000001E-2},{"$f":"'Model inputs'!T52","v":1.3974607500000001E-2},{"$f":"'Model inputs'!U52","v":1.7346817499999997E-2},{"$f":"'Model inputs'!V52","v":1.7346817499999997E-2},{"$f":"'Model inputs'!W52","v":1.7346817499999997E-2},{"$f":"'Model inputs'!X52","v":1.7346817499999997E-2},{"$f":"'Model inputs'!Y52","v":0.109894455},{"$f":"'Model inputs'!Z52","v":0.109894455},{"$f":"'Model inputs'!AA52","v":0.109894455},{"$f":"'Model inputs'!AB52","v":0.109894455},{"$f":"'Model inputs'!AC52","v":2.5001669999999997E-2},{"$f":"'Model inputs'!AD52","v":5.5541100000000001E-3},{"$f":"'Model inputs'!AE52","v":9.4376000000000008E-4},{"$f":"'Model inputs'!AF52","v":0},{"$f":"'Model inputs'!AG52","v":5.1289610000000006E-2},{"$f":"'Model inputs'!AH52","v":0.20082489000000001},{"$f":"'Model inputs'!AI52","v":0.17556474},{"$f":"'Model inputs'!AJ52","v":2.2134889999999997E-2},{"$f":"'Model inputs'!AK52","v":4.9284069999999999E-2},{"$f":"'Model inputs'!AL52","v":7.0528380000000002E-2},{"$f":"'Model inputs'!AM52","v":1.7977360000000001E-2},{"$f":"'Model inputs'!AN52","v":5.7618789999999996E-2},{"$f":"'Model inputs'!AO52","v":7.2682500000000004E-3},{"$f":"'Model inputs'!AP52","v":5.7294850000000001E-2},{"$f":"'Model inputs'!AQ52","v":0.30337708999999996},{"$f":"'Model inputs'!AR52","v":0.33711321000000005},{"$f":"'Model inputs'!AS52","v":0.24756856999999999},{"$f":"'Model inputs'!AT52","v":0.46381264999999999},{"$f":"'Model inputs'!AU52","v":4.2751500000000001E-3},{"$f":"'Model inputs'!AV52","v":0}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I53","v":0},{"$f":"'Model inputs'!J53","v":0},{"$f":"'Model inputs'!K53","v":0},{"$f":"'Model inputs'!L53","v":0},{"$f":"'Model inputs'!M53","v":0},{"$f":"'Model inputs'!N53","v":0},{"$f":"'Model inputs'!O53","v":0},{"$f":"'Model inputs'!P53","v":0},{"$f":"'Model inputs'!Q53","v":0},{"$f":"'Model inputs'!R53","v":0},{"$f":"'Model inputs'!S53","v":0},{"$f":"'Model inputs'!T53","v":0},{"$f":"'Model inputs'!U53","v":3.9472500000000002E-3},{"$f":"'Model inputs'!V53","v":3.9472500000000002E-3},{"$f":"'Model inputs'!W53","v":3.9472500000000002E-3},{"$f":"'Model inputs'!X53","v":3.9472500000000002E-3},{"$f":"'Model inputs'!Y53","v":0},{"$f":"'Model inputs'!Z53","v":0},{"$f":"'Model inputs'!AA53","v":0},{"$f":"'Model inputs'!AB53","v":0},{"$f":"'Model inputs'!AC53","v":2.9700000000000001E-4},{"$f":"'Model inputs'!AD53","v":0},{"$f":"'Model inputs'!AE53","v":0},{"$f":"'Model inputs'!AF53","v":0},{"$f":"'Model inputs'!AG53","v":0},{"$f":"'Model inputs'!AH53","v":0},{"$f":"'Model inputs'!AI53","v":8.2500000000000004E-3},{"$f":"'Model inputs'!AJ53","v":0},{"$f":"'Model inputs'!AK53","v":0},{"$f":"'Model inputs'!AL53","v":0},{"$f":"'Model inputs'!AM53","v":0},{"$f":"'Model inputs'!AN53","v":0},{"$f":"'Model inputs'!AO53","v":0},{"$f":"'Model inputs'!AP53","v":6.5685969999999996E-2},{"$f":"'Model inputs'!AQ53","v":1.8755E-3},{"$f":"'Model inputs'!AR53","v":4.616319E-2},{"$f":"'Model inputs'!AS53","v":0.10849443},{"$f":"'Model inputs'!AT53","v":0.73988261000000011},{"$f":"'Model inputs'!AU53","v":0.16139918},{"$f":"'Model inputs'!AV53","v":0.58868282000000005}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I54","v":1.8229499999999998E-3},{"$f":"'Model inputs'!J54","v":1.8229499999999998E-3},{"$f":"'Model inputs'!K54","v":1.8229499999999998E-3},{"$f":"'Model inputs'!L54","v":1.8229499999999998E-3},{"$f":"'Model inputs'!M54","v":1.067045E-3},{"$f":"'Model inputs'!N54","v":1.067045E-3},{"$f":"'Model inputs'!O54","v":1.067045E-3},{"$f":"'Model inputs'!P54","v":1.067045E-3},{"$f":"'Model inputs'!Q54","v":5.5000000000000003E-4},{"$f":"'Model inputs'!R54","v":5.5000000000000003E-4},{"$f":"'Model inputs'!S54","v":5.5000000000000003E-4},{"$f":"'Model inputs'!T54","v":5.5000000000000003E-4},{"$f":"'Model inputs'!U54","v":0},{"$f":"'Model inputs'!V54","v":0},{"$f":"'Model inputs'!W54","v":0},{"$f":"'Model inputs'!X54","v":0},{"$f":"'Model inputs'!Y54","v":0},{"$f":"'Model inputs'!Z54","v":0},{"$f":"'Model inputs'!AA54","v":0},{"$f":"'Model inputs'!AB54","v":0},{"$f":"'Model inputs'!AC54","v":0},{"$f":"'Model inputs'!AD54","v":0},{"$f":"'Model inputs'!AE54","v":0},{"$f":"'Model inputs'!AF54","v":2.6190000000000002E-3},{"$f":"'Model inputs'!AG54","v":0},{"$f":"'Model inputs'!AH54","v":3.4837300000000009E-2},{"$f":"'Model inputs'!AI54","v":0},{"$f":"'Model inputs'!AJ54","v":0},{"$f":"'Model inputs'!AK54","v":0},{"$f":"'Model inputs'!AL54","v":0},{"$f":"'Model inputs'!AM54","v":1.046586E-2},{"$f":"'Model inputs'!AN54","v":1.6609999999999999E-3},{"$f":"'Model inputs'!AO54","v":0},{"$f":"'Model inputs'!AP54","v":6.127893999999999E-2},{"$f":"'Model inputs'!AQ54","v":1.224307E-2},{"$f":"'Model inputs'!AR54","v":7.1221339999999994E-2},{"$f":"'Model inputs'!AS54","v":0},{"$f":"'Model inputs'!AT54","v":0},{"$f":"'Model inputs'!AU54","v":0},{"$f":"'Model inputs'!AV54","v":1.881E-2}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I55","v":0.13555803250000001},{"$f":"'Model inputs'!J55","v":0.13555803250000001},{"$f":"'Model inputs'!K55","v":0.13555803250000001},{"$f":"'Model inputs'!L55","v":0.13555803250000001},{"$f":"'Model inputs'!M55","v":5.4521582499999992E-2},{"$f":"'Model inputs'!N55","v":5.4521582499999992E-2},{"$f":"'Model inputs'!O55","v":5.4521582499999992E-2},{"$f":"'Model inputs'!P55","v":5.4521582499999992E-2},{"$f":"'Model inputs'!Q55","v":8.8175907500000011E-2},{"$f":"'Model inputs'!R55","v":8.8175907500000011E-2},{"$f":"'Model inputs'!S55","v":8.8175907500000011E-2},{"$f":"'Model inputs'!T55","v":8.8175907500000011E-2},{"$f":"'Model inputs'!U55","v":4.5699414999999979E-2},{"$f":"'Model inputs'!V55","v":4.5699414999999979E-2},{"$f":"'Model inputs'!W55","v":4.5699414999999979E-2},{"$f":"'Model inputs'!X55","v":4.5699414999999979E-2},{"$f":"'Model inputs'!Y55","v":0.39829844999999997},{"$f":"'Model inputs'!Z55","v":0.39829844999999997},{"$f":"'Model inputs'!AA55","v":0.39829844999999997},{"$f":"'Model inputs'!AB55","v":0.39829844999999997},{"$f":"'Model inputs'!AC55","v":8.1181790000000004E-2},{"$f":"'Model inputs'!AD55","v":0.1946215},{"$f":"'Model inputs'!AE55","v":7.6212630000000003E-2},{"$f":"'Model inputs'!AF55","v":8.8034650000000006E-2},{"$f":"'Model inputs'!AG55","v":0.15023144999999999},{"$f":"'Model inputs'!AH55","v":8.4552099999999991E-2},{"$f":"'Model inputs'!AI55","v":5.6156489999999996E-2},{"$f":"'Model inputs'!AJ55","v":5.2140010000000001E-2},{"$f":"'Model inputs'!AK55","v":8.4700090000000006E-2},{"$f":"'Model inputs'!AL55","v":0.17527503},{"$f":"'Model inputs'!AM55","v":0.2000654},{"$f":"'Model inputs'!AN55","v":5.9973899999999991E-3},{"$f":"'Model inputs'!AO55","v":3.9133560000000005E-2},{"$f":"'Model inputs'!AP55","v":0.13693153},{"$f":"'Model inputs'!AQ55","v":5.6260879999999999E-2},{"$f":"'Model inputs'!AR55","v":1.6923119999999996E-2},{"$f":"'Model inputs'!AS55","v":0.25993213999999998},{"$f":"'Model inputs'!AT55","v":0.1239055},{"$f":"'Model inputs'!AU55","v":9.556458000000001E-2},{"$f":"'Model inputs'!AV55","v":0.12330345}]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!I56","v":-1.4566759288043478},{"$f":"'Model inputs'!J56","v":1.8233691478021981},{"$f":"'Model inputs'!K56","v":0},{"$f":"'Model inputs'!L56","v":-1.9819229867415356E-2},{"$f":"'Model inputs'!M56","v":0},{"$f":"'Model inputs'!N56","v":0.77527623206521756},{"$f":"'Model inputs'!O56","v":-2.8338748901099109E-2},{"$f":"'Model inputs'!P56","v":-2.7722689142379409E-2},{"$f":"'Model inputs'!Q56","v":0},{"$f":"'Model inputs'!R56","v":-0.62739353945652176},{"$f":"'Model inputs'!S56","v":-2.0828254642857313E-2},{"$f":"'Model inputs'!T56","v":-2.0375466498447237E-2},{"$f":"'Model inputs'!U56","v":0},{"$f":"'Model inputs'!V56","v":1.4593287686413043},{"$f":"'Model inputs'!W56","v":-3.6412046373626161E-2},{"$f":"'Model inputs'!X56","v":-3.5620480148113032E-2},{"$f":"'Model inputs'!Y56","v":0},{"$f":"'Model inputs'!Z56","v":-0.70802155922807231},{"$f":"'Model inputs'!AA56","v":0},{"$f":"'Model inputs'!AB56","v":-2.7537414502719404E-2},{"$f":"'Model inputs'!AC56","v":0},{"$f":"'Model inputs'!AD56","v":-6.9904719747468924E-2},{"$f":"'Model inputs'!AE56","v":-2.6769230769230656E-2},{"$f":"'Model inputs'!AF56","v":-2.6187290969899468E-2},{"$f":"'Model inputs'!AG56","v":0},{"$f":"'Model inputs'!AH56","v":0.38608152173913002},{"$f":"'Model inputs'!AI56","v":-3.0429945054944785E-2},{"$f":"'Model inputs'!AJ56","v":-2.9768424510272506E-2},{"$f":"'Model inputs'!AK56","v":0},{"$f":"'Model inputs'!AL56","v":6.4573369565217309E-2},{"$f":"'Model inputs'!AM56","v":-3.0478021978022074E-2},{"$f":"'Model inputs'!AN56","v":-2.9815456282847652E-2},{"$f":"'Model inputs'!AO56","v":0},{"$f":"'Model inputs'!AP56","v":-0.18220377448638292},{"$f":"'Model inputs'!AQ56","v":0},{"$f":"'Model inputs'!AR56","v":-2.7510899426660185E-2},{"$f":"'Model inputs'!AS56","v":0},{"$f":"'Model inputs'!AT56","v":0.25475815217391284},{"$f":"'Model inputs'!AU56","v":-3.0310439560439661E-2},{"$f":"'Model inputs'!AV56","v":-2.9651516961299418E-2}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I36:I45)","v":-0.54564296380434785},{"$f":"SUM(J36:J45)","v":2.734402112802198},0.91103296499999997,0.89121373513258462,2.0978484500000003,2.8731246820652179,2.0695097010989012,2.0701257608576209,0.27984451000000005,-0.34754902945652172,0.25901625535714273,0.25946904350155281,2.5346856175000001,3.9940143861413047,2.4982735711263739,2.4990651373518871,1.5348565900000002,0.82683503077192788,1.5348565900000002,1.5073191754972808,0.64429108999999996,0.49697056025253117,0.11737568923076935,0.11914884903010053,0.25426494999999999,1.1665810517391302,0.66376746494505523,0.37516028548972757,0.62352408999999998,0.86407158956521746,0.25653180802197795,5.5703883717152347E-2,4.6401810000000002E-2,0.37456819551361697,0.42474631999999996,0.63666889057333986,0.92855682000000006,1.5927771321739128,0.24143877043956036,0.70186011303870066,null,{"$f":"SUM(AX36:AX45)","v":0},{"$f":"SUM(AY36:AY45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK36:DK45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,I$99:I$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,J$99:J$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,K$99:K$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,L$99:L$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,M$99:M$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,N$99:N$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,O$99:O$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,P$99:P$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,Q$99:Q$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,R$99:R$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,S$99:S$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,T$99:T$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,U$99:U$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,V$99:V$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,W$99:W$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,X$99:X$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,Y$99:Y$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,Z$99:Z$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AA$99:AA$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AB$99:AB$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AC$99:AC$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AD$99:AD$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AE$99:AE$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AF$99:AF$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AG$99:AG$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AH$99:AH$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AI$99:AI$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AJ$99:AJ$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AK$99:AK$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AL$99:AL$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AM$99:AM$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AN$99:AN$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AO$99:AO$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AP$99:AP$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AQ$99:AQ$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AR$99:AR$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AS$99:AS$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AT$99:AT$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AU$99:AU$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$9,AV$99:AV$537)","v":0},null,{"$f":"SUMIF($B101:$B537,'Model inputs'!$B9,AX101:AX537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,AY$101:AY$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,AZ$101:AZ$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BA$101:BA$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BB$101:BB$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BC$101:BC$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BD$101:BD$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BE$101:BE$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BF$101:BF$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BG$101:BG$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BH$101:BH$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BI$101:BI$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BJ$101:BJ$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BK$101:BK$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BL$101:BL$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BM$101:BM$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BN$101:BN$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BO$101:BO$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BP$101:BP$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BQ$101:BQ$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BR$101:BR$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BS$101:BS$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BT$101:BT$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BU$101:BU$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BV$101:BV$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BW$101:BW$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BX$101:BX$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BY$101:BY$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,BZ$101:BZ$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CA$101:CA$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CB$101:CB$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CC$101:CC$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CD$101:CD$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CE$101:CE$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CF$101:CF$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CG$101:CG$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CH$101:CH$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CI$101:CI$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CJ$101:CJ$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CK$101:CK$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CL$101:CL$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CM$101:CM$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CN$101:CN$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CO$101:CO$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CP$101:CP$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CQ$101:CQ$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CR$101:CR$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CS$101:CS$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CT$101:CT$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CU$101:CU$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CV$101:CV$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CW$101:CW$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CX$101:CX$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CY$101:CY$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,CZ$101:CZ$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DA$101:DA$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DB$101:DB$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DC$101:DC$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DD$101:DD$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DE$101:DE$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DF$101:DF$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DG$101:DG$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DH$101:DH$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DI$101:DI$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DJ$101:DJ$537)","v":1.0118621908381944E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DK$101:DK$537)","v":6.6537362976933833E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DL$101:DL$537)","v":5.4928506112502948E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DM$101:DM$537)","v":3.3727486853239309E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DN$101:DN$537)","v":1.1902827217076572E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DO$101:DO$537)","v":1.1774763919834418E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DP$101:DP$537)","v":1.0842021724855044E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DQ$101:DQ$537)","v":1.0842021724855044E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DR$101:DR$537)","v":1.0842021724855044E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DS$101:DS$537)","v":1.0842021724855044E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DT$101:DT$537)","v":1.0842021724855044E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DU$101:DU$537)","v":1.0842021724855044E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DV$101:DV$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DW$101:DW$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DX$101:DX$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DY$101:DY$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,DZ$101:DZ$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EA$101:EA$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EB$101:EB$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EC$101:EC$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,ED$101:ED$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EE$101:EE$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EF$101:EF$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EG$101:EG$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EH$101:EH$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EI$101:EI$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EJ$101:EJ$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EK$101:EK$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EL$101:EL$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EM$101:EM$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EN$101:EN$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EO$101:EO$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EP$101:EP$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,EQ$101:EQ$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,ER$101:ER$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,ES$101:ES$537)","v":-5.4210108624275222E-19},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$9,ET$101:ET$537)","v":-5.4210108624275222E-19}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,I$99:I$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,J$99:J$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,K$99:K$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,L$99:L$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,M$99:M$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,N$99:N$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,O$99:O$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,P$99:P$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,Q$99:Q$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,R$99:R$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,S$99:S$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,T$99:T$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,U$99:U$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,V$99:V$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,W$99:W$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,X$99:X$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,Y$99:Y$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,Z$99:Z$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AA$99:AA$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AB$99:AB$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AC$99:AC$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AD$99:AD$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AE$99:AE$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AF$99:AF$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AG$99:AG$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AH$99:AH$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AI$99:AI$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AJ$99:AJ$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AK$99:AK$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AL$99:AL$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AM$99:AM$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AN$99:AN$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AO$99:AO$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AP$99:AP$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AQ$99:AQ$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AR$99:AR$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AS$99:AS$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AT$99:AT$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AU$99:AU$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$10,AV$99:AV$537)","v":0},null,{"$f":"SUMIF($B102:$B538,'Model inputs'!$B10,AX102:AX538)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,AY$101:AY$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,AZ$101:AZ$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BA$101:BA$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BB$101:BB$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BC$101:BC$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BD$101:BD$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BE$101:BE$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BF$101:BF$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BG$101:BG$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BH$101:BH$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BI$101:BI$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BJ$101:BJ$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BK$101:BK$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BL$101:BL$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BM$101:BM$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BN$101:BN$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BO$101:BO$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BP$101:BP$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BQ$101:BQ$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BR$101:BR$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BS$101:BS$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BT$101:BT$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BU$101:BU$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BV$101:BV$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BW$101:BW$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BX$101:BX$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BY$101:BY$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,BZ$101:BZ$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CA$101:CA$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CB$101:CB$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CC$101:CC$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CD$101:CD$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CE$101:CE$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CF$101:CF$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CG$101:CG$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CH$101:CH$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CI$101:CI$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CJ$101:CJ$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CK$101:CK$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CL$101:CL$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CM$101:CM$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CN$101:CN$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CO$101:CO$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CP$101:CP$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CQ$101:CQ$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CR$101:CR$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CS$101:CS$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CT$101:CT$537)","v":5.7367771727426546E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CU$101:CU$537)","v":1.492018535609917E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CV$101:CV$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CW$101:CW$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CX$101:CX$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CY$101:CY$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,CZ$101:CZ$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DA$101:DA$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DB$101:DB$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DC$101:DC$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DD$101:DD$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DE$101:DE$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DF$101:DF$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DG$101:DG$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DH$101:DH$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DI$101:DI$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DJ$101:DJ$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DK$101:DK$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DL$101:DL$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DM$101:DM$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DN$101:DN$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DO$101:DO$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DP$101:DP$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DQ$101:DQ$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DR$101:DR$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DS$101:DS$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DT$101:DT$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DU$101:DU$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DV$101:DV$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DW$101:DW$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DX$101:DX$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DY$101:DY$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,DZ$101:DZ$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EA$101:EA$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EB$101:EB$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EC$101:EC$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,ED$101:ED$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EE$101:EE$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EF$101:EF$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EG$101:EG$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EH$101:EH$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EI$101:EI$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EJ$101:EJ$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EK$101:EK$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EL$101:EL$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EM$101:EM$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EN$101:EN$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EO$101:EO$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EP$101:EP$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,EQ$101:EQ$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,ER$101:ER$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,ES$101:ES$537)","v":0},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$10,ET$101:ET$537)","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,I$99:I$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,J$99:J$537)","v":6.0550650625000001E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,K$99:K$537)","v":1.2110130125E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,L$99:L$537)","v":1.81651951875E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,M$99:M$537)","v":2.422026025E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,N$99:N$537)","v":4.10259114375E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,O$99:O$537)","v":5.7831562624999999E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,P$99:P$537)","v":7.4637213812499992E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,Q$99:Q$537)","v":9.1442864999999984E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,R$99:R$537)","v":9.2795892229166649E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,S$99:S$537)","v":9.4148919458333313E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,T$99:T$537)","v":9.5501946687499978E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,U$99:U$537)","v":9.6854973916666642E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,V$99:V$537)","v":0.11727426385416664},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,W$99:W$537)","v":0.13769355379166665},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,X$99:X$537)","v":0.15811284372916665},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,Y$99:Y$537)","v":0.17853213366666665},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,Z$99:Z$537)","v":0.18701729145833332},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AA$99:AA$537)","v":0.19550244924999999},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AB$99:AB$537)","v":0.20398760704166666},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AC$99:AC$537)","v":0.21247276483333333},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AD$99:AD$537)","v":0.21336841359818481},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AE$99:AE$537)","v":0.2142640623630363},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AF$99:AF$537)","v":0.21515971112788779},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AG$99:AG$537)","v":0.21605535989273927},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AH$99:AH$537)","v":0.22353577636015479},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AI$99:AI$537)","v":0.2310161928275703},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AJ$99:AJ$537)","v":0.23849660929498581},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AK$99:AK$537)","v":0.24597702576240132},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AL$99:AL$537)","v":0.25362803161525294},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AM$99:AM$537)","v":0.26127903746810455},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AN$99:AN$537)","v":0.26893004332095616},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AO$99:AO$537)","v":0.27658104917380777},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AP$99:AP$537)","v":0.27658104917380777},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AQ$99:AQ$537)","v":0.27658104917380777},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AR$99:AR$537)","v":0.27658104917380777},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AS$99:AS$537)","v":0.27658104917380777},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AT$99:AT$537)","v":0.27658104917380777},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AU$99:AU$537)","v":0.27658104917380777},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$11,AV$99:AV$537)","v":0.27658104917380777},null,{"$f":"SUMIF($B103:$B539,'Model inputs'!$B11,AX103:AX539)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,AY$101:AY$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,AZ$101:AZ$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BA$101:BA$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BB$101:BB$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BC$101:BC$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BD$101:BD$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BE$101:BE$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BF$101:BF$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BG$101:BG$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BH$101:BH$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BI$101:BI$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BJ$101:BJ$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BK$101:BK$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BL$101:BL$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BM$101:BM$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BN$101:BN$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BO$101:BO$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BP$101:BP$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BQ$101:BQ$537)","v":0.92544662059139671},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BR$101:BR$537)","v":0.88911623021639641},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BS$101:BS$537)","v":0.72773167246639781},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BT$101:BT$537)","v":0.55155699721639717},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BU$101:BU$537)","v":0.41551098529972974},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BV$101:BV$537)","v":0.16040713917473146},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BW$101:BW$537)","v":6.1663556126203903E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BX$101:BX$537)","v":4.3609428962583435E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BY$101:BY$537)","v":2.6068435185198465E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,BZ$101:BZ$537)","v":1.9620850403340953E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CA$101:CA$537)","v":2.6095191923944995E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CB$101:CB$537)","v":-3.9412917374193057E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CC$101:CC$537)","v":-3.9412917374193057E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CD$101:CD$537)","v":-3.9412917374193057E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CE$101:CE$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CF$101:CF$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CG$101:CG$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CH$101:CH$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CI$101:CI$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CJ$101:CJ$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CK$101:CK$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CL$101:CL$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CM$101:CM$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CN$101:CN$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CO$101:CO$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CP$101:CP$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CQ$101:CQ$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CR$101:CR$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CS$101:CS$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CT$101:CT$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CU$101:CU$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CV$101:CV$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CW$101:CW$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CX$101:CX$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CY$101:CY$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,CZ$101:CZ$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DA$101:DA$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DB$101:DB$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DC$101:DC$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DD$101:DD$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DE$101:DE$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DF$101:DF$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DG$101:DG$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DH$101:DH$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DI$101:DI$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DJ$101:DJ$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DK$101:DK$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DL$101:DL$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DM$101:DM$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DN$101:DN$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DO$101:DO$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DP$101:DP$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DQ$101:DQ$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DR$101:DR$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DS$101:DS$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DT$101:DT$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DU$101:DU$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DV$101:DV$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DW$101:DW$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DX$101:DX$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DY$101:DY$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,DZ$101:DZ$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EA$101:EA$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EB$101:EB$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EC$101:EC$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,ED$101:ED$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EE$101:EE$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EF$101:EF$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EG$101:EG$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EH$101:EH$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EI$101:EI$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EJ$101:EJ$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EK$101:EK$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EL$101:EL$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EM$101:EM$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EN$101:EN$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EO$101:EO$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EP$101:EP$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,EQ$101:EQ$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,ER$101:ER$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,ES$101:ES$537)","v":-8.8262730457699945E-15},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$11,ET$101:ET$537)","v":-8.8262730457699945E-15}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,I$99:I$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,J$99:J$537)","v":3.338255E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,K$99:K$537)","v":6.6765100000000001E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,L$99:L$537)","v":1.0014765E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,M$99:M$537)","v":1.335302E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,N$99:N$537)","v":1.5376861041666667E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,O$99:O$537)","v":1.7400702083333335E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,P$99:P$537)","v":1.9424543125000002E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,Q$99:Q$537)","v":2.1448384166666669E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,R$99:R$537)","v":2.2680111458333336E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,S$99:S$537)","v":2.3911838750000003E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,T$99:T$537)","v":2.5143566041666669E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,U$99:U$537)","v":2.6375293333333336E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,V$99:V$537)","v":2.7823405208333334E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,W$99:W$537)","v":2.9271517083333332E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,X$99:X$537)","v":3.071962895833333E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,Y$99:Y$537)","v":3.2167740833333328E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,Z$99:Z$537)","v":3.2871469999999994E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AA$99:AA$537)","v":3.357519916666666E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AB$99:AB$537)","v":3.4278928333333326E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AC$99:AC$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AD$99:AD$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AE$99:AE$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AF$99:AF$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AG$99:AG$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AH$99:AH$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AI$99:AI$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AJ$99:AJ$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AK$99:AK$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AL$99:AL$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AM$99:AM$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AN$99:AN$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AO$99:AO$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AP$99:AP$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AQ$99:AQ$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AR$99:AR$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AS$99:AS$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AT$99:AT$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AU$99:AU$537)","v":3.4982657499999991E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$12,AV$99:AV$537)","v":3.4982657499999991E-3},null,{"$f":"SUMIF($B104:$B540,'Model inputs'!$B12,AX104:AX540)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,AY$101:AY$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,AZ$101:AZ$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BA$101:BA$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BB$101:BB$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BC$101:BC$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BD$101:BD$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BE$101:BE$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BF$101:BF$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BG$101:BG$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BH$101:BH$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BI$101:BI$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BJ$101:BJ$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BK$101:BK$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BL$101:BL$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BM$101:BM$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BN$101:BN$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BO$101:BO$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BP$101:BP$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BQ$101:BQ$537)","v":4.6622107626455349E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BR$101:BR$537)","v":4.4619154626455354E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BS$101:BS$537)","v":4.0066595001455374E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BT$101:BT$537)","v":3.730371758478869E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BU$101:BU$537)","v":3.520312316812204E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BV$101:BV$537)","v":3.3332773793122043E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BW$101:BW$537)","v":3.2629044626455363E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BX$101:BX$537)","v":2.8144269225033876E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BY$101:BY$537)","v":5.2851056595408169E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,BZ$101:BZ$537)","v":1.1100482758618607E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CA$101:CA$537)","v":-2.2985086056692694E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CB$101:CB$537)","v":-2.2985086056692694E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CC$101:CC$537)","v":-7.1557343384043293E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CD$101:CD$537)","v":-7.1557343384043293E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CE$101:CE$537)","v":-7.1557343384043293E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CF$101:CF$537)","v":-7.1557343384043293E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CG$101:CG$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CH$101:CH$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CI$101:CI$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CJ$101:CJ$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CK$101:CK$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CL$101:CL$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CM$101:CM$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CN$101:CN$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CO$101:CO$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CP$101:CP$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CQ$101:CQ$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CR$101:CR$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CS$101:CS$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CT$101:CT$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CU$101:CU$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CV$101:CV$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CW$101:CW$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CX$101:CX$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CY$101:CY$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,CZ$101:CZ$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DA$101:DA$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DB$101:DB$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DC$101:DC$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DD$101:DD$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DE$101:DE$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DF$101:DF$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DG$101:DG$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DH$101:DH$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DI$101:DI$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DJ$101:DJ$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DK$101:DK$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DL$101:DL$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DM$101:DM$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DN$101:DN$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DO$101:DO$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DP$101:DP$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DQ$101:DQ$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DR$101:DR$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DS$101:DS$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DT$101:DT$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DU$101:DU$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DV$101:DV$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DW$101:DW$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DX$101:DX$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DY$101:DY$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,DZ$101:DZ$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EA$101:EA$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EB$101:EB$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EC$101:EC$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,ED$101:ED$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EE$101:EE$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EF$101:EF$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EG$101:EG$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EH$101:EH$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EI$101:EI$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EJ$101:EJ$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EK$101:EK$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EL$101:EL$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EM$101:EM$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EN$101:EN$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EO$101:EO$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EP$101:EP$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,EQ$101:EQ$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,ER$101:ER$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,ES$101:ES$537)","v":-1.6176296413483726E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$12,ET$101:ET$537)","v":-1.6176296413483726E-16}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,I$99:I$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,J$99:J$537)","v":1.1641858333333333E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,K$99:K$537)","v":2.3283716666666667E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,L$99:L$537)","v":3.4925575000000001E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,M$99:M$537)","v":4.6567433333333333E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,N$99:N$537)","v":4.8726745833333336E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,O$99:O$537)","v":5.0886058333333333E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,P$99:P$537)","v":5.3045370833333335E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,Q$99:Q$537)","v":5.5204683333333338E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,R$99:R$537)","v":7.8495695833333333E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,S$99:S$537)","v":1.0178670833333333E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,T$99:T$537)","v":1.2507772083333332E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,U$99:U$537)","v":1.4836873333333332E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,V$99:V$537)","v":1.7728009583333332E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,W$99:W$537)","v":2.0619145833333332E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,X$99:X$537)","v":2.351028208333333E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,Y$99:Y$537)","v":2.6401418333333333E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,Z$99:Z$537)","v":4.471716083333333E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AA$99:AA$537)","v":6.3032903333333327E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AB$99:AB$537)","v":8.1348645833333334E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AC$99:AC$537)","v":9.966438833333334E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AD$99:AD$537)","v":1.021249329682174E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AE$99:AE$537)","v":1.0458547760310147E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AF$99:AF$537)","v":1.0704602223798553E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AG$99:AG$537)","v":1.095065668728696E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AH$99:AH$537)","v":1.5117323353953625E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AI$99:AI$537)","v":1.9283990020620291E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AJ$99:AJ$537)","v":2.3450656687286957E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AK$99:AK$537)","v":2.7617323353953623E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AL$99:AL$537)","v":3.1783990020620288E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AM$99:AM$537)","v":3.5950656687286954E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AN$99:AN$537)","v":4.011732335395362E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AO$99:AO$537)","v":4.4283990020620285E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AP$99:AP$537)","v":4.4283990020620285E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AQ$99:AQ$537)","v":4.4283990020620285E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AR$99:AR$537)","v":4.4283990020620285E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AS$99:AS$537)","v":4.4283990020620285E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AT$99:AT$537)","v":4.4283990020620285E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AU$99:AU$537)","v":4.4283990020620285E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$13,AV$99:AV$537)","v":4.4283990020620285E-2},null,{"$f":"SUMIF($B105:$B541,'Model inputs'!$B13,AX105:AX541)","v":0.16972312634030018},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,AY$101:AY$537)","v":0.16972312634030018},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,AZ$101:AZ$537)","v":0.16972312634030018},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BA$101:BA$537)","v":0.16972312634030018},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BB$101:BB$537)","v":0.16972312634030018},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BC$101:BC$537)","v":0.16902461484030018},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BD$101:BD$537)","v":0.16773087025696684},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BE$101:BE$537)","v":0.16611747825696682},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BF$101:BF$537)","v":0.16205369525696683},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BG$101:BG$537)","v":0.14817311350696685},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BH$101:BH$537)","v":0.12831647863397039},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BI$101:BI$537)","v":0.11898890663819524},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BJ$101:BJ$537)","v":0.10367907024907201},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BK$101:BK$537)","v":9.2536677517428556E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BL$101:BL$537)","v":2.0554228409261098E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BM$101:BM$537)","v":5.8872177965962891E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BN$101:BN$537)","v":5.8872177965962891E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BO$101:BO$537)","v":5.8872177965962891E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BP$101:BP$537)","v":5.8872177965962891E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BQ$101:BQ$537)","v":5.8872177965962891E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BR$101:BR$537)","v":5.8872177965962891E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BS$101:BS$537)","v":5.8872177965962891E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BT$101:BT$537)","v":5.8872177965962891E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BU$101:BU$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BV$101:BV$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BW$101:BW$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BX$101:BX$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BY$101:BY$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,BZ$101:BZ$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CA$101:CA$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CB$101:CB$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CC$101:CC$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CD$101:CD$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CE$101:CE$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CF$101:CF$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CG$101:CG$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CH$101:CH$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CI$101:CI$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CJ$101:CJ$537)","v":-4.4072818311535755E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CK$101:CK$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CL$101:CL$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CM$101:CM$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CN$101:CN$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CO$101:CO$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CP$101:CP$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CQ$101:CQ$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CR$101:CR$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CS$101:CS$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CT$101:CT$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CU$101:CU$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CV$101:CV$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CW$101:CW$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CX$101:CX$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CY$101:CY$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,CZ$101:CZ$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DA$101:DA$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DB$101:DB$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DC$101:DC$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DD$101:DD$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DE$101:DE$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DF$101:DF$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DG$101:DG$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DH$101:DH$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DI$101:DI$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DJ$101:DJ$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DK$101:DK$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DL$101:DL$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DM$101:DM$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DN$101:DN$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DO$101:DO$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DP$101:DP$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DQ$101:DQ$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DR$101:DR$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DS$101:DS$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DT$101:DT$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DU$101:DU$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DV$101:DV$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DW$101:DW$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DX$101:DX$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DY$101:DY$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,DZ$101:DZ$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EA$101:EA$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EB$101:EB$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EC$101:EC$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,ED$101:ED$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EE$101:EE$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EF$101:EF$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EG$101:EG$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EH$101:EH$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EI$101:EI$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EJ$101:EJ$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EK$101:EK$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EL$101:EL$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EM$101:EM$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EN$101:EN$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EO$101:EO$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EP$101:EP$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,EQ$101:EQ$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,ER$101:ER$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,ES$101:ES$537)","v":-5.3093380386615152E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$13,ET$101:ET$537)","v":-5.3093380386615152E-16}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,I$99:I$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,J$99:J$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,K$99:K$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,L$99:L$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,M$99:M$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,N$99:N$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,O$99:O$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,P$99:P$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,Q$99:Q$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,R$99:R$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,S$99:S$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,T$99:T$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,U$99:U$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,V$99:V$537)","v":6.5787500000000007E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,W$99:W$537)","v":1.3157500000000001E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,X$99:X$537)","v":1.9736250000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,Y$99:Y$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,Z$99:Z$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AA$99:AA$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AB$99:AB$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AC$99:AC$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AD$99:AD$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AE$99:AE$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AF$99:AF$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AG$99:AG$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AH$99:AH$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AI$99:AI$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AJ$99:AJ$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AK$99:AK$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AL$99:AL$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AM$99:AM$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AN$99:AN$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AO$99:AO$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AP$99:AP$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AQ$99:AQ$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AR$99:AR$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AS$99:AS$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AT$99:AT$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AU$99:AU$537)","v":2.6315000000000003E-4},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$14,AV$99:AV$537)","v":2.6315000000000003E-4},null,{"$f":"SUMIF($B106:$B542,'Model inputs'!$B14,AX106:AX542)","v":0.11891097111957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,AY$101:AY$537)","v":0.11891097111957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,AZ$101:AZ$537)","v":0.11891097111957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BA$101:BA$537)","v":0.11891097111957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BB$101:BB$537)","v":0.11891097111957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BC$101:BC$537)","v":0.11891097111957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BD$101:BD$537)","v":0.11891097111957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BE$101:BE$537)","v":0.11891097111957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BF$101:BF$537)","v":0.11851624611957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BG$101:BG$537)","v":0.11785837111957066},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BH$101:BH$537)","v":0.11783663941225359},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BI$101:BI$537)","v":0.11765386359492094},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BJ$101:BJ$537)","v":0.11712726785024009},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BK$101:BK$537)","v":0.11466035414653637},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BL$101:BL$537)","v":7.4868863800342744E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BM$101:BM$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BN$101:BN$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BO$101:BO$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BP$101:BP$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BQ$101:BQ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BR$101:BR$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BS$101:BS$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BT$101:BT$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BU$101:BU$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BV$101:BV$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BW$101:BW$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BX$101:BX$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BY$101:BY$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,BZ$101:BZ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CA$101:CA$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CB$101:CB$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CC$101:CC$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CD$101:CD$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CE$101:CE$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CF$101:CF$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CG$101:CG$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CH$101:CH$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CI$101:CI$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CJ$101:CJ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CK$101:CK$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CL$101:CL$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CM$101:CM$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CN$101:CN$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CO$101:CO$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CP$101:CP$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CQ$101:CQ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CR$101:CR$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CS$101:CS$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CT$101:CT$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CU$101:CU$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CV$101:CV$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CW$101:CW$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CX$101:CX$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CY$101:CY$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,CZ$101:CZ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DA$101:DA$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DB$101:DB$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DC$101:DC$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DD$101:DD$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DE$101:DE$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DF$101:DF$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DG$101:DG$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DH$101:DH$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DI$101:DI$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DJ$101:DJ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DK$101:DK$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DL$101:DL$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DM$101:DM$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DN$101:DN$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DO$101:DO$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DP$101:DP$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DQ$101:DQ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DR$101:DR$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DS$101:DS$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DT$101:DT$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DU$101:DU$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DV$101:DV$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DW$101:DW$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DX$101:DX$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DY$101:DY$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,DZ$101:DZ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EA$101:EA$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EB$101:EB$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EC$101:EC$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,ED$101:ED$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EE$101:EE$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EF$101:EF$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EG$101:EG$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EH$101:EH$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EI$101:EI$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EJ$101:EJ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EK$101:EK$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EL$101:EL$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EM$101:EM$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EN$101:EN$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EO$101:EO$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EP$101:EP$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,EQ$101:EQ$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,ER$101:ER$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,ES$101:ES$537)","v":-2.2247828579402551E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$14,ET$101:ET$537)","v":-2.2247828579402551E-16}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,I$99:I$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,J$99:J$537)","v":9.1147499999999994E-6},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,K$99:K$537)","v":1.8229499999999999E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,L$99:L$537)","v":2.7344249999999998E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,M$99:M$537)","v":3.6458999999999998E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,N$99:N$537)","v":4.1794224999999995E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,O$99:O$537)","v":4.7129449999999993E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,P$99:P$537)","v":5.2464674999999991E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,Q$99:Q$537)","v":5.7799899999999988E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,R$99:R$537)","v":6.0549899999999988E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,S$99:S$537)","v":6.3299899999999987E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,T$99:T$537)","v":6.6049899999999986E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,U$99:U$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,V$99:V$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,W$99:W$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,X$99:X$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,Y$99:Y$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,Z$99:Z$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AA$99:AA$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AB$99:AB$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AC$99:AC$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AD$99:AD$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AE$99:AE$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AF$99:AF$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AG$99:AG$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AH$99:AH$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AI$99:AI$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AJ$99:AJ$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AK$99:AK$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AL$99:AL$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AM$99:AM$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AN$99:AN$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AO$99:AO$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AP$99:AP$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AQ$99:AQ$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AR$99:AR$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AS$99:AS$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AT$99:AT$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AU$99:AU$537)","v":6.8799899999999985E-5},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$15,AV$99:AV$537)","v":6.8799899999999985E-5},null,{"$f":"SUMIF($B107:$B543,'Model inputs'!$B15,AX107:AX543)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,AY$101:AY$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,AZ$101:AZ$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BA$101:BA$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BB$101:BB$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BC$101:BC$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BD$101:BD$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BE$101:BE$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BF$101:BF$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BG$101:BG$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BH$101:BH$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BI$101:BI$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BJ$101:BJ$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BK$101:BK$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BL$101:BL$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BM$101:BM$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BN$101:BN$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BO$101:BO$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BP$101:BP$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BQ$101:BQ$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BR$101:BR$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BS$101:BS$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BT$101:BT$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BU$101:BU$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BV$101:BV$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BW$101:BW$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BX$101:BX$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BY$101:BY$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,BZ$101:BZ$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CA$101:CA$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CB$101:CB$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CC$101:CC$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CD$101:CD$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CE$101:CE$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CF$101:CF$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CG$101:CG$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CH$101:CH$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CI$101:CI$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CJ$101:CJ$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CK$101:CK$537)","v":4.6794280418221632E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CL$101:CL$537)","v":4.6247395418221645E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CM$101:CM$537)","v":4.5015806918221645E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CN$101:CN$537)","v":4.4317284418221642E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CO$101:CO$537)","v":4.4042284418221644E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CP$101:CP$537)","v":4.4042284418221635E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CQ$101:CQ$537)","v":4.4042284418221635E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CR$101:CR$537)","v":3.9726990355575496E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CS$101:CS$537)","v":3.5433093333676067E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CT$101:CT$537)","v":2.6497933072552951E-3},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CU$101:CU$537)","v":3.7619999999995271E-4},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CV$101:CV$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CW$101:CW$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CX$101:CX$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CY$101:CY$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,CZ$101:CZ$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DA$101:DA$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DB$101:DB$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DC$101:DC$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DD$101:DD$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DE$101:DE$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DF$101:DF$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DG$101:DG$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DH$101:DH$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DI$101:DI$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DJ$101:DJ$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DK$101:DK$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DL$101:DL$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DM$101:DM$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DN$101:DN$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DO$101:DO$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DP$101:DP$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DQ$101:DQ$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DR$101:DR$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DS$101:DS$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DT$101:DT$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DU$101:DU$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DV$101:DV$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DW$101:DW$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DX$101:DX$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DY$101:DY$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,DZ$101:DZ$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EA$101:EA$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EB$101:EB$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EC$101:EC$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,ED$101:ED$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EE$101:EE$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EF$101:EF$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EG$101:EG$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EH$101:EH$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EI$101:EI$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EJ$101:EJ$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EK$101:EK$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EL$101:EL$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EM$101:EM$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EN$101:EN$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EO$101:EO$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EP$101:EP$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,EQ$101:EQ$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,ER$101:ER$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,ES$101:ES$537)","v":-5.0740661672321608E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$15,ET$101:ET$537)","v":-5.0740661672321608E-17}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,I$99:I$537)","v":0},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,J$99:J$537)","v":3.3889508125000004E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,K$99:K$537)","v":6.7779016250000008E-3},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,L$99:L$537)","v":1.0166852437500002E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,M$99:M$537)","v":1.3555803250000002E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,N$99:N$537)","v":1.4918842812500001E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,O$99:O$537)","v":1.6281882375000001E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,P$99:P$537)","v":1.7644921937500002E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,Q$99:Q$537)","v":1.9007961500000004E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,R$99:R$537)","v":2.1212359187500002E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,S$99:S$537)","v":2.3416756875E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,T$99:T$537)","v":2.5621154562499998E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,U$99:U$537)","v":2.7825552249999996E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,V$99:V$537)","v":2.8968037624999995E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,W$99:W$537)","v":3.0110522999999993E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,X$99:X$537)","v":3.1253008374999995E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,Y$99:Y$537)","v":3.2395493749999997E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,Z$99:Z$537)","v":4.2352954999999998E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AA$99:AA$537)","v":5.2310416249999998E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AB$99:AB$537)","v":6.2267877499999999E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AC$99:AC$537)","v":7.2225338750000007E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AD$99:AD$537)","v":7.9056810760212926E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AE$99:AE$537)","v":8.5888282770425844E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AF$99:AF$537)","v":9.2719754780638763E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AG$99:AG$537)","v":9.9551226790851682E-2},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AH$99:AH$537)","v":0.10373497738860513},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AI$99:AI$537)","v":0.10791872798635857},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AJ$99:AJ$537)","v":0.11210247858411201},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AK$99:AK$537)","v":0.11628622918186546},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AL$99:AL$537)","v":0.12102071162331064},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AM$99:AM$537)","v":0.12575519406475583},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AN$99:AN$537)","v":0.13048967650620102},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AO$99:AO$537)","v":0.13522415894764622},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AP$99:AP$537)","v":0.14528665894764622},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AQ$99:AQ$537)","v":0.15534915894764623},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AR$99:AR$537)","v":0.16541165894764623},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AS$99:AS$537)","v":0.17547415894764623},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AT$99:AT$537)","v":0.18622415894764624},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AU$99:AU$537)","v":0.19697415894764625},{"$f":"SUMIF($B$99:$B$537,'Model inputs'!$B$16,AV$99:AV$537)","v":0.20772415894764626},null,{"$f":"SUMIF($B108:$B544,'Model inputs'!$B16,AX108:AX544)","v":0.40811015292384339},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,AY$101:AY$537)","v":0.36604240742384336},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,AZ$101:AZ$537)","v":0.33918562567384347},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BA$101:BA$537)","v":0.31028673654884342},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BB$101:BB$537)","v":0.23911711529884341},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BC$101:BC$537)","v":0.13302841154282813},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BD$101:BD$537)","v":0.11395339567322818},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BE$101:BE$537)","v":9.1000674672846921E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BF$101:BF$537)","v":6.1436274440220956E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BG$101:BG$537)","v":3.0397877970784561E-2},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BH$101:BH$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BI$101:BI$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BJ$101:BJ$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BK$101:BK$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BL$101:BL$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BM$101:BM$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BN$101:BN$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BO$101:BO$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BP$101:BP$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BQ$101:BQ$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BR$101:BR$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BS$101:BS$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BT$101:BT$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BU$101:BU$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BV$101:BV$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BW$101:BW$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BX$101:BX$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BY$101:BY$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,BZ$101:BZ$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CA$101:CA$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CB$101:CB$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CC$101:CC$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CD$101:CD$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CE$101:CE$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CF$101:CF$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CG$101:CG$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CH$101:CH$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CI$101:CI$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CJ$101:CJ$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CK$101:CK$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CL$101:CL$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CM$101:CM$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CN$101:CN$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CO$101:CO$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CP$101:CP$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CQ$101:CQ$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CR$101:CR$537)","v":1.3877787807814457E-17},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CS$101:CS$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CT$101:CT$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CU$101:CU$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CV$101:CV$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CW$101:CW$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CX$101:CX$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CY$101:CY$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,CZ$101:CZ$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DA$101:DA$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DB$101:DB$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DC$101:DC$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DD$101:DD$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DE$101:DE$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DF$101:DF$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DG$101:DG$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DH$101:DH$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DI$101:DI$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DJ$101:DJ$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DK$101:DK$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DL$101:DL$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DM$101:DM$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DN$101:DN$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DO$101:DO$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DP$101:DP$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DQ$101:DQ$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DR$101:DR$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DS$101:DS$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DT$101:DT$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DU$101:DU$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DV$101:DV$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DW$101:DW$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DX$101:DX$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DY$101:DY$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,DZ$101:DZ$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EA$101:EA$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EB$101:EB$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EC$101:EC$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,ED$101:ED$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EE$101:EE$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EF$101:EF$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EG$101:EG$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EH$101:EH$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EI$101:EI$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EJ$101:EJ$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EK$101:EK$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EL$101:EL$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EM$101:EM$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EN$101:EN$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EO$101:EO$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EP$101:EP$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,EQ$101:EQ$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,ER$101:ER$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,ES$101:ES$537)","v":-4.9960036108132044E-16},{"$f":"SUMIF($B$101:$B$537,'Model inputs'!$B$16,ET$101:ET$537)","v":-4.9960036108132044E-16}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I50:I58)","v":0},{"$f":"SUM(J50:J58)","v":9.9033747083333325E-3},1.9806749416666665E-2,2.9710124125000001E-2,3.961349883333333E-2,5.8011502037500003E-2,7.6409505241666675E-2,9.4807508445833327E-2,0.11320551164999999,0.11712176942083331,0.12103802719166663,0.12495428496249998,0.12887054273333332,0.1509320303583333,0.17299351798333329,0.1950550056083333,0.21711649323333332,0.23746105944166662,0.25780562564999998,0.27815019185833334,0.2984947580666667,0.30646793330521949,0.31444110854377227,0.32241428378232506,0.3303874590208779,0.34621829275271354,0.36204912648454923,0.37787996021638481,0.39371079394822039,0.41026294890918386,0.42681510387014737,0.44336725883111083,0.45991941379207429,0.46998191379207432,0.4800444137920743,0.49010691379207427,0.50016941379207425,0.51091941379207428,0.52166941379207432,0.53241941379207436,null,1.6841847062690445,1.6421169607690445,1.6152601790190446,1.5863612898940445,1.5151916686440445,1.4084044533880293,1.3880356929350959,1.3634695799347147,1.3294466717020887,1.2838698184826525,1.2335935739315544,1.2240832261184464,1.2082467939846426,1.1946374875492951,1.0828635480949342,0.98744045588533036,0.98744045588533036,0.98744045588533036,0.98744045588533036,0.98744045588533036,0.94910711251033009,0.78316999513533148,0.60423244246866414,0.46608583613532945,{"$f":"SUM(BV50:BV58)","v":0.20911164063533122},0.109664328420137,8.7125425855095043E-2,4.6725268512217005E-2,3.5103582898404859E-2,1.7981246859872201E-2,1.537172766747376E-2,1.5371727667473712E-2,1.5371727667473712E-2,1.5371727667468827E-2,1.5371727667468827E-2,1.5371727667468736E-2,1.5371727667468736E-2,1.5371727667468736E-2,1.5371727667468736E-2,1.5371727667468646E-2,1.5317039167468648E-2,1.5193880317468648E-2,1.5124028067468646E-2,1.5096528067468647E-2,1.5096528067468647E-2,1.5096528067468647E-2,1.4664998661204033E-2,1.4235608959013577E-2,1.3342092932901265E-2,1.0644023761932648E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,1.0118621908371653E-2,6.6537362976830921E-3,5.4928506112400036E-3,3.3727486853136392E-3,1.1902827216973655E-3,1.1774763918805239E-4,-1.0291680702101402E-14,-1.0291680702101402E-14,-1.0291680702101402E-14,-1.0291680702101402E-14,-1.0291680702101402E-14,-1.0291680702101402E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,{"$f":"SUM(EH50:EH58)","v":-1.0292331223404894E-14},-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14,-1.0292331223404894E-14]
[]
[null,"Capital base (end of period)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"I9+I36-I50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,0.30137969999999997,0.30183601999999998,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.59127087,0.60129288000000003,0.66206155,0.66350646999999996,0.66492956999999997,0.67349242999999992,0.67420778999999997,null,{"$f":"AX9+AX36-AX50","v":0.66441916809161805},{"$f":"AY9+AY36-AY50","v":0.65430054618323608},0.6441819242748541,0.63406330236647213,0.62394468045809015,0.61382605854970818,0.6037074366413262,0.59358881473294423,0.58347019282456225,0.57335157091618028,0.5632329490077983,0.55311432709941633,0.54299570519103435,0.53287708328265238,0.5227584613742704,0.51263983946588842,0.50252121755750645,0.49240259564912453,0.48228397374074261,0.47216535183236069,0.46204672992397877,0.45192810801559685,0.44180948610721493,0.43169086419883301,0.42157224229045109,0.41145362038206917,0.40133499847368725,0.39121637656530533,0.38109775465692342,0.3709791327485415,0.36086051084015958,0.35074188893177766,{"$f":"CD9+CD36-CD50","v":0.34062326702339574},0.33050464511501382,0.3203860232066319,0.31026740129824998,0.30014877938986806,0.29003015748148614,0.27991153557310422,0.2697929136647223,0.25967429175634038,0.24955566984795843,0.23943704793957649,0.22931842603119454,0.21919980412281259,0.20908118221443064,0.1989625603060487,0.18884393839766675,0.1787253164892848,0.16860669458090285,0.15848807267252091,0.14836945076413896,0.13825082885575701,0.12813220694737507,0.11801358503899312,0.10789496313061117,9.7776341222229224E-2,8.7657719313847277E-2,7.7539097405465329E-2,6.7420475497083382E-2,5.7301853588701435E-2,4.7183231680319487E-2,3.706460977193754E-2,2.6945987863555596E-2,{"$f":"DJ9+DJ36-DJ50","v":1.6827365955173652E-2},1.0173629657480268E-2,4.6807790462299733E-3,1.3080303609060424E-3,1.1774763919838527E-4,4.1091262337200618E-17,4.0982842119952068E-17,4.0874421902703517E-17,4.0766001685454967E-17,4.0657581468206416E-17,4.0549161250957866E-17,4.0440741033709315E-17,4.0982842119952068E-17,4.152494320619482E-17,4.2067044292437572E-17,4.2609145378680324E-17,4.3151246464923076E-17,4.3693347551165829E-17,4.4235448637408581E-17,4.4777549723651333E-17,4.5319650809894085E-17,4.5861751896136838E-17,4.640385298237959E-17,4.6945954068622342E-17,4.7488055154865094E-17,4.8030156241107846E-17,4.8572257327350599E-17,4.9114358413593351E-17,4.9656459499836103E-17,5.0198560586078855E-17,5.0740661672321608E-17,5.128276275856436E-17,5.1824863844807112E-17,5.2366964931049864E-17,5.2909066017292616E-17,5.3451167103535369E-17,5.3993268189778121E-17]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"I10+I37-I51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.8259409999999999E-2,null,{"$f":"AX10+AX37-AX51","v":2.7685732282725733E-2},2.7112054565451467E-2,2.6538376848177201E-2,2.5964699130902935E-2,2.5391021413628669E-2,2.4817343696354403E-2,2.4243665979080137E-2,2.3669988261805872E-2,2.3096310544531606E-2,2.252263282725734E-2,2.1948955109983074E-2,2.1375277392708808E-2,2.0801599675434542E-2,2.0227921958160276E-2,1.965424424088601E-2,1.9080566523611744E-2,1.8506888806337479E-2,1.7933211089063213E-2,1.7359533371788947E-2,1.6785855654514681E-2,1.6212177937240415E-2,1.5638500219966149E-2,1.5064822502691883E-2,1.4491144785417617E-2,1.3917467068143351E-2,1.3343789350869086E-2,1.277011163359482E-2,1.2196433916320554E-2,1.1622756199046288E-2,1.1049078481772022E-2,1.0475400764497756E-2,9.9017230472234902E-3,{"$f":"CD10+CD37-CD51","v":9.3280453299492243E-3},8.7543676126749584E-3,8.1806898954006925E-3,7.6070121781264266E-3,7.0333344608521607E-3,6.4596567435778948E-3,5.8859790263036289E-3,5.312301309029363E-3,4.7386235917550971E-3,4.1649458744808313E-3,3.5912681572065658E-3,3.0175904399323003E-3,2.4439127226580349E-3,1.8702350053837694E-3,1.296557288109504E-3,7.2287957083523851E-4,1.4920185356097305E-4,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,{"$f":"DJ10+DJ37-DJ51","v":-1.8648277366750676E-17},-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17,-1.8648277366750676E-17]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"I11+I38-I52","v":0.72660780749999998},1.4471605499375,2.1616582273125,2.8701008396250001,4.8625587218749997,6.8382109529374997,8.7970575328125005,10.739098461500001,10.810018864000002,10.879586239270836,10.947800587312502,11.014661908125001,13.368121726708335,15.701162255354168,18.013783494062501,20.305985442833332,21.145672244166665,21.976873887708333,22.799590373458333,23.613821701416665,23.638034726583331,23.791111122985146,23.643379270622109,23.465678379494221,23.288685479601483,23.402889483241328,23.507697790413758,23.474093531118772,23.321583235356371,23.250905423741116,23.047998926273014,22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,{"$f":"AV11+AV38-AV52","v":21.282231039561601},null,{"$f":"AX11+AX38-AX52","v":20.481380605479913},19.555933984888515,18.630487364297117,17.70504074370572,16.779594123114322,15.854147502522926,14.92870088193153,14.003254261340134,13.077807640748738,12.152361020157342,11.226914399565946,10.301467778974549,9.3760211583831534,8.4505745377917574,7.5251279172003605,6.5996812966089635,5.6742346760175666,4.7487880554261697,3.8233414348347727,2.8978948142433758,2.0087785840269792,1.2810469115605814,0.7294899143441842,0.31397892904445446,0.153571789869723,9.1908233743519099E-2,4.8298804780935664E-2,2.2230369595737199E-2,2.6095191923962459E-3,1.7464328594396505E-15,5.6877245968589563E-15,9.629016334278262E-15,{"$f":"CD11+CD38-CD52","v":1.3570308071697568E-14},2.2396581117467562E-14,3.1222854163237557E-14,4.0049127209007551E-14,4.8875400254777546E-14,5.770167330054754E-14,6.6527946346317535E-14,7.5354219392087529E-14,8.4180492437857524E-14,9.3006765483627518E-14,1.0183303852939751E-13,1.1065931157516751E-13,1.194855846209375E-13,1.283118576667075E-13,1.3713813071247749E-13,1.4596440375824749E-13,1.5479067680401748E-13,1.6361694984978747E-13,1.7244322289555747E-13,1.8126949594132746E-13,1.9009576898709746E-13,1.9892204203286745E-13,2.0774831507863745E-13,2.1657458812440744E-13,2.2540086117017744E-13,2.3422713421594743E-13,2.4305340726171742E-13,2.5187968030748742E-13,2.6070595335325741E-13,2.6953222639902741E-13,2.783584994447974E-13,2.871847724905674E-13,{"$f":"DJ11+DJ38-DJ52","v":2.9601104553633739E-13},3.0483731858210739E-13,3.1366359162787738E-13,3.2248986467364738E-13,3.3131613771941737E-13,3.4014241076518736E-13,3.4896868381095736E-13,3.5779495685672735E-13,3.6662122990249735E-13,3.7544750294826734E-13,3.8427377599403734E-13,3.9310004903980733E-13,4.0192632208557733E-13,4.1075259513134732E-13,4.1957886817711731E-13,4.2840514122288731E-13,4.372314142686573E-13,4.460576873144273E-13,4.5488396036019729E-13,4.6371023340596729E-13,4.7253650645173728E-13,4.8136277949750728E-13,4.9018905254327727E-13,4.9901532558904726E-13,5.0784159863481726E-13,5.1666787168058725E-13,5.2549414472635725E-13,5.3432041777212724E-13,5.4314669081789724E-13,5.5197296386366723E-13,5.6079923690943723E-13,5.6962550995520722E-13,5.7845178300097722E-13,5.8727805604674721E-13,5.961043290925172E-13,6.049306021382872E-13,6.1375687518405719E-13]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"I12+I39-I53","v":4.0059059999999994E-2},7.9784294499999991E-2,0.11917570349999998,0.158233287,0.18118407749999998,0.20393248389583332,0.22647850618749998,0.248822144375,0.26145803345833329,0.27397074981249991,0.28636029343749991,0.29862666433333324,0.31336647749999991,0.3279614794791666,0.34241167027083325,0.35671704987499991,0.3619450257916666,0.36710262879166661,0.37218985887499995,0.37720671604166661,0.37370845029166661,0.3702101845416666,0.36671191879166659,0.38076732304166661,0.39095048729166659,0.50999768154166658,0.62490109579166653,0.74716429004166651,1.1397392242916664,1.2207717885416665,1.2174021927916665,1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,1.1891369410416663,null,{"$f":"AX12+AX39-AX53","v":1.1425148334152111},1.0958927257887559,1.0492706181623006,1.0026485105358454,0.95602640290939001,0.90940429528293465,0.86278218765647929,0.81616008003002394,0.76953797240356858,0.72291586477711323,0.67629375715065787,0.62967164952420251,0.58304954189774716,0.5364274342712918,0.48980532664483645,0.44318321901838109,0.39656111139192574,0.34993900376547038,0.30331689613901502,0.25669478851255967,0.21207563388610431,0.17200903888464894,0.13470532129986024,9.950219813173819E-2,6.616942433861614E-2,3.3540379712160777E-2,5.3961104871269004E-3,1.1100482758608348E-4,-1.0259263057144086E-16,-7.9607544514748163E-17,-5.6622458458055469E-17,1.4934884925987824E-17,{"$f":"CD12+CD39-CD53","v":8.6492228310031116E-17},1.5804957169407441E-16,2.296069150781177E-16,3.9136987921295496E-16,5.5313284334779222E-16,7.1489580748262949E-16,8.7665877161746675E-16,1.038421735752304E-15,1.2001846998871413E-15,1.3619476640219785E-15,1.5237106281568158E-15,1.6854735922916531E-15,1.8472365564264903E-15,2.0089995205613276E-15,2.1707624846961648E-15,2.3325254488310021E-15,2.4942884129658394E-15,2.6560513771006766E-15,2.8178143412355139E-15,2.9795773053703511E-15,3.1413402695051884E-15,3.3031032336400257E-15,3.4648661977748629E-15,3.6266291619097002E-15,3.7883921260445375E-15,3.9501550901793747E-15,4.111918054314212E-15,4.2736810184490492E-15,4.4354439825838865E-15,4.5972069467187238E-15,4.758969910853561E-15,4.9207328749883983E-15,{"$f":"DJ12+DJ39-DJ53","v":5.0824958391232355E-15},5.2442588032580728E-15,5.4060217673929101E-15,5.5677847315277473E-15,5.7295476956625846E-15,5.8913106597974219E-15,6.0530736239322591E-15,6.2148365880670964E-15,6.3765995522019336E-15,6.5383625163367709E-15,6.7001254804716082E-15,6.8618884446064454E-15,7.0236514087412827E-15,7.1854143728761199E-15,7.3471773370109572E-15,7.5089403011457945E-15,7.6707032652806317E-15,7.832466229415469E-15,7.9942291935503063E-15,8.1559921576851435E-15,8.3177551218199808E-15,8.479518085954818E-15,8.6412810500896553E-15,8.8030440142244926E-15,8.9648069783593298E-15,9.1265699424941671E-15,9.2883329066290043E-15,9.4500958707638416E-15,9.6118588348986789E-15,9.7736217990335161E-15,9.9353847631683534E-15,1.0097147727303191E-14,1.0258910691438028E-14,1.0420673655572865E-14,1.0582436619707702E-14,1.074419958384254E-14,1.0905962547977377E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"I13+I40-I54","v":6.9851149999999992E-3},1.3853811416666665E-2,2.0606089249999997E-2,2.7241948499999998E-2,2.8071861666666666E-2,2.8880181708333334E-2,2.9666908625000002E-2,3.0432042416666669E-2,4.3854603083333339E-2,5.7044253625000006E-2,7.0000994041666681E-2,8.2724824333333349E-2,9.8587954500000019E-2,0.11416197104166668,0.12944687395833335,0.14444266325000002,0.25169697641666672,0.35711971533333337,0.46071088000000004,0.56247047041666665,0.57750570158333325,0.57284731828651148,0.56333253052620125,0.5526279283024027,0.59296688161511568,0.77867444826116206,0.93495519824054174,0.93363943155325479,0.95530617819930119,0.99405056817868087,0.97607727149139389,0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,2.0600165879724783,null,{"$f":"AX13+AX40-AX54","v":1.9560676389272955},1.7863445125869952,1.6166213862466949,1.4468982599063946,1.2771751335660944,1.1081505187257941,0.9404196484688272,0.77430217021186043,0.61224847495489354,0.46407536144792672,0.33575888281395633,0.2167699761757611,0.11309090592668909,2.0554228409260536E-2,-5.620504062164855E-16,-6.2092258418244839E-16,-6.7979476214841128E-16,-7.3866694011437417E-16,-7.9753911808033706E-16,-8.5641129604629995E-16,-9.1528347401226284E-16,-9.7415565197822573E-16,-1.0330278299441886E-15,-5.9229964682883107E-16,-1.5157146371347352E-16,2.8915671940188403E-16,7.2988490251724158E-16,1.1706130856325991E-15,1.6113412687479567E-15,2.0520694518633142E-15,2.4927976349786718E-15,2.9335258180940293E-15,{"$f":"CD13+CD40-CD54","v":3.3742540012093869E-15},3.8149821843247445E-15,4.255710367440102E-15,4.6964385505554596E-15,5.1371667336708171E-15,5.5778949167861747E-15,6.0186230999015322E-15,6.5495569037676837E-15,7.0804907076338353E-15,7.6114245114999868E-15,8.1423583153661383E-15,8.6732921192322898E-15,9.2042259230984413E-15,9.7351597269645929E-15,1.0266093530830744E-14,1.0797027334696896E-14,1.1327961138563047E-14,1.1858894942429199E-14,1.238982874629535E-14,1.2920762550161502E-14,1.3451696354027654E-14,1.3982630157893805E-14,1.4513563961759957E-14,1.5044497765626108E-14,1.557543156949226E-14,1.6106365373358411E-14,1.6637299177224563E-14,1.7168232981090714E-14,1.7699166784956866E-14,1.8230100588823017E-14,1.8761034392689169E-14,1.929196819655532E-14,{"$f":"DJ13+DJ40-DJ54","v":1.9822902000421472E-14},2.0353835804287623E-14,2.0884769608153775E-14,2.1415703412019926E-14,2.1946637215886078E-14,2.2477571019752229E-14,2.3008504823618381E-14,2.3539438627484532E-14,2.4070372431350684E-14,2.4601306235216835E-14,2.5132240039082987E-14,2.5663173842949139E-14,2.619410764681529E-14,2.6725041450681442E-14,2.7255975254547593E-14,2.7786909058413745E-14,2.8317842862279896E-14,2.8848776666146048E-14,2.9379710470012199E-14,2.9910644273878351E-14,3.0441578077744502E-14,3.0972511881610654E-14,3.1503445685476805E-14,3.2034379489342957E-14,3.2565313293209108E-14,3.309624709707526E-14,3.3627180900941411E-14,3.4158114704807563E-14,3.4689048508673714E-14,3.5219982312539866E-14,3.5750916116406017E-14,3.6281849920272169E-14,3.681278372413832E-14,3.7343717528004472E-14,3.7874651331870623E-14,3.8405585135736775E-14,3.8936518939602927E-14]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"I14+I41-I55","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,7.8287125000000013E-3,1.1644387500000001E-2,1.5394275000000002E-2,1.5131125000000002E-2,1.4867975000000002E-2,1.4604825000000002E-2,1.4341675000000002E-2,1.4375525000000002E-2,1.4112375000000002E-2,1.3849225000000001E-2,1.3586075000000001E-2,1.3322925000000001E-2,1.3059775000000001E-2,2.1046625000000003E-2,2.0783475000000003E-2,2.0520325000000002E-2,2.0257175000000002E-2,1.9994025000000002E-2,1.9730875000000002E-2,1.9467725000000002E-2,8.4890544999999998E-2,8.6502894999999996E-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,1.7298093750000001,null,{"$f":"AX14+AX41-AX55","v":1.6108984038804295},1.4919874327608589,1.3730764616412883,1.2541654905217177,1.1352545194021471,1.0163435482825764,0.89743257716300584,0.77852160604343523,0.66000535992386455,0.54214698880429391,0.42431034939204032,0.30665648579711935,0.18952921794687927,7.4868863800342897E-2,1.5265566588595902E-16,3.7513395167998453E-16,5.9761223747401004E-16,8.2009052326803555E-16,1.0425688090620611E-15,1.2650470948560866E-15,1.4875253806501121E-15,1.7100036664441376E-15,1.9324819522381631E-15,2.1549602380321886E-15,2.3774385238262141E-15,2.5999168096202396E-15,2.8223950954142651E-15,3.0448733812082907E-15,3.2673516670023162E-15,3.4898299527963417E-15,3.7123082385903672E-15,3.9347865243843927E-15,{"$f":"CD14+CD41-CD55","v":4.1572648101784182E-15},4.3797430959724437E-15,4.6022213817664692E-15,4.8246996675604947E-15,5.0471779533545202E-15,5.2696562391485458E-15,5.4921345249425713E-15,5.7146128107365968E-15,5.9370910965306223E-15,6.1595693823246478E-15,6.3820476681186733E-15,6.6045259539126988E-15,6.8270042397067243E-15,7.0494825255007498E-15,7.2719608112947753E-15,7.4944390970888008E-15,7.7169173828828264E-15,7.9393956686768519E-15,8.1618739544708774E-15,8.3843522402649029E-15,8.6068305260589284E-15,8.8293088118529539E-15,9.0517870976469794E-15,9.2742653834410049E-15,9.4967436692350304E-15,9.7192219550290559E-15,9.9417002408230815E-15,1.0164178526617107E-14,1.0386656812411132E-14,1.0609135098205158E-14,1.0831613383999183E-14,1.1054091669793209E-14,{"$f":"DJ14+DJ41-DJ55","v":1.1276569955587235E-14},1.149904824138126E-14,1.1721526527175286E-14,1.1944004812969311E-14,1.2166483098763337E-14,1.2388961384557362E-14,1.2611439670351388E-14,1.2833917956145413E-14,1.3056396241939439E-14,1.3278874527733464E-14,1.350135281352749E-14,1.3723831099321515E-14,1.3946309385115541E-14,1.4168787670909566E-14,1.4391265956703592E-14,1.4613744242497617E-14,1.4836222528291643E-14,1.5058700814085668E-14,1.5281179099879694E-14,1.5503657385673719E-14,1.5726135671467745E-14,1.594861395726177E-14,1.6171092243055796E-14,1.6393570528849821E-14,1.6616048814643847E-14,1.6838527100437872E-14,1.7061005386231898E-14,1.7283483672025923E-14,1.7505961957819949E-14,1.7728440243613974E-14,1.7950918529408E-14,1.8173396815202025E-14,1.8395875100996051E-14,1.8618353386790076E-14,1.8840831672584102E-14,1.9063309958378127E-14,1.9285788244172153E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"I15+I42-I56","v":1.8229499999999998E-3},3.6367852499999995E-3,5.4415057499999989E-3,7.2371114999999989E-3,8.2676974999999989E-3,9.292948274999999E-3,1.0312863824999999E-2,1.1327444149999999E-2,1.1819644249999999E-2,1.2309094349999999E-2,1.279579445E-2,1.327974455E-2,1.3210944650000001E-2,1.3142144750000001E-2,1.3073344850000002E-2,1.3004544950000002E-2,1.2935745050000003E-2,1.2866945150000003E-2,1.2798145250000004E-2,1.2729345350000004E-2,1.2660545450000005E-2,1.2591745550000005E-2,1.2522945650000006E-2,1.5073145750000006E-2,1.5004345850000007E-2,4.9772845950000019E-2,4.970404605000002E-2,4.963524615000002E-2,4.9566446250000021E-2,4.9497646350000021E-2,5.9894706450000022E-2,6.1486906550000026E-2,6.1418106650000026E-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,0.22448985735000002,null,{"$f":"AX15+AX42-AX56","v":0.21981042930817785},0.21513100126635568,0.21045157322453351,0.20577214518271134,0.20109271714088917,0.196413289099067,0.19173386105724483,0.18705443301542266,0.18237500497360049,0.17769557693177832,0.17301614888995615,0.16833672084813397,0.1636572928063118,0.15897786476448963,0.15429843672266746,0.14961900868084529,0.14493958063902312,0.14026015259720095,0.13558072455537878,0.13090129651355661,0.12622186847173444,0.12154244042991227,0.1168630123880901,0.11218358434626793,0.10750415630444576,0.10282472826262359,9.8145300220801424E-2,9.3465872178979253E-2,8.8786444137157083E-2,8.4107016095334913E-2,7.9427588053512743E-2,7.4748160011690573E-2,{"$f":"CD15+CD42-CD56","v":7.0068731969868403E-2},6.5389303928046233E-2,6.070987588622407E-2,5.6030447844401907E-2,5.1351019802579743E-2,4.667159176075758E-2,4.1992163718935417E-2,3.7312735677113254E-2,3.2687996135291088E-2,2.8186415443468924E-2,2.3754687001646759E-2,1.9350458559824594E-2,1.494623011800243E-2,1.0542001676180267E-2,6.5693026406227172E-3,3.0259933072551105E-3,3.761999999998154E-4,-1.3731420514528914E-16,-8.6573543472967529E-17,-3.5832881800645922E-17,1.4907779871675686E-17,6.5648441543997293E-17,1.163891032163189E-16,1.6712976488864051E-16,2.1787042656096212E-16,2.6861108823328372E-16,3.1935174990560533E-16,3.7009241157792694E-16,4.2083307325024855E-16,4.7157373492257015E-16,5.2231439659489176E-16,5.7305505826721337E-16,{"$f":"DJ15+DJ42-DJ56","v":6.2379571993953498E-16},6.7453638161185658E-16,7.2527704328417819E-16,7.760177049564998E-16,8.2675836662882141E-16,8.7749902830114301E-16,9.2823968997346462E-16,9.7898035164578623E-16,1.0297210133181078E-15,1.0804616749904294E-15,1.1312023366627511E-15,1.1819429983350727E-15,1.2326836600073943E-15,1.2834243216797159E-15,1.3341649833520375E-15,1.3849056450243591E-15,1.4356463066966807E-15,1.4863869683690023E-15,1.5371276300413239E-15,1.5878682917136455E-15,1.6386089533859671E-15,1.6893496150582887E-15,1.7400902767306103E-15,1.7908309384029319E-15,1.8415716000752536E-15,1.8923122617475752E-15,1.9430529234198968E-15,1.9937935850922184E-15,2.04453424676454E-15,2.0952749084368616E-15,2.1460155701091832E-15,2.1967562317815048E-15,2.2474968934538264E-15,2.298237555126148E-15,2.3489782167984696E-15,2.3997188784707912E-15,2.4504595401431128E-15]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"I16+I43-I57","v":0.13555803250000001},0.2677271141875,0.39650724506250001,0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999973,0.74675125074999982,0.81371479906249988,0.87847394968749992,0.94102870262499994,0.95890256537499985,0.97563394274999993,0.99122283474999995,1.0056692413749999,1.3715721976249999,1.727517692625,2.0735057263750001,2.409536298875,2.418492750125,2.5340574393647874,2.5243817865943616,2.519696681813723,2.5703769050228713,2.5511940276342662,2.4994317896479075,2.4394693210637954,2.40788318188193,2.4621375002586192,2.5364477061938637,2.4119554196876627,2.3158648207400163,2.3075096917923701,2.2084214128447237,2.0599328738970772,2.1443908549494313,2.0820721960017847,1.9806626170541386,1.8962419081064923,null,{"$f":"AX16+AX43-AX57","v":1.6844485192452823},1.318406111821439,0.97922048614759549,0.66893374959875207,0.42981663429990868,0.29678822275708056,0.18283482708385237,9.1834152411005454E-2,3.0397877970784498E-2,-6.2450045135165055E-17,-7.6327832942979512E-17,-9.0205620750793969E-17,-1.0408340855860843E-16,-1.1796119636642288E-16,-1.3183898417423734E-16,-1.457167719820518E-16,-1.5959455978986625E-16,-1.7347234759768071E-16,-1.8735013540549517E-16,-2.0122792321330962E-16,-2.1510571102112408E-16,-2.2898349882893854E-16,-2.4286128663675299E-16,-2.5673907444456745E-16,-2.7061686225238191E-16,-2.8449465006019636E-16,-2.9837243786801082E-16,-3.1225022567582528E-16,-3.2612801348363973E-16,-3.4000580129145419E-16,-3.5388358909926865E-16,-3.677613769070831E-16,{"$f":"CD16+CD43-CD57","v":-3.8163916471489756E-16},-3.9551695252271202E-16,-4.0939474033052647E-16,-4.2327252813834093E-16,-4.3715031594615539E-16,-4.5102810375396984E-16,-4.649058915617843E-16,-4.7878367936959876E-16,-4.9266146717741321E-16,-5.0653925498522767E-16,-5.2041704279304213E-16,-5.3429483060085659E-16,-5.4817261840867104E-16,-5.620504062164855E-16,-5.7592819402429996E-16,-7.6327832942979512E-17,4.2327252813834093E-16,9.2287288921966137E-16,1.4224732503009818E-15,1.9220736113823023E-15,2.4216739724636227E-15,2.9212743335449431E-15,3.4208746946262636E-15,3.920475055707584E-15,4.4200754167889045E-15,4.9196757778702249E-15,5.4192761389515454E-15,5.9188765000328658E-15,6.4184768611141862E-15,6.9180772221955067E-15,7.4176775832768271E-15,7.9172779443581476E-15,{"$f":"DJ16+DJ43-DJ57","v":8.416878305439468E-15},8.9164786665207885E-15,9.4160790276021089E-15,9.9156793886834294E-15,1.041527974976475E-14,1.091488011084607E-14,1.1414480471927391E-14,1.1914080833008711E-14,1.2413681194090032E-14,1.2913281555171352E-14,1.3412881916252672E-14,1.3912482277333993E-14,1.4412082638415313E-14,1.4911682999496634E-14,1.5411283360577954E-14,1.5910883721659275E-14,1.6410484082740595E-14,1.6910084443821916E-14,1.7409684804903236E-14,1.7909285165984556E-14,1.8408885527065877E-14,1.8908485888147197E-14,1.9408086249228518E-14,1.9907686610309838E-14,2.0407286971391159E-14,2.0906887332472479E-14,2.14064876935538E-14,2.190608805463512E-14,2.240568841571644E-14,2.2905288776797761E-14,2.3404889137879081E-14,2.3904489498960402E-14,2.4404089860041722E-14,2.4903690221123043E-14,2.5403290582204363E-14,2.5902890943285684E-14,2.6402491304367004E-14]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"I17+I44","v":-1.4566759288043478},0.36669321899785023,0.36669321899785023,0.34687398913043488,0.34687398913043488,1.1221502211956524,1.0938114722945533,1.0660887831521739,1.0660887831521739,0.43869524369565216,0.41786698905279485,0.39749152255434761,0.39749152255434761,1.856820291195652,1.8204082448220258,1.7847877646739128,1.7847877646739128,1.0767662054458405,1.0767662054458405,1.049228790943121,1.049228790943121,0.97932407119565212,0.95255484042642147,0.926367549456522,0.926367549456522,1.312449071195652,1.2820191261407072,1.2522507016304347,1.2522507016304347,1.316824071195652,1.28634604921763,1.2565305929347823,1.2565305929347823,1.0743268184483994,1.0743268184483994,1.0468159190217392,1.0468159190217392,1.301574071195652,1.2712636316352124,1.241612114673913,null,{"$f":"AX17+AX44","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,{"$f":"CD17+CD44","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,{"$f":"DJ17+DJ44","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I63:I72)","v":-0.54564296380434785},{"$f":"SUM(J63:J72)","v":2.1788557742895169},3.07008198987285,3.9315856008804344,5.9898205520471013,8.8049337320748187,10.798033927932053,12.773352180343842,12.939991178693845,12.475320379816488,12.613298607981964,12.747813366521013,15.153628441287681,18.996710797070655,21.321990850213695,23.626000981957244,24.94374107872391,25.533115050054175,26.810166014404171,28.03933499804312,28.385131329976453,28.575633956923763,28.378568537610761,28.175303102858539,28.099180593837659,28.919543352824071,29.221261691284582,29.218542016557926,29.448355312609703,29.902163953265738,29.73188065741757,29.34421728230361,28.930699678511534,28.835285960233076,28.779987866441004,28.926549843222276,29.354937249430201,30.436794967812041,30.156564324459524,30.326005023706152,null,29.028837445304568,27.38672048453552,25.771460305516474,24.185099015622427,22.669907346978381,21.261502893590354,19.873467200655256,18.509997620720544,17.18055094901846,15.896681130535805,14.663087556604252,13.439004330485806,12.230757536501162,11.036120048951869,9.9532565008569343,8.9658160449716018,7.9783755890862729,6.9909351332009422,6.0034946773156106,5.0160542214302808,4.0669471089199511,3.2837771137846188,2.6795446713159548,2.2134588351806257,{"$f":"SUM(BV63:BV72)","v":2.0043471945452942},1.8946828661251574,1.8075574402700623,1.7608321717578455,1.7257285888594405,1.7077473419995681,1.6923756143320945,1.6770038866646209,1.6616321589971472,1.6462604313296783,1.6308887036622095,1.6155169759947408,1.600145248327272,1.5847735206598035,1.5694017929923347,1.554030065324866,1.5387130261573976,1.5235191458399289,1.5083951177724602,1.4932985897049915,1.4782020616375229,1.4631055335700542,1.4484405349088503,1.4342049259498366,1.4208628330169353,1.4102188092550025,1.400100187346631,1.3899815654382595,1.3798629435298877,1.3697443216215159,1.3596256997131444,1.3495070778047726,1.3393884558964011,1.3292698339880293,1.3191512120796578,1.309032590171286,1.2989139682629145,1.2887953463545427,1.2786767244461712,1.2685581025377994,1.2584394806294279,1.2517857443317448,1.2462928937205047,1.242920145035191,1.2417298623134938,1.2416121146743058,1.241612114674316,1.2416121146743262,1.2416121146743366,1.2416121146743468,1.2416121146743571,1.2416121146743675,1.2416121146743777,1.2416121146743879,1.2416121146743984,1.2416121146744086,1.2416121146744188,1.2416121146744292,1.2416121146744394,1.2416121146744499,1.2416121146744601,1.2416121146744703,1.2416121146744807,1.241612114674491,{"$f":"SUM(EH63:EH72)","v":1.2416121146745012},1.2416121146745116,1.2416121146745218,1.241612114674532,1.2416121146745425,1.2416121146745527,1.2416121146745629,1.2416121146745733,1.2416121146745835,1.2416121146745938,1.2416121146746042,1.2416121146746144,1.2416121146746248]
[]
[null,"Check"]
[]
[null,"Capital base 2000 Q1",null,null,null,"$m",{"$f":"I19","v":0}]
[null,"CAPEX:  2000-2009:  actual",null,null,null,"$m",{"$f":"SUM(I46:ET46)","v":41.066710684673907}]
[null,"Depreciation",null,null,null,"$m",{"$f":"SUM(I59:ET59)","v":40.212115697866793}]
[null,"Over-depreciation adjustment",null,null,null,"$m",{"$f":"AW96","v":-0.38701712786746045}]
[null,"Capital base end 2110",null,null,null,"$m",{"$f":"G77+G78-G79-G80","v":1.2416121146745751}]
[null,"Non-depreciable assets end 2110",null,null,null,"$m",{"$f":"ET71","v":1.241612114673913}]
[null,"Difference",null,null,null,"$m",{"$f":"G81-G82","v":6.6213701188644336E-13}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over-depreciation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,"$m",{"$f":"MIN(AW101,0)+MIN(AW112,0)+MIN(AW123,0)+MIN(AW134,0)+MIN(AW145,0)+MIN(AW156,0)+MIN(AW167,0)+MIN(AW178,0)+MIN(AW189,0)+MIN(AW200,0)+MIN(AW211,0)+MIN(AW222,0)+MIN(AW233,0)+MIN(AW244,0)+MIN(AW255,0)+MIN(AW266,0)+MIN(AW277,0)+MIN(AW288,0)+MIN(AW299,0)+MIN(AW310,0)+MIN(AW321,0)+MIN(AW332,0)+MIN(AW343,0)+MIN(AW354,0)+MIN(AW365,0)+MIN(AW376,0)+MIN(AW387,0)+MIN(AW398,0)+MIN(AW409,0)+MIN(AW420,0)+MIN(AW431,0)+MIN(AW442,0)+MIN(AW453,0)+MIN(AW464,0)+MIN(AW475,0)+MIN(AW486,0)+MIN(AW497,0)+MIN(AW508,0)+MIN(AW519,0)+MIN(AW530,0)","v":-3.3E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,"$m",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,"$m",-0.12459618650970994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,"$m",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,"$m",-6.577417729511742E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,"$m",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,"$m",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,"$m",-0.19631676406263313]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m",{"$f":"SUM(AW87:AW95)","v":-0.38701712786746045}]
[]
[]
[null,"Depreciation:  2000 Q1 CAPEX",null,null,null,"     Asset life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Written down value"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,{"$f":"I23/F101","v":0},{"$f":"IF(SUM($I101:J101)+J101>$I23,$I23-SUM($I101:J101),J101)","v":0},{"$f":"IF(SUM($I101:K101)+K101>$I23,$I23-SUM($I101:K101),K101)","v":0},{"$f":"IF(SUM($I101:L101)+L101>$I23,$I23-SUM($I101:L101),L101)","v":0},{"$f":"IF(SUM($I101:M101)+M101>$I23,$I23-SUM($I101:M101),M101)","v":0},{"$f":"IF(SUM($I101:N101)+N101>$I23,$I23-SUM($I101:N101),N101)","v":0},{"$f":"IF(SUM($I101:O101)+O101>$I23,$I23-SUM($I101:O101),O101)","v":0},{"$f":"IF(SUM($I101:P101)+P101>$I23,$I23-SUM($I101:P101),P101)","v":0},{"$f":"IF(SUM($I101:Q101)+Q101>$I23,$I23-SUM($I101:Q101),Q101)","v":0},{"$f":"IF(SUM($I101:R101)+R101>$I23,$I23-SUM($I101:R101),R101)","v":0},{"$f":"IF(SUM($I101:S101)+S101>$I23,$I23-SUM($I101:S101),S101)","v":0},{"$f":"IF(SUM($I101:T101)+T101>$I23,$I23-SUM($I101:T101),T101)","v":0},{"$f":"IF(SUM($I101:U101)+U101>$I23,$I23-SUM($I101:U101),U101)","v":0},{"$f":"IF(SUM($I101:V101)+V101>$I23,$I23-SUM($I101:V101),V101)","v":0},{"$f":"IF(SUM($I101:W101)+W101>$I23,$I23-SUM($I101:W101),W101)","v":0},{"$f":"IF(SUM($I101:X101)+X101>$I23,$I23-SUM($I101:X101),X101)","v":0},{"$f":"IF(SUM($I101:Y101)+Y101>$I23,$I23-SUM($I101:Y101),Y101)","v":0},{"$f":"IF(SUM($I101:Z101)+Z101>$I23,$I23-SUM($I101:Z101),Z101)","v":0},{"$f":"IF(SUM($I101:AA101)+AA101>$I23,$I23-SUM($I101:AA101),AA101)","v":0},{"$f":"IF(SUM($I101:AB101)+AB101>$I23,$I23-SUM($I101:AB101),AB101)","v":0},{"$f":"IF(SUM($I101:AC101)+AC101>$I23,$I23-SUM($I101:AC101),AC101)","v":0},{"$f":"IF(SUM($I101:AD101)+AD101>$I23,$I23-SUM($I101:AD101),AD101)","v":0},{"$f":"IF(SUM($I101:AE101)+AE101>$I23,$I23-SUM($I101:AE101),AE101)","v":0},{"$f":"IF(SUM($I101:AF101)+AF101>$I23,$I23-SUM($I101:AF101),AF101)","v":0},{"$f":"IF(SUM($I101:AG101)+AG101>$I23,$I23-SUM($I101:AG101),AG101)","v":0},{"$f":"IF(SUM($I101:AH101)+AH101>$I23,$I23-SUM($I101:AH101),AH101)","v":0},{"$f":"IF(SUM($I101:AI101)+AI101>$I23,$I23-SUM($I101:AI101),AI101)","v":0},{"$f":"IF(SUM($I101:AJ101)+AJ101>$I23,$I23-SUM($I101:AJ101),AJ101)","v":0},{"$f":"IF(SUM($I101:AK101)+AK101>$I23,$I23-SUM($I101:AK101),AK101)","v":0},{"$f":"IF(SUM($I101:AL101)+AL101>$I23,$I23-SUM($I101:AL101),AL101)","v":0},{"$f":"IF(SUM($I101:AM101)+AM101>$I23,$I23-SUM($I101:AM101),AM101)","v":0},{"$f":"IF(SUM($I101:AN101)+AN101>$I23,$I23-SUM($I101:AN101),AN101)","v":0},{"$f":"IF(SUM($I101:AO101)+AO101>$I23,$I23-SUM($I101:AO101),AO101)","v":0},{"$f":"IF(SUM($I101:AP101)+AP101>$I23,$I23-SUM($I101:AP101),AP101)","v":0},{"$f":"IF(SUM($I101:AQ101)+AQ101>$I23,$I23-SUM($I101:AQ101),AQ101)","v":0},{"$f":"IF(SUM($I101:AR101)+AR101>$I23,$I23-SUM($I101:AR101),AR101)","v":0},{"$f":"IF(SUM($I101:AS101)+AS101>$I23,$I23-SUM($I101:AS101),AS101)","v":0},{"$f":"IF(SUM($I101:AT101)+AT101>$I23,$I23-SUM($I101:AT101),AT101)","v":0},{"$f":"IF(SUM($I101:AU101)+AU101>$I23,$I23-SUM($I101:AU101),AU101)","v":0},{"$f":"$I36-SUM($I101:$AV101)","v":0},{"$f":"IF(AW101>0,AW101/(MAX(($F101-COUNT($I101:$AV101))/4,1)),0)","v":0},{"$f":"IF(SUM($AW101:AX101)<0,0,IF(SUM($AX101:AX101)+AX101>$AW101,$AW101-SUM($AX101:AX101),AX101))","v":0},{"$f":"IF(SUM($AW101:AY101)<0,0,IF(SUM($AX101:AY101)+AY101>$AW101,$AW101-SUM($AX101:AY101),AY101))","v":0},{"$f":"IF(SUM($AW101:AZ101)<0,0,IF(SUM($AX101:AZ101)+AZ101>$AW101,$AW101-SUM($AX101:AZ101),AZ101))","v":0},{"$f":"IF(SUM($AW101:BA101)<0,0,IF(SUM($AX101:BA101)+BA101>$AW101,$AW101-SUM($AX101:BA101),BA101))","v":0},{"$f":"IF(SUM($AW101:BB101)<0,0,IF(SUM($AX101:BB101)+BB101>$AW101,$AW101-SUM($AX101:BB101),BB101))","v":0},{"$f":"IF(SUM($AW101:BC101)<0,0,IF(SUM($AX101:BC101)+BC101>$AW101,$AW101-SUM($AX101:BC101),BC101))","v":0},{"$f":"IF(SUM($AW101:BD101)<0,0,IF(SUM($AX101:BD101)+BD101>$AW101,$AW101-SUM($AX101:BD101),BD101))","v":0},{"$f":"IF(SUM($AW101:BE101)<0,0,IF(SUM($AX101:BE101)+BE101>$AW101,$AW101-SUM($AX101:BE101),BE101))","v":0},{"$f":"IF(SUM($AW101:BF101)<0,0,IF(SUM($AX101:BF101)+BF101>$AW101,$AW101-SUM($AX101:BF101),BF101))","v":0},{"$f":"IF(SUM($AW101:BG101)<0,0,IF(SUM($AX101:BG101)+BG101>$AW101,$AW101-SUM($AX101:BG101),BG101))","v":0},{"$f":"IF(SUM($AW101:BH101)<0,0,IF(SUM($AX101:BH101)+BH101>$AW101,$AW101-SUM($AX101:BH101),BH101))","v":0},{"$f":"IF(SUM($AW101:BI101)<0,0,IF(SUM($AX101:BI101)+BI101>$AW101,$AW101-SUM($AX101:BI101),BI101))","v":0},{"$f":"IF(SUM($AW101:BJ101)<0,0,IF(SUM($AX101:BJ101)+BJ101>$AW101,$AW101-SUM($AX101:BJ101),BJ101))","v":0},{"$f":"IF(SUM($AW101:BK101)<0,0,IF(SUM($AX101:BK101)+BK101>$AW101,$AW101-SUM($AX101:BK101),BK101))","v":0},{"$f":"IF(SUM($AW101:BL101)<0,0,IF(SUM($AX101:BL101)+BL101>$AW101,$AW101-SUM($AX101:BL101),BL101))","v":0},{"$f":"IF(SUM($AW101:BM101)<0,0,IF(SUM($AX101:BM101)+BM101>$AW101,$AW101-SUM($AX101:BM101),BM101))","v":0},{"$f":"IF(SUM($AW101:BN101)<0,0,IF(SUM($AX101:BN101)+BN101>$AW101,$AW101-SUM($AX101:BN101),BN101))","v":0},{"$f":"IF(SUM($AW101:BO101)<0,0,IF(SUM($AX101:BO101)+BO101>$AW101,$AW101-SUM($AX101:BO101),BO101))","v":0},{"$f":"IF(SUM($AW101:BP101)<0,0,IF(SUM($AX101:BP101)+BP101>$AW101,$AW101-SUM($AX101:BP101),BP101))","v":0},{"$f":"IF(SUM($AW101:BQ101)<0,0,IF(SUM($AX101:BQ101)+BQ101>$AW101,$AW101-SUM($AX101:BQ101),BQ101))","v":0},{"$f":"IF(SUM($AW101:BR101)<0,0,IF(SUM($AX101:BR101)+BR101>$AW101,$AW101-SUM($AX101:BR101),BR101))","v":0},{"$f":"IF(SUM($AW101:BS101)<0,0,IF(SUM($AX101:BS101)+BS101>$AW101,$AW101-SUM($AX101:BS101),BS101))","v":0},{"$f":"IF(SUM($AW101:BT101)<0,0,IF(SUM($AX101:BT101)+BT101>$AW101,$AW101-SUM($AX101:BT101),BT101))","v":0},{"$f":"IF(SUM($AW101:BU101)<0,0,IF(SUM($AX101:BU101)+BU101>$AW101,$AW101-SUM($AX101:BU101),BU101))","v":0},{"$f":"IF(SUM($AW101:BV101)<0,0,IF(SUM($AX101:BV101)+BV101>$AW101,$AW101-SUM($AX101:BV101),BV101))","v":0},{"$f":"IF(SUM($AW101:BW101)<0,0,IF(SUM($AX101:BW101)+BW101>$AW101,$AW101-SUM($AX101:BW101),BW101))","v":0},{"$f":"IF(SUM($AW101:BX101)<0,0,IF(SUM($AX101:BX101)+BX101>$AW101,$AW101-SUM($AX101:BX101),BX101))","v":0},{"$f":"IF(SUM($AW101:BY101)<0,0,IF(SUM($AX101:BY101)+BY101>$AW101,$AW101-SUM($AX101:BY101),BY101))","v":0},{"$f":"IF(SUM($AW101:BZ101)<0,0,IF(SUM($AX101:BZ101)+BZ101>$AW101,$AW101-SUM($AX101:BZ101),BZ101))","v":0},{"$f":"IF(SUM($AW101:CA101)<0,0,IF(SUM($AX101:CA101)+CA101>$AW101,$AW101-SUM($AX101:CA101),CA101))","v":0},{"$f":"IF(SUM($AW101:CB101)<0,0,IF(SUM($AX101:CB101)+CB101>$AW101,$AW101-SUM($AX101:CB101),CB101))","v":0},{"$f":"IF(SUM($AW101:CC101)<0,0,IF(SUM($AX101:CC101)+CC101>$AW101,$AW101-SUM($AX101:CC101),CC101))","v":0},{"$f":"IF(SUM($AW101:CD101)<0,0,IF(SUM($AX101:CD101)+CD101>$AW101,$AW101-SUM($AX101:CD101),CD101))","v":0},{"$f":"IF(SUM($AW101:CE101)<0,0,IF(SUM($AX101:CE101)+CE101>$AW101,$AW101-SUM($AX101:CE101),CE101))","v":0},{"$f":"IF(SUM($AW101:CF101)<0,0,IF(SUM($AX101:CF101)+CF101>$AW101,$AW101-SUM($AX101:CF101),CF101))","v":0},{"$f":"IF(SUM($AW101:CG101)<0,0,IF(SUM($AX101:CG101)+CG101>$AW101,$AW101-SUM($AX101:CG101),CG101))","v":0},{"$f":"IF(SUM($AW101:CH101)<0,0,IF(SUM($AX101:CH101)+CH101>$AW101,$AW101-SUM($AX101:CH101),CH101))","v":0},{"$f":"IF(SUM($AW101:CI101)<0,0,IF(SUM($AX101:CI101)+CI101>$AW101,$AW101-SUM($AX101:CI101),CI101))","v":0},{"$f":"IF(SUM($AW101:CJ101)<0,0,IF(SUM($AX101:CJ101)+CJ101>$AW101,$AW101-SUM($AX101:CJ101),CJ101))","v":0},{"$f":"IF(SUM($AW101:CK101)<0,0,IF(SUM($AX101:CK101)+CK101>$AW101,$AW101-SUM($AX101:CK101),CK101))","v":0},{"$f":"IF(SUM($AW101:CL101)<0,0,IF(SUM($AX101:CL101)+CL101>$AW101,$AW101-SUM($AX101:CL101),CL101))","v":0},{"$f":"IF(SUM($AW101:CM101)<0,0,IF(SUM($AX101:CM101)+CM101>$AW101,$AW101-SUM($AX101:CM101),CM101))","v":0},{"$f":"IF(SUM($AW101:CN101)<0,0,IF(SUM($AX101:CN101)+CN101>$AW101,$AW101-SUM($AX101:CN101),CN101))","v":0},{"$f":"IF(SUM($AW101:CO101)<0,0,IF(SUM($AX101:CO101)+CO101>$AW101,$AW101-SUM($AX101:CO101),CO101))","v":0},{"$f":"IF(SUM($AW101:CP101)<0,0,IF(SUM($AX101:CP101)+CP101>$AW101,$AW101-SUM($AX101:CP101),CP101))","v":0},{"$f":"IF(SUM($AW101:CQ101)<0,0,IF(SUM($AX101:CQ101)+CQ101>$AW101,$AW101-SUM($AX101:CQ101),CQ101))","v":0},{"$f":"IF(SUM($AW101:CR101)<0,0,IF(SUM($AX101:CR101)+CR101>$AW101,$AW101-SUM($AX101:CR101),CR101))","v":0},{"$f":"IF(SUM($AW101:CS101)<0,0,IF(SUM($AX101:CS101)+CS101>$AW101,$AW101-SUM($AX101:CS101),CS101))","v":0},{"$f":"IF(SUM($AW101:CT101)<0,0,IF(SUM($AX101:CT101)+CT101>$AW101,$AW101-SUM($AX101:CT101),CT101))","v":0},{"$f":"IF(SUM($AW101:CU101)<0,0,IF(SUM($AX101:CU101)+CU101>$AW101,$AW101-SUM($AX101:CU101),CU101))","v":0},{"$f":"IF(SUM($AW101:CV101)<0,0,IF(SUM($AX101:CV101)+CV101>$AW101,$AW101-SUM($AX101:CV101),CV101))","v":0},{"$f":"IF(SUM($AW101:CW101)<0,0,IF(SUM($AX101:CW101)+CW101>$AW101,$AW101-SUM($AX101:CW101),CW101))","v":0},{"$f":"IF(SUM($AW101:CX101)<0,0,IF(SUM($AX101:CX101)+CX101>$AW101,$AW101-SUM($AX101:CX101),CX101))","v":0},{"$f":"IF(SUM($AW101:CY101)<0,0,IF(SUM($AX101:CY101)+CY101>$AW101,$AW101-SUM($AX101:CY101),CY101))","v":0},{"$f":"IF(SUM($AW101:CZ101)<0,0,IF(SUM($AX101:CZ101)+CZ101>$AW101,$AW101-SUM($AX101:CZ101),CZ101))","v":0},{"$f":"IF(SUM($AW101:DA101)<0,0,IF(SUM($AX101:DA101)+DA101>$AW101,$AW101-SUM($AX101:DA101),DA101))","v":0},{"$f":"IF(SUM($AW101:DB101)<0,0,IF(SUM($AX101:DB101)+DB101>$AW101,$AW101-SUM($AX101:DB101),DB101))","v":0},{"$f":"IF(SUM($AW101:DC101)<0,0,IF(SUM($AX101:DC101)+DC101>$AW101,$AW101-SUM($AX101:DC101),DC101))","v":0},{"$f":"IF(SUM($AW101:DD101)<0,0,IF(SUM($AX101:DD101)+DD101>$AW101,$AW101-SUM($AX101:DD101),DD101))","v":0},{"$f":"IF(SUM($AW101:DE101)<0,0,IF(SUM($AX101:DE101)+DE101>$AW101,$AW101-SUM($AX101:DE101),DE101))","v":0},{"$f":"IF(SUM($AW101:DF101)<0,0,IF(SUM($AX101:DF101)+DF101>$AW101,$AW101-SUM($AX101:DF101),DF101))","v":0},{"$f":"IF(SUM($AW101:DG101)<0,0,IF(SUM($AX101:DG101)+DG101>$AW101,$AW101-SUM($AX101:DG101),DG101))","v":0},{"$f":"IF(SUM($AW101:DH101)<0,0,IF(SUM($AX101:DH101)+DH101>$AW101,$AW101-SUM($AX101:DH101),DH101))","v":0},{"$f":"IF(SUM($AW101:DI101)<0,0,IF(SUM($AX101:DI101)+DI101>$AW101,$AW101-SUM($AX101:DI101),DI101))","v":0},{"$f":"IF(SUM($AW101:DJ101)<0,0,IF(SUM($AX101:DJ101)+DJ101>$AW101,$AW101-SUM($AX101:DJ101),DJ101))","v":0},{"$f":"IF(SUM($AW101:DK101)<0,0,IF(SUM($AX101:DK101)+DK101>$AW101,$AW101-SUM($AX101:DK101),DK101))","v":0},{"$f":"IF(SUM($AW101:DL101)<0,0,IF(SUM($AX101:DL101)+DL101>$AW101,$AW101-SUM($AX101:DL101),DL101))","v":0},{"$f":"IF(SUM($AW101:DM101)<0,0,IF(SUM($AX101:DM101)+DM101>$AW101,$AW101-SUM($AX101:DM101),DM101))","v":0},{"$f":"IF(SUM($AW101:DN101)<0,0,IF(SUM($AX101:DN101)+DN101>$AW101,$AW101-SUM($AX101:DN101),DN101))","v":0},{"$f":"IF(SUM($AW101:DO101)<0,0,IF(SUM($AX101:DO101)+DO101>$AW101,$AW101-SUM($AX101:DO101),DO101))","v":0},{"$f":"IF(SUM($AW101:DP101)<0,0,IF(SUM($AX101:DP101)+DP101>$AW101,$AW101-SUM($AX101:DP101),DP101))","v":0},{"$f":"IF(SUM($AW101:DQ101)<0,0,IF(SUM($AX101:DQ101)+DQ101>$AW101,$AW101-SUM($AX101:DQ101),DQ101))","v":0},{"$f":"IF(SUM($AW101:DR101)<0,0,IF(SUM($AX101:DR101)+DR101>$AW101,$AW101-SUM($AX101:DR101),DR101))","v":0},{"$f":"IF(SUM($AW101:DS101)<0,0,IF(SUM($AX101:DS101)+DS101>$AW101,$AW101-SUM($AX101:DS101),DS101))","v":0},{"$f":"IF(SUM($AW101:DT101)<0,0,IF(SUM($AX101:DT101)+DT101>$AW101,$AW101-SUM($AX101:DT101),DT101))","v":0},{"$f":"IF(SUM($AW101:DU101)<0,0,IF(SUM($AX101:DU101)+DU101>$AW101,$AW101-SUM($AX101:DU101),DU101))","v":0},{"$f":"IF(SUM($AW101:DV101)<0,0,IF(SUM($AX101:DV101)+DV101>$AW101,$AW101-SUM($AX101:DV101),DV101))","v":0},{"$f":"IF(SUM($AW101:DW101)<0,0,IF(SUM($AX101:DW101)+DW101>$AW101,$AW101-SUM($AX101:DW101),DW101))","v":0},{"$f":"IF(SUM($AW101:DX101)<0,0,IF(SUM($AX101:DX101)+DX101>$AW101,$AW101-SUM($AX101:DX101),DX101))","v":0},{"$f":"IF(SUM($AW101:DY101)<0,0,IF(SUM($AX101:DY101)+DY101>$AW101,$AW101-SUM($AX101:DY101),DY101))","v":0},{"$f":"IF(SUM($AW101:DZ101)<0,0,IF(SUM($AX101:DZ101)+DZ101>$AW101,$AW101-SUM($AX101:DZ101),DZ101))","v":0},{"$f":"IF(SUM($AW101:EA101)<0,0,IF(SUM($AX101:EA101)+EA101>$AW101,$AW101-SUM($AX101:EA101),EA101))","v":0},{"$f":"IF(SUM($AW101:EB101)<0,0,IF(SUM($AX101:EB101)+EB101>$AW101,$AW101-SUM($AX101:EB101),EB101))","v":0},{"$f":"IF(SUM($AW101:EC101)<0,0,IF(SUM($AX101:EC101)+EC101>$AW101,$AW101-SUM($AX101:EC101),EC101))","v":0},{"$f":"IF(SUM($AW101:ED101)<0,0,IF(SUM($AX101:ED101)+ED101>$AW101,$AW101-SUM($AX101:ED101),ED101))","v":0},{"$f":"IF(SUM($AW101:EE101)<0,0,IF(SUM($AX101:EE101)+EE101>$AW101,$AW101-SUM($AX101:EE101),EE101))","v":0},{"$f":"IF(SUM($AW101:EF101)<0,0,IF(SUM($AX101:EF101)+EF101>$AW101,$AW101-SUM($AX101:EF101),EF101))","v":0},{"$f":"IF(SUM($AW101:EG101)<0,0,IF(SUM($AX101:EG101)+EG101>$AW101,$AW101-SUM($AX101:EG101),EG101))","v":0},{"$f":"IF(SUM($AW101:EH101)<0,0,IF(SUM($AX101:EH101)+EH101>$AW101,$AW101-SUM($AX101:EH101),EH101))","v":0},{"$f":"IF(SUM($AW101:EI101)<0,0,IF(SUM($AX101:EI101)+EI101>$AW101,$AW101-SUM($AX101:EI101),EI101))","v":0},{"$f":"IF(SUM($AW101:EJ101)<0,0,IF(SUM($AX101:EJ101)+EJ101>$AW101,$AW101-SUM($AX101:EJ101),EJ101))","v":0},{"$f":"IF(SUM($AW101:EK101)<0,0,IF(SUM($AX101:EK101)+EK101>$AW101,$AW101-SUM($AX101:EK101),EK101))","v":0},{"$f":"IF(SUM($AW101:EL101)<0,0,IF(SUM($AX101:EL101)+EL101>$AW101,$AW101-SUM($AX101:EL101),EL101))","v":0},{"$f":"IF(SUM($AW101:EM101)<0,0,IF(SUM($AX101:EM101)+EM101>$AW101,$AW101-SUM($AX101:EM101),EM101))","v":0},{"$f":"IF(SUM($AW101:EN101)<0,0,IF(SUM($AX101:EN101)+EN101>$AW101,$AW101-SUM($AX101:EN101),EN101))","v":0},{"$f":"IF(SUM($AW101:EO101)<0,0,IF(SUM($AX101:EO101)+EO101>$AW101,$AW101-SUM($AX101:EO101),EO101))","v":0},{"$f":"IF(SUM($AW101:EP101)<0,0,IF(SUM($AX101:EP101)+EP101>$AW101,$AW101-SUM($AX101:EP101),EP101))","v":0},{"$f":"IF(SUM($AW101:EQ101)<0,0,IF(SUM($AX101:EQ101)+EQ101>$AW101,$AW101-SUM($AX101:EQ101),EQ101))","v":0},{"$f":"IF(SUM($AW101:ER101)<0,0,IF(SUM($AX101:ER101)+ER101>$AW101,$AW101-SUM($AX101:ER101),ER101))","v":0},{"$f":"IF(SUM($AW101:ES101)<0,0,IF(SUM($AX101:ES101)+ES101>$AW101,$AW101-SUM($AX101:ES101),ES101))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,0,{"$f":"IF(SUM($I102:J102)+J102>$I24,$I24-SUM($I102:J102),J102)","v":0},{"$f":"IF(SUM($I102:K102)+K102>$I24,$I24-SUM($I102:K102),K102)","v":0},{"$f":"IF(SUM($I102:L102)+L102>$I24,$I24-SUM($I102:L102),L102)","v":0},{"$f":"IF(SUM($I102:M102)+M102>$I24,$I24-SUM($I102:M102),M102)","v":0},{"$f":"IF(SUM($I102:N102)+N102>$I24,$I24-SUM($I102:N102),N102)","v":0},{"$f":"IF(SUM($I102:O102)+O102>$I24,$I24-SUM($I102:O102),O102)","v":0},{"$f":"IF(SUM($I102:P102)+P102>$I24,$I24-SUM($I102:P102),P102)","v":0},{"$f":"IF(SUM($I102:Q102)+Q102>$I24,$I24-SUM($I102:Q102),Q102)","v":0},{"$f":"IF(SUM($I102:R102)+R102>$I24,$I24-SUM($I102:R102),R102)","v":0},{"$f":"IF(SUM($I102:S102)+S102>$I24,$I24-SUM($I102:S102),S102)","v":0},{"$f":"IF(SUM($I102:T102)+T102>$I24,$I24-SUM($I102:T102),T102)","v":0},{"$f":"IF(SUM($I102:U102)+U102>$I24,$I24-SUM($I102:U102),U102)","v":0},{"$f":"IF(SUM($I102:V102)+V102>$I24,$I24-SUM($I102:V102),V102)","v":0},{"$f":"IF(SUM($I102:W102)+W102>$I24,$I24-SUM($I102:W102),W102)","v":0},{"$f":"IF(SUM($I102:X102)+X102>$I24,$I24-SUM($I102:X102),X102)","v":0},{"$f":"IF(SUM($I102:Y102)+Y102>$I24,$I24-SUM($I102:Y102),Y102)","v":0},{"$f":"IF(SUM($I102:Z102)+Z102>$I24,$I24-SUM($I102:Z102),Z102)","v":0},{"$f":"IF(SUM($I102:AA102)+AA102>$I24,$I24-SUM($I102:AA102),AA102)","v":0},{"$f":"IF(SUM($I102:AB102)+AB102>$I24,$I24-SUM($I102:AB102),AB102)","v":0},{"$f":"IF(SUM($I102:AC102)+AC102>$I24,$I24-SUM($I102:AC102),AC102)","v":0},{"$f":"IF(SUM($I102:AD102)+AD102>$I24,$I24-SUM($I102:AD102),AD102)","v":0},{"$f":"IF(SUM($I102:AE102)+AE102>$I24,$I24-SUM($I102:AE102),AE102)","v":0},{"$f":"IF(SUM($I102:AF102)+AF102>$I24,$I24-SUM($I102:AF102),AF102)","v":0},{"$f":"IF(SUM($I102:AG102)+AG102>$I24,$I24-SUM($I102:AG102),AG102)","v":0},{"$f":"IF(SUM($I102:AH102)+AH102>$I24,$I24-SUM($I102:AH102),AH102)","v":0},{"$f":"IF(SUM($I102:AI102)+AI102>$I24,$I24-SUM($I102:AI102),AI102)","v":0},{"$f":"IF(SUM($I102:AJ102)+AJ102>$I24,$I24-SUM($I102:AJ102),AJ102)","v":0},{"$f":"IF(SUM($I102:AK102)+AK102>$I24,$I24-SUM($I102:AK102),AK102)","v":0},{"$f":"IF(SUM($I102:AL102)+AL102>$I24,$I24-SUM($I102:AL102),AL102)","v":0},{"$f":"IF(SUM($I102:AM102)+AM102>$I24,$I24-SUM($I102:AM102),AM102)","v":0},{"$f":"IF(SUM($I102:AN102)+AN102>$I24,$I24-SUM($I102:AN102),AN102)","v":0},{"$f":"IF(SUM($I102:AO102)+AO102>$I24,$I24-SUM($I102:AO102),AO102)","v":0},{"$f":"IF(SUM($I102:AP102)+AP102>$I24,$I24-SUM($I102:AP102),AP102)","v":0},{"$f":"IF(SUM($I102:AQ102)+AQ102>$I24,$I24-SUM($I102:AQ102),AQ102)","v":0},{"$f":"IF(SUM($I102:AR102)+AR102>$I24,$I24-SUM($I102:AR102),AR102)","v":0},{"$f":"IF(SUM($I102:AS102)+AS102>$I24,$I24-SUM($I102:AS102),AS102)","v":0},{"$f":"IF(SUM($I102:AT102)+AT102>$I24,$I24-SUM($I102:AT102),AT102)","v":0},{"$f":"IF(SUM($I102:AU102)+AU102>$I24,$I24-SUM($I102:AU102),AU102)","v":0},0,{"$f":"IF(AW102>0,AW102/(MAX(($F102-COUNT($I102:$AV102))/4,1)),0)","v":0},{"$f":"IF(SUM($AW102:AX102)<0,0,IF(SUM($AX102:AX102)+AX102>$AW102,$AW102-SUM($AX102:AX102),AX102))","v":0},{"$f":"IF(SUM($AW102:AY102)<0,0,IF(SUM($AX102:AY102)+AY102>$AW102,$AW102-SUM($AX102:AY102),AY102))","v":0},{"$f":"IF(SUM($AW102:AZ102)<0,0,IF(SUM($AX102:AZ102)+AZ102>$AW102,$AW102-SUM($AX102:AZ102),AZ102))","v":0},{"$f":"IF(SUM($AW102:BA102)<0,0,IF(SUM($AX102:BA102)+BA102>$AW102,$AW102-SUM($AX102:BA102),BA102))","v":0},{"$f":"IF(SUM($AW102:BB102)<0,0,IF(SUM($AX102:BB102)+BB102>$AW102,$AW102-SUM($AX102:BB102),BB102))","v":0},{"$f":"IF(SUM($AW102:BC102)<0,0,IF(SUM($AX102:BC102)+BC102>$AW102,$AW102-SUM($AX102:BC102),BC102))","v":0},{"$f":"IF(SUM($AW102:BD102)<0,0,IF(SUM($AX102:BD102)+BD102>$AW102,$AW102-SUM($AX102:BD102),BD102))","v":0},{"$f":"IF(SUM($AW102:BE102)<0,0,IF(SUM($AX102:BE102)+BE102>$AW102,$AW102-SUM($AX102:BE102),BE102))","v":0},{"$f":"IF(SUM($AW102:BF102)<0,0,IF(SUM($AX102:BF102)+BF102>$AW102,$AW102-SUM($AX102:BF102),BF102))","v":0},{"$f":"IF(SUM($AW102:BG102)<0,0,IF(SUM($AX102:BG102)+BG102>$AW102,$AW102-SUM($AX102:BG102),BG102))","v":0},{"$f":"IF(SUM($AW102:BH102)<0,0,IF(SUM($AX102:BH102)+BH102>$AW102,$AW102-SUM($AX102:BH102),BH102))","v":0},{"$f":"IF(SUM($AW102:BI102)<0,0,IF(SUM($AX102:BI102)+BI102>$AW102,$AW102-SUM($AX102:BI102),BI102))","v":0},{"$f":"IF(SUM($AW102:BJ102)<0,0,IF(SUM($AX102:BJ102)+BJ102>$AW102,$AW102-SUM($AX102:BJ102),BJ102))","v":0},{"$f":"IF(SUM($AW102:BK102)<0,0,IF(SUM($AX102:BK102)+BK102>$AW102,$AW102-SUM($AX102:BK102),BK102))","v":0},{"$f":"IF(SUM($AW102:BL102)<0,0,IF(SUM($AX102:BL102)+BL102>$AW102,$AW102-SUM($AX102:BL102),BL102))","v":0},{"$f":"IF(SUM($AW102:BM102)<0,0,IF(SUM($AX102:BM102)+BM102>$AW102,$AW102-SUM($AX102:BM102),BM102))","v":0},{"$f":"IF(SUM($AW102:BN102)<0,0,IF(SUM($AX102:BN102)+BN102>$AW102,$AW102-SUM($AX102:BN102),BN102))","v":0},{"$f":"IF(SUM($AW102:BO102)<0,0,IF(SUM($AX102:BO102)+BO102>$AW102,$AW102-SUM($AX102:BO102),BO102))","v":0},{"$f":"IF(SUM($AW102:BP102)<0,0,IF(SUM($AX102:BP102)+BP102>$AW102,$AW102-SUM($AX102:BP102),BP102))","v":0},{"$f":"IF(SUM($AW102:BQ102)<0,0,IF(SUM($AX102:BQ102)+BQ102>$AW102,$AW102-SUM($AX102:BQ102),BQ102))","v":0},{"$f":"IF(SUM($AW102:BR102)<0,0,IF(SUM($AX102:BR102)+BR102>$AW102,$AW102-SUM($AX102:BR102),BR102))","v":0},{"$f":"IF(SUM($AW102:BS102)<0,0,IF(SUM($AX102:BS102)+BS102>$AW102,$AW102-SUM($AX102:BS102),BS102))","v":0},{"$f":"IF(SUM($AW102:BT102)<0,0,IF(SUM($AX102:BT102)+BT102>$AW102,$AW102-SUM($AX102:BT102),BT102))","v":0},{"$f":"IF(SUM($AW102:BU102)<0,0,IF(SUM($AX102:BU102)+BU102>$AW102,$AW102-SUM($AX102:BU102),BU102))","v":0},{"$f":"IF(SUM($AW102:BV102)<0,0,IF(SUM($AX102:BV102)+BV102>$AW102,$AW102-SUM($AX102:BV102),BV102))","v":0},{"$f":"IF(SUM($AW102:BW102)<0,0,IF(SUM($AX102:BW102)+BW102>$AW102,$AW102-SUM($AX102:BW102),BW102))","v":0},{"$f":"IF(SUM($AW102:BX102)<0,0,IF(SUM($AX102:BX102)+BX102>$AW102,$AW102-SUM($AX102:BX102),BX102))","v":0},{"$f":"IF(SUM($AW102:BY102)<0,0,IF(SUM($AX102:BY102)+BY102>$AW102,$AW102-SUM($AX102:BY102),BY102))","v":0},{"$f":"IF(SUM($AW102:BZ102)<0,0,IF(SUM($AX102:BZ102)+BZ102>$AW102,$AW102-SUM($AX102:BZ102),BZ102))","v":0},{"$f":"IF(SUM($AW102:CA102)<0,0,IF(SUM($AX102:CA102)+CA102>$AW102,$AW102-SUM($AX102:CA102),CA102))","v":0},{"$f":"IF(SUM($AW102:CB102)<0,0,IF(SUM($AX102:CB102)+CB102>$AW102,$AW102-SUM($AX102:CB102),CB102))","v":0},{"$f":"IF(SUM($AW102:CC102)<0,0,IF(SUM($AX102:CC102)+CC102>$AW102,$AW102-SUM($AX102:CC102),CC102))","v":0},{"$f":"IF(SUM($AW102:CD102)<0,0,IF(SUM($AX102:CD102)+CD102>$AW102,$AW102-SUM($AX102:CD102),CD102))","v":0},{"$f":"IF(SUM($AW102:CE102)<0,0,IF(SUM($AX102:CE102)+CE102>$AW102,$AW102-SUM($AX102:CE102),CE102))","v":0},{"$f":"IF(SUM($AW102:CF102)<0,0,IF(SUM($AX102:CF102)+CF102>$AW102,$AW102-SUM($AX102:CF102),CF102))","v":0},{"$f":"IF(SUM($AW102:CG102)<0,0,IF(SUM($AX102:CG102)+CG102>$AW102,$AW102-SUM($AX102:CG102),CG102))","v":0},{"$f":"IF(SUM($AW102:CH102)<0,0,IF(SUM($AX102:CH102)+CH102>$AW102,$AW102-SUM($AX102:CH102),CH102))","v":0},{"$f":"IF(SUM($AW102:CI102)<0,0,IF(SUM($AX102:CI102)+CI102>$AW102,$AW102-SUM($AX102:CI102),CI102))","v":0},{"$f":"IF(SUM($AW102:CJ102)<0,0,IF(SUM($AX102:CJ102)+CJ102>$AW102,$AW102-SUM($AX102:CJ102),CJ102))","v":0},{"$f":"IF(SUM($AW102:CK102)<0,0,IF(SUM($AX102:CK102)+CK102>$AW102,$AW102-SUM($AX102:CK102),CK102))","v":0},{"$f":"IF(SUM($AW102:CL102)<0,0,IF(SUM($AX102:CL102)+CL102>$AW102,$AW102-SUM($AX102:CL102),CL102))","v":0},{"$f":"IF(SUM($AW102:CM102)<0,0,IF(SUM($AX102:CM102)+CM102>$AW102,$AW102-SUM($AX102:CM102),CM102))","v":0},{"$f":"IF(SUM($AW102:CN102)<0,0,IF(SUM($AX102:CN102)+CN102>$AW102,$AW102-SUM($AX102:CN102),CN102))","v":0},{"$f":"IF(SUM($AW102:CO102)<0,0,IF(SUM($AX102:CO102)+CO102>$AW102,$AW102-SUM($AX102:CO102),CO102))","v":0},{"$f":"IF(SUM($AW102:CP102)<0,0,IF(SUM($AX102:CP102)+CP102>$AW102,$AW102-SUM($AX102:CP102),CP102))","v":0},{"$f":"IF(SUM($AW102:CQ102)<0,0,IF(SUM($AX102:CQ102)+CQ102>$AW102,$AW102-SUM($AX102:CQ102),CQ102))","v":0},{"$f":"IF(SUM($AW102:CR102)<0,0,IF(SUM($AX102:CR102)+CR102>$AW102,$AW102-SUM($AX102:CR102),CR102))","v":0},{"$f":"IF(SUM($AW102:CS102)<0,0,IF(SUM($AX102:CS102)+CS102>$AW102,$AW102-SUM($AX102:CS102),CS102))","v":0},{"$f":"IF(SUM($AW102:CT102)<0,0,IF(SUM($AX102:CT102)+CT102>$AW102,$AW102-SUM($AX102:CT102),CT102))","v":0},{"$f":"IF(SUM($AW102:CU102)<0,0,IF(SUM($AX102:CU102)+CU102>$AW102,$AW102-SUM($AX102:CU102),CU102))","v":0},{"$f":"IF(SUM($AW102:CV102)<0,0,IF(SUM($AX102:CV102)+CV102>$AW102,$AW102-SUM($AX102:CV102),CV102))","v":0},{"$f":"IF(SUM($AW102:CW102)<0,0,IF(SUM($AX102:CW102)+CW102>$AW102,$AW102-SUM($AX102:CW102),CW102))","v":0},{"$f":"IF(SUM($AW102:CX102)<0,0,IF(SUM($AX102:CX102)+CX102>$AW102,$AW102-SUM($AX102:CX102),CX102))","v":0},{"$f":"IF(SUM($AW102:CY102)<0,0,IF(SUM($AX102:CY102)+CY102>$AW102,$AW102-SUM($AX102:CY102),CY102))","v":0},{"$f":"IF(SUM($AW102:CZ102)<0,0,IF(SUM($AX102:CZ102)+CZ102>$AW102,$AW102-SUM($AX102:CZ102),CZ102))","v":0},{"$f":"IF(SUM($AW102:DA102)<0,0,IF(SUM($AX102:DA102)+DA102>$AW102,$AW102-SUM($AX102:DA102),DA102))","v":0},{"$f":"IF(SUM($AW102:DB102)<0,0,IF(SUM($AX102:DB102)+DB102>$AW102,$AW102-SUM($AX102:DB102),DB102))","v":0},{"$f":"IF(SUM($AW102:DC102)<0,0,IF(SUM($AX102:DC102)+DC102>$AW102,$AW102-SUM($AX102:DC102),DC102))","v":0},{"$f":"IF(SUM($AW102:DD102)<0,0,IF(SUM($AX102:DD102)+DD102>$AW102,$AW102-SUM($AX102:DD102),DD102))","v":0},{"$f":"IF(SUM($AW102:DE102)<0,0,IF(SUM($AX102:DE102)+DE102>$AW102,$AW102-SUM($AX102:DE102),DE102))","v":0},{"$f":"IF(SUM($AW102:DF102)<0,0,IF(SUM($AX102:DF102)+DF102>$AW102,$AW102-SUM($AX102:DF102),DF102))","v":0},{"$f":"IF(SUM($AW102:DG102)<0,0,IF(SUM($AX102:DG102)+DG102>$AW102,$AW102-SUM($AX102:DG102),DG102))","v":0},{"$f":"IF(SUM($AW102:DH102)<0,0,IF(SUM($AX102:DH102)+DH102>$AW102,$AW102-SUM($AX102:DH102),DH102))","v":0},{"$f":"IF(SUM($AW102:DI102)<0,0,IF(SUM($AX102:DI102)+DI102>$AW102,$AW102-SUM($AX102:DI102),DI102))","v":0},{"$f":"IF(SUM($AW102:DJ102)<0,0,IF(SUM($AX102:DJ102)+DJ102>$AW102,$AW102-SUM($AX102:DJ102),DJ102))","v":0},{"$f":"IF(SUM($AW102:DK102)<0,0,IF(SUM($AX102:DK102)+DK102>$AW102,$AW102-SUM($AX102:DK102),DK102))","v":0},{"$f":"IF(SUM($AW102:DL102)<0,0,IF(SUM($AX102:DL102)+DL102>$AW102,$AW102-SUM($AX102:DL102),DL102))","v":0},{"$f":"IF(SUM($AW102:DM102)<0,0,IF(SUM($AX102:DM102)+DM102>$AW102,$AW102-SUM($AX102:DM102),DM102))","v":0},{"$f":"IF(SUM($AW102:DN102)<0,0,IF(SUM($AX102:DN102)+DN102>$AW102,$AW102-SUM($AX102:DN102),DN102))","v":0},{"$f":"IF(SUM($AW102:DO102)<0,0,IF(SUM($AX102:DO102)+DO102>$AW102,$AW102-SUM($AX102:DO102),DO102))","v":0},{"$f":"IF(SUM($AW102:DP102)<0,0,IF(SUM($AX102:DP102)+DP102>$AW102,$AW102-SUM($AX102:DP102),DP102))","v":0},{"$f":"IF(SUM($AW102:DQ102)<0,0,IF(SUM($AX102:DQ102)+DQ102>$AW102,$AW102-SUM($AX102:DQ102),DQ102))","v":0},{"$f":"IF(SUM($AW102:DR102)<0,0,IF(SUM($AX102:DR102)+DR102>$AW102,$AW102-SUM($AX102:DR102),DR102))","v":0},{"$f":"IF(SUM($AW102:DS102)<0,0,IF(SUM($AX102:DS102)+DS102>$AW102,$AW102-SUM($AX102:DS102),DS102))","v":0},{"$f":"IF(SUM($AW102:DT102)<0,0,IF(SUM($AX102:DT102)+DT102>$AW102,$AW102-SUM($AX102:DT102),DT102))","v":0},{"$f":"IF(SUM($AW102:DU102)<0,0,IF(SUM($AX102:DU102)+DU102>$AW102,$AW102-SUM($AX102:DU102),DU102))","v":0},{"$f":"IF(SUM($AW102:DV102)<0,0,IF(SUM($AX102:DV102)+DV102>$AW102,$AW102-SUM($AX102:DV102),DV102))","v":0},{"$f":"IF(SUM($AW102:DW102)<0,0,IF(SUM($AX102:DW102)+DW102>$AW102,$AW102-SUM($AX102:DW102),DW102))","v":0},{"$f":"IF(SUM($AW102:DX102)<0,0,IF(SUM($AX102:DX102)+DX102>$AW102,$AW102-SUM($AX102:DX102),DX102))","v":0},{"$f":"IF(SUM($AW102:DY102)<0,0,IF(SUM($AX102:DY102)+DY102>$AW102,$AW102-SUM($AX102:DY102),DY102))","v":0},{"$f":"IF(SUM($AW102:DZ102)<0,0,IF(SUM($AX102:DZ102)+DZ102>$AW102,$AW102-SUM($AX102:DZ102),DZ102))","v":0},{"$f":"IF(SUM($AW102:EA102)<0,0,IF(SUM($AX102:EA102)+EA102>$AW102,$AW102-SUM($AX102:EA102),EA102))","v":0},{"$f":"IF(SUM($AW102:EB102)<0,0,IF(SUM($AX102:EB102)+EB102>$AW102,$AW102-SUM($AX102:EB102),EB102))","v":0},{"$f":"IF(SUM($AW102:EC102)<0,0,IF(SUM($AX102:EC102)+EC102>$AW102,$AW102-SUM($AX102:EC102),EC102))","v":0},{"$f":"IF(SUM($AW102:ED102)<0,0,IF(SUM($AX102:ED102)+ED102>$AW102,$AW102-SUM($AX102:ED102),ED102))","v":0},{"$f":"IF(SUM($AW102:EE102)<0,0,IF(SUM($AX102:EE102)+EE102>$AW102,$AW102-SUM($AX102:EE102),EE102))","v":0},{"$f":"IF(SUM($AW102:EF102)<0,0,IF(SUM($AX102:EF102)+EF102>$AW102,$AW102-SUM($AX102:EF102),EF102))","v":0},{"$f":"IF(SUM($AW102:EG102)<0,0,IF(SUM($AX102:EG102)+EG102>$AW102,$AW102-SUM($AX102:EG102),EG102))","v":0},{"$f":"IF(SUM($AW102:EH102)<0,0,IF(SUM($AX102:EH102)+EH102>$AW102,$AW102-SUM($AX102:EH102),EH102))","v":0},{"$f":"IF(SUM($AW102:EI102)<0,0,IF(SUM($AX102:EI102)+EI102>$AW102,$AW102-SUM($AX102:EI102),EI102))","v":0},{"$f":"IF(SUM($AW102:EJ102)<0,0,IF(SUM($AX102:EJ102)+EJ102>$AW102,$AW102-SUM($AX102:EJ102),EJ102))","v":0},{"$f":"IF(SUM($AW102:EK102)<0,0,IF(SUM($AX102:EK102)+EK102>$AW102,$AW102-SUM($AX102:EK102),EK102))","v":0},{"$f":"IF(SUM($AW102:EL102)<0,0,IF(SUM($AX102:EL102)+EL102>$AW102,$AW102-SUM($AX102:EL102),EL102))","v":0},{"$f":"IF(SUM($AW102:EM102)<0,0,IF(SUM($AX102:EM102)+EM102>$AW102,$AW102-SUM($AX102:EM102),EM102))","v":0},{"$f":"IF(SUM($AW102:EN102)<0,0,IF(SUM($AX102:EN102)+EN102>$AW102,$AW102-SUM($AX102:EN102),EN102))","v":0},{"$f":"IF(SUM($AW102:EO102)<0,0,IF(SUM($AX102:EO102)+EO102>$AW102,$AW102-SUM($AX102:EO102),EO102))","v":0},{"$f":"IF(SUM($AW102:EP102)<0,0,IF(SUM($AX102:EP102)+EP102>$AW102,$AW102-SUM($AX102:EP102),EP102))","v":0},{"$f":"IF(SUM($AW102:EQ102)<0,0,IF(SUM($AX102:EQ102)+EQ102>$AW102,$AW102-SUM($AX102:EQ102),EQ102))","v":0},{"$f":"IF(SUM($AW102:ER102)<0,0,IF(SUM($AX102:ER102)+ER102>$AW102,$AW102-SUM($AX102:ER102),ER102))","v":0},{"$f":"IF(SUM($AW102:ES102)<0,0,IF(SUM($AX102:ES102)+ES102>$AW102,$AW102-SUM($AX102:ES102),ES102))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,6.0550650625000001E-3,{"$f":"IF(SUM($I103:J103)+J103>$I25,$I25-SUM($I103:J103),J103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:K103)+K103>$I25,$I25-SUM($I103:K103),K103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:L103)+L103>$I25,$I25-SUM($I103:L103),L103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:M103)+M103>$I25,$I25-SUM($I103:M103),M103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:N103)+N103>$I25,$I25-SUM($I103:N103),N103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:O103)+O103>$I25,$I25-SUM($I103:O103),O103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:P103)+P103>$I25,$I25-SUM($I103:P103),P103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:Q103)+Q103>$I25,$I25-SUM($I103:Q103),Q103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:R103)+R103>$I25,$I25-SUM($I103:R103),R103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:S103)+S103>$I25,$I25-SUM($I103:S103),S103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:T103)+T103>$I25,$I25-SUM($I103:T103),T103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:U103)+U103>$I25,$I25-SUM($I103:U103),U103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:V103)+V103>$I25,$I25-SUM($I103:V103),V103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:W103)+W103>$I25,$I25-SUM($I103:W103),W103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:X103)+X103>$I25,$I25-SUM($I103:X103),X103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:Y103)+Y103>$I25,$I25-SUM($I103:Y103),Y103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:Z103)+Z103>$I25,$I25-SUM($I103:Z103),Z103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AA103)+AA103>$I25,$I25-SUM($I103:AA103),AA103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AB103)+AB103>$I25,$I25-SUM($I103:AB103),AB103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AC103)+AC103>$I25,$I25-SUM($I103:AC103),AC103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AD103)+AD103>$I25,$I25-SUM($I103:AD103),AD103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AE103)+AE103>$I25,$I25-SUM($I103:AE103),AE103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AF103)+AF103>$I25,$I25-SUM($I103:AF103),AF103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AG103)+AG103>$I25,$I25-SUM($I103:AG103),AG103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AH103)+AH103>$I25,$I25-SUM($I103:AH103),AH103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AI103)+AI103>$I25,$I25-SUM($I103:AI103),AI103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AJ103)+AJ103>$I25,$I25-SUM($I103:AJ103),AJ103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AK103)+AK103>$I25,$I25-SUM($I103:AK103),AK103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AL103)+AL103>$I25,$I25-SUM($I103:AL103),AL103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AM103)+AM103>$I25,$I25-SUM($I103:AM103),AM103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AN103)+AN103>$I25,$I25-SUM($I103:AN103),AN103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AO103)+AO103>$I25,$I25-SUM($I103:AO103),AO103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AP103)+AP103>$I25,$I25-SUM($I103:AP103),AP103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AQ103)+AQ103>$I25,$I25-SUM($I103:AQ103),AQ103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AR103)+AR103>$I25,$I25-SUM($I103:AR103),AR103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AS103)+AS103>$I25,$I25-SUM($I103:AS103),AS103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AT103)+AT103>$I25,$I25-SUM($I103:AT103),AT103)","v":6.0550650625000001E-3},{"$f":"IF(SUM($I103:AU103)+AU103>$I25,$I25-SUM($I103:AU103),AU103)","v":6.0550650625000001E-3},0.49046027006249987,2.4220260249999993E-2,{"$f":"IF(SUM($AW103:AX103)<0,0,IF(SUM($AX103:AX103)+AX103>$AW103,$AW103-SUM($AX103:AX103),AX103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:AY103)<0,0,IF(SUM($AX103:AY103)+AY103>$AW103,$AW103-SUM($AX103:AY103),AY103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:AZ103)<0,0,IF(SUM($AX103:AZ103)+AZ103>$AW103,$AW103-SUM($AX103:AZ103),AZ103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BA103)<0,0,IF(SUM($AX103:BA103)+BA103>$AW103,$AW103-SUM($AX103:BA103),BA103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BB103)<0,0,IF(SUM($AX103:BB103)+BB103>$AW103,$AW103-SUM($AX103:BB103),BB103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BC103)<0,0,IF(SUM($AX103:BC103)+BC103>$AW103,$AW103-SUM($AX103:BC103),BC103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BD103)<0,0,IF(SUM($AX103:BD103)+BD103>$AW103,$AW103-SUM($AX103:BD103),BD103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BE103)<0,0,IF(SUM($AX103:BE103)+BE103>$AW103,$AW103-SUM($AX103:BE103),BE103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BF103)<0,0,IF(SUM($AX103:BF103)+BF103>$AW103,$AW103-SUM($AX103:BF103),BF103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BG103)<0,0,IF(SUM($AX103:BG103)+BG103>$AW103,$AW103-SUM($AX103:BG103),BG103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BH103)<0,0,IF(SUM($AX103:BH103)+BH103>$AW103,$AW103-SUM($AX103:BH103),BH103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BI103)<0,0,IF(SUM($AX103:BI103)+BI103>$AW103,$AW103-SUM($AX103:BI103),BI103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BJ103)<0,0,IF(SUM($AX103:BJ103)+BJ103>$AW103,$AW103-SUM($AX103:BJ103),BJ103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BK103)<0,0,IF(SUM($AX103:BK103)+BK103>$AW103,$AW103-SUM($AX103:BK103),BK103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BL103)<0,0,IF(SUM($AX103:BL103)+BL103>$AW103,$AW103-SUM($AX103:BL103),BL103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BM103)<0,0,IF(SUM($AX103:BM103)+BM103>$AW103,$AW103-SUM($AX103:BM103),BM103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BN103)<0,0,IF(SUM($AX103:BN103)+BN103>$AW103,$AW103-SUM($AX103:BN103),BN103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BO103)<0,0,IF(SUM($AX103:BO103)+BO103>$AW103,$AW103-SUM($AX103:BO103),BO103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BP103)<0,0,IF(SUM($AX103:BP103)+BP103>$AW103,$AW103-SUM($AX103:BP103),BP103))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW103:BQ103)<0,0,IF(SUM($AX103:BQ103)+BQ103>$AW103,$AW103-SUM($AX103:BQ103),BQ103))","v":6.0550650624998648E-3},{"$f":"IF(SUM($AW103:BR103)<0,0,IF(SUM($AX103:BR103)+BR103>$AW103,$AW103-SUM($AX103:BR103),BR103))","v":0},{"$f":"IF(SUM($AW103:BS103)<0,0,IF(SUM($AX103:BS103)+BS103>$AW103,$AW103-SUM($AX103:BS103),BS103))","v":0},{"$f":"IF(SUM($AW103:BT103)<0,0,IF(SUM($AX103:BT103)+BT103>$AW103,$AW103-SUM($AX103:BT103),BT103))","v":0},{"$f":"IF(SUM($AW103:BU103)<0,0,IF(SUM($AX103:BU103)+BU103>$AW103,$AW103-SUM($AX103:BU103),BU103))","v":0},{"$f":"IF(SUM($AW103:BV103)<0,0,IF(SUM($AX103:BV103)+BV103>$AW103,$AW103-SUM($AX103:BV103),BV103))","v":0},{"$f":"IF(SUM($AW103:BW103)<0,0,IF(SUM($AX103:BW103)+BW103>$AW103,$AW103-SUM($AX103:BW103),BW103))","v":0},{"$f":"IF(SUM($AW103:BX103)<0,0,IF(SUM($AX103:BX103)+BX103>$AW103,$AW103-SUM($AX103:BX103),BX103))","v":0},{"$f":"IF(SUM($AW103:BY103)<0,0,IF(SUM($AX103:BY103)+BY103>$AW103,$AW103-SUM($AX103:BY103),BY103))","v":0},{"$f":"IF(SUM($AW103:BZ103)<0,0,IF(SUM($AX103:BZ103)+BZ103>$AW103,$AW103-SUM($AX103:BZ103),BZ103))","v":0},{"$f":"IF(SUM($AW103:CA103)<0,0,IF(SUM($AX103:CA103)+CA103>$AW103,$AW103-SUM($AX103:CA103),CA103))","v":0},{"$f":"IF(SUM($AW103:CB103)<0,0,IF(SUM($AX103:CB103)+CB103>$AW103,$AW103-SUM($AX103:CB103),CB103))","v":0},{"$f":"IF(SUM($AW103:CC103)<0,0,IF(SUM($AX103:CC103)+CC103>$AW103,$AW103-SUM($AX103:CC103),CC103))","v":0},{"$f":"IF(SUM($AW103:CD103)<0,0,IF(SUM($AX103:CD103)+CD103>$AW103,$AW103-SUM($AX103:CD103),CD103))","v":0},{"$f":"IF(SUM($AW103:CE103)<0,0,IF(SUM($AX103:CE103)+CE103>$AW103,$AW103-SUM($AX103:CE103),CE103))","v":0},{"$f":"IF(SUM($AW103:CF103)<0,0,IF(SUM($AX103:CF103)+CF103>$AW103,$AW103-SUM($AX103:CF103),CF103))","v":0},{"$f":"IF(SUM($AW103:CG103)<0,0,IF(SUM($AX103:CG103)+CG103>$AW103,$AW103-SUM($AX103:CG103),CG103))","v":0},{"$f":"IF(SUM($AW103:CH103)<0,0,IF(SUM($AX103:CH103)+CH103>$AW103,$AW103-SUM($AX103:CH103),CH103))","v":0},{"$f":"IF(SUM($AW103:CI103)<0,0,IF(SUM($AX103:CI103)+CI103>$AW103,$AW103-SUM($AX103:CI103),CI103))","v":0},{"$f":"IF(SUM($AW103:CJ103)<0,0,IF(SUM($AX103:CJ103)+CJ103>$AW103,$AW103-SUM($AX103:CJ103),CJ103))","v":0},{"$f":"IF(SUM($AW103:CK103)<0,0,IF(SUM($AX103:CK103)+CK103>$AW103,$AW103-SUM($AX103:CK103),CK103))","v":0},{"$f":"IF(SUM($AW103:CL103)<0,0,IF(SUM($AX103:CL103)+CL103>$AW103,$AW103-SUM($AX103:CL103),CL103))","v":0},{"$f":"IF(SUM($AW103:CM103)<0,0,IF(SUM($AX103:CM103)+CM103>$AW103,$AW103-SUM($AX103:CM103),CM103))","v":0},{"$f":"IF(SUM($AW103:CN103)<0,0,IF(SUM($AX103:CN103)+CN103>$AW103,$AW103-SUM($AX103:CN103),CN103))","v":0},{"$f":"IF(SUM($AW103:CO103)<0,0,IF(SUM($AX103:CO103)+CO103>$AW103,$AW103-SUM($AX103:CO103),CO103))","v":0},{"$f":"IF(SUM($AW103:CP103)<0,0,IF(SUM($AX103:CP103)+CP103>$AW103,$AW103-SUM($AX103:CP103),CP103))","v":0},{"$f":"IF(SUM($AW103:CQ103)<0,0,IF(SUM($AX103:CQ103)+CQ103>$AW103,$AW103-SUM($AX103:CQ103),CQ103))","v":0},{"$f":"IF(SUM($AW103:CR103)<0,0,IF(SUM($AX103:CR103)+CR103>$AW103,$AW103-SUM($AX103:CR103),CR103))","v":0},{"$f":"IF(SUM($AW103:CS103)<0,0,IF(SUM($AX103:CS103)+CS103>$AW103,$AW103-SUM($AX103:CS103),CS103))","v":0},{"$f":"IF(SUM($AW103:CT103)<0,0,IF(SUM($AX103:CT103)+CT103>$AW103,$AW103-SUM($AX103:CT103),CT103))","v":0},{"$f":"IF(SUM($AW103:CU103)<0,0,IF(SUM($AX103:CU103)+CU103>$AW103,$AW103-SUM($AX103:CU103),CU103))","v":0},{"$f":"IF(SUM($AW103:CV103)<0,0,IF(SUM($AX103:CV103)+CV103>$AW103,$AW103-SUM($AX103:CV103),CV103))","v":0},{"$f":"IF(SUM($AW103:CW103)<0,0,IF(SUM($AX103:CW103)+CW103>$AW103,$AW103-SUM($AX103:CW103),CW103))","v":0},{"$f":"IF(SUM($AW103:CX103)<0,0,IF(SUM($AX103:CX103)+CX103>$AW103,$AW103-SUM($AX103:CX103),CX103))","v":0},{"$f":"IF(SUM($AW103:CY103)<0,0,IF(SUM($AX103:CY103)+CY103>$AW103,$AW103-SUM($AX103:CY103),CY103))","v":0},{"$f":"IF(SUM($AW103:CZ103)<0,0,IF(SUM($AX103:CZ103)+CZ103>$AW103,$AW103-SUM($AX103:CZ103),CZ103))","v":0},{"$f":"IF(SUM($AW103:DA103)<0,0,IF(SUM($AX103:DA103)+DA103>$AW103,$AW103-SUM($AX103:DA103),DA103))","v":0},{"$f":"IF(SUM($AW103:DB103)<0,0,IF(SUM($AX103:DB103)+DB103>$AW103,$AW103-SUM($AX103:DB103),DB103))","v":0},{"$f":"IF(SUM($AW103:DC103)<0,0,IF(SUM($AX103:DC103)+DC103>$AW103,$AW103-SUM($AX103:DC103),DC103))","v":0},{"$f":"IF(SUM($AW103:DD103)<0,0,IF(SUM($AX103:DD103)+DD103>$AW103,$AW103-SUM($AX103:DD103),DD103))","v":0},{"$f":"IF(SUM($AW103:DE103)<0,0,IF(SUM($AX103:DE103)+DE103>$AW103,$AW103-SUM($AX103:DE103),DE103))","v":0},{"$f":"IF(SUM($AW103:DF103)<0,0,IF(SUM($AX103:DF103)+DF103>$AW103,$AW103-SUM($AX103:DF103),DF103))","v":0},{"$f":"IF(SUM($AW103:DG103)<0,0,IF(SUM($AX103:DG103)+DG103>$AW103,$AW103-SUM($AX103:DG103),DG103))","v":0},{"$f":"IF(SUM($AW103:DH103)<0,0,IF(SUM($AX103:DH103)+DH103>$AW103,$AW103-SUM($AX103:DH103),DH103))","v":0},{"$f":"IF(SUM($AW103:DI103)<0,0,IF(SUM($AX103:DI103)+DI103>$AW103,$AW103-SUM($AX103:DI103),DI103))","v":0},{"$f":"IF(SUM($AW103:DJ103)<0,0,IF(SUM($AX103:DJ103)+DJ103>$AW103,$AW103-SUM($AX103:DJ103),DJ103))","v":0},{"$f":"IF(SUM($AW103:DK103)<0,0,IF(SUM($AX103:DK103)+DK103>$AW103,$AW103-SUM($AX103:DK103),DK103))","v":0},{"$f":"IF(SUM($AW103:DL103)<0,0,IF(SUM($AX103:DL103)+DL103>$AW103,$AW103-SUM($AX103:DL103),DL103))","v":0},{"$f":"IF(SUM($AW103:DM103)<0,0,IF(SUM($AX103:DM103)+DM103>$AW103,$AW103-SUM($AX103:DM103),DM103))","v":0},{"$f":"IF(SUM($AW103:DN103)<0,0,IF(SUM($AX103:DN103)+DN103>$AW103,$AW103-SUM($AX103:DN103),DN103))","v":0},{"$f":"IF(SUM($AW103:DO103)<0,0,IF(SUM($AX103:DO103)+DO103>$AW103,$AW103-SUM($AX103:DO103),DO103))","v":0},{"$f":"IF(SUM($AW103:DP103)<0,0,IF(SUM($AX103:DP103)+DP103>$AW103,$AW103-SUM($AX103:DP103),DP103))","v":0},{"$f":"IF(SUM($AW103:DQ103)<0,0,IF(SUM($AX103:DQ103)+DQ103>$AW103,$AW103-SUM($AX103:DQ103),DQ103))","v":0},{"$f":"IF(SUM($AW103:DR103)<0,0,IF(SUM($AX103:DR103)+DR103>$AW103,$AW103-SUM($AX103:DR103),DR103))","v":0},{"$f":"IF(SUM($AW103:DS103)<0,0,IF(SUM($AX103:DS103)+DS103>$AW103,$AW103-SUM($AX103:DS103),DS103))","v":0},{"$f":"IF(SUM($AW103:DT103)<0,0,IF(SUM($AX103:DT103)+DT103>$AW103,$AW103-SUM($AX103:DT103),DT103))","v":0},{"$f":"IF(SUM($AW103:DU103)<0,0,IF(SUM($AX103:DU103)+DU103>$AW103,$AW103-SUM($AX103:DU103),DU103))","v":0},{"$f":"IF(SUM($AW103:DV103)<0,0,IF(SUM($AX103:DV103)+DV103>$AW103,$AW103-SUM($AX103:DV103),DV103))","v":0},{"$f":"IF(SUM($AW103:DW103)<0,0,IF(SUM($AX103:DW103)+DW103>$AW103,$AW103-SUM($AX103:DW103),DW103))","v":0},{"$f":"IF(SUM($AW103:DX103)<0,0,IF(SUM($AX103:DX103)+DX103>$AW103,$AW103-SUM($AX103:DX103),DX103))","v":0},{"$f":"IF(SUM($AW103:DY103)<0,0,IF(SUM($AX103:DY103)+DY103>$AW103,$AW103-SUM($AX103:DY103),DY103))","v":0},{"$f":"IF(SUM($AW103:DZ103)<0,0,IF(SUM($AX103:DZ103)+DZ103>$AW103,$AW103-SUM($AX103:DZ103),DZ103))","v":0},{"$f":"IF(SUM($AW103:EA103)<0,0,IF(SUM($AX103:EA103)+EA103>$AW103,$AW103-SUM($AX103:EA103),EA103))","v":0},{"$f":"IF(SUM($AW103:EB103)<0,0,IF(SUM($AX103:EB103)+EB103>$AW103,$AW103-SUM($AX103:EB103),EB103))","v":0},{"$f":"IF(SUM($AW103:EC103)<0,0,IF(SUM($AX103:EC103)+EC103>$AW103,$AW103-SUM($AX103:EC103),EC103))","v":0},{"$f":"IF(SUM($AW103:ED103)<0,0,IF(SUM($AX103:ED103)+ED103>$AW103,$AW103-SUM($AX103:ED103),ED103))","v":0},{"$f":"IF(SUM($AW103:EE103)<0,0,IF(SUM($AX103:EE103)+EE103>$AW103,$AW103-SUM($AX103:EE103),EE103))","v":0},{"$f":"IF(SUM($AW103:EF103)<0,0,IF(SUM($AX103:EF103)+EF103>$AW103,$AW103-SUM($AX103:EF103),EF103))","v":0},{"$f":"IF(SUM($AW103:EG103)<0,0,IF(SUM($AX103:EG103)+EG103>$AW103,$AW103-SUM($AX103:EG103),EG103))","v":0},{"$f":"IF(SUM($AW103:EH103)<0,0,IF(SUM($AX103:EH103)+EH103>$AW103,$AW103-SUM($AX103:EH103),EH103))","v":0},{"$f":"IF(SUM($AW103:EI103)<0,0,IF(SUM($AX103:EI103)+EI103>$AW103,$AW103-SUM($AX103:EI103),EI103))","v":0},{"$f":"IF(SUM($AW103:EJ103)<0,0,IF(SUM($AX103:EJ103)+EJ103>$AW103,$AW103-SUM($AX103:EJ103),EJ103))","v":0},{"$f":"IF(SUM($AW103:EK103)<0,0,IF(SUM($AX103:EK103)+EK103>$AW103,$AW103-SUM($AX103:EK103),EK103))","v":0},{"$f":"IF(SUM($AW103:EL103)<0,0,IF(SUM($AX103:EL103)+EL103>$AW103,$AW103-SUM($AX103:EL103),EL103))","v":0},{"$f":"IF(SUM($AW103:EM103)<0,0,IF(SUM($AX103:EM103)+EM103>$AW103,$AW103-SUM($AX103:EM103),EM103))","v":0},{"$f":"IF(SUM($AW103:EN103)<0,0,IF(SUM($AX103:EN103)+EN103>$AW103,$AW103-SUM($AX103:EN103),EN103))","v":0},{"$f":"IF(SUM($AW103:EO103)<0,0,IF(SUM($AX103:EO103)+EO103>$AW103,$AW103-SUM($AX103:EO103),EO103))","v":0},{"$f":"IF(SUM($AW103:EP103)<0,0,IF(SUM($AX103:EP103)+EP103>$AW103,$AW103-SUM($AX103:EP103),EP103))","v":0},{"$f":"IF(SUM($AW103:EQ103)<0,0,IF(SUM($AX103:EQ103)+EQ103>$AW103,$AW103-SUM($AX103:EQ103),EQ103))","v":0},{"$f":"IF(SUM($AW103:ER103)<0,0,IF(SUM($AX103:ER103)+ER103>$AW103,$AW103-SUM($AX103:ER103),ER103))","v":0},{"$f":"IF(SUM($AW103:ES103)<0,0,IF(SUM($AX103:ES103)+ES103>$AW103,$AW103-SUM($AX103:ES103),ES103))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,3.338255E-4,{"$f":"IF(SUM($I104:J104)+J104>$I26,$I26-SUM($I104:J104),J104)","v":3.338255E-4},{"$f":"IF(SUM($I104:K104)+K104>$I26,$I26-SUM($I104:K104),K104)","v":3.338255E-4},{"$f":"IF(SUM($I104:L104)+L104>$I26,$I26-SUM($I104:L104),L104)","v":3.338255E-4},{"$f":"IF(SUM($I104:M104)+M104>$I26,$I26-SUM($I104:M104),M104)","v":3.338255E-4},{"$f":"IF(SUM($I104:N104)+N104>$I26,$I26-SUM($I104:N104),N104)","v":3.338255E-4},{"$f":"IF(SUM($I104:O104)+O104>$I26,$I26-SUM($I104:O104),O104)","v":3.338255E-4},{"$f":"IF(SUM($I104:P104)+P104>$I26,$I26-SUM($I104:P104),P104)","v":3.338255E-4},{"$f":"IF(SUM($I104:Q104)+Q104>$I26,$I26-SUM($I104:Q104),Q104)","v":3.338255E-4},{"$f":"IF(SUM($I104:R104)+R104>$I26,$I26-SUM($I104:R104),R104)","v":3.338255E-4},{"$f":"IF(SUM($I104:S104)+S104>$I26,$I26-SUM($I104:S104),S104)","v":3.338255E-4},{"$f":"IF(SUM($I104:T104)+T104>$I26,$I26-SUM($I104:T104),T104)","v":3.338255E-4},{"$f":"IF(SUM($I104:U104)+U104>$I26,$I26-SUM($I104:U104),U104)","v":3.338255E-4},{"$f":"IF(SUM($I104:V104)+V104>$I26,$I26-SUM($I104:V104),V104)","v":3.338255E-4},{"$f":"IF(SUM($I104:W104)+W104>$I26,$I26-SUM($I104:W104),W104)","v":3.338255E-4},{"$f":"IF(SUM($I104:X104)+X104>$I26,$I26-SUM($I104:X104),X104)","v":3.338255E-4},{"$f":"IF(SUM($I104:Y104)+Y104>$I26,$I26-SUM($I104:Y104),Y104)","v":3.338255E-4},{"$f":"IF(SUM($I104:Z104)+Z104>$I26,$I26-SUM($I104:Z104),Z104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AA104)+AA104>$I26,$I26-SUM($I104:AA104),AA104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AB104)+AB104>$I26,$I26-SUM($I104:AB104),AB104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AC104)+AC104>$I26,$I26-SUM($I104:AC104),AC104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AD104)+AD104>$I26,$I26-SUM($I104:AD104),AD104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AE104)+AE104>$I26,$I26-SUM($I104:AE104),AE104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AF104)+AF104>$I26,$I26-SUM($I104:AF104),AF104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AG104)+AG104>$I26,$I26-SUM($I104:AG104),AG104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AH104)+AH104>$I26,$I26-SUM($I104:AH104),AH104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AI104)+AI104>$I26,$I26-SUM($I104:AI104),AI104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AJ104)+AJ104>$I26,$I26-SUM($I104:AJ104),AJ104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AK104)+AK104>$I26,$I26-SUM($I104:AK104),AK104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AL104)+AL104>$I26,$I26-SUM($I104:AL104),AL104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AM104)+AM104>$I26,$I26-SUM($I104:AM104),AM104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AN104)+AN104>$I26,$I26-SUM($I104:AN104),AN104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AO104)+AO104>$I26,$I26-SUM($I104:AO104),AO104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AP104)+AP104>$I26,$I26-SUM($I104:AP104),AP104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AQ104)+AQ104>$I26,$I26-SUM($I104:AQ104),AQ104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AR104)+AR104>$I26,$I26-SUM($I104:AR104),AR104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AS104)+AS104>$I26,$I26-SUM($I104:AS104),AS104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AT104)+AT104>$I26,$I26-SUM($I104:AT104),AT104)","v":3.338255E-4},{"$f":"IF(SUM($I104:AU104)+AU104>$I26,$I26-SUM($I104:AU104),AU104)","v":3.338255E-4},2.7039865500000006E-2,1.3353020000000002E-3,{"$f":"IF(SUM($AW104:AX104)<0,0,IF(SUM($AX104:AX104)+AX104>$AW104,$AW104-SUM($AX104:AX104),AX104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:AY104)<0,0,IF(SUM($AX104:AY104)+AY104>$AW104,$AW104-SUM($AX104:AY104),AY104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:AZ104)<0,0,IF(SUM($AX104:AZ104)+AZ104>$AW104,$AW104-SUM($AX104:AZ104),AZ104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BA104)<0,0,IF(SUM($AX104:BA104)+BA104>$AW104,$AW104-SUM($AX104:BA104),BA104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BB104)<0,0,IF(SUM($AX104:BB104)+BB104>$AW104,$AW104-SUM($AX104:BB104),BB104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BC104)<0,0,IF(SUM($AX104:BC104)+BC104>$AW104,$AW104-SUM($AX104:BC104),BC104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BD104)<0,0,IF(SUM($AX104:BD104)+BD104>$AW104,$AW104-SUM($AX104:BD104),BD104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BE104)<0,0,IF(SUM($AX104:BE104)+BE104>$AW104,$AW104-SUM($AX104:BE104),BE104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BF104)<0,0,IF(SUM($AX104:BF104)+BF104>$AW104,$AW104-SUM($AX104:BF104),BF104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BG104)<0,0,IF(SUM($AX104:BG104)+BG104>$AW104,$AW104-SUM($AX104:BG104),BG104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BH104)<0,0,IF(SUM($AX104:BH104)+BH104>$AW104,$AW104-SUM($AX104:BH104),BH104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BI104)<0,0,IF(SUM($AX104:BI104)+BI104>$AW104,$AW104-SUM($AX104:BI104),BI104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BJ104)<0,0,IF(SUM($AX104:BJ104)+BJ104>$AW104,$AW104-SUM($AX104:BJ104),BJ104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BK104)<0,0,IF(SUM($AX104:BK104)+BK104>$AW104,$AW104-SUM($AX104:BK104),BK104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BL104)<0,0,IF(SUM($AX104:BL104)+BL104>$AW104,$AW104-SUM($AX104:BL104),BL104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BM104)<0,0,IF(SUM($AX104:BM104)+BM104>$AW104,$AW104-SUM($AX104:BM104),BM104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BN104)<0,0,IF(SUM($AX104:BN104)+BN104>$AW104,$AW104-SUM($AX104:BN104),BN104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BO104)<0,0,IF(SUM($AX104:BO104)+BO104>$AW104,$AW104-SUM($AX104:BO104),BO104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BP104)<0,0,IF(SUM($AX104:BP104)+BP104>$AW104,$AW104-SUM($AX104:BP104),BP104))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW104:BQ104)<0,0,IF(SUM($AX104:BQ104)+BQ104>$AW104,$AW104-SUM($AX104:BQ104),BQ104))","v":3.3382550000000261E-4},{"$f":"IF(SUM($AW104:BR104)<0,0,IF(SUM($AX104:BR104)+BR104>$AW104,$AW104-SUM($AX104:BR104),BR104))","v":0},{"$f":"IF(SUM($AW104:BS104)<0,0,IF(SUM($AX104:BS104)+BS104>$AW104,$AW104-SUM($AX104:BS104),BS104))","v":0},{"$f":"IF(SUM($AW104:BT104)<0,0,IF(SUM($AX104:BT104)+BT104>$AW104,$AW104-SUM($AX104:BT104),BT104))","v":0},{"$f":"IF(SUM($AW104:BU104)<0,0,IF(SUM($AX104:BU104)+BU104>$AW104,$AW104-SUM($AX104:BU104),BU104))","v":0},{"$f":"IF(SUM($AW104:BV104)<0,0,IF(SUM($AX104:BV104)+BV104>$AW104,$AW104-SUM($AX104:BV104),BV104))","v":0},{"$f":"IF(SUM($AW104:BW104)<0,0,IF(SUM($AX104:BW104)+BW104>$AW104,$AW104-SUM($AX104:BW104),BW104))","v":0},{"$f":"IF(SUM($AW104:BX104)<0,0,IF(SUM($AX104:BX104)+BX104>$AW104,$AW104-SUM($AX104:BX104),BX104))","v":0},{"$f":"IF(SUM($AW104:BY104)<0,0,IF(SUM($AX104:BY104)+BY104>$AW104,$AW104-SUM($AX104:BY104),BY104))","v":0},{"$f":"IF(SUM($AW104:BZ104)<0,0,IF(SUM($AX104:BZ104)+BZ104>$AW104,$AW104-SUM($AX104:BZ104),BZ104))","v":0},{"$f":"IF(SUM($AW104:CA104)<0,0,IF(SUM($AX104:CA104)+CA104>$AW104,$AW104-SUM($AX104:CA104),CA104))","v":0},{"$f":"IF(SUM($AW104:CB104)<0,0,IF(SUM($AX104:CB104)+CB104>$AW104,$AW104-SUM($AX104:CB104),CB104))","v":0},{"$f":"IF(SUM($AW104:CC104)<0,0,IF(SUM($AX104:CC104)+CC104>$AW104,$AW104-SUM($AX104:CC104),CC104))","v":0},{"$f":"IF(SUM($AW104:CD104)<0,0,IF(SUM($AX104:CD104)+CD104>$AW104,$AW104-SUM($AX104:CD104),CD104))","v":0},{"$f":"IF(SUM($AW104:CE104)<0,0,IF(SUM($AX104:CE104)+CE104>$AW104,$AW104-SUM($AX104:CE104),CE104))","v":0},{"$f":"IF(SUM($AW104:CF104)<0,0,IF(SUM($AX104:CF104)+CF104>$AW104,$AW104-SUM($AX104:CF104),CF104))","v":0},{"$f":"IF(SUM($AW104:CG104)<0,0,IF(SUM($AX104:CG104)+CG104>$AW104,$AW104-SUM($AX104:CG104),CG104))","v":0},{"$f":"IF(SUM($AW104:CH104)<0,0,IF(SUM($AX104:CH104)+CH104>$AW104,$AW104-SUM($AX104:CH104),CH104))","v":0},{"$f":"IF(SUM($AW104:CI104)<0,0,IF(SUM($AX104:CI104)+CI104>$AW104,$AW104-SUM($AX104:CI104),CI104))","v":0},{"$f":"IF(SUM($AW104:CJ104)<0,0,IF(SUM($AX104:CJ104)+CJ104>$AW104,$AW104-SUM($AX104:CJ104),CJ104))","v":0},{"$f":"IF(SUM($AW104:CK104)<0,0,IF(SUM($AX104:CK104)+CK104>$AW104,$AW104-SUM($AX104:CK104),CK104))","v":0},{"$f":"IF(SUM($AW104:CL104)<0,0,IF(SUM($AX104:CL104)+CL104>$AW104,$AW104-SUM($AX104:CL104),CL104))","v":0},{"$f":"IF(SUM($AW104:CM104)<0,0,IF(SUM($AX104:CM104)+CM104>$AW104,$AW104-SUM($AX104:CM104),CM104))","v":0},{"$f":"IF(SUM($AW104:CN104)<0,0,IF(SUM($AX104:CN104)+CN104>$AW104,$AW104-SUM($AX104:CN104),CN104))","v":0},{"$f":"IF(SUM($AW104:CO104)<0,0,IF(SUM($AX104:CO104)+CO104>$AW104,$AW104-SUM($AX104:CO104),CO104))","v":0},{"$f":"IF(SUM($AW104:CP104)<0,0,IF(SUM($AX104:CP104)+CP104>$AW104,$AW104-SUM($AX104:CP104),CP104))","v":0},{"$f":"IF(SUM($AW104:CQ104)<0,0,IF(SUM($AX104:CQ104)+CQ104>$AW104,$AW104-SUM($AX104:CQ104),CQ104))","v":0},{"$f":"IF(SUM($AW104:CR104)<0,0,IF(SUM($AX104:CR104)+CR104>$AW104,$AW104-SUM($AX104:CR104),CR104))","v":0},{"$f":"IF(SUM($AW104:CS104)<0,0,IF(SUM($AX104:CS104)+CS104>$AW104,$AW104-SUM($AX104:CS104),CS104))","v":0},{"$f":"IF(SUM($AW104:CT104)<0,0,IF(SUM($AX104:CT104)+CT104>$AW104,$AW104-SUM($AX104:CT104),CT104))","v":0},{"$f":"IF(SUM($AW104:CU104)<0,0,IF(SUM($AX104:CU104)+CU104>$AW104,$AW104-SUM($AX104:CU104),CU104))","v":0},{"$f":"IF(SUM($AW104:CV104)<0,0,IF(SUM($AX104:CV104)+CV104>$AW104,$AW104-SUM($AX104:CV104),CV104))","v":0},{"$f":"IF(SUM($AW104:CW104)<0,0,IF(SUM($AX104:CW104)+CW104>$AW104,$AW104-SUM($AX104:CW104),CW104))","v":0},{"$f":"IF(SUM($AW104:CX104)<0,0,IF(SUM($AX104:CX104)+CX104>$AW104,$AW104-SUM($AX104:CX104),CX104))","v":0},{"$f":"IF(SUM($AW104:CY104)<0,0,IF(SUM($AX104:CY104)+CY104>$AW104,$AW104-SUM($AX104:CY104),CY104))","v":0},{"$f":"IF(SUM($AW104:CZ104)<0,0,IF(SUM($AX104:CZ104)+CZ104>$AW104,$AW104-SUM($AX104:CZ104),CZ104))","v":0},{"$f":"IF(SUM($AW104:DA104)<0,0,IF(SUM($AX104:DA104)+DA104>$AW104,$AW104-SUM($AX104:DA104),DA104))","v":0},{"$f":"IF(SUM($AW104:DB104)<0,0,IF(SUM($AX104:DB104)+DB104>$AW104,$AW104-SUM($AX104:DB104),DB104))","v":0},{"$f":"IF(SUM($AW104:DC104)<0,0,IF(SUM($AX104:DC104)+DC104>$AW104,$AW104-SUM($AX104:DC104),DC104))","v":0},{"$f":"IF(SUM($AW104:DD104)<0,0,IF(SUM($AX104:DD104)+DD104>$AW104,$AW104-SUM($AX104:DD104),DD104))","v":0},{"$f":"IF(SUM($AW104:DE104)<0,0,IF(SUM($AX104:DE104)+DE104>$AW104,$AW104-SUM($AX104:DE104),DE104))","v":0},{"$f":"IF(SUM($AW104:DF104)<0,0,IF(SUM($AX104:DF104)+DF104>$AW104,$AW104-SUM($AX104:DF104),DF104))","v":0},{"$f":"IF(SUM($AW104:DG104)<0,0,IF(SUM($AX104:DG104)+DG104>$AW104,$AW104-SUM($AX104:DG104),DG104))","v":0},{"$f":"IF(SUM($AW104:DH104)<0,0,IF(SUM($AX104:DH104)+DH104>$AW104,$AW104-SUM($AX104:DH104),DH104))","v":0},{"$f":"IF(SUM($AW104:DI104)<0,0,IF(SUM($AX104:DI104)+DI104>$AW104,$AW104-SUM($AX104:DI104),DI104))","v":0},{"$f":"IF(SUM($AW104:DJ104)<0,0,IF(SUM($AX104:DJ104)+DJ104>$AW104,$AW104-SUM($AX104:DJ104),DJ104))","v":0},{"$f":"IF(SUM($AW104:DK104)<0,0,IF(SUM($AX104:DK104)+DK104>$AW104,$AW104-SUM($AX104:DK104),DK104))","v":0},{"$f":"IF(SUM($AW104:DL104)<0,0,IF(SUM($AX104:DL104)+DL104>$AW104,$AW104-SUM($AX104:DL104),DL104))","v":0},{"$f":"IF(SUM($AW104:DM104)<0,0,IF(SUM($AX104:DM104)+DM104>$AW104,$AW104-SUM($AX104:DM104),DM104))","v":0},{"$f":"IF(SUM($AW104:DN104)<0,0,IF(SUM($AX104:DN104)+DN104>$AW104,$AW104-SUM($AX104:DN104),DN104))","v":0},{"$f":"IF(SUM($AW104:DO104)<0,0,IF(SUM($AX104:DO104)+DO104>$AW104,$AW104-SUM($AX104:DO104),DO104))","v":0},{"$f":"IF(SUM($AW104:DP104)<0,0,IF(SUM($AX104:DP104)+DP104>$AW104,$AW104-SUM($AX104:DP104),DP104))","v":0},{"$f":"IF(SUM($AW104:DQ104)<0,0,IF(SUM($AX104:DQ104)+DQ104>$AW104,$AW104-SUM($AX104:DQ104),DQ104))","v":0},{"$f":"IF(SUM($AW104:DR104)<0,0,IF(SUM($AX104:DR104)+DR104>$AW104,$AW104-SUM($AX104:DR104),DR104))","v":0},{"$f":"IF(SUM($AW104:DS104)<0,0,IF(SUM($AX104:DS104)+DS104>$AW104,$AW104-SUM($AX104:DS104),DS104))","v":0},{"$f":"IF(SUM($AW104:DT104)<0,0,IF(SUM($AX104:DT104)+DT104>$AW104,$AW104-SUM($AX104:DT104),DT104))","v":0},{"$f":"IF(SUM($AW104:DU104)<0,0,IF(SUM($AX104:DU104)+DU104>$AW104,$AW104-SUM($AX104:DU104),DU104))","v":0},{"$f":"IF(SUM($AW104:DV104)<0,0,IF(SUM($AX104:DV104)+DV104>$AW104,$AW104-SUM($AX104:DV104),DV104))","v":0},{"$f":"IF(SUM($AW104:DW104)<0,0,IF(SUM($AX104:DW104)+DW104>$AW104,$AW104-SUM($AX104:DW104),DW104))","v":0},{"$f":"IF(SUM($AW104:DX104)<0,0,IF(SUM($AX104:DX104)+DX104>$AW104,$AW104-SUM($AX104:DX104),DX104))","v":0},{"$f":"IF(SUM($AW104:DY104)<0,0,IF(SUM($AX104:DY104)+DY104>$AW104,$AW104-SUM($AX104:DY104),DY104))","v":0},{"$f":"IF(SUM($AW104:DZ104)<0,0,IF(SUM($AX104:DZ104)+DZ104>$AW104,$AW104-SUM($AX104:DZ104),DZ104))","v":0},{"$f":"IF(SUM($AW104:EA104)<0,0,IF(SUM($AX104:EA104)+EA104>$AW104,$AW104-SUM($AX104:EA104),EA104))","v":0},{"$f":"IF(SUM($AW104:EB104)<0,0,IF(SUM($AX104:EB104)+EB104>$AW104,$AW104-SUM($AX104:EB104),EB104))","v":0},{"$f":"IF(SUM($AW104:EC104)<0,0,IF(SUM($AX104:EC104)+EC104>$AW104,$AW104-SUM($AX104:EC104),EC104))","v":0},{"$f":"IF(SUM($AW104:ED104)<0,0,IF(SUM($AX104:ED104)+ED104>$AW104,$AW104-SUM($AX104:ED104),ED104))","v":0},{"$f":"IF(SUM($AW104:EE104)<0,0,IF(SUM($AX104:EE104)+EE104>$AW104,$AW104-SUM($AX104:EE104),EE104))","v":0},{"$f":"IF(SUM($AW104:EF104)<0,0,IF(SUM($AX104:EF104)+EF104>$AW104,$AW104-SUM($AX104:EF104),EF104))","v":0},{"$f":"IF(SUM($AW104:EG104)<0,0,IF(SUM($AX104:EG104)+EG104>$AW104,$AW104-SUM($AX104:EG104),EG104))","v":0},{"$f":"IF(SUM($AW104:EH104)<0,0,IF(SUM($AX104:EH104)+EH104>$AW104,$AW104-SUM($AX104:EH104),EH104))","v":0},{"$f":"IF(SUM($AW104:EI104)<0,0,IF(SUM($AX104:EI104)+EI104>$AW104,$AW104-SUM($AX104:EI104),EI104))","v":0},{"$f":"IF(SUM($AW104:EJ104)<0,0,IF(SUM($AX104:EJ104)+EJ104>$AW104,$AW104-SUM($AX104:EJ104),EJ104))","v":0},{"$f":"IF(SUM($AW104:EK104)<0,0,IF(SUM($AX104:EK104)+EK104>$AW104,$AW104-SUM($AX104:EK104),EK104))","v":0},{"$f":"IF(SUM($AW104:EL104)<0,0,IF(SUM($AX104:EL104)+EL104>$AW104,$AW104-SUM($AX104:EL104),EL104))","v":0},{"$f":"IF(SUM($AW104:EM104)<0,0,IF(SUM($AX104:EM104)+EM104>$AW104,$AW104-SUM($AX104:EM104),EM104))","v":0},{"$f":"IF(SUM($AW104:EN104)<0,0,IF(SUM($AX104:EN104)+EN104>$AW104,$AW104-SUM($AX104:EN104),EN104))","v":0},{"$f":"IF(SUM($AW104:EO104)<0,0,IF(SUM($AX104:EO104)+EO104>$AW104,$AW104-SUM($AX104:EO104),EO104))","v":0},{"$f":"IF(SUM($AW104:EP104)<0,0,IF(SUM($AX104:EP104)+EP104>$AW104,$AW104-SUM($AX104:EP104),EP104))","v":0},{"$f":"IF(SUM($AW104:EQ104)<0,0,IF(SUM($AX104:EQ104)+EQ104>$AW104,$AW104-SUM($AX104:EQ104),EQ104))","v":0},{"$f":"IF(SUM($AW104:ER104)<0,0,IF(SUM($AX104:ER104)+ER104>$AW104,$AW104-SUM($AX104:ER104),ER104))","v":0},{"$f":"IF(SUM($AW104:ES104)<0,0,IF(SUM($AX104:ES104)+ES104>$AW104,$AW104-SUM($AX104:ES104),ES104))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,1.1641858333333333E-4,{"$f":"IF(SUM($I105:J105)+J105>$I27,$I27-SUM($I105:J105),J105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:K105)+K105>$I27,$I27-SUM($I105:K105),K105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:L105)+L105>$I27,$I27-SUM($I105:L105),L105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:M105)+M105>$I27,$I27-SUM($I105:M105),M105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:N105)+N105>$I27,$I27-SUM($I105:N105),N105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:O105)+O105>$I27,$I27-SUM($I105:O105),O105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:P105)+P105>$I27,$I27-SUM($I105:P105),P105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:Q105)+Q105>$I27,$I27-SUM($I105:Q105),Q105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:R105)+R105>$I27,$I27-SUM($I105:R105),R105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:S105)+S105>$I27,$I27-SUM($I105:S105),S105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:T105)+T105>$I27,$I27-SUM($I105:T105),T105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:U105)+U105>$I27,$I27-SUM($I105:U105),U105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:V105)+V105>$I27,$I27-SUM($I105:V105),V105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:W105)+W105>$I27,$I27-SUM($I105:W105),W105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:X105)+X105>$I27,$I27-SUM($I105:X105),X105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:Y105)+Y105>$I27,$I27-SUM($I105:Y105),Y105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:Z105)+Z105>$I27,$I27-SUM($I105:Z105),Z105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AA105)+AA105>$I27,$I27-SUM($I105:AA105),AA105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AB105)+AB105>$I27,$I27-SUM($I105:AB105),AB105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AC105)+AC105>$I27,$I27-SUM($I105:AC105),AC105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AD105)+AD105>$I27,$I27-SUM($I105:AD105),AD105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AE105)+AE105>$I27,$I27-SUM($I105:AE105),AE105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AF105)+AF105>$I27,$I27-SUM($I105:AF105),AF105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AG105)+AG105>$I27,$I27-SUM($I105:AG105),AG105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AH105)+AH105>$I27,$I27-SUM($I105:AH105),AH105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AI105)+AI105>$I27,$I27-SUM($I105:AI105),AI105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AJ105)+AJ105>$I27,$I27-SUM($I105:AJ105),AJ105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AK105)+AK105>$I27,$I27-SUM($I105:AK105),AK105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AL105)+AL105>$I27,$I27-SUM($I105:AL105),AL105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AM105)+AM105>$I27,$I27-SUM($I105:AM105),AM105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AN105)+AN105>$I27,$I27-SUM($I105:AN105),AN105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AO105)+AO105>$I27,$I27-SUM($I105:AO105),AO105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AP105)+AP105>$I27,$I27-SUM($I105:AP105),AP105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AQ105)+AQ105>$I27,$I27-SUM($I105:AQ105),AQ105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AR105)+AR105>$I27,$I27-SUM($I105:AR105),AR105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AS105)+AS105>$I27,$I27-SUM($I105:AS105),AS105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AT105)+AT105>$I27,$I27-SUM($I105:AT105),AT105)","v":1.1641858333333333E-4},{"$f":"IF(SUM($I105:AU105)+AU105>$I27,$I27-SUM($I105:AU105),AU105)","v":1.1641858333333333E-4},2.4447902499999969E-3,4.6567433333333274E-4,{"$f":"IF(SUM($AW105:AX105)<0,0,IF(SUM($AX105:AX105)+AX105>$AW105,$AW105-SUM($AX105:AX105),AX105))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW105:AY105)<0,0,IF(SUM($AX105:AY105)+AY105>$AW105,$AW105-SUM($AX105:AY105),AY105))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW105:AZ105)<0,0,IF(SUM($AX105:AZ105)+AZ105>$AW105,$AW105-SUM($AX105:AZ105),AZ105))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW105:BA105)<0,0,IF(SUM($AX105:BA105)+BA105>$AW105,$AW105-SUM($AX105:BA105),BA105))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW105:BB105)<0,0,IF(SUM($AX105:BB105)+BB105>$AW105,$AW105-SUM($AX105:BB105),BB105))","v":1.164185833333331E-4},{"$f":"IF(SUM($AW105:BC105)<0,0,IF(SUM($AX105:BC105)+BC105>$AW105,$AW105-SUM($AX105:BC105),BC105))","v":0},{"$f":"IF(SUM($AW105:BD105)<0,0,IF(SUM($AX105:BD105)+BD105>$AW105,$AW105-SUM($AX105:BD105),BD105))","v":0},{"$f":"IF(SUM($AW105:BE105)<0,0,IF(SUM($AX105:BE105)+BE105>$AW105,$AW105-SUM($AX105:BE105),BE105))","v":0},{"$f":"IF(SUM($AW105:BF105)<0,0,IF(SUM($AX105:BF105)+BF105>$AW105,$AW105-SUM($AX105:BF105),BF105))","v":0},{"$f":"IF(SUM($AW105:BG105)<0,0,IF(SUM($AX105:BG105)+BG105>$AW105,$AW105-SUM($AX105:BG105),BG105))","v":0},{"$f":"IF(SUM($AW105:BH105)<0,0,IF(SUM($AX105:BH105)+BH105>$AW105,$AW105-SUM($AX105:BH105),BH105))","v":0},{"$f":"IF(SUM($AW105:BI105)<0,0,IF(SUM($AX105:BI105)+BI105>$AW105,$AW105-SUM($AX105:BI105),BI105))","v":0},{"$f":"IF(SUM($AW105:BJ105)<0,0,IF(SUM($AX105:BJ105)+BJ105>$AW105,$AW105-SUM($AX105:BJ105),BJ105))","v":0},{"$f":"IF(SUM($AW105:BK105)<0,0,IF(SUM($AX105:BK105)+BK105>$AW105,$AW105-SUM($AX105:BK105),BK105))","v":0},{"$f":"IF(SUM($AW105:BL105)<0,0,IF(SUM($AX105:BL105)+BL105>$AW105,$AW105-SUM($AX105:BL105),BL105))","v":0},{"$f":"IF(SUM($AW105:BM105)<0,0,IF(SUM($AX105:BM105)+BM105>$AW105,$AW105-SUM($AX105:BM105),BM105))","v":0},{"$f":"IF(SUM($AW105:BN105)<0,0,IF(SUM($AX105:BN105)+BN105>$AW105,$AW105-SUM($AX105:BN105),BN105))","v":0},{"$f":"IF(SUM($AW105:BO105)<0,0,IF(SUM($AX105:BO105)+BO105>$AW105,$AW105-SUM($AX105:BO105),BO105))","v":0},{"$f":"IF(SUM($AW105:BP105)<0,0,IF(SUM($AX105:BP105)+BP105>$AW105,$AW105-SUM($AX105:BP105),BP105))","v":0},{"$f":"IF(SUM($AW105:BQ105)<0,0,IF(SUM($AX105:BQ105)+BQ105>$AW105,$AW105-SUM($AX105:BQ105),BQ105))","v":0},{"$f":"IF(SUM($AW105:BR105)<0,0,IF(SUM($AX105:BR105)+BR105>$AW105,$AW105-SUM($AX105:BR105),BR105))","v":0},{"$f":"IF(SUM($AW105:BS105)<0,0,IF(SUM($AX105:BS105)+BS105>$AW105,$AW105-SUM($AX105:BS105),BS105))","v":0},{"$f":"IF(SUM($AW105:BT105)<0,0,IF(SUM($AX105:BT105)+BT105>$AW105,$AW105-SUM($AX105:BT105),BT105))","v":0},{"$f":"IF(SUM($AW105:BU105)<0,0,IF(SUM($AX105:BU105)+BU105>$AW105,$AW105-SUM($AX105:BU105),BU105))","v":0},{"$f":"IF(SUM($AW105:BV105)<0,0,IF(SUM($AX105:BV105)+BV105>$AW105,$AW105-SUM($AX105:BV105),BV105))","v":0},{"$f":"IF(SUM($AW105:BW105)<0,0,IF(SUM($AX105:BW105)+BW105>$AW105,$AW105-SUM($AX105:BW105),BW105))","v":0},{"$f":"IF(SUM($AW105:BX105)<0,0,IF(SUM($AX105:BX105)+BX105>$AW105,$AW105-SUM($AX105:BX105),BX105))","v":0},{"$f":"IF(SUM($AW105:BY105)<0,0,IF(SUM($AX105:BY105)+BY105>$AW105,$AW105-SUM($AX105:BY105),BY105))","v":0},{"$f":"IF(SUM($AW105:BZ105)<0,0,IF(SUM($AX105:BZ105)+BZ105>$AW105,$AW105-SUM($AX105:BZ105),BZ105))","v":0},{"$f":"IF(SUM($AW105:CA105)<0,0,IF(SUM($AX105:CA105)+CA105>$AW105,$AW105-SUM($AX105:CA105),CA105))","v":0},{"$f":"IF(SUM($AW105:CB105)<0,0,IF(SUM($AX105:CB105)+CB105>$AW105,$AW105-SUM($AX105:CB105),CB105))","v":0},{"$f":"IF(SUM($AW105:CC105)<0,0,IF(SUM($AX105:CC105)+CC105>$AW105,$AW105-SUM($AX105:CC105),CC105))","v":0},{"$f":"IF(SUM($AW105:CD105)<0,0,IF(SUM($AX105:CD105)+CD105>$AW105,$AW105-SUM($AX105:CD105),CD105))","v":0},{"$f":"IF(SUM($AW105:CE105)<0,0,IF(SUM($AX105:CE105)+CE105>$AW105,$AW105-SUM($AX105:CE105),CE105))","v":0},{"$f":"IF(SUM($AW105:CF105)<0,0,IF(SUM($AX105:CF105)+CF105>$AW105,$AW105-SUM($AX105:CF105),CF105))","v":0},{"$f":"IF(SUM($AW105:CG105)<0,0,IF(SUM($AX105:CG105)+CG105>$AW105,$AW105-SUM($AX105:CG105),CG105))","v":0},{"$f":"IF(SUM($AW105:CH105)<0,0,IF(SUM($AX105:CH105)+CH105>$AW105,$AW105-SUM($AX105:CH105),CH105))","v":0},{"$f":"IF(SUM($AW105:CI105)<0,0,IF(SUM($AX105:CI105)+CI105>$AW105,$AW105-SUM($AX105:CI105),CI105))","v":0},{"$f":"IF(SUM($AW105:CJ105)<0,0,IF(SUM($AX105:CJ105)+CJ105>$AW105,$AW105-SUM($AX105:CJ105),CJ105))","v":0},{"$f":"IF(SUM($AW105:CK105)<0,0,IF(SUM($AX105:CK105)+CK105>$AW105,$AW105-SUM($AX105:CK105),CK105))","v":0},{"$f":"IF(SUM($AW105:CL105)<0,0,IF(SUM($AX105:CL105)+CL105>$AW105,$AW105-SUM($AX105:CL105),CL105))","v":0},{"$f":"IF(SUM($AW105:CM105)<0,0,IF(SUM($AX105:CM105)+CM105>$AW105,$AW105-SUM($AX105:CM105),CM105))","v":0},{"$f":"IF(SUM($AW105:CN105)<0,0,IF(SUM($AX105:CN105)+CN105>$AW105,$AW105-SUM($AX105:CN105),CN105))","v":0},{"$f":"IF(SUM($AW105:CO105)<0,0,IF(SUM($AX105:CO105)+CO105>$AW105,$AW105-SUM($AX105:CO105),CO105))","v":0},{"$f":"IF(SUM($AW105:CP105)<0,0,IF(SUM($AX105:CP105)+CP105>$AW105,$AW105-SUM($AX105:CP105),CP105))","v":0},{"$f":"IF(SUM($AW105:CQ105)<0,0,IF(SUM($AX105:CQ105)+CQ105>$AW105,$AW105-SUM($AX105:CQ105),CQ105))","v":0},{"$f":"IF(SUM($AW105:CR105)<0,0,IF(SUM($AX105:CR105)+CR105>$AW105,$AW105-SUM($AX105:CR105),CR105))","v":0},{"$f":"IF(SUM($AW105:CS105)<0,0,IF(SUM($AX105:CS105)+CS105>$AW105,$AW105-SUM($AX105:CS105),CS105))","v":0},{"$f":"IF(SUM($AW105:CT105)<0,0,IF(SUM($AX105:CT105)+CT105>$AW105,$AW105-SUM($AX105:CT105),CT105))","v":0},{"$f":"IF(SUM($AW105:CU105)<0,0,IF(SUM($AX105:CU105)+CU105>$AW105,$AW105-SUM($AX105:CU105),CU105))","v":0},{"$f":"IF(SUM($AW105:CV105)<0,0,IF(SUM($AX105:CV105)+CV105>$AW105,$AW105-SUM($AX105:CV105),CV105))","v":0},{"$f":"IF(SUM($AW105:CW105)<0,0,IF(SUM($AX105:CW105)+CW105>$AW105,$AW105-SUM($AX105:CW105),CW105))","v":0},{"$f":"IF(SUM($AW105:CX105)<0,0,IF(SUM($AX105:CX105)+CX105>$AW105,$AW105-SUM($AX105:CX105),CX105))","v":0},{"$f":"IF(SUM($AW105:CY105)<0,0,IF(SUM($AX105:CY105)+CY105>$AW105,$AW105-SUM($AX105:CY105),CY105))","v":0},{"$f":"IF(SUM($AW105:CZ105)<0,0,IF(SUM($AX105:CZ105)+CZ105>$AW105,$AW105-SUM($AX105:CZ105),CZ105))","v":0},{"$f":"IF(SUM($AW105:DA105)<0,0,IF(SUM($AX105:DA105)+DA105>$AW105,$AW105-SUM($AX105:DA105),DA105))","v":0},{"$f":"IF(SUM($AW105:DB105)<0,0,IF(SUM($AX105:DB105)+DB105>$AW105,$AW105-SUM($AX105:DB105),DB105))","v":0},{"$f":"IF(SUM($AW105:DC105)<0,0,IF(SUM($AX105:DC105)+DC105>$AW105,$AW105-SUM($AX105:DC105),DC105))","v":0},{"$f":"IF(SUM($AW105:DD105)<0,0,IF(SUM($AX105:DD105)+DD105>$AW105,$AW105-SUM($AX105:DD105),DD105))","v":0},{"$f":"IF(SUM($AW105:DE105)<0,0,IF(SUM($AX105:DE105)+DE105>$AW105,$AW105-SUM($AX105:DE105),DE105))","v":0},{"$f":"IF(SUM($AW105:DF105)<0,0,IF(SUM($AX105:DF105)+DF105>$AW105,$AW105-SUM($AX105:DF105),DF105))","v":0},{"$f":"IF(SUM($AW105:DG105)<0,0,IF(SUM($AX105:DG105)+DG105>$AW105,$AW105-SUM($AX105:DG105),DG105))","v":0},{"$f":"IF(SUM($AW105:DH105)<0,0,IF(SUM($AX105:DH105)+DH105>$AW105,$AW105-SUM($AX105:DH105),DH105))","v":0},{"$f":"IF(SUM($AW105:DI105)<0,0,IF(SUM($AX105:DI105)+DI105>$AW105,$AW105-SUM($AX105:DI105),DI105))","v":0},{"$f":"IF(SUM($AW105:DJ105)<0,0,IF(SUM($AX105:DJ105)+DJ105>$AW105,$AW105-SUM($AX105:DJ105),DJ105))","v":0},{"$f":"IF(SUM($AW105:DK105)<0,0,IF(SUM($AX105:DK105)+DK105>$AW105,$AW105-SUM($AX105:DK105),DK105))","v":0},{"$f":"IF(SUM($AW105:DL105)<0,0,IF(SUM($AX105:DL105)+DL105>$AW105,$AW105-SUM($AX105:DL105),DL105))","v":0},{"$f":"IF(SUM($AW105:DM105)<0,0,IF(SUM($AX105:DM105)+DM105>$AW105,$AW105-SUM($AX105:DM105),DM105))","v":0},{"$f":"IF(SUM($AW105:DN105)<0,0,IF(SUM($AX105:DN105)+DN105>$AW105,$AW105-SUM($AX105:DN105),DN105))","v":0},{"$f":"IF(SUM($AW105:DO105)<0,0,IF(SUM($AX105:DO105)+DO105>$AW105,$AW105-SUM($AX105:DO105),DO105))","v":0},{"$f":"IF(SUM($AW105:DP105)<0,0,IF(SUM($AX105:DP105)+DP105>$AW105,$AW105-SUM($AX105:DP105),DP105))","v":0},{"$f":"IF(SUM($AW105:DQ105)<0,0,IF(SUM($AX105:DQ105)+DQ105>$AW105,$AW105-SUM($AX105:DQ105),DQ105))","v":0},{"$f":"IF(SUM($AW105:DR105)<0,0,IF(SUM($AX105:DR105)+DR105>$AW105,$AW105-SUM($AX105:DR105),DR105))","v":0},{"$f":"IF(SUM($AW105:DS105)<0,0,IF(SUM($AX105:DS105)+DS105>$AW105,$AW105-SUM($AX105:DS105),DS105))","v":0},{"$f":"IF(SUM($AW105:DT105)<0,0,IF(SUM($AX105:DT105)+DT105>$AW105,$AW105-SUM($AX105:DT105),DT105))","v":0},{"$f":"IF(SUM($AW105:DU105)<0,0,IF(SUM($AX105:DU105)+DU105>$AW105,$AW105-SUM($AX105:DU105),DU105))","v":0},{"$f":"IF(SUM($AW105:DV105)<0,0,IF(SUM($AX105:DV105)+DV105>$AW105,$AW105-SUM($AX105:DV105),DV105))","v":0},{"$f":"IF(SUM($AW105:DW105)<0,0,IF(SUM($AX105:DW105)+DW105>$AW105,$AW105-SUM($AX105:DW105),DW105))","v":0},{"$f":"IF(SUM($AW105:DX105)<0,0,IF(SUM($AX105:DX105)+DX105>$AW105,$AW105-SUM($AX105:DX105),DX105))","v":0},{"$f":"IF(SUM($AW105:DY105)<0,0,IF(SUM($AX105:DY105)+DY105>$AW105,$AW105-SUM($AX105:DY105),DY105))","v":0},{"$f":"IF(SUM($AW105:DZ105)<0,0,IF(SUM($AX105:DZ105)+DZ105>$AW105,$AW105-SUM($AX105:DZ105),DZ105))","v":0},{"$f":"IF(SUM($AW105:EA105)<0,0,IF(SUM($AX105:EA105)+EA105>$AW105,$AW105-SUM($AX105:EA105),EA105))","v":0},{"$f":"IF(SUM($AW105:EB105)<0,0,IF(SUM($AX105:EB105)+EB105>$AW105,$AW105-SUM($AX105:EB105),EB105))","v":0},{"$f":"IF(SUM($AW105:EC105)<0,0,IF(SUM($AX105:EC105)+EC105>$AW105,$AW105-SUM($AX105:EC105),EC105))","v":0},{"$f":"IF(SUM($AW105:ED105)<0,0,IF(SUM($AX105:ED105)+ED105>$AW105,$AW105-SUM($AX105:ED105),ED105))","v":0},{"$f":"IF(SUM($AW105:EE105)<0,0,IF(SUM($AX105:EE105)+EE105>$AW105,$AW105-SUM($AX105:EE105),EE105))","v":0},{"$f":"IF(SUM($AW105:EF105)<0,0,IF(SUM($AX105:EF105)+EF105>$AW105,$AW105-SUM($AX105:EF105),EF105))","v":0},{"$f":"IF(SUM($AW105:EG105)<0,0,IF(SUM($AX105:EG105)+EG105>$AW105,$AW105-SUM($AX105:EG105),EG105))","v":0},{"$f":"IF(SUM($AW105:EH105)<0,0,IF(SUM($AX105:EH105)+EH105>$AW105,$AW105-SUM($AX105:EH105),EH105))","v":0},{"$f":"IF(SUM($AW105:EI105)<0,0,IF(SUM($AX105:EI105)+EI105>$AW105,$AW105-SUM($AX105:EI105),EI105))","v":0},{"$f":"IF(SUM($AW105:EJ105)<0,0,IF(SUM($AX105:EJ105)+EJ105>$AW105,$AW105-SUM($AX105:EJ105),EJ105))","v":0},{"$f":"IF(SUM($AW105:EK105)<0,0,IF(SUM($AX105:EK105)+EK105>$AW105,$AW105-SUM($AX105:EK105),EK105))","v":0},{"$f":"IF(SUM($AW105:EL105)<0,0,IF(SUM($AX105:EL105)+EL105>$AW105,$AW105-SUM($AX105:EL105),EL105))","v":0},{"$f":"IF(SUM($AW105:EM105)<0,0,IF(SUM($AX105:EM105)+EM105>$AW105,$AW105-SUM($AX105:EM105),EM105))","v":0},{"$f":"IF(SUM($AW105:EN105)<0,0,IF(SUM($AX105:EN105)+EN105>$AW105,$AW105-SUM($AX105:EN105),EN105))","v":0},{"$f":"IF(SUM($AW105:EO105)<0,0,IF(SUM($AX105:EO105)+EO105>$AW105,$AW105-SUM($AX105:EO105),EO105))","v":0},{"$f":"IF(SUM($AW105:EP105)<0,0,IF(SUM($AX105:EP105)+EP105>$AW105,$AW105-SUM($AX105:EP105),EP105))","v":0},{"$f":"IF(SUM($AW105:EQ105)<0,0,IF(SUM($AX105:EQ105)+EQ105>$AW105,$AW105-SUM($AX105:EQ105),EQ105))","v":0},{"$f":"IF(SUM($AW105:ER105)<0,0,IF(SUM($AX105:ER105)+ER105>$AW105,$AW105-SUM($AX105:ER105),ER105))","v":0},{"$f":"IF(SUM($AW105:ES105)<0,0,IF(SUM($AX105:ES105)+ES105>$AW105,$AW105-SUM($AX105:ES105),ES105))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,0,{"$f":"IF(SUM($I106:J106)+J106>$I28,$I28-SUM($I106:J106),J106)","v":0},{"$f":"IF(SUM($I106:K106)+K106>$I28,$I28-SUM($I106:K106),K106)","v":0},{"$f":"IF(SUM($I106:L106)+L106>$I28,$I28-SUM($I106:L106),L106)","v":0},{"$f":"IF(SUM($I106:M106)+M106>$I28,$I28-SUM($I106:M106),M106)","v":0},{"$f":"IF(SUM($I106:N106)+N106>$I28,$I28-SUM($I106:N106),N106)","v":0},{"$f":"IF(SUM($I106:O106)+O106>$I28,$I28-SUM($I106:O106),O106)","v":0},{"$f":"IF(SUM($I106:P106)+P106>$I28,$I28-SUM($I106:P106),P106)","v":0},{"$f":"IF(SUM($I106:Q106)+Q106>$I28,$I28-SUM($I106:Q106),Q106)","v":0},{"$f":"IF(SUM($I106:R106)+R106>$I28,$I28-SUM($I106:R106),R106)","v":0},{"$f":"IF(SUM($I106:S106)+S106>$I28,$I28-SUM($I106:S106),S106)","v":0},{"$f":"IF(SUM($I106:T106)+T106>$I28,$I28-SUM($I106:T106),T106)","v":0},{"$f":"IF(SUM($I106:U106)+U106>$I28,$I28-SUM($I106:U106),U106)","v":0},{"$f":"IF(SUM($I106:V106)+V106>$I28,$I28-SUM($I106:V106),V106)","v":0},{"$f":"IF(SUM($I106:W106)+W106>$I28,$I28-SUM($I106:W106),W106)","v":0},{"$f":"IF(SUM($I106:X106)+X106>$I28,$I28-SUM($I106:X106),X106)","v":0},{"$f":"IF(SUM($I106:Y106)+Y106>$I28,$I28-SUM($I106:Y106),Y106)","v":0},{"$f":"IF(SUM($I106:Z106)+Z106>$I28,$I28-SUM($I106:Z106),Z106)","v":0},{"$f":"IF(SUM($I106:AA106)+AA106>$I28,$I28-SUM($I106:AA106),AA106)","v":0},{"$f":"IF(SUM($I106:AB106)+AB106>$I28,$I28-SUM($I106:AB106),AB106)","v":0},{"$f":"IF(SUM($I106:AC106)+AC106>$I28,$I28-SUM($I106:AC106),AC106)","v":0},{"$f":"IF(SUM($I106:AD106)+AD106>$I28,$I28-SUM($I106:AD106),AD106)","v":0},{"$f":"IF(SUM($I106:AE106)+AE106>$I28,$I28-SUM($I106:AE106),AE106)","v":0},{"$f":"IF(SUM($I106:AF106)+AF106>$I28,$I28-SUM($I106:AF106),AF106)","v":0},{"$f":"IF(SUM($I106:AG106)+AG106>$I28,$I28-SUM($I106:AG106),AG106)","v":0},{"$f":"IF(SUM($I106:AH106)+AH106>$I28,$I28-SUM($I106:AH106),AH106)","v":0},{"$f":"IF(SUM($I106:AI106)+AI106>$I28,$I28-SUM($I106:AI106),AI106)","v":0},{"$f":"IF(SUM($I106:AJ106)+AJ106>$I28,$I28-SUM($I106:AJ106),AJ106)","v":0},{"$f":"IF(SUM($I106:AK106)+AK106>$I28,$I28-SUM($I106:AK106),AK106)","v":0},{"$f":"IF(SUM($I106:AL106)+AL106>$I28,$I28-SUM($I106:AL106),AL106)","v":0},{"$f":"IF(SUM($I106:AM106)+AM106>$I28,$I28-SUM($I106:AM106),AM106)","v":0},{"$f":"IF(SUM($I106:AN106)+AN106>$I28,$I28-SUM($I106:AN106),AN106)","v":0},{"$f":"IF(SUM($I106:AO106)+AO106>$I28,$I28-SUM($I106:AO106),AO106)","v":0},{"$f":"IF(SUM($I106:AP106)+AP106>$I28,$I28-SUM($I106:AP106),AP106)","v":0},{"$f":"IF(SUM($I106:AQ106)+AQ106>$I28,$I28-SUM($I106:AQ106),AQ106)","v":0},{"$f":"IF(SUM($I106:AR106)+AR106>$I28,$I28-SUM($I106:AR106),AR106)","v":0},{"$f":"IF(SUM($I106:AS106)+AS106>$I28,$I28-SUM($I106:AS106),AS106)","v":0},{"$f":"IF(SUM($I106:AT106)+AT106>$I28,$I28-SUM($I106:AT106),AT106)","v":0},{"$f":"IF(SUM($I106:AU106)+AU106>$I28,$I28-SUM($I106:AU106),AU106)","v":0},0,0,{"$f":"IF(SUM($AW106:AX106)<0,0,IF(SUM($AX106:AX106)+AX106>$AW106,$AW106-SUM($AX106:AX106),AX106))","v":0},{"$f":"IF(SUM($AW106:AY106)<0,0,IF(SUM($AX106:AY106)+AY106>$AW106,$AW106-SUM($AX106:AY106),AY106))","v":0},{"$f":"IF(SUM($AW106:AZ106)<0,0,IF(SUM($AX106:AZ106)+AZ106>$AW106,$AW106-SUM($AX106:AZ106),AZ106))","v":0},{"$f":"IF(SUM($AW106:BA106)<0,0,IF(SUM($AX106:BA106)+BA106>$AW106,$AW106-SUM($AX106:BA106),BA106))","v":0},{"$f":"IF(SUM($AW106:BB106)<0,0,IF(SUM($AX106:BB106)+BB106>$AW106,$AW106-SUM($AX106:BB106),BB106))","v":0},{"$f":"IF(SUM($AW106:BC106)<0,0,IF(SUM($AX106:BC106)+BC106>$AW106,$AW106-SUM($AX106:BC106),BC106))","v":0},{"$f":"IF(SUM($AW106:BD106)<0,0,IF(SUM($AX106:BD106)+BD106>$AW106,$AW106-SUM($AX106:BD106),BD106))","v":0},{"$f":"IF(SUM($AW106:BE106)<0,0,IF(SUM($AX106:BE106)+BE106>$AW106,$AW106-SUM($AX106:BE106),BE106))","v":0},{"$f":"IF(SUM($AW106:BF106)<0,0,IF(SUM($AX106:BF106)+BF106>$AW106,$AW106-SUM($AX106:BF106),BF106))","v":0},{"$f":"IF(SUM($AW106:BG106)<0,0,IF(SUM($AX106:BG106)+BG106>$AW106,$AW106-SUM($AX106:BG106),BG106))","v":0},{"$f":"IF(SUM($AW106:BH106)<0,0,IF(SUM($AX106:BH106)+BH106>$AW106,$AW106-SUM($AX106:BH106),BH106))","v":0},{"$f":"IF(SUM($AW106:BI106)<0,0,IF(SUM($AX106:BI106)+BI106>$AW106,$AW106-SUM($AX106:BI106),BI106))","v":0},{"$f":"IF(SUM($AW106:BJ106)<0,0,IF(SUM($AX106:BJ106)+BJ106>$AW106,$AW106-SUM($AX106:BJ106),BJ106))","v":0},{"$f":"IF(SUM($AW106:BK106)<0,0,IF(SUM($AX106:BK106)+BK106>$AW106,$AW106-SUM($AX106:BK106),BK106))","v":0},{"$f":"IF(SUM($AW106:BL106)<0,0,IF(SUM($AX106:BL106)+BL106>$AW106,$AW106-SUM($AX106:BL106),BL106))","v":0},{"$f":"IF(SUM($AW106:BM106)<0,0,IF(SUM($AX106:BM106)+BM106>$AW106,$AW106-SUM($AX106:BM106),BM106))","v":0},{"$f":"IF(SUM($AW106:BN106)<0,0,IF(SUM($AX106:BN106)+BN106>$AW106,$AW106-SUM($AX106:BN106),BN106))","v":0},{"$f":"IF(SUM($AW106:BO106)<0,0,IF(SUM($AX106:BO106)+BO106>$AW106,$AW106-SUM($AX106:BO106),BO106))","v":0},{"$f":"IF(SUM($AW106:BP106)<0,0,IF(SUM($AX106:BP106)+BP106>$AW106,$AW106-SUM($AX106:BP106),BP106))","v":0},{"$f":"IF(SUM($AW106:BQ106)<0,0,IF(SUM($AX106:BQ106)+BQ106>$AW106,$AW106-SUM($AX106:BQ106),BQ106))","v":0},{"$f":"IF(SUM($AW106:BR106)<0,0,IF(SUM($AX106:BR106)+BR106>$AW106,$AW106-SUM($AX106:BR106),BR106))","v":0},{"$f":"IF(SUM($AW106:BS106)<0,0,IF(SUM($AX106:BS106)+BS106>$AW106,$AW106-SUM($AX106:BS106),BS106))","v":0},{"$f":"IF(SUM($AW106:BT106)<0,0,IF(SUM($AX106:BT106)+BT106>$AW106,$AW106-SUM($AX106:BT106),BT106))","v":0},{"$f":"IF(SUM($AW106:BU106)<0,0,IF(SUM($AX106:BU106)+BU106>$AW106,$AW106-SUM($AX106:BU106),BU106))","v":0},{"$f":"IF(SUM($AW106:BV106)<0,0,IF(SUM($AX106:BV106)+BV106>$AW106,$AW106-SUM($AX106:BV106),BV106))","v":0},{"$f":"IF(SUM($AW106:BW106)<0,0,IF(SUM($AX106:BW106)+BW106>$AW106,$AW106-SUM($AX106:BW106),BW106))","v":0},{"$f":"IF(SUM($AW106:BX106)<0,0,IF(SUM($AX106:BX106)+BX106>$AW106,$AW106-SUM($AX106:BX106),BX106))","v":0},{"$f":"IF(SUM($AW106:BY106)<0,0,IF(SUM($AX106:BY106)+BY106>$AW106,$AW106-SUM($AX106:BY106),BY106))","v":0},{"$f":"IF(SUM($AW106:BZ106)<0,0,IF(SUM($AX106:BZ106)+BZ106>$AW106,$AW106-SUM($AX106:BZ106),BZ106))","v":0},{"$f":"IF(SUM($AW106:CA106)<0,0,IF(SUM($AX106:CA106)+CA106>$AW106,$AW106-SUM($AX106:CA106),CA106))","v":0},{"$f":"IF(SUM($AW106:CB106)<0,0,IF(SUM($AX106:CB106)+CB106>$AW106,$AW106-SUM($AX106:CB106),CB106))","v":0},{"$f":"IF(SUM($AW106:CC106)<0,0,IF(SUM($AX106:CC106)+CC106>$AW106,$AW106-SUM($AX106:CC106),CC106))","v":0},{"$f":"IF(SUM($AW106:CD106)<0,0,IF(SUM($AX106:CD106)+CD106>$AW106,$AW106-SUM($AX106:CD106),CD106))","v":0},{"$f":"IF(SUM($AW106:CE106)<0,0,IF(SUM($AX106:CE106)+CE106>$AW106,$AW106-SUM($AX106:CE106),CE106))","v":0},{"$f":"IF(SUM($AW106:CF106)<0,0,IF(SUM($AX106:CF106)+CF106>$AW106,$AW106-SUM($AX106:CF106),CF106))","v":0},{"$f":"IF(SUM($AW106:CG106)<0,0,IF(SUM($AX106:CG106)+CG106>$AW106,$AW106-SUM($AX106:CG106),CG106))","v":0},{"$f":"IF(SUM($AW106:CH106)<0,0,IF(SUM($AX106:CH106)+CH106>$AW106,$AW106-SUM($AX106:CH106),CH106))","v":0},{"$f":"IF(SUM($AW106:CI106)<0,0,IF(SUM($AX106:CI106)+CI106>$AW106,$AW106-SUM($AX106:CI106),CI106))","v":0},{"$f":"IF(SUM($AW106:CJ106)<0,0,IF(SUM($AX106:CJ106)+CJ106>$AW106,$AW106-SUM($AX106:CJ106),CJ106))","v":0},{"$f":"IF(SUM($AW106:CK106)<0,0,IF(SUM($AX106:CK106)+CK106>$AW106,$AW106-SUM($AX106:CK106),CK106))","v":0},{"$f":"IF(SUM($AW106:CL106)<0,0,IF(SUM($AX106:CL106)+CL106>$AW106,$AW106-SUM($AX106:CL106),CL106))","v":0},{"$f":"IF(SUM($AW106:CM106)<0,0,IF(SUM($AX106:CM106)+CM106>$AW106,$AW106-SUM($AX106:CM106),CM106))","v":0},{"$f":"IF(SUM($AW106:CN106)<0,0,IF(SUM($AX106:CN106)+CN106>$AW106,$AW106-SUM($AX106:CN106),CN106))","v":0},{"$f":"IF(SUM($AW106:CO106)<0,0,IF(SUM($AX106:CO106)+CO106>$AW106,$AW106-SUM($AX106:CO106),CO106))","v":0},{"$f":"IF(SUM($AW106:CP106)<0,0,IF(SUM($AX106:CP106)+CP106>$AW106,$AW106-SUM($AX106:CP106),CP106))","v":0},{"$f":"IF(SUM($AW106:CQ106)<0,0,IF(SUM($AX106:CQ106)+CQ106>$AW106,$AW106-SUM($AX106:CQ106),CQ106))","v":0},{"$f":"IF(SUM($AW106:CR106)<0,0,IF(SUM($AX106:CR106)+CR106>$AW106,$AW106-SUM($AX106:CR106),CR106))","v":0},{"$f":"IF(SUM($AW106:CS106)<0,0,IF(SUM($AX106:CS106)+CS106>$AW106,$AW106-SUM($AX106:CS106),CS106))","v":0},{"$f":"IF(SUM($AW106:CT106)<0,0,IF(SUM($AX106:CT106)+CT106>$AW106,$AW106-SUM($AX106:CT106),CT106))","v":0},{"$f":"IF(SUM($AW106:CU106)<0,0,IF(SUM($AX106:CU106)+CU106>$AW106,$AW106-SUM($AX106:CU106),CU106))","v":0},{"$f":"IF(SUM($AW106:CV106)<0,0,IF(SUM($AX106:CV106)+CV106>$AW106,$AW106-SUM($AX106:CV106),CV106))","v":0},{"$f":"IF(SUM($AW106:CW106)<0,0,IF(SUM($AX106:CW106)+CW106>$AW106,$AW106-SUM($AX106:CW106),CW106))","v":0},{"$f":"IF(SUM($AW106:CX106)<0,0,IF(SUM($AX106:CX106)+CX106>$AW106,$AW106-SUM($AX106:CX106),CX106))","v":0},{"$f":"IF(SUM($AW106:CY106)<0,0,IF(SUM($AX106:CY106)+CY106>$AW106,$AW106-SUM($AX106:CY106),CY106))","v":0},{"$f":"IF(SUM($AW106:CZ106)<0,0,IF(SUM($AX106:CZ106)+CZ106>$AW106,$AW106-SUM($AX106:CZ106),CZ106))","v":0},{"$f":"IF(SUM($AW106:DA106)<0,0,IF(SUM($AX106:DA106)+DA106>$AW106,$AW106-SUM($AX106:DA106),DA106))","v":0},{"$f":"IF(SUM($AW106:DB106)<0,0,IF(SUM($AX106:DB106)+DB106>$AW106,$AW106-SUM($AX106:DB106),DB106))","v":0},{"$f":"IF(SUM($AW106:DC106)<0,0,IF(SUM($AX106:DC106)+DC106>$AW106,$AW106-SUM($AX106:DC106),DC106))","v":0},{"$f":"IF(SUM($AW106:DD106)<0,0,IF(SUM($AX106:DD106)+DD106>$AW106,$AW106-SUM($AX106:DD106),DD106))","v":0},{"$f":"IF(SUM($AW106:DE106)<0,0,IF(SUM($AX106:DE106)+DE106>$AW106,$AW106-SUM($AX106:DE106),DE106))","v":0},{"$f":"IF(SUM($AW106:DF106)<0,0,IF(SUM($AX106:DF106)+DF106>$AW106,$AW106-SUM($AX106:DF106),DF106))","v":0},{"$f":"IF(SUM($AW106:DG106)<0,0,IF(SUM($AX106:DG106)+DG106>$AW106,$AW106-SUM($AX106:DG106),DG106))","v":0},{"$f":"IF(SUM($AW106:DH106)<0,0,IF(SUM($AX106:DH106)+DH106>$AW106,$AW106-SUM($AX106:DH106),DH106))","v":0},{"$f":"IF(SUM($AW106:DI106)<0,0,IF(SUM($AX106:DI106)+DI106>$AW106,$AW106-SUM($AX106:DI106),DI106))","v":0},{"$f":"IF(SUM($AW106:DJ106)<0,0,IF(SUM($AX106:DJ106)+DJ106>$AW106,$AW106-SUM($AX106:DJ106),DJ106))","v":0},{"$f":"IF(SUM($AW106:DK106)<0,0,IF(SUM($AX106:DK106)+DK106>$AW106,$AW106-SUM($AX106:DK106),DK106))","v":0},{"$f":"IF(SUM($AW106:DL106)<0,0,IF(SUM($AX106:DL106)+DL106>$AW106,$AW106-SUM($AX106:DL106),DL106))","v":0},{"$f":"IF(SUM($AW106:DM106)<0,0,IF(SUM($AX106:DM106)+DM106>$AW106,$AW106-SUM($AX106:DM106),DM106))","v":0},{"$f":"IF(SUM($AW106:DN106)<0,0,IF(SUM($AX106:DN106)+DN106>$AW106,$AW106-SUM($AX106:DN106),DN106))","v":0},{"$f":"IF(SUM($AW106:DO106)<0,0,IF(SUM($AX106:DO106)+DO106>$AW106,$AW106-SUM($AX106:DO106),DO106))","v":0},{"$f":"IF(SUM($AW106:DP106)<0,0,IF(SUM($AX106:DP106)+DP106>$AW106,$AW106-SUM($AX106:DP106),DP106))","v":0},{"$f":"IF(SUM($AW106:DQ106)<0,0,IF(SUM($AX106:DQ106)+DQ106>$AW106,$AW106-SUM($AX106:DQ106),DQ106))","v":0},{"$f":"IF(SUM($AW106:DR106)<0,0,IF(SUM($AX106:DR106)+DR106>$AW106,$AW106-SUM($AX106:DR106),DR106))","v":0},{"$f":"IF(SUM($AW106:DS106)<0,0,IF(SUM($AX106:DS106)+DS106>$AW106,$AW106-SUM($AX106:DS106),DS106))","v":0},{"$f":"IF(SUM($AW106:DT106)<0,0,IF(SUM($AX106:DT106)+DT106>$AW106,$AW106-SUM($AX106:DT106),DT106))","v":0},{"$f":"IF(SUM($AW106:DU106)<0,0,IF(SUM($AX106:DU106)+DU106>$AW106,$AW106-SUM($AX106:DU106),DU106))","v":0},{"$f":"IF(SUM($AW106:DV106)<0,0,IF(SUM($AX106:DV106)+DV106>$AW106,$AW106-SUM($AX106:DV106),DV106))","v":0},{"$f":"IF(SUM($AW106:DW106)<0,0,IF(SUM($AX106:DW106)+DW106>$AW106,$AW106-SUM($AX106:DW106),DW106))","v":0},{"$f":"IF(SUM($AW106:DX106)<0,0,IF(SUM($AX106:DX106)+DX106>$AW106,$AW106-SUM($AX106:DX106),DX106))","v":0},{"$f":"IF(SUM($AW106:DY106)<0,0,IF(SUM($AX106:DY106)+DY106>$AW106,$AW106-SUM($AX106:DY106),DY106))","v":0},{"$f":"IF(SUM($AW106:DZ106)<0,0,IF(SUM($AX106:DZ106)+DZ106>$AW106,$AW106-SUM($AX106:DZ106),DZ106))","v":0},{"$f":"IF(SUM($AW106:EA106)<0,0,IF(SUM($AX106:EA106)+EA106>$AW106,$AW106-SUM($AX106:EA106),EA106))","v":0},{"$f":"IF(SUM($AW106:EB106)<0,0,IF(SUM($AX106:EB106)+EB106>$AW106,$AW106-SUM($AX106:EB106),EB106))","v":0},{"$f":"IF(SUM($AW106:EC106)<0,0,IF(SUM($AX106:EC106)+EC106>$AW106,$AW106-SUM($AX106:EC106),EC106))","v":0},{"$f":"IF(SUM($AW106:ED106)<0,0,IF(SUM($AX106:ED106)+ED106>$AW106,$AW106-SUM($AX106:ED106),ED106))","v":0},{"$f":"IF(SUM($AW106:EE106)<0,0,IF(SUM($AX106:EE106)+EE106>$AW106,$AW106-SUM($AX106:EE106),EE106))","v":0},{"$f":"IF(SUM($AW106:EF106)<0,0,IF(SUM($AX106:EF106)+EF106>$AW106,$AW106-SUM($AX106:EF106),EF106))","v":0},{"$f":"IF(SUM($AW106:EG106)<0,0,IF(SUM($AX106:EG106)+EG106>$AW106,$AW106-SUM($AX106:EG106),EG106))","v":0},{"$f":"IF(SUM($AW106:EH106)<0,0,IF(SUM($AX106:EH106)+EH106>$AW106,$AW106-SUM($AX106:EH106),EH106))","v":0},{"$f":"IF(SUM($AW106:EI106)<0,0,IF(SUM($AX106:EI106)+EI106>$AW106,$AW106-SUM($AX106:EI106),EI106))","v":0},{"$f":"IF(SUM($AW106:EJ106)<0,0,IF(SUM($AX106:EJ106)+EJ106>$AW106,$AW106-SUM($AX106:EJ106),EJ106))","v":0},{"$f":"IF(SUM($AW106:EK106)<0,0,IF(SUM($AX106:EK106)+EK106>$AW106,$AW106-SUM($AX106:EK106),EK106))","v":0},{"$f":"IF(SUM($AW106:EL106)<0,0,IF(SUM($AX106:EL106)+EL106>$AW106,$AW106-SUM($AX106:EL106),EL106))","v":0},{"$f":"IF(SUM($AW106:EM106)<0,0,IF(SUM($AX106:EM106)+EM106>$AW106,$AW106-SUM($AX106:EM106),EM106))","v":0},{"$f":"IF(SUM($AW106:EN106)<0,0,IF(SUM($AX106:EN106)+EN106>$AW106,$AW106-SUM($AX106:EN106),EN106))","v":0},{"$f":"IF(SUM($AW106:EO106)<0,0,IF(SUM($AX106:EO106)+EO106>$AW106,$AW106-SUM($AX106:EO106),EO106))","v":0},{"$f":"IF(SUM($AW106:EP106)<0,0,IF(SUM($AX106:EP106)+EP106>$AW106,$AW106-SUM($AX106:EP106),EP106))","v":0},{"$f":"IF(SUM($AW106:EQ106)<0,0,IF(SUM($AX106:EQ106)+EQ106>$AW106,$AW106-SUM($AX106:EQ106),EQ106))","v":0},{"$f":"IF(SUM($AW106:ER106)<0,0,IF(SUM($AX106:ER106)+ER106>$AW106,$AW106-SUM($AX106:ER106),ER106))","v":0},{"$f":"IF(SUM($AW106:ES106)<0,0,IF(SUM($AX106:ES106)+ES106>$AW106,$AW106-SUM($AX106:ES106),ES106))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,9.1147499999999994E-6,{"$f":"IF(SUM($I107:J107)+J107>$I29,$I29-SUM($I107:J107),J107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:K107)+K107>$I29,$I29-SUM($I107:K107),K107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:L107)+L107>$I29,$I29-SUM($I107:L107),L107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:M107)+M107>$I29,$I29-SUM($I107:M107),M107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:N107)+N107>$I29,$I29-SUM($I107:N107),N107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:O107)+O107>$I29,$I29-SUM($I107:O107),O107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:P107)+P107>$I29,$I29-SUM($I107:P107),P107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:Q107)+Q107>$I29,$I29-SUM($I107:Q107),Q107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:R107)+R107>$I29,$I29-SUM($I107:R107),R107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:S107)+S107>$I29,$I29-SUM($I107:S107),S107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:T107)+T107>$I29,$I29-SUM($I107:T107),T107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:U107)+U107>$I29,$I29-SUM($I107:U107),U107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:V107)+V107>$I29,$I29-SUM($I107:V107),V107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:W107)+W107>$I29,$I29-SUM($I107:W107),W107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:X107)+X107>$I29,$I29-SUM($I107:X107),X107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:Y107)+Y107>$I29,$I29-SUM($I107:Y107),Y107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:Z107)+Z107>$I29,$I29-SUM($I107:Z107),Z107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AA107)+AA107>$I29,$I29-SUM($I107:AA107),AA107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AB107)+AB107>$I29,$I29-SUM($I107:AB107),AB107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AC107)+AC107>$I29,$I29-SUM($I107:AC107),AC107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AD107)+AD107>$I29,$I29-SUM($I107:AD107),AD107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AE107)+AE107>$I29,$I29-SUM($I107:AE107),AE107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AF107)+AF107>$I29,$I29-SUM($I107:AF107),AF107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AG107)+AG107>$I29,$I29-SUM($I107:AG107),AG107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AH107)+AH107>$I29,$I29-SUM($I107:AH107),AH107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AI107)+AI107>$I29,$I29-SUM($I107:AI107),AI107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AJ107)+AJ107>$I29,$I29-SUM($I107:AJ107),AJ107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AK107)+AK107>$I29,$I29-SUM($I107:AK107),AK107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AL107)+AL107>$I29,$I29-SUM($I107:AL107),AL107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AM107)+AM107>$I29,$I29-SUM($I107:AM107),AM107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AN107)+AN107>$I29,$I29-SUM($I107:AN107),AN107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AO107)+AO107>$I29,$I29-SUM($I107:AO107),AO107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AP107)+AP107>$I29,$I29-SUM($I107:AP107),AP107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AQ107)+AQ107>$I29,$I29-SUM($I107:AQ107),AQ107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AR107)+AR107>$I29,$I29-SUM($I107:AR107),AR107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AS107)+AS107>$I29,$I29-SUM($I107:AS107),AS107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AT107)+AT107>$I29,$I29-SUM($I107:AT107),AT107)","v":9.1147499999999994E-6},{"$f":"IF(SUM($I107:AU107)+AU107>$I29,$I29-SUM($I107:AU107),AU107)","v":9.1147499999999994E-6},1.4674747500000001E-3,3.6459000000000004E-5,{"$f":"IF(SUM($AW107:AX107)<0,0,IF(SUM($AX107:AX107)+AX107>$AW107,$AW107-SUM($AX107:AX107),AX107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:AY107)<0,0,IF(SUM($AX107:AY107)+AY107>$AW107,$AW107-SUM($AX107:AY107),AY107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:AZ107)<0,0,IF(SUM($AX107:AZ107)+AZ107>$AW107,$AW107-SUM($AX107:AZ107),AZ107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BA107)<0,0,IF(SUM($AX107:BA107)+BA107>$AW107,$AW107-SUM($AX107:BA107),BA107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BB107)<0,0,IF(SUM($AX107:BB107)+BB107>$AW107,$AW107-SUM($AX107:BB107),BB107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BC107)<0,0,IF(SUM($AX107:BC107)+BC107>$AW107,$AW107-SUM($AX107:BC107),BC107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BD107)<0,0,IF(SUM($AX107:BD107)+BD107>$AW107,$AW107-SUM($AX107:BD107),BD107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BE107)<0,0,IF(SUM($AX107:BE107)+BE107>$AW107,$AW107-SUM($AX107:BE107),BE107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BF107)<0,0,IF(SUM($AX107:BF107)+BF107>$AW107,$AW107-SUM($AX107:BF107),BF107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BG107)<0,0,IF(SUM($AX107:BG107)+BG107>$AW107,$AW107-SUM($AX107:BG107),BG107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BH107)<0,0,IF(SUM($AX107:BH107)+BH107>$AW107,$AW107-SUM($AX107:BH107),BH107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BI107)<0,0,IF(SUM($AX107:BI107)+BI107>$AW107,$AW107-SUM($AX107:BI107),BI107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BJ107)<0,0,IF(SUM($AX107:BJ107)+BJ107>$AW107,$AW107-SUM($AX107:BJ107),BJ107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BK107)<0,0,IF(SUM($AX107:BK107)+BK107>$AW107,$AW107-SUM($AX107:BK107),BK107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BL107)<0,0,IF(SUM($AX107:BL107)+BL107>$AW107,$AW107-SUM($AX107:BL107),BL107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BM107)<0,0,IF(SUM($AX107:BM107)+BM107>$AW107,$AW107-SUM($AX107:BM107),BM107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BN107)<0,0,IF(SUM($AX107:BN107)+BN107>$AW107,$AW107-SUM($AX107:BN107),BN107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BO107)<0,0,IF(SUM($AX107:BO107)+BO107>$AW107,$AW107-SUM($AX107:BO107),BO107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BP107)<0,0,IF(SUM($AX107:BP107)+BP107>$AW107,$AW107-SUM($AX107:BP107),BP107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BQ107)<0,0,IF(SUM($AX107:BQ107)+BQ107>$AW107,$AW107-SUM($AX107:BQ107),BQ107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BR107)<0,0,IF(SUM($AX107:BR107)+BR107>$AW107,$AW107-SUM($AX107:BR107),BR107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BS107)<0,0,IF(SUM($AX107:BS107)+BS107>$AW107,$AW107-SUM($AX107:BS107),BS107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BT107)<0,0,IF(SUM($AX107:BT107)+BT107>$AW107,$AW107-SUM($AX107:BT107),BT107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BU107)<0,0,IF(SUM($AX107:BU107)+BU107>$AW107,$AW107-SUM($AX107:BU107),BU107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BV107)<0,0,IF(SUM($AX107:BV107)+BV107>$AW107,$AW107-SUM($AX107:BV107),BV107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BW107)<0,0,IF(SUM($AX107:BW107)+BW107>$AW107,$AW107-SUM($AX107:BW107),BW107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BX107)<0,0,IF(SUM($AX107:BX107)+BX107>$AW107,$AW107-SUM($AX107:BX107),BX107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BY107)<0,0,IF(SUM($AX107:BY107)+BY107>$AW107,$AW107-SUM($AX107:BY107),BY107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:BZ107)<0,0,IF(SUM($AX107:BZ107)+BZ107>$AW107,$AW107-SUM($AX107:BZ107),BZ107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CA107)<0,0,IF(SUM($AX107:CA107)+CA107>$AW107,$AW107-SUM($AX107:CA107),CA107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CB107)<0,0,IF(SUM($AX107:CB107)+CB107>$AW107,$AW107-SUM($AX107:CB107),CB107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CC107)<0,0,IF(SUM($AX107:CC107)+CC107>$AW107,$AW107-SUM($AX107:CC107),CC107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CD107)<0,0,IF(SUM($AX107:CD107)+CD107>$AW107,$AW107-SUM($AX107:CD107),CD107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CE107)<0,0,IF(SUM($AX107:CE107)+CE107>$AW107,$AW107-SUM($AX107:CE107),CE107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CF107)<0,0,IF(SUM($AX107:CF107)+CF107>$AW107,$AW107-SUM($AX107:CF107),CF107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CG107)<0,0,IF(SUM($AX107:CG107)+CG107>$AW107,$AW107-SUM($AX107:CG107),CG107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CH107)<0,0,IF(SUM($AX107:CH107)+CH107>$AW107,$AW107-SUM($AX107:CH107),CH107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CI107)<0,0,IF(SUM($AX107:CI107)+CI107>$AW107,$AW107-SUM($AX107:CI107),CI107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CJ107)<0,0,IF(SUM($AX107:CJ107)+CJ107>$AW107,$AW107-SUM($AX107:CJ107),CJ107))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW107:CK107)<0,0,IF(SUM($AX107:CK107)+CK107>$AW107,$AW107-SUM($AX107:CK107),CK107))","v":9.1147500000006432E-6},{"$f":"IF(SUM($AW107:CL107)<0,0,IF(SUM($AX107:CL107)+CL107>$AW107,$AW107-SUM($AX107:CL107),CL107))","v":0},{"$f":"IF(SUM($AW107:CM107)<0,0,IF(SUM($AX107:CM107)+CM107>$AW107,$AW107-SUM($AX107:CM107),CM107))","v":0},{"$f":"IF(SUM($AW107:CN107)<0,0,IF(SUM($AX107:CN107)+CN107>$AW107,$AW107-SUM($AX107:CN107),CN107))","v":0},{"$f":"IF(SUM($AW107:CO107)<0,0,IF(SUM($AX107:CO107)+CO107>$AW107,$AW107-SUM($AX107:CO107),CO107))","v":0},{"$f":"IF(SUM($AW107:CP107)<0,0,IF(SUM($AX107:CP107)+CP107>$AW107,$AW107-SUM($AX107:CP107),CP107))","v":0},{"$f":"IF(SUM($AW107:CQ107)<0,0,IF(SUM($AX107:CQ107)+CQ107>$AW107,$AW107-SUM($AX107:CQ107),CQ107))","v":0},{"$f":"IF(SUM($AW107:CR107)<0,0,IF(SUM($AX107:CR107)+CR107>$AW107,$AW107-SUM($AX107:CR107),CR107))","v":0},{"$f":"IF(SUM($AW107:CS107)<0,0,IF(SUM($AX107:CS107)+CS107>$AW107,$AW107-SUM($AX107:CS107),CS107))","v":0},{"$f":"IF(SUM($AW107:CT107)<0,0,IF(SUM($AX107:CT107)+CT107>$AW107,$AW107-SUM($AX107:CT107),CT107))","v":0},{"$f":"IF(SUM($AW107:CU107)<0,0,IF(SUM($AX107:CU107)+CU107>$AW107,$AW107-SUM($AX107:CU107),CU107))","v":0},{"$f":"IF(SUM($AW107:CV107)<0,0,IF(SUM($AX107:CV107)+CV107>$AW107,$AW107-SUM($AX107:CV107),CV107))","v":0},{"$f":"IF(SUM($AW107:CW107)<0,0,IF(SUM($AX107:CW107)+CW107>$AW107,$AW107-SUM($AX107:CW107),CW107))","v":0},{"$f":"IF(SUM($AW107:CX107)<0,0,IF(SUM($AX107:CX107)+CX107>$AW107,$AW107-SUM($AX107:CX107),CX107))","v":0},{"$f":"IF(SUM($AW107:CY107)<0,0,IF(SUM($AX107:CY107)+CY107>$AW107,$AW107-SUM($AX107:CY107),CY107))","v":0},{"$f":"IF(SUM($AW107:CZ107)<0,0,IF(SUM($AX107:CZ107)+CZ107>$AW107,$AW107-SUM($AX107:CZ107),CZ107))","v":0},{"$f":"IF(SUM($AW107:DA107)<0,0,IF(SUM($AX107:DA107)+DA107>$AW107,$AW107-SUM($AX107:DA107),DA107))","v":0},{"$f":"IF(SUM($AW107:DB107)<0,0,IF(SUM($AX107:DB107)+DB107>$AW107,$AW107-SUM($AX107:DB107),DB107))","v":0},{"$f":"IF(SUM($AW107:DC107)<0,0,IF(SUM($AX107:DC107)+DC107>$AW107,$AW107-SUM($AX107:DC107),DC107))","v":0},{"$f":"IF(SUM($AW107:DD107)<0,0,IF(SUM($AX107:DD107)+DD107>$AW107,$AW107-SUM($AX107:DD107),DD107))","v":0},{"$f":"IF(SUM($AW107:DE107)<0,0,IF(SUM($AX107:DE107)+DE107>$AW107,$AW107-SUM($AX107:DE107),DE107))","v":0},{"$f":"IF(SUM($AW107:DF107)<0,0,IF(SUM($AX107:DF107)+DF107>$AW107,$AW107-SUM($AX107:DF107),DF107))","v":0},{"$f":"IF(SUM($AW107:DG107)<0,0,IF(SUM($AX107:DG107)+DG107>$AW107,$AW107-SUM($AX107:DG107),DG107))","v":0},{"$f":"IF(SUM($AW107:DH107)<0,0,IF(SUM($AX107:DH107)+DH107>$AW107,$AW107-SUM($AX107:DH107),DH107))","v":0},{"$f":"IF(SUM($AW107:DI107)<0,0,IF(SUM($AX107:DI107)+DI107>$AW107,$AW107-SUM($AX107:DI107),DI107))","v":0},{"$f":"IF(SUM($AW107:DJ107)<0,0,IF(SUM($AX107:DJ107)+DJ107>$AW107,$AW107-SUM($AX107:DJ107),DJ107))","v":0},{"$f":"IF(SUM($AW107:DK107)<0,0,IF(SUM($AX107:DK107)+DK107>$AW107,$AW107-SUM($AX107:DK107),DK107))","v":0},{"$f":"IF(SUM($AW107:DL107)<0,0,IF(SUM($AX107:DL107)+DL107>$AW107,$AW107-SUM($AX107:DL107),DL107))","v":0},{"$f":"IF(SUM($AW107:DM107)<0,0,IF(SUM($AX107:DM107)+DM107>$AW107,$AW107-SUM($AX107:DM107),DM107))","v":0},{"$f":"IF(SUM($AW107:DN107)<0,0,IF(SUM($AX107:DN107)+DN107>$AW107,$AW107-SUM($AX107:DN107),DN107))","v":0},{"$f":"IF(SUM($AW107:DO107)<0,0,IF(SUM($AX107:DO107)+DO107>$AW107,$AW107-SUM($AX107:DO107),DO107))","v":0},{"$f":"IF(SUM($AW107:DP107)<0,0,IF(SUM($AX107:DP107)+DP107>$AW107,$AW107-SUM($AX107:DP107),DP107))","v":0},{"$f":"IF(SUM($AW107:DQ107)<0,0,IF(SUM($AX107:DQ107)+DQ107>$AW107,$AW107-SUM($AX107:DQ107),DQ107))","v":0},{"$f":"IF(SUM($AW107:DR107)<0,0,IF(SUM($AX107:DR107)+DR107>$AW107,$AW107-SUM($AX107:DR107),DR107))","v":0},{"$f":"IF(SUM($AW107:DS107)<0,0,IF(SUM($AX107:DS107)+DS107>$AW107,$AW107-SUM($AX107:DS107),DS107))","v":0},{"$f":"IF(SUM($AW107:DT107)<0,0,IF(SUM($AX107:DT107)+DT107>$AW107,$AW107-SUM($AX107:DT107),DT107))","v":0},{"$f":"IF(SUM($AW107:DU107)<0,0,IF(SUM($AX107:DU107)+DU107>$AW107,$AW107-SUM($AX107:DU107),DU107))","v":0},{"$f":"IF(SUM($AW107:DV107)<0,0,IF(SUM($AX107:DV107)+DV107>$AW107,$AW107-SUM($AX107:DV107),DV107))","v":0},{"$f":"IF(SUM($AW107:DW107)<0,0,IF(SUM($AX107:DW107)+DW107>$AW107,$AW107-SUM($AX107:DW107),DW107))","v":0},{"$f":"IF(SUM($AW107:DX107)<0,0,IF(SUM($AX107:DX107)+DX107>$AW107,$AW107-SUM($AX107:DX107),DX107))","v":0},{"$f":"IF(SUM($AW107:DY107)<0,0,IF(SUM($AX107:DY107)+DY107>$AW107,$AW107-SUM($AX107:DY107),DY107))","v":0},{"$f":"IF(SUM($AW107:DZ107)<0,0,IF(SUM($AX107:DZ107)+DZ107>$AW107,$AW107-SUM($AX107:DZ107),DZ107))","v":0},{"$f":"IF(SUM($AW107:EA107)<0,0,IF(SUM($AX107:EA107)+EA107>$AW107,$AW107-SUM($AX107:EA107),EA107))","v":0},{"$f":"IF(SUM($AW107:EB107)<0,0,IF(SUM($AX107:EB107)+EB107>$AW107,$AW107-SUM($AX107:EB107),EB107))","v":0},{"$f":"IF(SUM($AW107:EC107)<0,0,IF(SUM($AX107:EC107)+EC107>$AW107,$AW107-SUM($AX107:EC107),EC107))","v":0},{"$f":"IF(SUM($AW107:ED107)<0,0,IF(SUM($AX107:ED107)+ED107>$AW107,$AW107-SUM($AX107:ED107),ED107))","v":0},{"$f":"IF(SUM($AW107:EE107)<0,0,IF(SUM($AX107:EE107)+EE107>$AW107,$AW107-SUM($AX107:EE107),EE107))","v":0},{"$f":"IF(SUM($AW107:EF107)<0,0,IF(SUM($AX107:EF107)+EF107>$AW107,$AW107-SUM($AX107:EF107),EF107))","v":0},{"$f":"IF(SUM($AW107:EG107)<0,0,IF(SUM($AX107:EG107)+EG107>$AW107,$AW107-SUM($AX107:EG107),EG107))","v":0},{"$f":"IF(SUM($AW107:EH107)<0,0,IF(SUM($AX107:EH107)+EH107>$AW107,$AW107-SUM($AX107:EH107),EH107))","v":0},{"$f":"IF(SUM($AW107:EI107)<0,0,IF(SUM($AX107:EI107)+EI107>$AW107,$AW107-SUM($AX107:EI107),EI107))","v":0},{"$f":"IF(SUM($AW107:EJ107)<0,0,IF(SUM($AX107:EJ107)+EJ107>$AW107,$AW107-SUM($AX107:EJ107),EJ107))","v":0},{"$f":"IF(SUM($AW107:EK107)<0,0,IF(SUM($AX107:EK107)+EK107>$AW107,$AW107-SUM($AX107:EK107),EK107))","v":0},{"$f":"IF(SUM($AW107:EL107)<0,0,IF(SUM($AX107:EL107)+EL107>$AW107,$AW107-SUM($AX107:EL107),EL107))","v":0},{"$f":"IF(SUM($AW107:EM107)<0,0,IF(SUM($AX107:EM107)+EM107>$AW107,$AW107-SUM($AX107:EM107),EM107))","v":0},{"$f":"IF(SUM($AW107:EN107)<0,0,IF(SUM($AX107:EN107)+EN107>$AW107,$AW107-SUM($AX107:EN107),EN107))","v":0},{"$f":"IF(SUM($AW107:EO107)<0,0,IF(SUM($AX107:EO107)+EO107>$AW107,$AW107-SUM($AX107:EO107),EO107))","v":0},{"$f":"IF(SUM($AW107:EP107)<0,0,IF(SUM($AX107:EP107)+EP107>$AW107,$AW107-SUM($AX107:EP107),EP107))","v":0},{"$f":"IF(SUM($AW107:EQ107)<0,0,IF(SUM($AX107:EQ107)+EQ107>$AW107,$AW107-SUM($AX107:EQ107),EQ107))","v":0},{"$f":"IF(SUM($AW107:ER107)<0,0,IF(SUM($AX107:ER107)+ER107>$AW107,$AW107-SUM($AX107:ER107),ER107))","v":0},{"$f":"IF(SUM($AW107:ES107)<0,0,IF(SUM($AX107:ES107)+ES107>$AW107,$AW107-SUM($AX107:ES107),ES107))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,3.3889508125000004E-3,{"$f":"IF(SUM($I108:J108)+J108>$I30,$I30-SUM($I108:J108),J108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:K108)+K108>$I30,$I30-SUM($I108:K108),K108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:L108)+L108>$I30,$I30-SUM($I108:L108),L108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:M108)+M108>$I30,$I30-SUM($I108:M108),M108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:N108)+N108>$I30,$I30-SUM($I108:N108),N108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:O108)+O108>$I30,$I30-SUM($I108:O108),O108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:P108)+P108>$I30,$I30-SUM($I108:P108),P108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:Q108)+Q108>$I30,$I30-SUM($I108:Q108),Q108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:R108)+R108>$I30,$I30-SUM($I108:R108),R108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:S108)+S108>$I30,$I30-SUM($I108:S108),S108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:T108)+T108>$I30,$I30-SUM($I108:T108),T108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:U108)+U108>$I30,$I30-SUM($I108:U108),U108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:V108)+V108>$I30,$I30-SUM($I108:V108),V108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:W108)+W108>$I30,$I30-SUM($I108:W108),W108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:X108)+X108>$I30,$I30-SUM($I108:X108),X108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:Y108)+Y108>$I30,$I30-SUM($I108:Y108),Y108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:Z108)+Z108>$I30,$I30-SUM($I108:Z108),Z108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AA108)+AA108>$I30,$I30-SUM($I108:AA108),AA108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AB108)+AB108>$I30,$I30-SUM($I108:AB108),AB108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AC108)+AC108>$I30,$I30-SUM($I108:AC108),AC108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AD108)+AD108>$I30,$I30-SUM($I108:AD108),AD108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AE108)+AE108>$I30,$I30-SUM($I108:AE108),AE108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AF108)+AF108>$I30,$I30-SUM($I108:AF108),AF108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AG108)+AG108>$I30,$I30-SUM($I108:AG108),AG108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AH108)+AH108>$I30,$I30-SUM($I108:AH108),AH108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AI108)+AI108>$I30,$I30-SUM($I108:AI108),AI108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AJ108)+AJ108>$I30,$I30-SUM($I108:AJ108),AJ108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AK108)+AK108>$I30,$I30-SUM($I108:AK108),AK108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AL108)+AL108>$I30,$I30-SUM($I108:AL108),AL108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AM108)+AM108>$I30,$I30-SUM($I108:AM108),AM108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AN108)+AN108>$I30,$I30-SUM($I108:AN108),AN108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AO108)+AO108>$I30,$I30-SUM($I108:AO108),AO108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AP108)+AP108>$I30,$I30-SUM($I108:AP108),AP108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AQ108)+AQ108>$I30,$I30-SUM($I108:AQ108),AQ108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AR108)+AR108>$I30,$I30-SUM($I108:AR108),AR108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AS108)+AS108>$I30,$I30-SUM($I108:AS108),AS108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AT108)+AT108>$I30,$I30-SUM($I108:AT108),AT108)","v":3.3889508125000004E-3},{"$f":"IF(SUM($I108:AU108)+AU108>$I30,$I30-SUM($I108:AU108),AU108)","v":3.3889508125000004E-3},3.3889508124999856E-3,3.3889508124999856E-3,{"$f":"IF(SUM($AW108:AX108)<0,0,IF(SUM($AX108:AX108)+AX108>$AW108,$AW108-SUM($AX108:AX108),AX108))","v":0},{"$f":"IF(SUM($AW108:AY108)<0,0,IF(SUM($AX108:AY108)+AY108>$AW108,$AW108-SUM($AX108:AY108),AY108))","v":0},{"$f":"IF(SUM($AW108:AZ108)<0,0,IF(SUM($AX108:AZ108)+AZ108>$AW108,$AW108-SUM($AX108:AZ108),AZ108))","v":0},{"$f":"IF(SUM($AW108:BA108)<0,0,IF(SUM($AX108:BA108)+BA108>$AW108,$AW108-SUM($AX108:BA108),BA108))","v":0},{"$f":"IF(SUM($AW108:BB108)<0,0,IF(SUM($AX108:BB108)+BB108>$AW108,$AW108-SUM($AX108:BB108),BB108))","v":0},{"$f":"IF(SUM($AW108:BC108)<0,0,IF(SUM($AX108:BC108)+BC108>$AW108,$AW108-SUM($AX108:BC108),BC108))","v":0},{"$f":"IF(SUM($AW108:BD108)<0,0,IF(SUM($AX108:BD108)+BD108>$AW108,$AW108-SUM($AX108:BD108),BD108))","v":0},{"$f":"IF(SUM($AW108:BE108)<0,0,IF(SUM($AX108:BE108)+BE108>$AW108,$AW108-SUM($AX108:BE108),BE108))","v":0},{"$f":"IF(SUM($AW108:BF108)<0,0,IF(SUM($AX108:BF108)+BF108>$AW108,$AW108-SUM($AX108:BF108),BF108))","v":0},{"$f":"IF(SUM($AW108:BG108)<0,0,IF(SUM($AX108:BG108)+BG108>$AW108,$AW108-SUM($AX108:BG108),BG108))","v":0},{"$f":"IF(SUM($AW108:BH108)<0,0,IF(SUM($AX108:BH108)+BH108>$AW108,$AW108-SUM($AX108:BH108),BH108))","v":0},{"$f":"IF(SUM($AW108:BI108)<0,0,IF(SUM($AX108:BI108)+BI108>$AW108,$AW108-SUM($AX108:BI108),BI108))","v":0},{"$f":"IF(SUM($AW108:BJ108)<0,0,IF(SUM($AX108:BJ108)+BJ108>$AW108,$AW108-SUM($AX108:BJ108),BJ108))","v":0},{"$f":"IF(SUM($AW108:BK108)<0,0,IF(SUM($AX108:BK108)+BK108>$AW108,$AW108-SUM($AX108:BK108),BK108))","v":0},{"$f":"IF(SUM($AW108:BL108)<0,0,IF(SUM($AX108:BL108)+BL108>$AW108,$AW108-SUM($AX108:BL108),BL108))","v":0},{"$f":"IF(SUM($AW108:BM108)<0,0,IF(SUM($AX108:BM108)+BM108>$AW108,$AW108-SUM($AX108:BM108),BM108))","v":0},{"$f":"IF(SUM($AW108:BN108)<0,0,IF(SUM($AX108:BN108)+BN108>$AW108,$AW108-SUM($AX108:BN108),BN108))","v":0},{"$f":"IF(SUM($AW108:BO108)<0,0,IF(SUM($AX108:BO108)+BO108>$AW108,$AW108-SUM($AX108:BO108),BO108))","v":0},{"$f":"IF(SUM($AW108:BP108)<0,0,IF(SUM($AX108:BP108)+BP108>$AW108,$AW108-SUM($AX108:BP108),BP108))","v":0},{"$f":"IF(SUM($AW108:BQ108)<0,0,IF(SUM($AX108:BQ108)+BQ108>$AW108,$AW108-SUM($AX108:BQ108),BQ108))","v":0},{"$f":"IF(SUM($AW108:BR108)<0,0,IF(SUM($AX108:BR108)+BR108>$AW108,$AW108-SUM($AX108:BR108),BR108))","v":0},{"$f":"IF(SUM($AW108:BS108)<0,0,IF(SUM($AX108:BS108)+BS108>$AW108,$AW108-SUM($AX108:BS108),BS108))","v":0},{"$f":"IF(SUM($AW108:BT108)<0,0,IF(SUM($AX108:BT108)+BT108>$AW108,$AW108-SUM($AX108:BT108),BT108))","v":0},{"$f":"IF(SUM($AW108:BU108)<0,0,IF(SUM($AX108:BU108)+BU108>$AW108,$AW108-SUM($AX108:BU108),BU108))","v":0},{"$f":"IF(SUM($AW108:BV108)<0,0,IF(SUM($AX108:BV108)+BV108>$AW108,$AW108-SUM($AX108:BV108),BV108))","v":0},{"$f":"IF(SUM($AW108:BW108)<0,0,IF(SUM($AX108:BW108)+BW108>$AW108,$AW108-SUM($AX108:BW108),BW108))","v":0},{"$f":"IF(SUM($AW108:BX108)<0,0,IF(SUM($AX108:BX108)+BX108>$AW108,$AW108-SUM($AX108:BX108),BX108))","v":0},{"$f":"IF(SUM($AW108:BY108)<0,0,IF(SUM($AX108:BY108)+BY108>$AW108,$AW108-SUM($AX108:BY108),BY108))","v":0},{"$f":"IF(SUM($AW108:BZ108)<0,0,IF(SUM($AX108:BZ108)+BZ108>$AW108,$AW108-SUM($AX108:BZ108),BZ108))","v":0},{"$f":"IF(SUM($AW108:CA108)<0,0,IF(SUM($AX108:CA108)+CA108>$AW108,$AW108-SUM($AX108:CA108),CA108))","v":0},{"$f":"IF(SUM($AW108:CB108)<0,0,IF(SUM($AX108:CB108)+CB108>$AW108,$AW108-SUM($AX108:CB108),CB108))","v":0},{"$f":"IF(SUM($AW108:CC108)<0,0,IF(SUM($AX108:CC108)+CC108>$AW108,$AW108-SUM($AX108:CC108),CC108))","v":0},{"$f":"IF(SUM($AW108:CD108)<0,0,IF(SUM($AX108:CD108)+CD108>$AW108,$AW108-SUM($AX108:CD108),CD108))","v":0},{"$f":"IF(SUM($AW108:CE108)<0,0,IF(SUM($AX108:CE108)+CE108>$AW108,$AW108-SUM($AX108:CE108),CE108))","v":0},{"$f":"IF(SUM($AW108:CF108)<0,0,IF(SUM($AX108:CF108)+CF108>$AW108,$AW108-SUM($AX108:CF108),CF108))","v":0},{"$f":"IF(SUM($AW108:CG108)<0,0,IF(SUM($AX108:CG108)+CG108>$AW108,$AW108-SUM($AX108:CG108),CG108))","v":0},{"$f":"IF(SUM($AW108:CH108)<0,0,IF(SUM($AX108:CH108)+CH108>$AW108,$AW108-SUM($AX108:CH108),CH108))","v":0},{"$f":"IF(SUM($AW108:CI108)<0,0,IF(SUM($AX108:CI108)+CI108>$AW108,$AW108-SUM($AX108:CI108),CI108))","v":0},{"$f":"IF(SUM($AW108:CJ108)<0,0,IF(SUM($AX108:CJ108)+CJ108>$AW108,$AW108-SUM($AX108:CJ108),CJ108))","v":0},{"$f":"IF(SUM($AW108:CK108)<0,0,IF(SUM($AX108:CK108)+CK108>$AW108,$AW108-SUM($AX108:CK108),CK108))","v":0},{"$f":"IF(SUM($AW108:CL108)<0,0,IF(SUM($AX108:CL108)+CL108>$AW108,$AW108-SUM($AX108:CL108),CL108))","v":0},{"$f":"IF(SUM($AW108:CM108)<0,0,IF(SUM($AX108:CM108)+CM108>$AW108,$AW108-SUM($AX108:CM108),CM108))","v":0},{"$f":"IF(SUM($AW108:CN108)<0,0,IF(SUM($AX108:CN108)+CN108>$AW108,$AW108-SUM($AX108:CN108),CN108))","v":0},{"$f":"IF(SUM($AW108:CO108)<0,0,IF(SUM($AX108:CO108)+CO108>$AW108,$AW108-SUM($AX108:CO108),CO108))","v":0},{"$f":"IF(SUM($AW108:CP108)<0,0,IF(SUM($AX108:CP108)+CP108>$AW108,$AW108-SUM($AX108:CP108),CP108))","v":0},{"$f":"IF(SUM($AW108:CQ108)<0,0,IF(SUM($AX108:CQ108)+CQ108>$AW108,$AW108-SUM($AX108:CQ108),CQ108))","v":0},{"$f":"IF(SUM($AW108:CR108)<0,0,IF(SUM($AX108:CR108)+CR108>$AW108,$AW108-SUM($AX108:CR108),CR108))","v":0},{"$f":"IF(SUM($AW108:CS108)<0,0,IF(SUM($AX108:CS108)+CS108>$AW108,$AW108-SUM($AX108:CS108),CS108))","v":0},{"$f":"IF(SUM($AW108:CT108)<0,0,IF(SUM($AX108:CT108)+CT108>$AW108,$AW108-SUM($AX108:CT108),CT108))","v":0},{"$f":"IF(SUM($AW108:CU108)<0,0,IF(SUM($AX108:CU108)+CU108>$AW108,$AW108-SUM($AX108:CU108),CU108))","v":0},{"$f":"IF(SUM($AW108:CV108)<0,0,IF(SUM($AX108:CV108)+CV108>$AW108,$AW108-SUM($AX108:CV108),CV108))","v":0},{"$f":"IF(SUM($AW108:CW108)<0,0,IF(SUM($AX108:CW108)+CW108>$AW108,$AW108-SUM($AX108:CW108),CW108))","v":0},{"$f":"IF(SUM($AW108:CX108)<0,0,IF(SUM($AX108:CX108)+CX108>$AW108,$AW108-SUM($AX108:CX108),CX108))","v":0},{"$f":"IF(SUM($AW108:CY108)<0,0,IF(SUM($AX108:CY108)+CY108>$AW108,$AW108-SUM($AX108:CY108),CY108))","v":0},{"$f":"IF(SUM($AW108:CZ108)<0,0,IF(SUM($AX108:CZ108)+CZ108>$AW108,$AW108-SUM($AX108:CZ108),CZ108))","v":0},{"$f":"IF(SUM($AW108:DA108)<0,0,IF(SUM($AX108:DA108)+DA108>$AW108,$AW108-SUM($AX108:DA108),DA108))","v":0},{"$f":"IF(SUM($AW108:DB108)<0,0,IF(SUM($AX108:DB108)+DB108>$AW108,$AW108-SUM($AX108:DB108),DB108))","v":0},{"$f":"IF(SUM($AW108:DC108)<0,0,IF(SUM($AX108:DC108)+DC108>$AW108,$AW108-SUM($AX108:DC108),DC108))","v":0},{"$f":"IF(SUM($AW108:DD108)<0,0,IF(SUM($AX108:DD108)+DD108>$AW108,$AW108-SUM($AX108:DD108),DD108))","v":0},{"$f":"IF(SUM($AW108:DE108)<0,0,IF(SUM($AX108:DE108)+DE108>$AW108,$AW108-SUM($AX108:DE108),DE108))","v":0},{"$f":"IF(SUM($AW108:DF108)<0,0,IF(SUM($AX108:DF108)+DF108>$AW108,$AW108-SUM($AX108:DF108),DF108))","v":0},{"$f":"IF(SUM($AW108:DG108)<0,0,IF(SUM($AX108:DG108)+DG108>$AW108,$AW108-SUM($AX108:DG108),DG108))","v":0},{"$f":"IF(SUM($AW108:DH108)<0,0,IF(SUM($AX108:DH108)+DH108>$AW108,$AW108-SUM($AX108:DH108),DH108))","v":0},{"$f":"IF(SUM($AW108:DI108)<0,0,IF(SUM($AX108:DI108)+DI108>$AW108,$AW108-SUM($AX108:DI108),DI108))","v":0},{"$f":"IF(SUM($AW108:DJ108)<0,0,IF(SUM($AX108:DJ108)+DJ108>$AW108,$AW108-SUM($AX108:DJ108),DJ108))","v":0},{"$f":"IF(SUM($AW108:DK108)<0,0,IF(SUM($AX108:DK108)+DK108>$AW108,$AW108-SUM($AX108:DK108),DK108))","v":0},{"$f":"IF(SUM($AW108:DL108)<0,0,IF(SUM($AX108:DL108)+DL108>$AW108,$AW108-SUM($AX108:DL108),DL108))","v":0},{"$f":"IF(SUM($AW108:DM108)<0,0,IF(SUM($AX108:DM108)+DM108>$AW108,$AW108-SUM($AX108:DM108),DM108))","v":0},{"$f":"IF(SUM($AW108:DN108)<0,0,IF(SUM($AX108:DN108)+DN108>$AW108,$AW108-SUM($AX108:DN108),DN108))","v":0},{"$f":"IF(SUM($AW108:DO108)<0,0,IF(SUM($AX108:DO108)+DO108>$AW108,$AW108-SUM($AX108:DO108),DO108))","v":0},{"$f":"IF(SUM($AW108:DP108)<0,0,IF(SUM($AX108:DP108)+DP108>$AW108,$AW108-SUM($AX108:DP108),DP108))","v":0},{"$f":"IF(SUM($AW108:DQ108)<0,0,IF(SUM($AX108:DQ108)+DQ108>$AW108,$AW108-SUM($AX108:DQ108),DQ108))","v":0},{"$f":"IF(SUM($AW108:DR108)<0,0,IF(SUM($AX108:DR108)+DR108>$AW108,$AW108-SUM($AX108:DR108),DR108))","v":0},{"$f":"IF(SUM($AW108:DS108)<0,0,IF(SUM($AX108:DS108)+DS108>$AW108,$AW108-SUM($AX108:DS108),DS108))","v":0},{"$f":"IF(SUM($AW108:DT108)<0,0,IF(SUM($AX108:DT108)+DT108>$AW108,$AW108-SUM($AX108:DT108),DT108))","v":0},{"$f":"IF(SUM($AW108:DU108)<0,0,IF(SUM($AX108:DU108)+DU108>$AW108,$AW108-SUM($AX108:DU108),DU108))","v":0},{"$f":"IF(SUM($AW108:DV108)<0,0,IF(SUM($AX108:DV108)+DV108>$AW108,$AW108-SUM($AX108:DV108),DV108))","v":0},{"$f":"IF(SUM($AW108:DW108)<0,0,IF(SUM($AX108:DW108)+DW108>$AW108,$AW108-SUM($AX108:DW108),DW108))","v":0},{"$f":"IF(SUM($AW108:DX108)<0,0,IF(SUM($AX108:DX108)+DX108>$AW108,$AW108-SUM($AX108:DX108),DX108))","v":0},{"$f":"IF(SUM($AW108:DY108)<0,0,IF(SUM($AX108:DY108)+DY108>$AW108,$AW108-SUM($AX108:DY108),DY108))","v":0},{"$f":"IF(SUM($AW108:DZ108)<0,0,IF(SUM($AX108:DZ108)+DZ108>$AW108,$AW108-SUM($AX108:DZ108),DZ108))","v":0},{"$f":"IF(SUM($AW108:EA108)<0,0,IF(SUM($AX108:EA108)+EA108>$AW108,$AW108-SUM($AX108:EA108),EA108))","v":0},{"$f":"IF(SUM($AW108:EB108)<0,0,IF(SUM($AX108:EB108)+EB108>$AW108,$AW108-SUM($AX108:EB108),EB108))","v":0},{"$f":"IF(SUM($AW108:EC108)<0,0,IF(SUM($AX108:EC108)+EC108>$AW108,$AW108-SUM($AX108:EC108),EC108))","v":0},{"$f":"IF(SUM($AW108:ED108)<0,0,IF(SUM($AX108:ED108)+ED108>$AW108,$AW108-SUM($AX108:ED108),ED108))","v":0},{"$f":"IF(SUM($AW108:EE108)<0,0,IF(SUM($AX108:EE108)+EE108>$AW108,$AW108-SUM($AX108:EE108),EE108))","v":0},{"$f":"IF(SUM($AW108:EF108)<0,0,IF(SUM($AX108:EF108)+EF108>$AW108,$AW108-SUM($AX108:EF108),EF108))","v":0},{"$f":"IF(SUM($AW108:EG108)<0,0,IF(SUM($AX108:EG108)+EG108>$AW108,$AW108-SUM($AX108:EG108),EG108))","v":0},{"$f":"IF(SUM($AW108:EH108)<0,0,IF(SUM($AX108:EH108)+EH108>$AW108,$AW108-SUM($AX108:EH108),EH108))","v":0},{"$f":"IF(SUM($AW108:EI108)<0,0,IF(SUM($AX108:EI108)+EI108>$AW108,$AW108-SUM($AX108:EI108),EI108))","v":0},{"$f":"IF(SUM($AW108:EJ108)<0,0,IF(SUM($AX108:EJ108)+EJ108>$AW108,$AW108-SUM($AX108:EJ108),EJ108))","v":0},{"$f":"IF(SUM($AW108:EK108)<0,0,IF(SUM($AX108:EK108)+EK108>$AW108,$AW108-SUM($AX108:EK108),EK108))","v":0},{"$f":"IF(SUM($AW108:EL108)<0,0,IF(SUM($AX108:EL108)+EL108>$AW108,$AW108-SUM($AX108:EL108),EL108))","v":0},{"$f":"IF(SUM($AW108:EM108)<0,0,IF(SUM($AX108:EM108)+EM108>$AW108,$AW108-SUM($AX108:EM108),EM108))","v":0},{"$f":"IF(SUM($AW108:EN108)<0,0,IF(SUM($AX108:EN108)+EN108>$AW108,$AW108-SUM($AX108:EN108),EN108))","v":0},{"$f":"IF(SUM($AW108:EO108)<0,0,IF(SUM($AX108:EO108)+EO108>$AW108,$AW108-SUM($AX108:EO108),EO108))","v":0},{"$f":"IF(SUM($AW108:EP108)<0,0,IF(SUM($AX108:EP108)+EP108>$AW108,$AW108-SUM($AX108:EP108),EP108))","v":0},{"$f":"IF(SUM($AW108:EQ108)<0,0,IF(SUM($AX108:EQ108)+EQ108>$AW108,$AW108-SUM($AX108:EQ108),EQ108))","v":0},{"$f":"IF(SUM($AW108:ER108)<0,0,IF(SUM($AX108:ER108)+ER108>$AW108,$AW108-SUM($AX108:ER108),ER108))","v":0},{"$f":"IF(SUM($AW108:ES108)<0,0,IF(SUM($AX108:ES108)+ES108>$AW108,$AW108-SUM($AX108:ES108),ES108))","v":0}]
[]
[null,"Depreciation:  2000 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,{"$f":"J23/F112","v":0},{"$f":"IF(SUM($K112:K112)+K112>$J23,$J23-SUM($K112:K112),K112)","v":0},{"$f":"IF(SUM($K112:L112)+L112>$J23,$J23-SUM($K112:L112),L112)","v":0},{"$f":"IF(SUM($K112:M112)+M112>$J23,$J23-SUM($K112:M112),M112)","v":0},{"$f":"IF(SUM($K112:N112)+N112>$J23,$J23-SUM($K112:N112),N112)","v":0},{"$f":"IF(SUM($K112:O112)+O112>$J23,$J23-SUM($K112:O112),O112)","v":0},{"$f":"IF(SUM($K112:P112)+P112>$J23,$J23-SUM($K112:P112),P112)","v":0},{"$f":"IF(SUM($K112:Q112)+Q112>$J23,$J23-SUM($K112:Q112),Q112)","v":0},{"$f":"IF(SUM($K112:R112)+R112>$J23,$J23-SUM($K112:R112),R112)","v":0},{"$f":"IF(SUM($K112:S112)+S112>$J23,$J23-SUM($K112:S112),S112)","v":0},{"$f":"IF(SUM($K112:T112)+T112>$J23,$J23-SUM($K112:T112),T112)","v":0},{"$f":"IF(SUM($K112:U112)+U112>$J23,$J23-SUM($K112:U112),U112)","v":0},{"$f":"IF(SUM($K112:V112)+V112>$J23,$J23-SUM($K112:V112),V112)","v":0},{"$f":"IF(SUM($K112:W112)+W112>$J23,$J23-SUM($K112:W112),W112)","v":0},{"$f":"IF(SUM($K112:X112)+X112>$J23,$J23-SUM($K112:X112),X112)","v":0},{"$f":"IF(SUM($K112:Y112)+Y112>$J23,$J23-SUM($K112:Y112),Y112)","v":0},{"$f":"IF(SUM($K112:Z112)+Z112>$J23,$J23-SUM($K112:Z112),Z112)","v":0},{"$f":"IF(SUM($K112:AA112)+AA112>$J23,$J23-SUM($K112:AA112),AA112)","v":0},{"$f":"IF(SUM($K112:AB112)+AB112>$J23,$J23-SUM($K112:AB112),AB112)","v":0},{"$f":"IF(SUM($K112:AC112)+AC112>$J23,$J23-SUM($K112:AC112),AC112)","v":0},{"$f":"IF(SUM($K112:AD112)+AD112>$J23,$J23-SUM($K112:AD112),AD112)","v":0},{"$f":"IF(SUM($K112:AE112)+AE112>$J23,$J23-SUM($K112:AE112),AE112)","v":0},{"$f":"IF(SUM($K112:AF112)+AF112>$J23,$J23-SUM($K112:AF112),AF112)","v":0},{"$f":"IF(SUM($K112:AG112)+AG112>$J23,$J23-SUM($K112:AG112),AG112)","v":0},{"$f":"IF(SUM($K112:AH112)+AH112>$J23,$J23-SUM($K112:AH112),AH112)","v":0},{"$f":"IF(SUM($K112:AI112)+AI112>$J23,$J23-SUM($K112:AI112),AI112)","v":0},{"$f":"IF(SUM($K112:AJ112)+AJ112>$J23,$J23-SUM($K112:AJ112),AJ112)","v":0},{"$f":"IF(SUM($K112:AK112)+AK112>$J23,$J23-SUM($K112:AK112),AK112)","v":0},{"$f":"IF(SUM($K112:AL112)+AL112>$J23,$J23-SUM($K112:AL112),AL112)","v":0},{"$f":"IF(SUM($K112:AM112)+AM112>$J23,$J23-SUM($K112:AM112),AM112)","v":0},{"$f":"IF(SUM($K112:AN112)+AN112>$J23,$J23-SUM($K112:AN112),AN112)","v":0},{"$f":"IF(SUM($K112:AO112)+AO112>$J23,$J23-SUM($K112:AO112),AO112)","v":0},{"$f":"IF(SUM($K112:AP112)+AP112>$J23,$J23-SUM($K112:AP112),AP112)","v":0},{"$f":"IF(SUM($K112:AQ112)+AQ112>$J23,$J23-SUM($K112:AQ112),AQ112)","v":0},{"$f":"IF(SUM($K112:AR112)+AR112>$J23,$J23-SUM($K112:AR112),AR112)","v":0},{"$f":"IF(SUM($K112:AS112)+AS112>$J23,$J23-SUM($K112:AS112),AS112)","v":0},{"$f":"IF(SUM($K112:AT112)+AT112>$J23,$J23-SUM($K112:AT112),AT112)","v":0},{"$f":"IF(SUM($K112:AU112)+AU112>$J23,$J23-SUM($K112:AU112),AU112)","v":0},{"$f":"$J36-SUM($I112:$AV112)","v":0},{"$f":"IF(AW112>0,AW112/(MAX(($F112-COUNT($I112:$AV112))/4,1)),0)","v":0},{"$f":"IF(SUM($AW112:AX112)<0,0,IF(SUM($AX112:AX112)+AX112>$AW112,$AW112-SUM($AX112:AX112),AX112))","v":0},{"$f":"IF(SUM($AW112:AY112)<0,0,IF(SUM($AX112:AY112)+AY112>$AW112,$AW112-SUM($AX112:AY112),AY112))","v":0},{"$f":"IF(SUM($AW112:AZ112)<0,0,IF(SUM($AX112:AZ112)+AZ112>$AW112,$AW112-SUM($AX112:AZ112),AZ112))","v":0},{"$f":"IF(SUM($AW112:BA112)<0,0,IF(SUM($AX112:BA112)+BA112>$AW112,$AW112-SUM($AX112:BA112),BA112))","v":0},{"$f":"IF(SUM($AW112:BB112)<0,0,IF(SUM($AX112:BB112)+BB112>$AW112,$AW112-SUM($AX112:BB112),BB112))","v":0},{"$f":"IF(SUM($AW112:BC112)<0,0,IF(SUM($AX112:BC112)+BC112>$AW112,$AW112-SUM($AX112:BC112),BC112))","v":0},{"$f":"IF(SUM($AW112:BD112)<0,0,IF(SUM($AX112:BD112)+BD112>$AW112,$AW112-SUM($AX112:BD112),BD112))","v":0},{"$f":"IF(SUM($AW112:BE112)<0,0,IF(SUM($AX112:BE112)+BE112>$AW112,$AW112-SUM($AX112:BE112),BE112))","v":0},{"$f":"IF(SUM($AW112:BF112)<0,0,IF(SUM($AX112:BF112)+BF112>$AW112,$AW112-SUM($AX112:BF112),BF112))","v":0},{"$f":"IF(SUM($AW112:BG112)<0,0,IF(SUM($AX112:BG112)+BG112>$AW112,$AW112-SUM($AX112:BG112),BG112))","v":0},{"$f":"IF(SUM($AW112:BH112)<0,0,IF(SUM($AX112:BH112)+BH112>$AW112,$AW112-SUM($AX112:BH112),BH112))","v":0},{"$f":"IF(SUM($AW112:BI112)<0,0,IF(SUM($AX112:BI112)+BI112>$AW112,$AW112-SUM($AX112:BI112),BI112))","v":0},{"$f":"IF(SUM($AW112:BJ112)<0,0,IF(SUM($AX112:BJ112)+BJ112>$AW112,$AW112-SUM($AX112:BJ112),BJ112))","v":0},{"$f":"IF(SUM($AW112:BK112)<0,0,IF(SUM($AX112:BK112)+BK112>$AW112,$AW112-SUM($AX112:BK112),BK112))","v":0},{"$f":"IF(SUM($AW112:BL112)<0,0,IF(SUM($AX112:BL112)+BL112>$AW112,$AW112-SUM($AX112:BL112),BL112))","v":0},{"$f":"IF(SUM($AW112:BM112)<0,0,IF(SUM($AX112:BM112)+BM112>$AW112,$AW112-SUM($AX112:BM112),BM112))","v":0},{"$f":"IF(SUM($AW112:BN112)<0,0,IF(SUM($AX112:BN112)+BN112>$AW112,$AW112-SUM($AX112:BN112),BN112))","v":0},{"$f":"IF(SUM($AW112:BO112)<0,0,IF(SUM($AX112:BO112)+BO112>$AW112,$AW112-SUM($AX112:BO112),BO112))","v":0},{"$f":"IF(SUM($AW112:BP112)<0,0,IF(SUM($AX112:BP112)+BP112>$AW112,$AW112-SUM($AX112:BP112),BP112))","v":0},{"$f":"IF(SUM($AW112:BQ112)<0,0,IF(SUM($AX112:BQ112)+BQ112>$AW112,$AW112-SUM($AX112:BQ112),BQ112))","v":0},{"$f":"IF(SUM($AW112:BR112)<0,0,IF(SUM($AX112:BR112)+BR112>$AW112,$AW112-SUM($AX112:BR112),BR112))","v":0},{"$f":"IF(SUM($AW112:BS112)<0,0,IF(SUM($AX112:BS112)+BS112>$AW112,$AW112-SUM($AX112:BS112),BS112))","v":0},{"$f":"IF(SUM($AW112:BT112)<0,0,IF(SUM($AX112:BT112)+BT112>$AW112,$AW112-SUM($AX112:BT112),BT112))","v":0},{"$f":"IF(SUM($AW112:BU112)<0,0,IF(SUM($AX112:BU112)+BU112>$AW112,$AW112-SUM($AX112:BU112),BU112))","v":0},{"$f":"IF(SUM($AW112:BV112)<0,0,IF(SUM($AX112:BV112)+BV112>$AW112,$AW112-SUM($AX112:BV112),BV112))","v":0},{"$f":"IF(SUM($AW112:BW112)<0,0,IF(SUM($AX112:BW112)+BW112>$AW112,$AW112-SUM($AX112:BW112),BW112))","v":0},{"$f":"IF(SUM($AW112:BX112)<0,0,IF(SUM($AX112:BX112)+BX112>$AW112,$AW112-SUM($AX112:BX112),BX112))","v":0},{"$f":"IF(SUM($AW112:BY112)<0,0,IF(SUM($AX112:BY112)+BY112>$AW112,$AW112-SUM($AX112:BY112),BY112))","v":0},{"$f":"IF(SUM($AW112:BZ112)<0,0,IF(SUM($AX112:BZ112)+BZ112>$AW112,$AW112-SUM($AX112:BZ112),BZ112))","v":0},{"$f":"IF(SUM($AW112:CA112)<0,0,IF(SUM($AX112:CA112)+CA112>$AW112,$AW112-SUM($AX112:CA112),CA112))","v":0},{"$f":"IF(SUM($AW112:CB112)<0,0,IF(SUM($AX112:CB112)+CB112>$AW112,$AW112-SUM($AX112:CB112),CB112))","v":0},{"$f":"IF(SUM($AW112:CC112)<0,0,IF(SUM($AX112:CC112)+CC112>$AW112,$AW112-SUM($AX112:CC112),CC112))","v":0},{"$f":"IF(SUM($AW112:CD112)<0,0,IF(SUM($AX112:CD112)+CD112>$AW112,$AW112-SUM($AX112:CD112),CD112))","v":0},{"$f":"IF(SUM($AW112:CE112)<0,0,IF(SUM($AX112:CE112)+CE112>$AW112,$AW112-SUM($AX112:CE112),CE112))","v":0},{"$f":"IF(SUM($AW112:CF112)<0,0,IF(SUM($AX112:CF112)+CF112>$AW112,$AW112-SUM($AX112:CF112),CF112))","v":0},{"$f":"IF(SUM($AW112:CG112)<0,0,IF(SUM($AX112:CG112)+CG112>$AW112,$AW112-SUM($AX112:CG112),CG112))","v":0},{"$f":"IF(SUM($AW112:CH112)<0,0,IF(SUM($AX112:CH112)+CH112>$AW112,$AW112-SUM($AX112:CH112),CH112))","v":0},{"$f":"IF(SUM($AW112:CI112)<0,0,IF(SUM($AX112:CI112)+CI112>$AW112,$AW112-SUM($AX112:CI112),CI112))","v":0},{"$f":"IF(SUM($AW112:CJ112)<0,0,IF(SUM($AX112:CJ112)+CJ112>$AW112,$AW112-SUM($AX112:CJ112),CJ112))","v":0},{"$f":"IF(SUM($AW112:CK112)<0,0,IF(SUM($AX112:CK112)+CK112>$AW112,$AW112-SUM($AX112:CK112),CK112))","v":0},{"$f":"IF(SUM($AW112:CL112)<0,0,IF(SUM($AX112:CL112)+CL112>$AW112,$AW112-SUM($AX112:CL112),CL112))","v":0},{"$f":"IF(SUM($AW112:CM112)<0,0,IF(SUM($AX112:CM112)+CM112>$AW112,$AW112-SUM($AX112:CM112),CM112))","v":0},{"$f":"IF(SUM($AW112:CN112)<0,0,IF(SUM($AX112:CN112)+CN112>$AW112,$AW112-SUM($AX112:CN112),CN112))","v":0},{"$f":"IF(SUM($AW112:CO112)<0,0,IF(SUM($AX112:CO112)+CO112>$AW112,$AW112-SUM($AX112:CO112),CO112))","v":0},{"$f":"IF(SUM($AW112:CP112)<0,0,IF(SUM($AX112:CP112)+CP112>$AW112,$AW112-SUM($AX112:CP112),CP112))","v":0},{"$f":"IF(SUM($AW112:CQ112)<0,0,IF(SUM($AX112:CQ112)+CQ112>$AW112,$AW112-SUM($AX112:CQ112),CQ112))","v":0},{"$f":"IF(SUM($AW112:CR112)<0,0,IF(SUM($AX112:CR112)+CR112>$AW112,$AW112-SUM($AX112:CR112),CR112))","v":0},{"$f":"IF(SUM($AW112:CS112)<0,0,IF(SUM($AX112:CS112)+CS112>$AW112,$AW112-SUM($AX112:CS112),CS112))","v":0},{"$f":"IF(SUM($AW112:CT112)<0,0,IF(SUM($AX112:CT112)+CT112>$AW112,$AW112-SUM($AX112:CT112),CT112))","v":0},{"$f":"IF(SUM($AW112:CU112)<0,0,IF(SUM($AX112:CU112)+CU112>$AW112,$AW112-SUM($AX112:CU112),CU112))","v":0},{"$f":"IF(SUM($AW112:CV112)<0,0,IF(SUM($AX112:CV112)+CV112>$AW112,$AW112-SUM($AX112:CV112),CV112))","v":0},{"$f":"IF(SUM($AW112:CW112)<0,0,IF(SUM($AX112:CW112)+CW112>$AW112,$AW112-SUM($AX112:CW112),CW112))","v":0},{"$f":"IF(SUM($AW112:CX112)<0,0,IF(SUM($AX112:CX112)+CX112>$AW112,$AW112-SUM($AX112:CX112),CX112))","v":0},{"$f":"IF(SUM($AW112:CY112)<0,0,IF(SUM($AX112:CY112)+CY112>$AW112,$AW112-SUM($AX112:CY112),CY112))","v":0},{"$f":"IF(SUM($AW112:CZ112)<0,0,IF(SUM($AX112:CZ112)+CZ112>$AW112,$AW112-SUM($AX112:CZ112),CZ112))","v":0},{"$f":"IF(SUM($AW112:DA112)<0,0,IF(SUM($AX112:DA112)+DA112>$AW112,$AW112-SUM($AX112:DA112),DA112))","v":0},{"$f":"IF(SUM($AW112:DB112)<0,0,IF(SUM($AX112:DB112)+DB112>$AW112,$AW112-SUM($AX112:DB112),DB112))","v":0},{"$f":"IF(SUM($AW112:DC112)<0,0,IF(SUM($AX112:DC112)+DC112>$AW112,$AW112-SUM($AX112:DC112),DC112))","v":0},{"$f":"IF(SUM($AW112:DD112)<0,0,IF(SUM($AX112:DD112)+DD112>$AW112,$AW112-SUM($AX112:DD112),DD112))","v":0},{"$f":"IF(SUM($AW112:DE112)<0,0,IF(SUM($AX112:DE112)+DE112>$AW112,$AW112-SUM($AX112:DE112),DE112))","v":0},{"$f":"IF(SUM($AW112:DF112)<0,0,IF(SUM($AX112:DF112)+DF112>$AW112,$AW112-SUM($AX112:DF112),DF112))","v":0},{"$f":"IF(SUM($AW112:DG112)<0,0,IF(SUM($AX112:DG112)+DG112>$AW112,$AW112-SUM($AX112:DG112),DG112))","v":0},{"$f":"IF(SUM($AW112:DH112)<0,0,IF(SUM($AX112:DH112)+DH112>$AW112,$AW112-SUM($AX112:DH112),DH112))","v":0},{"$f":"IF(SUM($AW112:DI112)<0,0,IF(SUM($AX112:DI112)+DI112>$AW112,$AW112-SUM($AX112:DI112),DI112))","v":0},{"$f":"IF(SUM($AW112:DJ112)<0,0,IF(SUM($AX112:DJ112)+DJ112>$AW112,$AW112-SUM($AX112:DJ112),DJ112))","v":0},{"$f":"IF(SUM($AW112:DK112)<0,0,IF(SUM($AX112:DK112)+DK112>$AW112,$AW112-SUM($AX112:DK112),DK112))","v":0},{"$f":"IF(SUM($AW112:DL112)<0,0,IF(SUM($AX112:DL112)+DL112>$AW112,$AW112-SUM($AX112:DL112),DL112))","v":0},{"$f":"IF(SUM($AW112:DM112)<0,0,IF(SUM($AX112:DM112)+DM112>$AW112,$AW112-SUM($AX112:DM112),DM112))","v":0},{"$f":"IF(SUM($AW112:DN112)<0,0,IF(SUM($AX112:DN112)+DN112>$AW112,$AW112-SUM($AX112:DN112),DN112))","v":0},{"$f":"IF(SUM($AW112:DO112)<0,0,IF(SUM($AX112:DO112)+DO112>$AW112,$AW112-SUM($AX112:DO112),DO112))","v":0},{"$f":"IF(SUM($AW112:DP112)<0,0,IF(SUM($AX112:DP112)+DP112>$AW112,$AW112-SUM($AX112:DP112),DP112))","v":0},{"$f":"IF(SUM($AW112:DQ112)<0,0,IF(SUM($AX112:DQ112)+DQ112>$AW112,$AW112-SUM($AX112:DQ112),DQ112))","v":0},{"$f":"IF(SUM($AW112:DR112)<0,0,IF(SUM($AX112:DR112)+DR112>$AW112,$AW112-SUM($AX112:DR112),DR112))","v":0},{"$f":"IF(SUM($AW112:DS112)<0,0,IF(SUM($AX112:DS112)+DS112>$AW112,$AW112-SUM($AX112:DS112),DS112))","v":0},{"$f":"IF(SUM($AW112:DT112)<0,0,IF(SUM($AX112:DT112)+DT112>$AW112,$AW112-SUM($AX112:DT112),DT112))","v":0},{"$f":"IF(SUM($AW112:DU112)<0,0,IF(SUM($AX112:DU112)+DU112>$AW112,$AW112-SUM($AX112:DU112),DU112))","v":0},{"$f":"IF(SUM($AW112:DV112)<0,0,IF(SUM($AX112:DV112)+DV112>$AW112,$AW112-SUM($AX112:DV112),DV112))","v":0},{"$f":"IF(SUM($AW112:DW112)<0,0,IF(SUM($AX112:DW112)+DW112>$AW112,$AW112-SUM($AX112:DW112),DW112))","v":0},{"$f":"IF(SUM($AW112:DX112)<0,0,IF(SUM($AX112:DX112)+DX112>$AW112,$AW112-SUM($AX112:DX112),DX112))","v":0},{"$f":"IF(SUM($AW112:DY112)<0,0,IF(SUM($AX112:DY112)+DY112>$AW112,$AW112-SUM($AX112:DY112),DY112))","v":0},{"$f":"IF(SUM($AW112:DZ112)<0,0,IF(SUM($AX112:DZ112)+DZ112>$AW112,$AW112-SUM($AX112:DZ112),DZ112))","v":0},{"$f":"IF(SUM($AW112:EA112)<0,0,IF(SUM($AX112:EA112)+EA112>$AW112,$AW112-SUM($AX112:EA112),EA112))","v":0},{"$f":"IF(SUM($AW112:EB112)<0,0,IF(SUM($AX112:EB112)+EB112>$AW112,$AW112-SUM($AX112:EB112),EB112))","v":0},{"$f":"IF(SUM($AW112:EC112)<0,0,IF(SUM($AX112:EC112)+EC112>$AW112,$AW112-SUM($AX112:EC112),EC112))","v":0},{"$f":"IF(SUM($AW112:ED112)<0,0,IF(SUM($AX112:ED112)+ED112>$AW112,$AW112-SUM($AX112:ED112),ED112))","v":0},{"$f":"IF(SUM($AW112:EE112)<0,0,IF(SUM($AX112:EE112)+EE112>$AW112,$AW112-SUM($AX112:EE112),EE112))","v":0},{"$f":"IF(SUM($AW112:EF112)<0,0,IF(SUM($AX112:EF112)+EF112>$AW112,$AW112-SUM($AX112:EF112),EF112))","v":0},{"$f":"IF(SUM($AW112:EG112)<0,0,IF(SUM($AX112:EG112)+EG112>$AW112,$AW112-SUM($AX112:EG112),EG112))","v":0},{"$f":"IF(SUM($AW112:EH112)<0,0,IF(SUM($AX112:EH112)+EH112>$AW112,$AW112-SUM($AX112:EH112),EH112))","v":0},{"$f":"IF(SUM($AW112:EI112)<0,0,IF(SUM($AX112:EI112)+EI112>$AW112,$AW112-SUM($AX112:EI112),EI112))","v":0},{"$f":"IF(SUM($AW112:EJ112)<0,0,IF(SUM($AX112:EJ112)+EJ112>$AW112,$AW112-SUM($AX112:EJ112),EJ112))","v":0},{"$f":"IF(SUM($AW112:EK112)<0,0,IF(SUM($AX112:EK112)+EK112>$AW112,$AW112-SUM($AX112:EK112),EK112))","v":0},{"$f":"IF(SUM($AW112:EL112)<0,0,IF(SUM($AX112:EL112)+EL112>$AW112,$AW112-SUM($AX112:EL112),EL112))","v":0},{"$f":"IF(SUM($AW112:EM112)<0,0,IF(SUM($AX112:EM112)+EM112>$AW112,$AW112-SUM($AX112:EM112),EM112))","v":0},{"$f":"IF(SUM($AW112:EN112)<0,0,IF(SUM($AX112:EN112)+EN112>$AW112,$AW112-SUM($AX112:EN112),EN112))","v":0},{"$f":"IF(SUM($AW112:EO112)<0,0,IF(SUM($AX112:EO112)+EO112>$AW112,$AW112-SUM($AX112:EO112),EO112))","v":0},{"$f":"IF(SUM($AW112:EP112)<0,0,IF(SUM($AX112:EP112)+EP112>$AW112,$AW112-SUM($AX112:EP112),EP112))","v":0},{"$f":"IF(SUM($AW112:EQ112)<0,0,IF(SUM($AX112:EQ112)+EQ112>$AW112,$AW112-SUM($AX112:EQ112),EQ112))","v":0},{"$f":"IF(SUM($AW112:ER112)<0,0,IF(SUM($AX112:ER112)+ER112>$AW112,$AW112-SUM($AX112:ER112),ER112))","v":0},{"$f":"IF(SUM($AW112:ES112)<0,0,IF(SUM($AX112:ES112)+ES112>$AW112,$AW112-SUM($AX112:ES112),ES112))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,0,{"$f":"IF(SUM($K113:K113)+K113>$J24,$J24-SUM($K113:K113),K113)","v":0},{"$f":"IF(SUM($K113:L113)+L113>$J24,$J24-SUM($K113:L113),L113)","v":0},{"$f":"IF(SUM($K113:M113)+M113>$J24,$J24-SUM($K113:M113),M113)","v":0},{"$f":"IF(SUM($K113:N113)+N113>$J24,$J24-SUM($K113:N113),N113)","v":0},{"$f":"IF(SUM($K113:O113)+O113>$J24,$J24-SUM($K113:O113),O113)","v":0},{"$f":"IF(SUM($K113:P113)+P113>$J24,$J24-SUM($K113:P113),P113)","v":0},{"$f":"IF(SUM($K113:Q113)+Q113>$J24,$J24-SUM($K113:Q113),Q113)","v":0},{"$f":"IF(SUM($K113:R113)+R113>$J24,$J24-SUM($K113:R113),R113)","v":0},{"$f":"IF(SUM($K113:S113)+S113>$J24,$J24-SUM($K113:S113),S113)","v":0},{"$f":"IF(SUM($K113:T113)+T113>$J24,$J24-SUM($K113:T113),T113)","v":0},{"$f":"IF(SUM($K113:U113)+U113>$J24,$J24-SUM($K113:U113),U113)","v":0},{"$f":"IF(SUM($K113:V113)+V113>$J24,$J24-SUM($K113:V113),V113)","v":0},{"$f":"IF(SUM($K113:W113)+W113>$J24,$J24-SUM($K113:W113),W113)","v":0},{"$f":"IF(SUM($K113:X113)+X113>$J24,$J24-SUM($K113:X113),X113)","v":0},{"$f":"IF(SUM($K113:Y113)+Y113>$J24,$J24-SUM($K113:Y113),Y113)","v":0},{"$f":"IF(SUM($K113:Z113)+Z113>$J24,$J24-SUM($K113:Z113),Z113)","v":0},{"$f":"IF(SUM($K113:AA113)+AA113>$J24,$J24-SUM($K113:AA113),AA113)","v":0},{"$f":"IF(SUM($K113:AB113)+AB113>$J24,$J24-SUM($K113:AB113),AB113)","v":0},{"$f":"IF(SUM($K113:AC113)+AC113>$J24,$J24-SUM($K113:AC113),AC113)","v":0},{"$f":"IF(SUM($K113:AD113)+AD113>$J24,$J24-SUM($K113:AD113),AD113)","v":0},{"$f":"IF(SUM($K113:AE113)+AE113>$J24,$J24-SUM($K113:AE113),AE113)","v":0},{"$f":"IF(SUM($K113:AF113)+AF113>$J24,$J24-SUM($K113:AF113),AF113)","v":0},{"$f":"IF(SUM($K113:AG113)+AG113>$J24,$J24-SUM($K113:AG113),AG113)","v":0},{"$f":"IF(SUM($K113:AH113)+AH113>$J24,$J24-SUM($K113:AH113),AH113)","v":0},{"$f":"IF(SUM($K113:AI113)+AI113>$J24,$J24-SUM($K113:AI113),AI113)","v":0},{"$f":"IF(SUM($K113:AJ113)+AJ113>$J24,$J24-SUM($K113:AJ113),AJ113)","v":0},{"$f":"IF(SUM($K113:AK113)+AK113>$J24,$J24-SUM($K113:AK113),AK113)","v":0},{"$f":"IF(SUM($K113:AL113)+AL113>$J24,$J24-SUM($K113:AL113),AL113)","v":0},{"$f":"IF(SUM($K113:AM113)+AM113>$J24,$J24-SUM($K113:AM113),AM113)","v":0},{"$f":"IF(SUM($K113:AN113)+AN113>$J24,$J24-SUM($K113:AN113),AN113)","v":0},{"$f":"IF(SUM($K113:AO113)+AO113>$J24,$J24-SUM($K113:AO113),AO113)","v":0},{"$f":"IF(SUM($K113:AP113)+AP113>$J24,$J24-SUM($K113:AP113),AP113)","v":0},{"$f":"IF(SUM($K113:AQ113)+AQ113>$J24,$J24-SUM($K113:AQ113),AQ113)","v":0},{"$f":"IF(SUM($K113:AR113)+AR113>$J24,$J24-SUM($K113:AR113),AR113)","v":0},{"$f":"IF(SUM($K113:AS113)+AS113>$J24,$J24-SUM($K113:AS113),AS113)","v":0},{"$f":"IF(SUM($K113:AT113)+AT113>$J24,$J24-SUM($K113:AT113),AT113)","v":0},{"$f":"IF(SUM($K113:AU113)+AU113>$J24,$J24-SUM($K113:AU113),AU113)","v":0},0,0,{"$f":"IF(SUM($AW113:AX113)<0,0,IF(SUM($AX113:AX113)+AX113>$AW113,$AW113-SUM($AX113:AX113),AX113))","v":0},{"$f":"IF(SUM($AW113:AY113)<0,0,IF(SUM($AX113:AY113)+AY113>$AW113,$AW113-SUM($AX113:AY113),AY113))","v":0},{"$f":"IF(SUM($AW113:AZ113)<0,0,IF(SUM($AX113:AZ113)+AZ113>$AW113,$AW113-SUM($AX113:AZ113),AZ113))","v":0},{"$f":"IF(SUM($AW113:BA113)<0,0,IF(SUM($AX113:BA113)+BA113>$AW113,$AW113-SUM($AX113:BA113),BA113))","v":0},{"$f":"IF(SUM($AW113:BB113)<0,0,IF(SUM($AX113:BB113)+BB113>$AW113,$AW113-SUM($AX113:BB113),BB113))","v":0},{"$f":"IF(SUM($AW113:BC113)<0,0,IF(SUM($AX113:BC113)+BC113>$AW113,$AW113-SUM($AX113:BC113),BC113))","v":0},{"$f":"IF(SUM($AW113:BD113)<0,0,IF(SUM($AX113:BD113)+BD113>$AW113,$AW113-SUM($AX113:BD113),BD113))","v":0},{"$f":"IF(SUM($AW113:BE113)<0,0,IF(SUM($AX113:BE113)+BE113>$AW113,$AW113-SUM($AX113:BE113),BE113))","v":0},{"$f":"IF(SUM($AW113:BF113)<0,0,IF(SUM($AX113:BF113)+BF113>$AW113,$AW113-SUM($AX113:BF113),BF113))","v":0},{"$f":"IF(SUM($AW113:BG113)<0,0,IF(SUM($AX113:BG113)+BG113>$AW113,$AW113-SUM($AX113:BG113),BG113))","v":0},{"$f":"IF(SUM($AW113:BH113)<0,0,IF(SUM($AX113:BH113)+BH113>$AW113,$AW113-SUM($AX113:BH113),BH113))","v":0},{"$f":"IF(SUM($AW113:BI113)<0,0,IF(SUM($AX113:BI113)+BI113>$AW113,$AW113-SUM($AX113:BI113),BI113))","v":0},{"$f":"IF(SUM($AW113:BJ113)<0,0,IF(SUM($AX113:BJ113)+BJ113>$AW113,$AW113-SUM($AX113:BJ113),BJ113))","v":0},{"$f":"IF(SUM($AW113:BK113)<0,0,IF(SUM($AX113:BK113)+BK113>$AW113,$AW113-SUM($AX113:BK113),BK113))","v":0},{"$f":"IF(SUM($AW113:BL113)<0,0,IF(SUM($AX113:BL113)+BL113>$AW113,$AW113-SUM($AX113:BL113),BL113))","v":0},{"$f":"IF(SUM($AW113:BM113)<0,0,IF(SUM($AX113:BM113)+BM113>$AW113,$AW113-SUM($AX113:BM113),BM113))","v":0},{"$f":"IF(SUM($AW113:BN113)<0,0,IF(SUM($AX113:BN113)+BN113>$AW113,$AW113-SUM($AX113:BN113),BN113))","v":0},{"$f":"IF(SUM($AW113:BO113)<0,0,IF(SUM($AX113:BO113)+BO113>$AW113,$AW113-SUM($AX113:BO113),BO113))","v":0},{"$f":"IF(SUM($AW113:BP113)<0,0,IF(SUM($AX113:BP113)+BP113>$AW113,$AW113-SUM($AX113:BP113),BP113))","v":0},{"$f":"IF(SUM($AW113:BQ113)<0,0,IF(SUM($AX113:BQ113)+BQ113>$AW113,$AW113-SUM($AX113:BQ113),BQ113))","v":0},{"$f":"IF(SUM($AW113:BR113)<0,0,IF(SUM($AX113:BR113)+BR113>$AW113,$AW113-SUM($AX113:BR113),BR113))","v":0},{"$f":"IF(SUM($AW113:BS113)<0,0,IF(SUM($AX113:BS113)+BS113>$AW113,$AW113-SUM($AX113:BS113),BS113))","v":0},{"$f":"IF(SUM($AW113:BT113)<0,0,IF(SUM($AX113:BT113)+BT113>$AW113,$AW113-SUM($AX113:BT113),BT113))","v":0},{"$f":"IF(SUM($AW113:BU113)<0,0,IF(SUM($AX113:BU113)+BU113>$AW113,$AW113-SUM($AX113:BU113),BU113))","v":0},{"$f":"IF(SUM($AW113:BV113)<0,0,IF(SUM($AX113:BV113)+BV113>$AW113,$AW113-SUM($AX113:BV113),BV113))","v":0},{"$f":"IF(SUM($AW113:BW113)<0,0,IF(SUM($AX113:BW113)+BW113>$AW113,$AW113-SUM($AX113:BW113),BW113))","v":0},{"$f":"IF(SUM($AW113:BX113)<0,0,IF(SUM($AX113:BX113)+BX113>$AW113,$AW113-SUM($AX113:BX113),BX113))","v":0},{"$f":"IF(SUM($AW113:BY113)<0,0,IF(SUM($AX113:BY113)+BY113>$AW113,$AW113-SUM($AX113:BY113),BY113))","v":0},{"$f":"IF(SUM($AW113:BZ113)<0,0,IF(SUM($AX113:BZ113)+BZ113>$AW113,$AW113-SUM($AX113:BZ113),BZ113))","v":0},{"$f":"IF(SUM($AW113:CA113)<0,0,IF(SUM($AX113:CA113)+CA113>$AW113,$AW113-SUM($AX113:CA113),CA113))","v":0},{"$f":"IF(SUM($AW113:CB113)<0,0,IF(SUM($AX113:CB113)+CB113>$AW113,$AW113-SUM($AX113:CB113),CB113))","v":0},{"$f":"IF(SUM($AW113:CC113)<0,0,IF(SUM($AX113:CC113)+CC113>$AW113,$AW113-SUM($AX113:CC113),CC113))","v":0},{"$f":"IF(SUM($AW113:CD113)<0,0,IF(SUM($AX113:CD113)+CD113>$AW113,$AW113-SUM($AX113:CD113),CD113))","v":0},{"$f":"IF(SUM($AW113:CE113)<0,0,IF(SUM($AX113:CE113)+CE113>$AW113,$AW113-SUM($AX113:CE113),CE113))","v":0},{"$f":"IF(SUM($AW113:CF113)<0,0,IF(SUM($AX113:CF113)+CF113>$AW113,$AW113-SUM($AX113:CF113),CF113))","v":0},{"$f":"IF(SUM($AW113:CG113)<0,0,IF(SUM($AX113:CG113)+CG113>$AW113,$AW113-SUM($AX113:CG113),CG113))","v":0},{"$f":"IF(SUM($AW113:CH113)<0,0,IF(SUM($AX113:CH113)+CH113>$AW113,$AW113-SUM($AX113:CH113),CH113))","v":0},{"$f":"IF(SUM($AW113:CI113)<0,0,IF(SUM($AX113:CI113)+CI113>$AW113,$AW113-SUM($AX113:CI113),CI113))","v":0},{"$f":"IF(SUM($AW113:CJ113)<0,0,IF(SUM($AX113:CJ113)+CJ113>$AW113,$AW113-SUM($AX113:CJ113),CJ113))","v":0},{"$f":"IF(SUM($AW113:CK113)<0,0,IF(SUM($AX113:CK113)+CK113>$AW113,$AW113-SUM($AX113:CK113),CK113))","v":0},{"$f":"IF(SUM($AW113:CL113)<0,0,IF(SUM($AX113:CL113)+CL113>$AW113,$AW113-SUM($AX113:CL113),CL113))","v":0},{"$f":"IF(SUM($AW113:CM113)<0,0,IF(SUM($AX113:CM113)+CM113>$AW113,$AW113-SUM($AX113:CM113),CM113))","v":0},{"$f":"IF(SUM($AW113:CN113)<0,0,IF(SUM($AX113:CN113)+CN113>$AW113,$AW113-SUM($AX113:CN113),CN113))","v":0},{"$f":"IF(SUM($AW113:CO113)<0,0,IF(SUM($AX113:CO113)+CO113>$AW113,$AW113-SUM($AX113:CO113),CO113))","v":0},{"$f":"IF(SUM($AW113:CP113)<0,0,IF(SUM($AX113:CP113)+CP113>$AW113,$AW113-SUM($AX113:CP113),CP113))","v":0},{"$f":"IF(SUM($AW113:CQ113)<0,0,IF(SUM($AX113:CQ113)+CQ113>$AW113,$AW113-SUM($AX113:CQ113),CQ113))","v":0},{"$f":"IF(SUM($AW113:CR113)<0,0,IF(SUM($AX113:CR113)+CR113>$AW113,$AW113-SUM($AX113:CR113),CR113))","v":0},{"$f":"IF(SUM($AW113:CS113)<0,0,IF(SUM($AX113:CS113)+CS113>$AW113,$AW113-SUM($AX113:CS113),CS113))","v":0},{"$f":"IF(SUM($AW113:CT113)<0,0,IF(SUM($AX113:CT113)+CT113>$AW113,$AW113-SUM($AX113:CT113),CT113))","v":0},{"$f":"IF(SUM($AW113:CU113)<0,0,IF(SUM($AX113:CU113)+CU113>$AW113,$AW113-SUM($AX113:CU113),CU113))","v":0},{"$f":"IF(SUM($AW113:CV113)<0,0,IF(SUM($AX113:CV113)+CV113>$AW113,$AW113-SUM($AX113:CV113),CV113))","v":0},{"$f":"IF(SUM($AW113:CW113)<0,0,IF(SUM($AX113:CW113)+CW113>$AW113,$AW113-SUM($AX113:CW113),CW113))","v":0},{"$f":"IF(SUM($AW113:CX113)<0,0,IF(SUM($AX113:CX113)+CX113>$AW113,$AW113-SUM($AX113:CX113),CX113))","v":0},{"$f":"IF(SUM($AW113:CY113)<0,0,IF(SUM($AX113:CY113)+CY113>$AW113,$AW113-SUM($AX113:CY113),CY113))","v":0},{"$f":"IF(SUM($AW113:CZ113)<0,0,IF(SUM($AX113:CZ113)+CZ113>$AW113,$AW113-SUM($AX113:CZ113),CZ113))","v":0},{"$f":"IF(SUM($AW113:DA113)<0,0,IF(SUM($AX113:DA113)+DA113>$AW113,$AW113-SUM($AX113:DA113),DA113))","v":0},{"$f":"IF(SUM($AW113:DB113)<0,0,IF(SUM($AX113:DB113)+DB113>$AW113,$AW113-SUM($AX113:DB113),DB113))","v":0},{"$f":"IF(SUM($AW113:DC113)<0,0,IF(SUM($AX113:DC113)+DC113>$AW113,$AW113-SUM($AX113:DC113),DC113))","v":0},{"$f":"IF(SUM($AW113:DD113)<0,0,IF(SUM($AX113:DD113)+DD113>$AW113,$AW113-SUM($AX113:DD113),DD113))","v":0},{"$f":"IF(SUM($AW113:DE113)<0,0,IF(SUM($AX113:DE113)+DE113>$AW113,$AW113-SUM($AX113:DE113),DE113))","v":0},{"$f":"IF(SUM($AW113:DF113)<0,0,IF(SUM($AX113:DF113)+DF113>$AW113,$AW113-SUM($AX113:DF113),DF113))","v":0},{"$f":"IF(SUM($AW113:DG113)<0,0,IF(SUM($AX113:DG113)+DG113>$AW113,$AW113-SUM($AX113:DG113),DG113))","v":0},{"$f":"IF(SUM($AW113:DH113)<0,0,IF(SUM($AX113:DH113)+DH113>$AW113,$AW113-SUM($AX113:DH113),DH113))","v":0},{"$f":"IF(SUM($AW113:DI113)<0,0,IF(SUM($AX113:DI113)+DI113>$AW113,$AW113-SUM($AX113:DI113),DI113))","v":0},{"$f":"IF(SUM($AW113:DJ113)<0,0,IF(SUM($AX113:DJ113)+DJ113>$AW113,$AW113-SUM($AX113:DJ113),DJ113))","v":0},{"$f":"IF(SUM($AW113:DK113)<0,0,IF(SUM($AX113:DK113)+DK113>$AW113,$AW113-SUM($AX113:DK113),DK113))","v":0},{"$f":"IF(SUM($AW113:DL113)<0,0,IF(SUM($AX113:DL113)+DL113>$AW113,$AW113-SUM($AX113:DL113),DL113))","v":0},{"$f":"IF(SUM($AW113:DM113)<0,0,IF(SUM($AX113:DM113)+DM113>$AW113,$AW113-SUM($AX113:DM113),DM113))","v":0},{"$f":"IF(SUM($AW113:DN113)<0,0,IF(SUM($AX113:DN113)+DN113>$AW113,$AW113-SUM($AX113:DN113),DN113))","v":0},{"$f":"IF(SUM($AW113:DO113)<0,0,IF(SUM($AX113:DO113)+DO113>$AW113,$AW113-SUM($AX113:DO113),DO113))","v":0},{"$f":"IF(SUM($AW113:DP113)<0,0,IF(SUM($AX113:DP113)+DP113>$AW113,$AW113-SUM($AX113:DP113),DP113))","v":0},{"$f":"IF(SUM($AW113:DQ113)<0,0,IF(SUM($AX113:DQ113)+DQ113>$AW113,$AW113-SUM($AX113:DQ113),DQ113))","v":0},{"$f":"IF(SUM($AW113:DR113)<0,0,IF(SUM($AX113:DR113)+DR113>$AW113,$AW113-SUM($AX113:DR113),DR113))","v":0},{"$f":"IF(SUM($AW113:DS113)<0,0,IF(SUM($AX113:DS113)+DS113>$AW113,$AW113-SUM($AX113:DS113),DS113))","v":0},{"$f":"IF(SUM($AW113:DT113)<0,0,IF(SUM($AX113:DT113)+DT113>$AW113,$AW113-SUM($AX113:DT113),DT113))","v":0},{"$f":"IF(SUM($AW113:DU113)<0,0,IF(SUM($AX113:DU113)+DU113>$AW113,$AW113-SUM($AX113:DU113),DU113))","v":0},{"$f":"IF(SUM($AW113:DV113)<0,0,IF(SUM($AX113:DV113)+DV113>$AW113,$AW113-SUM($AX113:DV113),DV113))","v":0},{"$f":"IF(SUM($AW113:DW113)<0,0,IF(SUM($AX113:DW113)+DW113>$AW113,$AW113-SUM($AX113:DW113),DW113))","v":0},{"$f":"IF(SUM($AW113:DX113)<0,0,IF(SUM($AX113:DX113)+DX113>$AW113,$AW113-SUM($AX113:DX113),DX113))","v":0},{"$f":"IF(SUM($AW113:DY113)<0,0,IF(SUM($AX113:DY113)+DY113>$AW113,$AW113-SUM($AX113:DY113),DY113))","v":0},{"$f":"IF(SUM($AW113:DZ113)<0,0,IF(SUM($AX113:DZ113)+DZ113>$AW113,$AW113-SUM($AX113:DZ113),DZ113))","v":0},{"$f":"IF(SUM($AW113:EA113)<0,0,IF(SUM($AX113:EA113)+EA113>$AW113,$AW113-SUM($AX113:EA113),EA113))","v":0},{"$f":"IF(SUM($AW113:EB113)<0,0,IF(SUM($AX113:EB113)+EB113>$AW113,$AW113-SUM($AX113:EB113),EB113))","v":0},{"$f":"IF(SUM($AW113:EC113)<0,0,IF(SUM($AX113:EC113)+EC113>$AW113,$AW113-SUM($AX113:EC113),EC113))","v":0},{"$f":"IF(SUM($AW113:ED113)<0,0,IF(SUM($AX113:ED113)+ED113>$AW113,$AW113-SUM($AX113:ED113),ED113))","v":0},{"$f":"IF(SUM($AW113:EE113)<0,0,IF(SUM($AX113:EE113)+EE113>$AW113,$AW113-SUM($AX113:EE113),EE113))","v":0},{"$f":"IF(SUM($AW113:EF113)<0,0,IF(SUM($AX113:EF113)+EF113>$AW113,$AW113-SUM($AX113:EF113),EF113))","v":0},{"$f":"IF(SUM($AW113:EG113)<0,0,IF(SUM($AX113:EG113)+EG113>$AW113,$AW113-SUM($AX113:EG113),EG113))","v":0},{"$f":"IF(SUM($AW113:EH113)<0,0,IF(SUM($AX113:EH113)+EH113>$AW113,$AW113-SUM($AX113:EH113),EH113))","v":0},{"$f":"IF(SUM($AW113:EI113)<0,0,IF(SUM($AX113:EI113)+EI113>$AW113,$AW113-SUM($AX113:EI113),EI113))","v":0},{"$f":"IF(SUM($AW113:EJ113)<0,0,IF(SUM($AX113:EJ113)+EJ113>$AW113,$AW113-SUM($AX113:EJ113),EJ113))","v":0},{"$f":"IF(SUM($AW113:EK113)<0,0,IF(SUM($AX113:EK113)+EK113>$AW113,$AW113-SUM($AX113:EK113),EK113))","v":0},{"$f":"IF(SUM($AW113:EL113)<0,0,IF(SUM($AX113:EL113)+EL113>$AW113,$AW113-SUM($AX113:EL113),EL113))","v":0},{"$f":"IF(SUM($AW113:EM113)<0,0,IF(SUM($AX113:EM113)+EM113>$AW113,$AW113-SUM($AX113:EM113),EM113))","v":0},{"$f":"IF(SUM($AW113:EN113)<0,0,IF(SUM($AX113:EN113)+EN113>$AW113,$AW113-SUM($AX113:EN113),EN113))","v":0},{"$f":"IF(SUM($AW113:EO113)<0,0,IF(SUM($AX113:EO113)+EO113>$AW113,$AW113-SUM($AX113:EO113),EO113))","v":0},{"$f":"IF(SUM($AW113:EP113)<0,0,IF(SUM($AX113:EP113)+EP113>$AW113,$AW113-SUM($AX113:EP113),EP113))","v":0},{"$f":"IF(SUM($AW113:EQ113)<0,0,IF(SUM($AX113:EQ113)+EQ113>$AW113,$AW113-SUM($AX113:EQ113),EQ113))","v":0},{"$f":"IF(SUM($AW113:ER113)<0,0,IF(SUM($AX113:ER113)+ER113>$AW113,$AW113-SUM($AX113:ER113),ER113))","v":0},{"$f":"IF(SUM($AW113:ES113)<0,0,IF(SUM($AX113:ES113)+ES113>$AW113,$AW113-SUM($AX113:ES113),ES113))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,6.0550650625000001E-3,{"$f":"IF(SUM($K114:K114)+K114>$J25,$J25-SUM($K114:K114),K114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:L114)+L114>$J25,$J25-SUM($K114:L114),L114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:M114)+M114>$J25,$J25-SUM($K114:M114),M114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:N114)+N114>$J25,$J25-SUM($K114:N114),N114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:O114)+O114>$J25,$J25-SUM($K114:O114),O114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:P114)+P114>$J25,$J25-SUM($K114:P114),P114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:Q114)+Q114>$J25,$J25-SUM($K114:Q114),Q114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:R114)+R114>$J25,$J25-SUM($K114:R114),R114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:S114)+S114>$J25,$J25-SUM($K114:S114),S114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:T114)+T114>$J25,$J25-SUM($K114:T114),T114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:U114)+U114>$J25,$J25-SUM($K114:U114),U114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:V114)+V114>$J25,$J25-SUM($K114:V114),V114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:W114)+W114>$J25,$J25-SUM($K114:W114),W114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:X114)+X114>$J25,$J25-SUM($K114:X114),X114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:Y114)+Y114>$J25,$J25-SUM($K114:Y114),Y114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:Z114)+Z114>$J25,$J25-SUM($K114:Z114),Z114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AA114)+AA114>$J25,$J25-SUM($K114:AA114),AA114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AB114)+AB114>$J25,$J25-SUM($K114:AB114),AB114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AC114)+AC114>$J25,$J25-SUM($K114:AC114),AC114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AD114)+AD114>$J25,$J25-SUM($K114:AD114),AD114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AE114)+AE114>$J25,$J25-SUM($K114:AE114),AE114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AF114)+AF114>$J25,$J25-SUM($K114:AF114),AF114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AG114)+AG114>$J25,$J25-SUM($K114:AG114),AG114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AH114)+AH114>$J25,$J25-SUM($K114:AH114),AH114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AI114)+AI114>$J25,$J25-SUM($K114:AI114),AI114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AJ114)+AJ114>$J25,$J25-SUM($K114:AJ114),AJ114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AK114)+AK114>$J25,$J25-SUM($K114:AK114),AK114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AL114)+AL114>$J25,$J25-SUM($K114:AL114),AL114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AM114)+AM114>$J25,$J25-SUM($K114:AM114),AM114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AN114)+AN114>$J25,$J25-SUM($K114:AN114),AN114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AO114)+AO114>$J25,$J25-SUM($K114:AO114),AO114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AP114)+AP114>$J25,$J25-SUM($K114:AP114),AP114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AQ114)+AQ114>$J25,$J25-SUM($K114:AQ114),AQ114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AR114)+AR114>$J25,$J25-SUM($K114:AR114),AR114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AS114)+AS114>$J25,$J25-SUM($K114:AS114),AS114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AT114)+AT114>$J25,$J25-SUM($K114:AT114),AT114)","v":6.0550650625000001E-3},{"$f":"IF(SUM($K114:AU114)+AU114>$J25,$J25-SUM($K114:AU114),AU114)","v":6.0550650625000001E-3},0.4965153351249999,2.4220260249999997E-2,{"$f":"IF(SUM($AW114:AX114)<0,0,IF(SUM($AX114:AX114)+AX114>$AW114,$AW114-SUM($AX114:AX114),AX114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:AY114)<0,0,IF(SUM($AX114:AY114)+AY114>$AW114,$AW114-SUM($AX114:AY114),AY114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:AZ114)<0,0,IF(SUM($AX114:AZ114)+AZ114>$AW114,$AW114-SUM($AX114:AZ114),AZ114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BA114)<0,0,IF(SUM($AX114:BA114)+BA114>$AW114,$AW114-SUM($AX114:BA114),BA114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BB114)<0,0,IF(SUM($AX114:BB114)+BB114>$AW114,$AW114-SUM($AX114:BB114),BB114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BC114)<0,0,IF(SUM($AX114:BC114)+BC114>$AW114,$AW114-SUM($AX114:BC114),BC114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BD114)<0,0,IF(SUM($AX114:BD114)+BD114>$AW114,$AW114-SUM($AX114:BD114),BD114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BE114)<0,0,IF(SUM($AX114:BE114)+BE114>$AW114,$AW114-SUM($AX114:BE114),BE114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BF114)<0,0,IF(SUM($AX114:BF114)+BF114>$AW114,$AW114-SUM($AX114:BF114),BF114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BG114)<0,0,IF(SUM($AX114:BG114)+BG114>$AW114,$AW114-SUM($AX114:BG114),BG114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BH114)<0,0,IF(SUM($AX114:BH114)+BH114>$AW114,$AW114-SUM($AX114:BH114),BH114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BI114)<0,0,IF(SUM($AX114:BI114)+BI114>$AW114,$AW114-SUM($AX114:BI114),BI114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BJ114)<0,0,IF(SUM($AX114:BJ114)+BJ114>$AW114,$AW114-SUM($AX114:BJ114),BJ114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BK114)<0,0,IF(SUM($AX114:BK114)+BK114>$AW114,$AW114-SUM($AX114:BK114),BK114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BL114)<0,0,IF(SUM($AX114:BL114)+BL114>$AW114,$AW114-SUM($AX114:BL114),BL114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BM114)<0,0,IF(SUM($AX114:BM114)+BM114>$AW114,$AW114-SUM($AX114:BM114),BM114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BN114)<0,0,IF(SUM($AX114:BN114)+BN114>$AW114,$AW114-SUM($AX114:BN114),BN114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BO114)<0,0,IF(SUM($AX114:BO114)+BO114>$AW114,$AW114-SUM($AX114:BO114),BO114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BP114)<0,0,IF(SUM($AX114:BP114)+BP114>$AW114,$AW114-SUM($AX114:BP114),BP114))","v":2.4220260249999997E-2},{"$f":"IF(SUM($AW114:BQ114)<0,0,IF(SUM($AX114:BQ114)+BQ114>$AW114,$AW114-SUM($AX114:BQ114),BQ114))","v":1.2110130124999841E-2},{"$f":"IF(SUM($AW114:BR114)<0,0,IF(SUM($AX114:BR114)+BR114>$AW114,$AW114-SUM($AX114:BR114),BR114))","v":0},{"$f":"IF(SUM($AW114:BS114)<0,0,IF(SUM($AX114:BS114)+BS114>$AW114,$AW114-SUM($AX114:BS114),BS114))","v":0},{"$f":"IF(SUM($AW114:BT114)<0,0,IF(SUM($AX114:BT114)+BT114>$AW114,$AW114-SUM($AX114:BT114),BT114))","v":0},{"$f":"IF(SUM($AW114:BU114)<0,0,IF(SUM($AX114:BU114)+BU114>$AW114,$AW114-SUM($AX114:BU114),BU114))","v":0},{"$f":"IF(SUM($AW114:BV114)<0,0,IF(SUM($AX114:BV114)+BV114>$AW114,$AW114-SUM($AX114:BV114),BV114))","v":0},{"$f":"IF(SUM($AW114:BW114)<0,0,IF(SUM($AX114:BW114)+BW114>$AW114,$AW114-SUM($AX114:BW114),BW114))","v":0},{"$f":"IF(SUM($AW114:BX114)<0,0,IF(SUM($AX114:BX114)+BX114>$AW114,$AW114-SUM($AX114:BX114),BX114))","v":0},{"$f":"IF(SUM($AW114:BY114)<0,0,IF(SUM($AX114:BY114)+BY114>$AW114,$AW114-SUM($AX114:BY114),BY114))","v":0},{"$f":"IF(SUM($AW114:BZ114)<0,0,IF(SUM($AX114:BZ114)+BZ114>$AW114,$AW114-SUM($AX114:BZ114),BZ114))","v":0},{"$f":"IF(SUM($AW114:CA114)<0,0,IF(SUM($AX114:CA114)+CA114>$AW114,$AW114-SUM($AX114:CA114),CA114))","v":0},{"$f":"IF(SUM($AW114:CB114)<0,0,IF(SUM($AX114:CB114)+CB114>$AW114,$AW114-SUM($AX114:CB114),CB114))","v":0},{"$f":"IF(SUM($AW114:CC114)<0,0,IF(SUM($AX114:CC114)+CC114>$AW114,$AW114-SUM($AX114:CC114),CC114))","v":0},{"$f":"IF(SUM($AW114:CD114)<0,0,IF(SUM($AX114:CD114)+CD114>$AW114,$AW114-SUM($AX114:CD114),CD114))","v":0},{"$f":"IF(SUM($AW114:CE114)<0,0,IF(SUM($AX114:CE114)+CE114>$AW114,$AW114-SUM($AX114:CE114),CE114))","v":0},{"$f":"IF(SUM($AW114:CF114)<0,0,IF(SUM($AX114:CF114)+CF114>$AW114,$AW114-SUM($AX114:CF114),CF114))","v":0},{"$f":"IF(SUM($AW114:CG114)<0,0,IF(SUM($AX114:CG114)+CG114>$AW114,$AW114-SUM($AX114:CG114),CG114))","v":0},{"$f":"IF(SUM($AW114:CH114)<0,0,IF(SUM($AX114:CH114)+CH114>$AW114,$AW114-SUM($AX114:CH114),CH114))","v":0},{"$f":"IF(SUM($AW114:CI114)<0,0,IF(SUM($AX114:CI114)+CI114>$AW114,$AW114-SUM($AX114:CI114),CI114))","v":0},{"$f":"IF(SUM($AW114:CJ114)<0,0,IF(SUM($AX114:CJ114)+CJ114>$AW114,$AW114-SUM($AX114:CJ114),CJ114))","v":0},{"$f":"IF(SUM($AW114:CK114)<0,0,IF(SUM($AX114:CK114)+CK114>$AW114,$AW114-SUM($AX114:CK114),CK114))","v":0},{"$f":"IF(SUM($AW114:CL114)<0,0,IF(SUM($AX114:CL114)+CL114>$AW114,$AW114-SUM($AX114:CL114),CL114))","v":0},{"$f":"IF(SUM($AW114:CM114)<0,0,IF(SUM($AX114:CM114)+CM114>$AW114,$AW114-SUM($AX114:CM114),CM114))","v":0},{"$f":"IF(SUM($AW114:CN114)<0,0,IF(SUM($AX114:CN114)+CN114>$AW114,$AW114-SUM($AX114:CN114),CN114))","v":0},{"$f":"IF(SUM($AW114:CO114)<0,0,IF(SUM($AX114:CO114)+CO114>$AW114,$AW114-SUM($AX114:CO114),CO114))","v":0},{"$f":"IF(SUM($AW114:CP114)<0,0,IF(SUM($AX114:CP114)+CP114>$AW114,$AW114-SUM($AX114:CP114),CP114))","v":0},{"$f":"IF(SUM($AW114:CQ114)<0,0,IF(SUM($AX114:CQ114)+CQ114>$AW114,$AW114-SUM($AX114:CQ114),CQ114))","v":0},{"$f":"IF(SUM($AW114:CR114)<0,0,IF(SUM($AX114:CR114)+CR114>$AW114,$AW114-SUM($AX114:CR114),CR114))","v":0},{"$f":"IF(SUM($AW114:CS114)<0,0,IF(SUM($AX114:CS114)+CS114>$AW114,$AW114-SUM($AX114:CS114),CS114))","v":0},{"$f":"IF(SUM($AW114:CT114)<0,0,IF(SUM($AX114:CT114)+CT114>$AW114,$AW114-SUM($AX114:CT114),CT114))","v":0},{"$f":"IF(SUM($AW114:CU114)<0,0,IF(SUM($AX114:CU114)+CU114>$AW114,$AW114-SUM($AX114:CU114),CU114))","v":0},{"$f":"IF(SUM($AW114:CV114)<0,0,IF(SUM($AX114:CV114)+CV114>$AW114,$AW114-SUM($AX114:CV114),CV114))","v":0},{"$f":"IF(SUM($AW114:CW114)<0,0,IF(SUM($AX114:CW114)+CW114>$AW114,$AW114-SUM($AX114:CW114),CW114))","v":0},{"$f":"IF(SUM($AW114:CX114)<0,0,IF(SUM($AX114:CX114)+CX114>$AW114,$AW114-SUM($AX114:CX114),CX114))","v":0},{"$f":"IF(SUM($AW114:CY114)<0,0,IF(SUM($AX114:CY114)+CY114>$AW114,$AW114-SUM($AX114:CY114),CY114))","v":0},{"$f":"IF(SUM($AW114:CZ114)<0,0,IF(SUM($AX114:CZ114)+CZ114>$AW114,$AW114-SUM($AX114:CZ114),CZ114))","v":0},{"$f":"IF(SUM($AW114:DA114)<0,0,IF(SUM($AX114:DA114)+DA114>$AW114,$AW114-SUM($AX114:DA114),DA114))","v":0},{"$f":"IF(SUM($AW114:DB114)<0,0,IF(SUM($AX114:DB114)+DB114>$AW114,$AW114-SUM($AX114:DB114),DB114))","v":0},{"$f":"IF(SUM($AW114:DC114)<0,0,IF(SUM($AX114:DC114)+DC114>$AW114,$AW114-SUM($AX114:DC114),DC114))","v":0},{"$f":"IF(SUM($AW114:DD114)<0,0,IF(SUM($AX114:DD114)+DD114>$AW114,$AW114-SUM($AX114:DD114),DD114))","v":0},{"$f":"IF(SUM($AW114:DE114)<0,0,IF(SUM($AX114:DE114)+DE114>$AW114,$AW114-SUM($AX114:DE114),DE114))","v":0},{"$f":"IF(SUM($AW114:DF114)<0,0,IF(SUM($AX114:DF114)+DF114>$AW114,$AW114-SUM($AX114:DF114),DF114))","v":0},{"$f":"IF(SUM($AW114:DG114)<0,0,IF(SUM($AX114:DG114)+DG114>$AW114,$AW114-SUM($AX114:DG114),DG114))","v":0},{"$f":"IF(SUM($AW114:DH114)<0,0,IF(SUM($AX114:DH114)+DH114>$AW114,$AW114-SUM($AX114:DH114),DH114))","v":0},{"$f":"IF(SUM($AW114:DI114)<0,0,IF(SUM($AX114:DI114)+DI114>$AW114,$AW114-SUM($AX114:DI114),DI114))","v":0},{"$f":"IF(SUM($AW114:DJ114)<0,0,IF(SUM($AX114:DJ114)+DJ114>$AW114,$AW114-SUM($AX114:DJ114),DJ114))","v":0},{"$f":"IF(SUM($AW114:DK114)<0,0,IF(SUM($AX114:DK114)+DK114>$AW114,$AW114-SUM($AX114:DK114),DK114))","v":0},{"$f":"IF(SUM($AW114:DL114)<0,0,IF(SUM($AX114:DL114)+DL114>$AW114,$AW114-SUM($AX114:DL114),DL114))","v":0},{"$f":"IF(SUM($AW114:DM114)<0,0,IF(SUM($AX114:DM114)+DM114>$AW114,$AW114-SUM($AX114:DM114),DM114))","v":0},{"$f":"IF(SUM($AW114:DN114)<0,0,IF(SUM($AX114:DN114)+DN114>$AW114,$AW114-SUM($AX114:DN114),DN114))","v":0},{"$f":"IF(SUM($AW114:DO114)<0,0,IF(SUM($AX114:DO114)+DO114>$AW114,$AW114-SUM($AX114:DO114),DO114))","v":0},{"$f":"IF(SUM($AW114:DP114)<0,0,IF(SUM($AX114:DP114)+DP114>$AW114,$AW114-SUM($AX114:DP114),DP114))","v":0},{"$f":"IF(SUM($AW114:DQ114)<0,0,IF(SUM($AX114:DQ114)+DQ114>$AW114,$AW114-SUM($AX114:DQ114),DQ114))","v":0},{"$f":"IF(SUM($AW114:DR114)<0,0,IF(SUM($AX114:DR114)+DR114>$AW114,$AW114-SUM($AX114:DR114),DR114))","v":0},{"$f":"IF(SUM($AW114:DS114)<0,0,IF(SUM($AX114:DS114)+DS114>$AW114,$AW114-SUM($AX114:DS114),DS114))","v":0},{"$f":"IF(SUM($AW114:DT114)<0,0,IF(SUM($AX114:DT114)+DT114>$AW114,$AW114-SUM($AX114:DT114),DT114))","v":0},{"$f":"IF(SUM($AW114:DU114)<0,0,IF(SUM($AX114:DU114)+DU114>$AW114,$AW114-SUM($AX114:DU114),DU114))","v":0},{"$f":"IF(SUM($AW114:DV114)<0,0,IF(SUM($AX114:DV114)+DV114>$AW114,$AW114-SUM($AX114:DV114),DV114))","v":0},{"$f":"IF(SUM($AW114:DW114)<0,0,IF(SUM($AX114:DW114)+DW114>$AW114,$AW114-SUM($AX114:DW114),DW114))","v":0},{"$f":"IF(SUM($AW114:DX114)<0,0,IF(SUM($AX114:DX114)+DX114>$AW114,$AW114-SUM($AX114:DX114),DX114))","v":0},{"$f":"IF(SUM($AW114:DY114)<0,0,IF(SUM($AX114:DY114)+DY114>$AW114,$AW114-SUM($AX114:DY114),DY114))","v":0},{"$f":"IF(SUM($AW114:DZ114)<0,0,IF(SUM($AX114:DZ114)+DZ114>$AW114,$AW114-SUM($AX114:DZ114),DZ114))","v":0},{"$f":"IF(SUM($AW114:EA114)<0,0,IF(SUM($AX114:EA114)+EA114>$AW114,$AW114-SUM($AX114:EA114),EA114))","v":0},{"$f":"IF(SUM($AW114:EB114)<0,0,IF(SUM($AX114:EB114)+EB114>$AW114,$AW114-SUM($AX114:EB114),EB114))","v":0},{"$f":"IF(SUM($AW114:EC114)<0,0,IF(SUM($AX114:EC114)+EC114>$AW114,$AW114-SUM($AX114:EC114),EC114))","v":0},{"$f":"IF(SUM($AW114:ED114)<0,0,IF(SUM($AX114:ED114)+ED114>$AW114,$AW114-SUM($AX114:ED114),ED114))","v":0},{"$f":"IF(SUM($AW114:EE114)<0,0,IF(SUM($AX114:EE114)+EE114>$AW114,$AW114-SUM($AX114:EE114),EE114))","v":0},{"$f":"IF(SUM($AW114:EF114)<0,0,IF(SUM($AX114:EF114)+EF114>$AW114,$AW114-SUM($AX114:EF114),EF114))","v":0},{"$f":"IF(SUM($AW114:EG114)<0,0,IF(SUM($AX114:EG114)+EG114>$AW114,$AW114-SUM($AX114:EG114),EG114))","v":0},{"$f":"IF(SUM($AW114:EH114)<0,0,IF(SUM($AX114:EH114)+EH114>$AW114,$AW114-SUM($AX114:EH114),EH114))","v":0},{"$f":"IF(SUM($AW114:EI114)<0,0,IF(SUM($AX114:EI114)+EI114>$AW114,$AW114-SUM($AX114:EI114),EI114))","v":0},{"$f":"IF(SUM($AW114:EJ114)<0,0,IF(SUM($AX114:EJ114)+EJ114>$AW114,$AW114-SUM($AX114:EJ114),EJ114))","v":0},{"$f":"IF(SUM($AW114:EK114)<0,0,IF(SUM($AX114:EK114)+EK114>$AW114,$AW114-SUM($AX114:EK114),EK114))","v":0},{"$f":"IF(SUM($AW114:EL114)<0,0,IF(SUM($AX114:EL114)+EL114>$AW114,$AW114-SUM($AX114:EL114),EL114))","v":0},{"$f":"IF(SUM($AW114:EM114)<0,0,IF(SUM($AX114:EM114)+EM114>$AW114,$AW114-SUM($AX114:EM114),EM114))","v":0},{"$f":"IF(SUM($AW114:EN114)<0,0,IF(SUM($AX114:EN114)+EN114>$AW114,$AW114-SUM($AX114:EN114),EN114))","v":0},{"$f":"IF(SUM($AW114:EO114)<0,0,IF(SUM($AX114:EO114)+EO114>$AW114,$AW114-SUM($AX114:EO114),EO114))","v":0},{"$f":"IF(SUM($AW114:EP114)<0,0,IF(SUM($AX114:EP114)+EP114>$AW114,$AW114-SUM($AX114:EP114),EP114))","v":0},{"$f":"IF(SUM($AW114:EQ114)<0,0,IF(SUM($AX114:EQ114)+EQ114>$AW114,$AW114-SUM($AX114:EQ114),EQ114))","v":0},{"$f":"IF(SUM($AW114:ER114)<0,0,IF(SUM($AX114:ER114)+ER114>$AW114,$AW114-SUM($AX114:ER114),ER114))","v":0},{"$f":"IF(SUM($AW114:ES114)<0,0,IF(SUM($AX114:ES114)+ES114>$AW114,$AW114-SUM($AX114:ES114),ES114))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,3.338255E-4,{"$f":"IF(SUM($K115:K115)+K115>$J26,$J26-SUM($K115:K115),K115)","v":3.338255E-4},{"$f":"IF(SUM($K115:L115)+L115>$J26,$J26-SUM($K115:L115),L115)","v":3.338255E-4},{"$f":"IF(SUM($K115:M115)+M115>$J26,$J26-SUM($K115:M115),M115)","v":3.338255E-4},{"$f":"IF(SUM($K115:N115)+N115>$J26,$J26-SUM($K115:N115),N115)","v":3.338255E-4},{"$f":"IF(SUM($K115:O115)+O115>$J26,$J26-SUM($K115:O115),O115)","v":3.338255E-4},{"$f":"IF(SUM($K115:P115)+P115>$J26,$J26-SUM($K115:P115),P115)","v":3.338255E-4},{"$f":"IF(SUM($K115:Q115)+Q115>$J26,$J26-SUM($K115:Q115),Q115)","v":3.338255E-4},{"$f":"IF(SUM($K115:R115)+R115>$J26,$J26-SUM($K115:R115),R115)","v":3.338255E-4},{"$f":"IF(SUM($K115:S115)+S115>$J26,$J26-SUM($K115:S115),S115)","v":3.338255E-4},{"$f":"IF(SUM($K115:T115)+T115>$J26,$J26-SUM($K115:T115),T115)","v":3.338255E-4},{"$f":"IF(SUM($K115:U115)+U115>$J26,$J26-SUM($K115:U115),U115)","v":3.338255E-4},{"$f":"IF(SUM($K115:V115)+V115>$J26,$J26-SUM($K115:V115),V115)","v":3.338255E-4},{"$f":"IF(SUM($K115:W115)+W115>$J26,$J26-SUM($K115:W115),W115)","v":3.338255E-4},{"$f":"IF(SUM($K115:X115)+X115>$J26,$J26-SUM($K115:X115),X115)","v":3.338255E-4},{"$f":"IF(SUM($K115:Y115)+Y115>$J26,$J26-SUM($K115:Y115),Y115)","v":3.338255E-4},{"$f":"IF(SUM($K115:Z115)+Z115>$J26,$J26-SUM($K115:Z115),Z115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AA115)+AA115>$J26,$J26-SUM($K115:AA115),AA115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AB115)+AB115>$J26,$J26-SUM($K115:AB115),AB115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AC115)+AC115>$J26,$J26-SUM($K115:AC115),AC115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AD115)+AD115>$J26,$J26-SUM($K115:AD115),AD115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AE115)+AE115>$J26,$J26-SUM($K115:AE115),AE115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AF115)+AF115>$J26,$J26-SUM($K115:AF115),AF115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AG115)+AG115>$J26,$J26-SUM($K115:AG115),AG115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AH115)+AH115>$J26,$J26-SUM($K115:AH115),AH115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AI115)+AI115>$J26,$J26-SUM($K115:AI115),AI115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AJ115)+AJ115>$J26,$J26-SUM($K115:AJ115),AJ115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AK115)+AK115>$J26,$J26-SUM($K115:AK115),AK115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AL115)+AL115>$J26,$J26-SUM($K115:AL115),AL115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AM115)+AM115>$J26,$J26-SUM($K115:AM115),AM115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AN115)+AN115>$J26,$J26-SUM($K115:AN115),AN115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AO115)+AO115>$J26,$J26-SUM($K115:AO115),AO115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AP115)+AP115>$J26,$J26-SUM($K115:AP115),AP115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AQ115)+AQ115>$J26,$J26-SUM($K115:AQ115),AQ115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AR115)+AR115>$J26,$J26-SUM($K115:AR115),AR115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AS115)+AS115>$J26,$J26-SUM($K115:AS115),AS115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AT115)+AT115>$J26,$J26-SUM($K115:AT115),AT115)","v":3.338255E-4},{"$f":"IF(SUM($K115:AU115)+AU115>$J26,$J26-SUM($K115:AU115),AU115)","v":3.338255E-4},2.7373691000000006E-2,1.3353020000000002E-3,{"$f":"IF(SUM($AW115:AX115)<0,0,IF(SUM($AX115:AX115)+AX115>$AW115,$AW115-SUM($AX115:AX115),AX115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:AY115)<0,0,IF(SUM($AX115:AY115)+AY115>$AW115,$AW115-SUM($AX115:AY115),AY115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:AZ115)<0,0,IF(SUM($AX115:AZ115)+AZ115>$AW115,$AW115-SUM($AX115:AZ115),AZ115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BA115)<0,0,IF(SUM($AX115:BA115)+BA115>$AW115,$AW115-SUM($AX115:BA115),BA115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BB115)<0,0,IF(SUM($AX115:BB115)+BB115>$AW115,$AW115-SUM($AX115:BB115),BB115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BC115)<0,0,IF(SUM($AX115:BC115)+BC115>$AW115,$AW115-SUM($AX115:BC115),BC115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BD115)<0,0,IF(SUM($AX115:BD115)+BD115>$AW115,$AW115-SUM($AX115:BD115),BD115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BE115)<0,0,IF(SUM($AX115:BE115)+BE115>$AW115,$AW115-SUM($AX115:BE115),BE115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BF115)<0,0,IF(SUM($AX115:BF115)+BF115>$AW115,$AW115-SUM($AX115:BF115),BF115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BG115)<0,0,IF(SUM($AX115:BG115)+BG115>$AW115,$AW115-SUM($AX115:BG115),BG115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BH115)<0,0,IF(SUM($AX115:BH115)+BH115>$AW115,$AW115-SUM($AX115:BH115),BH115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BI115)<0,0,IF(SUM($AX115:BI115)+BI115>$AW115,$AW115-SUM($AX115:BI115),BI115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BJ115)<0,0,IF(SUM($AX115:BJ115)+BJ115>$AW115,$AW115-SUM($AX115:BJ115),BJ115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BK115)<0,0,IF(SUM($AX115:BK115)+BK115>$AW115,$AW115-SUM($AX115:BK115),BK115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BL115)<0,0,IF(SUM($AX115:BL115)+BL115>$AW115,$AW115-SUM($AX115:BL115),BL115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BM115)<0,0,IF(SUM($AX115:BM115)+BM115>$AW115,$AW115-SUM($AX115:BM115),BM115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BN115)<0,0,IF(SUM($AX115:BN115)+BN115>$AW115,$AW115-SUM($AX115:BN115),BN115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BO115)<0,0,IF(SUM($AX115:BO115)+BO115>$AW115,$AW115-SUM($AX115:BO115),BO115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BP115)<0,0,IF(SUM($AX115:BP115)+BP115>$AW115,$AW115-SUM($AX115:BP115),BP115))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW115:BQ115)<0,0,IF(SUM($AX115:BQ115)+BQ115>$AW115,$AW115-SUM($AX115:BQ115),BQ115))","v":6.6765100000000174E-4},{"$f":"IF(SUM($AW115:BR115)<0,0,IF(SUM($AX115:BR115)+BR115>$AW115,$AW115-SUM($AX115:BR115),BR115))","v":0},{"$f":"IF(SUM($AW115:BS115)<0,0,IF(SUM($AX115:BS115)+BS115>$AW115,$AW115-SUM($AX115:BS115),BS115))","v":0},{"$f":"IF(SUM($AW115:BT115)<0,0,IF(SUM($AX115:BT115)+BT115>$AW115,$AW115-SUM($AX115:BT115),BT115))","v":0},{"$f":"IF(SUM($AW115:BU115)<0,0,IF(SUM($AX115:BU115)+BU115>$AW115,$AW115-SUM($AX115:BU115),BU115))","v":0},{"$f":"IF(SUM($AW115:BV115)<0,0,IF(SUM($AX115:BV115)+BV115>$AW115,$AW115-SUM($AX115:BV115),BV115))","v":0},{"$f":"IF(SUM($AW115:BW115)<0,0,IF(SUM($AX115:BW115)+BW115>$AW115,$AW115-SUM($AX115:BW115),BW115))","v":0},{"$f":"IF(SUM($AW115:BX115)<0,0,IF(SUM($AX115:BX115)+BX115>$AW115,$AW115-SUM($AX115:BX115),BX115))","v":0},{"$f":"IF(SUM($AW115:BY115)<0,0,IF(SUM($AX115:BY115)+BY115>$AW115,$AW115-SUM($AX115:BY115),BY115))","v":0},{"$f":"IF(SUM($AW115:BZ115)<0,0,IF(SUM($AX115:BZ115)+BZ115>$AW115,$AW115-SUM($AX115:BZ115),BZ115))","v":0},{"$f":"IF(SUM($AW115:CA115)<0,0,IF(SUM($AX115:CA115)+CA115>$AW115,$AW115-SUM($AX115:CA115),CA115))","v":0},{"$f":"IF(SUM($AW115:CB115)<0,0,IF(SUM($AX115:CB115)+CB115>$AW115,$AW115-SUM($AX115:CB115),CB115))","v":0},{"$f":"IF(SUM($AW115:CC115)<0,0,IF(SUM($AX115:CC115)+CC115>$AW115,$AW115-SUM($AX115:CC115),CC115))","v":0},{"$f":"IF(SUM($AW115:CD115)<0,0,IF(SUM($AX115:CD115)+CD115>$AW115,$AW115-SUM($AX115:CD115),CD115))","v":0},{"$f":"IF(SUM($AW115:CE115)<0,0,IF(SUM($AX115:CE115)+CE115>$AW115,$AW115-SUM($AX115:CE115),CE115))","v":0},{"$f":"IF(SUM($AW115:CF115)<0,0,IF(SUM($AX115:CF115)+CF115>$AW115,$AW115-SUM($AX115:CF115),CF115))","v":0},{"$f":"IF(SUM($AW115:CG115)<0,0,IF(SUM($AX115:CG115)+CG115>$AW115,$AW115-SUM($AX115:CG115),CG115))","v":0},{"$f":"IF(SUM($AW115:CH115)<0,0,IF(SUM($AX115:CH115)+CH115>$AW115,$AW115-SUM($AX115:CH115),CH115))","v":0},{"$f":"IF(SUM($AW115:CI115)<0,0,IF(SUM($AX115:CI115)+CI115>$AW115,$AW115-SUM($AX115:CI115),CI115))","v":0},{"$f":"IF(SUM($AW115:CJ115)<0,0,IF(SUM($AX115:CJ115)+CJ115>$AW115,$AW115-SUM($AX115:CJ115),CJ115))","v":0},{"$f":"IF(SUM($AW115:CK115)<0,0,IF(SUM($AX115:CK115)+CK115>$AW115,$AW115-SUM($AX115:CK115),CK115))","v":0},{"$f":"IF(SUM($AW115:CL115)<0,0,IF(SUM($AX115:CL115)+CL115>$AW115,$AW115-SUM($AX115:CL115),CL115))","v":0},{"$f":"IF(SUM($AW115:CM115)<0,0,IF(SUM($AX115:CM115)+CM115>$AW115,$AW115-SUM($AX115:CM115),CM115))","v":0},{"$f":"IF(SUM($AW115:CN115)<0,0,IF(SUM($AX115:CN115)+CN115>$AW115,$AW115-SUM($AX115:CN115),CN115))","v":0},{"$f":"IF(SUM($AW115:CO115)<0,0,IF(SUM($AX115:CO115)+CO115>$AW115,$AW115-SUM($AX115:CO115),CO115))","v":0},{"$f":"IF(SUM($AW115:CP115)<0,0,IF(SUM($AX115:CP115)+CP115>$AW115,$AW115-SUM($AX115:CP115),CP115))","v":0},{"$f":"IF(SUM($AW115:CQ115)<0,0,IF(SUM($AX115:CQ115)+CQ115>$AW115,$AW115-SUM($AX115:CQ115),CQ115))","v":0},{"$f":"IF(SUM($AW115:CR115)<0,0,IF(SUM($AX115:CR115)+CR115>$AW115,$AW115-SUM($AX115:CR115),CR115))","v":0},{"$f":"IF(SUM($AW115:CS115)<0,0,IF(SUM($AX115:CS115)+CS115>$AW115,$AW115-SUM($AX115:CS115),CS115))","v":0},{"$f":"IF(SUM($AW115:CT115)<0,0,IF(SUM($AX115:CT115)+CT115>$AW115,$AW115-SUM($AX115:CT115),CT115))","v":0},{"$f":"IF(SUM($AW115:CU115)<0,0,IF(SUM($AX115:CU115)+CU115>$AW115,$AW115-SUM($AX115:CU115),CU115))","v":0},{"$f":"IF(SUM($AW115:CV115)<0,0,IF(SUM($AX115:CV115)+CV115>$AW115,$AW115-SUM($AX115:CV115),CV115))","v":0},{"$f":"IF(SUM($AW115:CW115)<0,0,IF(SUM($AX115:CW115)+CW115>$AW115,$AW115-SUM($AX115:CW115),CW115))","v":0},{"$f":"IF(SUM($AW115:CX115)<0,0,IF(SUM($AX115:CX115)+CX115>$AW115,$AW115-SUM($AX115:CX115),CX115))","v":0},{"$f":"IF(SUM($AW115:CY115)<0,0,IF(SUM($AX115:CY115)+CY115>$AW115,$AW115-SUM($AX115:CY115),CY115))","v":0},{"$f":"IF(SUM($AW115:CZ115)<0,0,IF(SUM($AX115:CZ115)+CZ115>$AW115,$AW115-SUM($AX115:CZ115),CZ115))","v":0},{"$f":"IF(SUM($AW115:DA115)<0,0,IF(SUM($AX115:DA115)+DA115>$AW115,$AW115-SUM($AX115:DA115),DA115))","v":0},{"$f":"IF(SUM($AW115:DB115)<0,0,IF(SUM($AX115:DB115)+DB115>$AW115,$AW115-SUM($AX115:DB115),DB115))","v":0},{"$f":"IF(SUM($AW115:DC115)<0,0,IF(SUM($AX115:DC115)+DC115>$AW115,$AW115-SUM($AX115:DC115),DC115))","v":0},{"$f":"IF(SUM($AW115:DD115)<0,0,IF(SUM($AX115:DD115)+DD115>$AW115,$AW115-SUM($AX115:DD115),DD115))","v":0},{"$f":"IF(SUM($AW115:DE115)<0,0,IF(SUM($AX115:DE115)+DE115>$AW115,$AW115-SUM($AX115:DE115),DE115))","v":0},{"$f":"IF(SUM($AW115:DF115)<0,0,IF(SUM($AX115:DF115)+DF115>$AW115,$AW115-SUM($AX115:DF115),DF115))","v":0},{"$f":"IF(SUM($AW115:DG115)<0,0,IF(SUM($AX115:DG115)+DG115>$AW115,$AW115-SUM($AX115:DG115),DG115))","v":0},{"$f":"IF(SUM($AW115:DH115)<0,0,IF(SUM($AX115:DH115)+DH115>$AW115,$AW115-SUM($AX115:DH115),DH115))","v":0},{"$f":"IF(SUM($AW115:DI115)<0,0,IF(SUM($AX115:DI115)+DI115>$AW115,$AW115-SUM($AX115:DI115),DI115))","v":0},{"$f":"IF(SUM($AW115:DJ115)<0,0,IF(SUM($AX115:DJ115)+DJ115>$AW115,$AW115-SUM($AX115:DJ115),DJ115))","v":0},{"$f":"IF(SUM($AW115:DK115)<0,0,IF(SUM($AX115:DK115)+DK115>$AW115,$AW115-SUM($AX115:DK115),DK115))","v":0},{"$f":"IF(SUM($AW115:DL115)<0,0,IF(SUM($AX115:DL115)+DL115>$AW115,$AW115-SUM($AX115:DL115),DL115))","v":0},{"$f":"IF(SUM($AW115:DM115)<0,0,IF(SUM($AX115:DM115)+DM115>$AW115,$AW115-SUM($AX115:DM115),DM115))","v":0},{"$f":"IF(SUM($AW115:DN115)<0,0,IF(SUM($AX115:DN115)+DN115>$AW115,$AW115-SUM($AX115:DN115),DN115))","v":0},{"$f":"IF(SUM($AW115:DO115)<0,0,IF(SUM($AX115:DO115)+DO115>$AW115,$AW115-SUM($AX115:DO115),DO115))","v":0},{"$f":"IF(SUM($AW115:DP115)<0,0,IF(SUM($AX115:DP115)+DP115>$AW115,$AW115-SUM($AX115:DP115),DP115))","v":0},{"$f":"IF(SUM($AW115:DQ115)<0,0,IF(SUM($AX115:DQ115)+DQ115>$AW115,$AW115-SUM($AX115:DQ115),DQ115))","v":0},{"$f":"IF(SUM($AW115:DR115)<0,0,IF(SUM($AX115:DR115)+DR115>$AW115,$AW115-SUM($AX115:DR115),DR115))","v":0},{"$f":"IF(SUM($AW115:DS115)<0,0,IF(SUM($AX115:DS115)+DS115>$AW115,$AW115-SUM($AX115:DS115),DS115))","v":0},{"$f":"IF(SUM($AW115:DT115)<0,0,IF(SUM($AX115:DT115)+DT115>$AW115,$AW115-SUM($AX115:DT115),DT115))","v":0},{"$f":"IF(SUM($AW115:DU115)<0,0,IF(SUM($AX115:DU115)+DU115>$AW115,$AW115-SUM($AX115:DU115),DU115))","v":0},{"$f":"IF(SUM($AW115:DV115)<0,0,IF(SUM($AX115:DV115)+DV115>$AW115,$AW115-SUM($AX115:DV115),DV115))","v":0},{"$f":"IF(SUM($AW115:DW115)<0,0,IF(SUM($AX115:DW115)+DW115>$AW115,$AW115-SUM($AX115:DW115),DW115))","v":0},{"$f":"IF(SUM($AW115:DX115)<0,0,IF(SUM($AX115:DX115)+DX115>$AW115,$AW115-SUM($AX115:DX115),DX115))","v":0},{"$f":"IF(SUM($AW115:DY115)<0,0,IF(SUM($AX115:DY115)+DY115>$AW115,$AW115-SUM($AX115:DY115),DY115))","v":0},{"$f":"IF(SUM($AW115:DZ115)<0,0,IF(SUM($AX115:DZ115)+DZ115>$AW115,$AW115-SUM($AX115:DZ115),DZ115))","v":0},{"$f":"IF(SUM($AW115:EA115)<0,0,IF(SUM($AX115:EA115)+EA115>$AW115,$AW115-SUM($AX115:EA115),EA115))","v":0},{"$f":"IF(SUM($AW115:EB115)<0,0,IF(SUM($AX115:EB115)+EB115>$AW115,$AW115-SUM($AX115:EB115),EB115))","v":0},{"$f":"IF(SUM($AW115:EC115)<0,0,IF(SUM($AX115:EC115)+EC115>$AW115,$AW115-SUM($AX115:EC115),EC115))","v":0},{"$f":"IF(SUM($AW115:ED115)<0,0,IF(SUM($AX115:ED115)+ED115>$AW115,$AW115-SUM($AX115:ED115),ED115))","v":0},{"$f":"IF(SUM($AW115:EE115)<0,0,IF(SUM($AX115:EE115)+EE115>$AW115,$AW115-SUM($AX115:EE115),EE115))","v":0},{"$f":"IF(SUM($AW115:EF115)<0,0,IF(SUM($AX115:EF115)+EF115>$AW115,$AW115-SUM($AX115:EF115),EF115))","v":0},{"$f":"IF(SUM($AW115:EG115)<0,0,IF(SUM($AX115:EG115)+EG115>$AW115,$AW115-SUM($AX115:EG115),EG115))","v":0},{"$f":"IF(SUM($AW115:EH115)<0,0,IF(SUM($AX115:EH115)+EH115>$AW115,$AW115-SUM($AX115:EH115),EH115))","v":0},{"$f":"IF(SUM($AW115:EI115)<0,0,IF(SUM($AX115:EI115)+EI115>$AW115,$AW115-SUM($AX115:EI115),EI115))","v":0},{"$f":"IF(SUM($AW115:EJ115)<0,0,IF(SUM($AX115:EJ115)+EJ115>$AW115,$AW115-SUM($AX115:EJ115),EJ115))","v":0},{"$f":"IF(SUM($AW115:EK115)<0,0,IF(SUM($AX115:EK115)+EK115>$AW115,$AW115-SUM($AX115:EK115),EK115))","v":0},{"$f":"IF(SUM($AW115:EL115)<0,0,IF(SUM($AX115:EL115)+EL115>$AW115,$AW115-SUM($AX115:EL115),EL115))","v":0},{"$f":"IF(SUM($AW115:EM115)<0,0,IF(SUM($AX115:EM115)+EM115>$AW115,$AW115-SUM($AX115:EM115),EM115))","v":0},{"$f":"IF(SUM($AW115:EN115)<0,0,IF(SUM($AX115:EN115)+EN115>$AW115,$AW115-SUM($AX115:EN115),EN115))","v":0},{"$f":"IF(SUM($AW115:EO115)<0,0,IF(SUM($AX115:EO115)+EO115>$AW115,$AW115-SUM($AX115:EO115),EO115))","v":0},{"$f":"IF(SUM($AW115:EP115)<0,0,IF(SUM($AX115:EP115)+EP115>$AW115,$AW115-SUM($AX115:EP115),EP115))","v":0},{"$f":"IF(SUM($AW115:EQ115)<0,0,IF(SUM($AX115:EQ115)+EQ115>$AW115,$AW115-SUM($AX115:EQ115),EQ115))","v":0},{"$f":"IF(SUM($AW115:ER115)<0,0,IF(SUM($AX115:ER115)+ER115>$AW115,$AW115-SUM($AX115:ER115),ER115))","v":0},{"$f":"IF(SUM($AW115:ES115)<0,0,IF(SUM($AX115:ES115)+ES115>$AW115,$AW115-SUM($AX115:ES115),ES115))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,1.1641858333333333E-4,{"$f":"IF(SUM($K116:K116)+K116>$J27,$J27-SUM($K116:K116),K116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:L116)+L116>$J27,$J27-SUM($K116:L116),L116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:M116)+M116>$J27,$J27-SUM($K116:M116),M116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:N116)+N116>$J27,$J27-SUM($K116:N116),N116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:O116)+O116>$J27,$J27-SUM($K116:O116),O116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:P116)+P116>$J27,$J27-SUM($K116:P116),P116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:Q116)+Q116>$J27,$J27-SUM($K116:Q116),Q116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:R116)+R116>$J27,$J27-SUM($K116:R116),R116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:S116)+S116>$J27,$J27-SUM($K116:S116),S116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:T116)+T116>$J27,$J27-SUM($K116:T116),T116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:U116)+U116>$J27,$J27-SUM($K116:U116),U116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:V116)+V116>$J27,$J27-SUM($K116:V116),V116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:W116)+W116>$J27,$J27-SUM($K116:W116),W116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:X116)+X116>$J27,$J27-SUM($K116:X116),X116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:Y116)+Y116>$J27,$J27-SUM($K116:Y116),Y116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:Z116)+Z116>$J27,$J27-SUM($K116:Z116),Z116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AA116)+AA116>$J27,$J27-SUM($K116:AA116),AA116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AB116)+AB116>$J27,$J27-SUM($K116:AB116),AB116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AC116)+AC116>$J27,$J27-SUM($K116:AC116),AC116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AD116)+AD116>$J27,$J27-SUM($K116:AD116),AD116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AE116)+AE116>$J27,$J27-SUM($K116:AE116),AE116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AF116)+AF116>$J27,$J27-SUM($K116:AF116),AF116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AG116)+AG116>$J27,$J27-SUM($K116:AG116),AG116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AH116)+AH116>$J27,$J27-SUM($K116:AH116),AH116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AI116)+AI116>$J27,$J27-SUM($K116:AI116),AI116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AJ116)+AJ116>$J27,$J27-SUM($K116:AJ116),AJ116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AK116)+AK116>$J27,$J27-SUM($K116:AK116),AK116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AL116)+AL116>$J27,$J27-SUM($K116:AL116),AL116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AM116)+AM116>$J27,$J27-SUM($K116:AM116),AM116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AN116)+AN116>$J27,$J27-SUM($K116:AN116),AN116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AO116)+AO116>$J27,$J27-SUM($K116:AO116),AO116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AP116)+AP116>$J27,$J27-SUM($K116:AP116),AP116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AQ116)+AQ116>$J27,$J27-SUM($K116:AQ116),AQ116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AR116)+AR116>$J27,$J27-SUM($K116:AR116),AR116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AS116)+AS116>$J27,$J27-SUM($K116:AS116),AS116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AT116)+AT116>$J27,$J27-SUM($K116:AT116),AT116)","v":1.1641858333333333E-4},{"$f":"IF(SUM($K116:AU116)+AU116>$J27,$J27-SUM($K116:AU116),AU116)","v":1.1641858333333333E-4},2.56120883333333E-3,4.6567433333333274E-4,{"$f":"IF(SUM($AW116:AX116)<0,0,IF(SUM($AX116:AX116)+AX116>$AW116,$AW116-SUM($AX116:AX116),AX116))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW116:AY116)<0,0,IF(SUM($AX116:AY116)+AY116>$AW116,$AW116-SUM($AX116:AY116),AY116))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW116:AZ116)<0,0,IF(SUM($AX116:AZ116)+AZ116>$AW116,$AW116-SUM($AX116:AZ116),AZ116))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW116:BA116)<0,0,IF(SUM($AX116:BA116)+BA116>$AW116,$AW116-SUM($AX116:BA116),BA116))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW116:BB116)<0,0,IF(SUM($AX116:BB116)+BB116>$AW116,$AW116-SUM($AX116:BB116),BB116))","v":2.3283716666666621E-4},{"$f":"IF(SUM($AW116:BC116)<0,0,IF(SUM($AX116:BC116)+BC116>$AW116,$AW116-SUM($AX116:BC116),BC116))","v":0},{"$f":"IF(SUM($AW116:BD116)<0,0,IF(SUM($AX116:BD116)+BD116>$AW116,$AW116-SUM($AX116:BD116),BD116))","v":0},{"$f":"IF(SUM($AW116:BE116)<0,0,IF(SUM($AX116:BE116)+BE116>$AW116,$AW116-SUM($AX116:BE116),BE116))","v":0},{"$f":"IF(SUM($AW116:BF116)<0,0,IF(SUM($AX116:BF116)+BF116>$AW116,$AW116-SUM($AX116:BF116),BF116))","v":0},{"$f":"IF(SUM($AW116:BG116)<0,0,IF(SUM($AX116:BG116)+BG116>$AW116,$AW116-SUM($AX116:BG116),BG116))","v":0},{"$f":"IF(SUM($AW116:BH116)<0,0,IF(SUM($AX116:BH116)+BH116>$AW116,$AW116-SUM($AX116:BH116),BH116))","v":0},{"$f":"IF(SUM($AW116:BI116)<0,0,IF(SUM($AX116:BI116)+BI116>$AW116,$AW116-SUM($AX116:BI116),BI116))","v":0},{"$f":"IF(SUM($AW116:BJ116)<0,0,IF(SUM($AX116:BJ116)+BJ116>$AW116,$AW116-SUM($AX116:BJ116),BJ116))","v":0},{"$f":"IF(SUM($AW116:BK116)<0,0,IF(SUM($AX116:BK116)+BK116>$AW116,$AW116-SUM($AX116:BK116),BK116))","v":0},{"$f":"IF(SUM($AW116:BL116)<0,0,IF(SUM($AX116:BL116)+BL116>$AW116,$AW116-SUM($AX116:BL116),BL116))","v":0},{"$f":"IF(SUM($AW116:BM116)<0,0,IF(SUM($AX116:BM116)+BM116>$AW116,$AW116-SUM($AX116:BM116),BM116))","v":0},{"$f":"IF(SUM($AW116:BN116)<0,0,IF(SUM($AX116:BN116)+BN116>$AW116,$AW116-SUM($AX116:BN116),BN116))","v":0},{"$f":"IF(SUM($AW116:BO116)<0,0,IF(SUM($AX116:BO116)+BO116>$AW116,$AW116-SUM($AX116:BO116),BO116))","v":0},{"$f":"IF(SUM($AW116:BP116)<0,0,IF(SUM($AX116:BP116)+BP116>$AW116,$AW116-SUM($AX116:BP116),BP116))","v":0},{"$f":"IF(SUM($AW116:BQ116)<0,0,IF(SUM($AX116:BQ116)+BQ116>$AW116,$AW116-SUM($AX116:BQ116),BQ116))","v":0},{"$f":"IF(SUM($AW116:BR116)<0,0,IF(SUM($AX116:BR116)+BR116>$AW116,$AW116-SUM($AX116:BR116),BR116))","v":0},{"$f":"IF(SUM($AW116:BS116)<0,0,IF(SUM($AX116:BS116)+BS116>$AW116,$AW116-SUM($AX116:BS116),BS116))","v":0},{"$f":"IF(SUM($AW116:BT116)<0,0,IF(SUM($AX116:BT116)+BT116>$AW116,$AW116-SUM($AX116:BT116),BT116))","v":0},{"$f":"IF(SUM($AW116:BU116)<0,0,IF(SUM($AX116:BU116)+BU116>$AW116,$AW116-SUM($AX116:BU116),BU116))","v":0},{"$f":"IF(SUM($AW116:BV116)<0,0,IF(SUM($AX116:BV116)+BV116>$AW116,$AW116-SUM($AX116:BV116),BV116))","v":0},{"$f":"IF(SUM($AW116:BW116)<0,0,IF(SUM($AX116:BW116)+BW116>$AW116,$AW116-SUM($AX116:BW116),BW116))","v":0},{"$f":"IF(SUM($AW116:BX116)<0,0,IF(SUM($AX116:BX116)+BX116>$AW116,$AW116-SUM($AX116:BX116),BX116))","v":0},{"$f":"IF(SUM($AW116:BY116)<0,0,IF(SUM($AX116:BY116)+BY116>$AW116,$AW116-SUM($AX116:BY116),BY116))","v":0},{"$f":"IF(SUM($AW116:BZ116)<0,0,IF(SUM($AX116:BZ116)+BZ116>$AW116,$AW116-SUM($AX116:BZ116),BZ116))","v":0},{"$f":"IF(SUM($AW116:CA116)<0,0,IF(SUM($AX116:CA116)+CA116>$AW116,$AW116-SUM($AX116:CA116),CA116))","v":0},{"$f":"IF(SUM($AW116:CB116)<0,0,IF(SUM($AX116:CB116)+CB116>$AW116,$AW116-SUM($AX116:CB116),CB116))","v":0},{"$f":"IF(SUM($AW116:CC116)<0,0,IF(SUM($AX116:CC116)+CC116>$AW116,$AW116-SUM($AX116:CC116),CC116))","v":0},{"$f":"IF(SUM($AW116:CD116)<0,0,IF(SUM($AX116:CD116)+CD116>$AW116,$AW116-SUM($AX116:CD116),CD116))","v":0},{"$f":"IF(SUM($AW116:CE116)<0,0,IF(SUM($AX116:CE116)+CE116>$AW116,$AW116-SUM($AX116:CE116),CE116))","v":0},{"$f":"IF(SUM($AW116:CF116)<0,0,IF(SUM($AX116:CF116)+CF116>$AW116,$AW116-SUM($AX116:CF116),CF116))","v":0},{"$f":"IF(SUM($AW116:CG116)<0,0,IF(SUM($AX116:CG116)+CG116>$AW116,$AW116-SUM($AX116:CG116),CG116))","v":0},{"$f":"IF(SUM($AW116:CH116)<0,0,IF(SUM($AX116:CH116)+CH116>$AW116,$AW116-SUM($AX116:CH116),CH116))","v":0},{"$f":"IF(SUM($AW116:CI116)<0,0,IF(SUM($AX116:CI116)+CI116>$AW116,$AW116-SUM($AX116:CI116),CI116))","v":0},{"$f":"IF(SUM($AW116:CJ116)<0,0,IF(SUM($AX116:CJ116)+CJ116>$AW116,$AW116-SUM($AX116:CJ116),CJ116))","v":0},{"$f":"IF(SUM($AW116:CK116)<0,0,IF(SUM($AX116:CK116)+CK116>$AW116,$AW116-SUM($AX116:CK116),CK116))","v":0},{"$f":"IF(SUM($AW116:CL116)<0,0,IF(SUM($AX116:CL116)+CL116>$AW116,$AW116-SUM($AX116:CL116),CL116))","v":0},{"$f":"IF(SUM($AW116:CM116)<0,0,IF(SUM($AX116:CM116)+CM116>$AW116,$AW116-SUM($AX116:CM116),CM116))","v":0},{"$f":"IF(SUM($AW116:CN116)<0,0,IF(SUM($AX116:CN116)+CN116>$AW116,$AW116-SUM($AX116:CN116),CN116))","v":0},{"$f":"IF(SUM($AW116:CO116)<0,0,IF(SUM($AX116:CO116)+CO116>$AW116,$AW116-SUM($AX116:CO116),CO116))","v":0},{"$f":"IF(SUM($AW116:CP116)<0,0,IF(SUM($AX116:CP116)+CP116>$AW116,$AW116-SUM($AX116:CP116),CP116))","v":0},{"$f":"IF(SUM($AW116:CQ116)<0,0,IF(SUM($AX116:CQ116)+CQ116>$AW116,$AW116-SUM($AX116:CQ116),CQ116))","v":0},{"$f":"IF(SUM($AW116:CR116)<0,0,IF(SUM($AX116:CR116)+CR116>$AW116,$AW116-SUM($AX116:CR116),CR116))","v":0},{"$f":"IF(SUM($AW116:CS116)<0,0,IF(SUM($AX116:CS116)+CS116>$AW116,$AW116-SUM($AX116:CS116),CS116))","v":0},{"$f":"IF(SUM($AW116:CT116)<0,0,IF(SUM($AX116:CT116)+CT116>$AW116,$AW116-SUM($AX116:CT116),CT116))","v":0},{"$f":"IF(SUM($AW116:CU116)<0,0,IF(SUM($AX116:CU116)+CU116>$AW116,$AW116-SUM($AX116:CU116),CU116))","v":0},{"$f":"IF(SUM($AW116:CV116)<0,0,IF(SUM($AX116:CV116)+CV116>$AW116,$AW116-SUM($AX116:CV116),CV116))","v":0},{"$f":"IF(SUM($AW116:CW116)<0,0,IF(SUM($AX116:CW116)+CW116>$AW116,$AW116-SUM($AX116:CW116),CW116))","v":0},{"$f":"IF(SUM($AW116:CX116)<0,0,IF(SUM($AX116:CX116)+CX116>$AW116,$AW116-SUM($AX116:CX116),CX116))","v":0},{"$f":"IF(SUM($AW116:CY116)<0,0,IF(SUM($AX116:CY116)+CY116>$AW116,$AW116-SUM($AX116:CY116),CY116))","v":0},{"$f":"IF(SUM($AW116:CZ116)<0,0,IF(SUM($AX116:CZ116)+CZ116>$AW116,$AW116-SUM($AX116:CZ116),CZ116))","v":0},{"$f":"IF(SUM($AW116:DA116)<0,0,IF(SUM($AX116:DA116)+DA116>$AW116,$AW116-SUM($AX116:DA116),DA116))","v":0},{"$f":"IF(SUM($AW116:DB116)<0,0,IF(SUM($AX116:DB116)+DB116>$AW116,$AW116-SUM($AX116:DB116),DB116))","v":0},{"$f":"IF(SUM($AW116:DC116)<0,0,IF(SUM($AX116:DC116)+DC116>$AW116,$AW116-SUM($AX116:DC116),DC116))","v":0},{"$f":"IF(SUM($AW116:DD116)<0,0,IF(SUM($AX116:DD116)+DD116>$AW116,$AW116-SUM($AX116:DD116),DD116))","v":0},{"$f":"IF(SUM($AW116:DE116)<0,0,IF(SUM($AX116:DE116)+DE116>$AW116,$AW116-SUM($AX116:DE116),DE116))","v":0},{"$f":"IF(SUM($AW116:DF116)<0,0,IF(SUM($AX116:DF116)+DF116>$AW116,$AW116-SUM($AX116:DF116),DF116))","v":0},{"$f":"IF(SUM($AW116:DG116)<0,0,IF(SUM($AX116:DG116)+DG116>$AW116,$AW116-SUM($AX116:DG116),DG116))","v":0},{"$f":"IF(SUM($AW116:DH116)<0,0,IF(SUM($AX116:DH116)+DH116>$AW116,$AW116-SUM($AX116:DH116),DH116))","v":0},{"$f":"IF(SUM($AW116:DI116)<0,0,IF(SUM($AX116:DI116)+DI116>$AW116,$AW116-SUM($AX116:DI116),DI116))","v":0},{"$f":"IF(SUM($AW116:DJ116)<0,0,IF(SUM($AX116:DJ116)+DJ116>$AW116,$AW116-SUM($AX116:DJ116),DJ116))","v":0},{"$f":"IF(SUM($AW116:DK116)<0,0,IF(SUM($AX116:DK116)+DK116>$AW116,$AW116-SUM($AX116:DK116),DK116))","v":0},{"$f":"IF(SUM($AW116:DL116)<0,0,IF(SUM($AX116:DL116)+DL116>$AW116,$AW116-SUM($AX116:DL116),DL116))","v":0},{"$f":"IF(SUM($AW116:DM116)<0,0,IF(SUM($AX116:DM116)+DM116>$AW116,$AW116-SUM($AX116:DM116),DM116))","v":0},{"$f":"IF(SUM($AW116:DN116)<0,0,IF(SUM($AX116:DN116)+DN116>$AW116,$AW116-SUM($AX116:DN116),DN116))","v":0},{"$f":"IF(SUM($AW116:DO116)<0,0,IF(SUM($AX116:DO116)+DO116>$AW116,$AW116-SUM($AX116:DO116),DO116))","v":0},{"$f":"IF(SUM($AW116:DP116)<0,0,IF(SUM($AX116:DP116)+DP116>$AW116,$AW116-SUM($AX116:DP116),DP116))","v":0},{"$f":"IF(SUM($AW116:DQ116)<0,0,IF(SUM($AX116:DQ116)+DQ116>$AW116,$AW116-SUM($AX116:DQ116),DQ116))","v":0},{"$f":"IF(SUM($AW116:DR116)<0,0,IF(SUM($AX116:DR116)+DR116>$AW116,$AW116-SUM($AX116:DR116),DR116))","v":0},{"$f":"IF(SUM($AW116:DS116)<0,0,IF(SUM($AX116:DS116)+DS116>$AW116,$AW116-SUM($AX116:DS116),DS116))","v":0},{"$f":"IF(SUM($AW116:DT116)<0,0,IF(SUM($AX116:DT116)+DT116>$AW116,$AW116-SUM($AX116:DT116),DT116))","v":0},{"$f":"IF(SUM($AW116:DU116)<0,0,IF(SUM($AX116:DU116)+DU116>$AW116,$AW116-SUM($AX116:DU116),DU116))","v":0},{"$f":"IF(SUM($AW116:DV116)<0,0,IF(SUM($AX116:DV116)+DV116>$AW116,$AW116-SUM($AX116:DV116),DV116))","v":0},{"$f":"IF(SUM($AW116:DW116)<0,0,IF(SUM($AX116:DW116)+DW116>$AW116,$AW116-SUM($AX116:DW116),DW116))","v":0},{"$f":"IF(SUM($AW116:DX116)<0,0,IF(SUM($AX116:DX116)+DX116>$AW116,$AW116-SUM($AX116:DX116),DX116))","v":0},{"$f":"IF(SUM($AW116:DY116)<0,0,IF(SUM($AX116:DY116)+DY116>$AW116,$AW116-SUM($AX116:DY116),DY116))","v":0},{"$f":"IF(SUM($AW116:DZ116)<0,0,IF(SUM($AX116:DZ116)+DZ116>$AW116,$AW116-SUM($AX116:DZ116),DZ116))","v":0},{"$f":"IF(SUM($AW116:EA116)<0,0,IF(SUM($AX116:EA116)+EA116>$AW116,$AW116-SUM($AX116:EA116),EA116))","v":0},{"$f":"IF(SUM($AW116:EB116)<0,0,IF(SUM($AX116:EB116)+EB116>$AW116,$AW116-SUM($AX116:EB116),EB116))","v":0},{"$f":"IF(SUM($AW116:EC116)<0,0,IF(SUM($AX116:EC116)+EC116>$AW116,$AW116-SUM($AX116:EC116),EC116))","v":0},{"$f":"IF(SUM($AW116:ED116)<0,0,IF(SUM($AX116:ED116)+ED116>$AW116,$AW116-SUM($AX116:ED116),ED116))","v":0},{"$f":"IF(SUM($AW116:EE116)<0,0,IF(SUM($AX116:EE116)+EE116>$AW116,$AW116-SUM($AX116:EE116),EE116))","v":0},{"$f":"IF(SUM($AW116:EF116)<0,0,IF(SUM($AX116:EF116)+EF116>$AW116,$AW116-SUM($AX116:EF116),EF116))","v":0},{"$f":"IF(SUM($AW116:EG116)<0,0,IF(SUM($AX116:EG116)+EG116>$AW116,$AW116-SUM($AX116:EG116),EG116))","v":0},{"$f":"IF(SUM($AW116:EH116)<0,0,IF(SUM($AX116:EH116)+EH116>$AW116,$AW116-SUM($AX116:EH116),EH116))","v":0},{"$f":"IF(SUM($AW116:EI116)<0,0,IF(SUM($AX116:EI116)+EI116>$AW116,$AW116-SUM($AX116:EI116),EI116))","v":0},{"$f":"IF(SUM($AW116:EJ116)<0,0,IF(SUM($AX116:EJ116)+EJ116>$AW116,$AW116-SUM($AX116:EJ116),EJ116))","v":0},{"$f":"IF(SUM($AW116:EK116)<0,0,IF(SUM($AX116:EK116)+EK116>$AW116,$AW116-SUM($AX116:EK116),EK116))","v":0},{"$f":"IF(SUM($AW116:EL116)<0,0,IF(SUM($AX116:EL116)+EL116>$AW116,$AW116-SUM($AX116:EL116),EL116))","v":0},{"$f":"IF(SUM($AW116:EM116)<0,0,IF(SUM($AX116:EM116)+EM116>$AW116,$AW116-SUM($AX116:EM116),EM116))","v":0},{"$f":"IF(SUM($AW116:EN116)<0,0,IF(SUM($AX116:EN116)+EN116>$AW116,$AW116-SUM($AX116:EN116),EN116))","v":0},{"$f":"IF(SUM($AW116:EO116)<0,0,IF(SUM($AX116:EO116)+EO116>$AW116,$AW116-SUM($AX116:EO116),EO116))","v":0},{"$f":"IF(SUM($AW116:EP116)<0,0,IF(SUM($AX116:EP116)+EP116>$AW116,$AW116-SUM($AX116:EP116),EP116))","v":0},{"$f":"IF(SUM($AW116:EQ116)<0,0,IF(SUM($AX116:EQ116)+EQ116>$AW116,$AW116-SUM($AX116:EQ116),EQ116))","v":0},{"$f":"IF(SUM($AW116:ER116)<0,0,IF(SUM($AX116:ER116)+ER116>$AW116,$AW116-SUM($AX116:ER116),ER116))","v":0},{"$f":"IF(SUM($AW116:ES116)<0,0,IF(SUM($AX116:ES116)+ES116>$AW116,$AW116-SUM($AX116:ES116),ES116))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,0,{"$f":"IF(SUM($K117:K117)+K117>$J28,$J28-SUM($K117:K117),K117)","v":0},{"$f":"IF(SUM($K117:L117)+L117>$J28,$J28-SUM($K117:L117),L117)","v":0},{"$f":"IF(SUM($K117:M117)+M117>$J28,$J28-SUM($K117:M117),M117)","v":0},{"$f":"IF(SUM($K117:N117)+N117>$J28,$J28-SUM($K117:N117),N117)","v":0},{"$f":"IF(SUM($K117:O117)+O117>$J28,$J28-SUM($K117:O117),O117)","v":0},{"$f":"IF(SUM($K117:P117)+P117>$J28,$J28-SUM($K117:P117),P117)","v":0},{"$f":"IF(SUM($K117:Q117)+Q117>$J28,$J28-SUM($K117:Q117),Q117)","v":0},{"$f":"IF(SUM($K117:R117)+R117>$J28,$J28-SUM($K117:R117),R117)","v":0},{"$f":"IF(SUM($K117:S117)+S117>$J28,$J28-SUM($K117:S117),S117)","v":0},{"$f":"IF(SUM($K117:T117)+T117>$J28,$J28-SUM($K117:T117),T117)","v":0},{"$f":"IF(SUM($K117:U117)+U117>$J28,$J28-SUM($K117:U117),U117)","v":0},{"$f":"IF(SUM($K117:V117)+V117>$J28,$J28-SUM($K117:V117),V117)","v":0},{"$f":"IF(SUM($K117:W117)+W117>$J28,$J28-SUM($K117:W117),W117)","v":0},{"$f":"IF(SUM($K117:X117)+X117>$J28,$J28-SUM($K117:X117),X117)","v":0},{"$f":"IF(SUM($K117:Y117)+Y117>$J28,$J28-SUM($K117:Y117),Y117)","v":0},{"$f":"IF(SUM($K117:Z117)+Z117>$J28,$J28-SUM($K117:Z117),Z117)","v":0},{"$f":"IF(SUM($K117:AA117)+AA117>$J28,$J28-SUM($K117:AA117),AA117)","v":0},{"$f":"IF(SUM($K117:AB117)+AB117>$J28,$J28-SUM($K117:AB117),AB117)","v":0},{"$f":"IF(SUM($K117:AC117)+AC117>$J28,$J28-SUM($K117:AC117),AC117)","v":0},{"$f":"IF(SUM($K117:AD117)+AD117>$J28,$J28-SUM($K117:AD117),AD117)","v":0},{"$f":"IF(SUM($K117:AE117)+AE117>$J28,$J28-SUM($K117:AE117),AE117)","v":0},{"$f":"IF(SUM($K117:AF117)+AF117>$J28,$J28-SUM($K117:AF117),AF117)","v":0},{"$f":"IF(SUM($K117:AG117)+AG117>$J28,$J28-SUM($K117:AG117),AG117)","v":0},{"$f":"IF(SUM($K117:AH117)+AH117>$J28,$J28-SUM($K117:AH117),AH117)","v":0},{"$f":"IF(SUM($K117:AI117)+AI117>$J28,$J28-SUM($K117:AI117),AI117)","v":0},{"$f":"IF(SUM($K117:AJ117)+AJ117>$J28,$J28-SUM($K117:AJ117),AJ117)","v":0},{"$f":"IF(SUM($K117:AK117)+AK117>$J28,$J28-SUM($K117:AK117),AK117)","v":0},{"$f":"IF(SUM($K117:AL117)+AL117>$J28,$J28-SUM($K117:AL117),AL117)","v":0},{"$f":"IF(SUM($K117:AM117)+AM117>$J28,$J28-SUM($K117:AM117),AM117)","v":0},{"$f":"IF(SUM($K117:AN117)+AN117>$J28,$J28-SUM($K117:AN117),AN117)","v":0},{"$f":"IF(SUM($K117:AO117)+AO117>$J28,$J28-SUM($K117:AO117),AO117)","v":0},{"$f":"IF(SUM($K117:AP117)+AP117>$J28,$J28-SUM($K117:AP117),AP117)","v":0},{"$f":"IF(SUM($K117:AQ117)+AQ117>$J28,$J28-SUM($K117:AQ117),AQ117)","v":0},{"$f":"IF(SUM($K117:AR117)+AR117>$J28,$J28-SUM($K117:AR117),AR117)","v":0},{"$f":"IF(SUM($K117:AS117)+AS117>$J28,$J28-SUM($K117:AS117),AS117)","v":0},{"$f":"IF(SUM($K117:AT117)+AT117>$J28,$J28-SUM($K117:AT117),AT117)","v":0},{"$f":"IF(SUM($K117:AU117)+AU117>$J28,$J28-SUM($K117:AU117),AU117)","v":0},0,0,{"$f":"IF(SUM($AW117:AX117)<0,0,IF(SUM($AX117:AX117)+AX117>$AW117,$AW117-SUM($AX117:AX117),AX117))","v":0},{"$f":"IF(SUM($AW117:AY117)<0,0,IF(SUM($AX117:AY117)+AY117>$AW117,$AW117-SUM($AX117:AY117),AY117))","v":0},{"$f":"IF(SUM($AW117:AZ117)<0,0,IF(SUM($AX117:AZ117)+AZ117>$AW117,$AW117-SUM($AX117:AZ117),AZ117))","v":0},{"$f":"IF(SUM($AW117:BA117)<0,0,IF(SUM($AX117:BA117)+BA117>$AW117,$AW117-SUM($AX117:BA117),BA117))","v":0},{"$f":"IF(SUM($AW117:BB117)<0,0,IF(SUM($AX117:BB117)+BB117>$AW117,$AW117-SUM($AX117:BB117),BB117))","v":0},{"$f":"IF(SUM($AW117:BC117)<0,0,IF(SUM($AX117:BC117)+BC117>$AW117,$AW117-SUM($AX117:BC117),BC117))","v":0},{"$f":"IF(SUM($AW117:BD117)<0,0,IF(SUM($AX117:BD117)+BD117>$AW117,$AW117-SUM($AX117:BD117),BD117))","v":0},{"$f":"IF(SUM($AW117:BE117)<0,0,IF(SUM($AX117:BE117)+BE117>$AW117,$AW117-SUM($AX117:BE117),BE117))","v":0},{"$f":"IF(SUM($AW117:BF117)<0,0,IF(SUM($AX117:BF117)+BF117>$AW117,$AW117-SUM($AX117:BF117),BF117))","v":0},{"$f":"IF(SUM($AW117:BG117)<0,0,IF(SUM($AX117:BG117)+BG117>$AW117,$AW117-SUM($AX117:BG117),BG117))","v":0},{"$f":"IF(SUM($AW117:BH117)<0,0,IF(SUM($AX117:BH117)+BH117>$AW117,$AW117-SUM($AX117:BH117),BH117))","v":0},{"$f":"IF(SUM($AW117:BI117)<0,0,IF(SUM($AX117:BI117)+BI117>$AW117,$AW117-SUM($AX117:BI117),BI117))","v":0},{"$f":"IF(SUM($AW117:BJ117)<0,0,IF(SUM($AX117:BJ117)+BJ117>$AW117,$AW117-SUM($AX117:BJ117),BJ117))","v":0},{"$f":"IF(SUM($AW117:BK117)<0,0,IF(SUM($AX117:BK117)+BK117>$AW117,$AW117-SUM($AX117:BK117),BK117))","v":0},{"$f":"IF(SUM($AW117:BL117)<0,0,IF(SUM($AX117:BL117)+BL117>$AW117,$AW117-SUM($AX117:BL117),BL117))","v":0},{"$f":"IF(SUM($AW117:BM117)<0,0,IF(SUM($AX117:BM117)+BM117>$AW117,$AW117-SUM($AX117:BM117),BM117))","v":0},{"$f":"IF(SUM($AW117:BN117)<0,0,IF(SUM($AX117:BN117)+BN117>$AW117,$AW117-SUM($AX117:BN117),BN117))","v":0},{"$f":"IF(SUM($AW117:BO117)<0,0,IF(SUM($AX117:BO117)+BO117>$AW117,$AW117-SUM($AX117:BO117),BO117))","v":0},{"$f":"IF(SUM($AW117:BP117)<0,0,IF(SUM($AX117:BP117)+BP117>$AW117,$AW117-SUM($AX117:BP117),BP117))","v":0},{"$f":"IF(SUM($AW117:BQ117)<0,0,IF(SUM($AX117:BQ117)+BQ117>$AW117,$AW117-SUM($AX117:BQ117),BQ117))","v":0},{"$f":"IF(SUM($AW117:BR117)<0,0,IF(SUM($AX117:BR117)+BR117>$AW117,$AW117-SUM($AX117:BR117),BR117))","v":0},{"$f":"IF(SUM($AW117:BS117)<0,0,IF(SUM($AX117:BS117)+BS117>$AW117,$AW117-SUM($AX117:BS117),BS117))","v":0},{"$f":"IF(SUM($AW117:BT117)<0,0,IF(SUM($AX117:BT117)+BT117>$AW117,$AW117-SUM($AX117:BT117),BT117))","v":0},{"$f":"IF(SUM($AW117:BU117)<0,0,IF(SUM($AX117:BU117)+BU117>$AW117,$AW117-SUM($AX117:BU117),BU117))","v":0},{"$f":"IF(SUM($AW117:BV117)<0,0,IF(SUM($AX117:BV117)+BV117>$AW117,$AW117-SUM($AX117:BV117),BV117))","v":0},{"$f":"IF(SUM($AW117:BW117)<0,0,IF(SUM($AX117:BW117)+BW117>$AW117,$AW117-SUM($AX117:BW117),BW117))","v":0},{"$f":"IF(SUM($AW117:BX117)<0,0,IF(SUM($AX117:BX117)+BX117>$AW117,$AW117-SUM($AX117:BX117),BX117))","v":0},{"$f":"IF(SUM($AW117:BY117)<0,0,IF(SUM($AX117:BY117)+BY117>$AW117,$AW117-SUM($AX117:BY117),BY117))","v":0},{"$f":"IF(SUM($AW117:BZ117)<0,0,IF(SUM($AX117:BZ117)+BZ117>$AW117,$AW117-SUM($AX117:BZ117),BZ117))","v":0},{"$f":"IF(SUM($AW117:CA117)<0,0,IF(SUM($AX117:CA117)+CA117>$AW117,$AW117-SUM($AX117:CA117),CA117))","v":0},{"$f":"IF(SUM($AW117:CB117)<0,0,IF(SUM($AX117:CB117)+CB117>$AW117,$AW117-SUM($AX117:CB117),CB117))","v":0},{"$f":"IF(SUM($AW117:CC117)<0,0,IF(SUM($AX117:CC117)+CC117>$AW117,$AW117-SUM($AX117:CC117),CC117))","v":0},{"$f":"IF(SUM($AW117:CD117)<0,0,IF(SUM($AX117:CD117)+CD117>$AW117,$AW117-SUM($AX117:CD117),CD117))","v":0},{"$f":"IF(SUM($AW117:CE117)<0,0,IF(SUM($AX117:CE117)+CE117>$AW117,$AW117-SUM($AX117:CE117),CE117))","v":0},{"$f":"IF(SUM($AW117:CF117)<0,0,IF(SUM($AX117:CF117)+CF117>$AW117,$AW117-SUM($AX117:CF117),CF117))","v":0},{"$f":"IF(SUM($AW117:CG117)<0,0,IF(SUM($AX117:CG117)+CG117>$AW117,$AW117-SUM($AX117:CG117),CG117))","v":0},{"$f":"IF(SUM($AW117:CH117)<0,0,IF(SUM($AX117:CH117)+CH117>$AW117,$AW117-SUM($AX117:CH117),CH117))","v":0},{"$f":"IF(SUM($AW117:CI117)<0,0,IF(SUM($AX117:CI117)+CI117>$AW117,$AW117-SUM($AX117:CI117),CI117))","v":0},{"$f":"IF(SUM($AW117:CJ117)<0,0,IF(SUM($AX117:CJ117)+CJ117>$AW117,$AW117-SUM($AX117:CJ117),CJ117))","v":0},{"$f":"IF(SUM($AW117:CK117)<0,0,IF(SUM($AX117:CK117)+CK117>$AW117,$AW117-SUM($AX117:CK117),CK117))","v":0},{"$f":"IF(SUM($AW117:CL117)<0,0,IF(SUM($AX117:CL117)+CL117>$AW117,$AW117-SUM($AX117:CL117),CL117))","v":0},{"$f":"IF(SUM($AW117:CM117)<0,0,IF(SUM($AX117:CM117)+CM117>$AW117,$AW117-SUM($AX117:CM117),CM117))","v":0},{"$f":"IF(SUM($AW117:CN117)<0,0,IF(SUM($AX117:CN117)+CN117>$AW117,$AW117-SUM($AX117:CN117),CN117))","v":0},{"$f":"IF(SUM($AW117:CO117)<0,0,IF(SUM($AX117:CO117)+CO117>$AW117,$AW117-SUM($AX117:CO117),CO117))","v":0},{"$f":"IF(SUM($AW117:CP117)<0,0,IF(SUM($AX117:CP117)+CP117>$AW117,$AW117-SUM($AX117:CP117),CP117))","v":0},{"$f":"IF(SUM($AW117:CQ117)<0,0,IF(SUM($AX117:CQ117)+CQ117>$AW117,$AW117-SUM($AX117:CQ117),CQ117))","v":0},{"$f":"IF(SUM($AW117:CR117)<0,0,IF(SUM($AX117:CR117)+CR117>$AW117,$AW117-SUM($AX117:CR117),CR117))","v":0},{"$f":"IF(SUM($AW117:CS117)<0,0,IF(SUM($AX117:CS117)+CS117>$AW117,$AW117-SUM($AX117:CS117),CS117))","v":0},{"$f":"IF(SUM($AW117:CT117)<0,0,IF(SUM($AX117:CT117)+CT117>$AW117,$AW117-SUM($AX117:CT117),CT117))","v":0},{"$f":"IF(SUM($AW117:CU117)<0,0,IF(SUM($AX117:CU117)+CU117>$AW117,$AW117-SUM($AX117:CU117),CU117))","v":0},{"$f":"IF(SUM($AW117:CV117)<0,0,IF(SUM($AX117:CV117)+CV117>$AW117,$AW117-SUM($AX117:CV117),CV117))","v":0},{"$f":"IF(SUM($AW117:CW117)<0,0,IF(SUM($AX117:CW117)+CW117>$AW117,$AW117-SUM($AX117:CW117),CW117))","v":0},{"$f":"IF(SUM($AW117:CX117)<0,0,IF(SUM($AX117:CX117)+CX117>$AW117,$AW117-SUM($AX117:CX117),CX117))","v":0},{"$f":"IF(SUM($AW117:CY117)<0,0,IF(SUM($AX117:CY117)+CY117>$AW117,$AW117-SUM($AX117:CY117),CY117))","v":0},{"$f":"IF(SUM($AW117:CZ117)<0,0,IF(SUM($AX117:CZ117)+CZ117>$AW117,$AW117-SUM($AX117:CZ117),CZ117))","v":0},{"$f":"IF(SUM($AW117:DA117)<0,0,IF(SUM($AX117:DA117)+DA117>$AW117,$AW117-SUM($AX117:DA117),DA117))","v":0},{"$f":"IF(SUM($AW117:DB117)<0,0,IF(SUM($AX117:DB117)+DB117>$AW117,$AW117-SUM($AX117:DB117),DB117))","v":0},{"$f":"IF(SUM($AW117:DC117)<0,0,IF(SUM($AX117:DC117)+DC117>$AW117,$AW117-SUM($AX117:DC117),DC117))","v":0},{"$f":"IF(SUM($AW117:DD117)<0,0,IF(SUM($AX117:DD117)+DD117>$AW117,$AW117-SUM($AX117:DD117),DD117))","v":0},{"$f":"IF(SUM($AW117:DE117)<0,0,IF(SUM($AX117:DE117)+DE117>$AW117,$AW117-SUM($AX117:DE117),DE117))","v":0},{"$f":"IF(SUM($AW117:DF117)<0,0,IF(SUM($AX117:DF117)+DF117>$AW117,$AW117-SUM($AX117:DF117),DF117))","v":0},{"$f":"IF(SUM($AW117:DG117)<0,0,IF(SUM($AX117:DG117)+DG117>$AW117,$AW117-SUM($AX117:DG117),DG117))","v":0},{"$f":"IF(SUM($AW117:DH117)<0,0,IF(SUM($AX117:DH117)+DH117>$AW117,$AW117-SUM($AX117:DH117),DH117))","v":0},{"$f":"IF(SUM($AW117:DI117)<0,0,IF(SUM($AX117:DI117)+DI117>$AW117,$AW117-SUM($AX117:DI117),DI117))","v":0},{"$f":"IF(SUM($AW117:DJ117)<0,0,IF(SUM($AX117:DJ117)+DJ117>$AW117,$AW117-SUM($AX117:DJ117),DJ117))","v":0},{"$f":"IF(SUM($AW117:DK117)<0,0,IF(SUM($AX117:DK117)+DK117>$AW117,$AW117-SUM($AX117:DK117),DK117))","v":0},{"$f":"IF(SUM($AW117:DL117)<0,0,IF(SUM($AX117:DL117)+DL117>$AW117,$AW117-SUM($AX117:DL117),DL117))","v":0},{"$f":"IF(SUM($AW117:DM117)<0,0,IF(SUM($AX117:DM117)+DM117>$AW117,$AW117-SUM($AX117:DM117),DM117))","v":0},{"$f":"IF(SUM($AW117:DN117)<0,0,IF(SUM($AX117:DN117)+DN117>$AW117,$AW117-SUM($AX117:DN117),DN117))","v":0},{"$f":"IF(SUM($AW117:DO117)<0,0,IF(SUM($AX117:DO117)+DO117>$AW117,$AW117-SUM($AX117:DO117),DO117))","v":0},{"$f":"IF(SUM($AW117:DP117)<0,0,IF(SUM($AX117:DP117)+DP117>$AW117,$AW117-SUM($AX117:DP117),DP117))","v":0},{"$f":"IF(SUM($AW117:DQ117)<0,0,IF(SUM($AX117:DQ117)+DQ117>$AW117,$AW117-SUM($AX117:DQ117),DQ117))","v":0},{"$f":"IF(SUM($AW117:DR117)<0,0,IF(SUM($AX117:DR117)+DR117>$AW117,$AW117-SUM($AX117:DR117),DR117))","v":0},{"$f":"IF(SUM($AW117:DS117)<0,0,IF(SUM($AX117:DS117)+DS117>$AW117,$AW117-SUM($AX117:DS117),DS117))","v":0},{"$f":"IF(SUM($AW117:DT117)<0,0,IF(SUM($AX117:DT117)+DT117>$AW117,$AW117-SUM($AX117:DT117),DT117))","v":0},{"$f":"IF(SUM($AW117:DU117)<0,0,IF(SUM($AX117:DU117)+DU117>$AW117,$AW117-SUM($AX117:DU117),DU117))","v":0},{"$f":"IF(SUM($AW117:DV117)<0,0,IF(SUM($AX117:DV117)+DV117>$AW117,$AW117-SUM($AX117:DV117),DV117))","v":0},{"$f":"IF(SUM($AW117:DW117)<0,0,IF(SUM($AX117:DW117)+DW117>$AW117,$AW117-SUM($AX117:DW117),DW117))","v":0},{"$f":"IF(SUM($AW117:DX117)<0,0,IF(SUM($AX117:DX117)+DX117>$AW117,$AW117-SUM($AX117:DX117),DX117))","v":0},{"$f":"IF(SUM($AW117:DY117)<0,0,IF(SUM($AX117:DY117)+DY117>$AW117,$AW117-SUM($AX117:DY117),DY117))","v":0},{"$f":"IF(SUM($AW117:DZ117)<0,0,IF(SUM($AX117:DZ117)+DZ117>$AW117,$AW117-SUM($AX117:DZ117),DZ117))","v":0},{"$f":"IF(SUM($AW117:EA117)<0,0,IF(SUM($AX117:EA117)+EA117>$AW117,$AW117-SUM($AX117:EA117),EA117))","v":0},{"$f":"IF(SUM($AW117:EB117)<0,0,IF(SUM($AX117:EB117)+EB117>$AW117,$AW117-SUM($AX117:EB117),EB117))","v":0},{"$f":"IF(SUM($AW117:EC117)<0,0,IF(SUM($AX117:EC117)+EC117>$AW117,$AW117-SUM($AX117:EC117),EC117))","v":0},{"$f":"IF(SUM($AW117:ED117)<0,0,IF(SUM($AX117:ED117)+ED117>$AW117,$AW117-SUM($AX117:ED117),ED117))","v":0},{"$f":"IF(SUM($AW117:EE117)<0,0,IF(SUM($AX117:EE117)+EE117>$AW117,$AW117-SUM($AX117:EE117),EE117))","v":0},{"$f":"IF(SUM($AW117:EF117)<0,0,IF(SUM($AX117:EF117)+EF117>$AW117,$AW117-SUM($AX117:EF117),EF117))","v":0},{"$f":"IF(SUM($AW117:EG117)<0,0,IF(SUM($AX117:EG117)+EG117>$AW117,$AW117-SUM($AX117:EG117),EG117))","v":0},{"$f":"IF(SUM($AW117:EH117)<0,0,IF(SUM($AX117:EH117)+EH117>$AW117,$AW117-SUM($AX117:EH117),EH117))","v":0},{"$f":"IF(SUM($AW117:EI117)<0,0,IF(SUM($AX117:EI117)+EI117>$AW117,$AW117-SUM($AX117:EI117),EI117))","v":0},{"$f":"IF(SUM($AW117:EJ117)<0,0,IF(SUM($AX117:EJ117)+EJ117>$AW117,$AW117-SUM($AX117:EJ117),EJ117))","v":0},{"$f":"IF(SUM($AW117:EK117)<0,0,IF(SUM($AX117:EK117)+EK117>$AW117,$AW117-SUM($AX117:EK117),EK117))","v":0},{"$f":"IF(SUM($AW117:EL117)<0,0,IF(SUM($AX117:EL117)+EL117>$AW117,$AW117-SUM($AX117:EL117),EL117))","v":0},{"$f":"IF(SUM($AW117:EM117)<0,0,IF(SUM($AX117:EM117)+EM117>$AW117,$AW117-SUM($AX117:EM117),EM117))","v":0},{"$f":"IF(SUM($AW117:EN117)<0,0,IF(SUM($AX117:EN117)+EN117>$AW117,$AW117-SUM($AX117:EN117),EN117))","v":0},{"$f":"IF(SUM($AW117:EO117)<0,0,IF(SUM($AX117:EO117)+EO117>$AW117,$AW117-SUM($AX117:EO117),EO117))","v":0},{"$f":"IF(SUM($AW117:EP117)<0,0,IF(SUM($AX117:EP117)+EP117>$AW117,$AW117-SUM($AX117:EP117),EP117))","v":0},{"$f":"IF(SUM($AW117:EQ117)<0,0,IF(SUM($AX117:EQ117)+EQ117>$AW117,$AW117-SUM($AX117:EQ117),EQ117))","v":0},{"$f":"IF(SUM($AW117:ER117)<0,0,IF(SUM($AX117:ER117)+ER117>$AW117,$AW117-SUM($AX117:ER117),ER117))","v":0},{"$f":"IF(SUM($AW117:ES117)<0,0,IF(SUM($AX117:ES117)+ES117>$AW117,$AW117-SUM($AX117:ES117),ES117))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,9.1147499999999994E-6,{"$f":"IF(SUM($K118:K118)+K118>$J29,$J29-SUM($K118:K118),K118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:L118)+L118>$J29,$J29-SUM($K118:L118),L118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:M118)+M118>$J29,$J29-SUM($K118:M118),M118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:N118)+N118>$J29,$J29-SUM($K118:N118),N118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:O118)+O118>$J29,$J29-SUM($K118:O118),O118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:P118)+P118>$J29,$J29-SUM($K118:P118),P118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:Q118)+Q118>$J29,$J29-SUM($K118:Q118),Q118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:R118)+R118>$J29,$J29-SUM($K118:R118),R118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:S118)+S118>$J29,$J29-SUM($K118:S118),S118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:T118)+T118>$J29,$J29-SUM($K118:T118),T118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:U118)+U118>$J29,$J29-SUM($K118:U118),U118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:V118)+V118>$J29,$J29-SUM($K118:V118),V118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:W118)+W118>$J29,$J29-SUM($K118:W118),W118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:X118)+X118>$J29,$J29-SUM($K118:X118),X118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:Y118)+Y118>$J29,$J29-SUM($K118:Y118),Y118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:Z118)+Z118>$J29,$J29-SUM($K118:Z118),Z118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AA118)+AA118>$J29,$J29-SUM($K118:AA118),AA118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AB118)+AB118>$J29,$J29-SUM($K118:AB118),AB118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AC118)+AC118>$J29,$J29-SUM($K118:AC118),AC118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AD118)+AD118>$J29,$J29-SUM($K118:AD118),AD118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AE118)+AE118>$J29,$J29-SUM($K118:AE118),AE118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AF118)+AF118>$J29,$J29-SUM($K118:AF118),AF118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AG118)+AG118>$J29,$J29-SUM($K118:AG118),AG118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AH118)+AH118>$J29,$J29-SUM($K118:AH118),AH118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AI118)+AI118>$J29,$J29-SUM($K118:AI118),AI118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AJ118)+AJ118>$J29,$J29-SUM($K118:AJ118),AJ118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AK118)+AK118>$J29,$J29-SUM($K118:AK118),AK118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AL118)+AL118>$J29,$J29-SUM($K118:AL118),AL118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AM118)+AM118>$J29,$J29-SUM($K118:AM118),AM118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AN118)+AN118>$J29,$J29-SUM($K118:AN118),AN118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AO118)+AO118>$J29,$J29-SUM($K118:AO118),AO118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AP118)+AP118>$J29,$J29-SUM($K118:AP118),AP118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AQ118)+AQ118>$J29,$J29-SUM($K118:AQ118),AQ118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AR118)+AR118>$J29,$J29-SUM($K118:AR118),AR118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AS118)+AS118>$J29,$J29-SUM($K118:AS118),AS118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AT118)+AT118>$J29,$J29-SUM($K118:AT118),AT118)","v":9.1147499999999994E-6},{"$f":"IF(SUM($K118:AU118)+AU118>$J29,$J29-SUM($K118:AU118),AU118)","v":9.1147499999999994E-6},1.4765895000000001E-3,3.6459000000000004E-5,{"$f":"IF(SUM($AW118:AX118)<0,0,IF(SUM($AX118:AX118)+AX118>$AW118,$AW118-SUM($AX118:AX118),AX118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:AY118)<0,0,IF(SUM($AX118:AY118)+AY118>$AW118,$AW118-SUM($AX118:AY118),AY118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:AZ118)<0,0,IF(SUM($AX118:AZ118)+AZ118>$AW118,$AW118-SUM($AX118:AZ118),AZ118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BA118)<0,0,IF(SUM($AX118:BA118)+BA118>$AW118,$AW118-SUM($AX118:BA118),BA118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BB118)<0,0,IF(SUM($AX118:BB118)+BB118>$AW118,$AW118-SUM($AX118:BB118),BB118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BC118)<0,0,IF(SUM($AX118:BC118)+BC118>$AW118,$AW118-SUM($AX118:BC118),BC118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BD118)<0,0,IF(SUM($AX118:BD118)+BD118>$AW118,$AW118-SUM($AX118:BD118),BD118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BE118)<0,0,IF(SUM($AX118:BE118)+BE118>$AW118,$AW118-SUM($AX118:BE118),BE118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BF118)<0,0,IF(SUM($AX118:BF118)+BF118>$AW118,$AW118-SUM($AX118:BF118),BF118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BG118)<0,0,IF(SUM($AX118:BG118)+BG118>$AW118,$AW118-SUM($AX118:BG118),BG118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BH118)<0,0,IF(SUM($AX118:BH118)+BH118>$AW118,$AW118-SUM($AX118:BH118),BH118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BI118)<0,0,IF(SUM($AX118:BI118)+BI118>$AW118,$AW118-SUM($AX118:BI118),BI118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BJ118)<0,0,IF(SUM($AX118:BJ118)+BJ118>$AW118,$AW118-SUM($AX118:BJ118),BJ118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BK118)<0,0,IF(SUM($AX118:BK118)+BK118>$AW118,$AW118-SUM($AX118:BK118),BK118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BL118)<0,0,IF(SUM($AX118:BL118)+BL118>$AW118,$AW118-SUM($AX118:BL118),BL118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BM118)<0,0,IF(SUM($AX118:BM118)+BM118>$AW118,$AW118-SUM($AX118:BM118),BM118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BN118)<0,0,IF(SUM($AX118:BN118)+BN118>$AW118,$AW118-SUM($AX118:BN118),BN118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BO118)<0,0,IF(SUM($AX118:BO118)+BO118>$AW118,$AW118-SUM($AX118:BO118),BO118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BP118)<0,0,IF(SUM($AX118:BP118)+BP118>$AW118,$AW118-SUM($AX118:BP118),BP118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BQ118)<0,0,IF(SUM($AX118:BQ118)+BQ118>$AW118,$AW118-SUM($AX118:BQ118),BQ118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BR118)<0,0,IF(SUM($AX118:BR118)+BR118>$AW118,$AW118-SUM($AX118:BR118),BR118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BS118)<0,0,IF(SUM($AX118:BS118)+BS118>$AW118,$AW118-SUM($AX118:BS118),BS118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BT118)<0,0,IF(SUM($AX118:BT118)+BT118>$AW118,$AW118-SUM($AX118:BT118),BT118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BU118)<0,0,IF(SUM($AX118:BU118)+BU118>$AW118,$AW118-SUM($AX118:BU118),BU118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BV118)<0,0,IF(SUM($AX118:BV118)+BV118>$AW118,$AW118-SUM($AX118:BV118),BV118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BW118)<0,0,IF(SUM($AX118:BW118)+BW118>$AW118,$AW118-SUM($AX118:BW118),BW118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BX118)<0,0,IF(SUM($AX118:BX118)+BX118>$AW118,$AW118-SUM($AX118:BX118),BX118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BY118)<0,0,IF(SUM($AX118:BY118)+BY118>$AW118,$AW118-SUM($AX118:BY118),BY118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:BZ118)<0,0,IF(SUM($AX118:BZ118)+BZ118>$AW118,$AW118-SUM($AX118:BZ118),BZ118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CA118)<0,0,IF(SUM($AX118:CA118)+CA118>$AW118,$AW118-SUM($AX118:CA118),CA118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CB118)<0,0,IF(SUM($AX118:CB118)+CB118>$AW118,$AW118-SUM($AX118:CB118),CB118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CC118)<0,0,IF(SUM($AX118:CC118)+CC118>$AW118,$AW118-SUM($AX118:CC118),CC118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CD118)<0,0,IF(SUM($AX118:CD118)+CD118>$AW118,$AW118-SUM($AX118:CD118),CD118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CE118)<0,0,IF(SUM($AX118:CE118)+CE118>$AW118,$AW118-SUM($AX118:CE118),CE118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CF118)<0,0,IF(SUM($AX118:CF118)+CF118>$AW118,$AW118-SUM($AX118:CF118),CF118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CG118)<0,0,IF(SUM($AX118:CG118)+CG118>$AW118,$AW118-SUM($AX118:CG118),CG118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CH118)<0,0,IF(SUM($AX118:CH118)+CH118>$AW118,$AW118-SUM($AX118:CH118),CH118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CI118)<0,0,IF(SUM($AX118:CI118)+CI118>$AW118,$AW118-SUM($AX118:CI118),CI118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CJ118)<0,0,IF(SUM($AX118:CJ118)+CJ118>$AW118,$AW118-SUM($AX118:CJ118),CJ118))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW118:CK118)<0,0,IF(SUM($AX118:CK118)+CK118>$AW118,$AW118-SUM($AX118:CK118),CK118))","v":1.8229500000000636E-5},{"$f":"IF(SUM($AW118:CL118)<0,0,IF(SUM($AX118:CL118)+CL118>$AW118,$AW118-SUM($AX118:CL118),CL118))","v":0},{"$f":"IF(SUM($AW118:CM118)<0,0,IF(SUM($AX118:CM118)+CM118>$AW118,$AW118-SUM($AX118:CM118),CM118))","v":0},{"$f":"IF(SUM($AW118:CN118)<0,0,IF(SUM($AX118:CN118)+CN118>$AW118,$AW118-SUM($AX118:CN118),CN118))","v":0},{"$f":"IF(SUM($AW118:CO118)<0,0,IF(SUM($AX118:CO118)+CO118>$AW118,$AW118-SUM($AX118:CO118),CO118))","v":0},{"$f":"IF(SUM($AW118:CP118)<0,0,IF(SUM($AX118:CP118)+CP118>$AW118,$AW118-SUM($AX118:CP118),CP118))","v":0},{"$f":"IF(SUM($AW118:CQ118)<0,0,IF(SUM($AX118:CQ118)+CQ118>$AW118,$AW118-SUM($AX118:CQ118),CQ118))","v":0},{"$f":"IF(SUM($AW118:CR118)<0,0,IF(SUM($AX118:CR118)+CR118>$AW118,$AW118-SUM($AX118:CR118),CR118))","v":0},{"$f":"IF(SUM($AW118:CS118)<0,0,IF(SUM($AX118:CS118)+CS118>$AW118,$AW118-SUM($AX118:CS118),CS118))","v":0},{"$f":"IF(SUM($AW118:CT118)<0,0,IF(SUM($AX118:CT118)+CT118>$AW118,$AW118-SUM($AX118:CT118),CT118))","v":0},{"$f":"IF(SUM($AW118:CU118)<0,0,IF(SUM($AX118:CU118)+CU118>$AW118,$AW118-SUM($AX118:CU118),CU118))","v":0},{"$f":"IF(SUM($AW118:CV118)<0,0,IF(SUM($AX118:CV118)+CV118>$AW118,$AW118-SUM($AX118:CV118),CV118))","v":0},{"$f":"IF(SUM($AW118:CW118)<0,0,IF(SUM($AX118:CW118)+CW118>$AW118,$AW118-SUM($AX118:CW118),CW118))","v":0},{"$f":"IF(SUM($AW118:CX118)<0,0,IF(SUM($AX118:CX118)+CX118>$AW118,$AW118-SUM($AX118:CX118),CX118))","v":0},{"$f":"IF(SUM($AW118:CY118)<0,0,IF(SUM($AX118:CY118)+CY118>$AW118,$AW118-SUM($AX118:CY118),CY118))","v":0},{"$f":"IF(SUM($AW118:CZ118)<0,0,IF(SUM($AX118:CZ118)+CZ118>$AW118,$AW118-SUM($AX118:CZ118),CZ118))","v":0},{"$f":"IF(SUM($AW118:DA118)<0,0,IF(SUM($AX118:DA118)+DA118>$AW118,$AW118-SUM($AX118:DA118),DA118))","v":0},{"$f":"IF(SUM($AW118:DB118)<0,0,IF(SUM($AX118:DB118)+DB118>$AW118,$AW118-SUM($AX118:DB118),DB118))","v":0},{"$f":"IF(SUM($AW118:DC118)<0,0,IF(SUM($AX118:DC118)+DC118>$AW118,$AW118-SUM($AX118:DC118),DC118))","v":0},{"$f":"IF(SUM($AW118:DD118)<0,0,IF(SUM($AX118:DD118)+DD118>$AW118,$AW118-SUM($AX118:DD118),DD118))","v":0},{"$f":"IF(SUM($AW118:DE118)<0,0,IF(SUM($AX118:DE118)+DE118>$AW118,$AW118-SUM($AX118:DE118),DE118))","v":0},{"$f":"IF(SUM($AW118:DF118)<0,0,IF(SUM($AX118:DF118)+DF118>$AW118,$AW118-SUM($AX118:DF118),DF118))","v":0},{"$f":"IF(SUM($AW118:DG118)<0,0,IF(SUM($AX118:DG118)+DG118>$AW118,$AW118-SUM($AX118:DG118),DG118))","v":0},{"$f":"IF(SUM($AW118:DH118)<0,0,IF(SUM($AX118:DH118)+DH118>$AW118,$AW118-SUM($AX118:DH118),DH118))","v":0},{"$f":"IF(SUM($AW118:DI118)<0,0,IF(SUM($AX118:DI118)+DI118>$AW118,$AW118-SUM($AX118:DI118),DI118))","v":0},{"$f":"IF(SUM($AW118:DJ118)<0,0,IF(SUM($AX118:DJ118)+DJ118>$AW118,$AW118-SUM($AX118:DJ118),DJ118))","v":0},{"$f":"IF(SUM($AW118:DK118)<0,0,IF(SUM($AX118:DK118)+DK118>$AW118,$AW118-SUM($AX118:DK118),DK118))","v":0},{"$f":"IF(SUM($AW118:DL118)<0,0,IF(SUM($AX118:DL118)+DL118>$AW118,$AW118-SUM($AX118:DL118),DL118))","v":0},{"$f":"IF(SUM($AW118:DM118)<0,0,IF(SUM($AX118:DM118)+DM118>$AW118,$AW118-SUM($AX118:DM118),DM118))","v":0},{"$f":"IF(SUM($AW118:DN118)<0,0,IF(SUM($AX118:DN118)+DN118>$AW118,$AW118-SUM($AX118:DN118),DN118))","v":0},{"$f":"IF(SUM($AW118:DO118)<0,0,IF(SUM($AX118:DO118)+DO118>$AW118,$AW118-SUM($AX118:DO118),DO118))","v":0},{"$f":"IF(SUM($AW118:DP118)<0,0,IF(SUM($AX118:DP118)+DP118>$AW118,$AW118-SUM($AX118:DP118),DP118))","v":0},{"$f":"IF(SUM($AW118:DQ118)<0,0,IF(SUM($AX118:DQ118)+DQ118>$AW118,$AW118-SUM($AX118:DQ118),DQ118))","v":0},{"$f":"IF(SUM($AW118:DR118)<0,0,IF(SUM($AX118:DR118)+DR118>$AW118,$AW118-SUM($AX118:DR118),DR118))","v":0},{"$f":"IF(SUM($AW118:DS118)<0,0,IF(SUM($AX118:DS118)+DS118>$AW118,$AW118-SUM($AX118:DS118),DS118))","v":0},{"$f":"IF(SUM($AW118:DT118)<0,0,IF(SUM($AX118:DT118)+DT118>$AW118,$AW118-SUM($AX118:DT118),DT118))","v":0},{"$f":"IF(SUM($AW118:DU118)<0,0,IF(SUM($AX118:DU118)+DU118>$AW118,$AW118-SUM($AX118:DU118),DU118))","v":0},{"$f":"IF(SUM($AW118:DV118)<0,0,IF(SUM($AX118:DV118)+DV118>$AW118,$AW118-SUM($AX118:DV118),DV118))","v":0},{"$f":"IF(SUM($AW118:DW118)<0,0,IF(SUM($AX118:DW118)+DW118>$AW118,$AW118-SUM($AX118:DW118),DW118))","v":0},{"$f":"IF(SUM($AW118:DX118)<0,0,IF(SUM($AX118:DX118)+DX118>$AW118,$AW118-SUM($AX118:DX118),DX118))","v":0},{"$f":"IF(SUM($AW118:DY118)<0,0,IF(SUM($AX118:DY118)+DY118>$AW118,$AW118-SUM($AX118:DY118),DY118))","v":0},{"$f":"IF(SUM($AW118:DZ118)<0,0,IF(SUM($AX118:DZ118)+DZ118>$AW118,$AW118-SUM($AX118:DZ118),DZ118))","v":0},{"$f":"IF(SUM($AW118:EA118)<0,0,IF(SUM($AX118:EA118)+EA118>$AW118,$AW118-SUM($AX118:EA118),EA118))","v":0},{"$f":"IF(SUM($AW118:EB118)<0,0,IF(SUM($AX118:EB118)+EB118>$AW118,$AW118-SUM($AX118:EB118),EB118))","v":0},{"$f":"IF(SUM($AW118:EC118)<0,0,IF(SUM($AX118:EC118)+EC118>$AW118,$AW118-SUM($AX118:EC118),EC118))","v":0},{"$f":"IF(SUM($AW118:ED118)<0,0,IF(SUM($AX118:ED118)+ED118>$AW118,$AW118-SUM($AX118:ED118),ED118))","v":0},{"$f":"IF(SUM($AW118:EE118)<0,0,IF(SUM($AX118:EE118)+EE118>$AW118,$AW118-SUM($AX118:EE118),EE118))","v":0},{"$f":"IF(SUM($AW118:EF118)<0,0,IF(SUM($AX118:EF118)+EF118>$AW118,$AW118-SUM($AX118:EF118),EF118))","v":0},{"$f":"IF(SUM($AW118:EG118)<0,0,IF(SUM($AX118:EG118)+EG118>$AW118,$AW118-SUM($AX118:EG118),EG118))","v":0},{"$f":"IF(SUM($AW118:EH118)<0,0,IF(SUM($AX118:EH118)+EH118>$AW118,$AW118-SUM($AX118:EH118),EH118))","v":0},{"$f":"IF(SUM($AW118:EI118)<0,0,IF(SUM($AX118:EI118)+EI118>$AW118,$AW118-SUM($AX118:EI118),EI118))","v":0},{"$f":"IF(SUM($AW118:EJ118)<0,0,IF(SUM($AX118:EJ118)+EJ118>$AW118,$AW118-SUM($AX118:EJ118),EJ118))","v":0},{"$f":"IF(SUM($AW118:EK118)<0,0,IF(SUM($AX118:EK118)+EK118>$AW118,$AW118-SUM($AX118:EK118),EK118))","v":0},{"$f":"IF(SUM($AW118:EL118)<0,0,IF(SUM($AX118:EL118)+EL118>$AW118,$AW118-SUM($AX118:EL118),EL118))","v":0},{"$f":"IF(SUM($AW118:EM118)<0,0,IF(SUM($AX118:EM118)+EM118>$AW118,$AW118-SUM($AX118:EM118),EM118))","v":0},{"$f":"IF(SUM($AW118:EN118)<0,0,IF(SUM($AX118:EN118)+EN118>$AW118,$AW118-SUM($AX118:EN118),EN118))","v":0},{"$f":"IF(SUM($AW118:EO118)<0,0,IF(SUM($AX118:EO118)+EO118>$AW118,$AW118-SUM($AX118:EO118),EO118))","v":0},{"$f":"IF(SUM($AW118:EP118)<0,0,IF(SUM($AX118:EP118)+EP118>$AW118,$AW118-SUM($AX118:EP118),EP118))","v":0},{"$f":"IF(SUM($AW118:EQ118)<0,0,IF(SUM($AX118:EQ118)+EQ118>$AW118,$AW118-SUM($AX118:EQ118),EQ118))","v":0},{"$f":"IF(SUM($AW118:ER118)<0,0,IF(SUM($AX118:ER118)+ER118>$AW118,$AW118-SUM($AX118:ER118),ER118))","v":0},{"$f":"IF(SUM($AW118:ES118)<0,0,IF(SUM($AX118:ES118)+ES118>$AW118,$AW118-SUM($AX118:ES118),ES118))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,3.3889508125000004E-3,{"$f":"IF(SUM($K119:K119)+K119>$J30,$J30-SUM($K119:K119),K119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:L119)+L119>$J30,$J30-SUM($K119:L119),L119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:M119)+M119>$J30,$J30-SUM($K119:M119),M119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:N119)+N119>$J30,$J30-SUM($K119:N119),N119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:O119)+O119>$J30,$J30-SUM($K119:O119),O119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:P119)+P119>$J30,$J30-SUM($K119:P119),P119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:Q119)+Q119>$J30,$J30-SUM($K119:Q119),Q119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:R119)+R119>$J30,$J30-SUM($K119:R119),R119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:S119)+S119>$J30,$J30-SUM($K119:S119),S119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:T119)+T119>$J30,$J30-SUM($K119:T119),T119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:U119)+U119>$J30,$J30-SUM($K119:U119),U119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:V119)+V119>$J30,$J30-SUM($K119:V119),V119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:W119)+W119>$J30,$J30-SUM($K119:W119),W119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:X119)+X119>$J30,$J30-SUM($K119:X119),X119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:Y119)+Y119>$J30,$J30-SUM($K119:Y119),Y119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:Z119)+Z119>$J30,$J30-SUM($K119:Z119),Z119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AA119)+AA119>$J30,$J30-SUM($K119:AA119),AA119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AB119)+AB119>$J30,$J30-SUM($K119:AB119),AB119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AC119)+AC119>$J30,$J30-SUM($K119:AC119),AC119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AD119)+AD119>$J30,$J30-SUM($K119:AD119),AD119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AE119)+AE119>$J30,$J30-SUM($K119:AE119),AE119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AF119)+AF119>$J30,$J30-SUM($K119:AF119),AF119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AG119)+AG119>$J30,$J30-SUM($K119:AG119),AG119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AH119)+AH119>$J30,$J30-SUM($K119:AH119),AH119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AI119)+AI119>$J30,$J30-SUM($K119:AI119),AI119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AJ119)+AJ119>$J30,$J30-SUM($K119:AJ119),AJ119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AK119)+AK119>$J30,$J30-SUM($K119:AK119),AK119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AL119)+AL119>$J30,$J30-SUM($K119:AL119),AL119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AM119)+AM119>$J30,$J30-SUM($K119:AM119),AM119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AN119)+AN119>$J30,$J30-SUM($K119:AN119),AN119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AO119)+AO119>$J30,$J30-SUM($K119:AO119),AO119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AP119)+AP119>$J30,$J30-SUM($K119:AP119),AP119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AQ119)+AQ119>$J30,$J30-SUM($K119:AQ119),AQ119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AR119)+AR119>$J30,$J30-SUM($K119:AR119),AR119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AS119)+AS119>$J30,$J30-SUM($K119:AS119),AS119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AT119)+AT119>$J30,$J30-SUM($K119:AT119),AT119)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K119:AU119)+AU119>$J30,$J30-SUM($K119:AU119),AU119)","v":3.3889508125000004E-3},6.777901624999999E-3,6.777901624999999E-3,{"$f":"IF(SUM($AW119:AX119)<0,0,IF(SUM($AX119:AX119)+AX119>$AW119,$AW119-SUM($AX119:AX119),AX119))","v":0},{"$f":"IF(SUM($AW119:AY119)<0,0,IF(SUM($AX119:AY119)+AY119>$AW119,$AW119-SUM($AX119:AY119),AY119))","v":0},{"$f":"IF(SUM($AW119:AZ119)<0,0,IF(SUM($AX119:AZ119)+AZ119>$AW119,$AW119-SUM($AX119:AZ119),AZ119))","v":0},{"$f":"IF(SUM($AW119:BA119)<0,0,IF(SUM($AX119:BA119)+BA119>$AW119,$AW119-SUM($AX119:BA119),BA119))","v":0},{"$f":"IF(SUM($AW119:BB119)<0,0,IF(SUM($AX119:BB119)+BB119>$AW119,$AW119-SUM($AX119:BB119),BB119))","v":0},{"$f":"IF(SUM($AW119:BC119)<0,0,IF(SUM($AX119:BC119)+BC119>$AW119,$AW119-SUM($AX119:BC119),BC119))","v":0},{"$f":"IF(SUM($AW119:BD119)<0,0,IF(SUM($AX119:BD119)+BD119>$AW119,$AW119-SUM($AX119:BD119),BD119))","v":0},{"$f":"IF(SUM($AW119:BE119)<0,0,IF(SUM($AX119:BE119)+BE119>$AW119,$AW119-SUM($AX119:BE119),BE119))","v":0},{"$f":"IF(SUM($AW119:BF119)<0,0,IF(SUM($AX119:BF119)+BF119>$AW119,$AW119-SUM($AX119:BF119),BF119))","v":0},{"$f":"IF(SUM($AW119:BG119)<0,0,IF(SUM($AX119:BG119)+BG119>$AW119,$AW119-SUM($AX119:BG119),BG119))","v":0},{"$f":"IF(SUM($AW119:BH119)<0,0,IF(SUM($AX119:BH119)+BH119>$AW119,$AW119-SUM($AX119:BH119),BH119))","v":0},{"$f":"IF(SUM($AW119:BI119)<0,0,IF(SUM($AX119:BI119)+BI119>$AW119,$AW119-SUM($AX119:BI119),BI119))","v":0},{"$f":"IF(SUM($AW119:BJ119)<0,0,IF(SUM($AX119:BJ119)+BJ119>$AW119,$AW119-SUM($AX119:BJ119),BJ119))","v":0},{"$f":"IF(SUM($AW119:BK119)<0,0,IF(SUM($AX119:BK119)+BK119>$AW119,$AW119-SUM($AX119:BK119),BK119))","v":0},{"$f":"IF(SUM($AW119:BL119)<0,0,IF(SUM($AX119:BL119)+BL119>$AW119,$AW119-SUM($AX119:BL119),BL119))","v":0},{"$f":"IF(SUM($AW119:BM119)<0,0,IF(SUM($AX119:BM119)+BM119>$AW119,$AW119-SUM($AX119:BM119),BM119))","v":0},{"$f":"IF(SUM($AW119:BN119)<0,0,IF(SUM($AX119:BN119)+BN119>$AW119,$AW119-SUM($AX119:BN119),BN119))","v":0},{"$f":"IF(SUM($AW119:BO119)<0,0,IF(SUM($AX119:BO119)+BO119>$AW119,$AW119-SUM($AX119:BO119),BO119))","v":0},{"$f":"IF(SUM($AW119:BP119)<0,0,IF(SUM($AX119:BP119)+BP119>$AW119,$AW119-SUM($AX119:BP119),BP119))","v":0},{"$f":"IF(SUM($AW119:BQ119)<0,0,IF(SUM($AX119:BQ119)+BQ119>$AW119,$AW119-SUM($AX119:BQ119),BQ119))","v":0},{"$f":"IF(SUM($AW119:BR119)<0,0,IF(SUM($AX119:BR119)+BR119>$AW119,$AW119-SUM($AX119:BR119),BR119))","v":0},{"$f":"IF(SUM($AW119:BS119)<0,0,IF(SUM($AX119:BS119)+BS119>$AW119,$AW119-SUM($AX119:BS119),BS119))","v":0},{"$f":"IF(SUM($AW119:BT119)<0,0,IF(SUM($AX119:BT119)+BT119>$AW119,$AW119-SUM($AX119:BT119),BT119))","v":0},{"$f":"IF(SUM($AW119:BU119)<0,0,IF(SUM($AX119:BU119)+BU119>$AW119,$AW119-SUM($AX119:BU119),BU119))","v":0},{"$f":"IF(SUM($AW119:BV119)<0,0,IF(SUM($AX119:BV119)+BV119>$AW119,$AW119-SUM($AX119:BV119),BV119))","v":0},{"$f":"IF(SUM($AW119:BW119)<0,0,IF(SUM($AX119:BW119)+BW119>$AW119,$AW119-SUM($AX119:BW119),BW119))","v":0},{"$f":"IF(SUM($AW119:BX119)<0,0,IF(SUM($AX119:BX119)+BX119>$AW119,$AW119-SUM($AX119:BX119),BX119))","v":0},{"$f":"IF(SUM($AW119:BY119)<0,0,IF(SUM($AX119:BY119)+BY119>$AW119,$AW119-SUM($AX119:BY119),BY119))","v":0},{"$f":"IF(SUM($AW119:BZ119)<0,0,IF(SUM($AX119:BZ119)+BZ119>$AW119,$AW119-SUM($AX119:BZ119),BZ119))","v":0},{"$f":"IF(SUM($AW119:CA119)<0,0,IF(SUM($AX119:CA119)+CA119>$AW119,$AW119-SUM($AX119:CA119),CA119))","v":0},{"$f":"IF(SUM($AW119:CB119)<0,0,IF(SUM($AX119:CB119)+CB119>$AW119,$AW119-SUM($AX119:CB119),CB119))","v":0},{"$f":"IF(SUM($AW119:CC119)<0,0,IF(SUM($AX119:CC119)+CC119>$AW119,$AW119-SUM($AX119:CC119),CC119))","v":0},{"$f":"IF(SUM($AW119:CD119)<0,0,IF(SUM($AX119:CD119)+CD119>$AW119,$AW119-SUM($AX119:CD119),CD119))","v":0},{"$f":"IF(SUM($AW119:CE119)<0,0,IF(SUM($AX119:CE119)+CE119>$AW119,$AW119-SUM($AX119:CE119),CE119))","v":0},{"$f":"IF(SUM($AW119:CF119)<0,0,IF(SUM($AX119:CF119)+CF119>$AW119,$AW119-SUM($AX119:CF119),CF119))","v":0},{"$f":"IF(SUM($AW119:CG119)<0,0,IF(SUM($AX119:CG119)+CG119>$AW119,$AW119-SUM($AX119:CG119),CG119))","v":0},{"$f":"IF(SUM($AW119:CH119)<0,0,IF(SUM($AX119:CH119)+CH119>$AW119,$AW119-SUM($AX119:CH119),CH119))","v":0},{"$f":"IF(SUM($AW119:CI119)<0,0,IF(SUM($AX119:CI119)+CI119>$AW119,$AW119-SUM($AX119:CI119),CI119))","v":0},{"$f":"IF(SUM($AW119:CJ119)<0,0,IF(SUM($AX119:CJ119)+CJ119>$AW119,$AW119-SUM($AX119:CJ119),CJ119))","v":0},{"$f":"IF(SUM($AW119:CK119)<0,0,IF(SUM($AX119:CK119)+CK119>$AW119,$AW119-SUM($AX119:CK119),CK119))","v":0},{"$f":"IF(SUM($AW119:CL119)<0,0,IF(SUM($AX119:CL119)+CL119>$AW119,$AW119-SUM($AX119:CL119),CL119))","v":0},{"$f":"IF(SUM($AW119:CM119)<0,0,IF(SUM($AX119:CM119)+CM119>$AW119,$AW119-SUM($AX119:CM119),CM119))","v":0},{"$f":"IF(SUM($AW119:CN119)<0,0,IF(SUM($AX119:CN119)+CN119>$AW119,$AW119-SUM($AX119:CN119),CN119))","v":0},{"$f":"IF(SUM($AW119:CO119)<0,0,IF(SUM($AX119:CO119)+CO119>$AW119,$AW119-SUM($AX119:CO119),CO119))","v":0},{"$f":"IF(SUM($AW119:CP119)<0,0,IF(SUM($AX119:CP119)+CP119>$AW119,$AW119-SUM($AX119:CP119),CP119))","v":0},{"$f":"IF(SUM($AW119:CQ119)<0,0,IF(SUM($AX119:CQ119)+CQ119>$AW119,$AW119-SUM($AX119:CQ119),CQ119))","v":0},{"$f":"IF(SUM($AW119:CR119)<0,0,IF(SUM($AX119:CR119)+CR119>$AW119,$AW119-SUM($AX119:CR119),CR119))","v":0},{"$f":"IF(SUM($AW119:CS119)<0,0,IF(SUM($AX119:CS119)+CS119>$AW119,$AW119-SUM($AX119:CS119),CS119))","v":0},{"$f":"IF(SUM($AW119:CT119)<0,0,IF(SUM($AX119:CT119)+CT119>$AW119,$AW119-SUM($AX119:CT119),CT119))","v":0},{"$f":"IF(SUM($AW119:CU119)<0,0,IF(SUM($AX119:CU119)+CU119>$AW119,$AW119-SUM($AX119:CU119),CU119))","v":0},{"$f":"IF(SUM($AW119:CV119)<0,0,IF(SUM($AX119:CV119)+CV119>$AW119,$AW119-SUM($AX119:CV119),CV119))","v":0},{"$f":"IF(SUM($AW119:CW119)<0,0,IF(SUM($AX119:CW119)+CW119>$AW119,$AW119-SUM($AX119:CW119),CW119))","v":0},{"$f":"IF(SUM($AW119:CX119)<0,0,IF(SUM($AX119:CX119)+CX119>$AW119,$AW119-SUM($AX119:CX119),CX119))","v":0},{"$f":"IF(SUM($AW119:CY119)<0,0,IF(SUM($AX119:CY119)+CY119>$AW119,$AW119-SUM($AX119:CY119),CY119))","v":0},{"$f":"IF(SUM($AW119:CZ119)<0,0,IF(SUM($AX119:CZ119)+CZ119>$AW119,$AW119-SUM($AX119:CZ119),CZ119))","v":0},{"$f":"IF(SUM($AW119:DA119)<0,0,IF(SUM($AX119:DA119)+DA119>$AW119,$AW119-SUM($AX119:DA119),DA119))","v":0},{"$f":"IF(SUM($AW119:DB119)<0,0,IF(SUM($AX119:DB119)+DB119>$AW119,$AW119-SUM($AX119:DB119),DB119))","v":0},{"$f":"IF(SUM($AW119:DC119)<0,0,IF(SUM($AX119:DC119)+DC119>$AW119,$AW119-SUM($AX119:DC119),DC119))","v":0},{"$f":"IF(SUM($AW119:DD119)<0,0,IF(SUM($AX119:DD119)+DD119>$AW119,$AW119-SUM($AX119:DD119),DD119))","v":0},{"$f":"IF(SUM($AW119:DE119)<0,0,IF(SUM($AX119:DE119)+DE119>$AW119,$AW119-SUM($AX119:DE119),DE119))","v":0},{"$f":"IF(SUM($AW119:DF119)<0,0,IF(SUM($AX119:DF119)+DF119>$AW119,$AW119-SUM($AX119:DF119),DF119))","v":0},{"$f":"IF(SUM($AW119:DG119)<0,0,IF(SUM($AX119:DG119)+DG119>$AW119,$AW119-SUM($AX119:DG119),DG119))","v":0},{"$f":"IF(SUM($AW119:DH119)<0,0,IF(SUM($AX119:DH119)+DH119>$AW119,$AW119-SUM($AX119:DH119),DH119))","v":0},{"$f":"IF(SUM($AW119:DI119)<0,0,IF(SUM($AX119:DI119)+DI119>$AW119,$AW119-SUM($AX119:DI119),DI119))","v":0},{"$f":"IF(SUM($AW119:DJ119)<0,0,IF(SUM($AX119:DJ119)+DJ119>$AW119,$AW119-SUM($AX119:DJ119),DJ119))","v":0},{"$f":"IF(SUM($AW119:DK119)<0,0,IF(SUM($AX119:DK119)+DK119>$AW119,$AW119-SUM($AX119:DK119),DK119))","v":0},{"$f":"IF(SUM($AW119:DL119)<0,0,IF(SUM($AX119:DL119)+DL119>$AW119,$AW119-SUM($AX119:DL119),DL119))","v":0},{"$f":"IF(SUM($AW119:DM119)<0,0,IF(SUM($AX119:DM119)+DM119>$AW119,$AW119-SUM($AX119:DM119),DM119))","v":0},{"$f":"IF(SUM($AW119:DN119)<0,0,IF(SUM($AX119:DN119)+DN119>$AW119,$AW119-SUM($AX119:DN119),DN119))","v":0},{"$f":"IF(SUM($AW119:DO119)<0,0,IF(SUM($AX119:DO119)+DO119>$AW119,$AW119-SUM($AX119:DO119),DO119))","v":0},{"$f":"IF(SUM($AW119:DP119)<0,0,IF(SUM($AX119:DP119)+DP119>$AW119,$AW119-SUM($AX119:DP119),DP119))","v":0},{"$f":"IF(SUM($AW119:DQ119)<0,0,IF(SUM($AX119:DQ119)+DQ119>$AW119,$AW119-SUM($AX119:DQ119),DQ119))","v":0},{"$f":"IF(SUM($AW119:DR119)<0,0,IF(SUM($AX119:DR119)+DR119>$AW119,$AW119-SUM($AX119:DR119),DR119))","v":0},{"$f":"IF(SUM($AW119:DS119)<0,0,IF(SUM($AX119:DS119)+DS119>$AW119,$AW119-SUM($AX119:DS119),DS119))","v":0},{"$f":"IF(SUM($AW119:DT119)<0,0,IF(SUM($AX119:DT119)+DT119>$AW119,$AW119-SUM($AX119:DT119),DT119))","v":0},{"$f":"IF(SUM($AW119:DU119)<0,0,IF(SUM($AX119:DU119)+DU119>$AW119,$AW119-SUM($AX119:DU119),DU119))","v":0},{"$f":"IF(SUM($AW119:DV119)<0,0,IF(SUM($AX119:DV119)+DV119>$AW119,$AW119-SUM($AX119:DV119),DV119))","v":0},{"$f":"IF(SUM($AW119:DW119)<0,0,IF(SUM($AX119:DW119)+DW119>$AW119,$AW119-SUM($AX119:DW119),DW119))","v":0},{"$f":"IF(SUM($AW119:DX119)<0,0,IF(SUM($AX119:DX119)+DX119>$AW119,$AW119-SUM($AX119:DX119),DX119))","v":0},{"$f":"IF(SUM($AW119:DY119)<0,0,IF(SUM($AX119:DY119)+DY119>$AW119,$AW119-SUM($AX119:DY119),DY119))","v":0},{"$f":"IF(SUM($AW119:DZ119)<0,0,IF(SUM($AX119:DZ119)+DZ119>$AW119,$AW119-SUM($AX119:DZ119),DZ119))","v":0},{"$f":"IF(SUM($AW119:EA119)<0,0,IF(SUM($AX119:EA119)+EA119>$AW119,$AW119-SUM($AX119:EA119),EA119))","v":0},{"$f":"IF(SUM($AW119:EB119)<0,0,IF(SUM($AX119:EB119)+EB119>$AW119,$AW119-SUM($AX119:EB119),EB119))","v":0},{"$f":"IF(SUM($AW119:EC119)<0,0,IF(SUM($AX119:EC119)+EC119>$AW119,$AW119-SUM($AX119:EC119),EC119))","v":0},{"$f":"IF(SUM($AW119:ED119)<0,0,IF(SUM($AX119:ED119)+ED119>$AW119,$AW119-SUM($AX119:ED119),ED119))","v":0},{"$f":"IF(SUM($AW119:EE119)<0,0,IF(SUM($AX119:EE119)+EE119>$AW119,$AW119-SUM($AX119:EE119),EE119))","v":0},{"$f":"IF(SUM($AW119:EF119)<0,0,IF(SUM($AX119:EF119)+EF119>$AW119,$AW119-SUM($AX119:EF119),EF119))","v":0},{"$f":"IF(SUM($AW119:EG119)<0,0,IF(SUM($AX119:EG119)+EG119>$AW119,$AW119-SUM($AX119:EG119),EG119))","v":0},{"$f":"IF(SUM($AW119:EH119)<0,0,IF(SUM($AX119:EH119)+EH119>$AW119,$AW119-SUM($AX119:EH119),EH119))","v":0},{"$f":"IF(SUM($AW119:EI119)<0,0,IF(SUM($AX119:EI119)+EI119>$AW119,$AW119-SUM($AX119:EI119),EI119))","v":0},{"$f":"IF(SUM($AW119:EJ119)<0,0,IF(SUM($AX119:EJ119)+EJ119>$AW119,$AW119-SUM($AX119:EJ119),EJ119))","v":0},{"$f":"IF(SUM($AW119:EK119)<0,0,IF(SUM($AX119:EK119)+EK119>$AW119,$AW119-SUM($AX119:EK119),EK119))","v":0},{"$f":"IF(SUM($AW119:EL119)<0,0,IF(SUM($AX119:EL119)+EL119>$AW119,$AW119-SUM($AX119:EL119),EL119))","v":0},{"$f":"IF(SUM($AW119:EM119)<0,0,IF(SUM($AX119:EM119)+EM119>$AW119,$AW119-SUM($AX119:EM119),EM119))","v":0},{"$f":"IF(SUM($AW119:EN119)<0,0,IF(SUM($AX119:EN119)+EN119>$AW119,$AW119-SUM($AX119:EN119),EN119))","v":0},{"$f":"IF(SUM($AW119:EO119)<0,0,IF(SUM($AX119:EO119)+EO119>$AW119,$AW119-SUM($AX119:EO119),EO119))","v":0},{"$f":"IF(SUM($AW119:EP119)<0,0,IF(SUM($AX119:EP119)+EP119>$AW119,$AW119-SUM($AX119:EP119),EP119))","v":0},{"$f":"IF(SUM($AW119:EQ119)<0,0,IF(SUM($AX119:EQ119)+EQ119>$AW119,$AW119-SUM($AX119:EQ119),EQ119))","v":0},{"$f":"IF(SUM($AW119:ER119)<0,0,IF(SUM($AX119:ER119)+ER119>$AW119,$AW119-SUM($AX119:ER119),ER119))","v":0},{"$f":"IF(SUM($AW119:ES119)<0,0,IF(SUM($AX119:ES119)+ES119>$AW119,$AW119-SUM($AX119:ES119),ES119))","v":0}]
[]
[null,"Depreciation:  2000 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,{"$f":"K23/F123","v":0},{"$f":"IF(SUM($L123:L123)+L123>$K23,$K23-SUM($L123:L123),L123)","v":0},{"$f":"IF(SUM($L123:M123)+M123>$K23,$K23-SUM($L123:M123),M123)","v":0},{"$f":"IF(SUM($L123:N123)+N123>$K23,$K23-SUM($L123:N123),N123)","v":0},{"$f":"IF(SUM($L123:O123)+O123>$K23,$K23-SUM($L123:O123),O123)","v":0},{"$f":"IF(SUM($L123:P123)+P123>$K23,$K23-SUM($L123:P123),P123)","v":0},{"$f":"IF(SUM($L123:Q123)+Q123>$K23,$K23-SUM($L123:Q123),Q123)","v":0},{"$f":"IF(SUM($L123:R123)+R123>$K23,$K23-SUM($L123:R123),R123)","v":0},{"$f":"IF(SUM($L123:S123)+S123>$K23,$K23-SUM($L123:S123),S123)","v":0},{"$f":"IF(SUM($L123:T123)+T123>$K23,$K23-SUM($L123:T123),T123)","v":0},{"$f":"IF(SUM($L123:U123)+U123>$K23,$K23-SUM($L123:U123),U123)","v":0},{"$f":"IF(SUM($L123:V123)+V123>$K23,$K23-SUM($L123:V123),V123)","v":0},{"$f":"IF(SUM($L123:W123)+W123>$K23,$K23-SUM($L123:W123),W123)","v":0},{"$f":"IF(SUM($L123:X123)+X123>$K23,$K23-SUM($L123:X123),X123)","v":0},{"$f":"IF(SUM($L123:Y123)+Y123>$K23,$K23-SUM($L123:Y123),Y123)","v":0},{"$f":"IF(SUM($L123:Z123)+Z123>$K23,$K23-SUM($L123:Z123),Z123)","v":0},{"$f":"IF(SUM($L123:AA123)+AA123>$K23,$K23-SUM($L123:AA123),AA123)","v":0},{"$f":"IF(SUM($L123:AB123)+AB123>$K23,$K23-SUM($L123:AB123),AB123)","v":0},{"$f":"IF(SUM($L123:AC123)+AC123>$K23,$K23-SUM($L123:AC123),AC123)","v":0},{"$f":"IF(SUM($L123:AD123)+AD123>$K23,$K23-SUM($L123:AD123),AD123)","v":0},{"$f":"IF(SUM($L123:AE123)+AE123>$K23,$K23-SUM($L123:AE123),AE123)","v":0},{"$f":"IF(SUM($L123:AF123)+AF123>$K23,$K23-SUM($L123:AF123),AF123)","v":0},{"$f":"IF(SUM($L123:AG123)+AG123>$K23,$K23-SUM($L123:AG123),AG123)","v":0},{"$f":"IF(SUM($L123:AH123)+AH123>$K23,$K23-SUM($L123:AH123),AH123)","v":0},{"$f":"IF(SUM($L123:AI123)+AI123>$K23,$K23-SUM($L123:AI123),AI123)","v":0},{"$f":"IF(SUM($L123:AJ123)+AJ123>$K23,$K23-SUM($L123:AJ123),AJ123)","v":0},{"$f":"IF(SUM($L123:AK123)+AK123>$K23,$K23-SUM($L123:AK123),AK123)","v":0},{"$f":"IF(SUM($L123:AL123)+AL123>$K23,$K23-SUM($L123:AL123),AL123)","v":0},{"$f":"IF(SUM($L123:AM123)+AM123>$K23,$K23-SUM($L123:AM123),AM123)","v":0},{"$f":"IF(SUM($L123:AN123)+AN123>$K23,$K23-SUM($L123:AN123),AN123)","v":0},{"$f":"IF(SUM($L123:AO123)+AO123>$K23,$K23-SUM($L123:AO123),AO123)","v":0},{"$f":"IF(SUM($L123:AP123)+AP123>$K23,$K23-SUM($L123:AP123),AP123)","v":0},{"$f":"IF(SUM($L123:AQ123)+AQ123>$K23,$K23-SUM($L123:AQ123),AQ123)","v":0},{"$f":"IF(SUM($L123:AR123)+AR123>$K23,$K23-SUM($L123:AR123),AR123)","v":0},{"$f":"IF(SUM($L123:AS123)+AS123>$K23,$K23-SUM($L123:AS123),AS123)","v":0},{"$f":"IF(SUM($L123:AT123)+AT123>$K23,$K23-SUM($L123:AT123),AT123)","v":0},{"$f":"IF(SUM($L123:AU123)+AU123>$K23,$K23-SUM($L123:AU123),AU123)","v":0},{"$f":"$K36-SUM($I123:$AV123)","v":0},{"$f":"IF(AW123>0,AW123/(MAX(($F123-COUNT($I123:$AV123))/4,1)),0)","v":0},{"$f":"IF(SUM($AW123:AX123)<0,0,IF(SUM($AX123:AX123)+AX123>$AW123,$AW123-SUM($AX123:AX123),AX123))","v":0},{"$f":"IF(SUM($AW123:AY123)<0,0,IF(SUM($AX123:AY123)+AY123>$AW123,$AW123-SUM($AX123:AY123),AY123))","v":0},{"$f":"IF(SUM($AW123:AZ123)<0,0,IF(SUM($AX123:AZ123)+AZ123>$AW123,$AW123-SUM($AX123:AZ123),AZ123))","v":0},{"$f":"IF(SUM($AW123:BA123)<0,0,IF(SUM($AX123:BA123)+BA123>$AW123,$AW123-SUM($AX123:BA123),BA123))","v":0},{"$f":"IF(SUM($AW123:BB123)<0,0,IF(SUM($AX123:BB123)+BB123>$AW123,$AW123-SUM($AX123:BB123),BB123))","v":0},{"$f":"IF(SUM($AW123:BC123)<0,0,IF(SUM($AX123:BC123)+BC123>$AW123,$AW123-SUM($AX123:BC123),BC123))","v":0},{"$f":"IF(SUM($AW123:BD123)<0,0,IF(SUM($AX123:BD123)+BD123>$AW123,$AW123-SUM($AX123:BD123),BD123))","v":0},{"$f":"IF(SUM($AW123:BE123)<0,0,IF(SUM($AX123:BE123)+BE123>$AW123,$AW123-SUM($AX123:BE123),BE123))","v":0},{"$f":"IF(SUM($AW123:BF123)<0,0,IF(SUM($AX123:BF123)+BF123>$AW123,$AW123-SUM($AX123:BF123),BF123))","v":0},{"$f":"IF(SUM($AW123:BG123)<0,0,IF(SUM($AX123:BG123)+BG123>$AW123,$AW123-SUM($AX123:BG123),BG123))","v":0},{"$f":"IF(SUM($AW123:BH123)<0,0,IF(SUM($AX123:BH123)+BH123>$AW123,$AW123-SUM($AX123:BH123),BH123))","v":0},{"$f":"IF(SUM($AW123:BI123)<0,0,IF(SUM($AX123:BI123)+BI123>$AW123,$AW123-SUM($AX123:BI123),BI123))","v":0},{"$f":"IF(SUM($AW123:BJ123)<0,0,IF(SUM($AX123:BJ123)+BJ123>$AW123,$AW123-SUM($AX123:BJ123),BJ123))","v":0},{"$f":"IF(SUM($AW123:BK123)<0,0,IF(SUM($AX123:BK123)+BK123>$AW123,$AW123-SUM($AX123:BK123),BK123))","v":0},{"$f":"IF(SUM($AW123:BL123)<0,0,IF(SUM($AX123:BL123)+BL123>$AW123,$AW123-SUM($AX123:BL123),BL123))","v":0},{"$f":"IF(SUM($AW123:BM123)<0,0,IF(SUM($AX123:BM123)+BM123>$AW123,$AW123-SUM($AX123:BM123),BM123))","v":0},{"$f":"IF(SUM($AW123:BN123)<0,0,IF(SUM($AX123:BN123)+BN123>$AW123,$AW123-SUM($AX123:BN123),BN123))","v":0},{"$f":"IF(SUM($AW123:BO123)<0,0,IF(SUM($AX123:BO123)+BO123>$AW123,$AW123-SUM($AX123:BO123),BO123))","v":0},{"$f":"IF(SUM($AW123:BP123)<0,0,IF(SUM($AX123:BP123)+BP123>$AW123,$AW123-SUM($AX123:BP123),BP123))","v":0},{"$f":"IF(SUM($AW123:BQ123)<0,0,IF(SUM($AX123:BQ123)+BQ123>$AW123,$AW123-SUM($AX123:BQ123),BQ123))","v":0},{"$f":"IF(SUM($AW123:BR123)<0,0,IF(SUM($AX123:BR123)+BR123>$AW123,$AW123-SUM($AX123:BR123),BR123))","v":0},{"$f":"IF(SUM($AW123:BS123)<0,0,IF(SUM($AX123:BS123)+BS123>$AW123,$AW123-SUM($AX123:BS123),BS123))","v":0},{"$f":"IF(SUM($AW123:BT123)<0,0,IF(SUM($AX123:BT123)+BT123>$AW123,$AW123-SUM($AX123:BT123),BT123))","v":0},{"$f":"IF(SUM($AW123:BU123)<0,0,IF(SUM($AX123:BU123)+BU123>$AW123,$AW123-SUM($AX123:BU123),BU123))","v":0},{"$f":"IF(SUM($AW123:BV123)<0,0,IF(SUM($AX123:BV123)+BV123>$AW123,$AW123-SUM($AX123:BV123),BV123))","v":0},{"$f":"IF(SUM($AW123:BW123)<0,0,IF(SUM($AX123:BW123)+BW123>$AW123,$AW123-SUM($AX123:BW123),BW123))","v":0},{"$f":"IF(SUM($AW123:BX123)<0,0,IF(SUM($AX123:BX123)+BX123>$AW123,$AW123-SUM($AX123:BX123),BX123))","v":0},{"$f":"IF(SUM($AW123:BY123)<0,0,IF(SUM($AX123:BY123)+BY123>$AW123,$AW123-SUM($AX123:BY123),BY123))","v":0},{"$f":"IF(SUM($AW123:BZ123)<0,0,IF(SUM($AX123:BZ123)+BZ123>$AW123,$AW123-SUM($AX123:BZ123),BZ123))","v":0},{"$f":"IF(SUM($AW123:CA123)<0,0,IF(SUM($AX123:CA123)+CA123>$AW123,$AW123-SUM($AX123:CA123),CA123))","v":0},{"$f":"IF(SUM($AW123:CB123)<0,0,IF(SUM($AX123:CB123)+CB123>$AW123,$AW123-SUM($AX123:CB123),CB123))","v":0},{"$f":"IF(SUM($AW123:CC123)<0,0,IF(SUM($AX123:CC123)+CC123>$AW123,$AW123-SUM($AX123:CC123),CC123))","v":0},{"$f":"IF(SUM($AW123:CD123)<0,0,IF(SUM($AX123:CD123)+CD123>$AW123,$AW123-SUM($AX123:CD123),CD123))","v":0},{"$f":"IF(SUM($AW123:CE123)<0,0,IF(SUM($AX123:CE123)+CE123>$AW123,$AW123-SUM($AX123:CE123),CE123))","v":0},{"$f":"IF(SUM($AW123:CF123)<0,0,IF(SUM($AX123:CF123)+CF123>$AW123,$AW123-SUM($AX123:CF123),CF123))","v":0},{"$f":"IF(SUM($AW123:CG123)<0,0,IF(SUM($AX123:CG123)+CG123>$AW123,$AW123-SUM($AX123:CG123),CG123))","v":0},{"$f":"IF(SUM($AW123:CH123)<0,0,IF(SUM($AX123:CH123)+CH123>$AW123,$AW123-SUM($AX123:CH123),CH123))","v":0},{"$f":"IF(SUM($AW123:CI123)<0,0,IF(SUM($AX123:CI123)+CI123>$AW123,$AW123-SUM($AX123:CI123),CI123))","v":0},{"$f":"IF(SUM($AW123:CJ123)<0,0,IF(SUM($AX123:CJ123)+CJ123>$AW123,$AW123-SUM($AX123:CJ123),CJ123))","v":0},{"$f":"IF(SUM($AW123:CK123)<0,0,IF(SUM($AX123:CK123)+CK123>$AW123,$AW123-SUM($AX123:CK123),CK123))","v":0},{"$f":"IF(SUM($AW123:CL123)<0,0,IF(SUM($AX123:CL123)+CL123>$AW123,$AW123-SUM($AX123:CL123),CL123))","v":0},{"$f":"IF(SUM($AW123:CM123)<0,0,IF(SUM($AX123:CM123)+CM123>$AW123,$AW123-SUM($AX123:CM123),CM123))","v":0},{"$f":"IF(SUM($AW123:CN123)<0,0,IF(SUM($AX123:CN123)+CN123>$AW123,$AW123-SUM($AX123:CN123),CN123))","v":0},{"$f":"IF(SUM($AW123:CO123)<0,0,IF(SUM($AX123:CO123)+CO123>$AW123,$AW123-SUM($AX123:CO123),CO123))","v":0},{"$f":"IF(SUM($AW123:CP123)<0,0,IF(SUM($AX123:CP123)+CP123>$AW123,$AW123-SUM($AX123:CP123),CP123))","v":0},{"$f":"IF(SUM($AW123:CQ123)<0,0,IF(SUM($AX123:CQ123)+CQ123>$AW123,$AW123-SUM($AX123:CQ123),CQ123))","v":0},{"$f":"IF(SUM($AW123:CR123)<0,0,IF(SUM($AX123:CR123)+CR123>$AW123,$AW123-SUM($AX123:CR123),CR123))","v":0},{"$f":"IF(SUM($AW123:CS123)<0,0,IF(SUM($AX123:CS123)+CS123>$AW123,$AW123-SUM($AX123:CS123),CS123))","v":0},{"$f":"IF(SUM($AW123:CT123)<0,0,IF(SUM($AX123:CT123)+CT123>$AW123,$AW123-SUM($AX123:CT123),CT123))","v":0},{"$f":"IF(SUM($AW123:CU123)<0,0,IF(SUM($AX123:CU123)+CU123>$AW123,$AW123-SUM($AX123:CU123),CU123))","v":0},{"$f":"IF(SUM($AW123:CV123)<0,0,IF(SUM($AX123:CV123)+CV123>$AW123,$AW123-SUM($AX123:CV123),CV123))","v":0},{"$f":"IF(SUM($AW123:CW123)<0,0,IF(SUM($AX123:CW123)+CW123>$AW123,$AW123-SUM($AX123:CW123),CW123))","v":0},{"$f":"IF(SUM($AW123:CX123)<0,0,IF(SUM($AX123:CX123)+CX123>$AW123,$AW123-SUM($AX123:CX123),CX123))","v":0},{"$f":"IF(SUM($AW123:CY123)<0,0,IF(SUM($AX123:CY123)+CY123>$AW123,$AW123-SUM($AX123:CY123),CY123))","v":0},{"$f":"IF(SUM($AW123:CZ123)<0,0,IF(SUM($AX123:CZ123)+CZ123>$AW123,$AW123-SUM($AX123:CZ123),CZ123))","v":0},{"$f":"IF(SUM($AW123:DA123)<0,0,IF(SUM($AX123:DA123)+DA123>$AW123,$AW123-SUM($AX123:DA123),DA123))","v":0},{"$f":"IF(SUM($AW123:DB123)<0,0,IF(SUM($AX123:DB123)+DB123>$AW123,$AW123-SUM($AX123:DB123),DB123))","v":0},{"$f":"IF(SUM($AW123:DC123)<0,0,IF(SUM($AX123:DC123)+DC123>$AW123,$AW123-SUM($AX123:DC123),DC123))","v":0},{"$f":"IF(SUM($AW123:DD123)<0,0,IF(SUM($AX123:DD123)+DD123>$AW123,$AW123-SUM($AX123:DD123),DD123))","v":0},{"$f":"IF(SUM($AW123:DE123)<0,0,IF(SUM($AX123:DE123)+DE123>$AW123,$AW123-SUM($AX123:DE123),DE123))","v":0},{"$f":"IF(SUM($AW123:DF123)<0,0,IF(SUM($AX123:DF123)+DF123>$AW123,$AW123-SUM($AX123:DF123),DF123))","v":0},{"$f":"IF(SUM($AW123:DG123)<0,0,IF(SUM($AX123:DG123)+DG123>$AW123,$AW123-SUM($AX123:DG123),DG123))","v":0},{"$f":"IF(SUM($AW123:DH123)<0,0,IF(SUM($AX123:DH123)+DH123>$AW123,$AW123-SUM($AX123:DH123),DH123))","v":0},{"$f":"IF(SUM($AW123:DI123)<0,0,IF(SUM($AX123:DI123)+DI123>$AW123,$AW123-SUM($AX123:DI123),DI123))","v":0},{"$f":"IF(SUM($AW123:DJ123)<0,0,IF(SUM($AX123:DJ123)+DJ123>$AW123,$AW123-SUM($AX123:DJ123),DJ123))","v":0},{"$f":"IF(SUM($AW123:DK123)<0,0,IF(SUM($AX123:DK123)+DK123>$AW123,$AW123-SUM($AX123:DK123),DK123))","v":0},{"$f":"IF(SUM($AW123:DL123)<0,0,IF(SUM($AX123:DL123)+DL123>$AW123,$AW123-SUM($AX123:DL123),DL123))","v":0},{"$f":"IF(SUM($AW123:DM123)<0,0,IF(SUM($AX123:DM123)+DM123>$AW123,$AW123-SUM($AX123:DM123),DM123))","v":0},{"$f":"IF(SUM($AW123:DN123)<0,0,IF(SUM($AX123:DN123)+DN123>$AW123,$AW123-SUM($AX123:DN123),DN123))","v":0},{"$f":"IF(SUM($AW123:DO123)<0,0,IF(SUM($AX123:DO123)+DO123>$AW123,$AW123-SUM($AX123:DO123),DO123))","v":0},{"$f":"IF(SUM($AW123:DP123)<0,0,IF(SUM($AX123:DP123)+DP123>$AW123,$AW123-SUM($AX123:DP123),DP123))","v":0},{"$f":"IF(SUM($AW123:DQ123)<0,0,IF(SUM($AX123:DQ123)+DQ123>$AW123,$AW123-SUM($AX123:DQ123),DQ123))","v":0},{"$f":"IF(SUM($AW123:DR123)<0,0,IF(SUM($AX123:DR123)+DR123>$AW123,$AW123-SUM($AX123:DR123),DR123))","v":0},{"$f":"IF(SUM($AW123:DS123)<0,0,IF(SUM($AX123:DS123)+DS123>$AW123,$AW123-SUM($AX123:DS123),DS123))","v":0},{"$f":"IF(SUM($AW123:DT123)<0,0,IF(SUM($AX123:DT123)+DT123>$AW123,$AW123-SUM($AX123:DT123),DT123))","v":0},{"$f":"IF(SUM($AW123:DU123)<0,0,IF(SUM($AX123:DU123)+DU123>$AW123,$AW123-SUM($AX123:DU123),DU123))","v":0},{"$f":"IF(SUM($AW123:DV123)<0,0,IF(SUM($AX123:DV123)+DV123>$AW123,$AW123-SUM($AX123:DV123),DV123))","v":0},{"$f":"IF(SUM($AW123:DW123)<0,0,IF(SUM($AX123:DW123)+DW123>$AW123,$AW123-SUM($AX123:DW123),DW123))","v":0},{"$f":"IF(SUM($AW123:DX123)<0,0,IF(SUM($AX123:DX123)+DX123>$AW123,$AW123-SUM($AX123:DX123),DX123))","v":0},{"$f":"IF(SUM($AW123:DY123)<0,0,IF(SUM($AX123:DY123)+DY123>$AW123,$AW123-SUM($AX123:DY123),DY123))","v":0},{"$f":"IF(SUM($AW123:DZ123)<0,0,IF(SUM($AX123:DZ123)+DZ123>$AW123,$AW123-SUM($AX123:DZ123),DZ123))","v":0},{"$f":"IF(SUM($AW123:EA123)<0,0,IF(SUM($AX123:EA123)+EA123>$AW123,$AW123-SUM($AX123:EA123),EA123))","v":0},{"$f":"IF(SUM($AW123:EB123)<0,0,IF(SUM($AX123:EB123)+EB123>$AW123,$AW123-SUM($AX123:EB123),EB123))","v":0},{"$f":"IF(SUM($AW123:EC123)<0,0,IF(SUM($AX123:EC123)+EC123>$AW123,$AW123-SUM($AX123:EC123),EC123))","v":0},{"$f":"IF(SUM($AW123:ED123)<0,0,IF(SUM($AX123:ED123)+ED123>$AW123,$AW123-SUM($AX123:ED123),ED123))","v":0},{"$f":"IF(SUM($AW123:EE123)<0,0,IF(SUM($AX123:EE123)+EE123>$AW123,$AW123-SUM($AX123:EE123),EE123))","v":0},{"$f":"IF(SUM($AW123:EF123)<0,0,IF(SUM($AX123:EF123)+EF123>$AW123,$AW123-SUM($AX123:EF123),EF123))","v":0},{"$f":"IF(SUM($AW123:EG123)<0,0,IF(SUM($AX123:EG123)+EG123>$AW123,$AW123-SUM($AX123:EG123),EG123))","v":0},{"$f":"IF(SUM($AW123:EH123)<0,0,IF(SUM($AX123:EH123)+EH123>$AW123,$AW123-SUM($AX123:EH123),EH123))","v":0},{"$f":"IF(SUM($AW123:EI123)<0,0,IF(SUM($AX123:EI123)+EI123>$AW123,$AW123-SUM($AX123:EI123),EI123))","v":0},{"$f":"IF(SUM($AW123:EJ123)<0,0,IF(SUM($AX123:EJ123)+EJ123>$AW123,$AW123-SUM($AX123:EJ123),EJ123))","v":0},{"$f":"IF(SUM($AW123:EK123)<0,0,IF(SUM($AX123:EK123)+EK123>$AW123,$AW123-SUM($AX123:EK123),EK123))","v":0},{"$f":"IF(SUM($AW123:EL123)<0,0,IF(SUM($AX123:EL123)+EL123>$AW123,$AW123-SUM($AX123:EL123),EL123))","v":0},{"$f":"IF(SUM($AW123:EM123)<0,0,IF(SUM($AX123:EM123)+EM123>$AW123,$AW123-SUM($AX123:EM123),EM123))","v":0},{"$f":"IF(SUM($AW123:EN123)<0,0,IF(SUM($AX123:EN123)+EN123>$AW123,$AW123-SUM($AX123:EN123),EN123))","v":0},{"$f":"IF(SUM($AW123:EO123)<0,0,IF(SUM($AX123:EO123)+EO123>$AW123,$AW123-SUM($AX123:EO123),EO123))","v":0},{"$f":"IF(SUM($AW123:EP123)<0,0,IF(SUM($AX123:EP123)+EP123>$AW123,$AW123-SUM($AX123:EP123),EP123))","v":0},{"$f":"IF(SUM($AW123:EQ123)<0,0,IF(SUM($AX123:EQ123)+EQ123>$AW123,$AW123-SUM($AX123:EQ123),EQ123))","v":0},{"$f":"IF(SUM($AW123:ER123)<0,0,IF(SUM($AX123:ER123)+ER123>$AW123,$AW123-SUM($AX123:ER123),ER123))","v":0},{"$f":"IF(SUM($AW123:ES123)<0,0,IF(SUM($AX123:ES123)+ES123>$AW123,$AW123-SUM($AX123:ES123),ES123))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,0,{"$f":"IF(SUM($L124:L124)+L124>$K24,$K24-SUM($L124:L124),L124)","v":0},{"$f":"IF(SUM($L124:M124)+M124>$K24,$K24-SUM($L124:M124),M124)","v":0},{"$f":"IF(SUM($L124:N124)+N124>$K24,$K24-SUM($L124:N124),N124)","v":0},{"$f":"IF(SUM($L124:O124)+O124>$K24,$K24-SUM($L124:O124),O124)","v":0},{"$f":"IF(SUM($L124:P124)+P124>$K24,$K24-SUM($L124:P124),P124)","v":0},{"$f":"IF(SUM($L124:Q124)+Q124>$K24,$K24-SUM($L124:Q124),Q124)","v":0},{"$f":"IF(SUM($L124:R124)+R124>$K24,$K24-SUM($L124:R124),R124)","v":0},{"$f":"IF(SUM($L124:S124)+S124>$K24,$K24-SUM($L124:S124),S124)","v":0},{"$f":"IF(SUM($L124:T124)+T124>$K24,$K24-SUM($L124:T124),T124)","v":0},{"$f":"IF(SUM($L124:U124)+U124>$K24,$K24-SUM($L124:U124),U124)","v":0},{"$f":"IF(SUM($L124:V124)+V124>$K24,$K24-SUM($L124:V124),V124)","v":0},{"$f":"IF(SUM($L124:W124)+W124>$K24,$K24-SUM($L124:W124),W124)","v":0},{"$f":"IF(SUM($L124:X124)+X124>$K24,$K24-SUM($L124:X124),X124)","v":0},{"$f":"IF(SUM($L124:Y124)+Y124>$K24,$K24-SUM($L124:Y124),Y124)","v":0},{"$f":"IF(SUM($L124:Z124)+Z124>$K24,$K24-SUM($L124:Z124),Z124)","v":0},{"$f":"IF(SUM($L124:AA124)+AA124>$K24,$K24-SUM($L124:AA124),AA124)","v":0},{"$f":"IF(SUM($L124:AB124)+AB124>$K24,$K24-SUM($L124:AB124),AB124)","v":0},{"$f":"IF(SUM($L124:AC124)+AC124>$K24,$K24-SUM($L124:AC124),AC124)","v":0},{"$f":"IF(SUM($L124:AD124)+AD124>$K24,$K24-SUM($L124:AD124),AD124)","v":0},{"$f":"IF(SUM($L124:AE124)+AE124>$K24,$K24-SUM($L124:AE124),AE124)","v":0},{"$f":"IF(SUM($L124:AF124)+AF124>$K24,$K24-SUM($L124:AF124),AF124)","v":0},{"$f":"IF(SUM($L124:AG124)+AG124>$K24,$K24-SUM($L124:AG124),AG124)","v":0},{"$f":"IF(SUM($L124:AH124)+AH124>$K24,$K24-SUM($L124:AH124),AH124)","v":0},{"$f":"IF(SUM($L124:AI124)+AI124>$K24,$K24-SUM($L124:AI124),AI124)","v":0},{"$f":"IF(SUM($L124:AJ124)+AJ124>$K24,$K24-SUM($L124:AJ124),AJ124)","v":0},{"$f":"IF(SUM($L124:AK124)+AK124>$K24,$K24-SUM($L124:AK124),AK124)","v":0},{"$f":"IF(SUM($L124:AL124)+AL124>$K24,$K24-SUM($L124:AL124),AL124)","v":0},{"$f":"IF(SUM($L124:AM124)+AM124>$K24,$K24-SUM($L124:AM124),AM124)","v":0},{"$f":"IF(SUM($L124:AN124)+AN124>$K24,$K24-SUM($L124:AN124),AN124)","v":0},{"$f":"IF(SUM($L124:AO124)+AO124>$K24,$K24-SUM($L124:AO124),AO124)","v":0},{"$f":"IF(SUM($L124:AP124)+AP124>$K24,$K24-SUM($L124:AP124),AP124)","v":0},{"$f":"IF(SUM($L124:AQ124)+AQ124>$K24,$K24-SUM($L124:AQ124),AQ124)","v":0},{"$f":"IF(SUM($L124:AR124)+AR124>$K24,$K24-SUM($L124:AR124),AR124)","v":0},{"$f":"IF(SUM($L124:AS124)+AS124>$K24,$K24-SUM($L124:AS124),AS124)","v":0},{"$f":"IF(SUM($L124:AT124)+AT124>$K24,$K24-SUM($L124:AT124),AT124)","v":0},{"$f":"IF(SUM($L124:AU124)+AU124>$K24,$K24-SUM($L124:AU124),AU124)","v":0},0,0,{"$f":"IF(SUM($AW124:AX124)<0,0,IF(SUM($AX124:AX124)+AX124>$AW124,$AW124-SUM($AX124:AX124),AX124))","v":0},{"$f":"IF(SUM($AW124:AY124)<0,0,IF(SUM($AX124:AY124)+AY124>$AW124,$AW124-SUM($AX124:AY124),AY124))","v":0},{"$f":"IF(SUM($AW124:AZ124)<0,0,IF(SUM($AX124:AZ124)+AZ124>$AW124,$AW124-SUM($AX124:AZ124),AZ124))","v":0},{"$f":"IF(SUM($AW124:BA124)<0,0,IF(SUM($AX124:BA124)+BA124>$AW124,$AW124-SUM($AX124:BA124),BA124))","v":0},{"$f":"IF(SUM($AW124:BB124)<0,0,IF(SUM($AX124:BB124)+BB124>$AW124,$AW124-SUM($AX124:BB124),BB124))","v":0},{"$f":"IF(SUM($AW124:BC124)<0,0,IF(SUM($AX124:BC124)+BC124>$AW124,$AW124-SUM($AX124:BC124),BC124))","v":0},{"$f":"IF(SUM($AW124:BD124)<0,0,IF(SUM($AX124:BD124)+BD124>$AW124,$AW124-SUM($AX124:BD124),BD124))","v":0},{"$f":"IF(SUM($AW124:BE124)<0,0,IF(SUM($AX124:BE124)+BE124>$AW124,$AW124-SUM($AX124:BE124),BE124))","v":0},{"$f":"IF(SUM($AW124:BF124)<0,0,IF(SUM($AX124:BF124)+BF124>$AW124,$AW124-SUM($AX124:BF124),BF124))","v":0},{"$f":"IF(SUM($AW124:BG124)<0,0,IF(SUM($AX124:BG124)+BG124>$AW124,$AW124-SUM($AX124:BG124),BG124))","v":0},{"$f":"IF(SUM($AW124:BH124)<0,0,IF(SUM($AX124:BH124)+BH124>$AW124,$AW124-SUM($AX124:BH124),BH124))","v":0},{"$f":"IF(SUM($AW124:BI124)<0,0,IF(SUM($AX124:BI124)+BI124>$AW124,$AW124-SUM($AX124:BI124),BI124))","v":0},{"$f":"IF(SUM($AW124:BJ124)<0,0,IF(SUM($AX124:BJ124)+BJ124>$AW124,$AW124-SUM($AX124:BJ124),BJ124))","v":0},{"$f":"IF(SUM($AW124:BK124)<0,0,IF(SUM($AX124:BK124)+BK124>$AW124,$AW124-SUM($AX124:BK124),BK124))","v":0},{"$f":"IF(SUM($AW124:BL124)<0,0,IF(SUM($AX124:BL124)+BL124>$AW124,$AW124-SUM($AX124:BL124),BL124))","v":0},{"$f":"IF(SUM($AW124:BM124)<0,0,IF(SUM($AX124:BM124)+BM124>$AW124,$AW124-SUM($AX124:BM124),BM124))","v":0},{"$f":"IF(SUM($AW124:BN124)<0,0,IF(SUM($AX124:BN124)+BN124>$AW124,$AW124-SUM($AX124:BN124),BN124))","v":0},{"$f":"IF(SUM($AW124:BO124)<0,0,IF(SUM($AX124:BO124)+BO124>$AW124,$AW124-SUM($AX124:BO124),BO124))","v":0},{"$f":"IF(SUM($AW124:BP124)<0,0,IF(SUM($AX124:BP124)+BP124>$AW124,$AW124-SUM($AX124:BP124),BP124))","v":0},{"$f":"IF(SUM($AW124:BQ124)<0,0,IF(SUM($AX124:BQ124)+BQ124>$AW124,$AW124-SUM($AX124:BQ124),BQ124))","v":0},{"$f":"IF(SUM($AW124:BR124)<0,0,IF(SUM($AX124:BR124)+BR124>$AW124,$AW124-SUM($AX124:BR124),BR124))","v":0},{"$f":"IF(SUM($AW124:BS124)<0,0,IF(SUM($AX124:BS124)+BS124>$AW124,$AW124-SUM($AX124:BS124),BS124))","v":0},{"$f":"IF(SUM($AW124:BT124)<0,0,IF(SUM($AX124:BT124)+BT124>$AW124,$AW124-SUM($AX124:BT124),BT124))","v":0},{"$f":"IF(SUM($AW124:BU124)<0,0,IF(SUM($AX124:BU124)+BU124>$AW124,$AW124-SUM($AX124:BU124),BU124))","v":0},{"$f":"IF(SUM($AW124:BV124)<0,0,IF(SUM($AX124:BV124)+BV124>$AW124,$AW124-SUM($AX124:BV124),BV124))","v":0},{"$f":"IF(SUM($AW124:BW124)<0,0,IF(SUM($AX124:BW124)+BW124>$AW124,$AW124-SUM($AX124:BW124),BW124))","v":0},{"$f":"IF(SUM($AW124:BX124)<0,0,IF(SUM($AX124:BX124)+BX124>$AW124,$AW124-SUM($AX124:BX124),BX124))","v":0},{"$f":"IF(SUM($AW124:BY124)<0,0,IF(SUM($AX124:BY124)+BY124>$AW124,$AW124-SUM($AX124:BY124),BY124))","v":0},{"$f":"IF(SUM($AW124:BZ124)<0,0,IF(SUM($AX124:BZ124)+BZ124>$AW124,$AW124-SUM($AX124:BZ124),BZ124))","v":0},{"$f":"IF(SUM($AW124:CA124)<0,0,IF(SUM($AX124:CA124)+CA124>$AW124,$AW124-SUM($AX124:CA124),CA124))","v":0},{"$f":"IF(SUM($AW124:CB124)<0,0,IF(SUM($AX124:CB124)+CB124>$AW124,$AW124-SUM($AX124:CB124),CB124))","v":0},{"$f":"IF(SUM($AW124:CC124)<0,0,IF(SUM($AX124:CC124)+CC124>$AW124,$AW124-SUM($AX124:CC124),CC124))","v":0},{"$f":"IF(SUM($AW124:CD124)<0,0,IF(SUM($AX124:CD124)+CD124>$AW124,$AW124-SUM($AX124:CD124),CD124))","v":0},{"$f":"IF(SUM($AW124:CE124)<0,0,IF(SUM($AX124:CE124)+CE124>$AW124,$AW124-SUM($AX124:CE124),CE124))","v":0},{"$f":"IF(SUM($AW124:CF124)<0,0,IF(SUM($AX124:CF124)+CF124>$AW124,$AW124-SUM($AX124:CF124),CF124))","v":0},{"$f":"IF(SUM($AW124:CG124)<0,0,IF(SUM($AX124:CG124)+CG124>$AW124,$AW124-SUM($AX124:CG124),CG124))","v":0},{"$f":"IF(SUM($AW124:CH124)<0,0,IF(SUM($AX124:CH124)+CH124>$AW124,$AW124-SUM($AX124:CH124),CH124))","v":0},{"$f":"IF(SUM($AW124:CI124)<0,0,IF(SUM($AX124:CI124)+CI124>$AW124,$AW124-SUM($AX124:CI124),CI124))","v":0},{"$f":"IF(SUM($AW124:CJ124)<0,0,IF(SUM($AX124:CJ124)+CJ124>$AW124,$AW124-SUM($AX124:CJ124),CJ124))","v":0},{"$f":"IF(SUM($AW124:CK124)<0,0,IF(SUM($AX124:CK124)+CK124>$AW124,$AW124-SUM($AX124:CK124),CK124))","v":0},{"$f":"IF(SUM($AW124:CL124)<0,0,IF(SUM($AX124:CL124)+CL124>$AW124,$AW124-SUM($AX124:CL124),CL124))","v":0},{"$f":"IF(SUM($AW124:CM124)<0,0,IF(SUM($AX124:CM124)+CM124>$AW124,$AW124-SUM($AX124:CM124),CM124))","v":0},{"$f":"IF(SUM($AW124:CN124)<0,0,IF(SUM($AX124:CN124)+CN124>$AW124,$AW124-SUM($AX124:CN124),CN124))","v":0},{"$f":"IF(SUM($AW124:CO124)<0,0,IF(SUM($AX124:CO124)+CO124>$AW124,$AW124-SUM($AX124:CO124),CO124))","v":0},{"$f":"IF(SUM($AW124:CP124)<0,0,IF(SUM($AX124:CP124)+CP124>$AW124,$AW124-SUM($AX124:CP124),CP124))","v":0},{"$f":"IF(SUM($AW124:CQ124)<0,0,IF(SUM($AX124:CQ124)+CQ124>$AW124,$AW124-SUM($AX124:CQ124),CQ124))","v":0},{"$f":"IF(SUM($AW124:CR124)<0,0,IF(SUM($AX124:CR124)+CR124>$AW124,$AW124-SUM($AX124:CR124),CR124))","v":0},{"$f":"IF(SUM($AW124:CS124)<0,0,IF(SUM($AX124:CS124)+CS124>$AW124,$AW124-SUM($AX124:CS124),CS124))","v":0},{"$f":"IF(SUM($AW124:CT124)<0,0,IF(SUM($AX124:CT124)+CT124>$AW124,$AW124-SUM($AX124:CT124),CT124))","v":0},{"$f":"IF(SUM($AW124:CU124)<0,0,IF(SUM($AX124:CU124)+CU124>$AW124,$AW124-SUM($AX124:CU124),CU124))","v":0},{"$f":"IF(SUM($AW124:CV124)<0,0,IF(SUM($AX124:CV124)+CV124>$AW124,$AW124-SUM($AX124:CV124),CV124))","v":0},{"$f":"IF(SUM($AW124:CW124)<0,0,IF(SUM($AX124:CW124)+CW124>$AW124,$AW124-SUM($AX124:CW124),CW124))","v":0},{"$f":"IF(SUM($AW124:CX124)<0,0,IF(SUM($AX124:CX124)+CX124>$AW124,$AW124-SUM($AX124:CX124),CX124))","v":0},{"$f":"IF(SUM($AW124:CY124)<0,0,IF(SUM($AX124:CY124)+CY124>$AW124,$AW124-SUM($AX124:CY124),CY124))","v":0},{"$f":"IF(SUM($AW124:CZ124)<0,0,IF(SUM($AX124:CZ124)+CZ124>$AW124,$AW124-SUM($AX124:CZ124),CZ124))","v":0},{"$f":"IF(SUM($AW124:DA124)<0,0,IF(SUM($AX124:DA124)+DA124>$AW124,$AW124-SUM($AX124:DA124),DA124))","v":0},{"$f":"IF(SUM($AW124:DB124)<0,0,IF(SUM($AX124:DB124)+DB124>$AW124,$AW124-SUM($AX124:DB124),DB124))","v":0},{"$f":"IF(SUM($AW124:DC124)<0,0,IF(SUM($AX124:DC124)+DC124>$AW124,$AW124-SUM($AX124:DC124),DC124))","v":0},{"$f":"IF(SUM($AW124:DD124)<0,0,IF(SUM($AX124:DD124)+DD124>$AW124,$AW124-SUM($AX124:DD124),DD124))","v":0},{"$f":"IF(SUM($AW124:DE124)<0,0,IF(SUM($AX124:DE124)+DE124>$AW124,$AW124-SUM($AX124:DE124),DE124))","v":0},{"$f":"IF(SUM($AW124:DF124)<0,0,IF(SUM($AX124:DF124)+DF124>$AW124,$AW124-SUM($AX124:DF124),DF124))","v":0},{"$f":"IF(SUM($AW124:DG124)<0,0,IF(SUM($AX124:DG124)+DG124>$AW124,$AW124-SUM($AX124:DG124),DG124))","v":0},{"$f":"IF(SUM($AW124:DH124)<0,0,IF(SUM($AX124:DH124)+DH124>$AW124,$AW124-SUM($AX124:DH124),DH124))","v":0},{"$f":"IF(SUM($AW124:DI124)<0,0,IF(SUM($AX124:DI124)+DI124>$AW124,$AW124-SUM($AX124:DI124),DI124))","v":0},{"$f":"IF(SUM($AW124:DJ124)<0,0,IF(SUM($AX124:DJ124)+DJ124>$AW124,$AW124-SUM($AX124:DJ124),DJ124))","v":0},{"$f":"IF(SUM($AW124:DK124)<0,0,IF(SUM($AX124:DK124)+DK124>$AW124,$AW124-SUM($AX124:DK124),DK124))","v":0},{"$f":"IF(SUM($AW124:DL124)<0,0,IF(SUM($AX124:DL124)+DL124>$AW124,$AW124-SUM($AX124:DL124),DL124))","v":0},{"$f":"IF(SUM($AW124:DM124)<0,0,IF(SUM($AX124:DM124)+DM124>$AW124,$AW124-SUM($AX124:DM124),DM124))","v":0},{"$f":"IF(SUM($AW124:DN124)<0,0,IF(SUM($AX124:DN124)+DN124>$AW124,$AW124-SUM($AX124:DN124),DN124))","v":0},{"$f":"IF(SUM($AW124:DO124)<0,0,IF(SUM($AX124:DO124)+DO124>$AW124,$AW124-SUM($AX124:DO124),DO124))","v":0},{"$f":"IF(SUM($AW124:DP124)<0,0,IF(SUM($AX124:DP124)+DP124>$AW124,$AW124-SUM($AX124:DP124),DP124))","v":0},{"$f":"IF(SUM($AW124:DQ124)<0,0,IF(SUM($AX124:DQ124)+DQ124>$AW124,$AW124-SUM($AX124:DQ124),DQ124))","v":0},{"$f":"IF(SUM($AW124:DR124)<0,0,IF(SUM($AX124:DR124)+DR124>$AW124,$AW124-SUM($AX124:DR124),DR124))","v":0},{"$f":"IF(SUM($AW124:DS124)<0,0,IF(SUM($AX124:DS124)+DS124>$AW124,$AW124-SUM($AX124:DS124),DS124))","v":0},{"$f":"IF(SUM($AW124:DT124)<0,0,IF(SUM($AX124:DT124)+DT124>$AW124,$AW124-SUM($AX124:DT124),DT124))","v":0},{"$f":"IF(SUM($AW124:DU124)<0,0,IF(SUM($AX124:DU124)+DU124>$AW124,$AW124-SUM($AX124:DU124),DU124))","v":0},{"$f":"IF(SUM($AW124:DV124)<0,0,IF(SUM($AX124:DV124)+DV124>$AW124,$AW124-SUM($AX124:DV124),DV124))","v":0},{"$f":"IF(SUM($AW124:DW124)<0,0,IF(SUM($AX124:DW124)+DW124>$AW124,$AW124-SUM($AX124:DW124),DW124))","v":0},{"$f":"IF(SUM($AW124:DX124)<0,0,IF(SUM($AX124:DX124)+DX124>$AW124,$AW124-SUM($AX124:DX124),DX124))","v":0},{"$f":"IF(SUM($AW124:DY124)<0,0,IF(SUM($AX124:DY124)+DY124>$AW124,$AW124-SUM($AX124:DY124),DY124))","v":0},{"$f":"IF(SUM($AW124:DZ124)<0,0,IF(SUM($AX124:DZ124)+DZ124>$AW124,$AW124-SUM($AX124:DZ124),DZ124))","v":0},{"$f":"IF(SUM($AW124:EA124)<0,0,IF(SUM($AX124:EA124)+EA124>$AW124,$AW124-SUM($AX124:EA124),EA124))","v":0},{"$f":"IF(SUM($AW124:EB124)<0,0,IF(SUM($AX124:EB124)+EB124>$AW124,$AW124-SUM($AX124:EB124),EB124))","v":0},{"$f":"IF(SUM($AW124:EC124)<0,0,IF(SUM($AX124:EC124)+EC124>$AW124,$AW124-SUM($AX124:EC124),EC124))","v":0},{"$f":"IF(SUM($AW124:ED124)<0,0,IF(SUM($AX124:ED124)+ED124>$AW124,$AW124-SUM($AX124:ED124),ED124))","v":0},{"$f":"IF(SUM($AW124:EE124)<0,0,IF(SUM($AX124:EE124)+EE124>$AW124,$AW124-SUM($AX124:EE124),EE124))","v":0},{"$f":"IF(SUM($AW124:EF124)<0,0,IF(SUM($AX124:EF124)+EF124>$AW124,$AW124-SUM($AX124:EF124),EF124))","v":0},{"$f":"IF(SUM($AW124:EG124)<0,0,IF(SUM($AX124:EG124)+EG124>$AW124,$AW124-SUM($AX124:EG124),EG124))","v":0},{"$f":"IF(SUM($AW124:EH124)<0,0,IF(SUM($AX124:EH124)+EH124>$AW124,$AW124-SUM($AX124:EH124),EH124))","v":0},{"$f":"IF(SUM($AW124:EI124)<0,0,IF(SUM($AX124:EI124)+EI124>$AW124,$AW124-SUM($AX124:EI124),EI124))","v":0},{"$f":"IF(SUM($AW124:EJ124)<0,0,IF(SUM($AX124:EJ124)+EJ124>$AW124,$AW124-SUM($AX124:EJ124),EJ124))","v":0},{"$f":"IF(SUM($AW124:EK124)<0,0,IF(SUM($AX124:EK124)+EK124>$AW124,$AW124-SUM($AX124:EK124),EK124))","v":0},{"$f":"IF(SUM($AW124:EL124)<0,0,IF(SUM($AX124:EL124)+EL124>$AW124,$AW124-SUM($AX124:EL124),EL124))","v":0},{"$f":"IF(SUM($AW124:EM124)<0,0,IF(SUM($AX124:EM124)+EM124>$AW124,$AW124-SUM($AX124:EM124),EM124))","v":0},{"$f":"IF(SUM($AW124:EN124)<0,0,IF(SUM($AX124:EN124)+EN124>$AW124,$AW124-SUM($AX124:EN124),EN124))","v":0},{"$f":"IF(SUM($AW124:EO124)<0,0,IF(SUM($AX124:EO124)+EO124>$AW124,$AW124-SUM($AX124:EO124),EO124))","v":0},{"$f":"IF(SUM($AW124:EP124)<0,0,IF(SUM($AX124:EP124)+EP124>$AW124,$AW124-SUM($AX124:EP124),EP124))","v":0},{"$f":"IF(SUM($AW124:EQ124)<0,0,IF(SUM($AX124:EQ124)+EQ124>$AW124,$AW124-SUM($AX124:EQ124),EQ124))","v":0},{"$f":"IF(SUM($AW124:ER124)<0,0,IF(SUM($AX124:ER124)+ER124>$AW124,$AW124-SUM($AX124:ER124),ER124))","v":0},{"$f":"IF(SUM($AW124:ES124)<0,0,IF(SUM($AX124:ES124)+ES124>$AW124,$AW124-SUM($AX124:ES124),ES124))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,6.0550650625000001E-3,{"$f":"IF(SUM($L125:L125)+L125>$K25,$K25-SUM($L125:L125),L125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:M125)+M125>$K25,$K25-SUM($L125:M125),M125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:N125)+N125>$K25,$K25-SUM($L125:N125),N125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:O125)+O125>$K25,$K25-SUM($L125:O125),O125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:P125)+P125>$K25,$K25-SUM($L125:P125),P125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:Q125)+Q125>$K25,$K25-SUM($L125:Q125),Q125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:R125)+R125>$K25,$K25-SUM($L125:R125),R125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:S125)+S125>$K25,$K25-SUM($L125:S125),S125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:T125)+T125>$K25,$K25-SUM($L125:T125),T125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:U125)+U125>$K25,$K25-SUM($L125:U125),U125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:V125)+V125>$K25,$K25-SUM($L125:V125),V125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:W125)+W125>$K25,$K25-SUM($L125:W125),W125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:X125)+X125>$K25,$K25-SUM($L125:X125),X125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:Y125)+Y125>$K25,$K25-SUM($L125:Y125),Y125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:Z125)+Z125>$K25,$K25-SUM($L125:Z125),Z125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AA125)+AA125>$K25,$K25-SUM($L125:AA125),AA125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AB125)+AB125>$K25,$K25-SUM($L125:AB125),AB125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AC125)+AC125>$K25,$K25-SUM($L125:AC125),AC125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AD125)+AD125>$K25,$K25-SUM($L125:AD125),AD125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AE125)+AE125>$K25,$K25-SUM($L125:AE125),AE125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AF125)+AF125>$K25,$K25-SUM($L125:AF125),AF125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AG125)+AG125>$K25,$K25-SUM($L125:AG125),AG125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AH125)+AH125>$K25,$K25-SUM($L125:AH125),AH125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AI125)+AI125>$K25,$K25-SUM($L125:AI125),AI125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AJ125)+AJ125>$K25,$K25-SUM($L125:AJ125),AJ125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AK125)+AK125>$K25,$K25-SUM($L125:AK125),AK125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AL125)+AL125>$K25,$K25-SUM($L125:AL125),AL125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AM125)+AM125>$K25,$K25-SUM($L125:AM125),AM125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AN125)+AN125>$K25,$K25-SUM($L125:AN125),AN125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AO125)+AO125>$K25,$K25-SUM($L125:AO125),AO125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AP125)+AP125>$K25,$K25-SUM($L125:AP125),AP125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AQ125)+AQ125>$K25,$K25-SUM($L125:AQ125),AQ125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AR125)+AR125>$K25,$K25-SUM($L125:AR125),AR125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AS125)+AS125>$K25,$K25-SUM($L125:AS125),AS125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AT125)+AT125>$K25,$K25-SUM($L125:AT125),AT125)","v":6.0550650625000001E-3},{"$f":"IF(SUM($L125:AU125)+AU125>$K25,$K25-SUM($L125:AU125),AU125)","v":6.0550650625000001E-3},0.50257040018749988,2.4220260249999993E-2,{"$f":"IF(SUM($AW125:AX125)<0,0,IF(SUM($AX125:AX125)+AX125>$AW125,$AW125-SUM($AX125:AX125),AX125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:AY125)<0,0,IF(SUM($AX125:AY125)+AY125>$AW125,$AW125-SUM($AX125:AY125),AY125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:AZ125)<0,0,IF(SUM($AX125:AZ125)+AZ125>$AW125,$AW125-SUM($AX125:AZ125),AZ125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BA125)<0,0,IF(SUM($AX125:BA125)+BA125>$AW125,$AW125-SUM($AX125:BA125),BA125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BB125)<0,0,IF(SUM($AX125:BB125)+BB125>$AW125,$AW125-SUM($AX125:BB125),BB125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BC125)<0,0,IF(SUM($AX125:BC125)+BC125>$AW125,$AW125-SUM($AX125:BC125),BC125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BD125)<0,0,IF(SUM($AX125:BD125)+BD125>$AW125,$AW125-SUM($AX125:BD125),BD125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BE125)<0,0,IF(SUM($AX125:BE125)+BE125>$AW125,$AW125-SUM($AX125:BE125),BE125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BF125)<0,0,IF(SUM($AX125:BF125)+BF125>$AW125,$AW125-SUM($AX125:BF125),BF125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BG125)<0,0,IF(SUM($AX125:BG125)+BG125>$AW125,$AW125-SUM($AX125:BG125),BG125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BH125)<0,0,IF(SUM($AX125:BH125)+BH125>$AW125,$AW125-SUM($AX125:BH125),BH125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BI125)<0,0,IF(SUM($AX125:BI125)+BI125>$AW125,$AW125-SUM($AX125:BI125),BI125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BJ125)<0,0,IF(SUM($AX125:BJ125)+BJ125>$AW125,$AW125-SUM($AX125:BJ125),BJ125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BK125)<0,0,IF(SUM($AX125:BK125)+BK125>$AW125,$AW125-SUM($AX125:BK125),BK125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BL125)<0,0,IF(SUM($AX125:BL125)+BL125>$AW125,$AW125-SUM($AX125:BL125),BL125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BM125)<0,0,IF(SUM($AX125:BM125)+BM125>$AW125,$AW125-SUM($AX125:BM125),BM125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BN125)<0,0,IF(SUM($AX125:BN125)+BN125>$AW125,$AW125-SUM($AX125:BN125),BN125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BO125)<0,0,IF(SUM($AX125:BO125)+BO125>$AW125,$AW125-SUM($AX125:BO125),BO125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BP125)<0,0,IF(SUM($AX125:BP125)+BP125>$AW125,$AW125-SUM($AX125:BP125),BP125))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW125:BQ125)<0,0,IF(SUM($AX125:BQ125)+BQ125>$AW125,$AW125-SUM($AX125:BQ125),BQ125))","v":1.8165195187499872E-2},{"$f":"IF(SUM($AW125:BR125)<0,0,IF(SUM($AX125:BR125)+BR125>$AW125,$AW125-SUM($AX125:BR125),BR125))","v":0},{"$f":"IF(SUM($AW125:BS125)<0,0,IF(SUM($AX125:BS125)+BS125>$AW125,$AW125-SUM($AX125:BS125),BS125))","v":0},{"$f":"IF(SUM($AW125:BT125)<0,0,IF(SUM($AX125:BT125)+BT125>$AW125,$AW125-SUM($AX125:BT125),BT125))","v":0},{"$f":"IF(SUM($AW125:BU125)<0,0,IF(SUM($AX125:BU125)+BU125>$AW125,$AW125-SUM($AX125:BU125),BU125))","v":0},{"$f":"IF(SUM($AW125:BV125)<0,0,IF(SUM($AX125:BV125)+BV125>$AW125,$AW125-SUM($AX125:BV125),BV125))","v":0},{"$f":"IF(SUM($AW125:BW125)<0,0,IF(SUM($AX125:BW125)+BW125>$AW125,$AW125-SUM($AX125:BW125),BW125))","v":0},{"$f":"IF(SUM($AW125:BX125)<0,0,IF(SUM($AX125:BX125)+BX125>$AW125,$AW125-SUM($AX125:BX125),BX125))","v":0},{"$f":"IF(SUM($AW125:BY125)<0,0,IF(SUM($AX125:BY125)+BY125>$AW125,$AW125-SUM($AX125:BY125),BY125))","v":0},{"$f":"IF(SUM($AW125:BZ125)<0,0,IF(SUM($AX125:BZ125)+BZ125>$AW125,$AW125-SUM($AX125:BZ125),BZ125))","v":0},{"$f":"IF(SUM($AW125:CA125)<0,0,IF(SUM($AX125:CA125)+CA125>$AW125,$AW125-SUM($AX125:CA125),CA125))","v":0},{"$f":"IF(SUM($AW125:CB125)<0,0,IF(SUM($AX125:CB125)+CB125>$AW125,$AW125-SUM($AX125:CB125),CB125))","v":0},{"$f":"IF(SUM($AW125:CC125)<0,0,IF(SUM($AX125:CC125)+CC125>$AW125,$AW125-SUM($AX125:CC125),CC125))","v":0},{"$f":"IF(SUM($AW125:CD125)<0,0,IF(SUM($AX125:CD125)+CD125>$AW125,$AW125-SUM($AX125:CD125),CD125))","v":0},{"$f":"IF(SUM($AW125:CE125)<0,0,IF(SUM($AX125:CE125)+CE125>$AW125,$AW125-SUM($AX125:CE125),CE125))","v":0},{"$f":"IF(SUM($AW125:CF125)<0,0,IF(SUM($AX125:CF125)+CF125>$AW125,$AW125-SUM($AX125:CF125),CF125))","v":0},{"$f":"IF(SUM($AW125:CG125)<0,0,IF(SUM($AX125:CG125)+CG125>$AW125,$AW125-SUM($AX125:CG125),CG125))","v":0},{"$f":"IF(SUM($AW125:CH125)<0,0,IF(SUM($AX125:CH125)+CH125>$AW125,$AW125-SUM($AX125:CH125),CH125))","v":0},{"$f":"IF(SUM($AW125:CI125)<0,0,IF(SUM($AX125:CI125)+CI125>$AW125,$AW125-SUM($AX125:CI125),CI125))","v":0},{"$f":"IF(SUM($AW125:CJ125)<0,0,IF(SUM($AX125:CJ125)+CJ125>$AW125,$AW125-SUM($AX125:CJ125),CJ125))","v":0},{"$f":"IF(SUM($AW125:CK125)<0,0,IF(SUM($AX125:CK125)+CK125>$AW125,$AW125-SUM($AX125:CK125),CK125))","v":0},{"$f":"IF(SUM($AW125:CL125)<0,0,IF(SUM($AX125:CL125)+CL125>$AW125,$AW125-SUM($AX125:CL125),CL125))","v":0},{"$f":"IF(SUM($AW125:CM125)<0,0,IF(SUM($AX125:CM125)+CM125>$AW125,$AW125-SUM($AX125:CM125),CM125))","v":0},{"$f":"IF(SUM($AW125:CN125)<0,0,IF(SUM($AX125:CN125)+CN125>$AW125,$AW125-SUM($AX125:CN125),CN125))","v":0},{"$f":"IF(SUM($AW125:CO125)<0,0,IF(SUM($AX125:CO125)+CO125>$AW125,$AW125-SUM($AX125:CO125),CO125))","v":0},{"$f":"IF(SUM($AW125:CP125)<0,0,IF(SUM($AX125:CP125)+CP125>$AW125,$AW125-SUM($AX125:CP125),CP125))","v":0},{"$f":"IF(SUM($AW125:CQ125)<0,0,IF(SUM($AX125:CQ125)+CQ125>$AW125,$AW125-SUM($AX125:CQ125),CQ125))","v":0},{"$f":"IF(SUM($AW125:CR125)<0,0,IF(SUM($AX125:CR125)+CR125>$AW125,$AW125-SUM($AX125:CR125),CR125))","v":0},{"$f":"IF(SUM($AW125:CS125)<0,0,IF(SUM($AX125:CS125)+CS125>$AW125,$AW125-SUM($AX125:CS125),CS125))","v":0},{"$f":"IF(SUM($AW125:CT125)<0,0,IF(SUM($AX125:CT125)+CT125>$AW125,$AW125-SUM($AX125:CT125),CT125))","v":0},{"$f":"IF(SUM($AW125:CU125)<0,0,IF(SUM($AX125:CU125)+CU125>$AW125,$AW125-SUM($AX125:CU125),CU125))","v":0},{"$f":"IF(SUM($AW125:CV125)<0,0,IF(SUM($AX125:CV125)+CV125>$AW125,$AW125-SUM($AX125:CV125),CV125))","v":0},{"$f":"IF(SUM($AW125:CW125)<0,0,IF(SUM($AX125:CW125)+CW125>$AW125,$AW125-SUM($AX125:CW125),CW125))","v":0},{"$f":"IF(SUM($AW125:CX125)<0,0,IF(SUM($AX125:CX125)+CX125>$AW125,$AW125-SUM($AX125:CX125),CX125))","v":0},{"$f":"IF(SUM($AW125:CY125)<0,0,IF(SUM($AX125:CY125)+CY125>$AW125,$AW125-SUM($AX125:CY125),CY125))","v":0},{"$f":"IF(SUM($AW125:CZ125)<0,0,IF(SUM($AX125:CZ125)+CZ125>$AW125,$AW125-SUM($AX125:CZ125),CZ125))","v":0},{"$f":"IF(SUM($AW125:DA125)<0,0,IF(SUM($AX125:DA125)+DA125>$AW125,$AW125-SUM($AX125:DA125),DA125))","v":0},{"$f":"IF(SUM($AW125:DB125)<0,0,IF(SUM($AX125:DB125)+DB125>$AW125,$AW125-SUM($AX125:DB125),DB125))","v":0},{"$f":"IF(SUM($AW125:DC125)<0,0,IF(SUM($AX125:DC125)+DC125>$AW125,$AW125-SUM($AX125:DC125),DC125))","v":0},{"$f":"IF(SUM($AW125:DD125)<0,0,IF(SUM($AX125:DD125)+DD125>$AW125,$AW125-SUM($AX125:DD125),DD125))","v":0},{"$f":"IF(SUM($AW125:DE125)<0,0,IF(SUM($AX125:DE125)+DE125>$AW125,$AW125-SUM($AX125:DE125),DE125))","v":0},{"$f":"IF(SUM($AW125:DF125)<0,0,IF(SUM($AX125:DF125)+DF125>$AW125,$AW125-SUM($AX125:DF125),DF125))","v":0},{"$f":"IF(SUM($AW125:DG125)<0,0,IF(SUM($AX125:DG125)+DG125>$AW125,$AW125-SUM($AX125:DG125),DG125))","v":0},{"$f":"IF(SUM($AW125:DH125)<0,0,IF(SUM($AX125:DH125)+DH125>$AW125,$AW125-SUM($AX125:DH125),DH125))","v":0},{"$f":"IF(SUM($AW125:DI125)<0,0,IF(SUM($AX125:DI125)+DI125>$AW125,$AW125-SUM($AX125:DI125),DI125))","v":0},{"$f":"IF(SUM($AW125:DJ125)<0,0,IF(SUM($AX125:DJ125)+DJ125>$AW125,$AW125-SUM($AX125:DJ125),DJ125))","v":0},{"$f":"IF(SUM($AW125:DK125)<0,0,IF(SUM($AX125:DK125)+DK125>$AW125,$AW125-SUM($AX125:DK125),DK125))","v":0},{"$f":"IF(SUM($AW125:DL125)<0,0,IF(SUM($AX125:DL125)+DL125>$AW125,$AW125-SUM($AX125:DL125),DL125))","v":0},{"$f":"IF(SUM($AW125:DM125)<0,0,IF(SUM($AX125:DM125)+DM125>$AW125,$AW125-SUM($AX125:DM125),DM125))","v":0},{"$f":"IF(SUM($AW125:DN125)<0,0,IF(SUM($AX125:DN125)+DN125>$AW125,$AW125-SUM($AX125:DN125),DN125))","v":0},{"$f":"IF(SUM($AW125:DO125)<0,0,IF(SUM($AX125:DO125)+DO125>$AW125,$AW125-SUM($AX125:DO125),DO125))","v":0},{"$f":"IF(SUM($AW125:DP125)<0,0,IF(SUM($AX125:DP125)+DP125>$AW125,$AW125-SUM($AX125:DP125),DP125))","v":0},{"$f":"IF(SUM($AW125:DQ125)<0,0,IF(SUM($AX125:DQ125)+DQ125>$AW125,$AW125-SUM($AX125:DQ125),DQ125))","v":0},{"$f":"IF(SUM($AW125:DR125)<0,0,IF(SUM($AX125:DR125)+DR125>$AW125,$AW125-SUM($AX125:DR125),DR125))","v":0},{"$f":"IF(SUM($AW125:DS125)<0,0,IF(SUM($AX125:DS125)+DS125>$AW125,$AW125-SUM($AX125:DS125),DS125))","v":0},{"$f":"IF(SUM($AW125:DT125)<0,0,IF(SUM($AX125:DT125)+DT125>$AW125,$AW125-SUM($AX125:DT125),DT125))","v":0},{"$f":"IF(SUM($AW125:DU125)<0,0,IF(SUM($AX125:DU125)+DU125>$AW125,$AW125-SUM($AX125:DU125),DU125))","v":0},{"$f":"IF(SUM($AW125:DV125)<0,0,IF(SUM($AX125:DV125)+DV125>$AW125,$AW125-SUM($AX125:DV125),DV125))","v":0},{"$f":"IF(SUM($AW125:DW125)<0,0,IF(SUM($AX125:DW125)+DW125>$AW125,$AW125-SUM($AX125:DW125),DW125))","v":0},{"$f":"IF(SUM($AW125:DX125)<0,0,IF(SUM($AX125:DX125)+DX125>$AW125,$AW125-SUM($AX125:DX125),DX125))","v":0},{"$f":"IF(SUM($AW125:DY125)<0,0,IF(SUM($AX125:DY125)+DY125>$AW125,$AW125-SUM($AX125:DY125),DY125))","v":0},{"$f":"IF(SUM($AW125:DZ125)<0,0,IF(SUM($AX125:DZ125)+DZ125>$AW125,$AW125-SUM($AX125:DZ125),DZ125))","v":0},{"$f":"IF(SUM($AW125:EA125)<0,0,IF(SUM($AX125:EA125)+EA125>$AW125,$AW125-SUM($AX125:EA125),EA125))","v":0},{"$f":"IF(SUM($AW125:EB125)<0,0,IF(SUM($AX125:EB125)+EB125>$AW125,$AW125-SUM($AX125:EB125),EB125))","v":0},{"$f":"IF(SUM($AW125:EC125)<0,0,IF(SUM($AX125:EC125)+EC125>$AW125,$AW125-SUM($AX125:EC125),EC125))","v":0},{"$f":"IF(SUM($AW125:ED125)<0,0,IF(SUM($AX125:ED125)+ED125>$AW125,$AW125-SUM($AX125:ED125),ED125))","v":0},{"$f":"IF(SUM($AW125:EE125)<0,0,IF(SUM($AX125:EE125)+EE125>$AW125,$AW125-SUM($AX125:EE125),EE125))","v":0},{"$f":"IF(SUM($AW125:EF125)<0,0,IF(SUM($AX125:EF125)+EF125>$AW125,$AW125-SUM($AX125:EF125),EF125))","v":0},{"$f":"IF(SUM($AW125:EG125)<0,0,IF(SUM($AX125:EG125)+EG125>$AW125,$AW125-SUM($AX125:EG125),EG125))","v":0},{"$f":"IF(SUM($AW125:EH125)<0,0,IF(SUM($AX125:EH125)+EH125>$AW125,$AW125-SUM($AX125:EH125),EH125))","v":0},{"$f":"IF(SUM($AW125:EI125)<0,0,IF(SUM($AX125:EI125)+EI125>$AW125,$AW125-SUM($AX125:EI125),EI125))","v":0},{"$f":"IF(SUM($AW125:EJ125)<0,0,IF(SUM($AX125:EJ125)+EJ125>$AW125,$AW125-SUM($AX125:EJ125),EJ125))","v":0},{"$f":"IF(SUM($AW125:EK125)<0,0,IF(SUM($AX125:EK125)+EK125>$AW125,$AW125-SUM($AX125:EK125),EK125))","v":0},{"$f":"IF(SUM($AW125:EL125)<0,0,IF(SUM($AX125:EL125)+EL125>$AW125,$AW125-SUM($AX125:EL125),EL125))","v":0},{"$f":"IF(SUM($AW125:EM125)<0,0,IF(SUM($AX125:EM125)+EM125>$AW125,$AW125-SUM($AX125:EM125),EM125))","v":0},{"$f":"IF(SUM($AW125:EN125)<0,0,IF(SUM($AX125:EN125)+EN125>$AW125,$AW125-SUM($AX125:EN125),EN125))","v":0},{"$f":"IF(SUM($AW125:EO125)<0,0,IF(SUM($AX125:EO125)+EO125>$AW125,$AW125-SUM($AX125:EO125),EO125))","v":0},{"$f":"IF(SUM($AW125:EP125)<0,0,IF(SUM($AX125:EP125)+EP125>$AW125,$AW125-SUM($AX125:EP125),EP125))","v":0},{"$f":"IF(SUM($AW125:EQ125)<0,0,IF(SUM($AX125:EQ125)+EQ125>$AW125,$AW125-SUM($AX125:EQ125),EQ125))","v":0},{"$f":"IF(SUM($AW125:ER125)<0,0,IF(SUM($AX125:ER125)+ER125>$AW125,$AW125-SUM($AX125:ER125),ER125))","v":0},{"$f":"IF(SUM($AW125:ES125)<0,0,IF(SUM($AX125:ES125)+ES125>$AW125,$AW125-SUM($AX125:ES125),ES125))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,3.338255E-4,{"$f":"IF(SUM($L126:L126)+L126>$K26,$K26-SUM($L126:L126),L126)","v":3.338255E-4},{"$f":"IF(SUM($L126:M126)+M126>$K26,$K26-SUM($L126:M126),M126)","v":3.338255E-4},{"$f":"IF(SUM($L126:N126)+N126>$K26,$K26-SUM($L126:N126),N126)","v":3.338255E-4},{"$f":"IF(SUM($L126:O126)+O126>$K26,$K26-SUM($L126:O126),O126)","v":3.338255E-4},{"$f":"IF(SUM($L126:P126)+P126>$K26,$K26-SUM($L126:P126),P126)","v":3.338255E-4},{"$f":"IF(SUM($L126:Q126)+Q126>$K26,$K26-SUM($L126:Q126),Q126)","v":3.338255E-4},{"$f":"IF(SUM($L126:R126)+R126>$K26,$K26-SUM($L126:R126),R126)","v":3.338255E-4},{"$f":"IF(SUM($L126:S126)+S126>$K26,$K26-SUM($L126:S126),S126)","v":3.338255E-4},{"$f":"IF(SUM($L126:T126)+T126>$K26,$K26-SUM($L126:T126),T126)","v":3.338255E-4},{"$f":"IF(SUM($L126:U126)+U126>$K26,$K26-SUM($L126:U126),U126)","v":3.338255E-4},{"$f":"IF(SUM($L126:V126)+V126>$K26,$K26-SUM($L126:V126),V126)","v":3.338255E-4},{"$f":"IF(SUM($L126:W126)+W126>$K26,$K26-SUM($L126:W126),W126)","v":3.338255E-4},{"$f":"IF(SUM($L126:X126)+X126>$K26,$K26-SUM($L126:X126),X126)","v":3.338255E-4},{"$f":"IF(SUM($L126:Y126)+Y126>$K26,$K26-SUM($L126:Y126),Y126)","v":3.338255E-4},{"$f":"IF(SUM($L126:Z126)+Z126>$K26,$K26-SUM($L126:Z126),Z126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AA126)+AA126>$K26,$K26-SUM($L126:AA126),AA126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AB126)+AB126>$K26,$K26-SUM($L126:AB126),AB126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AC126)+AC126>$K26,$K26-SUM($L126:AC126),AC126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AD126)+AD126>$K26,$K26-SUM($L126:AD126),AD126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AE126)+AE126>$K26,$K26-SUM($L126:AE126),AE126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AF126)+AF126>$K26,$K26-SUM($L126:AF126),AF126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AG126)+AG126>$K26,$K26-SUM($L126:AG126),AG126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AH126)+AH126>$K26,$K26-SUM($L126:AH126),AH126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AI126)+AI126>$K26,$K26-SUM($L126:AI126),AI126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AJ126)+AJ126>$K26,$K26-SUM($L126:AJ126),AJ126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AK126)+AK126>$K26,$K26-SUM($L126:AK126),AK126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AL126)+AL126>$K26,$K26-SUM($L126:AL126),AL126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AM126)+AM126>$K26,$K26-SUM($L126:AM126),AM126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AN126)+AN126>$K26,$K26-SUM($L126:AN126),AN126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AO126)+AO126>$K26,$K26-SUM($L126:AO126),AO126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AP126)+AP126>$K26,$K26-SUM($L126:AP126),AP126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AQ126)+AQ126>$K26,$K26-SUM($L126:AQ126),AQ126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AR126)+AR126>$K26,$K26-SUM($L126:AR126),AR126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AS126)+AS126>$K26,$K26-SUM($L126:AS126),AS126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AT126)+AT126>$K26,$K26-SUM($L126:AT126),AT126)","v":3.338255E-4},{"$f":"IF(SUM($L126:AU126)+AU126>$K26,$K26-SUM($L126:AU126),AU126)","v":3.338255E-4},2.7707516500000005E-2,1.3353020000000002E-3,{"$f":"IF(SUM($AW126:AX126)<0,0,IF(SUM($AX126:AX126)+AX126>$AW126,$AW126-SUM($AX126:AX126),AX126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:AY126)<0,0,IF(SUM($AX126:AY126)+AY126>$AW126,$AW126-SUM($AX126:AY126),AY126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:AZ126)<0,0,IF(SUM($AX126:AZ126)+AZ126>$AW126,$AW126-SUM($AX126:AZ126),AZ126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BA126)<0,0,IF(SUM($AX126:BA126)+BA126>$AW126,$AW126-SUM($AX126:BA126),BA126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BB126)<0,0,IF(SUM($AX126:BB126)+BB126>$AW126,$AW126-SUM($AX126:BB126),BB126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BC126)<0,0,IF(SUM($AX126:BC126)+BC126>$AW126,$AW126-SUM($AX126:BC126),BC126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BD126)<0,0,IF(SUM($AX126:BD126)+BD126>$AW126,$AW126-SUM($AX126:BD126),BD126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BE126)<0,0,IF(SUM($AX126:BE126)+BE126>$AW126,$AW126-SUM($AX126:BE126),BE126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BF126)<0,0,IF(SUM($AX126:BF126)+BF126>$AW126,$AW126-SUM($AX126:BF126),BF126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BG126)<0,0,IF(SUM($AX126:BG126)+BG126>$AW126,$AW126-SUM($AX126:BG126),BG126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BH126)<0,0,IF(SUM($AX126:BH126)+BH126>$AW126,$AW126-SUM($AX126:BH126),BH126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BI126)<0,0,IF(SUM($AX126:BI126)+BI126>$AW126,$AW126-SUM($AX126:BI126),BI126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BJ126)<0,0,IF(SUM($AX126:BJ126)+BJ126>$AW126,$AW126-SUM($AX126:BJ126),BJ126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BK126)<0,0,IF(SUM($AX126:BK126)+BK126>$AW126,$AW126-SUM($AX126:BK126),BK126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BL126)<0,0,IF(SUM($AX126:BL126)+BL126>$AW126,$AW126-SUM($AX126:BL126),BL126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BM126)<0,0,IF(SUM($AX126:BM126)+BM126>$AW126,$AW126-SUM($AX126:BM126),BM126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BN126)<0,0,IF(SUM($AX126:BN126)+BN126>$AW126,$AW126-SUM($AX126:BN126),BN126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BO126)<0,0,IF(SUM($AX126:BO126)+BO126>$AW126,$AW126-SUM($AX126:BO126),BO126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BP126)<0,0,IF(SUM($AX126:BP126)+BP126>$AW126,$AW126-SUM($AX126:BP126),BP126))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW126:BQ126)<0,0,IF(SUM($AX126:BQ126)+BQ126>$AW126,$AW126-SUM($AX126:BQ126),BQ126))","v":1.0014765000000009E-3},{"$f":"IF(SUM($AW126:BR126)<0,0,IF(SUM($AX126:BR126)+BR126>$AW126,$AW126-SUM($AX126:BR126),BR126))","v":0},{"$f":"IF(SUM($AW126:BS126)<0,0,IF(SUM($AX126:BS126)+BS126>$AW126,$AW126-SUM($AX126:BS126),BS126))","v":0},{"$f":"IF(SUM($AW126:BT126)<0,0,IF(SUM($AX126:BT126)+BT126>$AW126,$AW126-SUM($AX126:BT126),BT126))","v":0},{"$f":"IF(SUM($AW126:BU126)<0,0,IF(SUM($AX126:BU126)+BU126>$AW126,$AW126-SUM($AX126:BU126),BU126))","v":0},{"$f":"IF(SUM($AW126:BV126)<0,0,IF(SUM($AX126:BV126)+BV126>$AW126,$AW126-SUM($AX126:BV126),BV126))","v":0},{"$f":"IF(SUM($AW126:BW126)<0,0,IF(SUM($AX126:BW126)+BW126>$AW126,$AW126-SUM($AX126:BW126),BW126))","v":0},{"$f":"IF(SUM($AW126:BX126)<0,0,IF(SUM($AX126:BX126)+BX126>$AW126,$AW126-SUM($AX126:BX126),BX126))","v":0},{"$f":"IF(SUM($AW126:BY126)<0,0,IF(SUM($AX126:BY126)+BY126>$AW126,$AW126-SUM($AX126:BY126),BY126))","v":0},{"$f":"IF(SUM($AW126:BZ126)<0,0,IF(SUM($AX126:BZ126)+BZ126>$AW126,$AW126-SUM($AX126:BZ126),BZ126))","v":0},{"$f":"IF(SUM($AW126:CA126)<0,0,IF(SUM($AX126:CA126)+CA126>$AW126,$AW126-SUM($AX126:CA126),CA126))","v":0},{"$f":"IF(SUM($AW126:CB126)<0,0,IF(SUM($AX126:CB126)+CB126>$AW126,$AW126-SUM($AX126:CB126),CB126))","v":0},{"$f":"IF(SUM($AW126:CC126)<0,0,IF(SUM($AX126:CC126)+CC126>$AW126,$AW126-SUM($AX126:CC126),CC126))","v":0},{"$f":"IF(SUM($AW126:CD126)<0,0,IF(SUM($AX126:CD126)+CD126>$AW126,$AW126-SUM($AX126:CD126),CD126))","v":0},{"$f":"IF(SUM($AW126:CE126)<0,0,IF(SUM($AX126:CE126)+CE126>$AW126,$AW126-SUM($AX126:CE126),CE126))","v":0},{"$f":"IF(SUM($AW126:CF126)<0,0,IF(SUM($AX126:CF126)+CF126>$AW126,$AW126-SUM($AX126:CF126),CF126))","v":0},{"$f":"IF(SUM($AW126:CG126)<0,0,IF(SUM($AX126:CG126)+CG126>$AW126,$AW126-SUM($AX126:CG126),CG126))","v":0},{"$f":"IF(SUM($AW126:CH126)<0,0,IF(SUM($AX126:CH126)+CH126>$AW126,$AW126-SUM($AX126:CH126),CH126))","v":0},{"$f":"IF(SUM($AW126:CI126)<0,0,IF(SUM($AX126:CI126)+CI126>$AW126,$AW126-SUM($AX126:CI126),CI126))","v":0},{"$f":"IF(SUM($AW126:CJ126)<0,0,IF(SUM($AX126:CJ126)+CJ126>$AW126,$AW126-SUM($AX126:CJ126),CJ126))","v":0},{"$f":"IF(SUM($AW126:CK126)<0,0,IF(SUM($AX126:CK126)+CK126>$AW126,$AW126-SUM($AX126:CK126),CK126))","v":0},{"$f":"IF(SUM($AW126:CL126)<0,0,IF(SUM($AX126:CL126)+CL126>$AW126,$AW126-SUM($AX126:CL126),CL126))","v":0},{"$f":"IF(SUM($AW126:CM126)<0,0,IF(SUM($AX126:CM126)+CM126>$AW126,$AW126-SUM($AX126:CM126),CM126))","v":0},{"$f":"IF(SUM($AW126:CN126)<0,0,IF(SUM($AX126:CN126)+CN126>$AW126,$AW126-SUM($AX126:CN126),CN126))","v":0},{"$f":"IF(SUM($AW126:CO126)<0,0,IF(SUM($AX126:CO126)+CO126>$AW126,$AW126-SUM($AX126:CO126),CO126))","v":0},{"$f":"IF(SUM($AW126:CP126)<0,0,IF(SUM($AX126:CP126)+CP126>$AW126,$AW126-SUM($AX126:CP126),CP126))","v":0},{"$f":"IF(SUM($AW126:CQ126)<0,0,IF(SUM($AX126:CQ126)+CQ126>$AW126,$AW126-SUM($AX126:CQ126),CQ126))","v":0},{"$f":"IF(SUM($AW126:CR126)<0,0,IF(SUM($AX126:CR126)+CR126>$AW126,$AW126-SUM($AX126:CR126),CR126))","v":0},{"$f":"IF(SUM($AW126:CS126)<0,0,IF(SUM($AX126:CS126)+CS126>$AW126,$AW126-SUM($AX126:CS126),CS126))","v":0},{"$f":"IF(SUM($AW126:CT126)<0,0,IF(SUM($AX126:CT126)+CT126>$AW126,$AW126-SUM($AX126:CT126),CT126))","v":0},{"$f":"IF(SUM($AW126:CU126)<0,0,IF(SUM($AX126:CU126)+CU126>$AW126,$AW126-SUM($AX126:CU126),CU126))","v":0},{"$f":"IF(SUM($AW126:CV126)<0,0,IF(SUM($AX126:CV126)+CV126>$AW126,$AW126-SUM($AX126:CV126),CV126))","v":0},{"$f":"IF(SUM($AW126:CW126)<0,0,IF(SUM($AX126:CW126)+CW126>$AW126,$AW126-SUM($AX126:CW126),CW126))","v":0},{"$f":"IF(SUM($AW126:CX126)<0,0,IF(SUM($AX126:CX126)+CX126>$AW126,$AW126-SUM($AX126:CX126),CX126))","v":0},{"$f":"IF(SUM($AW126:CY126)<0,0,IF(SUM($AX126:CY126)+CY126>$AW126,$AW126-SUM($AX126:CY126),CY126))","v":0},{"$f":"IF(SUM($AW126:CZ126)<0,0,IF(SUM($AX126:CZ126)+CZ126>$AW126,$AW126-SUM($AX126:CZ126),CZ126))","v":0},{"$f":"IF(SUM($AW126:DA126)<0,0,IF(SUM($AX126:DA126)+DA126>$AW126,$AW126-SUM($AX126:DA126),DA126))","v":0},{"$f":"IF(SUM($AW126:DB126)<0,0,IF(SUM($AX126:DB126)+DB126>$AW126,$AW126-SUM($AX126:DB126),DB126))","v":0},{"$f":"IF(SUM($AW126:DC126)<0,0,IF(SUM($AX126:DC126)+DC126>$AW126,$AW126-SUM($AX126:DC126),DC126))","v":0},{"$f":"IF(SUM($AW126:DD126)<0,0,IF(SUM($AX126:DD126)+DD126>$AW126,$AW126-SUM($AX126:DD126),DD126))","v":0},{"$f":"IF(SUM($AW126:DE126)<0,0,IF(SUM($AX126:DE126)+DE126>$AW126,$AW126-SUM($AX126:DE126),DE126))","v":0},{"$f":"IF(SUM($AW126:DF126)<0,0,IF(SUM($AX126:DF126)+DF126>$AW126,$AW126-SUM($AX126:DF126),DF126))","v":0},{"$f":"IF(SUM($AW126:DG126)<0,0,IF(SUM($AX126:DG126)+DG126>$AW126,$AW126-SUM($AX126:DG126),DG126))","v":0},{"$f":"IF(SUM($AW126:DH126)<0,0,IF(SUM($AX126:DH126)+DH126>$AW126,$AW126-SUM($AX126:DH126),DH126))","v":0},{"$f":"IF(SUM($AW126:DI126)<0,0,IF(SUM($AX126:DI126)+DI126>$AW126,$AW126-SUM($AX126:DI126),DI126))","v":0},{"$f":"IF(SUM($AW126:DJ126)<0,0,IF(SUM($AX126:DJ126)+DJ126>$AW126,$AW126-SUM($AX126:DJ126),DJ126))","v":0},{"$f":"IF(SUM($AW126:DK126)<0,0,IF(SUM($AX126:DK126)+DK126>$AW126,$AW126-SUM($AX126:DK126),DK126))","v":0},{"$f":"IF(SUM($AW126:DL126)<0,0,IF(SUM($AX126:DL126)+DL126>$AW126,$AW126-SUM($AX126:DL126),DL126))","v":0},{"$f":"IF(SUM($AW126:DM126)<0,0,IF(SUM($AX126:DM126)+DM126>$AW126,$AW126-SUM($AX126:DM126),DM126))","v":0},{"$f":"IF(SUM($AW126:DN126)<0,0,IF(SUM($AX126:DN126)+DN126>$AW126,$AW126-SUM($AX126:DN126),DN126))","v":0},{"$f":"IF(SUM($AW126:DO126)<0,0,IF(SUM($AX126:DO126)+DO126>$AW126,$AW126-SUM($AX126:DO126),DO126))","v":0},{"$f":"IF(SUM($AW126:DP126)<0,0,IF(SUM($AX126:DP126)+DP126>$AW126,$AW126-SUM($AX126:DP126),DP126))","v":0},{"$f":"IF(SUM($AW126:DQ126)<0,0,IF(SUM($AX126:DQ126)+DQ126>$AW126,$AW126-SUM($AX126:DQ126),DQ126))","v":0},{"$f":"IF(SUM($AW126:DR126)<0,0,IF(SUM($AX126:DR126)+DR126>$AW126,$AW126-SUM($AX126:DR126),DR126))","v":0},{"$f":"IF(SUM($AW126:DS126)<0,0,IF(SUM($AX126:DS126)+DS126>$AW126,$AW126-SUM($AX126:DS126),DS126))","v":0},{"$f":"IF(SUM($AW126:DT126)<0,0,IF(SUM($AX126:DT126)+DT126>$AW126,$AW126-SUM($AX126:DT126),DT126))","v":0},{"$f":"IF(SUM($AW126:DU126)<0,0,IF(SUM($AX126:DU126)+DU126>$AW126,$AW126-SUM($AX126:DU126),DU126))","v":0},{"$f":"IF(SUM($AW126:DV126)<0,0,IF(SUM($AX126:DV126)+DV126>$AW126,$AW126-SUM($AX126:DV126),DV126))","v":0},{"$f":"IF(SUM($AW126:DW126)<0,0,IF(SUM($AX126:DW126)+DW126>$AW126,$AW126-SUM($AX126:DW126),DW126))","v":0},{"$f":"IF(SUM($AW126:DX126)<0,0,IF(SUM($AX126:DX126)+DX126>$AW126,$AW126-SUM($AX126:DX126),DX126))","v":0},{"$f":"IF(SUM($AW126:DY126)<0,0,IF(SUM($AX126:DY126)+DY126>$AW126,$AW126-SUM($AX126:DY126),DY126))","v":0},{"$f":"IF(SUM($AW126:DZ126)<0,0,IF(SUM($AX126:DZ126)+DZ126>$AW126,$AW126-SUM($AX126:DZ126),DZ126))","v":0},{"$f":"IF(SUM($AW126:EA126)<0,0,IF(SUM($AX126:EA126)+EA126>$AW126,$AW126-SUM($AX126:EA126),EA126))","v":0},{"$f":"IF(SUM($AW126:EB126)<0,0,IF(SUM($AX126:EB126)+EB126>$AW126,$AW126-SUM($AX126:EB126),EB126))","v":0},{"$f":"IF(SUM($AW126:EC126)<0,0,IF(SUM($AX126:EC126)+EC126>$AW126,$AW126-SUM($AX126:EC126),EC126))","v":0},{"$f":"IF(SUM($AW126:ED126)<0,0,IF(SUM($AX126:ED126)+ED126>$AW126,$AW126-SUM($AX126:ED126),ED126))","v":0},{"$f":"IF(SUM($AW126:EE126)<0,0,IF(SUM($AX126:EE126)+EE126>$AW126,$AW126-SUM($AX126:EE126),EE126))","v":0},{"$f":"IF(SUM($AW126:EF126)<0,0,IF(SUM($AX126:EF126)+EF126>$AW126,$AW126-SUM($AX126:EF126),EF126))","v":0},{"$f":"IF(SUM($AW126:EG126)<0,0,IF(SUM($AX126:EG126)+EG126>$AW126,$AW126-SUM($AX126:EG126),EG126))","v":0},{"$f":"IF(SUM($AW126:EH126)<0,0,IF(SUM($AX126:EH126)+EH126>$AW126,$AW126-SUM($AX126:EH126),EH126))","v":0},{"$f":"IF(SUM($AW126:EI126)<0,0,IF(SUM($AX126:EI126)+EI126>$AW126,$AW126-SUM($AX126:EI126),EI126))","v":0},{"$f":"IF(SUM($AW126:EJ126)<0,0,IF(SUM($AX126:EJ126)+EJ126>$AW126,$AW126-SUM($AX126:EJ126),EJ126))","v":0},{"$f":"IF(SUM($AW126:EK126)<0,0,IF(SUM($AX126:EK126)+EK126>$AW126,$AW126-SUM($AX126:EK126),EK126))","v":0},{"$f":"IF(SUM($AW126:EL126)<0,0,IF(SUM($AX126:EL126)+EL126>$AW126,$AW126-SUM($AX126:EL126),EL126))","v":0},{"$f":"IF(SUM($AW126:EM126)<0,0,IF(SUM($AX126:EM126)+EM126>$AW126,$AW126-SUM($AX126:EM126),EM126))","v":0},{"$f":"IF(SUM($AW126:EN126)<0,0,IF(SUM($AX126:EN126)+EN126>$AW126,$AW126-SUM($AX126:EN126),EN126))","v":0},{"$f":"IF(SUM($AW126:EO126)<0,0,IF(SUM($AX126:EO126)+EO126>$AW126,$AW126-SUM($AX126:EO126),EO126))","v":0},{"$f":"IF(SUM($AW126:EP126)<0,0,IF(SUM($AX126:EP126)+EP126>$AW126,$AW126-SUM($AX126:EP126),EP126))","v":0},{"$f":"IF(SUM($AW126:EQ126)<0,0,IF(SUM($AX126:EQ126)+EQ126>$AW126,$AW126-SUM($AX126:EQ126),EQ126))","v":0},{"$f":"IF(SUM($AW126:ER126)<0,0,IF(SUM($AX126:ER126)+ER126>$AW126,$AW126-SUM($AX126:ER126),ER126))","v":0},{"$f":"IF(SUM($AW126:ES126)<0,0,IF(SUM($AX126:ES126)+ES126>$AW126,$AW126-SUM($AX126:ES126),ES126))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,1.1641858333333333E-4,{"$f":"IF(SUM($L127:L127)+L127>$K27,$K27-SUM($L127:L127),L127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:M127)+M127>$K27,$K27-SUM($L127:M127),M127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:N127)+N127>$K27,$K27-SUM($L127:N127),N127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:O127)+O127>$K27,$K27-SUM($L127:O127),O127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:P127)+P127>$K27,$K27-SUM($L127:P127),P127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:Q127)+Q127>$K27,$K27-SUM($L127:Q127),Q127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:R127)+R127>$K27,$K27-SUM($L127:R127),R127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:S127)+S127>$K27,$K27-SUM($L127:S127),S127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:T127)+T127>$K27,$K27-SUM($L127:T127),T127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:U127)+U127>$K27,$K27-SUM($L127:U127),U127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:V127)+V127>$K27,$K27-SUM($L127:V127),V127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:W127)+W127>$K27,$K27-SUM($L127:W127),W127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:X127)+X127>$K27,$K27-SUM($L127:X127),X127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:Y127)+Y127>$K27,$K27-SUM($L127:Y127),Y127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:Z127)+Z127>$K27,$K27-SUM($L127:Z127),Z127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AA127)+AA127>$K27,$K27-SUM($L127:AA127),AA127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AB127)+AB127>$K27,$K27-SUM($L127:AB127),AB127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AC127)+AC127>$K27,$K27-SUM($L127:AC127),AC127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AD127)+AD127>$K27,$K27-SUM($L127:AD127),AD127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AE127)+AE127>$K27,$K27-SUM($L127:AE127),AE127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AF127)+AF127>$K27,$K27-SUM($L127:AF127),AF127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AG127)+AG127>$K27,$K27-SUM($L127:AG127),AG127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AH127)+AH127>$K27,$K27-SUM($L127:AH127),AH127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AI127)+AI127>$K27,$K27-SUM($L127:AI127),AI127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AJ127)+AJ127>$K27,$K27-SUM($L127:AJ127),AJ127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AK127)+AK127>$K27,$K27-SUM($L127:AK127),AK127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AL127)+AL127>$K27,$K27-SUM($L127:AL127),AL127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AM127)+AM127>$K27,$K27-SUM($L127:AM127),AM127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AN127)+AN127>$K27,$K27-SUM($L127:AN127),AN127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AO127)+AO127>$K27,$K27-SUM($L127:AO127),AO127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AP127)+AP127>$K27,$K27-SUM($L127:AP127),AP127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AQ127)+AQ127>$K27,$K27-SUM($L127:AQ127),AQ127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AR127)+AR127>$K27,$K27-SUM($L127:AR127),AR127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AS127)+AS127>$K27,$K27-SUM($L127:AS127),AS127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AT127)+AT127>$K27,$K27-SUM($L127:AT127),AT127)","v":1.1641858333333333E-4},{"$f":"IF(SUM($L127:AU127)+AU127>$K27,$K27-SUM($L127:AU127),AU127)","v":1.1641858333333333E-4},2.6776274166666631E-3,4.6567433333333274E-4,{"$f":"IF(SUM($AW127:AX127)<0,0,IF(SUM($AX127:AX127)+AX127>$AW127,$AW127-SUM($AX127:AX127),AX127))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW127:AY127)<0,0,IF(SUM($AX127:AY127)+AY127>$AW127,$AW127-SUM($AX127:AY127),AY127))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW127:AZ127)<0,0,IF(SUM($AX127:AZ127)+AZ127>$AW127,$AW127-SUM($AX127:AZ127),AZ127))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW127:BA127)<0,0,IF(SUM($AX127:BA127)+BA127>$AW127,$AW127-SUM($AX127:BA127),BA127))","v":4.6567433333333274E-4},{"$f":"IF(SUM($AW127:BB127)<0,0,IF(SUM($AX127:BB127)+BB127>$AW127,$AW127-SUM($AX127:BB127),BB127))","v":3.4925574999999931E-4},{"$f":"IF(SUM($AW127:BC127)<0,0,IF(SUM($AX127:BC127)+BC127>$AW127,$AW127-SUM($AX127:BC127),BC127))","v":0},{"$f":"IF(SUM($AW127:BD127)<0,0,IF(SUM($AX127:BD127)+BD127>$AW127,$AW127-SUM($AX127:BD127),BD127))","v":0},{"$f":"IF(SUM($AW127:BE127)<0,0,IF(SUM($AX127:BE127)+BE127>$AW127,$AW127-SUM($AX127:BE127),BE127))","v":0},{"$f":"IF(SUM($AW127:BF127)<0,0,IF(SUM($AX127:BF127)+BF127>$AW127,$AW127-SUM($AX127:BF127),BF127))","v":0},{"$f":"IF(SUM($AW127:BG127)<0,0,IF(SUM($AX127:BG127)+BG127>$AW127,$AW127-SUM($AX127:BG127),BG127))","v":0},{"$f":"IF(SUM($AW127:BH127)<0,0,IF(SUM($AX127:BH127)+BH127>$AW127,$AW127-SUM($AX127:BH127),BH127))","v":0},{"$f":"IF(SUM($AW127:BI127)<0,0,IF(SUM($AX127:BI127)+BI127>$AW127,$AW127-SUM($AX127:BI127),BI127))","v":0},{"$f":"IF(SUM($AW127:BJ127)<0,0,IF(SUM($AX127:BJ127)+BJ127>$AW127,$AW127-SUM($AX127:BJ127),BJ127))","v":0},{"$f":"IF(SUM($AW127:BK127)<0,0,IF(SUM($AX127:BK127)+BK127>$AW127,$AW127-SUM($AX127:BK127),BK127))","v":0},{"$f":"IF(SUM($AW127:BL127)<0,0,IF(SUM($AX127:BL127)+BL127>$AW127,$AW127-SUM($AX127:BL127),BL127))","v":0},{"$f":"IF(SUM($AW127:BM127)<0,0,IF(SUM($AX127:BM127)+BM127>$AW127,$AW127-SUM($AX127:BM127),BM127))","v":0},{"$f":"IF(SUM($AW127:BN127)<0,0,IF(SUM($AX127:BN127)+BN127>$AW127,$AW127-SUM($AX127:BN127),BN127))","v":0},{"$f":"IF(SUM($AW127:BO127)<0,0,IF(SUM($AX127:BO127)+BO127>$AW127,$AW127-SUM($AX127:BO127),BO127))","v":0},{"$f":"IF(SUM($AW127:BP127)<0,0,IF(SUM($AX127:BP127)+BP127>$AW127,$AW127-SUM($AX127:BP127),BP127))","v":0},{"$f":"IF(SUM($AW127:BQ127)<0,0,IF(SUM($AX127:BQ127)+BQ127>$AW127,$AW127-SUM($AX127:BQ127),BQ127))","v":0},{"$f":"IF(SUM($AW127:BR127)<0,0,IF(SUM($AX127:BR127)+BR127>$AW127,$AW127-SUM($AX127:BR127),BR127))","v":0},{"$f":"IF(SUM($AW127:BS127)<0,0,IF(SUM($AX127:BS127)+BS127>$AW127,$AW127-SUM($AX127:BS127),BS127))","v":0},{"$f":"IF(SUM($AW127:BT127)<0,0,IF(SUM($AX127:BT127)+BT127>$AW127,$AW127-SUM($AX127:BT127),BT127))","v":0},{"$f":"IF(SUM($AW127:BU127)<0,0,IF(SUM($AX127:BU127)+BU127>$AW127,$AW127-SUM($AX127:BU127),BU127))","v":0},{"$f":"IF(SUM($AW127:BV127)<0,0,IF(SUM($AX127:BV127)+BV127>$AW127,$AW127-SUM($AX127:BV127),BV127))","v":0},{"$f":"IF(SUM($AW127:BW127)<0,0,IF(SUM($AX127:BW127)+BW127>$AW127,$AW127-SUM($AX127:BW127),BW127))","v":0},{"$f":"IF(SUM($AW127:BX127)<0,0,IF(SUM($AX127:BX127)+BX127>$AW127,$AW127-SUM($AX127:BX127),BX127))","v":0},{"$f":"IF(SUM($AW127:BY127)<0,0,IF(SUM($AX127:BY127)+BY127>$AW127,$AW127-SUM($AX127:BY127),BY127))","v":0},{"$f":"IF(SUM($AW127:BZ127)<0,0,IF(SUM($AX127:BZ127)+BZ127>$AW127,$AW127-SUM($AX127:BZ127),BZ127))","v":0},{"$f":"IF(SUM($AW127:CA127)<0,0,IF(SUM($AX127:CA127)+CA127>$AW127,$AW127-SUM($AX127:CA127),CA127))","v":0},{"$f":"IF(SUM($AW127:CB127)<0,0,IF(SUM($AX127:CB127)+CB127>$AW127,$AW127-SUM($AX127:CB127),CB127))","v":0},{"$f":"IF(SUM($AW127:CC127)<0,0,IF(SUM($AX127:CC127)+CC127>$AW127,$AW127-SUM($AX127:CC127),CC127))","v":0},{"$f":"IF(SUM($AW127:CD127)<0,0,IF(SUM($AX127:CD127)+CD127>$AW127,$AW127-SUM($AX127:CD127),CD127))","v":0},{"$f":"IF(SUM($AW127:CE127)<0,0,IF(SUM($AX127:CE127)+CE127>$AW127,$AW127-SUM($AX127:CE127),CE127))","v":0},{"$f":"IF(SUM($AW127:CF127)<0,0,IF(SUM($AX127:CF127)+CF127>$AW127,$AW127-SUM($AX127:CF127),CF127))","v":0},{"$f":"IF(SUM($AW127:CG127)<0,0,IF(SUM($AX127:CG127)+CG127>$AW127,$AW127-SUM($AX127:CG127),CG127))","v":0},{"$f":"IF(SUM($AW127:CH127)<0,0,IF(SUM($AX127:CH127)+CH127>$AW127,$AW127-SUM($AX127:CH127),CH127))","v":0},{"$f":"IF(SUM($AW127:CI127)<0,0,IF(SUM($AX127:CI127)+CI127>$AW127,$AW127-SUM($AX127:CI127),CI127))","v":0},{"$f":"IF(SUM($AW127:CJ127)<0,0,IF(SUM($AX127:CJ127)+CJ127>$AW127,$AW127-SUM($AX127:CJ127),CJ127))","v":0},{"$f":"IF(SUM($AW127:CK127)<0,0,IF(SUM($AX127:CK127)+CK127>$AW127,$AW127-SUM($AX127:CK127),CK127))","v":0},{"$f":"IF(SUM($AW127:CL127)<0,0,IF(SUM($AX127:CL127)+CL127>$AW127,$AW127-SUM($AX127:CL127),CL127))","v":0},{"$f":"IF(SUM($AW127:CM127)<0,0,IF(SUM($AX127:CM127)+CM127>$AW127,$AW127-SUM($AX127:CM127),CM127))","v":0},{"$f":"IF(SUM($AW127:CN127)<0,0,IF(SUM($AX127:CN127)+CN127>$AW127,$AW127-SUM($AX127:CN127),CN127))","v":0},{"$f":"IF(SUM($AW127:CO127)<0,0,IF(SUM($AX127:CO127)+CO127>$AW127,$AW127-SUM($AX127:CO127),CO127))","v":0},{"$f":"IF(SUM($AW127:CP127)<0,0,IF(SUM($AX127:CP127)+CP127>$AW127,$AW127-SUM($AX127:CP127),CP127))","v":0},{"$f":"IF(SUM($AW127:CQ127)<0,0,IF(SUM($AX127:CQ127)+CQ127>$AW127,$AW127-SUM($AX127:CQ127),CQ127))","v":0},{"$f":"IF(SUM($AW127:CR127)<0,0,IF(SUM($AX127:CR127)+CR127>$AW127,$AW127-SUM($AX127:CR127),CR127))","v":0},{"$f":"IF(SUM($AW127:CS127)<0,0,IF(SUM($AX127:CS127)+CS127>$AW127,$AW127-SUM($AX127:CS127),CS127))","v":0},{"$f":"IF(SUM($AW127:CT127)<0,0,IF(SUM($AX127:CT127)+CT127>$AW127,$AW127-SUM($AX127:CT127),CT127))","v":0},{"$f":"IF(SUM($AW127:CU127)<0,0,IF(SUM($AX127:CU127)+CU127>$AW127,$AW127-SUM($AX127:CU127),CU127))","v":0},{"$f":"IF(SUM($AW127:CV127)<0,0,IF(SUM($AX127:CV127)+CV127>$AW127,$AW127-SUM($AX127:CV127),CV127))","v":0},{"$f":"IF(SUM($AW127:CW127)<0,0,IF(SUM($AX127:CW127)+CW127>$AW127,$AW127-SUM($AX127:CW127),CW127))","v":0},{"$f":"IF(SUM($AW127:CX127)<0,0,IF(SUM($AX127:CX127)+CX127>$AW127,$AW127-SUM($AX127:CX127),CX127))","v":0},{"$f":"IF(SUM($AW127:CY127)<0,0,IF(SUM($AX127:CY127)+CY127>$AW127,$AW127-SUM($AX127:CY127),CY127))","v":0},{"$f":"IF(SUM($AW127:CZ127)<0,0,IF(SUM($AX127:CZ127)+CZ127>$AW127,$AW127-SUM($AX127:CZ127),CZ127))","v":0},{"$f":"IF(SUM($AW127:DA127)<0,0,IF(SUM($AX127:DA127)+DA127>$AW127,$AW127-SUM($AX127:DA127),DA127))","v":0},{"$f":"IF(SUM($AW127:DB127)<0,0,IF(SUM($AX127:DB127)+DB127>$AW127,$AW127-SUM($AX127:DB127),DB127))","v":0},{"$f":"IF(SUM($AW127:DC127)<0,0,IF(SUM($AX127:DC127)+DC127>$AW127,$AW127-SUM($AX127:DC127),DC127))","v":0},{"$f":"IF(SUM($AW127:DD127)<0,0,IF(SUM($AX127:DD127)+DD127>$AW127,$AW127-SUM($AX127:DD127),DD127))","v":0},{"$f":"IF(SUM($AW127:DE127)<0,0,IF(SUM($AX127:DE127)+DE127>$AW127,$AW127-SUM($AX127:DE127),DE127))","v":0},{"$f":"IF(SUM($AW127:DF127)<0,0,IF(SUM($AX127:DF127)+DF127>$AW127,$AW127-SUM($AX127:DF127),DF127))","v":0},{"$f":"IF(SUM($AW127:DG127)<0,0,IF(SUM($AX127:DG127)+DG127>$AW127,$AW127-SUM($AX127:DG127),DG127))","v":0},{"$f":"IF(SUM($AW127:DH127)<0,0,IF(SUM($AX127:DH127)+DH127>$AW127,$AW127-SUM($AX127:DH127),DH127))","v":0},{"$f":"IF(SUM($AW127:DI127)<0,0,IF(SUM($AX127:DI127)+DI127>$AW127,$AW127-SUM($AX127:DI127),DI127))","v":0},{"$f":"IF(SUM($AW127:DJ127)<0,0,IF(SUM($AX127:DJ127)+DJ127>$AW127,$AW127-SUM($AX127:DJ127),DJ127))","v":0},{"$f":"IF(SUM($AW127:DK127)<0,0,IF(SUM($AX127:DK127)+DK127>$AW127,$AW127-SUM($AX127:DK127),DK127))","v":0},{"$f":"IF(SUM($AW127:DL127)<0,0,IF(SUM($AX127:DL127)+DL127>$AW127,$AW127-SUM($AX127:DL127),DL127))","v":0},{"$f":"IF(SUM($AW127:DM127)<0,0,IF(SUM($AX127:DM127)+DM127>$AW127,$AW127-SUM($AX127:DM127),DM127))","v":0},{"$f":"IF(SUM($AW127:DN127)<0,0,IF(SUM($AX127:DN127)+DN127>$AW127,$AW127-SUM($AX127:DN127),DN127))","v":0},{"$f":"IF(SUM($AW127:DO127)<0,0,IF(SUM($AX127:DO127)+DO127>$AW127,$AW127-SUM($AX127:DO127),DO127))","v":0},{"$f":"IF(SUM($AW127:DP127)<0,0,IF(SUM($AX127:DP127)+DP127>$AW127,$AW127-SUM($AX127:DP127),DP127))","v":0},{"$f":"IF(SUM($AW127:DQ127)<0,0,IF(SUM($AX127:DQ127)+DQ127>$AW127,$AW127-SUM($AX127:DQ127),DQ127))","v":0},{"$f":"IF(SUM($AW127:DR127)<0,0,IF(SUM($AX127:DR127)+DR127>$AW127,$AW127-SUM($AX127:DR127),DR127))","v":0},{"$f":"IF(SUM($AW127:DS127)<0,0,IF(SUM($AX127:DS127)+DS127>$AW127,$AW127-SUM($AX127:DS127),DS127))","v":0},{"$f":"IF(SUM($AW127:DT127)<0,0,IF(SUM($AX127:DT127)+DT127>$AW127,$AW127-SUM($AX127:DT127),DT127))","v":0},{"$f":"IF(SUM($AW127:DU127)<0,0,IF(SUM($AX127:DU127)+DU127>$AW127,$AW127-SUM($AX127:DU127),DU127))","v":0},{"$f":"IF(SUM($AW127:DV127)<0,0,IF(SUM($AX127:DV127)+DV127>$AW127,$AW127-SUM($AX127:DV127),DV127))","v":0},{"$f":"IF(SUM($AW127:DW127)<0,0,IF(SUM($AX127:DW127)+DW127>$AW127,$AW127-SUM($AX127:DW127),DW127))","v":0},{"$f":"IF(SUM($AW127:DX127)<0,0,IF(SUM($AX127:DX127)+DX127>$AW127,$AW127-SUM($AX127:DX127),DX127))","v":0},{"$f":"IF(SUM($AW127:DY127)<0,0,IF(SUM($AX127:DY127)+DY127>$AW127,$AW127-SUM($AX127:DY127),DY127))","v":0},{"$f":"IF(SUM($AW127:DZ127)<0,0,IF(SUM($AX127:DZ127)+DZ127>$AW127,$AW127-SUM($AX127:DZ127),DZ127))","v":0},{"$f":"IF(SUM($AW127:EA127)<0,0,IF(SUM($AX127:EA127)+EA127>$AW127,$AW127-SUM($AX127:EA127),EA127))","v":0},{"$f":"IF(SUM($AW127:EB127)<0,0,IF(SUM($AX127:EB127)+EB127>$AW127,$AW127-SUM($AX127:EB127),EB127))","v":0},{"$f":"IF(SUM($AW127:EC127)<0,0,IF(SUM($AX127:EC127)+EC127>$AW127,$AW127-SUM($AX127:EC127),EC127))","v":0},{"$f":"IF(SUM($AW127:ED127)<0,0,IF(SUM($AX127:ED127)+ED127>$AW127,$AW127-SUM($AX127:ED127),ED127))","v":0},{"$f":"IF(SUM($AW127:EE127)<0,0,IF(SUM($AX127:EE127)+EE127>$AW127,$AW127-SUM($AX127:EE127),EE127))","v":0},{"$f":"IF(SUM($AW127:EF127)<0,0,IF(SUM($AX127:EF127)+EF127>$AW127,$AW127-SUM($AX127:EF127),EF127))","v":0},{"$f":"IF(SUM($AW127:EG127)<0,0,IF(SUM($AX127:EG127)+EG127>$AW127,$AW127-SUM($AX127:EG127),EG127))","v":0},{"$f":"IF(SUM($AW127:EH127)<0,0,IF(SUM($AX127:EH127)+EH127>$AW127,$AW127-SUM($AX127:EH127),EH127))","v":0},{"$f":"IF(SUM($AW127:EI127)<0,0,IF(SUM($AX127:EI127)+EI127>$AW127,$AW127-SUM($AX127:EI127),EI127))","v":0},{"$f":"IF(SUM($AW127:EJ127)<0,0,IF(SUM($AX127:EJ127)+EJ127>$AW127,$AW127-SUM($AX127:EJ127),EJ127))","v":0},{"$f":"IF(SUM($AW127:EK127)<0,0,IF(SUM($AX127:EK127)+EK127>$AW127,$AW127-SUM($AX127:EK127),EK127))","v":0},{"$f":"IF(SUM($AW127:EL127)<0,0,IF(SUM($AX127:EL127)+EL127>$AW127,$AW127-SUM($AX127:EL127),EL127))","v":0},{"$f":"IF(SUM($AW127:EM127)<0,0,IF(SUM($AX127:EM127)+EM127>$AW127,$AW127-SUM($AX127:EM127),EM127))","v":0},{"$f":"IF(SUM($AW127:EN127)<0,0,IF(SUM($AX127:EN127)+EN127>$AW127,$AW127-SUM($AX127:EN127),EN127))","v":0},{"$f":"IF(SUM($AW127:EO127)<0,0,IF(SUM($AX127:EO127)+EO127>$AW127,$AW127-SUM($AX127:EO127),EO127))","v":0},{"$f":"IF(SUM($AW127:EP127)<0,0,IF(SUM($AX127:EP127)+EP127>$AW127,$AW127-SUM($AX127:EP127),EP127))","v":0},{"$f":"IF(SUM($AW127:EQ127)<0,0,IF(SUM($AX127:EQ127)+EQ127>$AW127,$AW127-SUM($AX127:EQ127),EQ127))","v":0},{"$f":"IF(SUM($AW127:ER127)<0,0,IF(SUM($AX127:ER127)+ER127>$AW127,$AW127-SUM($AX127:ER127),ER127))","v":0},{"$f":"IF(SUM($AW127:ES127)<0,0,IF(SUM($AX127:ES127)+ES127>$AW127,$AW127-SUM($AX127:ES127),ES127))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,0,{"$f":"IF(SUM($L128:L128)+L128>$K28,$K28-SUM($L128:L128),L128)","v":0},{"$f":"IF(SUM($L128:M128)+M128>$K28,$K28-SUM($L128:M128),M128)","v":0},{"$f":"IF(SUM($L128:N128)+N128>$K28,$K28-SUM($L128:N128),N128)","v":0},{"$f":"IF(SUM($L128:O128)+O128>$K28,$K28-SUM($L128:O128),O128)","v":0},{"$f":"IF(SUM($L128:P128)+P128>$K28,$K28-SUM($L128:P128),P128)","v":0},{"$f":"IF(SUM($L128:Q128)+Q128>$K28,$K28-SUM($L128:Q128),Q128)","v":0},{"$f":"IF(SUM($L128:R128)+R128>$K28,$K28-SUM($L128:R128),R128)","v":0},{"$f":"IF(SUM($L128:S128)+S128>$K28,$K28-SUM($L128:S128),S128)","v":0},{"$f":"IF(SUM($L128:T128)+T128>$K28,$K28-SUM($L128:T128),T128)","v":0},{"$f":"IF(SUM($L128:U128)+U128>$K28,$K28-SUM($L128:U128),U128)","v":0},{"$f":"IF(SUM($L128:V128)+V128>$K28,$K28-SUM($L128:V128),V128)","v":0},{"$f":"IF(SUM($L128:W128)+W128>$K28,$K28-SUM($L128:W128),W128)","v":0},{"$f":"IF(SUM($L128:X128)+X128>$K28,$K28-SUM($L128:X128),X128)","v":0},{"$f":"IF(SUM($L128:Y128)+Y128>$K28,$K28-SUM($L128:Y128),Y128)","v":0},{"$f":"IF(SUM($L128:Z128)+Z128>$K28,$K28-SUM($L128:Z128),Z128)","v":0},{"$f":"IF(SUM($L128:AA128)+AA128>$K28,$K28-SUM($L128:AA128),AA128)","v":0},{"$f":"IF(SUM($L128:AB128)+AB128>$K28,$K28-SUM($L128:AB128),AB128)","v":0},{"$f":"IF(SUM($L128:AC128)+AC128>$K28,$K28-SUM($L128:AC128),AC128)","v":0},{"$f":"IF(SUM($L128:AD128)+AD128>$K28,$K28-SUM($L128:AD128),AD128)","v":0},{"$f":"IF(SUM($L128:AE128)+AE128>$K28,$K28-SUM($L128:AE128),AE128)","v":0},{"$f":"IF(SUM($L128:AF128)+AF128>$K28,$K28-SUM($L128:AF128),AF128)","v":0},{"$f":"IF(SUM($L128:AG128)+AG128>$K28,$K28-SUM($L128:AG128),AG128)","v":0},{"$f":"IF(SUM($L128:AH128)+AH128>$K28,$K28-SUM($L128:AH128),AH128)","v":0},{"$f":"IF(SUM($L128:AI128)+AI128>$K28,$K28-SUM($L128:AI128),AI128)","v":0},{"$f":"IF(SUM($L128:AJ128)+AJ128>$K28,$K28-SUM($L128:AJ128),AJ128)","v":0},{"$f":"IF(SUM($L128:AK128)+AK128>$K28,$K28-SUM($L128:AK128),AK128)","v":0},{"$f":"IF(SUM($L128:AL128)+AL128>$K28,$K28-SUM($L128:AL128),AL128)","v":0},{"$f":"IF(SUM($L128:AM128)+AM128>$K28,$K28-SUM($L128:AM128),AM128)","v":0},{"$f":"IF(SUM($L128:AN128)+AN128>$K28,$K28-SUM($L128:AN128),AN128)","v":0},{"$f":"IF(SUM($L128:AO128)+AO128>$K28,$K28-SUM($L128:AO128),AO128)","v":0},{"$f":"IF(SUM($L128:AP128)+AP128>$K28,$K28-SUM($L128:AP128),AP128)","v":0},{"$f":"IF(SUM($L128:AQ128)+AQ128>$K28,$K28-SUM($L128:AQ128),AQ128)","v":0},{"$f":"IF(SUM($L128:AR128)+AR128>$K28,$K28-SUM($L128:AR128),AR128)","v":0},{"$f":"IF(SUM($L128:AS128)+AS128>$K28,$K28-SUM($L128:AS128),AS128)","v":0},{"$f":"IF(SUM($L128:AT128)+AT128>$K28,$K28-SUM($L128:AT128),AT128)","v":0},{"$f":"IF(SUM($L128:AU128)+AU128>$K28,$K28-SUM($L128:AU128),AU128)","v":0},0,0,{"$f":"IF(SUM($AW128:AX128)<0,0,IF(SUM($AX128:AX128)+AX128>$AW128,$AW128-SUM($AX128:AX128),AX128))","v":0},{"$f":"IF(SUM($AW128:AY128)<0,0,IF(SUM($AX128:AY128)+AY128>$AW128,$AW128-SUM($AX128:AY128),AY128))","v":0},{"$f":"IF(SUM($AW128:AZ128)<0,0,IF(SUM($AX128:AZ128)+AZ128>$AW128,$AW128-SUM($AX128:AZ128),AZ128))","v":0},{"$f":"IF(SUM($AW128:BA128)<0,0,IF(SUM($AX128:BA128)+BA128>$AW128,$AW128-SUM($AX128:BA128),BA128))","v":0},{"$f":"IF(SUM($AW128:BB128)<0,0,IF(SUM($AX128:BB128)+BB128>$AW128,$AW128-SUM($AX128:BB128),BB128))","v":0},{"$f":"IF(SUM($AW128:BC128)<0,0,IF(SUM($AX128:BC128)+BC128>$AW128,$AW128-SUM($AX128:BC128),BC128))","v":0},{"$f":"IF(SUM($AW128:BD128)<0,0,IF(SUM($AX128:BD128)+BD128>$AW128,$AW128-SUM($AX128:BD128),BD128))","v":0},{"$f":"IF(SUM($AW128:BE128)<0,0,IF(SUM($AX128:BE128)+BE128>$AW128,$AW128-SUM($AX128:BE128),BE128))","v":0},{"$f":"IF(SUM($AW128:BF128)<0,0,IF(SUM($AX128:BF128)+BF128>$AW128,$AW128-SUM($AX128:BF128),BF128))","v":0},{"$f":"IF(SUM($AW128:BG128)<0,0,IF(SUM($AX128:BG128)+BG128>$AW128,$AW128-SUM($AX128:BG128),BG128))","v":0},{"$f":"IF(SUM($AW128:BH128)<0,0,IF(SUM($AX128:BH128)+BH128>$AW128,$AW128-SUM($AX128:BH128),BH128))","v":0},{"$f":"IF(SUM($AW128:BI128)<0,0,IF(SUM($AX128:BI128)+BI128>$AW128,$AW128-SUM($AX128:BI128),BI128))","v":0},{"$f":"IF(SUM($AW128:BJ128)<0,0,IF(SUM($AX128:BJ128)+BJ128>$AW128,$AW128-SUM($AX128:BJ128),BJ128))","v":0},{"$f":"IF(SUM($AW128:BK128)<0,0,IF(SUM($AX128:BK128)+BK128>$AW128,$AW128-SUM($AX128:BK128),BK128))","v":0},{"$f":"IF(SUM($AW128:BL128)<0,0,IF(SUM($AX128:BL128)+BL128>$AW128,$AW128-SUM($AX128:BL128),BL128))","v":0},{"$f":"IF(SUM($AW128:BM128)<0,0,IF(SUM($AX128:BM128)+BM128>$AW128,$AW128-SUM($AX128:BM128),BM128))","v":0},{"$f":"IF(SUM($AW128:BN128)<0,0,IF(SUM($AX128:BN128)+BN128>$AW128,$AW128-SUM($AX128:BN128),BN128))","v":0},{"$f":"IF(SUM($AW128:BO128)<0,0,IF(SUM($AX128:BO128)+BO128>$AW128,$AW128-SUM($AX128:BO128),BO128))","v":0},{"$f":"IF(SUM($AW128:BP128)<0,0,IF(SUM($AX128:BP128)+BP128>$AW128,$AW128-SUM($AX128:BP128),BP128))","v":0},{"$f":"IF(SUM($AW128:BQ128)<0,0,IF(SUM($AX128:BQ128)+BQ128>$AW128,$AW128-SUM($AX128:BQ128),BQ128))","v":0},{"$f":"IF(SUM($AW128:BR128)<0,0,IF(SUM($AX128:BR128)+BR128>$AW128,$AW128-SUM($AX128:BR128),BR128))","v":0},{"$f":"IF(SUM($AW128:BS128)<0,0,IF(SUM($AX128:BS128)+BS128>$AW128,$AW128-SUM($AX128:BS128),BS128))","v":0},{"$f":"IF(SUM($AW128:BT128)<0,0,IF(SUM($AX128:BT128)+BT128>$AW128,$AW128-SUM($AX128:BT128),BT128))","v":0},{"$f":"IF(SUM($AW128:BU128)<0,0,IF(SUM($AX128:BU128)+BU128>$AW128,$AW128-SUM($AX128:BU128),BU128))","v":0},{"$f":"IF(SUM($AW128:BV128)<0,0,IF(SUM($AX128:BV128)+BV128>$AW128,$AW128-SUM($AX128:BV128),BV128))","v":0},{"$f":"IF(SUM($AW128:BW128)<0,0,IF(SUM($AX128:BW128)+BW128>$AW128,$AW128-SUM($AX128:BW128),BW128))","v":0},{"$f":"IF(SUM($AW128:BX128)<0,0,IF(SUM($AX128:BX128)+BX128>$AW128,$AW128-SUM($AX128:BX128),BX128))","v":0},{"$f":"IF(SUM($AW128:BY128)<0,0,IF(SUM($AX128:BY128)+BY128>$AW128,$AW128-SUM($AX128:BY128),BY128))","v":0},{"$f":"IF(SUM($AW128:BZ128)<0,0,IF(SUM($AX128:BZ128)+BZ128>$AW128,$AW128-SUM($AX128:BZ128),BZ128))","v":0},{"$f":"IF(SUM($AW128:CA128)<0,0,IF(SUM($AX128:CA128)+CA128>$AW128,$AW128-SUM($AX128:CA128),CA128))","v":0},{"$f":"IF(SUM($AW128:CB128)<0,0,IF(SUM($AX128:CB128)+CB128>$AW128,$AW128-SUM($AX128:CB128),CB128))","v":0},{"$f":"IF(SUM($AW128:CC128)<0,0,IF(SUM($AX128:CC128)+CC128>$AW128,$AW128-SUM($AX128:CC128),CC128))","v":0},{"$f":"IF(SUM($AW128:CD128)<0,0,IF(SUM($AX128:CD128)+CD128>$AW128,$AW128-SUM($AX128:CD128),CD128))","v":0},{"$f":"IF(SUM($AW128:CE128)<0,0,IF(SUM($AX128:CE128)+CE128>$AW128,$AW128-SUM($AX128:CE128),CE128))","v":0},{"$f":"IF(SUM($AW128:CF128)<0,0,IF(SUM($AX128:CF128)+CF128>$AW128,$AW128-SUM($AX128:CF128),CF128))","v":0},{"$f":"IF(SUM($AW128:CG128)<0,0,IF(SUM($AX128:CG128)+CG128>$AW128,$AW128-SUM($AX128:CG128),CG128))","v":0},{"$f":"IF(SUM($AW128:CH128)<0,0,IF(SUM($AX128:CH128)+CH128>$AW128,$AW128-SUM($AX128:CH128),CH128))","v":0},{"$f":"IF(SUM($AW128:CI128)<0,0,IF(SUM($AX128:CI128)+CI128>$AW128,$AW128-SUM($AX128:CI128),CI128))","v":0},{"$f":"IF(SUM($AW128:CJ128)<0,0,IF(SUM($AX128:CJ128)+CJ128>$AW128,$AW128-SUM($AX128:CJ128),CJ128))","v":0},{"$f":"IF(SUM($AW128:CK128)<0,0,IF(SUM($AX128:CK128)+CK128>$AW128,$AW128-SUM($AX128:CK128),CK128))","v":0},{"$f":"IF(SUM($AW128:CL128)<0,0,IF(SUM($AX128:CL128)+CL128>$AW128,$AW128-SUM($AX128:CL128),CL128))","v":0},{"$f":"IF(SUM($AW128:CM128)<0,0,IF(SUM($AX128:CM128)+CM128>$AW128,$AW128-SUM($AX128:CM128),CM128))","v":0},{"$f":"IF(SUM($AW128:CN128)<0,0,IF(SUM($AX128:CN128)+CN128>$AW128,$AW128-SUM($AX128:CN128),CN128))","v":0},{"$f":"IF(SUM($AW128:CO128)<0,0,IF(SUM($AX128:CO128)+CO128>$AW128,$AW128-SUM($AX128:CO128),CO128))","v":0},{"$f":"IF(SUM($AW128:CP128)<0,0,IF(SUM($AX128:CP128)+CP128>$AW128,$AW128-SUM($AX128:CP128),CP128))","v":0},{"$f":"IF(SUM($AW128:CQ128)<0,0,IF(SUM($AX128:CQ128)+CQ128>$AW128,$AW128-SUM($AX128:CQ128),CQ128))","v":0},{"$f":"IF(SUM($AW128:CR128)<0,0,IF(SUM($AX128:CR128)+CR128>$AW128,$AW128-SUM($AX128:CR128),CR128))","v":0},{"$f":"IF(SUM($AW128:CS128)<0,0,IF(SUM($AX128:CS128)+CS128>$AW128,$AW128-SUM($AX128:CS128),CS128))","v":0},{"$f":"IF(SUM($AW128:CT128)<0,0,IF(SUM($AX128:CT128)+CT128>$AW128,$AW128-SUM($AX128:CT128),CT128))","v":0},{"$f":"IF(SUM($AW128:CU128)<0,0,IF(SUM($AX128:CU128)+CU128>$AW128,$AW128-SUM($AX128:CU128),CU128))","v":0},{"$f":"IF(SUM($AW128:CV128)<0,0,IF(SUM($AX128:CV128)+CV128>$AW128,$AW128-SUM($AX128:CV128),CV128))","v":0},{"$f":"IF(SUM($AW128:CW128)<0,0,IF(SUM($AX128:CW128)+CW128>$AW128,$AW128-SUM($AX128:CW128),CW128))","v":0},{"$f":"IF(SUM($AW128:CX128)<0,0,IF(SUM($AX128:CX128)+CX128>$AW128,$AW128-SUM($AX128:CX128),CX128))","v":0},{"$f":"IF(SUM($AW128:CY128)<0,0,IF(SUM($AX128:CY128)+CY128>$AW128,$AW128-SUM($AX128:CY128),CY128))","v":0},{"$f":"IF(SUM($AW128:CZ128)<0,0,IF(SUM($AX128:CZ128)+CZ128>$AW128,$AW128-SUM($AX128:CZ128),CZ128))","v":0},{"$f":"IF(SUM($AW128:DA128)<0,0,IF(SUM($AX128:DA128)+DA128>$AW128,$AW128-SUM($AX128:DA128),DA128))","v":0},{"$f":"IF(SUM($AW128:DB128)<0,0,IF(SUM($AX128:DB128)+DB128>$AW128,$AW128-SUM($AX128:DB128),DB128))","v":0},{"$f":"IF(SUM($AW128:DC128)<0,0,IF(SUM($AX128:DC128)+DC128>$AW128,$AW128-SUM($AX128:DC128),DC128))","v":0},{"$f":"IF(SUM($AW128:DD128)<0,0,IF(SUM($AX128:DD128)+DD128>$AW128,$AW128-SUM($AX128:DD128),DD128))","v":0},{"$f":"IF(SUM($AW128:DE128)<0,0,IF(SUM($AX128:DE128)+DE128>$AW128,$AW128-SUM($AX128:DE128),DE128))","v":0},{"$f":"IF(SUM($AW128:DF128)<0,0,IF(SUM($AX128:DF128)+DF128>$AW128,$AW128-SUM($AX128:DF128),DF128))","v":0},{"$f":"IF(SUM($AW128:DG128)<0,0,IF(SUM($AX128:DG128)+DG128>$AW128,$AW128-SUM($AX128:DG128),DG128))","v":0},{"$f":"IF(SUM($AW128:DH128)<0,0,IF(SUM($AX128:DH128)+DH128>$AW128,$AW128-SUM($AX128:DH128),DH128))","v":0},{"$f":"IF(SUM($AW128:DI128)<0,0,IF(SUM($AX128:DI128)+DI128>$AW128,$AW128-SUM($AX128:DI128),DI128))","v":0},{"$f":"IF(SUM($AW128:DJ128)<0,0,IF(SUM($AX128:DJ128)+DJ128>$AW128,$AW128-SUM($AX128:DJ128),DJ128))","v":0},{"$f":"IF(SUM($AW128:DK128)<0,0,IF(SUM($AX128:DK128)+DK128>$AW128,$AW128-SUM($AX128:DK128),DK128))","v":0},{"$f":"IF(SUM($AW128:DL128)<0,0,IF(SUM($AX128:DL128)+DL128>$AW128,$AW128-SUM($AX128:DL128),DL128))","v":0},{"$f":"IF(SUM($AW128:DM128)<0,0,IF(SUM($AX128:DM128)+DM128>$AW128,$AW128-SUM($AX128:DM128),DM128))","v":0},{"$f":"IF(SUM($AW128:DN128)<0,0,IF(SUM($AX128:DN128)+DN128>$AW128,$AW128-SUM($AX128:DN128),DN128))","v":0},{"$f":"IF(SUM($AW128:DO128)<0,0,IF(SUM($AX128:DO128)+DO128>$AW128,$AW128-SUM($AX128:DO128),DO128))","v":0},{"$f":"IF(SUM($AW128:DP128)<0,0,IF(SUM($AX128:DP128)+DP128>$AW128,$AW128-SUM($AX128:DP128),DP128))","v":0},{"$f":"IF(SUM($AW128:DQ128)<0,0,IF(SUM($AX128:DQ128)+DQ128>$AW128,$AW128-SUM($AX128:DQ128),DQ128))","v":0},{"$f":"IF(SUM($AW128:DR128)<0,0,IF(SUM($AX128:DR128)+DR128>$AW128,$AW128-SUM($AX128:DR128),DR128))","v":0},{"$f":"IF(SUM($AW128:DS128)<0,0,IF(SUM($AX128:DS128)+DS128>$AW128,$AW128-SUM($AX128:DS128),DS128))","v":0},{"$f":"IF(SUM($AW128:DT128)<0,0,IF(SUM($AX128:DT128)+DT128>$AW128,$AW128-SUM($AX128:DT128),DT128))","v":0},{"$f":"IF(SUM($AW128:DU128)<0,0,IF(SUM($AX128:DU128)+DU128>$AW128,$AW128-SUM($AX128:DU128),DU128))","v":0},{"$f":"IF(SUM($AW128:DV128)<0,0,IF(SUM($AX128:DV128)+DV128>$AW128,$AW128-SUM($AX128:DV128),DV128))","v":0},{"$f":"IF(SUM($AW128:DW128)<0,0,IF(SUM($AX128:DW128)+DW128>$AW128,$AW128-SUM($AX128:DW128),DW128))","v":0},{"$f":"IF(SUM($AW128:DX128)<0,0,IF(SUM($AX128:DX128)+DX128>$AW128,$AW128-SUM($AX128:DX128),DX128))","v":0},{"$f":"IF(SUM($AW128:DY128)<0,0,IF(SUM($AX128:DY128)+DY128>$AW128,$AW128-SUM($AX128:DY128),DY128))","v":0},{"$f":"IF(SUM($AW128:DZ128)<0,0,IF(SUM($AX128:DZ128)+DZ128>$AW128,$AW128-SUM($AX128:DZ128),DZ128))","v":0},{"$f":"IF(SUM($AW128:EA128)<0,0,IF(SUM($AX128:EA128)+EA128>$AW128,$AW128-SUM($AX128:EA128),EA128))","v":0},{"$f":"IF(SUM($AW128:EB128)<0,0,IF(SUM($AX128:EB128)+EB128>$AW128,$AW128-SUM($AX128:EB128),EB128))","v":0},{"$f":"IF(SUM($AW128:EC128)<0,0,IF(SUM($AX128:EC128)+EC128>$AW128,$AW128-SUM($AX128:EC128),EC128))","v":0},{"$f":"IF(SUM($AW128:ED128)<0,0,IF(SUM($AX128:ED128)+ED128>$AW128,$AW128-SUM($AX128:ED128),ED128))","v":0},{"$f":"IF(SUM($AW128:EE128)<0,0,IF(SUM($AX128:EE128)+EE128>$AW128,$AW128-SUM($AX128:EE128),EE128))","v":0},{"$f":"IF(SUM($AW128:EF128)<0,0,IF(SUM($AX128:EF128)+EF128>$AW128,$AW128-SUM($AX128:EF128),EF128))","v":0},{"$f":"IF(SUM($AW128:EG128)<0,0,IF(SUM($AX128:EG128)+EG128>$AW128,$AW128-SUM($AX128:EG128),EG128))","v":0},{"$f":"IF(SUM($AW128:EH128)<0,0,IF(SUM($AX128:EH128)+EH128>$AW128,$AW128-SUM($AX128:EH128),EH128))","v":0},{"$f":"IF(SUM($AW128:EI128)<0,0,IF(SUM($AX128:EI128)+EI128>$AW128,$AW128-SUM($AX128:EI128),EI128))","v":0},{"$f":"IF(SUM($AW128:EJ128)<0,0,IF(SUM($AX128:EJ128)+EJ128>$AW128,$AW128-SUM($AX128:EJ128),EJ128))","v":0},{"$f":"IF(SUM($AW128:EK128)<0,0,IF(SUM($AX128:EK128)+EK128>$AW128,$AW128-SUM($AX128:EK128),EK128))","v":0},{"$f":"IF(SUM($AW128:EL128)<0,0,IF(SUM($AX128:EL128)+EL128>$AW128,$AW128-SUM($AX128:EL128),EL128))","v":0},{"$f":"IF(SUM($AW128:EM128)<0,0,IF(SUM($AX128:EM128)+EM128>$AW128,$AW128-SUM($AX128:EM128),EM128))","v":0},{"$f":"IF(SUM($AW128:EN128)<0,0,IF(SUM($AX128:EN128)+EN128>$AW128,$AW128-SUM($AX128:EN128),EN128))","v":0},{"$f":"IF(SUM($AW128:EO128)<0,0,IF(SUM($AX128:EO128)+EO128>$AW128,$AW128-SUM($AX128:EO128),EO128))","v":0},{"$f":"IF(SUM($AW128:EP128)<0,0,IF(SUM($AX128:EP128)+EP128>$AW128,$AW128-SUM($AX128:EP128),EP128))","v":0},{"$f":"IF(SUM($AW128:EQ128)<0,0,IF(SUM($AX128:EQ128)+EQ128>$AW128,$AW128-SUM($AX128:EQ128),EQ128))","v":0},{"$f":"IF(SUM($AW128:ER128)<0,0,IF(SUM($AX128:ER128)+ER128>$AW128,$AW128-SUM($AX128:ER128),ER128))","v":0},{"$f":"IF(SUM($AW128:ES128)<0,0,IF(SUM($AX128:ES128)+ES128>$AW128,$AW128-SUM($AX128:ES128),ES128))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,9.1147499999999994E-6,{"$f":"IF(SUM($L129:L129)+L129>$K29,$K29-SUM($L129:L129),L129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:M129)+M129>$K29,$K29-SUM($L129:M129),M129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:N129)+N129>$K29,$K29-SUM($L129:N129),N129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:O129)+O129>$K29,$K29-SUM($L129:O129),O129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:P129)+P129>$K29,$K29-SUM($L129:P129),P129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:Q129)+Q129>$K29,$K29-SUM($L129:Q129),Q129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:R129)+R129>$K29,$K29-SUM($L129:R129),R129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:S129)+S129>$K29,$K29-SUM($L129:S129),S129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:T129)+T129>$K29,$K29-SUM($L129:T129),T129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:U129)+U129>$K29,$K29-SUM($L129:U129),U129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:V129)+V129>$K29,$K29-SUM($L129:V129),V129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:W129)+W129>$K29,$K29-SUM($L129:W129),W129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:X129)+X129>$K29,$K29-SUM($L129:X129),X129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:Y129)+Y129>$K29,$K29-SUM($L129:Y129),Y129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:Z129)+Z129>$K29,$K29-SUM($L129:Z129),Z129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AA129)+AA129>$K29,$K29-SUM($L129:AA129),AA129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AB129)+AB129>$K29,$K29-SUM($L129:AB129),AB129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AC129)+AC129>$K29,$K29-SUM($L129:AC129),AC129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AD129)+AD129>$K29,$K29-SUM($L129:AD129),AD129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AE129)+AE129>$K29,$K29-SUM($L129:AE129),AE129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AF129)+AF129>$K29,$K29-SUM($L129:AF129),AF129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AG129)+AG129>$K29,$K29-SUM($L129:AG129),AG129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AH129)+AH129>$K29,$K29-SUM($L129:AH129),AH129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AI129)+AI129>$K29,$K29-SUM($L129:AI129),AI129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AJ129)+AJ129>$K29,$K29-SUM($L129:AJ129),AJ129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AK129)+AK129>$K29,$K29-SUM($L129:AK129),AK129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AL129)+AL129>$K29,$K29-SUM($L129:AL129),AL129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AM129)+AM129>$K29,$K29-SUM($L129:AM129),AM129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AN129)+AN129>$K29,$K29-SUM($L129:AN129),AN129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AO129)+AO129>$K29,$K29-SUM($L129:AO129),AO129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AP129)+AP129>$K29,$K29-SUM($L129:AP129),AP129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AQ129)+AQ129>$K29,$K29-SUM($L129:AQ129),AQ129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AR129)+AR129>$K29,$K29-SUM($L129:AR129),AR129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AS129)+AS129>$K29,$K29-SUM($L129:AS129),AS129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AT129)+AT129>$K29,$K29-SUM($L129:AT129),AT129)","v":9.1147499999999994E-6},{"$f":"IF(SUM($L129:AU129)+AU129>$K29,$K29-SUM($L129:AU129),AU129)","v":9.1147499999999994E-6},1.4857042500000001E-3,3.6459000000000004E-5,{"$f":"IF(SUM($AW129:AX129)<0,0,IF(SUM($AX129:AX129)+AX129>$AW129,$AW129-SUM($AX129:AX129),AX129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:AY129)<0,0,IF(SUM($AX129:AY129)+AY129>$AW129,$AW129-SUM($AX129:AY129),AY129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:AZ129)<0,0,IF(SUM($AX129:AZ129)+AZ129>$AW129,$AW129-SUM($AX129:AZ129),AZ129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BA129)<0,0,IF(SUM($AX129:BA129)+BA129>$AW129,$AW129-SUM($AX129:BA129),BA129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BB129)<0,0,IF(SUM($AX129:BB129)+BB129>$AW129,$AW129-SUM($AX129:BB129),BB129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BC129)<0,0,IF(SUM($AX129:BC129)+BC129>$AW129,$AW129-SUM($AX129:BC129),BC129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BD129)<0,0,IF(SUM($AX129:BD129)+BD129>$AW129,$AW129-SUM($AX129:BD129),BD129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BE129)<0,0,IF(SUM($AX129:BE129)+BE129>$AW129,$AW129-SUM($AX129:BE129),BE129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BF129)<0,0,IF(SUM($AX129:BF129)+BF129>$AW129,$AW129-SUM($AX129:BF129),BF129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BG129)<0,0,IF(SUM($AX129:BG129)+BG129>$AW129,$AW129-SUM($AX129:BG129),BG129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BH129)<0,0,IF(SUM($AX129:BH129)+BH129>$AW129,$AW129-SUM($AX129:BH129),BH129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BI129)<0,0,IF(SUM($AX129:BI129)+BI129>$AW129,$AW129-SUM($AX129:BI129),BI129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BJ129)<0,0,IF(SUM($AX129:BJ129)+BJ129>$AW129,$AW129-SUM($AX129:BJ129),BJ129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BK129)<0,0,IF(SUM($AX129:BK129)+BK129>$AW129,$AW129-SUM($AX129:BK129),BK129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BL129)<0,0,IF(SUM($AX129:BL129)+BL129>$AW129,$AW129-SUM($AX129:BL129),BL129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BM129)<0,0,IF(SUM($AX129:BM129)+BM129>$AW129,$AW129-SUM($AX129:BM129),BM129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BN129)<0,0,IF(SUM($AX129:BN129)+BN129>$AW129,$AW129-SUM($AX129:BN129),BN129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BO129)<0,0,IF(SUM($AX129:BO129)+BO129>$AW129,$AW129-SUM($AX129:BO129),BO129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BP129)<0,0,IF(SUM($AX129:BP129)+BP129>$AW129,$AW129-SUM($AX129:BP129),BP129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BQ129)<0,0,IF(SUM($AX129:BQ129)+BQ129>$AW129,$AW129-SUM($AX129:BQ129),BQ129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BR129)<0,0,IF(SUM($AX129:BR129)+BR129>$AW129,$AW129-SUM($AX129:BR129),BR129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BS129)<0,0,IF(SUM($AX129:BS129)+BS129>$AW129,$AW129-SUM($AX129:BS129),BS129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BT129)<0,0,IF(SUM($AX129:BT129)+BT129>$AW129,$AW129-SUM($AX129:BT129),BT129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BU129)<0,0,IF(SUM($AX129:BU129)+BU129>$AW129,$AW129-SUM($AX129:BU129),BU129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BV129)<0,0,IF(SUM($AX129:BV129)+BV129>$AW129,$AW129-SUM($AX129:BV129),BV129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BW129)<0,0,IF(SUM($AX129:BW129)+BW129>$AW129,$AW129-SUM($AX129:BW129),BW129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BX129)<0,0,IF(SUM($AX129:BX129)+BX129>$AW129,$AW129-SUM($AX129:BX129),BX129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BY129)<0,0,IF(SUM($AX129:BY129)+BY129>$AW129,$AW129-SUM($AX129:BY129),BY129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:BZ129)<0,0,IF(SUM($AX129:BZ129)+BZ129>$AW129,$AW129-SUM($AX129:BZ129),BZ129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CA129)<0,0,IF(SUM($AX129:CA129)+CA129>$AW129,$AW129-SUM($AX129:CA129),CA129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CB129)<0,0,IF(SUM($AX129:CB129)+CB129>$AW129,$AW129-SUM($AX129:CB129),CB129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CC129)<0,0,IF(SUM($AX129:CC129)+CC129>$AW129,$AW129-SUM($AX129:CC129),CC129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CD129)<0,0,IF(SUM($AX129:CD129)+CD129>$AW129,$AW129-SUM($AX129:CD129),CD129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CE129)<0,0,IF(SUM($AX129:CE129)+CE129>$AW129,$AW129-SUM($AX129:CE129),CE129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CF129)<0,0,IF(SUM($AX129:CF129)+CF129>$AW129,$AW129-SUM($AX129:CF129),CF129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CG129)<0,0,IF(SUM($AX129:CG129)+CG129>$AW129,$AW129-SUM($AX129:CG129),CG129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CH129)<0,0,IF(SUM($AX129:CH129)+CH129>$AW129,$AW129-SUM($AX129:CH129),CH129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CI129)<0,0,IF(SUM($AX129:CI129)+CI129>$AW129,$AW129-SUM($AX129:CI129),CI129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CJ129)<0,0,IF(SUM($AX129:CJ129)+CJ129>$AW129,$AW129-SUM($AX129:CJ129),CJ129))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW129:CK129)<0,0,IF(SUM($AX129:CK129)+CK129>$AW129,$AW129-SUM($AX129:CK129),CK129))","v":2.7344250000000628E-5},{"$f":"IF(SUM($AW129:CL129)<0,0,IF(SUM($AX129:CL129)+CL129>$AW129,$AW129-SUM($AX129:CL129),CL129))","v":0},{"$f":"IF(SUM($AW129:CM129)<0,0,IF(SUM($AX129:CM129)+CM129>$AW129,$AW129-SUM($AX129:CM129),CM129))","v":0},{"$f":"IF(SUM($AW129:CN129)<0,0,IF(SUM($AX129:CN129)+CN129>$AW129,$AW129-SUM($AX129:CN129),CN129))","v":0},{"$f":"IF(SUM($AW129:CO129)<0,0,IF(SUM($AX129:CO129)+CO129>$AW129,$AW129-SUM($AX129:CO129),CO129))","v":0},{"$f":"IF(SUM($AW129:CP129)<0,0,IF(SUM($AX129:CP129)+CP129>$AW129,$AW129-SUM($AX129:CP129),CP129))","v":0},{"$f":"IF(SUM($AW129:CQ129)<0,0,IF(SUM($AX129:CQ129)+CQ129>$AW129,$AW129-SUM($AX129:CQ129),CQ129))","v":0},{"$f":"IF(SUM($AW129:CR129)<0,0,IF(SUM($AX129:CR129)+CR129>$AW129,$AW129-SUM($AX129:CR129),CR129))","v":0},{"$f":"IF(SUM($AW129:CS129)<0,0,IF(SUM($AX129:CS129)+CS129>$AW129,$AW129-SUM($AX129:CS129),CS129))","v":0},{"$f":"IF(SUM($AW129:CT129)<0,0,IF(SUM($AX129:CT129)+CT129>$AW129,$AW129-SUM($AX129:CT129),CT129))","v":0},{"$f":"IF(SUM($AW129:CU129)<0,0,IF(SUM($AX129:CU129)+CU129>$AW129,$AW129-SUM($AX129:CU129),CU129))","v":0},{"$f":"IF(SUM($AW129:CV129)<0,0,IF(SUM($AX129:CV129)+CV129>$AW129,$AW129-SUM($AX129:CV129),CV129))","v":0},{"$f":"IF(SUM($AW129:CW129)<0,0,IF(SUM($AX129:CW129)+CW129>$AW129,$AW129-SUM($AX129:CW129),CW129))","v":0},{"$f":"IF(SUM($AW129:CX129)<0,0,IF(SUM($AX129:CX129)+CX129>$AW129,$AW129-SUM($AX129:CX129),CX129))","v":0},{"$f":"IF(SUM($AW129:CY129)<0,0,IF(SUM($AX129:CY129)+CY129>$AW129,$AW129-SUM($AX129:CY129),CY129))","v":0},{"$f":"IF(SUM($AW129:CZ129)<0,0,IF(SUM($AX129:CZ129)+CZ129>$AW129,$AW129-SUM($AX129:CZ129),CZ129))","v":0},{"$f":"IF(SUM($AW129:DA129)<0,0,IF(SUM($AX129:DA129)+DA129>$AW129,$AW129-SUM($AX129:DA129),DA129))","v":0},{"$f":"IF(SUM($AW129:DB129)<0,0,IF(SUM($AX129:DB129)+DB129>$AW129,$AW129-SUM($AX129:DB129),DB129))","v":0},{"$f":"IF(SUM($AW129:DC129)<0,0,IF(SUM($AX129:DC129)+DC129>$AW129,$AW129-SUM($AX129:DC129),DC129))","v":0},{"$f":"IF(SUM($AW129:DD129)<0,0,IF(SUM($AX129:DD129)+DD129>$AW129,$AW129-SUM($AX129:DD129),DD129))","v":0},{"$f":"IF(SUM($AW129:DE129)<0,0,IF(SUM($AX129:DE129)+DE129>$AW129,$AW129-SUM($AX129:DE129),DE129))","v":0},{"$f":"IF(SUM($AW129:DF129)<0,0,IF(SUM($AX129:DF129)+DF129>$AW129,$AW129-SUM($AX129:DF129),DF129))","v":0},{"$f":"IF(SUM($AW129:DG129)<0,0,IF(SUM($AX129:DG129)+DG129>$AW129,$AW129-SUM($AX129:DG129),DG129))","v":0},{"$f":"IF(SUM($AW129:DH129)<0,0,IF(SUM($AX129:DH129)+DH129>$AW129,$AW129-SUM($AX129:DH129),DH129))","v":0},{"$f":"IF(SUM($AW129:DI129)<0,0,IF(SUM($AX129:DI129)+DI129>$AW129,$AW129-SUM($AX129:DI129),DI129))","v":0},{"$f":"IF(SUM($AW129:DJ129)<0,0,IF(SUM($AX129:DJ129)+DJ129>$AW129,$AW129-SUM($AX129:DJ129),DJ129))","v":0},{"$f":"IF(SUM($AW129:DK129)<0,0,IF(SUM($AX129:DK129)+DK129>$AW129,$AW129-SUM($AX129:DK129),DK129))","v":0},{"$f":"IF(SUM($AW129:DL129)<0,0,IF(SUM($AX129:DL129)+DL129>$AW129,$AW129-SUM($AX129:DL129),DL129))","v":0},{"$f":"IF(SUM($AW129:DM129)<0,0,IF(SUM($AX129:DM129)+DM129>$AW129,$AW129-SUM($AX129:DM129),DM129))","v":0},{"$f":"IF(SUM($AW129:DN129)<0,0,IF(SUM($AX129:DN129)+DN129>$AW129,$AW129-SUM($AX129:DN129),DN129))","v":0},{"$f":"IF(SUM($AW129:DO129)<0,0,IF(SUM($AX129:DO129)+DO129>$AW129,$AW129-SUM($AX129:DO129),DO129))","v":0},{"$f":"IF(SUM($AW129:DP129)<0,0,IF(SUM($AX129:DP129)+DP129>$AW129,$AW129-SUM($AX129:DP129),DP129))","v":0},{"$f":"IF(SUM($AW129:DQ129)<0,0,IF(SUM($AX129:DQ129)+DQ129>$AW129,$AW129-SUM($AX129:DQ129),DQ129))","v":0},{"$f":"IF(SUM($AW129:DR129)<0,0,IF(SUM($AX129:DR129)+DR129>$AW129,$AW129-SUM($AX129:DR129),DR129))","v":0},{"$f":"IF(SUM($AW129:DS129)<0,0,IF(SUM($AX129:DS129)+DS129>$AW129,$AW129-SUM($AX129:DS129),DS129))","v":0},{"$f":"IF(SUM($AW129:DT129)<0,0,IF(SUM($AX129:DT129)+DT129>$AW129,$AW129-SUM($AX129:DT129),DT129))","v":0},{"$f":"IF(SUM($AW129:DU129)<0,0,IF(SUM($AX129:DU129)+DU129>$AW129,$AW129-SUM($AX129:DU129),DU129))","v":0},{"$f":"IF(SUM($AW129:DV129)<0,0,IF(SUM($AX129:DV129)+DV129>$AW129,$AW129-SUM($AX129:DV129),DV129))","v":0},{"$f":"IF(SUM($AW129:DW129)<0,0,IF(SUM($AX129:DW129)+DW129>$AW129,$AW129-SUM($AX129:DW129),DW129))","v":0},{"$f":"IF(SUM($AW129:DX129)<0,0,IF(SUM($AX129:DX129)+DX129>$AW129,$AW129-SUM($AX129:DX129),DX129))","v":0},{"$f":"IF(SUM($AW129:DY129)<0,0,IF(SUM($AX129:DY129)+DY129>$AW129,$AW129-SUM($AX129:DY129),DY129))","v":0},{"$f":"IF(SUM($AW129:DZ129)<0,0,IF(SUM($AX129:DZ129)+DZ129>$AW129,$AW129-SUM($AX129:DZ129),DZ129))","v":0},{"$f":"IF(SUM($AW129:EA129)<0,0,IF(SUM($AX129:EA129)+EA129>$AW129,$AW129-SUM($AX129:EA129),EA129))","v":0},{"$f":"IF(SUM($AW129:EB129)<0,0,IF(SUM($AX129:EB129)+EB129>$AW129,$AW129-SUM($AX129:EB129),EB129))","v":0},{"$f":"IF(SUM($AW129:EC129)<0,0,IF(SUM($AX129:EC129)+EC129>$AW129,$AW129-SUM($AX129:EC129),EC129))","v":0},{"$f":"IF(SUM($AW129:ED129)<0,0,IF(SUM($AX129:ED129)+ED129>$AW129,$AW129-SUM($AX129:ED129),ED129))","v":0},{"$f":"IF(SUM($AW129:EE129)<0,0,IF(SUM($AX129:EE129)+EE129>$AW129,$AW129-SUM($AX129:EE129),EE129))","v":0},{"$f":"IF(SUM($AW129:EF129)<0,0,IF(SUM($AX129:EF129)+EF129>$AW129,$AW129-SUM($AX129:EF129),EF129))","v":0},{"$f":"IF(SUM($AW129:EG129)<0,0,IF(SUM($AX129:EG129)+EG129>$AW129,$AW129-SUM($AX129:EG129),EG129))","v":0},{"$f":"IF(SUM($AW129:EH129)<0,0,IF(SUM($AX129:EH129)+EH129>$AW129,$AW129-SUM($AX129:EH129),EH129))","v":0},{"$f":"IF(SUM($AW129:EI129)<0,0,IF(SUM($AX129:EI129)+EI129>$AW129,$AW129-SUM($AX129:EI129),EI129))","v":0},{"$f":"IF(SUM($AW129:EJ129)<0,0,IF(SUM($AX129:EJ129)+EJ129>$AW129,$AW129-SUM($AX129:EJ129),EJ129))","v":0},{"$f":"IF(SUM($AW129:EK129)<0,0,IF(SUM($AX129:EK129)+EK129>$AW129,$AW129-SUM($AX129:EK129),EK129))","v":0},{"$f":"IF(SUM($AW129:EL129)<0,0,IF(SUM($AX129:EL129)+EL129>$AW129,$AW129-SUM($AX129:EL129),EL129))","v":0},{"$f":"IF(SUM($AW129:EM129)<0,0,IF(SUM($AX129:EM129)+EM129>$AW129,$AW129-SUM($AX129:EM129),EM129))","v":0},{"$f":"IF(SUM($AW129:EN129)<0,0,IF(SUM($AX129:EN129)+EN129>$AW129,$AW129-SUM($AX129:EN129),EN129))","v":0},{"$f":"IF(SUM($AW129:EO129)<0,0,IF(SUM($AX129:EO129)+EO129>$AW129,$AW129-SUM($AX129:EO129),EO129))","v":0},{"$f":"IF(SUM($AW129:EP129)<0,0,IF(SUM($AX129:EP129)+EP129>$AW129,$AW129-SUM($AX129:EP129),EP129))","v":0},{"$f":"IF(SUM($AW129:EQ129)<0,0,IF(SUM($AX129:EQ129)+EQ129>$AW129,$AW129-SUM($AX129:EQ129),EQ129))","v":0},{"$f":"IF(SUM($AW129:ER129)<0,0,IF(SUM($AX129:ER129)+ER129>$AW129,$AW129-SUM($AX129:ER129),ER129))","v":0},{"$f":"IF(SUM($AW129:ES129)<0,0,IF(SUM($AX129:ES129)+ES129>$AW129,$AW129-SUM($AX129:ES129),ES129))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,3.3889508125000004E-3,{"$f":"IF(SUM($L130:L130)+L130>$K30,$K30-SUM($L130:L130),L130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:M130)+M130>$K30,$K30-SUM($L130:M130),M130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:N130)+N130>$K30,$K30-SUM($L130:N130),N130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:O130)+O130>$K30,$K30-SUM($L130:O130),O130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:P130)+P130>$K30,$K30-SUM($L130:P130),P130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:Q130)+Q130>$K30,$K30-SUM($L130:Q130),Q130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:R130)+R130>$K30,$K30-SUM($L130:R130),R130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:S130)+S130>$K30,$K30-SUM($L130:S130),S130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:T130)+T130>$K30,$K30-SUM($L130:T130),T130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:U130)+U130>$K30,$K30-SUM($L130:U130),U130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:V130)+V130>$K30,$K30-SUM($L130:V130),V130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:W130)+W130>$K30,$K30-SUM($L130:W130),W130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:X130)+X130>$K30,$K30-SUM($L130:X130),X130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:Y130)+Y130>$K30,$K30-SUM($L130:Y130),Y130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:Z130)+Z130>$K30,$K30-SUM($L130:Z130),Z130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AA130)+AA130>$K30,$K30-SUM($L130:AA130),AA130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AB130)+AB130>$K30,$K30-SUM($L130:AB130),AB130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AC130)+AC130>$K30,$K30-SUM($L130:AC130),AC130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AD130)+AD130>$K30,$K30-SUM($L130:AD130),AD130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AE130)+AE130>$K30,$K30-SUM($L130:AE130),AE130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AF130)+AF130>$K30,$K30-SUM($L130:AF130),AF130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AG130)+AG130>$K30,$K30-SUM($L130:AG130),AG130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AH130)+AH130>$K30,$K30-SUM($L130:AH130),AH130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AI130)+AI130>$K30,$K30-SUM($L130:AI130),AI130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AJ130)+AJ130>$K30,$K30-SUM($L130:AJ130),AJ130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AK130)+AK130>$K30,$K30-SUM($L130:AK130),AK130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AL130)+AL130>$K30,$K30-SUM($L130:AL130),AL130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AM130)+AM130>$K30,$K30-SUM($L130:AM130),AM130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AN130)+AN130>$K30,$K30-SUM($L130:AN130),AN130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AO130)+AO130>$K30,$K30-SUM($L130:AO130),AO130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AP130)+AP130>$K30,$K30-SUM($L130:AP130),AP130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AQ130)+AQ130>$K30,$K30-SUM($L130:AQ130),AQ130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AR130)+AR130>$K30,$K30-SUM($L130:AR130),AR130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AS130)+AS130>$K30,$K30-SUM($L130:AS130),AS130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AT130)+AT130>$K30,$K30-SUM($L130:AT130),AT130)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L130:AU130)+AU130>$K30,$K30-SUM($L130:AU130),AU130)","v":3.3889508125000004E-3},1.0166852437500012E-2,1.0166852437500012E-2,{"$f":"IF(SUM($AW130:AX130)<0,0,IF(SUM($AX130:AX130)+AX130>$AW130,$AW130-SUM($AX130:AX130),AX130))","v":0},{"$f":"IF(SUM($AW130:AY130)<0,0,IF(SUM($AX130:AY130)+AY130>$AW130,$AW130-SUM($AX130:AY130),AY130))","v":0},{"$f":"IF(SUM($AW130:AZ130)<0,0,IF(SUM($AX130:AZ130)+AZ130>$AW130,$AW130-SUM($AX130:AZ130),AZ130))","v":0},{"$f":"IF(SUM($AW130:BA130)<0,0,IF(SUM($AX130:BA130)+BA130>$AW130,$AW130-SUM($AX130:BA130),BA130))","v":0},{"$f":"IF(SUM($AW130:BB130)<0,0,IF(SUM($AX130:BB130)+BB130>$AW130,$AW130-SUM($AX130:BB130),BB130))","v":0},{"$f":"IF(SUM($AW130:BC130)<0,0,IF(SUM($AX130:BC130)+BC130>$AW130,$AW130-SUM($AX130:BC130),BC130))","v":0},{"$f":"IF(SUM($AW130:BD130)<0,0,IF(SUM($AX130:BD130)+BD130>$AW130,$AW130-SUM($AX130:BD130),BD130))","v":0},{"$f":"IF(SUM($AW130:BE130)<0,0,IF(SUM($AX130:BE130)+BE130>$AW130,$AW130-SUM($AX130:BE130),BE130))","v":0},{"$f":"IF(SUM($AW130:BF130)<0,0,IF(SUM($AX130:BF130)+BF130>$AW130,$AW130-SUM($AX130:BF130),BF130))","v":0},{"$f":"IF(SUM($AW130:BG130)<0,0,IF(SUM($AX130:BG130)+BG130>$AW130,$AW130-SUM($AX130:BG130),BG130))","v":0},{"$f":"IF(SUM($AW130:BH130)<0,0,IF(SUM($AX130:BH130)+BH130>$AW130,$AW130-SUM($AX130:BH130),BH130))","v":0},{"$f":"IF(SUM($AW130:BI130)<0,0,IF(SUM($AX130:BI130)+BI130>$AW130,$AW130-SUM($AX130:BI130),BI130))","v":0},{"$f":"IF(SUM($AW130:BJ130)<0,0,IF(SUM($AX130:BJ130)+BJ130>$AW130,$AW130-SUM($AX130:BJ130),BJ130))","v":0},{"$f":"IF(SUM($AW130:BK130)<0,0,IF(SUM($AX130:BK130)+BK130>$AW130,$AW130-SUM($AX130:BK130),BK130))","v":0},{"$f":"IF(SUM($AW130:BL130)<0,0,IF(SUM($AX130:BL130)+BL130>$AW130,$AW130-SUM($AX130:BL130),BL130))","v":0},{"$f":"IF(SUM($AW130:BM130)<0,0,IF(SUM($AX130:BM130)+BM130>$AW130,$AW130-SUM($AX130:BM130),BM130))","v":0},{"$f":"IF(SUM($AW130:BN130)<0,0,IF(SUM($AX130:BN130)+BN130>$AW130,$AW130-SUM($AX130:BN130),BN130))","v":0},{"$f":"IF(SUM($AW130:BO130)<0,0,IF(SUM($AX130:BO130)+BO130>$AW130,$AW130-SUM($AX130:BO130),BO130))","v":0},{"$f":"IF(SUM($AW130:BP130)<0,0,IF(SUM($AX130:BP130)+BP130>$AW130,$AW130-SUM($AX130:BP130),BP130))","v":0},{"$f":"IF(SUM($AW130:BQ130)<0,0,IF(SUM($AX130:BQ130)+BQ130>$AW130,$AW130-SUM($AX130:BQ130),BQ130))","v":0},{"$f":"IF(SUM($AW130:BR130)<0,0,IF(SUM($AX130:BR130)+BR130>$AW130,$AW130-SUM($AX130:BR130),BR130))","v":0},{"$f":"IF(SUM($AW130:BS130)<0,0,IF(SUM($AX130:BS130)+BS130>$AW130,$AW130-SUM($AX130:BS130),BS130))","v":0},{"$f":"IF(SUM($AW130:BT130)<0,0,IF(SUM($AX130:BT130)+BT130>$AW130,$AW130-SUM($AX130:BT130),BT130))","v":0},{"$f":"IF(SUM($AW130:BU130)<0,0,IF(SUM($AX130:BU130)+BU130>$AW130,$AW130-SUM($AX130:BU130),BU130))","v":0},{"$f":"IF(SUM($AW130:BV130)<0,0,IF(SUM($AX130:BV130)+BV130>$AW130,$AW130-SUM($AX130:BV130),BV130))","v":0},{"$f":"IF(SUM($AW130:BW130)<0,0,IF(SUM($AX130:BW130)+BW130>$AW130,$AW130-SUM($AX130:BW130),BW130))","v":0},{"$f":"IF(SUM($AW130:BX130)<0,0,IF(SUM($AX130:BX130)+BX130>$AW130,$AW130-SUM($AX130:BX130),BX130))","v":0},{"$f":"IF(SUM($AW130:BY130)<0,0,IF(SUM($AX130:BY130)+BY130>$AW130,$AW130-SUM($AX130:BY130),BY130))","v":0},{"$f":"IF(SUM($AW130:BZ130)<0,0,IF(SUM($AX130:BZ130)+BZ130>$AW130,$AW130-SUM($AX130:BZ130),BZ130))","v":0},{"$f":"IF(SUM($AW130:CA130)<0,0,IF(SUM($AX130:CA130)+CA130>$AW130,$AW130-SUM($AX130:CA130),CA130))","v":0},{"$f":"IF(SUM($AW130:CB130)<0,0,IF(SUM($AX130:CB130)+CB130>$AW130,$AW130-SUM($AX130:CB130),CB130))","v":0},{"$f":"IF(SUM($AW130:CC130)<0,0,IF(SUM($AX130:CC130)+CC130>$AW130,$AW130-SUM($AX130:CC130),CC130))","v":0},{"$f":"IF(SUM($AW130:CD130)<0,0,IF(SUM($AX130:CD130)+CD130>$AW130,$AW130-SUM($AX130:CD130),CD130))","v":0},{"$f":"IF(SUM($AW130:CE130)<0,0,IF(SUM($AX130:CE130)+CE130>$AW130,$AW130-SUM($AX130:CE130),CE130))","v":0},{"$f":"IF(SUM($AW130:CF130)<0,0,IF(SUM($AX130:CF130)+CF130>$AW130,$AW130-SUM($AX130:CF130),CF130))","v":0},{"$f":"IF(SUM($AW130:CG130)<0,0,IF(SUM($AX130:CG130)+CG130>$AW130,$AW130-SUM($AX130:CG130),CG130))","v":0},{"$f":"IF(SUM($AW130:CH130)<0,0,IF(SUM($AX130:CH130)+CH130>$AW130,$AW130-SUM($AX130:CH130),CH130))","v":0},{"$f":"IF(SUM($AW130:CI130)<0,0,IF(SUM($AX130:CI130)+CI130>$AW130,$AW130-SUM($AX130:CI130),CI130))","v":0},{"$f":"IF(SUM($AW130:CJ130)<0,0,IF(SUM($AX130:CJ130)+CJ130>$AW130,$AW130-SUM($AX130:CJ130),CJ130))","v":0},{"$f":"IF(SUM($AW130:CK130)<0,0,IF(SUM($AX130:CK130)+CK130>$AW130,$AW130-SUM($AX130:CK130),CK130))","v":0},{"$f":"IF(SUM($AW130:CL130)<0,0,IF(SUM($AX130:CL130)+CL130>$AW130,$AW130-SUM($AX130:CL130),CL130))","v":0},{"$f":"IF(SUM($AW130:CM130)<0,0,IF(SUM($AX130:CM130)+CM130>$AW130,$AW130-SUM($AX130:CM130),CM130))","v":0},{"$f":"IF(SUM($AW130:CN130)<0,0,IF(SUM($AX130:CN130)+CN130>$AW130,$AW130-SUM($AX130:CN130),CN130))","v":0},{"$f":"IF(SUM($AW130:CO130)<0,0,IF(SUM($AX130:CO130)+CO130>$AW130,$AW130-SUM($AX130:CO130),CO130))","v":0},{"$f":"IF(SUM($AW130:CP130)<0,0,IF(SUM($AX130:CP130)+CP130>$AW130,$AW130-SUM($AX130:CP130),CP130))","v":0},{"$f":"IF(SUM($AW130:CQ130)<0,0,IF(SUM($AX130:CQ130)+CQ130>$AW130,$AW130-SUM($AX130:CQ130),CQ130))","v":0},{"$f":"IF(SUM($AW130:CR130)<0,0,IF(SUM($AX130:CR130)+CR130>$AW130,$AW130-SUM($AX130:CR130),CR130))","v":0},{"$f":"IF(SUM($AW130:CS130)<0,0,IF(SUM($AX130:CS130)+CS130>$AW130,$AW130-SUM($AX130:CS130),CS130))","v":0},{"$f":"IF(SUM($AW130:CT130)<0,0,IF(SUM($AX130:CT130)+CT130>$AW130,$AW130-SUM($AX130:CT130),CT130))","v":0},{"$f":"IF(SUM($AW130:CU130)<0,0,IF(SUM($AX130:CU130)+CU130>$AW130,$AW130-SUM($AX130:CU130),CU130))","v":0},{"$f":"IF(SUM($AW130:CV130)<0,0,IF(SUM($AX130:CV130)+CV130>$AW130,$AW130-SUM($AX130:CV130),CV130))","v":0},{"$f":"IF(SUM($AW130:CW130)<0,0,IF(SUM($AX130:CW130)+CW130>$AW130,$AW130-SUM($AX130:CW130),CW130))","v":0},{"$f":"IF(SUM($AW130:CX130)<0,0,IF(SUM($AX130:CX130)+CX130>$AW130,$AW130-SUM($AX130:CX130),CX130))","v":0},{"$f":"IF(SUM($AW130:CY130)<0,0,IF(SUM($AX130:CY130)+CY130>$AW130,$AW130-SUM($AX130:CY130),CY130))","v":0},{"$f":"IF(SUM($AW130:CZ130)<0,0,IF(SUM($AX130:CZ130)+CZ130>$AW130,$AW130-SUM($AX130:CZ130),CZ130))","v":0},{"$f":"IF(SUM($AW130:DA130)<0,0,IF(SUM($AX130:DA130)+DA130>$AW130,$AW130-SUM($AX130:DA130),DA130))","v":0},{"$f":"IF(SUM($AW130:DB130)<0,0,IF(SUM($AX130:DB130)+DB130>$AW130,$AW130-SUM($AX130:DB130),DB130))","v":0},{"$f":"IF(SUM($AW130:DC130)<0,0,IF(SUM($AX130:DC130)+DC130>$AW130,$AW130-SUM($AX130:DC130),DC130))","v":0},{"$f":"IF(SUM($AW130:DD130)<0,0,IF(SUM($AX130:DD130)+DD130>$AW130,$AW130-SUM($AX130:DD130),DD130))","v":0},{"$f":"IF(SUM($AW130:DE130)<0,0,IF(SUM($AX130:DE130)+DE130>$AW130,$AW130-SUM($AX130:DE130),DE130))","v":0},{"$f":"IF(SUM($AW130:DF130)<0,0,IF(SUM($AX130:DF130)+DF130>$AW130,$AW130-SUM($AX130:DF130),DF130))","v":0},{"$f":"IF(SUM($AW130:DG130)<0,0,IF(SUM($AX130:DG130)+DG130>$AW130,$AW130-SUM($AX130:DG130),DG130))","v":0},{"$f":"IF(SUM($AW130:DH130)<0,0,IF(SUM($AX130:DH130)+DH130>$AW130,$AW130-SUM($AX130:DH130),DH130))","v":0},{"$f":"IF(SUM($AW130:DI130)<0,0,IF(SUM($AX130:DI130)+DI130>$AW130,$AW130-SUM($AX130:DI130),DI130))","v":0},{"$f":"IF(SUM($AW130:DJ130)<0,0,IF(SUM($AX130:DJ130)+DJ130>$AW130,$AW130-SUM($AX130:DJ130),DJ130))","v":0},{"$f":"IF(SUM($AW130:DK130)<0,0,IF(SUM($AX130:DK130)+DK130>$AW130,$AW130-SUM($AX130:DK130),DK130))","v":0},{"$f":"IF(SUM($AW130:DL130)<0,0,IF(SUM($AX130:DL130)+DL130>$AW130,$AW130-SUM($AX130:DL130),DL130))","v":0},{"$f":"IF(SUM($AW130:DM130)<0,0,IF(SUM($AX130:DM130)+DM130>$AW130,$AW130-SUM($AX130:DM130),DM130))","v":0},{"$f":"IF(SUM($AW130:DN130)<0,0,IF(SUM($AX130:DN130)+DN130>$AW130,$AW130-SUM($AX130:DN130),DN130))","v":0},{"$f":"IF(SUM($AW130:DO130)<0,0,IF(SUM($AX130:DO130)+DO130>$AW130,$AW130-SUM($AX130:DO130),DO130))","v":0},{"$f":"IF(SUM($AW130:DP130)<0,0,IF(SUM($AX130:DP130)+DP130>$AW130,$AW130-SUM($AX130:DP130),DP130))","v":0},{"$f":"IF(SUM($AW130:DQ130)<0,0,IF(SUM($AX130:DQ130)+DQ130>$AW130,$AW130-SUM($AX130:DQ130),DQ130))","v":0},{"$f":"IF(SUM($AW130:DR130)<0,0,IF(SUM($AX130:DR130)+DR130>$AW130,$AW130-SUM($AX130:DR130),DR130))","v":0},{"$f":"IF(SUM($AW130:DS130)<0,0,IF(SUM($AX130:DS130)+DS130>$AW130,$AW130-SUM($AX130:DS130),DS130))","v":0},{"$f":"IF(SUM($AW130:DT130)<0,0,IF(SUM($AX130:DT130)+DT130>$AW130,$AW130-SUM($AX130:DT130),DT130))","v":0},{"$f":"IF(SUM($AW130:DU130)<0,0,IF(SUM($AX130:DU130)+DU130>$AW130,$AW130-SUM($AX130:DU130),DU130))","v":0},{"$f":"IF(SUM($AW130:DV130)<0,0,IF(SUM($AX130:DV130)+DV130>$AW130,$AW130-SUM($AX130:DV130),DV130))","v":0},{"$f":"IF(SUM($AW130:DW130)<0,0,IF(SUM($AX130:DW130)+DW130>$AW130,$AW130-SUM($AX130:DW130),DW130))","v":0},{"$f":"IF(SUM($AW130:DX130)<0,0,IF(SUM($AX130:DX130)+DX130>$AW130,$AW130-SUM($AX130:DX130),DX130))","v":0},{"$f":"IF(SUM($AW130:DY130)<0,0,IF(SUM($AX130:DY130)+DY130>$AW130,$AW130-SUM($AX130:DY130),DY130))","v":0},{"$f":"IF(SUM($AW130:DZ130)<0,0,IF(SUM($AX130:DZ130)+DZ130>$AW130,$AW130-SUM($AX130:DZ130),DZ130))","v":0},{"$f":"IF(SUM($AW130:EA130)<0,0,IF(SUM($AX130:EA130)+EA130>$AW130,$AW130-SUM($AX130:EA130),EA130))","v":0},{"$f":"IF(SUM($AW130:EB130)<0,0,IF(SUM($AX130:EB130)+EB130>$AW130,$AW130-SUM($AX130:EB130),EB130))","v":0},{"$f":"IF(SUM($AW130:EC130)<0,0,IF(SUM($AX130:EC130)+EC130>$AW130,$AW130-SUM($AX130:EC130),EC130))","v":0},{"$f":"IF(SUM($AW130:ED130)<0,0,IF(SUM($AX130:ED130)+ED130>$AW130,$AW130-SUM($AX130:ED130),ED130))","v":0},{"$f":"IF(SUM($AW130:EE130)<0,0,IF(SUM($AX130:EE130)+EE130>$AW130,$AW130-SUM($AX130:EE130),EE130))","v":0},{"$f":"IF(SUM($AW130:EF130)<0,0,IF(SUM($AX130:EF130)+EF130>$AW130,$AW130-SUM($AX130:EF130),EF130))","v":0},{"$f":"IF(SUM($AW130:EG130)<0,0,IF(SUM($AX130:EG130)+EG130>$AW130,$AW130-SUM($AX130:EG130),EG130))","v":0},{"$f":"IF(SUM($AW130:EH130)<0,0,IF(SUM($AX130:EH130)+EH130>$AW130,$AW130-SUM($AX130:EH130),EH130))","v":0},{"$f":"IF(SUM($AW130:EI130)<0,0,IF(SUM($AX130:EI130)+EI130>$AW130,$AW130-SUM($AX130:EI130),EI130))","v":0},{"$f":"IF(SUM($AW130:EJ130)<0,0,IF(SUM($AX130:EJ130)+EJ130>$AW130,$AW130-SUM($AX130:EJ130),EJ130))","v":0},{"$f":"IF(SUM($AW130:EK130)<0,0,IF(SUM($AX130:EK130)+EK130>$AW130,$AW130-SUM($AX130:EK130),EK130))","v":0},{"$f":"IF(SUM($AW130:EL130)<0,0,IF(SUM($AX130:EL130)+EL130>$AW130,$AW130-SUM($AX130:EL130),EL130))","v":0},{"$f":"IF(SUM($AW130:EM130)<0,0,IF(SUM($AX130:EM130)+EM130>$AW130,$AW130-SUM($AX130:EM130),EM130))","v":0},{"$f":"IF(SUM($AW130:EN130)<0,0,IF(SUM($AX130:EN130)+EN130>$AW130,$AW130-SUM($AX130:EN130),EN130))","v":0},{"$f":"IF(SUM($AW130:EO130)<0,0,IF(SUM($AX130:EO130)+EO130>$AW130,$AW130-SUM($AX130:EO130),EO130))","v":0},{"$f":"IF(SUM($AW130:EP130)<0,0,IF(SUM($AX130:EP130)+EP130>$AW130,$AW130-SUM($AX130:EP130),EP130))","v":0},{"$f":"IF(SUM($AW130:EQ130)<0,0,IF(SUM($AX130:EQ130)+EQ130>$AW130,$AW130-SUM($AX130:EQ130),EQ130))","v":0},{"$f":"IF(SUM($AW130:ER130)<0,0,IF(SUM($AX130:ER130)+ER130>$AW130,$AW130-SUM($AX130:ER130),ER130))","v":0},{"$f":"IF(SUM($AW130:ES130)<0,0,IF(SUM($AX130:ES130)+ES130>$AW130,$AW130-SUM($AX130:ES130),ES130))","v":0}]
[]
[null,"Depreciation:  2000 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,{"$f":"L23/F134","v":0},{"$f":"IF(SUM($M134:M134)+M134>$L23,$L23-SUM($M134:M134),M134)","v":0},{"$f":"IF(SUM($M134:N134)+N134>$L23,$L23-SUM($M134:N134),N134)","v":0},{"$f":"IF(SUM($M134:O134)+O134>$L23,$L23-SUM($M134:O134),O134)","v":0},{"$f":"IF(SUM($M134:P134)+P134>$L23,$L23-SUM($M134:P134),P134)","v":0},{"$f":"IF(SUM($M134:Q134)+Q134>$L23,$L23-SUM($M134:Q134),Q134)","v":0},{"$f":"IF(SUM($M134:R134)+R134>$L23,$L23-SUM($M134:R134),R134)","v":0},{"$f":"IF(SUM($M134:S134)+S134>$L23,$L23-SUM($M134:S134),S134)","v":0},{"$f":"IF(SUM($M134:T134)+T134>$L23,$L23-SUM($M134:T134),T134)","v":0},{"$f":"IF(SUM($M134:U134)+U134>$L23,$L23-SUM($M134:U134),U134)","v":0},{"$f":"IF(SUM($M134:V134)+V134>$L23,$L23-SUM($M134:V134),V134)","v":0},{"$f":"IF(SUM($M134:W134)+W134>$L23,$L23-SUM($M134:W134),W134)","v":0},{"$f":"IF(SUM($M134:X134)+X134>$L23,$L23-SUM($M134:X134),X134)","v":0},{"$f":"IF(SUM($M134:Y134)+Y134>$L23,$L23-SUM($M134:Y134),Y134)","v":0},{"$f":"IF(SUM($M134:Z134)+Z134>$L23,$L23-SUM($M134:Z134),Z134)","v":0},{"$f":"IF(SUM($M134:AA134)+AA134>$L23,$L23-SUM($M134:AA134),AA134)","v":0},{"$f":"IF(SUM($M134:AB134)+AB134>$L23,$L23-SUM($M134:AB134),AB134)","v":0},{"$f":"IF(SUM($M134:AC134)+AC134>$L23,$L23-SUM($M134:AC134),AC134)","v":0},{"$f":"IF(SUM($M134:AD134)+AD134>$L23,$L23-SUM($M134:AD134),AD134)","v":0},{"$f":"IF(SUM($M134:AE134)+AE134>$L23,$L23-SUM($M134:AE134),AE134)","v":0},{"$f":"IF(SUM($M134:AF134)+AF134>$L23,$L23-SUM($M134:AF134),AF134)","v":0},{"$f":"IF(SUM($M134:AG134)+AG134>$L23,$L23-SUM($M134:AG134),AG134)","v":0},{"$f":"IF(SUM($M134:AH134)+AH134>$L23,$L23-SUM($M134:AH134),AH134)","v":0},{"$f":"IF(SUM($M134:AI134)+AI134>$L23,$L23-SUM($M134:AI134),AI134)","v":0},{"$f":"IF(SUM($M134:AJ134)+AJ134>$L23,$L23-SUM($M134:AJ134),AJ134)","v":0},{"$f":"IF(SUM($M134:AK134)+AK134>$L23,$L23-SUM($M134:AK134),AK134)","v":0},{"$f":"IF(SUM($M134:AL134)+AL134>$L23,$L23-SUM($M134:AL134),AL134)","v":0},{"$f":"IF(SUM($M134:AM134)+AM134>$L23,$L23-SUM($M134:AM134),AM134)","v":0},{"$f":"IF(SUM($M134:AN134)+AN134>$L23,$L23-SUM($M134:AN134),AN134)","v":0},{"$f":"IF(SUM($M134:AO134)+AO134>$L23,$L23-SUM($M134:AO134),AO134)","v":0},{"$f":"IF(SUM($M134:AP134)+AP134>$L23,$L23-SUM($M134:AP134),AP134)","v":0},{"$f":"IF(SUM($M134:AQ134)+AQ134>$L23,$L23-SUM($M134:AQ134),AQ134)","v":0},{"$f":"IF(SUM($M134:AR134)+AR134>$L23,$L23-SUM($M134:AR134),AR134)","v":0},{"$f":"IF(SUM($M134:AS134)+AS134>$L23,$L23-SUM($M134:AS134),AS134)","v":0},{"$f":"IF(SUM($M134:AT134)+AT134>$L23,$L23-SUM($M134:AT134),AT134)","v":0},{"$f":"IF(SUM($M134:AU134)+AU134>$L23,$L23-SUM($M134:AU134),AU134)","v":0},{"$f":"$L36-SUM($I134:$AV134)","v":0},{"$f":"IF(AW134>0,AW134/(MAX(($F134-COUNT($I134:$AV134))/4,1)),0)","v":0},{"$f":"IF(SUM($AW134:AX134)<0,0,IF(SUM($AX134:AX134)+AX134>$AW134,$AW134-SUM($AX134:AX134),AX134))","v":0},{"$f":"IF(SUM($AW134:AY134)<0,0,IF(SUM($AX134:AY134)+AY134>$AW134,$AW134-SUM($AX134:AY134),AY134))","v":0},{"$f":"IF(SUM($AW134:AZ134)<0,0,IF(SUM($AX134:AZ134)+AZ134>$AW134,$AW134-SUM($AX134:AZ134),AZ134))","v":0},{"$f":"IF(SUM($AW134:BA134)<0,0,IF(SUM($AX134:BA134)+BA134>$AW134,$AW134-SUM($AX134:BA134),BA134))","v":0},{"$f":"IF(SUM($AW134:BB134)<0,0,IF(SUM($AX134:BB134)+BB134>$AW134,$AW134-SUM($AX134:BB134),BB134))","v":0},{"$f":"IF(SUM($AW134:BC134)<0,0,IF(SUM($AX134:BC134)+BC134>$AW134,$AW134-SUM($AX134:BC134),BC134))","v":0},{"$f":"IF(SUM($AW134:BD134)<0,0,IF(SUM($AX134:BD134)+BD134>$AW134,$AW134-SUM($AX134:BD134),BD134))","v":0},{"$f":"IF(SUM($AW134:BE134)<0,0,IF(SUM($AX134:BE134)+BE134>$AW134,$AW134-SUM($AX134:BE134),BE134))","v":0},{"$f":"IF(SUM($AW134:BF134)<0,0,IF(SUM($AX134:BF134)+BF134>$AW134,$AW134-SUM($AX134:BF134),BF134))","v":0},{"$f":"IF(SUM($AW134:BG134)<0,0,IF(SUM($AX134:BG134)+BG134>$AW134,$AW134-SUM($AX134:BG134),BG134))","v":0},{"$f":"IF(SUM($AW134:BH134)<0,0,IF(SUM($AX134:BH134)+BH134>$AW134,$AW134-SUM($AX134:BH134),BH134))","v":0},{"$f":"IF(SUM($AW134:BI134)<0,0,IF(SUM($AX134:BI134)+BI134>$AW134,$AW134-SUM($AX134:BI134),BI134))","v":0},{"$f":"IF(SUM($AW134:BJ134)<0,0,IF(SUM($AX134:BJ134)+BJ134>$AW134,$AW134-SUM($AX134:BJ134),BJ134))","v":0},{"$f":"IF(SUM($AW134:BK134)<0,0,IF(SUM($AX134:BK134)+BK134>$AW134,$AW134-SUM($AX134:BK134),BK134))","v":0},{"$f":"IF(SUM($AW134:BL134)<0,0,IF(SUM($AX134:BL134)+BL134>$AW134,$AW134-SUM($AX134:BL134),BL134))","v":0},{"$f":"IF(SUM($AW134:BM134)<0,0,IF(SUM($AX134:BM134)+BM134>$AW134,$AW134-SUM($AX134:BM134),BM134))","v":0},{"$f":"IF(SUM($AW134:BN134)<0,0,IF(SUM($AX134:BN134)+BN134>$AW134,$AW134-SUM($AX134:BN134),BN134))","v":0},{"$f":"IF(SUM($AW134:BO134)<0,0,IF(SUM($AX134:BO134)+BO134>$AW134,$AW134-SUM($AX134:BO134),BO134))","v":0},{"$f":"IF(SUM($AW134:BP134)<0,0,IF(SUM($AX134:BP134)+BP134>$AW134,$AW134-SUM($AX134:BP134),BP134))","v":0},{"$f":"IF(SUM($AW134:BQ134)<0,0,IF(SUM($AX134:BQ134)+BQ134>$AW134,$AW134-SUM($AX134:BQ134),BQ134))","v":0},{"$f":"IF(SUM($AW134:BR134)<0,0,IF(SUM($AX134:BR134)+BR134>$AW134,$AW134-SUM($AX134:BR134),BR134))","v":0},{"$f":"IF(SUM($AW134:BS134)<0,0,IF(SUM($AX134:BS134)+BS134>$AW134,$AW134-SUM($AX134:BS134),BS134))","v":0},{"$f":"IF(SUM($AW134:BT134)<0,0,IF(SUM($AX134:BT134)+BT134>$AW134,$AW134-SUM($AX134:BT134),BT134))","v":0},{"$f":"IF(SUM($AW134:BU134)<0,0,IF(SUM($AX134:BU134)+BU134>$AW134,$AW134-SUM($AX134:BU134),BU134))","v":0},{"$f":"IF(SUM($AW134:BV134)<0,0,IF(SUM($AX134:BV134)+BV134>$AW134,$AW134-SUM($AX134:BV134),BV134))","v":0},{"$f":"IF(SUM($AW134:BW134)<0,0,IF(SUM($AX134:BW134)+BW134>$AW134,$AW134-SUM($AX134:BW134),BW134))","v":0},{"$f":"IF(SUM($AW134:BX134)<0,0,IF(SUM($AX134:BX134)+BX134>$AW134,$AW134-SUM($AX134:BX134),BX134))","v":0},{"$f":"IF(SUM($AW134:BY134)<0,0,IF(SUM($AX134:BY134)+BY134>$AW134,$AW134-SUM($AX134:BY134),BY134))","v":0},{"$f":"IF(SUM($AW134:BZ134)<0,0,IF(SUM($AX134:BZ134)+BZ134>$AW134,$AW134-SUM($AX134:BZ134),BZ134))","v":0},{"$f":"IF(SUM($AW134:CA134)<0,0,IF(SUM($AX134:CA134)+CA134>$AW134,$AW134-SUM($AX134:CA134),CA134))","v":0},{"$f":"IF(SUM($AW134:CB134)<0,0,IF(SUM($AX134:CB134)+CB134>$AW134,$AW134-SUM($AX134:CB134),CB134))","v":0},{"$f":"IF(SUM($AW134:CC134)<0,0,IF(SUM($AX134:CC134)+CC134>$AW134,$AW134-SUM($AX134:CC134),CC134))","v":0},{"$f":"IF(SUM($AW134:CD134)<0,0,IF(SUM($AX134:CD134)+CD134>$AW134,$AW134-SUM($AX134:CD134),CD134))","v":0},{"$f":"IF(SUM($AW134:CE134)<0,0,IF(SUM($AX134:CE134)+CE134>$AW134,$AW134-SUM($AX134:CE134),CE134))","v":0},{"$f":"IF(SUM($AW134:CF134)<0,0,IF(SUM($AX134:CF134)+CF134>$AW134,$AW134-SUM($AX134:CF134),CF134))","v":0},{"$f":"IF(SUM($AW134:CG134)<0,0,IF(SUM($AX134:CG134)+CG134>$AW134,$AW134-SUM($AX134:CG134),CG134))","v":0},{"$f":"IF(SUM($AW134:CH134)<0,0,IF(SUM($AX134:CH134)+CH134>$AW134,$AW134-SUM($AX134:CH134),CH134))","v":0},{"$f":"IF(SUM($AW134:CI134)<0,0,IF(SUM($AX134:CI134)+CI134>$AW134,$AW134-SUM($AX134:CI134),CI134))","v":0},{"$f":"IF(SUM($AW134:CJ134)<0,0,IF(SUM($AX134:CJ134)+CJ134>$AW134,$AW134-SUM($AX134:CJ134),CJ134))","v":0},{"$f":"IF(SUM($AW134:CK134)<0,0,IF(SUM($AX134:CK134)+CK134>$AW134,$AW134-SUM($AX134:CK134),CK134))","v":0},{"$f":"IF(SUM($AW134:CL134)<0,0,IF(SUM($AX134:CL134)+CL134>$AW134,$AW134-SUM($AX134:CL134),CL134))","v":0},{"$f":"IF(SUM($AW134:CM134)<0,0,IF(SUM($AX134:CM134)+CM134>$AW134,$AW134-SUM($AX134:CM134),CM134))","v":0},{"$f":"IF(SUM($AW134:CN134)<0,0,IF(SUM($AX134:CN134)+CN134>$AW134,$AW134-SUM($AX134:CN134),CN134))","v":0},{"$f":"IF(SUM($AW134:CO134)<0,0,IF(SUM($AX134:CO134)+CO134>$AW134,$AW134-SUM($AX134:CO134),CO134))","v":0},{"$f":"IF(SUM($AW134:CP134)<0,0,IF(SUM($AX134:CP134)+CP134>$AW134,$AW134-SUM($AX134:CP134),CP134))","v":0},{"$f":"IF(SUM($AW134:CQ134)<0,0,IF(SUM($AX134:CQ134)+CQ134>$AW134,$AW134-SUM($AX134:CQ134),CQ134))","v":0},{"$f":"IF(SUM($AW134:CR134)<0,0,IF(SUM($AX134:CR134)+CR134>$AW134,$AW134-SUM($AX134:CR134),CR134))","v":0},{"$f":"IF(SUM($AW134:CS134)<0,0,IF(SUM($AX134:CS134)+CS134>$AW134,$AW134-SUM($AX134:CS134),CS134))","v":0},{"$f":"IF(SUM($AW134:CT134)<0,0,IF(SUM($AX134:CT134)+CT134>$AW134,$AW134-SUM($AX134:CT134),CT134))","v":0},{"$f":"IF(SUM($AW134:CU134)<0,0,IF(SUM($AX134:CU134)+CU134>$AW134,$AW134-SUM($AX134:CU134),CU134))","v":0},{"$f":"IF(SUM($AW134:CV134)<0,0,IF(SUM($AX134:CV134)+CV134>$AW134,$AW134-SUM($AX134:CV134),CV134))","v":0},{"$f":"IF(SUM($AW134:CW134)<0,0,IF(SUM($AX134:CW134)+CW134>$AW134,$AW134-SUM($AX134:CW134),CW134))","v":0},{"$f":"IF(SUM($AW134:CX134)<0,0,IF(SUM($AX134:CX134)+CX134>$AW134,$AW134-SUM($AX134:CX134),CX134))","v":0},{"$f":"IF(SUM($AW134:CY134)<0,0,IF(SUM($AX134:CY134)+CY134>$AW134,$AW134-SUM($AX134:CY134),CY134))","v":0},{"$f":"IF(SUM($AW134:CZ134)<0,0,IF(SUM($AX134:CZ134)+CZ134>$AW134,$AW134-SUM($AX134:CZ134),CZ134))","v":0},{"$f":"IF(SUM($AW134:DA134)<0,0,IF(SUM($AX134:DA134)+DA134>$AW134,$AW134-SUM($AX134:DA134),DA134))","v":0},{"$f":"IF(SUM($AW134:DB134)<0,0,IF(SUM($AX134:DB134)+DB134>$AW134,$AW134-SUM($AX134:DB134),DB134))","v":0},{"$f":"IF(SUM($AW134:DC134)<0,0,IF(SUM($AX134:DC134)+DC134>$AW134,$AW134-SUM($AX134:DC134),DC134))","v":0},{"$f":"IF(SUM($AW134:DD134)<0,0,IF(SUM($AX134:DD134)+DD134>$AW134,$AW134-SUM($AX134:DD134),DD134))","v":0},{"$f":"IF(SUM($AW134:DE134)<0,0,IF(SUM($AX134:DE134)+DE134>$AW134,$AW134-SUM($AX134:DE134),DE134))","v":0},{"$f":"IF(SUM($AW134:DF134)<0,0,IF(SUM($AX134:DF134)+DF134>$AW134,$AW134-SUM($AX134:DF134),DF134))","v":0},{"$f":"IF(SUM($AW134:DG134)<0,0,IF(SUM($AX134:DG134)+DG134>$AW134,$AW134-SUM($AX134:DG134),DG134))","v":0},{"$f":"IF(SUM($AW134:DH134)<0,0,IF(SUM($AX134:DH134)+DH134>$AW134,$AW134-SUM($AX134:DH134),DH134))","v":0},{"$f":"IF(SUM($AW134:DI134)<0,0,IF(SUM($AX134:DI134)+DI134>$AW134,$AW134-SUM($AX134:DI134),DI134))","v":0},{"$f":"IF(SUM($AW134:DJ134)<0,0,IF(SUM($AX134:DJ134)+DJ134>$AW134,$AW134-SUM($AX134:DJ134),DJ134))","v":0},{"$f":"IF(SUM($AW134:DK134)<0,0,IF(SUM($AX134:DK134)+DK134>$AW134,$AW134-SUM($AX134:DK134),DK134))","v":0},{"$f":"IF(SUM($AW134:DL134)<0,0,IF(SUM($AX134:DL134)+DL134>$AW134,$AW134-SUM($AX134:DL134),DL134))","v":0},{"$f":"IF(SUM($AW134:DM134)<0,0,IF(SUM($AX134:DM134)+DM134>$AW134,$AW134-SUM($AX134:DM134),DM134))","v":0},{"$f":"IF(SUM($AW134:DN134)<0,0,IF(SUM($AX134:DN134)+DN134>$AW134,$AW134-SUM($AX134:DN134),DN134))","v":0},{"$f":"IF(SUM($AW134:DO134)<0,0,IF(SUM($AX134:DO134)+DO134>$AW134,$AW134-SUM($AX134:DO134),DO134))","v":0},{"$f":"IF(SUM($AW134:DP134)<0,0,IF(SUM($AX134:DP134)+DP134>$AW134,$AW134-SUM($AX134:DP134),DP134))","v":0},{"$f":"IF(SUM($AW134:DQ134)<0,0,IF(SUM($AX134:DQ134)+DQ134>$AW134,$AW134-SUM($AX134:DQ134),DQ134))","v":0},{"$f":"IF(SUM($AW134:DR134)<0,0,IF(SUM($AX134:DR134)+DR134>$AW134,$AW134-SUM($AX134:DR134),DR134))","v":0},{"$f":"IF(SUM($AW134:DS134)<0,0,IF(SUM($AX134:DS134)+DS134>$AW134,$AW134-SUM($AX134:DS134),DS134))","v":0},{"$f":"IF(SUM($AW134:DT134)<0,0,IF(SUM($AX134:DT134)+DT134>$AW134,$AW134-SUM($AX134:DT134),DT134))","v":0},{"$f":"IF(SUM($AW134:DU134)<0,0,IF(SUM($AX134:DU134)+DU134>$AW134,$AW134-SUM($AX134:DU134),DU134))","v":0},{"$f":"IF(SUM($AW134:DV134)<0,0,IF(SUM($AX134:DV134)+DV134>$AW134,$AW134-SUM($AX134:DV134),DV134))","v":0},{"$f":"IF(SUM($AW134:DW134)<0,0,IF(SUM($AX134:DW134)+DW134>$AW134,$AW134-SUM($AX134:DW134),DW134))","v":0},{"$f":"IF(SUM($AW134:DX134)<0,0,IF(SUM($AX134:DX134)+DX134>$AW134,$AW134-SUM($AX134:DX134),DX134))","v":0},{"$f":"IF(SUM($AW134:DY134)<0,0,IF(SUM($AX134:DY134)+DY134>$AW134,$AW134-SUM($AX134:DY134),DY134))","v":0},{"$f":"IF(SUM($AW134:DZ134)<0,0,IF(SUM($AX134:DZ134)+DZ134>$AW134,$AW134-SUM($AX134:DZ134),DZ134))","v":0},{"$f":"IF(SUM($AW134:EA134)<0,0,IF(SUM($AX134:EA134)+EA134>$AW134,$AW134-SUM($AX134:EA134),EA134))","v":0},{"$f":"IF(SUM($AW134:EB134)<0,0,IF(SUM($AX134:EB134)+EB134>$AW134,$AW134-SUM($AX134:EB134),EB134))","v":0},{"$f":"IF(SUM($AW134:EC134)<0,0,IF(SUM($AX134:EC134)+EC134>$AW134,$AW134-SUM($AX134:EC134),EC134))","v":0},{"$f":"IF(SUM($AW134:ED134)<0,0,IF(SUM($AX134:ED134)+ED134>$AW134,$AW134-SUM($AX134:ED134),ED134))","v":0},{"$f":"IF(SUM($AW134:EE134)<0,0,IF(SUM($AX134:EE134)+EE134>$AW134,$AW134-SUM($AX134:EE134),EE134))","v":0},{"$f":"IF(SUM($AW134:EF134)<0,0,IF(SUM($AX134:EF134)+EF134>$AW134,$AW134-SUM($AX134:EF134),EF134))","v":0},{"$f":"IF(SUM($AW134:EG134)<0,0,IF(SUM($AX134:EG134)+EG134>$AW134,$AW134-SUM($AX134:EG134),EG134))","v":0},{"$f":"IF(SUM($AW134:EH134)<0,0,IF(SUM($AX134:EH134)+EH134>$AW134,$AW134-SUM($AX134:EH134),EH134))","v":0},{"$f":"IF(SUM($AW134:EI134)<0,0,IF(SUM($AX134:EI134)+EI134>$AW134,$AW134-SUM($AX134:EI134),EI134))","v":0},{"$f":"IF(SUM($AW134:EJ134)<0,0,IF(SUM($AX134:EJ134)+EJ134>$AW134,$AW134-SUM($AX134:EJ134),EJ134))","v":0},{"$f":"IF(SUM($AW134:EK134)<0,0,IF(SUM($AX134:EK134)+EK134>$AW134,$AW134-SUM($AX134:EK134),EK134))","v":0},{"$f":"IF(SUM($AW134:EL134)<0,0,IF(SUM($AX134:EL134)+EL134>$AW134,$AW134-SUM($AX134:EL134),EL134))","v":0},{"$f":"IF(SUM($AW134:EM134)<0,0,IF(SUM($AX134:EM134)+EM134>$AW134,$AW134-SUM($AX134:EM134),EM134))","v":0},{"$f":"IF(SUM($AW134:EN134)<0,0,IF(SUM($AX134:EN134)+EN134>$AW134,$AW134-SUM($AX134:EN134),EN134))","v":0},{"$f":"IF(SUM($AW134:EO134)<0,0,IF(SUM($AX134:EO134)+EO134>$AW134,$AW134-SUM($AX134:EO134),EO134))","v":0},{"$f":"IF(SUM($AW134:EP134)<0,0,IF(SUM($AX134:EP134)+EP134>$AW134,$AW134-SUM($AX134:EP134),EP134))","v":0},{"$f":"IF(SUM($AW134:EQ134)<0,0,IF(SUM($AX134:EQ134)+EQ134>$AW134,$AW134-SUM($AX134:EQ134),EQ134))","v":0},{"$f":"IF(SUM($AW134:ER134)<0,0,IF(SUM($AX134:ER134)+ER134>$AW134,$AW134-SUM($AX134:ER134),ER134))","v":0},{"$f":"IF(SUM($AW134:ES134)<0,0,IF(SUM($AX134:ES134)+ES134>$AW134,$AW134-SUM($AX134:ES134),ES134))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,0,{"$f":"IF(SUM($M135:M135)+M135>$L24,$L24-SUM($M135:M135),M135)","v":0},{"$f":"IF(SUM($M135:N135)+N135>$L24,$L24-SUM($M135:N135),N135)","v":0},{"$f":"IF(SUM($M135:O135)+O135>$L24,$L24-SUM($M135:O135),O135)","v":0},{"$f":"IF(SUM($M135:P135)+P135>$L24,$L24-SUM($M135:P135),P135)","v":0},{"$f":"IF(SUM($M135:Q135)+Q135>$L24,$L24-SUM($M135:Q135),Q135)","v":0},{"$f":"IF(SUM($M135:R135)+R135>$L24,$L24-SUM($M135:R135),R135)","v":0},{"$f":"IF(SUM($M135:S135)+S135>$L24,$L24-SUM($M135:S135),S135)","v":0},{"$f":"IF(SUM($M135:T135)+T135>$L24,$L24-SUM($M135:T135),T135)","v":0},{"$f":"IF(SUM($M135:U135)+U135>$L24,$L24-SUM($M135:U135),U135)","v":0},{"$f":"IF(SUM($M135:V135)+V135>$L24,$L24-SUM($M135:V135),V135)","v":0},{"$f":"IF(SUM($M135:W135)+W135>$L24,$L24-SUM($M135:W135),W135)","v":0},{"$f":"IF(SUM($M135:X135)+X135>$L24,$L24-SUM($M135:X135),X135)","v":0},{"$f":"IF(SUM($M135:Y135)+Y135>$L24,$L24-SUM($M135:Y135),Y135)","v":0},{"$f":"IF(SUM($M135:Z135)+Z135>$L24,$L24-SUM($M135:Z135),Z135)","v":0},{"$f":"IF(SUM($M135:AA135)+AA135>$L24,$L24-SUM($M135:AA135),AA135)","v":0},{"$f":"IF(SUM($M135:AB135)+AB135>$L24,$L24-SUM($M135:AB135),AB135)","v":0},{"$f":"IF(SUM($M135:AC135)+AC135>$L24,$L24-SUM($M135:AC135),AC135)","v":0},{"$f":"IF(SUM($M135:AD135)+AD135>$L24,$L24-SUM($M135:AD135),AD135)","v":0},{"$f":"IF(SUM($M135:AE135)+AE135>$L24,$L24-SUM($M135:AE135),AE135)","v":0},{"$f":"IF(SUM($M135:AF135)+AF135>$L24,$L24-SUM($M135:AF135),AF135)","v":0},{"$f":"IF(SUM($M135:AG135)+AG135>$L24,$L24-SUM($M135:AG135),AG135)","v":0},{"$f":"IF(SUM($M135:AH135)+AH135>$L24,$L24-SUM($M135:AH135),AH135)","v":0},{"$f":"IF(SUM($M135:AI135)+AI135>$L24,$L24-SUM($M135:AI135),AI135)","v":0},{"$f":"IF(SUM($M135:AJ135)+AJ135>$L24,$L24-SUM($M135:AJ135),AJ135)","v":0},{"$f":"IF(SUM($M135:AK135)+AK135>$L24,$L24-SUM($M135:AK135),AK135)","v":0},{"$f":"IF(SUM($M135:AL135)+AL135>$L24,$L24-SUM($M135:AL135),AL135)","v":0},{"$f":"IF(SUM($M135:AM135)+AM135>$L24,$L24-SUM($M135:AM135),AM135)","v":0},{"$f":"IF(SUM($M135:AN135)+AN135>$L24,$L24-SUM($M135:AN135),AN135)","v":0},{"$f":"IF(SUM($M135:AO135)+AO135>$L24,$L24-SUM($M135:AO135),AO135)","v":0},{"$f":"IF(SUM($M135:AP135)+AP135>$L24,$L24-SUM($M135:AP135),AP135)","v":0},{"$f":"IF(SUM($M135:AQ135)+AQ135>$L24,$L24-SUM($M135:AQ135),AQ135)","v":0},{"$f":"IF(SUM($M135:AR135)+AR135>$L24,$L24-SUM($M135:AR135),AR135)","v":0},{"$f":"IF(SUM($M135:AS135)+AS135>$L24,$L24-SUM($M135:AS135),AS135)","v":0},{"$f":"IF(SUM($M135:AT135)+AT135>$L24,$L24-SUM($M135:AT135),AT135)","v":0},{"$f":"IF(SUM($M135:AU135)+AU135>$L24,$L24-SUM($M135:AU135),AU135)","v":0},0,0,{"$f":"IF(SUM($AW135:AX135)<0,0,IF(SUM($AX135:AX135)+AX135>$AW135,$AW135-SUM($AX135:AX135),AX135))","v":0},{"$f":"IF(SUM($AW135:AY135)<0,0,IF(SUM($AX135:AY135)+AY135>$AW135,$AW135-SUM($AX135:AY135),AY135))","v":0},{"$f":"IF(SUM($AW135:AZ135)<0,0,IF(SUM($AX135:AZ135)+AZ135>$AW135,$AW135-SUM($AX135:AZ135),AZ135))","v":0},{"$f":"IF(SUM($AW135:BA135)<0,0,IF(SUM($AX135:BA135)+BA135>$AW135,$AW135-SUM($AX135:BA135),BA135))","v":0},{"$f":"IF(SUM($AW135:BB135)<0,0,IF(SUM($AX135:BB135)+BB135>$AW135,$AW135-SUM($AX135:BB135),BB135))","v":0},{"$f":"IF(SUM($AW135:BC135)<0,0,IF(SUM($AX135:BC135)+BC135>$AW135,$AW135-SUM($AX135:BC135),BC135))","v":0},{"$f":"IF(SUM($AW135:BD135)<0,0,IF(SUM($AX135:BD135)+BD135>$AW135,$AW135-SUM($AX135:BD135),BD135))","v":0},{"$f":"IF(SUM($AW135:BE135)<0,0,IF(SUM($AX135:BE135)+BE135>$AW135,$AW135-SUM($AX135:BE135),BE135))","v":0},{"$f":"IF(SUM($AW135:BF135)<0,0,IF(SUM($AX135:BF135)+BF135>$AW135,$AW135-SUM($AX135:BF135),BF135))","v":0},{"$f":"IF(SUM($AW135:BG135)<0,0,IF(SUM($AX135:BG135)+BG135>$AW135,$AW135-SUM($AX135:BG135),BG135))","v":0},{"$f":"IF(SUM($AW135:BH135)<0,0,IF(SUM($AX135:BH135)+BH135>$AW135,$AW135-SUM($AX135:BH135),BH135))","v":0},{"$f":"IF(SUM($AW135:BI135)<0,0,IF(SUM($AX135:BI135)+BI135>$AW135,$AW135-SUM($AX135:BI135),BI135))","v":0},{"$f":"IF(SUM($AW135:BJ135)<0,0,IF(SUM($AX135:BJ135)+BJ135>$AW135,$AW135-SUM($AX135:BJ135),BJ135))","v":0},{"$f":"IF(SUM($AW135:BK135)<0,0,IF(SUM($AX135:BK135)+BK135>$AW135,$AW135-SUM($AX135:BK135),BK135))","v":0},{"$f":"IF(SUM($AW135:BL135)<0,0,IF(SUM($AX135:BL135)+BL135>$AW135,$AW135-SUM($AX135:BL135),BL135))","v":0},{"$f":"IF(SUM($AW135:BM135)<0,0,IF(SUM($AX135:BM135)+BM135>$AW135,$AW135-SUM($AX135:BM135),BM135))","v":0},{"$f":"IF(SUM($AW135:BN135)<0,0,IF(SUM($AX135:BN135)+BN135>$AW135,$AW135-SUM($AX135:BN135),BN135))","v":0},{"$f":"IF(SUM($AW135:BO135)<0,0,IF(SUM($AX135:BO135)+BO135>$AW135,$AW135-SUM($AX135:BO135),BO135))","v":0},{"$f":"IF(SUM($AW135:BP135)<0,0,IF(SUM($AX135:BP135)+BP135>$AW135,$AW135-SUM($AX135:BP135),BP135))","v":0},{"$f":"IF(SUM($AW135:BQ135)<0,0,IF(SUM($AX135:BQ135)+BQ135>$AW135,$AW135-SUM($AX135:BQ135),BQ135))","v":0},{"$f":"IF(SUM($AW135:BR135)<0,0,IF(SUM($AX135:BR135)+BR135>$AW135,$AW135-SUM($AX135:BR135),BR135))","v":0},{"$f":"IF(SUM($AW135:BS135)<0,0,IF(SUM($AX135:BS135)+BS135>$AW135,$AW135-SUM($AX135:BS135),BS135))","v":0},{"$f":"IF(SUM($AW135:BT135)<0,0,IF(SUM($AX135:BT135)+BT135>$AW135,$AW135-SUM($AX135:BT135),BT135))","v":0},{"$f":"IF(SUM($AW135:BU135)<0,0,IF(SUM($AX135:BU135)+BU135>$AW135,$AW135-SUM($AX135:BU135),BU135))","v":0},{"$f":"IF(SUM($AW135:BV135)<0,0,IF(SUM($AX135:BV135)+BV135>$AW135,$AW135-SUM($AX135:BV135),BV135))","v":0},{"$f":"IF(SUM($AW135:BW135)<0,0,IF(SUM($AX135:BW135)+BW135>$AW135,$AW135-SUM($AX135:BW135),BW135))","v":0},{"$f":"IF(SUM($AW135:BX135)<0,0,IF(SUM($AX135:BX135)+BX135>$AW135,$AW135-SUM($AX135:BX135),BX135))","v":0},{"$f":"IF(SUM($AW135:BY135)<0,0,IF(SUM($AX135:BY135)+BY135>$AW135,$AW135-SUM($AX135:BY135),BY135))","v":0},{"$f":"IF(SUM($AW135:BZ135)<0,0,IF(SUM($AX135:BZ135)+BZ135>$AW135,$AW135-SUM($AX135:BZ135),BZ135))","v":0},{"$f":"IF(SUM($AW135:CA135)<0,0,IF(SUM($AX135:CA135)+CA135>$AW135,$AW135-SUM($AX135:CA135),CA135))","v":0},{"$f":"IF(SUM($AW135:CB135)<0,0,IF(SUM($AX135:CB135)+CB135>$AW135,$AW135-SUM($AX135:CB135),CB135))","v":0},{"$f":"IF(SUM($AW135:CC135)<0,0,IF(SUM($AX135:CC135)+CC135>$AW135,$AW135-SUM($AX135:CC135),CC135))","v":0},{"$f":"IF(SUM($AW135:CD135)<0,0,IF(SUM($AX135:CD135)+CD135>$AW135,$AW135-SUM($AX135:CD135),CD135))","v":0},{"$f":"IF(SUM($AW135:CE135)<0,0,IF(SUM($AX135:CE135)+CE135>$AW135,$AW135-SUM($AX135:CE135),CE135))","v":0},{"$f":"IF(SUM($AW135:CF135)<0,0,IF(SUM($AX135:CF135)+CF135>$AW135,$AW135-SUM($AX135:CF135),CF135))","v":0},{"$f":"IF(SUM($AW135:CG135)<0,0,IF(SUM($AX135:CG135)+CG135>$AW135,$AW135-SUM($AX135:CG135),CG135))","v":0},{"$f":"IF(SUM($AW135:CH135)<0,0,IF(SUM($AX135:CH135)+CH135>$AW135,$AW135-SUM($AX135:CH135),CH135))","v":0},{"$f":"IF(SUM($AW135:CI135)<0,0,IF(SUM($AX135:CI135)+CI135>$AW135,$AW135-SUM($AX135:CI135),CI135))","v":0},{"$f":"IF(SUM($AW135:CJ135)<0,0,IF(SUM($AX135:CJ135)+CJ135>$AW135,$AW135-SUM($AX135:CJ135),CJ135))","v":0},{"$f":"IF(SUM($AW135:CK135)<0,0,IF(SUM($AX135:CK135)+CK135>$AW135,$AW135-SUM($AX135:CK135),CK135))","v":0},{"$f":"IF(SUM($AW135:CL135)<0,0,IF(SUM($AX135:CL135)+CL135>$AW135,$AW135-SUM($AX135:CL135),CL135))","v":0},{"$f":"IF(SUM($AW135:CM135)<0,0,IF(SUM($AX135:CM135)+CM135>$AW135,$AW135-SUM($AX135:CM135),CM135))","v":0},{"$f":"IF(SUM($AW135:CN135)<0,0,IF(SUM($AX135:CN135)+CN135>$AW135,$AW135-SUM($AX135:CN135),CN135))","v":0},{"$f":"IF(SUM($AW135:CO135)<0,0,IF(SUM($AX135:CO135)+CO135>$AW135,$AW135-SUM($AX135:CO135),CO135))","v":0},{"$f":"IF(SUM($AW135:CP135)<0,0,IF(SUM($AX135:CP135)+CP135>$AW135,$AW135-SUM($AX135:CP135),CP135))","v":0},{"$f":"IF(SUM($AW135:CQ135)<0,0,IF(SUM($AX135:CQ135)+CQ135>$AW135,$AW135-SUM($AX135:CQ135),CQ135))","v":0},{"$f":"IF(SUM($AW135:CR135)<0,0,IF(SUM($AX135:CR135)+CR135>$AW135,$AW135-SUM($AX135:CR135),CR135))","v":0},{"$f":"IF(SUM($AW135:CS135)<0,0,IF(SUM($AX135:CS135)+CS135>$AW135,$AW135-SUM($AX135:CS135),CS135))","v":0},{"$f":"IF(SUM($AW135:CT135)<0,0,IF(SUM($AX135:CT135)+CT135>$AW135,$AW135-SUM($AX135:CT135),CT135))","v":0},{"$f":"IF(SUM($AW135:CU135)<0,0,IF(SUM($AX135:CU135)+CU135>$AW135,$AW135-SUM($AX135:CU135),CU135))","v":0},{"$f":"IF(SUM($AW135:CV135)<0,0,IF(SUM($AX135:CV135)+CV135>$AW135,$AW135-SUM($AX135:CV135),CV135))","v":0},{"$f":"IF(SUM($AW135:CW135)<0,0,IF(SUM($AX135:CW135)+CW135>$AW135,$AW135-SUM($AX135:CW135),CW135))","v":0},{"$f":"IF(SUM($AW135:CX135)<0,0,IF(SUM($AX135:CX135)+CX135>$AW135,$AW135-SUM($AX135:CX135),CX135))","v":0},{"$f":"IF(SUM($AW135:CY135)<0,0,IF(SUM($AX135:CY135)+CY135>$AW135,$AW135-SUM($AX135:CY135),CY135))","v":0},{"$f":"IF(SUM($AW135:CZ135)<0,0,IF(SUM($AX135:CZ135)+CZ135>$AW135,$AW135-SUM($AX135:CZ135),CZ135))","v":0},{"$f":"IF(SUM($AW135:DA135)<0,0,IF(SUM($AX135:DA135)+DA135>$AW135,$AW135-SUM($AX135:DA135),DA135))","v":0},{"$f":"IF(SUM($AW135:DB135)<0,0,IF(SUM($AX135:DB135)+DB135>$AW135,$AW135-SUM($AX135:DB135),DB135))","v":0},{"$f":"IF(SUM($AW135:DC135)<0,0,IF(SUM($AX135:DC135)+DC135>$AW135,$AW135-SUM($AX135:DC135),DC135))","v":0},{"$f":"IF(SUM($AW135:DD135)<0,0,IF(SUM($AX135:DD135)+DD135>$AW135,$AW135-SUM($AX135:DD135),DD135))","v":0},{"$f":"IF(SUM($AW135:DE135)<0,0,IF(SUM($AX135:DE135)+DE135>$AW135,$AW135-SUM($AX135:DE135),DE135))","v":0},{"$f":"IF(SUM($AW135:DF135)<0,0,IF(SUM($AX135:DF135)+DF135>$AW135,$AW135-SUM($AX135:DF135),DF135))","v":0},{"$f":"IF(SUM($AW135:DG135)<0,0,IF(SUM($AX135:DG135)+DG135>$AW135,$AW135-SUM($AX135:DG135),DG135))","v":0},{"$f":"IF(SUM($AW135:DH135)<0,0,IF(SUM($AX135:DH135)+DH135>$AW135,$AW135-SUM($AX135:DH135),DH135))","v":0},{"$f":"IF(SUM($AW135:DI135)<0,0,IF(SUM($AX135:DI135)+DI135>$AW135,$AW135-SUM($AX135:DI135),DI135))","v":0},{"$f":"IF(SUM($AW135:DJ135)<0,0,IF(SUM($AX135:DJ135)+DJ135>$AW135,$AW135-SUM($AX135:DJ135),DJ135))","v":0},{"$f":"IF(SUM($AW135:DK135)<0,0,IF(SUM($AX135:DK135)+DK135>$AW135,$AW135-SUM($AX135:DK135),DK135))","v":0},{"$f":"IF(SUM($AW135:DL135)<0,0,IF(SUM($AX135:DL135)+DL135>$AW135,$AW135-SUM($AX135:DL135),DL135))","v":0},{"$f":"IF(SUM($AW135:DM135)<0,0,IF(SUM($AX135:DM135)+DM135>$AW135,$AW135-SUM($AX135:DM135),DM135))","v":0},{"$f":"IF(SUM($AW135:DN135)<0,0,IF(SUM($AX135:DN135)+DN135>$AW135,$AW135-SUM($AX135:DN135),DN135))","v":0},{"$f":"IF(SUM($AW135:DO135)<0,0,IF(SUM($AX135:DO135)+DO135>$AW135,$AW135-SUM($AX135:DO135),DO135))","v":0},{"$f":"IF(SUM($AW135:DP135)<0,0,IF(SUM($AX135:DP135)+DP135>$AW135,$AW135-SUM($AX135:DP135),DP135))","v":0},{"$f":"IF(SUM($AW135:DQ135)<0,0,IF(SUM($AX135:DQ135)+DQ135>$AW135,$AW135-SUM($AX135:DQ135),DQ135))","v":0},{"$f":"IF(SUM($AW135:DR135)<0,0,IF(SUM($AX135:DR135)+DR135>$AW135,$AW135-SUM($AX135:DR135),DR135))","v":0},{"$f":"IF(SUM($AW135:DS135)<0,0,IF(SUM($AX135:DS135)+DS135>$AW135,$AW135-SUM($AX135:DS135),DS135))","v":0},{"$f":"IF(SUM($AW135:DT135)<0,0,IF(SUM($AX135:DT135)+DT135>$AW135,$AW135-SUM($AX135:DT135),DT135))","v":0},{"$f":"IF(SUM($AW135:DU135)<0,0,IF(SUM($AX135:DU135)+DU135>$AW135,$AW135-SUM($AX135:DU135),DU135))","v":0},{"$f":"IF(SUM($AW135:DV135)<0,0,IF(SUM($AX135:DV135)+DV135>$AW135,$AW135-SUM($AX135:DV135),DV135))","v":0},{"$f":"IF(SUM($AW135:DW135)<0,0,IF(SUM($AX135:DW135)+DW135>$AW135,$AW135-SUM($AX135:DW135),DW135))","v":0},{"$f":"IF(SUM($AW135:DX135)<0,0,IF(SUM($AX135:DX135)+DX135>$AW135,$AW135-SUM($AX135:DX135),DX135))","v":0},{"$f":"IF(SUM($AW135:DY135)<0,0,IF(SUM($AX135:DY135)+DY135>$AW135,$AW135-SUM($AX135:DY135),DY135))","v":0},{"$f":"IF(SUM($AW135:DZ135)<0,0,IF(SUM($AX135:DZ135)+DZ135>$AW135,$AW135-SUM($AX135:DZ135),DZ135))","v":0},{"$f":"IF(SUM($AW135:EA135)<0,0,IF(SUM($AX135:EA135)+EA135>$AW135,$AW135-SUM($AX135:EA135),EA135))","v":0},{"$f":"IF(SUM($AW135:EB135)<0,0,IF(SUM($AX135:EB135)+EB135>$AW135,$AW135-SUM($AX135:EB135),EB135))","v":0},{"$f":"IF(SUM($AW135:EC135)<0,0,IF(SUM($AX135:EC135)+EC135>$AW135,$AW135-SUM($AX135:EC135),EC135))","v":0},{"$f":"IF(SUM($AW135:ED135)<0,0,IF(SUM($AX135:ED135)+ED135>$AW135,$AW135-SUM($AX135:ED135),ED135))","v":0},{"$f":"IF(SUM($AW135:EE135)<0,0,IF(SUM($AX135:EE135)+EE135>$AW135,$AW135-SUM($AX135:EE135),EE135))","v":0},{"$f":"IF(SUM($AW135:EF135)<0,0,IF(SUM($AX135:EF135)+EF135>$AW135,$AW135-SUM($AX135:EF135),EF135))","v":0},{"$f":"IF(SUM($AW135:EG135)<0,0,IF(SUM($AX135:EG135)+EG135>$AW135,$AW135-SUM($AX135:EG135),EG135))","v":0},{"$f":"IF(SUM($AW135:EH135)<0,0,IF(SUM($AX135:EH135)+EH135>$AW135,$AW135-SUM($AX135:EH135),EH135))","v":0},{"$f":"IF(SUM($AW135:EI135)<0,0,IF(SUM($AX135:EI135)+EI135>$AW135,$AW135-SUM($AX135:EI135),EI135))","v":0},{"$f":"IF(SUM($AW135:EJ135)<0,0,IF(SUM($AX135:EJ135)+EJ135>$AW135,$AW135-SUM($AX135:EJ135),EJ135))","v":0},{"$f":"IF(SUM($AW135:EK135)<0,0,IF(SUM($AX135:EK135)+EK135>$AW135,$AW135-SUM($AX135:EK135),EK135))","v":0},{"$f":"IF(SUM($AW135:EL135)<0,0,IF(SUM($AX135:EL135)+EL135>$AW135,$AW135-SUM($AX135:EL135),EL135))","v":0},{"$f":"IF(SUM($AW135:EM135)<0,0,IF(SUM($AX135:EM135)+EM135>$AW135,$AW135-SUM($AX135:EM135),EM135))","v":0},{"$f":"IF(SUM($AW135:EN135)<0,0,IF(SUM($AX135:EN135)+EN135>$AW135,$AW135-SUM($AX135:EN135),EN135))","v":0},{"$f":"IF(SUM($AW135:EO135)<0,0,IF(SUM($AX135:EO135)+EO135>$AW135,$AW135-SUM($AX135:EO135),EO135))","v":0},{"$f":"IF(SUM($AW135:EP135)<0,0,IF(SUM($AX135:EP135)+EP135>$AW135,$AW135-SUM($AX135:EP135),EP135))","v":0},{"$f":"IF(SUM($AW135:EQ135)<0,0,IF(SUM($AX135:EQ135)+EQ135>$AW135,$AW135-SUM($AX135:EQ135),EQ135))","v":0},{"$f":"IF(SUM($AW135:ER135)<0,0,IF(SUM($AX135:ER135)+ER135>$AW135,$AW135-SUM($AX135:ER135),ER135))","v":0},{"$f":"IF(SUM($AW135:ES135)<0,0,IF(SUM($AX135:ES135)+ES135>$AW135,$AW135-SUM($AX135:ES135),ES135))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,6.0550650625000001E-3,{"$f":"IF(SUM($M136:M136)+M136>$L25,$L25-SUM($M136:M136),M136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:N136)+N136>$L25,$L25-SUM($M136:N136),N136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:O136)+O136>$L25,$L25-SUM($M136:O136),O136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:P136)+P136>$L25,$L25-SUM($M136:P136),P136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:Q136)+Q136>$L25,$L25-SUM($M136:Q136),Q136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:R136)+R136>$L25,$L25-SUM($M136:R136),R136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:S136)+S136>$L25,$L25-SUM($M136:S136),S136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:T136)+T136>$L25,$L25-SUM($M136:T136),T136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:U136)+U136>$L25,$L25-SUM($M136:U136),U136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:V136)+V136>$L25,$L25-SUM($M136:V136),V136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:W136)+W136>$L25,$L25-SUM($M136:W136),W136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:X136)+X136>$L25,$L25-SUM($M136:X136),X136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:Y136)+Y136>$L25,$L25-SUM($M136:Y136),Y136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:Z136)+Z136>$L25,$L25-SUM($M136:Z136),Z136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AA136)+AA136>$L25,$L25-SUM($M136:AA136),AA136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AB136)+AB136>$L25,$L25-SUM($M136:AB136),AB136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AC136)+AC136>$L25,$L25-SUM($M136:AC136),AC136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AD136)+AD136>$L25,$L25-SUM($M136:AD136),AD136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AE136)+AE136>$L25,$L25-SUM($M136:AE136),AE136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AF136)+AF136>$L25,$L25-SUM($M136:AF136),AF136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AG136)+AG136>$L25,$L25-SUM($M136:AG136),AG136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AH136)+AH136>$L25,$L25-SUM($M136:AH136),AH136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AI136)+AI136>$L25,$L25-SUM($M136:AI136),AI136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AJ136)+AJ136>$L25,$L25-SUM($M136:AJ136),AJ136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AK136)+AK136>$L25,$L25-SUM($M136:AK136),AK136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AL136)+AL136>$L25,$L25-SUM($M136:AL136),AL136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AM136)+AM136>$L25,$L25-SUM($M136:AM136),AM136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AN136)+AN136>$L25,$L25-SUM($M136:AN136),AN136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AO136)+AO136>$L25,$L25-SUM($M136:AO136),AO136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AP136)+AP136>$L25,$L25-SUM($M136:AP136),AP136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AQ136)+AQ136>$L25,$L25-SUM($M136:AQ136),AQ136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AR136)+AR136>$L25,$L25-SUM($M136:AR136),AR136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AS136)+AS136>$L25,$L25-SUM($M136:AS136),AS136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AT136)+AT136>$L25,$L25-SUM($M136:AT136),AT136)","v":6.0550650625000001E-3},{"$f":"IF(SUM($M136:AU136)+AU136>$L25,$L25-SUM($M136:AU136),AU136)","v":6.0550650625000001E-3},0.50862546524999985,2.4220260249999993E-2,{"$f":"IF(SUM($AW136:AX136)<0,0,IF(SUM($AX136:AX136)+AX136>$AW136,$AW136-SUM($AX136:AX136),AX136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:AY136)<0,0,IF(SUM($AX136:AY136)+AY136>$AW136,$AW136-SUM($AX136:AY136),AY136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:AZ136)<0,0,IF(SUM($AX136:AZ136)+AZ136>$AW136,$AW136-SUM($AX136:AZ136),AZ136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BA136)<0,0,IF(SUM($AX136:BA136)+BA136>$AW136,$AW136-SUM($AX136:BA136),BA136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BB136)<0,0,IF(SUM($AX136:BB136)+BB136>$AW136,$AW136-SUM($AX136:BB136),BB136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BC136)<0,0,IF(SUM($AX136:BC136)+BC136>$AW136,$AW136-SUM($AX136:BC136),BC136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BD136)<0,0,IF(SUM($AX136:BD136)+BD136>$AW136,$AW136-SUM($AX136:BD136),BD136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BE136)<0,0,IF(SUM($AX136:BE136)+BE136>$AW136,$AW136-SUM($AX136:BE136),BE136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BF136)<0,0,IF(SUM($AX136:BF136)+BF136>$AW136,$AW136-SUM($AX136:BF136),BF136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BG136)<0,0,IF(SUM($AX136:BG136)+BG136>$AW136,$AW136-SUM($AX136:BG136),BG136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BH136)<0,0,IF(SUM($AX136:BH136)+BH136>$AW136,$AW136-SUM($AX136:BH136),BH136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BI136)<0,0,IF(SUM($AX136:BI136)+BI136>$AW136,$AW136-SUM($AX136:BI136),BI136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BJ136)<0,0,IF(SUM($AX136:BJ136)+BJ136>$AW136,$AW136-SUM($AX136:BJ136),BJ136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BK136)<0,0,IF(SUM($AX136:BK136)+BK136>$AW136,$AW136-SUM($AX136:BK136),BK136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BL136)<0,0,IF(SUM($AX136:BL136)+BL136>$AW136,$AW136-SUM($AX136:BL136),BL136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BM136)<0,0,IF(SUM($AX136:BM136)+BM136>$AW136,$AW136-SUM($AX136:BM136),BM136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BN136)<0,0,IF(SUM($AX136:BN136)+BN136>$AW136,$AW136-SUM($AX136:BN136),BN136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BO136)<0,0,IF(SUM($AX136:BO136)+BO136>$AW136,$AW136-SUM($AX136:BO136),BO136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BP136)<0,0,IF(SUM($AX136:BP136)+BP136>$AW136,$AW136-SUM($AX136:BP136),BP136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BQ136)<0,0,IF(SUM($AX136:BQ136)+BQ136>$AW136,$AW136-SUM($AX136:BQ136),BQ136))","v":2.4220260249999993E-2},{"$f":"IF(SUM($AW136:BR136)<0,0,IF(SUM($AX136:BR136)+BR136>$AW136,$AW136-SUM($AX136:BR136),BR136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:BS136)<0,0,IF(SUM($AX136:BS136)+BS136>$AW136,$AW136-SUM($AX136:BS136),BS136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:BT136)<0,0,IF(SUM($AX136:BT136)+BT136>$AW136,$AW136-SUM($AX136:BT136),BT136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:BU136)<0,0,IF(SUM($AX136:BU136)+BU136>$AW136,$AW136-SUM($AX136:BU136),BU136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:BV136)<0,0,IF(SUM($AX136:BV136)+BV136>$AW136,$AW136-SUM($AX136:BV136),BV136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:BW136)<0,0,IF(SUM($AX136:BW136)+BW136>$AW136,$AW136-SUM($AX136:BW136),BW136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:BX136)<0,0,IF(SUM($AX136:BX136)+BX136>$AW136,$AW136-SUM($AX136:BX136),BX136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:BY136)<0,0,IF(SUM($AX136:BY136)+BY136>$AW136,$AW136-SUM($AX136:BY136),BY136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:BZ136)<0,0,IF(SUM($AX136:BZ136)+BZ136>$AW136,$AW136-SUM($AX136:BZ136),BZ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CA136)<0,0,IF(SUM($AX136:CA136)+CA136>$AW136,$AW136-SUM($AX136:CA136),CA136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CB136)<0,0,IF(SUM($AX136:CB136)+CB136>$AW136,$AW136-SUM($AX136:CB136),CB136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CC136)<0,0,IF(SUM($AX136:CC136)+CC136>$AW136,$AW136-SUM($AX136:CC136),CC136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CD136)<0,0,IF(SUM($AX136:CD136)+CD136>$AW136,$AW136-SUM($AX136:CD136),CD136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CE136)<0,0,IF(SUM($AX136:CE136)+CE136>$AW136,$AW136-SUM($AX136:CE136),CE136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CF136)<0,0,IF(SUM($AX136:CF136)+CF136>$AW136,$AW136-SUM($AX136:CF136),CF136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CG136)<0,0,IF(SUM($AX136:CG136)+CG136>$AW136,$AW136-SUM($AX136:CG136),CG136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CH136)<0,0,IF(SUM($AX136:CH136)+CH136>$AW136,$AW136-SUM($AX136:CH136),CH136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CI136)<0,0,IF(SUM($AX136:CI136)+CI136>$AW136,$AW136-SUM($AX136:CI136),CI136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CJ136)<0,0,IF(SUM($AX136:CJ136)+CJ136>$AW136,$AW136-SUM($AX136:CJ136),CJ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CK136)<0,0,IF(SUM($AX136:CK136)+CK136>$AW136,$AW136-SUM($AX136:CK136),CK136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CL136)<0,0,IF(SUM($AX136:CL136)+CL136>$AW136,$AW136-SUM($AX136:CL136),CL136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CM136)<0,0,IF(SUM($AX136:CM136)+CM136>$AW136,$AW136-SUM($AX136:CM136),CM136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CN136)<0,0,IF(SUM($AX136:CN136)+CN136>$AW136,$AW136-SUM($AX136:CN136),CN136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CO136)<0,0,IF(SUM($AX136:CO136)+CO136>$AW136,$AW136-SUM($AX136:CO136),CO136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CP136)<0,0,IF(SUM($AX136:CP136)+CP136>$AW136,$AW136-SUM($AX136:CP136),CP136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CQ136)<0,0,IF(SUM($AX136:CQ136)+CQ136>$AW136,$AW136-SUM($AX136:CQ136),CQ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CR136)<0,0,IF(SUM($AX136:CR136)+CR136>$AW136,$AW136-SUM($AX136:CR136),CR136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CS136)<0,0,IF(SUM($AX136:CS136)+CS136>$AW136,$AW136-SUM($AX136:CS136),CS136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CT136)<0,0,IF(SUM($AX136:CT136)+CT136>$AW136,$AW136-SUM($AX136:CT136),CT136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CU136)<0,0,IF(SUM($AX136:CU136)+CU136>$AW136,$AW136-SUM($AX136:CU136),CU136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CV136)<0,0,IF(SUM($AX136:CV136)+CV136>$AW136,$AW136-SUM($AX136:CV136),CV136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CW136)<0,0,IF(SUM($AX136:CW136)+CW136>$AW136,$AW136-SUM($AX136:CW136),CW136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CX136)<0,0,IF(SUM($AX136:CX136)+CX136>$AW136,$AW136-SUM($AX136:CX136),CX136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CY136)<0,0,IF(SUM($AX136:CY136)+CY136>$AW136,$AW136-SUM($AX136:CY136),CY136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:CZ136)<0,0,IF(SUM($AX136:CZ136)+CZ136>$AW136,$AW136-SUM($AX136:CZ136),CZ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DA136)<0,0,IF(SUM($AX136:DA136)+DA136>$AW136,$AW136-SUM($AX136:DA136),DA136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DB136)<0,0,IF(SUM($AX136:DB136)+DB136>$AW136,$AW136-SUM($AX136:DB136),DB136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DC136)<0,0,IF(SUM($AX136:DC136)+DC136>$AW136,$AW136-SUM($AX136:DC136),DC136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DD136)<0,0,IF(SUM($AX136:DD136)+DD136>$AW136,$AW136-SUM($AX136:DD136),DD136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DE136)<0,0,IF(SUM($AX136:DE136)+DE136>$AW136,$AW136-SUM($AX136:DE136),DE136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DF136)<0,0,IF(SUM($AX136:DF136)+DF136>$AW136,$AW136-SUM($AX136:DF136),DF136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DG136)<0,0,IF(SUM($AX136:DG136)+DG136>$AW136,$AW136-SUM($AX136:DG136),DG136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DH136)<0,0,IF(SUM($AX136:DH136)+DH136>$AW136,$AW136-SUM($AX136:DH136),DH136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DI136)<0,0,IF(SUM($AX136:DI136)+DI136>$AW136,$AW136-SUM($AX136:DI136),DI136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DJ136)<0,0,IF(SUM($AX136:DJ136)+DJ136>$AW136,$AW136-SUM($AX136:DJ136),DJ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DK136)<0,0,IF(SUM($AX136:DK136)+DK136>$AW136,$AW136-SUM($AX136:DK136),DK136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DL136)<0,0,IF(SUM($AX136:DL136)+DL136>$AW136,$AW136-SUM($AX136:DL136),DL136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DM136)<0,0,IF(SUM($AX136:DM136)+DM136>$AW136,$AW136-SUM($AX136:DM136),DM136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DN136)<0,0,IF(SUM($AX136:DN136)+DN136>$AW136,$AW136-SUM($AX136:DN136),DN136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DO136)<0,0,IF(SUM($AX136:DO136)+DO136>$AW136,$AW136-SUM($AX136:DO136),DO136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DP136)<0,0,IF(SUM($AX136:DP136)+DP136>$AW136,$AW136-SUM($AX136:DP136),DP136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DQ136)<0,0,IF(SUM($AX136:DQ136)+DQ136>$AW136,$AW136-SUM($AX136:DQ136),DQ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DR136)<0,0,IF(SUM($AX136:DR136)+DR136>$AW136,$AW136-SUM($AX136:DR136),DR136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DS136)<0,0,IF(SUM($AX136:DS136)+DS136>$AW136,$AW136-SUM($AX136:DS136),DS136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DT136)<0,0,IF(SUM($AX136:DT136)+DT136>$AW136,$AW136-SUM($AX136:DT136),DT136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DU136)<0,0,IF(SUM($AX136:DU136)+DU136>$AW136,$AW136-SUM($AX136:DU136),DU136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DV136)<0,0,IF(SUM($AX136:DV136)+DV136>$AW136,$AW136-SUM($AX136:DV136),DV136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DW136)<0,0,IF(SUM($AX136:DW136)+DW136>$AW136,$AW136-SUM($AX136:DW136),DW136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DX136)<0,0,IF(SUM($AX136:DX136)+DX136>$AW136,$AW136-SUM($AX136:DX136),DX136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DY136)<0,0,IF(SUM($AX136:DY136)+DY136>$AW136,$AW136-SUM($AX136:DY136),DY136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:DZ136)<0,0,IF(SUM($AX136:DZ136)+DZ136>$AW136,$AW136-SUM($AX136:DZ136),DZ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EA136)<0,0,IF(SUM($AX136:EA136)+EA136>$AW136,$AW136-SUM($AX136:EA136),EA136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EB136)<0,0,IF(SUM($AX136:EB136)+EB136>$AW136,$AW136-SUM($AX136:EB136),EB136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EC136)<0,0,IF(SUM($AX136:EC136)+EC136>$AW136,$AW136-SUM($AX136:EC136),EC136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:ED136)<0,0,IF(SUM($AX136:ED136)+ED136>$AW136,$AW136-SUM($AX136:ED136),ED136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EE136)<0,0,IF(SUM($AX136:EE136)+EE136>$AW136,$AW136-SUM($AX136:EE136),EE136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EF136)<0,0,IF(SUM($AX136:EF136)+EF136>$AW136,$AW136-SUM($AX136:EF136),EF136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EG136)<0,0,IF(SUM($AX136:EG136)+EG136>$AW136,$AW136-SUM($AX136:EG136),EG136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EH136)<0,0,IF(SUM($AX136:EH136)+EH136>$AW136,$AW136-SUM($AX136:EH136),EH136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EI136)<0,0,IF(SUM($AX136:EI136)+EI136>$AW136,$AW136-SUM($AX136:EI136),EI136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EJ136)<0,0,IF(SUM($AX136:EJ136)+EJ136>$AW136,$AW136-SUM($AX136:EJ136),EJ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EK136)<0,0,IF(SUM($AX136:EK136)+EK136>$AW136,$AW136-SUM($AX136:EK136),EK136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EL136)<0,0,IF(SUM($AX136:EL136)+EL136>$AW136,$AW136-SUM($AX136:EL136),EL136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EM136)<0,0,IF(SUM($AX136:EM136)+EM136>$AW136,$AW136-SUM($AX136:EM136),EM136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EN136)<0,0,IF(SUM($AX136:EN136)+EN136>$AW136,$AW136-SUM($AX136:EN136),EN136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EO136)<0,0,IF(SUM($AX136:EO136)+EO136>$AW136,$AW136-SUM($AX136:EO136),EO136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EP136)<0,0,IF(SUM($AX136:EP136)+EP136>$AW136,$AW136-SUM($AX136:EP136),EP136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:EQ136)<0,0,IF(SUM($AX136:EQ136)+EQ136>$AW136,$AW136-SUM($AX136:EQ136),EQ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:ER136)<0,0,IF(SUM($AX136:ER136)+ER136>$AW136,$AW136-SUM($AX136:ER136),ER136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW136:ES136)<0,0,IF(SUM($AX136:ES136)+ES136>$AW136,$AW136-SUM($AX136:ES136),ES136))","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,3.338255E-4,{"$f":"IF(SUM($M137:M137)+M137>$L26,$L26-SUM($M137:M137),M137)","v":3.338255E-4},{"$f":"IF(SUM($M137:N137)+N137>$L26,$L26-SUM($M137:N137),N137)","v":3.338255E-4},{"$f":"IF(SUM($M137:O137)+O137>$L26,$L26-SUM($M137:O137),O137)","v":3.338255E-4},{"$f":"IF(SUM($M137:P137)+P137>$L26,$L26-SUM($M137:P137),P137)","v":3.338255E-4},{"$f":"IF(SUM($M137:Q137)+Q137>$L26,$L26-SUM($M137:Q137),Q137)","v":3.338255E-4},{"$f":"IF(SUM($M137:R137)+R137>$L26,$L26-SUM($M137:R137),R137)","v":3.338255E-4},{"$f":"IF(SUM($M137:S137)+S137>$L26,$L26-SUM($M137:S137),S137)","v":3.338255E-4},{"$f":"IF(SUM($M137:T137)+T137>$L26,$L26-SUM($M137:T137),T137)","v":3.338255E-4},{"$f":"IF(SUM($M137:U137)+U137>$L26,$L26-SUM($M137:U137),U137)","v":3.338255E-4},{"$f":"IF(SUM($M137:V137)+V137>$L26,$L26-SUM($M137:V137),V137)","v":3.338255E-4},{"$f":"IF(SUM($M137:W137)+W137>$L26,$L26-SUM($M137:W137),W137)","v":3.338255E-4},{"$f":"IF(SUM($M137:X137)+X137>$L26,$L26-SUM($M137:X137),X137)","v":3.338255E-4},{"$f":"IF(SUM($M137:Y137)+Y137>$L26,$L26-SUM($M137:Y137),Y137)","v":3.338255E-4},{"$f":"IF(SUM($M137:Z137)+Z137>$L26,$L26-SUM($M137:Z137),Z137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AA137)+AA137>$L26,$L26-SUM($M137:AA137),AA137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AB137)+AB137>$L26,$L26-SUM($M137:AB137),AB137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AC137)+AC137>$L26,$L26-SUM($M137:AC137),AC137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AD137)+AD137>$L26,$L26-SUM($M137:AD137),AD137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AE137)+AE137>$L26,$L26-SUM($M137:AE137),AE137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AF137)+AF137>$L26,$L26-SUM($M137:AF137),AF137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AG137)+AG137>$L26,$L26-SUM($M137:AG137),AG137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AH137)+AH137>$L26,$L26-SUM($M137:AH137),AH137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AI137)+AI137>$L26,$L26-SUM($M137:AI137),AI137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AJ137)+AJ137>$L26,$L26-SUM($M137:AJ137),AJ137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AK137)+AK137>$L26,$L26-SUM($M137:AK137),AK137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AL137)+AL137>$L26,$L26-SUM($M137:AL137),AL137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AM137)+AM137>$L26,$L26-SUM($M137:AM137),AM137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AN137)+AN137>$L26,$L26-SUM($M137:AN137),AN137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AO137)+AO137>$L26,$L26-SUM($M137:AO137),AO137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AP137)+AP137>$L26,$L26-SUM($M137:AP137),AP137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AQ137)+AQ137>$L26,$L26-SUM($M137:AQ137),AQ137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AR137)+AR137>$L26,$L26-SUM($M137:AR137),AR137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AS137)+AS137>$L26,$L26-SUM($M137:AS137),AS137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AT137)+AT137>$L26,$L26-SUM($M137:AT137),AT137)","v":3.338255E-4},{"$f":"IF(SUM($M137:AU137)+AU137>$L26,$L26-SUM($M137:AU137),AU137)","v":3.338255E-4},2.8041342000000004E-2,1.3353020000000002E-3,{"$f":"IF(SUM($AW137:AX137)<0,0,IF(SUM($AX137:AX137)+AX137>$AW137,$AW137-SUM($AX137:AX137),AX137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:AY137)<0,0,IF(SUM($AX137:AY137)+AY137>$AW137,$AW137-SUM($AX137:AY137),AY137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:AZ137)<0,0,IF(SUM($AX137:AZ137)+AZ137>$AW137,$AW137-SUM($AX137:AZ137),AZ137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BA137)<0,0,IF(SUM($AX137:BA137)+BA137>$AW137,$AW137-SUM($AX137:BA137),BA137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BB137)<0,0,IF(SUM($AX137:BB137)+BB137>$AW137,$AW137-SUM($AX137:BB137),BB137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BC137)<0,0,IF(SUM($AX137:BC137)+BC137>$AW137,$AW137-SUM($AX137:BC137),BC137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BD137)<0,0,IF(SUM($AX137:BD137)+BD137>$AW137,$AW137-SUM($AX137:BD137),BD137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BE137)<0,0,IF(SUM($AX137:BE137)+BE137>$AW137,$AW137-SUM($AX137:BE137),BE137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BF137)<0,0,IF(SUM($AX137:BF137)+BF137>$AW137,$AW137-SUM($AX137:BF137),BF137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BG137)<0,0,IF(SUM($AX137:BG137)+BG137>$AW137,$AW137-SUM($AX137:BG137),BG137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BH137)<0,0,IF(SUM($AX137:BH137)+BH137>$AW137,$AW137-SUM($AX137:BH137),BH137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BI137)<0,0,IF(SUM($AX137:BI137)+BI137>$AW137,$AW137-SUM($AX137:BI137),BI137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BJ137)<0,0,IF(SUM($AX137:BJ137)+BJ137>$AW137,$AW137-SUM($AX137:BJ137),BJ137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BK137)<0,0,IF(SUM($AX137:BK137)+BK137>$AW137,$AW137-SUM($AX137:BK137),BK137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BL137)<0,0,IF(SUM($AX137:BL137)+BL137>$AW137,$AW137-SUM($AX137:BL137),BL137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BM137)<0,0,IF(SUM($AX137:BM137)+BM137>$AW137,$AW137-SUM($AX137:BM137),BM137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BN137)<0,0,IF(SUM($AX137:BN137)+BN137>$AW137,$AW137-SUM($AX137:BN137),BN137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BO137)<0,0,IF(SUM($AX137:BO137)+BO137>$AW137,$AW137-SUM($AX137:BO137),BO137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BP137)<0,0,IF(SUM($AX137:BP137)+BP137>$AW137,$AW137-SUM($AX137:BP137),BP137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BQ137)<0,0,IF(SUM($AX137:BQ137)+BQ137>$AW137,$AW137-SUM($AX137:BQ137),BQ137))","v":1.3353020000000002E-3},{"$f":"IF(SUM($AW137:BR137)<0,0,IF(SUM($AX137:BR137)+BR137>$AW137,$AW137-SUM($AX137:BR137),BR137))","v":0},{"$f":"IF(SUM($AW137:BS137)<0,0,IF(SUM($AX137:BS137)+BS137>$AW137,$AW137-SUM($AX137:BS137),BS137))","v":0},{"$f":"IF(SUM($AW137:BT137)<0,0,IF(SUM($AX137:BT137)+BT137>$AW137,$AW137-SUM($AX137:BT137),BT137))","v":0},{"$f":"IF(SUM($AW137:BU137)<0,0,IF(SUM($AX137:BU137)+BU137>$AW137,$AW137-SUM($AX137:BU137),BU137))","v":0},{"$f":"IF(SUM($AW137:BV137)<0,0,IF(SUM($AX137:BV137)+BV137>$AW137,$AW137-SUM($AX137:BV137),BV137))","v":0},{"$f":"IF(SUM($AW137:BW137)<0,0,IF(SUM($AX137:BW137)+BW137>$AW137,$AW137-SUM($AX137:BW137),BW137))","v":0},{"$f":"IF(SUM($AW137:BX137)<0,0,IF(SUM($AX137:BX137)+BX137>$AW137,$AW137-SUM($AX137:BX137),BX137))","v":0},{"$f":"IF(SUM($AW137:BY137)<0,0,IF(SUM($AX137:BY137)+BY137>$AW137,$AW137-SUM($AX137:BY137),BY137))","v":0},{"$f":"IF(SUM($AW137:BZ137)<0,0,IF(SUM($AX137:BZ137)+BZ137>$AW137,$AW137-SUM($AX137:BZ137),BZ137))","v":0},{"$f":"IF(SUM($AW137:CA137)<0,0,IF(SUM($AX137:CA137)+CA137>$AW137,$AW137-SUM($AX137:CA137),CA137))","v":0},{"$f":"IF(SUM($AW137:CB137)<0,0,IF(SUM($AX137:CB137)+CB137>$AW137,$AW137-SUM($AX137:CB137),CB137))","v":0},{"$f":"IF(SUM($AW137:CC137)<0,0,IF(SUM($AX137:CC137)+CC137>$AW137,$AW137-SUM($AX137:CC137),CC137))","v":0},{"$f":"IF(SUM($AW137:CD137)<0,0,IF(SUM($AX137:CD137)+CD137>$AW137,$AW137-SUM($AX137:CD137),CD137))","v":0},{"$f":"IF(SUM($AW137:CE137)<0,0,IF(SUM($AX137:CE137)+CE137>$AW137,$AW137-SUM($AX137:CE137),CE137))","v":0},{"$f":"IF(SUM($AW137:CF137)<0,0,IF(SUM($AX137:CF137)+CF137>$AW137,$AW137-SUM($AX137:CF137),CF137))","v":0},{"$f":"IF(SUM($AW137:CG137)<0,0,IF(SUM($AX137:CG137)+CG137>$AW137,$AW137-SUM($AX137:CG137),CG137))","v":0},{"$f":"IF(SUM($AW137:CH137)<0,0,IF(SUM($AX137:CH137)+CH137>$AW137,$AW137-SUM($AX137:CH137),CH137))","v":0},{"$f":"IF(SUM($AW137:CI137)<0,0,IF(SUM($AX137:CI137)+CI137>$AW137,$AW137-SUM($AX137:CI137),CI137))","v":0},{"$f":"IF(SUM($AW137:CJ137)<0,0,IF(SUM($AX137:CJ137)+CJ137>$AW137,$AW137-SUM($AX137:CJ137),CJ137))","v":0},{"$f":"IF(SUM($AW137:CK137)<0,0,IF(SUM($AX137:CK137)+CK137>$AW137,$AW137-SUM($AX137:CK137),CK137))","v":0},{"$f":"IF(SUM($AW137:CL137)<0,0,IF(SUM($AX137:CL137)+CL137>$AW137,$AW137-SUM($AX137:CL137),CL137))","v":0},{"$f":"IF(SUM($AW137:CM137)<0,0,IF(SUM($AX137:CM137)+CM137>$AW137,$AW137-SUM($AX137:CM137),CM137))","v":0},{"$f":"IF(SUM($AW137:CN137)<0,0,IF(SUM($AX137:CN137)+CN137>$AW137,$AW137-SUM($AX137:CN137),CN137))","v":0},{"$f":"IF(SUM($AW137:CO137)<0,0,IF(SUM($AX137:CO137)+CO137>$AW137,$AW137-SUM($AX137:CO137),CO137))","v":0},{"$f":"IF(SUM($AW137:CP137)<0,0,IF(SUM($AX137:CP137)+CP137>$AW137,$AW137-SUM($AX137:CP137),CP137))","v":0},{"$f":"IF(SUM($AW137:CQ137)<0,0,IF(SUM($AX137:CQ137)+CQ137>$AW137,$AW137-SUM($AX137:CQ137),CQ137))","v":0},{"$f":"IF(SUM($AW137:CR137)<0,0,IF(SUM($AX137:CR137)+CR137>$AW137,$AW137-SUM($AX137:CR137),CR137))","v":0},{"$f":"IF(SUM($AW137:CS137)<0,0,IF(SUM($AX137:CS137)+CS137>$AW137,$AW137-SUM($AX137:CS137),CS137))","v":0},{"$f":"IF(SUM($AW137:CT137)<0,0,IF(SUM($AX137:CT137)+CT137>$AW137,$AW137-SUM($AX137:CT137),CT137))","v":0},{"$f":"IF(SUM($AW137:CU137)<0,0,IF(SUM($AX137:CU137)+CU137>$AW137,$AW137-SUM($AX137:CU137),CU137))","v":0},{"$f":"IF(SUM($AW137:CV137)<0,0,IF(SUM($AX137:CV137)+CV137>$AW137,$AW137-SUM($AX137:CV137),CV137))","v":0},{"$f":"IF(SUM($AW137:CW137)<0,0,IF(SUM($AX137:CW137)+CW137>$AW137,$AW137-SUM($AX137:CW137),CW137))","v":0},{"$f":"IF(SUM($AW137:CX137)<0,0,IF(SUM($AX137:CX137)+CX137>$AW137,$AW137-SUM($AX137:CX137),CX137))","v":0},{"$f":"IF(SUM($AW137:CY137)<0,0,IF(SUM($AX137:CY137)+CY137>$AW137,$AW137-SUM($AX137:CY137),CY137))","v":0},{"$f":"IF(SUM($AW137:CZ137)<0,0,IF(SUM($AX137:CZ137)+CZ137>$AW137,$AW137-SUM($AX137:CZ137),CZ137))","v":0},{"$f":"IF(SUM($AW137:DA137)<0,0,IF(SUM($AX137:DA137)+DA137>$AW137,$AW137-SUM($AX137:DA137),DA137))","v":0},{"$f":"IF(SUM($AW137:DB137)<0,0,IF(SUM($AX137:DB137)+DB137>$AW137,$AW137-SUM($AX137:DB137),DB137))","v":0},{"$f":"IF(SUM($AW137:DC137)<0,0,IF(SUM($AX137:DC137)+DC137>$AW137,$AW137-SUM($AX137:DC137),DC137))","v":0},{"$f":"IF(SUM($AW137:DD137)<0,0,IF(SUM($AX137:DD137)+DD137>$AW137,$AW137-SUM($AX137:DD137),DD137))","v":0},{"$f":"IF(SUM($AW137:DE137)<0,0,IF(SUM($AX137:DE137)+DE137>$AW137,$AW137-SUM($AX137:DE137),DE137))","v":0},{"$f":"IF(SUM($AW137:DF137)<0,0,IF(SUM($AX137:DF137)+DF137>$AW137,$AW137-SUM($AX137:DF137),DF137))","v":0},{"$f":"IF(SUM($AW137:DG137)<0,0,IF(SUM($AX137:DG137)+DG137>$AW137,$AW137-SUM($AX137:DG137),DG137))","v":0},{"$f":"IF(SUM($AW137:DH137)<0,0,IF(SUM($AX137:DH137)+DH137>$AW137,$AW137-SUM($AX137:DH137),DH137))","v":0},{"$f":"IF(SUM($AW137:DI137)<0,0,IF(SUM($AX137:DI137)+DI137>$AW137,$AW137-SUM($AX137:DI137),DI137))","v":0},{"$f":"IF(SUM($AW137:DJ137)<0,0,IF(SUM($AX137:DJ137)+DJ137>$AW137,$AW137-SUM($AX137:DJ137),DJ137))","v":0},{"$f":"IF(SUM($AW137:DK137)<0,0,IF(SUM($AX137:DK137)+DK137>$AW137,$AW137-SUM($AX137:DK137),DK137))","v":0},{"$f":"IF(SUM($AW137:DL137)<0,0,IF(SUM($AX137:DL137)+DL137>$AW137,$AW137-SUM($AX137:DL137),DL137))","v":0},{"$f":"IF(SUM($AW137:DM137)<0,0,IF(SUM($AX137:DM137)+DM137>$AW137,$AW137-SUM($AX137:DM137),DM137))","v":0},{"$f":"IF(SUM($AW137:DN137)<0,0,IF(SUM($AX137:DN137)+DN137>$AW137,$AW137-SUM($AX137:DN137),DN137))","v":0},{"$f":"IF(SUM($AW137:DO137)<0,0,IF(SUM($AX137:DO137)+DO137>$AW137,$AW137-SUM($AX137:DO137),DO137))","v":0},{"$f":"IF(SUM($AW137:DP137)<0,0,IF(SUM($AX137:DP137)+DP137>$AW137,$AW137-SUM($AX137:DP137),DP137))","v":0},{"$f":"IF(SUM($AW137:DQ137)<0,0,IF(SUM($AX137:DQ137)+DQ137>$AW137,$AW137-SUM($AX137:DQ137),DQ137))","v":0},{"$f":"IF(SUM($AW137:DR137)<0,0,IF(SUM($AX137:DR137)+DR137>$AW137,$AW137-SUM($AX137:DR137),DR137))","v":0},{"$f":"IF(SUM($AW137:DS137)<0,0,IF(SUM($AX137:DS137)+DS137>$AW137,$AW137-SUM($AX137:DS137),DS137))","v":0},{"$f":"IF(SUM($AW137:DT137)<0,0,IF(SUM($AX137:DT137)+DT137>$AW137,$AW137-SUM($AX137:DT137),DT137))","v":0},{"$f":"IF(SUM($AW137:DU137)<0,0,IF(SUM($AX137:DU137)+DU137>$AW137,$AW137-SUM($AX137:DU137),DU137))","v":0},{"$f":"IF(SUM($AW137:DV137)<0,0,IF(SUM($AX137:DV137)+DV137>$AW137,$AW137-SUM($AX137:DV137),DV137))","v":0},{"$f":"IF(SUM($AW137:DW137)<0,0,IF(SUM($AX137:DW137)+DW137>$AW137,$AW137-SUM($AX137:DW137),DW137))","v":0},{"$f":"IF(SUM($AW137:DX137)<0,0,IF(SUM($AX137:DX137)+DX137>$AW137,$AW137-SUM($AX137:DX137),DX137))","v":0},{"$f":"IF(SUM($AW137:DY137)<0,0,IF(SUM($AX137:DY137)+DY137>$AW137,$AW137-SUM($AX137:DY137),DY137))","v":0},{"$f":"IF(SUM($AW137:DZ137)<0,0,IF(SUM($AX137:DZ137)+DZ137>$AW137,$AW137-SUM($AX137:DZ137),DZ137))","v":0},{"$f":"IF(SUM($AW137:EA137)<0,0,IF(SUM($AX137:EA137)+EA137>$AW137,$AW137-SUM($AX137:EA137),EA137))","v":0},{"$f":"IF(SUM($AW137:EB137)<0,0,IF(SUM($AX137:EB137)+EB137>$AW137,$AW137-SUM($AX137:EB137),EB137))","v":0},{"$f":"IF(SUM($AW137:EC137)<0,0,IF(SUM($AX137:EC137)+EC137>$AW137,$AW137-SUM($AX137:EC137),EC137))","v":0},{"$f":"IF(SUM($AW137:ED137)<0,0,IF(SUM($AX137:ED137)+ED137>$AW137,$AW137-SUM($AX137:ED137),ED137))","v":0},{"$f":"IF(SUM($AW137:EE137)<0,0,IF(SUM($AX137:EE137)+EE137>$AW137,$AW137-SUM($AX137:EE137),EE137))","v":0},{"$f":"IF(SUM($AW137:EF137)<0,0,IF(SUM($AX137:EF137)+EF137>$AW137,$AW137-SUM($AX137:EF137),EF137))","v":0},{"$f":"IF(SUM($AW137:EG137)<0,0,IF(SUM($AX137:EG137)+EG137>$AW137,$AW137-SUM($AX137:EG137),EG137))","v":0},{"$f":"IF(SUM($AW137:EH137)<0,0,IF(SUM($AX137:EH137)+EH137>$AW137,$AW137-SUM($AX137:EH137),EH137))","v":0},{"$f":"IF(SUM($AW137:EI137)<0,0,IF(SUM($AX137:EI137)+EI137>$AW137,$AW137-SUM($AX137:EI137),EI137))","v":0},{"$f":"IF(SUM($AW137:EJ137)<0,0,IF(SUM($AX137:EJ137)+EJ137>$AW137,$AW137-SUM($AX137:EJ137),EJ137))","v":0},{"$f":"IF(SUM($AW137:EK137)<0,0,IF(SUM($AX137:EK137)+EK137>$AW137,$AW137-SUM($AX137:EK137),EK137))","v":0},{"$f":"IF(SUM($AW137:EL137)<0,0,IF(SUM($AX137:EL137)+EL137>$AW137,$AW137-SUM($AX137:EL137),EL137))","v":0},{"$f":"IF(SUM($AW137:EM137)<0,0,IF(SUM($AX137:EM137)+EM137>$AW137,$AW137-SUM($AX137:EM137),EM137))","v":0},{"$f":"IF(SUM($AW137:EN137)<0,0,IF(SUM($AX137:EN137)+EN137>$AW137,$AW137-SUM($AX137:EN137),EN137))","v":0},{"$f":"IF(SUM($AW137:EO137)<0,0,IF(SUM($AX137:EO137)+EO137>$AW137,$AW137-SUM($AX137:EO137),EO137))","v":0},{"$f":"IF(SUM($AW137:EP137)<0,0,IF(SUM($AX137:EP137)+EP137>$AW137,$AW137-SUM($AX137:EP137),EP137))","v":0},{"$f":"IF(SUM($AW137:EQ137)<0,0,IF(SUM($AX137:EQ137)+EQ137>$AW137,$AW137-SUM($AX137:EQ137),EQ137))","v":0},{"$f":"IF(SUM($AW137:ER137)<0,0,IF(SUM($AX137:ER137)+ER137>$AW137,$AW137-SUM($AX137:ER137),ER137))","v":0},{"$f":"IF(SUM($AW137:ES137)<0,0,IF(SUM($AX137:ES137)+ES137>$AW137,$AW137-SUM($AX137:ES137),ES137))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,1.1641858333333333E-4,{"$f":"IF(SUM($M138:M138)+M138>$L27,$L27-SUM($M138:M138),M138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:N138)+N138>$L27,$L27-SUM($M138:N138),N138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:O138)+O138>$L27,$L27-SUM($M138:O138),O138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:P138)+P138>$L27,$L27-SUM($M138:P138),P138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:Q138)+Q138>$L27,$L27-SUM($M138:Q138),Q138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:R138)+R138>$L27,$L27-SUM($M138:R138),R138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:S138)+S138>$L27,$L27-SUM($M138:S138),S138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:T138)+T138>$L27,$L27-SUM($M138:T138),T138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:U138)+U138>$L27,$L27-SUM($M138:U138),U138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:V138)+V138>$L27,$L27-SUM($M138:V138),V138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:W138)+W138>$L27,$L27-SUM($M138:W138),W138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:X138)+X138>$L27,$L27-SUM($M138:X138),X138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:Y138)+Y138>$L27,$L27-SUM($M138:Y138),Y138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:Z138)+Z138>$L27,$L27-SUM($M138:Z138),Z138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AA138)+AA138>$L27,$L27-SUM($M138:AA138),AA138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AB138)+AB138>$L27,$L27-SUM($M138:AB138),AB138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AC138)+AC138>$L27,$L27-SUM($M138:AC138),AC138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AD138)+AD138>$L27,$L27-SUM($M138:AD138),AD138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AE138)+AE138>$L27,$L27-SUM($M138:AE138),AE138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AF138)+AF138>$L27,$L27-SUM($M138:AF138),AF138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AG138)+AG138>$L27,$L27-SUM($M138:AG138),AG138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AH138)+AH138>$L27,$L27-SUM($M138:AH138),AH138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AI138)+AI138>$L27,$L27-SUM($M138:AI138),AI138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AJ138)+AJ138>$L27,$L27-SUM($M138:AJ138),AJ138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AK138)+AK138>$L27,$L27-SUM($M138:AK138),AK138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AL138)+AL138>$L27,$L27-SUM($M138:AL138),AL138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AM138)+AM138>$L27,$L27-SUM($M138:AM138),AM138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AN138)+AN138>$L27,$L27-SUM($M138:AN138),AN138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AO138)+AO138>$L27,$L27-SUM($M138:AO138),AO138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AP138)+AP138>$L27,$L27-SUM($M138:AP138),AP138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AQ138)+AQ138>$L27,$L27-SUM($M138:AQ138),AQ138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AR138)+AR138>$L27,$L27-SUM($M138:AR138),AR138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AS138)+AS138>$L27,$L27-SUM($M138:AS138),AS138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AT138)+AT138>$L27,$L27-SUM($M138:AT138),AT138)","v":1.1641858333333333E-4},{"$f":"IF(SUM($M138:AU138)+AU138>$L27,$L27-SUM($M138:AU138),AU138)","v":1.1641858333333333E-4},2.7940459999999962E-3,4.6567433333333268E-4,{"$f":"IF(SUM($AW138:AX138)<0,0,IF(SUM($AX138:AX138)+AX138>$AW138,$AW138-SUM($AX138:AX138),AX138))","v":4.6567433333333268E-4},{"$f":"IF(SUM($AW138:AY138)<0,0,IF(SUM($AX138:AY138)+AY138>$AW138,$AW138-SUM($AX138:AY138),AY138))","v":4.6567433333333268E-4},{"$f":"IF(SUM($AW138:AZ138)<0,0,IF(SUM($AX138:AZ138)+AZ138>$AW138,$AW138-SUM($AX138:AZ138),AZ138))","v":4.6567433333333268E-4},{"$f":"IF(SUM($AW138:BA138)<0,0,IF(SUM($AX138:BA138)+BA138>$AW138,$AW138-SUM($AX138:BA138),BA138))","v":4.6567433333333268E-4},{"$f":"IF(SUM($AW138:BB138)<0,0,IF(SUM($AX138:BB138)+BB138>$AW138,$AW138-SUM($AX138:BB138),BB138))","v":4.6567433333333268E-4},{"$f":"IF(SUM($AW138:BC138)<0,0,IF(SUM($AX138:BC138)+BC138>$AW138,$AW138-SUM($AX138:BC138),BC138))","v":0},{"$f":"IF(SUM($AW138:BD138)<0,0,IF(SUM($AX138:BD138)+BD138>$AW138,$AW138-SUM($AX138:BD138),BD138))","v":0},{"$f":"IF(SUM($AW138:BE138)<0,0,IF(SUM($AX138:BE138)+BE138>$AW138,$AW138-SUM($AX138:BE138),BE138))","v":0},{"$f":"IF(SUM($AW138:BF138)<0,0,IF(SUM($AX138:BF138)+BF138>$AW138,$AW138-SUM($AX138:BF138),BF138))","v":0},{"$f":"IF(SUM($AW138:BG138)<0,0,IF(SUM($AX138:BG138)+BG138>$AW138,$AW138-SUM($AX138:BG138),BG138))","v":0},{"$f":"IF(SUM($AW138:BH138)<0,0,IF(SUM($AX138:BH138)+BH138>$AW138,$AW138-SUM($AX138:BH138),BH138))","v":0},{"$f":"IF(SUM($AW138:BI138)<0,0,IF(SUM($AX138:BI138)+BI138>$AW138,$AW138-SUM($AX138:BI138),BI138))","v":0},{"$f":"IF(SUM($AW138:BJ138)<0,0,IF(SUM($AX138:BJ138)+BJ138>$AW138,$AW138-SUM($AX138:BJ138),BJ138))","v":0},{"$f":"IF(SUM($AW138:BK138)<0,0,IF(SUM($AX138:BK138)+BK138>$AW138,$AW138-SUM($AX138:BK138),BK138))","v":0},{"$f":"IF(SUM($AW138:BL138)<0,0,IF(SUM($AX138:BL138)+BL138>$AW138,$AW138-SUM($AX138:BL138),BL138))","v":0},{"$f":"IF(SUM($AW138:BM138)<0,0,IF(SUM($AX138:BM138)+BM138>$AW138,$AW138-SUM($AX138:BM138),BM138))","v":0},{"$f":"IF(SUM($AW138:BN138)<0,0,IF(SUM($AX138:BN138)+BN138>$AW138,$AW138-SUM($AX138:BN138),BN138))","v":0},{"$f":"IF(SUM($AW138:BO138)<0,0,IF(SUM($AX138:BO138)+BO138>$AW138,$AW138-SUM($AX138:BO138),BO138))","v":0},{"$f":"IF(SUM($AW138:BP138)<0,0,IF(SUM($AX138:BP138)+BP138>$AW138,$AW138-SUM($AX138:BP138),BP138))","v":0},{"$f":"IF(SUM($AW138:BQ138)<0,0,IF(SUM($AX138:BQ138)+BQ138>$AW138,$AW138-SUM($AX138:BQ138),BQ138))","v":0},{"$f":"IF(SUM($AW138:BR138)<0,0,IF(SUM($AX138:BR138)+BR138>$AW138,$AW138-SUM($AX138:BR138),BR138))","v":0},{"$f":"IF(SUM($AW138:BS138)<0,0,IF(SUM($AX138:BS138)+BS138>$AW138,$AW138-SUM($AX138:BS138),BS138))","v":0},{"$f":"IF(SUM($AW138:BT138)<0,0,IF(SUM($AX138:BT138)+BT138>$AW138,$AW138-SUM($AX138:BT138),BT138))","v":0},{"$f":"IF(SUM($AW138:BU138)<0,0,IF(SUM($AX138:BU138)+BU138>$AW138,$AW138-SUM($AX138:BU138),BU138))","v":0},{"$f":"IF(SUM($AW138:BV138)<0,0,IF(SUM($AX138:BV138)+BV138>$AW138,$AW138-SUM($AX138:BV138),BV138))","v":0},{"$f":"IF(SUM($AW138:BW138)<0,0,IF(SUM($AX138:BW138)+BW138>$AW138,$AW138-SUM($AX138:BW138),BW138))","v":0},{"$f":"IF(SUM($AW138:BX138)<0,0,IF(SUM($AX138:BX138)+BX138>$AW138,$AW138-SUM($AX138:BX138),BX138))","v":0},{"$f":"IF(SUM($AW138:BY138)<0,0,IF(SUM($AX138:BY138)+BY138>$AW138,$AW138-SUM($AX138:BY138),BY138))","v":0},{"$f":"IF(SUM($AW138:BZ138)<0,0,IF(SUM($AX138:BZ138)+BZ138>$AW138,$AW138-SUM($AX138:BZ138),BZ138))","v":0},{"$f":"IF(SUM($AW138:CA138)<0,0,IF(SUM($AX138:CA138)+CA138>$AW138,$AW138-SUM($AX138:CA138),CA138))","v":0},{"$f":"IF(SUM($AW138:CB138)<0,0,IF(SUM($AX138:CB138)+CB138>$AW138,$AW138-SUM($AX138:CB138),CB138))","v":0},{"$f":"IF(SUM($AW138:CC138)<0,0,IF(SUM($AX138:CC138)+CC138>$AW138,$AW138-SUM($AX138:CC138),CC138))","v":0},{"$f":"IF(SUM($AW138:CD138)<0,0,IF(SUM($AX138:CD138)+CD138>$AW138,$AW138-SUM($AX138:CD138),CD138))","v":0},{"$f":"IF(SUM($AW138:CE138)<0,0,IF(SUM($AX138:CE138)+CE138>$AW138,$AW138-SUM($AX138:CE138),CE138))","v":0},{"$f":"IF(SUM($AW138:CF138)<0,0,IF(SUM($AX138:CF138)+CF138>$AW138,$AW138-SUM($AX138:CF138),CF138))","v":0},{"$f":"IF(SUM($AW138:CG138)<0,0,IF(SUM($AX138:CG138)+CG138>$AW138,$AW138-SUM($AX138:CG138),CG138))","v":0},{"$f":"IF(SUM($AW138:CH138)<0,0,IF(SUM($AX138:CH138)+CH138>$AW138,$AW138-SUM($AX138:CH138),CH138))","v":0},{"$f":"IF(SUM($AW138:CI138)<0,0,IF(SUM($AX138:CI138)+CI138>$AW138,$AW138-SUM($AX138:CI138),CI138))","v":0},{"$f":"IF(SUM($AW138:CJ138)<0,0,IF(SUM($AX138:CJ138)+CJ138>$AW138,$AW138-SUM($AX138:CJ138),CJ138))","v":0},{"$f":"IF(SUM($AW138:CK138)<0,0,IF(SUM($AX138:CK138)+CK138>$AW138,$AW138-SUM($AX138:CK138),CK138))","v":0},{"$f":"IF(SUM($AW138:CL138)<0,0,IF(SUM($AX138:CL138)+CL138>$AW138,$AW138-SUM($AX138:CL138),CL138))","v":0},{"$f":"IF(SUM($AW138:CM138)<0,0,IF(SUM($AX138:CM138)+CM138>$AW138,$AW138-SUM($AX138:CM138),CM138))","v":0},{"$f":"IF(SUM($AW138:CN138)<0,0,IF(SUM($AX138:CN138)+CN138>$AW138,$AW138-SUM($AX138:CN138),CN138))","v":0},{"$f":"IF(SUM($AW138:CO138)<0,0,IF(SUM($AX138:CO138)+CO138>$AW138,$AW138-SUM($AX138:CO138),CO138))","v":0},{"$f":"IF(SUM($AW138:CP138)<0,0,IF(SUM($AX138:CP138)+CP138>$AW138,$AW138-SUM($AX138:CP138),CP138))","v":0},{"$f":"IF(SUM($AW138:CQ138)<0,0,IF(SUM($AX138:CQ138)+CQ138>$AW138,$AW138-SUM($AX138:CQ138),CQ138))","v":0},{"$f":"IF(SUM($AW138:CR138)<0,0,IF(SUM($AX138:CR138)+CR138>$AW138,$AW138-SUM($AX138:CR138),CR138))","v":0},{"$f":"IF(SUM($AW138:CS138)<0,0,IF(SUM($AX138:CS138)+CS138>$AW138,$AW138-SUM($AX138:CS138),CS138))","v":0},{"$f":"IF(SUM($AW138:CT138)<0,0,IF(SUM($AX138:CT138)+CT138>$AW138,$AW138-SUM($AX138:CT138),CT138))","v":0},{"$f":"IF(SUM($AW138:CU138)<0,0,IF(SUM($AX138:CU138)+CU138>$AW138,$AW138-SUM($AX138:CU138),CU138))","v":0},{"$f":"IF(SUM($AW138:CV138)<0,0,IF(SUM($AX138:CV138)+CV138>$AW138,$AW138-SUM($AX138:CV138),CV138))","v":0},{"$f":"IF(SUM($AW138:CW138)<0,0,IF(SUM($AX138:CW138)+CW138>$AW138,$AW138-SUM($AX138:CW138),CW138))","v":0},{"$f":"IF(SUM($AW138:CX138)<0,0,IF(SUM($AX138:CX138)+CX138>$AW138,$AW138-SUM($AX138:CX138),CX138))","v":0},{"$f":"IF(SUM($AW138:CY138)<0,0,IF(SUM($AX138:CY138)+CY138>$AW138,$AW138-SUM($AX138:CY138),CY138))","v":0},{"$f":"IF(SUM($AW138:CZ138)<0,0,IF(SUM($AX138:CZ138)+CZ138>$AW138,$AW138-SUM($AX138:CZ138),CZ138))","v":0},{"$f":"IF(SUM($AW138:DA138)<0,0,IF(SUM($AX138:DA138)+DA138>$AW138,$AW138-SUM($AX138:DA138),DA138))","v":0},{"$f":"IF(SUM($AW138:DB138)<0,0,IF(SUM($AX138:DB138)+DB138>$AW138,$AW138-SUM($AX138:DB138),DB138))","v":0},{"$f":"IF(SUM($AW138:DC138)<0,0,IF(SUM($AX138:DC138)+DC138>$AW138,$AW138-SUM($AX138:DC138),DC138))","v":0},{"$f":"IF(SUM($AW138:DD138)<0,0,IF(SUM($AX138:DD138)+DD138>$AW138,$AW138-SUM($AX138:DD138),DD138))","v":0},{"$f":"IF(SUM($AW138:DE138)<0,0,IF(SUM($AX138:DE138)+DE138>$AW138,$AW138-SUM($AX138:DE138),DE138))","v":0},{"$f":"IF(SUM($AW138:DF138)<0,0,IF(SUM($AX138:DF138)+DF138>$AW138,$AW138-SUM($AX138:DF138),DF138))","v":0},{"$f":"IF(SUM($AW138:DG138)<0,0,IF(SUM($AX138:DG138)+DG138>$AW138,$AW138-SUM($AX138:DG138),DG138))","v":0},{"$f":"IF(SUM($AW138:DH138)<0,0,IF(SUM($AX138:DH138)+DH138>$AW138,$AW138-SUM($AX138:DH138),DH138))","v":0},{"$f":"IF(SUM($AW138:DI138)<0,0,IF(SUM($AX138:DI138)+DI138>$AW138,$AW138-SUM($AX138:DI138),DI138))","v":0},{"$f":"IF(SUM($AW138:DJ138)<0,0,IF(SUM($AX138:DJ138)+DJ138>$AW138,$AW138-SUM($AX138:DJ138),DJ138))","v":0},{"$f":"IF(SUM($AW138:DK138)<0,0,IF(SUM($AX138:DK138)+DK138>$AW138,$AW138-SUM($AX138:DK138),DK138))","v":0},{"$f":"IF(SUM($AW138:DL138)<0,0,IF(SUM($AX138:DL138)+DL138>$AW138,$AW138-SUM($AX138:DL138),DL138))","v":0},{"$f":"IF(SUM($AW138:DM138)<0,0,IF(SUM($AX138:DM138)+DM138>$AW138,$AW138-SUM($AX138:DM138),DM138))","v":0},{"$f":"IF(SUM($AW138:DN138)<0,0,IF(SUM($AX138:DN138)+DN138>$AW138,$AW138-SUM($AX138:DN138),DN138))","v":0},{"$f":"IF(SUM($AW138:DO138)<0,0,IF(SUM($AX138:DO138)+DO138>$AW138,$AW138-SUM($AX138:DO138),DO138))","v":0},{"$f":"IF(SUM($AW138:DP138)<0,0,IF(SUM($AX138:DP138)+DP138>$AW138,$AW138-SUM($AX138:DP138),DP138))","v":0},{"$f":"IF(SUM($AW138:DQ138)<0,0,IF(SUM($AX138:DQ138)+DQ138>$AW138,$AW138-SUM($AX138:DQ138),DQ138))","v":0},{"$f":"IF(SUM($AW138:DR138)<0,0,IF(SUM($AX138:DR138)+DR138>$AW138,$AW138-SUM($AX138:DR138),DR138))","v":0},{"$f":"IF(SUM($AW138:DS138)<0,0,IF(SUM($AX138:DS138)+DS138>$AW138,$AW138-SUM($AX138:DS138),DS138))","v":0},{"$f":"IF(SUM($AW138:DT138)<0,0,IF(SUM($AX138:DT138)+DT138>$AW138,$AW138-SUM($AX138:DT138),DT138))","v":0},{"$f":"IF(SUM($AW138:DU138)<0,0,IF(SUM($AX138:DU138)+DU138>$AW138,$AW138-SUM($AX138:DU138),DU138))","v":0},{"$f":"IF(SUM($AW138:DV138)<0,0,IF(SUM($AX138:DV138)+DV138>$AW138,$AW138-SUM($AX138:DV138),DV138))","v":0},{"$f":"IF(SUM($AW138:DW138)<0,0,IF(SUM($AX138:DW138)+DW138>$AW138,$AW138-SUM($AX138:DW138),DW138))","v":0},{"$f":"IF(SUM($AW138:DX138)<0,0,IF(SUM($AX138:DX138)+DX138>$AW138,$AW138-SUM($AX138:DX138),DX138))","v":0},{"$f":"IF(SUM($AW138:DY138)<0,0,IF(SUM($AX138:DY138)+DY138>$AW138,$AW138-SUM($AX138:DY138),DY138))","v":0},{"$f":"IF(SUM($AW138:DZ138)<0,0,IF(SUM($AX138:DZ138)+DZ138>$AW138,$AW138-SUM($AX138:DZ138),DZ138))","v":0},{"$f":"IF(SUM($AW138:EA138)<0,0,IF(SUM($AX138:EA138)+EA138>$AW138,$AW138-SUM($AX138:EA138),EA138))","v":0},{"$f":"IF(SUM($AW138:EB138)<0,0,IF(SUM($AX138:EB138)+EB138>$AW138,$AW138-SUM($AX138:EB138),EB138))","v":0},{"$f":"IF(SUM($AW138:EC138)<0,0,IF(SUM($AX138:EC138)+EC138>$AW138,$AW138-SUM($AX138:EC138),EC138))","v":0},{"$f":"IF(SUM($AW138:ED138)<0,0,IF(SUM($AX138:ED138)+ED138>$AW138,$AW138-SUM($AX138:ED138),ED138))","v":0},{"$f":"IF(SUM($AW138:EE138)<0,0,IF(SUM($AX138:EE138)+EE138>$AW138,$AW138-SUM($AX138:EE138),EE138))","v":0},{"$f":"IF(SUM($AW138:EF138)<0,0,IF(SUM($AX138:EF138)+EF138>$AW138,$AW138-SUM($AX138:EF138),EF138))","v":0},{"$f":"IF(SUM($AW138:EG138)<0,0,IF(SUM($AX138:EG138)+EG138>$AW138,$AW138-SUM($AX138:EG138),EG138))","v":0},{"$f":"IF(SUM($AW138:EH138)<0,0,IF(SUM($AX138:EH138)+EH138>$AW138,$AW138-SUM($AX138:EH138),EH138))","v":0},{"$f":"IF(SUM($AW138:EI138)<0,0,IF(SUM($AX138:EI138)+EI138>$AW138,$AW138-SUM($AX138:EI138),EI138))","v":0},{"$f":"IF(SUM($AW138:EJ138)<0,0,IF(SUM($AX138:EJ138)+EJ138>$AW138,$AW138-SUM($AX138:EJ138),EJ138))","v":0},{"$f":"IF(SUM($AW138:EK138)<0,0,IF(SUM($AX138:EK138)+EK138>$AW138,$AW138-SUM($AX138:EK138),EK138))","v":0},{"$f":"IF(SUM($AW138:EL138)<0,0,IF(SUM($AX138:EL138)+EL138>$AW138,$AW138-SUM($AX138:EL138),EL138))","v":0},{"$f":"IF(SUM($AW138:EM138)<0,0,IF(SUM($AX138:EM138)+EM138>$AW138,$AW138-SUM($AX138:EM138),EM138))","v":0},{"$f":"IF(SUM($AW138:EN138)<0,0,IF(SUM($AX138:EN138)+EN138>$AW138,$AW138-SUM($AX138:EN138),EN138))","v":0},{"$f":"IF(SUM($AW138:EO138)<0,0,IF(SUM($AX138:EO138)+EO138>$AW138,$AW138-SUM($AX138:EO138),EO138))","v":0},{"$f":"IF(SUM($AW138:EP138)<0,0,IF(SUM($AX138:EP138)+EP138>$AW138,$AW138-SUM($AX138:EP138),EP138))","v":0},{"$f":"IF(SUM($AW138:EQ138)<0,0,IF(SUM($AX138:EQ138)+EQ138>$AW138,$AW138-SUM($AX138:EQ138),EQ138))","v":0},{"$f":"IF(SUM($AW138:ER138)<0,0,IF(SUM($AX138:ER138)+ER138>$AW138,$AW138-SUM($AX138:ER138),ER138))","v":0},{"$f":"IF(SUM($AW138:ES138)<0,0,IF(SUM($AX138:ES138)+ES138>$AW138,$AW138-SUM($AX138:ES138),ES138))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,0,{"$f":"IF(SUM($M139:M139)+M139>$L28,$L28-SUM($M139:M139),M139)","v":0},{"$f":"IF(SUM($M139:N139)+N139>$L28,$L28-SUM($M139:N139),N139)","v":0},{"$f":"IF(SUM($M139:O139)+O139>$L28,$L28-SUM($M139:O139),O139)","v":0},{"$f":"IF(SUM($M139:P139)+P139>$L28,$L28-SUM($M139:P139),P139)","v":0},{"$f":"IF(SUM($M139:Q139)+Q139>$L28,$L28-SUM($M139:Q139),Q139)","v":0},{"$f":"IF(SUM($M139:R139)+R139>$L28,$L28-SUM($M139:R139),R139)","v":0},{"$f":"IF(SUM($M139:S139)+S139>$L28,$L28-SUM($M139:S139),S139)","v":0},{"$f":"IF(SUM($M139:T139)+T139>$L28,$L28-SUM($M139:T139),T139)","v":0},{"$f":"IF(SUM($M139:U139)+U139>$L28,$L28-SUM($M139:U139),U139)","v":0},{"$f":"IF(SUM($M139:V139)+V139>$L28,$L28-SUM($M139:V139),V139)","v":0},{"$f":"IF(SUM($M139:W139)+W139>$L28,$L28-SUM($M139:W139),W139)","v":0},{"$f":"IF(SUM($M139:X139)+X139>$L28,$L28-SUM($M139:X139),X139)","v":0},{"$f":"IF(SUM($M139:Y139)+Y139>$L28,$L28-SUM($M139:Y139),Y139)","v":0},{"$f":"IF(SUM($M139:Z139)+Z139>$L28,$L28-SUM($M139:Z139),Z139)","v":0},{"$f":"IF(SUM($M139:AA139)+AA139>$L28,$L28-SUM($M139:AA139),AA139)","v":0},{"$f":"IF(SUM($M139:AB139)+AB139>$L28,$L28-SUM($M139:AB139),AB139)","v":0},{"$f":"IF(SUM($M139:AC139)+AC139>$L28,$L28-SUM($M139:AC139),AC139)","v":0},{"$f":"IF(SUM($M139:AD139)+AD139>$L28,$L28-SUM($M139:AD139),AD139)","v":0},{"$f":"IF(SUM($M139:AE139)+AE139>$L28,$L28-SUM($M139:AE139),AE139)","v":0},{"$f":"IF(SUM($M139:AF139)+AF139>$L28,$L28-SUM($M139:AF139),AF139)","v":0},{"$f":"IF(SUM($M139:AG139)+AG139>$L28,$L28-SUM($M139:AG139),AG139)","v":0},{"$f":"IF(SUM($M139:AH139)+AH139>$L28,$L28-SUM($M139:AH139),AH139)","v":0},{"$f":"IF(SUM($M139:AI139)+AI139>$L28,$L28-SUM($M139:AI139),AI139)","v":0},{"$f":"IF(SUM($M139:AJ139)+AJ139>$L28,$L28-SUM($M139:AJ139),AJ139)","v":0},{"$f":"IF(SUM($M139:AK139)+AK139>$L28,$L28-SUM($M139:AK139),AK139)","v":0},{"$f":"IF(SUM($M139:AL139)+AL139>$L28,$L28-SUM($M139:AL139),AL139)","v":0},{"$f":"IF(SUM($M139:AM139)+AM139>$L28,$L28-SUM($M139:AM139),AM139)","v":0},{"$f":"IF(SUM($M139:AN139)+AN139>$L28,$L28-SUM($M139:AN139),AN139)","v":0},{"$f":"IF(SUM($M139:AO139)+AO139>$L28,$L28-SUM($M139:AO139),AO139)","v":0},{"$f":"IF(SUM($M139:AP139)+AP139>$L28,$L28-SUM($M139:AP139),AP139)","v":0},{"$f":"IF(SUM($M139:AQ139)+AQ139>$L28,$L28-SUM($M139:AQ139),AQ139)","v":0},{"$f":"IF(SUM($M139:AR139)+AR139>$L28,$L28-SUM($M139:AR139),AR139)","v":0},{"$f":"IF(SUM($M139:AS139)+AS139>$L28,$L28-SUM($M139:AS139),AS139)","v":0},{"$f":"IF(SUM($M139:AT139)+AT139>$L28,$L28-SUM($M139:AT139),AT139)","v":0},{"$f":"IF(SUM($M139:AU139)+AU139>$L28,$L28-SUM($M139:AU139),AU139)","v":0},0,0,{"$f":"IF(SUM($AW139:AX139)<0,0,IF(SUM($AX139:AX139)+AX139>$AW139,$AW139-SUM($AX139:AX139),AX139))","v":0},{"$f":"IF(SUM($AW139:AY139)<0,0,IF(SUM($AX139:AY139)+AY139>$AW139,$AW139-SUM($AX139:AY139),AY139))","v":0},{"$f":"IF(SUM($AW139:AZ139)<0,0,IF(SUM($AX139:AZ139)+AZ139>$AW139,$AW139-SUM($AX139:AZ139),AZ139))","v":0},{"$f":"IF(SUM($AW139:BA139)<0,0,IF(SUM($AX139:BA139)+BA139>$AW139,$AW139-SUM($AX139:BA139),BA139))","v":0},{"$f":"IF(SUM($AW139:BB139)<0,0,IF(SUM($AX139:BB139)+BB139>$AW139,$AW139-SUM($AX139:BB139),BB139))","v":0},{"$f":"IF(SUM($AW139:BC139)<0,0,IF(SUM($AX139:BC139)+BC139>$AW139,$AW139-SUM($AX139:BC139),BC139))","v":0},{"$f":"IF(SUM($AW139:BD139)<0,0,IF(SUM($AX139:BD139)+BD139>$AW139,$AW139-SUM($AX139:BD139),BD139))","v":0},{"$f":"IF(SUM($AW139:BE139)<0,0,IF(SUM($AX139:BE139)+BE139>$AW139,$AW139-SUM($AX139:BE139),BE139))","v":0},{"$f":"IF(SUM($AW139:BF139)<0,0,IF(SUM($AX139:BF139)+BF139>$AW139,$AW139-SUM($AX139:BF139),BF139))","v":0},{"$f":"IF(SUM($AW139:BG139)<0,0,IF(SUM($AX139:BG139)+BG139>$AW139,$AW139-SUM($AX139:BG139),BG139))","v":0},{"$f":"IF(SUM($AW139:BH139)<0,0,IF(SUM($AX139:BH139)+BH139>$AW139,$AW139-SUM($AX139:BH139),BH139))","v":0},{"$f":"IF(SUM($AW139:BI139)<0,0,IF(SUM($AX139:BI139)+BI139>$AW139,$AW139-SUM($AX139:BI139),BI139))","v":0},{"$f":"IF(SUM($AW139:BJ139)<0,0,IF(SUM($AX139:BJ139)+BJ139>$AW139,$AW139-SUM($AX139:BJ139),BJ139))","v":0},{"$f":"IF(SUM($AW139:BK139)<0,0,IF(SUM($AX139:BK139)+BK139>$AW139,$AW139-SUM($AX139:BK139),BK139))","v":0},{"$f":"IF(SUM($AW139:BL139)<0,0,IF(SUM($AX139:BL139)+BL139>$AW139,$AW139-SUM($AX139:BL139),BL139))","v":0},{"$f":"IF(SUM($AW139:BM139)<0,0,IF(SUM($AX139:BM139)+BM139>$AW139,$AW139-SUM($AX139:BM139),BM139))","v":0},{"$f":"IF(SUM($AW139:BN139)<0,0,IF(SUM($AX139:BN139)+BN139>$AW139,$AW139-SUM($AX139:BN139),BN139))","v":0},{"$f":"IF(SUM($AW139:BO139)<0,0,IF(SUM($AX139:BO139)+BO139>$AW139,$AW139-SUM($AX139:BO139),BO139))","v":0},{"$f":"IF(SUM($AW139:BP139)<0,0,IF(SUM($AX139:BP139)+BP139>$AW139,$AW139-SUM($AX139:BP139),BP139))","v":0},{"$f":"IF(SUM($AW139:BQ139)<0,0,IF(SUM($AX139:BQ139)+BQ139>$AW139,$AW139-SUM($AX139:BQ139),BQ139))","v":0},{"$f":"IF(SUM($AW139:BR139)<0,0,IF(SUM($AX139:BR139)+BR139>$AW139,$AW139-SUM($AX139:BR139),BR139))","v":0},{"$f":"IF(SUM($AW139:BS139)<0,0,IF(SUM($AX139:BS139)+BS139>$AW139,$AW139-SUM($AX139:BS139),BS139))","v":0},{"$f":"IF(SUM($AW139:BT139)<0,0,IF(SUM($AX139:BT139)+BT139>$AW139,$AW139-SUM($AX139:BT139),BT139))","v":0},{"$f":"IF(SUM($AW139:BU139)<0,0,IF(SUM($AX139:BU139)+BU139>$AW139,$AW139-SUM($AX139:BU139),BU139))","v":0},{"$f":"IF(SUM($AW139:BV139)<0,0,IF(SUM($AX139:BV139)+BV139>$AW139,$AW139-SUM($AX139:BV139),BV139))","v":0},{"$f":"IF(SUM($AW139:BW139)<0,0,IF(SUM($AX139:BW139)+BW139>$AW139,$AW139-SUM($AX139:BW139),BW139))","v":0},{"$f":"IF(SUM($AW139:BX139)<0,0,IF(SUM($AX139:BX139)+BX139>$AW139,$AW139-SUM($AX139:BX139),BX139))","v":0},{"$f":"IF(SUM($AW139:BY139)<0,0,IF(SUM($AX139:BY139)+BY139>$AW139,$AW139-SUM($AX139:BY139),BY139))","v":0},{"$f":"IF(SUM($AW139:BZ139)<0,0,IF(SUM($AX139:BZ139)+BZ139>$AW139,$AW139-SUM($AX139:BZ139),BZ139))","v":0},{"$f":"IF(SUM($AW139:CA139)<0,0,IF(SUM($AX139:CA139)+CA139>$AW139,$AW139-SUM($AX139:CA139),CA139))","v":0},{"$f":"IF(SUM($AW139:CB139)<0,0,IF(SUM($AX139:CB139)+CB139>$AW139,$AW139-SUM($AX139:CB139),CB139))","v":0},{"$f":"IF(SUM($AW139:CC139)<0,0,IF(SUM($AX139:CC139)+CC139>$AW139,$AW139-SUM($AX139:CC139),CC139))","v":0},{"$f":"IF(SUM($AW139:CD139)<0,0,IF(SUM($AX139:CD139)+CD139>$AW139,$AW139-SUM($AX139:CD139),CD139))","v":0},{"$f":"IF(SUM($AW139:CE139)<0,0,IF(SUM($AX139:CE139)+CE139>$AW139,$AW139-SUM($AX139:CE139),CE139))","v":0},{"$f":"IF(SUM($AW139:CF139)<0,0,IF(SUM($AX139:CF139)+CF139>$AW139,$AW139-SUM($AX139:CF139),CF139))","v":0},{"$f":"IF(SUM($AW139:CG139)<0,0,IF(SUM($AX139:CG139)+CG139>$AW139,$AW139-SUM($AX139:CG139),CG139))","v":0},{"$f":"IF(SUM($AW139:CH139)<0,0,IF(SUM($AX139:CH139)+CH139>$AW139,$AW139-SUM($AX139:CH139),CH139))","v":0},{"$f":"IF(SUM($AW139:CI139)<0,0,IF(SUM($AX139:CI139)+CI139>$AW139,$AW139-SUM($AX139:CI139),CI139))","v":0},{"$f":"IF(SUM($AW139:CJ139)<0,0,IF(SUM($AX139:CJ139)+CJ139>$AW139,$AW139-SUM($AX139:CJ139),CJ139))","v":0},{"$f":"IF(SUM($AW139:CK139)<0,0,IF(SUM($AX139:CK139)+CK139>$AW139,$AW139-SUM($AX139:CK139),CK139))","v":0},{"$f":"IF(SUM($AW139:CL139)<0,0,IF(SUM($AX139:CL139)+CL139>$AW139,$AW139-SUM($AX139:CL139),CL139))","v":0},{"$f":"IF(SUM($AW139:CM139)<0,0,IF(SUM($AX139:CM139)+CM139>$AW139,$AW139-SUM($AX139:CM139),CM139))","v":0},{"$f":"IF(SUM($AW139:CN139)<0,0,IF(SUM($AX139:CN139)+CN139>$AW139,$AW139-SUM($AX139:CN139),CN139))","v":0},{"$f":"IF(SUM($AW139:CO139)<0,0,IF(SUM($AX139:CO139)+CO139>$AW139,$AW139-SUM($AX139:CO139),CO139))","v":0},{"$f":"IF(SUM($AW139:CP139)<0,0,IF(SUM($AX139:CP139)+CP139>$AW139,$AW139-SUM($AX139:CP139),CP139))","v":0},{"$f":"IF(SUM($AW139:CQ139)<0,0,IF(SUM($AX139:CQ139)+CQ139>$AW139,$AW139-SUM($AX139:CQ139),CQ139))","v":0},{"$f":"IF(SUM($AW139:CR139)<0,0,IF(SUM($AX139:CR139)+CR139>$AW139,$AW139-SUM($AX139:CR139),CR139))","v":0},{"$f":"IF(SUM($AW139:CS139)<0,0,IF(SUM($AX139:CS139)+CS139>$AW139,$AW139-SUM($AX139:CS139),CS139))","v":0},{"$f":"IF(SUM($AW139:CT139)<0,0,IF(SUM($AX139:CT139)+CT139>$AW139,$AW139-SUM($AX139:CT139),CT139))","v":0},{"$f":"IF(SUM($AW139:CU139)<0,0,IF(SUM($AX139:CU139)+CU139>$AW139,$AW139-SUM($AX139:CU139),CU139))","v":0},{"$f":"IF(SUM($AW139:CV139)<0,0,IF(SUM($AX139:CV139)+CV139>$AW139,$AW139-SUM($AX139:CV139),CV139))","v":0},{"$f":"IF(SUM($AW139:CW139)<0,0,IF(SUM($AX139:CW139)+CW139>$AW139,$AW139-SUM($AX139:CW139),CW139))","v":0},{"$f":"IF(SUM($AW139:CX139)<0,0,IF(SUM($AX139:CX139)+CX139>$AW139,$AW139-SUM($AX139:CX139),CX139))","v":0},{"$f":"IF(SUM($AW139:CY139)<0,0,IF(SUM($AX139:CY139)+CY139>$AW139,$AW139-SUM($AX139:CY139),CY139))","v":0},{"$f":"IF(SUM($AW139:CZ139)<0,0,IF(SUM($AX139:CZ139)+CZ139>$AW139,$AW139-SUM($AX139:CZ139),CZ139))","v":0},{"$f":"IF(SUM($AW139:DA139)<0,0,IF(SUM($AX139:DA139)+DA139>$AW139,$AW139-SUM($AX139:DA139),DA139))","v":0},{"$f":"IF(SUM($AW139:DB139)<0,0,IF(SUM($AX139:DB139)+DB139>$AW139,$AW139-SUM($AX139:DB139),DB139))","v":0},{"$f":"IF(SUM($AW139:DC139)<0,0,IF(SUM($AX139:DC139)+DC139>$AW139,$AW139-SUM($AX139:DC139),DC139))","v":0},{"$f":"IF(SUM($AW139:DD139)<0,0,IF(SUM($AX139:DD139)+DD139>$AW139,$AW139-SUM($AX139:DD139),DD139))","v":0},{"$f":"IF(SUM($AW139:DE139)<0,0,IF(SUM($AX139:DE139)+DE139>$AW139,$AW139-SUM($AX139:DE139),DE139))","v":0},{"$f":"IF(SUM($AW139:DF139)<0,0,IF(SUM($AX139:DF139)+DF139>$AW139,$AW139-SUM($AX139:DF139),DF139))","v":0},{"$f":"IF(SUM($AW139:DG139)<0,0,IF(SUM($AX139:DG139)+DG139>$AW139,$AW139-SUM($AX139:DG139),DG139))","v":0},{"$f":"IF(SUM($AW139:DH139)<0,0,IF(SUM($AX139:DH139)+DH139>$AW139,$AW139-SUM($AX139:DH139),DH139))","v":0},{"$f":"IF(SUM($AW139:DI139)<0,0,IF(SUM($AX139:DI139)+DI139>$AW139,$AW139-SUM($AX139:DI139),DI139))","v":0},{"$f":"IF(SUM($AW139:DJ139)<0,0,IF(SUM($AX139:DJ139)+DJ139>$AW139,$AW139-SUM($AX139:DJ139),DJ139))","v":0},{"$f":"IF(SUM($AW139:DK139)<0,0,IF(SUM($AX139:DK139)+DK139>$AW139,$AW139-SUM($AX139:DK139),DK139))","v":0},{"$f":"IF(SUM($AW139:DL139)<0,0,IF(SUM($AX139:DL139)+DL139>$AW139,$AW139-SUM($AX139:DL139),DL139))","v":0},{"$f":"IF(SUM($AW139:DM139)<0,0,IF(SUM($AX139:DM139)+DM139>$AW139,$AW139-SUM($AX139:DM139),DM139))","v":0},{"$f":"IF(SUM($AW139:DN139)<0,0,IF(SUM($AX139:DN139)+DN139>$AW139,$AW139-SUM($AX139:DN139),DN139))","v":0},{"$f":"IF(SUM($AW139:DO139)<0,0,IF(SUM($AX139:DO139)+DO139>$AW139,$AW139-SUM($AX139:DO139),DO139))","v":0},{"$f":"IF(SUM($AW139:DP139)<0,0,IF(SUM($AX139:DP139)+DP139>$AW139,$AW139-SUM($AX139:DP139),DP139))","v":0},{"$f":"IF(SUM($AW139:DQ139)<0,0,IF(SUM($AX139:DQ139)+DQ139>$AW139,$AW139-SUM($AX139:DQ139),DQ139))","v":0},{"$f":"IF(SUM($AW139:DR139)<0,0,IF(SUM($AX139:DR139)+DR139>$AW139,$AW139-SUM($AX139:DR139),DR139))","v":0},{"$f":"IF(SUM($AW139:DS139)<0,0,IF(SUM($AX139:DS139)+DS139>$AW139,$AW139-SUM($AX139:DS139),DS139))","v":0},{"$f":"IF(SUM($AW139:DT139)<0,0,IF(SUM($AX139:DT139)+DT139>$AW139,$AW139-SUM($AX139:DT139),DT139))","v":0},{"$f":"IF(SUM($AW139:DU139)<0,0,IF(SUM($AX139:DU139)+DU139>$AW139,$AW139-SUM($AX139:DU139),DU139))","v":0},{"$f":"IF(SUM($AW139:DV139)<0,0,IF(SUM($AX139:DV139)+DV139>$AW139,$AW139-SUM($AX139:DV139),DV139))","v":0},{"$f":"IF(SUM($AW139:DW139)<0,0,IF(SUM($AX139:DW139)+DW139>$AW139,$AW139-SUM($AX139:DW139),DW139))","v":0},{"$f":"IF(SUM($AW139:DX139)<0,0,IF(SUM($AX139:DX139)+DX139>$AW139,$AW139-SUM($AX139:DX139),DX139))","v":0},{"$f":"IF(SUM($AW139:DY139)<0,0,IF(SUM($AX139:DY139)+DY139>$AW139,$AW139-SUM($AX139:DY139),DY139))","v":0},{"$f":"IF(SUM($AW139:DZ139)<0,0,IF(SUM($AX139:DZ139)+DZ139>$AW139,$AW139-SUM($AX139:DZ139),DZ139))","v":0},{"$f":"IF(SUM($AW139:EA139)<0,0,IF(SUM($AX139:EA139)+EA139>$AW139,$AW139-SUM($AX139:EA139),EA139))","v":0},{"$f":"IF(SUM($AW139:EB139)<0,0,IF(SUM($AX139:EB139)+EB139>$AW139,$AW139-SUM($AX139:EB139),EB139))","v":0},{"$f":"IF(SUM($AW139:EC139)<0,0,IF(SUM($AX139:EC139)+EC139>$AW139,$AW139-SUM($AX139:EC139),EC139))","v":0},{"$f":"IF(SUM($AW139:ED139)<0,0,IF(SUM($AX139:ED139)+ED139>$AW139,$AW139-SUM($AX139:ED139),ED139))","v":0},{"$f":"IF(SUM($AW139:EE139)<0,0,IF(SUM($AX139:EE139)+EE139>$AW139,$AW139-SUM($AX139:EE139),EE139))","v":0},{"$f":"IF(SUM($AW139:EF139)<0,0,IF(SUM($AX139:EF139)+EF139>$AW139,$AW139-SUM($AX139:EF139),EF139))","v":0},{"$f":"IF(SUM($AW139:EG139)<0,0,IF(SUM($AX139:EG139)+EG139>$AW139,$AW139-SUM($AX139:EG139),EG139))","v":0},{"$f":"IF(SUM($AW139:EH139)<0,0,IF(SUM($AX139:EH139)+EH139>$AW139,$AW139-SUM($AX139:EH139),EH139))","v":0},{"$f":"IF(SUM($AW139:EI139)<0,0,IF(SUM($AX139:EI139)+EI139>$AW139,$AW139-SUM($AX139:EI139),EI139))","v":0},{"$f":"IF(SUM($AW139:EJ139)<0,0,IF(SUM($AX139:EJ139)+EJ139>$AW139,$AW139-SUM($AX139:EJ139),EJ139))","v":0},{"$f":"IF(SUM($AW139:EK139)<0,0,IF(SUM($AX139:EK139)+EK139>$AW139,$AW139-SUM($AX139:EK139),EK139))","v":0},{"$f":"IF(SUM($AW139:EL139)<0,0,IF(SUM($AX139:EL139)+EL139>$AW139,$AW139-SUM($AX139:EL139),EL139))","v":0},{"$f":"IF(SUM($AW139:EM139)<0,0,IF(SUM($AX139:EM139)+EM139>$AW139,$AW139-SUM($AX139:EM139),EM139))","v":0},{"$f":"IF(SUM($AW139:EN139)<0,0,IF(SUM($AX139:EN139)+EN139>$AW139,$AW139-SUM($AX139:EN139),EN139))","v":0},{"$f":"IF(SUM($AW139:EO139)<0,0,IF(SUM($AX139:EO139)+EO139>$AW139,$AW139-SUM($AX139:EO139),EO139))","v":0},{"$f":"IF(SUM($AW139:EP139)<0,0,IF(SUM($AX139:EP139)+EP139>$AW139,$AW139-SUM($AX139:EP139),EP139))","v":0},{"$f":"IF(SUM($AW139:EQ139)<0,0,IF(SUM($AX139:EQ139)+EQ139>$AW139,$AW139-SUM($AX139:EQ139),EQ139))","v":0},{"$f":"IF(SUM($AW139:ER139)<0,0,IF(SUM($AX139:ER139)+ER139>$AW139,$AW139-SUM($AX139:ER139),ER139))","v":0},{"$f":"IF(SUM($AW139:ES139)<0,0,IF(SUM($AX139:ES139)+ES139>$AW139,$AW139-SUM($AX139:ES139),ES139))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,9.1147499999999994E-6,{"$f":"IF(SUM($M140:M140)+M140>$L29,$L29-SUM($M140:M140),M140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:N140)+N140>$L29,$L29-SUM($M140:N140),N140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:O140)+O140>$L29,$L29-SUM($M140:O140),O140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:P140)+P140>$L29,$L29-SUM($M140:P140),P140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:Q140)+Q140>$L29,$L29-SUM($M140:Q140),Q140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:R140)+R140>$L29,$L29-SUM($M140:R140),R140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:S140)+S140>$L29,$L29-SUM($M140:S140),S140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:T140)+T140>$L29,$L29-SUM($M140:T140),T140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:U140)+U140>$L29,$L29-SUM($M140:U140),U140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:V140)+V140>$L29,$L29-SUM($M140:V140),V140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:W140)+W140>$L29,$L29-SUM($M140:W140),W140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:X140)+X140>$L29,$L29-SUM($M140:X140),X140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:Y140)+Y140>$L29,$L29-SUM($M140:Y140),Y140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:Z140)+Z140>$L29,$L29-SUM($M140:Z140),Z140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AA140)+AA140>$L29,$L29-SUM($M140:AA140),AA140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AB140)+AB140>$L29,$L29-SUM($M140:AB140),AB140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AC140)+AC140>$L29,$L29-SUM($M140:AC140),AC140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AD140)+AD140>$L29,$L29-SUM($M140:AD140),AD140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AE140)+AE140>$L29,$L29-SUM($M140:AE140),AE140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AF140)+AF140>$L29,$L29-SUM($M140:AF140),AF140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AG140)+AG140>$L29,$L29-SUM($M140:AG140),AG140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AH140)+AH140>$L29,$L29-SUM($M140:AH140),AH140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AI140)+AI140>$L29,$L29-SUM($M140:AI140),AI140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AJ140)+AJ140>$L29,$L29-SUM($M140:AJ140),AJ140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AK140)+AK140>$L29,$L29-SUM($M140:AK140),AK140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AL140)+AL140>$L29,$L29-SUM($M140:AL140),AL140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AM140)+AM140>$L29,$L29-SUM($M140:AM140),AM140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AN140)+AN140>$L29,$L29-SUM($M140:AN140),AN140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AO140)+AO140>$L29,$L29-SUM($M140:AO140),AO140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AP140)+AP140>$L29,$L29-SUM($M140:AP140),AP140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AQ140)+AQ140>$L29,$L29-SUM($M140:AQ140),AQ140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AR140)+AR140>$L29,$L29-SUM($M140:AR140),AR140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AS140)+AS140>$L29,$L29-SUM($M140:AS140),AS140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AT140)+AT140>$L29,$L29-SUM($M140:AT140),AT140)","v":9.1147499999999994E-6},{"$f":"IF(SUM($M140:AU140)+AU140>$L29,$L29-SUM($M140:AU140),AU140)","v":9.1147499999999994E-6},1.4948190000000001E-3,3.6459000000000004E-5,{"$f":"IF(SUM($AW140:AX140)<0,0,IF(SUM($AX140:AX140)+AX140>$AW140,$AW140-SUM($AX140:AX140),AX140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:AY140)<0,0,IF(SUM($AX140:AY140)+AY140>$AW140,$AW140-SUM($AX140:AY140),AY140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:AZ140)<0,0,IF(SUM($AX140:AZ140)+AZ140>$AW140,$AW140-SUM($AX140:AZ140),AZ140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BA140)<0,0,IF(SUM($AX140:BA140)+BA140>$AW140,$AW140-SUM($AX140:BA140),BA140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BB140)<0,0,IF(SUM($AX140:BB140)+BB140>$AW140,$AW140-SUM($AX140:BB140),BB140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BC140)<0,0,IF(SUM($AX140:BC140)+BC140>$AW140,$AW140-SUM($AX140:BC140),BC140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BD140)<0,0,IF(SUM($AX140:BD140)+BD140>$AW140,$AW140-SUM($AX140:BD140),BD140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BE140)<0,0,IF(SUM($AX140:BE140)+BE140>$AW140,$AW140-SUM($AX140:BE140),BE140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BF140)<0,0,IF(SUM($AX140:BF140)+BF140>$AW140,$AW140-SUM($AX140:BF140),BF140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BG140)<0,0,IF(SUM($AX140:BG140)+BG140>$AW140,$AW140-SUM($AX140:BG140),BG140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BH140)<0,0,IF(SUM($AX140:BH140)+BH140>$AW140,$AW140-SUM($AX140:BH140),BH140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BI140)<0,0,IF(SUM($AX140:BI140)+BI140>$AW140,$AW140-SUM($AX140:BI140),BI140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BJ140)<0,0,IF(SUM($AX140:BJ140)+BJ140>$AW140,$AW140-SUM($AX140:BJ140),BJ140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BK140)<0,0,IF(SUM($AX140:BK140)+BK140>$AW140,$AW140-SUM($AX140:BK140),BK140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BL140)<0,0,IF(SUM($AX140:BL140)+BL140>$AW140,$AW140-SUM($AX140:BL140),BL140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BM140)<0,0,IF(SUM($AX140:BM140)+BM140>$AW140,$AW140-SUM($AX140:BM140),BM140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BN140)<0,0,IF(SUM($AX140:BN140)+BN140>$AW140,$AW140-SUM($AX140:BN140),BN140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BO140)<0,0,IF(SUM($AX140:BO140)+BO140>$AW140,$AW140-SUM($AX140:BO140),BO140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BP140)<0,0,IF(SUM($AX140:BP140)+BP140>$AW140,$AW140-SUM($AX140:BP140),BP140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BQ140)<0,0,IF(SUM($AX140:BQ140)+BQ140>$AW140,$AW140-SUM($AX140:BQ140),BQ140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BR140)<0,0,IF(SUM($AX140:BR140)+BR140>$AW140,$AW140-SUM($AX140:BR140),BR140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BS140)<0,0,IF(SUM($AX140:BS140)+BS140>$AW140,$AW140-SUM($AX140:BS140),BS140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BT140)<0,0,IF(SUM($AX140:BT140)+BT140>$AW140,$AW140-SUM($AX140:BT140),BT140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BU140)<0,0,IF(SUM($AX140:BU140)+BU140>$AW140,$AW140-SUM($AX140:BU140),BU140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BV140)<0,0,IF(SUM($AX140:BV140)+BV140>$AW140,$AW140-SUM($AX140:BV140),BV140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BW140)<0,0,IF(SUM($AX140:BW140)+BW140>$AW140,$AW140-SUM($AX140:BW140),BW140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BX140)<0,0,IF(SUM($AX140:BX140)+BX140>$AW140,$AW140-SUM($AX140:BX140),BX140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BY140)<0,0,IF(SUM($AX140:BY140)+BY140>$AW140,$AW140-SUM($AX140:BY140),BY140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:BZ140)<0,0,IF(SUM($AX140:BZ140)+BZ140>$AW140,$AW140-SUM($AX140:BZ140),BZ140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CA140)<0,0,IF(SUM($AX140:CA140)+CA140>$AW140,$AW140-SUM($AX140:CA140),CA140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CB140)<0,0,IF(SUM($AX140:CB140)+CB140>$AW140,$AW140-SUM($AX140:CB140),CB140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CC140)<0,0,IF(SUM($AX140:CC140)+CC140>$AW140,$AW140-SUM($AX140:CC140),CC140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CD140)<0,0,IF(SUM($AX140:CD140)+CD140>$AW140,$AW140-SUM($AX140:CD140),CD140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CE140)<0,0,IF(SUM($AX140:CE140)+CE140>$AW140,$AW140-SUM($AX140:CE140),CE140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CF140)<0,0,IF(SUM($AX140:CF140)+CF140>$AW140,$AW140-SUM($AX140:CF140),CF140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CG140)<0,0,IF(SUM($AX140:CG140)+CG140>$AW140,$AW140-SUM($AX140:CG140),CG140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CH140)<0,0,IF(SUM($AX140:CH140)+CH140>$AW140,$AW140-SUM($AX140:CH140),CH140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CI140)<0,0,IF(SUM($AX140:CI140)+CI140>$AW140,$AW140-SUM($AX140:CI140),CI140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CJ140)<0,0,IF(SUM($AX140:CJ140)+CJ140>$AW140,$AW140-SUM($AX140:CJ140),CJ140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CK140)<0,0,IF(SUM($AX140:CK140)+CK140>$AW140,$AW140-SUM($AX140:CK140),CK140))","v":3.6459000000000004E-5},{"$f":"IF(SUM($AW140:CL140)<0,0,IF(SUM($AX140:CL140)+CL140>$AW140,$AW140-SUM($AX140:CL140),CL140))","v":6.5052130349130266E-19},{"$f":"IF(SUM($AW140:CM140)<0,0,IF(SUM($AX140:CM140)+CM140>$AW140,$AW140-SUM($AX140:CM140),CM140))","v":6.5052130349130266E-19},{"$f":"IF(SUM($AW140:CN140)<0,0,IF(SUM($AX140:CN140)+CN140>$AW140,$AW140-SUM($AX140:CN140),CN140))","v":6.5052130349130266E-19},{"$f":"IF(SUM($AW140:CO140)<0,0,IF(SUM($AX140:CO140)+CO140>$AW140,$AW140-SUM($AX140:CO140),CO140))","v":6.5052130349130266E-19},{"$f":"IF(SUM($AW140:CP140)<0,0,IF(SUM($AX140:CP140)+CP140>$AW140,$AW140-SUM($AX140:CP140),CP140))","v":6.5052130349130266E-19},{"$f":"IF(SUM($AW140:CQ140)<0,0,IF(SUM($AX140:CQ140)+CQ140>$AW140,$AW140-SUM($AX140:CQ140),CQ140))","v":6.5052130349130266E-19},{"$f":"IF(SUM($AW140:CR140)<0,0,IF(SUM($AX140:CR140)+CR140>$AW140,$AW140-SUM($AX140:CR140),CR140))","v":6.5052130349130266E-19},{"$f":"IF(SUM($AW140:CS140)<0,0,IF(SUM($AX140:CS140)+CS140>$AW140,$AW140-SUM($AX140:CS140),CS140))","v":6.5052130349130266E-19},{"$f":"IF(SUM($AW140:CT140)<0,0,IF(SUM($AX140:CT140)+CT140>$AW140,$AW140-SUM($AX140:CT140),CT140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:CU140)<0,0,IF(SUM($AX140:CU140)+CU140>$AW140,$AW140-SUM($AX140:CU140),CU140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:CV140)<0,0,IF(SUM($AX140:CV140)+CV140>$AW140,$AW140-SUM($AX140:CV140),CV140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:CW140)<0,0,IF(SUM($AX140:CW140)+CW140>$AW140,$AW140-SUM($AX140:CW140),CW140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:CX140)<0,0,IF(SUM($AX140:CX140)+CX140>$AW140,$AW140-SUM($AX140:CX140),CX140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:CY140)<0,0,IF(SUM($AX140:CY140)+CY140>$AW140,$AW140-SUM($AX140:CY140),CY140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:CZ140)<0,0,IF(SUM($AX140:CZ140)+CZ140>$AW140,$AW140-SUM($AX140:CZ140),CZ140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DA140)<0,0,IF(SUM($AX140:DA140)+DA140>$AW140,$AW140-SUM($AX140:DA140),DA140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DB140)<0,0,IF(SUM($AX140:DB140)+DB140>$AW140,$AW140-SUM($AX140:DB140),DB140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DC140)<0,0,IF(SUM($AX140:DC140)+DC140>$AW140,$AW140-SUM($AX140:DC140),DC140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DD140)<0,0,IF(SUM($AX140:DD140)+DD140>$AW140,$AW140-SUM($AX140:DD140),DD140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DE140)<0,0,IF(SUM($AX140:DE140)+DE140>$AW140,$AW140-SUM($AX140:DE140),DE140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DF140)<0,0,IF(SUM($AX140:DF140)+DF140>$AW140,$AW140-SUM($AX140:DF140),DF140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DG140)<0,0,IF(SUM($AX140:DG140)+DG140>$AW140,$AW140-SUM($AX140:DG140),DG140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DH140)<0,0,IF(SUM($AX140:DH140)+DH140>$AW140,$AW140-SUM($AX140:DH140),DH140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DI140)<0,0,IF(SUM($AX140:DI140)+DI140>$AW140,$AW140-SUM($AX140:DI140),DI140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DJ140)<0,0,IF(SUM($AX140:DJ140)+DJ140>$AW140,$AW140-SUM($AX140:DJ140),DJ140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DK140)<0,0,IF(SUM($AX140:DK140)+DK140>$AW140,$AW140-SUM($AX140:DK140),DK140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DL140)<0,0,IF(SUM($AX140:DL140)+DL140>$AW140,$AW140-SUM($AX140:DL140),DL140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DM140)<0,0,IF(SUM($AX140:DM140)+DM140>$AW140,$AW140-SUM($AX140:DM140),DM140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DN140)<0,0,IF(SUM($AX140:DN140)+DN140>$AW140,$AW140-SUM($AX140:DN140),DN140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DO140)<0,0,IF(SUM($AX140:DO140)+DO140>$AW140,$AW140-SUM($AX140:DO140),DO140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DP140)<0,0,IF(SUM($AX140:DP140)+DP140>$AW140,$AW140-SUM($AX140:DP140),DP140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DQ140)<0,0,IF(SUM($AX140:DQ140)+DQ140>$AW140,$AW140-SUM($AX140:DQ140),DQ140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DR140)<0,0,IF(SUM($AX140:DR140)+DR140>$AW140,$AW140-SUM($AX140:DR140),DR140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DS140)<0,0,IF(SUM($AX140:DS140)+DS140>$AW140,$AW140-SUM($AX140:DS140),DS140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DT140)<0,0,IF(SUM($AX140:DT140)+DT140>$AW140,$AW140-SUM($AX140:DT140),DT140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DU140)<0,0,IF(SUM($AX140:DU140)+DU140>$AW140,$AW140-SUM($AX140:DU140),DU140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DV140)<0,0,IF(SUM($AX140:DV140)+DV140>$AW140,$AW140-SUM($AX140:DV140),DV140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DW140)<0,0,IF(SUM($AX140:DW140)+DW140>$AW140,$AW140-SUM($AX140:DW140),DW140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DX140)<0,0,IF(SUM($AX140:DX140)+DX140>$AW140,$AW140-SUM($AX140:DX140),DX140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DY140)<0,0,IF(SUM($AX140:DY140)+DY140>$AW140,$AW140-SUM($AX140:DY140),DY140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:DZ140)<0,0,IF(SUM($AX140:DZ140)+DZ140>$AW140,$AW140-SUM($AX140:DZ140),DZ140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EA140)<0,0,IF(SUM($AX140:EA140)+EA140>$AW140,$AW140-SUM($AX140:EA140),EA140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EB140)<0,0,IF(SUM($AX140:EB140)+EB140>$AW140,$AW140-SUM($AX140:EB140),EB140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EC140)<0,0,IF(SUM($AX140:EC140)+EC140>$AW140,$AW140-SUM($AX140:EC140),EC140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:ED140)<0,0,IF(SUM($AX140:ED140)+ED140>$AW140,$AW140-SUM($AX140:ED140),ED140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EE140)<0,0,IF(SUM($AX140:EE140)+EE140>$AW140,$AW140-SUM($AX140:EE140),EE140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EF140)<0,0,IF(SUM($AX140:EF140)+EF140>$AW140,$AW140-SUM($AX140:EF140),EF140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EG140)<0,0,IF(SUM($AX140:EG140)+EG140>$AW140,$AW140-SUM($AX140:EG140),EG140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EH140)<0,0,IF(SUM($AX140:EH140)+EH140>$AW140,$AW140-SUM($AX140:EH140),EH140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EI140)<0,0,IF(SUM($AX140:EI140)+EI140>$AW140,$AW140-SUM($AX140:EI140),EI140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EJ140)<0,0,IF(SUM($AX140:EJ140)+EJ140>$AW140,$AW140-SUM($AX140:EJ140),EJ140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EK140)<0,0,IF(SUM($AX140:EK140)+EK140>$AW140,$AW140-SUM($AX140:EK140),EK140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EL140)<0,0,IF(SUM($AX140:EL140)+EL140>$AW140,$AW140-SUM($AX140:EL140),EL140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EM140)<0,0,IF(SUM($AX140:EM140)+EM140>$AW140,$AW140-SUM($AX140:EM140),EM140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EN140)<0,0,IF(SUM($AX140:EN140)+EN140>$AW140,$AW140-SUM($AX140:EN140),EN140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EO140)<0,0,IF(SUM($AX140:EO140)+EO140>$AW140,$AW140-SUM($AX140:EO140),EO140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EP140)<0,0,IF(SUM($AX140:EP140)+EP140>$AW140,$AW140-SUM($AX140:EP140),EP140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:EQ140)<0,0,IF(SUM($AX140:EQ140)+EQ140>$AW140,$AW140-SUM($AX140:EQ140),EQ140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:ER140)<0,0,IF(SUM($AX140:ER140)+ER140>$AW140,$AW140-SUM($AX140:ER140),ER140))","v":-4.5536491244391186E-18},{"$f":"IF(SUM($AW140:ES140)<0,0,IF(SUM($AX140:ES140)+ES140>$AW140,$AW140-SUM($AX140:ES140),ES140))","v":-4.5536491244391186E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,3.3889508125000004E-3,{"$f":"IF(SUM($M141:M141)+M141>$L30,$L30-SUM($M141:M141),M141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:N141)+N141>$L30,$L30-SUM($M141:N141),N141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:O141)+O141>$L30,$L30-SUM($M141:O141),O141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:P141)+P141>$L30,$L30-SUM($M141:P141),P141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:Q141)+Q141>$L30,$L30-SUM($M141:Q141),Q141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:R141)+R141>$L30,$L30-SUM($M141:R141),R141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:S141)+S141>$L30,$L30-SUM($M141:S141),S141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:T141)+T141>$L30,$L30-SUM($M141:T141),T141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:U141)+U141>$L30,$L30-SUM($M141:U141),U141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:V141)+V141>$L30,$L30-SUM($M141:V141),V141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:W141)+W141>$L30,$L30-SUM($M141:W141),W141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:X141)+X141>$L30,$L30-SUM($M141:X141),X141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:Y141)+Y141>$L30,$L30-SUM($M141:Y141),Y141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:Z141)+Z141>$L30,$L30-SUM($M141:Z141),Z141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AA141)+AA141>$L30,$L30-SUM($M141:AA141),AA141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AB141)+AB141>$L30,$L30-SUM($M141:AB141),AB141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AC141)+AC141>$L30,$L30-SUM($M141:AC141),AC141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AD141)+AD141>$L30,$L30-SUM($M141:AD141),AD141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AE141)+AE141>$L30,$L30-SUM($M141:AE141),AE141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AF141)+AF141>$L30,$L30-SUM($M141:AF141),AF141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AG141)+AG141>$L30,$L30-SUM($M141:AG141),AG141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AH141)+AH141>$L30,$L30-SUM($M141:AH141),AH141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AI141)+AI141>$L30,$L30-SUM($M141:AI141),AI141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AJ141)+AJ141>$L30,$L30-SUM($M141:AJ141),AJ141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AK141)+AK141>$L30,$L30-SUM($M141:AK141),AK141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AL141)+AL141>$L30,$L30-SUM($M141:AL141),AL141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AM141)+AM141>$L30,$L30-SUM($M141:AM141),AM141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AN141)+AN141>$L30,$L30-SUM($M141:AN141),AN141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AO141)+AO141>$L30,$L30-SUM($M141:AO141),AO141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AP141)+AP141>$L30,$L30-SUM($M141:AP141),AP141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AQ141)+AQ141>$L30,$L30-SUM($M141:AQ141),AQ141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AR141)+AR141>$L30,$L30-SUM($M141:AR141),AR141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AS141)+AS141>$L30,$L30-SUM($M141:AS141),AS141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AT141)+AT141>$L30,$L30-SUM($M141:AT141),AT141)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M141:AU141)+AU141>$L30,$L30-SUM($M141:AU141),AU141)","v":3.3889508125000004E-3},1.3555803250000012E-2,1.3555803250000012E-2,{"$f":"IF(SUM($AW141:AX141)<0,0,IF(SUM($AX141:AX141)+AX141>$AW141,$AW141-SUM($AX141:AX141),AX141))","v":0},{"$f":"IF(SUM($AW141:AY141)<0,0,IF(SUM($AX141:AY141)+AY141>$AW141,$AW141-SUM($AX141:AY141),AY141))","v":0},{"$f":"IF(SUM($AW141:AZ141)<0,0,IF(SUM($AX141:AZ141)+AZ141>$AW141,$AW141-SUM($AX141:AZ141),AZ141))","v":0},{"$f":"IF(SUM($AW141:BA141)<0,0,IF(SUM($AX141:BA141)+BA141>$AW141,$AW141-SUM($AX141:BA141),BA141))","v":0},{"$f":"IF(SUM($AW141:BB141)<0,0,IF(SUM($AX141:BB141)+BB141>$AW141,$AW141-SUM($AX141:BB141),BB141))","v":0},{"$f":"IF(SUM($AW141:BC141)<0,0,IF(SUM($AX141:BC141)+BC141>$AW141,$AW141-SUM($AX141:BC141),BC141))","v":0},{"$f":"IF(SUM($AW141:BD141)<0,0,IF(SUM($AX141:BD141)+BD141>$AW141,$AW141-SUM($AX141:BD141),BD141))","v":0},{"$f":"IF(SUM($AW141:BE141)<0,0,IF(SUM($AX141:BE141)+BE141>$AW141,$AW141-SUM($AX141:BE141),BE141))","v":0},{"$f":"IF(SUM($AW141:BF141)<0,0,IF(SUM($AX141:BF141)+BF141>$AW141,$AW141-SUM($AX141:BF141),BF141))","v":0},{"$f":"IF(SUM($AW141:BG141)<0,0,IF(SUM($AX141:BG141)+BG141>$AW141,$AW141-SUM($AX141:BG141),BG141))","v":0},{"$f":"IF(SUM($AW141:BH141)<0,0,IF(SUM($AX141:BH141)+BH141>$AW141,$AW141-SUM($AX141:BH141),BH141))","v":0},{"$f":"IF(SUM($AW141:BI141)<0,0,IF(SUM($AX141:BI141)+BI141>$AW141,$AW141-SUM($AX141:BI141),BI141))","v":0},{"$f":"IF(SUM($AW141:BJ141)<0,0,IF(SUM($AX141:BJ141)+BJ141>$AW141,$AW141-SUM($AX141:BJ141),BJ141))","v":0},{"$f":"IF(SUM($AW141:BK141)<0,0,IF(SUM($AX141:BK141)+BK141>$AW141,$AW141-SUM($AX141:BK141),BK141))","v":0},{"$f":"IF(SUM($AW141:BL141)<0,0,IF(SUM($AX141:BL141)+BL141>$AW141,$AW141-SUM($AX141:BL141),BL141))","v":0},{"$f":"IF(SUM($AW141:BM141)<0,0,IF(SUM($AX141:BM141)+BM141>$AW141,$AW141-SUM($AX141:BM141),BM141))","v":0},{"$f":"IF(SUM($AW141:BN141)<0,0,IF(SUM($AX141:BN141)+BN141>$AW141,$AW141-SUM($AX141:BN141),BN141))","v":0},{"$f":"IF(SUM($AW141:BO141)<0,0,IF(SUM($AX141:BO141)+BO141>$AW141,$AW141-SUM($AX141:BO141),BO141))","v":0},{"$f":"IF(SUM($AW141:BP141)<0,0,IF(SUM($AX141:BP141)+BP141>$AW141,$AW141-SUM($AX141:BP141),BP141))","v":0},{"$f":"IF(SUM($AW141:BQ141)<0,0,IF(SUM($AX141:BQ141)+BQ141>$AW141,$AW141-SUM($AX141:BQ141),BQ141))","v":0},{"$f":"IF(SUM($AW141:BR141)<0,0,IF(SUM($AX141:BR141)+BR141>$AW141,$AW141-SUM($AX141:BR141),BR141))","v":0},{"$f":"IF(SUM($AW141:BS141)<0,0,IF(SUM($AX141:BS141)+BS141>$AW141,$AW141-SUM($AX141:BS141),BS141))","v":0},{"$f":"IF(SUM($AW141:BT141)<0,0,IF(SUM($AX141:BT141)+BT141>$AW141,$AW141-SUM($AX141:BT141),BT141))","v":0},{"$f":"IF(SUM($AW141:BU141)<0,0,IF(SUM($AX141:BU141)+BU141>$AW141,$AW141-SUM($AX141:BU141),BU141))","v":0},{"$f":"IF(SUM($AW141:BV141)<0,0,IF(SUM($AX141:BV141)+BV141>$AW141,$AW141-SUM($AX141:BV141),BV141))","v":0},{"$f":"IF(SUM($AW141:BW141)<0,0,IF(SUM($AX141:BW141)+BW141>$AW141,$AW141-SUM($AX141:BW141),BW141))","v":0},{"$f":"IF(SUM($AW141:BX141)<0,0,IF(SUM($AX141:BX141)+BX141>$AW141,$AW141-SUM($AX141:BX141),BX141))","v":0},{"$f":"IF(SUM($AW141:BY141)<0,0,IF(SUM($AX141:BY141)+BY141>$AW141,$AW141-SUM($AX141:BY141),BY141))","v":0},{"$f":"IF(SUM($AW141:BZ141)<0,0,IF(SUM($AX141:BZ141)+BZ141>$AW141,$AW141-SUM($AX141:BZ141),BZ141))","v":0},{"$f":"IF(SUM($AW141:CA141)<0,0,IF(SUM($AX141:CA141)+CA141>$AW141,$AW141-SUM($AX141:CA141),CA141))","v":0},{"$f":"IF(SUM($AW141:CB141)<0,0,IF(SUM($AX141:CB141)+CB141>$AW141,$AW141-SUM($AX141:CB141),CB141))","v":0},{"$f":"IF(SUM($AW141:CC141)<0,0,IF(SUM($AX141:CC141)+CC141>$AW141,$AW141-SUM($AX141:CC141),CC141))","v":0},{"$f":"IF(SUM($AW141:CD141)<0,0,IF(SUM($AX141:CD141)+CD141>$AW141,$AW141-SUM($AX141:CD141),CD141))","v":0},{"$f":"IF(SUM($AW141:CE141)<0,0,IF(SUM($AX141:CE141)+CE141>$AW141,$AW141-SUM($AX141:CE141),CE141))","v":0},{"$f":"IF(SUM($AW141:CF141)<0,0,IF(SUM($AX141:CF141)+CF141>$AW141,$AW141-SUM($AX141:CF141),CF141))","v":0},{"$f":"IF(SUM($AW141:CG141)<0,0,IF(SUM($AX141:CG141)+CG141>$AW141,$AW141-SUM($AX141:CG141),CG141))","v":0},{"$f":"IF(SUM($AW141:CH141)<0,0,IF(SUM($AX141:CH141)+CH141>$AW141,$AW141-SUM($AX141:CH141),CH141))","v":0},{"$f":"IF(SUM($AW141:CI141)<0,0,IF(SUM($AX141:CI141)+CI141>$AW141,$AW141-SUM($AX141:CI141),CI141))","v":0},{"$f":"IF(SUM($AW141:CJ141)<0,0,IF(SUM($AX141:CJ141)+CJ141>$AW141,$AW141-SUM($AX141:CJ141),CJ141))","v":0},{"$f":"IF(SUM($AW141:CK141)<0,0,IF(SUM($AX141:CK141)+CK141>$AW141,$AW141-SUM($AX141:CK141),CK141))","v":0},{"$f":"IF(SUM($AW141:CL141)<0,0,IF(SUM($AX141:CL141)+CL141>$AW141,$AW141-SUM($AX141:CL141),CL141))","v":0},{"$f":"IF(SUM($AW141:CM141)<0,0,IF(SUM($AX141:CM141)+CM141>$AW141,$AW141-SUM($AX141:CM141),CM141))","v":0},{"$f":"IF(SUM($AW141:CN141)<0,0,IF(SUM($AX141:CN141)+CN141>$AW141,$AW141-SUM($AX141:CN141),CN141))","v":0},{"$f":"IF(SUM($AW141:CO141)<0,0,IF(SUM($AX141:CO141)+CO141>$AW141,$AW141-SUM($AX141:CO141),CO141))","v":0},{"$f":"IF(SUM($AW141:CP141)<0,0,IF(SUM($AX141:CP141)+CP141>$AW141,$AW141-SUM($AX141:CP141),CP141))","v":0},{"$f":"IF(SUM($AW141:CQ141)<0,0,IF(SUM($AX141:CQ141)+CQ141>$AW141,$AW141-SUM($AX141:CQ141),CQ141))","v":0},{"$f":"IF(SUM($AW141:CR141)<0,0,IF(SUM($AX141:CR141)+CR141>$AW141,$AW141-SUM($AX141:CR141),CR141))","v":0},{"$f":"IF(SUM($AW141:CS141)<0,0,IF(SUM($AX141:CS141)+CS141>$AW141,$AW141-SUM($AX141:CS141),CS141))","v":0},{"$f":"IF(SUM($AW141:CT141)<0,0,IF(SUM($AX141:CT141)+CT141>$AW141,$AW141-SUM($AX141:CT141),CT141))","v":0},{"$f":"IF(SUM($AW141:CU141)<0,0,IF(SUM($AX141:CU141)+CU141>$AW141,$AW141-SUM($AX141:CU141),CU141))","v":0},{"$f":"IF(SUM($AW141:CV141)<0,0,IF(SUM($AX141:CV141)+CV141>$AW141,$AW141-SUM($AX141:CV141),CV141))","v":0},{"$f":"IF(SUM($AW141:CW141)<0,0,IF(SUM($AX141:CW141)+CW141>$AW141,$AW141-SUM($AX141:CW141),CW141))","v":0},{"$f":"IF(SUM($AW141:CX141)<0,0,IF(SUM($AX141:CX141)+CX141>$AW141,$AW141-SUM($AX141:CX141),CX141))","v":0},{"$f":"IF(SUM($AW141:CY141)<0,0,IF(SUM($AX141:CY141)+CY141>$AW141,$AW141-SUM($AX141:CY141),CY141))","v":0},{"$f":"IF(SUM($AW141:CZ141)<0,0,IF(SUM($AX141:CZ141)+CZ141>$AW141,$AW141-SUM($AX141:CZ141),CZ141))","v":0},{"$f":"IF(SUM($AW141:DA141)<0,0,IF(SUM($AX141:DA141)+DA141>$AW141,$AW141-SUM($AX141:DA141),DA141))","v":0},{"$f":"IF(SUM($AW141:DB141)<0,0,IF(SUM($AX141:DB141)+DB141>$AW141,$AW141-SUM($AX141:DB141),DB141))","v":0},{"$f":"IF(SUM($AW141:DC141)<0,0,IF(SUM($AX141:DC141)+DC141>$AW141,$AW141-SUM($AX141:DC141),DC141))","v":0},{"$f":"IF(SUM($AW141:DD141)<0,0,IF(SUM($AX141:DD141)+DD141>$AW141,$AW141-SUM($AX141:DD141),DD141))","v":0},{"$f":"IF(SUM($AW141:DE141)<0,0,IF(SUM($AX141:DE141)+DE141>$AW141,$AW141-SUM($AX141:DE141),DE141))","v":0},{"$f":"IF(SUM($AW141:DF141)<0,0,IF(SUM($AX141:DF141)+DF141>$AW141,$AW141-SUM($AX141:DF141),DF141))","v":0},{"$f":"IF(SUM($AW141:DG141)<0,0,IF(SUM($AX141:DG141)+DG141>$AW141,$AW141-SUM($AX141:DG141),DG141))","v":0},{"$f":"IF(SUM($AW141:DH141)<0,0,IF(SUM($AX141:DH141)+DH141>$AW141,$AW141-SUM($AX141:DH141),DH141))","v":0},{"$f":"IF(SUM($AW141:DI141)<0,0,IF(SUM($AX141:DI141)+DI141>$AW141,$AW141-SUM($AX141:DI141),DI141))","v":0},{"$f":"IF(SUM($AW141:DJ141)<0,0,IF(SUM($AX141:DJ141)+DJ141>$AW141,$AW141-SUM($AX141:DJ141),DJ141))","v":0},{"$f":"IF(SUM($AW141:DK141)<0,0,IF(SUM($AX141:DK141)+DK141>$AW141,$AW141-SUM($AX141:DK141),DK141))","v":0},{"$f":"IF(SUM($AW141:DL141)<0,0,IF(SUM($AX141:DL141)+DL141>$AW141,$AW141-SUM($AX141:DL141),DL141))","v":0},{"$f":"IF(SUM($AW141:DM141)<0,0,IF(SUM($AX141:DM141)+DM141>$AW141,$AW141-SUM($AX141:DM141),DM141))","v":0},{"$f":"IF(SUM($AW141:DN141)<0,0,IF(SUM($AX141:DN141)+DN141>$AW141,$AW141-SUM($AX141:DN141),DN141))","v":0},{"$f":"IF(SUM($AW141:DO141)<0,0,IF(SUM($AX141:DO141)+DO141>$AW141,$AW141-SUM($AX141:DO141),DO141))","v":0},{"$f":"IF(SUM($AW141:DP141)<0,0,IF(SUM($AX141:DP141)+DP141>$AW141,$AW141-SUM($AX141:DP141),DP141))","v":0},{"$f":"IF(SUM($AW141:DQ141)<0,0,IF(SUM($AX141:DQ141)+DQ141>$AW141,$AW141-SUM($AX141:DQ141),DQ141))","v":0},{"$f":"IF(SUM($AW141:DR141)<0,0,IF(SUM($AX141:DR141)+DR141>$AW141,$AW141-SUM($AX141:DR141),DR141))","v":0},{"$f":"IF(SUM($AW141:DS141)<0,0,IF(SUM($AX141:DS141)+DS141>$AW141,$AW141-SUM($AX141:DS141),DS141))","v":0},{"$f":"IF(SUM($AW141:DT141)<0,0,IF(SUM($AX141:DT141)+DT141>$AW141,$AW141-SUM($AX141:DT141),DT141))","v":0},{"$f":"IF(SUM($AW141:DU141)<0,0,IF(SUM($AX141:DU141)+DU141>$AW141,$AW141-SUM($AX141:DU141),DU141))","v":0},{"$f":"IF(SUM($AW141:DV141)<0,0,IF(SUM($AX141:DV141)+DV141>$AW141,$AW141-SUM($AX141:DV141),DV141))","v":0},{"$f":"IF(SUM($AW141:DW141)<0,0,IF(SUM($AX141:DW141)+DW141>$AW141,$AW141-SUM($AX141:DW141),DW141))","v":0},{"$f":"IF(SUM($AW141:DX141)<0,0,IF(SUM($AX141:DX141)+DX141>$AW141,$AW141-SUM($AX141:DX141),DX141))","v":0},{"$f":"IF(SUM($AW141:DY141)<0,0,IF(SUM($AX141:DY141)+DY141>$AW141,$AW141-SUM($AX141:DY141),DY141))","v":0},{"$f":"IF(SUM($AW141:DZ141)<0,0,IF(SUM($AX141:DZ141)+DZ141>$AW141,$AW141-SUM($AX141:DZ141),DZ141))","v":0},{"$f":"IF(SUM($AW141:EA141)<0,0,IF(SUM($AX141:EA141)+EA141>$AW141,$AW141-SUM($AX141:EA141),EA141))","v":0},{"$f":"IF(SUM($AW141:EB141)<0,0,IF(SUM($AX141:EB141)+EB141>$AW141,$AW141-SUM($AX141:EB141),EB141))","v":0},{"$f":"IF(SUM($AW141:EC141)<0,0,IF(SUM($AX141:EC141)+EC141>$AW141,$AW141-SUM($AX141:EC141),EC141))","v":0},{"$f":"IF(SUM($AW141:ED141)<0,0,IF(SUM($AX141:ED141)+ED141>$AW141,$AW141-SUM($AX141:ED141),ED141))","v":0},{"$f":"IF(SUM($AW141:EE141)<0,0,IF(SUM($AX141:EE141)+EE141>$AW141,$AW141-SUM($AX141:EE141),EE141))","v":0},{"$f":"IF(SUM($AW141:EF141)<0,0,IF(SUM($AX141:EF141)+EF141>$AW141,$AW141-SUM($AX141:EF141),EF141))","v":0},{"$f":"IF(SUM($AW141:EG141)<0,0,IF(SUM($AX141:EG141)+EG141>$AW141,$AW141-SUM($AX141:EG141),EG141))","v":0},{"$f":"IF(SUM($AW141:EH141)<0,0,IF(SUM($AX141:EH141)+EH141>$AW141,$AW141-SUM($AX141:EH141),EH141))","v":0},{"$f":"IF(SUM($AW141:EI141)<0,0,IF(SUM($AX141:EI141)+EI141>$AW141,$AW141-SUM($AX141:EI141),EI141))","v":0},{"$f":"IF(SUM($AW141:EJ141)<0,0,IF(SUM($AX141:EJ141)+EJ141>$AW141,$AW141-SUM($AX141:EJ141),EJ141))","v":0},{"$f":"IF(SUM($AW141:EK141)<0,0,IF(SUM($AX141:EK141)+EK141>$AW141,$AW141-SUM($AX141:EK141),EK141))","v":0},{"$f":"IF(SUM($AW141:EL141)<0,0,IF(SUM($AX141:EL141)+EL141>$AW141,$AW141-SUM($AX141:EL141),EL141))","v":0},{"$f":"IF(SUM($AW141:EM141)<0,0,IF(SUM($AX141:EM141)+EM141>$AW141,$AW141-SUM($AX141:EM141),EM141))","v":0},{"$f":"IF(SUM($AW141:EN141)<0,0,IF(SUM($AX141:EN141)+EN141>$AW141,$AW141-SUM($AX141:EN141),EN141))","v":0},{"$f":"IF(SUM($AW141:EO141)<0,0,IF(SUM($AX141:EO141)+EO141>$AW141,$AW141-SUM($AX141:EO141),EO141))","v":0},{"$f":"IF(SUM($AW141:EP141)<0,0,IF(SUM($AX141:EP141)+EP141>$AW141,$AW141-SUM($AX141:EP141),EP141))","v":0},{"$f":"IF(SUM($AW141:EQ141)<0,0,IF(SUM($AX141:EQ141)+EQ141>$AW141,$AW141-SUM($AX141:EQ141),EQ141))","v":0},{"$f":"IF(SUM($AW141:ER141)<0,0,IF(SUM($AX141:ER141)+ER141>$AW141,$AW141-SUM($AX141:ER141),ER141))","v":0},{"$f":"IF(SUM($AW141:ES141)<0,0,IF(SUM($AX141:ES141)+ES141>$AW141,$AW141-SUM($AX141:ES141),ES141))","v":0}]
[]
[null,"Depreciation:  2001 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,{"$f":"M23/F145","v":0},{"$f":"IF(SUM($N145:N145)+N145>$M23,$M23-SUM($N145:N145),N145)","v":0},{"$f":"IF(SUM($N145:O145)+O145>$M23,$M23-SUM($N145:O145),O145)","v":0},{"$f":"IF(SUM($N145:P145)+P145>$M23,$M23-SUM($N145:P145),P145)","v":0},{"$f":"IF(SUM($N145:Q145)+Q145>$M23,$M23-SUM($N145:Q145),Q145)","v":0},{"$f":"IF(SUM($N145:R145)+R145>$M23,$M23-SUM($N145:R145),R145)","v":0},{"$f":"IF(SUM($N145:S145)+S145>$M23,$M23-SUM($N145:S145),S145)","v":0},{"$f":"IF(SUM($N145:T145)+T145>$M23,$M23-SUM($N145:T145),T145)","v":0},{"$f":"IF(SUM($N145:U145)+U145>$M23,$M23-SUM($N145:U145),U145)","v":0},{"$f":"IF(SUM($N145:V145)+V145>$M23,$M23-SUM($N145:V145),V145)","v":0},{"$f":"IF(SUM($N145:W145)+W145>$M23,$M23-SUM($N145:W145),W145)","v":0},{"$f":"IF(SUM($N145:X145)+X145>$M23,$M23-SUM($N145:X145),X145)","v":0},{"$f":"IF(SUM($N145:Y145)+Y145>$M23,$M23-SUM($N145:Y145),Y145)","v":0},{"$f":"IF(SUM($N145:Z145)+Z145>$M23,$M23-SUM($N145:Z145),Z145)","v":0},{"$f":"IF(SUM($N145:AA145)+AA145>$M23,$M23-SUM($N145:AA145),AA145)","v":0},{"$f":"IF(SUM($N145:AB145)+AB145>$M23,$M23-SUM($N145:AB145),AB145)","v":0},{"$f":"IF(SUM($N145:AC145)+AC145>$M23,$M23-SUM($N145:AC145),AC145)","v":0},{"$f":"IF(SUM($N145:AD145)+AD145>$M23,$M23-SUM($N145:AD145),AD145)","v":0},{"$f":"IF(SUM($N145:AE145)+AE145>$M23,$M23-SUM($N145:AE145),AE145)","v":0},{"$f":"IF(SUM($N145:AF145)+AF145>$M23,$M23-SUM($N145:AF145),AF145)","v":0},{"$f":"IF(SUM($N145:AG145)+AG145>$M23,$M23-SUM($N145:AG145),AG145)","v":0},{"$f":"IF(SUM($N145:AH145)+AH145>$M23,$M23-SUM($N145:AH145),AH145)","v":0},{"$f":"IF(SUM($N145:AI145)+AI145>$M23,$M23-SUM($N145:AI145),AI145)","v":0},{"$f":"IF(SUM($N145:AJ145)+AJ145>$M23,$M23-SUM($N145:AJ145),AJ145)","v":0},{"$f":"IF(SUM($N145:AK145)+AK145>$M23,$M23-SUM($N145:AK145),AK145)","v":0},{"$f":"IF(SUM($N145:AL145)+AL145>$M23,$M23-SUM($N145:AL145),AL145)","v":0},{"$f":"IF(SUM($N145:AM145)+AM145>$M23,$M23-SUM($N145:AM145),AM145)","v":0},{"$f":"IF(SUM($N145:AN145)+AN145>$M23,$M23-SUM($N145:AN145),AN145)","v":0},{"$f":"IF(SUM($N145:AO145)+AO145>$M23,$M23-SUM($N145:AO145),AO145)","v":0},{"$f":"IF(SUM($N145:AP145)+AP145>$M23,$M23-SUM($N145:AP145),AP145)","v":0},{"$f":"IF(SUM($N145:AQ145)+AQ145>$M23,$M23-SUM($N145:AQ145),AQ145)","v":0},{"$f":"IF(SUM($N145:AR145)+AR145>$M23,$M23-SUM($N145:AR145),AR145)","v":0},{"$f":"IF(SUM($N145:AS145)+AS145>$M23,$M23-SUM($N145:AS145),AS145)","v":0},{"$f":"IF(SUM($N145:AT145)+AT145>$M23,$M23-SUM($N145:AT145),AT145)","v":0},{"$f":"IF(SUM($N145:AU145)+AU145>$M23,$M23-SUM($N145:AU145),AU145)","v":0},{"$f":"$M36-SUM($I145:$AV145)","v":0},{"$f":"IF(AW145>0,AW145/(MAX(($F145-COUNT($I145:$AV145))/4,1)),0)","v":0},{"$f":"IF(SUM($AW145:AX145)<0,0,IF(SUM($AX145:AX145)+AX145>$AW145,$AW145-SUM($AX145:AX145),AX145))","v":0},{"$f":"IF(SUM($AW145:AY145)<0,0,IF(SUM($AX145:AY145)+AY145>$AW145,$AW145-SUM($AX145:AY145),AY145))","v":0},{"$f":"IF(SUM($AW145:AZ145)<0,0,IF(SUM($AX145:AZ145)+AZ145>$AW145,$AW145-SUM($AX145:AZ145),AZ145))","v":0},{"$f":"IF(SUM($AW145:BA145)<0,0,IF(SUM($AX145:BA145)+BA145>$AW145,$AW145-SUM($AX145:BA145),BA145))","v":0},{"$f":"IF(SUM($AW145:BB145)<0,0,IF(SUM($AX145:BB145)+BB145>$AW145,$AW145-SUM($AX145:BB145),BB145))","v":0},{"$f":"IF(SUM($AW145:BC145)<0,0,IF(SUM($AX145:BC145)+BC145>$AW145,$AW145-SUM($AX145:BC145),BC145))","v":0},{"$f":"IF(SUM($AW145:BD145)<0,0,IF(SUM($AX145:BD145)+BD145>$AW145,$AW145-SUM($AX145:BD145),BD145))","v":0},{"$f":"IF(SUM($AW145:BE145)<0,0,IF(SUM($AX145:BE145)+BE145>$AW145,$AW145-SUM($AX145:BE145),BE145))","v":0},{"$f":"IF(SUM($AW145:BF145)<0,0,IF(SUM($AX145:BF145)+BF145>$AW145,$AW145-SUM($AX145:BF145),BF145))","v":0},{"$f":"IF(SUM($AW145:BG145)<0,0,IF(SUM($AX145:BG145)+BG145>$AW145,$AW145-SUM($AX145:BG145),BG145))","v":0},{"$f":"IF(SUM($AW145:BH145)<0,0,IF(SUM($AX145:BH145)+BH145>$AW145,$AW145-SUM($AX145:BH145),BH145))","v":0},{"$f":"IF(SUM($AW145:BI145)<0,0,IF(SUM($AX145:BI145)+BI145>$AW145,$AW145-SUM($AX145:BI145),BI145))","v":0},{"$f":"IF(SUM($AW145:BJ145)<0,0,IF(SUM($AX145:BJ145)+BJ145>$AW145,$AW145-SUM($AX145:BJ145),BJ145))","v":0},{"$f":"IF(SUM($AW145:BK145)<0,0,IF(SUM($AX145:BK145)+BK145>$AW145,$AW145-SUM($AX145:BK145),BK145))","v":0},{"$f":"IF(SUM($AW145:BL145)<0,0,IF(SUM($AX145:BL145)+BL145>$AW145,$AW145-SUM($AX145:BL145),BL145))","v":0},{"$f":"IF(SUM($AW145:BM145)<0,0,IF(SUM($AX145:BM145)+BM145>$AW145,$AW145-SUM($AX145:BM145),BM145))","v":0},{"$f":"IF(SUM($AW145:BN145)<0,0,IF(SUM($AX145:BN145)+BN145>$AW145,$AW145-SUM($AX145:BN145),BN145))","v":0},{"$f":"IF(SUM($AW145:BO145)<0,0,IF(SUM($AX145:BO145)+BO145>$AW145,$AW145-SUM($AX145:BO145),BO145))","v":0},{"$f":"IF(SUM($AW145:BP145)<0,0,IF(SUM($AX145:BP145)+BP145>$AW145,$AW145-SUM($AX145:BP145),BP145))","v":0},{"$f":"IF(SUM($AW145:BQ145)<0,0,IF(SUM($AX145:BQ145)+BQ145>$AW145,$AW145-SUM($AX145:BQ145),BQ145))","v":0},{"$f":"IF(SUM($AW145:BR145)<0,0,IF(SUM($AX145:BR145)+BR145>$AW145,$AW145-SUM($AX145:BR145),BR145))","v":0},{"$f":"IF(SUM($AW145:BS145)<0,0,IF(SUM($AX145:BS145)+BS145>$AW145,$AW145-SUM($AX145:BS145),BS145))","v":0},{"$f":"IF(SUM($AW145:BT145)<0,0,IF(SUM($AX145:BT145)+BT145>$AW145,$AW145-SUM($AX145:BT145),BT145))","v":0},{"$f":"IF(SUM($AW145:BU145)<0,0,IF(SUM($AX145:BU145)+BU145>$AW145,$AW145-SUM($AX145:BU145),BU145))","v":0},{"$f":"IF(SUM($AW145:BV145)<0,0,IF(SUM($AX145:BV145)+BV145>$AW145,$AW145-SUM($AX145:BV145),BV145))","v":0},{"$f":"IF(SUM($AW145:BW145)<0,0,IF(SUM($AX145:BW145)+BW145>$AW145,$AW145-SUM($AX145:BW145),BW145))","v":0},{"$f":"IF(SUM($AW145:BX145)<0,0,IF(SUM($AX145:BX145)+BX145>$AW145,$AW145-SUM($AX145:BX145),BX145))","v":0},{"$f":"IF(SUM($AW145:BY145)<0,0,IF(SUM($AX145:BY145)+BY145>$AW145,$AW145-SUM($AX145:BY145),BY145))","v":0},{"$f":"IF(SUM($AW145:BZ145)<0,0,IF(SUM($AX145:BZ145)+BZ145>$AW145,$AW145-SUM($AX145:BZ145),BZ145))","v":0},{"$f":"IF(SUM($AW145:CA145)<0,0,IF(SUM($AX145:CA145)+CA145>$AW145,$AW145-SUM($AX145:CA145),CA145))","v":0},{"$f":"IF(SUM($AW145:CB145)<0,0,IF(SUM($AX145:CB145)+CB145>$AW145,$AW145-SUM($AX145:CB145),CB145))","v":0},{"$f":"IF(SUM($AW145:CC145)<0,0,IF(SUM($AX145:CC145)+CC145>$AW145,$AW145-SUM($AX145:CC145),CC145))","v":0},{"$f":"IF(SUM($AW145:CD145)<0,0,IF(SUM($AX145:CD145)+CD145>$AW145,$AW145-SUM($AX145:CD145),CD145))","v":0},{"$f":"IF(SUM($AW145:CE145)<0,0,IF(SUM($AX145:CE145)+CE145>$AW145,$AW145-SUM($AX145:CE145),CE145))","v":0},{"$f":"IF(SUM($AW145:CF145)<0,0,IF(SUM($AX145:CF145)+CF145>$AW145,$AW145-SUM($AX145:CF145),CF145))","v":0},{"$f":"IF(SUM($AW145:CG145)<0,0,IF(SUM($AX145:CG145)+CG145>$AW145,$AW145-SUM($AX145:CG145),CG145))","v":0},{"$f":"IF(SUM($AW145:CH145)<0,0,IF(SUM($AX145:CH145)+CH145>$AW145,$AW145-SUM($AX145:CH145),CH145))","v":0},{"$f":"IF(SUM($AW145:CI145)<0,0,IF(SUM($AX145:CI145)+CI145>$AW145,$AW145-SUM($AX145:CI145),CI145))","v":0},{"$f":"IF(SUM($AW145:CJ145)<0,0,IF(SUM($AX145:CJ145)+CJ145>$AW145,$AW145-SUM($AX145:CJ145),CJ145))","v":0},{"$f":"IF(SUM($AW145:CK145)<0,0,IF(SUM($AX145:CK145)+CK145>$AW145,$AW145-SUM($AX145:CK145),CK145))","v":0},{"$f":"IF(SUM($AW145:CL145)<0,0,IF(SUM($AX145:CL145)+CL145>$AW145,$AW145-SUM($AX145:CL145),CL145))","v":0},{"$f":"IF(SUM($AW145:CM145)<0,0,IF(SUM($AX145:CM145)+CM145>$AW145,$AW145-SUM($AX145:CM145),CM145))","v":0},{"$f":"IF(SUM($AW145:CN145)<0,0,IF(SUM($AX145:CN145)+CN145>$AW145,$AW145-SUM($AX145:CN145),CN145))","v":0},{"$f":"IF(SUM($AW145:CO145)<0,0,IF(SUM($AX145:CO145)+CO145>$AW145,$AW145-SUM($AX145:CO145),CO145))","v":0},{"$f":"IF(SUM($AW145:CP145)<0,0,IF(SUM($AX145:CP145)+CP145>$AW145,$AW145-SUM($AX145:CP145),CP145))","v":0},{"$f":"IF(SUM($AW145:CQ145)<0,0,IF(SUM($AX145:CQ145)+CQ145>$AW145,$AW145-SUM($AX145:CQ145),CQ145))","v":0},{"$f":"IF(SUM($AW145:CR145)<0,0,IF(SUM($AX145:CR145)+CR145>$AW145,$AW145-SUM($AX145:CR145),CR145))","v":0},{"$f":"IF(SUM($AW145:CS145)<0,0,IF(SUM($AX145:CS145)+CS145>$AW145,$AW145-SUM($AX145:CS145),CS145))","v":0},{"$f":"IF(SUM($AW145:CT145)<0,0,IF(SUM($AX145:CT145)+CT145>$AW145,$AW145-SUM($AX145:CT145),CT145))","v":0},{"$f":"IF(SUM($AW145:CU145)<0,0,IF(SUM($AX145:CU145)+CU145>$AW145,$AW145-SUM($AX145:CU145),CU145))","v":0},{"$f":"IF(SUM($AW145:CV145)<0,0,IF(SUM($AX145:CV145)+CV145>$AW145,$AW145-SUM($AX145:CV145),CV145))","v":0},{"$f":"IF(SUM($AW145:CW145)<0,0,IF(SUM($AX145:CW145)+CW145>$AW145,$AW145-SUM($AX145:CW145),CW145))","v":0},{"$f":"IF(SUM($AW145:CX145)<0,0,IF(SUM($AX145:CX145)+CX145>$AW145,$AW145-SUM($AX145:CX145),CX145))","v":0},{"$f":"IF(SUM($AW145:CY145)<0,0,IF(SUM($AX145:CY145)+CY145>$AW145,$AW145-SUM($AX145:CY145),CY145))","v":0},{"$f":"IF(SUM($AW145:CZ145)<0,0,IF(SUM($AX145:CZ145)+CZ145>$AW145,$AW145-SUM($AX145:CZ145),CZ145))","v":0},{"$f":"IF(SUM($AW145:DA145)<0,0,IF(SUM($AX145:DA145)+DA145>$AW145,$AW145-SUM($AX145:DA145),DA145))","v":0},{"$f":"IF(SUM($AW145:DB145)<0,0,IF(SUM($AX145:DB145)+DB145>$AW145,$AW145-SUM($AX145:DB145),DB145))","v":0},{"$f":"IF(SUM($AW145:DC145)<0,0,IF(SUM($AX145:DC145)+DC145>$AW145,$AW145-SUM($AX145:DC145),DC145))","v":0},{"$f":"IF(SUM($AW145:DD145)<0,0,IF(SUM($AX145:DD145)+DD145>$AW145,$AW145-SUM($AX145:DD145),DD145))","v":0},{"$f":"IF(SUM($AW145:DE145)<0,0,IF(SUM($AX145:DE145)+DE145>$AW145,$AW145-SUM($AX145:DE145),DE145))","v":0},{"$f":"IF(SUM($AW145:DF145)<0,0,IF(SUM($AX145:DF145)+DF145>$AW145,$AW145-SUM($AX145:DF145),DF145))","v":0},{"$f":"IF(SUM($AW145:DG145)<0,0,IF(SUM($AX145:DG145)+DG145>$AW145,$AW145-SUM($AX145:DG145),DG145))","v":0},{"$f":"IF(SUM($AW145:DH145)<0,0,IF(SUM($AX145:DH145)+DH145>$AW145,$AW145-SUM($AX145:DH145),DH145))","v":0},{"$f":"IF(SUM($AW145:DI145)<0,0,IF(SUM($AX145:DI145)+DI145>$AW145,$AW145-SUM($AX145:DI145),DI145))","v":0},{"$f":"IF(SUM($AW145:DJ145)<0,0,IF(SUM($AX145:DJ145)+DJ145>$AW145,$AW145-SUM($AX145:DJ145),DJ145))","v":0},{"$f":"IF(SUM($AW145:DK145)<0,0,IF(SUM($AX145:DK145)+DK145>$AW145,$AW145-SUM($AX145:DK145),DK145))","v":0},{"$f":"IF(SUM($AW145:DL145)<0,0,IF(SUM($AX145:DL145)+DL145>$AW145,$AW145-SUM($AX145:DL145),DL145))","v":0},{"$f":"IF(SUM($AW145:DM145)<0,0,IF(SUM($AX145:DM145)+DM145>$AW145,$AW145-SUM($AX145:DM145),DM145))","v":0},{"$f":"IF(SUM($AW145:DN145)<0,0,IF(SUM($AX145:DN145)+DN145>$AW145,$AW145-SUM($AX145:DN145),DN145))","v":0},{"$f":"IF(SUM($AW145:DO145)<0,0,IF(SUM($AX145:DO145)+DO145>$AW145,$AW145-SUM($AX145:DO145),DO145))","v":0},{"$f":"IF(SUM($AW145:DP145)<0,0,IF(SUM($AX145:DP145)+DP145>$AW145,$AW145-SUM($AX145:DP145),DP145))","v":0},{"$f":"IF(SUM($AW145:DQ145)<0,0,IF(SUM($AX145:DQ145)+DQ145>$AW145,$AW145-SUM($AX145:DQ145),DQ145))","v":0},{"$f":"IF(SUM($AW145:DR145)<0,0,IF(SUM($AX145:DR145)+DR145>$AW145,$AW145-SUM($AX145:DR145),DR145))","v":0},{"$f":"IF(SUM($AW145:DS145)<0,0,IF(SUM($AX145:DS145)+DS145>$AW145,$AW145-SUM($AX145:DS145),DS145))","v":0},{"$f":"IF(SUM($AW145:DT145)<0,0,IF(SUM($AX145:DT145)+DT145>$AW145,$AW145-SUM($AX145:DT145),DT145))","v":0},{"$f":"IF(SUM($AW145:DU145)<0,0,IF(SUM($AX145:DU145)+DU145>$AW145,$AW145-SUM($AX145:DU145),DU145))","v":0},{"$f":"IF(SUM($AW145:DV145)<0,0,IF(SUM($AX145:DV145)+DV145>$AW145,$AW145-SUM($AX145:DV145),DV145))","v":0},{"$f":"IF(SUM($AW145:DW145)<0,0,IF(SUM($AX145:DW145)+DW145>$AW145,$AW145-SUM($AX145:DW145),DW145))","v":0},{"$f":"IF(SUM($AW145:DX145)<0,0,IF(SUM($AX145:DX145)+DX145>$AW145,$AW145-SUM($AX145:DX145),DX145))","v":0},{"$f":"IF(SUM($AW145:DY145)<0,0,IF(SUM($AX145:DY145)+DY145>$AW145,$AW145-SUM($AX145:DY145),DY145))","v":0},{"$f":"IF(SUM($AW145:DZ145)<0,0,IF(SUM($AX145:DZ145)+DZ145>$AW145,$AW145-SUM($AX145:DZ145),DZ145))","v":0},{"$f":"IF(SUM($AW145:EA145)<0,0,IF(SUM($AX145:EA145)+EA145>$AW145,$AW145-SUM($AX145:EA145),EA145))","v":0},{"$f":"IF(SUM($AW145:EB145)<0,0,IF(SUM($AX145:EB145)+EB145>$AW145,$AW145-SUM($AX145:EB145),EB145))","v":0},{"$f":"IF(SUM($AW145:EC145)<0,0,IF(SUM($AX145:EC145)+EC145>$AW145,$AW145-SUM($AX145:EC145),EC145))","v":0},{"$f":"IF(SUM($AW145:ED145)<0,0,IF(SUM($AX145:ED145)+ED145>$AW145,$AW145-SUM($AX145:ED145),ED145))","v":0},{"$f":"IF(SUM($AW145:EE145)<0,0,IF(SUM($AX145:EE145)+EE145>$AW145,$AW145-SUM($AX145:EE145),EE145))","v":0},{"$f":"IF(SUM($AW145:EF145)<0,0,IF(SUM($AX145:EF145)+EF145>$AW145,$AW145-SUM($AX145:EF145),EF145))","v":0},{"$f":"IF(SUM($AW145:EG145)<0,0,IF(SUM($AX145:EG145)+EG145>$AW145,$AW145-SUM($AX145:EG145),EG145))","v":0},{"$f":"IF(SUM($AW145:EH145)<0,0,IF(SUM($AX145:EH145)+EH145>$AW145,$AW145-SUM($AX145:EH145),EH145))","v":0},{"$f":"IF(SUM($AW145:EI145)<0,0,IF(SUM($AX145:EI145)+EI145>$AW145,$AW145-SUM($AX145:EI145),EI145))","v":0},{"$f":"IF(SUM($AW145:EJ145)<0,0,IF(SUM($AX145:EJ145)+EJ145>$AW145,$AW145-SUM($AX145:EJ145),EJ145))","v":0},{"$f":"IF(SUM($AW145:EK145)<0,0,IF(SUM($AX145:EK145)+EK145>$AW145,$AW145-SUM($AX145:EK145),EK145))","v":0},{"$f":"IF(SUM($AW145:EL145)<0,0,IF(SUM($AX145:EL145)+EL145>$AW145,$AW145-SUM($AX145:EL145),EL145))","v":0},{"$f":"IF(SUM($AW145:EM145)<0,0,IF(SUM($AX145:EM145)+EM145>$AW145,$AW145-SUM($AX145:EM145),EM145))","v":0},{"$f":"IF(SUM($AW145:EN145)<0,0,IF(SUM($AX145:EN145)+EN145>$AW145,$AW145-SUM($AX145:EN145),EN145))","v":0},{"$f":"IF(SUM($AW145:EO145)<0,0,IF(SUM($AX145:EO145)+EO145>$AW145,$AW145-SUM($AX145:EO145),EO145))","v":0},{"$f":"IF(SUM($AW145:EP145)<0,0,IF(SUM($AX145:EP145)+EP145>$AW145,$AW145-SUM($AX145:EP145),EP145))","v":0},{"$f":"IF(SUM($AW145:EQ145)<0,0,IF(SUM($AX145:EQ145)+EQ145>$AW145,$AW145-SUM($AX145:EQ145),EQ145))","v":0},{"$f":"IF(SUM($AW145:ER145)<0,0,IF(SUM($AX145:ER145)+ER145>$AW145,$AW145-SUM($AX145:ER145),ER145))","v":0},{"$f":"IF(SUM($AW145:ES145)<0,0,IF(SUM($AX145:ES145)+ES145>$AW145,$AW145-SUM($AX145:ES145),ES145))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,0,{"$f":"IF(SUM($N146:N146)+N146>$M24,$M24-SUM($N146:N146),N146)","v":0},{"$f":"IF(SUM($N146:O146)+O146>$M24,$M24-SUM($N146:O146),O146)","v":0},{"$f":"IF(SUM($N146:P146)+P146>$M24,$M24-SUM($N146:P146),P146)","v":0},{"$f":"IF(SUM($N146:Q146)+Q146>$M24,$M24-SUM($N146:Q146),Q146)","v":0},{"$f":"IF(SUM($N146:R146)+R146>$M24,$M24-SUM($N146:R146),R146)","v":0},{"$f":"IF(SUM($N146:S146)+S146>$M24,$M24-SUM($N146:S146),S146)","v":0},{"$f":"IF(SUM($N146:T146)+T146>$M24,$M24-SUM($N146:T146),T146)","v":0},{"$f":"IF(SUM($N146:U146)+U146>$M24,$M24-SUM($N146:U146),U146)","v":0},{"$f":"IF(SUM($N146:V146)+V146>$M24,$M24-SUM($N146:V146),V146)","v":0},{"$f":"IF(SUM($N146:W146)+W146>$M24,$M24-SUM($N146:W146),W146)","v":0},{"$f":"IF(SUM($N146:X146)+X146>$M24,$M24-SUM($N146:X146),X146)","v":0},{"$f":"IF(SUM($N146:Y146)+Y146>$M24,$M24-SUM($N146:Y146),Y146)","v":0},{"$f":"IF(SUM($N146:Z146)+Z146>$M24,$M24-SUM($N146:Z146),Z146)","v":0},{"$f":"IF(SUM($N146:AA146)+AA146>$M24,$M24-SUM($N146:AA146),AA146)","v":0},{"$f":"IF(SUM($N146:AB146)+AB146>$M24,$M24-SUM($N146:AB146),AB146)","v":0},{"$f":"IF(SUM($N146:AC146)+AC146>$M24,$M24-SUM($N146:AC146),AC146)","v":0},{"$f":"IF(SUM($N146:AD146)+AD146>$M24,$M24-SUM($N146:AD146),AD146)","v":0},{"$f":"IF(SUM($N146:AE146)+AE146>$M24,$M24-SUM($N146:AE146),AE146)","v":0},{"$f":"IF(SUM($N146:AF146)+AF146>$M24,$M24-SUM($N146:AF146),AF146)","v":0},{"$f":"IF(SUM($N146:AG146)+AG146>$M24,$M24-SUM($N146:AG146),AG146)","v":0},{"$f":"IF(SUM($N146:AH146)+AH146>$M24,$M24-SUM($N146:AH146),AH146)","v":0},{"$f":"IF(SUM($N146:AI146)+AI146>$M24,$M24-SUM($N146:AI146),AI146)","v":0},{"$f":"IF(SUM($N146:AJ146)+AJ146>$M24,$M24-SUM($N146:AJ146),AJ146)","v":0},{"$f":"IF(SUM($N146:AK146)+AK146>$M24,$M24-SUM($N146:AK146),AK146)","v":0},{"$f":"IF(SUM($N146:AL146)+AL146>$M24,$M24-SUM($N146:AL146),AL146)","v":0},{"$f":"IF(SUM($N146:AM146)+AM146>$M24,$M24-SUM($N146:AM146),AM146)","v":0},{"$f":"IF(SUM($N146:AN146)+AN146>$M24,$M24-SUM($N146:AN146),AN146)","v":0},{"$f":"IF(SUM($N146:AO146)+AO146>$M24,$M24-SUM($N146:AO146),AO146)","v":0},{"$f":"IF(SUM($N146:AP146)+AP146>$M24,$M24-SUM($N146:AP146),AP146)","v":0},{"$f":"IF(SUM($N146:AQ146)+AQ146>$M24,$M24-SUM($N146:AQ146),AQ146)","v":0},{"$f":"IF(SUM($N146:AR146)+AR146>$M24,$M24-SUM($N146:AR146),AR146)","v":0},{"$f":"IF(SUM($N146:AS146)+AS146>$M24,$M24-SUM($N146:AS146),AS146)","v":0},{"$f":"IF(SUM($N146:AT146)+AT146>$M24,$M24-SUM($N146:AT146),AT146)","v":0},{"$f":"IF(SUM($N146:AU146)+AU146>$M24,$M24-SUM($N146:AU146),AU146)","v":0},0,0,{"$f":"IF(SUM($AW146:AX146)<0,0,IF(SUM($AX146:AX146)+AX146>$AW146,$AW146-SUM($AX146:AX146),AX146))","v":0},{"$f":"IF(SUM($AW146:AY146)<0,0,IF(SUM($AX146:AY146)+AY146>$AW146,$AW146-SUM($AX146:AY146),AY146))","v":0},{"$f":"IF(SUM($AW146:AZ146)<0,0,IF(SUM($AX146:AZ146)+AZ146>$AW146,$AW146-SUM($AX146:AZ146),AZ146))","v":0},{"$f":"IF(SUM($AW146:BA146)<0,0,IF(SUM($AX146:BA146)+BA146>$AW146,$AW146-SUM($AX146:BA146),BA146))","v":0},{"$f":"IF(SUM($AW146:BB146)<0,0,IF(SUM($AX146:BB146)+BB146>$AW146,$AW146-SUM($AX146:BB146),BB146))","v":0},{"$f":"IF(SUM($AW146:BC146)<0,0,IF(SUM($AX146:BC146)+BC146>$AW146,$AW146-SUM($AX146:BC146),BC146))","v":0},{"$f":"IF(SUM($AW146:BD146)<0,0,IF(SUM($AX146:BD146)+BD146>$AW146,$AW146-SUM($AX146:BD146),BD146))","v":0},{"$f":"IF(SUM($AW146:BE146)<0,0,IF(SUM($AX146:BE146)+BE146>$AW146,$AW146-SUM($AX146:BE146),BE146))","v":0},{"$f":"IF(SUM($AW146:BF146)<0,0,IF(SUM($AX146:BF146)+BF146>$AW146,$AW146-SUM($AX146:BF146),BF146))","v":0},{"$f":"IF(SUM($AW146:BG146)<0,0,IF(SUM($AX146:BG146)+BG146>$AW146,$AW146-SUM($AX146:BG146),BG146))","v":0},{"$f":"IF(SUM($AW146:BH146)<0,0,IF(SUM($AX146:BH146)+BH146>$AW146,$AW146-SUM($AX146:BH146),BH146))","v":0},{"$f":"IF(SUM($AW146:BI146)<0,0,IF(SUM($AX146:BI146)+BI146>$AW146,$AW146-SUM($AX146:BI146),BI146))","v":0},{"$f":"IF(SUM($AW146:BJ146)<0,0,IF(SUM($AX146:BJ146)+BJ146>$AW146,$AW146-SUM($AX146:BJ146),BJ146))","v":0},{"$f":"IF(SUM($AW146:BK146)<0,0,IF(SUM($AX146:BK146)+BK146>$AW146,$AW146-SUM($AX146:BK146),BK146))","v":0},{"$f":"IF(SUM($AW146:BL146)<0,0,IF(SUM($AX146:BL146)+BL146>$AW146,$AW146-SUM($AX146:BL146),BL146))","v":0},{"$f":"IF(SUM($AW146:BM146)<0,0,IF(SUM($AX146:BM146)+BM146>$AW146,$AW146-SUM($AX146:BM146),BM146))","v":0},{"$f":"IF(SUM($AW146:BN146)<0,0,IF(SUM($AX146:BN146)+BN146>$AW146,$AW146-SUM($AX146:BN146),BN146))","v":0},{"$f":"IF(SUM($AW146:BO146)<0,0,IF(SUM($AX146:BO146)+BO146>$AW146,$AW146-SUM($AX146:BO146),BO146))","v":0},{"$f":"IF(SUM($AW146:BP146)<0,0,IF(SUM($AX146:BP146)+BP146>$AW146,$AW146-SUM($AX146:BP146),BP146))","v":0},{"$f":"IF(SUM($AW146:BQ146)<0,0,IF(SUM($AX146:BQ146)+BQ146>$AW146,$AW146-SUM($AX146:BQ146),BQ146))","v":0},{"$f":"IF(SUM($AW146:BR146)<0,0,IF(SUM($AX146:BR146)+BR146>$AW146,$AW146-SUM($AX146:BR146),BR146))","v":0},{"$f":"IF(SUM($AW146:BS146)<0,0,IF(SUM($AX146:BS146)+BS146>$AW146,$AW146-SUM($AX146:BS146),BS146))","v":0},{"$f":"IF(SUM($AW146:BT146)<0,0,IF(SUM($AX146:BT146)+BT146>$AW146,$AW146-SUM($AX146:BT146),BT146))","v":0},{"$f":"IF(SUM($AW146:BU146)<0,0,IF(SUM($AX146:BU146)+BU146>$AW146,$AW146-SUM($AX146:BU146),BU146))","v":0},{"$f":"IF(SUM($AW146:BV146)<0,0,IF(SUM($AX146:BV146)+BV146>$AW146,$AW146-SUM($AX146:BV146),BV146))","v":0},{"$f":"IF(SUM($AW146:BW146)<0,0,IF(SUM($AX146:BW146)+BW146>$AW146,$AW146-SUM($AX146:BW146),BW146))","v":0},{"$f":"IF(SUM($AW146:BX146)<0,0,IF(SUM($AX146:BX146)+BX146>$AW146,$AW146-SUM($AX146:BX146),BX146))","v":0},{"$f":"IF(SUM($AW146:BY146)<0,0,IF(SUM($AX146:BY146)+BY146>$AW146,$AW146-SUM($AX146:BY146),BY146))","v":0},{"$f":"IF(SUM($AW146:BZ146)<0,0,IF(SUM($AX146:BZ146)+BZ146>$AW146,$AW146-SUM($AX146:BZ146),BZ146))","v":0},{"$f":"IF(SUM($AW146:CA146)<0,0,IF(SUM($AX146:CA146)+CA146>$AW146,$AW146-SUM($AX146:CA146),CA146))","v":0},{"$f":"IF(SUM($AW146:CB146)<0,0,IF(SUM($AX146:CB146)+CB146>$AW146,$AW146-SUM($AX146:CB146),CB146))","v":0},{"$f":"IF(SUM($AW146:CC146)<0,0,IF(SUM($AX146:CC146)+CC146>$AW146,$AW146-SUM($AX146:CC146),CC146))","v":0},{"$f":"IF(SUM($AW146:CD146)<0,0,IF(SUM($AX146:CD146)+CD146>$AW146,$AW146-SUM($AX146:CD146),CD146))","v":0},{"$f":"IF(SUM($AW146:CE146)<0,0,IF(SUM($AX146:CE146)+CE146>$AW146,$AW146-SUM($AX146:CE146),CE146))","v":0},{"$f":"IF(SUM($AW146:CF146)<0,0,IF(SUM($AX146:CF146)+CF146>$AW146,$AW146-SUM($AX146:CF146),CF146))","v":0},{"$f":"IF(SUM($AW146:CG146)<0,0,IF(SUM($AX146:CG146)+CG146>$AW146,$AW146-SUM($AX146:CG146),CG146))","v":0},{"$f":"IF(SUM($AW146:CH146)<0,0,IF(SUM($AX146:CH146)+CH146>$AW146,$AW146-SUM($AX146:CH146),CH146))","v":0},{"$f":"IF(SUM($AW146:CI146)<0,0,IF(SUM($AX146:CI146)+CI146>$AW146,$AW146-SUM($AX146:CI146),CI146))","v":0},{"$f":"IF(SUM($AW146:CJ146)<0,0,IF(SUM($AX146:CJ146)+CJ146>$AW146,$AW146-SUM($AX146:CJ146),CJ146))","v":0},{"$f":"IF(SUM($AW146:CK146)<0,0,IF(SUM($AX146:CK146)+CK146>$AW146,$AW146-SUM($AX146:CK146),CK146))","v":0},{"$f":"IF(SUM($AW146:CL146)<0,0,IF(SUM($AX146:CL146)+CL146>$AW146,$AW146-SUM($AX146:CL146),CL146))","v":0},{"$f":"IF(SUM($AW146:CM146)<0,0,IF(SUM($AX146:CM146)+CM146>$AW146,$AW146-SUM($AX146:CM146),CM146))","v":0},{"$f":"IF(SUM($AW146:CN146)<0,0,IF(SUM($AX146:CN146)+CN146>$AW146,$AW146-SUM($AX146:CN146),CN146))","v":0},{"$f":"IF(SUM($AW146:CO146)<0,0,IF(SUM($AX146:CO146)+CO146>$AW146,$AW146-SUM($AX146:CO146),CO146))","v":0},{"$f":"IF(SUM($AW146:CP146)<0,0,IF(SUM($AX146:CP146)+CP146>$AW146,$AW146-SUM($AX146:CP146),CP146))","v":0},{"$f":"IF(SUM($AW146:CQ146)<0,0,IF(SUM($AX146:CQ146)+CQ146>$AW146,$AW146-SUM($AX146:CQ146),CQ146))","v":0},{"$f":"IF(SUM($AW146:CR146)<0,0,IF(SUM($AX146:CR146)+CR146>$AW146,$AW146-SUM($AX146:CR146),CR146))","v":0},{"$f":"IF(SUM($AW146:CS146)<0,0,IF(SUM($AX146:CS146)+CS146>$AW146,$AW146-SUM($AX146:CS146),CS146))","v":0},{"$f":"IF(SUM($AW146:CT146)<0,0,IF(SUM($AX146:CT146)+CT146>$AW146,$AW146-SUM($AX146:CT146),CT146))","v":0},{"$f":"IF(SUM($AW146:CU146)<0,0,IF(SUM($AX146:CU146)+CU146>$AW146,$AW146-SUM($AX146:CU146),CU146))","v":0},{"$f":"IF(SUM($AW146:CV146)<0,0,IF(SUM($AX146:CV146)+CV146>$AW146,$AW146-SUM($AX146:CV146),CV146))","v":0},{"$f":"IF(SUM($AW146:CW146)<0,0,IF(SUM($AX146:CW146)+CW146>$AW146,$AW146-SUM($AX146:CW146),CW146))","v":0},{"$f":"IF(SUM($AW146:CX146)<0,0,IF(SUM($AX146:CX146)+CX146>$AW146,$AW146-SUM($AX146:CX146),CX146))","v":0},{"$f":"IF(SUM($AW146:CY146)<0,0,IF(SUM($AX146:CY146)+CY146>$AW146,$AW146-SUM($AX146:CY146),CY146))","v":0},{"$f":"IF(SUM($AW146:CZ146)<0,0,IF(SUM($AX146:CZ146)+CZ146>$AW146,$AW146-SUM($AX146:CZ146),CZ146))","v":0},{"$f":"IF(SUM($AW146:DA146)<0,0,IF(SUM($AX146:DA146)+DA146>$AW146,$AW146-SUM($AX146:DA146),DA146))","v":0},{"$f":"IF(SUM($AW146:DB146)<0,0,IF(SUM($AX146:DB146)+DB146>$AW146,$AW146-SUM($AX146:DB146),DB146))","v":0},{"$f":"IF(SUM($AW146:DC146)<0,0,IF(SUM($AX146:DC146)+DC146>$AW146,$AW146-SUM($AX146:DC146),DC146))","v":0},{"$f":"IF(SUM($AW146:DD146)<0,0,IF(SUM($AX146:DD146)+DD146>$AW146,$AW146-SUM($AX146:DD146),DD146))","v":0},{"$f":"IF(SUM($AW146:DE146)<0,0,IF(SUM($AX146:DE146)+DE146>$AW146,$AW146-SUM($AX146:DE146),DE146))","v":0},{"$f":"IF(SUM($AW146:DF146)<0,0,IF(SUM($AX146:DF146)+DF146>$AW146,$AW146-SUM($AX146:DF146),DF146))","v":0},{"$f":"IF(SUM($AW146:DG146)<0,0,IF(SUM($AX146:DG146)+DG146>$AW146,$AW146-SUM($AX146:DG146),DG146))","v":0},{"$f":"IF(SUM($AW146:DH146)<0,0,IF(SUM($AX146:DH146)+DH146>$AW146,$AW146-SUM($AX146:DH146),DH146))","v":0},{"$f":"IF(SUM($AW146:DI146)<0,0,IF(SUM($AX146:DI146)+DI146>$AW146,$AW146-SUM($AX146:DI146),DI146))","v":0},{"$f":"IF(SUM($AW146:DJ146)<0,0,IF(SUM($AX146:DJ146)+DJ146>$AW146,$AW146-SUM($AX146:DJ146),DJ146))","v":0},{"$f":"IF(SUM($AW146:DK146)<0,0,IF(SUM($AX146:DK146)+DK146>$AW146,$AW146-SUM($AX146:DK146),DK146))","v":0},{"$f":"IF(SUM($AW146:DL146)<0,0,IF(SUM($AX146:DL146)+DL146>$AW146,$AW146-SUM($AX146:DL146),DL146))","v":0},{"$f":"IF(SUM($AW146:DM146)<0,0,IF(SUM($AX146:DM146)+DM146>$AW146,$AW146-SUM($AX146:DM146),DM146))","v":0},{"$f":"IF(SUM($AW146:DN146)<0,0,IF(SUM($AX146:DN146)+DN146>$AW146,$AW146-SUM($AX146:DN146),DN146))","v":0},{"$f":"IF(SUM($AW146:DO146)<0,0,IF(SUM($AX146:DO146)+DO146>$AW146,$AW146-SUM($AX146:DO146),DO146))","v":0},{"$f":"IF(SUM($AW146:DP146)<0,0,IF(SUM($AX146:DP146)+DP146>$AW146,$AW146-SUM($AX146:DP146),DP146))","v":0},{"$f":"IF(SUM($AW146:DQ146)<0,0,IF(SUM($AX146:DQ146)+DQ146>$AW146,$AW146-SUM($AX146:DQ146),DQ146))","v":0},{"$f":"IF(SUM($AW146:DR146)<0,0,IF(SUM($AX146:DR146)+DR146>$AW146,$AW146-SUM($AX146:DR146),DR146))","v":0},{"$f":"IF(SUM($AW146:DS146)<0,0,IF(SUM($AX146:DS146)+DS146>$AW146,$AW146-SUM($AX146:DS146),DS146))","v":0},{"$f":"IF(SUM($AW146:DT146)<0,0,IF(SUM($AX146:DT146)+DT146>$AW146,$AW146-SUM($AX146:DT146),DT146))","v":0},{"$f":"IF(SUM($AW146:DU146)<0,0,IF(SUM($AX146:DU146)+DU146>$AW146,$AW146-SUM($AX146:DU146),DU146))","v":0},{"$f":"IF(SUM($AW146:DV146)<0,0,IF(SUM($AX146:DV146)+DV146>$AW146,$AW146-SUM($AX146:DV146),DV146))","v":0},{"$f":"IF(SUM($AW146:DW146)<0,0,IF(SUM($AX146:DW146)+DW146>$AW146,$AW146-SUM($AX146:DW146),DW146))","v":0},{"$f":"IF(SUM($AW146:DX146)<0,0,IF(SUM($AX146:DX146)+DX146>$AW146,$AW146-SUM($AX146:DX146),DX146))","v":0},{"$f":"IF(SUM($AW146:DY146)<0,0,IF(SUM($AX146:DY146)+DY146>$AW146,$AW146-SUM($AX146:DY146),DY146))","v":0},{"$f":"IF(SUM($AW146:DZ146)<0,0,IF(SUM($AX146:DZ146)+DZ146>$AW146,$AW146-SUM($AX146:DZ146),DZ146))","v":0},{"$f":"IF(SUM($AW146:EA146)<0,0,IF(SUM($AX146:EA146)+EA146>$AW146,$AW146-SUM($AX146:EA146),EA146))","v":0},{"$f":"IF(SUM($AW146:EB146)<0,0,IF(SUM($AX146:EB146)+EB146>$AW146,$AW146-SUM($AX146:EB146),EB146))","v":0},{"$f":"IF(SUM($AW146:EC146)<0,0,IF(SUM($AX146:EC146)+EC146>$AW146,$AW146-SUM($AX146:EC146),EC146))","v":0},{"$f":"IF(SUM($AW146:ED146)<0,0,IF(SUM($AX146:ED146)+ED146>$AW146,$AW146-SUM($AX146:ED146),ED146))","v":0},{"$f":"IF(SUM($AW146:EE146)<0,0,IF(SUM($AX146:EE146)+EE146>$AW146,$AW146-SUM($AX146:EE146),EE146))","v":0},{"$f":"IF(SUM($AW146:EF146)<0,0,IF(SUM($AX146:EF146)+EF146>$AW146,$AW146-SUM($AX146:EF146),EF146))","v":0},{"$f":"IF(SUM($AW146:EG146)<0,0,IF(SUM($AX146:EG146)+EG146>$AW146,$AW146-SUM($AX146:EG146),EG146))","v":0},{"$f":"IF(SUM($AW146:EH146)<0,0,IF(SUM($AX146:EH146)+EH146>$AW146,$AW146-SUM($AX146:EH146),EH146))","v":0},{"$f":"IF(SUM($AW146:EI146)<0,0,IF(SUM($AX146:EI146)+EI146>$AW146,$AW146-SUM($AX146:EI146),EI146))","v":0},{"$f":"IF(SUM($AW146:EJ146)<0,0,IF(SUM($AX146:EJ146)+EJ146>$AW146,$AW146-SUM($AX146:EJ146),EJ146))","v":0},{"$f":"IF(SUM($AW146:EK146)<0,0,IF(SUM($AX146:EK146)+EK146>$AW146,$AW146-SUM($AX146:EK146),EK146))","v":0},{"$f":"IF(SUM($AW146:EL146)<0,0,IF(SUM($AX146:EL146)+EL146>$AW146,$AW146-SUM($AX146:EL146),EL146))","v":0},{"$f":"IF(SUM($AW146:EM146)<0,0,IF(SUM($AX146:EM146)+EM146>$AW146,$AW146-SUM($AX146:EM146),EM146))","v":0},{"$f":"IF(SUM($AW146:EN146)<0,0,IF(SUM($AX146:EN146)+EN146>$AW146,$AW146-SUM($AX146:EN146),EN146))","v":0},{"$f":"IF(SUM($AW146:EO146)<0,0,IF(SUM($AX146:EO146)+EO146>$AW146,$AW146-SUM($AX146:EO146),EO146))","v":0},{"$f":"IF(SUM($AW146:EP146)<0,0,IF(SUM($AX146:EP146)+EP146>$AW146,$AW146-SUM($AX146:EP146),EP146))","v":0},{"$f":"IF(SUM($AW146:EQ146)<0,0,IF(SUM($AX146:EQ146)+EQ146>$AW146,$AW146-SUM($AX146:EQ146),EQ146))","v":0},{"$f":"IF(SUM($AW146:ER146)<0,0,IF(SUM($AX146:ER146)+ER146>$AW146,$AW146-SUM($AX146:ER146),ER146))","v":0},{"$f":"IF(SUM($AW146:ES146)<0,0,IF(SUM($AX146:ES146)+ES146>$AW146,$AW146-SUM($AX146:ES146),ES146))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,1.6805651187499999E-2,{"$f":"IF(SUM($N147:N147)+N147>$M25,$M25-SUM($N147:N147),N147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:O147)+O147>$M25,$M25-SUM($N147:O147),O147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:P147)+P147>$M25,$M25-SUM($N147:P147),P147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:Q147)+Q147>$M25,$M25-SUM($N147:Q147),Q147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:R147)+R147>$M25,$M25-SUM($N147:R147),R147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:S147)+S147>$M25,$M25-SUM($N147:S147),S147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:T147)+T147>$M25,$M25-SUM($N147:T147),T147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:U147)+U147>$M25,$M25-SUM($N147:U147),U147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:V147)+V147>$M25,$M25-SUM($N147:V147),V147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:W147)+W147>$M25,$M25-SUM($N147:W147),W147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:X147)+X147>$M25,$M25-SUM($N147:X147),X147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:Y147)+Y147>$M25,$M25-SUM($N147:Y147),Y147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:Z147)+Z147>$M25,$M25-SUM($N147:Z147),Z147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AA147)+AA147>$M25,$M25-SUM($N147:AA147),AA147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AB147)+AB147>$M25,$M25-SUM($N147:AB147),AB147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AC147)+AC147>$M25,$M25-SUM($N147:AC147),AC147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AD147)+AD147>$M25,$M25-SUM($N147:AD147),AD147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AE147)+AE147>$M25,$M25-SUM($N147:AE147),AE147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AF147)+AF147>$M25,$M25-SUM($N147:AF147),AF147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AG147)+AG147>$M25,$M25-SUM($N147:AG147),AG147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AH147)+AH147>$M25,$M25-SUM($N147:AH147),AH147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AI147)+AI147>$M25,$M25-SUM($N147:AI147),AI147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AJ147)+AJ147>$M25,$M25-SUM($N147:AJ147),AJ147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AK147)+AK147>$M25,$M25-SUM($N147:AK147),AK147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AL147)+AL147>$M25,$M25-SUM($N147:AL147),AL147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AM147)+AM147>$M25,$M25-SUM($N147:AM147),AM147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AN147)+AN147>$M25,$M25-SUM($N147:AN147),AN147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AO147)+AO147>$M25,$M25-SUM($N147:AO147),AO147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AP147)+AP147>$M25,$M25-SUM($N147:AP147),AP147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AQ147)+AQ147>$M25,$M25-SUM($N147:AQ147),AQ147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AR147)+AR147>$M25,$M25-SUM($N147:AR147),AR147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AS147)+AS147>$M25,$M25-SUM($N147:AS147),AS147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AT147)+AT147>$M25,$M25-SUM($N147:AT147),AT147)","v":1.6805651187499999E-2},{"$f":"IF(SUM($N147:AU147)+AU147>$M25,$M25-SUM($N147:AU147),AU147)","v":1.6805651187499999E-2},1.4284803509375001,6.7222604750000012E-2,{"$f":"IF(SUM($AW147:AX147)<0,0,IF(SUM($AX147:AX147)+AX147>$AW147,$AW147-SUM($AX147:AX147),AX147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:AY147)<0,0,IF(SUM($AX147:AY147)+AY147>$AW147,$AW147-SUM($AX147:AY147),AY147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:AZ147)<0,0,IF(SUM($AX147:AZ147)+AZ147>$AW147,$AW147-SUM($AX147:AZ147),AZ147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BA147)<0,0,IF(SUM($AX147:BA147)+BA147>$AW147,$AW147-SUM($AX147:BA147),BA147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BB147)<0,0,IF(SUM($AX147:BB147)+BB147>$AW147,$AW147-SUM($AX147:BB147),BB147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BC147)<0,0,IF(SUM($AX147:BC147)+BC147>$AW147,$AW147-SUM($AX147:BC147),BC147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BD147)<0,0,IF(SUM($AX147:BD147)+BD147>$AW147,$AW147-SUM($AX147:BD147),BD147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BE147)<0,0,IF(SUM($AX147:BE147)+BE147>$AW147,$AW147-SUM($AX147:BE147),BE147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BF147)<0,0,IF(SUM($AX147:BF147)+BF147>$AW147,$AW147-SUM($AX147:BF147),BF147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BG147)<0,0,IF(SUM($AX147:BG147)+BG147>$AW147,$AW147-SUM($AX147:BG147),BG147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BH147)<0,0,IF(SUM($AX147:BH147)+BH147>$AW147,$AW147-SUM($AX147:BH147),BH147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BI147)<0,0,IF(SUM($AX147:BI147)+BI147>$AW147,$AW147-SUM($AX147:BI147),BI147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BJ147)<0,0,IF(SUM($AX147:BJ147)+BJ147>$AW147,$AW147-SUM($AX147:BJ147),BJ147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BK147)<0,0,IF(SUM($AX147:BK147)+BK147>$AW147,$AW147-SUM($AX147:BK147),BK147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BL147)<0,0,IF(SUM($AX147:BL147)+BL147>$AW147,$AW147-SUM($AX147:BL147),BL147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BM147)<0,0,IF(SUM($AX147:BM147)+BM147>$AW147,$AW147-SUM($AX147:BM147),BM147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BN147)<0,0,IF(SUM($AX147:BN147)+BN147>$AW147,$AW147-SUM($AX147:BN147),BN147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BO147)<0,0,IF(SUM($AX147:BO147)+BO147>$AW147,$AW147-SUM($AX147:BO147),BO147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BP147)<0,0,IF(SUM($AX147:BP147)+BP147>$AW147,$AW147-SUM($AX147:BP147),BP147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BQ147)<0,0,IF(SUM($AX147:BQ147)+BQ147>$AW147,$AW147-SUM($AX147:BQ147),BQ147))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW147:BR147)<0,0,IF(SUM($AX147:BR147)+BR147>$AW147,$AW147-SUM($AX147:BR147),BR147))","v":1.6805651187500326E-2},{"$f":"IF(SUM($AW147:BS147)<0,0,IF(SUM($AX147:BS147)+BS147>$AW147,$AW147-SUM($AX147:BS147),BS147))","v":0},{"$f":"IF(SUM($AW147:BT147)<0,0,IF(SUM($AX147:BT147)+BT147>$AW147,$AW147-SUM($AX147:BT147),BT147))","v":0},{"$f":"IF(SUM($AW147:BU147)<0,0,IF(SUM($AX147:BU147)+BU147>$AW147,$AW147-SUM($AX147:BU147),BU147))","v":0},{"$f":"IF(SUM($AW147:BV147)<0,0,IF(SUM($AX147:BV147)+BV147>$AW147,$AW147-SUM($AX147:BV147),BV147))","v":0},{"$f":"IF(SUM($AW147:BW147)<0,0,IF(SUM($AX147:BW147)+BW147>$AW147,$AW147-SUM($AX147:BW147),BW147))","v":0},{"$f":"IF(SUM($AW147:BX147)<0,0,IF(SUM($AX147:BX147)+BX147>$AW147,$AW147-SUM($AX147:BX147),BX147))","v":0},{"$f":"IF(SUM($AW147:BY147)<0,0,IF(SUM($AX147:BY147)+BY147>$AW147,$AW147-SUM($AX147:BY147),BY147))","v":0},{"$f":"IF(SUM($AW147:BZ147)<0,0,IF(SUM($AX147:BZ147)+BZ147>$AW147,$AW147-SUM($AX147:BZ147),BZ147))","v":0},{"$f":"IF(SUM($AW147:CA147)<0,0,IF(SUM($AX147:CA147)+CA147>$AW147,$AW147-SUM($AX147:CA147),CA147))","v":0},{"$f":"IF(SUM($AW147:CB147)<0,0,IF(SUM($AX147:CB147)+CB147>$AW147,$AW147-SUM($AX147:CB147),CB147))","v":0},{"$f":"IF(SUM($AW147:CC147)<0,0,IF(SUM($AX147:CC147)+CC147>$AW147,$AW147-SUM($AX147:CC147),CC147))","v":0},{"$f":"IF(SUM($AW147:CD147)<0,0,IF(SUM($AX147:CD147)+CD147>$AW147,$AW147-SUM($AX147:CD147),CD147))","v":0},{"$f":"IF(SUM($AW147:CE147)<0,0,IF(SUM($AX147:CE147)+CE147>$AW147,$AW147-SUM($AX147:CE147),CE147))","v":0},{"$f":"IF(SUM($AW147:CF147)<0,0,IF(SUM($AX147:CF147)+CF147>$AW147,$AW147-SUM($AX147:CF147),CF147))","v":0},{"$f":"IF(SUM($AW147:CG147)<0,0,IF(SUM($AX147:CG147)+CG147>$AW147,$AW147-SUM($AX147:CG147),CG147))","v":0},{"$f":"IF(SUM($AW147:CH147)<0,0,IF(SUM($AX147:CH147)+CH147>$AW147,$AW147-SUM($AX147:CH147),CH147))","v":0},{"$f":"IF(SUM($AW147:CI147)<0,0,IF(SUM($AX147:CI147)+CI147>$AW147,$AW147-SUM($AX147:CI147),CI147))","v":0},{"$f":"IF(SUM($AW147:CJ147)<0,0,IF(SUM($AX147:CJ147)+CJ147>$AW147,$AW147-SUM($AX147:CJ147),CJ147))","v":0},{"$f":"IF(SUM($AW147:CK147)<0,0,IF(SUM($AX147:CK147)+CK147>$AW147,$AW147-SUM($AX147:CK147),CK147))","v":0},{"$f":"IF(SUM($AW147:CL147)<0,0,IF(SUM($AX147:CL147)+CL147>$AW147,$AW147-SUM($AX147:CL147),CL147))","v":0},{"$f":"IF(SUM($AW147:CM147)<0,0,IF(SUM($AX147:CM147)+CM147>$AW147,$AW147-SUM($AX147:CM147),CM147))","v":0},{"$f":"IF(SUM($AW147:CN147)<0,0,IF(SUM($AX147:CN147)+CN147>$AW147,$AW147-SUM($AX147:CN147),CN147))","v":0},{"$f":"IF(SUM($AW147:CO147)<0,0,IF(SUM($AX147:CO147)+CO147>$AW147,$AW147-SUM($AX147:CO147),CO147))","v":0},{"$f":"IF(SUM($AW147:CP147)<0,0,IF(SUM($AX147:CP147)+CP147>$AW147,$AW147-SUM($AX147:CP147),CP147))","v":0},{"$f":"IF(SUM($AW147:CQ147)<0,0,IF(SUM($AX147:CQ147)+CQ147>$AW147,$AW147-SUM($AX147:CQ147),CQ147))","v":0},{"$f":"IF(SUM($AW147:CR147)<0,0,IF(SUM($AX147:CR147)+CR147>$AW147,$AW147-SUM($AX147:CR147),CR147))","v":0},{"$f":"IF(SUM($AW147:CS147)<0,0,IF(SUM($AX147:CS147)+CS147>$AW147,$AW147-SUM($AX147:CS147),CS147))","v":0},{"$f":"IF(SUM($AW147:CT147)<0,0,IF(SUM($AX147:CT147)+CT147>$AW147,$AW147-SUM($AX147:CT147),CT147))","v":0},{"$f":"IF(SUM($AW147:CU147)<0,0,IF(SUM($AX147:CU147)+CU147>$AW147,$AW147-SUM($AX147:CU147),CU147))","v":0},{"$f":"IF(SUM($AW147:CV147)<0,0,IF(SUM($AX147:CV147)+CV147>$AW147,$AW147-SUM($AX147:CV147),CV147))","v":0},{"$f":"IF(SUM($AW147:CW147)<0,0,IF(SUM($AX147:CW147)+CW147>$AW147,$AW147-SUM($AX147:CW147),CW147))","v":0},{"$f":"IF(SUM($AW147:CX147)<0,0,IF(SUM($AX147:CX147)+CX147>$AW147,$AW147-SUM($AX147:CX147),CX147))","v":0},{"$f":"IF(SUM($AW147:CY147)<0,0,IF(SUM($AX147:CY147)+CY147>$AW147,$AW147-SUM($AX147:CY147),CY147))","v":0},{"$f":"IF(SUM($AW147:CZ147)<0,0,IF(SUM($AX147:CZ147)+CZ147>$AW147,$AW147-SUM($AX147:CZ147),CZ147))","v":0},{"$f":"IF(SUM($AW147:DA147)<0,0,IF(SUM($AX147:DA147)+DA147>$AW147,$AW147-SUM($AX147:DA147),DA147))","v":0},{"$f":"IF(SUM($AW147:DB147)<0,0,IF(SUM($AX147:DB147)+DB147>$AW147,$AW147-SUM($AX147:DB147),DB147))","v":0},{"$f":"IF(SUM($AW147:DC147)<0,0,IF(SUM($AX147:DC147)+DC147>$AW147,$AW147-SUM($AX147:DC147),DC147))","v":0},{"$f":"IF(SUM($AW147:DD147)<0,0,IF(SUM($AX147:DD147)+DD147>$AW147,$AW147-SUM($AX147:DD147),DD147))","v":0},{"$f":"IF(SUM($AW147:DE147)<0,0,IF(SUM($AX147:DE147)+DE147>$AW147,$AW147-SUM($AX147:DE147),DE147))","v":0},{"$f":"IF(SUM($AW147:DF147)<0,0,IF(SUM($AX147:DF147)+DF147>$AW147,$AW147-SUM($AX147:DF147),DF147))","v":0},{"$f":"IF(SUM($AW147:DG147)<0,0,IF(SUM($AX147:DG147)+DG147>$AW147,$AW147-SUM($AX147:DG147),DG147))","v":0},{"$f":"IF(SUM($AW147:DH147)<0,0,IF(SUM($AX147:DH147)+DH147>$AW147,$AW147-SUM($AX147:DH147),DH147))","v":0},{"$f":"IF(SUM($AW147:DI147)<0,0,IF(SUM($AX147:DI147)+DI147>$AW147,$AW147-SUM($AX147:DI147),DI147))","v":0},{"$f":"IF(SUM($AW147:DJ147)<0,0,IF(SUM($AX147:DJ147)+DJ147>$AW147,$AW147-SUM($AX147:DJ147),DJ147))","v":0},{"$f":"IF(SUM($AW147:DK147)<0,0,IF(SUM($AX147:DK147)+DK147>$AW147,$AW147-SUM($AX147:DK147),DK147))","v":0},{"$f":"IF(SUM($AW147:DL147)<0,0,IF(SUM($AX147:DL147)+DL147>$AW147,$AW147-SUM($AX147:DL147),DL147))","v":0},{"$f":"IF(SUM($AW147:DM147)<0,0,IF(SUM($AX147:DM147)+DM147>$AW147,$AW147-SUM($AX147:DM147),DM147))","v":0},{"$f":"IF(SUM($AW147:DN147)<0,0,IF(SUM($AX147:DN147)+DN147>$AW147,$AW147-SUM($AX147:DN147),DN147))","v":0},{"$f":"IF(SUM($AW147:DO147)<0,0,IF(SUM($AX147:DO147)+DO147>$AW147,$AW147-SUM($AX147:DO147),DO147))","v":0},{"$f":"IF(SUM($AW147:DP147)<0,0,IF(SUM($AX147:DP147)+DP147>$AW147,$AW147-SUM($AX147:DP147),DP147))","v":0},{"$f":"IF(SUM($AW147:DQ147)<0,0,IF(SUM($AX147:DQ147)+DQ147>$AW147,$AW147-SUM($AX147:DQ147),DQ147))","v":0},{"$f":"IF(SUM($AW147:DR147)<0,0,IF(SUM($AX147:DR147)+DR147>$AW147,$AW147-SUM($AX147:DR147),DR147))","v":0},{"$f":"IF(SUM($AW147:DS147)<0,0,IF(SUM($AX147:DS147)+DS147>$AW147,$AW147-SUM($AX147:DS147),DS147))","v":0},{"$f":"IF(SUM($AW147:DT147)<0,0,IF(SUM($AX147:DT147)+DT147>$AW147,$AW147-SUM($AX147:DT147),DT147))","v":0},{"$f":"IF(SUM($AW147:DU147)<0,0,IF(SUM($AX147:DU147)+DU147>$AW147,$AW147-SUM($AX147:DU147),DU147))","v":0},{"$f":"IF(SUM($AW147:DV147)<0,0,IF(SUM($AX147:DV147)+DV147>$AW147,$AW147-SUM($AX147:DV147),DV147))","v":0},{"$f":"IF(SUM($AW147:DW147)<0,0,IF(SUM($AX147:DW147)+DW147>$AW147,$AW147-SUM($AX147:DW147),DW147))","v":0},{"$f":"IF(SUM($AW147:DX147)<0,0,IF(SUM($AX147:DX147)+DX147>$AW147,$AW147-SUM($AX147:DX147),DX147))","v":0},{"$f":"IF(SUM($AW147:DY147)<0,0,IF(SUM($AX147:DY147)+DY147>$AW147,$AW147-SUM($AX147:DY147),DY147))","v":0},{"$f":"IF(SUM($AW147:DZ147)<0,0,IF(SUM($AX147:DZ147)+DZ147>$AW147,$AW147-SUM($AX147:DZ147),DZ147))","v":0},{"$f":"IF(SUM($AW147:EA147)<0,0,IF(SUM($AX147:EA147)+EA147>$AW147,$AW147-SUM($AX147:EA147),EA147))","v":0},{"$f":"IF(SUM($AW147:EB147)<0,0,IF(SUM($AX147:EB147)+EB147>$AW147,$AW147-SUM($AX147:EB147),EB147))","v":0},{"$f":"IF(SUM($AW147:EC147)<0,0,IF(SUM($AX147:EC147)+EC147>$AW147,$AW147-SUM($AX147:EC147),EC147))","v":0},{"$f":"IF(SUM($AW147:ED147)<0,0,IF(SUM($AX147:ED147)+ED147>$AW147,$AW147-SUM($AX147:ED147),ED147))","v":0},{"$f":"IF(SUM($AW147:EE147)<0,0,IF(SUM($AX147:EE147)+EE147>$AW147,$AW147-SUM($AX147:EE147),EE147))","v":0},{"$f":"IF(SUM($AW147:EF147)<0,0,IF(SUM($AX147:EF147)+EF147>$AW147,$AW147-SUM($AX147:EF147),EF147))","v":0},{"$f":"IF(SUM($AW147:EG147)<0,0,IF(SUM($AX147:EG147)+EG147>$AW147,$AW147-SUM($AX147:EG147),EG147))","v":0},{"$f":"IF(SUM($AW147:EH147)<0,0,IF(SUM($AX147:EH147)+EH147>$AW147,$AW147-SUM($AX147:EH147),EH147))","v":0},{"$f":"IF(SUM($AW147:EI147)<0,0,IF(SUM($AX147:EI147)+EI147>$AW147,$AW147-SUM($AX147:EI147),EI147))","v":0},{"$f":"IF(SUM($AW147:EJ147)<0,0,IF(SUM($AX147:EJ147)+EJ147>$AW147,$AW147-SUM($AX147:EJ147),EJ147))","v":0},{"$f":"IF(SUM($AW147:EK147)<0,0,IF(SUM($AX147:EK147)+EK147>$AW147,$AW147-SUM($AX147:EK147),EK147))","v":0},{"$f":"IF(SUM($AW147:EL147)<0,0,IF(SUM($AX147:EL147)+EL147>$AW147,$AW147-SUM($AX147:EL147),EL147))","v":0},{"$f":"IF(SUM($AW147:EM147)<0,0,IF(SUM($AX147:EM147)+EM147>$AW147,$AW147-SUM($AX147:EM147),EM147))","v":0},{"$f":"IF(SUM($AW147:EN147)<0,0,IF(SUM($AX147:EN147)+EN147>$AW147,$AW147-SUM($AX147:EN147),EN147))","v":0},{"$f":"IF(SUM($AW147:EO147)<0,0,IF(SUM($AX147:EO147)+EO147>$AW147,$AW147-SUM($AX147:EO147),EO147))","v":0},{"$f":"IF(SUM($AW147:EP147)<0,0,IF(SUM($AX147:EP147)+EP147>$AW147,$AW147-SUM($AX147:EP147),EP147))","v":0},{"$f":"IF(SUM($AW147:EQ147)<0,0,IF(SUM($AX147:EQ147)+EQ147>$AW147,$AW147-SUM($AX147:EQ147),EQ147))","v":0},{"$f":"IF(SUM($AW147:ER147)<0,0,IF(SUM($AX147:ER147)+ER147>$AW147,$AW147-SUM($AX147:ER147),ER147))","v":0},{"$f":"IF(SUM($AW147:ES147)<0,0,IF(SUM($AX147:ES147)+ES147>$AW147,$AW147-SUM($AX147:ES147),ES147))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,2.0238410416666664E-4,{"$f":"IF(SUM($N148:N148)+N148>$M26,$M26-SUM($N148:N148),N148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:O148)+O148>$M26,$M26-SUM($N148:O148),O148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:P148)+P148>$M26,$M26-SUM($N148:P148),P148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:Q148)+Q148>$M26,$M26-SUM($N148:Q148),Q148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:R148)+R148>$M26,$M26-SUM($N148:R148),R148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:S148)+S148>$M26,$M26-SUM($N148:S148),S148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:T148)+T148>$M26,$M26-SUM($N148:T148),T148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:U148)+U148>$M26,$M26-SUM($N148:U148),U148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:V148)+V148>$M26,$M26-SUM($N148:V148),V148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:W148)+W148>$M26,$M26-SUM($N148:W148),W148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:X148)+X148>$M26,$M26-SUM($N148:X148),X148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:Y148)+Y148>$M26,$M26-SUM($N148:Y148),Y148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:Z148)+Z148>$M26,$M26-SUM($N148:Z148),Z148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AA148)+AA148>$M26,$M26-SUM($N148:AA148),AA148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AB148)+AB148>$M26,$M26-SUM($N148:AB148),AB148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AC148)+AC148>$M26,$M26-SUM($N148:AC148),AC148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AD148)+AD148>$M26,$M26-SUM($N148:AD148),AD148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AE148)+AE148>$M26,$M26-SUM($N148:AE148),AE148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AF148)+AF148>$M26,$M26-SUM($N148:AF148),AF148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AG148)+AG148>$M26,$M26-SUM($N148:AG148),AG148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AH148)+AH148>$M26,$M26-SUM($N148:AH148),AH148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AI148)+AI148>$M26,$M26-SUM($N148:AI148),AI148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AJ148)+AJ148>$M26,$M26-SUM($N148:AJ148),AJ148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AK148)+AK148>$M26,$M26-SUM($N148:AK148),AK148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AL148)+AL148>$M26,$M26-SUM($N148:AL148),AL148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AM148)+AM148>$M26,$M26-SUM($N148:AM148),AM148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AN148)+AN148>$M26,$M26-SUM($N148:AN148),AN148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AO148)+AO148>$M26,$M26-SUM($N148:AO148),AO148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AP148)+AP148>$M26,$M26-SUM($N148:AP148),AP148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AQ148)+AQ148>$M26,$M26-SUM($N148:AQ148),AQ148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AR148)+AR148>$M26,$M26-SUM($N148:AR148),AR148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AS148)+AS148>$M26,$M26-SUM($N148:AS148),AS148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AT148)+AT148>$M26,$M26-SUM($N148:AT148),AT148)","v":2.0238410416666664E-4},{"$f":"IF(SUM($N148:AU148)+AU148>$M26,$M26-SUM($N148:AU148),AU148)","v":2.0238410416666664E-4},1.7202648854166669E-2,8.095364166666668E-4,{"$f":"IF(SUM($AW148:AX148)<0,0,IF(SUM($AX148:AX148)+AX148>$AW148,$AW148-SUM($AX148:AX148),AX148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:AY148)<0,0,IF(SUM($AX148:AY148)+AY148>$AW148,$AW148-SUM($AX148:AY148),AY148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:AZ148)<0,0,IF(SUM($AX148:AZ148)+AZ148>$AW148,$AW148-SUM($AX148:AZ148),AZ148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BA148)<0,0,IF(SUM($AX148:BA148)+BA148>$AW148,$AW148-SUM($AX148:BA148),BA148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BB148)<0,0,IF(SUM($AX148:BB148)+BB148>$AW148,$AW148-SUM($AX148:BB148),BB148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BC148)<0,0,IF(SUM($AX148:BC148)+BC148>$AW148,$AW148-SUM($AX148:BC148),BC148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BD148)<0,0,IF(SUM($AX148:BD148)+BD148>$AW148,$AW148-SUM($AX148:BD148),BD148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BE148)<0,0,IF(SUM($AX148:BE148)+BE148>$AW148,$AW148-SUM($AX148:BE148),BE148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BF148)<0,0,IF(SUM($AX148:BF148)+BF148>$AW148,$AW148-SUM($AX148:BF148),BF148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BG148)<0,0,IF(SUM($AX148:BG148)+BG148>$AW148,$AW148-SUM($AX148:BG148),BG148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BH148)<0,0,IF(SUM($AX148:BH148)+BH148>$AW148,$AW148-SUM($AX148:BH148),BH148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BI148)<0,0,IF(SUM($AX148:BI148)+BI148>$AW148,$AW148-SUM($AX148:BI148),BI148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BJ148)<0,0,IF(SUM($AX148:BJ148)+BJ148>$AW148,$AW148-SUM($AX148:BJ148),BJ148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BK148)<0,0,IF(SUM($AX148:BK148)+BK148>$AW148,$AW148-SUM($AX148:BK148),BK148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BL148)<0,0,IF(SUM($AX148:BL148)+BL148>$AW148,$AW148-SUM($AX148:BL148),BL148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BM148)<0,0,IF(SUM($AX148:BM148)+BM148>$AW148,$AW148-SUM($AX148:BM148),BM148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BN148)<0,0,IF(SUM($AX148:BN148)+BN148>$AW148,$AW148-SUM($AX148:BN148),BN148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BO148)<0,0,IF(SUM($AX148:BO148)+BO148>$AW148,$AW148-SUM($AX148:BO148),BO148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BP148)<0,0,IF(SUM($AX148:BP148)+BP148>$AW148,$AW148-SUM($AX148:BP148),BP148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BQ148)<0,0,IF(SUM($AX148:BQ148)+BQ148>$AW148,$AW148-SUM($AX148:BQ148),BQ148))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW148:BR148)<0,0,IF(SUM($AX148:BR148)+BR148>$AW148,$AW148-SUM($AX148:BR148),BR148))","v":2.0238410416667518E-4},{"$f":"IF(SUM($AW148:BS148)<0,0,IF(SUM($AX148:BS148)+BS148>$AW148,$AW148-SUM($AX148:BS148),BS148))","v":0},{"$f":"IF(SUM($AW148:BT148)<0,0,IF(SUM($AX148:BT148)+BT148>$AW148,$AW148-SUM($AX148:BT148),BT148))","v":0},{"$f":"IF(SUM($AW148:BU148)<0,0,IF(SUM($AX148:BU148)+BU148>$AW148,$AW148-SUM($AX148:BU148),BU148))","v":0},{"$f":"IF(SUM($AW148:BV148)<0,0,IF(SUM($AX148:BV148)+BV148>$AW148,$AW148-SUM($AX148:BV148),BV148))","v":0},{"$f":"IF(SUM($AW148:BW148)<0,0,IF(SUM($AX148:BW148)+BW148>$AW148,$AW148-SUM($AX148:BW148),BW148))","v":0},{"$f":"IF(SUM($AW148:BX148)<0,0,IF(SUM($AX148:BX148)+BX148>$AW148,$AW148-SUM($AX148:BX148),BX148))","v":0},{"$f":"IF(SUM($AW148:BY148)<0,0,IF(SUM($AX148:BY148)+BY148>$AW148,$AW148-SUM($AX148:BY148),BY148))","v":0},{"$f":"IF(SUM($AW148:BZ148)<0,0,IF(SUM($AX148:BZ148)+BZ148>$AW148,$AW148-SUM($AX148:BZ148),BZ148))","v":0},{"$f":"IF(SUM($AW148:CA148)<0,0,IF(SUM($AX148:CA148)+CA148>$AW148,$AW148-SUM($AX148:CA148),CA148))","v":0},{"$f":"IF(SUM($AW148:CB148)<0,0,IF(SUM($AX148:CB148)+CB148>$AW148,$AW148-SUM($AX148:CB148),CB148))","v":0},{"$f":"IF(SUM($AW148:CC148)<0,0,IF(SUM($AX148:CC148)+CC148>$AW148,$AW148-SUM($AX148:CC148),CC148))","v":0},{"$f":"IF(SUM($AW148:CD148)<0,0,IF(SUM($AX148:CD148)+CD148>$AW148,$AW148-SUM($AX148:CD148),CD148))","v":0},{"$f":"IF(SUM($AW148:CE148)<0,0,IF(SUM($AX148:CE148)+CE148>$AW148,$AW148-SUM($AX148:CE148),CE148))","v":0},{"$f":"IF(SUM($AW148:CF148)<0,0,IF(SUM($AX148:CF148)+CF148>$AW148,$AW148-SUM($AX148:CF148),CF148))","v":0},{"$f":"IF(SUM($AW148:CG148)<0,0,IF(SUM($AX148:CG148)+CG148>$AW148,$AW148-SUM($AX148:CG148),CG148))","v":0},{"$f":"IF(SUM($AW148:CH148)<0,0,IF(SUM($AX148:CH148)+CH148>$AW148,$AW148-SUM($AX148:CH148),CH148))","v":0},{"$f":"IF(SUM($AW148:CI148)<0,0,IF(SUM($AX148:CI148)+CI148>$AW148,$AW148-SUM($AX148:CI148),CI148))","v":0},{"$f":"IF(SUM($AW148:CJ148)<0,0,IF(SUM($AX148:CJ148)+CJ148>$AW148,$AW148-SUM($AX148:CJ148),CJ148))","v":0},{"$f":"IF(SUM($AW148:CK148)<0,0,IF(SUM($AX148:CK148)+CK148>$AW148,$AW148-SUM($AX148:CK148),CK148))","v":0},{"$f":"IF(SUM($AW148:CL148)<0,0,IF(SUM($AX148:CL148)+CL148>$AW148,$AW148-SUM($AX148:CL148),CL148))","v":0},{"$f":"IF(SUM($AW148:CM148)<0,0,IF(SUM($AX148:CM148)+CM148>$AW148,$AW148-SUM($AX148:CM148),CM148))","v":0},{"$f":"IF(SUM($AW148:CN148)<0,0,IF(SUM($AX148:CN148)+CN148>$AW148,$AW148-SUM($AX148:CN148),CN148))","v":0},{"$f":"IF(SUM($AW148:CO148)<0,0,IF(SUM($AX148:CO148)+CO148>$AW148,$AW148-SUM($AX148:CO148),CO148))","v":0},{"$f":"IF(SUM($AW148:CP148)<0,0,IF(SUM($AX148:CP148)+CP148>$AW148,$AW148-SUM($AX148:CP148),CP148))","v":0},{"$f":"IF(SUM($AW148:CQ148)<0,0,IF(SUM($AX148:CQ148)+CQ148>$AW148,$AW148-SUM($AX148:CQ148),CQ148))","v":0},{"$f":"IF(SUM($AW148:CR148)<0,0,IF(SUM($AX148:CR148)+CR148>$AW148,$AW148-SUM($AX148:CR148),CR148))","v":0},{"$f":"IF(SUM($AW148:CS148)<0,0,IF(SUM($AX148:CS148)+CS148>$AW148,$AW148-SUM($AX148:CS148),CS148))","v":0},{"$f":"IF(SUM($AW148:CT148)<0,0,IF(SUM($AX148:CT148)+CT148>$AW148,$AW148-SUM($AX148:CT148),CT148))","v":0},{"$f":"IF(SUM($AW148:CU148)<0,0,IF(SUM($AX148:CU148)+CU148>$AW148,$AW148-SUM($AX148:CU148),CU148))","v":0},{"$f":"IF(SUM($AW148:CV148)<0,0,IF(SUM($AX148:CV148)+CV148>$AW148,$AW148-SUM($AX148:CV148),CV148))","v":0},{"$f":"IF(SUM($AW148:CW148)<0,0,IF(SUM($AX148:CW148)+CW148>$AW148,$AW148-SUM($AX148:CW148),CW148))","v":0},{"$f":"IF(SUM($AW148:CX148)<0,0,IF(SUM($AX148:CX148)+CX148>$AW148,$AW148-SUM($AX148:CX148),CX148))","v":0},{"$f":"IF(SUM($AW148:CY148)<0,0,IF(SUM($AX148:CY148)+CY148>$AW148,$AW148-SUM($AX148:CY148),CY148))","v":0},{"$f":"IF(SUM($AW148:CZ148)<0,0,IF(SUM($AX148:CZ148)+CZ148>$AW148,$AW148-SUM($AX148:CZ148),CZ148))","v":0},{"$f":"IF(SUM($AW148:DA148)<0,0,IF(SUM($AX148:DA148)+DA148>$AW148,$AW148-SUM($AX148:DA148),DA148))","v":0},{"$f":"IF(SUM($AW148:DB148)<0,0,IF(SUM($AX148:DB148)+DB148>$AW148,$AW148-SUM($AX148:DB148),DB148))","v":0},{"$f":"IF(SUM($AW148:DC148)<0,0,IF(SUM($AX148:DC148)+DC148>$AW148,$AW148-SUM($AX148:DC148),DC148))","v":0},{"$f":"IF(SUM($AW148:DD148)<0,0,IF(SUM($AX148:DD148)+DD148>$AW148,$AW148-SUM($AX148:DD148),DD148))","v":0},{"$f":"IF(SUM($AW148:DE148)<0,0,IF(SUM($AX148:DE148)+DE148>$AW148,$AW148-SUM($AX148:DE148),DE148))","v":0},{"$f":"IF(SUM($AW148:DF148)<0,0,IF(SUM($AX148:DF148)+DF148>$AW148,$AW148-SUM($AX148:DF148),DF148))","v":0},{"$f":"IF(SUM($AW148:DG148)<0,0,IF(SUM($AX148:DG148)+DG148>$AW148,$AW148-SUM($AX148:DG148),DG148))","v":0},{"$f":"IF(SUM($AW148:DH148)<0,0,IF(SUM($AX148:DH148)+DH148>$AW148,$AW148-SUM($AX148:DH148),DH148))","v":0},{"$f":"IF(SUM($AW148:DI148)<0,0,IF(SUM($AX148:DI148)+DI148>$AW148,$AW148-SUM($AX148:DI148),DI148))","v":0},{"$f":"IF(SUM($AW148:DJ148)<0,0,IF(SUM($AX148:DJ148)+DJ148>$AW148,$AW148-SUM($AX148:DJ148),DJ148))","v":0},{"$f":"IF(SUM($AW148:DK148)<0,0,IF(SUM($AX148:DK148)+DK148>$AW148,$AW148-SUM($AX148:DK148),DK148))","v":0},{"$f":"IF(SUM($AW148:DL148)<0,0,IF(SUM($AX148:DL148)+DL148>$AW148,$AW148-SUM($AX148:DL148),DL148))","v":0},{"$f":"IF(SUM($AW148:DM148)<0,0,IF(SUM($AX148:DM148)+DM148>$AW148,$AW148-SUM($AX148:DM148),DM148))","v":0},{"$f":"IF(SUM($AW148:DN148)<0,0,IF(SUM($AX148:DN148)+DN148>$AW148,$AW148-SUM($AX148:DN148),DN148))","v":0},{"$f":"IF(SUM($AW148:DO148)<0,0,IF(SUM($AX148:DO148)+DO148>$AW148,$AW148-SUM($AX148:DO148),DO148))","v":0},{"$f":"IF(SUM($AW148:DP148)<0,0,IF(SUM($AX148:DP148)+DP148>$AW148,$AW148-SUM($AX148:DP148),DP148))","v":0},{"$f":"IF(SUM($AW148:DQ148)<0,0,IF(SUM($AX148:DQ148)+DQ148>$AW148,$AW148-SUM($AX148:DQ148),DQ148))","v":0},{"$f":"IF(SUM($AW148:DR148)<0,0,IF(SUM($AX148:DR148)+DR148>$AW148,$AW148-SUM($AX148:DR148),DR148))","v":0},{"$f":"IF(SUM($AW148:DS148)<0,0,IF(SUM($AX148:DS148)+DS148>$AW148,$AW148-SUM($AX148:DS148),DS148))","v":0},{"$f":"IF(SUM($AW148:DT148)<0,0,IF(SUM($AX148:DT148)+DT148>$AW148,$AW148-SUM($AX148:DT148),DT148))","v":0},{"$f":"IF(SUM($AW148:DU148)<0,0,IF(SUM($AX148:DU148)+DU148>$AW148,$AW148-SUM($AX148:DU148),DU148))","v":0},{"$f":"IF(SUM($AW148:DV148)<0,0,IF(SUM($AX148:DV148)+DV148>$AW148,$AW148-SUM($AX148:DV148),DV148))","v":0},{"$f":"IF(SUM($AW148:DW148)<0,0,IF(SUM($AX148:DW148)+DW148>$AW148,$AW148-SUM($AX148:DW148),DW148))","v":0},{"$f":"IF(SUM($AW148:DX148)<0,0,IF(SUM($AX148:DX148)+DX148>$AW148,$AW148-SUM($AX148:DX148),DX148))","v":0},{"$f":"IF(SUM($AW148:DY148)<0,0,IF(SUM($AX148:DY148)+DY148>$AW148,$AW148-SUM($AX148:DY148),DY148))","v":0},{"$f":"IF(SUM($AW148:DZ148)<0,0,IF(SUM($AX148:DZ148)+DZ148>$AW148,$AW148-SUM($AX148:DZ148),DZ148))","v":0},{"$f":"IF(SUM($AW148:EA148)<0,0,IF(SUM($AX148:EA148)+EA148>$AW148,$AW148-SUM($AX148:EA148),EA148))","v":0},{"$f":"IF(SUM($AW148:EB148)<0,0,IF(SUM($AX148:EB148)+EB148>$AW148,$AW148-SUM($AX148:EB148),EB148))","v":0},{"$f":"IF(SUM($AW148:EC148)<0,0,IF(SUM($AX148:EC148)+EC148>$AW148,$AW148-SUM($AX148:EC148),EC148))","v":0},{"$f":"IF(SUM($AW148:ED148)<0,0,IF(SUM($AX148:ED148)+ED148>$AW148,$AW148-SUM($AX148:ED148),ED148))","v":0},{"$f":"IF(SUM($AW148:EE148)<0,0,IF(SUM($AX148:EE148)+EE148>$AW148,$AW148-SUM($AX148:EE148),EE148))","v":0},{"$f":"IF(SUM($AW148:EF148)<0,0,IF(SUM($AX148:EF148)+EF148>$AW148,$AW148-SUM($AX148:EF148),EF148))","v":0},{"$f":"IF(SUM($AW148:EG148)<0,0,IF(SUM($AX148:EG148)+EG148>$AW148,$AW148-SUM($AX148:EG148),EG148))","v":0},{"$f":"IF(SUM($AW148:EH148)<0,0,IF(SUM($AX148:EH148)+EH148>$AW148,$AW148-SUM($AX148:EH148),EH148))","v":0},{"$f":"IF(SUM($AW148:EI148)<0,0,IF(SUM($AX148:EI148)+EI148>$AW148,$AW148-SUM($AX148:EI148),EI148))","v":0},{"$f":"IF(SUM($AW148:EJ148)<0,0,IF(SUM($AX148:EJ148)+EJ148>$AW148,$AW148-SUM($AX148:EJ148),EJ148))","v":0},{"$f":"IF(SUM($AW148:EK148)<0,0,IF(SUM($AX148:EK148)+EK148>$AW148,$AW148-SUM($AX148:EK148),EK148))","v":0},{"$f":"IF(SUM($AW148:EL148)<0,0,IF(SUM($AX148:EL148)+EL148>$AW148,$AW148-SUM($AX148:EL148),EL148))","v":0},{"$f":"IF(SUM($AW148:EM148)<0,0,IF(SUM($AX148:EM148)+EM148>$AW148,$AW148-SUM($AX148:EM148),EM148))","v":0},{"$f":"IF(SUM($AW148:EN148)<0,0,IF(SUM($AX148:EN148)+EN148>$AW148,$AW148-SUM($AX148:EN148),EN148))","v":0},{"$f":"IF(SUM($AW148:EO148)<0,0,IF(SUM($AX148:EO148)+EO148>$AW148,$AW148-SUM($AX148:EO148),EO148))","v":0},{"$f":"IF(SUM($AW148:EP148)<0,0,IF(SUM($AX148:EP148)+EP148>$AW148,$AW148-SUM($AX148:EP148),EP148))","v":0},{"$f":"IF(SUM($AW148:EQ148)<0,0,IF(SUM($AX148:EQ148)+EQ148>$AW148,$AW148-SUM($AX148:EQ148),EQ148))","v":0},{"$f":"IF(SUM($AW148:ER148)<0,0,IF(SUM($AX148:ER148)+ER148>$AW148,$AW148-SUM($AX148:ER148),ER148))","v":0},{"$f":"IF(SUM($AW148:ES148)<0,0,IF(SUM($AX148:ES148)+ES148>$AW148,$AW148-SUM($AX148:ES148),ES148))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,2.1593125E-5,{"$f":"IF(SUM($N149:N149)+N149>$M27,$M27-SUM($N149:N149),N149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:O149)+O149>$M27,$M27-SUM($N149:O149),O149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:P149)+P149>$M27,$M27-SUM($N149:P149),P149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:Q149)+Q149>$M27,$M27-SUM($N149:Q149),Q149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:R149)+R149>$M27,$M27-SUM($N149:R149),R149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:S149)+S149>$M27,$M27-SUM($N149:S149),S149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:T149)+T149>$M27,$M27-SUM($N149:T149),T149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:U149)+U149>$M27,$M27-SUM($N149:U149),U149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:V149)+V149>$M27,$M27-SUM($N149:V149),V149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:W149)+W149>$M27,$M27-SUM($N149:W149),W149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:X149)+X149>$M27,$M27-SUM($N149:X149),X149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:Y149)+Y149>$M27,$M27-SUM($N149:Y149),Y149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:Z149)+Z149>$M27,$M27-SUM($N149:Z149),Z149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AA149)+AA149>$M27,$M27-SUM($N149:AA149),AA149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AB149)+AB149>$M27,$M27-SUM($N149:AB149),AB149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AC149)+AC149>$M27,$M27-SUM($N149:AC149),AC149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AD149)+AD149>$M27,$M27-SUM($N149:AD149),AD149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AE149)+AE149>$M27,$M27-SUM($N149:AE149),AE149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AF149)+AF149>$M27,$M27-SUM($N149:AF149),AF149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AG149)+AG149>$M27,$M27-SUM($N149:AG149),AG149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AH149)+AH149>$M27,$M27-SUM($N149:AH149),AH149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AI149)+AI149>$M27,$M27-SUM($N149:AI149),AI149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AJ149)+AJ149>$M27,$M27-SUM($N149:AJ149),AJ149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AK149)+AK149>$M27,$M27-SUM($N149:AK149),AK149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AL149)+AL149>$M27,$M27-SUM($N149:AL149),AL149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AM149)+AM149>$M27,$M27-SUM($N149:AM149),AM149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AN149)+AN149>$M27,$M27-SUM($N149:AN149),AN149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AO149)+AO149>$M27,$M27-SUM($N149:AO149),AO149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AP149)+AP149>$M27,$M27-SUM($N149:AP149),AP149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AQ149)+AQ149>$M27,$M27-SUM($N149:AQ149),AQ149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AR149)+AR149>$M27,$M27-SUM($N149:AR149),AR149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AS149)+AS149>$M27,$M27-SUM($N149:AS149),AS149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AT149)+AT149>$M27,$M27-SUM($N149:AT149),AT149)","v":2.1593125E-5},{"$f":"IF(SUM($N149:AU149)+AU149>$M27,$M27-SUM($N149:AU149),AU149)","v":2.1593125E-5},5.3982812499999962E-4,8.6372499999999932E-5,{"$f":"IF(SUM($AW149:AX149)<0,0,IF(SUM($AX149:AX149)+AX149>$AW149,$AW149-SUM($AX149:AX149),AX149))","v":8.6372499999999932E-5},{"$f":"IF(SUM($AW149:AY149)<0,0,IF(SUM($AX149:AY149)+AY149>$AW149,$AW149-SUM($AX149:AY149),AY149))","v":8.6372499999999932E-5},{"$f":"IF(SUM($AW149:AZ149)<0,0,IF(SUM($AX149:AZ149)+AZ149>$AW149,$AW149-SUM($AX149:AZ149),AZ149))","v":8.6372499999999932E-5},{"$f":"IF(SUM($AW149:BA149)<0,0,IF(SUM($AX149:BA149)+BA149>$AW149,$AW149-SUM($AX149:BA149),BA149))","v":8.6372499999999932E-5},{"$f":"IF(SUM($AW149:BB149)<0,0,IF(SUM($AX149:BB149)+BB149>$AW149,$AW149-SUM($AX149:BB149),BB149))","v":8.6372499999999932E-5},{"$f":"IF(SUM($AW149:BC149)<0,0,IF(SUM($AX149:BC149)+BC149>$AW149,$AW149-SUM($AX149:BC149),BC149))","v":2.1593125000000024E-5},{"$f":"IF(SUM($AW149:BD149)<0,0,IF(SUM($AX149:BD149)+BD149>$AW149,$AW149-SUM($AX149:BD149),BD149))","v":0},{"$f":"IF(SUM($AW149:BE149)<0,0,IF(SUM($AX149:BE149)+BE149>$AW149,$AW149-SUM($AX149:BE149),BE149))","v":0},{"$f":"IF(SUM($AW149:BF149)<0,0,IF(SUM($AX149:BF149)+BF149>$AW149,$AW149-SUM($AX149:BF149),BF149))","v":0},{"$f":"IF(SUM($AW149:BG149)<0,0,IF(SUM($AX149:BG149)+BG149>$AW149,$AW149-SUM($AX149:BG149),BG149))","v":0},{"$f":"IF(SUM($AW149:BH149)<0,0,IF(SUM($AX149:BH149)+BH149>$AW149,$AW149-SUM($AX149:BH149),BH149))","v":0},{"$f":"IF(SUM($AW149:BI149)<0,0,IF(SUM($AX149:BI149)+BI149>$AW149,$AW149-SUM($AX149:BI149),BI149))","v":0},{"$f":"IF(SUM($AW149:BJ149)<0,0,IF(SUM($AX149:BJ149)+BJ149>$AW149,$AW149-SUM($AX149:BJ149),BJ149))","v":0},{"$f":"IF(SUM($AW149:BK149)<0,0,IF(SUM($AX149:BK149)+BK149>$AW149,$AW149-SUM($AX149:BK149),BK149))","v":0},{"$f":"IF(SUM($AW149:BL149)<0,0,IF(SUM($AX149:BL149)+BL149>$AW149,$AW149-SUM($AX149:BL149),BL149))","v":0},{"$f":"IF(SUM($AW149:BM149)<0,0,IF(SUM($AX149:BM149)+BM149>$AW149,$AW149-SUM($AX149:BM149),BM149))","v":0},{"$f":"IF(SUM($AW149:BN149)<0,0,IF(SUM($AX149:BN149)+BN149>$AW149,$AW149-SUM($AX149:BN149),BN149))","v":0},{"$f":"IF(SUM($AW149:BO149)<0,0,IF(SUM($AX149:BO149)+BO149>$AW149,$AW149-SUM($AX149:BO149),BO149))","v":0},{"$f":"IF(SUM($AW149:BP149)<0,0,IF(SUM($AX149:BP149)+BP149>$AW149,$AW149-SUM($AX149:BP149),BP149))","v":0},{"$f":"IF(SUM($AW149:BQ149)<0,0,IF(SUM($AX149:BQ149)+BQ149>$AW149,$AW149-SUM($AX149:BQ149),BQ149))","v":0},{"$f":"IF(SUM($AW149:BR149)<0,0,IF(SUM($AX149:BR149)+BR149>$AW149,$AW149-SUM($AX149:BR149),BR149))","v":0},{"$f":"IF(SUM($AW149:BS149)<0,0,IF(SUM($AX149:BS149)+BS149>$AW149,$AW149-SUM($AX149:BS149),BS149))","v":0},{"$f":"IF(SUM($AW149:BT149)<0,0,IF(SUM($AX149:BT149)+BT149>$AW149,$AW149-SUM($AX149:BT149),BT149))","v":0},{"$f":"IF(SUM($AW149:BU149)<0,0,IF(SUM($AX149:BU149)+BU149>$AW149,$AW149-SUM($AX149:BU149),BU149))","v":0},{"$f":"IF(SUM($AW149:BV149)<0,0,IF(SUM($AX149:BV149)+BV149>$AW149,$AW149-SUM($AX149:BV149),BV149))","v":0},{"$f":"IF(SUM($AW149:BW149)<0,0,IF(SUM($AX149:BW149)+BW149>$AW149,$AW149-SUM($AX149:BW149),BW149))","v":0},{"$f":"IF(SUM($AW149:BX149)<0,0,IF(SUM($AX149:BX149)+BX149>$AW149,$AW149-SUM($AX149:BX149),BX149))","v":0},{"$f":"IF(SUM($AW149:BY149)<0,0,IF(SUM($AX149:BY149)+BY149>$AW149,$AW149-SUM($AX149:BY149),BY149))","v":0},{"$f":"IF(SUM($AW149:BZ149)<0,0,IF(SUM($AX149:BZ149)+BZ149>$AW149,$AW149-SUM($AX149:BZ149),BZ149))","v":0},{"$f":"IF(SUM($AW149:CA149)<0,0,IF(SUM($AX149:CA149)+CA149>$AW149,$AW149-SUM($AX149:CA149),CA149))","v":0},{"$f":"IF(SUM($AW149:CB149)<0,0,IF(SUM($AX149:CB149)+CB149>$AW149,$AW149-SUM($AX149:CB149),CB149))","v":0},{"$f":"IF(SUM($AW149:CC149)<0,0,IF(SUM($AX149:CC149)+CC149>$AW149,$AW149-SUM($AX149:CC149),CC149))","v":0},{"$f":"IF(SUM($AW149:CD149)<0,0,IF(SUM($AX149:CD149)+CD149>$AW149,$AW149-SUM($AX149:CD149),CD149))","v":0},{"$f":"IF(SUM($AW149:CE149)<0,0,IF(SUM($AX149:CE149)+CE149>$AW149,$AW149-SUM($AX149:CE149),CE149))","v":0},{"$f":"IF(SUM($AW149:CF149)<0,0,IF(SUM($AX149:CF149)+CF149>$AW149,$AW149-SUM($AX149:CF149),CF149))","v":0},{"$f":"IF(SUM($AW149:CG149)<0,0,IF(SUM($AX149:CG149)+CG149>$AW149,$AW149-SUM($AX149:CG149),CG149))","v":0},{"$f":"IF(SUM($AW149:CH149)<0,0,IF(SUM($AX149:CH149)+CH149>$AW149,$AW149-SUM($AX149:CH149),CH149))","v":0},{"$f":"IF(SUM($AW149:CI149)<0,0,IF(SUM($AX149:CI149)+CI149>$AW149,$AW149-SUM($AX149:CI149),CI149))","v":0},{"$f":"IF(SUM($AW149:CJ149)<0,0,IF(SUM($AX149:CJ149)+CJ149>$AW149,$AW149-SUM($AX149:CJ149),CJ149))","v":0},{"$f":"IF(SUM($AW149:CK149)<0,0,IF(SUM($AX149:CK149)+CK149>$AW149,$AW149-SUM($AX149:CK149),CK149))","v":0},{"$f":"IF(SUM($AW149:CL149)<0,0,IF(SUM($AX149:CL149)+CL149>$AW149,$AW149-SUM($AX149:CL149),CL149))","v":0},{"$f":"IF(SUM($AW149:CM149)<0,0,IF(SUM($AX149:CM149)+CM149>$AW149,$AW149-SUM($AX149:CM149),CM149))","v":0},{"$f":"IF(SUM($AW149:CN149)<0,0,IF(SUM($AX149:CN149)+CN149>$AW149,$AW149-SUM($AX149:CN149),CN149))","v":0},{"$f":"IF(SUM($AW149:CO149)<0,0,IF(SUM($AX149:CO149)+CO149>$AW149,$AW149-SUM($AX149:CO149),CO149))","v":0},{"$f":"IF(SUM($AW149:CP149)<0,0,IF(SUM($AX149:CP149)+CP149>$AW149,$AW149-SUM($AX149:CP149),CP149))","v":0},{"$f":"IF(SUM($AW149:CQ149)<0,0,IF(SUM($AX149:CQ149)+CQ149>$AW149,$AW149-SUM($AX149:CQ149),CQ149))","v":0},{"$f":"IF(SUM($AW149:CR149)<0,0,IF(SUM($AX149:CR149)+CR149>$AW149,$AW149-SUM($AX149:CR149),CR149))","v":0},{"$f":"IF(SUM($AW149:CS149)<0,0,IF(SUM($AX149:CS149)+CS149>$AW149,$AW149-SUM($AX149:CS149),CS149))","v":0},{"$f":"IF(SUM($AW149:CT149)<0,0,IF(SUM($AX149:CT149)+CT149>$AW149,$AW149-SUM($AX149:CT149),CT149))","v":0},{"$f":"IF(SUM($AW149:CU149)<0,0,IF(SUM($AX149:CU149)+CU149>$AW149,$AW149-SUM($AX149:CU149),CU149))","v":0},{"$f":"IF(SUM($AW149:CV149)<0,0,IF(SUM($AX149:CV149)+CV149>$AW149,$AW149-SUM($AX149:CV149),CV149))","v":0},{"$f":"IF(SUM($AW149:CW149)<0,0,IF(SUM($AX149:CW149)+CW149>$AW149,$AW149-SUM($AX149:CW149),CW149))","v":0},{"$f":"IF(SUM($AW149:CX149)<0,0,IF(SUM($AX149:CX149)+CX149>$AW149,$AW149-SUM($AX149:CX149),CX149))","v":0},{"$f":"IF(SUM($AW149:CY149)<0,0,IF(SUM($AX149:CY149)+CY149>$AW149,$AW149-SUM($AX149:CY149),CY149))","v":0},{"$f":"IF(SUM($AW149:CZ149)<0,0,IF(SUM($AX149:CZ149)+CZ149>$AW149,$AW149-SUM($AX149:CZ149),CZ149))","v":0},{"$f":"IF(SUM($AW149:DA149)<0,0,IF(SUM($AX149:DA149)+DA149>$AW149,$AW149-SUM($AX149:DA149),DA149))","v":0},{"$f":"IF(SUM($AW149:DB149)<0,0,IF(SUM($AX149:DB149)+DB149>$AW149,$AW149-SUM($AX149:DB149),DB149))","v":0},{"$f":"IF(SUM($AW149:DC149)<0,0,IF(SUM($AX149:DC149)+DC149>$AW149,$AW149-SUM($AX149:DC149),DC149))","v":0},{"$f":"IF(SUM($AW149:DD149)<0,0,IF(SUM($AX149:DD149)+DD149>$AW149,$AW149-SUM($AX149:DD149),DD149))","v":0},{"$f":"IF(SUM($AW149:DE149)<0,0,IF(SUM($AX149:DE149)+DE149>$AW149,$AW149-SUM($AX149:DE149),DE149))","v":0},{"$f":"IF(SUM($AW149:DF149)<0,0,IF(SUM($AX149:DF149)+DF149>$AW149,$AW149-SUM($AX149:DF149),DF149))","v":0},{"$f":"IF(SUM($AW149:DG149)<0,0,IF(SUM($AX149:DG149)+DG149>$AW149,$AW149-SUM($AX149:DG149),DG149))","v":0},{"$f":"IF(SUM($AW149:DH149)<0,0,IF(SUM($AX149:DH149)+DH149>$AW149,$AW149-SUM($AX149:DH149),DH149))","v":0},{"$f":"IF(SUM($AW149:DI149)<0,0,IF(SUM($AX149:DI149)+DI149>$AW149,$AW149-SUM($AX149:DI149),DI149))","v":0},{"$f":"IF(SUM($AW149:DJ149)<0,0,IF(SUM($AX149:DJ149)+DJ149>$AW149,$AW149-SUM($AX149:DJ149),DJ149))","v":0},{"$f":"IF(SUM($AW149:DK149)<0,0,IF(SUM($AX149:DK149)+DK149>$AW149,$AW149-SUM($AX149:DK149),DK149))","v":0},{"$f":"IF(SUM($AW149:DL149)<0,0,IF(SUM($AX149:DL149)+DL149>$AW149,$AW149-SUM($AX149:DL149),DL149))","v":0},{"$f":"IF(SUM($AW149:DM149)<0,0,IF(SUM($AX149:DM149)+DM149>$AW149,$AW149-SUM($AX149:DM149),DM149))","v":0},{"$f":"IF(SUM($AW149:DN149)<0,0,IF(SUM($AX149:DN149)+DN149>$AW149,$AW149-SUM($AX149:DN149),DN149))","v":0},{"$f":"IF(SUM($AW149:DO149)<0,0,IF(SUM($AX149:DO149)+DO149>$AW149,$AW149-SUM($AX149:DO149),DO149))","v":0},{"$f":"IF(SUM($AW149:DP149)<0,0,IF(SUM($AX149:DP149)+DP149>$AW149,$AW149-SUM($AX149:DP149),DP149))","v":0},{"$f":"IF(SUM($AW149:DQ149)<0,0,IF(SUM($AX149:DQ149)+DQ149>$AW149,$AW149-SUM($AX149:DQ149),DQ149))","v":0},{"$f":"IF(SUM($AW149:DR149)<0,0,IF(SUM($AX149:DR149)+DR149>$AW149,$AW149-SUM($AX149:DR149),DR149))","v":0},{"$f":"IF(SUM($AW149:DS149)<0,0,IF(SUM($AX149:DS149)+DS149>$AW149,$AW149-SUM($AX149:DS149),DS149))","v":0},{"$f":"IF(SUM($AW149:DT149)<0,0,IF(SUM($AX149:DT149)+DT149>$AW149,$AW149-SUM($AX149:DT149),DT149))","v":0},{"$f":"IF(SUM($AW149:DU149)<0,0,IF(SUM($AX149:DU149)+DU149>$AW149,$AW149-SUM($AX149:DU149),DU149))","v":0},{"$f":"IF(SUM($AW149:DV149)<0,0,IF(SUM($AX149:DV149)+DV149>$AW149,$AW149-SUM($AX149:DV149),DV149))","v":0},{"$f":"IF(SUM($AW149:DW149)<0,0,IF(SUM($AX149:DW149)+DW149>$AW149,$AW149-SUM($AX149:DW149),DW149))","v":0},{"$f":"IF(SUM($AW149:DX149)<0,0,IF(SUM($AX149:DX149)+DX149>$AW149,$AW149-SUM($AX149:DX149),DX149))","v":0},{"$f":"IF(SUM($AW149:DY149)<0,0,IF(SUM($AX149:DY149)+DY149>$AW149,$AW149-SUM($AX149:DY149),DY149))","v":0},{"$f":"IF(SUM($AW149:DZ149)<0,0,IF(SUM($AX149:DZ149)+DZ149>$AW149,$AW149-SUM($AX149:DZ149),DZ149))","v":0},{"$f":"IF(SUM($AW149:EA149)<0,0,IF(SUM($AX149:EA149)+EA149>$AW149,$AW149-SUM($AX149:EA149),EA149))","v":0},{"$f":"IF(SUM($AW149:EB149)<0,0,IF(SUM($AX149:EB149)+EB149>$AW149,$AW149-SUM($AX149:EB149),EB149))","v":0},{"$f":"IF(SUM($AW149:EC149)<0,0,IF(SUM($AX149:EC149)+EC149>$AW149,$AW149-SUM($AX149:EC149),EC149))","v":0},{"$f":"IF(SUM($AW149:ED149)<0,0,IF(SUM($AX149:ED149)+ED149>$AW149,$AW149-SUM($AX149:ED149),ED149))","v":0},{"$f":"IF(SUM($AW149:EE149)<0,0,IF(SUM($AX149:EE149)+EE149>$AW149,$AW149-SUM($AX149:EE149),EE149))","v":0},{"$f":"IF(SUM($AW149:EF149)<0,0,IF(SUM($AX149:EF149)+EF149>$AW149,$AW149-SUM($AX149:EF149),EF149))","v":0},{"$f":"IF(SUM($AW149:EG149)<0,0,IF(SUM($AX149:EG149)+EG149>$AW149,$AW149-SUM($AX149:EG149),EG149))","v":0},{"$f":"IF(SUM($AW149:EH149)<0,0,IF(SUM($AX149:EH149)+EH149>$AW149,$AW149-SUM($AX149:EH149),EH149))","v":0},{"$f":"IF(SUM($AW149:EI149)<0,0,IF(SUM($AX149:EI149)+EI149>$AW149,$AW149-SUM($AX149:EI149),EI149))","v":0},{"$f":"IF(SUM($AW149:EJ149)<0,0,IF(SUM($AX149:EJ149)+EJ149>$AW149,$AW149-SUM($AX149:EJ149),EJ149))","v":0},{"$f":"IF(SUM($AW149:EK149)<0,0,IF(SUM($AX149:EK149)+EK149>$AW149,$AW149-SUM($AX149:EK149),EK149))","v":0},{"$f":"IF(SUM($AW149:EL149)<0,0,IF(SUM($AX149:EL149)+EL149>$AW149,$AW149-SUM($AX149:EL149),EL149))","v":0},{"$f":"IF(SUM($AW149:EM149)<0,0,IF(SUM($AX149:EM149)+EM149>$AW149,$AW149-SUM($AX149:EM149),EM149))","v":0},{"$f":"IF(SUM($AW149:EN149)<0,0,IF(SUM($AX149:EN149)+EN149>$AW149,$AW149-SUM($AX149:EN149),EN149))","v":0},{"$f":"IF(SUM($AW149:EO149)<0,0,IF(SUM($AX149:EO149)+EO149>$AW149,$AW149-SUM($AX149:EO149),EO149))","v":0},{"$f":"IF(SUM($AW149:EP149)<0,0,IF(SUM($AX149:EP149)+EP149>$AW149,$AW149-SUM($AX149:EP149),EP149))","v":0},{"$f":"IF(SUM($AW149:EQ149)<0,0,IF(SUM($AX149:EQ149)+EQ149>$AW149,$AW149-SUM($AX149:EQ149),EQ149))","v":0},{"$f":"IF(SUM($AW149:ER149)<0,0,IF(SUM($AX149:ER149)+ER149>$AW149,$AW149-SUM($AX149:ER149),ER149))","v":0},{"$f":"IF(SUM($AW149:ES149)<0,0,IF(SUM($AX149:ES149)+ES149>$AW149,$AW149-SUM($AX149:ES149),ES149))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,0,{"$f":"IF(SUM($N150:N150)+N150>$M28,$M28-SUM($N150:N150),N150)","v":0},{"$f":"IF(SUM($N150:O150)+O150>$M28,$M28-SUM($N150:O150),O150)","v":0},{"$f":"IF(SUM($N150:P150)+P150>$M28,$M28-SUM($N150:P150),P150)","v":0},{"$f":"IF(SUM($N150:Q150)+Q150>$M28,$M28-SUM($N150:Q150),Q150)","v":0},{"$f":"IF(SUM($N150:R150)+R150>$M28,$M28-SUM($N150:R150),R150)","v":0},{"$f":"IF(SUM($N150:S150)+S150>$M28,$M28-SUM($N150:S150),S150)","v":0},{"$f":"IF(SUM($N150:T150)+T150>$M28,$M28-SUM($N150:T150),T150)","v":0},{"$f":"IF(SUM($N150:U150)+U150>$M28,$M28-SUM($N150:U150),U150)","v":0},{"$f":"IF(SUM($N150:V150)+V150>$M28,$M28-SUM($N150:V150),V150)","v":0},{"$f":"IF(SUM($N150:W150)+W150>$M28,$M28-SUM($N150:W150),W150)","v":0},{"$f":"IF(SUM($N150:X150)+X150>$M28,$M28-SUM($N150:X150),X150)","v":0},{"$f":"IF(SUM($N150:Y150)+Y150>$M28,$M28-SUM($N150:Y150),Y150)","v":0},{"$f":"IF(SUM($N150:Z150)+Z150>$M28,$M28-SUM($N150:Z150),Z150)","v":0},{"$f":"IF(SUM($N150:AA150)+AA150>$M28,$M28-SUM($N150:AA150),AA150)","v":0},{"$f":"IF(SUM($N150:AB150)+AB150>$M28,$M28-SUM($N150:AB150),AB150)","v":0},{"$f":"IF(SUM($N150:AC150)+AC150>$M28,$M28-SUM($N150:AC150),AC150)","v":0},{"$f":"IF(SUM($N150:AD150)+AD150>$M28,$M28-SUM($N150:AD150),AD150)","v":0},{"$f":"IF(SUM($N150:AE150)+AE150>$M28,$M28-SUM($N150:AE150),AE150)","v":0},{"$f":"IF(SUM($N150:AF150)+AF150>$M28,$M28-SUM($N150:AF150),AF150)","v":0},{"$f":"IF(SUM($N150:AG150)+AG150>$M28,$M28-SUM($N150:AG150),AG150)","v":0},{"$f":"IF(SUM($N150:AH150)+AH150>$M28,$M28-SUM($N150:AH150),AH150)","v":0},{"$f":"IF(SUM($N150:AI150)+AI150>$M28,$M28-SUM($N150:AI150),AI150)","v":0},{"$f":"IF(SUM($N150:AJ150)+AJ150>$M28,$M28-SUM($N150:AJ150),AJ150)","v":0},{"$f":"IF(SUM($N150:AK150)+AK150>$M28,$M28-SUM($N150:AK150),AK150)","v":0},{"$f":"IF(SUM($N150:AL150)+AL150>$M28,$M28-SUM($N150:AL150),AL150)","v":0},{"$f":"IF(SUM($N150:AM150)+AM150>$M28,$M28-SUM($N150:AM150),AM150)","v":0},{"$f":"IF(SUM($N150:AN150)+AN150>$M28,$M28-SUM($N150:AN150),AN150)","v":0},{"$f":"IF(SUM($N150:AO150)+AO150>$M28,$M28-SUM($N150:AO150),AO150)","v":0},{"$f":"IF(SUM($N150:AP150)+AP150>$M28,$M28-SUM($N150:AP150),AP150)","v":0},{"$f":"IF(SUM($N150:AQ150)+AQ150>$M28,$M28-SUM($N150:AQ150),AQ150)","v":0},{"$f":"IF(SUM($N150:AR150)+AR150>$M28,$M28-SUM($N150:AR150),AR150)","v":0},{"$f":"IF(SUM($N150:AS150)+AS150>$M28,$M28-SUM($N150:AS150),AS150)","v":0},{"$f":"IF(SUM($N150:AT150)+AT150>$M28,$M28-SUM($N150:AT150),AT150)","v":0},{"$f":"IF(SUM($N150:AU150)+AU150>$M28,$M28-SUM($N150:AU150),AU150)","v":0},0,0,{"$f":"IF(SUM($AW150:AX150)<0,0,IF(SUM($AX150:AX150)+AX150>$AW150,$AW150-SUM($AX150:AX150),AX150))","v":0},{"$f":"IF(SUM($AW150:AY150)<0,0,IF(SUM($AX150:AY150)+AY150>$AW150,$AW150-SUM($AX150:AY150),AY150))","v":0},{"$f":"IF(SUM($AW150:AZ150)<0,0,IF(SUM($AX150:AZ150)+AZ150>$AW150,$AW150-SUM($AX150:AZ150),AZ150))","v":0},{"$f":"IF(SUM($AW150:BA150)<0,0,IF(SUM($AX150:BA150)+BA150>$AW150,$AW150-SUM($AX150:BA150),BA150))","v":0},{"$f":"IF(SUM($AW150:BB150)<0,0,IF(SUM($AX150:BB150)+BB150>$AW150,$AW150-SUM($AX150:BB150),BB150))","v":0},{"$f":"IF(SUM($AW150:BC150)<0,0,IF(SUM($AX150:BC150)+BC150>$AW150,$AW150-SUM($AX150:BC150),BC150))","v":0},{"$f":"IF(SUM($AW150:BD150)<0,0,IF(SUM($AX150:BD150)+BD150>$AW150,$AW150-SUM($AX150:BD150),BD150))","v":0},{"$f":"IF(SUM($AW150:BE150)<0,0,IF(SUM($AX150:BE150)+BE150>$AW150,$AW150-SUM($AX150:BE150),BE150))","v":0},{"$f":"IF(SUM($AW150:BF150)<0,0,IF(SUM($AX150:BF150)+BF150>$AW150,$AW150-SUM($AX150:BF150),BF150))","v":0},{"$f":"IF(SUM($AW150:BG150)<0,0,IF(SUM($AX150:BG150)+BG150>$AW150,$AW150-SUM($AX150:BG150),BG150))","v":0},{"$f":"IF(SUM($AW150:BH150)<0,0,IF(SUM($AX150:BH150)+BH150>$AW150,$AW150-SUM($AX150:BH150),BH150))","v":0},{"$f":"IF(SUM($AW150:BI150)<0,0,IF(SUM($AX150:BI150)+BI150>$AW150,$AW150-SUM($AX150:BI150),BI150))","v":0},{"$f":"IF(SUM($AW150:BJ150)<0,0,IF(SUM($AX150:BJ150)+BJ150>$AW150,$AW150-SUM($AX150:BJ150),BJ150))","v":0},{"$f":"IF(SUM($AW150:BK150)<0,0,IF(SUM($AX150:BK150)+BK150>$AW150,$AW150-SUM($AX150:BK150),BK150))","v":0},{"$f":"IF(SUM($AW150:BL150)<0,0,IF(SUM($AX150:BL150)+BL150>$AW150,$AW150-SUM($AX150:BL150),BL150))","v":0},{"$f":"IF(SUM($AW150:BM150)<0,0,IF(SUM($AX150:BM150)+BM150>$AW150,$AW150-SUM($AX150:BM150),BM150))","v":0},{"$f":"IF(SUM($AW150:BN150)<0,0,IF(SUM($AX150:BN150)+BN150>$AW150,$AW150-SUM($AX150:BN150),BN150))","v":0},{"$f":"IF(SUM($AW150:BO150)<0,0,IF(SUM($AX150:BO150)+BO150>$AW150,$AW150-SUM($AX150:BO150),BO150))","v":0},{"$f":"IF(SUM($AW150:BP150)<0,0,IF(SUM($AX150:BP150)+BP150>$AW150,$AW150-SUM($AX150:BP150),BP150))","v":0},{"$f":"IF(SUM($AW150:BQ150)<0,0,IF(SUM($AX150:BQ150)+BQ150>$AW150,$AW150-SUM($AX150:BQ150),BQ150))","v":0},{"$f":"IF(SUM($AW150:BR150)<0,0,IF(SUM($AX150:BR150)+BR150>$AW150,$AW150-SUM($AX150:BR150),BR150))","v":0},{"$f":"IF(SUM($AW150:BS150)<0,0,IF(SUM($AX150:BS150)+BS150>$AW150,$AW150-SUM($AX150:BS150),BS150))","v":0},{"$f":"IF(SUM($AW150:BT150)<0,0,IF(SUM($AX150:BT150)+BT150>$AW150,$AW150-SUM($AX150:BT150),BT150))","v":0},{"$f":"IF(SUM($AW150:BU150)<0,0,IF(SUM($AX150:BU150)+BU150>$AW150,$AW150-SUM($AX150:BU150),BU150))","v":0},{"$f":"IF(SUM($AW150:BV150)<0,0,IF(SUM($AX150:BV150)+BV150>$AW150,$AW150-SUM($AX150:BV150),BV150))","v":0},{"$f":"IF(SUM($AW150:BW150)<0,0,IF(SUM($AX150:BW150)+BW150>$AW150,$AW150-SUM($AX150:BW150),BW150))","v":0},{"$f":"IF(SUM($AW150:BX150)<0,0,IF(SUM($AX150:BX150)+BX150>$AW150,$AW150-SUM($AX150:BX150),BX150))","v":0},{"$f":"IF(SUM($AW150:BY150)<0,0,IF(SUM($AX150:BY150)+BY150>$AW150,$AW150-SUM($AX150:BY150),BY150))","v":0},{"$f":"IF(SUM($AW150:BZ150)<0,0,IF(SUM($AX150:BZ150)+BZ150>$AW150,$AW150-SUM($AX150:BZ150),BZ150))","v":0},{"$f":"IF(SUM($AW150:CA150)<0,0,IF(SUM($AX150:CA150)+CA150>$AW150,$AW150-SUM($AX150:CA150),CA150))","v":0},{"$f":"IF(SUM($AW150:CB150)<0,0,IF(SUM($AX150:CB150)+CB150>$AW150,$AW150-SUM($AX150:CB150),CB150))","v":0},{"$f":"IF(SUM($AW150:CC150)<0,0,IF(SUM($AX150:CC150)+CC150>$AW150,$AW150-SUM($AX150:CC150),CC150))","v":0},{"$f":"IF(SUM($AW150:CD150)<0,0,IF(SUM($AX150:CD150)+CD150>$AW150,$AW150-SUM($AX150:CD150),CD150))","v":0},{"$f":"IF(SUM($AW150:CE150)<0,0,IF(SUM($AX150:CE150)+CE150>$AW150,$AW150-SUM($AX150:CE150),CE150))","v":0},{"$f":"IF(SUM($AW150:CF150)<0,0,IF(SUM($AX150:CF150)+CF150>$AW150,$AW150-SUM($AX150:CF150),CF150))","v":0},{"$f":"IF(SUM($AW150:CG150)<0,0,IF(SUM($AX150:CG150)+CG150>$AW150,$AW150-SUM($AX150:CG150),CG150))","v":0},{"$f":"IF(SUM($AW150:CH150)<0,0,IF(SUM($AX150:CH150)+CH150>$AW150,$AW150-SUM($AX150:CH150),CH150))","v":0},{"$f":"IF(SUM($AW150:CI150)<0,0,IF(SUM($AX150:CI150)+CI150>$AW150,$AW150-SUM($AX150:CI150),CI150))","v":0},{"$f":"IF(SUM($AW150:CJ150)<0,0,IF(SUM($AX150:CJ150)+CJ150>$AW150,$AW150-SUM($AX150:CJ150),CJ150))","v":0},{"$f":"IF(SUM($AW150:CK150)<0,0,IF(SUM($AX150:CK150)+CK150>$AW150,$AW150-SUM($AX150:CK150),CK150))","v":0},{"$f":"IF(SUM($AW150:CL150)<0,0,IF(SUM($AX150:CL150)+CL150>$AW150,$AW150-SUM($AX150:CL150),CL150))","v":0},{"$f":"IF(SUM($AW150:CM150)<0,0,IF(SUM($AX150:CM150)+CM150>$AW150,$AW150-SUM($AX150:CM150),CM150))","v":0},{"$f":"IF(SUM($AW150:CN150)<0,0,IF(SUM($AX150:CN150)+CN150>$AW150,$AW150-SUM($AX150:CN150),CN150))","v":0},{"$f":"IF(SUM($AW150:CO150)<0,0,IF(SUM($AX150:CO150)+CO150>$AW150,$AW150-SUM($AX150:CO150),CO150))","v":0},{"$f":"IF(SUM($AW150:CP150)<0,0,IF(SUM($AX150:CP150)+CP150>$AW150,$AW150-SUM($AX150:CP150),CP150))","v":0},{"$f":"IF(SUM($AW150:CQ150)<0,0,IF(SUM($AX150:CQ150)+CQ150>$AW150,$AW150-SUM($AX150:CQ150),CQ150))","v":0},{"$f":"IF(SUM($AW150:CR150)<0,0,IF(SUM($AX150:CR150)+CR150>$AW150,$AW150-SUM($AX150:CR150),CR150))","v":0},{"$f":"IF(SUM($AW150:CS150)<0,0,IF(SUM($AX150:CS150)+CS150>$AW150,$AW150-SUM($AX150:CS150),CS150))","v":0},{"$f":"IF(SUM($AW150:CT150)<0,0,IF(SUM($AX150:CT150)+CT150>$AW150,$AW150-SUM($AX150:CT150),CT150))","v":0},{"$f":"IF(SUM($AW150:CU150)<0,0,IF(SUM($AX150:CU150)+CU150>$AW150,$AW150-SUM($AX150:CU150),CU150))","v":0},{"$f":"IF(SUM($AW150:CV150)<0,0,IF(SUM($AX150:CV150)+CV150>$AW150,$AW150-SUM($AX150:CV150),CV150))","v":0},{"$f":"IF(SUM($AW150:CW150)<0,0,IF(SUM($AX150:CW150)+CW150>$AW150,$AW150-SUM($AX150:CW150),CW150))","v":0},{"$f":"IF(SUM($AW150:CX150)<0,0,IF(SUM($AX150:CX150)+CX150>$AW150,$AW150-SUM($AX150:CX150),CX150))","v":0},{"$f":"IF(SUM($AW150:CY150)<0,0,IF(SUM($AX150:CY150)+CY150>$AW150,$AW150-SUM($AX150:CY150),CY150))","v":0},{"$f":"IF(SUM($AW150:CZ150)<0,0,IF(SUM($AX150:CZ150)+CZ150>$AW150,$AW150-SUM($AX150:CZ150),CZ150))","v":0},{"$f":"IF(SUM($AW150:DA150)<0,0,IF(SUM($AX150:DA150)+DA150>$AW150,$AW150-SUM($AX150:DA150),DA150))","v":0},{"$f":"IF(SUM($AW150:DB150)<0,0,IF(SUM($AX150:DB150)+DB150>$AW150,$AW150-SUM($AX150:DB150),DB150))","v":0},{"$f":"IF(SUM($AW150:DC150)<0,0,IF(SUM($AX150:DC150)+DC150>$AW150,$AW150-SUM($AX150:DC150),DC150))","v":0},{"$f":"IF(SUM($AW150:DD150)<0,0,IF(SUM($AX150:DD150)+DD150>$AW150,$AW150-SUM($AX150:DD150),DD150))","v":0},{"$f":"IF(SUM($AW150:DE150)<0,0,IF(SUM($AX150:DE150)+DE150>$AW150,$AW150-SUM($AX150:DE150),DE150))","v":0},{"$f":"IF(SUM($AW150:DF150)<0,0,IF(SUM($AX150:DF150)+DF150>$AW150,$AW150-SUM($AX150:DF150),DF150))","v":0},{"$f":"IF(SUM($AW150:DG150)<0,0,IF(SUM($AX150:DG150)+DG150>$AW150,$AW150-SUM($AX150:DG150),DG150))","v":0},{"$f":"IF(SUM($AW150:DH150)<0,0,IF(SUM($AX150:DH150)+DH150>$AW150,$AW150-SUM($AX150:DH150),DH150))","v":0},{"$f":"IF(SUM($AW150:DI150)<0,0,IF(SUM($AX150:DI150)+DI150>$AW150,$AW150-SUM($AX150:DI150),DI150))","v":0},{"$f":"IF(SUM($AW150:DJ150)<0,0,IF(SUM($AX150:DJ150)+DJ150>$AW150,$AW150-SUM($AX150:DJ150),DJ150))","v":0},{"$f":"IF(SUM($AW150:DK150)<0,0,IF(SUM($AX150:DK150)+DK150>$AW150,$AW150-SUM($AX150:DK150),DK150))","v":0},{"$f":"IF(SUM($AW150:DL150)<0,0,IF(SUM($AX150:DL150)+DL150>$AW150,$AW150-SUM($AX150:DL150),DL150))","v":0},{"$f":"IF(SUM($AW150:DM150)<0,0,IF(SUM($AX150:DM150)+DM150>$AW150,$AW150-SUM($AX150:DM150),DM150))","v":0},{"$f":"IF(SUM($AW150:DN150)<0,0,IF(SUM($AX150:DN150)+DN150>$AW150,$AW150-SUM($AX150:DN150),DN150))","v":0},{"$f":"IF(SUM($AW150:DO150)<0,0,IF(SUM($AX150:DO150)+DO150>$AW150,$AW150-SUM($AX150:DO150),DO150))","v":0},{"$f":"IF(SUM($AW150:DP150)<0,0,IF(SUM($AX150:DP150)+DP150>$AW150,$AW150-SUM($AX150:DP150),DP150))","v":0},{"$f":"IF(SUM($AW150:DQ150)<0,0,IF(SUM($AX150:DQ150)+DQ150>$AW150,$AW150-SUM($AX150:DQ150),DQ150))","v":0},{"$f":"IF(SUM($AW150:DR150)<0,0,IF(SUM($AX150:DR150)+DR150>$AW150,$AW150-SUM($AX150:DR150),DR150))","v":0},{"$f":"IF(SUM($AW150:DS150)<0,0,IF(SUM($AX150:DS150)+DS150>$AW150,$AW150-SUM($AX150:DS150),DS150))","v":0},{"$f":"IF(SUM($AW150:DT150)<0,0,IF(SUM($AX150:DT150)+DT150>$AW150,$AW150-SUM($AX150:DT150),DT150))","v":0},{"$f":"IF(SUM($AW150:DU150)<0,0,IF(SUM($AX150:DU150)+DU150>$AW150,$AW150-SUM($AX150:DU150),DU150))","v":0},{"$f":"IF(SUM($AW150:DV150)<0,0,IF(SUM($AX150:DV150)+DV150>$AW150,$AW150-SUM($AX150:DV150),DV150))","v":0},{"$f":"IF(SUM($AW150:DW150)<0,0,IF(SUM($AX150:DW150)+DW150>$AW150,$AW150-SUM($AX150:DW150),DW150))","v":0},{"$f":"IF(SUM($AW150:DX150)<0,0,IF(SUM($AX150:DX150)+DX150>$AW150,$AW150-SUM($AX150:DX150),DX150))","v":0},{"$f":"IF(SUM($AW150:DY150)<0,0,IF(SUM($AX150:DY150)+DY150>$AW150,$AW150-SUM($AX150:DY150),DY150))","v":0},{"$f":"IF(SUM($AW150:DZ150)<0,0,IF(SUM($AX150:DZ150)+DZ150>$AW150,$AW150-SUM($AX150:DZ150),DZ150))","v":0},{"$f":"IF(SUM($AW150:EA150)<0,0,IF(SUM($AX150:EA150)+EA150>$AW150,$AW150-SUM($AX150:EA150),EA150))","v":0},{"$f":"IF(SUM($AW150:EB150)<0,0,IF(SUM($AX150:EB150)+EB150>$AW150,$AW150-SUM($AX150:EB150),EB150))","v":0},{"$f":"IF(SUM($AW150:EC150)<0,0,IF(SUM($AX150:EC150)+EC150>$AW150,$AW150-SUM($AX150:EC150),EC150))","v":0},{"$f":"IF(SUM($AW150:ED150)<0,0,IF(SUM($AX150:ED150)+ED150>$AW150,$AW150-SUM($AX150:ED150),ED150))","v":0},{"$f":"IF(SUM($AW150:EE150)<0,0,IF(SUM($AX150:EE150)+EE150>$AW150,$AW150-SUM($AX150:EE150),EE150))","v":0},{"$f":"IF(SUM($AW150:EF150)<0,0,IF(SUM($AX150:EF150)+EF150>$AW150,$AW150-SUM($AX150:EF150),EF150))","v":0},{"$f":"IF(SUM($AW150:EG150)<0,0,IF(SUM($AX150:EG150)+EG150>$AW150,$AW150-SUM($AX150:EG150),EG150))","v":0},{"$f":"IF(SUM($AW150:EH150)<0,0,IF(SUM($AX150:EH150)+EH150>$AW150,$AW150-SUM($AX150:EH150),EH150))","v":0},{"$f":"IF(SUM($AW150:EI150)<0,0,IF(SUM($AX150:EI150)+EI150>$AW150,$AW150-SUM($AX150:EI150),EI150))","v":0},{"$f":"IF(SUM($AW150:EJ150)<0,0,IF(SUM($AX150:EJ150)+EJ150>$AW150,$AW150-SUM($AX150:EJ150),EJ150))","v":0},{"$f":"IF(SUM($AW150:EK150)<0,0,IF(SUM($AX150:EK150)+EK150>$AW150,$AW150-SUM($AX150:EK150),EK150))","v":0},{"$f":"IF(SUM($AW150:EL150)<0,0,IF(SUM($AX150:EL150)+EL150>$AW150,$AW150-SUM($AX150:EL150),EL150))","v":0},{"$f":"IF(SUM($AW150:EM150)<0,0,IF(SUM($AX150:EM150)+EM150>$AW150,$AW150-SUM($AX150:EM150),EM150))","v":0},{"$f":"IF(SUM($AW150:EN150)<0,0,IF(SUM($AX150:EN150)+EN150>$AW150,$AW150-SUM($AX150:EN150),EN150))","v":0},{"$f":"IF(SUM($AW150:EO150)<0,0,IF(SUM($AX150:EO150)+EO150>$AW150,$AW150-SUM($AX150:EO150),EO150))","v":0},{"$f":"IF(SUM($AW150:EP150)<0,0,IF(SUM($AX150:EP150)+EP150>$AW150,$AW150-SUM($AX150:EP150),EP150))","v":0},{"$f":"IF(SUM($AW150:EQ150)<0,0,IF(SUM($AX150:EQ150)+EQ150>$AW150,$AW150-SUM($AX150:EQ150),EQ150))","v":0},{"$f":"IF(SUM($AW150:ER150)<0,0,IF(SUM($AX150:ER150)+ER150>$AW150,$AW150-SUM($AX150:ER150),ER150))","v":0},{"$f":"IF(SUM($AW150:ES150)<0,0,IF(SUM($AX150:ES150)+ES150>$AW150,$AW150-SUM($AX150:ES150),ES150))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,5.3352250000000002E-6,{"$f":"IF(SUM($N151:N151)+N151>$M29,$M29-SUM($N151:N151),N151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:O151)+O151>$M29,$M29-SUM($N151:O151),O151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:P151)+P151>$M29,$M29-SUM($N151:P151),P151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:Q151)+Q151>$M29,$M29-SUM($N151:Q151),Q151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:R151)+R151>$M29,$M29-SUM($N151:R151),R151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:S151)+S151>$M29,$M29-SUM($N151:S151),S151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:T151)+T151>$M29,$M29-SUM($N151:T151),T151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:U151)+U151>$M29,$M29-SUM($N151:U151),U151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:V151)+V151>$M29,$M29-SUM($N151:V151),V151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:W151)+W151>$M29,$M29-SUM($N151:W151),W151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:X151)+X151>$M29,$M29-SUM($N151:X151),X151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:Y151)+Y151>$M29,$M29-SUM($N151:Y151),Y151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:Z151)+Z151>$M29,$M29-SUM($N151:Z151),Z151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AA151)+AA151>$M29,$M29-SUM($N151:AA151),AA151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AB151)+AB151>$M29,$M29-SUM($N151:AB151),AB151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AC151)+AC151>$M29,$M29-SUM($N151:AC151),AC151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AD151)+AD151>$M29,$M29-SUM($N151:AD151),AD151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AE151)+AE151>$M29,$M29-SUM($N151:AE151),AE151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AF151)+AF151>$M29,$M29-SUM($N151:AF151),AF151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AG151)+AG151>$M29,$M29-SUM($N151:AG151),AG151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AH151)+AH151>$M29,$M29-SUM($N151:AH151),AH151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AI151)+AI151>$M29,$M29-SUM($N151:AI151),AI151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AJ151)+AJ151>$M29,$M29-SUM($N151:AJ151),AJ151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AK151)+AK151>$M29,$M29-SUM($N151:AK151),AK151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AL151)+AL151>$M29,$M29-SUM($N151:AL151),AL151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AM151)+AM151>$M29,$M29-SUM($N151:AM151),AM151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AN151)+AN151>$M29,$M29-SUM($N151:AN151),AN151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AO151)+AO151>$M29,$M29-SUM($N151:AO151),AO151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AP151)+AP151>$M29,$M29-SUM($N151:AP151),AP151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AQ151)+AQ151>$M29,$M29-SUM($N151:AQ151),AQ151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AR151)+AR151>$M29,$M29-SUM($N151:AR151),AR151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AS151)+AS151>$M29,$M29-SUM($N151:AS151),AS151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AT151)+AT151>$M29,$M29-SUM($N151:AT151),AT151)","v":5.3352250000000002E-6},{"$f":"IF(SUM($N151:AU151)+AU151>$M29,$M29-SUM($N151:AU151),AU151)","v":5.3352250000000002E-6},8.80312125E-4,2.1340900000000001E-5,{"$f":"IF(SUM($AW151:AX151)<0,0,IF(SUM($AX151:AX151)+AX151>$AW151,$AW151-SUM($AX151:AX151),AX151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:AY151)<0,0,IF(SUM($AX151:AY151)+AY151>$AW151,$AW151-SUM($AX151:AY151),AY151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:AZ151)<0,0,IF(SUM($AX151:AZ151)+AZ151>$AW151,$AW151-SUM($AX151:AZ151),AZ151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BA151)<0,0,IF(SUM($AX151:BA151)+BA151>$AW151,$AW151-SUM($AX151:BA151),BA151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BB151)<0,0,IF(SUM($AX151:BB151)+BB151>$AW151,$AW151-SUM($AX151:BB151),BB151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BC151)<0,0,IF(SUM($AX151:BC151)+BC151>$AW151,$AW151-SUM($AX151:BC151),BC151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BD151)<0,0,IF(SUM($AX151:BD151)+BD151>$AW151,$AW151-SUM($AX151:BD151),BD151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BE151)<0,0,IF(SUM($AX151:BE151)+BE151>$AW151,$AW151-SUM($AX151:BE151),BE151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BF151)<0,0,IF(SUM($AX151:BF151)+BF151>$AW151,$AW151-SUM($AX151:BF151),BF151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BG151)<0,0,IF(SUM($AX151:BG151)+BG151>$AW151,$AW151-SUM($AX151:BG151),BG151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BH151)<0,0,IF(SUM($AX151:BH151)+BH151>$AW151,$AW151-SUM($AX151:BH151),BH151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BI151)<0,0,IF(SUM($AX151:BI151)+BI151>$AW151,$AW151-SUM($AX151:BI151),BI151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BJ151)<0,0,IF(SUM($AX151:BJ151)+BJ151>$AW151,$AW151-SUM($AX151:BJ151),BJ151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BK151)<0,0,IF(SUM($AX151:BK151)+BK151>$AW151,$AW151-SUM($AX151:BK151),BK151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BL151)<0,0,IF(SUM($AX151:BL151)+BL151>$AW151,$AW151-SUM($AX151:BL151),BL151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BM151)<0,0,IF(SUM($AX151:BM151)+BM151>$AW151,$AW151-SUM($AX151:BM151),BM151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BN151)<0,0,IF(SUM($AX151:BN151)+BN151>$AW151,$AW151-SUM($AX151:BN151),BN151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BO151)<0,0,IF(SUM($AX151:BO151)+BO151>$AW151,$AW151-SUM($AX151:BO151),BO151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BP151)<0,0,IF(SUM($AX151:BP151)+BP151>$AW151,$AW151-SUM($AX151:BP151),BP151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BQ151)<0,0,IF(SUM($AX151:BQ151)+BQ151>$AW151,$AW151-SUM($AX151:BQ151),BQ151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BR151)<0,0,IF(SUM($AX151:BR151)+BR151>$AW151,$AW151-SUM($AX151:BR151),BR151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BS151)<0,0,IF(SUM($AX151:BS151)+BS151>$AW151,$AW151-SUM($AX151:BS151),BS151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BT151)<0,0,IF(SUM($AX151:BT151)+BT151>$AW151,$AW151-SUM($AX151:BT151),BT151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BU151)<0,0,IF(SUM($AX151:BU151)+BU151>$AW151,$AW151-SUM($AX151:BU151),BU151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BV151)<0,0,IF(SUM($AX151:BV151)+BV151>$AW151,$AW151-SUM($AX151:BV151),BV151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BW151)<0,0,IF(SUM($AX151:BW151)+BW151>$AW151,$AW151-SUM($AX151:BW151),BW151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BX151)<0,0,IF(SUM($AX151:BX151)+BX151>$AW151,$AW151-SUM($AX151:BX151),BX151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BY151)<0,0,IF(SUM($AX151:BY151)+BY151>$AW151,$AW151-SUM($AX151:BY151),BY151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:BZ151)<0,0,IF(SUM($AX151:BZ151)+BZ151>$AW151,$AW151-SUM($AX151:BZ151),BZ151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CA151)<0,0,IF(SUM($AX151:CA151)+CA151>$AW151,$AW151-SUM($AX151:CA151),CA151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CB151)<0,0,IF(SUM($AX151:CB151)+CB151>$AW151,$AW151-SUM($AX151:CB151),CB151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CC151)<0,0,IF(SUM($AX151:CC151)+CC151>$AW151,$AW151-SUM($AX151:CC151),CC151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CD151)<0,0,IF(SUM($AX151:CD151)+CD151>$AW151,$AW151-SUM($AX151:CD151),CD151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CE151)<0,0,IF(SUM($AX151:CE151)+CE151>$AW151,$AW151-SUM($AX151:CE151),CE151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CF151)<0,0,IF(SUM($AX151:CF151)+CF151>$AW151,$AW151-SUM($AX151:CF151),CF151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CG151)<0,0,IF(SUM($AX151:CG151)+CG151>$AW151,$AW151-SUM($AX151:CG151),CG151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CH151)<0,0,IF(SUM($AX151:CH151)+CH151>$AW151,$AW151-SUM($AX151:CH151),CH151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CI151)<0,0,IF(SUM($AX151:CI151)+CI151>$AW151,$AW151-SUM($AX151:CI151),CI151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CJ151)<0,0,IF(SUM($AX151:CJ151)+CJ151>$AW151,$AW151-SUM($AX151:CJ151),CJ151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CK151)<0,0,IF(SUM($AX151:CK151)+CK151>$AW151,$AW151-SUM($AX151:CK151),CK151))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW151:CL151)<0,0,IF(SUM($AX151:CL151)+CL151>$AW151,$AW151-SUM($AX151:CL151),CL151))","v":5.3352250000002687E-6},{"$f":"IF(SUM($AW151:CM151)<0,0,IF(SUM($AX151:CM151)+CM151>$AW151,$AW151-SUM($AX151:CM151),CM151))","v":0},{"$f":"IF(SUM($AW151:CN151)<0,0,IF(SUM($AX151:CN151)+CN151>$AW151,$AW151-SUM($AX151:CN151),CN151))","v":0},{"$f":"IF(SUM($AW151:CO151)<0,0,IF(SUM($AX151:CO151)+CO151>$AW151,$AW151-SUM($AX151:CO151),CO151))","v":0},{"$f":"IF(SUM($AW151:CP151)<0,0,IF(SUM($AX151:CP151)+CP151>$AW151,$AW151-SUM($AX151:CP151),CP151))","v":0},{"$f":"IF(SUM($AW151:CQ151)<0,0,IF(SUM($AX151:CQ151)+CQ151>$AW151,$AW151-SUM($AX151:CQ151),CQ151))","v":0},{"$f":"IF(SUM($AW151:CR151)<0,0,IF(SUM($AX151:CR151)+CR151>$AW151,$AW151-SUM($AX151:CR151),CR151))","v":0},{"$f":"IF(SUM($AW151:CS151)<0,0,IF(SUM($AX151:CS151)+CS151>$AW151,$AW151-SUM($AX151:CS151),CS151))","v":0},{"$f":"IF(SUM($AW151:CT151)<0,0,IF(SUM($AX151:CT151)+CT151>$AW151,$AW151-SUM($AX151:CT151),CT151))","v":0},{"$f":"IF(SUM($AW151:CU151)<0,0,IF(SUM($AX151:CU151)+CU151>$AW151,$AW151-SUM($AX151:CU151),CU151))","v":0},{"$f":"IF(SUM($AW151:CV151)<0,0,IF(SUM($AX151:CV151)+CV151>$AW151,$AW151-SUM($AX151:CV151),CV151))","v":0},{"$f":"IF(SUM($AW151:CW151)<0,0,IF(SUM($AX151:CW151)+CW151>$AW151,$AW151-SUM($AX151:CW151),CW151))","v":0},{"$f":"IF(SUM($AW151:CX151)<0,0,IF(SUM($AX151:CX151)+CX151>$AW151,$AW151-SUM($AX151:CX151),CX151))","v":0},{"$f":"IF(SUM($AW151:CY151)<0,0,IF(SUM($AX151:CY151)+CY151>$AW151,$AW151-SUM($AX151:CY151),CY151))","v":0},{"$f":"IF(SUM($AW151:CZ151)<0,0,IF(SUM($AX151:CZ151)+CZ151>$AW151,$AW151-SUM($AX151:CZ151),CZ151))","v":0},{"$f":"IF(SUM($AW151:DA151)<0,0,IF(SUM($AX151:DA151)+DA151>$AW151,$AW151-SUM($AX151:DA151),DA151))","v":0},{"$f":"IF(SUM($AW151:DB151)<0,0,IF(SUM($AX151:DB151)+DB151>$AW151,$AW151-SUM($AX151:DB151),DB151))","v":0},{"$f":"IF(SUM($AW151:DC151)<0,0,IF(SUM($AX151:DC151)+DC151>$AW151,$AW151-SUM($AX151:DC151),DC151))","v":0},{"$f":"IF(SUM($AW151:DD151)<0,0,IF(SUM($AX151:DD151)+DD151>$AW151,$AW151-SUM($AX151:DD151),DD151))","v":0},{"$f":"IF(SUM($AW151:DE151)<0,0,IF(SUM($AX151:DE151)+DE151>$AW151,$AW151-SUM($AX151:DE151),DE151))","v":0},{"$f":"IF(SUM($AW151:DF151)<0,0,IF(SUM($AX151:DF151)+DF151>$AW151,$AW151-SUM($AX151:DF151),DF151))","v":0},{"$f":"IF(SUM($AW151:DG151)<0,0,IF(SUM($AX151:DG151)+DG151>$AW151,$AW151-SUM($AX151:DG151),DG151))","v":0},{"$f":"IF(SUM($AW151:DH151)<0,0,IF(SUM($AX151:DH151)+DH151>$AW151,$AW151-SUM($AX151:DH151),DH151))","v":0},{"$f":"IF(SUM($AW151:DI151)<0,0,IF(SUM($AX151:DI151)+DI151>$AW151,$AW151-SUM($AX151:DI151),DI151))","v":0},{"$f":"IF(SUM($AW151:DJ151)<0,0,IF(SUM($AX151:DJ151)+DJ151>$AW151,$AW151-SUM($AX151:DJ151),DJ151))","v":0},{"$f":"IF(SUM($AW151:DK151)<0,0,IF(SUM($AX151:DK151)+DK151>$AW151,$AW151-SUM($AX151:DK151),DK151))","v":0},{"$f":"IF(SUM($AW151:DL151)<0,0,IF(SUM($AX151:DL151)+DL151>$AW151,$AW151-SUM($AX151:DL151),DL151))","v":0},{"$f":"IF(SUM($AW151:DM151)<0,0,IF(SUM($AX151:DM151)+DM151>$AW151,$AW151-SUM($AX151:DM151),DM151))","v":0},{"$f":"IF(SUM($AW151:DN151)<0,0,IF(SUM($AX151:DN151)+DN151>$AW151,$AW151-SUM($AX151:DN151),DN151))","v":0},{"$f":"IF(SUM($AW151:DO151)<0,0,IF(SUM($AX151:DO151)+DO151>$AW151,$AW151-SUM($AX151:DO151),DO151))","v":0},{"$f":"IF(SUM($AW151:DP151)<0,0,IF(SUM($AX151:DP151)+DP151>$AW151,$AW151-SUM($AX151:DP151),DP151))","v":0},{"$f":"IF(SUM($AW151:DQ151)<0,0,IF(SUM($AX151:DQ151)+DQ151>$AW151,$AW151-SUM($AX151:DQ151),DQ151))","v":0},{"$f":"IF(SUM($AW151:DR151)<0,0,IF(SUM($AX151:DR151)+DR151>$AW151,$AW151-SUM($AX151:DR151),DR151))","v":0},{"$f":"IF(SUM($AW151:DS151)<0,0,IF(SUM($AX151:DS151)+DS151>$AW151,$AW151-SUM($AX151:DS151),DS151))","v":0},{"$f":"IF(SUM($AW151:DT151)<0,0,IF(SUM($AX151:DT151)+DT151>$AW151,$AW151-SUM($AX151:DT151),DT151))","v":0},{"$f":"IF(SUM($AW151:DU151)<0,0,IF(SUM($AX151:DU151)+DU151>$AW151,$AW151-SUM($AX151:DU151),DU151))","v":0},{"$f":"IF(SUM($AW151:DV151)<0,0,IF(SUM($AX151:DV151)+DV151>$AW151,$AW151-SUM($AX151:DV151),DV151))","v":0},{"$f":"IF(SUM($AW151:DW151)<0,0,IF(SUM($AX151:DW151)+DW151>$AW151,$AW151-SUM($AX151:DW151),DW151))","v":0},{"$f":"IF(SUM($AW151:DX151)<0,0,IF(SUM($AX151:DX151)+DX151>$AW151,$AW151-SUM($AX151:DX151),DX151))","v":0},{"$f":"IF(SUM($AW151:DY151)<0,0,IF(SUM($AX151:DY151)+DY151>$AW151,$AW151-SUM($AX151:DY151),DY151))","v":0},{"$f":"IF(SUM($AW151:DZ151)<0,0,IF(SUM($AX151:DZ151)+DZ151>$AW151,$AW151-SUM($AX151:DZ151),DZ151))","v":0},{"$f":"IF(SUM($AW151:EA151)<0,0,IF(SUM($AX151:EA151)+EA151>$AW151,$AW151-SUM($AX151:EA151),EA151))","v":0},{"$f":"IF(SUM($AW151:EB151)<0,0,IF(SUM($AX151:EB151)+EB151>$AW151,$AW151-SUM($AX151:EB151),EB151))","v":0},{"$f":"IF(SUM($AW151:EC151)<0,0,IF(SUM($AX151:EC151)+EC151>$AW151,$AW151-SUM($AX151:EC151),EC151))","v":0},{"$f":"IF(SUM($AW151:ED151)<0,0,IF(SUM($AX151:ED151)+ED151>$AW151,$AW151-SUM($AX151:ED151),ED151))","v":0},{"$f":"IF(SUM($AW151:EE151)<0,0,IF(SUM($AX151:EE151)+EE151>$AW151,$AW151-SUM($AX151:EE151),EE151))","v":0},{"$f":"IF(SUM($AW151:EF151)<0,0,IF(SUM($AX151:EF151)+EF151>$AW151,$AW151-SUM($AX151:EF151),EF151))","v":0},{"$f":"IF(SUM($AW151:EG151)<0,0,IF(SUM($AX151:EG151)+EG151>$AW151,$AW151-SUM($AX151:EG151),EG151))","v":0},{"$f":"IF(SUM($AW151:EH151)<0,0,IF(SUM($AX151:EH151)+EH151>$AW151,$AW151-SUM($AX151:EH151),EH151))","v":0},{"$f":"IF(SUM($AW151:EI151)<0,0,IF(SUM($AX151:EI151)+EI151>$AW151,$AW151-SUM($AX151:EI151),EI151))","v":0},{"$f":"IF(SUM($AW151:EJ151)<0,0,IF(SUM($AX151:EJ151)+EJ151>$AW151,$AW151-SUM($AX151:EJ151),EJ151))","v":0},{"$f":"IF(SUM($AW151:EK151)<0,0,IF(SUM($AX151:EK151)+EK151>$AW151,$AW151-SUM($AX151:EK151),EK151))","v":0},{"$f":"IF(SUM($AW151:EL151)<0,0,IF(SUM($AX151:EL151)+EL151>$AW151,$AW151-SUM($AX151:EL151),EL151))","v":0},{"$f":"IF(SUM($AW151:EM151)<0,0,IF(SUM($AX151:EM151)+EM151>$AW151,$AW151-SUM($AX151:EM151),EM151))","v":0},{"$f":"IF(SUM($AW151:EN151)<0,0,IF(SUM($AX151:EN151)+EN151>$AW151,$AW151-SUM($AX151:EN151),EN151))","v":0},{"$f":"IF(SUM($AW151:EO151)<0,0,IF(SUM($AX151:EO151)+EO151>$AW151,$AW151-SUM($AX151:EO151),EO151))","v":0},{"$f":"IF(SUM($AW151:EP151)<0,0,IF(SUM($AX151:EP151)+EP151>$AW151,$AW151-SUM($AX151:EP151),EP151))","v":0},{"$f":"IF(SUM($AW151:EQ151)<0,0,IF(SUM($AX151:EQ151)+EQ151>$AW151,$AW151-SUM($AX151:EQ151),EQ151))","v":0},{"$f":"IF(SUM($AW151:ER151)<0,0,IF(SUM($AX151:ER151)+ER151>$AW151,$AW151-SUM($AX151:ER151),ER151))","v":0},{"$f":"IF(SUM($AW151:ES151)<0,0,IF(SUM($AX151:ES151)+ES151>$AW151,$AW151-SUM($AX151:ES151),ES151))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,1.3630395625000001E-3,{"$f":"IF(SUM($N152:N152)+N152>$M30,$M30-SUM($N152:N152),N152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:O152)+O152>$M30,$M30-SUM($N152:O152),O152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:P152)+P152>$M30,$M30-SUM($N152:P152),P152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:Q152)+Q152>$M30,$M30-SUM($N152:Q152),Q152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:R152)+R152>$M30,$M30-SUM($N152:R152),R152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:S152)+S152>$M30,$M30-SUM($N152:S152),S152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:T152)+T152>$M30,$M30-SUM($N152:T152),T152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:U152)+U152>$M30,$M30-SUM($N152:U152),U152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:V152)+V152>$M30,$M30-SUM($N152:V152),V152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:W152)+W152>$M30,$M30-SUM($N152:W152),W152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:X152)+X152>$M30,$M30-SUM($N152:X152),X152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:Y152)+Y152>$M30,$M30-SUM($N152:Y152),Y152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:Z152)+Z152>$M30,$M30-SUM($N152:Z152),Z152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AA152)+AA152>$M30,$M30-SUM($N152:AA152),AA152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AB152)+AB152>$M30,$M30-SUM($N152:AB152),AB152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AC152)+AC152>$M30,$M30-SUM($N152:AC152),AC152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AD152)+AD152>$M30,$M30-SUM($N152:AD152),AD152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AE152)+AE152>$M30,$M30-SUM($N152:AE152),AE152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AF152)+AF152>$M30,$M30-SUM($N152:AF152),AF152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AG152)+AG152>$M30,$M30-SUM($N152:AG152),AG152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AH152)+AH152>$M30,$M30-SUM($N152:AH152),AH152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AI152)+AI152>$M30,$M30-SUM($N152:AI152),AI152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AJ152)+AJ152>$M30,$M30-SUM($N152:AJ152),AJ152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AK152)+AK152>$M30,$M30-SUM($N152:AK152),AK152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AL152)+AL152>$M30,$M30-SUM($N152:AL152),AL152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AM152)+AM152>$M30,$M30-SUM($N152:AM152),AM152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AN152)+AN152>$M30,$M30-SUM($N152:AN152),AN152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AO152)+AO152>$M30,$M30-SUM($N152:AO152),AO152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AP152)+AP152>$M30,$M30-SUM($N152:AP152),AP152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AQ152)+AQ152>$M30,$M30-SUM($N152:AQ152),AQ152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AR152)+AR152>$M30,$M30-SUM($N152:AR152),AR152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AS152)+AS152>$M30,$M30-SUM($N152:AS152),AS152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AT152)+AT152>$M30,$M30-SUM($N152:AT152),AT152)","v":1.3630395625000001E-3},{"$f":"IF(SUM($N152:AU152)+AU152>$M30,$M30-SUM($N152:AU152),AU152)","v":1.3630395625000001E-3},6.8151978124999651E-3,5.4521582499999725E-3,{"$f":"IF(SUM($AW152:AX152)<0,0,IF(SUM($AX152:AX152)+AX152>$AW152,$AW152-SUM($AX152:AX152),AX152))","v":1.3630395624999927E-3},{"$f":"IF(SUM($AW152:AY152)<0,0,IF(SUM($AX152:AY152)+AY152>$AW152,$AW152-SUM($AX152:AY152),AY152))","v":0},{"$f":"IF(SUM($AW152:AZ152)<0,0,IF(SUM($AX152:AZ152)+AZ152>$AW152,$AW152-SUM($AX152:AZ152),AZ152))","v":0},{"$f":"IF(SUM($AW152:BA152)<0,0,IF(SUM($AX152:BA152)+BA152>$AW152,$AW152-SUM($AX152:BA152),BA152))","v":0},{"$f":"IF(SUM($AW152:BB152)<0,0,IF(SUM($AX152:BB152)+BB152>$AW152,$AW152-SUM($AX152:BB152),BB152))","v":0},{"$f":"IF(SUM($AW152:BC152)<0,0,IF(SUM($AX152:BC152)+BC152>$AW152,$AW152-SUM($AX152:BC152),BC152))","v":0},{"$f":"IF(SUM($AW152:BD152)<0,0,IF(SUM($AX152:BD152)+BD152>$AW152,$AW152-SUM($AX152:BD152),BD152))","v":0},{"$f":"IF(SUM($AW152:BE152)<0,0,IF(SUM($AX152:BE152)+BE152>$AW152,$AW152-SUM($AX152:BE152),BE152))","v":0},{"$f":"IF(SUM($AW152:BF152)<0,0,IF(SUM($AX152:BF152)+BF152>$AW152,$AW152-SUM($AX152:BF152),BF152))","v":0},{"$f":"IF(SUM($AW152:BG152)<0,0,IF(SUM($AX152:BG152)+BG152>$AW152,$AW152-SUM($AX152:BG152),BG152))","v":0},{"$f":"IF(SUM($AW152:BH152)<0,0,IF(SUM($AX152:BH152)+BH152>$AW152,$AW152-SUM($AX152:BH152),BH152))","v":0},{"$f":"IF(SUM($AW152:BI152)<0,0,IF(SUM($AX152:BI152)+BI152>$AW152,$AW152-SUM($AX152:BI152),BI152))","v":0},{"$f":"IF(SUM($AW152:BJ152)<0,0,IF(SUM($AX152:BJ152)+BJ152>$AW152,$AW152-SUM($AX152:BJ152),BJ152))","v":0},{"$f":"IF(SUM($AW152:BK152)<0,0,IF(SUM($AX152:BK152)+BK152>$AW152,$AW152-SUM($AX152:BK152),BK152))","v":0},{"$f":"IF(SUM($AW152:BL152)<0,0,IF(SUM($AX152:BL152)+BL152>$AW152,$AW152-SUM($AX152:BL152),BL152))","v":0},{"$f":"IF(SUM($AW152:BM152)<0,0,IF(SUM($AX152:BM152)+BM152>$AW152,$AW152-SUM($AX152:BM152),BM152))","v":0},{"$f":"IF(SUM($AW152:BN152)<0,0,IF(SUM($AX152:BN152)+BN152>$AW152,$AW152-SUM($AX152:BN152),BN152))","v":0},{"$f":"IF(SUM($AW152:BO152)<0,0,IF(SUM($AX152:BO152)+BO152>$AW152,$AW152-SUM($AX152:BO152),BO152))","v":0},{"$f":"IF(SUM($AW152:BP152)<0,0,IF(SUM($AX152:BP152)+BP152>$AW152,$AW152-SUM($AX152:BP152),BP152))","v":0},{"$f":"IF(SUM($AW152:BQ152)<0,0,IF(SUM($AX152:BQ152)+BQ152>$AW152,$AW152-SUM($AX152:BQ152),BQ152))","v":0},{"$f":"IF(SUM($AW152:BR152)<0,0,IF(SUM($AX152:BR152)+BR152>$AW152,$AW152-SUM($AX152:BR152),BR152))","v":0},{"$f":"IF(SUM($AW152:BS152)<0,0,IF(SUM($AX152:BS152)+BS152>$AW152,$AW152-SUM($AX152:BS152),BS152))","v":0},{"$f":"IF(SUM($AW152:BT152)<0,0,IF(SUM($AX152:BT152)+BT152>$AW152,$AW152-SUM($AX152:BT152),BT152))","v":0},{"$f":"IF(SUM($AW152:BU152)<0,0,IF(SUM($AX152:BU152)+BU152>$AW152,$AW152-SUM($AX152:BU152),BU152))","v":0},{"$f":"IF(SUM($AW152:BV152)<0,0,IF(SUM($AX152:BV152)+BV152>$AW152,$AW152-SUM($AX152:BV152),BV152))","v":0},{"$f":"IF(SUM($AW152:BW152)<0,0,IF(SUM($AX152:BW152)+BW152>$AW152,$AW152-SUM($AX152:BW152),BW152))","v":0},{"$f":"IF(SUM($AW152:BX152)<0,0,IF(SUM($AX152:BX152)+BX152>$AW152,$AW152-SUM($AX152:BX152),BX152))","v":0},{"$f":"IF(SUM($AW152:BY152)<0,0,IF(SUM($AX152:BY152)+BY152>$AW152,$AW152-SUM($AX152:BY152),BY152))","v":0},{"$f":"IF(SUM($AW152:BZ152)<0,0,IF(SUM($AX152:BZ152)+BZ152>$AW152,$AW152-SUM($AX152:BZ152),BZ152))","v":0},{"$f":"IF(SUM($AW152:CA152)<0,0,IF(SUM($AX152:CA152)+CA152>$AW152,$AW152-SUM($AX152:CA152),CA152))","v":0},{"$f":"IF(SUM($AW152:CB152)<0,0,IF(SUM($AX152:CB152)+CB152>$AW152,$AW152-SUM($AX152:CB152),CB152))","v":0},{"$f":"IF(SUM($AW152:CC152)<0,0,IF(SUM($AX152:CC152)+CC152>$AW152,$AW152-SUM($AX152:CC152),CC152))","v":0},{"$f":"IF(SUM($AW152:CD152)<0,0,IF(SUM($AX152:CD152)+CD152>$AW152,$AW152-SUM($AX152:CD152),CD152))","v":0},{"$f":"IF(SUM($AW152:CE152)<0,0,IF(SUM($AX152:CE152)+CE152>$AW152,$AW152-SUM($AX152:CE152),CE152))","v":0},{"$f":"IF(SUM($AW152:CF152)<0,0,IF(SUM($AX152:CF152)+CF152>$AW152,$AW152-SUM($AX152:CF152),CF152))","v":0},{"$f":"IF(SUM($AW152:CG152)<0,0,IF(SUM($AX152:CG152)+CG152>$AW152,$AW152-SUM($AX152:CG152),CG152))","v":0},{"$f":"IF(SUM($AW152:CH152)<0,0,IF(SUM($AX152:CH152)+CH152>$AW152,$AW152-SUM($AX152:CH152),CH152))","v":0},{"$f":"IF(SUM($AW152:CI152)<0,0,IF(SUM($AX152:CI152)+CI152>$AW152,$AW152-SUM($AX152:CI152),CI152))","v":0},{"$f":"IF(SUM($AW152:CJ152)<0,0,IF(SUM($AX152:CJ152)+CJ152>$AW152,$AW152-SUM($AX152:CJ152),CJ152))","v":0},{"$f":"IF(SUM($AW152:CK152)<0,0,IF(SUM($AX152:CK152)+CK152>$AW152,$AW152-SUM($AX152:CK152),CK152))","v":0},{"$f":"IF(SUM($AW152:CL152)<0,0,IF(SUM($AX152:CL152)+CL152>$AW152,$AW152-SUM($AX152:CL152),CL152))","v":0},{"$f":"IF(SUM($AW152:CM152)<0,0,IF(SUM($AX152:CM152)+CM152>$AW152,$AW152-SUM($AX152:CM152),CM152))","v":0},{"$f":"IF(SUM($AW152:CN152)<0,0,IF(SUM($AX152:CN152)+CN152>$AW152,$AW152-SUM($AX152:CN152),CN152))","v":0},{"$f":"IF(SUM($AW152:CO152)<0,0,IF(SUM($AX152:CO152)+CO152>$AW152,$AW152-SUM($AX152:CO152),CO152))","v":0},{"$f":"IF(SUM($AW152:CP152)<0,0,IF(SUM($AX152:CP152)+CP152>$AW152,$AW152-SUM($AX152:CP152),CP152))","v":0},{"$f":"IF(SUM($AW152:CQ152)<0,0,IF(SUM($AX152:CQ152)+CQ152>$AW152,$AW152-SUM($AX152:CQ152),CQ152))","v":0},{"$f":"IF(SUM($AW152:CR152)<0,0,IF(SUM($AX152:CR152)+CR152>$AW152,$AW152-SUM($AX152:CR152),CR152))","v":0},{"$f":"IF(SUM($AW152:CS152)<0,0,IF(SUM($AX152:CS152)+CS152>$AW152,$AW152-SUM($AX152:CS152),CS152))","v":0},{"$f":"IF(SUM($AW152:CT152)<0,0,IF(SUM($AX152:CT152)+CT152>$AW152,$AW152-SUM($AX152:CT152),CT152))","v":0},{"$f":"IF(SUM($AW152:CU152)<0,0,IF(SUM($AX152:CU152)+CU152>$AW152,$AW152-SUM($AX152:CU152),CU152))","v":0},{"$f":"IF(SUM($AW152:CV152)<0,0,IF(SUM($AX152:CV152)+CV152>$AW152,$AW152-SUM($AX152:CV152),CV152))","v":0},{"$f":"IF(SUM($AW152:CW152)<0,0,IF(SUM($AX152:CW152)+CW152>$AW152,$AW152-SUM($AX152:CW152),CW152))","v":0},{"$f":"IF(SUM($AW152:CX152)<0,0,IF(SUM($AX152:CX152)+CX152>$AW152,$AW152-SUM($AX152:CX152),CX152))","v":0},{"$f":"IF(SUM($AW152:CY152)<0,0,IF(SUM($AX152:CY152)+CY152>$AW152,$AW152-SUM($AX152:CY152),CY152))","v":0},{"$f":"IF(SUM($AW152:CZ152)<0,0,IF(SUM($AX152:CZ152)+CZ152>$AW152,$AW152-SUM($AX152:CZ152),CZ152))","v":0},{"$f":"IF(SUM($AW152:DA152)<0,0,IF(SUM($AX152:DA152)+DA152>$AW152,$AW152-SUM($AX152:DA152),DA152))","v":0},{"$f":"IF(SUM($AW152:DB152)<0,0,IF(SUM($AX152:DB152)+DB152>$AW152,$AW152-SUM($AX152:DB152),DB152))","v":0},{"$f":"IF(SUM($AW152:DC152)<0,0,IF(SUM($AX152:DC152)+DC152>$AW152,$AW152-SUM($AX152:DC152),DC152))","v":0},{"$f":"IF(SUM($AW152:DD152)<0,0,IF(SUM($AX152:DD152)+DD152>$AW152,$AW152-SUM($AX152:DD152),DD152))","v":0},{"$f":"IF(SUM($AW152:DE152)<0,0,IF(SUM($AX152:DE152)+DE152>$AW152,$AW152-SUM($AX152:DE152),DE152))","v":0},{"$f":"IF(SUM($AW152:DF152)<0,0,IF(SUM($AX152:DF152)+DF152>$AW152,$AW152-SUM($AX152:DF152),DF152))","v":0},{"$f":"IF(SUM($AW152:DG152)<0,0,IF(SUM($AX152:DG152)+DG152>$AW152,$AW152-SUM($AX152:DG152),DG152))","v":0},{"$f":"IF(SUM($AW152:DH152)<0,0,IF(SUM($AX152:DH152)+DH152>$AW152,$AW152-SUM($AX152:DH152),DH152))","v":0},{"$f":"IF(SUM($AW152:DI152)<0,0,IF(SUM($AX152:DI152)+DI152>$AW152,$AW152-SUM($AX152:DI152),DI152))","v":0},{"$f":"IF(SUM($AW152:DJ152)<0,0,IF(SUM($AX152:DJ152)+DJ152>$AW152,$AW152-SUM($AX152:DJ152),DJ152))","v":0},{"$f":"IF(SUM($AW152:DK152)<0,0,IF(SUM($AX152:DK152)+DK152>$AW152,$AW152-SUM($AX152:DK152),DK152))","v":0},{"$f":"IF(SUM($AW152:DL152)<0,0,IF(SUM($AX152:DL152)+DL152>$AW152,$AW152-SUM($AX152:DL152),DL152))","v":0},{"$f":"IF(SUM($AW152:DM152)<0,0,IF(SUM($AX152:DM152)+DM152>$AW152,$AW152-SUM($AX152:DM152),DM152))","v":0},{"$f":"IF(SUM($AW152:DN152)<0,0,IF(SUM($AX152:DN152)+DN152>$AW152,$AW152-SUM($AX152:DN152),DN152))","v":0},{"$f":"IF(SUM($AW152:DO152)<0,0,IF(SUM($AX152:DO152)+DO152>$AW152,$AW152-SUM($AX152:DO152),DO152))","v":0},{"$f":"IF(SUM($AW152:DP152)<0,0,IF(SUM($AX152:DP152)+DP152>$AW152,$AW152-SUM($AX152:DP152),DP152))","v":0},{"$f":"IF(SUM($AW152:DQ152)<0,0,IF(SUM($AX152:DQ152)+DQ152>$AW152,$AW152-SUM($AX152:DQ152),DQ152))","v":0},{"$f":"IF(SUM($AW152:DR152)<0,0,IF(SUM($AX152:DR152)+DR152>$AW152,$AW152-SUM($AX152:DR152),DR152))","v":0},{"$f":"IF(SUM($AW152:DS152)<0,0,IF(SUM($AX152:DS152)+DS152>$AW152,$AW152-SUM($AX152:DS152),DS152))","v":0},{"$f":"IF(SUM($AW152:DT152)<0,0,IF(SUM($AX152:DT152)+DT152>$AW152,$AW152-SUM($AX152:DT152),DT152))","v":0},{"$f":"IF(SUM($AW152:DU152)<0,0,IF(SUM($AX152:DU152)+DU152>$AW152,$AW152-SUM($AX152:DU152),DU152))","v":0},{"$f":"IF(SUM($AW152:DV152)<0,0,IF(SUM($AX152:DV152)+DV152>$AW152,$AW152-SUM($AX152:DV152),DV152))","v":0},{"$f":"IF(SUM($AW152:DW152)<0,0,IF(SUM($AX152:DW152)+DW152>$AW152,$AW152-SUM($AX152:DW152),DW152))","v":0},{"$f":"IF(SUM($AW152:DX152)<0,0,IF(SUM($AX152:DX152)+DX152>$AW152,$AW152-SUM($AX152:DX152),DX152))","v":0},{"$f":"IF(SUM($AW152:DY152)<0,0,IF(SUM($AX152:DY152)+DY152>$AW152,$AW152-SUM($AX152:DY152),DY152))","v":0},{"$f":"IF(SUM($AW152:DZ152)<0,0,IF(SUM($AX152:DZ152)+DZ152>$AW152,$AW152-SUM($AX152:DZ152),DZ152))","v":0},{"$f":"IF(SUM($AW152:EA152)<0,0,IF(SUM($AX152:EA152)+EA152>$AW152,$AW152-SUM($AX152:EA152),EA152))","v":0},{"$f":"IF(SUM($AW152:EB152)<0,0,IF(SUM($AX152:EB152)+EB152>$AW152,$AW152-SUM($AX152:EB152),EB152))","v":0},{"$f":"IF(SUM($AW152:EC152)<0,0,IF(SUM($AX152:EC152)+EC152>$AW152,$AW152-SUM($AX152:EC152),EC152))","v":0},{"$f":"IF(SUM($AW152:ED152)<0,0,IF(SUM($AX152:ED152)+ED152>$AW152,$AW152-SUM($AX152:ED152),ED152))","v":0},{"$f":"IF(SUM($AW152:EE152)<0,0,IF(SUM($AX152:EE152)+EE152>$AW152,$AW152-SUM($AX152:EE152),EE152))","v":0},{"$f":"IF(SUM($AW152:EF152)<0,0,IF(SUM($AX152:EF152)+EF152>$AW152,$AW152-SUM($AX152:EF152),EF152))","v":0},{"$f":"IF(SUM($AW152:EG152)<0,0,IF(SUM($AX152:EG152)+EG152>$AW152,$AW152-SUM($AX152:EG152),EG152))","v":0},{"$f":"IF(SUM($AW152:EH152)<0,0,IF(SUM($AX152:EH152)+EH152>$AW152,$AW152-SUM($AX152:EH152),EH152))","v":0},{"$f":"IF(SUM($AW152:EI152)<0,0,IF(SUM($AX152:EI152)+EI152>$AW152,$AW152-SUM($AX152:EI152),EI152))","v":0},{"$f":"IF(SUM($AW152:EJ152)<0,0,IF(SUM($AX152:EJ152)+EJ152>$AW152,$AW152-SUM($AX152:EJ152),EJ152))","v":0},{"$f":"IF(SUM($AW152:EK152)<0,0,IF(SUM($AX152:EK152)+EK152>$AW152,$AW152-SUM($AX152:EK152),EK152))","v":0},{"$f":"IF(SUM($AW152:EL152)<0,0,IF(SUM($AX152:EL152)+EL152>$AW152,$AW152-SUM($AX152:EL152),EL152))","v":0},{"$f":"IF(SUM($AW152:EM152)<0,0,IF(SUM($AX152:EM152)+EM152>$AW152,$AW152-SUM($AX152:EM152),EM152))","v":0},{"$f":"IF(SUM($AW152:EN152)<0,0,IF(SUM($AX152:EN152)+EN152>$AW152,$AW152-SUM($AX152:EN152),EN152))","v":0},{"$f":"IF(SUM($AW152:EO152)<0,0,IF(SUM($AX152:EO152)+EO152>$AW152,$AW152-SUM($AX152:EO152),EO152))","v":0},{"$f":"IF(SUM($AW152:EP152)<0,0,IF(SUM($AX152:EP152)+EP152>$AW152,$AW152-SUM($AX152:EP152),EP152))","v":0},{"$f":"IF(SUM($AW152:EQ152)<0,0,IF(SUM($AX152:EQ152)+EQ152>$AW152,$AW152-SUM($AX152:EQ152),EQ152))","v":0},{"$f":"IF(SUM($AW152:ER152)<0,0,IF(SUM($AX152:ER152)+ER152>$AW152,$AW152-SUM($AX152:ER152),ER152))","v":0},{"$f":"IF(SUM($AW152:ES152)<0,0,IF(SUM($AX152:ES152)+ES152>$AW152,$AW152-SUM($AX152:ES152),ES152))","v":0}]
[]
[null,"Depreciation:  2001 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,{"$f":"N23/F156","v":0},{"$f":"IF(SUM($O156:O156)+O156>$N23,$N23-SUM($O156:O156),O156)","v":0},{"$f":"IF(SUM($O156:P156)+P156>$N23,$N23-SUM($O156:P156),P156)","v":0},{"$f":"IF(SUM($O156:Q156)+Q156>$N23,$N23-SUM($O156:Q156),Q156)","v":0},{"$f":"IF(SUM($O156:R156)+R156>$N23,$N23-SUM($O156:R156),R156)","v":0},{"$f":"IF(SUM($O156:S156)+S156>$N23,$N23-SUM($O156:S156),S156)","v":0},{"$f":"IF(SUM($O156:T156)+T156>$N23,$N23-SUM($O156:T156),T156)","v":0},{"$f":"IF(SUM($O156:U156)+U156>$N23,$N23-SUM($O156:U156),U156)","v":0},{"$f":"IF(SUM($O156:V156)+V156>$N23,$N23-SUM($O156:V156),V156)","v":0},{"$f":"IF(SUM($O156:W156)+W156>$N23,$N23-SUM($O156:W156),W156)","v":0},{"$f":"IF(SUM($O156:X156)+X156>$N23,$N23-SUM($O156:X156),X156)","v":0},{"$f":"IF(SUM($O156:Y156)+Y156>$N23,$N23-SUM($O156:Y156),Y156)","v":0},{"$f":"IF(SUM($O156:Z156)+Z156>$N23,$N23-SUM($O156:Z156),Z156)","v":0},{"$f":"IF(SUM($O156:AA156)+AA156>$N23,$N23-SUM($O156:AA156),AA156)","v":0},{"$f":"IF(SUM($O156:AB156)+AB156>$N23,$N23-SUM($O156:AB156),AB156)","v":0},{"$f":"IF(SUM($O156:AC156)+AC156>$N23,$N23-SUM($O156:AC156),AC156)","v":0},{"$f":"IF(SUM($O156:AD156)+AD156>$N23,$N23-SUM($O156:AD156),AD156)","v":0},{"$f":"IF(SUM($O156:AE156)+AE156>$N23,$N23-SUM($O156:AE156),AE156)","v":0},{"$f":"IF(SUM($O156:AF156)+AF156>$N23,$N23-SUM($O156:AF156),AF156)","v":0},{"$f":"IF(SUM($O156:AG156)+AG156>$N23,$N23-SUM($O156:AG156),AG156)","v":0},{"$f":"IF(SUM($O156:AH156)+AH156>$N23,$N23-SUM($O156:AH156),AH156)","v":0},{"$f":"IF(SUM($O156:AI156)+AI156>$N23,$N23-SUM($O156:AI156),AI156)","v":0},{"$f":"IF(SUM($O156:AJ156)+AJ156>$N23,$N23-SUM($O156:AJ156),AJ156)","v":0},{"$f":"IF(SUM($O156:AK156)+AK156>$N23,$N23-SUM($O156:AK156),AK156)","v":0},{"$f":"IF(SUM($O156:AL156)+AL156>$N23,$N23-SUM($O156:AL156),AL156)","v":0},{"$f":"IF(SUM($O156:AM156)+AM156>$N23,$N23-SUM($O156:AM156),AM156)","v":0},{"$f":"IF(SUM($O156:AN156)+AN156>$N23,$N23-SUM($O156:AN156),AN156)","v":0},{"$f":"IF(SUM($O156:AO156)+AO156>$N23,$N23-SUM($O156:AO156),AO156)","v":0},{"$f":"IF(SUM($O156:AP156)+AP156>$N23,$N23-SUM($O156:AP156),AP156)","v":0},{"$f":"IF(SUM($O156:AQ156)+AQ156>$N23,$N23-SUM($O156:AQ156),AQ156)","v":0},{"$f":"IF(SUM($O156:AR156)+AR156>$N23,$N23-SUM($O156:AR156),AR156)","v":0},{"$f":"IF(SUM($O156:AS156)+AS156>$N23,$N23-SUM($O156:AS156),AS156)","v":0},{"$f":"IF(SUM($O156:AT156)+AT156>$N23,$N23-SUM($O156:AT156),AT156)","v":0},{"$f":"IF(SUM($O156:AU156)+AU156>$N23,$N23-SUM($O156:AU156),AU156)","v":0},{"$f":"$N36-SUM($I156:$AV156)","v":0},{"$f":"IF(AW156>0,AW156/(MAX(($F156-COUNT($I156:$AV156))/4,1)),0)","v":0},{"$f":"IF(SUM($AW156:AX156)<0,0,IF(SUM($AX156:AX156)+AX156>$AW156,$AW156-SUM($AX156:AX156),AX156))","v":0},{"$f":"IF(SUM($AW156:AY156)<0,0,IF(SUM($AX156:AY156)+AY156>$AW156,$AW156-SUM($AX156:AY156),AY156))","v":0},{"$f":"IF(SUM($AW156:AZ156)<0,0,IF(SUM($AX156:AZ156)+AZ156>$AW156,$AW156-SUM($AX156:AZ156),AZ156))","v":0},{"$f":"IF(SUM($AW156:BA156)<0,0,IF(SUM($AX156:BA156)+BA156>$AW156,$AW156-SUM($AX156:BA156),BA156))","v":0},{"$f":"IF(SUM($AW156:BB156)<0,0,IF(SUM($AX156:BB156)+BB156>$AW156,$AW156-SUM($AX156:BB156),BB156))","v":0},{"$f":"IF(SUM($AW156:BC156)<0,0,IF(SUM($AX156:BC156)+BC156>$AW156,$AW156-SUM($AX156:BC156),BC156))","v":0},{"$f":"IF(SUM($AW156:BD156)<0,0,IF(SUM($AX156:BD156)+BD156>$AW156,$AW156-SUM($AX156:BD156),BD156))","v":0},{"$f":"IF(SUM($AW156:BE156)<0,0,IF(SUM($AX156:BE156)+BE156>$AW156,$AW156-SUM($AX156:BE156),BE156))","v":0},{"$f":"IF(SUM($AW156:BF156)<0,0,IF(SUM($AX156:BF156)+BF156>$AW156,$AW156-SUM($AX156:BF156),BF156))","v":0},{"$f":"IF(SUM($AW156:BG156)<0,0,IF(SUM($AX156:BG156)+BG156>$AW156,$AW156-SUM($AX156:BG156),BG156))","v":0},{"$f":"IF(SUM($AW156:BH156)<0,0,IF(SUM($AX156:BH156)+BH156>$AW156,$AW156-SUM($AX156:BH156),BH156))","v":0},{"$f":"IF(SUM($AW156:BI156)<0,0,IF(SUM($AX156:BI156)+BI156>$AW156,$AW156-SUM($AX156:BI156),BI156))","v":0},{"$f":"IF(SUM($AW156:BJ156)<0,0,IF(SUM($AX156:BJ156)+BJ156>$AW156,$AW156-SUM($AX156:BJ156),BJ156))","v":0},{"$f":"IF(SUM($AW156:BK156)<0,0,IF(SUM($AX156:BK156)+BK156>$AW156,$AW156-SUM($AX156:BK156),BK156))","v":0},{"$f":"IF(SUM($AW156:BL156)<0,0,IF(SUM($AX156:BL156)+BL156>$AW156,$AW156-SUM($AX156:BL156),BL156))","v":0},{"$f":"IF(SUM($AW156:BM156)<0,0,IF(SUM($AX156:BM156)+BM156>$AW156,$AW156-SUM($AX156:BM156),BM156))","v":0},{"$f":"IF(SUM($AW156:BN156)<0,0,IF(SUM($AX156:BN156)+BN156>$AW156,$AW156-SUM($AX156:BN156),BN156))","v":0},{"$f":"IF(SUM($AW156:BO156)<0,0,IF(SUM($AX156:BO156)+BO156>$AW156,$AW156-SUM($AX156:BO156),BO156))","v":0},{"$f":"IF(SUM($AW156:BP156)<0,0,IF(SUM($AX156:BP156)+BP156>$AW156,$AW156-SUM($AX156:BP156),BP156))","v":0},{"$f":"IF(SUM($AW156:BQ156)<0,0,IF(SUM($AX156:BQ156)+BQ156>$AW156,$AW156-SUM($AX156:BQ156),BQ156))","v":0},{"$f":"IF(SUM($AW156:BR156)<0,0,IF(SUM($AX156:BR156)+BR156>$AW156,$AW156-SUM($AX156:BR156),BR156))","v":0},{"$f":"IF(SUM($AW156:BS156)<0,0,IF(SUM($AX156:BS156)+BS156>$AW156,$AW156-SUM($AX156:BS156),BS156))","v":0},{"$f":"IF(SUM($AW156:BT156)<0,0,IF(SUM($AX156:BT156)+BT156>$AW156,$AW156-SUM($AX156:BT156),BT156))","v":0},{"$f":"IF(SUM($AW156:BU156)<0,0,IF(SUM($AX156:BU156)+BU156>$AW156,$AW156-SUM($AX156:BU156),BU156))","v":0},{"$f":"IF(SUM($AW156:BV156)<0,0,IF(SUM($AX156:BV156)+BV156>$AW156,$AW156-SUM($AX156:BV156),BV156))","v":0},{"$f":"IF(SUM($AW156:BW156)<0,0,IF(SUM($AX156:BW156)+BW156>$AW156,$AW156-SUM($AX156:BW156),BW156))","v":0},{"$f":"IF(SUM($AW156:BX156)<0,0,IF(SUM($AX156:BX156)+BX156>$AW156,$AW156-SUM($AX156:BX156),BX156))","v":0},{"$f":"IF(SUM($AW156:BY156)<0,0,IF(SUM($AX156:BY156)+BY156>$AW156,$AW156-SUM($AX156:BY156),BY156))","v":0},{"$f":"IF(SUM($AW156:BZ156)<0,0,IF(SUM($AX156:BZ156)+BZ156>$AW156,$AW156-SUM($AX156:BZ156),BZ156))","v":0},{"$f":"IF(SUM($AW156:CA156)<0,0,IF(SUM($AX156:CA156)+CA156>$AW156,$AW156-SUM($AX156:CA156),CA156))","v":0},{"$f":"IF(SUM($AW156:CB156)<0,0,IF(SUM($AX156:CB156)+CB156>$AW156,$AW156-SUM($AX156:CB156),CB156))","v":0},{"$f":"IF(SUM($AW156:CC156)<0,0,IF(SUM($AX156:CC156)+CC156>$AW156,$AW156-SUM($AX156:CC156),CC156))","v":0},{"$f":"IF(SUM($AW156:CD156)<0,0,IF(SUM($AX156:CD156)+CD156>$AW156,$AW156-SUM($AX156:CD156),CD156))","v":0},{"$f":"IF(SUM($AW156:CE156)<0,0,IF(SUM($AX156:CE156)+CE156>$AW156,$AW156-SUM($AX156:CE156),CE156))","v":0},{"$f":"IF(SUM($AW156:CF156)<0,0,IF(SUM($AX156:CF156)+CF156>$AW156,$AW156-SUM($AX156:CF156),CF156))","v":0},{"$f":"IF(SUM($AW156:CG156)<0,0,IF(SUM($AX156:CG156)+CG156>$AW156,$AW156-SUM($AX156:CG156),CG156))","v":0},{"$f":"IF(SUM($AW156:CH156)<0,0,IF(SUM($AX156:CH156)+CH156>$AW156,$AW156-SUM($AX156:CH156),CH156))","v":0},{"$f":"IF(SUM($AW156:CI156)<0,0,IF(SUM($AX156:CI156)+CI156>$AW156,$AW156-SUM($AX156:CI156),CI156))","v":0},{"$f":"IF(SUM($AW156:CJ156)<0,0,IF(SUM($AX156:CJ156)+CJ156>$AW156,$AW156-SUM($AX156:CJ156),CJ156))","v":0},{"$f":"IF(SUM($AW156:CK156)<0,0,IF(SUM($AX156:CK156)+CK156>$AW156,$AW156-SUM($AX156:CK156),CK156))","v":0},{"$f":"IF(SUM($AW156:CL156)<0,0,IF(SUM($AX156:CL156)+CL156>$AW156,$AW156-SUM($AX156:CL156),CL156))","v":0},{"$f":"IF(SUM($AW156:CM156)<0,0,IF(SUM($AX156:CM156)+CM156>$AW156,$AW156-SUM($AX156:CM156),CM156))","v":0},{"$f":"IF(SUM($AW156:CN156)<0,0,IF(SUM($AX156:CN156)+CN156>$AW156,$AW156-SUM($AX156:CN156),CN156))","v":0},{"$f":"IF(SUM($AW156:CO156)<0,0,IF(SUM($AX156:CO156)+CO156>$AW156,$AW156-SUM($AX156:CO156),CO156))","v":0},{"$f":"IF(SUM($AW156:CP156)<0,0,IF(SUM($AX156:CP156)+CP156>$AW156,$AW156-SUM($AX156:CP156),CP156))","v":0},{"$f":"IF(SUM($AW156:CQ156)<0,0,IF(SUM($AX156:CQ156)+CQ156>$AW156,$AW156-SUM($AX156:CQ156),CQ156))","v":0},{"$f":"IF(SUM($AW156:CR156)<0,0,IF(SUM($AX156:CR156)+CR156>$AW156,$AW156-SUM($AX156:CR156),CR156))","v":0},{"$f":"IF(SUM($AW156:CS156)<0,0,IF(SUM($AX156:CS156)+CS156>$AW156,$AW156-SUM($AX156:CS156),CS156))","v":0},{"$f":"IF(SUM($AW156:CT156)<0,0,IF(SUM($AX156:CT156)+CT156>$AW156,$AW156-SUM($AX156:CT156),CT156))","v":0},{"$f":"IF(SUM($AW156:CU156)<0,0,IF(SUM($AX156:CU156)+CU156>$AW156,$AW156-SUM($AX156:CU156),CU156))","v":0},{"$f":"IF(SUM($AW156:CV156)<0,0,IF(SUM($AX156:CV156)+CV156>$AW156,$AW156-SUM($AX156:CV156),CV156))","v":0},{"$f":"IF(SUM($AW156:CW156)<0,0,IF(SUM($AX156:CW156)+CW156>$AW156,$AW156-SUM($AX156:CW156),CW156))","v":0},{"$f":"IF(SUM($AW156:CX156)<0,0,IF(SUM($AX156:CX156)+CX156>$AW156,$AW156-SUM($AX156:CX156),CX156))","v":0},{"$f":"IF(SUM($AW156:CY156)<0,0,IF(SUM($AX156:CY156)+CY156>$AW156,$AW156-SUM($AX156:CY156),CY156))","v":0},{"$f":"IF(SUM($AW156:CZ156)<0,0,IF(SUM($AX156:CZ156)+CZ156>$AW156,$AW156-SUM($AX156:CZ156),CZ156))","v":0},{"$f":"IF(SUM($AW156:DA156)<0,0,IF(SUM($AX156:DA156)+DA156>$AW156,$AW156-SUM($AX156:DA156),DA156))","v":0},{"$f":"IF(SUM($AW156:DB156)<0,0,IF(SUM($AX156:DB156)+DB156>$AW156,$AW156-SUM($AX156:DB156),DB156))","v":0},{"$f":"IF(SUM($AW156:DC156)<0,0,IF(SUM($AX156:DC156)+DC156>$AW156,$AW156-SUM($AX156:DC156),DC156))","v":0},{"$f":"IF(SUM($AW156:DD156)<0,0,IF(SUM($AX156:DD156)+DD156>$AW156,$AW156-SUM($AX156:DD156),DD156))","v":0},{"$f":"IF(SUM($AW156:DE156)<0,0,IF(SUM($AX156:DE156)+DE156>$AW156,$AW156-SUM($AX156:DE156),DE156))","v":0},{"$f":"IF(SUM($AW156:DF156)<0,0,IF(SUM($AX156:DF156)+DF156>$AW156,$AW156-SUM($AX156:DF156),DF156))","v":0},{"$f":"IF(SUM($AW156:DG156)<0,0,IF(SUM($AX156:DG156)+DG156>$AW156,$AW156-SUM($AX156:DG156),DG156))","v":0},{"$f":"IF(SUM($AW156:DH156)<0,0,IF(SUM($AX156:DH156)+DH156>$AW156,$AW156-SUM($AX156:DH156),DH156))","v":0},{"$f":"IF(SUM($AW156:DI156)<0,0,IF(SUM($AX156:DI156)+DI156>$AW156,$AW156-SUM($AX156:DI156),DI156))","v":0},{"$f":"IF(SUM($AW156:DJ156)<0,0,IF(SUM($AX156:DJ156)+DJ156>$AW156,$AW156-SUM($AX156:DJ156),DJ156))","v":0},{"$f":"IF(SUM($AW156:DK156)<0,0,IF(SUM($AX156:DK156)+DK156>$AW156,$AW156-SUM($AX156:DK156),DK156))","v":0},{"$f":"IF(SUM($AW156:DL156)<0,0,IF(SUM($AX156:DL156)+DL156>$AW156,$AW156-SUM($AX156:DL156),DL156))","v":0},{"$f":"IF(SUM($AW156:DM156)<0,0,IF(SUM($AX156:DM156)+DM156>$AW156,$AW156-SUM($AX156:DM156),DM156))","v":0},{"$f":"IF(SUM($AW156:DN156)<0,0,IF(SUM($AX156:DN156)+DN156>$AW156,$AW156-SUM($AX156:DN156),DN156))","v":0},{"$f":"IF(SUM($AW156:DO156)<0,0,IF(SUM($AX156:DO156)+DO156>$AW156,$AW156-SUM($AX156:DO156),DO156))","v":0},{"$f":"IF(SUM($AW156:DP156)<0,0,IF(SUM($AX156:DP156)+DP156>$AW156,$AW156-SUM($AX156:DP156),DP156))","v":0},{"$f":"IF(SUM($AW156:DQ156)<0,0,IF(SUM($AX156:DQ156)+DQ156>$AW156,$AW156-SUM($AX156:DQ156),DQ156))","v":0},{"$f":"IF(SUM($AW156:DR156)<0,0,IF(SUM($AX156:DR156)+DR156>$AW156,$AW156-SUM($AX156:DR156),DR156))","v":0},{"$f":"IF(SUM($AW156:DS156)<0,0,IF(SUM($AX156:DS156)+DS156>$AW156,$AW156-SUM($AX156:DS156),DS156))","v":0},{"$f":"IF(SUM($AW156:DT156)<0,0,IF(SUM($AX156:DT156)+DT156>$AW156,$AW156-SUM($AX156:DT156),DT156))","v":0},{"$f":"IF(SUM($AW156:DU156)<0,0,IF(SUM($AX156:DU156)+DU156>$AW156,$AW156-SUM($AX156:DU156),DU156))","v":0},{"$f":"IF(SUM($AW156:DV156)<0,0,IF(SUM($AX156:DV156)+DV156>$AW156,$AW156-SUM($AX156:DV156),DV156))","v":0},{"$f":"IF(SUM($AW156:DW156)<0,0,IF(SUM($AX156:DW156)+DW156>$AW156,$AW156-SUM($AX156:DW156),DW156))","v":0},{"$f":"IF(SUM($AW156:DX156)<0,0,IF(SUM($AX156:DX156)+DX156>$AW156,$AW156-SUM($AX156:DX156),DX156))","v":0},{"$f":"IF(SUM($AW156:DY156)<0,0,IF(SUM($AX156:DY156)+DY156>$AW156,$AW156-SUM($AX156:DY156),DY156))","v":0},{"$f":"IF(SUM($AW156:DZ156)<0,0,IF(SUM($AX156:DZ156)+DZ156>$AW156,$AW156-SUM($AX156:DZ156),DZ156))","v":0},{"$f":"IF(SUM($AW156:EA156)<0,0,IF(SUM($AX156:EA156)+EA156>$AW156,$AW156-SUM($AX156:EA156),EA156))","v":0},{"$f":"IF(SUM($AW156:EB156)<0,0,IF(SUM($AX156:EB156)+EB156>$AW156,$AW156-SUM($AX156:EB156),EB156))","v":0},{"$f":"IF(SUM($AW156:EC156)<0,0,IF(SUM($AX156:EC156)+EC156>$AW156,$AW156-SUM($AX156:EC156),EC156))","v":0},{"$f":"IF(SUM($AW156:ED156)<0,0,IF(SUM($AX156:ED156)+ED156>$AW156,$AW156-SUM($AX156:ED156),ED156))","v":0},{"$f":"IF(SUM($AW156:EE156)<0,0,IF(SUM($AX156:EE156)+EE156>$AW156,$AW156-SUM($AX156:EE156),EE156))","v":0},{"$f":"IF(SUM($AW156:EF156)<0,0,IF(SUM($AX156:EF156)+EF156>$AW156,$AW156-SUM($AX156:EF156),EF156))","v":0},{"$f":"IF(SUM($AW156:EG156)<0,0,IF(SUM($AX156:EG156)+EG156>$AW156,$AW156-SUM($AX156:EG156),EG156))","v":0},{"$f":"IF(SUM($AW156:EH156)<0,0,IF(SUM($AX156:EH156)+EH156>$AW156,$AW156-SUM($AX156:EH156),EH156))","v":0},{"$f":"IF(SUM($AW156:EI156)<0,0,IF(SUM($AX156:EI156)+EI156>$AW156,$AW156-SUM($AX156:EI156),EI156))","v":0},{"$f":"IF(SUM($AW156:EJ156)<0,0,IF(SUM($AX156:EJ156)+EJ156>$AW156,$AW156-SUM($AX156:EJ156),EJ156))","v":0},{"$f":"IF(SUM($AW156:EK156)<0,0,IF(SUM($AX156:EK156)+EK156>$AW156,$AW156-SUM($AX156:EK156),EK156))","v":0},{"$f":"IF(SUM($AW156:EL156)<0,0,IF(SUM($AX156:EL156)+EL156>$AW156,$AW156-SUM($AX156:EL156),EL156))","v":0},{"$f":"IF(SUM($AW156:EM156)<0,0,IF(SUM($AX156:EM156)+EM156>$AW156,$AW156-SUM($AX156:EM156),EM156))","v":0},{"$f":"IF(SUM($AW156:EN156)<0,0,IF(SUM($AX156:EN156)+EN156>$AW156,$AW156-SUM($AX156:EN156),EN156))","v":0},{"$f":"IF(SUM($AW156:EO156)<0,0,IF(SUM($AX156:EO156)+EO156>$AW156,$AW156-SUM($AX156:EO156),EO156))","v":0},{"$f":"IF(SUM($AW156:EP156)<0,0,IF(SUM($AX156:EP156)+EP156>$AW156,$AW156-SUM($AX156:EP156),EP156))","v":0},{"$f":"IF(SUM($AW156:EQ156)<0,0,IF(SUM($AX156:EQ156)+EQ156>$AW156,$AW156-SUM($AX156:EQ156),EQ156))","v":0},{"$f":"IF(SUM($AW156:ER156)<0,0,IF(SUM($AX156:ER156)+ER156>$AW156,$AW156-SUM($AX156:ER156),ER156))","v":0},{"$f":"IF(SUM($AW156:ES156)<0,0,IF(SUM($AX156:ES156)+ES156>$AW156,$AW156-SUM($AX156:ES156),ES156))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,0,{"$f":"IF(SUM($O157:O157)+O157>$N24,$N24-SUM($O157:O157),O157)","v":0},{"$f":"IF(SUM($O157:P157)+P157>$N24,$N24-SUM($O157:P157),P157)","v":0},{"$f":"IF(SUM($O157:Q157)+Q157>$N24,$N24-SUM($O157:Q157),Q157)","v":0},{"$f":"IF(SUM($O157:R157)+R157>$N24,$N24-SUM($O157:R157),R157)","v":0},{"$f":"IF(SUM($O157:S157)+S157>$N24,$N24-SUM($O157:S157),S157)","v":0},{"$f":"IF(SUM($O157:T157)+T157>$N24,$N24-SUM($O157:T157),T157)","v":0},{"$f":"IF(SUM($O157:U157)+U157>$N24,$N24-SUM($O157:U157),U157)","v":0},{"$f":"IF(SUM($O157:V157)+V157>$N24,$N24-SUM($O157:V157),V157)","v":0},{"$f":"IF(SUM($O157:W157)+W157>$N24,$N24-SUM($O157:W157),W157)","v":0},{"$f":"IF(SUM($O157:X157)+X157>$N24,$N24-SUM($O157:X157),X157)","v":0},{"$f":"IF(SUM($O157:Y157)+Y157>$N24,$N24-SUM($O157:Y157),Y157)","v":0},{"$f":"IF(SUM($O157:Z157)+Z157>$N24,$N24-SUM($O157:Z157),Z157)","v":0},{"$f":"IF(SUM($O157:AA157)+AA157>$N24,$N24-SUM($O157:AA157),AA157)","v":0},{"$f":"IF(SUM($O157:AB157)+AB157>$N24,$N24-SUM($O157:AB157),AB157)","v":0},{"$f":"IF(SUM($O157:AC157)+AC157>$N24,$N24-SUM($O157:AC157),AC157)","v":0},{"$f":"IF(SUM($O157:AD157)+AD157>$N24,$N24-SUM($O157:AD157),AD157)","v":0},{"$f":"IF(SUM($O157:AE157)+AE157>$N24,$N24-SUM($O157:AE157),AE157)","v":0},{"$f":"IF(SUM($O157:AF157)+AF157>$N24,$N24-SUM($O157:AF157),AF157)","v":0},{"$f":"IF(SUM($O157:AG157)+AG157>$N24,$N24-SUM($O157:AG157),AG157)","v":0},{"$f":"IF(SUM($O157:AH157)+AH157>$N24,$N24-SUM($O157:AH157),AH157)","v":0},{"$f":"IF(SUM($O157:AI157)+AI157>$N24,$N24-SUM($O157:AI157),AI157)","v":0},{"$f":"IF(SUM($O157:AJ157)+AJ157>$N24,$N24-SUM($O157:AJ157),AJ157)","v":0},{"$f":"IF(SUM($O157:AK157)+AK157>$N24,$N24-SUM($O157:AK157),AK157)","v":0},{"$f":"IF(SUM($O157:AL157)+AL157>$N24,$N24-SUM($O157:AL157),AL157)","v":0},{"$f":"IF(SUM($O157:AM157)+AM157>$N24,$N24-SUM($O157:AM157),AM157)","v":0},{"$f":"IF(SUM($O157:AN157)+AN157>$N24,$N24-SUM($O157:AN157),AN157)","v":0},{"$f":"IF(SUM($O157:AO157)+AO157>$N24,$N24-SUM($O157:AO157),AO157)","v":0},{"$f":"IF(SUM($O157:AP157)+AP157>$N24,$N24-SUM($O157:AP157),AP157)","v":0},{"$f":"IF(SUM($O157:AQ157)+AQ157>$N24,$N24-SUM($O157:AQ157),AQ157)","v":0},{"$f":"IF(SUM($O157:AR157)+AR157>$N24,$N24-SUM($O157:AR157),AR157)","v":0},{"$f":"IF(SUM($O157:AS157)+AS157>$N24,$N24-SUM($O157:AS157),AS157)","v":0},{"$f":"IF(SUM($O157:AT157)+AT157>$N24,$N24-SUM($O157:AT157),AT157)","v":0},{"$f":"IF(SUM($O157:AU157)+AU157>$N24,$N24-SUM($O157:AU157),AU157)","v":0},0,0,{"$f":"IF(SUM($AW157:AX157)<0,0,IF(SUM($AX157:AX157)+AX157>$AW157,$AW157-SUM($AX157:AX157),AX157))","v":0},{"$f":"IF(SUM($AW157:AY157)<0,0,IF(SUM($AX157:AY157)+AY157>$AW157,$AW157-SUM($AX157:AY157),AY157))","v":0},{"$f":"IF(SUM($AW157:AZ157)<0,0,IF(SUM($AX157:AZ157)+AZ157>$AW157,$AW157-SUM($AX157:AZ157),AZ157))","v":0},{"$f":"IF(SUM($AW157:BA157)<0,0,IF(SUM($AX157:BA157)+BA157>$AW157,$AW157-SUM($AX157:BA157),BA157))","v":0},{"$f":"IF(SUM($AW157:BB157)<0,0,IF(SUM($AX157:BB157)+BB157>$AW157,$AW157-SUM($AX157:BB157),BB157))","v":0},{"$f":"IF(SUM($AW157:BC157)<0,0,IF(SUM($AX157:BC157)+BC157>$AW157,$AW157-SUM($AX157:BC157),BC157))","v":0},{"$f":"IF(SUM($AW157:BD157)<0,0,IF(SUM($AX157:BD157)+BD157>$AW157,$AW157-SUM($AX157:BD157),BD157))","v":0},{"$f":"IF(SUM($AW157:BE157)<0,0,IF(SUM($AX157:BE157)+BE157>$AW157,$AW157-SUM($AX157:BE157),BE157))","v":0},{"$f":"IF(SUM($AW157:BF157)<0,0,IF(SUM($AX157:BF157)+BF157>$AW157,$AW157-SUM($AX157:BF157),BF157))","v":0},{"$f":"IF(SUM($AW157:BG157)<0,0,IF(SUM($AX157:BG157)+BG157>$AW157,$AW157-SUM($AX157:BG157),BG157))","v":0},{"$f":"IF(SUM($AW157:BH157)<0,0,IF(SUM($AX157:BH157)+BH157>$AW157,$AW157-SUM($AX157:BH157),BH157))","v":0},{"$f":"IF(SUM($AW157:BI157)<0,0,IF(SUM($AX157:BI157)+BI157>$AW157,$AW157-SUM($AX157:BI157),BI157))","v":0},{"$f":"IF(SUM($AW157:BJ157)<0,0,IF(SUM($AX157:BJ157)+BJ157>$AW157,$AW157-SUM($AX157:BJ157),BJ157))","v":0},{"$f":"IF(SUM($AW157:BK157)<0,0,IF(SUM($AX157:BK157)+BK157>$AW157,$AW157-SUM($AX157:BK157),BK157))","v":0},{"$f":"IF(SUM($AW157:BL157)<0,0,IF(SUM($AX157:BL157)+BL157>$AW157,$AW157-SUM($AX157:BL157),BL157))","v":0},{"$f":"IF(SUM($AW157:BM157)<0,0,IF(SUM($AX157:BM157)+BM157>$AW157,$AW157-SUM($AX157:BM157),BM157))","v":0},{"$f":"IF(SUM($AW157:BN157)<0,0,IF(SUM($AX157:BN157)+BN157>$AW157,$AW157-SUM($AX157:BN157),BN157))","v":0},{"$f":"IF(SUM($AW157:BO157)<0,0,IF(SUM($AX157:BO157)+BO157>$AW157,$AW157-SUM($AX157:BO157),BO157))","v":0},{"$f":"IF(SUM($AW157:BP157)<0,0,IF(SUM($AX157:BP157)+BP157>$AW157,$AW157-SUM($AX157:BP157),BP157))","v":0},{"$f":"IF(SUM($AW157:BQ157)<0,0,IF(SUM($AX157:BQ157)+BQ157>$AW157,$AW157-SUM($AX157:BQ157),BQ157))","v":0},{"$f":"IF(SUM($AW157:BR157)<0,0,IF(SUM($AX157:BR157)+BR157>$AW157,$AW157-SUM($AX157:BR157),BR157))","v":0},{"$f":"IF(SUM($AW157:BS157)<0,0,IF(SUM($AX157:BS157)+BS157>$AW157,$AW157-SUM($AX157:BS157),BS157))","v":0},{"$f":"IF(SUM($AW157:BT157)<0,0,IF(SUM($AX157:BT157)+BT157>$AW157,$AW157-SUM($AX157:BT157),BT157))","v":0},{"$f":"IF(SUM($AW157:BU157)<0,0,IF(SUM($AX157:BU157)+BU157>$AW157,$AW157-SUM($AX157:BU157),BU157))","v":0},{"$f":"IF(SUM($AW157:BV157)<0,0,IF(SUM($AX157:BV157)+BV157>$AW157,$AW157-SUM($AX157:BV157),BV157))","v":0},{"$f":"IF(SUM($AW157:BW157)<0,0,IF(SUM($AX157:BW157)+BW157>$AW157,$AW157-SUM($AX157:BW157),BW157))","v":0},{"$f":"IF(SUM($AW157:BX157)<0,0,IF(SUM($AX157:BX157)+BX157>$AW157,$AW157-SUM($AX157:BX157),BX157))","v":0},{"$f":"IF(SUM($AW157:BY157)<0,0,IF(SUM($AX157:BY157)+BY157>$AW157,$AW157-SUM($AX157:BY157),BY157))","v":0},{"$f":"IF(SUM($AW157:BZ157)<0,0,IF(SUM($AX157:BZ157)+BZ157>$AW157,$AW157-SUM($AX157:BZ157),BZ157))","v":0},{"$f":"IF(SUM($AW157:CA157)<0,0,IF(SUM($AX157:CA157)+CA157>$AW157,$AW157-SUM($AX157:CA157),CA157))","v":0},{"$f":"IF(SUM($AW157:CB157)<0,0,IF(SUM($AX157:CB157)+CB157>$AW157,$AW157-SUM($AX157:CB157),CB157))","v":0},{"$f":"IF(SUM($AW157:CC157)<0,0,IF(SUM($AX157:CC157)+CC157>$AW157,$AW157-SUM($AX157:CC157),CC157))","v":0},{"$f":"IF(SUM($AW157:CD157)<0,0,IF(SUM($AX157:CD157)+CD157>$AW157,$AW157-SUM($AX157:CD157),CD157))","v":0},{"$f":"IF(SUM($AW157:CE157)<0,0,IF(SUM($AX157:CE157)+CE157>$AW157,$AW157-SUM($AX157:CE157),CE157))","v":0},{"$f":"IF(SUM($AW157:CF157)<0,0,IF(SUM($AX157:CF157)+CF157>$AW157,$AW157-SUM($AX157:CF157),CF157))","v":0},{"$f":"IF(SUM($AW157:CG157)<0,0,IF(SUM($AX157:CG157)+CG157>$AW157,$AW157-SUM($AX157:CG157),CG157))","v":0},{"$f":"IF(SUM($AW157:CH157)<0,0,IF(SUM($AX157:CH157)+CH157>$AW157,$AW157-SUM($AX157:CH157),CH157))","v":0},{"$f":"IF(SUM($AW157:CI157)<0,0,IF(SUM($AX157:CI157)+CI157>$AW157,$AW157-SUM($AX157:CI157),CI157))","v":0},{"$f":"IF(SUM($AW157:CJ157)<0,0,IF(SUM($AX157:CJ157)+CJ157>$AW157,$AW157-SUM($AX157:CJ157),CJ157))","v":0},{"$f":"IF(SUM($AW157:CK157)<0,0,IF(SUM($AX157:CK157)+CK157>$AW157,$AW157-SUM($AX157:CK157),CK157))","v":0},{"$f":"IF(SUM($AW157:CL157)<0,0,IF(SUM($AX157:CL157)+CL157>$AW157,$AW157-SUM($AX157:CL157),CL157))","v":0},{"$f":"IF(SUM($AW157:CM157)<0,0,IF(SUM($AX157:CM157)+CM157>$AW157,$AW157-SUM($AX157:CM157),CM157))","v":0},{"$f":"IF(SUM($AW157:CN157)<0,0,IF(SUM($AX157:CN157)+CN157>$AW157,$AW157-SUM($AX157:CN157),CN157))","v":0},{"$f":"IF(SUM($AW157:CO157)<0,0,IF(SUM($AX157:CO157)+CO157>$AW157,$AW157-SUM($AX157:CO157),CO157))","v":0},{"$f":"IF(SUM($AW157:CP157)<0,0,IF(SUM($AX157:CP157)+CP157>$AW157,$AW157-SUM($AX157:CP157),CP157))","v":0},{"$f":"IF(SUM($AW157:CQ157)<0,0,IF(SUM($AX157:CQ157)+CQ157>$AW157,$AW157-SUM($AX157:CQ157),CQ157))","v":0},{"$f":"IF(SUM($AW157:CR157)<0,0,IF(SUM($AX157:CR157)+CR157>$AW157,$AW157-SUM($AX157:CR157),CR157))","v":0},{"$f":"IF(SUM($AW157:CS157)<0,0,IF(SUM($AX157:CS157)+CS157>$AW157,$AW157-SUM($AX157:CS157),CS157))","v":0},{"$f":"IF(SUM($AW157:CT157)<0,0,IF(SUM($AX157:CT157)+CT157>$AW157,$AW157-SUM($AX157:CT157),CT157))","v":0},{"$f":"IF(SUM($AW157:CU157)<0,0,IF(SUM($AX157:CU157)+CU157>$AW157,$AW157-SUM($AX157:CU157),CU157))","v":0},{"$f":"IF(SUM($AW157:CV157)<0,0,IF(SUM($AX157:CV157)+CV157>$AW157,$AW157-SUM($AX157:CV157),CV157))","v":0},{"$f":"IF(SUM($AW157:CW157)<0,0,IF(SUM($AX157:CW157)+CW157>$AW157,$AW157-SUM($AX157:CW157),CW157))","v":0},{"$f":"IF(SUM($AW157:CX157)<0,0,IF(SUM($AX157:CX157)+CX157>$AW157,$AW157-SUM($AX157:CX157),CX157))","v":0},{"$f":"IF(SUM($AW157:CY157)<0,0,IF(SUM($AX157:CY157)+CY157>$AW157,$AW157-SUM($AX157:CY157),CY157))","v":0},{"$f":"IF(SUM($AW157:CZ157)<0,0,IF(SUM($AX157:CZ157)+CZ157>$AW157,$AW157-SUM($AX157:CZ157),CZ157))","v":0},{"$f":"IF(SUM($AW157:DA157)<0,0,IF(SUM($AX157:DA157)+DA157>$AW157,$AW157-SUM($AX157:DA157),DA157))","v":0},{"$f":"IF(SUM($AW157:DB157)<0,0,IF(SUM($AX157:DB157)+DB157>$AW157,$AW157-SUM($AX157:DB157),DB157))","v":0},{"$f":"IF(SUM($AW157:DC157)<0,0,IF(SUM($AX157:DC157)+DC157>$AW157,$AW157-SUM($AX157:DC157),DC157))","v":0},{"$f":"IF(SUM($AW157:DD157)<0,0,IF(SUM($AX157:DD157)+DD157>$AW157,$AW157-SUM($AX157:DD157),DD157))","v":0},{"$f":"IF(SUM($AW157:DE157)<0,0,IF(SUM($AX157:DE157)+DE157>$AW157,$AW157-SUM($AX157:DE157),DE157))","v":0},{"$f":"IF(SUM($AW157:DF157)<0,0,IF(SUM($AX157:DF157)+DF157>$AW157,$AW157-SUM($AX157:DF157),DF157))","v":0},{"$f":"IF(SUM($AW157:DG157)<0,0,IF(SUM($AX157:DG157)+DG157>$AW157,$AW157-SUM($AX157:DG157),DG157))","v":0},{"$f":"IF(SUM($AW157:DH157)<0,0,IF(SUM($AX157:DH157)+DH157>$AW157,$AW157-SUM($AX157:DH157),DH157))","v":0},{"$f":"IF(SUM($AW157:DI157)<0,0,IF(SUM($AX157:DI157)+DI157>$AW157,$AW157-SUM($AX157:DI157),DI157))","v":0},{"$f":"IF(SUM($AW157:DJ157)<0,0,IF(SUM($AX157:DJ157)+DJ157>$AW157,$AW157-SUM($AX157:DJ157),DJ157))","v":0},{"$f":"IF(SUM($AW157:DK157)<0,0,IF(SUM($AX157:DK157)+DK157>$AW157,$AW157-SUM($AX157:DK157),DK157))","v":0},{"$f":"IF(SUM($AW157:DL157)<0,0,IF(SUM($AX157:DL157)+DL157>$AW157,$AW157-SUM($AX157:DL157),DL157))","v":0},{"$f":"IF(SUM($AW157:DM157)<0,0,IF(SUM($AX157:DM157)+DM157>$AW157,$AW157-SUM($AX157:DM157),DM157))","v":0},{"$f":"IF(SUM($AW157:DN157)<0,0,IF(SUM($AX157:DN157)+DN157>$AW157,$AW157-SUM($AX157:DN157),DN157))","v":0},{"$f":"IF(SUM($AW157:DO157)<0,0,IF(SUM($AX157:DO157)+DO157>$AW157,$AW157-SUM($AX157:DO157),DO157))","v":0},{"$f":"IF(SUM($AW157:DP157)<0,0,IF(SUM($AX157:DP157)+DP157>$AW157,$AW157-SUM($AX157:DP157),DP157))","v":0},{"$f":"IF(SUM($AW157:DQ157)<0,0,IF(SUM($AX157:DQ157)+DQ157>$AW157,$AW157-SUM($AX157:DQ157),DQ157))","v":0},{"$f":"IF(SUM($AW157:DR157)<0,0,IF(SUM($AX157:DR157)+DR157>$AW157,$AW157-SUM($AX157:DR157),DR157))","v":0},{"$f":"IF(SUM($AW157:DS157)<0,0,IF(SUM($AX157:DS157)+DS157>$AW157,$AW157-SUM($AX157:DS157),DS157))","v":0},{"$f":"IF(SUM($AW157:DT157)<0,0,IF(SUM($AX157:DT157)+DT157>$AW157,$AW157-SUM($AX157:DT157),DT157))","v":0},{"$f":"IF(SUM($AW157:DU157)<0,0,IF(SUM($AX157:DU157)+DU157>$AW157,$AW157-SUM($AX157:DU157),DU157))","v":0},{"$f":"IF(SUM($AW157:DV157)<0,0,IF(SUM($AX157:DV157)+DV157>$AW157,$AW157-SUM($AX157:DV157),DV157))","v":0},{"$f":"IF(SUM($AW157:DW157)<0,0,IF(SUM($AX157:DW157)+DW157>$AW157,$AW157-SUM($AX157:DW157),DW157))","v":0},{"$f":"IF(SUM($AW157:DX157)<0,0,IF(SUM($AX157:DX157)+DX157>$AW157,$AW157-SUM($AX157:DX157),DX157))","v":0},{"$f":"IF(SUM($AW157:DY157)<0,0,IF(SUM($AX157:DY157)+DY157>$AW157,$AW157-SUM($AX157:DY157),DY157))","v":0},{"$f":"IF(SUM($AW157:DZ157)<0,0,IF(SUM($AX157:DZ157)+DZ157>$AW157,$AW157-SUM($AX157:DZ157),DZ157))","v":0},{"$f":"IF(SUM($AW157:EA157)<0,0,IF(SUM($AX157:EA157)+EA157>$AW157,$AW157-SUM($AX157:EA157),EA157))","v":0},{"$f":"IF(SUM($AW157:EB157)<0,0,IF(SUM($AX157:EB157)+EB157>$AW157,$AW157-SUM($AX157:EB157),EB157))","v":0},{"$f":"IF(SUM($AW157:EC157)<0,0,IF(SUM($AX157:EC157)+EC157>$AW157,$AW157-SUM($AX157:EC157),EC157))","v":0},{"$f":"IF(SUM($AW157:ED157)<0,0,IF(SUM($AX157:ED157)+ED157>$AW157,$AW157-SUM($AX157:ED157),ED157))","v":0},{"$f":"IF(SUM($AW157:EE157)<0,0,IF(SUM($AX157:EE157)+EE157>$AW157,$AW157-SUM($AX157:EE157),EE157))","v":0},{"$f":"IF(SUM($AW157:EF157)<0,0,IF(SUM($AX157:EF157)+EF157>$AW157,$AW157-SUM($AX157:EF157),EF157))","v":0},{"$f":"IF(SUM($AW157:EG157)<0,0,IF(SUM($AX157:EG157)+EG157>$AW157,$AW157-SUM($AX157:EG157),EG157))","v":0},{"$f":"IF(SUM($AW157:EH157)<0,0,IF(SUM($AX157:EH157)+EH157>$AW157,$AW157-SUM($AX157:EH157),EH157))","v":0},{"$f":"IF(SUM($AW157:EI157)<0,0,IF(SUM($AX157:EI157)+EI157>$AW157,$AW157-SUM($AX157:EI157),EI157))","v":0},{"$f":"IF(SUM($AW157:EJ157)<0,0,IF(SUM($AX157:EJ157)+EJ157>$AW157,$AW157-SUM($AX157:EJ157),EJ157))","v":0},{"$f":"IF(SUM($AW157:EK157)<0,0,IF(SUM($AX157:EK157)+EK157>$AW157,$AW157-SUM($AX157:EK157),EK157))","v":0},{"$f":"IF(SUM($AW157:EL157)<0,0,IF(SUM($AX157:EL157)+EL157>$AW157,$AW157-SUM($AX157:EL157),EL157))","v":0},{"$f":"IF(SUM($AW157:EM157)<0,0,IF(SUM($AX157:EM157)+EM157>$AW157,$AW157-SUM($AX157:EM157),EM157))","v":0},{"$f":"IF(SUM($AW157:EN157)<0,0,IF(SUM($AX157:EN157)+EN157>$AW157,$AW157-SUM($AX157:EN157),EN157))","v":0},{"$f":"IF(SUM($AW157:EO157)<0,0,IF(SUM($AX157:EO157)+EO157>$AW157,$AW157-SUM($AX157:EO157),EO157))","v":0},{"$f":"IF(SUM($AW157:EP157)<0,0,IF(SUM($AX157:EP157)+EP157>$AW157,$AW157-SUM($AX157:EP157),EP157))","v":0},{"$f":"IF(SUM($AW157:EQ157)<0,0,IF(SUM($AX157:EQ157)+EQ157>$AW157,$AW157-SUM($AX157:EQ157),EQ157))","v":0},{"$f":"IF(SUM($AW157:ER157)<0,0,IF(SUM($AX157:ER157)+ER157>$AW157,$AW157-SUM($AX157:ER157),ER157))","v":0},{"$f":"IF(SUM($AW157:ES157)<0,0,IF(SUM($AX157:ES157)+ES157>$AW157,$AW157-SUM($AX157:ES157),ES157))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,1.6805651187499999E-2,{"$f":"IF(SUM($O158:O158)+O158>$N25,$N25-SUM($O158:O158),O158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:P158)+P158>$N25,$N25-SUM($O158:P158),P158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:Q158)+Q158>$N25,$N25-SUM($O158:Q158),Q158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:R158)+R158>$N25,$N25-SUM($O158:R158),R158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:S158)+S158>$N25,$N25-SUM($O158:S158),S158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:T158)+T158>$N25,$N25-SUM($O158:T158),T158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:U158)+U158>$N25,$N25-SUM($O158:U158),U158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:V158)+V158>$N25,$N25-SUM($O158:V158),V158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:W158)+W158>$N25,$N25-SUM($O158:W158),W158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:X158)+X158>$N25,$N25-SUM($O158:X158),X158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:Y158)+Y158>$N25,$N25-SUM($O158:Y158),Y158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:Z158)+Z158>$N25,$N25-SUM($O158:Z158),Z158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AA158)+AA158>$N25,$N25-SUM($O158:AA158),AA158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AB158)+AB158>$N25,$N25-SUM($O158:AB158),AB158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AC158)+AC158>$N25,$N25-SUM($O158:AC158),AC158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AD158)+AD158>$N25,$N25-SUM($O158:AD158),AD158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AE158)+AE158>$N25,$N25-SUM($O158:AE158),AE158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AF158)+AF158>$N25,$N25-SUM($O158:AF158),AF158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AG158)+AG158>$N25,$N25-SUM($O158:AG158),AG158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AH158)+AH158>$N25,$N25-SUM($O158:AH158),AH158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AI158)+AI158>$N25,$N25-SUM($O158:AI158),AI158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AJ158)+AJ158>$N25,$N25-SUM($O158:AJ158),AJ158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AK158)+AK158>$N25,$N25-SUM($O158:AK158),AK158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AL158)+AL158>$N25,$N25-SUM($O158:AL158),AL158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AM158)+AM158>$N25,$N25-SUM($O158:AM158),AM158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AN158)+AN158>$N25,$N25-SUM($O158:AN158),AN158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AO158)+AO158>$N25,$N25-SUM($O158:AO158),AO158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AP158)+AP158>$N25,$N25-SUM($O158:AP158),AP158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AQ158)+AQ158>$N25,$N25-SUM($O158:AQ158),AQ158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AR158)+AR158>$N25,$N25-SUM($O158:AR158),AR158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AS158)+AS158>$N25,$N25-SUM($O158:AS158),AS158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AT158)+AT158>$N25,$N25-SUM($O158:AT158),AT158)","v":1.6805651187499999E-2},{"$f":"IF(SUM($O158:AU158)+AU158>$N25,$N25-SUM($O158:AU158),AU158)","v":1.6805651187499999E-2},1.445286002125,6.7222604749999998E-2,{"$f":"IF(SUM($AW158:AX158)<0,0,IF(SUM($AX158:AX158)+AX158>$AW158,$AW158-SUM($AX158:AX158),AX158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:AY158)<0,0,IF(SUM($AX158:AY158)+AY158>$AW158,$AW158-SUM($AX158:AY158),AY158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:AZ158)<0,0,IF(SUM($AX158:AZ158)+AZ158>$AW158,$AW158-SUM($AX158:AZ158),AZ158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BA158)<0,0,IF(SUM($AX158:BA158)+BA158>$AW158,$AW158-SUM($AX158:BA158),BA158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BB158)<0,0,IF(SUM($AX158:BB158)+BB158>$AW158,$AW158-SUM($AX158:BB158),BB158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BC158)<0,0,IF(SUM($AX158:BC158)+BC158>$AW158,$AW158-SUM($AX158:BC158),BC158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BD158)<0,0,IF(SUM($AX158:BD158)+BD158>$AW158,$AW158-SUM($AX158:BD158),BD158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BE158)<0,0,IF(SUM($AX158:BE158)+BE158>$AW158,$AW158-SUM($AX158:BE158),BE158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BF158)<0,0,IF(SUM($AX158:BF158)+BF158>$AW158,$AW158-SUM($AX158:BF158),BF158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BG158)<0,0,IF(SUM($AX158:BG158)+BG158>$AW158,$AW158-SUM($AX158:BG158),BG158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BH158)<0,0,IF(SUM($AX158:BH158)+BH158>$AW158,$AW158-SUM($AX158:BH158),BH158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BI158)<0,0,IF(SUM($AX158:BI158)+BI158>$AW158,$AW158-SUM($AX158:BI158),BI158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BJ158)<0,0,IF(SUM($AX158:BJ158)+BJ158>$AW158,$AW158-SUM($AX158:BJ158),BJ158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BK158)<0,0,IF(SUM($AX158:BK158)+BK158>$AW158,$AW158-SUM($AX158:BK158),BK158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BL158)<0,0,IF(SUM($AX158:BL158)+BL158>$AW158,$AW158-SUM($AX158:BL158),BL158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BM158)<0,0,IF(SUM($AX158:BM158)+BM158>$AW158,$AW158-SUM($AX158:BM158),BM158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BN158)<0,0,IF(SUM($AX158:BN158)+BN158>$AW158,$AW158-SUM($AX158:BN158),BN158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BO158)<0,0,IF(SUM($AX158:BO158)+BO158>$AW158,$AW158-SUM($AX158:BO158),BO158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BP158)<0,0,IF(SUM($AX158:BP158)+BP158>$AW158,$AW158-SUM($AX158:BP158),BP158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BQ158)<0,0,IF(SUM($AX158:BQ158)+BQ158>$AW158,$AW158-SUM($AX158:BQ158),BQ158))","v":6.7222604749999998E-2},{"$f":"IF(SUM($AW158:BR158)<0,0,IF(SUM($AX158:BR158)+BR158>$AW158,$AW158-SUM($AX158:BR158),BR158))","v":3.3611302375000429E-2},{"$f":"IF(SUM($AW158:BS158)<0,0,IF(SUM($AX158:BS158)+BS158>$AW158,$AW158-SUM($AX158:BS158),BS158))","v":0},{"$f":"IF(SUM($AW158:BT158)<0,0,IF(SUM($AX158:BT158)+BT158>$AW158,$AW158-SUM($AX158:BT158),BT158))","v":0},{"$f":"IF(SUM($AW158:BU158)<0,0,IF(SUM($AX158:BU158)+BU158>$AW158,$AW158-SUM($AX158:BU158),BU158))","v":0},{"$f":"IF(SUM($AW158:BV158)<0,0,IF(SUM($AX158:BV158)+BV158>$AW158,$AW158-SUM($AX158:BV158),BV158))","v":0},{"$f":"IF(SUM($AW158:BW158)<0,0,IF(SUM($AX158:BW158)+BW158>$AW158,$AW158-SUM($AX158:BW158),BW158))","v":0},{"$f":"IF(SUM($AW158:BX158)<0,0,IF(SUM($AX158:BX158)+BX158>$AW158,$AW158-SUM($AX158:BX158),BX158))","v":0},{"$f":"IF(SUM($AW158:BY158)<0,0,IF(SUM($AX158:BY158)+BY158>$AW158,$AW158-SUM($AX158:BY158),BY158))","v":0},{"$f":"IF(SUM($AW158:BZ158)<0,0,IF(SUM($AX158:BZ158)+BZ158>$AW158,$AW158-SUM($AX158:BZ158),BZ158))","v":0},{"$f":"IF(SUM($AW158:CA158)<0,0,IF(SUM($AX158:CA158)+CA158>$AW158,$AW158-SUM($AX158:CA158),CA158))","v":0},{"$f":"IF(SUM($AW158:CB158)<0,0,IF(SUM($AX158:CB158)+CB158>$AW158,$AW158-SUM($AX158:CB158),CB158))","v":0},{"$f":"IF(SUM($AW158:CC158)<0,0,IF(SUM($AX158:CC158)+CC158>$AW158,$AW158-SUM($AX158:CC158),CC158))","v":0},{"$f":"IF(SUM($AW158:CD158)<0,0,IF(SUM($AX158:CD158)+CD158>$AW158,$AW158-SUM($AX158:CD158),CD158))","v":0},{"$f":"IF(SUM($AW158:CE158)<0,0,IF(SUM($AX158:CE158)+CE158>$AW158,$AW158-SUM($AX158:CE158),CE158))","v":0},{"$f":"IF(SUM($AW158:CF158)<0,0,IF(SUM($AX158:CF158)+CF158>$AW158,$AW158-SUM($AX158:CF158),CF158))","v":0},{"$f":"IF(SUM($AW158:CG158)<0,0,IF(SUM($AX158:CG158)+CG158>$AW158,$AW158-SUM($AX158:CG158),CG158))","v":0},{"$f":"IF(SUM($AW158:CH158)<0,0,IF(SUM($AX158:CH158)+CH158>$AW158,$AW158-SUM($AX158:CH158),CH158))","v":0},{"$f":"IF(SUM($AW158:CI158)<0,0,IF(SUM($AX158:CI158)+CI158>$AW158,$AW158-SUM($AX158:CI158),CI158))","v":0},{"$f":"IF(SUM($AW158:CJ158)<0,0,IF(SUM($AX158:CJ158)+CJ158>$AW158,$AW158-SUM($AX158:CJ158),CJ158))","v":0},{"$f":"IF(SUM($AW158:CK158)<0,0,IF(SUM($AX158:CK158)+CK158>$AW158,$AW158-SUM($AX158:CK158),CK158))","v":0},{"$f":"IF(SUM($AW158:CL158)<0,0,IF(SUM($AX158:CL158)+CL158>$AW158,$AW158-SUM($AX158:CL158),CL158))","v":0},{"$f":"IF(SUM($AW158:CM158)<0,0,IF(SUM($AX158:CM158)+CM158>$AW158,$AW158-SUM($AX158:CM158),CM158))","v":0},{"$f":"IF(SUM($AW158:CN158)<0,0,IF(SUM($AX158:CN158)+CN158>$AW158,$AW158-SUM($AX158:CN158),CN158))","v":0},{"$f":"IF(SUM($AW158:CO158)<0,0,IF(SUM($AX158:CO158)+CO158>$AW158,$AW158-SUM($AX158:CO158),CO158))","v":0},{"$f":"IF(SUM($AW158:CP158)<0,0,IF(SUM($AX158:CP158)+CP158>$AW158,$AW158-SUM($AX158:CP158),CP158))","v":0},{"$f":"IF(SUM($AW158:CQ158)<0,0,IF(SUM($AX158:CQ158)+CQ158>$AW158,$AW158-SUM($AX158:CQ158),CQ158))","v":0},{"$f":"IF(SUM($AW158:CR158)<0,0,IF(SUM($AX158:CR158)+CR158>$AW158,$AW158-SUM($AX158:CR158),CR158))","v":0},{"$f":"IF(SUM($AW158:CS158)<0,0,IF(SUM($AX158:CS158)+CS158>$AW158,$AW158-SUM($AX158:CS158),CS158))","v":0},{"$f":"IF(SUM($AW158:CT158)<0,0,IF(SUM($AX158:CT158)+CT158>$AW158,$AW158-SUM($AX158:CT158),CT158))","v":0},{"$f":"IF(SUM($AW158:CU158)<0,0,IF(SUM($AX158:CU158)+CU158>$AW158,$AW158-SUM($AX158:CU158),CU158))","v":0},{"$f":"IF(SUM($AW158:CV158)<0,0,IF(SUM($AX158:CV158)+CV158>$AW158,$AW158-SUM($AX158:CV158),CV158))","v":0},{"$f":"IF(SUM($AW158:CW158)<0,0,IF(SUM($AX158:CW158)+CW158>$AW158,$AW158-SUM($AX158:CW158),CW158))","v":0},{"$f":"IF(SUM($AW158:CX158)<0,0,IF(SUM($AX158:CX158)+CX158>$AW158,$AW158-SUM($AX158:CX158),CX158))","v":0},{"$f":"IF(SUM($AW158:CY158)<0,0,IF(SUM($AX158:CY158)+CY158>$AW158,$AW158-SUM($AX158:CY158),CY158))","v":0},{"$f":"IF(SUM($AW158:CZ158)<0,0,IF(SUM($AX158:CZ158)+CZ158>$AW158,$AW158-SUM($AX158:CZ158),CZ158))","v":0},{"$f":"IF(SUM($AW158:DA158)<0,0,IF(SUM($AX158:DA158)+DA158>$AW158,$AW158-SUM($AX158:DA158),DA158))","v":0},{"$f":"IF(SUM($AW158:DB158)<0,0,IF(SUM($AX158:DB158)+DB158>$AW158,$AW158-SUM($AX158:DB158),DB158))","v":0},{"$f":"IF(SUM($AW158:DC158)<0,0,IF(SUM($AX158:DC158)+DC158>$AW158,$AW158-SUM($AX158:DC158),DC158))","v":0},{"$f":"IF(SUM($AW158:DD158)<0,0,IF(SUM($AX158:DD158)+DD158>$AW158,$AW158-SUM($AX158:DD158),DD158))","v":0},{"$f":"IF(SUM($AW158:DE158)<0,0,IF(SUM($AX158:DE158)+DE158>$AW158,$AW158-SUM($AX158:DE158),DE158))","v":0},{"$f":"IF(SUM($AW158:DF158)<0,0,IF(SUM($AX158:DF158)+DF158>$AW158,$AW158-SUM($AX158:DF158),DF158))","v":0},{"$f":"IF(SUM($AW158:DG158)<0,0,IF(SUM($AX158:DG158)+DG158>$AW158,$AW158-SUM($AX158:DG158),DG158))","v":0},{"$f":"IF(SUM($AW158:DH158)<0,0,IF(SUM($AX158:DH158)+DH158>$AW158,$AW158-SUM($AX158:DH158),DH158))","v":0},{"$f":"IF(SUM($AW158:DI158)<0,0,IF(SUM($AX158:DI158)+DI158>$AW158,$AW158-SUM($AX158:DI158),DI158))","v":0},{"$f":"IF(SUM($AW158:DJ158)<0,0,IF(SUM($AX158:DJ158)+DJ158>$AW158,$AW158-SUM($AX158:DJ158),DJ158))","v":0},{"$f":"IF(SUM($AW158:DK158)<0,0,IF(SUM($AX158:DK158)+DK158>$AW158,$AW158-SUM($AX158:DK158),DK158))","v":0},{"$f":"IF(SUM($AW158:DL158)<0,0,IF(SUM($AX158:DL158)+DL158>$AW158,$AW158-SUM($AX158:DL158),DL158))","v":0},{"$f":"IF(SUM($AW158:DM158)<0,0,IF(SUM($AX158:DM158)+DM158>$AW158,$AW158-SUM($AX158:DM158),DM158))","v":0},{"$f":"IF(SUM($AW158:DN158)<0,0,IF(SUM($AX158:DN158)+DN158>$AW158,$AW158-SUM($AX158:DN158),DN158))","v":0},{"$f":"IF(SUM($AW158:DO158)<0,0,IF(SUM($AX158:DO158)+DO158>$AW158,$AW158-SUM($AX158:DO158),DO158))","v":0},{"$f":"IF(SUM($AW158:DP158)<0,0,IF(SUM($AX158:DP158)+DP158>$AW158,$AW158-SUM($AX158:DP158),DP158))","v":0},{"$f":"IF(SUM($AW158:DQ158)<0,0,IF(SUM($AX158:DQ158)+DQ158>$AW158,$AW158-SUM($AX158:DQ158),DQ158))","v":0},{"$f":"IF(SUM($AW158:DR158)<0,0,IF(SUM($AX158:DR158)+DR158>$AW158,$AW158-SUM($AX158:DR158),DR158))","v":0},{"$f":"IF(SUM($AW158:DS158)<0,0,IF(SUM($AX158:DS158)+DS158>$AW158,$AW158-SUM($AX158:DS158),DS158))","v":0},{"$f":"IF(SUM($AW158:DT158)<0,0,IF(SUM($AX158:DT158)+DT158>$AW158,$AW158-SUM($AX158:DT158),DT158))","v":0},{"$f":"IF(SUM($AW158:DU158)<0,0,IF(SUM($AX158:DU158)+DU158>$AW158,$AW158-SUM($AX158:DU158),DU158))","v":0},{"$f":"IF(SUM($AW158:DV158)<0,0,IF(SUM($AX158:DV158)+DV158>$AW158,$AW158-SUM($AX158:DV158),DV158))","v":0},{"$f":"IF(SUM($AW158:DW158)<0,0,IF(SUM($AX158:DW158)+DW158>$AW158,$AW158-SUM($AX158:DW158),DW158))","v":0},{"$f":"IF(SUM($AW158:DX158)<0,0,IF(SUM($AX158:DX158)+DX158>$AW158,$AW158-SUM($AX158:DX158),DX158))","v":0},{"$f":"IF(SUM($AW158:DY158)<0,0,IF(SUM($AX158:DY158)+DY158>$AW158,$AW158-SUM($AX158:DY158),DY158))","v":0},{"$f":"IF(SUM($AW158:DZ158)<0,0,IF(SUM($AX158:DZ158)+DZ158>$AW158,$AW158-SUM($AX158:DZ158),DZ158))","v":0},{"$f":"IF(SUM($AW158:EA158)<0,0,IF(SUM($AX158:EA158)+EA158>$AW158,$AW158-SUM($AX158:EA158),EA158))","v":0},{"$f":"IF(SUM($AW158:EB158)<0,0,IF(SUM($AX158:EB158)+EB158>$AW158,$AW158-SUM($AX158:EB158),EB158))","v":0},{"$f":"IF(SUM($AW158:EC158)<0,0,IF(SUM($AX158:EC158)+EC158>$AW158,$AW158-SUM($AX158:EC158),EC158))","v":0},{"$f":"IF(SUM($AW158:ED158)<0,0,IF(SUM($AX158:ED158)+ED158>$AW158,$AW158-SUM($AX158:ED158),ED158))","v":0},{"$f":"IF(SUM($AW158:EE158)<0,0,IF(SUM($AX158:EE158)+EE158>$AW158,$AW158-SUM($AX158:EE158),EE158))","v":0},{"$f":"IF(SUM($AW158:EF158)<0,0,IF(SUM($AX158:EF158)+EF158>$AW158,$AW158-SUM($AX158:EF158),EF158))","v":0},{"$f":"IF(SUM($AW158:EG158)<0,0,IF(SUM($AX158:EG158)+EG158>$AW158,$AW158-SUM($AX158:EG158),EG158))","v":0},{"$f":"IF(SUM($AW158:EH158)<0,0,IF(SUM($AX158:EH158)+EH158>$AW158,$AW158-SUM($AX158:EH158),EH158))","v":0},{"$f":"IF(SUM($AW158:EI158)<0,0,IF(SUM($AX158:EI158)+EI158>$AW158,$AW158-SUM($AX158:EI158),EI158))","v":0},{"$f":"IF(SUM($AW158:EJ158)<0,0,IF(SUM($AX158:EJ158)+EJ158>$AW158,$AW158-SUM($AX158:EJ158),EJ158))","v":0},{"$f":"IF(SUM($AW158:EK158)<0,0,IF(SUM($AX158:EK158)+EK158>$AW158,$AW158-SUM($AX158:EK158),EK158))","v":0},{"$f":"IF(SUM($AW158:EL158)<0,0,IF(SUM($AX158:EL158)+EL158>$AW158,$AW158-SUM($AX158:EL158),EL158))","v":0},{"$f":"IF(SUM($AW158:EM158)<0,0,IF(SUM($AX158:EM158)+EM158>$AW158,$AW158-SUM($AX158:EM158),EM158))","v":0},{"$f":"IF(SUM($AW158:EN158)<0,0,IF(SUM($AX158:EN158)+EN158>$AW158,$AW158-SUM($AX158:EN158),EN158))","v":0},{"$f":"IF(SUM($AW158:EO158)<0,0,IF(SUM($AX158:EO158)+EO158>$AW158,$AW158-SUM($AX158:EO158),EO158))","v":0},{"$f":"IF(SUM($AW158:EP158)<0,0,IF(SUM($AX158:EP158)+EP158>$AW158,$AW158-SUM($AX158:EP158),EP158))","v":0},{"$f":"IF(SUM($AW158:EQ158)<0,0,IF(SUM($AX158:EQ158)+EQ158>$AW158,$AW158-SUM($AX158:EQ158),EQ158))","v":0},{"$f":"IF(SUM($AW158:ER158)<0,0,IF(SUM($AX158:ER158)+ER158>$AW158,$AW158-SUM($AX158:ER158),ER158))","v":0},{"$f":"IF(SUM($AW158:ES158)<0,0,IF(SUM($AX158:ES158)+ES158>$AW158,$AW158-SUM($AX158:ES158),ES158))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,2.0238410416666664E-4,{"$f":"IF(SUM($O159:O159)+O159>$N26,$N26-SUM($O159:O159),O159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:P159)+P159>$N26,$N26-SUM($O159:P159),P159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:Q159)+Q159>$N26,$N26-SUM($O159:Q159),Q159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:R159)+R159>$N26,$N26-SUM($O159:R159),R159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:S159)+S159>$N26,$N26-SUM($O159:S159),S159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:T159)+T159>$N26,$N26-SUM($O159:T159),T159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:U159)+U159>$N26,$N26-SUM($O159:U159),U159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:V159)+V159>$N26,$N26-SUM($O159:V159),V159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:W159)+W159>$N26,$N26-SUM($O159:W159),W159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:X159)+X159>$N26,$N26-SUM($O159:X159),X159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:Y159)+Y159>$N26,$N26-SUM($O159:Y159),Y159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:Z159)+Z159>$N26,$N26-SUM($O159:Z159),Z159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AA159)+AA159>$N26,$N26-SUM($O159:AA159),AA159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AB159)+AB159>$N26,$N26-SUM($O159:AB159),AB159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AC159)+AC159>$N26,$N26-SUM($O159:AC159),AC159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AD159)+AD159>$N26,$N26-SUM($O159:AD159),AD159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AE159)+AE159>$N26,$N26-SUM($O159:AE159),AE159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AF159)+AF159>$N26,$N26-SUM($O159:AF159),AF159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AG159)+AG159>$N26,$N26-SUM($O159:AG159),AG159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AH159)+AH159>$N26,$N26-SUM($O159:AH159),AH159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AI159)+AI159>$N26,$N26-SUM($O159:AI159),AI159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AJ159)+AJ159>$N26,$N26-SUM($O159:AJ159),AJ159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AK159)+AK159>$N26,$N26-SUM($O159:AK159),AK159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AL159)+AL159>$N26,$N26-SUM($O159:AL159),AL159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AM159)+AM159>$N26,$N26-SUM($O159:AM159),AM159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AN159)+AN159>$N26,$N26-SUM($O159:AN159),AN159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AO159)+AO159>$N26,$N26-SUM($O159:AO159),AO159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AP159)+AP159>$N26,$N26-SUM($O159:AP159),AP159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AQ159)+AQ159>$N26,$N26-SUM($O159:AQ159),AQ159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AR159)+AR159>$N26,$N26-SUM($O159:AR159),AR159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AS159)+AS159>$N26,$N26-SUM($O159:AS159),AS159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AT159)+AT159>$N26,$N26-SUM($O159:AT159),AT159)","v":2.0238410416666664E-4},{"$f":"IF(SUM($O159:AU159)+AU159>$N26,$N26-SUM($O159:AU159),AU159)","v":2.0238410416666664E-4},1.7405032958333337E-2,8.095364166666668E-4,{"$f":"IF(SUM($AW159:AX159)<0,0,IF(SUM($AX159:AX159)+AX159>$AW159,$AW159-SUM($AX159:AX159),AX159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:AY159)<0,0,IF(SUM($AX159:AY159)+AY159>$AW159,$AW159-SUM($AX159:AY159),AY159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:AZ159)<0,0,IF(SUM($AX159:AZ159)+AZ159>$AW159,$AW159-SUM($AX159:AZ159),AZ159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BA159)<0,0,IF(SUM($AX159:BA159)+BA159>$AW159,$AW159-SUM($AX159:BA159),BA159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BB159)<0,0,IF(SUM($AX159:BB159)+BB159>$AW159,$AW159-SUM($AX159:BB159),BB159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BC159)<0,0,IF(SUM($AX159:BC159)+BC159>$AW159,$AW159-SUM($AX159:BC159),BC159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BD159)<0,0,IF(SUM($AX159:BD159)+BD159>$AW159,$AW159-SUM($AX159:BD159),BD159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BE159)<0,0,IF(SUM($AX159:BE159)+BE159>$AW159,$AW159-SUM($AX159:BE159),BE159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BF159)<0,0,IF(SUM($AX159:BF159)+BF159>$AW159,$AW159-SUM($AX159:BF159),BF159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BG159)<0,0,IF(SUM($AX159:BG159)+BG159>$AW159,$AW159-SUM($AX159:BG159),BG159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BH159)<0,0,IF(SUM($AX159:BH159)+BH159>$AW159,$AW159-SUM($AX159:BH159),BH159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BI159)<0,0,IF(SUM($AX159:BI159)+BI159>$AW159,$AW159-SUM($AX159:BI159),BI159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BJ159)<0,0,IF(SUM($AX159:BJ159)+BJ159>$AW159,$AW159-SUM($AX159:BJ159),BJ159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BK159)<0,0,IF(SUM($AX159:BK159)+BK159>$AW159,$AW159-SUM($AX159:BK159),BK159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BL159)<0,0,IF(SUM($AX159:BL159)+BL159>$AW159,$AW159-SUM($AX159:BL159),BL159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BM159)<0,0,IF(SUM($AX159:BM159)+BM159>$AW159,$AW159-SUM($AX159:BM159),BM159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BN159)<0,0,IF(SUM($AX159:BN159)+BN159>$AW159,$AW159-SUM($AX159:BN159),BN159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BO159)<0,0,IF(SUM($AX159:BO159)+BO159>$AW159,$AW159-SUM($AX159:BO159),BO159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BP159)<0,0,IF(SUM($AX159:BP159)+BP159>$AW159,$AW159-SUM($AX159:BP159),BP159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BQ159)<0,0,IF(SUM($AX159:BQ159)+BQ159>$AW159,$AW159-SUM($AX159:BQ159),BQ159))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW159:BR159)<0,0,IF(SUM($AX159:BR159)+BR159>$AW159,$AW159-SUM($AX159:BR159),BR159))","v":4.0476820833334343E-4},{"$f":"IF(SUM($AW159:BS159)<0,0,IF(SUM($AX159:BS159)+BS159>$AW159,$AW159-SUM($AX159:BS159),BS159))","v":0},{"$f":"IF(SUM($AW159:BT159)<0,0,IF(SUM($AX159:BT159)+BT159>$AW159,$AW159-SUM($AX159:BT159),BT159))","v":0},{"$f":"IF(SUM($AW159:BU159)<0,0,IF(SUM($AX159:BU159)+BU159>$AW159,$AW159-SUM($AX159:BU159),BU159))","v":0},{"$f":"IF(SUM($AW159:BV159)<0,0,IF(SUM($AX159:BV159)+BV159>$AW159,$AW159-SUM($AX159:BV159),BV159))","v":0},{"$f":"IF(SUM($AW159:BW159)<0,0,IF(SUM($AX159:BW159)+BW159>$AW159,$AW159-SUM($AX159:BW159),BW159))","v":0},{"$f":"IF(SUM($AW159:BX159)<0,0,IF(SUM($AX159:BX159)+BX159>$AW159,$AW159-SUM($AX159:BX159),BX159))","v":0},{"$f":"IF(SUM($AW159:BY159)<0,0,IF(SUM($AX159:BY159)+BY159>$AW159,$AW159-SUM($AX159:BY159),BY159))","v":0},{"$f":"IF(SUM($AW159:BZ159)<0,0,IF(SUM($AX159:BZ159)+BZ159>$AW159,$AW159-SUM($AX159:BZ159),BZ159))","v":0},{"$f":"IF(SUM($AW159:CA159)<0,0,IF(SUM($AX159:CA159)+CA159>$AW159,$AW159-SUM($AX159:CA159),CA159))","v":0},{"$f":"IF(SUM($AW159:CB159)<0,0,IF(SUM($AX159:CB159)+CB159>$AW159,$AW159-SUM($AX159:CB159),CB159))","v":0},{"$f":"IF(SUM($AW159:CC159)<0,0,IF(SUM($AX159:CC159)+CC159>$AW159,$AW159-SUM($AX159:CC159),CC159))","v":0},{"$f":"IF(SUM($AW159:CD159)<0,0,IF(SUM($AX159:CD159)+CD159>$AW159,$AW159-SUM($AX159:CD159),CD159))","v":0},{"$f":"IF(SUM($AW159:CE159)<0,0,IF(SUM($AX159:CE159)+CE159>$AW159,$AW159-SUM($AX159:CE159),CE159))","v":0},{"$f":"IF(SUM($AW159:CF159)<0,0,IF(SUM($AX159:CF159)+CF159>$AW159,$AW159-SUM($AX159:CF159),CF159))","v":0},{"$f":"IF(SUM($AW159:CG159)<0,0,IF(SUM($AX159:CG159)+CG159>$AW159,$AW159-SUM($AX159:CG159),CG159))","v":0},{"$f":"IF(SUM($AW159:CH159)<0,0,IF(SUM($AX159:CH159)+CH159>$AW159,$AW159-SUM($AX159:CH159),CH159))","v":0},{"$f":"IF(SUM($AW159:CI159)<0,0,IF(SUM($AX159:CI159)+CI159>$AW159,$AW159-SUM($AX159:CI159),CI159))","v":0},{"$f":"IF(SUM($AW159:CJ159)<0,0,IF(SUM($AX159:CJ159)+CJ159>$AW159,$AW159-SUM($AX159:CJ159),CJ159))","v":0},{"$f":"IF(SUM($AW159:CK159)<0,0,IF(SUM($AX159:CK159)+CK159>$AW159,$AW159-SUM($AX159:CK159),CK159))","v":0},{"$f":"IF(SUM($AW159:CL159)<0,0,IF(SUM($AX159:CL159)+CL159>$AW159,$AW159-SUM($AX159:CL159),CL159))","v":0},{"$f":"IF(SUM($AW159:CM159)<0,0,IF(SUM($AX159:CM159)+CM159>$AW159,$AW159-SUM($AX159:CM159),CM159))","v":0},{"$f":"IF(SUM($AW159:CN159)<0,0,IF(SUM($AX159:CN159)+CN159>$AW159,$AW159-SUM($AX159:CN159),CN159))","v":0},{"$f":"IF(SUM($AW159:CO159)<0,0,IF(SUM($AX159:CO159)+CO159>$AW159,$AW159-SUM($AX159:CO159),CO159))","v":0},{"$f":"IF(SUM($AW159:CP159)<0,0,IF(SUM($AX159:CP159)+CP159>$AW159,$AW159-SUM($AX159:CP159),CP159))","v":0},{"$f":"IF(SUM($AW159:CQ159)<0,0,IF(SUM($AX159:CQ159)+CQ159>$AW159,$AW159-SUM($AX159:CQ159),CQ159))","v":0},{"$f":"IF(SUM($AW159:CR159)<0,0,IF(SUM($AX159:CR159)+CR159>$AW159,$AW159-SUM($AX159:CR159),CR159))","v":0},{"$f":"IF(SUM($AW159:CS159)<0,0,IF(SUM($AX159:CS159)+CS159>$AW159,$AW159-SUM($AX159:CS159),CS159))","v":0},{"$f":"IF(SUM($AW159:CT159)<0,0,IF(SUM($AX159:CT159)+CT159>$AW159,$AW159-SUM($AX159:CT159),CT159))","v":0},{"$f":"IF(SUM($AW159:CU159)<0,0,IF(SUM($AX159:CU159)+CU159>$AW159,$AW159-SUM($AX159:CU159),CU159))","v":0},{"$f":"IF(SUM($AW159:CV159)<0,0,IF(SUM($AX159:CV159)+CV159>$AW159,$AW159-SUM($AX159:CV159),CV159))","v":0},{"$f":"IF(SUM($AW159:CW159)<0,0,IF(SUM($AX159:CW159)+CW159>$AW159,$AW159-SUM($AX159:CW159),CW159))","v":0},{"$f":"IF(SUM($AW159:CX159)<0,0,IF(SUM($AX159:CX159)+CX159>$AW159,$AW159-SUM($AX159:CX159),CX159))","v":0},{"$f":"IF(SUM($AW159:CY159)<0,0,IF(SUM($AX159:CY159)+CY159>$AW159,$AW159-SUM($AX159:CY159),CY159))","v":0},{"$f":"IF(SUM($AW159:CZ159)<0,0,IF(SUM($AX159:CZ159)+CZ159>$AW159,$AW159-SUM($AX159:CZ159),CZ159))","v":0},{"$f":"IF(SUM($AW159:DA159)<0,0,IF(SUM($AX159:DA159)+DA159>$AW159,$AW159-SUM($AX159:DA159),DA159))","v":0},{"$f":"IF(SUM($AW159:DB159)<0,0,IF(SUM($AX159:DB159)+DB159>$AW159,$AW159-SUM($AX159:DB159),DB159))","v":0},{"$f":"IF(SUM($AW159:DC159)<0,0,IF(SUM($AX159:DC159)+DC159>$AW159,$AW159-SUM($AX159:DC159),DC159))","v":0},{"$f":"IF(SUM($AW159:DD159)<0,0,IF(SUM($AX159:DD159)+DD159>$AW159,$AW159-SUM($AX159:DD159),DD159))","v":0},{"$f":"IF(SUM($AW159:DE159)<0,0,IF(SUM($AX159:DE159)+DE159>$AW159,$AW159-SUM($AX159:DE159),DE159))","v":0},{"$f":"IF(SUM($AW159:DF159)<0,0,IF(SUM($AX159:DF159)+DF159>$AW159,$AW159-SUM($AX159:DF159),DF159))","v":0},{"$f":"IF(SUM($AW159:DG159)<0,0,IF(SUM($AX159:DG159)+DG159>$AW159,$AW159-SUM($AX159:DG159),DG159))","v":0},{"$f":"IF(SUM($AW159:DH159)<0,0,IF(SUM($AX159:DH159)+DH159>$AW159,$AW159-SUM($AX159:DH159),DH159))","v":0},{"$f":"IF(SUM($AW159:DI159)<0,0,IF(SUM($AX159:DI159)+DI159>$AW159,$AW159-SUM($AX159:DI159),DI159))","v":0},{"$f":"IF(SUM($AW159:DJ159)<0,0,IF(SUM($AX159:DJ159)+DJ159>$AW159,$AW159-SUM($AX159:DJ159),DJ159))","v":0},{"$f":"IF(SUM($AW159:DK159)<0,0,IF(SUM($AX159:DK159)+DK159>$AW159,$AW159-SUM($AX159:DK159),DK159))","v":0},{"$f":"IF(SUM($AW159:DL159)<0,0,IF(SUM($AX159:DL159)+DL159>$AW159,$AW159-SUM($AX159:DL159),DL159))","v":0},{"$f":"IF(SUM($AW159:DM159)<0,0,IF(SUM($AX159:DM159)+DM159>$AW159,$AW159-SUM($AX159:DM159),DM159))","v":0},{"$f":"IF(SUM($AW159:DN159)<0,0,IF(SUM($AX159:DN159)+DN159>$AW159,$AW159-SUM($AX159:DN159),DN159))","v":0},{"$f":"IF(SUM($AW159:DO159)<0,0,IF(SUM($AX159:DO159)+DO159>$AW159,$AW159-SUM($AX159:DO159),DO159))","v":0},{"$f":"IF(SUM($AW159:DP159)<0,0,IF(SUM($AX159:DP159)+DP159>$AW159,$AW159-SUM($AX159:DP159),DP159))","v":0},{"$f":"IF(SUM($AW159:DQ159)<0,0,IF(SUM($AX159:DQ159)+DQ159>$AW159,$AW159-SUM($AX159:DQ159),DQ159))","v":0},{"$f":"IF(SUM($AW159:DR159)<0,0,IF(SUM($AX159:DR159)+DR159>$AW159,$AW159-SUM($AX159:DR159),DR159))","v":0},{"$f":"IF(SUM($AW159:DS159)<0,0,IF(SUM($AX159:DS159)+DS159>$AW159,$AW159-SUM($AX159:DS159),DS159))","v":0},{"$f":"IF(SUM($AW159:DT159)<0,0,IF(SUM($AX159:DT159)+DT159>$AW159,$AW159-SUM($AX159:DT159),DT159))","v":0},{"$f":"IF(SUM($AW159:DU159)<0,0,IF(SUM($AX159:DU159)+DU159>$AW159,$AW159-SUM($AX159:DU159),DU159))","v":0},{"$f":"IF(SUM($AW159:DV159)<0,0,IF(SUM($AX159:DV159)+DV159>$AW159,$AW159-SUM($AX159:DV159),DV159))","v":0},{"$f":"IF(SUM($AW159:DW159)<0,0,IF(SUM($AX159:DW159)+DW159>$AW159,$AW159-SUM($AX159:DW159),DW159))","v":0},{"$f":"IF(SUM($AW159:DX159)<0,0,IF(SUM($AX159:DX159)+DX159>$AW159,$AW159-SUM($AX159:DX159),DX159))","v":0},{"$f":"IF(SUM($AW159:DY159)<0,0,IF(SUM($AX159:DY159)+DY159>$AW159,$AW159-SUM($AX159:DY159),DY159))","v":0},{"$f":"IF(SUM($AW159:DZ159)<0,0,IF(SUM($AX159:DZ159)+DZ159>$AW159,$AW159-SUM($AX159:DZ159),DZ159))","v":0},{"$f":"IF(SUM($AW159:EA159)<0,0,IF(SUM($AX159:EA159)+EA159>$AW159,$AW159-SUM($AX159:EA159),EA159))","v":0},{"$f":"IF(SUM($AW159:EB159)<0,0,IF(SUM($AX159:EB159)+EB159>$AW159,$AW159-SUM($AX159:EB159),EB159))","v":0},{"$f":"IF(SUM($AW159:EC159)<0,0,IF(SUM($AX159:EC159)+EC159>$AW159,$AW159-SUM($AX159:EC159),EC159))","v":0},{"$f":"IF(SUM($AW159:ED159)<0,0,IF(SUM($AX159:ED159)+ED159>$AW159,$AW159-SUM($AX159:ED159),ED159))","v":0},{"$f":"IF(SUM($AW159:EE159)<0,0,IF(SUM($AX159:EE159)+EE159>$AW159,$AW159-SUM($AX159:EE159),EE159))","v":0},{"$f":"IF(SUM($AW159:EF159)<0,0,IF(SUM($AX159:EF159)+EF159>$AW159,$AW159-SUM($AX159:EF159),EF159))","v":0},{"$f":"IF(SUM($AW159:EG159)<0,0,IF(SUM($AX159:EG159)+EG159>$AW159,$AW159-SUM($AX159:EG159),EG159))","v":0},{"$f":"IF(SUM($AW159:EH159)<0,0,IF(SUM($AX159:EH159)+EH159>$AW159,$AW159-SUM($AX159:EH159),EH159))","v":0},{"$f":"IF(SUM($AW159:EI159)<0,0,IF(SUM($AX159:EI159)+EI159>$AW159,$AW159-SUM($AX159:EI159),EI159))","v":0},{"$f":"IF(SUM($AW159:EJ159)<0,0,IF(SUM($AX159:EJ159)+EJ159>$AW159,$AW159-SUM($AX159:EJ159),EJ159))","v":0},{"$f":"IF(SUM($AW159:EK159)<0,0,IF(SUM($AX159:EK159)+EK159>$AW159,$AW159-SUM($AX159:EK159),EK159))","v":0},{"$f":"IF(SUM($AW159:EL159)<0,0,IF(SUM($AX159:EL159)+EL159>$AW159,$AW159-SUM($AX159:EL159),EL159))","v":0},{"$f":"IF(SUM($AW159:EM159)<0,0,IF(SUM($AX159:EM159)+EM159>$AW159,$AW159-SUM($AX159:EM159),EM159))","v":0},{"$f":"IF(SUM($AW159:EN159)<0,0,IF(SUM($AX159:EN159)+EN159>$AW159,$AW159-SUM($AX159:EN159),EN159))","v":0},{"$f":"IF(SUM($AW159:EO159)<0,0,IF(SUM($AX159:EO159)+EO159>$AW159,$AW159-SUM($AX159:EO159),EO159))","v":0},{"$f":"IF(SUM($AW159:EP159)<0,0,IF(SUM($AX159:EP159)+EP159>$AW159,$AW159-SUM($AX159:EP159),EP159))","v":0},{"$f":"IF(SUM($AW159:EQ159)<0,0,IF(SUM($AX159:EQ159)+EQ159>$AW159,$AW159-SUM($AX159:EQ159),EQ159))","v":0},{"$f":"IF(SUM($AW159:ER159)<0,0,IF(SUM($AX159:ER159)+ER159>$AW159,$AW159-SUM($AX159:ER159),ER159))","v":0},{"$f":"IF(SUM($AW159:ES159)<0,0,IF(SUM($AX159:ES159)+ES159>$AW159,$AW159-SUM($AX159:ES159),ES159))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,2.1593125E-5,{"$f":"IF(SUM($O160:O160)+O160>$N27,$N27-SUM($O160:O160),O160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:P160)+P160>$N27,$N27-SUM($O160:P160),P160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:Q160)+Q160>$N27,$N27-SUM($O160:Q160),Q160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:R160)+R160>$N27,$N27-SUM($O160:R160),R160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:S160)+S160>$N27,$N27-SUM($O160:S160),S160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:T160)+T160>$N27,$N27-SUM($O160:T160),T160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:U160)+U160>$N27,$N27-SUM($O160:U160),U160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:V160)+V160>$N27,$N27-SUM($O160:V160),V160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:W160)+W160>$N27,$N27-SUM($O160:W160),W160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:X160)+X160>$N27,$N27-SUM($O160:X160),X160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:Y160)+Y160>$N27,$N27-SUM($O160:Y160),Y160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:Z160)+Z160>$N27,$N27-SUM($O160:Z160),Z160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AA160)+AA160>$N27,$N27-SUM($O160:AA160),AA160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AB160)+AB160>$N27,$N27-SUM($O160:AB160),AB160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AC160)+AC160>$N27,$N27-SUM($O160:AC160),AC160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AD160)+AD160>$N27,$N27-SUM($O160:AD160),AD160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AE160)+AE160>$N27,$N27-SUM($O160:AE160),AE160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AF160)+AF160>$N27,$N27-SUM($O160:AF160),AF160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AG160)+AG160>$N27,$N27-SUM($O160:AG160),AG160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AH160)+AH160>$N27,$N27-SUM($O160:AH160),AH160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AI160)+AI160>$N27,$N27-SUM($O160:AI160),AI160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AJ160)+AJ160>$N27,$N27-SUM($O160:AJ160),AJ160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AK160)+AK160>$N27,$N27-SUM($O160:AK160),AK160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AL160)+AL160>$N27,$N27-SUM($O160:AL160),AL160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AM160)+AM160>$N27,$N27-SUM($O160:AM160),AM160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AN160)+AN160>$N27,$N27-SUM($O160:AN160),AN160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AO160)+AO160>$N27,$N27-SUM($O160:AO160),AO160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AP160)+AP160>$N27,$N27-SUM($O160:AP160),AP160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AQ160)+AQ160>$N27,$N27-SUM($O160:AQ160),AQ160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AR160)+AR160>$N27,$N27-SUM($O160:AR160),AR160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AS160)+AS160>$N27,$N27-SUM($O160:AS160),AS160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AT160)+AT160>$N27,$N27-SUM($O160:AT160),AT160)","v":2.1593125E-5},{"$f":"IF(SUM($O160:AU160)+AU160>$N27,$N27-SUM($O160:AU160),AU160)","v":2.1593125E-5},5.6142124999999964E-4,8.6372499999999946E-5,{"$f":"IF(SUM($AW160:AX160)<0,0,IF(SUM($AX160:AX160)+AX160>$AW160,$AW160-SUM($AX160:AX160),AX160))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW160:AY160)<0,0,IF(SUM($AX160:AY160)+AY160>$AW160,$AW160-SUM($AX160:AY160),AY160))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW160:AZ160)<0,0,IF(SUM($AX160:AZ160)+AZ160>$AW160,$AW160-SUM($AX160:AZ160),AZ160))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW160:BA160)<0,0,IF(SUM($AX160:BA160)+BA160>$AW160,$AW160-SUM($AX160:BA160),BA160))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW160:BB160)<0,0,IF(SUM($AX160:BB160)+BB160>$AW160,$AW160-SUM($AX160:BB160),BB160))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW160:BC160)<0,0,IF(SUM($AX160:BC160)+BC160>$AW160,$AW160-SUM($AX160:BC160),BC160))","v":4.3186249999999939E-5},{"$f":"IF(SUM($AW160:BD160)<0,0,IF(SUM($AX160:BD160)+BD160>$AW160,$AW160-SUM($AX160:BD160),BD160))","v":0},{"$f":"IF(SUM($AW160:BE160)<0,0,IF(SUM($AX160:BE160)+BE160>$AW160,$AW160-SUM($AX160:BE160),BE160))","v":0},{"$f":"IF(SUM($AW160:BF160)<0,0,IF(SUM($AX160:BF160)+BF160>$AW160,$AW160-SUM($AX160:BF160),BF160))","v":0},{"$f":"IF(SUM($AW160:BG160)<0,0,IF(SUM($AX160:BG160)+BG160>$AW160,$AW160-SUM($AX160:BG160),BG160))","v":0},{"$f":"IF(SUM($AW160:BH160)<0,0,IF(SUM($AX160:BH160)+BH160>$AW160,$AW160-SUM($AX160:BH160),BH160))","v":0},{"$f":"IF(SUM($AW160:BI160)<0,0,IF(SUM($AX160:BI160)+BI160>$AW160,$AW160-SUM($AX160:BI160),BI160))","v":0},{"$f":"IF(SUM($AW160:BJ160)<0,0,IF(SUM($AX160:BJ160)+BJ160>$AW160,$AW160-SUM($AX160:BJ160),BJ160))","v":0},{"$f":"IF(SUM($AW160:BK160)<0,0,IF(SUM($AX160:BK160)+BK160>$AW160,$AW160-SUM($AX160:BK160),BK160))","v":0},{"$f":"IF(SUM($AW160:BL160)<0,0,IF(SUM($AX160:BL160)+BL160>$AW160,$AW160-SUM($AX160:BL160),BL160))","v":0},{"$f":"IF(SUM($AW160:BM160)<0,0,IF(SUM($AX160:BM160)+BM160>$AW160,$AW160-SUM($AX160:BM160),BM160))","v":0},{"$f":"IF(SUM($AW160:BN160)<0,0,IF(SUM($AX160:BN160)+BN160>$AW160,$AW160-SUM($AX160:BN160),BN160))","v":0},{"$f":"IF(SUM($AW160:BO160)<0,0,IF(SUM($AX160:BO160)+BO160>$AW160,$AW160-SUM($AX160:BO160),BO160))","v":0},{"$f":"IF(SUM($AW160:BP160)<0,0,IF(SUM($AX160:BP160)+BP160>$AW160,$AW160-SUM($AX160:BP160),BP160))","v":0},{"$f":"IF(SUM($AW160:BQ160)<0,0,IF(SUM($AX160:BQ160)+BQ160>$AW160,$AW160-SUM($AX160:BQ160),BQ160))","v":0},{"$f":"IF(SUM($AW160:BR160)<0,0,IF(SUM($AX160:BR160)+BR160>$AW160,$AW160-SUM($AX160:BR160),BR160))","v":0},{"$f":"IF(SUM($AW160:BS160)<0,0,IF(SUM($AX160:BS160)+BS160>$AW160,$AW160-SUM($AX160:BS160),BS160))","v":0},{"$f":"IF(SUM($AW160:BT160)<0,0,IF(SUM($AX160:BT160)+BT160>$AW160,$AW160-SUM($AX160:BT160),BT160))","v":0},{"$f":"IF(SUM($AW160:BU160)<0,0,IF(SUM($AX160:BU160)+BU160>$AW160,$AW160-SUM($AX160:BU160),BU160))","v":0},{"$f":"IF(SUM($AW160:BV160)<0,0,IF(SUM($AX160:BV160)+BV160>$AW160,$AW160-SUM($AX160:BV160),BV160))","v":0},{"$f":"IF(SUM($AW160:BW160)<0,0,IF(SUM($AX160:BW160)+BW160>$AW160,$AW160-SUM($AX160:BW160),BW160))","v":0},{"$f":"IF(SUM($AW160:BX160)<0,0,IF(SUM($AX160:BX160)+BX160>$AW160,$AW160-SUM($AX160:BX160),BX160))","v":0},{"$f":"IF(SUM($AW160:BY160)<0,0,IF(SUM($AX160:BY160)+BY160>$AW160,$AW160-SUM($AX160:BY160),BY160))","v":0},{"$f":"IF(SUM($AW160:BZ160)<0,0,IF(SUM($AX160:BZ160)+BZ160>$AW160,$AW160-SUM($AX160:BZ160),BZ160))","v":0},{"$f":"IF(SUM($AW160:CA160)<0,0,IF(SUM($AX160:CA160)+CA160>$AW160,$AW160-SUM($AX160:CA160),CA160))","v":0},{"$f":"IF(SUM($AW160:CB160)<0,0,IF(SUM($AX160:CB160)+CB160>$AW160,$AW160-SUM($AX160:CB160),CB160))","v":0},{"$f":"IF(SUM($AW160:CC160)<0,0,IF(SUM($AX160:CC160)+CC160>$AW160,$AW160-SUM($AX160:CC160),CC160))","v":0},{"$f":"IF(SUM($AW160:CD160)<0,0,IF(SUM($AX160:CD160)+CD160>$AW160,$AW160-SUM($AX160:CD160),CD160))","v":0},{"$f":"IF(SUM($AW160:CE160)<0,0,IF(SUM($AX160:CE160)+CE160>$AW160,$AW160-SUM($AX160:CE160),CE160))","v":0},{"$f":"IF(SUM($AW160:CF160)<0,0,IF(SUM($AX160:CF160)+CF160>$AW160,$AW160-SUM($AX160:CF160),CF160))","v":0},{"$f":"IF(SUM($AW160:CG160)<0,0,IF(SUM($AX160:CG160)+CG160>$AW160,$AW160-SUM($AX160:CG160),CG160))","v":0},{"$f":"IF(SUM($AW160:CH160)<0,0,IF(SUM($AX160:CH160)+CH160>$AW160,$AW160-SUM($AX160:CH160),CH160))","v":0},{"$f":"IF(SUM($AW160:CI160)<0,0,IF(SUM($AX160:CI160)+CI160>$AW160,$AW160-SUM($AX160:CI160),CI160))","v":0},{"$f":"IF(SUM($AW160:CJ160)<0,0,IF(SUM($AX160:CJ160)+CJ160>$AW160,$AW160-SUM($AX160:CJ160),CJ160))","v":0},{"$f":"IF(SUM($AW160:CK160)<0,0,IF(SUM($AX160:CK160)+CK160>$AW160,$AW160-SUM($AX160:CK160),CK160))","v":0},{"$f":"IF(SUM($AW160:CL160)<0,0,IF(SUM($AX160:CL160)+CL160>$AW160,$AW160-SUM($AX160:CL160),CL160))","v":0},{"$f":"IF(SUM($AW160:CM160)<0,0,IF(SUM($AX160:CM160)+CM160>$AW160,$AW160-SUM($AX160:CM160),CM160))","v":0},{"$f":"IF(SUM($AW160:CN160)<0,0,IF(SUM($AX160:CN160)+CN160>$AW160,$AW160-SUM($AX160:CN160),CN160))","v":0},{"$f":"IF(SUM($AW160:CO160)<0,0,IF(SUM($AX160:CO160)+CO160>$AW160,$AW160-SUM($AX160:CO160),CO160))","v":0},{"$f":"IF(SUM($AW160:CP160)<0,0,IF(SUM($AX160:CP160)+CP160>$AW160,$AW160-SUM($AX160:CP160),CP160))","v":0},{"$f":"IF(SUM($AW160:CQ160)<0,0,IF(SUM($AX160:CQ160)+CQ160>$AW160,$AW160-SUM($AX160:CQ160),CQ160))","v":0},{"$f":"IF(SUM($AW160:CR160)<0,0,IF(SUM($AX160:CR160)+CR160>$AW160,$AW160-SUM($AX160:CR160),CR160))","v":0},{"$f":"IF(SUM($AW160:CS160)<0,0,IF(SUM($AX160:CS160)+CS160>$AW160,$AW160-SUM($AX160:CS160),CS160))","v":0},{"$f":"IF(SUM($AW160:CT160)<0,0,IF(SUM($AX160:CT160)+CT160>$AW160,$AW160-SUM($AX160:CT160),CT160))","v":0},{"$f":"IF(SUM($AW160:CU160)<0,0,IF(SUM($AX160:CU160)+CU160>$AW160,$AW160-SUM($AX160:CU160),CU160))","v":0},{"$f":"IF(SUM($AW160:CV160)<0,0,IF(SUM($AX160:CV160)+CV160>$AW160,$AW160-SUM($AX160:CV160),CV160))","v":0},{"$f":"IF(SUM($AW160:CW160)<0,0,IF(SUM($AX160:CW160)+CW160>$AW160,$AW160-SUM($AX160:CW160),CW160))","v":0},{"$f":"IF(SUM($AW160:CX160)<0,0,IF(SUM($AX160:CX160)+CX160>$AW160,$AW160-SUM($AX160:CX160),CX160))","v":0},{"$f":"IF(SUM($AW160:CY160)<0,0,IF(SUM($AX160:CY160)+CY160>$AW160,$AW160-SUM($AX160:CY160),CY160))","v":0},{"$f":"IF(SUM($AW160:CZ160)<0,0,IF(SUM($AX160:CZ160)+CZ160>$AW160,$AW160-SUM($AX160:CZ160),CZ160))","v":0},{"$f":"IF(SUM($AW160:DA160)<0,0,IF(SUM($AX160:DA160)+DA160>$AW160,$AW160-SUM($AX160:DA160),DA160))","v":0},{"$f":"IF(SUM($AW160:DB160)<0,0,IF(SUM($AX160:DB160)+DB160>$AW160,$AW160-SUM($AX160:DB160),DB160))","v":0},{"$f":"IF(SUM($AW160:DC160)<0,0,IF(SUM($AX160:DC160)+DC160>$AW160,$AW160-SUM($AX160:DC160),DC160))","v":0},{"$f":"IF(SUM($AW160:DD160)<0,0,IF(SUM($AX160:DD160)+DD160>$AW160,$AW160-SUM($AX160:DD160),DD160))","v":0},{"$f":"IF(SUM($AW160:DE160)<0,0,IF(SUM($AX160:DE160)+DE160>$AW160,$AW160-SUM($AX160:DE160),DE160))","v":0},{"$f":"IF(SUM($AW160:DF160)<0,0,IF(SUM($AX160:DF160)+DF160>$AW160,$AW160-SUM($AX160:DF160),DF160))","v":0},{"$f":"IF(SUM($AW160:DG160)<0,0,IF(SUM($AX160:DG160)+DG160>$AW160,$AW160-SUM($AX160:DG160),DG160))","v":0},{"$f":"IF(SUM($AW160:DH160)<0,0,IF(SUM($AX160:DH160)+DH160>$AW160,$AW160-SUM($AX160:DH160),DH160))","v":0},{"$f":"IF(SUM($AW160:DI160)<0,0,IF(SUM($AX160:DI160)+DI160>$AW160,$AW160-SUM($AX160:DI160),DI160))","v":0},{"$f":"IF(SUM($AW160:DJ160)<0,0,IF(SUM($AX160:DJ160)+DJ160>$AW160,$AW160-SUM($AX160:DJ160),DJ160))","v":0},{"$f":"IF(SUM($AW160:DK160)<0,0,IF(SUM($AX160:DK160)+DK160>$AW160,$AW160-SUM($AX160:DK160),DK160))","v":0},{"$f":"IF(SUM($AW160:DL160)<0,0,IF(SUM($AX160:DL160)+DL160>$AW160,$AW160-SUM($AX160:DL160),DL160))","v":0},{"$f":"IF(SUM($AW160:DM160)<0,0,IF(SUM($AX160:DM160)+DM160>$AW160,$AW160-SUM($AX160:DM160),DM160))","v":0},{"$f":"IF(SUM($AW160:DN160)<0,0,IF(SUM($AX160:DN160)+DN160>$AW160,$AW160-SUM($AX160:DN160),DN160))","v":0},{"$f":"IF(SUM($AW160:DO160)<0,0,IF(SUM($AX160:DO160)+DO160>$AW160,$AW160-SUM($AX160:DO160),DO160))","v":0},{"$f":"IF(SUM($AW160:DP160)<0,0,IF(SUM($AX160:DP160)+DP160>$AW160,$AW160-SUM($AX160:DP160),DP160))","v":0},{"$f":"IF(SUM($AW160:DQ160)<0,0,IF(SUM($AX160:DQ160)+DQ160>$AW160,$AW160-SUM($AX160:DQ160),DQ160))","v":0},{"$f":"IF(SUM($AW160:DR160)<0,0,IF(SUM($AX160:DR160)+DR160>$AW160,$AW160-SUM($AX160:DR160),DR160))","v":0},{"$f":"IF(SUM($AW160:DS160)<0,0,IF(SUM($AX160:DS160)+DS160>$AW160,$AW160-SUM($AX160:DS160),DS160))","v":0},{"$f":"IF(SUM($AW160:DT160)<0,0,IF(SUM($AX160:DT160)+DT160>$AW160,$AW160-SUM($AX160:DT160),DT160))","v":0},{"$f":"IF(SUM($AW160:DU160)<0,0,IF(SUM($AX160:DU160)+DU160>$AW160,$AW160-SUM($AX160:DU160),DU160))","v":0},{"$f":"IF(SUM($AW160:DV160)<0,0,IF(SUM($AX160:DV160)+DV160>$AW160,$AW160-SUM($AX160:DV160),DV160))","v":0},{"$f":"IF(SUM($AW160:DW160)<0,0,IF(SUM($AX160:DW160)+DW160>$AW160,$AW160-SUM($AX160:DW160),DW160))","v":0},{"$f":"IF(SUM($AW160:DX160)<0,0,IF(SUM($AX160:DX160)+DX160>$AW160,$AW160-SUM($AX160:DX160),DX160))","v":0},{"$f":"IF(SUM($AW160:DY160)<0,0,IF(SUM($AX160:DY160)+DY160>$AW160,$AW160-SUM($AX160:DY160),DY160))","v":0},{"$f":"IF(SUM($AW160:DZ160)<0,0,IF(SUM($AX160:DZ160)+DZ160>$AW160,$AW160-SUM($AX160:DZ160),DZ160))","v":0},{"$f":"IF(SUM($AW160:EA160)<0,0,IF(SUM($AX160:EA160)+EA160>$AW160,$AW160-SUM($AX160:EA160),EA160))","v":0},{"$f":"IF(SUM($AW160:EB160)<0,0,IF(SUM($AX160:EB160)+EB160>$AW160,$AW160-SUM($AX160:EB160),EB160))","v":0},{"$f":"IF(SUM($AW160:EC160)<0,0,IF(SUM($AX160:EC160)+EC160>$AW160,$AW160-SUM($AX160:EC160),EC160))","v":0},{"$f":"IF(SUM($AW160:ED160)<0,0,IF(SUM($AX160:ED160)+ED160>$AW160,$AW160-SUM($AX160:ED160),ED160))","v":0},{"$f":"IF(SUM($AW160:EE160)<0,0,IF(SUM($AX160:EE160)+EE160>$AW160,$AW160-SUM($AX160:EE160),EE160))","v":0},{"$f":"IF(SUM($AW160:EF160)<0,0,IF(SUM($AX160:EF160)+EF160>$AW160,$AW160-SUM($AX160:EF160),EF160))","v":0},{"$f":"IF(SUM($AW160:EG160)<0,0,IF(SUM($AX160:EG160)+EG160>$AW160,$AW160-SUM($AX160:EG160),EG160))","v":0},{"$f":"IF(SUM($AW160:EH160)<0,0,IF(SUM($AX160:EH160)+EH160>$AW160,$AW160-SUM($AX160:EH160),EH160))","v":0},{"$f":"IF(SUM($AW160:EI160)<0,0,IF(SUM($AX160:EI160)+EI160>$AW160,$AW160-SUM($AX160:EI160),EI160))","v":0},{"$f":"IF(SUM($AW160:EJ160)<0,0,IF(SUM($AX160:EJ160)+EJ160>$AW160,$AW160-SUM($AX160:EJ160),EJ160))","v":0},{"$f":"IF(SUM($AW160:EK160)<0,0,IF(SUM($AX160:EK160)+EK160>$AW160,$AW160-SUM($AX160:EK160),EK160))","v":0},{"$f":"IF(SUM($AW160:EL160)<0,0,IF(SUM($AX160:EL160)+EL160>$AW160,$AW160-SUM($AX160:EL160),EL160))","v":0},{"$f":"IF(SUM($AW160:EM160)<0,0,IF(SUM($AX160:EM160)+EM160>$AW160,$AW160-SUM($AX160:EM160),EM160))","v":0},{"$f":"IF(SUM($AW160:EN160)<0,0,IF(SUM($AX160:EN160)+EN160>$AW160,$AW160-SUM($AX160:EN160),EN160))","v":0},{"$f":"IF(SUM($AW160:EO160)<0,0,IF(SUM($AX160:EO160)+EO160>$AW160,$AW160-SUM($AX160:EO160),EO160))","v":0},{"$f":"IF(SUM($AW160:EP160)<0,0,IF(SUM($AX160:EP160)+EP160>$AW160,$AW160-SUM($AX160:EP160),EP160))","v":0},{"$f":"IF(SUM($AW160:EQ160)<0,0,IF(SUM($AX160:EQ160)+EQ160>$AW160,$AW160-SUM($AX160:EQ160),EQ160))","v":0},{"$f":"IF(SUM($AW160:ER160)<0,0,IF(SUM($AX160:ER160)+ER160>$AW160,$AW160-SUM($AX160:ER160),ER160))","v":0},{"$f":"IF(SUM($AW160:ES160)<0,0,IF(SUM($AX160:ES160)+ES160>$AW160,$AW160-SUM($AX160:ES160),ES160))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,0,{"$f":"IF(SUM($O161:O161)+O161>$N28,$N28-SUM($O161:O161),O161)","v":0},{"$f":"IF(SUM($O161:P161)+P161>$N28,$N28-SUM($O161:P161),P161)","v":0},{"$f":"IF(SUM($O161:Q161)+Q161>$N28,$N28-SUM($O161:Q161),Q161)","v":0},{"$f":"IF(SUM($O161:R161)+R161>$N28,$N28-SUM($O161:R161),R161)","v":0},{"$f":"IF(SUM($O161:S161)+S161>$N28,$N28-SUM($O161:S161),S161)","v":0},{"$f":"IF(SUM($O161:T161)+T161>$N28,$N28-SUM($O161:T161),T161)","v":0},{"$f":"IF(SUM($O161:U161)+U161>$N28,$N28-SUM($O161:U161),U161)","v":0},{"$f":"IF(SUM($O161:V161)+V161>$N28,$N28-SUM($O161:V161),V161)","v":0},{"$f":"IF(SUM($O161:W161)+W161>$N28,$N28-SUM($O161:W161),W161)","v":0},{"$f":"IF(SUM($O161:X161)+X161>$N28,$N28-SUM($O161:X161),X161)","v":0},{"$f":"IF(SUM($O161:Y161)+Y161>$N28,$N28-SUM($O161:Y161),Y161)","v":0},{"$f":"IF(SUM($O161:Z161)+Z161>$N28,$N28-SUM($O161:Z161),Z161)","v":0},{"$f":"IF(SUM($O161:AA161)+AA161>$N28,$N28-SUM($O161:AA161),AA161)","v":0},{"$f":"IF(SUM($O161:AB161)+AB161>$N28,$N28-SUM($O161:AB161),AB161)","v":0},{"$f":"IF(SUM($O161:AC161)+AC161>$N28,$N28-SUM($O161:AC161),AC161)","v":0},{"$f":"IF(SUM($O161:AD161)+AD161>$N28,$N28-SUM($O161:AD161),AD161)","v":0},{"$f":"IF(SUM($O161:AE161)+AE161>$N28,$N28-SUM($O161:AE161),AE161)","v":0},{"$f":"IF(SUM($O161:AF161)+AF161>$N28,$N28-SUM($O161:AF161),AF161)","v":0},{"$f":"IF(SUM($O161:AG161)+AG161>$N28,$N28-SUM($O161:AG161),AG161)","v":0},{"$f":"IF(SUM($O161:AH161)+AH161>$N28,$N28-SUM($O161:AH161),AH161)","v":0},{"$f":"IF(SUM($O161:AI161)+AI161>$N28,$N28-SUM($O161:AI161),AI161)","v":0},{"$f":"IF(SUM($O161:AJ161)+AJ161>$N28,$N28-SUM($O161:AJ161),AJ161)","v":0},{"$f":"IF(SUM($O161:AK161)+AK161>$N28,$N28-SUM($O161:AK161),AK161)","v":0},{"$f":"IF(SUM($O161:AL161)+AL161>$N28,$N28-SUM($O161:AL161),AL161)","v":0},{"$f":"IF(SUM($O161:AM161)+AM161>$N28,$N28-SUM($O161:AM161),AM161)","v":0},{"$f":"IF(SUM($O161:AN161)+AN161>$N28,$N28-SUM($O161:AN161),AN161)","v":0},{"$f":"IF(SUM($O161:AO161)+AO161>$N28,$N28-SUM($O161:AO161),AO161)","v":0},{"$f":"IF(SUM($O161:AP161)+AP161>$N28,$N28-SUM($O161:AP161),AP161)","v":0},{"$f":"IF(SUM($O161:AQ161)+AQ161>$N28,$N28-SUM($O161:AQ161),AQ161)","v":0},{"$f":"IF(SUM($O161:AR161)+AR161>$N28,$N28-SUM($O161:AR161),AR161)","v":0},{"$f":"IF(SUM($O161:AS161)+AS161>$N28,$N28-SUM($O161:AS161),AS161)","v":0},{"$f":"IF(SUM($O161:AT161)+AT161>$N28,$N28-SUM($O161:AT161),AT161)","v":0},{"$f":"IF(SUM($O161:AU161)+AU161>$N28,$N28-SUM($O161:AU161),AU161)","v":0},0,0,{"$f":"IF(SUM($AW161:AX161)<0,0,IF(SUM($AX161:AX161)+AX161>$AW161,$AW161-SUM($AX161:AX161),AX161))","v":0},{"$f":"IF(SUM($AW161:AY161)<0,0,IF(SUM($AX161:AY161)+AY161>$AW161,$AW161-SUM($AX161:AY161),AY161))","v":0},{"$f":"IF(SUM($AW161:AZ161)<0,0,IF(SUM($AX161:AZ161)+AZ161>$AW161,$AW161-SUM($AX161:AZ161),AZ161))","v":0},{"$f":"IF(SUM($AW161:BA161)<0,0,IF(SUM($AX161:BA161)+BA161>$AW161,$AW161-SUM($AX161:BA161),BA161))","v":0},{"$f":"IF(SUM($AW161:BB161)<0,0,IF(SUM($AX161:BB161)+BB161>$AW161,$AW161-SUM($AX161:BB161),BB161))","v":0},{"$f":"IF(SUM($AW161:BC161)<0,0,IF(SUM($AX161:BC161)+BC161>$AW161,$AW161-SUM($AX161:BC161),BC161))","v":0},{"$f":"IF(SUM($AW161:BD161)<0,0,IF(SUM($AX161:BD161)+BD161>$AW161,$AW161-SUM($AX161:BD161),BD161))","v":0},{"$f":"IF(SUM($AW161:BE161)<0,0,IF(SUM($AX161:BE161)+BE161>$AW161,$AW161-SUM($AX161:BE161),BE161))","v":0},{"$f":"IF(SUM($AW161:BF161)<0,0,IF(SUM($AX161:BF161)+BF161>$AW161,$AW161-SUM($AX161:BF161),BF161))","v":0},{"$f":"IF(SUM($AW161:BG161)<0,0,IF(SUM($AX161:BG161)+BG161>$AW161,$AW161-SUM($AX161:BG161),BG161))","v":0},{"$f":"IF(SUM($AW161:BH161)<0,0,IF(SUM($AX161:BH161)+BH161>$AW161,$AW161-SUM($AX161:BH161),BH161))","v":0},{"$f":"IF(SUM($AW161:BI161)<0,0,IF(SUM($AX161:BI161)+BI161>$AW161,$AW161-SUM($AX161:BI161),BI161))","v":0},{"$f":"IF(SUM($AW161:BJ161)<0,0,IF(SUM($AX161:BJ161)+BJ161>$AW161,$AW161-SUM($AX161:BJ161),BJ161))","v":0},{"$f":"IF(SUM($AW161:BK161)<0,0,IF(SUM($AX161:BK161)+BK161>$AW161,$AW161-SUM($AX161:BK161),BK161))","v":0},{"$f":"IF(SUM($AW161:BL161)<0,0,IF(SUM($AX161:BL161)+BL161>$AW161,$AW161-SUM($AX161:BL161),BL161))","v":0},{"$f":"IF(SUM($AW161:BM161)<0,0,IF(SUM($AX161:BM161)+BM161>$AW161,$AW161-SUM($AX161:BM161),BM161))","v":0},{"$f":"IF(SUM($AW161:BN161)<0,0,IF(SUM($AX161:BN161)+BN161>$AW161,$AW161-SUM($AX161:BN161),BN161))","v":0},{"$f":"IF(SUM($AW161:BO161)<0,0,IF(SUM($AX161:BO161)+BO161>$AW161,$AW161-SUM($AX161:BO161),BO161))","v":0},{"$f":"IF(SUM($AW161:BP161)<0,0,IF(SUM($AX161:BP161)+BP161>$AW161,$AW161-SUM($AX161:BP161),BP161))","v":0},{"$f":"IF(SUM($AW161:BQ161)<0,0,IF(SUM($AX161:BQ161)+BQ161>$AW161,$AW161-SUM($AX161:BQ161),BQ161))","v":0},{"$f":"IF(SUM($AW161:BR161)<0,0,IF(SUM($AX161:BR161)+BR161>$AW161,$AW161-SUM($AX161:BR161),BR161))","v":0},{"$f":"IF(SUM($AW161:BS161)<0,0,IF(SUM($AX161:BS161)+BS161>$AW161,$AW161-SUM($AX161:BS161),BS161))","v":0},{"$f":"IF(SUM($AW161:BT161)<0,0,IF(SUM($AX161:BT161)+BT161>$AW161,$AW161-SUM($AX161:BT161),BT161))","v":0},{"$f":"IF(SUM($AW161:BU161)<0,0,IF(SUM($AX161:BU161)+BU161>$AW161,$AW161-SUM($AX161:BU161),BU161))","v":0},{"$f":"IF(SUM($AW161:BV161)<0,0,IF(SUM($AX161:BV161)+BV161>$AW161,$AW161-SUM($AX161:BV161),BV161))","v":0},{"$f":"IF(SUM($AW161:BW161)<0,0,IF(SUM($AX161:BW161)+BW161>$AW161,$AW161-SUM($AX161:BW161),BW161))","v":0},{"$f":"IF(SUM($AW161:BX161)<0,0,IF(SUM($AX161:BX161)+BX161>$AW161,$AW161-SUM($AX161:BX161),BX161))","v":0},{"$f":"IF(SUM($AW161:BY161)<0,0,IF(SUM($AX161:BY161)+BY161>$AW161,$AW161-SUM($AX161:BY161),BY161))","v":0},{"$f":"IF(SUM($AW161:BZ161)<0,0,IF(SUM($AX161:BZ161)+BZ161>$AW161,$AW161-SUM($AX161:BZ161),BZ161))","v":0},{"$f":"IF(SUM($AW161:CA161)<0,0,IF(SUM($AX161:CA161)+CA161>$AW161,$AW161-SUM($AX161:CA161),CA161))","v":0},{"$f":"IF(SUM($AW161:CB161)<0,0,IF(SUM($AX161:CB161)+CB161>$AW161,$AW161-SUM($AX161:CB161),CB161))","v":0},{"$f":"IF(SUM($AW161:CC161)<0,0,IF(SUM($AX161:CC161)+CC161>$AW161,$AW161-SUM($AX161:CC161),CC161))","v":0},{"$f":"IF(SUM($AW161:CD161)<0,0,IF(SUM($AX161:CD161)+CD161>$AW161,$AW161-SUM($AX161:CD161),CD161))","v":0},{"$f":"IF(SUM($AW161:CE161)<0,0,IF(SUM($AX161:CE161)+CE161>$AW161,$AW161-SUM($AX161:CE161),CE161))","v":0},{"$f":"IF(SUM($AW161:CF161)<0,0,IF(SUM($AX161:CF161)+CF161>$AW161,$AW161-SUM($AX161:CF161),CF161))","v":0},{"$f":"IF(SUM($AW161:CG161)<0,0,IF(SUM($AX161:CG161)+CG161>$AW161,$AW161-SUM($AX161:CG161),CG161))","v":0},{"$f":"IF(SUM($AW161:CH161)<0,0,IF(SUM($AX161:CH161)+CH161>$AW161,$AW161-SUM($AX161:CH161),CH161))","v":0},{"$f":"IF(SUM($AW161:CI161)<0,0,IF(SUM($AX161:CI161)+CI161>$AW161,$AW161-SUM($AX161:CI161),CI161))","v":0},{"$f":"IF(SUM($AW161:CJ161)<0,0,IF(SUM($AX161:CJ161)+CJ161>$AW161,$AW161-SUM($AX161:CJ161),CJ161))","v":0},{"$f":"IF(SUM($AW161:CK161)<0,0,IF(SUM($AX161:CK161)+CK161>$AW161,$AW161-SUM($AX161:CK161),CK161))","v":0},{"$f":"IF(SUM($AW161:CL161)<0,0,IF(SUM($AX161:CL161)+CL161>$AW161,$AW161-SUM($AX161:CL161),CL161))","v":0},{"$f":"IF(SUM($AW161:CM161)<0,0,IF(SUM($AX161:CM161)+CM161>$AW161,$AW161-SUM($AX161:CM161),CM161))","v":0},{"$f":"IF(SUM($AW161:CN161)<0,0,IF(SUM($AX161:CN161)+CN161>$AW161,$AW161-SUM($AX161:CN161),CN161))","v":0},{"$f":"IF(SUM($AW161:CO161)<0,0,IF(SUM($AX161:CO161)+CO161>$AW161,$AW161-SUM($AX161:CO161),CO161))","v":0},{"$f":"IF(SUM($AW161:CP161)<0,0,IF(SUM($AX161:CP161)+CP161>$AW161,$AW161-SUM($AX161:CP161),CP161))","v":0},{"$f":"IF(SUM($AW161:CQ161)<0,0,IF(SUM($AX161:CQ161)+CQ161>$AW161,$AW161-SUM($AX161:CQ161),CQ161))","v":0},{"$f":"IF(SUM($AW161:CR161)<0,0,IF(SUM($AX161:CR161)+CR161>$AW161,$AW161-SUM($AX161:CR161),CR161))","v":0},{"$f":"IF(SUM($AW161:CS161)<0,0,IF(SUM($AX161:CS161)+CS161>$AW161,$AW161-SUM($AX161:CS161),CS161))","v":0},{"$f":"IF(SUM($AW161:CT161)<0,0,IF(SUM($AX161:CT161)+CT161>$AW161,$AW161-SUM($AX161:CT161),CT161))","v":0},{"$f":"IF(SUM($AW161:CU161)<0,0,IF(SUM($AX161:CU161)+CU161>$AW161,$AW161-SUM($AX161:CU161),CU161))","v":0},{"$f":"IF(SUM($AW161:CV161)<0,0,IF(SUM($AX161:CV161)+CV161>$AW161,$AW161-SUM($AX161:CV161),CV161))","v":0},{"$f":"IF(SUM($AW161:CW161)<0,0,IF(SUM($AX161:CW161)+CW161>$AW161,$AW161-SUM($AX161:CW161),CW161))","v":0},{"$f":"IF(SUM($AW161:CX161)<0,0,IF(SUM($AX161:CX161)+CX161>$AW161,$AW161-SUM($AX161:CX161),CX161))","v":0},{"$f":"IF(SUM($AW161:CY161)<0,0,IF(SUM($AX161:CY161)+CY161>$AW161,$AW161-SUM($AX161:CY161),CY161))","v":0},{"$f":"IF(SUM($AW161:CZ161)<0,0,IF(SUM($AX161:CZ161)+CZ161>$AW161,$AW161-SUM($AX161:CZ161),CZ161))","v":0},{"$f":"IF(SUM($AW161:DA161)<0,0,IF(SUM($AX161:DA161)+DA161>$AW161,$AW161-SUM($AX161:DA161),DA161))","v":0},{"$f":"IF(SUM($AW161:DB161)<0,0,IF(SUM($AX161:DB161)+DB161>$AW161,$AW161-SUM($AX161:DB161),DB161))","v":0},{"$f":"IF(SUM($AW161:DC161)<0,0,IF(SUM($AX161:DC161)+DC161>$AW161,$AW161-SUM($AX161:DC161),DC161))","v":0},{"$f":"IF(SUM($AW161:DD161)<0,0,IF(SUM($AX161:DD161)+DD161>$AW161,$AW161-SUM($AX161:DD161),DD161))","v":0},{"$f":"IF(SUM($AW161:DE161)<0,0,IF(SUM($AX161:DE161)+DE161>$AW161,$AW161-SUM($AX161:DE161),DE161))","v":0},{"$f":"IF(SUM($AW161:DF161)<0,0,IF(SUM($AX161:DF161)+DF161>$AW161,$AW161-SUM($AX161:DF161),DF161))","v":0},{"$f":"IF(SUM($AW161:DG161)<0,0,IF(SUM($AX161:DG161)+DG161>$AW161,$AW161-SUM($AX161:DG161),DG161))","v":0},{"$f":"IF(SUM($AW161:DH161)<0,0,IF(SUM($AX161:DH161)+DH161>$AW161,$AW161-SUM($AX161:DH161),DH161))","v":0},{"$f":"IF(SUM($AW161:DI161)<0,0,IF(SUM($AX161:DI161)+DI161>$AW161,$AW161-SUM($AX161:DI161),DI161))","v":0},{"$f":"IF(SUM($AW161:DJ161)<0,0,IF(SUM($AX161:DJ161)+DJ161>$AW161,$AW161-SUM($AX161:DJ161),DJ161))","v":0},{"$f":"IF(SUM($AW161:DK161)<0,0,IF(SUM($AX161:DK161)+DK161>$AW161,$AW161-SUM($AX161:DK161),DK161))","v":0},{"$f":"IF(SUM($AW161:DL161)<0,0,IF(SUM($AX161:DL161)+DL161>$AW161,$AW161-SUM($AX161:DL161),DL161))","v":0},{"$f":"IF(SUM($AW161:DM161)<0,0,IF(SUM($AX161:DM161)+DM161>$AW161,$AW161-SUM($AX161:DM161),DM161))","v":0},{"$f":"IF(SUM($AW161:DN161)<0,0,IF(SUM($AX161:DN161)+DN161>$AW161,$AW161-SUM($AX161:DN161),DN161))","v":0},{"$f":"IF(SUM($AW161:DO161)<0,0,IF(SUM($AX161:DO161)+DO161>$AW161,$AW161-SUM($AX161:DO161),DO161))","v":0},{"$f":"IF(SUM($AW161:DP161)<0,0,IF(SUM($AX161:DP161)+DP161>$AW161,$AW161-SUM($AX161:DP161),DP161))","v":0},{"$f":"IF(SUM($AW161:DQ161)<0,0,IF(SUM($AX161:DQ161)+DQ161>$AW161,$AW161-SUM($AX161:DQ161),DQ161))","v":0},{"$f":"IF(SUM($AW161:DR161)<0,0,IF(SUM($AX161:DR161)+DR161>$AW161,$AW161-SUM($AX161:DR161),DR161))","v":0},{"$f":"IF(SUM($AW161:DS161)<0,0,IF(SUM($AX161:DS161)+DS161>$AW161,$AW161-SUM($AX161:DS161),DS161))","v":0},{"$f":"IF(SUM($AW161:DT161)<0,0,IF(SUM($AX161:DT161)+DT161>$AW161,$AW161-SUM($AX161:DT161),DT161))","v":0},{"$f":"IF(SUM($AW161:DU161)<0,0,IF(SUM($AX161:DU161)+DU161>$AW161,$AW161-SUM($AX161:DU161),DU161))","v":0},{"$f":"IF(SUM($AW161:DV161)<0,0,IF(SUM($AX161:DV161)+DV161>$AW161,$AW161-SUM($AX161:DV161),DV161))","v":0},{"$f":"IF(SUM($AW161:DW161)<0,0,IF(SUM($AX161:DW161)+DW161>$AW161,$AW161-SUM($AX161:DW161),DW161))","v":0},{"$f":"IF(SUM($AW161:DX161)<0,0,IF(SUM($AX161:DX161)+DX161>$AW161,$AW161-SUM($AX161:DX161),DX161))","v":0},{"$f":"IF(SUM($AW161:DY161)<0,0,IF(SUM($AX161:DY161)+DY161>$AW161,$AW161-SUM($AX161:DY161),DY161))","v":0},{"$f":"IF(SUM($AW161:DZ161)<0,0,IF(SUM($AX161:DZ161)+DZ161>$AW161,$AW161-SUM($AX161:DZ161),DZ161))","v":0},{"$f":"IF(SUM($AW161:EA161)<0,0,IF(SUM($AX161:EA161)+EA161>$AW161,$AW161-SUM($AX161:EA161),EA161))","v":0},{"$f":"IF(SUM($AW161:EB161)<0,0,IF(SUM($AX161:EB161)+EB161>$AW161,$AW161-SUM($AX161:EB161),EB161))","v":0},{"$f":"IF(SUM($AW161:EC161)<0,0,IF(SUM($AX161:EC161)+EC161>$AW161,$AW161-SUM($AX161:EC161),EC161))","v":0},{"$f":"IF(SUM($AW161:ED161)<0,0,IF(SUM($AX161:ED161)+ED161>$AW161,$AW161-SUM($AX161:ED161),ED161))","v":0},{"$f":"IF(SUM($AW161:EE161)<0,0,IF(SUM($AX161:EE161)+EE161>$AW161,$AW161-SUM($AX161:EE161),EE161))","v":0},{"$f":"IF(SUM($AW161:EF161)<0,0,IF(SUM($AX161:EF161)+EF161>$AW161,$AW161-SUM($AX161:EF161),EF161))","v":0},{"$f":"IF(SUM($AW161:EG161)<0,0,IF(SUM($AX161:EG161)+EG161>$AW161,$AW161-SUM($AX161:EG161),EG161))","v":0},{"$f":"IF(SUM($AW161:EH161)<0,0,IF(SUM($AX161:EH161)+EH161>$AW161,$AW161-SUM($AX161:EH161),EH161))","v":0},{"$f":"IF(SUM($AW161:EI161)<0,0,IF(SUM($AX161:EI161)+EI161>$AW161,$AW161-SUM($AX161:EI161),EI161))","v":0},{"$f":"IF(SUM($AW161:EJ161)<0,0,IF(SUM($AX161:EJ161)+EJ161>$AW161,$AW161-SUM($AX161:EJ161),EJ161))","v":0},{"$f":"IF(SUM($AW161:EK161)<0,0,IF(SUM($AX161:EK161)+EK161>$AW161,$AW161-SUM($AX161:EK161),EK161))","v":0},{"$f":"IF(SUM($AW161:EL161)<0,0,IF(SUM($AX161:EL161)+EL161>$AW161,$AW161-SUM($AX161:EL161),EL161))","v":0},{"$f":"IF(SUM($AW161:EM161)<0,0,IF(SUM($AX161:EM161)+EM161>$AW161,$AW161-SUM($AX161:EM161),EM161))","v":0},{"$f":"IF(SUM($AW161:EN161)<0,0,IF(SUM($AX161:EN161)+EN161>$AW161,$AW161-SUM($AX161:EN161),EN161))","v":0},{"$f":"IF(SUM($AW161:EO161)<0,0,IF(SUM($AX161:EO161)+EO161>$AW161,$AW161-SUM($AX161:EO161),EO161))","v":0},{"$f":"IF(SUM($AW161:EP161)<0,0,IF(SUM($AX161:EP161)+EP161>$AW161,$AW161-SUM($AX161:EP161),EP161))","v":0},{"$f":"IF(SUM($AW161:EQ161)<0,0,IF(SUM($AX161:EQ161)+EQ161>$AW161,$AW161-SUM($AX161:EQ161),EQ161))","v":0},{"$f":"IF(SUM($AW161:ER161)<0,0,IF(SUM($AX161:ER161)+ER161>$AW161,$AW161-SUM($AX161:ER161),ER161))","v":0},{"$f":"IF(SUM($AW161:ES161)<0,0,IF(SUM($AX161:ES161)+ES161>$AW161,$AW161-SUM($AX161:ES161),ES161))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,5.3352250000000002E-6,{"$f":"IF(SUM($O162:O162)+O162>$N29,$N29-SUM($O162:O162),O162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:P162)+P162>$N29,$N29-SUM($O162:P162),P162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:Q162)+Q162>$N29,$N29-SUM($O162:Q162),Q162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:R162)+R162>$N29,$N29-SUM($O162:R162),R162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:S162)+S162>$N29,$N29-SUM($O162:S162),S162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:T162)+T162>$N29,$N29-SUM($O162:T162),T162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:U162)+U162>$N29,$N29-SUM($O162:U162),U162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:V162)+V162>$N29,$N29-SUM($O162:V162),V162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:W162)+W162>$N29,$N29-SUM($O162:W162),W162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:X162)+X162>$N29,$N29-SUM($O162:X162),X162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:Y162)+Y162>$N29,$N29-SUM($O162:Y162),Y162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:Z162)+Z162>$N29,$N29-SUM($O162:Z162),Z162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AA162)+AA162>$N29,$N29-SUM($O162:AA162),AA162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AB162)+AB162>$N29,$N29-SUM($O162:AB162),AB162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AC162)+AC162>$N29,$N29-SUM($O162:AC162),AC162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AD162)+AD162>$N29,$N29-SUM($O162:AD162),AD162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AE162)+AE162>$N29,$N29-SUM($O162:AE162),AE162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AF162)+AF162>$N29,$N29-SUM($O162:AF162),AF162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AG162)+AG162>$N29,$N29-SUM($O162:AG162),AG162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AH162)+AH162>$N29,$N29-SUM($O162:AH162),AH162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AI162)+AI162>$N29,$N29-SUM($O162:AI162),AI162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AJ162)+AJ162>$N29,$N29-SUM($O162:AJ162),AJ162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AK162)+AK162>$N29,$N29-SUM($O162:AK162),AK162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AL162)+AL162>$N29,$N29-SUM($O162:AL162),AL162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AM162)+AM162>$N29,$N29-SUM($O162:AM162),AM162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AN162)+AN162>$N29,$N29-SUM($O162:AN162),AN162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AO162)+AO162>$N29,$N29-SUM($O162:AO162),AO162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AP162)+AP162>$N29,$N29-SUM($O162:AP162),AP162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AQ162)+AQ162>$N29,$N29-SUM($O162:AQ162),AQ162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AR162)+AR162>$N29,$N29-SUM($O162:AR162),AR162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AS162)+AS162>$N29,$N29-SUM($O162:AS162),AS162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AT162)+AT162>$N29,$N29-SUM($O162:AT162),AT162)","v":5.3352250000000002E-6},{"$f":"IF(SUM($O162:AU162)+AU162>$N29,$N29-SUM($O162:AU162),AU162)","v":5.3352250000000002E-6},8.8564735000000005E-4,2.1340900000000001E-5,{"$f":"IF(SUM($AW162:AX162)<0,0,IF(SUM($AX162:AX162)+AX162>$AW162,$AW162-SUM($AX162:AX162),AX162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:AY162)<0,0,IF(SUM($AX162:AY162)+AY162>$AW162,$AW162-SUM($AX162:AY162),AY162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:AZ162)<0,0,IF(SUM($AX162:AZ162)+AZ162>$AW162,$AW162-SUM($AX162:AZ162),AZ162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BA162)<0,0,IF(SUM($AX162:BA162)+BA162>$AW162,$AW162-SUM($AX162:BA162),BA162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BB162)<0,0,IF(SUM($AX162:BB162)+BB162>$AW162,$AW162-SUM($AX162:BB162),BB162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BC162)<0,0,IF(SUM($AX162:BC162)+BC162>$AW162,$AW162-SUM($AX162:BC162),BC162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BD162)<0,0,IF(SUM($AX162:BD162)+BD162>$AW162,$AW162-SUM($AX162:BD162),BD162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BE162)<0,0,IF(SUM($AX162:BE162)+BE162>$AW162,$AW162-SUM($AX162:BE162),BE162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BF162)<0,0,IF(SUM($AX162:BF162)+BF162>$AW162,$AW162-SUM($AX162:BF162),BF162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BG162)<0,0,IF(SUM($AX162:BG162)+BG162>$AW162,$AW162-SUM($AX162:BG162),BG162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BH162)<0,0,IF(SUM($AX162:BH162)+BH162>$AW162,$AW162-SUM($AX162:BH162),BH162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BI162)<0,0,IF(SUM($AX162:BI162)+BI162>$AW162,$AW162-SUM($AX162:BI162),BI162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BJ162)<0,0,IF(SUM($AX162:BJ162)+BJ162>$AW162,$AW162-SUM($AX162:BJ162),BJ162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BK162)<0,0,IF(SUM($AX162:BK162)+BK162>$AW162,$AW162-SUM($AX162:BK162),BK162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BL162)<0,0,IF(SUM($AX162:BL162)+BL162>$AW162,$AW162-SUM($AX162:BL162),BL162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BM162)<0,0,IF(SUM($AX162:BM162)+BM162>$AW162,$AW162-SUM($AX162:BM162),BM162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BN162)<0,0,IF(SUM($AX162:BN162)+BN162>$AW162,$AW162-SUM($AX162:BN162),BN162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BO162)<0,0,IF(SUM($AX162:BO162)+BO162>$AW162,$AW162-SUM($AX162:BO162),BO162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BP162)<0,0,IF(SUM($AX162:BP162)+BP162>$AW162,$AW162-SUM($AX162:BP162),BP162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BQ162)<0,0,IF(SUM($AX162:BQ162)+BQ162>$AW162,$AW162-SUM($AX162:BQ162),BQ162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BR162)<0,0,IF(SUM($AX162:BR162)+BR162>$AW162,$AW162-SUM($AX162:BR162),BR162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BS162)<0,0,IF(SUM($AX162:BS162)+BS162>$AW162,$AW162-SUM($AX162:BS162),BS162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BT162)<0,0,IF(SUM($AX162:BT162)+BT162>$AW162,$AW162-SUM($AX162:BT162),BT162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BU162)<0,0,IF(SUM($AX162:BU162)+BU162>$AW162,$AW162-SUM($AX162:BU162),BU162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BV162)<0,0,IF(SUM($AX162:BV162)+BV162>$AW162,$AW162-SUM($AX162:BV162),BV162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BW162)<0,0,IF(SUM($AX162:BW162)+BW162>$AW162,$AW162-SUM($AX162:BW162),BW162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BX162)<0,0,IF(SUM($AX162:BX162)+BX162>$AW162,$AW162-SUM($AX162:BX162),BX162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BY162)<0,0,IF(SUM($AX162:BY162)+BY162>$AW162,$AW162-SUM($AX162:BY162),BY162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:BZ162)<0,0,IF(SUM($AX162:BZ162)+BZ162>$AW162,$AW162-SUM($AX162:BZ162),BZ162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CA162)<0,0,IF(SUM($AX162:CA162)+CA162>$AW162,$AW162-SUM($AX162:CA162),CA162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CB162)<0,0,IF(SUM($AX162:CB162)+CB162>$AW162,$AW162-SUM($AX162:CB162),CB162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CC162)<0,0,IF(SUM($AX162:CC162)+CC162>$AW162,$AW162-SUM($AX162:CC162),CC162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CD162)<0,0,IF(SUM($AX162:CD162)+CD162>$AW162,$AW162-SUM($AX162:CD162),CD162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CE162)<0,0,IF(SUM($AX162:CE162)+CE162>$AW162,$AW162-SUM($AX162:CE162),CE162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CF162)<0,0,IF(SUM($AX162:CF162)+CF162>$AW162,$AW162-SUM($AX162:CF162),CF162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CG162)<0,0,IF(SUM($AX162:CG162)+CG162>$AW162,$AW162-SUM($AX162:CG162),CG162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CH162)<0,0,IF(SUM($AX162:CH162)+CH162>$AW162,$AW162-SUM($AX162:CH162),CH162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CI162)<0,0,IF(SUM($AX162:CI162)+CI162>$AW162,$AW162-SUM($AX162:CI162),CI162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CJ162)<0,0,IF(SUM($AX162:CJ162)+CJ162>$AW162,$AW162-SUM($AX162:CJ162),CJ162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CK162)<0,0,IF(SUM($AX162:CK162)+CK162>$AW162,$AW162-SUM($AX162:CK162),CK162))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW162:CL162)<0,0,IF(SUM($AX162:CL162)+CL162>$AW162,$AW162-SUM($AX162:CL162),CL162))","v":1.0670450000000321E-5},{"$f":"IF(SUM($AW162:CM162)<0,0,IF(SUM($AX162:CM162)+CM162>$AW162,$AW162-SUM($AX162:CM162),CM162))","v":0},{"$f":"IF(SUM($AW162:CN162)<0,0,IF(SUM($AX162:CN162)+CN162>$AW162,$AW162-SUM($AX162:CN162),CN162))","v":0},{"$f":"IF(SUM($AW162:CO162)<0,0,IF(SUM($AX162:CO162)+CO162>$AW162,$AW162-SUM($AX162:CO162),CO162))","v":0},{"$f":"IF(SUM($AW162:CP162)<0,0,IF(SUM($AX162:CP162)+CP162>$AW162,$AW162-SUM($AX162:CP162),CP162))","v":0},{"$f":"IF(SUM($AW162:CQ162)<0,0,IF(SUM($AX162:CQ162)+CQ162>$AW162,$AW162-SUM($AX162:CQ162),CQ162))","v":0},{"$f":"IF(SUM($AW162:CR162)<0,0,IF(SUM($AX162:CR162)+CR162>$AW162,$AW162-SUM($AX162:CR162),CR162))","v":0},{"$f":"IF(SUM($AW162:CS162)<0,0,IF(SUM($AX162:CS162)+CS162>$AW162,$AW162-SUM($AX162:CS162),CS162))","v":0},{"$f":"IF(SUM($AW162:CT162)<0,0,IF(SUM($AX162:CT162)+CT162>$AW162,$AW162-SUM($AX162:CT162),CT162))","v":0},{"$f":"IF(SUM($AW162:CU162)<0,0,IF(SUM($AX162:CU162)+CU162>$AW162,$AW162-SUM($AX162:CU162),CU162))","v":0},{"$f":"IF(SUM($AW162:CV162)<0,0,IF(SUM($AX162:CV162)+CV162>$AW162,$AW162-SUM($AX162:CV162),CV162))","v":0},{"$f":"IF(SUM($AW162:CW162)<0,0,IF(SUM($AX162:CW162)+CW162>$AW162,$AW162-SUM($AX162:CW162),CW162))","v":0},{"$f":"IF(SUM($AW162:CX162)<0,0,IF(SUM($AX162:CX162)+CX162>$AW162,$AW162-SUM($AX162:CX162),CX162))","v":0},{"$f":"IF(SUM($AW162:CY162)<0,0,IF(SUM($AX162:CY162)+CY162>$AW162,$AW162-SUM($AX162:CY162),CY162))","v":0},{"$f":"IF(SUM($AW162:CZ162)<0,0,IF(SUM($AX162:CZ162)+CZ162>$AW162,$AW162-SUM($AX162:CZ162),CZ162))","v":0},{"$f":"IF(SUM($AW162:DA162)<0,0,IF(SUM($AX162:DA162)+DA162>$AW162,$AW162-SUM($AX162:DA162),DA162))","v":0},{"$f":"IF(SUM($AW162:DB162)<0,0,IF(SUM($AX162:DB162)+DB162>$AW162,$AW162-SUM($AX162:DB162),DB162))","v":0},{"$f":"IF(SUM($AW162:DC162)<0,0,IF(SUM($AX162:DC162)+DC162>$AW162,$AW162-SUM($AX162:DC162),DC162))","v":0},{"$f":"IF(SUM($AW162:DD162)<0,0,IF(SUM($AX162:DD162)+DD162>$AW162,$AW162-SUM($AX162:DD162),DD162))","v":0},{"$f":"IF(SUM($AW162:DE162)<0,0,IF(SUM($AX162:DE162)+DE162>$AW162,$AW162-SUM($AX162:DE162),DE162))","v":0},{"$f":"IF(SUM($AW162:DF162)<0,0,IF(SUM($AX162:DF162)+DF162>$AW162,$AW162-SUM($AX162:DF162),DF162))","v":0},{"$f":"IF(SUM($AW162:DG162)<0,0,IF(SUM($AX162:DG162)+DG162>$AW162,$AW162-SUM($AX162:DG162),DG162))","v":0},{"$f":"IF(SUM($AW162:DH162)<0,0,IF(SUM($AX162:DH162)+DH162>$AW162,$AW162-SUM($AX162:DH162),DH162))","v":0},{"$f":"IF(SUM($AW162:DI162)<0,0,IF(SUM($AX162:DI162)+DI162>$AW162,$AW162-SUM($AX162:DI162),DI162))","v":0},{"$f":"IF(SUM($AW162:DJ162)<0,0,IF(SUM($AX162:DJ162)+DJ162>$AW162,$AW162-SUM($AX162:DJ162),DJ162))","v":0},{"$f":"IF(SUM($AW162:DK162)<0,0,IF(SUM($AX162:DK162)+DK162>$AW162,$AW162-SUM($AX162:DK162),DK162))","v":0},{"$f":"IF(SUM($AW162:DL162)<0,0,IF(SUM($AX162:DL162)+DL162>$AW162,$AW162-SUM($AX162:DL162),DL162))","v":0},{"$f":"IF(SUM($AW162:DM162)<0,0,IF(SUM($AX162:DM162)+DM162>$AW162,$AW162-SUM($AX162:DM162),DM162))","v":0},{"$f":"IF(SUM($AW162:DN162)<0,0,IF(SUM($AX162:DN162)+DN162>$AW162,$AW162-SUM($AX162:DN162),DN162))","v":0},{"$f":"IF(SUM($AW162:DO162)<0,0,IF(SUM($AX162:DO162)+DO162>$AW162,$AW162-SUM($AX162:DO162),DO162))","v":0},{"$f":"IF(SUM($AW162:DP162)<0,0,IF(SUM($AX162:DP162)+DP162>$AW162,$AW162-SUM($AX162:DP162),DP162))","v":0},{"$f":"IF(SUM($AW162:DQ162)<0,0,IF(SUM($AX162:DQ162)+DQ162>$AW162,$AW162-SUM($AX162:DQ162),DQ162))","v":0},{"$f":"IF(SUM($AW162:DR162)<0,0,IF(SUM($AX162:DR162)+DR162>$AW162,$AW162-SUM($AX162:DR162),DR162))","v":0},{"$f":"IF(SUM($AW162:DS162)<0,0,IF(SUM($AX162:DS162)+DS162>$AW162,$AW162-SUM($AX162:DS162),DS162))","v":0},{"$f":"IF(SUM($AW162:DT162)<0,0,IF(SUM($AX162:DT162)+DT162>$AW162,$AW162-SUM($AX162:DT162),DT162))","v":0},{"$f":"IF(SUM($AW162:DU162)<0,0,IF(SUM($AX162:DU162)+DU162>$AW162,$AW162-SUM($AX162:DU162),DU162))","v":0},{"$f":"IF(SUM($AW162:DV162)<0,0,IF(SUM($AX162:DV162)+DV162>$AW162,$AW162-SUM($AX162:DV162),DV162))","v":0},{"$f":"IF(SUM($AW162:DW162)<0,0,IF(SUM($AX162:DW162)+DW162>$AW162,$AW162-SUM($AX162:DW162),DW162))","v":0},{"$f":"IF(SUM($AW162:DX162)<0,0,IF(SUM($AX162:DX162)+DX162>$AW162,$AW162-SUM($AX162:DX162),DX162))","v":0},{"$f":"IF(SUM($AW162:DY162)<0,0,IF(SUM($AX162:DY162)+DY162>$AW162,$AW162-SUM($AX162:DY162),DY162))","v":0},{"$f":"IF(SUM($AW162:DZ162)<0,0,IF(SUM($AX162:DZ162)+DZ162>$AW162,$AW162-SUM($AX162:DZ162),DZ162))","v":0},{"$f":"IF(SUM($AW162:EA162)<0,0,IF(SUM($AX162:EA162)+EA162>$AW162,$AW162-SUM($AX162:EA162),EA162))","v":0},{"$f":"IF(SUM($AW162:EB162)<0,0,IF(SUM($AX162:EB162)+EB162>$AW162,$AW162-SUM($AX162:EB162),EB162))","v":0},{"$f":"IF(SUM($AW162:EC162)<0,0,IF(SUM($AX162:EC162)+EC162>$AW162,$AW162-SUM($AX162:EC162),EC162))","v":0},{"$f":"IF(SUM($AW162:ED162)<0,0,IF(SUM($AX162:ED162)+ED162>$AW162,$AW162-SUM($AX162:ED162),ED162))","v":0},{"$f":"IF(SUM($AW162:EE162)<0,0,IF(SUM($AX162:EE162)+EE162>$AW162,$AW162-SUM($AX162:EE162),EE162))","v":0},{"$f":"IF(SUM($AW162:EF162)<0,0,IF(SUM($AX162:EF162)+EF162>$AW162,$AW162-SUM($AX162:EF162),EF162))","v":0},{"$f":"IF(SUM($AW162:EG162)<0,0,IF(SUM($AX162:EG162)+EG162>$AW162,$AW162-SUM($AX162:EG162),EG162))","v":0},{"$f":"IF(SUM($AW162:EH162)<0,0,IF(SUM($AX162:EH162)+EH162>$AW162,$AW162-SUM($AX162:EH162),EH162))","v":0},{"$f":"IF(SUM($AW162:EI162)<0,0,IF(SUM($AX162:EI162)+EI162>$AW162,$AW162-SUM($AX162:EI162),EI162))","v":0},{"$f":"IF(SUM($AW162:EJ162)<0,0,IF(SUM($AX162:EJ162)+EJ162>$AW162,$AW162-SUM($AX162:EJ162),EJ162))","v":0},{"$f":"IF(SUM($AW162:EK162)<0,0,IF(SUM($AX162:EK162)+EK162>$AW162,$AW162-SUM($AX162:EK162),EK162))","v":0},{"$f":"IF(SUM($AW162:EL162)<0,0,IF(SUM($AX162:EL162)+EL162>$AW162,$AW162-SUM($AX162:EL162),EL162))","v":0},{"$f":"IF(SUM($AW162:EM162)<0,0,IF(SUM($AX162:EM162)+EM162>$AW162,$AW162-SUM($AX162:EM162),EM162))","v":0},{"$f":"IF(SUM($AW162:EN162)<0,0,IF(SUM($AX162:EN162)+EN162>$AW162,$AW162-SUM($AX162:EN162),EN162))","v":0},{"$f":"IF(SUM($AW162:EO162)<0,0,IF(SUM($AX162:EO162)+EO162>$AW162,$AW162-SUM($AX162:EO162),EO162))","v":0},{"$f":"IF(SUM($AW162:EP162)<0,0,IF(SUM($AX162:EP162)+EP162>$AW162,$AW162-SUM($AX162:EP162),EP162))","v":0},{"$f":"IF(SUM($AW162:EQ162)<0,0,IF(SUM($AX162:EQ162)+EQ162>$AW162,$AW162-SUM($AX162:EQ162),EQ162))","v":0},{"$f":"IF(SUM($AW162:ER162)<0,0,IF(SUM($AX162:ER162)+ER162>$AW162,$AW162-SUM($AX162:ER162),ER162))","v":0},{"$f":"IF(SUM($AW162:ES162)<0,0,IF(SUM($AX162:ES162)+ES162>$AW162,$AW162-SUM($AX162:ES162),ES162))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,1.3630395625000001E-3,{"$f":"IF(SUM($O163:O163)+O163>$N30,$N30-SUM($O163:O163),O163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:P163)+P163>$N30,$N30-SUM($O163:P163),P163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:Q163)+Q163>$N30,$N30-SUM($O163:Q163),Q163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:R163)+R163>$N30,$N30-SUM($O163:R163),R163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:S163)+S163>$N30,$N30-SUM($O163:S163),S163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:T163)+T163>$N30,$N30-SUM($O163:T163),T163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:U163)+U163>$N30,$N30-SUM($O163:U163),U163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:V163)+V163>$N30,$N30-SUM($O163:V163),V163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:W163)+W163>$N30,$N30-SUM($O163:W163),W163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:X163)+X163>$N30,$N30-SUM($O163:X163),X163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:Y163)+Y163>$N30,$N30-SUM($O163:Y163),Y163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:Z163)+Z163>$N30,$N30-SUM($O163:Z163),Z163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AA163)+AA163>$N30,$N30-SUM($O163:AA163),AA163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AB163)+AB163>$N30,$N30-SUM($O163:AB163),AB163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AC163)+AC163>$N30,$N30-SUM($O163:AC163),AC163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AD163)+AD163>$N30,$N30-SUM($O163:AD163),AD163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AE163)+AE163>$N30,$N30-SUM($O163:AE163),AE163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AF163)+AF163>$N30,$N30-SUM($O163:AF163),AF163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AG163)+AG163>$N30,$N30-SUM($O163:AG163),AG163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AH163)+AH163>$N30,$N30-SUM($O163:AH163),AH163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AI163)+AI163>$N30,$N30-SUM($O163:AI163),AI163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AJ163)+AJ163>$N30,$N30-SUM($O163:AJ163),AJ163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AK163)+AK163>$N30,$N30-SUM($O163:AK163),AK163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AL163)+AL163>$N30,$N30-SUM($O163:AL163),AL163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AM163)+AM163>$N30,$N30-SUM($O163:AM163),AM163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AN163)+AN163>$N30,$N30-SUM($O163:AN163),AN163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AO163)+AO163>$N30,$N30-SUM($O163:AO163),AO163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AP163)+AP163>$N30,$N30-SUM($O163:AP163),AP163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AQ163)+AQ163>$N30,$N30-SUM($O163:AQ163),AQ163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AR163)+AR163>$N30,$N30-SUM($O163:AR163),AR163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AS163)+AS163>$N30,$N30-SUM($O163:AS163),AS163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AT163)+AT163>$N30,$N30-SUM($O163:AT163),AT163)","v":1.3630395625000001E-3},{"$f":"IF(SUM($O163:AU163)+AU163>$N30,$N30-SUM($O163:AU163),AU163)","v":1.3630395625000001E-3},8.1782373749999665E-3,5.4521582499999777E-3,{"$f":"IF(SUM($AW163:AX163)<0,0,IF(SUM($AX163:AX163)+AX163>$AW163,$AW163-SUM($AX163:AX163),AX163))","v":2.7260791249999888E-3},{"$f":"IF(SUM($AW163:AY163)<0,0,IF(SUM($AX163:AY163)+AY163>$AW163,$AW163-SUM($AX163:AY163),AY163))","v":0},{"$f":"IF(SUM($AW163:AZ163)<0,0,IF(SUM($AX163:AZ163)+AZ163>$AW163,$AW163-SUM($AX163:AZ163),AZ163))","v":0},{"$f":"IF(SUM($AW163:BA163)<0,0,IF(SUM($AX163:BA163)+BA163>$AW163,$AW163-SUM($AX163:BA163),BA163))","v":0},{"$f":"IF(SUM($AW163:BB163)<0,0,IF(SUM($AX163:BB163)+BB163>$AW163,$AW163-SUM($AX163:BB163),BB163))","v":0},{"$f":"IF(SUM($AW163:BC163)<0,0,IF(SUM($AX163:BC163)+BC163>$AW163,$AW163-SUM($AX163:BC163),BC163))","v":0},{"$f":"IF(SUM($AW163:BD163)<0,0,IF(SUM($AX163:BD163)+BD163>$AW163,$AW163-SUM($AX163:BD163),BD163))","v":0},{"$f":"IF(SUM($AW163:BE163)<0,0,IF(SUM($AX163:BE163)+BE163>$AW163,$AW163-SUM($AX163:BE163),BE163))","v":0},{"$f":"IF(SUM($AW163:BF163)<0,0,IF(SUM($AX163:BF163)+BF163>$AW163,$AW163-SUM($AX163:BF163),BF163))","v":0},{"$f":"IF(SUM($AW163:BG163)<0,0,IF(SUM($AX163:BG163)+BG163>$AW163,$AW163-SUM($AX163:BG163),BG163))","v":0},{"$f":"IF(SUM($AW163:BH163)<0,0,IF(SUM($AX163:BH163)+BH163>$AW163,$AW163-SUM($AX163:BH163),BH163))","v":0},{"$f":"IF(SUM($AW163:BI163)<0,0,IF(SUM($AX163:BI163)+BI163>$AW163,$AW163-SUM($AX163:BI163),BI163))","v":0},{"$f":"IF(SUM($AW163:BJ163)<0,0,IF(SUM($AX163:BJ163)+BJ163>$AW163,$AW163-SUM($AX163:BJ163),BJ163))","v":0},{"$f":"IF(SUM($AW163:BK163)<0,0,IF(SUM($AX163:BK163)+BK163>$AW163,$AW163-SUM($AX163:BK163),BK163))","v":0},{"$f":"IF(SUM($AW163:BL163)<0,0,IF(SUM($AX163:BL163)+BL163>$AW163,$AW163-SUM($AX163:BL163),BL163))","v":0},{"$f":"IF(SUM($AW163:BM163)<0,0,IF(SUM($AX163:BM163)+BM163>$AW163,$AW163-SUM($AX163:BM163),BM163))","v":0},{"$f":"IF(SUM($AW163:BN163)<0,0,IF(SUM($AX163:BN163)+BN163>$AW163,$AW163-SUM($AX163:BN163),BN163))","v":0},{"$f":"IF(SUM($AW163:BO163)<0,0,IF(SUM($AX163:BO163)+BO163>$AW163,$AW163-SUM($AX163:BO163),BO163))","v":0},{"$f":"IF(SUM($AW163:BP163)<0,0,IF(SUM($AX163:BP163)+BP163>$AW163,$AW163-SUM($AX163:BP163),BP163))","v":0},{"$f":"IF(SUM($AW163:BQ163)<0,0,IF(SUM($AX163:BQ163)+BQ163>$AW163,$AW163-SUM($AX163:BQ163),BQ163))","v":0},{"$f":"IF(SUM($AW163:BR163)<0,0,IF(SUM($AX163:BR163)+BR163>$AW163,$AW163-SUM($AX163:BR163),BR163))","v":0},{"$f":"IF(SUM($AW163:BS163)<0,0,IF(SUM($AX163:BS163)+BS163>$AW163,$AW163-SUM($AX163:BS163),BS163))","v":0},{"$f":"IF(SUM($AW163:BT163)<0,0,IF(SUM($AX163:BT163)+BT163>$AW163,$AW163-SUM($AX163:BT163),BT163))","v":0},{"$f":"IF(SUM($AW163:BU163)<0,0,IF(SUM($AX163:BU163)+BU163>$AW163,$AW163-SUM($AX163:BU163),BU163))","v":0},{"$f":"IF(SUM($AW163:BV163)<0,0,IF(SUM($AX163:BV163)+BV163>$AW163,$AW163-SUM($AX163:BV163),BV163))","v":0},{"$f":"IF(SUM($AW163:BW163)<0,0,IF(SUM($AX163:BW163)+BW163>$AW163,$AW163-SUM($AX163:BW163),BW163))","v":0},{"$f":"IF(SUM($AW163:BX163)<0,0,IF(SUM($AX163:BX163)+BX163>$AW163,$AW163-SUM($AX163:BX163),BX163))","v":0},{"$f":"IF(SUM($AW163:BY163)<0,0,IF(SUM($AX163:BY163)+BY163>$AW163,$AW163-SUM($AX163:BY163),BY163))","v":0},{"$f":"IF(SUM($AW163:BZ163)<0,0,IF(SUM($AX163:BZ163)+BZ163>$AW163,$AW163-SUM($AX163:BZ163),BZ163))","v":0},{"$f":"IF(SUM($AW163:CA163)<0,0,IF(SUM($AX163:CA163)+CA163>$AW163,$AW163-SUM($AX163:CA163),CA163))","v":0},{"$f":"IF(SUM($AW163:CB163)<0,0,IF(SUM($AX163:CB163)+CB163>$AW163,$AW163-SUM($AX163:CB163),CB163))","v":0},{"$f":"IF(SUM($AW163:CC163)<0,0,IF(SUM($AX163:CC163)+CC163>$AW163,$AW163-SUM($AX163:CC163),CC163))","v":0},{"$f":"IF(SUM($AW163:CD163)<0,0,IF(SUM($AX163:CD163)+CD163>$AW163,$AW163-SUM($AX163:CD163),CD163))","v":0},{"$f":"IF(SUM($AW163:CE163)<0,0,IF(SUM($AX163:CE163)+CE163>$AW163,$AW163-SUM($AX163:CE163),CE163))","v":0},{"$f":"IF(SUM($AW163:CF163)<0,0,IF(SUM($AX163:CF163)+CF163>$AW163,$AW163-SUM($AX163:CF163),CF163))","v":0},{"$f":"IF(SUM($AW163:CG163)<0,0,IF(SUM($AX163:CG163)+CG163>$AW163,$AW163-SUM($AX163:CG163),CG163))","v":0},{"$f":"IF(SUM($AW163:CH163)<0,0,IF(SUM($AX163:CH163)+CH163>$AW163,$AW163-SUM($AX163:CH163),CH163))","v":0},{"$f":"IF(SUM($AW163:CI163)<0,0,IF(SUM($AX163:CI163)+CI163>$AW163,$AW163-SUM($AX163:CI163),CI163))","v":0},{"$f":"IF(SUM($AW163:CJ163)<0,0,IF(SUM($AX163:CJ163)+CJ163>$AW163,$AW163-SUM($AX163:CJ163),CJ163))","v":0},{"$f":"IF(SUM($AW163:CK163)<0,0,IF(SUM($AX163:CK163)+CK163>$AW163,$AW163-SUM($AX163:CK163),CK163))","v":0},{"$f":"IF(SUM($AW163:CL163)<0,0,IF(SUM($AX163:CL163)+CL163>$AW163,$AW163-SUM($AX163:CL163),CL163))","v":0},{"$f":"IF(SUM($AW163:CM163)<0,0,IF(SUM($AX163:CM163)+CM163>$AW163,$AW163-SUM($AX163:CM163),CM163))","v":0},{"$f":"IF(SUM($AW163:CN163)<0,0,IF(SUM($AX163:CN163)+CN163>$AW163,$AW163-SUM($AX163:CN163),CN163))","v":0},{"$f":"IF(SUM($AW163:CO163)<0,0,IF(SUM($AX163:CO163)+CO163>$AW163,$AW163-SUM($AX163:CO163),CO163))","v":0},{"$f":"IF(SUM($AW163:CP163)<0,0,IF(SUM($AX163:CP163)+CP163>$AW163,$AW163-SUM($AX163:CP163),CP163))","v":0},{"$f":"IF(SUM($AW163:CQ163)<0,0,IF(SUM($AX163:CQ163)+CQ163>$AW163,$AW163-SUM($AX163:CQ163),CQ163))","v":0},{"$f":"IF(SUM($AW163:CR163)<0,0,IF(SUM($AX163:CR163)+CR163>$AW163,$AW163-SUM($AX163:CR163),CR163))","v":0},{"$f":"IF(SUM($AW163:CS163)<0,0,IF(SUM($AX163:CS163)+CS163>$AW163,$AW163-SUM($AX163:CS163),CS163))","v":0},{"$f":"IF(SUM($AW163:CT163)<0,0,IF(SUM($AX163:CT163)+CT163>$AW163,$AW163-SUM($AX163:CT163),CT163))","v":0},{"$f":"IF(SUM($AW163:CU163)<0,0,IF(SUM($AX163:CU163)+CU163>$AW163,$AW163-SUM($AX163:CU163),CU163))","v":0},{"$f":"IF(SUM($AW163:CV163)<0,0,IF(SUM($AX163:CV163)+CV163>$AW163,$AW163-SUM($AX163:CV163),CV163))","v":0},{"$f":"IF(SUM($AW163:CW163)<0,0,IF(SUM($AX163:CW163)+CW163>$AW163,$AW163-SUM($AX163:CW163),CW163))","v":0},{"$f":"IF(SUM($AW163:CX163)<0,0,IF(SUM($AX163:CX163)+CX163>$AW163,$AW163-SUM($AX163:CX163),CX163))","v":0},{"$f":"IF(SUM($AW163:CY163)<0,0,IF(SUM($AX163:CY163)+CY163>$AW163,$AW163-SUM($AX163:CY163),CY163))","v":0},{"$f":"IF(SUM($AW163:CZ163)<0,0,IF(SUM($AX163:CZ163)+CZ163>$AW163,$AW163-SUM($AX163:CZ163),CZ163))","v":0},{"$f":"IF(SUM($AW163:DA163)<0,0,IF(SUM($AX163:DA163)+DA163>$AW163,$AW163-SUM($AX163:DA163),DA163))","v":0},{"$f":"IF(SUM($AW163:DB163)<0,0,IF(SUM($AX163:DB163)+DB163>$AW163,$AW163-SUM($AX163:DB163),DB163))","v":0},{"$f":"IF(SUM($AW163:DC163)<0,0,IF(SUM($AX163:DC163)+DC163>$AW163,$AW163-SUM($AX163:DC163),DC163))","v":0},{"$f":"IF(SUM($AW163:DD163)<0,0,IF(SUM($AX163:DD163)+DD163>$AW163,$AW163-SUM($AX163:DD163),DD163))","v":0},{"$f":"IF(SUM($AW163:DE163)<0,0,IF(SUM($AX163:DE163)+DE163>$AW163,$AW163-SUM($AX163:DE163),DE163))","v":0},{"$f":"IF(SUM($AW163:DF163)<0,0,IF(SUM($AX163:DF163)+DF163>$AW163,$AW163-SUM($AX163:DF163),DF163))","v":0},{"$f":"IF(SUM($AW163:DG163)<0,0,IF(SUM($AX163:DG163)+DG163>$AW163,$AW163-SUM($AX163:DG163),DG163))","v":0},{"$f":"IF(SUM($AW163:DH163)<0,0,IF(SUM($AX163:DH163)+DH163>$AW163,$AW163-SUM($AX163:DH163),DH163))","v":0},{"$f":"IF(SUM($AW163:DI163)<0,0,IF(SUM($AX163:DI163)+DI163>$AW163,$AW163-SUM($AX163:DI163),DI163))","v":0},{"$f":"IF(SUM($AW163:DJ163)<0,0,IF(SUM($AX163:DJ163)+DJ163>$AW163,$AW163-SUM($AX163:DJ163),DJ163))","v":0},{"$f":"IF(SUM($AW163:DK163)<0,0,IF(SUM($AX163:DK163)+DK163>$AW163,$AW163-SUM($AX163:DK163),DK163))","v":0},{"$f":"IF(SUM($AW163:DL163)<0,0,IF(SUM($AX163:DL163)+DL163>$AW163,$AW163-SUM($AX163:DL163),DL163))","v":0},{"$f":"IF(SUM($AW163:DM163)<0,0,IF(SUM($AX163:DM163)+DM163>$AW163,$AW163-SUM($AX163:DM163),DM163))","v":0},{"$f":"IF(SUM($AW163:DN163)<0,0,IF(SUM($AX163:DN163)+DN163>$AW163,$AW163-SUM($AX163:DN163),DN163))","v":0},{"$f":"IF(SUM($AW163:DO163)<0,0,IF(SUM($AX163:DO163)+DO163>$AW163,$AW163-SUM($AX163:DO163),DO163))","v":0},{"$f":"IF(SUM($AW163:DP163)<0,0,IF(SUM($AX163:DP163)+DP163>$AW163,$AW163-SUM($AX163:DP163),DP163))","v":0},{"$f":"IF(SUM($AW163:DQ163)<0,0,IF(SUM($AX163:DQ163)+DQ163>$AW163,$AW163-SUM($AX163:DQ163),DQ163))","v":0},{"$f":"IF(SUM($AW163:DR163)<0,0,IF(SUM($AX163:DR163)+DR163>$AW163,$AW163-SUM($AX163:DR163),DR163))","v":0},{"$f":"IF(SUM($AW163:DS163)<0,0,IF(SUM($AX163:DS163)+DS163>$AW163,$AW163-SUM($AX163:DS163),DS163))","v":0},{"$f":"IF(SUM($AW163:DT163)<0,0,IF(SUM($AX163:DT163)+DT163>$AW163,$AW163-SUM($AX163:DT163),DT163))","v":0},{"$f":"IF(SUM($AW163:DU163)<0,0,IF(SUM($AX163:DU163)+DU163>$AW163,$AW163-SUM($AX163:DU163),DU163))","v":0},{"$f":"IF(SUM($AW163:DV163)<0,0,IF(SUM($AX163:DV163)+DV163>$AW163,$AW163-SUM($AX163:DV163),DV163))","v":0},{"$f":"IF(SUM($AW163:DW163)<0,0,IF(SUM($AX163:DW163)+DW163>$AW163,$AW163-SUM($AX163:DW163),DW163))","v":0},{"$f":"IF(SUM($AW163:DX163)<0,0,IF(SUM($AX163:DX163)+DX163>$AW163,$AW163-SUM($AX163:DX163),DX163))","v":0},{"$f":"IF(SUM($AW163:DY163)<0,0,IF(SUM($AX163:DY163)+DY163>$AW163,$AW163-SUM($AX163:DY163),DY163))","v":0},{"$f":"IF(SUM($AW163:DZ163)<0,0,IF(SUM($AX163:DZ163)+DZ163>$AW163,$AW163-SUM($AX163:DZ163),DZ163))","v":0},{"$f":"IF(SUM($AW163:EA163)<0,0,IF(SUM($AX163:EA163)+EA163>$AW163,$AW163-SUM($AX163:EA163),EA163))","v":0},{"$f":"IF(SUM($AW163:EB163)<0,0,IF(SUM($AX163:EB163)+EB163>$AW163,$AW163-SUM($AX163:EB163),EB163))","v":0},{"$f":"IF(SUM($AW163:EC163)<0,0,IF(SUM($AX163:EC163)+EC163>$AW163,$AW163-SUM($AX163:EC163),EC163))","v":0},{"$f":"IF(SUM($AW163:ED163)<0,0,IF(SUM($AX163:ED163)+ED163>$AW163,$AW163-SUM($AX163:ED163),ED163))","v":0},{"$f":"IF(SUM($AW163:EE163)<0,0,IF(SUM($AX163:EE163)+EE163>$AW163,$AW163-SUM($AX163:EE163),EE163))","v":0},{"$f":"IF(SUM($AW163:EF163)<0,0,IF(SUM($AX163:EF163)+EF163>$AW163,$AW163-SUM($AX163:EF163),EF163))","v":0},{"$f":"IF(SUM($AW163:EG163)<0,0,IF(SUM($AX163:EG163)+EG163>$AW163,$AW163-SUM($AX163:EG163),EG163))","v":0},{"$f":"IF(SUM($AW163:EH163)<0,0,IF(SUM($AX163:EH163)+EH163>$AW163,$AW163-SUM($AX163:EH163),EH163))","v":0},{"$f":"IF(SUM($AW163:EI163)<0,0,IF(SUM($AX163:EI163)+EI163>$AW163,$AW163-SUM($AX163:EI163),EI163))","v":0},{"$f":"IF(SUM($AW163:EJ163)<0,0,IF(SUM($AX163:EJ163)+EJ163>$AW163,$AW163-SUM($AX163:EJ163),EJ163))","v":0},{"$f":"IF(SUM($AW163:EK163)<0,0,IF(SUM($AX163:EK163)+EK163>$AW163,$AW163-SUM($AX163:EK163),EK163))","v":0},{"$f":"IF(SUM($AW163:EL163)<0,0,IF(SUM($AX163:EL163)+EL163>$AW163,$AW163-SUM($AX163:EL163),EL163))","v":0},{"$f":"IF(SUM($AW163:EM163)<0,0,IF(SUM($AX163:EM163)+EM163>$AW163,$AW163-SUM($AX163:EM163),EM163))","v":0},{"$f":"IF(SUM($AW163:EN163)<0,0,IF(SUM($AX163:EN163)+EN163>$AW163,$AW163-SUM($AX163:EN163),EN163))","v":0},{"$f":"IF(SUM($AW163:EO163)<0,0,IF(SUM($AX163:EO163)+EO163>$AW163,$AW163-SUM($AX163:EO163),EO163))","v":0},{"$f":"IF(SUM($AW163:EP163)<0,0,IF(SUM($AX163:EP163)+EP163>$AW163,$AW163-SUM($AX163:EP163),EP163))","v":0},{"$f":"IF(SUM($AW163:EQ163)<0,0,IF(SUM($AX163:EQ163)+EQ163>$AW163,$AW163-SUM($AX163:EQ163),EQ163))","v":0},{"$f":"IF(SUM($AW163:ER163)<0,0,IF(SUM($AX163:ER163)+ER163>$AW163,$AW163-SUM($AX163:ER163),ER163))","v":0},{"$f":"IF(SUM($AW163:ES163)<0,0,IF(SUM($AX163:ES163)+ES163>$AW163,$AW163-SUM($AX163:ES163),ES163))","v":0}]
[]
[null,"Depreciation:  2001 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,{"$f":"O23/F167","v":0},{"$f":"IF(SUM($P167:P167)+P167>$O23,$O23-SUM($P167:P167),P167)","v":0},{"$f":"IF(SUM($P167:Q167)+Q167>$O23,$O23-SUM($P167:Q167),Q167)","v":0},{"$f":"IF(SUM($P167:R167)+R167>$O23,$O23-SUM($P167:R167),R167)","v":0},{"$f":"IF(SUM($P167:S167)+S167>$O23,$O23-SUM($P167:S167),S167)","v":0},{"$f":"IF(SUM($P167:T167)+T167>$O23,$O23-SUM($P167:T167),T167)","v":0},{"$f":"IF(SUM($P167:U167)+U167>$O23,$O23-SUM($P167:U167),U167)","v":0},{"$f":"IF(SUM($P167:V167)+V167>$O23,$O23-SUM($P167:V167),V167)","v":0},{"$f":"IF(SUM($P167:W167)+W167>$O23,$O23-SUM($P167:W167),W167)","v":0},{"$f":"IF(SUM($P167:X167)+X167>$O23,$O23-SUM($P167:X167),X167)","v":0},{"$f":"IF(SUM($P167:Y167)+Y167>$O23,$O23-SUM($P167:Y167),Y167)","v":0},{"$f":"IF(SUM($P167:Z167)+Z167>$O23,$O23-SUM($P167:Z167),Z167)","v":0},{"$f":"IF(SUM($P167:AA167)+AA167>$O23,$O23-SUM($P167:AA167),AA167)","v":0},{"$f":"IF(SUM($P167:AB167)+AB167>$O23,$O23-SUM($P167:AB167),AB167)","v":0},{"$f":"IF(SUM($P167:AC167)+AC167>$O23,$O23-SUM($P167:AC167),AC167)","v":0},{"$f":"IF(SUM($P167:AD167)+AD167>$O23,$O23-SUM($P167:AD167),AD167)","v":0},{"$f":"IF(SUM($P167:AE167)+AE167>$O23,$O23-SUM($P167:AE167),AE167)","v":0},{"$f":"IF(SUM($P167:AF167)+AF167>$O23,$O23-SUM($P167:AF167),AF167)","v":0},{"$f":"IF(SUM($P167:AG167)+AG167>$O23,$O23-SUM($P167:AG167),AG167)","v":0},{"$f":"IF(SUM($P167:AH167)+AH167>$O23,$O23-SUM($P167:AH167),AH167)","v":0},{"$f":"IF(SUM($P167:AI167)+AI167>$O23,$O23-SUM($P167:AI167),AI167)","v":0},{"$f":"IF(SUM($P167:AJ167)+AJ167>$O23,$O23-SUM($P167:AJ167),AJ167)","v":0},{"$f":"IF(SUM($P167:AK167)+AK167>$O23,$O23-SUM($P167:AK167),AK167)","v":0},{"$f":"IF(SUM($P167:AL167)+AL167>$O23,$O23-SUM($P167:AL167),AL167)","v":0},{"$f":"IF(SUM($P167:AM167)+AM167>$O23,$O23-SUM($P167:AM167),AM167)","v":0},{"$f":"IF(SUM($P167:AN167)+AN167>$O23,$O23-SUM($P167:AN167),AN167)","v":0},{"$f":"IF(SUM($P167:AO167)+AO167>$O23,$O23-SUM($P167:AO167),AO167)","v":0},{"$f":"IF(SUM($P167:AP167)+AP167>$O23,$O23-SUM($P167:AP167),AP167)","v":0},{"$f":"IF(SUM($P167:AQ167)+AQ167>$O23,$O23-SUM($P167:AQ167),AQ167)","v":0},{"$f":"IF(SUM($P167:AR167)+AR167>$O23,$O23-SUM($P167:AR167),AR167)","v":0},{"$f":"IF(SUM($P167:AS167)+AS167>$O23,$O23-SUM($P167:AS167),AS167)","v":0},{"$f":"IF(SUM($P167:AT167)+AT167>$O23,$O23-SUM($P167:AT167),AT167)","v":0},{"$f":"IF(SUM($P167:AU167)+AU167>$O23,$O23-SUM($P167:AU167),AU167)","v":0},{"$f":"$O36-SUM($I167:$AV167)","v":0},{"$f":"IF(AW167>0,AW167/(MAX(($F167-COUNT($I167:$AV167))/4,1)),0)","v":0},{"$f":"IF(SUM($AW167:AX167)<0,0,IF(SUM($AX167:AX167)+AX167>$AW167,$AW167-SUM($AX167:AX167),AX167))","v":0},{"$f":"IF(SUM($AW167:AY167)<0,0,IF(SUM($AX167:AY167)+AY167>$AW167,$AW167-SUM($AX167:AY167),AY167))","v":0},{"$f":"IF(SUM($AW167:AZ167)<0,0,IF(SUM($AX167:AZ167)+AZ167>$AW167,$AW167-SUM($AX167:AZ167),AZ167))","v":0},{"$f":"IF(SUM($AW167:BA167)<0,0,IF(SUM($AX167:BA167)+BA167>$AW167,$AW167-SUM($AX167:BA167),BA167))","v":0},{"$f":"IF(SUM($AW167:BB167)<0,0,IF(SUM($AX167:BB167)+BB167>$AW167,$AW167-SUM($AX167:BB167),BB167))","v":0},{"$f":"IF(SUM($AW167:BC167)<0,0,IF(SUM($AX167:BC167)+BC167>$AW167,$AW167-SUM($AX167:BC167),BC167))","v":0},{"$f":"IF(SUM($AW167:BD167)<0,0,IF(SUM($AX167:BD167)+BD167>$AW167,$AW167-SUM($AX167:BD167),BD167))","v":0},{"$f":"IF(SUM($AW167:BE167)<0,0,IF(SUM($AX167:BE167)+BE167>$AW167,$AW167-SUM($AX167:BE167),BE167))","v":0},{"$f":"IF(SUM($AW167:BF167)<0,0,IF(SUM($AX167:BF167)+BF167>$AW167,$AW167-SUM($AX167:BF167),BF167))","v":0},{"$f":"IF(SUM($AW167:BG167)<0,0,IF(SUM($AX167:BG167)+BG167>$AW167,$AW167-SUM($AX167:BG167),BG167))","v":0},{"$f":"IF(SUM($AW167:BH167)<0,0,IF(SUM($AX167:BH167)+BH167>$AW167,$AW167-SUM($AX167:BH167),BH167))","v":0},{"$f":"IF(SUM($AW167:BI167)<0,0,IF(SUM($AX167:BI167)+BI167>$AW167,$AW167-SUM($AX167:BI167),BI167))","v":0},{"$f":"IF(SUM($AW167:BJ167)<0,0,IF(SUM($AX167:BJ167)+BJ167>$AW167,$AW167-SUM($AX167:BJ167),BJ167))","v":0},{"$f":"IF(SUM($AW167:BK167)<0,0,IF(SUM($AX167:BK167)+BK167>$AW167,$AW167-SUM($AX167:BK167),BK167))","v":0},{"$f":"IF(SUM($AW167:BL167)<0,0,IF(SUM($AX167:BL167)+BL167>$AW167,$AW167-SUM($AX167:BL167),BL167))","v":0},{"$f":"IF(SUM($AW167:BM167)<0,0,IF(SUM($AX167:BM167)+BM167>$AW167,$AW167-SUM($AX167:BM167),BM167))","v":0},{"$f":"IF(SUM($AW167:BN167)<0,0,IF(SUM($AX167:BN167)+BN167>$AW167,$AW167-SUM($AX167:BN167),BN167))","v":0},{"$f":"IF(SUM($AW167:BO167)<0,0,IF(SUM($AX167:BO167)+BO167>$AW167,$AW167-SUM($AX167:BO167),BO167))","v":0},{"$f":"IF(SUM($AW167:BP167)<0,0,IF(SUM($AX167:BP167)+BP167>$AW167,$AW167-SUM($AX167:BP167),BP167))","v":0},{"$f":"IF(SUM($AW167:BQ167)<0,0,IF(SUM($AX167:BQ167)+BQ167>$AW167,$AW167-SUM($AX167:BQ167),BQ167))","v":0},{"$f":"IF(SUM($AW167:BR167)<0,0,IF(SUM($AX167:BR167)+BR167>$AW167,$AW167-SUM($AX167:BR167),BR167))","v":0},{"$f":"IF(SUM($AW167:BS167)<0,0,IF(SUM($AX167:BS167)+BS167>$AW167,$AW167-SUM($AX167:BS167),BS167))","v":0},{"$f":"IF(SUM($AW167:BT167)<0,0,IF(SUM($AX167:BT167)+BT167>$AW167,$AW167-SUM($AX167:BT167),BT167))","v":0},{"$f":"IF(SUM($AW167:BU167)<0,0,IF(SUM($AX167:BU167)+BU167>$AW167,$AW167-SUM($AX167:BU167),BU167))","v":0},{"$f":"IF(SUM($AW167:BV167)<0,0,IF(SUM($AX167:BV167)+BV167>$AW167,$AW167-SUM($AX167:BV167),BV167))","v":0},{"$f":"IF(SUM($AW167:BW167)<0,0,IF(SUM($AX167:BW167)+BW167>$AW167,$AW167-SUM($AX167:BW167),BW167))","v":0},{"$f":"IF(SUM($AW167:BX167)<0,0,IF(SUM($AX167:BX167)+BX167>$AW167,$AW167-SUM($AX167:BX167),BX167))","v":0},{"$f":"IF(SUM($AW167:BY167)<0,0,IF(SUM($AX167:BY167)+BY167>$AW167,$AW167-SUM($AX167:BY167),BY167))","v":0},{"$f":"IF(SUM($AW167:BZ167)<0,0,IF(SUM($AX167:BZ167)+BZ167>$AW167,$AW167-SUM($AX167:BZ167),BZ167))","v":0},{"$f":"IF(SUM($AW167:CA167)<0,0,IF(SUM($AX167:CA167)+CA167>$AW167,$AW167-SUM($AX167:CA167),CA167))","v":0},{"$f":"IF(SUM($AW167:CB167)<0,0,IF(SUM($AX167:CB167)+CB167>$AW167,$AW167-SUM($AX167:CB167),CB167))","v":0},{"$f":"IF(SUM($AW167:CC167)<0,0,IF(SUM($AX167:CC167)+CC167>$AW167,$AW167-SUM($AX167:CC167),CC167))","v":0},{"$f":"IF(SUM($AW167:CD167)<0,0,IF(SUM($AX167:CD167)+CD167>$AW167,$AW167-SUM($AX167:CD167),CD167))","v":0},{"$f":"IF(SUM($AW167:CE167)<0,0,IF(SUM($AX167:CE167)+CE167>$AW167,$AW167-SUM($AX167:CE167),CE167))","v":0},{"$f":"IF(SUM($AW167:CF167)<0,0,IF(SUM($AX167:CF167)+CF167>$AW167,$AW167-SUM($AX167:CF167),CF167))","v":0},{"$f":"IF(SUM($AW167:CG167)<0,0,IF(SUM($AX167:CG167)+CG167>$AW167,$AW167-SUM($AX167:CG167),CG167))","v":0},{"$f":"IF(SUM($AW167:CH167)<0,0,IF(SUM($AX167:CH167)+CH167>$AW167,$AW167-SUM($AX167:CH167),CH167))","v":0},{"$f":"IF(SUM($AW167:CI167)<0,0,IF(SUM($AX167:CI167)+CI167>$AW167,$AW167-SUM($AX167:CI167),CI167))","v":0},{"$f":"IF(SUM($AW167:CJ167)<0,0,IF(SUM($AX167:CJ167)+CJ167>$AW167,$AW167-SUM($AX167:CJ167),CJ167))","v":0},{"$f":"IF(SUM($AW167:CK167)<0,0,IF(SUM($AX167:CK167)+CK167>$AW167,$AW167-SUM($AX167:CK167),CK167))","v":0},{"$f":"IF(SUM($AW167:CL167)<0,0,IF(SUM($AX167:CL167)+CL167>$AW167,$AW167-SUM($AX167:CL167),CL167))","v":0},{"$f":"IF(SUM($AW167:CM167)<0,0,IF(SUM($AX167:CM167)+CM167>$AW167,$AW167-SUM($AX167:CM167),CM167))","v":0},{"$f":"IF(SUM($AW167:CN167)<0,0,IF(SUM($AX167:CN167)+CN167>$AW167,$AW167-SUM($AX167:CN167),CN167))","v":0},{"$f":"IF(SUM($AW167:CO167)<0,0,IF(SUM($AX167:CO167)+CO167>$AW167,$AW167-SUM($AX167:CO167),CO167))","v":0},{"$f":"IF(SUM($AW167:CP167)<0,0,IF(SUM($AX167:CP167)+CP167>$AW167,$AW167-SUM($AX167:CP167),CP167))","v":0},{"$f":"IF(SUM($AW167:CQ167)<0,0,IF(SUM($AX167:CQ167)+CQ167>$AW167,$AW167-SUM($AX167:CQ167),CQ167))","v":0},{"$f":"IF(SUM($AW167:CR167)<0,0,IF(SUM($AX167:CR167)+CR167>$AW167,$AW167-SUM($AX167:CR167),CR167))","v":0},{"$f":"IF(SUM($AW167:CS167)<0,0,IF(SUM($AX167:CS167)+CS167>$AW167,$AW167-SUM($AX167:CS167),CS167))","v":0},{"$f":"IF(SUM($AW167:CT167)<0,0,IF(SUM($AX167:CT167)+CT167>$AW167,$AW167-SUM($AX167:CT167),CT167))","v":0},{"$f":"IF(SUM($AW167:CU167)<0,0,IF(SUM($AX167:CU167)+CU167>$AW167,$AW167-SUM($AX167:CU167),CU167))","v":0},{"$f":"IF(SUM($AW167:CV167)<0,0,IF(SUM($AX167:CV167)+CV167>$AW167,$AW167-SUM($AX167:CV167),CV167))","v":0},{"$f":"IF(SUM($AW167:CW167)<0,0,IF(SUM($AX167:CW167)+CW167>$AW167,$AW167-SUM($AX167:CW167),CW167))","v":0},{"$f":"IF(SUM($AW167:CX167)<0,0,IF(SUM($AX167:CX167)+CX167>$AW167,$AW167-SUM($AX167:CX167),CX167))","v":0},{"$f":"IF(SUM($AW167:CY167)<0,0,IF(SUM($AX167:CY167)+CY167>$AW167,$AW167-SUM($AX167:CY167),CY167))","v":0},{"$f":"IF(SUM($AW167:CZ167)<0,0,IF(SUM($AX167:CZ167)+CZ167>$AW167,$AW167-SUM($AX167:CZ167),CZ167))","v":0},{"$f":"IF(SUM($AW167:DA167)<0,0,IF(SUM($AX167:DA167)+DA167>$AW167,$AW167-SUM($AX167:DA167),DA167))","v":0},{"$f":"IF(SUM($AW167:DB167)<0,0,IF(SUM($AX167:DB167)+DB167>$AW167,$AW167-SUM($AX167:DB167),DB167))","v":0},{"$f":"IF(SUM($AW167:DC167)<0,0,IF(SUM($AX167:DC167)+DC167>$AW167,$AW167-SUM($AX167:DC167),DC167))","v":0},{"$f":"IF(SUM($AW167:DD167)<0,0,IF(SUM($AX167:DD167)+DD167>$AW167,$AW167-SUM($AX167:DD167),DD167))","v":0},{"$f":"IF(SUM($AW167:DE167)<0,0,IF(SUM($AX167:DE167)+DE167>$AW167,$AW167-SUM($AX167:DE167),DE167))","v":0},{"$f":"IF(SUM($AW167:DF167)<0,0,IF(SUM($AX167:DF167)+DF167>$AW167,$AW167-SUM($AX167:DF167),DF167))","v":0},{"$f":"IF(SUM($AW167:DG167)<0,0,IF(SUM($AX167:DG167)+DG167>$AW167,$AW167-SUM($AX167:DG167),DG167))","v":0},{"$f":"IF(SUM($AW167:DH167)<0,0,IF(SUM($AX167:DH167)+DH167>$AW167,$AW167-SUM($AX167:DH167),DH167))","v":0},{"$f":"IF(SUM($AW167:DI167)<0,0,IF(SUM($AX167:DI167)+DI167>$AW167,$AW167-SUM($AX167:DI167),DI167))","v":0},{"$f":"IF(SUM($AW167:DJ167)<0,0,IF(SUM($AX167:DJ167)+DJ167>$AW167,$AW167-SUM($AX167:DJ167),DJ167))","v":0},{"$f":"IF(SUM($AW167:DK167)<0,0,IF(SUM($AX167:DK167)+DK167>$AW167,$AW167-SUM($AX167:DK167),DK167))","v":0},{"$f":"IF(SUM($AW167:DL167)<0,0,IF(SUM($AX167:DL167)+DL167>$AW167,$AW167-SUM($AX167:DL167),DL167))","v":0},{"$f":"IF(SUM($AW167:DM167)<0,0,IF(SUM($AX167:DM167)+DM167>$AW167,$AW167-SUM($AX167:DM167),DM167))","v":0},{"$f":"IF(SUM($AW167:DN167)<0,0,IF(SUM($AX167:DN167)+DN167>$AW167,$AW167-SUM($AX167:DN167),DN167))","v":0},{"$f":"IF(SUM($AW167:DO167)<0,0,IF(SUM($AX167:DO167)+DO167>$AW167,$AW167-SUM($AX167:DO167),DO167))","v":0},{"$f":"IF(SUM($AW167:DP167)<0,0,IF(SUM($AX167:DP167)+DP167>$AW167,$AW167-SUM($AX167:DP167),DP167))","v":0},{"$f":"IF(SUM($AW167:DQ167)<0,0,IF(SUM($AX167:DQ167)+DQ167>$AW167,$AW167-SUM($AX167:DQ167),DQ167))","v":0},{"$f":"IF(SUM($AW167:DR167)<0,0,IF(SUM($AX167:DR167)+DR167>$AW167,$AW167-SUM($AX167:DR167),DR167))","v":0},{"$f":"IF(SUM($AW167:DS167)<0,0,IF(SUM($AX167:DS167)+DS167>$AW167,$AW167-SUM($AX167:DS167),DS167))","v":0},{"$f":"IF(SUM($AW167:DT167)<0,0,IF(SUM($AX167:DT167)+DT167>$AW167,$AW167-SUM($AX167:DT167),DT167))","v":0},{"$f":"IF(SUM($AW167:DU167)<0,0,IF(SUM($AX167:DU167)+DU167>$AW167,$AW167-SUM($AX167:DU167),DU167))","v":0},{"$f":"IF(SUM($AW167:DV167)<0,0,IF(SUM($AX167:DV167)+DV167>$AW167,$AW167-SUM($AX167:DV167),DV167))","v":0},{"$f":"IF(SUM($AW167:DW167)<0,0,IF(SUM($AX167:DW167)+DW167>$AW167,$AW167-SUM($AX167:DW167),DW167))","v":0},{"$f":"IF(SUM($AW167:DX167)<0,0,IF(SUM($AX167:DX167)+DX167>$AW167,$AW167-SUM($AX167:DX167),DX167))","v":0},{"$f":"IF(SUM($AW167:DY167)<0,0,IF(SUM($AX167:DY167)+DY167>$AW167,$AW167-SUM($AX167:DY167),DY167))","v":0},{"$f":"IF(SUM($AW167:DZ167)<0,0,IF(SUM($AX167:DZ167)+DZ167>$AW167,$AW167-SUM($AX167:DZ167),DZ167))","v":0},{"$f":"IF(SUM($AW167:EA167)<0,0,IF(SUM($AX167:EA167)+EA167>$AW167,$AW167-SUM($AX167:EA167),EA167))","v":0},{"$f":"IF(SUM($AW167:EB167)<0,0,IF(SUM($AX167:EB167)+EB167>$AW167,$AW167-SUM($AX167:EB167),EB167))","v":0},{"$f":"IF(SUM($AW167:EC167)<0,0,IF(SUM($AX167:EC167)+EC167>$AW167,$AW167-SUM($AX167:EC167),EC167))","v":0},{"$f":"IF(SUM($AW167:ED167)<0,0,IF(SUM($AX167:ED167)+ED167>$AW167,$AW167-SUM($AX167:ED167),ED167))","v":0},{"$f":"IF(SUM($AW167:EE167)<0,0,IF(SUM($AX167:EE167)+EE167>$AW167,$AW167-SUM($AX167:EE167),EE167))","v":0},{"$f":"IF(SUM($AW167:EF167)<0,0,IF(SUM($AX167:EF167)+EF167>$AW167,$AW167-SUM($AX167:EF167),EF167))","v":0},{"$f":"IF(SUM($AW167:EG167)<0,0,IF(SUM($AX167:EG167)+EG167>$AW167,$AW167-SUM($AX167:EG167),EG167))","v":0},{"$f":"IF(SUM($AW167:EH167)<0,0,IF(SUM($AX167:EH167)+EH167>$AW167,$AW167-SUM($AX167:EH167),EH167))","v":0},{"$f":"IF(SUM($AW167:EI167)<0,0,IF(SUM($AX167:EI167)+EI167>$AW167,$AW167-SUM($AX167:EI167),EI167))","v":0},{"$f":"IF(SUM($AW167:EJ167)<0,0,IF(SUM($AX167:EJ167)+EJ167>$AW167,$AW167-SUM($AX167:EJ167),EJ167))","v":0},{"$f":"IF(SUM($AW167:EK167)<0,0,IF(SUM($AX167:EK167)+EK167>$AW167,$AW167-SUM($AX167:EK167),EK167))","v":0},{"$f":"IF(SUM($AW167:EL167)<0,0,IF(SUM($AX167:EL167)+EL167>$AW167,$AW167-SUM($AX167:EL167),EL167))","v":0},{"$f":"IF(SUM($AW167:EM167)<0,0,IF(SUM($AX167:EM167)+EM167>$AW167,$AW167-SUM($AX167:EM167),EM167))","v":0},{"$f":"IF(SUM($AW167:EN167)<0,0,IF(SUM($AX167:EN167)+EN167>$AW167,$AW167-SUM($AX167:EN167),EN167))","v":0},{"$f":"IF(SUM($AW167:EO167)<0,0,IF(SUM($AX167:EO167)+EO167>$AW167,$AW167-SUM($AX167:EO167),EO167))","v":0},{"$f":"IF(SUM($AW167:EP167)<0,0,IF(SUM($AX167:EP167)+EP167>$AW167,$AW167-SUM($AX167:EP167),EP167))","v":0},{"$f":"IF(SUM($AW167:EQ167)<0,0,IF(SUM($AX167:EQ167)+EQ167>$AW167,$AW167-SUM($AX167:EQ167),EQ167))","v":0},{"$f":"IF(SUM($AW167:ER167)<0,0,IF(SUM($AX167:ER167)+ER167>$AW167,$AW167-SUM($AX167:ER167),ER167))","v":0},{"$f":"IF(SUM($AW167:ES167)<0,0,IF(SUM($AX167:ES167)+ES167>$AW167,$AW167-SUM($AX167:ES167),ES167))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($P168:P168)+P168>$O24,$O24-SUM($P168:P168),P168)","v":0},{"$f":"IF(SUM($P168:Q168)+Q168>$O24,$O24-SUM($P168:Q168),Q168)","v":0},{"$f":"IF(SUM($P168:R168)+R168>$O24,$O24-SUM($P168:R168),R168)","v":0},{"$f":"IF(SUM($P168:S168)+S168>$O24,$O24-SUM($P168:S168),S168)","v":0},{"$f":"IF(SUM($P168:T168)+T168>$O24,$O24-SUM($P168:T168),T168)","v":0},{"$f":"IF(SUM($P168:U168)+U168>$O24,$O24-SUM($P168:U168),U168)","v":0},{"$f":"IF(SUM($P168:V168)+V168>$O24,$O24-SUM($P168:V168),V168)","v":0},{"$f":"IF(SUM($P168:W168)+W168>$O24,$O24-SUM($P168:W168),W168)","v":0},{"$f":"IF(SUM($P168:X168)+X168>$O24,$O24-SUM($P168:X168),X168)","v":0},{"$f":"IF(SUM($P168:Y168)+Y168>$O24,$O24-SUM($P168:Y168),Y168)","v":0},{"$f":"IF(SUM($P168:Z168)+Z168>$O24,$O24-SUM($P168:Z168),Z168)","v":0},{"$f":"IF(SUM($P168:AA168)+AA168>$O24,$O24-SUM($P168:AA168),AA168)","v":0},{"$f":"IF(SUM($P168:AB168)+AB168>$O24,$O24-SUM($P168:AB168),AB168)","v":0},{"$f":"IF(SUM($P168:AC168)+AC168>$O24,$O24-SUM($P168:AC168),AC168)","v":0},{"$f":"IF(SUM($P168:AD168)+AD168>$O24,$O24-SUM($P168:AD168),AD168)","v":0},{"$f":"IF(SUM($P168:AE168)+AE168>$O24,$O24-SUM($P168:AE168),AE168)","v":0},{"$f":"IF(SUM($P168:AF168)+AF168>$O24,$O24-SUM($P168:AF168),AF168)","v":0},{"$f":"IF(SUM($P168:AG168)+AG168>$O24,$O24-SUM($P168:AG168),AG168)","v":0},{"$f":"IF(SUM($P168:AH168)+AH168>$O24,$O24-SUM($P168:AH168),AH168)","v":0},{"$f":"IF(SUM($P168:AI168)+AI168>$O24,$O24-SUM($P168:AI168),AI168)","v":0},{"$f":"IF(SUM($P168:AJ168)+AJ168>$O24,$O24-SUM($P168:AJ168),AJ168)","v":0},{"$f":"IF(SUM($P168:AK168)+AK168>$O24,$O24-SUM($P168:AK168),AK168)","v":0},{"$f":"IF(SUM($P168:AL168)+AL168>$O24,$O24-SUM($P168:AL168),AL168)","v":0},{"$f":"IF(SUM($P168:AM168)+AM168>$O24,$O24-SUM($P168:AM168),AM168)","v":0},{"$f":"IF(SUM($P168:AN168)+AN168>$O24,$O24-SUM($P168:AN168),AN168)","v":0},{"$f":"IF(SUM($P168:AO168)+AO168>$O24,$O24-SUM($P168:AO168),AO168)","v":0},{"$f":"IF(SUM($P168:AP168)+AP168>$O24,$O24-SUM($P168:AP168),AP168)","v":0},{"$f":"IF(SUM($P168:AQ168)+AQ168>$O24,$O24-SUM($P168:AQ168),AQ168)","v":0},{"$f":"IF(SUM($P168:AR168)+AR168>$O24,$O24-SUM($P168:AR168),AR168)","v":0},{"$f":"IF(SUM($P168:AS168)+AS168>$O24,$O24-SUM($P168:AS168),AS168)","v":0},{"$f":"IF(SUM($P168:AT168)+AT168>$O24,$O24-SUM($P168:AT168),AT168)","v":0},{"$f":"IF(SUM($P168:AU168)+AU168>$O24,$O24-SUM($P168:AU168),AU168)","v":0},0,0,{"$f":"IF(SUM($AW168:AX168)<0,0,IF(SUM($AX168:AX168)+AX168>$AW168,$AW168-SUM($AX168:AX168),AX168))","v":0},{"$f":"IF(SUM($AW168:AY168)<0,0,IF(SUM($AX168:AY168)+AY168>$AW168,$AW168-SUM($AX168:AY168),AY168))","v":0},{"$f":"IF(SUM($AW168:AZ168)<0,0,IF(SUM($AX168:AZ168)+AZ168>$AW168,$AW168-SUM($AX168:AZ168),AZ168))","v":0},{"$f":"IF(SUM($AW168:BA168)<0,0,IF(SUM($AX168:BA168)+BA168>$AW168,$AW168-SUM($AX168:BA168),BA168))","v":0},{"$f":"IF(SUM($AW168:BB168)<0,0,IF(SUM($AX168:BB168)+BB168>$AW168,$AW168-SUM($AX168:BB168),BB168))","v":0},{"$f":"IF(SUM($AW168:BC168)<0,0,IF(SUM($AX168:BC168)+BC168>$AW168,$AW168-SUM($AX168:BC168),BC168))","v":0},{"$f":"IF(SUM($AW168:BD168)<0,0,IF(SUM($AX168:BD168)+BD168>$AW168,$AW168-SUM($AX168:BD168),BD168))","v":0},{"$f":"IF(SUM($AW168:BE168)<0,0,IF(SUM($AX168:BE168)+BE168>$AW168,$AW168-SUM($AX168:BE168),BE168))","v":0},{"$f":"IF(SUM($AW168:BF168)<0,0,IF(SUM($AX168:BF168)+BF168>$AW168,$AW168-SUM($AX168:BF168),BF168))","v":0},{"$f":"IF(SUM($AW168:BG168)<0,0,IF(SUM($AX168:BG168)+BG168>$AW168,$AW168-SUM($AX168:BG168),BG168))","v":0},{"$f":"IF(SUM($AW168:BH168)<0,0,IF(SUM($AX168:BH168)+BH168>$AW168,$AW168-SUM($AX168:BH168),BH168))","v":0},{"$f":"IF(SUM($AW168:BI168)<0,0,IF(SUM($AX168:BI168)+BI168>$AW168,$AW168-SUM($AX168:BI168),BI168))","v":0},{"$f":"IF(SUM($AW168:BJ168)<0,0,IF(SUM($AX168:BJ168)+BJ168>$AW168,$AW168-SUM($AX168:BJ168),BJ168))","v":0},{"$f":"IF(SUM($AW168:BK168)<0,0,IF(SUM($AX168:BK168)+BK168>$AW168,$AW168-SUM($AX168:BK168),BK168))","v":0},{"$f":"IF(SUM($AW168:BL168)<0,0,IF(SUM($AX168:BL168)+BL168>$AW168,$AW168-SUM($AX168:BL168),BL168))","v":0},{"$f":"IF(SUM($AW168:BM168)<0,0,IF(SUM($AX168:BM168)+BM168>$AW168,$AW168-SUM($AX168:BM168),BM168))","v":0},{"$f":"IF(SUM($AW168:BN168)<0,0,IF(SUM($AX168:BN168)+BN168>$AW168,$AW168-SUM($AX168:BN168),BN168))","v":0},{"$f":"IF(SUM($AW168:BO168)<0,0,IF(SUM($AX168:BO168)+BO168>$AW168,$AW168-SUM($AX168:BO168),BO168))","v":0},{"$f":"IF(SUM($AW168:BP168)<0,0,IF(SUM($AX168:BP168)+BP168>$AW168,$AW168-SUM($AX168:BP168),BP168))","v":0},{"$f":"IF(SUM($AW168:BQ168)<0,0,IF(SUM($AX168:BQ168)+BQ168>$AW168,$AW168-SUM($AX168:BQ168),BQ168))","v":0},{"$f":"IF(SUM($AW168:BR168)<0,0,IF(SUM($AX168:BR168)+BR168>$AW168,$AW168-SUM($AX168:BR168),BR168))","v":0},{"$f":"IF(SUM($AW168:BS168)<0,0,IF(SUM($AX168:BS168)+BS168>$AW168,$AW168-SUM($AX168:BS168),BS168))","v":0},{"$f":"IF(SUM($AW168:BT168)<0,0,IF(SUM($AX168:BT168)+BT168>$AW168,$AW168-SUM($AX168:BT168),BT168))","v":0},{"$f":"IF(SUM($AW168:BU168)<0,0,IF(SUM($AX168:BU168)+BU168>$AW168,$AW168-SUM($AX168:BU168),BU168))","v":0},{"$f":"IF(SUM($AW168:BV168)<0,0,IF(SUM($AX168:BV168)+BV168>$AW168,$AW168-SUM($AX168:BV168),BV168))","v":0},{"$f":"IF(SUM($AW168:BW168)<0,0,IF(SUM($AX168:BW168)+BW168>$AW168,$AW168-SUM($AX168:BW168),BW168))","v":0},{"$f":"IF(SUM($AW168:BX168)<0,0,IF(SUM($AX168:BX168)+BX168>$AW168,$AW168-SUM($AX168:BX168),BX168))","v":0},{"$f":"IF(SUM($AW168:BY168)<0,0,IF(SUM($AX168:BY168)+BY168>$AW168,$AW168-SUM($AX168:BY168),BY168))","v":0},{"$f":"IF(SUM($AW168:BZ168)<0,0,IF(SUM($AX168:BZ168)+BZ168>$AW168,$AW168-SUM($AX168:BZ168),BZ168))","v":0},{"$f":"IF(SUM($AW168:CA168)<0,0,IF(SUM($AX168:CA168)+CA168>$AW168,$AW168-SUM($AX168:CA168),CA168))","v":0},{"$f":"IF(SUM($AW168:CB168)<0,0,IF(SUM($AX168:CB168)+CB168>$AW168,$AW168-SUM($AX168:CB168),CB168))","v":0},{"$f":"IF(SUM($AW168:CC168)<0,0,IF(SUM($AX168:CC168)+CC168>$AW168,$AW168-SUM($AX168:CC168),CC168))","v":0},{"$f":"IF(SUM($AW168:CD168)<0,0,IF(SUM($AX168:CD168)+CD168>$AW168,$AW168-SUM($AX168:CD168),CD168))","v":0},{"$f":"IF(SUM($AW168:CE168)<0,0,IF(SUM($AX168:CE168)+CE168>$AW168,$AW168-SUM($AX168:CE168),CE168))","v":0},{"$f":"IF(SUM($AW168:CF168)<0,0,IF(SUM($AX168:CF168)+CF168>$AW168,$AW168-SUM($AX168:CF168),CF168))","v":0},{"$f":"IF(SUM($AW168:CG168)<0,0,IF(SUM($AX168:CG168)+CG168>$AW168,$AW168-SUM($AX168:CG168),CG168))","v":0},{"$f":"IF(SUM($AW168:CH168)<0,0,IF(SUM($AX168:CH168)+CH168>$AW168,$AW168-SUM($AX168:CH168),CH168))","v":0},{"$f":"IF(SUM($AW168:CI168)<0,0,IF(SUM($AX168:CI168)+CI168>$AW168,$AW168-SUM($AX168:CI168),CI168))","v":0},{"$f":"IF(SUM($AW168:CJ168)<0,0,IF(SUM($AX168:CJ168)+CJ168>$AW168,$AW168-SUM($AX168:CJ168),CJ168))","v":0},{"$f":"IF(SUM($AW168:CK168)<0,0,IF(SUM($AX168:CK168)+CK168>$AW168,$AW168-SUM($AX168:CK168),CK168))","v":0},{"$f":"IF(SUM($AW168:CL168)<0,0,IF(SUM($AX168:CL168)+CL168>$AW168,$AW168-SUM($AX168:CL168),CL168))","v":0},{"$f":"IF(SUM($AW168:CM168)<0,0,IF(SUM($AX168:CM168)+CM168>$AW168,$AW168-SUM($AX168:CM168),CM168))","v":0},{"$f":"IF(SUM($AW168:CN168)<0,0,IF(SUM($AX168:CN168)+CN168>$AW168,$AW168-SUM($AX168:CN168),CN168))","v":0},{"$f":"IF(SUM($AW168:CO168)<0,0,IF(SUM($AX168:CO168)+CO168>$AW168,$AW168-SUM($AX168:CO168),CO168))","v":0},{"$f":"IF(SUM($AW168:CP168)<0,0,IF(SUM($AX168:CP168)+CP168>$AW168,$AW168-SUM($AX168:CP168),CP168))","v":0},{"$f":"IF(SUM($AW168:CQ168)<0,0,IF(SUM($AX168:CQ168)+CQ168>$AW168,$AW168-SUM($AX168:CQ168),CQ168))","v":0},{"$f":"IF(SUM($AW168:CR168)<0,0,IF(SUM($AX168:CR168)+CR168>$AW168,$AW168-SUM($AX168:CR168),CR168))","v":0},{"$f":"IF(SUM($AW168:CS168)<0,0,IF(SUM($AX168:CS168)+CS168>$AW168,$AW168-SUM($AX168:CS168),CS168))","v":0},{"$f":"IF(SUM($AW168:CT168)<0,0,IF(SUM($AX168:CT168)+CT168>$AW168,$AW168-SUM($AX168:CT168),CT168))","v":0},{"$f":"IF(SUM($AW168:CU168)<0,0,IF(SUM($AX168:CU168)+CU168>$AW168,$AW168-SUM($AX168:CU168),CU168))","v":0},{"$f":"IF(SUM($AW168:CV168)<0,0,IF(SUM($AX168:CV168)+CV168>$AW168,$AW168-SUM($AX168:CV168),CV168))","v":0},{"$f":"IF(SUM($AW168:CW168)<0,0,IF(SUM($AX168:CW168)+CW168>$AW168,$AW168-SUM($AX168:CW168),CW168))","v":0},{"$f":"IF(SUM($AW168:CX168)<0,0,IF(SUM($AX168:CX168)+CX168>$AW168,$AW168-SUM($AX168:CX168),CX168))","v":0},{"$f":"IF(SUM($AW168:CY168)<0,0,IF(SUM($AX168:CY168)+CY168>$AW168,$AW168-SUM($AX168:CY168),CY168))","v":0},{"$f":"IF(SUM($AW168:CZ168)<0,0,IF(SUM($AX168:CZ168)+CZ168>$AW168,$AW168-SUM($AX168:CZ168),CZ168))","v":0},{"$f":"IF(SUM($AW168:DA168)<0,0,IF(SUM($AX168:DA168)+DA168>$AW168,$AW168-SUM($AX168:DA168),DA168))","v":0},{"$f":"IF(SUM($AW168:DB168)<0,0,IF(SUM($AX168:DB168)+DB168>$AW168,$AW168-SUM($AX168:DB168),DB168))","v":0},{"$f":"IF(SUM($AW168:DC168)<0,0,IF(SUM($AX168:DC168)+DC168>$AW168,$AW168-SUM($AX168:DC168),DC168))","v":0},{"$f":"IF(SUM($AW168:DD168)<0,0,IF(SUM($AX168:DD168)+DD168>$AW168,$AW168-SUM($AX168:DD168),DD168))","v":0},{"$f":"IF(SUM($AW168:DE168)<0,0,IF(SUM($AX168:DE168)+DE168>$AW168,$AW168-SUM($AX168:DE168),DE168))","v":0},{"$f":"IF(SUM($AW168:DF168)<0,0,IF(SUM($AX168:DF168)+DF168>$AW168,$AW168-SUM($AX168:DF168),DF168))","v":0},{"$f":"IF(SUM($AW168:DG168)<0,0,IF(SUM($AX168:DG168)+DG168>$AW168,$AW168-SUM($AX168:DG168),DG168))","v":0},{"$f":"IF(SUM($AW168:DH168)<0,0,IF(SUM($AX168:DH168)+DH168>$AW168,$AW168-SUM($AX168:DH168),DH168))","v":0},{"$f":"IF(SUM($AW168:DI168)<0,0,IF(SUM($AX168:DI168)+DI168>$AW168,$AW168-SUM($AX168:DI168),DI168))","v":0},{"$f":"IF(SUM($AW168:DJ168)<0,0,IF(SUM($AX168:DJ168)+DJ168>$AW168,$AW168-SUM($AX168:DJ168),DJ168))","v":0},{"$f":"IF(SUM($AW168:DK168)<0,0,IF(SUM($AX168:DK168)+DK168>$AW168,$AW168-SUM($AX168:DK168),DK168))","v":0},{"$f":"IF(SUM($AW168:DL168)<0,0,IF(SUM($AX168:DL168)+DL168>$AW168,$AW168-SUM($AX168:DL168),DL168))","v":0},{"$f":"IF(SUM($AW168:DM168)<0,0,IF(SUM($AX168:DM168)+DM168>$AW168,$AW168-SUM($AX168:DM168),DM168))","v":0},{"$f":"IF(SUM($AW168:DN168)<0,0,IF(SUM($AX168:DN168)+DN168>$AW168,$AW168-SUM($AX168:DN168),DN168))","v":0},{"$f":"IF(SUM($AW168:DO168)<0,0,IF(SUM($AX168:DO168)+DO168>$AW168,$AW168-SUM($AX168:DO168),DO168))","v":0},{"$f":"IF(SUM($AW168:DP168)<0,0,IF(SUM($AX168:DP168)+DP168>$AW168,$AW168-SUM($AX168:DP168),DP168))","v":0},{"$f":"IF(SUM($AW168:DQ168)<0,0,IF(SUM($AX168:DQ168)+DQ168>$AW168,$AW168-SUM($AX168:DQ168),DQ168))","v":0},{"$f":"IF(SUM($AW168:DR168)<0,0,IF(SUM($AX168:DR168)+DR168>$AW168,$AW168-SUM($AX168:DR168),DR168))","v":0},{"$f":"IF(SUM($AW168:DS168)<0,0,IF(SUM($AX168:DS168)+DS168>$AW168,$AW168-SUM($AX168:DS168),DS168))","v":0},{"$f":"IF(SUM($AW168:DT168)<0,0,IF(SUM($AX168:DT168)+DT168>$AW168,$AW168-SUM($AX168:DT168),DT168))","v":0},{"$f":"IF(SUM($AW168:DU168)<0,0,IF(SUM($AX168:DU168)+DU168>$AW168,$AW168-SUM($AX168:DU168),DU168))","v":0},{"$f":"IF(SUM($AW168:DV168)<0,0,IF(SUM($AX168:DV168)+DV168>$AW168,$AW168-SUM($AX168:DV168),DV168))","v":0},{"$f":"IF(SUM($AW168:DW168)<0,0,IF(SUM($AX168:DW168)+DW168>$AW168,$AW168-SUM($AX168:DW168),DW168))","v":0},{"$f":"IF(SUM($AW168:DX168)<0,0,IF(SUM($AX168:DX168)+DX168>$AW168,$AW168-SUM($AX168:DX168),DX168))","v":0},{"$f":"IF(SUM($AW168:DY168)<0,0,IF(SUM($AX168:DY168)+DY168>$AW168,$AW168-SUM($AX168:DY168),DY168))","v":0},{"$f":"IF(SUM($AW168:DZ168)<0,0,IF(SUM($AX168:DZ168)+DZ168>$AW168,$AW168-SUM($AX168:DZ168),DZ168))","v":0},{"$f":"IF(SUM($AW168:EA168)<0,0,IF(SUM($AX168:EA168)+EA168>$AW168,$AW168-SUM($AX168:EA168),EA168))","v":0},{"$f":"IF(SUM($AW168:EB168)<0,0,IF(SUM($AX168:EB168)+EB168>$AW168,$AW168-SUM($AX168:EB168),EB168))","v":0},{"$f":"IF(SUM($AW168:EC168)<0,0,IF(SUM($AX168:EC168)+EC168>$AW168,$AW168-SUM($AX168:EC168),EC168))","v":0},{"$f":"IF(SUM($AW168:ED168)<0,0,IF(SUM($AX168:ED168)+ED168>$AW168,$AW168-SUM($AX168:ED168),ED168))","v":0},{"$f":"IF(SUM($AW168:EE168)<0,0,IF(SUM($AX168:EE168)+EE168>$AW168,$AW168-SUM($AX168:EE168),EE168))","v":0},{"$f":"IF(SUM($AW168:EF168)<0,0,IF(SUM($AX168:EF168)+EF168>$AW168,$AW168-SUM($AX168:EF168),EF168))","v":0},{"$f":"IF(SUM($AW168:EG168)<0,0,IF(SUM($AX168:EG168)+EG168>$AW168,$AW168-SUM($AX168:EG168),EG168))","v":0},{"$f":"IF(SUM($AW168:EH168)<0,0,IF(SUM($AX168:EH168)+EH168>$AW168,$AW168-SUM($AX168:EH168),EH168))","v":0},{"$f":"IF(SUM($AW168:EI168)<0,0,IF(SUM($AX168:EI168)+EI168>$AW168,$AW168-SUM($AX168:EI168),EI168))","v":0},{"$f":"IF(SUM($AW168:EJ168)<0,0,IF(SUM($AX168:EJ168)+EJ168>$AW168,$AW168-SUM($AX168:EJ168),EJ168))","v":0},{"$f":"IF(SUM($AW168:EK168)<0,0,IF(SUM($AX168:EK168)+EK168>$AW168,$AW168-SUM($AX168:EK168),EK168))","v":0},{"$f":"IF(SUM($AW168:EL168)<0,0,IF(SUM($AX168:EL168)+EL168>$AW168,$AW168-SUM($AX168:EL168),EL168))","v":0},{"$f":"IF(SUM($AW168:EM168)<0,0,IF(SUM($AX168:EM168)+EM168>$AW168,$AW168-SUM($AX168:EM168),EM168))","v":0},{"$f":"IF(SUM($AW168:EN168)<0,0,IF(SUM($AX168:EN168)+EN168>$AW168,$AW168-SUM($AX168:EN168),EN168))","v":0},{"$f":"IF(SUM($AW168:EO168)<0,0,IF(SUM($AX168:EO168)+EO168>$AW168,$AW168-SUM($AX168:EO168),EO168))","v":0},{"$f":"IF(SUM($AW168:EP168)<0,0,IF(SUM($AX168:EP168)+EP168>$AW168,$AW168-SUM($AX168:EP168),EP168))","v":0},{"$f":"IF(SUM($AW168:EQ168)<0,0,IF(SUM($AX168:EQ168)+EQ168>$AW168,$AW168-SUM($AX168:EQ168),EQ168))","v":0},{"$f":"IF(SUM($AW168:ER168)<0,0,IF(SUM($AX168:ER168)+ER168>$AW168,$AW168-SUM($AX168:ER168),ER168))","v":0},{"$f":"IF(SUM($AW168:ES168)<0,0,IF(SUM($AX168:ES168)+ES168>$AW168,$AW168-SUM($AX168:ES168),ES168))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,1.6805651187499999E-2,{"$f":"IF(SUM($P169:P169)+P169>$O25,$O25-SUM(#REF!),P169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:Q169)+Q169>$O25,$O25-SUM(P169:Q175),Q169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:R169)+R169>$O25,$O25-SUM(Q169:R175),R169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:S169)+S169>$O25,$O25-SUM(R169:S175),S169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:T169)+T169>$O25,$O25-SUM(S169:T175),T169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:U169)+U169>$O25,$O25-SUM(T169:U175),U169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:V169)+V169>$O25,$O25-SUM(U169:V175),V169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:W169)+W169>$O25,$O25-SUM(V169:W175),W169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:X169)+X169>$O25,$O25-SUM(W169:X175),X169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:Y169)+Y169>$O25,$O25-SUM(X169:Y175),Y169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:Z169)+Z169>$O25,$O25-SUM(Y169:Z175),Z169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AA169)+AA169>$O25,$O25-SUM(Z169:AA175),AA169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AB169)+AB169>$O25,$O25-SUM(AA169:AB175),AB169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AC169)+AC169>$O25,$O25-SUM(AB169:AC175),AC169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AD169)+AD169>$O25,$O25-SUM(AC169:AD175),AD169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AE169)+AE169>$O25,$O25-SUM(AD169:AE175),AE169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AF169)+AF169>$O25,$O25-SUM(AE169:AF175),AF169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AG169)+AG169>$O25,$O25-SUM(AF169:AG175),AG169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AH169)+AH169>$O25,$O25-SUM(AG169:AH175),AH169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AI169)+AI169>$O25,$O25-SUM(AH169:AI175),AI169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AJ169)+AJ169>$O25,$O25-SUM(AI169:AJ175),AJ169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AK169)+AK169>$O25,$O25-SUM(AJ169:AK175),AK169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AL169)+AL169>$O25,$O25-SUM(AK169:AL175),AL169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AM169)+AM169>$O25,$O25-SUM(AL169:AM175),AM169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AN169)+AN169>$O25,$O25-SUM(AM169:AN175),AN169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AO169)+AO169>$O25,$O25-SUM(AN169:AO175),AO169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AP169)+AP169>$O25,$O25-SUM(AO169:AP175),AP169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AQ169)+AQ169>$O25,$O25-SUM(AP169:AQ175),AQ169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AR169)+AR169>$O25,$O25-SUM(AQ169:AR175),AR169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AS169)+AS169>$O25,$O25-SUM(AR169:AS175),AS169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AT169)+AT169>$O25,$O25-SUM(AS169:AT175),AT169)","v":1.6805651187499999E-2},{"$f":"IF(SUM($P169:AU169)+AU169>$O25,$O25-SUM(AT169:AU175),AU169)","v":1.6805651187499999E-2},1.4620916533125001,6.7222604750000012E-2,{"$f":"IF(SUM($AW169:AX169)<0,0,IF(SUM($AX169:AX169)+AX169>$AW169,$AW169-SUM($AX169:AX169),AX169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:AY169)<0,0,IF(SUM($AX169:AY169)+AY169>$AW169,$AW169-SUM($AX169:AY169),AY169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:AZ169)<0,0,IF(SUM($AX169:AZ169)+AZ169>$AW169,$AW169-SUM($AX169:AZ169),AZ169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BA169)<0,0,IF(SUM($AX169:BA169)+BA169>$AW169,$AW169-SUM($AX169:BA169),BA169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BB169)<0,0,IF(SUM($AX169:BB169)+BB169>$AW169,$AW169-SUM($AX169:BB169),BB169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BC169)<0,0,IF(SUM($AX169:BC169)+BC169>$AW169,$AW169-SUM($AX169:BC169),BC169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BD169)<0,0,IF(SUM($AX169:BD169)+BD169>$AW169,$AW169-SUM($AX169:BD169),BD169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BE169)<0,0,IF(SUM($AX169:BE169)+BE169>$AW169,$AW169-SUM($AX169:BE169),BE169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BF169)<0,0,IF(SUM($AX169:BF169)+BF169>$AW169,$AW169-SUM($AX169:BF169),BF169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BG169)<0,0,IF(SUM($AX169:BG169)+BG169>$AW169,$AW169-SUM($AX169:BG169),BG169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BH169)<0,0,IF(SUM($AX169:BH169)+BH169>$AW169,$AW169-SUM($AX169:BH169),BH169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BI169)<0,0,IF(SUM($AX169:BI169)+BI169>$AW169,$AW169-SUM($AX169:BI169),BI169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BJ169)<0,0,IF(SUM($AX169:BJ169)+BJ169>$AW169,$AW169-SUM($AX169:BJ169),BJ169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BK169)<0,0,IF(SUM($AX169:BK169)+BK169>$AW169,$AW169-SUM($AX169:BK169),BK169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BL169)<0,0,IF(SUM($AX169:BL169)+BL169>$AW169,$AW169-SUM($AX169:BL169),BL169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BM169)<0,0,IF(SUM($AX169:BM169)+BM169>$AW169,$AW169-SUM($AX169:BM169),BM169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BN169)<0,0,IF(SUM($AX169:BN169)+BN169>$AW169,$AW169-SUM($AX169:BN169),BN169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BO169)<0,0,IF(SUM($AX169:BO169)+BO169>$AW169,$AW169-SUM($AX169:BO169),BO169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BP169)<0,0,IF(SUM($AX169:BP169)+BP169>$AW169,$AW169-SUM($AX169:BP169),BP169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BQ169)<0,0,IF(SUM($AX169:BQ169)+BQ169>$AW169,$AW169-SUM($AX169:BQ169),BQ169))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW169:BR169)<0,0,IF(SUM($AX169:BR169)+BR169>$AW169,$AW169-SUM($AX169:BR169),BR169))","v":5.0416953562500311E-2},{"$f":"IF(SUM($AW169:BS169)<0,0,IF(SUM($AX169:BS169)+BS169>$AW169,$AW169-SUM($AX169:BS169),BS169))","v":0},{"$f":"IF(SUM($AW169:BT169)<0,0,IF(SUM($AX169:BT169)+BT169>$AW169,$AW169-SUM($AX169:BT169),BT169))","v":0},{"$f":"IF(SUM($AW169:BU169)<0,0,IF(SUM($AX169:BU169)+BU169>$AW169,$AW169-SUM($AX169:BU169),BU169))","v":0},{"$f":"IF(SUM($AW169:BV169)<0,0,IF(SUM($AX169:BV169)+BV169>$AW169,$AW169-SUM($AX169:BV169),BV169))","v":0},{"$f":"IF(SUM($AW169:BW169)<0,0,IF(SUM($AX169:BW169)+BW169>$AW169,$AW169-SUM($AX169:BW169),BW169))","v":0},{"$f":"IF(SUM($AW169:BX169)<0,0,IF(SUM($AX169:BX169)+BX169>$AW169,$AW169-SUM($AX169:BX169),BX169))","v":0},{"$f":"IF(SUM($AW169:BY169)<0,0,IF(SUM($AX169:BY169)+BY169>$AW169,$AW169-SUM($AX169:BY169),BY169))","v":0},{"$f":"IF(SUM($AW169:BZ169)<0,0,IF(SUM($AX169:BZ169)+BZ169>$AW169,$AW169-SUM($AX169:BZ169),BZ169))","v":0},{"$f":"IF(SUM($AW169:CA169)<0,0,IF(SUM($AX169:CA169)+CA169>$AW169,$AW169-SUM($AX169:CA169),CA169))","v":0},{"$f":"IF(SUM($AW169:CB169)<0,0,IF(SUM($AX169:CB169)+CB169>$AW169,$AW169-SUM($AX169:CB169),CB169))","v":0},{"$f":"IF(SUM($AW169:CC169)<0,0,IF(SUM($AX169:CC169)+CC169>$AW169,$AW169-SUM($AX169:CC169),CC169))","v":0},{"$f":"IF(SUM($AW169:CD169)<0,0,IF(SUM($AX169:CD169)+CD169>$AW169,$AW169-SUM($AX169:CD169),CD169))","v":0},{"$f":"IF(SUM($AW169:CE169)<0,0,IF(SUM($AX169:CE169)+CE169>$AW169,$AW169-SUM($AX169:CE169),CE169))","v":0},{"$f":"IF(SUM($AW169:CF169)<0,0,IF(SUM($AX169:CF169)+CF169>$AW169,$AW169-SUM($AX169:CF169),CF169))","v":0},{"$f":"IF(SUM($AW169:CG169)<0,0,IF(SUM($AX169:CG169)+CG169>$AW169,$AW169-SUM($AX169:CG169),CG169))","v":0},{"$f":"IF(SUM($AW169:CH169)<0,0,IF(SUM($AX169:CH169)+CH169>$AW169,$AW169-SUM($AX169:CH169),CH169))","v":0},{"$f":"IF(SUM($AW169:CI169)<0,0,IF(SUM($AX169:CI169)+CI169>$AW169,$AW169-SUM($AX169:CI169),CI169))","v":0},{"$f":"IF(SUM($AW169:CJ169)<0,0,IF(SUM($AX169:CJ169)+CJ169>$AW169,$AW169-SUM($AX169:CJ169),CJ169))","v":0},{"$f":"IF(SUM($AW169:CK169)<0,0,IF(SUM($AX169:CK169)+CK169>$AW169,$AW169-SUM($AX169:CK169),CK169))","v":0},{"$f":"IF(SUM($AW169:CL169)<0,0,IF(SUM($AX169:CL169)+CL169>$AW169,$AW169-SUM($AX169:CL169),CL169))","v":0},{"$f":"IF(SUM($AW169:CM169)<0,0,IF(SUM($AX169:CM169)+CM169>$AW169,$AW169-SUM($AX169:CM169),CM169))","v":0},{"$f":"IF(SUM($AW169:CN169)<0,0,IF(SUM($AX169:CN169)+CN169>$AW169,$AW169-SUM($AX169:CN169),CN169))","v":0},{"$f":"IF(SUM($AW169:CO169)<0,0,IF(SUM($AX169:CO169)+CO169>$AW169,$AW169-SUM($AX169:CO169),CO169))","v":0},{"$f":"IF(SUM($AW169:CP169)<0,0,IF(SUM($AX169:CP169)+CP169>$AW169,$AW169-SUM($AX169:CP169),CP169))","v":0},{"$f":"IF(SUM($AW169:CQ169)<0,0,IF(SUM($AX169:CQ169)+CQ169>$AW169,$AW169-SUM($AX169:CQ169),CQ169))","v":0},{"$f":"IF(SUM($AW169:CR169)<0,0,IF(SUM($AX169:CR169)+CR169>$AW169,$AW169-SUM($AX169:CR169),CR169))","v":0},{"$f":"IF(SUM($AW169:CS169)<0,0,IF(SUM($AX169:CS169)+CS169>$AW169,$AW169-SUM($AX169:CS169),CS169))","v":0},{"$f":"IF(SUM($AW169:CT169)<0,0,IF(SUM($AX169:CT169)+CT169>$AW169,$AW169-SUM($AX169:CT169),CT169))","v":0},{"$f":"IF(SUM($AW169:CU169)<0,0,IF(SUM($AX169:CU169)+CU169>$AW169,$AW169-SUM($AX169:CU169),CU169))","v":0},{"$f":"IF(SUM($AW169:CV169)<0,0,IF(SUM($AX169:CV169)+CV169>$AW169,$AW169-SUM($AX169:CV169),CV169))","v":0},{"$f":"IF(SUM($AW169:CW169)<0,0,IF(SUM($AX169:CW169)+CW169>$AW169,$AW169-SUM($AX169:CW169),CW169))","v":0},{"$f":"IF(SUM($AW169:CX169)<0,0,IF(SUM($AX169:CX169)+CX169>$AW169,$AW169-SUM($AX169:CX169),CX169))","v":0},{"$f":"IF(SUM($AW169:CY169)<0,0,IF(SUM($AX169:CY169)+CY169>$AW169,$AW169-SUM($AX169:CY169),CY169))","v":0},{"$f":"IF(SUM($AW169:CZ169)<0,0,IF(SUM($AX169:CZ169)+CZ169>$AW169,$AW169-SUM($AX169:CZ169),CZ169))","v":0},{"$f":"IF(SUM($AW169:DA169)<0,0,IF(SUM($AX169:DA169)+DA169>$AW169,$AW169-SUM($AX169:DA169),DA169))","v":0},{"$f":"IF(SUM($AW169:DB169)<0,0,IF(SUM($AX169:DB169)+DB169>$AW169,$AW169-SUM($AX169:DB169),DB169))","v":0},{"$f":"IF(SUM($AW169:DC169)<0,0,IF(SUM($AX169:DC169)+DC169>$AW169,$AW169-SUM($AX169:DC169),DC169))","v":0},{"$f":"IF(SUM($AW169:DD169)<0,0,IF(SUM($AX169:DD169)+DD169>$AW169,$AW169-SUM($AX169:DD169),DD169))","v":0},{"$f":"IF(SUM($AW169:DE169)<0,0,IF(SUM($AX169:DE169)+DE169>$AW169,$AW169-SUM($AX169:DE169),DE169))","v":0},{"$f":"IF(SUM($AW169:DF169)<0,0,IF(SUM($AX169:DF169)+DF169>$AW169,$AW169-SUM($AX169:DF169),DF169))","v":0},{"$f":"IF(SUM($AW169:DG169)<0,0,IF(SUM($AX169:DG169)+DG169>$AW169,$AW169-SUM($AX169:DG169),DG169))","v":0},{"$f":"IF(SUM($AW169:DH169)<0,0,IF(SUM($AX169:DH169)+DH169>$AW169,$AW169-SUM($AX169:DH169),DH169))","v":0},{"$f":"IF(SUM($AW169:DI169)<0,0,IF(SUM($AX169:DI169)+DI169>$AW169,$AW169-SUM($AX169:DI169),DI169))","v":0},{"$f":"IF(SUM($AW169:DJ169)<0,0,IF(SUM($AX169:DJ169)+DJ169>$AW169,$AW169-SUM($AX169:DJ169),DJ169))","v":0},{"$f":"IF(SUM($AW169:DK169)<0,0,IF(SUM($AX169:DK169)+DK169>$AW169,$AW169-SUM($AX169:DK169),DK169))","v":0},{"$f":"IF(SUM($AW169:DL169)<0,0,IF(SUM($AX169:DL169)+DL169>$AW169,$AW169-SUM($AX169:DL169),DL169))","v":0},{"$f":"IF(SUM($AW169:DM169)<0,0,IF(SUM($AX169:DM169)+DM169>$AW169,$AW169-SUM($AX169:DM169),DM169))","v":0},{"$f":"IF(SUM($AW169:DN169)<0,0,IF(SUM($AX169:DN169)+DN169>$AW169,$AW169-SUM($AX169:DN169),DN169))","v":0},{"$f":"IF(SUM($AW169:DO169)<0,0,IF(SUM($AX169:DO169)+DO169>$AW169,$AW169-SUM($AX169:DO169),DO169))","v":0},{"$f":"IF(SUM($AW169:DP169)<0,0,IF(SUM($AX169:DP169)+DP169>$AW169,$AW169-SUM($AX169:DP169),DP169))","v":0},{"$f":"IF(SUM($AW169:DQ169)<0,0,IF(SUM($AX169:DQ169)+DQ169>$AW169,$AW169-SUM($AX169:DQ169),DQ169))","v":0},{"$f":"IF(SUM($AW169:DR169)<0,0,IF(SUM($AX169:DR169)+DR169>$AW169,$AW169-SUM($AX169:DR169),DR169))","v":0},{"$f":"IF(SUM($AW169:DS169)<0,0,IF(SUM($AX169:DS169)+DS169>$AW169,$AW169-SUM($AX169:DS169),DS169))","v":0},{"$f":"IF(SUM($AW169:DT169)<0,0,IF(SUM($AX169:DT169)+DT169>$AW169,$AW169-SUM($AX169:DT169),DT169))","v":0},{"$f":"IF(SUM($AW169:DU169)<0,0,IF(SUM($AX169:DU169)+DU169>$AW169,$AW169-SUM($AX169:DU169),DU169))","v":0},{"$f":"IF(SUM($AW169:DV169)<0,0,IF(SUM($AX169:DV169)+DV169>$AW169,$AW169-SUM($AX169:DV169),DV169))","v":0},{"$f":"IF(SUM($AW169:DW169)<0,0,IF(SUM($AX169:DW169)+DW169>$AW169,$AW169-SUM($AX169:DW169),DW169))","v":0},{"$f":"IF(SUM($AW169:DX169)<0,0,IF(SUM($AX169:DX169)+DX169>$AW169,$AW169-SUM($AX169:DX169),DX169))","v":0},{"$f":"IF(SUM($AW169:DY169)<0,0,IF(SUM($AX169:DY169)+DY169>$AW169,$AW169-SUM($AX169:DY169),DY169))","v":0},{"$f":"IF(SUM($AW169:DZ169)<0,0,IF(SUM($AX169:DZ169)+DZ169>$AW169,$AW169-SUM($AX169:DZ169),DZ169))","v":0},{"$f":"IF(SUM($AW169:EA169)<0,0,IF(SUM($AX169:EA169)+EA169>$AW169,$AW169-SUM($AX169:EA169),EA169))","v":0},{"$f":"IF(SUM($AW169:EB169)<0,0,IF(SUM($AX169:EB169)+EB169>$AW169,$AW169-SUM($AX169:EB169),EB169))","v":0},{"$f":"IF(SUM($AW169:EC169)<0,0,IF(SUM($AX169:EC169)+EC169>$AW169,$AW169-SUM($AX169:EC169),EC169))","v":0},{"$f":"IF(SUM($AW169:ED169)<0,0,IF(SUM($AX169:ED169)+ED169>$AW169,$AW169-SUM($AX169:ED169),ED169))","v":0},{"$f":"IF(SUM($AW169:EE169)<0,0,IF(SUM($AX169:EE169)+EE169>$AW169,$AW169-SUM($AX169:EE169),EE169))","v":0},{"$f":"IF(SUM($AW169:EF169)<0,0,IF(SUM($AX169:EF169)+EF169>$AW169,$AW169-SUM($AX169:EF169),EF169))","v":0},{"$f":"IF(SUM($AW169:EG169)<0,0,IF(SUM($AX169:EG169)+EG169>$AW169,$AW169-SUM($AX169:EG169),EG169))","v":0},{"$f":"IF(SUM($AW169:EH169)<0,0,IF(SUM($AX169:EH169)+EH169>$AW169,$AW169-SUM($AX169:EH169),EH169))","v":0},{"$f":"IF(SUM($AW169:EI169)<0,0,IF(SUM($AX169:EI169)+EI169>$AW169,$AW169-SUM($AX169:EI169),EI169))","v":0},{"$f":"IF(SUM($AW169:EJ169)<0,0,IF(SUM($AX169:EJ169)+EJ169>$AW169,$AW169-SUM($AX169:EJ169),EJ169))","v":0},{"$f":"IF(SUM($AW169:EK169)<0,0,IF(SUM($AX169:EK169)+EK169>$AW169,$AW169-SUM($AX169:EK169),EK169))","v":0},{"$f":"IF(SUM($AW169:EL169)<0,0,IF(SUM($AX169:EL169)+EL169>$AW169,$AW169-SUM($AX169:EL169),EL169))","v":0},{"$f":"IF(SUM($AW169:EM169)<0,0,IF(SUM($AX169:EM169)+EM169>$AW169,$AW169-SUM($AX169:EM169),EM169))","v":0},{"$f":"IF(SUM($AW169:EN169)<0,0,IF(SUM($AX169:EN169)+EN169>$AW169,$AW169-SUM($AX169:EN169),EN169))","v":0},{"$f":"IF(SUM($AW169:EO169)<0,0,IF(SUM($AX169:EO169)+EO169>$AW169,$AW169-SUM($AX169:EO169),EO169))","v":0},{"$f":"IF(SUM($AW169:EP169)<0,0,IF(SUM($AX169:EP169)+EP169>$AW169,$AW169-SUM($AX169:EP169),EP169))","v":0},{"$f":"IF(SUM($AW169:EQ169)<0,0,IF(SUM($AX169:EQ169)+EQ169>$AW169,$AW169-SUM($AX169:EQ169),EQ169))","v":0},{"$f":"IF(SUM($AW169:ER169)<0,0,IF(SUM($AX169:ER169)+ER169>$AW169,$AW169-SUM($AX169:ER169),ER169))","v":0},{"$f":"IF(SUM($AW169:ES169)<0,0,IF(SUM($AX169:ES169)+ES169>$AW169,$AW169-SUM($AX169:ES169),ES169))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,2.0238410416666664E-4,{"$f":"IF(SUM($P170:P170)+P170>$O26,$O26-SUM(#REF!),P170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:Q170)+Q170>$O26,$O26-SUM(P170:Q175),Q170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:R170)+R170>$O26,$O26-SUM(Q170:R175),R170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:S170)+S170>$O26,$O26-SUM(R170:S175),S170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:T170)+T170>$O26,$O26-SUM(S170:T175),T170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:U170)+U170>$O26,$O26-SUM(T170:U175),U170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:V170)+V170>$O26,$O26-SUM(U170:V175),V170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:W170)+W170>$O26,$O26-SUM(V170:W175),W170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:X170)+X170>$O26,$O26-SUM(W170:X175),X170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:Y170)+Y170>$O26,$O26-SUM(X170:Y175),Y170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:Z170)+Z170>$O26,$O26-SUM(Y170:Z175),Z170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AA170)+AA170>$O26,$O26-SUM(Z170:AA175),AA170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AB170)+AB170>$O26,$O26-SUM(AA170:AB175),AB170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AC170)+AC170>$O26,$O26-SUM(AB170:AC175),AC170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AD170)+AD170>$O26,$O26-SUM(AC170:AD175),AD170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AE170)+AE170>$O26,$O26-SUM(AD170:AE175),AE170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AF170)+AF170>$O26,$O26-SUM(AE170:AF175),AF170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AG170)+AG170>$O26,$O26-SUM(AF170:AG175),AG170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AH170)+AH170>$O26,$O26-SUM(AG170:AH175),AH170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AI170)+AI170>$O26,$O26-SUM(AH170:AI175),AI170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AJ170)+AJ170>$O26,$O26-SUM(AI170:AJ175),AJ170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AK170)+AK170>$O26,$O26-SUM(AJ170:AK175),AK170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AL170)+AL170>$O26,$O26-SUM(AK170:AL175),AL170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AM170)+AM170>$O26,$O26-SUM(AL170:AM175),AM170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AN170)+AN170>$O26,$O26-SUM(AM170:AN175),AN170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AO170)+AO170>$O26,$O26-SUM(AN170:AO175),AO170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AP170)+AP170>$O26,$O26-SUM(AO170:AP175),AP170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AQ170)+AQ170>$O26,$O26-SUM(AP170:AQ175),AQ170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AR170)+AR170>$O26,$O26-SUM(AQ170:AR175),AR170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AS170)+AS170>$O26,$O26-SUM(AR170:AS175),AS170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AT170)+AT170>$O26,$O26-SUM(AS170:AT175),AT170)","v":2.0238410416666664E-4},{"$f":"IF(SUM($P170:AU170)+AU170>$O26,$O26-SUM(AT170:AU175),AU170)","v":2.0238410416666664E-4},1.7607417062500002E-2,8.095364166666668E-4,{"$f":"IF(SUM($AW170:AX170)<0,0,IF(SUM($AX170:AX170)+AX170>$AW170,$AW170-SUM($AX170:AX170),AX170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:AY170)<0,0,IF(SUM($AX170:AY170)+AY170>$AW170,$AW170-SUM($AX170:AY170),AY170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:AZ170)<0,0,IF(SUM($AX170:AZ170)+AZ170>$AW170,$AW170-SUM($AX170:AZ170),AZ170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BA170)<0,0,IF(SUM($AX170:BA170)+BA170>$AW170,$AW170-SUM($AX170:BA170),BA170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BB170)<0,0,IF(SUM($AX170:BB170)+BB170>$AW170,$AW170-SUM($AX170:BB170),BB170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BC170)<0,0,IF(SUM($AX170:BC170)+BC170>$AW170,$AW170-SUM($AX170:BC170),BC170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BD170)<0,0,IF(SUM($AX170:BD170)+BD170>$AW170,$AW170-SUM($AX170:BD170),BD170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BE170)<0,0,IF(SUM($AX170:BE170)+BE170>$AW170,$AW170-SUM($AX170:BE170),BE170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BF170)<0,0,IF(SUM($AX170:BF170)+BF170>$AW170,$AW170-SUM($AX170:BF170),BF170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BG170)<0,0,IF(SUM($AX170:BG170)+BG170>$AW170,$AW170-SUM($AX170:BG170),BG170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BH170)<0,0,IF(SUM($AX170:BH170)+BH170>$AW170,$AW170-SUM($AX170:BH170),BH170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BI170)<0,0,IF(SUM($AX170:BI170)+BI170>$AW170,$AW170-SUM($AX170:BI170),BI170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BJ170)<0,0,IF(SUM($AX170:BJ170)+BJ170>$AW170,$AW170-SUM($AX170:BJ170),BJ170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BK170)<0,0,IF(SUM($AX170:BK170)+BK170>$AW170,$AW170-SUM($AX170:BK170),BK170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BL170)<0,0,IF(SUM($AX170:BL170)+BL170>$AW170,$AW170-SUM($AX170:BL170),BL170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BM170)<0,0,IF(SUM($AX170:BM170)+BM170>$AW170,$AW170-SUM($AX170:BM170),BM170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BN170)<0,0,IF(SUM($AX170:BN170)+BN170>$AW170,$AW170-SUM($AX170:BN170),BN170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BO170)<0,0,IF(SUM($AX170:BO170)+BO170>$AW170,$AW170-SUM($AX170:BO170),BO170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BP170)<0,0,IF(SUM($AX170:BP170)+BP170>$AW170,$AW170-SUM($AX170:BP170),BP170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BQ170)<0,0,IF(SUM($AX170:BQ170)+BQ170>$AW170,$AW170-SUM($AX170:BQ170),BQ170))","v":8.095364166666668E-4},{"$f":"IF(SUM($AW170:BR170)<0,0,IF(SUM($AX170:BR170)+BR170>$AW170,$AW170-SUM($AX170:BR170),BR170))","v":6.071523125000082E-4},{"$f":"IF(SUM($AW170:BS170)<0,0,IF(SUM($AX170:BS170)+BS170>$AW170,$AW170-SUM($AX170:BS170),BS170))","v":0},{"$f":"IF(SUM($AW170:BT170)<0,0,IF(SUM($AX170:BT170)+BT170>$AW170,$AW170-SUM($AX170:BT170),BT170))","v":0},{"$f":"IF(SUM($AW170:BU170)<0,0,IF(SUM($AX170:BU170)+BU170>$AW170,$AW170-SUM($AX170:BU170),BU170))","v":0},{"$f":"IF(SUM($AW170:BV170)<0,0,IF(SUM($AX170:BV170)+BV170>$AW170,$AW170-SUM($AX170:BV170),BV170))","v":0},{"$f":"IF(SUM($AW170:BW170)<0,0,IF(SUM($AX170:BW170)+BW170>$AW170,$AW170-SUM($AX170:BW170),BW170))","v":0},{"$f":"IF(SUM($AW170:BX170)<0,0,IF(SUM($AX170:BX170)+BX170>$AW170,$AW170-SUM($AX170:BX170),BX170))","v":0},{"$f":"IF(SUM($AW170:BY170)<0,0,IF(SUM($AX170:BY170)+BY170>$AW170,$AW170-SUM($AX170:BY170),BY170))","v":0},{"$f":"IF(SUM($AW170:BZ170)<0,0,IF(SUM($AX170:BZ170)+BZ170>$AW170,$AW170-SUM($AX170:BZ170),BZ170))","v":0},{"$f":"IF(SUM($AW170:CA170)<0,0,IF(SUM($AX170:CA170)+CA170>$AW170,$AW170-SUM($AX170:CA170),CA170))","v":0},{"$f":"IF(SUM($AW170:CB170)<0,0,IF(SUM($AX170:CB170)+CB170>$AW170,$AW170-SUM($AX170:CB170),CB170))","v":0},{"$f":"IF(SUM($AW170:CC170)<0,0,IF(SUM($AX170:CC170)+CC170>$AW170,$AW170-SUM($AX170:CC170),CC170))","v":0},{"$f":"IF(SUM($AW170:CD170)<0,0,IF(SUM($AX170:CD170)+CD170>$AW170,$AW170-SUM($AX170:CD170),CD170))","v":0},{"$f":"IF(SUM($AW170:CE170)<0,0,IF(SUM($AX170:CE170)+CE170>$AW170,$AW170-SUM($AX170:CE170),CE170))","v":0},{"$f":"IF(SUM($AW170:CF170)<0,0,IF(SUM($AX170:CF170)+CF170>$AW170,$AW170-SUM($AX170:CF170),CF170))","v":0},{"$f":"IF(SUM($AW170:CG170)<0,0,IF(SUM($AX170:CG170)+CG170>$AW170,$AW170-SUM($AX170:CG170),CG170))","v":0},{"$f":"IF(SUM($AW170:CH170)<0,0,IF(SUM($AX170:CH170)+CH170>$AW170,$AW170-SUM($AX170:CH170),CH170))","v":0},{"$f":"IF(SUM($AW170:CI170)<0,0,IF(SUM($AX170:CI170)+CI170>$AW170,$AW170-SUM($AX170:CI170),CI170))","v":0},{"$f":"IF(SUM($AW170:CJ170)<0,0,IF(SUM($AX170:CJ170)+CJ170>$AW170,$AW170-SUM($AX170:CJ170),CJ170))","v":0},{"$f":"IF(SUM($AW170:CK170)<0,0,IF(SUM($AX170:CK170)+CK170>$AW170,$AW170-SUM($AX170:CK170),CK170))","v":0},{"$f":"IF(SUM($AW170:CL170)<0,0,IF(SUM($AX170:CL170)+CL170>$AW170,$AW170-SUM($AX170:CL170),CL170))","v":0},{"$f":"IF(SUM($AW170:CM170)<0,0,IF(SUM($AX170:CM170)+CM170>$AW170,$AW170-SUM($AX170:CM170),CM170))","v":0},{"$f":"IF(SUM($AW170:CN170)<0,0,IF(SUM($AX170:CN170)+CN170>$AW170,$AW170-SUM($AX170:CN170),CN170))","v":0},{"$f":"IF(SUM($AW170:CO170)<0,0,IF(SUM($AX170:CO170)+CO170>$AW170,$AW170-SUM($AX170:CO170),CO170))","v":0},{"$f":"IF(SUM($AW170:CP170)<0,0,IF(SUM($AX170:CP170)+CP170>$AW170,$AW170-SUM($AX170:CP170),CP170))","v":0},{"$f":"IF(SUM($AW170:CQ170)<0,0,IF(SUM($AX170:CQ170)+CQ170>$AW170,$AW170-SUM($AX170:CQ170),CQ170))","v":0},{"$f":"IF(SUM($AW170:CR170)<0,0,IF(SUM($AX170:CR170)+CR170>$AW170,$AW170-SUM($AX170:CR170),CR170))","v":0},{"$f":"IF(SUM($AW170:CS170)<0,0,IF(SUM($AX170:CS170)+CS170>$AW170,$AW170-SUM($AX170:CS170),CS170))","v":0},{"$f":"IF(SUM($AW170:CT170)<0,0,IF(SUM($AX170:CT170)+CT170>$AW170,$AW170-SUM($AX170:CT170),CT170))","v":0},{"$f":"IF(SUM($AW170:CU170)<0,0,IF(SUM($AX170:CU170)+CU170>$AW170,$AW170-SUM($AX170:CU170),CU170))","v":0},{"$f":"IF(SUM($AW170:CV170)<0,0,IF(SUM($AX170:CV170)+CV170>$AW170,$AW170-SUM($AX170:CV170),CV170))","v":0},{"$f":"IF(SUM($AW170:CW170)<0,0,IF(SUM($AX170:CW170)+CW170>$AW170,$AW170-SUM($AX170:CW170),CW170))","v":0},{"$f":"IF(SUM($AW170:CX170)<0,0,IF(SUM($AX170:CX170)+CX170>$AW170,$AW170-SUM($AX170:CX170),CX170))","v":0},{"$f":"IF(SUM($AW170:CY170)<0,0,IF(SUM($AX170:CY170)+CY170>$AW170,$AW170-SUM($AX170:CY170),CY170))","v":0},{"$f":"IF(SUM($AW170:CZ170)<0,0,IF(SUM($AX170:CZ170)+CZ170>$AW170,$AW170-SUM($AX170:CZ170),CZ170))","v":0},{"$f":"IF(SUM($AW170:DA170)<0,0,IF(SUM($AX170:DA170)+DA170>$AW170,$AW170-SUM($AX170:DA170),DA170))","v":0},{"$f":"IF(SUM($AW170:DB170)<0,0,IF(SUM($AX170:DB170)+DB170>$AW170,$AW170-SUM($AX170:DB170),DB170))","v":0},{"$f":"IF(SUM($AW170:DC170)<0,0,IF(SUM($AX170:DC170)+DC170>$AW170,$AW170-SUM($AX170:DC170),DC170))","v":0},{"$f":"IF(SUM($AW170:DD170)<0,0,IF(SUM($AX170:DD170)+DD170>$AW170,$AW170-SUM($AX170:DD170),DD170))","v":0},{"$f":"IF(SUM($AW170:DE170)<0,0,IF(SUM($AX170:DE170)+DE170>$AW170,$AW170-SUM($AX170:DE170),DE170))","v":0},{"$f":"IF(SUM($AW170:DF170)<0,0,IF(SUM($AX170:DF170)+DF170>$AW170,$AW170-SUM($AX170:DF170),DF170))","v":0},{"$f":"IF(SUM($AW170:DG170)<0,0,IF(SUM($AX170:DG170)+DG170>$AW170,$AW170-SUM($AX170:DG170),DG170))","v":0},{"$f":"IF(SUM($AW170:DH170)<0,0,IF(SUM($AX170:DH170)+DH170>$AW170,$AW170-SUM($AX170:DH170),DH170))","v":0},{"$f":"IF(SUM($AW170:DI170)<0,0,IF(SUM($AX170:DI170)+DI170>$AW170,$AW170-SUM($AX170:DI170),DI170))","v":0},{"$f":"IF(SUM($AW170:DJ170)<0,0,IF(SUM($AX170:DJ170)+DJ170>$AW170,$AW170-SUM($AX170:DJ170),DJ170))","v":0},{"$f":"IF(SUM($AW170:DK170)<0,0,IF(SUM($AX170:DK170)+DK170>$AW170,$AW170-SUM($AX170:DK170),DK170))","v":0},{"$f":"IF(SUM($AW170:DL170)<0,0,IF(SUM($AX170:DL170)+DL170>$AW170,$AW170-SUM($AX170:DL170),DL170))","v":0},{"$f":"IF(SUM($AW170:DM170)<0,0,IF(SUM($AX170:DM170)+DM170>$AW170,$AW170-SUM($AX170:DM170),DM170))","v":0},{"$f":"IF(SUM($AW170:DN170)<0,0,IF(SUM($AX170:DN170)+DN170>$AW170,$AW170-SUM($AX170:DN170),DN170))","v":0},{"$f":"IF(SUM($AW170:DO170)<0,0,IF(SUM($AX170:DO170)+DO170>$AW170,$AW170-SUM($AX170:DO170),DO170))","v":0},{"$f":"IF(SUM($AW170:DP170)<0,0,IF(SUM($AX170:DP170)+DP170>$AW170,$AW170-SUM($AX170:DP170),DP170))","v":0},{"$f":"IF(SUM($AW170:DQ170)<0,0,IF(SUM($AX170:DQ170)+DQ170>$AW170,$AW170-SUM($AX170:DQ170),DQ170))","v":0},{"$f":"IF(SUM($AW170:DR170)<0,0,IF(SUM($AX170:DR170)+DR170>$AW170,$AW170-SUM($AX170:DR170),DR170))","v":0},{"$f":"IF(SUM($AW170:DS170)<0,0,IF(SUM($AX170:DS170)+DS170>$AW170,$AW170-SUM($AX170:DS170),DS170))","v":0},{"$f":"IF(SUM($AW170:DT170)<0,0,IF(SUM($AX170:DT170)+DT170>$AW170,$AW170-SUM($AX170:DT170),DT170))","v":0},{"$f":"IF(SUM($AW170:DU170)<0,0,IF(SUM($AX170:DU170)+DU170>$AW170,$AW170-SUM($AX170:DU170),DU170))","v":0},{"$f":"IF(SUM($AW170:DV170)<0,0,IF(SUM($AX170:DV170)+DV170>$AW170,$AW170-SUM($AX170:DV170),DV170))","v":0},{"$f":"IF(SUM($AW170:DW170)<0,0,IF(SUM($AX170:DW170)+DW170>$AW170,$AW170-SUM($AX170:DW170),DW170))","v":0},{"$f":"IF(SUM($AW170:DX170)<0,0,IF(SUM($AX170:DX170)+DX170>$AW170,$AW170-SUM($AX170:DX170),DX170))","v":0},{"$f":"IF(SUM($AW170:DY170)<0,0,IF(SUM($AX170:DY170)+DY170>$AW170,$AW170-SUM($AX170:DY170),DY170))","v":0},{"$f":"IF(SUM($AW170:DZ170)<0,0,IF(SUM($AX170:DZ170)+DZ170>$AW170,$AW170-SUM($AX170:DZ170),DZ170))","v":0},{"$f":"IF(SUM($AW170:EA170)<0,0,IF(SUM($AX170:EA170)+EA170>$AW170,$AW170-SUM($AX170:EA170),EA170))","v":0},{"$f":"IF(SUM($AW170:EB170)<0,0,IF(SUM($AX170:EB170)+EB170>$AW170,$AW170-SUM($AX170:EB170),EB170))","v":0},{"$f":"IF(SUM($AW170:EC170)<0,0,IF(SUM($AX170:EC170)+EC170>$AW170,$AW170-SUM($AX170:EC170),EC170))","v":0},{"$f":"IF(SUM($AW170:ED170)<0,0,IF(SUM($AX170:ED170)+ED170>$AW170,$AW170-SUM($AX170:ED170),ED170))","v":0},{"$f":"IF(SUM($AW170:EE170)<0,0,IF(SUM($AX170:EE170)+EE170>$AW170,$AW170-SUM($AX170:EE170),EE170))","v":0},{"$f":"IF(SUM($AW170:EF170)<0,0,IF(SUM($AX170:EF170)+EF170>$AW170,$AW170-SUM($AX170:EF170),EF170))","v":0},{"$f":"IF(SUM($AW170:EG170)<0,0,IF(SUM($AX170:EG170)+EG170>$AW170,$AW170-SUM($AX170:EG170),EG170))","v":0},{"$f":"IF(SUM($AW170:EH170)<0,0,IF(SUM($AX170:EH170)+EH170>$AW170,$AW170-SUM($AX170:EH170),EH170))","v":0},{"$f":"IF(SUM($AW170:EI170)<0,0,IF(SUM($AX170:EI170)+EI170>$AW170,$AW170-SUM($AX170:EI170),EI170))","v":0},{"$f":"IF(SUM($AW170:EJ170)<0,0,IF(SUM($AX170:EJ170)+EJ170>$AW170,$AW170-SUM($AX170:EJ170),EJ170))","v":0},{"$f":"IF(SUM($AW170:EK170)<0,0,IF(SUM($AX170:EK170)+EK170>$AW170,$AW170-SUM($AX170:EK170),EK170))","v":0},{"$f":"IF(SUM($AW170:EL170)<0,0,IF(SUM($AX170:EL170)+EL170>$AW170,$AW170-SUM($AX170:EL170),EL170))","v":0},{"$f":"IF(SUM($AW170:EM170)<0,0,IF(SUM($AX170:EM170)+EM170>$AW170,$AW170-SUM($AX170:EM170),EM170))","v":0},{"$f":"IF(SUM($AW170:EN170)<0,0,IF(SUM($AX170:EN170)+EN170>$AW170,$AW170-SUM($AX170:EN170),EN170))","v":0},{"$f":"IF(SUM($AW170:EO170)<0,0,IF(SUM($AX170:EO170)+EO170>$AW170,$AW170-SUM($AX170:EO170),EO170))","v":0},{"$f":"IF(SUM($AW170:EP170)<0,0,IF(SUM($AX170:EP170)+EP170>$AW170,$AW170-SUM($AX170:EP170),EP170))","v":0},{"$f":"IF(SUM($AW170:EQ170)<0,0,IF(SUM($AX170:EQ170)+EQ170>$AW170,$AW170-SUM($AX170:EQ170),EQ170))","v":0},{"$f":"IF(SUM($AW170:ER170)<0,0,IF(SUM($AX170:ER170)+ER170>$AW170,$AW170-SUM($AX170:ER170),ER170))","v":0},{"$f":"IF(SUM($AW170:ES170)<0,0,IF(SUM($AX170:ES170)+ES170>$AW170,$AW170-SUM($AX170:ES170),ES170))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,2.1593125E-5,{"$f":"IF(SUM($P171:P171)+P171>$O27,$O27-SUM(#REF!),P171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:Q171)+Q171>$O27,$O27-SUM(P171:Q175),Q171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:R171)+R171>$O27,$O27-SUM(Q171:R175),R171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:S171)+S171>$O27,$O27-SUM(R171:S175),S171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:T171)+T171>$O27,$O27-SUM(S171:T175),T171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:U171)+U171>$O27,$O27-SUM(T171:U175),U171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:V171)+V171>$O27,$O27-SUM(U171:V175),V171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:W171)+W171>$O27,$O27-SUM(V171:W175),W171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:X171)+X171>$O27,$O27-SUM(W171:X175),X171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:Y171)+Y171>$O27,$O27-SUM(X171:Y175),Y171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:Z171)+Z171>$O27,$O27-SUM(Y171:Z175),Z171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AA171)+AA171>$O27,$O27-SUM(Z171:AA175),AA171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AB171)+AB171>$O27,$O27-SUM(AA171:AB175),AB171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AC171)+AC171>$O27,$O27-SUM(AB171:AC175),AC171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AD171)+AD171>$O27,$O27-SUM(AC171:AD175),AD171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AE171)+AE171>$O27,$O27-SUM(AD171:AE175),AE171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AF171)+AF171>$O27,$O27-SUM(AE171:AF175),AF171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AG171)+AG171>$O27,$O27-SUM(AF171:AG175),AG171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AH171)+AH171>$O27,$O27-SUM(AG171:AH175),AH171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AI171)+AI171>$O27,$O27-SUM(AH171:AI175),AI171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AJ171)+AJ171>$O27,$O27-SUM(AI171:AJ175),AJ171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AK171)+AK171>$O27,$O27-SUM(AJ171:AK175),AK171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AL171)+AL171>$O27,$O27-SUM(AK171:AL175),AL171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AM171)+AM171>$O27,$O27-SUM(AL171:AM175),AM171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AN171)+AN171>$O27,$O27-SUM(AM171:AN175),AN171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AO171)+AO171>$O27,$O27-SUM(AN171:AO175),AO171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AP171)+AP171>$O27,$O27-SUM(AO171:AP175),AP171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AQ171)+AQ171>$O27,$O27-SUM(AP171:AQ175),AQ171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AR171)+AR171>$O27,$O27-SUM(AQ171:AR175),AR171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AS171)+AS171>$O27,$O27-SUM(AR171:AS175),AS171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AT171)+AT171>$O27,$O27-SUM(AS171:AT175),AT171)","v":2.1593125E-5},{"$f":"IF(SUM($P171:AU171)+AU171>$O27,$O27-SUM(AT171:AU175),AU171)","v":2.1593125E-5},5.8301437499999967E-4,8.6372499999999946E-5,{"$f":"IF(SUM($AW171:AX171)<0,0,IF(SUM($AX171:AX171)+AX171>$AW171,$AW171-SUM($AX171:AX171),AX171))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW171:AY171)<0,0,IF(SUM($AX171:AY171)+AY171>$AW171,$AW171-SUM($AX171:AY171),AY171))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW171:AZ171)<0,0,IF(SUM($AX171:AZ171)+AZ171>$AW171,$AW171-SUM($AX171:AZ171),AZ171))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW171:BA171)<0,0,IF(SUM($AX171:BA171)+BA171>$AW171,$AW171-SUM($AX171:BA171),BA171))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW171:BB171)<0,0,IF(SUM($AX171:BB171)+BB171>$AW171,$AW171-SUM($AX171:BB171),BB171))","v":8.6372499999999946E-5},{"$f":"IF(SUM($AW171:BC171)<0,0,IF(SUM($AX171:BC171)+BC171>$AW171,$AW171-SUM($AX171:BC171),BC171))","v":6.4779374999999963E-5},{"$f":"IF(SUM($AW171:BD171)<0,0,IF(SUM($AX171:BD171)+BD171>$AW171,$AW171-SUM($AX171:BD171),BD171))","v":0},{"$f":"IF(SUM($AW171:BE171)<0,0,IF(SUM($AX171:BE171)+BE171>$AW171,$AW171-SUM($AX171:BE171),BE171))","v":0},{"$f":"IF(SUM($AW171:BF171)<0,0,IF(SUM($AX171:BF171)+BF171>$AW171,$AW171-SUM($AX171:BF171),BF171))","v":0},{"$f":"IF(SUM($AW171:BG171)<0,0,IF(SUM($AX171:BG171)+BG171>$AW171,$AW171-SUM($AX171:BG171),BG171))","v":0},{"$f":"IF(SUM($AW171:BH171)<0,0,IF(SUM($AX171:BH171)+BH171>$AW171,$AW171-SUM($AX171:BH171),BH171))","v":0},{"$f":"IF(SUM($AW171:BI171)<0,0,IF(SUM($AX171:BI171)+BI171>$AW171,$AW171-SUM($AX171:BI171),BI171))","v":0},{"$f":"IF(SUM($AW171:BJ171)<0,0,IF(SUM($AX171:BJ171)+BJ171>$AW171,$AW171-SUM($AX171:BJ171),BJ171))","v":0},{"$f":"IF(SUM($AW171:BK171)<0,0,IF(SUM($AX171:BK171)+BK171>$AW171,$AW171-SUM($AX171:BK171),BK171))","v":0},{"$f":"IF(SUM($AW171:BL171)<0,0,IF(SUM($AX171:BL171)+BL171>$AW171,$AW171-SUM($AX171:BL171),BL171))","v":0},{"$f":"IF(SUM($AW171:BM171)<0,0,IF(SUM($AX171:BM171)+BM171>$AW171,$AW171-SUM($AX171:BM171),BM171))","v":0},{"$f":"IF(SUM($AW171:BN171)<0,0,IF(SUM($AX171:BN171)+BN171>$AW171,$AW171-SUM($AX171:BN171),BN171))","v":0},{"$f":"IF(SUM($AW171:BO171)<0,0,IF(SUM($AX171:BO171)+BO171>$AW171,$AW171-SUM($AX171:BO171),BO171))","v":0},{"$f":"IF(SUM($AW171:BP171)<0,0,IF(SUM($AX171:BP171)+BP171>$AW171,$AW171-SUM($AX171:BP171),BP171))","v":0},{"$f":"IF(SUM($AW171:BQ171)<0,0,IF(SUM($AX171:BQ171)+BQ171>$AW171,$AW171-SUM($AX171:BQ171),BQ171))","v":0},{"$f":"IF(SUM($AW171:BR171)<0,0,IF(SUM($AX171:BR171)+BR171>$AW171,$AW171-SUM($AX171:BR171),BR171))","v":0},{"$f":"IF(SUM($AW171:BS171)<0,0,IF(SUM($AX171:BS171)+BS171>$AW171,$AW171-SUM($AX171:BS171),BS171))","v":0},{"$f":"IF(SUM($AW171:BT171)<0,0,IF(SUM($AX171:BT171)+BT171>$AW171,$AW171-SUM($AX171:BT171),BT171))","v":0},{"$f":"IF(SUM($AW171:BU171)<0,0,IF(SUM($AX171:BU171)+BU171>$AW171,$AW171-SUM($AX171:BU171),BU171))","v":0},{"$f":"IF(SUM($AW171:BV171)<0,0,IF(SUM($AX171:BV171)+BV171>$AW171,$AW171-SUM($AX171:BV171),BV171))","v":0},{"$f":"IF(SUM($AW171:BW171)<0,0,IF(SUM($AX171:BW171)+BW171>$AW171,$AW171-SUM($AX171:BW171),BW171))","v":0},{"$f":"IF(SUM($AW171:BX171)<0,0,IF(SUM($AX171:BX171)+BX171>$AW171,$AW171-SUM($AX171:BX171),BX171))","v":0},{"$f":"IF(SUM($AW171:BY171)<0,0,IF(SUM($AX171:BY171)+BY171>$AW171,$AW171-SUM($AX171:BY171),BY171))","v":0},{"$f":"IF(SUM($AW171:BZ171)<0,0,IF(SUM($AX171:BZ171)+BZ171>$AW171,$AW171-SUM($AX171:BZ171),BZ171))","v":0},{"$f":"IF(SUM($AW171:CA171)<0,0,IF(SUM($AX171:CA171)+CA171>$AW171,$AW171-SUM($AX171:CA171),CA171))","v":0},{"$f":"IF(SUM($AW171:CB171)<0,0,IF(SUM($AX171:CB171)+CB171>$AW171,$AW171-SUM($AX171:CB171),CB171))","v":0},{"$f":"IF(SUM($AW171:CC171)<0,0,IF(SUM($AX171:CC171)+CC171>$AW171,$AW171-SUM($AX171:CC171),CC171))","v":0},{"$f":"IF(SUM($AW171:CD171)<0,0,IF(SUM($AX171:CD171)+CD171>$AW171,$AW171-SUM($AX171:CD171),CD171))","v":0},{"$f":"IF(SUM($AW171:CE171)<0,0,IF(SUM($AX171:CE171)+CE171>$AW171,$AW171-SUM($AX171:CE171),CE171))","v":0},{"$f":"IF(SUM($AW171:CF171)<0,0,IF(SUM($AX171:CF171)+CF171>$AW171,$AW171-SUM($AX171:CF171),CF171))","v":0},{"$f":"IF(SUM($AW171:CG171)<0,0,IF(SUM($AX171:CG171)+CG171>$AW171,$AW171-SUM($AX171:CG171),CG171))","v":0},{"$f":"IF(SUM($AW171:CH171)<0,0,IF(SUM($AX171:CH171)+CH171>$AW171,$AW171-SUM($AX171:CH171),CH171))","v":0},{"$f":"IF(SUM($AW171:CI171)<0,0,IF(SUM($AX171:CI171)+CI171>$AW171,$AW171-SUM($AX171:CI171),CI171))","v":0},{"$f":"IF(SUM($AW171:CJ171)<0,0,IF(SUM($AX171:CJ171)+CJ171>$AW171,$AW171-SUM($AX171:CJ171),CJ171))","v":0},{"$f":"IF(SUM($AW171:CK171)<0,0,IF(SUM($AX171:CK171)+CK171>$AW171,$AW171-SUM($AX171:CK171),CK171))","v":0},{"$f":"IF(SUM($AW171:CL171)<0,0,IF(SUM($AX171:CL171)+CL171>$AW171,$AW171-SUM($AX171:CL171),CL171))","v":0},{"$f":"IF(SUM($AW171:CM171)<0,0,IF(SUM($AX171:CM171)+CM171>$AW171,$AW171-SUM($AX171:CM171),CM171))","v":0},{"$f":"IF(SUM($AW171:CN171)<0,0,IF(SUM($AX171:CN171)+CN171>$AW171,$AW171-SUM($AX171:CN171),CN171))","v":0},{"$f":"IF(SUM($AW171:CO171)<0,0,IF(SUM($AX171:CO171)+CO171>$AW171,$AW171-SUM($AX171:CO171),CO171))","v":0},{"$f":"IF(SUM($AW171:CP171)<0,0,IF(SUM($AX171:CP171)+CP171>$AW171,$AW171-SUM($AX171:CP171),CP171))","v":0},{"$f":"IF(SUM($AW171:CQ171)<0,0,IF(SUM($AX171:CQ171)+CQ171>$AW171,$AW171-SUM($AX171:CQ171),CQ171))","v":0},{"$f":"IF(SUM($AW171:CR171)<0,0,IF(SUM($AX171:CR171)+CR171>$AW171,$AW171-SUM($AX171:CR171),CR171))","v":0},{"$f":"IF(SUM($AW171:CS171)<0,0,IF(SUM($AX171:CS171)+CS171>$AW171,$AW171-SUM($AX171:CS171),CS171))","v":0},{"$f":"IF(SUM($AW171:CT171)<0,0,IF(SUM($AX171:CT171)+CT171>$AW171,$AW171-SUM($AX171:CT171),CT171))","v":0},{"$f":"IF(SUM($AW171:CU171)<0,0,IF(SUM($AX171:CU171)+CU171>$AW171,$AW171-SUM($AX171:CU171),CU171))","v":0},{"$f":"IF(SUM($AW171:CV171)<0,0,IF(SUM($AX171:CV171)+CV171>$AW171,$AW171-SUM($AX171:CV171),CV171))","v":0},{"$f":"IF(SUM($AW171:CW171)<0,0,IF(SUM($AX171:CW171)+CW171>$AW171,$AW171-SUM($AX171:CW171),CW171))","v":0},{"$f":"IF(SUM($AW171:CX171)<0,0,IF(SUM($AX171:CX171)+CX171>$AW171,$AW171-SUM($AX171:CX171),CX171))","v":0},{"$f":"IF(SUM($AW171:CY171)<0,0,IF(SUM($AX171:CY171)+CY171>$AW171,$AW171-SUM($AX171:CY171),CY171))","v":0},{"$f":"IF(SUM($AW171:CZ171)<0,0,IF(SUM($AX171:CZ171)+CZ171>$AW171,$AW171-SUM($AX171:CZ171),CZ171))","v":0},{"$f":"IF(SUM($AW171:DA171)<0,0,IF(SUM($AX171:DA171)+DA171>$AW171,$AW171-SUM($AX171:DA171),DA171))","v":0},{"$f":"IF(SUM($AW171:DB171)<0,0,IF(SUM($AX171:DB171)+DB171>$AW171,$AW171-SUM($AX171:DB171),DB171))","v":0},{"$f":"IF(SUM($AW171:DC171)<0,0,IF(SUM($AX171:DC171)+DC171>$AW171,$AW171-SUM($AX171:DC171),DC171))","v":0},{"$f":"IF(SUM($AW171:DD171)<0,0,IF(SUM($AX171:DD171)+DD171>$AW171,$AW171-SUM($AX171:DD171),DD171))","v":0},{"$f":"IF(SUM($AW171:DE171)<0,0,IF(SUM($AX171:DE171)+DE171>$AW171,$AW171-SUM($AX171:DE171),DE171))","v":0},{"$f":"IF(SUM($AW171:DF171)<0,0,IF(SUM($AX171:DF171)+DF171>$AW171,$AW171-SUM($AX171:DF171),DF171))","v":0},{"$f":"IF(SUM($AW171:DG171)<0,0,IF(SUM($AX171:DG171)+DG171>$AW171,$AW171-SUM($AX171:DG171),DG171))","v":0},{"$f":"IF(SUM($AW171:DH171)<0,0,IF(SUM($AX171:DH171)+DH171>$AW171,$AW171-SUM($AX171:DH171),DH171))","v":0},{"$f":"IF(SUM($AW171:DI171)<0,0,IF(SUM($AX171:DI171)+DI171>$AW171,$AW171-SUM($AX171:DI171),DI171))","v":0},{"$f":"IF(SUM($AW171:DJ171)<0,0,IF(SUM($AX171:DJ171)+DJ171>$AW171,$AW171-SUM($AX171:DJ171),DJ171))","v":0},{"$f":"IF(SUM($AW171:DK171)<0,0,IF(SUM($AX171:DK171)+DK171>$AW171,$AW171-SUM($AX171:DK171),DK171))","v":0},{"$f":"IF(SUM($AW171:DL171)<0,0,IF(SUM($AX171:DL171)+DL171>$AW171,$AW171-SUM($AX171:DL171),DL171))","v":0},{"$f":"IF(SUM($AW171:DM171)<0,0,IF(SUM($AX171:DM171)+DM171>$AW171,$AW171-SUM($AX171:DM171),DM171))","v":0},{"$f":"IF(SUM($AW171:DN171)<0,0,IF(SUM($AX171:DN171)+DN171>$AW171,$AW171-SUM($AX171:DN171),DN171))","v":0},{"$f":"IF(SUM($AW171:DO171)<0,0,IF(SUM($AX171:DO171)+DO171>$AW171,$AW171-SUM($AX171:DO171),DO171))","v":0},{"$f":"IF(SUM($AW171:DP171)<0,0,IF(SUM($AX171:DP171)+DP171>$AW171,$AW171-SUM($AX171:DP171),DP171))","v":0},{"$f":"IF(SUM($AW171:DQ171)<0,0,IF(SUM($AX171:DQ171)+DQ171>$AW171,$AW171-SUM($AX171:DQ171),DQ171))","v":0},{"$f":"IF(SUM($AW171:DR171)<0,0,IF(SUM($AX171:DR171)+DR171>$AW171,$AW171-SUM($AX171:DR171),DR171))","v":0},{"$f":"IF(SUM($AW171:DS171)<0,0,IF(SUM($AX171:DS171)+DS171>$AW171,$AW171-SUM($AX171:DS171),DS171))","v":0},{"$f":"IF(SUM($AW171:DT171)<0,0,IF(SUM($AX171:DT171)+DT171>$AW171,$AW171-SUM($AX171:DT171),DT171))","v":0},{"$f":"IF(SUM($AW171:DU171)<0,0,IF(SUM($AX171:DU171)+DU171>$AW171,$AW171-SUM($AX171:DU171),DU171))","v":0},{"$f":"IF(SUM($AW171:DV171)<0,0,IF(SUM($AX171:DV171)+DV171>$AW171,$AW171-SUM($AX171:DV171),DV171))","v":0},{"$f":"IF(SUM($AW171:DW171)<0,0,IF(SUM($AX171:DW171)+DW171>$AW171,$AW171-SUM($AX171:DW171),DW171))","v":0},{"$f":"IF(SUM($AW171:DX171)<0,0,IF(SUM($AX171:DX171)+DX171>$AW171,$AW171-SUM($AX171:DX171),DX171))","v":0},{"$f":"IF(SUM($AW171:DY171)<0,0,IF(SUM($AX171:DY171)+DY171>$AW171,$AW171-SUM($AX171:DY171),DY171))","v":0},{"$f":"IF(SUM($AW171:DZ171)<0,0,IF(SUM($AX171:DZ171)+DZ171>$AW171,$AW171-SUM($AX171:DZ171),DZ171))","v":0},{"$f":"IF(SUM($AW171:EA171)<0,0,IF(SUM($AX171:EA171)+EA171>$AW171,$AW171-SUM($AX171:EA171),EA171))","v":0},{"$f":"IF(SUM($AW171:EB171)<0,0,IF(SUM($AX171:EB171)+EB171>$AW171,$AW171-SUM($AX171:EB171),EB171))","v":0},{"$f":"IF(SUM($AW171:EC171)<0,0,IF(SUM($AX171:EC171)+EC171>$AW171,$AW171-SUM($AX171:EC171),EC171))","v":0},{"$f":"IF(SUM($AW171:ED171)<0,0,IF(SUM($AX171:ED171)+ED171>$AW171,$AW171-SUM($AX171:ED171),ED171))","v":0},{"$f":"IF(SUM($AW171:EE171)<0,0,IF(SUM($AX171:EE171)+EE171>$AW171,$AW171-SUM($AX171:EE171),EE171))","v":0},{"$f":"IF(SUM($AW171:EF171)<0,0,IF(SUM($AX171:EF171)+EF171>$AW171,$AW171-SUM($AX171:EF171),EF171))","v":0},{"$f":"IF(SUM($AW171:EG171)<0,0,IF(SUM($AX171:EG171)+EG171>$AW171,$AW171-SUM($AX171:EG171),EG171))","v":0},{"$f":"IF(SUM($AW171:EH171)<0,0,IF(SUM($AX171:EH171)+EH171>$AW171,$AW171-SUM($AX171:EH171),EH171))","v":0},{"$f":"IF(SUM($AW171:EI171)<0,0,IF(SUM($AX171:EI171)+EI171>$AW171,$AW171-SUM($AX171:EI171),EI171))","v":0},{"$f":"IF(SUM($AW171:EJ171)<0,0,IF(SUM($AX171:EJ171)+EJ171>$AW171,$AW171-SUM($AX171:EJ171),EJ171))","v":0},{"$f":"IF(SUM($AW171:EK171)<0,0,IF(SUM($AX171:EK171)+EK171>$AW171,$AW171-SUM($AX171:EK171),EK171))","v":0},{"$f":"IF(SUM($AW171:EL171)<0,0,IF(SUM($AX171:EL171)+EL171>$AW171,$AW171-SUM($AX171:EL171),EL171))","v":0},{"$f":"IF(SUM($AW171:EM171)<0,0,IF(SUM($AX171:EM171)+EM171>$AW171,$AW171-SUM($AX171:EM171),EM171))","v":0},{"$f":"IF(SUM($AW171:EN171)<0,0,IF(SUM($AX171:EN171)+EN171>$AW171,$AW171-SUM($AX171:EN171),EN171))","v":0},{"$f":"IF(SUM($AW171:EO171)<0,0,IF(SUM($AX171:EO171)+EO171>$AW171,$AW171-SUM($AX171:EO171),EO171))","v":0},{"$f":"IF(SUM($AW171:EP171)<0,0,IF(SUM($AX171:EP171)+EP171>$AW171,$AW171-SUM($AX171:EP171),EP171))","v":0},{"$f":"IF(SUM($AW171:EQ171)<0,0,IF(SUM($AX171:EQ171)+EQ171>$AW171,$AW171-SUM($AX171:EQ171),EQ171))","v":0},{"$f":"IF(SUM($AW171:ER171)<0,0,IF(SUM($AX171:ER171)+ER171>$AW171,$AW171-SUM($AX171:ER171),ER171))","v":0},{"$f":"IF(SUM($AW171:ES171)<0,0,IF(SUM($AX171:ES171)+ES171>$AW171,$AW171-SUM($AX171:ES171),ES171))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($P172:P172)+P172>$O28,$O28-SUM(#REF!),P172)","v":0},{"$f":"IF(SUM($P172:Q172)+Q172>$O28,$O28-SUM(P172:Q175),Q172)","v":0},{"$f":"IF(SUM($P172:R172)+R172>$O28,$O28-SUM(Q172:R175),R172)","v":0},{"$f":"IF(SUM($P172:S172)+S172>$O28,$O28-SUM(R172:S175),S172)","v":0},{"$f":"IF(SUM($P172:T172)+T172>$O28,$O28-SUM(S172:T175),T172)","v":0},{"$f":"IF(SUM($P172:U172)+U172>$O28,$O28-SUM(T172:U175),U172)","v":0},{"$f":"IF(SUM($P172:V172)+V172>$O28,$O28-SUM(U172:V175),V172)","v":0},{"$f":"IF(SUM($P172:W172)+W172>$O28,$O28-SUM(V172:W175),W172)","v":0},{"$f":"IF(SUM($P172:X172)+X172>$O28,$O28-SUM(W172:X175),X172)","v":0},{"$f":"IF(SUM($P172:Y172)+Y172>$O28,$O28-SUM(X172:Y175),Y172)","v":0},{"$f":"IF(SUM($P172:Z172)+Z172>$O28,$O28-SUM(Y172:Z175),Z172)","v":0},{"$f":"IF(SUM($P172:AA172)+AA172>$O28,$O28-SUM(Z172:AA175),AA172)","v":0},{"$f":"IF(SUM($P172:AB172)+AB172>$O28,$O28-SUM(AA172:AB175),AB172)","v":0},{"$f":"IF(SUM($P172:AC172)+AC172>$O28,$O28-SUM(AB172:AC175),AC172)","v":0},{"$f":"IF(SUM($P172:AD172)+AD172>$O28,$O28-SUM(AC172:AD175),AD172)","v":0},{"$f":"IF(SUM($P172:AE172)+AE172>$O28,$O28-SUM(AD172:AE175),AE172)","v":0},{"$f":"IF(SUM($P172:AF172)+AF172>$O28,$O28-SUM(AE172:AF175),AF172)","v":0},{"$f":"IF(SUM($P172:AG172)+AG172>$O28,$O28-SUM(AF172:AG175),AG172)","v":0},{"$f":"IF(SUM($P172:AH172)+AH172>$O28,$O28-SUM(AG172:AH175),AH172)","v":0},{"$f":"IF(SUM($P172:AI172)+AI172>$O28,$O28-SUM(AH172:AI175),AI172)","v":0},{"$f":"IF(SUM($P172:AJ172)+AJ172>$O28,$O28-SUM(AI172:AJ175),AJ172)","v":0},{"$f":"IF(SUM($P172:AK172)+AK172>$O28,$O28-SUM(AJ172:AK175),AK172)","v":0},{"$f":"IF(SUM($P172:AL172)+AL172>$O28,$O28-SUM(AK172:AL175),AL172)","v":0},{"$f":"IF(SUM($P172:AM172)+AM172>$O28,$O28-SUM(AL172:AM175),AM172)","v":0},{"$f":"IF(SUM($P172:AN172)+AN172>$O28,$O28-SUM(AM172:AN175),AN172)","v":0},{"$f":"IF(SUM($P172:AO172)+AO172>$O28,$O28-SUM(AN172:AO175),AO172)","v":0},{"$f":"IF(SUM($P172:AP172)+AP172>$O28,$O28-SUM(AO172:AP175),AP172)","v":0},{"$f":"IF(SUM($P172:AQ172)+AQ172>$O28,$O28-SUM(AP172:AQ175),AQ172)","v":0},{"$f":"IF(SUM($P172:AR172)+AR172>$O28,$O28-SUM(AQ172:AR175),AR172)","v":0},{"$f":"IF(SUM($P172:AS172)+AS172>$O28,$O28-SUM(AR172:AS175),AS172)","v":0},{"$f":"IF(SUM($P172:AT172)+AT172>$O28,$O28-SUM(AS172:AT175),AT172)","v":0},{"$f":"IF(SUM($P172:AU172)+AU172>$O28,$O28-SUM(AT172:AU175),AU172)","v":0},0,0,{"$f":"IF(SUM($AW172:AX172)<0,0,IF(SUM($AX172:AX172)+AX172>$AW172,$AW172-SUM($AX172:AX172),AX172))","v":0},{"$f":"IF(SUM($AW172:AY172)<0,0,IF(SUM($AX172:AY172)+AY172>$AW172,$AW172-SUM($AX172:AY172),AY172))","v":0},{"$f":"IF(SUM($AW172:AZ172)<0,0,IF(SUM($AX172:AZ172)+AZ172>$AW172,$AW172-SUM($AX172:AZ172),AZ172))","v":0},{"$f":"IF(SUM($AW172:BA172)<0,0,IF(SUM($AX172:BA172)+BA172>$AW172,$AW172-SUM($AX172:BA172),BA172))","v":0},{"$f":"IF(SUM($AW172:BB172)<0,0,IF(SUM($AX172:BB172)+BB172>$AW172,$AW172-SUM($AX172:BB172),BB172))","v":0},{"$f":"IF(SUM($AW172:BC172)<0,0,IF(SUM($AX172:BC172)+BC172>$AW172,$AW172-SUM($AX172:BC172),BC172))","v":0},{"$f":"IF(SUM($AW172:BD172)<0,0,IF(SUM($AX172:BD172)+BD172>$AW172,$AW172-SUM($AX172:BD172),BD172))","v":0},{"$f":"IF(SUM($AW172:BE172)<0,0,IF(SUM($AX172:BE172)+BE172>$AW172,$AW172-SUM($AX172:BE172),BE172))","v":0},{"$f":"IF(SUM($AW172:BF172)<0,0,IF(SUM($AX172:BF172)+BF172>$AW172,$AW172-SUM($AX172:BF172),BF172))","v":0},{"$f":"IF(SUM($AW172:BG172)<0,0,IF(SUM($AX172:BG172)+BG172>$AW172,$AW172-SUM($AX172:BG172),BG172))","v":0},{"$f":"IF(SUM($AW172:BH172)<0,0,IF(SUM($AX172:BH172)+BH172>$AW172,$AW172-SUM($AX172:BH172),BH172))","v":0},{"$f":"IF(SUM($AW172:BI172)<0,0,IF(SUM($AX172:BI172)+BI172>$AW172,$AW172-SUM($AX172:BI172),BI172))","v":0},{"$f":"IF(SUM($AW172:BJ172)<0,0,IF(SUM($AX172:BJ172)+BJ172>$AW172,$AW172-SUM($AX172:BJ172),BJ172))","v":0},{"$f":"IF(SUM($AW172:BK172)<0,0,IF(SUM($AX172:BK172)+BK172>$AW172,$AW172-SUM($AX172:BK172),BK172))","v":0},{"$f":"IF(SUM($AW172:BL172)<0,0,IF(SUM($AX172:BL172)+BL172>$AW172,$AW172-SUM($AX172:BL172),BL172))","v":0},{"$f":"IF(SUM($AW172:BM172)<0,0,IF(SUM($AX172:BM172)+BM172>$AW172,$AW172-SUM($AX172:BM172),BM172))","v":0},{"$f":"IF(SUM($AW172:BN172)<0,0,IF(SUM($AX172:BN172)+BN172>$AW172,$AW172-SUM($AX172:BN172),BN172))","v":0},{"$f":"IF(SUM($AW172:BO172)<0,0,IF(SUM($AX172:BO172)+BO172>$AW172,$AW172-SUM($AX172:BO172),BO172))","v":0},{"$f":"IF(SUM($AW172:BP172)<0,0,IF(SUM($AX172:BP172)+BP172>$AW172,$AW172-SUM($AX172:BP172),BP172))","v":0},{"$f":"IF(SUM($AW172:BQ172)<0,0,IF(SUM($AX172:BQ172)+BQ172>$AW172,$AW172-SUM($AX172:BQ172),BQ172))","v":0},{"$f":"IF(SUM($AW172:BR172)<0,0,IF(SUM($AX172:BR172)+BR172>$AW172,$AW172-SUM($AX172:BR172),BR172))","v":0},{"$f":"IF(SUM($AW172:BS172)<0,0,IF(SUM($AX172:BS172)+BS172>$AW172,$AW172-SUM($AX172:BS172),BS172))","v":0},{"$f":"IF(SUM($AW172:BT172)<0,0,IF(SUM($AX172:BT172)+BT172>$AW172,$AW172-SUM($AX172:BT172),BT172))","v":0},{"$f":"IF(SUM($AW172:BU172)<0,0,IF(SUM($AX172:BU172)+BU172>$AW172,$AW172-SUM($AX172:BU172),BU172))","v":0},{"$f":"IF(SUM($AW172:BV172)<0,0,IF(SUM($AX172:BV172)+BV172>$AW172,$AW172-SUM($AX172:BV172),BV172))","v":0},{"$f":"IF(SUM($AW172:BW172)<0,0,IF(SUM($AX172:BW172)+BW172>$AW172,$AW172-SUM($AX172:BW172),BW172))","v":0},{"$f":"IF(SUM($AW172:BX172)<0,0,IF(SUM($AX172:BX172)+BX172>$AW172,$AW172-SUM($AX172:BX172),BX172))","v":0},{"$f":"IF(SUM($AW172:BY172)<0,0,IF(SUM($AX172:BY172)+BY172>$AW172,$AW172-SUM($AX172:BY172),BY172))","v":0},{"$f":"IF(SUM($AW172:BZ172)<0,0,IF(SUM($AX172:BZ172)+BZ172>$AW172,$AW172-SUM($AX172:BZ172),BZ172))","v":0},{"$f":"IF(SUM($AW172:CA172)<0,0,IF(SUM($AX172:CA172)+CA172>$AW172,$AW172-SUM($AX172:CA172),CA172))","v":0},{"$f":"IF(SUM($AW172:CB172)<0,0,IF(SUM($AX172:CB172)+CB172>$AW172,$AW172-SUM($AX172:CB172),CB172))","v":0},{"$f":"IF(SUM($AW172:CC172)<0,0,IF(SUM($AX172:CC172)+CC172>$AW172,$AW172-SUM($AX172:CC172),CC172))","v":0},{"$f":"IF(SUM($AW172:CD172)<0,0,IF(SUM($AX172:CD172)+CD172>$AW172,$AW172-SUM($AX172:CD172),CD172))","v":0},{"$f":"IF(SUM($AW172:CE172)<0,0,IF(SUM($AX172:CE172)+CE172>$AW172,$AW172-SUM($AX172:CE172),CE172))","v":0},{"$f":"IF(SUM($AW172:CF172)<0,0,IF(SUM($AX172:CF172)+CF172>$AW172,$AW172-SUM($AX172:CF172),CF172))","v":0},{"$f":"IF(SUM($AW172:CG172)<0,0,IF(SUM($AX172:CG172)+CG172>$AW172,$AW172-SUM($AX172:CG172),CG172))","v":0},{"$f":"IF(SUM($AW172:CH172)<0,0,IF(SUM($AX172:CH172)+CH172>$AW172,$AW172-SUM($AX172:CH172),CH172))","v":0},{"$f":"IF(SUM($AW172:CI172)<0,0,IF(SUM($AX172:CI172)+CI172>$AW172,$AW172-SUM($AX172:CI172),CI172))","v":0},{"$f":"IF(SUM($AW172:CJ172)<0,0,IF(SUM($AX172:CJ172)+CJ172>$AW172,$AW172-SUM($AX172:CJ172),CJ172))","v":0},{"$f":"IF(SUM($AW172:CK172)<0,0,IF(SUM($AX172:CK172)+CK172>$AW172,$AW172-SUM($AX172:CK172),CK172))","v":0},{"$f":"IF(SUM($AW172:CL172)<0,0,IF(SUM($AX172:CL172)+CL172>$AW172,$AW172-SUM($AX172:CL172),CL172))","v":0},{"$f":"IF(SUM($AW172:CM172)<0,0,IF(SUM($AX172:CM172)+CM172>$AW172,$AW172-SUM($AX172:CM172),CM172))","v":0},{"$f":"IF(SUM($AW172:CN172)<0,0,IF(SUM($AX172:CN172)+CN172>$AW172,$AW172-SUM($AX172:CN172),CN172))","v":0},{"$f":"IF(SUM($AW172:CO172)<0,0,IF(SUM($AX172:CO172)+CO172>$AW172,$AW172-SUM($AX172:CO172),CO172))","v":0},{"$f":"IF(SUM($AW172:CP172)<0,0,IF(SUM($AX172:CP172)+CP172>$AW172,$AW172-SUM($AX172:CP172),CP172))","v":0},{"$f":"IF(SUM($AW172:CQ172)<0,0,IF(SUM($AX172:CQ172)+CQ172>$AW172,$AW172-SUM($AX172:CQ172),CQ172))","v":0},{"$f":"IF(SUM($AW172:CR172)<0,0,IF(SUM($AX172:CR172)+CR172>$AW172,$AW172-SUM($AX172:CR172),CR172))","v":0},{"$f":"IF(SUM($AW172:CS172)<0,0,IF(SUM($AX172:CS172)+CS172>$AW172,$AW172-SUM($AX172:CS172),CS172))","v":0},{"$f":"IF(SUM($AW172:CT172)<0,0,IF(SUM($AX172:CT172)+CT172>$AW172,$AW172-SUM($AX172:CT172),CT172))","v":0},{"$f":"IF(SUM($AW172:CU172)<0,0,IF(SUM($AX172:CU172)+CU172>$AW172,$AW172-SUM($AX172:CU172),CU172))","v":0},{"$f":"IF(SUM($AW172:CV172)<0,0,IF(SUM($AX172:CV172)+CV172>$AW172,$AW172-SUM($AX172:CV172),CV172))","v":0},{"$f":"IF(SUM($AW172:CW172)<0,0,IF(SUM($AX172:CW172)+CW172>$AW172,$AW172-SUM($AX172:CW172),CW172))","v":0},{"$f":"IF(SUM($AW172:CX172)<0,0,IF(SUM($AX172:CX172)+CX172>$AW172,$AW172-SUM($AX172:CX172),CX172))","v":0},{"$f":"IF(SUM($AW172:CY172)<0,0,IF(SUM($AX172:CY172)+CY172>$AW172,$AW172-SUM($AX172:CY172),CY172))","v":0},{"$f":"IF(SUM($AW172:CZ172)<0,0,IF(SUM($AX172:CZ172)+CZ172>$AW172,$AW172-SUM($AX172:CZ172),CZ172))","v":0},{"$f":"IF(SUM($AW172:DA172)<0,0,IF(SUM($AX172:DA172)+DA172>$AW172,$AW172-SUM($AX172:DA172),DA172))","v":0},{"$f":"IF(SUM($AW172:DB172)<0,0,IF(SUM($AX172:DB172)+DB172>$AW172,$AW172-SUM($AX172:DB172),DB172))","v":0},{"$f":"IF(SUM($AW172:DC172)<0,0,IF(SUM($AX172:DC172)+DC172>$AW172,$AW172-SUM($AX172:DC172),DC172))","v":0},{"$f":"IF(SUM($AW172:DD172)<0,0,IF(SUM($AX172:DD172)+DD172>$AW172,$AW172-SUM($AX172:DD172),DD172))","v":0},{"$f":"IF(SUM($AW172:DE172)<0,0,IF(SUM($AX172:DE172)+DE172>$AW172,$AW172-SUM($AX172:DE172),DE172))","v":0},{"$f":"IF(SUM($AW172:DF172)<0,0,IF(SUM($AX172:DF172)+DF172>$AW172,$AW172-SUM($AX172:DF172),DF172))","v":0},{"$f":"IF(SUM($AW172:DG172)<0,0,IF(SUM($AX172:DG172)+DG172>$AW172,$AW172-SUM($AX172:DG172),DG172))","v":0},{"$f":"IF(SUM($AW172:DH172)<0,0,IF(SUM($AX172:DH172)+DH172>$AW172,$AW172-SUM($AX172:DH172),DH172))","v":0},{"$f":"IF(SUM($AW172:DI172)<0,0,IF(SUM($AX172:DI172)+DI172>$AW172,$AW172-SUM($AX172:DI172),DI172))","v":0},{"$f":"IF(SUM($AW172:DJ172)<0,0,IF(SUM($AX172:DJ172)+DJ172>$AW172,$AW172-SUM($AX172:DJ172),DJ172))","v":0},{"$f":"IF(SUM($AW172:DK172)<0,0,IF(SUM($AX172:DK172)+DK172>$AW172,$AW172-SUM($AX172:DK172),DK172))","v":0},{"$f":"IF(SUM($AW172:DL172)<0,0,IF(SUM($AX172:DL172)+DL172>$AW172,$AW172-SUM($AX172:DL172),DL172))","v":0},{"$f":"IF(SUM($AW172:DM172)<0,0,IF(SUM($AX172:DM172)+DM172>$AW172,$AW172-SUM($AX172:DM172),DM172))","v":0},{"$f":"IF(SUM($AW172:DN172)<0,0,IF(SUM($AX172:DN172)+DN172>$AW172,$AW172-SUM($AX172:DN172),DN172))","v":0},{"$f":"IF(SUM($AW172:DO172)<0,0,IF(SUM($AX172:DO172)+DO172>$AW172,$AW172-SUM($AX172:DO172),DO172))","v":0},{"$f":"IF(SUM($AW172:DP172)<0,0,IF(SUM($AX172:DP172)+DP172>$AW172,$AW172-SUM($AX172:DP172),DP172))","v":0},{"$f":"IF(SUM($AW172:DQ172)<0,0,IF(SUM($AX172:DQ172)+DQ172>$AW172,$AW172-SUM($AX172:DQ172),DQ172))","v":0},{"$f":"IF(SUM($AW172:DR172)<0,0,IF(SUM($AX172:DR172)+DR172>$AW172,$AW172-SUM($AX172:DR172),DR172))","v":0},{"$f":"IF(SUM($AW172:DS172)<0,0,IF(SUM($AX172:DS172)+DS172>$AW172,$AW172-SUM($AX172:DS172),DS172))","v":0},{"$f":"IF(SUM($AW172:DT172)<0,0,IF(SUM($AX172:DT172)+DT172>$AW172,$AW172-SUM($AX172:DT172),DT172))","v":0},{"$f":"IF(SUM($AW172:DU172)<0,0,IF(SUM($AX172:DU172)+DU172>$AW172,$AW172-SUM($AX172:DU172),DU172))","v":0},{"$f":"IF(SUM($AW172:DV172)<0,0,IF(SUM($AX172:DV172)+DV172>$AW172,$AW172-SUM($AX172:DV172),DV172))","v":0},{"$f":"IF(SUM($AW172:DW172)<0,0,IF(SUM($AX172:DW172)+DW172>$AW172,$AW172-SUM($AX172:DW172),DW172))","v":0},{"$f":"IF(SUM($AW172:DX172)<0,0,IF(SUM($AX172:DX172)+DX172>$AW172,$AW172-SUM($AX172:DX172),DX172))","v":0},{"$f":"IF(SUM($AW172:DY172)<0,0,IF(SUM($AX172:DY172)+DY172>$AW172,$AW172-SUM($AX172:DY172),DY172))","v":0},{"$f":"IF(SUM($AW172:DZ172)<0,0,IF(SUM($AX172:DZ172)+DZ172>$AW172,$AW172-SUM($AX172:DZ172),DZ172))","v":0},{"$f":"IF(SUM($AW172:EA172)<0,0,IF(SUM($AX172:EA172)+EA172>$AW172,$AW172-SUM($AX172:EA172),EA172))","v":0},{"$f":"IF(SUM($AW172:EB172)<0,0,IF(SUM($AX172:EB172)+EB172>$AW172,$AW172-SUM($AX172:EB172),EB172))","v":0},{"$f":"IF(SUM($AW172:EC172)<0,0,IF(SUM($AX172:EC172)+EC172>$AW172,$AW172-SUM($AX172:EC172),EC172))","v":0},{"$f":"IF(SUM($AW172:ED172)<0,0,IF(SUM($AX172:ED172)+ED172>$AW172,$AW172-SUM($AX172:ED172),ED172))","v":0},{"$f":"IF(SUM($AW172:EE172)<0,0,IF(SUM($AX172:EE172)+EE172>$AW172,$AW172-SUM($AX172:EE172),EE172))","v":0},{"$f":"IF(SUM($AW172:EF172)<0,0,IF(SUM($AX172:EF172)+EF172>$AW172,$AW172-SUM($AX172:EF172),EF172))","v":0},{"$f":"IF(SUM($AW172:EG172)<0,0,IF(SUM($AX172:EG172)+EG172>$AW172,$AW172-SUM($AX172:EG172),EG172))","v":0},{"$f":"IF(SUM($AW172:EH172)<0,0,IF(SUM($AX172:EH172)+EH172>$AW172,$AW172-SUM($AX172:EH172),EH172))","v":0},{"$f":"IF(SUM($AW172:EI172)<0,0,IF(SUM($AX172:EI172)+EI172>$AW172,$AW172-SUM($AX172:EI172),EI172))","v":0},{"$f":"IF(SUM($AW172:EJ172)<0,0,IF(SUM($AX172:EJ172)+EJ172>$AW172,$AW172-SUM($AX172:EJ172),EJ172))","v":0},{"$f":"IF(SUM($AW172:EK172)<0,0,IF(SUM($AX172:EK172)+EK172>$AW172,$AW172-SUM($AX172:EK172),EK172))","v":0},{"$f":"IF(SUM($AW172:EL172)<0,0,IF(SUM($AX172:EL172)+EL172>$AW172,$AW172-SUM($AX172:EL172),EL172))","v":0},{"$f":"IF(SUM($AW172:EM172)<0,0,IF(SUM($AX172:EM172)+EM172>$AW172,$AW172-SUM($AX172:EM172),EM172))","v":0},{"$f":"IF(SUM($AW172:EN172)<0,0,IF(SUM($AX172:EN172)+EN172>$AW172,$AW172-SUM($AX172:EN172),EN172))","v":0},{"$f":"IF(SUM($AW172:EO172)<0,0,IF(SUM($AX172:EO172)+EO172>$AW172,$AW172-SUM($AX172:EO172),EO172))","v":0},{"$f":"IF(SUM($AW172:EP172)<0,0,IF(SUM($AX172:EP172)+EP172>$AW172,$AW172-SUM($AX172:EP172),EP172))","v":0},{"$f":"IF(SUM($AW172:EQ172)<0,0,IF(SUM($AX172:EQ172)+EQ172>$AW172,$AW172-SUM($AX172:EQ172),EQ172))","v":0},{"$f":"IF(SUM($AW172:ER172)<0,0,IF(SUM($AX172:ER172)+ER172>$AW172,$AW172-SUM($AX172:ER172),ER172))","v":0},{"$f":"IF(SUM($AW172:ES172)<0,0,IF(SUM($AX172:ES172)+ES172>$AW172,$AW172-SUM($AX172:ES172),ES172))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,5.3352250000000002E-6,{"$f":"IF(SUM($P173:P173)+P173>$O29,$O29-SUM(#REF!),P173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:Q173)+Q173>$O29,$O29-SUM(P173:Q175),Q173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:R173)+R173>$O29,$O29-SUM(Q173:R175),R173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:S173)+S173>$O29,$O29-SUM(R173:S175),S173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:T173)+T173>$O29,$O29-SUM(S173:T175),T173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:U173)+U173>$O29,$O29-SUM(T173:U175),U173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:V173)+V173>$O29,$O29-SUM(U173:V175),V173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:W173)+W173>$O29,$O29-SUM(V173:W175),W173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:X173)+X173>$O29,$O29-SUM(W173:X175),X173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:Y173)+Y173>$O29,$O29-SUM(X173:Y175),Y173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:Z173)+Z173>$O29,$O29-SUM(Y173:Z175),Z173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AA173)+AA173>$O29,$O29-SUM(Z173:AA175),AA173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AB173)+AB173>$O29,$O29-SUM(AA173:AB175),AB173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AC173)+AC173>$O29,$O29-SUM(AB173:AC175),AC173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AD173)+AD173>$O29,$O29-SUM(AC173:AD175),AD173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AE173)+AE173>$O29,$O29-SUM(AD173:AE175),AE173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AF173)+AF173>$O29,$O29-SUM(AE173:AF175),AF173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AG173)+AG173>$O29,$O29-SUM(AF173:AG175),AG173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AH173)+AH173>$O29,$O29-SUM(AG173:AH175),AH173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AI173)+AI173>$O29,$O29-SUM(AH173:AI175),AI173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AJ173)+AJ173>$O29,$O29-SUM(AI173:AJ175),AJ173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AK173)+AK173>$O29,$O29-SUM(AJ173:AK175),AK173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AL173)+AL173>$O29,$O29-SUM(AK173:AL175),AL173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AM173)+AM173>$O29,$O29-SUM(AL173:AM175),AM173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AN173)+AN173>$O29,$O29-SUM(AM173:AN175),AN173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AO173)+AO173>$O29,$O29-SUM(AN173:AO175),AO173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AP173)+AP173>$O29,$O29-SUM(AO173:AP175),AP173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AQ173)+AQ173>$O29,$O29-SUM(AP173:AQ175),AQ173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AR173)+AR173>$O29,$O29-SUM(AQ173:AR175),AR173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AS173)+AS173>$O29,$O29-SUM(AR173:AS175),AS173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AT173)+AT173>$O29,$O29-SUM(AS173:AT175),AT173)","v":5.3352250000000002E-6},{"$f":"IF(SUM($P173:AU173)+AU173>$O29,$O29-SUM(AT173:AU175),AU173)","v":5.3352250000000002E-6},8.9098257499999999E-4,2.1340900000000001E-5,{"$f":"IF(SUM($AW173:AX173)<0,0,IF(SUM($AX173:AX173)+AX173>$AW173,$AW173-SUM($AX173:AX173),AX173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:AY173)<0,0,IF(SUM($AX173:AY173)+AY173>$AW173,$AW173-SUM($AX173:AY173),AY173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:AZ173)<0,0,IF(SUM($AX173:AZ173)+AZ173>$AW173,$AW173-SUM($AX173:AZ173),AZ173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BA173)<0,0,IF(SUM($AX173:BA173)+BA173>$AW173,$AW173-SUM($AX173:BA173),BA173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BB173)<0,0,IF(SUM($AX173:BB173)+BB173>$AW173,$AW173-SUM($AX173:BB173),BB173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BC173)<0,0,IF(SUM($AX173:BC173)+BC173>$AW173,$AW173-SUM($AX173:BC173),BC173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BD173)<0,0,IF(SUM($AX173:BD173)+BD173>$AW173,$AW173-SUM($AX173:BD173),BD173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BE173)<0,0,IF(SUM($AX173:BE173)+BE173>$AW173,$AW173-SUM($AX173:BE173),BE173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BF173)<0,0,IF(SUM($AX173:BF173)+BF173>$AW173,$AW173-SUM($AX173:BF173),BF173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BG173)<0,0,IF(SUM($AX173:BG173)+BG173>$AW173,$AW173-SUM($AX173:BG173),BG173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BH173)<0,0,IF(SUM($AX173:BH173)+BH173>$AW173,$AW173-SUM($AX173:BH173),BH173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BI173)<0,0,IF(SUM($AX173:BI173)+BI173>$AW173,$AW173-SUM($AX173:BI173),BI173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BJ173)<0,0,IF(SUM($AX173:BJ173)+BJ173>$AW173,$AW173-SUM($AX173:BJ173),BJ173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BK173)<0,0,IF(SUM($AX173:BK173)+BK173>$AW173,$AW173-SUM($AX173:BK173),BK173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BL173)<0,0,IF(SUM($AX173:BL173)+BL173>$AW173,$AW173-SUM($AX173:BL173),BL173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BM173)<0,0,IF(SUM($AX173:BM173)+BM173>$AW173,$AW173-SUM($AX173:BM173),BM173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BN173)<0,0,IF(SUM($AX173:BN173)+BN173>$AW173,$AW173-SUM($AX173:BN173),BN173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BO173)<0,0,IF(SUM($AX173:BO173)+BO173>$AW173,$AW173-SUM($AX173:BO173),BO173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BP173)<0,0,IF(SUM($AX173:BP173)+BP173>$AW173,$AW173-SUM($AX173:BP173),BP173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BQ173)<0,0,IF(SUM($AX173:BQ173)+BQ173>$AW173,$AW173-SUM($AX173:BQ173),BQ173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BR173)<0,0,IF(SUM($AX173:BR173)+BR173>$AW173,$AW173-SUM($AX173:BR173),BR173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BS173)<0,0,IF(SUM($AX173:BS173)+BS173>$AW173,$AW173-SUM($AX173:BS173),BS173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BT173)<0,0,IF(SUM($AX173:BT173)+BT173>$AW173,$AW173-SUM($AX173:BT173),BT173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BU173)<0,0,IF(SUM($AX173:BU173)+BU173>$AW173,$AW173-SUM($AX173:BU173),BU173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BV173)<0,0,IF(SUM($AX173:BV173)+BV173>$AW173,$AW173-SUM($AX173:BV173),BV173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BW173)<0,0,IF(SUM($AX173:BW173)+BW173>$AW173,$AW173-SUM($AX173:BW173),BW173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BX173)<0,0,IF(SUM($AX173:BX173)+BX173>$AW173,$AW173-SUM($AX173:BX173),BX173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BY173)<0,0,IF(SUM($AX173:BY173)+BY173>$AW173,$AW173-SUM($AX173:BY173),BY173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:BZ173)<0,0,IF(SUM($AX173:BZ173)+BZ173>$AW173,$AW173-SUM($AX173:BZ173),BZ173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CA173)<0,0,IF(SUM($AX173:CA173)+CA173>$AW173,$AW173-SUM($AX173:CA173),CA173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CB173)<0,0,IF(SUM($AX173:CB173)+CB173>$AW173,$AW173-SUM($AX173:CB173),CB173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CC173)<0,0,IF(SUM($AX173:CC173)+CC173>$AW173,$AW173-SUM($AX173:CC173),CC173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CD173)<0,0,IF(SUM($AX173:CD173)+CD173>$AW173,$AW173-SUM($AX173:CD173),CD173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CE173)<0,0,IF(SUM($AX173:CE173)+CE173>$AW173,$AW173-SUM($AX173:CE173),CE173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CF173)<0,0,IF(SUM($AX173:CF173)+CF173>$AW173,$AW173-SUM($AX173:CF173),CF173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CG173)<0,0,IF(SUM($AX173:CG173)+CG173>$AW173,$AW173-SUM($AX173:CG173),CG173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CH173)<0,0,IF(SUM($AX173:CH173)+CH173>$AW173,$AW173-SUM($AX173:CH173),CH173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CI173)<0,0,IF(SUM($AX173:CI173)+CI173>$AW173,$AW173-SUM($AX173:CI173),CI173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CJ173)<0,0,IF(SUM($AX173:CJ173)+CJ173>$AW173,$AW173-SUM($AX173:CJ173),CJ173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CK173)<0,0,IF(SUM($AX173:CK173)+CK173>$AW173,$AW173-SUM($AX173:CK173),CK173))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW173:CL173)<0,0,IF(SUM($AX173:CL173)+CL173>$AW173,$AW173-SUM($AX173:CL173),CL173))","v":1.6005675000000264E-5},{"$f":"IF(SUM($AW173:CM173)<0,0,IF(SUM($AX173:CM173)+CM173>$AW173,$AW173-SUM($AX173:CM173),CM173))","v":0},{"$f":"IF(SUM($AW173:CN173)<0,0,IF(SUM($AX173:CN173)+CN173>$AW173,$AW173-SUM($AX173:CN173),CN173))","v":0},{"$f":"IF(SUM($AW173:CO173)<0,0,IF(SUM($AX173:CO173)+CO173>$AW173,$AW173-SUM($AX173:CO173),CO173))","v":0},{"$f":"IF(SUM($AW173:CP173)<0,0,IF(SUM($AX173:CP173)+CP173>$AW173,$AW173-SUM($AX173:CP173),CP173))","v":0},{"$f":"IF(SUM($AW173:CQ173)<0,0,IF(SUM($AX173:CQ173)+CQ173>$AW173,$AW173-SUM($AX173:CQ173),CQ173))","v":0},{"$f":"IF(SUM($AW173:CR173)<0,0,IF(SUM($AX173:CR173)+CR173>$AW173,$AW173-SUM($AX173:CR173),CR173))","v":0},{"$f":"IF(SUM($AW173:CS173)<0,0,IF(SUM($AX173:CS173)+CS173>$AW173,$AW173-SUM($AX173:CS173),CS173))","v":0},{"$f":"IF(SUM($AW173:CT173)<0,0,IF(SUM($AX173:CT173)+CT173>$AW173,$AW173-SUM($AX173:CT173),CT173))","v":0},{"$f":"IF(SUM($AW173:CU173)<0,0,IF(SUM($AX173:CU173)+CU173>$AW173,$AW173-SUM($AX173:CU173),CU173))","v":0},{"$f":"IF(SUM($AW173:CV173)<0,0,IF(SUM($AX173:CV173)+CV173>$AW173,$AW173-SUM($AX173:CV173),CV173))","v":0},{"$f":"IF(SUM($AW173:CW173)<0,0,IF(SUM($AX173:CW173)+CW173>$AW173,$AW173-SUM($AX173:CW173),CW173))","v":0},{"$f":"IF(SUM($AW173:CX173)<0,0,IF(SUM($AX173:CX173)+CX173>$AW173,$AW173-SUM($AX173:CX173),CX173))","v":0},{"$f":"IF(SUM($AW173:CY173)<0,0,IF(SUM($AX173:CY173)+CY173>$AW173,$AW173-SUM($AX173:CY173),CY173))","v":0},{"$f":"IF(SUM($AW173:CZ173)<0,0,IF(SUM($AX173:CZ173)+CZ173>$AW173,$AW173-SUM($AX173:CZ173),CZ173))","v":0},{"$f":"IF(SUM($AW173:DA173)<0,0,IF(SUM($AX173:DA173)+DA173>$AW173,$AW173-SUM($AX173:DA173),DA173))","v":0},{"$f":"IF(SUM($AW173:DB173)<0,0,IF(SUM($AX173:DB173)+DB173>$AW173,$AW173-SUM($AX173:DB173),DB173))","v":0},{"$f":"IF(SUM($AW173:DC173)<0,0,IF(SUM($AX173:DC173)+DC173>$AW173,$AW173-SUM($AX173:DC173),DC173))","v":0},{"$f":"IF(SUM($AW173:DD173)<0,0,IF(SUM($AX173:DD173)+DD173>$AW173,$AW173-SUM($AX173:DD173),DD173))","v":0},{"$f":"IF(SUM($AW173:DE173)<0,0,IF(SUM($AX173:DE173)+DE173>$AW173,$AW173-SUM($AX173:DE173),DE173))","v":0},{"$f":"IF(SUM($AW173:DF173)<0,0,IF(SUM($AX173:DF173)+DF173>$AW173,$AW173-SUM($AX173:DF173),DF173))","v":0},{"$f":"IF(SUM($AW173:DG173)<0,0,IF(SUM($AX173:DG173)+DG173>$AW173,$AW173-SUM($AX173:DG173),DG173))","v":0},{"$f":"IF(SUM($AW173:DH173)<0,0,IF(SUM($AX173:DH173)+DH173>$AW173,$AW173-SUM($AX173:DH173),DH173))","v":0},{"$f":"IF(SUM($AW173:DI173)<0,0,IF(SUM($AX173:DI173)+DI173>$AW173,$AW173-SUM($AX173:DI173),DI173))","v":0},{"$f":"IF(SUM($AW173:DJ173)<0,0,IF(SUM($AX173:DJ173)+DJ173>$AW173,$AW173-SUM($AX173:DJ173),DJ173))","v":0},{"$f":"IF(SUM($AW173:DK173)<0,0,IF(SUM($AX173:DK173)+DK173>$AW173,$AW173-SUM($AX173:DK173),DK173))","v":0},{"$f":"IF(SUM($AW173:DL173)<0,0,IF(SUM($AX173:DL173)+DL173>$AW173,$AW173-SUM($AX173:DL173),DL173))","v":0},{"$f":"IF(SUM($AW173:DM173)<0,0,IF(SUM($AX173:DM173)+DM173>$AW173,$AW173-SUM($AX173:DM173),DM173))","v":0},{"$f":"IF(SUM($AW173:DN173)<0,0,IF(SUM($AX173:DN173)+DN173>$AW173,$AW173-SUM($AX173:DN173),DN173))","v":0},{"$f":"IF(SUM($AW173:DO173)<0,0,IF(SUM($AX173:DO173)+DO173>$AW173,$AW173-SUM($AX173:DO173),DO173))","v":0},{"$f":"IF(SUM($AW173:DP173)<0,0,IF(SUM($AX173:DP173)+DP173>$AW173,$AW173-SUM($AX173:DP173),DP173))","v":0},{"$f":"IF(SUM($AW173:DQ173)<0,0,IF(SUM($AX173:DQ173)+DQ173>$AW173,$AW173-SUM($AX173:DQ173),DQ173))","v":0},{"$f":"IF(SUM($AW173:DR173)<0,0,IF(SUM($AX173:DR173)+DR173>$AW173,$AW173-SUM($AX173:DR173),DR173))","v":0},{"$f":"IF(SUM($AW173:DS173)<0,0,IF(SUM($AX173:DS173)+DS173>$AW173,$AW173-SUM($AX173:DS173),DS173))","v":0},{"$f":"IF(SUM($AW173:DT173)<0,0,IF(SUM($AX173:DT173)+DT173>$AW173,$AW173-SUM($AX173:DT173),DT173))","v":0},{"$f":"IF(SUM($AW173:DU173)<0,0,IF(SUM($AX173:DU173)+DU173>$AW173,$AW173-SUM($AX173:DU173),DU173))","v":0},{"$f":"IF(SUM($AW173:DV173)<0,0,IF(SUM($AX173:DV173)+DV173>$AW173,$AW173-SUM($AX173:DV173),DV173))","v":0},{"$f":"IF(SUM($AW173:DW173)<0,0,IF(SUM($AX173:DW173)+DW173>$AW173,$AW173-SUM($AX173:DW173),DW173))","v":0},{"$f":"IF(SUM($AW173:DX173)<0,0,IF(SUM($AX173:DX173)+DX173>$AW173,$AW173-SUM($AX173:DX173),DX173))","v":0},{"$f":"IF(SUM($AW173:DY173)<0,0,IF(SUM($AX173:DY173)+DY173>$AW173,$AW173-SUM($AX173:DY173),DY173))","v":0},{"$f":"IF(SUM($AW173:DZ173)<0,0,IF(SUM($AX173:DZ173)+DZ173>$AW173,$AW173-SUM($AX173:DZ173),DZ173))","v":0},{"$f":"IF(SUM($AW173:EA173)<0,0,IF(SUM($AX173:EA173)+EA173>$AW173,$AW173-SUM($AX173:EA173),EA173))","v":0},{"$f":"IF(SUM($AW173:EB173)<0,0,IF(SUM($AX173:EB173)+EB173>$AW173,$AW173-SUM($AX173:EB173),EB173))","v":0},{"$f":"IF(SUM($AW173:EC173)<0,0,IF(SUM($AX173:EC173)+EC173>$AW173,$AW173-SUM($AX173:EC173),EC173))","v":0},{"$f":"IF(SUM($AW173:ED173)<0,0,IF(SUM($AX173:ED173)+ED173>$AW173,$AW173-SUM($AX173:ED173),ED173))","v":0},{"$f":"IF(SUM($AW173:EE173)<0,0,IF(SUM($AX173:EE173)+EE173>$AW173,$AW173-SUM($AX173:EE173),EE173))","v":0},{"$f":"IF(SUM($AW173:EF173)<0,0,IF(SUM($AX173:EF173)+EF173>$AW173,$AW173-SUM($AX173:EF173),EF173))","v":0},{"$f":"IF(SUM($AW173:EG173)<0,0,IF(SUM($AX173:EG173)+EG173>$AW173,$AW173-SUM($AX173:EG173),EG173))","v":0},{"$f":"IF(SUM($AW173:EH173)<0,0,IF(SUM($AX173:EH173)+EH173>$AW173,$AW173-SUM($AX173:EH173),EH173))","v":0},{"$f":"IF(SUM($AW173:EI173)<0,0,IF(SUM($AX173:EI173)+EI173>$AW173,$AW173-SUM($AX173:EI173),EI173))","v":0},{"$f":"IF(SUM($AW173:EJ173)<0,0,IF(SUM($AX173:EJ173)+EJ173>$AW173,$AW173-SUM($AX173:EJ173),EJ173))","v":0},{"$f":"IF(SUM($AW173:EK173)<0,0,IF(SUM($AX173:EK173)+EK173>$AW173,$AW173-SUM($AX173:EK173),EK173))","v":0},{"$f":"IF(SUM($AW173:EL173)<0,0,IF(SUM($AX173:EL173)+EL173>$AW173,$AW173-SUM($AX173:EL173),EL173))","v":0},{"$f":"IF(SUM($AW173:EM173)<0,0,IF(SUM($AX173:EM173)+EM173>$AW173,$AW173-SUM($AX173:EM173),EM173))","v":0},{"$f":"IF(SUM($AW173:EN173)<0,0,IF(SUM($AX173:EN173)+EN173>$AW173,$AW173-SUM($AX173:EN173),EN173))","v":0},{"$f":"IF(SUM($AW173:EO173)<0,0,IF(SUM($AX173:EO173)+EO173>$AW173,$AW173-SUM($AX173:EO173),EO173))","v":0},{"$f":"IF(SUM($AW173:EP173)<0,0,IF(SUM($AX173:EP173)+EP173>$AW173,$AW173-SUM($AX173:EP173),EP173))","v":0},{"$f":"IF(SUM($AW173:EQ173)<0,0,IF(SUM($AX173:EQ173)+EQ173>$AW173,$AW173-SUM($AX173:EQ173),EQ173))","v":0},{"$f":"IF(SUM($AW173:ER173)<0,0,IF(SUM($AX173:ER173)+ER173>$AW173,$AW173-SUM($AX173:ER173),ER173))","v":0},{"$f":"IF(SUM($AW173:ES173)<0,0,IF(SUM($AX173:ES173)+ES173>$AW173,$AW173-SUM($AX173:ES173),ES173))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,1.3630395625000001E-3,{"$f":"IF(SUM($P174:P174)+P174>$O30,$O30-SUM(#REF!),P174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:Q174)+Q174>$O30,$O30-SUM(P174:Q175),Q174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:R174)+R174>$O30,$O30-SUM(Q174:R175),R174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:S174)+S174>$O30,$O30-SUM(R174:S175),S174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:T174)+T174>$O30,$O30-SUM(S174:T175),T174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:U174)+U174>$O30,$O30-SUM(T174:U175),U174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:V174)+V174>$O30,$O30-SUM(U174:V175),V174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:W174)+W174>$O30,$O30-SUM(V174:W175),W174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:X174)+X174>$O30,$O30-SUM(W174:X175),X174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:Y174)+Y174>$O30,$O30-SUM(X174:Y175),Y174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:Z174)+Z174>$O30,$O30-SUM(Y174:Z175),Z174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AA174)+AA174>$O30,$O30-SUM(Z174:AA175),AA174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AB174)+AB174>$O30,$O30-SUM(AA174:AB175),AB174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AC174)+AC174>$O30,$O30-SUM(AB174:AC175),AC174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AD174)+AD174>$O30,$O30-SUM(AC174:AD175),AD174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AE174)+AE174>$O30,$O30-SUM(AD174:AE175),AE174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AF174)+AF174>$O30,$O30-SUM(AE174:AF175),AF174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AG174)+AG174>$O30,$O30-SUM(AF174:AG175),AG174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AH174)+AH174>$O30,$O30-SUM(AG174:AH175),AH174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AI174)+AI174>$O30,$O30-SUM(AH174:AI175),AI174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AJ174)+AJ174>$O30,$O30-SUM(AI174:AJ175),AJ174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AK174)+AK174>$O30,$O30-SUM(AJ174:AK175),AK174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AL174)+AL174>$O30,$O30-SUM(AK174:AL175),AL174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AM174)+AM174>$O30,$O30-SUM(AL174:AM175),AM174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AN174)+AN174>$O30,$O30-SUM(AM174:AN175),AN174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AO174)+AO174>$O30,$O30-SUM(AN174:AO175),AO174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AP174)+AP174>$O30,$O30-SUM(AO174:AP175),AP174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AQ174)+AQ174>$O30,$O30-SUM(AP174:AQ175),AQ174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AR174)+AR174>$O30,$O30-SUM(AQ174:AR175),AR174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AS174)+AS174>$O30,$O30-SUM(AR174:AS175),AS174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AT174)+AT174>$O30,$O30-SUM(AS174:AT175),AT174)","v":1.3630395625000001E-3},{"$f":"IF(SUM($P174:AU174)+AU174>$O30,$O30-SUM(AT174:AU175),AU174)","v":1.3630395625000001E-3},9.5412769374999679E-3,5.452158249999982E-3,{"$f":"IF(SUM($AW174:AX174)<0,0,IF(SUM($AX174:AX174)+AX174>$AW174,$AW174-SUM($AX174:AX174),AX174))","v":4.0891186874999859E-3},{"$f":"IF(SUM($AW174:AY174)<0,0,IF(SUM($AX174:AY174)+AY174>$AW174,$AW174-SUM($AX174:AY174),AY174))","v":0},{"$f":"IF(SUM($AW174:AZ174)<0,0,IF(SUM($AX174:AZ174)+AZ174>$AW174,$AW174-SUM($AX174:AZ174),AZ174))","v":0},{"$f":"IF(SUM($AW174:BA174)<0,0,IF(SUM($AX174:BA174)+BA174>$AW174,$AW174-SUM($AX174:BA174),BA174))","v":0},{"$f":"IF(SUM($AW174:BB174)<0,0,IF(SUM($AX174:BB174)+BB174>$AW174,$AW174-SUM($AX174:BB174),BB174))","v":0},{"$f":"IF(SUM($AW174:BC174)<0,0,IF(SUM($AX174:BC174)+BC174>$AW174,$AW174-SUM($AX174:BC174),BC174))","v":0},{"$f":"IF(SUM($AW174:BD174)<0,0,IF(SUM($AX174:BD174)+BD174>$AW174,$AW174-SUM($AX174:BD174),BD174))","v":0},{"$f":"IF(SUM($AW174:BE174)<0,0,IF(SUM($AX174:BE174)+BE174>$AW174,$AW174-SUM($AX174:BE174),BE174))","v":0},{"$f":"IF(SUM($AW174:BF174)<0,0,IF(SUM($AX174:BF174)+BF174>$AW174,$AW174-SUM($AX174:BF174),BF174))","v":0},{"$f":"IF(SUM($AW174:BG174)<0,0,IF(SUM($AX174:BG174)+BG174>$AW174,$AW174-SUM($AX174:BG174),BG174))","v":0},{"$f":"IF(SUM($AW174:BH174)<0,0,IF(SUM($AX174:BH174)+BH174>$AW174,$AW174-SUM($AX174:BH174),BH174))","v":0},{"$f":"IF(SUM($AW174:BI174)<0,0,IF(SUM($AX174:BI174)+BI174>$AW174,$AW174-SUM($AX174:BI174),BI174))","v":0},{"$f":"IF(SUM($AW174:BJ174)<0,0,IF(SUM($AX174:BJ174)+BJ174>$AW174,$AW174-SUM($AX174:BJ174),BJ174))","v":0},{"$f":"IF(SUM($AW174:BK174)<0,0,IF(SUM($AX174:BK174)+BK174>$AW174,$AW174-SUM($AX174:BK174),BK174))","v":0},{"$f":"IF(SUM($AW174:BL174)<0,0,IF(SUM($AX174:BL174)+BL174>$AW174,$AW174-SUM($AX174:BL174),BL174))","v":0},{"$f":"IF(SUM($AW174:BM174)<0,0,IF(SUM($AX174:BM174)+BM174>$AW174,$AW174-SUM($AX174:BM174),BM174))","v":0},{"$f":"IF(SUM($AW174:BN174)<0,0,IF(SUM($AX174:BN174)+BN174>$AW174,$AW174-SUM($AX174:BN174),BN174))","v":0},{"$f":"IF(SUM($AW174:BO174)<0,0,IF(SUM($AX174:BO174)+BO174>$AW174,$AW174-SUM($AX174:BO174),BO174))","v":0},{"$f":"IF(SUM($AW174:BP174)<0,0,IF(SUM($AX174:BP174)+BP174>$AW174,$AW174-SUM($AX174:BP174),BP174))","v":0},{"$f":"IF(SUM($AW174:BQ174)<0,0,IF(SUM($AX174:BQ174)+BQ174>$AW174,$AW174-SUM($AX174:BQ174),BQ174))","v":0},{"$f":"IF(SUM($AW174:BR174)<0,0,IF(SUM($AX174:BR174)+BR174>$AW174,$AW174-SUM($AX174:BR174),BR174))","v":0},{"$f":"IF(SUM($AW174:BS174)<0,0,IF(SUM($AX174:BS174)+BS174>$AW174,$AW174-SUM($AX174:BS174),BS174))","v":0},{"$f":"IF(SUM($AW174:BT174)<0,0,IF(SUM($AX174:BT174)+BT174>$AW174,$AW174-SUM($AX174:BT174),BT174))","v":0},{"$f":"IF(SUM($AW174:BU174)<0,0,IF(SUM($AX174:BU174)+BU174>$AW174,$AW174-SUM($AX174:BU174),BU174))","v":0},{"$f":"IF(SUM($AW174:BV174)<0,0,IF(SUM($AX174:BV174)+BV174>$AW174,$AW174-SUM($AX174:BV174),BV174))","v":0},{"$f":"IF(SUM($AW174:BW174)<0,0,IF(SUM($AX174:BW174)+BW174>$AW174,$AW174-SUM($AX174:BW174),BW174))","v":0},{"$f":"IF(SUM($AW174:BX174)<0,0,IF(SUM($AX174:BX174)+BX174>$AW174,$AW174-SUM($AX174:BX174),BX174))","v":0},{"$f":"IF(SUM($AW174:BY174)<0,0,IF(SUM($AX174:BY174)+BY174>$AW174,$AW174-SUM($AX174:BY174),BY174))","v":0},{"$f":"IF(SUM($AW174:BZ174)<0,0,IF(SUM($AX174:BZ174)+BZ174>$AW174,$AW174-SUM($AX174:BZ174),BZ174))","v":0},{"$f":"IF(SUM($AW174:CA174)<0,0,IF(SUM($AX174:CA174)+CA174>$AW174,$AW174-SUM($AX174:CA174),CA174))","v":0},{"$f":"IF(SUM($AW174:CB174)<0,0,IF(SUM($AX174:CB174)+CB174>$AW174,$AW174-SUM($AX174:CB174),CB174))","v":0},{"$f":"IF(SUM($AW174:CC174)<0,0,IF(SUM($AX174:CC174)+CC174>$AW174,$AW174-SUM($AX174:CC174),CC174))","v":0},{"$f":"IF(SUM($AW174:CD174)<0,0,IF(SUM($AX174:CD174)+CD174>$AW174,$AW174-SUM($AX174:CD174),CD174))","v":0},{"$f":"IF(SUM($AW174:CE174)<0,0,IF(SUM($AX174:CE174)+CE174>$AW174,$AW174-SUM($AX174:CE174),CE174))","v":0},{"$f":"IF(SUM($AW174:CF174)<0,0,IF(SUM($AX174:CF174)+CF174>$AW174,$AW174-SUM($AX174:CF174),CF174))","v":0},{"$f":"IF(SUM($AW174:CG174)<0,0,IF(SUM($AX174:CG174)+CG174>$AW174,$AW174-SUM($AX174:CG174),CG174))","v":0},{"$f":"IF(SUM($AW174:CH174)<0,0,IF(SUM($AX174:CH174)+CH174>$AW174,$AW174-SUM($AX174:CH174),CH174))","v":0},{"$f":"IF(SUM($AW174:CI174)<0,0,IF(SUM($AX174:CI174)+CI174>$AW174,$AW174-SUM($AX174:CI174),CI174))","v":0},{"$f":"IF(SUM($AW174:CJ174)<0,0,IF(SUM($AX174:CJ174)+CJ174>$AW174,$AW174-SUM($AX174:CJ174),CJ174))","v":0},{"$f":"IF(SUM($AW174:CK174)<0,0,IF(SUM($AX174:CK174)+CK174>$AW174,$AW174-SUM($AX174:CK174),CK174))","v":0},{"$f":"IF(SUM($AW174:CL174)<0,0,IF(SUM($AX174:CL174)+CL174>$AW174,$AW174-SUM($AX174:CL174),CL174))","v":0},{"$f":"IF(SUM($AW174:CM174)<0,0,IF(SUM($AX174:CM174)+CM174>$AW174,$AW174-SUM($AX174:CM174),CM174))","v":0},{"$f":"IF(SUM($AW174:CN174)<0,0,IF(SUM($AX174:CN174)+CN174>$AW174,$AW174-SUM($AX174:CN174),CN174))","v":0},{"$f":"IF(SUM($AW174:CO174)<0,0,IF(SUM($AX174:CO174)+CO174>$AW174,$AW174-SUM($AX174:CO174),CO174))","v":0},{"$f":"IF(SUM($AW174:CP174)<0,0,IF(SUM($AX174:CP174)+CP174>$AW174,$AW174-SUM($AX174:CP174),CP174))","v":0},{"$f":"IF(SUM($AW174:CQ174)<0,0,IF(SUM($AX174:CQ174)+CQ174>$AW174,$AW174-SUM($AX174:CQ174),CQ174))","v":0},{"$f":"IF(SUM($AW174:CR174)<0,0,IF(SUM($AX174:CR174)+CR174>$AW174,$AW174-SUM($AX174:CR174),CR174))","v":0},{"$f":"IF(SUM($AW174:CS174)<0,0,IF(SUM($AX174:CS174)+CS174>$AW174,$AW174-SUM($AX174:CS174),CS174))","v":0},{"$f":"IF(SUM($AW174:CT174)<0,0,IF(SUM($AX174:CT174)+CT174>$AW174,$AW174-SUM($AX174:CT174),CT174))","v":0},{"$f":"IF(SUM($AW174:CU174)<0,0,IF(SUM($AX174:CU174)+CU174>$AW174,$AW174-SUM($AX174:CU174),CU174))","v":0},{"$f":"IF(SUM($AW174:CV174)<0,0,IF(SUM($AX174:CV174)+CV174>$AW174,$AW174-SUM($AX174:CV174),CV174))","v":0},{"$f":"IF(SUM($AW174:CW174)<0,0,IF(SUM($AX174:CW174)+CW174>$AW174,$AW174-SUM($AX174:CW174),CW174))","v":0},{"$f":"IF(SUM($AW174:CX174)<0,0,IF(SUM($AX174:CX174)+CX174>$AW174,$AW174-SUM($AX174:CX174),CX174))","v":0},{"$f":"IF(SUM($AW174:CY174)<0,0,IF(SUM($AX174:CY174)+CY174>$AW174,$AW174-SUM($AX174:CY174),CY174))","v":0},{"$f":"IF(SUM($AW174:CZ174)<0,0,IF(SUM($AX174:CZ174)+CZ174>$AW174,$AW174-SUM($AX174:CZ174),CZ174))","v":0},{"$f":"IF(SUM($AW174:DA174)<0,0,IF(SUM($AX174:DA174)+DA174>$AW174,$AW174-SUM($AX174:DA174),DA174))","v":0},{"$f":"IF(SUM($AW174:DB174)<0,0,IF(SUM($AX174:DB174)+DB174>$AW174,$AW174-SUM($AX174:DB174),DB174))","v":0},{"$f":"IF(SUM($AW174:DC174)<0,0,IF(SUM($AX174:DC174)+DC174>$AW174,$AW174-SUM($AX174:DC174),DC174))","v":0},{"$f":"IF(SUM($AW174:DD174)<0,0,IF(SUM($AX174:DD174)+DD174>$AW174,$AW174-SUM($AX174:DD174),DD174))","v":0},{"$f":"IF(SUM($AW174:DE174)<0,0,IF(SUM($AX174:DE174)+DE174>$AW174,$AW174-SUM($AX174:DE174),DE174))","v":0},{"$f":"IF(SUM($AW174:DF174)<0,0,IF(SUM($AX174:DF174)+DF174>$AW174,$AW174-SUM($AX174:DF174),DF174))","v":0},{"$f":"IF(SUM($AW174:DG174)<0,0,IF(SUM($AX174:DG174)+DG174>$AW174,$AW174-SUM($AX174:DG174),DG174))","v":0},{"$f":"IF(SUM($AW174:DH174)<0,0,IF(SUM($AX174:DH174)+DH174>$AW174,$AW174-SUM($AX174:DH174),DH174))","v":0},{"$f":"IF(SUM($AW174:DI174)<0,0,IF(SUM($AX174:DI174)+DI174>$AW174,$AW174-SUM($AX174:DI174),DI174))","v":0},{"$f":"IF(SUM($AW174:DJ174)<0,0,IF(SUM($AX174:DJ174)+DJ174>$AW174,$AW174-SUM($AX174:DJ174),DJ174))","v":0},{"$f":"IF(SUM($AW174:DK174)<0,0,IF(SUM($AX174:DK174)+DK174>$AW174,$AW174-SUM($AX174:DK174),DK174))","v":0},{"$f":"IF(SUM($AW174:DL174)<0,0,IF(SUM($AX174:DL174)+DL174>$AW174,$AW174-SUM($AX174:DL174),DL174))","v":0},{"$f":"IF(SUM($AW174:DM174)<0,0,IF(SUM($AX174:DM174)+DM174>$AW174,$AW174-SUM($AX174:DM174),DM174))","v":0},{"$f":"IF(SUM($AW174:DN174)<0,0,IF(SUM($AX174:DN174)+DN174>$AW174,$AW174-SUM($AX174:DN174),DN174))","v":0},{"$f":"IF(SUM($AW174:DO174)<0,0,IF(SUM($AX174:DO174)+DO174>$AW174,$AW174-SUM($AX174:DO174),DO174))","v":0},{"$f":"IF(SUM($AW174:DP174)<0,0,IF(SUM($AX174:DP174)+DP174>$AW174,$AW174-SUM($AX174:DP174),DP174))","v":0},{"$f":"IF(SUM($AW174:DQ174)<0,0,IF(SUM($AX174:DQ174)+DQ174>$AW174,$AW174-SUM($AX174:DQ174),DQ174))","v":0},{"$f":"IF(SUM($AW174:DR174)<0,0,IF(SUM($AX174:DR174)+DR174>$AW174,$AW174-SUM($AX174:DR174),DR174))","v":0},{"$f":"IF(SUM($AW174:DS174)<0,0,IF(SUM($AX174:DS174)+DS174>$AW174,$AW174-SUM($AX174:DS174),DS174))","v":0},{"$f":"IF(SUM($AW174:DT174)<0,0,IF(SUM($AX174:DT174)+DT174>$AW174,$AW174-SUM($AX174:DT174),DT174))","v":0},{"$f":"IF(SUM($AW174:DU174)<0,0,IF(SUM($AX174:DU174)+DU174>$AW174,$AW174-SUM($AX174:DU174),DU174))","v":0},{"$f":"IF(SUM($AW174:DV174)<0,0,IF(SUM($AX174:DV174)+DV174>$AW174,$AW174-SUM($AX174:DV174),DV174))","v":0},{"$f":"IF(SUM($AW174:DW174)<0,0,IF(SUM($AX174:DW174)+DW174>$AW174,$AW174-SUM($AX174:DW174),DW174))","v":0},{"$f":"IF(SUM($AW174:DX174)<0,0,IF(SUM($AX174:DX174)+DX174>$AW174,$AW174-SUM($AX174:DX174),DX174))","v":0},{"$f":"IF(SUM($AW174:DY174)<0,0,IF(SUM($AX174:DY174)+DY174>$AW174,$AW174-SUM($AX174:DY174),DY174))","v":0},{"$f":"IF(SUM($AW174:DZ174)<0,0,IF(SUM($AX174:DZ174)+DZ174>$AW174,$AW174-SUM($AX174:DZ174),DZ174))","v":0},{"$f":"IF(SUM($AW174:EA174)<0,0,IF(SUM($AX174:EA174)+EA174>$AW174,$AW174-SUM($AX174:EA174),EA174))","v":0},{"$f":"IF(SUM($AW174:EB174)<0,0,IF(SUM($AX174:EB174)+EB174>$AW174,$AW174-SUM($AX174:EB174),EB174))","v":0},{"$f":"IF(SUM($AW174:EC174)<0,0,IF(SUM($AX174:EC174)+EC174>$AW174,$AW174-SUM($AX174:EC174),EC174))","v":0},{"$f":"IF(SUM($AW174:ED174)<0,0,IF(SUM($AX174:ED174)+ED174>$AW174,$AW174-SUM($AX174:ED174),ED174))","v":0},{"$f":"IF(SUM($AW174:EE174)<0,0,IF(SUM($AX174:EE174)+EE174>$AW174,$AW174-SUM($AX174:EE174),EE174))","v":0},{"$f":"IF(SUM($AW174:EF174)<0,0,IF(SUM($AX174:EF174)+EF174>$AW174,$AW174-SUM($AX174:EF174),EF174))","v":0},{"$f":"IF(SUM($AW174:EG174)<0,0,IF(SUM($AX174:EG174)+EG174>$AW174,$AW174-SUM($AX174:EG174),EG174))","v":0},{"$f":"IF(SUM($AW174:EH174)<0,0,IF(SUM($AX174:EH174)+EH174>$AW174,$AW174-SUM($AX174:EH174),EH174))","v":0},{"$f":"IF(SUM($AW174:EI174)<0,0,IF(SUM($AX174:EI174)+EI174>$AW174,$AW174-SUM($AX174:EI174),EI174))","v":0},{"$f":"IF(SUM($AW174:EJ174)<0,0,IF(SUM($AX174:EJ174)+EJ174>$AW174,$AW174-SUM($AX174:EJ174),EJ174))","v":0},{"$f":"IF(SUM($AW174:EK174)<0,0,IF(SUM($AX174:EK174)+EK174>$AW174,$AW174-SUM($AX174:EK174),EK174))","v":0},{"$f":"IF(SUM($AW174:EL174)<0,0,IF(SUM($AX174:EL174)+EL174>$AW174,$AW174-SUM($AX174:EL174),EL174))","v":0},{"$f":"IF(SUM($AW174:EM174)<0,0,IF(SUM($AX174:EM174)+EM174>$AW174,$AW174-SUM($AX174:EM174),EM174))","v":0},{"$f":"IF(SUM($AW174:EN174)<0,0,IF(SUM($AX174:EN174)+EN174>$AW174,$AW174-SUM($AX174:EN174),EN174))","v":0},{"$f":"IF(SUM($AW174:EO174)<0,0,IF(SUM($AX174:EO174)+EO174>$AW174,$AW174-SUM($AX174:EO174),EO174))","v":0},{"$f":"IF(SUM($AW174:EP174)<0,0,IF(SUM($AX174:EP174)+EP174>$AW174,$AW174-SUM($AX174:EP174),EP174))","v":0},{"$f":"IF(SUM($AW174:EQ174)<0,0,IF(SUM($AX174:EQ174)+EQ174>$AW174,$AW174-SUM($AX174:EQ174),EQ174))","v":0},{"$f":"IF(SUM($AW174:ER174)<0,0,IF(SUM($AX174:ER174)+ER174>$AW174,$AW174-SUM($AX174:ER174),ER174))","v":0},{"$f":"IF(SUM($AW174:ES174)<0,0,IF(SUM($AX174:ES174)+ES174>$AW174,$AW174-SUM($AX174:ES174),ES174))","v":0}]
[]
[null,"Depreciation:  2001 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,{"$f":"P23/F178","v":0},{"$f":"IF(SUM($Q178:Q178)+Q178>$P23,$P23-SUM($Q178:Q178),Q178)","v":0},{"$f":"IF(SUM($Q178:R178)+R178>$P23,$P23-SUM($Q178:R178),R178)","v":0},{"$f":"IF(SUM($Q178:S178)+S178>$P23,$P23-SUM($Q178:S178),S178)","v":0},{"$f":"IF(SUM($Q178:T178)+T178>$P23,$P23-SUM($Q178:T178),T178)","v":0},{"$f":"IF(SUM($Q178:U178)+U178>$P23,$P23-SUM($Q178:U178),U178)","v":0},{"$f":"IF(SUM($Q178:V178)+V178>$P23,$P23-SUM($Q178:V178),V178)","v":0},{"$f":"IF(SUM($Q178:W178)+W178>$P23,$P23-SUM($Q178:W178),W178)","v":0},{"$f":"IF(SUM($Q178:X178)+X178>$P23,$P23-SUM($Q178:X178),X178)","v":0},{"$f":"IF(SUM($Q178:Y178)+Y178>$P23,$P23-SUM($Q178:Y178),Y178)","v":0},{"$f":"IF(SUM($Q178:Z178)+Z178>$P23,$P23-SUM($Q178:Z178),Z178)","v":0},{"$f":"IF(SUM($Q178:AA178)+AA178>$P23,$P23-SUM($Q178:AA178),AA178)","v":0},{"$f":"IF(SUM($Q178:AB178)+AB178>$P23,$P23-SUM($Q178:AB178),AB178)","v":0},{"$f":"IF(SUM($Q178:AC178)+AC178>$P23,$P23-SUM($Q178:AC178),AC178)","v":0},{"$f":"IF(SUM($Q178:AD178)+AD178>$P23,$P23-SUM($Q178:AD178),AD178)","v":0},{"$f":"IF(SUM($Q178:AE178)+AE178>$P23,$P23-SUM($Q178:AE178),AE178)","v":0},{"$f":"IF(SUM($Q178:AF178)+AF178>$P23,$P23-SUM($Q178:AF178),AF178)","v":0},{"$f":"IF(SUM($Q178:AG178)+AG178>$P23,$P23-SUM($Q178:AG178),AG178)","v":0},{"$f":"IF(SUM($Q178:AH178)+AH178>$P23,$P23-SUM($Q178:AH178),AH178)","v":0},{"$f":"IF(SUM($Q178:AI178)+AI178>$P23,$P23-SUM($Q178:AI178),AI178)","v":0},{"$f":"IF(SUM($Q178:AJ178)+AJ178>$P23,$P23-SUM($Q178:AJ178),AJ178)","v":0},{"$f":"IF(SUM($Q178:AK178)+AK178>$P23,$P23-SUM($Q178:AK178),AK178)","v":0},{"$f":"IF(SUM($Q178:AL178)+AL178>$P23,$P23-SUM($Q178:AL178),AL178)","v":0},{"$f":"IF(SUM($Q178:AM178)+AM178>$P23,$P23-SUM($Q178:AM178),AM178)","v":0},{"$f":"IF(SUM($Q178:AN178)+AN178>$P23,$P23-SUM($Q178:AN178),AN178)","v":0},{"$f":"IF(SUM($Q178:AO178)+AO178>$P23,$P23-SUM($Q178:AO178),AO178)","v":0},{"$f":"IF(SUM($Q178:AP178)+AP178>$P23,$P23-SUM($Q178:AP178),AP178)","v":0},{"$f":"IF(SUM($Q178:AQ178)+AQ178>$P23,$P23-SUM($Q178:AQ178),AQ178)","v":0},{"$f":"IF(SUM($Q178:AR178)+AR178>$P23,$P23-SUM($Q178:AR178),AR178)","v":0},{"$f":"IF(SUM($Q178:AS178)+AS178>$P23,$P23-SUM($Q178:AS178),AS178)","v":0},{"$f":"IF(SUM($Q178:AT178)+AT178>$P23,$P23-SUM($Q178:AT178),AT178)","v":0},{"$f":"IF(SUM($Q178:AU178)+AU178>$P23,$P23-SUM($Q178:AU178),AU178)","v":0},{"$f":"$P36-SUM($I178:$AV178)","v":0},{"$f":"IF(AW178>0,AW178/(MAX(($F178-COUNT($I178:$AV178))/4,1)),0)","v":0},{"$f":"IF(SUM($AW178:AX178)<0,0,IF(SUM($AX178:AX178)+AX178>$AW178,$AW178-SUM($AX178:AX178),AX178))","v":0},{"$f":"IF(SUM($AW178:AY178)<0,0,IF(SUM($AX178:AY178)+AY178>$AW178,$AW178-SUM($AX178:AY178),AY178))","v":0},{"$f":"IF(SUM($AW178:AZ178)<0,0,IF(SUM($AX178:AZ178)+AZ178>$AW178,$AW178-SUM($AX178:AZ178),AZ178))","v":0},{"$f":"IF(SUM($AW178:BA178)<0,0,IF(SUM($AX178:BA178)+BA178>$AW178,$AW178-SUM($AX178:BA178),BA178))","v":0},{"$f":"IF(SUM($AW178:BB178)<0,0,IF(SUM($AX178:BB178)+BB178>$AW178,$AW178-SUM($AX178:BB178),BB178))","v":0},{"$f":"IF(SUM($AW178:BC178)<0,0,IF(SUM($AX178:BC178)+BC178>$AW178,$AW178-SUM($AX178:BC178),BC178))","v":0},{"$f":"IF(SUM($AW178:BD178)<0,0,IF(SUM($AX178:BD178)+BD178>$AW178,$AW178-SUM($AX178:BD178),BD178))","v":0},{"$f":"IF(SUM($AW178:BE178)<0,0,IF(SUM($AX178:BE178)+BE178>$AW178,$AW178-SUM($AX178:BE178),BE178))","v":0},{"$f":"IF(SUM($AW178:BF178)<0,0,IF(SUM($AX178:BF178)+BF178>$AW178,$AW178-SUM($AX178:BF178),BF178))","v":0},{"$f":"IF(SUM($AW178:BG178)<0,0,IF(SUM($AX178:BG178)+BG178>$AW178,$AW178-SUM($AX178:BG178),BG178))","v":0},{"$f":"IF(SUM($AW178:BH178)<0,0,IF(SUM($AX178:BH178)+BH178>$AW178,$AW178-SUM($AX178:BH178),BH178))","v":0},{"$f":"IF(SUM($AW178:BI178)<0,0,IF(SUM($AX178:BI178)+BI178>$AW178,$AW178-SUM($AX178:BI178),BI178))","v":0},{"$f":"IF(SUM($AW178:BJ178)<0,0,IF(SUM($AX178:BJ178)+BJ178>$AW178,$AW178-SUM($AX178:BJ178),BJ178))","v":0},{"$f":"IF(SUM($AW178:BK178)<0,0,IF(SUM($AX178:BK178)+BK178>$AW178,$AW178-SUM($AX178:BK178),BK178))","v":0},{"$f":"IF(SUM($AW178:BL178)<0,0,IF(SUM($AX178:BL178)+BL178>$AW178,$AW178-SUM($AX178:BL178),BL178))","v":0},{"$f":"IF(SUM($AW178:BM178)<0,0,IF(SUM($AX178:BM178)+BM178>$AW178,$AW178-SUM($AX178:BM178),BM178))","v":0},{"$f":"IF(SUM($AW178:BN178)<0,0,IF(SUM($AX178:BN178)+BN178>$AW178,$AW178-SUM($AX178:BN178),BN178))","v":0},{"$f":"IF(SUM($AW178:BO178)<0,0,IF(SUM($AX178:BO178)+BO178>$AW178,$AW178-SUM($AX178:BO178),BO178))","v":0},{"$f":"IF(SUM($AW178:BP178)<0,0,IF(SUM($AX178:BP178)+BP178>$AW178,$AW178-SUM($AX178:BP178),BP178))","v":0},{"$f":"IF(SUM($AW178:BQ178)<0,0,IF(SUM($AX178:BQ178)+BQ178>$AW178,$AW178-SUM($AX178:BQ178),BQ178))","v":0},{"$f":"IF(SUM($AW178:BR178)<0,0,IF(SUM($AX178:BR178)+BR178>$AW178,$AW178-SUM($AX178:BR178),BR178))","v":0},{"$f":"IF(SUM($AW178:BS178)<0,0,IF(SUM($AX178:BS178)+BS178>$AW178,$AW178-SUM($AX178:BS178),BS178))","v":0},{"$f":"IF(SUM($AW178:BT178)<0,0,IF(SUM($AX178:BT178)+BT178>$AW178,$AW178-SUM($AX178:BT178),BT178))","v":0},{"$f":"IF(SUM($AW178:BU178)<0,0,IF(SUM($AX178:BU178)+BU178>$AW178,$AW178-SUM($AX178:BU178),BU178))","v":0},{"$f":"IF(SUM($AW178:BV178)<0,0,IF(SUM($AX178:BV178)+BV178>$AW178,$AW178-SUM($AX178:BV178),BV178))","v":0},{"$f":"IF(SUM($AW178:BW178)<0,0,IF(SUM($AX178:BW178)+BW178>$AW178,$AW178-SUM($AX178:BW178),BW178))","v":0},{"$f":"IF(SUM($AW178:BX178)<0,0,IF(SUM($AX178:BX178)+BX178>$AW178,$AW178-SUM($AX178:BX178),BX178))","v":0},{"$f":"IF(SUM($AW178:BY178)<0,0,IF(SUM($AX178:BY178)+BY178>$AW178,$AW178-SUM($AX178:BY178),BY178))","v":0},{"$f":"IF(SUM($AW178:BZ178)<0,0,IF(SUM($AX178:BZ178)+BZ178>$AW178,$AW178-SUM($AX178:BZ178),BZ178))","v":0},{"$f":"IF(SUM($AW178:CA178)<0,0,IF(SUM($AX178:CA178)+CA178>$AW178,$AW178-SUM($AX178:CA178),CA178))","v":0},{"$f":"IF(SUM($AW178:CB178)<0,0,IF(SUM($AX178:CB178)+CB178>$AW178,$AW178-SUM($AX178:CB178),CB178))","v":0},{"$f":"IF(SUM($AW178:CC178)<0,0,IF(SUM($AX178:CC178)+CC178>$AW178,$AW178-SUM($AX178:CC178),CC178))","v":0},{"$f":"IF(SUM($AW178:CD178)<0,0,IF(SUM($AX178:CD178)+CD178>$AW178,$AW178-SUM($AX178:CD178),CD178))","v":0},{"$f":"IF(SUM($AW178:CE178)<0,0,IF(SUM($AX178:CE178)+CE178>$AW178,$AW178-SUM($AX178:CE178),CE178))","v":0},{"$f":"IF(SUM($AW178:CF178)<0,0,IF(SUM($AX178:CF178)+CF178>$AW178,$AW178-SUM($AX178:CF178),CF178))","v":0},{"$f":"IF(SUM($AW178:CG178)<0,0,IF(SUM($AX178:CG178)+CG178>$AW178,$AW178-SUM($AX178:CG178),CG178))","v":0},{"$f":"IF(SUM($AW178:CH178)<0,0,IF(SUM($AX178:CH178)+CH178>$AW178,$AW178-SUM($AX178:CH178),CH178))","v":0},{"$f":"IF(SUM($AW178:CI178)<0,0,IF(SUM($AX178:CI178)+CI178>$AW178,$AW178-SUM($AX178:CI178),CI178))","v":0},{"$f":"IF(SUM($AW178:CJ178)<0,0,IF(SUM($AX178:CJ178)+CJ178>$AW178,$AW178-SUM($AX178:CJ178),CJ178))","v":0},{"$f":"IF(SUM($AW178:CK178)<0,0,IF(SUM($AX178:CK178)+CK178>$AW178,$AW178-SUM($AX178:CK178),CK178))","v":0},{"$f":"IF(SUM($AW178:CL178)<0,0,IF(SUM($AX178:CL178)+CL178>$AW178,$AW178-SUM($AX178:CL178),CL178))","v":0},{"$f":"IF(SUM($AW178:CM178)<0,0,IF(SUM($AX178:CM178)+CM178>$AW178,$AW178-SUM($AX178:CM178),CM178))","v":0},{"$f":"IF(SUM($AW178:CN178)<0,0,IF(SUM($AX178:CN178)+CN178>$AW178,$AW178-SUM($AX178:CN178),CN178))","v":0},{"$f":"IF(SUM($AW178:CO178)<0,0,IF(SUM($AX178:CO178)+CO178>$AW178,$AW178-SUM($AX178:CO178),CO178))","v":0},{"$f":"IF(SUM($AW178:CP178)<0,0,IF(SUM($AX178:CP178)+CP178>$AW178,$AW178-SUM($AX178:CP178),CP178))","v":0},{"$f":"IF(SUM($AW178:CQ178)<0,0,IF(SUM($AX178:CQ178)+CQ178>$AW178,$AW178-SUM($AX178:CQ178),CQ178))","v":0},{"$f":"IF(SUM($AW178:CR178)<0,0,IF(SUM($AX178:CR178)+CR178>$AW178,$AW178-SUM($AX178:CR178),CR178))","v":0},{"$f":"IF(SUM($AW178:CS178)<0,0,IF(SUM($AX178:CS178)+CS178>$AW178,$AW178-SUM($AX178:CS178),CS178))","v":0},{"$f":"IF(SUM($AW178:CT178)<0,0,IF(SUM($AX178:CT178)+CT178>$AW178,$AW178-SUM($AX178:CT178),CT178))","v":0},{"$f":"IF(SUM($AW178:CU178)<0,0,IF(SUM($AX178:CU178)+CU178>$AW178,$AW178-SUM($AX178:CU178),CU178))","v":0},{"$f":"IF(SUM($AW178:CV178)<0,0,IF(SUM($AX178:CV178)+CV178>$AW178,$AW178-SUM($AX178:CV178),CV178))","v":0},{"$f":"IF(SUM($AW178:CW178)<0,0,IF(SUM($AX178:CW178)+CW178>$AW178,$AW178-SUM($AX178:CW178),CW178))","v":0},{"$f":"IF(SUM($AW178:CX178)<0,0,IF(SUM($AX178:CX178)+CX178>$AW178,$AW178-SUM($AX178:CX178),CX178))","v":0},{"$f":"IF(SUM($AW178:CY178)<0,0,IF(SUM($AX178:CY178)+CY178>$AW178,$AW178-SUM($AX178:CY178),CY178))","v":0},{"$f":"IF(SUM($AW178:CZ178)<0,0,IF(SUM($AX178:CZ178)+CZ178>$AW178,$AW178-SUM($AX178:CZ178),CZ178))","v":0},{"$f":"IF(SUM($AW178:DA178)<0,0,IF(SUM($AX178:DA178)+DA178>$AW178,$AW178-SUM($AX178:DA178),DA178))","v":0},{"$f":"IF(SUM($AW178:DB178)<0,0,IF(SUM($AX178:DB178)+DB178>$AW178,$AW178-SUM($AX178:DB178),DB178))","v":0},{"$f":"IF(SUM($AW178:DC178)<0,0,IF(SUM($AX178:DC178)+DC178>$AW178,$AW178-SUM($AX178:DC178),DC178))","v":0},{"$f":"IF(SUM($AW178:DD178)<0,0,IF(SUM($AX178:DD178)+DD178>$AW178,$AW178-SUM($AX178:DD178),DD178))","v":0},{"$f":"IF(SUM($AW178:DE178)<0,0,IF(SUM($AX178:DE178)+DE178>$AW178,$AW178-SUM($AX178:DE178),DE178))","v":0},{"$f":"IF(SUM($AW178:DF178)<0,0,IF(SUM($AX178:DF178)+DF178>$AW178,$AW178-SUM($AX178:DF178),DF178))","v":0},{"$f":"IF(SUM($AW178:DG178)<0,0,IF(SUM($AX178:DG178)+DG178>$AW178,$AW178-SUM($AX178:DG178),DG178))","v":0},{"$f":"IF(SUM($AW178:DH178)<0,0,IF(SUM($AX178:DH178)+DH178>$AW178,$AW178-SUM($AX178:DH178),DH178))","v":0},{"$f":"IF(SUM($AW178:DI178)<0,0,IF(SUM($AX178:DI178)+DI178>$AW178,$AW178-SUM($AX178:DI178),DI178))","v":0},{"$f":"IF(SUM($AW178:DJ178)<0,0,IF(SUM($AX178:DJ178)+DJ178>$AW178,$AW178-SUM($AX178:DJ178),DJ178))","v":0},{"$f":"IF(SUM($AW178:DK178)<0,0,IF(SUM($AX178:DK178)+DK178>$AW178,$AW178-SUM($AX178:DK178),DK178))","v":0},{"$f":"IF(SUM($AW178:DL178)<0,0,IF(SUM($AX178:DL178)+DL178>$AW178,$AW178-SUM($AX178:DL178),DL178))","v":0},{"$f":"IF(SUM($AW178:DM178)<0,0,IF(SUM($AX178:DM178)+DM178>$AW178,$AW178-SUM($AX178:DM178),DM178))","v":0},{"$f":"IF(SUM($AW178:DN178)<0,0,IF(SUM($AX178:DN178)+DN178>$AW178,$AW178-SUM($AX178:DN178),DN178))","v":0},{"$f":"IF(SUM($AW178:DO178)<0,0,IF(SUM($AX178:DO178)+DO178>$AW178,$AW178-SUM($AX178:DO178),DO178))","v":0},{"$f":"IF(SUM($AW178:DP178)<0,0,IF(SUM($AX178:DP178)+DP178>$AW178,$AW178-SUM($AX178:DP178),DP178))","v":0},{"$f":"IF(SUM($AW178:DQ178)<0,0,IF(SUM($AX178:DQ178)+DQ178>$AW178,$AW178-SUM($AX178:DQ178),DQ178))","v":0},{"$f":"IF(SUM($AW178:DR178)<0,0,IF(SUM($AX178:DR178)+DR178>$AW178,$AW178-SUM($AX178:DR178),DR178))","v":0},{"$f":"IF(SUM($AW178:DS178)<0,0,IF(SUM($AX178:DS178)+DS178>$AW178,$AW178-SUM($AX178:DS178),DS178))","v":0},{"$f":"IF(SUM($AW178:DT178)<0,0,IF(SUM($AX178:DT178)+DT178>$AW178,$AW178-SUM($AX178:DT178),DT178))","v":0},{"$f":"IF(SUM($AW178:DU178)<0,0,IF(SUM($AX178:DU178)+DU178>$AW178,$AW178-SUM($AX178:DU178),DU178))","v":0},{"$f":"IF(SUM($AW178:DV178)<0,0,IF(SUM($AX178:DV178)+DV178>$AW178,$AW178-SUM($AX178:DV178),DV178))","v":0},{"$f":"IF(SUM($AW178:DW178)<0,0,IF(SUM($AX178:DW178)+DW178>$AW178,$AW178-SUM($AX178:DW178),DW178))","v":0},{"$f":"IF(SUM($AW178:DX178)<0,0,IF(SUM($AX178:DX178)+DX178>$AW178,$AW178-SUM($AX178:DX178),DX178))","v":0},{"$f":"IF(SUM($AW178:DY178)<0,0,IF(SUM($AX178:DY178)+DY178>$AW178,$AW178-SUM($AX178:DY178),DY178))","v":0},{"$f":"IF(SUM($AW178:DZ178)<0,0,IF(SUM($AX178:DZ178)+DZ178>$AW178,$AW178-SUM($AX178:DZ178),DZ178))","v":0},{"$f":"IF(SUM($AW178:EA178)<0,0,IF(SUM($AX178:EA178)+EA178>$AW178,$AW178-SUM($AX178:EA178),EA178))","v":0},{"$f":"IF(SUM($AW178:EB178)<0,0,IF(SUM($AX178:EB178)+EB178>$AW178,$AW178-SUM($AX178:EB178),EB178))","v":0},{"$f":"IF(SUM($AW178:EC178)<0,0,IF(SUM($AX178:EC178)+EC178>$AW178,$AW178-SUM($AX178:EC178),EC178))","v":0},{"$f":"IF(SUM($AW178:ED178)<0,0,IF(SUM($AX178:ED178)+ED178>$AW178,$AW178-SUM($AX178:ED178),ED178))","v":0},{"$f":"IF(SUM($AW178:EE178)<0,0,IF(SUM($AX178:EE178)+EE178>$AW178,$AW178-SUM($AX178:EE178),EE178))","v":0},{"$f":"IF(SUM($AW178:EF178)<0,0,IF(SUM($AX178:EF178)+EF178>$AW178,$AW178-SUM($AX178:EF178),EF178))","v":0},{"$f":"IF(SUM($AW178:EG178)<0,0,IF(SUM($AX178:EG178)+EG178>$AW178,$AW178-SUM($AX178:EG178),EG178))","v":0},{"$f":"IF(SUM($AW178:EH178)<0,0,IF(SUM($AX178:EH178)+EH178>$AW178,$AW178-SUM($AX178:EH178),EH178))","v":0},{"$f":"IF(SUM($AW178:EI178)<0,0,IF(SUM($AX178:EI178)+EI178>$AW178,$AW178-SUM($AX178:EI178),EI178))","v":0},{"$f":"IF(SUM($AW178:EJ178)<0,0,IF(SUM($AX178:EJ178)+EJ178>$AW178,$AW178-SUM($AX178:EJ178),EJ178))","v":0},{"$f":"IF(SUM($AW178:EK178)<0,0,IF(SUM($AX178:EK178)+EK178>$AW178,$AW178-SUM($AX178:EK178),EK178))","v":0},{"$f":"IF(SUM($AW178:EL178)<0,0,IF(SUM($AX178:EL178)+EL178>$AW178,$AW178-SUM($AX178:EL178),EL178))","v":0},{"$f":"IF(SUM($AW178:EM178)<0,0,IF(SUM($AX178:EM178)+EM178>$AW178,$AW178-SUM($AX178:EM178),EM178))","v":0},{"$f":"IF(SUM($AW178:EN178)<0,0,IF(SUM($AX178:EN178)+EN178>$AW178,$AW178-SUM($AX178:EN178),EN178))","v":0},{"$f":"IF(SUM($AW178:EO178)<0,0,IF(SUM($AX178:EO178)+EO178>$AW178,$AW178-SUM($AX178:EO178),EO178))","v":0},{"$f":"IF(SUM($AW178:EP178)<0,0,IF(SUM($AX178:EP178)+EP178>$AW178,$AW178-SUM($AX178:EP178),EP178))","v":0},{"$f":"IF(SUM($AW178:EQ178)<0,0,IF(SUM($AX178:EQ178)+EQ178>$AW178,$AW178-SUM($AX178:EQ178),EQ178))","v":0},{"$f":"IF(SUM($AW178:ER178)<0,0,IF(SUM($AX178:ER178)+ER178>$AW178,$AW178-SUM($AX178:ER178),ER178))","v":0},{"$f":"IF(SUM($AW178:ES178)<0,0,IF(SUM($AX178:ES178)+ES178>$AW178,$AW178-SUM($AX178:ES178),ES178))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Q179:Q179)+Q179>$P24,$P24-SUM($Q179:Q179),Q179)","v":0},{"$f":"IF(SUM($Q179:R179)+R179>$P24,$P24-SUM($Q179:R179),R179)","v":0},{"$f":"IF(SUM($Q179:S179)+S179>$P24,$P24-SUM($Q179:S179),S179)","v":0},{"$f":"IF(SUM($Q179:T179)+T179>$P24,$P24-SUM($Q179:T179),T179)","v":0},{"$f":"IF(SUM($Q179:U179)+U179>$P24,$P24-SUM($Q179:U179),U179)","v":0},{"$f":"IF(SUM($Q179:V179)+V179>$P24,$P24-SUM($Q179:V179),V179)","v":0},{"$f":"IF(SUM($Q179:W179)+W179>$P24,$P24-SUM($Q179:W179),W179)","v":0},{"$f":"IF(SUM($Q179:X179)+X179>$P24,$P24-SUM($Q179:X179),X179)","v":0},{"$f":"IF(SUM($Q179:Y179)+Y179>$P24,$P24-SUM($Q179:Y179),Y179)","v":0},{"$f":"IF(SUM($Q179:Z179)+Z179>$P24,$P24-SUM($Q179:Z179),Z179)","v":0},{"$f":"IF(SUM($Q179:AA179)+AA179>$P24,$P24-SUM($Q179:AA179),AA179)","v":0},{"$f":"IF(SUM($Q179:AB179)+AB179>$P24,$P24-SUM($Q179:AB179),AB179)","v":0},{"$f":"IF(SUM($Q179:AC179)+AC179>$P24,$P24-SUM($Q179:AC179),AC179)","v":0},{"$f":"IF(SUM($Q179:AD179)+AD179>$P24,$P24-SUM($Q179:AD179),AD179)","v":0},{"$f":"IF(SUM($Q179:AE179)+AE179>$P24,$P24-SUM($Q179:AE179),AE179)","v":0},{"$f":"IF(SUM($Q179:AF179)+AF179>$P24,$P24-SUM($Q179:AF179),AF179)","v":0},{"$f":"IF(SUM($Q179:AG179)+AG179>$P24,$P24-SUM($Q179:AG179),AG179)","v":0},{"$f":"IF(SUM($Q179:AH179)+AH179>$P24,$P24-SUM($Q179:AH179),AH179)","v":0},{"$f":"IF(SUM($Q179:AI179)+AI179>$P24,$P24-SUM($Q179:AI179),AI179)","v":0},{"$f":"IF(SUM($Q179:AJ179)+AJ179>$P24,$P24-SUM($Q179:AJ179),AJ179)","v":0},{"$f":"IF(SUM($Q179:AK179)+AK179>$P24,$P24-SUM($Q179:AK179),AK179)","v":0},{"$f":"IF(SUM($Q179:AL179)+AL179>$P24,$P24-SUM($Q179:AL179),AL179)","v":0},{"$f":"IF(SUM($Q179:AM179)+AM179>$P24,$P24-SUM($Q179:AM179),AM179)","v":0},{"$f":"IF(SUM($Q179:AN179)+AN179>$P24,$P24-SUM($Q179:AN179),AN179)","v":0},{"$f":"IF(SUM($Q179:AO179)+AO179>$P24,$P24-SUM($Q179:AO179),AO179)","v":0},{"$f":"IF(SUM($Q179:AP179)+AP179>$P24,$P24-SUM($Q179:AP179),AP179)","v":0},{"$f":"IF(SUM($Q179:AQ179)+AQ179>$P24,$P24-SUM($Q179:AQ179),AQ179)","v":0},{"$f":"IF(SUM($Q179:AR179)+AR179>$P24,$P24-SUM($Q179:AR179),AR179)","v":0},{"$f":"IF(SUM($Q179:AS179)+AS179>$P24,$P24-SUM($Q179:AS179),AS179)","v":0},{"$f":"IF(SUM($Q179:AT179)+AT179>$P24,$P24-SUM($Q179:AT179),AT179)","v":0},{"$f":"IF(SUM($Q179:AU179)+AU179>$P24,$P24-SUM($Q179:AU179),AU179)","v":0},0,0,{"$f":"IF(SUM($AW179:AX179)<0,0,IF(SUM($AX179:AX179)+AX179>$AW179,$AW179-SUM($AX179:AX179),AX179))","v":0},{"$f":"IF(SUM($AW179:AY179)<0,0,IF(SUM($AX179:AY179)+AY179>$AW179,$AW179-SUM($AX179:AY179),AY179))","v":0},{"$f":"IF(SUM($AW179:AZ179)<0,0,IF(SUM($AX179:AZ179)+AZ179>$AW179,$AW179-SUM($AX179:AZ179),AZ179))","v":0},{"$f":"IF(SUM($AW179:BA179)<0,0,IF(SUM($AX179:BA179)+BA179>$AW179,$AW179-SUM($AX179:BA179),BA179))","v":0},{"$f":"IF(SUM($AW179:BB179)<0,0,IF(SUM($AX179:BB179)+BB179>$AW179,$AW179-SUM($AX179:BB179),BB179))","v":0},{"$f":"IF(SUM($AW179:BC179)<0,0,IF(SUM($AX179:BC179)+BC179>$AW179,$AW179-SUM($AX179:BC179),BC179))","v":0},{"$f":"IF(SUM($AW179:BD179)<0,0,IF(SUM($AX179:BD179)+BD179>$AW179,$AW179-SUM($AX179:BD179),BD179))","v":0},{"$f":"IF(SUM($AW179:BE179)<0,0,IF(SUM($AX179:BE179)+BE179>$AW179,$AW179-SUM($AX179:BE179),BE179))","v":0},{"$f":"IF(SUM($AW179:BF179)<0,0,IF(SUM($AX179:BF179)+BF179>$AW179,$AW179-SUM($AX179:BF179),BF179))","v":0},{"$f":"IF(SUM($AW179:BG179)<0,0,IF(SUM($AX179:BG179)+BG179>$AW179,$AW179-SUM($AX179:BG179),BG179))","v":0},{"$f":"IF(SUM($AW179:BH179)<0,0,IF(SUM($AX179:BH179)+BH179>$AW179,$AW179-SUM($AX179:BH179),BH179))","v":0},{"$f":"IF(SUM($AW179:BI179)<0,0,IF(SUM($AX179:BI179)+BI179>$AW179,$AW179-SUM($AX179:BI179),BI179))","v":0},{"$f":"IF(SUM($AW179:BJ179)<0,0,IF(SUM($AX179:BJ179)+BJ179>$AW179,$AW179-SUM($AX179:BJ179),BJ179))","v":0},{"$f":"IF(SUM($AW179:BK179)<0,0,IF(SUM($AX179:BK179)+BK179>$AW179,$AW179-SUM($AX179:BK179),BK179))","v":0},{"$f":"IF(SUM($AW179:BL179)<0,0,IF(SUM($AX179:BL179)+BL179>$AW179,$AW179-SUM($AX179:BL179),BL179))","v":0},{"$f":"IF(SUM($AW179:BM179)<0,0,IF(SUM($AX179:BM179)+BM179>$AW179,$AW179-SUM($AX179:BM179),BM179))","v":0},{"$f":"IF(SUM($AW179:BN179)<0,0,IF(SUM($AX179:BN179)+BN179>$AW179,$AW179-SUM($AX179:BN179),BN179))","v":0},{"$f":"IF(SUM($AW179:BO179)<0,0,IF(SUM($AX179:BO179)+BO179>$AW179,$AW179-SUM($AX179:BO179),BO179))","v":0},{"$f":"IF(SUM($AW179:BP179)<0,0,IF(SUM($AX179:BP179)+BP179>$AW179,$AW179-SUM($AX179:BP179),BP179))","v":0},{"$f":"IF(SUM($AW179:BQ179)<0,0,IF(SUM($AX179:BQ179)+BQ179>$AW179,$AW179-SUM($AX179:BQ179),BQ179))","v":0},{"$f":"IF(SUM($AW179:BR179)<0,0,IF(SUM($AX179:BR179)+BR179>$AW179,$AW179-SUM($AX179:BR179),BR179))","v":0},{"$f":"IF(SUM($AW179:BS179)<0,0,IF(SUM($AX179:BS179)+BS179>$AW179,$AW179-SUM($AX179:BS179),BS179))","v":0},{"$f":"IF(SUM($AW179:BT179)<0,0,IF(SUM($AX179:BT179)+BT179>$AW179,$AW179-SUM($AX179:BT179),BT179))","v":0},{"$f":"IF(SUM($AW179:BU179)<0,0,IF(SUM($AX179:BU179)+BU179>$AW179,$AW179-SUM($AX179:BU179),BU179))","v":0},{"$f":"IF(SUM($AW179:BV179)<0,0,IF(SUM($AX179:BV179)+BV179>$AW179,$AW179-SUM($AX179:BV179),BV179))","v":0},{"$f":"IF(SUM($AW179:BW179)<0,0,IF(SUM($AX179:BW179)+BW179>$AW179,$AW179-SUM($AX179:BW179),BW179))","v":0},{"$f":"IF(SUM($AW179:BX179)<0,0,IF(SUM($AX179:BX179)+BX179>$AW179,$AW179-SUM($AX179:BX179),BX179))","v":0},{"$f":"IF(SUM($AW179:BY179)<0,0,IF(SUM($AX179:BY179)+BY179>$AW179,$AW179-SUM($AX179:BY179),BY179))","v":0},{"$f":"IF(SUM($AW179:BZ179)<0,0,IF(SUM($AX179:BZ179)+BZ179>$AW179,$AW179-SUM($AX179:BZ179),BZ179))","v":0},{"$f":"IF(SUM($AW179:CA179)<0,0,IF(SUM($AX179:CA179)+CA179>$AW179,$AW179-SUM($AX179:CA179),CA179))","v":0},{"$f":"IF(SUM($AW179:CB179)<0,0,IF(SUM($AX179:CB179)+CB179>$AW179,$AW179-SUM($AX179:CB179),CB179))","v":0},{"$f":"IF(SUM($AW179:CC179)<0,0,IF(SUM($AX179:CC179)+CC179>$AW179,$AW179-SUM($AX179:CC179),CC179))","v":0},{"$f":"IF(SUM($AW179:CD179)<0,0,IF(SUM($AX179:CD179)+CD179>$AW179,$AW179-SUM($AX179:CD179),CD179))","v":0},{"$f":"IF(SUM($AW179:CE179)<0,0,IF(SUM($AX179:CE179)+CE179>$AW179,$AW179-SUM($AX179:CE179),CE179))","v":0},{"$f":"IF(SUM($AW179:CF179)<0,0,IF(SUM($AX179:CF179)+CF179>$AW179,$AW179-SUM($AX179:CF179),CF179))","v":0},{"$f":"IF(SUM($AW179:CG179)<0,0,IF(SUM($AX179:CG179)+CG179>$AW179,$AW179-SUM($AX179:CG179),CG179))","v":0},{"$f":"IF(SUM($AW179:CH179)<0,0,IF(SUM($AX179:CH179)+CH179>$AW179,$AW179-SUM($AX179:CH179),CH179))","v":0},{"$f":"IF(SUM($AW179:CI179)<0,0,IF(SUM($AX179:CI179)+CI179>$AW179,$AW179-SUM($AX179:CI179),CI179))","v":0},{"$f":"IF(SUM($AW179:CJ179)<0,0,IF(SUM($AX179:CJ179)+CJ179>$AW179,$AW179-SUM($AX179:CJ179),CJ179))","v":0},{"$f":"IF(SUM($AW179:CK179)<0,0,IF(SUM($AX179:CK179)+CK179>$AW179,$AW179-SUM($AX179:CK179),CK179))","v":0},{"$f":"IF(SUM($AW179:CL179)<0,0,IF(SUM($AX179:CL179)+CL179>$AW179,$AW179-SUM($AX179:CL179),CL179))","v":0},{"$f":"IF(SUM($AW179:CM179)<0,0,IF(SUM($AX179:CM179)+CM179>$AW179,$AW179-SUM($AX179:CM179),CM179))","v":0},{"$f":"IF(SUM($AW179:CN179)<0,0,IF(SUM($AX179:CN179)+CN179>$AW179,$AW179-SUM($AX179:CN179),CN179))","v":0},{"$f":"IF(SUM($AW179:CO179)<0,0,IF(SUM($AX179:CO179)+CO179>$AW179,$AW179-SUM($AX179:CO179),CO179))","v":0},{"$f":"IF(SUM($AW179:CP179)<0,0,IF(SUM($AX179:CP179)+CP179>$AW179,$AW179-SUM($AX179:CP179),CP179))","v":0},{"$f":"IF(SUM($AW179:CQ179)<0,0,IF(SUM($AX179:CQ179)+CQ179>$AW179,$AW179-SUM($AX179:CQ179),CQ179))","v":0},{"$f":"IF(SUM($AW179:CR179)<0,0,IF(SUM($AX179:CR179)+CR179>$AW179,$AW179-SUM($AX179:CR179),CR179))","v":0},{"$f":"IF(SUM($AW179:CS179)<0,0,IF(SUM($AX179:CS179)+CS179>$AW179,$AW179-SUM($AX179:CS179),CS179))","v":0},{"$f":"IF(SUM($AW179:CT179)<0,0,IF(SUM($AX179:CT179)+CT179>$AW179,$AW179-SUM($AX179:CT179),CT179))","v":0},{"$f":"IF(SUM($AW179:CU179)<0,0,IF(SUM($AX179:CU179)+CU179>$AW179,$AW179-SUM($AX179:CU179),CU179))","v":0},{"$f":"IF(SUM($AW179:CV179)<0,0,IF(SUM($AX179:CV179)+CV179>$AW179,$AW179-SUM($AX179:CV179),CV179))","v":0},{"$f":"IF(SUM($AW179:CW179)<0,0,IF(SUM($AX179:CW179)+CW179>$AW179,$AW179-SUM($AX179:CW179),CW179))","v":0},{"$f":"IF(SUM($AW179:CX179)<0,0,IF(SUM($AX179:CX179)+CX179>$AW179,$AW179-SUM($AX179:CX179),CX179))","v":0},{"$f":"IF(SUM($AW179:CY179)<0,0,IF(SUM($AX179:CY179)+CY179>$AW179,$AW179-SUM($AX179:CY179),CY179))","v":0},{"$f":"IF(SUM($AW179:CZ179)<0,0,IF(SUM($AX179:CZ179)+CZ179>$AW179,$AW179-SUM($AX179:CZ179),CZ179))","v":0},{"$f":"IF(SUM($AW179:DA179)<0,0,IF(SUM($AX179:DA179)+DA179>$AW179,$AW179-SUM($AX179:DA179),DA179))","v":0},{"$f":"IF(SUM($AW179:DB179)<0,0,IF(SUM($AX179:DB179)+DB179>$AW179,$AW179-SUM($AX179:DB179),DB179))","v":0},{"$f":"IF(SUM($AW179:DC179)<0,0,IF(SUM($AX179:DC179)+DC179>$AW179,$AW179-SUM($AX179:DC179),DC179))","v":0},{"$f":"IF(SUM($AW179:DD179)<0,0,IF(SUM($AX179:DD179)+DD179>$AW179,$AW179-SUM($AX179:DD179),DD179))","v":0},{"$f":"IF(SUM($AW179:DE179)<0,0,IF(SUM($AX179:DE179)+DE179>$AW179,$AW179-SUM($AX179:DE179),DE179))","v":0},{"$f":"IF(SUM($AW179:DF179)<0,0,IF(SUM($AX179:DF179)+DF179>$AW179,$AW179-SUM($AX179:DF179),DF179))","v":0},{"$f":"IF(SUM($AW179:DG179)<0,0,IF(SUM($AX179:DG179)+DG179>$AW179,$AW179-SUM($AX179:DG179),DG179))","v":0},{"$f":"IF(SUM($AW179:DH179)<0,0,IF(SUM($AX179:DH179)+DH179>$AW179,$AW179-SUM($AX179:DH179),DH179))","v":0},{"$f":"IF(SUM($AW179:DI179)<0,0,IF(SUM($AX179:DI179)+DI179>$AW179,$AW179-SUM($AX179:DI179),DI179))","v":0},{"$f":"IF(SUM($AW179:DJ179)<0,0,IF(SUM($AX179:DJ179)+DJ179>$AW179,$AW179-SUM($AX179:DJ179),DJ179))","v":0},{"$f":"IF(SUM($AW179:DK179)<0,0,IF(SUM($AX179:DK179)+DK179>$AW179,$AW179-SUM($AX179:DK179),DK179))","v":0},{"$f":"IF(SUM($AW179:DL179)<0,0,IF(SUM($AX179:DL179)+DL179>$AW179,$AW179-SUM($AX179:DL179),DL179))","v":0},{"$f":"IF(SUM($AW179:DM179)<0,0,IF(SUM($AX179:DM179)+DM179>$AW179,$AW179-SUM($AX179:DM179),DM179))","v":0},{"$f":"IF(SUM($AW179:DN179)<0,0,IF(SUM($AX179:DN179)+DN179>$AW179,$AW179-SUM($AX179:DN179),DN179))","v":0},{"$f":"IF(SUM($AW179:DO179)<0,0,IF(SUM($AX179:DO179)+DO179>$AW179,$AW179-SUM($AX179:DO179),DO179))","v":0},{"$f":"IF(SUM($AW179:DP179)<0,0,IF(SUM($AX179:DP179)+DP179>$AW179,$AW179-SUM($AX179:DP179),DP179))","v":0},{"$f":"IF(SUM($AW179:DQ179)<0,0,IF(SUM($AX179:DQ179)+DQ179>$AW179,$AW179-SUM($AX179:DQ179),DQ179))","v":0},{"$f":"IF(SUM($AW179:DR179)<0,0,IF(SUM($AX179:DR179)+DR179>$AW179,$AW179-SUM($AX179:DR179),DR179))","v":0},{"$f":"IF(SUM($AW179:DS179)<0,0,IF(SUM($AX179:DS179)+DS179>$AW179,$AW179-SUM($AX179:DS179),DS179))","v":0},{"$f":"IF(SUM($AW179:DT179)<0,0,IF(SUM($AX179:DT179)+DT179>$AW179,$AW179-SUM($AX179:DT179),DT179))","v":0},{"$f":"IF(SUM($AW179:DU179)<0,0,IF(SUM($AX179:DU179)+DU179>$AW179,$AW179-SUM($AX179:DU179),DU179))","v":0},{"$f":"IF(SUM($AW179:DV179)<0,0,IF(SUM($AX179:DV179)+DV179>$AW179,$AW179-SUM($AX179:DV179),DV179))","v":0},{"$f":"IF(SUM($AW179:DW179)<0,0,IF(SUM($AX179:DW179)+DW179>$AW179,$AW179-SUM($AX179:DW179),DW179))","v":0},{"$f":"IF(SUM($AW179:DX179)<0,0,IF(SUM($AX179:DX179)+DX179>$AW179,$AW179-SUM($AX179:DX179),DX179))","v":0},{"$f":"IF(SUM($AW179:DY179)<0,0,IF(SUM($AX179:DY179)+DY179>$AW179,$AW179-SUM($AX179:DY179),DY179))","v":0},{"$f":"IF(SUM($AW179:DZ179)<0,0,IF(SUM($AX179:DZ179)+DZ179>$AW179,$AW179-SUM($AX179:DZ179),DZ179))","v":0},{"$f":"IF(SUM($AW179:EA179)<0,0,IF(SUM($AX179:EA179)+EA179>$AW179,$AW179-SUM($AX179:EA179),EA179))","v":0},{"$f":"IF(SUM($AW179:EB179)<0,0,IF(SUM($AX179:EB179)+EB179>$AW179,$AW179-SUM($AX179:EB179),EB179))","v":0},{"$f":"IF(SUM($AW179:EC179)<0,0,IF(SUM($AX179:EC179)+EC179>$AW179,$AW179-SUM($AX179:EC179),EC179))","v":0},{"$f":"IF(SUM($AW179:ED179)<0,0,IF(SUM($AX179:ED179)+ED179>$AW179,$AW179-SUM($AX179:ED179),ED179))","v":0},{"$f":"IF(SUM($AW179:EE179)<0,0,IF(SUM($AX179:EE179)+EE179>$AW179,$AW179-SUM($AX179:EE179),EE179))","v":0},{"$f":"IF(SUM($AW179:EF179)<0,0,IF(SUM($AX179:EF179)+EF179>$AW179,$AW179-SUM($AX179:EF179),EF179))","v":0},{"$f":"IF(SUM($AW179:EG179)<0,0,IF(SUM($AX179:EG179)+EG179>$AW179,$AW179-SUM($AX179:EG179),EG179))","v":0},{"$f":"IF(SUM($AW179:EH179)<0,0,IF(SUM($AX179:EH179)+EH179>$AW179,$AW179-SUM($AX179:EH179),EH179))","v":0},{"$f":"IF(SUM($AW179:EI179)<0,0,IF(SUM($AX179:EI179)+EI179>$AW179,$AW179-SUM($AX179:EI179),EI179))","v":0},{"$f":"IF(SUM($AW179:EJ179)<0,0,IF(SUM($AX179:EJ179)+EJ179>$AW179,$AW179-SUM($AX179:EJ179),EJ179))","v":0},{"$f":"IF(SUM($AW179:EK179)<0,0,IF(SUM($AX179:EK179)+EK179>$AW179,$AW179-SUM($AX179:EK179),EK179))","v":0},{"$f":"IF(SUM($AW179:EL179)<0,0,IF(SUM($AX179:EL179)+EL179>$AW179,$AW179-SUM($AX179:EL179),EL179))","v":0},{"$f":"IF(SUM($AW179:EM179)<0,0,IF(SUM($AX179:EM179)+EM179>$AW179,$AW179-SUM($AX179:EM179),EM179))","v":0},{"$f":"IF(SUM($AW179:EN179)<0,0,IF(SUM($AX179:EN179)+EN179>$AW179,$AW179-SUM($AX179:EN179),EN179))","v":0},{"$f":"IF(SUM($AW179:EO179)<0,0,IF(SUM($AX179:EO179)+EO179>$AW179,$AW179-SUM($AX179:EO179),EO179))","v":0},{"$f":"IF(SUM($AW179:EP179)<0,0,IF(SUM($AX179:EP179)+EP179>$AW179,$AW179-SUM($AX179:EP179),EP179))","v":0},{"$f":"IF(SUM($AW179:EQ179)<0,0,IF(SUM($AX179:EQ179)+EQ179>$AW179,$AW179-SUM($AX179:EQ179),EQ179))","v":0},{"$f":"IF(SUM($AW179:ER179)<0,0,IF(SUM($AX179:ER179)+ER179>$AW179,$AW179-SUM($AX179:ER179),ER179))","v":0},{"$f":"IF(SUM($AW179:ES179)<0,0,IF(SUM($AX179:ES179)+ES179>$AW179,$AW179-SUM($AX179:ES179),ES179))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,1.6805651187499999E-2,{"$f":"IF(SUM($Q180:Q180)+Q180>$P25,$P25-SUM($Q180:Q180),Q180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:R180)+R180>$P25,$P25-SUM($Q180:R180),R180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:S180)+S180>$P25,$P25-SUM($Q180:S180),S180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:T180)+T180>$P25,$P25-SUM($Q180:T180),T180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:U180)+U180>$P25,$P25-SUM($Q180:U180),U180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:V180)+V180>$P25,$P25-SUM($Q180:V180),V180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:W180)+W180>$P25,$P25-SUM($Q180:W180),W180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:X180)+X180>$P25,$P25-SUM($Q180:X180),X180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:Y180)+Y180>$P25,$P25-SUM($Q180:Y180),Y180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:Z180)+Z180>$P25,$P25-SUM($Q180:Z180),Z180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AA180)+AA180>$P25,$P25-SUM($Q180:AA180),AA180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AB180)+AB180>$P25,$P25-SUM($Q180:AB180),AB180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AC180)+AC180>$P25,$P25-SUM($Q180:AC180),AC180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AD180)+AD180>$P25,$P25-SUM($Q180:AD180),AD180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AE180)+AE180>$P25,$P25-SUM($Q180:AE180),AE180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AF180)+AF180>$P25,$P25-SUM($Q180:AF180),AF180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AG180)+AG180>$P25,$P25-SUM($Q180:AG180),AG180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AH180)+AH180>$P25,$P25-SUM($Q180:AH180),AH180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AI180)+AI180>$P25,$P25-SUM($Q180:AI180),AI180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AJ180)+AJ180>$P25,$P25-SUM($Q180:AJ180),AJ180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AK180)+AK180>$P25,$P25-SUM($Q180:AK180),AK180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AL180)+AL180>$P25,$P25-SUM($Q180:AL180),AL180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AM180)+AM180>$P25,$P25-SUM($Q180:AM180),AM180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AN180)+AN180>$P25,$P25-SUM($Q180:AN180),AN180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AO180)+AO180>$P25,$P25-SUM($Q180:AO180),AO180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AP180)+AP180>$P25,$P25-SUM($Q180:AP180),AP180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AQ180)+AQ180>$P25,$P25-SUM($Q180:AQ180),AQ180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AR180)+AR180>$P25,$P25-SUM($Q180:AR180),AR180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AS180)+AS180>$P25,$P25-SUM($Q180:AS180),AS180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AT180)+AT180>$P25,$P25-SUM($Q180:AT180),AT180)","v":1.6805651187499999E-2},{"$f":"IF(SUM($Q180:AU180)+AU180>$P25,$P25-SUM($Q180:AU180),AU180)","v":1.6805651187499999E-2},1.4788973045000002,6.7222604750000012E-2,{"$f":"IF(SUM($AW180:AX180)<0,0,IF(SUM($AX180:AX180)+AX180>$AW180,$AW180-SUM($AX180:AX180),AX180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:AY180)<0,0,IF(SUM($AX180:AY180)+AY180>$AW180,$AW180-SUM($AX180:AY180),AY180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:AZ180)<0,0,IF(SUM($AX180:AZ180)+AZ180>$AW180,$AW180-SUM($AX180:AZ180),AZ180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BA180)<0,0,IF(SUM($AX180:BA180)+BA180>$AW180,$AW180-SUM($AX180:BA180),BA180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BB180)<0,0,IF(SUM($AX180:BB180)+BB180>$AW180,$AW180-SUM($AX180:BB180),BB180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BC180)<0,0,IF(SUM($AX180:BC180)+BC180>$AW180,$AW180-SUM($AX180:BC180),BC180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BD180)<0,0,IF(SUM($AX180:BD180)+BD180>$AW180,$AW180-SUM($AX180:BD180),BD180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BE180)<0,0,IF(SUM($AX180:BE180)+BE180>$AW180,$AW180-SUM($AX180:BE180),BE180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BF180)<0,0,IF(SUM($AX180:BF180)+BF180>$AW180,$AW180-SUM($AX180:BF180),BF180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BG180)<0,0,IF(SUM($AX180:BG180)+BG180>$AW180,$AW180-SUM($AX180:BG180),BG180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BH180)<0,0,IF(SUM($AX180:BH180)+BH180>$AW180,$AW180-SUM($AX180:BH180),BH180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BI180)<0,0,IF(SUM($AX180:BI180)+BI180>$AW180,$AW180-SUM($AX180:BI180),BI180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BJ180)<0,0,IF(SUM($AX180:BJ180)+BJ180>$AW180,$AW180-SUM($AX180:BJ180),BJ180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BK180)<0,0,IF(SUM($AX180:BK180)+BK180>$AW180,$AW180-SUM($AX180:BK180),BK180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BL180)<0,0,IF(SUM($AX180:BL180)+BL180>$AW180,$AW180-SUM($AX180:BL180),BL180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BM180)<0,0,IF(SUM($AX180:BM180)+BM180>$AW180,$AW180-SUM($AX180:BM180),BM180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BN180)<0,0,IF(SUM($AX180:BN180)+BN180>$AW180,$AW180-SUM($AX180:BN180),BN180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BO180)<0,0,IF(SUM($AX180:BO180)+BO180>$AW180,$AW180-SUM($AX180:BO180),BO180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BP180)<0,0,IF(SUM($AX180:BP180)+BP180>$AW180,$AW180-SUM($AX180:BP180),BP180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BQ180)<0,0,IF(SUM($AX180:BQ180)+BQ180>$AW180,$AW180-SUM($AX180:BQ180),BQ180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BR180)<0,0,IF(SUM($AX180:BR180)+BR180>$AW180,$AW180-SUM($AX180:BR180),BR180))","v":6.7222604750000012E-2},{"$f":"IF(SUM($AW180:BS180)<0,0,IF(SUM($AX180:BS180)+BS180>$AW180,$AW180-SUM($AX180:BS180),BS180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:BT180)<0,0,IF(SUM($AX180:BT180)+BT180>$AW180,$AW180-SUM($AX180:BT180),BT180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:BU180)<0,0,IF(SUM($AX180:BU180)+BU180>$AW180,$AW180-SUM($AX180:BU180),BU180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:BV180)<0,0,IF(SUM($AX180:BV180)+BV180>$AW180,$AW180-SUM($AX180:BV180),BV180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:BW180)<0,0,IF(SUM($AX180:BW180)+BW180>$AW180,$AW180-SUM($AX180:BW180),BW180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:BX180)<0,0,IF(SUM($AX180:BX180)+BX180>$AW180,$AW180-SUM($AX180:BX180),BX180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:BY180)<0,0,IF(SUM($AX180:BY180)+BY180>$AW180,$AW180-SUM($AX180:BY180),BY180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:BZ180)<0,0,IF(SUM($AX180:BZ180)+BZ180>$AW180,$AW180-SUM($AX180:BZ180),BZ180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:CA180)<0,0,IF(SUM($AX180:CA180)+CA180>$AW180,$AW180-SUM($AX180:CA180),CA180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:CB180)<0,0,IF(SUM($AX180:CB180)+CB180>$AW180,$AW180-SUM($AX180:CB180),CB180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:CC180)<0,0,IF(SUM($AX180:CC180)+CC180>$AW180,$AW180-SUM($AX180:CC180),CC180))","v":4.4408920985006262E-16},{"$f":"IF(SUM($AW180:CD180)<0,0,IF(SUM($AX180:CD180)+CD180>$AW180,$AW180-SUM($AX180:CD180),CD180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CE180)<0,0,IF(SUM($AX180:CE180)+CE180>$AW180,$AW180-SUM($AX180:CE180),CE180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CF180)<0,0,IF(SUM($AX180:CF180)+CF180>$AW180,$AW180-SUM($AX180:CF180),CF180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CG180)<0,0,IF(SUM($AX180:CG180)+CG180>$AW180,$AW180-SUM($AX180:CG180),CG180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CH180)<0,0,IF(SUM($AX180:CH180)+CH180>$AW180,$AW180-SUM($AX180:CH180),CH180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CI180)<0,0,IF(SUM($AX180:CI180)+CI180>$AW180,$AW180-SUM($AX180:CI180),CI180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CJ180)<0,0,IF(SUM($AX180:CJ180)+CJ180>$AW180,$AW180-SUM($AX180:CJ180),CJ180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CK180)<0,0,IF(SUM($AX180:CK180)+CK180>$AW180,$AW180-SUM($AX180:CK180),CK180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CL180)<0,0,IF(SUM($AX180:CL180)+CL180>$AW180,$AW180-SUM($AX180:CL180),CL180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CM180)<0,0,IF(SUM($AX180:CM180)+CM180>$AW180,$AW180-SUM($AX180:CM180),CM180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CN180)<0,0,IF(SUM($AX180:CN180)+CN180>$AW180,$AW180-SUM($AX180:CN180),CN180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CO180)<0,0,IF(SUM($AX180:CO180)+CO180>$AW180,$AW180-SUM($AX180:CO180),CO180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CP180)<0,0,IF(SUM($AX180:CP180)+CP180>$AW180,$AW180-SUM($AX180:CP180),CP180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CQ180)<0,0,IF(SUM($AX180:CQ180)+CQ180>$AW180,$AW180-SUM($AX180:CQ180),CQ180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CR180)<0,0,IF(SUM($AX180:CR180)+CR180>$AW180,$AW180-SUM($AX180:CR180),CR180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CS180)<0,0,IF(SUM($AX180:CS180)+CS180>$AW180,$AW180-SUM($AX180:CS180),CS180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CT180)<0,0,IF(SUM($AX180:CT180)+CT180>$AW180,$AW180-SUM($AX180:CT180),CT180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CU180)<0,0,IF(SUM($AX180:CU180)+CU180>$AW180,$AW180-SUM($AX180:CU180),CU180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CV180)<0,0,IF(SUM($AX180:CV180)+CV180>$AW180,$AW180-SUM($AX180:CV180),CV180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CW180)<0,0,IF(SUM($AX180:CW180)+CW180>$AW180,$AW180-SUM($AX180:CW180),CW180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CX180)<0,0,IF(SUM($AX180:CX180)+CX180>$AW180,$AW180-SUM($AX180:CX180),CX180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CY180)<0,0,IF(SUM($AX180:CY180)+CY180>$AW180,$AW180-SUM($AX180:CY180),CY180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:CZ180)<0,0,IF(SUM($AX180:CZ180)+CZ180>$AW180,$AW180-SUM($AX180:CZ180),CZ180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DA180)<0,0,IF(SUM($AX180:DA180)+DA180>$AW180,$AW180-SUM($AX180:DA180),DA180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DB180)<0,0,IF(SUM($AX180:DB180)+DB180>$AW180,$AW180-SUM($AX180:DB180),DB180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DC180)<0,0,IF(SUM($AX180:DC180)+DC180>$AW180,$AW180-SUM($AX180:DC180),DC180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DD180)<0,0,IF(SUM($AX180:DD180)+DD180>$AW180,$AW180-SUM($AX180:DD180),DD180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DE180)<0,0,IF(SUM($AX180:DE180)+DE180>$AW180,$AW180-SUM($AX180:DE180),DE180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DF180)<0,0,IF(SUM($AX180:DF180)+DF180>$AW180,$AW180-SUM($AX180:DF180),DF180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DG180)<0,0,IF(SUM($AX180:DG180)+DG180>$AW180,$AW180-SUM($AX180:DG180),DG180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DH180)<0,0,IF(SUM($AX180:DH180)+DH180>$AW180,$AW180-SUM($AX180:DH180),DH180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DI180)<0,0,IF(SUM($AX180:DI180)+DI180>$AW180,$AW180-SUM($AX180:DI180),DI180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DJ180)<0,0,IF(SUM($AX180:DJ180)+DJ180>$AW180,$AW180-SUM($AX180:DJ180),DJ180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DK180)<0,0,IF(SUM($AX180:DK180)+DK180>$AW180,$AW180-SUM($AX180:DK180),DK180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DL180)<0,0,IF(SUM($AX180:DL180)+DL180>$AW180,$AW180-SUM($AX180:DL180),DL180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DM180)<0,0,IF(SUM($AX180:DM180)+DM180>$AW180,$AW180-SUM($AX180:DM180),DM180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DN180)<0,0,IF(SUM($AX180:DN180)+DN180>$AW180,$AW180-SUM($AX180:DN180),DN180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DO180)<0,0,IF(SUM($AX180:DO180)+DO180>$AW180,$AW180-SUM($AX180:DO180),DO180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DP180)<0,0,IF(SUM($AX180:DP180)+DP180>$AW180,$AW180-SUM($AX180:DP180),DP180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DQ180)<0,0,IF(SUM($AX180:DQ180)+DQ180>$AW180,$AW180-SUM($AX180:DQ180),DQ180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DR180)<0,0,IF(SUM($AX180:DR180)+DR180>$AW180,$AW180-SUM($AX180:DR180),DR180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DS180)<0,0,IF(SUM($AX180:DS180)+DS180>$AW180,$AW180-SUM($AX180:DS180),DS180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DT180)<0,0,IF(SUM($AX180:DT180)+DT180>$AW180,$AW180-SUM($AX180:DT180),DT180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DU180)<0,0,IF(SUM($AX180:DU180)+DU180>$AW180,$AW180-SUM($AX180:DU180),DU180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DV180)<0,0,IF(SUM($AX180:DV180)+DV180>$AW180,$AW180-SUM($AX180:DV180),DV180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DW180)<0,0,IF(SUM($AX180:DW180)+DW180>$AW180,$AW180-SUM($AX180:DW180),DW180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DX180)<0,0,IF(SUM($AX180:DX180)+DX180>$AW180,$AW180-SUM($AX180:DX180),DX180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DY180)<0,0,IF(SUM($AX180:DY180)+DY180>$AW180,$AW180-SUM($AX180:DY180),DY180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:DZ180)<0,0,IF(SUM($AX180:DZ180)+DZ180>$AW180,$AW180-SUM($AX180:DZ180),DZ180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EA180)<0,0,IF(SUM($AX180:EA180)+EA180>$AW180,$AW180-SUM($AX180:EA180),EA180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EB180)<0,0,IF(SUM($AX180:EB180)+EB180>$AW180,$AW180-SUM($AX180:EB180),EB180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EC180)<0,0,IF(SUM($AX180:EC180)+EC180>$AW180,$AW180-SUM($AX180:EC180),EC180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:ED180)<0,0,IF(SUM($AX180:ED180)+ED180>$AW180,$AW180-SUM($AX180:ED180),ED180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EE180)<0,0,IF(SUM($AX180:EE180)+EE180>$AW180,$AW180-SUM($AX180:EE180),EE180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EF180)<0,0,IF(SUM($AX180:EF180)+EF180>$AW180,$AW180-SUM($AX180:EF180),EF180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EG180)<0,0,IF(SUM($AX180:EG180)+EG180>$AW180,$AW180-SUM($AX180:EG180),EG180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EH180)<0,0,IF(SUM($AX180:EH180)+EH180>$AW180,$AW180-SUM($AX180:EH180),EH180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EI180)<0,0,IF(SUM($AX180:EI180)+EI180>$AW180,$AW180-SUM($AX180:EI180),EI180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EJ180)<0,0,IF(SUM($AX180:EJ180)+EJ180>$AW180,$AW180-SUM($AX180:EJ180),EJ180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EK180)<0,0,IF(SUM($AX180:EK180)+EK180>$AW180,$AW180-SUM($AX180:EK180),EK180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EL180)<0,0,IF(SUM($AX180:EL180)+EL180>$AW180,$AW180-SUM($AX180:EL180),EL180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EM180)<0,0,IF(SUM($AX180:EM180)+EM180>$AW180,$AW180-SUM($AX180:EM180),EM180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EN180)<0,0,IF(SUM($AX180:EN180)+EN180>$AW180,$AW180-SUM($AX180:EN180),EN180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EO180)<0,0,IF(SUM($AX180:EO180)+EO180>$AW180,$AW180-SUM($AX180:EO180),EO180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EP180)<0,0,IF(SUM($AX180:EP180)+EP180>$AW180,$AW180-SUM($AX180:EP180),EP180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:EQ180)<0,0,IF(SUM($AX180:EQ180)+EQ180>$AW180,$AW180-SUM($AX180:EQ180),EQ180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:ER180)<0,0,IF(SUM($AX180:ER180)+ER180>$AW180,$AW180-SUM($AX180:ER180),ER180))","v":-4.4408920985006262E-15},{"$f":"IF(SUM($AW180:ES180)<0,0,IF(SUM($AX180:ES180)+ES180>$AW180,$AW180-SUM($AX180:ES180),ES180))","v":-4.4408920985006262E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,2.0238410416666664E-4,{"$f":"IF(SUM($Q181:Q181)+Q181>$P26,$P26-SUM($Q181:Q181),Q181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:R181)+R181>$P26,$P26-SUM($Q181:R181),R181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:S181)+S181>$P26,$P26-SUM($Q181:S181),S181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:T181)+T181>$P26,$P26-SUM($Q181:T181),T181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:U181)+U181>$P26,$P26-SUM($Q181:U181),U181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:V181)+V181>$P26,$P26-SUM($Q181:V181),V181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:W181)+W181>$P26,$P26-SUM($Q181:W181),W181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:X181)+X181>$P26,$P26-SUM($Q181:X181),X181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:Y181)+Y181>$P26,$P26-SUM($Q181:Y181),Y181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:Z181)+Z181>$P26,$P26-SUM($Q181:Z181),Z181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AA181)+AA181>$P26,$P26-SUM($Q181:AA181),AA181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AB181)+AB181>$P26,$P26-SUM($Q181:AB181),AB181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AC181)+AC181>$P26,$P26-SUM($Q181:AC181),AC181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AD181)+AD181>$P26,$P26-SUM($Q181:AD181),AD181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AE181)+AE181>$P26,$P26-SUM($Q181:AE181),AE181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AF181)+AF181>$P26,$P26-SUM($Q181:AF181),AF181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AG181)+AG181>$P26,$P26-SUM($Q181:AG181),AG181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AH181)+AH181>$P26,$P26-SUM($Q181:AH181),AH181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AI181)+AI181>$P26,$P26-SUM($Q181:AI181),AI181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AJ181)+AJ181>$P26,$P26-SUM($Q181:AJ181),AJ181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AK181)+AK181>$P26,$P26-SUM($Q181:AK181),AK181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AL181)+AL181>$P26,$P26-SUM($Q181:AL181),AL181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AM181)+AM181>$P26,$P26-SUM($Q181:AM181),AM181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AN181)+AN181>$P26,$P26-SUM($Q181:AN181),AN181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AO181)+AO181>$P26,$P26-SUM($Q181:AO181),AO181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AP181)+AP181>$P26,$P26-SUM($Q181:AP181),AP181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AQ181)+AQ181>$P26,$P26-SUM($Q181:AQ181),AQ181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AR181)+AR181>$P26,$P26-SUM($Q181:AR181),AR181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AS181)+AS181>$P26,$P26-SUM($Q181:AS181),AS181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AT181)+AT181>$P26,$P26-SUM($Q181:AT181),AT181)","v":2.0238410416666664E-4},{"$f":"IF(SUM($Q181:AU181)+AU181>$P26,$P26-SUM($Q181:AU181),AU181)","v":2.0238410416666664E-4},1.7809801166666667E-2,8.0953641666666669E-4,{"$f":"IF(SUM($AW181:AX181)<0,0,IF(SUM($AX181:AX181)+AX181>$AW181,$AW181-SUM($AX181:AX181),AX181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:AY181)<0,0,IF(SUM($AX181:AY181)+AY181>$AW181,$AW181-SUM($AX181:AY181),AY181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:AZ181)<0,0,IF(SUM($AX181:AZ181)+AZ181>$AW181,$AW181-SUM($AX181:AZ181),AZ181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BA181)<0,0,IF(SUM($AX181:BA181)+BA181>$AW181,$AW181-SUM($AX181:BA181),BA181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BB181)<0,0,IF(SUM($AX181:BB181)+BB181>$AW181,$AW181-SUM($AX181:BB181),BB181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BC181)<0,0,IF(SUM($AX181:BC181)+BC181>$AW181,$AW181-SUM($AX181:BC181),BC181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BD181)<0,0,IF(SUM($AX181:BD181)+BD181>$AW181,$AW181-SUM($AX181:BD181),BD181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BE181)<0,0,IF(SUM($AX181:BE181)+BE181>$AW181,$AW181-SUM($AX181:BE181),BE181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BF181)<0,0,IF(SUM($AX181:BF181)+BF181>$AW181,$AW181-SUM($AX181:BF181),BF181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BG181)<0,0,IF(SUM($AX181:BG181)+BG181>$AW181,$AW181-SUM($AX181:BG181),BG181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BH181)<0,0,IF(SUM($AX181:BH181)+BH181>$AW181,$AW181-SUM($AX181:BH181),BH181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BI181)<0,0,IF(SUM($AX181:BI181)+BI181>$AW181,$AW181-SUM($AX181:BI181),BI181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BJ181)<0,0,IF(SUM($AX181:BJ181)+BJ181>$AW181,$AW181-SUM($AX181:BJ181),BJ181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BK181)<0,0,IF(SUM($AX181:BK181)+BK181>$AW181,$AW181-SUM($AX181:BK181),BK181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BL181)<0,0,IF(SUM($AX181:BL181)+BL181>$AW181,$AW181-SUM($AX181:BL181),BL181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BM181)<0,0,IF(SUM($AX181:BM181)+BM181>$AW181,$AW181-SUM($AX181:BM181),BM181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BN181)<0,0,IF(SUM($AX181:BN181)+BN181>$AW181,$AW181-SUM($AX181:BN181),BN181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BO181)<0,0,IF(SUM($AX181:BO181)+BO181>$AW181,$AW181-SUM($AX181:BO181),BO181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BP181)<0,0,IF(SUM($AX181:BP181)+BP181>$AW181,$AW181-SUM($AX181:BP181),BP181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BQ181)<0,0,IF(SUM($AX181:BQ181)+BQ181>$AW181,$AW181-SUM($AX181:BQ181),BQ181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BR181)<0,0,IF(SUM($AX181:BR181)+BR181>$AW181,$AW181-SUM($AX181:BR181),BR181))","v":8.0953641666666669E-4},{"$f":"IF(SUM($AW181:BS181)<0,0,IF(SUM($AX181:BS181)+BS181>$AW181,$AW181-SUM($AX181:BS181),BS181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:BT181)<0,0,IF(SUM($AX181:BT181)+BT181>$AW181,$AW181-SUM($AX181:BT181),BT181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:BU181)<0,0,IF(SUM($AX181:BU181)+BU181>$AW181,$AW181-SUM($AX181:BU181),BU181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:BV181)<0,0,IF(SUM($AX181:BV181)+BV181>$AW181,$AW181-SUM($AX181:BV181),BV181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:BW181)<0,0,IF(SUM($AX181:BW181)+BW181>$AW181,$AW181-SUM($AX181:BW181),BW181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:BX181)<0,0,IF(SUM($AX181:BX181)+BX181>$AW181,$AW181-SUM($AX181:BX181),BX181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:BY181)<0,0,IF(SUM($AX181:BY181)+BY181>$AW181,$AW181-SUM($AX181:BY181),BY181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:BZ181)<0,0,IF(SUM($AX181:BZ181)+BZ181>$AW181,$AW181-SUM($AX181:BZ181),BZ181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:CA181)<0,0,IF(SUM($AX181:CA181)+CA181>$AW181,$AW181-SUM($AX181:CA181),CA181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:CB181)<0,0,IF(SUM($AX181:CB181)+CB181>$AW181,$AW181-SUM($AX181:CB181),CB181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:CC181)<0,0,IF(SUM($AX181:CC181)+CC181>$AW181,$AW181-SUM($AX181:CC181),CC181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:CD181)<0,0,IF(SUM($AX181:CD181)+CD181>$AW181,$AW181-SUM($AX181:CD181),CD181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:CE181)<0,0,IF(SUM($AX181:CE181)+CE181>$AW181,$AW181-SUM($AX181:CE181),CE181))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW181:CF181)<0,0,IF(SUM($AX181:CF181)+CF181>$AW181,$AW181-SUM($AX181:CF181),CF181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CG181)<0,0,IF(SUM($AX181:CG181)+CG181>$AW181,$AW181-SUM($AX181:CG181),CG181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CH181)<0,0,IF(SUM($AX181:CH181)+CH181>$AW181,$AW181-SUM($AX181:CH181),CH181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CI181)<0,0,IF(SUM($AX181:CI181)+CI181>$AW181,$AW181-SUM($AX181:CI181),CI181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CJ181)<0,0,IF(SUM($AX181:CJ181)+CJ181>$AW181,$AW181-SUM($AX181:CJ181),CJ181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CK181)<0,0,IF(SUM($AX181:CK181)+CK181>$AW181,$AW181-SUM($AX181:CK181),CK181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CL181)<0,0,IF(SUM($AX181:CL181)+CL181>$AW181,$AW181-SUM($AX181:CL181),CL181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CM181)<0,0,IF(SUM($AX181:CM181)+CM181>$AW181,$AW181-SUM($AX181:CM181),CM181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CN181)<0,0,IF(SUM($AX181:CN181)+CN181>$AW181,$AW181-SUM($AX181:CN181),CN181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CO181)<0,0,IF(SUM($AX181:CO181)+CO181>$AW181,$AW181-SUM($AX181:CO181),CO181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CP181)<0,0,IF(SUM($AX181:CP181)+CP181>$AW181,$AW181-SUM($AX181:CP181),CP181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CQ181)<0,0,IF(SUM($AX181:CQ181)+CQ181>$AW181,$AW181-SUM($AX181:CQ181),CQ181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CR181)<0,0,IF(SUM($AX181:CR181)+CR181>$AW181,$AW181-SUM($AX181:CR181),CR181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CS181)<0,0,IF(SUM($AX181:CS181)+CS181>$AW181,$AW181-SUM($AX181:CS181),CS181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CT181)<0,0,IF(SUM($AX181:CT181)+CT181>$AW181,$AW181-SUM($AX181:CT181),CT181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CU181)<0,0,IF(SUM($AX181:CU181)+CU181>$AW181,$AW181-SUM($AX181:CU181),CU181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CV181)<0,0,IF(SUM($AX181:CV181)+CV181>$AW181,$AW181-SUM($AX181:CV181),CV181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CW181)<0,0,IF(SUM($AX181:CW181)+CW181>$AW181,$AW181-SUM($AX181:CW181),CW181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CX181)<0,0,IF(SUM($AX181:CX181)+CX181>$AW181,$AW181-SUM($AX181:CX181),CX181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CY181)<0,0,IF(SUM($AX181:CY181)+CY181>$AW181,$AW181-SUM($AX181:CY181),CY181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:CZ181)<0,0,IF(SUM($AX181:CZ181)+CZ181>$AW181,$AW181-SUM($AX181:CZ181),CZ181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DA181)<0,0,IF(SUM($AX181:DA181)+DA181>$AW181,$AW181-SUM($AX181:DA181),DA181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DB181)<0,0,IF(SUM($AX181:DB181)+DB181>$AW181,$AW181-SUM($AX181:DB181),DB181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DC181)<0,0,IF(SUM($AX181:DC181)+DC181>$AW181,$AW181-SUM($AX181:DC181),DC181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DD181)<0,0,IF(SUM($AX181:DD181)+DD181>$AW181,$AW181-SUM($AX181:DD181),DD181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DE181)<0,0,IF(SUM($AX181:DE181)+DE181>$AW181,$AW181-SUM($AX181:DE181),DE181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DF181)<0,0,IF(SUM($AX181:DF181)+DF181>$AW181,$AW181-SUM($AX181:DF181),DF181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DG181)<0,0,IF(SUM($AX181:DG181)+DG181>$AW181,$AW181-SUM($AX181:DG181),DG181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DH181)<0,0,IF(SUM($AX181:DH181)+DH181>$AW181,$AW181-SUM($AX181:DH181),DH181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DI181)<0,0,IF(SUM($AX181:DI181)+DI181>$AW181,$AW181-SUM($AX181:DI181),DI181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DJ181)<0,0,IF(SUM($AX181:DJ181)+DJ181>$AW181,$AW181-SUM($AX181:DJ181),DJ181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DK181)<0,0,IF(SUM($AX181:DK181)+DK181>$AW181,$AW181-SUM($AX181:DK181),DK181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DL181)<0,0,IF(SUM($AX181:DL181)+DL181>$AW181,$AW181-SUM($AX181:DL181),DL181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DM181)<0,0,IF(SUM($AX181:DM181)+DM181>$AW181,$AW181-SUM($AX181:DM181),DM181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DN181)<0,0,IF(SUM($AX181:DN181)+DN181>$AW181,$AW181-SUM($AX181:DN181),DN181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DO181)<0,0,IF(SUM($AX181:DO181)+DO181>$AW181,$AW181-SUM($AX181:DO181),DO181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DP181)<0,0,IF(SUM($AX181:DP181)+DP181>$AW181,$AW181-SUM($AX181:DP181),DP181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DQ181)<0,0,IF(SUM($AX181:DQ181)+DQ181>$AW181,$AW181-SUM($AX181:DQ181),DQ181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DR181)<0,0,IF(SUM($AX181:DR181)+DR181>$AW181,$AW181-SUM($AX181:DR181),DR181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DS181)<0,0,IF(SUM($AX181:DS181)+DS181>$AW181,$AW181-SUM($AX181:DS181),DS181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DT181)<0,0,IF(SUM($AX181:DT181)+DT181>$AW181,$AW181-SUM($AX181:DT181),DT181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DU181)<0,0,IF(SUM($AX181:DU181)+DU181>$AW181,$AW181-SUM($AX181:DU181),DU181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DV181)<0,0,IF(SUM($AX181:DV181)+DV181>$AW181,$AW181-SUM($AX181:DV181),DV181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DW181)<0,0,IF(SUM($AX181:DW181)+DW181>$AW181,$AW181-SUM($AX181:DW181),DW181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DX181)<0,0,IF(SUM($AX181:DX181)+DX181>$AW181,$AW181-SUM($AX181:DX181),DX181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DY181)<0,0,IF(SUM($AX181:DY181)+DY181>$AW181,$AW181-SUM($AX181:DY181),DY181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:DZ181)<0,0,IF(SUM($AX181:DZ181)+DZ181>$AW181,$AW181-SUM($AX181:DZ181),DZ181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EA181)<0,0,IF(SUM($AX181:EA181)+EA181>$AW181,$AW181-SUM($AX181:EA181),EA181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EB181)<0,0,IF(SUM($AX181:EB181)+EB181>$AW181,$AW181-SUM($AX181:EB181),EB181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EC181)<0,0,IF(SUM($AX181:EC181)+EC181>$AW181,$AW181-SUM($AX181:EC181),EC181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:ED181)<0,0,IF(SUM($AX181:ED181)+ED181>$AW181,$AW181-SUM($AX181:ED181),ED181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EE181)<0,0,IF(SUM($AX181:EE181)+EE181>$AW181,$AW181-SUM($AX181:EE181),EE181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EF181)<0,0,IF(SUM($AX181:EF181)+EF181>$AW181,$AW181-SUM($AX181:EF181),EF181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EG181)<0,0,IF(SUM($AX181:EG181)+EG181>$AW181,$AW181-SUM($AX181:EG181),EG181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EH181)<0,0,IF(SUM($AX181:EH181)+EH181>$AW181,$AW181-SUM($AX181:EH181),EH181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EI181)<0,0,IF(SUM($AX181:EI181)+EI181>$AW181,$AW181-SUM($AX181:EI181),EI181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EJ181)<0,0,IF(SUM($AX181:EJ181)+EJ181>$AW181,$AW181-SUM($AX181:EJ181),EJ181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EK181)<0,0,IF(SUM($AX181:EK181)+EK181>$AW181,$AW181-SUM($AX181:EK181),EK181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EL181)<0,0,IF(SUM($AX181:EL181)+EL181>$AW181,$AW181-SUM($AX181:EL181),EL181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EM181)<0,0,IF(SUM($AX181:EM181)+EM181>$AW181,$AW181-SUM($AX181:EM181),EM181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EN181)<0,0,IF(SUM($AX181:EN181)+EN181>$AW181,$AW181-SUM($AX181:EN181),EN181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EO181)<0,0,IF(SUM($AX181:EO181)+EO181>$AW181,$AW181-SUM($AX181:EO181),EO181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EP181)<0,0,IF(SUM($AX181:EP181)+EP181>$AW181,$AW181-SUM($AX181:EP181),EP181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:EQ181)<0,0,IF(SUM($AX181:EQ181)+EQ181>$AW181,$AW181-SUM($AX181:EQ181),EQ181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:ER181)<0,0,IF(SUM($AX181:ER181)+ER181>$AW181,$AW181-SUM($AX181:ER181),ER181))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW181:ES181)<0,0,IF(SUM($AX181:ES181)+ES181>$AW181,$AW181-SUM($AX181:ES181),ES181))","v":-8.3266726846886741E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,2.1593125E-5,{"$f":"IF(SUM($Q182:Q182)+Q182>$P27,$P27-SUM($Q182:Q182),Q182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:R182)+R182>$P27,$P27-SUM($Q182:R182),R182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:S182)+S182>$P27,$P27-SUM($Q182:S182),S182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:T182)+T182>$P27,$P27-SUM($Q182:T182),T182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:U182)+U182>$P27,$P27-SUM($Q182:U182),U182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:V182)+V182>$P27,$P27-SUM($Q182:V182),V182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:W182)+W182>$P27,$P27-SUM($Q182:W182),W182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:X182)+X182>$P27,$P27-SUM($Q182:X182),X182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:Y182)+Y182>$P27,$P27-SUM($Q182:Y182),Y182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:Z182)+Z182>$P27,$P27-SUM($Q182:Z182),Z182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AA182)+AA182>$P27,$P27-SUM($Q182:AA182),AA182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AB182)+AB182>$P27,$P27-SUM($Q182:AB182),AB182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AC182)+AC182>$P27,$P27-SUM($Q182:AC182),AC182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AD182)+AD182>$P27,$P27-SUM($Q182:AD182),AD182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AE182)+AE182>$P27,$P27-SUM($Q182:AE182),AE182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AF182)+AF182>$P27,$P27-SUM($Q182:AF182),AF182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AG182)+AG182>$P27,$P27-SUM($Q182:AG182),AG182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AH182)+AH182>$P27,$P27-SUM($Q182:AH182),AH182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AI182)+AI182>$P27,$P27-SUM($Q182:AI182),AI182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AJ182)+AJ182>$P27,$P27-SUM($Q182:AJ182),AJ182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AK182)+AK182>$P27,$P27-SUM($Q182:AK182),AK182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AL182)+AL182>$P27,$P27-SUM($Q182:AL182),AL182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AM182)+AM182>$P27,$P27-SUM($Q182:AM182),AM182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AN182)+AN182>$P27,$P27-SUM($Q182:AN182),AN182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AO182)+AO182>$P27,$P27-SUM($Q182:AO182),AO182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AP182)+AP182>$P27,$P27-SUM($Q182:AP182),AP182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AQ182)+AQ182>$P27,$P27-SUM($Q182:AQ182),AQ182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AR182)+AR182>$P27,$P27-SUM($Q182:AR182),AR182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AS182)+AS182>$P27,$P27-SUM($Q182:AS182),AS182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AT182)+AT182>$P27,$P27-SUM($Q182:AT182),AT182)","v":2.1593125E-5},{"$f":"IF(SUM($Q182:AU182)+AU182>$P27,$P27-SUM($Q182:AU182),AU182)","v":2.1593125E-5},6.0460749999999969E-4,8.637249999999996E-5,{"$f":"IF(SUM($AW182:AX182)<0,0,IF(SUM($AX182:AX182)+AX182>$AW182,$AW182-SUM($AX182:AX182),AX182))","v":8.637249999999996E-5},{"$f":"IF(SUM($AW182:AY182)<0,0,IF(SUM($AX182:AY182)+AY182>$AW182,$AW182-SUM($AX182:AY182),AY182))","v":8.637249999999996E-5},{"$f":"IF(SUM($AW182:AZ182)<0,0,IF(SUM($AX182:AZ182)+AZ182>$AW182,$AW182-SUM($AX182:AZ182),AZ182))","v":8.637249999999996E-5},{"$f":"IF(SUM($AW182:BA182)<0,0,IF(SUM($AX182:BA182)+BA182>$AW182,$AW182-SUM($AX182:BA182),BA182))","v":8.637249999999996E-5},{"$f":"IF(SUM($AW182:BB182)<0,0,IF(SUM($AX182:BB182)+BB182>$AW182,$AW182-SUM($AX182:BB182),BB182))","v":8.637249999999996E-5},{"$f":"IF(SUM($AW182:BC182)<0,0,IF(SUM($AX182:BC182)+BC182>$AW182,$AW182-SUM($AX182:BC182),BC182))","v":8.637249999999996E-5},{"$f":"IF(SUM($AW182:BD182)<0,0,IF(SUM($AX182:BD182)+BD182>$AW182,$AW182-SUM($AX182:BD182),BD182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BE182)<0,0,IF(SUM($AX182:BE182)+BE182>$AW182,$AW182-SUM($AX182:BE182),BE182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BF182)<0,0,IF(SUM($AX182:BF182)+BF182>$AW182,$AW182-SUM($AX182:BF182),BF182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BG182)<0,0,IF(SUM($AX182:BG182)+BG182>$AW182,$AW182-SUM($AX182:BG182),BG182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BH182)<0,0,IF(SUM($AX182:BH182)+BH182>$AW182,$AW182-SUM($AX182:BH182),BH182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BI182)<0,0,IF(SUM($AX182:BI182)+BI182>$AW182,$AW182-SUM($AX182:BI182),BI182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BJ182)<0,0,IF(SUM($AX182:BJ182)+BJ182>$AW182,$AW182-SUM($AX182:BJ182),BJ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BK182)<0,0,IF(SUM($AX182:BK182)+BK182>$AW182,$AW182-SUM($AX182:BK182),BK182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BL182)<0,0,IF(SUM($AX182:BL182)+BL182>$AW182,$AW182-SUM($AX182:BL182),BL182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BM182)<0,0,IF(SUM($AX182:BM182)+BM182>$AW182,$AW182-SUM($AX182:BM182),BM182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BN182)<0,0,IF(SUM($AX182:BN182)+BN182>$AW182,$AW182-SUM($AX182:BN182),BN182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BO182)<0,0,IF(SUM($AX182:BO182)+BO182>$AW182,$AW182-SUM($AX182:BO182),BO182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BP182)<0,0,IF(SUM($AX182:BP182)+BP182>$AW182,$AW182-SUM($AX182:BP182),BP182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BQ182)<0,0,IF(SUM($AX182:BQ182)+BQ182>$AW182,$AW182-SUM($AX182:BQ182),BQ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BR182)<0,0,IF(SUM($AX182:BR182)+BR182>$AW182,$AW182-SUM($AX182:BR182),BR182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BS182)<0,0,IF(SUM($AX182:BS182)+BS182>$AW182,$AW182-SUM($AX182:BS182),BS182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BT182)<0,0,IF(SUM($AX182:BT182)+BT182>$AW182,$AW182-SUM($AX182:BT182),BT182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BU182)<0,0,IF(SUM($AX182:BU182)+BU182>$AW182,$AW182-SUM($AX182:BU182),BU182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BV182)<0,0,IF(SUM($AX182:BV182)+BV182>$AW182,$AW182-SUM($AX182:BV182),BV182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BW182)<0,0,IF(SUM($AX182:BW182)+BW182>$AW182,$AW182-SUM($AX182:BW182),BW182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BX182)<0,0,IF(SUM($AX182:BX182)+BX182>$AW182,$AW182-SUM($AX182:BX182),BX182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BY182)<0,0,IF(SUM($AX182:BY182)+BY182>$AW182,$AW182-SUM($AX182:BY182),BY182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:BZ182)<0,0,IF(SUM($AX182:BZ182)+BZ182>$AW182,$AW182-SUM($AX182:BZ182),BZ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CA182)<0,0,IF(SUM($AX182:CA182)+CA182>$AW182,$AW182-SUM($AX182:CA182),CA182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CB182)<0,0,IF(SUM($AX182:CB182)+CB182>$AW182,$AW182-SUM($AX182:CB182),CB182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CC182)<0,0,IF(SUM($AX182:CC182)+CC182>$AW182,$AW182-SUM($AX182:CC182),CC182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CD182)<0,0,IF(SUM($AX182:CD182)+CD182>$AW182,$AW182-SUM($AX182:CD182),CD182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CE182)<0,0,IF(SUM($AX182:CE182)+CE182>$AW182,$AW182-SUM($AX182:CE182),CE182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CF182)<0,0,IF(SUM($AX182:CF182)+CF182>$AW182,$AW182-SUM($AX182:CF182),CF182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CG182)<0,0,IF(SUM($AX182:CG182)+CG182>$AW182,$AW182-SUM($AX182:CG182),CG182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CH182)<0,0,IF(SUM($AX182:CH182)+CH182>$AW182,$AW182-SUM($AX182:CH182),CH182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CI182)<0,0,IF(SUM($AX182:CI182)+CI182>$AW182,$AW182-SUM($AX182:CI182),CI182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CJ182)<0,0,IF(SUM($AX182:CJ182)+CJ182>$AW182,$AW182-SUM($AX182:CJ182),CJ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CK182)<0,0,IF(SUM($AX182:CK182)+CK182>$AW182,$AW182-SUM($AX182:CK182),CK182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CL182)<0,0,IF(SUM($AX182:CL182)+CL182>$AW182,$AW182-SUM($AX182:CL182),CL182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CM182)<0,0,IF(SUM($AX182:CM182)+CM182>$AW182,$AW182-SUM($AX182:CM182),CM182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CN182)<0,0,IF(SUM($AX182:CN182)+CN182>$AW182,$AW182-SUM($AX182:CN182),CN182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CO182)<0,0,IF(SUM($AX182:CO182)+CO182>$AW182,$AW182-SUM($AX182:CO182),CO182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CP182)<0,0,IF(SUM($AX182:CP182)+CP182>$AW182,$AW182-SUM($AX182:CP182),CP182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CQ182)<0,0,IF(SUM($AX182:CQ182)+CQ182>$AW182,$AW182-SUM($AX182:CQ182),CQ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CR182)<0,0,IF(SUM($AX182:CR182)+CR182>$AW182,$AW182-SUM($AX182:CR182),CR182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CS182)<0,0,IF(SUM($AX182:CS182)+CS182>$AW182,$AW182-SUM($AX182:CS182),CS182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CT182)<0,0,IF(SUM($AX182:CT182)+CT182>$AW182,$AW182-SUM($AX182:CT182),CT182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CU182)<0,0,IF(SUM($AX182:CU182)+CU182>$AW182,$AW182-SUM($AX182:CU182),CU182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CV182)<0,0,IF(SUM($AX182:CV182)+CV182>$AW182,$AW182-SUM($AX182:CV182),CV182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CW182)<0,0,IF(SUM($AX182:CW182)+CW182>$AW182,$AW182-SUM($AX182:CW182),CW182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CX182)<0,0,IF(SUM($AX182:CX182)+CX182>$AW182,$AW182-SUM($AX182:CX182),CX182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CY182)<0,0,IF(SUM($AX182:CY182)+CY182>$AW182,$AW182-SUM($AX182:CY182),CY182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:CZ182)<0,0,IF(SUM($AX182:CZ182)+CZ182>$AW182,$AW182-SUM($AX182:CZ182),CZ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DA182)<0,0,IF(SUM($AX182:DA182)+DA182>$AW182,$AW182-SUM($AX182:DA182),DA182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DB182)<0,0,IF(SUM($AX182:DB182)+DB182>$AW182,$AW182-SUM($AX182:DB182),DB182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DC182)<0,0,IF(SUM($AX182:DC182)+DC182>$AW182,$AW182-SUM($AX182:DC182),DC182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DD182)<0,0,IF(SUM($AX182:DD182)+DD182>$AW182,$AW182-SUM($AX182:DD182),DD182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DE182)<0,0,IF(SUM($AX182:DE182)+DE182>$AW182,$AW182-SUM($AX182:DE182),DE182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DF182)<0,0,IF(SUM($AX182:DF182)+DF182>$AW182,$AW182-SUM($AX182:DF182),DF182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DG182)<0,0,IF(SUM($AX182:DG182)+DG182>$AW182,$AW182-SUM($AX182:DG182),DG182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DH182)<0,0,IF(SUM($AX182:DH182)+DH182>$AW182,$AW182-SUM($AX182:DH182),DH182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DI182)<0,0,IF(SUM($AX182:DI182)+DI182>$AW182,$AW182-SUM($AX182:DI182),DI182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DJ182)<0,0,IF(SUM($AX182:DJ182)+DJ182>$AW182,$AW182-SUM($AX182:DJ182),DJ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DK182)<0,0,IF(SUM($AX182:DK182)+DK182>$AW182,$AW182-SUM($AX182:DK182),DK182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DL182)<0,0,IF(SUM($AX182:DL182)+DL182>$AW182,$AW182-SUM($AX182:DL182),DL182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DM182)<0,0,IF(SUM($AX182:DM182)+DM182>$AW182,$AW182-SUM($AX182:DM182),DM182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DN182)<0,0,IF(SUM($AX182:DN182)+DN182>$AW182,$AW182-SUM($AX182:DN182),DN182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DO182)<0,0,IF(SUM($AX182:DO182)+DO182>$AW182,$AW182-SUM($AX182:DO182),DO182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DP182)<0,0,IF(SUM($AX182:DP182)+DP182>$AW182,$AW182-SUM($AX182:DP182),DP182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DQ182)<0,0,IF(SUM($AX182:DQ182)+DQ182>$AW182,$AW182-SUM($AX182:DQ182),DQ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DR182)<0,0,IF(SUM($AX182:DR182)+DR182>$AW182,$AW182-SUM($AX182:DR182),DR182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DS182)<0,0,IF(SUM($AX182:DS182)+DS182>$AW182,$AW182-SUM($AX182:DS182),DS182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DT182)<0,0,IF(SUM($AX182:DT182)+DT182>$AW182,$AW182-SUM($AX182:DT182),DT182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DU182)<0,0,IF(SUM($AX182:DU182)+DU182>$AW182,$AW182-SUM($AX182:DU182),DU182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DV182)<0,0,IF(SUM($AX182:DV182)+DV182>$AW182,$AW182-SUM($AX182:DV182),DV182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DW182)<0,0,IF(SUM($AX182:DW182)+DW182>$AW182,$AW182-SUM($AX182:DW182),DW182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DX182)<0,0,IF(SUM($AX182:DX182)+DX182>$AW182,$AW182-SUM($AX182:DX182),DX182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DY182)<0,0,IF(SUM($AX182:DY182)+DY182>$AW182,$AW182-SUM($AX182:DY182),DY182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:DZ182)<0,0,IF(SUM($AX182:DZ182)+DZ182>$AW182,$AW182-SUM($AX182:DZ182),DZ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EA182)<0,0,IF(SUM($AX182:EA182)+EA182>$AW182,$AW182-SUM($AX182:EA182),EA182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EB182)<0,0,IF(SUM($AX182:EB182)+EB182>$AW182,$AW182-SUM($AX182:EB182),EB182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EC182)<0,0,IF(SUM($AX182:EC182)+EC182>$AW182,$AW182-SUM($AX182:EC182),EC182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:ED182)<0,0,IF(SUM($AX182:ED182)+ED182>$AW182,$AW182-SUM($AX182:ED182),ED182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EE182)<0,0,IF(SUM($AX182:EE182)+EE182>$AW182,$AW182-SUM($AX182:EE182),EE182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EF182)<0,0,IF(SUM($AX182:EF182)+EF182>$AW182,$AW182-SUM($AX182:EF182),EF182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EG182)<0,0,IF(SUM($AX182:EG182)+EG182>$AW182,$AW182-SUM($AX182:EG182),EG182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EH182)<0,0,IF(SUM($AX182:EH182)+EH182>$AW182,$AW182-SUM($AX182:EH182),EH182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EI182)<0,0,IF(SUM($AX182:EI182)+EI182>$AW182,$AW182-SUM($AX182:EI182),EI182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EJ182)<0,0,IF(SUM($AX182:EJ182)+EJ182>$AW182,$AW182-SUM($AX182:EJ182),EJ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EK182)<0,0,IF(SUM($AX182:EK182)+EK182>$AW182,$AW182-SUM($AX182:EK182),EK182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EL182)<0,0,IF(SUM($AX182:EL182)+EL182>$AW182,$AW182-SUM($AX182:EL182),EL182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EM182)<0,0,IF(SUM($AX182:EM182)+EM182>$AW182,$AW182-SUM($AX182:EM182),EM182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EN182)<0,0,IF(SUM($AX182:EN182)+EN182>$AW182,$AW182-SUM($AX182:EN182),EN182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EO182)<0,0,IF(SUM($AX182:EO182)+EO182>$AW182,$AW182-SUM($AX182:EO182),EO182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EP182)<0,0,IF(SUM($AX182:EP182)+EP182>$AW182,$AW182-SUM($AX182:EP182),EP182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:EQ182)<0,0,IF(SUM($AX182:EQ182)+EQ182>$AW182,$AW182-SUM($AX182:EQ182),EQ182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:ER182)<0,0,IF(SUM($AX182:ER182)+ER182>$AW182,$AW182-SUM($AX182:ER182),ER182))","v":-1.0842021724855044E-19},{"$f":"IF(SUM($AW182:ES182)<0,0,IF(SUM($AX182:ES182)+ES182>$AW182,$AW182-SUM($AX182:ES182),ES182))","v":-1.0842021724855044E-19}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Q183:Q183)+Q183>$P28,$P28-SUM($Q183:Q183),Q183)","v":0},{"$f":"IF(SUM($Q183:R183)+R183>$P28,$P28-SUM($Q183:R183),R183)","v":0},{"$f":"IF(SUM($Q183:S183)+S183>$P28,$P28-SUM($Q183:S183),S183)","v":0},{"$f":"IF(SUM($Q183:T183)+T183>$P28,$P28-SUM($Q183:T183),T183)","v":0},{"$f":"IF(SUM($Q183:U183)+U183>$P28,$P28-SUM($Q183:U183),U183)","v":0},{"$f":"IF(SUM($Q183:V183)+V183>$P28,$P28-SUM($Q183:V183),V183)","v":0},{"$f":"IF(SUM($Q183:W183)+W183>$P28,$P28-SUM($Q183:W183),W183)","v":0},{"$f":"IF(SUM($Q183:X183)+X183>$P28,$P28-SUM($Q183:X183),X183)","v":0},{"$f":"IF(SUM($Q183:Y183)+Y183>$P28,$P28-SUM($Q183:Y183),Y183)","v":0},{"$f":"IF(SUM($Q183:Z183)+Z183>$P28,$P28-SUM($Q183:Z183),Z183)","v":0},{"$f":"IF(SUM($Q183:AA183)+AA183>$P28,$P28-SUM($Q183:AA183),AA183)","v":0},{"$f":"IF(SUM($Q183:AB183)+AB183>$P28,$P28-SUM($Q183:AB183),AB183)","v":0},{"$f":"IF(SUM($Q183:AC183)+AC183>$P28,$P28-SUM($Q183:AC183),AC183)","v":0},{"$f":"IF(SUM($Q183:AD183)+AD183>$P28,$P28-SUM($Q183:AD183),AD183)","v":0},{"$f":"IF(SUM($Q183:AE183)+AE183>$P28,$P28-SUM($Q183:AE183),AE183)","v":0},{"$f":"IF(SUM($Q183:AF183)+AF183>$P28,$P28-SUM($Q183:AF183),AF183)","v":0},{"$f":"IF(SUM($Q183:AG183)+AG183>$P28,$P28-SUM($Q183:AG183),AG183)","v":0},{"$f":"IF(SUM($Q183:AH183)+AH183>$P28,$P28-SUM($Q183:AH183),AH183)","v":0},{"$f":"IF(SUM($Q183:AI183)+AI183>$P28,$P28-SUM($Q183:AI183),AI183)","v":0},{"$f":"IF(SUM($Q183:AJ183)+AJ183>$P28,$P28-SUM($Q183:AJ183),AJ183)","v":0},{"$f":"IF(SUM($Q183:AK183)+AK183>$P28,$P28-SUM($Q183:AK183),AK183)","v":0},{"$f":"IF(SUM($Q183:AL183)+AL183>$P28,$P28-SUM($Q183:AL183),AL183)","v":0},{"$f":"IF(SUM($Q183:AM183)+AM183>$P28,$P28-SUM($Q183:AM183),AM183)","v":0},{"$f":"IF(SUM($Q183:AN183)+AN183>$P28,$P28-SUM($Q183:AN183),AN183)","v":0},{"$f":"IF(SUM($Q183:AO183)+AO183>$P28,$P28-SUM($Q183:AO183),AO183)","v":0},{"$f":"IF(SUM($Q183:AP183)+AP183>$P28,$P28-SUM($Q183:AP183),AP183)","v":0},{"$f":"IF(SUM($Q183:AQ183)+AQ183>$P28,$P28-SUM($Q183:AQ183),AQ183)","v":0},{"$f":"IF(SUM($Q183:AR183)+AR183>$P28,$P28-SUM($Q183:AR183),AR183)","v":0},{"$f":"IF(SUM($Q183:AS183)+AS183>$P28,$P28-SUM($Q183:AS183),AS183)","v":0},{"$f":"IF(SUM($Q183:AT183)+AT183>$P28,$P28-SUM($Q183:AT183),AT183)","v":0},{"$f":"IF(SUM($Q183:AU183)+AU183>$P28,$P28-SUM($Q183:AU183),AU183)","v":0},0,0,{"$f":"IF(SUM($AW183:AX183)<0,0,IF(SUM($AX183:AX183)+AX183>$AW183,$AW183-SUM($AX183:AX183),AX183))","v":0},{"$f":"IF(SUM($AW183:AY183)<0,0,IF(SUM($AX183:AY183)+AY183>$AW183,$AW183-SUM($AX183:AY183),AY183))","v":0},{"$f":"IF(SUM($AW183:AZ183)<0,0,IF(SUM($AX183:AZ183)+AZ183>$AW183,$AW183-SUM($AX183:AZ183),AZ183))","v":0},{"$f":"IF(SUM($AW183:BA183)<0,0,IF(SUM($AX183:BA183)+BA183>$AW183,$AW183-SUM($AX183:BA183),BA183))","v":0},{"$f":"IF(SUM($AW183:BB183)<0,0,IF(SUM($AX183:BB183)+BB183>$AW183,$AW183-SUM($AX183:BB183),BB183))","v":0},{"$f":"IF(SUM($AW183:BC183)<0,0,IF(SUM($AX183:BC183)+BC183>$AW183,$AW183-SUM($AX183:BC183),BC183))","v":0},{"$f":"IF(SUM($AW183:BD183)<0,0,IF(SUM($AX183:BD183)+BD183>$AW183,$AW183-SUM($AX183:BD183),BD183))","v":0},{"$f":"IF(SUM($AW183:BE183)<0,0,IF(SUM($AX183:BE183)+BE183>$AW183,$AW183-SUM($AX183:BE183),BE183))","v":0},{"$f":"IF(SUM($AW183:BF183)<0,0,IF(SUM($AX183:BF183)+BF183>$AW183,$AW183-SUM($AX183:BF183),BF183))","v":0},{"$f":"IF(SUM($AW183:BG183)<0,0,IF(SUM($AX183:BG183)+BG183>$AW183,$AW183-SUM($AX183:BG183),BG183))","v":0},{"$f":"IF(SUM($AW183:BH183)<0,0,IF(SUM($AX183:BH183)+BH183>$AW183,$AW183-SUM($AX183:BH183),BH183))","v":0},{"$f":"IF(SUM($AW183:BI183)<0,0,IF(SUM($AX183:BI183)+BI183>$AW183,$AW183-SUM($AX183:BI183),BI183))","v":0},{"$f":"IF(SUM($AW183:BJ183)<0,0,IF(SUM($AX183:BJ183)+BJ183>$AW183,$AW183-SUM($AX183:BJ183),BJ183))","v":0},{"$f":"IF(SUM($AW183:BK183)<0,0,IF(SUM($AX183:BK183)+BK183>$AW183,$AW183-SUM($AX183:BK183),BK183))","v":0},{"$f":"IF(SUM($AW183:BL183)<0,0,IF(SUM($AX183:BL183)+BL183>$AW183,$AW183-SUM($AX183:BL183),BL183))","v":0},{"$f":"IF(SUM($AW183:BM183)<0,0,IF(SUM($AX183:BM183)+BM183>$AW183,$AW183-SUM($AX183:BM183),BM183))","v":0},{"$f":"IF(SUM($AW183:BN183)<0,0,IF(SUM($AX183:BN183)+BN183>$AW183,$AW183-SUM($AX183:BN183),BN183))","v":0},{"$f":"IF(SUM($AW183:BO183)<0,0,IF(SUM($AX183:BO183)+BO183>$AW183,$AW183-SUM($AX183:BO183),BO183))","v":0},{"$f":"IF(SUM($AW183:BP183)<0,0,IF(SUM($AX183:BP183)+BP183>$AW183,$AW183-SUM($AX183:BP183),BP183))","v":0},{"$f":"IF(SUM($AW183:BQ183)<0,0,IF(SUM($AX183:BQ183)+BQ183>$AW183,$AW183-SUM($AX183:BQ183),BQ183))","v":0},{"$f":"IF(SUM($AW183:BR183)<0,0,IF(SUM($AX183:BR183)+BR183>$AW183,$AW183-SUM($AX183:BR183),BR183))","v":0},{"$f":"IF(SUM($AW183:BS183)<0,0,IF(SUM($AX183:BS183)+BS183>$AW183,$AW183-SUM($AX183:BS183),BS183))","v":0},{"$f":"IF(SUM($AW183:BT183)<0,0,IF(SUM($AX183:BT183)+BT183>$AW183,$AW183-SUM($AX183:BT183),BT183))","v":0},{"$f":"IF(SUM($AW183:BU183)<0,0,IF(SUM($AX183:BU183)+BU183>$AW183,$AW183-SUM($AX183:BU183),BU183))","v":0},{"$f":"IF(SUM($AW183:BV183)<0,0,IF(SUM($AX183:BV183)+BV183>$AW183,$AW183-SUM($AX183:BV183),BV183))","v":0},{"$f":"IF(SUM($AW183:BW183)<0,0,IF(SUM($AX183:BW183)+BW183>$AW183,$AW183-SUM($AX183:BW183),BW183))","v":0},{"$f":"IF(SUM($AW183:BX183)<0,0,IF(SUM($AX183:BX183)+BX183>$AW183,$AW183-SUM($AX183:BX183),BX183))","v":0},{"$f":"IF(SUM($AW183:BY183)<0,0,IF(SUM($AX183:BY183)+BY183>$AW183,$AW183-SUM($AX183:BY183),BY183))","v":0},{"$f":"IF(SUM($AW183:BZ183)<0,0,IF(SUM($AX183:BZ183)+BZ183>$AW183,$AW183-SUM($AX183:BZ183),BZ183))","v":0},{"$f":"IF(SUM($AW183:CA183)<0,0,IF(SUM($AX183:CA183)+CA183>$AW183,$AW183-SUM($AX183:CA183),CA183))","v":0},{"$f":"IF(SUM($AW183:CB183)<0,0,IF(SUM($AX183:CB183)+CB183>$AW183,$AW183-SUM($AX183:CB183),CB183))","v":0},{"$f":"IF(SUM($AW183:CC183)<0,0,IF(SUM($AX183:CC183)+CC183>$AW183,$AW183-SUM($AX183:CC183),CC183))","v":0},{"$f":"IF(SUM($AW183:CD183)<0,0,IF(SUM($AX183:CD183)+CD183>$AW183,$AW183-SUM($AX183:CD183),CD183))","v":0},{"$f":"IF(SUM($AW183:CE183)<0,0,IF(SUM($AX183:CE183)+CE183>$AW183,$AW183-SUM($AX183:CE183),CE183))","v":0},{"$f":"IF(SUM($AW183:CF183)<0,0,IF(SUM($AX183:CF183)+CF183>$AW183,$AW183-SUM($AX183:CF183),CF183))","v":0},{"$f":"IF(SUM($AW183:CG183)<0,0,IF(SUM($AX183:CG183)+CG183>$AW183,$AW183-SUM($AX183:CG183),CG183))","v":0},{"$f":"IF(SUM($AW183:CH183)<0,0,IF(SUM($AX183:CH183)+CH183>$AW183,$AW183-SUM($AX183:CH183),CH183))","v":0},{"$f":"IF(SUM($AW183:CI183)<0,0,IF(SUM($AX183:CI183)+CI183>$AW183,$AW183-SUM($AX183:CI183),CI183))","v":0},{"$f":"IF(SUM($AW183:CJ183)<0,0,IF(SUM($AX183:CJ183)+CJ183>$AW183,$AW183-SUM($AX183:CJ183),CJ183))","v":0},{"$f":"IF(SUM($AW183:CK183)<0,0,IF(SUM($AX183:CK183)+CK183>$AW183,$AW183-SUM($AX183:CK183),CK183))","v":0},{"$f":"IF(SUM($AW183:CL183)<0,0,IF(SUM($AX183:CL183)+CL183>$AW183,$AW183-SUM($AX183:CL183),CL183))","v":0},{"$f":"IF(SUM($AW183:CM183)<0,0,IF(SUM($AX183:CM183)+CM183>$AW183,$AW183-SUM($AX183:CM183),CM183))","v":0},{"$f":"IF(SUM($AW183:CN183)<0,0,IF(SUM($AX183:CN183)+CN183>$AW183,$AW183-SUM($AX183:CN183),CN183))","v":0},{"$f":"IF(SUM($AW183:CO183)<0,0,IF(SUM($AX183:CO183)+CO183>$AW183,$AW183-SUM($AX183:CO183),CO183))","v":0},{"$f":"IF(SUM($AW183:CP183)<0,0,IF(SUM($AX183:CP183)+CP183>$AW183,$AW183-SUM($AX183:CP183),CP183))","v":0},{"$f":"IF(SUM($AW183:CQ183)<0,0,IF(SUM($AX183:CQ183)+CQ183>$AW183,$AW183-SUM($AX183:CQ183),CQ183))","v":0},{"$f":"IF(SUM($AW183:CR183)<0,0,IF(SUM($AX183:CR183)+CR183>$AW183,$AW183-SUM($AX183:CR183),CR183))","v":0},{"$f":"IF(SUM($AW183:CS183)<0,0,IF(SUM($AX183:CS183)+CS183>$AW183,$AW183-SUM($AX183:CS183),CS183))","v":0},{"$f":"IF(SUM($AW183:CT183)<0,0,IF(SUM($AX183:CT183)+CT183>$AW183,$AW183-SUM($AX183:CT183),CT183))","v":0},{"$f":"IF(SUM($AW183:CU183)<0,0,IF(SUM($AX183:CU183)+CU183>$AW183,$AW183-SUM($AX183:CU183),CU183))","v":0},{"$f":"IF(SUM($AW183:CV183)<0,0,IF(SUM($AX183:CV183)+CV183>$AW183,$AW183-SUM($AX183:CV183),CV183))","v":0},{"$f":"IF(SUM($AW183:CW183)<0,0,IF(SUM($AX183:CW183)+CW183>$AW183,$AW183-SUM($AX183:CW183),CW183))","v":0},{"$f":"IF(SUM($AW183:CX183)<0,0,IF(SUM($AX183:CX183)+CX183>$AW183,$AW183-SUM($AX183:CX183),CX183))","v":0},{"$f":"IF(SUM($AW183:CY183)<0,0,IF(SUM($AX183:CY183)+CY183>$AW183,$AW183-SUM($AX183:CY183),CY183))","v":0},{"$f":"IF(SUM($AW183:CZ183)<0,0,IF(SUM($AX183:CZ183)+CZ183>$AW183,$AW183-SUM($AX183:CZ183),CZ183))","v":0},{"$f":"IF(SUM($AW183:DA183)<0,0,IF(SUM($AX183:DA183)+DA183>$AW183,$AW183-SUM($AX183:DA183),DA183))","v":0},{"$f":"IF(SUM($AW183:DB183)<0,0,IF(SUM($AX183:DB183)+DB183>$AW183,$AW183-SUM($AX183:DB183),DB183))","v":0},{"$f":"IF(SUM($AW183:DC183)<0,0,IF(SUM($AX183:DC183)+DC183>$AW183,$AW183-SUM($AX183:DC183),DC183))","v":0},{"$f":"IF(SUM($AW183:DD183)<0,0,IF(SUM($AX183:DD183)+DD183>$AW183,$AW183-SUM($AX183:DD183),DD183))","v":0},{"$f":"IF(SUM($AW183:DE183)<0,0,IF(SUM($AX183:DE183)+DE183>$AW183,$AW183-SUM($AX183:DE183),DE183))","v":0},{"$f":"IF(SUM($AW183:DF183)<0,0,IF(SUM($AX183:DF183)+DF183>$AW183,$AW183-SUM($AX183:DF183),DF183))","v":0},{"$f":"IF(SUM($AW183:DG183)<0,0,IF(SUM($AX183:DG183)+DG183>$AW183,$AW183-SUM($AX183:DG183),DG183))","v":0},{"$f":"IF(SUM($AW183:DH183)<0,0,IF(SUM($AX183:DH183)+DH183>$AW183,$AW183-SUM($AX183:DH183),DH183))","v":0},{"$f":"IF(SUM($AW183:DI183)<0,0,IF(SUM($AX183:DI183)+DI183>$AW183,$AW183-SUM($AX183:DI183),DI183))","v":0},{"$f":"IF(SUM($AW183:DJ183)<0,0,IF(SUM($AX183:DJ183)+DJ183>$AW183,$AW183-SUM($AX183:DJ183),DJ183))","v":0},{"$f":"IF(SUM($AW183:DK183)<0,0,IF(SUM($AX183:DK183)+DK183>$AW183,$AW183-SUM($AX183:DK183),DK183))","v":0},{"$f":"IF(SUM($AW183:DL183)<0,0,IF(SUM($AX183:DL183)+DL183>$AW183,$AW183-SUM($AX183:DL183),DL183))","v":0},{"$f":"IF(SUM($AW183:DM183)<0,0,IF(SUM($AX183:DM183)+DM183>$AW183,$AW183-SUM($AX183:DM183),DM183))","v":0},{"$f":"IF(SUM($AW183:DN183)<0,0,IF(SUM($AX183:DN183)+DN183>$AW183,$AW183-SUM($AX183:DN183),DN183))","v":0},{"$f":"IF(SUM($AW183:DO183)<0,0,IF(SUM($AX183:DO183)+DO183>$AW183,$AW183-SUM($AX183:DO183),DO183))","v":0},{"$f":"IF(SUM($AW183:DP183)<0,0,IF(SUM($AX183:DP183)+DP183>$AW183,$AW183-SUM($AX183:DP183),DP183))","v":0},{"$f":"IF(SUM($AW183:DQ183)<0,0,IF(SUM($AX183:DQ183)+DQ183>$AW183,$AW183-SUM($AX183:DQ183),DQ183))","v":0},{"$f":"IF(SUM($AW183:DR183)<0,0,IF(SUM($AX183:DR183)+DR183>$AW183,$AW183-SUM($AX183:DR183),DR183))","v":0},{"$f":"IF(SUM($AW183:DS183)<0,0,IF(SUM($AX183:DS183)+DS183>$AW183,$AW183-SUM($AX183:DS183),DS183))","v":0},{"$f":"IF(SUM($AW183:DT183)<0,0,IF(SUM($AX183:DT183)+DT183>$AW183,$AW183-SUM($AX183:DT183),DT183))","v":0},{"$f":"IF(SUM($AW183:DU183)<0,0,IF(SUM($AX183:DU183)+DU183>$AW183,$AW183-SUM($AX183:DU183),DU183))","v":0},{"$f":"IF(SUM($AW183:DV183)<0,0,IF(SUM($AX183:DV183)+DV183>$AW183,$AW183-SUM($AX183:DV183),DV183))","v":0},{"$f":"IF(SUM($AW183:DW183)<0,0,IF(SUM($AX183:DW183)+DW183>$AW183,$AW183-SUM($AX183:DW183),DW183))","v":0},{"$f":"IF(SUM($AW183:DX183)<0,0,IF(SUM($AX183:DX183)+DX183>$AW183,$AW183-SUM($AX183:DX183),DX183))","v":0},{"$f":"IF(SUM($AW183:DY183)<0,0,IF(SUM($AX183:DY183)+DY183>$AW183,$AW183-SUM($AX183:DY183),DY183))","v":0},{"$f":"IF(SUM($AW183:DZ183)<0,0,IF(SUM($AX183:DZ183)+DZ183>$AW183,$AW183-SUM($AX183:DZ183),DZ183))","v":0},{"$f":"IF(SUM($AW183:EA183)<0,0,IF(SUM($AX183:EA183)+EA183>$AW183,$AW183-SUM($AX183:EA183),EA183))","v":0},{"$f":"IF(SUM($AW183:EB183)<0,0,IF(SUM($AX183:EB183)+EB183>$AW183,$AW183-SUM($AX183:EB183),EB183))","v":0},{"$f":"IF(SUM($AW183:EC183)<0,0,IF(SUM($AX183:EC183)+EC183>$AW183,$AW183-SUM($AX183:EC183),EC183))","v":0},{"$f":"IF(SUM($AW183:ED183)<0,0,IF(SUM($AX183:ED183)+ED183>$AW183,$AW183-SUM($AX183:ED183),ED183))","v":0},{"$f":"IF(SUM($AW183:EE183)<0,0,IF(SUM($AX183:EE183)+EE183>$AW183,$AW183-SUM($AX183:EE183),EE183))","v":0},{"$f":"IF(SUM($AW183:EF183)<0,0,IF(SUM($AX183:EF183)+EF183>$AW183,$AW183-SUM($AX183:EF183),EF183))","v":0},{"$f":"IF(SUM($AW183:EG183)<0,0,IF(SUM($AX183:EG183)+EG183>$AW183,$AW183-SUM($AX183:EG183),EG183))","v":0},{"$f":"IF(SUM($AW183:EH183)<0,0,IF(SUM($AX183:EH183)+EH183>$AW183,$AW183-SUM($AX183:EH183),EH183))","v":0},{"$f":"IF(SUM($AW183:EI183)<0,0,IF(SUM($AX183:EI183)+EI183>$AW183,$AW183-SUM($AX183:EI183),EI183))","v":0},{"$f":"IF(SUM($AW183:EJ183)<0,0,IF(SUM($AX183:EJ183)+EJ183>$AW183,$AW183-SUM($AX183:EJ183),EJ183))","v":0},{"$f":"IF(SUM($AW183:EK183)<0,0,IF(SUM($AX183:EK183)+EK183>$AW183,$AW183-SUM($AX183:EK183),EK183))","v":0},{"$f":"IF(SUM($AW183:EL183)<0,0,IF(SUM($AX183:EL183)+EL183>$AW183,$AW183-SUM($AX183:EL183),EL183))","v":0},{"$f":"IF(SUM($AW183:EM183)<0,0,IF(SUM($AX183:EM183)+EM183>$AW183,$AW183-SUM($AX183:EM183),EM183))","v":0},{"$f":"IF(SUM($AW183:EN183)<0,0,IF(SUM($AX183:EN183)+EN183>$AW183,$AW183-SUM($AX183:EN183),EN183))","v":0},{"$f":"IF(SUM($AW183:EO183)<0,0,IF(SUM($AX183:EO183)+EO183>$AW183,$AW183-SUM($AX183:EO183),EO183))","v":0},{"$f":"IF(SUM($AW183:EP183)<0,0,IF(SUM($AX183:EP183)+EP183>$AW183,$AW183-SUM($AX183:EP183),EP183))","v":0},{"$f":"IF(SUM($AW183:EQ183)<0,0,IF(SUM($AX183:EQ183)+EQ183>$AW183,$AW183-SUM($AX183:EQ183),EQ183))","v":0},{"$f":"IF(SUM($AW183:ER183)<0,0,IF(SUM($AX183:ER183)+ER183>$AW183,$AW183-SUM($AX183:ER183),ER183))","v":0},{"$f":"IF(SUM($AW183:ES183)<0,0,IF(SUM($AX183:ES183)+ES183>$AW183,$AW183-SUM($AX183:ES183),ES183))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,5.3352250000000002E-6,{"$f":"IF(SUM($Q184:Q184)+Q184>$P29,$P29-SUM($Q184:Q184),Q184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:R184)+R184>$P29,$P29-SUM($Q184:R184),R184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:S184)+S184>$P29,$P29-SUM($Q184:S184),S184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:T184)+T184>$P29,$P29-SUM($Q184:T184),T184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:U184)+U184>$P29,$P29-SUM($Q184:U184),U184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:V184)+V184>$P29,$P29-SUM($Q184:V184),V184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:W184)+W184>$P29,$P29-SUM($Q184:W184),W184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:X184)+X184>$P29,$P29-SUM($Q184:X184),X184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:Y184)+Y184>$P29,$P29-SUM($Q184:Y184),Y184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:Z184)+Z184>$P29,$P29-SUM($Q184:Z184),Z184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AA184)+AA184>$P29,$P29-SUM($Q184:AA184),AA184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AB184)+AB184>$P29,$P29-SUM($Q184:AB184),AB184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AC184)+AC184>$P29,$P29-SUM($Q184:AC184),AC184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AD184)+AD184>$P29,$P29-SUM($Q184:AD184),AD184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AE184)+AE184>$P29,$P29-SUM($Q184:AE184),AE184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AF184)+AF184>$P29,$P29-SUM($Q184:AF184),AF184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AG184)+AG184>$P29,$P29-SUM($Q184:AG184),AG184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AH184)+AH184>$P29,$P29-SUM($Q184:AH184),AH184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AI184)+AI184>$P29,$P29-SUM($Q184:AI184),AI184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AJ184)+AJ184>$P29,$P29-SUM($Q184:AJ184),AJ184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AK184)+AK184>$P29,$P29-SUM($Q184:AK184),AK184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AL184)+AL184>$P29,$P29-SUM($Q184:AL184),AL184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AM184)+AM184>$P29,$P29-SUM($Q184:AM184),AM184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AN184)+AN184>$P29,$P29-SUM($Q184:AN184),AN184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AO184)+AO184>$P29,$P29-SUM($Q184:AO184),AO184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AP184)+AP184>$P29,$P29-SUM($Q184:AP184),AP184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AQ184)+AQ184>$P29,$P29-SUM($Q184:AQ184),AQ184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AR184)+AR184>$P29,$P29-SUM($Q184:AR184),AR184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AS184)+AS184>$P29,$P29-SUM($Q184:AS184),AS184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AT184)+AT184>$P29,$P29-SUM($Q184:AT184),AT184)","v":5.3352250000000002E-6},{"$f":"IF(SUM($Q184:AU184)+AU184>$P29,$P29-SUM($Q184:AU184),AU184)","v":5.3352250000000002E-6},8.9631780000000005E-4,2.1340900000000001E-5,{"$f":"IF(SUM($AW184:AX184)<0,0,IF(SUM($AX184:AX184)+AX184>$AW184,$AW184-SUM($AX184:AX184),AX184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:AY184)<0,0,IF(SUM($AX184:AY184)+AY184>$AW184,$AW184-SUM($AX184:AY184),AY184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:AZ184)<0,0,IF(SUM($AX184:AZ184)+AZ184>$AW184,$AW184-SUM($AX184:AZ184),AZ184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BA184)<0,0,IF(SUM($AX184:BA184)+BA184>$AW184,$AW184-SUM($AX184:BA184),BA184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BB184)<0,0,IF(SUM($AX184:BB184)+BB184>$AW184,$AW184-SUM($AX184:BB184),BB184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BC184)<0,0,IF(SUM($AX184:BC184)+BC184>$AW184,$AW184-SUM($AX184:BC184),BC184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BD184)<0,0,IF(SUM($AX184:BD184)+BD184>$AW184,$AW184-SUM($AX184:BD184),BD184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BE184)<0,0,IF(SUM($AX184:BE184)+BE184>$AW184,$AW184-SUM($AX184:BE184),BE184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BF184)<0,0,IF(SUM($AX184:BF184)+BF184>$AW184,$AW184-SUM($AX184:BF184),BF184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BG184)<0,0,IF(SUM($AX184:BG184)+BG184>$AW184,$AW184-SUM($AX184:BG184),BG184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BH184)<0,0,IF(SUM($AX184:BH184)+BH184>$AW184,$AW184-SUM($AX184:BH184),BH184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BI184)<0,0,IF(SUM($AX184:BI184)+BI184>$AW184,$AW184-SUM($AX184:BI184),BI184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BJ184)<0,0,IF(SUM($AX184:BJ184)+BJ184>$AW184,$AW184-SUM($AX184:BJ184),BJ184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BK184)<0,0,IF(SUM($AX184:BK184)+BK184>$AW184,$AW184-SUM($AX184:BK184),BK184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BL184)<0,0,IF(SUM($AX184:BL184)+BL184>$AW184,$AW184-SUM($AX184:BL184),BL184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BM184)<0,0,IF(SUM($AX184:BM184)+BM184>$AW184,$AW184-SUM($AX184:BM184),BM184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BN184)<0,0,IF(SUM($AX184:BN184)+BN184>$AW184,$AW184-SUM($AX184:BN184),BN184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BO184)<0,0,IF(SUM($AX184:BO184)+BO184>$AW184,$AW184-SUM($AX184:BO184),BO184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BP184)<0,0,IF(SUM($AX184:BP184)+BP184>$AW184,$AW184-SUM($AX184:BP184),BP184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BQ184)<0,0,IF(SUM($AX184:BQ184)+BQ184>$AW184,$AW184-SUM($AX184:BQ184),BQ184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BR184)<0,0,IF(SUM($AX184:BR184)+BR184>$AW184,$AW184-SUM($AX184:BR184),BR184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BS184)<0,0,IF(SUM($AX184:BS184)+BS184>$AW184,$AW184-SUM($AX184:BS184),BS184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BT184)<0,0,IF(SUM($AX184:BT184)+BT184>$AW184,$AW184-SUM($AX184:BT184),BT184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BU184)<0,0,IF(SUM($AX184:BU184)+BU184>$AW184,$AW184-SUM($AX184:BU184),BU184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BV184)<0,0,IF(SUM($AX184:BV184)+BV184>$AW184,$AW184-SUM($AX184:BV184),BV184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BW184)<0,0,IF(SUM($AX184:BW184)+BW184>$AW184,$AW184-SUM($AX184:BW184),BW184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BX184)<0,0,IF(SUM($AX184:BX184)+BX184>$AW184,$AW184-SUM($AX184:BX184),BX184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BY184)<0,0,IF(SUM($AX184:BY184)+BY184>$AW184,$AW184-SUM($AX184:BY184),BY184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:BZ184)<0,0,IF(SUM($AX184:BZ184)+BZ184>$AW184,$AW184-SUM($AX184:BZ184),BZ184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CA184)<0,0,IF(SUM($AX184:CA184)+CA184>$AW184,$AW184-SUM($AX184:CA184),CA184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CB184)<0,0,IF(SUM($AX184:CB184)+CB184>$AW184,$AW184-SUM($AX184:CB184),CB184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CC184)<0,0,IF(SUM($AX184:CC184)+CC184>$AW184,$AW184-SUM($AX184:CC184),CC184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CD184)<0,0,IF(SUM($AX184:CD184)+CD184>$AW184,$AW184-SUM($AX184:CD184),CD184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CE184)<0,0,IF(SUM($AX184:CE184)+CE184>$AW184,$AW184-SUM($AX184:CE184),CE184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CF184)<0,0,IF(SUM($AX184:CF184)+CF184>$AW184,$AW184-SUM($AX184:CF184),CF184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CG184)<0,0,IF(SUM($AX184:CG184)+CG184>$AW184,$AW184-SUM($AX184:CG184),CG184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CH184)<0,0,IF(SUM($AX184:CH184)+CH184>$AW184,$AW184-SUM($AX184:CH184),CH184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CI184)<0,0,IF(SUM($AX184:CI184)+CI184>$AW184,$AW184-SUM($AX184:CI184),CI184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CJ184)<0,0,IF(SUM($AX184:CJ184)+CJ184>$AW184,$AW184-SUM($AX184:CJ184),CJ184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CK184)<0,0,IF(SUM($AX184:CK184)+CK184>$AW184,$AW184-SUM($AX184:CK184),CK184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CL184)<0,0,IF(SUM($AX184:CL184)+CL184>$AW184,$AW184-SUM($AX184:CL184),CL184))","v":2.1340900000000001E-5},{"$f":"IF(SUM($AW184:CM184)<0,0,IF(SUM($AX184:CM184)+CM184>$AW184,$AW184-SUM($AX184:CM184),CM184))","v":3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CN184)<0,0,IF(SUM($AX184:CN184)+CN184>$AW184,$AW184-SUM($AX184:CN184),CN184))","v":3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CO184)<0,0,IF(SUM($AX184:CO184)+CO184>$AW184,$AW184-SUM($AX184:CO184),CO184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CP184)<0,0,IF(SUM($AX184:CP184)+CP184>$AW184,$AW184-SUM($AX184:CP184),CP184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CQ184)<0,0,IF(SUM($AX184:CQ184)+CQ184>$AW184,$AW184-SUM($AX184:CQ184),CQ184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CR184)<0,0,IF(SUM($AX184:CR184)+CR184>$AW184,$AW184-SUM($AX184:CR184),CR184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CS184)<0,0,IF(SUM($AX184:CS184)+CS184>$AW184,$AW184-SUM($AX184:CS184),CS184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CT184)<0,0,IF(SUM($AX184:CT184)+CT184>$AW184,$AW184-SUM($AX184:CT184),CT184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CU184)<0,0,IF(SUM($AX184:CU184)+CU184>$AW184,$AW184-SUM($AX184:CU184),CU184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CV184)<0,0,IF(SUM($AX184:CV184)+CV184>$AW184,$AW184-SUM($AX184:CV184),CV184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CW184)<0,0,IF(SUM($AX184:CW184)+CW184>$AW184,$AW184-SUM($AX184:CW184),CW184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CX184)<0,0,IF(SUM($AX184:CX184)+CX184>$AW184,$AW184-SUM($AX184:CX184),CX184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CY184)<0,0,IF(SUM($AX184:CY184)+CY184>$AW184,$AW184-SUM($AX184:CY184),CY184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:CZ184)<0,0,IF(SUM($AX184:CZ184)+CZ184>$AW184,$AW184-SUM($AX184:CZ184),CZ184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DA184)<0,0,IF(SUM($AX184:DA184)+DA184>$AW184,$AW184-SUM($AX184:DA184),DA184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DB184)<0,0,IF(SUM($AX184:DB184)+DB184>$AW184,$AW184-SUM($AX184:DB184),DB184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DC184)<0,0,IF(SUM($AX184:DC184)+DC184>$AW184,$AW184-SUM($AX184:DC184),DC184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DD184)<0,0,IF(SUM($AX184:DD184)+DD184>$AW184,$AW184-SUM($AX184:DD184),DD184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DE184)<0,0,IF(SUM($AX184:DE184)+DE184>$AW184,$AW184-SUM($AX184:DE184),DE184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DF184)<0,0,IF(SUM($AX184:DF184)+DF184>$AW184,$AW184-SUM($AX184:DF184),DF184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DG184)<0,0,IF(SUM($AX184:DG184)+DG184>$AW184,$AW184-SUM($AX184:DG184),DG184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DH184)<0,0,IF(SUM($AX184:DH184)+DH184>$AW184,$AW184-SUM($AX184:DH184),DH184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DI184)<0,0,IF(SUM($AX184:DI184)+DI184>$AW184,$AW184-SUM($AX184:DI184),DI184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DJ184)<0,0,IF(SUM($AX184:DJ184)+DJ184>$AW184,$AW184-SUM($AX184:DJ184),DJ184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DK184)<0,0,IF(SUM($AX184:DK184)+DK184>$AW184,$AW184-SUM($AX184:DK184),DK184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DL184)<0,0,IF(SUM($AX184:DL184)+DL184>$AW184,$AW184-SUM($AX184:DL184),DL184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DM184)<0,0,IF(SUM($AX184:DM184)+DM184>$AW184,$AW184-SUM($AX184:DM184),DM184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DN184)<0,0,IF(SUM($AX184:DN184)+DN184>$AW184,$AW184-SUM($AX184:DN184),DN184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DO184)<0,0,IF(SUM($AX184:DO184)+DO184>$AW184,$AW184-SUM($AX184:DO184),DO184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DP184)<0,0,IF(SUM($AX184:DP184)+DP184>$AW184,$AW184-SUM($AX184:DP184),DP184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DQ184)<0,0,IF(SUM($AX184:DQ184)+DQ184>$AW184,$AW184-SUM($AX184:DQ184),DQ184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DR184)<0,0,IF(SUM($AX184:DR184)+DR184>$AW184,$AW184-SUM($AX184:DR184),DR184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DS184)<0,0,IF(SUM($AX184:DS184)+DS184>$AW184,$AW184-SUM($AX184:DS184),DS184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DT184)<0,0,IF(SUM($AX184:DT184)+DT184>$AW184,$AW184-SUM($AX184:DT184),DT184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DU184)<0,0,IF(SUM($AX184:DU184)+DU184>$AW184,$AW184-SUM($AX184:DU184),DU184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DV184)<0,0,IF(SUM($AX184:DV184)+DV184>$AW184,$AW184-SUM($AX184:DV184),DV184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DW184)<0,0,IF(SUM($AX184:DW184)+DW184>$AW184,$AW184-SUM($AX184:DW184),DW184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DX184)<0,0,IF(SUM($AX184:DX184)+DX184>$AW184,$AW184-SUM($AX184:DX184),DX184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DY184)<0,0,IF(SUM($AX184:DY184)+DY184>$AW184,$AW184-SUM($AX184:DY184),DY184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:DZ184)<0,0,IF(SUM($AX184:DZ184)+DZ184>$AW184,$AW184-SUM($AX184:DZ184),DZ184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EA184)<0,0,IF(SUM($AX184:EA184)+EA184>$AW184,$AW184-SUM($AX184:EA184),EA184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EB184)<0,0,IF(SUM($AX184:EB184)+EB184>$AW184,$AW184-SUM($AX184:EB184),EB184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EC184)<0,0,IF(SUM($AX184:EC184)+EC184>$AW184,$AW184-SUM($AX184:EC184),EC184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:ED184)<0,0,IF(SUM($AX184:ED184)+ED184>$AW184,$AW184-SUM($AX184:ED184),ED184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EE184)<0,0,IF(SUM($AX184:EE184)+EE184>$AW184,$AW184-SUM($AX184:EE184),EE184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EF184)<0,0,IF(SUM($AX184:EF184)+EF184>$AW184,$AW184-SUM($AX184:EF184),EF184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EG184)<0,0,IF(SUM($AX184:EG184)+EG184>$AW184,$AW184-SUM($AX184:EG184),EG184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EH184)<0,0,IF(SUM($AX184:EH184)+EH184>$AW184,$AW184-SUM($AX184:EH184),EH184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EI184)<0,0,IF(SUM($AX184:EI184)+EI184>$AW184,$AW184-SUM($AX184:EI184),EI184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EJ184)<0,0,IF(SUM($AX184:EJ184)+EJ184>$AW184,$AW184-SUM($AX184:EJ184),EJ184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EK184)<0,0,IF(SUM($AX184:EK184)+EK184>$AW184,$AW184-SUM($AX184:EK184),EK184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EL184)<0,0,IF(SUM($AX184:EL184)+EL184>$AW184,$AW184-SUM($AX184:EL184),EL184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EM184)<0,0,IF(SUM($AX184:EM184)+EM184>$AW184,$AW184-SUM($AX184:EM184),EM184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EN184)<0,0,IF(SUM($AX184:EN184)+EN184>$AW184,$AW184-SUM($AX184:EN184),EN184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EO184)<0,0,IF(SUM($AX184:EO184)+EO184>$AW184,$AW184-SUM($AX184:EO184),EO184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EP184)<0,0,IF(SUM($AX184:EP184)+EP184>$AW184,$AW184-SUM($AX184:EP184),EP184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:EQ184)<0,0,IF(SUM($AX184:EQ184)+EQ184>$AW184,$AW184-SUM($AX184:EQ184),EQ184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:ER184)<0,0,IF(SUM($AX184:ER184)+ER184>$AW184,$AW184-SUM($AX184:ER184),ER184))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW184:ES184)<0,0,IF(SUM($AX184:ES184)+ES184>$AW184,$AW184-SUM($AX184:ES184),ES184))","v":-3.2526065174565133E-19}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,1.3630395625000001E-3,{"$f":"IF(SUM($Q185:Q185)+Q185>$P30,$P30-SUM($Q185:Q185),Q185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:R185)+R185>$P30,$P30-SUM($Q185:R185),R185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:S185)+S185>$P30,$P30-SUM($Q185:S185),S185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:T185)+T185>$P30,$P30-SUM($Q185:T185),T185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:U185)+U185>$P30,$P30-SUM($Q185:U185),U185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:V185)+V185>$P30,$P30-SUM($Q185:V185),V185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:W185)+W185>$P30,$P30-SUM($Q185:W185),W185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:X185)+X185>$P30,$P30-SUM($Q185:X185),X185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:Y185)+Y185>$P30,$P30-SUM($Q185:Y185),Y185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:Z185)+Z185>$P30,$P30-SUM($Q185:Z185),Z185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AA185)+AA185>$P30,$P30-SUM($Q185:AA185),AA185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AB185)+AB185>$P30,$P30-SUM($Q185:AB185),AB185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AC185)+AC185>$P30,$P30-SUM($Q185:AC185),AC185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AD185)+AD185>$P30,$P30-SUM($Q185:AD185),AD185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AE185)+AE185>$P30,$P30-SUM($Q185:AE185),AE185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AF185)+AF185>$P30,$P30-SUM($Q185:AF185),AF185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AG185)+AG185>$P30,$P30-SUM($Q185:AG185),AG185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AH185)+AH185>$P30,$P30-SUM($Q185:AH185),AH185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AI185)+AI185>$P30,$P30-SUM($Q185:AI185),AI185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AJ185)+AJ185>$P30,$P30-SUM($Q185:AJ185),AJ185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AK185)+AK185>$P30,$P30-SUM($Q185:AK185),AK185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AL185)+AL185>$P30,$P30-SUM($Q185:AL185),AL185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AM185)+AM185>$P30,$P30-SUM($Q185:AM185),AM185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AN185)+AN185>$P30,$P30-SUM($Q185:AN185),AN185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AO185)+AO185>$P30,$P30-SUM($Q185:AO185),AO185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AP185)+AP185>$P30,$P30-SUM($Q185:AP185),AP185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AQ185)+AQ185>$P30,$P30-SUM($Q185:AQ185),AQ185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AR185)+AR185>$P30,$P30-SUM($Q185:AR185),AR185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AS185)+AS185>$P30,$P30-SUM($Q185:AS185),AS185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AT185)+AT185>$P30,$P30-SUM($Q185:AT185),AT185)","v":1.3630395625000001E-3},{"$f":"IF(SUM($Q185:AU185)+AU185>$P30,$P30-SUM($Q185:AU185),AU185)","v":1.3630395625000001E-3},1.0904316499999969E-2,5.4521582499999846E-3,{"$f":"IF(SUM($AW185:AX185)<0,0,IF(SUM($AX185:AX185)+AX185>$AW185,$AW185-SUM($AX185:AX185),AX185))","v":5.4521582499999846E-3},{"$f":"IF(SUM($AW185:AY185)<0,0,IF(SUM($AX185:AY185)+AY185>$AW185,$AW185-SUM($AX185:AY185),AY185))","v":0},{"$f":"IF(SUM($AW185:AZ185)<0,0,IF(SUM($AX185:AZ185)+AZ185>$AW185,$AW185-SUM($AX185:AZ185),AZ185))","v":0},{"$f":"IF(SUM($AW185:BA185)<0,0,IF(SUM($AX185:BA185)+BA185>$AW185,$AW185-SUM($AX185:BA185),BA185))","v":0},{"$f":"IF(SUM($AW185:BB185)<0,0,IF(SUM($AX185:BB185)+BB185>$AW185,$AW185-SUM($AX185:BB185),BB185))","v":0},{"$f":"IF(SUM($AW185:BC185)<0,0,IF(SUM($AX185:BC185)+BC185>$AW185,$AW185-SUM($AX185:BC185),BC185))","v":0},{"$f":"IF(SUM($AW185:BD185)<0,0,IF(SUM($AX185:BD185)+BD185>$AW185,$AW185-SUM($AX185:BD185),BD185))","v":0},{"$f":"IF(SUM($AW185:BE185)<0,0,IF(SUM($AX185:BE185)+BE185>$AW185,$AW185-SUM($AX185:BE185),BE185))","v":0},{"$f":"IF(SUM($AW185:BF185)<0,0,IF(SUM($AX185:BF185)+BF185>$AW185,$AW185-SUM($AX185:BF185),BF185))","v":0},{"$f":"IF(SUM($AW185:BG185)<0,0,IF(SUM($AX185:BG185)+BG185>$AW185,$AW185-SUM($AX185:BG185),BG185))","v":0},{"$f":"IF(SUM($AW185:BH185)<0,0,IF(SUM($AX185:BH185)+BH185>$AW185,$AW185-SUM($AX185:BH185),BH185))","v":0},{"$f":"IF(SUM($AW185:BI185)<0,0,IF(SUM($AX185:BI185)+BI185>$AW185,$AW185-SUM($AX185:BI185),BI185))","v":0},{"$f":"IF(SUM($AW185:BJ185)<0,0,IF(SUM($AX185:BJ185)+BJ185>$AW185,$AW185-SUM($AX185:BJ185),BJ185))","v":0},{"$f":"IF(SUM($AW185:BK185)<0,0,IF(SUM($AX185:BK185)+BK185>$AW185,$AW185-SUM($AX185:BK185),BK185))","v":0},{"$f":"IF(SUM($AW185:BL185)<0,0,IF(SUM($AX185:BL185)+BL185>$AW185,$AW185-SUM($AX185:BL185),BL185))","v":0},{"$f":"IF(SUM($AW185:BM185)<0,0,IF(SUM($AX185:BM185)+BM185>$AW185,$AW185-SUM($AX185:BM185),BM185))","v":0},{"$f":"IF(SUM($AW185:BN185)<0,0,IF(SUM($AX185:BN185)+BN185>$AW185,$AW185-SUM($AX185:BN185),BN185))","v":0},{"$f":"IF(SUM($AW185:BO185)<0,0,IF(SUM($AX185:BO185)+BO185>$AW185,$AW185-SUM($AX185:BO185),BO185))","v":0},{"$f":"IF(SUM($AW185:BP185)<0,0,IF(SUM($AX185:BP185)+BP185>$AW185,$AW185-SUM($AX185:BP185),BP185))","v":0},{"$f":"IF(SUM($AW185:BQ185)<0,0,IF(SUM($AX185:BQ185)+BQ185>$AW185,$AW185-SUM($AX185:BQ185),BQ185))","v":0},{"$f":"IF(SUM($AW185:BR185)<0,0,IF(SUM($AX185:BR185)+BR185>$AW185,$AW185-SUM($AX185:BR185),BR185))","v":0},{"$f":"IF(SUM($AW185:BS185)<0,0,IF(SUM($AX185:BS185)+BS185>$AW185,$AW185-SUM($AX185:BS185),BS185))","v":0},{"$f":"IF(SUM($AW185:BT185)<0,0,IF(SUM($AX185:BT185)+BT185>$AW185,$AW185-SUM($AX185:BT185),BT185))","v":0},{"$f":"IF(SUM($AW185:BU185)<0,0,IF(SUM($AX185:BU185)+BU185>$AW185,$AW185-SUM($AX185:BU185),BU185))","v":0},{"$f":"IF(SUM($AW185:BV185)<0,0,IF(SUM($AX185:BV185)+BV185>$AW185,$AW185-SUM($AX185:BV185),BV185))","v":0},{"$f":"IF(SUM($AW185:BW185)<0,0,IF(SUM($AX185:BW185)+BW185>$AW185,$AW185-SUM($AX185:BW185),BW185))","v":0},{"$f":"IF(SUM($AW185:BX185)<0,0,IF(SUM($AX185:BX185)+BX185>$AW185,$AW185-SUM($AX185:BX185),BX185))","v":0},{"$f":"IF(SUM($AW185:BY185)<0,0,IF(SUM($AX185:BY185)+BY185>$AW185,$AW185-SUM($AX185:BY185),BY185))","v":0},{"$f":"IF(SUM($AW185:BZ185)<0,0,IF(SUM($AX185:BZ185)+BZ185>$AW185,$AW185-SUM($AX185:BZ185),BZ185))","v":0},{"$f":"IF(SUM($AW185:CA185)<0,0,IF(SUM($AX185:CA185)+CA185>$AW185,$AW185-SUM($AX185:CA185),CA185))","v":0},{"$f":"IF(SUM($AW185:CB185)<0,0,IF(SUM($AX185:CB185)+CB185>$AW185,$AW185-SUM($AX185:CB185),CB185))","v":0},{"$f":"IF(SUM($AW185:CC185)<0,0,IF(SUM($AX185:CC185)+CC185>$AW185,$AW185-SUM($AX185:CC185),CC185))","v":0},{"$f":"IF(SUM($AW185:CD185)<0,0,IF(SUM($AX185:CD185)+CD185>$AW185,$AW185-SUM($AX185:CD185),CD185))","v":0},{"$f":"IF(SUM($AW185:CE185)<0,0,IF(SUM($AX185:CE185)+CE185>$AW185,$AW185-SUM($AX185:CE185),CE185))","v":0},{"$f":"IF(SUM($AW185:CF185)<0,0,IF(SUM($AX185:CF185)+CF185>$AW185,$AW185-SUM($AX185:CF185),CF185))","v":0},{"$f":"IF(SUM($AW185:CG185)<0,0,IF(SUM($AX185:CG185)+CG185>$AW185,$AW185-SUM($AX185:CG185),CG185))","v":0},{"$f":"IF(SUM($AW185:CH185)<0,0,IF(SUM($AX185:CH185)+CH185>$AW185,$AW185-SUM($AX185:CH185),CH185))","v":0},{"$f":"IF(SUM($AW185:CI185)<0,0,IF(SUM($AX185:CI185)+CI185>$AW185,$AW185-SUM($AX185:CI185),CI185))","v":0},{"$f":"IF(SUM($AW185:CJ185)<0,0,IF(SUM($AX185:CJ185)+CJ185>$AW185,$AW185-SUM($AX185:CJ185),CJ185))","v":0},{"$f":"IF(SUM($AW185:CK185)<0,0,IF(SUM($AX185:CK185)+CK185>$AW185,$AW185-SUM($AX185:CK185),CK185))","v":0},{"$f":"IF(SUM($AW185:CL185)<0,0,IF(SUM($AX185:CL185)+CL185>$AW185,$AW185-SUM($AX185:CL185),CL185))","v":0},{"$f":"IF(SUM($AW185:CM185)<0,0,IF(SUM($AX185:CM185)+CM185>$AW185,$AW185-SUM($AX185:CM185),CM185))","v":0},{"$f":"IF(SUM($AW185:CN185)<0,0,IF(SUM($AX185:CN185)+CN185>$AW185,$AW185-SUM($AX185:CN185),CN185))","v":0},{"$f":"IF(SUM($AW185:CO185)<0,0,IF(SUM($AX185:CO185)+CO185>$AW185,$AW185-SUM($AX185:CO185),CO185))","v":0},{"$f":"IF(SUM($AW185:CP185)<0,0,IF(SUM($AX185:CP185)+CP185>$AW185,$AW185-SUM($AX185:CP185),CP185))","v":0},{"$f":"IF(SUM($AW185:CQ185)<0,0,IF(SUM($AX185:CQ185)+CQ185>$AW185,$AW185-SUM($AX185:CQ185),CQ185))","v":0},{"$f":"IF(SUM($AW185:CR185)<0,0,IF(SUM($AX185:CR185)+CR185>$AW185,$AW185-SUM($AX185:CR185),CR185))","v":0},{"$f":"IF(SUM($AW185:CS185)<0,0,IF(SUM($AX185:CS185)+CS185>$AW185,$AW185-SUM($AX185:CS185),CS185))","v":0},{"$f":"IF(SUM($AW185:CT185)<0,0,IF(SUM($AX185:CT185)+CT185>$AW185,$AW185-SUM($AX185:CT185),CT185))","v":0},{"$f":"IF(SUM($AW185:CU185)<0,0,IF(SUM($AX185:CU185)+CU185>$AW185,$AW185-SUM($AX185:CU185),CU185))","v":0},{"$f":"IF(SUM($AW185:CV185)<0,0,IF(SUM($AX185:CV185)+CV185>$AW185,$AW185-SUM($AX185:CV185),CV185))","v":0},{"$f":"IF(SUM($AW185:CW185)<0,0,IF(SUM($AX185:CW185)+CW185>$AW185,$AW185-SUM($AX185:CW185),CW185))","v":0},{"$f":"IF(SUM($AW185:CX185)<0,0,IF(SUM($AX185:CX185)+CX185>$AW185,$AW185-SUM($AX185:CX185),CX185))","v":0},{"$f":"IF(SUM($AW185:CY185)<0,0,IF(SUM($AX185:CY185)+CY185>$AW185,$AW185-SUM($AX185:CY185),CY185))","v":0},{"$f":"IF(SUM($AW185:CZ185)<0,0,IF(SUM($AX185:CZ185)+CZ185>$AW185,$AW185-SUM($AX185:CZ185),CZ185))","v":0},{"$f":"IF(SUM($AW185:DA185)<0,0,IF(SUM($AX185:DA185)+DA185>$AW185,$AW185-SUM($AX185:DA185),DA185))","v":0},{"$f":"IF(SUM($AW185:DB185)<0,0,IF(SUM($AX185:DB185)+DB185>$AW185,$AW185-SUM($AX185:DB185),DB185))","v":0},{"$f":"IF(SUM($AW185:DC185)<0,0,IF(SUM($AX185:DC185)+DC185>$AW185,$AW185-SUM($AX185:DC185),DC185))","v":0},{"$f":"IF(SUM($AW185:DD185)<0,0,IF(SUM($AX185:DD185)+DD185>$AW185,$AW185-SUM($AX185:DD185),DD185))","v":0},{"$f":"IF(SUM($AW185:DE185)<0,0,IF(SUM($AX185:DE185)+DE185>$AW185,$AW185-SUM($AX185:DE185),DE185))","v":0},{"$f":"IF(SUM($AW185:DF185)<0,0,IF(SUM($AX185:DF185)+DF185>$AW185,$AW185-SUM($AX185:DF185),DF185))","v":0},{"$f":"IF(SUM($AW185:DG185)<0,0,IF(SUM($AX185:DG185)+DG185>$AW185,$AW185-SUM($AX185:DG185),DG185))","v":0},{"$f":"IF(SUM($AW185:DH185)<0,0,IF(SUM($AX185:DH185)+DH185>$AW185,$AW185-SUM($AX185:DH185),DH185))","v":0},{"$f":"IF(SUM($AW185:DI185)<0,0,IF(SUM($AX185:DI185)+DI185>$AW185,$AW185-SUM($AX185:DI185),DI185))","v":0},{"$f":"IF(SUM($AW185:DJ185)<0,0,IF(SUM($AX185:DJ185)+DJ185>$AW185,$AW185-SUM($AX185:DJ185),DJ185))","v":0},{"$f":"IF(SUM($AW185:DK185)<0,0,IF(SUM($AX185:DK185)+DK185>$AW185,$AW185-SUM($AX185:DK185),DK185))","v":0},{"$f":"IF(SUM($AW185:DL185)<0,0,IF(SUM($AX185:DL185)+DL185>$AW185,$AW185-SUM($AX185:DL185),DL185))","v":0},{"$f":"IF(SUM($AW185:DM185)<0,0,IF(SUM($AX185:DM185)+DM185>$AW185,$AW185-SUM($AX185:DM185),DM185))","v":0},{"$f":"IF(SUM($AW185:DN185)<0,0,IF(SUM($AX185:DN185)+DN185>$AW185,$AW185-SUM($AX185:DN185),DN185))","v":0},{"$f":"IF(SUM($AW185:DO185)<0,0,IF(SUM($AX185:DO185)+DO185>$AW185,$AW185-SUM($AX185:DO185),DO185))","v":0},{"$f":"IF(SUM($AW185:DP185)<0,0,IF(SUM($AX185:DP185)+DP185>$AW185,$AW185-SUM($AX185:DP185),DP185))","v":0},{"$f":"IF(SUM($AW185:DQ185)<0,0,IF(SUM($AX185:DQ185)+DQ185>$AW185,$AW185-SUM($AX185:DQ185),DQ185))","v":0},{"$f":"IF(SUM($AW185:DR185)<0,0,IF(SUM($AX185:DR185)+DR185>$AW185,$AW185-SUM($AX185:DR185),DR185))","v":0},{"$f":"IF(SUM($AW185:DS185)<0,0,IF(SUM($AX185:DS185)+DS185>$AW185,$AW185-SUM($AX185:DS185),DS185))","v":0},{"$f":"IF(SUM($AW185:DT185)<0,0,IF(SUM($AX185:DT185)+DT185>$AW185,$AW185-SUM($AX185:DT185),DT185))","v":0},{"$f":"IF(SUM($AW185:DU185)<0,0,IF(SUM($AX185:DU185)+DU185>$AW185,$AW185-SUM($AX185:DU185),DU185))","v":0},{"$f":"IF(SUM($AW185:DV185)<0,0,IF(SUM($AX185:DV185)+DV185>$AW185,$AW185-SUM($AX185:DV185),DV185))","v":0},{"$f":"IF(SUM($AW185:DW185)<0,0,IF(SUM($AX185:DW185)+DW185>$AW185,$AW185-SUM($AX185:DW185),DW185))","v":0},{"$f":"IF(SUM($AW185:DX185)<0,0,IF(SUM($AX185:DX185)+DX185>$AW185,$AW185-SUM($AX185:DX185),DX185))","v":0},{"$f":"IF(SUM($AW185:DY185)<0,0,IF(SUM($AX185:DY185)+DY185>$AW185,$AW185-SUM($AX185:DY185),DY185))","v":0},{"$f":"IF(SUM($AW185:DZ185)<0,0,IF(SUM($AX185:DZ185)+DZ185>$AW185,$AW185-SUM($AX185:DZ185),DZ185))","v":0},{"$f":"IF(SUM($AW185:EA185)<0,0,IF(SUM($AX185:EA185)+EA185>$AW185,$AW185-SUM($AX185:EA185),EA185))","v":0},{"$f":"IF(SUM($AW185:EB185)<0,0,IF(SUM($AX185:EB185)+EB185>$AW185,$AW185-SUM($AX185:EB185),EB185))","v":0},{"$f":"IF(SUM($AW185:EC185)<0,0,IF(SUM($AX185:EC185)+EC185>$AW185,$AW185-SUM($AX185:EC185),EC185))","v":0},{"$f":"IF(SUM($AW185:ED185)<0,0,IF(SUM($AX185:ED185)+ED185>$AW185,$AW185-SUM($AX185:ED185),ED185))","v":0},{"$f":"IF(SUM($AW185:EE185)<0,0,IF(SUM($AX185:EE185)+EE185>$AW185,$AW185-SUM($AX185:EE185),EE185))","v":0},{"$f":"IF(SUM($AW185:EF185)<0,0,IF(SUM($AX185:EF185)+EF185>$AW185,$AW185-SUM($AX185:EF185),EF185))","v":0},{"$f":"IF(SUM($AW185:EG185)<0,0,IF(SUM($AX185:EG185)+EG185>$AW185,$AW185-SUM($AX185:EG185),EG185))","v":0},{"$f":"IF(SUM($AW185:EH185)<0,0,IF(SUM($AX185:EH185)+EH185>$AW185,$AW185-SUM($AX185:EH185),EH185))","v":0},{"$f":"IF(SUM($AW185:EI185)<0,0,IF(SUM($AX185:EI185)+EI185>$AW185,$AW185-SUM($AX185:EI185),EI185))","v":0},{"$f":"IF(SUM($AW185:EJ185)<0,0,IF(SUM($AX185:EJ185)+EJ185>$AW185,$AW185-SUM($AX185:EJ185),EJ185))","v":0},{"$f":"IF(SUM($AW185:EK185)<0,0,IF(SUM($AX185:EK185)+EK185>$AW185,$AW185-SUM($AX185:EK185),EK185))","v":0},{"$f":"IF(SUM($AW185:EL185)<0,0,IF(SUM($AX185:EL185)+EL185>$AW185,$AW185-SUM($AX185:EL185),EL185))","v":0},{"$f":"IF(SUM($AW185:EM185)<0,0,IF(SUM($AX185:EM185)+EM185>$AW185,$AW185-SUM($AX185:EM185),EM185))","v":0},{"$f":"IF(SUM($AW185:EN185)<0,0,IF(SUM($AX185:EN185)+EN185>$AW185,$AW185-SUM($AX185:EN185),EN185))","v":0},{"$f":"IF(SUM($AW185:EO185)<0,0,IF(SUM($AX185:EO185)+EO185>$AW185,$AW185-SUM($AX185:EO185),EO185))","v":0},{"$f":"IF(SUM($AW185:EP185)<0,0,IF(SUM($AX185:EP185)+EP185>$AW185,$AW185-SUM($AX185:EP185),EP185))","v":0},{"$f":"IF(SUM($AW185:EQ185)<0,0,IF(SUM($AX185:EQ185)+EQ185>$AW185,$AW185-SUM($AX185:EQ185),EQ185))","v":0},{"$f":"IF(SUM($AW185:ER185)<0,0,IF(SUM($AX185:ER185)+ER185>$AW185,$AW185-SUM($AX185:ER185),ER185))","v":0},{"$f":"IF(SUM($AW185:ES185)<0,0,IF(SUM($AX185:ES185)+ES185>$AW185,$AW185-SUM($AX185:ES185),ES185))","v":0}]
[]
[null,"Depreciation:  2002 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,{"$f":"Q23/F189","v":0},{"$f":"IF(SUM($R189:R189)+R189>$Q23,$Q23-SUM($R189:R189),R189)","v":0},{"$f":"IF(SUM($R189:S189)+S189>$Q23,$Q23-SUM($R189:S189),S189)","v":0},{"$f":"IF(SUM($R189:T189)+T189>$Q23,$Q23-SUM($R189:T189),T189)","v":0},{"$f":"IF(SUM($R189:U189)+U189>$Q23,$Q23-SUM($R189:U189),U189)","v":0},{"$f":"IF(SUM($R189:V189)+V189>$Q23,$Q23-SUM($R189:V189),V189)","v":0},{"$f":"IF(SUM($R189:W189)+W189>$Q23,$Q23-SUM($R189:W189),W189)","v":0},{"$f":"IF(SUM($R189:X189)+X189>$Q23,$Q23-SUM($R189:X189),X189)","v":0},{"$f":"IF(SUM($R189:Y189)+Y189>$Q23,$Q23-SUM($R189:Y189),Y189)","v":0},{"$f":"IF(SUM($R189:Z189)+Z189>$Q23,$Q23-SUM($R189:Z189),Z189)","v":0},{"$f":"IF(SUM($R189:AA189)+AA189>$Q23,$Q23-SUM($R189:AA189),AA189)","v":0},{"$f":"IF(SUM($R189:AB189)+AB189>$Q23,$Q23-SUM($R189:AB189),AB189)","v":0},{"$f":"IF(SUM($R189:AC189)+AC189>$Q23,$Q23-SUM($R189:AC189),AC189)","v":0},{"$f":"IF(SUM($R189:AD189)+AD189>$Q23,$Q23-SUM($R189:AD189),AD189)","v":0},{"$f":"IF(SUM($R189:AE189)+AE189>$Q23,$Q23-SUM($R189:AE189),AE189)","v":0},{"$f":"IF(SUM($R189:AF189)+AF189>$Q23,$Q23-SUM($R189:AF189),AF189)","v":0},{"$f":"IF(SUM($R189:AG189)+AG189>$Q23,$Q23-SUM($R189:AG189),AG189)","v":0},{"$f":"IF(SUM($R189:AH189)+AH189>$Q23,$Q23-SUM($R189:AH189),AH189)","v":0},{"$f":"IF(SUM($R189:AI189)+AI189>$Q23,$Q23-SUM($R189:AI189),AI189)","v":0},{"$f":"IF(SUM($R189:AJ189)+AJ189>$Q23,$Q23-SUM($R189:AJ189),AJ189)","v":0},{"$f":"IF(SUM($R189:AK189)+AK189>$Q23,$Q23-SUM($R189:AK189),AK189)","v":0},{"$f":"IF(SUM($R189:AL189)+AL189>$Q23,$Q23-SUM($R189:AL189),AL189)","v":0},{"$f":"IF(SUM($R189:AM189)+AM189>$Q23,$Q23-SUM($R189:AM189),AM189)","v":0},{"$f":"IF(SUM($R189:AN189)+AN189>$Q23,$Q23-SUM($R189:AN189),AN189)","v":0},{"$f":"IF(SUM($R189:AO189)+AO189>$Q23,$Q23-SUM($R189:AO189),AO189)","v":0},{"$f":"IF(SUM($R189:AP189)+AP189>$Q23,$Q23-SUM($R189:AP189),AP189)","v":0},{"$f":"IF(SUM($R189:AQ189)+AQ189>$Q23,$Q23-SUM($R189:AQ189),AQ189)","v":0},{"$f":"IF(SUM($R189:AR189)+AR189>$Q23,$Q23-SUM($R189:AR189),AR189)","v":0},{"$f":"IF(SUM($R189:AS189)+AS189>$Q23,$Q23-SUM($R189:AS189),AS189)","v":0},{"$f":"IF(SUM($R189:AT189)+AT189>$Q23,$Q23-SUM($R189:AT189),AT189)","v":0},{"$f":"IF(SUM($R189:AU189)+AU189>$Q23,$Q23-SUM($R189:AU189),AU189)","v":0},{"$f":"$Q36-SUM($I189:$AV189)","v":0},{"$f":"IF(AW189>0,AW189/(MAX(($F189-COUNT($I189:$AV189))/4,1)),0)","v":0},{"$f":"IF(SUM($AW189:AX189)<0,0,IF(SUM($AX189:AX189)+AX189>$AW189,$AW189-SUM($AX189:AX189),AX189))","v":0},{"$f":"IF(SUM($AW189:AY189)<0,0,IF(SUM($AX189:AY189)+AY189>$AW189,$AW189-SUM($AX189:AY189),AY189))","v":0},{"$f":"IF(SUM($AW189:AZ189)<0,0,IF(SUM($AX189:AZ189)+AZ189>$AW189,$AW189-SUM($AX189:AZ189),AZ189))","v":0},{"$f":"IF(SUM($AW189:BA189)<0,0,IF(SUM($AX189:BA189)+BA189>$AW189,$AW189-SUM($AX189:BA189),BA189))","v":0},{"$f":"IF(SUM($AW189:BB189)<0,0,IF(SUM($AX189:BB189)+BB189>$AW189,$AW189-SUM($AX189:BB189),BB189))","v":0},{"$f":"IF(SUM($AW189:BC189)<0,0,IF(SUM($AX189:BC189)+BC189>$AW189,$AW189-SUM($AX189:BC189),BC189))","v":0},{"$f":"IF(SUM($AW189:BD189)<0,0,IF(SUM($AX189:BD189)+BD189>$AW189,$AW189-SUM($AX189:BD189),BD189))","v":0},{"$f":"IF(SUM($AW189:BE189)<0,0,IF(SUM($AX189:BE189)+BE189>$AW189,$AW189-SUM($AX189:BE189),BE189))","v":0},{"$f":"IF(SUM($AW189:BF189)<0,0,IF(SUM($AX189:BF189)+BF189>$AW189,$AW189-SUM($AX189:BF189),BF189))","v":0},{"$f":"IF(SUM($AW189:BG189)<0,0,IF(SUM($AX189:BG189)+BG189>$AW189,$AW189-SUM($AX189:BG189),BG189))","v":0},{"$f":"IF(SUM($AW189:BH189)<0,0,IF(SUM($AX189:BH189)+BH189>$AW189,$AW189-SUM($AX189:BH189),BH189))","v":0},{"$f":"IF(SUM($AW189:BI189)<0,0,IF(SUM($AX189:BI189)+BI189>$AW189,$AW189-SUM($AX189:BI189),BI189))","v":0},{"$f":"IF(SUM($AW189:BJ189)<0,0,IF(SUM($AX189:BJ189)+BJ189>$AW189,$AW189-SUM($AX189:BJ189),BJ189))","v":0},{"$f":"IF(SUM($AW189:BK189)<0,0,IF(SUM($AX189:BK189)+BK189>$AW189,$AW189-SUM($AX189:BK189),BK189))","v":0},{"$f":"IF(SUM($AW189:BL189)<0,0,IF(SUM($AX189:BL189)+BL189>$AW189,$AW189-SUM($AX189:BL189),BL189))","v":0},{"$f":"IF(SUM($AW189:BM189)<0,0,IF(SUM($AX189:BM189)+BM189>$AW189,$AW189-SUM($AX189:BM189),BM189))","v":0},{"$f":"IF(SUM($AW189:BN189)<0,0,IF(SUM($AX189:BN189)+BN189>$AW189,$AW189-SUM($AX189:BN189),BN189))","v":0},{"$f":"IF(SUM($AW189:BO189)<0,0,IF(SUM($AX189:BO189)+BO189>$AW189,$AW189-SUM($AX189:BO189),BO189))","v":0},{"$f":"IF(SUM($AW189:BP189)<0,0,IF(SUM($AX189:BP189)+BP189>$AW189,$AW189-SUM($AX189:BP189),BP189))","v":0},{"$f":"IF(SUM($AW189:BQ189)<0,0,IF(SUM($AX189:BQ189)+BQ189>$AW189,$AW189-SUM($AX189:BQ189),BQ189))","v":0},{"$f":"IF(SUM($AW189:BR189)<0,0,IF(SUM($AX189:BR189)+BR189>$AW189,$AW189-SUM($AX189:BR189),BR189))","v":0},{"$f":"IF(SUM($AW189:BS189)<0,0,IF(SUM($AX189:BS189)+BS189>$AW189,$AW189-SUM($AX189:BS189),BS189))","v":0},{"$f":"IF(SUM($AW189:BT189)<0,0,IF(SUM($AX189:BT189)+BT189>$AW189,$AW189-SUM($AX189:BT189),BT189))","v":0},{"$f":"IF(SUM($AW189:BU189)<0,0,IF(SUM($AX189:BU189)+BU189>$AW189,$AW189-SUM($AX189:BU189),BU189))","v":0},{"$f":"IF(SUM($AW189:BV189)<0,0,IF(SUM($AX189:BV189)+BV189>$AW189,$AW189-SUM($AX189:BV189),BV189))","v":0},{"$f":"IF(SUM($AW189:BW189)<0,0,IF(SUM($AX189:BW189)+BW189>$AW189,$AW189-SUM($AX189:BW189),BW189))","v":0},{"$f":"IF(SUM($AW189:BX189)<0,0,IF(SUM($AX189:BX189)+BX189>$AW189,$AW189-SUM($AX189:BX189),BX189))","v":0},{"$f":"IF(SUM($AW189:BY189)<0,0,IF(SUM($AX189:BY189)+BY189>$AW189,$AW189-SUM($AX189:BY189),BY189))","v":0},{"$f":"IF(SUM($AW189:BZ189)<0,0,IF(SUM($AX189:BZ189)+BZ189>$AW189,$AW189-SUM($AX189:BZ189),BZ189))","v":0},{"$f":"IF(SUM($AW189:CA189)<0,0,IF(SUM($AX189:CA189)+CA189>$AW189,$AW189-SUM($AX189:CA189),CA189))","v":0},{"$f":"IF(SUM($AW189:CB189)<0,0,IF(SUM($AX189:CB189)+CB189>$AW189,$AW189-SUM($AX189:CB189),CB189))","v":0},{"$f":"IF(SUM($AW189:CC189)<0,0,IF(SUM($AX189:CC189)+CC189>$AW189,$AW189-SUM($AX189:CC189),CC189))","v":0},{"$f":"IF(SUM($AW189:CD189)<0,0,IF(SUM($AX189:CD189)+CD189>$AW189,$AW189-SUM($AX189:CD189),CD189))","v":0},{"$f":"IF(SUM($AW189:CE189)<0,0,IF(SUM($AX189:CE189)+CE189>$AW189,$AW189-SUM($AX189:CE189),CE189))","v":0},{"$f":"IF(SUM($AW189:CF189)<0,0,IF(SUM($AX189:CF189)+CF189>$AW189,$AW189-SUM($AX189:CF189),CF189))","v":0},{"$f":"IF(SUM($AW189:CG189)<0,0,IF(SUM($AX189:CG189)+CG189>$AW189,$AW189-SUM($AX189:CG189),CG189))","v":0},{"$f":"IF(SUM($AW189:CH189)<0,0,IF(SUM($AX189:CH189)+CH189>$AW189,$AW189-SUM($AX189:CH189),CH189))","v":0},{"$f":"IF(SUM($AW189:CI189)<0,0,IF(SUM($AX189:CI189)+CI189>$AW189,$AW189-SUM($AX189:CI189),CI189))","v":0},{"$f":"IF(SUM($AW189:CJ189)<0,0,IF(SUM($AX189:CJ189)+CJ189>$AW189,$AW189-SUM($AX189:CJ189),CJ189))","v":0},{"$f":"IF(SUM($AW189:CK189)<0,0,IF(SUM($AX189:CK189)+CK189>$AW189,$AW189-SUM($AX189:CK189),CK189))","v":0},{"$f":"IF(SUM($AW189:CL189)<0,0,IF(SUM($AX189:CL189)+CL189>$AW189,$AW189-SUM($AX189:CL189),CL189))","v":0},{"$f":"IF(SUM($AW189:CM189)<0,0,IF(SUM($AX189:CM189)+CM189>$AW189,$AW189-SUM($AX189:CM189),CM189))","v":0},{"$f":"IF(SUM($AW189:CN189)<0,0,IF(SUM($AX189:CN189)+CN189>$AW189,$AW189-SUM($AX189:CN189),CN189))","v":0},{"$f":"IF(SUM($AW189:CO189)<0,0,IF(SUM($AX189:CO189)+CO189>$AW189,$AW189-SUM($AX189:CO189),CO189))","v":0},{"$f":"IF(SUM($AW189:CP189)<0,0,IF(SUM($AX189:CP189)+CP189>$AW189,$AW189-SUM($AX189:CP189),CP189))","v":0},{"$f":"IF(SUM($AW189:CQ189)<0,0,IF(SUM($AX189:CQ189)+CQ189>$AW189,$AW189-SUM($AX189:CQ189),CQ189))","v":0},{"$f":"IF(SUM($AW189:CR189)<0,0,IF(SUM($AX189:CR189)+CR189>$AW189,$AW189-SUM($AX189:CR189),CR189))","v":0},{"$f":"IF(SUM($AW189:CS189)<0,0,IF(SUM($AX189:CS189)+CS189>$AW189,$AW189-SUM($AX189:CS189),CS189))","v":0},{"$f":"IF(SUM($AW189:CT189)<0,0,IF(SUM($AX189:CT189)+CT189>$AW189,$AW189-SUM($AX189:CT189),CT189))","v":0},{"$f":"IF(SUM($AW189:CU189)<0,0,IF(SUM($AX189:CU189)+CU189>$AW189,$AW189-SUM($AX189:CU189),CU189))","v":0},{"$f":"IF(SUM($AW189:CV189)<0,0,IF(SUM($AX189:CV189)+CV189>$AW189,$AW189-SUM($AX189:CV189),CV189))","v":0},{"$f":"IF(SUM($AW189:CW189)<0,0,IF(SUM($AX189:CW189)+CW189>$AW189,$AW189-SUM($AX189:CW189),CW189))","v":0},{"$f":"IF(SUM($AW189:CX189)<0,0,IF(SUM($AX189:CX189)+CX189>$AW189,$AW189-SUM($AX189:CX189),CX189))","v":0},{"$f":"IF(SUM($AW189:CY189)<0,0,IF(SUM($AX189:CY189)+CY189>$AW189,$AW189-SUM($AX189:CY189),CY189))","v":0},{"$f":"IF(SUM($AW189:CZ189)<0,0,IF(SUM($AX189:CZ189)+CZ189>$AW189,$AW189-SUM($AX189:CZ189),CZ189))","v":0},{"$f":"IF(SUM($AW189:DA189)<0,0,IF(SUM($AX189:DA189)+DA189>$AW189,$AW189-SUM($AX189:DA189),DA189))","v":0},{"$f":"IF(SUM($AW189:DB189)<0,0,IF(SUM($AX189:DB189)+DB189>$AW189,$AW189-SUM($AX189:DB189),DB189))","v":0},{"$f":"IF(SUM($AW189:DC189)<0,0,IF(SUM($AX189:DC189)+DC189>$AW189,$AW189-SUM($AX189:DC189),DC189))","v":0},{"$f":"IF(SUM($AW189:DD189)<0,0,IF(SUM($AX189:DD189)+DD189>$AW189,$AW189-SUM($AX189:DD189),DD189))","v":0},{"$f":"IF(SUM($AW189:DE189)<0,0,IF(SUM($AX189:DE189)+DE189>$AW189,$AW189-SUM($AX189:DE189),DE189))","v":0},{"$f":"IF(SUM($AW189:DF189)<0,0,IF(SUM($AX189:DF189)+DF189>$AW189,$AW189-SUM($AX189:DF189),DF189))","v":0},{"$f":"IF(SUM($AW189:DG189)<0,0,IF(SUM($AX189:DG189)+DG189>$AW189,$AW189-SUM($AX189:DG189),DG189))","v":0},{"$f":"IF(SUM($AW189:DH189)<0,0,IF(SUM($AX189:DH189)+DH189>$AW189,$AW189-SUM($AX189:DH189),DH189))","v":0},{"$f":"IF(SUM($AW189:DI189)<0,0,IF(SUM($AX189:DI189)+DI189>$AW189,$AW189-SUM($AX189:DI189),DI189))","v":0},{"$f":"IF(SUM($AW189:DJ189)<0,0,IF(SUM($AX189:DJ189)+DJ189>$AW189,$AW189-SUM($AX189:DJ189),DJ189))","v":0},{"$f":"IF(SUM($AW189:DK189)<0,0,IF(SUM($AX189:DK189)+DK189>$AW189,$AW189-SUM($AX189:DK189),DK189))","v":0},{"$f":"IF(SUM($AW189:DL189)<0,0,IF(SUM($AX189:DL189)+DL189>$AW189,$AW189-SUM($AX189:DL189),DL189))","v":0},{"$f":"IF(SUM($AW189:DM189)<0,0,IF(SUM($AX189:DM189)+DM189>$AW189,$AW189-SUM($AX189:DM189),DM189))","v":0},{"$f":"IF(SUM($AW189:DN189)<0,0,IF(SUM($AX189:DN189)+DN189>$AW189,$AW189-SUM($AX189:DN189),DN189))","v":0},{"$f":"IF(SUM($AW189:DO189)<0,0,IF(SUM($AX189:DO189)+DO189>$AW189,$AW189-SUM($AX189:DO189),DO189))","v":0},{"$f":"IF(SUM($AW189:DP189)<0,0,IF(SUM($AX189:DP189)+DP189>$AW189,$AW189-SUM($AX189:DP189),DP189))","v":0},{"$f":"IF(SUM($AW189:DQ189)<0,0,IF(SUM($AX189:DQ189)+DQ189>$AW189,$AW189-SUM($AX189:DQ189),DQ189))","v":0},{"$f":"IF(SUM($AW189:DR189)<0,0,IF(SUM($AX189:DR189)+DR189>$AW189,$AW189-SUM($AX189:DR189),DR189))","v":0},{"$f":"IF(SUM($AW189:DS189)<0,0,IF(SUM($AX189:DS189)+DS189>$AW189,$AW189-SUM($AX189:DS189),DS189))","v":0},{"$f":"IF(SUM($AW189:DT189)<0,0,IF(SUM($AX189:DT189)+DT189>$AW189,$AW189-SUM($AX189:DT189),DT189))","v":0},{"$f":"IF(SUM($AW189:DU189)<0,0,IF(SUM($AX189:DU189)+DU189>$AW189,$AW189-SUM($AX189:DU189),DU189))","v":0},{"$f":"IF(SUM($AW189:DV189)<0,0,IF(SUM($AX189:DV189)+DV189>$AW189,$AW189-SUM($AX189:DV189),DV189))","v":0},{"$f":"IF(SUM($AW189:DW189)<0,0,IF(SUM($AX189:DW189)+DW189>$AW189,$AW189-SUM($AX189:DW189),DW189))","v":0},{"$f":"IF(SUM($AW189:DX189)<0,0,IF(SUM($AX189:DX189)+DX189>$AW189,$AW189-SUM($AX189:DX189),DX189))","v":0},{"$f":"IF(SUM($AW189:DY189)<0,0,IF(SUM($AX189:DY189)+DY189>$AW189,$AW189-SUM($AX189:DY189),DY189))","v":0},{"$f":"IF(SUM($AW189:DZ189)<0,0,IF(SUM($AX189:DZ189)+DZ189>$AW189,$AW189-SUM($AX189:DZ189),DZ189))","v":0},{"$f":"IF(SUM($AW189:EA189)<0,0,IF(SUM($AX189:EA189)+EA189>$AW189,$AW189-SUM($AX189:EA189),EA189))","v":0},{"$f":"IF(SUM($AW189:EB189)<0,0,IF(SUM($AX189:EB189)+EB189>$AW189,$AW189-SUM($AX189:EB189),EB189))","v":0},{"$f":"IF(SUM($AW189:EC189)<0,0,IF(SUM($AX189:EC189)+EC189>$AW189,$AW189-SUM($AX189:EC189),EC189))","v":0},{"$f":"IF(SUM($AW189:ED189)<0,0,IF(SUM($AX189:ED189)+ED189>$AW189,$AW189-SUM($AX189:ED189),ED189))","v":0},{"$f":"IF(SUM($AW189:EE189)<0,0,IF(SUM($AX189:EE189)+EE189>$AW189,$AW189-SUM($AX189:EE189),EE189))","v":0},{"$f":"IF(SUM($AW189:EF189)<0,0,IF(SUM($AX189:EF189)+EF189>$AW189,$AW189-SUM($AX189:EF189),EF189))","v":0},{"$f":"IF(SUM($AW189:EG189)<0,0,IF(SUM($AX189:EG189)+EG189>$AW189,$AW189-SUM($AX189:EG189),EG189))","v":0},{"$f":"IF(SUM($AW189:EH189)<0,0,IF(SUM($AX189:EH189)+EH189>$AW189,$AW189-SUM($AX189:EH189),EH189))","v":0},{"$f":"IF(SUM($AW189:EI189)<0,0,IF(SUM($AX189:EI189)+EI189>$AW189,$AW189-SUM($AX189:EI189),EI189))","v":0},{"$f":"IF(SUM($AW189:EJ189)<0,0,IF(SUM($AX189:EJ189)+EJ189>$AW189,$AW189-SUM($AX189:EJ189),EJ189))","v":0},{"$f":"IF(SUM($AW189:EK189)<0,0,IF(SUM($AX189:EK189)+EK189>$AW189,$AW189-SUM($AX189:EK189),EK189))","v":0},{"$f":"IF(SUM($AW189:EL189)<0,0,IF(SUM($AX189:EL189)+EL189>$AW189,$AW189-SUM($AX189:EL189),EL189))","v":0},{"$f":"IF(SUM($AW189:EM189)<0,0,IF(SUM($AX189:EM189)+EM189>$AW189,$AW189-SUM($AX189:EM189),EM189))","v":0},{"$f":"IF(SUM($AW189:EN189)<0,0,IF(SUM($AX189:EN189)+EN189>$AW189,$AW189-SUM($AX189:EN189),EN189))","v":0},{"$f":"IF(SUM($AW189:EO189)<0,0,IF(SUM($AX189:EO189)+EO189>$AW189,$AW189-SUM($AX189:EO189),EO189))","v":0},{"$f":"IF(SUM($AW189:EP189)<0,0,IF(SUM($AX189:EP189)+EP189>$AW189,$AW189-SUM($AX189:EP189),EP189))","v":0},{"$f":"IF(SUM($AW189:EQ189)<0,0,IF(SUM($AX189:EQ189)+EQ189>$AW189,$AW189-SUM($AX189:EQ189),EQ189))","v":0},{"$f":"IF(SUM($AW189:ER189)<0,0,IF(SUM($AX189:ER189)+ER189>$AW189,$AW189-SUM($AX189:ER189),ER189))","v":0},{"$f":"IF(SUM($AW189:ES189)<0,0,IF(SUM($AX189:ES189)+ES189>$AW189,$AW189-SUM($AX189:ES189),ES189))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($R190:R190)+R190>$Q24,$Q24-SUM($R190:R190),R190)","v":0},{"$f":"IF(SUM($R190:S190)+S190>$Q24,$Q24-SUM($R190:S190),S190)","v":0},{"$f":"IF(SUM($R190:T190)+T190>$Q24,$Q24-SUM($R190:T190),T190)","v":0},{"$f":"IF(SUM($R190:U190)+U190>$Q24,$Q24-SUM($R190:U190),U190)","v":0},{"$f":"IF(SUM($R190:V190)+V190>$Q24,$Q24-SUM($R190:V190),V190)","v":0},{"$f":"IF(SUM($R190:W190)+W190>$Q24,$Q24-SUM($R190:W190),W190)","v":0},{"$f":"IF(SUM($R190:X190)+X190>$Q24,$Q24-SUM($R190:X190),X190)","v":0},{"$f":"IF(SUM($R190:Y190)+Y190>$Q24,$Q24-SUM($R190:Y190),Y190)","v":0},{"$f":"IF(SUM($R190:Z190)+Z190>$Q24,$Q24-SUM($R190:Z190),Z190)","v":0},{"$f":"IF(SUM($R190:AA190)+AA190>$Q24,$Q24-SUM($R190:AA190),AA190)","v":0},{"$f":"IF(SUM($R190:AB190)+AB190>$Q24,$Q24-SUM($R190:AB190),AB190)","v":0},{"$f":"IF(SUM($R190:AC190)+AC190>$Q24,$Q24-SUM($R190:AC190),AC190)","v":0},{"$f":"IF(SUM($R190:AD190)+AD190>$Q24,$Q24-SUM($R190:AD190),AD190)","v":0},{"$f":"IF(SUM($R190:AE190)+AE190>$Q24,$Q24-SUM($R190:AE190),AE190)","v":0},{"$f":"IF(SUM($R190:AF190)+AF190>$Q24,$Q24-SUM($R190:AF190),AF190)","v":0},{"$f":"IF(SUM($R190:AG190)+AG190>$Q24,$Q24-SUM($R190:AG190),AG190)","v":0},{"$f":"IF(SUM($R190:AH190)+AH190>$Q24,$Q24-SUM($R190:AH190),AH190)","v":0},{"$f":"IF(SUM($R190:AI190)+AI190>$Q24,$Q24-SUM($R190:AI190),AI190)","v":0},{"$f":"IF(SUM($R190:AJ190)+AJ190>$Q24,$Q24-SUM($R190:AJ190),AJ190)","v":0},{"$f":"IF(SUM($R190:AK190)+AK190>$Q24,$Q24-SUM($R190:AK190),AK190)","v":0},{"$f":"IF(SUM($R190:AL190)+AL190>$Q24,$Q24-SUM($R190:AL190),AL190)","v":0},{"$f":"IF(SUM($R190:AM190)+AM190>$Q24,$Q24-SUM($R190:AM190),AM190)","v":0},{"$f":"IF(SUM($R190:AN190)+AN190>$Q24,$Q24-SUM($R190:AN190),AN190)","v":0},{"$f":"IF(SUM($R190:AO190)+AO190>$Q24,$Q24-SUM($R190:AO190),AO190)","v":0},{"$f":"IF(SUM($R190:AP190)+AP190>$Q24,$Q24-SUM($R190:AP190),AP190)","v":0},{"$f":"IF(SUM($R190:AQ190)+AQ190>$Q24,$Q24-SUM($R190:AQ190),AQ190)","v":0},{"$f":"IF(SUM($R190:AR190)+AR190>$Q24,$Q24-SUM($R190:AR190),AR190)","v":0},{"$f":"IF(SUM($R190:AS190)+AS190>$Q24,$Q24-SUM($R190:AS190),AS190)","v":0},{"$f":"IF(SUM($R190:AT190)+AT190>$Q24,$Q24-SUM($R190:AT190),AT190)","v":0},{"$f":"IF(SUM($R190:AU190)+AU190>$Q24,$Q24-SUM($R190:AU190),AU190)","v":0},0,0,{"$f":"IF(SUM($AW190:AX190)<0,0,IF(SUM($AX190:AX190)+AX190>$AW190,$AW190-SUM($AX190:AX190),AX190))","v":0},{"$f":"IF(SUM($AW190:AY190)<0,0,IF(SUM($AX190:AY190)+AY190>$AW190,$AW190-SUM($AX190:AY190),AY190))","v":0},{"$f":"IF(SUM($AW190:AZ190)<0,0,IF(SUM($AX190:AZ190)+AZ190>$AW190,$AW190-SUM($AX190:AZ190),AZ190))","v":0},{"$f":"IF(SUM($AW190:BA190)<0,0,IF(SUM($AX190:BA190)+BA190>$AW190,$AW190-SUM($AX190:BA190),BA190))","v":0},{"$f":"IF(SUM($AW190:BB190)<0,0,IF(SUM($AX190:BB190)+BB190>$AW190,$AW190-SUM($AX190:BB190),BB190))","v":0},{"$f":"IF(SUM($AW190:BC190)<0,0,IF(SUM($AX190:BC190)+BC190>$AW190,$AW190-SUM($AX190:BC190),BC190))","v":0},{"$f":"IF(SUM($AW190:BD190)<0,0,IF(SUM($AX190:BD190)+BD190>$AW190,$AW190-SUM($AX190:BD190),BD190))","v":0},{"$f":"IF(SUM($AW190:BE190)<0,0,IF(SUM($AX190:BE190)+BE190>$AW190,$AW190-SUM($AX190:BE190),BE190))","v":0},{"$f":"IF(SUM($AW190:BF190)<0,0,IF(SUM($AX190:BF190)+BF190>$AW190,$AW190-SUM($AX190:BF190),BF190))","v":0},{"$f":"IF(SUM($AW190:BG190)<0,0,IF(SUM($AX190:BG190)+BG190>$AW190,$AW190-SUM($AX190:BG190),BG190))","v":0},{"$f":"IF(SUM($AW190:BH190)<0,0,IF(SUM($AX190:BH190)+BH190>$AW190,$AW190-SUM($AX190:BH190),BH190))","v":0},{"$f":"IF(SUM($AW190:BI190)<0,0,IF(SUM($AX190:BI190)+BI190>$AW190,$AW190-SUM($AX190:BI190),BI190))","v":0},{"$f":"IF(SUM($AW190:BJ190)<0,0,IF(SUM($AX190:BJ190)+BJ190>$AW190,$AW190-SUM($AX190:BJ190),BJ190))","v":0},{"$f":"IF(SUM($AW190:BK190)<0,0,IF(SUM($AX190:BK190)+BK190>$AW190,$AW190-SUM($AX190:BK190),BK190))","v":0},{"$f":"IF(SUM($AW190:BL190)<0,0,IF(SUM($AX190:BL190)+BL190>$AW190,$AW190-SUM($AX190:BL190),BL190))","v":0},{"$f":"IF(SUM($AW190:BM190)<0,0,IF(SUM($AX190:BM190)+BM190>$AW190,$AW190-SUM($AX190:BM190),BM190))","v":0},{"$f":"IF(SUM($AW190:BN190)<0,0,IF(SUM($AX190:BN190)+BN190>$AW190,$AW190-SUM($AX190:BN190),BN190))","v":0},{"$f":"IF(SUM($AW190:BO190)<0,0,IF(SUM($AX190:BO190)+BO190>$AW190,$AW190-SUM($AX190:BO190),BO190))","v":0},{"$f":"IF(SUM($AW190:BP190)<0,0,IF(SUM($AX190:BP190)+BP190>$AW190,$AW190-SUM($AX190:BP190),BP190))","v":0},{"$f":"IF(SUM($AW190:BQ190)<0,0,IF(SUM($AX190:BQ190)+BQ190>$AW190,$AW190-SUM($AX190:BQ190),BQ190))","v":0},{"$f":"IF(SUM($AW190:BR190)<0,0,IF(SUM($AX190:BR190)+BR190>$AW190,$AW190-SUM($AX190:BR190),BR190))","v":0},{"$f":"IF(SUM($AW190:BS190)<0,0,IF(SUM($AX190:BS190)+BS190>$AW190,$AW190-SUM($AX190:BS190),BS190))","v":0},{"$f":"IF(SUM($AW190:BT190)<0,0,IF(SUM($AX190:BT190)+BT190>$AW190,$AW190-SUM($AX190:BT190),BT190))","v":0},{"$f":"IF(SUM($AW190:BU190)<0,0,IF(SUM($AX190:BU190)+BU190>$AW190,$AW190-SUM($AX190:BU190),BU190))","v":0},{"$f":"IF(SUM($AW190:BV190)<0,0,IF(SUM($AX190:BV190)+BV190>$AW190,$AW190-SUM($AX190:BV190),BV190))","v":0},{"$f":"IF(SUM($AW190:BW190)<0,0,IF(SUM($AX190:BW190)+BW190>$AW190,$AW190-SUM($AX190:BW190),BW190))","v":0},{"$f":"IF(SUM($AW190:BX190)<0,0,IF(SUM($AX190:BX190)+BX190>$AW190,$AW190-SUM($AX190:BX190),BX190))","v":0},{"$f":"IF(SUM($AW190:BY190)<0,0,IF(SUM($AX190:BY190)+BY190>$AW190,$AW190-SUM($AX190:BY190),BY190))","v":0},{"$f":"IF(SUM($AW190:BZ190)<0,0,IF(SUM($AX190:BZ190)+BZ190>$AW190,$AW190-SUM($AX190:BZ190),BZ190))","v":0},{"$f":"IF(SUM($AW190:CA190)<0,0,IF(SUM($AX190:CA190)+CA190>$AW190,$AW190-SUM($AX190:CA190),CA190))","v":0},{"$f":"IF(SUM($AW190:CB190)<0,0,IF(SUM($AX190:CB190)+CB190>$AW190,$AW190-SUM($AX190:CB190),CB190))","v":0},{"$f":"IF(SUM($AW190:CC190)<0,0,IF(SUM($AX190:CC190)+CC190>$AW190,$AW190-SUM($AX190:CC190),CC190))","v":0},{"$f":"IF(SUM($AW190:CD190)<0,0,IF(SUM($AX190:CD190)+CD190>$AW190,$AW190-SUM($AX190:CD190),CD190))","v":0},{"$f":"IF(SUM($AW190:CE190)<0,0,IF(SUM($AX190:CE190)+CE190>$AW190,$AW190-SUM($AX190:CE190),CE190))","v":0},{"$f":"IF(SUM($AW190:CF190)<0,0,IF(SUM($AX190:CF190)+CF190>$AW190,$AW190-SUM($AX190:CF190),CF190))","v":0},{"$f":"IF(SUM($AW190:CG190)<0,0,IF(SUM($AX190:CG190)+CG190>$AW190,$AW190-SUM($AX190:CG190),CG190))","v":0},{"$f":"IF(SUM($AW190:CH190)<0,0,IF(SUM($AX190:CH190)+CH190>$AW190,$AW190-SUM($AX190:CH190),CH190))","v":0},{"$f":"IF(SUM($AW190:CI190)<0,0,IF(SUM($AX190:CI190)+CI190>$AW190,$AW190-SUM($AX190:CI190),CI190))","v":0},{"$f":"IF(SUM($AW190:CJ190)<0,0,IF(SUM($AX190:CJ190)+CJ190>$AW190,$AW190-SUM($AX190:CJ190),CJ190))","v":0},{"$f":"IF(SUM($AW190:CK190)<0,0,IF(SUM($AX190:CK190)+CK190>$AW190,$AW190-SUM($AX190:CK190),CK190))","v":0},{"$f":"IF(SUM($AW190:CL190)<0,0,IF(SUM($AX190:CL190)+CL190>$AW190,$AW190-SUM($AX190:CL190),CL190))","v":0},{"$f":"IF(SUM($AW190:CM190)<0,0,IF(SUM($AX190:CM190)+CM190>$AW190,$AW190-SUM($AX190:CM190),CM190))","v":0},{"$f":"IF(SUM($AW190:CN190)<0,0,IF(SUM($AX190:CN190)+CN190>$AW190,$AW190-SUM($AX190:CN190),CN190))","v":0},{"$f":"IF(SUM($AW190:CO190)<0,0,IF(SUM($AX190:CO190)+CO190>$AW190,$AW190-SUM($AX190:CO190),CO190))","v":0},{"$f":"IF(SUM($AW190:CP190)<0,0,IF(SUM($AX190:CP190)+CP190>$AW190,$AW190-SUM($AX190:CP190),CP190))","v":0},{"$f":"IF(SUM($AW190:CQ190)<0,0,IF(SUM($AX190:CQ190)+CQ190>$AW190,$AW190-SUM($AX190:CQ190),CQ190))","v":0},{"$f":"IF(SUM($AW190:CR190)<0,0,IF(SUM($AX190:CR190)+CR190>$AW190,$AW190-SUM($AX190:CR190),CR190))","v":0},{"$f":"IF(SUM($AW190:CS190)<0,0,IF(SUM($AX190:CS190)+CS190>$AW190,$AW190-SUM($AX190:CS190),CS190))","v":0},{"$f":"IF(SUM($AW190:CT190)<0,0,IF(SUM($AX190:CT190)+CT190>$AW190,$AW190-SUM($AX190:CT190),CT190))","v":0},{"$f":"IF(SUM($AW190:CU190)<0,0,IF(SUM($AX190:CU190)+CU190>$AW190,$AW190-SUM($AX190:CU190),CU190))","v":0},{"$f":"IF(SUM($AW190:CV190)<0,0,IF(SUM($AX190:CV190)+CV190>$AW190,$AW190-SUM($AX190:CV190),CV190))","v":0},{"$f":"IF(SUM($AW190:CW190)<0,0,IF(SUM($AX190:CW190)+CW190>$AW190,$AW190-SUM($AX190:CW190),CW190))","v":0},{"$f":"IF(SUM($AW190:CX190)<0,0,IF(SUM($AX190:CX190)+CX190>$AW190,$AW190-SUM($AX190:CX190),CX190))","v":0},{"$f":"IF(SUM($AW190:CY190)<0,0,IF(SUM($AX190:CY190)+CY190>$AW190,$AW190-SUM($AX190:CY190),CY190))","v":0},{"$f":"IF(SUM($AW190:CZ190)<0,0,IF(SUM($AX190:CZ190)+CZ190>$AW190,$AW190-SUM($AX190:CZ190),CZ190))","v":0},{"$f":"IF(SUM($AW190:DA190)<0,0,IF(SUM($AX190:DA190)+DA190>$AW190,$AW190-SUM($AX190:DA190),DA190))","v":0},{"$f":"IF(SUM($AW190:DB190)<0,0,IF(SUM($AX190:DB190)+DB190>$AW190,$AW190-SUM($AX190:DB190),DB190))","v":0},{"$f":"IF(SUM($AW190:DC190)<0,0,IF(SUM($AX190:DC190)+DC190>$AW190,$AW190-SUM($AX190:DC190),DC190))","v":0},{"$f":"IF(SUM($AW190:DD190)<0,0,IF(SUM($AX190:DD190)+DD190>$AW190,$AW190-SUM($AX190:DD190),DD190))","v":0},{"$f":"IF(SUM($AW190:DE190)<0,0,IF(SUM($AX190:DE190)+DE190>$AW190,$AW190-SUM($AX190:DE190),DE190))","v":0},{"$f":"IF(SUM($AW190:DF190)<0,0,IF(SUM($AX190:DF190)+DF190>$AW190,$AW190-SUM($AX190:DF190),DF190))","v":0},{"$f":"IF(SUM($AW190:DG190)<0,0,IF(SUM($AX190:DG190)+DG190>$AW190,$AW190-SUM($AX190:DG190),DG190))","v":0},{"$f":"IF(SUM($AW190:DH190)<0,0,IF(SUM($AX190:DH190)+DH190>$AW190,$AW190-SUM($AX190:DH190),DH190))","v":0},{"$f":"IF(SUM($AW190:DI190)<0,0,IF(SUM($AX190:DI190)+DI190>$AW190,$AW190-SUM($AX190:DI190),DI190))","v":0},{"$f":"IF(SUM($AW190:DJ190)<0,0,IF(SUM($AX190:DJ190)+DJ190>$AW190,$AW190-SUM($AX190:DJ190),DJ190))","v":0},{"$f":"IF(SUM($AW190:DK190)<0,0,IF(SUM($AX190:DK190)+DK190>$AW190,$AW190-SUM($AX190:DK190),DK190))","v":0},{"$f":"IF(SUM($AW190:DL190)<0,0,IF(SUM($AX190:DL190)+DL190>$AW190,$AW190-SUM($AX190:DL190),DL190))","v":0},{"$f":"IF(SUM($AW190:DM190)<0,0,IF(SUM($AX190:DM190)+DM190>$AW190,$AW190-SUM($AX190:DM190),DM190))","v":0},{"$f":"IF(SUM($AW190:DN190)<0,0,IF(SUM($AX190:DN190)+DN190>$AW190,$AW190-SUM($AX190:DN190),DN190))","v":0},{"$f":"IF(SUM($AW190:DO190)<0,0,IF(SUM($AX190:DO190)+DO190>$AW190,$AW190-SUM($AX190:DO190),DO190))","v":0},{"$f":"IF(SUM($AW190:DP190)<0,0,IF(SUM($AX190:DP190)+DP190>$AW190,$AW190-SUM($AX190:DP190),DP190))","v":0},{"$f":"IF(SUM($AW190:DQ190)<0,0,IF(SUM($AX190:DQ190)+DQ190>$AW190,$AW190-SUM($AX190:DQ190),DQ190))","v":0},{"$f":"IF(SUM($AW190:DR190)<0,0,IF(SUM($AX190:DR190)+DR190>$AW190,$AW190-SUM($AX190:DR190),DR190))","v":0},{"$f":"IF(SUM($AW190:DS190)<0,0,IF(SUM($AX190:DS190)+DS190>$AW190,$AW190-SUM($AX190:DS190),DS190))","v":0},{"$f":"IF(SUM($AW190:DT190)<0,0,IF(SUM($AX190:DT190)+DT190>$AW190,$AW190-SUM($AX190:DT190),DT190))","v":0},{"$f":"IF(SUM($AW190:DU190)<0,0,IF(SUM($AX190:DU190)+DU190>$AW190,$AW190-SUM($AX190:DU190),DU190))","v":0},{"$f":"IF(SUM($AW190:DV190)<0,0,IF(SUM($AX190:DV190)+DV190>$AW190,$AW190-SUM($AX190:DV190),DV190))","v":0},{"$f":"IF(SUM($AW190:DW190)<0,0,IF(SUM($AX190:DW190)+DW190>$AW190,$AW190-SUM($AX190:DW190),DW190))","v":0},{"$f":"IF(SUM($AW190:DX190)<0,0,IF(SUM($AX190:DX190)+DX190>$AW190,$AW190-SUM($AX190:DX190),DX190))","v":0},{"$f":"IF(SUM($AW190:DY190)<0,0,IF(SUM($AX190:DY190)+DY190>$AW190,$AW190-SUM($AX190:DY190),DY190))","v":0},{"$f":"IF(SUM($AW190:DZ190)<0,0,IF(SUM($AX190:DZ190)+DZ190>$AW190,$AW190-SUM($AX190:DZ190),DZ190))","v":0},{"$f":"IF(SUM($AW190:EA190)<0,0,IF(SUM($AX190:EA190)+EA190>$AW190,$AW190-SUM($AX190:EA190),EA190))","v":0},{"$f":"IF(SUM($AW190:EB190)<0,0,IF(SUM($AX190:EB190)+EB190>$AW190,$AW190-SUM($AX190:EB190),EB190))","v":0},{"$f":"IF(SUM($AW190:EC190)<0,0,IF(SUM($AX190:EC190)+EC190>$AW190,$AW190-SUM($AX190:EC190),EC190))","v":0},{"$f":"IF(SUM($AW190:ED190)<0,0,IF(SUM($AX190:ED190)+ED190>$AW190,$AW190-SUM($AX190:ED190),ED190))","v":0},{"$f":"IF(SUM($AW190:EE190)<0,0,IF(SUM($AX190:EE190)+EE190>$AW190,$AW190-SUM($AX190:EE190),EE190))","v":0},{"$f":"IF(SUM($AW190:EF190)<0,0,IF(SUM($AX190:EF190)+EF190>$AW190,$AW190-SUM($AX190:EF190),EF190))","v":0},{"$f":"IF(SUM($AW190:EG190)<0,0,IF(SUM($AX190:EG190)+EG190>$AW190,$AW190-SUM($AX190:EG190),EG190))","v":0},{"$f":"IF(SUM($AW190:EH190)<0,0,IF(SUM($AX190:EH190)+EH190>$AW190,$AW190-SUM($AX190:EH190),EH190))","v":0},{"$f":"IF(SUM($AW190:EI190)<0,0,IF(SUM($AX190:EI190)+EI190>$AW190,$AW190-SUM($AX190:EI190),EI190))","v":0},{"$f":"IF(SUM($AW190:EJ190)<0,0,IF(SUM($AX190:EJ190)+EJ190>$AW190,$AW190-SUM($AX190:EJ190),EJ190))","v":0},{"$f":"IF(SUM($AW190:EK190)<0,0,IF(SUM($AX190:EK190)+EK190>$AW190,$AW190-SUM($AX190:EK190),EK190))","v":0},{"$f":"IF(SUM($AW190:EL190)<0,0,IF(SUM($AX190:EL190)+EL190>$AW190,$AW190-SUM($AX190:EL190),EL190))","v":0},{"$f":"IF(SUM($AW190:EM190)<0,0,IF(SUM($AX190:EM190)+EM190>$AW190,$AW190-SUM($AX190:EM190),EM190))","v":0},{"$f":"IF(SUM($AW190:EN190)<0,0,IF(SUM($AX190:EN190)+EN190>$AW190,$AW190-SUM($AX190:EN190),EN190))","v":0},{"$f":"IF(SUM($AW190:EO190)<0,0,IF(SUM($AX190:EO190)+EO190>$AW190,$AW190-SUM($AX190:EO190),EO190))","v":0},{"$f":"IF(SUM($AW190:EP190)<0,0,IF(SUM($AX190:EP190)+EP190>$AW190,$AW190-SUM($AX190:EP190),EP190))","v":0},{"$f":"IF(SUM($AW190:EQ190)<0,0,IF(SUM($AX190:EQ190)+EQ190>$AW190,$AW190-SUM($AX190:EQ190),EQ190))","v":0},{"$f":"IF(SUM($AW190:ER190)<0,0,IF(SUM($AX190:ER190)+ER190>$AW190,$AW190-SUM($AX190:ER190),ER190))","v":0},{"$f":"IF(SUM($AW190:ES190)<0,0,IF(SUM($AX190:ES190)+ES190>$AW190,$AW190-SUM($AX190:ES190),ES190))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,1.3530272291666667E-3,{"$f":"IF(SUM($R191:R191)+R191>$Q25,$Q25-SUM($R191:R191),R191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:S191)+S191>$Q25,$Q25-SUM($R191:S191),S191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:T191)+T191>$Q25,$Q25-SUM($R191:T191),T191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:U191)+U191>$Q25,$Q25-SUM($R191:U191),U191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:V191)+V191>$Q25,$Q25-SUM($R191:V191),V191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:W191)+W191>$Q25,$Q25-SUM($R191:W191),W191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:X191)+X191>$Q25,$Q25-SUM($R191:X191),X191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:Y191)+Y191>$Q25,$Q25-SUM($R191:Y191),Y191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:Z191)+Z191>$Q25,$Q25-SUM($R191:Z191),Z191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AA191)+AA191>$Q25,$Q25-SUM($R191:AA191),AA191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AB191)+AB191>$Q25,$Q25-SUM($R191:AB191),AB191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AC191)+AC191>$Q25,$Q25-SUM($R191:AC191),AC191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AD191)+AD191>$Q25,$Q25-SUM($R191:AD191),AD191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AE191)+AE191>$Q25,$Q25-SUM($R191:AE191),AE191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AF191)+AF191>$Q25,$Q25-SUM($R191:AF191),AF191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AG191)+AG191>$Q25,$Q25-SUM($R191:AG191),AG191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AH191)+AH191>$Q25,$Q25-SUM($R191:AH191),AH191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AI191)+AI191>$Q25,$Q25-SUM($R191:AI191),AI191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AJ191)+AJ191>$Q25,$Q25-SUM($R191:AJ191),AJ191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AK191)+AK191>$Q25,$Q25-SUM($R191:AK191),AK191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AL191)+AL191>$Q25,$Q25-SUM($R191:AL191),AL191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AM191)+AM191>$Q25,$Q25-SUM($R191:AM191),AM191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AN191)+AN191>$Q25,$Q25-SUM($R191:AN191),AN191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AO191)+AO191>$Q25,$Q25-SUM($R191:AO191),AO191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AP191)+AP191>$Q25,$Q25-SUM($R191:AP191),AP191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AQ191)+AQ191>$Q25,$Q25-SUM($R191:AQ191),AQ191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AR191)+AR191>$Q25,$Q25-SUM($R191:AR191),AR191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AS191)+AS191>$Q25,$Q25-SUM($R191:AS191),AS191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AT191)+AT191>$Q25,$Q25-SUM($R191:AT191),AT191)","v":1.3530272291666667E-3},{"$f":"IF(SUM($R191:AU191)+AU191>$Q25,$Q25-SUM($R191:AU191),AU191)","v":1.3530272291666667E-3},0.12041942339583336,5.4121089166666685E-3,{"$f":"IF(SUM($AW191:AX191)<0,0,IF(SUM($AX191:AX191)+AX191>$AW191,$AW191-SUM($AX191:AX191),AX191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:AY191)<0,0,IF(SUM($AX191:AY191)+AY191>$AW191,$AW191-SUM($AX191:AY191),AY191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:AZ191)<0,0,IF(SUM($AX191:AZ191)+AZ191>$AW191,$AW191-SUM($AX191:AZ191),AZ191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BA191)<0,0,IF(SUM($AX191:BA191)+BA191>$AW191,$AW191-SUM($AX191:BA191),BA191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BB191)<0,0,IF(SUM($AX191:BB191)+BB191>$AW191,$AW191-SUM($AX191:BB191),BB191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BC191)<0,0,IF(SUM($AX191:BC191)+BC191>$AW191,$AW191-SUM($AX191:BC191),BC191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BD191)<0,0,IF(SUM($AX191:BD191)+BD191>$AW191,$AW191-SUM($AX191:BD191),BD191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BE191)<0,0,IF(SUM($AX191:BE191)+BE191>$AW191,$AW191-SUM($AX191:BE191),BE191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BF191)<0,0,IF(SUM($AX191:BF191)+BF191>$AW191,$AW191-SUM($AX191:BF191),BF191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BG191)<0,0,IF(SUM($AX191:BG191)+BG191>$AW191,$AW191-SUM($AX191:BG191),BG191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BH191)<0,0,IF(SUM($AX191:BH191)+BH191>$AW191,$AW191-SUM($AX191:BH191),BH191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BI191)<0,0,IF(SUM($AX191:BI191)+BI191>$AW191,$AW191-SUM($AX191:BI191),BI191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BJ191)<0,0,IF(SUM($AX191:BJ191)+BJ191>$AW191,$AW191-SUM($AX191:BJ191),BJ191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BK191)<0,0,IF(SUM($AX191:BK191)+BK191>$AW191,$AW191-SUM($AX191:BK191),BK191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BL191)<0,0,IF(SUM($AX191:BL191)+BL191>$AW191,$AW191-SUM($AX191:BL191),BL191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BM191)<0,0,IF(SUM($AX191:BM191)+BM191>$AW191,$AW191-SUM($AX191:BM191),BM191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BN191)<0,0,IF(SUM($AX191:BN191)+BN191>$AW191,$AW191-SUM($AX191:BN191),BN191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BO191)<0,0,IF(SUM($AX191:BO191)+BO191>$AW191,$AW191-SUM($AX191:BO191),BO191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BP191)<0,0,IF(SUM($AX191:BP191)+BP191>$AW191,$AW191-SUM($AX191:BP191),BP191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BQ191)<0,0,IF(SUM($AX191:BQ191)+BQ191>$AW191,$AW191-SUM($AX191:BQ191),BQ191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BR191)<0,0,IF(SUM($AX191:BR191)+BR191>$AW191,$AW191-SUM($AX191:BR191),BR191))","v":5.4121089166666685E-3},{"$f":"IF(SUM($AW191:BS191)<0,0,IF(SUM($AX191:BS191)+BS191>$AW191,$AW191-SUM($AX191:BS191),BS191))","v":1.353027229166609E-3},{"$f":"IF(SUM($AW191:BT191)<0,0,IF(SUM($AX191:BT191)+BT191>$AW191,$AW191-SUM($AX191:BT191),BT191))","v":0},{"$f":"IF(SUM($AW191:BU191)<0,0,IF(SUM($AX191:BU191)+BU191>$AW191,$AW191-SUM($AX191:BU191),BU191))","v":0},{"$f":"IF(SUM($AW191:BV191)<0,0,IF(SUM($AX191:BV191)+BV191>$AW191,$AW191-SUM($AX191:BV191),BV191))","v":0},{"$f":"IF(SUM($AW191:BW191)<0,0,IF(SUM($AX191:BW191)+BW191>$AW191,$AW191-SUM($AX191:BW191),BW191))","v":0},{"$f":"IF(SUM($AW191:BX191)<0,0,IF(SUM($AX191:BX191)+BX191>$AW191,$AW191-SUM($AX191:BX191),BX191))","v":0},{"$f":"IF(SUM($AW191:BY191)<0,0,IF(SUM($AX191:BY191)+BY191>$AW191,$AW191-SUM($AX191:BY191),BY191))","v":0},{"$f":"IF(SUM($AW191:BZ191)<0,0,IF(SUM($AX191:BZ191)+BZ191>$AW191,$AW191-SUM($AX191:BZ191),BZ191))","v":0},{"$f":"IF(SUM($AW191:CA191)<0,0,IF(SUM($AX191:CA191)+CA191>$AW191,$AW191-SUM($AX191:CA191),CA191))","v":0},{"$f":"IF(SUM($AW191:CB191)<0,0,IF(SUM($AX191:CB191)+CB191>$AW191,$AW191-SUM($AX191:CB191),CB191))","v":0},{"$f":"IF(SUM($AW191:CC191)<0,0,IF(SUM($AX191:CC191)+CC191>$AW191,$AW191-SUM($AX191:CC191),CC191))","v":0},{"$f":"IF(SUM($AW191:CD191)<0,0,IF(SUM($AX191:CD191)+CD191>$AW191,$AW191-SUM($AX191:CD191),CD191))","v":0},{"$f":"IF(SUM($AW191:CE191)<0,0,IF(SUM($AX191:CE191)+CE191>$AW191,$AW191-SUM($AX191:CE191),CE191))","v":0},{"$f":"IF(SUM($AW191:CF191)<0,0,IF(SUM($AX191:CF191)+CF191>$AW191,$AW191-SUM($AX191:CF191),CF191))","v":0},{"$f":"IF(SUM($AW191:CG191)<0,0,IF(SUM($AX191:CG191)+CG191>$AW191,$AW191-SUM($AX191:CG191),CG191))","v":0},{"$f":"IF(SUM($AW191:CH191)<0,0,IF(SUM($AX191:CH191)+CH191>$AW191,$AW191-SUM($AX191:CH191),CH191))","v":0},{"$f":"IF(SUM($AW191:CI191)<0,0,IF(SUM($AX191:CI191)+CI191>$AW191,$AW191-SUM($AX191:CI191),CI191))","v":0},{"$f":"IF(SUM($AW191:CJ191)<0,0,IF(SUM($AX191:CJ191)+CJ191>$AW191,$AW191-SUM($AX191:CJ191),CJ191))","v":0},{"$f":"IF(SUM($AW191:CK191)<0,0,IF(SUM($AX191:CK191)+CK191>$AW191,$AW191-SUM($AX191:CK191),CK191))","v":0},{"$f":"IF(SUM($AW191:CL191)<0,0,IF(SUM($AX191:CL191)+CL191>$AW191,$AW191-SUM($AX191:CL191),CL191))","v":0},{"$f":"IF(SUM($AW191:CM191)<0,0,IF(SUM($AX191:CM191)+CM191>$AW191,$AW191-SUM($AX191:CM191),CM191))","v":0},{"$f":"IF(SUM($AW191:CN191)<0,0,IF(SUM($AX191:CN191)+CN191>$AW191,$AW191-SUM($AX191:CN191),CN191))","v":0},{"$f":"IF(SUM($AW191:CO191)<0,0,IF(SUM($AX191:CO191)+CO191>$AW191,$AW191-SUM($AX191:CO191),CO191))","v":0},{"$f":"IF(SUM($AW191:CP191)<0,0,IF(SUM($AX191:CP191)+CP191>$AW191,$AW191-SUM($AX191:CP191),CP191))","v":0},{"$f":"IF(SUM($AW191:CQ191)<0,0,IF(SUM($AX191:CQ191)+CQ191>$AW191,$AW191-SUM($AX191:CQ191),CQ191))","v":0},{"$f":"IF(SUM($AW191:CR191)<0,0,IF(SUM($AX191:CR191)+CR191>$AW191,$AW191-SUM($AX191:CR191),CR191))","v":0},{"$f":"IF(SUM($AW191:CS191)<0,0,IF(SUM($AX191:CS191)+CS191>$AW191,$AW191-SUM($AX191:CS191),CS191))","v":0},{"$f":"IF(SUM($AW191:CT191)<0,0,IF(SUM($AX191:CT191)+CT191>$AW191,$AW191-SUM($AX191:CT191),CT191))","v":0},{"$f":"IF(SUM($AW191:CU191)<0,0,IF(SUM($AX191:CU191)+CU191>$AW191,$AW191-SUM($AX191:CU191),CU191))","v":0},{"$f":"IF(SUM($AW191:CV191)<0,0,IF(SUM($AX191:CV191)+CV191>$AW191,$AW191-SUM($AX191:CV191),CV191))","v":0},{"$f":"IF(SUM($AW191:CW191)<0,0,IF(SUM($AX191:CW191)+CW191>$AW191,$AW191-SUM($AX191:CW191),CW191))","v":0},{"$f":"IF(SUM($AW191:CX191)<0,0,IF(SUM($AX191:CX191)+CX191>$AW191,$AW191-SUM($AX191:CX191),CX191))","v":0},{"$f":"IF(SUM($AW191:CY191)<0,0,IF(SUM($AX191:CY191)+CY191>$AW191,$AW191-SUM($AX191:CY191),CY191))","v":0},{"$f":"IF(SUM($AW191:CZ191)<0,0,IF(SUM($AX191:CZ191)+CZ191>$AW191,$AW191-SUM($AX191:CZ191),CZ191))","v":0},{"$f":"IF(SUM($AW191:DA191)<0,0,IF(SUM($AX191:DA191)+DA191>$AW191,$AW191-SUM($AX191:DA191),DA191))","v":0},{"$f":"IF(SUM($AW191:DB191)<0,0,IF(SUM($AX191:DB191)+DB191>$AW191,$AW191-SUM($AX191:DB191),DB191))","v":0},{"$f":"IF(SUM($AW191:DC191)<0,0,IF(SUM($AX191:DC191)+DC191>$AW191,$AW191-SUM($AX191:DC191),DC191))","v":0},{"$f":"IF(SUM($AW191:DD191)<0,0,IF(SUM($AX191:DD191)+DD191>$AW191,$AW191-SUM($AX191:DD191),DD191))","v":0},{"$f":"IF(SUM($AW191:DE191)<0,0,IF(SUM($AX191:DE191)+DE191>$AW191,$AW191-SUM($AX191:DE191),DE191))","v":0},{"$f":"IF(SUM($AW191:DF191)<0,0,IF(SUM($AX191:DF191)+DF191>$AW191,$AW191-SUM($AX191:DF191),DF191))","v":0},{"$f":"IF(SUM($AW191:DG191)<0,0,IF(SUM($AX191:DG191)+DG191>$AW191,$AW191-SUM($AX191:DG191),DG191))","v":0},{"$f":"IF(SUM($AW191:DH191)<0,0,IF(SUM($AX191:DH191)+DH191>$AW191,$AW191-SUM($AX191:DH191),DH191))","v":0},{"$f":"IF(SUM($AW191:DI191)<0,0,IF(SUM($AX191:DI191)+DI191>$AW191,$AW191-SUM($AX191:DI191),DI191))","v":0},{"$f":"IF(SUM($AW191:DJ191)<0,0,IF(SUM($AX191:DJ191)+DJ191>$AW191,$AW191-SUM($AX191:DJ191),DJ191))","v":0},{"$f":"IF(SUM($AW191:DK191)<0,0,IF(SUM($AX191:DK191)+DK191>$AW191,$AW191-SUM($AX191:DK191),DK191))","v":0},{"$f":"IF(SUM($AW191:DL191)<0,0,IF(SUM($AX191:DL191)+DL191>$AW191,$AW191-SUM($AX191:DL191),DL191))","v":0},{"$f":"IF(SUM($AW191:DM191)<0,0,IF(SUM($AX191:DM191)+DM191>$AW191,$AW191-SUM($AX191:DM191),DM191))","v":0},{"$f":"IF(SUM($AW191:DN191)<0,0,IF(SUM($AX191:DN191)+DN191>$AW191,$AW191-SUM($AX191:DN191),DN191))","v":0},{"$f":"IF(SUM($AW191:DO191)<0,0,IF(SUM($AX191:DO191)+DO191>$AW191,$AW191-SUM($AX191:DO191),DO191))","v":0},{"$f":"IF(SUM($AW191:DP191)<0,0,IF(SUM($AX191:DP191)+DP191>$AW191,$AW191-SUM($AX191:DP191),DP191))","v":0},{"$f":"IF(SUM($AW191:DQ191)<0,0,IF(SUM($AX191:DQ191)+DQ191>$AW191,$AW191-SUM($AX191:DQ191),DQ191))","v":0},{"$f":"IF(SUM($AW191:DR191)<0,0,IF(SUM($AX191:DR191)+DR191>$AW191,$AW191-SUM($AX191:DR191),DR191))","v":0},{"$f":"IF(SUM($AW191:DS191)<0,0,IF(SUM($AX191:DS191)+DS191>$AW191,$AW191-SUM($AX191:DS191),DS191))","v":0},{"$f":"IF(SUM($AW191:DT191)<0,0,IF(SUM($AX191:DT191)+DT191>$AW191,$AW191-SUM($AX191:DT191),DT191))","v":0},{"$f":"IF(SUM($AW191:DU191)<0,0,IF(SUM($AX191:DU191)+DU191>$AW191,$AW191-SUM($AX191:DU191),DU191))","v":0},{"$f":"IF(SUM($AW191:DV191)<0,0,IF(SUM($AX191:DV191)+DV191>$AW191,$AW191-SUM($AX191:DV191),DV191))","v":0},{"$f":"IF(SUM($AW191:DW191)<0,0,IF(SUM($AX191:DW191)+DW191>$AW191,$AW191-SUM($AX191:DW191),DW191))","v":0},{"$f":"IF(SUM($AW191:DX191)<0,0,IF(SUM($AX191:DX191)+DX191>$AW191,$AW191-SUM($AX191:DX191),DX191))","v":0},{"$f":"IF(SUM($AW191:DY191)<0,0,IF(SUM($AX191:DY191)+DY191>$AW191,$AW191-SUM($AX191:DY191),DY191))","v":0},{"$f":"IF(SUM($AW191:DZ191)<0,0,IF(SUM($AX191:DZ191)+DZ191>$AW191,$AW191-SUM($AX191:DZ191),DZ191))","v":0},{"$f":"IF(SUM($AW191:EA191)<0,0,IF(SUM($AX191:EA191)+EA191>$AW191,$AW191-SUM($AX191:EA191),EA191))","v":0},{"$f":"IF(SUM($AW191:EB191)<0,0,IF(SUM($AX191:EB191)+EB191>$AW191,$AW191-SUM($AX191:EB191),EB191))","v":0},{"$f":"IF(SUM($AW191:EC191)<0,0,IF(SUM($AX191:EC191)+EC191>$AW191,$AW191-SUM($AX191:EC191),EC191))","v":0},{"$f":"IF(SUM($AW191:ED191)<0,0,IF(SUM($AX191:ED191)+ED191>$AW191,$AW191-SUM($AX191:ED191),ED191))","v":0},{"$f":"IF(SUM($AW191:EE191)<0,0,IF(SUM($AX191:EE191)+EE191>$AW191,$AW191-SUM($AX191:EE191),EE191))","v":0},{"$f":"IF(SUM($AW191:EF191)<0,0,IF(SUM($AX191:EF191)+EF191>$AW191,$AW191-SUM($AX191:EF191),EF191))","v":0},{"$f":"IF(SUM($AW191:EG191)<0,0,IF(SUM($AX191:EG191)+EG191>$AW191,$AW191-SUM($AX191:EG191),EG191))","v":0},{"$f":"IF(SUM($AW191:EH191)<0,0,IF(SUM($AX191:EH191)+EH191>$AW191,$AW191-SUM($AX191:EH191),EH191))","v":0},{"$f":"IF(SUM($AW191:EI191)<0,0,IF(SUM($AX191:EI191)+EI191>$AW191,$AW191-SUM($AX191:EI191),EI191))","v":0},{"$f":"IF(SUM($AW191:EJ191)<0,0,IF(SUM($AX191:EJ191)+EJ191>$AW191,$AW191-SUM($AX191:EJ191),EJ191))","v":0},{"$f":"IF(SUM($AW191:EK191)<0,0,IF(SUM($AX191:EK191)+EK191>$AW191,$AW191-SUM($AX191:EK191),EK191))","v":0},{"$f":"IF(SUM($AW191:EL191)<0,0,IF(SUM($AX191:EL191)+EL191>$AW191,$AW191-SUM($AX191:EL191),EL191))","v":0},{"$f":"IF(SUM($AW191:EM191)<0,0,IF(SUM($AX191:EM191)+EM191>$AW191,$AW191-SUM($AX191:EM191),EM191))","v":0},{"$f":"IF(SUM($AW191:EN191)<0,0,IF(SUM($AX191:EN191)+EN191>$AW191,$AW191-SUM($AX191:EN191),EN191))","v":0},{"$f":"IF(SUM($AW191:EO191)<0,0,IF(SUM($AX191:EO191)+EO191>$AW191,$AW191-SUM($AX191:EO191),EO191))","v":0},{"$f":"IF(SUM($AW191:EP191)<0,0,IF(SUM($AX191:EP191)+EP191>$AW191,$AW191-SUM($AX191:EP191),EP191))","v":0},{"$f":"IF(SUM($AW191:EQ191)<0,0,IF(SUM($AX191:EQ191)+EQ191>$AW191,$AW191-SUM($AX191:EQ191),EQ191))","v":0},{"$f":"IF(SUM($AW191:ER191)<0,0,IF(SUM($AX191:ER191)+ER191>$AW191,$AW191-SUM($AX191:ER191),ER191))","v":0},{"$f":"IF(SUM($AW191:ES191)<0,0,IF(SUM($AX191:ES191)+ES191>$AW191,$AW191-SUM($AX191:ES191),ES191))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,1.2317272916666667E-4,{"$f":"IF(SUM($R192:R192)+R192>$Q26,$Q26-SUM($R192:R192),R192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:S192)+S192>$Q26,$Q26-SUM($R192:S192),S192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:T192)+T192>$Q26,$Q26-SUM($R192:T192),T192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:U192)+U192>$Q26,$Q26-SUM($R192:U192),U192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:V192)+V192>$Q26,$Q26-SUM($R192:V192),V192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:W192)+W192>$Q26,$Q26-SUM($R192:W192),W192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:X192)+X192>$Q26,$Q26-SUM($R192:X192),X192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:Y192)+Y192>$Q26,$Q26-SUM($R192:Y192),Y192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:Z192)+Z192>$Q26,$Q26-SUM($R192:Z192),Z192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AA192)+AA192>$Q26,$Q26-SUM($R192:AA192),AA192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AB192)+AB192>$Q26,$Q26-SUM($R192:AB192),AB192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AC192)+AC192>$Q26,$Q26-SUM($R192:AC192),AC192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AD192)+AD192>$Q26,$Q26-SUM($R192:AD192),AD192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AE192)+AE192>$Q26,$Q26-SUM($R192:AE192),AE192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AF192)+AF192>$Q26,$Q26-SUM($R192:AF192),AF192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AG192)+AG192>$Q26,$Q26-SUM($R192:AG192),AG192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AH192)+AH192>$Q26,$Q26-SUM($R192:AH192),AH192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AI192)+AI192>$Q26,$Q26-SUM($R192:AI192),AI192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AJ192)+AJ192>$Q26,$Q26-SUM($R192:AJ192),AJ192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AK192)+AK192>$Q26,$Q26-SUM($R192:AK192),AK192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AL192)+AL192>$Q26,$Q26-SUM($R192:AL192),AL192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AM192)+AM192>$Q26,$Q26-SUM($R192:AM192),AM192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AN192)+AN192>$Q26,$Q26-SUM($R192:AN192),AN192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AO192)+AO192>$Q26,$Q26-SUM($R192:AO192),AO192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AP192)+AP192>$Q26,$Q26-SUM($R192:AP192),AP192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AQ192)+AQ192>$Q26,$Q26-SUM($R192:AQ192),AQ192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AR192)+AR192>$Q26,$Q26-SUM($R192:AR192),AR192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AS192)+AS192>$Q26,$Q26-SUM($R192:AS192),AS192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AT192)+AT192>$Q26,$Q26-SUM($R192:AT192),AT192)","v":1.2317272916666667E-4},{"$f":"IF(SUM($R192:AU192)+AU192>$Q26,$Q26-SUM($R192:AU192),AU192)","v":1.2317272916666667E-4},1.0962372895833333E-2,4.9269091666666667E-4,{"$f":"IF(SUM($AW192:AX192)<0,0,IF(SUM($AX192:AX192)+AX192>$AW192,$AW192-SUM($AX192:AX192),AX192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:AY192)<0,0,IF(SUM($AX192:AY192)+AY192>$AW192,$AW192-SUM($AX192:AY192),AY192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:AZ192)<0,0,IF(SUM($AX192:AZ192)+AZ192>$AW192,$AW192-SUM($AX192:AZ192),AZ192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BA192)<0,0,IF(SUM($AX192:BA192)+BA192>$AW192,$AW192-SUM($AX192:BA192),BA192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BB192)<0,0,IF(SUM($AX192:BB192)+BB192>$AW192,$AW192-SUM($AX192:BB192),BB192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BC192)<0,0,IF(SUM($AX192:BC192)+BC192>$AW192,$AW192-SUM($AX192:BC192),BC192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BD192)<0,0,IF(SUM($AX192:BD192)+BD192>$AW192,$AW192-SUM($AX192:BD192),BD192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BE192)<0,0,IF(SUM($AX192:BE192)+BE192>$AW192,$AW192-SUM($AX192:BE192),BE192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BF192)<0,0,IF(SUM($AX192:BF192)+BF192>$AW192,$AW192-SUM($AX192:BF192),BF192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BG192)<0,0,IF(SUM($AX192:BG192)+BG192>$AW192,$AW192-SUM($AX192:BG192),BG192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BH192)<0,0,IF(SUM($AX192:BH192)+BH192>$AW192,$AW192-SUM($AX192:BH192),BH192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BI192)<0,0,IF(SUM($AX192:BI192)+BI192>$AW192,$AW192-SUM($AX192:BI192),BI192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BJ192)<0,0,IF(SUM($AX192:BJ192)+BJ192>$AW192,$AW192-SUM($AX192:BJ192),BJ192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BK192)<0,0,IF(SUM($AX192:BK192)+BK192>$AW192,$AW192-SUM($AX192:BK192),BK192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BL192)<0,0,IF(SUM($AX192:BL192)+BL192>$AW192,$AW192-SUM($AX192:BL192),BL192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BM192)<0,0,IF(SUM($AX192:BM192)+BM192>$AW192,$AW192-SUM($AX192:BM192),BM192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BN192)<0,0,IF(SUM($AX192:BN192)+BN192>$AW192,$AW192-SUM($AX192:BN192),BN192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BO192)<0,0,IF(SUM($AX192:BO192)+BO192>$AW192,$AW192-SUM($AX192:BO192),BO192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BP192)<0,0,IF(SUM($AX192:BP192)+BP192>$AW192,$AW192-SUM($AX192:BP192),BP192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BQ192)<0,0,IF(SUM($AX192:BQ192)+BQ192>$AW192,$AW192-SUM($AX192:BQ192),BQ192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BR192)<0,0,IF(SUM($AX192:BR192)+BR192>$AW192,$AW192-SUM($AX192:BR192),BR192))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW192:BS192)<0,0,IF(SUM($AX192:BS192)+BS192>$AW192,$AW192-SUM($AX192:BS192),BS192))","v":1.231727291666658E-4},{"$f":"IF(SUM($AW192:BT192)<0,0,IF(SUM($AX192:BT192)+BT192>$AW192,$AW192-SUM($AX192:BT192),BT192))","v":0},{"$f":"IF(SUM($AW192:BU192)<0,0,IF(SUM($AX192:BU192)+BU192>$AW192,$AW192-SUM($AX192:BU192),BU192))","v":0},{"$f":"IF(SUM($AW192:BV192)<0,0,IF(SUM($AX192:BV192)+BV192>$AW192,$AW192-SUM($AX192:BV192),BV192))","v":0},{"$f":"IF(SUM($AW192:BW192)<0,0,IF(SUM($AX192:BW192)+BW192>$AW192,$AW192-SUM($AX192:BW192),BW192))","v":0},{"$f":"IF(SUM($AW192:BX192)<0,0,IF(SUM($AX192:BX192)+BX192>$AW192,$AW192-SUM($AX192:BX192),BX192))","v":0},{"$f":"IF(SUM($AW192:BY192)<0,0,IF(SUM($AX192:BY192)+BY192>$AW192,$AW192-SUM($AX192:BY192),BY192))","v":0},{"$f":"IF(SUM($AW192:BZ192)<0,0,IF(SUM($AX192:BZ192)+BZ192>$AW192,$AW192-SUM($AX192:BZ192),BZ192))","v":0},{"$f":"IF(SUM($AW192:CA192)<0,0,IF(SUM($AX192:CA192)+CA192>$AW192,$AW192-SUM($AX192:CA192),CA192))","v":0},{"$f":"IF(SUM($AW192:CB192)<0,0,IF(SUM($AX192:CB192)+CB192>$AW192,$AW192-SUM($AX192:CB192),CB192))","v":0},{"$f":"IF(SUM($AW192:CC192)<0,0,IF(SUM($AX192:CC192)+CC192>$AW192,$AW192-SUM($AX192:CC192),CC192))","v":0},{"$f":"IF(SUM($AW192:CD192)<0,0,IF(SUM($AX192:CD192)+CD192>$AW192,$AW192-SUM($AX192:CD192),CD192))","v":0},{"$f":"IF(SUM($AW192:CE192)<0,0,IF(SUM($AX192:CE192)+CE192>$AW192,$AW192-SUM($AX192:CE192),CE192))","v":0},{"$f":"IF(SUM($AW192:CF192)<0,0,IF(SUM($AX192:CF192)+CF192>$AW192,$AW192-SUM($AX192:CF192),CF192))","v":0},{"$f":"IF(SUM($AW192:CG192)<0,0,IF(SUM($AX192:CG192)+CG192>$AW192,$AW192-SUM($AX192:CG192),CG192))","v":0},{"$f":"IF(SUM($AW192:CH192)<0,0,IF(SUM($AX192:CH192)+CH192>$AW192,$AW192-SUM($AX192:CH192),CH192))","v":0},{"$f":"IF(SUM($AW192:CI192)<0,0,IF(SUM($AX192:CI192)+CI192>$AW192,$AW192-SUM($AX192:CI192),CI192))","v":0},{"$f":"IF(SUM($AW192:CJ192)<0,0,IF(SUM($AX192:CJ192)+CJ192>$AW192,$AW192-SUM($AX192:CJ192),CJ192))","v":0},{"$f":"IF(SUM($AW192:CK192)<0,0,IF(SUM($AX192:CK192)+CK192>$AW192,$AW192-SUM($AX192:CK192),CK192))","v":0},{"$f":"IF(SUM($AW192:CL192)<0,0,IF(SUM($AX192:CL192)+CL192>$AW192,$AW192-SUM($AX192:CL192),CL192))","v":0},{"$f":"IF(SUM($AW192:CM192)<0,0,IF(SUM($AX192:CM192)+CM192>$AW192,$AW192-SUM($AX192:CM192),CM192))","v":0},{"$f":"IF(SUM($AW192:CN192)<0,0,IF(SUM($AX192:CN192)+CN192>$AW192,$AW192-SUM($AX192:CN192),CN192))","v":0},{"$f":"IF(SUM($AW192:CO192)<0,0,IF(SUM($AX192:CO192)+CO192>$AW192,$AW192-SUM($AX192:CO192),CO192))","v":0},{"$f":"IF(SUM($AW192:CP192)<0,0,IF(SUM($AX192:CP192)+CP192>$AW192,$AW192-SUM($AX192:CP192),CP192))","v":0},{"$f":"IF(SUM($AW192:CQ192)<0,0,IF(SUM($AX192:CQ192)+CQ192>$AW192,$AW192-SUM($AX192:CQ192),CQ192))","v":0},{"$f":"IF(SUM($AW192:CR192)<0,0,IF(SUM($AX192:CR192)+CR192>$AW192,$AW192-SUM($AX192:CR192),CR192))","v":0},{"$f":"IF(SUM($AW192:CS192)<0,0,IF(SUM($AX192:CS192)+CS192>$AW192,$AW192-SUM($AX192:CS192),CS192))","v":0},{"$f":"IF(SUM($AW192:CT192)<0,0,IF(SUM($AX192:CT192)+CT192>$AW192,$AW192-SUM($AX192:CT192),CT192))","v":0},{"$f":"IF(SUM($AW192:CU192)<0,0,IF(SUM($AX192:CU192)+CU192>$AW192,$AW192-SUM($AX192:CU192),CU192))","v":0},{"$f":"IF(SUM($AW192:CV192)<0,0,IF(SUM($AX192:CV192)+CV192>$AW192,$AW192-SUM($AX192:CV192),CV192))","v":0},{"$f":"IF(SUM($AW192:CW192)<0,0,IF(SUM($AX192:CW192)+CW192>$AW192,$AW192-SUM($AX192:CW192),CW192))","v":0},{"$f":"IF(SUM($AW192:CX192)<0,0,IF(SUM($AX192:CX192)+CX192>$AW192,$AW192-SUM($AX192:CX192),CX192))","v":0},{"$f":"IF(SUM($AW192:CY192)<0,0,IF(SUM($AX192:CY192)+CY192>$AW192,$AW192-SUM($AX192:CY192),CY192))","v":0},{"$f":"IF(SUM($AW192:CZ192)<0,0,IF(SUM($AX192:CZ192)+CZ192>$AW192,$AW192-SUM($AX192:CZ192),CZ192))","v":0},{"$f":"IF(SUM($AW192:DA192)<0,0,IF(SUM($AX192:DA192)+DA192>$AW192,$AW192-SUM($AX192:DA192),DA192))","v":0},{"$f":"IF(SUM($AW192:DB192)<0,0,IF(SUM($AX192:DB192)+DB192>$AW192,$AW192-SUM($AX192:DB192),DB192))","v":0},{"$f":"IF(SUM($AW192:DC192)<0,0,IF(SUM($AX192:DC192)+DC192>$AW192,$AW192-SUM($AX192:DC192),DC192))","v":0},{"$f":"IF(SUM($AW192:DD192)<0,0,IF(SUM($AX192:DD192)+DD192>$AW192,$AW192-SUM($AX192:DD192),DD192))","v":0},{"$f":"IF(SUM($AW192:DE192)<0,0,IF(SUM($AX192:DE192)+DE192>$AW192,$AW192-SUM($AX192:DE192),DE192))","v":0},{"$f":"IF(SUM($AW192:DF192)<0,0,IF(SUM($AX192:DF192)+DF192>$AW192,$AW192-SUM($AX192:DF192),DF192))","v":0},{"$f":"IF(SUM($AW192:DG192)<0,0,IF(SUM($AX192:DG192)+DG192>$AW192,$AW192-SUM($AX192:DG192),DG192))","v":0},{"$f":"IF(SUM($AW192:DH192)<0,0,IF(SUM($AX192:DH192)+DH192>$AW192,$AW192-SUM($AX192:DH192),DH192))","v":0},{"$f":"IF(SUM($AW192:DI192)<0,0,IF(SUM($AX192:DI192)+DI192>$AW192,$AW192-SUM($AX192:DI192),DI192))","v":0},{"$f":"IF(SUM($AW192:DJ192)<0,0,IF(SUM($AX192:DJ192)+DJ192>$AW192,$AW192-SUM($AX192:DJ192),DJ192))","v":0},{"$f":"IF(SUM($AW192:DK192)<0,0,IF(SUM($AX192:DK192)+DK192>$AW192,$AW192-SUM($AX192:DK192),DK192))","v":0},{"$f":"IF(SUM($AW192:DL192)<0,0,IF(SUM($AX192:DL192)+DL192>$AW192,$AW192-SUM($AX192:DL192),DL192))","v":0},{"$f":"IF(SUM($AW192:DM192)<0,0,IF(SUM($AX192:DM192)+DM192>$AW192,$AW192-SUM($AX192:DM192),DM192))","v":0},{"$f":"IF(SUM($AW192:DN192)<0,0,IF(SUM($AX192:DN192)+DN192>$AW192,$AW192-SUM($AX192:DN192),DN192))","v":0},{"$f":"IF(SUM($AW192:DO192)<0,0,IF(SUM($AX192:DO192)+DO192>$AW192,$AW192-SUM($AX192:DO192),DO192))","v":0},{"$f":"IF(SUM($AW192:DP192)<0,0,IF(SUM($AX192:DP192)+DP192>$AW192,$AW192-SUM($AX192:DP192),DP192))","v":0},{"$f":"IF(SUM($AW192:DQ192)<0,0,IF(SUM($AX192:DQ192)+DQ192>$AW192,$AW192-SUM($AX192:DQ192),DQ192))","v":0},{"$f":"IF(SUM($AW192:DR192)<0,0,IF(SUM($AX192:DR192)+DR192>$AW192,$AW192-SUM($AX192:DR192),DR192))","v":0},{"$f":"IF(SUM($AW192:DS192)<0,0,IF(SUM($AX192:DS192)+DS192>$AW192,$AW192-SUM($AX192:DS192),DS192))","v":0},{"$f":"IF(SUM($AW192:DT192)<0,0,IF(SUM($AX192:DT192)+DT192>$AW192,$AW192-SUM($AX192:DT192),DT192))","v":0},{"$f":"IF(SUM($AW192:DU192)<0,0,IF(SUM($AX192:DU192)+DU192>$AW192,$AW192-SUM($AX192:DU192),DU192))","v":0},{"$f":"IF(SUM($AW192:DV192)<0,0,IF(SUM($AX192:DV192)+DV192>$AW192,$AW192-SUM($AX192:DV192),DV192))","v":0},{"$f":"IF(SUM($AW192:DW192)<0,0,IF(SUM($AX192:DW192)+DW192>$AW192,$AW192-SUM($AX192:DW192),DW192))","v":0},{"$f":"IF(SUM($AW192:DX192)<0,0,IF(SUM($AX192:DX192)+DX192>$AW192,$AW192-SUM($AX192:DX192),DX192))","v":0},{"$f":"IF(SUM($AW192:DY192)<0,0,IF(SUM($AX192:DY192)+DY192>$AW192,$AW192-SUM($AX192:DY192),DY192))","v":0},{"$f":"IF(SUM($AW192:DZ192)<0,0,IF(SUM($AX192:DZ192)+DZ192>$AW192,$AW192-SUM($AX192:DZ192),DZ192))","v":0},{"$f":"IF(SUM($AW192:EA192)<0,0,IF(SUM($AX192:EA192)+EA192>$AW192,$AW192-SUM($AX192:EA192),EA192))","v":0},{"$f":"IF(SUM($AW192:EB192)<0,0,IF(SUM($AX192:EB192)+EB192>$AW192,$AW192-SUM($AX192:EB192),EB192))","v":0},{"$f":"IF(SUM($AW192:EC192)<0,0,IF(SUM($AX192:EC192)+EC192>$AW192,$AW192-SUM($AX192:EC192),EC192))","v":0},{"$f":"IF(SUM($AW192:ED192)<0,0,IF(SUM($AX192:ED192)+ED192>$AW192,$AW192-SUM($AX192:ED192),ED192))","v":0},{"$f":"IF(SUM($AW192:EE192)<0,0,IF(SUM($AX192:EE192)+EE192>$AW192,$AW192-SUM($AX192:EE192),EE192))","v":0},{"$f":"IF(SUM($AW192:EF192)<0,0,IF(SUM($AX192:EF192)+EF192>$AW192,$AW192-SUM($AX192:EF192),EF192))","v":0},{"$f":"IF(SUM($AW192:EG192)<0,0,IF(SUM($AX192:EG192)+EG192>$AW192,$AW192-SUM($AX192:EG192),EG192))","v":0},{"$f":"IF(SUM($AW192:EH192)<0,0,IF(SUM($AX192:EH192)+EH192>$AW192,$AW192-SUM($AX192:EH192),EH192))","v":0},{"$f":"IF(SUM($AW192:EI192)<0,0,IF(SUM($AX192:EI192)+EI192>$AW192,$AW192-SUM($AX192:EI192),EI192))","v":0},{"$f":"IF(SUM($AW192:EJ192)<0,0,IF(SUM($AX192:EJ192)+EJ192>$AW192,$AW192-SUM($AX192:EJ192),EJ192))","v":0},{"$f":"IF(SUM($AW192:EK192)<0,0,IF(SUM($AX192:EK192)+EK192>$AW192,$AW192-SUM($AX192:EK192),EK192))","v":0},{"$f":"IF(SUM($AW192:EL192)<0,0,IF(SUM($AX192:EL192)+EL192>$AW192,$AW192-SUM($AX192:EL192),EL192))","v":0},{"$f":"IF(SUM($AW192:EM192)<0,0,IF(SUM($AX192:EM192)+EM192>$AW192,$AW192-SUM($AX192:EM192),EM192))","v":0},{"$f":"IF(SUM($AW192:EN192)<0,0,IF(SUM($AX192:EN192)+EN192>$AW192,$AW192-SUM($AX192:EN192),EN192))","v":0},{"$f":"IF(SUM($AW192:EO192)<0,0,IF(SUM($AX192:EO192)+EO192>$AW192,$AW192-SUM($AX192:EO192),EO192))","v":0},{"$f":"IF(SUM($AW192:EP192)<0,0,IF(SUM($AX192:EP192)+EP192>$AW192,$AW192-SUM($AX192:EP192),EP192))","v":0},{"$f":"IF(SUM($AW192:EQ192)<0,0,IF(SUM($AX192:EQ192)+EQ192>$AW192,$AW192-SUM($AX192:EQ192),EQ192))","v":0},{"$f":"IF(SUM($AW192:ER192)<0,0,IF(SUM($AX192:ER192)+ER192>$AW192,$AW192-SUM($AX192:ER192),ER192))","v":0},{"$f":"IF(SUM($AW192:ES192)<0,0,IF(SUM($AX192:ES192)+ES192>$AW192,$AW192-SUM($AX192:ES192),ES192))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,2.3291012500000001E-4,{"$f":"IF(SUM($R193:R193)+R193>$Q27,$Q27-SUM($R193:R193),R193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:S193)+S193>$Q27,$Q27-SUM($R193:S193),S193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:T193)+T193>$Q27,$Q27-SUM($R193:T193),T193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:U193)+U193>$Q27,$Q27-SUM($R193:U193),U193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:V193)+V193>$Q27,$Q27-SUM($R193:V193),V193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:W193)+W193>$Q27,$Q27-SUM($R193:W193),W193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:X193)+X193>$Q27,$Q27-SUM($R193:X193),X193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:Y193)+Y193>$Q27,$Q27-SUM($R193:Y193),Y193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:Z193)+Z193>$Q27,$Q27-SUM($R193:Z193),Z193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AA193)+AA193>$Q27,$Q27-SUM($R193:AA193),AA193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AB193)+AB193>$Q27,$Q27-SUM($R193:AB193),AB193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AC193)+AC193>$Q27,$Q27-SUM($R193:AC193),AC193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AD193)+AD193>$Q27,$Q27-SUM($R193:AD193),AD193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AE193)+AE193>$Q27,$Q27-SUM($R193:AE193),AE193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AF193)+AF193>$Q27,$Q27-SUM($R193:AF193),AF193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AG193)+AG193>$Q27,$Q27-SUM($R193:AG193),AG193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AH193)+AH193>$Q27,$Q27-SUM($R193:AH193),AH193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AI193)+AI193>$Q27,$Q27-SUM($R193:AI193),AI193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AJ193)+AJ193>$Q27,$Q27-SUM($R193:AJ193),AJ193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AK193)+AK193>$Q27,$Q27-SUM($R193:AK193),AK193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AL193)+AL193>$Q27,$Q27-SUM($R193:AL193),AL193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AM193)+AM193>$Q27,$Q27-SUM($R193:AM193),AM193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AN193)+AN193>$Q27,$Q27-SUM($R193:AN193),AN193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AO193)+AO193>$Q27,$Q27-SUM($R193:AO193),AO193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AP193)+AP193>$Q27,$Q27-SUM($R193:AP193),AP193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AQ193)+AQ193>$Q27,$Q27-SUM($R193:AQ193),AQ193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AR193)+AR193>$Q27,$Q27-SUM($R193:AR193),AR193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AS193)+AS193>$Q27,$Q27-SUM($R193:AS193),AS193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AT193)+AT193>$Q27,$Q27-SUM($R193:AT193),AT193)","v":2.3291012500000001E-4},{"$f":"IF(SUM($R193:AU193)+AU193>$Q27,$Q27-SUM($R193:AU193),AU193)","v":2.3291012500000001E-4},6.754393624999998E-3,9.316404999999997E-4,{"$f":"IF(SUM($AW193:AX193)<0,0,IF(SUM($AX193:AX193)+AX193>$AW193,$AW193-SUM($AX193:AX193),AX193))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW193:AY193)<0,0,IF(SUM($AX193:AY193)+AY193>$AW193,$AW193-SUM($AX193:AY193),AY193))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW193:AZ193)<0,0,IF(SUM($AX193:AZ193)+AZ193>$AW193,$AW193-SUM($AX193:AZ193),AZ193))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW193:BA193)<0,0,IF(SUM($AX193:BA193)+BA193>$AW193,$AW193-SUM($AX193:BA193),BA193))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW193:BB193)<0,0,IF(SUM($AX193:BB193)+BB193>$AW193,$AW193-SUM($AX193:BB193),BB193))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW193:BC193)<0,0,IF(SUM($AX193:BC193)+BC193>$AW193,$AW193-SUM($AX193:BC193),BC193))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW193:BD193)<0,0,IF(SUM($AX193:BD193)+BD193>$AW193,$AW193-SUM($AX193:BD193),BD193))","v":2.3291012500000017E-4},{"$f":"IF(SUM($AW193:BE193)<0,0,IF(SUM($AX193:BE193)+BE193>$AW193,$AW193-SUM($AX193:BE193),BE193))","v":0},{"$f":"IF(SUM($AW193:BF193)<0,0,IF(SUM($AX193:BF193)+BF193>$AW193,$AW193-SUM($AX193:BF193),BF193))","v":0},{"$f":"IF(SUM($AW193:BG193)<0,0,IF(SUM($AX193:BG193)+BG193>$AW193,$AW193-SUM($AX193:BG193),BG193))","v":0},{"$f":"IF(SUM($AW193:BH193)<0,0,IF(SUM($AX193:BH193)+BH193>$AW193,$AW193-SUM($AX193:BH193),BH193))","v":0},{"$f":"IF(SUM($AW193:BI193)<0,0,IF(SUM($AX193:BI193)+BI193>$AW193,$AW193-SUM($AX193:BI193),BI193))","v":0},{"$f":"IF(SUM($AW193:BJ193)<0,0,IF(SUM($AX193:BJ193)+BJ193>$AW193,$AW193-SUM($AX193:BJ193),BJ193))","v":0},{"$f":"IF(SUM($AW193:BK193)<0,0,IF(SUM($AX193:BK193)+BK193>$AW193,$AW193-SUM($AX193:BK193),BK193))","v":0},{"$f":"IF(SUM($AW193:BL193)<0,0,IF(SUM($AX193:BL193)+BL193>$AW193,$AW193-SUM($AX193:BL193),BL193))","v":0},{"$f":"IF(SUM($AW193:BM193)<0,0,IF(SUM($AX193:BM193)+BM193>$AW193,$AW193-SUM($AX193:BM193),BM193))","v":0},{"$f":"IF(SUM($AW193:BN193)<0,0,IF(SUM($AX193:BN193)+BN193>$AW193,$AW193-SUM($AX193:BN193),BN193))","v":0},{"$f":"IF(SUM($AW193:BO193)<0,0,IF(SUM($AX193:BO193)+BO193>$AW193,$AW193-SUM($AX193:BO193),BO193))","v":0},{"$f":"IF(SUM($AW193:BP193)<0,0,IF(SUM($AX193:BP193)+BP193>$AW193,$AW193-SUM($AX193:BP193),BP193))","v":0},{"$f":"IF(SUM($AW193:BQ193)<0,0,IF(SUM($AX193:BQ193)+BQ193>$AW193,$AW193-SUM($AX193:BQ193),BQ193))","v":0},{"$f":"IF(SUM($AW193:BR193)<0,0,IF(SUM($AX193:BR193)+BR193>$AW193,$AW193-SUM($AX193:BR193),BR193))","v":0},{"$f":"IF(SUM($AW193:BS193)<0,0,IF(SUM($AX193:BS193)+BS193>$AW193,$AW193-SUM($AX193:BS193),BS193))","v":0},{"$f":"IF(SUM($AW193:BT193)<0,0,IF(SUM($AX193:BT193)+BT193>$AW193,$AW193-SUM($AX193:BT193),BT193))","v":0},{"$f":"IF(SUM($AW193:BU193)<0,0,IF(SUM($AX193:BU193)+BU193>$AW193,$AW193-SUM($AX193:BU193),BU193))","v":0},{"$f":"IF(SUM($AW193:BV193)<0,0,IF(SUM($AX193:BV193)+BV193>$AW193,$AW193-SUM($AX193:BV193),BV193))","v":0},{"$f":"IF(SUM($AW193:BW193)<0,0,IF(SUM($AX193:BW193)+BW193>$AW193,$AW193-SUM($AX193:BW193),BW193))","v":0},{"$f":"IF(SUM($AW193:BX193)<0,0,IF(SUM($AX193:BX193)+BX193>$AW193,$AW193-SUM($AX193:BX193),BX193))","v":0},{"$f":"IF(SUM($AW193:BY193)<0,0,IF(SUM($AX193:BY193)+BY193>$AW193,$AW193-SUM($AX193:BY193),BY193))","v":0},{"$f":"IF(SUM($AW193:BZ193)<0,0,IF(SUM($AX193:BZ193)+BZ193>$AW193,$AW193-SUM($AX193:BZ193),BZ193))","v":0},{"$f":"IF(SUM($AW193:CA193)<0,0,IF(SUM($AX193:CA193)+CA193>$AW193,$AW193-SUM($AX193:CA193),CA193))","v":0},{"$f":"IF(SUM($AW193:CB193)<0,0,IF(SUM($AX193:CB193)+CB193>$AW193,$AW193-SUM($AX193:CB193),CB193))","v":0},{"$f":"IF(SUM($AW193:CC193)<0,0,IF(SUM($AX193:CC193)+CC193>$AW193,$AW193-SUM($AX193:CC193),CC193))","v":0},{"$f":"IF(SUM($AW193:CD193)<0,0,IF(SUM($AX193:CD193)+CD193>$AW193,$AW193-SUM($AX193:CD193),CD193))","v":0},{"$f":"IF(SUM($AW193:CE193)<0,0,IF(SUM($AX193:CE193)+CE193>$AW193,$AW193-SUM($AX193:CE193),CE193))","v":0},{"$f":"IF(SUM($AW193:CF193)<0,0,IF(SUM($AX193:CF193)+CF193>$AW193,$AW193-SUM($AX193:CF193),CF193))","v":0},{"$f":"IF(SUM($AW193:CG193)<0,0,IF(SUM($AX193:CG193)+CG193>$AW193,$AW193-SUM($AX193:CG193),CG193))","v":0},{"$f":"IF(SUM($AW193:CH193)<0,0,IF(SUM($AX193:CH193)+CH193>$AW193,$AW193-SUM($AX193:CH193),CH193))","v":0},{"$f":"IF(SUM($AW193:CI193)<0,0,IF(SUM($AX193:CI193)+CI193>$AW193,$AW193-SUM($AX193:CI193),CI193))","v":0},{"$f":"IF(SUM($AW193:CJ193)<0,0,IF(SUM($AX193:CJ193)+CJ193>$AW193,$AW193-SUM($AX193:CJ193),CJ193))","v":0},{"$f":"IF(SUM($AW193:CK193)<0,0,IF(SUM($AX193:CK193)+CK193>$AW193,$AW193-SUM($AX193:CK193),CK193))","v":0},{"$f":"IF(SUM($AW193:CL193)<0,0,IF(SUM($AX193:CL193)+CL193>$AW193,$AW193-SUM($AX193:CL193),CL193))","v":0},{"$f":"IF(SUM($AW193:CM193)<0,0,IF(SUM($AX193:CM193)+CM193>$AW193,$AW193-SUM($AX193:CM193),CM193))","v":0},{"$f":"IF(SUM($AW193:CN193)<0,0,IF(SUM($AX193:CN193)+CN193>$AW193,$AW193-SUM($AX193:CN193),CN193))","v":0},{"$f":"IF(SUM($AW193:CO193)<0,0,IF(SUM($AX193:CO193)+CO193>$AW193,$AW193-SUM($AX193:CO193),CO193))","v":0},{"$f":"IF(SUM($AW193:CP193)<0,0,IF(SUM($AX193:CP193)+CP193>$AW193,$AW193-SUM($AX193:CP193),CP193))","v":0},{"$f":"IF(SUM($AW193:CQ193)<0,0,IF(SUM($AX193:CQ193)+CQ193>$AW193,$AW193-SUM($AX193:CQ193),CQ193))","v":0},{"$f":"IF(SUM($AW193:CR193)<0,0,IF(SUM($AX193:CR193)+CR193>$AW193,$AW193-SUM($AX193:CR193),CR193))","v":0},{"$f":"IF(SUM($AW193:CS193)<0,0,IF(SUM($AX193:CS193)+CS193>$AW193,$AW193-SUM($AX193:CS193),CS193))","v":0},{"$f":"IF(SUM($AW193:CT193)<0,0,IF(SUM($AX193:CT193)+CT193>$AW193,$AW193-SUM($AX193:CT193),CT193))","v":0},{"$f":"IF(SUM($AW193:CU193)<0,0,IF(SUM($AX193:CU193)+CU193>$AW193,$AW193-SUM($AX193:CU193),CU193))","v":0},{"$f":"IF(SUM($AW193:CV193)<0,0,IF(SUM($AX193:CV193)+CV193>$AW193,$AW193-SUM($AX193:CV193),CV193))","v":0},{"$f":"IF(SUM($AW193:CW193)<0,0,IF(SUM($AX193:CW193)+CW193>$AW193,$AW193-SUM($AX193:CW193),CW193))","v":0},{"$f":"IF(SUM($AW193:CX193)<0,0,IF(SUM($AX193:CX193)+CX193>$AW193,$AW193-SUM($AX193:CX193),CX193))","v":0},{"$f":"IF(SUM($AW193:CY193)<0,0,IF(SUM($AX193:CY193)+CY193>$AW193,$AW193-SUM($AX193:CY193),CY193))","v":0},{"$f":"IF(SUM($AW193:CZ193)<0,0,IF(SUM($AX193:CZ193)+CZ193>$AW193,$AW193-SUM($AX193:CZ193),CZ193))","v":0},{"$f":"IF(SUM($AW193:DA193)<0,0,IF(SUM($AX193:DA193)+DA193>$AW193,$AW193-SUM($AX193:DA193),DA193))","v":0},{"$f":"IF(SUM($AW193:DB193)<0,0,IF(SUM($AX193:DB193)+DB193>$AW193,$AW193-SUM($AX193:DB193),DB193))","v":0},{"$f":"IF(SUM($AW193:DC193)<0,0,IF(SUM($AX193:DC193)+DC193>$AW193,$AW193-SUM($AX193:DC193),DC193))","v":0},{"$f":"IF(SUM($AW193:DD193)<0,0,IF(SUM($AX193:DD193)+DD193>$AW193,$AW193-SUM($AX193:DD193),DD193))","v":0},{"$f":"IF(SUM($AW193:DE193)<0,0,IF(SUM($AX193:DE193)+DE193>$AW193,$AW193-SUM($AX193:DE193),DE193))","v":0},{"$f":"IF(SUM($AW193:DF193)<0,0,IF(SUM($AX193:DF193)+DF193>$AW193,$AW193-SUM($AX193:DF193),DF193))","v":0},{"$f":"IF(SUM($AW193:DG193)<0,0,IF(SUM($AX193:DG193)+DG193>$AW193,$AW193-SUM($AX193:DG193),DG193))","v":0},{"$f":"IF(SUM($AW193:DH193)<0,0,IF(SUM($AX193:DH193)+DH193>$AW193,$AW193-SUM($AX193:DH193),DH193))","v":0},{"$f":"IF(SUM($AW193:DI193)<0,0,IF(SUM($AX193:DI193)+DI193>$AW193,$AW193-SUM($AX193:DI193),DI193))","v":0},{"$f":"IF(SUM($AW193:DJ193)<0,0,IF(SUM($AX193:DJ193)+DJ193>$AW193,$AW193-SUM($AX193:DJ193),DJ193))","v":0},{"$f":"IF(SUM($AW193:DK193)<0,0,IF(SUM($AX193:DK193)+DK193>$AW193,$AW193-SUM($AX193:DK193),DK193))","v":0},{"$f":"IF(SUM($AW193:DL193)<0,0,IF(SUM($AX193:DL193)+DL193>$AW193,$AW193-SUM($AX193:DL193),DL193))","v":0},{"$f":"IF(SUM($AW193:DM193)<0,0,IF(SUM($AX193:DM193)+DM193>$AW193,$AW193-SUM($AX193:DM193),DM193))","v":0},{"$f":"IF(SUM($AW193:DN193)<0,0,IF(SUM($AX193:DN193)+DN193>$AW193,$AW193-SUM($AX193:DN193),DN193))","v":0},{"$f":"IF(SUM($AW193:DO193)<0,0,IF(SUM($AX193:DO193)+DO193>$AW193,$AW193-SUM($AX193:DO193),DO193))","v":0},{"$f":"IF(SUM($AW193:DP193)<0,0,IF(SUM($AX193:DP193)+DP193>$AW193,$AW193-SUM($AX193:DP193),DP193))","v":0},{"$f":"IF(SUM($AW193:DQ193)<0,0,IF(SUM($AX193:DQ193)+DQ193>$AW193,$AW193-SUM($AX193:DQ193),DQ193))","v":0},{"$f":"IF(SUM($AW193:DR193)<0,0,IF(SUM($AX193:DR193)+DR193>$AW193,$AW193-SUM($AX193:DR193),DR193))","v":0},{"$f":"IF(SUM($AW193:DS193)<0,0,IF(SUM($AX193:DS193)+DS193>$AW193,$AW193-SUM($AX193:DS193),DS193))","v":0},{"$f":"IF(SUM($AW193:DT193)<0,0,IF(SUM($AX193:DT193)+DT193>$AW193,$AW193-SUM($AX193:DT193),DT193))","v":0},{"$f":"IF(SUM($AW193:DU193)<0,0,IF(SUM($AX193:DU193)+DU193>$AW193,$AW193-SUM($AX193:DU193),DU193))","v":0},{"$f":"IF(SUM($AW193:DV193)<0,0,IF(SUM($AX193:DV193)+DV193>$AW193,$AW193-SUM($AX193:DV193),DV193))","v":0},{"$f":"IF(SUM($AW193:DW193)<0,0,IF(SUM($AX193:DW193)+DW193>$AW193,$AW193-SUM($AX193:DW193),DW193))","v":0},{"$f":"IF(SUM($AW193:DX193)<0,0,IF(SUM($AX193:DX193)+DX193>$AW193,$AW193-SUM($AX193:DX193),DX193))","v":0},{"$f":"IF(SUM($AW193:DY193)<0,0,IF(SUM($AX193:DY193)+DY193>$AW193,$AW193-SUM($AX193:DY193),DY193))","v":0},{"$f":"IF(SUM($AW193:DZ193)<0,0,IF(SUM($AX193:DZ193)+DZ193>$AW193,$AW193-SUM($AX193:DZ193),DZ193))","v":0},{"$f":"IF(SUM($AW193:EA193)<0,0,IF(SUM($AX193:EA193)+EA193>$AW193,$AW193-SUM($AX193:EA193),EA193))","v":0},{"$f":"IF(SUM($AW193:EB193)<0,0,IF(SUM($AX193:EB193)+EB193>$AW193,$AW193-SUM($AX193:EB193),EB193))","v":0},{"$f":"IF(SUM($AW193:EC193)<0,0,IF(SUM($AX193:EC193)+EC193>$AW193,$AW193-SUM($AX193:EC193),EC193))","v":0},{"$f":"IF(SUM($AW193:ED193)<0,0,IF(SUM($AX193:ED193)+ED193>$AW193,$AW193-SUM($AX193:ED193),ED193))","v":0},{"$f":"IF(SUM($AW193:EE193)<0,0,IF(SUM($AX193:EE193)+EE193>$AW193,$AW193-SUM($AX193:EE193),EE193))","v":0},{"$f":"IF(SUM($AW193:EF193)<0,0,IF(SUM($AX193:EF193)+EF193>$AW193,$AW193-SUM($AX193:EF193),EF193))","v":0},{"$f":"IF(SUM($AW193:EG193)<0,0,IF(SUM($AX193:EG193)+EG193>$AW193,$AW193-SUM($AX193:EG193),EG193))","v":0},{"$f":"IF(SUM($AW193:EH193)<0,0,IF(SUM($AX193:EH193)+EH193>$AW193,$AW193-SUM($AX193:EH193),EH193))","v":0},{"$f":"IF(SUM($AW193:EI193)<0,0,IF(SUM($AX193:EI193)+EI193>$AW193,$AW193-SUM($AX193:EI193),EI193))","v":0},{"$f":"IF(SUM($AW193:EJ193)<0,0,IF(SUM($AX193:EJ193)+EJ193>$AW193,$AW193-SUM($AX193:EJ193),EJ193))","v":0},{"$f":"IF(SUM($AW193:EK193)<0,0,IF(SUM($AX193:EK193)+EK193>$AW193,$AW193-SUM($AX193:EK193),EK193))","v":0},{"$f":"IF(SUM($AW193:EL193)<0,0,IF(SUM($AX193:EL193)+EL193>$AW193,$AW193-SUM($AX193:EL193),EL193))","v":0},{"$f":"IF(SUM($AW193:EM193)<0,0,IF(SUM($AX193:EM193)+EM193>$AW193,$AW193-SUM($AX193:EM193),EM193))","v":0},{"$f":"IF(SUM($AW193:EN193)<0,0,IF(SUM($AX193:EN193)+EN193>$AW193,$AW193-SUM($AX193:EN193),EN193))","v":0},{"$f":"IF(SUM($AW193:EO193)<0,0,IF(SUM($AX193:EO193)+EO193>$AW193,$AW193-SUM($AX193:EO193),EO193))","v":0},{"$f":"IF(SUM($AW193:EP193)<0,0,IF(SUM($AX193:EP193)+EP193>$AW193,$AW193-SUM($AX193:EP193),EP193))","v":0},{"$f":"IF(SUM($AW193:EQ193)<0,0,IF(SUM($AX193:EQ193)+EQ193>$AW193,$AW193-SUM($AX193:EQ193),EQ193))","v":0},{"$f":"IF(SUM($AW193:ER193)<0,0,IF(SUM($AX193:ER193)+ER193>$AW193,$AW193-SUM($AX193:ER193),ER193))","v":0},{"$f":"IF(SUM($AW193:ES193)<0,0,IF(SUM($AX193:ES193)+ES193>$AW193,$AW193-SUM($AX193:ES193),ES193))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($R194:R194)+R194>$Q28,$Q28-SUM($R194:R194),R194)","v":0},{"$f":"IF(SUM($R194:S194)+S194>$Q28,$Q28-SUM($R194:S194),S194)","v":0},{"$f":"IF(SUM($R194:T194)+T194>$Q28,$Q28-SUM($R194:T194),T194)","v":0},{"$f":"IF(SUM($R194:U194)+U194>$Q28,$Q28-SUM($R194:U194),U194)","v":0},{"$f":"IF(SUM($R194:V194)+V194>$Q28,$Q28-SUM($R194:V194),V194)","v":0},{"$f":"IF(SUM($R194:W194)+W194>$Q28,$Q28-SUM($R194:W194),W194)","v":0},{"$f":"IF(SUM($R194:X194)+X194>$Q28,$Q28-SUM($R194:X194),X194)","v":0},{"$f":"IF(SUM($R194:Y194)+Y194>$Q28,$Q28-SUM($R194:Y194),Y194)","v":0},{"$f":"IF(SUM($R194:Z194)+Z194>$Q28,$Q28-SUM($R194:Z194),Z194)","v":0},{"$f":"IF(SUM($R194:AA194)+AA194>$Q28,$Q28-SUM($R194:AA194),AA194)","v":0},{"$f":"IF(SUM($R194:AB194)+AB194>$Q28,$Q28-SUM($R194:AB194),AB194)","v":0},{"$f":"IF(SUM($R194:AC194)+AC194>$Q28,$Q28-SUM($R194:AC194),AC194)","v":0},{"$f":"IF(SUM($R194:AD194)+AD194>$Q28,$Q28-SUM($R194:AD194),AD194)","v":0},{"$f":"IF(SUM($R194:AE194)+AE194>$Q28,$Q28-SUM($R194:AE194),AE194)","v":0},{"$f":"IF(SUM($R194:AF194)+AF194>$Q28,$Q28-SUM($R194:AF194),AF194)","v":0},{"$f":"IF(SUM($R194:AG194)+AG194>$Q28,$Q28-SUM($R194:AG194),AG194)","v":0},{"$f":"IF(SUM($R194:AH194)+AH194>$Q28,$Q28-SUM($R194:AH194),AH194)","v":0},{"$f":"IF(SUM($R194:AI194)+AI194>$Q28,$Q28-SUM($R194:AI194),AI194)","v":0},{"$f":"IF(SUM($R194:AJ194)+AJ194>$Q28,$Q28-SUM($R194:AJ194),AJ194)","v":0},{"$f":"IF(SUM($R194:AK194)+AK194>$Q28,$Q28-SUM($R194:AK194),AK194)","v":0},{"$f":"IF(SUM($R194:AL194)+AL194>$Q28,$Q28-SUM($R194:AL194),AL194)","v":0},{"$f":"IF(SUM($R194:AM194)+AM194>$Q28,$Q28-SUM($R194:AM194),AM194)","v":0},{"$f":"IF(SUM($R194:AN194)+AN194>$Q28,$Q28-SUM($R194:AN194),AN194)","v":0},{"$f":"IF(SUM($R194:AO194)+AO194>$Q28,$Q28-SUM($R194:AO194),AO194)","v":0},{"$f":"IF(SUM($R194:AP194)+AP194>$Q28,$Q28-SUM($R194:AP194),AP194)","v":0},{"$f":"IF(SUM($R194:AQ194)+AQ194>$Q28,$Q28-SUM($R194:AQ194),AQ194)","v":0},{"$f":"IF(SUM($R194:AR194)+AR194>$Q28,$Q28-SUM($R194:AR194),AR194)","v":0},{"$f":"IF(SUM($R194:AS194)+AS194>$Q28,$Q28-SUM($R194:AS194),AS194)","v":0},{"$f":"IF(SUM($R194:AT194)+AT194>$Q28,$Q28-SUM($R194:AT194),AT194)","v":0},{"$f":"IF(SUM($R194:AU194)+AU194>$Q28,$Q28-SUM($R194:AU194),AU194)","v":0},0,0,{"$f":"IF(SUM($AW194:AX194)<0,0,IF(SUM($AX194:AX194)+AX194>$AW194,$AW194-SUM($AX194:AX194),AX194))","v":0},{"$f":"IF(SUM($AW194:AY194)<0,0,IF(SUM($AX194:AY194)+AY194>$AW194,$AW194-SUM($AX194:AY194),AY194))","v":0},{"$f":"IF(SUM($AW194:AZ194)<0,0,IF(SUM($AX194:AZ194)+AZ194>$AW194,$AW194-SUM($AX194:AZ194),AZ194))","v":0},{"$f":"IF(SUM($AW194:BA194)<0,0,IF(SUM($AX194:BA194)+BA194>$AW194,$AW194-SUM($AX194:BA194),BA194))","v":0},{"$f":"IF(SUM($AW194:BB194)<0,0,IF(SUM($AX194:BB194)+BB194>$AW194,$AW194-SUM($AX194:BB194),BB194))","v":0},{"$f":"IF(SUM($AW194:BC194)<0,0,IF(SUM($AX194:BC194)+BC194>$AW194,$AW194-SUM($AX194:BC194),BC194))","v":0},{"$f":"IF(SUM($AW194:BD194)<0,0,IF(SUM($AX194:BD194)+BD194>$AW194,$AW194-SUM($AX194:BD194),BD194))","v":0},{"$f":"IF(SUM($AW194:BE194)<0,0,IF(SUM($AX194:BE194)+BE194>$AW194,$AW194-SUM($AX194:BE194),BE194))","v":0},{"$f":"IF(SUM($AW194:BF194)<0,0,IF(SUM($AX194:BF194)+BF194>$AW194,$AW194-SUM($AX194:BF194),BF194))","v":0},{"$f":"IF(SUM($AW194:BG194)<0,0,IF(SUM($AX194:BG194)+BG194>$AW194,$AW194-SUM($AX194:BG194),BG194))","v":0},{"$f":"IF(SUM($AW194:BH194)<0,0,IF(SUM($AX194:BH194)+BH194>$AW194,$AW194-SUM($AX194:BH194),BH194))","v":0},{"$f":"IF(SUM($AW194:BI194)<0,0,IF(SUM($AX194:BI194)+BI194>$AW194,$AW194-SUM($AX194:BI194),BI194))","v":0},{"$f":"IF(SUM($AW194:BJ194)<0,0,IF(SUM($AX194:BJ194)+BJ194>$AW194,$AW194-SUM($AX194:BJ194),BJ194))","v":0},{"$f":"IF(SUM($AW194:BK194)<0,0,IF(SUM($AX194:BK194)+BK194>$AW194,$AW194-SUM($AX194:BK194),BK194))","v":0},{"$f":"IF(SUM($AW194:BL194)<0,0,IF(SUM($AX194:BL194)+BL194>$AW194,$AW194-SUM($AX194:BL194),BL194))","v":0},{"$f":"IF(SUM($AW194:BM194)<0,0,IF(SUM($AX194:BM194)+BM194>$AW194,$AW194-SUM($AX194:BM194),BM194))","v":0},{"$f":"IF(SUM($AW194:BN194)<0,0,IF(SUM($AX194:BN194)+BN194>$AW194,$AW194-SUM($AX194:BN194),BN194))","v":0},{"$f":"IF(SUM($AW194:BO194)<0,0,IF(SUM($AX194:BO194)+BO194>$AW194,$AW194-SUM($AX194:BO194),BO194))","v":0},{"$f":"IF(SUM($AW194:BP194)<0,0,IF(SUM($AX194:BP194)+BP194>$AW194,$AW194-SUM($AX194:BP194),BP194))","v":0},{"$f":"IF(SUM($AW194:BQ194)<0,0,IF(SUM($AX194:BQ194)+BQ194>$AW194,$AW194-SUM($AX194:BQ194),BQ194))","v":0},{"$f":"IF(SUM($AW194:BR194)<0,0,IF(SUM($AX194:BR194)+BR194>$AW194,$AW194-SUM($AX194:BR194),BR194))","v":0},{"$f":"IF(SUM($AW194:BS194)<0,0,IF(SUM($AX194:BS194)+BS194>$AW194,$AW194-SUM($AX194:BS194),BS194))","v":0},{"$f":"IF(SUM($AW194:BT194)<0,0,IF(SUM($AX194:BT194)+BT194>$AW194,$AW194-SUM($AX194:BT194),BT194))","v":0},{"$f":"IF(SUM($AW194:BU194)<0,0,IF(SUM($AX194:BU194)+BU194>$AW194,$AW194-SUM($AX194:BU194),BU194))","v":0},{"$f":"IF(SUM($AW194:BV194)<0,0,IF(SUM($AX194:BV194)+BV194>$AW194,$AW194-SUM($AX194:BV194),BV194))","v":0},{"$f":"IF(SUM($AW194:BW194)<0,0,IF(SUM($AX194:BW194)+BW194>$AW194,$AW194-SUM($AX194:BW194),BW194))","v":0},{"$f":"IF(SUM($AW194:BX194)<0,0,IF(SUM($AX194:BX194)+BX194>$AW194,$AW194-SUM($AX194:BX194),BX194))","v":0},{"$f":"IF(SUM($AW194:BY194)<0,0,IF(SUM($AX194:BY194)+BY194>$AW194,$AW194-SUM($AX194:BY194),BY194))","v":0},{"$f":"IF(SUM($AW194:BZ194)<0,0,IF(SUM($AX194:BZ194)+BZ194>$AW194,$AW194-SUM($AX194:BZ194),BZ194))","v":0},{"$f":"IF(SUM($AW194:CA194)<0,0,IF(SUM($AX194:CA194)+CA194>$AW194,$AW194-SUM($AX194:CA194),CA194))","v":0},{"$f":"IF(SUM($AW194:CB194)<0,0,IF(SUM($AX194:CB194)+CB194>$AW194,$AW194-SUM($AX194:CB194),CB194))","v":0},{"$f":"IF(SUM($AW194:CC194)<0,0,IF(SUM($AX194:CC194)+CC194>$AW194,$AW194-SUM($AX194:CC194),CC194))","v":0},{"$f":"IF(SUM($AW194:CD194)<0,0,IF(SUM($AX194:CD194)+CD194>$AW194,$AW194-SUM($AX194:CD194),CD194))","v":0},{"$f":"IF(SUM($AW194:CE194)<0,0,IF(SUM($AX194:CE194)+CE194>$AW194,$AW194-SUM($AX194:CE194),CE194))","v":0},{"$f":"IF(SUM($AW194:CF194)<0,0,IF(SUM($AX194:CF194)+CF194>$AW194,$AW194-SUM($AX194:CF194),CF194))","v":0},{"$f":"IF(SUM($AW194:CG194)<0,0,IF(SUM($AX194:CG194)+CG194>$AW194,$AW194-SUM($AX194:CG194),CG194))","v":0},{"$f":"IF(SUM($AW194:CH194)<0,0,IF(SUM($AX194:CH194)+CH194>$AW194,$AW194-SUM($AX194:CH194),CH194))","v":0},{"$f":"IF(SUM($AW194:CI194)<0,0,IF(SUM($AX194:CI194)+CI194>$AW194,$AW194-SUM($AX194:CI194),CI194))","v":0},{"$f":"IF(SUM($AW194:CJ194)<0,0,IF(SUM($AX194:CJ194)+CJ194>$AW194,$AW194-SUM($AX194:CJ194),CJ194))","v":0},{"$f":"IF(SUM($AW194:CK194)<0,0,IF(SUM($AX194:CK194)+CK194>$AW194,$AW194-SUM($AX194:CK194),CK194))","v":0},{"$f":"IF(SUM($AW194:CL194)<0,0,IF(SUM($AX194:CL194)+CL194>$AW194,$AW194-SUM($AX194:CL194),CL194))","v":0},{"$f":"IF(SUM($AW194:CM194)<0,0,IF(SUM($AX194:CM194)+CM194>$AW194,$AW194-SUM($AX194:CM194),CM194))","v":0},{"$f":"IF(SUM($AW194:CN194)<0,0,IF(SUM($AX194:CN194)+CN194>$AW194,$AW194-SUM($AX194:CN194),CN194))","v":0},{"$f":"IF(SUM($AW194:CO194)<0,0,IF(SUM($AX194:CO194)+CO194>$AW194,$AW194-SUM($AX194:CO194),CO194))","v":0},{"$f":"IF(SUM($AW194:CP194)<0,0,IF(SUM($AX194:CP194)+CP194>$AW194,$AW194-SUM($AX194:CP194),CP194))","v":0},{"$f":"IF(SUM($AW194:CQ194)<0,0,IF(SUM($AX194:CQ194)+CQ194>$AW194,$AW194-SUM($AX194:CQ194),CQ194))","v":0},{"$f":"IF(SUM($AW194:CR194)<0,0,IF(SUM($AX194:CR194)+CR194>$AW194,$AW194-SUM($AX194:CR194),CR194))","v":0},{"$f":"IF(SUM($AW194:CS194)<0,0,IF(SUM($AX194:CS194)+CS194>$AW194,$AW194-SUM($AX194:CS194),CS194))","v":0},{"$f":"IF(SUM($AW194:CT194)<0,0,IF(SUM($AX194:CT194)+CT194>$AW194,$AW194-SUM($AX194:CT194),CT194))","v":0},{"$f":"IF(SUM($AW194:CU194)<0,0,IF(SUM($AX194:CU194)+CU194>$AW194,$AW194-SUM($AX194:CU194),CU194))","v":0},{"$f":"IF(SUM($AW194:CV194)<0,0,IF(SUM($AX194:CV194)+CV194>$AW194,$AW194-SUM($AX194:CV194),CV194))","v":0},{"$f":"IF(SUM($AW194:CW194)<0,0,IF(SUM($AX194:CW194)+CW194>$AW194,$AW194-SUM($AX194:CW194),CW194))","v":0},{"$f":"IF(SUM($AW194:CX194)<0,0,IF(SUM($AX194:CX194)+CX194>$AW194,$AW194-SUM($AX194:CX194),CX194))","v":0},{"$f":"IF(SUM($AW194:CY194)<0,0,IF(SUM($AX194:CY194)+CY194>$AW194,$AW194-SUM($AX194:CY194),CY194))","v":0},{"$f":"IF(SUM($AW194:CZ194)<0,0,IF(SUM($AX194:CZ194)+CZ194>$AW194,$AW194-SUM($AX194:CZ194),CZ194))","v":0},{"$f":"IF(SUM($AW194:DA194)<0,0,IF(SUM($AX194:DA194)+DA194>$AW194,$AW194-SUM($AX194:DA194),DA194))","v":0},{"$f":"IF(SUM($AW194:DB194)<0,0,IF(SUM($AX194:DB194)+DB194>$AW194,$AW194-SUM($AX194:DB194),DB194))","v":0},{"$f":"IF(SUM($AW194:DC194)<0,0,IF(SUM($AX194:DC194)+DC194>$AW194,$AW194-SUM($AX194:DC194),DC194))","v":0},{"$f":"IF(SUM($AW194:DD194)<0,0,IF(SUM($AX194:DD194)+DD194>$AW194,$AW194-SUM($AX194:DD194),DD194))","v":0},{"$f":"IF(SUM($AW194:DE194)<0,0,IF(SUM($AX194:DE194)+DE194>$AW194,$AW194-SUM($AX194:DE194),DE194))","v":0},{"$f":"IF(SUM($AW194:DF194)<0,0,IF(SUM($AX194:DF194)+DF194>$AW194,$AW194-SUM($AX194:DF194),DF194))","v":0},{"$f":"IF(SUM($AW194:DG194)<0,0,IF(SUM($AX194:DG194)+DG194>$AW194,$AW194-SUM($AX194:DG194),DG194))","v":0},{"$f":"IF(SUM($AW194:DH194)<0,0,IF(SUM($AX194:DH194)+DH194>$AW194,$AW194-SUM($AX194:DH194),DH194))","v":0},{"$f":"IF(SUM($AW194:DI194)<0,0,IF(SUM($AX194:DI194)+DI194>$AW194,$AW194-SUM($AX194:DI194),DI194))","v":0},{"$f":"IF(SUM($AW194:DJ194)<0,0,IF(SUM($AX194:DJ194)+DJ194>$AW194,$AW194-SUM($AX194:DJ194),DJ194))","v":0},{"$f":"IF(SUM($AW194:DK194)<0,0,IF(SUM($AX194:DK194)+DK194>$AW194,$AW194-SUM($AX194:DK194),DK194))","v":0},{"$f":"IF(SUM($AW194:DL194)<0,0,IF(SUM($AX194:DL194)+DL194>$AW194,$AW194-SUM($AX194:DL194),DL194))","v":0},{"$f":"IF(SUM($AW194:DM194)<0,0,IF(SUM($AX194:DM194)+DM194>$AW194,$AW194-SUM($AX194:DM194),DM194))","v":0},{"$f":"IF(SUM($AW194:DN194)<0,0,IF(SUM($AX194:DN194)+DN194>$AW194,$AW194-SUM($AX194:DN194),DN194))","v":0},{"$f":"IF(SUM($AW194:DO194)<0,0,IF(SUM($AX194:DO194)+DO194>$AW194,$AW194-SUM($AX194:DO194),DO194))","v":0},{"$f":"IF(SUM($AW194:DP194)<0,0,IF(SUM($AX194:DP194)+DP194>$AW194,$AW194-SUM($AX194:DP194),DP194))","v":0},{"$f":"IF(SUM($AW194:DQ194)<0,0,IF(SUM($AX194:DQ194)+DQ194>$AW194,$AW194-SUM($AX194:DQ194),DQ194))","v":0},{"$f":"IF(SUM($AW194:DR194)<0,0,IF(SUM($AX194:DR194)+DR194>$AW194,$AW194-SUM($AX194:DR194),DR194))","v":0},{"$f":"IF(SUM($AW194:DS194)<0,0,IF(SUM($AX194:DS194)+DS194>$AW194,$AW194-SUM($AX194:DS194),DS194))","v":0},{"$f":"IF(SUM($AW194:DT194)<0,0,IF(SUM($AX194:DT194)+DT194>$AW194,$AW194-SUM($AX194:DT194),DT194))","v":0},{"$f":"IF(SUM($AW194:DU194)<0,0,IF(SUM($AX194:DU194)+DU194>$AW194,$AW194-SUM($AX194:DU194),DU194))","v":0},{"$f":"IF(SUM($AW194:DV194)<0,0,IF(SUM($AX194:DV194)+DV194>$AW194,$AW194-SUM($AX194:DV194),DV194))","v":0},{"$f":"IF(SUM($AW194:DW194)<0,0,IF(SUM($AX194:DW194)+DW194>$AW194,$AW194-SUM($AX194:DW194),DW194))","v":0},{"$f":"IF(SUM($AW194:DX194)<0,0,IF(SUM($AX194:DX194)+DX194>$AW194,$AW194-SUM($AX194:DX194),DX194))","v":0},{"$f":"IF(SUM($AW194:DY194)<0,0,IF(SUM($AX194:DY194)+DY194>$AW194,$AW194-SUM($AX194:DY194),DY194))","v":0},{"$f":"IF(SUM($AW194:DZ194)<0,0,IF(SUM($AX194:DZ194)+DZ194>$AW194,$AW194-SUM($AX194:DZ194),DZ194))","v":0},{"$f":"IF(SUM($AW194:EA194)<0,0,IF(SUM($AX194:EA194)+EA194>$AW194,$AW194-SUM($AX194:EA194),EA194))","v":0},{"$f":"IF(SUM($AW194:EB194)<0,0,IF(SUM($AX194:EB194)+EB194>$AW194,$AW194-SUM($AX194:EB194),EB194))","v":0},{"$f":"IF(SUM($AW194:EC194)<0,0,IF(SUM($AX194:EC194)+EC194>$AW194,$AW194-SUM($AX194:EC194),EC194))","v":0},{"$f":"IF(SUM($AW194:ED194)<0,0,IF(SUM($AX194:ED194)+ED194>$AW194,$AW194-SUM($AX194:ED194),ED194))","v":0},{"$f":"IF(SUM($AW194:EE194)<0,0,IF(SUM($AX194:EE194)+EE194>$AW194,$AW194-SUM($AX194:EE194),EE194))","v":0},{"$f":"IF(SUM($AW194:EF194)<0,0,IF(SUM($AX194:EF194)+EF194>$AW194,$AW194-SUM($AX194:EF194),EF194))","v":0},{"$f":"IF(SUM($AW194:EG194)<0,0,IF(SUM($AX194:EG194)+EG194>$AW194,$AW194-SUM($AX194:EG194),EG194))","v":0},{"$f":"IF(SUM($AW194:EH194)<0,0,IF(SUM($AX194:EH194)+EH194>$AW194,$AW194-SUM($AX194:EH194),EH194))","v":0},{"$f":"IF(SUM($AW194:EI194)<0,0,IF(SUM($AX194:EI194)+EI194>$AW194,$AW194-SUM($AX194:EI194),EI194))","v":0},{"$f":"IF(SUM($AW194:EJ194)<0,0,IF(SUM($AX194:EJ194)+EJ194>$AW194,$AW194-SUM($AX194:EJ194),EJ194))","v":0},{"$f":"IF(SUM($AW194:EK194)<0,0,IF(SUM($AX194:EK194)+EK194>$AW194,$AW194-SUM($AX194:EK194),EK194))","v":0},{"$f":"IF(SUM($AW194:EL194)<0,0,IF(SUM($AX194:EL194)+EL194>$AW194,$AW194-SUM($AX194:EL194),EL194))","v":0},{"$f":"IF(SUM($AW194:EM194)<0,0,IF(SUM($AX194:EM194)+EM194>$AW194,$AW194-SUM($AX194:EM194),EM194))","v":0},{"$f":"IF(SUM($AW194:EN194)<0,0,IF(SUM($AX194:EN194)+EN194>$AW194,$AW194-SUM($AX194:EN194),EN194))","v":0},{"$f":"IF(SUM($AW194:EO194)<0,0,IF(SUM($AX194:EO194)+EO194>$AW194,$AW194-SUM($AX194:EO194),EO194))","v":0},{"$f":"IF(SUM($AW194:EP194)<0,0,IF(SUM($AX194:EP194)+EP194>$AW194,$AW194-SUM($AX194:EP194),EP194))","v":0},{"$f":"IF(SUM($AW194:EQ194)<0,0,IF(SUM($AX194:EQ194)+EQ194>$AW194,$AW194-SUM($AX194:EQ194),EQ194))","v":0},{"$f":"IF(SUM($AW194:ER194)<0,0,IF(SUM($AX194:ER194)+ER194>$AW194,$AW194-SUM($AX194:ER194),ER194))","v":0},{"$f":"IF(SUM($AW194:ES194)<0,0,IF(SUM($AX194:ES194)+ES194>$AW194,$AW194-SUM($AX194:ES194),ES194))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,2.7500000000000004E-6,{"$f":"IF(SUM($R195:R195)+R195>$Q29,$Q29-SUM($R195:R195),R195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:S195)+S195>$Q29,$Q29-SUM($R195:S195),S195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:T195)+T195>$Q29,$Q29-SUM($R195:T195),T195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:U195)+U195>$Q29,$Q29-SUM($R195:U195),U195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:V195)+V195>$Q29,$Q29-SUM($R195:V195),V195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:W195)+W195>$Q29,$Q29-SUM($R195:W195),W195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:X195)+X195>$Q29,$Q29-SUM($R195:X195),X195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:Y195)+Y195>$Q29,$Q29-SUM($R195:Y195),Y195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:Z195)+Z195>$Q29,$Q29-SUM($R195:Z195),Z195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AA195)+AA195>$Q29,$Q29-SUM($R195:AA195),AA195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AB195)+AB195>$Q29,$Q29-SUM($R195:AB195),AB195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AC195)+AC195>$Q29,$Q29-SUM($R195:AC195),AC195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AD195)+AD195>$Q29,$Q29-SUM($R195:AD195),AD195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AE195)+AE195>$Q29,$Q29-SUM($R195:AE195),AE195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AF195)+AF195>$Q29,$Q29-SUM($R195:AF195),AF195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AG195)+AG195>$Q29,$Q29-SUM($R195:AG195),AG195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AH195)+AH195>$Q29,$Q29-SUM($R195:AH195),AH195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AI195)+AI195>$Q29,$Q29-SUM($R195:AI195),AI195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AJ195)+AJ195>$Q29,$Q29-SUM($R195:AJ195),AJ195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AK195)+AK195>$Q29,$Q29-SUM($R195:AK195),AK195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AL195)+AL195>$Q29,$Q29-SUM($R195:AL195),AL195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AM195)+AM195>$Q29,$Q29-SUM($R195:AM195),AM195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AN195)+AN195>$Q29,$Q29-SUM($R195:AN195),AN195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AO195)+AO195>$Q29,$Q29-SUM($R195:AO195),AO195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AP195)+AP195>$Q29,$Q29-SUM($R195:AP195),AP195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AQ195)+AQ195>$Q29,$Q29-SUM($R195:AQ195),AQ195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AR195)+AR195>$Q29,$Q29-SUM($R195:AR195),AR195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AS195)+AS195>$Q29,$Q29-SUM($R195:AS195),AS195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AT195)+AT195>$Q29,$Q29-SUM($R195:AT195),AT195)","v":2.7500000000000004E-6},{"$f":"IF(SUM($R195:AU195)+AU195>$Q29,$Q29-SUM($R195:AU195),AU195)","v":2.7500000000000004E-6},4.6475000000000005E-4,1.1000000000000001E-5,{"$f":"IF(SUM($AW195:AX195)<0,0,IF(SUM($AX195:AX195)+AX195>$AW195,$AW195-SUM($AX195:AX195),AX195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:AY195)<0,0,IF(SUM($AX195:AY195)+AY195>$AW195,$AW195-SUM($AX195:AY195),AY195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:AZ195)<0,0,IF(SUM($AX195:AZ195)+AZ195>$AW195,$AW195-SUM($AX195:AZ195),AZ195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BA195)<0,0,IF(SUM($AX195:BA195)+BA195>$AW195,$AW195-SUM($AX195:BA195),BA195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BB195)<0,0,IF(SUM($AX195:BB195)+BB195>$AW195,$AW195-SUM($AX195:BB195),BB195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BC195)<0,0,IF(SUM($AX195:BC195)+BC195>$AW195,$AW195-SUM($AX195:BC195),BC195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BD195)<0,0,IF(SUM($AX195:BD195)+BD195>$AW195,$AW195-SUM($AX195:BD195),BD195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BE195)<0,0,IF(SUM($AX195:BE195)+BE195>$AW195,$AW195-SUM($AX195:BE195),BE195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BF195)<0,0,IF(SUM($AX195:BF195)+BF195>$AW195,$AW195-SUM($AX195:BF195),BF195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BG195)<0,0,IF(SUM($AX195:BG195)+BG195>$AW195,$AW195-SUM($AX195:BG195),BG195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BH195)<0,0,IF(SUM($AX195:BH195)+BH195>$AW195,$AW195-SUM($AX195:BH195),BH195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BI195)<0,0,IF(SUM($AX195:BI195)+BI195>$AW195,$AW195-SUM($AX195:BI195),BI195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BJ195)<0,0,IF(SUM($AX195:BJ195)+BJ195>$AW195,$AW195-SUM($AX195:BJ195),BJ195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BK195)<0,0,IF(SUM($AX195:BK195)+BK195>$AW195,$AW195-SUM($AX195:BK195),BK195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BL195)<0,0,IF(SUM($AX195:BL195)+BL195>$AW195,$AW195-SUM($AX195:BL195),BL195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BM195)<0,0,IF(SUM($AX195:BM195)+BM195>$AW195,$AW195-SUM($AX195:BM195),BM195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BN195)<0,0,IF(SUM($AX195:BN195)+BN195>$AW195,$AW195-SUM($AX195:BN195),BN195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BO195)<0,0,IF(SUM($AX195:BO195)+BO195>$AW195,$AW195-SUM($AX195:BO195),BO195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BP195)<0,0,IF(SUM($AX195:BP195)+BP195>$AW195,$AW195-SUM($AX195:BP195),BP195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BQ195)<0,0,IF(SUM($AX195:BQ195)+BQ195>$AW195,$AW195-SUM($AX195:BQ195),BQ195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BR195)<0,0,IF(SUM($AX195:BR195)+BR195>$AW195,$AW195-SUM($AX195:BR195),BR195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BS195)<0,0,IF(SUM($AX195:BS195)+BS195>$AW195,$AW195-SUM($AX195:BS195),BS195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BT195)<0,0,IF(SUM($AX195:BT195)+BT195>$AW195,$AW195-SUM($AX195:BT195),BT195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BU195)<0,0,IF(SUM($AX195:BU195)+BU195>$AW195,$AW195-SUM($AX195:BU195),BU195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BV195)<0,0,IF(SUM($AX195:BV195)+BV195>$AW195,$AW195-SUM($AX195:BV195),BV195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BW195)<0,0,IF(SUM($AX195:BW195)+BW195>$AW195,$AW195-SUM($AX195:BW195),BW195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BX195)<0,0,IF(SUM($AX195:BX195)+BX195>$AW195,$AW195-SUM($AX195:BX195),BX195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BY195)<0,0,IF(SUM($AX195:BY195)+BY195>$AW195,$AW195-SUM($AX195:BY195),BY195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:BZ195)<0,0,IF(SUM($AX195:BZ195)+BZ195>$AW195,$AW195-SUM($AX195:BZ195),BZ195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CA195)<0,0,IF(SUM($AX195:CA195)+CA195>$AW195,$AW195-SUM($AX195:CA195),CA195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CB195)<0,0,IF(SUM($AX195:CB195)+CB195>$AW195,$AW195-SUM($AX195:CB195),CB195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CC195)<0,0,IF(SUM($AX195:CC195)+CC195>$AW195,$AW195-SUM($AX195:CC195),CC195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CD195)<0,0,IF(SUM($AX195:CD195)+CD195>$AW195,$AW195-SUM($AX195:CD195),CD195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CE195)<0,0,IF(SUM($AX195:CE195)+CE195>$AW195,$AW195-SUM($AX195:CE195),CE195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CF195)<0,0,IF(SUM($AX195:CF195)+CF195>$AW195,$AW195-SUM($AX195:CF195),CF195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CG195)<0,0,IF(SUM($AX195:CG195)+CG195>$AW195,$AW195-SUM($AX195:CG195),CG195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CH195)<0,0,IF(SUM($AX195:CH195)+CH195>$AW195,$AW195-SUM($AX195:CH195),CH195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CI195)<0,0,IF(SUM($AX195:CI195)+CI195>$AW195,$AW195-SUM($AX195:CI195),CI195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CJ195)<0,0,IF(SUM($AX195:CJ195)+CJ195>$AW195,$AW195-SUM($AX195:CJ195),CJ195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CK195)<0,0,IF(SUM($AX195:CK195)+CK195>$AW195,$AW195-SUM($AX195:CK195),CK195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CL195)<0,0,IF(SUM($AX195:CL195)+CL195>$AW195,$AW195-SUM($AX195:CL195),CL195))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW195:CM195)<0,0,IF(SUM($AX195:CM195)+CM195>$AW195,$AW195-SUM($AX195:CM195),CM195))","v":2.7500000000001482E-6},{"$f":"IF(SUM($AW195:CN195)<0,0,IF(SUM($AX195:CN195)+CN195>$AW195,$AW195-SUM($AX195:CN195),CN195))","v":0},{"$f":"IF(SUM($AW195:CO195)<0,0,IF(SUM($AX195:CO195)+CO195>$AW195,$AW195-SUM($AX195:CO195),CO195))","v":0},{"$f":"IF(SUM($AW195:CP195)<0,0,IF(SUM($AX195:CP195)+CP195>$AW195,$AW195-SUM($AX195:CP195),CP195))","v":0},{"$f":"IF(SUM($AW195:CQ195)<0,0,IF(SUM($AX195:CQ195)+CQ195>$AW195,$AW195-SUM($AX195:CQ195),CQ195))","v":0},{"$f":"IF(SUM($AW195:CR195)<0,0,IF(SUM($AX195:CR195)+CR195>$AW195,$AW195-SUM($AX195:CR195),CR195))","v":0},{"$f":"IF(SUM($AW195:CS195)<0,0,IF(SUM($AX195:CS195)+CS195>$AW195,$AW195-SUM($AX195:CS195),CS195))","v":0},{"$f":"IF(SUM($AW195:CT195)<0,0,IF(SUM($AX195:CT195)+CT195>$AW195,$AW195-SUM($AX195:CT195),CT195))","v":0},{"$f":"IF(SUM($AW195:CU195)<0,0,IF(SUM($AX195:CU195)+CU195>$AW195,$AW195-SUM($AX195:CU195),CU195))","v":0},{"$f":"IF(SUM($AW195:CV195)<0,0,IF(SUM($AX195:CV195)+CV195>$AW195,$AW195-SUM($AX195:CV195),CV195))","v":0},{"$f":"IF(SUM($AW195:CW195)<0,0,IF(SUM($AX195:CW195)+CW195>$AW195,$AW195-SUM($AX195:CW195),CW195))","v":0},{"$f":"IF(SUM($AW195:CX195)<0,0,IF(SUM($AX195:CX195)+CX195>$AW195,$AW195-SUM($AX195:CX195),CX195))","v":0},{"$f":"IF(SUM($AW195:CY195)<0,0,IF(SUM($AX195:CY195)+CY195>$AW195,$AW195-SUM($AX195:CY195),CY195))","v":0},{"$f":"IF(SUM($AW195:CZ195)<0,0,IF(SUM($AX195:CZ195)+CZ195>$AW195,$AW195-SUM($AX195:CZ195),CZ195))","v":0},{"$f":"IF(SUM($AW195:DA195)<0,0,IF(SUM($AX195:DA195)+DA195>$AW195,$AW195-SUM($AX195:DA195),DA195))","v":0},{"$f":"IF(SUM($AW195:DB195)<0,0,IF(SUM($AX195:DB195)+DB195>$AW195,$AW195-SUM($AX195:DB195),DB195))","v":0},{"$f":"IF(SUM($AW195:DC195)<0,0,IF(SUM($AX195:DC195)+DC195>$AW195,$AW195-SUM($AX195:DC195),DC195))","v":0},{"$f":"IF(SUM($AW195:DD195)<0,0,IF(SUM($AX195:DD195)+DD195>$AW195,$AW195-SUM($AX195:DD195),DD195))","v":0},{"$f":"IF(SUM($AW195:DE195)<0,0,IF(SUM($AX195:DE195)+DE195>$AW195,$AW195-SUM($AX195:DE195),DE195))","v":0},{"$f":"IF(SUM($AW195:DF195)<0,0,IF(SUM($AX195:DF195)+DF195>$AW195,$AW195-SUM($AX195:DF195),DF195))","v":0},{"$f":"IF(SUM($AW195:DG195)<0,0,IF(SUM($AX195:DG195)+DG195>$AW195,$AW195-SUM($AX195:DG195),DG195))","v":0},{"$f":"IF(SUM($AW195:DH195)<0,0,IF(SUM($AX195:DH195)+DH195>$AW195,$AW195-SUM($AX195:DH195),DH195))","v":0},{"$f":"IF(SUM($AW195:DI195)<0,0,IF(SUM($AX195:DI195)+DI195>$AW195,$AW195-SUM($AX195:DI195),DI195))","v":0},{"$f":"IF(SUM($AW195:DJ195)<0,0,IF(SUM($AX195:DJ195)+DJ195>$AW195,$AW195-SUM($AX195:DJ195),DJ195))","v":0},{"$f":"IF(SUM($AW195:DK195)<0,0,IF(SUM($AX195:DK195)+DK195>$AW195,$AW195-SUM($AX195:DK195),DK195))","v":0},{"$f":"IF(SUM($AW195:DL195)<0,0,IF(SUM($AX195:DL195)+DL195>$AW195,$AW195-SUM($AX195:DL195),DL195))","v":0},{"$f":"IF(SUM($AW195:DM195)<0,0,IF(SUM($AX195:DM195)+DM195>$AW195,$AW195-SUM($AX195:DM195),DM195))","v":0},{"$f":"IF(SUM($AW195:DN195)<0,0,IF(SUM($AX195:DN195)+DN195>$AW195,$AW195-SUM($AX195:DN195),DN195))","v":0},{"$f":"IF(SUM($AW195:DO195)<0,0,IF(SUM($AX195:DO195)+DO195>$AW195,$AW195-SUM($AX195:DO195),DO195))","v":0},{"$f":"IF(SUM($AW195:DP195)<0,0,IF(SUM($AX195:DP195)+DP195>$AW195,$AW195-SUM($AX195:DP195),DP195))","v":0},{"$f":"IF(SUM($AW195:DQ195)<0,0,IF(SUM($AX195:DQ195)+DQ195>$AW195,$AW195-SUM($AX195:DQ195),DQ195))","v":0},{"$f":"IF(SUM($AW195:DR195)<0,0,IF(SUM($AX195:DR195)+DR195>$AW195,$AW195-SUM($AX195:DR195),DR195))","v":0},{"$f":"IF(SUM($AW195:DS195)<0,0,IF(SUM($AX195:DS195)+DS195>$AW195,$AW195-SUM($AX195:DS195),DS195))","v":0},{"$f":"IF(SUM($AW195:DT195)<0,0,IF(SUM($AX195:DT195)+DT195>$AW195,$AW195-SUM($AX195:DT195),DT195))","v":0},{"$f":"IF(SUM($AW195:DU195)<0,0,IF(SUM($AX195:DU195)+DU195>$AW195,$AW195-SUM($AX195:DU195),DU195))","v":0},{"$f":"IF(SUM($AW195:DV195)<0,0,IF(SUM($AX195:DV195)+DV195>$AW195,$AW195-SUM($AX195:DV195),DV195))","v":0},{"$f":"IF(SUM($AW195:DW195)<0,0,IF(SUM($AX195:DW195)+DW195>$AW195,$AW195-SUM($AX195:DW195),DW195))","v":0},{"$f":"IF(SUM($AW195:DX195)<0,0,IF(SUM($AX195:DX195)+DX195>$AW195,$AW195-SUM($AX195:DX195),DX195))","v":0},{"$f":"IF(SUM($AW195:DY195)<0,0,IF(SUM($AX195:DY195)+DY195>$AW195,$AW195-SUM($AX195:DY195),DY195))","v":0},{"$f":"IF(SUM($AW195:DZ195)<0,0,IF(SUM($AX195:DZ195)+DZ195>$AW195,$AW195-SUM($AX195:DZ195),DZ195))","v":0},{"$f":"IF(SUM($AW195:EA195)<0,0,IF(SUM($AX195:EA195)+EA195>$AW195,$AW195-SUM($AX195:EA195),EA195))","v":0},{"$f":"IF(SUM($AW195:EB195)<0,0,IF(SUM($AX195:EB195)+EB195>$AW195,$AW195-SUM($AX195:EB195),EB195))","v":0},{"$f":"IF(SUM($AW195:EC195)<0,0,IF(SUM($AX195:EC195)+EC195>$AW195,$AW195-SUM($AX195:EC195),EC195))","v":0},{"$f":"IF(SUM($AW195:ED195)<0,0,IF(SUM($AX195:ED195)+ED195>$AW195,$AW195-SUM($AX195:ED195),ED195))","v":0},{"$f":"IF(SUM($AW195:EE195)<0,0,IF(SUM($AX195:EE195)+EE195>$AW195,$AW195-SUM($AX195:EE195),EE195))","v":0},{"$f":"IF(SUM($AW195:EF195)<0,0,IF(SUM($AX195:EF195)+EF195>$AW195,$AW195-SUM($AX195:EF195),EF195))","v":0},{"$f":"IF(SUM($AW195:EG195)<0,0,IF(SUM($AX195:EG195)+EG195>$AW195,$AW195-SUM($AX195:EG195),EG195))","v":0},{"$f":"IF(SUM($AW195:EH195)<0,0,IF(SUM($AX195:EH195)+EH195>$AW195,$AW195-SUM($AX195:EH195),EH195))","v":0},{"$f":"IF(SUM($AW195:EI195)<0,0,IF(SUM($AX195:EI195)+EI195>$AW195,$AW195-SUM($AX195:EI195),EI195))","v":0},{"$f":"IF(SUM($AW195:EJ195)<0,0,IF(SUM($AX195:EJ195)+EJ195>$AW195,$AW195-SUM($AX195:EJ195),EJ195))","v":0},{"$f":"IF(SUM($AW195:EK195)<0,0,IF(SUM($AX195:EK195)+EK195>$AW195,$AW195-SUM($AX195:EK195),EK195))","v":0},{"$f":"IF(SUM($AW195:EL195)<0,0,IF(SUM($AX195:EL195)+EL195>$AW195,$AW195-SUM($AX195:EL195),EL195))","v":0},{"$f":"IF(SUM($AW195:EM195)<0,0,IF(SUM($AX195:EM195)+EM195>$AW195,$AW195-SUM($AX195:EM195),EM195))","v":0},{"$f":"IF(SUM($AW195:EN195)<0,0,IF(SUM($AX195:EN195)+EN195>$AW195,$AW195-SUM($AX195:EN195),EN195))","v":0},{"$f":"IF(SUM($AW195:EO195)<0,0,IF(SUM($AX195:EO195)+EO195>$AW195,$AW195-SUM($AX195:EO195),EO195))","v":0},{"$f":"IF(SUM($AW195:EP195)<0,0,IF(SUM($AX195:EP195)+EP195>$AW195,$AW195-SUM($AX195:EP195),EP195))","v":0},{"$f":"IF(SUM($AW195:EQ195)<0,0,IF(SUM($AX195:EQ195)+EQ195>$AW195,$AW195-SUM($AX195:EQ195),EQ195))","v":0},{"$f":"IF(SUM($AW195:ER195)<0,0,IF(SUM($AX195:ER195)+ER195>$AW195,$AW195-SUM($AX195:ER195),ER195))","v":0},{"$f":"IF(SUM($AW195:ES195)<0,0,IF(SUM($AX195:ES195)+ES195>$AW195,$AW195-SUM($AX195:ES195),ES195))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,2.2043976874999999E-3,{"$f":"IF(SUM($R196:R196)+R196>$Q30,$Q30-SUM($R196:R196),R196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:S196)+S196>$Q30,$Q30-SUM($R196:S196),S196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:T196)+T196>$Q30,$Q30-SUM($R196:T196),T196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:U196)+U196>$Q30,$Q30-SUM($R196:U196),U196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:V196)+V196>$Q30,$Q30-SUM($R196:V196),V196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:W196)+W196>$Q30,$Q30-SUM($R196:W196),W196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:X196)+X196>$Q30,$Q30-SUM($R196:X196),X196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:Y196)+Y196>$Q30,$Q30-SUM($R196:Y196),Y196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:Z196)+Z196>$Q30,$Q30-SUM($R196:Z196),Z196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AA196)+AA196>$Q30,$Q30-SUM($R196:AA196),AA196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AB196)+AB196>$Q30,$Q30-SUM($R196:AB196),AB196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AC196)+AC196>$Q30,$Q30-SUM($R196:AC196),AC196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AD196)+AD196>$Q30,$Q30-SUM($R196:AD196),AD196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AE196)+AE196>$Q30,$Q30-SUM($R196:AE196),AE196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AF196)+AF196>$Q30,$Q30-SUM($R196:AF196),AF196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AG196)+AG196>$Q30,$Q30-SUM($R196:AG196),AG196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AH196)+AH196>$Q30,$Q30-SUM($R196:AH196),AH196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AI196)+AI196>$Q30,$Q30-SUM($R196:AI196),AI196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AJ196)+AJ196>$Q30,$Q30-SUM($R196:AJ196),AJ196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AK196)+AK196>$Q30,$Q30-SUM($R196:AK196),AK196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AL196)+AL196>$Q30,$Q30-SUM($R196:AL196),AL196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AM196)+AM196>$Q30,$Q30-SUM($R196:AM196),AM196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AN196)+AN196>$Q30,$Q30-SUM($R196:AN196),AN196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AO196)+AO196>$Q30,$Q30-SUM($R196:AO196),AO196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AP196)+AP196>$Q30,$Q30-SUM($R196:AP196),AP196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AQ196)+AQ196>$Q30,$Q30-SUM($R196:AQ196),AQ196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AR196)+AR196>$Q30,$Q30-SUM($R196:AR196),AR196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AS196)+AS196>$Q30,$Q30-SUM($R196:AS196),AS196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AT196)+AT196>$Q30,$Q30-SUM($R196:AT196),AT196)","v":2.2043976874999999E-3},{"$f":"IF(SUM($R196:AU196)+AU196>$Q30,$Q30-SUM($R196:AU196),AU196)","v":2.2043976874999999E-3},1.9839579187500053E-2,8.817590750000024E-3,{"$f":"IF(SUM($AW196:AX196)<0,0,IF(SUM($AX196:AX196)+AX196>$AW196,$AW196-SUM($AX196:AX196),AX196))","v":8.817590750000024E-3},{"$f":"IF(SUM($AW196:AY196)<0,0,IF(SUM($AX196:AY196)+AY196>$AW196,$AW196-SUM($AX196:AY196),AY196))","v":2.2043976875000051E-3},{"$f":"IF(SUM($AW196:AZ196)<0,0,IF(SUM($AX196:AZ196)+AZ196>$AW196,$AW196-SUM($AX196:AZ196),AZ196))","v":0},{"$f":"IF(SUM($AW196:BA196)<0,0,IF(SUM($AX196:BA196)+BA196>$AW196,$AW196-SUM($AX196:BA196),BA196))","v":0},{"$f":"IF(SUM($AW196:BB196)<0,0,IF(SUM($AX196:BB196)+BB196>$AW196,$AW196-SUM($AX196:BB196),BB196))","v":0},{"$f":"IF(SUM($AW196:BC196)<0,0,IF(SUM($AX196:BC196)+BC196>$AW196,$AW196-SUM($AX196:BC196),BC196))","v":0},{"$f":"IF(SUM($AW196:BD196)<0,0,IF(SUM($AX196:BD196)+BD196>$AW196,$AW196-SUM($AX196:BD196),BD196))","v":0},{"$f":"IF(SUM($AW196:BE196)<0,0,IF(SUM($AX196:BE196)+BE196>$AW196,$AW196-SUM($AX196:BE196),BE196))","v":0},{"$f":"IF(SUM($AW196:BF196)<0,0,IF(SUM($AX196:BF196)+BF196>$AW196,$AW196-SUM($AX196:BF196),BF196))","v":0},{"$f":"IF(SUM($AW196:BG196)<0,0,IF(SUM($AX196:BG196)+BG196>$AW196,$AW196-SUM($AX196:BG196),BG196))","v":0},{"$f":"IF(SUM($AW196:BH196)<0,0,IF(SUM($AX196:BH196)+BH196>$AW196,$AW196-SUM($AX196:BH196),BH196))","v":0},{"$f":"IF(SUM($AW196:BI196)<0,0,IF(SUM($AX196:BI196)+BI196>$AW196,$AW196-SUM($AX196:BI196),BI196))","v":0},{"$f":"IF(SUM($AW196:BJ196)<0,0,IF(SUM($AX196:BJ196)+BJ196>$AW196,$AW196-SUM($AX196:BJ196),BJ196))","v":0},{"$f":"IF(SUM($AW196:BK196)<0,0,IF(SUM($AX196:BK196)+BK196>$AW196,$AW196-SUM($AX196:BK196),BK196))","v":0},{"$f":"IF(SUM($AW196:BL196)<0,0,IF(SUM($AX196:BL196)+BL196>$AW196,$AW196-SUM($AX196:BL196),BL196))","v":0},{"$f":"IF(SUM($AW196:BM196)<0,0,IF(SUM($AX196:BM196)+BM196>$AW196,$AW196-SUM($AX196:BM196),BM196))","v":0},{"$f":"IF(SUM($AW196:BN196)<0,0,IF(SUM($AX196:BN196)+BN196>$AW196,$AW196-SUM($AX196:BN196),BN196))","v":0},{"$f":"IF(SUM($AW196:BO196)<0,0,IF(SUM($AX196:BO196)+BO196>$AW196,$AW196-SUM($AX196:BO196),BO196))","v":0},{"$f":"IF(SUM($AW196:BP196)<0,0,IF(SUM($AX196:BP196)+BP196>$AW196,$AW196-SUM($AX196:BP196),BP196))","v":0},{"$f":"IF(SUM($AW196:BQ196)<0,0,IF(SUM($AX196:BQ196)+BQ196>$AW196,$AW196-SUM($AX196:BQ196),BQ196))","v":0},{"$f":"IF(SUM($AW196:BR196)<0,0,IF(SUM($AX196:BR196)+BR196>$AW196,$AW196-SUM($AX196:BR196),BR196))","v":0},{"$f":"IF(SUM($AW196:BS196)<0,0,IF(SUM($AX196:BS196)+BS196>$AW196,$AW196-SUM($AX196:BS196),BS196))","v":0},{"$f":"IF(SUM($AW196:BT196)<0,0,IF(SUM($AX196:BT196)+BT196>$AW196,$AW196-SUM($AX196:BT196),BT196))","v":0},{"$f":"IF(SUM($AW196:BU196)<0,0,IF(SUM($AX196:BU196)+BU196>$AW196,$AW196-SUM($AX196:BU196),BU196))","v":0},{"$f":"IF(SUM($AW196:BV196)<0,0,IF(SUM($AX196:BV196)+BV196>$AW196,$AW196-SUM($AX196:BV196),BV196))","v":0},{"$f":"IF(SUM($AW196:BW196)<0,0,IF(SUM($AX196:BW196)+BW196>$AW196,$AW196-SUM($AX196:BW196),BW196))","v":0},{"$f":"IF(SUM($AW196:BX196)<0,0,IF(SUM($AX196:BX196)+BX196>$AW196,$AW196-SUM($AX196:BX196),BX196))","v":0},{"$f":"IF(SUM($AW196:BY196)<0,0,IF(SUM($AX196:BY196)+BY196>$AW196,$AW196-SUM($AX196:BY196),BY196))","v":0},{"$f":"IF(SUM($AW196:BZ196)<0,0,IF(SUM($AX196:BZ196)+BZ196>$AW196,$AW196-SUM($AX196:BZ196),BZ196))","v":0},{"$f":"IF(SUM($AW196:CA196)<0,0,IF(SUM($AX196:CA196)+CA196>$AW196,$AW196-SUM($AX196:CA196),CA196))","v":0},{"$f":"IF(SUM($AW196:CB196)<0,0,IF(SUM($AX196:CB196)+CB196>$AW196,$AW196-SUM($AX196:CB196),CB196))","v":0},{"$f":"IF(SUM($AW196:CC196)<0,0,IF(SUM($AX196:CC196)+CC196>$AW196,$AW196-SUM($AX196:CC196),CC196))","v":0},{"$f":"IF(SUM($AW196:CD196)<0,0,IF(SUM($AX196:CD196)+CD196>$AW196,$AW196-SUM($AX196:CD196),CD196))","v":0},{"$f":"IF(SUM($AW196:CE196)<0,0,IF(SUM($AX196:CE196)+CE196>$AW196,$AW196-SUM($AX196:CE196),CE196))","v":0},{"$f":"IF(SUM($AW196:CF196)<0,0,IF(SUM($AX196:CF196)+CF196>$AW196,$AW196-SUM($AX196:CF196),CF196))","v":0},{"$f":"IF(SUM($AW196:CG196)<0,0,IF(SUM($AX196:CG196)+CG196>$AW196,$AW196-SUM($AX196:CG196),CG196))","v":0},{"$f":"IF(SUM($AW196:CH196)<0,0,IF(SUM($AX196:CH196)+CH196>$AW196,$AW196-SUM($AX196:CH196),CH196))","v":0},{"$f":"IF(SUM($AW196:CI196)<0,0,IF(SUM($AX196:CI196)+CI196>$AW196,$AW196-SUM($AX196:CI196),CI196))","v":0},{"$f":"IF(SUM($AW196:CJ196)<0,0,IF(SUM($AX196:CJ196)+CJ196>$AW196,$AW196-SUM($AX196:CJ196),CJ196))","v":0},{"$f":"IF(SUM($AW196:CK196)<0,0,IF(SUM($AX196:CK196)+CK196>$AW196,$AW196-SUM($AX196:CK196),CK196))","v":0},{"$f":"IF(SUM($AW196:CL196)<0,0,IF(SUM($AX196:CL196)+CL196>$AW196,$AW196-SUM($AX196:CL196),CL196))","v":0},{"$f":"IF(SUM($AW196:CM196)<0,0,IF(SUM($AX196:CM196)+CM196>$AW196,$AW196-SUM($AX196:CM196),CM196))","v":0},{"$f":"IF(SUM($AW196:CN196)<0,0,IF(SUM($AX196:CN196)+CN196>$AW196,$AW196-SUM($AX196:CN196),CN196))","v":0},{"$f":"IF(SUM($AW196:CO196)<0,0,IF(SUM($AX196:CO196)+CO196>$AW196,$AW196-SUM($AX196:CO196),CO196))","v":0},{"$f":"IF(SUM($AW196:CP196)<0,0,IF(SUM($AX196:CP196)+CP196>$AW196,$AW196-SUM($AX196:CP196),CP196))","v":0},{"$f":"IF(SUM($AW196:CQ196)<0,0,IF(SUM($AX196:CQ196)+CQ196>$AW196,$AW196-SUM($AX196:CQ196),CQ196))","v":0},{"$f":"IF(SUM($AW196:CR196)<0,0,IF(SUM($AX196:CR196)+CR196>$AW196,$AW196-SUM($AX196:CR196),CR196))","v":0},{"$f":"IF(SUM($AW196:CS196)<0,0,IF(SUM($AX196:CS196)+CS196>$AW196,$AW196-SUM($AX196:CS196),CS196))","v":0},{"$f":"IF(SUM($AW196:CT196)<0,0,IF(SUM($AX196:CT196)+CT196>$AW196,$AW196-SUM($AX196:CT196),CT196))","v":0},{"$f":"IF(SUM($AW196:CU196)<0,0,IF(SUM($AX196:CU196)+CU196>$AW196,$AW196-SUM($AX196:CU196),CU196))","v":0},{"$f":"IF(SUM($AW196:CV196)<0,0,IF(SUM($AX196:CV196)+CV196>$AW196,$AW196-SUM($AX196:CV196),CV196))","v":0},{"$f":"IF(SUM($AW196:CW196)<0,0,IF(SUM($AX196:CW196)+CW196>$AW196,$AW196-SUM($AX196:CW196),CW196))","v":0},{"$f":"IF(SUM($AW196:CX196)<0,0,IF(SUM($AX196:CX196)+CX196>$AW196,$AW196-SUM($AX196:CX196),CX196))","v":0},{"$f":"IF(SUM($AW196:CY196)<0,0,IF(SUM($AX196:CY196)+CY196>$AW196,$AW196-SUM($AX196:CY196),CY196))","v":0},{"$f":"IF(SUM($AW196:CZ196)<0,0,IF(SUM($AX196:CZ196)+CZ196>$AW196,$AW196-SUM($AX196:CZ196),CZ196))","v":0},{"$f":"IF(SUM($AW196:DA196)<0,0,IF(SUM($AX196:DA196)+DA196>$AW196,$AW196-SUM($AX196:DA196),DA196))","v":0},{"$f":"IF(SUM($AW196:DB196)<0,0,IF(SUM($AX196:DB196)+DB196>$AW196,$AW196-SUM($AX196:DB196),DB196))","v":0},{"$f":"IF(SUM($AW196:DC196)<0,0,IF(SUM($AX196:DC196)+DC196>$AW196,$AW196-SUM($AX196:DC196),DC196))","v":0},{"$f":"IF(SUM($AW196:DD196)<0,0,IF(SUM($AX196:DD196)+DD196>$AW196,$AW196-SUM($AX196:DD196),DD196))","v":0},{"$f":"IF(SUM($AW196:DE196)<0,0,IF(SUM($AX196:DE196)+DE196>$AW196,$AW196-SUM($AX196:DE196),DE196))","v":0},{"$f":"IF(SUM($AW196:DF196)<0,0,IF(SUM($AX196:DF196)+DF196>$AW196,$AW196-SUM($AX196:DF196),DF196))","v":0},{"$f":"IF(SUM($AW196:DG196)<0,0,IF(SUM($AX196:DG196)+DG196>$AW196,$AW196-SUM($AX196:DG196),DG196))","v":0},{"$f":"IF(SUM($AW196:DH196)<0,0,IF(SUM($AX196:DH196)+DH196>$AW196,$AW196-SUM($AX196:DH196),DH196))","v":0},{"$f":"IF(SUM($AW196:DI196)<0,0,IF(SUM($AX196:DI196)+DI196>$AW196,$AW196-SUM($AX196:DI196),DI196))","v":0},{"$f":"IF(SUM($AW196:DJ196)<0,0,IF(SUM($AX196:DJ196)+DJ196>$AW196,$AW196-SUM($AX196:DJ196),DJ196))","v":0},{"$f":"IF(SUM($AW196:DK196)<0,0,IF(SUM($AX196:DK196)+DK196>$AW196,$AW196-SUM($AX196:DK196),DK196))","v":0},{"$f":"IF(SUM($AW196:DL196)<0,0,IF(SUM($AX196:DL196)+DL196>$AW196,$AW196-SUM($AX196:DL196),DL196))","v":0},{"$f":"IF(SUM($AW196:DM196)<0,0,IF(SUM($AX196:DM196)+DM196>$AW196,$AW196-SUM($AX196:DM196),DM196))","v":0},{"$f":"IF(SUM($AW196:DN196)<0,0,IF(SUM($AX196:DN196)+DN196>$AW196,$AW196-SUM($AX196:DN196),DN196))","v":0},{"$f":"IF(SUM($AW196:DO196)<0,0,IF(SUM($AX196:DO196)+DO196>$AW196,$AW196-SUM($AX196:DO196),DO196))","v":0},{"$f":"IF(SUM($AW196:DP196)<0,0,IF(SUM($AX196:DP196)+DP196>$AW196,$AW196-SUM($AX196:DP196),DP196))","v":0},{"$f":"IF(SUM($AW196:DQ196)<0,0,IF(SUM($AX196:DQ196)+DQ196>$AW196,$AW196-SUM($AX196:DQ196),DQ196))","v":0},{"$f":"IF(SUM($AW196:DR196)<0,0,IF(SUM($AX196:DR196)+DR196>$AW196,$AW196-SUM($AX196:DR196),DR196))","v":0},{"$f":"IF(SUM($AW196:DS196)<0,0,IF(SUM($AX196:DS196)+DS196>$AW196,$AW196-SUM($AX196:DS196),DS196))","v":0},{"$f":"IF(SUM($AW196:DT196)<0,0,IF(SUM($AX196:DT196)+DT196>$AW196,$AW196-SUM($AX196:DT196),DT196))","v":0},{"$f":"IF(SUM($AW196:DU196)<0,0,IF(SUM($AX196:DU196)+DU196>$AW196,$AW196-SUM($AX196:DU196),DU196))","v":0},{"$f":"IF(SUM($AW196:DV196)<0,0,IF(SUM($AX196:DV196)+DV196>$AW196,$AW196-SUM($AX196:DV196),DV196))","v":0},{"$f":"IF(SUM($AW196:DW196)<0,0,IF(SUM($AX196:DW196)+DW196>$AW196,$AW196-SUM($AX196:DW196),DW196))","v":0},{"$f":"IF(SUM($AW196:DX196)<0,0,IF(SUM($AX196:DX196)+DX196>$AW196,$AW196-SUM($AX196:DX196),DX196))","v":0},{"$f":"IF(SUM($AW196:DY196)<0,0,IF(SUM($AX196:DY196)+DY196>$AW196,$AW196-SUM($AX196:DY196),DY196))","v":0},{"$f":"IF(SUM($AW196:DZ196)<0,0,IF(SUM($AX196:DZ196)+DZ196>$AW196,$AW196-SUM($AX196:DZ196),DZ196))","v":0},{"$f":"IF(SUM($AW196:EA196)<0,0,IF(SUM($AX196:EA196)+EA196>$AW196,$AW196-SUM($AX196:EA196),EA196))","v":0},{"$f":"IF(SUM($AW196:EB196)<0,0,IF(SUM($AX196:EB196)+EB196>$AW196,$AW196-SUM($AX196:EB196),EB196))","v":0},{"$f":"IF(SUM($AW196:EC196)<0,0,IF(SUM($AX196:EC196)+EC196>$AW196,$AW196-SUM($AX196:EC196),EC196))","v":0},{"$f":"IF(SUM($AW196:ED196)<0,0,IF(SUM($AX196:ED196)+ED196>$AW196,$AW196-SUM($AX196:ED196),ED196))","v":0},{"$f":"IF(SUM($AW196:EE196)<0,0,IF(SUM($AX196:EE196)+EE196>$AW196,$AW196-SUM($AX196:EE196),EE196))","v":0},{"$f":"IF(SUM($AW196:EF196)<0,0,IF(SUM($AX196:EF196)+EF196>$AW196,$AW196-SUM($AX196:EF196),EF196))","v":0},{"$f":"IF(SUM($AW196:EG196)<0,0,IF(SUM($AX196:EG196)+EG196>$AW196,$AW196-SUM($AX196:EG196),EG196))","v":0},{"$f":"IF(SUM($AW196:EH196)<0,0,IF(SUM($AX196:EH196)+EH196>$AW196,$AW196-SUM($AX196:EH196),EH196))","v":0},{"$f":"IF(SUM($AW196:EI196)<0,0,IF(SUM($AX196:EI196)+EI196>$AW196,$AW196-SUM($AX196:EI196),EI196))","v":0},{"$f":"IF(SUM($AW196:EJ196)<0,0,IF(SUM($AX196:EJ196)+EJ196>$AW196,$AW196-SUM($AX196:EJ196),EJ196))","v":0},{"$f":"IF(SUM($AW196:EK196)<0,0,IF(SUM($AX196:EK196)+EK196>$AW196,$AW196-SUM($AX196:EK196),EK196))","v":0},{"$f":"IF(SUM($AW196:EL196)<0,0,IF(SUM($AX196:EL196)+EL196>$AW196,$AW196-SUM($AX196:EL196),EL196))","v":0},{"$f":"IF(SUM($AW196:EM196)<0,0,IF(SUM($AX196:EM196)+EM196>$AW196,$AW196-SUM($AX196:EM196),EM196))","v":0},{"$f":"IF(SUM($AW196:EN196)<0,0,IF(SUM($AX196:EN196)+EN196>$AW196,$AW196-SUM($AX196:EN196),EN196))","v":0},{"$f":"IF(SUM($AW196:EO196)<0,0,IF(SUM($AX196:EO196)+EO196>$AW196,$AW196-SUM($AX196:EO196),EO196))","v":0},{"$f":"IF(SUM($AW196:EP196)<0,0,IF(SUM($AX196:EP196)+EP196>$AW196,$AW196-SUM($AX196:EP196),EP196))","v":0},{"$f":"IF(SUM($AW196:EQ196)<0,0,IF(SUM($AX196:EQ196)+EQ196>$AW196,$AW196-SUM($AX196:EQ196),EQ196))","v":0},{"$f":"IF(SUM($AW196:ER196)<0,0,IF(SUM($AX196:ER196)+ER196>$AW196,$AW196-SUM($AX196:ER196),ER196))","v":0},{"$f":"IF(SUM($AW196:ES196)<0,0,IF(SUM($AX196:ES196)+ES196>$AW196,$AW196-SUM($AX196:ES196),ES196))","v":0}]
[]
[null,"Depreciation:  2002 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R23/$F200","v":0},{"$f":"IF(SUM($S200:S200)+S200>$R23,$R23-SUM($S200:S200),S200)","v":0},{"$f":"IF(SUM($S200:T200)+T200>$R23,$R23-SUM($S200:T200),T200)","v":0},{"$f":"IF(SUM($S200:U200)+U200>$R23,$R23-SUM($S200:U200),U200)","v":0},{"$f":"IF(SUM($S200:V200)+V200>$R23,$R23-SUM($S200:V200),V200)","v":0},{"$f":"IF(SUM($S200:W200)+W200>$R23,$R23-SUM($S200:W200),W200)","v":0},{"$f":"IF(SUM($S200:X200)+X200>$R23,$R23-SUM($S200:X200),X200)","v":0},{"$f":"IF(SUM($S200:Y200)+Y200>$R23,$R23-SUM($S200:Y200),Y200)","v":0},{"$f":"IF(SUM($S200:Z200)+Z200>$R23,$R23-SUM($S200:Z200),Z200)","v":0},{"$f":"IF(SUM($S200:AA200)+AA200>$R23,$R23-SUM($S200:AA200),AA200)","v":0},{"$f":"IF(SUM($S200:AB200)+AB200>$R23,$R23-SUM($S200:AB200),AB200)","v":0},{"$f":"IF(SUM($S200:AC200)+AC200>$R23,$R23-SUM($S200:AC200),AC200)","v":0},{"$f":"IF(SUM($S200:AD200)+AD200>$R23,$R23-SUM($S200:AD200),AD200)","v":0},{"$f":"IF(SUM($S200:AE200)+AE200>$R23,$R23-SUM($S200:AE200),AE200)","v":0},{"$f":"IF(SUM($S200:AF200)+AF200>$R23,$R23-SUM($S200:AF200),AF200)","v":0},{"$f":"IF(SUM($S200:AG200)+AG200>$R23,$R23-SUM($S200:AG200),AG200)","v":0},{"$f":"IF(SUM($S200:AH200)+AH200>$R23,$R23-SUM($S200:AH200),AH200)","v":0},{"$f":"IF(SUM($S200:AI200)+AI200>$R23,$R23-SUM($S200:AI200),AI200)","v":0},{"$f":"IF(SUM($S200:AJ200)+AJ200>$R23,$R23-SUM($S200:AJ200),AJ200)","v":0},{"$f":"IF(SUM($S200:AK200)+AK200>$R23,$R23-SUM($S200:AK200),AK200)","v":0},{"$f":"IF(SUM($S200:AL200)+AL200>$R23,$R23-SUM($S200:AL200),AL200)","v":0},{"$f":"IF(SUM($S200:AM200)+AM200>$R23,$R23-SUM($S200:AM200),AM200)","v":0},{"$f":"IF(SUM($S200:AN200)+AN200>$R23,$R23-SUM($S200:AN200),AN200)","v":0},{"$f":"IF(SUM($S200:AO200)+AO200>$R23,$R23-SUM($S200:AO200),AO200)","v":0},{"$f":"IF(SUM($S200:AP200)+AP200>$R23,$R23-SUM($S200:AP200),AP200)","v":0},{"$f":"IF(SUM($S200:AQ200)+AQ200>$R23,$R23-SUM($S200:AQ200),AQ200)","v":0},{"$f":"IF(SUM($S200:AR200)+AR200>$R23,$R23-SUM($S200:AR200),AR200)","v":0},{"$f":"IF(SUM($S200:AS200)+AS200>$R23,$R23-SUM($S200:AS200),AS200)","v":0},{"$f":"IF(SUM($S200:AT200)+AT200>$R23,$R23-SUM($S200:AT200),AT200)","v":0},{"$f":"IF(SUM($S200:AU200)+AU200>$R23,$R23-SUM($S200:AU200),AU200)","v":0},{"$f":"$R36-SUM($I200:$AV200)","v":0},{"$f":"IF(AW200>0,AW200/(MAX(($F200-COUNT($I200:$AV200))/4,1)),0)","v":0},{"$f":"IF(SUM($AW200:AX200)<0,0,IF(SUM($AX200:AX200)+AX200>$AW200,$AW200-SUM($AX200:AX200),AX200))","v":0},{"$f":"IF(SUM($AW200:AY200)<0,0,IF(SUM($AX200:AY200)+AY200>$AW200,$AW200-SUM($AX200:AY200),AY200))","v":0},{"$f":"IF(SUM($AW200:AZ200)<0,0,IF(SUM($AX200:AZ200)+AZ200>$AW200,$AW200-SUM($AX200:AZ200),AZ200))","v":0},{"$f":"IF(SUM($AW200:BA200)<0,0,IF(SUM($AX200:BA200)+BA200>$AW200,$AW200-SUM($AX200:BA200),BA200))","v":0},{"$f":"IF(SUM($AW200:BB200)<0,0,IF(SUM($AX200:BB200)+BB200>$AW200,$AW200-SUM($AX200:BB200),BB200))","v":0},{"$f":"IF(SUM($AW200:BC200)<0,0,IF(SUM($AX200:BC200)+BC200>$AW200,$AW200-SUM($AX200:BC200),BC200))","v":0},{"$f":"IF(SUM($AW200:BD200)<0,0,IF(SUM($AX200:BD200)+BD200>$AW200,$AW200-SUM($AX200:BD200),BD200))","v":0},{"$f":"IF(SUM($AW200:BE200)<0,0,IF(SUM($AX200:BE200)+BE200>$AW200,$AW200-SUM($AX200:BE200),BE200))","v":0},{"$f":"IF(SUM($AW200:BF200)<0,0,IF(SUM($AX200:BF200)+BF200>$AW200,$AW200-SUM($AX200:BF200),BF200))","v":0},{"$f":"IF(SUM($AW200:BG200)<0,0,IF(SUM($AX200:BG200)+BG200>$AW200,$AW200-SUM($AX200:BG200),BG200))","v":0},{"$f":"IF(SUM($AW200:BH200)<0,0,IF(SUM($AX200:BH200)+BH200>$AW200,$AW200-SUM($AX200:BH200),BH200))","v":0},{"$f":"IF(SUM($AW200:BI200)<0,0,IF(SUM($AX200:BI200)+BI200>$AW200,$AW200-SUM($AX200:BI200),BI200))","v":0},{"$f":"IF(SUM($AW200:BJ200)<0,0,IF(SUM($AX200:BJ200)+BJ200>$AW200,$AW200-SUM($AX200:BJ200),BJ200))","v":0},{"$f":"IF(SUM($AW200:BK200)<0,0,IF(SUM($AX200:BK200)+BK200>$AW200,$AW200-SUM($AX200:BK200),BK200))","v":0},{"$f":"IF(SUM($AW200:BL200)<0,0,IF(SUM($AX200:BL200)+BL200>$AW200,$AW200-SUM($AX200:BL200),BL200))","v":0},{"$f":"IF(SUM($AW200:BM200)<0,0,IF(SUM($AX200:BM200)+BM200>$AW200,$AW200-SUM($AX200:BM200),BM200))","v":0},{"$f":"IF(SUM($AW200:BN200)<0,0,IF(SUM($AX200:BN200)+BN200>$AW200,$AW200-SUM($AX200:BN200),BN200))","v":0},{"$f":"IF(SUM($AW200:BO200)<0,0,IF(SUM($AX200:BO200)+BO200>$AW200,$AW200-SUM($AX200:BO200),BO200))","v":0},{"$f":"IF(SUM($AW200:BP200)<0,0,IF(SUM($AX200:BP200)+BP200>$AW200,$AW200-SUM($AX200:BP200),BP200))","v":0},{"$f":"IF(SUM($AW200:BQ200)<0,0,IF(SUM($AX200:BQ200)+BQ200>$AW200,$AW200-SUM($AX200:BQ200),BQ200))","v":0},{"$f":"IF(SUM($AW200:BR200)<0,0,IF(SUM($AX200:BR200)+BR200>$AW200,$AW200-SUM($AX200:BR200),BR200))","v":0},{"$f":"IF(SUM($AW200:BS200)<0,0,IF(SUM($AX200:BS200)+BS200>$AW200,$AW200-SUM($AX200:BS200),BS200))","v":0},{"$f":"IF(SUM($AW200:BT200)<0,0,IF(SUM($AX200:BT200)+BT200>$AW200,$AW200-SUM($AX200:BT200),BT200))","v":0},{"$f":"IF(SUM($AW200:BU200)<0,0,IF(SUM($AX200:BU200)+BU200>$AW200,$AW200-SUM($AX200:BU200),BU200))","v":0},{"$f":"IF(SUM($AW200:BV200)<0,0,IF(SUM($AX200:BV200)+BV200>$AW200,$AW200-SUM($AX200:BV200),BV200))","v":0},{"$f":"IF(SUM($AW200:BW200)<0,0,IF(SUM($AX200:BW200)+BW200>$AW200,$AW200-SUM($AX200:BW200),BW200))","v":0},{"$f":"IF(SUM($AW200:BX200)<0,0,IF(SUM($AX200:BX200)+BX200>$AW200,$AW200-SUM($AX200:BX200),BX200))","v":0},{"$f":"IF(SUM($AW200:BY200)<0,0,IF(SUM($AX200:BY200)+BY200>$AW200,$AW200-SUM($AX200:BY200),BY200))","v":0},{"$f":"IF(SUM($AW200:BZ200)<0,0,IF(SUM($AX200:BZ200)+BZ200>$AW200,$AW200-SUM($AX200:BZ200),BZ200))","v":0},{"$f":"IF(SUM($AW200:CA200)<0,0,IF(SUM($AX200:CA200)+CA200>$AW200,$AW200-SUM($AX200:CA200),CA200))","v":0},{"$f":"IF(SUM($AW200:CB200)<0,0,IF(SUM($AX200:CB200)+CB200>$AW200,$AW200-SUM($AX200:CB200),CB200))","v":0},{"$f":"IF(SUM($AW200:CC200)<0,0,IF(SUM($AX200:CC200)+CC200>$AW200,$AW200-SUM($AX200:CC200),CC200))","v":0},{"$f":"IF(SUM($AW200:CD200)<0,0,IF(SUM($AX200:CD200)+CD200>$AW200,$AW200-SUM($AX200:CD200),CD200))","v":0},{"$f":"IF(SUM($AW200:CE200)<0,0,IF(SUM($AX200:CE200)+CE200>$AW200,$AW200-SUM($AX200:CE200),CE200))","v":0},{"$f":"IF(SUM($AW200:CF200)<0,0,IF(SUM($AX200:CF200)+CF200>$AW200,$AW200-SUM($AX200:CF200),CF200))","v":0},{"$f":"IF(SUM($AW200:CG200)<0,0,IF(SUM($AX200:CG200)+CG200>$AW200,$AW200-SUM($AX200:CG200),CG200))","v":0},{"$f":"IF(SUM($AW200:CH200)<0,0,IF(SUM($AX200:CH200)+CH200>$AW200,$AW200-SUM($AX200:CH200),CH200))","v":0},{"$f":"IF(SUM($AW200:CI200)<0,0,IF(SUM($AX200:CI200)+CI200>$AW200,$AW200-SUM($AX200:CI200),CI200))","v":0},{"$f":"IF(SUM($AW200:CJ200)<0,0,IF(SUM($AX200:CJ200)+CJ200>$AW200,$AW200-SUM($AX200:CJ200),CJ200))","v":0},{"$f":"IF(SUM($AW200:CK200)<0,0,IF(SUM($AX200:CK200)+CK200>$AW200,$AW200-SUM($AX200:CK200),CK200))","v":0},{"$f":"IF(SUM($AW200:CL200)<0,0,IF(SUM($AX200:CL200)+CL200>$AW200,$AW200-SUM($AX200:CL200),CL200))","v":0},{"$f":"IF(SUM($AW200:CM200)<0,0,IF(SUM($AX200:CM200)+CM200>$AW200,$AW200-SUM($AX200:CM200),CM200))","v":0},{"$f":"IF(SUM($AW200:CN200)<0,0,IF(SUM($AX200:CN200)+CN200>$AW200,$AW200-SUM($AX200:CN200),CN200))","v":0},{"$f":"IF(SUM($AW200:CO200)<0,0,IF(SUM($AX200:CO200)+CO200>$AW200,$AW200-SUM($AX200:CO200),CO200))","v":0},{"$f":"IF(SUM($AW200:CP200)<0,0,IF(SUM($AX200:CP200)+CP200>$AW200,$AW200-SUM($AX200:CP200),CP200))","v":0},{"$f":"IF(SUM($AW200:CQ200)<0,0,IF(SUM($AX200:CQ200)+CQ200>$AW200,$AW200-SUM($AX200:CQ200),CQ200))","v":0},{"$f":"IF(SUM($AW200:CR200)<0,0,IF(SUM($AX200:CR200)+CR200>$AW200,$AW200-SUM($AX200:CR200),CR200))","v":0},{"$f":"IF(SUM($AW200:CS200)<0,0,IF(SUM($AX200:CS200)+CS200>$AW200,$AW200-SUM($AX200:CS200),CS200))","v":0},{"$f":"IF(SUM($AW200:CT200)<0,0,IF(SUM($AX200:CT200)+CT200>$AW200,$AW200-SUM($AX200:CT200),CT200))","v":0},{"$f":"IF(SUM($AW200:CU200)<0,0,IF(SUM($AX200:CU200)+CU200>$AW200,$AW200-SUM($AX200:CU200),CU200))","v":0},{"$f":"IF(SUM($AW200:CV200)<0,0,IF(SUM($AX200:CV200)+CV200>$AW200,$AW200-SUM($AX200:CV200),CV200))","v":0},{"$f":"IF(SUM($AW200:CW200)<0,0,IF(SUM($AX200:CW200)+CW200>$AW200,$AW200-SUM($AX200:CW200),CW200))","v":0},{"$f":"IF(SUM($AW200:CX200)<0,0,IF(SUM($AX200:CX200)+CX200>$AW200,$AW200-SUM($AX200:CX200),CX200))","v":0},{"$f":"IF(SUM($AW200:CY200)<0,0,IF(SUM($AX200:CY200)+CY200>$AW200,$AW200-SUM($AX200:CY200),CY200))","v":0},{"$f":"IF(SUM($AW200:CZ200)<0,0,IF(SUM($AX200:CZ200)+CZ200>$AW200,$AW200-SUM($AX200:CZ200),CZ200))","v":0},{"$f":"IF(SUM($AW200:DA200)<0,0,IF(SUM($AX200:DA200)+DA200>$AW200,$AW200-SUM($AX200:DA200),DA200))","v":0},{"$f":"IF(SUM($AW200:DB200)<0,0,IF(SUM($AX200:DB200)+DB200>$AW200,$AW200-SUM($AX200:DB200),DB200))","v":0},{"$f":"IF(SUM($AW200:DC200)<0,0,IF(SUM($AX200:DC200)+DC200>$AW200,$AW200-SUM($AX200:DC200),DC200))","v":0},{"$f":"IF(SUM($AW200:DD200)<0,0,IF(SUM($AX200:DD200)+DD200>$AW200,$AW200-SUM($AX200:DD200),DD200))","v":0},{"$f":"IF(SUM($AW200:DE200)<0,0,IF(SUM($AX200:DE200)+DE200>$AW200,$AW200-SUM($AX200:DE200),DE200))","v":0},{"$f":"IF(SUM($AW200:DF200)<0,0,IF(SUM($AX200:DF200)+DF200>$AW200,$AW200-SUM($AX200:DF200),DF200))","v":0},{"$f":"IF(SUM($AW200:DG200)<0,0,IF(SUM($AX200:DG200)+DG200>$AW200,$AW200-SUM($AX200:DG200),DG200))","v":0},{"$f":"IF(SUM($AW200:DH200)<0,0,IF(SUM($AX200:DH200)+DH200>$AW200,$AW200-SUM($AX200:DH200),DH200))","v":0},{"$f":"IF(SUM($AW200:DI200)<0,0,IF(SUM($AX200:DI200)+DI200>$AW200,$AW200-SUM($AX200:DI200),DI200))","v":0},{"$f":"IF(SUM($AW200:DJ200)<0,0,IF(SUM($AX200:DJ200)+DJ200>$AW200,$AW200-SUM($AX200:DJ200),DJ200))","v":0},{"$f":"IF(SUM($AW200:DK200)<0,0,IF(SUM($AX200:DK200)+DK200>$AW200,$AW200-SUM($AX200:DK200),DK200))","v":0},{"$f":"IF(SUM($AW200:DL200)<0,0,IF(SUM($AX200:DL200)+DL200>$AW200,$AW200-SUM($AX200:DL200),DL200))","v":0},{"$f":"IF(SUM($AW200:DM200)<0,0,IF(SUM($AX200:DM200)+DM200>$AW200,$AW200-SUM($AX200:DM200),DM200))","v":0},{"$f":"IF(SUM($AW200:DN200)<0,0,IF(SUM($AX200:DN200)+DN200>$AW200,$AW200-SUM($AX200:DN200),DN200))","v":0},{"$f":"IF(SUM($AW200:DO200)<0,0,IF(SUM($AX200:DO200)+DO200>$AW200,$AW200-SUM($AX200:DO200),DO200))","v":0},{"$f":"IF(SUM($AW200:DP200)<0,0,IF(SUM($AX200:DP200)+DP200>$AW200,$AW200-SUM($AX200:DP200),DP200))","v":0},{"$f":"IF(SUM($AW200:DQ200)<0,0,IF(SUM($AX200:DQ200)+DQ200>$AW200,$AW200-SUM($AX200:DQ200),DQ200))","v":0},{"$f":"IF(SUM($AW200:DR200)<0,0,IF(SUM($AX200:DR200)+DR200>$AW200,$AW200-SUM($AX200:DR200),DR200))","v":0},{"$f":"IF(SUM($AW200:DS200)<0,0,IF(SUM($AX200:DS200)+DS200>$AW200,$AW200-SUM($AX200:DS200),DS200))","v":0},{"$f":"IF(SUM($AW200:DT200)<0,0,IF(SUM($AX200:DT200)+DT200>$AW200,$AW200-SUM($AX200:DT200),DT200))","v":0},{"$f":"IF(SUM($AW200:DU200)<0,0,IF(SUM($AX200:DU200)+DU200>$AW200,$AW200-SUM($AX200:DU200),DU200))","v":0},{"$f":"IF(SUM($AW200:DV200)<0,0,IF(SUM($AX200:DV200)+DV200>$AW200,$AW200-SUM($AX200:DV200),DV200))","v":0},{"$f":"IF(SUM($AW200:DW200)<0,0,IF(SUM($AX200:DW200)+DW200>$AW200,$AW200-SUM($AX200:DW200),DW200))","v":0},{"$f":"IF(SUM($AW200:DX200)<0,0,IF(SUM($AX200:DX200)+DX200>$AW200,$AW200-SUM($AX200:DX200),DX200))","v":0},{"$f":"IF(SUM($AW200:DY200)<0,0,IF(SUM($AX200:DY200)+DY200>$AW200,$AW200-SUM($AX200:DY200),DY200))","v":0},{"$f":"IF(SUM($AW200:DZ200)<0,0,IF(SUM($AX200:DZ200)+DZ200>$AW200,$AW200-SUM($AX200:DZ200),DZ200))","v":0},{"$f":"IF(SUM($AW200:EA200)<0,0,IF(SUM($AX200:EA200)+EA200>$AW200,$AW200-SUM($AX200:EA200),EA200))","v":0},{"$f":"IF(SUM($AW200:EB200)<0,0,IF(SUM($AX200:EB200)+EB200>$AW200,$AW200-SUM($AX200:EB200),EB200))","v":0},{"$f":"IF(SUM($AW200:EC200)<0,0,IF(SUM($AX200:EC200)+EC200>$AW200,$AW200-SUM($AX200:EC200),EC200))","v":0},{"$f":"IF(SUM($AW200:ED200)<0,0,IF(SUM($AX200:ED200)+ED200>$AW200,$AW200-SUM($AX200:ED200),ED200))","v":0},{"$f":"IF(SUM($AW200:EE200)<0,0,IF(SUM($AX200:EE200)+EE200>$AW200,$AW200-SUM($AX200:EE200),EE200))","v":0},{"$f":"IF(SUM($AW200:EF200)<0,0,IF(SUM($AX200:EF200)+EF200>$AW200,$AW200-SUM($AX200:EF200),EF200))","v":0},{"$f":"IF(SUM($AW200:EG200)<0,0,IF(SUM($AX200:EG200)+EG200>$AW200,$AW200-SUM($AX200:EG200),EG200))","v":0},{"$f":"IF(SUM($AW200:EH200)<0,0,IF(SUM($AX200:EH200)+EH200>$AW200,$AW200-SUM($AX200:EH200),EH200))","v":0},{"$f":"IF(SUM($AW200:EI200)<0,0,IF(SUM($AX200:EI200)+EI200>$AW200,$AW200-SUM($AX200:EI200),EI200))","v":0},{"$f":"IF(SUM($AW200:EJ200)<0,0,IF(SUM($AX200:EJ200)+EJ200>$AW200,$AW200-SUM($AX200:EJ200),EJ200))","v":0},{"$f":"IF(SUM($AW200:EK200)<0,0,IF(SUM($AX200:EK200)+EK200>$AW200,$AW200-SUM($AX200:EK200),EK200))","v":0},{"$f":"IF(SUM($AW200:EL200)<0,0,IF(SUM($AX200:EL200)+EL200>$AW200,$AW200-SUM($AX200:EL200),EL200))","v":0},{"$f":"IF(SUM($AW200:EM200)<0,0,IF(SUM($AX200:EM200)+EM200>$AW200,$AW200-SUM($AX200:EM200),EM200))","v":0},{"$f":"IF(SUM($AW200:EN200)<0,0,IF(SUM($AX200:EN200)+EN200>$AW200,$AW200-SUM($AX200:EN200),EN200))","v":0},{"$f":"IF(SUM($AW200:EO200)<0,0,IF(SUM($AX200:EO200)+EO200>$AW200,$AW200-SUM($AX200:EO200),EO200))","v":0},{"$f":"IF(SUM($AW200:EP200)<0,0,IF(SUM($AX200:EP200)+EP200>$AW200,$AW200-SUM($AX200:EP200),EP200))","v":0},{"$f":"IF(SUM($AW200:EQ200)<0,0,IF(SUM($AX200:EQ200)+EQ200>$AW200,$AW200-SUM($AX200:EQ200),EQ200))","v":0},{"$f":"IF(SUM($AW200:ER200)<0,0,IF(SUM($AX200:ER200)+ER200>$AW200,$AW200-SUM($AX200:ER200),ER200))","v":0},{"$f":"IF(SUM($AW200:ES200)<0,0,IF(SUM($AX200:ES200)+ES200>$AW200,$AW200-SUM($AX200:ES200),ES200))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S201:S201)+S201>$R24,$R24-SUM($S201:S201),S201)","v":0},{"$f":"IF(SUM($S201:T201)+T201>$R24,$R24-SUM($S201:T201),T201)","v":0},{"$f":"IF(SUM($S201:U201)+U201>$R24,$R24-SUM($S201:U201),U201)","v":0},{"$f":"IF(SUM($S201:V201)+V201>$R24,$R24-SUM($S201:V201),V201)","v":0},{"$f":"IF(SUM($S201:W201)+W201>$R24,$R24-SUM($S201:W201),W201)","v":0},{"$f":"IF(SUM($S201:X201)+X201>$R24,$R24-SUM($S201:X201),X201)","v":0},{"$f":"IF(SUM($S201:Y201)+Y201>$R24,$R24-SUM($S201:Y201),Y201)","v":0},{"$f":"IF(SUM($S201:Z201)+Z201>$R24,$R24-SUM($S201:Z201),Z201)","v":0},{"$f":"IF(SUM($S201:AA201)+AA201>$R24,$R24-SUM($S201:AA201),AA201)","v":0},{"$f":"IF(SUM($S201:AB201)+AB201>$R24,$R24-SUM($S201:AB201),AB201)","v":0},{"$f":"IF(SUM($S201:AC201)+AC201>$R24,$R24-SUM($S201:AC201),AC201)","v":0},{"$f":"IF(SUM($S201:AD201)+AD201>$R24,$R24-SUM($S201:AD201),AD201)","v":0},{"$f":"IF(SUM($S201:AE201)+AE201>$R24,$R24-SUM($S201:AE201),AE201)","v":0},{"$f":"IF(SUM($S201:AF201)+AF201>$R24,$R24-SUM($S201:AF201),AF201)","v":0},{"$f":"IF(SUM($S201:AG201)+AG201>$R24,$R24-SUM($S201:AG201),AG201)","v":0},{"$f":"IF(SUM($S201:AH201)+AH201>$R24,$R24-SUM($S201:AH201),AH201)","v":0},{"$f":"IF(SUM($S201:AI201)+AI201>$R24,$R24-SUM($S201:AI201),AI201)","v":0},{"$f":"IF(SUM($S201:AJ201)+AJ201>$R24,$R24-SUM($S201:AJ201),AJ201)","v":0},{"$f":"IF(SUM($S201:AK201)+AK201>$R24,$R24-SUM($S201:AK201),AK201)","v":0},{"$f":"IF(SUM($S201:AL201)+AL201>$R24,$R24-SUM($S201:AL201),AL201)","v":0},{"$f":"IF(SUM($S201:AM201)+AM201>$R24,$R24-SUM($S201:AM201),AM201)","v":0},{"$f":"IF(SUM($S201:AN201)+AN201>$R24,$R24-SUM($S201:AN201),AN201)","v":0},{"$f":"IF(SUM($S201:AO201)+AO201>$R24,$R24-SUM($S201:AO201),AO201)","v":0},{"$f":"IF(SUM($S201:AP201)+AP201>$R24,$R24-SUM($S201:AP201),AP201)","v":0},{"$f":"IF(SUM($S201:AQ201)+AQ201>$R24,$R24-SUM($S201:AQ201),AQ201)","v":0},{"$f":"IF(SUM($S201:AR201)+AR201>$R24,$R24-SUM($S201:AR201),AR201)","v":0},{"$f":"IF(SUM($S201:AS201)+AS201>$R24,$R24-SUM($S201:AS201),AS201)","v":0},{"$f":"IF(SUM($S201:AT201)+AT201>$R24,$R24-SUM($S201:AT201),AT201)","v":0},{"$f":"IF(SUM($S201:AU201)+AU201>$R24,$R24-SUM($S201:AU201),AU201)","v":0},0,0,{"$f":"IF(SUM($AW201:AX201)<0,0,IF(SUM($AX201:AX201)+AX201>$AW201,$AW201-SUM($AX201:AX201),AX201))","v":0},{"$f":"IF(SUM($AW201:AY201)<0,0,IF(SUM($AX201:AY201)+AY201>$AW201,$AW201-SUM($AX201:AY201),AY201))","v":0},{"$f":"IF(SUM($AW201:AZ201)<0,0,IF(SUM($AX201:AZ201)+AZ201>$AW201,$AW201-SUM($AX201:AZ201),AZ201))","v":0},{"$f":"IF(SUM($AW201:BA201)<0,0,IF(SUM($AX201:BA201)+BA201>$AW201,$AW201-SUM($AX201:BA201),BA201))","v":0},{"$f":"IF(SUM($AW201:BB201)<0,0,IF(SUM($AX201:BB201)+BB201>$AW201,$AW201-SUM($AX201:BB201),BB201))","v":0},{"$f":"IF(SUM($AW201:BC201)<0,0,IF(SUM($AX201:BC201)+BC201>$AW201,$AW201-SUM($AX201:BC201),BC201))","v":0},{"$f":"IF(SUM($AW201:BD201)<0,0,IF(SUM($AX201:BD201)+BD201>$AW201,$AW201-SUM($AX201:BD201),BD201))","v":0},{"$f":"IF(SUM($AW201:BE201)<0,0,IF(SUM($AX201:BE201)+BE201>$AW201,$AW201-SUM($AX201:BE201),BE201))","v":0},{"$f":"IF(SUM($AW201:BF201)<0,0,IF(SUM($AX201:BF201)+BF201>$AW201,$AW201-SUM($AX201:BF201),BF201))","v":0},{"$f":"IF(SUM($AW201:BG201)<0,0,IF(SUM($AX201:BG201)+BG201>$AW201,$AW201-SUM($AX201:BG201),BG201))","v":0},{"$f":"IF(SUM($AW201:BH201)<0,0,IF(SUM($AX201:BH201)+BH201>$AW201,$AW201-SUM($AX201:BH201),BH201))","v":0},{"$f":"IF(SUM($AW201:BI201)<0,0,IF(SUM($AX201:BI201)+BI201>$AW201,$AW201-SUM($AX201:BI201),BI201))","v":0},{"$f":"IF(SUM($AW201:BJ201)<0,0,IF(SUM($AX201:BJ201)+BJ201>$AW201,$AW201-SUM($AX201:BJ201),BJ201))","v":0},{"$f":"IF(SUM($AW201:BK201)<0,0,IF(SUM($AX201:BK201)+BK201>$AW201,$AW201-SUM($AX201:BK201),BK201))","v":0},{"$f":"IF(SUM($AW201:BL201)<0,0,IF(SUM($AX201:BL201)+BL201>$AW201,$AW201-SUM($AX201:BL201),BL201))","v":0},{"$f":"IF(SUM($AW201:BM201)<0,0,IF(SUM($AX201:BM201)+BM201>$AW201,$AW201-SUM($AX201:BM201),BM201))","v":0},{"$f":"IF(SUM($AW201:BN201)<0,0,IF(SUM($AX201:BN201)+BN201>$AW201,$AW201-SUM($AX201:BN201),BN201))","v":0},{"$f":"IF(SUM($AW201:BO201)<0,0,IF(SUM($AX201:BO201)+BO201>$AW201,$AW201-SUM($AX201:BO201),BO201))","v":0},{"$f":"IF(SUM($AW201:BP201)<0,0,IF(SUM($AX201:BP201)+BP201>$AW201,$AW201-SUM($AX201:BP201),BP201))","v":0},{"$f":"IF(SUM($AW201:BQ201)<0,0,IF(SUM($AX201:BQ201)+BQ201>$AW201,$AW201-SUM($AX201:BQ201),BQ201))","v":0},{"$f":"IF(SUM($AW201:BR201)<0,0,IF(SUM($AX201:BR201)+BR201>$AW201,$AW201-SUM($AX201:BR201),BR201))","v":0},{"$f":"IF(SUM($AW201:BS201)<0,0,IF(SUM($AX201:BS201)+BS201>$AW201,$AW201-SUM($AX201:BS201),BS201))","v":0},{"$f":"IF(SUM($AW201:BT201)<0,0,IF(SUM($AX201:BT201)+BT201>$AW201,$AW201-SUM($AX201:BT201),BT201))","v":0},{"$f":"IF(SUM($AW201:BU201)<0,0,IF(SUM($AX201:BU201)+BU201>$AW201,$AW201-SUM($AX201:BU201),BU201))","v":0},{"$f":"IF(SUM($AW201:BV201)<0,0,IF(SUM($AX201:BV201)+BV201>$AW201,$AW201-SUM($AX201:BV201),BV201))","v":0},{"$f":"IF(SUM($AW201:BW201)<0,0,IF(SUM($AX201:BW201)+BW201>$AW201,$AW201-SUM($AX201:BW201),BW201))","v":0},{"$f":"IF(SUM($AW201:BX201)<0,0,IF(SUM($AX201:BX201)+BX201>$AW201,$AW201-SUM($AX201:BX201),BX201))","v":0},{"$f":"IF(SUM($AW201:BY201)<0,0,IF(SUM($AX201:BY201)+BY201>$AW201,$AW201-SUM($AX201:BY201),BY201))","v":0},{"$f":"IF(SUM($AW201:BZ201)<0,0,IF(SUM($AX201:BZ201)+BZ201>$AW201,$AW201-SUM($AX201:BZ201),BZ201))","v":0},{"$f":"IF(SUM($AW201:CA201)<0,0,IF(SUM($AX201:CA201)+CA201>$AW201,$AW201-SUM($AX201:CA201),CA201))","v":0},{"$f":"IF(SUM($AW201:CB201)<0,0,IF(SUM($AX201:CB201)+CB201>$AW201,$AW201-SUM($AX201:CB201),CB201))","v":0},{"$f":"IF(SUM($AW201:CC201)<0,0,IF(SUM($AX201:CC201)+CC201>$AW201,$AW201-SUM($AX201:CC201),CC201))","v":0},{"$f":"IF(SUM($AW201:CD201)<0,0,IF(SUM($AX201:CD201)+CD201>$AW201,$AW201-SUM($AX201:CD201),CD201))","v":0},{"$f":"IF(SUM($AW201:CE201)<0,0,IF(SUM($AX201:CE201)+CE201>$AW201,$AW201-SUM($AX201:CE201),CE201))","v":0},{"$f":"IF(SUM($AW201:CF201)<0,0,IF(SUM($AX201:CF201)+CF201>$AW201,$AW201-SUM($AX201:CF201),CF201))","v":0},{"$f":"IF(SUM($AW201:CG201)<0,0,IF(SUM($AX201:CG201)+CG201>$AW201,$AW201-SUM($AX201:CG201),CG201))","v":0},{"$f":"IF(SUM($AW201:CH201)<0,0,IF(SUM($AX201:CH201)+CH201>$AW201,$AW201-SUM($AX201:CH201),CH201))","v":0},{"$f":"IF(SUM($AW201:CI201)<0,0,IF(SUM($AX201:CI201)+CI201>$AW201,$AW201-SUM($AX201:CI201),CI201))","v":0},{"$f":"IF(SUM($AW201:CJ201)<0,0,IF(SUM($AX201:CJ201)+CJ201>$AW201,$AW201-SUM($AX201:CJ201),CJ201))","v":0},{"$f":"IF(SUM($AW201:CK201)<0,0,IF(SUM($AX201:CK201)+CK201>$AW201,$AW201-SUM($AX201:CK201),CK201))","v":0},{"$f":"IF(SUM($AW201:CL201)<0,0,IF(SUM($AX201:CL201)+CL201>$AW201,$AW201-SUM($AX201:CL201),CL201))","v":0},{"$f":"IF(SUM($AW201:CM201)<0,0,IF(SUM($AX201:CM201)+CM201>$AW201,$AW201-SUM($AX201:CM201),CM201))","v":0},{"$f":"IF(SUM($AW201:CN201)<0,0,IF(SUM($AX201:CN201)+CN201>$AW201,$AW201-SUM($AX201:CN201),CN201))","v":0},{"$f":"IF(SUM($AW201:CO201)<0,0,IF(SUM($AX201:CO201)+CO201>$AW201,$AW201-SUM($AX201:CO201),CO201))","v":0},{"$f":"IF(SUM($AW201:CP201)<0,0,IF(SUM($AX201:CP201)+CP201>$AW201,$AW201-SUM($AX201:CP201),CP201))","v":0},{"$f":"IF(SUM($AW201:CQ201)<0,0,IF(SUM($AX201:CQ201)+CQ201>$AW201,$AW201-SUM($AX201:CQ201),CQ201))","v":0},{"$f":"IF(SUM($AW201:CR201)<0,0,IF(SUM($AX201:CR201)+CR201>$AW201,$AW201-SUM($AX201:CR201),CR201))","v":0},{"$f":"IF(SUM($AW201:CS201)<0,0,IF(SUM($AX201:CS201)+CS201>$AW201,$AW201-SUM($AX201:CS201),CS201))","v":0},{"$f":"IF(SUM($AW201:CT201)<0,0,IF(SUM($AX201:CT201)+CT201>$AW201,$AW201-SUM($AX201:CT201),CT201))","v":0},{"$f":"IF(SUM($AW201:CU201)<0,0,IF(SUM($AX201:CU201)+CU201>$AW201,$AW201-SUM($AX201:CU201),CU201))","v":0},{"$f":"IF(SUM($AW201:CV201)<0,0,IF(SUM($AX201:CV201)+CV201>$AW201,$AW201-SUM($AX201:CV201),CV201))","v":0},{"$f":"IF(SUM($AW201:CW201)<0,0,IF(SUM($AX201:CW201)+CW201>$AW201,$AW201-SUM($AX201:CW201),CW201))","v":0},{"$f":"IF(SUM($AW201:CX201)<0,0,IF(SUM($AX201:CX201)+CX201>$AW201,$AW201-SUM($AX201:CX201),CX201))","v":0},{"$f":"IF(SUM($AW201:CY201)<0,0,IF(SUM($AX201:CY201)+CY201>$AW201,$AW201-SUM($AX201:CY201),CY201))","v":0},{"$f":"IF(SUM($AW201:CZ201)<0,0,IF(SUM($AX201:CZ201)+CZ201>$AW201,$AW201-SUM($AX201:CZ201),CZ201))","v":0},{"$f":"IF(SUM($AW201:DA201)<0,0,IF(SUM($AX201:DA201)+DA201>$AW201,$AW201-SUM($AX201:DA201),DA201))","v":0},{"$f":"IF(SUM($AW201:DB201)<0,0,IF(SUM($AX201:DB201)+DB201>$AW201,$AW201-SUM($AX201:DB201),DB201))","v":0},{"$f":"IF(SUM($AW201:DC201)<0,0,IF(SUM($AX201:DC201)+DC201>$AW201,$AW201-SUM($AX201:DC201),DC201))","v":0},{"$f":"IF(SUM($AW201:DD201)<0,0,IF(SUM($AX201:DD201)+DD201>$AW201,$AW201-SUM($AX201:DD201),DD201))","v":0},{"$f":"IF(SUM($AW201:DE201)<0,0,IF(SUM($AX201:DE201)+DE201>$AW201,$AW201-SUM($AX201:DE201),DE201))","v":0},{"$f":"IF(SUM($AW201:DF201)<0,0,IF(SUM($AX201:DF201)+DF201>$AW201,$AW201-SUM($AX201:DF201),DF201))","v":0},{"$f":"IF(SUM($AW201:DG201)<0,0,IF(SUM($AX201:DG201)+DG201>$AW201,$AW201-SUM($AX201:DG201),DG201))","v":0},{"$f":"IF(SUM($AW201:DH201)<0,0,IF(SUM($AX201:DH201)+DH201>$AW201,$AW201-SUM($AX201:DH201),DH201))","v":0},{"$f":"IF(SUM($AW201:DI201)<0,0,IF(SUM($AX201:DI201)+DI201>$AW201,$AW201-SUM($AX201:DI201),DI201))","v":0},{"$f":"IF(SUM($AW201:DJ201)<0,0,IF(SUM($AX201:DJ201)+DJ201>$AW201,$AW201-SUM($AX201:DJ201),DJ201))","v":0},{"$f":"IF(SUM($AW201:DK201)<0,0,IF(SUM($AX201:DK201)+DK201>$AW201,$AW201-SUM($AX201:DK201),DK201))","v":0},{"$f":"IF(SUM($AW201:DL201)<0,0,IF(SUM($AX201:DL201)+DL201>$AW201,$AW201-SUM($AX201:DL201),DL201))","v":0},{"$f":"IF(SUM($AW201:DM201)<0,0,IF(SUM($AX201:DM201)+DM201>$AW201,$AW201-SUM($AX201:DM201),DM201))","v":0},{"$f":"IF(SUM($AW201:DN201)<0,0,IF(SUM($AX201:DN201)+DN201>$AW201,$AW201-SUM($AX201:DN201),DN201))","v":0},{"$f":"IF(SUM($AW201:DO201)<0,0,IF(SUM($AX201:DO201)+DO201>$AW201,$AW201-SUM($AX201:DO201),DO201))","v":0},{"$f":"IF(SUM($AW201:DP201)<0,0,IF(SUM($AX201:DP201)+DP201>$AW201,$AW201-SUM($AX201:DP201),DP201))","v":0},{"$f":"IF(SUM($AW201:DQ201)<0,0,IF(SUM($AX201:DQ201)+DQ201>$AW201,$AW201-SUM($AX201:DQ201),DQ201))","v":0},{"$f":"IF(SUM($AW201:DR201)<0,0,IF(SUM($AX201:DR201)+DR201>$AW201,$AW201-SUM($AX201:DR201),DR201))","v":0},{"$f":"IF(SUM($AW201:DS201)<0,0,IF(SUM($AX201:DS201)+DS201>$AW201,$AW201-SUM($AX201:DS201),DS201))","v":0},{"$f":"IF(SUM($AW201:DT201)<0,0,IF(SUM($AX201:DT201)+DT201>$AW201,$AW201-SUM($AX201:DT201),DT201))","v":0},{"$f":"IF(SUM($AW201:DU201)<0,0,IF(SUM($AX201:DU201)+DU201>$AW201,$AW201-SUM($AX201:DU201),DU201))","v":0},{"$f":"IF(SUM($AW201:DV201)<0,0,IF(SUM($AX201:DV201)+DV201>$AW201,$AW201-SUM($AX201:DV201),DV201))","v":0},{"$f":"IF(SUM($AW201:DW201)<0,0,IF(SUM($AX201:DW201)+DW201>$AW201,$AW201-SUM($AX201:DW201),DW201))","v":0},{"$f":"IF(SUM($AW201:DX201)<0,0,IF(SUM($AX201:DX201)+DX201>$AW201,$AW201-SUM($AX201:DX201),DX201))","v":0},{"$f":"IF(SUM($AW201:DY201)<0,0,IF(SUM($AX201:DY201)+DY201>$AW201,$AW201-SUM($AX201:DY201),DY201))","v":0},{"$f":"IF(SUM($AW201:DZ201)<0,0,IF(SUM($AX201:DZ201)+DZ201>$AW201,$AW201-SUM($AX201:DZ201),DZ201))","v":0},{"$f":"IF(SUM($AW201:EA201)<0,0,IF(SUM($AX201:EA201)+EA201>$AW201,$AW201-SUM($AX201:EA201),EA201))","v":0},{"$f":"IF(SUM($AW201:EB201)<0,0,IF(SUM($AX201:EB201)+EB201>$AW201,$AW201-SUM($AX201:EB201),EB201))","v":0},{"$f":"IF(SUM($AW201:EC201)<0,0,IF(SUM($AX201:EC201)+EC201>$AW201,$AW201-SUM($AX201:EC201),EC201))","v":0},{"$f":"IF(SUM($AW201:ED201)<0,0,IF(SUM($AX201:ED201)+ED201>$AW201,$AW201-SUM($AX201:ED201),ED201))","v":0},{"$f":"IF(SUM($AW201:EE201)<0,0,IF(SUM($AX201:EE201)+EE201>$AW201,$AW201-SUM($AX201:EE201),EE201))","v":0},{"$f":"IF(SUM($AW201:EF201)<0,0,IF(SUM($AX201:EF201)+EF201>$AW201,$AW201-SUM($AX201:EF201),EF201))","v":0},{"$f":"IF(SUM($AW201:EG201)<0,0,IF(SUM($AX201:EG201)+EG201>$AW201,$AW201-SUM($AX201:EG201),EG201))","v":0},{"$f":"IF(SUM($AW201:EH201)<0,0,IF(SUM($AX201:EH201)+EH201>$AW201,$AW201-SUM($AX201:EH201),EH201))","v":0},{"$f":"IF(SUM($AW201:EI201)<0,0,IF(SUM($AX201:EI201)+EI201>$AW201,$AW201-SUM($AX201:EI201),EI201))","v":0},{"$f":"IF(SUM($AW201:EJ201)<0,0,IF(SUM($AX201:EJ201)+EJ201>$AW201,$AW201-SUM($AX201:EJ201),EJ201))","v":0},{"$f":"IF(SUM($AW201:EK201)<0,0,IF(SUM($AX201:EK201)+EK201>$AW201,$AW201-SUM($AX201:EK201),EK201))","v":0},{"$f":"IF(SUM($AW201:EL201)<0,0,IF(SUM($AX201:EL201)+EL201>$AW201,$AW201-SUM($AX201:EL201),EL201))","v":0},{"$f":"IF(SUM($AW201:EM201)<0,0,IF(SUM($AX201:EM201)+EM201>$AW201,$AW201-SUM($AX201:EM201),EM201))","v":0},{"$f":"IF(SUM($AW201:EN201)<0,0,IF(SUM($AX201:EN201)+EN201>$AW201,$AW201-SUM($AX201:EN201),EN201))","v":0},{"$f":"IF(SUM($AW201:EO201)<0,0,IF(SUM($AX201:EO201)+EO201>$AW201,$AW201-SUM($AX201:EO201),EO201))","v":0},{"$f":"IF(SUM($AW201:EP201)<0,0,IF(SUM($AX201:EP201)+EP201>$AW201,$AW201-SUM($AX201:EP201),EP201))","v":0},{"$f":"IF(SUM($AW201:EQ201)<0,0,IF(SUM($AX201:EQ201)+EQ201>$AW201,$AW201-SUM($AX201:EQ201),EQ201))","v":0},{"$f":"IF(SUM($AW201:ER201)<0,0,IF(SUM($AX201:ER201)+ER201>$AW201,$AW201-SUM($AX201:ER201),ER201))","v":0},{"$f":"IF(SUM($AW201:ES201)<0,0,IF(SUM($AX201:ES201)+ES201>$AW201,$AW201-SUM($AX201:ES201),ES201))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,1.3530272291666667E-3,{"$f":"IF(SUM($S202:S202)+S202>$R25,$R25-SUM($S202:S202),S202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:T202)+T202>$R25,$R25-SUM($S202:T202),T202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:U202)+U202>$R25,$R25-SUM($S202:U202),U202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:V202)+V202>$R25,$R25-SUM($S202:V202),V202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:W202)+W202>$R25,$R25-SUM($S202:W202),W202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:X202)+X202>$R25,$R25-SUM($S202:X202),X202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:Y202)+Y202>$R25,$R25-SUM($S202:Y202),Y202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:Z202)+Z202>$R25,$R25-SUM($S202:Z202),Z202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AA202)+AA202>$R25,$R25-SUM($S202:AA202),AA202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AB202)+AB202>$R25,$R25-SUM($S202:AB202),AB202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AC202)+AC202>$R25,$R25-SUM($S202:AC202),AC202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AD202)+AD202>$R25,$R25-SUM($S202:AD202),AD202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AE202)+AE202>$R25,$R25-SUM($S202:AE202),AE202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AF202)+AF202>$R25,$R25-SUM($S202:AF202),AF202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AG202)+AG202>$R25,$R25-SUM($S202:AG202),AG202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AH202)+AH202>$R25,$R25-SUM($S202:AH202),AH202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AI202)+AI202>$R25,$R25-SUM($S202:AI202),AI202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AJ202)+AJ202>$R25,$R25-SUM($S202:AJ202),AJ202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AK202)+AK202>$R25,$R25-SUM($S202:AK202),AK202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AL202)+AL202>$R25,$R25-SUM($S202:AL202),AL202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AM202)+AM202>$R25,$R25-SUM($S202:AM202),AM202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AN202)+AN202>$R25,$R25-SUM($S202:AN202),AN202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AO202)+AO202>$R25,$R25-SUM($S202:AO202),AO202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AP202)+AP202>$R25,$R25-SUM($S202:AP202),AP202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AQ202)+AQ202>$R25,$R25-SUM($S202:AQ202),AQ202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AR202)+AR202>$R25,$R25-SUM($S202:AR202),AR202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AS202)+AS202>$R25,$R25-SUM($S202:AS202),AS202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AT202)+AT202>$R25,$R25-SUM($S202:AT202),AT202)","v":1.3530272291666667E-3},{"$f":"IF(SUM($S202:AU202)+AU202>$R25,$R25-SUM($S202:AU202),AU202)","v":1.3530272291666667E-3},0.12177245062500003,5.4121089166666676E-3,{"$f":"IF(SUM($AW202:AX202)<0,0,IF(SUM($AX202:AX202)+AX202>$AW202,$AW202-SUM($AX202:AX202),AX202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:AY202)<0,0,IF(SUM($AX202:AY202)+AY202>$AW202,$AW202-SUM($AX202:AY202),AY202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:AZ202)<0,0,IF(SUM($AX202:AZ202)+AZ202>$AW202,$AW202-SUM($AX202:AZ202),AZ202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BA202)<0,0,IF(SUM($AX202:BA202)+BA202>$AW202,$AW202-SUM($AX202:BA202),BA202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BB202)<0,0,IF(SUM($AX202:BB202)+BB202>$AW202,$AW202-SUM($AX202:BB202),BB202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BC202)<0,0,IF(SUM($AX202:BC202)+BC202>$AW202,$AW202-SUM($AX202:BC202),BC202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BD202)<0,0,IF(SUM($AX202:BD202)+BD202>$AW202,$AW202-SUM($AX202:BD202),BD202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BE202)<0,0,IF(SUM($AX202:BE202)+BE202>$AW202,$AW202-SUM($AX202:BE202),BE202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BF202)<0,0,IF(SUM($AX202:BF202)+BF202>$AW202,$AW202-SUM($AX202:BF202),BF202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BG202)<0,0,IF(SUM($AX202:BG202)+BG202>$AW202,$AW202-SUM($AX202:BG202),BG202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BH202)<0,0,IF(SUM($AX202:BH202)+BH202>$AW202,$AW202-SUM($AX202:BH202),BH202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BI202)<0,0,IF(SUM($AX202:BI202)+BI202>$AW202,$AW202-SUM($AX202:BI202),BI202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BJ202)<0,0,IF(SUM($AX202:BJ202)+BJ202>$AW202,$AW202-SUM($AX202:BJ202),BJ202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BK202)<0,0,IF(SUM($AX202:BK202)+BK202>$AW202,$AW202-SUM($AX202:BK202),BK202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BL202)<0,0,IF(SUM($AX202:BL202)+BL202>$AW202,$AW202-SUM($AX202:BL202),BL202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BM202)<0,0,IF(SUM($AX202:BM202)+BM202>$AW202,$AW202-SUM($AX202:BM202),BM202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BN202)<0,0,IF(SUM($AX202:BN202)+BN202>$AW202,$AW202-SUM($AX202:BN202),BN202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BO202)<0,0,IF(SUM($AX202:BO202)+BO202>$AW202,$AW202-SUM($AX202:BO202),BO202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BP202)<0,0,IF(SUM($AX202:BP202)+BP202>$AW202,$AW202-SUM($AX202:BP202),BP202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BQ202)<0,0,IF(SUM($AX202:BQ202)+BQ202>$AW202,$AW202-SUM($AX202:BQ202),BQ202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BR202)<0,0,IF(SUM($AX202:BR202)+BR202>$AW202,$AW202-SUM($AX202:BR202),BR202))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW202:BS202)<0,0,IF(SUM($AX202:BS202)+BS202>$AW202,$AW202-SUM($AX202:BS202),BS202))","v":2.7060544583333151E-3},{"$f":"IF(SUM($AW202:BT202)<0,0,IF(SUM($AX202:BT202)+BT202>$AW202,$AW202-SUM($AX202:BT202),BT202))","v":0},{"$f":"IF(SUM($AW202:BU202)<0,0,IF(SUM($AX202:BU202)+BU202>$AW202,$AW202-SUM($AX202:BU202),BU202))","v":0},{"$f":"IF(SUM($AW202:BV202)<0,0,IF(SUM($AX202:BV202)+BV202>$AW202,$AW202-SUM($AX202:BV202),BV202))","v":0},{"$f":"IF(SUM($AW202:BW202)<0,0,IF(SUM($AX202:BW202)+BW202>$AW202,$AW202-SUM($AX202:BW202),BW202))","v":0},{"$f":"IF(SUM($AW202:BX202)<0,0,IF(SUM($AX202:BX202)+BX202>$AW202,$AW202-SUM($AX202:BX202),BX202))","v":0},{"$f":"IF(SUM($AW202:BY202)<0,0,IF(SUM($AX202:BY202)+BY202>$AW202,$AW202-SUM($AX202:BY202),BY202))","v":0},{"$f":"IF(SUM($AW202:BZ202)<0,0,IF(SUM($AX202:BZ202)+BZ202>$AW202,$AW202-SUM($AX202:BZ202),BZ202))","v":0},{"$f":"IF(SUM($AW202:CA202)<0,0,IF(SUM($AX202:CA202)+CA202>$AW202,$AW202-SUM($AX202:CA202),CA202))","v":0},{"$f":"IF(SUM($AW202:CB202)<0,0,IF(SUM($AX202:CB202)+CB202>$AW202,$AW202-SUM($AX202:CB202),CB202))","v":0},{"$f":"IF(SUM($AW202:CC202)<0,0,IF(SUM($AX202:CC202)+CC202>$AW202,$AW202-SUM($AX202:CC202),CC202))","v":0},{"$f":"IF(SUM($AW202:CD202)<0,0,IF(SUM($AX202:CD202)+CD202>$AW202,$AW202-SUM($AX202:CD202),CD202))","v":0},{"$f":"IF(SUM($AW202:CE202)<0,0,IF(SUM($AX202:CE202)+CE202>$AW202,$AW202-SUM($AX202:CE202),CE202))","v":0},{"$f":"IF(SUM($AW202:CF202)<0,0,IF(SUM($AX202:CF202)+CF202>$AW202,$AW202-SUM($AX202:CF202),CF202))","v":0},{"$f":"IF(SUM($AW202:CG202)<0,0,IF(SUM($AX202:CG202)+CG202>$AW202,$AW202-SUM($AX202:CG202),CG202))","v":0},{"$f":"IF(SUM($AW202:CH202)<0,0,IF(SUM($AX202:CH202)+CH202>$AW202,$AW202-SUM($AX202:CH202),CH202))","v":0},{"$f":"IF(SUM($AW202:CI202)<0,0,IF(SUM($AX202:CI202)+CI202>$AW202,$AW202-SUM($AX202:CI202),CI202))","v":0},{"$f":"IF(SUM($AW202:CJ202)<0,0,IF(SUM($AX202:CJ202)+CJ202>$AW202,$AW202-SUM($AX202:CJ202),CJ202))","v":0},{"$f":"IF(SUM($AW202:CK202)<0,0,IF(SUM($AX202:CK202)+CK202>$AW202,$AW202-SUM($AX202:CK202),CK202))","v":0},{"$f":"IF(SUM($AW202:CL202)<0,0,IF(SUM($AX202:CL202)+CL202>$AW202,$AW202-SUM($AX202:CL202),CL202))","v":0},{"$f":"IF(SUM($AW202:CM202)<0,0,IF(SUM($AX202:CM202)+CM202>$AW202,$AW202-SUM($AX202:CM202),CM202))","v":0},{"$f":"IF(SUM($AW202:CN202)<0,0,IF(SUM($AX202:CN202)+CN202>$AW202,$AW202-SUM($AX202:CN202),CN202))","v":0},{"$f":"IF(SUM($AW202:CO202)<0,0,IF(SUM($AX202:CO202)+CO202>$AW202,$AW202-SUM($AX202:CO202),CO202))","v":0},{"$f":"IF(SUM($AW202:CP202)<0,0,IF(SUM($AX202:CP202)+CP202>$AW202,$AW202-SUM($AX202:CP202),CP202))","v":0},{"$f":"IF(SUM($AW202:CQ202)<0,0,IF(SUM($AX202:CQ202)+CQ202>$AW202,$AW202-SUM($AX202:CQ202),CQ202))","v":0},{"$f":"IF(SUM($AW202:CR202)<0,0,IF(SUM($AX202:CR202)+CR202>$AW202,$AW202-SUM($AX202:CR202),CR202))","v":0},{"$f":"IF(SUM($AW202:CS202)<0,0,IF(SUM($AX202:CS202)+CS202>$AW202,$AW202-SUM($AX202:CS202),CS202))","v":0},{"$f":"IF(SUM($AW202:CT202)<0,0,IF(SUM($AX202:CT202)+CT202>$AW202,$AW202-SUM($AX202:CT202),CT202))","v":0},{"$f":"IF(SUM($AW202:CU202)<0,0,IF(SUM($AX202:CU202)+CU202>$AW202,$AW202-SUM($AX202:CU202),CU202))","v":0},{"$f":"IF(SUM($AW202:CV202)<0,0,IF(SUM($AX202:CV202)+CV202>$AW202,$AW202-SUM($AX202:CV202),CV202))","v":0},{"$f":"IF(SUM($AW202:CW202)<0,0,IF(SUM($AX202:CW202)+CW202>$AW202,$AW202-SUM($AX202:CW202),CW202))","v":0},{"$f":"IF(SUM($AW202:CX202)<0,0,IF(SUM($AX202:CX202)+CX202>$AW202,$AW202-SUM($AX202:CX202),CX202))","v":0},{"$f":"IF(SUM($AW202:CY202)<0,0,IF(SUM($AX202:CY202)+CY202>$AW202,$AW202-SUM($AX202:CY202),CY202))","v":0},{"$f":"IF(SUM($AW202:CZ202)<0,0,IF(SUM($AX202:CZ202)+CZ202>$AW202,$AW202-SUM($AX202:CZ202),CZ202))","v":0},{"$f":"IF(SUM($AW202:DA202)<0,0,IF(SUM($AX202:DA202)+DA202>$AW202,$AW202-SUM($AX202:DA202),DA202))","v":0},{"$f":"IF(SUM($AW202:DB202)<0,0,IF(SUM($AX202:DB202)+DB202>$AW202,$AW202-SUM($AX202:DB202),DB202))","v":0},{"$f":"IF(SUM($AW202:DC202)<0,0,IF(SUM($AX202:DC202)+DC202>$AW202,$AW202-SUM($AX202:DC202),DC202))","v":0},{"$f":"IF(SUM($AW202:DD202)<0,0,IF(SUM($AX202:DD202)+DD202>$AW202,$AW202-SUM($AX202:DD202),DD202))","v":0},{"$f":"IF(SUM($AW202:DE202)<0,0,IF(SUM($AX202:DE202)+DE202>$AW202,$AW202-SUM($AX202:DE202),DE202))","v":0},{"$f":"IF(SUM($AW202:DF202)<0,0,IF(SUM($AX202:DF202)+DF202>$AW202,$AW202-SUM($AX202:DF202),DF202))","v":0},{"$f":"IF(SUM($AW202:DG202)<0,0,IF(SUM($AX202:DG202)+DG202>$AW202,$AW202-SUM($AX202:DG202),DG202))","v":0},{"$f":"IF(SUM($AW202:DH202)<0,0,IF(SUM($AX202:DH202)+DH202>$AW202,$AW202-SUM($AX202:DH202),DH202))","v":0},{"$f":"IF(SUM($AW202:DI202)<0,0,IF(SUM($AX202:DI202)+DI202>$AW202,$AW202-SUM($AX202:DI202),DI202))","v":0},{"$f":"IF(SUM($AW202:DJ202)<0,0,IF(SUM($AX202:DJ202)+DJ202>$AW202,$AW202-SUM($AX202:DJ202),DJ202))","v":0},{"$f":"IF(SUM($AW202:DK202)<0,0,IF(SUM($AX202:DK202)+DK202>$AW202,$AW202-SUM($AX202:DK202),DK202))","v":0},{"$f":"IF(SUM($AW202:DL202)<0,0,IF(SUM($AX202:DL202)+DL202>$AW202,$AW202-SUM($AX202:DL202),DL202))","v":0},{"$f":"IF(SUM($AW202:DM202)<0,0,IF(SUM($AX202:DM202)+DM202>$AW202,$AW202-SUM($AX202:DM202),DM202))","v":0},{"$f":"IF(SUM($AW202:DN202)<0,0,IF(SUM($AX202:DN202)+DN202>$AW202,$AW202-SUM($AX202:DN202),DN202))","v":0},{"$f":"IF(SUM($AW202:DO202)<0,0,IF(SUM($AX202:DO202)+DO202>$AW202,$AW202-SUM($AX202:DO202),DO202))","v":0},{"$f":"IF(SUM($AW202:DP202)<0,0,IF(SUM($AX202:DP202)+DP202>$AW202,$AW202-SUM($AX202:DP202),DP202))","v":0},{"$f":"IF(SUM($AW202:DQ202)<0,0,IF(SUM($AX202:DQ202)+DQ202>$AW202,$AW202-SUM($AX202:DQ202),DQ202))","v":0},{"$f":"IF(SUM($AW202:DR202)<0,0,IF(SUM($AX202:DR202)+DR202>$AW202,$AW202-SUM($AX202:DR202),DR202))","v":0},{"$f":"IF(SUM($AW202:DS202)<0,0,IF(SUM($AX202:DS202)+DS202>$AW202,$AW202-SUM($AX202:DS202),DS202))","v":0},{"$f":"IF(SUM($AW202:DT202)<0,0,IF(SUM($AX202:DT202)+DT202>$AW202,$AW202-SUM($AX202:DT202),DT202))","v":0},{"$f":"IF(SUM($AW202:DU202)<0,0,IF(SUM($AX202:DU202)+DU202>$AW202,$AW202-SUM($AX202:DU202),DU202))","v":0},{"$f":"IF(SUM($AW202:DV202)<0,0,IF(SUM($AX202:DV202)+DV202>$AW202,$AW202-SUM($AX202:DV202),DV202))","v":0},{"$f":"IF(SUM($AW202:DW202)<0,0,IF(SUM($AX202:DW202)+DW202>$AW202,$AW202-SUM($AX202:DW202),DW202))","v":0},{"$f":"IF(SUM($AW202:DX202)<0,0,IF(SUM($AX202:DX202)+DX202>$AW202,$AW202-SUM($AX202:DX202),DX202))","v":0},{"$f":"IF(SUM($AW202:DY202)<0,0,IF(SUM($AX202:DY202)+DY202>$AW202,$AW202-SUM($AX202:DY202),DY202))","v":0},{"$f":"IF(SUM($AW202:DZ202)<0,0,IF(SUM($AX202:DZ202)+DZ202>$AW202,$AW202-SUM($AX202:DZ202),DZ202))","v":0},{"$f":"IF(SUM($AW202:EA202)<0,0,IF(SUM($AX202:EA202)+EA202>$AW202,$AW202-SUM($AX202:EA202),EA202))","v":0},{"$f":"IF(SUM($AW202:EB202)<0,0,IF(SUM($AX202:EB202)+EB202>$AW202,$AW202-SUM($AX202:EB202),EB202))","v":0},{"$f":"IF(SUM($AW202:EC202)<0,0,IF(SUM($AX202:EC202)+EC202>$AW202,$AW202-SUM($AX202:EC202),EC202))","v":0},{"$f":"IF(SUM($AW202:ED202)<0,0,IF(SUM($AX202:ED202)+ED202>$AW202,$AW202-SUM($AX202:ED202),ED202))","v":0},{"$f":"IF(SUM($AW202:EE202)<0,0,IF(SUM($AX202:EE202)+EE202>$AW202,$AW202-SUM($AX202:EE202),EE202))","v":0},{"$f":"IF(SUM($AW202:EF202)<0,0,IF(SUM($AX202:EF202)+EF202>$AW202,$AW202-SUM($AX202:EF202),EF202))","v":0},{"$f":"IF(SUM($AW202:EG202)<0,0,IF(SUM($AX202:EG202)+EG202>$AW202,$AW202-SUM($AX202:EG202),EG202))","v":0},{"$f":"IF(SUM($AW202:EH202)<0,0,IF(SUM($AX202:EH202)+EH202>$AW202,$AW202-SUM($AX202:EH202),EH202))","v":0},{"$f":"IF(SUM($AW202:EI202)<0,0,IF(SUM($AX202:EI202)+EI202>$AW202,$AW202-SUM($AX202:EI202),EI202))","v":0},{"$f":"IF(SUM($AW202:EJ202)<0,0,IF(SUM($AX202:EJ202)+EJ202>$AW202,$AW202-SUM($AX202:EJ202),EJ202))","v":0},{"$f":"IF(SUM($AW202:EK202)<0,0,IF(SUM($AX202:EK202)+EK202>$AW202,$AW202-SUM($AX202:EK202),EK202))","v":0},{"$f":"IF(SUM($AW202:EL202)<0,0,IF(SUM($AX202:EL202)+EL202>$AW202,$AW202-SUM($AX202:EL202),EL202))","v":0},{"$f":"IF(SUM($AW202:EM202)<0,0,IF(SUM($AX202:EM202)+EM202>$AW202,$AW202-SUM($AX202:EM202),EM202))","v":0},{"$f":"IF(SUM($AW202:EN202)<0,0,IF(SUM($AX202:EN202)+EN202>$AW202,$AW202-SUM($AX202:EN202),EN202))","v":0},{"$f":"IF(SUM($AW202:EO202)<0,0,IF(SUM($AX202:EO202)+EO202>$AW202,$AW202-SUM($AX202:EO202),EO202))","v":0},{"$f":"IF(SUM($AW202:EP202)<0,0,IF(SUM($AX202:EP202)+EP202>$AW202,$AW202-SUM($AX202:EP202),EP202))","v":0},{"$f":"IF(SUM($AW202:EQ202)<0,0,IF(SUM($AX202:EQ202)+EQ202>$AW202,$AW202-SUM($AX202:EQ202),EQ202))","v":0},{"$f":"IF(SUM($AW202:ER202)<0,0,IF(SUM($AX202:ER202)+ER202>$AW202,$AW202-SUM($AX202:ER202),ER202))","v":0},{"$f":"IF(SUM($AW202:ES202)<0,0,IF(SUM($AX202:ES202)+ES202>$AW202,$AW202-SUM($AX202:ES202),ES202))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,1.2317272916666667E-4,{"$f":"IF(SUM($S203:S203)+S203>$R26,$R26-SUM($S203:S203),S203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:T203)+T203>$R26,$R26-SUM($S203:T203),T203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:U203)+U203>$R26,$R26-SUM($S203:U203),U203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:V203)+V203>$R26,$R26-SUM($S203:V203),V203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:W203)+W203>$R26,$R26-SUM($S203:W203),W203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:X203)+X203>$R26,$R26-SUM($S203:X203),X203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:Y203)+Y203>$R26,$R26-SUM($S203:Y203),Y203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:Z203)+Z203>$R26,$R26-SUM($S203:Z203),Z203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AA203)+AA203>$R26,$R26-SUM($S203:AA203),AA203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AB203)+AB203>$R26,$R26-SUM($S203:AB203),AB203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AC203)+AC203>$R26,$R26-SUM($S203:AC203),AC203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AD203)+AD203>$R26,$R26-SUM($S203:AD203),AD203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AE203)+AE203>$R26,$R26-SUM($S203:AE203),AE203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AF203)+AF203>$R26,$R26-SUM($S203:AF203),AF203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AG203)+AG203>$R26,$R26-SUM($S203:AG203),AG203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AH203)+AH203>$R26,$R26-SUM($S203:AH203),AH203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AI203)+AI203>$R26,$R26-SUM($S203:AI203),AI203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AJ203)+AJ203>$R26,$R26-SUM($S203:AJ203),AJ203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AK203)+AK203>$R26,$R26-SUM($S203:AK203),AK203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AL203)+AL203>$R26,$R26-SUM($S203:AL203),AL203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AM203)+AM203>$R26,$R26-SUM($S203:AM203),AM203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AN203)+AN203>$R26,$R26-SUM($S203:AN203),AN203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AO203)+AO203>$R26,$R26-SUM($S203:AO203),AO203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AP203)+AP203>$R26,$R26-SUM($S203:AP203),AP203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AQ203)+AQ203>$R26,$R26-SUM($S203:AQ203),AQ203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AR203)+AR203>$R26,$R26-SUM($S203:AR203),AR203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AS203)+AS203>$R26,$R26-SUM($S203:AS203),AS203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AT203)+AT203>$R26,$R26-SUM($S203:AT203),AT203)","v":1.2317272916666667E-4},{"$f":"IF(SUM($S203:AU203)+AU203>$R26,$R26-SUM($S203:AU203),AU203)","v":1.2317272916666667E-4},1.1085545625E-2,4.9269091666666667E-4,{"$f":"IF(SUM($AW203:AX203)<0,0,IF(SUM($AX203:AX203)+AX203>$AW203,$AW203-SUM($AX203:AX203),AX203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:AY203)<0,0,IF(SUM($AX203:AY203)+AY203>$AW203,$AW203-SUM($AX203:AY203),AY203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:AZ203)<0,0,IF(SUM($AX203:AZ203)+AZ203>$AW203,$AW203-SUM($AX203:AZ203),AZ203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BA203)<0,0,IF(SUM($AX203:BA203)+BA203>$AW203,$AW203-SUM($AX203:BA203),BA203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BB203)<0,0,IF(SUM($AX203:BB203)+BB203>$AW203,$AW203-SUM($AX203:BB203),BB203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BC203)<0,0,IF(SUM($AX203:BC203)+BC203>$AW203,$AW203-SUM($AX203:BC203),BC203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BD203)<0,0,IF(SUM($AX203:BD203)+BD203>$AW203,$AW203-SUM($AX203:BD203),BD203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BE203)<0,0,IF(SUM($AX203:BE203)+BE203>$AW203,$AW203-SUM($AX203:BE203),BE203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BF203)<0,0,IF(SUM($AX203:BF203)+BF203>$AW203,$AW203-SUM($AX203:BF203),BF203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BG203)<0,0,IF(SUM($AX203:BG203)+BG203>$AW203,$AW203-SUM($AX203:BG203),BG203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BH203)<0,0,IF(SUM($AX203:BH203)+BH203>$AW203,$AW203-SUM($AX203:BH203),BH203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BI203)<0,0,IF(SUM($AX203:BI203)+BI203>$AW203,$AW203-SUM($AX203:BI203),BI203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BJ203)<0,0,IF(SUM($AX203:BJ203)+BJ203>$AW203,$AW203-SUM($AX203:BJ203),BJ203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BK203)<0,0,IF(SUM($AX203:BK203)+BK203>$AW203,$AW203-SUM($AX203:BK203),BK203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BL203)<0,0,IF(SUM($AX203:BL203)+BL203>$AW203,$AW203-SUM($AX203:BL203),BL203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BM203)<0,0,IF(SUM($AX203:BM203)+BM203>$AW203,$AW203-SUM($AX203:BM203),BM203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BN203)<0,0,IF(SUM($AX203:BN203)+BN203>$AW203,$AW203-SUM($AX203:BN203),BN203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BO203)<0,0,IF(SUM($AX203:BO203)+BO203>$AW203,$AW203-SUM($AX203:BO203),BO203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BP203)<0,0,IF(SUM($AX203:BP203)+BP203>$AW203,$AW203-SUM($AX203:BP203),BP203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BQ203)<0,0,IF(SUM($AX203:BQ203)+BQ203>$AW203,$AW203-SUM($AX203:BQ203),BQ203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BR203)<0,0,IF(SUM($AX203:BR203)+BR203>$AW203,$AW203-SUM($AX203:BR203),BR203))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW203:BS203)<0,0,IF(SUM($AX203:BS203)+BS203>$AW203,$AW203-SUM($AX203:BS203),BS203))","v":2.4634545833333334E-4},{"$f":"IF(SUM($AW203:BT203)<0,0,IF(SUM($AX203:BT203)+BT203>$AW203,$AW203-SUM($AX203:BT203),BT203))","v":0},{"$f":"IF(SUM($AW203:BU203)<0,0,IF(SUM($AX203:BU203)+BU203>$AW203,$AW203-SUM($AX203:BU203),BU203))","v":0},{"$f":"IF(SUM($AW203:BV203)<0,0,IF(SUM($AX203:BV203)+BV203>$AW203,$AW203-SUM($AX203:BV203),BV203))","v":0},{"$f":"IF(SUM($AW203:BW203)<0,0,IF(SUM($AX203:BW203)+BW203>$AW203,$AW203-SUM($AX203:BW203),BW203))","v":0},{"$f":"IF(SUM($AW203:BX203)<0,0,IF(SUM($AX203:BX203)+BX203>$AW203,$AW203-SUM($AX203:BX203),BX203))","v":0},{"$f":"IF(SUM($AW203:BY203)<0,0,IF(SUM($AX203:BY203)+BY203>$AW203,$AW203-SUM($AX203:BY203),BY203))","v":0},{"$f":"IF(SUM($AW203:BZ203)<0,0,IF(SUM($AX203:BZ203)+BZ203>$AW203,$AW203-SUM($AX203:BZ203),BZ203))","v":0},{"$f":"IF(SUM($AW203:CA203)<0,0,IF(SUM($AX203:CA203)+CA203>$AW203,$AW203-SUM($AX203:CA203),CA203))","v":0},{"$f":"IF(SUM($AW203:CB203)<0,0,IF(SUM($AX203:CB203)+CB203>$AW203,$AW203-SUM($AX203:CB203),CB203))","v":0},{"$f":"IF(SUM($AW203:CC203)<0,0,IF(SUM($AX203:CC203)+CC203>$AW203,$AW203-SUM($AX203:CC203),CC203))","v":0},{"$f":"IF(SUM($AW203:CD203)<0,0,IF(SUM($AX203:CD203)+CD203>$AW203,$AW203-SUM($AX203:CD203),CD203))","v":0},{"$f":"IF(SUM($AW203:CE203)<0,0,IF(SUM($AX203:CE203)+CE203>$AW203,$AW203-SUM($AX203:CE203),CE203))","v":0},{"$f":"IF(SUM($AW203:CF203)<0,0,IF(SUM($AX203:CF203)+CF203>$AW203,$AW203-SUM($AX203:CF203),CF203))","v":0},{"$f":"IF(SUM($AW203:CG203)<0,0,IF(SUM($AX203:CG203)+CG203>$AW203,$AW203-SUM($AX203:CG203),CG203))","v":0},{"$f":"IF(SUM($AW203:CH203)<0,0,IF(SUM($AX203:CH203)+CH203>$AW203,$AW203-SUM($AX203:CH203),CH203))","v":0},{"$f":"IF(SUM($AW203:CI203)<0,0,IF(SUM($AX203:CI203)+CI203>$AW203,$AW203-SUM($AX203:CI203),CI203))","v":0},{"$f":"IF(SUM($AW203:CJ203)<0,0,IF(SUM($AX203:CJ203)+CJ203>$AW203,$AW203-SUM($AX203:CJ203),CJ203))","v":0},{"$f":"IF(SUM($AW203:CK203)<0,0,IF(SUM($AX203:CK203)+CK203>$AW203,$AW203-SUM($AX203:CK203),CK203))","v":0},{"$f":"IF(SUM($AW203:CL203)<0,0,IF(SUM($AX203:CL203)+CL203>$AW203,$AW203-SUM($AX203:CL203),CL203))","v":0},{"$f":"IF(SUM($AW203:CM203)<0,0,IF(SUM($AX203:CM203)+CM203>$AW203,$AW203-SUM($AX203:CM203),CM203))","v":0},{"$f":"IF(SUM($AW203:CN203)<0,0,IF(SUM($AX203:CN203)+CN203>$AW203,$AW203-SUM($AX203:CN203),CN203))","v":0},{"$f":"IF(SUM($AW203:CO203)<0,0,IF(SUM($AX203:CO203)+CO203>$AW203,$AW203-SUM($AX203:CO203),CO203))","v":0},{"$f":"IF(SUM($AW203:CP203)<0,0,IF(SUM($AX203:CP203)+CP203>$AW203,$AW203-SUM($AX203:CP203),CP203))","v":0},{"$f":"IF(SUM($AW203:CQ203)<0,0,IF(SUM($AX203:CQ203)+CQ203>$AW203,$AW203-SUM($AX203:CQ203),CQ203))","v":0},{"$f":"IF(SUM($AW203:CR203)<0,0,IF(SUM($AX203:CR203)+CR203>$AW203,$AW203-SUM($AX203:CR203),CR203))","v":0},{"$f":"IF(SUM($AW203:CS203)<0,0,IF(SUM($AX203:CS203)+CS203>$AW203,$AW203-SUM($AX203:CS203),CS203))","v":0},{"$f":"IF(SUM($AW203:CT203)<0,0,IF(SUM($AX203:CT203)+CT203>$AW203,$AW203-SUM($AX203:CT203),CT203))","v":0},{"$f":"IF(SUM($AW203:CU203)<0,0,IF(SUM($AX203:CU203)+CU203>$AW203,$AW203-SUM($AX203:CU203),CU203))","v":0},{"$f":"IF(SUM($AW203:CV203)<0,0,IF(SUM($AX203:CV203)+CV203>$AW203,$AW203-SUM($AX203:CV203),CV203))","v":0},{"$f":"IF(SUM($AW203:CW203)<0,0,IF(SUM($AX203:CW203)+CW203>$AW203,$AW203-SUM($AX203:CW203),CW203))","v":0},{"$f":"IF(SUM($AW203:CX203)<0,0,IF(SUM($AX203:CX203)+CX203>$AW203,$AW203-SUM($AX203:CX203),CX203))","v":0},{"$f":"IF(SUM($AW203:CY203)<0,0,IF(SUM($AX203:CY203)+CY203>$AW203,$AW203-SUM($AX203:CY203),CY203))","v":0},{"$f":"IF(SUM($AW203:CZ203)<0,0,IF(SUM($AX203:CZ203)+CZ203>$AW203,$AW203-SUM($AX203:CZ203),CZ203))","v":0},{"$f":"IF(SUM($AW203:DA203)<0,0,IF(SUM($AX203:DA203)+DA203>$AW203,$AW203-SUM($AX203:DA203),DA203))","v":0},{"$f":"IF(SUM($AW203:DB203)<0,0,IF(SUM($AX203:DB203)+DB203>$AW203,$AW203-SUM($AX203:DB203),DB203))","v":0},{"$f":"IF(SUM($AW203:DC203)<0,0,IF(SUM($AX203:DC203)+DC203>$AW203,$AW203-SUM($AX203:DC203),DC203))","v":0},{"$f":"IF(SUM($AW203:DD203)<0,0,IF(SUM($AX203:DD203)+DD203>$AW203,$AW203-SUM($AX203:DD203),DD203))","v":0},{"$f":"IF(SUM($AW203:DE203)<0,0,IF(SUM($AX203:DE203)+DE203>$AW203,$AW203-SUM($AX203:DE203),DE203))","v":0},{"$f":"IF(SUM($AW203:DF203)<0,0,IF(SUM($AX203:DF203)+DF203>$AW203,$AW203-SUM($AX203:DF203),DF203))","v":0},{"$f":"IF(SUM($AW203:DG203)<0,0,IF(SUM($AX203:DG203)+DG203>$AW203,$AW203-SUM($AX203:DG203),DG203))","v":0},{"$f":"IF(SUM($AW203:DH203)<0,0,IF(SUM($AX203:DH203)+DH203>$AW203,$AW203-SUM($AX203:DH203),DH203))","v":0},{"$f":"IF(SUM($AW203:DI203)<0,0,IF(SUM($AX203:DI203)+DI203>$AW203,$AW203-SUM($AX203:DI203),DI203))","v":0},{"$f":"IF(SUM($AW203:DJ203)<0,0,IF(SUM($AX203:DJ203)+DJ203>$AW203,$AW203-SUM($AX203:DJ203),DJ203))","v":0},{"$f":"IF(SUM($AW203:DK203)<0,0,IF(SUM($AX203:DK203)+DK203>$AW203,$AW203-SUM($AX203:DK203),DK203))","v":0},{"$f":"IF(SUM($AW203:DL203)<0,0,IF(SUM($AX203:DL203)+DL203>$AW203,$AW203-SUM($AX203:DL203),DL203))","v":0},{"$f":"IF(SUM($AW203:DM203)<0,0,IF(SUM($AX203:DM203)+DM203>$AW203,$AW203-SUM($AX203:DM203),DM203))","v":0},{"$f":"IF(SUM($AW203:DN203)<0,0,IF(SUM($AX203:DN203)+DN203>$AW203,$AW203-SUM($AX203:DN203),DN203))","v":0},{"$f":"IF(SUM($AW203:DO203)<0,0,IF(SUM($AX203:DO203)+DO203>$AW203,$AW203-SUM($AX203:DO203),DO203))","v":0},{"$f":"IF(SUM($AW203:DP203)<0,0,IF(SUM($AX203:DP203)+DP203>$AW203,$AW203-SUM($AX203:DP203),DP203))","v":0},{"$f":"IF(SUM($AW203:DQ203)<0,0,IF(SUM($AX203:DQ203)+DQ203>$AW203,$AW203-SUM($AX203:DQ203),DQ203))","v":0},{"$f":"IF(SUM($AW203:DR203)<0,0,IF(SUM($AX203:DR203)+DR203>$AW203,$AW203-SUM($AX203:DR203),DR203))","v":0},{"$f":"IF(SUM($AW203:DS203)<0,0,IF(SUM($AX203:DS203)+DS203>$AW203,$AW203-SUM($AX203:DS203),DS203))","v":0},{"$f":"IF(SUM($AW203:DT203)<0,0,IF(SUM($AX203:DT203)+DT203>$AW203,$AW203-SUM($AX203:DT203),DT203))","v":0},{"$f":"IF(SUM($AW203:DU203)<0,0,IF(SUM($AX203:DU203)+DU203>$AW203,$AW203-SUM($AX203:DU203),DU203))","v":0},{"$f":"IF(SUM($AW203:DV203)<0,0,IF(SUM($AX203:DV203)+DV203>$AW203,$AW203-SUM($AX203:DV203),DV203))","v":0},{"$f":"IF(SUM($AW203:DW203)<0,0,IF(SUM($AX203:DW203)+DW203>$AW203,$AW203-SUM($AX203:DW203),DW203))","v":0},{"$f":"IF(SUM($AW203:DX203)<0,0,IF(SUM($AX203:DX203)+DX203>$AW203,$AW203-SUM($AX203:DX203),DX203))","v":0},{"$f":"IF(SUM($AW203:DY203)<0,0,IF(SUM($AX203:DY203)+DY203>$AW203,$AW203-SUM($AX203:DY203),DY203))","v":0},{"$f":"IF(SUM($AW203:DZ203)<0,0,IF(SUM($AX203:DZ203)+DZ203>$AW203,$AW203-SUM($AX203:DZ203),DZ203))","v":0},{"$f":"IF(SUM($AW203:EA203)<0,0,IF(SUM($AX203:EA203)+EA203>$AW203,$AW203-SUM($AX203:EA203),EA203))","v":0},{"$f":"IF(SUM($AW203:EB203)<0,0,IF(SUM($AX203:EB203)+EB203>$AW203,$AW203-SUM($AX203:EB203),EB203))","v":0},{"$f":"IF(SUM($AW203:EC203)<0,0,IF(SUM($AX203:EC203)+EC203>$AW203,$AW203-SUM($AX203:EC203),EC203))","v":0},{"$f":"IF(SUM($AW203:ED203)<0,0,IF(SUM($AX203:ED203)+ED203>$AW203,$AW203-SUM($AX203:ED203),ED203))","v":0},{"$f":"IF(SUM($AW203:EE203)<0,0,IF(SUM($AX203:EE203)+EE203>$AW203,$AW203-SUM($AX203:EE203),EE203))","v":0},{"$f":"IF(SUM($AW203:EF203)<0,0,IF(SUM($AX203:EF203)+EF203>$AW203,$AW203-SUM($AX203:EF203),EF203))","v":0},{"$f":"IF(SUM($AW203:EG203)<0,0,IF(SUM($AX203:EG203)+EG203>$AW203,$AW203-SUM($AX203:EG203),EG203))","v":0},{"$f":"IF(SUM($AW203:EH203)<0,0,IF(SUM($AX203:EH203)+EH203>$AW203,$AW203-SUM($AX203:EH203),EH203))","v":0},{"$f":"IF(SUM($AW203:EI203)<0,0,IF(SUM($AX203:EI203)+EI203>$AW203,$AW203-SUM($AX203:EI203),EI203))","v":0},{"$f":"IF(SUM($AW203:EJ203)<0,0,IF(SUM($AX203:EJ203)+EJ203>$AW203,$AW203-SUM($AX203:EJ203),EJ203))","v":0},{"$f":"IF(SUM($AW203:EK203)<0,0,IF(SUM($AX203:EK203)+EK203>$AW203,$AW203-SUM($AX203:EK203),EK203))","v":0},{"$f":"IF(SUM($AW203:EL203)<0,0,IF(SUM($AX203:EL203)+EL203>$AW203,$AW203-SUM($AX203:EL203),EL203))","v":0},{"$f":"IF(SUM($AW203:EM203)<0,0,IF(SUM($AX203:EM203)+EM203>$AW203,$AW203-SUM($AX203:EM203),EM203))","v":0},{"$f":"IF(SUM($AW203:EN203)<0,0,IF(SUM($AX203:EN203)+EN203>$AW203,$AW203-SUM($AX203:EN203),EN203))","v":0},{"$f":"IF(SUM($AW203:EO203)<0,0,IF(SUM($AX203:EO203)+EO203>$AW203,$AW203-SUM($AX203:EO203),EO203))","v":0},{"$f":"IF(SUM($AW203:EP203)<0,0,IF(SUM($AX203:EP203)+EP203>$AW203,$AW203-SUM($AX203:EP203),EP203))","v":0},{"$f":"IF(SUM($AW203:EQ203)<0,0,IF(SUM($AX203:EQ203)+EQ203>$AW203,$AW203-SUM($AX203:EQ203),EQ203))","v":0},{"$f":"IF(SUM($AW203:ER203)<0,0,IF(SUM($AX203:ER203)+ER203>$AW203,$AW203-SUM($AX203:ER203),ER203))","v":0},{"$f":"IF(SUM($AW203:ES203)<0,0,IF(SUM($AX203:ES203)+ES203>$AW203,$AW203-SUM($AX203:ES203),ES203))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,2.3291012500000001E-4,{"$f":"IF(SUM($S204:S204)+S204>$R27,$R27-SUM($S204:S204),S204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:T204)+T204>$R27,$R27-SUM($S204:T204),T204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:U204)+U204>$R27,$R27-SUM($S204:U204),U204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:V204)+V204>$R27,$R27-SUM($S204:V204),V204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:W204)+W204>$R27,$R27-SUM($S204:W204),W204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:X204)+X204>$R27,$R27-SUM($S204:X204),X204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:Y204)+Y204>$R27,$R27-SUM($S204:Y204),Y204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:Z204)+Z204>$R27,$R27-SUM($S204:Z204),Z204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AA204)+AA204>$R27,$R27-SUM($S204:AA204),AA204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AB204)+AB204>$R27,$R27-SUM($S204:AB204),AB204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AC204)+AC204>$R27,$R27-SUM($S204:AC204),AC204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AD204)+AD204>$R27,$R27-SUM($S204:AD204),AD204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AE204)+AE204>$R27,$R27-SUM($S204:AE204),AE204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AF204)+AF204>$R27,$R27-SUM($S204:AF204),AF204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AG204)+AG204>$R27,$R27-SUM($S204:AG204),AG204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AH204)+AH204>$R27,$R27-SUM($S204:AH204),AH204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AI204)+AI204>$R27,$R27-SUM($S204:AI204),AI204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AJ204)+AJ204>$R27,$R27-SUM($S204:AJ204),AJ204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AK204)+AK204>$R27,$R27-SUM($S204:AK204),AK204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AL204)+AL204>$R27,$R27-SUM($S204:AL204),AL204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AM204)+AM204>$R27,$R27-SUM($S204:AM204),AM204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AN204)+AN204>$R27,$R27-SUM($S204:AN204),AN204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AO204)+AO204>$R27,$R27-SUM($S204:AO204),AO204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AP204)+AP204>$R27,$R27-SUM($S204:AP204),AP204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AQ204)+AQ204>$R27,$R27-SUM($S204:AQ204),AQ204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AR204)+AR204>$R27,$R27-SUM($S204:AR204),AR204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AS204)+AS204>$R27,$R27-SUM($S204:AS204),AS204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AT204)+AT204>$R27,$R27-SUM($S204:AT204),AT204)","v":2.3291012500000001E-4},{"$f":"IF(SUM($S204:AU204)+AU204>$R27,$R27-SUM($S204:AU204),AU204)","v":2.3291012500000001E-4},6.9873037499999981E-3,9.316404999999997E-4,{"$f":"IF(SUM($AW204:AX204)<0,0,IF(SUM($AX204:AX204)+AX204>$AW204,$AW204-SUM($AX204:AX204),AX204))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW204:AY204)<0,0,IF(SUM($AX204:AY204)+AY204>$AW204,$AW204-SUM($AX204:AY204),AY204))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW204:AZ204)<0,0,IF(SUM($AX204:AZ204)+AZ204>$AW204,$AW204-SUM($AX204:AZ204),AZ204))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW204:BA204)<0,0,IF(SUM($AX204:BA204)+BA204>$AW204,$AW204-SUM($AX204:BA204),BA204))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW204:BB204)<0,0,IF(SUM($AX204:BB204)+BB204>$AW204,$AW204-SUM($AX204:BB204),BB204))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW204:BC204)<0,0,IF(SUM($AX204:BC204)+BC204>$AW204,$AW204-SUM($AX204:BC204),BC204))","v":9.316404999999997E-4},{"$f":"IF(SUM($AW204:BD204)<0,0,IF(SUM($AX204:BD204)+BD204>$AW204,$AW204-SUM($AX204:BD204),BD204))","v":4.6582025000000034E-4},{"$f":"IF(SUM($AW204:BE204)<0,0,IF(SUM($AX204:BE204)+BE204>$AW204,$AW204-SUM($AX204:BE204),BE204))","v":0},{"$f":"IF(SUM($AW204:BF204)<0,0,IF(SUM($AX204:BF204)+BF204>$AW204,$AW204-SUM($AX204:BF204),BF204))","v":0},{"$f":"IF(SUM($AW204:BG204)<0,0,IF(SUM($AX204:BG204)+BG204>$AW204,$AW204-SUM($AX204:BG204),BG204))","v":0},{"$f":"IF(SUM($AW204:BH204)<0,0,IF(SUM($AX204:BH204)+BH204>$AW204,$AW204-SUM($AX204:BH204),BH204))","v":0},{"$f":"IF(SUM($AW204:BI204)<0,0,IF(SUM($AX204:BI204)+BI204>$AW204,$AW204-SUM($AX204:BI204),BI204))","v":0},{"$f":"IF(SUM($AW204:BJ204)<0,0,IF(SUM($AX204:BJ204)+BJ204>$AW204,$AW204-SUM($AX204:BJ204),BJ204))","v":0},{"$f":"IF(SUM($AW204:BK204)<0,0,IF(SUM($AX204:BK204)+BK204>$AW204,$AW204-SUM($AX204:BK204),BK204))","v":0},{"$f":"IF(SUM($AW204:BL204)<0,0,IF(SUM($AX204:BL204)+BL204>$AW204,$AW204-SUM($AX204:BL204),BL204))","v":0},{"$f":"IF(SUM($AW204:BM204)<0,0,IF(SUM($AX204:BM204)+BM204>$AW204,$AW204-SUM($AX204:BM204),BM204))","v":0},{"$f":"IF(SUM($AW204:BN204)<0,0,IF(SUM($AX204:BN204)+BN204>$AW204,$AW204-SUM($AX204:BN204),BN204))","v":0},{"$f":"IF(SUM($AW204:BO204)<0,0,IF(SUM($AX204:BO204)+BO204>$AW204,$AW204-SUM($AX204:BO204),BO204))","v":0},{"$f":"IF(SUM($AW204:BP204)<0,0,IF(SUM($AX204:BP204)+BP204>$AW204,$AW204-SUM($AX204:BP204),BP204))","v":0},{"$f":"IF(SUM($AW204:BQ204)<0,0,IF(SUM($AX204:BQ204)+BQ204>$AW204,$AW204-SUM($AX204:BQ204),BQ204))","v":0},{"$f":"IF(SUM($AW204:BR204)<0,0,IF(SUM($AX204:BR204)+BR204>$AW204,$AW204-SUM($AX204:BR204),BR204))","v":0},{"$f":"IF(SUM($AW204:BS204)<0,0,IF(SUM($AX204:BS204)+BS204>$AW204,$AW204-SUM($AX204:BS204),BS204))","v":0},{"$f":"IF(SUM($AW204:BT204)<0,0,IF(SUM($AX204:BT204)+BT204>$AW204,$AW204-SUM($AX204:BT204),BT204))","v":0},{"$f":"IF(SUM($AW204:BU204)<0,0,IF(SUM($AX204:BU204)+BU204>$AW204,$AW204-SUM($AX204:BU204),BU204))","v":0},{"$f":"IF(SUM($AW204:BV204)<0,0,IF(SUM($AX204:BV204)+BV204>$AW204,$AW204-SUM($AX204:BV204),BV204))","v":0},{"$f":"IF(SUM($AW204:BW204)<0,0,IF(SUM($AX204:BW204)+BW204>$AW204,$AW204-SUM($AX204:BW204),BW204))","v":0},{"$f":"IF(SUM($AW204:BX204)<0,0,IF(SUM($AX204:BX204)+BX204>$AW204,$AW204-SUM($AX204:BX204),BX204))","v":0},{"$f":"IF(SUM($AW204:BY204)<0,0,IF(SUM($AX204:BY204)+BY204>$AW204,$AW204-SUM($AX204:BY204),BY204))","v":0},{"$f":"IF(SUM($AW204:BZ204)<0,0,IF(SUM($AX204:BZ204)+BZ204>$AW204,$AW204-SUM($AX204:BZ204),BZ204))","v":0},{"$f":"IF(SUM($AW204:CA204)<0,0,IF(SUM($AX204:CA204)+CA204>$AW204,$AW204-SUM($AX204:CA204),CA204))","v":0},{"$f":"IF(SUM($AW204:CB204)<0,0,IF(SUM($AX204:CB204)+CB204>$AW204,$AW204-SUM($AX204:CB204),CB204))","v":0},{"$f":"IF(SUM($AW204:CC204)<0,0,IF(SUM($AX204:CC204)+CC204>$AW204,$AW204-SUM($AX204:CC204),CC204))","v":0},{"$f":"IF(SUM($AW204:CD204)<0,0,IF(SUM($AX204:CD204)+CD204>$AW204,$AW204-SUM($AX204:CD204),CD204))","v":0},{"$f":"IF(SUM($AW204:CE204)<0,0,IF(SUM($AX204:CE204)+CE204>$AW204,$AW204-SUM($AX204:CE204),CE204))","v":0},{"$f":"IF(SUM($AW204:CF204)<0,0,IF(SUM($AX204:CF204)+CF204>$AW204,$AW204-SUM($AX204:CF204),CF204))","v":0},{"$f":"IF(SUM($AW204:CG204)<0,0,IF(SUM($AX204:CG204)+CG204>$AW204,$AW204-SUM($AX204:CG204),CG204))","v":0},{"$f":"IF(SUM($AW204:CH204)<0,0,IF(SUM($AX204:CH204)+CH204>$AW204,$AW204-SUM($AX204:CH204),CH204))","v":0},{"$f":"IF(SUM($AW204:CI204)<0,0,IF(SUM($AX204:CI204)+CI204>$AW204,$AW204-SUM($AX204:CI204),CI204))","v":0},{"$f":"IF(SUM($AW204:CJ204)<0,0,IF(SUM($AX204:CJ204)+CJ204>$AW204,$AW204-SUM($AX204:CJ204),CJ204))","v":0},{"$f":"IF(SUM($AW204:CK204)<0,0,IF(SUM($AX204:CK204)+CK204>$AW204,$AW204-SUM($AX204:CK204),CK204))","v":0},{"$f":"IF(SUM($AW204:CL204)<0,0,IF(SUM($AX204:CL204)+CL204>$AW204,$AW204-SUM($AX204:CL204),CL204))","v":0},{"$f":"IF(SUM($AW204:CM204)<0,0,IF(SUM($AX204:CM204)+CM204>$AW204,$AW204-SUM($AX204:CM204),CM204))","v":0},{"$f":"IF(SUM($AW204:CN204)<0,0,IF(SUM($AX204:CN204)+CN204>$AW204,$AW204-SUM($AX204:CN204),CN204))","v":0},{"$f":"IF(SUM($AW204:CO204)<0,0,IF(SUM($AX204:CO204)+CO204>$AW204,$AW204-SUM($AX204:CO204),CO204))","v":0},{"$f":"IF(SUM($AW204:CP204)<0,0,IF(SUM($AX204:CP204)+CP204>$AW204,$AW204-SUM($AX204:CP204),CP204))","v":0},{"$f":"IF(SUM($AW204:CQ204)<0,0,IF(SUM($AX204:CQ204)+CQ204>$AW204,$AW204-SUM($AX204:CQ204),CQ204))","v":0},{"$f":"IF(SUM($AW204:CR204)<0,0,IF(SUM($AX204:CR204)+CR204>$AW204,$AW204-SUM($AX204:CR204),CR204))","v":0},{"$f":"IF(SUM($AW204:CS204)<0,0,IF(SUM($AX204:CS204)+CS204>$AW204,$AW204-SUM($AX204:CS204),CS204))","v":0},{"$f":"IF(SUM($AW204:CT204)<0,0,IF(SUM($AX204:CT204)+CT204>$AW204,$AW204-SUM($AX204:CT204),CT204))","v":0},{"$f":"IF(SUM($AW204:CU204)<0,0,IF(SUM($AX204:CU204)+CU204>$AW204,$AW204-SUM($AX204:CU204),CU204))","v":0},{"$f":"IF(SUM($AW204:CV204)<0,0,IF(SUM($AX204:CV204)+CV204>$AW204,$AW204-SUM($AX204:CV204),CV204))","v":0},{"$f":"IF(SUM($AW204:CW204)<0,0,IF(SUM($AX204:CW204)+CW204>$AW204,$AW204-SUM($AX204:CW204),CW204))","v":0},{"$f":"IF(SUM($AW204:CX204)<0,0,IF(SUM($AX204:CX204)+CX204>$AW204,$AW204-SUM($AX204:CX204),CX204))","v":0},{"$f":"IF(SUM($AW204:CY204)<0,0,IF(SUM($AX204:CY204)+CY204>$AW204,$AW204-SUM($AX204:CY204),CY204))","v":0},{"$f":"IF(SUM($AW204:CZ204)<0,0,IF(SUM($AX204:CZ204)+CZ204>$AW204,$AW204-SUM($AX204:CZ204),CZ204))","v":0},{"$f":"IF(SUM($AW204:DA204)<0,0,IF(SUM($AX204:DA204)+DA204>$AW204,$AW204-SUM($AX204:DA204),DA204))","v":0},{"$f":"IF(SUM($AW204:DB204)<0,0,IF(SUM($AX204:DB204)+DB204>$AW204,$AW204-SUM($AX204:DB204),DB204))","v":0},{"$f":"IF(SUM($AW204:DC204)<0,0,IF(SUM($AX204:DC204)+DC204>$AW204,$AW204-SUM($AX204:DC204),DC204))","v":0},{"$f":"IF(SUM($AW204:DD204)<0,0,IF(SUM($AX204:DD204)+DD204>$AW204,$AW204-SUM($AX204:DD204),DD204))","v":0},{"$f":"IF(SUM($AW204:DE204)<0,0,IF(SUM($AX204:DE204)+DE204>$AW204,$AW204-SUM($AX204:DE204),DE204))","v":0},{"$f":"IF(SUM($AW204:DF204)<0,0,IF(SUM($AX204:DF204)+DF204>$AW204,$AW204-SUM($AX204:DF204),DF204))","v":0},{"$f":"IF(SUM($AW204:DG204)<0,0,IF(SUM($AX204:DG204)+DG204>$AW204,$AW204-SUM($AX204:DG204),DG204))","v":0},{"$f":"IF(SUM($AW204:DH204)<0,0,IF(SUM($AX204:DH204)+DH204>$AW204,$AW204-SUM($AX204:DH204),DH204))","v":0},{"$f":"IF(SUM($AW204:DI204)<0,0,IF(SUM($AX204:DI204)+DI204>$AW204,$AW204-SUM($AX204:DI204),DI204))","v":0},{"$f":"IF(SUM($AW204:DJ204)<0,0,IF(SUM($AX204:DJ204)+DJ204>$AW204,$AW204-SUM($AX204:DJ204),DJ204))","v":0},{"$f":"IF(SUM($AW204:DK204)<0,0,IF(SUM($AX204:DK204)+DK204>$AW204,$AW204-SUM($AX204:DK204),DK204))","v":0},{"$f":"IF(SUM($AW204:DL204)<0,0,IF(SUM($AX204:DL204)+DL204>$AW204,$AW204-SUM($AX204:DL204),DL204))","v":0},{"$f":"IF(SUM($AW204:DM204)<0,0,IF(SUM($AX204:DM204)+DM204>$AW204,$AW204-SUM($AX204:DM204),DM204))","v":0},{"$f":"IF(SUM($AW204:DN204)<0,0,IF(SUM($AX204:DN204)+DN204>$AW204,$AW204-SUM($AX204:DN204),DN204))","v":0},{"$f":"IF(SUM($AW204:DO204)<0,0,IF(SUM($AX204:DO204)+DO204>$AW204,$AW204-SUM($AX204:DO204),DO204))","v":0},{"$f":"IF(SUM($AW204:DP204)<0,0,IF(SUM($AX204:DP204)+DP204>$AW204,$AW204-SUM($AX204:DP204),DP204))","v":0},{"$f":"IF(SUM($AW204:DQ204)<0,0,IF(SUM($AX204:DQ204)+DQ204>$AW204,$AW204-SUM($AX204:DQ204),DQ204))","v":0},{"$f":"IF(SUM($AW204:DR204)<0,0,IF(SUM($AX204:DR204)+DR204>$AW204,$AW204-SUM($AX204:DR204),DR204))","v":0},{"$f":"IF(SUM($AW204:DS204)<0,0,IF(SUM($AX204:DS204)+DS204>$AW204,$AW204-SUM($AX204:DS204),DS204))","v":0},{"$f":"IF(SUM($AW204:DT204)<0,0,IF(SUM($AX204:DT204)+DT204>$AW204,$AW204-SUM($AX204:DT204),DT204))","v":0},{"$f":"IF(SUM($AW204:DU204)<0,0,IF(SUM($AX204:DU204)+DU204>$AW204,$AW204-SUM($AX204:DU204),DU204))","v":0},{"$f":"IF(SUM($AW204:DV204)<0,0,IF(SUM($AX204:DV204)+DV204>$AW204,$AW204-SUM($AX204:DV204),DV204))","v":0},{"$f":"IF(SUM($AW204:DW204)<0,0,IF(SUM($AX204:DW204)+DW204>$AW204,$AW204-SUM($AX204:DW204),DW204))","v":0},{"$f":"IF(SUM($AW204:DX204)<0,0,IF(SUM($AX204:DX204)+DX204>$AW204,$AW204-SUM($AX204:DX204),DX204))","v":0},{"$f":"IF(SUM($AW204:DY204)<0,0,IF(SUM($AX204:DY204)+DY204>$AW204,$AW204-SUM($AX204:DY204),DY204))","v":0},{"$f":"IF(SUM($AW204:DZ204)<0,0,IF(SUM($AX204:DZ204)+DZ204>$AW204,$AW204-SUM($AX204:DZ204),DZ204))","v":0},{"$f":"IF(SUM($AW204:EA204)<0,0,IF(SUM($AX204:EA204)+EA204>$AW204,$AW204-SUM($AX204:EA204),EA204))","v":0},{"$f":"IF(SUM($AW204:EB204)<0,0,IF(SUM($AX204:EB204)+EB204>$AW204,$AW204-SUM($AX204:EB204),EB204))","v":0},{"$f":"IF(SUM($AW204:EC204)<0,0,IF(SUM($AX204:EC204)+EC204>$AW204,$AW204-SUM($AX204:EC204),EC204))","v":0},{"$f":"IF(SUM($AW204:ED204)<0,0,IF(SUM($AX204:ED204)+ED204>$AW204,$AW204-SUM($AX204:ED204),ED204))","v":0},{"$f":"IF(SUM($AW204:EE204)<0,0,IF(SUM($AX204:EE204)+EE204>$AW204,$AW204-SUM($AX204:EE204),EE204))","v":0},{"$f":"IF(SUM($AW204:EF204)<0,0,IF(SUM($AX204:EF204)+EF204>$AW204,$AW204-SUM($AX204:EF204),EF204))","v":0},{"$f":"IF(SUM($AW204:EG204)<0,0,IF(SUM($AX204:EG204)+EG204>$AW204,$AW204-SUM($AX204:EG204),EG204))","v":0},{"$f":"IF(SUM($AW204:EH204)<0,0,IF(SUM($AX204:EH204)+EH204>$AW204,$AW204-SUM($AX204:EH204),EH204))","v":0},{"$f":"IF(SUM($AW204:EI204)<0,0,IF(SUM($AX204:EI204)+EI204>$AW204,$AW204-SUM($AX204:EI204),EI204))","v":0},{"$f":"IF(SUM($AW204:EJ204)<0,0,IF(SUM($AX204:EJ204)+EJ204>$AW204,$AW204-SUM($AX204:EJ204),EJ204))","v":0},{"$f":"IF(SUM($AW204:EK204)<0,0,IF(SUM($AX204:EK204)+EK204>$AW204,$AW204-SUM($AX204:EK204),EK204))","v":0},{"$f":"IF(SUM($AW204:EL204)<0,0,IF(SUM($AX204:EL204)+EL204>$AW204,$AW204-SUM($AX204:EL204),EL204))","v":0},{"$f":"IF(SUM($AW204:EM204)<0,0,IF(SUM($AX204:EM204)+EM204>$AW204,$AW204-SUM($AX204:EM204),EM204))","v":0},{"$f":"IF(SUM($AW204:EN204)<0,0,IF(SUM($AX204:EN204)+EN204>$AW204,$AW204-SUM($AX204:EN204),EN204))","v":0},{"$f":"IF(SUM($AW204:EO204)<0,0,IF(SUM($AX204:EO204)+EO204>$AW204,$AW204-SUM($AX204:EO204),EO204))","v":0},{"$f":"IF(SUM($AW204:EP204)<0,0,IF(SUM($AX204:EP204)+EP204>$AW204,$AW204-SUM($AX204:EP204),EP204))","v":0},{"$f":"IF(SUM($AW204:EQ204)<0,0,IF(SUM($AX204:EQ204)+EQ204>$AW204,$AW204-SUM($AX204:EQ204),EQ204))","v":0},{"$f":"IF(SUM($AW204:ER204)<0,0,IF(SUM($AX204:ER204)+ER204>$AW204,$AW204-SUM($AX204:ER204),ER204))","v":0},{"$f":"IF(SUM($AW204:ES204)<0,0,IF(SUM($AX204:ES204)+ES204>$AW204,$AW204-SUM($AX204:ES204),ES204))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S205:S205)+S205>$R28,$R28-SUM($S205:S205),S205)","v":0},{"$f":"IF(SUM($S205:T205)+T205>$R28,$R28-SUM($S205:T205),T205)","v":0},{"$f":"IF(SUM($S205:U205)+U205>$R28,$R28-SUM($S205:U205),U205)","v":0},{"$f":"IF(SUM($S205:V205)+V205>$R28,$R28-SUM($S205:V205),V205)","v":0},{"$f":"IF(SUM($S205:W205)+W205>$R28,$R28-SUM($S205:W205),W205)","v":0},{"$f":"IF(SUM($S205:X205)+X205>$R28,$R28-SUM($S205:X205),X205)","v":0},{"$f":"IF(SUM($S205:Y205)+Y205>$R28,$R28-SUM($S205:Y205),Y205)","v":0},{"$f":"IF(SUM($S205:Z205)+Z205>$R28,$R28-SUM($S205:Z205),Z205)","v":0},{"$f":"IF(SUM($S205:AA205)+AA205>$R28,$R28-SUM($S205:AA205),AA205)","v":0},{"$f":"IF(SUM($S205:AB205)+AB205>$R28,$R28-SUM($S205:AB205),AB205)","v":0},{"$f":"IF(SUM($S205:AC205)+AC205>$R28,$R28-SUM($S205:AC205),AC205)","v":0},{"$f":"IF(SUM($S205:AD205)+AD205>$R28,$R28-SUM($S205:AD205),AD205)","v":0},{"$f":"IF(SUM($S205:AE205)+AE205>$R28,$R28-SUM($S205:AE205),AE205)","v":0},{"$f":"IF(SUM($S205:AF205)+AF205>$R28,$R28-SUM($S205:AF205),AF205)","v":0},{"$f":"IF(SUM($S205:AG205)+AG205>$R28,$R28-SUM($S205:AG205),AG205)","v":0},{"$f":"IF(SUM($S205:AH205)+AH205>$R28,$R28-SUM($S205:AH205),AH205)","v":0},{"$f":"IF(SUM($S205:AI205)+AI205>$R28,$R28-SUM($S205:AI205),AI205)","v":0},{"$f":"IF(SUM($S205:AJ205)+AJ205>$R28,$R28-SUM($S205:AJ205),AJ205)","v":0},{"$f":"IF(SUM($S205:AK205)+AK205>$R28,$R28-SUM($S205:AK205),AK205)","v":0},{"$f":"IF(SUM($S205:AL205)+AL205>$R28,$R28-SUM($S205:AL205),AL205)","v":0},{"$f":"IF(SUM($S205:AM205)+AM205>$R28,$R28-SUM($S205:AM205),AM205)","v":0},{"$f":"IF(SUM($S205:AN205)+AN205>$R28,$R28-SUM($S205:AN205),AN205)","v":0},{"$f":"IF(SUM($S205:AO205)+AO205>$R28,$R28-SUM($S205:AO205),AO205)","v":0},{"$f":"IF(SUM($S205:AP205)+AP205>$R28,$R28-SUM($S205:AP205),AP205)","v":0},{"$f":"IF(SUM($S205:AQ205)+AQ205>$R28,$R28-SUM($S205:AQ205),AQ205)","v":0},{"$f":"IF(SUM($S205:AR205)+AR205>$R28,$R28-SUM($S205:AR205),AR205)","v":0},{"$f":"IF(SUM($S205:AS205)+AS205>$R28,$R28-SUM($S205:AS205),AS205)","v":0},{"$f":"IF(SUM($S205:AT205)+AT205>$R28,$R28-SUM($S205:AT205),AT205)","v":0},{"$f":"IF(SUM($S205:AU205)+AU205>$R28,$R28-SUM($S205:AU205),AU205)","v":0},0,0,{"$f":"IF(SUM($AW205:AX205)<0,0,IF(SUM($AX205:AX205)+AX205>$AW205,$AW205-SUM($AX205:AX205),AX205))","v":0},{"$f":"IF(SUM($AW205:AY205)<0,0,IF(SUM($AX205:AY205)+AY205>$AW205,$AW205-SUM($AX205:AY205),AY205))","v":0},{"$f":"IF(SUM($AW205:AZ205)<0,0,IF(SUM($AX205:AZ205)+AZ205>$AW205,$AW205-SUM($AX205:AZ205),AZ205))","v":0},{"$f":"IF(SUM($AW205:BA205)<0,0,IF(SUM($AX205:BA205)+BA205>$AW205,$AW205-SUM($AX205:BA205),BA205))","v":0},{"$f":"IF(SUM($AW205:BB205)<0,0,IF(SUM($AX205:BB205)+BB205>$AW205,$AW205-SUM($AX205:BB205),BB205))","v":0},{"$f":"IF(SUM($AW205:BC205)<0,0,IF(SUM($AX205:BC205)+BC205>$AW205,$AW205-SUM($AX205:BC205),BC205))","v":0},{"$f":"IF(SUM($AW205:BD205)<0,0,IF(SUM($AX205:BD205)+BD205>$AW205,$AW205-SUM($AX205:BD205),BD205))","v":0},{"$f":"IF(SUM($AW205:BE205)<0,0,IF(SUM($AX205:BE205)+BE205>$AW205,$AW205-SUM($AX205:BE205),BE205))","v":0},{"$f":"IF(SUM($AW205:BF205)<0,0,IF(SUM($AX205:BF205)+BF205>$AW205,$AW205-SUM($AX205:BF205),BF205))","v":0},{"$f":"IF(SUM($AW205:BG205)<0,0,IF(SUM($AX205:BG205)+BG205>$AW205,$AW205-SUM($AX205:BG205),BG205))","v":0},{"$f":"IF(SUM($AW205:BH205)<0,0,IF(SUM($AX205:BH205)+BH205>$AW205,$AW205-SUM($AX205:BH205),BH205))","v":0},{"$f":"IF(SUM($AW205:BI205)<0,0,IF(SUM($AX205:BI205)+BI205>$AW205,$AW205-SUM($AX205:BI205),BI205))","v":0},{"$f":"IF(SUM($AW205:BJ205)<0,0,IF(SUM($AX205:BJ205)+BJ205>$AW205,$AW205-SUM($AX205:BJ205),BJ205))","v":0},{"$f":"IF(SUM($AW205:BK205)<0,0,IF(SUM($AX205:BK205)+BK205>$AW205,$AW205-SUM($AX205:BK205),BK205))","v":0},{"$f":"IF(SUM($AW205:BL205)<0,0,IF(SUM($AX205:BL205)+BL205>$AW205,$AW205-SUM($AX205:BL205),BL205))","v":0},{"$f":"IF(SUM($AW205:BM205)<0,0,IF(SUM($AX205:BM205)+BM205>$AW205,$AW205-SUM($AX205:BM205),BM205))","v":0},{"$f":"IF(SUM($AW205:BN205)<0,0,IF(SUM($AX205:BN205)+BN205>$AW205,$AW205-SUM($AX205:BN205),BN205))","v":0},{"$f":"IF(SUM($AW205:BO205)<0,0,IF(SUM($AX205:BO205)+BO205>$AW205,$AW205-SUM($AX205:BO205),BO205))","v":0},{"$f":"IF(SUM($AW205:BP205)<0,0,IF(SUM($AX205:BP205)+BP205>$AW205,$AW205-SUM($AX205:BP205),BP205))","v":0},{"$f":"IF(SUM($AW205:BQ205)<0,0,IF(SUM($AX205:BQ205)+BQ205>$AW205,$AW205-SUM($AX205:BQ205),BQ205))","v":0},{"$f":"IF(SUM($AW205:BR205)<0,0,IF(SUM($AX205:BR205)+BR205>$AW205,$AW205-SUM($AX205:BR205),BR205))","v":0},{"$f":"IF(SUM($AW205:BS205)<0,0,IF(SUM($AX205:BS205)+BS205>$AW205,$AW205-SUM($AX205:BS205),BS205))","v":0},{"$f":"IF(SUM($AW205:BT205)<0,0,IF(SUM($AX205:BT205)+BT205>$AW205,$AW205-SUM($AX205:BT205),BT205))","v":0},{"$f":"IF(SUM($AW205:BU205)<0,0,IF(SUM($AX205:BU205)+BU205>$AW205,$AW205-SUM($AX205:BU205),BU205))","v":0},{"$f":"IF(SUM($AW205:BV205)<0,0,IF(SUM($AX205:BV205)+BV205>$AW205,$AW205-SUM($AX205:BV205),BV205))","v":0},{"$f":"IF(SUM($AW205:BW205)<0,0,IF(SUM($AX205:BW205)+BW205>$AW205,$AW205-SUM($AX205:BW205),BW205))","v":0},{"$f":"IF(SUM($AW205:BX205)<0,0,IF(SUM($AX205:BX205)+BX205>$AW205,$AW205-SUM($AX205:BX205),BX205))","v":0},{"$f":"IF(SUM($AW205:BY205)<0,0,IF(SUM($AX205:BY205)+BY205>$AW205,$AW205-SUM($AX205:BY205),BY205))","v":0},{"$f":"IF(SUM($AW205:BZ205)<0,0,IF(SUM($AX205:BZ205)+BZ205>$AW205,$AW205-SUM($AX205:BZ205),BZ205))","v":0},{"$f":"IF(SUM($AW205:CA205)<0,0,IF(SUM($AX205:CA205)+CA205>$AW205,$AW205-SUM($AX205:CA205),CA205))","v":0},{"$f":"IF(SUM($AW205:CB205)<0,0,IF(SUM($AX205:CB205)+CB205>$AW205,$AW205-SUM($AX205:CB205),CB205))","v":0},{"$f":"IF(SUM($AW205:CC205)<0,0,IF(SUM($AX205:CC205)+CC205>$AW205,$AW205-SUM($AX205:CC205),CC205))","v":0},{"$f":"IF(SUM($AW205:CD205)<0,0,IF(SUM($AX205:CD205)+CD205>$AW205,$AW205-SUM($AX205:CD205),CD205))","v":0},{"$f":"IF(SUM($AW205:CE205)<0,0,IF(SUM($AX205:CE205)+CE205>$AW205,$AW205-SUM($AX205:CE205),CE205))","v":0},{"$f":"IF(SUM($AW205:CF205)<0,0,IF(SUM($AX205:CF205)+CF205>$AW205,$AW205-SUM($AX205:CF205),CF205))","v":0},{"$f":"IF(SUM($AW205:CG205)<0,0,IF(SUM($AX205:CG205)+CG205>$AW205,$AW205-SUM($AX205:CG205),CG205))","v":0},{"$f":"IF(SUM($AW205:CH205)<0,0,IF(SUM($AX205:CH205)+CH205>$AW205,$AW205-SUM($AX205:CH205),CH205))","v":0},{"$f":"IF(SUM($AW205:CI205)<0,0,IF(SUM($AX205:CI205)+CI205>$AW205,$AW205-SUM($AX205:CI205),CI205))","v":0},{"$f":"IF(SUM($AW205:CJ205)<0,0,IF(SUM($AX205:CJ205)+CJ205>$AW205,$AW205-SUM($AX205:CJ205),CJ205))","v":0},{"$f":"IF(SUM($AW205:CK205)<0,0,IF(SUM($AX205:CK205)+CK205>$AW205,$AW205-SUM($AX205:CK205),CK205))","v":0},{"$f":"IF(SUM($AW205:CL205)<0,0,IF(SUM($AX205:CL205)+CL205>$AW205,$AW205-SUM($AX205:CL205),CL205))","v":0},{"$f":"IF(SUM($AW205:CM205)<0,0,IF(SUM($AX205:CM205)+CM205>$AW205,$AW205-SUM($AX205:CM205),CM205))","v":0},{"$f":"IF(SUM($AW205:CN205)<0,0,IF(SUM($AX205:CN205)+CN205>$AW205,$AW205-SUM($AX205:CN205),CN205))","v":0},{"$f":"IF(SUM($AW205:CO205)<0,0,IF(SUM($AX205:CO205)+CO205>$AW205,$AW205-SUM($AX205:CO205),CO205))","v":0},{"$f":"IF(SUM($AW205:CP205)<0,0,IF(SUM($AX205:CP205)+CP205>$AW205,$AW205-SUM($AX205:CP205),CP205))","v":0},{"$f":"IF(SUM($AW205:CQ205)<0,0,IF(SUM($AX205:CQ205)+CQ205>$AW205,$AW205-SUM($AX205:CQ205),CQ205))","v":0},{"$f":"IF(SUM($AW205:CR205)<0,0,IF(SUM($AX205:CR205)+CR205>$AW205,$AW205-SUM($AX205:CR205),CR205))","v":0},{"$f":"IF(SUM($AW205:CS205)<0,0,IF(SUM($AX205:CS205)+CS205>$AW205,$AW205-SUM($AX205:CS205),CS205))","v":0},{"$f":"IF(SUM($AW205:CT205)<0,0,IF(SUM($AX205:CT205)+CT205>$AW205,$AW205-SUM($AX205:CT205),CT205))","v":0},{"$f":"IF(SUM($AW205:CU205)<0,0,IF(SUM($AX205:CU205)+CU205>$AW205,$AW205-SUM($AX205:CU205),CU205))","v":0},{"$f":"IF(SUM($AW205:CV205)<0,0,IF(SUM($AX205:CV205)+CV205>$AW205,$AW205-SUM($AX205:CV205),CV205))","v":0},{"$f":"IF(SUM($AW205:CW205)<0,0,IF(SUM($AX205:CW205)+CW205>$AW205,$AW205-SUM($AX205:CW205),CW205))","v":0},{"$f":"IF(SUM($AW205:CX205)<0,0,IF(SUM($AX205:CX205)+CX205>$AW205,$AW205-SUM($AX205:CX205),CX205))","v":0},{"$f":"IF(SUM($AW205:CY205)<0,0,IF(SUM($AX205:CY205)+CY205>$AW205,$AW205-SUM($AX205:CY205),CY205))","v":0},{"$f":"IF(SUM($AW205:CZ205)<0,0,IF(SUM($AX205:CZ205)+CZ205>$AW205,$AW205-SUM($AX205:CZ205),CZ205))","v":0},{"$f":"IF(SUM($AW205:DA205)<0,0,IF(SUM($AX205:DA205)+DA205>$AW205,$AW205-SUM($AX205:DA205),DA205))","v":0},{"$f":"IF(SUM($AW205:DB205)<0,0,IF(SUM($AX205:DB205)+DB205>$AW205,$AW205-SUM($AX205:DB205),DB205))","v":0},{"$f":"IF(SUM($AW205:DC205)<0,0,IF(SUM($AX205:DC205)+DC205>$AW205,$AW205-SUM($AX205:DC205),DC205))","v":0},{"$f":"IF(SUM($AW205:DD205)<0,0,IF(SUM($AX205:DD205)+DD205>$AW205,$AW205-SUM($AX205:DD205),DD205))","v":0},{"$f":"IF(SUM($AW205:DE205)<0,0,IF(SUM($AX205:DE205)+DE205>$AW205,$AW205-SUM($AX205:DE205),DE205))","v":0},{"$f":"IF(SUM($AW205:DF205)<0,0,IF(SUM($AX205:DF205)+DF205>$AW205,$AW205-SUM($AX205:DF205),DF205))","v":0},{"$f":"IF(SUM($AW205:DG205)<0,0,IF(SUM($AX205:DG205)+DG205>$AW205,$AW205-SUM($AX205:DG205),DG205))","v":0},{"$f":"IF(SUM($AW205:DH205)<0,0,IF(SUM($AX205:DH205)+DH205>$AW205,$AW205-SUM($AX205:DH205),DH205))","v":0},{"$f":"IF(SUM($AW205:DI205)<0,0,IF(SUM($AX205:DI205)+DI205>$AW205,$AW205-SUM($AX205:DI205),DI205))","v":0},{"$f":"IF(SUM($AW205:DJ205)<0,0,IF(SUM($AX205:DJ205)+DJ205>$AW205,$AW205-SUM($AX205:DJ205),DJ205))","v":0},{"$f":"IF(SUM($AW205:DK205)<0,0,IF(SUM($AX205:DK205)+DK205>$AW205,$AW205-SUM($AX205:DK205),DK205))","v":0},{"$f":"IF(SUM($AW205:DL205)<0,0,IF(SUM($AX205:DL205)+DL205>$AW205,$AW205-SUM($AX205:DL205),DL205))","v":0},{"$f":"IF(SUM($AW205:DM205)<0,0,IF(SUM($AX205:DM205)+DM205>$AW205,$AW205-SUM($AX205:DM205),DM205))","v":0},{"$f":"IF(SUM($AW205:DN205)<0,0,IF(SUM($AX205:DN205)+DN205>$AW205,$AW205-SUM($AX205:DN205),DN205))","v":0},{"$f":"IF(SUM($AW205:DO205)<0,0,IF(SUM($AX205:DO205)+DO205>$AW205,$AW205-SUM($AX205:DO205),DO205))","v":0},{"$f":"IF(SUM($AW205:DP205)<0,0,IF(SUM($AX205:DP205)+DP205>$AW205,$AW205-SUM($AX205:DP205),DP205))","v":0},{"$f":"IF(SUM($AW205:DQ205)<0,0,IF(SUM($AX205:DQ205)+DQ205>$AW205,$AW205-SUM($AX205:DQ205),DQ205))","v":0},{"$f":"IF(SUM($AW205:DR205)<0,0,IF(SUM($AX205:DR205)+DR205>$AW205,$AW205-SUM($AX205:DR205),DR205))","v":0},{"$f":"IF(SUM($AW205:DS205)<0,0,IF(SUM($AX205:DS205)+DS205>$AW205,$AW205-SUM($AX205:DS205),DS205))","v":0},{"$f":"IF(SUM($AW205:DT205)<0,0,IF(SUM($AX205:DT205)+DT205>$AW205,$AW205-SUM($AX205:DT205),DT205))","v":0},{"$f":"IF(SUM($AW205:DU205)<0,0,IF(SUM($AX205:DU205)+DU205>$AW205,$AW205-SUM($AX205:DU205),DU205))","v":0},{"$f":"IF(SUM($AW205:DV205)<0,0,IF(SUM($AX205:DV205)+DV205>$AW205,$AW205-SUM($AX205:DV205),DV205))","v":0},{"$f":"IF(SUM($AW205:DW205)<0,0,IF(SUM($AX205:DW205)+DW205>$AW205,$AW205-SUM($AX205:DW205),DW205))","v":0},{"$f":"IF(SUM($AW205:DX205)<0,0,IF(SUM($AX205:DX205)+DX205>$AW205,$AW205-SUM($AX205:DX205),DX205))","v":0},{"$f":"IF(SUM($AW205:DY205)<0,0,IF(SUM($AX205:DY205)+DY205>$AW205,$AW205-SUM($AX205:DY205),DY205))","v":0},{"$f":"IF(SUM($AW205:DZ205)<0,0,IF(SUM($AX205:DZ205)+DZ205>$AW205,$AW205-SUM($AX205:DZ205),DZ205))","v":0},{"$f":"IF(SUM($AW205:EA205)<0,0,IF(SUM($AX205:EA205)+EA205>$AW205,$AW205-SUM($AX205:EA205),EA205))","v":0},{"$f":"IF(SUM($AW205:EB205)<0,0,IF(SUM($AX205:EB205)+EB205>$AW205,$AW205-SUM($AX205:EB205),EB205))","v":0},{"$f":"IF(SUM($AW205:EC205)<0,0,IF(SUM($AX205:EC205)+EC205>$AW205,$AW205-SUM($AX205:EC205),EC205))","v":0},{"$f":"IF(SUM($AW205:ED205)<0,0,IF(SUM($AX205:ED205)+ED205>$AW205,$AW205-SUM($AX205:ED205),ED205))","v":0},{"$f":"IF(SUM($AW205:EE205)<0,0,IF(SUM($AX205:EE205)+EE205>$AW205,$AW205-SUM($AX205:EE205),EE205))","v":0},{"$f":"IF(SUM($AW205:EF205)<0,0,IF(SUM($AX205:EF205)+EF205>$AW205,$AW205-SUM($AX205:EF205),EF205))","v":0},{"$f":"IF(SUM($AW205:EG205)<0,0,IF(SUM($AX205:EG205)+EG205>$AW205,$AW205-SUM($AX205:EG205),EG205))","v":0},{"$f":"IF(SUM($AW205:EH205)<0,0,IF(SUM($AX205:EH205)+EH205>$AW205,$AW205-SUM($AX205:EH205),EH205))","v":0},{"$f":"IF(SUM($AW205:EI205)<0,0,IF(SUM($AX205:EI205)+EI205>$AW205,$AW205-SUM($AX205:EI205),EI205))","v":0},{"$f":"IF(SUM($AW205:EJ205)<0,0,IF(SUM($AX205:EJ205)+EJ205>$AW205,$AW205-SUM($AX205:EJ205),EJ205))","v":0},{"$f":"IF(SUM($AW205:EK205)<0,0,IF(SUM($AX205:EK205)+EK205>$AW205,$AW205-SUM($AX205:EK205),EK205))","v":0},{"$f":"IF(SUM($AW205:EL205)<0,0,IF(SUM($AX205:EL205)+EL205>$AW205,$AW205-SUM($AX205:EL205),EL205))","v":0},{"$f":"IF(SUM($AW205:EM205)<0,0,IF(SUM($AX205:EM205)+EM205>$AW205,$AW205-SUM($AX205:EM205),EM205))","v":0},{"$f":"IF(SUM($AW205:EN205)<0,0,IF(SUM($AX205:EN205)+EN205>$AW205,$AW205-SUM($AX205:EN205),EN205))","v":0},{"$f":"IF(SUM($AW205:EO205)<0,0,IF(SUM($AX205:EO205)+EO205>$AW205,$AW205-SUM($AX205:EO205),EO205))","v":0},{"$f":"IF(SUM($AW205:EP205)<0,0,IF(SUM($AX205:EP205)+EP205>$AW205,$AW205-SUM($AX205:EP205),EP205))","v":0},{"$f":"IF(SUM($AW205:EQ205)<0,0,IF(SUM($AX205:EQ205)+EQ205>$AW205,$AW205-SUM($AX205:EQ205),EQ205))","v":0},{"$f":"IF(SUM($AW205:ER205)<0,0,IF(SUM($AX205:ER205)+ER205>$AW205,$AW205-SUM($AX205:ER205),ER205))","v":0},{"$f":"IF(SUM($AW205:ES205)<0,0,IF(SUM($AX205:ES205)+ES205>$AW205,$AW205-SUM($AX205:ES205),ES205))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004E-6,{"$f":"IF(SUM($S206:S206)+S206>$R29,$R29-SUM($S206:S206),S206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:T206)+T206>$R29,$R29-SUM($S206:T206),T206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:U206)+U206>$R29,$R29-SUM($S206:U206),U206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:V206)+V206>$R29,$R29-SUM($S206:V206),V206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:W206)+W206>$R29,$R29-SUM($S206:W206),W206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:X206)+X206>$R29,$R29-SUM($S206:X206),X206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:Y206)+Y206>$R29,$R29-SUM($S206:Y206),Y206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:Z206)+Z206>$R29,$R29-SUM($S206:Z206),Z206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AA206)+AA206>$R29,$R29-SUM($S206:AA206),AA206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AB206)+AB206>$R29,$R29-SUM($S206:AB206),AB206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AC206)+AC206>$R29,$R29-SUM($S206:AC206),AC206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AD206)+AD206>$R29,$R29-SUM($S206:AD206),AD206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AE206)+AE206>$R29,$R29-SUM($S206:AE206),AE206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AF206)+AF206>$R29,$R29-SUM($S206:AF206),AF206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AG206)+AG206>$R29,$R29-SUM($S206:AG206),AG206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AH206)+AH206>$R29,$R29-SUM($S206:AH206),AH206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AI206)+AI206>$R29,$R29-SUM($S206:AI206),AI206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AJ206)+AJ206>$R29,$R29-SUM($S206:AJ206),AJ206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AK206)+AK206>$R29,$R29-SUM($S206:AK206),AK206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AL206)+AL206>$R29,$R29-SUM($S206:AL206),AL206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AM206)+AM206>$R29,$R29-SUM($S206:AM206),AM206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AN206)+AN206>$R29,$R29-SUM($S206:AN206),AN206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AO206)+AO206>$R29,$R29-SUM($S206:AO206),AO206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AP206)+AP206>$R29,$R29-SUM($S206:AP206),AP206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AQ206)+AQ206>$R29,$R29-SUM($S206:AQ206),AQ206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AR206)+AR206>$R29,$R29-SUM($S206:AR206),AR206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AS206)+AS206>$R29,$R29-SUM($S206:AS206),AS206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AT206)+AT206>$R29,$R29-SUM($S206:AT206),AT206)","v":2.7500000000000004E-6},{"$f":"IF(SUM($S206:AU206)+AU206>$R29,$R29-SUM($S206:AU206),AU206)","v":2.7500000000000004E-6},4.6750000000000003E-4,1.1000000000000001E-5,{"$f":"IF(SUM($AW206:AX206)<0,0,IF(SUM($AX206:AX206)+AX206>$AW206,$AW206-SUM($AX206:AX206),AX206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:AY206)<0,0,IF(SUM($AX206:AY206)+AY206>$AW206,$AW206-SUM($AX206:AY206),AY206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:AZ206)<0,0,IF(SUM($AX206:AZ206)+AZ206>$AW206,$AW206-SUM($AX206:AZ206),AZ206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BA206)<0,0,IF(SUM($AX206:BA206)+BA206>$AW206,$AW206-SUM($AX206:BA206),BA206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BB206)<0,0,IF(SUM($AX206:BB206)+BB206>$AW206,$AW206-SUM($AX206:BB206),BB206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BC206)<0,0,IF(SUM($AX206:BC206)+BC206>$AW206,$AW206-SUM($AX206:BC206),BC206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BD206)<0,0,IF(SUM($AX206:BD206)+BD206>$AW206,$AW206-SUM($AX206:BD206),BD206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BE206)<0,0,IF(SUM($AX206:BE206)+BE206>$AW206,$AW206-SUM($AX206:BE206),BE206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BF206)<0,0,IF(SUM($AX206:BF206)+BF206>$AW206,$AW206-SUM($AX206:BF206),BF206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BG206)<0,0,IF(SUM($AX206:BG206)+BG206>$AW206,$AW206-SUM($AX206:BG206),BG206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BH206)<0,0,IF(SUM($AX206:BH206)+BH206>$AW206,$AW206-SUM($AX206:BH206),BH206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BI206)<0,0,IF(SUM($AX206:BI206)+BI206>$AW206,$AW206-SUM($AX206:BI206),BI206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BJ206)<0,0,IF(SUM($AX206:BJ206)+BJ206>$AW206,$AW206-SUM($AX206:BJ206),BJ206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BK206)<0,0,IF(SUM($AX206:BK206)+BK206>$AW206,$AW206-SUM($AX206:BK206),BK206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BL206)<0,0,IF(SUM($AX206:BL206)+BL206>$AW206,$AW206-SUM($AX206:BL206),BL206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BM206)<0,0,IF(SUM($AX206:BM206)+BM206>$AW206,$AW206-SUM($AX206:BM206),BM206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BN206)<0,0,IF(SUM($AX206:BN206)+BN206>$AW206,$AW206-SUM($AX206:BN206),BN206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BO206)<0,0,IF(SUM($AX206:BO206)+BO206>$AW206,$AW206-SUM($AX206:BO206),BO206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BP206)<0,0,IF(SUM($AX206:BP206)+BP206>$AW206,$AW206-SUM($AX206:BP206),BP206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BQ206)<0,0,IF(SUM($AX206:BQ206)+BQ206>$AW206,$AW206-SUM($AX206:BQ206),BQ206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BR206)<0,0,IF(SUM($AX206:BR206)+BR206>$AW206,$AW206-SUM($AX206:BR206),BR206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BS206)<0,0,IF(SUM($AX206:BS206)+BS206>$AW206,$AW206-SUM($AX206:BS206),BS206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BT206)<0,0,IF(SUM($AX206:BT206)+BT206>$AW206,$AW206-SUM($AX206:BT206),BT206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BU206)<0,0,IF(SUM($AX206:BU206)+BU206>$AW206,$AW206-SUM($AX206:BU206),BU206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BV206)<0,0,IF(SUM($AX206:BV206)+BV206>$AW206,$AW206-SUM($AX206:BV206),BV206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BW206)<0,0,IF(SUM($AX206:BW206)+BW206>$AW206,$AW206-SUM($AX206:BW206),BW206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BX206)<0,0,IF(SUM($AX206:BX206)+BX206>$AW206,$AW206-SUM($AX206:BX206),BX206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BY206)<0,0,IF(SUM($AX206:BY206)+BY206>$AW206,$AW206-SUM($AX206:BY206),BY206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:BZ206)<0,0,IF(SUM($AX206:BZ206)+BZ206>$AW206,$AW206-SUM($AX206:BZ206),BZ206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CA206)<0,0,IF(SUM($AX206:CA206)+CA206>$AW206,$AW206-SUM($AX206:CA206),CA206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CB206)<0,0,IF(SUM($AX206:CB206)+CB206>$AW206,$AW206-SUM($AX206:CB206),CB206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CC206)<0,0,IF(SUM($AX206:CC206)+CC206>$AW206,$AW206-SUM($AX206:CC206),CC206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CD206)<0,0,IF(SUM($AX206:CD206)+CD206>$AW206,$AW206-SUM($AX206:CD206),CD206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CE206)<0,0,IF(SUM($AX206:CE206)+CE206>$AW206,$AW206-SUM($AX206:CE206),CE206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CF206)<0,0,IF(SUM($AX206:CF206)+CF206>$AW206,$AW206-SUM($AX206:CF206),CF206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CG206)<0,0,IF(SUM($AX206:CG206)+CG206>$AW206,$AW206-SUM($AX206:CG206),CG206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CH206)<0,0,IF(SUM($AX206:CH206)+CH206>$AW206,$AW206-SUM($AX206:CH206),CH206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CI206)<0,0,IF(SUM($AX206:CI206)+CI206>$AW206,$AW206-SUM($AX206:CI206),CI206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CJ206)<0,0,IF(SUM($AX206:CJ206)+CJ206>$AW206,$AW206-SUM($AX206:CJ206),CJ206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CK206)<0,0,IF(SUM($AX206:CK206)+CK206>$AW206,$AW206-SUM($AX206:CK206),CK206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CL206)<0,0,IF(SUM($AX206:CL206)+CL206>$AW206,$AW206-SUM($AX206:CL206),CL206))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW206:CM206)<0,0,IF(SUM($AX206:CM206)+CM206>$AW206,$AW206-SUM($AX206:CM206),CM206))","v":5.5000000000001337E-6},{"$f":"IF(SUM($AW206:CN206)<0,0,IF(SUM($AX206:CN206)+CN206>$AW206,$AW206-SUM($AX206:CN206),CN206))","v":0},{"$f":"IF(SUM($AW206:CO206)<0,0,IF(SUM($AX206:CO206)+CO206>$AW206,$AW206-SUM($AX206:CO206),CO206))","v":0},{"$f":"IF(SUM($AW206:CP206)<0,0,IF(SUM($AX206:CP206)+CP206>$AW206,$AW206-SUM($AX206:CP206),CP206))","v":0},{"$f":"IF(SUM($AW206:CQ206)<0,0,IF(SUM($AX206:CQ206)+CQ206>$AW206,$AW206-SUM($AX206:CQ206),CQ206))","v":0},{"$f":"IF(SUM($AW206:CR206)<0,0,IF(SUM($AX206:CR206)+CR206>$AW206,$AW206-SUM($AX206:CR206),CR206))","v":0},{"$f":"IF(SUM($AW206:CS206)<0,0,IF(SUM($AX206:CS206)+CS206>$AW206,$AW206-SUM($AX206:CS206),CS206))","v":0},{"$f":"IF(SUM($AW206:CT206)<0,0,IF(SUM($AX206:CT206)+CT206>$AW206,$AW206-SUM($AX206:CT206),CT206))","v":0},{"$f":"IF(SUM($AW206:CU206)<0,0,IF(SUM($AX206:CU206)+CU206>$AW206,$AW206-SUM($AX206:CU206),CU206))","v":0},{"$f":"IF(SUM($AW206:CV206)<0,0,IF(SUM($AX206:CV206)+CV206>$AW206,$AW206-SUM($AX206:CV206),CV206))","v":0},{"$f":"IF(SUM($AW206:CW206)<0,0,IF(SUM($AX206:CW206)+CW206>$AW206,$AW206-SUM($AX206:CW206),CW206))","v":0},{"$f":"IF(SUM($AW206:CX206)<0,0,IF(SUM($AX206:CX206)+CX206>$AW206,$AW206-SUM($AX206:CX206),CX206))","v":0},{"$f":"IF(SUM($AW206:CY206)<0,0,IF(SUM($AX206:CY206)+CY206>$AW206,$AW206-SUM($AX206:CY206),CY206))","v":0},{"$f":"IF(SUM($AW206:CZ206)<0,0,IF(SUM($AX206:CZ206)+CZ206>$AW206,$AW206-SUM($AX206:CZ206),CZ206))","v":0},{"$f":"IF(SUM($AW206:DA206)<0,0,IF(SUM($AX206:DA206)+DA206>$AW206,$AW206-SUM($AX206:DA206),DA206))","v":0},{"$f":"IF(SUM($AW206:DB206)<0,0,IF(SUM($AX206:DB206)+DB206>$AW206,$AW206-SUM($AX206:DB206),DB206))","v":0},{"$f":"IF(SUM($AW206:DC206)<0,0,IF(SUM($AX206:DC206)+DC206>$AW206,$AW206-SUM($AX206:DC206),DC206))","v":0},{"$f":"IF(SUM($AW206:DD206)<0,0,IF(SUM($AX206:DD206)+DD206>$AW206,$AW206-SUM($AX206:DD206),DD206))","v":0},{"$f":"IF(SUM($AW206:DE206)<0,0,IF(SUM($AX206:DE206)+DE206>$AW206,$AW206-SUM($AX206:DE206),DE206))","v":0},{"$f":"IF(SUM($AW206:DF206)<0,0,IF(SUM($AX206:DF206)+DF206>$AW206,$AW206-SUM($AX206:DF206),DF206))","v":0},{"$f":"IF(SUM($AW206:DG206)<0,0,IF(SUM($AX206:DG206)+DG206>$AW206,$AW206-SUM($AX206:DG206),DG206))","v":0},{"$f":"IF(SUM($AW206:DH206)<0,0,IF(SUM($AX206:DH206)+DH206>$AW206,$AW206-SUM($AX206:DH206),DH206))","v":0},{"$f":"IF(SUM($AW206:DI206)<0,0,IF(SUM($AX206:DI206)+DI206>$AW206,$AW206-SUM($AX206:DI206),DI206))","v":0},{"$f":"IF(SUM($AW206:DJ206)<0,0,IF(SUM($AX206:DJ206)+DJ206>$AW206,$AW206-SUM($AX206:DJ206),DJ206))","v":0},{"$f":"IF(SUM($AW206:DK206)<0,0,IF(SUM($AX206:DK206)+DK206>$AW206,$AW206-SUM($AX206:DK206),DK206))","v":0},{"$f":"IF(SUM($AW206:DL206)<0,0,IF(SUM($AX206:DL206)+DL206>$AW206,$AW206-SUM($AX206:DL206),DL206))","v":0},{"$f":"IF(SUM($AW206:DM206)<0,0,IF(SUM($AX206:DM206)+DM206>$AW206,$AW206-SUM($AX206:DM206),DM206))","v":0},{"$f":"IF(SUM($AW206:DN206)<0,0,IF(SUM($AX206:DN206)+DN206>$AW206,$AW206-SUM($AX206:DN206),DN206))","v":0},{"$f":"IF(SUM($AW206:DO206)<0,0,IF(SUM($AX206:DO206)+DO206>$AW206,$AW206-SUM($AX206:DO206),DO206))","v":0},{"$f":"IF(SUM($AW206:DP206)<0,0,IF(SUM($AX206:DP206)+DP206>$AW206,$AW206-SUM($AX206:DP206),DP206))","v":0},{"$f":"IF(SUM($AW206:DQ206)<0,0,IF(SUM($AX206:DQ206)+DQ206>$AW206,$AW206-SUM($AX206:DQ206),DQ206))","v":0},{"$f":"IF(SUM($AW206:DR206)<0,0,IF(SUM($AX206:DR206)+DR206>$AW206,$AW206-SUM($AX206:DR206),DR206))","v":0},{"$f":"IF(SUM($AW206:DS206)<0,0,IF(SUM($AX206:DS206)+DS206>$AW206,$AW206-SUM($AX206:DS206),DS206))","v":0},{"$f":"IF(SUM($AW206:DT206)<0,0,IF(SUM($AX206:DT206)+DT206>$AW206,$AW206-SUM($AX206:DT206),DT206))","v":0},{"$f":"IF(SUM($AW206:DU206)<0,0,IF(SUM($AX206:DU206)+DU206>$AW206,$AW206-SUM($AX206:DU206),DU206))","v":0},{"$f":"IF(SUM($AW206:DV206)<0,0,IF(SUM($AX206:DV206)+DV206>$AW206,$AW206-SUM($AX206:DV206),DV206))","v":0},{"$f":"IF(SUM($AW206:DW206)<0,0,IF(SUM($AX206:DW206)+DW206>$AW206,$AW206-SUM($AX206:DW206),DW206))","v":0},{"$f":"IF(SUM($AW206:DX206)<0,0,IF(SUM($AX206:DX206)+DX206>$AW206,$AW206-SUM($AX206:DX206),DX206))","v":0},{"$f":"IF(SUM($AW206:DY206)<0,0,IF(SUM($AX206:DY206)+DY206>$AW206,$AW206-SUM($AX206:DY206),DY206))","v":0},{"$f":"IF(SUM($AW206:DZ206)<0,0,IF(SUM($AX206:DZ206)+DZ206>$AW206,$AW206-SUM($AX206:DZ206),DZ206))","v":0},{"$f":"IF(SUM($AW206:EA206)<0,0,IF(SUM($AX206:EA206)+EA206>$AW206,$AW206-SUM($AX206:EA206),EA206))","v":0},{"$f":"IF(SUM($AW206:EB206)<0,0,IF(SUM($AX206:EB206)+EB206>$AW206,$AW206-SUM($AX206:EB206),EB206))","v":0},{"$f":"IF(SUM($AW206:EC206)<0,0,IF(SUM($AX206:EC206)+EC206>$AW206,$AW206-SUM($AX206:EC206),EC206))","v":0},{"$f":"IF(SUM($AW206:ED206)<0,0,IF(SUM($AX206:ED206)+ED206>$AW206,$AW206-SUM($AX206:ED206),ED206))","v":0},{"$f":"IF(SUM($AW206:EE206)<0,0,IF(SUM($AX206:EE206)+EE206>$AW206,$AW206-SUM($AX206:EE206),EE206))","v":0},{"$f":"IF(SUM($AW206:EF206)<0,0,IF(SUM($AX206:EF206)+EF206>$AW206,$AW206-SUM($AX206:EF206),EF206))","v":0},{"$f":"IF(SUM($AW206:EG206)<0,0,IF(SUM($AX206:EG206)+EG206>$AW206,$AW206-SUM($AX206:EG206),EG206))","v":0},{"$f":"IF(SUM($AW206:EH206)<0,0,IF(SUM($AX206:EH206)+EH206>$AW206,$AW206-SUM($AX206:EH206),EH206))","v":0},{"$f":"IF(SUM($AW206:EI206)<0,0,IF(SUM($AX206:EI206)+EI206>$AW206,$AW206-SUM($AX206:EI206),EI206))","v":0},{"$f":"IF(SUM($AW206:EJ206)<0,0,IF(SUM($AX206:EJ206)+EJ206>$AW206,$AW206-SUM($AX206:EJ206),EJ206))","v":0},{"$f":"IF(SUM($AW206:EK206)<0,0,IF(SUM($AX206:EK206)+EK206>$AW206,$AW206-SUM($AX206:EK206),EK206))","v":0},{"$f":"IF(SUM($AW206:EL206)<0,0,IF(SUM($AX206:EL206)+EL206>$AW206,$AW206-SUM($AX206:EL206),EL206))","v":0},{"$f":"IF(SUM($AW206:EM206)<0,0,IF(SUM($AX206:EM206)+EM206>$AW206,$AW206-SUM($AX206:EM206),EM206))","v":0},{"$f":"IF(SUM($AW206:EN206)<0,0,IF(SUM($AX206:EN206)+EN206>$AW206,$AW206-SUM($AX206:EN206),EN206))","v":0},{"$f":"IF(SUM($AW206:EO206)<0,0,IF(SUM($AX206:EO206)+EO206>$AW206,$AW206-SUM($AX206:EO206),EO206))","v":0},{"$f":"IF(SUM($AW206:EP206)<0,0,IF(SUM($AX206:EP206)+EP206>$AW206,$AW206-SUM($AX206:EP206),EP206))","v":0},{"$f":"IF(SUM($AW206:EQ206)<0,0,IF(SUM($AX206:EQ206)+EQ206>$AW206,$AW206-SUM($AX206:EQ206),EQ206))","v":0},{"$f":"IF(SUM($AW206:ER206)<0,0,IF(SUM($AX206:ER206)+ER206>$AW206,$AW206-SUM($AX206:ER206),ER206))","v":0},{"$f":"IF(SUM($AW206:ES206)<0,0,IF(SUM($AX206:ES206)+ES206>$AW206,$AW206-SUM($AX206:ES206),ES206))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,2.2043976874999999E-3,{"$f":"IF(SUM($S207:S207)+S207>$R30,$R30-SUM($S207:S207),S207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:T207)+T207>$R30,$R30-SUM($S207:T207),T207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:U207)+U207>$R30,$R30-SUM($S207:U207),U207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:V207)+V207>$R30,$R30-SUM($S207:V207),V207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:W207)+W207>$R30,$R30-SUM($S207:W207),W207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:X207)+X207>$R30,$R30-SUM($S207:X207),X207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:Y207)+Y207>$R30,$R30-SUM($S207:Y207),Y207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:Z207)+Z207>$R30,$R30-SUM($S207:Z207),Z207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AA207)+AA207>$R30,$R30-SUM($S207:AA207),AA207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AB207)+AB207>$R30,$R30-SUM($S207:AB207),AB207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AC207)+AC207>$R30,$R30-SUM($S207:AC207),AC207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AD207)+AD207>$R30,$R30-SUM($S207:AD207),AD207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AE207)+AE207>$R30,$R30-SUM($S207:AE207),AE207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AF207)+AF207>$R30,$R30-SUM($S207:AF207),AF207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AG207)+AG207>$R30,$R30-SUM($S207:AG207),AG207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AH207)+AH207>$R30,$R30-SUM($S207:AH207),AH207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AI207)+AI207>$R30,$R30-SUM($S207:AI207),AI207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AJ207)+AJ207>$R30,$R30-SUM($S207:AJ207),AJ207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AK207)+AK207>$R30,$R30-SUM($S207:AK207),AK207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AL207)+AL207>$R30,$R30-SUM($S207:AL207),AL207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AM207)+AM207>$R30,$R30-SUM($S207:AM207),AM207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AN207)+AN207>$R30,$R30-SUM($S207:AN207),AN207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AO207)+AO207>$R30,$R30-SUM($S207:AO207),AO207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AP207)+AP207>$R30,$R30-SUM($S207:AP207),AP207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AQ207)+AQ207>$R30,$R30-SUM($S207:AQ207),AQ207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AR207)+AR207>$R30,$R30-SUM($S207:AR207),AR207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AS207)+AS207>$R30,$R30-SUM($S207:AS207),AS207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AT207)+AT207>$R30,$R30-SUM($S207:AT207),AT207)","v":2.2043976874999999E-3},{"$f":"IF(SUM($S207:AU207)+AU207>$R30,$R30-SUM($S207:AU207),AU207)","v":2.2043976874999999E-3},2.2043976875000051E-2,8.8175907500000206E-3,{"$f":"IF(SUM($AW207:AX207)<0,0,IF(SUM($AX207:AX207)+AX207>$AW207,$AW207-SUM($AX207:AX207),AX207))","v":8.8175907500000206E-3},{"$f":"IF(SUM($AW207:AY207)<0,0,IF(SUM($AX207:AY207)+AY207>$AW207,$AW207-SUM($AX207:AY207),AY207))","v":4.4087953750000103E-3},{"$f":"IF(SUM($AW207:AZ207)<0,0,IF(SUM($AX207:AZ207)+AZ207>$AW207,$AW207-SUM($AX207:AZ207),AZ207))","v":0},{"$f":"IF(SUM($AW207:BA207)<0,0,IF(SUM($AX207:BA207)+BA207>$AW207,$AW207-SUM($AX207:BA207),BA207))","v":0},{"$f":"IF(SUM($AW207:BB207)<0,0,IF(SUM($AX207:BB207)+BB207>$AW207,$AW207-SUM($AX207:BB207),BB207))","v":0},{"$f":"IF(SUM($AW207:BC207)<0,0,IF(SUM($AX207:BC207)+BC207>$AW207,$AW207-SUM($AX207:BC207),BC207))","v":0},{"$f":"IF(SUM($AW207:BD207)<0,0,IF(SUM($AX207:BD207)+BD207>$AW207,$AW207-SUM($AX207:BD207),BD207))","v":0},{"$f":"IF(SUM($AW207:BE207)<0,0,IF(SUM($AX207:BE207)+BE207>$AW207,$AW207-SUM($AX207:BE207),BE207))","v":0},{"$f":"IF(SUM($AW207:BF207)<0,0,IF(SUM($AX207:BF207)+BF207>$AW207,$AW207-SUM($AX207:BF207),BF207))","v":0},{"$f":"IF(SUM($AW207:BG207)<0,0,IF(SUM($AX207:BG207)+BG207>$AW207,$AW207-SUM($AX207:BG207),BG207))","v":0},{"$f":"IF(SUM($AW207:BH207)<0,0,IF(SUM($AX207:BH207)+BH207>$AW207,$AW207-SUM($AX207:BH207),BH207))","v":0},{"$f":"IF(SUM($AW207:BI207)<0,0,IF(SUM($AX207:BI207)+BI207>$AW207,$AW207-SUM($AX207:BI207),BI207))","v":0},{"$f":"IF(SUM($AW207:BJ207)<0,0,IF(SUM($AX207:BJ207)+BJ207>$AW207,$AW207-SUM($AX207:BJ207),BJ207))","v":0},{"$f":"IF(SUM($AW207:BK207)<0,0,IF(SUM($AX207:BK207)+BK207>$AW207,$AW207-SUM($AX207:BK207),BK207))","v":0},{"$f":"IF(SUM($AW207:BL207)<0,0,IF(SUM($AX207:BL207)+BL207>$AW207,$AW207-SUM($AX207:BL207),BL207))","v":0},{"$f":"IF(SUM($AW207:BM207)<0,0,IF(SUM($AX207:BM207)+BM207>$AW207,$AW207-SUM($AX207:BM207),BM207))","v":0},{"$f":"IF(SUM($AW207:BN207)<0,0,IF(SUM($AX207:BN207)+BN207>$AW207,$AW207-SUM($AX207:BN207),BN207))","v":0},{"$f":"IF(SUM($AW207:BO207)<0,0,IF(SUM($AX207:BO207)+BO207>$AW207,$AW207-SUM($AX207:BO207),BO207))","v":0},{"$f":"IF(SUM($AW207:BP207)<0,0,IF(SUM($AX207:BP207)+BP207>$AW207,$AW207-SUM($AX207:BP207),BP207))","v":0},{"$f":"IF(SUM($AW207:BQ207)<0,0,IF(SUM($AX207:BQ207)+BQ207>$AW207,$AW207-SUM($AX207:BQ207),BQ207))","v":0},{"$f":"IF(SUM($AW207:BR207)<0,0,IF(SUM($AX207:BR207)+BR207>$AW207,$AW207-SUM($AX207:BR207),BR207))","v":0},{"$f":"IF(SUM($AW207:BS207)<0,0,IF(SUM($AX207:BS207)+BS207>$AW207,$AW207-SUM($AX207:BS207),BS207))","v":0},{"$f":"IF(SUM($AW207:BT207)<0,0,IF(SUM($AX207:BT207)+BT207>$AW207,$AW207-SUM($AX207:BT207),BT207))","v":0},{"$f":"IF(SUM($AW207:BU207)<0,0,IF(SUM($AX207:BU207)+BU207>$AW207,$AW207-SUM($AX207:BU207),BU207))","v":0},{"$f":"IF(SUM($AW207:BV207)<0,0,IF(SUM($AX207:BV207)+BV207>$AW207,$AW207-SUM($AX207:BV207),BV207))","v":0},{"$f":"IF(SUM($AW207:BW207)<0,0,IF(SUM($AX207:BW207)+BW207>$AW207,$AW207-SUM($AX207:BW207),BW207))","v":0},{"$f":"IF(SUM($AW207:BX207)<0,0,IF(SUM($AX207:BX207)+BX207>$AW207,$AW207-SUM($AX207:BX207),BX207))","v":0},{"$f":"IF(SUM($AW207:BY207)<0,0,IF(SUM($AX207:BY207)+BY207>$AW207,$AW207-SUM($AX207:BY207),BY207))","v":0},{"$f":"IF(SUM($AW207:BZ207)<0,0,IF(SUM($AX207:BZ207)+BZ207>$AW207,$AW207-SUM($AX207:BZ207),BZ207))","v":0},{"$f":"IF(SUM($AW207:CA207)<0,0,IF(SUM($AX207:CA207)+CA207>$AW207,$AW207-SUM($AX207:CA207),CA207))","v":0},{"$f":"IF(SUM($AW207:CB207)<0,0,IF(SUM($AX207:CB207)+CB207>$AW207,$AW207-SUM($AX207:CB207),CB207))","v":0},{"$f":"IF(SUM($AW207:CC207)<0,0,IF(SUM($AX207:CC207)+CC207>$AW207,$AW207-SUM($AX207:CC207),CC207))","v":0},{"$f":"IF(SUM($AW207:CD207)<0,0,IF(SUM($AX207:CD207)+CD207>$AW207,$AW207-SUM($AX207:CD207),CD207))","v":0},{"$f":"IF(SUM($AW207:CE207)<0,0,IF(SUM($AX207:CE207)+CE207>$AW207,$AW207-SUM($AX207:CE207),CE207))","v":0},{"$f":"IF(SUM($AW207:CF207)<0,0,IF(SUM($AX207:CF207)+CF207>$AW207,$AW207-SUM($AX207:CF207),CF207))","v":0},{"$f":"IF(SUM($AW207:CG207)<0,0,IF(SUM($AX207:CG207)+CG207>$AW207,$AW207-SUM($AX207:CG207),CG207))","v":0},{"$f":"IF(SUM($AW207:CH207)<0,0,IF(SUM($AX207:CH207)+CH207>$AW207,$AW207-SUM($AX207:CH207),CH207))","v":0},{"$f":"IF(SUM($AW207:CI207)<0,0,IF(SUM($AX207:CI207)+CI207>$AW207,$AW207-SUM($AX207:CI207),CI207))","v":0},{"$f":"IF(SUM($AW207:CJ207)<0,0,IF(SUM($AX207:CJ207)+CJ207>$AW207,$AW207-SUM($AX207:CJ207),CJ207))","v":0},{"$f":"IF(SUM($AW207:CK207)<0,0,IF(SUM($AX207:CK207)+CK207>$AW207,$AW207-SUM($AX207:CK207),CK207))","v":0},{"$f":"IF(SUM($AW207:CL207)<0,0,IF(SUM($AX207:CL207)+CL207>$AW207,$AW207-SUM($AX207:CL207),CL207))","v":0},{"$f":"IF(SUM($AW207:CM207)<0,0,IF(SUM($AX207:CM207)+CM207>$AW207,$AW207-SUM($AX207:CM207),CM207))","v":0},{"$f":"IF(SUM($AW207:CN207)<0,0,IF(SUM($AX207:CN207)+CN207>$AW207,$AW207-SUM($AX207:CN207),CN207))","v":0},{"$f":"IF(SUM($AW207:CO207)<0,0,IF(SUM($AX207:CO207)+CO207>$AW207,$AW207-SUM($AX207:CO207),CO207))","v":0},{"$f":"IF(SUM($AW207:CP207)<0,0,IF(SUM($AX207:CP207)+CP207>$AW207,$AW207-SUM($AX207:CP207),CP207))","v":0},{"$f":"IF(SUM($AW207:CQ207)<0,0,IF(SUM($AX207:CQ207)+CQ207>$AW207,$AW207-SUM($AX207:CQ207),CQ207))","v":0},{"$f":"IF(SUM($AW207:CR207)<0,0,IF(SUM($AX207:CR207)+CR207>$AW207,$AW207-SUM($AX207:CR207),CR207))","v":0},{"$f":"IF(SUM($AW207:CS207)<0,0,IF(SUM($AX207:CS207)+CS207>$AW207,$AW207-SUM($AX207:CS207),CS207))","v":0},{"$f":"IF(SUM($AW207:CT207)<0,0,IF(SUM($AX207:CT207)+CT207>$AW207,$AW207-SUM($AX207:CT207),CT207))","v":0},{"$f":"IF(SUM($AW207:CU207)<0,0,IF(SUM($AX207:CU207)+CU207>$AW207,$AW207-SUM($AX207:CU207),CU207))","v":0},{"$f":"IF(SUM($AW207:CV207)<0,0,IF(SUM($AX207:CV207)+CV207>$AW207,$AW207-SUM($AX207:CV207),CV207))","v":0},{"$f":"IF(SUM($AW207:CW207)<0,0,IF(SUM($AX207:CW207)+CW207>$AW207,$AW207-SUM($AX207:CW207),CW207))","v":0},{"$f":"IF(SUM($AW207:CX207)<0,0,IF(SUM($AX207:CX207)+CX207>$AW207,$AW207-SUM($AX207:CX207),CX207))","v":0},{"$f":"IF(SUM($AW207:CY207)<0,0,IF(SUM($AX207:CY207)+CY207>$AW207,$AW207-SUM($AX207:CY207),CY207))","v":0},{"$f":"IF(SUM($AW207:CZ207)<0,0,IF(SUM($AX207:CZ207)+CZ207>$AW207,$AW207-SUM($AX207:CZ207),CZ207))","v":0},{"$f":"IF(SUM($AW207:DA207)<0,0,IF(SUM($AX207:DA207)+DA207>$AW207,$AW207-SUM($AX207:DA207),DA207))","v":0},{"$f":"IF(SUM($AW207:DB207)<0,0,IF(SUM($AX207:DB207)+DB207>$AW207,$AW207-SUM($AX207:DB207),DB207))","v":0},{"$f":"IF(SUM($AW207:DC207)<0,0,IF(SUM($AX207:DC207)+DC207>$AW207,$AW207-SUM($AX207:DC207),DC207))","v":0},{"$f":"IF(SUM($AW207:DD207)<0,0,IF(SUM($AX207:DD207)+DD207>$AW207,$AW207-SUM($AX207:DD207),DD207))","v":0},{"$f":"IF(SUM($AW207:DE207)<0,0,IF(SUM($AX207:DE207)+DE207>$AW207,$AW207-SUM($AX207:DE207),DE207))","v":0},{"$f":"IF(SUM($AW207:DF207)<0,0,IF(SUM($AX207:DF207)+DF207>$AW207,$AW207-SUM($AX207:DF207),DF207))","v":0},{"$f":"IF(SUM($AW207:DG207)<0,0,IF(SUM($AX207:DG207)+DG207>$AW207,$AW207-SUM($AX207:DG207),DG207))","v":0},{"$f":"IF(SUM($AW207:DH207)<0,0,IF(SUM($AX207:DH207)+DH207>$AW207,$AW207-SUM($AX207:DH207),DH207))","v":0},{"$f":"IF(SUM($AW207:DI207)<0,0,IF(SUM($AX207:DI207)+DI207>$AW207,$AW207-SUM($AX207:DI207),DI207))","v":0},{"$f":"IF(SUM($AW207:DJ207)<0,0,IF(SUM($AX207:DJ207)+DJ207>$AW207,$AW207-SUM($AX207:DJ207),DJ207))","v":0},{"$f":"IF(SUM($AW207:DK207)<0,0,IF(SUM($AX207:DK207)+DK207>$AW207,$AW207-SUM($AX207:DK207),DK207))","v":0},{"$f":"IF(SUM($AW207:DL207)<0,0,IF(SUM($AX207:DL207)+DL207>$AW207,$AW207-SUM($AX207:DL207),DL207))","v":0},{"$f":"IF(SUM($AW207:DM207)<0,0,IF(SUM($AX207:DM207)+DM207>$AW207,$AW207-SUM($AX207:DM207),DM207))","v":0},{"$f":"IF(SUM($AW207:DN207)<0,0,IF(SUM($AX207:DN207)+DN207>$AW207,$AW207-SUM($AX207:DN207),DN207))","v":0},{"$f":"IF(SUM($AW207:DO207)<0,0,IF(SUM($AX207:DO207)+DO207>$AW207,$AW207-SUM($AX207:DO207),DO207))","v":0},{"$f":"IF(SUM($AW207:DP207)<0,0,IF(SUM($AX207:DP207)+DP207>$AW207,$AW207-SUM($AX207:DP207),DP207))","v":0},{"$f":"IF(SUM($AW207:DQ207)<0,0,IF(SUM($AX207:DQ207)+DQ207>$AW207,$AW207-SUM($AX207:DQ207),DQ207))","v":0},{"$f":"IF(SUM($AW207:DR207)<0,0,IF(SUM($AX207:DR207)+DR207>$AW207,$AW207-SUM($AX207:DR207),DR207))","v":0},{"$f":"IF(SUM($AW207:DS207)<0,0,IF(SUM($AX207:DS207)+DS207>$AW207,$AW207-SUM($AX207:DS207),DS207))","v":0},{"$f":"IF(SUM($AW207:DT207)<0,0,IF(SUM($AX207:DT207)+DT207>$AW207,$AW207-SUM($AX207:DT207),DT207))","v":0},{"$f":"IF(SUM($AW207:DU207)<0,0,IF(SUM($AX207:DU207)+DU207>$AW207,$AW207-SUM($AX207:DU207),DU207))","v":0},{"$f":"IF(SUM($AW207:DV207)<0,0,IF(SUM($AX207:DV207)+DV207>$AW207,$AW207-SUM($AX207:DV207),DV207))","v":0},{"$f":"IF(SUM($AW207:DW207)<0,0,IF(SUM($AX207:DW207)+DW207>$AW207,$AW207-SUM($AX207:DW207),DW207))","v":0},{"$f":"IF(SUM($AW207:DX207)<0,0,IF(SUM($AX207:DX207)+DX207>$AW207,$AW207-SUM($AX207:DX207),DX207))","v":0},{"$f":"IF(SUM($AW207:DY207)<0,0,IF(SUM($AX207:DY207)+DY207>$AW207,$AW207-SUM($AX207:DY207),DY207))","v":0},{"$f":"IF(SUM($AW207:DZ207)<0,0,IF(SUM($AX207:DZ207)+DZ207>$AW207,$AW207-SUM($AX207:DZ207),DZ207))","v":0},{"$f":"IF(SUM($AW207:EA207)<0,0,IF(SUM($AX207:EA207)+EA207>$AW207,$AW207-SUM($AX207:EA207),EA207))","v":0},{"$f":"IF(SUM($AW207:EB207)<0,0,IF(SUM($AX207:EB207)+EB207>$AW207,$AW207-SUM($AX207:EB207),EB207))","v":0},{"$f":"IF(SUM($AW207:EC207)<0,0,IF(SUM($AX207:EC207)+EC207>$AW207,$AW207-SUM($AX207:EC207),EC207))","v":0},{"$f":"IF(SUM($AW207:ED207)<0,0,IF(SUM($AX207:ED207)+ED207>$AW207,$AW207-SUM($AX207:ED207),ED207))","v":0},{"$f":"IF(SUM($AW207:EE207)<0,0,IF(SUM($AX207:EE207)+EE207>$AW207,$AW207-SUM($AX207:EE207),EE207))","v":0},{"$f":"IF(SUM($AW207:EF207)<0,0,IF(SUM($AX207:EF207)+EF207>$AW207,$AW207-SUM($AX207:EF207),EF207))","v":0},{"$f":"IF(SUM($AW207:EG207)<0,0,IF(SUM($AX207:EG207)+EG207>$AW207,$AW207-SUM($AX207:EG207),EG207))","v":0},{"$f":"IF(SUM($AW207:EH207)<0,0,IF(SUM($AX207:EH207)+EH207>$AW207,$AW207-SUM($AX207:EH207),EH207))","v":0},{"$f":"IF(SUM($AW207:EI207)<0,0,IF(SUM($AX207:EI207)+EI207>$AW207,$AW207-SUM($AX207:EI207),EI207))","v":0},{"$f":"IF(SUM($AW207:EJ207)<0,0,IF(SUM($AX207:EJ207)+EJ207>$AW207,$AW207-SUM($AX207:EJ207),EJ207))","v":0},{"$f":"IF(SUM($AW207:EK207)<0,0,IF(SUM($AX207:EK207)+EK207>$AW207,$AW207-SUM($AX207:EK207),EK207))","v":0},{"$f":"IF(SUM($AW207:EL207)<0,0,IF(SUM($AX207:EL207)+EL207>$AW207,$AW207-SUM($AX207:EL207),EL207))","v":0},{"$f":"IF(SUM($AW207:EM207)<0,0,IF(SUM($AX207:EM207)+EM207>$AW207,$AW207-SUM($AX207:EM207),EM207))","v":0},{"$f":"IF(SUM($AW207:EN207)<0,0,IF(SUM($AX207:EN207)+EN207>$AW207,$AW207-SUM($AX207:EN207),EN207))","v":0},{"$f":"IF(SUM($AW207:EO207)<0,0,IF(SUM($AX207:EO207)+EO207>$AW207,$AW207-SUM($AX207:EO207),EO207))","v":0},{"$f":"IF(SUM($AW207:EP207)<0,0,IF(SUM($AX207:EP207)+EP207>$AW207,$AW207-SUM($AX207:EP207),EP207))","v":0},{"$f":"IF(SUM($AW207:EQ207)<0,0,IF(SUM($AX207:EQ207)+EQ207>$AW207,$AW207-SUM($AX207:EQ207),EQ207))","v":0},{"$f":"IF(SUM($AW207:ER207)<0,0,IF(SUM($AX207:ER207)+ER207>$AW207,$AW207-SUM($AX207:ER207),ER207))","v":0},{"$f":"IF(SUM($AW207:ES207)<0,0,IF(SUM($AX207:ES207)+ES207>$AW207,$AW207-SUM($AX207:ES207),ES207))","v":0}]
[]
[null,"Depreciation:  2002 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S23/$F211","v":0},{"$f":"IF(SUM($T211:T211)+T211>$S23,$S23-SUM($T211:T211),T211)","v":0},{"$f":"IF(SUM($T211:U211)+U211>$S23,$S23-SUM($T211:U211),U211)","v":0},{"$f":"IF(SUM($T211:V211)+V211>$S23,$S23-SUM($T211:V211),V211)","v":0},{"$f":"IF(SUM($T211:W211)+W211>$S23,$S23-SUM($T211:W211),W211)","v":0},{"$f":"IF(SUM($T211:X211)+X211>$S23,$S23-SUM($T211:X211),X211)","v":0},{"$f":"IF(SUM($T211:Y211)+Y211>$S23,$S23-SUM($T211:Y211),Y211)","v":0},{"$f":"IF(SUM($T211:Z211)+Z211>$S23,$S23-SUM($T211:Z211),Z211)","v":0},{"$f":"IF(SUM($T211:AA211)+AA211>$S23,$S23-SUM($T211:AA211),AA211)","v":0},{"$f":"IF(SUM($T211:AB211)+AB211>$S23,$S23-SUM($T211:AB211),AB211)","v":0},{"$f":"IF(SUM($T211:AC211)+AC211>$S23,$S23-SUM($T211:AC211),AC211)","v":0},{"$f":"IF(SUM($T211:AD211)+AD211>$S23,$S23-SUM($T211:AD211),AD211)","v":0},{"$f":"IF(SUM($T211:AE211)+AE211>$S23,$S23-SUM($T211:AE211),AE211)","v":0},{"$f":"IF(SUM($T211:AF211)+AF211>$S23,$S23-SUM($T211:AF211),AF211)","v":0},{"$f":"IF(SUM($T211:AG211)+AG211>$S23,$S23-SUM($T211:AG211),AG211)","v":0},{"$f":"IF(SUM($T211:AH211)+AH211>$S23,$S23-SUM($T211:AH211),AH211)","v":0},{"$f":"IF(SUM($T211:AI211)+AI211>$S23,$S23-SUM($T211:AI211),AI211)","v":0},{"$f":"IF(SUM($T211:AJ211)+AJ211>$S23,$S23-SUM($T211:AJ211),AJ211)","v":0},{"$f":"IF(SUM($T211:AK211)+AK211>$S23,$S23-SUM($T211:AK211),AK211)","v":0},{"$f":"IF(SUM($T211:AL211)+AL211>$S23,$S23-SUM($T211:AL211),AL211)","v":0},{"$f":"IF(SUM($T211:AM211)+AM211>$S23,$S23-SUM($T211:AM211),AM211)","v":0},{"$f":"IF(SUM($T211:AN211)+AN211>$S23,$S23-SUM($T211:AN211),AN211)","v":0},{"$f":"IF(SUM($T211:AO211)+AO211>$S23,$S23-SUM($T211:AO211),AO211)","v":0},{"$f":"IF(SUM($T211:AP211)+AP211>$S23,$S23-SUM($T211:AP211),AP211)","v":0},{"$f":"IF(SUM($T211:AQ211)+AQ211>$S23,$S23-SUM($T211:AQ211),AQ211)","v":0},{"$f":"IF(SUM($T211:AR211)+AR211>$S23,$S23-SUM($T211:AR211),AR211)","v":0},{"$f":"IF(SUM($T211:AS211)+AS211>$S23,$S23-SUM($T211:AS211),AS211)","v":0},{"$f":"IF(SUM($T211:AT211)+AT211>$S23,$S23-SUM($T211:AT211),AT211)","v":0},{"$f":"IF(SUM($T211:AU211)+AU211>$S23,$S23-SUM($T211:AU211),AU211)","v":0},{"$f":"$S36-SUM($I211:$AV211)","v":0},{"$f":"IF(AW211>0,AW211/(MAX(($F211-COUNT($I211:$AV211))/4,1)),0)","v":0},{"$f":"IF(SUM($AW211:AX211)<0,0,IF(SUM($AX211:AX211)+AX211>$AW211,$AW211-SUM($AX211:AX211),AX211))","v":0},{"$f":"IF(SUM($AW211:AY211)<0,0,IF(SUM($AX211:AY211)+AY211>$AW211,$AW211-SUM($AX211:AY211),AY211))","v":0},{"$f":"IF(SUM($AW211:AZ211)<0,0,IF(SUM($AX211:AZ211)+AZ211>$AW211,$AW211-SUM($AX211:AZ211),AZ211))","v":0},{"$f":"IF(SUM($AW211:BA211)<0,0,IF(SUM($AX211:BA211)+BA211>$AW211,$AW211-SUM($AX211:BA211),BA211))","v":0},{"$f":"IF(SUM($AW211:BB211)<0,0,IF(SUM($AX211:BB211)+BB211>$AW211,$AW211-SUM($AX211:BB211),BB211))","v":0},{"$f":"IF(SUM($AW211:BC211)<0,0,IF(SUM($AX211:BC211)+BC211>$AW211,$AW211-SUM($AX211:BC211),BC211))","v":0},{"$f":"IF(SUM($AW211:BD211)<0,0,IF(SUM($AX211:BD211)+BD211>$AW211,$AW211-SUM($AX211:BD211),BD211))","v":0},{"$f":"IF(SUM($AW211:BE211)<0,0,IF(SUM($AX211:BE211)+BE211>$AW211,$AW211-SUM($AX211:BE211),BE211))","v":0},{"$f":"IF(SUM($AW211:BF211)<0,0,IF(SUM($AX211:BF211)+BF211>$AW211,$AW211-SUM($AX211:BF211),BF211))","v":0},{"$f":"IF(SUM($AW211:BG211)<0,0,IF(SUM($AX211:BG211)+BG211>$AW211,$AW211-SUM($AX211:BG211),BG211))","v":0},{"$f":"IF(SUM($AW211:BH211)<0,0,IF(SUM($AX211:BH211)+BH211>$AW211,$AW211-SUM($AX211:BH211),BH211))","v":0},{"$f":"IF(SUM($AW211:BI211)<0,0,IF(SUM($AX211:BI211)+BI211>$AW211,$AW211-SUM($AX211:BI211),BI211))","v":0},{"$f":"IF(SUM($AW211:BJ211)<0,0,IF(SUM($AX211:BJ211)+BJ211>$AW211,$AW211-SUM($AX211:BJ211),BJ211))","v":0},{"$f":"IF(SUM($AW211:BK211)<0,0,IF(SUM($AX211:BK211)+BK211>$AW211,$AW211-SUM($AX211:BK211),BK211))","v":0},{"$f":"IF(SUM($AW211:BL211)<0,0,IF(SUM($AX211:BL211)+BL211>$AW211,$AW211-SUM($AX211:BL211),BL211))","v":0},{"$f":"IF(SUM($AW211:BM211)<0,0,IF(SUM($AX211:BM211)+BM211>$AW211,$AW211-SUM($AX211:BM211),BM211))","v":0},{"$f":"IF(SUM($AW211:BN211)<0,0,IF(SUM($AX211:BN211)+BN211>$AW211,$AW211-SUM($AX211:BN211),BN211))","v":0},{"$f":"IF(SUM($AW211:BO211)<0,0,IF(SUM($AX211:BO211)+BO211>$AW211,$AW211-SUM($AX211:BO211),BO211))","v":0},{"$f":"IF(SUM($AW211:BP211)<0,0,IF(SUM($AX211:BP211)+BP211>$AW211,$AW211-SUM($AX211:BP211),BP211))","v":0},{"$f":"IF(SUM($AW211:BQ211)<0,0,IF(SUM($AX211:BQ211)+BQ211>$AW211,$AW211-SUM($AX211:BQ211),BQ211))","v":0},{"$f":"IF(SUM($AW211:BR211)<0,0,IF(SUM($AX211:BR211)+BR211>$AW211,$AW211-SUM($AX211:BR211),BR211))","v":0},{"$f":"IF(SUM($AW211:BS211)<0,0,IF(SUM($AX211:BS211)+BS211>$AW211,$AW211-SUM($AX211:BS211),BS211))","v":0},{"$f":"IF(SUM($AW211:BT211)<0,0,IF(SUM($AX211:BT211)+BT211>$AW211,$AW211-SUM($AX211:BT211),BT211))","v":0},{"$f":"IF(SUM($AW211:BU211)<0,0,IF(SUM($AX211:BU211)+BU211>$AW211,$AW211-SUM($AX211:BU211),BU211))","v":0},{"$f":"IF(SUM($AW211:BV211)<0,0,IF(SUM($AX211:BV211)+BV211>$AW211,$AW211-SUM($AX211:BV211),BV211))","v":0},{"$f":"IF(SUM($AW211:BW211)<0,0,IF(SUM($AX211:BW211)+BW211>$AW211,$AW211-SUM($AX211:BW211),BW211))","v":0},{"$f":"IF(SUM($AW211:BX211)<0,0,IF(SUM($AX211:BX211)+BX211>$AW211,$AW211-SUM($AX211:BX211),BX211))","v":0},{"$f":"IF(SUM($AW211:BY211)<0,0,IF(SUM($AX211:BY211)+BY211>$AW211,$AW211-SUM($AX211:BY211),BY211))","v":0},{"$f":"IF(SUM($AW211:BZ211)<0,0,IF(SUM($AX211:BZ211)+BZ211>$AW211,$AW211-SUM($AX211:BZ211),BZ211))","v":0},{"$f":"IF(SUM($AW211:CA211)<0,0,IF(SUM($AX211:CA211)+CA211>$AW211,$AW211-SUM($AX211:CA211),CA211))","v":0},{"$f":"IF(SUM($AW211:CB211)<0,0,IF(SUM($AX211:CB211)+CB211>$AW211,$AW211-SUM($AX211:CB211),CB211))","v":0},{"$f":"IF(SUM($AW211:CC211)<0,0,IF(SUM($AX211:CC211)+CC211>$AW211,$AW211-SUM($AX211:CC211),CC211))","v":0},{"$f":"IF(SUM($AW211:CD211)<0,0,IF(SUM($AX211:CD211)+CD211>$AW211,$AW211-SUM($AX211:CD211),CD211))","v":0},{"$f":"IF(SUM($AW211:CE211)<0,0,IF(SUM($AX211:CE211)+CE211>$AW211,$AW211-SUM($AX211:CE211),CE211))","v":0},{"$f":"IF(SUM($AW211:CF211)<0,0,IF(SUM($AX211:CF211)+CF211>$AW211,$AW211-SUM($AX211:CF211),CF211))","v":0},{"$f":"IF(SUM($AW211:CG211)<0,0,IF(SUM($AX211:CG211)+CG211>$AW211,$AW211-SUM($AX211:CG211),CG211))","v":0},{"$f":"IF(SUM($AW211:CH211)<0,0,IF(SUM($AX211:CH211)+CH211>$AW211,$AW211-SUM($AX211:CH211),CH211))","v":0},{"$f":"IF(SUM($AW211:CI211)<0,0,IF(SUM($AX211:CI211)+CI211>$AW211,$AW211-SUM($AX211:CI211),CI211))","v":0},{"$f":"IF(SUM($AW211:CJ211)<0,0,IF(SUM($AX211:CJ211)+CJ211>$AW211,$AW211-SUM($AX211:CJ211),CJ211))","v":0},{"$f":"IF(SUM($AW211:CK211)<0,0,IF(SUM($AX211:CK211)+CK211>$AW211,$AW211-SUM($AX211:CK211),CK211))","v":0},{"$f":"IF(SUM($AW211:CL211)<0,0,IF(SUM($AX211:CL211)+CL211>$AW211,$AW211-SUM($AX211:CL211),CL211))","v":0},{"$f":"IF(SUM($AW211:CM211)<0,0,IF(SUM($AX211:CM211)+CM211>$AW211,$AW211-SUM($AX211:CM211),CM211))","v":0},{"$f":"IF(SUM($AW211:CN211)<0,0,IF(SUM($AX211:CN211)+CN211>$AW211,$AW211-SUM($AX211:CN211),CN211))","v":0},{"$f":"IF(SUM($AW211:CO211)<0,0,IF(SUM($AX211:CO211)+CO211>$AW211,$AW211-SUM($AX211:CO211),CO211))","v":0},{"$f":"IF(SUM($AW211:CP211)<0,0,IF(SUM($AX211:CP211)+CP211>$AW211,$AW211-SUM($AX211:CP211),CP211))","v":0},{"$f":"IF(SUM($AW211:CQ211)<0,0,IF(SUM($AX211:CQ211)+CQ211>$AW211,$AW211-SUM($AX211:CQ211),CQ211))","v":0},{"$f":"IF(SUM($AW211:CR211)<0,0,IF(SUM($AX211:CR211)+CR211>$AW211,$AW211-SUM($AX211:CR211),CR211))","v":0},{"$f":"IF(SUM($AW211:CS211)<0,0,IF(SUM($AX211:CS211)+CS211>$AW211,$AW211-SUM($AX211:CS211),CS211))","v":0},{"$f":"IF(SUM($AW211:CT211)<0,0,IF(SUM($AX211:CT211)+CT211>$AW211,$AW211-SUM($AX211:CT211),CT211))","v":0},{"$f":"IF(SUM($AW211:CU211)<0,0,IF(SUM($AX211:CU211)+CU211>$AW211,$AW211-SUM($AX211:CU211),CU211))","v":0},{"$f":"IF(SUM($AW211:CV211)<0,0,IF(SUM($AX211:CV211)+CV211>$AW211,$AW211-SUM($AX211:CV211),CV211))","v":0},{"$f":"IF(SUM($AW211:CW211)<0,0,IF(SUM($AX211:CW211)+CW211>$AW211,$AW211-SUM($AX211:CW211),CW211))","v":0},{"$f":"IF(SUM($AW211:CX211)<0,0,IF(SUM($AX211:CX211)+CX211>$AW211,$AW211-SUM($AX211:CX211),CX211))","v":0},{"$f":"IF(SUM($AW211:CY211)<0,0,IF(SUM($AX211:CY211)+CY211>$AW211,$AW211-SUM($AX211:CY211),CY211))","v":0},{"$f":"IF(SUM($AW211:CZ211)<0,0,IF(SUM($AX211:CZ211)+CZ211>$AW211,$AW211-SUM($AX211:CZ211),CZ211))","v":0},{"$f":"IF(SUM($AW211:DA211)<0,0,IF(SUM($AX211:DA211)+DA211>$AW211,$AW211-SUM($AX211:DA211),DA211))","v":0},{"$f":"IF(SUM($AW211:DB211)<0,0,IF(SUM($AX211:DB211)+DB211>$AW211,$AW211-SUM($AX211:DB211),DB211))","v":0},{"$f":"IF(SUM($AW211:DC211)<0,0,IF(SUM($AX211:DC211)+DC211>$AW211,$AW211-SUM($AX211:DC211),DC211))","v":0},{"$f":"IF(SUM($AW211:DD211)<0,0,IF(SUM($AX211:DD211)+DD211>$AW211,$AW211-SUM($AX211:DD211),DD211))","v":0},{"$f":"IF(SUM($AW211:DE211)<0,0,IF(SUM($AX211:DE211)+DE211>$AW211,$AW211-SUM($AX211:DE211),DE211))","v":0},{"$f":"IF(SUM($AW211:DF211)<0,0,IF(SUM($AX211:DF211)+DF211>$AW211,$AW211-SUM($AX211:DF211),DF211))","v":0},{"$f":"IF(SUM($AW211:DG211)<0,0,IF(SUM($AX211:DG211)+DG211>$AW211,$AW211-SUM($AX211:DG211),DG211))","v":0},{"$f":"IF(SUM($AW211:DH211)<0,0,IF(SUM($AX211:DH211)+DH211>$AW211,$AW211-SUM($AX211:DH211),DH211))","v":0},{"$f":"IF(SUM($AW211:DI211)<0,0,IF(SUM($AX211:DI211)+DI211>$AW211,$AW211-SUM($AX211:DI211),DI211))","v":0},{"$f":"IF(SUM($AW211:DJ211)<0,0,IF(SUM($AX211:DJ211)+DJ211>$AW211,$AW211-SUM($AX211:DJ211),DJ211))","v":0},{"$f":"IF(SUM($AW211:DK211)<0,0,IF(SUM($AX211:DK211)+DK211>$AW211,$AW211-SUM($AX211:DK211),DK211))","v":0},{"$f":"IF(SUM($AW211:DL211)<0,0,IF(SUM($AX211:DL211)+DL211>$AW211,$AW211-SUM($AX211:DL211),DL211))","v":0},{"$f":"IF(SUM($AW211:DM211)<0,0,IF(SUM($AX211:DM211)+DM211>$AW211,$AW211-SUM($AX211:DM211),DM211))","v":0},{"$f":"IF(SUM($AW211:DN211)<0,0,IF(SUM($AX211:DN211)+DN211>$AW211,$AW211-SUM($AX211:DN211),DN211))","v":0},{"$f":"IF(SUM($AW211:DO211)<0,0,IF(SUM($AX211:DO211)+DO211>$AW211,$AW211-SUM($AX211:DO211),DO211))","v":0},{"$f":"IF(SUM($AW211:DP211)<0,0,IF(SUM($AX211:DP211)+DP211>$AW211,$AW211-SUM($AX211:DP211),DP211))","v":0},{"$f":"IF(SUM($AW211:DQ211)<0,0,IF(SUM($AX211:DQ211)+DQ211>$AW211,$AW211-SUM($AX211:DQ211),DQ211))","v":0},{"$f":"IF(SUM($AW211:DR211)<0,0,IF(SUM($AX211:DR211)+DR211>$AW211,$AW211-SUM($AX211:DR211),DR211))","v":0},{"$f":"IF(SUM($AW211:DS211)<0,0,IF(SUM($AX211:DS211)+DS211>$AW211,$AW211-SUM($AX211:DS211),DS211))","v":0},{"$f":"IF(SUM($AW211:DT211)<0,0,IF(SUM($AX211:DT211)+DT211>$AW211,$AW211-SUM($AX211:DT211),DT211))","v":0},{"$f":"IF(SUM($AW211:DU211)<0,0,IF(SUM($AX211:DU211)+DU211>$AW211,$AW211-SUM($AX211:DU211),DU211))","v":0},{"$f":"IF(SUM($AW211:DV211)<0,0,IF(SUM($AX211:DV211)+DV211>$AW211,$AW211-SUM($AX211:DV211),DV211))","v":0},{"$f":"IF(SUM($AW211:DW211)<0,0,IF(SUM($AX211:DW211)+DW211>$AW211,$AW211-SUM($AX211:DW211),DW211))","v":0},{"$f":"IF(SUM($AW211:DX211)<0,0,IF(SUM($AX211:DX211)+DX211>$AW211,$AW211-SUM($AX211:DX211),DX211))","v":0},{"$f":"IF(SUM($AW211:DY211)<0,0,IF(SUM($AX211:DY211)+DY211>$AW211,$AW211-SUM($AX211:DY211),DY211))","v":0},{"$f":"IF(SUM($AW211:DZ211)<0,0,IF(SUM($AX211:DZ211)+DZ211>$AW211,$AW211-SUM($AX211:DZ211),DZ211))","v":0},{"$f":"IF(SUM($AW211:EA211)<0,0,IF(SUM($AX211:EA211)+EA211>$AW211,$AW211-SUM($AX211:EA211),EA211))","v":0},{"$f":"IF(SUM($AW211:EB211)<0,0,IF(SUM($AX211:EB211)+EB211>$AW211,$AW211-SUM($AX211:EB211),EB211))","v":0},{"$f":"IF(SUM($AW211:EC211)<0,0,IF(SUM($AX211:EC211)+EC211>$AW211,$AW211-SUM($AX211:EC211),EC211))","v":0},{"$f":"IF(SUM($AW211:ED211)<0,0,IF(SUM($AX211:ED211)+ED211>$AW211,$AW211-SUM($AX211:ED211),ED211))","v":0},{"$f":"IF(SUM($AW211:EE211)<0,0,IF(SUM($AX211:EE211)+EE211>$AW211,$AW211-SUM($AX211:EE211),EE211))","v":0},{"$f":"IF(SUM($AW211:EF211)<0,0,IF(SUM($AX211:EF211)+EF211>$AW211,$AW211-SUM($AX211:EF211),EF211))","v":0},{"$f":"IF(SUM($AW211:EG211)<0,0,IF(SUM($AX211:EG211)+EG211>$AW211,$AW211-SUM($AX211:EG211),EG211))","v":0},{"$f":"IF(SUM($AW211:EH211)<0,0,IF(SUM($AX211:EH211)+EH211>$AW211,$AW211-SUM($AX211:EH211),EH211))","v":0},{"$f":"IF(SUM($AW211:EI211)<0,0,IF(SUM($AX211:EI211)+EI211>$AW211,$AW211-SUM($AX211:EI211),EI211))","v":0},{"$f":"IF(SUM($AW211:EJ211)<0,0,IF(SUM($AX211:EJ211)+EJ211>$AW211,$AW211-SUM($AX211:EJ211),EJ211))","v":0},{"$f":"IF(SUM($AW211:EK211)<0,0,IF(SUM($AX211:EK211)+EK211>$AW211,$AW211-SUM($AX211:EK211),EK211))","v":0},{"$f":"IF(SUM($AW211:EL211)<0,0,IF(SUM($AX211:EL211)+EL211>$AW211,$AW211-SUM($AX211:EL211),EL211))","v":0},{"$f":"IF(SUM($AW211:EM211)<0,0,IF(SUM($AX211:EM211)+EM211>$AW211,$AW211-SUM($AX211:EM211),EM211))","v":0},{"$f":"IF(SUM($AW211:EN211)<0,0,IF(SUM($AX211:EN211)+EN211>$AW211,$AW211-SUM($AX211:EN211),EN211))","v":0},{"$f":"IF(SUM($AW211:EO211)<0,0,IF(SUM($AX211:EO211)+EO211>$AW211,$AW211-SUM($AX211:EO211),EO211))","v":0},{"$f":"IF(SUM($AW211:EP211)<0,0,IF(SUM($AX211:EP211)+EP211>$AW211,$AW211-SUM($AX211:EP211),EP211))","v":0},{"$f":"IF(SUM($AW211:EQ211)<0,0,IF(SUM($AX211:EQ211)+EQ211>$AW211,$AW211-SUM($AX211:EQ211),EQ211))","v":0},{"$f":"IF(SUM($AW211:ER211)<0,0,IF(SUM($AX211:ER211)+ER211>$AW211,$AW211-SUM($AX211:ER211),ER211))","v":0},{"$f":"IF(SUM($AW211:ES211)<0,0,IF(SUM($AX211:ES211)+ES211>$AW211,$AW211-SUM($AX211:ES211),ES211))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($T212:T212)+T212>$S24,$S24-SUM($T212:T212),T212)","v":0},{"$f":"IF(SUM($T212:U212)+U212>$S24,$S24-SUM($T212:U212),U212)","v":0},{"$f":"IF(SUM($T212:V212)+V212>$S24,$S24-SUM($T212:V212),V212)","v":0},{"$f":"IF(SUM($T212:W212)+W212>$S24,$S24-SUM($T212:W212),W212)","v":0},{"$f":"IF(SUM($T212:X212)+X212>$S24,$S24-SUM($T212:X212),X212)","v":0},{"$f":"IF(SUM($T212:Y212)+Y212>$S24,$S24-SUM($T212:Y212),Y212)","v":0},{"$f":"IF(SUM($T212:Z212)+Z212>$S24,$S24-SUM($T212:Z212),Z212)","v":0},{"$f":"IF(SUM($T212:AA212)+AA212>$S24,$S24-SUM($T212:AA212),AA212)","v":0},{"$f":"IF(SUM($T212:AB212)+AB212>$S24,$S24-SUM($T212:AB212),AB212)","v":0},{"$f":"IF(SUM($T212:AC212)+AC212>$S24,$S24-SUM($T212:AC212),AC212)","v":0},{"$f":"IF(SUM($T212:AD212)+AD212>$S24,$S24-SUM($T212:AD212),AD212)","v":0},{"$f":"IF(SUM($T212:AE212)+AE212>$S24,$S24-SUM($T212:AE212),AE212)","v":0},{"$f":"IF(SUM($T212:AF212)+AF212>$S24,$S24-SUM($T212:AF212),AF212)","v":0},{"$f":"IF(SUM($T212:AG212)+AG212>$S24,$S24-SUM($T212:AG212),AG212)","v":0},{"$f":"IF(SUM($T212:AH212)+AH212>$S24,$S24-SUM($T212:AH212),AH212)","v":0},{"$f":"IF(SUM($T212:AI212)+AI212>$S24,$S24-SUM($T212:AI212),AI212)","v":0},{"$f":"IF(SUM($T212:AJ212)+AJ212>$S24,$S24-SUM($T212:AJ212),AJ212)","v":0},{"$f":"IF(SUM($T212:AK212)+AK212>$S24,$S24-SUM($T212:AK212),AK212)","v":0},{"$f":"IF(SUM($T212:AL212)+AL212>$S24,$S24-SUM($T212:AL212),AL212)","v":0},{"$f":"IF(SUM($T212:AM212)+AM212>$S24,$S24-SUM($T212:AM212),AM212)","v":0},{"$f":"IF(SUM($T212:AN212)+AN212>$S24,$S24-SUM($T212:AN212),AN212)","v":0},{"$f":"IF(SUM($T212:AO212)+AO212>$S24,$S24-SUM($T212:AO212),AO212)","v":0},{"$f":"IF(SUM($T212:AP212)+AP212>$S24,$S24-SUM($T212:AP212),AP212)","v":0},{"$f":"IF(SUM($T212:AQ212)+AQ212>$S24,$S24-SUM($T212:AQ212),AQ212)","v":0},{"$f":"IF(SUM($T212:AR212)+AR212>$S24,$S24-SUM($T212:AR212),AR212)","v":0},{"$f":"IF(SUM($T212:AS212)+AS212>$S24,$S24-SUM($T212:AS212),AS212)","v":0},{"$f":"IF(SUM($T212:AT212)+AT212>$S24,$S24-SUM($T212:AT212),AT212)","v":0},{"$f":"IF(SUM($T212:AU212)+AU212>$S24,$S24-SUM($T212:AU212),AU212)","v":0},0,0,{"$f":"IF(SUM($AW212:AX212)<0,0,IF(SUM($AX212:AX212)+AX212>$AW212,$AW212-SUM($AX212:AX212),AX212))","v":0},{"$f":"IF(SUM($AW212:AY212)<0,0,IF(SUM($AX212:AY212)+AY212>$AW212,$AW212-SUM($AX212:AY212),AY212))","v":0},{"$f":"IF(SUM($AW212:AZ212)<0,0,IF(SUM($AX212:AZ212)+AZ212>$AW212,$AW212-SUM($AX212:AZ212),AZ212))","v":0},{"$f":"IF(SUM($AW212:BA212)<0,0,IF(SUM($AX212:BA212)+BA212>$AW212,$AW212-SUM($AX212:BA212),BA212))","v":0},{"$f":"IF(SUM($AW212:BB212)<0,0,IF(SUM($AX212:BB212)+BB212>$AW212,$AW212-SUM($AX212:BB212),BB212))","v":0},{"$f":"IF(SUM($AW212:BC212)<0,0,IF(SUM($AX212:BC212)+BC212>$AW212,$AW212-SUM($AX212:BC212),BC212))","v":0},{"$f":"IF(SUM($AW212:BD212)<0,0,IF(SUM($AX212:BD212)+BD212>$AW212,$AW212-SUM($AX212:BD212),BD212))","v":0},{"$f":"IF(SUM($AW212:BE212)<0,0,IF(SUM($AX212:BE212)+BE212>$AW212,$AW212-SUM($AX212:BE212),BE212))","v":0},{"$f":"IF(SUM($AW212:BF212)<0,0,IF(SUM($AX212:BF212)+BF212>$AW212,$AW212-SUM($AX212:BF212),BF212))","v":0},{"$f":"IF(SUM($AW212:BG212)<0,0,IF(SUM($AX212:BG212)+BG212>$AW212,$AW212-SUM($AX212:BG212),BG212))","v":0},{"$f":"IF(SUM($AW212:BH212)<0,0,IF(SUM($AX212:BH212)+BH212>$AW212,$AW212-SUM($AX212:BH212),BH212))","v":0},{"$f":"IF(SUM($AW212:BI212)<0,0,IF(SUM($AX212:BI212)+BI212>$AW212,$AW212-SUM($AX212:BI212),BI212))","v":0},{"$f":"IF(SUM($AW212:BJ212)<0,0,IF(SUM($AX212:BJ212)+BJ212>$AW212,$AW212-SUM($AX212:BJ212),BJ212))","v":0},{"$f":"IF(SUM($AW212:BK212)<0,0,IF(SUM($AX212:BK212)+BK212>$AW212,$AW212-SUM($AX212:BK212),BK212))","v":0},{"$f":"IF(SUM($AW212:BL212)<0,0,IF(SUM($AX212:BL212)+BL212>$AW212,$AW212-SUM($AX212:BL212),BL212))","v":0},{"$f":"IF(SUM($AW212:BM212)<0,0,IF(SUM($AX212:BM212)+BM212>$AW212,$AW212-SUM($AX212:BM212),BM212))","v":0},{"$f":"IF(SUM($AW212:BN212)<0,0,IF(SUM($AX212:BN212)+BN212>$AW212,$AW212-SUM($AX212:BN212),BN212))","v":0},{"$f":"IF(SUM($AW212:BO212)<0,0,IF(SUM($AX212:BO212)+BO212>$AW212,$AW212-SUM($AX212:BO212),BO212))","v":0},{"$f":"IF(SUM($AW212:BP212)<0,0,IF(SUM($AX212:BP212)+BP212>$AW212,$AW212-SUM($AX212:BP212),BP212))","v":0},{"$f":"IF(SUM($AW212:BQ212)<0,0,IF(SUM($AX212:BQ212)+BQ212>$AW212,$AW212-SUM($AX212:BQ212),BQ212))","v":0},{"$f":"IF(SUM($AW212:BR212)<0,0,IF(SUM($AX212:BR212)+BR212>$AW212,$AW212-SUM($AX212:BR212),BR212))","v":0},{"$f":"IF(SUM($AW212:BS212)<0,0,IF(SUM($AX212:BS212)+BS212>$AW212,$AW212-SUM($AX212:BS212),BS212))","v":0},{"$f":"IF(SUM($AW212:BT212)<0,0,IF(SUM($AX212:BT212)+BT212>$AW212,$AW212-SUM($AX212:BT212),BT212))","v":0},{"$f":"IF(SUM($AW212:BU212)<0,0,IF(SUM($AX212:BU212)+BU212>$AW212,$AW212-SUM($AX212:BU212),BU212))","v":0},{"$f":"IF(SUM($AW212:BV212)<0,0,IF(SUM($AX212:BV212)+BV212>$AW212,$AW212-SUM($AX212:BV212),BV212))","v":0},{"$f":"IF(SUM($AW212:BW212)<0,0,IF(SUM($AX212:BW212)+BW212>$AW212,$AW212-SUM($AX212:BW212),BW212))","v":0},{"$f":"IF(SUM($AW212:BX212)<0,0,IF(SUM($AX212:BX212)+BX212>$AW212,$AW212-SUM($AX212:BX212),BX212))","v":0},{"$f":"IF(SUM($AW212:BY212)<0,0,IF(SUM($AX212:BY212)+BY212>$AW212,$AW212-SUM($AX212:BY212),BY212))","v":0},{"$f":"IF(SUM($AW212:BZ212)<0,0,IF(SUM($AX212:BZ212)+BZ212>$AW212,$AW212-SUM($AX212:BZ212),BZ212))","v":0},{"$f":"IF(SUM($AW212:CA212)<0,0,IF(SUM($AX212:CA212)+CA212>$AW212,$AW212-SUM($AX212:CA212),CA212))","v":0},{"$f":"IF(SUM($AW212:CB212)<0,0,IF(SUM($AX212:CB212)+CB212>$AW212,$AW212-SUM($AX212:CB212),CB212))","v":0},{"$f":"IF(SUM($AW212:CC212)<0,0,IF(SUM($AX212:CC212)+CC212>$AW212,$AW212-SUM($AX212:CC212),CC212))","v":0},{"$f":"IF(SUM($AW212:CD212)<0,0,IF(SUM($AX212:CD212)+CD212>$AW212,$AW212-SUM($AX212:CD212),CD212))","v":0},{"$f":"IF(SUM($AW212:CE212)<0,0,IF(SUM($AX212:CE212)+CE212>$AW212,$AW212-SUM($AX212:CE212),CE212))","v":0},{"$f":"IF(SUM($AW212:CF212)<0,0,IF(SUM($AX212:CF212)+CF212>$AW212,$AW212-SUM($AX212:CF212),CF212))","v":0},{"$f":"IF(SUM($AW212:CG212)<0,0,IF(SUM($AX212:CG212)+CG212>$AW212,$AW212-SUM($AX212:CG212),CG212))","v":0},{"$f":"IF(SUM($AW212:CH212)<0,0,IF(SUM($AX212:CH212)+CH212>$AW212,$AW212-SUM($AX212:CH212),CH212))","v":0},{"$f":"IF(SUM($AW212:CI212)<0,0,IF(SUM($AX212:CI212)+CI212>$AW212,$AW212-SUM($AX212:CI212),CI212))","v":0},{"$f":"IF(SUM($AW212:CJ212)<0,0,IF(SUM($AX212:CJ212)+CJ212>$AW212,$AW212-SUM($AX212:CJ212),CJ212))","v":0},{"$f":"IF(SUM($AW212:CK212)<0,0,IF(SUM($AX212:CK212)+CK212>$AW212,$AW212-SUM($AX212:CK212),CK212))","v":0},{"$f":"IF(SUM($AW212:CL212)<0,0,IF(SUM($AX212:CL212)+CL212>$AW212,$AW212-SUM($AX212:CL212),CL212))","v":0},{"$f":"IF(SUM($AW212:CM212)<0,0,IF(SUM($AX212:CM212)+CM212>$AW212,$AW212-SUM($AX212:CM212),CM212))","v":0},{"$f":"IF(SUM($AW212:CN212)<0,0,IF(SUM($AX212:CN212)+CN212>$AW212,$AW212-SUM($AX212:CN212),CN212))","v":0},{"$f":"IF(SUM($AW212:CO212)<0,0,IF(SUM($AX212:CO212)+CO212>$AW212,$AW212-SUM($AX212:CO212),CO212))","v":0},{"$f":"IF(SUM($AW212:CP212)<0,0,IF(SUM($AX212:CP212)+CP212>$AW212,$AW212-SUM($AX212:CP212),CP212))","v":0},{"$f":"IF(SUM($AW212:CQ212)<0,0,IF(SUM($AX212:CQ212)+CQ212>$AW212,$AW212-SUM($AX212:CQ212),CQ212))","v":0},{"$f":"IF(SUM($AW212:CR212)<0,0,IF(SUM($AX212:CR212)+CR212>$AW212,$AW212-SUM($AX212:CR212),CR212))","v":0},{"$f":"IF(SUM($AW212:CS212)<0,0,IF(SUM($AX212:CS212)+CS212>$AW212,$AW212-SUM($AX212:CS212),CS212))","v":0},{"$f":"IF(SUM($AW212:CT212)<0,0,IF(SUM($AX212:CT212)+CT212>$AW212,$AW212-SUM($AX212:CT212),CT212))","v":0},{"$f":"IF(SUM($AW212:CU212)<0,0,IF(SUM($AX212:CU212)+CU212>$AW212,$AW212-SUM($AX212:CU212),CU212))","v":0},{"$f":"IF(SUM($AW212:CV212)<0,0,IF(SUM($AX212:CV212)+CV212>$AW212,$AW212-SUM($AX212:CV212),CV212))","v":0},{"$f":"IF(SUM($AW212:CW212)<0,0,IF(SUM($AX212:CW212)+CW212>$AW212,$AW212-SUM($AX212:CW212),CW212))","v":0},{"$f":"IF(SUM($AW212:CX212)<0,0,IF(SUM($AX212:CX212)+CX212>$AW212,$AW212-SUM($AX212:CX212),CX212))","v":0},{"$f":"IF(SUM($AW212:CY212)<0,0,IF(SUM($AX212:CY212)+CY212>$AW212,$AW212-SUM($AX212:CY212),CY212))","v":0},{"$f":"IF(SUM($AW212:CZ212)<0,0,IF(SUM($AX212:CZ212)+CZ212>$AW212,$AW212-SUM($AX212:CZ212),CZ212))","v":0},{"$f":"IF(SUM($AW212:DA212)<0,0,IF(SUM($AX212:DA212)+DA212>$AW212,$AW212-SUM($AX212:DA212),DA212))","v":0},{"$f":"IF(SUM($AW212:DB212)<0,0,IF(SUM($AX212:DB212)+DB212>$AW212,$AW212-SUM($AX212:DB212),DB212))","v":0},{"$f":"IF(SUM($AW212:DC212)<0,0,IF(SUM($AX212:DC212)+DC212>$AW212,$AW212-SUM($AX212:DC212),DC212))","v":0},{"$f":"IF(SUM($AW212:DD212)<0,0,IF(SUM($AX212:DD212)+DD212>$AW212,$AW212-SUM($AX212:DD212),DD212))","v":0},{"$f":"IF(SUM($AW212:DE212)<0,0,IF(SUM($AX212:DE212)+DE212>$AW212,$AW212-SUM($AX212:DE212),DE212))","v":0},{"$f":"IF(SUM($AW212:DF212)<0,0,IF(SUM($AX212:DF212)+DF212>$AW212,$AW212-SUM($AX212:DF212),DF212))","v":0},{"$f":"IF(SUM($AW212:DG212)<0,0,IF(SUM($AX212:DG212)+DG212>$AW212,$AW212-SUM($AX212:DG212),DG212))","v":0},{"$f":"IF(SUM($AW212:DH212)<0,0,IF(SUM($AX212:DH212)+DH212>$AW212,$AW212-SUM($AX212:DH212),DH212))","v":0},{"$f":"IF(SUM($AW212:DI212)<0,0,IF(SUM($AX212:DI212)+DI212>$AW212,$AW212-SUM($AX212:DI212),DI212))","v":0},{"$f":"IF(SUM($AW212:DJ212)<0,0,IF(SUM($AX212:DJ212)+DJ212>$AW212,$AW212-SUM($AX212:DJ212),DJ212))","v":0},{"$f":"IF(SUM($AW212:DK212)<0,0,IF(SUM($AX212:DK212)+DK212>$AW212,$AW212-SUM($AX212:DK212),DK212))","v":0},{"$f":"IF(SUM($AW212:DL212)<0,0,IF(SUM($AX212:DL212)+DL212>$AW212,$AW212-SUM($AX212:DL212),DL212))","v":0},{"$f":"IF(SUM($AW212:DM212)<0,0,IF(SUM($AX212:DM212)+DM212>$AW212,$AW212-SUM($AX212:DM212),DM212))","v":0},{"$f":"IF(SUM($AW212:DN212)<0,0,IF(SUM($AX212:DN212)+DN212>$AW212,$AW212-SUM($AX212:DN212),DN212))","v":0},{"$f":"IF(SUM($AW212:DO212)<0,0,IF(SUM($AX212:DO212)+DO212>$AW212,$AW212-SUM($AX212:DO212),DO212))","v":0},{"$f":"IF(SUM($AW212:DP212)<0,0,IF(SUM($AX212:DP212)+DP212>$AW212,$AW212-SUM($AX212:DP212),DP212))","v":0},{"$f":"IF(SUM($AW212:DQ212)<0,0,IF(SUM($AX212:DQ212)+DQ212>$AW212,$AW212-SUM($AX212:DQ212),DQ212))","v":0},{"$f":"IF(SUM($AW212:DR212)<0,0,IF(SUM($AX212:DR212)+DR212>$AW212,$AW212-SUM($AX212:DR212),DR212))","v":0},{"$f":"IF(SUM($AW212:DS212)<0,0,IF(SUM($AX212:DS212)+DS212>$AW212,$AW212-SUM($AX212:DS212),DS212))","v":0},{"$f":"IF(SUM($AW212:DT212)<0,0,IF(SUM($AX212:DT212)+DT212>$AW212,$AW212-SUM($AX212:DT212),DT212))","v":0},{"$f":"IF(SUM($AW212:DU212)<0,0,IF(SUM($AX212:DU212)+DU212>$AW212,$AW212-SUM($AX212:DU212),DU212))","v":0},{"$f":"IF(SUM($AW212:DV212)<0,0,IF(SUM($AX212:DV212)+DV212>$AW212,$AW212-SUM($AX212:DV212),DV212))","v":0},{"$f":"IF(SUM($AW212:DW212)<0,0,IF(SUM($AX212:DW212)+DW212>$AW212,$AW212-SUM($AX212:DW212),DW212))","v":0},{"$f":"IF(SUM($AW212:DX212)<0,0,IF(SUM($AX212:DX212)+DX212>$AW212,$AW212-SUM($AX212:DX212),DX212))","v":0},{"$f":"IF(SUM($AW212:DY212)<0,0,IF(SUM($AX212:DY212)+DY212>$AW212,$AW212-SUM($AX212:DY212),DY212))","v":0},{"$f":"IF(SUM($AW212:DZ212)<0,0,IF(SUM($AX212:DZ212)+DZ212>$AW212,$AW212-SUM($AX212:DZ212),DZ212))","v":0},{"$f":"IF(SUM($AW212:EA212)<0,0,IF(SUM($AX212:EA212)+EA212>$AW212,$AW212-SUM($AX212:EA212),EA212))","v":0},{"$f":"IF(SUM($AW212:EB212)<0,0,IF(SUM($AX212:EB212)+EB212>$AW212,$AW212-SUM($AX212:EB212),EB212))","v":0},{"$f":"IF(SUM($AW212:EC212)<0,0,IF(SUM($AX212:EC212)+EC212>$AW212,$AW212-SUM($AX212:EC212),EC212))","v":0},{"$f":"IF(SUM($AW212:ED212)<0,0,IF(SUM($AX212:ED212)+ED212>$AW212,$AW212-SUM($AX212:ED212),ED212))","v":0},{"$f":"IF(SUM($AW212:EE212)<0,0,IF(SUM($AX212:EE212)+EE212>$AW212,$AW212-SUM($AX212:EE212),EE212))","v":0},{"$f":"IF(SUM($AW212:EF212)<0,0,IF(SUM($AX212:EF212)+EF212>$AW212,$AW212-SUM($AX212:EF212),EF212))","v":0},{"$f":"IF(SUM($AW212:EG212)<0,0,IF(SUM($AX212:EG212)+EG212>$AW212,$AW212-SUM($AX212:EG212),EG212))","v":0},{"$f":"IF(SUM($AW212:EH212)<0,0,IF(SUM($AX212:EH212)+EH212>$AW212,$AW212-SUM($AX212:EH212),EH212))","v":0},{"$f":"IF(SUM($AW212:EI212)<0,0,IF(SUM($AX212:EI212)+EI212>$AW212,$AW212-SUM($AX212:EI212),EI212))","v":0},{"$f":"IF(SUM($AW212:EJ212)<0,0,IF(SUM($AX212:EJ212)+EJ212>$AW212,$AW212-SUM($AX212:EJ212),EJ212))","v":0},{"$f":"IF(SUM($AW212:EK212)<0,0,IF(SUM($AX212:EK212)+EK212>$AW212,$AW212-SUM($AX212:EK212),EK212))","v":0},{"$f":"IF(SUM($AW212:EL212)<0,0,IF(SUM($AX212:EL212)+EL212>$AW212,$AW212-SUM($AX212:EL212),EL212))","v":0},{"$f":"IF(SUM($AW212:EM212)<0,0,IF(SUM($AX212:EM212)+EM212>$AW212,$AW212-SUM($AX212:EM212),EM212))","v":0},{"$f":"IF(SUM($AW212:EN212)<0,0,IF(SUM($AX212:EN212)+EN212>$AW212,$AW212-SUM($AX212:EN212),EN212))","v":0},{"$f":"IF(SUM($AW212:EO212)<0,0,IF(SUM($AX212:EO212)+EO212>$AW212,$AW212-SUM($AX212:EO212),EO212))","v":0},{"$f":"IF(SUM($AW212:EP212)<0,0,IF(SUM($AX212:EP212)+EP212>$AW212,$AW212-SUM($AX212:EP212),EP212))","v":0},{"$f":"IF(SUM($AW212:EQ212)<0,0,IF(SUM($AX212:EQ212)+EQ212>$AW212,$AW212-SUM($AX212:EQ212),EQ212))","v":0},{"$f":"IF(SUM($AW212:ER212)<0,0,IF(SUM($AX212:ER212)+ER212>$AW212,$AW212-SUM($AX212:ER212),ER212))","v":0},{"$f":"IF(SUM($AW212:ES212)<0,0,IF(SUM($AX212:ES212)+ES212>$AW212,$AW212-SUM($AX212:ES212),ES212))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,1.3530272291666667E-3,{"$f":"IF(SUM($T213:T213)+T213>$S25,$S25-SUM($T213:T213),T213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:U213)+U213>$S25,$S25-SUM($T213:U213),U213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:V213)+V213>$S25,$S25-SUM($T213:V213),V213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:W213)+W213>$S25,$S25-SUM($T213:W213),W213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:X213)+X213>$S25,$S25-SUM($T213:X213),X213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:Y213)+Y213>$S25,$S25-SUM($T213:Y213),Y213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:Z213)+Z213>$S25,$S25-SUM($T213:Z213),Z213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AA213)+AA213>$S25,$S25-SUM($T213:AA213),AA213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AB213)+AB213>$S25,$S25-SUM($T213:AB213),AB213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AC213)+AC213>$S25,$S25-SUM($T213:AC213),AC213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AD213)+AD213>$S25,$S25-SUM($T213:AD213),AD213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AE213)+AE213>$S25,$S25-SUM($T213:AE213),AE213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AF213)+AF213>$S25,$S25-SUM($T213:AF213),AF213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AG213)+AG213>$S25,$S25-SUM($T213:AG213),AG213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AH213)+AH213>$S25,$S25-SUM($T213:AH213),AH213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AI213)+AI213>$S25,$S25-SUM($T213:AI213),AI213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AJ213)+AJ213>$S25,$S25-SUM($T213:AJ213),AJ213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AK213)+AK213>$S25,$S25-SUM($T213:AK213),AK213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AL213)+AL213>$S25,$S25-SUM($T213:AL213),AL213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AM213)+AM213>$S25,$S25-SUM($T213:AM213),AM213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AN213)+AN213>$S25,$S25-SUM($T213:AN213),AN213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AO213)+AO213>$S25,$S25-SUM($T213:AO213),AO213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AP213)+AP213>$S25,$S25-SUM($T213:AP213),AP213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AQ213)+AQ213>$S25,$S25-SUM($T213:AQ213),AQ213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AR213)+AR213>$S25,$S25-SUM($T213:AR213),AR213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AS213)+AS213>$S25,$S25-SUM($T213:AS213),AS213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AT213)+AT213>$S25,$S25-SUM($T213:AT213),AT213)","v":1.3530272291666667E-3},{"$f":"IF(SUM($T213:AU213)+AU213>$S25,$S25-SUM($T213:AU213),AU213)","v":1.3530272291666667E-3},0.12312547785416669,5.4121089166666676E-3,{"$f":"IF(SUM($AW213:AX213)<0,0,IF(SUM($AX213:AX213)+AX213>$AW213,$AW213-SUM($AX213:AX213),AX213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:AY213)<0,0,IF(SUM($AX213:AY213)+AY213>$AW213,$AW213-SUM($AX213:AY213),AY213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:AZ213)<0,0,IF(SUM($AX213:AZ213)+AZ213>$AW213,$AW213-SUM($AX213:AZ213),AZ213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BA213)<0,0,IF(SUM($AX213:BA213)+BA213>$AW213,$AW213-SUM($AX213:BA213),BA213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BB213)<0,0,IF(SUM($AX213:BB213)+BB213>$AW213,$AW213-SUM($AX213:BB213),BB213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BC213)<0,0,IF(SUM($AX213:BC213)+BC213>$AW213,$AW213-SUM($AX213:BC213),BC213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BD213)<0,0,IF(SUM($AX213:BD213)+BD213>$AW213,$AW213-SUM($AX213:BD213),BD213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BE213)<0,0,IF(SUM($AX213:BE213)+BE213>$AW213,$AW213-SUM($AX213:BE213),BE213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BF213)<0,0,IF(SUM($AX213:BF213)+BF213>$AW213,$AW213-SUM($AX213:BF213),BF213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BG213)<0,0,IF(SUM($AX213:BG213)+BG213>$AW213,$AW213-SUM($AX213:BG213),BG213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BH213)<0,0,IF(SUM($AX213:BH213)+BH213>$AW213,$AW213-SUM($AX213:BH213),BH213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BI213)<0,0,IF(SUM($AX213:BI213)+BI213>$AW213,$AW213-SUM($AX213:BI213),BI213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BJ213)<0,0,IF(SUM($AX213:BJ213)+BJ213>$AW213,$AW213-SUM($AX213:BJ213),BJ213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BK213)<0,0,IF(SUM($AX213:BK213)+BK213>$AW213,$AW213-SUM($AX213:BK213),BK213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BL213)<0,0,IF(SUM($AX213:BL213)+BL213>$AW213,$AW213-SUM($AX213:BL213),BL213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BM213)<0,0,IF(SUM($AX213:BM213)+BM213>$AW213,$AW213-SUM($AX213:BM213),BM213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BN213)<0,0,IF(SUM($AX213:BN213)+BN213>$AW213,$AW213-SUM($AX213:BN213),BN213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BO213)<0,0,IF(SUM($AX213:BO213)+BO213>$AW213,$AW213-SUM($AX213:BO213),BO213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BP213)<0,0,IF(SUM($AX213:BP213)+BP213>$AW213,$AW213-SUM($AX213:BP213),BP213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BQ213)<0,0,IF(SUM($AX213:BQ213)+BQ213>$AW213,$AW213-SUM($AX213:BQ213),BQ213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BR213)<0,0,IF(SUM($AX213:BR213)+BR213>$AW213,$AW213-SUM($AX213:BR213),BR213))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW213:BS213)<0,0,IF(SUM($AX213:BS213)+BS213>$AW213,$AW213-SUM($AX213:BS213),BS213))","v":4.0590816874999797E-3},{"$f":"IF(SUM($AW213:BT213)<0,0,IF(SUM($AX213:BT213)+BT213>$AW213,$AW213-SUM($AX213:BT213),BT213))","v":0},{"$f":"IF(SUM($AW213:BU213)<0,0,IF(SUM($AX213:BU213)+BU213>$AW213,$AW213-SUM($AX213:BU213),BU213))","v":0},{"$f":"IF(SUM($AW213:BV213)<0,0,IF(SUM($AX213:BV213)+BV213>$AW213,$AW213-SUM($AX213:BV213),BV213))","v":0},{"$f":"IF(SUM($AW213:BW213)<0,0,IF(SUM($AX213:BW213)+BW213>$AW213,$AW213-SUM($AX213:BW213),BW213))","v":0},{"$f":"IF(SUM($AW213:BX213)<0,0,IF(SUM($AX213:BX213)+BX213>$AW213,$AW213-SUM($AX213:BX213),BX213))","v":0},{"$f":"IF(SUM($AW213:BY213)<0,0,IF(SUM($AX213:BY213)+BY213>$AW213,$AW213-SUM($AX213:BY213),BY213))","v":0},{"$f":"IF(SUM($AW213:BZ213)<0,0,IF(SUM($AX213:BZ213)+BZ213>$AW213,$AW213-SUM($AX213:BZ213),BZ213))","v":0},{"$f":"IF(SUM($AW213:CA213)<0,0,IF(SUM($AX213:CA213)+CA213>$AW213,$AW213-SUM($AX213:CA213),CA213))","v":0},{"$f":"IF(SUM($AW213:CB213)<0,0,IF(SUM($AX213:CB213)+CB213>$AW213,$AW213-SUM($AX213:CB213),CB213))","v":0},{"$f":"IF(SUM($AW213:CC213)<0,0,IF(SUM($AX213:CC213)+CC213>$AW213,$AW213-SUM($AX213:CC213),CC213))","v":0},{"$f":"IF(SUM($AW213:CD213)<0,0,IF(SUM($AX213:CD213)+CD213>$AW213,$AW213-SUM($AX213:CD213),CD213))","v":0},{"$f":"IF(SUM($AW213:CE213)<0,0,IF(SUM($AX213:CE213)+CE213>$AW213,$AW213-SUM($AX213:CE213),CE213))","v":0},{"$f":"IF(SUM($AW213:CF213)<0,0,IF(SUM($AX213:CF213)+CF213>$AW213,$AW213-SUM($AX213:CF213),CF213))","v":0},{"$f":"IF(SUM($AW213:CG213)<0,0,IF(SUM($AX213:CG213)+CG213>$AW213,$AW213-SUM($AX213:CG213),CG213))","v":0},{"$f":"IF(SUM($AW213:CH213)<0,0,IF(SUM($AX213:CH213)+CH213>$AW213,$AW213-SUM($AX213:CH213),CH213))","v":0},{"$f":"IF(SUM($AW213:CI213)<0,0,IF(SUM($AX213:CI213)+CI213>$AW213,$AW213-SUM($AX213:CI213),CI213))","v":0},{"$f":"IF(SUM($AW213:CJ213)<0,0,IF(SUM($AX213:CJ213)+CJ213>$AW213,$AW213-SUM($AX213:CJ213),CJ213))","v":0},{"$f":"IF(SUM($AW213:CK213)<0,0,IF(SUM($AX213:CK213)+CK213>$AW213,$AW213-SUM($AX213:CK213),CK213))","v":0},{"$f":"IF(SUM($AW213:CL213)<0,0,IF(SUM($AX213:CL213)+CL213>$AW213,$AW213-SUM($AX213:CL213),CL213))","v":0},{"$f":"IF(SUM($AW213:CM213)<0,0,IF(SUM($AX213:CM213)+CM213>$AW213,$AW213-SUM($AX213:CM213),CM213))","v":0},{"$f":"IF(SUM($AW213:CN213)<0,0,IF(SUM($AX213:CN213)+CN213>$AW213,$AW213-SUM($AX213:CN213),CN213))","v":0},{"$f":"IF(SUM($AW213:CO213)<0,0,IF(SUM($AX213:CO213)+CO213>$AW213,$AW213-SUM($AX213:CO213),CO213))","v":0},{"$f":"IF(SUM($AW213:CP213)<0,0,IF(SUM($AX213:CP213)+CP213>$AW213,$AW213-SUM($AX213:CP213),CP213))","v":0},{"$f":"IF(SUM($AW213:CQ213)<0,0,IF(SUM($AX213:CQ213)+CQ213>$AW213,$AW213-SUM($AX213:CQ213),CQ213))","v":0},{"$f":"IF(SUM($AW213:CR213)<0,0,IF(SUM($AX213:CR213)+CR213>$AW213,$AW213-SUM($AX213:CR213),CR213))","v":0},{"$f":"IF(SUM($AW213:CS213)<0,0,IF(SUM($AX213:CS213)+CS213>$AW213,$AW213-SUM($AX213:CS213),CS213))","v":0},{"$f":"IF(SUM($AW213:CT213)<0,0,IF(SUM($AX213:CT213)+CT213>$AW213,$AW213-SUM($AX213:CT213),CT213))","v":0},{"$f":"IF(SUM($AW213:CU213)<0,0,IF(SUM($AX213:CU213)+CU213>$AW213,$AW213-SUM($AX213:CU213),CU213))","v":0},{"$f":"IF(SUM($AW213:CV213)<0,0,IF(SUM($AX213:CV213)+CV213>$AW213,$AW213-SUM($AX213:CV213),CV213))","v":0},{"$f":"IF(SUM($AW213:CW213)<0,0,IF(SUM($AX213:CW213)+CW213>$AW213,$AW213-SUM($AX213:CW213),CW213))","v":0},{"$f":"IF(SUM($AW213:CX213)<0,0,IF(SUM($AX213:CX213)+CX213>$AW213,$AW213-SUM($AX213:CX213),CX213))","v":0},{"$f":"IF(SUM($AW213:CY213)<0,0,IF(SUM($AX213:CY213)+CY213>$AW213,$AW213-SUM($AX213:CY213),CY213))","v":0},{"$f":"IF(SUM($AW213:CZ213)<0,0,IF(SUM($AX213:CZ213)+CZ213>$AW213,$AW213-SUM($AX213:CZ213),CZ213))","v":0},{"$f":"IF(SUM($AW213:DA213)<0,0,IF(SUM($AX213:DA213)+DA213>$AW213,$AW213-SUM($AX213:DA213),DA213))","v":0},{"$f":"IF(SUM($AW213:DB213)<0,0,IF(SUM($AX213:DB213)+DB213>$AW213,$AW213-SUM($AX213:DB213),DB213))","v":0},{"$f":"IF(SUM($AW213:DC213)<0,0,IF(SUM($AX213:DC213)+DC213>$AW213,$AW213-SUM($AX213:DC213),DC213))","v":0},{"$f":"IF(SUM($AW213:DD213)<0,0,IF(SUM($AX213:DD213)+DD213>$AW213,$AW213-SUM($AX213:DD213),DD213))","v":0},{"$f":"IF(SUM($AW213:DE213)<0,0,IF(SUM($AX213:DE213)+DE213>$AW213,$AW213-SUM($AX213:DE213),DE213))","v":0},{"$f":"IF(SUM($AW213:DF213)<0,0,IF(SUM($AX213:DF213)+DF213>$AW213,$AW213-SUM($AX213:DF213),DF213))","v":0},{"$f":"IF(SUM($AW213:DG213)<0,0,IF(SUM($AX213:DG213)+DG213>$AW213,$AW213-SUM($AX213:DG213),DG213))","v":0},{"$f":"IF(SUM($AW213:DH213)<0,0,IF(SUM($AX213:DH213)+DH213>$AW213,$AW213-SUM($AX213:DH213),DH213))","v":0},{"$f":"IF(SUM($AW213:DI213)<0,0,IF(SUM($AX213:DI213)+DI213>$AW213,$AW213-SUM($AX213:DI213),DI213))","v":0},{"$f":"IF(SUM($AW213:DJ213)<0,0,IF(SUM($AX213:DJ213)+DJ213>$AW213,$AW213-SUM($AX213:DJ213),DJ213))","v":0},{"$f":"IF(SUM($AW213:DK213)<0,0,IF(SUM($AX213:DK213)+DK213>$AW213,$AW213-SUM($AX213:DK213),DK213))","v":0},{"$f":"IF(SUM($AW213:DL213)<0,0,IF(SUM($AX213:DL213)+DL213>$AW213,$AW213-SUM($AX213:DL213),DL213))","v":0},{"$f":"IF(SUM($AW213:DM213)<0,0,IF(SUM($AX213:DM213)+DM213>$AW213,$AW213-SUM($AX213:DM213),DM213))","v":0},{"$f":"IF(SUM($AW213:DN213)<0,0,IF(SUM($AX213:DN213)+DN213>$AW213,$AW213-SUM($AX213:DN213),DN213))","v":0},{"$f":"IF(SUM($AW213:DO213)<0,0,IF(SUM($AX213:DO213)+DO213>$AW213,$AW213-SUM($AX213:DO213),DO213))","v":0},{"$f":"IF(SUM($AW213:DP213)<0,0,IF(SUM($AX213:DP213)+DP213>$AW213,$AW213-SUM($AX213:DP213),DP213))","v":0},{"$f":"IF(SUM($AW213:DQ213)<0,0,IF(SUM($AX213:DQ213)+DQ213>$AW213,$AW213-SUM($AX213:DQ213),DQ213))","v":0},{"$f":"IF(SUM($AW213:DR213)<0,0,IF(SUM($AX213:DR213)+DR213>$AW213,$AW213-SUM($AX213:DR213),DR213))","v":0},{"$f":"IF(SUM($AW213:DS213)<0,0,IF(SUM($AX213:DS213)+DS213>$AW213,$AW213-SUM($AX213:DS213),DS213))","v":0},{"$f":"IF(SUM($AW213:DT213)<0,0,IF(SUM($AX213:DT213)+DT213>$AW213,$AW213-SUM($AX213:DT213),DT213))","v":0},{"$f":"IF(SUM($AW213:DU213)<0,0,IF(SUM($AX213:DU213)+DU213>$AW213,$AW213-SUM($AX213:DU213),DU213))","v":0},{"$f":"IF(SUM($AW213:DV213)<0,0,IF(SUM($AX213:DV213)+DV213>$AW213,$AW213-SUM($AX213:DV213),DV213))","v":0},{"$f":"IF(SUM($AW213:DW213)<0,0,IF(SUM($AX213:DW213)+DW213>$AW213,$AW213-SUM($AX213:DW213),DW213))","v":0},{"$f":"IF(SUM($AW213:DX213)<0,0,IF(SUM($AX213:DX213)+DX213>$AW213,$AW213-SUM($AX213:DX213),DX213))","v":0},{"$f":"IF(SUM($AW213:DY213)<0,0,IF(SUM($AX213:DY213)+DY213>$AW213,$AW213-SUM($AX213:DY213),DY213))","v":0},{"$f":"IF(SUM($AW213:DZ213)<0,0,IF(SUM($AX213:DZ213)+DZ213>$AW213,$AW213-SUM($AX213:DZ213),DZ213))","v":0},{"$f":"IF(SUM($AW213:EA213)<0,0,IF(SUM($AX213:EA213)+EA213>$AW213,$AW213-SUM($AX213:EA213),EA213))","v":0},{"$f":"IF(SUM($AW213:EB213)<0,0,IF(SUM($AX213:EB213)+EB213>$AW213,$AW213-SUM($AX213:EB213),EB213))","v":0},{"$f":"IF(SUM($AW213:EC213)<0,0,IF(SUM($AX213:EC213)+EC213>$AW213,$AW213-SUM($AX213:EC213),EC213))","v":0},{"$f":"IF(SUM($AW213:ED213)<0,0,IF(SUM($AX213:ED213)+ED213>$AW213,$AW213-SUM($AX213:ED213),ED213))","v":0},{"$f":"IF(SUM($AW213:EE213)<0,0,IF(SUM($AX213:EE213)+EE213>$AW213,$AW213-SUM($AX213:EE213),EE213))","v":0},{"$f":"IF(SUM($AW213:EF213)<0,0,IF(SUM($AX213:EF213)+EF213>$AW213,$AW213-SUM($AX213:EF213),EF213))","v":0},{"$f":"IF(SUM($AW213:EG213)<0,0,IF(SUM($AX213:EG213)+EG213>$AW213,$AW213-SUM($AX213:EG213),EG213))","v":0},{"$f":"IF(SUM($AW213:EH213)<0,0,IF(SUM($AX213:EH213)+EH213>$AW213,$AW213-SUM($AX213:EH213),EH213))","v":0},{"$f":"IF(SUM($AW213:EI213)<0,0,IF(SUM($AX213:EI213)+EI213>$AW213,$AW213-SUM($AX213:EI213),EI213))","v":0},{"$f":"IF(SUM($AW213:EJ213)<0,0,IF(SUM($AX213:EJ213)+EJ213>$AW213,$AW213-SUM($AX213:EJ213),EJ213))","v":0},{"$f":"IF(SUM($AW213:EK213)<0,0,IF(SUM($AX213:EK213)+EK213>$AW213,$AW213-SUM($AX213:EK213),EK213))","v":0},{"$f":"IF(SUM($AW213:EL213)<0,0,IF(SUM($AX213:EL213)+EL213>$AW213,$AW213-SUM($AX213:EL213),EL213))","v":0},{"$f":"IF(SUM($AW213:EM213)<0,0,IF(SUM($AX213:EM213)+EM213>$AW213,$AW213-SUM($AX213:EM213),EM213))","v":0},{"$f":"IF(SUM($AW213:EN213)<0,0,IF(SUM($AX213:EN213)+EN213>$AW213,$AW213-SUM($AX213:EN213),EN213))","v":0},{"$f":"IF(SUM($AW213:EO213)<0,0,IF(SUM($AX213:EO213)+EO213>$AW213,$AW213-SUM($AX213:EO213),EO213))","v":0},{"$f":"IF(SUM($AW213:EP213)<0,0,IF(SUM($AX213:EP213)+EP213>$AW213,$AW213-SUM($AX213:EP213),EP213))","v":0},{"$f":"IF(SUM($AW213:EQ213)<0,0,IF(SUM($AX213:EQ213)+EQ213>$AW213,$AW213-SUM($AX213:EQ213),EQ213))","v":0},{"$f":"IF(SUM($AW213:ER213)<0,0,IF(SUM($AX213:ER213)+ER213>$AW213,$AW213-SUM($AX213:ER213),ER213))","v":0},{"$f":"IF(SUM($AW213:ES213)<0,0,IF(SUM($AX213:ES213)+ES213>$AW213,$AW213-SUM($AX213:ES213),ES213))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,1.2317272916666667E-4,{"$f":"IF(SUM($T214:T214)+T214>$S26,$S26-SUM($T214:T214),T214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:U214)+U214>$S26,$S26-SUM($T214:U214),U214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:V214)+V214>$S26,$S26-SUM($T214:V214),V214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:W214)+W214>$S26,$S26-SUM($T214:W214),W214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:X214)+X214>$S26,$S26-SUM($T214:X214),X214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:Y214)+Y214>$S26,$S26-SUM($T214:Y214),Y214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:Z214)+Z214>$S26,$S26-SUM($T214:Z214),Z214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AA214)+AA214>$S26,$S26-SUM($T214:AA214),AA214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AB214)+AB214>$S26,$S26-SUM($T214:AB214),AB214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AC214)+AC214>$S26,$S26-SUM($T214:AC214),AC214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AD214)+AD214>$S26,$S26-SUM($T214:AD214),AD214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AE214)+AE214>$S26,$S26-SUM($T214:AE214),AE214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AF214)+AF214>$S26,$S26-SUM($T214:AF214),AF214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AG214)+AG214>$S26,$S26-SUM($T214:AG214),AG214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AH214)+AH214>$S26,$S26-SUM($T214:AH214),AH214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AI214)+AI214>$S26,$S26-SUM($T214:AI214),AI214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AJ214)+AJ214>$S26,$S26-SUM($T214:AJ214),AJ214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AK214)+AK214>$S26,$S26-SUM($T214:AK214),AK214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AL214)+AL214>$S26,$S26-SUM($T214:AL214),AL214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AM214)+AM214>$S26,$S26-SUM($T214:AM214),AM214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AN214)+AN214>$S26,$S26-SUM($T214:AN214),AN214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AO214)+AO214>$S26,$S26-SUM($T214:AO214),AO214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AP214)+AP214>$S26,$S26-SUM($T214:AP214),AP214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AQ214)+AQ214>$S26,$S26-SUM($T214:AQ214),AQ214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AR214)+AR214>$S26,$S26-SUM($T214:AR214),AR214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AS214)+AS214>$S26,$S26-SUM($T214:AS214),AS214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AT214)+AT214>$S26,$S26-SUM($T214:AT214),AT214)","v":1.2317272916666667E-4},{"$f":"IF(SUM($T214:AU214)+AU214>$S26,$S26-SUM($T214:AU214),AU214)","v":1.2317272916666667E-4},1.1208718354166668E-2,4.9269091666666667E-4,{"$f":"IF(SUM($AW214:AX214)<0,0,IF(SUM($AX214:AX214)+AX214>$AW214,$AW214-SUM($AX214:AX214),AX214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:AY214)<0,0,IF(SUM($AX214:AY214)+AY214>$AW214,$AW214-SUM($AX214:AY214),AY214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:AZ214)<0,0,IF(SUM($AX214:AZ214)+AZ214>$AW214,$AW214-SUM($AX214:AZ214),AZ214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BA214)<0,0,IF(SUM($AX214:BA214)+BA214>$AW214,$AW214-SUM($AX214:BA214),BA214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BB214)<0,0,IF(SUM($AX214:BB214)+BB214>$AW214,$AW214-SUM($AX214:BB214),BB214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BC214)<0,0,IF(SUM($AX214:BC214)+BC214>$AW214,$AW214-SUM($AX214:BC214),BC214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BD214)<0,0,IF(SUM($AX214:BD214)+BD214>$AW214,$AW214-SUM($AX214:BD214),BD214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BE214)<0,0,IF(SUM($AX214:BE214)+BE214>$AW214,$AW214-SUM($AX214:BE214),BE214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BF214)<0,0,IF(SUM($AX214:BF214)+BF214>$AW214,$AW214-SUM($AX214:BF214),BF214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BG214)<0,0,IF(SUM($AX214:BG214)+BG214>$AW214,$AW214-SUM($AX214:BG214),BG214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BH214)<0,0,IF(SUM($AX214:BH214)+BH214>$AW214,$AW214-SUM($AX214:BH214),BH214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BI214)<0,0,IF(SUM($AX214:BI214)+BI214>$AW214,$AW214-SUM($AX214:BI214),BI214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BJ214)<0,0,IF(SUM($AX214:BJ214)+BJ214>$AW214,$AW214-SUM($AX214:BJ214),BJ214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BK214)<0,0,IF(SUM($AX214:BK214)+BK214>$AW214,$AW214-SUM($AX214:BK214),BK214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BL214)<0,0,IF(SUM($AX214:BL214)+BL214>$AW214,$AW214-SUM($AX214:BL214),BL214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BM214)<0,0,IF(SUM($AX214:BM214)+BM214>$AW214,$AW214-SUM($AX214:BM214),BM214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BN214)<0,0,IF(SUM($AX214:BN214)+BN214>$AW214,$AW214-SUM($AX214:BN214),BN214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BO214)<0,0,IF(SUM($AX214:BO214)+BO214>$AW214,$AW214-SUM($AX214:BO214),BO214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BP214)<0,0,IF(SUM($AX214:BP214)+BP214>$AW214,$AW214-SUM($AX214:BP214),BP214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BQ214)<0,0,IF(SUM($AX214:BQ214)+BQ214>$AW214,$AW214-SUM($AX214:BQ214),BQ214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BR214)<0,0,IF(SUM($AX214:BR214)+BR214>$AW214,$AW214-SUM($AX214:BR214),BR214))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW214:BS214)<0,0,IF(SUM($AX214:BS214)+BS214>$AW214,$AW214-SUM($AX214:BS214),BS214))","v":3.6951818750000087E-4},{"$f":"IF(SUM($AW214:BT214)<0,0,IF(SUM($AX214:BT214)+BT214>$AW214,$AW214-SUM($AX214:BT214),BT214))","v":0},{"$f":"IF(SUM($AW214:BU214)<0,0,IF(SUM($AX214:BU214)+BU214>$AW214,$AW214-SUM($AX214:BU214),BU214))","v":0},{"$f":"IF(SUM($AW214:BV214)<0,0,IF(SUM($AX214:BV214)+BV214>$AW214,$AW214-SUM($AX214:BV214),BV214))","v":0},{"$f":"IF(SUM($AW214:BW214)<0,0,IF(SUM($AX214:BW214)+BW214>$AW214,$AW214-SUM($AX214:BW214),BW214))","v":0},{"$f":"IF(SUM($AW214:BX214)<0,0,IF(SUM($AX214:BX214)+BX214>$AW214,$AW214-SUM($AX214:BX214),BX214))","v":0},{"$f":"IF(SUM($AW214:BY214)<0,0,IF(SUM($AX214:BY214)+BY214>$AW214,$AW214-SUM($AX214:BY214),BY214))","v":0},{"$f":"IF(SUM($AW214:BZ214)<0,0,IF(SUM($AX214:BZ214)+BZ214>$AW214,$AW214-SUM($AX214:BZ214),BZ214))","v":0},{"$f":"IF(SUM($AW214:CA214)<0,0,IF(SUM($AX214:CA214)+CA214>$AW214,$AW214-SUM($AX214:CA214),CA214))","v":0},{"$f":"IF(SUM($AW214:CB214)<0,0,IF(SUM($AX214:CB214)+CB214>$AW214,$AW214-SUM($AX214:CB214),CB214))","v":0},{"$f":"IF(SUM($AW214:CC214)<0,0,IF(SUM($AX214:CC214)+CC214>$AW214,$AW214-SUM($AX214:CC214),CC214))","v":0},{"$f":"IF(SUM($AW214:CD214)<0,0,IF(SUM($AX214:CD214)+CD214>$AW214,$AW214-SUM($AX214:CD214),CD214))","v":0},{"$f":"IF(SUM($AW214:CE214)<0,0,IF(SUM($AX214:CE214)+CE214>$AW214,$AW214-SUM($AX214:CE214),CE214))","v":0},{"$f":"IF(SUM($AW214:CF214)<0,0,IF(SUM($AX214:CF214)+CF214>$AW214,$AW214-SUM($AX214:CF214),CF214))","v":0},{"$f":"IF(SUM($AW214:CG214)<0,0,IF(SUM($AX214:CG214)+CG214>$AW214,$AW214-SUM($AX214:CG214),CG214))","v":0},{"$f":"IF(SUM($AW214:CH214)<0,0,IF(SUM($AX214:CH214)+CH214>$AW214,$AW214-SUM($AX214:CH214),CH214))","v":0},{"$f":"IF(SUM($AW214:CI214)<0,0,IF(SUM($AX214:CI214)+CI214>$AW214,$AW214-SUM($AX214:CI214),CI214))","v":0},{"$f":"IF(SUM($AW214:CJ214)<0,0,IF(SUM($AX214:CJ214)+CJ214>$AW214,$AW214-SUM($AX214:CJ214),CJ214))","v":0},{"$f":"IF(SUM($AW214:CK214)<0,0,IF(SUM($AX214:CK214)+CK214>$AW214,$AW214-SUM($AX214:CK214),CK214))","v":0},{"$f":"IF(SUM($AW214:CL214)<0,0,IF(SUM($AX214:CL214)+CL214>$AW214,$AW214-SUM($AX214:CL214),CL214))","v":0},{"$f":"IF(SUM($AW214:CM214)<0,0,IF(SUM($AX214:CM214)+CM214>$AW214,$AW214-SUM($AX214:CM214),CM214))","v":0},{"$f":"IF(SUM($AW214:CN214)<0,0,IF(SUM($AX214:CN214)+CN214>$AW214,$AW214-SUM($AX214:CN214),CN214))","v":0},{"$f":"IF(SUM($AW214:CO214)<0,0,IF(SUM($AX214:CO214)+CO214>$AW214,$AW214-SUM($AX214:CO214),CO214))","v":0},{"$f":"IF(SUM($AW214:CP214)<0,0,IF(SUM($AX214:CP214)+CP214>$AW214,$AW214-SUM($AX214:CP214),CP214))","v":0},{"$f":"IF(SUM($AW214:CQ214)<0,0,IF(SUM($AX214:CQ214)+CQ214>$AW214,$AW214-SUM($AX214:CQ214),CQ214))","v":0},{"$f":"IF(SUM($AW214:CR214)<0,0,IF(SUM($AX214:CR214)+CR214>$AW214,$AW214-SUM($AX214:CR214),CR214))","v":0},{"$f":"IF(SUM($AW214:CS214)<0,0,IF(SUM($AX214:CS214)+CS214>$AW214,$AW214-SUM($AX214:CS214),CS214))","v":0},{"$f":"IF(SUM($AW214:CT214)<0,0,IF(SUM($AX214:CT214)+CT214>$AW214,$AW214-SUM($AX214:CT214),CT214))","v":0},{"$f":"IF(SUM($AW214:CU214)<0,0,IF(SUM($AX214:CU214)+CU214>$AW214,$AW214-SUM($AX214:CU214),CU214))","v":0},{"$f":"IF(SUM($AW214:CV214)<0,0,IF(SUM($AX214:CV214)+CV214>$AW214,$AW214-SUM($AX214:CV214),CV214))","v":0},{"$f":"IF(SUM($AW214:CW214)<0,0,IF(SUM($AX214:CW214)+CW214>$AW214,$AW214-SUM($AX214:CW214),CW214))","v":0},{"$f":"IF(SUM($AW214:CX214)<0,0,IF(SUM($AX214:CX214)+CX214>$AW214,$AW214-SUM($AX214:CX214),CX214))","v":0},{"$f":"IF(SUM($AW214:CY214)<0,0,IF(SUM($AX214:CY214)+CY214>$AW214,$AW214-SUM($AX214:CY214),CY214))","v":0},{"$f":"IF(SUM($AW214:CZ214)<0,0,IF(SUM($AX214:CZ214)+CZ214>$AW214,$AW214-SUM($AX214:CZ214),CZ214))","v":0},{"$f":"IF(SUM($AW214:DA214)<0,0,IF(SUM($AX214:DA214)+DA214>$AW214,$AW214-SUM($AX214:DA214),DA214))","v":0},{"$f":"IF(SUM($AW214:DB214)<0,0,IF(SUM($AX214:DB214)+DB214>$AW214,$AW214-SUM($AX214:DB214),DB214))","v":0},{"$f":"IF(SUM($AW214:DC214)<0,0,IF(SUM($AX214:DC214)+DC214>$AW214,$AW214-SUM($AX214:DC214),DC214))","v":0},{"$f":"IF(SUM($AW214:DD214)<0,0,IF(SUM($AX214:DD214)+DD214>$AW214,$AW214-SUM($AX214:DD214),DD214))","v":0},{"$f":"IF(SUM($AW214:DE214)<0,0,IF(SUM($AX214:DE214)+DE214>$AW214,$AW214-SUM($AX214:DE214),DE214))","v":0},{"$f":"IF(SUM($AW214:DF214)<0,0,IF(SUM($AX214:DF214)+DF214>$AW214,$AW214-SUM($AX214:DF214),DF214))","v":0},{"$f":"IF(SUM($AW214:DG214)<0,0,IF(SUM($AX214:DG214)+DG214>$AW214,$AW214-SUM($AX214:DG214),DG214))","v":0},{"$f":"IF(SUM($AW214:DH214)<0,0,IF(SUM($AX214:DH214)+DH214>$AW214,$AW214-SUM($AX214:DH214),DH214))","v":0},{"$f":"IF(SUM($AW214:DI214)<0,0,IF(SUM($AX214:DI214)+DI214>$AW214,$AW214-SUM($AX214:DI214),DI214))","v":0},{"$f":"IF(SUM($AW214:DJ214)<0,0,IF(SUM($AX214:DJ214)+DJ214>$AW214,$AW214-SUM($AX214:DJ214),DJ214))","v":0},{"$f":"IF(SUM($AW214:DK214)<0,0,IF(SUM($AX214:DK214)+DK214>$AW214,$AW214-SUM($AX214:DK214),DK214))","v":0},{"$f":"IF(SUM($AW214:DL214)<0,0,IF(SUM($AX214:DL214)+DL214>$AW214,$AW214-SUM($AX214:DL214),DL214))","v":0},{"$f":"IF(SUM($AW214:DM214)<0,0,IF(SUM($AX214:DM214)+DM214>$AW214,$AW214-SUM($AX214:DM214),DM214))","v":0},{"$f":"IF(SUM($AW214:DN214)<0,0,IF(SUM($AX214:DN214)+DN214>$AW214,$AW214-SUM($AX214:DN214),DN214))","v":0},{"$f":"IF(SUM($AW214:DO214)<0,0,IF(SUM($AX214:DO214)+DO214>$AW214,$AW214-SUM($AX214:DO214),DO214))","v":0},{"$f":"IF(SUM($AW214:DP214)<0,0,IF(SUM($AX214:DP214)+DP214>$AW214,$AW214-SUM($AX214:DP214),DP214))","v":0},{"$f":"IF(SUM($AW214:DQ214)<0,0,IF(SUM($AX214:DQ214)+DQ214>$AW214,$AW214-SUM($AX214:DQ214),DQ214))","v":0},{"$f":"IF(SUM($AW214:DR214)<0,0,IF(SUM($AX214:DR214)+DR214>$AW214,$AW214-SUM($AX214:DR214),DR214))","v":0},{"$f":"IF(SUM($AW214:DS214)<0,0,IF(SUM($AX214:DS214)+DS214>$AW214,$AW214-SUM($AX214:DS214),DS214))","v":0},{"$f":"IF(SUM($AW214:DT214)<0,0,IF(SUM($AX214:DT214)+DT214>$AW214,$AW214-SUM($AX214:DT214),DT214))","v":0},{"$f":"IF(SUM($AW214:DU214)<0,0,IF(SUM($AX214:DU214)+DU214>$AW214,$AW214-SUM($AX214:DU214),DU214))","v":0},{"$f":"IF(SUM($AW214:DV214)<0,0,IF(SUM($AX214:DV214)+DV214>$AW214,$AW214-SUM($AX214:DV214),DV214))","v":0},{"$f":"IF(SUM($AW214:DW214)<0,0,IF(SUM($AX214:DW214)+DW214>$AW214,$AW214-SUM($AX214:DW214),DW214))","v":0},{"$f":"IF(SUM($AW214:DX214)<0,0,IF(SUM($AX214:DX214)+DX214>$AW214,$AW214-SUM($AX214:DX214),DX214))","v":0},{"$f":"IF(SUM($AW214:DY214)<0,0,IF(SUM($AX214:DY214)+DY214>$AW214,$AW214-SUM($AX214:DY214),DY214))","v":0},{"$f":"IF(SUM($AW214:DZ214)<0,0,IF(SUM($AX214:DZ214)+DZ214>$AW214,$AW214-SUM($AX214:DZ214),DZ214))","v":0},{"$f":"IF(SUM($AW214:EA214)<0,0,IF(SUM($AX214:EA214)+EA214>$AW214,$AW214-SUM($AX214:EA214),EA214))","v":0},{"$f":"IF(SUM($AW214:EB214)<0,0,IF(SUM($AX214:EB214)+EB214>$AW214,$AW214-SUM($AX214:EB214),EB214))","v":0},{"$f":"IF(SUM($AW214:EC214)<0,0,IF(SUM($AX214:EC214)+EC214>$AW214,$AW214-SUM($AX214:EC214),EC214))","v":0},{"$f":"IF(SUM($AW214:ED214)<0,0,IF(SUM($AX214:ED214)+ED214>$AW214,$AW214-SUM($AX214:ED214),ED214))","v":0},{"$f":"IF(SUM($AW214:EE214)<0,0,IF(SUM($AX214:EE214)+EE214>$AW214,$AW214-SUM($AX214:EE214),EE214))","v":0},{"$f":"IF(SUM($AW214:EF214)<0,0,IF(SUM($AX214:EF214)+EF214>$AW214,$AW214-SUM($AX214:EF214),EF214))","v":0},{"$f":"IF(SUM($AW214:EG214)<0,0,IF(SUM($AX214:EG214)+EG214>$AW214,$AW214-SUM($AX214:EG214),EG214))","v":0},{"$f":"IF(SUM($AW214:EH214)<0,0,IF(SUM($AX214:EH214)+EH214>$AW214,$AW214-SUM($AX214:EH214),EH214))","v":0},{"$f":"IF(SUM($AW214:EI214)<0,0,IF(SUM($AX214:EI214)+EI214>$AW214,$AW214-SUM($AX214:EI214),EI214))","v":0},{"$f":"IF(SUM($AW214:EJ214)<0,0,IF(SUM($AX214:EJ214)+EJ214>$AW214,$AW214-SUM($AX214:EJ214),EJ214))","v":0},{"$f":"IF(SUM($AW214:EK214)<0,0,IF(SUM($AX214:EK214)+EK214>$AW214,$AW214-SUM($AX214:EK214),EK214))","v":0},{"$f":"IF(SUM($AW214:EL214)<0,0,IF(SUM($AX214:EL214)+EL214>$AW214,$AW214-SUM($AX214:EL214),EL214))","v":0},{"$f":"IF(SUM($AW214:EM214)<0,0,IF(SUM($AX214:EM214)+EM214>$AW214,$AW214-SUM($AX214:EM214),EM214))","v":0},{"$f":"IF(SUM($AW214:EN214)<0,0,IF(SUM($AX214:EN214)+EN214>$AW214,$AW214-SUM($AX214:EN214),EN214))","v":0},{"$f":"IF(SUM($AW214:EO214)<0,0,IF(SUM($AX214:EO214)+EO214>$AW214,$AW214-SUM($AX214:EO214),EO214))","v":0},{"$f":"IF(SUM($AW214:EP214)<0,0,IF(SUM($AX214:EP214)+EP214>$AW214,$AW214-SUM($AX214:EP214),EP214))","v":0},{"$f":"IF(SUM($AW214:EQ214)<0,0,IF(SUM($AX214:EQ214)+EQ214>$AW214,$AW214-SUM($AX214:EQ214),EQ214))","v":0},{"$f":"IF(SUM($AW214:ER214)<0,0,IF(SUM($AX214:ER214)+ER214>$AW214,$AW214-SUM($AX214:ER214),ER214))","v":0},{"$f":"IF(SUM($AW214:ES214)<0,0,IF(SUM($AX214:ES214)+ES214>$AW214,$AW214-SUM($AX214:ES214),ES214))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,2.3291012500000001E-4,{"$f":"IF(SUM($T215:T215)+T215>$S27,$S27-SUM($T215:T215),T215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:U215)+U215>$S27,$S27-SUM($T215:U215),U215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:V215)+V215>$S27,$S27-SUM($T215:V215),V215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:W215)+W215>$S27,$S27-SUM($T215:W215),W215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:X215)+X215>$S27,$S27-SUM($T215:X215),X215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:Y215)+Y215>$S27,$S27-SUM($T215:Y215),Y215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:Z215)+Z215>$S27,$S27-SUM($T215:Z215),Z215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AA215)+AA215>$S27,$S27-SUM($T215:AA215),AA215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AB215)+AB215>$S27,$S27-SUM($T215:AB215),AB215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AC215)+AC215>$S27,$S27-SUM($T215:AC215),AC215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AD215)+AD215>$S27,$S27-SUM($T215:AD215),AD215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AE215)+AE215>$S27,$S27-SUM($T215:AE215),AE215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AF215)+AF215>$S27,$S27-SUM($T215:AF215),AF215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AG215)+AG215>$S27,$S27-SUM($T215:AG215),AG215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AH215)+AH215>$S27,$S27-SUM($T215:AH215),AH215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AI215)+AI215>$S27,$S27-SUM($T215:AI215),AI215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AJ215)+AJ215>$S27,$S27-SUM($T215:AJ215),AJ215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AK215)+AK215>$S27,$S27-SUM($T215:AK215),AK215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AL215)+AL215>$S27,$S27-SUM($T215:AL215),AL215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AM215)+AM215>$S27,$S27-SUM($T215:AM215),AM215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AN215)+AN215>$S27,$S27-SUM($T215:AN215),AN215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AO215)+AO215>$S27,$S27-SUM($T215:AO215),AO215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AP215)+AP215>$S27,$S27-SUM($T215:AP215),AP215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AQ215)+AQ215>$S27,$S27-SUM($T215:AQ215),AQ215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AR215)+AR215>$S27,$S27-SUM($T215:AR215),AR215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AS215)+AS215>$S27,$S27-SUM($T215:AS215),AS215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AT215)+AT215>$S27,$S27-SUM($T215:AT215),AT215)","v":2.3291012500000001E-4},{"$f":"IF(SUM($T215:AU215)+AU215>$S27,$S27-SUM($T215:AU215),AU215)","v":2.3291012500000001E-4},7.2202138749999983E-3,9.3164049999999981E-4,{"$f":"IF(SUM($AW215:AX215)<0,0,IF(SUM($AX215:AX215)+AX215>$AW215,$AW215-SUM($AX215:AX215),AX215))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW215:AY215)<0,0,IF(SUM($AX215:AY215)+AY215>$AW215,$AW215-SUM($AX215:AY215),AY215))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW215:AZ215)<0,0,IF(SUM($AX215:AZ215)+AZ215>$AW215,$AW215-SUM($AX215:AZ215),AZ215))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW215:BA215)<0,0,IF(SUM($AX215:BA215)+BA215>$AW215,$AW215-SUM($AX215:BA215),BA215))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW215:BB215)<0,0,IF(SUM($AX215:BB215)+BB215>$AW215,$AW215-SUM($AX215:BB215),BB215))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW215:BC215)<0,0,IF(SUM($AX215:BC215)+BC215>$AW215,$AW215-SUM($AX215:BC215),BC215))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW215:BD215)<0,0,IF(SUM($AX215:BD215)+BD215>$AW215,$AW215-SUM($AX215:BD215),BD215))","v":6.9873037499999964E-4},{"$f":"IF(SUM($AW215:BE215)<0,0,IF(SUM($AX215:BE215)+BE215>$AW215,$AW215-SUM($AX215:BE215),BE215))","v":0},{"$f":"IF(SUM($AW215:BF215)<0,0,IF(SUM($AX215:BF215)+BF215>$AW215,$AW215-SUM($AX215:BF215),BF215))","v":0},{"$f":"IF(SUM($AW215:BG215)<0,0,IF(SUM($AX215:BG215)+BG215>$AW215,$AW215-SUM($AX215:BG215),BG215))","v":0},{"$f":"IF(SUM($AW215:BH215)<0,0,IF(SUM($AX215:BH215)+BH215>$AW215,$AW215-SUM($AX215:BH215),BH215))","v":0},{"$f":"IF(SUM($AW215:BI215)<0,0,IF(SUM($AX215:BI215)+BI215>$AW215,$AW215-SUM($AX215:BI215),BI215))","v":0},{"$f":"IF(SUM($AW215:BJ215)<0,0,IF(SUM($AX215:BJ215)+BJ215>$AW215,$AW215-SUM($AX215:BJ215),BJ215))","v":0},{"$f":"IF(SUM($AW215:BK215)<0,0,IF(SUM($AX215:BK215)+BK215>$AW215,$AW215-SUM($AX215:BK215),BK215))","v":0},{"$f":"IF(SUM($AW215:BL215)<0,0,IF(SUM($AX215:BL215)+BL215>$AW215,$AW215-SUM($AX215:BL215),BL215))","v":0},{"$f":"IF(SUM($AW215:BM215)<0,0,IF(SUM($AX215:BM215)+BM215>$AW215,$AW215-SUM($AX215:BM215),BM215))","v":0},{"$f":"IF(SUM($AW215:BN215)<0,0,IF(SUM($AX215:BN215)+BN215>$AW215,$AW215-SUM($AX215:BN215),BN215))","v":0},{"$f":"IF(SUM($AW215:BO215)<0,0,IF(SUM($AX215:BO215)+BO215>$AW215,$AW215-SUM($AX215:BO215),BO215))","v":0},{"$f":"IF(SUM($AW215:BP215)<0,0,IF(SUM($AX215:BP215)+BP215>$AW215,$AW215-SUM($AX215:BP215),BP215))","v":0},{"$f":"IF(SUM($AW215:BQ215)<0,0,IF(SUM($AX215:BQ215)+BQ215>$AW215,$AW215-SUM($AX215:BQ215),BQ215))","v":0},{"$f":"IF(SUM($AW215:BR215)<0,0,IF(SUM($AX215:BR215)+BR215>$AW215,$AW215-SUM($AX215:BR215),BR215))","v":0},{"$f":"IF(SUM($AW215:BS215)<0,0,IF(SUM($AX215:BS215)+BS215>$AW215,$AW215-SUM($AX215:BS215),BS215))","v":0},{"$f":"IF(SUM($AW215:BT215)<0,0,IF(SUM($AX215:BT215)+BT215>$AW215,$AW215-SUM($AX215:BT215),BT215))","v":0},{"$f":"IF(SUM($AW215:BU215)<0,0,IF(SUM($AX215:BU215)+BU215>$AW215,$AW215-SUM($AX215:BU215),BU215))","v":0},{"$f":"IF(SUM($AW215:BV215)<0,0,IF(SUM($AX215:BV215)+BV215>$AW215,$AW215-SUM($AX215:BV215),BV215))","v":0},{"$f":"IF(SUM($AW215:BW215)<0,0,IF(SUM($AX215:BW215)+BW215>$AW215,$AW215-SUM($AX215:BW215),BW215))","v":0},{"$f":"IF(SUM($AW215:BX215)<0,0,IF(SUM($AX215:BX215)+BX215>$AW215,$AW215-SUM($AX215:BX215),BX215))","v":0},{"$f":"IF(SUM($AW215:BY215)<0,0,IF(SUM($AX215:BY215)+BY215>$AW215,$AW215-SUM($AX215:BY215),BY215))","v":0},{"$f":"IF(SUM($AW215:BZ215)<0,0,IF(SUM($AX215:BZ215)+BZ215>$AW215,$AW215-SUM($AX215:BZ215),BZ215))","v":0},{"$f":"IF(SUM($AW215:CA215)<0,0,IF(SUM($AX215:CA215)+CA215>$AW215,$AW215-SUM($AX215:CA215),CA215))","v":0},{"$f":"IF(SUM($AW215:CB215)<0,0,IF(SUM($AX215:CB215)+CB215>$AW215,$AW215-SUM($AX215:CB215),CB215))","v":0},{"$f":"IF(SUM($AW215:CC215)<0,0,IF(SUM($AX215:CC215)+CC215>$AW215,$AW215-SUM($AX215:CC215),CC215))","v":0},{"$f":"IF(SUM($AW215:CD215)<0,0,IF(SUM($AX215:CD215)+CD215>$AW215,$AW215-SUM($AX215:CD215),CD215))","v":0},{"$f":"IF(SUM($AW215:CE215)<0,0,IF(SUM($AX215:CE215)+CE215>$AW215,$AW215-SUM($AX215:CE215),CE215))","v":0},{"$f":"IF(SUM($AW215:CF215)<0,0,IF(SUM($AX215:CF215)+CF215>$AW215,$AW215-SUM($AX215:CF215),CF215))","v":0},{"$f":"IF(SUM($AW215:CG215)<0,0,IF(SUM($AX215:CG215)+CG215>$AW215,$AW215-SUM($AX215:CG215),CG215))","v":0},{"$f":"IF(SUM($AW215:CH215)<0,0,IF(SUM($AX215:CH215)+CH215>$AW215,$AW215-SUM($AX215:CH215),CH215))","v":0},{"$f":"IF(SUM($AW215:CI215)<0,0,IF(SUM($AX215:CI215)+CI215>$AW215,$AW215-SUM($AX215:CI215),CI215))","v":0},{"$f":"IF(SUM($AW215:CJ215)<0,0,IF(SUM($AX215:CJ215)+CJ215>$AW215,$AW215-SUM($AX215:CJ215),CJ215))","v":0},{"$f":"IF(SUM($AW215:CK215)<0,0,IF(SUM($AX215:CK215)+CK215>$AW215,$AW215-SUM($AX215:CK215),CK215))","v":0},{"$f":"IF(SUM($AW215:CL215)<0,0,IF(SUM($AX215:CL215)+CL215>$AW215,$AW215-SUM($AX215:CL215),CL215))","v":0},{"$f":"IF(SUM($AW215:CM215)<0,0,IF(SUM($AX215:CM215)+CM215>$AW215,$AW215-SUM($AX215:CM215),CM215))","v":0},{"$f":"IF(SUM($AW215:CN215)<0,0,IF(SUM($AX215:CN215)+CN215>$AW215,$AW215-SUM($AX215:CN215),CN215))","v":0},{"$f":"IF(SUM($AW215:CO215)<0,0,IF(SUM($AX215:CO215)+CO215>$AW215,$AW215-SUM($AX215:CO215),CO215))","v":0},{"$f":"IF(SUM($AW215:CP215)<0,0,IF(SUM($AX215:CP215)+CP215>$AW215,$AW215-SUM($AX215:CP215),CP215))","v":0},{"$f":"IF(SUM($AW215:CQ215)<0,0,IF(SUM($AX215:CQ215)+CQ215>$AW215,$AW215-SUM($AX215:CQ215),CQ215))","v":0},{"$f":"IF(SUM($AW215:CR215)<0,0,IF(SUM($AX215:CR215)+CR215>$AW215,$AW215-SUM($AX215:CR215),CR215))","v":0},{"$f":"IF(SUM($AW215:CS215)<0,0,IF(SUM($AX215:CS215)+CS215>$AW215,$AW215-SUM($AX215:CS215),CS215))","v":0},{"$f":"IF(SUM($AW215:CT215)<0,0,IF(SUM($AX215:CT215)+CT215>$AW215,$AW215-SUM($AX215:CT215),CT215))","v":0},{"$f":"IF(SUM($AW215:CU215)<0,0,IF(SUM($AX215:CU215)+CU215>$AW215,$AW215-SUM($AX215:CU215),CU215))","v":0},{"$f":"IF(SUM($AW215:CV215)<0,0,IF(SUM($AX215:CV215)+CV215>$AW215,$AW215-SUM($AX215:CV215),CV215))","v":0},{"$f":"IF(SUM($AW215:CW215)<0,0,IF(SUM($AX215:CW215)+CW215>$AW215,$AW215-SUM($AX215:CW215),CW215))","v":0},{"$f":"IF(SUM($AW215:CX215)<0,0,IF(SUM($AX215:CX215)+CX215>$AW215,$AW215-SUM($AX215:CX215),CX215))","v":0},{"$f":"IF(SUM($AW215:CY215)<0,0,IF(SUM($AX215:CY215)+CY215>$AW215,$AW215-SUM($AX215:CY215),CY215))","v":0},{"$f":"IF(SUM($AW215:CZ215)<0,0,IF(SUM($AX215:CZ215)+CZ215>$AW215,$AW215-SUM($AX215:CZ215),CZ215))","v":0},{"$f":"IF(SUM($AW215:DA215)<0,0,IF(SUM($AX215:DA215)+DA215>$AW215,$AW215-SUM($AX215:DA215),DA215))","v":0},{"$f":"IF(SUM($AW215:DB215)<0,0,IF(SUM($AX215:DB215)+DB215>$AW215,$AW215-SUM($AX215:DB215),DB215))","v":0},{"$f":"IF(SUM($AW215:DC215)<0,0,IF(SUM($AX215:DC215)+DC215>$AW215,$AW215-SUM($AX215:DC215),DC215))","v":0},{"$f":"IF(SUM($AW215:DD215)<0,0,IF(SUM($AX215:DD215)+DD215>$AW215,$AW215-SUM($AX215:DD215),DD215))","v":0},{"$f":"IF(SUM($AW215:DE215)<0,0,IF(SUM($AX215:DE215)+DE215>$AW215,$AW215-SUM($AX215:DE215),DE215))","v":0},{"$f":"IF(SUM($AW215:DF215)<0,0,IF(SUM($AX215:DF215)+DF215>$AW215,$AW215-SUM($AX215:DF215),DF215))","v":0},{"$f":"IF(SUM($AW215:DG215)<0,0,IF(SUM($AX215:DG215)+DG215>$AW215,$AW215-SUM($AX215:DG215),DG215))","v":0},{"$f":"IF(SUM($AW215:DH215)<0,0,IF(SUM($AX215:DH215)+DH215>$AW215,$AW215-SUM($AX215:DH215),DH215))","v":0},{"$f":"IF(SUM($AW215:DI215)<0,0,IF(SUM($AX215:DI215)+DI215>$AW215,$AW215-SUM($AX215:DI215),DI215))","v":0},{"$f":"IF(SUM($AW215:DJ215)<0,0,IF(SUM($AX215:DJ215)+DJ215>$AW215,$AW215-SUM($AX215:DJ215),DJ215))","v":0},{"$f":"IF(SUM($AW215:DK215)<0,0,IF(SUM($AX215:DK215)+DK215>$AW215,$AW215-SUM($AX215:DK215),DK215))","v":0},{"$f":"IF(SUM($AW215:DL215)<0,0,IF(SUM($AX215:DL215)+DL215>$AW215,$AW215-SUM($AX215:DL215),DL215))","v":0},{"$f":"IF(SUM($AW215:DM215)<0,0,IF(SUM($AX215:DM215)+DM215>$AW215,$AW215-SUM($AX215:DM215),DM215))","v":0},{"$f":"IF(SUM($AW215:DN215)<0,0,IF(SUM($AX215:DN215)+DN215>$AW215,$AW215-SUM($AX215:DN215),DN215))","v":0},{"$f":"IF(SUM($AW215:DO215)<0,0,IF(SUM($AX215:DO215)+DO215>$AW215,$AW215-SUM($AX215:DO215),DO215))","v":0},{"$f":"IF(SUM($AW215:DP215)<0,0,IF(SUM($AX215:DP215)+DP215>$AW215,$AW215-SUM($AX215:DP215),DP215))","v":0},{"$f":"IF(SUM($AW215:DQ215)<0,0,IF(SUM($AX215:DQ215)+DQ215>$AW215,$AW215-SUM($AX215:DQ215),DQ215))","v":0},{"$f":"IF(SUM($AW215:DR215)<0,0,IF(SUM($AX215:DR215)+DR215>$AW215,$AW215-SUM($AX215:DR215),DR215))","v":0},{"$f":"IF(SUM($AW215:DS215)<0,0,IF(SUM($AX215:DS215)+DS215>$AW215,$AW215-SUM($AX215:DS215),DS215))","v":0},{"$f":"IF(SUM($AW215:DT215)<0,0,IF(SUM($AX215:DT215)+DT215>$AW215,$AW215-SUM($AX215:DT215),DT215))","v":0},{"$f":"IF(SUM($AW215:DU215)<0,0,IF(SUM($AX215:DU215)+DU215>$AW215,$AW215-SUM($AX215:DU215),DU215))","v":0},{"$f":"IF(SUM($AW215:DV215)<0,0,IF(SUM($AX215:DV215)+DV215>$AW215,$AW215-SUM($AX215:DV215),DV215))","v":0},{"$f":"IF(SUM($AW215:DW215)<0,0,IF(SUM($AX215:DW215)+DW215>$AW215,$AW215-SUM($AX215:DW215),DW215))","v":0},{"$f":"IF(SUM($AW215:DX215)<0,0,IF(SUM($AX215:DX215)+DX215>$AW215,$AW215-SUM($AX215:DX215),DX215))","v":0},{"$f":"IF(SUM($AW215:DY215)<0,0,IF(SUM($AX215:DY215)+DY215>$AW215,$AW215-SUM($AX215:DY215),DY215))","v":0},{"$f":"IF(SUM($AW215:DZ215)<0,0,IF(SUM($AX215:DZ215)+DZ215>$AW215,$AW215-SUM($AX215:DZ215),DZ215))","v":0},{"$f":"IF(SUM($AW215:EA215)<0,0,IF(SUM($AX215:EA215)+EA215>$AW215,$AW215-SUM($AX215:EA215),EA215))","v":0},{"$f":"IF(SUM($AW215:EB215)<0,0,IF(SUM($AX215:EB215)+EB215>$AW215,$AW215-SUM($AX215:EB215),EB215))","v":0},{"$f":"IF(SUM($AW215:EC215)<0,0,IF(SUM($AX215:EC215)+EC215>$AW215,$AW215-SUM($AX215:EC215),EC215))","v":0},{"$f":"IF(SUM($AW215:ED215)<0,0,IF(SUM($AX215:ED215)+ED215>$AW215,$AW215-SUM($AX215:ED215),ED215))","v":0},{"$f":"IF(SUM($AW215:EE215)<0,0,IF(SUM($AX215:EE215)+EE215>$AW215,$AW215-SUM($AX215:EE215),EE215))","v":0},{"$f":"IF(SUM($AW215:EF215)<0,0,IF(SUM($AX215:EF215)+EF215>$AW215,$AW215-SUM($AX215:EF215),EF215))","v":0},{"$f":"IF(SUM($AW215:EG215)<0,0,IF(SUM($AX215:EG215)+EG215>$AW215,$AW215-SUM($AX215:EG215),EG215))","v":0},{"$f":"IF(SUM($AW215:EH215)<0,0,IF(SUM($AX215:EH215)+EH215>$AW215,$AW215-SUM($AX215:EH215),EH215))","v":0},{"$f":"IF(SUM($AW215:EI215)<0,0,IF(SUM($AX215:EI215)+EI215>$AW215,$AW215-SUM($AX215:EI215),EI215))","v":0},{"$f":"IF(SUM($AW215:EJ215)<0,0,IF(SUM($AX215:EJ215)+EJ215>$AW215,$AW215-SUM($AX215:EJ215),EJ215))","v":0},{"$f":"IF(SUM($AW215:EK215)<0,0,IF(SUM($AX215:EK215)+EK215>$AW215,$AW215-SUM($AX215:EK215),EK215))","v":0},{"$f":"IF(SUM($AW215:EL215)<0,0,IF(SUM($AX215:EL215)+EL215>$AW215,$AW215-SUM($AX215:EL215),EL215))","v":0},{"$f":"IF(SUM($AW215:EM215)<0,0,IF(SUM($AX215:EM215)+EM215>$AW215,$AW215-SUM($AX215:EM215),EM215))","v":0},{"$f":"IF(SUM($AW215:EN215)<0,0,IF(SUM($AX215:EN215)+EN215>$AW215,$AW215-SUM($AX215:EN215),EN215))","v":0},{"$f":"IF(SUM($AW215:EO215)<0,0,IF(SUM($AX215:EO215)+EO215>$AW215,$AW215-SUM($AX215:EO215),EO215))","v":0},{"$f":"IF(SUM($AW215:EP215)<0,0,IF(SUM($AX215:EP215)+EP215>$AW215,$AW215-SUM($AX215:EP215),EP215))","v":0},{"$f":"IF(SUM($AW215:EQ215)<0,0,IF(SUM($AX215:EQ215)+EQ215>$AW215,$AW215-SUM($AX215:EQ215),EQ215))","v":0},{"$f":"IF(SUM($AW215:ER215)<0,0,IF(SUM($AX215:ER215)+ER215>$AW215,$AW215-SUM($AX215:ER215),ER215))","v":0},{"$f":"IF(SUM($AW215:ES215)<0,0,IF(SUM($AX215:ES215)+ES215>$AW215,$AW215-SUM($AX215:ES215),ES215))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($T216:T216)+T216>$S28,$S28-SUM($T216:T216),T216)","v":0},{"$f":"IF(SUM($T216:U216)+U216>$S28,$S28-SUM($T216:U216),U216)","v":0},{"$f":"IF(SUM($T216:V216)+V216>$S28,$S28-SUM($T216:V216),V216)","v":0},{"$f":"IF(SUM($T216:W216)+W216>$S28,$S28-SUM($T216:W216),W216)","v":0},{"$f":"IF(SUM($T216:X216)+X216>$S28,$S28-SUM($T216:X216),X216)","v":0},{"$f":"IF(SUM($T216:Y216)+Y216>$S28,$S28-SUM($T216:Y216),Y216)","v":0},{"$f":"IF(SUM($T216:Z216)+Z216>$S28,$S28-SUM($T216:Z216),Z216)","v":0},{"$f":"IF(SUM($T216:AA216)+AA216>$S28,$S28-SUM($T216:AA216),AA216)","v":0},{"$f":"IF(SUM($T216:AB216)+AB216>$S28,$S28-SUM($T216:AB216),AB216)","v":0},{"$f":"IF(SUM($T216:AC216)+AC216>$S28,$S28-SUM($T216:AC216),AC216)","v":0},{"$f":"IF(SUM($T216:AD216)+AD216>$S28,$S28-SUM($T216:AD216),AD216)","v":0},{"$f":"IF(SUM($T216:AE216)+AE216>$S28,$S28-SUM($T216:AE216),AE216)","v":0},{"$f":"IF(SUM($T216:AF216)+AF216>$S28,$S28-SUM($T216:AF216),AF216)","v":0},{"$f":"IF(SUM($T216:AG216)+AG216>$S28,$S28-SUM($T216:AG216),AG216)","v":0},{"$f":"IF(SUM($T216:AH216)+AH216>$S28,$S28-SUM($T216:AH216),AH216)","v":0},{"$f":"IF(SUM($T216:AI216)+AI216>$S28,$S28-SUM($T216:AI216),AI216)","v":0},{"$f":"IF(SUM($T216:AJ216)+AJ216>$S28,$S28-SUM($T216:AJ216),AJ216)","v":0},{"$f":"IF(SUM($T216:AK216)+AK216>$S28,$S28-SUM($T216:AK216),AK216)","v":0},{"$f":"IF(SUM($T216:AL216)+AL216>$S28,$S28-SUM($T216:AL216),AL216)","v":0},{"$f":"IF(SUM($T216:AM216)+AM216>$S28,$S28-SUM($T216:AM216),AM216)","v":0},{"$f":"IF(SUM($T216:AN216)+AN216>$S28,$S28-SUM($T216:AN216),AN216)","v":0},{"$f":"IF(SUM($T216:AO216)+AO216>$S28,$S28-SUM($T216:AO216),AO216)","v":0},{"$f":"IF(SUM($T216:AP216)+AP216>$S28,$S28-SUM($T216:AP216),AP216)","v":0},{"$f":"IF(SUM($T216:AQ216)+AQ216>$S28,$S28-SUM($T216:AQ216),AQ216)","v":0},{"$f":"IF(SUM($T216:AR216)+AR216>$S28,$S28-SUM($T216:AR216),AR216)","v":0},{"$f":"IF(SUM($T216:AS216)+AS216>$S28,$S28-SUM($T216:AS216),AS216)","v":0},{"$f":"IF(SUM($T216:AT216)+AT216>$S28,$S28-SUM($T216:AT216),AT216)","v":0},{"$f":"IF(SUM($T216:AU216)+AU216>$S28,$S28-SUM($T216:AU216),AU216)","v":0},0,0,{"$f":"IF(SUM($AW216:AX216)<0,0,IF(SUM($AX216:AX216)+AX216>$AW216,$AW216-SUM($AX216:AX216),AX216))","v":0},{"$f":"IF(SUM($AW216:AY216)<0,0,IF(SUM($AX216:AY216)+AY216>$AW216,$AW216-SUM($AX216:AY216),AY216))","v":0},{"$f":"IF(SUM($AW216:AZ216)<0,0,IF(SUM($AX216:AZ216)+AZ216>$AW216,$AW216-SUM($AX216:AZ216),AZ216))","v":0},{"$f":"IF(SUM($AW216:BA216)<0,0,IF(SUM($AX216:BA216)+BA216>$AW216,$AW216-SUM($AX216:BA216),BA216))","v":0},{"$f":"IF(SUM($AW216:BB216)<0,0,IF(SUM($AX216:BB216)+BB216>$AW216,$AW216-SUM($AX216:BB216),BB216))","v":0},{"$f":"IF(SUM($AW216:BC216)<0,0,IF(SUM($AX216:BC216)+BC216>$AW216,$AW216-SUM($AX216:BC216),BC216))","v":0},{"$f":"IF(SUM($AW216:BD216)<0,0,IF(SUM($AX216:BD216)+BD216>$AW216,$AW216-SUM($AX216:BD216),BD216))","v":0},{"$f":"IF(SUM($AW216:BE216)<0,0,IF(SUM($AX216:BE216)+BE216>$AW216,$AW216-SUM($AX216:BE216),BE216))","v":0},{"$f":"IF(SUM($AW216:BF216)<0,0,IF(SUM($AX216:BF216)+BF216>$AW216,$AW216-SUM($AX216:BF216),BF216))","v":0},{"$f":"IF(SUM($AW216:BG216)<0,0,IF(SUM($AX216:BG216)+BG216>$AW216,$AW216-SUM($AX216:BG216),BG216))","v":0},{"$f":"IF(SUM($AW216:BH216)<0,0,IF(SUM($AX216:BH216)+BH216>$AW216,$AW216-SUM($AX216:BH216),BH216))","v":0},{"$f":"IF(SUM($AW216:BI216)<0,0,IF(SUM($AX216:BI216)+BI216>$AW216,$AW216-SUM($AX216:BI216),BI216))","v":0},{"$f":"IF(SUM($AW216:BJ216)<0,0,IF(SUM($AX216:BJ216)+BJ216>$AW216,$AW216-SUM($AX216:BJ216),BJ216))","v":0},{"$f":"IF(SUM($AW216:BK216)<0,0,IF(SUM($AX216:BK216)+BK216>$AW216,$AW216-SUM($AX216:BK216),BK216))","v":0},{"$f":"IF(SUM($AW216:BL216)<0,0,IF(SUM($AX216:BL216)+BL216>$AW216,$AW216-SUM($AX216:BL216),BL216))","v":0},{"$f":"IF(SUM($AW216:BM216)<0,0,IF(SUM($AX216:BM216)+BM216>$AW216,$AW216-SUM($AX216:BM216),BM216))","v":0},{"$f":"IF(SUM($AW216:BN216)<0,0,IF(SUM($AX216:BN216)+BN216>$AW216,$AW216-SUM($AX216:BN216),BN216))","v":0},{"$f":"IF(SUM($AW216:BO216)<0,0,IF(SUM($AX216:BO216)+BO216>$AW216,$AW216-SUM($AX216:BO216),BO216))","v":0},{"$f":"IF(SUM($AW216:BP216)<0,0,IF(SUM($AX216:BP216)+BP216>$AW216,$AW216-SUM($AX216:BP216),BP216))","v":0},{"$f":"IF(SUM($AW216:BQ216)<0,0,IF(SUM($AX216:BQ216)+BQ216>$AW216,$AW216-SUM($AX216:BQ216),BQ216))","v":0},{"$f":"IF(SUM($AW216:BR216)<0,0,IF(SUM($AX216:BR216)+BR216>$AW216,$AW216-SUM($AX216:BR216),BR216))","v":0},{"$f":"IF(SUM($AW216:BS216)<0,0,IF(SUM($AX216:BS216)+BS216>$AW216,$AW216-SUM($AX216:BS216),BS216))","v":0},{"$f":"IF(SUM($AW216:BT216)<0,0,IF(SUM($AX216:BT216)+BT216>$AW216,$AW216-SUM($AX216:BT216),BT216))","v":0},{"$f":"IF(SUM($AW216:BU216)<0,0,IF(SUM($AX216:BU216)+BU216>$AW216,$AW216-SUM($AX216:BU216),BU216))","v":0},{"$f":"IF(SUM($AW216:BV216)<0,0,IF(SUM($AX216:BV216)+BV216>$AW216,$AW216-SUM($AX216:BV216),BV216))","v":0},{"$f":"IF(SUM($AW216:BW216)<0,0,IF(SUM($AX216:BW216)+BW216>$AW216,$AW216-SUM($AX216:BW216),BW216))","v":0},{"$f":"IF(SUM($AW216:BX216)<0,0,IF(SUM($AX216:BX216)+BX216>$AW216,$AW216-SUM($AX216:BX216),BX216))","v":0},{"$f":"IF(SUM($AW216:BY216)<0,0,IF(SUM($AX216:BY216)+BY216>$AW216,$AW216-SUM($AX216:BY216),BY216))","v":0},{"$f":"IF(SUM($AW216:BZ216)<0,0,IF(SUM($AX216:BZ216)+BZ216>$AW216,$AW216-SUM($AX216:BZ216),BZ216))","v":0},{"$f":"IF(SUM($AW216:CA216)<0,0,IF(SUM($AX216:CA216)+CA216>$AW216,$AW216-SUM($AX216:CA216),CA216))","v":0},{"$f":"IF(SUM($AW216:CB216)<0,0,IF(SUM($AX216:CB216)+CB216>$AW216,$AW216-SUM($AX216:CB216),CB216))","v":0},{"$f":"IF(SUM($AW216:CC216)<0,0,IF(SUM($AX216:CC216)+CC216>$AW216,$AW216-SUM($AX216:CC216),CC216))","v":0},{"$f":"IF(SUM($AW216:CD216)<0,0,IF(SUM($AX216:CD216)+CD216>$AW216,$AW216-SUM($AX216:CD216),CD216))","v":0},{"$f":"IF(SUM($AW216:CE216)<0,0,IF(SUM($AX216:CE216)+CE216>$AW216,$AW216-SUM($AX216:CE216),CE216))","v":0},{"$f":"IF(SUM($AW216:CF216)<0,0,IF(SUM($AX216:CF216)+CF216>$AW216,$AW216-SUM($AX216:CF216),CF216))","v":0},{"$f":"IF(SUM($AW216:CG216)<0,0,IF(SUM($AX216:CG216)+CG216>$AW216,$AW216-SUM($AX216:CG216),CG216))","v":0},{"$f":"IF(SUM($AW216:CH216)<0,0,IF(SUM($AX216:CH216)+CH216>$AW216,$AW216-SUM($AX216:CH216),CH216))","v":0},{"$f":"IF(SUM($AW216:CI216)<0,0,IF(SUM($AX216:CI216)+CI216>$AW216,$AW216-SUM($AX216:CI216),CI216))","v":0},{"$f":"IF(SUM($AW216:CJ216)<0,0,IF(SUM($AX216:CJ216)+CJ216>$AW216,$AW216-SUM($AX216:CJ216),CJ216))","v":0},{"$f":"IF(SUM($AW216:CK216)<0,0,IF(SUM($AX216:CK216)+CK216>$AW216,$AW216-SUM($AX216:CK216),CK216))","v":0},{"$f":"IF(SUM($AW216:CL216)<0,0,IF(SUM($AX216:CL216)+CL216>$AW216,$AW216-SUM($AX216:CL216),CL216))","v":0},{"$f":"IF(SUM($AW216:CM216)<0,0,IF(SUM($AX216:CM216)+CM216>$AW216,$AW216-SUM($AX216:CM216),CM216))","v":0},{"$f":"IF(SUM($AW216:CN216)<0,0,IF(SUM($AX216:CN216)+CN216>$AW216,$AW216-SUM($AX216:CN216),CN216))","v":0},{"$f":"IF(SUM($AW216:CO216)<0,0,IF(SUM($AX216:CO216)+CO216>$AW216,$AW216-SUM($AX216:CO216),CO216))","v":0},{"$f":"IF(SUM($AW216:CP216)<0,0,IF(SUM($AX216:CP216)+CP216>$AW216,$AW216-SUM($AX216:CP216),CP216))","v":0},{"$f":"IF(SUM($AW216:CQ216)<0,0,IF(SUM($AX216:CQ216)+CQ216>$AW216,$AW216-SUM($AX216:CQ216),CQ216))","v":0},{"$f":"IF(SUM($AW216:CR216)<0,0,IF(SUM($AX216:CR216)+CR216>$AW216,$AW216-SUM($AX216:CR216),CR216))","v":0},{"$f":"IF(SUM($AW216:CS216)<0,0,IF(SUM($AX216:CS216)+CS216>$AW216,$AW216-SUM($AX216:CS216),CS216))","v":0},{"$f":"IF(SUM($AW216:CT216)<0,0,IF(SUM($AX216:CT216)+CT216>$AW216,$AW216-SUM($AX216:CT216),CT216))","v":0},{"$f":"IF(SUM($AW216:CU216)<0,0,IF(SUM($AX216:CU216)+CU216>$AW216,$AW216-SUM($AX216:CU216),CU216))","v":0},{"$f":"IF(SUM($AW216:CV216)<0,0,IF(SUM($AX216:CV216)+CV216>$AW216,$AW216-SUM($AX216:CV216),CV216))","v":0},{"$f":"IF(SUM($AW216:CW216)<0,0,IF(SUM($AX216:CW216)+CW216>$AW216,$AW216-SUM($AX216:CW216),CW216))","v":0},{"$f":"IF(SUM($AW216:CX216)<0,0,IF(SUM($AX216:CX216)+CX216>$AW216,$AW216-SUM($AX216:CX216),CX216))","v":0},{"$f":"IF(SUM($AW216:CY216)<0,0,IF(SUM($AX216:CY216)+CY216>$AW216,$AW216-SUM($AX216:CY216),CY216))","v":0},{"$f":"IF(SUM($AW216:CZ216)<0,0,IF(SUM($AX216:CZ216)+CZ216>$AW216,$AW216-SUM($AX216:CZ216),CZ216))","v":0},{"$f":"IF(SUM($AW216:DA216)<0,0,IF(SUM($AX216:DA216)+DA216>$AW216,$AW216-SUM($AX216:DA216),DA216))","v":0},{"$f":"IF(SUM($AW216:DB216)<0,0,IF(SUM($AX216:DB216)+DB216>$AW216,$AW216-SUM($AX216:DB216),DB216))","v":0},{"$f":"IF(SUM($AW216:DC216)<0,0,IF(SUM($AX216:DC216)+DC216>$AW216,$AW216-SUM($AX216:DC216),DC216))","v":0},{"$f":"IF(SUM($AW216:DD216)<0,0,IF(SUM($AX216:DD216)+DD216>$AW216,$AW216-SUM($AX216:DD216),DD216))","v":0},{"$f":"IF(SUM($AW216:DE216)<0,0,IF(SUM($AX216:DE216)+DE216>$AW216,$AW216-SUM($AX216:DE216),DE216))","v":0},{"$f":"IF(SUM($AW216:DF216)<0,0,IF(SUM($AX216:DF216)+DF216>$AW216,$AW216-SUM($AX216:DF216),DF216))","v":0},{"$f":"IF(SUM($AW216:DG216)<0,0,IF(SUM($AX216:DG216)+DG216>$AW216,$AW216-SUM($AX216:DG216),DG216))","v":0},{"$f":"IF(SUM($AW216:DH216)<0,0,IF(SUM($AX216:DH216)+DH216>$AW216,$AW216-SUM($AX216:DH216),DH216))","v":0},{"$f":"IF(SUM($AW216:DI216)<0,0,IF(SUM($AX216:DI216)+DI216>$AW216,$AW216-SUM($AX216:DI216),DI216))","v":0},{"$f":"IF(SUM($AW216:DJ216)<0,0,IF(SUM($AX216:DJ216)+DJ216>$AW216,$AW216-SUM($AX216:DJ216),DJ216))","v":0},{"$f":"IF(SUM($AW216:DK216)<0,0,IF(SUM($AX216:DK216)+DK216>$AW216,$AW216-SUM($AX216:DK216),DK216))","v":0},{"$f":"IF(SUM($AW216:DL216)<0,0,IF(SUM($AX216:DL216)+DL216>$AW216,$AW216-SUM($AX216:DL216),DL216))","v":0},{"$f":"IF(SUM($AW216:DM216)<0,0,IF(SUM($AX216:DM216)+DM216>$AW216,$AW216-SUM($AX216:DM216),DM216))","v":0},{"$f":"IF(SUM($AW216:DN216)<0,0,IF(SUM($AX216:DN216)+DN216>$AW216,$AW216-SUM($AX216:DN216),DN216))","v":0},{"$f":"IF(SUM($AW216:DO216)<0,0,IF(SUM($AX216:DO216)+DO216>$AW216,$AW216-SUM($AX216:DO216),DO216))","v":0},{"$f":"IF(SUM($AW216:DP216)<0,0,IF(SUM($AX216:DP216)+DP216>$AW216,$AW216-SUM($AX216:DP216),DP216))","v":0},{"$f":"IF(SUM($AW216:DQ216)<0,0,IF(SUM($AX216:DQ216)+DQ216>$AW216,$AW216-SUM($AX216:DQ216),DQ216))","v":0},{"$f":"IF(SUM($AW216:DR216)<0,0,IF(SUM($AX216:DR216)+DR216>$AW216,$AW216-SUM($AX216:DR216),DR216))","v":0},{"$f":"IF(SUM($AW216:DS216)<0,0,IF(SUM($AX216:DS216)+DS216>$AW216,$AW216-SUM($AX216:DS216),DS216))","v":0},{"$f":"IF(SUM($AW216:DT216)<0,0,IF(SUM($AX216:DT216)+DT216>$AW216,$AW216-SUM($AX216:DT216),DT216))","v":0},{"$f":"IF(SUM($AW216:DU216)<0,0,IF(SUM($AX216:DU216)+DU216>$AW216,$AW216-SUM($AX216:DU216),DU216))","v":0},{"$f":"IF(SUM($AW216:DV216)<0,0,IF(SUM($AX216:DV216)+DV216>$AW216,$AW216-SUM($AX216:DV216),DV216))","v":0},{"$f":"IF(SUM($AW216:DW216)<0,0,IF(SUM($AX216:DW216)+DW216>$AW216,$AW216-SUM($AX216:DW216),DW216))","v":0},{"$f":"IF(SUM($AW216:DX216)<0,0,IF(SUM($AX216:DX216)+DX216>$AW216,$AW216-SUM($AX216:DX216),DX216))","v":0},{"$f":"IF(SUM($AW216:DY216)<0,0,IF(SUM($AX216:DY216)+DY216>$AW216,$AW216-SUM($AX216:DY216),DY216))","v":0},{"$f":"IF(SUM($AW216:DZ216)<0,0,IF(SUM($AX216:DZ216)+DZ216>$AW216,$AW216-SUM($AX216:DZ216),DZ216))","v":0},{"$f":"IF(SUM($AW216:EA216)<0,0,IF(SUM($AX216:EA216)+EA216>$AW216,$AW216-SUM($AX216:EA216),EA216))","v":0},{"$f":"IF(SUM($AW216:EB216)<0,0,IF(SUM($AX216:EB216)+EB216>$AW216,$AW216-SUM($AX216:EB216),EB216))","v":0},{"$f":"IF(SUM($AW216:EC216)<0,0,IF(SUM($AX216:EC216)+EC216>$AW216,$AW216-SUM($AX216:EC216),EC216))","v":0},{"$f":"IF(SUM($AW216:ED216)<0,0,IF(SUM($AX216:ED216)+ED216>$AW216,$AW216-SUM($AX216:ED216),ED216))","v":0},{"$f":"IF(SUM($AW216:EE216)<0,0,IF(SUM($AX216:EE216)+EE216>$AW216,$AW216-SUM($AX216:EE216),EE216))","v":0},{"$f":"IF(SUM($AW216:EF216)<0,0,IF(SUM($AX216:EF216)+EF216>$AW216,$AW216-SUM($AX216:EF216),EF216))","v":0},{"$f":"IF(SUM($AW216:EG216)<0,0,IF(SUM($AX216:EG216)+EG216>$AW216,$AW216-SUM($AX216:EG216),EG216))","v":0},{"$f":"IF(SUM($AW216:EH216)<0,0,IF(SUM($AX216:EH216)+EH216>$AW216,$AW216-SUM($AX216:EH216),EH216))","v":0},{"$f":"IF(SUM($AW216:EI216)<0,0,IF(SUM($AX216:EI216)+EI216>$AW216,$AW216-SUM($AX216:EI216),EI216))","v":0},{"$f":"IF(SUM($AW216:EJ216)<0,0,IF(SUM($AX216:EJ216)+EJ216>$AW216,$AW216-SUM($AX216:EJ216),EJ216))","v":0},{"$f":"IF(SUM($AW216:EK216)<0,0,IF(SUM($AX216:EK216)+EK216>$AW216,$AW216-SUM($AX216:EK216),EK216))","v":0},{"$f":"IF(SUM($AW216:EL216)<0,0,IF(SUM($AX216:EL216)+EL216>$AW216,$AW216-SUM($AX216:EL216),EL216))","v":0},{"$f":"IF(SUM($AW216:EM216)<0,0,IF(SUM($AX216:EM216)+EM216>$AW216,$AW216-SUM($AX216:EM216),EM216))","v":0},{"$f":"IF(SUM($AW216:EN216)<0,0,IF(SUM($AX216:EN216)+EN216>$AW216,$AW216-SUM($AX216:EN216),EN216))","v":0},{"$f":"IF(SUM($AW216:EO216)<0,0,IF(SUM($AX216:EO216)+EO216>$AW216,$AW216-SUM($AX216:EO216),EO216))","v":0},{"$f":"IF(SUM($AW216:EP216)<0,0,IF(SUM($AX216:EP216)+EP216>$AW216,$AW216-SUM($AX216:EP216),EP216))","v":0},{"$f":"IF(SUM($AW216:EQ216)<0,0,IF(SUM($AX216:EQ216)+EQ216>$AW216,$AW216-SUM($AX216:EQ216),EQ216))","v":0},{"$f":"IF(SUM($AW216:ER216)<0,0,IF(SUM($AX216:ER216)+ER216>$AW216,$AW216-SUM($AX216:ER216),ER216))","v":0},{"$f":"IF(SUM($AW216:ES216)<0,0,IF(SUM($AX216:ES216)+ES216>$AW216,$AW216-SUM($AX216:ES216),ES216))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004E-6,{"$f":"IF(SUM($T217:T217)+T217>$S29,$S29-SUM($T217:T217),T217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:U217)+U217>$S29,$S29-SUM($T217:U217),U217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:V217)+V217>$S29,$S29-SUM($T217:V217),V217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:W217)+W217>$S29,$S29-SUM($T217:W217),W217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:X217)+X217>$S29,$S29-SUM($T217:X217),X217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:Y217)+Y217>$S29,$S29-SUM($T217:Y217),Y217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:Z217)+Z217>$S29,$S29-SUM($T217:Z217),Z217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AA217)+AA217>$S29,$S29-SUM($T217:AA217),AA217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AB217)+AB217>$S29,$S29-SUM($T217:AB217),AB217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AC217)+AC217>$S29,$S29-SUM($T217:AC217),AC217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AD217)+AD217>$S29,$S29-SUM($T217:AD217),AD217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AE217)+AE217>$S29,$S29-SUM($T217:AE217),AE217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AF217)+AF217>$S29,$S29-SUM($T217:AF217),AF217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AG217)+AG217>$S29,$S29-SUM($T217:AG217),AG217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AH217)+AH217>$S29,$S29-SUM($T217:AH217),AH217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AI217)+AI217>$S29,$S29-SUM($T217:AI217),AI217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AJ217)+AJ217>$S29,$S29-SUM($T217:AJ217),AJ217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AK217)+AK217>$S29,$S29-SUM($T217:AK217),AK217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AL217)+AL217>$S29,$S29-SUM($T217:AL217),AL217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AM217)+AM217>$S29,$S29-SUM($T217:AM217),AM217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AN217)+AN217>$S29,$S29-SUM($T217:AN217),AN217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AO217)+AO217>$S29,$S29-SUM($T217:AO217),AO217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AP217)+AP217>$S29,$S29-SUM($T217:AP217),AP217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AQ217)+AQ217>$S29,$S29-SUM($T217:AQ217),AQ217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AR217)+AR217>$S29,$S29-SUM($T217:AR217),AR217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AS217)+AS217>$S29,$S29-SUM($T217:AS217),AS217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AT217)+AT217>$S29,$S29-SUM($T217:AT217),AT217)","v":2.7500000000000004E-6},{"$f":"IF(SUM($T217:AU217)+AU217>$S29,$S29-SUM($T217:AU217),AU217)","v":2.7500000000000004E-6},4.7025000000000007E-4,1.1000000000000001E-5,{"$f":"IF(SUM($AW217:AX217)<0,0,IF(SUM($AX217:AX217)+AX217>$AW217,$AW217-SUM($AX217:AX217),AX217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:AY217)<0,0,IF(SUM($AX217:AY217)+AY217>$AW217,$AW217-SUM($AX217:AY217),AY217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:AZ217)<0,0,IF(SUM($AX217:AZ217)+AZ217>$AW217,$AW217-SUM($AX217:AZ217),AZ217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BA217)<0,0,IF(SUM($AX217:BA217)+BA217>$AW217,$AW217-SUM($AX217:BA217),BA217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BB217)<0,0,IF(SUM($AX217:BB217)+BB217>$AW217,$AW217-SUM($AX217:BB217),BB217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BC217)<0,0,IF(SUM($AX217:BC217)+BC217>$AW217,$AW217-SUM($AX217:BC217),BC217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BD217)<0,0,IF(SUM($AX217:BD217)+BD217>$AW217,$AW217-SUM($AX217:BD217),BD217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BE217)<0,0,IF(SUM($AX217:BE217)+BE217>$AW217,$AW217-SUM($AX217:BE217),BE217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BF217)<0,0,IF(SUM($AX217:BF217)+BF217>$AW217,$AW217-SUM($AX217:BF217),BF217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BG217)<0,0,IF(SUM($AX217:BG217)+BG217>$AW217,$AW217-SUM($AX217:BG217),BG217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BH217)<0,0,IF(SUM($AX217:BH217)+BH217>$AW217,$AW217-SUM($AX217:BH217),BH217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BI217)<0,0,IF(SUM($AX217:BI217)+BI217>$AW217,$AW217-SUM($AX217:BI217),BI217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BJ217)<0,0,IF(SUM($AX217:BJ217)+BJ217>$AW217,$AW217-SUM($AX217:BJ217),BJ217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BK217)<0,0,IF(SUM($AX217:BK217)+BK217>$AW217,$AW217-SUM($AX217:BK217),BK217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BL217)<0,0,IF(SUM($AX217:BL217)+BL217>$AW217,$AW217-SUM($AX217:BL217),BL217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BM217)<0,0,IF(SUM($AX217:BM217)+BM217>$AW217,$AW217-SUM($AX217:BM217),BM217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BN217)<0,0,IF(SUM($AX217:BN217)+BN217>$AW217,$AW217-SUM($AX217:BN217),BN217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BO217)<0,0,IF(SUM($AX217:BO217)+BO217>$AW217,$AW217-SUM($AX217:BO217),BO217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BP217)<0,0,IF(SUM($AX217:BP217)+BP217>$AW217,$AW217-SUM($AX217:BP217),BP217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BQ217)<0,0,IF(SUM($AX217:BQ217)+BQ217>$AW217,$AW217-SUM($AX217:BQ217),BQ217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BR217)<0,0,IF(SUM($AX217:BR217)+BR217>$AW217,$AW217-SUM($AX217:BR217),BR217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BS217)<0,0,IF(SUM($AX217:BS217)+BS217>$AW217,$AW217-SUM($AX217:BS217),BS217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BT217)<0,0,IF(SUM($AX217:BT217)+BT217>$AW217,$AW217-SUM($AX217:BT217),BT217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BU217)<0,0,IF(SUM($AX217:BU217)+BU217>$AW217,$AW217-SUM($AX217:BU217),BU217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BV217)<0,0,IF(SUM($AX217:BV217)+BV217>$AW217,$AW217-SUM($AX217:BV217),BV217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BW217)<0,0,IF(SUM($AX217:BW217)+BW217>$AW217,$AW217-SUM($AX217:BW217),BW217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BX217)<0,0,IF(SUM($AX217:BX217)+BX217>$AW217,$AW217-SUM($AX217:BX217),BX217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BY217)<0,0,IF(SUM($AX217:BY217)+BY217>$AW217,$AW217-SUM($AX217:BY217),BY217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:BZ217)<0,0,IF(SUM($AX217:BZ217)+BZ217>$AW217,$AW217-SUM($AX217:BZ217),BZ217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CA217)<0,0,IF(SUM($AX217:CA217)+CA217>$AW217,$AW217-SUM($AX217:CA217),CA217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CB217)<0,0,IF(SUM($AX217:CB217)+CB217>$AW217,$AW217-SUM($AX217:CB217),CB217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CC217)<0,0,IF(SUM($AX217:CC217)+CC217>$AW217,$AW217-SUM($AX217:CC217),CC217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CD217)<0,0,IF(SUM($AX217:CD217)+CD217>$AW217,$AW217-SUM($AX217:CD217),CD217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CE217)<0,0,IF(SUM($AX217:CE217)+CE217>$AW217,$AW217-SUM($AX217:CE217),CE217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CF217)<0,0,IF(SUM($AX217:CF217)+CF217>$AW217,$AW217-SUM($AX217:CF217),CF217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CG217)<0,0,IF(SUM($AX217:CG217)+CG217>$AW217,$AW217-SUM($AX217:CG217),CG217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CH217)<0,0,IF(SUM($AX217:CH217)+CH217>$AW217,$AW217-SUM($AX217:CH217),CH217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CI217)<0,0,IF(SUM($AX217:CI217)+CI217>$AW217,$AW217-SUM($AX217:CI217),CI217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CJ217)<0,0,IF(SUM($AX217:CJ217)+CJ217>$AW217,$AW217-SUM($AX217:CJ217),CJ217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CK217)<0,0,IF(SUM($AX217:CK217)+CK217>$AW217,$AW217-SUM($AX217:CK217),CK217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CL217)<0,0,IF(SUM($AX217:CL217)+CL217>$AW217,$AW217-SUM($AX217:CL217),CL217))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW217:CM217)<0,0,IF(SUM($AX217:CM217)+CM217>$AW217,$AW217-SUM($AX217:CM217),CM217))","v":8.2500000000001734E-6},{"$f":"IF(SUM($AW217:CN217)<0,0,IF(SUM($AX217:CN217)+CN217>$AW217,$AW217-SUM($AX217:CN217),CN217))","v":0},{"$f":"IF(SUM($AW217:CO217)<0,0,IF(SUM($AX217:CO217)+CO217>$AW217,$AW217-SUM($AX217:CO217),CO217))","v":0},{"$f":"IF(SUM($AW217:CP217)<0,0,IF(SUM($AX217:CP217)+CP217>$AW217,$AW217-SUM($AX217:CP217),CP217))","v":0},{"$f":"IF(SUM($AW217:CQ217)<0,0,IF(SUM($AX217:CQ217)+CQ217>$AW217,$AW217-SUM($AX217:CQ217),CQ217))","v":0},{"$f":"IF(SUM($AW217:CR217)<0,0,IF(SUM($AX217:CR217)+CR217>$AW217,$AW217-SUM($AX217:CR217),CR217))","v":0},{"$f":"IF(SUM($AW217:CS217)<0,0,IF(SUM($AX217:CS217)+CS217>$AW217,$AW217-SUM($AX217:CS217),CS217))","v":0},{"$f":"IF(SUM($AW217:CT217)<0,0,IF(SUM($AX217:CT217)+CT217>$AW217,$AW217-SUM($AX217:CT217),CT217))","v":0},{"$f":"IF(SUM($AW217:CU217)<0,0,IF(SUM($AX217:CU217)+CU217>$AW217,$AW217-SUM($AX217:CU217),CU217))","v":0},{"$f":"IF(SUM($AW217:CV217)<0,0,IF(SUM($AX217:CV217)+CV217>$AW217,$AW217-SUM($AX217:CV217),CV217))","v":0},{"$f":"IF(SUM($AW217:CW217)<0,0,IF(SUM($AX217:CW217)+CW217>$AW217,$AW217-SUM($AX217:CW217),CW217))","v":0},{"$f":"IF(SUM($AW217:CX217)<0,0,IF(SUM($AX217:CX217)+CX217>$AW217,$AW217-SUM($AX217:CX217),CX217))","v":0},{"$f":"IF(SUM($AW217:CY217)<0,0,IF(SUM($AX217:CY217)+CY217>$AW217,$AW217-SUM($AX217:CY217),CY217))","v":0},{"$f":"IF(SUM($AW217:CZ217)<0,0,IF(SUM($AX217:CZ217)+CZ217>$AW217,$AW217-SUM($AX217:CZ217),CZ217))","v":0},{"$f":"IF(SUM($AW217:DA217)<0,0,IF(SUM($AX217:DA217)+DA217>$AW217,$AW217-SUM($AX217:DA217),DA217))","v":0},{"$f":"IF(SUM($AW217:DB217)<0,0,IF(SUM($AX217:DB217)+DB217>$AW217,$AW217-SUM($AX217:DB217),DB217))","v":0},{"$f":"IF(SUM($AW217:DC217)<0,0,IF(SUM($AX217:DC217)+DC217>$AW217,$AW217-SUM($AX217:DC217),DC217))","v":0},{"$f":"IF(SUM($AW217:DD217)<0,0,IF(SUM($AX217:DD217)+DD217>$AW217,$AW217-SUM($AX217:DD217),DD217))","v":0},{"$f":"IF(SUM($AW217:DE217)<0,0,IF(SUM($AX217:DE217)+DE217>$AW217,$AW217-SUM($AX217:DE217),DE217))","v":0},{"$f":"IF(SUM($AW217:DF217)<0,0,IF(SUM($AX217:DF217)+DF217>$AW217,$AW217-SUM($AX217:DF217),DF217))","v":0},{"$f":"IF(SUM($AW217:DG217)<0,0,IF(SUM($AX217:DG217)+DG217>$AW217,$AW217-SUM($AX217:DG217),DG217))","v":0},{"$f":"IF(SUM($AW217:DH217)<0,0,IF(SUM($AX217:DH217)+DH217>$AW217,$AW217-SUM($AX217:DH217),DH217))","v":0},{"$f":"IF(SUM($AW217:DI217)<0,0,IF(SUM($AX217:DI217)+DI217>$AW217,$AW217-SUM($AX217:DI217),DI217))","v":0},{"$f":"IF(SUM($AW217:DJ217)<0,0,IF(SUM($AX217:DJ217)+DJ217>$AW217,$AW217-SUM($AX217:DJ217),DJ217))","v":0},{"$f":"IF(SUM($AW217:DK217)<0,0,IF(SUM($AX217:DK217)+DK217>$AW217,$AW217-SUM($AX217:DK217),DK217))","v":0},{"$f":"IF(SUM($AW217:DL217)<0,0,IF(SUM($AX217:DL217)+DL217>$AW217,$AW217-SUM($AX217:DL217),DL217))","v":0},{"$f":"IF(SUM($AW217:DM217)<0,0,IF(SUM($AX217:DM217)+DM217>$AW217,$AW217-SUM($AX217:DM217),DM217))","v":0},{"$f":"IF(SUM($AW217:DN217)<0,0,IF(SUM($AX217:DN217)+DN217>$AW217,$AW217-SUM($AX217:DN217),DN217))","v":0},{"$f":"IF(SUM($AW217:DO217)<0,0,IF(SUM($AX217:DO217)+DO217>$AW217,$AW217-SUM($AX217:DO217),DO217))","v":0},{"$f":"IF(SUM($AW217:DP217)<0,0,IF(SUM($AX217:DP217)+DP217>$AW217,$AW217-SUM($AX217:DP217),DP217))","v":0},{"$f":"IF(SUM($AW217:DQ217)<0,0,IF(SUM($AX217:DQ217)+DQ217>$AW217,$AW217-SUM($AX217:DQ217),DQ217))","v":0},{"$f":"IF(SUM($AW217:DR217)<0,0,IF(SUM($AX217:DR217)+DR217>$AW217,$AW217-SUM($AX217:DR217),DR217))","v":0},{"$f":"IF(SUM($AW217:DS217)<0,0,IF(SUM($AX217:DS217)+DS217>$AW217,$AW217-SUM($AX217:DS217),DS217))","v":0},{"$f":"IF(SUM($AW217:DT217)<0,0,IF(SUM($AX217:DT217)+DT217>$AW217,$AW217-SUM($AX217:DT217),DT217))","v":0},{"$f":"IF(SUM($AW217:DU217)<0,0,IF(SUM($AX217:DU217)+DU217>$AW217,$AW217-SUM($AX217:DU217),DU217))","v":0},{"$f":"IF(SUM($AW217:DV217)<0,0,IF(SUM($AX217:DV217)+DV217>$AW217,$AW217-SUM($AX217:DV217),DV217))","v":0},{"$f":"IF(SUM($AW217:DW217)<0,0,IF(SUM($AX217:DW217)+DW217>$AW217,$AW217-SUM($AX217:DW217),DW217))","v":0},{"$f":"IF(SUM($AW217:DX217)<0,0,IF(SUM($AX217:DX217)+DX217>$AW217,$AW217-SUM($AX217:DX217),DX217))","v":0},{"$f":"IF(SUM($AW217:DY217)<0,0,IF(SUM($AX217:DY217)+DY217>$AW217,$AW217-SUM($AX217:DY217),DY217))","v":0},{"$f":"IF(SUM($AW217:DZ217)<0,0,IF(SUM($AX217:DZ217)+DZ217>$AW217,$AW217-SUM($AX217:DZ217),DZ217))","v":0},{"$f":"IF(SUM($AW217:EA217)<0,0,IF(SUM($AX217:EA217)+EA217>$AW217,$AW217-SUM($AX217:EA217),EA217))","v":0},{"$f":"IF(SUM($AW217:EB217)<0,0,IF(SUM($AX217:EB217)+EB217>$AW217,$AW217-SUM($AX217:EB217),EB217))","v":0},{"$f":"IF(SUM($AW217:EC217)<0,0,IF(SUM($AX217:EC217)+EC217>$AW217,$AW217-SUM($AX217:EC217),EC217))","v":0},{"$f":"IF(SUM($AW217:ED217)<0,0,IF(SUM($AX217:ED217)+ED217>$AW217,$AW217-SUM($AX217:ED217),ED217))","v":0},{"$f":"IF(SUM($AW217:EE217)<0,0,IF(SUM($AX217:EE217)+EE217>$AW217,$AW217-SUM($AX217:EE217),EE217))","v":0},{"$f":"IF(SUM($AW217:EF217)<0,0,IF(SUM($AX217:EF217)+EF217>$AW217,$AW217-SUM($AX217:EF217),EF217))","v":0},{"$f":"IF(SUM($AW217:EG217)<0,0,IF(SUM($AX217:EG217)+EG217>$AW217,$AW217-SUM($AX217:EG217),EG217))","v":0},{"$f":"IF(SUM($AW217:EH217)<0,0,IF(SUM($AX217:EH217)+EH217>$AW217,$AW217-SUM($AX217:EH217),EH217))","v":0},{"$f":"IF(SUM($AW217:EI217)<0,0,IF(SUM($AX217:EI217)+EI217>$AW217,$AW217-SUM($AX217:EI217),EI217))","v":0},{"$f":"IF(SUM($AW217:EJ217)<0,0,IF(SUM($AX217:EJ217)+EJ217>$AW217,$AW217-SUM($AX217:EJ217),EJ217))","v":0},{"$f":"IF(SUM($AW217:EK217)<0,0,IF(SUM($AX217:EK217)+EK217>$AW217,$AW217-SUM($AX217:EK217),EK217))","v":0},{"$f":"IF(SUM($AW217:EL217)<0,0,IF(SUM($AX217:EL217)+EL217>$AW217,$AW217-SUM($AX217:EL217),EL217))","v":0},{"$f":"IF(SUM($AW217:EM217)<0,0,IF(SUM($AX217:EM217)+EM217>$AW217,$AW217-SUM($AX217:EM217),EM217))","v":0},{"$f":"IF(SUM($AW217:EN217)<0,0,IF(SUM($AX217:EN217)+EN217>$AW217,$AW217-SUM($AX217:EN217),EN217))","v":0},{"$f":"IF(SUM($AW217:EO217)<0,0,IF(SUM($AX217:EO217)+EO217>$AW217,$AW217-SUM($AX217:EO217),EO217))","v":0},{"$f":"IF(SUM($AW217:EP217)<0,0,IF(SUM($AX217:EP217)+EP217>$AW217,$AW217-SUM($AX217:EP217),EP217))","v":0},{"$f":"IF(SUM($AW217:EQ217)<0,0,IF(SUM($AX217:EQ217)+EQ217>$AW217,$AW217-SUM($AX217:EQ217),EQ217))","v":0},{"$f":"IF(SUM($AW217:ER217)<0,0,IF(SUM($AX217:ER217)+ER217>$AW217,$AW217-SUM($AX217:ER217),ER217))","v":0},{"$f":"IF(SUM($AW217:ES217)<0,0,IF(SUM($AX217:ES217)+ES217>$AW217,$AW217-SUM($AX217:ES217),ES217))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,2.2043976874999999E-3,{"$f":"IF(SUM($T218:T218)+T218>$S30,$S30-SUM($T218:T218),T218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:U218)+U218>$S30,$S30-SUM($T218:U218),U218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:V218)+V218>$S30,$S30-SUM($T218:V218),V218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:W218)+W218>$S30,$S30-SUM($T218:W218),W218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:X218)+X218>$S30,$S30-SUM($T218:X218),X218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:Y218)+Y218>$S30,$S30-SUM($T218:Y218),Y218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:Z218)+Z218>$S30,$S30-SUM($T218:Z218),Z218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AA218)+AA218>$S30,$S30-SUM($T218:AA218),AA218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AB218)+AB218>$S30,$S30-SUM($T218:AB218),AB218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AC218)+AC218>$S30,$S30-SUM($T218:AC218),AC218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AD218)+AD218>$S30,$S30-SUM($T218:AD218),AD218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AE218)+AE218>$S30,$S30-SUM($T218:AE218),AE218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AF218)+AF218>$S30,$S30-SUM($T218:AF218),AF218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AG218)+AG218>$S30,$S30-SUM($T218:AG218),AG218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AH218)+AH218>$S30,$S30-SUM($T218:AH218),AH218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AI218)+AI218>$S30,$S30-SUM($T218:AI218),AI218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AJ218)+AJ218>$S30,$S30-SUM($T218:AJ218),AJ218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AK218)+AK218>$S30,$S30-SUM($T218:AK218),AK218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AL218)+AL218>$S30,$S30-SUM($T218:AL218),AL218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AM218)+AM218>$S30,$S30-SUM($T218:AM218),AM218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AN218)+AN218>$S30,$S30-SUM($T218:AN218),AN218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AO218)+AO218>$S30,$S30-SUM($T218:AO218),AO218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AP218)+AP218>$S30,$S30-SUM($T218:AP218),AP218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AQ218)+AQ218>$S30,$S30-SUM($T218:AQ218),AQ218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AR218)+AR218>$S30,$S30-SUM($T218:AR218),AR218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AS218)+AS218>$S30,$S30-SUM($T218:AS218),AS218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AT218)+AT218>$S30,$S30-SUM($T218:AT218),AT218)","v":2.2043976874999999E-3},{"$f":"IF(SUM($T218:AU218)+AU218>$S30,$S30-SUM($T218:AU218),AU218)","v":2.2043976874999999E-3},2.424837456250005E-2,8.8175907500000188E-3,{"$f":"IF(SUM($AW218:AX218)<0,0,IF(SUM($AX218:AX218)+AX218>$AW218,$AW218-SUM($AX218:AX218),AX218))","v":8.8175907500000188E-3},{"$f":"IF(SUM($AW218:AY218)<0,0,IF(SUM($AX218:AY218)+AY218>$AW218,$AW218-SUM($AX218:AY218),AY218))","v":6.613193062500012E-3},{"$f":"IF(SUM($AW218:AZ218)<0,0,IF(SUM($AX218:AZ218)+AZ218>$AW218,$AW218-SUM($AX218:AZ218),AZ218))","v":0},{"$f":"IF(SUM($AW218:BA218)<0,0,IF(SUM($AX218:BA218)+BA218>$AW218,$AW218-SUM($AX218:BA218),BA218))","v":0},{"$f":"IF(SUM($AW218:BB218)<0,0,IF(SUM($AX218:BB218)+BB218>$AW218,$AW218-SUM($AX218:BB218),BB218))","v":0},{"$f":"IF(SUM($AW218:BC218)<0,0,IF(SUM($AX218:BC218)+BC218>$AW218,$AW218-SUM($AX218:BC218),BC218))","v":0},{"$f":"IF(SUM($AW218:BD218)<0,0,IF(SUM($AX218:BD218)+BD218>$AW218,$AW218-SUM($AX218:BD218),BD218))","v":0},{"$f":"IF(SUM($AW218:BE218)<0,0,IF(SUM($AX218:BE218)+BE218>$AW218,$AW218-SUM($AX218:BE218),BE218))","v":0},{"$f":"IF(SUM($AW218:BF218)<0,0,IF(SUM($AX218:BF218)+BF218>$AW218,$AW218-SUM($AX218:BF218),BF218))","v":0},{"$f":"IF(SUM($AW218:BG218)<0,0,IF(SUM($AX218:BG218)+BG218>$AW218,$AW218-SUM($AX218:BG218),BG218))","v":0},{"$f":"IF(SUM($AW218:BH218)<0,0,IF(SUM($AX218:BH218)+BH218>$AW218,$AW218-SUM($AX218:BH218),BH218))","v":0},{"$f":"IF(SUM($AW218:BI218)<0,0,IF(SUM($AX218:BI218)+BI218>$AW218,$AW218-SUM($AX218:BI218),BI218))","v":0},{"$f":"IF(SUM($AW218:BJ218)<0,0,IF(SUM($AX218:BJ218)+BJ218>$AW218,$AW218-SUM($AX218:BJ218),BJ218))","v":0},{"$f":"IF(SUM($AW218:BK218)<0,0,IF(SUM($AX218:BK218)+BK218>$AW218,$AW218-SUM($AX218:BK218),BK218))","v":0},{"$f":"IF(SUM($AW218:BL218)<0,0,IF(SUM($AX218:BL218)+BL218>$AW218,$AW218-SUM($AX218:BL218),BL218))","v":0},{"$f":"IF(SUM($AW218:BM218)<0,0,IF(SUM($AX218:BM218)+BM218>$AW218,$AW218-SUM($AX218:BM218),BM218))","v":0},{"$f":"IF(SUM($AW218:BN218)<0,0,IF(SUM($AX218:BN218)+BN218>$AW218,$AW218-SUM($AX218:BN218),BN218))","v":0},{"$f":"IF(SUM($AW218:BO218)<0,0,IF(SUM($AX218:BO218)+BO218>$AW218,$AW218-SUM($AX218:BO218),BO218))","v":0},{"$f":"IF(SUM($AW218:BP218)<0,0,IF(SUM($AX218:BP218)+BP218>$AW218,$AW218-SUM($AX218:BP218),BP218))","v":0},{"$f":"IF(SUM($AW218:BQ218)<0,0,IF(SUM($AX218:BQ218)+BQ218>$AW218,$AW218-SUM($AX218:BQ218),BQ218))","v":0},{"$f":"IF(SUM($AW218:BR218)<0,0,IF(SUM($AX218:BR218)+BR218>$AW218,$AW218-SUM($AX218:BR218),BR218))","v":0},{"$f":"IF(SUM($AW218:BS218)<0,0,IF(SUM($AX218:BS218)+BS218>$AW218,$AW218-SUM($AX218:BS218),BS218))","v":0},{"$f":"IF(SUM($AW218:BT218)<0,0,IF(SUM($AX218:BT218)+BT218>$AW218,$AW218-SUM($AX218:BT218),BT218))","v":0},{"$f":"IF(SUM($AW218:BU218)<0,0,IF(SUM($AX218:BU218)+BU218>$AW218,$AW218-SUM($AX218:BU218),BU218))","v":0},{"$f":"IF(SUM($AW218:BV218)<0,0,IF(SUM($AX218:BV218)+BV218>$AW218,$AW218-SUM($AX218:BV218),BV218))","v":0},{"$f":"IF(SUM($AW218:BW218)<0,0,IF(SUM($AX218:BW218)+BW218>$AW218,$AW218-SUM($AX218:BW218),BW218))","v":0},{"$f":"IF(SUM($AW218:BX218)<0,0,IF(SUM($AX218:BX218)+BX218>$AW218,$AW218-SUM($AX218:BX218),BX218))","v":0},{"$f":"IF(SUM($AW218:BY218)<0,0,IF(SUM($AX218:BY218)+BY218>$AW218,$AW218-SUM($AX218:BY218),BY218))","v":0},{"$f":"IF(SUM($AW218:BZ218)<0,0,IF(SUM($AX218:BZ218)+BZ218>$AW218,$AW218-SUM($AX218:BZ218),BZ218))","v":0},{"$f":"IF(SUM($AW218:CA218)<0,0,IF(SUM($AX218:CA218)+CA218>$AW218,$AW218-SUM($AX218:CA218),CA218))","v":0},{"$f":"IF(SUM($AW218:CB218)<0,0,IF(SUM($AX218:CB218)+CB218>$AW218,$AW218-SUM($AX218:CB218),CB218))","v":0},{"$f":"IF(SUM($AW218:CC218)<0,0,IF(SUM($AX218:CC218)+CC218>$AW218,$AW218-SUM($AX218:CC218),CC218))","v":0},{"$f":"IF(SUM($AW218:CD218)<0,0,IF(SUM($AX218:CD218)+CD218>$AW218,$AW218-SUM($AX218:CD218),CD218))","v":0},{"$f":"IF(SUM($AW218:CE218)<0,0,IF(SUM($AX218:CE218)+CE218>$AW218,$AW218-SUM($AX218:CE218),CE218))","v":0},{"$f":"IF(SUM($AW218:CF218)<0,0,IF(SUM($AX218:CF218)+CF218>$AW218,$AW218-SUM($AX218:CF218),CF218))","v":0},{"$f":"IF(SUM($AW218:CG218)<0,0,IF(SUM($AX218:CG218)+CG218>$AW218,$AW218-SUM($AX218:CG218),CG218))","v":0},{"$f":"IF(SUM($AW218:CH218)<0,0,IF(SUM($AX218:CH218)+CH218>$AW218,$AW218-SUM($AX218:CH218),CH218))","v":0},{"$f":"IF(SUM($AW218:CI218)<0,0,IF(SUM($AX218:CI218)+CI218>$AW218,$AW218-SUM($AX218:CI218),CI218))","v":0},{"$f":"IF(SUM($AW218:CJ218)<0,0,IF(SUM($AX218:CJ218)+CJ218>$AW218,$AW218-SUM($AX218:CJ218),CJ218))","v":0},{"$f":"IF(SUM($AW218:CK218)<0,0,IF(SUM($AX218:CK218)+CK218>$AW218,$AW218-SUM($AX218:CK218),CK218))","v":0},{"$f":"IF(SUM($AW218:CL218)<0,0,IF(SUM($AX218:CL218)+CL218>$AW218,$AW218-SUM($AX218:CL218),CL218))","v":0},{"$f":"IF(SUM($AW218:CM218)<0,0,IF(SUM($AX218:CM218)+CM218>$AW218,$AW218-SUM($AX218:CM218),CM218))","v":0},{"$f":"IF(SUM($AW218:CN218)<0,0,IF(SUM($AX218:CN218)+CN218>$AW218,$AW218-SUM($AX218:CN218),CN218))","v":0},{"$f":"IF(SUM($AW218:CO218)<0,0,IF(SUM($AX218:CO218)+CO218>$AW218,$AW218-SUM($AX218:CO218),CO218))","v":0},{"$f":"IF(SUM($AW218:CP218)<0,0,IF(SUM($AX218:CP218)+CP218>$AW218,$AW218-SUM($AX218:CP218),CP218))","v":0},{"$f":"IF(SUM($AW218:CQ218)<0,0,IF(SUM($AX218:CQ218)+CQ218>$AW218,$AW218-SUM($AX218:CQ218),CQ218))","v":0},{"$f":"IF(SUM($AW218:CR218)<0,0,IF(SUM($AX218:CR218)+CR218>$AW218,$AW218-SUM($AX218:CR218),CR218))","v":0},{"$f":"IF(SUM($AW218:CS218)<0,0,IF(SUM($AX218:CS218)+CS218>$AW218,$AW218-SUM($AX218:CS218),CS218))","v":0},{"$f":"IF(SUM($AW218:CT218)<0,0,IF(SUM($AX218:CT218)+CT218>$AW218,$AW218-SUM($AX218:CT218),CT218))","v":0},{"$f":"IF(SUM($AW218:CU218)<0,0,IF(SUM($AX218:CU218)+CU218>$AW218,$AW218-SUM($AX218:CU218),CU218))","v":0},{"$f":"IF(SUM($AW218:CV218)<0,0,IF(SUM($AX218:CV218)+CV218>$AW218,$AW218-SUM($AX218:CV218),CV218))","v":0},{"$f":"IF(SUM($AW218:CW218)<0,0,IF(SUM($AX218:CW218)+CW218>$AW218,$AW218-SUM($AX218:CW218),CW218))","v":0},{"$f":"IF(SUM($AW218:CX218)<0,0,IF(SUM($AX218:CX218)+CX218>$AW218,$AW218-SUM($AX218:CX218),CX218))","v":0},{"$f":"IF(SUM($AW218:CY218)<0,0,IF(SUM($AX218:CY218)+CY218>$AW218,$AW218-SUM($AX218:CY218),CY218))","v":0},{"$f":"IF(SUM($AW218:CZ218)<0,0,IF(SUM($AX218:CZ218)+CZ218>$AW218,$AW218-SUM($AX218:CZ218),CZ218))","v":0},{"$f":"IF(SUM($AW218:DA218)<0,0,IF(SUM($AX218:DA218)+DA218>$AW218,$AW218-SUM($AX218:DA218),DA218))","v":0},{"$f":"IF(SUM($AW218:DB218)<0,0,IF(SUM($AX218:DB218)+DB218>$AW218,$AW218-SUM($AX218:DB218),DB218))","v":0},{"$f":"IF(SUM($AW218:DC218)<0,0,IF(SUM($AX218:DC218)+DC218>$AW218,$AW218-SUM($AX218:DC218),DC218))","v":0},{"$f":"IF(SUM($AW218:DD218)<0,0,IF(SUM($AX218:DD218)+DD218>$AW218,$AW218-SUM($AX218:DD218),DD218))","v":0},{"$f":"IF(SUM($AW218:DE218)<0,0,IF(SUM($AX218:DE218)+DE218>$AW218,$AW218-SUM($AX218:DE218),DE218))","v":0},{"$f":"IF(SUM($AW218:DF218)<0,0,IF(SUM($AX218:DF218)+DF218>$AW218,$AW218-SUM($AX218:DF218),DF218))","v":0},{"$f":"IF(SUM($AW218:DG218)<0,0,IF(SUM($AX218:DG218)+DG218>$AW218,$AW218-SUM($AX218:DG218),DG218))","v":0},{"$f":"IF(SUM($AW218:DH218)<0,0,IF(SUM($AX218:DH218)+DH218>$AW218,$AW218-SUM($AX218:DH218),DH218))","v":0},{"$f":"IF(SUM($AW218:DI218)<0,0,IF(SUM($AX218:DI218)+DI218>$AW218,$AW218-SUM($AX218:DI218),DI218))","v":0},{"$f":"IF(SUM($AW218:DJ218)<0,0,IF(SUM($AX218:DJ218)+DJ218>$AW218,$AW218-SUM($AX218:DJ218),DJ218))","v":0},{"$f":"IF(SUM($AW218:DK218)<0,0,IF(SUM($AX218:DK218)+DK218>$AW218,$AW218-SUM($AX218:DK218),DK218))","v":0},{"$f":"IF(SUM($AW218:DL218)<0,0,IF(SUM($AX218:DL218)+DL218>$AW218,$AW218-SUM($AX218:DL218),DL218))","v":0},{"$f":"IF(SUM($AW218:DM218)<0,0,IF(SUM($AX218:DM218)+DM218>$AW218,$AW218-SUM($AX218:DM218),DM218))","v":0},{"$f":"IF(SUM($AW218:DN218)<0,0,IF(SUM($AX218:DN218)+DN218>$AW218,$AW218-SUM($AX218:DN218),DN218))","v":0},{"$f":"IF(SUM($AW218:DO218)<0,0,IF(SUM($AX218:DO218)+DO218>$AW218,$AW218-SUM($AX218:DO218),DO218))","v":0},{"$f":"IF(SUM($AW218:DP218)<0,0,IF(SUM($AX218:DP218)+DP218>$AW218,$AW218-SUM($AX218:DP218),DP218))","v":0},{"$f":"IF(SUM($AW218:DQ218)<0,0,IF(SUM($AX218:DQ218)+DQ218>$AW218,$AW218-SUM($AX218:DQ218),DQ218))","v":0},{"$f":"IF(SUM($AW218:DR218)<0,0,IF(SUM($AX218:DR218)+DR218>$AW218,$AW218-SUM($AX218:DR218),DR218))","v":0},{"$f":"IF(SUM($AW218:DS218)<0,0,IF(SUM($AX218:DS218)+DS218>$AW218,$AW218-SUM($AX218:DS218),DS218))","v":0},{"$f":"IF(SUM($AW218:DT218)<0,0,IF(SUM($AX218:DT218)+DT218>$AW218,$AW218-SUM($AX218:DT218),DT218))","v":0},{"$f":"IF(SUM($AW218:DU218)<0,0,IF(SUM($AX218:DU218)+DU218>$AW218,$AW218-SUM($AX218:DU218),DU218))","v":0},{"$f":"IF(SUM($AW218:DV218)<0,0,IF(SUM($AX218:DV218)+DV218>$AW218,$AW218-SUM($AX218:DV218),DV218))","v":0},{"$f":"IF(SUM($AW218:DW218)<0,0,IF(SUM($AX218:DW218)+DW218>$AW218,$AW218-SUM($AX218:DW218),DW218))","v":0},{"$f":"IF(SUM($AW218:DX218)<0,0,IF(SUM($AX218:DX218)+DX218>$AW218,$AW218-SUM($AX218:DX218),DX218))","v":0},{"$f":"IF(SUM($AW218:DY218)<0,0,IF(SUM($AX218:DY218)+DY218>$AW218,$AW218-SUM($AX218:DY218),DY218))","v":0},{"$f":"IF(SUM($AW218:DZ218)<0,0,IF(SUM($AX218:DZ218)+DZ218>$AW218,$AW218-SUM($AX218:DZ218),DZ218))","v":0},{"$f":"IF(SUM($AW218:EA218)<0,0,IF(SUM($AX218:EA218)+EA218>$AW218,$AW218-SUM($AX218:EA218),EA218))","v":0},{"$f":"IF(SUM($AW218:EB218)<0,0,IF(SUM($AX218:EB218)+EB218>$AW218,$AW218-SUM($AX218:EB218),EB218))","v":0},{"$f":"IF(SUM($AW218:EC218)<0,0,IF(SUM($AX218:EC218)+EC218>$AW218,$AW218-SUM($AX218:EC218),EC218))","v":0},{"$f":"IF(SUM($AW218:ED218)<0,0,IF(SUM($AX218:ED218)+ED218>$AW218,$AW218-SUM($AX218:ED218),ED218))","v":0},{"$f":"IF(SUM($AW218:EE218)<0,0,IF(SUM($AX218:EE218)+EE218>$AW218,$AW218-SUM($AX218:EE218),EE218))","v":0},{"$f":"IF(SUM($AW218:EF218)<0,0,IF(SUM($AX218:EF218)+EF218>$AW218,$AW218-SUM($AX218:EF218),EF218))","v":0},{"$f":"IF(SUM($AW218:EG218)<0,0,IF(SUM($AX218:EG218)+EG218>$AW218,$AW218-SUM($AX218:EG218),EG218))","v":0},{"$f":"IF(SUM($AW218:EH218)<0,0,IF(SUM($AX218:EH218)+EH218>$AW218,$AW218-SUM($AX218:EH218),EH218))","v":0},{"$f":"IF(SUM($AW218:EI218)<0,0,IF(SUM($AX218:EI218)+EI218>$AW218,$AW218-SUM($AX218:EI218),EI218))","v":0},{"$f":"IF(SUM($AW218:EJ218)<0,0,IF(SUM($AX218:EJ218)+EJ218>$AW218,$AW218-SUM($AX218:EJ218),EJ218))","v":0},{"$f":"IF(SUM($AW218:EK218)<0,0,IF(SUM($AX218:EK218)+EK218>$AW218,$AW218-SUM($AX218:EK218),EK218))","v":0},{"$f":"IF(SUM($AW218:EL218)<0,0,IF(SUM($AX218:EL218)+EL218>$AW218,$AW218-SUM($AX218:EL218),EL218))","v":0},{"$f":"IF(SUM($AW218:EM218)<0,0,IF(SUM($AX218:EM218)+EM218>$AW218,$AW218-SUM($AX218:EM218),EM218))","v":0},{"$f":"IF(SUM($AW218:EN218)<0,0,IF(SUM($AX218:EN218)+EN218>$AW218,$AW218-SUM($AX218:EN218),EN218))","v":0},{"$f":"IF(SUM($AW218:EO218)<0,0,IF(SUM($AX218:EO218)+EO218>$AW218,$AW218-SUM($AX218:EO218),EO218))","v":0},{"$f":"IF(SUM($AW218:EP218)<0,0,IF(SUM($AX218:EP218)+EP218>$AW218,$AW218-SUM($AX218:EP218),EP218))","v":0},{"$f":"IF(SUM($AW218:EQ218)<0,0,IF(SUM($AX218:EQ218)+EQ218>$AW218,$AW218-SUM($AX218:EQ218),EQ218))","v":0},{"$f":"IF(SUM($AW218:ER218)<0,0,IF(SUM($AX218:ER218)+ER218>$AW218,$AW218-SUM($AX218:ER218),ER218))","v":0},{"$f":"IF(SUM($AW218:ES218)<0,0,IF(SUM($AX218:ES218)+ES218>$AW218,$AW218-SUM($AX218:ES218),ES218))","v":0}]
[]
[null,"Depreciation:  2002 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T23/$F222","v":0},{"$f":"IF(SUM($U222:U222)+U222>$T23,$T23-SUM($U222:U222),U222)","v":0},{"$f":"IF(SUM($U222:V222)+V222>$T23,$T23-SUM($U222:V222),V222)","v":0},{"$f":"IF(SUM($U222:W222)+W222>$T23,$T23-SUM($U222:W222),W222)","v":0},{"$f":"IF(SUM($U222:X222)+X222>$T23,$T23-SUM($U222:X222),X222)","v":0},{"$f":"IF(SUM($U222:Y222)+Y222>$T23,$T23-SUM($U222:Y222),Y222)","v":0},{"$f":"IF(SUM($U222:Z222)+Z222>$T23,$T23-SUM($U222:Z222),Z222)","v":0},{"$f":"IF(SUM($U222:AA222)+AA222>$T23,$T23-SUM($U222:AA222),AA222)","v":0},{"$f":"IF(SUM($U222:AB222)+AB222>$T23,$T23-SUM($U222:AB222),AB222)","v":0},{"$f":"IF(SUM($U222:AC222)+AC222>$T23,$T23-SUM($U222:AC222),AC222)","v":0},{"$f":"IF(SUM($U222:AD222)+AD222>$T23,$T23-SUM($U222:AD222),AD222)","v":0},{"$f":"IF(SUM($U222:AE222)+AE222>$T23,$T23-SUM($U222:AE222),AE222)","v":0},{"$f":"IF(SUM($U222:AF222)+AF222>$T23,$T23-SUM($U222:AF222),AF222)","v":0},{"$f":"IF(SUM($U222:AG222)+AG222>$T23,$T23-SUM($U222:AG222),AG222)","v":0},{"$f":"IF(SUM($U222:AH222)+AH222>$T23,$T23-SUM($U222:AH222),AH222)","v":0},{"$f":"IF(SUM($U222:AI222)+AI222>$T23,$T23-SUM($U222:AI222),AI222)","v":0},{"$f":"IF(SUM($U222:AJ222)+AJ222>$T23,$T23-SUM($U222:AJ222),AJ222)","v":0},{"$f":"IF(SUM($U222:AK222)+AK222>$T23,$T23-SUM($U222:AK222),AK222)","v":0},{"$f":"IF(SUM($U222:AL222)+AL222>$T23,$T23-SUM($U222:AL222),AL222)","v":0},{"$f":"IF(SUM($U222:AM222)+AM222>$T23,$T23-SUM($U222:AM222),AM222)","v":0},{"$f":"IF(SUM($U222:AN222)+AN222>$T23,$T23-SUM($U222:AN222),AN222)","v":0},{"$f":"IF(SUM($U222:AO222)+AO222>$T23,$T23-SUM($U222:AO222),AO222)","v":0},{"$f":"IF(SUM($U222:AP222)+AP222>$T23,$T23-SUM($U222:AP222),AP222)","v":0},{"$f":"IF(SUM($U222:AQ222)+AQ222>$T23,$T23-SUM($U222:AQ222),AQ222)","v":0},{"$f":"IF(SUM($U222:AR222)+AR222>$T23,$T23-SUM($U222:AR222),AR222)","v":0},{"$f":"IF(SUM($U222:AS222)+AS222>$T23,$T23-SUM($U222:AS222),AS222)","v":0},{"$f":"IF(SUM($U222:AT222)+AT222>$T23,$T23-SUM($U222:AT222),AT222)","v":0},{"$f":"IF(SUM($U222:AU222)+AU222>$T23,$T23-SUM($U222:AU222),AU222)","v":0},{"$f":"$T36-SUM($I222:$AV222)","v":0},{"$f":"IF(AW222>0,AW222/(MAX(($F222-COUNT($I222:$AV222))/4,1)),0)","v":0},{"$f":"IF(SUM($AW222:AX222)<0,0,IF(SUM($AX222:AX222)+AX222>$AW222,$AW222-SUM($AX222:AX222),AX222))","v":0},{"$f":"IF(SUM($AW222:AY222)<0,0,IF(SUM($AX222:AY222)+AY222>$AW222,$AW222-SUM($AX222:AY222),AY222))","v":0},{"$f":"IF(SUM($AW222:AZ222)<0,0,IF(SUM($AX222:AZ222)+AZ222>$AW222,$AW222-SUM($AX222:AZ222),AZ222))","v":0},{"$f":"IF(SUM($AW222:BA222)<0,0,IF(SUM($AX222:BA222)+BA222>$AW222,$AW222-SUM($AX222:BA222),BA222))","v":0},{"$f":"IF(SUM($AW222:BB222)<0,0,IF(SUM($AX222:BB222)+BB222>$AW222,$AW222-SUM($AX222:BB222),BB222))","v":0},{"$f":"IF(SUM($AW222:BC222)<0,0,IF(SUM($AX222:BC222)+BC222>$AW222,$AW222-SUM($AX222:BC222),BC222))","v":0},{"$f":"IF(SUM($AW222:BD222)<0,0,IF(SUM($AX222:BD222)+BD222>$AW222,$AW222-SUM($AX222:BD222),BD222))","v":0},{"$f":"IF(SUM($AW222:BE222)<0,0,IF(SUM($AX222:BE222)+BE222>$AW222,$AW222-SUM($AX222:BE222),BE222))","v":0},{"$f":"IF(SUM($AW222:BF222)<0,0,IF(SUM($AX222:BF222)+BF222>$AW222,$AW222-SUM($AX222:BF222),BF222))","v":0},{"$f":"IF(SUM($AW222:BG222)<0,0,IF(SUM($AX222:BG222)+BG222>$AW222,$AW222-SUM($AX222:BG222),BG222))","v":0},{"$f":"IF(SUM($AW222:BH222)<0,0,IF(SUM($AX222:BH222)+BH222>$AW222,$AW222-SUM($AX222:BH222),BH222))","v":0},{"$f":"IF(SUM($AW222:BI222)<0,0,IF(SUM($AX222:BI222)+BI222>$AW222,$AW222-SUM($AX222:BI222),BI222))","v":0},{"$f":"IF(SUM($AW222:BJ222)<0,0,IF(SUM($AX222:BJ222)+BJ222>$AW222,$AW222-SUM($AX222:BJ222),BJ222))","v":0},{"$f":"IF(SUM($AW222:BK222)<0,0,IF(SUM($AX222:BK222)+BK222>$AW222,$AW222-SUM($AX222:BK222),BK222))","v":0},{"$f":"IF(SUM($AW222:BL222)<0,0,IF(SUM($AX222:BL222)+BL222>$AW222,$AW222-SUM($AX222:BL222),BL222))","v":0},{"$f":"IF(SUM($AW222:BM222)<0,0,IF(SUM($AX222:BM222)+BM222>$AW222,$AW222-SUM($AX222:BM222),BM222))","v":0},{"$f":"IF(SUM($AW222:BN222)<0,0,IF(SUM($AX222:BN222)+BN222>$AW222,$AW222-SUM($AX222:BN222),BN222))","v":0},{"$f":"IF(SUM($AW222:BO222)<0,0,IF(SUM($AX222:BO222)+BO222>$AW222,$AW222-SUM($AX222:BO222),BO222))","v":0},{"$f":"IF(SUM($AW222:BP222)<0,0,IF(SUM($AX222:BP222)+BP222>$AW222,$AW222-SUM($AX222:BP222),BP222))","v":0},{"$f":"IF(SUM($AW222:BQ222)<0,0,IF(SUM($AX222:BQ222)+BQ222>$AW222,$AW222-SUM($AX222:BQ222),BQ222))","v":0},{"$f":"IF(SUM($AW222:BR222)<0,0,IF(SUM($AX222:BR222)+BR222>$AW222,$AW222-SUM($AX222:BR222),BR222))","v":0},{"$f":"IF(SUM($AW222:BS222)<0,0,IF(SUM($AX222:BS222)+BS222>$AW222,$AW222-SUM($AX222:BS222),BS222))","v":0},{"$f":"IF(SUM($AW222:BT222)<0,0,IF(SUM($AX222:BT222)+BT222>$AW222,$AW222-SUM($AX222:BT222),BT222))","v":0},{"$f":"IF(SUM($AW222:BU222)<0,0,IF(SUM($AX222:BU222)+BU222>$AW222,$AW222-SUM($AX222:BU222),BU222))","v":0},{"$f":"IF(SUM($AW222:BV222)<0,0,IF(SUM($AX222:BV222)+BV222>$AW222,$AW222-SUM($AX222:BV222),BV222))","v":0},{"$f":"IF(SUM($AW222:BW222)<0,0,IF(SUM($AX222:BW222)+BW222>$AW222,$AW222-SUM($AX222:BW222),BW222))","v":0},{"$f":"IF(SUM($AW222:BX222)<0,0,IF(SUM($AX222:BX222)+BX222>$AW222,$AW222-SUM($AX222:BX222),BX222))","v":0},{"$f":"IF(SUM($AW222:BY222)<0,0,IF(SUM($AX222:BY222)+BY222>$AW222,$AW222-SUM($AX222:BY222),BY222))","v":0},{"$f":"IF(SUM($AW222:BZ222)<0,0,IF(SUM($AX222:BZ222)+BZ222>$AW222,$AW222-SUM($AX222:BZ222),BZ222))","v":0},{"$f":"IF(SUM($AW222:CA222)<0,0,IF(SUM($AX222:CA222)+CA222>$AW222,$AW222-SUM($AX222:CA222),CA222))","v":0},{"$f":"IF(SUM($AW222:CB222)<0,0,IF(SUM($AX222:CB222)+CB222>$AW222,$AW222-SUM($AX222:CB222),CB222))","v":0},{"$f":"IF(SUM($AW222:CC222)<0,0,IF(SUM($AX222:CC222)+CC222>$AW222,$AW222-SUM($AX222:CC222),CC222))","v":0},{"$f":"IF(SUM($AW222:CD222)<0,0,IF(SUM($AX222:CD222)+CD222>$AW222,$AW222-SUM($AX222:CD222),CD222))","v":0},{"$f":"IF(SUM($AW222:CE222)<0,0,IF(SUM($AX222:CE222)+CE222>$AW222,$AW222-SUM($AX222:CE222),CE222))","v":0},{"$f":"IF(SUM($AW222:CF222)<0,0,IF(SUM($AX222:CF222)+CF222>$AW222,$AW222-SUM($AX222:CF222),CF222))","v":0},{"$f":"IF(SUM($AW222:CG222)<0,0,IF(SUM($AX222:CG222)+CG222>$AW222,$AW222-SUM($AX222:CG222),CG222))","v":0},{"$f":"IF(SUM($AW222:CH222)<0,0,IF(SUM($AX222:CH222)+CH222>$AW222,$AW222-SUM($AX222:CH222),CH222))","v":0},{"$f":"IF(SUM($AW222:CI222)<0,0,IF(SUM($AX222:CI222)+CI222>$AW222,$AW222-SUM($AX222:CI222),CI222))","v":0},{"$f":"IF(SUM($AW222:CJ222)<0,0,IF(SUM($AX222:CJ222)+CJ222>$AW222,$AW222-SUM($AX222:CJ222),CJ222))","v":0},{"$f":"IF(SUM($AW222:CK222)<0,0,IF(SUM($AX222:CK222)+CK222>$AW222,$AW222-SUM($AX222:CK222),CK222))","v":0},{"$f":"IF(SUM($AW222:CL222)<0,0,IF(SUM($AX222:CL222)+CL222>$AW222,$AW222-SUM($AX222:CL222),CL222))","v":0},{"$f":"IF(SUM($AW222:CM222)<0,0,IF(SUM($AX222:CM222)+CM222>$AW222,$AW222-SUM($AX222:CM222),CM222))","v":0},{"$f":"IF(SUM($AW222:CN222)<0,0,IF(SUM($AX222:CN222)+CN222>$AW222,$AW222-SUM($AX222:CN222),CN222))","v":0},{"$f":"IF(SUM($AW222:CO222)<0,0,IF(SUM($AX222:CO222)+CO222>$AW222,$AW222-SUM($AX222:CO222),CO222))","v":0},{"$f":"IF(SUM($AW222:CP222)<0,0,IF(SUM($AX222:CP222)+CP222>$AW222,$AW222-SUM($AX222:CP222),CP222))","v":0},{"$f":"IF(SUM($AW222:CQ222)<0,0,IF(SUM($AX222:CQ222)+CQ222>$AW222,$AW222-SUM($AX222:CQ222),CQ222))","v":0},{"$f":"IF(SUM($AW222:CR222)<0,0,IF(SUM($AX222:CR222)+CR222>$AW222,$AW222-SUM($AX222:CR222),CR222))","v":0},{"$f":"IF(SUM($AW222:CS222)<0,0,IF(SUM($AX222:CS222)+CS222>$AW222,$AW222-SUM($AX222:CS222),CS222))","v":0},{"$f":"IF(SUM($AW222:CT222)<0,0,IF(SUM($AX222:CT222)+CT222>$AW222,$AW222-SUM($AX222:CT222),CT222))","v":0},{"$f":"IF(SUM($AW222:CU222)<0,0,IF(SUM($AX222:CU222)+CU222>$AW222,$AW222-SUM($AX222:CU222),CU222))","v":0},{"$f":"IF(SUM($AW222:CV222)<0,0,IF(SUM($AX222:CV222)+CV222>$AW222,$AW222-SUM($AX222:CV222),CV222))","v":0},{"$f":"IF(SUM($AW222:CW222)<0,0,IF(SUM($AX222:CW222)+CW222>$AW222,$AW222-SUM($AX222:CW222),CW222))","v":0},{"$f":"IF(SUM($AW222:CX222)<0,0,IF(SUM($AX222:CX222)+CX222>$AW222,$AW222-SUM($AX222:CX222),CX222))","v":0},{"$f":"IF(SUM($AW222:CY222)<0,0,IF(SUM($AX222:CY222)+CY222>$AW222,$AW222-SUM($AX222:CY222),CY222))","v":0},{"$f":"IF(SUM($AW222:CZ222)<0,0,IF(SUM($AX222:CZ222)+CZ222>$AW222,$AW222-SUM($AX222:CZ222),CZ222))","v":0},{"$f":"IF(SUM($AW222:DA222)<0,0,IF(SUM($AX222:DA222)+DA222>$AW222,$AW222-SUM($AX222:DA222),DA222))","v":0},{"$f":"IF(SUM($AW222:DB222)<0,0,IF(SUM($AX222:DB222)+DB222>$AW222,$AW222-SUM($AX222:DB222),DB222))","v":0},{"$f":"IF(SUM($AW222:DC222)<0,0,IF(SUM($AX222:DC222)+DC222>$AW222,$AW222-SUM($AX222:DC222),DC222))","v":0},{"$f":"IF(SUM($AW222:DD222)<0,0,IF(SUM($AX222:DD222)+DD222>$AW222,$AW222-SUM($AX222:DD222),DD222))","v":0},{"$f":"IF(SUM($AW222:DE222)<0,0,IF(SUM($AX222:DE222)+DE222>$AW222,$AW222-SUM($AX222:DE222),DE222))","v":0},{"$f":"IF(SUM($AW222:DF222)<0,0,IF(SUM($AX222:DF222)+DF222>$AW222,$AW222-SUM($AX222:DF222),DF222))","v":0},{"$f":"IF(SUM($AW222:DG222)<0,0,IF(SUM($AX222:DG222)+DG222>$AW222,$AW222-SUM($AX222:DG222),DG222))","v":0},{"$f":"IF(SUM($AW222:DH222)<0,0,IF(SUM($AX222:DH222)+DH222>$AW222,$AW222-SUM($AX222:DH222),DH222))","v":0},{"$f":"IF(SUM($AW222:DI222)<0,0,IF(SUM($AX222:DI222)+DI222>$AW222,$AW222-SUM($AX222:DI222),DI222))","v":0},{"$f":"IF(SUM($AW222:DJ222)<0,0,IF(SUM($AX222:DJ222)+DJ222>$AW222,$AW222-SUM($AX222:DJ222),DJ222))","v":0},{"$f":"IF(SUM($AW222:DK222)<0,0,IF(SUM($AX222:DK222)+DK222>$AW222,$AW222-SUM($AX222:DK222),DK222))","v":0},{"$f":"IF(SUM($AW222:DL222)<0,0,IF(SUM($AX222:DL222)+DL222>$AW222,$AW222-SUM($AX222:DL222),DL222))","v":0},{"$f":"IF(SUM($AW222:DM222)<0,0,IF(SUM($AX222:DM222)+DM222>$AW222,$AW222-SUM($AX222:DM222),DM222))","v":0},{"$f":"IF(SUM($AW222:DN222)<0,0,IF(SUM($AX222:DN222)+DN222>$AW222,$AW222-SUM($AX222:DN222),DN222))","v":0},{"$f":"IF(SUM($AW222:DO222)<0,0,IF(SUM($AX222:DO222)+DO222>$AW222,$AW222-SUM($AX222:DO222),DO222))","v":0},{"$f":"IF(SUM($AW222:DP222)<0,0,IF(SUM($AX222:DP222)+DP222>$AW222,$AW222-SUM($AX222:DP222),DP222))","v":0},{"$f":"IF(SUM($AW222:DQ222)<0,0,IF(SUM($AX222:DQ222)+DQ222>$AW222,$AW222-SUM($AX222:DQ222),DQ222))","v":0},{"$f":"IF(SUM($AW222:DR222)<0,0,IF(SUM($AX222:DR222)+DR222>$AW222,$AW222-SUM($AX222:DR222),DR222))","v":0},{"$f":"IF(SUM($AW222:DS222)<0,0,IF(SUM($AX222:DS222)+DS222>$AW222,$AW222-SUM($AX222:DS222),DS222))","v":0},{"$f":"IF(SUM($AW222:DT222)<0,0,IF(SUM($AX222:DT222)+DT222>$AW222,$AW222-SUM($AX222:DT222),DT222))","v":0},{"$f":"IF(SUM($AW222:DU222)<0,0,IF(SUM($AX222:DU222)+DU222>$AW222,$AW222-SUM($AX222:DU222),DU222))","v":0},{"$f":"IF(SUM($AW222:DV222)<0,0,IF(SUM($AX222:DV222)+DV222>$AW222,$AW222-SUM($AX222:DV222),DV222))","v":0},{"$f":"IF(SUM($AW222:DW222)<0,0,IF(SUM($AX222:DW222)+DW222>$AW222,$AW222-SUM($AX222:DW222),DW222))","v":0},{"$f":"IF(SUM($AW222:DX222)<0,0,IF(SUM($AX222:DX222)+DX222>$AW222,$AW222-SUM($AX222:DX222),DX222))","v":0},{"$f":"IF(SUM($AW222:DY222)<0,0,IF(SUM($AX222:DY222)+DY222>$AW222,$AW222-SUM($AX222:DY222),DY222))","v":0},{"$f":"IF(SUM($AW222:DZ222)<0,0,IF(SUM($AX222:DZ222)+DZ222>$AW222,$AW222-SUM($AX222:DZ222),DZ222))","v":0},{"$f":"IF(SUM($AW222:EA222)<0,0,IF(SUM($AX222:EA222)+EA222>$AW222,$AW222-SUM($AX222:EA222),EA222))","v":0},{"$f":"IF(SUM($AW222:EB222)<0,0,IF(SUM($AX222:EB222)+EB222>$AW222,$AW222-SUM($AX222:EB222),EB222))","v":0},{"$f":"IF(SUM($AW222:EC222)<0,0,IF(SUM($AX222:EC222)+EC222>$AW222,$AW222-SUM($AX222:EC222),EC222))","v":0},{"$f":"IF(SUM($AW222:ED222)<0,0,IF(SUM($AX222:ED222)+ED222>$AW222,$AW222-SUM($AX222:ED222),ED222))","v":0},{"$f":"IF(SUM($AW222:EE222)<0,0,IF(SUM($AX222:EE222)+EE222>$AW222,$AW222-SUM($AX222:EE222),EE222))","v":0},{"$f":"IF(SUM($AW222:EF222)<0,0,IF(SUM($AX222:EF222)+EF222>$AW222,$AW222-SUM($AX222:EF222),EF222))","v":0},{"$f":"IF(SUM($AW222:EG222)<0,0,IF(SUM($AX222:EG222)+EG222>$AW222,$AW222-SUM($AX222:EG222),EG222))","v":0},{"$f":"IF(SUM($AW222:EH222)<0,0,IF(SUM($AX222:EH222)+EH222>$AW222,$AW222-SUM($AX222:EH222),EH222))","v":0},{"$f":"IF(SUM($AW222:EI222)<0,0,IF(SUM($AX222:EI222)+EI222>$AW222,$AW222-SUM($AX222:EI222),EI222))","v":0},{"$f":"IF(SUM($AW222:EJ222)<0,0,IF(SUM($AX222:EJ222)+EJ222>$AW222,$AW222-SUM($AX222:EJ222),EJ222))","v":0},{"$f":"IF(SUM($AW222:EK222)<0,0,IF(SUM($AX222:EK222)+EK222>$AW222,$AW222-SUM($AX222:EK222),EK222))","v":0},{"$f":"IF(SUM($AW222:EL222)<0,0,IF(SUM($AX222:EL222)+EL222>$AW222,$AW222-SUM($AX222:EL222),EL222))","v":0},{"$f":"IF(SUM($AW222:EM222)<0,0,IF(SUM($AX222:EM222)+EM222>$AW222,$AW222-SUM($AX222:EM222),EM222))","v":0},{"$f":"IF(SUM($AW222:EN222)<0,0,IF(SUM($AX222:EN222)+EN222>$AW222,$AW222-SUM($AX222:EN222),EN222))","v":0},{"$f":"IF(SUM($AW222:EO222)<0,0,IF(SUM($AX222:EO222)+EO222>$AW222,$AW222-SUM($AX222:EO222),EO222))","v":0},{"$f":"IF(SUM($AW222:EP222)<0,0,IF(SUM($AX222:EP222)+EP222>$AW222,$AW222-SUM($AX222:EP222),EP222))","v":0},{"$f":"IF(SUM($AW222:EQ222)<0,0,IF(SUM($AX222:EQ222)+EQ222>$AW222,$AW222-SUM($AX222:EQ222),EQ222))","v":0},{"$f":"IF(SUM($AW222:ER222)<0,0,IF(SUM($AX222:ER222)+ER222>$AW222,$AW222-SUM($AX222:ER222),ER222))","v":0},{"$f":"IF(SUM($AW222:ES222)<0,0,IF(SUM($AX222:ES222)+ES222>$AW222,$AW222-SUM($AX222:ES222),ES222))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($U223:U223)+U223>$T24,$T24-SUM($U223:U223),U223)","v":0},{"$f":"IF(SUM($U223:V223)+V223>$T24,$T24-SUM($U223:V223),V223)","v":0},{"$f":"IF(SUM($U223:W223)+W223>$T24,$T24-SUM($U223:W223),W223)","v":0},{"$f":"IF(SUM($U223:X223)+X223>$T24,$T24-SUM($U223:X223),X223)","v":0},{"$f":"IF(SUM($U223:Y223)+Y223>$T24,$T24-SUM($U223:Y223),Y223)","v":0},{"$f":"IF(SUM($U223:Z223)+Z223>$T24,$T24-SUM($U223:Z223),Z223)","v":0},{"$f":"IF(SUM($U223:AA223)+AA223>$T24,$T24-SUM($U223:AA223),AA223)","v":0},{"$f":"IF(SUM($U223:AB223)+AB223>$T24,$T24-SUM($U223:AB223),AB223)","v":0},{"$f":"IF(SUM($U223:AC223)+AC223>$T24,$T24-SUM($U223:AC223),AC223)","v":0},{"$f":"IF(SUM($U223:AD223)+AD223>$T24,$T24-SUM($U223:AD223),AD223)","v":0},{"$f":"IF(SUM($U223:AE223)+AE223>$T24,$T24-SUM($U223:AE223),AE223)","v":0},{"$f":"IF(SUM($U223:AF223)+AF223>$T24,$T24-SUM($U223:AF223),AF223)","v":0},{"$f":"IF(SUM($U223:AG223)+AG223>$T24,$T24-SUM($U223:AG223),AG223)","v":0},{"$f":"IF(SUM($U223:AH223)+AH223>$T24,$T24-SUM($U223:AH223),AH223)","v":0},{"$f":"IF(SUM($U223:AI223)+AI223>$T24,$T24-SUM($U223:AI223),AI223)","v":0},{"$f":"IF(SUM($U223:AJ223)+AJ223>$T24,$T24-SUM($U223:AJ223),AJ223)","v":0},{"$f":"IF(SUM($U223:AK223)+AK223>$T24,$T24-SUM($U223:AK223),AK223)","v":0},{"$f":"IF(SUM($U223:AL223)+AL223>$T24,$T24-SUM($U223:AL223),AL223)","v":0},{"$f":"IF(SUM($U223:AM223)+AM223>$T24,$T24-SUM($U223:AM223),AM223)","v":0},{"$f":"IF(SUM($U223:AN223)+AN223>$T24,$T24-SUM($U223:AN223),AN223)","v":0},{"$f":"IF(SUM($U223:AO223)+AO223>$T24,$T24-SUM($U223:AO223),AO223)","v":0},{"$f":"IF(SUM($U223:AP223)+AP223>$T24,$T24-SUM($U223:AP223),AP223)","v":0},{"$f":"IF(SUM($U223:AQ223)+AQ223>$T24,$T24-SUM($U223:AQ223),AQ223)","v":0},{"$f":"IF(SUM($U223:AR223)+AR223>$T24,$T24-SUM($U223:AR223),AR223)","v":0},{"$f":"IF(SUM($U223:AS223)+AS223>$T24,$T24-SUM($U223:AS223),AS223)","v":0},{"$f":"IF(SUM($U223:AT223)+AT223>$T24,$T24-SUM($U223:AT223),AT223)","v":0},{"$f":"IF(SUM($U223:AU223)+AU223>$T24,$T24-SUM($U223:AU223),AU223)","v":0},0,0,{"$f":"IF(SUM($AW223:AX223)<0,0,IF(SUM($AX223:AX223)+AX223>$AW223,$AW223-SUM($AX223:AX223),AX223))","v":0},{"$f":"IF(SUM($AW223:AY223)<0,0,IF(SUM($AX223:AY223)+AY223>$AW223,$AW223-SUM($AX223:AY223),AY223))","v":0},{"$f":"IF(SUM($AW223:AZ223)<0,0,IF(SUM($AX223:AZ223)+AZ223>$AW223,$AW223-SUM($AX223:AZ223),AZ223))","v":0},{"$f":"IF(SUM($AW223:BA223)<0,0,IF(SUM($AX223:BA223)+BA223>$AW223,$AW223-SUM($AX223:BA223),BA223))","v":0},{"$f":"IF(SUM($AW223:BB223)<0,0,IF(SUM($AX223:BB223)+BB223>$AW223,$AW223-SUM($AX223:BB223),BB223))","v":0},{"$f":"IF(SUM($AW223:BC223)<0,0,IF(SUM($AX223:BC223)+BC223>$AW223,$AW223-SUM($AX223:BC223),BC223))","v":0},{"$f":"IF(SUM($AW223:BD223)<0,0,IF(SUM($AX223:BD223)+BD223>$AW223,$AW223-SUM($AX223:BD223),BD223))","v":0},{"$f":"IF(SUM($AW223:BE223)<0,0,IF(SUM($AX223:BE223)+BE223>$AW223,$AW223-SUM($AX223:BE223),BE223))","v":0},{"$f":"IF(SUM($AW223:BF223)<0,0,IF(SUM($AX223:BF223)+BF223>$AW223,$AW223-SUM($AX223:BF223),BF223))","v":0},{"$f":"IF(SUM($AW223:BG223)<0,0,IF(SUM($AX223:BG223)+BG223>$AW223,$AW223-SUM($AX223:BG223),BG223))","v":0},{"$f":"IF(SUM($AW223:BH223)<0,0,IF(SUM($AX223:BH223)+BH223>$AW223,$AW223-SUM($AX223:BH223),BH223))","v":0},{"$f":"IF(SUM($AW223:BI223)<0,0,IF(SUM($AX223:BI223)+BI223>$AW223,$AW223-SUM($AX223:BI223),BI223))","v":0},{"$f":"IF(SUM($AW223:BJ223)<0,0,IF(SUM($AX223:BJ223)+BJ223>$AW223,$AW223-SUM($AX223:BJ223),BJ223))","v":0},{"$f":"IF(SUM($AW223:BK223)<0,0,IF(SUM($AX223:BK223)+BK223>$AW223,$AW223-SUM($AX223:BK223),BK223))","v":0},{"$f":"IF(SUM($AW223:BL223)<0,0,IF(SUM($AX223:BL223)+BL223>$AW223,$AW223-SUM($AX223:BL223),BL223))","v":0},{"$f":"IF(SUM($AW223:BM223)<0,0,IF(SUM($AX223:BM223)+BM223>$AW223,$AW223-SUM($AX223:BM223),BM223))","v":0},{"$f":"IF(SUM($AW223:BN223)<0,0,IF(SUM($AX223:BN223)+BN223>$AW223,$AW223-SUM($AX223:BN223),BN223))","v":0},{"$f":"IF(SUM($AW223:BO223)<0,0,IF(SUM($AX223:BO223)+BO223>$AW223,$AW223-SUM($AX223:BO223),BO223))","v":0},{"$f":"IF(SUM($AW223:BP223)<0,0,IF(SUM($AX223:BP223)+BP223>$AW223,$AW223-SUM($AX223:BP223),BP223))","v":0},{"$f":"IF(SUM($AW223:BQ223)<0,0,IF(SUM($AX223:BQ223)+BQ223>$AW223,$AW223-SUM($AX223:BQ223),BQ223))","v":0},{"$f":"IF(SUM($AW223:BR223)<0,0,IF(SUM($AX223:BR223)+BR223>$AW223,$AW223-SUM($AX223:BR223),BR223))","v":0},{"$f":"IF(SUM($AW223:BS223)<0,0,IF(SUM($AX223:BS223)+BS223>$AW223,$AW223-SUM($AX223:BS223),BS223))","v":0},{"$f":"IF(SUM($AW223:BT223)<0,0,IF(SUM($AX223:BT223)+BT223>$AW223,$AW223-SUM($AX223:BT223),BT223))","v":0},{"$f":"IF(SUM($AW223:BU223)<0,0,IF(SUM($AX223:BU223)+BU223>$AW223,$AW223-SUM($AX223:BU223),BU223))","v":0},{"$f":"IF(SUM($AW223:BV223)<0,0,IF(SUM($AX223:BV223)+BV223>$AW223,$AW223-SUM($AX223:BV223),BV223))","v":0},{"$f":"IF(SUM($AW223:BW223)<0,0,IF(SUM($AX223:BW223)+BW223>$AW223,$AW223-SUM($AX223:BW223),BW223))","v":0},{"$f":"IF(SUM($AW223:BX223)<0,0,IF(SUM($AX223:BX223)+BX223>$AW223,$AW223-SUM($AX223:BX223),BX223))","v":0},{"$f":"IF(SUM($AW223:BY223)<0,0,IF(SUM($AX223:BY223)+BY223>$AW223,$AW223-SUM($AX223:BY223),BY223))","v":0},{"$f":"IF(SUM($AW223:BZ223)<0,0,IF(SUM($AX223:BZ223)+BZ223>$AW223,$AW223-SUM($AX223:BZ223),BZ223))","v":0},{"$f":"IF(SUM($AW223:CA223)<0,0,IF(SUM($AX223:CA223)+CA223>$AW223,$AW223-SUM($AX223:CA223),CA223))","v":0},{"$f":"IF(SUM($AW223:CB223)<0,0,IF(SUM($AX223:CB223)+CB223>$AW223,$AW223-SUM($AX223:CB223),CB223))","v":0},{"$f":"IF(SUM($AW223:CC223)<0,0,IF(SUM($AX223:CC223)+CC223>$AW223,$AW223-SUM($AX223:CC223),CC223))","v":0},{"$f":"IF(SUM($AW223:CD223)<0,0,IF(SUM($AX223:CD223)+CD223>$AW223,$AW223-SUM($AX223:CD223),CD223))","v":0},{"$f":"IF(SUM($AW223:CE223)<0,0,IF(SUM($AX223:CE223)+CE223>$AW223,$AW223-SUM($AX223:CE223),CE223))","v":0},{"$f":"IF(SUM($AW223:CF223)<0,0,IF(SUM($AX223:CF223)+CF223>$AW223,$AW223-SUM($AX223:CF223),CF223))","v":0},{"$f":"IF(SUM($AW223:CG223)<0,0,IF(SUM($AX223:CG223)+CG223>$AW223,$AW223-SUM($AX223:CG223),CG223))","v":0},{"$f":"IF(SUM($AW223:CH223)<0,0,IF(SUM($AX223:CH223)+CH223>$AW223,$AW223-SUM($AX223:CH223),CH223))","v":0},{"$f":"IF(SUM($AW223:CI223)<0,0,IF(SUM($AX223:CI223)+CI223>$AW223,$AW223-SUM($AX223:CI223),CI223))","v":0},{"$f":"IF(SUM($AW223:CJ223)<0,0,IF(SUM($AX223:CJ223)+CJ223>$AW223,$AW223-SUM($AX223:CJ223),CJ223))","v":0},{"$f":"IF(SUM($AW223:CK223)<0,0,IF(SUM($AX223:CK223)+CK223>$AW223,$AW223-SUM($AX223:CK223),CK223))","v":0},{"$f":"IF(SUM($AW223:CL223)<0,0,IF(SUM($AX223:CL223)+CL223>$AW223,$AW223-SUM($AX223:CL223),CL223))","v":0},{"$f":"IF(SUM($AW223:CM223)<0,0,IF(SUM($AX223:CM223)+CM223>$AW223,$AW223-SUM($AX223:CM223),CM223))","v":0},{"$f":"IF(SUM($AW223:CN223)<0,0,IF(SUM($AX223:CN223)+CN223>$AW223,$AW223-SUM($AX223:CN223),CN223))","v":0},{"$f":"IF(SUM($AW223:CO223)<0,0,IF(SUM($AX223:CO223)+CO223>$AW223,$AW223-SUM($AX223:CO223),CO223))","v":0},{"$f":"IF(SUM($AW223:CP223)<0,0,IF(SUM($AX223:CP223)+CP223>$AW223,$AW223-SUM($AX223:CP223),CP223))","v":0},{"$f":"IF(SUM($AW223:CQ223)<0,0,IF(SUM($AX223:CQ223)+CQ223>$AW223,$AW223-SUM($AX223:CQ223),CQ223))","v":0},{"$f":"IF(SUM($AW223:CR223)<0,0,IF(SUM($AX223:CR223)+CR223>$AW223,$AW223-SUM($AX223:CR223),CR223))","v":0},{"$f":"IF(SUM($AW223:CS223)<0,0,IF(SUM($AX223:CS223)+CS223>$AW223,$AW223-SUM($AX223:CS223),CS223))","v":0},{"$f":"IF(SUM($AW223:CT223)<0,0,IF(SUM($AX223:CT223)+CT223>$AW223,$AW223-SUM($AX223:CT223),CT223))","v":0},{"$f":"IF(SUM($AW223:CU223)<0,0,IF(SUM($AX223:CU223)+CU223>$AW223,$AW223-SUM($AX223:CU223),CU223))","v":0},{"$f":"IF(SUM($AW223:CV223)<0,0,IF(SUM($AX223:CV223)+CV223>$AW223,$AW223-SUM($AX223:CV223),CV223))","v":0},{"$f":"IF(SUM($AW223:CW223)<0,0,IF(SUM($AX223:CW223)+CW223>$AW223,$AW223-SUM($AX223:CW223),CW223))","v":0},{"$f":"IF(SUM($AW223:CX223)<0,0,IF(SUM($AX223:CX223)+CX223>$AW223,$AW223-SUM($AX223:CX223),CX223))","v":0},{"$f":"IF(SUM($AW223:CY223)<0,0,IF(SUM($AX223:CY223)+CY223>$AW223,$AW223-SUM($AX223:CY223),CY223))","v":0},{"$f":"IF(SUM($AW223:CZ223)<0,0,IF(SUM($AX223:CZ223)+CZ223>$AW223,$AW223-SUM($AX223:CZ223),CZ223))","v":0},{"$f":"IF(SUM($AW223:DA223)<0,0,IF(SUM($AX223:DA223)+DA223>$AW223,$AW223-SUM($AX223:DA223),DA223))","v":0},{"$f":"IF(SUM($AW223:DB223)<0,0,IF(SUM($AX223:DB223)+DB223>$AW223,$AW223-SUM($AX223:DB223),DB223))","v":0},{"$f":"IF(SUM($AW223:DC223)<0,0,IF(SUM($AX223:DC223)+DC223>$AW223,$AW223-SUM($AX223:DC223),DC223))","v":0},{"$f":"IF(SUM($AW223:DD223)<0,0,IF(SUM($AX223:DD223)+DD223>$AW223,$AW223-SUM($AX223:DD223),DD223))","v":0},{"$f":"IF(SUM($AW223:DE223)<0,0,IF(SUM($AX223:DE223)+DE223>$AW223,$AW223-SUM($AX223:DE223),DE223))","v":0},{"$f":"IF(SUM($AW223:DF223)<0,0,IF(SUM($AX223:DF223)+DF223>$AW223,$AW223-SUM($AX223:DF223),DF223))","v":0},{"$f":"IF(SUM($AW223:DG223)<0,0,IF(SUM($AX223:DG223)+DG223>$AW223,$AW223-SUM($AX223:DG223),DG223))","v":0},{"$f":"IF(SUM($AW223:DH223)<0,0,IF(SUM($AX223:DH223)+DH223>$AW223,$AW223-SUM($AX223:DH223),DH223))","v":0},{"$f":"IF(SUM($AW223:DI223)<0,0,IF(SUM($AX223:DI223)+DI223>$AW223,$AW223-SUM($AX223:DI223),DI223))","v":0},{"$f":"IF(SUM($AW223:DJ223)<0,0,IF(SUM($AX223:DJ223)+DJ223>$AW223,$AW223-SUM($AX223:DJ223),DJ223))","v":0},{"$f":"IF(SUM($AW223:DK223)<0,0,IF(SUM($AX223:DK223)+DK223>$AW223,$AW223-SUM($AX223:DK223),DK223))","v":0},{"$f":"IF(SUM($AW223:DL223)<0,0,IF(SUM($AX223:DL223)+DL223>$AW223,$AW223-SUM($AX223:DL223),DL223))","v":0},{"$f":"IF(SUM($AW223:DM223)<0,0,IF(SUM($AX223:DM223)+DM223>$AW223,$AW223-SUM($AX223:DM223),DM223))","v":0},{"$f":"IF(SUM($AW223:DN223)<0,0,IF(SUM($AX223:DN223)+DN223>$AW223,$AW223-SUM($AX223:DN223),DN223))","v":0},{"$f":"IF(SUM($AW223:DO223)<0,0,IF(SUM($AX223:DO223)+DO223>$AW223,$AW223-SUM($AX223:DO223),DO223))","v":0},{"$f":"IF(SUM($AW223:DP223)<0,0,IF(SUM($AX223:DP223)+DP223>$AW223,$AW223-SUM($AX223:DP223),DP223))","v":0},{"$f":"IF(SUM($AW223:DQ223)<0,0,IF(SUM($AX223:DQ223)+DQ223>$AW223,$AW223-SUM($AX223:DQ223),DQ223))","v":0},{"$f":"IF(SUM($AW223:DR223)<0,0,IF(SUM($AX223:DR223)+DR223>$AW223,$AW223-SUM($AX223:DR223),DR223))","v":0},{"$f":"IF(SUM($AW223:DS223)<0,0,IF(SUM($AX223:DS223)+DS223>$AW223,$AW223-SUM($AX223:DS223),DS223))","v":0},{"$f":"IF(SUM($AW223:DT223)<0,0,IF(SUM($AX223:DT223)+DT223>$AW223,$AW223-SUM($AX223:DT223),DT223))","v":0},{"$f":"IF(SUM($AW223:DU223)<0,0,IF(SUM($AX223:DU223)+DU223>$AW223,$AW223-SUM($AX223:DU223),DU223))","v":0},{"$f":"IF(SUM($AW223:DV223)<0,0,IF(SUM($AX223:DV223)+DV223>$AW223,$AW223-SUM($AX223:DV223),DV223))","v":0},{"$f":"IF(SUM($AW223:DW223)<0,0,IF(SUM($AX223:DW223)+DW223>$AW223,$AW223-SUM($AX223:DW223),DW223))","v":0},{"$f":"IF(SUM($AW223:DX223)<0,0,IF(SUM($AX223:DX223)+DX223>$AW223,$AW223-SUM($AX223:DX223),DX223))","v":0},{"$f":"IF(SUM($AW223:DY223)<0,0,IF(SUM($AX223:DY223)+DY223>$AW223,$AW223-SUM($AX223:DY223),DY223))","v":0},{"$f":"IF(SUM($AW223:DZ223)<0,0,IF(SUM($AX223:DZ223)+DZ223>$AW223,$AW223-SUM($AX223:DZ223),DZ223))","v":0},{"$f":"IF(SUM($AW223:EA223)<0,0,IF(SUM($AX223:EA223)+EA223>$AW223,$AW223-SUM($AX223:EA223),EA223))","v":0},{"$f":"IF(SUM($AW223:EB223)<0,0,IF(SUM($AX223:EB223)+EB223>$AW223,$AW223-SUM($AX223:EB223),EB223))","v":0},{"$f":"IF(SUM($AW223:EC223)<0,0,IF(SUM($AX223:EC223)+EC223>$AW223,$AW223-SUM($AX223:EC223),EC223))","v":0},{"$f":"IF(SUM($AW223:ED223)<0,0,IF(SUM($AX223:ED223)+ED223>$AW223,$AW223-SUM($AX223:ED223),ED223))","v":0},{"$f":"IF(SUM($AW223:EE223)<0,0,IF(SUM($AX223:EE223)+EE223>$AW223,$AW223-SUM($AX223:EE223),EE223))","v":0},{"$f":"IF(SUM($AW223:EF223)<0,0,IF(SUM($AX223:EF223)+EF223>$AW223,$AW223-SUM($AX223:EF223),EF223))","v":0},{"$f":"IF(SUM($AW223:EG223)<0,0,IF(SUM($AX223:EG223)+EG223>$AW223,$AW223-SUM($AX223:EG223),EG223))","v":0},{"$f":"IF(SUM($AW223:EH223)<0,0,IF(SUM($AX223:EH223)+EH223>$AW223,$AW223-SUM($AX223:EH223),EH223))","v":0},{"$f":"IF(SUM($AW223:EI223)<0,0,IF(SUM($AX223:EI223)+EI223>$AW223,$AW223-SUM($AX223:EI223),EI223))","v":0},{"$f":"IF(SUM($AW223:EJ223)<0,0,IF(SUM($AX223:EJ223)+EJ223>$AW223,$AW223-SUM($AX223:EJ223),EJ223))","v":0},{"$f":"IF(SUM($AW223:EK223)<0,0,IF(SUM($AX223:EK223)+EK223>$AW223,$AW223-SUM($AX223:EK223),EK223))","v":0},{"$f":"IF(SUM($AW223:EL223)<0,0,IF(SUM($AX223:EL223)+EL223>$AW223,$AW223-SUM($AX223:EL223),EL223))","v":0},{"$f":"IF(SUM($AW223:EM223)<0,0,IF(SUM($AX223:EM223)+EM223>$AW223,$AW223-SUM($AX223:EM223),EM223))","v":0},{"$f":"IF(SUM($AW223:EN223)<0,0,IF(SUM($AX223:EN223)+EN223>$AW223,$AW223-SUM($AX223:EN223),EN223))","v":0},{"$f":"IF(SUM($AW223:EO223)<0,0,IF(SUM($AX223:EO223)+EO223>$AW223,$AW223-SUM($AX223:EO223),EO223))","v":0},{"$f":"IF(SUM($AW223:EP223)<0,0,IF(SUM($AX223:EP223)+EP223>$AW223,$AW223-SUM($AX223:EP223),EP223))","v":0},{"$f":"IF(SUM($AW223:EQ223)<0,0,IF(SUM($AX223:EQ223)+EQ223>$AW223,$AW223-SUM($AX223:EQ223),EQ223))","v":0},{"$f":"IF(SUM($AW223:ER223)<0,0,IF(SUM($AX223:ER223)+ER223>$AW223,$AW223-SUM($AX223:ER223),ER223))","v":0},{"$f":"IF(SUM($AW223:ES223)<0,0,IF(SUM($AX223:ES223)+ES223>$AW223,$AW223-SUM($AX223:ES223),ES223))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,1.3530272291666667E-3,{"$f":"IF(SUM($U224:U224)+U224>$T25,$T25-SUM($U224:U224),U224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:V224)+V224>$T25,$T25-SUM($U224:V224),V224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:W224)+W224>$T25,$T25-SUM($U224:W224),W224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:X224)+X224>$T25,$T25-SUM($U224:X224),X224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:Y224)+Y224>$T25,$T25-SUM($U224:Y224),Y224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:Z224)+Z224>$T25,$T25-SUM($U224:Z224),Z224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AA224)+AA224>$T25,$T25-SUM($U224:AA224),AA224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AB224)+AB224>$T25,$T25-SUM($U224:AB224),AB224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AC224)+AC224>$T25,$T25-SUM($U224:AC224),AC224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AD224)+AD224>$T25,$T25-SUM($U224:AD224),AD224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AE224)+AE224>$T25,$T25-SUM($U224:AE224),AE224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AF224)+AF224>$T25,$T25-SUM($U224:AF224),AF224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AG224)+AG224>$T25,$T25-SUM($U224:AG224),AG224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AH224)+AH224>$T25,$T25-SUM($U224:AH224),AH224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AI224)+AI224>$T25,$T25-SUM($U224:AI224),AI224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AJ224)+AJ224>$T25,$T25-SUM($U224:AJ224),AJ224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AK224)+AK224>$T25,$T25-SUM($U224:AK224),AK224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AL224)+AL224>$T25,$T25-SUM($U224:AL224),AL224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AM224)+AM224>$T25,$T25-SUM($U224:AM224),AM224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AN224)+AN224>$T25,$T25-SUM($U224:AN224),AN224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AO224)+AO224>$T25,$T25-SUM($U224:AO224),AO224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AP224)+AP224>$T25,$T25-SUM($U224:AP224),AP224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AQ224)+AQ224>$T25,$T25-SUM($U224:AQ224),AQ224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AR224)+AR224>$T25,$T25-SUM($U224:AR224),AR224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AS224)+AS224>$T25,$T25-SUM($U224:AS224),AS224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AT224)+AT224>$T25,$T25-SUM($U224:AT224),AT224)","v":1.3530272291666667E-3},{"$f":"IF(SUM($U224:AU224)+AU224>$T25,$T25-SUM($U224:AU224),AU224)","v":1.3530272291666667E-3},0.12447850508333336,5.4121089166666676E-3,{"$f":"IF(SUM($AW224:AX224)<0,0,IF(SUM($AX224:AX224)+AX224>$AW224,$AW224-SUM($AX224:AX224),AX224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:AY224)<0,0,IF(SUM($AX224:AY224)+AY224>$AW224,$AW224-SUM($AX224:AY224),AY224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:AZ224)<0,0,IF(SUM($AX224:AZ224)+AZ224>$AW224,$AW224-SUM($AX224:AZ224),AZ224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BA224)<0,0,IF(SUM($AX224:BA224)+BA224>$AW224,$AW224-SUM($AX224:BA224),BA224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BB224)<0,0,IF(SUM($AX224:BB224)+BB224>$AW224,$AW224-SUM($AX224:BB224),BB224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BC224)<0,0,IF(SUM($AX224:BC224)+BC224>$AW224,$AW224-SUM($AX224:BC224),BC224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BD224)<0,0,IF(SUM($AX224:BD224)+BD224>$AW224,$AW224-SUM($AX224:BD224),BD224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BE224)<0,0,IF(SUM($AX224:BE224)+BE224>$AW224,$AW224-SUM($AX224:BE224),BE224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BF224)<0,0,IF(SUM($AX224:BF224)+BF224>$AW224,$AW224-SUM($AX224:BF224),BF224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BG224)<0,0,IF(SUM($AX224:BG224)+BG224>$AW224,$AW224-SUM($AX224:BG224),BG224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BH224)<0,0,IF(SUM($AX224:BH224)+BH224>$AW224,$AW224-SUM($AX224:BH224),BH224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BI224)<0,0,IF(SUM($AX224:BI224)+BI224>$AW224,$AW224-SUM($AX224:BI224),BI224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BJ224)<0,0,IF(SUM($AX224:BJ224)+BJ224>$AW224,$AW224-SUM($AX224:BJ224),BJ224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BK224)<0,0,IF(SUM($AX224:BK224)+BK224>$AW224,$AW224-SUM($AX224:BK224),BK224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BL224)<0,0,IF(SUM($AX224:BL224)+BL224>$AW224,$AW224-SUM($AX224:BL224),BL224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BM224)<0,0,IF(SUM($AX224:BM224)+BM224>$AW224,$AW224-SUM($AX224:BM224),BM224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BN224)<0,0,IF(SUM($AX224:BN224)+BN224>$AW224,$AW224-SUM($AX224:BN224),BN224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BO224)<0,0,IF(SUM($AX224:BO224)+BO224>$AW224,$AW224-SUM($AX224:BO224),BO224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BP224)<0,0,IF(SUM($AX224:BP224)+BP224>$AW224,$AW224-SUM($AX224:BP224),BP224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BQ224)<0,0,IF(SUM($AX224:BQ224)+BQ224>$AW224,$AW224-SUM($AX224:BQ224),BQ224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BR224)<0,0,IF(SUM($AX224:BR224)+BR224>$AW224,$AW224-SUM($AX224:BR224),BR224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BS224)<0,0,IF(SUM($AX224:BS224)+BS224>$AW224,$AW224-SUM($AX224:BS224),BS224))","v":5.4121089166666676E-3},{"$f":"IF(SUM($AW224:BT224)<0,0,IF(SUM($AX224:BT224)+BT224>$AW224,$AW224-SUM($AX224:BT224),BT224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:BU224)<0,0,IF(SUM($AX224:BU224)+BU224>$AW224,$AW224-SUM($AX224:BU224),BU224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:BV224)<0,0,IF(SUM($AX224:BV224)+BV224>$AW224,$AW224-SUM($AX224:BV224),BV224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:BW224)<0,0,IF(SUM($AX224:BW224)+BW224>$AW224,$AW224-SUM($AX224:BW224),BW224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:BX224)<0,0,IF(SUM($AX224:BX224)+BX224>$AW224,$AW224-SUM($AX224:BX224),BX224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:BY224)<0,0,IF(SUM($AX224:BY224)+BY224>$AW224,$AW224-SUM($AX224:BY224),BY224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:BZ224)<0,0,IF(SUM($AX224:BZ224)+BZ224>$AW224,$AW224-SUM($AX224:BZ224),BZ224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CA224)<0,0,IF(SUM($AX224:CA224)+CA224>$AW224,$AW224-SUM($AX224:CA224),CA224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CB224)<0,0,IF(SUM($AX224:CB224)+CB224>$AW224,$AW224-SUM($AX224:CB224),CB224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CC224)<0,0,IF(SUM($AX224:CC224)+CC224>$AW224,$AW224-SUM($AX224:CC224),CC224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CD224)<0,0,IF(SUM($AX224:CD224)+CD224>$AW224,$AW224-SUM($AX224:CD224),CD224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CE224)<0,0,IF(SUM($AX224:CE224)+CE224>$AW224,$AW224-SUM($AX224:CE224),CE224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CF224)<0,0,IF(SUM($AX224:CF224)+CF224>$AW224,$AW224-SUM($AX224:CF224),CF224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CG224)<0,0,IF(SUM($AX224:CG224)+CG224>$AW224,$AW224-SUM($AX224:CG224),CG224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CH224)<0,0,IF(SUM($AX224:CH224)+CH224>$AW224,$AW224-SUM($AX224:CH224),CH224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CI224)<0,0,IF(SUM($AX224:CI224)+CI224>$AW224,$AW224-SUM($AX224:CI224),CI224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CJ224)<0,0,IF(SUM($AX224:CJ224)+CJ224>$AW224,$AW224-SUM($AX224:CJ224),CJ224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CK224)<0,0,IF(SUM($AX224:CK224)+CK224>$AW224,$AW224-SUM($AX224:CK224),CK224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CL224)<0,0,IF(SUM($AX224:CL224)+CL224>$AW224,$AW224-SUM($AX224:CL224),CL224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CM224)<0,0,IF(SUM($AX224:CM224)+CM224>$AW224,$AW224-SUM($AX224:CM224),CM224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CN224)<0,0,IF(SUM($AX224:CN224)+CN224>$AW224,$AW224-SUM($AX224:CN224),CN224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CO224)<0,0,IF(SUM($AX224:CO224)+CO224>$AW224,$AW224-SUM($AX224:CO224),CO224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CP224)<0,0,IF(SUM($AX224:CP224)+CP224>$AW224,$AW224-SUM($AX224:CP224),CP224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CQ224)<0,0,IF(SUM($AX224:CQ224)+CQ224>$AW224,$AW224-SUM($AX224:CQ224),CQ224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CR224)<0,0,IF(SUM($AX224:CR224)+CR224>$AW224,$AW224-SUM($AX224:CR224),CR224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CS224)<0,0,IF(SUM($AX224:CS224)+CS224>$AW224,$AW224-SUM($AX224:CS224),CS224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CT224)<0,0,IF(SUM($AX224:CT224)+CT224>$AW224,$AW224-SUM($AX224:CT224),CT224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CU224)<0,0,IF(SUM($AX224:CU224)+CU224>$AW224,$AW224-SUM($AX224:CU224),CU224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CV224)<0,0,IF(SUM($AX224:CV224)+CV224>$AW224,$AW224-SUM($AX224:CV224),CV224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CW224)<0,0,IF(SUM($AX224:CW224)+CW224>$AW224,$AW224-SUM($AX224:CW224),CW224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CX224)<0,0,IF(SUM($AX224:CX224)+CX224>$AW224,$AW224-SUM($AX224:CX224),CX224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CY224)<0,0,IF(SUM($AX224:CY224)+CY224>$AW224,$AW224-SUM($AX224:CY224),CY224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:CZ224)<0,0,IF(SUM($AX224:CZ224)+CZ224>$AW224,$AW224-SUM($AX224:CZ224),CZ224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DA224)<0,0,IF(SUM($AX224:DA224)+DA224>$AW224,$AW224-SUM($AX224:DA224),DA224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DB224)<0,0,IF(SUM($AX224:DB224)+DB224>$AW224,$AW224-SUM($AX224:DB224),DB224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DC224)<0,0,IF(SUM($AX224:DC224)+DC224>$AW224,$AW224-SUM($AX224:DC224),DC224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DD224)<0,0,IF(SUM($AX224:DD224)+DD224>$AW224,$AW224-SUM($AX224:DD224),DD224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DE224)<0,0,IF(SUM($AX224:DE224)+DE224>$AW224,$AW224-SUM($AX224:DE224),DE224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DF224)<0,0,IF(SUM($AX224:DF224)+DF224>$AW224,$AW224-SUM($AX224:DF224),DF224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DG224)<0,0,IF(SUM($AX224:DG224)+DG224>$AW224,$AW224-SUM($AX224:DG224),DG224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DH224)<0,0,IF(SUM($AX224:DH224)+DH224>$AW224,$AW224-SUM($AX224:DH224),DH224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DI224)<0,0,IF(SUM($AX224:DI224)+DI224>$AW224,$AW224-SUM($AX224:DI224),DI224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DJ224)<0,0,IF(SUM($AX224:DJ224)+DJ224>$AW224,$AW224-SUM($AX224:DJ224),DJ224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DK224)<0,0,IF(SUM($AX224:DK224)+DK224>$AW224,$AW224-SUM($AX224:DK224),DK224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DL224)<0,0,IF(SUM($AX224:DL224)+DL224>$AW224,$AW224-SUM($AX224:DL224),DL224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DM224)<0,0,IF(SUM($AX224:DM224)+DM224>$AW224,$AW224-SUM($AX224:DM224),DM224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DN224)<0,0,IF(SUM($AX224:DN224)+DN224>$AW224,$AW224-SUM($AX224:DN224),DN224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DO224)<0,0,IF(SUM($AX224:DO224)+DO224>$AW224,$AW224-SUM($AX224:DO224),DO224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DP224)<0,0,IF(SUM($AX224:DP224)+DP224>$AW224,$AW224-SUM($AX224:DP224),DP224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DQ224)<0,0,IF(SUM($AX224:DQ224)+DQ224>$AW224,$AW224-SUM($AX224:DQ224),DQ224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DR224)<0,0,IF(SUM($AX224:DR224)+DR224>$AW224,$AW224-SUM($AX224:DR224),DR224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DS224)<0,0,IF(SUM($AX224:DS224)+DS224>$AW224,$AW224-SUM($AX224:DS224),DS224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DT224)<0,0,IF(SUM($AX224:DT224)+DT224>$AW224,$AW224-SUM($AX224:DT224),DT224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DU224)<0,0,IF(SUM($AX224:DU224)+DU224>$AW224,$AW224-SUM($AX224:DU224),DU224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DV224)<0,0,IF(SUM($AX224:DV224)+DV224>$AW224,$AW224-SUM($AX224:DV224),DV224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DW224)<0,0,IF(SUM($AX224:DW224)+DW224>$AW224,$AW224-SUM($AX224:DW224),DW224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DX224)<0,0,IF(SUM($AX224:DX224)+DX224>$AW224,$AW224-SUM($AX224:DX224),DX224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DY224)<0,0,IF(SUM($AX224:DY224)+DY224>$AW224,$AW224-SUM($AX224:DY224),DY224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:DZ224)<0,0,IF(SUM($AX224:DZ224)+DZ224>$AW224,$AW224-SUM($AX224:DZ224),DZ224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EA224)<0,0,IF(SUM($AX224:EA224)+EA224>$AW224,$AW224-SUM($AX224:EA224),EA224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EB224)<0,0,IF(SUM($AX224:EB224)+EB224>$AW224,$AW224-SUM($AX224:EB224),EB224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EC224)<0,0,IF(SUM($AX224:EC224)+EC224>$AW224,$AW224-SUM($AX224:EC224),EC224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:ED224)<0,0,IF(SUM($AX224:ED224)+ED224>$AW224,$AW224-SUM($AX224:ED224),ED224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EE224)<0,0,IF(SUM($AX224:EE224)+EE224>$AW224,$AW224-SUM($AX224:EE224),EE224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EF224)<0,0,IF(SUM($AX224:EF224)+EF224>$AW224,$AW224-SUM($AX224:EF224),EF224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EG224)<0,0,IF(SUM($AX224:EG224)+EG224>$AW224,$AW224-SUM($AX224:EG224),EG224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EH224)<0,0,IF(SUM($AX224:EH224)+EH224>$AW224,$AW224-SUM($AX224:EH224),EH224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EI224)<0,0,IF(SUM($AX224:EI224)+EI224>$AW224,$AW224-SUM($AX224:EI224),EI224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EJ224)<0,0,IF(SUM($AX224:EJ224)+EJ224>$AW224,$AW224-SUM($AX224:EJ224),EJ224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EK224)<0,0,IF(SUM($AX224:EK224)+EK224>$AW224,$AW224-SUM($AX224:EK224),EK224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EL224)<0,0,IF(SUM($AX224:EL224)+EL224>$AW224,$AW224-SUM($AX224:EL224),EL224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EM224)<0,0,IF(SUM($AX224:EM224)+EM224>$AW224,$AW224-SUM($AX224:EM224),EM224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EN224)<0,0,IF(SUM($AX224:EN224)+EN224>$AW224,$AW224-SUM($AX224:EN224),EN224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EO224)<0,0,IF(SUM($AX224:EO224)+EO224>$AW224,$AW224-SUM($AX224:EO224),EO224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EP224)<0,0,IF(SUM($AX224:EP224)+EP224>$AW224,$AW224-SUM($AX224:EP224),EP224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:EQ224)<0,0,IF(SUM($AX224:EQ224)+EQ224>$AW224,$AW224-SUM($AX224:EQ224),EQ224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:ER224)<0,0,IF(SUM($AX224:ER224)+ER224>$AW224,$AW224-SUM($AX224:ER224),ER224))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW224:ES224)<0,0,IF(SUM($AX224:ES224)+ES224>$AW224,$AW224-SUM($AX224:ES224),ES224))","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2317272916666667E-4,{"$f":"IF(SUM($U225:U225)+U225>$T26,$T26-SUM($U225:U225),U225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:V225)+V225>$T26,$T26-SUM($U225:V225),V225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:W225)+W225>$T26,$T26-SUM($U225:W225),W225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:X225)+X225>$T26,$T26-SUM($U225:X225),X225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:Y225)+Y225>$T26,$T26-SUM($U225:Y225),Y225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:Z225)+Z225>$T26,$T26-SUM($U225:Z225),Z225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AA225)+AA225>$T26,$T26-SUM($U225:AA225),AA225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AB225)+AB225>$T26,$T26-SUM($U225:AB225),AB225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AC225)+AC225>$T26,$T26-SUM($U225:AC225),AC225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AD225)+AD225>$T26,$T26-SUM($U225:AD225),AD225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AE225)+AE225>$T26,$T26-SUM($U225:AE225),AE225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AF225)+AF225>$T26,$T26-SUM($U225:AF225),AF225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AG225)+AG225>$T26,$T26-SUM($U225:AG225),AG225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AH225)+AH225>$T26,$T26-SUM($U225:AH225),AH225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AI225)+AI225>$T26,$T26-SUM($U225:AI225),AI225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AJ225)+AJ225>$T26,$T26-SUM($U225:AJ225),AJ225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AK225)+AK225>$T26,$T26-SUM($U225:AK225),AK225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AL225)+AL225>$T26,$T26-SUM($U225:AL225),AL225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AM225)+AM225>$T26,$T26-SUM($U225:AM225),AM225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AN225)+AN225>$T26,$T26-SUM($U225:AN225),AN225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AO225)+AO225>$T26,$T26-SUM($U225:AO225),AO225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AP225)+AP225>$T26,$T26-SUM($U225:AP225),AP225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AQ225)+AQ225>$T26,$T26-SUM($U225:AQ225),AQ225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AR225)+AR225>$T26,$T26-SUM($U225:AR225),AR225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AS225)+AS225>$T26,$T26-SUM($U225:AS225),AS225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AT225)+AT225>$T26,$T26-SUM($U225:AT225),AT225)","v":1.2317272916666667E-4},{"$f":"IF(SUM($U225:AU225)+AU225>$T26,$T26-SUM($U225:AU225),AU225)","v":1.2317272916666667E-4},1.1331891083333333E-2,4.9269091666666667E-4,{"$f":"IF(SUM($AW225:AX225)<0,0,IF(SUM($AX225:AX225)+AX225>$AW225,$AW225-SUM($AX225:AX225),AX225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:AY225)<0,0,IF(SUM($AX225:AY225)+AY225>$AW225,$AW225-SUM($AX225:AY225),AY225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:AZ225)<0,0,IF(SUM($AX225:AZ225)+AZ225>$AW225,$AW225-SUM($AX225:AZ225),AZ225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BA225)<0,0,IF(SUM($AX225:BA225)+BA225>$AW225,$AW225-SUM($AX225:BA225),BA225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BB225)<0,0,IF(SUM($AX225:BB225)+BB225>$AW225,$AW225-SUM($AX225:BB225),BB225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BC225)<0,0,IF(SUM($AX225:BC225)+BC225>$AW225,$AW225-SUM($AX225:BC225),BC225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BD225)<0,0,IF(SUM($AX225:BD225)+BD225>$AW225,$AW225-SUM($AX225:BD225),BD225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BE225)<0,0,IF(SUM($AX225:BE225)+BE225>$AW225,$AW225-SUM($AX225:BE225),BE225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BF225)<0,0,IF(SUM($AX225:BF225)+BF225>$AW225,$AW225-SUM($AX225:BF225),BF225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BG225)<0,0,IF(SUM($AX225:BG225)+BG225>$AW225,$AW225-SUM($AX225:BG225),BG225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BH225)<0,0,IF(SUM($AX225:BH225)+BH225>$AW225,$AW225-SUM($AX225:BH225),BH225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BI225)<0,0,IF(SUM($AX225:BI225)+BI225>$AW225,$AW225-SUM($AX225:BI225),BI225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BJ225)<0,0,IF(SUM($AX225:BJ225)+BJ225>$AW225,$AW225-SUM($AX225:BJ225),BJ225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BK225)<0,0,IF(SUM($AX225:BK225)+BK225>$AW225,$AW225-SUM($AX225:BK225),BK225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BL225)<0,0,IF(SUM($AX225:BL225)+BL225>$AW225,$AW225-SUM($AX225:BL225),BL225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BM225)<0,0,IF(SUM($AX225:BM225)+BM225>$AW225,$AW225-SUM($AX225:BM225),BM225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BN225)<0,0,IF(SUM($AX225:BN225)+BN225>$AW225,$AW225-SUM($AX225:BN225),BN225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BO225)<0,0,IF(SUM($AX225:BO225)+BO225>$AW225,$AW225-SUM($AX225:BO225),BO225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BP225)<0,0,IF(SUM($AX225:BP225)+BP225>$AW225,$AW225-SUM($AX225:BP225),BP225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BQ225)<0,0,IF(SUM($AX225:BQ225)+BQ225>$AW225,$AW225-SUM($AX225:BQ225),BQ225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BR225)<0,0,IF(SUM($AX225:BR225)+BR225>$AW225,$AW225-SUM($AX225:BR225),BR225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BS225)<0,0,IF(SUM($AX225:BS225)+BS225>$AW225,$AW225-SUM($AX225:BS225),BS225))","v":4.9269091666666667E-4},{"$f":"IF(SUM($AW225:BT225)<0,0,IF(SUM($AX225:BT225)+BT225>$AW225,$AW225-SUM($AX225:BT225),BT225))","v":0},{"$f":"IF(SUM($AW225:BU225)<0,0,IF(SUM($AX225:BU225)+BU225>$AW225,$AW225-SUM($AX225:BU225),BU225))","v":0},{"$f":"IF(SUM($AW225:BV225)<0,0,IF(SUM($AX225:BV225)+BV225>$AW225,$AW225-SUM($AX225:BV225),BV225))","v":0},{"$f":"IF(SUM($AW225:BW225)<0,0,IF(SUM($AX225:BW225)+BW225>$AW225,$AW225-SUM($AX225:BW225),BW225))","v":0},{"$f":"IF(SUM($AW225:BX225)<0,0,IF(SUM($AX225:BX225)+BX225>$AW225,$AW225-SUM($AX225:BX225),BX225))","v":0},{"$f":"IF(SUM($AW225:BY225)<0,0,IF(SUM($AX225:BY225)+BY225>$AW225,$AW225-SUM($AX225:BY225),BY225))","v":0},{"$f":"IF(SUM($AW225:BZ225)<0,0,IF(SUM($AX225:BZ225)+BZ225>$AW225,$AW225-SUM($AX225:BZ225),BZ225))","v":0},{"$f":"IF(SUM($AW225:CA225)<0,0,IF(SUM($AX225:CA225)+CA225>$AW225,$AW225-SUM($AX225:CA225),CA225))","v":0},{"$f":"IF(SUM($AW225:CB225)<0,0,IF(SUM($AX225:CB225)+CB225>$AW225,$AW225-SUM($AX225:CB225),CB225))","v":0},{"$f":"IF(SUM($AW225:CC225)<0,0,IF(SUM($AX225:CC225)+CC225>$AW225,$AW225-SUM($AX225:CC225),CC225))","v":0},{"$f":"IF(SUM($AW225:CD225)<0,0,IF(SUM($AX225:CD225)+CD225>$AW225,$AW225-SUM($AX225:CD225),CD225))","v":0},{"$f":"IF(SUM($AW225:CE225)<0,0,IF(SUM($AX225:CE225)+CE225>$AW225,$AW225-SUM($AX225:CE225),CE225))","v":0},{"$f":"IF(SUM($AW225:CF225)<0,0,IF(SUM($AX225:CF225)+CF225>$AW225,$AW225-SUM($AX225:CF225),CF225))","v":0},{"$f":"IF(SUM($AW225:CG225)<0,0,IF(SUM($AX225:CG225)+CG225>$AW225,$AW225-SUM($AX225:CG225),CG225))","v":0},{"$f":"IF(SUM($AW225:CH225)<0,0,IF(SUM($AX225:CH225)+CH225>$AW225,$AW225-SUM($AX225:CH225),CH225))","v":0},{"$f":"IF(SUM($AW225:CI225)<0,0,IF(SUM($AX225:CI225)+CI225>$AW225,$AW225-SUM($AX225:CI225),CI225))","v":0},{"$f":"IF(SUM($AW225:CJ225)<0,0,IF(SUM($AX225:CJ225)+CJ225>$AW225,$AW225-SUM($AX225:CJ225),CJ225))","v":0},{"$f":"IF(SUM($AW225:CK225)<0,0,IF(SUM($AX225:CK225)+CK225>$AW225,$AW225-SUM($AX225:CK225),CK225))","v":0},{"$f":"IF(SUM($AW225:CL225)<0,0,IF(SUM($AX225:CL225)+CL225>$AW225,$AW225-SUM($AX225:CL225),CL225))","v":0},{"$f":"IF(SUM($AW225:CM225)<0,0,IF(SUM($AX225:CM225)+CM225>$AW225,$AW225-SUM($AX225:CM225),CM225))","v":0},{"$f":"IF(SUM($AW225:CN225)<0,0,IF(SUM($AX225:CN225)+CN225>$AW225,$AW225-SUM($AX225:CN225),CN225))","v":0},{"$f":"IF(SUM($AW225:CO225)<0,0,IF(SUM($AX225:CO225)+CO225>$AW225,$AW225-SUM($AX225:CO225),CO225))","v":0},{"$f":"IF(SUM($AW225:CP225)<0,0,IF(SUM($AX225:CP225)+CP225>$AW225,$AW225-SUM($AX225:CP225),CP225))","v":0},{"$f":"IF(SUM($AW225:CQ225)<0,0,IF(SUM($AX225:CQ225)+CQ225>$AW225,$AW225-SUM($AX225:CQ225),CQ225))","v":0},{"$f":"IF(SUM($AW225:CR225)<0,0,IF(SUM($AX225:CR225)+CR225>$AW225,$AW225-SUM($AX225:CR225),CR225))","v":0},{"$f":"IF(SUM($AW225:CS225)<0,0,IF(SUM($AX225:CS225)+CS225>$AW225,$AW225-SUM($AX225:CS225),CS225))","v":0},{"$f":"IF(SUM($AW225:CT225)<0,0,IF(SUM($AX225:CT225)+CT225>$AW225,$AW225-SUM($AX225:CT225),CT225))","v":0},{"$f":"IF(SUM($AW225:CU225)<0,0,IF(SUM($AX225:CU225)+CU225>$AW225,$AW225-SUM($AX225:CU225),CU225))","v":0},{"$f":"IF(SUM($AW225:CV225)<0,0,IF(SUM($AX225:CV225)+CV225>$AW225,$AW225-SUM($AX225:CV225),CV225))","v":0},{"$f":"IF(SUM($AW225:CW225)<0,0,IF(SUM($AX225:CW225)+CW225>$AW225,$AW225-SUM($AX225:CW225),CW225))","v":0},{"$f":"IF(SUM($AW225:CX225)<0,0,IF(SUM($AX225:CX225)+CX225>$AW225,$AW225-SUM($AX225:CX225),CX225))","v":0},{"$f":"IF(SUM($AW225:CY225)<0,0,IF(SUM($AX225:CY225)+CY225>$AW225,$AW225-SUM($AX225:CY225),CY225))","v":0},{"$f":"IF(SUM($AW225:CZ225)<0,0,IF(SUM($AX225:CZ225)+CZ225>$AW225,$AW225-SUM($AX225:CZ225),CZ225))","v":0},{"$f":"IF(SUM($AW225:DA225)<0,0,IF(SUM($AX225:DA225)+DA225>$AW225,$AW225-SUM($AX225:DA225),DA225))","v":0},{"$f":"IF(SUM($AW225:DB225)<0,0,IF(SUM($AX225:DB225)+DB225>$AW225,$AW225-SUM($AX225:DB225),DB225))","v":0},{"$f":"IF(SUM($AW225:DC225)<0,0,IF(SUM($AX225:DC225)+DC225>$AW225,$AW225-SUM($AX225:DC225),DC225))","v":0},{"$f":"IF(SUM($AW225:DD225)<0,0,IF(SUM($AX225:DD225)+DD225>$AW225,$AW225-SUM($AX225:DD225),DD225))","v":0},{"$f":"IF(SUM($AW225:DE225)<0,0,IF(SUM($AX225:DE225)+DE225>$AW225,$AW225-SUM($AX225:DE225),DE225))","v":0},{"$f":"IF(SUM($AW225:DF225)<0,0,IF(SUM($AX225:DF225)+DF225>$AW225,$AW225-SUM($AX225:DF225),DF225))","v":0},{"$f":"IF(SUM($AW225:DG225)<0,0,IF(SUM($AX225:DG225)+DG225>$AW225,$AW225-SUM($AX225:DG225),DG225))","v":0},{"$f":"IF(SUM($AW225:DH225)<0,0,IF(SUM($AX225:DH225)+DH225>$AW225,$AW225-SUM($AX225:DH225),DH225))","v":0},{"$f":"IF(SUM($AW225:DI225)<0,0,IF(SUM($AX225:DI225)+DI225>$AW225,$AW225-SUM($AX225:DI225),DI225))","v":0},{"$f":"IF(SUM($AW225:DJ225)<0,0,IF(SUM($AX225:DJ225)+DJ225>$AW225,$AW225-SUM($AX225:DJ225),DJ225))","v":0},{"$f":"IF(SUM($AW225:DK225)<0,0,IF(SUM($AX225:DK225)+DK225>$AW225,$AW225-SUM($AX225:DK225),DK225))","v":0},{"$f":"IF(SUM($AW225:DL225)<0,0,IF(SUM($AX225:DL225)+DL225>$AW225,$AW225-SUM($AX225:DL225),DL225))","v":0},{"$f":"IF(SUM($AW225:DM225)<0,0,IF(SUM($AX225:DM225)+DM225>$AW225,$AW225-SUM($AX225:DM225),DM225))","v":0},{"$f":"IF(SUM($AW225:DN225)<0,0,IF(SUM($AX225:DN225)+DN225>$AW225,$AW225-SUM($AX225:DN225),DN225))","v":0},{"$f":"IF(SUM($AW225:DO225)<0,0,IF(SUM($AX225:DO225)+DO225>$AW225,$AW225-SUM($AX225:DO225),DO225))","v":0},{"$f":"IF(SUM($AW225:DP225)<0,0,IF(SUM($AX225:DP225)+DP225>$AW225,$AW225-SUM($AX225:DP225),DP225))","v":0},{"$f":"IF(SUM($AW225:DQ225)<0,0,IF(SUM($AX225:DQ225)+DQ225>$AW225,$AW225-SUM($AX225:DQ225),DQ225))","v":0},{"$f":"IF(SUM($AW225:DR225)<0,0,IF(SUM($AX225:DR225)+DR225>$AW225,$AW225-SUM($AX225:DR225),DR225))","v":0},{"$f":"IF(SUM($AW225:DS225)<0,0,IF(SUM($AX225:DS225)+DS225>$AW225,$AW225-SUM($AX225:DS225),DS225))","v":0},{"$f":"IF(SUM($AW225:DT225)<0,0,IF(SUM($AX225:DT225)+DT225>$AW225,$AW225-SUM($AX225:DT225),DT225))","v":0},{"$f":"IF(SUM($AW225:DU225)<0,0,IF(SUM($AX225:DU225)+DU225>$AW225,$AW225-SUM($AX225:DU225),DU225))","v":0},{"$f":"IF(SUM($AW225:DV225)<0,0,IF(SUM($AX225:DV225)+DV225>$AW225,$AW225-SUM($AX225:DV225),DV225))","v":0},{"$f":"IF(SUM($AW225:DW225)<0,0,IF(SUM($AX225:DW225)+DW225>$AW225,$AW225-SUM($AX225:DW225),DW225))","v":0},{"$f":"IF(SUM($AW225:DX225)<0,0,IF(SUM($AX225:DX225)+DX225>$AW225,$AW225-SUM($AX225:DX225),DX225))","v":0},{"$f":"IF(SUM($AW225:DY225)<0,0,IF(SUM($AX225:DY225)+DY225>$AW225,$AW225-SUM($AX225:DY225),DY225))","v":0},{"$f":"IF(SUM($AW225:DZ225)<0,0,IF(SUM($AX225:DZ225)+DZ225>$AW225,$AW225-SUM($AX225:DZ225),DZ225))","v":0},{"$f":"IF(SUM($AW225:EA225)<0,0,IF(SUM($AX225:EA225)+EA225>$AW225,$AW225-SUM($AX225:EA225),EA225))","v":0},{"$f":"IF(SUM($AW225:EB225)<0,0,IF(SUM($AX225:EB225)+EB225>$AW225,$AW225-SUM($AX225:EB225),EB225))","v":0},{"$f":"IF(SUM($AW225:EC225)<0,0,IF(SUM($AX225:EC225)+EC225>$AW225,$AW225-SUM($AX225:EC225),EC225))","v":0},{"$f":"IF(SUM($AW225:ED225)<0,0,IF(SUM($AX225:ED225)+ED225>$AW225,$AW225-SUM($AX225:ED225),ED225))","v":0},{"$f":"IF(SUM($AW225:EE225)<0,0,IF(SUM($AX225:EE225)+EE225>$AW225,$AW225-SUM($AX225:EE225),EE225))","v":0},{"$f":"IF(SUM($AW225:EF225)<0,0,IF(SUM($AX225:EF225)+EF225>$AW225,$AW225-SUM($AX225:EF225),EF225))","v":0},{"$f":"IF(SUM($AW225:EG225)<0,0,IF(SUM($AX225:EG225)+EG225>$AW225,$AW225-SUM($AX225:EG225),EG225))","v":0},{"$f":"IF(SUM($AW225:EH225)<0,0,IF(SUM($AX225:EH225)+EH225>$AW225,$AW225-SUM($AX225:EH225),EH225))","v":0},{"$f":"IF(SUM($AW225:EI225)<0,0,IF(SUM($AX225:EI225)+EI225>$AW225,$AW225-SUM($AX225:EI225),EI225))","v":0},{"$f":"IF(SUM($AW225:EJ225)<0,0,IF(SUM($AX225:EJ225)+EJ225>$AW225,$AW225-SUM($AX225:EJ225),EJ225))","v":0},{"$f":"IF(SUM($AW225:EK225)<0,0,IF(SUM($AX225:EK225)+EK225>$AW225,$AW225-SUM($AX225:EK225),EK225))","v":0},{"$f":"IF(SUM($AW225:EL225)<0,0,IF(SUM($AX225:EL225)+EL225>$AW225,$AW225-SUM($AX225:EL225),EL225))","v":0},{"$f":"IF(SUM($AW225:EM225)<0,0,IF(SUM($AX225:EM225)+EM225>$AW225,$AW225-SUM($AX225:EM225),EM225))","v":0},{"$f":"IF(SUM($AW225:EN225)<0,0,IF(SUM($AX225:EN225)+EN225>$AW225,$AW225-SUM($AX225:EN225),EN225))","v":0},{"$f":"IF(SUM($AW225:EO225)<0,0,IF(SUM($AX225:EO225)+EO225>$AW225,$AW225-SUM($AX225:EO225),EO225))","v":0},{"$f":"IF(SUM($AW225:EP225)<0,0,IF(SUM($AX225:EP225)+EP225>$AW225,$AW225-SUM($AX225:EP225),EP225))","v":0},{"$f":"IF(SUM($AW225:EQ225)<0,0,IF(SUM($AX225:EQ225)+EQ225>$AW225,$AW225-SUM($AX225:EQ225),EQ225))","v":0},{"$f":"IF(SUM($AW225:ER225)<0,0,IF(SUM($AX225:ER225)+ER225>$AW225,$AW225-SUM($AX225:ER225),ER225))","v":0},{"$f":"IF(SUM($AW225:ES225)<0,0,IF(SUM($AX225:ES225)+ES225>$AW225,$AW225-SUM($AX225:ES225),ES225))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,2.3291012500000001E-4,{"$f":"IF(SUM($U226:U226)+U226>$T27,$T27-SUM($U226:U226),U226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:V226)+V226>$T27,$T27-SUM($U226:V226),V226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:W226)+W226>$T27,$T27-SUM($U226:W226),W226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:X226)+X226>$T27,$T27-SUM($U226:X226),X226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:Y226)+Y226>$T27,$T27-SUM($U226:Y226),Y226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:Z226)+Z226>$T27,$T27-SUM($U226:Z226),Z226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AA226)+AA226>$T27,$T27-SUM($U226:AA226),AA226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AB226)+AB226>$T27,$T27-SUM($U226:AB226),AB226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AC226)+AC226>$T27,$T27-SUM($U226:AC226),AC226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AD226)+AD226>$T27,$T27-SUM($U226:AD226),AD226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AE226)+AE226>$T27,$T27-SUM($U226:AE226),AE226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AF226)+AF226>$T27,$T27-SUM($U226:AF226),AF226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AG226)+AG226>$T27,$T27-SUM($U226:AG226),AG226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AH226)+AH226>$T27,$T27-SUM($U226:AH226),AH226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AI226)+AI226>$T27,$T27-SUM($U226:AI226),AI226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AJ226)+AJ226>$T27,$T27-SUM($U226:AJ226),AJ226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AK226)+AK226>$T27,$T27-SUM($U226:AK226),AK226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AL226)+AL226>$T27,$T27-SUM($U226:AL226),AL226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AM226)+AM226>$T27,$T27-SUM($U226:AM226),AM226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AN226)+AN226>$T27,$T27-SUM($U226:AN226),AN226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AO226)+AO226>$T27,$T27-SUM($U226:AO226),AO226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AP226)+AP226>$T27,$T27-SUM($U226:AP226),AP226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AQ226)+AQ226>$T27,$T27-SUM($U226:AQ226),AQ226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AR226)+AR226>$T27,$T27-SUM($U226:AR226),AR226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AS226)+AS226>$T27,$T27-SUM($U226:AS226),AS226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AT226)+AT226>$T27,$T27-SUM($U226:AT226),AT226)","v":2.3291012500000001E-4},{"$f":"IF(SUM($U226:AU226)+AU226>$T27,$T27-SUM($U226:AU226),AU226)","v":2.3291012500000001E-4},7.4531239999999985E-3,9.3164049999999981E-4,{"$f":"IF(SUM($AW226:AX226)<0,0,IF(SUM($AX226:AX226)+AX226>$AW226,$AW226-SUM($AX226:AX226),AX226))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW226:AY226)<0,0,IF(SUM($AX226:AY226)+AY226>$AW226,$AW226-SUM($AX226:AY226),AY226))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW226:AZ226)<0,0,IF(SUM($AX226:AZ226)+AZ226>$AW226,$AW226-SUM($AX226:AZ226),AZ226))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW226:BA226)<0,0,IF(SUM($AX226:BA226)+BA226>$AW226,$AW226-SUM($AX226:BA226),BA226))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW226:BB226)<0,0,IF(SUM($AX226:BB226)+BB226>$AW226,$AW226-SUM($AX226:BB226),BB226))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW226:BC226)<0,0,IF(SUM($AX226:BC226)+BC226>$AW226,$AW226-SUM($AX226:BC226),BC226))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW226:BD226)<0,0,IF(SUM($AX226:BD226)+BD226>$AW226,$AW226-SUM($AX226:BD226),BD226))","v":9.3164049999999981E-4},{"$f":"IF(SUM($AW226:BE226)<0,0,IF(SUM($AX226:BE226)+BE226>$AW226,$AW226-SUM($AX226:BE226),BE226))","v":0},{"$f":"IF(SUM($AW226:BF226)<0,0,IF(SUM($AX226:BF226)+BF226>$AW226,$AW226-SUM($AX226:BF226),BF226))","v":0},{"$f":"IF(SUM($AW226:BG226)<0,0,IF(SUM($AX226:BG226)+BG226>$AW226,$AW226-SUM($AX226:BG226),BG226))","v":0},{"$f":"IF(SUM($AW226:BH226)<0,0,IF(SUM($AX226:BH226)+BH226>$AW226,$AW226-SUM($AX226:BH226),BH226))","v":0},{"$f":"IF(SUM($AW226:BI226)<0,0,IF(SUM($AX226:BI226)+BI226>$AW226,$AW226-SUM($AX226:BI226),BI226))","v":0},{"$f":"IF(SUM($AW226:BJ226)<0,0,IF(SUM($AX226:BJ226)+BJ226>$AW226,$AW226-SUM($AX226:BJ226),BJ226))","v":0},{"$f":"IF(SUM($AW226:BK226)<0,0,IF(SUM($AX226:BK226)+BK226>$AW226,$AW226-SUM($AX226:BK226),BK226))","v":0},{"$f":"IF(SUM($AW226:BL226)<0,0,IF(SUM($AX226:BL226)+BL226>$AW226,$AW226-SUM($AX226:BL226),BL226))","v":0},{"$f":"IF(SUM($AW226:BM226)<0,0,IF(SUM($AX226:BM226)+BM226>$AW226,$AW226-SUM($AX226:BM226),BM226))","v":0},{"$f":"IF(SUM($AW226:BN226)<0,0,IF(SUM($AX226:BN226)+BN226>$AW226,$AW226-SUM($AX226:BN226),BN226))","v":0},{"$f":"IF(SUM($AW226:BO226)<0,0,IF(SUM($AX226:BO226)+BO226>$AW226,$AW226-SUM($AX226:BO226),BO226))","v":0},{"$f":"IF(SUM($AW226:BP226)<0,0,IF(SUM($AX226:BP226)+BP226>$AW226,$AW226-SUM($AX226:BP226),BP226))","v":0},{"$f":"IF(SUM($AW226:BQ226)<0,0,IF(SUM($AX226:BQ226)+BQ226>$AW226,$AW226-SUM($AX226:BQ226),BQ226))","v":0},{"$f":"IF(SUM($AW226:BR226)<0,0,IF(SUM($AX226:BR226)+BR226>$AW226,$AW226-SUM($AX226:BR226),BR226))","v":0},{"$f":"IF(SUM($AW226:BS226)<0,0,IF(SUM($AX226:BS226)+BS226>$AW226,$AW226-SUM($AX226:BS226),BS226))","v":0},{"$f":"IF(SUM($AW226:BT226)<0,0,IF(SUM($AX226:BT226)+BT226>$AW226,$AW226-SUM($AX226:BT226),BT226))","v":0},{"$f":"IF(SUM($AW226:BU226)<0,0,IF(SUM($AX226:BU226)+BU226>$AW226,$AW226-SUM($AX226:BU226),BU226))","v":0},{"$f":"IF(SUM($AW226:BV226)<0,0,IF(SUM($AX226:BV226)+BV226>$AW226,$AW226-SUM($AX226:BV226),BV226))","v":0},{"$f":"IF(SUM($AW226:BW226)<0,0,IF(SUM($AX226:BW226)+BW226>$AW226,$AW226-SUM($AX226:BW226),BW226))","v":0},{"$f":"IF(SUM($AW226:BX226)<0,0,IF(SUM($AX226:BX226)+BX226>$AW226,$AW226-SUM($AX226:BX226),BX226))","v":0},{"$f":"IF(SUM($AW226:BY226)<0,0,IF(SUM($AX226:BY226)+BY226>$AW226,$AW226-SUM($AX226:BY226),BY226))","v":0},{"$f":"IF(SUM($AW226:BZ226)<0,0,IF(SUM($AX226:BZ226)+BZ226>$AW226,$AW226-SUM($AX226:BZ226),BZ226))","v":0},{"$f":"IF(SUM($AW226:CA226)<0,0,IF(SUM($AX226:CA226)+CA226>$AW226,$AW226-SUM($AX226:CA226),CA226))","v":0},{"$f":"IF(SUM($AW226:CB226)<0,0,IF(SUM($AX226:CB226)+CB226>$AW226,$AW226-SUM($AX226:CB226),CB226))","v":0},{"$f":"IF(SUM($AW226:CC226)<0,0,IF(SUM($AX226:CC226)+CC226>$AW226,$AW226-SUM($AX226:CC226),CC226))","v":0},{"$f":"IF(SUM($AW226:CD226)<0,0,IF(SUM($AX226:CD226)+CD226>$AW226,$AW226-SUM($AX226:CD226),CD226))","v":0},{"$f":"IF(SUM($AW226:CE226)<0,0,IF(SUM($AX226:CE226)+CE226>$AW226,$AW226-SUM($AX226:CE226),CE226))","v":0},{"$f":"IF(SUM($AW226:CF226)<0,0,IF(SUM($AX226:CF226)+CF226>$AW226,$AW226-SUM($AX226:CF226),CF226))","v":0},{"$f":"IF(SUM($AW226:CG226)<0,0,IF(SUM($AX226:CG226)+CG226>$AW226,$AW226-SUM($AX226:CG226),CG226))","v":0},{"$f":"IF(SUM($AW226:CH226)<0,0,IF(SUM($AX226:CH226)+CH226>$AW226,$AW226-SUM($AX226:CH226),CH226))","v":0},{"$f":"IF(SUM($AW226:CI226)<0,0,IF(SUM($AX226:CI226)+CI226>$AW226,$AW226-SUM($AX226:CI226),CI226))","v":0},{"$f":"IF(SUM($AW226:CJ226)<0,0,IF(SUM($AX226:CJ226)+CJ226>$AW226,$AW226-SUM($AX226:CJ226),CJ226))","v":0},{"$f":"IF(SUM($AW226:CK226)<0,0,IF(SUM($AX226:CK226)+CK226>$AW226,$AW226-SUM($AX226:CK226),CK226))","v":0},{"$f":"IF(SUM($AW226:CL226)<0,0,IF(SUM($AX226:CL226)+CL226>$AW226,$AW226-SUM($AX226:CL226),CL226))","v":0},{"$f":"IF(SUM($AW226:CM226)<0,0,IF(SUM($AX226:CM226)+CM226>$AW226,$AW226-SUM($AX226:CM226),CM226))","v":0},{"$f":"IF(SUM($AW226:CN226)<0,0,IF(SUM($AX226:CN226)+CN226>$AW226,$AW226-SUM($AX226:CN226),CN226))","v":0},{"$f":"IF(SUM($AW226:CO226)<0,0,IF(SUM($AX226:CO226)+CO226>$AW226,$AW226-SUM($AX226:CO226),CO226))","v":0},{"$f":"IF(SUM($AW226:CP226)<0,0,IF(SUM($AX226:CP226)+CP226>$AW226,$AW226-SUM($AX226:CP226),CP226))","v":0},{"$f":"IF(SUM($AW226:CQ226)<0,0,IF(SUM($AX226:CQ226)+CQ226>$AW226,$AW226-SUM($AX226:CQ226),CQ226))","v":0},{"$f":"IF(SUM($AW226:CR226)<0,0,IF(SUM($AX226:CR226)+CR226>$AW226,$AW226-SUM($AX226:CR226),CR226))","v":0},{"$f":"IF(SUM($AW226:CS226)<0,0,IF(SUM($AX226:CS226)+CS226>$AW226,$AW226-SUM($AX226:CS226),CS226))","v":0},{"$f":"IF(SUM($AW226:CT226)<0,0,IF(SUM($AX226:CT226)+CT226>$AW226,$AW226-SUM($AX226:CT226),CT226))","v":0},{"$f":"IF(SUM($AW226:CU226)<0,0,IF(SUM($AX226:CU226)+CU226>$AW226,$AW226-SUM($AX226:CU226),CU226))","v":0},{"$f":"IF(SUM($AW226:CV226)<0,0,IF(SUM($AX226:CV226)+CV226>$AW226,$AW226-SUM($AX226:CV226),CV226))","v":0},{"$f":"IF(SUM($AW226:CW226)<0,0,IF(SUM($AX226:CW226)+CW226>$AW226,$AW226-SUM($AX226:CW226),CW226))","v":0},{"$f":"IF(SUM($AW226:CX226)<0,0,IF(SUM($AX226:CX226)+CX226>$AW226,$AW226-SUM($AX226:CX226),CX226))","v":0},{"$f":"IF(SUM($AW226:CY226)<0,0,IF(SUM($AX226:CY226)+CY226>$AW226,$AW226-SUM($AX226:CY226),CY226))","v":0},{"$f":"IF(SUM($AW226:CZ226)<0,0,IF(SUM($AX226:CZ226)+CZ226>$AW226,$AW226-SUM($AX226:CZ226),CZ226))","v":0},{"$f":"IF(SUM($AW226:DA226)<0,0,IF(SUM($AX226:DA226)+DA226>$AW226,$AW226-SUM($AX226:DA226),DA226))","v":0},{"$f":"IF(SUM($AW226:DB226)<0,0,IF(SUM($AX226:DB226)+DB226>$AW226,$AW226-SUM($AX226:DB226),DB226))","v":0},{"$f":"IF(SUM($AW226:DC226)<0,0,IF(SUM($AX226:DC226)+DC226>$AW226,$AW226-SUM($AX226:DC226),DC226))","v":0},{"$f":"IF(SUM($AW226:DD226)<0,0,IF(SUM($AX226:DD226)+DD226>$AW226,$AW226-SUM($AX226:DD226),DD226))","v":0},{"$f":"IF(SUM($AW226:DE226)<0,0,IF(SUM($AX226:DE226)+DE226>$AW226,$AW226-SUM($AX226:DE226),DE226))","v":0},{"$f":"IF(SUM($AW226:DF226)<0,0,IF(SUM($AX226:DF226)+DF226>$AW226,$AW226-SUM($AX226:DF226),DF226))","v":0},{"$f":"IF(SUM($AW226:DG226)<0,0,IF(SUM($AX226:DG226)+DG226>$AW226,$AW226-SUM($AX226:DG226),DG226))","v":0},{"$f":"IF(SUM($AW226:DH226)<0,0,IF(SUM($AX226:DH226)+DH226>$AW226,$AW226-SUM($AX226:DH226),DH226))","v":0},{"$f":"IF(SUM($AW226:DI226)<0,0,IF(SUM($AX226:DI226)+DI226>$AW226,$AW226-SUM($AX226:DI226),DI226))","v":0},{"$f":"IF(SUM($AW226:DJ226)<0,0,IF(SUM($AX226:DJ226)+DJ226>$AW226,$AW226-SUM($AX226:DJ226),DJ226))","v":0},{"$f":"IF(SUM($AW226:DK226)<0,0,IF(SUM($AX226:DK226)+DK226>$AW226,$AW226-SUM($AX226:DK226),DK226))","v":0},{"$f":"IF(SUM($AW226:DL226)<0,0,IF(SUM($AX226:DL226)+DL226>$AW226,$AW226-SUM($AX226:DL226),DL226))","v":0},{"$f":"IF(SUM($AW226:DM226)<0,0,IF(SUM($AX226:DM226)+DM226>$AW226,$AW226-SUM($AX226:DM226),DM226))","v":0},{"$f":"IF(SUM($AW226:DN226)<0,0,IF(SUM($AX226:DN226)+DN226>$AW226,$AW226-SUM($AX226:DN226),DN226))","v":0},{"$f":"IF(SUM($AW226:DO226)<0,0,IF(SUM($AX226:DO226)+DO226>$AW226,$AW226-SUM($AX226:DO226),DO226))","v":0},{"$f":"IF(SUM($AW226:DP226)<0,0,IF(SUM($AX226:DP226)+DP226>$AW226,$AW226-SUM($AX226:DP226),DP226))","v":0},{"$f":"IF(SUM($AW226:DQ226)<0,0,IF(SUM($AX226:DQ226)+DQ226>$AW226,$AW226-SUM($AX226:DQ226),DQ226))","v":0},{"$f":"IF(SUM($AW226:DR226)<0,0,IF(SUM($AX226:DR226)+DR226>$AW226,$AW226-SUM($AX226:DR226),DR226))","v":0},{"$f":"IF(SUM($AW226:DS226)<0,0,IF(SUM($AX226:DS226)+DS226>$AW226,$AW226-SUM($AX226:DS226),DS226))","v":0},{"$f":"IF(SUM($AW226:DT226)<0,0,IF(SUM($AX226:DT226)+DT226>$AW226,$AW226-SUM($AX226:DT226),DT226))","v":0},{"$f":"IF(SUM($AW226:DU226)<0,0,IF(SUM($AX226:DU226)+DU226>$AW226,$AW226-SUM($AX226:DU226),DU226))","v":0},{"$f":"IF(SUM($AW226:DV226)<0,0,IF(SUM($AX226:DV226)+DV226>$AW226,$AW226-SUM($AX226:DV226),DV226))","v":0},{"$f":"IF(SUM($AW226:DW226)<0,0,IF(SUM($AX226:DW226)+DW226>$AW226,$AW226-SUM($AX226:DW226),DW226))","v":0},{"$f":"IF(SUM($AW226:DX226)<0,0,IF(SUM($AX226:DX226)+DX226>$AW226,$AW226-SUM($AX226:DX226),DX226))","v":0},{"$f":"IF(SUM($AW226:DY226)<0,0,IF(SUM($AX226:DY226)+DY226>$AW226,$AW226-SUM($AX226:DY226),DY226))","v":0},{"$f":"IF(SUM($AW226:DZ226)<0,0,IF(SUM($AX226:DZ226)+DZ226>$AW226,$AW226-SUM($AX226:DZ226),DZ226))","v":0},{"$f":"IF(SUM($AW226:EA226)<0,0,IF(SUM($AX226:EA226)+EA226>$AW226,$AW226-SUM($AX226:EA226),EA226))","v":0},{"$f":"IF(SUM($AW226:EB226)<0,0,IF(SUM($AX226:EB226)+EB226>$AW226,$AW226-SUM($AX226:EB226),EB226))","v":0},{"$f":"IF(SUM($AW226:EC226)<0,0,IF(SUM($AX226:EC226)+EC226>$AW226,$AW226-SUM($AX226:EC226),EC226))","v":0},{"$f":"IF(SUM($AW226:ED226)<0,0,IF(SUM($AX226:ED226)+ED226>$AW226,$AW226-SUM($AX226:ED226),ED226))","v":0},{"$f":"IF(SUM($AW226:EE226)<0,0,IF(SUM($AX226:EE226)+EE226>$AW226,$AW226-SUM($AX226:EE226),EE226))","v":0},{"$f":"IF(SUM($AW226:EF226)<0,0,IF(SUM($AX226:EF226)+EF226>$AW226,$AW226-SUM($AX226:EF226),EF226))","v":0},{"$f":"IF(SUM($AW226:EG226)<0,0,IF(SUM($AX226:EG226)+EG226>$AW226,$AW226-SUM($AX226:EG226),EG226))","v":0},{"$f":"IF(SUM($AW226:EH226)<0,0,IF(SUM($AX226:EH226)+EH226>$AW226,$AW226-SUM($AX226:EH226),EH226))","v":0},{"$f":"IF(SUM($AW226:EI226)<0,0,IF(SUM($AX226:EI226)+EI226>$AW226,$AW226-SUM($AX226:EI226),EI226))","v":0},{"$f":"IF(SUM($AW226:EJ226)<0,0,IF(SUM($AX226:EJ226)+EJ226>$AW226,$AW226-SUM($AX226:EJ226),EJ226))","v":0},{"$f":"IF(SUM($AW226:EK226)<0,0,IF(SUM($AX226:EK226)+EK226>$AW226,$AW226-SUM($AX226:EK226),EK226))","v":0},{"$f":"IF(SUM($AW226:EL226)<0,0,IF(SUM($AX226:EL226)+EL226>$AW226,$AW226-SUM($AX226:EL226),EL226))","v":0},{"$f":"IF(SUM($AW226:EM226)<0,0,IF(SUM($AX226:EM226)+EM226>$AW226,$AW226-SUM($AX226:EM226),EM226))","v":0},{"$f":"IF(SUM($AW226:EN226)<0,0,IF(SUM($AX226:EN226)+EN226>$AW226,$AW226-SUM($AX226:EN226),EN226))","v":0},{"$f":"IF(SUM($AW226:EO226)<0,0,IF(SUM($AX226:EO226)+EO226>$AW226,$AW226-SUM($AX226:EO226),EO226))","v":0},{"$f":"IF(SUM($AW226:EP226)<0,0,IF(SUM($AX226:EP226)+EP226>$AW226,$AW226-SUM($AX226:EP226),EP226))","v":0},{"$f":"IF(SUM($AW226:EQ226)<0,0,IF(SUM($AX226:EQ226)+EQ226>$AW226,$AW226-SUM($AX226:EQ226),EQ226))","v":0},{"$f":"IF(SUM($AW226:ER226)<0,0,IF(SUM($AX226:ER226)+ER226>$AW226,$AW226-SUM($AX226:ER226),ER226))","v":0},{"$f":"IF(SUM($AW226:ES226)<0,0,IF(SUM($AX226:ES226)+ES226>$AW226,$AW226-SUM($AX226:ES226),ES226))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($U227:U227)+U227>$T28,$T28-SUM($U227:U227),U227)","v":0},{"$f":"IF(SUM($U227:V227)+V227>$T28,$T28-SUM($U227:V227),V227)","v":0},{"$f":"IF(SUM($U227:W227)+W227>$T28,$T28-SUM($U227:W227),W227)","v":0},{"$f":"IF(SUM($U227:X227)+X227>$T28,$T28-SUM($U227:X227),X227)","v":0},{"$f":"IF(SUM($U227:Y227)+Y227>$T28,$T28-SUM($U227:Y227),Y227)","v":0},{"$f":"IF(SUM($U227:Z227)+Z227>$T28,$T28-SUM($U227:Z227),Z227)","v":0},{"$f":"IF(SUM($U227:AA227)+AA227>$T28,$T28-SUM($U227:AA227),AA227)","v":0},{"$f":"IF(SUM($U227:AB227)+AB227>$T28,$T28-SUM($U227:AB227),AB227)","v":0},{"$f":"IF(SUM($U227:AC227)+AC227>$T28,$T28-SUM($U227:AC227),AC227)","v":0},{"$f":"IF(SUM($U227:AD227)+AD227>$T28,$T28-SUM($U227:AD227),AD227)","v":0},{"$f":"IF(SUM($U227:AE227)+AE227>$T28,$T28-SUM($U227:AE227),AE227)","v":0},{"$f":"IF(SUM($U227:AF227)+AF227>$T28,$T28-SUM($U227:AF227),AF227)","v":0},{"$f":"IF(SUM($U227:AG227)+AG227>$T28,$T28-SUM($U227:AG227),AG227)","v":0},{"$f":"IF(SUM($U227:AH227)+AH227>$T28,$T28-SUM($U227:AH227),AH227)","v":0},{"$f":"IF(SUM($U227:AI227)+AI227>$T28,$T28-SUM($U227:AI227),AI227)","v":0},{"$f":"IF(SUM($U227:AJ227)+AJ227>$T28,$T28-SUM($U227:AJ227),AJ227)","v":0},{"$f":"IF(SUM($U227:AK227)+AK227>$T28,$T28-SUM($U227:AK227),AK227)","v":0},{"$f":"IF(SUM($U227:AL227)+AL227>$T28,$T28-SUM($U227:AL227),AL227)","v":0},{"$f":"IF(SUM($U227:AM227)+AM227>$T28,$T28-SUM($U227:AM227),AM227)","v":0},{"$f":"IF(SUM($U227:AN227)+AN227>$T28,$T28-SUM($U227:AN227),AN227)","v":0},{"$f":"IF(SUM($U227:AO227)+AO227>$T28,$T28-SUM($U227:AO227),AO227)","v":0},{"$f":"IF(SUM($U227:AP227)+AP227>$T28,$T28-SUM($U227:AP227),AP227)","v":0},{"$f":"IF(SUM($U227:AQ227)+AQ227>$T28,$T28-SUM($U227:AQ227),AQ227)","v":0},{"$f":"IF(SUM($U227:AR227)+AR227>$T28,$T28-SUM($U227:AR227),AR227)","v":0},{"$f":"IF(SUM($U227:AS227)+AS227>$T28,$T28-SUM($U227:AS227),AS227)","v":0},{"$f":"IF(SUM($U227:AT227)+AT227>$T28,$T28-SUM($U227:AT227),AT227)","v":0},{"$f":"IF(SUM($U227:AU227)+AU227>$T28,$T28-SUM($U227:AU227),AU227)","v":0},0,0,{"$f":"IF(SUM($AW227:AX227)<0,0,IF(SUM($AX227:AX227)+AX227>$AW227,$AW227-SUM($AX227:AX227),AX227))","v":0},{"$f":"IF(SUM($AW227:AY227)<0,0,IF(SUM($AX227:AY227)+AY227>$AW227,$AW227-SUM($AX227:AY227),AY227))","v":0},{"$f":"IF(SUM($AW227:AZ227)<0,0,IF(SUM($AX227:AZ227)+AZ227>$AW227,$AW227-SUM($AX227:AZ227),AZ227))","v":0},{"$f":"IF(SUM($AW227:BA227)<0,0,IF(SUM($AX227:BA227)+BA227>$AW227,$AW227-SUM($AX227:BA227),BA227))","v":0},{"$f":"IF(SUM($AW227:BB227)<0,0,IF(SUM($AX227:BB227)+BB227>$AW227,$AW227-SUM($AX227:BB227),BB227))","v":0},{"$f":"IF(SUM($AW227:BC227)<0,0,IF(SUM($AX227:BC227)+BC227>$AW227,$AW227-SUM($AX227:BC227),BC227))","v":0},{"$f":"IF(SUM($AW227:BD227)<0,0,IF(SUM($AX227:BD227)+BD227>$AW227,$AW227-SUM($AX227:BD227),BD227))","v":0},{"$f":"IF(SUM($AW227:BE227)<0,0,IF(SUM($AX227:BE227)+BE227>$AW227,$AW227-SUM($AX227:BE227),BE227))","v":0},{"$f":"IF(SUM($AW227:BF227)<0,0,IF(SUM($AX227:BF227)+BF227>$AW227,$AW227-SUM($AX227:BF227),BF227))","v":0},{"$f":"IF(SUM($AW227:BG227)<0,0,IF(SUM($AX227:BG227)+BG227>$AW227,$AW227-SUM($AX227:BG227),BG227))","v":0},{"$f":"IF(SUM($AW227:BH227)<0,0,IF(SUM($AX227:BH227)+BH227>$AW227,$AW227-SUM($AX227:BH227),BH227))","v":0},{"$f":"IF(SUM($AW227:BI227)<0,0,IF(SUM($AX227:BI227)+BI227>$AW227,$AW227-SUM($AX227:BI227),BI227))","v":0},{"$f":"IF(SUM($AW227:BJ227)<0,0,IF(SUM($AX227:BJ227)+BJ227>$AW227,$AW227-SUM($AX227:BJ227),BJ227))","v":0},{"$f":"IF(SUM($AW227:BK227)<0,0,IF(SUM($AX227:BK227)+BK227>$AW227,$AW227-SUM($AX227:BK227),BK227))","v":0},{"$f":"IF(SUM($AW227:BL227)<0,0,IF(SUM($AX227:BL227)+BL227>$AW227,$AW227-SUM($AX227:BL227),BL227))","v":0},{"$f":"IF(SUM($AW227:BM227)<0,0,IF(SUM($AX227:BM227)+BM227>$AW227,$AW227-SUM($AX227:BM227),BM227))","v":0},{"$f":"IF(SUM($AW227:BN227)<0,0,IF(SUM($AX227:BN227)+BN227>$AW227,$AW227-SUM($AX227:BN227),BN227))","v":0},{"$f":"IF(SUM($AW227:BO227)<0,0,IF(SUM($AX227:BO227)+BO227>$AW227,$AW227-SUM($AX227:BO227),BO227))","v":0},{"$f":"IF(SUM($AW227:BP227)<0,0,IF(SUM($AX227:BP227)+BP227>$AW227,$AW227-SUM($AX227:BP227),BP227))","v":0},{"$f":"IF(SUM($AW227:BQ227)<0,0,IF(SUM($AX227:BQ227)+BQ227>$AW227,$AW227-SUM($AX227:BQ227),BQ227))","v":0},{"$f":"IF(SUM($AW227:BR227)<0,0,IF(SUM($AX227:BR227)+BR227>$AW227,$AW227-SUM($AX227:BR227),BR227))","v":0},{"$f":"IF(SUM($AW227:BS227)<0,0,IF(SUM($AX227:BS227)+BS227>$AW227,$AW227-SUM($AX227:BS227),BS227))","v":0},{"$f":"IF(SUM($AW227:BT227)<0,0,IF(SUM($AX227:BT227)+BT227>$AW227,$AW227-SUM($AX227:BT227),BT227))","v":0},{"$f":"IF(SUM($AW227:BU227)<0,0,IF(SUM($AX227:BU227)+BU227>$AW227,$AW227-SUM($AX227:BU227),BU227))","v":0},{"$f":"IF(SUM($AW227:BV227)<0,0,IF(SUM($AX227:BV227)+BV227>$AW227,$AW227-SUM($AX227:BV227),BV227))","v":0},{"$f":"IF(SUM($AW227:BW227)<0,0,IF(SUM($AX227:BW227)+BW227>$AW227,$AW227-SUM($AX227:BW227),BW227))","v":0},{"$f":"IF(SUM($AW227:BX227)<0,0,IF(SUM($AX227:BX227)+BX227>$AW227,$AW227-SUM($AX227:BX227),BX227))","v":0},{"$f":"IF(SUM($AW227:BY227)<0,0,IF(SUM($AX227:BY227)+BY227>$AW227,$AW227-SUM($AX227:BY227),BY227))","v":0},{"$f":"IF(SUM($AW227:BZ227)<0,0,IF(SUM($AX227:BZ227)+BZ227>$AW227,$AW227-SUM($AX227:BZ227),BZ227))","v":0},{"$f":"IF(SUM($AW227:CA227)<0,0,IF(SUM($AX227:CA227)+CA227>$AW227,$AW227-SUM($AX227:CA227),CA227))","v":0},{"$f":"IF(SUM($AW227:CB227)<0,0,IF(SUM($AX227:CB227)+CB227>$AW227,$AW227-SUM($AX227:CB227),CB227))","v":0},{"$f":"IF(SUM($AW227:CC227)<0,0,IF(SUM($AX227:CC227)+CC227>$AW227,$AW227-SUM($AX227:CC227),CC227))","v":0},{"$f":"IF(SUM($AW227:CD227)<0,0,IF(SUM($AX227:CD227)+CD227>$AW227,$AW227-SUM($AX227:CD227),CD227))","v":0},{"$f":"IF(SUM($AW227:CE227)<0,0,IF(SUM($AX227:CE227)+CE227>$AW227,$AW227-SUM($AX227:CE227),CE227))","v":0},{"$f":"IF(SUM($AW227:CF227)<0,0,IF(SUM($AX227:CF227)+CF227>$AW227,$AW227-SUM($AX227:CF227),CF227))","v":0},{"$f":"IF(SUM($AW227:CG227)<0,0,IF(SUM($AX227:CG227)+CG227>$AW227,$AW227-SUM($AX227:CG227),CG227))","v":0},{"$f":"IF(SUM($AW227:CH227)<0,0,IF(SUM($AX227:CH227)+CH227>$AW227,$AW227-SUM($AX227:CH227),CH227))","v":0},{"$f":"IF(SUM($AW227:CI227)<0,0,IF(SUM($AX227:CI227)+CI227>$AW227,$AW227-SUM($AX227:CI227),CI227))","v":0},{"$f":"IF(SUM($AW227:CJ227)<0,0,IF(SUM($AX227:CJ227)+CJ227>$AW227,$AW227-SUM($AX227:CJ227),CJ227))","v":0},{"$f":"IF(SUM($AW227:CK227)<0,0,IF(SUM($AX227:CK227)+CK227>$AW227,$AW227-SUM($AX227:CK227),CK227))","v":0},{"$f":"IF(SUM($AW227:CL227)<0,0,IF(SUM($AX227:CL227)+CL227>$AW227,$AW227-SUM($AX227:CL227),CL227))","v":0},{"$f":"IF(SUM($AW227:CM227)<0,0,IF(SUM($AX227:CM227)+CM227>$AW227,$AW227-SUM($AX227:CM227),CM227))","v":0},{"$f":"IF(SUM($AW227:CN227)<0,0,IF(SUM($AX227:CN227)+CN227>$AW227,$AW227-SUM($AX227:CN227),CN227))","v":0},{"$f":"IF(SUM($AW227:CO227)<0,0,IF(SUM($AX227:CO227)+CO227>$AW227,$AW227-SUM($AX227:CO227),CO227))","v":0},{"$f":"IF(SUM($AW227:CP227)<0,0,IF(SUM($AX227:CP227)+CP227>$AW227,$AW227-SUM($AX227:CP227),CP227))","v":0},{"$f":"IF(SUM($AW227:CQ227)<0,0,IF(SUM($AX227:CQ227)+CQ227>$AW227,$AW227-SUM($AX227:CQ227),CQ227))","v":0},{"$f":"IF(SUM($AW227:CR227)<0,0,IF(SUM($AX227:CR227)+CR227>$AW227,$AW227-SUM($AX227:CR227),CR227))","v":0},{"$f":"IF(SUM($AW227:CS227)<0,0,IF(SUM($AX227:CS227)+CS227>$AW227,$AW227-SUM($AX227:CS227),CS227))","v":0},{"$f":"IF(SUM($AW227:CT227)<0,0,IF(SUM($AX227:CT227)+CT227>$AW227,$AW227-SUM($AX227:CT227),CT227))","v":0},{"$f":"IF(SUM($AW227:CU227)<0,0,IF(SUM($AX227:CU227)+CU227>$AW227,$AW227-SUM($AX227:CU227),CU227))","v":0},{"$f":"IF(SUM($AW227:CV227)<0,0,IF(SUM($AX227:CV227)+CV227>$AW227,$AW227-SUM($AX227:CV227),CV227))","v":0},{"$f":"IF(SUM($AW227:CW227)<0,0,IF(SUM($AX227:CW227)+CW227>$AW227,$AW227-SUM($AX227:CW227),CW227))","v":0},{"$f":"IF(SUM($AW227:CX227)<0,0,IF(SUM($AX227:CX227)+CX227>$AW227,$AW227-SUM($AX227:CX227),CX227))","v":0},{"$f":"IF(SUM($AW227:CY227)<0,0,IF(SUM($AX227:CY227)+CY227>$AW227,$AW227-SUM($AX227:CY227),CY227))","v":0},{"$f":"IF(SUM($AW227:CZ227)<0,0,IF(SUM($AX227:CZ227)+CZ227>$AW227,$AW227-SUM($AX227:CZ227),CZ227))","v":0},{"$f":"IF(SUM($AW227:DA227)<0,0,IF(SUM($AX227:DA227)+DA227>$AW227,$AW227-SUM($AX227:DA227),DA227))","v":0},{"$f":"IF(SUM($AW227:DB227)<0,0,IF(SUM($AX227:DB227)+DB227>$AW227,$AW227-SUM($AX227:DB227),DB227))","v":0},{"$f":"IF(SUM($AW227:DC227)<0,0,IF(SUM($AX227:DC227)+DC227>$AW227,$AW227-SUM($AX227:DC227),DC227))","v":0},{"$f":"IF(SUM($AW227:DD227)<0,0,IF(SUM($AX227:DD227)+DD227>$AW227,$AW227-SUM($AX227:DD227),DD227))","v":0},{"$f":"IF(SUM($AW227:DE227)<0,0,IF(SUM($AX227:DE227)+DE227>$AW227,$AW227-SUM($AX227:DE227),DE227))","v":0},{"$f":"IF(SUM($AW227:DF227)<0,0,IF(SUM($AX227:DF227)+DF227>$AW227,$AW227-SUM($AX227:DF227),DF227))","v":0},{"$f":"IF(SUM($AW227:DG227)<0,0,IF(SUM($AX227:DG227)+DG227>$AW227,$AW227-SUM($AX227:DG227),DG227))","v":0},{"$f":"IF(SUM($AW227:DH227)<0,0,IF(SUM($AX227:DH227)+DH227>$AW227,$AW227-SUM($AX227:DH227),DH227))","v":0},{"$f":"IF(SUM($AW227:DI227)<0,0,IF(SUM($AX227:DI227)+DI227>$AW227,$AW227-SUM($AX227:DI227),DI227))","v":0},{"$f":"IF(SUM($AW227:DJ227)<0,0,IF(SUM($AX227:DJ227)+DJ227>$AW227,$AW227-SUM($AX227:DJ227),DJ227))","v":0},{"$f":"IF(SUM($AW227:DK227)<0,0,IF(SUM($AX227:DK227)+DK227>$AW227,$AW227-SUM($AX227:DK227),DK227))","v":0},{"$f":"IF(SUM($AW227:DL227)<0,0,IF(SUM($AX227:DL227)+DL227>$AW227,$AW227-SUM($AX227:DL227),DL227))","v":0},{"$f":"IF(SUM($AW227:DM227)<0,0,IF(SUM($AX227:DM227)+DM227>$AW227,$AW227-SUM($AX227:DM227),DM227))","v":0},{"$f":"IF(SUM($AW227:DN227)<0,0,IF(SUM($AX227:DN227)+DN227>$AW227,$AW227-SUM($AX227:DN227),DN227))","v":0},{"$f":"IF(SUM($AW227:DO227)<0,0,IF(SUM($AX227:DO227)+DO227>$AW227,$AW227-SUM($AX227:DO227),DO227))","v":0},{"$f":"IF(SUM($AW227:DP227)<0,0,IF(SUM($AX227:DP227)+DP227>$AW227,$AW227-SUM($AX227:DP227),DP227))","v":0},{"$f":"IF(SUM($AW227:DQ227)<0,0,IF(SUM($AX227:DQ227)+DQ227>$AW227,$AW227-SUM($AX227:DQ227),DQ227))","v":0},{"$f":"IF(SUM($AW227:DR227)<0,0,IF(SUM($AX227:DR227)+DR227>$AW227,$AW227-SUM($AX227:DR227),DR227))","v":0},{"$f":"IF(SUM($AW227:DS227)<0,0,IF(SUM($AX227:DS227)+DS227>$AW227,$AW227-SUM($AX227:DS227),DS227))","v":0},{"$f":"IF(SUM($AW227:DT227)<0,0,IF(SUM($AX227:DT227)+DT227>$AW227,$AW227-SUM($AX227:DT227),DT227))","v":0},{"$f":"IF(SUM($AW227:DU227)<0,0,IF(SUM($AX227:DU227)+DU227>$AW227,$AW227-SUM($AX227:DU227),DU227))","v":0},{"$f":"IF(SUM($AW227:DV227)<0,0,IF(SUM($AX227:DV227)+DV227>$AW227,$AW227-SUM($AX227:DV227),DV227))","v":0},{"$f":"IF(SUM($AW227:DW227)<0,0,IF(SUM($AX227:DW227)+DW227>$AW227,$AW227-SUM($AX227:DW227),DW227))","v":0},{"$f":"IF(SUM($AW227:DX227)<0,0,IF(SUM($AX227:DX227)+DX227>$AW227,$AW227-SUM($AX227:DX227),DX227))","v":0},{"$f":"IF(SUM($AW227:DY227)<0,0,IF(SUM($AX227:DY227)+DY227>$AW227,$AW227-SUM($AX227:DY227),DY227))","v":0},{"$f":"IF(SUM($AW227:DZ227)<0,0,IF(SUM($AX227:DZ227)+DZ227>$AW227,$AW227-SUM($AX227:DZ227),DZ227))","v":0},{"$f":"IF(SUM($AW227:EA227)<0,0,IF(SUM($AX227:EA227)+EA227>$AW227,$AW227-SUM($AX227:EA227),EA227))","v":0},{"$f":"IF(SUM($AW227:EB227)<0,0,IF(SUM($AX227:EB227)+EB227>$AW227,$AW227-SUM($AX227:EB227),EB227))","v":0},{"$f":"IF(SUM($AW227:EC227)<0,0,IF(SUM($AX227:EC227)+EC227>$AW227,$AW227-SUM($AX227:EC227),EC227))","v":0},{"$f":"IF(SUM($AW227:ED227)<0,0,IF(SUM($AX227:ED227)+ED227>$AW227,$AW227-SUM($AX227:ED227),ED227))","v":0},{"$f":"IF(SUM($AW227:EE227)<0,0,IF(SUM($AX227:EE227)+EE227>$AW227,$AW227-SUM($AX227:EE227),EE227))","v":0},{"$f":"IF(SUM($AW227:EF227)<0,0,IF(SUM($AX227:EF227)+EF227>$AW227,$AW227-SUM($AX227:EF227),EF227))","v":0},{"$f":"IF(SUM($AW227:EG227)<0,0,IF(SUM($AX227:EG227)+EG227>$AW227,$AW227-SUM($AX227:EG227),EG227))","v":0},{"$f":"IF(SUM($AW227:EH227)<0,0,IF(SUM($AX227:EH227)+EH227>$AW227,$AW227-SUM($AX227:EH227),EH227))","v":0},{"$f":"IF(SUM($AW227:EI227)<0,0,IF(SUM($AX227:EI227)+EI227>$AW227,$AW227-SUM($AX227:EI227),EI227))","v":0},{"$f":"IF(SUM($AW227:EJ227)<0,0,IF(SUM($AX227:EJ227)+EJ227>$AW227,$AW227-SUM($AX227:EJ227),EJ227))","v":0},{"$f":"IF(SUM($AW227:EK227)<0,0,IF(SUM($AX227:EK227)+EK227>$AW227,$AW227-SUM($AX227:EK227),EK227))","v":0},{"$f":"IF(SUM($AW227:EL227)<0,0,IF(SUM($AX227:EL227)+EL227>$AW227,$AW227-SUM($AX227:EL227),EL227))","v":0},{"$f":"IF(SUM($AW227:EM227)<0,0,IF(SUM($AX227:EM227)+EM227>$AW227,$AW227-SUM($AX227:EM227),EM227))","v":0},{"$f":"IF(SUM($AW227:EN227)<0,0,IF(SUM($AX227:EN227)+EN227>$AW227,$AW227-SUM($AX227:EN227),EN227))","v":0},{"$f":"IF(SUM($AW227:EO227)<0,0,IF(SUM($AX227:EO227)+EO227>$AW227,$AW227-SUM($AX227:EO227),EO227))","v":0},{"$f":"IF(SUM($AW227:EP227)<0,0,IF(SUM($AX227:EP227)+EP227>$AW227,$AW227-SUM($AX227:EP227),EP227))","v":0},{"$f":"IF(SUM($AW227:EQ227)<0,0,IF(SUM($AX227:EQ227)+EQ227>$AW227,$AW227-SUM($AX227:EQ227),EQ227))","v":0},{"$f":"IF(SUM($AW227:ER227)<0,0,IF(SUM($AX227:ER227)+ER227>$AW227,$AW227-SUM($AX227:ER227),ER227))","v":0},{"$f":"IF(SUM($AW227:ES227)<0,0,IF(SUM($AX227:ES227)+ES227>$AW227,$AW227-SUM($AX227:ES227),ES227))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004E-6,{"$f":"IF(SUM($U228:U228)+U228>$T29,$T29-SUM($U228:U228),U228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:V228)+V228>$T29,$T29-SUM($U228:V228),V228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:W228)+W228>$T29,$T29-SUM($U228:W228),W228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:X228)+X228>$T29,$T29-SUM($U228:X228),X228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:Y228)+Y228>$T29,$T29-SUM($U228:Y228),Y228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:Z228)+Z228>$T29,$T29-SUM($U228:Z228),Z228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AA228)+AA228>$T29,$T29-SUM($U228:AA228),AA228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AB228)+AB228>$T29,$T29-SUM($U228:AB228),AB228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AC228)+AC228>$T29,$T29-SUM($U228:AC228),AC228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AD228)+AD228>$T29,$T29-SUM($U228:AD228),AD228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AE228)+AE228>$T29,$T29-SUM($U228:AE228),AE228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AF228)+AF228>$T29,$T29-SUM($U228:AF228),AF228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AG228)+AG228>$T29,$T29-SUM($U228:AG228),AG228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AH228)+AH228>$T29,$T29-SUM($U228:AH228),AH228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AI228)+AI228>$T29,$T29-SUM($U228:AI228),AI228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AJ228)+AJ228>$T29,$T29-SUM($U228:AJ228),AJ228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AK228)+AK228>$T29,$T29-SUM($U228:AK228),AK228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AL228)+AL228>$T29,$T29-SUM($U228:AL228),AL228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AM228)+AM228>$T29,$T29-SUM($U228:AM228),AM228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AN228)+AN228>$T29,$T29-SUM($U228:AN228),AN228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AO228)+AO228>$T29,$T29-SUM($U228:AO228),AO228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AP228)+AP228>$T29,$T29-SUM($U228:AP228),AP228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AQ228)+AQ228>$T29,$T29-SUM($U228:AQ228),AQ228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AR228)+AR228>$T29,$T29-SUM($U228:AR228),AR228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AS228)+AS228>$T29,$T29-SUM($U228:AS228),AS228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AT228)+AT228>$T29,$T29-SUM($U228:AT228),AT228)","v":2.7500000000000004E-6},{"$f":"IF(SUM($U228:AU228)+AU228>$T29,$T29-SUM($U228:AU228),AU228)","v":2.7500000000000004E-6},4.7300000000000006E-4,1.1000000000000001E-5,{"$f":"IF(SUM($AW228:AX228)<0,0,IF(SUM($AX228:AX228)+AX228>$AW228,$AW228-SUM($AX228:AX228),AX228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:AY228)<0,0,IF(SUM($AX228:AY228)+AY228>$AW228,$AW228-SUM($AX228:AY228),AY228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:AZ228)<0,0,IF(SUM($AX228:AZ228)+AZ228>$AW228,$AW228-SUM($AX228:AZ228),AZ228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BA228)<0,0,IF(SUM($AX228:BA228)+BA228>$AW228,$AW228-SUM($AX228:BA228),BA228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BB228)<0,0,IF(SUM($AX228:BB228)+BB228>$AW228,$AW228-SUM($AX228:BB228),BB228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BC228)<0,0,IF(SUM($AX228:BC228)+BC228>$AW228,$AW228-SUM($AX228:BC228),BC228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BD228)<0,0,IF(SUM($AX228:BD228)+BD228>$AW228,$AW228-SUM($AX228:BD228),BD228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BE228)<0,0,IF(SUM($AX228:BE228)+BE228>$AW228,$AW228-SUM($AX228:BE228),BE228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BF228)<0,0,IF(SUM($AX228:BF228)+BF228>$AW228,$AW228-SUM($AX228:BF228),BF228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BG228)<0,0,IF(SUM($AX228:BG228)+BG228>$AW228,$AW228-SUM($AX228:BG228),BG228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BH228)<0,0,IF(SUM($AX228:BH228)+BH228>$AW228,$AW228-SUM($AX228:BH228),BH228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BI228)<0,0,IF(SUM($AX228:BI228)+BI228>$AW228,$AW228-SUM($AX228:BI228),BI228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BJ228)<0,0,IF(SUM($AX228:BJ228)+BJ228>$AW228,$AW228-SUM($AX228:BJ228),BJ228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BK228)<0,0,IF(SUM($AX228:BK228)+BK228>$AW228,$AW228-SUM($AX228:BK228),BK228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BL228)<0,0,IF(SUM($AX228:BL228)+BL228>$AW228,$AW228-SUM($AX228:BL228),BL228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BM228)<0,0,IF(SUM($AX228:BM228)+BM228>$AW228,$AW228-SUM($AX228:BM228),BM228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BN228)<0,0,IF(SUM($AX228:BN228)+BN228>$AW228,$AW228-SUM($AX228:BN228),BN228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BO228)<0,0,IF(SUM($AX228:BO228)+BO228>$AW228,$AW228-SUM($AX228:BO228),BO228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BP228)<0,0,IF(SUM($AX228:BP228)+BP228>$AW228,$AW228-SUM($AX228:BP228),BP228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BQ228)<0,0,IF(SUM($AX228:BQ228)+BQ228>$AW228,$AW228-SUM($AX228:BQ228),BQ228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BR228)<0,0,IF(SUM($AX228:BR228)+BR228>$AW228,$AW228-SUM($AX228:BR228),BR228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BS228)<0,0,IF(SUM($AX228:BS228)+BS228>$AW228,$AW228-SUM($AX228:BS228),BS228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BT228)<0,0,IF(SUM($AX228:BT228)+BT228>$AW228,$AW228-SUM($AX228:BT228),BT228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BU228)<0,0,IF(SUM($AX228:BU228)+BU228>$AW228,$AW228-SUM($AX228:BU228),BU228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BV228)<0,0,IF(SUM($AX228:BV228)+BV228>$AW228,$AW228-SUM($AX228:BV228),BV228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BW228)<0,0,IF(SUM($AX228:BW228)+BW228>$AW228,$AW228-SUM($AX228:BW228),BW228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BX228)<0,0,IF(SUM($AX228:BX228)+BX228>$AW228,$AW228-SUM($AX228:BX228),BX228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BY228)<0,0,IF(SUM($AX228:BY228)+BY228>$AW228,$AW228-SUM($AX228:BY228),BY228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:BZ228)<0,0,IF(SUM($AX228:BZ228)+BZ228>$AW228,$AW228-SUM($AX228:BZ228),BZ228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CA228)<0,0,IF(SUM($AX228:CA228)+CA228>$AW228,$AW228-SUM($AX228:CA228),CA228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CB228)<0,0,IF(SUM($AX228:CB228)+CB228>$AW228,$AW228-SUM($AX228:CB228),CB228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CC228)<0,0,IF(SUM($AX228:CC228)+CC228>$AW228,$AW228-SUM($AX228:CC228),CC228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CD228)<0,0,IF(SUM($AX228:CD228)+CD228>$AW228,$AW228-SUM($AX228:CD228),CD228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CE228)<0,0,IF(SUM($AX228:CE228)+CE228>$AW228,$AW228-SUM($AX228:CE228),CE228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CF228)<0,0,IF(SUM($AX228:CF228)+CF228>$AW228,$AW228-SUM($AX228:CF228),CF228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CG228)<0,0,IF(SUM($AX228:CG228)+CG228>$AW228,$AW228-SUM($AX228:CG228),CG228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CH228)<0,0,IF(SUM($AX228:CH228)+CH228>$AW228,$AW228-SUM($AX228:CH228),CH228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CI228)<0,0,IF(SUM($AX228:CI228)+CI228>$AW228,$AW228-SUM($AX228:CI228),CI228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CJ228)<0,0,IF(SUM($AX228:CJ228)+CJ228>$AW228,$AW228-SUM($AX228:CJ228),CJ228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CK228)<0,0,IF(SUM($AX228:CK228)+CK228>$AW228,$AW228-SUM($AX228:CK228),CK228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CL228)<0,0,IF(SUM($AX228:CL228)+CL228>$AW228,$AW228-SUM($AX228:CL228),CL228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CM228)<0,0,IF(SUM($AX228:CM228)+CM228>$AW228,$AW228-SUM($AX228:CM228),CM228))","v":1.1000000000000001E-5},{"$f":"IF(SUM($AW228:CN228)<0,0,IF(SUM($AX228:CN228)+CN228>$AW228,$AW228-SUM($AX228:CN228),CN228))","v":1.6263032587282567E-19},{"$f":"IF(SUM($AW228:CO228)<0,0,IF(SUM($AX228:CO228)+CO228>$AW228,$AW228-SUM($AX228:CO228),CO228))","v":1.6263032587282567E-19},{"$f":"IF(SUM($AW228:CP228)<0,0,IF(SUM($AX228:CP228)+CP228>$AW228,$AW228-SUM($AX228:CP228),CP228))","v":1.6263032587282567E-19},{"$f":"IF(SUM($AW228:CQ228)<0,0,IF(SUM($AX228:CQ228)+CQ228>$AW228,$AW228-SUM($AX228:CQ228),CQ228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:CR228)<0,0,IF(SUM($AX228:CR228)+CR228>$AW228,$AW228-SUM($AX228:CR228),CR228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:CS228)<0,0,IF(SUM($AX228:CS228)+CS228>$AW228,$AW228-SUM($AX228:CS228),CS228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:CT228)<0,0,IF(SUM($AX228:CT228)+CT228>$AW228,$AW228-SUM($AX228:CT228),CT228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:CU228)<0,0,IF(SUM($AX228:CU228)+CU228>$AW228,$AW228-SUM($AX228:CU228),CU228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:CV228)<0,0,IF(SUM($AX228:CV228)+CV228>$AW228,$AW228-SUM($AX228:CV228),CV228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:CW228)<0,0,IF(SUM($AX228:CW228)+CW228>$AW228,$AW228-SUM($AX228:CW228),CW228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:CX228)<0,0,IF(SUM($AX228:CX228)+CX228>$AW228,$AW228-SUM($AX228:CX228),CX228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:CY228)<0,0,IF(SUM($AX228:CY228)+CY228>$AW228,$AW228-SUM($AX228:CY228),CY228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:CZ228)<0,0,IF(SUM($AX228:CZ228)+CZ228>$AW228,$AW228-SUM($AX228:CZ228),CZ228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DA228)<0,0,IF(SUM($AX228:DA228)+DA228>$AW228,$AW228-SUM($AX228:DA228),DA228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DB228)<0,0,IF(SUM($AX228:DB228)+DB228>$AW228,$AW228-SUM($AX228:DB228),DB228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DC228)<0,0,IF(SUM($AX228:DC228)+DC228>$AW228,$AW228-SUM($AX228:DC228),DC228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DD228)<0,0,IF(SUM($AX228:DD228)+DD228>$AW228,$AW228-SUM($AX228:DD228),DD228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DE228)<0,0,IF(SUM($AX228:DE228)+DE228>$AW228,$AW228-SUM($AX228:DE228),DE228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DF228)<0,0,IF(SUM($AX228:DF228)+DF228>$AW228,$AW228-SUM($AX228:DF228),DF228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DG228)<0,0,IF(SUM($AX228:DG228)+DG228>$AW228,$AW228-SUM($AX228:DG228),DG228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DH228)<0,0,IF(SUM($AX228:DH228)+DH228>$AW228,$AW228-SUM($AX228:DH228),DH228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DI228)<0,0,IF(SUM($AX228:DI228)+DI228>$AW228,$AW228-SUM($AX228:DI228),DI228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DJ228)<0,0,IF(SUM($AX228:DJ228)+DJ228>$AW228,$AW228-SUM($AX228:DJ228),DJ228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DK228)<0,0,IF(SUM($AX228:DK228)+DK228>$AW228,$AW228-SUM($AX228:DK228),DK228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DL228)<0,0,IF(SUM($AX228:DL228)+DL228>$AW228,$AW228-SUM($AX228:DL228),DL228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DM228)<0,0,IF(SUM($AX228:DM228)+DM228>$AW228,$AW228-SUM($AX228:DM228),DM228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DN228)<0,0,IF(SUM($AX228:DN228)+DN228>$AW228,$AW228-SUM($AX228:DN228),DN228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DO228)<0,0,IF(SUM($AX228:DO228)+DO228>$AW228,$AW228-SUM($AX228:DO228),DO228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DP228)<0,0,IF(SUM($AX228:DP228)+DP228>$AW228,$AW228-SUM($AX228:DP228),DP228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DQ228)<0,0,IF(SUM($AX228:DQ228)+DQ228>$AW228,$AW228-SUM($AX228:DQ228),DQ228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DR228)<0,0,IF(SUM($AX228:DR228)+DR228>$AW228,$AW228-SUM($AX228:DR228),DR228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DS228)<0,0,IF(SUM($AX228:DS228)+DS228>$AW228,$AW228-SUM($AX228:DS228),DS228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DT228)<0,0,IF(SUM($AX228:DT228)+DT228>$AW228,$AW228-SUM($AX228:DT228),DT228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DU228)<0,0,IF(SUM($AX228:DU228)+DU228>$AW228,$AW228-SUM($AX228:DU228),DU228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DV228)<0,0,IF(SUM($AX228:DV228)+DV228>$AW228,$AW228-SUM($AX228:DV228),DV228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DW228)<0,0,IF(SUM($AX228:DW228)+DW228>$AW228,$AW228-SUM($AX228:DW228),DW228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DX228)<0,0,IF(SUM($AX228:DX228)+DX228>$AW228,$AW228-SUM($AX228:DX228),DX228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DY228)<0,0,IF(SUM($AX228:DY228)+DY228>$AW228,$AW228-SUM($AX228:DY228),DY228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:DZ228)<0,0,IF(SUM($AX228:DZ228)+DZ228>$AW228,$AW228-SUM($AX228:DZ228),DZ228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EA228)<0,0,IF(SUM($AX228:EA228)+EA228>$AW228,$AW228-SUM($AX228:EA228),EA228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EB228)<0,0,IF(SUM($AX228:EB228)+EB228>$AW228,$AW228-SUM($AX228:EB228),EB228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EC228)<0,0,IF(SUM($AX228:EC228)+EC228>$AW228,$AW228-SUM($AX228:EC228),EC228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:ED228)<0,0,IF(SUM($AX228:ED228)+ED228>$AW228,$AW228-SUM($AX228:ED228),ED228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EE228)<0,0,IF(SUM($AX228:EE228)+EE228>$AW228,$AW228-SUM($AX228:EE228),EE228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EF228)<0,0,IF(SUM($AX228:EF228)+EF228>$AW228,$AW228-SUM($AX228:EF228),EF228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EG228)<0,0,IF(SUM($AX228:EG228)+EG228>$AW228,$AW228-SUM($AX228:EG228),EG228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EH228)<0,0,IF(SUM($AX228:EH228)+EH228>$AW228,$AW228-SUM($AX228:EH228),EH228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EI228)<0,0,IF(SUM($AX228:EI228)+EI228>$AW228,$AW228-SUM($AX228:EI228),EI228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EJ228)<0,0,IF(SUM($AX228:EJ228)+EJ228>$AW228,$AW228-SUM($AX228:EJ228),EJ228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EK228)<0,0,IF(SUM($AX228:EK228)+EK228>$AW228,$AW228-SUM($AX228:EK228),EK228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EL228)<0,0,IF(SUM($AX228:EL228)+EL228>$AW228,$AW228-SUM($AX228:EL228),EL228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EM228)<0,0,IF(SUM($AX228:EM228)+EM228>$AW228,$AW228-SUM($AX228:EM228),EM228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EN228)<0,0,IF(SUM($AX228:EN228)+EN228>$AW228,$AW228-SUM($AX228:EN228),EN228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EO228)<0,0,IF(SUM($AX228:EO228)+EO228>$AW228,$AW228-SUM($AX228:EO228),EO228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EP228)<0,0,IF(SUM($AX228:EP228)+EP228>$AW228,$AW228-SUM($AX228:EP228),EP228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:EQ228)<0,0,IF(SUM($AX228:EQ228)+EQ228>$AW228,$AW228-SUM($AX228:EQ228),EQ228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:ER228)<0,0,IF(SUM($AX228:ER228)+ER228>$AW228,$AW228-SUM($AX228:ER228),ER228))","v":-3.2526065174565133E-19},{"$f":"IF(SUM($AW228:ES228)<0,0,IF(SUM($AX228:ES228)+ES228>$AW228,$AW228-SUM($AX228:ES228),ES228))","v":-3.2526065174565133E-19}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,2.2043976874999999E-3,{"$f":"IF(SUM($U229:U229)+U229>$T30,$T30-SUM($U229:U229),U229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:V229)+V229>$T30,$T30-SUM($U229:V229),V229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:W229)+W229>$T30,$T30-SUM($U229:W229),W229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:X229)+X229>$T30,$T30-SUM($U229:X229),X229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:Y229)+Y229>$T30,$T30-SUM($U229:Y229),Y229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:Z229)+Z229>$T30,$T30-SUM($U229:Z229),Z229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AA229)+AA229>$T30,$T30-SUM($U229:AA229),AA229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AB229)+AB229>$T30,$T30-SUM($U229:AB229),AB229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AC229)+AC229>$T30,$T30-SUM($U229:AC229),AC229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AD229)+AD229>$T30,$T30-SUM($U229:AD229),AD229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AE229)+AE229>$T30,$T30-SUM($U229:AE229),AE229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AF229)+AF229>$T30,$T30-SUM($U229:AF229),AF229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AG229)+AG229>$T30,$T30-SUM($U229:AG229),AG229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AH229)+AH229>$T30,$T30-SUM($U229:AH229),AH229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AI229)+AI229>$T30,$T30-SUM($U229:AI229),AI229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AJ229)+AJ229>$T30,$T30-SUM($U229:AJ229),AJ229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AK229)+AK229>$T30,$T30-SUM($U229:AK229),AK229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AL229)+AL229>$T30,$T30-SUM($U229:AL229),AL229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AM229)+AM229>$T30,$T30-SUM($U229:AM229),AM229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AN229)+AN229>$T30,$T30-SUM($U229:AN229),AN229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AO229)+AO229>$T30,$T30-SUM($U229:AO229),AO229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AP229)+AP229>$T30,$T30-SUM($U229:AP229),AP229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AQ229)+AQ229>$T30,$T30-SUM($U229:AQ229),AQ229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AR229)+AR229>$T30,$T30-SUM($U229:AR229),AR229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AS229)+AS229>$T30,$T30-SUM($U229:AS229),AS229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AT229)+AT229>$T30,$T30-SUM($U229:AT229),AT229)","v":2.2043976874999999E-3},{"$f":"IF(SUM($U229:AU229)+AU229>$T30,$T30-SUM($U229:AU229),AU229)","v":2.2043976874999999E-3},2.6452772250000048E-2,8.8175907500000154E-3,{"$f":"IF(SUM($AW229:AX229)<0,0,IF(SUM($AX229:AX229)+AX229>$AW229,$AW229-SUM($AX229:AX229),AX229))","v":8.8175907500000154E-3},{"$f":"IF(SUM($AW229:AY229)<0,0,IF(SUM($AX229:AY229)+AY229>$AW229,$AW229-SUM($AX229:AY229),AY229))","v":8.8175907500000154E-3},{"$f":"IF(SUM($AW229:AZ229)<0,0,IF(SUM($AX229:AZ229)+AZ229>$AW229,$AW229-SUM($AX229:AZ229),AZ229))","v":0},{"$f":"IF(SUM($AW229:BA229)<0,0,IF(SUM($AX229:BA229)+BA229>$AW229,$AW229-SUM($AX229:BA229),BA229))","v":0},{"$f":"IF(SUM($AW229:BB229)<0,0,IF(SUM($AX229:BB229)+BB229>$AW229,$AW229-SUM($AX229:BB229),BB229))","v":0},{"$f":"IF(SUM($AW229:BC229)<0,0,IF(SUM($AX229:BC229)+BC229>$AW229,$AW229-SUM($AX229:BC229),BC229))","v":0},{"$f":"IF(SUM($AW229:BD229)<0,0,IF(SUM($AX229:BD229)+BD229>$AW229,$AW229-SUM($AX229:BD229),BD229))","v":0},{"$f":"IF(SUM($AW229:BE229)<0,0,IF(SUM($AX229:BE229)+BE229>$AW229,$AW229-SUM($AX229:BE229),BE229))","v":0},{"$f":"IF(SUM($AW229:BF229)<0,0,IF(SUM($AX229:BF229)+BF229>$AW229,$AW229-SUM($AX229:BF229),BF229))","v":0},{"$f":"IF(SUM($AW229:BG229)<0,0,IF(SUM($AX229:BG229)+BG229>$AW229,$AW229-SUM($AX229:BG229),BG229))","v":0},{"$f":"IF(SUM($AW229:BH229)<0,0,IF(SUM($AX229:BH229)+BH229>$AW229,$AW229-SUM($AX229:BH229),BH229))","v":0},{"$f":"IF(SUM($AW229:BI229)<0,0,IF(SUM($AX229:BI229)+BI229>$AW229,$AW229-SUM($AX229:BI229),BI229))","v":0},{"$f":"IF(SUM($AW229:BJ229)<0,0,IF(SUM($AX229:BJ229)+BJ229>$AW229,$AW229-SUM($AX229:BJ229),BJ229))","v":0},{"$f":"IF(SUM($AW229:BK229)<0,0,IF(SUM($AX229:BK229)+BK229>$AW229,$AW229-SUM($AX229:BK229),BK229))","v":0},{"$f":"IF(SUM($AW229:BL229)<0,0,IF(SUM($AX229:BL229)+BL229>$AW229,$AW229-SUM($AX229:BL229),BL229))","v":0},{"$f":"IF(SUM($AW229:BM229)<0,0,IF(SUM($AX229:BM229)+BM229>$AW229,$AW229-SUM($AX229:BM229),BM229))","v":0},{"$f":"IF(SUM($AW229:BN229)<0,0,IF(SUM($AX229:BN229)+BN229>$AW229,$AW229-SUM($AX229:BN229),BN229))","v":0},{"$f":"IF(SUM($AW229:BO229)<0,0,IF(SUM($AX229:BO229)+BO229>$AW229,$AW229-SUM($AX229:BO229),BO229))","v":0},{"$f":"IF(SUM($AW229:BP229)<0,0,IF(SUM($AX229:BP229)+BP229>$AW229,$AW229-SUM($AX229:BP229),BP229))","v":0},{"$f":"IF(SUM($AW229:BQ229)<0,0,IF(SUM($AX229:BQ229)+BQ229>$AW229,$AW229-SUM($AX229:BQ229),BQ229))","v":0},{"$f":"IF(SUM($AW229:BR229)<0,0,IF(SUM($AX229:BR229)+BR229>$AW229,$AW229-SUM($AX229:BR229),BR229))","v":0},{"$f":"IF(SUM($AW229:BS229)<0,0,IF(SUM($AX229:BS229)+BS229>$AW229,$AW229-SUM($AX229:BS229),BS229))","v":0},{"$f":"IF(SUM($AW229:BT229)<0,0,IF(SUM($AX229:BT229)+BT229>$AW229,$AW229-SUM($AX229:BT229),BT229))","v":0},{"$f":"IF(SUM($AW229:BU229)<0,0,IF(SUM($AX229:BU229)+BU229>$AW229,$AW229-SUM($AX229:BU229),BU229))","v":0},{"$f":"IF(SUM($AW229:BV229)<0,0,IF(SUM($AX229:BV229)+BV229>$AW229,$AW229-SUM($AX229:BV229),BV229))","v":0},{"$f":"IF(SUM($AW229:BW229)<0,0,IF(SUM($AX229:BW229)+BW229>$AW229,$AW229-SUM($AX229:BW229),BW229))","v":0},{"$f":"IF(SUM($AW229:BX229)<0,0,IF(SUM($AX229:BX229)+BX229>$AW229,$AW229-SUM($AX229:BX229),BX229))","v":0},{"$f":"IF(SUM($AW229:BY229)<0,0,IF(SUM($AX229:BY229)+BY229>$AW229,$AW229-SUM($AX229:BY229),BY229))","v":0},{"$f":"IF(SUM($AW229:BZ229)<0,0,IF(SUM($AX229:BZ229)+BZ229>$AW229,$AW229-SUM($AX229:BZ229),BZ229))","v":0},{"$f":"IF(SUM($AW229:CA229)<0,0,IF(SUM($AX229:CA229)+CA229>$AW229,$AW229-SUM($AX229:CA229),CA229))","v":0},{"$f":"IF(SUM($AW229:CB229)<0,0,IF(SUM($AX229:CB229)+CB229>$AW229,$AW229-SUM($AX229:CB229),CB229))","v":0},{"$f":"IF(SUM($AW229:CC229)<0,0,IF(SUM($AX229:CC229)+CC229>$AW229,$AW229-SUM($AX229:CC229),CC229))","v":0},{"$f":"IF(SUM($AW229:CD229)<0,0,IF(SUM($AX229:CD229)+CD229>$AW229,$AW229-SUM($AX229:CD229),CD229))","v":0},{"$f":"IF(SUM($AW229:CE229)<0,0,IF(SUM($AX229:CE229)+CE229>$AW229,$AW229-SUM($AX229:CE229),CE229))","v":0},{"$f":"IF(SUM($AW229:CF229)<0,0,IF(SUM($AX229:CF229)+CF229>$AW229,$AW229-SUM($AX229:CF229),CF229))","v":0},{"$f":"IF(SUM($AW229:CG229)<0,0,IF(SUM($AX229:CG229)+CG229>$AW229,$AW229-SUM($AX229:CG229),CG229))","v":0},{"$f":"IF(SUM($AW229:CH229)<0,0,IF(SUM($AX229:CH229)+CH229>$AW229,$AW229-SUM($AX229:CH229),CH229))","v":0},{"$f":"IF(SUM($AW229:CI229)<0,0,IF(SUM($AX229:CI229)+CI229>$AW229,$AW229-SUM($AX229:CI229),CI229))","v":0},{"$f":"IF(SUM($AW229:CJ229)<0,0,IF(SUM($AX229:CJ229)+CJ229>$AW229,$AW229-SUM($AX229:CJ229),CJ229))","v":0},{"$f":"IF(SUM($AW229:CK229)<0,0,IF(SUM($AX229:CK229)+CK229>$AW229,$AW229-SUM($AX229:CK229),CK229))","v":0},{"$f":"IF(SUM($AW229:CL229)<0,0,IF(SUM($AX229:CL229)+CL229>$AW229,$AW229-SUM($AX229:CL229),CL229))","v":0},{"$f":"IF(SUM($AW229:CM229)<0,0,IF(SUM($AX229:CM229)+CM229>$AW229,$AW229-SUM($AX229:CM229),CM229))","v":0},{"$f":"IF(SUM($AW229:CN229)<0,0,IF(SUM($AX229:CN229)+CN229>$AW229,$AW229-SUM($AX229:CN229),CN229))","v":0},{"$f":"IF(SUM($AW229:CO229)<0,0,IF(SUM($AX229:CO229)+CO229>$AW229,$AW229-SUM($AX229:CO229),CO229))","v":0},{"$f":"IF(SUM($AW229:CP229)<0,0,IF(SUM($AX229:CP229)+CP229>$AW229,$AW229-SUM($AX229:CP229),CP229))","v":0},{"$f":"IF(SUM($AW229:CQ229)<0,0,IF(SUM($AX229:CQ229)+CQ229>$AW229,$AW229-SUM($AX229:CQ229),CQ229))","v":0},{"$f":"IF(SUM($AW229:CR229)<0,0,IF(SUM($AX229:CR229)+CR229>$AW229,$AW229-SUM($AX229:CR229),CR229))","v":0},{"$f":"IF(SUM($AW229:CS229)<0,0,IF(SUM($AX229:CS229)+CS229>$AW229,$AW229-SUM($AX229:CS229),CS229))","v":0},{"$f":"IF(SUM($AW229:CT229)<0,0,IF(SUM($AX229:CT229)+CT229>$AW229,$AW229-SUM($AX229:CT229),CT229))","v":0},{"$f":"IF(SUM($AW229:CU229)<0,0,IF(SUM($AX229:CU229)+CU229>$AW229,$AW229-SUM($AX229:CU229),CU229))","v":0},{"$f":"IF(SUM($AW229:CV229)<0,0,IF(SUM($AX229:CV229)+CV229>$AW229,$AW229-SUM($AX229:CV229),CV229))","v":0},{"$f":"IF(SUM($AW229:CW229)<0,0,IF(SUM($AX229:CW229)+CW229>$AW229,$AW229-SUM($AX229:CW229),CW229))","v":0},{"$f":"IF(SUM($AW229:CX229)<0,0,IF(SUM($AX229:CX229)+CX229>$AW229,$AW229-SUM($AX229:CX229),CX229))","v":0},{"$f":"IF(SUM($AW229:CY229)<0,0,IF(SUM($AX229:CY229)+CY229>$AW229,$AW229-SUM($AX229:CY229),CY229))","v":0},{"$f":"IF(SUM($AW229:CZ229)<0,0,IF(SUM($AX229:CZ229)+CZ229>$AW229,$AW229-SUM($AX229:CZ229),CZ229))","v":0},{"$f":"IF(SUM($AW229:DA229)<0,0,IF(SUM($AX229:DA229)+DA229>$AW229,$AW229-SUM($AX229:DA229),DA229))","v":0},{"$f":"IF(SUM($AW229:DB229)<0,0,IF(SUM($AX229:DB229)+DB229>$AW229,$AW229-SUM($AX229:DB229),DB229))","v":0},{"$f":"IF(SUM($AW229:DC229)<0,0,IF(SUM($AX229:DC229)+DC229>$AW229,$AW229-SUM($AX229:DC229),DC229))","v":0},{"$f":"IF(SUM($AW229:DD229)<0,0,IF(SUM($AX229:DD229)+DD229>$AW229,$AW229-SUM($AX229:DD229),DD229))","v":0},{"$f":"IF(SUM($AW229:DE229)<0,0,IF(SUM($AX229:DE229)+DE229>$AW229,$AW229-SUM($AX229:DE229),DE229))","v":0},{"$f":"IF(SUM($AW229:DF229)<0,0,IF(SUM($AX229:DF229)+DF229>$AW229,$AW229-SUM($AX229:DF229),DF229))","v":0},{"$f":"IF(SUM($AW229:DG229)<0,0,IF(SUM($AX229:DG229)+DG229>$AW229,$AW229-SUM($AX229:DG229),DG229))","v":0},{"$f":"IF(SUM($AW229:DH229)<0,0,IF(SUM($AX229:DH229)+DH229>$AW229,$AW229-SUM($AX229:DH229),DH229))","v":0},{"$f":"IF(SUM($AW229:DI229)<0,0,IF(SUM($AX229:DI229)+DI229>$AW229,$AW229-SUM($AX229:DI229),DI229))","v":0},{"$f":"IF(SUM($AW229:DJ229)<0,0,IF(SUM($AX229:DJ229)+DJ229>$AW229,$AW229-SUM($AX229:DJ229),DJ229))","v":0},{"$f":"IF(SUM($AW229:DK229)<0,0,IF(SUM($AX229:DK229)+DK229>$AW229,$AW229-SUM($AX229:DK229),DK229))","v":0},{"$f":"IF(SUM($AW229:DL229)<0,0,IF(SUM($AX229:DL229)+DL229>$AW229,$AW229-SUM($AX229:DL229),DL229))","v":0},{"$f":"IF(SUM($AW229:DM229)<0,0,IF(SUM($AX229:DM229)+DM229>$AW229,$AW229-SUM($AX229:DM229),DM229))","v":0},{"$f":"IF(SUM($AW229:DN229)<0,0,IF(SUM($AX229:DN229)+DN229>$AW229,$AW229-SUM($AX229:DN229),DN229))","v":0},{"$f":"IF(SUM($AW229:DO229)<0,0,IF(SUM($AX229:DO229)+DO229>$AW229,$AW229-SUM($AX229:DO229),DO229))","v":0},{"$f":"IF(SUM($AW229:DP229)<0,0,IF(SUM($AX229:DP229)+DP229>$AW229,$AW229-SUM($AX229:DP229),DP229))","v":0},{"$f":"IF(SUM($AW229:DQ229)<0,0,IF(SUM($AX229:DQ229)+DQ229>$AW229,$AW229-SUM($AX229:DQ229),DQ229))","v":0},{"$f":"IF(SUM($AW229:DR229)<0,0,IF(SUM($AX229:DR229)+DR229>$AW229,$AW229-SUM($AX229:DR229),DR229))","v":0},{"$f":"IF(SUM($AW229:DS229)<0,0,IF(SUM($AX229:DS229)+DS229>$AW229,$AW229-SUM($AX229:DS229),DS229))","v":0},{"$f":"IF(SUM($AW229:DT229)<0,0,IF(SUM($AX229:DT229)+DT229>$AW229,$AW229-SUM($AX229:DT229),DT229))","v":0},{"$f":"IF(SUM($AW229:DU229)<0,0,IF(SUM($AX229:DU229)+DU229>$AW229,$AW229-SUM($AX229:DU229),DU229))","v":0},{"$f":"IF(SUM($AW229:DV229)<0,0,IF(SUM($AX229:DV229)+DV229>$AW229,$AW229-SUM($AX229:DV229),DV229))","v":0},{"$f":"IF(SUM($AW229:DW229)<0,0,IF(SUM($AX229:DW229)+DW229>$AW229,$AW229-SUM($AX229:DW229),DW229))","v":0},{"$f":"IF(SUM($AW229:DX229)<0,0,IF(SUM($AX229:DX229)+DX229>$AW229,$AW229-SUM($AX229:DX229),DX229))","v":0},{"$f":"IF(SUM($AW229:DY229)<0,0,IF(SUM($AX229:DY229)+DY229>$AW229,$AW229-SUM($AX229:DY229),DY229))","v":0},{"$f":"IF(SUM($AW229:DZ229)<0,0,IF(SUM($AX229:DZ229)+DZ229>$AW229,$AW229-SUM($AX229:DZ229),DZ229))","v":0},{"$f":"IF(SUM($AW229:EA229)<0,0,IF(SUM($AX229:EA229)+EA229>$AW229,$AW229-SUM($AX229:EA229),EA229))","v":0},{"$f":"IF(SUM($AW229:EB229)<0,0,IF(SUM($AX229:EB229)+EB229>$AW229,$AW229-SUM($AX229:EB229),EB229))","v":0},{"$f":"IF(SUM($AW229:EC229)<0,0,IF(SUM($AX229:EC229)+EC229>$AW229,$AW229-SUM($AX229:EC229),EC229))","v":0},{"$f":"IF(SUM($AW229:ED229)<0,0,IF(SUM($AX229:ED229)+ED229>$AW229,$AW229-SUM($AX229:ED229),ED229))","v":0},{"$f":"IF(SUM($AW229:EE229)<0,0,IF(SUM($AX229:EE229)+EE229>$AW229,$AW229-SUM($AX229:EE229),EE229))","v":0},{"$f":"IF(SUM($AW229:EF229)<0,0,IF(SUM($AX229:EF229)+EF229>$AW229,$AW229-SUM($AX229:EF229),EF229))","v":0},{"$f":"IF(SUM($AW229:EG229)<0,0,IF(SUM($AX229:EG229)+EG229>$AW229,$AW229-SUM($AX229:EG229),EG229))","v":0},{"$f":"IF(SUM($AW229:EH229)<0,0,IF(SUM($AX229:EH229)+EH229>$AW229,$AW229-SUM($AX229:EH229),EH229))","v":0},{"$f":"IF(SUM($AW229:EI229)<0,0,IF(SUM($AX229:EI229)+EI229>$AW229,$AW229-SUM($AX229:EI229),EI229))","v":0},{"$f":"IF(SUM($AW229:EJ229)<0,0,IF(SUM($AX229:EJ229)+EJ229>$AW229,$AW229-SUM($AX229:EJ229),EJ229))","v":0},{"$f":"IF(SUM($AW229:EK229)<0,0,IF(SUM($AX229:EK229)+EK229>$AW229,$AW229-SUM($AX229:EK229),EK229))","v":0},{"$f":"IF(SUM($AW229:EL229)<0,0,IF(SUM($AX229:EL229)+EL229>$AW229,$AW229-SUM($AX229:EL229),EL229))","v":0},{"$f":"IF(SUM($AW229:EM229)<0,0,IF(SUM($AX229:EM229)+EM229>$AW229,$AW229-SUM($AX229:EM229),EM229))","v":0},{"$f":"IF(SUM($AW229:EN229)<0,0,IF(SUM($AX229:EN229)+EN229>$AW229,$AW229-SUM($AX229:EN229),EN229))","v":0},{"$f":"IF(SUM($AW229:EO229)<0,0,IF(SUM($AX229:EO229)+EO229>$AW229,$AW229-SUM($AX229:EO229),EO229))","v":0},{"$f":"IF(SUM($AW229:EP229)<0,0,IF(SUM($AX229:EP229)+EP229>$AW229,$AW229-SUM($AX229:EP229),EP229))","v":0},{"$f":"IF(SUM($AW229:EQ229)<0,0,IF(SUM($AX229:EQ229)+EQ229>$AW229,$AW229-SUM($AX229:EQ229),EQ229))","v":0},{"$f":"IF(SUM($AW229:ER229)<0,0,IF(SUM($AX229:ER229)+ER229>$AW229,$AW229-SUM($AX229:ER229),ER229))","v":0},{"$f":"IF(SUM($AW229:ES229)<0,0,IF(SUM($AX229:ES229)+ES229>$AW229,$AW229-SUM($AX229:ES229),ES229))","v":0}]
[]
[null,"Depreciation:  2003 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U23/$F233","v":0},{"$f":"IF(SUM($V233:V233)+V233>$U23,$U23-SUM($V233:V233),V233)","v":0},{"$f":"IF(SUM($V233:W233)+W233>$U23,$U23-SUM($V233:W233),W233)","v":0},{"$f":"IF(SUM($V233:X233)+X233>$U23,$U23-SUM($V233:X233),X233)","v":0},{"$f":"IF(SUM($V233:Y233)+Y233>$U23,$U23-SUM($V233:Y233),Y233)","v":0},{"$f":"IF(SUM($V233:Z233)+Z233>$U23,$U23-SUM($V233:Z233),Z233)","v":0},{"$f":"IF(SUM($V233:AA233)+AA233>$U23,$U23-SUM($V233:AA233),AA233)","v":0},{"$f":"IF(SUM($V233:AB233)+AB233>$U23,$U23-SUM($V233:AB233),AB233)","v":0},{"$f":"IF(SUM($V233:AC233)+AC233>$U23,$U23-SUM($V233:AC233),AC233)","v":0},{"$f":"IF(SUM($V233:AD233)+AD233>$U23,$U23-SUM($V233:AD233),AD233)","v":0},{"$f":"IF(SUM($V233:AE233)+AE233>$U23,$U23-SUM($V233:AE233),AE233)","v":0},{"$f":"IF(SUM($V233:AF233)+AF233>$U23,$U23-SUM($V233:AF233),AF233)","v":0},{"$f":"IF(SUM($V233:AG233)+AG233>$U23,$U23-SUM($V233:AG233),AG233)","v":0},{"$f":"IF(SUM($V233:AH233)+AH233>$U23,$U23-SUM($V233:AH233),AH233)","v":0},{"$f":"IF(SUM($V233:AI233)+AI233>$U23,$U23-SUM($V233:AI233),AI233)","v":0},{"$f":"IF(SUM($V233:AJ233)+AJ233>$U23,$U23-SUM($V233:AJ233),AJ233)","v":0},{"$f":"IF(SUM($V233:AK233)+AK233>$U23,$U23-SUM($V233:AK233),AK233)","v":0},{"$f":"IF(SUM($V233:AL233)+AL233>$U23,$U23-SUM($V233:AL233),AL233)","v":0},{"$f":"IF(SUM($V233:AM233)+AM233>$U23,$U23-SUM($V233:AM233),AM233)","v":0},{"$f":"IF(SUM($V233:AN233)+AN233>$U23,$U23-SUM($V233:AN233),AN233)","v":0},{"$f":"IF(SUM($V233:AO233)+AO233>$U23,$U23-SUM($V233:AO233),AO233)","v":0},{"$f":"IF(SUM($V233:AP233)+AP233>$U23,$U23-SUM($V233:AP233),AP233)","v":0},{"$f":"IF(SUM($V233:AQ233)+AQ233>$U23,$U23-SUM($V233:AQ233),AQ233)","v":0},{"$f":"IF(SUM($V233:AR233)+AR233>$U23,$U23-SUM($V233:AR233),AR233)","v":0},{"$f":"IF(SUM($V233:AS233)+AS233>$U23,$U23-SUM($V233:AS233),AS233)","v":0},{"$f":"IF(SUM($V233:AT233)+AT233>$U23,$U23-SUM($V233:AT233),AT233)","v":0},{"$f":"IF(SUM($V233:AU233)+AU233>$U23,$U23-SUM($V233:AU233),AU233)","v":0},{"$f":"$U36-SUM($I233:$AV233)","v":0},{"$f":"IF(AW233>0,AW233/(MAX(($F233-COUNT($I233:$AV233))/4,1)),0)","v":0},{"$f":"IF(SUM($AW233:AX233)<0,0,IF(SUM($AX233:AX233)+AX233>$AW233,$AW233-SUM($AX233:AX233),AX233))","v":0},{"$f":"IF(SUM($AW233:AY233)<0,0,IF(SUM($AX233:AY233)+AY233>$AW233,$AW233-SUM($AX233:AY233),AY233))","v":0},{"$f":"IF(SUM($AW233:AZ233)<0,0,IF(SUM($AX233:AZ233)+AZ233>$AW233,$AW233-SUM($AX233:AZ233),AZ233))","v":0},{"$f":"IF(SUM($AW233:BA233)<0,0,IF(SUM($AX233:BA233)+BA233>$AW233,$AW233-SUM($AX233:BA233),BA233))","v":0},{"$f":"IF(SUM($AW233:BB233)<0,0,IF(SUM($AX233:BB233)+BB233>$AW233,$AW233-SUM($AX233:BB233),BB233))","v":0},{"$f":"IF(SUM($AW233:BC233)<0,0,IF(SUM($AX233:BC233)+BC233>$AW233,$AW233-SUM($AX233:BC233),BC233))","v":0},{"$f":"IF(SUM($AW233:BD233)<0,0,IF(SUM($AX233:BD233)+BD233>$AW233,$AW233-SUM($AX233:BD233),BD233))","v":0},{"$f":"IF(SUM($AW233:BE233)<0,0,IF(SUM($AX233:BE233)+BE233>$AW233,$AW233-SUM($AX233:BE233),BE233))","v":0},{"$f":"IF(SUM($AW233:BF233)<0,0,IF(SUM($AX233:BF233)+BF233>$AW233,$AW233-SUM($AX233:BF233),BF233))","v":0},{"$f":"IF(SUM($AW233:BG233)<0,0,IF(SUM($AX233:BG233)+BG233>$AW233,$AW233-SUM($AX233:BG233),BG233))","v":0},{"$f":"IF(SUM($AW233:BH233)<0,0,IF(SUM($AX233:BH233)+BH233>$AW233,$AW233-SUM($AX233:BH233),BH233))","v":0},{"$f":"IF(SUM($AW233:BI233)<0,0,IF(SUM($AX233:BI233)+BI233>$AW233,$AW233-SUM($AX233:BI233),BI233))","v":0},{"$f":"IF(SUM($AW233:BJ233)<0,0,IF(SUM($AX233:BJ233)+BJ233>$AW233,$AW233-SUM($AX233:BJ233),BJ233))","v":0},{"$f":"IF(SUM($AW233:BK233)<0,0,IF(SUM($AX233:BK233)+BK233>$AW233,$AW233-SUM($AX233:BK233),BK233))","v":0},{"$f":"IF(SUM($AW233:BL233)<0,0,IF(SUM($AX233:BL233)+BL233>$AW233,$AW233-SUM($AX233:BL233),BL233))","v":0},{"$f":"IF(SUM($AW233:BM233)<0,0,IF(SUM($AX233:BM233)+BM233>$AW233,$AW233-SUM($AX233:BM233),BM233))","v":0},{"$f":"IF(SUM($AW233:BN233)<0,0,IF(SUM($AX233:BN233)+BN233>$AW233,$AW233-SUM($AX233:BN233),BN233))","v":0},{"$f":"IF(SUM($AW233:BO233)<0,0,IF(SUM($AX233:BO233)+BO233>$AW233,$AW233-SUM($AX233:BO233),BO233))","v":0},{"$f":"IF(SUM($AW233:BP233)<0,0,IF(SUM($AX233:BP233)+BP233>$AW233,$AW233-SUM($AX233:BP233),BP233))","v":0},{"$f":"IF(SUM($AW233:BQ233)<0,0,IF(SUM($AX233:BQ233)+BQ233>$AW233,$AW233-SUM($AX233:BQ233),BQ233))","v":0},{"$f":"IF(SUM($AW233:BR233)<0,0,IF(SUM($AX233:BR233)+BR233>$AW233,$AW233-SUM($AX233:BR233),BR233))","v":0},{"$f":"IF(SUM($AW233:BS233)<0,0,IF(SUM($AX233:BS233)+BS233>$AW233,$AW233-SUM($AX233:BS233),BS233))","v":0},{"$f":"IF(SUM($AW233:BT233)<0,0,IF(SUM($AX233:BT233)+BT233>$AW233,$AW233-SUM($AX233:BT233),BT233))","v":0},{"$f":"IF(SUM($AW233:BU233)<0,0,IF(SUM($AX233:BU233)+BU233>$AW233,$AW233-SUM($AX233:BU233),BU233))","v":0},{"$f":"IF(SUM($AW233:BV233)<0,0,IF(SUM($AX233:BV233)+BV233>$AW233,$AW233-SUM($AX233:BV233),BV233))","v":0},{"$f":"IF(SUM($AW233:BW233)<0,0,IF(SUM($AX233:BW233)+BW233>$AW233,$AW233-SUM($AX233:BW233),BW233))","v":0},{"$f":"IF(SUM($AW233:BX233)<0,0,IF(SUM($AX233:BX233)+BX233>$AW233,$AW233-SUM($AX233:BX233),BX233))","v":0},{"$f":"IF(SUM($AW233:BY233)<0,0,IF(SUM($AX233:BY233)+BY233>$AW233,$AW233-SUM($AX233:BY233),BY233))","v":0},{"$f":"IF(SUM($AW233:BZ233)<0,0,IF(SUM($AX233:BZ233)+BZ233>$AW233,$AW233-SUM($AX233:BZ233),BZ233))","v":0},{"$f":"IF(SUM($AW233:CA233)<0,0,IF(SUM($AX233:CA233)+CA233>$AW233,$AW233-SUM($AX233:CA233),CA233))","v":0},{"$f":"IF(SUM($AW233:CB233)<0,0,IF(SUM($AX233:CB233)+CB233>$AW233,$AW233-SUM($AX233:CB233),CB233))","v":0},{"$f":"IF(SUM($AW233:CC233)<0,0,IF(SUM($AX233:CC233)+CC233>$AW233,$AW233-SUM($AX233:CC233),CC233))","v":0},{"$f":"IF(SUM($AW233:CD233)<0,0,IF(SUM($AX233:CD233)+CD233>$AW233,$AW233-SUM($AX233:CD233),CD233))","v":0},{"$f":"IF(SUM($AW233:CE233)<0,0,IF(SUM($AX233:CE233)+CE233>$AW233,$AW233-SUM($AX233:CE233),CE233))","v":0},{"$f":"IF(SUM($AW233:CF233)<0,0,IF(SUM($AX233:CF233)+CF233>$AW233,$AW233-SUM($AX233:CF233),CF233))","v":0},{"$f":"IF(SUM($AW233:CG233)<0,0,IF(SUM($AX233:CG233)+CG233>$AW233,$AW233-SUM($AX233:CG233),CG233))","v":0},{"$f":"IF(SUM($AW233:CH233)<0,0,IF(SUM($AX233:CH233)+CH233>$AW233,$AW233-SUM($AX233:CH233),CH233))","v":0},{"$f":"IF(SUM($AW233:CI233)<0,0,IF(SUM($AX233:CI233)+CI233>$AW233,$AW233-SUM($AX233:CI233),CI233))","v":0},{"$f":"IF(SUM($AW233:CJ233)<0,0,IF(SUM($AX233:CJ233)+CJ233>$AW233,$AW233-SUM($AX233:CJ233),CJ233))","v":0},{"$f":"IF(SUM($AW233:CK233)<0,0,IF(SUM($AX233:CK233)+CK233>$AW233,$AW233-SUM($AX233:CK233),CK233))","v":0},{"$f":"IF(SUM($AW233:CL233)<0,0,IF(SUM($AX233:CL233)+CL233>$AW233,$AW233-SUM($AX233:CL233),CL233))","v":0},{"$f":"IF(SUM($AW233:CM233)<0,0,IF(SUM($AX233:CM233)+CM233>$AW233,$AW233-SUM($AX233:CM233),CM233))","v":0},{"$f":"IF(SUM($AW233:CN233)<0,0,IF(SUM($AX233:CN233)+CN233>$AW233,$AW233-SUM($AX233:CN233),CN233))","v":0},{"$f":"IF(SUM($AW233:CO233)<0,0,IF(SUM($AX233:CO233)+CO233>$AW233,$AW233-SUM($AX233:CO233),CO233))","v":0},{"$f":"IF(SUM($AW233:CP233)<0,0,IF(SUM($AX233:CP233)+CP233>$AW233,$AW233-SUM($AX233:CP233),CP233))","v":0},{"$f":"IF(SUM($AW233:CQ233)<0,0,IF(SUM($AX233:CQ233)+CQ233>$AW233,$AW233-SUM($AX233:CQ233),CQ233))","v":0},{"$f":"IF(SUM($AW233:CR233)<0,0,IF(SUM($AX233:CR233)+CR233>$AW233,$AW233-SUM($AX233:CR233),CR233))","v":0},{"$f":"IF(SUM($AW233:CS233)<0,0,IF(SUM($AX233:CS233)+CS233>$AW233,$AW233-SUM($AX233:CS233),CS233))","v":0},{"$f":"IF(SUM($AW233:CT233)<0,0,IF(SUM($AX233:CT233)+CT233>$AW233,$AW233-SUM($AX233:CT233),CT233))","v":0},{"$f":"IF(SUM($AW233:CU233)<0,0,IF(SUM($AX233:CU233)+CU233>$AW233,$AW233-SUM($AX233:CU233),CU233))","v":0},{"$f":"IF(SUM($AW233:CV233)<0,0,IF(SUM($AX233:CV233)+CV233>$AW233,$AW233-SUM($AX233:CV233),CV233))","v":0},{"$f":"IF(SUM($AW233:CW233)<0,0,IF(SUM($AX233:CW233)+CW233>$AW233,$AW233-SUM($AX233:CW233),CW233))","v":0},{"$f":"IF(SUM($AW233:CX233)<0,0,IF(SUM($AX233:CX233)+CX233>$AW233,$AW233-SUM($AX233:CX233),CX233))","v":0},{"$f":"IF(SUM($AW233:CY233)<0,0,IF(SUM($AX233:CY233)+CY233>$AW233,$AW233-SUM($AX233:CY233),CY233))","v":0},{"$f":"IF(SUM($AW233:CZ233)<0,0,IF(SUM($AX233:CZ233)+CZ233>$AW233,$AW233-SUM($AX233:CZ233),CZ233))","v":0},{"$f":"IF(SUM($AW233:DA233)<0,0,IF(SUM($AX233:DA233)+DA233>$AW233,$AW233-SUM($AX233:DA233),DA233))","v":0},{"$f":"IF(SUM($AW233:DB233)<0,0,IF(SUM($AX233:DB233)+DB233>$AW233,$AW233-SUM($AX233:DB233),DB233))","v":0},{"$f":"IF(SUM($AW233:DC233)<0,0,IF(SUM($AX233:DC233)+DC233>$AW233,$AW233-SUM($AX233:DC233),DC233))","v":0},{"$f":"IF(SUM($AW233:DD233)<0,0,IF(SUM($AX233:DD233)+DD233>$AW233,$AW233-SUM($AX233:DD233),DD233))","v":0},{"$f":"IF(SUM($AW233:DE233)<0,0,IF(SUM($AX233:DE233)+DE233>$AW233,$AW233-SUM($AX233:DE233),DE233))","v":0},{"$f":"IF(SUM($AW233:DF233)<0,0,IF(SUM($AX233:DF233)+DF233>$AW233,$AW233-SUM($AX233:DF233),DF233))","v":0},{"$f":"IF(SUM($AW233:DG233)<0,0,IF(SUM($AX233:DG233)+DG233>$AW233,$AW233-SUM($AX233:DG233),DG233))","v":0},{"$f":"IF(SUM($AW233:DH233)<0,0,IF(SUM($AX233:DH233)+DH233>$AW233,$AW233-SUM($AX233:DH233),DH233))","v":0},{"$f":"IF(SUM($AW233:DI233)<0,0,IF(SUM($AX233:DI233)+DI233>$AW233,$AW233-SUM($AX233:DI233),DI233))","v":0},{"$f":"IF(SUM($AW233:DJ233)<0,0,IF(SUM($AX233:DJ233)+DJ233>$AW233,$AW233-SUM($AX233:DJ233),DJ233))","v":0},{"$f":"IF(SUM($AW233:DK233)<0,0,IF(SUM($AX233:DK233)+DK233>$AW233,$AW233-SUM($AX233:DK233),DK233))","v":0},{"$f":"IF(SUM($AW233:DL233)<0,0,IF(SUM($AX233:DL233)+DL233>$AW233,$AW233-SUM($AX233:DL233),DL233))","v":0},{"$f":"IF(SUM($AW233:DM233)<0,0,IF(SUM($AX233:DM233)+DM233>$AW233,$AW233-SUM($AX233:DM233),DM233))","v":0},{"$f":"IF(SUM($AW233:DN233)<0,0,IF(SUM($AX233:DN233)+DN233>$AW233,$AW233-SUM($AX233:DN233),DN233))","v":0},{"$f":"IF(SUM($AW233:DO233)<0,0,IF(SUM($AX233:DO233)+DO233>$AW233,$AW233-SUM($AX233:DO233),DO233))","v":0},{"$f":"IF(SUM($AW233:DP233)<0,0,IF(SUM($AX233:DP233)+DP233>$AW233,$AW233-SUM($AX233:DP233),DP233))","v":0},{"$f":"IF(SUM($AW233:DQ233)<0,0,IF(SUM($AX233:DQ233)+DQ233>$AW233,$AW233-SUM($AX233:DQ233),DQ233))","v":0},{"$f":"IF(SUM($AW233:DR233)<0,0,IF(SUM($AX233:DR233)+DR233>$AW233,$AW233-SUM($AX233:DR233),DR233))","v":0},{"$f":"IF(SUM($AW233:DS233)<0,0,IF(SUM($AX233:DS233)+DS233>$AW233,$AW233-SUM($AX233:DS233),DS233))","v":0},{"$f":"IF(SUM($AW233:DT233)<0,0,IF(SUM($AX233:DT233)+DT233>$AW233,$AW233-SUM($AX233:DT233),DT233))","v":0},{"$f":"IF(SUM($AW233:DU233)<0,0,IF(SUM($AX233:DU233)+DU233>$AW233,$AW233-SUM($AX233:DU233),DU233))","v":0},{"$f":"IF(SUM($AW233:DV233)<0,0,IF(SUM($AX233:DV233)+DV233>$AW233,$AW233-SUM($AX233:DV233),DV233))","v":0},{"$f":"IF(SUM($AW233:DW233)<0,0,IF(SUM($AX233:DW233)+DW233>$AW233,$AW233-SUM($AX233:DW233),DW233))","v":0},{"$f":"IF(SUM($AW233:DX233)<0,0,IF(SUM($AX233:DX233)+DX233>$AW233,$AW233-SUM($AX233:DX233),DX233))","v":0},{"$f":"IF(SUM($AW233:DY233)<0,0,IF(SUM($AX233:DY233)+DY233>$AW233,$AW233-SUM($AX233:DY233),DY233))","v":0},{"$f":"IF(SUM($AW233:DZ233)<0,0,IF(SUM($AX233:DZ233)+DZ233>$AW233,$AW233-SUM($AX233:DZ233),DZ233))","v":0},{"$f":"IF(SUM($AW233:EA233)<0,0,IF(SUM($AX233:EA233)+EA233>$AW233,$AW233-SUM($AX233:EA233),EA233))","v":0},{"$f":"IF(SUM($AW233:EB233)<0,0,IF(SUM($AX233:EB233)+EB233>$AW233,$AW233-SUM($AX233:EB233),EB233))","v":0},{"$f":"IF(SUM($AW233:EC233)<0,0,IF(SUM($AX233:EC233)+EC233>$AW233,$AW233-SUM($AX233:EC233),EC233))","v":0},{"$f":"IF(SUM($AW233:ED233)<0,0,IF(SUM($AX233:ED233)+ED233>$AW233,$AW233-SUM($AX233:ED233),ED233))","v":0},{"$f":"IF(SUM($AW233:EE233)<0,0,IF(SUM($AX233:EE233)+EE233>$AW233,$AW233-SUM($AX233:EE233),EE233))","v":0},{"$f":"IF(SUM($AW233:EF233)<0,0,IF(SUM($AX233:EF233)+EF233>$AW233,$AW233-SUM($AX233:EF233),EF233))","v":0},{"$f":"IF(SUM($AW233:EG233)<0,0,IF(SUM($AX233:EG233)+EG233>$AW233,$AW233-SUM($AX233:EG233),EG233))","v":0},{"$f":"IF(SUM($AW233:EH233)<0,0,IF(SUM($AX233:EH233)+EH233>$AW233,$AW233-SUM($AX233:EH233),EH233))","v":0},{"$f":"IF(SUM($AW233:EI233)<0,0,IF(SUM($AX233:EI233)+EI233>$AW233,$AW233-SUM($AX233:EI233),EI233))","v":0},{"$f":"IF(SUM($AW233:EJ233)<0,0,IF(SUM($AX233:EJ233)+EJ233>$AW233,$AW233-SUM($AX233:EJ233),EJ233))","v":0},{"$f":"IF(SUM($AW233:EK233)<0,0,IF(SUM($AX233:EK233)+EK233>$AW233,$AW233-SUM($AX233:EK233),EK233))","v":0},{"$f":"IF(SUM($AW233:EL233)<0,0,IF(SUM($AX233:EL233)+EL233>$AW233,$AW233-SUM($AX233:EL233),EL233))","v":0},{"$f":"IF(SUM($AW233:EM233)<0,0,IF(SUM($AX233:EM233)+EM233>$AW233,$AW233-SUM($AX233:EM233),EM233))","v":0},{"$f":"IF(SUM($AW233:EN233)<0,0,IF(SUM($AX233:EN233)+EN233>$AW233,$AW233-SUM($AX233:EN233),EN233))","v":0},{"$f":"IF(SUM($AW233:EO233)<0,0,IF(SUM($AX233:EO233)+EO233>$AW233,$AW233-SUM($AX233:EO233),EO233))","v":0},{"$f":"IF(SUM($AW233:EP233)<0,0,IF(SUM($AX233:EP233)+EP233>$AW233,$AW233-SUM($AX233:EP233),EP233))","v":0},{"$f":"IF(SUM($AW233:EQ233)<0,0,IF(SUM($AX233:EQ233)+EQ233>$AW233,$AW233-SUM($AX233:EQ233),EQ233))","v":0},{"$f":"IF(SUM($AW233:ER233)<0,0,IF(SUM($AX233:ER233)+ER233>$AW233,$AW233-SUM($AX233:ER233),ER233))","v":0},{"$f":"IF(SUM($AW233:ES233)<0,0,IF(SUM($AX233:ES233)+ES233>$AW233,$AW233-SUM($AX233:ES233),ES233))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($V234:V234)+V234>$U24,$U24-SUM($V234:V234),V234)","v":0},{"$f":"IF(SUM($V234:W234)+W234>$U24,$U24-SUM($V234:W234),W234)","v":0},{"$f":"IF(SUM($V234:X234)+X234>$U24,$U24-SUM($V234:X234),X234)","v":0},{"$f":"IF(SUM($V234:Y234)+Y234>$U24,$U24-SUM($V234:Y234),Y234)","v":0},{"$f":"IF(SUM($V234:Z234)+Z234>$U24,$U24-SUM($V234:Z234),Z234)","v":0},{"$f":"IF(SUM($V234:AA234)+AA234>$U24,$U24-SUM($V234:AA234),AA234)","v":0},{"$f":"IF(SUM($V234:AB234)+AB234>$U24,$U24-SUM($V234:AB234),AB234)","v":0},{"$f":"IF(SUM($V234:AC234)+AC234>$U24,$U24-SUM($V234:AC234),AC234)","v":0},{"$f":"IF(SUM($V234:AD234)+AD234>$U24,$U24-SUM($V234:AD234),AD234)","v":0},{"$f":"IF(SUM($V234:AE234)+AE234>$U24,$U24-SUM($V234:AE234),AE234)","v":0},{"$f":"IF(SUM($V234:AF234)+AF234>$U24,$U24-SUM($V234:AF234),AF234)","v":0},{"$f":"IF(SUM($V234:AG234)+AG234>$U24,$U24-SUM($V234:AG234),AG234)","v":0},{"$f":"IF(SUM($V234:AH234)+AH234>$U24,$U24-SUM($V234:AH234),AH234)","v":0},{"$f":"IF(SUM($V234:AI234)+AI234>$U24,$U24-SUM($V234:AI234),AI234)","v":0},{"$f":"IF(SUM($V234:AJ234)+AJ234>$U24,$U24-SUM($V234:AJ234),AJ234)","v":0},{"$f":"IF(SUM($V234:AK234)+AK234>$U24,$U24-SUM($V234:AK234),AK234)","v":0},{"$f":"IF(SUM($V234:AL234)+AL234>$U24,$U24-SUM($V234:AL234),AL234)","v":0},{"$f":"IF(SUM($V234:AM234)+AM234>$U24,$U24-SUM($V234:AM234),AM234)","v":0},{"$f":"IF(SUM($V234:AN234)+AN234>$U24,$U24-SUM($V234:AN234),AN234)","v":0},{"$f":"IF(SUM($V234:AO234)+AO234>$U24,$U24-SUM($V234:AO234),AO234)","v":0},{"$f":"IF(SUM($V234:AP234)+AP234>$U24,$U24-SUM($V234:AP234),AP234)","v":0},{"$f":"IF(SUM($V234:AQ234)+AQ234>$U24,$U24-SUM($V234:AQ234),AQ234)","v":0},{"$f":"IF(SUM($V234:AR234)+AR234>$U24,$U24-SUM($V234:AR234),AR234)","v":0},{"$f":"IF(SUM($V234:AS234)+AS234>$U24,$U24-SUM($V234:AS234),AS234)","v":0},{"$f":"IF(SUM($V234:AT234)+AT234>$U24,$U24-SUM($V234:AT234),AT234)","v":0},{"$f":"IF(SUM($V234:AU234)+AU234>$U24,$U24-SUM($V234:AU234),AU234)","v":0},0,0,{"$f":"IF(SUM($AW234:AX234)<0,0,IF(SUM($AX234:AX234)+AX234>$AW234,$AW234-SUM($AX234:AX234),AX234))","v":0},{"$f":"IF(SUM($AW234:AY234)<0,0,IF(SUM($AX234:AY234)+AY234>$AW234,$AW234-SUM($AX234:AY234),AY234))","v":0},{"$f":"IF(SUM($AW234:AZ234)<0,0,IF(SUM($AX234:AZ234)+AZ234>$AW234,$AW234-SUM($AX234:AZ234),AZ234))","v":0},{"$f":"IF(SUM($AW234:BA234)<0,0,IF(SUM($AX234:BA234)+BA234>$AW234,$AW234-SUM($AX234:BA234),BA234))","v":0},{"$f":"IF(SUM($AW234:BB234)<0,0,IF(SUM($AX234:BB234)+BB234>$AW234,$AW234-SUM($AX234:BB234),BB234))","v":0},{"$f":"IF(SUM($AW234:BC234)<0,0,IF(SUM($AX234:BC234)+BC234>$AW234,$AW234-SUM($AX234:BC234),BC234))","v":0},{"$f":"IF(SUM($AW234:BD234)<0,0,IF(SUM($AX234:BD234)+BD234>$AW234,$AW234-SUM($AX234:BD234),BD234))","v":0},{"$f":"IF(SUM($AW234:BE234)<0,0,IF(SUM($AX234:BE234)+BE234>$AW234,$AW234-SUM($AX234:BE234),BE234))","v":0},{"$f":"IF(SUM($AW234:BF234)<0,0,IF(SUM($AX234:BF234)+BF234>$AW234,$AW234-SUM($AX234:BF234),BF234))","v":0},{"$f":"IF(SUM($AW234:BG234)<0,0,IF(SUM($AX234:BG234)+BG234>$AW234,$AW234-SUM($AX234:BG234),BG234))","v":0},{"$f":"IF(SUM($AW234:BH234)<0,0,IF(SUM($AX234:BH234)+BH234>$AW234,$AW234-SUM($AX234:BH234),BH234))","v":0},{"$f":"IF(SUM($AW234:BI234)<0,0,IF(SUM($AX234:BI234)+BI234>$AW234,$AW234-SUM($AX234:BI234),BI234))","v":0},{"$f":"IF(SUM($AW234:BJ234)<0,0,IF(SUM($AX234:BJ234)+BJ234>$AW234,$AW234-SUM($AX234:BJ234),BJ234))","v":0},{"$f":"IF(SUM($AW234:BK234)<0,0,IF(SUM($AX234:BK234)+BK234>$AW234,$AW234-SUM($AX234:BK234),BK234))","v":0},{"$f":"IF(SUM($AW234:BL234)<0,0,IF(SUM($AX234:BL234)+BL234>$AW234,$AW234-SUM($AX234:BL234),BL234))","v":0},{"$f":"IF(SUM($AW234:BM234)<0,0,IF(SUM($AX234:BM234)+BM234>$AW234,$AW234-SUM($AX234:BM234),BM234))","v":0},{"$f":"IF(SUM($AW234:BN234)<0,0,IF(SUM($AX234:BN234)+BN234>$AW234,$AW234-SUM($AX234:BN234),BN234))","v":0},{"$f":"IF(SUM($AW234:BO234)<0,0,IF(SUM($AX234:BO234)+BO234>$AW234,$AW234-SUM($AX234:BO234),BO234))","v":0},{"$f":"IF(SUM($AW234:BP234)<0,0,IF(SUM($AX234:BP234)+BP234>$AW234,$AW234-SUM($AX234:BP234),BP234))","v":0},{"$f":"IF(SUM($AW234:BQ234)<0,0,IF(SUM($AX234:BQ234)+BQ234>$AW234,$AW234-SUM($AX234:BQ234),BQ234))","v":0},{"$f":"IF(SUM($AW234:BR234)<0,0,IF(SUM($AX234:BR234)+BR234>$AW234,$AW234-SUM($AX234:BR234),BR234))","v":0},{"$f":"IF(SUM($AW234:BS234)<0,0,IF(SUM($AX234:BS234)+BS234>$AW234,$AW234-SUM($AX234:BS234),BS234))","v":0},{"$f":"IF(SUM($AW234:BT234)<0,0,IF(SUM($AX234:BT234)+BT234>$AW234,$AW234-SUM($AX234:BT234),BT234))","v":0},{"$f":"IF(SUM($AW234:BU234)<0,0,IF(SUM($AX234:BU234)+BU234>$AW234,$AW234-SUM($AX234:BU234),BU234))","v":0},{"$f":"IF(SUM($AW234:BV234)<0,0,IF(SUM($AX234:BV234)+BV234>$AW234,$AW234-SUM($AX234:BV234),BV234))","v":0},{"$f":"IF(SUM($AW234:BW234)<0,0,IF(SUM($AX234:BW234)+BW234>$AW234,$AW234-SUM($AX234:BW234),BW234))","v":0},{"$f":"IF(SUM($AW234:BX234)<0,0,IF(SUM($AX234:BX234)+BX234>$AW234,$AW234-SUM($AX234:BX234),BX234))","v":0},{"$f":"IF(SUM($AW234:BY234)<0,0,IF(SUM($AX234:BY234)+BY234>$AW234,$AW234-SUM($AX234:BY234),BY234))","v":0},{"$f":"IF(SUM($AW234:BZ234)<0,0,IF(SUM($AX234:BZ234)+BZ234>$AW234,$AW234-SUM($AX234:BZ234),BZ234))","v":0},{"$f":"IF(SUM($AW234:CA234)<0,0,IF(SUM($AX234:CA234)+CA234>$AW234,$AW234-SUM($AX234:CA234),CA234))","v":0},{"$f":"IF(SUM($AW234:CB234)<0,0,IF(SUM($AX234:CB234)+CB234>$AW234,$AW234-SUM($AX234:CB234),CB234))","v":0},{"$f":"IF(SUM($AW234:CC234)<0,0,IF(SUM($AX234:CC234)+CC234>$AW234,$AW234-SUM($AX234:CC234),CC234))","v":0},{"$f":"IF(SUM($AW234:CD234)<0,0,IF(SUM($AX234:CD234)+CD234>$AW234,$AW234-SUM($AX234:CD234),CD234))","v":0},{"$f":"IF(SUM($AW234:CE234)<0,0,IF(SUM($AX234:CE234)+CE234>$AW234,$AW234-SUM($AX234:CE234),CE234))","v":0},{"$f":"IF(SUM($AW234:CF234)<0,0,IF(SUM($AX234:CF234)+CF234>$AW234,$AW234-SUM($AX234:CF234),CF234))","v":0},{"$f":"IF(SUM($AW234:CG234)<0,0,IF(SUM($AX234:CG234)+CG234>$AW234,$AW234-SUM($AX234:CG234),CG234))","v":0},{"$f":"IF(SUM($AW234:CH234)<0,0,IF(SUM($AX234:CH234)+CH234>$AW234,$AW234-SUM($AX234:CH234),CH234))","v":0},{"$f":"IF(SUM($AW234:CI234)<0,0,IF(SUM($AX234:CI234)+CI234>$AW234,$AW234-SUM($AX234:CI234),CI234))","v":0},{"$f":"IF(SUM($AW234:CJ234)<0,0,IF(SUM($AX234:CJ234)+CJ234>$AW234,$AW234-SUM($AX234:CJ234),CJ234))","v":0},{"$f":"IF(SUM($AW234:CK234)<0,0,IF(SUM($AX234:CK234)+CK234>$AW234,$AW234-SUM($AX234:CK234),CK234))","v":0},{"$f":"IF(SUM($AW234:CL234)<0,0,IF(SUM($AX234:CL234)+CL234>$AW234,$AW234-SUM($AX234:CL234),CL234))","v":0},{"$f":"IF(SUM($AW234:CM234)<0,0,IF(SUM($AX234:CM234)+CM234>$AW234,$AW234-SUM($AX234:CM234),CM234))","v":0},{"$f":"IF(SUM($AW234:CN234)<0,0,IF(SUM($AX234:CN234)+CN234>$AW234,$AW234-SUM($AX234:CN234),CN234))","v":0},{"$f":"IF(SUM($AW234:CO234)<0,0,IF(SUM($AX234:CO234)+CO234>$AW234,$AW234-SUM($AX234:CO234),CO234))","v":0},{"$f":"IF(SUM($AW234:CP234)<0,0,IF(SUM($AX234:CP234)+CP234>$AW234,$AW234-SUM($AX234:CP234),CP234))","v":0},{"$f":"IF(SUM($AW234:CQ234)<0,0,IF(SUM($AX234:CQ234)+CQ234>$AW234,$AW234-SUM($AX234:CQ234),CQ234))","v":0},{"$f":"IF(SUM($AW234:CR234)<0,0,IF(SUM($AX234:CR234)+CR234>$AW234,$AW234-SUM($AX234:CR234),CR234))","v":0},{"$f":"IF(SUM($AW234:CS234)<0,0,IF(SUM($AX234:CS234)+CS234>$AW234,$AW234-SUM($AX234:CS234),CS234))","v":0},{"$f":"IF(SUM($AW234:CT234)<0,0,IF(SUM($AX234:CT234)+CT234>$AW234,$AW234-SUM($AX234:CT234),CT234))","v":0},{"$f":"IF(SUM($AW234:CU234)<0,0,IF(SUM($AX234:CU234)+CU234>$AW234,$AW234-SUM($AX234:CU234),CU234))","v":0},{"$f":"IF(SUM($AW234:CV234)<0,0,IF(SUM($AX234:CV234)+CV234>$AW234,$AW234-SUM($AX234:CV234),CV234))","v":0},{"$f":"IF(SUM($AW234:CW234)<0,0,IF(SUM($AX234:CW234)+CW234>$AW234,$AW234-SUM($AX234:CW234),CW234))","v":0},{"$f":"IF(SUM($AW234:CX234)<0,0,IF(SUM($AX234:CX234)+CX234>$AW234,$AW234-SUM($AX234:CX234),CX234))","v":0},{"$f":"IF(SUM($AW234:CY234)<0,0,IF(SUM($AX234:CY234)+CY234>$AW234,$AW234-SUM($AX234:CY234),CY234))","v":0},{"$f":"IF(SUM($AW234:CZ234)<0,0,IF(SUM($AX234:CZ234)+CZ234>$AW234,$AW234-SUM($AX234:CZ234),CZ234))","v":0},{"$f":"IF(SUM($AW234:DA234)<0,0,IF(SUM($AX234:DA234)+DA234>$AW234,$AW234-SUM($AX234:DA234),DA234))","v":0},{"$f":"IF(SUM($AW234:DB234)<0,0,IF(SUM($AX234:DB234)+DB234>$AW234,$AW234-SUM($AX234:DB234),DB234))","v":0},{"$f":"IF(SUM($AW234:DC234)<0,0,IF(SUM($AX234:DC234)+DC234>$AW234,$AW234-SUM($AX234:DC234),DC234))","v":0},{"$f":"IF(SUM($AW234:DD234)<0,0,IF(SUM($AX234:DD234)+DD234>$AW234,$AW234-SUM($AX234:DD234),DD234))","v":0},{"$f":"IF(SUM($AW234:DE234)<0,0,IF(SUM($AX234:DE234)+DE234>$AW234,$AW234-SUM($AX234:DE234),DE234))","v":0},{"$f":"IF(SUM($AW234:DF234)<0,0,IF(SUM($AX234:DF234)+DF234>$AW234,$AW234-SUM($AX234:DF234),DF234))","v":0},{"$f":"IF(SUM($AW234:DG234)<0,0,IF(SUM($AX234:DG234)+DG234>$AW234,$AW234-SUM($AX234:DG234),DG234))","v":0},{"$f":"IF(SUM($AW234:DH234)<0,0,IF(SUM($AX234:DH234)+DH234>$AW234,$AW234-SUM($AX234:DH234),DH234))","v":0},{"$f":"IF(SUM($AW234:DI234)<0,0,IF(SUM($AX234:DI234)+DI234>$AW234,$AW234-SUM($AX234:DI234),DI234))","v":0},{"$f":"IF(SUM($AW234:DJ234)<0,0,IF(SUM($AX234:DJ234)+DJ234>$AW234,$AW234-SUM($AX234:DJ234),DJ234))","v":0},{"$f":"IF(SUM($AW234:DK234)<0,0,IF(SUM($AX234:DK234)+DK234>$AW234,$AW234-SUM($AX234:DK234),DK234))","v":0},{"$f":"IF(SUM($AW234:DL234)<0,0,IF(SUM($AX234:DL234)+DL234>$AW234,$AW234-SUM($AX234:DL234),DL234))","v":0},{"$f":"IF(SUM($AW234:DM234)<0,0,IF(SUM($AX234:DM234)+DM234>$AW234,$AW234-SUM($AX234:DM234),DM234))","v":0},{"$f":"IF(SUM($AW234:DN234)<0,0,IF(SUM($AX234:DN234)+DN234>$AW234,$AW234-SUM($AX234:DN234),DN234))","v":0},{"$f":"IF(SUM($AW234:DO234)<0,0,IF(SUM($AX234:DO234)+DO234>$AW234,$AW234-SUM($AX234:DO234),DO234))","v":0},{"$f":"IF(SUM($AW234:DP234)<0,0,IF(SUM($AX234:DP234)+DP234>$AW234,$AW234-SUM($AX234:DP234),DP234))","v":0},{"$f":"IF(SUM($AW234:DQ234)<0,0,IF(SUM($AX234:DQ234)+DQ234>$AW234,$AW234-SUM($AX234:DQ234),DQ234))","v":0},{"$f":"IF(SUM($AW234:DR234)<0,0,IF(SUM($AX234:DR234)+DR234>$AW234,$AW234-SUM($AX234:DR234),DR234))","v":0},{"$f":"IF(SUM($AW234:DS234)<0,0,IF(SUM($AX234:DS234)+DS234>$AW234,$AW234-SUM($AX234:DS234),DS234))","v":0},{"$f":"IF(SUM($AW234:DT234)<0,0,IF(SUM($AX234:DT234)+DT234>$AW234,$AW234-SUM($AX234:DT234),DT234))","v":0},{"$f":"IF(SUM($AW234:DU234)<0,0,IF(SUM($AX234:DU234)+DU234>$AW234,$AW234-SUM($AX234:DU234),DU234))","v":0},{"$f":"IF(SUM($AW234:DV234)<0,0,IF(SUM($AX234:DV234)+DV234>$AW234,$AW234-SUM($AX234:DV234),DV234))","v":0},{"$f":"IF(SUM($AW234:DW234)<0,0,IF(SUM($AX234:DW234)+DW234>$AW234,$AW234-SUM($AX234:DW234),DW234))","v":0},{"$f":"IF(SUM($AW234:DX234)<0,0,IF(SUM($AX234:DX234)+DX234>$AW234,$AW234-SUM($AX234:DX234),DX234))","v":0},{"$f":"IF(SUM($AW234:DY234)<0,0,IF(SUM($AX234:DY234)+DY234>$AW234,$AW234-SUM($AX234:DY234),DY234))","v":0},{"$f":"IF(SUM($AW234:DZ234)<0,0,IF(SUM($AX234:DZ234)+DZ234>$AW234,$AW234-SUM($AX234:DZ234),DZ234))","v":0},{"$f":"IF(SUM($AW234:EA234)<0,0,IF(SUM($AX234:EA234)+EA234>$AW234,$AW234-SUM($AX234:EA234),EA234))","v":0},{"$f":"IF(SUM($AW234:EB234)<0,0,IF(SUM($AX234:EB234)+EB234>$AW234,$AW234-SUM($AX234:EB234),EB234))","v":0},{"$f":"IF(SUM($AW234:EC234)<0,0,IF(SUM($AX234:EC234)+EC234>$AW234,$AW234-SUM($AX234:EC234),EC234))","v":0},{"$f":"IF(SUM($AW234:ED234)<0,0,IF(SUM($AX234:ED234)+ED234>$AW234,$AW234-SUM($AX234:ED234),ED234))","v":0},{"$f":"IF(SUM($AW234:EE234)<0,0,IF(SUM($AX234:EE234)+EE234>$AW234,$AW234-SUM($AX234:EE234),EE234))","v":0},{"$f":"IF(SUM($AW234:EF234)<0,0,IF(SUM($AX234:EF234)+EF234>$AW234,$AW234-SUM($AX234:EF234),EF234))","v":0},{"$f":"IF(SUM($AW234:EG234)<0,0,IF(SUM($AX234:EG234)+EG234>$AW234,$AW234-SUM($AX234:EG234),EG234))","v":0},{"$f":"IF(SUM($AW234:EH234)<0,0,IF(SUM($AX234:EH234)+EH234>$AW234,$AW234-SUM($AX234:EH234),EH234))","v":0},{"$f":"IF(SUM($AW234:EI234)<0,0,IF(SUM($AX234:EI234)+EI234>$AW234,$AW234-SUM($AX234:EI234),EI234))","v":0},{"$f":"IF(SUM($AW234:EJ234)<0,0,IF(SUM($AX234:EJ234)+EJ234>$AW234,$AW234-SUM($AX234:EJ234),EJ234))","v":0},{"$f":"IF(SUM($AW234:EK234)<0,0,IF(SUM($AX234:EK234)+EK234>$AW234,$AW234-SUM($AX234:EK234),EK234))","v":0},{"$f":"IF(SUM($AW234:EL234)<0,0,IF(SUM($AX234:EL234)+EL234>$AW234,$AW234-SUM($AX234:EL234),EL234))","v":0},{"$f":"IF(SUM($AW234:EM234)<0,0,IF(SUM($AX234:EM234)+EM234>$AW234,$AW234-SUM($AX234:EM234),EM234))","v":0},{"$f":"IF(SUM($AW234:EN234)<0,0,IF(SUM($AX234:EN234)+EN234>$AW234,$AW234-SUM($AX234:EN234),EN234))","v":0},{"$f":"IF(SUM($AW234:EO234)<0,0,IF(SUM($AX234:EO234)+EO234>$AW234,$AW234-SUM($AX234:EO234),EO234))","v":0},{"$f":"IF(SUM($AW234:EP234)<0,0,IF(SUM($AX234:EP234)+EP234>$AW234,$AW234-SUM($AX234:EP234),EP234))","v":0},{"$f":"IF(SUM($AW234:EQ234)<0,0,IF(SUM($AX234:EQ234)+EQ234>$AW234,$AW234-SUM($AX234:EQ234),EQ234))","v":0},{"$f":"IF(SUM($AW234:ER234)<0,0,IF(SUM($AX234:ER234)+ER234>$AW234,$AW234-SUM($AX234:ER234),ER234))","v":0},{"$f":"IF(SUM($AW234:ES234)<0,0,IF(SUM($AX234:ES234)+ES234>$AW234,$AW234-SUM($AX234:ES234),ES234))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0419289937499998E-2,{"$f":"IF(SUM($V235:V235)+V235>$U25,$U25-SUM($V235:V235),V235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:W235)+W235>$U25,$U25-SUM($V235:W235),W235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:X235)+X235>$U25,$U25-SUM($V235:X235),X235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:Y235)+Y235>$U25,$U25-SUM($V235:Y235),Y235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:Z235)+Z235>$U25,$U25-SUM($V235:Z235),Z235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AA235)+AA235>$U25,$U25-SUM($V235:AA235),AA235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AB235)+AB235>$U25,$U25-SUM($V235:AB235),AB235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AC235)+AC235>$U25,$U25-SUM($V235:AC235),AC235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AD235)+AD235>$U25,$U25-SUM($V235:AD235),AD235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AE235)+AE235>$U25,$U25-SUM($V235:AE235),AE235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AF235)+AF235>$U25,$U25-SUM($V235:AF235),AF235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AG235)+AG235>$U25,$U25-SUM($V235:AG235),AG235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AH235)+AH235>$U25,$U25-SUM($V235:AH235),AH235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AI235)+AI235>$U25,$U25-SUM($V235:AI235),AI235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AJ235)+AJ235>$U25,$U25-SUM($V235:AJ235),AJ235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AK235)+AK235>$U25,$U25-SUM($V235:AK235),AK235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AL235)+AL235>$U25,$U25-SUM($V235:AL235),AL235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AM235)+AM235>$U25,$U25-SUM($V235:AM235),AM235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AN235)+AN235>$U25,$U25-SUM($V235:AN235),AN235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AO235)+AO235>$U25,$U25-SUM($V235:AO235),AO235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AP235)+AP235>$U25,$U25-SUM($V235:AP235),AP235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AQ235)+AQ235>$U25,$U25-SUM($V235:AQ235),AQ235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AR235)+AR235>$U25,$U25-SUM($V235:AR235),AR235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AS235)+AS235>$U25,$U25-SUM($V235:AS235),AS235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AT235)+AT235>$U25,$U25-SUM($V235:AT235),AT235)","v":2.0419289937499998E-2},{"$f":"IF(SUM($V235:AU235)+AU235>$U25,$U25-SUM($V235:AU235),AU235)","v":2.0419289937499998E-2},1.8989939641875004,8.167715975000002E-2,{"$f":"IF(SUM($AW235:AX235)<0,0,IF(SUM($AX235:AX235)+AX235>$AW235,$AW235-SUM($AX235:AX235),AX235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:AY235)<0,0,IF(SUM($AX235:AY235)+AY235>$AW235,$AW235-SUM($AX235:AY235),AY235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:AZ235)<0,0,IF(SUM($AX235:AZ235)+AZ235>$AW235,$AW235-SUM($AX235:AZ235),AZ235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BA235)<0,0,IF(SUM($AX235:BA235)+BA235>$AW235,$AW235-SUM($AX235:BA235),BA235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BB235)<0,0,IF(SUM($AX235:BB235)+BB235>$AW235,$AW235-SUM($AX235:BB235),BB235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BC235)<0,0,IF(SUM($AX235:BC235)+BC235>$AW235,$AW235-SUM($AX235:BC235),BC235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BD235)<0,0,IF(SUM($AX235:BD235)+BD235>$AW235,$AW235-SUM($AX235:BD235),BD235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BE235)<0,0,IF(SUM($AX235:BE235)+BE235>$AW235,$AW235-SUM($AX235:BE235),BE235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BF235)<0,0,IF(SUM($AX235:BF235)+BF235>$AW235,$AW235-SUM($AX235:BF235),BF235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BG235)<0,0,IF(SUM($AX235:BG235)+BG235>$AW235,$AW235-SUM($AX235:BG235),BG235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BH235)<0,0,IF(SUM($AX235:BH235)+BH235>$AW235,$AW235-SUM($AX235:BH235),BH235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BI235)<0,0,IF(SUM($AX235:BI235)+BI235>$AW235,$AW235-SUM($AX235:BI235),BI235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BJ235)<0,0,IF(SUM($AX235:BJ235)+BJ235>$AW235,$AW235-SUM($AX235:BJ235),BJ235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BK235)<0,0,IF(SUM($AX235:BK235)+BK235>$AW235,$AW235-SUM($AX235:BK235),BK235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BL235)<0,0,IF(SUM($AX235:BL235)+BL235>$AW235,$AW235-SUM($AX235:BL235),BL235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BM235)<0,0,IF(SUM($AX235:BM235)+BM235>$AW235,$AW235-SUM($AX235:BM235),BM235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BN235)<0,0,IF(SUM($AX235:BN235)+BN235>$AW235,$AW235-SUM($AX235:BN235),BN235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BO235)<0,0,IF(SUM($AX235:BO235)+BO235>$AW235,$AW235-SUM($AX235:BO235),BO235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BP235)<0,0,IF(SUM($AX235:BP235)+BP235>$AW235,$AW235-SUM($AX235:BP235),BP235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BQ235)<0,0,IF(SUM($AX235:BQ235)+BQ235>$AW235,$AW235-SUM($AX235:BQ235),BQ235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BR235)<0,0,IF(SUM($AX235:BR235)+BR235>$AW235,$AW235-SUM($AX235:BR235),BR235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BS235)<0,0,IF(SUM($AX235:BS235)+BS235>$AW235,$AW235-SUM($AX235:BS235),BS235))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW235:BT235)<0,0,IF(SUM($AX235:BT235)+BT235>$AW235,$AW235-SUM($AX235:BT235),BT235))","v":2.0419289937499085E-2},{"$f":"IF(SUM($AW235:BU235)<0,0,IF(SUM($AX235:BU235)+BU235>$AW235,$AW235-SUM($AX235:BU235),BU235))","v":0},{"$f":"IF(SUM($AW235:BV235)<0,0,IF(SUM($AX235:BV235)+BV235>$AW235,$AW235-SUM($AX235:BV235),BV235))","v":0},{"$f":"IF(SUM($AW235:BW235)<0,0,IF(SUM($AX235:BW235)+BW235>$AW235,$AW235-SUM($AX235:BW235),BW235))","v":0},{"$f":"IF(SUM($AW235:BX235)<0,0,IF(SUM($AX235:BX235)+BX235>$AW235,$AW235-SUM($AX235:BX235),BX235))","v":0},{"$f":"IF(SUM($AW235:BY235)<0,0,IF(SUM($AX235:BY235)+BY235>$AW235,$AW235-SUM($AX235:BY235),BY235))","v":0},{"$f":"IF(SUM($AW235:BZ235)<0,0,IF(SUM($AX235:BZ235)+BZ235>$AW235,$AW235-SUM($AX235:BZ235),BZ235))","v":0},{"$f":"IF(SUM($AW235:CA235)<0,0,IF(SUM($AX235:CA235)+CA235>$AW235,$AW235-SUM($AX235:CA235),CA235))","v":0},{"$f":"IF(SUM($AW235:CB235)<0,0,IF(SUM($AX235:CB235)+CB235>$AW235,$AW235-SUM($AX235:CB235),CB235))","v":0},{"$f":"IF(SUM($AW235:CC235)<0,0,IF(SUM($AX235:CC235)+CC235>$AW235,$AW235-SUM($AX235:CC235),CC235))","v":0},{"$f":"IF(SUM($AW235:CD235)<0,0,IF(SUM($AX235:CD235)+CD235>$AW235,$AW235-SUM($AX235:CD235),CD235))","v":0},{"$f":"IF(SUM($AW235:CE235)<0,0,IF(SUM($AX235:CE235)+CE235>$AW235,$AW235-SUM($AX235:CE235),CE235))","v":0},{"$f":"IF(SUM($AW235:CF235)<0,0,IF(SUM($AX235:CF235)+CF235>$AW235,$AW235-SUM($AX235:CF235),CF235))","v":0},{"$f":"IF(SUM($AW235:CG235)<0,0,IF(SUM($AX235:CG235)+CG235>$AW235,$AW235-SUM($AX235:CG235),CG235))","v":0},{"$f":"IF(SUM($AW235:CH235)<0,0,IF(SUM($AX235:CH235)+CH235>$AW235,$AW235-SUM($AX235:CH235),CH235))","v":0},{"$f":"IF(SUM($AW235:CI235)<0,0,IF(SUM($AX235:CI235)+CI235>$AW235,$AW235-SUM($AX235:CI235),CI235))","v":0},{"$f":"IF(SUM($AW235:CJ235)<0,0,IF(SUM($AX235:CJ235)+CJ235>$AW235,$AW235-SUM($AX235:CJ235),CJ235))","v":0},{"$f":"IF(SUM($AW235:CK235)<0,0,IF(SUM($AX235:CK235)+CK235>$AW235,$AW235-SUM($AX235:CK235),CK235))","v":0},{"$f":"IF(SUM($AW235:CL235)<0,0,IF(SUM($AX235:CL235)+CL235>$AW235,$AW235-SUM($AX235:CL235),CL235))","v":0},{"$f":"IF(SUM($AW235:CM235)<0,0,IF(SUM($AX235:CM235)+CM235>$AW235,$AW235-SUM($AX235:CM235),CM235))","v":0},{"$f":"IF(SUM($AW235:CN235)<0,0,IF(SUM($AX235:CN235)+CN235>$AW235,$AW235-SUM($AX235:CN235),CN235))","v":0},{"$f":"IF(SUM($AW235:CO235)<0,0,IF(SUM($AX235:CO235)+CO235>$AW235,$AW235-SUM($AX235:CO235),CO235))","v":0},{"$f":"IF(SUM($AW235:CP235)<0,0,IF(SUM($AX235:CP235)+CP235>$AW235,$AW235-SUM($AX235:CP235),CP235))","v":0},{"$f":"IF(SUM($AW235:CQ235)<0,0,IF(SUM($AX235:CQ235)+CQ235>$AW235,$AW235-SUM($AX235:CQ235),CQ235))","v":0},{"$f":"IF(SUM($AW235:CR235)<0,0,IF(SUM($AX235:CR235)+CR235>$AW235,$AW235-SUM($AX235:CR235),CR235))","v":0},{"$f":"IF(SUM($AW235:CS235)<0,0,IF(SUM($AX235:CS235)+CS235>$AW235,$AW235-SUM($AX235:CS235),CS235))","v":0},{"$f":"IF(SUM($AW235:CT235)<0,0,IF(SUM($AX235:CT235)+CT235>$AW235,$AW235-SUM($AX235:CT235),CT235))","v":0},{"$f":"IF(SUM($AW235:CU235)<0,0,IF(SUM($AX235:CU235)+CU235>$AW235,$AW235-SUM($AX235:CU235),CU235))","v":0},{"$f":"IF(SUM($AW235:CV235)<0,0,IF(SUM($AX235:CV235)+CV235>$AW235,$AW235-SUM($AX235:CV235),CV235))","v":0},{"$f":"IF(SUM($AW235:CW235)<0,0,IF(SUM($AX235:CW235)+CW235>$AW235,$AW235-SUM($AX235:CW235),CW235))","v":0},{"$f":"IF(SUM($AW235:CX235)<0,0,IF(SUM($AX235:CX235)+CX235>$AW235,$AW235-SUM($AX235:CX235),CX235))","v":0},{"$f":"IF(SUM($AW235:CY235)<0,0,IF(SUM($AX235:CY235)+CY235>$AW235,$AW235-SUM($AX235:CY235),CY235))","v":0},{"$f":"IF(SUM($AW235:CZ235)<0,0,IF(SUM($AX235:CZ235)+CZ235>$AW235,$AW235-SUM($AX235:CZ235),CZ235))","v":0},{"$f":"IF(SUM($AW235:DA235)<0,0,IF(SUM($AX235:DA235)+DA235>$AW235,$AW235-SUM($AX235:DA235),DA235))","v":0},{"$f":"IF(SUM($AW235:DB235)<0,0,IF(SUM($AX235:DB235)+DB235>$AW235,$AW235-SUM($AX235:DB235),DB235))","v":0},{"$f":"IF(SUM($AW235:DC235)<0,0,IF(SUM($AX235:DC235)+DC235>$AW235,$AW235-SUM($AX235:DC235),DC235))","v":0},{"$f":"IF(SUM($AW235:DD235)<0,0,IF(SUM($AX235:DD235)+DD235>$AW235,$AW235-SUM($AX235:DD235),DD235))","v":0},{"$f":"IF(SUM($AW235:DE235)<0,0,IF(SUM($AX235:DE235)+DE235>$AW235,$AW235-SUM($AX235:DE235),DE235))","v":0},{"$f":"IF(SUM($AW235:DF235)<0,0,IF(SUM($AX235:DF235)+DF235>$AW235,$AW235-SUM($AX235:DF235),DF235))","v":0},{"$f":"IF(SUM($AW235:DG235)<0,0,IF(SUM($AX235:DG235)+DG235>$AW235,$AW235-SUM($AX235:DG235),DG235))","v":0},{"$f":"IF(SUM($AW235:DH235)<0,0,IF(SUM($AX235:DH235)+DH235>$AW235,$AW235-SUM($AX235:DH235),DH235))","v":0},{"$f":"IF(SUM($AW235:DI235)<0,0,IF(SUM($AX235:DI235)+DI235>$AW235,$AW235-SUM($AX235:DI235),DI235))","v":0},{"$f":"IF(SUM($AW235:DJ235)<0,0,IF(SUM($AX235:DJ235)+DJ235>$AW235,$AW235-SUM($AX235:DJ235),DJ235))","v":0},{"$f":"IF(SUM($AW235:DK235)<0,0,IF(SUM($AX235:DK235)+DK235>$AW235,$AW235-SUM($AX235:DK235),DK235))","v":0},{"$f":"IF(SUM($AW235:DL235)<0,0,IF(SUM($AX235:DL235)+DL235>$AW235,$AW235-SUM($AX235:DL235),DL235))","v":0},{"$f":"IF(SUM($AW235:DM235)<0,0,IF(SUM($AX235:DM235)+DM235>$AW235,$AW235-SUM($AX235:DM235),DM235))","v":0},{"$f":"IF(SUM($AW235:DN235)<0,0,IF(SUM($AX235:DN235)+DN235>$AW235,$AW235-SUM($AX235:DN235),DN235))","v":0},{"$f":"IF(SUM($AW235:DO235)<0,0,IF(SUM($AX235:DO235)+DO235>$AW235,$AW235-SUM($AX235:DO235),DO235))","v":0},{"$f":"IF(SUM($AW235:DP235)<0,0,IF(SUM($AX235:DP235)+DP235>$AW235,$AW235-SUM($AX235:DP235),DP235))","v":0},{"$f":"IF(SUM($AW235:DQ235)<0,0,IF(SUM($AX235:DQ235)+DQ235>$AW235,$AW235-SUM($AX235:DQ235),DQ235))","v":0},{"$f":"IF(SUM($AW235:DR235)<0,0,IF(SUM($AX235:DR235)+DR235>$AW235,$AW235-SUM($AX235:DR235),DR235))","v":0},{"$f":"IF(SUM($AW235:DS235)<0,0,IF(SUM($AX235:DS235)+DS235>$AW235,$AW235-SUM($AX235:DS235),DS235))","v":0},{"$f":"IF(SUM($AW235:DT235)<0,0,IF(SUM($AX235:DT235)+DT235>$AW235,$AW235-SUM($AX235:DT235),DT235))","v":0},{"$f":"IF(SUM($AW235:DU235)<0,0,IF(SUM($AX235:DU235)+DU235>$AW235,$AW235-SUM($AX235:DU235),DU235))","v":0},{"$f":"IF(SUM($AW235:DV235)<0,0,IF(SUM($AX235:DV235)+DV235>$AW235,$AW235-SUM($AX235:DV235),DV235))","v":0},{"$f":"IF(SUM($AW235:DW235)<0,0,IF(SUM($AX235:DW235)+DW235>$AW235,$AW235-SUM($AX235:DW235),DW235))","v":0},{"$f":"IF(SUM($AW235:DX235)<0,0,IF(SUM($AX235:DX235)+DX235>$AW235,$AW235-SUM($AX235:DX235),DX235))","v":0},{"$f":"IF(SUM($AW235:DY235)<0,0,IF(SUM($AX235:DY235)+DY235>$AW235,$AW235-SUM($AX235:DY235),DY235))","v":0},{"$f":"IF(SUM($AW235:DZ235)<0,0,IF(SUM($AX235:DZ235)+DZ235>$AW235,$AW235-SUM($AX235:DZ235),DZ235))","v":0},{"$f":"IF(SUM($AW235:EA235)<0,0,IF(SUM($AX235:EA235)+EA235>$AW235,$AW235-SUM($AX235:EA235),EA235))","v":0},{"$f":"IF(SUM($AW235:EB235)<0,0,IF(SUM($AX235:EB235)+EB235>$AW235,$AW235-SUM($AX235:EB235),EB235))","v":0},{"$f":"IF(SUM($AW235:EC235)<0,0,IF(SUM($AX235:EC235)+EC235>$AW235,$AW235-SUM($AX235:EC235),EC235))","v":0},{"$f":"IF(SUM($AW235:ED235)<0,0,IF(SUM($AX235:ED235)+ED235>$AW235,$AW235-SUM($AX235:ED235),ED235))","v":0},{"$f":"IF(SUM($AW235:EE235)<0,0,IF(SUM($AX235:EE235)+EE235>$AW235,$AW235-SUM($AX235:EE235),EE235))","v":0},{"$f":"IF(SUM($AW235:EF235)<0,0,IF(SUM($AX235:EF235)+EF235>$AW235,$AW235-SUM($AX235:EF235),EF235))","v":0},{"$f":"IF(SUM($AW235:EG235)<0,0,IF(SUM($AX235:EG235)+EG235>$AW235,$AW235-SUM($AX235:EG235),EG235))","v":0},{"$f":"IF(SUM($AW235:EH235)<0,0,IF(SUM($AX235:EH235)+EH235>$AW235,$AW235-SUM($AX235:EH235),EH235))","v":0},{"$f":"IF(SUM($AW235:EI235)<0,0,IF(SUM($AX235:EI235)+EI235>$AW235,$AW235-SUM($AX235:EI235),EI235))","v":0},{"$f":"IF(SUM($AW235:EJ235)<0,0,IF(SUM($AX235:EJ235)+EJ235>$AW235,$AW235-SUM($AX235:EJ235),EJ235))","v":0},{"$f":"IF(SUM($AW235:EK235)<0,0,IF(SUM($AX235:EK235)+EK235>$AW235,$AW235-SUM($AX235:EK235),EK235))","v":0},{"$f":"IF(SUM($AW235:EL235)<0,0,IF(SUM($AX235:EL235)+EL235>$AW235,$AW235-SUM($AX235:EL235),EL235))","v":0},{"$f":"IF(SUM($AW235:EM235)<0,0,IF(SUM($AX235:EM235)+EM235>$AW235,$AW235-SUM($AX235:EM235),EM235))","v":0},{"$f":"IF(SUM($AW235:EN235)<0,0,IF(SUM($AX235:EN235)+EN235>$AW235,$AW235-SUM($AX235:EN235),EN235))","v":0},{"$f":"IF(SUM($AW235:EO235)<0,0,IF(SUM($AX235:EO235)+EO235>$AW235,$AW235-SUM($AX235:EO235),EO235))","v":0},{"$f":"IF(SUM($AW235:EP235)<0,0,IF(SUM($AX235:EP235)+EP235>$AW235,$AW235-SUM($AX235:EP235),EP235))","v":0},{"$f":"IF(SUM($AW235:EQ235)<0,0,IF(SUM($AX235:EQ235)+EQ235>$AW235,$AW235-SUM($AX235:EQ235),EQ235))","v":0},{"$f":"IF(SUM($AW235:ER235)<0,0,IF(SUM($AX235:ER235)+ER235>$AW235,$AW235-SUM($AX235:ER235),ER235))","v":0},{"$f":"IF(SUM($AW235:ES235)<0,0,IF(SUM($AX235:ES235)+ES235>$AW235,$AW235-SUM($AX235:ES235),ES235))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4481118749999999E-4,{"$f":"IF(SUM($V236:V236)+V236>$U26,$U26-SUM($V236:V236),V236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:W236)+W236>$U26,$U26-SUM($V236:W236),W236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:X236)+X236>$U26,$U26-SUM($V236:X236),X236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:Y236)+Y236>$U26,$U26-SUM($V236:Y236),Y236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:Z236)+Z236>$U26,$U26-SUM($V236:Z236),Z236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AA236)+AA236>$U26,$U26-SUM($V236:AA236),AA236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AB236)+AB236>$U26,$U26-SUM($V236:AB236),AB236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AC236)+AC236>$U26,$U26-SUM($V236:AC236),AC236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AD236)+AD236>$U26,$U26-SUM($V236:AD236),AD236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AE236)+AE236>$U26,$U26-SUM($V236:AE236),AE236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AF236)+AF236>$U26,$U26-SUM($V236:AF236),AF236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AG236)+AG236>$U26,$U26-SUM($V236:AG236),AG236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AH236)+AH236>$U26,$U26-SUM($V236:AH236),AH236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AI236)+AI236>$U26,$U26-SUM($V236:AI236),AI236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AJ236)+AJ236>$U26,$U26-SUM($V236:AJ236),AJ236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AK236)+AK236>$U26,$U26-SUM($V236:AK236),AK236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AL236)+AL236>$U26,$U26-SUM($V236:AL236),AL236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AM236)+AM236>$U26,$U26-SUM($V236:AM236),AM236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AN236)+AN236>$U26,$U26-SUM($V236:AN236),AN236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AO236)+AO236>$U26,$U26-SUM($V236:AO236),AO236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AP236)+AP236>$U26,$U26-SUM($V236:AP236),AP236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AQ236)+AQ236>$U26,$U26-SUM($V236:AQ236),AQ236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AR236)+AR236>$U26,$U26-SUM($V236:AR236),AR236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AS236)+AS236>$U26,$U26-SUM($V236:AS236),AS236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AT236)+AT236>$U26,$U26-SUM($V236:AT236),AT236)","v":1.4481118749999999E-4},{"$f":"IF(SUM($V236:AU236)+AU236>$U26,$U26-SUM($V236:AU236),AU236)","v":1.4481118749999999E-4},1.3467440437500002E-2,5.7924475000000007E-4,{"$f":"IF(SUM($AW236:AX236)<0,0,IF(SUM($AX236:AX236)+AX236>$AW236,$AW236-SUM($AX236:AX236),AX236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:AY236)<0,0,IF(SUM($AX236:AY236)+AY236>$AW236,$AW236-SUM($AX236:AY236),AY236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:AZ236)<0,0,IF(SUM($AX236:AZ236)+AZ236>$AW236,$AW236-SUM($AX236:AZ236),AZ236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BA236)<0,0,IF(SUM($AX236:BA236)+BA236>$AW236,$AW236-SUM($AX236:BA236),BA236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BB236)<0,0,IF(SUM($AX236:BB236)+BB236>$AW236,$AW236-SUM($AX236:BB236),BB236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BC236)<0,0,IF(SUM($AX236:BC236)+BC236>$AW236,$AW236-SUM($AX236:BC236),BC236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BD236)<0,0,IF(SUM($AX236:BD236)+BD236>$AW236,$AW236-SUM($AX236:BD236),BD236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BE236)<0,0,IF(SUM($AX236:BE236)+BE236>$AW236,$AW236-SUM($AX236:BE236),BE236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BF236)<0,0,IF(SUM($AX236:BF236)+BF236>$AW236,$AW236-SUM($AX236:BF236),BF236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BG236)<0,0,IF(SUM($AX236:BG236)+BG236>$AW236,$AW236-SUM($AX236:BG236),BG236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BH236)<0,0,IF(SUM($AX236:BH236)+BH236>$AW236,$AW236-SUM($AX236:BH236),BH236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BI236)<0,0,IF(SUM($AX236:BI236)+BI236>$AW236,$AW236-SUM($AX236:BI236),BI236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BJ236)<0,0,IF(SUM($AX236:BJ236)+BJ236>$AW236,$AW236-SUM($AX236:BJ236),BJ236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BK236)<0,0,IF(SUM($AX236:BK236)+BK236>$AW236,$AW236-SUM($AX236:BK236),BK236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BL236)<0,0,IF(SUM($AX236:BL236)+BL236>$AW236,$AW236-SUM($AX236:BL236),BL236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BM236)<0,0,IF(SUM($AX236:BM236)+BM236>$AW236,$AW236-SUM($AX236:BM236),BM236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BN236)<0,0,IF(SUM($AX236:BN236)+BN236>$AW236,$AW236-SUM($AX236:BN236),BN236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BO236)<0,0,IF(SUM($AX236:BO236)+BO236>$AW236,$AW236-SUM($AX236:BO236),BO236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BP236)<0,0,IF(SUM($AX236:BP236)+BP236>$AW236,$AW236-SUM($AX236:BP236),BP236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BQ236)<0,0,IF(SUM($AX236:BQ236)+BQ236>$AW236,$AW236-SUM($AX236:BQ236),BQ236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BR236)<0,0,IF(SUM($AX236:BR236)+BR236>$AW236,$AW236-SUM($AX236:BR236),BR236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BS236)<0,0,IF(SUM($AX236:BS236)+BS236>$AW236,$AW236-SUM($AX236:BS236),BS236))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW236:BT236)<0,0,IF(SUM($AX236:BT236)+BT236>$AW236,$AW236-SUM($AX236:BT236),BT236))","v":1.4481118750000674E-4},{"$f":"IF(SUM($AW236:BU236)<0,0,IF(SUM($AX236:BU236)+BU236>$AW236,$AW236-SUM($AX236:BU236),BU236))","v":0},{"$f":"IF(SUM($AW236:BV236)<0,0,IF(SUM($AX236:BV236)+BV236>$AW236,$AW236-SUM($AX236:BV236),BV236))","v":0},{"$f":"IF(SUM($AW236:BW236)<0,0,IF(SUM($AX236:BW236)+BW236>$AW236,$AW236-SUM($AX236:BW236),BW236))","v":0},{"$f":"IF(SUM($AW236:BX236)<0,0,IF(SUM($AX236:BX236)+BX236>$AW236,$AW236-SUM($AX236:BX236),BX236))","v":0},{"$f":"IF(SUM($AW236:BY236)<0,0,IF(SUM($AX236:BY236)+BY236>$AW236,$AW236-SUM($AX236:BY236),BY236))","v":0},{"$f":"IF(SUM($AW236:BZ236)<0,0,IF(SUM($AX236:BZ236)+BZ236>$AW236,$AW236-SUM($AX236:BZ236),BZ236))","v":0},{"$f":"IF(SUM($AW236:CA236)<0,0,IF(SUM($AX236:CA236)+CA236>$AW236,$AW236-SUM($AX236:CA236),CA236))","v":0},{"$f":"IF(SUM($AW236:CB236)<0,0,IF(SUM($AX236:CB236)+CB236>$AW236,$AW236-SUM($AX236:CB236),CB236))","v":0},{"$f":"IF(SUM($AW236:CC236)<0,0,IF(SUM($AX236:CC236)+CC236>$AW236,$AW236-SUM($AX236:CC236),CC236))","v":0},{"$f":"IF(SUM($AW236:CD236)<0,0,IF(SUM($AX236:CD236)+CD236>$AW236,$AW236-SUM($AX236:CD236),CD236))","v":0},{"$f":"IF(SUM($AW236:CE236)<0,0,IF(SUM($AX236:CE236)+CE236>$AW236,$AW236-SUM($AX236:CE236),CE236))","v":0},{"$f":"IF(SUM($AW236:CF236)<0,0,IF(SUM($AX236:CF236)+CF236>$AW236,$AW236-SUM($AX236:CF236),CF236))","v":0},{"$f":"IF(SUM($AW236:CG236)<0,0,IF(SUM($AX236:CG236)+CG236>$AW236,$AW236-SUM($AX236:CG236),CG236))","v":0},{"$f":"IF(SUM($AW236:CH236)<0,0,IF(SUM($AX236:CH236)+CH236>$AW236,$AW236-SUM($AX236:CH236),CH236))","v":0},{"$f":"IF(SUM($AW236:CI236)<0,0,IF(SUM($AX236:CI236)+CI236>$AW236,$AW236-SUM($AX236:CI236),CI236))","v":0},{"$f":"IF(SUM($AW236:CJ236)<0,0,IF(SUM($AX236:CJ236)+CJ236>$AW236,$AW236-SUM($AX236:CJ236),CJ236))","v":0},{"$f":"IF(SUM($AW236:CK236)<0,0,IF(SUM($AX236:CK236)+CK236>$AW236,$AW236-SUM($AX236:CK236),CK236))","v":0},{"$f":"IF(SUM($AW236:CL236)<0,0,IF(SUM($AX236:CL236)+CL236>$AW236,$AW236-SUM($AX236:CL236),CL236))","v":0},{"$f":"IF(SUM($AW236:CM236)<0,0,IF(SUM($AX236:CM236)+CM236>$AW236,$AW236-SUM($AX236:CM236),CM236))","v":0},{"$f":"IF(SUM($AW236:CN236)<0,0,IF(SUM($AX236:CN236)+CN236>$AW236,$AW236-SUM($AX236:CN236),CN236))","v":0},{"$f":"IF(SUM($AW236:CO236)<0,0,IF(SUM($AX236:CO236)+CO236>$AW236,$AW236-SUM($AX236:CO236),CO236))","v":0},{"$f":"IF(SUM($AW236:CP236)<0,0,IF(SUM($AX236:CP236)+CP236>$AW236,$AW236-SUM($AX236:CP236),CP236))","v":0},{"$f":"IF(SUM($AW236:CQ236)<0,0,IF(SUM($AX236:CQ236)+CQ236>$AW236,$AW236-SUM($AX236:CQ236),CQ236))","v":0},{"$f":"IF(SUM($AW236:CR236)<0,0,IF(SUM($AX236:CR236)+CR236>$AW236,$AW236-SUM($AX236:CR236),CR236))","v":0},{"$f":"IF(SUM($AW236:CS236)<0,0,IF(SUM($AX236:CS236)+CS236>$AW236,$AW236-SUM($AX236:CS236),CS236))","v":0},{"$f":"IF(SUM($AW236:CT236)<0,0,IF(SUM($AX236:CT236)+CT236>$AW236,$AW236-SUM($AX236:CT236),CT236))","v":0},{"$f":"IF(SUM($AW236:CU236)<0,0,IF(SUM($AX236:CU236)+CU236>$AW236,$AW236-SUM($AX236:CU236),CU236))","v":0},{"$f":"IF(SUM($AW236:CV236)<0,0,IF(SUM($AX236:CV236)+CV236>$AW236,$AW236-SUM($AX236:CV236),CV236))","v":0},{"$f":"IF(SUM($AW236:CW236)<0,0,IF(SUM($AX236:CW236)+CW236>$AW236,$AW236-SUM($AX236:CW236),CW236))","v":0},{"$f":"IF(SUM($AW236:CX236)<0,0,IF(SUM($AX236:CX236)+CX236>$AW236,$AW236-SUM($AX236:CX236),CX236))","v":0},{"$f":"IF(SUM($AW236:CY236)<0,0,IF(SUM($AX236:CY236)+CY236>$AW236,$AW236-SUM($AX236:CY236),CY236))","v":0},{"$f":"IF(SUM($AW236:CZ236)<0,0,IF(SUM($AX236:CZ236)+CZ236>$AW236,$AW236-SUM($AX236:CZ236),CZ236))","v":0},{"$f":"IF(SUM($AW236:DA236)<0,0,IF(SUM($AX236:DA236)+DA236>$AW236,$AW236-SUM($AX236:DA236),DA236))","v":0},{"$f":"IF(SUM($AW236:DB236)<0,0,IF(SUM($AX236:DB236)+DB236>$AW236,$AW236-SUM($AX236:DB236),DB236))","v":0},{"$f":"IF(SUM($AW236:DC236)<0,0,IF(SUM($AX236:DC236)+DC236>$AW236,$AW236-SUM($AX236:DC236),DC236))","v":0},{"$f":"IF(SUM($AW236:DD236)<0,0,IF(SUM($AX236:DD236)+DD236>$AW236,$AW236-SUM($AX236:DD236),DD236))","v":0},{"$f":"IF(SUM($AW236:DE236)<0,0,IF(SUM($AX236:DE236)+DE236>$AW236,$AW236-SUM($AX236:DE236),DE236))","v":0},{"$f":"IF(SUM($AW236:DF236)<0,0,IF(SUM($AX236:DF236)+DF236>$AW236,$AW236-SUM($AX236:DF236),DF236))","v":0},{"$f":"IF(SUM($AW236:DG236)<0,0,IF(SUM($AX236:DG236)+DG236>$AW236,$AW236-SUM($AX236:DG236),DG236))","v":0},{"$f":"IF(SUM($AW236:DH236)<0,0,IF(SUM($AX236:DH236)+DH236>$AW236,$AW236-SUM($AX236:DH236),DH236))","v":0},{"$f":"IF(SUM($AW236:DI236)<0,0,IF(SUM($AX236:DI236)+DI236>$AW236,$AW236-SUM($AX236:DI236),DI236))","v":0},{"$f":"IF(SUM($AW236:DJ236)<0,0,IF(SUM($AX236:DJ236)+DJ236>$AW236,$AW236-SUM($AX236:DJ236),DJ236))","v":0},{"$f":"IF(SUM($AW236:DK236)<0,0,IF(SUM($AX236:DK236)+DK236>$AW236,$AW236-SUM($AX236:DK236),DK236))","v":0},{"$f":"IF(SUM($AW236:DL236)<0,0,IF(SUM($AX236:DL236)+DL236>$AW236,$AW236-SUM($AX236:DL236),DL236))","v":0},{"$f":"IF(SUM($AW236:DM236)<0,0,IF(SUM($AX236:DM236)+DM236>$AW236,$AW236-SUM($AX236:DM236),DM236))","v":0},{"$f":"IF(SUM($AW236:DN236)<0,0,IF(SUM($AX236:DN236)+DN236>$AW236,$AW236-SUM($AX236:DN236),DN236))","v":0},{"$f":"IF(SUM($AW236:DO236)<0,0,IF(SUM($AX236:DO236)+DO236>$AW236,$AW236-SUM($AX236:DO236),DO236))","v":0},{"$f":"IF(SUM($AW236:DP236)<0,0,IF(SUM($AX236:DP236)+DP236>$AW236,$AW236-SUM($AX236:DP236),DP236))","v":0},{"$f":"IF(SUM($AW236:DQ236)<0,0,IF(SUM($AX236:DQ236)+DQ236>$AW236,$AW236-SUM($AX236:DQ236),DQ236))","v":0},{"$f":"IF(SUM($AW236:DR236)<0,0,IF(SUM($AX236:DR236)+DR236>$AW236,$AW236-SUM($AX236:DR236),DR236))","v":0},{"$f":"IF(SUM($AW236:DS236)<0,0,IF(SUM($AX236:DS236)+DS236>$AW236,$AW236-SUM($AX236:DS236),DS236))","v":0},{"$f":"IF(SUM($AW236:DT236)<0,0,IF(SUM($AX236:DT236)+DT236>$AW236,$AW236-SUM($AX236:DT236),DT236))","v":0},{"$f":"IF(SUM($AW236:DU236)<0,0,IF(SUM($AX236:DU236)+DU236>$AW236,$AW236-SUM($AX236:DU236),DU236))","v":0},{"$f":"IF(SUM($AW236:DV236)<0,0,IF(SUM($AX236:DV236)+DV236>$AW236,$AW236-SUM($AX236:DV236),DV236))","v":0},{"$f":"IF(SUM($AW236:DW236)<0,0,IF(SUM($AX236:DW236)+DW236>$AW236,$AW236-SUM($AX236:DW236),DW236))","v":0},{"$f":"IF(SUM($AW236:DX236)<0,0,IF(SUM($AX236:DX236)+DX236>$AW236,$AW236-SUM($AX236:DX236),DX236))","v":0},{"$f":"IF(SUM($AW236:DY236)<0,0,IF(SUM($AX236:DY236)+DY236>$AW236,$AW236-SUM($AX236:DY236),DY236))","v":0},{"$f":"IF(SUM($AW236:DZ236)<0,0,IF(SUM($AX236:DZ236)+DZ236>$AW236,$AW236-SUM($AX236:DZ236),DZ236))","v":0},{"$f":"IF(SUM($AW236:EA236)<0,0,IF(SUM($AX236:EA236)+EA236>$AW236,$AW236-SUM($AX236:EA236),EA236))","v":0},{"$f":"IF(SUM($AW236:EB236)<0,0,IF(SUM($AX236:EB236)+EB236>$AW236,$AW236-SUM($AX236:EB236),EB236))","v":0},{"$f":"IF(SUM($AW236:EC236)<0,0,IF(SUM($AX236:EC236)+EC236>$AW236,$AW236-SUM($AX236:EC236),EC236))","v":0},{"$f":"IF(SUM($AW236:ED236)<0,0,IF(SUM($AX236:ED236)+ED236>$AW236,$AW236-SUM($AX236:ED236),ED236))","v":0},{"$f":"IF(SUM($AW236:EE236)<0,0,IF(SUM($AX236:EE236)+EE236>$AW236,$AW236-SUM($AX236:EE236),EE236))","v":0},{"$f":"IF(SUM($AW236:EF236)<0,0,IF(SUM($AX236:EF236)+EF236>$AW236,$AW236-SUM($AX236:EF236),EF236))","v":0},{"$f":"IF(SUM($AW236:EG236)<0,0,IF(SUM($AX236:EG236)+EG236>$AW236,$AW236-SUM($AX236:EG236),EG236))","v":0},{"$f":"IF(SUM($AW236:EH236)<0,0,IF(SUM($AX236:EH236)+EH236>$AW236,$AW236-SUM($AX236:EH236),EH236))","v":0},{"$f":"IF(SUM($AW236:EI236)<0,0,IF(SUM($AX236:EI236)+EI236>$AW236,$AW236-SUM($AX236:EI236),EI236))","v":0},{"$f":"IF(SUM($AW236:EJ236)<0,0,IF(SUM($AX236:EJ236)+EJ236>$AW236,$AW236-SUM($AX236:EJ236),EJ236))","v":0},{"$f":"IF(SUM($AW236:EK236)<0,0,IF(SUM($AX236:EK236)+EK236>$AW236,$AW236-SUM($AX236:EK236),EK236))","v":0},{"$f":"IF(SUM($AW236:EL236)<0,0,IF(SUM($AX236:EL236)+EL236>$AW236,$AW236-SUM($AX236:EL236),EL236))","v":0},{"$f":"IF(SUM($AW236:EM236)<0,0,IF(SUM($AX236:EM236)+EM236>$AW236,$AW236-SUM($AX236:EM236),EM236))","v":0},{"$f":"IF(SUM($AW236:EN236)<0,0,IF(SUM($AX236:EN236)+EN236>$AW236,$AW236-SUM($AX236:EN236),EN236))","v":0},{"$f":"IF(SUM($AW236:EO236)<0,0,IF(SUM($AX236:EO236)+EO236>$AW236,$AW236-SUM($AX236:EO236),EO236))","v":0},{"$f":"IF(SUM($AW236:EP236)<0,0,IF(SUM($AX236:EP236)+EP236>$AW236,$AW236-SUM($AX236:EP236),EP236))","v":0},{"$f":"IF(SUM($AW236:EQ236)<0,0,IF(SUM($AX236:EQ236)+EQ236>$AW236,$AW236-SUM($AX236:EQ236),EQ236))","v":0},{"$f":"IF(SUM($AW236:ER236)<0,0,IF(SUM($AX236:ER236)+ER236>$AW236,$AW236-SUM($AX236:ER236),ER236))","v":0},{"$f":"IF(SUM($AW236:ES236)<0,0,IF(SUM($AX236:ES236)+ES236>$AW236,$AW236-SUM($AX236:ES236),ES236))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8911362500000002E-4,{"$f":"IF(SUM($V237:V237)+V237>$U27,$U27-SUM($V237:V237),V237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:W237)+W237>$U27,$U27-SUM($V237:W237),W237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:X237)+X237>$U27,$U27-SUM($V237:X237),X237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:Y237)+Y237>$U27,$U27-SUM($V237:Y237),Y237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:Z237)+Z237>$U27,$U27-SUM($V237:Z237),Z237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AA237)+AA237>$U27,$U27-SUM($V237:AA237),AA237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AB237)+AB237>$U27,$U27-SUM($V237:AB237),AB237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AC237)+AC237>$U27,$U27-SUM($V237:AC237),AC237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AD237)+AD237>$U27,$U27-SUM($V237:AD237),AD237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AE237)+AE237>$U27,$U27-SUM($V237:AE237),AE237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AF237)+AF237>$U27,$U27-SUM($V237:AF237),AF237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AG237)+AG237>$U27,$U27-SUM($V237:AG237),AG237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AH237)+AH237>$U27,$U27-SUM($V237:AH237),AH237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AI237)+AI237>$U27,$U27-SUM($V237:AI237),AI237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AJ237)+AJ237>$U27,$U27-SUM($V237:AJ237),AJ237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AK237)+AK237>$U27,$U27-SUM($V237:AK237),AK237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AL237)+AL237>$U27,$U27-SUM($V237:AL237),AL237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AM237)+AM237>$U27,$U27-SUM($V237:AM237),AM237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AN237)+AN237>$U27,$U27-SUM($V237:AN237),AN237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AO237)+AO237>$U27,$U27-SUM($V237:AO237),AO237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AP237)+AP237>$U27,$U27-SUM($V237:AP237),AP237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AQ237)+AQ237>$U27,$U27-SUM($V237:AQ237),AQ237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AR237)+AR237>$U27,$U27-SUM($V237:AR237),AR237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AS237)+AS237>$U27,$U27-SUM($V237:AS237),AS237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AT237)+AT237>$U27,$U27-SUM($V237:AT237),AT237)","v":2.8911362500000002E-4},{"$f":"IF(SUM($V237:AU237)+AU237>$U27,$U27-SUM($V237:AU237),AU237)","v":2.8911362500000002E-4},9.5407496249999921E-3,1.156454499999999E-3,{"$f":"IF(SUM($AW237:AX237)<0,0,IF(SUM($AX237:AX237)+AX237>$AW237,$AW237-SUM($AX237:AX237),AX237))","v":1.156454499999999E-3},{"$f":"IF(SUM($AW237:AY237)<0,0,IF(SUM($AX237:AY237)+AY237>$AW237,$AW237-SUM($AX237:AY237),AY237))","v":1.156454499999999E-3},{"$f":"IF(SUM($AW237:AZ237)<0,0,IF(SUM($AX237:AZ237)+AZ237>$AW237,$AW237-SUM($AX237:AZ237),AZ237))","v":1.156454499999999E-3},{"$f":"IF(SUM($AW237:BA237)<0,0,IF(SUM($AX237:BA237)+BA237>$AW237,$AW237-SUM($AX237:BA237),BA237))","v":1.156454499999999E-3},{"$f":"IF(SUM($AW237:BB237)<0,0,IF(SUM($AX237:BB237)+BB237>$AW237,$AW237-SUM($AX237:BB237),BB237))","v":1.156454499999999E-3},{"$f":"IF(SUM($AW237:BC237)<0,0,IF(SUM($AX237:BC237)+BC237>$AW237,$AW237-SUM($AX237:BC237),BC237))","v":1.156454499999999E-3},{"$f":"IF(SUM($AW237:BD237)<0,0,IF(SUM($AX237:BD237)+BD237>$AW237,$AW237-SUM($AX237:BD237),BD237))","v":1.156454499999999E-3},{"$f":"IF(SUM($AW237:BE237)<0,0,IF(SUM($AX237:BE237)+BE237>$AW237,$AW237-SUM($AX237:BE237),BE237))","v":2.8911362500000024E-4},{"$f":"IF(SUM($AW237:BF237)<0,0,IF(SUM($AX237:BF237)+BF237>$AW237,$AW237-SUM($AX237:BF237),BF237))","v":0},{"$f":"IF(SUM($AW237:BG237)<0,0,IF(SUM($AX237:BG237)+BG237>$AW237,$AW237-SUM($AX237:BG237),BG237))","v":0},{"$f":"IF(SUM($AW237:BH237)<0,0,IF(SUM($AX237:BH237)+BH237>$AW237,$AW237-SUM($AX237:BH237),BH237))","v":0},{"$f":"IF(SUM($AW237:BI237)<0,0,IF(SUM($AX237:BI237)+BI237>$AW237,$AW237-SUM($AX237:BI237),BI237))","v":0},{"$f":"IF(SUM($AW237:BJ237)<0,0,IF(SUM($AX237:BJ237)+BJ237>$AW237,$AW237-SUM($AX237:BJ237),BJ237))","v":0},{"$f":"IF(SUM($AW237:BK237)<0,0,IF(SUM($AX237:BK237)+BK237>$AW237,$AW237-SUM($AX237:BK237),BK237))","v":0},{"$f":"IF(SUM($AW237:BL237)<0,0,IF(SUM($AX237:BL237)+BL237>$AW237,$AW237-SUM($AX237:BL237),BL237))","v":0},{"$f":"IF(SUM($AW237:BM237)<0,0,IF(SUM($AX237:BM237)+BM237>$AW237,$AW237-SUM($AX237:BM237),BM237))","v":0},{"$f":"IF(SUM($AW237:BN237)<0,0,IF(SUM($AX237:BN237)+BN237>$AW237,$AW237-SUM($AX237:BN237),BN237))","v":0},{"$f":"IF(SUM($AW237:BO237)<0,0,IF(SUM($AX237:BO237)+BO237>$AW237,$AW237-SUM($AX237:BO237),BO237))","v":0},{"$f":"IF(SUM($AW237:BP237)<0,0,IF(SUM($AX237:BP237)+BP237>$AW237,$AW237-SUM($AX237:BP237),BP237))","v":0},{"$f":"IF(SUM($AW237:BQ237)<0,0,IF(SUM($AX237:BQ237)+BQ237>$AW237,$AW237-SUM($AX237:BQ237),BQ237))","v":0},{"$f":"IF(SUM($AW237:BR237)<0,0,IF(SUM($AX237:BR237)+BR237>$AW237,$AW237-SUM($AX237:BR237),BR237))","v":0},{"$f":"IF(SUM($AW237:BS237)<0,0,IF(SUM($AX237:BS237)+BS237>$AW237,$AW237-SUM($AX237:BS237),BS237))","v":0},{"$f":"IF(SUM($AW237:BT237)<0,0,IF(SUM($AX237:BT237)+BT237>$AW237,$AW237-SUM($AX237:BT237),BT237))","v":0},{"$f":"IF(SUM($AW237:BU237)<0,0,IF(SUM($AX237:BU237)+BU237>$AW237,$AW237-SUM($AX237:BU237),BU237))","v":0},{"$f":"IF(SUM($AW237:BV237)<0,0,IF(SUM($AX237:BV237)+BV237>$AW237,$AW237-SUM($AX237:BV237),BV237))","v":0},{"$f":"IF(SUM($AW237:BW237)<0,0,IF(SUM($AX237:BW237)+BW237>$AW237,$AW237-SUM($AX237:BW237),BW237))","v":0},{"$f":"IF(SUM($AW237:BX237)<0,0,IF(SUM($AX237:BX237)+BX237>$AW237,$AW237-SUM($AX237:BX237),BX237))","v":0},{"$f":"IF(SUM($AW237:BY237)<0,0,IF(SUM($AX237:BY237)+BY237>$AW237,$AW237-SUM($AX237:BY237),BY237))","v":0},{"$f":"IF(SUM($AW237:BZ237)<0,0,IF(SUM($AX237:BZ237)+BZ237>$AW237,$AW237-SUM($AX237:BZ237),BZ237))","v":0},{"$f":"IF(SUM($AW237:CA237)<0,0,IF(SUM($AX237:CA237)+CA237>$AW237,$AW237-SUM($AX237:CA237),CA237))","v":0},{"$f":"IF(SUM($AW237:CB237)<0,0,IF(SUM($AX237:CB237)+CB237>$AW237,$AW237-SUM($AX237:CB237),CB237))","v":0},{"$f":"IF(SUM($AW237:CC237)<0,0,IF(SUM($AX237:CC237)+CC237>$AW237,$AW237-SUM($AX237:CC237),CC237))","v":0},{"$f":"IF(SUM($AW237:CD237)<0,0,IF(SUM($AX237:CD237)+CD237>$AW237,$AW237-SUM($AX237:CD237),CD237))","v":0},{"$f":"IF(SUM($AW237:CE237)<0,0,IF(SUM($AX237:CE237)+CE237>$AW237,$AW237-SUM($AX237:CE237),CE237))","v":0},{"$f":"IF(SUM($AW237:CF237)<0,0,IF(SUM($AX237:CF237)+CF237>$AW237,$AW237-SUM($AX237:CF237),CF237))","v":0},{"$f":"IF(SUM($AW237:CG237)<0,0,IF(SUM($AX237:CG237)+CG237>$AW237,$AW237-SUM($AX237:CG237),CG237))","v":0},{"$f":"IF(SUM($AW237:CH237)<0,0,IF(SUM($AX237:CH237)+CH237>$AW237,$AW237-SUM($AX237:CH237),CH237))","v":0},{"$f":"IF(SUM($AW237:CI237)<0,0,IF(SUM($AX237:CI237)+CI237>$AW237,$AW237-SUM($AX237:CI237),CI237))","v":0},{"$f":"IF(SUM($AW237:CJ237)<0,0,IF(SUM($AX237:CJ237)+CJ237>$AW237,$AW237-SUM($AX237:CJ237),CJ237))","v":0},{"$f":"IF(SUM($AW237:CK237)<0,0,IF(SUM($AX237:CK237)+CK237>$AW237,$AW237-SUM($AX237:CK237),CK237))","v":0},{"$f":"IF(SUM($AW237:CL237)<0,0,IF(SUM($AX237:CL237)+CL237>$AW237,$AW237-SUM($AX237:CL237),CL237))","v":0},{"$f":"IF(SUM($AW237:CM237)<0,0,IF(SUM($AX237:CM237)+CM237>$AW237,$AW237-SUM($AX237:CM237),CM237))","v":0},{"$f":"IF(SUM($AW237:CN237)<0,0,IF(SUM($AX237:CN237)+CN237>$AW237,$AW237-SUM($AX237:CN237),CN237))","v":0},{"$f":"IF(SUM($AW237:CO237)<0,0,IF(SUM($AX237:CO237)+CO237>$AW237,$AW237-SUM($AX237:CO237),CO237))","v":0},{"$f":"IF(SUM($AW237:CP237)<0,0,IF(SUM($AX237:CP237)+CP237>$AW237,$AW237-SUM($AX237:CP237),CP237))","v":0},{"$f":"IF(SUM($AW237:CQ237)<0,0,IF(SUM($AX237:CQ237)+CQ237>$AW237,$AW237-SUM($AX237:CQ237),CQ237))","v":0},{"$f":"IF(SUM($AW237:CR237)<0,0,IF(SUM($AX237:CR237)+CR237>$AW237,$AW237-SUM($AX237:CR237),CR237))","v":0},{"$f":"IF(SUM($AW237:CS237)<0,0,IF(SUM($AX237:CS237)+CS237>$AW237,$AW237-SUM($AX237:CS237),CS237))","v":0},{"$f":"IF(SUM($AW237:CT237)<0,0,IF(SUM($AX237:CT237)+CT237>$AW237,$AW237-SUM($AX237:CT237),CT237))","v":0},{"$f":"IF(SUM($AW237:CU237)<0,0,IF(SUM($AX237:CU237)+CU237>$AW237,$AW237-SUM($AX237:CU237),CU237))","v":0},{"$f":"IF(SUM($AW237:CV237)<0,0,IF(SUM($AX237:CV237)+CV237>$AW237,$AW237-SUM($AX237:CV237),CV237))","v":0},{"$f":"IF(SUM($AW237:CW237)<0,0,IF(SUM($AX237:CW237)+CW237>$AW237,$AW237-SUM($AX237:CW237),CW237))","v":0},{"$f":"IF(SUM($AW237:CX237)<0,0,IF(SUM($AX237:CX237)+CX237>$AW237,$AW237-SUM($AX237:CX237),CX237))","v":0},{"$f":"IF(SUM($AW237:CY237)<0,0,IF(SUM($AX237:CY237)+CY237>$AW237,$AW237-SUM($AX237:CY237),CY237))","v":0},{"$f":"IF(SUM($AW237:CZ237)<0,0,IF(SUM($AX237:CZ237)+CZ237>$AW237,$AW237-SUM($AX237:CZ237),CZ237))","v":0},{"$f":"IF(SUM($AW237:DA237)<0,0,IF(SUM($AX237:DA237)+DA237>$AW237,$AW237-SUM($AX237:DA237),DA237))","v":0},{"$f":"IF(SUM($AW237:DB237)<0,0,IF(SUM($AX237:DB237)+DB237>$AW237,$AW237-SUM($AX237:DB237),DB237))","v":0},{"$f":"IF(SUM($AW237:DC237)<0,0,IF(SUM($AX237:DC237)+DC237>$AW237,$AW237-SUM($AX237:DC237),DC237))","v":0},{"$f":"IF(SUM($AW237:DD237)<0,0,IF(SUM($AX237:DD237)+DD237>$AW237,$AW237-SUM($AX237:DD237),DD237))","v":0},{"$f":"IF(SUM($AW237:DE237)<0,0,IF(SUM($AX237:DE237)+DE237>$AW237,$AW237-SUM($AX237:DE237),DE237))","v":0},{"$f":"IF(SUM($AW237:DF237)<0,0,IF(SUM($AX237:DF237)+DF237>$AW237,$AW237-SUM($AX237:DF237),DF237))","v":0},{"$f":"IF(SUM($AW237:DG237)<0,0,IF(SUM($AX237:DG237)+DG237>$AW237,$AW237-SUM($AX237:DG237),DG237))","v":0},{"$f":"IF(SUM($AW237:DH237)<0,0,IF(SUM($AX237:DH237)+DH237>$AW237,$AW237-SUM($AX237:DH237),DH237))","v":0},{"$f":"IF(SUM($AW237:DI237)<0,0,IF(SUM($AX237:DI237)+DI237>$AW237,$AW237-SUM($AX237:DI237),DI237))","v":0},{"$f":"IF(SUM($AW237:DJ237)<0,0,IF(SUM($AX237:DJ237)+DJ237>$AW237,$AW237-SUM($AX237:DJ237),DJ237))","v":0},{"$f":"IF(SUM($AW237:DK237)<0,0,IF(SUM($AX237:DK237)+DK237>$AW237,$AW237-SUM($AX237:DK237),DK237))","v":0},{"$f":"IF(SUM($AW237:DL237)<0,0,IF(SUM($AX237:DL237)+DL237>$AW237,$AW237-SUM($AX237:DL237),DL237))","v":0},{"$f":"IF(SUM($AW237:DM237)<0,0,IF(SUM($AX237:DM237)+DM237>$AW237,$AW237-SUM($AX237:DM237),DM237))","v":0},{"$f":"IF(SUM($AW237:DN237)<0,0,IF(SUM($AX237:DN237)+DN237>$AW237,$AW237-SUM($AX237:DN237),DN237))","v":0},{"$f":"IF(SUM($AW237:DO237)<0,0,IF(SUM($AX237:DO237)+DO237>$AW237,$AW237-SUM($AX237:DO237),DO237))","v":0},{"$f":"IF(SUM($AW237:DP237)<0,0,IF(SUM($AX237:DP237)+DP237>$AW237,$AW237-SUM($AX237:DP237),DP237))","v":0},{"$f":"IF(SUM($AW237:DQ237)<0,0,IF(SUM($AX237:DQ237)+DQ237>$AW237,$AW237-SUM($AX237:DQ237),DQ237))","v":0},{"$f":"IF(SUM($AW237:DR237)<0,0,IF(SUM($AX237:DR237)+DR237>$AW237,$AW237-SUM($AX237:DR237),DR237))","v":0},{"$f":"IF(SUM($AW237:DS237)<0,0,IF(SUM($AX237:DS237)+DS237>$AW237,$AW237-SUM($AX237:DS237),DS237))","v":0},{"$f":"IF(SUM($AW237:DT237)<0,0,IF(SUM($AX237:DT237)+DT237>$AW237,$AW237-SUM($AX237:DT237),DT237))","v":0},{"$f":"IF(SUM($AW237:DU237)<0,0,IF(SUM($AX237:DU237)+DU237>$AW237,$AW237-SUM($AX237:DU237),DU237))","v":0},{"$f":"IF(SUM($AW237:DV237)<0,0,IF(SUM($AX237:DV237)+DV237>$AW237,$AW237-SUM($AX237:DV237),DV237))","v":0},{"$f":"IF(SUM($AW237:DW237)<0,0,IF(SUM($AX237:DW237)+DW237>$AW237,$AW237-SUM($AX237:DW237),DW237))","v":0},{"$f":"IF(SUM($AW237:DX237)<0,0,IF(SUM($AX237:DX237)+DX237>$AW237,$AW237-SUM($AX237:DX237),DX237))","v":0},{"$f":"IF(SUM($AW237:DY237)<0,0,IF(SUM($AX237:DY237)+DY237>$AW237,$AW237-SUM($AX237:DY237),DY237))","v":0},{"$f":"IF(SUM($AW237:DZ237)<0,0,IF(SUM($AX237:DZ237)+DZ237>$AW237,$AW237-SUM($AX237:DZ237),DZ237))","v":0},{"$f":"IF(SUM($AW237:EA237)<0,0,IF(SUM($AX237:EA237)+EA237>$AW237,$AW237-SUM($AX237:EA237),EA237))","v":0},{"$f":"IF(SUM($AW237:EB237)<0,0,IF(SUM($AX237:EB237)+EB237>$AW237,$AW237-SUM($AX237:EB237),EB237))","v":0},{"$f":"IF(SUM($AW237:EC237)<0,0,IF(SUM($AX237:EC237)+EC237>$AW237,$AW237-SUM($AX237:EC237),EC237))","v":0},{"$f":"IF(SUM($AW237:ED237)<0,0,IF(SUM($AX237:ED237)+ED237>$AW237,$AW237-SUM($AX237:ED237),ED237))","v":0},{"$f":"IF(SUM($AW237:EE237)<0,0,IF(SUM($AX237:EE237)+EE237>$AW237,$AW237-SUM($AX237:EE237),EE237))","v":0},{"$f":"IF(SUM($AW237:EF237)<0,0,IF(SUM($AX237:EF237)+EF237>$AW237,$AW237-SUM($AX237:EF237),EF237))","v":0},{"$f":"IF(SUM($AW237:EG237)<0,0,IF(SUM($AX237:EG237)+EG237>$AW237,$AW237-SUM($AX237:EG237),EG237))","v":0},{"$f":"IF(SUM($AW237:EH237)<0,0,IF(SUM($AX237:EH237)+EH237>$AW237,$AW237-SUM($AX237:EH237),EH237))","v":0},{"$f":"IF(SUM($AW237:EI237)<0,0,IF(SUM($AX237:EI237)+EI237>$AW237,$AW237-SUM($AX237:EI237),EI237))","v":0},{"$f":"IF(SUM($AW237:EJ237)<0,0,IF(SUM($AX237:EJ237)+EJ237>$AW237,$AW237-SUM($AX237:EJ237),EJ237))","v":0},{"$f":"IF(SUM($AW237:EK237)<0,0,IF(SUM($AX237:EK237)+EK237>$AW237,$AW237-SUM($AX237:EK237),EK237))","v":0},{"$f":"IF(SUM($AW237:EL237)<0,0,IF(SUM($AX237:EL237)+EL237>$AW237,$AW237-SUM($AX237:EL237),EL237))","v":0},{"$f":"IF(SUM($AW237:EM237)<0,0,IF(SUM($AX237:EM237)+EM237>$AW237,$AW237-SUM($AX237:EM237),EM237))","v":0},{"$f":"IF(SUM($AW237:EN237)<0,0,IF(SUM($AX237:EN237)+EN237>$AW237,$AW237-SUM($AX237:EN237),EN237))","v":0},{"$f":"IF(SUM($AW237:EO237)<0,0,IF(SUM($AX237:EO237)+EO237>$AW237,$AW237-SUM($AX237:EO237),EO237))","v":0},{"$f":"IF(SUM($AW237:EP237)<0,0,IF(SUM($AX237:EP237)+EP237>$AW237,$AW237-SUM($AX237:EP237),EP237))","v":0},{"$f":"IF(SUM($AW237:EQ237)<0,0,IF(SUM($AX237:EQ237)+EQ237>$AW237,$AW237-SUM($AX237:EQ237),EQ237))","v":0},{"$f":"IF(SUM($AW237:ER237)<0,0,IF(SUM($AX237:ER237)+ER237>$AW237,$AW237-SUM($AX237:ER237),ER237))","v":0},{"$f":"IF(SUM($AW237:ES237)<0,0,IF(SUM($AX237:ES237)+ES237>$AW237,$AW237-SUM($AX237:ES237),ES237))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5787500000000007E-5,{"$f":"IF(SUM($V238:V238)+V238>$U28,$U28-SUM($V238:V238),V238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:W238)+W238>$U28,$U28-SUM($V238:W238),W238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:X238)+X238>$U28,$U28-SUM($V238:X238),X238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:Y238)+Y238>$U28,$U28-SUM($V238:Y238),Y238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:Z238)+Z238>$U28,$U28-SUM($V238:Z238),Z238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AA238)+AA238>$U28,$U28-SUM($V238:AA238),AA238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AB238)+AB238>$U28,$U28-SUM($V238:AB238),AB238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AC238)+AC238>$U28,$U28-SUM($V238:AC238),AC238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AD238)+AD238>$U28,$U28-SUM($V238:AD238),AD238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AE238)+AE238>$U28,$U28-SUM($V238:AE238),AE238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AF238)+AF238>$U28,$U28-SUM($V238:AF238),AF238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AG238)+AG238>$U28,$U28-SUM($V238:AG238),AG238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AH238)+AH238>$U28,$U28-SUM($V238:AH238),AH238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AI238)+AI238>$U28,$U28-SUM($V238:AI238),AI238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AJ238)+AJ238>$U28,$U28-SUM($V238:AJ238),AJ238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AK238)+AK238>$U28,$U28-SUM($V238:AK238),AK238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AL238)+AL238>$U28,$U28-SUM($V238:AL238),AL238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AM238)+AM238>$U28,$U28-SUM($V238:AM238),AM238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AN238)+AN238>$U28,$U28-SUM($V238:AN238),AN238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AO238)+AO238>$U28,$U28-SUM($V238:AO238),AO238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AP238)+AP238>$U28,$U28-SUM($V238:AP238),AP238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AQ238)+AQ238>$U28,$U28-SUM($V238:AQ238),AQ238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AR238)+AR238>$U28,$U28-SUM($V238:AR238),AR238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AS238)+AS238>$U28,$U28-SUM($V238:AS238),AS238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AT238)+AT238>$U28,$U28-SUM($V238:AT238),AT238)","v":6.5787500000000007E-5},{"$f":"IF(SUM($V238:AU238)+AU238>$U28,$U28-SUM($V238:AU238),AU238)","v":6.5787500000000007E-5},2.1709874999999994E-3,2.6314999999999992E-4,{"$f":"IF(SUM($AW238:AX238)<0,0,IF(SUM($AX238:AX238)+AX238>$AW238,$AW238-SUM($AX238:AX238),AX238))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW238:AY238)<0,0,IF(SUM($AX238:AY238)+AY238>$AW238,$AW238-SUM($AX238:AY238),AY238))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW238:AZ238)<0,0,IF(SUM($AX238:AZ238)+AZ238>$AW238,$AW238-SUM($AX238:AZ238),AZ238))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW238:BA238)<0,0,IF(SUM($AX238:BA238)+BA238>$AW238,$AW238-SUM($AX238:BA238),BA238))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW238:BB238)<0,0,IF(SUM($AX238:BB238)+BB238>$AW238,$AW238-SUM($AX238:BB238),BB238))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW238:BC238)<0,0,IF(SUM($AX238:BC238)+BC238>$AW238,$AW238-SUM($AX238:BC238),BC238))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW238:BD238)<0,0,IF(SUM($AX238:BD238)+BD238>$AW238,$AW238-SUM($AX238:BD238),BD238))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW238:BE238)<0,0,IF(SUM($AX238:BE238)+BE238>$AW238,$AW238-SUM($AX238:BE238),BE238))","v":6.5787500000000047E-5},{"$f":"IF(SUM($AW238:BF238)<0,0,IF(SUM($AX238:BF238)+BF238>$AW238,$AW238-SUM($AX238:BF238),BF238))","v":0},{"$f":"IF(SUM($AW238:BG238)<0,0,IF(SUM($AX238:BG238)+BG238>$AW238,$AW238-SUM($AX238:BG238),BG238))","v":0},{"$f":"IF(SUM($AW238:BH238)<0,0,IF(SUM($AX238:BH238)+BH238>$AW238,$AW238-SUM($AX238:BH238),BH238))","v":0},{"$f":"IF(SUM($AW238:BI238)<0,0,IF(SUM($AX238:BI238)+BI238>$AW238,$AW238-SUM($AX238:BI238),BI238))","v":0},{"$f":"IF(SUM($AW238:BJ238)<0,0,IF(SUM($AX238:BJ238)+BJ238>$AW238,$AW238-SUM($AX238:BJ238),BJ238))","v":0},{"$f":"IF(SUM($AW238:BK238)<0,0,IF(SUM($AX238:BK238)+BK238>$AW238,$AW238-SUM($AX238:BK238),BK238))","v":0},{"$f":"IF(SUM($AW238:BL238)<0,0,IF(SUM($AX238:BL238)+BL238>$AW238,$AW238-SUM($AX238:BL238),BL238))","v":0},{"$f":"IF(SUM($AW238:BM238)<0,0,IF(SUM($AX238:BM238)+BM238>$AW238,$AW238-SUM($AX238:BM238),BM238))","v":0},{"$f":"IF(SUM($AW238:BN238)<0,0,IF(SUM($AX238:BN238)+BN238>$AW238,$AW238-SUM($AX238:BN238),BN238))","v":0},{"$f":"IF(SUM($AW238:BO238)<0,0,IF(SUM($AX238:BO238)+BO238>$AW238,$AW238-SUM($AX238:BO238),BO238))","v":0},{"$f":"IF(SUM($AW238:BP238)<0,0,IF(SUM($AX238:BP238)+BP238>$AW238,$AW238-SUM($AX238:BP238),BP238))","v":0},{"$f":"IF(SUM($AW238:BQ238)<0,0,IF(SUM($AX238:BQ238)+BQ238>$AW238,$AW238-SUM($AX238:BQ238),BQ238))","v":0},{"$f":"IF(SUM($AW238:BR238)<0,0,IF(SUM($AX238:BR238)+BR238>$AW238,$AW238-SUM($AX238:BR238),BR238))","v":0},{"$f":"IF(SUM($AW238:BS238)<0,0,IF(SUM($AX238:BS238)+BS238>$AW238,$AW238-SUM($AX238:BS238),BS238))","v":0},{"$f":"IF(SUM($AW238:BT238)<0,0,IF(SUM($AX238:BT238)+BT238>$AW238,$AW238-SUM($AX238:BT238),BT238))","v":0},{"$f":"IF(SUM($AW238:BU238)<0,0,IF(SUM($AX238:BU238)+BU238>$AW238,$AW238-SUM($AX238:BU238),BU238))","v":0},{"$f":"IF(SUM($AW238:BV238)<0,0,IF(SUM($AX238:BV238)+BV238>$AW238,$AW238-SUM($AX238:BV238),BV238))","v":0},{"$f":"IF(SUM($AW238:BW238)<0,0,IF(SUM($AX238:BW238)+BW238>$AW238,$AW238-SUM($AX238:BW238),BW238))","v":0},{"$f":"IF(SUM($AW238:BX238)<0,0,IF(SUM($AX238:BX238)+BX238>$AW238,$AW238-SUM($AX238:BX238),BX238))","v":0},{"$f":"IF(SUM($AW238:BY238)<0,0,IF(SUM($AX238:BY238)+BY238>$AW238,$AW238-SUM($AX238:BY238),BY238))","v":0},{"$f":"IF(SUM($AW238:BZ238)<0,0,IF(SUM($AX238:BZ238)+BZ238>$AW238,$AW238-SUM($AX238:BZ238),BZ238))","v":0},{"$f":"IF(SUM($AW238:CA238)<0,0,IF(SUM($AX238:CA238)+CA238>$AW238,$AW238-SUM($AX238:CA238),CA238))","v":0},{"$f":"IF(SUM($AW238:CB238)<0,0,IF(SUM($AX238:CB238)+CB238>$AW238,$AW238-SUM($AX238:CB238),CB238))","v":0},{"$f":"IF(SUM($AW238:CC238)<0,0,IF(SUM($AX238:CC238)+CC238>$AW238,$AW238-SUM($AX238:CC238),CC238))","v":0},{"$f":"IF(SUM($AW238:CD238)<0,0,IF(SUM($AX238:CD238)+CD238>$AW238,$AW238-SUM($AX238:CD238),CD238))","v":0},{"$f":"IF(SUM($AW238:CE238)<0,0,IF(SUM($AX238:CE238)+CE238>$AW238,$AW238-SUM($AX238:CE238),CE238))","v":0},{"$f":"IF(SUM($AW238:CF238)<0,0,IF(SUM($AX238:CF238)+CF238>$AW238,$AW238-SUM($AX238:CF238),CF238))","v":0},{"$f":"IF(SUM($AW238:CG238)<0,0,IF(SUM($AX238:CG238)+CG238>$AW238,$AW238-SUM($AX238:CG238),CG238))","v":0},{"$f":"IF(SUM($AW238:CH238)<0,0,IF(SUM($AX238:CH238)+CH238>$AW238,$AW238-SUM($AX238:CH238),CH238))","v":0},{"$f":"IF(SUM($AW238:CI238)<0,0,IF(SUM($AX238:CI238)+CI238>$AW238,$AW238-SUM($AX238:CI238),CI238))","v":0},{"$f":"IF(SUM($AW238:CJ238)<0,0,IF(SUM($AX238:CJ238)+CJ238>$AW238,$AW238-SUM($AX238:CJ238),CJ238))","v":0},{"$f":"IF(SUM($AW238:CK238)<0,0,IF(SUM($AX238:CK238)+CK238>$AW238,$AW238-SUM($AX238:CK238),CK238))","v":0},{"$f":"IF(SUM($AW238:CL238)<0,0,IF(SUM($AX238:CL238)+CL238>$AW238,$AW238-SUM($AX238:CL238),CL238))","v":0},{"$f":"IF(SUM($AW238:CM238)<0,0,IF(SUM($AX238:CM238)+CM238>$AW238,$AW238-SUM($AX238:CM238),CM238))","v":0},{"$f":"IF(SUM($AW238:CN238)<0,0,IF(SUM($AX238:CN238)+CN238>$AW238,$AW238-SUM($AX238:CN238),CN238))","v":0},{"$f":"IF(SUM($AW238:CO238)<0,0,IF(SUM($AX238:CO238)+CO238>$AW238,$AW238-SUM($AX238:CO238),CO238))","v":0},{"$f":"IF(SUM($AW238:CP238)<0,0,IF(SUM($AX238:CP238)+CP238>$AW238,$AW238-SUM($AX238:CP238),CP238))","v":0},{"$f":"IF(SUM($AW238:CQ238)<0,0,IF(SUM($AX238:CQ238)+CQ238>$AW238,$AW238-SUM($AX238:CQ238),CQ238))","v":0},{"$f":"IF(SUM($AW238:CR238)<0,0,IF(SUM($AX238:CR238)+CR238>$AW238,$AW238-SUM($AX238:CR238),CR238))","v":0},{"$f":"IF(SUM($AW238:CS238)<0,0,IF(SUM($AX238:CS238)+CS238>$AW238,$AW238-SUM($AX238:CS238),CS238))","v":0},{"$f":"IF(SUM($AW238:CT238)<0,0,IF(SUM($AX238:CT238)+CT238>$AW238,$AW238-SUM($AX238:CT238),CT238))","v":0},{"$f":"IF(SUM($AW238:CU238)<0,0,IF(SUM($AX238:CU238)+CU238>$AW238,$AW238-SUM($AX238:CU238),CU238))","v":0},{"$f":"IF(SUM($AW238:CV238)<0,0,IF(SUM($AX238:CV238)+CV238>$AW238,$AW238-SUM($AX238:CV238),CV238))","v":0},{"$f":"IF(SUM($AW238:CW238)<0,0,IF(SUM($AX238:CW238)+CW238>$AW238,$AW238-SUM($AX238:CW238),CW238))","v":0},{"$f":"IF(SUM($AW238:CX238)<0,0,IF(SUM($AX238:CX238)+CX238>$AW238,$AW238-SUM($AX238:CX238),CX238))","v":0},{"$f":"IF(SUM($AW238:CY238)<0,0,IF(SUM($AX238:CY238)+CY238>$AW238,$AW238-SUM($AX238:CY238),CY238))","v":0},{"$f":"IF(SUM($AW238:CZ238)<0,0,IF(SUM($AX238:CZ238)+CZ238>$AW238,$AW238-SUM($AX238:CZ238),CZ238))","v":0},{"$f":"IF(SUM($AW238:DA238)<0,0,IF(SUM($AX238:DA238)+DA238>$AW238,$AW238-SUM($AX238:DA238),DA238))","v":0},{"$f":"IF(SUM($AW238:DB238)<0,0,IF(SUM($AX238:DB238)+DB238>$AW238,$AW238-SUM($AX238:DB238),DB238))","v":0},{"$f":"IF(SUM($AW238:DC238)<0,0,IF(SUM($AX238:DC238)+DC238>$AW238,$AW238-SUM($AX238:DC238),DC238))","v":0},{"$f":"IF(SUM($AW238:DD238)<0,0,IF(SUM($AX238:DD238)+DD238>$AW238,$AW238-SUM($AX238:DD238),DD238))","v":0},{"$f":"IF(SUM($AW238:DE238)<0,0,IF(SUM($AX238:DE238)+DE238>$AW238,$AW238-SUM($AX238:DE238),DE238))","v":0},{"$f":"IF(SUM($AW238:DF238)<0,0,IF(SUM($AX238:DF238)+DF238>$AW238,$AW238-SUM($AX238:DF238),DF238))","v":0},{"$f":"IF(SUM($AW238:DG238)<0,0,IF(SUM($AX238:DG238)+DG238>$AW238,$AW238-SUM($AX238:DG238),DG238))","v":0},{"$f":"IF(SUM($AW238:DH238)<0,0,IF(SUM($AX238:DH238)+DH238>$AW238,$AW238-SUM($AX238:DH238),DH238))","v":0},{"$f":"IF(SUM($AW238:DI238)<0,0,IF(SUM($AX238:DI238)+DI238>$AW238,$AW238-SUM($AX238:DI238),DI238))","v":0},{"$f":"IF(SUM($AW238:DJ238)<0,0,IF(SUM($AX238:DJ238)+DJ238>$AW238,$AW238-SUM($AX238:DJ238),DJ238))","v":0},{"$f":"IF(SUM($AW238:DK238)<0,0,IF(SUM($AX238:DK238)+DK238>$AW238,$AW238-SUM($AX238:DK238),DK238))","v":0},{"$f":"IF(SUM($AW238:DL238)<0,0,IF(SUM($AX238:DL238)+DL238>$AW238,$AW238-SUM($AX238:DL238),DL238))","v":0},{"$f":"IF(SUM($AW238:DM238)<0,0,IF(SUM($AX238:DM238)+DM238>$AW238,$AW238-SUM($AX238:DM238),DM238))","v":0},{"$f":"IF(SUM($AW238:DN238)<0,0,IF(SUM($AX238:DN238)+DN238>$AW238,$AW238-SUM($AX238:DN238),DN238))","v":0},{"$f":"IF(SUM($AW238:DO238)<0,0,IF(SUM($AX238:DO238)+DO238>$AW238,$AW238-SUM($AX238:DO238),DO238))","v":0},{"$f":"IF(SUM($AW238:DP238)<0,0,IF(SUM($AX238:DP238)+DP238>$AW238,$AW238-SUM($AX238:DP238),DP238))","v":0},{"$f":"IF(SUM($AW238:DQ238)<0,0,IF(SUM($AX238:DQ238)+DQ238>$AW238,$AW238-SUM($AX238:DQ238),DQ238))","v":0},{"$f":"IF(SUM($AW238:DR238)<0,0,IF(SUM($AX238:DR238)+DR238>$AW238,$AW238-SUM($AX238:DR238),DR238))","v":0},{"$f":"IF(SUM($AW238:DS238)<0,0,IF(SUM($AX238:DS238)+DS238>$AW238,$AW238-SUM($AX238:DS238),DS238))","v":0},{"$f":"IF(SUM($AW238:DT238)<0,0,IF(SUM($AX238:DT238)+DT238>$AW238,$AW238-SUM($AX238:DT238),DT238))","v":0},{"$f":"IF(SUM($AW238:DU238)<0,0,IF(SUM($AX238:DU238)+DU238>$AW238,$AW238-SUM($AX238:DU238),DU238))","v":0},{"$f":"IF(SUM($AW238:DV238)<0,0,IF(SUM($AX238:DV238)+DV238>$AW238,$AW238-SUM($AX238:DV238),DV238))","v":0},{"$f":"IF(SUM($AW238:DW238)<0,0,IF(SUM($AX238:DW238)+DW238>$AW238,$AW238-SUM($AX238:DW238),DW238))","v":0},{"$f":"IF(SUM($AW238:DX238)<0,0,IF(SUM($AX238:DX238)+DX238>$AW238,$AW238-SUM($AX238:DX238),DX238))","v":0},{"$f":"IF(SUM($AW238:DY238)<0,0,IF(SUM($AX238:DY238)+DY238>$AW238,$AW238-SUM($AX238:DY238),DY238))","v":0},{"$f":"IF(SUM($AW238:DZ238)<0,0,IF(SUM($AX238:DZ238)+DZ238>$AW238,$AW238-SUM($AX238:DZ238),DZ238))","v":0},{"$f":"IF(SUM($AW238:EA238)<0,0,IF(SUM($AX238:EA238)+EA238>$AW238,$AW238-SUM($AX238:EA238),EA238))","v":0},{"$f":"IF(SUM($AW238:EB238)<0,0,IF(SUM($AX238:EB238)+EB238>$AW238,$AW238-SUM($AX238:EB238),EB238))","v":0},{"$f":"IF(SUM($AW238:EC238)<0,0,IF(SUM($AX238:EC238)+EC238>$AW238,$AW238-SUM($AX238:EC238),EC238))","v":0},{"$f":"IF(SUM($AW238:ED238)<0,0,IF(SUM($AX238:ED238)+ED238>$AW238,$AW238-SUM($AX238:ED238),ED238))","v":0},{"$f":"IF(SUM($AW238:EE238)<0,0,IF(SUM($AX238:EE238)+EE238>$AW238,$AW238-SUM($AX238:EE238),EE238))","v":0},{"$f":"IF(SUM($AW238:EF238)<0,0,IF(SUM($AX238:EF238)+EF238>$AW238,$AW238-SUM($AX238:EF238),EF238))","v":0},{"$f":"IF(SUM($AW238:EG238)<0,0,IF(SUM($AX238:EG238)+EG238>$AW238,$AW238-SUM($AX238:EG238),EG238))","v":0},{"$f":"IF(SUM($AW238:EH238)<0,0,IF(SUM($AX238:EH238)+EH238>$AW238,$AW238-SUM($AX238:EH238),EH238))","v":0},{"$f":"IF(SUM($AW238:EI238)<0,0,IF(SUM($AX238:EI238)+EI238>$AW238,$AW238-SUM($AX238:EI238),EI238))","v":0},{"$f":"IF(SUM($AW238:EJ238)<0,0,IF(SUM($AX238:EJ238)+EJ238>$AW238,$AW238-SUM($AX238:EJ238),EJ238))","v":0},{"$f":"IF(SUM($AW238:EK238)<0,0,IF(SUM($AX238:EK238)+EK238>$AW238,$AW238-SUM($AX238:EK238),EK238))","v":0},{"$f":"IF(SUM($AW238:EL238)<0,0,IF(SUM($AX238:EL238)+EL238>$AW238,$AW238-SUM($AX238:EL238),EL238))","v":0},{"$f":"IF(SUM($AW238:EM238)<0,0,IF(SUM($AX238:EM238)+EM238>$AW238,$AW238-SUM($AX238:EM238),EM238))","v":0},{"$f":"IF(SUM($AW238:EN238)<0,0,IF(SUM($AX238:EN238)+EN238>$AW238,$AW238-SUM($AX238:EN238),EN238))","v":0},{"$f":"IF(SUM($AW238:EO238)<0,0,IF(SUM($AX238:EO238)+EO238>$AW238,$AW238-SUM($AX238:EO238),EO238))","v":0},{"$f":"IF(SUM($AW238:EP238)<0,0,IF(SUM($AX238:EP238)+EP238>$AW238,$AW238-SUM($AX238:EP238),EP238))","v":0},{"$f":"IF(SUM($AW238:EQ238)<0,0,IF(SUM($AX238:EQ238)+EQ238>$AW238,$AW238-SUM($AX238:EQ238),EQ238))","v":0},{"$f":"IF(SUM($AW238:ER238)<0,0,IF(SUM($AX238:ER238)+ER238>$AW238,$AW238-SUM($AX238:ER238),ER238))","v":0},{"$f":"IF(SUM($AW238:ES238)<0,0,IF(SUM($AX238:ES238)+ES238>$AW238,$AW238-SUM($AX238:ES238),ES238))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($V239:V239)+V239>$U29,$U29-SUM($V239:V239),V239)","v":0},{"$f":"IF(SUM($V239:W239)+W239>$U29,$U29-SUM($V239:W239),W239)","v":0},{"$f":"IF(SUM($V239:X239)+X239>$U29,$U29-SUM($V239:X239),X239)","v":0},{"$f":"IF(SUM($V239:Y239)+Y239>$U29,$U29-SUM($V239:Y239),Y239)","v":0},{"$f":"IF(SUM($V239:Z239)+Z239>$U29,$U29-SUM($V239:Z239),Z239)","v":0},{"$f":"IF(SUM($V239:AA239)+AA239>$U29,$U29-SUM($V239:AA239),AA239)","v":0},{"$f":"IF(SUM($V239:AB239)+AB239>$U29,$U29-SUM($V239:AB239),AB239)","v":0},{"$f":"IF(SUM($V239:AC239)+AC239>$U29,$U29-SUM($V239:AC239),AC239)","v":0},{"$f":"IF(SUM($V239:AD239)+AD239>$U29,$U29-SUM($V239:AD239),AD239)","v":0},{"$f":"IF(SUM($V239:AE239)+AE239>$U29,$U29-SUM($V239:AE239),AE239)","v":0},{"$f":"IF(SUM($V239:AF239)+AF239>$U29,$U29-SUM($V239:AF239),AF239)","v":0},{"$f":"IF(SUM($V239:AG239)+AG239>$U29,$U29-SUM($V239:AG239),AG239)","v":0},{"$f":"IF(SUM($V239:AH239)+AH239>$U29,$U29-SUM($V239:AH239),AH239)","v":0},{"$f":"IF(SUM($V239:AI239)+AI239>$U29,$U29-SUM($V239:AI239),AI239)","v":0},{"$f":"IF(SUM($V239:AJ239)+AJ239>$U29,$U29-SUM($V239:AJ239),AJ239)","v":0},{"$f":"IF(SUM($V239:AK239)+AK239>$U29,$U29-SUM($V239:AK239),AK239)","v":0},{"$f":"IF(SUM($V239:AL239)+AL239>$U29,$U29-SUM($V239:AL239),AL239)","v":0},{"$f":"IF(SUM($V239:AM239)+AM239>$U29,$U29-SUM($V239:AM239),AM239)","v":0},{"$f":"IF(SUM($V239:AN239)+AN239>$U29,$U29-SUM($V239:AN239),AN239)","v":0},{"$f":"IF(SUM($V239:AO239)+AO239>$U29,$U29-SUM($V239:AO239),AO239)","v":0},{"$f":"IF(SUM($V239:AP239)+AP239>$U29,$U29-SUM($V239:AP239),AP239)","v":0},{"$f":"IF(SUM($V239:AQ239)+AQ239>$U29,$U29-SUM($V239:AQ239),AQ239)","v":0},{"$f":"IF(SUM($V239:AR239)+AR239>$U29,$U29-SUM($V239:AR239),AR239)","v":0},{"$f":"IF(SUM($V239:AS239)+AS239>$U29,$U29-SUM($V239:AS239),AS239)","v":0},{"$f":"IF(SUM($V239:AT239)+AT239>$U29,$U29-SUM($V239:AT239),AT239)","v":0},{"$f":"IF(SUM($V239:AU239)+AU239>$U29,$U29-SUM($V239:AU239),AU239)","v":0},0,0,{"$f":"IF(SUM($AW239:AX239)<0,0,IF(SUM($AX239:AX239)+AX239>$AW239,$AW239-SUM($AX239:AX239),AX239))","v":0},{"$f":"IF(SUM($AW239:AY239)<0,0,IF(SUM($AX239:AY239)+AY239>$AW239,$AW239-SUM($AX239:AY239),AY239))","v":0},{"$f":"IF(SUM($AW239:AZ239)<0,0,IF(SUM($AX239:AZ239)+AZ239>$AW239,$AW239-SUM($AX239:AZ239),AZ239))","v":0},{"$f":"IF(SUM($AW239:BA239)<0,0,IF(SUM($AX239:BA239)+BA239>$AW239,$AW239-SUM($AX239:BA239),BA239))","v":0},{"$f":"IF(SUM($AW239:BB239)<0,0,IF(SUM($AX239:BB239)+BB239>$AW239,$AW239-SUM($AX239:BB239),BB239))","v":0},{"$f":"IF(SUM($AW239:BC239)<0,0,IF(SUM($AX239:BC239)+BC239>$AW239,$AW239-SUM($AX239:BC239),BC239))","v":0},{"$f":"IF(SUM($AW239:BD239)<0,0,IF(SUM($AX239:BD239)+BD239>$AW239,$AW239-SUM($AX239:BD239),BD239))","v":0},{"$f":"IF(SUM($AW239:BE239)<0,0,IF(SUM($AX239:BE239)+BE239>$AW239,$AW239-SUM($AX239:BE239),BE239))","v":0},{"$f":"IF(SUM($AW239:BF239)<0,0,IF(SUM($AX239:BF239)+BF239>$AW239,$AW239-SUM($AX239:BF239),BF239))","v":0},{"$f":"IF(SUM($AW239:BG239)<0,0,IF(SUM($AX239:BG239)+BG239>$AW239,$AW239-SUM($AX239:BG239),BG239))","v":0},{"$f":"IF(SUM($AW239:BH239)<0,0,IF(SUM($AX239:BH239)+BH239>$AW239,$AW239-SUM($AX239:BH239),BH239))","v":0},{"$f":"IF(SUM($AW239:BI239)<0,0,IF(SUM($AX239:BI239)+BI239>$AW239,$AW239-SUM($AX239:BI239),BI239))","v":0},{"$f":"IF(SUM($AW239:BJ239)<0,0,IF(SUM($AX239:BJ239)+BJ239>$AW239,$AW239-SUM($AX239:BJ239),BJ239))","v":0},{"$f":"IF(SUM($AW239:BK239)<0,0,IF(SUM($AX239:BK239)+BK239>$AW239,$AW239-SUM($AX239:BK239),BK239))","v":0},{"$f":"IF(SUM($AW239:BL239)<0,0,IF(SUM($AX239:BL239)+BL239>$AW239,$AW239-SUM($AX239:BL239),BL239))","v":0},{"$f":"IF(SUM($AW239:BM239)<0,0,IF(SUM($AX239:BM239)+BM239>$AW239,$AW239-SUM($AX239:BM239),BM239))","v":0},{"$f":"IF(SUM($AW239:BN239)<0,0,IF(SUM($AX239:BN239)+BN239>$AW239,$AW239-SUM($AX239:BN239),BN239))","v":0},{"$f":"IF(SUM($AW239:BO239)<0,0,IF(SUM($AX239:BO239)+BO239>$AW239,$AW239-SUM($AX239:BO239),BO239))","v":0},{"$f":"IF(SUM($AW239:BP239)<0,0,IF(SUM($AX239:BP239)+BP239>$AW239,$AW239-SUM($AX239:BP239),BP239))","v":0},{"$f":"IF(SUM($AW239:BQ239)<0,0,IF(SUM($AX239:BQ239)+BQ239>$AW239,$AW239-SUM($AX239:BQ239),BQ239))","v":0},{"$f":"IF(SUM($AW239:BR239)<0,0,IF(SUM($AX239:BR239)+BR239>$AW239,$AW239-SUM($AX239:BR239),BR239))","v":0},{"$f":"IF(SUM($AW239:BS239)<0,0,IF(SUM($AX239:BS239)+BS239>$AW239,$AW239-SUM($AX239:BS239),BS239))","v":0},{"$f":"IF(SUM($AW239:BT239)<0,0,IF(SUM($AX239:BT239)+BT239>$AW239,$AW239-SUM($AX239:BT239),BT239))","v":0},{"$f":"IF(SUM($AW239:BU239)<0,0,IF(SUM($AX239:BU239)+BU239>$AW239,$AW239-SUM($AX239:BU239),BU239))","v":0},{"$f":"IF(SUM($AW239:BV239)<0,0,IF(SUM($AX239:BV239)+BV239>$AW239,$AW239-SUM($AX239:BV239),BV239))","v":0},{"$f":"IF(SUM($AW239:BW239)<0,0,IF(SUM($AX239:BW239)+BW239>$AW239,$AW239-SUM($AX239:BW239),BW239))","v":0},{"$f":"IF(SUM($AW239:BX239)<0,0,IF(SUM($AX239:BX239)+BX239>$AW239,$AW239-SUM($AX239:BX239),BX239))","v":0},{"$f":"IF(SUM($AW239:BY239)<0,0,IF(SUM($AX239:BY239)+BY239>$AW239,$AW239-SUM($AX239:BY239),BY239))","v":0},{"$f":"IF(SUM($AW239:BZ239)<0,0,IF(SUM($AX239:BZ239)+BZ239>$AW239,$AW239-SUM($AX239:BZ239),BZ239))","v":0},{"$f":"IF(SUM($AW239:CA239)<0,0,IF(SUM($AX239:CA239)+CA239>$AW239,$AW239-SUM($AX239:CA239),CA239))","v":0},{"$f":"IF(SUM($AW239:CB239)<0,0,IF(SUM($AX239:CB239)+CB239>$AW239,$AW239-SUM($AX239:CB239),CB239))","v":0},{"$f":"IF(SUM($AW239:CC239)<0,0,IF(SUM($AX239:CC239)+CC239>$AW239,$AW239-SUM($AX239:CC239),CC239))","v":0},{"$f":"IF(SUM($AW239:CD239)<0,0,IF(SUM($AX239:CD239)+CD239>$AW239,$AW239-SUM($AX239:CD239),CD239))","v":0},{"$f":"IF(SUM($AW239:CE239)<0,0,IF(SUM($AX239:CE239)+CE239>$AW239,$AW239-SUM($AX239:CE239),CE239))","v":0},{"$f":"IF(SUM($AW239:CF239)<0,0,IF(SUM($AX239:CF239)+CF239>$AW239,$AW239-SUM($AX239:CF239),CF239))","v":0},{"$f":"IF(SUM($AW239:CG239)<0,0,IF(SUM($AX239:CG239)+CG239>$AW239,$AW239-SUM($AX239:CG239),CG239))","v":0},{"$f":"IF(SUM($AW239:CH239)<0,0,IF(SUM($AX239:CH239)+CH239>$AW239,$AW239-SUM($AX239:CH239),CH239))","v":0},{"$f":"IF(SUM($AW239:CI239)<0,0,IF(SUM($AX239:CI239)+CI239>$AW239,$AW239-SUM($AX239:CI239),CI239))","v":0},{"$f":"IF(SUM($AW239:CJ239)<0,0,IF(SUM($AX239:CJ239)+CJ239>$AW239,$AW239-SUM($AX239:CJ239),CJ239))","v":0},{"$f":"IF(SUM($AW239:CK239)<0,0,IF(SUM($AX239:CK239)+CK239>$AW239,$AW239-SUM($AX239:CK239),CK239))","v":0},{"$f":"IF(SUM($AW239:CL239)<0,0,IF(SUM($AX239:CL239)+CL239>$AW239,$AW239-SUM($AX239:CL239),CL239))","v":0},{"$f":"IF(SUM($AW239:CM239)<0,0,IF(SUM($AX239:CM239)+CM239>$AW239,$AW239-SUM($AX239:CM239),CM239))","v":0},{"$f":"IF(SUM($AW239:CN239)<0,0,IF(SUM($AX239:CN239)+CN239>$AW239,$AW239-SUM($AX239:CN239),CN239))","v":0},{"$f":"IF(SUM($AW239:CO239)<0,0,IF(SUM($AX239:CO239)+CO239>$AW239,$AW239-SUM($AX239:CO239),CO239))","v":0},{"$f":"IF(SUM($AW239:CP239)<0,0,IF(SUM($AX239:CP239)+CP239>$AW239,$AW239-SUM($AX239:CP239),CP239))","v":0},{"$f":"IF(SUM($AW239:CQ239)<0,0,IF(SUM($AX239:CQ239)+CQ239>$AW239,$AW239-SUM($AX239:CQ239),CQ239))","v":0},{"$f":"IF(SUM($AW239:CR239)<0,0,IF(SUM($AX239:CR239)+CR239>$AW239,$AW239-SUM($AX239:CR239),CR239))","v":0},{"$f":"IF(SUM($AW239:CS239)<0,0,IF(SUM($AX239:CS239)+CS239>$AW239,$AW239-SUM($AX239:CS239),CS239))","v":0},{"$f":"IF(SUM($AW239:CT239)<0,0,IF(SUM($AX239:CT239)+CT239>$AW239,$AW239-SUM($AX239:CT239),CT239))","v":0},{"$f":"IF(SUM($AW239:CU239)<0,0,IF(SUM($AX239:CU239)+CU239>$AW239,$AW239-SUM($AX239:CU239),CU239))","v":0},{"$f":"IF(SUM($AW239:CV239)<0,0,IF(SUM($AX239:CV239)+CV239>$AW239,$AW239-SUM($AX239:CV239),CV239))","v":0},{"$f":"IF(SUM($AW239:CW239)<0,0,IF(SUM($AX239:CW239)+CW239>$AW239,$AW239-SUM($AX239:CW239),CW239))","v":0},{"$f":"IF(SUM($AW239:CX239)<0,0,IF(SUM($AX239:CX239)+CX239>$AW239,$AW239-SUM($AX239:CX239),CX239))","v":0},{"$f":"IF(SUM($AW239:CY239)<0,0,IF(SUM($AX239:CY239)+CY239>$AW239,$AW239-SUM($AX239:CY239),CY239))","v":0},{"$f":"IF(SUM($AW239:CZ239)<0,0,IF(SUM($AX239:CZ239)+CZ239>$AW239,$AW239-SUM($AX239:CZ239),CZ239))","v":0},{"$f":"IF(SUM($AW239:DA239)<0,0,IF(SUM($AX239:DA239)+DA239>$AW239,$AW239-SUM($AX239:DA239),DA239))","v":0},{"$f":"IF(SUM($AW239:DB239)<0,0,IF(SUM($AX239:DB239)+DB239>$AW239,$AW239-SUM($AX239:DB239),DB239))","v":0},{"$f":"IF(SUM($AW239:DC239)<0,0,IF(SUM($AX239:DC239)+DC239>$AW239,$AW239-SUM($AX239:DC239),DC239))","v":0},{"$f":"IF(SUM($AW239:DD239)<0,0,IF(SUM($AX239:DD239)+DD239>$AW239,$AW239-SUM($AX239:DD239),DD239))","v":0},{"$f":"IF(SUM($AW239:DE239)<0,0,IF(SUM($AX239:DE239)+DE239>$AW239,$AW239-SUM($AX239:DE239),DE239))","v":0},{"$f":"IF(SUM($AW239:DF239)<0,0,IF(SUM($AX239:DF239)+DF239>$AW239,$AW239-SUM($AX239:DF239),DF239))","v":0},{"$f":"IF(SUM($AW239:DG239)<0,0,IF(SUM($AX239:DG239)+DG239>$AW239,$AW239-SUM($AX239:DG239),DG239))","v":0},{"$f":"IF(SUM($AW239:DH239)<0,0,IF(SUM($AX239:DH239)+DH239>$AW239,$AW239-SUM($AX239:DH239),DH239))","v":0},{"$f":"IF(SUM($AW239:DI239)<0,0,IF(SUM($AX239:DI239)+DI239>$AW239,$AW239-SUM($AX239:DI239),DI239))","v":0},{"$f":"IF(SUM($AW239:DJ239)<0,0,IF(SUM($AX239:DJ239)+DJ239>$AW239,$AW239-SUM($AX239:DJ239),DJ239))","v":0},{"$f":"IF(SUM($AW239:DK239)<0,0,IF(SUM($AX239:DK239)+DK239>$AW239,$AW239-SUM($AX239:DK239),DK239))","v":0},{"$f":"IF(SUM($AW239:DL239)<0,0,IF(SUM($AX239:DL239)+DL239>$AW239,$AW239-SUM($AX239:DL239),DL239))","v":0},{"$f":"IF(SUM($AW239:DM239)<0,0,IF(SUM($AX239:DM239)+DM239>$AW239,$AW239-SUM($AX239:DM239),DM239))","v":0},{"$f":"IF(SUM($AW239:DN239)<0,0,IF(SUM($AX239:DN239)+DN239>$AW239,$AW239-SUM($AX239:DN239),DN239))","v":0},{"$f":"IF(SUM($AW239:DO239)<0,0,IF(SUM($AX239:DO239)+DO239>$AW239,$AW239-SUM($AX239:DO239),DO239))","v":0},{"$f":"IF(SUM($AW239:DP239)<0,0,IF(SUM($AX239:DP239)+DP239>$AW239,$AW239-SUM($AX239:DP239),DP239))","v":0},{"$f":"IF(SUM($AW239:DQ239)<0,0,IF(SUM($AX239:DQ239)+DQ239>$AW239,$AW239-SUM($AX239:DQ239),DQ239))","v":0},{"$f":"IF(SUM($AW239:DR239)<0,0,IF(SUM($AX239:DR239)+DR239>$AW239,$AW239-SUM($AX239:DR239),DR239))","v":0},{"$f":"IF(SUM($AW239:DS239)<0,0,IF(SUM($AX239:DS239)+DS239>$AW239,$AW239-SUM($AX239:DS239),DS239))","v":0},{"$f":"IF(SUM($AW239:DT239)<0,0,IF(SUM($AX239:DT239)+DT239>$AW239,$AW239-SUM($AX239:DT239),DT239))","v":0},{"$f":"IF(SUM($AW239:DU239)<0,0,IF(SUM($AX239:DU239)+DU239>$AW239,$AW239-SUM($AX239:DU239),DU239))","v":0},{"$f":"IF(SUM($AW239:DV239)<0,0,IF(SUM($AX239:DV239)+DV239>$AW239,$AW239-SUM($AX239:DV239),DV239))","v":0},{"$f":"IF(SUM($AW239:DW239)<0,0,IF(SUM($AX239:DW239)+DW239>$AW239,$AW239-SUM($AX239:DW239),DW239))","v":0},{"$f":"IF(SUM($AW239:DX239)<0,0,IF(SUM($AX239:DX239)+DX239>$AW239,$AW239-SUM($AX239:DX239),DX239))","v":0},{"$f":"IF(SUM($AW239:DY239)<0,0,IF(SUM($AX239:DY239)+DY239>$AW239,$AW239-SUM($AX239:DY239),DY239))","v":0},{"$f":"IF(SUM($AW239:DZ239)<0,0,IF(SUM($AX239:DZ239)+DZ239>$AW239,$AW239-SUM($AX239:DZ239),DZ239))","v":0},{"$f":"IF(SUM($AW239:EA239)<0,0,IF(SUM($AX239:EA239)+EA239>$AW239,$AW239-SUM($AX239:EA239),EA239))","v":0},{"$f":"IF(SUM($AW239:EB239)<0,0,IF(SUM($AX239:EB239)+EB239>$AW239,$AW239-SUM($AX239:EB239),EB239))","v":0},{"$f":"IF(SUM($AW239:EC239)<0,0,IF(SUM($AX239:EC239)+EC239>$AW239,$AW239-SUM($AX239:EC239),EC239))","v":0},{"$f":"IF(SUM($AW239:ED239)<0,0,IF(SUM($AX239:ED239)+ED239>$AW239,$AW239-SUM($AX239:ED239),ED239))","v":0},{"$f":"IF(SUM($AW239:EE239)<0,0,IF(SUM($AX239:EE239)+EE239>$AW239,$AW239-SUM($AX239:EE239),EE239))","v":0},{"$f":"IF(SUM($AW239:EF239)<0,0,IF(SUM($AX239:EF239)+EF239>$AW239,$AW239-SUM($AX239:EF239),EF239))","v":0},{"$f":"IF(SUM($AW239:EG239)<0,0,IF(SUM($AX239:EG239)+EG239>$AW239,$AW239-SUM($AX239:EG239),EG239))","v":0},{"$f":"IF(SUM($AW239:EH239)<0,0,IF(SUM($AX239:EH239)+EH239>$AW239,$AW239-SUM($AX239:EH239),EH239))","v":0},{"$f":"IF(SUM($AW239:EI239)<0,0,IF(SUM($AX239:EI239)+EI239>$AW239,$AW239-SUM($AX239:EI239),EI239))","v":0},{"$f":"IF(SUM($AW239:EJ239)<0,0,IF(SUM($AX239:EJ239)+EJ239>$AW239,$AW239-SUM($AX239:EJ239),EJ239))","v":0},{"$f":"IF(SUM($AW239:EK239)<0,0,IF(SUM($AX239:EK239)+EK239>$AW239,$AW239-SUM($AX239:EK239),EK239))","v":0},{"$f":"IF(SUM($AW239:EL239)<0,0,IF(SUM($AX239:EL239)+EL239>$AW239,$AW239-SUM($AX239:EL239),EL239))","v":0},{"$f":"IF(SUM($AW239:EM239)<0,0,IF(SUM($AX239:EM239)+EM239>$AW239,$AW239-SUM($AX239:EM239),EM239))","v":0},{"$f":"IF(SUM($AW239:EN239)<0,0,IF(SUM($AX239:EN239)+EN239>$AW239,$AW239-SUM($AX239:EN239),EN239))","v":0},{"$f":"IF(SUM($AW239:EO239)<0,0,IF(SUM($AX239:EO239)+EO239>$AW239,$AW239-SUM($AX239:EO239),EO239))","v":0},{"$f":"IF(SUM($AW239:EP239)<0,0,IF(SUM($AX239:EP239)+EP239>$AW239,$AW239-SUM($AX239:EP239),EP239))","v":0},{"$f":"IF(SUM($AW239:EQ239)<0,0,IF(SUM($AX239:EQ239)+EQ239>$AW239,$AW239-SUM($AX239:EQ239),EQ239))","v":0},{"$f":"IF(SUM($AW239:ER239)<0,0,IF(SUM($AX239:ER239)+ER239>$AW239,$AW239-SUM($AX239:ER239),ER239))","v":0},{"$f":"IF(SUM($AW239:ES239)<0,0,IF(SUM($AX239:ES239)+ES239>$AW239,$AW239-SUM($AX239:ES239),ES239))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.142485375E-3,{"$f":"IF(SUM($V240:V240)+V240>$U30,$U30-SUM($V240:V240),V240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:W240)+W240>$U30,$U30-SUM($V240:W240),W240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:X240)+X240>$U30,$U30-SUM($V240:X240),X240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:Y240)+Y240>$U30,$U30-SUM($V240:Y240),Y240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:Z240)+Z240>$U30,$U30-SUM($V240:Z240),Z240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AA240)+AA240>$U30,$U30-SUM($V240:AA240),AA240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AB240)+AB240>$U30,$U30-SUM($V240:AB240),AB240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AC240)+AC240>$U30,$U30-SUM($V240:AC240),AC240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AD240)+AD240>$U30,$U30-SUM($V240:AD240),AD240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AE240)+AE240>$U30,$U30-SUM($V240:AE240),AE240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AF240)+AF240>$U30,$U30-SUM($V240:AF240),AF240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AG240)+AG240>$U30,$U30-SUM($V240:AG240),AG240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AH240)+AH240>$U30,$U30-SUM($V240:AH240),AH240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AI240)+AI240>$U30,$U30-SUM($V240:AI240),AI240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AJ240)+AJ240>$U30,$U30-SUM($V240:AJ240),AJ240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AK240)+AK240>$U30,$U30-SUM($V240:AK240),AK240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AL240)+AL240>$U30,$U30-SUM($V240:AL240),AL240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AM240)+AM240>$U30,$U30-SUM($V240:AM240),AM240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AN240)+AN240>$U30,$U30-SUM($V240:AN240),AN240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AO240)+AO240>$U30,$U30-SUM($V240:AO240),AO240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AP240)+AP240>$U30,$U30-SUM($V240:AP240),AP240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AQ240)+AQ240>$U30,$U30-SUM($V240:AQ240),AQ240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AR240)+AR240>$U30,$U30-SUM($V240:AR240),AR240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AS240)+AS240>$U30,$U30-SUM($V240:AS240),AS240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AT240)+AT240>$U30,$U30-SUM($V240:AT240),AT240)","v":1.142485375E-3},{"$f":"IF(SUM($V240:AU240)+AU240>$U30,$U30-SUM($V240:AU240),AU240)","v":1.142485375E-3},1.4852309875000001E-2,4.5699414999999998E-3,{"$f":"IF(SUM($AW240:AX240)<0,0,IF(SUM($AX240:AX240)+AX240>$AW240,$AW240-SUM($AX240:AX240),AX240))","v":4.5699414999999998E-3},{"$f":"IF(SUM($AW240:AY240)<0,0,IF(SUM($AX240:AY240)+AY240>$AW240,$AW240-SUM($AX240:AY240),AY240))","v":4.5699414999999998E-3},{"$f":"IF(SUM($AW240:AZ240)<0,0,IF(SUM($AX240:AZ240)+AZ240>$AW240,$AW240-SUM($AX240:AZ240),AZ240))","v":1.1424853750000019E-3},{"$f":"IF(SUM($AW240:BA240)<0,0,IF(SUM($AX240:BA240)+BA240>$AW240,$AW240-SUM($AX240:BA240),BA240))","v":0},{"$f":"IF(SUM($AW240:BB240)<0,0,IF(SUM($AX240:BB240)+BB240>$AW240,$AW240-SUM($AX240:BB240),BB240))","v":0},{"$f":"IF(SUM($AW240:BC240)<0,0,IF(SUM($AX240:BC240)+BC240>$AW240,$AW240-SUM($AX240:BC240),BC240))","v":0},{"$f":"IF(SUM($AW240:BD240)<0,0,IF(SUM($AX240:BD240)+BD240>$AW240,$AW240-SUM($AX240:BD240),BD240))","v":0},{"$f":"IF(SUM($AW240:BE240)<0,0,IF(SUM($AX240:BE240)+BE240>$AW240,$AW240-SUM($AX240:BE240),BE240))","v":0},{"$f":"IF(SUM($AW240:BF240)<0,0,IF(SUM($AX240:BF240)+BF240>$AW240,$AW240-SUM($AX240:BF240),BF240))","v":0},{"$f":"IF(SUM($AW240:BG240)<0,0,IF(SUM($AX240:BG240)+BG240>$AW240,$AW240-SUM($AX240:BG240),BG240))","v":0},{"$f":"IF(SUM($AW240:BH240)<0,0,IF(SUM($AX240:BH240)+BH240>$AW240,$AW240-SUM($AX240:BH240),BH240))","v":0},{"$f":"IF(SUM($AW240:BI240)<0,0,IF(SUM($AX240:BI240)+BI240>$AW240,$AW240-SUM($AX240:BI240),BI240))","v":0},{"$f":"IF(SUM($AW240:BJ240)<0,0,IF(SUM($AX240:BJ240)+BJ240>$AW240,$AW240-SUM($AX240:BJ240),BJ240))","v":0},{"$f":"IF(SUM($AW240:BK240)<0,0,IF(SUM($AX240:BK240)+BK240>$AW240,$AW240-SUM($AX240:BK240),BK240))","v":0},{"$f":"IF(SUM($AW240:BL240)<0,0,IF(SUM($AX240:BL240)+BL240>$AW240,$AW240-SUM($AX240:BL240),BL240))","v":0},{"$f":"IF(SUM($AW240:BM240)<0,0,IF(SUM($AX240:BM240)+BM240>$AW240,$AW240-SUM($AX240:BM240),BM240))","v":0},{"$f":"IF(SUM($AW240:BN240)<0,0,IF(SUM($AX240:BN240)+BN240>$AW240,$AW240-SUM($AX240:BN240),BN240))","v":0},{"$f":"IF(SUM($AW240:BO240)<0,0,IF(SUM($AX240:BO240)+BO240>$AW240,$AW240-SUM($AX240:BO240),BO240))","v":0},{"$f":"IF(SUM($AW240:BP240)<0,0,IF(SUM($AX240:BP240)+BP240>$AW240,$AW240-SUM($AX240:BP240),BP240))","v":0},{"$f":"IF(SUM($AW240:BQ240)<0,0,IF(SUM($AX240:BQ240)+BQ240>$AW240,$AW240-SUM($AX240:BQ240),BQ240))","v":0},{"$f":"IF(SUM($AW240:BR240)<0,0,IF(SUM($AX240:BR240)+BR240>$AW240,$AW240-SUM($AX240:BR240),BR240))","v":0},{"$f":"IF(SUM($AW240:BS240)<0,0,IF(SUM($AX240:BS240)+BS240>$AW240,$AW240-SUM($AX240:BS240),BS240))","v":0},{"$f":"IF(SUM($AW240:BT240)<0,0,IF(SUM($AX240:BT240)+BT240>$AW240,$AW240-SUM($AX240:BT240),BT240))","v":0},{"$f":"IF(SUM($AW240:BU240)<0,0,IF(SUM($AX240:BU240)+BU240>$AW240,$AW240-SUM($AX240:BU240),BU240))","v":0},{"$f":"IF(SUM($AW240:BV240)<0,0,IF(SUM($AX240:BV240)+BV240>$AW240,$AW240-SUM($AX240:BV240),BV240))","v":0},{"$f":"IF(SUM($AW240:BW240)<0,0,IF(SUM($AX240:BW240)+BW240>$AW240,$AW240-SUM($AX240:BW240),BW240))","v":0},{"$f":"IF(SUM($AW240:BX240)<0,0,IF(SUM($AX240:BX240)+BX240>$AW240,$AW240-SUM($AX240:BX240),BX240))","v":0},{"$f":"IF(SUM($AW240:BY240)<0,0,IF(SUM($AX240:BY240)+BY240>$AW240,$AW240-SUM($AX240:BY240),BY240))","v":0},{"$f":"IF(SUM($AW240:BZ240)<0,0,IF(SUM($AX240:BZ240)+BZ240>$AW240,$AW240-SUM($AX240:BZ240),BZ240))","v":0},{"$f":"IF(SUM($AW240:CA240)<0,0,IF(SUM($AX240:CA240)+CA240>$AW240,$AW240-SUM($AX240:CA240),CA240))","v":0},{"$f":"IF(SUM($AW240:CB240)<0,0,IF(SUM($AX240:CB240)+CB240>$AW240,$AW240-SUM($AX240:CB240),CB240))","v":0},{"$f":"IF(SUM($AW240:CC240)<0,0,IF(SUM($AX240:CC240)+CC240>$AW240,$AW240-SUM($AX240:CC240),CC240))","v":0},{"$f":"IF(SUM($AW240:CD240)<0,0,IF(SUM($AX240:CD240)+CD240>$AW240,$AW240-SUM($AX240:CD240),CD240))","v":0},{"$f":"IF(SUM($AW240:CE240)<0,0,IF(SUM($AX240:CE240)+CE240>$AW240,$AW240-SUM($AX240:CE240),CE240))","v":0},{"$f":"IF(SUM($AW240:CF240)<0,0,IF(SUM($AX240:CF240)+CF240>$AW240,$AW240-SUM($AX240:CF240),CF240))","v":0},{"$f":"IF(SUM($AW240:CG240)<0,0,IF(SUM($AX240:CG240)+CG240>$AW240,$AW240-SUM($AX240:CG240),CG240))","v":0},{"$f":"IF(SUM($AW240:CH240)<0,0,IF(SUM($AX240:CH240)+CH240>$AW240,$AW240-SUM($AX240:CH240),CH240))","v":0},{"$f":"IF(SUM($AW240:CI240)<0,0,IF(SUM($AX240:CI240)+CI240>$AW240,$AW240-SUM($AX240:CI240),CI240))","v":0},{"$f":"IF(SUM($AW240:CJ240)<0,0,IF(SUM($AX240:CJ240)+CJ240>$AW240,$AW240-SUM($AX240:CJ240),CJ240))","v":0},{"$f":"IF(SUM($AW240:CK240)<0,0,IF(SUM($AX240:CK240)+CK240>$AW240,$AW240-SUM($AX240:CK240),CK240))","v":0},{"$f":"IF(SUM($AW240:CL240)<0,0,IF(SUM($AX240:CL240)+CL240>$AW240,$AW240-SUM($AX240:CL240),CL240))","v":0},{"$f":"IF(SUM($AW240:CM240)<0,0,IF(SUM($AX240:CM240)+CM240>$AW240,$AW240-SUM($AX240:CM240),CM240))","v":0},{"$f":"IF(SUM($AW240:CN240)<0,0,IF(SUM($AX240:CN240)+CN240>$AW240,$AW240-SUM($AX240:CN240),CN240))","v":0},{"$f":"IF(SUM($AW240:CO240)<0,0,IF(SUM($AX240:CO240)+CO240>$AW240,$AW240-SUM($AX240:CO240),CO240))","v":0},{"$f":"IF(SUM($AW240:CP240)<0,0,IF(SUM($AX240:CP240)+CP240>$AW240,$AW240-SUM($AX240:CP240),CP240))","v":0},{"$f":"IF(SUM($AW240:CQ240)<0,0,IF(SUM($AX240:CQ240)+CQ240>$AW240,$AW240-SUM($AX240:CQ240),CQ240))","v":0},{"$f":"IF(SUM($AW240:CR240)<0,0,IF(SUM($AX240:CR240)+CR240>$AW240,$AW240-SUM($AX240:CR240),CR240))","v":0},{"$f":"IF(SUM($AW240:CS240)<0,0,IF(SUM($AX240:CS240)+CS240>$AW240,$AW240-SUM($AX240:CS240),CS240))","v":0},{"$f":"IF(SUM($AW240:CT240)<0,0,IF(SUM($AX240:CT240)+CT240>$AW240,$AW240-SUM($AX240:CT240),CT240))","v":0},{"$f":"IF(SUM($AW240:CU240)<0,0,IF(SUM($AX240:CU240)+CU240>$AW240,$AW240-SUM($AX240:CU240),CU240))","v":0},{"$f":"IF(SUM($AW240:CV240)<0,0,IF(SUM($AX240:CV240)+CV240>$AW240,$AW240-SUM($AX240:CV240),CV240))","v":0},{"$f":"IF(SUM($AW240:CW240)<0,0,IF(SUM($AX240:CW240)+CW240>$AW240,$AW240-SUM($AX240:CW240),CW240))","v":0},{"$f":"IF(SUM($AW240:CX240)<0,0,IF(SUM($AX240:CX240)+CX240>$AW240,$AW240-SUM($AX240:CX240),CX240))","v":0},{"$f":"IF(SUM($AW240:CY240)<0,0,IF(SUM($AX240:CY240)+CY240>$AW240,$AW240-SUM($AX240:CY240),CY240))","v":0},{"$f":"IF(SUM($AW240:CZ240)<0,0,IF(SUM($AX240:CZ240)+CZ240>$AW240,$AW240-SUM($AX240:CZ240),CZ240))","v":0},{"$f":"IF(SUM($AW240:DA240)<0,0,IF(SUM($AX240:DA240)+DA240>$AW240,$AW240-SUM($AX240:DA240),DA240))","v":0},{"$f":"IF(SUM($AW240:DB240)<0,0,IF(SUM($AX240:DB240)+DB240>$AW240,$AW240-SUM($AX240:DB240),DB240))","v":0},{"$f":"IF(SUM($AW240:DC240)<0,0,IF(SUM($AX240:DC240)+DC240>$AW240,$AW240-SUM($AX240:DC240),DC240))","v":0},{"$f":"IF(SUM($AW240:DD240)<0,0,IF(SUM($AX240:DD240)+DD240>$AW240,$AW240-SUM($AX240:DD240),DD240))","v":0},{"$f":"IF(SUM($AW240:DE240)<0,0,IF(SUM($AX240:DE240)+DE240>$AW240,$AW240-SUM($AX240:DE240),DE240))","v":0},{"$f":"IF(SUM($AW240:DF240)<0,0,IF(SUM($AX240:DF240)+DF240>$AW240,$AW240-SUM($AX240:DF240),DF240))","v":0},{"$f":"IF(SUM($AW240:DG240)<0,0,IF(SUM($AX240:DG240)+DG240>$AW240,$AW240-SUM($AX240:DG240),DG240))","v":0},{"$f":"IF(SUM($AW240:DH240)<0,0,IF(SUM($AX240:DH240)+DH240>$AW240,$AW240-SUM($AX240:DH240),DH240))","v":0},{"$f":"IF(SUM($AW240:DI240)<0,0,IF(SUM($AX240:DI240)+DI240>$AW240,$AW240-SUM($AX240:DI240),DI240))","v":0},{"$f":"IF(SUM($AW240:DJ240)<0,0,IF(SUM($AX240:DJ240)+DJ240>$AW240,$AW240-SUM($AX240:DJ240),DJ240))","v":0},{"$f":"IF(SUM($AW240:DK240)<0,0,IF(SUM($AX240:DK240)+DK240>$AW240,$AW240-SUM($AX240:DK240),DK240))","v":0},{"$f":"IF(SUM($AW240:DL240)<0,0,IF(SUM($AX240:DL240)+DL240>$AW240,$AW240-SUM($AX240:DL240),DL240))","v":0},{"$f":"IF(SUM($AW240:DM240)<0,0,IF(SUM($AX240:DM240)+DM240>$AW240,$AW240-SUM($AX240:DM240),DM240))","v":0},{"$f":"IF(SUM($AW240:DN240)<0,0,IF(SUM($AX240:DN240)+DN240>$AW240,$AW240-SUM($AX240:DN240),DN240))","v":0},{"$f":"IF(SUM($AW240:DO240)<0,0,IF(SUM($AX240:DO240)+DO240>$AW240,$AW240-SUM($AX240:DO240),DO240))","v":0},{"$f":"IF(SUM($AW240:DP240)<0,0,IF(SUM($AX240:DP240)+DP240>$AW240,$AW240-SUM($AX240:DP240),DP240))","v":0},{"$f":"IF(SUM($AW240:DQ240)<0,0,IF(SUM($AX240:DQ240)+DQ240>$AW240,$AW240-SUM($AX240:DQ240),DQ240))","v":0},{"$f":"IF(SUM($AW240:DR240)<0,0,IF(SUM($AX240:DR240)+DR240>$AW240,$AW240-SUM($AX240:DR240),DR240))","v":0},{"$f":"IF(SUM($AW240:DS240)<0,0,IF(SUM($AX240:DS240)+DS240>$AW240,$AW240-SUM($AX240:DS240),DS240))","v":0},{"$f":"IF(SUM($AW240:DT240)<0,0,IF(SUM($AX240:DT240)+DT240>$AW240,$AW240-SUM($AX240:DT240),DT240))","v":0},{"$f":"IF(SUM($AW240:DU240)<0,0,IF(SUM($AX240:DU240)+DU240>$AW240,$AW240-SUM($AX240:DU240),DU240))","v":0},{"$f":"IF(SUM($AW240:DV240)<0,0,IF(SUM($AX240:DV240)+DV240>$AW240,$AW240-SUM($AX240:DV240),DV240))","v":0},{"$f":"IF(SUM($AW240:DW240)<0,0,IF(SUM($AX240:DW240)+DW240>$AW240,$AW240-SUM($AX240:DW240),DW240))","v":0},{"$f":"IF(SUM($AW240:DX240)<0,0,IF(SUM($AX240:DX240)+DX240>$AW240,$AW240-SUM($AX240:DX240),DX240))","v":0},{"$f":"IF(SUM($AW240:DY240)<0,0,IF(SUM($AX240:DY240)+DY240>$AW240,$AW240-SUM($AX240:DY240),DY240))","v":0},{"$f":"IF(SUM($AW240:DZ240)<0,0,IF(SUM($AX240:DZ240)+DZ240>$AW240,$AW240-SUM($AX240:DZ240),DZ240))","v":0},{"$f":"IF(SUM($AW240:EA240)<0,0,IF(SUM($AX240:EA240)+EA240>$AW240,$AW240-SUM($AX240:EA240),EA240))","v":0},{"$f":"IF(SUM($AW240:EB240)<0,0,IF(SUM($AX240:EB240)+EB240>$AW240,$AW240-SUM($AX240:EB240),EB240))","v":0},{"$f":"IF(SUM($AW240:EC240)<0,0,IF(SUM($AX240:EC240)+EC240>$AW240,$AW240-SUM($AX240:EC240),EC240))","v":0},{"$f":"IF(SUM($AW240:ED240)<0,0,IF(SUM($AX240:ED240)+ED240>$AW240,$AW240-SUM($AX240:ED240),ED240))","v":0},{"$f":"IF(SUM($AW240:EE240)<0,0,IF(SUM($AX240:EE240)+EE240>$AW240,$AW240-SUM($AX240:EE240),EE240))","v":0},{"$f":"IF(SUM($AW240:EF240)<0,0,IF(SUM($AX240:EF240)+EF240>$AW240,$AW240-SUM($AX240:EF240),EF240))","v":0},{"$f":"IF(SUM($AW240:EG240)<0,0,IF(SUM($AX240:EG240)+EG240>$AW240,$AW240-SUM($AX240:EG240),EG240))","v":0},{"$f":"IF(SUM($AW240:EH240)<0,0,IF(SUM($AX240:EH240)+EH240>$AW240,$AW240-SUM($AX240:EH240),EH240))","v":0},{"$f":"IF(SUM($AW240:EI240)<0,0,IF(SUM($AX240:EI240)+EI240>$AW240,$AW240-SUM($AX240:EI240),EI240))","v":0},{"$f":"IF(SUM($AW240:EJ240)<0,0,IF(SUM($AX240:EJ240)+EJ240>$AW240,$AW240-SUM($AX240:EJ240),EJ240))","v":0},{"$f":"IF(SUM($AW240:EK240)<0,0,IF(SUM($AX240:EK240)+EK240>$AW240,$AW240-SUM($AX240:EK240),EK240))","v":0},{"$f":"IF(SUM($AW240:EL240)<0,0,IF(SUM($AX240:EL240)+EL240>$AW240,$AW240-SUM($AX240:EL240),EL240))","v":0},{"$f":"IF(SUM($AW240:EM240)<0,0,IF(SUM($AX240:EM240)+EM240>$AW240,$AW240-SUM($AX240:EM240),EM240))","v":0},{"$f":"IF(SUM($AW240:EN240)<0,0,IF(SUM($AX240:EN240)+EN240>$AW240,$AW240-SUM($AX240:EN240),EN240))","v":0},{"$f":"IF(SUM($AW240:EO240)<0,0,IF(SUM($AX240:EO240)+EO240>$AW240,$AW240-SUM($AX240:EO240),EO240))","v":0},{"$f":"IF(SUM($AW240:EP240)<0,0,IF(SUM($AX240:EP240)+EP240>$AW240,$AW240-SUM($AX240:EP240),EP240))","v":0},{"$f":"IF(SUM($AW240:EQ240)<0,0,IF(SUM($AX240:EQ240)+EQ240>$AW240,$AW240-SUM($AX240:EQ240),EQ240))","v":0},{"$f":"IF(SUM($AW240:ER240)<0,0,IF(SUM($AX240:ER240)+ER240>$AW240,$AW240-SUM($AX240:ER240),ER240))","v":0},{"$f":"IF(SUM($AW240:ES240)<0,0,IF(SUM($AX240:ES240)+ES240>$AW240,$AW240-SUM($AX240:ES240),ES240))","v":0}]
[]
[null,"Depreciation:  2003 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V23/$F244","v":0},{"$f":"IF(SUM($W244:W244)+W244>$V23,$V23-SUM($W244:W244),W244)","v":0},{"$f":"IF(SUM($W244:X244)+X244>$V23,$V23-SUM($W244:X244),X244)","v":0},{"$f":"IF(SUM($W244:Y244)+Y244>$V23,$V23-SUM($W244:Y244),Y244)","v":0},{"$f":"IF(SUM($W244:Z244)+Z244>$V23,$V23-SUM($W244:Z244),Z244)","v":0},{"$f":"IF(SUM($W244:AA244)+AA244>$V23,$V23-SUM($W244:AA244),AA244)","v":0},{"$f":"IF(SUM($W244:AB244)+AB244>$V23,$V23-SUM($W244:AB244),AB244)","v":0},{"$f":"IF(SUM($W244:AC244)+AC244>$V23,$V23-SUM($W244:AC244),AC244)","v":0},{"$f":"IF(SUM($W244:AD244)+AD244>$V23,$V23-SUM($W244:AD244),AD244)","v":0},{"$f":"IF(SUM($W244:AE244)+AE244>$V23,$V23-SUM($W244:AE244),AE244)","v":0},{"$f":"IF(SUM($W244:AF244)+AF244>$V23,$V23-SUM($W244:AF244),AF244)","v":0},{"$f":"IF(SUM($W244:AG244)+AG244>$V23,$V23-SUM($W244:AG244),AG244)","v":0},{"$f":"IF(SUM($W244:AH244)+AH244>$V23,$V23-SUM($W244:AH244),AH244)","v":0},{"$f":"IF(SUM($W244:AI244)+AI244>$V23,$V23-SUM($W244:AI244),AI244)","v":0},{"$f":"IF(SUM($W244:AJ244)+AJ244>$V23,$V23-SUM($W244:AJ244),AJ244)","v":0},{"$f":"IF(SUM($W244:AK244)+AK244>$V23,$V23-SUM($W244:AK244),AK244)","v":0},{"$f":"IF(SUM($W244:AL244)+AL244>$V23,$V23-SUM($W244:AL244),AL244)","v":0},{"$f":"IF(SUM($W244:AM244)+AM244>$V23,$V23-SUM($W244:AM244),AM244)","v":0},{"$f":"IF(SUM($W244:AN244)+AN244>$V23,$V23-SUM($W244:AN244),AN244)","v":0},{"$f":"IF(SUM($W244:AO244)+AO244>$V23,$V23-SUM($W244:AO244),AO244)","v":0},{"$f":"IF(SUM($W244:AP244)+AP244>$V23,$V23-SUM($W244:AP244),AP244)","v":0},{"$f":"IF(SUM($W244:AQ244)+AQ244>$V23,$V23-SUM($W244:AQ244),AQ244)","v":0},{"$f":"IF(SUM($W244:AR244)+AR244>$V23,$V23-SUM($W244:AR244),AR244)","v":0},{"$f":"IF(SUM($W244:AS244)+AS244>$V23,$V23-SUM($W244:AS244),AS244)","v":0},{"$f":"IF(SUM($W244:AT244)+AT244>$V23,$V23-SUM($W244:AT244),AT244)","v":0},{"$f":"IF(SUM($W244:AU244)+AU244>$V23,$V23-SUM($W244:AU244),AU244)","v":0},{"$f":"$V36-SUM($I244:$AV244)","v":0},{"$f":"IF(AW244>0,AW244/(MAX(($F244-COUNT($I244:$AV244))/4,1)),0)","v":0},{"$f":"IF(SUM($AW244:AX244)<0,0,IF(SUM($AX244:AX244)+AX244>$AW244,$AW244-SUM($AX244:AX244),AX244))","v":0},{"$f":"IF(SUM($AW244:AY244)<0,0,IF(SUM($AX244:AY244)+AY244>$AW244,$AW244-SUM($AX244:AY244),AY244))","v":0},{"$f":"IF(SUM($AW244:AZ244)<0,0,IF(SUM($AX244:AZ244)+AZ244>$AW244,$AW244-SUM($AX244:AZ244),AZ244))","v":0},{"$f":"IF(SUM($AW244:BA244)<0,0,IF(SUM($AX244:BA244)+BA244>$AW244,$AW244-SUM($AX244:BA244),BA244))","v":0},{"$f":"IF(SUM($AW244:BB244)<0,0,IF(SUM($AX244:BB244)+BB244>$AW244,$AW244-SUM($AX244:BB244),BB244))","v":0},{"$f":"IF(SUM($AW244:BC244)<0,0,IF(SUM($AX244:BC244)+BC244>$AW244,$AW244-SUM($AX244:BC244),BC244))","v":0},{"$f":"IF(SUM($AW244:BD244)<0,0,IF(SUM($AX244:BD244)+BD244>$AW244,$AW244-SUM($AX244:BD244),BD244))","v":0},{"$f":"IF(SUM($AW244:BE244)<0,0,IF(SUM($AX244:BE244)+BE244>$AW244,$AW244-SUM($AX244:BE244),BE244))","v":0},{"$f":"IF(SUM($AW244:BF244)<0,0,IF(SUM($AX244:BF244)+BF244>$AW244,$AW244-SUM($AX244:BF244),BF244))","v":0},{"$f":"IF(SUM($AW244:BG244)<0,0,IF(SUM($AX244:BG244)+BG244>$AW244,$AW244-SUM($AX244:BG244),BG244))","v":0},{"$f":"IF(SUM($AW244:BH244)<0,0,IF(SUM($AX244:BH244)+BH244>$AW244,$AW244-SUM($AX244:BH244),BH244))","v":0},{"$f":"IF(SUM($AW244:BI244)<0,0,IF(SUM($AX244:BI244)+BI244>$AW244,$AW244-SUM($AX244:BI244),BI244))","v":0},{"$f":"IF(SUM($AW244:BJ244)<0,0,IF(SUM($AX244:BJ244)+BJ244>$AW244,$AW244-SUM($AX244:BJ244),BJ244))","v":0},{"$f":"IF(SUM($AW244:BK244)<0,0,IF(SUM($AX244:BK244)+BK244>$AW244,$AW244-SUM($AX244:BK244),BK244))","v":0},{"$f":"IF(SUM($AW244:BL244)<0,0,IF(SUM($AX244:BL244)+BL244>$AW244,$AW244-SUM($AX244:BL244),BL244))","v":0},{"$f":"IF(SUM($AW244:BM244)<0,0,IF(SUM($AX244:BM244)+BM244>$AW244,$AW244-SUM($AX244:BM244),BM244))","v":0},{"$f":"IF(SUM($AW244:BN244)<0,0,IF(SUM($AX244:BN244)+BN244>$AW244,$AW244-SUM($AX244:BN244),BN244))","v":0},{"$f":"IF(SUM($AW244:BO244)<0,0,IF(SUM($AX244:BO244)+BO244>$AW244,$AW244-SUM($AX244:BO244),BO244))","v":0},{"$f":"IF(SUM($AW244:BP244)<0,0,IF(SUM($AX244:BP244)+BP244>$AW244,$AW244-SUM($AX244:BP244),BP244))","v":0},{"$f":"IF(SUM($AW244:BQ244)<0,0,IF(SUM($AX244:BQ244)+BQ244>$AW244,$AW244-SUM($AX244:BQ244),BQ244))","v":0},{"$f":"IF(SUM($AW244:BR244)<0,0,IF(SUM($AX244:BR244)+BR244>$AW244,$AW244-SUM($AX244:BR244),BR244))","v":0},{"$f":"IF(SUM($AW244:BS244)<0,0,IF(SUM($AX244:BS244)+BS244>$AW244,$AW244-SUM($AX244:BS244),BS244))","v":0},{"$f":"IF(SUM($AW244:BT244)<0,0,IF(SUM($AX244:BT244)+BT244>$AW244,$AW244-SUM($AX244:BT244),BT244))","v":0},{"$f":"IF(SUM($AW244:BU244)<0,0,IF(SUM($AX244:BU244)+BU244>$AW244,$AW244-SUM($AX244:BU244),BU244))","v":0},{"$f":"IF(SUM($AW244:BV244)<0,0,IF(SUM($AX244:BV244)+BV244>$AW244,$AW244-SUM($AX244:BV244),BV244))","v":0},{"$f":"IF(SUM($AW244:BW244)<0,0,IF(SUM($AX244:BW244)+BW244>$AW244,$AW244-SUM($AX244:BW244),BW244))","v":0},{"$f":"IF(SUM($AW244:BX244)<0,0,IF(SUM($AX244:BX244)+BX244>$AW244,$AW244-SUM($AX244:BX244),BX244))","v":0},{"$f":"IF(SUM($AW244:BY244)<0,0,IF(SUM($AX244:BY244)+BY244>$AW244,$AW244-SUM($AX244:BY244),BY244))","v":0},{"$f":"IF(SUM($AW244:BZ244)<0,0,IF(SUM($AX244:BZ244)+BZ244>$AW244,$AW244-SUM($AX244:BZ244),BZ244))","v":0},{"$f":"IF(SUM($AW244:CA244)<0,0,IF(SUM($AX244:CA244)+CA244>$AW244,$AW244-SUM($AX244:CA244),CA244))","v":0},{"$f":"IF(SUM($AW244:CB244)<0,0,IF(SUM($AX244:CB244)+CB244>$AW244,$AW244-SUM($AX244:CB244),CB244))","v":0},{"$f":"IF(SUM($AW244:CC244)<0,0,IF(SUM($AX244:CC244)+CC244>$AW244,$AW244-SUM($AX244:CC244),CC244))","v":0},{"$f":"IF(SUM($AW244:CD244)<0,0,IF(SUM($AX244:CD244)+CD244>$AW244,$AW244-SUM($AX244:CD244),CD244))","v":0},{"$f":"IF(SUM($AW244:CE244)<0,0,IF(SUM($AX244:CE244)+CE244>$AW244,$AW244-SUM($AX244:CE244),CE244))","v":0},{"$f":"IF(SUM($AW244:CF244)<0,0,IF(SUM($AX244:CF244)+CF244>$AW244,$AW244-SUM($AX244:CF244),CF244))","v":0},{"$f":"IF(SUM($AW244:CG244)<0,0,IF(SUM($AX244:CG244)+CG244>$AW244,$AW244-SUM($AX244:CG244),CG244))","v":0},{"$f":"IF(SUM($AW244:CH244)<0,0,IF(SUM($AX244:CH244)+CH244>$AW244,$AW244-SUM($AX244:CH244),CH244))","v":0},{"$f":"IF(SUM($AW244:CI244)<0,0,IF(SUM($AX244:CI244)+CI244>$AW244,$AW244-SUM($AX244:CI244),CI244))","v":0},{"$f":"IF(SUM($AW244:CJ244)<0,0,IF(SUM($AX244:CJ244)+CJ244>$AW244,$AW244-SUM($AX244:CJ244),CJ244))","v":0},{"$f":"IF(SUM($AW244:CK244)<0,0,IF(SUM($AX244:CK244)+CK244>$AW244,$AW244-SUM($AX244:CK244),CK244))","v":0},{"$f":"IF(SUM($AW244:CL244)<0,0,IF(SUM($AX244:CL244)+CL244>$AW244,$AW244-SUM($AX244:CL244),CL244))","v":0},{"$f":"IF(SUM($AW244:CM244)<0,0,IF(SUM($AX244:CM244)+CM244>$AW244,$AW244-SUM($AX244:CM244),CM244))","v":0},{"$f":"IF(SUM($AW244:CN244)<0,0,IF(SUM($AX244:CN244)+CN244>$AW244,$AW244-SUM($AX244:CN244),CN244))","v":0},{"$f":"IF(SUM($AW244:CO244)<0,0,IF(SUM($AX244:CO244)+CO244>$AW244,$AW244-SUM($AX244:CO244),CO244))","v":0},{"$f":"IF(SUM($AW244:CP244)<0,0,IF(SUM($AX244:CP244)+CP244>$AW244,$AW244-SUM($AX244:CP244),CP244))","v":0},{"$f":"IF(SUM($AW244:CQ244)<0,0,IF(SUM($AX244:CQ244)+CQ244>$AW244,$AW244-SUM($AX244:CQ244),CQ244))","v":0},{"$f":"IF(SUM($AW244:CR244)<0,0,IF(SUM($AX244:CR244)+CR244>$AW244,$AW244-SUM($AX244:CR244),CR244))","v":0},{"$f":"IF(SUM($AW244:CS244)<0,0,IF(SUM($AX244:CS244)+CS244>$AW244,$AW244-SUM($AX244:CS244),CS244))","v":0},{"$f":"IF(SUM($AW244:CT244)<0,0,IF(SUM($AX244:CT244)+CT244>$AW244,$AW244-SUM($AX244:CT244),CT244))","v":0},{"$f":"IF(SUM($AW244:CU244)<0,0,IF(SUM($AX244:CU244)+CU244>$AW244,$AW244-SUM($AX244:CU244),CU244))","v":0},{"$f":"IF(SUM($AW244:CV244)<0,0,IF(SUM($AX244:CV244)+CV244>$AW244,$AW244-SUM($AX244:CV244),CV244))","v":0},{"$f":"IF(SUM($AW244:CW244)<0,0,IF(SUM($AX244:CW244)+CW244>$AW244,$AW244-SUM($AX244:CW244),CW244))","v":0},{"$f":"IF(SUM($AW244:CX244)<0,0,IF(SUM($AX244:CX244)+CX244>$AW244,$AW244-SUM($AX244:CX244),CX244))","v":0},{"$f":"IF(SUM($AW244:CY244)<0,0,IF(SUM($AX244:CY244)+CY244>$AW244,$AW244-SUM($AX244:CY244),CY244))","v":0},{"$f":"IF(SUM($AW244:CZ244)<0,0,IF(SUM($AX244:CZ244)+CZ244>$AW244,$AW244-SUM($AX244:CZ244),CZ244))","v":0},{"$f":"IF(SUM($AW244:DA244)<0,0,IF(SUM($AX244:DA244)+DA244>$AW244,$AW244-SUM($AX244:DA244),DA244))","v":0},{"$f":"IF(SUM($AW244:DB244)<0,0,IF(SUM($AX244:DB244)+DB244>$AW244,$AW244-SUM($AX244:DB244),DB244))","v":0},{"$f":"IF(SUM($AW244:DC244)<0,0,IF(SUM($AX244:DC244)+DC244>$AW244,$AW244-SUM($AX244:DC244),DC244))","v":0},{"$f":"IF(SUM($AW244:DD244)<0,0,IF(SUM($AX244:DD244)+DD244>$AW244,$AW244-SUM($AX244:DD244),DD244))","v":0},{"$f":"IF(SUM($AW244:DE244)<0,0,IF(SUM($AX244:DE244)+DE244>$AW244,$AW244-SUM($AX244:DE244),DE244))","v":0},{"$f":"IF(SUM($AW244:DF244)<0,0,IF(SUM($AX244:DF244)+DF244>$AW244,$AW244-SUM($AX244:DF244),DF244))","v":0},{"$f":"IF(SUM($AW244:DG244)<0,0,IF(SUM($AX244:DG244)+DG244>$AW244,$AW244-SUM($AX244:DG244),DG244))","v":0},{"$f":"IF(SUM($AW244:DH244)<0,0,IF(SUM($AX244:DH244)+DH244>$AW244,$AW244-SUM($AX244:DH244),DH244))","v":0},{"$f":"IF(SUM($AW244:DI244)<0,0,IF(SUM($AX244:DI244)+DI244>$AW244,$AW244-SUM($AX244:DI244),DI244))","v":0},{"$f":"IF(SUM($AW244:DJ244)<0,0,IF(SUM($AX244:DJ244)+DJ244>$AW244,$AW244-SUM($AX244:DJ244),DJ244))","v":0},{"$f":"IF(SUM($AW244:DK244)<0,0,IF(SUM($AX244:DK244)+DK244>$AW244,$AW244-SUM($AX244:DK244),DK244))","v":0},{"$f":"IF(SUM($AW244:DL244)<0,0,IF(SUM($AX244:DL244)+DL244>$AW244,$AW244-SUM($AX244:DL244),DL244))","v":0},{"$f":"IF(SUM($AW244:DM244)<0,0,IF(SUM($AX244:DM244)+DM244>$AW244,$AW244-SUM($AX244:DM244),DM244))","v":0},{"$f":"IF(SUM($AW244:DN244)<0,0,IF(SUM($AX244:DN244)+DN244>$AW244,$AW244-SUM($AX244:DN244),DN244))","v":0},{"$f":"IF(SUM($AW244:DO244)<0,0,IF(SUM($AX244:DO244)+DO244>$AW244,$AW244-SUM($AX244:DO244),DO244))","v":0},{"$f":"IF(SUM($AW244:DP244)<0,0,IF(SUM($AX244:DP244)+DP244>$AW244,$AW244-SUM($AX244:DP244),DP244))","v":0},{"$f":"IF(SUM($AW244:DQ244)<0,0,IF(SUM($AX244:DQ244)+DQ244>$AW244,$AW244-SUM($AX244:DQ244),DQ244))","v":0},{"$f":"IF(SUM($AW244:DR244)<0,0,IF(SUM($AX244:DR244)+DR244>$AW244,$AW244-SUM($AX244:DR244),DR244))","v":0},{"$f":"IF(SUM($AW244:DS244)<0,0,IF(SUM($AX244:DS244)+DS244>$AW244,$AW244-SUM($AX244:DS244),DS244))","v":0},{"$f":"IF(SUM($AW244:DT244)<0,0,IF(SUM($AX244:DT244)+DT244>$AW244,$AW244-SUM($AX244:DT244),DT244))","v":0},{"$f":"IF(SUM($AW244:DU244)<0,0,IF(SUM($AX244:DU244)+DU244>$AW244,$AW244-SUM($AX244:DU244),DU244))","v":0},{"$f":"IF(SUM($AW244:DV244)<0,0,IF(SUM($AX244:DV244)+DV244>$AW244,$AW244-SUM($AX244:DV244),DV244))","v":0},{"$f":"IF(SUM($AW244:DW244)<0,0,IF(SUM($AX244:DW244)+DW244>$AW244,$AW244-SUM($AX244:DW244),DW244))","v":0},{"$f":"IF(SUM($AW244:DX244)<0,0,IF(SUM($AX244:DX244)+DX244>$AW244,$AW244-SUM($AX244:DX244),DX244))","v":0},{"$f":"IF(SUM($AW244:DY244)<0,0,IF(SUM($AX244:DY244)+DY244>$AW244,$AW244-SUM($AX244:DY244),DY244))","v":0},{"$f":"IF(SUM($AW244:DZ244)<0,0,IF(SUM($AX244:DZ244)+DZ244>$AW244,$AW244-SUM($AX244:DZ244),DZ244))","v":0},{"$f":"IF(SUM($AW244:EA244)<0,0,IF(SUM($AX244:EA244)+EA244>$AW244,$AW244-SUM($AX244:EA244),EA244))","v":0},{"$f":"IF(SUM($AW244:EB244)<0,0,IF(SUM($AX244:EB244)+EB244>$AW244,$AW244-SUM($AX244:EB244),EB244))","v":0},{"$f":"IF(SUM($AW244:EC244)<0,0,IF(SUM($AX244:EC244)+EC244>$AW244,$AW244-SUM($AX244:EC244),EC244))","v":0},{"$f":"IF(SUM($AW244:ED244)<0,0,IF(SUM($AX244:ED244)+ED244>$AW244,$AW244-SUM($AX244:ED244),ED244))","v":0},{"$f":"IF(SUM($AW244:EE244)<0,0,IF(SUM($AX244:EE244)+EE244>$AW244,$AW244-SUM($AX244:EE244),EE244))","v":0},{"$f":"IF(SUM($AW244:EF244)<0,0,IF(SUM($AX244:EF244)+EF244>$AW244,$AW244-SUM($AX244:EF244),EF244))","v":0},{"$f":"IF(SUM($AW244:EG244)<0,0,IF(SUM($AX244:EG244)+EG244>$AW244,$AW244-SUM($AX244:EG244),EG244))","v":0},{"$f":"IF(SUM($AW244:EH244)<0,0,IF(SUM($AX244:EH244)+EH244>$AW244,$AW244-SUM($AX244:EH244),EH244))","v":0},{"$f":"IF(SUM($AW244:EI244)<0,0,IF(SUM($AX244:EI244)+EI244>$AW244,$AW244-SUM($AX244:EI244),EI244))","v":0},{"$f":"IF(SUM($AW244:EJ244)<0,0,IF(SUM($AX244:EJ244)+EJ244>$AW244,$AW244-SUM($AX244:EJ244),EJ244))","v":0},{"$f":"IF(SUM($AW244:EK244)<0,0,IF(SUM($AX244:EK244)+EK244>$AW244,$AW244-SUM($AX244:EK244),EK244))","v":0},{"$f":"IF(SUM($AW244:EL244)<0,0,IF(SUM($AX244:EL244)+EL244>$AW244,$AW244-SUM($AX244:EL244),EL244))","v":0},{"$f":"IF(SUM($AW244:EM244)<0,0,IF(SUM($AX244:EM244)+EM244>$AW244,$AW244-SUM($AX244:EM244),EM244))","v":0},{"$f":"IF(SUM($AW244:EN244)<0,0,IF(SUM($AX244:EN244)+EN244>$AW244,$AW244-SUM($AX244:EN244),EN244))","v":0},{"$f":"IF(SUM($AW244:EO244)<0,0,IF(SUM($AX244:EO244)+EO244>$AW244,$AW244-SUM($AX244:EO244),EO244))","v":0},{"$f":"IF(SUM($AW244:EP244)<0,0,IF(SUM($AX244:EP244)+EP244>$AW244,$AW244-SUM($AX244:EP244),EP244))","v":0},{"$f":"IF(SUM($AW244:EQ244)<0,0,IF(SUM($AX244:EQ244)+EQ244>$AW244,$AW244-SUM($AX244:EQ244),EQ244))","v":0},{"$f":"IF(SUM($AW244:ER244)<0,0,IF(SUM($AX244:ER244)+ER244>$AW244,$AW244-SUM($AX244:ER244),ER244))","v":0},{"$f":"IF(SUM($AW244:ES244)<0,0,IF(SUM($AX244:ES244)+ES244>$AW244,$AW244-SUM($AX244:ES244),ES244))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($W245:W245)+W245>$V24,$V24-SUM($W245:W245),W245)","v":0},{"$f":"IF(SUM($W245:X245)+X245>$V24,$V24-SUM($W245:X245),X245)","v":0},{"$f":"IF(SUM($W245:Y245)+Y245>$V24,$V24-SUM($W245:Y245),Y245)","v":0},{"$f":"IF(SUM($W245:Z245)+Z245>$V24,$V24-SUM($W245:Z245),Z245)","v":0},{"$f":"IF(SUM($W245:AA245)+AA245>$V24,$V24-SUM($W245:AA245),AA245)","v":0},{"$f":"IF(SUM($W245:AB245)+AB245>$V24,$V24-SUM($W245:AB245),AB245)","v":0},{"$f":"IF(SUM($W245:AC245)+AC245>$V24,$V24-SUM($W245:AC245),AC245)","v":0},{"$f":"IF(SUM($W245:AD245)+AD245>$V24,$V24-SUM($W245:AD245),AD245)","v":0},{"$f":"IF(SUM($W245:AE245)+AE245>$V24,$V24-SUM($W245:AE245),AE245)","v":0},{"$f":"IF(SUM($W245:AF245)+AF245>$V24,$V24-SUM($W245:AF245),AF245)","v":0},{"$f":"IF(SUM($W245:AG245)+AG245>$V24,$V24-SUM($W245:AG245),AG245)","v":0},{"$f":"IF(SUM($W245:AH245)+AH245>$V24,$V24-SUM($W245:AH245),AH245)","v":0},{"$f":"IF(SUM($W245:AI245)+AI245>$V24,$V24-SUM($W245:AI245),AI245)","v":0},{"$f":"IF(SUM($W245:AJ245)+AJ245>$V24,$V24-SUM($W245:AJ245),AJ245)","v":0},{"$f":"IF(SUM($W245:AK245)+AK245>$V24,$V24-SUM($W245:AK245),AK245)","v":0},{"$f":"IF(SUM($W245:AL245)+AL245>$V24,$V24-SUM($W245:AL245),AL245)","v":0},{"$f":"IF(SUM($W245:AM245)+AM245>$V24,$V24-SUM($W245:AM245),AM245)","v":0},{"$f":"IF(SUM($W245:AN245)+AN245>$V24,$V24-SUM($W245:AN245),AN245)","v":0},{"$f":"IF(SUM($W245:AO245)+AO245>$V24,$V24-SUM($W245:AO245),AO245)","v":0},{"$f":"IF(SUM($W245:AP245)+AP245>$V24,$V24-SUM($W245:AP245),AP245)","v":0},{"$f":"IF(SUM($W245:AQ245)+AQ245>$V24,$V24-SUM($W245:AQ245),AQ245)","v":0},{"$f":"IF(SUM($W245:AR245)+AR245>$V24,$V24-SUM($W245:AR245),AR245)","v":0},{"$f":"IF(SUM($W245:AS245)+AS245>$V24,$V24-SUM($W245:AS245),AS245)","v":0},{"$f":"IF(SUM($W245:AT245)+AT245>$V24,$V24-SUM($W245:AT245),AT245)","v":0},{"$f":"IF(SUM($W245:AU245)+AU245>$V24,$V24-SUM($W245:AU245),AU245)","v":0},0,0,{"$f":"IF(SUM($AW245:AX245)<0,0,IF(SUM($AX245:AX245)+AX245>$AW245,$AW245-SUM($AX245:AX245),AX245))","v":0},{"$f":"IF(SUM($AW245:AY245)<0,0,IF(SUM($AX245:AY245)+AY245>$AW245,$AW245-SUM($AX245:AY245),AY245))","v":0},{"$f":"IF(SUM($AW245:AZ245)<0,0,IF(SUM($AX245:AZ245)+AZ245>$AW245,$AW245-SUM($AX245:AZ245),AZ245))","v":0},{"$f":"IF(SUM($AW245:BA245)<0,0,IF(SUM($AX245:BA245)+BA245>$AW245,$AW245-SUM($AX245:BA245),BA245))","v":0},{"$f":"IF(SUM($AW245:BB245)<0,0,IF(SUM($AX245:BB245)+BB245>$AW245,$AW245-SUM($AX245:BB245),BB245))","v":0},{"$f":"IF(SUM($AW245:BC245)<0,0,IF(SUM($AX245:BC245)+BC245>$AW245,$AW245-SUM($AX245:BC245),BC245))","v":0},{"$f":"IF(SUM($AW245:BD245)<0,0,IF(SUM($AX245:BD245)+BD245>$AW245,$AW245-SUM($AX245:BD245),BD245))","v":0},{"$f":"IF(SUM($AW245:BE245)<0,0,IF(SUM($AX245:BE245)+BE245>$AW245,$AW245-SUM($AX245:BE245),BE245))","v":0},{"$f":"IF(SUM($AW245:BF245)<0,0,IF(SUM($AX245:BF245)+BF245>$AW245,$AW245-SUM($AX245:BF245),BF245))","v":0},{"$f":"IF(SUM($AW245:BG245)<0,0,IF(SUM($AX245:BG245)+BG245>$AW245,$AW245-SUM($AX245:BG245),BG245))","v":0},{"$f":"IF(SUM($AW245:BH245)<0,0,IF(SUM($AX245:BH245)+BH245>$AW245,$AW245-SUM($AX245:BH245),BH245))","v":0},{"$f":"IF(SUM($AW245:BI245)<0,0,IF(SUM($AX245:BI245)+BI245>$AW245,$AW245-SUM($AX245:BI245),BI245))","v":0},{"$f":"IF(SUM($AW245:BJ245)<0,0,IF(SUM($AX245:BJ245)+BJ245>$AW245,$AW245-SUM($AX245:BJ245),BJ245))","v":0},{"$f":"IF(SUM($AW245:BK245)<0,0,IF(SUM($AX245:BK245)+BK245>$AW245,$AW245-SUM($AX245:BK245),BK245))","v":0},{"$f":"IF(SUM($AW245:BL245)<0,0,IF(SUM($AX245:BL245)+BL245>$AW245,$AW245-SUM($AX245:BL245),BL245))","v":0},{"$f":"IF(SUM($AW245:BM245)<0,0,IF(SUM($AX245:BM245)+BM245>$AW245,$AW245-SUM($AX245:BM245),BM245))","v":0},{"$f":"IF(SUM($AW245:BN245)<0,0,IF(SUM($AX245:BN245)+BN245>$AW245,$AW245-SUM($AX245:BN245),BN245))","v":0},{"$f":"IF(SUM($AW245:BO245)<0,0,IF(SUM($AX245:BO245)+BO245>$AW245,$AW245-SUM($AX245:BO245),BO245))","v":0},{"$f":"IF(SUM($AW245:BP245)<0,0,IF(SUM($AX245:BP245)+BP245>$AW245,$AW245-SUM($AX245:BP245),BP245))","v":0},{"$f":"IF(SUM($AW245:BQ245)<0,0,IF(SUM($AX245:BQ245)+BQ245>$AW245,$AW245-SUM($AX245:BQ245),BQ245))","v":0},{"$f":"IF(SUM($AW245:BR245)<0,0,IF(SUM($AX245:BR245)+BR245>$AW245,$AW245-SUM($AX245:BR245),BR245))","v":0},{"$f":"IF(SUM($AW245:BS245)<0,0,IF(SUM($AX245:BS245)+BS245>$AW245,$AW245-SUM($AX245:BS245),BS245))","v":0},{"$f":"IF(SUM($AW245:BT245)<0,0,IF(SUM($AX245:BT245)+BT245>$AW245,$AW245-SUM($AX245:BT245),BT245))","v":0},{"$f":"IF(SUM($AW245:BU245)<0,0,IF(SUM($AX245:BU245)+BU245>$AW245,$AW245-SUM($AX245:BU245),BU245))","v":0},{"$f":"IF(SUM($AW245:BV245)<0,0,IF(SUM($AX245:BV245)+BV245>$AW245,$AW245-SUM($AX245:BV245),BV245))","v":0},{"$f":"IF(SUM($AW245:BW245)<0,0,IF(SUM($AX245:BW245)+BW245>$AW245,$AW245-SUM($AX245:BW245),BW245))","v":0},{"$f":"IF(SUM($AW245:BX245)<0,0,IF(SUM($AX245:BX245)+BX245>$AW245,$AW245-SUM($AX245:BX245),BX245))","v":0},{"$f":"IF(SUM($AW245:BY245)<0,0,IF(SUM($AX245:BY245)+BY245>$AW245,$AW245-SUM($AX245:BY245),BY245))","v":0},{"$f":"IF(SUM($AW245:BZ245)<0,0,IF(SUM($AX245:BZ245)+BZ245>$AW245,$AW245-SUM($AX245:BZ245),BZ245))","v":0},{"$f":"IF(SUM($AW245:CA245)<0,0,IF(SUM($AX245:CA245)+CA245>$AW245,$AW245-SUM($AX245:CA245),CA245))","v":0},{"$f":"IF(SUM($AW245:CB245)<0,0,IF(SUM($AX245:CB245)+CB245>$AW245,$AW245-SUM($AX245:CB245),CB245))","v":0},{"$f":"IF(SUM($AW245:CC245)<0,0,IF(SUM($AX245:CC245)+CC245>$AW245,$AW245-SUM($AX245:CC245),CC245))","v":0},{"$f":"IF(SUM($AW245:CD245)<0,0,IF(SUM($AX245:CD245)+CD245>$AW245,$AW245-SUM($AX245:CD245),CD245))","v":0},{"$f":"IF(SUM($AW245:CE245)<0,0,IF(SUM($AX245:CE245)+CE245>$AW245,$AW245-SUM($AX245:CE245),CE245))","v":0},{"$f":"IF(SUM($AW245:CF245)<0,0,IF(SUM($AX245:CF245)+CF245>$AW245,$AW245-SUM($AX245:CF245),CF245))","v":0},{"$f":"IF(SUM($AW245:CG245)<0,0,IF(SUM($AX245:CG245)+CG245>$AW245,$AW245-SUM($AX245:CG245),CG245))","v":0},{"$f":"IF(SUM($AW245:CH245)<0,0,IF(SUM($AX245:CH245)+CH245>$AW245,$AW245-SUM($AX245:CH245),CH245))","v":0},{"$f":"IF(SUM($AW245:CI245)<0,0,IF(SUM($AX245:CI245)+CI245>$AW245,$AW245-SUM($AX245:CI245),CI245))","v":0},{"$f":"IF(SUM($AW245:CJ245)<0,0,IF(SUM($AX245:CJ245)+CJ245>$AW245,$AW245-SUM($AX245:CJ245),CJ245))","v":0},{"$f":"IF(SUM($AW245:CK245)<0,0,IF(SUM($AX245:CK245)+CK245>$AW245,$AW245-SUM($AX245:CK245),CK245))","v":0},{"$f":"IF(SUM($AW245:CL245)<0,0,IF(SUM($AX245:CL245)+CL245>$AW245,$AW245-SUM($AX245:CL245),CL245))","v":0},{"$f":"IF(SUM($AW245:CM245)<0,0,IF(SUM($AX245:CM245)+CM245>$AW245,$AW245-SUM($AX245:CM245),CM245))","v":0},{"$f":"IF(SUM($AW245:CN245)<0,0,IF(SUM($AX245:CN245)+CN245>$AW245,$AW245-SUM($AX245:CN245),CN245))","v":0},{"$f":"IF(SUM($AW245:CO245)<0,0,IF(SUM($AX245:CO245)+CO245>$AW245,$AW245-SUM($AX245:CO245),CO245))","v":0},{"$f":"IF(SUM($AW245:CP245)<0,0,IF(SUM($AX245:CP245)+CP245>$AW245,$AW245-SUM($AX245:CP245),CP245))","v":0},{"$f":"IF(SUM($AW245:CQ245)<0,0,IF(SUM($AX245:CQ245)+CQ245>$AW245,$AW245-SUM($AX245:CQ245),CQ245))","v":0},{"$f":"IF(SUM($AW245:CR245)<0,0,IF(SUM($AX245:CR245)+CR245>$AW245,$AW245-SUM($AX245:CR245),CR245))","v":0},{"$f":"IF(SUM($AW245:CS245)<0,0,IF(SUM($AX245:CS245)+CS245>$AW245,$AW245-SUM($AX245:CS245),CS245))","v":0},{"$f":"IF(SUM($AW245:CT245)<0,0,IF(SUM($AX245:CT245)+CT245>$AW245,$AW245-SUM($AX245:CT245),CT245))","v":0},{"$f":"IF(SUM($AW245:CU245)<0,0,IF(SUM($AX245:CU245)+CU245>$AW245,$AW245-SUM($AX245:CU245),CU245))","v":0},{"$f":"IF(SUM($AW245:CV245)<0,0,IF(SUM($AX245:CV245)+CV245>$AW245,$AW245-SUM($AX245:CV245),CV245))","v":0},{"$f":"IF(SUM($AW245:CW245)<0,0,IF(SUM($AX245:CW245)+CW245>$AW245,$AW245-SUM($AX245:CW245),CW245))","v":0},{"$f":"IF(SUM($AW245:CX245)<0,0,IF(SUM($AX245:CX245)+CX245>$AW245,$AW245-SUM($AX245:CX245),CX245))","v":0},{"$f":"IF(SUM($AW245:CY245)<0,0,IF(SUM($AX245:CY245)+CY245>$AW245,$AW245-SUM($AX245:CY245),CY245))","v":0},{"$f":"IF(SUM($AW245:CZ245)<0,0,IF(SUM($AX245:CZ245)+CZ245>$AW245,$AW245-SUM($AX245:CZ245),CZ245))","v":0},{"$f":"IF(SUM($AW245:DA245)<0,0,IF(SUM($AX245:DA245)+DA245>$AW245,$AW245-SUM($AX245:DA245),DA245))","v":0},{"$f":"IF(SUM($AW245:DB245)<0,0,IF(SUM($AX245:DB245)+DB245>$AW245,$AW245-SUM($AX245:DB245),DB245))","v":0},{"$f":"IF(SUM($AW245:DC245)<0,0,IF(SUM($AX245:DC245)+DC245>$AW245,$AW245-SUM($AX245:DC245),DC245))","v":0},{"$f":"IF(SUM($AW245:DD245)<0,0,IF(SUM($AX245:DD245)+DD245>$AW245,$AW245-SUM($AX245:DD245),DD245))","v":0},{"$f":"IF(SUM($AW245:DE245)<0,0,IF(SUM($AX245:DE245)+DE245>$AW245,$AW245-SUM($AX245:DE245),DE245))","v":0},{"$f":"IF(SUM($AW245:DF245)<0,0,IF(SUM($AX245:DF245)+DF245>$AW245,$AW245-SUM($AX245:DF245),DF245))","v":0},{"$f":"IF(SUM($AW245:DG245)<0,0,IF(SUM($AX245:DG245)+DG245>$AW245,$AW245-SUM($AX245:DG245),DG245))","v":0},{"$f":"IF(SUM($AW245:DH245)<0,0,IF(SUM($AX245:DH245)+DH245>$AW245,$AW245-SUM($AX245:DH245),DH245))","v":0},{"$f":"IF(SUM($AW245:DI245)<0,0,IF(SUM($AX245:DI245)+DI245>$AW245,$AW245-SUM($AX245:DI245),DI245))","v":0},{"$f":"IF(SUM($AW245:DJ245)<0,0,IF(SUM($AX245:DJ245)+DJ245>$AW245,$AW245-SUM($AX245:DJ245),DJ245))","v":0},{"$f":"IF(SUM($AW245:DK245)<0,0,IF(SUM($AX245:DK245)+DK245>$AW245,$AW245-SUM($AX245:DK245),DK245))","v":0},{"$f":"IF(SUM($AW245:DL245)<0,0,IF(SUM($AX245:DL245)+DL245>$AW245,$AW245-SUM($AX245:DL245),DL245))","v":0},{"$f":"IF(SUM($AW245:DM245)<0,0,IF(SUM($AX245:DM245)+DM245>$AW245,$AW245-SUM($AX245:DM245),DM245))","v":0},{"$f":"IF(SUM($AW245:DN245)<0,0,IF(SUM($AX245:DN245)+DN245>$AW245,$AW245-SUM($AX245:DN245),DN245))","v":0},{"$f":"IF(SUM($AW245:DO245)<0,0,IF(SUM($AX245:DO245)+DO245>$AW245,$AW245-SUM($AX245:DO245),DO245))","v":0},{"$f":"IF(SUM($AW245:DP245)<0,0,IF(SUM($AX245:DP245)+DP245>$AW245,$AW245-SUM($AX245:DP245),DP245))","v":0},{"$f":"IF(SUM($AW245:DQ245)<0,0,IF(SUM($AX245:DQ245)+DQ245>$AW245,$AW245-SUM($AX245:DQ245),DQ245))","v":0},{"$f":"IF(SUM($AW245:DR245)<0,0,IF(SUM($AX245:DR245)+DR245>$AW245,$AW245-SUM($AX245:DR245),DR245))","v":0},{"$f":"IF(SUM($AW245:DS245)<0,0,IF(SUM($AX245:DS245)+DS245>$AW245,$AW245-SUM($AX245:DS245),DS245))","v":0},{"$f":"IF(SUM($AW245:DT245)<0,0,IF(SUM($AX245:DT245)+DT245>$AW245,$AW245-SUM($AX245:DT245),DT245))","v":0},{"$f":"IF(SUM($AW245:DU245)<0,0,IF(SUM($AX245:DU245)+DU245>$AW245,$AW245-SUM($AX245:DU245),DU245))","v":0},{"$f":"IF(SUM($AW245:DV245)<0,0,IF(SUM($AX245:DV245)+DV245>$AW245,$AW245-SUM($AX245:DV245),DV245))","v":0},{"$f":"IF(SUM($AW245:DW245)<0,0,IF(SUM($AX245:DW245)+DW245>$AW245,$AW245-SUM($AX245:DW245),DW245))","v":0},{"$f":"IF(SUM($AW245:DX245)<0,0,IF(SUM($AX245:DX245)+DX245>$AW245,$AW245-SUM($AX245:DX245),DX245))","v":0},{"$f":"IF(SUM($AW245:DY245)<0,0,IF(SUM($AX245:DY245)+DY245>$AW245,$AW245-SUM($AX245:DY245),DY245))","v":0},{"$f":"IF(SUM($AW245:DZ245)<0,0,IF(SUM($AX245:DZ245)+DZ245>$AW245,$AW245-SUM($AX245:DZ245),DZ245))","v":0},{"$f":"IF(SUM($AW245:EA245)<0,0,IF(SUM($AX245:EA245)+EA245>$AW245,$AW245-SUM($AX245:EA245),EA245))","v":0},{"$f":"IF(SUM($AW245:EB245)<0,0,IF(SUM($AX245:EB245)+EB245>$AW245,$AW245-SUM($AX245:EB245),EB245))","v":0},{"$f":"IF(SUM($AW245:EC245)<0,0,IF(SUM($AX245:EC245)+EC245>$AW245,$AW245-SUM($AX245:EC245),EC245))","v":0},{"$f":"IF(SUM($AW245:ED245)<0,0,IF(SUM($AX245:ED245)+ED245>$AW245,$AW245-SUM($AX245:ED245),ED245))","v":0},{"$f":"IF(SUM($AW245:EE245)<0,0,IF(SUM($AX245:EE245)+EE245>$AW245,$AW245-SUM($AX245:EE245),EE245))","v":0},{"$f":"IF(SUM($AW245:EF245)<0,0,IF(SUM($AX245:EF245)+EF245>$AW245,$AW245-SUM($AX245:EF245),EF245))","v":0},{"$f":"IF(SUM($AW245:EG245)<0,0,IF(SUM($AX245:EG245)+EG245>$AW245,$AW245-SUM($AX245:EG245),EG245))","v":0},{"$f":"IF(SUM($AW245:EH245)<0,0,IF(SUM($AX245:EH245)+EH245>$AW245,$AW245-SUM($AX245:EH245),EH245))","v":0},{"$f":"IF(SUM($AW245:EI245)<0,0,IF(SUM($AX245:EI245)+EI245>$AW245,$AW245-SUM($AX245:EI245),EI245))","v":0},{"$f":"IF(SUM($AW245:EJ245)<0,0,IF(SUM($AX245:EJ245)+EJ245>$AW245,$AW245-SUM($AX245:EJ245),EJ245))","v":0},{"$f":"IF(SUM($AW245:EK245)<0,0,IF(SUM($AX245:EK245)+EK245>$AW245,$AW245-SUM($AX245:EK245),EK245))","v":0},{"$f":"IF(SUM($AW245:EL245)<0,0,IF(SUM($AX245:EL245)+EL245>$AW245,$AW245-SUM($AX245:EL245),EL245))","v":0},{"$f":"IF(SUM($AW245:EM245)<0,0,IF(SUM($AX245:EM245)+EM245>$AW245,$AW245-SUM($AX245:EM245),EM245))","v":0},{"$f":"IF(SUM($AW245:EN245)<0,0,IF(SUM($AX245:EN245)+EN245>$AW245,$AW245-SUM($AX245:EN245),EN245))","v":0},{"$f":"IF(SUM($AW245:EO245)<0,0,IF(SUM($AX245:EO245)+EO245>$AW245,$AW245-SUM($AX245:EO245),EO245))","v":0},{"$f":"IF(SUM($AW245:EP245)<0,0,IF(SUM($AX245:EP245)+EP245>$AW245,$AW245-SUM($AX245:EP245),EP245))","v":0},{"$f":"IF(SUM($AW245:EQ245)<0,0,IF(SUM($AX245:EQ245)+EQ245>$AW245,$AW245-SUM($AX245:EQ245),EQ245))","v":0},{"$f":"IF(SUM($AW245:ER245)<0,0,IF(SUM($AX245:ER245)+ER245>$AW245,$AW245-SUM($AX245:ER245),ER245))","v":0},{"$f":"IF(SUM($AW245:ES245)<0,0,IF(SUM($AX245:ES245)+ES245>$AW245,$AW245-SUM($AX245:ES245),ES245))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0419289937499998E-2,{"$f":"IF(SUM($W246:W246)+W246>$V25,$V25-SUM($W246:W246),W246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:X246)+X246>$V25,$V25-SUM($W246:X246),X246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:Y246)+Y246>$V25,$V25-SUM($W246:Y246),Y246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:Z246)+Z246>$V25,$V25-SUM($W246:Z246),Z246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AA246)+AA246>$V25,$V25-SUM($W246:AA246),AA246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AB246)+AB246>$V25,$V25-SUM($W246:AB246),AB246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AC246)+AC246>$V25,$V25-SUM($W246:AC246),AC246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AD246)+AD246>$V25,$V25-SUM($W246:AD246),AD246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AE246)+AE246>$V25,$V25-SUM($W246:AE246),AE246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AF246)+AF246>$V25,$V25-SUM($W246:AF246),AF246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AG246)+AG246>$V25,$V25-SUM($W246:AG246),AG246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AH246)+AH246>$V25,$V25-SUM($W246:AH246),AH246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AI246)+AI246>$V25,$V25-SUM($W246:AI246),AI246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AJ246)+AJ246>$V25,$V25-SUM($W246:AJ246),AJ246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AK246)+AK246>$V25,$V25-SUM($W246:AK246),AK246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AL246)+AL246>$V25,$V25-SUM($W246:AL246),AL246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AM246)+AM246>$V25,$V25-SUM($W246:AM246),AM246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AN246)+AN246>$V25,$V25-SUM($W246:AN246),AN246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AO246)+AO246>$V25,$V25-SUM($W246:AO246),AO246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AP246)+AP246>$V25,$V25-SUM($W246:AP246),AP246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AQ246)+AQ246>$V25,$V25-SUM($W246:AQ246),AQ246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AR246)+AR246>$V25,$V25-SUM($W246:AR246),AR246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AS246)+AS246>$V25,$V25-SUM($W246:AS246),AS246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AT246)+AT246>$V25,$V25-SUM($W246:AT246),AT246)","v":2.0419289937499998E-2},{"$f":"IF(SUM($W246:AU246)+AU246>$V25,$V25-SUM($W246:AU246),AU246)","v":2.0419289937499998E-2},1.9194132541250002,8.1677159750000006E-2,{"$f":"IF(SUM($AW246:AX246)<0,0,IF(SUM($AX246:AX246)+AX246>$AW246,$AW246-SUM($AX246:AX246),AX246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:AY246)<0,0,IF(SUM($AX246:AY246)+AY246>$AW246,$AW246-SUM($AX246:AY246),AY246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:AZ246)<0,0,IF(SUM($AX246:AZ246)+AZ246>$AW246,$AW246-SUM($AX246:AZ246),AZ246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BA246)<0,0,IF(SUM($AX246:BA246)+BA246>$AW246,$AW246-SUM($AX246:BA246),BA246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BB246)<0,0,IF(SUM($AX246:BB246)+BB246>$AW246,$AW246-SUM($AX246:BB246),BB246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BC246)<0,0,IF(SUM($AX246:BC246)+BC246>$AW246,$AW246-SUM($AX246:BC246),BC246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BD246)<0,0,IF(SUM($AX246:BD246)+BD246>$AW246,$AW246-SUM($AX246:BD246),BD246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BE246)<0,0,IF(SUM($AX246:BE246)+BE246>$AW246,$AW246-SUM($AX246:BE246),BE246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BF246)<0,0,IF(SUM($AX246:BF246)+BF246>$AW246,$AW246-SUM($AX246:BF246),BF246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BG246)<0,0,IF(SUM($AX246:BG246)+BG246>$AW246,$AW246-SUM($AX246:BG246),BG246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BH246)<0,0,IF(SUM($AX246:BH246)+BH246>$AW246,$AW246-SUM($AX246:BH246),BH246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BI246)<0,0,IF(SUM($AX246:BI246)+BI246>$AW246,$AW246-SUM($AX246:BI246),BI246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BJ246)<0,0,IF(SUM($AX246:BJ246)+BJ246>$AW246,$AW246-SUM($AX246:BJ246),BJ246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BK246)<0,0,IF(SUM($AX246:BK246)+BK246>$AW246,$AW246-SUM($AX246:BK246),BK246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BL246)<0,0,IF(SUM($AX246:BL246)+BL246>$AW246,$AW246-SUM($AX246:BL246),BL246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BM246)<0,0,IF(SUM($AX246:BM246)+BM246>$AW246,$AW246-SUM($AX246:BM246),BM246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BN246)<0,0,IF(SUM($AX246:BN246)+BN246>$AW246,$AW246-SUM($AX246:BN246),BN246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BO246)<0,0,IF(SUM($AX246:BO246)+BO246>$AW246,$AW246-SUM($AX246:BO246),BO246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BP246)<0,0,IF(SUM($AX246:BP246)+BP246>$AW246,$AW246-SUM($AX246:BP246),BP246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BQ246)<0,0,IF(SUM($AX246:BQ246)+BQ246>$AW246,$AW246-SUM($AX246:BQ246),BQ246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BR246)<0,0,IF(SUM($AX246:BR246)+BR246>$AW246,$AW246-SUM($AX246:BR246),BR246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BS246)<0,0,IF(SUM($AX246:BS246)+BS246>$AW246,$AW246-SUM($AX246:BS246),BS246))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW246:BT246)<0,0,IF(SUM($AX246:BT246)+BT246>$AW246,$AW246-SUM($AX246:BT246),BT246))","v":4.083857987500128E-2},{"$f":"IF(SUM($AW246:BU246)<0,0,IF(SUM($AX246:BU246)+BU246>$AW246,$AW246-SUM($AX246:BU246),BU246))","v":0},{"$f":"IF(SUM($AW246:BV246)<0,0,IF(SUM($AX246:BV246)+BV246>$AW246,$AW246-SUM($AX246:BV246),BV246))","v":0},{"$f":"IF(SUM($AW246:BW246)<0,0,IF(SUM($AX246:BW246)+BW246>$AW246,$AW246-SUM($AX246:BW246),BW246))","v":0},{"$f":"IF(SUM($AW246:BX246)<0,0,IF(SUM($AX246:BX246)+BX246>$AW246,$AW246-SUM($AX246:BX246),BX246))","v":0},{"$f":"IF(SUM($AW246:BY246)<0,0,IF(SUM($AX246:BY246)+BY246>$AW246,$AW246-SUM($AX246:BY246),BY246))","v":0},{"$f":"IF(SUM($AW246:BZ246)<0,0,IF(SUM($AX246:BZ246)+BZ246>$AW246,$AW246-SUM($AX246:BZ246),BZ246))","v":0},{"$f":"IF(SUM($AW246:CA246)<0,0,IF(SUM($AX246:CA246)+CA246>$AW246,$AW246-SUM($AX246:CA246),CA246))","v":0},{"$f":"IF(SUM($AW246:CB246)<0,0,IF(SUM($AX246:CB246)+CB246>$AW246,$AW246-SUM($AX246:CB246),CB246))","v":0},{"$f":"IF(SUM($AW246:CC246)<0,0,IF(SUM($AX246:CC246)+CC246>$AW246,$AW246-SUM($AX246:CC246),CC246))","v":0},{"$f":"IF(SUM($AW246:CD246)<0,0,IF(SUM($AX246:CD246)+CD246>$AW246,$AW246-SUM($AX246:CD246),CD246))","v":0},{"$f":"IF(SUM($AW246:CE246)<0,0,IF(SUM($AX246:CE246)+CE246>$AW246,$AW246-SUM($AX246:CE246),CE246))","v":0},{"$f":"IF(SUM($AW246:CF246)<0,0,IF(SUM($AX246:CF246)+CF246>$AW246,$AW246-SUM($AX246:CF246),CF246))","v":0},{"$f":"IF(SUM($AW246:CG246)<0,0,IF(SUM($AX246:CG246)+CG246>$AW246,$AW246-SUM($AX246:CG246),CG246))","v":0},{"$f":"IF(SUM($AW246:CH246)<0,0,IF(SUM($AX246:CH246)+CH246>$AW246,$AW246-SUM($AX246:CH246),CH246))","v":0},{"$f":"IF(SUM($AW246:CI246)<0,0,IF(SUM($AX246:CI246)+CI246>$AW246,$AW246-SUM($AX246:CI246),CI246))","v":0},{"$f":"IF(SUM($AW246:CJ246)<0,0,IF(SUM($AX246:CJ246)+CJ246>$AW246,$AW246-SUM($AX246:CJ246),CJ246))","v":0},{"$f":"IF(SUM($AW246:CK246)<0,0,IF(SUM($AX246:CK246)+CK246>$AW246,$AW246-SUM($AX246:CK246),CK246))","v":0},{"$f":"IF(SUM($AW246:CL246)<0,0,IF(SUM($AX246:CL246)+CL246>$AW246,$AW246-SUM($AX246:CL246),CL246))","v":0},{"$f":"IF(SUM($AW246:CM246)<0,0,IF(SUM($AX246:CM246)+CM246>$AW246,$AW246-SUM($AX246:CM246),CM246))","v":0},{"$f":"IF(SUM($AW246:CN246)<0,0,IF(SUM($AX246:CN246)+CN246>$AW246,$AW246-SUM($AX246:CN246),CN246))","v":0},{"$f":"IF(SUM($AW246:CO246)<0,0,IF(SUM($AX246:CO246)+CO246>$AW246,$AW246-SUM($AX246:CO246),CO246))","v":0},{"$f":"IF(SUM($AW246:CP246)<0,0,IF(SUM($AX246:CP246)+CP246>$AW246,$AW246-SUM($AX246:CP246),CP246))","v":0},{"$f":"IF(SUM($AW246:CQ246)<0,0,IF(SUM($AX246:CQ246)+CQ246>$AW246,$AW246-SUM($AX246:CQ246),CQ246))","v":0},{"$f":"IF(SUM($AW246:CR246)<0,0,IF(SUM($AX246:CR246)+CR246>$AW246,$AW246-SUM($AX246:CR246),CR246))","v":0},{"$f":"IF(SUM($AW246:CS246)<0,0,IF(SUM($AX246:CS246)+CS246>$AW246,$AW246-SUM($AX246:CS246),CS246))","v":0},{"$f":"IF(SUM($AW246:CT246)<0,0,IF(SUM($AX246:CT246)+CT246>$AW246,$AW246-SUM($AX246:CT246),CT246))","v":0},{"$f":"IF(SUM($AW246:CU246)<0,0,IF(SUM($AX246:CU246)+CU246>$AW246,$AW246-SUM($AX246:CU246),CU246))","v":0},{"$f":"IF(SUM($AW246:CV246)<0,0,IF(SUM($AX246:CV246)+CV246>$AW246,$AW246-SUM($AX246:CV246),CV246))","v":0},{"$f":"IF(SUM($AW246:CW246)<0,0,IF(SUM($AX246:CW246)+CW246>$AW246,$AW246-SUM($AX246:CW246),CW246))","v":0},{"$f":"IF(SUM($AW246:CX246)<0,0,IF(SUM($AX246:CX246)+CX246>$AW246,$AW246-SUM($AX246:CX246),CX246))","v":0},{"$f":"IF(SUM($AW246:CY246)<0,0,IF(SUM($AX246:CY246)+CY246>$AW246,$AW246-SUM($AX246:CY246),CY246))","v":0},{"$f":"IF(SUM($AW246:CZ246)<0,0,IF(SUM($AX246:CZ246)+CZ246>$AW246,$AW246-SUM($AX246:CZ246),CZ246))","v":0},{"$f":"IF(SUM($AW246:DA246)<0,0,IF(SUM($AX246:DA246)+DA246>$AW246,$AW246-SUM($AX246:DA246),DA246))","v":0},{"$f":"IF(SUM($AW246:DB246)<0,0,IF(SUM($AX246:DB246)+DB246>$AW246,$AW246-SUM($AX246:DB246),DB246))","v":0},{"$f":"IF(SUM($AW246:DC246)<0,0,IF(SUM($AX246:DC246)+DC246>$AW246,$AW246-SUM($AX246:DC246),DC246))","v":0},{"$f":"IF(SUM($AW246:DD246)<0,0,IF(SUM($AX246:DD246)+DD246>$AW246,$AW246-SUM($AX246:DD246),DD246))","v":0},{"$f":"IF(SUM($AW246:DE246)<0,0,IF(SUM($AX246:DE246)+DE246>$AW246,$AW246-SUM($AX246:DE246),DE246))","v":0},{"$f":"IF(SUM($AW246:DF246)<0,0,IF(SUM($AX246:DF246)+DF246>$AW246,$AW246-SUM($AX246:DF246),DF246))","v":0},{"$f":"IF(SUM($AW246:DG246)<0,0,IF(SUM($AX246:DG246)+DG246>$AW246,$AW246-SUM($AX246:DG246),DG246))","v":0},{"$f":"IF(SUM($AW246:DH246)<0,0,IF(SUM($AX246:DH246)+DH246>$AW246,$AW246-SUM($AX246:DH246),DH246))","v":0},{"$f":"IF(SUM($AW246:DI246)<0,0,IF(SUM($AX246:DI246)+DI246>$AW246,$AW246-SUM($AX246:DI246),DI246))","v":0},{"$f":"IF(SUM($AW246:DJ246)<0,0,IF(SUM($AX246:DJ246)+DJ246>$AW246,$AW246-SUM($AX246:DJ246),DJ246))","v":0},{"$f":"IF(SUM($AW246:DK246)<0,0,IF(SUM($AX246:DK246)+DK246>$AW246,$AW246-SUM($AX246:DK246),DK246))","v":0},{"$f":"IF(SUM($AW246:DL246)<0,0,IF(SUM($AX246:DL246)+DL246>$AW246,$AW246-SUM($AX246:DL246),DL246))","v":0},{"$f":"IF(SUM($AW246:DM246)<0,0,IF(SUM($AX246:DM246)+DM246>$AW246,$AW246-SUM($AX246:DM246),DM246))","v":0},{"$f":"IF(SUM($AW246:DN246)<0,0,IF(SUM($AX246:DN246)+DN246>$AW246,$AW246-SUM($AX246:DN246),DN246))","v":0},{"$f":"IF(SUM($AW246:DO246)<0,0,IF(SUM($AX246:DO246)+DO246>$AW246,$AW246-SUM($AX246:DO246),DO246))","v":0},{"$f":"IF(SUM($AW246:DP246)<0,0,IF(SUM($AX246:DP246)+DP246>$AW246,$AW246-SUM($AX246:DP246),DP246))","v":0},{"$f":"IF(SUM($AW246:DQ246)<0,0,IF(SUM($AX246:DQ246)+DQ246>$AW246,$AW246-SUM($AX246:DQ246),DQ246))","v":0},{"$f":"IF(SUM($AW246:DR246)<0,0,IF(SUM($AX246:DR246)+DR246>$AW246,$AW246-SUM($AX246:DR246),DR246))","v":0},{"$f":"IF(SUM($AW246:DS246)<0,0,IF(SUM($AX246:DS246)+DS246>$AW246,$AW246-SUM($AX246:DS246),DS246))","v":0},{"$f":"IF(SUM($AW246:DT246)<0,0,IF(SUM($AX246:DT246)+DT246>$AW246,$AW246-SUM($AX246:DT246),DT246))","v":0},{"$f":"IF(SUM($AW246:DU246)<0,0,IF(SUM($AX246:DU246)+DU246>$AW246,$AW246-SUM($AX246:DU246),DU246))","v":0},{"$f":"IF(SUM($AW246:DV246)<0,0,IF(SUM($AX246:DV246)+DV246>$AW246,$AW246-SUM($AX246:DV246),DV246))","v":0},{"$f":"IF(SUM($AW246:DW246)<0,0,IF(SUM($AX246:DW246)+DW246>$AW246,$AW246-SUM($AX246:DW246),DW246))","v":0},{"$f":"IF(SUM($AW246:DX246)<0,0,IF(SUM($AX246:DX246)+DX246>$AW246,$AW246-SUM($AX246:DX246),DX246))","v":0},{"$f":"IF(SUM($AW246:DY246)<0,0,IF(SUM($AX246:DY246)+DY246>$AW246,$AW246-SUM($AX246:DY246),DY246))","v":0},{"$f":"IF(SUM($AW246:DZ246)<0,0,IF(SUM($AX246:DZ246)+DZ246>$AW246,$AW246-SUM($AX246:DZ246),DZ246))","v":0},{"$f":"IF(SUM($AW246:EA246)<0,0,IF(SUM($AX246:EA246)+EA246>$AW246,$AW246-SUM($AX246:EA246),EA246))","v":0},{"$f":"IF(SUM($AW246:EB246)<0,0,IF(SUM($AX246:EB246)+EB246>$AW246,$AW246-SUM($AX246:EB246),EB246))","v":0},{"$f":"IF(SUM($AW246:EC246)<0,0,IF(SUM($AX246:EC246)+EC246>$AW246,$AW246-SUM($AX246:EC246),EC246))","v":0},{"$f":"IF(SUM($AW246:ED246)<0,0,IF(SUM($AX246:ED246)+ED246>$AW246,$AW246-SUM($AX246:ED246),ED246))","v":0},{"$f":"IF(SUM($AW246:EE246)<0,0,IF(SUM($AX246:EE246)+EE246>$AW246,$AW246-SUM($AX246:EE246),EE246))","v":0},{"$f":"IF(SUM($AW246:EF246)<0,0,IF(SUM($AX246:EF246)+EF246>$AW246,$AW246-SUM($AX246:EF246),EF246))","v":0},{"$f":"IF(SUM($AW246:EG246)<0,0,IF(SUM($AX246:EG246)+EG246>$AW246,$AW246-SUM($AX246:EG246),EG246))","v":0},{"$f":"IF(SUM($AW246:EH246)<0,0,IF(SUM($AX246:EH246)+EH246>$AW246,$AW246-SUM($AX246:EH246),EH246))","v":0},{"$f":"IF(SUM($AW246:EI246)<0,0,IF(SUM($AX246:EI246)+EI246>$AW246,$AW246-SUM($AX246:EI246),EI246))","v":0},{"$f":"IF(SUM($AW246:EJ246)<0,0,IF(SUM($AX246:EJ246)+EJ246>$AW246,$AW246-SUM($AX246:EJ246),EJ246))","v":0},{"$f":"IF(SUM($AW246:EK246)<0,0,IF(SUM($AX246:EK246)+EK246>$AW246,$AW246-SUM($AX246:EK246),EK246))","v":0},{"$f":"IF(SUM($AW246:EL246)<0,0,IF(SUM($AX246:EL246)+EL246>$AW246,$AW246-SUM($AX246:EL246),EL246))","v":0},{"$f":"IF(SUM($AW246:EM246)<0,0,IF(SUM($AX246:EM246)+EM246>$AW246,$AW246-SUM($AX246:EM246),EM246))","v":0},{"$f":"IF(SUM($AW246:EN246)<0,0,IF(SUM($AX246:EN246)+EN246>$AW246,$AW246-SUM($AX246:EN246),EN246))","v":0},{"$f":"IF(SUM($AW246:EO246)<0,0,IF(SUM($AX246:EO246)+EO246>$AW246,$AW246-SUM($AX246:EO246),EO246))","v":0},{"$f":"IF(SUM($AW246:EP246)<0,0,IF(SUM($AX246:EP246)+EP246>$AW246,$AW246-SUM($AX246:EP246),EP246))","v":0},{"$f":"IF(SUM($AW246:EQ246)<0,0,IF(SUM($AX246:EQ246)+EQ246>$AW246,$AW246-SUM($AX246:EQ246),EQ246))","v":0},{"$f":"IF(SUM($AW246:ER246)<0,0,IF(SUM($AX246:ER246)+ER246>$AW246,$AW246-SUM($AX246:ER246),ER246))","v":0},{"$f":"IF(SUM($AW246:ES246)<0,0,IF(SUM($AX246:ES246)+ES246>$AW246,$AW246-SUM($AX246:ES246),ES246))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4481118749999999E-4,{"$f":"IF(SUM($W247:W247)+W247>$V26,$V26-SUM($W247:W247),W247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:X247)+X247>$V26,$V26-SUM($W247:X247),X247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:Y247)+Y247>$V26,$V26-SUM($W247:Y247),Y247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:Z247)+Z247>$V26,$V26-SUM($W247:Z247),Z247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AA247)+AA247>$V26,$V26-SUM($W247:AA247),AA247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AB247)+AB247>$V26,$V26-SUM($W247:AB247),AB247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AC247)+AC247>$V26,$V26-SUM($W247:AC247),AC247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AD247)+AD247>$V26,$V26-SUM($W247:AD247),AD247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AE247)+AE247>$V26,$V26-SUM($W247:AE247),AE247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AF247)+AF247>$V26,$V26-SUM($W247:AF247),AF247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AG247)+AG247>$V26,$V26-SUM($W247:AG247),AG247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AH247)+AH247>$V26,$V26-SUM($W247:AH247),AH247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AI247)+AI247>$V26,$V26-SUM($W247:AI247),AI247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AJ247)+AJ247>$V26,$V26-SUM($W247:AJ247),AJ247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AK247)+AK247>$V26,$V26-SUM($W247:AK247),AK247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AL247)+AL247>$V26,$V26-SUM($W247:AL247),AL247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AM247)+AM247>$V26,$V26-SUM($W247:AM247),AM247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AN247)+AN247>$V26,$V26-SUM($W247:AN247),AN247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AO247)+AO247>$V26,$V26-SUM($W247:AO247),AO247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AP247)+AP247>$V26,$V26-SUM($W247:AP247),AP247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AQ247)+AQ247>$V26,$V26-SUM($W247:AQ247),AQ247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AR247)+AR247>$V26,$V26-SUM($W247:AR247),AR247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AS247)+AS247>$V26,$V26-SUM($W247:AS247),AS247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AT247)+AT247>$V26,$V26-SUM($W247:AT247),AT247)","v":1.4481118749999999E-4},{"$f":"IF(SUM($W247:AU247)+AU247>$V26,$V26-SUM($W247:AU247),AU247)","v":1.4481118749999999E-4},1.3612251625000002E-2,5.7924475000000007E-4,{"$f":"IF(SUM($AW247:AX247)<0,0,IF(SUM($AX247:AX247)+AX247>$AW247,$AW247-SUM($AX247:AX247),AX247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:AY247)<0,0,IF(SUM($AX247:AY247)+AY247>$AW247,$AW247-SUM($AX247:AY247),AY247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:AZ247)<0,0,IF(SUM($AX247:AZ247)+AZ247>$AW247,$AW247-SUM($AX247:AZ247),AZ247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BA247)<0,0,IF(SUM($AX247:BA247)+BA247>$AW247,$AW247-SUM($AX247:BA247),BA247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BB247)<0,0,IF(SUM($AX247:BB247)+BB247>$AW247,$AW247-SUM($AX247:BB247),BB247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BC247)<0,0,IF(SUM($AX247:BC247)+BC247>$AW247,$AW247-SUM($AX247:BC247),BC247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BD247)<0,0,IF(SUM($AX247:BD247)+BD247>$AW247,$AW247-SUM($AX247:BD247),BD247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BE247)<0,0,IF(SUM($AX247:BE247)+BE247>$AW247,$AW247-SUM($AX247:BE247),BE247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BF247)<0,0,IF(SUM($AX247:BF247)+BF247>$AW247,$AW247-SUM($AX247:BF247),BF247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BG247)<0,0,IF(SUM($AX247:BG247)+BG247>$AW247,$AW247-SUM($AX247:BG247),BG247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BH247)<0,0,IF(SUM($AX247:BH247)+BH247>$AW247,$AW247-SUM($AX247:BH247),BH247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BI247)<0,0,IF(SUM($AX247:BI247)+BI247>$AW247,$AW247-SUM($AX247:BI247),BI247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BJ247)<0,0,IF(SUM($AX247:BJ247)+BJ247>$AW247,$AW247-SUM($AX247:BJ247),BJ247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BK247)<0,0,IF(SUM($AX247:BK247)+BK247>$AW247,$AW247-SUM($AX247:BK247),BK247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BL247)<0,0,IF(SUM($AX247:BL247)+BL247>$AW247,$AW247-SUM($AX247:BL247),BL247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BM247)<0,0,IF(SUM($AX247:BM247)+BM247>$AW247,$AW247-SUM($AX247:BM247),BM247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BN247)<0,0,IF(SUM($AX247:BN247)+BN247>$AW247,$AW247-SUM($AX247:BN247),BN247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BO247)<0,0,IF(SUM($AX247:BO247)+BO247>$AW247,$AW247-SUM($AX247:BO247),BO247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BP247)<0,0,IF(SUM($AX247:BP247)+BP247>$AW247,$AW247-SUM($AX247:BP247),BP247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BQ247)<0,0,IF(SUM($AX247:BQ247)+BQ247>$AW247,$AW247-SUM($AX247:BQ247),BQ247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BR247)<0,0,IF(SUM($AX247:BR247)+BR247>$AW247,$AW247-SUM($AX247:BR247),BR247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BS247)<0,0,IF(SUM($AX247:BS247)+BS247>$AW247,$AW247-SUM($AX247:BS247),BS247))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW247:BT247)<0,0,IF(SUM($AX247:BT247)+BT247>$AW247,$AW247-SUM($AX247:BT247),BT247))","v":2.8962237500000654E-4},{"$f":"IF(SUM($AW247:BU247)<0,0,IF(SUM($AX247:BU247)+BU247>$AW247,$AW247-SUM($AX247:BU247),BU247))","v":0},{"$f":"IF(SUM($AW247:BV247)<0,0,IF(SUM($AX247:BV247)+BV247>$AW247,$AW247-SUM($AX247:BV247),BV247))","v":0},{"$f":"IF(SUM($AW247:BW247)<0,0,IF(SUM($AX247:BW247)+BW247>$AW247,$AW247-SUM($AX247:BW247),BW247))","v":0},{"$f":"IF(SUM($AW247:BX247)<0,0,IF(SUM($AX247:BX247)+BX247>$AW247,$AW247-SUM($AX247:BX247),BX247))","v":0},{"$f":"IF(SUM($AW247:BY247)<0,0,IF(SUM($AX247:BY247)+BY247>$AW247,$AW247-SUM($AX247:BY247),BY247))","v":0},{"$f":"IF(SUM($AW247:BZ247)<0,0,IF(SUM($AX247:BZ247)+BZ247>$AW247,$AW247-SUM($AX247:BZ247),BZ247))","v":0},{"$f":"IF(SUM($AW247:CA247)<0,0,IF(SUM($AX247:CA247)+CA247>$AW247,$AW247-SUM($AX247:CA247),CA247))","v":0},{"$f":"IF(SUM($AW247:CB247)<0,0,IF(SUM($AX247:CB247)+CB247>$AW247,$AW247-SUM($AX247:CB247),CB247))","v":0},{"$f":"IF(SUM($AW247:CC247)<0,0,IF(SUM($AX247:CC247)+CC247>$AW247,$AW247-SUM($AX247:CC247),CC247))","v":0},{"$f":"IF(SUM($AW247:CD247)<0,0,IF(SUM($AX247:CD247)+CD247>$AW247,$AW247-SUM($AX247:CD247),CD247))","v":0},{"$f":"IF(SUM($AW247:CE247)<0,0,IF(SUM($AX247:CE247)+CE247>$AW247,$AW247-SUM($AX247:CE247),CE247))","v":0},{"$f":"IF(SUM($AW247:CF247)<0,0,IF(SUM($AX247:CF247)+CF247>$AW247,$AW247-SUM($AX247:CF247),CF247))","v":0},{"$f":"IF(SUM($AW247:CG247)<0,0,IF(SUM($AX247:CG247)+CG247>$AW247,$AW247-SUM($AX247:CG247),CG247))","v":0},{"$f":"IF(SUM($AW247:CH247)<0,0,IF(SUM($AX247:CH247)+CH247>$AW247,$AW247-SUM($AX247:CH247),CH247))","v":0},{"$f":"IF(SUM($AW247:CI247)<0,0,IF(SUM($AX247:CI247)+CI247>$AW247,$AW247-SUM($AX247:CI247),CI247))","v":0},{"$f":"IF(SUM($AW247:CJ247)<0,0,IF(SUM($AX247:CJ247)+CJ247>$AW247,$AW247-SUM($AX247:CJ247),CJ247))","v":0},{"$f":"IF(SUM($AW247:CK247)<0,0,IF(SUM($AX247:CK247)+CK247>$AW247,$AW247-SUM($AX247:CK247),CK247))","v":0},{"$f":"IF(SUM($AW247:CL247)<0,0,IF(SUM($AX247:CL247)+CL247>$AW247,$AW247-SUM($AX247:CL247),CL247))","v":0},{"$f":"IF(SUM($AW247:CM247)<0,0,IF(SUM($AX247:CM247)+CM247>$AW247,$AW247-SUM($AX247:CM247),CM247))","v":0},{"$f":"IF(SUM($AW247:CN247)<0,0,IF(SUM($AX247:CN247)+CN247>$AW247,$AW247-SUM($AX247:CN247),CN247))","v":0},{"$f":"IF(SUM($AW247:CO247)<0,0,IF(SUM($AX247:CO247)+CO247>$AW247,$AW247-SUM($AX247:CO247),CO247))","v":0},{"$f":"IF(SUM($AW247:CP247)<0,0,IF(SUM($AX247:CP247)+CP247>$AW247,$AW247-SUM($AX247:CP247),CP247))","v":0},{"$f":"IF(SUM($AW247:CQ247)<0,0,IF(SUM($AX247:CQ247)+CQ247>$AW247,$AW247-SUM($AX247:CQ247),CQ247))","v":0},{"$f":"IF(SUM($AW247:CR247)<0,0,IF(SUM($AX247:CR247)+CR247>$AW247,$AW247-SUM($AX247:CR247),CR247))","v":0},{"$f":"IF(SUM($AW247:CS247)<0,0,IF(SUM($AX247:CS247)+CS247>$AW247,$AW247-SUM($AX247:CS247),CS247))","v":0},{"$f":"IF(SUM($AW247:CT247)<0,0,IF(SUM($AX247:CT247)+CT247>$AW247,$AW247-SUM($AX247:CT247),CT247))","v":0},{"$f":"IF(SUM($AW247:CU247)<0,0,IF(SUM($AX247:CU247)+CU247>$AW247,$AW247-SUM($AX247:CU247),CU247))","v":0},{"$f":"IF(SUM($AW247:CV247)<0,0,IF(SUM($AX247:CV247)+CV247>$AW247,$AW247-SUM($AX247:CV247),CV247))","v":0},{"$f":"IF(SUM($AW247:CW247)<0,0,IF(SUM($AX247:CW247)+CW247>$AW247,$AW247-SUM($AX247:CW247),CW247))","v":0},{"$f":"IF(SUM($AW247:CX247)<0,0,IF(SUM($AX247:CX247)+CX247>$AW247,$AW247-SUM($AX247:CX247),CX247))","v":0},{"$f":"IF(SUM($AW247:CY247)<0,0,IF(SUM($AX247:CY247)+CY247>$AW247,$AW247-SUM($AX247:CY247),CY247))","v":0},{"$f":"IF(SUM($AW247:CZ247)<0,0,IF(SUM($AX247:CZ247)+CZ247>$AW247,$AW247-SUM($AX247:CZ247),CZ247))","v":0},{"$f":"IF(SUM($AW247:DA247)<0,0,IF(SUM($AX247:DA247)+DA247>$AW247,$AW247-SUM($AX247:DA247),DA247))","v":0},{"$f":"IF(SUM($AW247:DB247)<0,0,IF(SUM($AX247:DB247)+DB247>$AW247,$AW247-SUM($AX247:DB247),DB247))","v":0},{"$f":"IF(SUM($AW247:DC247)<0,0,IF(SUM($AX247:DC247)+DC247>$AW247,$AW247-SUM($AX247:DC247),DC247))","v":0},{"$f":"IF(SUM($AW247:DD247)<0,0,IF(SUM($AX247:DD247)+DD247>$AW247,$AW247-SUM($AX247:DD247),DD247))","v":0},{"$f":"IF(SUM($AW247:DE247)<0,0,IF(SUM($AX247:DE247)+DE247>$AW247,$AW247-SUM($AX247:DE247),DE247))","v":0},{"$f":"IF(SUM($AW247:DF247)<0,0,IF(SUM($AX247:DF247)+DF247>$AW247,$AW247-SUM($AX247:DF247),DF247))","v":0},{"$f":"IF(SUM($AW247:DG247)<0,0,IF(SUM($AX247:DG247)+DG247>$AW247,$AW247-SUM($AX247:DG247),DG247))","v":0},{"$f":"IF(SUM($AW247:DH247)<0,0,IF(SUM($AX247:DH247)+DH247>$AW247,$AW247-SUM($AX247:DH247),DH247))","v":0},{"$f":"IF(SUM($AW247:DI247)<0,0,IF(SUM($AX247:DI247)+DI247>$AW247,$AW247-SUM($AX247:DI247),DI247))","v":0},{"$f":"IF(SUM($AW247:DJ247)<0,0,IF(SUM($AX247:DJ247)+DJ247>$AW247,$AW247-SUM($AX247:DJ247),DJ247))","v":0},{"$f":"IF(SUM($AW247:DK247)<0,0,IF(SUM($AX247:DK247)+DK247>$AW247,$AW247-SUM($AX247:DK247),DK247))","v":0},{"$f":"IF(SUM($AW247:DL247)<0,0,IF(SUM($AX247:DL247)+DL247>$AW247,$AW247-SUM($AX247:DL247),DL247))","v":0},{"$f":"IF(SUM($AW247:DM247)<0,0,IF(SUM($AX247:DM247)+DM247>$AW247,$AW247-SUM($AX247:DM247),DM247))","v":0},{"$f":"IF(SUM($AW247:DN247)<0,0,IF(SUM($AX247:DN247)+DN247>$AW247,$AW247-SUM($AX247:DN247),DN247))","v":0},{"$f":"IF(SUM($AW247:DO247)<0,0,IF(SUM($AX247:DO247)+DO247>$AW247,$AW247-SUM($AX247:DO247),DO247))","v":0},{"$f":"IF(SUM($AW247:DP247)<0,0,IF(SUM($AX247:DP247)+DP247>$AW247,$AW247-SUM($AX247:DP247),DP247))","v":0},{"$f":"IF(SUM($AW247:DQ247)<0,0,IF(SUM($AX247:DQ247)+DQ247>$AW247,$AW247-SUM($AX247:DQ247),DQ247))","v":0},{"$f":"IF(SUM($AW247:DR247)<0,0,IF(SUM($AX247:DR247)+DR247>$AW247,$AW247-SUM($AX247:DR247),DR247))","v":0},{"$f":"IF(SUM($AW247:DS247)<0,0,IF(SUM($AX247:DS247)+DS247>$AW247,$AW247-SUM($AX247:DS247),DS247))","v":0},{"$f":"IF(SUM($AW247:DT247)<0,0,IF(SUM($AX247:DT247)+DT247>$AW247,$AW247-SUM($AX247:DT247),DT247))","v":0},{"$f":"IF(SUM($AW247:DU247)<0,0,IF(SUM($AX247:DU247)+DU247>$AW247,$AW247-SUM($AX247:DU247),DU247))","v":0},{"$f":"IF(SUM($AW247:DV247)<0,0,IF(SUM($AX247:DV247)+DV247>$AW247,$AW247-SUM($AX247:DV247),DV247))","v":0},{"$f":"IF(SUM($AW247:DW247)<0,0,IF(SUM($AX247:DW247)+DW247>$AW247,$AW247-SUM($AX247:DW247),DW247))","v":0},{"$f":"IF(SUM($AW247:DX247)<0,0,IF(SUM($AX247:DX247)+DX247>$AW247,$AW247-SUM($AX247:DX247),DX247))","v":0},{"$f":"IF(SUM($AW247:DY247)<0,0,IF(SUM($AX247:DY247)+DY247>$AW247,$AW247-SUM($AX247:DY247),DY247))","v":0},{"$f":"IF(SUM($AW247:DZ247)<0,0,IF(SUM($AX247:DZ247)+DZ247>$AW247,$AW247-SUM($AX247:DZ247),DZ247))","v":0},{"$f":"IF(SUM($AW247:EA247)<0,0,IF(SUM($AX247:EA247)+EA247>$AW247,$AW247-SUM($AX247:EA247),EA247))","v":0},{"$f":"IF(SUM($AW247:EB247)<0,0,IF(SUM($AX247:EB247)+EB247>$AW247,$AW247-SUM($AX247:EB247),EB247))","v":0},{"$f":"IF(SUM($AW247:EC247)<0,0,IF(SUM($AX247:EC247)+EC247>$AW247,$AW247-SUM($AX247:EC247),EC247))","v":0},{"$f":"IF(SUM($AW247:ED247)<0,0,IF(SUM($AX247:ED247)+ED247>$AW247,$AW247-SUM($AX247:ED247),ED247))","v":0},{"$f":"IF(SUM($AW247:EE247)<0,0,IF(SUM($AX247:EE247)+EE247>$AW247,$AW247-SUM($AX247:EE247),EE247))","v":0},{"$f":"IF(SUM($AW247:EF247)<0,0,IF(SUM($AX247:EF247)+EF247>$AW247,$AW247-SUM($AX247:EF247),EF247))","v":0},{"$f":"IF(SUM($AW247:EG247)<0,0,IF(SUM($AX247:EG247)+EG247>$AW247,$AW247-SUM($AX247:EG247),EG247))","v":0},{"$f":"IF(SUM($AW247:EH247)<0,0,IF(SUM($AX247:EH247)+EH247>$AW247,$AW247-SUM($AX247:EH247),EH247))","v":0},{"$f":"IF(SUM($AW247:EI247)<0,0,IF(SUM($AX247:EI247)+EI247>$AW247,$AW247-SUM($AX247:EI247),EI247))","v":0},{"$f":"IF(SUM($AW247:EJ247)<0,0,IF(SUM($AX247:EJ247)+EJ247>$AW247,$AW247-SUM($AX247:EJ247),EJ247))","v":0},{"$f":"IF(SUM($AW247:EK247)<0,0,IF(SUM($AX247:EK247)+EK247>$AW247,$AW247-SUM($AX247:EK247),EK247))","v":0},{"$f":"IF(SUM($AW247:EL247)<0,0,IF(SUM($AX247:EL247)+EL247>$AW247,$AW247-SUM($AX247:EL247),EL247))","v":0},{"$f":"IF(SUM($AW247:EM247)<0,0,IF(SUM($AX247:EM247)+EM247>$AW247,$AW247-SUM($AX247:EM247),EM247))","v":0},{"$f":"IF(SUM($AW247:EN247)<0,0,IF(SUM($AX247:EN247)+EN247>$AW247,$AW247-SUM($AX247:EN247),EN247))","v":0},{"$f":"IF(SUM($AW247:EO247)<0,0,IF(SUM($AX247:EO247)+EO247>$AW247,$AW247-SUM($AX247:EO247),EO247))","v":0},{"$f":"IF(SUM($AW247:EP247)<0,0,IF(SUM($AX247:EP247)+EP247>$AW247,$AW247-SUM($AX247:EP247),EP247))","v":0},{"$f":"IF(SUM($AW247:EQ247)<0,0,IF(SUM($AX247:EQ247)+EQ247>$AW247,$AW247-SUM($AX247:EQ247),EQ247))","v":0},{"$f":"IF(SUM($AW247:ER247)<0,0,IF(SUM($AX247:ER247)+ER247>$AW247,$AW247-SUM($AX247:ER247),ER247))","v":0},{"$f":"IF(SUM($AW247:ES247)<0,0,IF(SUM($AX247:ES247)+ES247>$AW247,$AW247-SUM($AX247:ES247),ES247))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8911362500000002E-4,{"$f":"IF(SUM($W248:W248)+W248>$V27,$V27-SUM($W248:W248),W248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:X248)+X248>$V27,$V27-SUM($W248:X248),X248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:Y248)+Y248>$V27,$V27-SUM($W248:Y248),Y248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:Z248)+Z248>$V27,$V27-SUM($W248:Z248),Z248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AA248)+AA248>$V27,$V27-SUM($W248:AA248),AA248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AB248)+AB248>$V27,$V27-SUM($W248:AB248),AB248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AC248)+AC248>$V27,$V27-SUM($W248:AC248),AC248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AD248)+AD248>$V27,$V27-SUM($W248:AD248),AD248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AE248)+AE248>$V27,$V27-SUM($W248:AE248),AE248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AF248)+AF248>$V27,$V27-SUM($W248:AF248),AF248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AG248)+AG248>$V27,$V27-SUM($W248:AG248),AG248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AH248)+AH248>$V27,$V27-SUM($W248:AH248),AH248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AI248)+AI248>$V27,$V27-SUM($W248:AI248),AI248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AJ248)+AJ248>$V27,$V27-SUM($W248:AJ248),AJ248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AK248)+AK248>$V27,$V27-SUM($W248:AK248),AK248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AL248)+AL248>$V27,$V27-SUM($W248:AL248),AL248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AM248)+AM248>$V27,$V27-SUM($W248:AM248),AM248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AN248)+AN248>$V27,$V27-SUM($W248:AN248),AN248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AO248)+AO248>$V27,$V27-SUM($W248:AO248),AO248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AP248)+AP248>$V27,$V27-SUM($W248:AP248),AP248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AQ248)+AQ248>$V27,$V27-SUM($W248:AQ248),AQ248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AR248)+AR248>$V27,$V27-SUM($W248:AR248),AR248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AS248)+AS248>$V27,$V27-SUM($W248:AS248),AS248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AT248)+AT248>$V27,$V27-SUM($W248:AT248),AT248)","v":2.8911362500000002E-4},{"$f":"IF(SUM($W248:AU248)+AU248>$V27,$V27-SUM($W248:AU248),AU248)","v":2.8911362500000002E-4},9.8298632499999924E-3,1.1564544999999992E-3,{"$f":"IF(SUM($AW248:AX248)<0,0,IF(SUM($AX248:AX248)+AX248>$AW248,$AW248-SUM($AX248:AX248),AX248))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW248:AY248)<0,0,IF(SUM($AX248:AY248)+AY248>$AW248,$AW248-SUM($AX248:AY248),AY248))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW248:AZ248)<0,0,IF(SUM($AX248:AZ248)+AZ248>$AW248,$AW248-SUM($AX248:AZ248),AZ248))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW248:BA248)<0,0,IF(SUM($AX248:BA248)+BA248>$AW248,$AW248-SUM($AX248:BA248),BA248))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW248:BB248)<0,0,IF(SUM($AX248:BB248)+BB248>$AW248,$AW248-SUM($AX248:BB248),BB248))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW248:BC248)<0,0,IF(SUM($AX248:BC248)+BC248>$AW248,$AW248-SUM($AX248:BC248),BC248))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW248:BD248)<0,0,IF(SUM($AX248:BD248)+BD248>$AW248,$AW248-SUM($AX248:BD248),BD248))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW248:BE248)<0,0,IF(SUM($AX248:BE248)+BE248>$AW248,$AW248-SUM($AX248:BE248),BE248))","v":5.7822724999999874E-4},{"$f":"IF(SUM($AW248:BF248)<0,0,IF(SUM($AX248:BF248)+BF248>$AW248,$AW248-SUM($AX248:BF248),BF248))","v":0},{"$f":"IF(SUM($AW248:BG248)<0,0,IF(SUM($AX248:BG248)+BG248>$AW248,$AW248-SUM($AX248:BG248),BG248))","v":0},{"$f":"IF(SUM($AW248:BH248)<0,0,IF(SUM($AX248:BH248)+BH248>$AW248,$AW248-SUM($AX248:BH248),BH248))","v":0},{"$f":"IF(SUM($AW248:BI248)<0,0,IF(SUM($AX248:BI248)+BI248>$AW248,$AW248-SUM($AX248:BI248),BI248))","v":0},{"$f":"IF(SUM($AW248:BJ248)<0,0,IF(SUM($AX248:BJ248)+BJ248>$AW248,$AW248-SUM($AX248:BJ248),BJ248))","v":0},{"$f":"IF(SUM($AW248:BK248)<0,0,IF(SUM($AX248:BK248)+BK248>$AW248,$AW248-SUM($AX248:BK248),BK248))","v":0},{"$f":"IF(SUM($AW248:BL248)<0,0,IF(SUM($AX248:BL248)+BL248>$AW248,$AW248-SUM($AX248:BL248),BL248))","v":0},{"$f":"IF(SUM($AW248:BM248)<0,0,IF(SUM($AX248:BM248)+BM248>$AW248,$AW248-SUM($AX248:BM248),BM248))","v":0},{"$f":"IF(SUM($AW248:BN248)<0,0,IF(SUM($AX248:BN248)+BN248>$AW248,$AW248-SUM($AX248:BN248),BN248))","v":0},{"$f":"IF(SUM($AW248:BO248)<0,0,IF(SUM($AX248:BO248)+BO248>$AW248,$AW248-SUM($AX248:BO248),BO248))","v":0},{"$f":"IF(SUM($AW248:BP248)<0,0,IF(SUM($AX248:BP248)+BP248>$AW248,$AW248-SUM($AX248:BP248),BP248))","v":0},{"$f":"IF(SUM($AW248:BQ248)<0,0,IF(SUM($AX248:BQ248)+BQ248>$AW248,$AW248-SUM($AX248:BQ248),BQ248))","v":0},{"$f":"IF(SUM($AW248:BR248)<0,0,IF(SUM($AX248:BR248)+BR248>$AW248,$AW248-SUM($AX248:BR248),BR248))","v":0},{"$f":"IF(SUM($AW248:BS248)<0,0,IF(SUM($AX248:BS248)+BS248>$AW248,$AW248-SUM($AX248:BS248),BS248))","v":0},{"$f":"IF(SUM($AW248:BT248)<0,0,IF(SUM($AX248:BT248)+BT248>$AW248,$AW248-SUM($AX248:BT248),BT248))","v":0},{"$f":"IF(SUM($AW248:BU248)<0,0,IF(SUM($AX248:BU248)+BU248>$AW248,$AW248-SUM($AX248:BU248),BU248))","v":0},{"$f":"IF(SUM($AW248:BV248)<0,0,IF(SUM($AX248:BV248)+BV248>$AW248,$AW248-SUM($AX248:BV248),BV248))","v":0},{"$f":"IF(SUM($AW248:BW248)<0,0,IF(SUM($AX248:BW248)+BW248>$AW248,$AW248-SUM($AX248:BW248),BW248))","v":0},{"$f":"IF(SUM($AW248:BX248)<0,0,IF(SUM($AX248:BX248)+BX248>$AW248,$AW248-SUM($AX248:BX248),BX248))","v":0},{"$f":"IF(SUM($AW248:BY248)<0,0,IF(SUM($AX248:BY248)+BY248>$AW248,$AW248-SUM($AX248:BY248),BY248))","v":0},{"$f":"IF(SUM($AW248:BZ248)<0,0,IF(SUM($AX248:BZ248)+BZ248>$AW248,$AW248-SUM($AX248:BZ248),BZ248))","v":0},{"$f":"IF(SUM($AW248:CA248)<0,0,IF(SUM($AX248:CA248)+CA248>$AW248,$AW248-SUM($AX248:CA248),CA248))","v":0},{"$f":"IF(SUM($AW248:CB248)<0,0,IF(SUM($AX248:CB248)+CB248>$AW248,$AW248-SUM($AX248:CB248),CB248))","v":0},{"$f":"IF(SUM($AW248:CC248)<0,0,IF(SUM($AX248:CC248)+CC248>$AW248,$AW248-SUM($AX248:CC248),CC248))","v":0},{"$f":"IF(SUM($AW248:CD248)<0,0,IF(SUM($AX248:CD248)+CD248>$AW248,$AW248-SUM($AX248:CD248),CD248))","v":0},{"$f":"IF(SUM($AW248:CE248)<0,0,IF(SUM($AX248:CE248)+CE248>$AW248,$AW248-SUM($AX248:CE248),CE248))","v":0},{"$f":"IF(SUM($AW248:CF248)<0,0,IF(SUM($AX248:CF248)+CF248>$AW248,$AW248-SUM($AX248:CF248),CF248))","v":0},{"$f":"IF(SUM($AW248:CG248)<0,0,IF(SUM($AX248:CG248)+CG248>$AW248,$AW248-SUM($AX248:CG248),CG248))","v":0},{"$f":"IF(SUM($AW248:CH248)<0,0,IF(SUM($AX248:CH248)+CH248>$AW248,$AW248-SUM($AX248:CH248),CH248))","v":0},{"$f":"IF(SUM($AW248:CI248)<0,0,IF(SUM($AX248:CI248)+CI248>$AW248,$AW248-SUM($AX248:CI248),CI248))","v":0},{"$f":"IF(SUM($AW248:CJ248)<0,0,IF(SUM($AX248:CJ248)+CJ248>$AW248,$AW248-SUM($AX248:CJ248),CJ248))","v":0},{"$f":"IF(SUM($AW248:CK248)<0,0,IF(SUM($AX248:CK248)+CK248>$AW248,$AW248-SUM($AX248:CK248),CK248))","v":0},{"$f":"IF(SUM($AW248:CL248)<0,0,IF(SUM($AX248:CL248)+CL248>$AW248,$AW248-SUM($AX248:CL248),CL248))","v":0},{"$f":"IF(SUM($AW248:CM248)<0,0,IF(SUM($AX248:CM248)+CM248>$AW248,$AW248-SUM($AX248:CM248),CM248))","v":0},{"$f":"IF(SUM($AW248:CN248)<0,0,IF(SUM($AX248:CN248)+CN248>$AW248,$AW248-SUM($AX248:CN248),CN248))","v":0},{"$f":"IF(SUM($AW248:CO248)<0,0,IF(SUM($AX248:CO248)+CO248>$AW248,$AW248-SUM($AX248:CO248),CO248))","v":0},{"$f":"IF(SUM($AW248:CP248)<0,0,IF(SUM($AX248:CP248)+CP248>$AW248,$AW248-SUM($AX248:CP248),CP248))","v":0},{"$f":"IF(SUM($AW248:CQ248)<0,0,IF(SUM($AX248:CQ248)+CQ248>$AW248,$AW248-SUM($AX248:CQ248),CQ248))","v":0},{"$f":"IF(SUM($AW248:CR248)<0,0,IF(SUM($AX248:CR248)+CR248>$AW248,$AW248-SUM($AX248:CR248),CR248))","v":0},{"$f":"IF(SUM($AW248:CS248)<0,0,IF(SUM($AX248:CS248)+CS248>$AW248,$AW248-SUM($AX248:CS248),CS248))","v":0},{"$f":"IF(SUM($AW248:CT248)<0,0,IF(SUM($AX248:CT248)+CT248>$AW248,$AW248-SUM($AX248:CT248),CT248))","v":0},{"$f":"IF(SUM($AW248:CU248)<0,0,IF(SUM($AX248:CU248)+CU248>$AW248,$AW248-SUM($AX248:CU248),CU248))","v":0},{"$f":"IF(SUM($AW248:CV248)<0,0,IF(SUM($AX248:CV248)+CV248>$AW248,$AW248-SUM($AX248:CV248),CV248))","v":0},{"$f":"IF(SUM($AW248:CW248)<0,0,IF(SUM($AX248:CW248)+CW248>$AW248,$AW248-SUM($AX248:CW248),CW248))","v":0},{"$f":"IF(SUM($AW248:CX248)<0,0,IF(SUM($AX248:CX248)+CX248>$AW248,$AW248-SUM($AX248:CX248),CX248))","v":0},{"$f":"IF(SUM($AW248:CY248)<0,0,IF(SUM($AX248:CY248)+CY248>$AW248,$AW248-SUM($AX248:CY248),CY248))","v":0},{"$f":"IF(SUM($AW248:CZ248)<0,0,IF(SUM($AX248:CZ248)+CZ248>$AW248,$AW248-SUM($AX248:CZ248),CZ248))","v":0},{"$f":"IF(SUM($AW248:DA248)<0,0,IF(SUM($AX248:DA248)+DA248>$AW248,$AW248-SUM($AX248:DA248),DA248))","v":0},{"$f":"IF(SUM($AW248:DB248)<0,0,IF(SUM($AX248:DB248)+DB248>$AW248,$AW248-SUM($AX248:DB248),DB248))","v":0},{"$f":"IF(SUM($AW248:DC248)<0,0,IF(SUM($AX248:DC248)+DC248>$AW248,$AW248-SUM($AX248:DC248),DC248))","v":0},{"$f":"IF(SUM($AW248:DD248)<0,0,IF(SUM($AX248:DD248)+DD248>$AW248,$AW248-SUM($AX248:DD248),DD248))","v":0},{"$f":"IF(SUM($AW248:DE248)<0,0,IF(SUM($AX248:DE248)+DE248>$AW248,$AW248-SUM($AX248:DE248),DE248))","v":0},{"$f":"IF(SUM($AW248:DF248)<0,0,IF(SUM($AX248:DF248)+DF248>$AW248,$AW248-SUM($AX248:DF248),DF248))","v":0},{"$f":"IF(SUM($AW248:DG248)<0,0,IF(SUM($AX248:DG248)+DG248>$AW248,$AW248-SUM($AX248:DG248),DG248))","v":0},{"$f":"IF(SUM($AW248:DH248)<0,0,IF(SUM($AX248:DH248)+DH248>$AW248,$AW248-SUM($AX248:DH248),DH248))","v":0},{"$f":"IF(SUM($AW248:DI248)<0,0,IF(SUM($AX248:DI248)+DI248>$AW248,$AW248-SUM($AX248:DI248),DI248))","v":0},{"$f":"IF(SUM($AW248:DJ248)<0,0,IF(SUM($AX248:DJ248)+DJ248>$AW248,$AW248-SUM($AX248:DJ248),DJ248))","v":0},{"$f":"IF(SUM($AW248:DK248)<0,0,IF(SUM($AX248:DK248)+DK248>$AW248,$AW248-SUM($AX248:DK248),DK248))","v":0},{"$f":"IF(SUM($AW248:DL248)<0,0,IF(SUM($AX248:DL248)+DL248>$AW248,$AW248-SUM($AX248:DL248),DL248))","v":0},{"$f":"IF(SUM($AW248:DM248)<0,0,IF(SUM($AX248:DM248)+DM248>$AW248,$AW248-SUM($AX248:DM248),DM248))","v":0},{"$f":"IF(SUM($AW248:DN248)<0,0,IF(SUM($AX248:DN248)+DN248>$AW248,$AW248-SUM($AX248:DN248),DN248))","v":0},{"$f":"IF(SUM($AW248:DO248)<0,0,IF(SUM($AX248:DO248)+DO248>$AW248,$AW248-SUM($AX248:DO248),DO248))","v":0},{"$f":"IF(SUM($AW248:DP248)<0,0,IF(SUM($AX248:DP248)+DP248>$AW248,$AW248-SUM($AX248:DP248),DP248))","v":0},{"$f":"IF(SUM($AW248:DQ248)<0,0,IF(SUM($AX248:DQ248)+DQ248>$AW248,$AW248-SUM($AX248:DQ248),DQ248))","v":0},{"$f":"IF(SUM($AW248:DR248)<0,0,IF(SUM($AX248:DR248)+DR248>$AW248,$AW248-SUM($AX248:DR248),DR248))","v":0},{"$f":"IF(SUM($AW248:DS248)<0,0,IF(SUM($AX248:DS248)+DS248>$AW248,$AW248-SUM($AX248:DS248),DS248))","v":0},{"$f":"IF(SUM($AW248:DT248)<0,0,IF(SUM($AX248:DT248)+DT248>$AW248,$AW248-SUM($AX248:DT248),DT248))","v":0},{"$f":"IF(SUM($AW248:DU248)<0,0,IF(SUM($AX248:DU248)+DU248>$AW248,$AW248-SUM($AX248:DU248),DU248))","v":0},{"$f":"IF(SUM($AW248:DV248)<0,0,IF(SUM($AX248:DV248)+DV248>$AW248,$AW248-SUM($AX248:DV248),DV248))","v":0},{"$f":"IF(SUM($AW248:DW248)<0,0,IF(SUM($AX248:DW248)+DW248>$AW248,$AW248-SUM($AX248:DW248),DW248))","v":0},{"$f":"IF(SUM($AW248:DX248)<0,0,IF(SUM($AX248:DX248)+DX248>$AW248,$AW248-SUM($AX248:DX248),DX248))","v":0},{"$f":"IF(SUM($AW248:DY248)<0,0,IF(SUM($AX248:DY248)+DY248>$AW248,$AW248-SUM($AX248:DY248),DY248))","v":0},{"$f":"IF(SUM($AW248:DZ248)<0,0,IF(SUM($AX248:DZ248)+DZ248>$AW248,$AW248-SUM($AX248:DZ248),DZ248))","v":0},{"$f":"IF(SUM($AW248:EA248)<0,0,IF(SUM($AX248:EA248)+EA248>$AW248,$AW248-SUM($AX248:EA248),EA248))","v":0},{"$f":"IF(SUM($AW248:EB248)<0,0,IF(SUM($AX248:EB248)+EB248>$AW248,$AW248-SUM($AX248:EB248),EB248))","v":0},{"$f":"IF(SUM($AW248:EC248)<0,0,IF(SUM($AX248:EC248)+EC248>$AW248,$AW248-SUM($AX248:EC248),EC248))","v":0},{"$f":"IF(SUM($AW248:ED248)<0,0,IF(SUM($AX248:ED248)+ED248>$AW248,$AW248-SUM($AX248:ED248),ED248))","v":0},{"$f":"IF(SUM($AW248:EE248)<0,0,IF(SUM($AX248:EE248)+EE248>$AW248,$AW248-SUM($AX248:EE248),EE248))","v":0},{"$f":"IF(SUM($AW248:EF248)<0,0,IF(SUM($AX248:EF248)+EF248>$AW248,$AW248-SUM($AX248:EF248),EF248))","v":0},{"$f":"IF(SUM($AW248:EG248)<0,0,IF(SUM($AX248:EG248)+EG248>$AW248,$AW248-SUM($AX248:EG248),EG248))","v":0},{"$f":"IF(SUM($AW248:EH248)<0,0,IF(SUM($AX248:EH248)+EH248>$AW248,$AW248-SUM($AX248:EH248),EH248))","v":0},{"$f":"IF(SUM($AW248:EI248)<0,0,IF(SUM($AX248:EI248)+EI248>$AW248,$AW248-SUM($AX248:EI248),EI248))","v":0},{"$f":"IF(SUM($AW248:EJ248)<0,0,IF(SUM($AX248:EJ248)+EJ248>$AW248,$AW248-SUM($AX248:EJ248),EJ248))","v":0},{"$f":"IF(SUM($AW248:EK248)<0,0,IF(SUM($AX248:EK248)+EK248>$AW248,$AW248-SUM($AX248:EK248),EK248))","v":0},{"$f":"IF(SUM($AW248:EL248)<0,0,IF(SUM($AX248:EL248)+EL248>$AW248,$AW248-SUM($AX248:EL248),EL248))","v":0},{"$f":"IF(SUM($AW248:EM248)<0,0,IF(SUM($AX248:EM248)+EM248>$AW248,$AW248-SUM($AX248:EM248),EM248))","v":0},{"$f":"IF(SUM($AW248:EN248)<0,0,IF(SUM($AX248:EN248)+EN248>$AW248,$AW248-SUM($AX248:EN248),EN248))","v":0},{"$f":"IF(SUM($AW248:EO248)<0,0,IF(SUM($AX248:EO248)+EO248>$AW248,$AW248-SUM($AX248:EO248),EO248))","v":0},{"$f":"IF(SUM($AW248:EP248)<0,0,IF(SUM($AX248:EP248)+EP248>$AW248,$AW248-SUM($AX248:EP248),EP248))","v":0},{"$f":"IF(SUM($AW248:EQ248)<0,0,IF(SUM($AX248:EQ248)+EQ248>$AW248,$AW248-SUM($AX248:EQ248),EQ248))","v":0},{"$f":"IF(SUM($AW248:ER248)<0,0,IF(SUM($AX248:ER248)+ER248>$AW248,$AW248-SUM($AX248:ER248),ER248))","v":0},{"$f":"IF(SUM($AW248:ES248)<0,0,IF(SUM($AX248:ES248)+ES248>$AW248,$AW248-SUM($AX248:ES248),ES248))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5787500000000007E-5,{"$f":"IF(SUM($W249:W249)+W249>$V28,$V28-SUM($W249:W249),W249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:X249)+X249>$V28,$V28-SUM($W249:X249),X249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:Y249)+Y249>$V28,$V28-SUM($W249:Y249),Y249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:Z249)+Z249>$V28,$V28-SUM($W249:Z249),Z249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AA249)+AA249>$V28,$V28-SUM($W249:AA249),AA249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AB249)+AB249>$V28,$V28-SUM($W249:AB249),AB249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AC249)+AC249>$V28,$V28-SUM($W249:AC249),AC249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AD249)+AD249>$V28,$V28-SUM($W249:AD249),AD249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AE249)+AE249>$V28,$V28-SUM($W249:AE249),AE249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AF249)+AF249>$V28,$V28-SUM($W249:AF249),AF249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AG249)+AG249>$V28,$V28-SUM($W249:AG249),AG249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AH249)+AH249>$V28,$V28-SUM($W249:AH249),AH249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AI249)+AI249>$V28,$V28-SUM($W249:AI249),AI249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AJ249)+AJ249>$V28,$V28-SUM($W249:AJ249),AJ249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AK249)+AK249>$V28,$V28-SUM($W249:AK249),AK249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AL249)+AL249>$V28,$V28-SUM($W249:AL249),AL249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AM249)+AM249>$V28,$V28-SUM($W249:AM249),AM249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AN249)+AN249>$V28,$V28-SUM($W249:AN249),AN249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AO249)+AO249>$V28,$V28-SUM($W249:AO249),AO249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AP249)+AP249>$V28,$V28-SUM($W249:AP249),AP249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AQ249)+AQ249>$V28,$V28-SUM($W249:AQ249),AQ249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AR249)+AR249>$V28,$V28-SUM($W249:AR249),AR249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AS249)+AS249>$V28,$V28-SUM($W249:AS249),AS249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AT249)+AT249>$V28,$V28-SUM($W249:AT249),AT249)","v":6.5787500000000007E-5},{"$f":"IF(SUM($W249:AU249)+AU249>$V28,$V28-SUM($W249:AU249),AU249)","v":6.5787500000000007E-5},2.2367749999999994E-3,2.6314999999999992E-4,{"$f":"IF(SUM($AW249:AX249)<0,0,IF(SUM($AX249:AX249)+AX249>$AW249,$AW249-SUM($AX249:AX249),AX249))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW249:AY249)<0,0,IF(SUM($AX249:AY249)+AY249>$AW249,$AW249-SUM($AX249:AY249),AY249))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW249:AZ249)<0,0,IF(SUM($AX249:AZ249)+AZ249>$AW249,$AW249-SUM($AX249:AZ249),AZ249))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW249:BA249)<0,0,IF(SUM($AX249:BA249)+BA249>$AW249,$AW249-SUM($AX249:BA249),BA249))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW249:BB249)<0,0,IF(SUM($AX249:BB249)+BB249>$AW249,$AW249-SUM($AX249:BB249),BB249))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW249:BC249)<0,0,IF(SUM($AX249:BC249)+BC249>$AW249,$AW249-SUM($AX249:BC249),BC249))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW249:BD249)<0,0,IF(SUM($AX249:BD249)+BD249>$AW249,$AW249-SUM($AX249:BD249),BD249))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW249:BE249)<0,0,IF(SUM($AX249:BE249)+BE249>$AW249,$AW249-SUM($AX249:BE249),BE249))","v":1.3157500000000009E-4},{"$f":"IF(SUM($AW249:BF249)<0,0,IF(SUM($AX249:BF249)+BF249>$AW249,$AW249-SUM($AX249:BF249),BF249))","v":0},{"$f":"IF(SUM($AW249:BG249)<0,0,IF(SUM($AX249:BG249)+BG249>$AW249,$AW249-SUM($AX249:BG249),BG249))","v":0},{"$f":"IF(SUM($AW249:BH249)<0,0,IF(SUM($AX249:BH249)+BH249>$AW249,$AW249-SUM($AX249:BH249),BH249))","v":0},{"$f":"IF(SUM($AW249:BI249)<0,0,IF(SUM($AX249:BI249)+BI249>$AW249,$AW249-SUM($AX249:BI249),BI249))","v":0},{"$f":"IF(SUM($AW249:BJ249)<0,0,IF(SUM($AX249:BJ249)+BJ249>$AW249,$AW249-SUM($AX249:BJ249),BJ249))","v":0},{"$f":"IF(SUM($AW249:BK249)<0,0,IF(SUM($AX249:BK249)+BK249>$AW249,$AW249-SUM($AX249:BK249),BK249))","v":0},{"$f":"IF(SUM($AW249:BL249)<0,0,IF(SUM($AX249:BL249)+BL249>$AW249,$AW249-SUM($AX249:BL249),BL249))","v":0},{"$f":"IF(SUM($AW249:BM249)<0,0,IF(SUM($AX249:BM249)+BM249>$AW249,$AW249-SUM($AX249:BM249),BM249))","v":0},{"$f":"IF(SUM($AW249:BN249)<0,0,IF(SUM($AX249:BN249)+BN249>$AW249,$AW249-SUM($AX249:BN249),BN249))","v":0},{"$f":"IF(SUM($AW249:BO249)<0,0,IF(SUM($AX249:BO249)+BO249>$AW249,$AW249-SUM($AX249:BO249),BO249))","v":0},{"$f":"IF(SUM($AW249:BP249)<0,0,IF(SUM($AX249:BP249)+BP249>$AW249,$AW249-SUM($AX249:BP249),BP249))","v":0},{"$f":"IF(SUM($AW249:BQ249)<0,0,IF(SUM($AX249:BQ249)+BQ249>$AW249,$AW249-SUM($AX249:BQ249),BQ249))","v":0},{"$f":"IF(SUM($AW249:BR249)<0,0,IF(SUM($AX249:BR249)+BR249>$AW249,$AW249-SUM($AX249:BR249),BR249))","v":0},{"$f":"IF(SUM($AW249:BS249)<0,0,IF(SUM($AX249:BS249)+BS249>$AW249,$AW249-SUM($AX249:BS249),BS249))","v":0},{"$f":"IF(SUM($AW249:BT249)<0,0,IF(SUM($AX249:BT249)+BT249>$AW249,$AW249-SUM($AX249:BT249),BT249))","v":0},{"$f":"IF(SUM($AW249:BU249)<0,0,IF(SUM($AX249:BU249)+BU249>$AW249,$AW249-SUM($AX249:BU249),BU249))","v":0},{"$f":"IF(SUM($AW249:BV249)<0,0,IF(SUM($AX249:BV249)+BV249>$AW249,$AW249-SUM($AX249:BV249),BV249))","v":0},{"$f":"IF(SUM($AW249:BW249)<0,0,IF(SUM($AX249:BW249)+BW249>$AW249,$AW249-SUM($AX249:BW249),BW249))","v":0},{"$f":"IF(SUM($AW249:BX249)<0,0,IF(SUM($AX249:BX249)+BX249>$AW249,$AW249-SUM($AX249:BX249),BX249))","v":0},{"$f":"IF(SUM($AW249:BY249)<0,0,IF(SUM($AX249:BY249)+BY249>$AW249,$AW249-SUM($AX249:BY249),BY249))","v":0},{"$f":"IF(SUM($AW249:BZ249)<0,0,IF(SUM($AX249:BZ249)+BZ249>$AW249,$AW249-SUM($AX249:BZ249),BZ249))","v":0},{"$f":"IF(SUM($AW249:CA249)<0,0,IF(SUM($AX249:CA249)+CA249>$AW249,$AW249-SUM($AX249:CA249),CA249))","v":0},{"$f":"IF(SUM($AW249:CB249)<0,0,IF(SUM($AX249:CB249)+CB249>$AW249,$AW249-SUM($AX249:CB249),CB249))","v":0},{"$f":"IF(SUM($AW249:CC249)<0,0,IF(SUM($AX249:CC249)+CC249>$AW249,$AW249-SUM($AX249:CC249),CC249))","v":0},{"$f":"IF(SUM($AW249:CD249)<0,0,IF(SUM($AX249:CD249)+CD249>$AW249,$AW249-SUM($AX249:CD249),CD249))","v":0},{"$f":"IF(SUM($AW249:CE249)<0,0,IF(SUM($AX249:CE249)+CE249>$AW249,$AW249-SUM($AX249:CE249),CE249))","v":0},{"$f":"IF(SUM($AW249:CF249)<0,0,IF(SUM($AX249:CF249)+CF249>$AW249,$AW249-SUM($AX249:CF249),CF249))","v":0},{"$f":"IF(SUM($AW249:CG249)<0,0,IF(SUM($AX249:CG249)+CG249>$AW249,$AW249-SUM($AX249:CG249),CG249))","v":0},{"$f":"IF(SUM($AW249:CH249)<0,0,IF(SUM($AX249:CH249)+CH249>$AW249,$AW249-SUM($AX249:CH249),CH249))","v":0},{"$f":"IF(SUM($AW249:CI249)<0,0,IF(SUM($AX249:CI249)+CI249>$AW249,$AW249-SUM($AX249:CI249),CI249))","v":0},{"$f":"IF(SUM($AW249:CJ249)<0,0,IF(SUM($AX249:CJ249)+CJ249>$AW249,$AW249-SUM($AX249:CJ249),CJ249))","v":0},{"$f":"IF(SUM($AW249:CK249)<0,0,IF(SUM($AX249:CK249)+CK249>$AW249,$AW249-SUM($AX249:CK249),CK249))","v":0},{"$f":"IF(SUM($AW249:CL249)<0,0,IF(SUM($AX249:CL249)+CL249>$AW249,$AW249-SUM($AX249:CL249),CL249))","v":0},{"$f":"IF(SUM($AW249:CM249)<0,0,IF(SUM($AX249:CM249)+CM249>$AW249,$AW249-SUM($AX249:CM249),CM249))","v":0},{"$f":"IF(SUM($AW249:CN249)<0,0,IF(SUM($AX249:CN249)+CN249>$AW249,$AW249-SUM($AX249:CN249),CN249))","v":0},{"$f":"IF(SUM($AW249:CO249)<0,0,IF(SUM($AX249:CO249)+CO249>$AW249,$AW249-SUM($AX249:CO249),CO249))","v":0},{"$f":"IF(SUM($AW249:CP249)<0,0,IF(SUM($AX249:CP249)+CP249>$AW249,$AW249-SUM($AX249:CP249),CP249))","v":0},{"$f":"IF(SUM($AW249:CQ249)<0,0,IF(SUM($AX249:CQ249)+CQ249>$AW249,$AW249-SUM($AX249:CQ249),CQ249))","v":0},{"$f":"IF(SUM($AW249:CR249)<0,0,IF(SUM($AX249:CR249)+CR249>$AW249,$AW249-SUM($AX249:CR249),CR249))","v":0},{"$f":"IF(SUM($AW249:CS249)<0,0,IF(SUM($AX249:CS249)+CS249>$AW249,$AW249-SUM($AX249:CS249),CS249))","v":0},{"$f":"IF(SUM($AW249:CT249)<0,0,IF(SUM($AX249:CT249)+CT249>$AW249,$AW249-SUM($AX249:CT249),CT249))","v":0},{"$f":"IF(SUM($AW249:CU249)<0,0,IF(SUM($AX249:CU249)+CU249>$AW249,$AW249-SUM($AX249:CU249),CU249))","v":0},{"$f":"IF(SUM($AW249:CV249)<0,0,IF(SUM($AX249:CV249)+CV249>$AW249,$AW249-SUM($AX249:CV249),CV249))","v":0},{"$f":"IF(SUM($AW249:CW249)<0,0,IF(SUM($AX249:CW249)+CW249>$AW249,$AW249-SUM($AX249:CW249),CW249))","v":0},{"$f":"IF(SUM($AW249:CX249)<0,0,IF(SUM($AX249:CX249)+CX249>$AW249,$AW249-SUM($AX249:CX249),CX249))","v":0},{"$f":"IF(SUM($AW249:CY249)<0,0,IF(SUM($AX249:CY249)+CY249>$AW249,$AW249-SUM($AX249:CY249),CY249))","v":0},{"$f":"IF(SUM($AW249:CZ249)<0,0,IF(SUM($AX249:CZ249)+CZ249>$AW249,$AW249-SUM($AX249:CZ249),CZ249))","v":0},{"$f":"IF(SUM($AW249:DA249)<0,0,IF(SUM($AX249:DA249)+DA249>$AW249,$AW249-SUM($AX249:DA249),DA249))","v":0},{"$f":"IF(SUM($AW249:DB249)<0,0,IF(SUM($AX249:DB249)+DB249>$AW249,$AW249-SUM($AX249:DB249),DB249))","v":0},{"$f":"IF(SUM($AW249:DC249)<0,0,IF(SUM($AX249:DC249)+DC249>$AW249,$AW249-SUM($AX249:DC249),DC249))","v":0},{"$f":"IF(SUM($AW249:DD249)<0,0,IF(SUM($AX249:DD249)+DD249>$AW249,$AW249-SUM($AX249:DD249),DD249))","v":0},{"$f":"IF(SUM($AW249:DE249)<0,0,IF(SUM($AX249:DE249)+DE249>$AW249,$AW249-SUM($AX249:DE249),DE249))","v":0},{"$f":"IF(SUM($AW249:DF249)<0,0,IF(SUM($AX249:DF249)+DF249>$AW249,$AW249-SUM($AX249:DF249),DF249))","v":0},{"$f":"IF(SUM($AW249:DG249)<0,0,IF(SUM($AX249:DG249)+DG249>$AW249,$AW249-SUM($AX249:DG249),DG249))","v":0},{"$f":"IF(SUM($AW249:DH249)<0,0,IF(SUM($AX249:DH249)+DH249>$AW249,$AW249-SUM($AX249:DH249),DH249))","v":0},{"$f":"IF(SUM($AW249:DI249)<0,0,IF(SUM($AX249:DI249)+DI249>$AW249,$AW249-SUM($AX249:DI249),DI249))","v":0},{"$f":"IF(SUM($AW249:DJ249)<0,0,IF(SUM($AX249:DJ249)+DJ249>$AW249,$AW249-SUM($AX249:DJ249),DJ249))","v":0},{"$f":"IF(SUM($AW249:DK249)<0,0,IF(SUM($AX249:DK249)+DK249>$AW249,$AW249-SUM($AX249:DK249),DK249))","v":0},{"$f":"IF(SUM($AW249:DL249)<0,0,IF(SUM($AX249:DL249)+DL249>$AW249,$AW249-SUM($AX249:DL249),DL249))","v":0},{"$f":"IF(SUM($AW249:DM249)<0,0,IF(SUM($AX249:DM249)+DM249>$AW249,$AW249-SUM($AX249:DM249),DM249))","v":0},{"$f":"IF(SUM($AW249:DN249)<0,0,IF(SUM($AX249:DN249)+DN249>$AW249,$AW249-SUM($AX249:DN249),DN249))","v":0},{"$f":"IF(SUM($AW249:DO249)<0,0,IF(SUM($AX249:DO249)+DO249>$AW249,$AW249-SUM($AX249:DO249),DO249))","v":0},{"$f":"IF(SUM($AW249:DP249)<0,0,IF(SUM($AX249:DP249)+DP249>$AW249,$AW249-SUM($AX249:DP249),DP249))","v":0},{"$f":"IF(SUM($AW249:DQ249)<0,0,IF(SUM($AX249:DQ249)+DQ249>$AW249,$AW249-SUM($AX249:DQ249),DQ249))","v":0},{"$f":"IF(SUM($AW249:DR249)<0,0,IF(SUM($AX249:DR249)+DR249>$AW249,$AW249-SUM($AX249:DR249),DR249))","v":0},{"$f":"IF(SUM($AW249:DS249)<0,0,IF(SUM($AX249:DS249)+DS249>$AW249,$AW249-SUM($AX249:DS249),DS249))","v":0},{"$f":"IF(SUM($AW249:DT249)<0,0,IF(SUM($AX249:DT249)+DT249>$AW249,$AW249-SUM($AX249:DT249),DT249))","v":0},{"$f":"IF(SUM($AW249:DU249)<0,0,IF(SUM($AX249:DU249)+DU249>$AW249,$AW249-SUM($AX249:DU249),DU249))","v":0},{"$f":"IF(SUM($AW249:DV249)<0,0,IF(SUM($AX249:DV249)+DV249>$AW249,$AW249-SUM($AX249:DV249),DV249))","v":0},{"$f":"IF(SUM($AW249:DW249)<0,0,IF(SUM($AX249:DW249)+DW249>$AW249,$AW249-SUM($AX249:DW249),DW249))","v":0},{"$f":"IF(SUM($AW249:DX249)<0,0,IF(SUM($AX249:DX249)+DX249>$AW249,$AW249-SUM($AX249:DX249),DX249))","v":0},{"$f":"IF(SUM($AW249:DY249)<0,0,IF(SUM($AX249:DY249)+DY249>$AW249,$AW249-SUM($AX249:DY249),DY249))","v":0},{"$f":"IF(SUM($AW249:DZ249)<0,0,IF(SUM($AX249:DZ249)+DZ249>$AW249,$AW249-SUM($AX249:DZ249),DZ249))","v":0},{"$f":"IF(SUM($AW249:EA249)<0,0,IF(SUM($AX249:EA249)+EA249>$AW249,$AW249-SUM($AX249:EA249),EA249))","v":0},{"$f":"IF(SUM($AW249:EB249)<0,0,IF(SUM($AX249:EB249)+EB249>$AW249,$AW249-SUM($AX249:EB249),EB249))","v":0},{"$f":"IF(SUM($AW249:EC249)<0,0,IF(SUM($AX249:EC249)+EC249>$AW249,$AW249-SUM($AX249:EC249),EC249))","v":0},{"$f":"IF(SUM($AW249:ED249)<0,0,IF(SUM($AX249:ED249)+ED249>$AW249,$AW249-SUM($AX249:ED249),ED249))","v":0},{"$f":"IF(SUM($AW249:EE249)<0,0,IF(SUM($AX249:EE249)+EE249>$AW249,$AW249-SUM($AX249:EE249),EE249))","v":0},{"$f":"IF(SUM($AW249:EF249)<0,0,IF(SUM($AX249:EF249)+EF249>$AW249,$AW249-SUM($AX249:EF249),EF249))","v":0},{"$f":"IF(SUM($AW249:EG249)<0,0,IF(SUM($AX249:EG249)+EG249>$AW249,$AW249-SUM($AX249:EG249),EG249))","v":0},{"$f":"IF(SUM($AW249:EH249)<0,0,IF(SUM($AX249:EH249)+EH249>$AW249,$AW249-SUM($AX249:EH249),EH249))","v":0},{"$f":"IF(SUM($AW249:EI249)<0,0,IF(SUM($AX249:EI249)+EI249>$AW249,$AW249-SUM($AX249:EI249),EI249))","v":0},{"$f":"IF(SUM($AW249:EJ249)<0,0,IF(SUM($AX249:EJ249)+EJ249>$AW249,$AW249-SUM($AX249:EJ249),EJ249))","v":0},{"$f":"IF(SUM($AW249:EK249)<0,0,IF(SUM($AX249:EK249)+EK249>$AW249,$AW249-SUM($AX249:EK249),EK249))","v":0},{"$f":"IF(SUM($AW249:EL249)<0,0,IF(SUM($AX249:EL249)+EL249>$AW249,$AW249-SUM($AX249:EL249),EL249))","v":0},{"$f":"IF(SUM($AW249:EM249)<0,0,IF(SUM($AX249:EM249)+EM249>$AW249,$AW249-SUM($AX249:EM249),EM249))","v":0},{"$f":"IF(SUM($AW249:EN249)<0,0,IF(SUM($AX249:EN249)+EN249>$AW249,$AW249-SUM($AX249:EN249),EN249))","v":0},{"$f":"IF(SUM($AW249:EO249)<0,0,IF(SUM($AX249:EO249)+EO249>$AW249,$AW249-SUM($AX249:EO249),EO249))","v":0},{"$f":"IF(SUM($AW249:EP249)<0,0,IF(SUM($AX249:EP249)+EP249>$AW249,$AW249-SUM($AX249:EP249),EP249))","v":0},{"$f":"IF(SUM($AW249:EQ249)<0,0,IF(SUM($AX249:EQ249)+EQ249>$AW249,$AW249-SUM($AX249:EQ249),EQ249))","v":0},{"$f":"IF(SUM($AW249:ER249)<0,0,IF(SUM($AX249:ER249)+ER249>$AW249,$AW249-SUM($AX249:ER249),ER249))","v":0},{"$f":"IF(SUM($AW249:ES249)<0,0,IF(SUM($AX249:ES249)+ES249>$AW249,$AW249-SUM($AX249:ES249),ES249))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($W250:W250)+W250>$V29,$V29-SUM($W250:W250),W250)","v":0},{"$f":"IF(SUM($W250:X250)+X250>$V29,$V29-SUM($W250:X250),X250)","v":0},{"$f":"IF(SUM($W250:Y250)+Y250>$V29,$V29-SUM($W250:Y250),Y250)","v":0},{"$f":"IF(SUM($W250:Z250)+Z250>$V29,$V29-SUM($W250:Z250),Z250)","v":0},{"$f":"IF(SUM($W250:AA250)+AA250>$V29,$V29-SUM($W250:AA250),AA250)","v":0},{"$f":"IF(SUM($W250:AB250)+AB250>$V29,$V29-SUM($W250:AB250),AB250)","v":0},{"$f":"IF(SUM($W250:AC250)+AC250>$V29,$V29-SUM($W250:AC250),AC250)","v":0},{"$f":"IF(SUM($W250:AD250)+AD250>$V29,$V29-SUM($W250:AD250),AD250)","v":0},{"$f":"IF(SUM($W250:AE250)+AE250>$V29,$V29-SUM($W250:AE250),AE250)","v":0},{"$f":"IF(SUM($W250:AF250)+AF250>$V29,$V29-SUM($W250:AF250),AF250)","v":0},{"$f":"IF(SUM($W250:AG250)+AG250>$V29,$V29-SUM($W250:AG250),AG250)","v":0},{"$f":"IF(SUM($W250:AH250)+AH250>$V29,$V29-SUM($W250:AH250),AH250)","v":0},{"$f":"IF(SUM($W250:AI250)+AI250>$V29,$V29-SUM($W250:AI250),AI250)","v":0},{"$f":"IF(SUM($W250:AJ250)+AJ250>$V29,$V29-SUM($W250:AJ250),AJ250)","v":0},{"$f":"IF(SUM($W250:AK250)+AK250>$V29,$V29-SUM($W250:AK250),AK250)","v":0},{"$f":"IF(SUM($W250:AL250)+AL250>$V29,$V29-SUM($W250:AL250),AL250)","v":0},{"$f":"IF(SUM($W250:AM250)+AM250>$V29,$V29-SUM($W250:AM250),AM250)","v":0},{"$f":"IF(SUM($W250:AN250)+AN250>$V29,$V29-SUM($W250:AN250),AN250)","v":0},{"$f":"IF(SUM($W250:AO250)+AO250>$V29,$V29-SUM($W250:AO250),AO250)","v":0},{"$f":"IF(SUM($W250:AP250)+AP250>$V29,$V29-SUM($W250:AP250),AP250)","v":0},{"$f":"IF(SUM($W250:AQ250)+AQ250>$V29,$V29-SUM($W250:AQ250),AQ250)","v":0},{"$f":"IF(SUM($W250:AR250)+AR250>$V29,$V29-SUM($W250:AR250),AR250)","v":0},{"$f":"IF(SUM($W250:AS250)+AS250>$V29,$V29-SUM($W250:AS250),AS250)","v":0},{"$f":"IF(SUM($W250:AT250)+AT250>$V29,$V29-SUM($W250:AT250),AT250)","v":0},{"$f":"IF(SUM($W250:AU250)+AU250>$V29,$V29-SUM($W250:AU250),AU250)","v":0},0,0,{"$f":"IF(SUM($AW250:AX250)<0,0,IF(SUM($AX250:AX250)+AX250>$AW250,$AW250-SUM($AX250:AX250),AX250))","v":0},{"$f":"IF(SUM($AW250:AY250)<0,0,IF(SUM($AX250:AY250)+AY250>$AW250,$AW250-SUM($AX250:AY250),AY250))","v":0},{"$f":"IF(SUM($AW250:AZ250)<0,0,IF(SUM($AX250:AZ250)+AZ250>$AW250,$AW250-SUM($AX250:AZ250),AZ250))","v":0},{"$f":"IF(SUM($AW250:BA250)<0,0,IF(SUM($AX250:BA250)+BA250>$AW250,$AW250-SUM($AX250:BA250),BA250))","v":0},{"$f":"IF(SUM($AW250:BB250)<0,0,IF(SUM($AX250:BB250)+BB250>$AW250,$AW250-SUM($AX250:BB250),BB250))","v":0},{"$f":"IF(SUM($AW250:BC250)<0,0,IF(SUM($AX250:BC250)+BC250>$AW250,$AW250-SUM($AX250:BC250),BC250))","v":0},{"$f":"IF(SUM($AW250:BD250)<0,0,IF(SUM($AX250:BD250)+BD250>$AW250,$AW250-SUM($AX250:BD250),BD250))","v":0},{"$f":"IF(SUM($AW250:BE250)<0,0,IF(SUM($AX250:BE250)+BE250>$AW250,$AW250-SUM($AX250:BE250),BE250))","v":0},{"$f":"IF(SUM($AW250:BF250)<0,0,IF(SUM($AX250:BF250)+BF250>$AW250,$AW250-SUM($AX250:BF250),BF250))","v":0},{"$f":"IF(SUM($AW250:BG250)<0,0,IF(SUM($AX250:BG250)+BG250>$AW250,$AW250-SUM($AX250:BG250),BG250))","v":0},{"$f":"IF(SUM($AW250:BH250)<0,0,IF(SUM($AX250:BH250)+BH250>$AW250,$AW250-SUM($AX250:BH250),BH250))","v":0},{"$f":"IF(SUM($AW250:BI250)<0,0,IF(SUM($AX250:BI250)+BI250>$AW250,$AW250-SUM($AX250:BI250),BI250))","v":0},{"$f":"IF(SUM($AW250:BJ250)<0,0,IF(SUM($AX250:BJ250)+BJ250>$AW250,$AW250-SUM($AX250:BJ250),BJ250))","v":0},{"$f":"IF(SUM($AW250:BK250)<0,0,IF(SUM($AX250:BK250)+BK250>$AW250,$AW250-SUM($AX250:BK250),BK250))","v":0},{"$f":"IF(SUM($AW250:BL250)<0,0,IF(SUM($AX250:BL250)+BL250>$AW250,$AW250-SUM($AX250:BL250),BL250))","v":0},{"$f":"IF(SUM($AW250:BM250)<0,0,IF(SUM($AX250:BM250)+BM250>$AW250,$AW250-SUM($AX250:BM250),BM250))","v":0},{"$f":"IF(SUM($AW250:BN250)<0,0,IF(SUM($AX250:BN250)+BN250>$AW250,$AW250-SUM($AX250:BN250),BN250))","v":0},{"$f":"IF(SUM($AW250:BO250)<0,0,IF(SUM($AX250:BO250)+BO250>$AW250,$AW250-SUM($AX250:BO250),BO250))","v":0},{"$f":"IF(SUM($AW250:BP250)<0,0,IF(SUM($AX250:BP250)+BP250>$AW250,$AW250-SUM($AX250:BP250),BP250))","v":0},{"$f":"IF(SUM($AW250:BQ250)<0,0,IF(SUM($AX250:BQ250)+BQ250>$AW250,$AW250-SUM($AX250:BQ250),BQ250))","v":0},{"$f":"IF(SUM($AW250:BR250)<0,0,IF(SUM($AX250:BR250)+BR250>$AW250,$AW250-SUM($AX250:BR250),BR250))","v":0},{"$f":"IF(SUM($AW250:BS250)<0,0,IF(SUM($AX250:BS250)+BS250>$AW250,$AW250-SUM($AX250:BS250),BS250))","v":0},{"$f":"IF(SUM($AW250:BT250)<0,0,IF(SUM($AX250:BT250)+BT250>$AW250,$AW250-SUM($AX250:BT250),BT250))","v":0},{"$f":"IF(SUM($AW250:BU250)<0,0,IF(SUM($AX250:BU250)+BU250>$AW250,$AW250-SUM($AX250:BU250),BU250))","v":0},{"$f":"IF(SUM($AW250:BV250)<0,0,IF(SUM($AX250:BV250)+BV250>$AW250,$AW250-SUM($AX250:BV250),BV250))","v":0},{"$f":"IF(SUM($AW250:BW250)<0,0,IF(SUM($AX250:BW250)+BW250>$AW250,$AW250-SUM($AX250:BW250),BW250))","v":0},{"$f":"IF(SUM($AW250:BX250)<0,0,IF(SUM($AX250:BX250)+BX250>$AW250,$AW250-SUM($AX250:BX250),BX250))","v":0},{"$f":"IF(SUM($AW250:BY250)<0,0,IF(SUM($AX250:BY250)+BY250>$AW250,$AW250-SUM($AX250:BY250),BY250))","v":0},{"$f":"IF(SUM($AW250:BZ250)<0,0,IF(SUM($AX250:BZ250)+BZ250>$AW250,$AW250-SUM($AX250:BZ250),BZ250))","v":0},{"$f":"IF(SUM($AW250:CA250)<0,0,IF(SUM($AX250:CA250)+CA250>$AW250,$AW250-SUM($AX250:CA250),CA250))","v":0},{"$f":"IF(SUM($AW250:CB250)<0,0,IF(SUM($AX250:CB250)+CB250>$AW250,$AW250-SUM($AX250:CB250),CB250))","v":0},{"$f":"IF(SUM($AW250:CC250)<0,0,IF(SUM($AX250:CC250)+CC250>$AW250,$AW250-SUM($AX250:CC250),CC250))","v":0},{"$f":"IF(SUM($AW250:CD250)<0,0,IF(SUM($AX250:CD250)+CD250>$AW250,$AW250-SUM($AX250:CD250),CD250))","v":0},{"$f":"IF(SUM($AW250:CE250)<0,0,IF(SUM($AX250:CE250)+CE250>$AW250,$AW250-SUM($AX250:CE250),CE250))","v":0},{"$f":"IF(SUM($AW250:CF250)<0,0,IF(SUM($AX250:CF250)+CF250>$AW250,$AW250-SUM($AX250:CF250),CF250))","v":0},{"$f":"IF(SUM($AW250:CG250)<0,0,IF(SUM($AX250:CG250)+CG250>$AW250,$AW250-SUM($AX250:CG250),CG250))","v":0},{"$f":"IF(SUM($AW250:CH250)<0,0,IF(SUM($AX250:CH250)+CH250>$AW250,$AW250-SUM($AX250:CH250),CH250))","v":0},{"$f":"IF(SUM($AW250:CI250)<0,0,IF(SUM($AX250:CI250)+CI250>$AW250,$AW250-SUM($AX250:CI250),CI250))","v":0},{"$f":"IF(SUM($AW250:CJ250)<0,0,IF(SUM($AX250:CJ250)+CJ250>$AW250,$AW250-SUM($AX250:CJ250),CJ250))","v":0},{"$f":"IF(SUM($AW250:CK250)<0,0,IF(SUM($AX250:CK250)+CK250>$AW250,$AW250-SUM($AX250:CK250),CK250))","v":0},{"$f":"IF(SUM($AW250:CL250)<0,0,IF(SUM($AX250:CL250)+CL250>$AW250,$AW250-SUM($AX250:CL250),CL250))","v":0},{"$f":"IF(SUM($AW250:CM250)<0,0,IF(SUM($AX250:CM250)+CM250>$AW250,$AW250-SUM($AX250:CM250),CM250))","v":0},{"$f":"IF(SUM($AW250:CN250)<0,0,IF(SUM($AX250:CN250)+CN250>$AW250,$AW250-SUM($AX250:CN250),CN250))","v":0},{"$f":"IF(SUM($AW250:CO250)<0,0,IF(SUM($AX250:CO250)+CO250>$AW250,$AW250-SUM($AX250:CO250),CO250))","v":0},{"$f":"IF(SUM($AW250:CP250)<0,0,IF(SUM($AX250:CP250)+CP250>$AW250,$AW250-SUM($AX250:CP250),CP250))","v":0},{"$f":"IF(SUM($AW250:CQ250)<0,0,IF(SUM($AX250:CQ250)+CQ250>$AW250,$AW250-SUM($AX250:CQ250),CQ250))","v":0},{"$f":"IF(SUM($AW250:CR250)<0,0,IF(SUM($AX250:CR250)+CR250>$AW250,$AW250-SUM($AX250:CR250),CR250))","v":0},{"$f":"IF(SUM($AW250:CS250)<0,0,IF(SUM($AX250:CS250)+CS250>$AW250,$AW250-SUM($AX250:CS250),CS250))","v":0},{"$f":"IF(SUM($AW250:CT250)<0,0,IF(SUM($AX250:CT250)+CT250>$AW250,$AW250-SUM($AX250:CT250),CT250))","v":0},{"$f":"IF(SUM($AW250:CU250)<0,0,IF(SUM($AX250:CU250)+CU250>$AW250,$AW250-SUM($AX250:CU250),CU250))","v":0},{"$f":"IF(SUM($AW250:CV250)<0,0,IF(SUM($AX250:CV250)+CV250>$AW250,$AW250-SUM($AX250:CV250),CV250))","v":0},{"$f":"IF(SUM($AW250:CW250)<0,0,IF(SUM($AX250:CW250)+CW250>$AW250,$AW250-SUM($AX250:CW250),CW250))","v":0},{"$f":"IF(SUM($AW250:CX250)<0,0,IF(SUM($AX250:CX250)+CX250>$AW250,$AW250-SUM($AX250:CX250),CX250))","v":0},{"$f":"IF(SUM($AW250:CY250)<0,0,IF(SUM($AX250:CY250)+CY250>$AW250,$AW250-SUM($AX250:CY250),CY250))","v":0},{"$f":"IF(SUM($AW250:CZ250)<0,0,IF(SUM($AX250:CZ250)+CZ250>$AW250,$AW250-SUM($AX250:CZ250),CZ250))","v":0},{"$f":"IF(SUM($AW250:DA250)<0,0,IF(SUM($AX250:DA250)+DA250>$AW250,$AW250-SUM($AX250:DA250),DA250))","v":0},{"$f":"IF(SUM($AW250:DB250)<0,0,IF(SUM($AX250:DB250)+DB250>$AW250,$AW250-SUM($AX250:DB250),DB250))","v":0},{"$f":"IF(SUM($AW250:DC250)<0,0,IF(SUM($AX250:DC250)+DC250>$AW250,$AW250-SUM($AX250:DC250),DC250))","v":0},{"$f":"IF(SUM($AW250:DD250)<0,0,IF(SUM($AX250:DD250)+DD250>$AW250,$AW250-SUM($AX250:DD250),DD250))","v":0},{"$f":"IF(SUM($AW250:DE250)<0,0,IF(SUM($AX250:DE250)+DE250>$AW250,$AW250-SUM($AX250:DE250),DE250))","v":0},{"$f":"IF(SUM($AW250:DF250)<0,0,IF(SUM($AX250:DF250)+DF250>$AW250,$AW250-SUM($AX250:DF250),DF250))","v":0},{"$f":"IF(SUM($AW250:DG250)<0,0,IF(SUM($AX250:DG250)+DG250>$AW250,$AW250-SUM($AX250:DG250),DG250))","v":0},{"$f":"IF(SUM($AW250:DH250)<0,0,IF(SUM($AX250:DH250)+DH250>$AW250,$AW250-SUM($AX250:DH250),DH250))","v":0},{"$f":"IF(SUM($AW250:DI250)<0,0,IF(SUM($AX250:DI250)+DI250>$AW250,$AW250-SUM($AX250:DI250),DI250))","v":0},{"$f":"IF(SUM($AW250:DJ250)<0,0,IF(SUM($AX250:DJ250)+DJ250>$AW250,$AW250-SUM($AX250:DJ250),DJ250))","v":0},{"$f":"IF(SUM($AW250:DK250)<0,0,IF(SUM($AX250:DK250)+DK250>$AW250,$AW250-SUM($AX250:DK250),DK250))","v":0},{"$f":"IF(SUM($AW250:DL250)<0,0,IF(SUM($AX250:DL250)+DL250>$AW250,$AW250-SUM($AX250:DL250),DL250))","v":0},{"$f":"IF(SUM($AW250:DM250)<0,0,IF(SUM($AX250:DM250)+DM250>$AW250,$AW250-SUM($AX250:DM250),DM250))","v":0},{"$f":"IF(SUM($AW250:DN250)<0,0,IF(SUM($AX250:DN250)+DN250>$AW250,$AW250-SUM($AX250:DN250),DN250))","v":0},{"$f":"IF(SUM($AW250:DO250)<0,0,IF(SUM($AX250:DO250)+DO250>$AW250,$AW250-SUM($AX250:DO250),DO250))","v":0},{"$f":"IF(SUM($AW250:DP250)<0,0,IF(SUM($AX250:DP250)+DP250>$AW250,$AW250-SUM($AX250:DP250),DP250))","v":0},{"$f":"IF(SUM($AW250:DQ250)<0,0,IF(SUM($AX250:DQ250)+DQ250>$AW250,$AW250-SUM($AX250:DQ250),DQ250))","v":0},{"$f":"IF(SUM($AW250:DR250)<0,0,IF(SUM($AX250:DR250)+DR250>$AW250,$AW250-SUM($AX250:DR250),DR250))","v":0},{"$f":"IF(SUM($AW250:DS250)<0,0,IF(SUM($AX250:DS250)+DS250>$AW250,$AW250-SUM($AX250:DS250),DS250))","v":0},{"$f":"IF(SUM($AW250:DT250)<0,0,IF(SUM($AX250:DT250)+DT250>$AW250,$AW250-SUM($AX250:DT250),DT250))","v":0},{"$f":"IF(SUM($AW250:DU250)<0,0,IF(SUM($AX250:DU250)+DU250>$AW250,$AW250-SUM($AX250:DU250),DU250))","v":0},{"$f":"IF(SUM($AW250:DV250)<0,0,IF(SUM($AX250:DV250)+DV250>$AW250,$AW250-SUM($AX250:DV250),DV250))","v":0},{"$f":"IF(SUM($AW250:DW250)<0,0,IF(SUM($AX250:DW250)+DW250>$AW250,$AW250-SUM($AX250:DW250),DW250))","v":0},{"$f":"IF(SUM($AW250:DX250)<0,0,IF(SUM($AX250:DX250)+DX250>$AW250,$AW250-SUM($AX250:DX250),DX250))","v":0},{"$f":"IF(SUM($AW250:DY250)<0,0,IF(SUM($AX250:DY250)+DY250>$AW250,$AW250-SUM($AX250:DY250),DY250))","v":0},{"$f":"IF(SUM($AW250:DZ250)<0,0,IF(SUM($AX250:DZ250)+DZ250>$AW250,$AW250-SUM($AX250:DZ250),DZ250))","v":0},{"$f":"IF(SUM($AW250:EA250)<0,0,IF(SUM($AX250:EA250)+EA250>$AW250,$AW250-SUM($AX250:EA250),EA250))","v":0},{"$f":"IF(SUM($AW250:EB250)<0,0,IF(SUM($AX250:EB250)+EB250>$AW250,$AW250-SUM($AX250:EB250),EB250))","v":0},{"$f":"IF(SUM($AW250:EC250)<0,0,IF(SUM($AX250:EC250)+EC250>$AW250,$AW250-SUM($AX250:EC250),EC250))","v":0},{"$f":"IF(SUM($AW250:ED250)<0,0,IF(SUM($AX250:ED250)+ED250>$AW250,$AW250-SUM($AX250:ED250),ED250))","v":0},{"$f":"IF(SUM($AW250:EE250)<0,0,IF(SUM($AX250:EE250)+EE250>$AW250,$AW250-SUM($AX250:EE250),EE250))","v":0},{"$f":"IF(SUM($AW250:EF250)<0,0,IF(SUM($AX250:EF250)+EF250>$AW250,$AW250-SUM($AX250:EF250),EF250))","v":0},{"$f":"IF(SUM($AW250:EG250)<0,0,IF(SUM($AX250:EG250)+EG250>$AW250,$AW250-SUM($AX250:EG250),EG250))","v":0},{"$f":"IF(SUM($AW250:EH250)<0,0,IF(SUM($AX250:EH250)+EH250>$AW250,$AW250-SUM($AX250:EH250),EH250))","v":0},{"$f":"IF(SUM($AW250:EI250)<0,0,IF(SUM($AX250:EI250)+EI250>$AW250,$AW250-SUM($AX250:EI250),EI250))","v":0},{"$f":"IF(SUM($AW250:EJ250)<0,0,IF(SUM($AX250:EJ250)+EJ250>$AW250,$AW250-SUM($AX250:EJ250),EJ250))","v":0},{"$f":"IF(SUM($AW250:EK250)<0,0,IF(SUM($AX250:EK250)+EK250>$AW250,$AW250-SUM($AX250:EK250),EK250))","v":0},{"$f":"IF(SUM($AW250:EL250)<0,0,IF(SUM($AX250:EL250)+EL250>$AW250,$AW250-SUM($AX250:EL250),EL250))","v":0},{"$f":"IF(SUM($AW250:EM250)<0,0,IF(SUM($AX250:EM250)+EM250>$AW250,$AW250-SUM($AX250:EM250),EM250))","v":0},{"$f":"IF(SUM($AW250:EN250)<0,0,IF(SUM($AX250:EN250)+EN250>$AW250,$AW250-SUM($AX250:EN250),EN250))","v":0},{"$f":"IF(SUM($AW250:EO250)<0,0,IF(SUM($AX250:EO250)+EO250>$AW250,$AW250-SUM($AX250:EO250),EO250))","v":0},{"$f":"IF(SUM($AW250:EP250)<0,0,IF(SUM($AX250:EP250)+EP250>$AW250,$AW250-SUM($AX250:EP250),EP250))","v":0},{"$f":"IF(SUM($AW250:EQ250)<0,0,IF(SUM($AX250:EQ250)+EQ250>$AW250,$AW250-SUM($AX250:EQ250),EQ250))","v":0},{"$f":"IF(SUM($AW250:ER250)<0,0,IF(SUM($AX250:ER250)+ER250>$AW250,$AW250-SUM($AX250:ER250),ER250))","v":0},{"$f":"IF(SUM($AW250:ES250)<0,0,IF(SUM($AX250:ES250)+ES250>$AW250,$AW250-SUM($AX250:ES250),ES250))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.142485375E-3,{"$f":"IF(SUM($W251:W251)+W251>$V30,$V30-SUM($W251:W251),W251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:X251)+X251>$V30,$V30-SUM($W251:X251),X251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:Y251)+Y251>$V30,$V30-SUM($W251:Y251),Y251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:Z251)+Z251>$V30,$V30-SUM($W251:Z251),Z251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AA251)+AA251>$V30,$V30-SUM($W251:AA251),AA251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AB251)+AB251>$V30,$V30-SUM($W251:AB251),AB251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AC251)+AC251>$V30,$V30-SUM($W251:AC251),AC251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AD251)+AD251>$V30,$V30-SUM($W251:AD251),AD251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AE251)+AE251>$V30,$V30-SUM($W251:AE251),AE251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AF251)+AF251>$V30,$V30-SUM($W251:AF251),AF251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AG251)+AG251>$V30,$V30-SUM($W251:AG251),AG251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AH251)+AH251>$V30,$V30-SUM($W251:AH251),AH251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AI251)+AI251>$V30,$V30-SUM($W251:AI251),AI251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AJ251)+AJ251>$V30,$V30-SUM($W251:AJ251),AJ251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AK251)+AK251>$V30,$V30-SUM($W251:AK251),AK251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AL251)+AL251>$V30,$V30-SUM($W251:AL251),AL251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AM251)+AM251>$V30,$V30-SUM($W251:AM251),AM251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AN251)+AN251>$V30,$V30-SUM($W251:AN251),AN251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AO251)+AO251>$V30,$V30-SUM($W251:AO251),AO251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AP251)+AP251>$V30,$V30-SUM($W251:AP251),AP251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AQ251)+AQ251>$V30,$V30-SUM($W251:AQ251),AQ251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AR251)+AR251>$V30,$V30-SUM($W251:AR251),AR251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AS251)+AS251>$V30,$V30-SUM($W251:AS251),AS251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AT251)+AT251>$V30,$V30-SUM($W251:AT251),AT251)","v":1.142485375E-3},{"$f":"IF(SUM($W251:AU251)+AU251>$V30,$V30-SUM($W251:AU251),AU251)","v":1.142485375E-3},1.5994795249999999E-2,4.5699414999999998E-3,{"$f":"IF(SUM($AW251:AX251)<0,0,IF(SUM($AX251:AX251)+AX251>$AW251,$AW251-SUM($AX251:AX251),AX251))","v":4.5699414999999998E-3},{"$f":"IF(SUM($AW251:AY251)<0,0,IF(SUM($AX251:AY251)+AY251>$AW251,$AW251-SUM($AX251:AY251),AY251))","v":4.5699414999999998E-3},{"$f":"IF(SUM($AW251:AZ251)<0,0,IF(SUM($AX251:AZ251)+AZ251>$AW251,$AW251-SUM($AX251:AZ251),AZ251))","v":2.2849707500000004E-3},{"$f":"IF(SUM($AW251:BA251)<0,0,IF(SUM($AX251:BA251)+BA251>$AW251,$AW251-SUM($AX251:BA251),BA251))","v":0},{"$f":"IF(SUM($AW251:BB251)<0,0,IF(SUM($AX251:BB251)+BB251>$AW251,$AW251-SUM($AX251:BB251),BB251))","v":0},{"$f":"IF(SUM($AW251:BC251)<0,0,IF(SUM($AX251:BC251)+BC251>$AW251,$AW251-SUM($AX251:BC251),BC251))","v":0},{"$f":"IF(SUM($AW251:BD251)<0,0,IF(SUM($AX251:BD251)+BD251>$AW251,$AW251-SUM($AX251:BD251),BD251))","v":0},{"$f":"IF(SUM($AW251:BE251)<0,0,IF(SUM($AX251:BE251)+BE251>$AW251,$AW251-SUM($AX251:BE251),BE251))","v":0},{"$f":"IF(SUM($AW251:BF251)<0,0,IF(SUM($AX251:BF251)+BF251>$AW251,$AW251-SUM($AX251:BF251),BF251))","v":0},{"$f":"IF(SUM($AW251:BG251)<0,0,IF(SUM($AX251:BG251)+BG251>$AW251,$AW251-SUM($AX251:BG251),BG251))","v":0},{"$f":"IF(SUM($AW251:BH251)<0,0,IF(SUM($AX251:BH251)+BH251>$AW251,$AW251-SUM($AX251:BH251),BH251))","v":0},{"$f":"IF(SUM($AW251:BI251)<0,0,IF(SUM($AX251:BI251)+BI251>$AW251,$AW251-SUM($AX251:BI251),BI251))","v":0},{"$f":"IF(SUM($AW251:BJ251)<0,0,IF(SUM($AX251:BJ251)+BJ251>$AW251,$AW251-SUM($AX251:BJ251),BJ251))","v":0},{"$f":"IF(SUM($AW251:BK251)<0,0,IF(SUM($AX251:BK251)+BK251>$AW251,$AW251-SUM($AX251:BK251),BK251))","v":0},{"$f":"IF(SUM($AW251:BL251)<0,0,IF(SUM($AX251:BL251)+BL251>$AW251,$AW251-SUM($AX251:BL251),BL251))","v":0},{"$f":"IF(SUM($AW251:BM251)<0,0,IF(SUM($AX251:BM251)+BM251>$AW251,$AW251-SUM($AX251:BM251),BM251))","v":0},{"$f":"IF(SUM($AW251:BN251)<0,0,IF(SUM($AX251:BN251)+BN251>$AW251,$AW251-SUM($AX251:BN251),BN251))","v":0},{"$f":"IF(SUM($AW251:BO251)<0,0,IF(SUM($AX251:BO251)+BO251>$AW251,$AW251-SUM($AX251:BO251),BO251))","v":0},{"$f":"IF(SUM($AW251:BP251)<0,0,IF(SUM($AX251:BP251)+BP251>$AW251,$AW251-SUM($AX251:BP251),BP251))","v":0},{"$f":"IF(SUM($AW251:BQ251)<0,0,IF(SUM($AX251:BQ251)+BQ251>$AW251,$AW251-SUM($AX251:BQ251),BQ251))","v":0},{"$f":"IF(SUM($AW251:BR251)<0,0,IF(SUM($AX251:BR251)+BR251>$AW251,$AW251-SUM($AX251:BR251),BR251))","v":0},{"$f":"IF(SUM($AW251:BS251)<0,0,IF(SUM($AX251:BS251)+BS251>$AW251,$AW251-SUM($AX251:BS251),BS251))","v":0},{"$f":"IF(SUM($AW251:BT251)<0,0,IF(SUM($AX251:BT251)+BT251>$AW251,$AW251-SUM($AX251:BT251),BT251))","v":0},{"$f":"IF(SUM($AW251:BU251)<0,0,IF(SUM($AX251:BU251)+BU251>$AW251,$AW251-SUM($AX251:BU251),BU251))","v":0},{"$f":"IF(SUM($AW251:BV251)<0,0,IF(SUM($AX251:BV251)+BV251>$AW251,$AW251-SUM($AX251:BV251),BV251))","v":0},{"$f":"IF(SUM($AW251:BW251)<0,0,IF(SUM($AX251:BW251)+BW251>$AW251,$AW251-SUM($AX251:BW251),BW251))","v":0},{"$f":"IF(SUM($AW251:BX251)<0,0,IF(SUM($AX251:BX251)+BX251>$AW251,$AW251-SUM($AX251:BX251),BX251))","v":0},{"$f":"IF(SUM($AW251:BY251)<0,0,IF(SUM($AX251:BY251)+BY251>$AW251,$AW251-SUM($AX251:BY251),BY251))","v":0},{"$f":"IF(SUM($AW251:BZ251)<0,0,IF(SUM($AX251:BZ251)+BZ251>$AW251,$AW251-SUM($AX251:BZ251),BZ251))","v":0},{"$f":"IF(SUM($AW251:CA251)<0,0,IF(SUM($AX251:CA251)+CA251>$AW251,$AW251-SUM($AX251:CA251),CA251))","v":0},{"$f":"IF(SUM($AW251:CB251)<0,0,IF(SUM($AX251:CB251)+CB251>$AW251,$AW251-SUM($AX251:CB251),CB251))","v":0},{"$f":"IF(SUM($AW251:CC251)<0,0,IF(SUM($AX251:CC251)+CC251>$AW251,$AW251-SUM($AX251:CC251),CC251))","v":0},{"$f":"IF(SUM($AW251:CD251)<0,0,IF(SUM($AX251:CD251)+CD251>$AW251,$AW251-SUM($AX251:CD251),CD251))","v":0},{"$f":"IF(SUM($AW251:CE251)<0,0,IF(SUM($AX251:CE251)+CE251>$AW251,$AW251-SUM($AX251:CE251),CE251))","v":0},{"$f":"IF(SUM($AW251:CF251)<0,0,IF(SUM($AX251:CF251)+CF251>$AW251,$AW251-SUM($AX251:CF251),CF251))","v":0},{"$f":"IF(SUM($AW251:CG251)<0,0,IF(SUM($AX251:CG251)+CG251>$AW251,$AW251-SUM($AX251:CG251),CG251))","v":0},{"$f":"IF(SUM($AW251:CH251)<0,0,IF(SUM($AX251:CH251)+CH251>$AW251,$AW251-SUM($AX251:CH251),CH251))","v":0},{"$f":"IF(SUM($AW251:CI251)<0,0,IF(SUM($AX251:CI251)+CI251>$AW251,$AW251-SUM($AX251:CI251),CI251))","v":0},{"$f":"IF(SUM($AW251:CJ251)<0,0,IF(SUM($AX251:CJ251)+CJ251>$AW251,$AW251-SUM($AX251:CJ251),CJ251))","v":0},{"$f":"IF(SUM($AW251:CK251)<0,0,IF(SUM($AX251:CK251)+CK251>$AW251,$AW251-SUM($AX251:CK251),CK251))","v":0},{"$f":"IF(SUM($AW251:CL251)<0,0,IF(SUM($AX251:CL251)+CL251>$AW251,$AW251-SUM($AX251:CL251),CL251))","v":0},{"$f":"IF(SUM($AW251:CM251)<0,0,IF(SUM($AX251:CM251)+CM251>$AW251,$AW251-SUM($AX251:CM251),CM251))","v":0},{"$f":"IF(SUM($AW251:CN251)<0,0,IF(SUM($AX251:CN251)+CN251>$AW251,$AW251-SUM($AX251:CN251),CN251))","v":0},{"$f":"IF(SUM($AW251:CO251)<0,0,IF(SUM($AX251:CO251)+CO251>$AW251,$AW251-SUM($AX251:CO251),CO251))","v":0},{"$f":"IF(SUM($AW251:CP251)<0,0,IF(SUM($AX251:CP251)+CP251>$AW251,$AW251-SUM($AX251:CP251),CP251))","v":0},{"$f":"IF(SUM($AW251:CQ251)<0,0,IF(SUM($AX251:CQ251)+CQ251>$AW251,$AW251-SUM($AX251:CQ251),CQ251))","v":0},{"$f":"IF(SUM($AW251:CR251)<0,0,IF(SUM($AX251:CR251)+CR251>$AW251,$AW251-SUM($AX251:CR251),CR251))","v":0},{"$f":"IF(SUM($AW251:CS251)<0,0,IF(SUM($AX251:CS251)+CS251>$AW251,$AW251-SUM($AX251:CS251),CS251))","v":0},{"$f":"IF(SUM($AW251:CT251)<0,0,IF(SUM($AX251:CT251)+CT251>$AW251,$AW251-SUM($AX251:CT251),CT251))","v":0},{"$f":"IF(SUM($AW251:CU251)<0,0,IF(SUM($AX251:CU251)+CU251>$AW251,$AW251-SUM($AX251:CU251),CU251))","v":0},{"$f":"IF(SUM($AW251:CV251)<0,0,IF(SUM($AX251:CV251)+CV251>$AW251,$AW251-SUM($AX251:CV251),CV251))","v":0},{"$f":"IF(SUM($AW251:CW251)<0,0,IF(SUM($AX251:CW251)+CW251>$AW251,$AW251-SUM($AX251:CW251),CW251))","v":0},{"$f":"IF(SUM($AW251:CX251)<0,0,IF(SUM($AX251:CX251)+CX251>$AW251,$AW251-SUM($AX251:CX251),CX251))","v":0},{"$f":"IF(SUM($AW251:CY251)<0,0,IF(SUM($AX251:CY251)+CY251>$AW251,$AW251-SUM($AX251:CY251),CY251))","v":0},{"$f":"IF(SUM($AW251:CZ251)<0,0,IF(SUM($AX251:CZ251)+CZ251>$AW251,$AW251-SUM($AX251:CZ251),CZ251))","v":0},{"$f":"IF(SUM($AW251:DA251)<0,0,IF(SUM($AX251:DA251)+DA251>$AW251,$AW251-SUM($AX251:DA251),DA251))","v":0},{"$f":"IF(SUM($AW251:DB251)<0,0,IF(SUM($AX251:DB251)+DB251>$AW251,$AW251-SUM($AX251:DB251),DB251))","v":0},{"$f":"IF(SUM($AW251:DC251)<0,0,IF(SUM($AX251:DC251)+DC251>$AW251,$AW251-SUM($AX251:DC251),DC251))","v":0},{"$f":"IF(SUM($AW251:DD251)<0,0,IF(SUM($AX251:DD251)+DD251>$AW251,$AW251-SUM($AX251:DD251),DD251))","v":0},{"$f":"IF(SUM($AW251:DE251)<0,0,IF(SUM($AX251:DE251)+DE251>$AW251,$AW251-SUM($AX251:DE251),DE251))","v":0},{"$f":"IF(SUM($AW251:DF251)<0,0,IF(SUM($AX251:DF251)+DF251>$AW251,$AW251-SUM($AX251:DF251),DF251))","v":0},{"$f":"IF(SUM($AW251:DG251)<0,0,IF(SUM($AX251:DG251)+DG251>$AW251,$AW251-SUM($AX251:DG251),DG251))","v":0},{"$f":"IF(SUM($AW251:DH251)<0,0,IF(SUM($AX251:DH251)+DH251>$AW251,$AW251-SUM($AX251:DH251),DH251))","v":0},{"$f":"IF(SUM($AW251:DI251)<0,0,IF(SUM($AX251:DI251)+DI251>$AW251,$AW251-SUM($AX251:DI251),DI251))","v":0},{"$f":"IF(SUM($AW251:DJ251)<0,0,IF(SUM($AX251:DJ251)+DJ251>$AW251,$AW251-SUM($AX251:DJ251),DJ251))","v":0},{"$f":"IF(SUM($AW251:DK251)<0,0,IF(SUM($AX251:DK251)+DK251>$AW251,$AW251-SUM($AX251:DK251),DK251))","v":0},{"$f":"IF(SUM($AW251:DL251)<0,0,IF(SUM($AX251:DL251)+DL251>$AW251,$AW251-SUM($AX251:DL251),DL251))","v":0},{"$f":"IF(SUM($AW251:DM251)<0,0,IF(SUM($AX251:DM251)+DM251>$AW251,$AW251-SUM($AX251:DM251),DM251))","v":0},{"$f":"IF(SUM($AW251:DN251)<0,0,IF(SUM($AX251:DN251)+DN251>$AW251,$AW251-SUM($AX251:DN251),DN251))","v":0},{"$f":"IF(SUM($AW251:DO251)<0,0,IF(SUM($AX251:DO251)+DO251>$AW251,$AW251-SUM($AX251:DO251),DO251))","v":0},{"$f":"IF(SUM($AW251:DP251)<0,0,IF(SUM($AX251:DP251)+DP251>$AW251,$AW251-SUM($AX251:DP251),DP251))","v":0},{"$f":"IF(SUM($AW251:DQ251)<0,0,IF(SUM($AX251:DQ251)+DQ251>$AW251,$AW251-SUM($AX251:DQ251),DQ251))","v":0},{"$f":"IF(SUM($AW251:DR251)<0,0,IF(SUM($AX251:DR251)+DR251>$AW251,$AW251-SUM($AX251:DR251),DR251))","v":0},{"$f":"IF(SUM($AW251:DS251)<0,0,IF(SUM($AX251:DS251)+DS251>$AW251,$AW251-SUM($AX251:DS251),DS251))","v":0},{"$f":"IF(SUM($AW251:DT251)<0,0,IF(SUM($AX251:DT251)+DT251>$AW251,$AW251-SUM($AX251:DT251),DT251))","v":0},{"$f":"IF(SUM($AW251:DU251)<0,0,IF(SUM($AX251:DU251)+DU251>$AW251,$AW251-SUM($AX251:DU251),DU251))","v":0},{"$f":"IF(SUM($AW251:DV251)<0,0,IF(SUM($AX251:DV251)+DV251>$AW251,$AW251-SUM($AX251:DV251),DV251))","v":0},{"$f":"IF(SUM($AW251:DW251)<0,0,IF(SUM($AX251:DW251)+DW251>$AW251,$AW251-SUM($AX251:DW251),DW251))","v":0},{"$f":"IF(SUM($AW251:DX251)<0,0,IF(SUM($AX251:DX251)+DX251>$AW251,$AW251-SUM($AX251:DX251),DX251))","v":0},{"$f":"IF(SUM($AW251:DY251)<0,0,IF(SUM($AX251:DY251)+DY251>$AW251,$AW251-SUM($AX251:DY251),DY251))","v":0},{"$f":"IF(SUM($AW251:DZ251)<0,0,IF(SUM($AX251:DZ251)+DZ251>$AW251,$AW251-SUM($AX251:DZ251),DZ251))","v":0},{"$f":"IF(SUM($AW251:EA251)<0,0,IF(SUM($AX251:EA251)+EA251>$AW251,$AW251-SUM($AX251:EA251),EA251))","v":0},{"$f":"IF(SUM($AW251:EB251)<0,0,IF(SUM($AX251:EB251)+EB251>$AW251,$AW251-SUM($AX251:EB251),EB251))","v":0},{"$f":"IF(SUM($AW251:EC251)<0,0,IF(SUM($AX251:EC251)+EC251>$AW251,$AW251-SUM($AX251:EC251),EC251))","v":0},{"$f":"IF(SUM($AW251:ED251)<0,0,IF(SUM($AX251:ED251)+ED251>$AW251,$AW251-SUM($AX251:ED251),ED251))","v":0},{"$f":"IF(SUM($AW251:EE251)<0,0,IF(SUM($AX251:EE251)+EE251>$AW251,$AW251-SUM($AX251:EE251),EE251))","v":0},{"$f":"IF(SUM($AW251:EF251)<0,0,IF(SUM($AX251:EF251)+EF251>$AW251,$AW251-SUM($AX251:EF251),EF251))","v":0},{"$f":"IF(SUM($AW251:EG251)<0,0,IF(SUM($AX251:EG251)+EG251>$AW251,$AW251-SUM($AX251:EG251),EG251))","v":0},{"$f":"IF(SUM($AW251:EH251)<0,0,IF(SUM($AX251:EH251)+EH251>$AW251,$AW251-SUM($AX251:EH251),EH251))","v":0},{"$f":"IF(SUM($AW251:EI251)<0,0,IF(SUM($AX251:EI251)+EI251>$AW251,$AW251-SUM($AX251:EI251),EI251))","v":0},{"$f":"IF(SUM($AW251:EJ251)<0,0,IF(SUM($AX251:EJ251)+EJ251>$AW251,$AW251-SUM($AX251:EJ251),EJ251))","v":0},{"$f":"IF(SUM($AW251:EK251)<0,0,IF(SUM($AX251:EK251)+EK251>$AW251,$AW251-SUM($AX251:EK251),EK251))","v":0},{"$f":"IF(SUM($AW251:EL251)<0,0,IF(SUM($AX251:EL251)+EL251>$AW251,$AW251-SUM($AX251:EL251),EL251))","v":0},{"$f":"IF(SUM($AW251:EM251)<0,0,IF(SUM($AX251:EM251)+EM251>$AW251,$AW251-SUM($AX251:EM251),EM251))","v":0},{"$f":"IF(SUM($AW251:EN251)<0,0,IF(SUM($AX251:EN251)+EN251>$AW251,$AW251-SUM($AX251:EN251),EN251))","v":0},{"$f":"IF(SUM($AW251:EO251)<0,0,IF(SUM($AX251:EO251)+EO251>$AW251,$AW251-SUM($AX251:EO251),EO251))","v":0},{"$f":"IF(SUM($AW251:EP251)<0,0,IF(SUM($AX251:EP251)+EP251>$AW251,$AW251-SUM($AX251:EP251),EP251))","v":0},{"$f":"IF(SUM($AW251:EQ251)<0,0,IF(SUM($AX251:EQ251)+EQ251>$AW251,$AW251-SUM($AX251:EQ251),EQ251))","v":0},{"$f":"IF(SUM($AW251:ER251)<0,0,IF(SUM($AX251:ER251)+ER251>$AW251,$AW251-SUM($AX251:ER251),ER251))","v":0},{"$f":"IF(SUM($AW251:ES251)<0,0,IF(SUM($AX251:ES251)+ES251>$AW251,$AW251-SUM($AX251:ES251),ES251))","v":0}]
[]
[null,"Depreciation:  2003 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W23/$F255","v":0},{"$f":"IF(SUM($X255:X255)+X255>$W23,$W23-SUM($X255:X255),X255)","v":0},{"$f":"IF(SUM($X255:Y255)+Y255>$W23,$W23-SUM($X255:Y255),Y255)","v":0},{"$f":"IF(SUM($X255:Z255)+Z255>$W23,$W23-SUM($X255:Z255),Z255)","v":0},{"$f":"IF(SUM($X255:AA255)+AA255>$W23,$W23-SUM($X255:AA255),AA255)","v":0},{"$f":"IF(SUM($X255:AB255)+AB255>$W23,$W23-SUM($X255:AB255),AB255)","v":0},{"$f":"IF(SUM($X255:AC255)+AC255>$W23,$W23-SUM($X255:AC255),AC255)","v":0},{"$f":"IF(SUM($X255:AD255)+AD255>$W23,$W23-SUM($X255:AD255),AD255)","v":0},{"$f":"IF(SUM($X255:AE255)+AE255>$W23,$W23-SUM($X255:AE255),AE255)","v":0},{"$f":"IF(SUM($X255:AF255)+AF255>$W23,$W23-SUM($X255:AF255),AF255)","v":0},{"$f":"IF(SUM($X255:AG255)+AG255>$W23,$W23-SUM($X255:AG255),AG255)","v":0},{"$f":"IF(SUM($X255:AH255)+AH255>$W23,$W23-SUM($X255:AH255),AH255)","v":0},{"$f":"IF(SUM($X255:AI255)+AI255>$W23,$W23-SUM($X255:AI255),AI255)","v":0},{"$f":"IF(SUM($X255:AJ255)+AJ255>$W23,$W23-SUM($X255:AJ255),AJ255)","v":0},{"$f":"IF(SUM($X255:AK255)+AK255>$W23,$W23-SUM($X255:AK255),AK255)","v":0},{"$f":"IF(SUM($X255:AL255)+AL255>$W23,$W23-SUM($X255:AL255),AL255)","v":0},{"$f":"IF(SUM($X255:AM255)+AM255>$W23,$W23-SUM($X255:AM255),AM255)","v":0},{"$f":"IF(SUM($X255:AN255)+AN255>$W23,$W23-SUM($X255:AN255),AN255)","v":0},{"$f":"IF(SUM($X255:AO255)+AO255>$W23,$W23-SUM($X255:AO255),AO255)","v":0},{"$f":"IF(SUM($X255:AP255)+AP255>$W23,$W23-SUM($X255:AP255),AP255)","v":0},{"$f":"IF(SUM($X255:AQ255)+AQ255>$W23,$W23-SUM($X255:AQ255),AQ255)","v":0},{"$f":"IF(SUM($X255:AR255)+AR255>$W23,$W23-SUM($X255:AR255),AR255)","v":0},{"$f":"IF(SUM($X255:AS255)+AS255>$W23,$W23-SUM($X255:AS255),AS255)","v":0},{"$f":"IF(SUM($X255:AT255)+AT255>$W23,$W23-SUM($X255:AT255),AT255)","v":0},{"$f":"IF(SUM($X255:AU255)+AU255>$W23,$W23-SUM($X255:AU255),AU255)","v":0},{"$f":"$W36-SUM($I255:$AV255)","v":0},{"$f":"IF(AW255>0,AW255/(MAX(($F255-COUNT($I255:$AV255))/4,1)),0)","v":0},{"$f":"IF(SUM($AW255:AX255)<0,0,IF(SUM($AX255:AX255)+AX255>$AW255,$AW255-SUM($AX255:AX255),AX255))","v":0},{"$f":"IF(SUM($AW255:AY255)<0,0,IF(SUM($AX255:AY255)+AY255>$AW255,$AW255-SUM($AX255:AY255),AY255))","v":0},{"$f":"IF(SUM($AW255:AZ255)<0,0,IF(SUM($AX255:AZ255)+AZ255>$AW255,$AW255-SUM($AX255:AZ255),AZ255))","v":0},{"$f":"IF(SUM($AW255:BA255)<0,0,IF(SUM($AX255:BA255)+BA255>$AW255,$AW255-SUM($AX255:BA255),BA255))","v":0},{"$f":"IF(SUM($AW255:BB255)<0,0,IF(SUM($AX255:BB255)+BB255>$AW255,$AW255-SUM($AX255:BB255),BB255))","v":0},{"$f":"IF(SUM($AW255:BC255)<0,0,IF(SUM($AX255:BC255)+BC255>$AW255,$AW255-SUM($AX255:BC255),BC255))","v":0},{"$f":"IF(SUM($AW255:BD255)<0,0,IF(SUM($AX255:BD255)+BD255>$AW255,$AW255-SUM($AX255:BD255),BD255))","v":0},{"$f":"IF(SUM($AW255:BE255)<0,0,IF(SUM($AX255:BE255)+BE255>$AW255,$AW255-SUM($AX255:BE255),BE255))","v":0},{"$f":"IF(SUM($AW255:BF255)<0,0,IF(SUM($AX255:BF255)+BF255>$AW255,$AW255-SUM($AX255:BF255),BF255))","v":0},{"$f":"IF(SUM($AW255:BG255)<0,0,IF(SUM($AX255:BG255)+BG255>$AW255,$AW255-SUM($AX255:BG255),BG255))","v":0},{"$f":"IF(SUM($AW255:BH255)<0,0,IF(SUM($AX255:BH255)+BH255>$AW255,$AW255-SUM($AX255:BH255),BH255))","v":0},{"$f":"IF(SUM($AW255:BI255)<0,0,IF(SUM($AX255:BI255)+BI255>$AW255,$AW255-SUM($AX255:BI255),BI255))","v":0},{"$f":"IF(SUM($AW255:BJ255)<0,0,IF(SUM($AX255:BJ255)+BJ255>$AW255,$AW255-SUM($AX255:BJ255),BJ255))","v":0},{"$f":"IF(SUM($AW255:BK255)<0,0,IF(SUM($AX255:BK255)+BK255>$AW255,$AW255-SUM($AX255:BK255),BK255))","v":0},{"$f":"IF(SUM($AW255:BL255)<0,0,IF(SUM($AX255:BL255)+BL255>$AW255,$AW255-SUM($AX255:BL255),BL255))","v":0},{"$f":"IF(SUM($AW255:BM255)<0,0,IF(SUM($AX255:BM255)+BM255>$AW255,$AW255-SUM($AX255:BM255),BM255))","v":0},{"$f":"IF(SUM($AW255:BN255)<0,0,IF(SUM($AX255:BN255)+BN255>$AW255,$AW255-SUM($AX255:BN255),BN255))","v":0},{"$f":"IF(SUM($AW255:BO255)<0,0,IF(SUM($AX255:BO255)+BO255>$AW255,$AW255-SUM($AX255:BO255),BO255))","v":0},{"$f":"IF(SUM($AW255:BP255)<0,0,IF(SUM($AX255:BP255)+BP255>$AW255,$AW255-SUM($AX255:BP255),BP255))","v":0},{"$f":"IF(SUM($AW255:BQ255)<0,0,IF(SUM($AX255:BQ255)+BQ255>$AW255,$AW255-SUM($AX255:BQ255),BQ255))","v":0},{"$f":"IF(SUM($AW255:BR255)<0,0,IF(SUM($AX255:BR255)+BR255>$AW255,$AW255-SUM($AX255:BR255),BR255))","v":0},{"$f":"IF(SUM($AW255:BS255)<0,0,IF(SUM($AX255:BS255)+BS255>$AW255,$AW255-SUM($AX255:BS255),BS255))","v":0},{"$f":"IF(SUM($AW255:BT255)<0,0,IF(SUM($AX255:BT255)+BT255>$AW255,$AW255-SUM($AX255:BT255),BT255))","v":0},{"$f":"IF(SUM($AW255:BU255)<0,0,IF(SUM($AX255:BU255)+BU255>$AW255,$AW255-SUM($AX255:BU255),BU255))","v":0},{"$f":"IF(SUM($AW255:BV255)<0,0,IF(SUM($AX255:BV255)+BV255>$AW255,$AW255-SUM($AX255:BV255),BV255))","v":0},{"$f":"IF(SUM($AW255:BW255)<0,0,IF(SUM($AX255:BW255)+BW255>$AW255,$AW255-SUM($AX255:BW255),BW255))","v":0},{"$f":"IF(SUM($AW255:BX255)<0,0,IF(SUM($AX255:BX255)+BX255>$AW255,$AW255-SUM($AX255:BX255),BX255))","v":0},{"$f":"IF(SUM($AW255:BY255)<0,0,IF(SUM($AX255:BY255)+BY255>$AW255,$AW255-SUM($AX255:BY255),BY255))","v":0},{"$f":"IF(SUM($AW255:BZ255)<0,0,IF(SUM($AX255:BZ255)+BZ255>$AW255,$AW255-SUM($AX255:BZ255),BZ255))","v":0},{"$f":"IF(SUM($AW255:CA255)<0,0,IF(SUM($AX255:CA255)+CA255>$AW255,$AW255-SUM($AX255:CA255),CA255))","v":0},{"$f":"IF(SUM($AW255:CB255)<0,0,IF(SUM($AX255:CB255)+CB255>$AW255,$AW255-SUM($AX255:CB255),CB255))","v":0},{"$f":"IF(SUM($AW255:CC255)<0,0,IF(SUM($AX255:CC255)+CC255>$AW255,$AW255-SUM($AX255:CC255),CC255))","v":0},{"$f":"IF(SUM($AW255:CD255)<0,0,IF(SUM($AX255:CD255)+CD255>$AW255,$AW255-SUM($AX255:CD255),CD255))","v":0},{"$f":"IF(SUM($AW255:CE255)<0,0,IF(SUM($AX255:CE255)+CE255>$AW255,$AW255-SUM($AX255:CE255),CE255))","v":0},{"$f":"IF(SUM($AW255:CF255)<0,0,IF(SUM($AX255:CF255)+CF255>$AW255,$AW255-SUM($AX255:CF255),CF255))","v":0},{"$f":"IF(SUM($AW255:CG255)<0,0,IF(SUM($AX255:CG255)+CG255>$AW255,$AW255-SUM($AX255:CG255),CG255))","v":0},{"$f":"IF(SUM($AW255:CH255)<0,0,IF(SUM($AX255:CH255)+CH255>$AW255,$AW255-SUM($AX255:CH255),CH255))","v":0},{"$f":"IF(SUM($AW255:CI255)<0,0,IF(SUM($AX255:CI255)+CI255>$AW255,$AW255-SUM($AX255:CI255),CI255))","v":0},{"$f":"IF(SUM($AW255:CJ255)<0,0,IF(SUM($AX255:CJ255)+CJ255>$AW255,$AW255-SUM($AX255:CJ255),CJ255))","v":0},{"$f":"IF(SUM($AW255:CK255)<0,0,IF(SUM($AX255:CK255)+CK255>$AW255,$AW255-SUM($AX255:CK255),CK255))","v":0},{"$f":"IF(SUM($AW255:CL255)<0,0,IF(SUM($AX255:CL255)+CL255>$AW255,$AW255-SUM($AX255:CL255),CL255))","v":0},{"$f":"IF(SUM($AW255:CM255)<0,0,IF(SUM($AX255:CM255)+CM255>$AW255,$AW255-SUM($AX255:CM255),CM255))","v":0},{"$f":"IF(SUM($AW255:CN255)<0,0,IF(SUM($AX255:CN255)+CN255>$AW255,$AW255-SUM($AX255:CN255),CN255))","v":0},{"$f":"IF(SUM($AW255:CO255)<0,0,IF(SUM($AX255:CO255)+CO255>$AW255,$AW255-SUM($AX255:CO255),CO255))","v":0},{"$f":"IF(SUM($AW255:CP255)<0,0,IF(SUM($AX255:CP255)+CP255>$AW255,$AW255-SUM($AX255:CP255),CP255))","v":0},{"$f":"IF(SUM($AW255:CQ255)<0,0,IF(SUM($AX255:CQ255)+CQ255>$AW255,$AW255-SUM($AX255:CQ255),CQ255))","v":0},{"$f":"IF(SUM($AW255:CR255)<0,0,IF(SUM($AX255:CR255)+CR255>$AW255,$AW255-SUM($AX255:CR255),CR255))","v":0},{"$f":"IF(SUM($AW255:CS255)<0,0,IF(SUM($AX255:CS255)+CS255>$AW255,$AW255-SUM($AX255:CS255),CS255))","v":0},{"$f":"IF(SUM($AW255:CT255)<0,0,IF(SUM($AX255:CT255)+CT255>$AW255,$AW255-SUM($AX255:CT255),CT255))","v":0},{"$f":"IF(SUM($AW255:CU255)<0,0,IF(SUM($AX255:CU255)+CU255>$AW255,$AW255-SUM($AX255:CU255),CU255))","v":0},{"$f":"IF(SUM($AW255:CV255)<0,0,IF(SUM($AX255:CV255)+CV255>$AW255,$AW255-SUM($AX255:CV255),CV255))","v":0},{"$f":"IF(SUM($AW255:CW255)<0,0,IF(SUM($AX255:CW255)+CW255>$AW255,$AW255-SUM($AX255:CW255),CW255))","v":0},{"$f":"IF(SUM($AW255:CX255)<0,0,IF(SUM($AX255:CX255)+CX255>$AW255,$AW255-SUM($AX255:CX255),CX255))","v":0},{"$f":"IF(SUM($AW255:CY255)<0,0,IF(SUM($AX255:CY255)+CY255>$AW255,$AW255-SUM($AX255:CY255),CY255))","v":0},{"$f":"IF(SUM($AW255:CZ255)<0,0,IF(SUM($AX255:CZ255)+CZ255>$AW255,$AW255-SUM($AX255:CZ255),CZ255))","v":0},{"$f":"IF(SUM($AW255:DA255)<0,0,IF(SUM($AX255:DA255)+DA255>$AW255,$AW255-SUM($AX255:DA255),DA255))","v":0},{"$f":"IF(SUM($AW255:DB255)<0,0,IF(SUM($AX255:DB255)+DB255>$AW255,$AW255-SUM($AX255:DB255),DB255))","v":0},{"$f":"IF(SUM($AW255:DC255)<0,0,IF(SUM($AX255:DC255)+DC255>$AW255,$AW255-SUM($AX255:DC255),DC255))","v":0},{"$f":"IF(SUM($AW255:DD255)<0,0,IF(SUM($AX255:DD255)+DD255>$AW255,$AW255-SUM($AX255:DD255),DD255))","v":0},{"$f":"IF(SUM($AW255:DE255)<0,0,IF(SUM($AX255:DE255)+DE255>$AW255,$AW255-SUM($AX255:DE255),DE255))","v":0},{"$f":"IF(SUM($AW255:DF255)<0,0,IF(SUM($AX255:DF255)+DF255>$AW255,$AW255-SUM($AX255:DF255),DF255))","v":0},{"$f":"IF(SUM($AW255:DG255)<0,0,IF(SUM($AX255:DG255)+DG255>$AW255,$AW255-SUM($AX255:DG255),DG255))","v":0},{"$f":"IF(SUM($AW255:DH255)<0,0,IF(SUM($AX255:DH255)+DH255>$AW255,$AW255-SUM($AX255:DH255),DH255))","v":0},{"$f":"IF(SUM($AW255:DI255)<0,0,IF(SUM($AX255:DI255)+DI255>$AW255,$AW255-SUM($AX255:DI255),DI255))","v":0},{"$f":"IF(SUM($AW255:DJ255)<0,0,IF(SUM($AX255:DJ255)+DJ255>$AW255,$AW255-SUM($AX255:DJ255),DJ255))","v":0},{"$f":"IF(SUM($AW255:DK255)<0,0,IF(SUM($AX255:DK255)+DK255>$AW255,$AW255-SUM($AX255:DK255),DK255))","v":0},{"$f":"IF(SUM($AW255:DL255)<0,0,IF(SUM($AX255:DL255)+DL255>$AW255,$AW255-SUM($AX255:DL255),DL255))","v":0},{"$f":"IF(SUM($AW255:DM255)<0,0,IF(SUM($AX255:DM255)+DM255>$AW255,$AW255-SUM($AX255:DM255),DM255))","v":0},{"$f":"IF(SUM($AW255:DN255)<0,0,IF(SUM($AX255:DN255)+DN255>$AW255,$AW255-SUM($AX255:DN255),DN255))","v":0},{"$f":"IF(SUM($AW255:DO255)<0,0,IF(SUM($AX255:DO255)+DO255>$AW255,$AW255-SUM($AX255:DO255),DO255))","v":0},{"$f":"IF(SUM($AW255:DP255)<0,0,IF(SUM($AX255:DP255)+DP255>$AW255,$AW255-SUM($AX255:DP255),DP255))","v":0},{"$f":"IF(SUM($AW255:DQ255)<0,0,IF(SUM($AX255:DQ255)+DQ255>$AW255,$AW255-SUM($AX255:DQ255),DQ255))","v":0},{"$f":"IF(SUM($AW255:DR255)<0,0,IF(SUM($AX255:DR255)+DR255>$AW255,$AW255-SUM($AX255:DR255),DR255))","v":0},{"$f":"IF(SUM($AW255:DS255)<0,0,IF(SUM($AX255:DS255)+DS255>$AW255,$AW255-SUM($AX255:DS255),DS255))","v":0},{"$f":"IF(SUM($AW255:DT255)<0,0,IF(SUM($AX255:DT255)+DT255>$AW255,$AW255-SUM($AX255:DT255),DT255))","v":0},{"$f":"IF(SUM($AW255:DU255)<0,0,IF(SUM($AX255:DU255)+DU255>$AW255,$AW255-SUM($AX255:DU255),DU255))","v":0},{"$f":"IF(SUM($AW255:DV255)<0,0,IF(SUM($AX255:DV255)+DV255>$AW255,$AW255-SUM($AX255:DV255),DV255))","v":0},{"$f":"IF(SUM($AW255:DW255)<0,0,IF(SUM($AX255:DW255)+DW255>$AW255,$AW255-SUM($AX255:DW255),DW255))","v":0},{"$f":"IF(SUM($AW255:DX255)<0,0,IF(SUM($AX255:DX255)+DX255>$AW255,$AW255-SUM($AX255:DX255),DX255))","v":0},{"$f":"IF(SUM($AW255:DY255)<0,0,IF(SUM($AX255:DY255)+DY255>$AW255,$AW255-SUM($AX255:DY255),DY255))","v":0},{"$f":"IF(SUM($AW255:DZ255)<0,0,IF(SUM($AX255:DZ255)+DZ255>$AW255,$AW255-SUM($AX255:DZ255),DZ255))","v":0},{"$f":"IF(SUM($AW255:EA255)<0,0,IF(SUM($AX255:EA255)+EA255>$AW255,$AW255-SUM($AX255:EA255),EA255))","v":0},{"$f":"IF(SUM($AW255:EB255)<0,0,IF(SUM($AX255:EB255)+EB255>$AW255,$AW255-SUM($AX255:EB255),EB255))","v":0},{"$f":"IF(SUM($AW255:EC255)<0,0,IF(SUM($AX255:EC255)+EC255>$AW255,$AW255-SUM($AX255:EC255),EC255))","v":0},{"$f":"IF(SUM($AW255:ED255)<0,0,IF(SUM($AX255:ED255)+ED255>$AW255,$AW255-SUM($AX255:ED255),ED255))","v":0},{"$f":"IF(SUM($AW255:EE255)<0,0,IF(SUM($AX255:EE255)+EE255>$AW255,$AW255-SUM($AX255:EE255),EE255))","v":0},{"$f":"IF(SUM($AW255:EF255)<0,0,IF(SUM($AX255:EF255)+EF255>$AW255,$AW255-SUM($AX255:EF255),EF255))","v":0},{"$f":"IF(SUM($AW255:EG255)<0,0,IF(SUM($AX255:EG255)+EG255>$AW255,$AW255-SUM($AX255:EG255),EG255))","v":0},{"$f":"IF(SUM($AW255:EH255)<0,0,IF(SUM($AX255:EH255)+EH255>$AW255,$AW255-SUM($AX255:EH255),EH255))","v":0},{"$f":"IF(SUM($AW255:EI255)<0,0,IF(SUM($AX255:EI255)+EI255>$AW255,$AW255-SUM($AX255:EI255),EI255))","v":0},{"$f":"IF(SUM($AW255:EJ255)<0,0,IF(SUM($AX255:EJ255)+EJ255>$AW255,$AW255-SUM($AX255:EJ255),EJ255))","v":0},{"$f":"IF(SUM($AW255:EK255)<0,0,IF(SUM($AX255:EK255)+EK255>$AW255,$AW255-SUM($AX255:EK255),EK255))","v":0},{"$f":"IF(SUM($AW255:EL255)<0,0,IF(SUM($AX255:EL255)+EL255>$AW255,$AW255-SUM($AX255:EL255),EL255))","v":0},{"$f":"IF(SUM($AW255:EM255)<0,0,IF(SUM($AX255:EM255)+EM255>$AW255,$AW255-SUM($AX255:EM255),EM255))","v":0},{"$f":"IF(SUM($AW255:EN255)<0,0,IF(SUM($AX255:EN255)+EN255>$AW255,$AW255-SUM($AX255:EN255),EN255))","v":0},{"$f":"IF(SUM($AW255:EO255)<0,0,IF(SUM($AX255:EO255)+EO255>$AW255,$AW255-SUM($AX255:EO255),EO255))","v":0},{"$f":"IF(SUM($AW255:EP255)<0,0,IF(SUM($AX255:EP255)+EP255>$AW255,$AW255-SUM($AX255:EP255),EP255))","v":0},{"$f":"IF(SUM($AW255:EQ255)<0,0,IF(SUM($AX255:EQ255)+EQ255>$AW255,$AW255-SUM($AX255:EQ255),EQ255))","v":0},{"$f":"IF(SUM($AW255:ER255)<0,0,IF(SUM($AX255:ER255)+ER255>$AW255,$AW255-SUM($AX255:ER255),ER255))","v":0},{"$f":"IF(SUM($AW255:ES255)<0,0,IF(SUM($AX255:ES255)+ES255>$AW255,$AW255-SUM($AX255:ES255),ES255))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($X256:X256)+X256>$W24,$W24-SUM($X256:X256),X256)","v":0},{"$f":"IF(SUM($X256:Y256)+Y256>$W24,$W24-SUM($X256:Y256),Y256)","v":0},{"$f":"IF(SUM($X256:Z256)+Z256>$W24,$W24-SUM($X256:Z256),Z256)","v":0},{"$f":"IF(SUM($X256:AA256)+AA256>$W24,$W24-SUM($X256:AA256),AA256)","v":0},{"$f":"IF(SUM($X256:AB256)+AB256>$W24,$W24-SUM($X256:AB256),AB256)","v":0},{"$f":"IF(SUM($X256:AC256)+AC256>$W24,$W24-SUM($X256:AC256),AC256)","v":0},{"$f":"IF(SUM($X256:AD256)+AD256>$W24,$W24-SUM($X256:AD256),AD256)","v":0},{"$f":"IF(SUM($X256:AE256)+AE256>$W24,$W24-SUM($X256:AE256),AE256)","v":0},{"$f":"IF(SUM($X256:AF256)+AF256>$W24,$W24-SUM($X256:AF256),AF256)","v":0},{"$f":"IF(SUM($X256:AG256)+AG256>$W24,$W24-SUM($X256:AG256),AG256)","v":0},{"$f":"IF(SUM($X256:AH256)+AH256>$W24,$W24-SUM($X256:AH256),AH256)","v":0},{"$f":"IF(SUM($X256:AI256)+AI256>$W24,$W24-SUM($X256:AI256),AI256)","v":0},{"$f":"IF(SUM($X256:AJ256)+AJ256>$W24,$W24-SUM($X256:AJ256),AJ256)","v":0},{"$f":"IF(SUM($X256:AK256)+AK256>$W24,$W24-SUM($X256:AK256),AK256)","v":0},{"$f":"IF(SUM($X256:AL256)+AL256>$W24,$W24-SUM($X256:AL256),AL256)","v":0},{"$f":"IF(SUM($X256:AM256)+AM256>$W24,$W24-SUM($X256:AM256),AM256)","v":0},{"$f":"IF(SUM($X256:AN256)+AN256>$W24,$W24-SUM($X256:AN256),AN256)","v":0},{"$f":"IF(SUM($X256:AO256)+AO256>$W24,$W24-SUM($X256:AO256),AO256)","v":0},{"$f":"IF(SUM($X256:AP256)+AP256>$W24,$W24-SUM($X256:AP256),AP256)","v":0},{"$f":"IF(SUM($X256:AQ256)+AQ256>$W24,$W24-SUM($X256:AQ256),AQ256)","v":0},{"$f":"IF(SUM($X256:AR256)+AR256>$W24,$W24-SUM($X256:AR256),AR256)","v":0},{"$f":"IF(SUM($X256:AS256)+AS256>$W24,$W24-SUM($X256:AS256),AS256)","v":0},{"$f":"IF(SUM($X256:AT256)+AT256>$W24,$W24-SUM($X256:AT256),AT256)","v":0},{"$f":"IF(SUM($X256:AU256)+AU256>$W24,$W24-SUM($X256:AU256),AU256)","v":0},0,0,{"$f":"IF(SUM($AW256:AX256)<0,0,IF(SUM($AX256:AX256)+AX256>$AW256,$AW256-SUM($AX256:AX256),AX256))","v":0},{"$f":"IF(SUM($AW256:AY256)<0,0,IF(SUM($AX256:AY256)+AY256>$AW256,$AW256-SUM($AX256:AY256),AY256))","v":0},{"$f":"IF(SUM($AW256:AZ256)<0,0,IF(SUM($AX256:AZ256)+AZ256>$AW256,$AW256-SUM($AX256:AZ256),AZ256))","v":0},{"$f":"IF(SUM($AW256:BA256)<0,0,IF(SUM($AX256:BA256)+BA256>$AW256,$AW256-SUM($AX256:BA256),BA256))","v":0},{"$f":"IF(SUM($AW256:BB256)<0,0,IF(SUM($AX256:BB256)+BB256>$AW256,$AW256-SUM($AX256:BB256),BB256))","v":0},{"$f":"IF(SUM($AW256:BC256)<0,0,IF(SUM($AX256:BC256)+BC256>$AW256,$AW256-SUM($AX256:BC256),BC256))","v":0},{"$f":"IF(SUM($AW256:BD256)<0,0,IF(SUM($AX256:BD256)+BD256>$AW256,$AW256-SUM($AX256:BD256),BD256))","v":0},{"$f":"IF(SUM($AW256:BE256)<0,0,IF(SUM($AX256:BE256)+BE256>$AW256,$AW256-SUM($AX256:BE256),BE256))","v":0},{"$f":"IF(SUM($AW256:BF256)<0,0,IF(SUM($AX256:BF256)+BF256>$AW256,$AW256-SUM($AX256:BF256),BF256))","v":0},{"$f":"IF(SUM($AW256:BG256)<0,0,IF(SUM($AX256:BG256)+BG256>$AW256,$AW256-SUM($AX256:BG256),BG256))","v":0},{"$f":"IF(SUM($AW256:BH256)<0,0,IF(SUM($AX256:BH256)+BH256>$AW256,$AW256-SUM($AX256:BH256),BH256))","v":0},{"$f":"IF(SUM($AW256:BI256)<0,0,IF(SUM($AX256:BI256)+BI256>$AW256,$AW256-SUM($AX256:BI256),BI256))","v":0},{"$f":"IF(SUM($AW256:BJ256)<0,0,IF(SUM($AX256:BJ256)+BJ256>$AW256,$AW256-SUM($AX256:BJ256),BJ256))","v":0},{"$f":"IF(SUM($AW256:BK256)<0,0,IF(SUM($AX256:BK256)+BK256>$AW256,$AW256-SUM($AX256:BK256),BK256))","v":0},{"$f":"IF(SUM($AW256:BL256)<0,0,IF(SUM($AX256:BL256)+BL256>$AW256,$AW256-SUM($AX256:BL256),BL256))","v":0},{"$f":"IF(SUM($AW256:BM256)<0,0,IF(SUM($AX256:BM256)+BM256>$AW256,$AW256-SUM($AX256:BM256),BM256))","v":0},{"$f":"IF(SUM($AW256:BN256)<0,0,IF(SUM($AX256:BN256)+BN256>$AW256,$AW256-SUM($AX256:BN256),BN256))","v":0},{"$f":"IF(SUM($AW256:BO256)<0,0,IF(SUM($AX256:BO256)+BO256>$AW256,$AW256-SUM($AX256:BO256),BO256))","v":0},{"$f":"IF(SUM($AW256:BP256)<0,0,IF(SUM($AX256:BP256)+BP256>$AW256,$AW256-SUM($AX256:BP256),BP256))","v":0},{"$f":"IF(SUM($AW256:BQ256)<0,0,IF(SUM($AX256:BQ256)+BQ256>$AW256,$AW256-SUM($AX256:BQ256),BQ256))","v":0},{"$f":"IF(SUM($AW256:BR256)<0,0,IF(SUM($AX256:BR256)+BR256>$AW256,$AW256-SUM($AX256:BR256),BR256))","v":0},{"$f":"IF(SUM($AW256:BS256)<0,0,IF(SUM($AX256:BS256)+BS256>$AW256,$AW256-SUM($AX256:BS256),BS256))","v":0},{"$f":"IF(SUM($AW256:BT256)<0,0,IF(SUM($AX256:BT256)+BT256>$AW256,$AW256-SUM($AX256:BT256),BT256))","v":0},{"$f":"IF(SUM($AW256:BU256)<0,0,IF(SUM($AX256:BU256)+BU256>$AW256,$AW256-SUM($AX256:BU256),BU256))","v":0},{"$f":"IF(SUM($AW256:BV256)<0,0,IF(SUM($AX256:BV256)+BV256>$AW256,$AW256-SUM($AX256:BV256),BV256))","v":0},{"$f":"IF(SUM($AW256:BW256)<0,0,IF(SUM($AX256:BW256)+BW256>$AW256,$AW256-SUM($AX256:BW256),BW256))","v":0},{"$f":"IF(SUM($AW256:BX256)<0,0,IF(SUM($AX256:BX256)+BX256>$AW256,$AW256-SUM($AX256:BX256),BX256))","v":0},{"$f":"IF(SUM($AW256:BY256)<0,0,IF(SUM($AX256:BY256)+BY256>$AW256,$AW256-SUM($AX256:BY256),BY256))","v":0},{"$f":"IF(SUM($AW256:BZ256)<0,0,IF(SUM($AX256:BZ256)+BZ256>$AW256,$AW256-SUM($AX256:BZ256),BZ256))","v":0},{"$f":"IF(SUM($AW256:CA256)<0,0,IF(SUM($AX256:CA256)+CA256>$AW256,$AW256-SUM($AX256:CA256),CA256))","v":0},{"$f":"IF(SUM($AW256:CB256)<0,0,IF(SUM($AX256:CB256)+CB256>$AW256,$AW256-SUM($AX256:CB256),CB256))","v":0},{"$f":"IF(SUM($AW256:CC256)<0,0,IF(SUM($AX256:CC256)+CC256>$AW256,$AW256-SUM($AX256:CC256),CC256))","v":0},{"$f":"IF(SUM($AW256:CD256)<0,0,IF(SUM($AX256:CD256)+CD256>$AW256,$AW256-SUM($AX256:CD256),CD256))","v":0},{"$f":"IF(SUM($AW256:CE256)<0,0,IF(SUM($AX256:CE256)+CE256>$AW256,$AW256-SUM($AX256:CE256),CE256))","v":0},{"$f":"IF(SUM($AW256:CF256)<0,0,IF(SUM($AX256:CF256)+CF256>$AW256,$AW256-SUM($AX256:CF256),CF256))","v":0},{"$f":"IF(SUM($AW256:CG256)<0,0,IF(SUM($AX256:CG256)+CG256>$AW256,$AW256-SUM($AX256:CG256),CG256))","v":0},{"$f":"IF(SUM($AW256:CH256)<0,0,IF(SUM($AX256:CH256)+CH256>$AW256,$AW256-SUM($AX256:CH256),CH256))","v":0},{"$f":"IF(SUM($AW256:CI256)<0,0,IF(SUM($AX256:CI256)+CI256>$AW256,$AW256-SUM($AX256:CI256),CI256))","v":0},{"$f":"IF(SUM($AW256:CJ256)<0,0,IF(SUM($AX256:CJ256)+CJ256>$AW256,$AW256-SUM($AX256:CJ256),CJ256))","v":0},{"$f":"IF(SUM($AW256:CK256)<0,0,IF(SUM($AX256:CK256)+CK256>$AW256,$AW256-SUM($AX256:CK256),CK256))","v":0},{"$f":"IF(SUM($AW256:CL256)<0,0,IF(SUM($AX256:CL256)+CL256>$AW256,$AW256-SUM($AX256:CL256),CL256))","v":0},{"$f":"IF(SUM($AW256:CM256)<0,0,IF(SUM($AX256:CM256)+CM256>$AW256,$AW256-SUM($AX256:CM256),CM256))","v":0},{"$f":"IF(SUM($AW256:CN256)<0,0,IF(SUM($AX256:CN256)+CN256>$AW256,$AW256-SUM($AX256:CN256),CN256))","v":0},{"$f":"IF(SUM($AW256:CO256)<0,0,IF(SUM($AX256:CO256)+CO256>$AW256,$AW256-SUM($AX256:CO256),CO256))","v":0},{"$f":"IF(SUM($AW256:CP256)<0,0,IF(SUM($AX256:CP256)+CP256>$AW256,$AW256-SUM($AX256:CP256),CP256))","v":0},{"$f":"IF(SUM($AW256:CQ256)<0,0,IF(SUM($AX256:CQ256)+CQ256>$AW256,$AW256-SUM($AX256:CQ256),CQ256))","v":0},{"$f":"IF(SUM($AW256:CR256)<0,0,IF(SUM($AX256:CR256)+CR256>$AW256,$AW256-SUM($AX256:CR256),CR256))","v":0},{"$f":"IF(SUM($AW256:CS256)<0,0,IF(SUM($AX256:CS256)+CS256>$AW256,$AW256-SUM($AX256:CS256),CS256))","v":0},{"$f":"IF(SUM($AW256:CT256)<0,0,IF(SUM($AX256:CT256)+CT256>$AW256,$AW256-SUM($AX256:CT256),CT256))","v":0},{"$f":"IF(SUM($AW256:CU256)<0,0,IF(SUM($AX256:CU256)+CU256>$AW256,$AW256-SUM($AX256:CU256),CU256))","v":0},{"$f":"IF(SUM($AW256:CV256)<0,0,IF(SUM($AX256:CV256)+CV256>$AW256,$AW256-SUM($AX256:CV256),CV256))","v":0},{"$f":"IF(SUM($AW256:CW256)<0,0,IF(SUM($AX256:CW256)+CW256>$AW256,$AW256-SUM($AX256:CW256),CW256))","v":0},{"$f":"IF(SUM($AW256:CX256)<0,0,IF(SUM($AX256:CX256)+CX256>$AW256,$AW256-SUM($AX256:CX256),CX256))","v":0},{"$f":"IF(SUM($AW256:CY256)<0,0,IF(SUM($AX256:CY256)+CY256>$AW256,$AW256-SUM($AX256:CY256),CY256))","v":0},{"$f":"IF(SUM($AW256:CZ256)<0,0,IF(SUM($AX256:CZ256)+CZ256>$AW256,$AW256-SUM($AX256:CZ256),CZ256))","v":0},{"$f":"IF(SUM($AW256:DA256)<0,0,IF(SUM($AX256:DA256)+DA256>$AW256,$AW256-SUM($AX256:DA256),DA256))","v":0},{"$f":"IF(SUM($AW256:DB256)<0,0,IF(SUM($AX256:DB256)+DB256>$AW256,$AW256-SUM($AX256:DB256),DB256))","v":0},{"$f":"IF(SUM($AW256:DC256)<0,0,IF(SUM($AX256:DC256)+DC256>$AW256,$AW256-SUM($AX256:DC256),DC256))","v":0},{"$f":"IF(SUM($AW256:DD256)<0,0,IF(SUM($AX256:DD256)+DD256>$AW256,$AW256-SUM($AX256:DD256),DD256))","v":0},{"$f":"IF(SUM($AW256:DE256)<0,0,IF(SUM($AX256:DE256)+DE256>$AW256,$AW256-SUM($AX256:DE256),DE256))","v":0},{"$f":"IF(SUM($AW256:DF256)<0,0,IF(SUM($AX256:DF256)+DF256>$AW256,$AW256-SUM($AX256:DF256),DF256))","v":0},{"$f":"IF(SUM($AW256:DG256)<0,0,IF(SUM($AX256:DG256)+DG256>$AW256,$AW256-SUM($AX256:DG256),DG256))","v":0},{"$f":"IF(SUM($AW256:DH256)<0,0,IF(SUM($AX256:DH256)+DH256>$AW256,$AW256-SUM($AX256:DH256),DH256))","v":0},{"$f":"IF(SUM($AW256:DI256)<0,0,IF(SUM($AX256:DI256)+DI256>$AW256,$AW256-SUM($AX256:DI256),DI256))","v":0},{"$f":"IF(SUM($AW256:DJ256)<0,0,IF(SUM($AX256:DJ256)+DJ256>$AW256,$AW256-SUM($AX256:DJ256),DJ256))","v":0},{"$f":"IF(SUM($AW256:DK256)<0,0,IF(SUM($AX256:DK256)+DK256>$AW256,$AW256-SUM($AX256:DK256),DK256))","v":0},{"$f":"IF(SUM($AW256:DL256)<0,0,IF(SUM($AX256:DL256)+DL256>$AW256,$AW256-SUM($AX256:DL256),DL256))","v":0},{"$f":"IF(SUM($AW256:DM256)<0,0,IF(SUM($AX256:DM256)+DM256>$AW256,$AW256-SUM($AX256:DM256),DM256))","v":0},{"$f":"IF(SUM($AW256:DN256)<0,0,IF(SUM($AX256:DN256)+DN256>$AW256,$AW256-SUM($AX256:DN256),DN256))","v":0},{"$f":"IF(SUM($AW256:DO256)<0,0,IF(SUM($AX256:DO256)+DO256>$AW256,$AW256-SUM($AX256:DO256),DO256))","v":0},{"$f":"IF(SUM($AW256:DP256)<0,0,IF(SUM($AX256:DP256)+DP256>$AW256,$AW256-SUM($AX256:DP256),DP256))","v":0},{"$f":"IF(SUM($AW256:DQ256)<0,0,IF(SUM($AX256:DQ256)+DQ256>$AW256,$AW256-SUM($AX256:DQ256),DQ256))","v":0},{"$f":"IF(SUM($AW256:DR256)<0,0,IF(SUM($AX256:DR256)+DR256>$AW256,$AW256-SUM($AX256:DR256),DR256))","v":0},{"$f":"IF(SUM($AW256:DS256)<0,0,IF(SUM($AX256:DS256)+DS256>$AW256,$AW256-SUM($AX256:DS256),DS256))","v":0},{"$f":"IF(SUM($AW256:DT256)<0,0,IF(SUM($AX256:DT256)+DT256>$AW256,$AW256-SUM($AX256:DT256),DT256))","v":0},{"$f":"IF(SUM($AW256:DU256)<0,0,IF(SUM($AX256:DU256)+DU256>$AW256,$AW256-SUM($AX256:DU256),DU256))","v":0},{"$f":"IF(SUM($AW256:DV256)<0,0,IF(SUM($AX256:DV256)+DV256>$AW256,$AW256-SUM($AX256:DV256),DV256))","v":0},{"$f":"IF(SUM($AW256:DW256)<0,0,IF(SUM($AX256:DW256)+DW256>$AW256,$AW256-SUM($AX256:DW256),DW256))","v":0},{"$f":"IF(SUM($AW256:DX256)<0,0,IF(SUM($AX256:DX256)+DX256>$AW256,$AW256-SUM($AX256:DX256),DX256))","v":0},{"$f":"IF(SUM($AW256:DY256)<0,0,IF(SUM($AX256:DY256)+DY256>$AW256,$AW256-SUM($AX256:DY256),DY256))","v":0},{"$f":"IF(SUM($AW256:DZ256)<0,0,IF(SUM($AX256:DZ256)+DZ256>$AW256,$AW256-SUM($AX256:DZ256),DZ256))","v":0},{"$f":"IF(SUM($AW256:EA256)<0,0,IF(SUM($AX256:EA256)+EA256>$AW256,$AW256-SUM($AX256:EA256),EA256))","v":0},{"$f":"IF(SUM($AW256:EB256)<0,0,IF(SUM($AX256:EB256)+EB256>$AW256,$AW256-SUM($AX256:EB256),EB256))","v":0},{"$f":"IF(SUM($AW256:EC256)<0,0,IF(SUM($AX256:EC256)+EC256>$AW256,$AW256-SUM($AX256:EC256),EC256))","v":0},{"$f":"IF(SUM($AW256:ED256)<0,0,IF(SUM($AX256:ED256)+ED256>$AW256,$AW256-SUM($AX256:ED256),ED256))","v":0},{"$f":"IF(SUM($AW256:EE256)<0,0,IF(SUM($AX256:EE256)+EE256>$AW256,$AW256-SUM($AX256:EE256),EE256))","v":0},{"$f":"IF(SUM($AW256:EF256)<0,0,IF(SUM($AX256:EF256)+EF256>$AW256,$AW256-SUM($AX256:EF256),EF256))","v":0},{"$f":"IF(SUM($AW256:EG256)<0,0,IF(SUM($AX256:EG256)+EG256>$AW256,$AW256-SUM($AX256:EG256),EG256))","v":0},{"$f":"IF(SUM($AW256:EH256)<0,0,IF(SUM($AX256:EH256)+EH256>$AW256,$AW256-SUM($AX256:EH256),EH256))","v":0},{"$f":"IF(SUM($AW256:EI256)<0,0,IF(SUM($AX256:EI256)+EI256>$AW256,$AW256-SUM($AX256:EI256),EI256))","v":0},{"$f":"IF(SUM($AW256:EJ256)<0,0,IF(SUM($AX256:EJ256)+EJ256>$AW256,$AW256-SUM($AX256:EJ256),EJ256))","v":0},{"$f":"IF(SUM($AW256:EK256)<0,0,IF(SUM($AX256:EK256)+EK256>$AW256,$AW256-SUM($AX256:EK256),EK256))","v":0},{"$f":"IF(SUM($AW256:EL256)<0,0,IF(SUM($AX256:EL256)+EL256>$AW256,$AW256-SUM($AX256:EL256),EL256))","v":0},{"$f":"IF(SUM($AW256:EM256)<0,0,IF(SUM($AX256:EM256)+EM256>$AW256,$AW256-SUM($AX256:EM256),EM256))","v":0},{"$f":"IF(SUM($AW256:EN256)<0,0,IF(SUM($AX256:EN256)+EN256>$AW256,$AW256-SUM($AX256:EN256),EN256))","v":0},{"$f":"IF(SUM($AW256:EO256)<0,0,IF(SUM($AX256:EO256)+EO256>$AW256,$AW256-SUM($AX256:EO256),EO256))","v":0},{"$f":"IF(SUM($AW256:EP256)<0,0,IF(SUM($AX256:EP256)+EP256>$AW256,$AW256-SUM($AX256:EP256),EP256))","v":0},{"$f":"IF(SUM($AW256:EQ256)<0,0,IF(SUM($AX256:EQ256)+EQ256>$AW256,$AW256-SUM($AX256:EQ256),EQ256))","v":0},{"$f":"IF(SUM($AW256:ER256)<0,0,IF(SUM($AX256:ER256)+ER256>$AW256,$AW256-SUM($AX256:ER256),ER256))","v":0},{"$f":"IF(SUM($AW256:ES256)<0,0,IF(SUM($AX256:ES256)+ES256>$AW256,$AW256-SUM($AX256:ES256),ES256))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0419289937499998E-2,{"$f":"IF(SUM($X257:X257)+X257>$W25,$W25-SUM($X257:X257),X257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:Y257)+Y257>$W25,$W25-SUM($X257:Y257),Y257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:Z257)+Z257>$W25,$W25-SUM($X257:Z257),Z257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AA257)+AA257>$W25,$W25-SUM($X257:AA257),AA257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AB257)+AB257>$W25,$W25-SUM($X257:AB257),AB257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AC257)+AC257>$W25,$W25-SUM($X257:AC257),AC257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AD257)+AD257>$W25,$W25-SUM($X257:AD257),AD257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AE257)+AE257>$W25,$W25-SUM($X257:AE257),AE257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AF257)+AF257>$W25,$W25-SUM($X257:AF257),AF257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AG257)+AG257>$W25,$W25-SUM($X257:AG257),AG257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AH257)+AH257>$W25,$W25-SUM($X257:AH257),AH257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AI257)+AI257>$W25,$W25-SUM($X257:AI257),AI257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AJ257)+AJ257>$W25,$W25-SUM($X257:AJ257),AJ257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AK257)+AK257>$W25,$W25-SUM($X257:AK257),AK257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AL257)+AL257>$W25,$W25-SUM($X257:AL257),AL257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AM257)+AM257>$W25,$W25-SUM($X257:AM257),AM257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AN257)+AN257>$W25,$W25-SUM($X257:AN257),AN257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AO257)+AO257>$W25,$W25-SUM($X257:AO257),AO257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AP257)+AP257>$W25,$W25-SUM($X257:AP257),AP257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AQ257)+AQ257>$W25,$W25-SUM($X257:AQ257),AQ257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AR257)+AR257>$W25,$W25-SUM($X257:AR257),AR257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AS257)+AS257>$W25,$W25-SUM($X257:AS257),AS257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AT257)+AT257>$W25,$W25-SUM($X257:AT257),AT257)","v":2.0419289937499998E-2},{"$f":"IF(SUM($X257:AU257)+AU257>$W25,$W25-SUM($X257:AU257),AU257)","v":2.0419289937499998E-2},1.9398325440625004,8.167715975000002E-2,{"$f":"IF(SUM($AW257:AX257)<0,0,IF(SUM($AX257:AX257)+AX257>$AW257,$AW257-SUM($AX257:AX257),AX257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:AY257)<0,0,IF(SUM($AX257:AY257)+AY257>$AW257,$AW257-SUM($AX257:AY257),AY257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:AZ257)<0,0,IF(SUM($AX257:AZ257)+AZ257>$AW257,$AW257-SUM($AX257:AZ257),AZ257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BA257)<0,0,IF(SUM($AX257:BA257)+BA257>$AW257,$AW257-SUM($AX257:BA257),BA257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BB257)<0,0,IF(SUM($AX257:BB257)+BB257>$AW257,$AW257-SUM($AX257:BB257),BB257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BC257)<0,0,IF(SUM($AX257:BC257)+BC257>$AW257,$AW257-SUM($AX257:BC257),BC257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BD257)<0,0,IF(SUM($AX257:BD257)+BD257>$AW257,$AW257-SUM($AX257:BD257),BD257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BE257)<0,0,IF(SUM($AX257:BE257)+BE257>$AW257,$AW257-SUM($AX257:BE257),BE257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BF257)<0,0,IF(SUM($AX257:BF257)+BF257>$AW257,$AW257-SUM($AX257:BF257),BF257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BG257)<0,0,IF(SUM($AX257:BG257)+BG257>$AW257,$AW257-SUM($AX257:BG257),BG257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BH257)<0,0,IF(SUM($AX257:BH257)+BH257>$AW257,$AW257-SUM($AX257:BH257),BH257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BI257)<0,0,IF(SUM($AX257:BI257)+BI257>$AW257,$AW257-SUM($AX257:BI257),BI257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BJ257)<0,0,IF(SUM($AX257:BJ257)+BJ257>$AW257,$AW257-SUM($AX257:BJ257),BJ257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BK257)<0,0,IF(SUM($AX257:BK257)+BK257>$AW257,$AW257-SUM($AX257:BK257),BK257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BL257)<0,0,IF(SUM($AX257:BL257)+BL257>$AW257,$AW257-SUM($AX257:BL257),BL257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BM257)<0,0,IF(SUM($AX257:BM257)+BM257>$AW257,$AW257-SUM($AX257:BM257),BM257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BN257)<0,0,IF(SUM($AX257:BN257)+BN257>$AW257,$AW257-SUM($AX257:BN257),BN257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BO257)<0,0,IF(SUM($AX257:BO257)+BO257>$AW257,$AW257-SUM($AX257:BO257),BO257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BP257)<0,0,IF(SUM($AX257:BP257)+BP257>$AW257,$AW257-SUM($AX257:BP257),BP257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BQ257)<0,0,IF(SUM($AX257:BQ257)+BQ257>$AW257,$AW257-SUM($AX257:BQ257),BQ257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BR257)<0,0,IF(SUM($AX257:BR257)+BR257>$AW257,$AW257-SUM($AX257:BR257),BR257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BS257)<0,0,IF(SUM($AX257:BS257)+BS257>$AW257,$AW257-SUM($AX257:BS257),BS257))","v":8.167715975000002E-2},{"$f":"IF(SUM($AW257:BT257)<0,0,IF(SUM($AX257:BT257)+BT257>$AW257,$AW257-SUM($AX257:BT257),BT257))","v":6.1257869812499033E-2},{"$f":"IF(SUM($AW257:BU257)<0,0,IF(SUM($AX257:BU257)+BU257>$AW257,$AW257-SUM($AX257:BU257),BU257))","v":0},{"$f":"IF(SUM($AW257:BV257)<0,0,IF(SUM($AX257:BV257)+BV257>$AW257,$AW257-SUM($AX257:BV257),BV257))","v":0},{"$f":"IF(SUM($AW257:BW257)<0,0,IF(SUM($AX257:BW257)+BW257>$AW257,$AW257-SUM($AX257:BW257),BW257))","v":0},{"$f":"IF(SUM($AW257:BX257)<0,0,IF(SUM($AX257:BX257)+BX257>$AW257,$AW257-SUM($AX257:BX257),BX257))","v":0},{"$f":"IF(SUM($AW257:BY257)<0,0,IF(SUM($AX257:BY257)+BY257>$AW257,$AW257-SUM($AX257:BY257),BY257))","v":0},{"$f":"IF(SUM($AW257:BZ257)<0,0,IF(SUM($AX257:BZ257)+BZ257>$AW257,$AW257-SUM($AX257:BZ257),BZ257))","v":0},{"$f":"IF(SUM($AW257:CA257)<0,0,IF(SUM($AX257:CA257)+CA257>$AW257,$AW257-SUM($AX257:CA257),CA257))","v":0},{"$f":"IF(SUM($AW257:CB257)<0,0,IF(SUM($AX257:CB257)+CB257>$AW257,$AW257-SUM($AX257:CB257),CB257))","v":0},{"$f":"IF(SUM($AW257:CC257)<0,0,IF(SUM($AX257:CC257)+CC257>$AW257,$AW257-SUM($AX257:CC257),CC257))","v":0},{"$f":"IF(SUM($AW257:CD257)<0,0,IF(SUM($AX257:CD257)+CD257>$AW257,$AW257-SUM($AX257:CD257),CD257))","v":0},{"$f":"IF(SUM($AW257:CE257)<0,0,IF(SUM($AX257:CE257)+CE257>$AW257,$AW257-SUM($AX257:CE257),CE257))","v":0},{"$f":"IF(SUM($AW257:CF257)<0,0,IF(SUM($AX257:CF257)+CF257>$AW257,$AW257-SUM($AX257:CF257),CF257))","v":0},{"$f":"IF(SUM($AW257:CG257)<0,0,IF(SUM($AX257:CG257)+CG257>$AW257,$AW257-SUM($AX257:CG257),CG257))","v":0},{"$f":"IF(SUM($AW257:CH257)<0,0,IF(SUM($AX257:CH257)+CH257>$AW257,$AW257-SUM($AX257:CH257),CH257))","v":0},{"$f":"IF(SUM($AW257:CI257)<0,0,IF(SUM($AX257:CI257)+CI257>$AW257,$AW257-SUM($AX257:CI257),CI257))","v":0},{"$f":"IF(SUM($AW257:CJ257)<0,0,IF(SUM($AX257:CJ257)+CJ257>$AW257,$AW257-SUM($AX257:CJ257),CJ257))","v":0},{"$f":"IF(SUM($AW257:CK257)<0,0,IF(SUM($AX257:CK257)+CK257>$AW257,$AW257-SUM($AX257:CK257),CK257))","v":0},{"$f":"IF(SUM($AW257:CL257)<0,0,IF(SUM($AX257:CL257)+CL257>$AW257,$AW257-SUM($AX257:CL257),CL257))","v":0},{"$f":"IF(SUM($AW257:CM257)<0,0,IF(SUM($AX257:CM257)+CM257>$AW257,$AW257-SUM($AX257:CM257),CM257))","v":0},{"$f":"IF(SUM($AW257:CN257)<0,0,IF(SUM($AX257:CN257)+CN257>$AW257,$AW257-SUM($AX257:CN257),CN257))","v":0},{"$f":"IF(SUM($AW257:CO257)<0,0,IF(SUM($AX257:CO257)+CO257>$AW257,$AW257-SUM($AX257:CO257),CO257))","v":0},{"$f":"IF(SUM($AW257:CP257)<0,0,IF(SUM($AX257:CP257)+CP257>$AW257,$AW257-SUM($AX257:CP257),CP257))","v":0},{"$f":"IF(SUM($AW257:CQ257)<0,0,IF(SUM($AX257:CQ257)+CQ257>$AW257,$AW257-SUM($AX257:CQ257),CQ257))","v":0},{"$f":"IF(SUM($AW257:CR257)<0,0,IF(SUM($AX257:CR257)+CR257>$AW257,$AW257-SUM($AX257:CR257),CR257))","v":0},{"$f":"IF(SUM($AW257:CS257)<0,0,IF(SUM($AX257:CS257)+CS257>$AW257,$AW257-SUM($AX257:CS257),CS257))","v":0},{"$f":"IF(SUM($AW257:CT257)<0,0,IF(SUM($AX257:CT257)+CT257>$AW257,$AW257-SUM($AX257:CT257),CT257))","v":0},{"$f":"IF(SUM($AW257:CU257)<0,0,IF(SUM($AX257:CU257)+CU257>$AW257,$AW257-SUM($AX257:CU257),CU257))","v":0},{"$f":"IF(SUM($AW257:CV257)<0,0,IF(SUM($AX257:CV257)+CV257>$AW257,$AW257-SUM($AX257:CV257),CV257))","v":0},{"$f":"IF(SUM($AW257:CW257)<0,0,IF(SUM($AX257:CW257)+CW257>$AW257,$AW257-SUM($AX257:CW257),CW257))","v":0},{"$f":"IF(SUM($AW257:CX257)<0,0,IF(SUM($AX257:CX257)+CX257>$AW257,$AW257-SUM($AX257:CX257),CX257))","v":0},{"$f":"IF(SUM($AW257:CY257)<0,0,IF(SUM($AX257:CY257)+CY257>$AW257,$AW257-SUM($AX257:CY257),CY257))","v":0},{"$f":"IF(SUM($AW257:CZ257)<0,0,IF(SUM($AX257:CZ257)+CZ257>$AW257,$AW257-SUM($AX257:CZ257),CZ257))","v":0},{"$f":"IF(SUM($AW257:DA257)<0,0,IF(SUM($AX257:DA257)+DA257>$AW257,$AW257-SUM($AX257:DA257),DA257))","v":0},{"$f":"IF(SUM($AW257:DB257)<0,0,IF(SUM($AX257:DB257)+DB257>$AW257,$AW257-SUM($AX257:DB257),DB257))","v":0},{"$f":"IF(SUM($AW257:DC257)<0,0,IF(SUM($AX257:DC257)+DC257>$AW257,$AW257-SUM($AX257:DC257),DC257))","v":0},{"$f":"IF(SUM($AW257:DD257)<0,0,IF(SUM($AX257:DD257)+DD257>$AW257,$AW257-SUM($AX257:DD257),DD257))","v":0},{"$f":"IF(SUM($AW257:DE257)<0,0,IF(SUM($AX257:DE257)+DE257>$AW257,$AW257-SUM($AX257:DE257),DE257))","v":0},{"$f":"IF(SUM($AW257:DF257)<0,0,IF(SUM($AX257:DF257)+DF257>$AW257,$AW257-SUM($AX257:DF257),DF257))","v":0},{"$f":"IF(SUM($AW257:DG257)<0,0,IF(SUM($AX257:DG257)+DG257>$AW257,$AW257-SUM($AX257:DG257),DG257))","v":0},{"$f":"IF(SUM($AW257:DH257)<0,0,IF(SUM($AX257:DH257)+DH257>$AW257,$AW257-SUM($AX257:DH257),DH257))","v":0},{"$f":"IF(SUM($AW257:DI257)<0,0,IF(SUM($AX257:DI257)+DI257>$AW257,$AW257-SUM($AX257:DI257),DI257))","v":0},{"$f":"IF(SUM($AW257:DJ257)<0,0,IF(SUM($AX257:DJ257)+DJ257>$AW257,$AW257-SUM($AX257:DJ257),DJ257))","v":0},{"$f":"IF(SUM($AW257:DK257)<0,0,IF(SUM($AX257:DK257)+DK257>$AW257,$AW257-SUM($AX257:DK257),DK257))","v":0},{"$f":"IF(SUM($AW257:DL257)<0,0,IF(SUM($AX257:DL257)+DL257>$AW257,$AW257-SUM($AX257:DL257),DL257))","v":0},{"$f":"IF(SUM($AW257:DM257)<0,0,IF(SUM($AX257:DM257)+DM257>$AW257,$AW257-SUM($AX257:DM257),DM257))","v":0},{"$f":"IF(SUM($AW257:DN257)<0,0,IF(SUM($AX257:DN257)+DN257>$AW257,$AW257-SUM($AX257:DN257),DN257))","v":0},{"$f":"IF(SUM($AW257:DO257)<0,0,IF(SUM($AX257:DO257)+DO257>$AW257,$AW257-SUM($AX257:DO257),DO257))","v":0},{"$f":"IF(SUM($AW257:DP257)<0,0,IF(SUM($AX257:DP257)+DP257>$AW257,$AW257-SUM($AX257:DP257),DP257))","v":0},{"$f":"IF(SUM($AW257:DQ257)<0,0,IF(SUM($AX257:DQ257)+DQ257>$AW257,$AW257-SUM($AX257:DQ257),DQ257))","v":0},{"$f":"IF(SUM($AW257:DR257)<0,0,IF(SUM($AX257:DR257)+DR257>$AW257,$AW257-SUM($AX257:DR257),DR257))","v":0},{"$f":"IF(SUM($AW257:DS257)<0,0,IF(SUM($AX257:DS257)+DS257>$AW257,$AW257-SUM($AX257:DS257),DS257))","v":0},{"$f":"IF(SUM($AW257:DT257)<0,0,IF(SUM($AX257:DT257)+DT257>$AW257,$AW257-SUM($AX257:DT257),DT257))","v":0},{"$f":"IF(SUM($AW257:DU257)<0,0,IF(SUM($AX257:DU257)+DU257>$AW257,$AW257-SUM($AX257:DU257),DU257))","v":0},{"$f":"IF(SUM($AW257:DV257)<0,0,IF(SUM($AX257:DV257)+DV257>$AW257,$AW257-SUM($AX257:DV257),DV257))","v":0},{"$f":"IF(SUM($AW257:DW257)<0,0,IF(SUM($AX257:DW257)+DW257>$AW257,$AW257-SUM($AX257:DW257),DW257))","v":0},{"$f":"IF(SUM($AW257:DX257)<0,0,IF(SUM($AX257:DX257)+DX257>$AW257,$AW257-SUM($AX257:DX257),DX257))","v":0},{"$f":"IF(SUM($AW257:DY257)<0,0,IF(SUM($AX257:DY257)+DY257>$AW257,$AW257-SUM($AX257:DY257),DY257))","v":0},{"$f":"IF(SUM($AW257:DZ257)<0,0,IF(SUM($AX257:DZ257)+DZ257>$AW257,$AW257-SUM($AX257:DZ257),DZ257))","v":0},{"$f":"IF(SUM($AW257:EA257)<0,0,IF(SUM($AX257:EA257)+EA257>$AW257,$AW257-SUM($AX257:EA257),EA257))","v":0},{"$f":"IF(SUM($AW257:EB257)<0,0,IF(SUM($AX257:EB257)+EB257>$AW257,$AW257-SUM($AX257:EB257),EB257))","v":0},{"$f":"IF(SUM($AW257:EC257)<0,0,IF(SUM($AX257:EC257)+EC257>$AW257,$AW257-SUM($AX257:EC257),EC257))","v":0},{"$f":"IF(SUM($AW257:ED257)<0,0,IF(SUM($AX257:ED257)+ED257>$AW257,$AW257-SUM($AX257:ED257),ED257))","v":0},{"$f":"IF(SUM($AW257:EE257)<0,0,IF(SUM($AX257:EE257)+EE257>$AW257,$AW257-SUM($AX257:EE257),EE257))","v":0},{"$f":"IF(SUM($AW257:EF257)<0,0,IF(SUM($AX257:EF257)+EF257>$AW257,$AW257-SUM($AX257:EF257),EF257))","v":0},{"$f":"IF(SUM($AW257:EG257)<0,0,IF(SUM($AX257:EG257)+EG257>$AW257,$AW257-SUM($AX257:EG257),EG257))","v":0},{"$f":"IF(SUM($AW257:EH257)<0,0,IF(SUM($AX257:EH257)+EH257>$AW257,$AW257-SUM($AX257:EH257),EH257))","v":0},{"$f":"IF(SUM($AW257:EI257)<0,0,IF(SUM($AX257:EI257)+EI257>$AW257,$AW257-SUM($AX257:EI257),EI257))","v":0},{"$f":"IF(SUM($AW257:EJ257)<0,0,IF(SUM($AX257:EJ257)+EJ257>$AW257,$AW257-SUM($AX257:EJ257),EJ257))","v":0},{"$f":"IF(SUM($AW257:EK257)<0,0,IF(SUM($AX257:EK257)+EK257>$AW257,$AW257-SUM($AX257:EK257),EK257))","v":0},{"$f":"IF(SUM($AW257:EL257)<0,0,IF(SUM($AX257:EL257)+EL257>$AW257,$AW257-SUM($AX257:EL257),EL257))","v":0},{"$f":"IF(SUM($AW257:EM257)<0,0,IF(SUM($AX257:EM257)+EM257>$AW257,$AW257-SUM($AX257:EM257),EM257))","v":0},{"$f":"IF(SUM($AW257:EN257)<0,0,IF(SUM($AX257:EN257)+EN257>$AW257,$AW257-SUM($AX257:EN257),EN257))","v":0},{"$f":"IF(SUM($AW257:EO257)<0,0,IF(SUM($AX257:EO257)+EO257>$AW257,$AW257-SUM($AX257:EO257),EO257))","v":0},{"$f":"IF(SUM($AW257:EP257)<0,0,IF(SUM($AX257:EP257)+EP257>$AW257,$AW257-SUM($AX257:EP257),EP257))","v":0},{"$f":"IF(SUM($AW257:EQ257)<0,0,IF(SUM($AX257:EQ257)+EQ257>$AW257,$AW257-SUM($AX257:EQ257),EQ257))","v":0},{"$f":"IF(SUM($AW257:ER257)<0,0,IF(SUM($AX257:ER257)+ER257>$AW257,$AW257-SUM($AX257:ER257),ER257))","v":0},{"$f":"IF(SUM($AW257:ES257)<0,0,IF(SUM($AX257:ES257)+ES257>$AW257,$AW257-SUM($AX257:ES257),ES257))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4481118749999999E-4,{"$f":"IF(SUM($X258:X258)+X258>$W26,$W26-SUM($X258:X258),X258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:Y258)+Y258>$W26,$W26-SUM($X258:Y258),Y258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:Z258)+Z258>$W26,$W26-SUM($X258:Z258),Z258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AA258)+AA258>$W26,$W26-SUM($X258:AA258),AA258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AB258)+AB258>$W26,$W26-SUM($X258:AB258),AB258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AC258)+AC258>$W26,$W26-SUM($X258:AC258),AC258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AD258)+AD258>$W26,$W26-SUM($X258:AD258),AD258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AE258)+AE258>$W26,$W26-SUM($X258:AE258),AE258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AF258)+AF258>$W26,$W26-SUM($X258:AF258),AF258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AG258)+AG258>$W26,$W26-SUM($X258:AG258),AG258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AH258)+AH258>$W26,$W26-SUM($X258:AH258),AH258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AI258)+AI258>$W26,$W26-SUM($X258:AI258),AI258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AJ258)+AJ258>$W26,$W26-SUM($X258:AJ258),AJ258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AK258)+AK258>$W26,$W26-SUM($X258:AK258),AK258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AL258)+AL258>$W26,$W26-SUM($X258:AL258),AL258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AM258)+AM258>$W26,$W26-SUM($X258:AM258),AM258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AN258)+AN258>$W26,$W26-SUM($X258:AN258),AN258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AO258)+AO258>$W26,$W26-SUM($X258:AO258),AO258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AP258)+AP258>$W26,$W26-SUM($X258:AP258),AP258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AQ258)+AQ258>$W26,$W26-SUM($X258:AQ258),AQ258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AR258)+AR258>$W26,$W26-SUM($X258:AR258),AR258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AS258)+AS258>$W26,$W26-SUM($X258:AS258),AS258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AT258)+AT258>$W26,$W26-SUM($X258:AT258),AT258)","v":1.4481118749999999E-4},{"$f":"IF(SUM($X258:AU258)+AU258>$W26,$W26-SUM($X258:AU258),AU258)","v":1.4481118749999999E-4},1.3757062812500002E-2,5.7924475000000007E-4,{"$f":"IF(SUM($AW258:AX258)<0,0,IF(SUM($AX258:AX258)+AX258>$AW258,$AW258-SUM($AX258:AX258),AX258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:AY258)<0,0,IF(SUM($AX258:AY258)+AY258>$AW258,$AW258-SUM($AX258:AY258),AY258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:AZ258)<0,0,IF(SUM($AX258:AZ258)+AZ258>$AW258,$AW258-SUM($AX258:AZ258),AZ258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BA258)<0,0,IF(SUM($AX258:BA258)+BA258>$AW258,$AW258-SUM($AX258:BA258),BA258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BB258)<0,0,IF(SUM($AX258:BB258)+BB258>$AW258,$AW258-SUM($AX258:BB258),BB258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BC258)<0,0,IF(SUM($AX258:BC258)+BC258>$AW258,$AW258-SUM($AX258:BC258),BC258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BD258)<0,0,IF(SUM($AX258:BD258)+BD258>$AW258,$AW258-SUM($AX258:BD258),BD258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BE258)<0,0,IF(SUM($AX258:BE258)+BE258>$AW258,$AW258-SUM($AX258:BE258),BE258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BF258)<0,0,IF(SUM($AX258:BF258)+BF258>$AW258,$AW258-SUM($AX258:BF258),BF258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BG258)<0,0,IF(SUM($AX258:BG258)+BG258>$AW258,$AW258-SUM($AX258:BG258),BG258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BH258)<0,0,IF(SUM($AX258:BH258)+BH258>$AW258,$AW258-SUM($AX258:BH258),BH258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BI258)<0,0,IF(SUM($AX258:BI258)+BI258>$AW258,$AW258-SUM($AX258:BI258),BI258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BJ258)<0,0,IF(SUM($AX258:BJ258)+BJ258>$AW258,$AW258-SUM($AX258:BJ258),BJ258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BK258)<0,0,IF(SUM($AX258:BK258)+BK258>$AW258,$AW258-SUM($AX258:BK258),BK258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BL258)<0,0,IF(SUM($AX258:BL258)+BL258>$AW258,$AW258-SUM($AX258:BL258),BL258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BM258)<0,0,IF(SUM($AX258:BM258)+BM258>$AW258,$AW258-SUM($AX258:BM258),BM258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BN258)<0,0,IF(SUM($AX258:BN258)+BN258>$AW258,$AW258-SUM($AX258:BN258),BN258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BO258)<0,0,IF(SUM($AX258:BO258)+BO258>$AW258,$AW258-SUM($AX258:BO258),BO258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BP258)<0,0,IF(SUM($AX258:BP258)+BP258>$AW258,$AW258-SUM($AX258:BP258),BP258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BQ258)<0,0,IF(SUM($AX258:BQ258)+BQ258>$AW258,$AW258-SUM($AX258:BQ258),BQ258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BR258)<0,0,IF(SUM($AX258:BR258)+BR258>$AW258,$AW258-SUM($AX258:BR258),BR258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BS258)<0,0,IF(SUM($AX258:BS258)+BS258>$AW258,$AW258-SUM($AX258:BS258),BS258))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW258:BT258)<0,0,IF(SUM($AX258:BT258)+BT258>$AW258,$AW258-SUM($AX258:BT258),BT258))","v":4.3443356250000634E-4},{"$f":"IF(SUM($AW258:BU258)<0,0,IF(SUM($AX258:BU258)+BU258>$AW258,$AW258-SUM($AX258:BU258),BU258))","v":0},{"$f":"IF(SUM($AW258:BV258)<0,0,IF(SUM($AX258:BV258)+BV258>$AW258,$AW258-SUM($AX258:BV258),BV258))","v":0},{"$f":"IF(SUM($AW258:BW258)<0,0,IF(SUM($AX258:BW258)+BW258>$AW258,$AW258-SUM($AX258:BW258),BW258))","v":0},{"$f":"IF(SUM($AW258:BX258)<0,0,IF(SUM($AX258:BX258)+BX258>$AW258,$AW258-SUM($AX258:BX258),BX258))","v":0},{"$f":"IF(SUM($AW258:BY258)<0,0,IF(SUM($AX258:BY258)+BY258>$AW258,$AW258-SUM($AX258:BY258),BY258))","v":0},{"$f":"IF(SUM($AW258:BZ258)<0,0,IF(SUM($AX258:BZ258)+BZ258>$AW258,$AW258-SUM($AX258:BZ258),BZ258))","v":0},{"$f":"IF(SUM($AW258:CA258)<0,0,IF(SUM($AX258:CA258)+CA258>$AW258,$AW258-SUM($AX258:CA258),CA258))","v":0},{"$f":"IF(SUM($AW258:CB258)<0,0,IF(SUM($AX258:CB258)+CB258>$AW258,$AW258-SUM($AX258:CB258),CB258))","v":0},{"$f":"IF(SUM($AW258:CC258)<0,0,IF(SUM($AX258:CC258)+CC258>$AW258,$AW258-SUM($AX258:CC258),CC258))","v":0},{"$f":"IF(SUM($AW258:CD258)<0,0,IF(SUM($AX258:CD258)+CD258>$AW258,$AW258-SUM($AX258:CD258),CD258))","v":0},{"$f":"IF(SUM($AW258:CE258)<0,0,IF(SUM($AX258:CE258)+CE258>$AW258,$AW258-SUM($AX258:CE258),CE258))","v":0},{"$f":"IF(SUM($AW258:CF258)<0,0,IF(SUM($AX258:CF258)+CF258>$AW258,$AW258-SUM($AX258:CF258),CF258))","v":0},{"$f":"IF(SUM($AW258:CG258)<0,0,IF(SUM($AX258:CG258)+CG258>$AW258,$AW258-SUM($AX258:CG258),CG258))","v":0},{"$f":"IF(SUM($AW258:CH258)<0,0,IF(SUM($AX258:CH258)+CH258>$AW258,$AW258-SUM($AX258:CH258),CH258))","v":0},{"$f":"IF(SUM($AW258:CI258)<0,0,IF(SUM($AX258:CI258)+CI258>$AW258,$AW258-SUM($AX258:CI258),CI258))","v":0},{"$f":"IF(SUM($AW258:CJ258)<0,0,IF(SUM($AX258:CJ258)+CJ258>$AW258,$AW258-SUM($AX258:CJ258),CJ258))","v":0},{"$f":"IF(SUM($AW258:CK258)<0,0,IF(SUM($AX258:CK258)+CK258>$AW258,$AW258-SUM($AX258:CK258),CK258))","v":0},{"$f":"IF(SUM($AW258:CL258)<0,0,IF(SUM($AX258:CL258)+CL258>$AW258,$AW258-SUM($AX258:CL258),CL258))","v":0},{"$f":"IF(SUM($AW258:CM258)<0,0,IF(SUM($AX258:CM258)+CM258>$AW258,$AW258-SUM($AX258:CM258),CM258))","v":0},{"$f":"IF(SUM($AW258:CN258)<0,0,IF(SUM($AX258:CN258)+CN258>$AW258,$AW258-SUM($AX258:CN258),CN258))","v":0},{"$f":"IF(SUM($AW258:CO258)<0,0,IF(SUM($AX258:CO258)+CO258>$AW258,$AW258-SUM($AX258:CO258),CO258))","v":0},{"$f":"IF(SUM($AW258:CP258)<0,0,IF(SUM($AX258:CP258)+CP258>$AW258,$AW258-SUM($AX258:CP258),CP258))","v":0},{"$f":"IF(SUM($AW258:CQ258)<0,0,IF(SUM($AX258:CQ258)+CQ258>$AW258,$AW258-SUM($AX258:CQ258),CQ258))","v":0},{"$f":"IF(SUM($AW258:CR258)<0,0,IF(SUM($AX258:CR258)+CR258>$AW258,$AW258-SUM($AX258:CR258),CR258))","v":0},{"$f":"IF(SUM($AW258:CS258)<0,0,IF(SUM($AX258:CS258)+CS258>$AW258,$AW258-SUM($AX258:CS258),CS258))","v":0},{"$f":"IF(SUM($AW258:CT258)<0,0,IF(SUM($AX258:CT258)+CT258>$AW258,$AW258-SUM($AX258:CT258),CT258))","v":0},{"$f":"IF(SUM($AW258:CU258)<0,0,IF(SUM($AX258:CU258)+CU258>$AW258,$AW258-SUM($AX258:CU258),CU258))","v":0},{"$f":"IF(SUM($AW258:CV258)<0,0,IF(SUM($AX258:CV258)+CV258>$AW258,$AW258-SUM($AX258:CV258),CV258))","v":0},{"$f":"IF(SUM($AW258:CW258)<0,0,IF(SUM($AX258:CW258)+CW258>$AW258,$AW258-SUM($AX258:CW258),CW258))","v":0},{"$f":"IF(SUM($AW258:CX258)<0,0,IF(SUM($AX258:CX258)+CX258>$AW258,$AW258-SUM($AX258:CX258),CX258))","v":0},{"$f":"IF(SUM($AW258:CY258)<0,0,IF(SUM($AX258:CY258)+CY258>$AW258,$AW258-SUM($AX258:CY258),CY258))","v":0},{"$f":"IF(SUM($AW258:CZ258)<0,0,IF(SUM($AX258:CZ258)+CZ258>$AW258,$AW258-SUM($AX258:CZ258),CZ258))","v":0},{"$f":"IF(SUM($AW258:DA258)<0,0,IF(SUM($AX258:DA258)+DA258>$AW258,$AW258-SUM($AX258:DA258),DA258))","v":0},{"$f":"IF(SUM($AW258:DB258)<0,0,IF(SUM($AX258:DB258)+DB258>$AW258,$AW258-SUM($AX258:DB258),DB258))","v":0},{"$f":"IF(SUM($AW258:DC258)<0,0,IF(SUM($AX258:DC258)+DC258>$AW258,$AW258-SUM($AX258:DC258),DC258))","v":0},{"$f":"IF(SUM($AW258:DD258)<0,0,IF(SUM($AX258:DD258)+DD258>$AW258,$AW258-SUM($AX258:DD258),DD258))","v":0},{"$f":"IF(SUM($AW258:DE258)<0,0,IF(SUM($AX258:DE258)+DE258>$AW258,$AW258-SUM($AX258:DE258),DE258))","v":0},{"$f":"IF(SUM($AW258:DF258)<0,0,IF(SUM($AX258:DF258)+DF258>$AW258,$AW258-SUM($AX258:DF258),DF258))","v":0},{"$f":"IF(SUM($AW258:DG258)<0,0,IF(SUM($AX258:DG258)+DG258>$AW258,$AW258-SUM($AX258:DG258),DG258))","v":0},{"$f":"IF(SUM($AW258:DH258)<0,0,IF(SUM($AX258:DH258)+DH258>$AW258,$AW258-SUM($AX258:DH258),DH258))","v":0},{"$f":"IF(SUM($AW258:DI258)<0,0,IF(SUM($AX258:DI258)+DI258>$AW258,$AW258-SUM($AX258:DI258),DI258))","v":0},{"$f":"IF(SUM($AW258:DJ258)<0,0,IF(SUM($AX258:DJ258)+DJ258>$AW258,$AW258-SUM($AX258:DJ258),DJ258))","v":0},{"$f":"IF(SUM($AW258:DK258)<0,0,IF(SUM($AX258:DK258)+DK258>$AW258,$AW258-SUM($AX258:DK258),DK258))","v":0},{"$f":"IF(SUM($AW258:DL258)<0,0,IF(SUM($AX258:DL258)+DL258>$AW258,$AW258-SUM($AX258:DL258),DL258))","v":0},{"$f":"IF(SUM($AW258:DM258)<0,0,IF(SUM($AX258:DM258)+DM258>$AW258,$AW258-SUM($AX258:DM258),DM258))","v":0},{"$f":"IF(SUM($AW258:DN258)<0,0,IF(SUM($AX258:DN258)+DN258>$AW258,$AW258-SUM($AX258:DN258),DN258))","v":0},{"$f":"IF(SUM($AW258:DO258)<0,0,IF(SUM($AX258:DO258)+DO258>$AW258,$AW258-SUM($AX258:DO258),DO258))","v":0},{"$f":"IF(SUM($AW258:DP258)<0,0,IF(SUM($AX258:DP258)+DP258>$AW258,$AW258-SUM($AX258:DP258),DP258))","v":0},{"$f":"IF(SUM($AW258:DQ258)<0,0,IF(SUM($AX258:DQ258)+DQ258>$AW258,$AW258-SUM($AX258:DQ258),DQ258))","v":0},{"$f":"IF(SUM($AW258:DR258)<0,0,IF(SUM($AX258:DR258)+DR258>$AW258,$AW258-SUM($AX258:DR258),DR258))","v":0},{"$f":"IF(SUM($AW258:DS258)<0,0,IF(SUM($AX258:DS258)+DS258>$AW258,$AW258-SUM($AX258:DS258),DS258))","v":0},{"$f":"IF(SUM($AW258:DT258)<0,0,IF(SUM($AX258:DT258)+DT258>$AW258,$AW258-SUM($AX258:DT258),DT258))","v":0},{"$f":"IF(SUM($AW258:DU258)<0,0,IF(SUM($AX258:DU258)+DU258>$AW258,$AW258-SUM($AX258:DU258),DU258))","v":0},{"$f":"IF(SUM($AW258:DV258)<0,0,IF(SUM($AX258:DV258)+DV258>$AW258,$AW258-SUM($AX258:DV258),DV258))","v":0},{"$f":"IF(SUM($AW258:DW258)<0,0,IF(SUM($AX258:DW258)+DW258>$AW258,$AW258-SUM($AX258:DW258),DW258))","v":0},{"$f":"IF(SUM($AW258:DX258)<0,0,IF(SUM($AX258:DX258)+DX258>$AW258,$AW258-SUM($AX258:DX258),DX258))","v":0},{"$f":"IF(SUM($AW258:DY258)<0,0,IF(SUM($AX258:DY258)+DY258>$AW258,$AW258-SUM($AX258:DY258),DY258))","v":0},{"$f":"IF(SUM($AW258:DZ258)<0,0,IF(SUM($AX258:DZ258)+DZ258>$AW258,$AW258-SUM($AX258:DZ258),DZ258))","v":0},{"$f":"IF(SUM($AW258:EA258)<0,0,IF(SUM($AX258:EA258)+EA258>$AW258,$AW258-SUM($AX258:EA258),EA258))","v":0},{"$f":"IF(SUM($AW258:EB258)<0,0,IF(SUM($AX258:EB258)+EB258>$AW258,$AW258-SUM($AX258:EB258),EB258))","v":0},{"$f":"IF(SUM($AW258:EC258)<0,0,IF(SUM($AX258:EC258)+EC258>$AW258,$AW258-SUM($AX258:EC258),EC258))","v":0},{"$f":"IF(SUM($AW258:ED258)<0,0,IF(SUM($AX258:ED258)+ED258>$AW258,$AW258-SUM($AX258:ED258),ED258))","v":0},{"$f":"IF(SUM($AW258:EE258)<0,0,IF(SUM($AX258:EE258)+EE258>$AW258,$AW258-SUM($AX258:EE258),EE258))","v":0},{"$f":"IF(SUM($AW258:EF258)<0,0,IF(SUM($AX258:EF258)+EF258>$AW258,$AW258-SUM($AX258:EF258),EF258))","v":0},{"$f":"IF(SUM($AW258:EG258)<0,0,IF(SUM($AX258:EG258)+EG258>$AW258,$AW258-SUM($AX258:EG258),EG258))","v":0},{"$f":"IF(SUM($AW258:EH258)<0,0,IF(SUM($AX258:EH258)+EH258>$AW258,$AW258-SUM($AX258:EH258),EH258))","v":0},{"$f":"IF(SUM($AW258:EI258)<0,0,IF(SUM($AX258:EI258)+EI258>$AW258,$AW258-SUM($AX258:EI258),EI258))","v":0},{"$f":"IF(SUM($AW258:EJ258)<0,0,IF(SUM($AX258:EJ258)+EJ258>$AW258,$AW258-SUM($AX258:EJ258),EJ258))","v":0},{"$f":"IF(SUM($AW258:EK258)<0,0,IF(SUM($AX258:EK258)+EK258>$AW258,$AW258-SUM($AX258:EK258),EK258))","v":0},{"$f":"IF(SUM($AW258:EL258)<0,0,IF(SUM($AX258:EL258)+EL258>$AW258,$AW258-SUM($AX258:EL258),EL258))","v":0},{"$f":"IF(SUM($AW258:EM258)<0,0,IF(SUM($AX258:EM258)+EM258>$AW258,$AW258-SUM($AX258:EM258),EM258))","v":0},{"$f":"IF(SUM($AW258:EN258)<0,0,IF(SUM($AX258:EN258)+EN258>$AW258,$AW258-SUM($AX258:EN258),EN258))","v":0},{"$f":"IF(SUM($AW258:EO258)<0,0,IF(SUM($AX258:EO258)+EO258>$AW258,$AW258-SUM($AX258:EO258),EO258))","v":0},{"$f":"IF(SUM($AW258:EP258)<0,0,IF(SUM($AX258:EP258)+EP258>$AW258,$AW258-SUM($AX258:EP258),EP258))","v":0},{"$f":"IF(SUM($AW258:EQ258)<0,0,IF(SUM($AX258:EQ258)+EQ258>$AW258,$AW258-SUM($AX258:EQ258),EQ258))","v":0},{"$f":"IF(SUM($AW258:ER258)<0,0,IF(SUM($AX258:ER258)+ER258>$AW258,$AW258-SUM($AX258:ER258),ER258))","v":0},{"$f":"IF(SUM($AW258:ES258)<0,0,IF(SUM($AX258:ES258)+ES258>$AW258,$AW258-SUM($AX258:ES258),ES258))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8911362500000002E-4,{"$f":"IF(SUM($X259:X259)+X259>$W27,$W27-SUM($X259:X259),X259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:Y259)+Y259>$W27,$W27-SUM($X259:Y259),Y259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:Z259)+Z259>$W27,$W27-SUM($X259:Z259),Z259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AA259)+AA259>$W27,$W27-SUM($X259:AA259),AA259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AB259)+AB259>$W27,$W27-SUM($X259:AB259),AB259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AC259)+AC259>$W27,$W27-SUM($X259:AC259),AC259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AD259)+AD259>$W27,$W27-SUM($X259:AD259),AD259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AE259)+AE259>$W27,$W27-SUM($X259:AE259),AE259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AF259)+AF259>$W27,$W27-SUM($X259:AF259),AF259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AG259)+AG259>$W27,$W27-SUM($X259:AG259),AG259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AH259)+AH259>$W27,$W27-SUM($X259:AH259),AH259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AI259)+AI259>$W27,$W27-SUM($X259:AI259),AI259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AJ259)+AJ259>$W27,$W27-SUM($X259:AJ259),AJ259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AK259)+AK259>$W27,$W27-SUM($X259:AK259),AK259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AL259)+AL259>$W27,$W27-SUM($X259:AL259),AL259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AM259)+AM259>$W27,$W27-SUM($X259:AM259),AM259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AN259)+AN259>$W27,$W27-SUM($X259:AN259),AN259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AO259)+AO259>$W27,$W27-SUM($X259:AO259),AO259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AP259)+AP259>$W27,$W27-SUM($X259:AP259),AP259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AQ259)+AQ259>$W27,$W27-SUM($X259:AQ259),AQ259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AR259)+AR259>$W27,$W27-SUM($X259:AR259),AR259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AS259)+AS259>$W27,$W27-SUM($X259:AS259),AS259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AT259)+AT259>$W27,$W27-SUM($X259:AT259),AT259)","v":2.8911362500000002E-4},{"$f":"IF(SUM($X259:AU259)+AU259>$W27,$W27-SUM($X259:AU259),AU259)","v":2.8911362500000002E-4},1.0118976874999993E-2,1.1564544999999992E-3,{"$f":"IF(SUM($AW259:AX259)<0,0,IF(SUM($AX259:AX259)+AX259>$AW259,$AW259-SUM($AX259:AX259),AX259))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW259:AY259)<0,0,IF(SUM($AX259:AY259)+AY259>$AW259,$AW259-SUM($AX259:AY259),AY259))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW259:AZ259)<0,0,IF(SUM($AX259:AZ259)+AZ259>$AW259,$AW259-SUM($AX259:AZ259),AZ259))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW259:BA259)<0,0,IF(SUM($AX259:BA259)+BA259>$AW259,$AW259-SUM($AX259:BA259),BA259))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW259:BB259)<0,0,IF(SUM($AX259:BB259)+BB259>$AW259,$AW259-SUM($AX259:BB259),BB259))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW259:BC259)<0,0,IF(SUM($AX259:BC259)+BC259>$AW259,$AW259-SUM($AX259:BC259),BC259))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW259:BD259)<0,0,IF(SUM($AX259:BD259)+BD259>$AW259,$AW259-SUM($AX259:BD259),BD259))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW259:BE259)<0,0,IF(SUM($AX259:BE259)+BE259>$AW259,$AW259-SUM($AX259:BE259),BE259))","v":8.6734087499999897E-4},{"$f":"IF(SUM($AW259:BF259)<0,0,IF(SUM($AX259:BF259)+BF259>$AW259,$AW259-SUM($AX259:BF259),BF259))","v":0},{"$f":"IF(SUM($AW259:BG259)<0,0,IF(SUM($AX259:BG259)+BG259>$AW259,$AW259-SUM($AX259:BG259),BG259))","v":0},{"$f":"IF(SUM($AW259:BH259)<0,0,IF(SUM($AX259:BH259)+BH259>$AW259,$AW259-SUM($AX259:BH259),BH259))","v":0},{"$f":"IF(SUM($AW259:BI259)<0,0,IF(SUM($AX259:BI259)+BI259>$AW259,$AW259-SUM($AX259:BI259),BI259))","v":0},{"$f":"IF(SUM($AW259:BJ259)<0,0,IF(SUM($AX259:BJ259)+BJ259>$AW259,$AW259-SUM($AX259:BJ259),BJ259))","v":0},{"$f":"IF(SUM($AW259:BK259)<0,0,IF(SUM($AX259:BK259)+BK259>$AW259,$AW259-SUM($AX259:BK259),BK259))","v":0},{"$f":"IF(SUM($AW259:BL259)<0,0,IF(SUM($AX259:BL259)+BL259>$AW259,$AW259-SUM($AX259:BL259),BL259))","v":0},{"$f":"IF(SUM($AW259:BM259)<0,0,IF(SUM($AX259:BM259)+BM259>$AW259,$AW259-SUM($AX259:BM259),BM259))","v":0},{"$f":"IF(SUM($AW259:BN259)<0,0,IF(SUM($AX259:BN259)+BN259>$AW259,$AW259-SUM($AX259:BN259),BN259))","v":0},{"$f":"IF(SUM($AW259:BO259)<0,0,IF(SUM($AX259:BO259)+BO259>$AW259,$AW259-SUM($AX259:BO259),BO259))","v":0},{"$f":"IF(SUM($AW259:BP259)<0,0,IF(SUM($AX259:BP259)+BP259>$AW259,$AW259-SUM($AX259:BP259),BP259))","v":0},{"$f":"IF(SUM($AW259:BQ259)<0,0,IF(SUM($AX259:BQ259)+BQ259>$AW259,$AW259-SUM($AX259:BQ259),BQ259))","v":0},{"$f":"IF(SUM($AW259:BR259)<0,0,IF(SUM($AX259:BR259)+BR259>$AW259,$AW259-SUM($AX259:BR259),BR259))","v":0},{"$f":"IF(SUM($AW259:BS259)<0,0,IF(SUM($AX259:BS259)+BS259>$AW259,$AW259-SUM($AX259:BS259),BS259))","v":0},{"$f":"IF(SUM($AW259:BT259)<0,0,IF(SUM($AX259:BT259)+BT259>$AW259,$AW259-SUM($AX259:BT259),BT259))","v":0},{"$f":"IF(SUM($AW259:BU259)<0,0,IF(SUM($AX259:BU259)+BU259>$AW259,$AW259-SUM($AX259:BU259),BU259))","v":0},{"$f":"IF(SUM($AW259:BV259)<0,0,IF(SUM($AX259:BV259)+BV259>$AW259,$AW259-SUM($AX259:BV259),BV259))","v":0},{"$f":"IF(SUM($AW259:BW259)<0,0,IF(SUM($AX259:BW259)+BW259>$AW259,$AW259-SUM($AX259:BW259),BW259))","v":0},{"$f":"IF(SUM($AW259:BX259)<0,0,IF(SUM($AX259:BX259)+BX259>$AW259,$AW259-SUM($AX259:BX259),BX259))","v":0},{"$f":"IF(SUM($AW259:BY259)<0,0,IF(SUM($AX259:BY259)+BY259>$AW259,$AW259-SUM($AX259:BY259),BY259))","v":0},{"$f":"IF(SUM($AW259:BZ259)<0,0,IF(SUM($AX259:BZ259)+BZ259>$AW259,$AW259-SUM($AX259:BZ259),BZ259))","v":0},{"$f":"IF(SUM($AW259:CA259)<0,0,IF(SUM($AX259:CA259)+CA259>$AW259,$AW259-SUM($AX259:CA259),CA259))","v":0},{"$f":"IF(SUM($AW259:CB259)<0,0,IF(SUM($AX259:CB259)+CB259>$AW259,$AW259-SUM($AX259:CB259),CB259))","v":0},{"$f":"IF(SUM($AW259:CC259)<0,0,IF(SUM($AX259:CC259)+CC259>$AW259,$AW259-SUM($AX259:CC259),CC259))","v":0},{"$f":"IF(SUM($AW259:CD259)<0,0,IF(SUM($AX259:CD259)+CD259>$AW259,$AW259-SUM($AX259:CD259),CD259))","v":0},{"$f":"IF(SUM($AW259:CE259)<0,0,IF(SUM($AX259:CE259)+CE259>$AW259,$AW259-SUM($AX259:CE259),CE259))","v":0},{"$f":"IF(SUM($AW259:CF259)<0,0,IF(SUM($AX259:CF259)+CF259>$AW259,$AW259-SUM($AX259:CF259),CF259))","v":0},{"$f":"IF(SUM($AW259:CG259)<0,0,IF(SUM($AX259:CG259)+CG259>$AW259,$AW259-SUM($AX259:CG259),CG259))","v":0},{"$f":"IF(SUM($AW259:CH259)<0,0,IF(SUM($AX259:CH259)+CH259>$AW259,$AW259-SUM($AX259:CH259),CH259))","v":0},{"$f":"IF(SUM($AW259:CI259)<0,0,IF(SUM($AX259:CI259)+CI259>$AW259,$AW259-SUM($AX259:CI259),CI259))","v":0},{"$f":"IF(SUM($AW259:CJ259)<0,0,IF(SUM($AX259:CJ259)+CJ259>$AW259,$AW259-SUM($AX259:CJ259),CJ259))","v":0},{"$f":"IF(SUM($AW259:CK259)<0,0,IF(SUM($AX259:CK259)+CK259>$AW259,$AW259-SUM($AX259:CK259),CK259))","v":0},{"$f":"IF(SUM($AW259:CL259)<0,0,IF(SUM($AX259:CL259)+CL259>$AW259,$AW259-SUM($AX259:CL259),CL259))","v":0},{"$f":"IF(SUM($AW259:CM259)<0,0,IF(SUM($AX259:CM259)+CM259>$AW259,$AW259-SUM($AX259:CM259),CM259))","v":0},{"$f":"IF(SUM($AW259:CN259)<0,0,IF(SUM($AX259:CN259)+CN259>$AW259,$AW259-SUM($AX259:CN259),CN259))","v":0},{"$f":"IF(SUM($AW259:CO259)<0,0,IF(SUM($AX259:CO259)+CO259>$AW259,$AW259-SUM($AX259:CO259),CO259))","v":0},{"$f":"IF(SUM($AW259:CP259)<0,0,IF(SUM($AX259:CP259)+CP259>$AW259,$AW259-SUM($AX259:CP259),CP259))","v":0},{"$f":"IF(SUM($AW259:CQ259)<0,0,IF(SUM($AX259:CQ259)+CQ259>$AW259,$AW259-SUM($AX259:CQ259),CQ259))","v":0},{"$f":"IF(SUM($AW259:CR259)<0,0,IF(SUM($AX259:CR259)+CR259>$AW259,$AW259-SUM($AX259:CR259),CR259))","v":0},{"$f":"IF(SUM($AW259:CS259)<0,0,IF(SUM($AX259:CS259)+CS259>$AW259,$AW259-SUM($AX259:CS259),CS259))","v":0},{"$f":"IF(SUM($AW259:CT259)<0,0,IF(SUM($AX259:CT259)+CT259>$AW259,$AW259-SUM($AX259:CT259),CT259))","v":0},{"$f":"IF(SUM($AW259:CU259)<0,0,IF(SUM($AX259:CU259)+CU259>$AW259,$AW259-SUM($AX259:CU259),CU259))","v":0},{"$f":"IF(SUM($AW259:CV259)<0,0,IF(SUM($AX259:CV259)+CV259>$AW259,$AW259-SUM($AX259:CV259),CV259))","v":0},{"$f":"IF(SUM($AW259:CW259)<0,0,IF(SUM($AX259:CW259)+CW259>$AW259,$AW259-SUM($AX259:CW259),CW259))","v":0},{"$f":"IF(SUM($AW259:CX259)<0,0,IF(SUM($AX259:CX259)+CX259>$AW259,$AW259-SUM($AX259:CX259),CX259))","v":0},{"$f":"IF(SUM($AW259:CY259)<0,0,IF(SUM($AX259:CY259)+CY259>$AW259,$AW259-SUM($AX259:CY259),CY259))","v":0},{"$f":"IF(SUM($AW259:CZ259)<0,0,IF(SUM($AX259:CZ259)+CZ259>$AW259,$AW259-SUM($AX259:CZ259),CZ259))","v":0},{"$f":"IF(SUM($AW259:DA259)<0,0,IF(SUM($AX259:DA259)+DA259>$AW259,$AW259-SUM($AX259:DA259),DA259))","v":0},{"$f":"IF(SUM($AW259:DB259)<0,0,IF(SUM($AX259:DB259)+DB259>$AW259,$AW259-SUM($AX259:DB259),DB259))","v":0},{"$f":"IF(SUM($AW259:DC259)<0,0,IF(SUM($AX259:DC259)+DC259>$AW259,$AW259-SUM($AX259:DC259),DC259))","v":0},{"$f":"IF(SUM($AW259:DD259)<0,0,IF(SUM($AX259:DD259)+DD259>$AW259,$AW259-SUM($AX259:DD259),DD259))","v":0},{"$f":"IF(SUM($AW259:DE259)<0,0,IF(SUM($AX259:DE259)+DE259>$AW259,$AW259-SUM($AX259:DE259),DE259))","v":0},{"$f":"IF(SUM($AW259:DF259)<0,0,IF(SUM($AX259:DF259)+DF259>$AW259,$AW259-SUM($AX259:DF259),DF259))","v":0},{"$f":"IF(SUM($AW259:DG259)<0,0,IF(SUM($AX259:DG259)+DG259>$AW259,$AW259-SUM($AX259:DG259),DG259))","v":0},{"$f":"IF(SUM($AW259:DH259)<0,0,IF(SUM($AX259:DH259)+DH259>$AW259,$AW259-SUM($AX259:DH259),DH259))","v":0},{"$f":"IF(SUM($AW259:DI259)<0,0,IF(SUM($AX259:DI259)+DI259>$AW259,$AW259-SUM($AX259:DI259),DI259))","v":0},{"$f":"IF(SUM($AW259:DJ259)<0,0,IF(SUM($AX259:DJ259)+DJ259>$AW259,$AW259-SUM($AX259:DJ259),DJ259))","v":0},{"$f":"IF(SUM($AW259:DK259)<0,0,IF(SUM($AX259:DK259)+DK259>$AW259,$AW259-SUM($AX259:DK259),DK259))","v":0},{"$f":"IF(SUM($AW259:DL259)<0,0,IF(SUM($AX259:DL259)+DL259>$AW259,$AW259-SUM($AX259:DL259),DL259))","v":0},{"$f":"IF(SUM($AW259:DM259)<0,0,IF(SUM($AX259:DM259)+DM259>$AW259,$AW259-SUM($AX259:DM259),DM259))","v":0},{"$f":"IF(SUM($AW259:DN259)<0,0,IF(SUM($AX259:DN259)+DN259>$AW259,$AW259-SUM($AX259:DN259),DN259))","v":0},{"$f":"IF(SUM($AW259:DO259)<0,0,IF(SUM($AX259:DO259)+DO259>$AW259,$AW259-SUM($AX259:DO259),DO259))","v":0},{"$f":"IF(SUM($AW259:DP259)<0,0,IF(SUM($AX259:DP259)+DP259>$AW259,$AW259-SUM($AX259:DP259),DP259))","v":0},{"$f":"IF(SUM($AW259:DQ259)<0,0,IF(SUM($AX259:DQ259)+DQ259>$AW259,$AW259-SUM($AX259:DQ259),DQ259))","v":0},{"$f":"IF(SUM($AW259:DR259)<0,0,IF(SUM($AX259:DR259)+DR259>$AW259,$AW259-SUM($AX259:DR259),DR259))","v":0},{"$f":"IF(SUM($AW259:DS259)<0,0,IF(SUM($AX259:DS259)+DS259>$AW259,$AW259-SUM($AX259:DS259),DS259))","v":0},{"$f":"IF(SUM($AW259:DT259)<0,0,IF(SUM($AX259:DT259)+DT259>$AW259,$AW259-SUM($AX259:DT259),DT259))","v":0},{"$f":"IF(SUM($AW259:DU259)<0,0,IF(SUM($AX259:DU259)+DU259>$AW259,$AW259-SUM($AX259:DU259),DU259))","v":0},{"$f":"IF(SUM($AW259:DV259)<0,0,IF(SUM($AX259:DV259)+DV259>$AW259,$AW259-SUM($AX259:DV259),DV259))","v":0},{"$f":"IF(SUM($AW259:DW259)<0,0,IF(SUM($AX259:DW259)+DW259>$AW259,$AW259-SUM($AX259:DW259),DW259))","v":0},{"$f":"IF(SUM($AW259:DX259)<0,0,IF(SUM($AX259:DX259)+DX259>$AW259,$AW259-SUM($AX259:DX259),DX259))","v":0},{"$f":"IF(SUM($AW259:DY259)<0,0,IF(SUM($AX259:DY259)+DY259>$AW259,$AW259-SUM($AX259:DY259),DY259))","v":0},{"$f":"IF(SUM($AW259:DZ259)<0,0,IF(SUM($AX259:DZ259)+DZ259>$AW259,$AW259-SUM($AX259:DZ259),DZ259))","v":0},{"$f":"IF(SUM($AW259:EA259)<0,0,IF(SUM($AX259:EA259)+EA259>$AW259,$AW259-SUM($AX259:EA259),EA259))","v":0},{"$f":"IF(SUM($AW259:EB259)<0,0,IF(SUM($AX259:EB259)+EB259>$AW259,$AW259-SUM($AX259:EB259),EB259))","v":0},{"$f":"IF(SUM($AW259:EC259)<0,0,IF(SUM($AX259:EC259)+EC259>$AW259,$AW259-SUM($AX259:EC259),EC259))","v":0},{"$f":"IF(SUM($AW259:ED259)<0,0,IF(SUM($AX259:ED259)+ED259>$AW259,$AW259-SUM($AX259:ED259),ED259))","v":0},{"$f":"IF(SUM($AW259:EE259)<0,0,IF(SUM($AX259:EE259)+EE259>$AW259,$AW259-SUM($AX259:EE259),EE259))","v":0},{"$f":"IF(SUM($AW259:EF259)<0,0,IF(SUM($AX259:EF259)+EF259>$AW259,$AW259-SUM($AX259:EF259),EF259))","v":0},{"$f":"IF(SUM($AW259:EG259)<0,0,IF(SUM($AX259:EG259)+EG259>$AW259,$AW259-SUM($AX259:EG259),EG259))","v":0},{"$f":"IF(SUM($AW259:EH259)<0,0,IF(SUM($AX259:EH259)+EH259>$AW259,$AW259-SUM($AX259:EH259),EH259))","v":0},{"$f":"IF(SUM($AW259:EI259)<0,0,IF(SUM($AX259:EI259)+EI259>$AW259,$AW259-SUM($AX259:EI259),EI259))","v":0},{"$f":"IF(SUM($AW259:EJ259)<0,0,IF(SUM($AX259:EJ259)+EJ259>$AW259,$AW259-SUM($AX259:EJ259),EJ259))","v":0},{"$f":"IF(SUM($AW259:EK259)<0,0,IF(SUM($AX259:EK259)+EK259>$AW259,$AW259-SUM($AX259:EK259),EK259))","v":0},{"$f":"IF(SUM($AW259:EL259)<0,0,IF(SUM($AX259:EL259)+EL259>$AW259,$AW259-SUM($AX259:EL259),EL259))","v":0},{"$f":"IF(SUM($AW259:EM259)<0,0,IF(SUM($AX259:EM259)+EM259>$AW259,$AW259-SUM($AX259:EM259),EM259))","v":0},{"$f":"IF(SUM($AW259:EN259)<0,0,IF(SUM($AX259:EN259)+EN259>$AW259,$AW259-SUM($AX259:EN259),EN259))","v":0},{"$f":"IF(SUM($AW259:EO259)<0,0,IF(SUM($AX259:EO259)+EO259>$AW259,$AW259-SUM($AX259:EO259),EO259))","v":0},{"$f":"IF(SUM($AW259:EP259)<0,0,IF(SUM($AX259:EP259)+EP259>$AW259,$AW259-SUM($AX259:EP259),EP259))","v":0},{"$f":"IF(SUM($AW259:EQ259)<0,0,IF(SUM($AX259:EQ259)+EQ259>$AW259,$AW259-SUM($AX259:EQ259),EQ259))","v":0},{"$f":"IF(SUM($AW259:ER259)<0,0,IF(SUM($AX259:ER259)+ER259>$AW259,$AW259-SUM($AX259:ER259),ER259))","v":0},{"$f":"IF(SUM($AW259:ES259)<0,0,IF(SUM($AX259:ES259)+ES259>$AW259,$AW259-SUM($AX259:ES259),ES259))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5787500000000007E-5,{"$f":"IF(SUM($X260:X260)+X260>$W28,$W28-SUM($X260:X260),X260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:Y260)+Y260>$W28,$W28-SUM($X260:Y260),Y260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:Z260)+Z260>$W28,$W28-SUM($X260:Z260),Z260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AA260)+AA260>$W28,$W28-SUM($X260:AA260),AA260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AB260)+AB260>$W28,$W28-SUM($X260:AB260),AB260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AC260)+AC260>$W28,$W28-SUM($X260:AC260),AC260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AD260)+AD260>$W28,$W28-SUM($X260:AD260),AD260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AE260)+AE260>$W28,$W28-SUM($X260:AE260),AE260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AF260)+AF260>$W28,$W28-SUM($X260:AF260),AF260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AG260)+AG260>$W28,$W28-SUM($X260:AG260),AG260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AH260)+AH260>$W28,$W28-SUM($X260:AH260),AH260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AI260)+AI260>$W28,$W28-SUM($X260:AI260),AI260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AJ260)+AJ260>$W28,$W28-SUM($X260:AJ260),AJ260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AK260)+AK260>$W28,$W28-SUM($X260:AK260),AK260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AL260)+AL260>$W28,$W28-SUM($X260:AL260),AL260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AM260)+AM260>$W28,$W28-SUM($X260:AM260),AM260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AN260)+AN260>$W28,$W28-SUM($X260:AN260),AN260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AO260)+AO260>$W28,$W28-SUM($X260:AO260),AO260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AP260)+AP260>$W28,$W28-SUM($X260:AP260),AP260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AQ260)+AQ260>$W28,$W28-SUM($X260:AQ260),AQ260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AR260)+AR260>$W28,$W28-SUM($X260:AR260),AR260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AS260)+AS260>$W28,$W28-SUM($X260:AS260),AS260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AT260)+AT260>$W28,$W28-SUM($X260:AT260),AT260)","v":6.5787500000000007E-5},{"$f":"IF(SUM($X260:AU260)+AU260>$W28,$W28-SUM($X260:AU260),AU260)","v":6.5787500000000007E-5},2.3025624999999995E-3,2.6314999999999992E-4,{"$f":"IF(SUM($AW260:AX260)<0,0,IF(SUM($AX260:AX260)+AX260>$AW260,$AW260-SUM($AX260:AX260),AX260))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW260:AY260)<0,0,IF(SUM($AX260:AY260)+AY260>$AW260,$AW260-SUM($AX260:AY260),AY260))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW260:AZ260)<0,0,IF(SUM($AX260:AZ260)+AZ260>$AW260,$AW260-SUM($AX260:AZ260),AZ260))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW260:BA260)<0,0,IF(SUM($AX260:BA260)+BA260>$AW260,$AW260-SUM($AX260:BA260),BA260))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW260:BB260)<0,0,IF(SUM($AX260:BB260)+BB260>$AW260,$AW260-SUM($AX260:BB260),BB260))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW260:BC260)<0,0,IF(SUM($AX260:BC260)+BC260>$AW260,$AW260-SUM($AX260:BC260),BC260))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW260:BD260)<0,0,IF(SUM($AX260:BD260)+BD260>$AW260,$AW260-SUM($AX260:BD260),BD260))","v":2.6314999999999992E-4},{"$f":"IF(SUM($AW260:BE260)<0,0,IF(SUM($AX260:BE260)+BE260>$AW260,$AW260-SUM($AX260:BE260),BE260))","v":1.9736250000000014E-4},{"$f":"IF(SUM($AW260:BF260)<0,0,IF(SUM($AX260:BF260)+BF260>$AW260,$AW260-SUM($AX260:BF260),BF260))","v":0},{"$f":"IF(SUM($AW260:BG260)<0,0,IF(SUM($AX260:BG260)+BG260>$AW260,$AW260-SUM($AX260:BG260),BG260))","v":0},{"$f":"IF(SUM($AW260:BH260)<0,0,IF(SUM($AX260:BH260)+BH260>$AW260,$AW260-SUM($AX260:BH260),BH260))","v":0},{"$f":"IF(SUM($AW260:BI260)<0,0,IF(SUM($AX260:BI260)+BI260>$AW260,$AW260-SUM($AX260:BI260),BI260))","v":0},{"$f":"IF(SUM($AW260:BJ260)<0,0,IF(SUM($AX260:BJ260)+BJ260>$AW260,$AW260-SUM($AX260:BJ260),BJ260))","v":0},{"$f":"IF(SUM($AW260:BK260)<0,0,IF(SUM($AX260:BK260)+BK260>$AW260,$AW260-SUM($AX260:BK260),BK260))","v":0},{"$f":"IF(SUM($AW260:BL260)<0,0,IF(SUM($AX260:BL260)+BL260>$AW260,$AW260-SUM($AX260:BL260),BL260))","v":0},{"$f":"IF(SUM($AW260:BM260)<0,0,IF(SUM($AX260:BM260)+BM260>$AW260,$AW260-SUM($AX260:BM260),BM260))","v":0},{"$f":"IF(SUM($AW260:BN260)<0,0,IF(SUM($AX260:BN260)+BN260>$AW260,$AW260-SUM($AX260:BN260),BN260))","v":0},{"$f":"IF(SUM($AW260:BO260)<0,0,IF(SUM($AX260:BO260)+BO260>$AW260,$AW260-SUM($AX260:BO260),BO260))","v":0},{"$f":"IF(SUM($AW260:BP260)<0,0,IF(SUM($AX260:BP260)+BP260>$AW260,$AW260-SUM($AX260:BP260),BP260))","v":0},{"$f":"IF(SUM($AW260:BQ260)<0,0,IF(SUM($AX260:BQ260)+BQ260>$AW260,$AW260-SUM($AX260:BQ260),BQ260))","v":0},{"$f":"IF(SUM($AW260:BR260)<0,0,IF(SUM($AX260:BR260)+BR260>$AW260,$AW260-SUM($AX260:BR260),BR260))","v":0},{"$f":"IF(SUM($AW260:BS260)<0,0,IF(SUM($AX260:BS260)+BS260>$AW260,$AW260-SUM($AX260:BS260),BS260))","v":0},{"$f":"IF(SUM($AW260:BT260)<0,0,IF(SUM($AX260:BT260)+BT260>$AW260,$AW260-SUM($AX260:BT260),BT260))","v":0},{"$f":"IF(SUM($AW260:BU260)<0,0,IF(SUM($AX260:BU260)+BU260>$AW260,$AW260-SUM($AX260:BU260),BU260))","v":0},{"$f":"IF(SUM($AW260:BV260)<0,0,IF(SUM($AX260:BV260)+BV260>$AW260,$AW260-SUM($AX260:BV260),BV260))","v":0},{"$f":"IF(SUM($AW260:BW260)<0,0,IF(SUM($AX260:BW260)+BW260>$AW260,$AW260-SUM($AX260:BW260),BW260))","v":0},{"$f":"IF(SUM($AW260:BX260)<0,0,IF(SUM($AX260:BX260)+BX260>$AW260,$AW260-SUM($AX260:BX260),BX260))","v":0},{"$f":"IF(SUM($AW260:BY260)<0,0,IF(SUM($AX260:BY260)+BY260>$AW260,$AW260-SUM($AX260:BY260),BY260))","v":0},{"$f":"IF(SUM($AW260:BZ260)<0,0,IF(SUM($AX260:BZ260)+BZ260>$AW260,$AW260-SUM($AX260:BZ260),BZ260))","v":0},{"$f":"IF(SUM($AW260:CA260)<0,0,IF(SUM($AX260:CA260)+CA260>$AW260,$AW260-SUM($AX260:CA260),CA260))","v":0},{"$f":"IF(SUM($AW260:CB260)<0,0,IF(SUM($AX260:CB260)+CB260>$AW260,$AW260-SUM($AX260:CB260),CB260))","v":0},{"$f":"IF(SUM($AW260:CC260)<0,0,IF(SUM($AX260:CC260)+CC260>$AW260,$AW260-SUM($AX260:CC260),CC260))","v":0},{"$f":"IF(SUM($AW260:CD260)<0,0,IF(SUM($AX260:CD260)+CD260>$AW260,$AW260-SUM($AX260:CD260),CD260))","v":0},{"$f":"IF(SUM($AW260:CE260)<0,0,IF(SUM($AX260:CE260)+CE260>$AW260,$AW260-SUM($AX260:CE260),CE260))","v":0},{"$f":"IF(SUM($AW260:CF260)<0,0,IF(SUM($AX260:CF260)+CF260>$AW260,$AW260-SUM($AX260:CF260),CF260))","v":0},{"$f":"IF(SUM($AW260:CG260)<0,0,IF(SUM($AX260:CG260)+CG260>$AW260,$AW260-SUM($AX260:CG260),CG260))","v":0},{"$f":"IF(SUM($AW260:CH260)<0,0,IF(SUM($AX260:CH260)+CH260>$AW260,$AW260-SUM($AX260:CH260),CH260))","v":0},{"$f":"IF(SUM($AW260:CI260)<0,0,IF(SUM($AX260:CI260)+CI260>$AW260,$AW260-SUM($AX260:CI260),CI260))","v":0},{"$f":"IF(SUM($AW260:CJ260)<0,0,IF(SUM($AX260:CJ260)+CJ260>$AW260,$AW260-SUM($AX260:CJ260),CJ260))","v":0},{"$f":"IF(SUM($AW260:CK260)<0,0,IF(SUM($AX260:CK260)+CK260>$AW260,$AW260-SUM($AX260:CK260),CK260))","v":0},{"$f":"IF(SUM($AW260:CL260)<0,0,IF(SUM($AX260:CL260)+CL260>$AW260,$AW260-SUM($AX260:CL260),CL260))","v":0},{"$f":"IF(SUM($AW260:CM260)<0,0,IF(SUM($AX260:CM260)+CM260>$AW260,$AW260-SUM($AX260:CM260),CM260))","v":0},{"$f":"IF(SUM($AW260:CN260)<0,0,IF(SUM($AX260:CN260)+CN260>$AW260,$AW260-SUM($AX260:CN260),CN260))","v":0},{"$f":"IF(SUM($AW260:CO260)<0,0,IF(SUM($AX260:CO260)+CO260>$AW260,$AW260-SUM($AX260:CO260),CO260))","v":0},{"$f":"IF(SUM($AW260:CP260)<0,0,IF(SUM($AX260:CP260)+CP260>$AW260,$AW260-SUM($AX260:CP260),CP260))","v":0},{"$f":"IF(SUM($AW260:CQ260)<0,0,IF(SUM($AX260:CQ260)+CQ260>$AW260,$AW260-SUM($AX260:CQ260),CQ260))","v":0},{"$f":"IF(SUM($AW260:CR260)<0,0,IF(SUM($AX260:CR260)+CR260>$AW260,$AW260-SUM($AX260:CR260),CR260))","v":0},{"$f":"IF(SUM($AW260:CS260)<0,0,IF(SUM($AX260:CS260)+CS260>$AW260,$AW260-SUM($AX260:CS260),CS260))","v":0},{"$f":"IF(SUM($AW260:CT260)<0,0,IF(SUM($AX260:CT260)+CT260>$AW260,$AW260-SUM($AX260:CT260),CT260))","v":0},{"$f":"IF(SUM($AW260:CU260)<0,0,IF(SUM($AX260:CU260)+CU260>$AW260,$AW260-SUM($AX260:CU260),CU260))","v":0},{"$f":"IF(SUM($AW260:CV260)<0,0,IF(SUM($AX260:CV260)+CV260>$AW260,$AW260-SUM($AX260:CV260),CV260))","v":0},{"$f":"IF(SUM($AW260:CW260)<0,0,IF(SUM($AX260:CW260)+CW260>$AW260,$AW260-SUM($AX260:CW260),CW260))","v":0},{"$f":"IF(SUM($AW260:CX260)<0,0,IF(SUM($AX260:CX260)+CX260>$AW260,$AW260-SUM($AX260:CX260),CX260))","v":0},{"$f":"IF(SUM($AW260:CY260)<0,0,IF(SUM($AX260:CY260)+CY260>$AW260,$AW260-SUM($AX260:CY260),CY260))","v":0},{"$f":"IF(SUM($AW260:CZ260)<0,0,IF(SUM($AX260:CZ260)+CZ260>$AW260,$AW260-SUM($AX260:CZ260),CZ260))","v":0},{"$f":"IF(SUM($AW260:DA260)<0,0,IF(SUM($AX260:DA260)+DA260>$AW260,$AW260-SUM($AX260:DA260),DA260))","v":0},{"$f":"IF(SUM($AW260:DB260)<0,0,IF(SUM($AX260:DB260)+DB260>$AW260,$AW260-SUM($AX260:DB260),DB260))","v":0},{"$f":"IF(SUM($AW260:DC260)<0,0,IF(SUM($AX260:DC260)+DC260>$AW260,$AW260-SUM($AX260:DC260),DC260))","v":0},{"$f":"IF(SUM($AW260:DD260)<0,0,IF(SUM($AX260:DD260)+DD260>$AW260,$AW260-SUM($AX260:DD260),DD260))","v":0},{"$f":"IF(SUM($AW260:DE260)<0,0,IF(SUM($AX260:DE260)+DE260>$AW260,$AW260-SUM($AX260:DE260),DE260))","v":0},{"$f":"IF(SUM($AW260:DF260)<0,0,IF(SUM($AX260:DF260)+DF260>$AW260,$AW260-SUM($AX260:DF260),DF260))","v":0},{"$f":"IF(SUM($AW260:DG260)<0,0,IF(SUM($AX260:DG260)+DG260>$AW260,$AW260-SUM($AX260:DG260),DG260))","v":0},{"$f":"IF(SUM($AW260:DH260)<0,0,IF(SUM($AX260:DH260)+DH260>$AW260,$AW260-SUM($AX260:DH260),DH260))","v":0},{"$f":"IF(SUM($AW260:DI260)<0,0,IF(SUM($AX260:DI260)+DI260>$AW260,$AW260-SUM($AX260:DI260),DI260))","v":0},{"$f":"IF(SUM($AW260:DJ260)<0,0,IF(SUM($AX260:DJ260)+DJ260>$AW260,$AW260-SUM($AX260:DJ260),DJ260))","v":0},{"$f":"IF(SUM($AW260:DK260)<0,0,IF(SUM($AX260:DK260)+DK260>$AW260,$AW260-SUM($AX260:DK260),DK260))","v":0},{"$f":"IF(SUM($AW260:DL260)<0,0,IF(SUM($AX260:DL260)+DL260>$AW260,$AW260-SUM($AX260:DL260),DL260))","v":0},{"$f":"IF(SUM($AW260:DM260)<0,0,IF(SUM($AX260:DM260)+DM260>$AW260,$AW260-SUM($AX260:DM260),DM260))","v":0},{"$f":"IF(SUM($AW260:DN260)<0,0,IF(SUM($AX260:DN260)+DN260>$AW260,$AW260-SUM($AX260:DN260),DN260))","v":0},{"$f":"IF(SUM($AW260:DO260)<0,0,IF(SUM($AX260:DO260)+DO260>$AW260,$AW260-SUM($AX260:DO260),DO260))","v":0},{"$f":"IF(SUM($AW260:DP260)<0,0,IF(SUM($AX260:DP260)+DP260>$AW260,$AW260-SUM($AX260:DP260),DP260))","v":0},{"$f":"IF(SUM($AW260:DQ260)<0,0,IF(SUM($AX260:DQ260)+DQ260>$AW260,$AW260-SUM($AX260:DQ260),DQ260))","v":0},{"$f":"IF(SUM($AW260:DR260)<0,0,IF(SUM($AX260:DR260)+DR260>$AW260,$AW260-SUM($AX260:DR260),DR260))","v":0},{"$f":"IF(SUM($AW260:DS260)<0,0,IF(SUM($AX260:DS260)+DS260>$AW260,$AW260-SUM($AX260:DS260),DS260))","v":0},{"$f":"IF(SUM($AW260:DT260)<0,0,IF(SUM($AX260:DT260)+DT260>$AW260,$AW260-SUM($AX260:DT260),DT260))","v":0},{"$f":"IF(SUM($AW260:DU260)<0,0,IF(SUM($AX260:DU260)+DU260>$AW260,$AW260-SUM($AX260:DU260),DU260))","v":0},{"$f":"IF(SUM($AW260:DV260)<0,0,IF(SUM($AX260:DV260)+DV260>$AW260,$AW260-SUM($AX260:DV260),DV260))","v":0},{"$f":"IF(SUM($AW260:DW260)<0,0,IF(SUM($AX260:DW260)+DW260>$AW260,$AW260-SUM($AX260:DW260),DW260))","v":0},{"$f":"IF(SUM($AW260:DX260)<0,0,IF(SUM($AX260:DX260)+DX260>$AW260,$AW260-SUM($AX260:DX260),DX260))","v":0},{"$f":"IF(SUM($AW260:DY260)<0,0,IF(SUM($AX260:DY260)+DY260>$AW260,$AW260-SUM($AX260:DY260),DY260))","v":0},{"$f":"IF(SUM($AW260:DZ260)<0,0,IF(SUM($AX260:DZ260)+DZ260>$AW260,$AW260-SUM($AX260:DZ260),DZ260))","v":0},{"$f":"IF(SUM($AW260:EA260)<0,0,IF(SUM($AX260:EA260)+EA260>$AW260,$AW260-SUM($AX260:EA260),EA260))","v":0},{"$f":"IF(SUM($AW260:EB260)<0,0,IF(SUM($AX260:EB260)+EB260>$AW260,$AW260-SUM($AX260:EB260),EB260))","v":0},{"$f":"IF(SUM($AW260:EC260)<0,0,IF(SUM($AX260:EC260)+EC260>$AW260,$AW260-SUM($AX260:EC260),EC260))","v":0},{"$f":"IF(SUM($AW260:ED260)<0,0,IF(SUM($AX260:ED260)+ED260>$AW260,$AW260-SUM($AX260:ED260),ED260))","v":0},{"$f":"IF(SUM($AW260:EE260)<0,0,IF(SUM($AX260:EE260)+EE260>$AW260,$AW260-SUM($AX260:EE260),EE260))","v":0},{"$f":"IF(SUM($AW260:EF260)<0,0,IF(SUM($AX260:EF260)+EF260>$AW260,$AW260-SUM($AX260:EF260),EF260))","v":0},{"$f":"IF(SUM($AW260:EG260)<0,0,IF(SUM($AX260:EG260)+EG260>$AW260,$AW260-SUM($AX260:EG260),EG260))","v":0},{"$f":"IF(SUM($AW260:EH260)<0,0,IF(SUM($AX260:EH260)+EH260>$AW260,$AW260-SUM($AX260:EH260),EH260))","v":0},{"$f":"IF(SUM($AW260:EI260)<0,0,IF(SUM($AX260:EI260)+EI260>$AW260,$AW260-SUM($AX260:EI260),EI260))","v":0},{"$f":"IF(SUM($AW260:EJ260)<0,0,IF(SUM($AX260:EJ260)+EJ260>$AW260,$AW260-SUM($AX260:EJ260),EJ260))","v":0},{"$f":"IF(SUM($AW260:EK260)<0,0,IF(SUM($AX260:EK260)+EK260>$AW260,$AW260-SUM($AX260:EK260),EK260))","v":0},{"$f":"IF(SUM($AW260:EL260)<0,0,IF(SUM($AX260:EL260)+EL260>$AW260,$AW260-SUM($AX260:EL260),EL260))","v":0},{"$f":"IF(SUM($AW260:EM260)<0,0,IF(SUM($AX260:EM260)+EM260>$AW260,$AW260-SUM($AX260:EM260),EM260))","v":0},{"$f":"IF(SUM($AW260:EN260)<0,0,IF(SUM($AX260:EN260)+EN260>$AW260,$AW260-SUM($AX260:EN260),EN260))","v":0},{"$f":"IF(SUM($AW260:EO260)<0,0,IF(SUM($AX260:EO260)+EO260>$AW260,$AW260-SUM($AX260:EO260),EO260))","v":0},{"$f":"IF(SUM($AW260:EP260)<0,0,IF(SUM($AX260:EP260)+EP260>$AW260,$AW260-SUM($AX260:EP260),EP260))","v":0},{"$f":"IF(SUM($AW260:EQ260)<0,0,IF(SUM($AX260:EQ260)+EQ260>$AW260,$AW260-SUM($AX260:EQ260),EQ260))","v":0},{"$f":"IF(SUM($AW260:ER260)<0,0,IF(SUM($AX260:ER260)+ER260>$AW260,$AW260-SUM($AX260:ER260),ER260))","v":0},{"$f":"IF(SUM($AW260:ES260)<0,0,IF(SUM($AX260:ES260)+ES260>$AW260,$AW260-SUM($AX260:ES260),ES260))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($X261:X261)+X261>$W29,$W29-SUM($X261:X261),X261)","v":0},{"$f":"IF(SUM($X261:Y261)+Y261>$W29,$W29-SUM($X261:Y261),Y261)","v":0},{"$f":"IF(SUM($X261:Z261)+Z261>$W29,$W29-SUM($X261:Z261),Z261)","v":0},{"$f":"IF(SUM($X261:AA261)+AA261>$W29,$W29-SUM($X261:AA261),AA261)","v":0},{"$f":"IF(SUM($X261:AB261)+AB261>$W29,$W29-SUM($X261:AB261),AB261)","v":0},{"$f":"IF(SUM($X261:AC261)+AC261>$W29,$W29-SUM($X261:AC261),AC261)","v":0},{"$f":"IF(SUM($X261:AD261)+AD261>$W29,$W29-SUM($X261:AD261),AD261)","v":0},{"$f":"IF(SUM($X261:AE261)+AE261>$W29,$W29-SUM($X261:AE261),AE261)","v":0},{"$f":"IF(SUM($X261:AF261)+AF261>$W29,$W29-SUM($X261:AF261),AF261)","v":0},{"$f":"IF(SUM($X261:AG261)+AG261>$W29,$W29-SUM($X261:AG261),AG261)","v":0},{"$f":"IF(SUM($X261:AH261)+AH261>$W29,$W29-SUM($X261:AH261),AH261)","v":0},{"$f":"IF(SUM($X261:AI261)+AI261>$W29,$W29-SUM($X261:AI261),AI261)","v":0},{"$f":"IF(SUM($X261:AJ261)+AJ261>$W29,$W29-SUM($X261:AJ261),AJ261)","v":0},{"$f":"IF(SUM($X261:AK261)+AK261>$W29,$W29-SUM($X261:AK261),AK261)","v":0},{"$f":"IF(SUM($X261:AL261)+AL261>$W29,$W29-SUM($X261:AL261),AL261)","v":0},{"$f":"IF(SUM($X261:AM261)+AM261>$W29,$W29-SUM($X261:AM261),AM261)","v":0},{"$f":"IF(SUM($X261:AN261)+AN261>$W29,$W29-SUM($X261:AN261),AN261)","v":0},{"$f":"IF(SUM($X261:AO261)+AO261>$W29,$W29-SUM($X261:AO261),AO261)","v":0},{"$f":"IF(SUM($X261:AP261)+AP261>$W29,$W29-SUM($X261:AP261),AP261)","v":0},{"$f":"IF(SUM($X261:AQ261)+AQ261>$W29,$W29-SUM($X261:AQ261),AQ261)","v":0},{"$f":"IF(SUM($X261:AR261)+AR261>$W29,$W29-SUM($X261:AR261),AR261)","v":0},{"$f":"IF(SUM($X261:AS261)+AS261>$W29,$W29-SUM($X261:AS261),AS261)","v":0},{"$f":"IF(SUM($X261:AT261)+AT261>$W29,$W29-SUM($X261:AT261),AT261)","v":0},{"$f":"IF(SUM($X261:AU261)+AU261>$W29,$W29-SUM($X261:AU261),AU261)","v":0},0,0,{"$f":"IF(SUM($AW261:AX261)<0,0,IF(SUM($AX261:AX261)+AX261>$AW261,$AW261-SUM($AX261:AX261),AX261))","v":0},{"$f":"IF(SUM($AW261:AY261)<0,0,IF(SUM($AX261:AY261)+AY261>$AW261,$AW261-SUM($AX261:AY261),AY261))","v":0},{"$f":"IF(SUM($AW261:AZ261)<0,0,IF(SUM($AX261:AZ261)+AZ261>$AW261,$AW261-SUM($AX261:AZ261),AZ261))","v":0},{"$f":"IF(SUM($AW261:BA261)<0,0,IF(SUM($AX261:BA261)+BA261>$AW261,$AW261-SUM($AX261:BA261),BA261))","v":0},{"$f":"IF(SUM($AW261:BB261)<0,0,IF(SUM($AX261:BB261)+BB261>$AW261,$AW261-SUM($AX261:BB261),BB261))","v":0},{"$f":"IF(SUM($AW261:BC261)<0,0,IF(SUM($AX261:BC261)+BC261>$AW261,$AW261-SUM($AX261:BC261),BC261))","v":0},{"$f":"IF(SUM($AW261:BD261)<0,0,IF(SUM($AX261:BD261)+BD261>$AW261,$AW261-SUM($AX261:BD261),BD261))","v":0},{"$f":"IF(SUM($AW261:BE261)<0,0,IF(SUM($AX261:BE261)+BE261>$AW261,$AW261-SUM($AX261:BE261),BE261))","v":0},{"$f":"IF(SUM($AW261:BF261)<0,0,IF(SUM($AX261:BF261)+BF261>$AW261,$AW261-SUM($AX261:BF261),BF261))","v":0},{"$f":"IF(SUM($AW261:BG261)<0,0,IF(SUM($AX261:BG261)+BG261>$AW261,$AW261-SUM($AX261:BG261),BG261))","v":0},{"$f":"IF(SUM($AW261:BH261)<0,0,IF(SUM($AX261:BH261)+BH261>$AW261,$AW261-SUM($AX261:BH261),BH261))","v":0},{"$f":"IF(SUM($AW261:BI261)<0,0,IF(SUM($AX261:BI261)+BI261>$AW261,$AW261-SUM($AX261:BI261),BI261))","v":0},{"$f":"IF(SUM($AW261:BJ261)<0,0,IF(SUM($AX261:BJ261)+BJ261>$AW261,$AW261-SUM($AX261:BJ261),BJ261))","v":0},{"$f":"IF(SUM($AW261:BK261)<0,0,IF(SUM($AX261:BK261)+BK261>$AW261,$AW261-SUM($AX261:BK261),BK261))","v":0},{"$f":"IF(SUM($AW261:BL261)<0,0,IF(SUM($AX261:BL261)+BL261>$AW261,$AW261-SUM($AX261:BL261),BL261))","v":0},{"$f":"IF(SUM($AW261:BM261)<0,0,IF(SUM($AX261:BM261)+BM261>$AW261,$AW261-SUM($AX261:BM261),BM261))","v":0},{"$f":"IF(SUM($AW261:BN261)<0,0,IF(SUM($AX261:BN261)+BN261>$AW261,$AW261-SUM($AX261:BN261),BN261))","v":0},{"$f":"IF(SUM($AW261:BO261)<0,0,IF(SUM($AX261:BO261)+BO261>$AW261,$AW261-SUM($AX261:BO261),BO261))","v":0},{"$f":"IF(SUM($AW261:BP261)<0,0,IF(SUM($AX261:BP261)+BP261>$AW261,$AW261-SUM($AX261:BP261),BP261))","v":0},{"$f":"IF(SUM($AW261:BQ261)<0,0,IF(SUM($AX261:BQ261)+BQ261>$AW261,$AW261-SUM($AX261:BQ261),BQ261))","v":0},{"$f":"IF(SUM($AW261:BR261)<0,0,IF(SUM($AX261:BR261)+BR261>$AW261,$AW261-SUM($AX261:BR261),BR261))","v":0},{"$f":"IF(SUM($AW261:BS261)<0,0,IF(SUM($AX261:BS261)+BS261>$AW261,$AW261-SUM($AX261:BS261),BS261))","v":0},{"$f":"IF(SUM($AW261:BT261)<0,0,IF(SUM($AX261:BT261)+BT261>$AW261,$AW261-SUM($AX261:BT261),BT261))","v":0},{"$f":"IF(SUM($AW261:BU261)<0,0,IF(SUM($AX261:BU261)+BU261>$AW261,$AW261-SUM($AX261:BU261),BU261))","v":0},{"$f":"IF(SUM($AW261:BV261)<0,0,IF(SUM($AX261:BV261)+BV261>$AW261,$AW261-SUM($AX261:BV261),BV261))","v":0},{"$f":"IF(SUM($AW261:BW261)<0,0,IF(SUM($AX261:BW261)+BW261>$AW261,$AW261-SUM($AX261:BW261),BW261))","v":0},{"$f":"IF(SUM($AW261:BX261)<0,0,IF(SUM($AX261:BX261)+BX261>$AW261,$AW261-SUM($AX261:BX261),BX261))","v":0},{"$f":"IF(SUM($AW261:BY261)<0,0,IF(SUM($AX261:BY261)+BY261>$AW261,$AW261-SUM($AX261:BY261),BY261))","v":0},{"$f":"IF(SUM($AW261:BZ261)<0,0,IF(SUM($AX261:BZ261)+BZ261>$AW261,$AW261-SUM($AX261:BZ261),BZ261))","v":0},{"$f":"IF(SUM($AW261:CA261)<0,0,IF(SUM($AX261:CA261)+CA261>$AW261,$AW261-SUM($AX261:CA261),CA261))","v":0},{"$f":"IF(SUM($AW261:CB261)<0,0,IF(SUM($AX261:CB261)+CB261>$AW261,$AW261-SUM($AX261:CB261),CB261))","v":0},{"$f":"IF(SUM($AW261:CC261)<0,0,IF(SUM($AX261:CC261)+CC261>$AW261,$AW261-SUM($AX261:CC261),CC261))","v":0},{"$f":"IF(SUM($AW261:CD261)<0,0,IF(SUM($AX261:CD261)+CD261>$AW261,$AW261-SUM($AX261:CD261),CD261))","v":0},{"$f":"IF(SUM($AW261:CE261)<0,0,IF(SUM($AX261:CE261)+CE261>$AW261,$AW261-SUM($AX261:CE261),CE261))","v":0},{"$f":"IF(SUM($AW261:CF261)<0,0,IF(SUM($AX261:CF261)+CF261>$AW261,$AW261-SUM($AX261:CF261),CF261))","v":0},{"$f":"IF(SUM($AW261:CG261)<0,0,IF(SUM($AX261:CG261)+CG261>$AW261,$AW261-SUM($AX261:CG261),CG261))","v":0},{"$f":"IF(SUM($AW261:CH261)<0,0,IF(SUM($AX261:CH261)+CH261>$AW261,$AW261-SUM($AX261:CH261),CH261))","v":0},{"$f":"IF(SUM($AW261:CI261)<0,0,IF(SUM($AX261:CI261)+CI261>$AW261,$AW261-SUM($AX261:CI261),CI261))","v":0},{"$f":"IF(SUM($AW261:CJ261)<0,0,IF(SUM($AX261:CJ261)+CJ261>$AW261,$AW261-SUM($AX261:CJ261),CJ261))","v":0},{"$f":"IF(SUM($AW261:CK261)<0,0,IF(SUM($AX261:CK261)+CK261>$AW261,$AW261-SUM($AX261:CK261),CK261))","v":0},{"$f":"IF(SUM($AW261:CL261)<0,0,IF(SUM($AX261:CL261)+CL261>$AW261,$AW261-SUM($AX261:CL261),CL261))","v":0},{"$f":"IF(SUM($AW261:CM261)<0,0,IF(SUM($AX261:CM261)+CM261>$AW261,$AW261-SUM($AX261:CM261),CM261))","v":0},{"$f":"IF(SUM($AW261:CN261)<0,0,IF(SUM($AX261:CN261)+CN261>$AW261,$AW261-SUM($AX261:CN261),CN261))","v":0},{"$f":"IF(SUM($AW261:CO261)<0,0,IF(SUM($AX261:CO261)+CO261>$AW261,$AW261-SUM($AX261:CO261),CO261))","v":0},{"$f":"IF(SUM($AW261:CP261)<0,0,IF(SUM($AX261:CP261)+CP261>$AW261,$AW261-SUM($AX261:CP261),CP261))","v":0},{"$f":"IF(SUM($AW261:CQ261)<0,0,IF(SUM($AX261:CQ261)+CQ261>$AW261,$AW261-SUM($AX261:CQ261),CQ261))","v":0},{"$f":"IF(SUM($AW261:CR261)<0,0,IF(SUM($AX261:CR261)+CR261>$AW261,$AW261-SUM($AX261:CR261),CR261))","v":0},{"$f":"IF(SUM($AW261:CS261)<0,0,IF(SUM($AX261:CS261)+CS261>$AW261,$AW261-SUM($AX261:CS261),CS261))","v":0},{"$f":"IF(SUM($AW261:CT261)<0,0,IF(SUM($AX261:CT261)+CT261>$AW261,$AW261-SUM($AX261:CT261),CT261))","v":0},{"$f":"IF(SUM($AW261:CU261)<0,0,IF(SUM($AX261:CU261)+CU261>$AW261,$AW261-SUM($AX261:CU261),CU261))","v":0},{"$f":"IF(SUM($AW261:CV261)<0,0,IF(SUM($AX261:CV261)+CV261>$AW261,$AW261-SUM($AX261:CV261),CV261))","v":0},{"$f":"IF(SUM($AW261:CW261)<0,0,IF(SUM($AX261:CW261)+CW261>$AW261,$AW261-SUM($AX261:CW261),CW261))","v":0},{"$f":"IF(SUM($AW261:CX261)<0,0,IF(SUM($AX261:CX261)+CX261>$AW261,$AW261-SUM($AX261:CX261),CX261))","v":0},{"$f":"IF(SUM($AW261:CY261)<0,0,IF(SUM($AX261:CY261)+CY261>$AW261,$AW261-SUM($AX261:CY261),CY261))","v":0},{"$f":"IF(SUM($AW261:CZ261)<0,0,IF(SUM($AX261:CZ261)+CZ261>$AW261,$AW261-SUM($AX261:CZ261),CZ261))","v":0},{"$f":"IF(SUM($AW261:DA261)<0,0,IF(SUM($AX261:DA261)+DA261>$AW261,$AW261-SUM($AX261:DA261),DA261))","v":0},{"$f":"IF(SUM($AW261:DB261)<0,0,IF(SUM($AX261:DB261)+DB261>$AW261,$AW261-SUM($AX261:DB261),DB261))","v":0},{"$f":"IF(SUM($AW261:DC261)<0,0,IF(SUM($AX261:DC261)+DC261>$AW261,$AW261-SUM($AX261:DC261),DC261))","v":0},{"$f":"IF(SUM($AW261:DD261)<0,0,IF(SUM($AX261:DD261)+DD261>$AW261,$AW261-SUM($AX261:DD261),DD261))","v":0},{"$f":"IF(SUM($AW261:DE261)<0,0,IF(SUM($AX261:DE261)+DE261>$AW261,$AW261-SUM($AX261:DE261),DE261))","v":0},{"$f":"IF(SUM($AW261:DF261)<0,0,IF(SUM($AX261:DF261)+DF261>$AW261,$AW261-SUM($AX261:DF261),DF261))","v":0},{"$f":"IF(SUM($AW261:DG261)<0,0,IF(SUM($AX261:DG261)+DG261>$AW261,$AW261-SUM($AX261:DG261),DG261))","v":0},{"$f":"IF(SUM($AW261:DH261)<0,0,IF(SUM($AX261:DH261)+DH261>$AW261,$AW261-SUM($AX261:DH261),DH261))","v":0},{"$f":"IF(SUM($AW261:DI261)<0,0,IF(SUM($AX261:DI261)+DI261>$AW261,$AW261-SUM($AX261:DI261),DI261))","v":0},{"$f":"IF(SUM($AW261:DJ261)<0,0,IF(SUM($AX261:DJ261)+DJ261>$AW261,$AW261-SUM($AX261:DJ261),DJ261))","v":0},{"$f":"IF(SUM($AW261:DK261)<0,0,IF(SUM($AX261:DK261)+DK261>$AW261,$AW261-SUM($AX261:DK261),DK261))","v":0},{"$f":"IF(SUM($AW261:DL261)<0,0,IF(SUM($AX261:DL261)+DL261>$AW261,$AW261-SUM($AX261:DL261),DL261))","v":0},{"$f":"IF(SUM($AW261:DM261)<0,0,IF(SUM($AX261:DM261)+DM261>$AW261,$AW261-SUM($AX261:DM261),DM261))","v":0},{"$f":"IF(SUM($AW261:DN261)<0,0,IF(SUM($AX261:DN261)+DN261>$AW261,$AW261-SUM($AX261:DN261),DN261))","v":0},{"$f":"IF(SUM($AW261:DO261)<0,0,IF(SUM($AX261:DO261)+DO261>$AW261,$AW261-SUM($AX261:DO261),DO261))","v":0},{"$f":"IF(SUM($AW261:DP261)<0,0,IF(SUM($AX261:DP261)+DP261>$AW261,$AW261-SUM($AX261:DP261),DP261))","v":0},{"$f":"IF(SUM($AW261:DQ261)<0,0,IF(SUM($AX261:DQ261)+DQ261>$AW261,$AW261-SUM($AX261:DQ261),DQ261))","v":0},{"$f":"IF(SUM($AW261:DR261)<0,0,IF(SUM($AX261:DR261)+DR261>$AW261,$AW261-SUM($AX261:DR261),DR261))","v":0},{"$f":"IF(SUM($AW261:DS261)<0,0,IF(SUM($AX261:DS261)+DS261>$AW261,$AW261-SUM($AX261:DS261),DS261))","v":0},{"$f":"IF(SUM($AW261:DT261)<0,0,IF(SUM($AX261:DT261)+DT261>$AW261,$AW261-SUM($AX261:DT261),DT261))","v":0},{"$f":"IF(SUM($AW261:DU261)<0,0,IF(SUM($AX261:DU261)+DU261>$AW261,$AW261-SUM($AX261:DU261),DU261))","v":0},{"$f":"IF(SUM($AW261:DV261)<0,0,IF(SUM($AX261:DV261)+DV261>$AW261,$AW261-SUM($AX261:DV261),DV261))","v":0},{"$f":"IF(SUM($AW261:DW261)<0,0,IF(SUM($AX261:DW261)+DW261>$AW261,$AW261-SUM($AX261:DW261),DW261))","v":0},{"$f":"IF(SUM($AW261:DX261)<0,0,IF(SUM($AX261:DX261)+DX261>$AW261,$AW261-SUM($AX261:DX261),DX261))","v":0},{"$f":"IF(SUM($AW261:DY261)<0,0,IF(SUM($AX261:DY261)+DY261>$AW261,$AW261-SUM($AX261:DY261),DY261))","v":0},{"$f":"IF(SUM($AW261:DZ261)<0,0,IF(SUM($AX261:DZ261)+DZ261>$AW261,$AW261-SUM($AX261:DZ261),DZ261))","v":0},{"$f":"IF(SUM($AW261:EA261)<0,0,IF(SUM($AX261:EA261)+EA261>$AW261,$AW261-SUM($AX261:EA261),EA261))","v":0},{"$f":"IF(SUM($AW261:EB261)<0,0,IF(SUM($AX261:EB261)+EB261>$AW261,$AW261-SUM($AX261:EB261),EB261))","v":0},{"$f":"IF(SUM($AW261:EC261)<0,0,IF(SUM($AX261:EC261)+EC261>$AW261,$AW261-SUM($AX261:EC261),EC261))","v":0},{"$f":"IF(SUM($AW261:ED261)<0,0,IF(SUM($AX261:ED261)+ED261>$AW261,$AW261-SUM($AX261:ED261),ED261))","v":0},{"$f":"IF(SUM($AW261:EE261)<0,0,IF(SUM($AX261:EE261)+EE261>$AW261,$AW261-SUM($AX261:EE261),EE261))","v":0},{"$f":"IF(SUM($AW261:EF261)<0,0,IF(SUM($AX261:EF261)+EF261>$AW261,$AW261-SUM($AX261:EF261),EF261))","v":0},{"$f":"IF(SUM($AW261:EG261)<0,0,IF(SUM($AX261:EG261)+EG261>$AW261,$AW261-SUM($AX261:EG261),EG261))","v":0},{"$f":"IF(SUM($AW261:EH261)<0,0,IF(SUM($AX261:EH261)+EH261>$AW261,$AW261-SUM($AX261:EH261),EH261))","v":0},{"$f":"IF(SUM($AW261:EI261)<0,0,IF(SUM($AX261:EI261)+EI261>$AW261,$AW261-SUM($AX261:EI261),EI261))","v":0},{"$f":"IF(SUM($AW261:EJ261)<0,0,IF(SUM($AX261:EJ261)+EJ261>$AW261,$AW261-SUM($AX261:EJ261),EJ261))","v":0},{"$f":"IF(SUM($AW261:EK261)<0,0,IF(SUM($AX261:EK261)+EK261>$AW261,$AW261-SUM($AX261:EK261),EK261))","v":0},{"$f":"IF(SUM($AW261:EL261)<0,0,IF(SUM($AX261:EL261)+EL261>$AW261,$AW261-SUM($AX261:EL261),EL261))","v":0},{"$f":"IF(SUM($AW261:EM261)<0,0,IF(SUM($AX261:EM261)+EM261>$AW261,$AW261-SUM($AX261:EM261),EM261))","v":0},{"$f":"IF(SUM($AW261:EN261)<0,0,IF(SUM($AX261:EN261)+EN261>$AW261,$AW261-SUM($AX261:EN261),EN261))","v":0},{"$f":"IF(SUM($AW261:EO261)<0,0,IF(SUM($AX261:EO261)+EO261>$AW261,$AW261-SUM($AX261:EO261),EO261))","v":0},{"$f":"IF(SUM($AW261:EP261)<0,0,IF(SUM($AX261:EP261)+EP261>$AW261,$AW261-SUM($AX261:EP261),EP261))","v":0},{"$f":"IF(SUM($AW261:EQ261)<0,0,IF(SUM($AX261:EQ261)+EQ261>$AW261,$AW261-SUM($AX261:EQ261),EQ261))","v":0},{"$f":"IF(SUM($AW261:ER261)<0,0,IF(SUM($AX261:ER261)+ER261>$AW261,$AW261-SUM($AX261:ER261),ER261))","v":0},{"$f":"IF(SUM($AW261:ES261)<0,0,IF(SUM($AX261:ES261)+ES261>$AW261,$AW261-SUM($AX261:ES261),ES261))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.142485375E-3,{"$f":"IF(SUM($X262:X262)+X262>$W30,$W30-SUM($X262:X262),X262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:Y262)+Y262>$W30,$W30-SUM($X262:Y262),Y262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:Z262)+Z262>$W30,$W30-SUM($X262:Z262),Z262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AA262)+AA262>$W30,$W30-SUM($X262:AA262),AA262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AB262)+AB262>$W30,$W30-SUM($X262:AB262),AB262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AC262)+AC262>$W30,$W30-SUM($X262:AC262),AC262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AD262)+AD262>$W30,$W30-SUM($X262:AD262),AD262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AE262)+AE262>$W30,$W30-SUM($X262:AE262),AE262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AF262)+AF262>$W30,$W30-SUM($X262:AF262),AF262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AG262)+AG262>$W30,$W30-SUM($X262:AG262),AG262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AH262)+AH262>$W30,$W30-SUM($X262:AH262),AH262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AI262)+AI262>$W30,$W30-SUM($X262:AI262),AI262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AJ262)+AJ262>$W30,$W30-SUM($X262:AJ262),AJ262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AK262)+AK262>$W30,$W30-SUM($X262:AK262),AK262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AL262)+AL262>$W30,$W30-SUM($X262:AL262),AL262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AM262)+AM262>$W30,$W30-SUM($X262:AM262),AM262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AN262)+AN262>$W30,$W30-SUM($X262:AN262),AN262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AO262)+AO262>$W30,$W30-SUM($X262:AO262),AO262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AP262)+AP262>$W30,$W30-SUM($X262:AP262),AP262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AQ262)+AQ262>$W30,$W30-SUM($X262:AQ262),AQ262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AR262)+AR262>$W30,$W30-SUM($X262:AR262),AR262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AS262)+AS262>$W30,$W30-SUM($X262:AS262),AS262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AT262)+AT262>$W30,$W30-SUM($X262:AT262),AT262)","v":1.142485375E-3},{"$f":"IF(SUM($X262:AU262)+AU262>$W30,$W30-SUM($X262:AU262),AU262)","v":1.142485375E-3},1.7137280624999997E-2,4.569941499999999E-3,{"$f":"IF(SUM($AW262:AX262)<0,0,IF(SUM($AX262:AX262)+AX262>$AW262,$AW262-SUM($AX262:AX262),AX262))","v":4.569941499999999E-3},{"$f":"IF(SUM($AW262:AY262)<0,0,IF(SUM($AX262:AY262)+AY262>$AW262,$AW262-SUM($AX262:AY262),AY262))","v":4.569941499999999E-3},{"$f":"IF(SUM($AW262:AZ262)<0,0,IF(SUM($AX262:AZ262)+AZ262>$AW262,$AW262-SUM($AX262:AZ262),AZ262))","v":3.4274561250000005E-3},{"$f":"IF(SUM($AW262:BA262)<0,0,IF(SUM($AX262:BA262)+BA262>$AW262,$AW262-SUM($AX262:BA262),BA262))","v":0},{"$f":"IF(SUM($AW262:BB262)<0,0,IF(SUM($AX262:BB262)+BB262>$AW262,$AW262-SUM($AX262:BB262),BB262))","v":0},{"$f":"IF(SUM($AW262:BC262)<0,0,IF(SUM($AX262:BC262)+BC262>$AW262,$AW262-SUM($AX262:BC262),BC262))","v":0},{"$f":"IF(SUM($AW262:BD262)<0,0,IF(SUM($AX262:BD262)+BD262>$AW262,$AW262-SUM($AX262:BD262),BD262))","v":0},{"$f":"IF(SUM($AW262:BE262)<0,0,IF(SUM($AX262:BE262)+BE262>$AW262,$AW262-SUM($AX262:BE262),BE262))","v":0},{"$f":"IF(SUM($AW262:BF262)<0,0,IF(SUM($AX262:BF262)+BF262>$AW262,$AW262-SUM($AX262:BF262),BF262))","v":0},{"$f":"IF(SUM($AW262:BG262)<0,0,IF(SUM($AX262:BG262)+BG262>$AW262,$AW262-SUM($AX262:BG262),BG262))","v":0},{"$f":"IF(SUM($AW262:BH262)<0,0,IF(SUM($AX262:BH262)+BH262>$AW262,$AW262-SUM($AX262:BH262),BH262))","v":0},{"$f":"IF(SUM($AW262:BI262)<0,0,IF(SUM($AX262:BI262)+BI262>$AW262,$AW262-SUM($AX262:BI262),BI262))","v":0},{"$f":"IF(SUM($AW262:BJ262)<0,0,IF(SUM($AX262:BJ262)+BJ262>$AW262,$AW262-SUM($AX262:BJ262),BJ262))","v":0},{"$f":"IF(SUM($AW262:BK262)<0,0,IF(SUM($AX262:BK262)+BK262>$AW262,$AW262-SUM($AX262:BK262),BK262))","v":0},{"$f":"IF(SUM($AW262:BL262)<0,0,IF(SUM($AX262:BL262)+BL262>$AW262,$AW262-SUM($AX262:BL262),BL262))","v":0},{"$f":"IF(SUM($AW262:BM262)<0,0,IF(SUM($AX262:BM262)+BM262>$AW262,$AW262-SUM($AX262:BM262),BM262))","v":0},{"$f":"IF(SUM($AW262:BN262)<0,0,IF(SUM($AX262:BN262)+BN262>$AW262,$AW262-SUM($AX262:BN262),BN262))","v":0},{"$f":"IF(SUM($AW262:BO262)<0,0,IF(SUM($AX262:BO262)+BO262>$AW262,$AW262-SUM($AX262:BO262),BO262))","v":0},{"$f":"IF(SUM($AW262:BP262)<0,0,IF(SUM($AX262:BP262)+BP262>$AW262,$AW262-SUM($AX262:BP262),BP262))","v":0},{"$f":"IF(SUM($AW262:BQ262)<0,0,IF(SUM($AX262:BQ262)+BQ262>$AW262,$AW262-SUM($AX262:BQ262),BQ262))","v":0},{"$f":"IF(SUM($AW262:BR262)<0,0,IF(SUM($AX262:BR262)+BR262>$AW262,$AW262-SUM($AX262:BR262),BR262))","v":0},{"$f":"IF(SUM($AW262:BS262)<0,0,IF(SUM($AX262:BS262)+BS262>$AW262,$AW262-SUM($AX262:BS262),BS262))","v":0},{"$f":"IF(SUM($AW262:BT262)<0,0,IF(SUM($AX262:BT262)+BT262>$AW262,$AW262-SUM($AX262:BT262),BT262))","v":0},{"$f":"IF(SUM($AW262:BU262)<0,0,IF(SUM($AX262:BU262)+BU262>$AW262,$AW262-SUM($AX262:BU262),BU262))","v":0},{"$f":"IF(SUM($AW262:BV262)<0,0,IF(SUM($AX262:BV262)+BV262>$AW262,$AW262-SUM($AX262:BV262),BV262))","v":0},{"$f":"IF(SUM($AW262:BW262)<0,0,IF(SUM($AX262:BW262)+BW262>$AW262,$AW262-SUM($AX262:BW262),BW262))","v":0},{"$f":"IF(SUM($AW262:BX262)<0,0,IF(SUM($AX262:BX262)+BX262>$AW262,$AW262-SUM($AX262:BX262),BX262))","v":0},{"$f":"IF(SUM($AW262:BY262)<0,0,IF(SUM($AX262:BY262)+BY262>$AW262,$AW262-SUM($AX262:BY262),BY262))","v":0},{"$f":"IF(SUM($AW262:BZ262)<0,0,IF(SUM($AX262:BZ262)+BZ262>$AW262,$AW262-SUM($AX262:BZ262),BZ262))","v":0},{"$f":"IF(SUM($AW262:CA262)<0,0,IF(SUM($AX262:CA262)+CA262>$AW262,$AW262-SUM($AX262:CA262),CA262))","v":0},{"$f":"IF(SUM($AW262:CB262)<0,0,IF(SUM($AX262:CB262)+CB262>$AW262,$AW262-SUM($AX262:CB262),CB262))","v":0},{"$f":"IF(SUM($AW262:CC262)<0,0,IF(SUM($AX262:CC262)+CC262>$AW262,$AW262-SUM($AX262:CC262),CC262))","v":0},{"$f":"IF(SUM($AW262:CD262)<0,0,IF(SUM($AX262:CD262)+CD262>$AW262,$AW262-SUM($AX262:CD262),CD262))","v":0},{"$f":"IF(SUM($AW262:CE262)<0,0,IF(SUM($AX262:CE262)+CE262>$AW262,$AW262-SUM($AX262:CE262),CE262))","v":0},{"$f":"IF(SUM($AW262:CF262)<0,0,IF(SUM($AX262:CF262)+CF262>$AW262,$AW262-SUM($AX262:CF262),CF262))","v":0},{"$f":"IF(SUM($AW262:CG262)<0,0,IF(SUM($AX262:CG262)+CG262>$AW262,$AW262-SUM($AX262:CG262),CG262))","v":0},{"$f":"IF(SUM($AW262:CH262)<0,0,IF(SUM($AX262:CH262)+CH262>$AW262,$AW262-SUM($AX262:CH262),CH262))","v":0},{"$f":"IF(SUM($AW262:CI262)<0,0,IF(SUM($AX262:CI262)+CI262>$AW262,$AW262-SUM($AX262:CI262),CI262))","v":0},{"$f":"IF(SUM($AW262:CJ262)<0,0,IF(SUM($AX262:CJ262)+CJ262>$AW262,$AW262-SUM($AX262:CJ262),CJ262))","v":0},{"$f":"IF(SUM($AW262:CK262)<0,0,IF(SUM($AX262:CK262)+CK262>$AW262,$AW262-SUM($AX262:CK262),CK262))","v":0},{"$f":"IF(SUM($AW262:CL262)<0,0,IF(SUM($AX262:CL262)+CL262>$AW262,$AW262-SUM($AX262:CL262),CL262))","v":0},{"$f":"IF(SUM($AW262:CM262)<0,0,IF(SUM($AX262:CM262)+CM262>$AW262,$AW262-SUM($AX262:CM262),CM262))","v":0},{"$f":"IF(SUM($AW262:CN262)<0,0,IF(SUM($AX262:CN262)+CN262>$AW262,$AW262-SUM($AX262:CN262),CN262))","v":0},{"$f":"IF(SUM($AW262:CO262)<0,0,IF(SUM($AX262:CO262)+CO262>$AW262,$AW262-SUM($AX262:CO262),CO262))","v":0},{"$f":"IF(SUM($AW262:CP262)<0,0,IF(SUM($AX262:CP262)+CP262>$AW262,$AW262-SUM($AX262:CP262),CP262))","v":0},{"$f":"IF(SUM($AW262:CQ262)<0,0,IF(SUM($AX262:CQ262)+CQ262>$AW262,$AW262-SUM($AX262:CQ262),CQ262))","v":0},{"$f":"IF(SUM($AW262:CR262)<0,0,IF(SUM($AX262:CR262)+CR262>$AW262,$AW262-SUM($AX262:CR262),CR262))","v":0},{"$f":"IF(SUM($AW262:CS262)<0,0,IF(SUM($AX262:CS262)+CS262>$AW262,$AW262-SUM($AX262:CS262),CS262))","v":0},{"$f":"IF(SUM($AW262:CT262)<0,0,IF(SUM($AX262:CT262)+CT262>$AW262,$AW262-SUM($AX262:CT262),CT262))","v":0},{"$f":"IF(SUM($AW262:CU262)<0,0,IF(SUM($AX262:CU262)+CU262>$AW262,$AW262-SUM($AX262:CU262),CU262))","v":0},{"$f":"IF(SUM($AW262:CV262)<0,0,IF(SUM($AX262:CV262)+CV262>$AW262,$AW262-SUM($AX262:CV262),CV262))","v":0},{"$f":"IF(SUM($AW262:CW262)<0,0,IF(SUM($AX262:CW262)+CW262>$AW262,$AW262-SUM($AX262:CW262),CW262))","v":0},{"$f":"IF(SUM($AW262:CX262)<0,0,IF(SUM($AX262:CX262)+CX262>$AW262,$AW262-SUM($AX262:CX262),CX262))","v":0},{"$f":"IF(SUM($AW262:CY262)<0,0,IF(SUM($AX262:CY262)+CY262>$AW262,$AW262-SUM($AX262:CY262),CY262))","v":0},{"$f":"IF(SUM($AW262:CZ262)<0,0,IF(SUM($AX262:CZ262)+CZ262>$AW262,$AW262-SUM($AX262:CZ262),CZ262))","v":0},{"$f":"IF(SUM($AW262:DA262)<0,0,IF(SUM($AX262:DA262)+DA262>$AW262,$AW262-SUM($AX262:DA262),DA262))","v":0},{"$f":"IF(SUM($AW262:DB262)<0,0,IF(SUM($AX262:DB262)+DB262>$AW262,$AW262-SUM($AX262:DB262),DB262))","v":0},{"$f":"IF(SUM($AW262:DC262)<0,0,IF(SUM($AX262:DC262)+DC262>$AW262,$AW262-SUM($AX262:DC262),DC262))","v":0},{"$f":"IF(SUM($AW262:DD262)<0,0,IF(SUM($AX262:DD262)+DD262>$AW262,$AW262-SUM($AX262:DD262),DD262))","v":0},{"$f":"IF(SUM($AW262:DE262)<0,0,IF(SUM($AX262:DE262)+DE262>$AW262,$AW262-SUM($AX262:DE262),DE262))","v":0},{"$f":"IF(SUM($AW262:DF262)<0,0,IF(SUM($AX262:DF262)+DF262>$AW262,$AW262-SUM($AX262:DF262),DF262))","v":0},{"$f":"IF(SUM($AW262:DG262)<0,0,IF(SUM($AX262:DG262)+DG262>$AW262,$AW262-SUM($AX262:DG262),DG262))","v":0},{"$f":"IF(SUM($AW262:DH262)<0,0,IF(SUM($AX262:DH262)+DH262>$AW262,$AW262-SUM($AX262:DH262),DH262))","v":0},{"$f":"IF(SUM($AW262:DI262)<0,0,IF(SUM($AX262:DI262)+DI262>$AW262,$AW262-SUM($AX262:DI262),DI262))","v":0},{"$f":"IF(SUM($AW262:DJ262)<0,0,IF(SUM($AX262:DJ262)+DJ262>$AW262,$AW262-SUM($AX262:DJ262),DJ262))","v":0},{"$f":"IF(SUM($AW262:DK262)<0,0,IF(SUM($AX262:DK262)+DK262>$AW262,$AW262-SUM($AX262:DK262),DK262))","v":0},{"$f":"IF(SUM($AW262:DL262)<0,0,IF(SUM($AX262:DL262)+DL262>$AW262,$AW262-SUM($AX262:DL262),DL262))","v":0},{"$f":"IF(SUM($AW262:DM262)<0,0,IF(SUM($AX262:DM262)+DM262>$AW262,$AW262-SUM($AX262:DM262),DM262))","v":0},{"$f":"IF(SUM($AW262:DN262)<0,0,IF(SUM($AX262:DN262)+DN262>$AW262,$AW262-SUM($AX262:DN262),DN262))","v":0},{"$f":"IF(SUM($AW262:DO262)<0,0,IF(SUM($AX262:DO262)+DO262>$AW262,$AW262-SUM($AX262:DO262),DO262))","v":0},{"$f":"IF(SUM($AW262:DP262)<0,0,IF(SUM($AX262:DP262)+DP262>$AW262,$AW262-SUM($AX262:DP262),DP262))","v":0},{"$f":"IF(SUM($AW262:DQ262)<0,0,IF(SUM($AX262:DQ262)+DQ262>$AW262,$AW262-SUM($AX262:DQ262),DQ262))","v":0},{"$f":"IF(SUM($AW262:DR262)<0,0,IF(SUM($AX262:DR262)+DR262>$AW262,$AW262-SUM($AX262:DR262),DR262))","v":0},{"$f":"IF(SUM($AW262:DS262)<0,0,IF(SUM($AX262:DS262)+DS262>$AW262,$AW262-SUM($AX262:DS262),DS262))","v":0},{"$f":"IF(SUM($AW262:DT262)<0,0,IF(SUM($AX262:DT262)+DT262>$AW262,$AW262-SUM($AX262:DT262),DT262))","v":0},{"$f":"IF(SUM($AW262:DU262)<0,0,IF(SUM($AX262:DU262)+DU262>$AW262,$AW262-SUM($AX262:DU262),DU262))","v":0},{"$f":"IF(SUM($AW262:DV262)<0,0,IF(SUM($AX262:DV262)+DV262>$AW262,$AW262-SUM($AX262:DV262),DV262))","v":0},{"$f":"IF(SUM($AW262:DW262)<0,0,IF(SUM($AX262:DW262)+DW262>$AW262,$AW262-SUM($AX262:DW262),DW262))","v":0},{"$f":"IF(SUM($AW262:DX262)<0,0,IF(SUM($AX262:DX262)+DX262>$AW262,$AW262-SUM($AX262:DX262),DX262))","v":0},{"$f":"IF(SUM($AW262:DY262)<0,0,IF(SUM($AX262:DY262)+DY262>$AW262,$AW262-SUM($AX262:DY262),DY262))","v":0},{"$f":"IF(SUM($AW262:DZ262)<0,0,IF(SUM($AX262:DZ262)+DZ262>$AW262,$AW262-SUM($AX262:DZ262),DZ262))","v":0},{"$f":"IF(SUM($AW262:EA262)<0,0,IF(SUM($AX262:EA262)+EA262>$AW262,$AW262-SUM($AX262:EA262),EA262))","v":0},{"$f":"IF(SUM($AW262:EB262)<0,0,IF(SUM($AX262:EB262)+EB262>$AW262,$AW262-SUM($AX262:EB262),EB262))","v":0},{"$f":"IF(SUM($AW262:EC262)<0,0,IF(SUM($AX262:EC262)+EC262>$AW262,$AW262-SUM($AX262:EC262),EC262))","v":0},{"$f":"IF(SUM($AW262:ED262)<0,0,IF(SUM($AX262:ED262)+ED262>$AW262,$AW262-SUM($AX262:ED262),ED262))","v":0},{"$f":"IF(SUM($AW262:EE262)<0,0,IF(SUM($AX262:EE262)+EE262>$AW262,$AW262-SUM($AX262:EE262),EE262))","v":0},{"$f":"IF(SUM($AW262:EF262)<0,0,IF(SUM($AX262:EF262)+EF262>$AW262,$AW262-SUM($AX262:EF262),EF262))","v":0},{"$f":"IF(SUM($AW262:EG262)<0,0,IF(SUM($AX262:EG262)+EG262>$AW262,$AW262-SUM($AX262:EG262),EG262))","v":0},{"$f":"IF(SUM($AW262:EH262)<0,0,IF(SUM($AX262:EH262)+EH262>$AW262,$AW262-SUM($AX262:EH262),EH262))","v":0},{"$f":"IF(SUM($AW262:EI262)<0,0,IF(SUM($AX262:EI262)+EI262>$AW262,$AW262-SUM($AX262:EI262),EI262))","v":0},{"$f":"IF(SUM($AW262:EJ262)<0,0,IF(SUM($AX262:EJ262)+EJ262>$AW262,$AW262-SUM($AX262:EJ262),EJ262))","v":0},{"$f":"IF(SUM($AW262:EK262)<0,0,IF(SUM($AX262:EK262)+EK262>$AW262,$AW262-SUM($AX262:EK262),EK262))","v":0},{"$f":"IF(SUM($AW262:EL262)<0,0,IF(SUM($AX262:EL262)+EL262>$AW262,$AW262-SUM($AX262:EL262),EL262))","v":0},{"$f":"IF(SUM($AW262:EM262)<0,0,IF(SUM($AX262:EM262)+EM262>$AW262,$AW262-SUM($AX262:EM262),EM262))","v":0},{"$f":"IF(SUM($AW262:EN262)<0,0,IF(SUM($AX262:EN262)+EN262>$AW262,$AW262-SUM($AX262:EN262),EN262))","v":0},{"$f":"IF(SUM($AW262:EO262)<0,0,IF(SUM($AX262:EO262)+EO262>$AW262,$AW262-SUM($AX262:EO262),EO262))","v":0},{"$f":"IF(SUM($AW262:EP262)<0,0,IF(SUM($AX262:EP262)+EP262>$AW262,$AW262-SUM($AX262:EP262),EP262))","v":0},{"$f":"IF(SUM($AW262:EQ262)<0,0,IF(SUM($AX262:EQ262)+EQ262>$AW262,$AW262-SUM($AX262:EQ262),EQ262))","v":0},{"$f":"IF(SUM($AW262:ER262)<0,0,IF(SUM($AX262:ER262)+ER262>$AW262,$AW262-SUM($AX262:ER262),ER262))","v":0},{"$f":"IF(SUM($AW262:ES262)<0,0,IF(SUM($AX262:ES262)+ES262>$AW262,$AW262-SUM($AX262:ES262),ES262))","v":0}]
[]
[null,"Depreciation:  2003 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X23/$F266","v":0},{"$f":"IF(SUM($Y266:Y266)+Y266>$X23,$X23-SUM($Y266:Y266),Y266)","v":0},{"$f":"IF(SUM($Y266:Z266)+Z266>$X23,$X23-SUM($Y266:Z266),Z266)","v":0},{"$f":"IF(SUM($Y266:AA266)+AA266>$X23,$X23-SUM($Y266:AA266),AA266)","v":0},{"$f":"IF(SUM($Y266:AB266)+AB266>$X23,$X23-SUM($Y266:AB266),AB266)","v":0},{"$f":"IF(SUM($Y266:AC266)+AC266>$X23,$X23-SUM($Y266:AC266),AC266)","v":0},{"$f":"IF(SUM($Y266:AD266)+AD266>$X23,$X23-SUM($Y266:AD266),AD266)","v":0},{"$f":"IF(SUM($Y266:AE266)+AE266>$X23,$X23-SUM($Y266:AE266),AE266)","v":0},{"$f":"IF(SUM($Y266:AF266)+AF266>$X23,$X23-SUM($Y266:AF266),AF266)","v":0},{"$f":"IF(SUM($Y266:AG266)+AG266>$X23,$X23-SUM($Y266:AG266),AG266)","v":0},{"$f":"IF(SUM($Y266:AH266)+AH266>$X23,$X23-SUM($Y266:AH266),AH266)","v":0},{"$f":"IF(SUM($Y266:AI266)+AI266>$X23,$X23-SUM($Y266:AI266),AI266)","v":0},{"$f":"IF(SUM($Y266:AJ266)+AJ266>$X23,$X23-SUM($Y266:AJ266),AJ266)","v":0},{"$f":"IF(SUM($Y266:AK266)+AK266>$X23,$X23-SUM($Y266:AK266),AK266)","v":0},{"$f":"IF(SUM($Y266:AL266)+AL266>$X23,$X23-SUM($Y266:AL266),AL266)","v":0},{"$f":"IF(SUM($Y266:AM266)+AM266>$X23,$X23-SUM($Y266:AM266),AM266)","v":0},{"$f":"IF(SUM($Y266:AN266)+AN266>$X23,$X23-SUM($Y266:AN266),AN266)","v":0},{"$f":"IF(SUM($Y266:AO266)+AO266>$X23,$X23-SUM($Y266:AO266),AO266)","v":0},{"$f":"IF(SUM($Y266:AP266)+AP266>$X23,$X23-SUM($Y266:AP266),AP266)","v":0},{"$f":"IF(SUM($Y266:AQ266)+AQ266>$X23,$X23-SUM($Y266:AQ266),AQ266)","v":0},{"$f":"IF(SUM($Y266:AR266)+AR266>$X23,$X23-SUM($Y266:AR266),AR266)","v":0},{"$f":"IF(SUM($Y266:AS266)+AS266>$X23,$X23-SUM($Y266:AS266),AS266)","v":0},{"$f":"IF(SUM($Y266:AT266)+AT266>$X23,$X23-SUM($Y266:AT266),AT266)","v":0},{"$f":"IF(SUM($Y266:AU266)+AU266>$X23,$X23-SUM($Y266:AU266),AU266)","v":0},{"$f":"$X36-SUM($I266:$AV266)","v":0},{"$f":"IF(AW266>0,AW266/(MAX(($F266-COUNT($I266:$AV266))/4,1)),0)","v":0},{"$f":"IF(SUM($AW266:AX266)<0,0,IF(SUM($AX266:AX266)+AX266>$AW266,$AW266-SUM($AX266:AX266),AX266))","v":0},{"$f":"IF(SUM($AW266:AY266)<0,0,IF(SUM($AX266:AY266)+AY266>$AW266,$AW266-SUM($AX266:AY266),AY266))","v":0},{"$f":"IF(SUM($AW266:AZ266)<0,0,IF(SUM($AX266:AZ266)+AZ266>$AW266,$AW266-SUM($AX266:AZ266),AZ266))","v":0},{"$f":"IF(SUM($AW266:BA266)<0,0,IF(SUM($AX266:BA266)+BA266>$AW266,$AW266-SUM($AX266:BA266),BA266))","v":0},{"$f":"IF(SUM($AW266:BB266)<0,0,IF(SUM($AX266:BB266)+BB266>$AW266,$AW266-SUM($AX266:BB266),BB266))","v":0},{"$f":"IF(SUM($AW266:BC266)<0,0,IF(SUM($AX266:BC266)+BC266>$AW266,$AW266-SUM($AX266:BC266),BC266))","v":0},{"$f":"IF(SUM($AW266:BD266)<0,0,IF(SUM($AX266:BD266)+BD266>$AW266,$AW266-SUM($AX266:BD266),BD266))","v":0},{"$f":"IF(SUM($AW266:BE266)<0,0,IF(SUM($AX266:BE266)+BE266>$AW266,$AW266-SUM($AX266:BE266),BE266))","v":0},{"$f":"IF(SUM($AW266:BF266)<0,0,IF(SUM($AX266:BF266)+BF266>$AW266,$AW266-SUM($AX266:BF266),BF266))","v":0},{"$f":"IF(SUM($AW266:BG266)<0,0,IF(SUM($AX266:BG266)+BG266>$AW266,$AW266-SUM($AX266:BG266),BG266))","v":0},{"$f":"IF(SUM($AW266:BH266)<0,0,IF(SUM($AX266:BH266)+BH266>$AW266,$AW266-SUM($AX266:BH266),BH266))","v":0},{"$f":"IF(SUM($AW266:BI266)<0,0,IF(SUM($AX266:BI266)+BI266>$AW266,$AW266-SUM($AX266:BI266),BI266))","v":0},{"$f":"IF(SUM($AW266:BJ266)<0,0,IF(SUM($AX266:BJ266)+BJ266>$AW266,$AW266-SUM($AX266:BJ266),BJ266))","v":0},{"$f":"IF(SUM($AW266:BK266)<0,0,IF(SUM($AX266:BK266)+BK266>$AW266,$AW266-SUM($AX266:BK266),BK266))","v":0},{"$f":"IF(SUM($AW266:BL266)<0,0,IF(SUM($AX266:BL266)+BL266>$AW266,$AW266-SUM($AX266:BL266),BL266))","v":0},{"$f":"IF(SUM($AW266:BM266)<0,0,IF(SUM($AX266:BM266)+BM266>$AW266,$AW266-SUM($AX266:BM266),BM266))","v":0},{"$f":"IF(SUM($AW266:BN266)<0,0,IF(SUM($AX266:BN266)+BN266>$AW266,$AW266-SUM($AX266:BN266),BN266))","v":0},{"$f":"IF(SUM($AW266:BO266)<0,0,IF(SUM($AX266:BO266)+BO266>$AW266,$AW266-SUM($AX266:BO266),BO266))","v":0},{"$f":"IF(SUM($AW266:BP266)<0,0,IF(SUM($AX266:BP266)+BP266>$AW266,$AW266-SUM($AX266:BP266),BP266))","v":0},{"$f":"IF(SUM($AW266:BQ266)<0,0,IF(SUM($AX266:BQ266)+BQ266>$AW266,$AW266-SUM($AX266:BQ266),BQ266))","v":0},{"$f":"IF(SUM($AW266:BR266)<0,0,IF(SUM($AX266:BR266)+BR266>$AW266,$AW266-SUM($AX266:BR266),BR266))","v":0},{"$f":"IF(SUM($AW266:BS266)<0,0,IF(SUM($AX266:BS266)+BS266>$AW266,$AW266-SUM($AX266:BS266),BS266))","v":0},{"$f":"IF(SUM($AW266:BT266)<0,0,IF(SUM($AX266:BT266)+BT266>$AW266,$AW266-SUM($AX266:BT266),BT266))","v":0},{"$f":"IF(SUM($AW266:BU266)<0,0,IF(SUM($AX266:BU266)+BU266>$AW266,$AW266-SUM($AX266:BU266),BU266))","v":0},{"$f":"IF(SUM($AW266:BV266)<0,0,IF(SUM($AX266:BV266)+BV266>$AW266,$AW266-SUM($AX266:BV266),BV266))","v":0},{"$f":"IF(SUM($AW266:BW266)<0,0,IF(SUM($AX266:BW266)+BW266>$AW266,$AW266-SUM($AX266:BW266),BW266))","v":0},{"$f":"IF(SUM($AW266:BX266)<0,0,IF(SUM($AX266:BX266)+BX266>$AW266,$AW266-SUM($AX266:BX266),BX266))","v":0},{"$f":"IF(SUM($AW266:BY266)<0,0,IF(SUM($AX266:BY266)+BY266>$AW266,$AW266-SUM($AX266:BY266),BY266))","v":0},{"$f":"IF(SUM($AW266:BZ266)<0,0,IF(SUM($AX266:BZ266)+BZ266>$AW266,$AW266-SUM($AX266:BZ266),BZ266))","v":0},{"$f":"IF(SUM($AW266:CA266)<0,0,IF(SUM($AX266:CA266)+CA266>$AW266,$AW266-SUM($AX266:CA266),CA266))","v":0},{"$f":"IF(SUM($AW266:CB266)<0,0,IF(SUM($AX266:CB266)+CB266>$AW266,$AW266-SUM($AX266:CB266),CB266))","v":0},{"$f":"IF(SUM($AW266:CC266)<0,0,IF(SUM($AX266:CC266)+CC266>$AW266,$AW266-SUM($AX266:CC266),CC266))","v":0},{"$f":"IF(SUM($AW266:CD266)<0,0,IF(SUM($AX266:CD266)+CD266>$AW266,$AW266-SUM($AX266:CD266),CD266))","v":0},{"$f":"IF(SUM($AW266:CE266)<0,0,IF(SUM($AX266:CE266)+CE266>$AW266,$AW266-SUM($AX266:CE266),CE266))","v":0},{"$f":"IF(SUM($AW266:CF266)<0,0,IF(SUM($AX266:CF266)+CF266>$AW266,$AW266-SUM($AX266:CF266),CF266))","v":0},{"$f":"IF(SUM($AW266:CG266)<0,0,IF(SUM($AX266:CG266)+CG266>$AW266,$AW266-SUM($AX266:CG266),CG266))","v":0},{"$f":"IF(SUM($AW266:CH266)<0,0,IF(SUM($AX266:CH266)+CH266>$AW266,$AW266-SUM($AX266:CH266),CH266))","v":0},{"$f":"IF(SUM($AW266:CI266)<0,0,IF(SUM($AX266:CI266)+CI266>$AW266,$AW266-SUM($AX266:CI266),CI266))","v":0},{"$f":"IF(SUM($AW266:CJ266)<0,0,IF(SUM($AX266:CJ266)+CJ266>$AW266,$AW266-SUM($AX266:CJ266),CJ266))","v":0},{"$f":"IF(SUM($AW266:CK266)<0,0,IF(SUM($AX266:CK266)+CK266>$AW266,$AW266-SUM($AX266:CK266),CK266))","v":0},{"$f":"IF(SUM($AW266:CL266)<0,0,IF(SUM($AX266:CL266)+CL266>$AW266,$AW266-SUM($AX266:CL266),CL266))","v":0},{"$f":"IF(SUM($AW266:CM266)<0,0,IF(SUM($AX266:CM266)+CM266>$AW266,$AW266-SUM($AX266:CM266),CM266))","v":0},{"$f":"IF(SUM($AW266:CN266)<0,0,IF(SUM($AX266:CN266)+CN266>$AW266,$AW266-SUM($AX266:CN266),CN266))","v":0},{"$f":"IF(SUM($AW266:CO266)<0,0,IF(SUM($AX266:CO266)+CO266>$AW266,$AW266-SUM($AX266:CO266),CO266))","v":0},{"$f":"IF(SUM($AW266:CP266)<0,0,IF(SUM($AX266:CP266)+CP266>$AW266,$AW266-SUM($AX266:CP266),CP266))","v":0},{"$f":"IF(SUM($AW266:CQ266)<0,0,IF(SUM($AX266:CQ266)+CQ266>$AW266,$AW266-SUM($AX266:CQ266),CQ266))","v":0},{"$f":"IF(SUM($AW266:CR266)<0,0,IF(SUM($AX266:CR266)+CR266>$AW266,$AW266-SUM($AX266:CR266),CR266))","v":0},{"$f":"IF(SUM($AW266:CS266)<0,0,IF(SUM($AX266:CS266)+CS266>$AW266,$AW266-SUM($AX266:CS266),CS266))","v":0},{"$f":"IF(SUM($AW266:CT266)<0,0,IF(SUM($AX266:CT266)+CT266>$AW266,$AW266-SUM($AX266:CT266),CT266))","v":0},{"$f":"IF(SUM($AW266:CU266)<0,0,IF(SUM($AX266:CU266)+CU266>$AW266,$AW266-SUM($AX266:CU266),CU266))","v":0},{"$f":"IF(SUM($AW266:CV266)<0,0,IF(SUM($AX266:CV266)+CV266>$AW266,$AW266-SUM($AX266:CV266),CV266))","v":0},{"$f":"IF(SUM($AW266:CW266)<0,0,IF(SUM($AX266:CW266)+CW266>$AW266,$AW266-SUM($AX266:CW266),CW266))","v":0},{"$f":"IF(SUM($AW266:CX266)<0,0,IF(SUM($AX266:CX266)+CX266>$AW266,$AW266-SUM($AX266:CX266),CX266))","v":0},{"$f":"IF(SUM($AW266:CY266)<0,0,IF(SUM($AX266:CY266)+CY266>$AW266,$AW266-SUM($AX266:CY266),CY266))","v":0},{"$f":"IF(SUM($AW266:CZ266)<0,0,IF(SUM($AX266:CZ266)+CZ266>$AW266,$AW266-SUM($AX266:CZ266),CZ266))","v":0},{"$f":"IF(SUM($AW266:DA266)<0,0,IF(SUM($AX266:DA266)+DA266>$AW266,$AW266-SUM($AX266:DA266),DA266))","v":0},{"$f":"IF(SUM($AW266:DB266)<0,0,IF(SUM($AX266:DB266)+DB266>$AW266,$AW266-SUM($AX266:DB266),DB266))","v":0},{"$f":"IF(SUM($AW266:DC266)<0,0,IF(SUM($AX266:DC266)+DC266>$AW266,$AW266-SUM($AX266:DC266),DC266))","v":0},{"$f":"IF(SUM($AW266:DD266)<0,0,IF(SUM($AX266:DD266)+DD266>$AW266,$AW266-SUM($AX266:DD266),DD266))","v":0},{"$f":"IF(SUM($AW266:DE266)<0,0,IF(SUM($AX266:DE266)+DE266>$AW266,$AW266-SUM($AX266:DE266),DE266))","v":0},{"$f":"IF(SUM($AW266:DF266)<0,0,IF(SUM($AX266:DF266)+DF266>$AW266,$AW266-SUM($AX266:DF266),DF266))","v":0},{"$f":"IF(SUM($AW266:DG266)<0,0,IF(SUM($AX266:DG266)+DG266>$AW266,$AW266-SUM($AX266:DG266),DG266))","v":0},{"$f":"IF(SUM($AW266:DH266)<0,0,IF(SUM($AX266:DH266)+DH266>$AW266,$AW266-SUM($AX266:DH266),DH266))","v":0},{"$f":"IF(SUM($AW266:DI266)<0,0,IF(SUM($AX266:DI266)+DI266>$AW266,$AW266-SUM($AX266:DI266),DI266))","v":0},{"$f":"IF(SUM($AW266:DJ266)<0,0,IF(SUM($AX266:DJ266)+DJ266>$AW266,$AW266-SUM($AX266:DJ266),DJ266))","v":0},{"$f":"IF(SUM($AW266:DK266)<0,0,IF(SUM($AX266:DK266)+DK266>$AW266,$AW266-SUM($AX266:DK266),DK266))","v":0},{"$f":"IF(SUM($AW266:DL266)<0,0,IF(SUM($AX266:DL266)+DL266>$AW266,$AW266-SUM($AX266:DL266),DL266))","v":0},{"$f":"IF(SUM($AW266:DM266)<0,0,IF(SUM($AX266:DM266)+DM266>$AW266,$AW266-SUM($AX266:DM266),DM266))","v":0},{"$f":"IF(SUM($AW266:DN266)<0,0,IF(SUM($AX266:DN266)+DN266>$AW266,$AW266-SUM($AX266:DN266),DN266))","v":0},{"$f":"IF(SUM($AW266:DO266)<0,0,IF(SUM($AX266:DO266)+DO266>$AW266,$AW266-SUM($AX266:DO266),DO266))","v":0},{"$f":"IF(SUM($AW266:DP266)<0,0,IF(SUM($AX266:DP266)+DP266>$AW266,$AW266-SUM($AX266:DP266),DP266))","v":0},{"$f":"IF(SUM($AW266:DQ266)<0,0,IF(SUM($AX266:DQ266)+DQ266>$AW266,$AW266-SUM($AX266:DQ266),DQ266))","v":0},{"$f":"IF(SUM($AW266:DR266)<0,0,IF(SUM($AX266:DR266)+DR266>$AW266,$AW266-SUM($AX266:DR266),DR266))","v":0},{"$f":"IF(SUM($AW266:DS266)<0,0,IF(SUM($AX266:DS266)+DS266>$AW266,$AW266-SUM($AX266:DS266),DS266))","v":0},{"$f":"IF(SUM($AW266:DT266)<0,0,IF(SUM($AX266:DT266)+DT266>$AW266,$AW266-SUM($AX266:DT266),DT266))","v":0},{"$f":"IF(SUM($AW266:DU266)<0,0,IF(SUM($AX266:DU266)+DU266>$AW266,$AW266-SUM($AX266:DU266),DU266))","v":0},{"$f":"IF(SUM($AW266:DV266)<0,0,IF(SUM($AX266:DV266)+DV266>$AW266,$AW266-SUM($AX266:DV266),DV266))","v":0},{"$f":"IF(SUM($AW266:DW266)<0,0,IF(SUM($AX266:DW266)+DW266>$AW266,$AW266-SUM($AX266:DW266),DW266))","v":0},{"$f":"IF(SUM($AW266:DX266)<0,0,IF(SUM($AX266:DX266)+DX266>$AW266,$AW266-SUM($AX266:DX266),DX266))","v":0},{"$f":"IF(SUM($AW266:DY266)<0,0,IF(SUM($AX266:DY266)+DY266>$AW266,$AW266-SUM($AX266:DY266),DY266))","v":0},{"$f":"IF(SUM($AW266:DZ266)<0,0,IF(SUM($AX266:DZ266)+DZ266>$AW266,$AW266-SUM($AX266:DZ266),DZ266))","v":0},{"$f":"IF(SUM($AW266:EA266)<0,0,IF(SUM($AX266:EA266)+EA266>$AW266,$AW266-SUM($AX266:EA266),EA266))","v":0},{"$f":"IF(SUM($AW266:EB266)<0,0,IF(SUM($AX266:EB266)+EB266>$AW266,$AW266-SUM($AX266:EB266),EB266))","v":0},{"$f":"IF(SUM($AW266:EC266)<0,0,IF(SUM($AX266:EC266)+EC266>$AW266,$AW266-SUM($AX266:EC266),EC266))","v":0},{"$f":"IF(SUM($AW266:ED266)<0,0,IF(SUM($AX266:ED266)+ED266>$AW266,$AW266-SUM($AX266:ED266),ED266))","v":0},{"$f":"IF(SUM($AW266:EE266)<0,0,IF(SUM($AX266:EE266)+EE266>$AW266,$AW266-SUM($AX266:EE266),EE266))","v":0},{"$f":"IF(SUM($AW266:EF266)<0,0,IF(SUM($AX266:EF266)+EF266>$AW266,$AW266-SUM($AX266:EF266),EF266))","v":0},{"$f":"IF(SUM($AW266:EG266)<0,0,IF(SUM($AX266:EG266)+EG266>$AW266,$AW266-SUM($AX266:EG266),EG266))","v":0},{"$f":"IF(SUM($AW266:EH266)<0,0,IF(SUM($AX266:EH266)+EH266>$AW266,$AW266-SUM($AX266:EH266),EH266))","v":0},{"$f":"IF(SUM($AW266:EI266)<0,0,IF(SUM($AX266:EI266)+EI266>$AW266,$AW266-SUM($AX266:EI266),EI266))","v":0},{"$f":"IF(SUM($AW266:EJ266)<0,0,IF(SUM($AX266:EJ266)+EJ266>$AW266,$AW266-SUM($AX266:EJ266),EJ266))","v":0},{"$f":"IF(SUM($AW266:EK266)<0,0,IF(SUM($AX266:EK266)+EK266>$AW266,$AW266-SUM($AX266:EK266),EK266))","v":0},{"$f":"IF(SUM($AW266:EL266)<0,0,IF(SUM($AX266:EL266)+EL266>$AW266,$AW266-SUM($AX266:EL266),EL266))","v":0},{"$f":"IF(SUM($AW266:EM266)<0,0,IF(SUM($AX266:EM266)+EM266>$AW266,$AW266-SUM($AX266:EM266),EM266))","v":0},{"$f":"IF(SUM($AW266:EN266)<0,0,IF(SUM($AX266:EN266)+EN266>$AW266,$AW266-SUM($AX266:EN266),EN266))","v":0},{"$f":"IF(SUM($AW266:EO266)<0,0,IF(SUM($AX266:EO266)+EO266>$AW266,$AW266-SUM($AX266:EO266),EO266))","v":0},{"$f":"IF(SUM($AW266:EP266)<0,0,IF(SUM($AX266:EP266)+EP266>$AW266,$AW266-SUM($AX266:EP266),EP266))","v":0},{"$f":"IF(SUM($AW266:EQ266)<0,0,IF(SUM($AX266:EQ266)+EQ266>$AW266,$AW266-SUM($AX266:EQ266),EQ266))","v":0},{"$f":"IF(SUM($AW266:ER266)<0,0,IF(SUM($AX266:ER266)+ER266>$AW266,$AW266-SUM($AX266:ER266),ER266))","v":0},{"$f":"IF(SUM($AW266:ES266)<0,0,IF(SUM($AX266:ES266)+ES266>$AW266,$AW266-SUM($AX266:ES266),ES266))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Y267:Y267)+Y267>$X24,$X24-SUM($Y267:Y267),Y267)","v":0},{"$f":"IF(SUM($Y267:Z267)+Z267>$X24,$X24-SUM($Y267:Z267),Z267)","v":0},{"$f":"IF(SUM($Y267:AA267)+AA267>$X24,$X24-SUM($Y267:AA267),AA267)","v":0},{"$f":"IF(SUM($Y267:AB267)+AB267>$X24,$X24-SUM($Y267:AB267),AB267)","v":0},{"$f":"IF(SUM($Y267:AC267)+AC267>$X24,$X24-SUM($Y267:AC267),AC267)","v":0},{"$f":"IF(SUM($Y267:AD267)+AD267>$X24,$X24-SUM($Y267:AD267),AD267)","v":0},{"$f":"IF(SUM($Y267:AE267)+AE267>$X24,$X24-SUM($Y267:AE267),AE267)","v":0},{"$f":"IF(SUM($Y267:AF267)+AF267>$X24,$X24-SUM($Y267:AF267),AF267)","v":0},{"$f":"IF(SUM($Y267:AG267)+AG267>$X24,$X24-SUM($Y267:AG267),AG267)","v":0},{"$f":"IF(SUM($Y267:AH267)+AH267>$X24,$X24-SUM($Y267:AH267),AH267)","v":0},{"$f":"IF(SUM($Y267:AI267)+AI267>$X24,$X24-SUM($Y267:AI267),AI267)","v":0},{"$f":"IF(SUM($Y267:AJ267)+AJ267>$X24,$X24-SUM($Y267:AJ267),AJ267)","v":0},{"$f":"IF(SUM($Y267:AK267)+AK267>$X24,$X24-SUM($Y267:AK267),AK267)","v":0},{"$f":"IF(SUM($Y267:AL267)+AL267>$X24,$X24-SUM($Y267:AL267),AL267)","v":0},{"$f":"IF(SUM($Y267:AM267)+AM267>$X24,$X24-SUM($Y267:AM267),AM267)","v":0},{"$f":"IF(SUM($Y267:AN267)+AN267>$X24,$X24-SUM($Y267:AN267),AN267)","v":0},{"$f":"IF(SUM($Y267:AO267)+AO267>$X24,$X24-SUM($Y267:AO267),AO267)","v":0},{"$f":"IF(SUM($Y267:AP267)+AP267>$X24,$X24-SUM($Y267:AP267),AP267)","v":0},{"$f":"IF(SUM($Y267:AQ267)+AQ267>$X24,$X24-SUM($Y267:AQ267),AQ267)","v":0},{"$f":"IF(SUM($Y267:AR267)+AR267>$X24,$X24-SUM($Y267:AR267),AR267)","v":0},{"$f":"IF(SUM($Y267:AS267)+AS267>$X24,$X24-SUM($Y267:AS267),AS267)","v":0},{"$f":"IF(SUM($Y267:AT267)+AT267>$X24,$X24-SUM($Y267:AT267),AT267)","v":0},{"$f":"IF(SUM($Y267:AU267)+AU267>$X24,$X24-SUM($Y267:AU267),AU267)","v":0},0,0,{"$f":"IF(SUM($AW267:AX267)<0,0,IF(SUM($AX267:AX267)+AX267>$AW267,$AW267-SUM($AX267:AX267),AX267))","v":0},{"$f":"IF(SUM($AW267:AY267)<0,0,IF(SUM($AX267:AY267)+AY267>$AW267,$AW267-SUM($AX267:AY267),AY267))","v":0},{"$f":"IF(SUM($AW267:AZ267)<0,0,IF(SUM($AX267:AZ267)+AZ267>$AW267,$AW267-SUM($AX267:AZ267),AZ267))","v":0},{"$f":"IF(SUM($AW267:BA267)<0,0,IF(SUM($AX267:BA267)+BA267>$AW267,$AW267-SUM($AX267:BA267),BA267))","v":0},{"$f":"IF(SUM($AW267:BB267)<0,0,IF(SUM($AX267:BB267)+BB267>$AW267,$AW267-SUM($AX267:BB267),BB267))","v":0},{"$f":"IF(SUM($AW267:BC267)<0,0,IF(SUM($AX267:BC267)+BC267>$AW267,$AW267-SUM($AX267:BC267),BC267))","v":0},{"$f":"IF(SUM($AW267:BD267)<0,0,IF(SUM($AX267:BD267)+BD267>$AW267,$AW267-SUM($AX267:BD267),BD267))","v":0},{"$f":"IF(SUM($AW267:BE267)<0,0,IF(SUM($AX267:BE267)+BE267>$AW267,$AW267-SUM($AX267:BE267),BE267))","v":0},{"$f":"IF(SUM($AW267:BF267)<0,0,IF(SUM($AX267:BF267)+BF267>$AW267,$AW267-SUM($AX267:BF267),BF267))","v":0},{"$f":"IF(SUM($AW267:BG267)<0,0,IF(SUM($AX267:BG267)+BG267>$AW267,$AW267-SUM($AX267:BG267),BG267))","v":0},{"$f":"IF(SUM($AW267:BH267)<0,0,IF(SUM($AX267:BH267)+BH267>$AW267,$AW267-SUM($AX267:BH267),BH267))","v":0},{"$f":"IF(SUM($AW267:BI267)<0,0,IF(SUM($AX267:BI267)+BI267>$AW267,$AW267-SUM($AX267:BI267),BI267))","v":0},{"$f":"IF(SUM($AW267:BJ267)<0,0,IF(SUM($AX267:BJ267)+BJ267>$AW267,$AW267-SUM($AX267:BJ267),BJ267))","v":0},{"$f":"IF(SUM($AW267:BK267)<0,0,IF(SUM($AX267:BK267)+BK267>$AW267,$AW267-SUM($AX267:BK267),BK267))","v":0},{"$f":"IF(SUM($AW267:BL267)<0,0,IF(SUM($AX267:BL267)+BL267>$AW267,$AW267-SUM($AX267:BL267),BL267))","v":0},{"$f":"IF(SUM($AW267:BM267)<0,0,IF(SUM($AX267:BM267)+BM267>$AW267,$AW267-SUM($AX267:BM267),BM267))","v":0},{"$f":"IF(SUM($AW267:BN267)<0,0,IF(SUM($AX267:BN267)+BN267>$AW267,$AW267-SUM($AX267:BN267),BN267))","v":0},{"$f":"IF(SUM($AW267:BO267)<0,0,IF(SUM($AX267:BO267)+BO267>$AW267,$AW267-SUM($AX267:BO267),BO267))","v":0},{"$f":"IF(SUM($AW267:BP267)<0,0,IF(SUM($AX267:BP267)+BP267>$AW267,$AW267-SUM($AX267:BP267),BP267))","v":0},{"$f":"IF(SUM($AW267:BQ267)<0,0,IF(SUM($AX267:BQ267)+BQ267>$AW267,$AW267-SUM($AX267:BQ267),BQ267))","v":0},{"$f":"IF(SUM($AW267:BR267)<0,0,IF(SUM($AX267:BR267)+BR267>$AW267,$AW267-SUM($AX267:BR267),BR267))","v":0},{"$f":"IF(SUM($AW267:BS267)<0,0,IF(SUM($AX267:BS267)+BS267>$AW267,$AW267-SUM($AX267:BS267),BS267))","v":0},{"$f":"IF(SUM($AW267:BT267)<0,0,IF(SUM($AX267:BT267)+BT267>$AW267,$AW267-SUM($AX267:BT267),BT267))","v":0},{"$f":"IF(SUM($AW267:BU267)<0,0,IF(SUM($AX267:BU267)+BU267>$AW267,$AW267-SUM($AX267:BU267),BU267))","v":0},{"$f":"IF(SUM($AW267:BV267)<0,0,IF(SUM($AX267:BV267)+BV267>$AW267,$AW267-SUM($AX267:BV267),BV267))","v":0},{"$f":"IF(SUM($AW267:BW267)<0,0,IF(SUM($AX267:BW267)+BW267>$AW267,$AW267-SUM($AX267:BW267),BW267))","v":0},{"$f":"IF(SUM($AW267:BX267)<0,0,IF(SUM($AX267:BX267)+BX267>$AW267,$AW267-SUM($AX267:BX267),BX267))","v":0},{"$f":"IF(SUM($AW267:BY267)<0,0,IF(SUM($AX267:BY267)+BY267>$AW267,$AW267-SUM($AX267:BY267),BY267))","v":0},{"$f":"IF(SUM($AW267:BZ267)<0,0,IF(SUM($AX267:BZ267)+BZ267>$AW267,$AW267-SUM($AX267:BZ267),BZ267))","v":0},{"$f":"IF(SUM($AW267:CA267)<0,0,IF(SUM($AX267:CA267)+CA267>$AW267,$AW267-SUM($AX267:CA267),CA267))","v":0},{"$f":"IF(SUM($AW267:CB267)<0,0,IF(SUM($AX267:CB267)+CB267>$AW267,$AW267-SUM($AX267:CB267),CB267))","v":0},{"$f":"IF(SUM($AW267:CC267)<0,0,IF(SUM($AX267:CC267)+CC267>$AW267,$AW267-SUM($AX267:CC267),CC267))","v":0},{"$f":"IF(SUM($AW267:CD267)<0,0,IF(SUM($AX267:CD267)+CD267>$AW267,$AW267-SUM($AX267:CD267),CD267))","v":0},{"$f":"IF(SUM($AW267:CE267)<0,0,IF(SUM($AX267:CE267)+CE267>$AW267,$AW267-SUM($AX267:CE267),CE267))","v":0},{"$f":"IF(SUM($AW267:CF267)<0,0,IF(SUM($AX267:CF267)+CF267>$AW267,$AW267-SUM($AX267:CF267),CF267))","v":0},{"$f":"IF(SUM($AW267:CG267)<0,0,IF(SUM($AX267:CG267)+CG267>$AW267,$AW267-SUM($AX267:CG267),CG267))","v":0},{"$f":"IF(SUM($AW267:CH267)<0,0,IF(SUM($AX267:CH267)+CH267>$AW267,$AW267-SUM($AX267:CH267),CH267))","v":0},{"$f":"IF(SUM($AW267:CI267)<0,0,IF(SUM($AX267:CI267)+CI267>$AW267,$AW267-SUM($AX267:CI267),CI267))","v":0},{"$f":"IF(SUM($AW267:CJ267)<0,0,IF(SUM($AX267:CJ267)+CJ267>$AW267,$AW267-SUM($AX267:CJ267),CJ267))","v":0},{"$f":"IF(SUM($AW267:CK267)<0,0,IF(SUM($AX267:CK267)+CK267>$AW267,$AW267-SUM($AX267:CK267),CK267))","v":0},{"$f":"IF(SUM($AW267:CL267)<0,0,IF(SUM($AX267:CL267)+CL267>$AW267,$AW267-SUM($AX267:CL267),CL267))","v":0},{"$f":"IF(SUM($AW267:CM267)<0,0,IF(SUM($AX267:CM267)+CM267>$AW267,$AW267-SUM($AX267:CM267),CM267))","v":0},{"$f":"IF(SUM($AW267:CN267)<0,0,IF(SUM($AX267:CN267)+CN267>$AW267,$AW267-SUM($AX267:CN267),CN267))","v":0},{"$f":"IF(SUM($AW267:CO267)<0,0,IF(SUM($AX267:CO267)+CO267>$AW267,$AW267-SUM($AX267:CO267),CO267))","v":0},{"$f":"IF(SUM($AW267:CP267)<0,0,IF(SUM($AX267:CP267)+CP267>$AW267,$AW267-SUM($AX267:CP267),CP267))","v":0},{"$f":"IF(SUM($AW267:CQ267)<0,0,IF(SUM($AX267:CQ267)+CQ267>$AW267,$AW267-SUM($AX267:CQ267),CQ267))","v":0},{"$f":"IF(SUM($AW267:CR267)<0,0,IF(SUM($AX267:CR267)+CR267>$AW267,$AW267-SUM($AX267:CR267),CR267))","v":0},{"$f":"IF(SUM($AW267:CS267)<0,0,IF(SUM($AX267:CS267)+CS267>$AW267,$AW267-SUM($AX267:CS267),CS267))","v":0},{"$f":"IF(SUM($AW267:CT267)<0,0,IF(SUM($AX267:CT267)+CT267>$AW267,$AW267-SUM($AX267:CT267),CT267))","v":0},{"$f":"IF(SUM($AW267:CU267)<0,0,IF(SUM($AX267:CU267)+CU267>$AW267,$AW267-SUM($AX267:CU267),CU267))","v":0},{"$f":"IF(SUM($AW267:CV267)<0,0,IF(SUM($AX267:CV267)+CV267>$AW267,$AW267-SUM($AX267:CV267),CV267))","v":0},{"$f":"IF(SUM($AW267:CW267)<0,0,IF(SUM($AX267:CW267)+CW267>$AW267,$AW267-SUM($AX267:CW267),CW267))","v":0},{"$f":"IF(SUM($AW267:CX267)<0,0,IF(SUM($AX267:CX267)+CX267>$AW267,$AW267-SUM($AX267:CX267),CX267))","v":0},{"$f":"IF(SUM($AW267:CY267)<0,0,IF(SUM($AX267:CY267)+CY267>$AW267,$AW267-SUM($AX267:CY267),CY267))","v":0},{"$f":"IF(SUM($AW267:CZ267)<0,0,IF(SUM($AX267:CZ267)+CZ267>$AW267,$AW267-SUM($AX267:CZ267),CZ267))","v":0},{"$f":"IF(SUM($AW267:DA267)<0,0,IF(SUM($AX267:DA267)+DA267>$AW267,$AW267-SUM($AX267:DA267),DA267))","v":0},{"$f":"IF(SUM($AW267:DB267)<0,0,IF(SUM($AX267:DB267)+DB267>$AW267,$AW267-SUM($AX267:DB267),DB267))","v":0},{"$f":"IF(SUM($AW267:DC267)<0,0,IF(SUM($AX267:DC267)+DC267>$AW267,$AW267-SUM($AX267:DC267),DC267))","v":0},{"$f":"IF(SUM($AW267:DD267)<0,0,IF(SUM($AX267:DD267)+DD267>$AW267,$AW267-SUM($AX267:DD267),DD267))","v":0},{"$f":"IF(SUM($AW267:DE267)<0,0,IF(SUM($AX267:DE267)+DE267>$AW267,$AW267-SUM($AX267:DE267),DE267))","v":0},{"$f":"IF(SUM($AW267:DF267)<0,0,IF(SUM($AX267:DF267)+DF267>$AW267,$AW267-SUM($AX267:DF267),DF267))","v":0},{"$f":"IF(SUM($AW267:DG267)<0,0,IF(SUM($AX267:DG267)+DG267>$AW267,$AW267-SUM($AX267:DG267),DG267))","v":0},{"$f":"IF(SUM($AW267:DH267)<0,0,IF(SUM($AX267:DH267)+DH267>$AW267,$AW267-SUM($AX267:DH267),DH267))","v":0},{"$f":"IF(SUM($AW267:DI267)<0,0,IF(SUM($AX267:DI267)+DI267>$AW267,$AW267-SUM($AX267:DI267),DI267))","v":0},{"$f":"IF(SUM($AW267:DJ267)<0,0,IF(SUM($AX267:DJ267)+DJ267>$AW267,$AW267-SUM($AX267:DJ267),DJ267))","v":0},{"$f":"IF(SUM($AW267:DK267)<0,0,IF(SUM($AX267:DK267)+DK267>$AW267,$AW267-SUM($AX267:DK267),DK267))","v":0},{"$f":"IF(SUM($AW267:DL267)<0,0,IF(SUM($AX267:DL267)+DL267>$AW267,$AW267-SUM($AX267:DL267),DL267))","v":0},{"$f":"IF(SUM($AW267:DM267)<0,0,IF(SUM($AX267:DM267)+DM267>$AW267,$AW267-SUM($AX267:DM267),DM267))","v":0},{"$f":"IF(SUM($AW267:DN267)<0,0,IF(SUM($AX267:DN267)+DN267>$AW267,$AW267-SUM($AX267:DN267),DN267))","v":0},{"$f":"IF(SUM($AW267:DO267)<0,0,IF(SUM($AX267:DO267)+DO267>$AW267,$AW267-SUM($AX267:DO267),DO267))","v":0},{"$f":"IF(SUM($AW267:DP267)<0,0,IF(SUM($AX267:DP267)+DP267>$AW267,$AW267-SUM($AX267:DP267),DP267))","v":0},{"$f":"IF(SUM($AW267:DQ267)<0,0,IF(SUM($AX267:DQ267)+DQ267>$AW267,$AW267-SUM($AX267:DQ267),DQ267))","v":0},{"$f":"IF(SUM($AW267:DR267)<0,0,IF(SUM($AX267:DR267)+DR267>$AW267,$AW267-SUM($AX267:DR267),DR267))","v":0},{"$f":"IF(SUM($AW267:DS267)<0,0,IF(SUM($AX267:DS267)+DS267>$AW267,$AW267-SUM($AX267:DS267),DS267))","v":0},{"$f":"IF(SUM($AW267:DT267)<0,0,IF(SUM($AX267:DT267)+DT267>$AW267,$AW267-SUM($AX267:DT267),DT267))","v":0},{"$f":"IF(SUM($AW267:DU267)<0,0,IF(SUM($AX267:DU267)+DU267>$AW267,$AW267-SUM($AX267:DU267),DU267))","v":0},{"$f":"IF(SUM($AW267:DV267)<0,0,IF(SUM($AX267:DV267)+DV267>$AW267,$AW267-SUM($AX267:DV267),DV267))","v":0},{"$f":"IF(SUM($AW267:DW267)<0,0,IF(SUM($AX267:DW267)+DW267>$AW267,$AW267-SUM($AX267:DW267),DW267))","v":0},{"$f":"IF(SUM($AW267:DX267)<0,0,IF(SUM($AX267:DX267)+DX267>$AW267,$AW267-SUM($AX267:DX267),DX267))","v":0},{"$f":"IF(SUM($AW267:DY267)<0,0,IF(SUM($AX267:DY267)+DY267>$AW267,$AW267-SUM($AX267:DY267),DY267))","v":0},{"$f":"IF(SUM($AW267:DZ267)<0,0,IF(SUM($AX267:DZ267)+DZ267>$AW267,$AW267-SUM($AX267:DZ267),DZ267))","v":0},{"$f":"IF(SUM($AW267:EA267)<0,0,IF(SUM($AX267:EA267)+EA267>$AW267,$AW267-SUM($AX267:EA267),EA267))","v":0},{"$f":"IF(SUM($AW267:EB267)<0,0,IF(SUM($AX267:EB267)+EB267>$AW267,$AW267-SUM($AX267:EB267),EB267))","v":0},{"$f":"IF(SUM($AW267:EC267)<0,0,IF(SUM($AX267:EC267)+EC267>$AW267,$AW267-SUM($AX267:EC267),EC267))","v":0},{"$f":"IF(SUM($AW267:ED267)<0,0,IF(SUM($AX267:ED267)+ED267>$AW267,$AW267-SUM($AX267:ED267),ED267))","v":0},{"$f":"IF(SUM($AW267:EE267)<0,0,IF(SUM($AX267:EE267)+EE267>$AW267,$AW267-SUM($AX267:EE267),EE267))","v":0},{"$f":"IF(SUM($AW267:EF267)<0,0,IF(SUM($AX267:EF267)+EF267>$AW267,$AW267-SUM($AX267:EF267),EF267))","v":0},{"$f":"IF(SUM($AW267:EG267)<0,0,IF(SUM($AX267:EG267)+EG267>$AW267,$AW267-SUM($AX267:EG267),EG267))","v":0},{"$f":"IF(SUM($AW267:EH267)<0,0,IF(SUM($AX267:EH267)+EH267>$AW267,$AW267-SUM($AX267:EH267),EH267))","v":0},{"$f":"IF(SUM($AW267:EI267)<0,0,IF(SUM($AX267:EI267)+EI267>$AW267,$AW267-SUM($AX267:EI267),EI267))","v":0},{"$f":"IF(SUM($AW267:EJ267)<0,0,IF(SUM($AX267:EJ267)+EJ267>$AW267,$AW267-SUM($AX267:EJ267),EJ267))","v":0},{"$f":"IF(SUM($AW267:EK267)<0,0,IF(SUM($AX267:EK267)+EK267>$AW267,$AW267-SUM($AX267:EK267),EK267))","v":0},{"$f":"IF(SUM($AW267:EL267)<0,0,IF(SUM($AX267:EL267)+EL267>$AW267,$AW267-SUM($AX267:EL267),EL267))","v":0},{"$f":"IF(SUM($AW267:EM267)<0,0,IF(SUM($AX267:EM267)+EM267>$AW267,$AW267-SUM($AX267:EM267),EM267))","v":0},{"$f":"IF(SUM($AW267:EN267)<0,0,IF(SUM($AX267:EN267)+EN267>$AW267,$AW267-SUM($AX267:EN267),EN267))","v":0},{"$f":"IF(SUM($AW267:EO267)<0,0,IF(SUM($AX267:EO267)+EO267>$AW267,$AW267-SUM($AX267:EO267),EO267))","v":0},{"$f":"IF(SUM($AW267:EP267)<0,0,IF(SUM($AX267:EP267)+EP267>$AW267,$AW267-SUM($AX267:EP267),EP267))","v":0},{"$f":"IF(SUM($AW267:EQ267)<0,0,IF(SUM($AX267:EQ267)+EQ267>$AW267,$AW267-SUM($AX267:EQ267),EQ267))","v":0},{"$f":"IF(SUM($AW267:ER267)<0,0,IF(SUM($AX267:ER267)+ER267>$AW267,$AW267-SUM($AX267:ER267),ER267))","v":0},{"$f":"IF(SUM($AW267:ES267)<0,0,IF(SUM($AX267:ES267)+ES267>$AW267,$AW267-SUM($AX267:ES267),ES267))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0419289937499998E-2,{"$f":"IF(SUM($Y268:Y268)+Y268>$X25,$X25-SUM($Y268:Y268),Y268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:Z268)+Z268>$X25,$X25-SUM($Y268:Z268),Z268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AA268)+AA268>$X25,$X25-SUM($Y268:AA268),AA268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AB268)+AB268>$X25,$X25-SUM($Y268:AB268),AB268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AC268)+AC268>$X25,$X25-SUM($Y268:AC268),AC268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AD268)+AD268>$X25,$X25-SUM($Y268:AD268),AD268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AE268)+AE268>$X25,$X25-SUM($Y268:AE268),AE268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AF268)+AF268>$X25,$X25-SUM($Y268:AF268),AF268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AG268)+AG268>$X25,$X25-SUM($Y268:AG268),AG268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AH268)+AH268>$X25,$X25-SUM($Y268:AH268),AH268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AI268)+AI268>$X25,$X25-SUM($Y268:AI268),AI268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AJ268)+AJ268>$X25,$X25-SUM($Y268:AJ268),AJ268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AK268)+AK268>$X25,$X25-SUM($Y268:AK268),AK268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AL268)+AL268>$X25,$X25-SUM($Y268:AL268),AL268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AM268)+AM268>$X25,$X25-SUM($Y268:AM268),AM268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AN268)+AN268>$X25,$X25-SUM($Y268:AN268),AN268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AO268)+AO268>$X25,$X25-SUM($Y268:AO268),AO268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AP268)+AP268>$X25,$X25-SUM($Y268:AP268),AP268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AQ268)+AQ268>$X25,$X25-SUM($Y268:AQ268),AQ268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AR268)+AR268>$X25,$X25-SUM($Y268:AR268),AR268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AS268)+AS268>$X25,$X25-SUM($Y268:AS268),AS268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AT268)+AT268>$X25,$X25-SUM($Y268:AT268),AT268)","v":2.0419289937499998E-2},{"$f":"IF(SUM($Y268:AU268)+AU268>$X25,$X25-SUM($Y268:AU268),AU268)","v":2.0419289937499998E-2},1.9602518340000001,8.1677159750000006E-2,{"$f":"IF(SUM($AW268:AX268)<0,0,IF(SUM($AX268:AX268)+AX268>$AW268,$AW268-SUM($AX268:AX268),AX268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:AY268)<0,0,IF(SUM($AX268:AY268)+AY268>$AW268,$AW268-SUM($AX268:AY268),AY268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:AZ268)<0,0,IF(SUM($AX268:AZ268)+AZ268>$AW268,$AW268-SUM($AX268:AZ268),AZ268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BA268)<0,0,IF(SUM($AX268:BA268)+BA268>$AW268,$AW268-SUM($AX268:BA268),BA268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BB268)<0,0,IF(SUM($AX268:BB268)+BB268>$AW268,$AW268-SUM($AX268:BB268),BB268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BC268)<0,0,IF(SUM($AX268:BC268)+BC268>$AW268,$AW268-SUM($AX268:BC268),BC268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BD268)<0,0,IF(SUM($AX268:BD268)+BD268>$AW268,$AW268-SUM($AX268:BD268),BD268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BE268)<0,0,IF(SUM($AX268:BE268)+BE268>$AW268,$AW268-SUM($AX268:BE268),BE268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BF268)<0,0,IF(SUM($AX268:BF268)+BF268>$AW268,$AW268-SUM($AX268:BF268),BF268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BG268)<0,0,IF(SUM($AX268:BG268)+BG268>$AW268,$AW268-SUM($AX268:BG268),BG268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BH268)<0,0,IF(SUM($AX268:BH268)+BH268>$AW268,$AW268-SUM($AX268:BH268),BH268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BI268)<0,0,IF(SUM($AX268:BI268)+BI268>$AW268,$AW268-SUM($AX268:BI268),BI268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BJ268)<0,0,IF(SUM($AX268:BJ268)+BJ268>$AW268,$AW268-SUM($AX268:BJ268),BJ268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BK268)<0,0,IF(SUM($AX268:BK268)+BK268>$AW268,$AW268-SUM($AX268:BK268),BK268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BL268)<0,0,IF(SUM($AX268:BL268)+BL268>$AW268,$AW268-SUM($AX268:BL268),BL268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BM268)<0,0,IF(SUM($AX268:BM268)+BM268>$AW268,$AW268-SUM($AX268:BM268),BM268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BN268)<0,0,IF(SUM($AX268:BN268)+BN268>$AW268,$AW268-SUM($AX268:BN268),BN268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BO268)<0,0,IF(SUM($AX268:BO268)+BO268>$AW268,$AW268-SUM($AX268:BO268),BO268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BP268)<0,0,IF(SUM($AX268:BP268)+BP268>$AW268,$AW268-SUM($AX268:BP268),BP268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BQ268)<0,0,IF(SUM($AX268:BQ268)+BQ268>$AW268,$AW268-SUM($AX268:BQ268),BQ268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BR268)<0,0,IF(SUM($AX268:BR268)+BR268>$AW268,$AW268-SUM($AX268:BR268),BR268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BS268)<0,0,IF(SUM($AX268:BS268)+BS268>$AW268,$AW268-SUM($AX268:BS268),BS268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BT268)<0,0,IF(SUM($AX268:BT268)+BT268>$AW268,$AW268-SUM($AX268:BT268),BT268))","v":8.1677159750000006E-2},{"$f":"IF(SUM($AW268:BU268)<0,0,IF(SUM($AX268:BU268)+BU268>$AW268,$AW268-SUM($AX268:BU268),BU268))","v":1.3322676295501878E-15},{"$f":"IF(SUM($AW268:BV268)<0,0,IF(SUM($AX268:BV268)+BV268>$AW268,$AW268-SUM($AX268:BV268),BV268))","v":1.3322676295501878E-15},{"$f":"IF(SUM($AW268:BW268)<0,0,IF(SUM($AX268:BW268)+BW268>$AW268,$AW268-SUM($AX268:BW268),BW268))","v":1.3322676295501878E-15},{"$f":"IF(SUM($AW268:BX268)<0,0,IF(SUM($AX268:BX268)+BX268>$AW268,$AW268-SUM($AX268:BX268),BX268))","v":1.3322676295501878E-15},{"$f":"IF(SUM($AW268:BY268)<0,0,IF(SUM($AX268:BY268)+BY268>$AW268,$AW268-SUM($AX268:BY268),BY268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:BZ268)<0,0,IF(SUM($AX268:BZ268)+BZ268>$AW268,$AW268-SUM($AX268:BZ268),BZ268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CA268)<0,0,IF(SUM($AX268:CA268)+CA268>$AW268,$AW268-SUM($AX268:CA268),CA268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CB268)<0,0,IF(SUM($AX268:CB268)+CB268>$AW268,$AW268-SUM($AX268:CB268),CB268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CC268)<0,0,IF(SUM($AX268:CC268)+CC268>$AW268,$AW268-SUM($AX268:CC268),CC268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CD268)<0,0,IF(SUM($AX268:CD268)+CD268>$AW268,$AW268-SUM($AX268:CD268),CD268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CE268)<0,0,IF(SUM($AX268:CE268)+CE268>$AW268,$AW268-SUM($AX268:CE268),CE268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CF268)<0,0,IF(SUM($AX268:CF268)+CF268>$AW268,$AW268-SUM($AX268:CF268),CF268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CG268)<0,0,IF(SUM($AX268:CG268)+CG268>$AW268,$AW268-SUM($AX268:CG268),CG268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CH268)<0,0,IF(SUM($AX268:CH268)+CH268>$AW268,$AW268-SUM($AX268:CH268),CH268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CI268)<0,0,IF(SUM($AX268:CI268)+CI268>$AW268,$AW268-SUM($AX268:CI268),CI268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CJ268)<0,0,IF(SUM($AX268:CJ268)+CJ268>$AW268,$AW268-SUM($AX268:CJ268),CJ268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CK268)<0,0,IF(SUM($AX268:CK268)+CK268>$AW268,$AW268-SUM($AX268:CK268),CK268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CL268)<0,0,IF(SUM($AX268:CL268)+CL268>$AW268,$AW268-SUM($AX268:CL268),CL268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CM268)<0,0,IF(SUM($AX268:CM268)+CM268>$AW268,$AW268-SUM($AX268:CM268),CM268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CN268)<0,0,IF(SUM($AX268:CN268)+CN268>$AW268,$AW268-SUM($AX268:CN268),CN268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CO268)<0,0,IF(SUM($AX268:CO268)+CO268>$AW268,$AW268-SUM($AX268:CO268),CO268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CP268)<0,0,IF(SUM($AX268:CP268)+CP268>$AW268,$AW268-SUM($AX268:CP268),CP268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CQ268)<0,0,IF(SUM($AX268:CQ268)+CQ268>$AW268,$AW268-SUM($AX268:CQ268),CQ268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CR268)<0,0,IF(SUM($AX268:CR268)+CR268>$AW268,$AW268-SUM($AX268:CR268),CR268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CS268)<0,0,IF(SUM($AX268:CS268)+CS268>$AW268,$AW268-SUM($AX268:CS268),CS268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CT268)<0,0,IF(SUM($AX268:CT268)+CT268>$AW268,$AW268-SUM($AX268:CT268),CT268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CU268)<0,0,IF(SUM($AX268:CU268)+CU268>$AW268,$AW268-SUM($AX268:CU268),CU268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CV268)<0,0,IF(SUM($AX268:CV268)+CV268>$AW268,$AW268-SUM($AX268:CV268),CV268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CW268)<0,0,IF(SUM($AX268:CW268)+CW268>$AW268,$AW268-SUM($AX268:CW268),CW268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CX268)<0,0,IF(SUM($AX268:CX268)+CX268>$AW268,$AW268-SUM($AX268:CX268),CX268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CY268)<0,0,IF(SUM($AX268:CY268)+CY268>$AW268,$AW268-SUM($AX268:CY268),CY268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:CZ268)<0,0,IF(SUM($AX268:CZ268)+CZ268>$AW268,$AW268-SUM($AX268:CZ268),CZ268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DA268)<0,0,IF(SUM($AX268:DA268)+DA268>$AW268,$AW268-SUM($AX268:DA268),DA268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DB268)<0,0,IF(SUM($AX268:DB268)+DB268>$AW268,$AW268-SUM($AX268:DB268),DB268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DC268)<0,0,IF(SUM($AX268:DC268)+DC268>$AW268,$AW268-SUM($AX268:DC268),DC268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DD268)<0,0,IF(SUM($AX268:DD268)+DD268>$AW268,$AW268-SUM($AX268:DD268),DD268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DE268)<0,0,IF(SUM($AX268:DE268)+DE268>$AW268,$AW268-SUM($AX268:DE268),DE268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DF268)<0,0,IF(SUM($AX268:DF268)+DF268>$AW268,$AW268-SUM($AX268:DF268),DF268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DG268)<0,0,IF(SUM($AX268:DG268)+DG268>$AW268,$AW268-SUM($AX268:DG268),DG268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DH268)<0,0,IF(SUM($AX268:DH268)+DH268>$AW268,$AW268-SUM($AX268:DH268),DH268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DI268)<0,0,IF(SUM($AX268:DI268)+DI268>$AW268,$AW268-SUM($AX268:DI268),DI268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DJ268)<0,0,IF(SUM($AX268:DJ268)+DJ268>$AW268,$AW268-SUM($AX268:DJ268),DJ268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DK268)<0,0,IF(SUM($AX268:DK268)+DK268>$AW268,$AW268-SUM($AX268:DK268),DK268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DL268)<0,0,IF(SUM($AX268:DL268)+DL268>$AW268,$AW268-SUM($AX268:DL268),DL268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DM268)<0,0,IF(SUM($AX268:DM268)+DM268>$AW268,$AW268-SUM($AX268:DM268),DM268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DN268)<0,0,IF(SUM($AX268:DN268)+DN268>$AW268,$AW268-SUM($AX268:DN268),DN268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DO268)<0,0,IF(SUM($AX268:DO268)+DO268>$AW268,$AW268-SUM($AX268:DO268),DO268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DP268)<0,0,IF(SUM($AX268:DP268)+DP268>$AW268,$AW268-SUM($AX268:DP268),DP268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DQ268)<0,0,IF(SUM($AX268:DQ268)+DQ268>$AW268,$AW268-SUM($AX268:DQ268),DQ268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DR268)<0,0,IF(SUM($AX268:DR268)+DR268>$AW268,$AW268-SUM($AX268:DR268),DR268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DS268)<0,0,IF(SUM($AX268:DS268)+DS268>$AW268,$AW268-SUM($AX268:DS268),DS268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DT268)<0,0,IF(SUM($AX268:DT268)+DT268>$AW268,$AW268-SUM($AX268:DT268),DT268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DU268)<0,0,IF(SUM($AX268:DU268)+DU268>$AW268,$AW268-SUM($AX268:DU268),DU268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DV268)<0,0,IF(SUM($AX268:DV268)+DV268>$AW268,$AW268-SUM($AX268:DV268),DV268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DW268)<0,0,IF(SUM($AX268:DW268)+DW268>$AW268,$AW268-SUM($AX268:DW268),DW268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DX268)<0,0,IF(SUM($AX268:DX268)+DX268>$AW268,$AW268-SUM($AX268:DX268),DX268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DY268)<0,0,IF(SUM($AX268:DY268)+DY268>$AW268,$AW268-SUM($AX268:DY268),DY268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:DZ268)<0,0,IF(SUM($AX268:DZ268)+DZ268>$AW268,$AW268-SUM($AX268:DZ268),DZ268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EA268)<0,0,IF(SUM($AX268:EA268)+EA268>$AW268,$AW268-SUM($AX268:EA268),EA268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EB268)<0,0,IF(SUM($AX268:EB268)+EB268>$AW268,$AW268-SUM($AX268:EB268),EB268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EC268)<0,0,IF(SUM($AX268:EC268)+EC268>$AW268,$AW268-SUM($AX268:EC268),EC268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:ED268)<0,0,IF(SUM($AX268:ED268)+ED268>$AW268,$AW268-SUM($AX268:ED268),ED268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EE268)<0,0,IF(SUM($AX268:EE268)+EE268>$AW268,$AW268-SUM($AX268:EE268),EE268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EF268)<0,0,IF(SUM($AX268:EF268)+EF268>$AW268,$AW268-SUM($AX268:EF268),EF268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EG268)<0,0,IF(SUM($AX268:EG268)+EG268>$AW268,$AW268-SUM($AX268:EG268),EG268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EH268)<0,0,IF(SUM($AX268:EH268)+EH268>$AW268,$AW268-SUM($AX268:EH268),EH268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EI268)<0,0,IF(SUM($AX268:EI268)+EI268>$AW268,$AW268-SUM($AX268:EI268),EI268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EJ268)<0,0,IF(SUM($AX268:EJ268)+EJ268>$AW268,$AW268-SUM($AX268:EJ268),EJ268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EK268)<0,0,IF(SUM($AX268:EK268)+EK268>$AW268,$AW268-SUM($AX268:EK268),EK268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EL268)<0,0,IF(SUM($AX268:EL268)+EL268>$AW268,$AW268-SUM($AX268:EL268),EL268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EM268)<0,0,IF(SUM($AX268:EM268)+EM268>$AW268,$AW268-SUM($AX268:EM268),EM268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EN268)<0,0,IF(SUM($AX268:EN268)+EN268>$AW268,$AW268-SUM($AX268:EN268),EN268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EO268)<0,0,IF(SUM($AX268:EO268)+EO268>$AW268,$AW268-SUM($AX268:EO268),EO268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EP268)<0,0,IF(SUM($AX268:EP268)+EP268>$AW268,$AW268-SUM($AX268:EP268),EP268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:EQ268)<0,0,IF(SUM($AX268:EQ268)+EQ268>$AW268,$AW268-SUM($AX268:EQ268),EQ268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:ER268)<0,0,IF(SUM($AX268:ER268)+ER268>$AW268,$AW268-SUM($AX268:ER268),ER268))","v":-3.9968028886505635E-15},{"$f":"IF(SUM($AW268:ES268)<0,0,IF(SUM($AX268:ES268)+ES268>$AW268,$AW268-SUM($AX268:ES268),ES268))","v":-3.9968028886505635E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4481118749999999E-4,{"$f":"IF(SUM($Y269:Y269)+Y269>$X26,$X26-SUM($Y269:Y269),Y269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:Z269)+Z269>$X26,$X26-SUM($Y269:Z269),Z269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AA269)+AA269>$X26,$X26-SUM($Y269:AA269),AA269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AB269)+AB269>$X26,$X26-SUM($Y269:AB269),AB269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AC269)+AC269>$X26,$X26-SUM($Y269:AC269),AC269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AD269)+AD269>$X26,$X26-SUM($Y269:AD269),AD269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AE269)+AE269>$X26,$X26-SUM($Y269:AE269),AE269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AF269)+AF269>$X26,$X26-SUM($Y269:AF269),AF269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AG269)+AG269>$X26,$X26-SUM($Y269:AG269),AG269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AH269)+AH269>$X26,$X26-SUM($Y269:AH269),AH269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AI269)+AI269>$X26,$X26-SUM($Y269:AI269),AI269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AJ269)+AJ269>$X26,$X26-SUM($Y269:AJ269),AJ269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AK269)+AK269>$X26,$X26-SUM($Y269:AK269),AK269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AL269)+AL269>$X26,$X26-SUM($Y269:AL269),AL269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AM269)+AM269>$X26,$X26-SUM($Y269:AM269),AM269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AN269)+AN269>$X26,$X26-SUM($Y269:AN269),AN269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AO269)+AO269>$X26,$X26-SUM($Y269:AO269),AO269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AP269)+AP269>$X26,$X26-SUM($Y269:AP269),AP269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AQ269)+AQ269>$X26,$X26-SUM($Y269:AQ269),AQ269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AR269)+AR269>$X26,$X26-SUM($Y269:AR269),AR269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AS269)+AS269>$X26,$X26-SUM($Y269:AS269),AS269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AT269)+AT269>$X26,$X26-SUM($Y269:AT269),AT269)","v":1.4481118749999999E-4},{"$f":"IF(SUM($Y269:AU269)+AU269>$X26,$X26-SUM($Y269:AU269),AU269)","v":1.4481118749999999E-4},1.3901874000000002E-2,5.7924475000000007E-4,{"$f":"IF(SUM($AW269:AX269)<0,0,IF(SUM($AX269:AX269)+AX269>$AW269,$AW269-SUM($AX269:AX269),AX269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:AY269)<0,0,IF(SUM($AX269:AY269)+AY269>$AW269,$AW269-SUM($AX269:AY269),AY269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:AZ269)<0,0,IF(SUM($AX269:AZ269)+AZ269>$AW269,$AW269-SUM($AX269:AZ269),AZ269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BA269)<0,0,IF(SUM($AX269:BA269)+BA269>$AW269,$AW269-SUM($AX269:BA269),BA269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BB269)<0,0,IF(SUM($AX269:BB269)+BB269>$AW269,$AW269-SUM($AX269:BB269),BB269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BC269)<0,0,IF(SUM($AX269:BC269)+BC269>$AW269,$AW269-SUM($AX269:BC269),BC269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BD269)<0,0,IF(SUM($AX269:BD269)+BD269>$AW269,$AW269-SUM($AX269:BD269),BD269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BE269)<0,0,IF(SUM($AX269:BE269)+BE269>$AW269,$AW269-SUM($AX269:BE269),BE269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BF269)<0,0,IF(SUM($AX269:BF269)+BF269>$AW269,$AW269-SUM($AX269:BF269),BF269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BG269)<0,0,IF(SUM($AX269:BG269)+BG269>$AW269,$AW269-SUM($AX269:BG269),BG269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BH269)<0,0,IF(SUM($AX269:BH269)+BH269>$AW269,$AW269-SUM($AX269:BH269),BH269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BI269)<0,0,IF(SUM($AX269:BI269)+BI269>$AW269,$AW269-SUM($AX269:BI269),BI269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BJ269)<0,0,IF(SUM($AX269:BJ269)+BJ269>$AW269,$AW269-SUM($AX269:BJ269),BJ269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BK269)<0,0,IF(SUM($AX269:BK269)+BK269>$AW269,$AW269-SUM($AX269:BK269),BK269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BL269)<0,0,IF(SUM($AX269:BL269)+BL269>$AW269,$AW269-SUM($AX269:BL269),BL269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BM269)<0,0,IF(SUM($AX269:BM269)+BM269>$AW269,$AW269-SUM($AX269:BM269),BM269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BN269)<0,0,IF(SUM($AX269:BN269)+BN269>$AW269,$AW269-SUM($AX269:BN269),BN269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BO269)<0,0,IF(SUM($AX269:BO269)+BO269>$AW269,$AW269-SUM($AX269:BO269),BO269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BP269)<0,0,IF(SUM($AX269:BP269)+BP269>$AW269,$AW269-SUM($AX269:BP269),BP269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BQ269)<0,0,IF(SUM($AX269:BQ269)+BQ269>$AW269,$AW269-SUM($AX269:BQ269),BQ269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BR269)<0,0,IF(SUM($AX269:BR269)+BR269>$AW269,$AW269-SUM($AX269:BR269),BR269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BS269)<0,0,IF(SUM($AX269:BS269)+BS269>$AW269,$AW269-SUM($AX269:BS269),BS269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BT269)<0,0,IF(SUM($AX269:BT269)+BT269>$AW269,$AW269-SUM($AX269:BT269),BT269))","v":5.7924475000000007E-4},{"$f":"IF(SUM($AW269:BU269)<0,0,IF(SUM($AX269:BU269)+BU269>$AW269,$AW269-SUM($AX269:BU269),BU269))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW269:BV269)<0,0,IF(SUM($AX269:BV269)+BV269>$AW269,$AW269-SUM($AX269:BV269),BV269))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW269:BW269)<0,0,IF(SUM($AX269:BW269)+BW269>$AW269,$AW269-SUM($AX269:BW269),BW269))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW269:BX269)<0,0,IF(SUM($AX269:BX269)+BX269>$AW269,$AW269-SUM($AX269:BX269),BX269))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW269:BY269)<0,0,IF(SUM($AX269:BY269)+BY269>$AW269,$AW269-SUM($AX269:BY269),BY269))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW269:BZ269)<0,0,IF(SUM($AX269:BZ269)+BZ269>$AW269,$AW269-SUM($AX269:BZ269),BZ269))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW269:CA269)<0,0,IF(SUM($AX269:CA269)+CA269>$AW269,$AW269-SUM($AX269:CA269),CA269))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW269:CB269)<0,0,IF(SUM($AX269:CB269)+CB269>$AW269,$AW269-SUM($AX269:CB269),CB269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CC269)<0,0,IF(SUM($AX269:CC269)+CC269>$AW269,$AW269-SUM($AX269:CC269),CC269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CD269)<0,0,IF(SUM($AX269:CD269)+CD269>$AW269,$AW269-SUM($AX269:CD269),CD269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CE269)<0,0,IF(SUM($AX269:CE269)+CE269>$AW269,$AW269-SUM($AX269:CE269),CE269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CF269)<0,0,IF(SUM($AX269:CF269)+CF269>$AW269,$AW269-SUM($AX269:CF269),CF269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CG269)<0,0,IF(SUM($AX269:CG269)+CG269>$AW269,$AW269-SUM($AX269:CG269),CG269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CH269)<0,0,IF(SUM($AX269:CH269)+CH269>$AW269,$AW269-SUM($AX269:CH269),CH269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CI269)<0,0,IF(SUM($AX269:CI269)+CI269>$AW269,$AW269-SUM($AX269:CI269),CI269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CJ269)<0,0,IF(SUM($AX269:CJ269)+CJ269>$AW269,$AW269-SUM($AX269:CJ269),CJ269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CK269)<0,0,IF(SUM($AX269:CK269)+CK269>$AW269,$AW269-SUM($AX269:CK269),CK269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CL269)<0,0,IF(SUM($AX269:CL269)+CL269>$AW269,$AW269-SUM($AX269:CL269),CL269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CM269)<0,0,IF(SUM($AX269:CM269)+CM269>$AW269,$AW269-SUM($AX269:CM269),CM269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CN269)<0,0,IF(SUM($AX269:CN269)+CN269>$AW269,$AW269-SUM($AX269:CN269),CN269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CO269)<0,0,IF(SUM($AX269:CO269)+CO269>$AW269,$AW269-SUM($AX269:CO269),CO269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CP269)<0,0,IF(SUM($AX269:CP269)+CP269>$AW269,$AW269-SUM($AX269:CP269),CP269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CQ269)<0,0,IF(SUM($AX269:CQ269)+CQ269>$AW269,$AW269-SUM($AX269:CQ269),CQ269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CR269)<0,0,IF(SUM($AX269:CR269)+CR269>$AW269,$AW269-SUM($AX269:CR269),CR269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CS269)<0,0,IF(SUM($AX269:CS269)+CS269>$AW269,$AW269-SUM($AX269:CS269),CS269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CT269)<0,0,IF(SUM($AX269:CT269)+CT269>$AW269,$AW269-SUM($AX269:CT269),CT269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CU269)<0,0,IF(SUM($AX269:CU269)+CU269>$AW269,$AW269-SUM($AX269:CU269),CU269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CV269)<0,0,IF(SUM($AX269:CV269)+CV269>$AW269,$AW269-SUM($AX269:CV269),CV269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CW269)<0,0,IF(SUM($AX269:CW269)+CW269>$AW269,$AW269-SUM($AX269:CW269),CW269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CX269)<0,0,IF(SUM($AX269:CX269)+CX269>$AW269,$AW269-SUM($AX269:CX269),CX269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CY269)<0,0,IF(SUM($AX269:CY269)+CY269>$AW269,$AW269-SUM($AX269:CY269),CY269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:CZ269)<0,0,IF(SUM($AX269:CZ269)+CZ269>$AW269,$AW269-SUM($AX269:CZ269),CZ269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DA269)<0,0,IF(SUM($AX269:DA269)+DA269>$AW269,$AW269-SUM($AX269:DA269),DA269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DB269)<0,0,IF(SUM($AX269:DB269)+DB269>$AW269,$AW269-SUM($AX269:DB269),DB269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DC269)<0,0,IF(SUM($AX269:DC269)+DC269>$AW269,$AW269-SUM($AX269:DC269),DC269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DD269)<0,0,IF(SUM($AX269:DD269)+DD269>$AW269,$AW269-SUM($AX269:DD269),DD269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DE269)<0,0,IF(SUM($AX269:DE269)+DE269>$AW269,$AW269-SUM($AX269:DE269),DE269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DF269)<0,0,IF(SUM($AX269:DF269)+DF269>$AW269,$AW269-SUM($AX269:DF269),DF269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DG269)<0,0,IF(SUM($AX269:DG269)+DG269>$AW269,$AW269-SUM($AX269:DG269),DG269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DH269)<0,0,IF(SUM($AX269:DH269)+DH269>$AW269,$AW269-SUM($AX269:DH269),DH269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DI269)<0,0,IF(SUM($AX269:DI269)+DI269>$AW269,$AW269-SUM($AX269:DI269),DI269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DJ269)<0,0,IF(SUM($AX269:DJ269)+DJ269>$AW269,$AW269-SUM($AX269:DJ269),DJ269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DK269)<0,0,IF(SUM($AX269:DK269)+DK269>$AW269,$AW269-SUM($AX269:DK269),DK269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DL269)<0,0,IF(SUM($AX269:DL269)+DL269>$AW269,$AW269-SUM($AX269:DL269),DL269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DM269)<0,0,IF(SUM($AX269:DM269)+DM269>$AW269,$AW269-SUM($AX269:DM269),DM269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DN269)<0,0,IF(SUM($AX269:DN269)+DN269>$AW269,$AW269-SUM($AX269:DN269),DN269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DO269)<0,0,IF(SUM($AX269:DO269)+DO269>$AW269,$AW269-SUM($AX269:DO269),DO269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DP269)<0,0,IF(SUM($AX269:DP269)+DP269>$AW269,$AW269-SUM($AX269:DP269),DP269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DQ269)<0,0,IF(SUM($AX269:DQ269)+DQ269>$AW269,$AW269-SUM($AX269:DQ269),DQ269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DR269)<0,0,IF(SUM($AX269:DR269)+DR269>$AW269,$AW269-SUM($AX269:DR269),DR269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DS269)<0,0,IF(SUM($AX269:DS269)+DS269>$AW269,$AW269-SUM($AX269:DS269),DS269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DT269)<0,0,IF(SUM($AX269:DT269)+DT269>$AW269,$AW269-SUM($AX269:DT269),DT269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DU269)<0,0,IF(SUM($AX269:DU269)+DU269>$AW269,$AW269-SUM($AX269:DU269),DU269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DV269)<0,0,IF(SUM($AX269:DV269)+DV269>$AW269,$AW269-SUM($AX269:DV269),DV269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DW269)<0,0,IF(SUM($AX269:DW269)+DW269>$AW269,$AW269-SUM($AX269:DW269),DW269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DX269)<0,0,IF(SUM($AX269:DX269)+DX269>$AW269,$AW269-SUM($AX269:DX269),DX269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DY269)<0,0,IF(SUM($AX269:DY269)+DY269>$AW269,$AW269-SUM($AX269:DY269),DY269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:DZ269)<0,0,IF(SUM($AX269:DZ269)+DZ269>$AW269,$AW269-SUM($AX269:DZ269),DZ269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EA269)<0,0,IF(SUM($AX269:EA269)+EA269>$AW269,$AW269-SUM($AX269:EA269),EA269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EB269)<0,0,IF(SUM($AX269:EB269)+EB269>$AW269,$AW269-SUM($AX269:EB269),EB269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EC269)<0,0,IF(SUM($AX269:EC269)+EC269>$AW269,$AW269-SUM($AX269:EC269),EC269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:ED269)<0,0,IF(SUM($AX269:ED269)+ED269>$AW269,$AW269-SUM($AX269:ED269),ED269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EE269)<0,0,IF(SUM($AX269:EE269)+EE269>$AW269,$AW269-SUM($AX269:EE269),EE269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EF269)<0,0,IF(SUM($AX269:EF269)+EF269>$AW269,$AW269-SUM($AX269:EF269),EF269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EG269)<0,0,IF(SUM($AX269:EG269)+EG269>$AW269,$AW269-SUM($AX269:EG269),EG269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EH269)<0,0,IF(SUM($AX269:EH269)+EH269>$AW269,$AW269-SUM($AX269:EH269),EH269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EI269)<0,0,IF(SUM($AX269:EI269)+EI269>$AW269,$AW269-SUM($AX269:EI269),EI269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EJ269)<0,0,IF(SUM($AX269:EJ269)+EJ269>$AW269,$AW269-SUM($AX269:EJ269),EJ269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EK269)<0,0,IF(SUM($AX269:EK269)+EK269>$AW269,$AW269-SUM($AX269:EK269),EK269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EL269)<0,0,IF(SUM($AX269:EL269)+EL269>$AW269,$AW269-SUM($AX269:EL269),EL269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EM269)<0,0,IF(SUM($AX269:EM269)+EM269>$AW269,$AW269-SUM($AX269:EM269),EM269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EN269)<0,0,IF(SUM($AX269:EN269)+EN269>$AW269,$AW269-SUM($AX269:EN269),EN269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EO269)<0,0,IF(SUM($AX269:EO269)+EO269>$AW269,$AW269-SUM($AX269:EO269),EO269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EP269)<0,0,IF(SUM($AX269:EP269)+EP269>$AW269,$AW269-SUM($AX269:EP269),EP269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:EQ269)<0,0,IF(SUM($AX269:EQ269)+EQ269>$AW269,$AW269-SUM($AX269:EQ269),EQ269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:ER269)<0,0,IF(SUM($AX269:ER269)+ER269>$AW269,$AW269-SUM($AX269:ER269),ER269))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW269:ES269)<0,0,IF(SUM($AX269:ES269)+ES269>$AW269,$AW269-SUM($AX269:ES269),ES269))","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8911362500000002E-4,{"$f":"IF(SUM($Y270:Y270)+Y270>$X27,$X27-SUM($Y270:Y270),Y270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:Z270)+Z270>$X27,$X27-SUM($Y270:Z270),Z270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AA270)+AA270>$X27,$X27-SUM($Y270:AA270),AA270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AB270)+AB270>$X27,$X27-SUM($Y270:AB270),AB270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AC270)+AC270>$X27,$X27-SUM($Y270:AC270),AC270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AD270)+AD270>$X27,$X27-SUM($Y270:AD270),AD270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AE270)+AE270>$X27,$X27-SUM($Y270:AE270),AE270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AF270)+AF270>$X27,$X27-SUM($Y270:AF270),AF270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AG270)+AG270>$X27,$X27-SUM($Y270:AG270),AG270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AH270)+AH270>$X27,$X27-SUM($Y270:AH270),AH270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AI270)+AI270>$X27,$X27-SUM($Y270:AI270),AI270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AJ270)+AJ270>$X27,$X27-SUM($Y270:AJ270),AJ270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AK270)+AK270>$X27,$X27-SUM($Y270:AK270),AK270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AL270)+AL270>$X27,$X27-SUM($Y270:AL270),AL270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AM270)+AM270>$X27,$X27-SUM($Y270:AM270),AM270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AN270)+AN270>$X27,$X27-SUM($Y270:AN270),AN270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AO270)+AO270>$X27,$X27-SUM($Y270:AO270),AO270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AP270)+AP270>$X27,$X27-SUM($Y270:AP270),AP270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AQ270)+AQ270>$X27,$X27-SUM($Y270:AQ270),AQ270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AR270)+AR270>$X27,$X27-SUM($Y270:AR270),AR270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AS270)+AS270>$X27,$X27-SUM($Y270:AS270),AS270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AT270)+AT270>$X27,$X27-SUM($Y270:AT270),AT270)","v":2.8911362500000002E-4},{"$f":"IF(SUM($Y270:AU270)+AU270>$X27,$X27-SUM($Y270:AU270),AU270)","v":2.8911362500000002E-4},1.0408090499999993E-2,1.1564544999999992E-3,{"$f":"IF(SUM($AW270:AX270)<0,0,IF(SUM($AX270:AX270)+AX270>$AW270,$AW270-SUM($AX270:AX270),AX270))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW270:AY270)<0,0,IF(SUM($AX270:AY270)+AY270>$AW270,$AW270-SUM($AX270:AY270),AY270))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW270:AZ270)<0,0,IF(SUM($AX270:AZ270)+AZ270>$AW270,$AW270-SUM($AX270:AZ270),AZ270))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW270:BA270)<0,0,IF(SUM($AX270:BA270)+BA270>$AW270,$AW270-SUM($AX270:BA270),BA270))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW270:BB270)<0,0,IF(SUM($AX270:BB270)+BB270>$AW270,$AW270-SUM($AX270:BB270),BB270))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW270:BC270)<0,0,IF(SUM($AX270:BC270)+BC270>$AW270,$AW270-SUM($AX270:BC270),BC270))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW270:BD270)<0,0,IF(SUM($AX270:BD270)+BD270>$AW270,$AW270-SUM($AX270:BD270),BD270))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW270:BE270)<0,0,IF(SUM($AX270:BE270)+BE270>$AW270,$AW270-SUM($AX270:BE270),BE270))","v":1.1564544999999992E-3},{"$f":"IF(SUM($AW270:BF270)<0,0,IF(SUM($AX270:BF270)+BF270>$AW270,$AW270-SUM($AX270:BF270),BF270))","v":0},{"$f":"IF(SUM($AW270:BG270)<0,0,IF(SUM($AX270:BG270)+BG270>$AW270,$AW270-SUM($AX270:BG270),BG270))","v":0},{"$f":"IF(SUM($AW270:BH270)<0,0,IF(SUM($AX270:BH270)+BH270>$AW270,$AW270-SUM($AX270:BH270),BH270))","v":0},{"$f":"IF(SUM($AW270:BI270)<0,0,IF(SUM($AX270:BI270)+BI270>$AW270,$AW270-SUM($AX270:BI270),BI270))","v":0},{"$f":"IF(SUM($AW270:BJ270)<0,0,IF(SUM($AX270:BJ270)+BJ270>$AW270,$AW270-SUM($AX270:BJ270),BJ270))","v":0},{"$f":"IF(SUM($AW270:BK270)<0,0,IF(SUM($AX270:BK270)+BK270>$AW270,$AW270-SUM($AX270:BK270),BK270))","v":0},{"$f":"IF(SUM($AW270:BL270)<0,0,IF(SUM($AX270:BL270)+BL270>$AW270,$AW270-SUM($AX270:BL270),BL270))","v":0},{"$f":"IF(SUM($AW270:BM270)<0,0,IF(SUM($AX270:BM270)+BM270>$AW270,$AW270-SUM($AX270:BM270),BM270))","v":0},{"$f":"IF(SUM($AW270:BN270)<0,0,IF(SUM($AX270:BN270)+BN270>$AW270,$AW270-SUM($AX270:BN270),BN270))","v":0},{"$f":"IF(SUM($AW270:BO270)<0,0,IF(SUM($AX270:BO270)+BO270>$AW270,$AW270-SUM($AX270:BO270),BO270))","v":0},{"$f":"IF(SUM($AW270:BP270)<0,0,IF(SUM($AX270:BP270)+BP270>$AW270,$AW270-SUM($AX270:BP270),BP270))","v":0},{"$f":"IF(SUM($AW270:BQ270)<0,0,IF(SUM($AX270:BQ270)+BQ270>$AW270,$AW270-SUM($AX270:BQ270),BQ270))","v":0},{"$f":"IF(SUM($AW270:BR270)<0,0,IF(SUM($AX270:BR270)+BR270>$AW270,$AW270-SUM($AX270:BR270),BR270))","v":0},{"$f":"IF(SUM($AW270:BS270)<0,0,IF(SUM($AX270:BS270)+BS270>$AW270,$AW270-SUM($AX270:BS270),BS270))","v":0},{"$f":"IF(SUM($AW270:BT270)<0,0,IF(SUM($AX270:BT270)+BT270>$AW270,$AW270-SUM($AX270:BT270),BT270))","v":0},{"$f":"IF(SUM($AW270:BU270)<0,0,IF(SUM($AX270:BU270)+BU270>$AW270,$AW270-SUM($AX270:BU270),BU270))","v":0},{"$f":"IF(SUM($AW270:BV270)<0,0,IF(SUM($AX270:BV270)+BV270>$AW270,$AW270-SUM($AX270:BV270),BV270))","v":0},{"$f":"IF(SUM($AW270:BW270)<0,0,IF(SUM($AX270:BW270)+BW270>$AW270,$AW270-SUM($AX270:BW270),BW270))","v":0},{"$f":"IF(SUM($AW270:BX270)<0,0,IF(SUM($AX270:BX270)+BX270>$AW270,$AW270-SUM($AX270:BX270),BX270))","v":0},{"$f":"IF(SUM($AW270:BY270)<0,0,IF(SUM($AX270:BY270)+BY270>$AW270,$AW270-SUM($AX270:BY270),BY270))","v":0},{"$f":"IF(SUM($AW270:BZ270)<0,0,IF(SUM($AX270:BZ270)+BZ270>$AW270,$AW270-SUM($AX270:BZ270),BZ270))","v":0},{"$f":"IF(SUM($AW270:CA270)<0,0,IF(SUM($AX270:CA270)+CA270>$AW270,$AW270-SUM($AX270:CA270),CA270))","v":0},{"$f":"IF(SUM($AW270:CB270)<0,0,IF(SUM($AX270:CB270)+CB270>$AW270,$AW270-SUM($AX270:CB270),CB270))","v":0},{"$f":"IF(SUM($AW270:CC270)<0,0,IF(SUM($AX270:CC270)+CC270>$AW270,$AW270-SUM($AX270:CC270),CC270))","v":0},{"$f":"IF(SUM($AW270:CD270)<0,0,IF(SUM($AX270:CD270)+CD270>$AW270,$AW270-SUM($AX270:CD270),CD270))","v":0},{"$f":"IF(SUM($AW270:CE270)<0,0,IF(SUM($AX270:CE270)+CE270>$AW270,$AW270-SUM($AX270:CE270),CE270))","v":0},{"$f":"IF(SUM($AW270:CF270)<0,0,IF(SUM($AX270:CF270)+CF270>$AW270,$AW270-SUM($AX270:CF270),CF270))","v":0},{"$f":"IF(SUM($AW270:CG270)<0,0,IF(SUM($AX270:CG270)+CG270>$AW270,$AW270-SUM($AX270:CG270),CG270))","v":0},{"$f":"IF(SUM($AW270:CH270)<0,0,IF(SUM($AX270:CH270)+CH270>$AW270,$AW270-SUM($AX270:CH270),CH270))","v":0},{"$f":"IF(SUM($AW270:CI270)<0,0,IF(SUM($AX270:CI270)+CI270>$AW270,$AW270-SUM($AX270:CI270),CI270))","v":0},{"$f":"IF(SUM($AW270:CJ270)<0,0,IF(SUM($AX270:CJ270)+CJ270>$AW270,$AW270-SUM($AX270:CJ270),CJ270))","v":0},{"$f":"IF(SUM($AW270:CK270)<0,0,IF(SUM($AX270:CK270)+CK270>$AW270,$AW270-SUM($AX270:CK270),CK270))","v":0},{"$f":"IF(SUM($AW270:CL270)<0,0,IF(SUM($AX270:CL270)+CL270>$AW270,$AW270-SUM($AX270:CL270),CL270))","v":0},{"$f":"IF(SUM($AW270:CM270)<0,0,IF(SUM($AX270:CM270)+CM270>$AW270,$AW270-SUM($AX270:CM270),CM270))","v":0},{"$f":"IF(SUM($AW270:CN270)<0,0,IF(SUM($AX270:CN270)+CN270>$AW270,$AW270-SUM($AX270:CN270),CN270))","v":0},{"$f":"IF(SUM($AW270:CO270)<0,0,IF(SUM($AX270:CO270)+CO270>$AW270,$AW270-SUM($AX270:CO270),CO270))","v":0},{"$f":"IF(SUM($AW270:CP270)<0,0,IF(SUM($AX270:CP270)+CP270>$AW270,$AW270-SUM($AX270:CP270),CP270))","v":0},{"$f":"IF(SUM($AW270:CQ270)<0,0,IF(SUM($AX270:CQ270)+CQ270>$AW270,$AW270-SUM($AX270:CQ270),CQ270))","v":0},{"$f":"IF(SUM($AW270:CR270)<0,0,IF(SUM($AX270:CR270)+CR270>$AW270,$AW270-SUM($AX270:CR270),CR270))","v":0},{"$f":"IF(SUM($AW270:CS270)<0,0,IF(SUM($AX270:CS270)+CS270>$AW270,$AW270-SUM($AX270:CS270),CS270))","v":0},{"$f":"IF(SUM($AW270:CT270)<0,0,IF(SUM($AX270:CT270)+CT270>$AW270,$AW270-SUM($AX270:CT270),CT270))","v":0},{"$f":"IF(SUM($AW270:CU270)<0,0,IF(SUM($AX270:CU270)+CU270>$AW270,$AW270-SUM($AX270:CU270),CU270))","v":0},{"$f":"IF(SUM($AW270:CV270)<0,0,IF(SUM($AX270:CV270)+CV270>$AW270,$AW270-SUM($AX270:CV270),CV270))","v":0},{"$f":"IF(SUM($AW270:CW270)<0,0,IF(SUM($AX270:CW270)+CW270>$AW270,$AW270-SUM($AX270:CW270),CW270))","v":0},{"$f":"IF(SUM($AW270:CX270)<0,0,IF(SUM($AX270:CX270)+CX270>$AW270,$AW270-SUM($AX270:CX270),CX270))","v":0},{"$f":"IF(SUM($AW270:CY270)<0,0,IF(SUM($AX270:CY270)+CY270>$AW270,$AW270-SUM($AX270:CY270),CY270))","v":0},{"$f":"IF(SUM($AW270:CZ270)<0,0,IF(SUM($AX270:CZ270)+CZ270>$AW270,$AW270-SUM($AX270:CZ270),CZ270))","v":0},{"$f":"IF(SUM($AW270:DA270)<0,0,IF(SUM($AX270:DA270)+DA270>$AW270,$AW270-SUM($AX270:DA270),DA270))","v":0},{"$f":"IF(SUM($AW270:DB270)<0,0,IF(SUM($AX270:DB270)+DB270>$AW270,$AW270-SUM($AX270:DB270),DB270))","v":0},{"$f":"IF(SUM($AW270:DC270)<0,0,IF(SUM($AX270:DC270)+DC270>$AW270,$AW270-SUM($AX270:DC270),DC270))","v":0},{"$f":"IF(SUM($AW270:DD270)<0,0,IF(SUM($AX270:DD270)+DD270>$AW270,$AW270-SUM($AX270:DD270),DD270))","v":0},{"$f":"IF(SUM($AW270:DE270)<0,0,IF(SUM($AX270:DE270)+DE270>$AW270,$AW270-SUM($AX270:DE270),DE270))","v":0},{"$f":"IF(SUM($AW270:DF270)<0,0,IF(SUM($AX270:DF270)+DF270>$AW270,$AW270-SUM($AX270:DF270),DF270))","v":0},{"$f":"IF(SUM($AW270:DG270)<0,0,IF(SUM($AX270:DG270)+DG270>$AW270,$AW270-SUM($AX270:DG270),DG270))","v":0},{"$f":"IF(SUM($AW270:DH270)<0,0,IF(SUM($AX270:DH270)+DH270>$AW270,$AW270-SUM($AX270:DH270),DH270))","v":0},{"$f":"IF(SUM($AW270:DI270)<0,0,IF(SUM($AX270:DI270)+DI270>$AW270,$AW270-SUM($AX270:DI270),DI270))","v":0},{"$f":"IF(SUM($AW270:DJ270)<0,0,IF(SUM($AX270:DJ270)+DJ270>$AW270,$AW270-SUM($AX270:DJ270),DJ270))","v":0},{"$f":"IF(SUM($AW270:DK270)<0,0,IF(SUM($AX270:DK270)+DK270>$AW270,$AW270-SUM($AX270:DK270),DK270))","v":0},{"$f":"IF(SUM($AW270:DL270)<0,0,IF(SUM($AX270:DL270)+DL270>$AW270,$AW270-SUM($AX270:DL270),DL270))","v":0},{"$f":"IF(SUM($AW270:DM270)<0,0,IF(SUM($AX270:DM270)+DM270>$AW270,$AW270-SUM($AX270:DM270),DM270))","v":0},{"$f":"IF(SUM($AW270:DN270)<0,0,IF(SUM($AX270:DN270)+DN270>$AW270,$AW270-SUM($AX270:DN270),DN270))","v":0},{"$f":"IF(SUM($AW270:DO270)<0,0,IF(SUM($AX270:DO270)+DO270>$AW270,$AW270-SUM($AX270:DO270),DO270))","v":0},{"$f":"IF(SUM($AW270:DP270)<0,0,IF(SUM($AX270:DP270)+DP270>$AW270,$AW270-SUM($AX270:DP270),DP270))","v":0},{"$f":"IF(SUM($AW270:DQ270)<0,0,IF(SUM($AX270:DQ270)+DQ270>$AW270,$AW270-SUM($AX270:DQ270),DQ270))","v":0},{"$f":"IF(SUM($AW270:DR270)<0,0,IF(SUM($AX270:DR270)+DR270>$AW270,$AW270-SUM($AX270:DR270),DR270))","v":0},{"$f":"IF(SUM($AW270:DS270)<0,0,IF(SUM($AX270:DS270)+DS270>$AW270,$AW270-SUM($AX270:DS270),DS270))","v":0},{"$f":"IF(SUM($AW270:DT270)<0,0,IF(SUM($AX270:DT270)+DT270>$AW270,$AW270-SUM($AX270:DT270),DT270))","v":0},{"$f":"IF(SUM($AW270:DU270)<0,0,IF(SUM($AX270:DU270)+DU270>$AW270,$AW270-SUM($AX270:DU270),DU270))","v":0},{"$f":"IF(SUM($AW270:DV270)<0,0,IF(SUM($AX270:DV270)+DV270>$AW270,$AW270-SUM($AX270:DV270),DV270))","v":0},{"$f":"IF(SUM($AW270:DW270)<0,0,IF(SUM($AX270:DW270)+DW270>$AW270,$AW270-SUM($AX270:DW270),DW270))","v":0},{"$f":"IF(SUM($AW270:DX270)<0,0,IF(SUM($AX270:DX270)+DX270>$AW270,$AW270-SUM($AX270:DX270),DX270))","v":0},{"$f":"IF(SUM($AW270:DY270)<0,0,IF(SUM($AX270:DY270)+DY270>$AW270,$AW270-SUM($AX270:DY270),DY270))","v":0},{"$f":"IF(SUM($AW270:DZ270)<0,0,IF(SUM($AX270:DZ270)+DZ270>$AW270,$AW270-SUM($AX270:DZ270),DZ270))","v":0},{"$f":"IF(SUM($AW270:EA270)<0,0,IF(SUM($AX270:EA270)+EA270>$AW270,$AW270-SUM($AX270:EA270),EA270))","v":0},{"$f":"IF(SUM($AW270:EB270)<0,0,IF(SUM($AX270:EB270)+EB270>$AW270,$AW270-SUM($AX270:EB270),EB270))","v":0},{"$f":"IF(SUM($AW270:EC270)<0,0,IF(SUM($AX270:EC270)+EC270>$AW270,$AW270-SUM($AX270:EC270),EC270))","v":0},{"$f":"IF(SUM($AW270:ED270)<0,0,IF(SUM($AX270:ED270)+ED270>$AW270,$AW270-SUM($AX270:ED270),ED270))","v":0},{"$f":"IF(SUM($AW270:EE270)<0,0,IF(SUM($AX270:EE270)+EE270>$AW270,$AW270-SUM($AX270:EE270),EE270))","v":0},{"$f":"IF(SUM($AW270:EF270)<0,0,IF(SUM($AX270:EF270)+EF270>$AW270,$AW270-SUM($AX270:EF270),EF270))","v":0},{"$f":"IF(SUM($AW270:EG270)<0,0,IF(SUM($AX270:EG270)+EG270>$AW270,$AW270-SUM($AX270:EG270),EG270))","v":0},{"$f":"IF(SUM($AW270:EH270)<0,0,IF(SUM($AX270:EH270)+EH270>$AW270,$AW270-SUM($AX270:EH270),EH270))","v":0},{"$f":"IF(SUM($AW270:EI270)<0,0,IF(SUM($AX270:EI270)+EI270>$AW270,$AW270-SUM($AX270:EI270),EI270))","v":0},{"$f":"IF(SUM($AW270:EJ270)<0,0,IF(SUM($AX270:EJ270)+EJ270>$AW270,$AW270-SUM($AX270:EJ270),EJ270))","v":0},{"$f":"IF(SUM($AW270:EK270)<0,0,IF(SUM($AX270:EK270)+EK270>$AW270,$AW270-SUM($AX270:EK270),EK270))","v":0},{"$f":"IF(SUM($AW270:EL270)<0,0,IF(SUM($AX270:EL270)+EL270>$AW270,$AW270-SUM($AX270:EL270),EL270))","v":0},{"$f":"IF(SUM($AW270:EM270)<0,0,IF(SUM($AX270:EM270)+EM270>$AW270,$AW270-SUM($AX270:EM270),EM270))","v":0},{"$f":"IF(SUM($AW270:EN270)<0,0,IF(SUM($AX270:EN270)+EN270>$AW270,$AW270-SUM($AX270:EN270),EN270))","v":0},{"$f":"IF(SUM($AW270:EO270)<0,0,IF(SUM($AX270:EO270)+EO270>$AW270,$AW270-SUM($AX270:EO270),EO270))","v":0},{"$f":"IF(SUM($AW270:EP270)<0,0,IF(SUM($AX270:EP270)+EP270>$AW270,$AW270-SUM($AX270:EP270),EP270))","v":0},{"$f":"IF(SUM($AW270:EQ270)<0,0,IF(SUM($AX270:EQ270)+EQ270>$AW270,$AW270-SUM($AX270:EQ270),EQ270))","v":0},{"$f":"IF(SUM($AW270:ER270)<0,0,IF(SUM($AX270:ER270)+ER270>$AW270,$AW270-SUM($AX270:ER270),ER270))","v":0},{"$f":"IF(SUM($AW270:ES270)<0,0,IF(SUM($AX270:ES270)+ES270>$AW270,$AW270-SUM($AX270:ES270),ES270))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5787500000000007E-5,{"$f":"IF(SUM($Y271:Y271)+Y271>$X28,$X28-SUM($Y271:Y271),Y271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:Z271)+Z271>$X28,$X28-SUM($Y271:Z271),Z271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AA271)+AA271>$X28,$X28-SUM($Y271:AA271),AA271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AB271)+AB271>$X28,$X28-SUM($Y271:AB271),AB271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AC271)+AC271>$X28,$X28-SUM($Y271:AC271),AC271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AD271)+AD271>$X28,$X28-SUM($Y271:AD271),AD271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AE271)+AE271>$X28,$X28-SUM($Y271:AE271),AE271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AF271)+AF271>$X28,$X28-SUM($Y271:AF271),AF271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AG271)+AG271>$X28,$X28-SUM($Y271:AG271),AG271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AH271)+AH271>$X28,$X28-SUM($Y271:AH271),AH271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AI271)+AI271>$X28,$X28-SUM($Y271:AI271),AI271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AJ271)+AJ271>$X28,$X28-SUM($Y271:AJ271),AJ271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AK271)+AK271>$X28,$X28-SUM($Y271:AK271),AK271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AL271)+AL271>$X28,$X28-SUM($Y271:AL271),AL271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AM271)+AM271>$X28,$X28-SUM($Y271:AM271),AM271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AN271)+AN271>$X28,$X28-SUM($Y271:AN271),AN271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AO271)+AO271>$X28,$X28-SUM($Y271:AO271),AO271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AP271)+AP271>$X28,$X28-SUM($Y271:AP271),AP271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AQ271)+AQ271>$X28,$X28-SUM($Y271:AQ271),AQ271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AR271)+AR271>$X28,$X28-SUM($Y271:AR271),AR271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AS271)+AS271>$X28,$X28-SUM($Y271:AS271),AS271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AT271)+AT271>$X28,$X28-SUM($Y271:AT271),AT271)","v":6.5787500000000007E-5},{"$f":"IF(SUM($Y271:AU271)+AU271>$X28,$X28-SUM($Y271:AU271),AU271)","v":6.5787500000000007E-5},2.3683499999999995E-3,2.6314999999999997E-4,{"$f":"IF(SUM($AW271:AX271)<0,0,IF(SUM($AX271:AX271)+AX271>$AW271,$AW271-SUM($AX271:AX271),AX271))","v":2.6314999999999997E-4},{"$f":"IF(SUM($AW271:AY271)<0,0,IF(SUM($AX271:AY271)+AY271>$AW271,$AW271-SUM($AX271:AY271),AY271))","v":2.6314999999999997E-4},{"$f":"IF(SUM($AW271:AZ271)<0,0,IF(SUM($AX271:AZ271)+AZ271>$AW271,$AW271-SUM($AX271:AZ271),AZ271))","v":2.6314999999999997E-4},{"$f":"IF(SUM($AW271:BA271)<0,0,IF(SUM($AX271:BA271)+BA271>$AW271,$AW271-SUM($AX271:BA271),BA271))","v":2.6314999999999997E-4},{"$f":"IF(SUM($AW271:BB271)<0,0,IF(SUM($AX271:BB271)+BB271>$AW271,$AW271-SUM($AX271:BB271),BB271))","v":2.6314999999999997E-4},{"$f":"IF(SUM($AW271:BC271)<0,0,IF(SUM($AX271:BC271)+BC271>$AW271,$AW271-SUM($AX271:BC271),BC271))","v":2.6314999999999997E-4},{"$f":"IF(SUM($AW271:BD271)<0,0,IF(SUM($AX271:BD271)+BD271>$AW271,$AW271-SUM($AX271:BD271),BD271))","v":2.6314999999999997E-4},{"$f":"IF(SUM($AW271:BE271)<0,0,IF(SUM($AX271:BE271)+BE271>$AW271,$AW271-SUM($AX271:BE271),BE271))","v":2.6314999999999997E-4},{"$f":"IF(SUM($AW271:BF271)<0,0,IF(SUM($AX271:BF271)+BF271>$AW271,$AW271-SUM($AX271:BF271),BF271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BG271)<0,0,IF(SUM($AX271:BG271)+BG271>$AW271,$AW271-SUM($AX271:BG271),BG271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BH271)<0,0,IF(SUM($AX271:BH271)+BH271>$AW271,$AW271-SUM($AX271:BH271),BH271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BI271)<0,0,IF(SUM($AX271:BI271)+BI271>$AW271,$AW271-SUM($AX271:BI271),BI271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BJ271)<0,0,IF(SUM($AX271:BJ271)+BJ271>$AW271,$AW271-SUM($AX271:BJ271),BJ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BK271)<0,0,IF(SUM($AX271:BK271)+BK271>$AW271,$AW271-SUM($AX271:BK271),BK271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BL271)<0,0,IF(SUM($AX271:BL271)+BL271>$AW271,$AW271-SUM($AX271:BL271),BL271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BM271)<0,0,IF(SUM($AX271:BM271)+BM271>$AW271,$AW271-SUM($AX271:BM271),BM271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BN271)<0,0,IF(SUM($AX271:BN271)+BN271>$AW271,$AW271-SUM($AX271:BN271),BN271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BO271)<0,0,IF(SUM($AX271:BO271)+BO271>$AW271,$AW271-SUM($AX271:BO271),BO271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BP271)<0,0,IF(SUM($AX271:BP271)+BP271>$AW271,$AW271-SUM($AX271:BP271),BP271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BQ271)<0,0,IF(SUM($AX271:BQ271)+BQ271>$AW271,$AW271-SUM($AX271:BQ271),BQ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BR271)<0,0,IF(SUM($AX271:BR271)+BR271>$AW271,$AW271-SUM($AX271:BR271),BR271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BS271)<0,0,IF(SUM($AX271:BS271)+BS271>$AW271,$AW271-SUM($AX271:BS271),BS271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BT271)<0,0,IF(SUM($AX271:BT271)+BT271>$AW271,$AW271-SUM($AX271:BT271),BT271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BU271)<0,0,IF(SUM($AX271:BU271)+BU271>$AW271,$AW271-SUM($AX271:BU271),BU271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BV271)<0,0,IF(SUM($AX271:BV271)+BV271>$AW271,$AW271-SUM($AX271:BV271),BV271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BW271)<0,0,IF(SUM($AX271:BW271)+BW271>$AW271,$AW271-SUM($AX271:BW271),BW271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BX271)<0,0,IF(SUM($AX271:BX271)+BX271>$AW271,$AW271-SUM($AX271:BX271),BX271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BY271)<0,0,IF(SUM($AX271:BY271)+BY271>$AW271,$AW271-SUM($AX271:BY271),BY271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:BZ271)<0,0,IF(SUM($AX271:BZ271)+BZ271>$AW271,$AW271-SUM($AX271:BZ271),BZ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CA271)<0,0,IF(SUM($AX271:CA271)+CA271>$AW271,$AW271-SUM($AX271:CA271),CA271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CB271)<0,0,IF(SUM($AX271:CB271)+CB271>$AW271,$AW271-SUM($AX271:CB271),CB271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CC271)<0,0,IF(SUM($AX271:CC271)+CC271>$AW271,$AW271-SUM($AX271:CC271),CC271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CD271)<0,0,IF(SUM($AX271:CD271)+CD271>$AW271,$AW271-SUM($AX271:CD271),CD271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CE271)<0,0,IF(SUM($AX271:CE271)+CE271>$AW271,$AW271-SUM($AX271:CE271),CE271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CF271)<0,0,IF(SUM($AX271:CF271)+CF271>$AW271,$AW271-SUM($AX271:CF271),CF271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CG271)<0,0,IF(SUM($AX271:CG271)+CG271>$AW271,$AW271-SUM($AX271:CG271),CG271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CH271)<0,0,IF(SUM($AX271:CH271)+CH271>$AW271,$AW271-SUM($AX271:CH271),CH271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CI271)<0,0,IF(SUM($AX271:CI271)+CI271>$AW271,$AW271-SUM($AX271:CI271),CI271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CJ271)<0,0,IF(SUM($AX271:CJ271)+CJ271>$AW271,$AW271-SUM($AX271:CJ271),CJ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CK271)<0,0,IF(SUM($AX271:CK271)+CK271>$AW271,$AW271-SUM($AX271:CK271),CK271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CL271)<0,0,IF(SUM($AX271:CL271)+CL271>$AW271,$AW271-SUM($AX271:CL271),CL271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CM271)<0,0,IF(SUM($AX271:CM271)+CM271>$AW271,$AW271-SUM($AX271:CM271),CM271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CN271)<0,0,IF(SUM($AX271:CN271)+CN271>$AW271,$AW271-SUM($AX271:CN271),CN271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CO271)<0,0,IF(SUM($AX271:CO271)+CO271>$AW271,$AW271-SUM($AX271:CO271),CO271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CP271)<0,0,IF(SUM($AX271:CP271)+CP271>$AW271,$AW271-SUM($AX271:CP271),CP271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CQ271)<0,0,IF(SUM($AX271:CQ271)+CQ271>$AW271,$AW271-SUM($AX271:CQ271),CQ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CR271)<0,0,IF(SUM($AX271:CR271)+CR271>$AW271,$AW271-SUM($AX271:CR271),CR271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CS271)<0,0,IF(SUM($AX271:CS271)+CS271>$AW271,$AW271-SUM($AX271:CS271),CS271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CT271)<0,0,IF(SUM($AX271:CT271)+CT271>$AW271,$AW271-SUM($AX271:CT271),CT271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CU271)<0,0,IF(SUM($AX271:CU271)+CU271>$AW271,$AW271-SUM($AX271:CU271),CU271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CV271)<0,0,IF(SUM($AX271:CV271)+CV271>$AW271,$AW271-SUM($AX271:CV271),CV271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CW271)<0,0,IF(SUM($AX271:CW271)+CW271>$AW271,$AW271-SUM($AX271:CW271),CW271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CX271)<0,0,IF(SUM($AX271:CX271)+CX271>$AW271,$AW271-SUM($AX271:CX271),CX271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CY271)<0,0,IF(SUM($AX271:CY271)+CY271>$AW271,$AW271-SUM($AX271:CY271),CY271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:CZ271)<0,0,IF(SUM($AX271:CZ271)+CZ271>$AW271,$AW271-SUM($AX271:CZ271),CZ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DA271)<0,0,IF(SUM($AX271:DA271)+DA271>$AW271,$AW271-SUM($AX271:DA271),DA271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DB271)<0,0,IF(SUM($AX271:DB271)+DB271>$AW271,$AW271-SUM($AX271:DB271),DB271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DC271)<0,0,IF(SUM($AX271:DC271)+DC271>$AW271,$AW271-SUM($AX271:DC271),DC271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DD271)<0,0,IF(SUM($AX271:DD271)+DD271>$AW271,$AW271-SUM($AX271:DD271),DD271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DE271)<0,0,IF(SUM($AX271:DE271)+DE271>$AW271,$AW271-SUM($AX271:DE271),DE271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DF271)<0,0,IF(SUM($AX271:DF271)+DF271>$AW271,$AW271-SUM($AX271:DF271),DF271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DG271)<0,0,IF(SUM($AX271:DG271)+DG271>$AW271,$AW271-SUM($AX271:DG271),DG271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DH271)<0,0,IF(SUM($AX271:DH271)+DH271>$AW271,$AW271-SUM($AX271:DH271),DH271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DI271)<0,0,IF(SUM($AX271:DI271)+DI271>$AW271,$AW271-SUM($AX271:DI271),DI271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DJ271)<0,0,IF(SUM($AX271:DJ271)+DJ271>$AW271,$AW271-SUM($AX271:DJ271),DJ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DK271)<0,0,IF(SUM($AX271:DK271)+DK271>$AW271,$AW271-SUM($AX271:DK271),DK271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DL271)<0,0,IF(SUM($AX271:DL271)+DL271>$AW271,$AW271-SUM($AX271:DL271),DL271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DM271)<0,0,IF(SUM($AX271:DM271)+DM271>$AW271,$AW271-SUM($AX271:DM271),DM271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DN271)<0,0,IF(SUM($AX271:DN271)+DN271>$AW271,$AW271-SUM($AX271:DN271),DN271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DO271)<0,0,IF(SUM($AX271:DO271)+DO271>$AW271,$AW271-SUM($AX271:DO271),DO271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DP271)<0,0,IF(SUM($AX271:DP271)+DP271>$AW271,$AW271-SUM($AX271:DP271),DP271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DQ271)<0,0,IF(SUM($AX271:DQ271)+DQ271>$AW271,$AW271-SUM($AX271:DQ271),DQ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DR271)<0,0,IF(SUM($AX271:DR271)+DR271>$AW271,$AW271-SUM($AX271:DR271),DR271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DS271)<0,0,IF(SUM($AX271:DS271)+DS271>$AW271,$AW271-SUM($AX271:DS271),DS271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DT271)<0,0,IF(SUM($AX271:DT271)+DT271>$AW271,$AW271-SUM($AX271:DT271),DT271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DU271)<0,0,IF(SUM($AX271:DU271)+DU271>$AW271,$AW271-SUM($AX271:DU271),DU271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DV271)<0,0,IF(SUM($AX271:DV271)+DV271>$AW271,$AW271-SUM($AX271:DV271),DV271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DW271)<0,0,IF(SUM($AX271:DW271)+DW271>$AW271,$AW271-SUM($AX271:DW271),DW271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DX271)<0,0,IF(SUM($AX271:DX271)+DX271>$AW271,$AW271-SUM($AX271:DX271),DX271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DY271)<0,0,IF(SUM($AX271:DY271)+DY271>$AW271,$AW271-SUM($AX271:DY271),DY271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:DZ271)<0,0,IF(SUM($AX271:DZ271)+DZ271>$AW271,$AW271-SUM($AX271:DZ271),DZ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EA271)<0,0,IF(SUM($AX271:EA271)+EA271>$AW271,$AW271-SUM($AX271:EA271),EA271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EB271)<0,0,IF(SUM($AX271:EB271)+EB271>$AW271,$AW271-SUM($AX271:EB271),EB271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EC271)<0,0,IF(SUM($AX271:EC271)+EC271>$AW271,$AW271-SUM($AX271:EC271),EC271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:ED271)<0,0,IF(SUM($AX271:ED271)+ED271>$AW271,$AW271-SUM($AX271:ED271),ED271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EE271)<0,0,IF(SUM($AX271:EE271)+EE271>$AW271,$AW271-SUM($AX271:EE271),EE271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EF271)<0,0,IF(SUM($AX271:EF271)+EF271>$AW271,$AW271-SUM($AX271:EF271),EF271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EG271)<0,0,IF(SUM($AX271:EG271)+EG271>$AW271,$AW271-SUM($AX271:EG271),EG271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EH271)<0,0,IF(SUM($AX271:EH271)+EH271>$AW271,$AW271-SUM($AX271:EH271),EH271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EI271)<0,0,IF(SUM($AX271:EI271)+EI271>$AW271,$AW271-SUM($AX271:EI271),EI271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EJ271)<0,0,IF(SUM($AX271:EJ271)+EJ271>$AW271,$AW271-SUM($AX271:EJ271),EJ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EK271)<0,0,IF(SUM($AX271:EK271)+EK271>$AW271,$AW271-SUM($AX271:EK271),EK271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EL271)<0,0,IF(SUM($AX271:EL271)+EL271>$AW271,$AW271-SUM($AX271:EL271),EL271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EM271)<0,0,IF(SUM($AX271:EM271)+EM271>$AW271,$AW271-SUM($AX271:EM271),EM271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EN271)<0,0,IF(SUM($AX271:EN271)+EN271>$AW271,$AW271-SUM($AX271:EN271),EN271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EO271)<0,0,IF(SUM($AX271:EO271)+EO271>$AW271,$AW271-SUM($AX271:EO271),EO271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EP271)<0,0,IF(SUM($AX271:EP271)+EP271>$AW271,$AW271-SUM($AX271:EP271),EP271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:EQ271)<0,0,IF(SUM($AX271:EQ271)+EQ271>$AW271,$AW271-SUM($AX271:EQ271),EQ271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:ER271)<0,0,IF(SUM($AX271:ER271)+ER271>$AW271,$AW271-SUM($AX271:ER271),ER271))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW271:ES271)<0,0,IF(SUM($AX271:ES271)+ES271>$AW271,$AW271-SUM($AX271:ES271),ES271))","v":-4.3368086899420177E-19}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Y272:Y272)+Y272>$X29,$X29-SUM($Y272:Y272),Y272)","v":0},{"$f":"IF(SUM($Y272:Z272)+Z272>$X29,$X29-SUM($Y272:Z272),Z272)","v":0},{"$f":"IF(SUM($Y272:AA272)+AA272>$X29,$X29-SUM($Y272:AA272),AA272)","v":0},{"$f":"IF(SUM($Y272:AB272)+AB272>$X29,$X29-SUM($Y272:AB272),AB272)","v":0},{"$f":"IF(SUM($Y272:AC272)+AC272>$X29,$X29-SUM($Y272:AC272),AC272)","v":0},{"$f":"IF(SUM($Y272:AD272)+AD272>$X29,$X29-SUM($Y272:AD272),AD272)","v":0},{"$f":"IF(SUM($Y272:AE272)+AE272>$X29,$X29-SUM($Y272:AE272),AE272)","v":0},{"$f":"IF(SUM($Y272:AF272)+AF272>$X29,$X29-SUM($Y272:AF272),AF272)","v":0},{"$f":"IF(SUM($Y272:AG272)+AG272>$X29,$X29-SUM($Y272:AG272),AG272)","v":0},{"$f":"IF(SUM($Y272:AH272)+AH272>$X29,$X29-SUM($Y272:AH272),AH272)","v":0},{"$f":"IF(SUM($Y272:AI272)+AI272>$X29,$X29-SUM($Y272:AI272),AI272)","v":0},{"$f":"IF(SUM($Y272:AJ272)+AJ272>$X29,$X29-SUM($Y272:AJ272),AJ272)","v":0},{"$f":"IF(SUM($Y272:AK272)+AK272>$X29,$X29-SUM($Y272:AK272),AK272)","v":0},{"$f":"IF(SUM($Y272:AL272)+AL272>$X29,$X29-SUM($Y272:AL272),AL272)","v":0},{"$f":"IF(SUM($Y272:AM272)+AM272>$X29,$X29-SUM($Y272:AM272),AM272)","v":0},{"$f":"IF(SUM($Y272:AN272)+AN272>$X29,$X29-SUM($Y272:AN272),AN272)","v":0},{"$f":"IF(SUM($Y272:AO272)+AO272>$X29,$X29-SUM($Y272:AO272),AO272)","v":0},{"$f":"IF(SUM($Y272:AP272)+AP272>$X29,$X29-SUM($Y272:AP272),AP272)","v":0},{"$f":"IF(SUM($Y272:AQ272)+AQ272>$X29,$X29-SUM($Y272:AQ272),AQ272)","v":0},{"$f":"IF(SUM($Y272:AR272)+AR272>$X29,$X29-SUM($Y272:AR272),AR272)","v":0},{"$f":"IF(SUM($Y272:AS272)+AS272>$X29,$X29-SUM($Y272:AS272),AS272)","v":0},{"$f":"IF(SUM($Y272:AT272)+AT272>$X29,$X29-SUM($Y272:AT272),AT272)","v":0},{"$f":"IF(SUM($Y272:AU272)+AU272>$X29,$X29-SUM($Y272:AU272),AU272)","v":0},0,0,{"$f":"IF(SUM($AW272:AX272)<0,0,IF(SUM($AX272:AX272)+AX272>$AW272,$AW272-SUM($AX272:AX272),AX272))","v":0},{"$f":"IF(SUM($AW272:AY272)<0,0,IF(SUM($AX272:AY272)+AY272>$AW272,$AW272-SUM($AX272:AY272),AY272))","v":0},{"$f":"IF(SUM($AW272:AZ272)<0,0,IF(SUM($AX272:AZ272)+AZ272>$AW272,$AW272-SUM($AX272:AZ272),AZ272))","v":0},{"$f":"IF(SUM($AW272:BA272)<0,0,IF(SUM($AX272:BA272)+BA272>$AW272,$AW272-SUM($AX272:BA272),BA272))","v":0},{"$f":"IF(SUM($AW272:BB272)<0,0,IF(SUM($AX272:BB272)+BB272>$AW272,$AW272-SUM($AX272:BB272),BB272))","v":0},{"$f":"IF(SUM($AW272:BC272)<0,0,IF(SUM($AX272:BC272)+BC272>$AW272,$AW272-SUM($AX272:BC272),BC272))","v":0},{"$f":"IF(SUM($AW272:BD272)<0,0,IF(SUM($AX272:BD272)+BD272>$AW272,$AW272-SUM($AX272:BD272),BD272))","v":0},{"$f":"IF(SUM($AW272:BE272)<0,0,IF(SUM($AX272:BE272)+BE272>$AW272,$AW272-SUM($AX272:BE272),BE272))","v":0},{"$f":"IF(SUM($AW272:BF272)<0,0,IF(SUM($AX272:BF272)+BF272>$AW272,$AW272-SUM($AX272:BF272),BF272))","v":0},{"$f":"IF(SUM($AW272:BG272)<0,0,IF(SUM($AX272:BG272)+BG272>$AW272,$AW272-SUM($AX272:BG272),BG272))","v":0},{"$f":"IF(SUM($AW272:BH272)<0,0,IF(SUM($AX272:BH272)+BH272>$AW272,$AW272-SUM($AX272:BH272),BH272))","v":0},{"$f":"IF(SUM($AW272:BI272)<0,0,IF(SUM($AX272:BI272)+BI272>$AW272,$AW272-SUM($AX272:BI272),BI272))","v":0},{"$f":"IF(SUM($AW272:BJ272)<0,0,IF(SUM($AX272:BJ272)+BJ272>$AW272,$AW272-SUM($AX272:BJ272),BJ272))","v":0},{"$f":"IF(SUM($AW272:BK272)<0,0,IF(SUM($AX272:BK272)+BK272>$AW272,$AW272-SUM($AX272:BK272),BK272))","v":0},{"$f":"IF(SUM($AW272:BL272)<0,0,IF(SUM($AX272:BL272)+BL272>$AW272,$AW272-SUM($AX272:BL272),BL272))","v":0},{"$f":"IF(SUM($AW272:BM272)<0,0,IF(SUM($AX272:BM272)+BM272>$AW272,$AW272-SUM($AX272:BM272),BM272))","v":0},{"$f":"IF(SUM($AW272:BN272)<0,0,IF(SUM($AX272:BN272)+BN272>$AW272,$AW272-SUM($AX272:BN272),BN272))","v":0},{"$f":"IF(SUM($AW272:BO272)<0,0,IF(SUM($AX272:BO272)+BO272>$AW272,$AW272-SUM($AX272:BO272),BO272))","v":0},{"$f":"IF(SUM($AW272:BP272)<0,0,IF(SUM($AX272:BP272)+BP272>$AW272,$AW272-SUM($AX272:BP272),BP272))","v":0},{"$f":"IF(SUM($AW272:BQ272)<0,0,IF(SUM($AX272:BQ272)+BQ272>$AW272,$AW272-SUM($AX272:BQ272),BQ272))","v":0},{"$f":"IF(SUM($AW272:BR272)<0,0,IF(SUM($AX272:BR272)+BR272>$AW272,$AW272-SUM($AX272:BR272),BR272))","v":0},{"$f":"IF(SUM($AW272:BS272)<0,0,IF(SUM($AX272:BS272)+BS272>$AW272,$AW272-SUM($AX272:BS272),BS272))","v":0},{"$f":"IF(SUM($AW272:BT272)<0,0,IF(SUM($AX272:BT272)+BT272>$AW272,$AW272-SUM($AX272:BT272),BT272))","v":0},{"$f":"IF(SUM($AW272:BU272)<0,0,IF(SUM($AX272:BU272)+BU272>$AW272,$AW272-SUM($AX272:BU272),BU272))","v":0},{"$f":"IF(SUM($AW272:BV272)<0,0,IF(SUM($AX272:BV272)+BV272>$AW272,$AW272-SUM($AX272:BV272),BV272))","v":0},{"$f":"IF(SUM($AW272:BW272)<0,0,IF(SUM($AX272:BW272)+BW272>$AW272,$AW272-SUM($AX272:BW272),BW272))","v":0},{"$f":"IF(SUM($AW272:BX272)<0,0,IF(SUM($AX272:BX272)+BX272>$AW272,$AW272-SUM($AX272:BX272),BX272))","v":0},{"$f":"IF(SUM($AW272:BY272)<0,0,IF(SUM($AX272:BY272)+BY272>$AW272,$AW272-SUM($AX272:BY272),BY272))","v":0},{"$f":"IF(SUM($AW272:BZ272)<0,0,IF(SUM($AX272:BZ272)+BZ272>$AW272,$AW272-SUM($AX272:BZ272),BZ272))","v":0},{"$f":"IF(SUM($AW272:CA272)<0,0,IF(SUM($AX272:CA272)+CA272>$AW272,$AW272-SUM($AX272:CA272),CA272))","v":0},{"$f":"IF(SUM($AW272:CB272)<0,0,IF(SUM($AX272:CB272)+CB272>$AW272,$AW272-SUM($AX272:CB272),CB272))","v":0},{"$f":"IF(SUM($AW272:CC272)<0,0,IF(SUM($AX272:CC272)+CC272>$AW272,$AW272-SUM($AX272:CC272),CC272))","v":0},{"$f":"IF(SUM($AW272:CD272)<0,0,IF(SUM($AX272:CD272)+CD272>$AW272,$AW272-SUM($AX272:CD272),CD272))","v":0},{"$f":"IF(SUM($AW272:CE272)<0,0,IF(SUM($AX272:CE272)+CE272>$AW272,$AW272-SUM($AX272:CE272),CE272))","v":0},{"$f":"IF(SUM($AW272:CF272)<0,0,IF(SUM($AX272:CF272)+CF272>$AW272,$AW272-SUM($AX272:CF272),CF272))","v":0},{"$f":"IF(SUM($AW272:CG272)<0,0,IF(SUM($AX272:CG272)+CG272>$AW272,$AW272-SUM($AX272:CG272),CG272))","v":0},{"$f":"IF(SUM($AW272:CH272)<0,0,IF(SUM($AX272:CH272)+CH272>$AW272,$AW272-SUM($AX272:CH272),CH272))","v":0},{"$f":"IF(SUM($AW272:CI272)<0,0,IF(SUM($AX272:CI272)+CI272>$AW272,$AW272-SUM($AX272:CI272),CI272))","v":0},{"$f":"IF(SUM($AW272:CJ272)<0,0,IF(SUM($AX272:CJ272)+CJ272>$AW272,$AW272-SUM($AX272:CJ272),CJ272))","v":0},{"$f":"IF(SUM($AW272:CK272)<0,0,IF(SUM($AX272:CK272)+CK272>$AW272,$AW272-SUM($AX272:CK272),CK272))","v":0},{"$f":"IF(SUM($AW272:CL272)<0,0,IF(SUM($AX272:CL272)+CL272>$AW272,$AW272-SUM($AX272:CL272),CL272))","v":0},{"$f":"IF(SUM($AW272:CM272)<0,0,IF(SUM($AX272:CM272)+CM272>$AW272,$AW272-SUM($AX272:CM272),CM272))","v":0},{"$f":"IF(SUM($AW272:CN272)<0,0,IF(SUM($AX272:CN272)+CN272>$AW272,$AW272-SUM($AX272:CN272),CN272))","v":0},{"$f":"IF(SUM($AW272:CO272)<0,0,IF(SUM($AX272:CO272)+CO272>$AW272,$AW272-SUM($AX272:CO272),CO272))","v":0},{"$f":"IF(SUM($AW272:CP272)<0,0,IF(SUM($AX272:CP272)+CP272>$AW272,$AW272-SUM($AX272:CP272),CP272))","v":0},{"$f":"IF(SUM($AW272:CQ272)<0,0,IF(SUM($AX272:CQ272)+CQ272>$AW272,$AW272-SUM($AX272:CQ272),CQ272))","v":0},{"$f":"IF(SUM($AW272:CR272)<0,0,IF(SUM($AX272:CR272)+CR272>$AW272,$AW272-SUM($AX272:CR272),CR272))","v":0},{"$f":"IF(SUM($AW272:CS272)<0,0,IF(SUM($AX272:CS272)+CS272>$AW272,$AW272-SUM($AX272:CS272),CS272))","v":0},{"$f":"IF(SUM($AW272:CT272)<0,0,IF(SUM($AX272:CT272)+CT272>$AW272,$AW272-SUM($AX272:CT272),CT272))","v":0},{"$f":"IF(SUM($AW272:CU272)<0,0,IF(SUM($AX272:CU272)+CU272>$AW272,$AW272-SUM($AX272:CU272),CU272))","v":0},{"$f":"IF(SUM($AW272:CV272)<0,0,IF(SUM($AX272:CV272)+CV272>$AW272,$AW272-SUM($AX272:CV272),CV272))","v":0},{"$f":"IF(SUM($AW272:CW272)<0,0,IF(SUM($AX272:CW272)+CW272>$AW272,$AW272-SUM($AX272:CW272),CW272))","v":0},{"$f":"IF(SUM($AW272:CX272)<0,0,IF(SUM($AX272:CX272)+CX272>$AW272,$AW272-SUM($AX272:CX272),CX272))","v":0},{"$f":"IF(SUM($AW272:CY272)<0,0,IF(SUM($AX272:CY272)+CY272>$AW272,$AW272-SUM($AX272:CY272),CY272))","v":0},{"$f":"IF(SUM($AW272:CZ272)<0,0,IF(SUM($AX272:CZ272)+CZ272>$AW272,$AW272-SUM($AX272:CZ272),CZ272))","v":0},{"$f":"IF(SUM($AW272:DA272)<0,0,IF(SUM($AX272:DA272)+DA272>$AW272,$AW272-SUM($AX272:DA272),DA272))","v":0},{"$f":"IF(SUM($AW272:DB272)<0,0,IF(SUM($AX272:DB272)+DB272>$AW272,$AW272-SUM($AX272:DB272),DB272))","v":0},{"$f":"IF(SUM($AW272:DC272)<0,0,IF(SUM($AX272:DC272)+DC272>$AW272,$AW272-SUM($AX272:DC272),DC272))","v":0},{"$f":"IF(SUM($AW272:DD272)<0,0,IF(SUM($AX272:DD272)+DD272>$AW272,$AW272-SUM($AX272:DD272),DD272))","v":0},{"$f":"IF(SUM($AW272:DE272)<0,0,IF(SUM($AX272:DE272)+DE272>$AW272,$AW272-SUM($AX272:DE272),DE272))","v":0},{"$f":"IF(SUM($AW272:DF272)<0,0,IF(SUM($AX272:DF272)+DF272>$AW272,$AW272-SUM($AX272:DF272),DF272))","v":0},{"$f":"IF(SUM($AW272:DG272)<0,0,IF(SUM($AX272:DG272)+DG272>$AW272,$AW272-SUM($AX272:DG272),DG272))","v":0},{"$f":"IF(SUM($AW272:DH272)<0,0,IF(SUM($AX272:DH272)+DH272>$AW272,$AW272-SUM($AX272:DH272),DH272))","v":0},{"$f":"IF(SUM($AW272:DI272)<0,0,IF(SUM($AX272:DI272)+DI272>$AW272,$AW272-SUM($AX272:DI272),DI272))","v":0},{"$f":"IF(SUM($AW272:DJ272)<0,0,IF(SUM($AX272:DJ272)+DJ272>$AW272,$AW272-SUM($AX272:DJ272),DJ272))","v":0},{"$f":"IF(SUM($AW272:DK272)<0,0,IF(SUM($AX272:DK272)+DK272>$AW272,$AW272-SUM($AX272:DK272),DK272))","v":0},{"$f":"IF(SUM($AW272:DL272)<0,0,IF(SUM($AX272:DL272)+DL272>$AW272,$AW272-SUM($AX272:DL272),DL272))","v":0},{"$f":"IF(SUM($AW272:DM272)<0,0,IF(SUM($AX272:DM272)+DM272>$AW272,$AW272-SUM($AX272:DM272),DM272))","v":0},{"$f":"IF(SUM($AW272:DN272)<0,0,IF(SUM($AX272:DN272)+DN272>$AW272,$AW272-SUM($AX272:DN272),DN272))","v":0},{"$f":"IF(SUM($AW272:DO272)<0,0,IF(SUM($AX272:DO272)+DO272>$AW272,$AW272-SUM($AX272:DO272),DO272))","v":0},{"$f":"IF(SUM($AW272:DP272)<0,0,IF(SUM($AX272:DP272)+DP272>$AW272,$AW272-SUM($AX272:DP272),DP272))","v":0},{"$f":"IF(SUM($AW272:DQ272)<0,0,IF(SUM($AX272:DQ272)+DQ272>$AW272,$AW272-SUM($AX272:DQ272),DQ272))","v":0},{"$f":"IF(SUM($AW272:DR272)<0,0,IF(SUM($AX272:DR272)+DR272>$AW272,$AW272-SUM($AX272:DR272),DR272))","v":0},{"$f":"IF(SUM($AW272:DS272)<0,0,IF(SUM($AX272:DS272)+DS272>$AW272,$AW272-SUM($AX272:DS272),DS272))","v":0},{"$f":"IF(SUM($AW272:DT272)<0,0,IF(SUM($AX272:DT272)+DT272>$AW272,$AW272-SUM($AX272:DT272),DT272))","v":0},{"$f":"IF(SUM($AW272:DU272)<0,0,IF(SUM($AX272:DU272)+DU272>$AW272,$AW272-SUM($AX272:DU272),DU272))","v":0},{"$f":"IF(SUM($AW272:DV272)<0,0,IF(SUM($AX272:DV272)+DV272>$AW272,$AW272-SUM($AX272:DV272),DV272))","v":0},{"$f":"IF(SUM($AW272:DW272)<0,0,IF(SUM($AX272:DW272)+DW272>$AW272,$AW272-SUM($AX272:DW272),DW272))","v":0},{"$f":"IF(SUM($AW272:DX272)<0,0,IF(SUM($AX272:DX272)+DX272>$AW272,$AW272-SUM($AX272:DX272),DX272))","v":0},{"$f":"IF(SUM($AW272:DY272)<0,0,IF(SUM($AX272:DY272)+DY272>$AW272,$AW272-SUM($AX272:DY272),DY272))","v":0},{"$f":"IF(SUM($AW272:DZ272)<0,0,IF(SUM($AX272:DZ272)+DZ272>$AW272,$AW272-SUM($AX272:DZ272),DZ272))","v":0},{"$f":"IF(SUM($AW272:EA272)<0,0,IF(SUM($AX272:EA272)+EA272>$AW272,$AW272-SUM($AX272:EA272),EA272))","v":0},{"$f":"IF(SUM($AW272:EB272)<0,0,IF(SUM($AX272:EB272)+EB272>$AW272,$AW272-SUM($AX272:EB272),EB272))","v":0},{"$f":"IF(SUM($AW272:EC272)<0,0,IF(SUM($AX272:EC272)+EC272>$AW272,$AW272-SUM($AX272:EC272),EC272))","v":0},{"$f":"IF(SUM($AW272:ED272)<0,0,IF(SUM($AX272:ED272)+ED272>$AW272,$AW272-SUM($AX272:ED272),ED272))","v":0},{"$f":"IF(SUM($AW272:EE272)<0,0,IF(SUM($AX272:EE272)+EE272>$AW272,$AW272-SUM($AX272:EE272),EE272))","v":0},{"$f":"IF(SUM($AW272:EF272)<0,0,IF(SUM($AX272:EF272)+EF272>$AW272,$AW272-SUM($AX272:EF272),EF272))","v":0},{"$f":"IF(SUM($AW272:EG272)<0,0,IF(SUM($AX272:EG272)+EG272>$AW272,$AW272-SUM($AX272:EG272),EG272))","v":0},{"$f":"IF(SUM($AW272:EH272)<0,0,IF(SUM($AX272:EH272)+EH272>$AW272,$AW272-SUM($AX272:EH272),EH272))","v":0},{"$f":"IF(SUM($AW272:EI272)<0,0,IF(SUM($AX272:EI272)+EI272>$AW272,$AW272-SUM($AX272:EI272),EI272))","v":0},{"$f":"IF(SUM($AW272:EJ272)<0,0,IF(SUM($AX272:EJ272)+EJ272>$AW272,$AW272-SUM($AX272:EJ272),EJ272))","v":0},{"$f":"IF(SUM($AW272:EK272)<0,0,IF(SUM($AX272:EK272)+EK272>$AW272,$AW272-SUM($AX272:EK272),EK272))","v":0},{"$f":"IF(SUM($AW272:EL272)<0,0,IF(SUM($AX272:EL272)+EL272>$AW272,$AW272-SUM($AX272:EL272),EL272))","v":0},{"$f":"IF(SUM($AW272:EM272)<0,0,IF(SUM($AX272:EM272)+EM272>$AW272,$AW272-SUM($AX272:EM272),EM272))","v":0},{"$f":"IF(SUM($AW272:EN272)<0,0,IF(SUM($AX272:EN272)+EN272>$AW272,$AW272-SUM($AX272:EN272),EN272))","v":0},{"$f":"IF(SUM($AW272:EO272)<0,0,IF(SUM($AX272:EO272)+EO272>$AW272,$AW272-SUM($AX272:EO272),EO272))","v":0},{"$f":"IF(SUM($AW272:EP272)<0,0,IF(SUM($AX272:EP272)+EP272>$AW272,$AW272-SUM($AX272:EP272),EP272))","v":0},{"$f":"IF(SUM($AW272:EQ272)<0,0,IF(SUM($AX272:EQ272)+EQ272>$AW272,$AW272-SUM($AX272:EQ272),EQ272))","v":0},{"$f":"IF(SUM($AW272:ER272)<0,0,IF(SUM($AX272:ER272)+ER272>$AW272,$AW272-SUM($AX272:ER272),ER272))","v":0},{"$f":"IF(SUM($AW272:ES272)<0,0,IF(SUM($AX272:ES272)+ES272>$AW272,$AW272-SUM($AX272:ES272),ES272))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.142485375E-3,{"$f":"IF(SUM($Y273:Y273)+Y273>$X30,$X30-SUM($Y273:Y273),Y273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:Z273)+Z273>$X30,$X30-SUM($Y273:Z273),Z273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AA273)+AA273>$X30,$X30-SUM($Y273:AA273),AA273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AB273)+AB273>$X30,$X30-SUM($Y273:AB273),AB273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AC273)+AC273>$X30,$X30-SUM($Y273:AC273),AC273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AD273)+AD273>$X30,$X30-SUM($Y273:AD273),AD273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AE273)+AE273>$X30,$X30-SUM($Y273:AE273),AE273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AF273)+AF273>$X30,$X30-SUM($Y273:AF273),AF273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AG273)+AG273>$X30,$X30-SUM($Y273:AG273),AG273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AH273)+AH273>$X30,$X30-SUM($Y273:AH273),AH273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AI273)+AI273>$X30,$X30-SUM($Y273:AI273),AI273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AJ273)+AJ273>$X30,$X30-SUM($Y273:AJ273),AJ273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AK273)+AK273>$X30,$X30-SUM($Y273:AK273),AK273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AL273)+AL273>$X30,$X30-SUM($Y273:AL273),AL273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AM273)+AM273>$X30,$X30-SUM($Y273:AM273),AM273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AN273)+AN273>$X30,$X30-SUM($Y273:AN273),AN273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AO273)+AO273>$X30,$X30-SUM($Y273:AO273),AO273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AP273)+AP273>$X30,$X30-SUM($Y273:AP273),AP273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AQ273)+AQ273>$X30,$X30-SUM($Y273:AQ273),AQ273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AR273)+AR273>$X30,$X30-SUM($Y273:AR273),AR273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AS273)+AS273>$X30,$X30-SUM($Y273:AS273),AS273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AT273)+AT273>$X30,$X30-SUM($Y273:AT273),AT273)","v":1.142485375E-3},{"$f":"IF(SUM($Y273:AU273)+AU273>$X30,$X30-SUM($Y273:AU273),AU273)","v":1.142485375E-3},1.8279765999999996E-2,4.569941499999999E-3,{"$f":"IF(SUM($AW273:AX273)<0,0,IF(SUM($AX273:AX273)+AX273>$AW273,$AW273-SUM($AX273:AX273),AX273))","v":4.569941499999999E-3},{"$f":"IF(SUM($AW273:AY273)<0,0,IF(SUM($AX273:AY273)+AY273>$AW273,$AW273-SUM($AX273:AY273),AY273))","v":4.569941499999999E-3},{"$f":"IF(SUM($AW273:AZ273)<0,0,IF(SUM($AX273:AZ273)+AZ273>$AW273,$AW273-SUM($AX273:AZ273),AZ273))","v":4.569941499999999E-3},{"$f":"IF(SUM($AW273:BA273)<0,0,IF(SUM($AX273:BA273)+BA273>$AW273,$AW273-SUM($AX273:BA273),BA273))","v":0},{"$f":"IF(SUM($AW273:BB273)<0,0,IF(SUM($AX273:BB273)+BB273>$AW273,$AW273-SUM($AX273:BB273),BB273))","v":0},{"$f":"IF(SUM($AW273:BC273)<0,0,IF(SUM($AX273:BC273)+BC273>$AW273,$AW273-SUM($AX273:BC273),BC273))","v":0},{"$f":"IF(SUM($AW273:BD273)<0,0,IF(SUM($AX273:BD273)+BD273>$AW273,$AW273-SUM($AX273:BD273),BD273))","v":0},{"$f":"IF(SUM($AW273:BE273)<0,0,IF(SUM($AX273:BE273)+BE273>$AW273,$AW273-SUM($AX273:BE273),BE273))","v":0},{"$f":"IF(SUM($AW273:BF273)<0,0,IF(SUM($AX273:BF273)+BF273>$AW273,$AW273-SUM($AX273:BF273),BF273))","v":0},{"$f":"IF(SUM($AW273:BG273)<0,0,IF(SUM($AX273:BG273)+BG273>$AW273,$AW273-SUM($AX273:BG273),BG273))","v":0},{"$f":"IF(SUM($AW273:BH273)<0,0,IF(SUM($AX273:BH273)+BH273>$AW273,$AW273-SUM($AX273:BH273),BH273))","v":0},{"$f":"IF(SUM($AW273:BI273)<0,0,IF(SUM($AX273:BI273)+BI273>$AW273,$AW273-SUM($AX273:BI273),BI273))","v":0},{"$f":"IF(SUM($AW273:BJ273)<0,0,IF(SUM($AX273:BJ273)+BJ273>$AW273,$AW273-SUM($AX273:BJ273),BJ273))","v":0},{"$f":"IF(SUM($AW273:BK273)<0,0,IF(SUM($AX273:BK273)+BK273>$AW273,$AW273-SUM($AX273:BK273),BK273))","v":0},{"$f":"IF(SUM($AW273:BL273)<0,0,IF(SUM($AX273:BL273)+BL273>$AW273,$AW273-SUM($AX273:BL273),BL273))","v":0},{"$f":"IF(SUM($AW273:BM273)<0,0,IF(SUM($AX273:BM273)+BM273>$AW273,$AW273-SUM($AX273:BM273),BM273))","v":0},{"$f":"IF(SUM($AW273:BN273)<0,0,IF(SUM($AX273:BN273)+BN273>$AW273,$AW273-SUM($AX273:BN273),BN273))","v":0},{"$f":"IF(SUM($AW273:BO273)<0,0,IF(SUM($AX273:BO273)+BO273>$AW273,$AW273-SUM($AX273:BO273),BO273))","v":0},{"$f":"IF(SUM($AW273:BP273)<0,0,IF(SUM($AX273:BP273)+BP273>$AW273,$AW273-SUM($AX273:BP273),BP273))","v":0},{"$f":"IF(SUM($AW273:BQ273)<0,0,IF(SUM($AX273:BQ273)+BQ273>$AW273,$AW273-SUM($AX273:BQ273),BQ273))","v":0},{"$f":"IF(SUM($AW273:BR273)<0,0,IF(SUM($AX273:BR273)+BR273>$AW273,$AW273-SUM($AX273:BR273),BR273))","v":0},{"$f":"IF(SUM($AW273:BS273)<0,0,IF(SUM($AX273:BS273)+BS273>$AW273,$AW273-SUM($AX273:BS273),BS273))","v":0},{"$f":"IF(SUM($AW273:BT273)<0,0,IF(SUM($AX273:BT273)+BT273>$AW273,$AW273-SUM($AX273:BT273),BT273))","v":0},{"$f":"IF(SUM($AW273:BU273)<0,0,IF(SUM($AX273:BU273)+BU273>$AW273,$AW273-SUM($AX273:BU273),BU273))","v":0},{"$f":"IF(SUM($AW273:BV273)<0,0,IF(SUM($AX273:BV273)+BV273>$AW273,$AW273-SUM($AX273:BV273),BV273))","v":0},{"$f":"IF(SUM($AW273:BW273)<0,0,IF(SUM($AX273:BW273)+BW273>$AW273,$AW273-SUM($AX273:BW273),BW273))","v":0},{"$f":"IF(SUM($AW273:BX273)<0,0,IF(SUM($AX273:BX273)+BX273>$AW273,$AW273-SUM($AX273:BX273),BX273))","v":0},{"$f":"IF(SUM($AW273:BY273)<0,0,IF(SUM($AX273:BY273)+BY273>$AW273,$AW273-SUM($AX273:BY273),BY273))","v":0},{"$f":"IF(SUM($AW273:BZ273)<0,0,IF(SUM($AX273:BZ273)+BZ273>$AW273,$AW273-SUM($AX273:BZ273),BZ273))","v":0},{"$f":"IF(SUM($AW273:CA273)<0,0,IF(SUM($AX273:CA273)+CA273>$AW273,$AW273-SUM($AX273:CA273),CA273))","v":0},{"$f":"IF(SUM($AW273:CB273)<0,0,IF(SUM($AX273:CB273)+CB273>$AW273,$AW273-SUM($AX273:CB273),CB273))","v":0},{"$f":"IF(SUM($AW273:CC273)<0,0,IF(SUM($AX273:CC273)+CC273>$AW273,$AW273-SUM($AX273:CC273),CC273))","v":0},{"$f":"IF(SUM($AW273:CD273)<0,0,IF(SUM($AX273:CD273)+CD273>$AW273,$AW273-SUM($AX273:CD273),CD273))","v":0},{"$f":"IF(SUM($AW273:CE273)<0,0,IF(SUM($AX273:CE273)+CE273>$AW273,$AW273-SUM($AX273:CE273),CE273))","v":0},{"$f":"IF(SUM($AW273:CF273)<0,0,IF(SUM($AX273:CF273)+CF273>$AW273,$AW273-SUM($AX273:CF273),CF273))","v":0},{"$f":"IF(SUM($AW273:CG273)<0,0,IF(SUM($AX273:CG273)+CG273>$AW273,$AW273-SUM($AX273:CG273),CG273))","v":0},{"$f":"IF(SUM($AW273:CH273)<0,0,IF(SUM($AX273:CH273)+CH273>$AW273,$AW273-SUM($AX273:CH273),CH273))","v":0},{"$f":"IF(SUM($AW273:CI273)<0,0,IF(SUM($AX273:CI273)+CI273>$AW273,$AW273-SUM($AX273:CI273),CI273))","v":0},{"$f":"IF(SUM($AW273:CJ273)<0,0,IF(SUM($AX273:CJ273)+CJ273>$AW273,$AW273-SUM($AX273:CJ273),CJ273))","v":0},{"$f":"IF(SUM($AW273:CK273)<0,0,IF(SUM($AX273:CK273)+CK273>$AW273,$AW273-SUM($AX273:CK273),CK273))","v":0},{"$f":"IF(SUM($AW273:CL273)<0,0,IF(SUM($AX273:CL273)+CL273>$AW273,$AW273-SUM($AX273:CL273),CL273))","v":0},{"$f":"IF(SUM($AW273:CM273)<0,0,IF(SUM($AX273:CM273)+CM273>$AW273,$AW273-SUM($AX273:CM273),CM273))","v":0},{"$f":"IF(SUM($AW273:CN273)<0,0,IF(SUM($AX273:CN273)+CN273>$AW273,$AW273-SUM($AX273:CN273),CN273))","v":0},{"$f":"IF(SUM($AW273:CO273)<0,0,IF(SUM($AX273:CO273)+CO273>$AW273,$AW273-SUM($AX273:CO273),CO273))","v":0},{"$f":"IF(SUM($AW273:CP273)<0,0,IF(SUM($AX273:CP273)+CP273>$AW273,$AW273-SUM($AX273:CP273),CP273))","v":0},{"$f":"IF(SUM($AW273:CQ273)<0,0,IF(SUM($AX273:CQ273)+CQ273>$AW273,$AW273-SUM($AX273:CQ273),CQ273))","v":0},{"$f":"IF(SUM($AW273:CR273)<0,0,IF(SUM($AX273:CR273)+CR273>$AW273,$AW273-SUM($AX273:CR273),CR273))","v":0},{"$f":"IF(SUM($AW273:CS273)<0,0,IF(SUM($AX273:CS273)+CS273>$AW273,$AW273-SUM($AX273:CS273),CS273))","v":0},{"$f":"IF(SUM($AW273:CT273)<0,0,IF(SUM($AX273:CT273)+CT273>$AW273,$AW273-SUM($AX273:CT273),CT273))","v":0},{"$f":"IF(SUM($AW273:CU273)<0,0,IF(SUM($AX273:CU273)+CU273>$AW273,$AW273-SUM($AX273:CU273),CU273))","v":0},{"$f":"IF(SUM($AW273:CV273)<0,0,IF(SUM($AX273:CV273)+CV273>$AW273,$AW273-SUM($AX273:CV273),CV273))","v":0},{"$f":"IF(SUM($AW273:CW273)<0,0,IF(SUM($AX273:CW273)+CW273>$AW273,$AW273-SUM($AX273:CW273),CW273))","v":0},{"$f":"IF(SUM($AW273:CX273)<0,0,IF(SUM($AX273:CX273)+CX273>$AW273,$AW273-SUM($AX273:CX273),CX273))","v":0},{"$f":"IF(SUM($AW273:CY273)<0,0,IF(SUM($AX273:CY273)+CY273>$AW273,$AW273-SUM($AX273:CY273),CY273))","v":0},{"$f":"IF(SUM($AW273:CZ273)<0,0,IF(SUM($AX273:CZ273)+CZ273>$AW273,$AW273-SUM($AX273:CZ273),CZ273))","v":0},{"$f":"IF(SUM($AW273:DA273)<0,0,IF(SUM($AX273:DA273)+DA273>$AW273,$AW273-SUM($AX273:DA273),DA273))","v":0},{"$f":"IF(SUM($AW273:DB273)<0,0,IF(SUM($AX273:DB273)+DB273>$AW273,$AW273-SUM($AX273:DB273),DB273))","v":0},{"$f":"IF(SUM($AW273:DC273)<0,0,IF(SUM($AX273:DC273)+DC273>$AW273,$AW273-SUM($AX273:DC273),DC273))","v":0},{"$f":"IF(SUM($AW273:DD273)<0,0,IF(SUM($AX273:DD273)+DD273>$AW273,$AW273-SUM($AX273:DD273),DD273))","v":0},{"$f":"IF(SUM($AW273:DE273)<0,0,IF(SUM($AX273:DE273)+DE273>$AW273,$AW273-SUM($AX273:DE273),DE273))","v":0},{"$f":"IF(SUM($AW273:DF273)<0,0,IF(SUM($AX273:DF273)+DF273>$AW273,$AW273-SUM($AX273:DF273),DF273))","v":0},{"$f":"IF(SUM($AW273:DG273)<0,0,IF(SUM($AX273:DG273)+DG273>$AW273,$AW273-SUM($AX273:DG273),DG273))","v":0},{"$f":"IF(SUM($AW273:DH273)<0,0,IF(SUM($AX273:DH273)+DH273>$AW273,$AW273-SUM($AX273:DH273),DH273))","v":0},{"$f":"IF(SUM($AW273:DI273)<0,0,IF(SUM($AX273:DI273)+DI273>$AW273,$AW273-SUM($AX273:DI273),DI273))","v":0},{"$f":"IF(SUM($AW273:DJ273)<0,0,IF(SUM($AX273:DJ273)+DJ273>$AW273,$AW273-SUM($AX273:DJ273),DJ273))","v":0},{"$f":"IF(SUM($AW273:DK273)<0,0,IF(SUM($AX273:DK273)+DK273>$AW273,$AW273-SUM($AX273:DK273),DK273))","v":0},{"$f":"IF(SUM($AW273:DL273)<0,0,IF(SUM($AX273:DL273)+DL273>$AW273,$AW273-SUM($AX273:DL273),DL273))","v":0},{"$f":"IF(SUM($AW273:DM273)<0,0,IF(SUM($AX273:DM273)+DM273>$AW273,$AW273-SUM($AX273:DM273),DM273))","v":0},{"$f":"IF(SUM($AW273:DN273)<0,0,IF(SUM($AX273:DN273)+DN273>$AW273,$AW273-SUM($AX273:DN273),DN273))","v":0},{"$f":"IF(SUM($AW273:DO273)<0,0,IF(SUM($AX273:DO273)+DO273>$AW273,$AW273-SUM($AX273:DO273),DO273))","v":0},{"$f":"IF(SUM($AW273:DP273)<0,0,IF(SUM($AX273:DP273)+DP273>$AW273,$AW273-SUM($AX273:DP273),DP273))","v":0},{"$f":"IF(SUM($AW273:DQ273)<0,0,IF(SUM($AX273:DQ273)+DQ273>$AW273,$AW273-SUM($AX273:DQ273),DQ273))","v":0},{"$f":"IF(SUM($AW273:DR273)<0,0,IF(SUM($AX273:DR273)+DR273>$AW273,$AW273-SUM($AX273:DR273),DR273))","v":0},{"$f":"IF(SUM($AW273:DS273)<0,0,IF(SUM($AX273:DS273)+DS273>$AW273,$AW273-SUM($AX273:DS273),DS273))","v":0},{"$f":"IF(SUM($AW273:DT273)<0,0,IF(SUM($AX273:DT273)+DT273>$AW273,$AW273-SUM($AX273:DT273),DT273))","v":0},{"$f":"IF(SUM($AW273:DU273)<0,0,IF(SUM($AX273:DU273)+DU273>$AW273,$AW273-SUM($AX273:DU273),DU273))","v":0},{"$f":"IF(SUM($AW273:DV273)<0,0,IF(SUM($AX273:DV273)+DV273>$AW273,$AW273-SUM($AX273:DV273),DV273))","v":0},{"$f":"IF(SUM($AW273:DW273)<0,0,IF(SUM($AX273:DW273)+DW273>$AW273,$AW273-SUM($AX273:DW273),DW273))","v":0},{"$f":"IF(SUM($AW273:DX273)<0,0,IF(SUM($AX273:DX273)+DX273>$AW273,$AW273-SUM($AX273:DX273),DX273))","v":0},{"$f":"IF(SUM($AW273:DY273)<0,0,IF(SUM($AX273:DY273)+DY273>$AW273,$AW273-SUM($AX273:DY273),DY273))","v":0},{"$f":"IF(SUM($AW273:DZ273)<0,0,IF(SUM($AX273:DZ273)+DZ273>$AW273,$AW273-SUM($AX273:DZ273),DZ273))","v":0},{"$f":"IF(SUM($AW273:EA273)<0,0,IF(SUM($AX273:EA273)+EA273>$AW273,$AW273-SUM($AX273:EA273),EA273))","v":0},{"$f":"IF(SUM($AW273:EB273)<0,0,IF(SUM($AX273:EB273)+EB273>$AW273,$AW273-SUM($AX273:EB273),EB273))","v":0},{"$f":"IF(SUM($AW273:EC273)<0,0,IF(SUM($AX273:EC273)+EC273>$AW273,$AW273-SUM($AX273:EC273),EC273))","v":0},{"$f":"IF(SUM($AW273:ED273)<0,0,IF(SUM($AX273:ED273)+ED273>$AW273,$AW273-SUM($AX273:ED273),ED273))","v":0},{"$f":"IF(SUM($AW273:EE273)<0,0,IF(SUM($AX273:EE273)+EE273>$AW273,$AW273-SUM($AX273:EE273),EE273))","v":0},{"$f":"IF(SUM($AW273:EF273)<0,0,IF(SUM($AX273:EF273)+EF273>$AW273,$AW273-SUM($AX273:EF273),EF273))","v":0},{"$f":"IF(SUM($AW273:EG273)<0,0,IF(SUM($AX273:EG273)+EG273>$AW273,$AW273-SUM($AX273:EG273),EG273))","v":0},{"$f":"IF(SUM($AW273:EH273)<0,0,IF(SUM($AX273:EH273)+EH273>$AW273,$AW273-SUM($AX273:EH273),EH273))","v":0},{"$f":"IF(SUM($AW273:EI273)<0,0,IF(SUM($AX273:EI273)+EI273>$AW273,$AW273-SUM($AX273:EI273),EI273))","v":0},{"$f":"IF(SUM($AW273:EJ273)<0,0,IF(SUM($AX273:EJ273)+EJ273>$AW273,$AW273-SUM($AX273:EJ273),EJ273))","v":0},{"$f":"IF(SUM($AW273:EK273)<0,0,IF(SUM($AX273:EK273)+EK273>$AW273,$AW273-SUM($AX273:EK273),EK273))","v":0},{"$f":"IF(SUM($AW273:EL273)<0,0,IF(SUM($AX273:EL273)+EL273>$AW273,$AW273-SUM($AX273:EL273),EL273))","v":0},{"$f":"IF(SUM($AW273:EM273)<0,0,IF(SUM($AX273:EM273)+EM273>$AW273,$AW273-SUM($AX273:EM273),EM273))","v":0},{"$f":"IF(SUM($AW273:EN273)<0,0,IF(SUM($AX273:EN273)+EN273>$AW273,$AW273-SUM($AX273:EN273),EN273))","v":0},{"$f":"IF(SUM($AW273:EO273)<0,0,IF(SUM($AX273:EO273)+EO273>$AW273,$AW273-SUM($AX273:EO273),EO273))","v":0},{"$f":"IF(SUM($AW273:EP273)<0,0,IF(SUM($AX273:EP273)+EP273>$AW273,$AW273-SUM($AX273:EP273),EP273))","v":0},{"$f":"IF(SUM($AW273:EQ273)<0,0,IF(SUM($AX273:EQ273)+EQ273>$AW273,$AW273-SUM($AX273:EQ273),EQ273))","v":0},{"$f":"IF(SUM($AW273:ER273)<0,0,IF(SUM($AX273:ER273)+ER273>$AW273,$AW273-SUM($AX273:ER273),ER273))","v":0},{"$f":"IF(SUM($AW273:ES273)<0,0,IF(SUM($AX273:ES273)+ES273>$AW273,$AW273-SUM($AX273:ES273),ES273))","v":0}]
[]
[null,"Depreciation:  2004 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y23/$F277","v":0},{"$f":"IF(SUM($Z277:Z277)+Z277>$Y23,$Y23-SUM($Z277:Z277),Z277)","v":0},{"$f":"IF(SUM($Z277:AA277)+AA277>$Y23,$Y23-SUM($Z277:AA277),AA277)","v":0},{"$f":"IF(SUM($Z277:AB277)+AB277>$Y23,$Y23-SUM($Z277:AB277),AB277)","v":0},{"$f":"IF(SUM($Z277:AC277)+AC277>$Y23,$Y23-SUM($Z277:AC277),AC277)","v":0},{"$f":"IF(SUM($Z277:AD277)+AD277>$Y23,$Y23-SUM($Z277:AD277),AD277)","v":0},{"$f":"IF(SUM($Z277:AE277)+AE277>$Y23,$Y23-SUM($Z277:AE277),AE277)","v":0},{"$f":"IF(SUM($Z277:AF277)+AF277>$Y23,$Y23-SUM($Z277:AF277),AF277)","v":0},{"$f":"IF(SUM($Z277:AG277)+AG277>$Y23,$Y23-SUM($Z277:AG277),AG277)","v":0},{"$f":"IF(SUM($Z277:AH277)+AH277>$Y23,$Y23-SUM($Z277:AH277),AH277)","v":0},{"$f":"IF(SUM($Z277:AI277)+AI277>$Y23,$Y23-SUM($Z277:AI277),AI277)","v":0},{"$f":"IF(SUM($Z277:AJ277)+AJ277>$Y23,$Y23-SUM($Z277:AJ277),AJ277)","v":0},{"$f":"IF(SUM($Z277:AK277)+AK277>$Y23,$Y23-SUM($Z277:AK277),AK277)","v":0},{"$f":"IF(SUM($Z277:AL277)+AL277>$Y23,$Y23-SUM($Z277:AL277),AL277)","v":0},{"$f":"IF(SUM($Z277:AM277)+AM277>$Y23,$Y23-SUM($Z277:AM277),AM277)","v":0},{"$f":"IF(SUM($Z277:AN277)+AN277>$Y23,$Y23-SUM($Z277:AN277),AN277)","v":0},{"$f":"IF(SUM($Z277:AO277)+AO277>$Y23,$Y23-SUM($Z277:AO277),AO277)","v":0},{"$f":"IF(SUM($Z277:AP277)+AP277>$Y23,$Y23-SUM($Z277:AP277),AP277)","v":0},{"$f":"IF(SUM($Z277:AQ277)+AQ277>$Y23,$Y23-SUM($Z277:AQ277),AQ277)","v":0},{"$f":"IF(SUM($Z277:AR277)+AR277>$Y23,$Y23-SUM($Z277:AR277),AR277)","v":0},{"$f":"IF(SUM($Z277:AS277)+AS277>$Y23,$Y23-SUM($Z277:AS277),AS277)","v":0},{"$f":"IF(SUM($Z277:AT277)+AT277>$Y23,$Y23-SUM($Z277:AT277),AT277)","v":0},{"$f":"IF(SUM($Z277:AU277)+AU277>$Y23,$Y23-SUM($Z277:AU277),AU277)","v":0},{"$f":"$Y36-SUM($I277:$AV277)","v":0},{"$f":"IF(AW277>0,AW277/(MAX(($F277-COUNT($I277:$AV277))/4,1)),0)","v":0},{"$f":"IF(SUM($AW277:AX277)<0,0,IF(SUM($AX277:AX277)+AX277>$AW277,$AW277-SUM($AX277:AX277),AX277))","v":0},{"$f":"IF(SUM($AW277:AY277)<0,0,IF(SUM($AX277:AY277)+AY277>$AW277,$AW277-SUM($AX277:AY277),AY277))","v":0},{"$f":"IF(SUM($AW277:AZ277)<0,0,IF(SUM($AX277:AZ277)+AZ277>$AW277,$AW277-SUM($AX277:AZ277),AZ277))","v":0},{"$f":"IF(SUM($AW277:BA277)<0,0,IF(SUM($AX277:BA277)+BA277>$AW277,$AW277-SUM($AX277:BA277),BA277))","v":0},{"$f":"IF(SUM($AW277:BB277)<0,0,IF(SUM($AX277:BB277)+BB277>$AW277,$AW277-SUM($AX277:BB277),BB277))","v":0},{"$f":"IF(SUM($AW277:BC277)<0,0,IF(SUM($AX277:BC277)+BC277>$AW277,$AW277-SUM($AX277:BC277),BC277))","v":0},{"$f":"IF(SUM($AW277:BD277)<0,0,IF(SUM($AX277:BD277)+BD277>$AW277,$AW277-SUM($AX277:BD277),BD277))","v":0},{"$f":"IF(SUM($AW277:BE277)<0,0,IF(SUM($AX277:BE277)+BE277>$AW277,$AW277-SUM($AX277:BE277),BE277))","v":0},{"$f":"IF(SUM($AW277:BF277)<0,0,IF(SUM($AX277:BF277)+BF277>$AW277,$AW277-SUM($AX277:BF277),BF277))","v":0},{"$f":"IF(SUM($AW277:BG277)<0,0,IF(SUM($AX277:BG277)+BG277>$AW277,$AW277-SUM($AX277:BG277),BG277))","v":0},{"$f":"IF(SUM($AW277:BH277)<0,0,IF(SUM($AX277:BH277)+BH277>$AW277,$AW277-SUM($AX277:BH277),BH277))","v":0},{"$f":"IF(SUM($AW277:BI277)<0,0,IF(SUM($AX277:BI277)+BI277>$AW277,$AW277-SUM($AX277:BI277),BI277))","v":0},{"$f":"IF(SUM($AW277:BJ277)<0,0,IF(SUM($AX277:BJ277)+BJ277>$AW277,$AW277-SUM($AX277:BJ277),BJ277))","v":0},{"$f":"IF(SUM($AW277:BK277)<0,0,IF(SUM($AX277:BK277)+BK277>$AW277,$AW277-SUM($AX277:BK277),BK277))","v":0},{"$f":"IF(SUM($AW277:BL277)<0,0,IF(SUM($AX277:BL277)+BL277>$AW277,$AW277-SUM($AX277:BL277),BL277))","v":0},{"$f":"IF(SUM($AW277:BM277)<0,0,IF(SUM($AX277:BM277)+BM277>$AW277,$AW277-SUM($AX277:BM277),BM277))","v":0},{"$f":"IF(SUM($AW277:BN277)<0,0,IF(SUM($AX277:BN277)+BN277>$AW277,$AW277-SUM($AX277:BN277),BN277))","v":0},{"$f":"IF(SUM($AW277:BO277)<0,0,IF(SUM($AX277:BO277)+BO277>$AW277,$AW277-SUM($AX277:BO277),BO277))","v":0},{"$f":"IF(SUM($AW277:BP277)<0,0,IF(SUM($AX277:BP277)+BP277>$AW277,$AW277-SUM($AX277:BP277),BP277))","v":0},{"$f":"IF(SUM($AW277:BQ277)<0,0,IF(SUM($AX277:BQ277)+BQ277>$AW277,$AW277-SUM($AX277:BQ277),BQ277))","v":0},{"$f":"IF(SUM($AW277:BR277)<0,0,IF(SUM($AX277:BR277)+BR277>$AW277,$AW277-SUM($AX277:BR277),BR277))","v":0},{"$f":"IF(SUM($AW277:BS277)<0,0,IF(SUM($AX277:BS277)+BS277>$AW277,$AW277-SUM($AX277:BS277),BS277))","v":0},{"$f":"IF(SUM($AW277:BT277)<0,0,IF(SUM($AX277:BT277)+BT277>$AW277,$AW277-SUM($AX277:BT277),BT277))","v":0},{"$f":"IF(SUM($AW277:BU277)<0,0,IF(SUM($AX277:BU277)+BU277>$AW277,$AW277-SUM($AX277:BU277),BU277))","v":0},{"$f":"IF(SUM($AW277:BV277)<0,0,IF(SUM($AX277:BV277)+BV277>$AW277,$AW277-SUM($AX277:BV277),BV277))","v":0},{"$f":"IF(SUM($AW277:BW277)<0,0,IF(SUM($AX277:BW277)+BW277>$AW277,$AW277-SUM($AX277:BW277),BW277))","v":0},{"$f":"IF(SUM($AW277:BX277)<0,0,IF(SUM($AX277:BX277)+BX277>$AW277,$AW277-SUM($AX277:BX277),BX277))","v":0},{"$f":"IF(SUM($AW277:BY277)<0,0,IF(SUM($AX277:BY277)+BY277>$AW277,$AW277-SUM($AX277:BY277),BY277))","v":0},{"$f":"IF(SUM($AW277:BZ277)<0,0,IF(SUM($AX277:BZ277)+BZ277>$AW277,$AW277-SUM($AX277:BZ277),BZ277))","v":0},{"$f":"IF(SUM($AW277:CA277)<0,0,IF(SUM($AX277:CA277)+CA277>$AW277,$AW277-SUM($AX277:CA277),CA277))","v":0},{"$f":"IF(SUM($AW277:CB277)<0,0,IF(SUM($AX277:CB277)+CB277>$AW277,$AW277-SUM($AX277:CB277),CB277))","v":0},{"$f":"IF(SUM($AW277:CC277)<0,0,IF(SUM($AX277:CC277)+CC277>$AW277,$AW277-SUM($AX277:CC277),CC277))","v":0},{"$f":"IF(SUM($AW277:CD277)<0,0,IF(SUM($AX277:CD277)+CD277>$AW277,$AW277-SUM($AX277:CD277),CD277))","v":0},{"$f":"IF(SUM($AW277:CE277)<0,0,IF(SUM($AX277:CE277)+CE277>$AW277,$AW277-SUM($AX277:CE277),CE277))","v":0},{"$f":"IF(SUM($AW277:CF277)<0,0,IF(SUM($AX277:CF277)+CF277>$AW277,$AW277-SUM($AX277:CF277),CF277))","v":0},{"$f":"IF(SUM($AW277:CG277)<0,0,IF(SUM($AX277:CG277)+CG277>$AW277,$AW277-SUM($AX277:CG277),CG277))","v":0},{"$f":"IF(SUM($AW277:CH277)<0,0,IF(SUM($AX277:CH277)+CH277>$AW277,$AW277-SUM($AX277:CH277),CH277))","v":0},{"$f":"IF(SUM($AW277:CI277)<0,0,IF(SUM($AX277:CI277)+CI277>$AW277,$AW277-SUM($AX277:CI277),CI277))","v":0},{"$f":"IF(SUM($AW277:CJ277)<0,0,IF(SUM($AX277:CJ277)+CJ277>$AW277,$AW277-SUM($AX277:CJ277),CJ277))","v":0},{"$f":"IF(SUM($AW277:CK277)<0,0,IF(SUM($AX277:CK277)+CK277>$AW277,$AW277-SUM($AX277:CK277),CK277))","v":0},{"$f":"IF(SUM($AW277:CL277)<0,0,IF(SUM($AX277:CL277)+CL277>$AW277,$AW277-SUM($AX277:CL277),CL277))","v":0},{"$f":"IF(SUM($AW277:CM277)<0,0,IF(SUM($AX277:CM277)+CM277>$AW277,$AW277-SUM($AX277:CM277),CM277))","v":0},{"$f":"IF(SUM($AW277:CN277)<0,0,IF(SUM($AX277:CN277)+CN277>$AW277,$AW277-SUM($AX277:CN277),CN277))","v":0},{"$f":"IF(SUM($AW277:CO277)<0,0,IF(SUM($AX277:CO277)+CO277>$AW277,$AW277-SUM($AX277:CO277),CO277))","v":0},{"$f":"IF(SUM($AW277:CP277)<0,0,IF(SUM($AX277:CP277)+CP277>$AW277,$AW277-SUM($AX277:CP277),CP277))","v":0},{"$f":"IF(SUM($AW277:CQ277)<0,0,IF(SUM($AX277:CQ277)+CQ277>$AW277,$AW277-SUM($AX277:CQ277),CQ277))","v":0},{"$f":"IF(SUM($AW277:CR277)<0,0,IF(SUM($AX277:CR277)+CR277>$AW277,$AW277-SUM($AX277:CR277),CR277))","v":0},{"$f":"IF(SUM($AW277:CS277)<0,0,IF(SUM($AX277:CS277)+CS277>$AW277,$AW277-SUM($AX277:CS277),CS277))","v":0},{"$f":"IF(SUM($AW277:CT277)<0,0,IF(SUM($AX277:CT277)+CT277>$AW277,$AW277-SUM($AX277:CT277),CT277))","v":0},{"$f":"IF(SUM($AW277:CU277)<0,0,IF(SUM($AX277:CU277)+CU277>$AW277,$AW277-SUM($AX277:CU277),CU277))","v":0},{"$f":"IF(SUM($AW277:CV277)<0,0,IF(SUM($AX277:CV277)+CV277>$AW277,$AW277-SUM($AX277:CV277),CV277))","v":0},{"$f":"IF(SUM($AW277:CW277)<0,0,IF(SUM($AX277:CW277)+CW277>$AW277,$AW277-SUM($AX277:CW277),CW277))","v":0},{"$f":"IF(SUM($AW277:CX277)<0,0,IF(SUM($AX277:CX277)+CX277>$AW277,$AW277-SUM($AX277:CX277),CX277))","v":0},{"$f":"IF(SUM($AW277:CY277)<0,0,IF(SUM($AX277:CY277)+CY277>$AW277,$AW277-SUM($AX277:CY277),CY277))","v":0},{"$f":"IF(SUM($AW277:CZ277)<0,0,IF(SUM($AX277:CZ277)+CZ277>$AW277,$AW277-SUM($AX277:CZ277),CZ277))","v":0},{"$f":"IF(SUM($AW277:DA277)<0,0,IF(SUM($AX277:DA277)+DA277>$AW277,$AW277-SUM($AX277:DA277),DA277))","v":0},{"$f":"IF(SUM($AW277:DB277)<0,0,IF(SUM($AX277:DB277)+DB277>$AW277,$AW277-SUM($AX277:DB277),DB277))","v":0},{"$f":"IF(SUM($AW277:DC277)<0,0,IF(SUM($AX277:DC277)+DC277>$AW277,$AW277-SUM($AX277:DC277),DC277))","v":0},{"$f":"IF(SUM($AW277:DD277)<0,0,IF(SUM($AX277:DD277)+DD277>$AW277,$AW277-SUM($AX277:DD277),DD277))","v":0},{"$f":"IF(SUM($AW277:DE277)<0,0,IF(SUM($AX277:DE277)+DE277>$AW277,$AW277-SUM($AX277:DE277),DE277))","v":0},{"$f":"IF(SUM($AW277:DF277)<0,0,IF(SUM($AX277:DF277)+DF277>$AW277,$AW277-SUM($AX277:DF277),DF277))","v":0},{"$f":"IF(SUM($AW277:DG277)<0,0,IF(SUM($AX277:DG277)+DG277>$AW277,$AW277-SUM($AX277:DG277),DG277))","v":0},{"$f":"IF(SUM($AW277:DH277)<0,0,IF(SUM($AX277:DH277)+DH277>$AW277,$AW277-SUM($AX277:DH277),DH277))","v":0},{"$f":"IF(SUM($AW277:DI277)<0,0,IF(SUM($AX277:DI277)+DI277>$AW277,$AW277-SUM($AX277:DI277),DI277))","v":0},{"$f":"IF(SUM($AW277:DJ277)<0,0,IF(SUM($AX277:DJ277)+DJ277>$AW277,$AW277-SUM($AX277:DJ277),DJ277))","v":0},{"$f":"IF(SUM($AW277:DK277)<0,0,IF(SUM($AX277:DK277)+DK277>$AW277,$AW277-SUM($AX277:DK277),DK277))","v":0},{"$f":"IF(SUM($AW277:DL277)<0,0,IF(SUM($AX277:DL277)+DL277>$AW277,$AW277-SUM($AX277:DL277),DL277))","v":0},{"$f":"IF(SUM($AW277:DM277)<0,0,IF(SUM($AX277:DM277)+DM277>$AW277,$AW277-SUM($AX277:DM277),DM277))","v":0},{"$f":"IF(SUM($AW277:DN277)<0,0,IF(SUM($AX277:DN277)+DN277>$AW277,$AW277-SUM($AX277:DN277),DN277))","v":0},{"$f":"IF(SUM($AW277:DO277)<0,0,IF(SUM($AX277:DO277)+DO277>$AW277,$AW277-SUM($AX277:DO277),DO277))","v":0},{"$f":"IF(SUM($AW277:DP277)<0,0,IF(SUM($AX277:DP277)+DP277>$AW277,$AW277-SUM($AX277:DP277),DP277))","v":0},{"$f":"IF(SUM($AW277:DQ277)<0,0,IF(SUM($AX277:DQ277)+DQ277>$AW277,$AW277-SUM($AX277:DQ277),DQ277))","v":0},{"$f":"IF(SUM($AW277:DR277)<0,0,IF(SUM($AX277:DR277)+DR277>$AW277,$AW277-SUM($AX277:DR277),DR277))","v":0},{"$f":"IF(SUM($AW277:DS277)<0,0,IF(SUM($AX277:DS277)+DS277>$AW277,$AW277-SUM($AX277:DS277),DS277))","v":0},{"$f":"IF(SUM($AW277:DT277)<0,0,IF(SUM($AX277:DT277)+DT277>$AW277,$AW277-SUM($AX277:DT277),DT277))","v":0},{"$f":"IF(SUM($AW277:DU277)<0,0,IF(SUM($AX277:DU277)+DU277>$AW277,$AW277-SUM($AX277:DU277),DU277))","v":0},{"$f":"IF(SUM($AW277:DV277)<0,0,IF(SUM($AX277:DV277)+DV277>$AW277,$AW277-SUM($AX277:DV277),DV277))","v":0},{"$f":"IF(SUM($AW277:DW277)<0,0,IF(SUM($AX277:DW277)+DW277>$AW277,$AW277-SUM($AX277:DW277),DW277))","v":0},{"$f":"IF(SUM($AW277:DX277)<0,0,IF(SUM($AX277:DX277)+DX277>$AW277,$AW277-SUM($AX277:DX277),DX277))","v":0},{"$f":"IF(SUM($AW277:DY277)<0,0,IF(SUM($AX277:DY277)+DY277>$AW277,$AW277-SUM($AX277:DY277),DY277))","v":0},{"$f":"IF(SUM($AW277:DZ277)<0,0,IF(SUM($AX277:DZ277)+DZ277>$AW277,$AW277-SUM($AX277:DZ277),DZ277))","v":0},{"$f":"IF(SUM($AW277:EA277)<0,0,IF(SUM($AX277:EA277)+EA277>$AW277,$AW277-SUM($AX277:EA277),EA277))","v":0},{"$f":"IF(SUM($AW277:EB277)<0,0,IF(SUM($AX277:EB277)+EB277>$AW277,$AW277-SUM($AX277:EB277),EB277))","v":0},{"$f":"IF(SUM($AW277:EC277)<0,0,IF(SUM($AX277:EC277)+EC277>$AW277,$AW277-SUM($AX277:EC277),EC277))","v":0},{"$f":"IF(SUM($AW277:ED277)<0,0,IF(SUM($AX277:ED277)+ED277>$AW277,$AW277-SUM($AX277:ED277),ED277))","v":0},{"$f":"IF(SUM($AW277:EE277)<0,0,IF(SUM($AX277:EE277)+EE277>$AW277,$AW277-SUM($AX277:EE277),EE277))","v":0},{"$f":"IF(SUM($AW277:EF277)<0,0,IF(SUM($AX277:EF277)+EF277>$AW277,$AW277-SUM($AX277:EF277),EF277))","v":0},{"$f":"IF(SUM($AW277:EG277)<0,0,IF(SUM($AX277:EG277)+EG277>$AW277,$AW277-SUM($AX277:EG277),EG277))","v":0},{"$f":"IF(SUM($AW277:EH277)<0,0,IF(SUM($AX277:EH277)+EH277>$AW277,$AW277-SUM($AX277:EH277),EH277))","v":0},{"$f":"IF(SUM($AW277:EI277)<0,0,IF(SUM($AX277:EI277)+EI277>$AW277,$AW277-SUM($AX277:EI277),EI277))","v":0},{"$f":"IF(SUM($AW277:EJ277)<0,0,IF(SUM($AX277:EJ277)+EJ277>$AW277,$AW277-SUM($AX277:EJ277),EJ277))","v":0},{"$f":"IF(SUM($AW277:EK277)<0,0,IF(SUM($AX277:EK277)+EK277>$AW277,$AW277-SUM($AX277:EK277),EK277))","v":0},{"$f":"IF(SUM($AW277:EL277)<0,0,IF(SUM($AX277:EL277)+EL277>$AW277,$AW277-SUM($AX277:EL277),EL277))","v":0},{"$f":"IF(SUM($AW277:EM277)<0,0,IF(SUM($AX277:EM277)+EM277>$AW277,$AW277-SUM($AX277:EM277),EM277))","v":0},{"$f":"IF(SUM($AW277:EN277)<0,0,IF(SUM($AX277:EN277)+EN277>$AW277,$AW277-SUM($AX277:EN277),EN277))","v":0},{"$f":"IF(SUM($AW277:EO277)<0,0,IF(SUM($AX277:EO277)+EO277>$AW277,$AW277-SUM($AX277:EO277),EO277))","v":0},{"$f":"IF(SUM($AW277:EP277)<0,0,IF(SUM($AX277:EP277)+EP277>$AW277,$AW277-SUM($AX277:EP277),EP277))","v":0},{"$f":"IF(SUM($AW277:EQ277)<0,0,IF(SUM($AX277:EQ277)+EQ277>$AW277,$AW277-SUM($AX277:EQ277),EQ277))","v":0},{"$f":"IF(SUM($AW277:ER277)<0,0,IF(SUM($AX277:ER277)+ER277>$AW277,$AW277-SUM($AX277:ER277),ER277))","v":0},{"$f":"IF(SUM($AW277:ES277)<0,0,IF(SUM($AX277:ES277)+ES277>$AW277,$AW277-SUM($AX277:ES277),ES277))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Z278:Z278)+Z278>$Y24,$Y24-SUM($Z278:Z278),Z278)","v":0},{"$f":"IF(SUM($Z278:AA278)+AA278>$Y24,$Y24-SUM($Z278:AA278),AA278)","v":0},{"$f":"IF(SUM($Z278:AB278)+AB278>$Y24,$Y24-SUM($Z278:AB278),AB278)","v":0},{"$f":"IF(SUM($Z278:AC278)+AC278>$Y24,$Y24-SUM($Z278:AC278),AC278)","v":0},{"$f":"IF(SUM($Z278:AD278)+AD278>$Y24,$Y24-SUM($Z278:AD278),AD278)","v":0},{"$f":"IF(SUM($Z278:AE278)+AE278>$Y24,$Y24-SUM($Z278:AE278),AE278)","v":0},{"$f":"IF(SUM($Z278:AF278)+AF278>$Y24,$Y24-SUM($Z278:AF278),AF278)","v":0},{"$f":"IF(SUM($Z278:AG278)+AG278>$Y24,$Y24-SUM($Z278:AG278),AG278)","v":0},{"$f":"IF(SUM($Z278:AH278)+AH278>$Y24,$Y24-SUM($Z278:AH278),AH278)","v":0},{"$f":"IF(SUM($Z278:AI278)+AI278>$Y24,$Y24-SUM($Z278:AI278),AI278)","v":0},{"$f":"IF(SUM($Z278:AJ278)+AJ278>$Y24,$Y24-SUM($Z278:AJ278),AJ278)","v":0},{"$f":"IF(SUM($Z278:AK278)+AK278>$Y24,$Y24-SUM($Z278:AK278),AK278)","v":0},{"$f":"IF(SUM($Z278:AL278)+AL278>$Y24,$Y24-SUM($Z278:AL278),AL278)","v":0},{"$f":"IF(SUM($Z278:AM278)+AM278>$Y24,$Y24-SUM($Z278:AM278),AM278)","v":0},{"$f":"IF(SUM($Z278:AN278)+AN278>$Y24,$Y24-SUM($Z278:AN278),AN278)","v":0},{"$f":"IF(SUM($Z278:AO278)+AO278>$Y24,$Y24-SUM($Z278:AO278),AO278)","v":0},{"$f":"IF(SUM($Z278:AP278)+AP278>$Y24,$Y24-SUM($Z278:AP278),AP278)","v":0},{"$f":"IF(SUM($Z278:AQ278)+AQ278>$Y24,$Y24-SUM($Z278:AQ278),AQ278)","v":0},{"$f":"IF(SUM($Z278:AR278)+AR278>$Y24,$Y24-SUM($Z278:AR278),AR278)","v":0},{"$f":"IF(SUM($Z278:AS278)+AS278>$Y24,$Y24-SUM($Z278:AS278),AS278)","v":0},{"$f":"IF(SUM($Z278:AT278)+AT278>$Y24,$Y24-SUM($Z278:AT278),AT278)","v":0},{"$f":"IF(SUM($Z278:AU278)+AU278>$Y24,$Y24-SUM($Z278:AU278),AU278)","v":0},0,0,{"$f":"IF(SUM($AW278:AX278)<0,0,IF(SUM($AX278:AX278)+AX278>$AW278,$AW278-SUM($AX278:AX278),AX278))","v":0},{"$f":"IF(SUM($AW278:AY278)<0,0,IF(SUM($AX278:AY278)+AY278>$AW278,$AW278-SUM($AX278:AY278),AY278))","v":0},{"$f":"IF(SUM($AW278:AZ278)<0,0,IF(SUM($AX278:AZ278)+AZ278>$AW278,$AW278-SUM($AX278:AZ278),AZ278))","v":0},{"$f":"IF(SUM($AW278:BA278)<0,0,IF(SUM($AX278:BA278)+BA278>$AW278,$AW278-SUM($AX278:BA278),BA278))","v":0},{"$f":"IF(SUM($AW278:BB278)<0,0,IF(SUM($AX278:BB278)+BB278>$AW278,$AW278-SUM($AX278:BB278),BB278))","v":0},{"$f":"IF(SUM($AW278:BC278)<0,0,IF(SUM($AX278:BC278)+BC278>$AW278,$AW278-SUM($AX278:BC278),BC278))","v":0},{"$f":"IF(SUM($AW278:BD278)<0,0,IF(SUM($AX278:BD278)+BD278>$AW278,$AW278-SUM($AX278:BD278),BD278))","v":0},{"$f":"IF(SUM($AW278:BE278)<0,0,IF(SUM($AX278:BE278)+BE278>$AW278,$AW278-SUM($AX278:BE278),BE278))","v":0},{"$f":"IF(SUM($AW278:BF278)<0,0,IF(SUM($AX278:BF278)+BF278>$AW278,$AW278-SUM($AX278:BF278),BF278))","v":0},{"$f":"IF(SUM($AW278:BG278)<0,0,IF(SUM($AX278:BG278)+BG278>$AW278,$AW278-SUM($AX278:BG278),BG278))","v":0},{"$f":"IF(SUM($AW278:BH278)<0,0,IF(SUM($AX278:BH278)+BH278>$AW278,$AW278-SUM($AX278:BH278),BH278))","v":0},{"$f":"IF(SUM($AW278:BI278)<0,0,IF(SUM($AX278:BI278)+BI278>$AW278,$AW278-SUM($AX278:BI278),BI278))","v":0},{"$f":"IF(SUM($AW278:BJ278)<0,0,IF(SUM($AX278:BJ278)+BJ278>$AW278,$AW278-SUM($AX278:BJ278),BJ278))","v":0},{"$f":"IF(SUM($AW278:BK278)<0,0,IF(SUM($AX278:BK278)+BK278>$AW278,$AW278-SUM($AX278:BK278),BK278))","v":0},{"$f":"IF(SUM($AW278:BL278)<0,0,IF(SUM($AX278:BL278)+BL278>$AW278,$AW278-SUM($AX278:BL278),BL278))","v":0},{"$f":"IF(SUM($AW278:BM278)<0,0,IF(SUM($AX278:BM278)+BM278>$AW278,$AW278-SUM($AX278:BM278),BM278))","v":0},{"$f":"IF(SUM($AW278:BN278)<0,0,IF(SUM($AX278:BN278)+BN278>$AW278,$AW278-SUM($AX278:BN278),BN278))","v":0},{"$f":"IF(SUM($AW278:BO278)<0,0,IF(SUM($AX278:BO278)+BO278>$AW278,$AW278-SUM($AX278:BO278),BO278))","v":0},{"$f":"IF(SUM($AW278:BP278)<0,0,IF(SUM($AX278:BP278)+BP278>$AW278,$AW278-SUM($AX278:BP278),BP278))","v":0},{"$f":"IF(SUM($AW278:BQ278)<0,0,IF(SUM($AX278:BQ278)+BQ278>$AW278,$AW278-SUM($AX278:BQ278),BQ278))","v":0},{"$f":"IF(SUM($AW278:BR278)<0,0,IF(SUM($AX278:BR278)+BR278>$AW278,$AW278-SUM($AX278:BR278),BR278))","v":0},{"$f":"IF(SUM($AW278:BS278)<0,0,IF(SUM($AX278:BS278)+BS278>$AW278,$AW278-SUM($AX278:BS278),BS278))","v":0},{"$f":"IF(SUM($AW278:BT278)<0,0,IF(SUM($AX278:BT278)+BT278>$AW278,$AW278-SUM($AX278:BT278),BT278))","v":0},{"$f":"IF(SUM($AW278:BU278)<0,0,IF(SUM($AX278:BU278)+BU278>$AW278,$AW278-SUM($AX278:BU278),BU278))","v":0},{"$f":"IF(SUM($AW278:BV278)<0,0,IF(SUM($AX278:BV278)+BV278>$AW278,$AW278-SUM($AX278:BV278),BV278))","v":0},{"$f":"IF(SUM($AW278:BW278)<0,0,IF(SUM($AX278:BW278)+BW278>$AW278,$AW278-SUM($AX278:BW278),BW278))","v":0},{"$f":"IF(SUM($AW278:BX278)<0,0,IF(SUM($AX278:BX278)+BX278>$AW278,$AW278-SUM($AX278:BX278),BX278))","v":0},{"$f":"IF(SUM($AW278:BY278)<0,0,IF(SUM($AX278:BY278)+BY278>$AW278,$AW278-SUM($AX278:BY278),BY278))","v":0},{"$f":"IF(SUM($AW278:BZ278)<0,0,IF(SUM($AX278:BZ278)+BZ278>$AW278,$AW278-SUM($AX278:BZ278),BZ278))","v":0},{"$f":"IF(SUM($AW278:CA278)<0,0,IF(SUM($AX278:CA278)+CA278>$AW278,$AW278-SUM($AX278:CA278),CA278))","v":0},{"$f":"IF(SUM($AW278:CB278)<0,0,IF(SUM($AX278:CB278)+CB278>$AW278,$AW278-SUM($AX278:CB278),CB278))","v":0},{"$f":"IF(SUM($AW278:CC278)<0,0,IF(SUM($AX278:CC278)+CC278>$AW278,$AW278-SUM($AX278:CC278),CC278))","v":0},{"$f":"IF(SUM($AW278:CD278)<0,0,IF(SUM($AX278:CD278)+CD278>$AW278,$AW278-SUM($AX278:CD278),CD278))","v":0},{"$f":"IF(SUM($AW278:CE278)<0,0,IF(SUM($AX278:CE278)+CE278>$AW278,$AW278-SUM($AX278:CE278),CE278))","v":0},{"$f":"IF(SUM($AW278:CF278)<0,0,IF(SUM($AX278:CF278)+CF278>$AW278,$AW278-SUM($AX278:CF278),CF278))","v":0},{"$f":"IF(SUM($AW278:CG278)<0,0,IF(SUM($AX278:CG278)+CG278>$AW278,$AW278-SUM($AX278:CG278),CG278))","v":0},{"$f":"IF(SUM($AW278:CH278)<0,0,IF(SUM($AX278:CH278)+CH278>$AW278,$AW278-SUM($AX278:CH278),CH278))","v":0},{"$f":"IF(SUM($AW278:CI278)<0,0,IF(SUM($AX278:CI278)+CI278>$AW278,$AW278-SUM($AX278:CI278),CI278))","v":0},{"$f":"IF(SUM($AW278:CJ278)<0,0,IF(SUM($AX278:CJ278)+CJ278>$AW278,$AW278-SUM($AX278:CJ278),CJ278))","v":0},{"$f":"IF(SUM($AW278:CK278)<0,0,IF(SUM($AX278:CK278)+CK278>$AW278,$AW278-SUM($AX278:CK278),CK278))","v":0},{"$f":"IF(SUM($AW278:CL278)<0,0,IF(SUM($AX278:CL278)+CL278>$AW278,$AW278-SUM($AX278:CL278),CL278))","v":0},{"$f":"IF(SUM($AW278:CM278)<0,0,IF(SUM($AX278:CM278)+CM278>$AW278,$AW278-SUM($AX278:CM278),CM278))","v":0},{"$f":"IF(SUM($AW278:CN278)<0,0,IF(SUM($AX278:CN278)+CN278>$AW278,$AW278-SUM($AX278:CN278),CN278))","v":0},{"$f":"IF(SUM($AW278:CO278)<0,0,IF(SUM($AX278:CO278)+CO278>$AW278,$AW278-SUM($AX278:CO278),CO278))","v":0},{"$f":"IF(SUM($AW278:CP278)<0,0,IF(SUM($AX278:CP278)+CP278>$AW278,$AW278-SUM($AX278:CP278),CP278))","v":0},{"$f":"IF(SUM($AW278:CQ278)<0,0,IF(SUM($AX278:CQ278)+CQ278>$AW278,$AW278-SUM($AX278:CQ278),CQ278))","v":0},{"$f":"IF(SUM($AW278:CR278)<0,0,IF(SUM($AX278:CR278)+CR278>$AW278,$AW278-SUM($AX278:CR278),CR278))","v":0},{"$f":"IF(SUM($AW278:CS278)<0,0,IF(SUM($AX278:CS278)+CS278>$AW278,$AW278-SUM($AX278:CS278),CS278))","v":0},{"$f":"IF(SUM($AW278:CT278)<0,0,IF(SUM($AX278:CT278)+CT278>$AW278,$AW278-SUM($AX278:CT278),CT278))","v":0},{"$f":"IF(SUM($AW278:CU278)<0,0,IF(SUM($AX278:CU278)+CU278>$AW278,$AW278-SUM($AX278:CU278),CU278))","v":0},{"$f":"IF(SUM($AW278:CV278)<0,0,IF(SUM($AX278:CV278)+CV278>$AW278,$AW278-SUM($AX278:CV278),CV278))","v":0},{"$f":"IF(SUM($AW278:CW278)<0,0,IF(SUM($AX278:CW278)+CW278>$AW278,$AW278-SUM($AX278:CW278),CW278))","v":0},{"$f":"IF(SUM($AW278:CX278)<0,0,IF(SUM($AX278:CX278)+CX278>$AW278,$AW278-SUM($AX278:CX278),CX278))","v":0},{"$f":"IF(SUM($AW278:CY278)<0,0,IF(SUM($AX278:CY278)+CY278>$AW278,$AW278-SUM($AX278:CY278),CY278))","v":0},{"$f":"IF(SUM($AW278:CZ278)<0,0,IF(SUM($AX278:CZ278)+CZ278>$AW278,$AW278-SUM($AX278:CZ278),CZ278))","v":0},{"$f":"IF(SUM($AW278:DA278)<0,0,IF(SUM($AX278:DA278)+DA278>$AW278,$AW278-SUM($AX278:DA278),DA278))","v":0},{"$f":"IF(SUM($AW278:DB278)<0,0,IF(SUM($AX278:DB278)+DB278>$AW278,$AW278-SUM($AX278:DB278),DB278))","v":0},{"$f":"IF(SUM($AW278:DC278)<0,0,IF(SUM($AX278:DC278)+DC278>$AW278,$AW278-SUM($AX278:DC278),DC278))","v":0},{"$f":"IF(SUM($AW278:DD278)<0,0,IF(SUM($AX278:DD278)+DD278>$AW278,$AW278-SUM($AX278:DD278),DD278))","v":0},{"$f":"IF(SUM($AW278:DE278)<0,0,IF(SUM($AX278:DE278)+DE278>$AW278,$AW278-SUM($AX278:DE278),DE278))","v":0},{"$f":"IF(SUM($AW278:DF278)<0,0,IF(SUM($AX278:DF278)+DF278>$AW278,$AW278-SUM($AX278:DF278),DF278))","v":0},{"$f":"IF(SUM($AW278:DG278)<0,0,IF(SUM($AX278:DG278)+DG278>$AW278,$AW278-SUM($AX278:DG278),DG278))","v":0},{"$f":"IF(SUM($AW278:DH278)<0,0,IF(SUM($AX278:DH278)+DH278>$AW278,$AW278-SUM($AX278:DH278),DH278))","v":0},{"$f":"IF(SUM($AW278:DI278)<0,0,IF(SUM($AX278:DI278)+DI278>$AW278,$AW278-SUM($AX278:DI278),DI278))","v":0},{"$f":"IF(SUM($AW278:DJ278)<0,0,IF(SUM($AX278:DJ278)+DJ278>$AW278,$AW278-SUM($AX278:DJ278),DJ278))","v":0},{"$f":"IF(SUM($AW278:DK278)<0,0,IF(SUM($AX278:DK278)+DK278>$AW278,$AW278-SUM($AX278:DK278),DK278))","v":0},{"$f":"IF(SUM($AW278:DL278)<0,0,IF(SUM($AX278:DL278)+DL278>$AW278,$AW278-SUM($AX278:DL278),DL278))","v":0},{"$f":"IF(SUM($AW278:DM278)<0,0,IF(SUM($AX278:DM278)+DM278>$AW278,$AW278-SUM($AX278:DM278),DM278))","v":0},{"$f":"IF(SUM($AW278:DN278)<0,0,IF(SUM($AX278:DN278)+DN278>$AW278,$AW278-SUM($AX278:DN278),DN278))","v":0},{"$f":"IF(SUM($AW278:DO278)<0,0,IF(SUM($AX278:DO278)+DO278>$AW278,$AW278-SUM($AX278:DO278),DO278))","v":0},{"$f":"IF(SUM($AW278:DP278)<0,0,IF(SUM($AX278:DP278)+DP278>$AW278,$AW278-SUM($AX278:DP278),DP278))","v":0},{"$f":"IF(SUM($AW278:DQ278)<0,0,IF(SUM($AX278:DQ278)+DQ278>$AW278,$AW278-SUM($AX278:DQ278),DQ278))","v":0},{"$f":"IF(SUM($AW278:DR278)<0,0,IF(SUM($AX278:DR278)+DR278>$AW278,$AW278-SUM($AX278:DR278),DR278))","v":0},{"$f":"IF(SUM($AW278:DS278)<0,0,IF(SUM($AX278:DS278)+DS278>$AW278,$AW278-SUM($AX278:DS278),DS278))","v":0},{"$f":"IF(SUM($AW278:DT278)<0,0,IF(SUM($AX278:DT278)+DT278>$AW278,$AW278-SUM($AX278:DT278),DT278))","v":0},{"$f":"IF(SUM($AW278:DU278)<0,0,IF(SUM($AX278:DU278)+DU278>$AW278,$AW278-SUM($AX278:DU278),DU278))","v":0},{"$f":"IF(SUM($AW278:DV278)<0,0,IF(SUM($AX278:DV278)+DV278>$AW278,$AW278-SUM($AX278:DV278),DV278))","v":0},{"$f":"IF(SUM($AW278:DW278)<0,0,IF(SUM($AX278:DW278)+DW278>$AW278,$AW278-SUM($AX278:DW278),DW278))","v":0},{"$f":"IF(SUM($AW278:DX278)<0,0,IF(SUM($AX278:DX278)+DX278>$AW278,$AW278-SUM($AX278:DX278),DX278))","v":0},{"$f":"IF(SUM($AW278:DY278)<0,0,IF(SUM($AX278:DY278)+DY278>$AW278,$AW278-SUM($AX278:DY278),DY278))","v":0},{"$f":"IF(SUM($AW278:DZ278)<0,0,IF(SUM($AX278:DZ278)+DZ278>$AW278,$AW278-SUM($AX278:DZ278),DZ278))","v":0},{"$f":"IF(SUM($AW278:EA278)<0,0,IF(SUM($AX278:EA278)+EA278>$AW278,$AW278-SUM($AX278:EA278),EA278))","v":0},{"$f":"IF(SUM($AW278:EB278)<0,0,IF(SUM($AX278:EB278)+EB278>$AW278,$AW278-SUM($AX278:EB278),EB278))","v":0},{"$f":"IF(SUM($AW278:EC278)<0,0,IF(SUM($AX278:EC278)+EC278>$AW278,$AW278-SUM($AX278:EC278),EC278))","v":0},{"$f":"IF(SUM($AW278:ED278)<0,0,IF(SUM($AX278:ED278)+ED278>$AW278,$AW278-SUM($AX278:ED278),ED278))","v":0},{"$f":"IF(SUM($AW278:EE278)<0,0,IF(SUM($AX278:EE278)+EE278>$AW278,$AW278-SUM($AX278:EE278),EE278))","v":0},{"$f":"IF(SUM($AW278:EF278)<0,0,IF(SUM($AX278:EF278)+EF278>$AW278,$AW278-SUM($AX278:EF278),EF278))","v":0},{"$f":"IF(SUM($AW278:EG278)<0,0,IF(SUM($AX278:EG278)+EG278>$AW278,$AW278-SUM($AX278:EG278),EG278))","v":0},{"$f":"IF(SUM($AW278:EH278)<0,0,IF(SUM($AX278:EH278)+EH278>$AW278,$AW278-SUM($AX278:EH278),EH278))","v":0},{"$f":"IF(SUM($AW278:EI278)<0,0,IF(SUM($AX278:EI278)+EI278>$AW278,$AW278-SUM($AX278:EI278),EI278))","v":0},{"$f":"IF(SUM($AW278:EJ278)<0,0,IF(SUM($AX278:EJ278)+EJ278>$AW278,$AW278-SUM($AX278:EJ278),EJ278))","v":0},{"$f":"IF(SUM($AW278:EK278)<0,0,IF(SUM($AX278:EK278)+EK278>$AW278,$AW278-SUM($AX278:EK278),EK278))","v":0},{"$f":"IF(SUM($AW278:EL278)<0,0,IF(SUM($AX278:EL278)+EL278>$AW278,$AW278-SUM($AX278:EL278),EL278))","v":0},{"$f":"IF(SUM($AW278:EM278)<0,0,IF(SUM($AX278:EM278)+EM278>$AW278,$AW278-SUM($AX278:EM278),EM278))","v":0},{"$f":"IF(SUM($AW278:EN278)<0,0,IF(SUM($AX278:EN278)+EN278>$AW278,$AW278-SUM($AX278:EN278),EN278))","v":0},{"$f":"IF(SUM($AW278:EO278)<0,0,IF(SUM($AX278:EO278)+EO278>$AW278,$AW278-SUM($AX278:EO278),EO278))","v":0},{"$f":"IF(SUM($AW278:EP278)<0,0,IF(SUM($AX278:EP278)+EP278>$AW278,$AW278-SUM($AX278:EP278),EP278))","v":0},{"$f":"IF(SUM($AW278:EQ278)<0,0,IF(SUM($AX278:EQ278)+EQ278>$AW278,$AW278-SUM($AX278:EQ278),EQ278))","v":0},{"$f":"IF(SUM($AW278:ER278)<0,0,IF(SUM($AX278:ER278)+ER278>$AW278,$AW278-SUM($AX278:ER278),ER278))","v":0},{"$f":"IF(SUM($AW278:ES278)<0,0,IF(SUM($AX278:ES278)+ES278>$AW278,$AW278-SUM($AX278:ES278),ES278))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4851577916666664E-3,{"$f":"IF(SUM($Z279:Z279)+Z279>$Y25,$Y25-SUM($Z279:Z279),Z279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AA279)+AA279>$Y25,$Y25-SUM($Z279:AA279),AA279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AB279)+AB279>$Y25,$Y25-SUM($Z279:AB279),AB279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AC279)+AC279>$Y25,$Y25-SUM($Z279:AC279),AC279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AD279)+AD279>$Y25,$Y25-SUM($Z279:AD279),AD279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AE279)+AE279>$Y25,$Y25-SUM($Z279:AE279),AE279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AF279)+AF279>$Y25,$Y25-SUM($Z279:AF279),AF279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AG279)+AG279>$Y25,$Y25-SUM($Z279:AG279),AG279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AH279)+AH279>$Y25,$Y25-SUM($Z279:AH279),AH279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AI279)+AI279>$Y25,$Y25-SUM($Z279:AI279),AI279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AJ279)+AJ279>$Y25,$Y25-SUM($Z279:AJ279),AJ279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AK279)+AK279>$Y25,$Y25-SUM($Z279:AK279),AK279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AL279)+AL279>$Y25,$Y25-SUM($Z279:AL279),AL279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AM279)+AM279>$Y25,$Y25-SUM($Z279:AM279),AM279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AN279)+AN279>$Y25,$Y25-SUM($Z279:AN279),AN279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AO279)+AO279>$Y25,$Y25-SUM($Z279:AO279),AO279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AP279)+AP279>$Y25,$Y25-SUM($Z279:AP279),AP279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AQ279)+AQ279>$Y25,$Y25-SUM($Z279:AQ279),AQ279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AR279)+AR279>$Y25,$Y25-SUM($Z279:AR279),AR279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AS279)+AS279>$Y25,$Y25-SUM($Z279:AS279),AS279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AT279)+AT279>$Y25,$Y25-SUM($Z279:AT279),AT279)","v":8.4851577916666664E-3},{"$f":"IF(SUM($Z279:AU279)+AU279>$Y25,$Y25-SUM($Z279:AU279),AU279)","v":8.4851577916666664E-3},0.82306030579166678,3.3940631166666672E-2,{"$f":"IF(SUM($AW279:AX279)<0,0,IF(SUM($AX279:AX279)+AX279>$AW279,$AW279-SUM($AX279:AX279),AX279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:AY279)<0,0,IF(SUM($AX279:AY279)+AY279>$AW279,$AW279-SUM($AX279:AY279),AY279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:AZ279)<0,0,IF(SUM($AX279:AZ279)+AZ279>$AW279,$AW279-SUM($AX279:AZ279),AZ279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BA279)<0,0,IF(SUM($AX279:BA279)+BA279>$AW279,$AW279-SUM($AX279:BA279),BA279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BB279)<0,0,IF(SUM($AX279:BB279)+BB279>$AW279,$AW279-SUM($AX279:BB279),BB279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BC279)<0,0,IF(SUM($AX279:BC279)+BC279>$AW279,$AW279-SUM($AX279:BC279),BC279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BD279)<0,0,IF(SUM($AX279:BD279)+BD279>$AW279,$AW279-SUM($AX279:BD279),BD279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BE279)<0,0,IF(SUM($AX279:BE279)+BE279>$AW279,$AW279-SUM($AX279:BE279),BE279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BF279)<0,0,IF(SUM($AX279:BF279)+BF279>$AW279,$AW279-SUM($AX279:BF279),BF279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BG279)<0,0,IF(SUM($AX279:BG279)+BG279>$AW279,$AW279-SUM($AX279:BG279),BG279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BH279)<0,0,IF(SUM($AX279:BH279)+BH279>$AW279,$AW279-SUM($AX279:BH279),BH279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BI279)<0,0,IF(SUM($AX279:BI279)+BI279>$AW279,$AW279-SUM($AX279:BI279),BI279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BJ279)<0,0,IF(SUM($AX279:BJ279)+BJ279>$AW279,$AW279-SUM($AX279:BJ279),BJ279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BK279)<0,0,IF(SUM($AX279:BK279)+BK279>$AW279,$AW279-SUM($AX279:BK279),BK279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BL279)<0,0,IF(SUM($AX279:BL279)+BL279>$AW279,$AW279-SUM($AX279:BL279),BL279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BM279)<0,0,IF(SUM($AX279:BM279)+BM279>$AW279,$AW279-SUM($AX279:BM279),BM279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BN279)<0,0,IF(SUM($AX279:BN279)+BN279>$AW279,$AW279-SUM($AX279:BN279),BN279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BO279)<0,0,IF(SUM($AX279:BO279)+BO279>$AW279,$AW279-SUM($AX279:BO279),BO279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BP279)<0,0,IF(SUM($AX279:BP279)+BP279>$AW279,$AW279-SUM($AX279:BP279),BP279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BQ279)<0,0,IF(SUM($AX279:BQ279)+BQ279>$AW279,$AW279-SUM($AX279:BQ279),BQ279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BR279)<0,0,IF(SUM($AX279:BR279)+BR279>$AW279,$AW279-SUM($AX279:BR279),BR279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BS279)<0,0,IF(SUM($AX279:BS279)+BS279>$AW279,$AW279-SUM($AX279:BS279),BS279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BT279)<0,0,IF(SUM($AX279:BT279)+BT279>$AW279,$AW279-SUM($AX279:BT279),BT279))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW279:BU279)<0,0,IF(SUM($AX279:BU279)+BU279>$AW279,$AW279-SUM($AX279:BU279),BU279))","v":8.4851577916665866E-3},{"$f":"IF(SUM($AW279:BV279)<0,0,IF(SUM($AX279:BV279)+BV279>$AW279,$AW279-SUM($AX279:BV279),BV279))","v":0},{"$f":"IF(SUM($AW279:BW279)<0,0,IF(SUM($AX279:BW279)+BW279>$AW279,$AW279-SUM($AX279:BW279),BW279))","v":0},{"$f":"IF(SUM($AW279:BX279)<0,0,IF(SUM($AX279:BX279)+BX279>$AW279,$AW279-SUM($AX279:BX279),BX279))","v":0},{"$f":"IF(SUM($AW279:BY279)<0,0,IF(SUM($AX279:BY279)+BY279>$AW279,$AW279-SUM($AX279:BY279),BY279))","v":0},{"$f":"IF(SUM($AW279:BZ279)<0,0,IF(SUM($AX279:BZ279)+BZ279>$AW279,$AW279-SUM($AX279:BZ279),BZ279))","v":0},{"$f":"IF(SUM($AW279:CA279)<0,0,IF(SUM($AX279:CA279)+CA279>$AW279,$AW279-SUM($AX279:CA279),CA279))","v":0},{"$f":"IF(SUM($AW279:CB279)<0,0,IF(SUM($AX279:CB279)+CB279>$AW279,$AW279-SUM($AX279:CB279),CB279))","v":0},{"$f":"IF(SUM($AW279:CC279)<0,0,IF(SUM($AX279:CC279)+CC279>$AW279,$AW279-SUM($AX279:CC279),CC279))","v":0},{"$f":"IF(SUM($AW279:CD279)<0,0,IF(SUM($AX279:CD279)+CD279>$AW279,$AW279-SUM($AX279:CD279),CD279))","v":0},{"$f":"IF(SUM($AW279:CE279)<0,0,IF(SUM($AX279:CE279)+CE279>$AW279,$AW279-SUM($AX279:CE279),CE279))","v":0},{"$f":"IF(SUM($AW279:CF279)<0,0,IF(SUM($AX279:CF279)+CF279>$AW279,$AW279-SUM($AX279:CF279),CF279))","v":0},{"$f":"IF(SUM($AW279:CG279)<0,0,IF(SUM($AX279:CG279)+CG279>$AW279,$AW279-SUM($AX279:CG279),CG279))","v":0},{"$f":"IF(SUM($AW279:CH279)<0,0,IF(SUM($AX279:CH279)+CH279>$AW279,$AW279-SUM($AX279:CH279),CH279))","v":0},{"$f":"IF(SUM($AW279:CI279)<0,0,IF(SUM($AX279:CI279)+CI279>$AW279,$AW279-SUM($AX279:CI279),CI279))","v":0},{"$f":"IF(SUM($AW279:CJ279)<0,0,IF(SUM($AX279:CJ279)+CJ279>$AW279,$AW279-SUM($AX279:CJ279),CJ279))","v":0},{"$f":"IF(SUM($AW279:CK279)<0,0,IF(SUM($AX279:CK279)+CK279>$AW279,$AW279-SUM($AX279:CK279),CK279))","v":0},{"$f":"IF(SUM($AW279:CL279)<0,0,IF(SUM($AX279:CL279)+CL279>$AW279,$AW279-SUM($AX279:CL279),CL279))","v":0},{"$f":"IF(SUM($AW279:CM279)<0,0,IF(SUM($AX279:CM279)+CM279>$AW279,$AW279-SUM($AX279:CM279),CM279))","v":0},{"$f":"IF(SUM($AW279:CN279)<0,0,IF(SUM($AX279:CN279)+CN279>$AW279,$AW279-SUM($AX279:CN279),CN279))","v":0},{"$f":"IF(SUM($AW279:CO279)<0,0,IF(SUM($AX279:CO279)+CO279>$AW279,$AW279-SUM($AX279:CO279),CO279))","v":0},{"$f":"IF(SUM($AW279:CP279)<0,0,IF(SUM($AX279:CP279)+CP279>$AW279,$AW279-SUM($AX279:CP279),CP279))","v":0},{"$f":"IF(SUM($AW279:CQ279)<0,0,IF(SUM($AX279:CQ279)+CQ279>$AW279,$AW279-SUM($AX279:CQ279),CQ279))","v":0},{"$f":"IF(SUM($AW279:CR279)<0,0,IF(SUM($AX279:CR279)+CR279>$AW279,$AW279-SUM($AX279:CR279),CR279))","v":0},{"$f":"IF(SUM($AW279:CS279)<0,0,IF(SUM($AX279:CS279)+CS279>$AW279,$AW279-SUM($AX279:CS279),CS279))","v":0},{"$f":"IF(SUM($AW279:CT279)<0,0,IF(SUM($AX279:CT279)+CT279>$AW279,$AW279-SUM($AX279:CT279),CT279))","v":0},{"$f":"IF(SUM($AW279:CU279)<0,0,IF(SUM($AX279:CU279)+CU279>$AW279,$AW279-SUM($AX279:CU279),CU279))","v":0},{"$f":"IF(SUM($AW279:CV279)<0,0,IF(SUM($AX279:CV279)+CV279>$AW279,$AW279-SUM($AX279:CV279),CV279))","v":0},{"$f":"IF(SUM($AW279:CW279)<0,0,IF(SUM($AX279:CW279)+CW279>$AW279,$AW279-SUM($AX279:CW279),CW279))","v":0},{"$f":"IF(SUM($AW279:CX279)<0,0,IF(SUM($AX279:CX279)+CX279>$AW279,$AW279-SUM($AX279:CX279),CX279))","v":0},{"$f":"IF(SUM($AW279:CY279)<0,0,IF(SUM($AX279:CY279)+CY279>$AW279,$AW279-SUM($AX279:CY279),CY279))","v":0},{"$f":"IF(SUM($AW279:CZ279)<0,0,IF(SUM($AX279:CZ279)+CZ279>$AW279,$AW279-SUM($AX279:CZ279),CZ279))","v":0},{"$f":"IF(SUM($AW279:DA279)<0,0,IF(SUM($AX279:DA279)+DA279>$AW279,$AW279-SUM($AX279:DA279),DA279))","v":0},{"$f":"IF(SUM($AW279:DB279)<0,0,IF(SUM($AX279:DB279)+DB279>$AW279,$AW279-SUM($AX279:DB279),DB279))","v":0},{"$f":"IF(SUM($AW279:DC279)<0,0,IF(SUM($AX279:DC279)+DC279>$AW279,$AW279-SUM($AX279:DC279),DC279))","v":0},{"$f":"IF(SUM($AW279:DD279)<0,0,IF(SUM($AX279:DD279)+DD279>$AW279,$AW279-SUM($AX279:DD279),DD279))","v":0},{"$f":"IF(SUM($AW279:DE279)<0,0,IF(SUM($AX279:DE279)+DE279>$AW279,$AW279-SUM($AX279:DE279),DE279))","v":0},{"$f":"IF(SUM($AW279:DF279)<0,0,IF(SUM($AX279:DF279)+DF279>$AW279,$AW279-SUM($AX279:DF279),DF279))","v":0},{"$f":"IF(SUM($AW279:DG279)<0,0,IF(SUM($AX279:DG279)+DG279>$AW279,$AW279-SUM($AX279:DG279),DG279))","v":0},{"$f":"IF(SUM($AW279:DH279)<0,0,IF(SUM($AX279:DH279)+DH279>$AW279,$AW279-SUM($AX279:DH279),DH279))","v":0},{"$f":"IF(SUM($AW279:DI279)<0,0,IF(SUM($AX279:DI279)+DI279>$AW279,$AW279-SUM($AX279:DI279),DI279))","v":0},{"$f":"IF(SUM($AW279:DJ279)<0,0,IF(SUM($AX279:DJ279)+DJ279>$AW279,$AW279-SUM($AX279:DJ279),DJ279))","v":0},{"$f":"IF(SUM($AW279:DK279)<0,0,IF(SUM($AX279:DK279)+DK279>$AW279,$AW279-SUM($AX279:DK279),DK279))","v":0},{"$f":"IF(SUM($AW279:DL279)<0,0,IF(SUM($AX279:DL279)+DL279>$AW279,$AW279-SUM($AX279:DL279),DL279))","v":0},{"$f":"IF(SUM($AW279:DM279)<0,0,IF(SUM($AX279:DM279)+DM279>$AW279,$AW279-SUM($AX279:DM279),DM279))","v":0},{"$f":"IF(SUM($AW279:DN279)<0,0,IF(SUM($AX279:DN279)+DN279>$AW279,$AW279-SUM($AX279:DN279),DN279))","v":0},{"$f":"IF(SUM($AW279:DO279)<0,0,IF(SUM($AX279:DO279)+DO279>$AW279,$AW279-SUM($AX279:DO279),DO279))","v":0},{"$f":"IF(SUM($AW279:DP279)<0,0,IF(SUM($AX279:DP279)+DP279>$AW279,$AW279-SUM($AX279:DP279),DP279))","v":0},{"$f":"IF(SUM($AW279:DQ279)<0,0,IF(SUM($AX279:DQ279)+DQ279>$AW279,$AW279-SUM($AX279:DQ279),DQ279))","v":0},{"$f":"IF(SUM($AW279:DR279)<0,0,IF(SUM($AX279:DR279)+DR279>$AW279,$AW279-SUM($AX279:DR279),DR279))","v":0},{"$f":"IF(SUM($AW279:DS279)<0,0,IF(SUM($AX279:DS279)+DS279>$AW279,$AW279-SUM($AX279:DS279),DS279))","v":0},{"$f":"IF(SUM($AW279:DT279)<0,0,IF(SUM($AX279:DT279)+DT279>$AW279,$AW279-SUM($AX279:DT279),DT279))","v":0},{"$f":"IF(SUM($AW279:DU279)<0,0,IF(SUM($AX279:DU279)+DU279>$AW279,$AW279-SUM($AX279:DU279),DU279))","v":0},{"$f":"IF(SUM($AW279:DV279)<0,0,IF(SUM($AX279:DV279)+DV279>$AW279,$AW279-SUM($AX279:DV279),DV279))","v":0},{"$f":"IF(SUM($AW279:DW279)<0,0,IF(SUM($AX279:DW279)+DW279>$AW279,$AW279-SUM($AX279:DW279),DW279))","v":0},{"$f":"IF(SUM($AW279:DX279)<0,0,IF(SUM($AX279:DX279)+DX279>$AW279,$AW279-SUM($AX279:DX279),DX279))","v":0},{"$f":"IF(SUM($AW279:DY279)<0,0,IF(SUM($AX279:DY279)+DY279>$AW279,$AW279-SUM($AX279:DY279),DY279))","v":0},{"$f":"IF(SUM($AW279:DZ279)<0,0,IF(SUM($AX279:DZ279)+DZ279>$AW279,$AW279-SUM($AX279:DZ279),DZ279))","v":0},{"$f":"IF(SUM($AW279:EA279)<0,0,IF(SUM($AX279:EA279)+EA279>$AW279,$AW279-SUM($AX279:EA279),EA279))","v":0},{"$f":"IF(SUM($AW279:EB279)<0,0,IF(SUM($AX279:EB279)+EB279>$AW279,$AW279-SUM($AX279:EB279),EB279))","v":0},{"$f":"IF(SUM($AW279:EC279)<0,0,IF(SUM($AX279:EC279)+EC279>$AW279,$AW279-SUM($AX279:EC279),EC279))","v":0},{"$f":"IF(SUM($AW279:ED279)<0,0,IF(SUM($AX279:ED279)+ED279>$AW279,$AW279-SUM($AX279:ED279),ED279))","v":0},{"$f":"IF(SUM($AW279:EE279)<0,0,IF(SUM($AX279:EE279)+EE279>$AW279,$AW279-SUM($AX279:EE279),EE279))","v":0},{"$f":"IF(SUM($AW279:EF279)<0,0,IF(SUM($AX279:EF279)+EF279>$AW279,$AW279-SUM($AX279:EF279),EF279))","v":0},{"$f":"IF(SUM($AW279:EG279)<0,0,IF(SUM($AX279:EG279)+EG279>$AW279,$AW279-SUM($AX279:EG279),EG279))","v":0},{"$f":"IF(SUM($AW279:EH279)<0,0,IF(SUM($AX279:EH279)+EH279>$AW279,$AW279-SUM($AX279:EH279),EH279))","v":0},{"$f":"IF(SUM($AW279:EI279)<0,0,IF(SUM($AX279:EI279)+EI279>$AW279,$AW279-SUM($AX279:EI279),EI279))","v":0},{"$f":"IF(SUM($AW279:EJ279)<0,0,IF(SUM($AX279:EJ279)+EJ279>$AW279,$AW279-SUM($AX279:EJ279),EJ279))","v":0},{"$f":"IF(SUM($AW279:EK279)<0,0,IF(SUM($AX279:EK279)+EK279>$AW279,$AW279-SUM($AX279:EK279),EK279))","v":0},{"$f":"IF(SUM($AW279:EL279)<0,0,IF(SUM($AX279:EL279)+EL279>$AW279,$AW279-SUM($AX279:EL279),EL279))","v":0},{"$f":"IF(SUM($AW279:EM279)<0,0,IF(SUM($AX279:EM279)+EM279>$AW279,$AW279-SUM($AX279:EM279),EM279))","v":0},{"$f":"IF(SUM($AW279:EN279)<0,0,IF(SUM($AX279:EN279)+EN279>$AW279,$AW279-SUM($AX279:EN279),EN279))","v":0},{"$f":"IF(SUM($AW279:EO279)<0,0,IF(SUM($AX279:EO279)+EO279>$AW279,$AW279-SUM($AX279:EO279),EO279))","v":0},{"$f":"IF(SUM($AW279:EP279)<0,0,IF(SUM($AX279:EP279)+EP279>$AW279,$AW279-SUM($AX279:EP279),EP279))","v":0},{"$f":"IF(SUM($AW279:EQ279)<0,0,IF(SUM($AX279:EQ279)+EQ279>$AW279,$AW279-SUM($AX279:EQ279),EQ279))","v":0},{"$f":"IF(SUM($AW279:ER279)<0,0,IF(SUM($AX279:ER279)+ER279>$AW279,$AW279-SUM($AX279:ER279),ER279))","v":0},{"$f":"IF(SUM($AW279:ES279)<0,0,IF(SUM($AX279:ES279)+ES279>$AW279,$AW279-SUM($AX279:ES279),ES279))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0372916666666668E-5,{"$f":"IF(SUM($Z280:Z280)+Z280>$Y26,$Y26-SUM($Z280:Z280),Z280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AA280)+AA280>$Y26,$Y26-SUM($Z280:AA280),AA280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AB280)+AB280>$Y26,$Y26-SUM($Z280:AB280),AB280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AC280)+AC280>$Y26,$Y26-SUM($Z280:AC280),AC280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AD280)+AD280>$Y26,$Y26-SUM($Z280:AD280),AD280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AE280)+AE280>$Y26,$Y26-SUM($Z280:AE280),AE280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AF280)+AF280>$Y26,$Y26-SUM($Z280:AF280),AF280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AG280)+AG280>$Y26,$Y26-SUM($Z280:AG280),AG280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AH280)+AH280>$Y26,$Y26-SUM($Z280:AH280),AH280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AI280)+AI280>$Y26,$Y26-SUM($Z280:AI280),AI280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AJ280)+AJ280>$Y26,$Y26-SUM($Z280:AJ280),AJ280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AK280)+AK280>$Y26,$Y26-SUM($Z280:AK280),AK280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AL280)+AL280>$Y26,$Y26-SUM($Z280:AL280),AL280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AM280)+AM280>$Y26,$Y26-SUM($Z280:AM280),AM280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AN280)+AN280>$Y26,$Y26-SUM($Z280:AN280),AN280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AO280)+AO280>$Y26,$Y26-SUM($Z280:AO280),AO280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AP280)+AP280>$Y26,$Y26-SUM($Z280:AP280),AP280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AQ280)+AQ280>$Y26,$Y26-SUM($Z280:AQ280),AQ280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AR280)+AR280>$Y26,$Y26-SUM($Z280:AR280),AR280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AS280)+AS280>$Y26,$Y26-SUM($Z280:AS280),AS280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AT280)+AT280>$Y26,$Y26-SUM($Z280:AT280),AT280)","v":7.0372916666666668E-5},{"$f":"IF(SUM($Z280:AU280)+AU280>$Y26,$Y26-SUM($Z280:AU280),AU280)","v":7.0372916666666668E-5},6.8261729166666681E-3,2.8149166666666673E-4,{"$f":"IF(SUM($AW280:AX280)<0,0,IF(SUM($AX280:AX280)+AX280>$AW280,$AW280-SUM($AX280:AX280),AX280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:AY280)<0,0,IF(SUM($AX280:AY280)+AY280>$AW280,$AW280-SUM($AX280:AY280),AY280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:AZ280)<0,0,IF(SUM($AX280:AZ280)+AZ280>$AW280,$AW280-SUM($AX280:AZ280),AZ280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BA280)<0,0,IF(SUM($AX280:BA280)+BA280>$AW280,$AW280-SUM($AX280:BA280),BA280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BB280)<0,0,IF(SUM($AX280:BB280)+BB280>$AW280,$AW280-SUM($AX280:BB280),BB280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BC280)<0,0,IF(SUM($AX280:BC280)+BC280>$AW280,$AW280-SUM($AX280:BC280),BC280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BD280)<0,0,IF(SUM($AX280:BD280)+BD280>$AW280,$AW280-SUM($AX280:BD280),BD280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BE280)<0,0,IF(SUM($AX280:BE280)+BE280>$AW280,$AW280-SUM($AX280:BE280),BE280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BF280)<0,0,IF(SUM($AX280:BF280)+BF280>$AW280,$AW280-SUM($AX280:BF280),BF280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BG280)<0,0,IF(SUM($AX280:BG280)+BG280>$AW280,$AW280-SUM($AX280:BG280),BG280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BH280)<0,0,IF(SUM($AX280:BH280)+BH280>$AW280,$AW280-SUM($AX280:BH280),BH280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BI280)<0,0,IF(SUM($AX280:BI280)+BI280>$AW280,$AW280-SUM($AX280:BI280),BI280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BJ280)<0,0,IF(SUM($AX280:BJ280)+BJ280>$AW280,$AW280-SUM($AX280:BJ280),BJ280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BK280)<0,0,IF(SUM($AX280:BK280)+BK280>$AW280,$AW280-SUM($AX280:BK280),BK280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BL280)<0,0,IF(SUM($AX280:BL280)+BL280>$AW280,$AW280-SUM($AX280:BL280),BL280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BM280)<0,0,IF(SUM($AX280:BM280)+BM280>$AW280,$AW280-SUM($AX280:BM280),BM280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BN280)<0,0,IF(SUM($AX280:BN280)+BN280>$AW280,$AW280-SUM($AX280:BN280),BN280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BO280)<0,0,IF(SUM($AX280:BO280)+BO280>$AW280,$AW280-SUM($AX280:BO280),BO280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BP280)<0,0,IF(SUM($AX280:BP280)+BP280>$AW280,$AW280-SUM($AX280:BP280),BP280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BQ280)<0,0,IF(SUM($AX280:BQ280)+BQ280>$AW280,$AW280-SUM($AX280:BQ280),BQ280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BR280)<0,0,IF(SUM($AX280:BR280)+BR280>$AW280,$AW280-SUM($AX280:BR280),BR280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BS280)<0,0,IF(SUM($AX280:BS280)+BS280>$AW280,$AW280-SUM($AX280:BS280),BS280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BT280)<0,0,IF(SUM($AX280:BT280)+BT280>$AW280,$AW280-SUM($AX280:BT280),BT280))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW280:BU280)<0,0,IF(SUM($AX280:BU280)+BU280>$AW280,$AW280-SUM($AX280:BU280),BU280))","v":7.037291666667049E-5},{"$f":"IF(SUM($AW280:BV280)<0,0,IF(SUM($AX280:BV280)+BV280>$AW280,$AW280-SUM($AX280:BV280),BV280))","v":0},{"$f":"IF(SUM($AW280:BW280)<0,0,IF(SUM($AX280:BW280)+BW280>$AW280,$AW280-SUM($AX280:BW280),BW280))","v":0},{"$f":"IF(SUM($AW280:BX280)<0,0,IF(SUM($AX280:BX280)+BX280>$AW280,$AW280-SUM($AX280:BX280),BX280))","v":0},{"$f":"IF(SUM($AW280:BY280)<0,0,IF(SUM($AX280:BY280)+BY280>$AW280,$AW280-SUM($AX280:BY280),BY280))","v":0},{"$f":"IF(SUM($AW280:BZ280)<0,0,IF(SUM($AX280:BZ280)+BZ280>$AW280,$AW280-SUM($AX280:BZ280),BZ280))","v":0},{"$f":"IF(SUM($AW280:CA280)<0,0,IF(SUM($AX280:CA280)+CA280>$AW280,$AW280-SUM($AX280:CA280),CA280))","v":0},{"$f":"IF(SUM($AW280:CB280)<0,0,IF(SUM($AX280:CB280)+CB280>$AW280,$AW280-SUM($AX280:CB280),CB280))","v":0},{"$f":"IF(SUM($AW280:CC280)<0,0,IF(SUM($AX280:CC280)+CC280>$AW280,$AW280-SUM($AX280:CC280),CC280))","v":0},{"$f":"IF(SUM($AW280:CD280)<0,0,IF(SUM($AX280:CD280)+CD280>$AW280,$AW280-SUM($AX280:CD280),CD280))","v":0},{"$f":"IF(SUM($AW280:CE280)<0,0,IF(SUM($AX280:CE280)+CE280>$AW280,$AW280-SUM($AX280:CE280),CE280))","v":0},{"$f":"IF(SUM($AW280:CF280)<0,0,IF(SUM($AX280:CF280)+CF280>$AW280,$AW280-SUM($AX280:CF280),CF280))","v":0},{"$f":"IF(SUM($AW280:CG280)<0,0,IF(SUM($AX280:CG280)+CG280>$AW280,$AW280-SUM($AX280:CG280),CG280))","v":0},{"$f":"IF(SUM($AW280:CH280)<0,0,IF(SUM($AX280:CH280)+CH280>$AW280,$AW280-SUM($AX280:CH280),CH280))","v":0},{"$f":"IF(SUM($AW280:CI280)<0,0,IF(SUM($AX280:CI280)+CI280>$AW280,$AW280-SUM($AX280:CI280),CI280))","v":0},{"$f":"IF(SUM($AW280:CJ280)<0,0,IF(SUM($AX280:CJ280)+CJ280>$AW280,$AW280-SUM($AX280:CJ280),CJ280))","v":0},{"$f":"IF(SUM($AW280:CK280)<0,0,IF(SUM($AX280:CK280)+CK280>$AW280,$AW280-SUM($AX280:CK280),CK280))","v":0},{"$f":"IF(SUM($AW280:CL280)<0,0,IF(SUM($AX280:CL280)+CL280>$AW280,$AW280-SUM($AX280:CL280),CL280))","v":0},{"$f":"IF(SUM($AW280:CM280)<0,0,IF(SUM($AX280:CM280)+CM280>$AW280,$AW280-SUM($AX280:CM280),CM280))","v":0},{"$f":"IF(SUM($AW280:CN280)<0,0,IF(SUM($AX280:CN280)+CN280>$AW280,$AW280-SUM($AX280:CN280),CN280))","v":0},{"$f":"IF(SUM($AW280:CO280)<0,0,IF(SUM($AX280:CO280)+CO280>$AW280,$AW280-SUM($AX280:CO280),CO280))","v":0},{"$f":"IF(SUM($AW280:CP280)<0,0,IF(SUM($AX280:CP280)+CP280>$AW280,$AW280-SUM($AX280:CP280),CP280))","v":0},{"$f":"IF(SUM($AW280:CQ280)<0,0,IF(SUM($AX280:CQ280)+CQ280>$AW280,$AW280-SUM($AX280:CQ280),CQ280))","v":0},{"$f":"IF(SUM($AW280:CR280)<0,0,IF(SUM($AX280:CR280)+CR280>$AW280,$AW280-SUM($AX280:CR280),CR280))","v":0},{"$f":"IF(SUM($AW280:CS280)<0,0,IF(SUM($AX280:CS280)+CS280>$AW280,$AW280-SUM($AX280:CS280),CS280))","v":0},{"$f":"IF(SUM($AW280:CT280)<0,0,IF(SUM($AX280:CT280)+CT280>$AW280,$AW280-SUM($AX280:CT280),CT280))","v":0},{"$f":"IF(SUM($AW280:CU280)<0,0,IF(SUM($AX280:CU280)+CU280>$AW280,$AW280-SUM($AX280:CU280),CU280))","v":0},{"$f":"IF(SUM($AW280:CV280)<0,0,IF(SUM($AX280:CV280)+CV280>$AW280,$AW280-SUM($AX280:CV280),CV280))","v":0},{"$f":"IF(SUM($AW280:CW280)<0,0,IF(SUM($AX280:CW280)+CW280>$AW280,$AW280-SUM($AX280:CW280),CW280))","v":0},{"$f":"IF(SUM($AW280:CX280)<0,0,IF(SUM($AX280:CX280)+CX280>$AW280,$AW280-SUM($AX280:CX280),CX280))","v":0},{"$f":"IF(SUM($AW280:CY280)<0,0,IF(SUM($AX280:CY280)+CY280>$AW280,$AW280-SUM($AX280:CY280),CY280))","v":0},{"$f":"IF(SUM($AW280:CZ280)<0,0,IF(SUM($AX280:CZ280)+CZ280>$AW280,$AW280-SUM($AX280:CZ280),CZ280))","v":0},{"$f":"IF(SUM($AW280:DA280)<0,0,IF(SUM($AX280:DA280)+DA280>$AW280,$AW280-SUM($AX280:DA280),DA280))","v":0},{"$f":"IF(SUM($AW280:DB280)<0,0,IF(SUM($AX280:DB280)+DB280>$AW280,$AW280-SUM($AX280:DB280),DB280))","v":0},{"$f":"IF(SUM($AW280:DC280)<0,0,IF(SUM($AX280:DC280)+DC280>$AW280,$AW280-SUM($AX280:DC280),DC280))","v":0},{"$f":"IF(SUM($AW280:DD280)<0,0,IF(SUM($AX280:DD280)+DD280>$AW280,$AW280-SUM($AX280:DD280),DD280))","v":0},{"$f":"IF(SUM($AW280:DE280)<0,0,IF(SUM($AX280:DE280)+DE280>$AW280,$AW280-SUM($AX280:DE280),DE280))","v":0},{"$f":"IF(SUM($AW280:DF280)<0,0,IF(SUM($AX280:DF280)+DF280>$AW280,$AW280-SUM($AX280:DF280),DF280))","v":0},{"$f":"IF(SUM($AW280:DG280)<0,0,IF(SUM($AX280:DG280)+DG280>$AW280,$AW280-SUM($AX280:DG280),DG280))","v":0},{"$f":"IF(SUM($AW280:DH280)<0,0,IF(SUM($AX280:DH280)+DH280>$AW280,$AW280-SUM($AX280:DH280),DH280))","v":0},{"$f":"IF(SUM($AW280:DI280)<0,0,IF(SUM($AX280:DI280)+DI280>$AW280,$AW280-SUM($AX280:DI280),DI280))","v":0},{"$f":"IF(SUM($AW280:DJ280)<0,0,IF(SUM($AX280:DJ280)+DJ280>$AW280,$AW280-SUM($AX280:DJ280),DJ280))","v":0},{"$f":"IF(SUM($AW280:DK280)<0,0,IF(SUM($AX280:DK280)+DK280>$AW280,$AW280-SUM($AX280:DK280),DK280))","v":0},{"$f":"IF(SUM($AW280:DL280)<0,0,IF(SUM($AX280:DL280)+DL280>$AW280,$AW280-SUM($AX280:DL280),DL280))","v":0},{"$f":"IF(SUM($AW280:DM280)<0,0,IF(SUM($AX280:DM280)+DM280>$AW280,$AW280-SUM($AX280:DM280),DM280))","v":0},{"$f":"IF(SUM($AW280:DN280)<0,0,IF(SUM($AX280:DN280)+DN280>$AW280,$AW280-SUM($AX280:DN280),DN280))","v":0},{"$f":"IF(SUM($AW280:DO280)<0,0,IF(SUM($AX280:DO280)+DO280>$AW280,$AW280-SUM($AX280:DO280),DO280))","v":0},{"$f":"IF(SUM($AW280:DP280)<0,0,IF(SUM($AX280:DP280)+DP280>$AW280,$AW280-SUM($AX280:DP280),DP280))","v":0},{"$f":"IF(SUM($AW280:DQ280)<0,0,IF(SUM($AX280:DQ280)+DQ280>$AW280,$AW280-SUM($AX280:DQ280),DQ280))","v":0},{"$f":"IF(SUM($AW280:DR280)<0,0,IF(SUM($AX280:DR280)+DR280>$AW280,$AW280-SUM($AX280:DR280),DR280))","v":0},{"$f":"IF(SUM($AW280:DS280)<0,0,IF(SUM($AX280:DS280)+DS280>$AW280,$AW280-SUM($AX280:DS280),DS280))","v":0},{"$f":"IF(SUM($AW280:DT280)<0,0,IF(SUM($AX280:DT280)+DT280>$AW280,$AW280-SUM($AX280:DT280),DT280))","v":0},{"$f":"IF(SUM($AW280:DU280)<0,0,IF(SUM($AX280:DU280)+DU280>$AW280,$AW280-SUM($AX280:DU280),DU280))","v":0},{"$f":"IF(SUM($AW280:DV280)<0,0,IF(SUM($AX280:DV280)+DV280>$AW280,$AW280-SUM($AX280:DV280),DV280))","v":0},{"$f":"IF(SUM($AW280:DW280)<0,0,IF(SUM($AX280:DW280)+DW280>$AW280,$AW280-SUM($AX280:DW280),DW280))","v":0},{"$f":"IF(SUM($AW280:DX280)<0,0,IF(SUM($AX280:DX280)+DX280>$AW280,$AW280-SUM($AX280:DX280),DX280))","v":0},{"$f":"IF(SUM($AW280:DY280)<0,0,IF(SUM($AX280:DY280)+DY280>$AW280,$AW280-SUM($AX280:DY280),DY280))","v":0},{"$f":"IF(SUM($AW280:DZ280)<0,0,IF(SUM($AX280:DZ280)+DZ280>$AW280,$AW280-SUM($AX280:DZ280),DZ280))","v":0},{"$f":"IF(SUM($AW280:EA280)<0,0,IF(SUM($AX280:EA280)+EA280>$AW280,$AW280-SUM($AX280:EA280),EA280))","v":0},{"$f":"IF(SUM($AW280:EB280)<0,0,IF(SUM($AX280:EB280)+EB280>$AW280,$AW280-SUM($AX280:EB280),EB280))","v":0},{"$f":"IF(SUM($AW280:EC280)<0,0,IF(SUM($AX280:EC280)+EC280>$AW280,$AW280-SUM($AX280:EC280),EC280))","v":0},{"$f":"IF(SUM($AW280:ED280)<0,0,IF(SUM($AX280:ED280)+ED280>$AW280,$AW280-SUM($AX280:ED280),ED280))","v":0},{"$f":"IF(SUM($AW280:EE280)<0,0,IF(SUM($AX280:EE280)+EE280>$AW280,$AW280-SUM($AX280:EE280),EE280))","v":0},{"$f":"IF(SUM($AW280:EF280)<0,0,IF(SUM($AX280:EF280)+EF280>$AW280,$AW280-SUM($AX280:EF280),EF280))","v":0},{"$f":"IF(SUM($AW280:EG280)<0,0,IF(SUM($AX280:EG280)+EG280>$AW280,$AW280-SUM($AX280:EG280),EG280))","v":0},{"$f":"IF(SUM($AW280:EH280)<0,0,IF(SUM($AX280:EH280)+EH280>$AW280,$AW280-SUM($AX280:EH280),EH280))","v":0},{"$f":"IF(SUM($AW280:EI280)<0,0,IF(SUM($AX280:EI280)+EI280>$AW280,$AW280-SUM($AX280:EI280),EI280))","v":0},{"$f":"IF(SUM($AW280:EJ280)<0,0,IF(SUM($AX280:EJ280)+EJ280>$AW280,$AW280-SUM($AX280:EJ280),EJ280))","v":0},{"$f":"IF(SUM($AW280:EK280)<0,0,IF(SUM($AX280:EK280)+EK280>$AW280,$AW280-SUM($AX280:EK280),EK280))","v":0},{"$f":"IF(SUM($AW280:EL280)<0,0,IF(SUM($AX280:EL280)+EL280>$AW280,$AW280-SUM($AX280:EL280),EL280))","v":0},{"$f":"IF(SUM($AW280:EM280)<0,0,IF(SUM($AX280:EM280)+EM280>$AW280,$AW280-SUM($AX280:EM280),EM280))","v":0},{"$f":"IF(SUM($AW280:EN280)<0,0,IF(SUM($AX280:EN280)+EN280>$AW280,$AW280-SUM($AX280:EN280),EN280))","v":0},{"$f":"IF(SUM($AW280:EO280)<0,0,IF(SUM($AX280:EO280)+EO280>$AW280,$AW280-SUM($AX280:EO280),EO280))","v":0},{"$f":"IF(SUM($AW280:EP280)<0,0,IF(SUM($AX280:EP280)+EP280>$AW280,$AW280-SUM($AX280:EP280),EP280))","v":0},{"$f":"IF(SUM($AW280:EQ280)<0,0,IF(SUM($AX280:EQ280)+EQ280>$AW280,$AW280-SUM($AX280:EQ280),EQ280))","v":0},{"$f":"IF(SUM($AW280:ER280)<0,0,IF(SUM($AX280:ER280)+ER280>$AW280,$AW280-SUM($AX280:ER280),ER280))","v":0},{"$f":"IF(SUM($AW280:ES280)<0,0,IF(SUM($AX280:ES280)+ES280>$AW280,$AW280-SUM($AX280:ES280),ES280))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.83157425E-3,{"$f":"IF(SUM($Z281:Z281)+Z281>$Y27,$Y27-SUM($Z281:Z281),Z281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AA281)+AA281>$Y27,$Y27-SUM($Z281:AA281),AA281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AB281)+AB281>$Y27,$Y27-SUM($Z281:AB281),AB281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AC281)+AC281>$Y27,$Y27-SUM($Z281:AC281),AC281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AD281)+AD281>$Y27,$Y27-SUM($Z281:AD281),AD281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AE281)+AE281>$Y27,$Y27-SUM($Z281:AE281),AE281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AF281)+AF281>$Y27,$Y27-SUM($Z281:AF281),AF281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AG281)+AG281>$Y27,$Y27-SUM($Z281:AG281),AG281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AH281)+AH281>$Y27,$Y27-SUM($Z281:AH281),AH281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AI281)+AI281>$Y27,$Y27-SUM($Z281:AI281),AI281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AJ281)+AJ281>$Y27,$Y27-SUM($Z281:AJ281),AJ281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AK281)+AK281>$Y27,$Y27-SUM($Z281:AK281),AK281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AL281)+AL281>$Y27,$Y27-SUM($Z281:AL281),AL281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AM281)+AM281>$Y27,$Y27-SUM($Z281:AM281),AM281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AN281)+AN281>$Y27,$Y27-SUM($Z281:AN281),AN281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AO281)+AO281>$Y27,$Y27-SUM($Z281:AO281),AO281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AP281)+AP281>$Y27,$Y27-SUM($Z281:AP281),AP281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AQ281)+AQ281>$Y27,$Y27-SUM($Z281:AQ281),AQ281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AR281)+AR281>$Y27,$Y27-SUM($Z281:AR281),AR281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AS281)+AS281>$Y27,$Y27-SUM($Z281:AS281),AS281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AT281)+AT281>$Y27,$Y27-SUM($Z281:AT281),AT281)","v":1.83157425E-3},{"$f":"IF(SUM($Z281:AU281)+AU281>$Y27,$Y27-SUM($Z281:AU281),AU281)","v":1.83157425E-3},6.7768247249999997E-2,7.3262969999999998E-3,{"$f":"IF(SUM($AW281:AX281)<0,0,IF(SUM($AX281:AX281)+AX281>$AW281,$AW281-SUM($AX281:AX281),AX281))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW281:AY281)<0,0,IF(SUM($AX281:AY281)+AY281>$AW281,$AW281-SUM($AX281:AY281),AY281))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW281:AZ281)<0,0,IF(SUM($AX281:AZ281)+AZ281>$AW281,$AW281-SUM($AX281:AZ281),AZ281))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW281:BA281)<0,0,IF(SUM($AX281:BA281)+BA281>$AW281,$AW281-SUM($AX281:BA281),BA281))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW281:BB281)<0,0,IF(SUM($AX281:BB281)+BB281>$AW281,$AW281-SUM($AX281:BB281),BB281))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW281:BC281)<0,0,IF(SUM($AX281:BC281)+BC281>$AW281,$AW281-SUM($AX281:BC281),BC281))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW281:BD281)<0,0,IF(SUM($AX281:BD281)+BD281>$AW281,$AW281-SUM($AX281:BD281),BD281))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW281:BE281)<0,0,IF(SUM($AX281:BE281)+BE281>$AW281,$AW281-SUM($AX281:BE281),BE281))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW281:BF281)<0,0,IF(SUM($AX281:BF281)+BF281>$AW281,$AW281-SUM($AX281:BF281),BF281))","v":1.8315742499999954E-3},{"$f":"IF(SUM($AW281:BG281)<0,0,IF(SUM($AX281:BG281)+BG281>$AW281,$AW281-SUM($AX281:BG281),BG281))","v":0},{"$f":"IF(SUM($AW281:BH281)<0,0,IF(SUM($AX281:BH281)+BH281>$AW281,$AW281-SUM($AX281:BH281),BH281))","v":0},{"$f":"IF(SUM($AW281:BI281)<0,0,IF(SUM($AX281:BI281)+BI281>$AW281,$AW281-SUM($AX281:BI281),BI281))","v":0},{"$f":"IF(SUM($AW281:BJ281)<0,0,IF(SUM($AX281:BJ281)+BJ281>$AW281,$AW281-SUM($AX281:BJ281),BJ281))","v":0},{"$f":"IF(SUM($AW281:BK281)<0,0,IF(SUM($AX281:BK281)+BK281>$AW281,$AW281-SUM($AX281:BK281),BK281))","v":0},{"$f":"IF(SUM($AW281:BL281)<0,0,IF(SUM($AX281:BL281)+BL281>$AW281,$AW281-SUM($AX281:BL281),BL281))","v":0},{"$f":"IF(SUM($AW281:BM281)<0,0,IF(SUM($AX281:BM281)+BM281>$AW281,$AW281-SUM($AX281:BM281),BM281))","v":0},{"$f":"IF(SUM($AW281:BN281)<0,0,IF(SUM($AX281:BN281)+BN281>$AW281,$AW281-SUM($AX281:BN281),BN281))","v":0},{"$f":"IF(SUM($AW281:BO281)<0,0,IF(SUM($AX281:BO281)+BO281>$AW281,$AW281-SUM($AX281:BO281),BO281))","v":0},{"$f":"IF(SUM($AW281:BP281)<0,0,IF(SUM($AX281:BP281)+BP281>$AW281,$AW281-SUM($AX281:BP281),BP281))","v":0},{"$f":"IF(SUM($AW281:BQ281)<0,0,IF(SUM($AX281:BQ281)+BQ281>$AW281,$AW281-SUM($AX281:BQ281),BQ281))","v":0},{"$f":"IF(SUM($AW281:BR281)<0,0,IF(SUM($AX281:BR281)+BR281>$AW281,$AW281-SUM($AX281:BR281),BR281))","v":0},{"$f":"IF(SUM($AW281:BS281)<0,0,IF(SUM($AX281:BS281)+BS281>$AW281,$AW281-SUM($AX281:BS281),BS281))","v":0},{"$f":"IF(SUM($AW281:BT281)<0,0,IF(SUM($AX281:BT281)+BT281>$AW281,$AW281-SUM($AX281:BT281),BT281))","v":0},{"$f":"IF(SUM($AW281:BU281)<0,0,IF(SUM($AX281:BU281)+BU281>$AW281,$AW281-SUM($AX281:BU281),BU281))","v":0},{"$f":"IF(SUM($AW281:BV281)<0,0,IF(SUM($AX281:BV281)+BV281>$AW281,$AW281-SUM($AX281:BV281),BV281))","v":0},{"$f":"IF(SUM($AW281:BW281)<0,0,IF(SUM($AX281:BW281)+BW281>$AW281,$AW281-SUM($AX281:BW281),BW281))","v":0},{"$f":"IF(SUM($AW281:BX281)<0,0,IF(SUM($AX281:BX281)+BX281>$AW281,$AW281-SUM($AX281:BX281),BX281))","v":0},{"$f":"IF(SUM($AW281:BY281)<0,0,IF(SUM($AX281:BY281)+BY281>$AW281,$AW281-SUM($AX281:BY281),BY281))","v":0},{"$f":"IF(SUM($AW281:BZ281)<0,0,IF(SUM($AX281:BZ281)+BZ281>$AW281,$AW281-SUM($AX281:BZ281),BZ281))","v":0},{"$f":"IF(SUM($AW281:CA281)<0,0,IF(SUM($AX281:CA281)+CA281>$AW281,$AW281-SUM($AX281:CA281),CA281))","v":0},{"$f":"IF(SUM($AW281:CB281)<0,0,IF(SUM($AX281:CB281)+CB281>$AW281,$AW281-SUM($AX281:CB281),CB281))","v":0},{"$f":"IF(SUM($AW281:CC281)<0,0,IF(SUM($AX281:CC281)+CC281>$AW281,$AW281-SUM($AX281:CC281),CC281))","v":0},{"$f":"IF(SUM($AW281:CD281)<0,0,IF(SUM($AX281:CD281)+CD281>$AW281,$AW281-SUM($AX281:CD281),CD281))","v":0},{"$f":"IF(SUM($AW281:CE281)<0,0,IF(SUM($AX281:CE281)+CE281>$AW281,$AW281-SUM($AX281:CE281),CE281))","v":0},{"$f":"IF(SUM($AW281:CF281)<0,0,IF(SUM($AX281:CF281)+CF281>$AW281,$AW281-SUM($AX281:CF281),CF281))","v":0},{"$f":"IF(SUM($AW281:CG281)<0,0,IF(SUM($AX281:CG281)+CG281>$AW281,$AW281-SUM($AX281:CG281),CG281))","v":0},{"$f":"IF(SUM($AW281:CH281)<0,0,IF(SUM($AX281:CH281)+CH281>$AW281,$AW281-SUM($AX281:CH281),CH281))","v":0},{"$f":"IF(SUM($AW281:CI281)<0,0,IF(SUM($AX281:CI281)+CI281>$AW281,$AW281-SUM($AX281:CI281),CI281))","v":0},{"$f":"IF(SUM($AW281:CJ281)<0,0,IF(SUM($AX281:CJ281)+CJ281>$AW281,$AW281-SUM($AX281:CJ281),CJ281))","v":0},{"$f":"IF(SUM($AW281:CK281)<0,0,IF(SUM($AX281:CK281)+CK281>$AW281,$AW281-SUM($AX281:CK281),CK281))","v":0},{"$f":"IF(SUM($AW281:CL281)<0,0,IF(SUM($AX281:CL281)+CL281>$AW281,$AW281-SUM($AX281:CL281),CL281))","v":0},{"$f":"IF(SUM($AW281:CM281)<0,0,IF(SUM($AX281:CM281)+CM281>$AW281,$AW281-SUM($AX281:CM281),CM281))","v":0},{"$f":"IF(SUM($AW281:CN281)<0,0,IF(SUM($AX281:CN281)+CN281>$AW281,$AW281-SUM($AX281:CN281),CN281))","v":0},{"$f":"IF(SUM($AW281:CO281)<0,0,IF(SUM($AX281:CO281)+CO281>$AW281,$AW281-SUM($AX281:CO281),CO281))","v":0},{"$f":"IF(SUM($AW281:CP281)<0,0,IF(SUM($AX281:CP281)+CP281>$AW281,$AW281-SUM($AX281:CP281),CP281))","v":0},{"$f":"IF(SUM($AW281:CQ281)<0,0,IF(SUM($AX281:CQ281)+CQ281>$AW281,$AW281-SUM($AX281:CQ281),CQ281))","v":0},{"$f":"IF(SUM($AW281:CR281)<0,0,IF(SUM($AX281:CR281)+CR281>$AW281,$AW281-SUM($AX281:CR281),CR281))","v":0},{"$f":"IF(SUM($AW281:CS281)<0,0,IF(SUM($AX281:CS281)+CS281>$AW281,$AW281-SUM($AX281:CS281),CS281))","v":0},{"$f":"IF(SUM($AW281:CT281)<0,0,IF(SUM($AX281:CT281)+CT281>$AW281,$AW281-SUM($AX281:CT281),CT281))","v":0},{"$f":"IF(SUM($AW281:CU281)<0,0,IF(SUM($AX281:CU281)+CU281>$AW281,$AW281-SUM($AX281:CU281),CU281))","v":0},{"$f":"IF(SUM($AW281:CV281)<0,0,IF(SUM($AX281:CV281)+CV281>$AW281,$AW281-SUM($AX281:CV281),CV281))","v":0},{"$f":"IF(SUM($AW281:CW281)<0,0,IF(SUM($AX281:CW281)+CW281>$AW281,$AW281-SUM($AX281:CW281),CW281))","v":0},{"$f":"IF(SUM($AW281:CX281)<0,0,IF(SUM($AX281:CX281)+CX281>$AW281,$AW281-SUM($AX281:CX281),CX281))","v":0},{"$f":"IF(SUM($AW281:CY281)<0,0,IF(SUM($AX281:CY281)+CY281>$AW281,$AW281-SUM($AX281:CY281),CY281))","v":0},{"$f":"IF(SUM($AW281:CZ281)<0,0,IF(SUM($AX281:CZ281)+CZ281>$AW281,$AW281-SUM($AX281:CZ281),CZ281))","v":0},{"$f":"IF(SUM($AW281:DA281)<0,0,IF(SUM($AX281:DA281)+DA281>$AW281,$AW281-SUM($AX281:DA281),DA281))","v":0},{"$f":"IF(SUM($AW281:DB281)<0,0,IF(SUM($AX281:DB281)+DB281>$AW281,$AW281-SUM($AX281:DB281),DB281))","v":0},{"$f":"IF(SUM($AW281:DC281)<0,0,IF(SUM($AX281:DC281)+DC281>$AW281,$AW281-SUM($AX281:DC281),DC281))","v":0},{"$f":"IF(SUM($AW281:DD281)<0,0,IF(SUM($AX281:DD281)+DD281>$AW281,$AW281-SUM($AX281:DD281),DD281))","v":0},{"$f":"IF(SUM($AW281:DE281)<0,0,IF(SUM($AX281:DE281)+DE281>$AW281,$AW281-SUM($AX281:DE281),DE281))","v":0},{"$f":"IF(SUM($AW281:DF281)<0,0,IF(SUM($AX281:DF281)+DF281>$AW281,$AW281-SUM($AX281:DF281),DF281))","v":0},{"$f":"IF(SUM($AW281:DG281)<0,0,IF(SUM($AX281:DG281)+DG281>$AW281,$AW281-SUM($AX281:DG281),DG281))","v":0},{"$f":"IF(SUM($AW281:DH281)<0,0,IF(SUM($AX281:DH281)+DH281>$AW281,$AW281-SUM($AX281:DH281),DH281))","v":0},{"$f":"IF(SUM($AW281:DI281)<0,0,IF(SUM($AX281:DI281)+DI281>$AW281,$AW281-SUM($AX281:DI281),DI281))","v":0},{"$f":"IF(SUM($AW281:DJ281)<0,0,IF(SUM($AX281:DJ281)+DJ281>$AW281,$AW281-SUM($AX281:DJ281),DJ281))","v":0},{"$f":"IF(SUM($AW281:DK281)<0,0,IF(SUM($AX281:DK281)+DK281>$AW281,$AW281-SUM($AX281:DK281),DK281))","v":0},{"$f":"IF(SUM($AW281:DL281)<0,0,IF(SUM($AX281:DL281)+DL281>$AW281,$AW281-SUM($AX281:DL281),DL281))","v":0},{"$f":"IF(SUM($AW281:DM281)<0,0,IF(SUM($AX281:DM281)+DM281>$AW281,$AW281-SUM($AX281:DM281),DM281))","v":0},{"$f":"IF(SUM($AW281:DN281)<0,0,IF(SUM($AX281:DN281)+DN281>$AW281,$AW281-SUM($AX281:DN281),DN281))","v":0},{"$f":"IF(SUM($AW281:DO281)<0,0,IF(SUM($AX281:DO281)+DO281>$AW281,$AW281-SUM($AX281:DO281),DO281))","v":0},{"$f":"IF(SUM($AW281:DP281)<0,0,IF(SUM($AX281:DP281)+DP281>$AW281,$AW281-SUM($AX281:DP281),DP281))","v":0},{"$f":"IF(SUM($AW281:DQ281)<0,0,IF(SUM($AX281:DQ281)+DQ281>$AW281,$AW281-SUM($AX281:DQ281),DQ281))","v":0},{"$f":"IF(SUM($AW281:DR281)<0,0,IF(SUM($AX281:DR281)+DR281>$AW281,$AW281-SUM($AX281:DR281),DR281))","v":0},{"$f":"IF(SUM($AW281:DS281)<0,0,IF(SUM($AX281:DS281)+DS281>$AW281,$AW281-SUM($AX281:DS281),DS281))","v":0},{"$f":"IF(SUM($AW281:DT281)<0,0,IF(SUM($AX281:DT281)+DT281>$AW281,$AW281-SUM($AX281:DT281),DT281))","v":0},{"$f":"IF(SUM($AW281:DU281)<0,0,IF(SUM($AX281:DU281)+DU281>$AW281,$AW281-SUM($AX281:DU281),DU281))","v":0},{"$f":"IF(SUM($AW281:DV281)<0,0,IF(SUM($AX281:DV281)+DV281>$AW281,$AW281-SUM($AX281:DV281),DV281))","v":0},{"$f":"IF(SUM($AW281:DW281)<0,0,IF(SUM($AX281:DW281)+DW281>$AW281,$AW281-SUM($AX281:DW281),DW281))","v":0},{"$f":"IF(SUM($AW281:DX281)<0,0,IF(SUM($AX281:DX281)+DX281>$AW281,$AW281-SUM($AX281:DX281),DX281))","v":0},{"$f":"IF(SUM($AW281:DY281)<0,0,IF(SUM($AX281:DY281)+DY281>$AW281,$AW281-SUM($AX281:DY281),DY281))","v":0},{"$f":"IF(SUM($AW281:DZ281)<0,0,IF(SUM($AX281:DZ281)+DZ281>$AW281,$AW281-SUM($AX281:DZ281),DZ281))","v":0},{"$f":"IF(SUM($AW281:EA281)<0,0,IF(SUM($AX281:EA281)+EA281>$AW281,$AW281-SUM($AX281:EA281),EA281))","v":0},{"$f":"IF(SUM($AW281:EB281)<0,0,IF(SUM($AX281:EB281)+EB281>$AW281,$AW281-SUM($AX281:EB281),EB281))","v":0},{"$f":"IF(SUM($AW281:EC281)<0,0,IF(SUM($AX281:EC281)+EC281>$AW281,$AW281-SUM($AX281:EC281),EC281))","v":0},{"$f":"IF(SUM($AW281:ED281)<0,0,IF(SUM($AX281:ED281)+ED281>$AW281,$AW281-SUM($AX281:ED281),ED281))","v":0},{"$f":"IF(SUM($AW281:EE281)<0,0,IF(SUM($AX281:EE281)+EE281>$AW281,$AW281-SUM($AX281:EE281),EE281))","v":0},{"$f":"IF(SUM($AW281:EF281)<0,0,IF(SUM($AX281:EF281)+EF281>$AW281,$AW281-SUM($AX281:EF281),EF281))","v":0},{"$f":"IF(SUM($AW281:EG281)<0,0,IF(SUM($AX281:EG281)+EG281>$AW281,$AW281-SUM($AX281:EG281),EG281))","v":0},{"$f":"IF(SUM($AW281:EH281)<0,0,IF(SUM($AX281:EH281)+EH281>$AW281,$AW281-SUM($AX281:EH281),EH281))","v":0},{"$f":"IF(SUM($AW281:EI281)<0,0,IF(SUM($AX281:EI281)+EI281>$AW281,$AW281-SUM($AX281:EI281),EI281))","v":0},{"$f":"IF(SUM($AW281:EJ281)<0,0,IF(SUM($AX281:EJ281)+EJ281>$AW281,$AW281-SUM($AX281:EJ281),EJ281))","v":0},{"$f":"IF(SUM($AW281:EK281)<0,0,IF(SUM($AX281:EK281)+EK281>$AW281,$AW281-SUM($AX281:EK281),EK281))","v":0},{"$f":"IF(SUM($AW281:EL281)<0,0,IF(SUM($AX281:EL281)+EL281>$AW281,$AW281-SUM($AX281:EL281),EL281))","v":0},{"$f":"IF(SUM($AW281:EM281)<0,0,IF(SUM($AX281:EM281)+EM281>$AW281,$AW281-SUM($AX281:EM281),EM281))","v":0},{"$f":"IF(SUM($AW281:EN281)<0,0,IF(SUM($AX281:EN281)+EN281>$AW281,$AW281-SUM($AX281:EN281),EN281))","v":0},{"$f":"IF(SUM($AW281:EO281)<0,0,IF(SUM($AX281:EO281)+EO281>$AW281,$AW281-SUM($AX281:EO281),EO281))","v":0},{"$f":"IF(SUM($AW281:EP281)<0,0,IF(SUM($AX281:EP281)+EP281>$AW281,$AW281-SUM($AX281:EP281),EP281))","v":0},{"$f":"IF(SUM($AW281:EQ281)<0,0,IF(SUM($AX281:EQ281)+EQ281>$AW281,$AW281-SUM($AX281:EQ281),EQ281))","v":0},{"$f":"IF(SUM($AW281:ER281)<0,0,IF(SUM($AX281:ER281)+ER281>$AW281,$AW281-SUM($AX281:ER281),ER281))","v":0},{"$f":"IF(SUM($AW281:ES281)<0,0,IF(SUM($AX281:ES281)+ES281>$AW281,$AW281-SUM($AX281:ES281),ES281))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Z282:Z282)+Z282>$Y28,$Y28-SUM($Z282:Z282),Z282)","v":0},{"$f":"IF(SUM($Z282:AA282)+AA282>$Y28,$Y28-SUM($Z282:AA282),AA282)","v":0},{"$f":"IF(SUM($Z282:AB282)+AB282>$Y28,$Y28-SUM($Z282:AB282),AB282)","v":0},{"$f":"IF(SUM($Z282:AC282)+AC282>$Y28,$Y28-SUM($Z282:AC282),AC282)","v":0},{"$f":"IF(SUM($Z282:AD282)+AD282>$Y28,$Y28-SUM($Z282:AD282),AD282)","v":0},{"$f":"IF(SUM($Z282:AE282)+AE282>$Y28,$Y28-SUM($Z282:AE282),AE282)","v":0},{"$f":"IF(SUM($Z282:AF282)+AF282>$Y28,$Y28-SUM($Z282:AF282),AF282)","v":0},{"$f":"IF(SUM($Z282:AG282)+AG282>$Y28,$Y28-SUM($Z282:AG282),AG282)","v":0},{"$f":"IF(SUM($Z282:AH282)+AH282>$Y28,$Y28-SUM($Z282:AH282),AH282)","v":0},{"$f":"IF(SUM($Z282:AI282)+AI282>$Y28,$Y28-SUM($Z282:AI282),AI282)","v":0},{"$f":"IF(SUM($Z282:AJ282)+AJ282>$Y28,$Y28-SUM($Z282:AJ282),AJ282)","v":0},{"$f":"IF(SUM($Z282:AK282)+AK282>$Y28,$Y28-SUM($Z282:AK282),AK282)","v":0},{"$f":"IF(SUM($Z282:AL282)+AL282>$Y28,$Y28-SUM($Z282:AL282),AL282)","v":0},{"$f":"IF(SUM($Z282:AM282)+AM282>$Y28,$Y28-SUM($Z282:AM282),AM282)","v":0},{"$f":"IF(SUM($Z282:AN282)+AN282>$Y28,$Y28-SUM($Z282:AN282),AN282)","v":0},{"$f":"IF(SUM($Z282:AO282)+AO282>$Y28,$Y28-SUM($Z282:AO282),AO282)","v":0},{"$f":"IF(SUM($Z282:AP282)+AP282>$Y28,$Y28-SUM($Z282:AP282),AP282)","v":0},{"$f":"IF(SUM($Z282:AQ282)+AQ282>$Y28,$Y28-SUM($Z282:AQ282),AQ282)","v":0},{"$f":"IF(SUM($Z282:AR282)+AR282>$Y28,$Y28-SUM($Z282:AR282),AR282)","v":0},{"$f":"IF(SUM($Z282:AS282)+AS282>$Y28,$Y28-SUM($Z282:AS282),AS282)","v":0},{"$f":"IF(SUM($Z282:AT282)+AT282>$Y28,$Y28-SUM($Z282:AT282),AT282)","v":0},{"$f":"IF(SUM($Z282:AU282)+AU282>$Y28,$Y28-SUM($Z282:AU282),AU282)","v":0},0,0,{"$f":"IF(SUM($AW282:AX282)<0,0,IF(SUM($AX282:AX282)+AX282>$AW282,$AW282-SUM($AX282:AX282),AX282))","v":0},{"$f":"IF(SUM($AW282:AY282)<0,0,IF(SUM($AX282:AY282)+AY282>$AW282,$AW282-SUM($AX282:AY282),AY282))","v":0},{"$f":"IF(SUM($AW282:AZ282)<0,0,IF(SUM($AX282:AZ282)+AZ282>$AW282,$AW282-SUM($AX282:AZ282),AZ282))","v":0},{"$f":"IF(SUM($AW282:BA282)<0,0,IF(SUM($AX282:BA282)+BA282>$AW282,$AW282-SUM($AX282:BA282),BA282))","v":0},{"$f":"IF(SUM($AW282:BB282)<0,0,IF(SUM($AX282:BB282)+BB282>$AW282,$AW282-SUM($AX282:BB282),BB282))","v":0},{"$f":"IF(SUM($AW282:BC282)<0,0,IF(SUM($AX282:BC282)+BC282>$AW282,$AW282-SUM($AX282:BC282),BC282))","v":0},{"$f":"IF(SUM($AW282:BD282)<0,0,IF(SUM($AX282:BD282)+BD282>$AW282,$AW282-SUM($AX282:BD282),BD282))","v":0},{"$f":"IF(SUM($AW282:BE282)<0,0,IF(SUM($AX282:BE282)+BE282>$AW282,$AW282-SUM($AX282:BE282),BE282))","v":0},{"$f":"IF(SUM($AW282:BF282)<0,0,IF(SUM($AX282:BF282)+BF282>$AW282,$AW282-SUM($AX282:BF282),BF282))","v":0},{"$f":"IF(SUM($AW282:BG282)<0,0,IF(SUM($AX282:BG282)+BG282>$AW282,$AW282-SUM($AX282:BG282),BG282))","v":0},{"$f":"IF(SUM($AW282:BH282)<0,0,IF(SUM($AX282:BH282)+BH282>$AW282,$AW282-SUM($AX282:BH282),BH282))","v":0},{"$f":"IF(SUM($AW282:BI282)<0,0,IF(SUM($AX282:BI282)+BI282>$AW282,$AW282-SUM($AX282:BI282),BI282))","v":0},{"$f":"IF(SUM($AW282:BJ282)<0,0,IF(SUM($AX282:BJ282)+BJ282>$AW282,$AW282-SUM($AX282:BJ282),BJ282))","v":0},{"$f":"IF(SUM($AW282:BK282)<0,0,IF(SUM($AX282:BK282)+BK282>$AW282,$AW282-SUM($AX282:BK282),BK282))","v":0},{"$f":"IF(SUM($AW282:BL282)<0,0,IF(SUM($AX282:BL282)+BL282>$AW282,$AW282-SUM($AX282:BL282),BL282))","v":0},{"$f":"IF(SUM($AW282:BM282)<0,0,IF(SUM($AX282:BM282)+BM282>$AW282,$AW282-SUM($AX282:BM282),BM282))","v":0},{"$f":"IF(SUM($AW282:BN282)<0,0,IF(SUM($AX282:BN282)+BN282>$AW282,$AW282-SUM($AX282:BN282),BN282))","v":0},{"$f":"IF(SUM($AW282:BO282)<0,0,IF(SUM($AX282:BO282)+BO282>$AW282,$AW282-SUM($AX282:BO282),BO282))","v":0},{"$f":"IF(SUM($AW282:BP282)<0,0,IF(SUM($AX282:BP282)+BP282>$AW282,$AW282-SUM($AX282:BP282),BP282))","v":0},{"$f":"IF(SUM($AW282:BQ282)<0,0,IF(SUM($AX282:BQ282)+BQ282>$AW282,$AW282-SUM($AX282:BQ282),BQ282))","v":0},{"$f":"IF(SUM($AW282:BR282)<0,0,IF(SUM($AX282:BR282)+BR282>$AW282,$AW282-SUM($AX282:BR282),BR282))","v":0},{"$f":"IF(SUM($AW282:BS282)<0,0,IF(SUM($AX282:BS282)+BS282>$AW282,$AW282-SUM($AX282:BS282),BS282))","v":0},{"$f":"IF(SUM($AW282:BT282)<0,0,IF(SUM($AX282:BT282)+BT282>$AW282,$AW282-SUM($AX282:BT282),BT282))","v":0},{"$f":"IF(SUM($AW282:BU282)<0,0,IF(SUM($AX282:BU282)+BU282>$AW282,$AW282-SUM($AX282:BU282),BU282))","v":0},{"$f":"IF(SUM($AW282:BV282)<0,0,IF(SUM($AX282:BV282)+BV282>$AW282,$AW282-SUM($AX282:BV282),BV282))","v":0},{"$f":"IF(SUM($AW282:BW282)<0,0,IF(SUM($AX282:BW282)+BW282>$AW282,$AW282-SUM($AX282:BW282),BW282))","v":0},{"$f":"IF(SUM($AW282:BX282)<0,0,IF(SUM($AX282:BX282)+BX282>$AW282,$AW282-SUM($AX282:BX282),BX282))","v":0},{"$f":"IF(SUM($AW282:BY282)<0,0,IF(SUM($AX282:BY282)+BY282>$AW282,$AW282-SUM($AX282:BY282),BY282))","v":0},{"$f":"IF(SUM($AW282:BZ282)<0,0,IF(SUM($AX282:BZ282)+BZ282>$AW282,$AW282-SUM($AX282:BZ282),BZ282))","v":0},{"$f":"IF(SUM($AW282:CA282)<0,0,IF(SUM($AX282:CA282)+CA282>$AW282,$AW282-SUM($AX282:CA282),CA282))","v":0},{"$f":"IF(SUM($AW282:CB282)<0,0,IF(SUM($AX282:CB282)+CB282>$AW282,$AW282-SUM($AX282:CB282),CB282))","v":0},{"$f":"IF(SUM($AW282:CC282)<0,0,IF(SUM($AX282:CC282)+CC282>$AW282,$AW282-SUM($AX282:CC282),CC282))","v":0},{"$f":"IF(SUM($AW282:CD282)<0,0,IF(SUM($AX282:CD282)+CD282>$AW282,$AW282-SUM($AX282:CD282),CD282))","v":0},{"$f":"IF(SUM($AW282:CE282)<0,0,IF(SUM($AX282:CE282)+CE282>$AW282,$AW282-SUM($AX282:CE282),CE282))","v":0},{"$f":"IF(SUM($AW282:CF282)<0,0,IF(SUM($AX282:CF282)+CF282>$AW282,$AW282-SUM($AX282:CF282),CF282))","v":0},{"$f":"IF(SUM($AW282:CG282)<0,0,IF(SUM($AX282:CG282)+CG282>$AW282,$AW282-SUM($AX282:CG282),CG282))","v":0},{"$f":"IF(SUM($AW282:CH282)<0,0,IF(SUM($AX282:CH282)+CH282>$AW282,$AW282-SUM($AX282:CH282),CH282))","v":0},{"$f":"IF(SUM($AW282:CI282)<0,0,IF(SUM($AX282:CI282)+CI282>$AW282,$AW282-SUM($AX282:CI282),CI282))","v":0},{"$f":"IF(SUM($AW282:CJ282)<0,0,IF(SUM($AX282:CJ282)+CJ282>$AW282,$AW282-SUM($AX282:CJ282),CJ282))","v":0},{"$f":"IF(SUM($AW282:CK282)<0,0,IF(SUM($AX282:CK282)+CK282>$AW282,$AW282-SUM($AX282:CK282),CK282))","v":0},{"$f":"IF(SUM($AW282:CL282)<0,0,IF(SUM($AX282:CL282)+CL282>$AW282,$AW282-SUM($AX282:CL282),CL282))","v":0},{"$f":"IF(SUM($AW282:CM282)<0,0,IF(SUM($AX282:CM282)+CM282>$AW282,$AW282-SUM($AX282:CM282),CM282))","v":0},{"$f":"IF(SUM($AW282:CN282)<0,0,IF(SUM($AX282:CN282)+CN282>$AW282,$AW282-SUM($AX282:CN282),CN282))","v":0},{"$f":"IF(SUM($AW282:CO282)<0,0,IF(SUM($AX282:CO282)+CO282>$AW282,$AW282-SUM($AX282:CO282),CO282))","v":0},{"$f":"IF(SUM($AW282:CP282)<0,0,IF(SUM($AX282:CP282)+CP282>$AW282,$AW282-SUM($AX282:CP282),CP282))","v":0},{"$f":"IF(SUM($AW282:CQ282)<0,0,IF(SUM($AX282:CQ282)+CQ282>$AW282,$AW282-SUM($AX282:CQ282),CQ282))","v":0},{"$f":"IF(SUM($AW282:CR282)<0,0,IF(SUM($AX282:CR282)+CR282>$AW282,$AW282-SUM($AX282:CR282),CR282))","v":0},{"$f":"IF(SUM($AW282:CS282)<0,0,IF(SUM($AX282:CS282)+CS282>$AW282,$AW282-SUM($AX282:CS282),CS282))","v":0},{"$f":"IF(SUM($AW282:CT282)<0,0,IF(SUM($AX282:CT282)+CT282>$AW282,$AW282-SUM($AX282:CT282),CT282))","v":0},{"$f":"IF(SUM($AW282:CU282)<0,0,IF(SUM($AX282:CU282)+CU282>$AW282,$AW282-SUM($AX282:CU282),CU282))","v":0},{"$f":"IF(SUM($AW282:CV282)<0,0,IF(SUM($AX282:CV282)+CV282>$AW282,$AW282-SUM($AX282:CV282),CV282))","v":0},{"$f":"IF(SUM($AW282:CW282)<0,0,IF(SUM($AX282:CW282)+CW282>$AW282,$AW282-SUM($AX282:CW282),CW282))","v":0},{"$f":"IF(SUM($AW282:CX282)<0,0,IF(SUM($AX282:CX282)+CX282>$AW282,$AW282-SUM($AX282:CX282),CX282))","v":0},{"$f":"IF(SUM($AW282:CY282)<0,0,IF(SUM($AX282:CY282)+CY282>$AW282,$AW282-SUM($AX282:CY282),CY282))","v":0},{"$f":"IF(SUM($AW282:CZ282)<0,0,IF(SUM($AX282:CZ282)+CZ282>$AW282,$AW282-SUM($AX282:CZ282),CZ282))","v":0},{"$f":"IF(SUM($AW282:DA282)<0,0,IF(SUM($AX282:DA282)+DA282>$AW282,$AW282-SUM($AX282:DA282),DA282))","v":0},{"$f":"IF(SUM($AW282:DB282)<0,0,IF(SUM($AX282:DB282)+DB282>$AW282,$AW282-SUM($AX282:DB282),DB282))","v":0},{"$f":"IF(SUM($AW282:DC282)<0,0,IF(SUM($AX282:DC282)+DC282>$AW282,$AW282-SUM($AX282:DC282),DC282))","v":0},{"$f":"IF(SUM($AW282:DD282)<0,0,IF(SUM($AX282:DD282)+DD282>$AW282,$AW282-SUM($AX282:DD282),DD282))","v":0},{"$f":"IF(SUM($AW282:DE282)<0,0,IF(SUM($AX282:DE282)+DE282>$AW282,$AW282-SUM($AX282:DE282),DE282))","v":0},{"$f":"IF(SUM($AW282:DF282)<0,0,IF(SUM($AX282:DF282)+DF282>$AW282,$AW282-SUM($AX282:DF282),DF282))","v":0},{"$f":"IF(SUM($AW282:DG282)<0,0,IF(SUM($AX282:DG282)+DG282>$AW282,$AW282-SUM($AX282:DG282),DG282))","v":0},{"$f":"IF(SUM($AW282:DH282)<0,0,IF(SUM($AX282:DH282)+DH282>$AW282,$AW282-SUM($AX282:DH282),DH282))","v":0},{"$f":"IF(SUM($AW282:DI282)<0,0,IF(SUM($AX282:DI282)+DI282>$AW282,$AW282-SUM($AX282:DI282),DI282))","v":0},{"$f":"IF(SUM($AW282:DJ282)<0,0,IF(SUM($AX282:DJ282)+DJ282>$AW282,$AW282-SUM($AX282:DJ282),DJ282))","v":0},{"$f":"IF(SUM($AW282:DK282)<0,0,IF(SUM($AX282:DK282)+DK282>$AW282,$AW282-SUM($AX282:DK282),DK282))","v":0},{"$f":"IF(SUM($AW282:DL282)<0,0,IF(SUM($AX282:DL282)+DL282>$AW282,$AW282-SUM($AX282:DL282),DL282))","v":0},{"$f":"IF(SUM($AW282:DM282)<0,0,IF(SUM($AX282:DM282)+DM282>$AW282,$AW282-SUM($AX282:DM282),DM282))","v":0},{"$f":"IF(SUM($AW282:DN282)<0,0,IF(SUM($AX282:DN282)+DN282>$AW282,$AW282-SUM($AX282:DN282),DN282))","v":0},{"$f":"IF(SUM($AW282:DO282)<0,0,IF(SUM($AX282:DO282)+DO282>$AW282,$AW282-SUM($AX282:DO282),DO282))","v":0},{"$f":"IF(SUM($AW282:DP282)<0,0,IF(SUM($AX282:DP282)+DP282>$AW282,$AW282-SUM($AX282:DP282),DP282))","v":0},{"$f":"IF(SUM($AW282:DQ282)<0,0,IF(SUM($AX282:DQ282)+DQ282>$AW282,$AW282-SUM($AX282:DQ282),DQ282))","v":0},{"$f":"IF(SUM($AW282:DR282)<0,0,IF(SUM($AX282:DR282)+DR282>$AW282,$AW282-SUM($AX282:DR282),DR282))","v":0},{"$f":"IF(SUM($AW282:DS282)<0,0,IF(SUM($AX282:DS282)+DS282>$AW282,$AW282-SUM($AX282:DS282),DS282))","v":0},{"$f":"IF(SUM($AW282:DT282)<0,0,IF(SUM($AX282:DT282)+DT282>$AW282,$AW282-SUM($AX282:DT282),DT282))","v":0},{"$f":"IF(SUM($AW282:DU282)<0,0,IF(SUM($AX282:DU282)+DU282>$AW282,$AW282-SUM($AX282:DU282),DU282))","v":0},{"$f":"IF(SUM($AW282:DV282)<0,0,IF(SUM($AX282:DV282)+DV282>$AW282,$AW282-SUM($AX282:DV282),DV282))","v":0},{"$f":"IF(SUM($AW282:DW282)<0,0,IF(SUM($AX282:DW282)+DW282>$AW282,$AW282-SUM($AX282:DW282),DW282))","v":0},{"$f":"IF(SUM($AW282:DX282)<0,0,IF(SUM($AX282:DX282)+DX282>$AW282,$AW282-SUM($AX282:DX282),DX282))","v":0},{"$f":"IF(SUM($AW282:DY282)<0,0,IF(SUM($AX282:DY282)+DY282>$AW282,$AW282-SUM($AX282:DY282),DY282))","v":0},{"$f":"IF(SUM($AW282:DZ282)<0,0,IF(SUM($AX282:DZ282)+DZ282>$AW282,$AW282-SUM($AX282:DZ282),DZ282))","v":0},{"$f":"IF(SUM($AW282:EA282)<0,0,IF(SUM($AX282:EA282)+EA282>$AW282,$AW282-SUM($AX282:EA282),EA282))","v":0},{"$f":"IF(SUM($AW282:EB282)<0,0,IF(SUM($AX282:EB282)+EB282>$AW282,$AW282-SUM($AX282:EB282),EB282))","v":0},{"$f":"IF(SUM($AW282:EC282)<0,0,IF(SUM($AX282:EC282)+EC282>$AW282,$AW282-SUM($AX282:EC282),EC282))","v":0},{"$f":"IF(SUM($AW282:ED282)<0,0,IF(SUM($AX282:ED282)+ED282>$AW282,$AW282-SUM($AX282:ED282),ED282))","v":0},{"$f":"IF(SUM($AW282:EE282)<0,0,IF(SUM($AX282:EE282)+EE282>$AW282,$AW282-SUM($AX282:EE282),EE282))","v":0},{"$f":"IF(SUM($AW282:EF282)<0,0,IF(SUM($AX282:EF282)+EF282>$AW282,$AW282-SUM($AX282:EF282),EF282))","v":0},{"$f":"IF(SUM($AW282:EG282)<0,0,IF(SUM($AX282:EG282)+EG282>$AW282,$AW282-SUM($AX282:EG282),EG282))","v":0},{"$f":"IF(SUM($AW282:EH282)<0,0,IF(SUM($AX282:EH282)+EH282>$AW282,$AW282-SUM($AX282:EH282),EH282))","v":0},{"$f":"IF(SUM($AW282:EI282)<0,0,IF(SUM($AX282:EI282)+EI282>$AW282,$AW282-SUM($AX282:EI282),EI282))","v":0},{"$f":"IF(SUM($AW282:EJ282)<0,0,IF(SUM($AX282:EJ282)+EJ282>$AW282,$AW282-SUM($AX282:EJ282),EJ282))","v":0},{"$f":"IF(SUM($AW282:EK282)<0,0,IF(SUM($AX282:EK282)+EK282>$AW282,$AW282-SUM($AX282:EK282),EK282))","v":0},{"$f":"IF(SUM($AW282:EL282)<0,0,IF(SUM($AX282:EL282)+EL282>$AW282,$AW282-SUM($AX282:EL282),EL282))","v":0},{"$f":"IF(SUM($AW282:EM282)<0,0,IF(SUM($AX282:EM282)+EM282>$AW282,$AW282-SUM($AX282:EM282),EM282))","v":0},{"$f":"IF(SUM($AW282:EN282)<0,0,IF(SUM($AX282:EN282)+EN282>$AW282,$AW282-SUM($AX282:EN282),EN282))","v":0},{"$f":"IF(SUM($AW282:EO282)<0,0,IF(SUM($AX282:EO282)+EO282>$AW282,$AW282-SUM($AX282:EO282),EO282))","v":0},{"$f":"IF(SUM($AW282:EP282)<0,0,IF(SUM($AX282:EP282)+EP282>$AW282,$AW282-SUM($AX282:EP282),EP282))","v":0},{"$f":"IF(SUM($AW282:EQ282)<0,0,IF(SUM($AX282:EQ282)+EQ282>$AW282,$AW282-SUM($AX282:EQ282),EQ282))","v":0},{"$f":"IF(SUM($AW282:ER282)<0,0,IF(SUM($AX282:ER282)+ER282>$AW282,$AW282-SUM($AX282:ER282),ER282))","v":0},{"$f":"IF(SUM($AW282:ES282)<0,0,IF(SUM($AX282:ES282)+ES282>$AW282,$AW282-SUM($AX282:ES282),ES282))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Z283:Z283)+Z283>$Y29,$Y29-SUM($Z283:Z283),Z283)","v":0},{"$f":"IF(SUM($Z283:AA283)+AA283>$Y29,$Y29-SUM($Z283:AA283),AA283)","v":0},{"$f":"IF(SUM($Z283:AB283)+AB283>$Y29,$Y29-SUM($Z283:AB283),AB283)","v":0},{"$f":"IF(SUM($Z283:AC283)+AC283>$Y29,$Y29-SUM($Z283:AC283),AC283)","v":0},{"$f":"IF(SUM($Z283:AD283)+AD283>$Y29,$Y29-SUM($Z283:AD283),AD283)","v":0},{"$f":"IF(SUM($Z283:AE283)+AE283>$Y29,$Y29-SUM($Z283:AE283),AE283)","v":0},{"$f":"IF(SUM($Z283:AF283)+AF283>$Y29,$Y29-SUM($Z283:AF283),AF283)","v":0},{"$f":"IF(SUM($Z283:AG283)+AG283>$Y29,$Y29-SUM($Z283:AG283),AG283)","v":0},{"$f":"IF(SUM($Z283:AH283)+AH283>$Y29,$Y29-SUM($Z283:AH283),AH283)","v":0},{"$f":"IF(SUM($Z283:AI283)+AI283>$Y29,$Y29-SUM($Z283:AI283),AI283)","v":0},{"$f":"IF(SUM($Z283:AJ283)+AJ283>$Y29,$Y29-SUM($Z283:AJ283),AJ283)","v":0},{"$f":"IF(SUM($Z283:AK283)+AK283>$Y29,$Y29-SUM($Z283:AK283),AK283)","v":0},{"$f":"IF(SUM($Z283:AL283)+AL283>$Y29,$Y29-SUM($Z283:AL283),AL283)","v":0},{"$f":"IF(SUM($Z283:AM283)+AM283>$Y29,$Y29-SUM($Z283:AM283),AM283)","v":0},{"$f":"IF(SUM($Z283:AN283)+AN283>$Y29,$Y29-SUM($Z283:AN283),AN283)","v":0},{"$f":"IF(SUM($Z283:AO283)+AO283>$Y29,$Y29-SUM($Z283:AO283),AO283)","v":0},{"$f":"IF(SUM($Z283:AP283)+AP283>$Y29,$Y29-SUM($Z283:AP283),AP283)","v":0},{"$f":"IF(SUM($Z283:AQ283)+AQ283>$Y29,$Y29-SUM($Z283:AQ283),AQ283)","v":0},{"$f":"IF(SUM($Z283:AR283)+AR283>$Y29,$Y29-SUM($Z283:AR283),AR283)","v":0},{"$f":"IF(SUM($Z283:AS283)+AS283>$Y29,$Y29-SUM($Z283:AS283),AS283)","v":0},{"$f":"IF(SUM($Z283:AT283)+AT283>$Y29,$Y29-SUM($Z283:AT283),AT283)","v":0},{"$f":"IF(SUM($Z283:AU283)+AU283>$Y29,$Y29-SUM($Z283:AU283),AU283)","v":0},0,0,{"$f":"IF(SUM($AW283:AX283)<0,0,IF(SUM($AX283:AX283)+AX283>$AW283,$AW283-SUM($AX283:AX283),AX283))","v":0},{"$f":"IF(SUM($AW283:AY283)<0,0,IF(SUM($AX283:AY283)+AY283>$AW283,$AW283-SUM($AX283:AY283),AY283))","v":0},{"$f":"IF(SUM($AW283:AZ283)<0,0,IF(SUM($AX283:AZ283)+AZ283>$AW283,$AW283-SUM($AX283:AZ283),AZ283))","v":0},{"$f":"IF(SUM($AW283:BA283)<0,0,IF(SUM($AX283:BA283)+BA283>$AW283,$AW283-SUM($AX283:BA283),BA283))","v":0},{"$f":"IF(SUM($AW283:BB283)<0,0,IF(SUM($AX283:BB283)+BB283>$AW283,$AW283-SUM($AX283:BB283),BB283))","v":0},{"$f":"IF(SUM($AW283:BC283)<0,0,IF(SUM($AX283:BC283)+BC283>$AW283,$AW283-SUM($AX283:BC283),BC283))","v":0},{"$f":"IF(SUM($AW283:BD283)<0,0,IF(SUM($AX283:BD283)+BD283>$AW283,$AW283-SUM($AX283:BD283),BD283))","v":0},{"$f":"IF(SUM($AW283:BE283)<0,0,IF(SUM($AX283:BE283)+BE283>$AW283,$AW283-SUM($AX283:BE283),BE283))","v":0},{"$f":"IF(SUM($AW283:BF283)<0,0,IF(SUM($AX283:BF283)+BF283>$AW283,$AW283-SUM($AX283:BF283),BF283))","v":0},{"$f":"IF(SUM($AW283:BG283)<0,0,IF(SUM($AX283:BG283)+BG283>$AW283,$AW283-SUM($AX283:BG283),BG283))","v":0},{"$f":"IF(SUM($AW283:BH283)<0,0,IF(SUM($AX283:BH283)+BH283>$AW283,$AW283-SUM($AX283:BH283),BH283))","v":0},{"$f":"IF(SUM($AW283:BI283)<0,0,IF(SUM($AX283:BI283)+BI283>$AW283,$AW283-SUM($AX283:BI283),BI283))","v":0},{"$f":"IF(SUM($AW283:BJ283)<0,0,IF(SUM($AX283:BJ283)+BJ283>$AW283,$AW283-SUM($AX283:BJ283),BJ283))","v":0},{"$f":"IF(SUM($AW283:BK283)<0,0,IF(SUM($AX283:BK283)+BK283>$AW283,$AW283-SUM($AX283:BK283),BK283))","v":0},{"$f":"IF(SUM($AW283:BL283)<0,0,IF(SUM($AX283:BL283)+BL283>$AW283,$AW283-SUM($AX283:BL283),BL283))","v":0},{"$f":"IF(SUM($AW283:BM283)<0,0,IF(SUM($AX283:BM283)+BM283>$AW283,$AW283-SUM($AX283:BM283),BM283))","v":0},{"$f":"IF(SUM($AW283:BN283)<0,0,IF(SUM($AX283:BN283)+BN283>$AW283,$AW283-SUM($AX283:BN283),BN283))","v":0},{"$f":"IF(SUM($AW283:BO283)<0,0,IF(SUM($AX283:BO283)+BO283>$AW283,$AW283-SUM($AX283:BO283),BO283))","v":0},{"$f":"IF(SUM($AW283:BP283)<0,0,IF(SUM($AX283:BP283)+BP283>$AW283,$AW283-SUM($AX283:BP283),BP283))","v":0},{"$f":"IF(SUM($AW283:BQ283)<0,0,IF(SUM($AX283:BQ283)+BQ283>$AW283,$AW283-SUM($AX283:BQ283),BQ283))","v":0},{"$f":"IF(SUM($AW283:BR283)<0,0,IF(SUM($AX283:BR283)+BR283>$AW283,$AW283-SUM($AX283:BR283),BR283))","v":0},{"$f":"IF(SUM($AW283:BS283)<0,0,IF(SUM($AX283:BS283)+BS283>$AW283,$AW283-SUM($AX283:BS283),BS283))","v":0},{"$f":"IF(SUM($AW283:BT283)<0,0,IF(SUM($AX283:BT283)+BT283>$AW283,$AW283-SUM($AX283:BT283),BT283))","v":0},{"$f":"IF(SUM($AW283:BU283)<0,0,IF(SUM($AX283:BU283)+BU283>$AW283,$AW283-SUM($AX283:BU283),BU283))","v":0},{"$f":"IF(SUM($AW283:BV283)<0,0,IF(SUM($AX283:BV283)+BV283>$AW283,$AW283-SUM($AX283:BV283),BV283))","v":0},{"$f":"IF(SUM($AW283:BW283)<0,0,IF(SUM($AX283:BW283)+BW283>$AW283,$AW283-SUM($AX283:BW283),BW283))","v":0},{"$f":"IF(SUM($AW283:BX283)<0,0,IF(SUM($AX283:BX283)+BX283>$AW283,$AW283-SUM($AX283:BX283),BX283))","v":0},{"$f":"IF(SUM($AW283:BY283)<0,0,IF(SUM($AX283:BY283)+BY283>$AW283,$AW283-SUM($AX283:BY283),BY283))","v":0},{"$f":"IF(SUM($AW283:BZ283)<0,0,IF(SUM($AX283:BZ283)+BZ283>$AW283,$AW283-SUM($AX283:BZ283),BZ283))","v":0},{"$f":"IF(SUM($AW283:CA283)<0,0,IF(SUM($AX283:CA283)+CA283>$AW283,$AW283-SUM($AX283:CA283),CA283))","v":0},{"$f":"IF(SUM($AW283:CB283)<0,0,IF(SUM($AX283:CB283)+CB283>$AW283,$AW283-SUM($AX283:CB283),CB283))","v":0},{"$f":"IF(SUM($AW283:CC283)<0,0,IF(SUM($AX283:CC283)+CC283>$AW283,$AW283-SUM($AX283:CC283),CC283))","v":0},{"$f":"IF(SUM($AW283:CD283)<0,0,IF(SUM($AX283:CD283)+CD283>$AW283,$AW283-SUM($AX283:CD283),CD283))","v":0},{"$f":"IF(SUM($AW283:CE283)<0,0,IF(SUM($AX283:CE283)+CE283>$AW283,$AW283-SUM($AX283:CE283),CE283))","v":0},{"$f":"IF(SUM($AW283:CF283)<0,0,IF(SUM($AX283:CF283)+CF283>$AW283,$AW283-SUM($AX283:CF283),CF283))","v":0},{"$f":"IF(SUM($AW283:CG283)<0,0,IF(SUM($AX283:CG283)+CG283>$AW283,$AW283-SUM($AX283:CG283),CG283))","v":0},{"$f":"IF(SUM($AW283:CH283)<0,0,IF(SUM($AX283:CH283)+CH283>$AW283,$AW283-SUM($AX283:CH283),CH283))","v":0},{"$f":"IF(SUM($AW283:CI283)<0,0,IF(SUM($AX283:CI283)+CI283>$AW283,$AW283-SUM($AX283:CI283),CI283))","v":0},{"$f":"IF(SUM($AW283:CJ283)<0,0,IF(SUM($AX283:CJ283)+CJ283>$AW283,$AW283-SUM($AX283:CJ283),CJ283))","v":0},{"$f":"IF(SUM($AW283:CK283)<0,0,IF(SUM($AX283:CK283)+CK283>$AW283,$AW283-SUM($AX283:CK283),CK283))","v":0},{"$f":"IF(SUM($AW283:CL283)<0,0,IF(SUM($AX283:CL283)+CL283>$AW283,$AW283-SUM($AX283:CL283),CL283))","v":0},{"$f":"IF(SUM($AW283:CM283)<0,0,IF(SUM($AX283:CM283)+CM283>$AW283,$AW283-SUM($AX283:CM283),CM283))","v":0},{"$f":"IF(SUM($AW283:CN283)<0,0,IF(SUM($AX283:CN283)+CN283>$AW283,$AW283-SUM($AX283:CN283),CN283))","v":0},{"$f":"IF(SUM($AW283:CO283)<0,0,IF(SUM($AX283:CO283)+CO283>$AW283,$AW283-SUM($AX283:CO283),CO283))","v":0},{"$f":"IF(SUM($AW283:CP283)<0,0,IF(SUM($AX283:CP283)+CP283>$AW283,$AW283-SUM($AX283:CP283),CP283))","v":0},{"$f":"IF(SUM($AW283:CQ283)<0,0,IF(SUM($AX283:CQ283)+CQ283>$AW283,$AW283-SUM($AX283:CQ283),CQ283))","v":0},{"$f":"IF(SUM($AW283:CR283)<0,0,IF(SUM($AX283:CR283)+CR283>$AW283,$AW283-SUM($AX283:CR283),CR283))","v":0},{"$f":"IF(SUM($AW283:CS283)<0,0,IF(SUM($AX283:CS283)+CS283>$AW283,$AW283-SUM($AX283:CS283),CS283))","v":0},{"$f":"IF(SUM($AW283:CT283)<0,0,IF(SUM($AX283:CT283)+CT283>$AW283,$AW283-SUM($AX283:CT283),CT283))","v":0},{"$f":"IF(SUM($AW283:CU283)<0,0,IF(SUM($AX283:CU283)+CU283>$AW283,$AW283-SUM($AX283:CU283),CU283))","v":0},{"$f":"IF(SUM($AW283:CV283)<0,0,IF(SUM($AX283:CV283)+CV283>$AW283,$AW283-SUM($AX283:CV283),CV283))","v":0},{"$f":"IF(SUM($AW283:CW283)<0,0,IF(SUM($AX283:CW283)+CW283>$AW283,$AW283-SUM($AX283:CW283),CW283))","v":0},{"$f":"IF(SUM($AW283:CX283)<0,0,IF(SUM($AX283:CX283)+CX283>$AW283,$AW283-SUM($AX283:CX283),CX283))","v":0},{"$f":"IF(SUM($AW283:CY283)<0,0,IF(SUM($AX283:CY283)+CY283>$AW283,$AW283-SUM($AX283:CY283),CY283))","v":0},{"$f":"IF(SUM($AW283:CZ283)<0,0,IF(SUM($AX283:CZ283)+CZ283>$AW283,$AW283-SUM($AX283:CZ283),CZ283))","v":0},{"$f":"IF(SUM($AW283:DA283)<0,0,IF(SUM($AX283:DA283)+DA283>$AW283,$AW283-SUM($AX283:DA283),DA283))","v":0},{"$f":"IF(SUM($AW283:DB283)<0,0,IF(SUM($AX283:DB283)+DB283>$AW283,$AW283-SUM($AX283:DB283),DB283))","v":0},{"$f":"IF(SUM($AW283:DC283)<0,0,IF(SUM($AX283:DC283)+DC283>$AW283,$AW283-SUM($AX283:DC283),DC283))","v":0},{"$f":"IF(SUM($AW283:DD283)<0,0,IF(SUM($AX283:DD283)+DD283>$AW283,$AW283-SUM($AX283:DD283),DD283))","v":0},{"$f":"IF(SUM($AW283:DE283)<0,0,IF(SUM($AX283:DE283)+DE283>$AW283,$AW283-SUM($AX283:DE283),DE283))","v":0},{"$f":"IF(SUM($AW283:DF283)<0,0,IF(SUM($AX283:DF283)+DF283>$AW283,$AW283-SUM($AX283:DF283),DF283))","v":0},{"$f":"IF(SUM($AW283:DG283)<0,0,IF(SUM($AX283:DG283)+DG283>$AW283,$AW283-SUM($AX283:DG283),DG283))","v":0},{"$f":"IF(SUM($AW283:DH283)<0,0,IF(SUM($AX283:DH283)+DH283>$AW283,$AW283-SUM($AX283:DH283),DH283))","v":0},{"$f":"IF(SUM($AW283:DI283)<0,0,IF(SUM($AX283:DI283)+DI283>$AW283,$AW283-SUM($AX283:DI283),DI283))","v":0},{"$f":"IF(SUM($AW283:DJ283)<0,0,IF(SUM($AX283:DJ283)+DJ283>$AW283,$AW283-SUM($AX283:DJ283),DJ283))","v":0},{"$f":"IF(SUM($AW283:DK283)<0,0,IF(SUM($AX283:DK283)+DK283>$AW283,$AW283-SUM($AX283:DK283),DK283))","v":0},{"$f":"IF(SUM($AW283:DL283)<0,0,IF(SUM($AX283:DL283)+DL283>$AW283,$AW283-SUM($AX283:DL283),DL283))","v":0},{"$f":"IF(SUM($AW283:DM283)<0,0,IF(SUM($AX283:DM283)+DM283>$AW283,$AW283-SUM($AX283:DM283),DM283))","v":0},{"$f":"IF(SUM($AW283:DN283)<0,0,IF(SUM($AX283:DN283)+DN283>$AW283,$AW283-SUM($AX283:DN283),DN283))","v":0},{"$f":"IF(SUM($AW283:DO283)<0,0,IF(SUM($AX283:DO283)+DO283>$AW283,$AW283-SUM($AX283:DO283),DO283))","v":0},{"$f":"IF(SUM($AW283:DP283)<0,0,IF(SUM($AX283:DP283)+DP283>$AW283,$AW283-SUM($AX283:DP283),DP283))","v":0},{"$f":"IF(SUM($AW283:DQ283)<0,0,IF(SUM($AX283:DQ283)+DQ283>$AW283,$AW283-SUM($AX283:DQ283),DQ283))","v":0},{"$f":"IF(SUM($AW283:DR283)<0,0,IF(SUM($AX283:DR283)+DR283>$AW283,$AW283-SUM($AX283:DR283),DR283))","v":0},{"$f":"IF(SUM($AW283:DS283)<0,0,IF(SUM($AX283:DS283)+DS283>$AW283,$AW283-SUM($AX283:DS283),DS283))","v":0},{"$f":"IF(SUM($AW283:DT283)<0,0,IF(SUM($AX283:DT283)+DT283>$AW283,$AW283-SUM($AX283:DT283),DT283))","v":0},{"$f":"IF(SUM($AW283:DU283)<0,0,IF(SUM($AX283:DU283)+DU283>$AW283,$AW283-SUM($AX283:DU283),DU283))","v":0},{"$f":"IF(SUM($AW283:DV283)<0,0,IF(SUM($AX283:DV283)+DV283>$AW283,$AW283-SUM($AX283:DV283),DV283))","v":0},{"$f":"IF(SUM($AW283:DW283)<0,0,IF(SUM($AX283:DW283)+DW283>$AW283,$AW283-SUM($AX283:DW283),DW283))","v":0},{"$f":"IF(SUM($AW283:DX283)<0,0,IF(SUM($AX283:DX283)+DX283>$AW283,$AW283-SUM($AX283:DX283),DX283))","v":0},{"$f":"IF(SUM($AW283:DY283)<0,0,IF(SUM($AX283:DY283)+DY283>$AW283,$AW283-SUM($AX283:DY283),DY283))","v":0},{"$f":"IF(SUM($AW283:DZ283)<0,0,IF(SUM($AX283:DZ283)+DZ283>$AW283,$AW283-SUM($AX283:DZ283),DZ283))","v":0},{"$f":"IF(SUM($AW283:EA283)<0,0,IF(SUM($AX283:EA283)+EA283>$AW283,$AW283-SUM($AX283:EA283),EA283))","v":0},{"$f":"IF(SUM($AW283:EB283)<0,0,IF(SUM($AX283:EB283)+EB283>$AW283,$AW283-SUM($AX283:EB283),EB283))","v":0},{"$f":"IF(SUM($AW283:EC283)<0,0,IF(SUM($AX283:EC283)+EC283>$AW283,$AW283-SUM($AX283:EC283),EC283))","v":0},{"$f":"IF(SUM($AW283:ED283)<0,0,IF(SUM($AX283:ED283)+ED283>$AW283,$AW283-SUM($AX283:ED283),ED283))","v":0},{"$f":"IF(SUM($AW283:EE283)<0,0,IF(SUM($AX283:EE283)+EE283>$AW283,$AW283-SUM($AX283:EE283),EE283))","v":0},{"$f":"IF(SUM($AW283:EF283)<0,0,IF(SUM($AX283:EF283)+EF283>$AW283,$AW283-SUM($AX283:EF283),EF283))","v":0},{"$f":"IF(SUM($AW283:EG283)<0,0,IF(SUM($AX283:EG283)+EG283>$AW283,$AW283-SUM($AX283:EG283),EG283))","v":0},{"$f":"IF(SUM($AW283:EH283)<0,0,IF(SUM($AX283:EH283)+EH283>$AW283,$AW283-SUM($AX283:EH283),EH283))","v":0},{"$f":"IF(SUM($AW283:EI283)<0,0,IF(SUM($AX283:EI283)+EI283>$AW283,$AW283-SUM($AX283:EI283),EI283))","v":0},{"$f":"IF(SUM($AW283:EJ283)<0,0,IF(SUM($AX283:EJ283)+EJ283>$AW283,$AW283-SUM($AX283:EJ283),EJ283))","v":0},{"$f":"IF(SUM($AW283:EK283)<0,0,IF(SUM($AX283:EK283)+EK283>$AW283,$AW283-SUM($AX283:EK283),EK283))","v":0},{"$f":"IF(SUM($AW283:EL283)<0,0,IF(SUM($AX283:EL283)+EL283>$AW283,$AW283-SUM($AX283:EL283),EL283))","v":0},{"$f":"IF(SUM($AW283:EM283)<0,0,IF(SUM($AX283:EM283)+EM283>$AW283,$AW283-SUM($AX283:EM283),EM283))","v":0},{"$f":"IF(SUM($AW283:EN283)<0,0,IF(SUM($AX283:EN283)+EN283>$AW283,$AW283-SUM($AX283:EN283),EN283))","v":0},{"$f":"IF(SUM($AW283:EO283)<0,0,IF(SUM($AX283:EO283)+EO283>$AW283,$AW283-SUM($AX283:EO283),EO283))","v":0},{"$f":"IF(SUM($AW283:EP283)<0,0,IF(SUM($AX283:EP283)+EP283>$AW283,$AW283-SUM($AX283:EP283),EP283))","v":0},{"$f":"IF(SUM($AW283:EQ283)<0,0,IF(SUM($AX283:EQ283)+EQ283>$AW283,$AW283-SUM($AX283:EQ283),EQ283))","v":0},{"$f":"IF(SUM($AW283:ER283)<0,0,IF(SUM($AX283:ER283)+ER283>$AW283,$AW283-SUM($AX283:ER283),ER283))","v":0},{"$f":"IF(SUM($AW283:ES283)<0,0,IF(SUM($AX283:ES283)+ES283>$AW283,$AW283-SUM($AX283:ES283),ES283))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9574612500000007E-3,{"$f":"IF(SUM($Z284:Z284)+Z284>$Y30,$Y30-SUM($Z284:Z284),Z284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AA284)+AA284>$Y30,$Y30-SUM($Z284:AA284),AA284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AB284)+AB284>$Y30,$Y30-SUM($Z284:AB284),AB284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AC284)+AC284>$Y30,$Y30-SUM($Z284:AC284),AC284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AD284)+AD284>$Y30,$Y30-SUM($Z284:AD284),AD284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AE284)+AE284>$Y30,$Y30-SUM($Z284:AE284),AE284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AF284)+AF284>$Y30,$Y30-SUM($Z284:AF284),AF284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AG284)+AG284>$Y30,$Y30-SUM($Z284:AG284),AG284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AH284)+AH284>$Y30,$Y30-SUM($Z284:AH284),AH284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AI284)+AI284>$Y30,$Y30-SUM($Z284:AI284),AI284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AJ284)+AJ284>$Y30,$Y30-SUM($Z284:AJ284),AJ284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AK284)+AK284>$Y30,$Y30-SUM($Z284:AK284),AK284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AL284)+AL284>$Y30,$Y30-SUM($Z284:AL284),AL284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AM284)+AM284>$Y30,$Y30-SUM($Z284:AM284),AM284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AN284)+AN284>$Y30,$Y30-SUM($Z284:AN284),AN284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AO284)+AO284>$Y30,$Y30-SUM($Z284:AO284),AO284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AP284)+AP284>$Y30,$Y30-SUM($Z284:AP284),AP284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AQ284)+AQ284>$Y30,$Y30-SUM($Z284:AQ284),AQ284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AR284)+AR284>$Y30,$Y30-SUM($Z284:AR284),AR284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AS284)+AS284>$Y30,$Y30-SUM($Z284:AS284),AS284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AT284)+AT284>$Y30,$Y30-SUM($Z284:AT284),AT284)","v":9.9574612500000007E-3},{"$f":"IF(SUM($Z284:AU284)+AU284>$Y30,$Y30-SUM($Z284:AU284),AU284)","v":9.9574612500000007E-3},0.16927684125000006,3.9829845000000016E-2,{"$f":"IF(SUM($AW284:AX284)<0,0,IF(SUM($AX284:AX284)+AX284>$AW284,$AW284-SUM($AX284:AX284),AX284))","v":3.9829845000000016E-2},{"$f":"IF(SUM($AW284:AY284)<0,0,IF(SUM($AX284:AY284)+AY284>$AW284,$AW284-SUM($AX284:AY284),AY284))","v":3.9829845000000016E-2},{"$f":"IF(SUM($AW284:AZ284)<0,0,IF(SUM($AX284:AZ284)+AZ284>$AW284,$AW284-SUM($AX284:AZ284),AZ284))","v":3.9829845000000016E-2},{"$f":"IF(SUM($AW284:BA284)<0,0,IF(SUM($AX284:BA284)+BA284>$AW284,$AW284-SUM($AX284:BA284),BA284))","v":9.9574612499999937E-3},{"$f":"IF(SUM($AW284:BB284)<0,0,IF(SUM($AX284:BB284)+BB284>$AW284,$AW284-SUM($AX284:BB284),BB284))","v":0},{"$f":"IF(SUM($AW284:BC284)<0,0,IF(SUM($AX284:BC284)+BC284>$AW284,$AW284-SUM($AX284:BC284),BC284))","v":0},{"$f":"IF(SUM($AW284:BD284)<0,0,IF(SUM($AX284:BD284)+BD284>$AW284,$AW284-SUM($AX284:BD284),BD284))","v":0},{"$f":"IF(SUM($AW284:BE284)<0,0,IF(SUM($AX284:BE284)+BE284>$AW284,$AW284-SUM($AX284:BE284),BE284))","v":0},{"$f":"IF(SUM($AW284:BF284)<0,0,IF(SUM($AX284:BF284)+BF284>$AW284,$AW284-SUM($AX284:BF284),BF284))","v":0},{"$f":"IF(SUM($AW284:BG284)<0,0,IF(SUM($AX284:BG284)+BG284>$AW284,$AW284-SUM($AX284:BG284),BG284))","v":0},{"$f":"IF(SUM($AW284:BH284)<0,0,IF(SUM($AX284:BH284)+BH284>$AW284,$AW284-SUM($AX284:BH284),BH284))","v":0},{"$f":"IF(SUM($AW284:BI284)<0,0,IF(SUM($AX284:BI284)+BI284>$AW284,$AW284-SUM($AX284:BI284),BI284))","v":0},{"$f":"IF(SUM($AW284:BJ284)<0,0,IF(SUM($AX284:BJ284)+BJ284>$AW284,$AW284-SUM($AX284:BJ284),BJ284))","v":0},{"$f":"IF(SUM($AW284:BK284)<0,0,IF(SUM($AX284:BK284)+BK284>$AW284,$AW284-SUM($AX284:BK284),BK284))","v":0},{"$f":"IF(SUM($AW284:BL284)<0,0,IF(SUM($AX284:BL284)+BL284>$AW284,$AW284-SUM($AX284:BL284),BL284))","v":0},{"$f":"IF(SUM($AW284:BM284)<0,0,IF(SUM($AX284:BM284)+BM284>$AW284,$AW284-SUM($AX284:BM284),BM284))","v":0},{"$f":"IF(SUM($AW284:BN284)<0,0,IF(SUM($AX284:BN284)+BN284>$AW284,$AW284-SUM($AX284:BN284),BN284))","v":0},{"$f":"IF(SUM($AW284:BO284)<0,0,IF(SUM($AX284:BO284)+BO284>$AW284,$AW284-SUM($AX284:BO284),BO284))","v":0},{"$f":"IF(SUM($AW284:BP284)<0,0,IF(SUM($AX284:BP284)+BP284>$AW284,$AW284-SUM($AX284:BP284),BP284))","v":0},{"$f":"IF(SUM($AW284:BQ284)<0,0,IF(SUM($AX284:BQ284)+BQ284>$AW284,$AW284-SUM($AX284:BQ284),BQ284))","v":0},{"$f":"IF(SUM($AW284:BR284)<0,0,IF(SUM($AX284:BR284)+BR284>$AW284,$AW284-SUM($AX284:BR284),BR284))","v":0},{"$f":"IF(SUM($AW284:BS284)<0,0,IF(SUM($AX284:BS284)+BS284>$AW284,$AW284-SUM($AX284:BS284),BS284))","v":0},{"$f":"IF(SUM($AW284:BT284)<0,0,IF(SUM($AX284:BT284)+BT284>$AW284,$AW284-SUM($AX284:BT284),BT284))","v":0},{"$f":"IF(SUM($AW284:BU284)<0,0,IF(SUM($AX284:BU284)+BU284>$AW284,$AW284-SUM($AX284:BU284),BU284))","v":0},{"$f":"IF(SUM($AW284:BV284)<0,0,IF(SUM($AX284:BV284)+BV284>$AW284,$AW284-SUM($AX284:BV284),BV284))","v":0},{"$f":"IF(SUM($AW284:BW284)<0,0,IF(SUM($AX284:BW284)+BW284>$AW284,$AW284-SUM($AX284:BW284),BW284))","v":0},{"$f":"IF(SUM($AW284:BX284)<0,0,IF(SUM($AX284:BX284)+BX284>$AW284,$AW284-SUM($AX284:BX284),BX284))","v":0},{"$f":"IF(SUM($AW284:BY284)<0,0,IF(SUM($AX284:BY284)+BY284>$AW284,$AW284-SUM($AX284:BY284),BY284))","v":0},{"$f":"IF(SUM($AW284:BZ284)<0,0,IF(SUM($AX284:BZ284)+BZ284>$AW284,$AW284-SUM($AX284:BZ284),BZ284))","v":0},{"$f":"IF(SUM($AW284:CA284)<0,0,IF(SUM($AX284:CA284)+CA284>$AW284,$AW284-SUM($AX284:CA284),CA284))","v":0},{"$f":"IF(SUM($AW284:CB284)<0,0,IF(SUM($AX284:CB284)+CB284>$AW284,$AW284-SUM($AX284:CB284),CB284))","v":0},{"$f":"IF(SUM($AW284:CC284)<0,0,IF(SUM($AX284:CC284)+CC284>$AW284,$AW284-SUM($AX284:CC284),CC284))","v":0},{"$f":"IF(SUM($AW284:CD284)<0,0,IF(SUM($AX284:CD284)+CD284>$AW284,$AW284-SUM($AX284:CD284),CD284))","v":0},{"$f":"IF(SUM($AW284:CE284)<0,0,IF(SUM($AX284:CE284)+CE284>$AW284,$AW284-SUM($AX284:CE284),CE284))","v":0},{"$f":"IF(SUM($AW284:CF284)<0,0,IF(SUM($AX284:CF284)+CF284>$AW284,$AW284-SUM($AX284:CF284),CF284))","v":0},{"$f":"IF(SUM($AW284:CG284)<0,0,IF(SUM($AX284:CG284)+CG284>$AW284,$AW284-SUM($AX284:CG284),CG284))","v":0},{"$f":"IF(SUM($AW284:CH284)<0,0,IF(SUM($AX284:CH284)+CH284>$AW284,$AW284-SUM($AX284:CH284),CH284))","v":0},{"$f":"IF(SUM($AW284:CI284)<0,0,IF(SUM($AX284:CI284)+CI284>$AW284,$AW284-SUM($AX284:CI284),CI284))","v":0},{"$f":"IF(SUM($AW284:CJ284)<0,0,IF(SUM($AX284:CJ284)+CJ284>$AW284,$AW284-SUM($AX284:CJ284),CJ284))","v":0},{"$f":"IF(SUM($AW284:CK284)<0,0,IF(SUM($AX284:CK284)+CK284>$AW284,$AW284-SUM($AX284:CK284),CK284))","v":0},{"$f":"IF(SUM($AW284:CL284)<0,0,IF(SUM($AX284:CL284)+CL284>$AW284,$AW284-SUM($AX284:CL284),CL284))","v":0},{"$f":"IF(SUM($AW284:CM284)<0,0,IF(SUM($AX284:CM284)+CM284>$AW284,$AW284-SUM($AX284:CM284),CM284))","v":0},{"$f":"IF(SUM($AW284:CN284)<0,0,IF(SUM($AX284:CN284)+CN284>$AW284,$AW284-SUM($AX284:CN284),CN284))","v":0},{"$f":"IF(SUM($AW284:CO284)<0,0,IF(SUM($AX284:CO284)+CO284>$AW284,$AW284-SUM($AX284:CO284),CO284))","v":0},{"$f":"IF(SUM($AW284:CP284)<0,0,IF(SUM($AX284:CP284)+CP284>$AW284,$AW284-SUM($AX284:CP284),CP284))","v":0},{"$f":"IF(SUM($AW284:CQ284)<0,0,IF(SUM($AX284:CQ284)+CQ284>$AW284,$AW284-SUM($AX284:CQ284),CQ284))","v":0},{"$f":"IF(SUM($AW284:CR284)<0,0,IF(SUM($AX284:CR284)+CR284>$AW284,$AW284-SUM($AX284:CR284),CR284))","v":0},{"$f":"IF(SUM($AW284:CS284)<0,0,IF(SUM($AX284:CS284)+CS284>$AW284,$AW284-SUM($AX284:CS284),CS284))","v":0},{"$f":"IF(SUM($AW284:CT284)<0,0,IF(SUM($AX284:CT284)+CT284>$AW284,$AW284-SUM($AX284:CT284),CT284))","v":0},{"$f":"IF(SUM($AW284:CU284)<0,0,IF(SUM($AX284:CU284)+CU284>$AW284,$AW284-SUM($AX284:CU284),CU284))","v":0},{"$f":"IF(SUM($AW284:CV284)<0,0,IF(SUM($AX284:CV284)+CV284>$AW284,$AW284-SUM($AX284:CV284),CV284))","v":0},{"$f":"IF(SUM($AW284:CW284)<0,0,IF(SUM($AX284:CW284)+CW284>$AW284,$AW284-SUM($AX284:CW284),CW284))","v":0},{"$f":"IF(SUM($AW284:CX284)<0,0,IF(SUM($AX284:CX284)+CX284>$AW284,$AW284-SUM($AX284:CX284),CX284))","v":0},{"$f":"IF(SUM($AW284:CY284)<0,0,IF(SUM($AX284:CY284)+CY284>$AW284,$AW284-SUM($AX284:CY284),CY284))","v":0},{"$f":"IF(SUM($AW284:CZ284)<0,0,IF(SUM($AX284:CZ284)+CZ284>$AW284,$AW284-SUM($AX284:CZ284),CZ284))","v":0},{"$f":"IF(SUM($AW284:DA284)<0,0,IF(SUM($AX284:DA284)+DA284>$AW284,$AW284-SUM($AX284:DA284),DA284))","v":0},{"$f":"IF(SUM($AW284:DB284)<0,0,IF(SUM($AX284:DB284)+DB284>$AW284,$AW284-SUM($AX284:DB284),DB284))","v":0},{"$f":"IF(SUM($AW284:DC284)<0,0,IF(SUM($AX284:DC284)+DC284>$AW284,$AW284-SUM($AX284:DC284),DC284))","v":0},{"$f":"IF(SUM($AW284:DD284)<0,0,IF(SUM($AX284:DD284)+DD284>$AW284,$AW284-SUM($AX284:DD284),DD284))","v":0},{"$f":"IF(SUM($AW284:DE284)<0,0,IF(SUM($AX284:DE284)+DE284>$AW284,$AW284-SUM($AX284:DE284),DE284))","v":0},{"$f":"IF(SUM($AW284:DF284)<0,0,IF(SUM($AX284:DF284)+DF284>$AW284,$AW284-SUM($AX284:DF284),DF284))","v":0},{"$f":"IF(SUM($AW284:DG284)<0,0,IF(SUM($AX284:DG284)+DG284>$AW284,$AW284-SUM($AX284:DG284),DG284))","v":0},{"$f":"IF(SUM($AW284:DH284)<0,0,IF(SUM($AX284:DH284)+DH284>$AW284,$AW284-SUM($AX284:DH284),DH284))","v":0},{"$f":"IF(SUM($AW284:DI284)<0,0,IF(SUM($AX284:DI284)+DI284>$AW284,$AW284-SUM($AX284:DI284),DI284))","v":0},{"$f":"IF(SUM($AW284:DJ284)<0,0,IF(SUM($AX284:DJ284)+DJ284>$AW284,$AW284-SUM($AX284:DJ284),DJ284))","v":0},{"$f":"IF(SUM($AW284:DK284)<0,0,IF(SUM($AX284:DK284)+DK284>$AW284,$AW284-SUM($AX284:DK284),DK284))","v":0},{"$f":"IF(SUM($AW284:DL284)<0,0,IF(SUM($AX284:DL284)+DL284>$AW284,$AW284-SUM($AX284:DL284),DL284))","v":0},{"$f":"IF(SUM($AW284:DM284)<0,0,IF(SUM($AX284:DM284)+DM284>$AW284,$AW284-SUM($AX284:DM284),DM284))","v":0},{"$f":"IF(SUM($AW284:DN284)<0,0,IF(SUM($AX284:DN284)+DN284>$AW284,$AW284-SUM($AX284:DN284),DN284))","v":0},{"$f":"IF(SUM($AW284:DO284)<0,0,IF(SUM($AX284:DO284)+DO284>$AW284,$AW284-SUM($AX284:DO284),DO284))","v":0},{"$f":"IF(SUM($AW284:DP284)<0,0,IF(SUM($AX284:DP284)+DP284>$AW284,$AW284-SUM($AX284:DP284),DP284))","v":0},{"$f":"IF(SUM($AW284:DQ284)<0,0,IF(SUM($AX284:DQ284)+DQ284>$AW284,$AW284-SUM($AX284:DQ284),DQ284))","v":0},{"$f":"IF(SUM($AW284:DR284)<0,0,IF(SUM($AX284:DR284)+DR284>$AW284,$AW284-SUM($AX284:DR284),DR284))","v":0},{"$f":"IF(SUM($AW284:DS284)<0,0,IF(SUM($AX284:DS284)+DS284>$AW284,$AW284-SUM($AX284:DS284),DS284))","v":0},{"$f":"IF(SUM($AW284:DT284)<0,0,IF(SUM($AX284:DT284)+DT284>$AW284,$AW284-SUM($AX284:DT284),DT284))","v":0},{"$f":"IF(SUM($AW284:DU284)<0,0,IF(SUM($AX284:DU284)+DU284>$AW284,$AW284-SUM($AX284:DU284),DU284))","v":0},{"$f":"IF(SUM($AW284:DV284)<0,0,IF(SUM($AX284:DV284)+DV284>$AW284,$AW284-SUM($AX284:DV284),DV284))","v":0},{"$f":"IF(SUM($AW284:DW284)<0,0,IF(SUM($AX284:DW284)+DW284>$AW284,$AW284-SUM($AX284:DW284),DW284))","v":0},{"$f":"IF(SUM($AW284:DX284)<0,0,IF(SUM($AX284:DX284)+DX284>$AW284,$AW284-SUM($AX284:DX284),DX284))","v":0},{"$f":"IF(SUM($AW284:DY284)<0,0,IF(SUM($AX284:DY284)+DY284>$AW284,$AW284-SUM($AX284:DY284),DY284))","v":0},{"$f":"IF(SUM($AW284:DZ284)<0,0,IF(SUM($AX284:DZ284)+DZ284>$AW284,$AW284-SUM($AX284:DZ284),DZ284))","v":0},{"$f":"IF(SUM($AW284:EA284)<0,0,IF(SUM($AX284:EA284)+EA284>$AW284,$AW284-SUM($AX284:EA284),EA284))","v":0},{"$f":"IF(SUM($AW284:EB284)<0,0,IF(SUM($AX284:EB284)+EB284>$AW284,$AW284-SUM($AX284:EB284),EB284))","v":0},{"$f":"IF(SUM($AW284:EC284)<0,0,IF(SUM($AX284:EC284)+EC284>$AW284,$AW284-SUM($AX284:EC284),EC284))","v":0},{"$f":"IF(SUM($AW284:ED284)<0,0,IF(SUM($AX284:ED284)+ED284>$AW284,$AW284-SUM($AX284:ED284),ED284))","v":0},{"$f":"IF(SUM($AW284:EE284)<0,0,IF(SUM($AX284:EE284)+EE284>$AW284,$AW284-SUM($AX284:EE284),EE284))","v":0},{"$f":"IF(SUM($AW284:EF284)<0,0,IF(SUM($AX284:EF284)+EF284>$AW284,$AW284-SUM($AX284:EF284),EF284))","v":0},{"$f":"IF(SUM($AW284:EG284)<0,0,IF(SUM($AX284:EG284)+EG284>$AW284,$AW284-SUM($AX284:EG284),EG284))","v":0},{"$f":"IF(SUM($AW284:EH284)<0,0,IF(SUM($AX284:EH284)+EH284>$AW284,$AW284-SUM($AX284:EH284),EH284))","v":0},{"$f":"IF(SUM($AW284:EI284)<0,0,IF(SUM($AX284:EI284)+EI284>$AW284,$AW284-SUM($AX284:EI284),EI284))","v":0},{"$f":"IF(SUM($AW284:EJ284)<0,0,IF(SUM($AX284:EJ284)+EJ284>$AW284,$AW284-SUM($AX284:EJ284),EJ284))","v":0},{"$f":"IF(SUM($AW284:EK284)<0,0,IF(SUM($AX284:EK284)+EK284>$AW284,$AW284-SUM($AX284:EK284),EK284))","v":0},{"$f":"IF(SUM($AW284:EL284)<0,0,IF(SUM($AX284:EL284)+EL284>$AW284,$AW284-SUM($AX284:EL284),EL284))","v":0},{"$f":"IF(SUM($AW284:EM284)<0,0,IF(SUM($AX284:EM284)+EM284>$AW284,$AW284-SUM($AX284:EM284),EM284))","v":0},{"$f":"IF(SUM($AW284:EN284)<0,0,IF(SUM($AX284:EN284)+EN284>$AW284,$AW284-SUM($AX284:EN284),EN284))","v":0},{"$f":"IF(SUM($AW284:EO284)<0,0,IF(SUM($AX284:EO284)+EO284>$AW284,$AW284-SUM($AX284:EO284),EO284))","v":0},{"$f":"IF(SUM($AW284:EP284)<0,0,IF(SUM($AX284:EP284)+EP284>$AW284,$AW284-SUM($AX284:EP284),EP284))","v":0},{"$f":"IF(SUM($AW284:EQ284)<0,0,IF(SUM($AX284:EQ284)+EQ284>$AW284,$AW284-SUM($AX284:EQ284),EQ284))","v":0},{"$f":"IF(SUM($AW284:ER284)<0,0,IF(SUM($AX284:ER284)+ER284>$AW284,$AW284-SUM($AX284:ER284),ER284))","v":0},{"$f":"IF(SUM($AW284:ES284)<0,0,IF(SUM($AX284:ES284)+ES284>$AW284,$AW284-SUM($AX284:ES284),ES284))","v":0}]
[]
[null,"Depreciation:  2004 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z23/$F288","v":0},{"$f":"IF(SUM($AA288:AA288)+AA288>$Z23,$Z23-SUM($AA288:AA288),AA288)","v":0},{"$f":"IF(SUM($AA288:AB288)+AB288>$Z23,$Z23-SUM($AA288:AB288),AB288)","v":0},{"$f":"IF(SUM($AA288:AC288)+AC288>$Z23,$Z23-SUM($AA288:AC288),AC288)","v":0},{"$f":"IF(SUM($AA288:AD288)+AD288>$Z23,$Z23-SUM($AA288:AD288),AD288)","v":0},{"$f":"IF(SUM($AA288:AE288)+AE288>$Z23,$Z23-SUM($AA288:AE288),AE288)","v":0},{"$f":"IF(SUM($AA288:AF288)+AF288>$Z23,$Z23-SUM($AA288:AF288),AF288)","v":0},{"$f":"IF(SUM($AA288:AG288)+AG288>$Z23,$Z23-SUM($AA288:AG288),AG288)","v":0},{"$f":"IF(SUM($AA288:AH288)+AH288>$Z23,$Z23-SUM($AA288:AH288),AH288)","v":0},{"$f":"IF(SUM($AA288:AI288)+AI288>$Z23,$Z23-SUM($AA288:AI288),AI288)","v":0},{"$f":"IF(SUM($AA288:AJ288)+AJ288>$Z23,$Z23-SUM($AA288:AJ288),AJ288)","v":0},{"$f":"IF(SUM($AA288:AK288)+AK288>$Z23,$Z23-SUM($AA288:AK288),AK288)","v":0},{"$f":"IF(SUM($AA288:AL288)+AL288>$Z23,$Z23-SUM($AA288:AL288),AL288)","v":0},{"$f":"IF(SUM($AA288:AM288)+AM288>$Z23,$Z23-SUM($AA288:AM288),AM288)","v":0},{"$f":"IF(SUM($AA288:AN288)+AN288>$Z23,$Z23-SUM($AA288:AN288),AN288)","v":0},{"$f":"IF(SUM($AA288:AO288)+AO288>$Z23,$Z23-SUM($AA288:AO288),AO288)","v":0},{"$f":"IF(SUM($AA288:AP288)+AP288>$Z23,$Z23-SUM($AA288:AP288),AP288)","v":0},{"$f":"IF(SUM($AA288:AQ288)+AQ288>$Z23,$Z23-SUM($AA288:AQ288),AQ288)","v":0},{"$f":"IF(SUM($AA288:AR288)+AR288>$Z23,$Z23-SUM($AA288:AR288),AR288)","v":0},{"$f":"IF(SUM($AA288:AS288)+AS288>$Z23,$Z23-SUM($AA288:AS288),AS288)","v":0},{"$f":"IF(SUM($AA288:AT288)+AT288>$Z23,$Z23-SUM($AA288:AT288),AT288)","v":0},{"$f":"IF(SUM($AA288:AU288)+AU288>$Z23,$Z23-SUM($AA288:AU288),AU288)","v":0},{"$f":"$Z36-SUM($I288:$AV288)","v":0},{"$f":"IF(AW288>0,AW288/(MAX(($F288-COUNT($I288:$AV288))/4,1)),0)","v":0},{"$f":"IF(SUM($AW288:AX288)<0,0,IF(SUM($AX288:AX288)+AX288>$AW288,$AW288-SUM($AX288:AX288),AX288))","v":0},{"$f":"IF(SUM($AW288:AY288)<0,0,IF(SUM($AX288:AY288)+AY288>$AW288,$AW288-SUM($AX288:AY288),AY288))","v":0},{"$f":"IF(SUM($AW288:AZ288)<0,0,IF(SUM($AX288:AZ288)+AZ288>$AW288,$AW288-SUM($AX288:AZ288),AZ288))","v":0},{"$f":"IF(SUM($AW288:BA288)<0,0,IF(SUM($AX288:BA288)+BA288>$AW288,$AW288-SUM($AX288:BA288),BA288))","v":0},{"$f":"IF(SUM($AW288:BB288)<0,0,IF(SUM($AX288:BB288)+BB288>$AW288,$AW288-SUM($AX288:BB288),BB288))","v":0},{"$f":"IF(SUM($AW288:BC288)<0,0,IF(SUM($AX288:BC288)+BC288>$AW288,$AW288-SUM($AX288:BC288),BC288))","v":0},{"$f":"IF(SUM($AW288:BD288)<0,0,IF(SUM($AX288:BD288)+BD288>$AW288,$AW288-SUM($AX288:BD288),BD288))","v":0},{"$f":"IF(SUM($AW288:BE288)<0,0,IF(SUM($AX288:BE288)+BE288>$AW288,$AW288-SUM($AX288:BE288),BE288))","v":0},{"$f":"IF(SUM($AW288:BF288)<0,0,IF(SUM($AX288:BF288)+BF288>$AW288,$AW288-SUM($AX288:BF288),BF288))","v":0},{"$f":"IF(SUM($AW288:BG288)<0,0,IF(SUM($AX288:BG288)+BG288>$AW288,$AW288-SUM($AX288:BG288),BG288))","v":0},{"$f":"IF(SUM($AW288:BH288)<0,0,IF(SUM($AX288:BH288)+BH288>$AW288,$AW288-SUM($AX288:BH288),BH288))","v":0},{"$f":"IF(SUM($AW288:BI288)<0,0,IF(SUM($AX288:BI288)+BI288>$AW288,$AW288-SUM($AX288:BI288),BI288))","v":0},{"$f":"IF(SUM($AW288:BJ288)<0,0,IF(SUM($AX288:BJ288)+BJ288>$AW288,$AW288-SUM($AX288:BJ288),BJ288))","v":0},{"$f":"IF(SUM($AW288:BK288)<0,0,IF(SUM($AX288:BK288)+BK288>$AW288,$AW288-SUM($AX288:BK288),BK288))","v":0},{"$f":"IF(SUM($AW288:BL288)<0,0,IF(SUM($AX288:BL288)+BL288>$AW288,$AW288-SUM($AX288:BL288),BL288))","v":0},{"$f":"IF(SUM($AW288:BM288)<0,0,IF(SUM($AX288:BM288)+BM288>$AW288,$AW288-SUM($AX288:BM288),BM288))","v":0},{"$f":"IF(SUM($AW288:BN288)<0,0,IF(SUM($AX288:BN288)+BN288>$AW288,$AW288-SUM($AX288:BN288),BN288))","v":0},{"$f":"IF(SUM($AW288:BO288)<0,0,IF(SUM($AX288:BO288)+BO288>$AW288,$AW288-SUM($AX288:BO288),BO288))","v":0},{"$f":"IF(SUM($AW288:BP288)<0,0,IF(SUM($AX288:BP288)+BP288>$AW288,$AW288-SUM($AX288:BP288),BP288))","v":0},{"$f":"IF(SUM($AW288:BQ288)<0,0,IF(SUM($AX288:BQ288)+BQ288>$AW288,$AW288-SUM($AX288:BQ288),BQ288))","v":0},{"$f":"IF(SUM($AW288:BR288)<0,0,IF(SUM($AX288:BR288)+BR288>$AW288,$AW288-SUM($AX288:BR288),BR288))","v":0},{"$f":"IF(SUM($AW288:BS288)<0,0,IF(SUM($AX288:BS288)+BS288>$AW288,$AW288-SUM($AX288:BS288),BS288))","v":0},{"$f":"IF(SUM($AW288:BT288)<0,0,IF(SUM($AX288:BT288)+BT288>$AW288,$AW288-SUM($AX288:BT288),BT288))","v":0},{"$f":"IF(SUM($AW288:BU288)<0,0,IF(SUM($AX288:BU288)+BU288>$AW288,$AW288-SUM($AX288:BU288),BU288))","v":0},{"$f":"IF(SUM($AW288:BV288)<0,0,IF(SUM($AX288:BV288)+BV288>$AW288,$AW288-SUM($AX288:BV288),BV288))","v":0},{"$f":"IF(SUM($AW288:BW288)<0,0,IF(SUM($AX288:BW288)+BW288>$AW288,$AW288-SUM($AX288:BW288),BW288))","v":0},{"$f":"IF(SUM($AW288:BX288)<0,0,IF(SUM($AX288:BX288)+BX288>$AW288,$AW288-SUM($AX288:BX288),BX288))","v":0},{"$f":"IF(SUM($AW288:BY288)<0,0,IF(SUM($AX288:BY288)+BY288>$AW288,$AW288-SUM($AX288:BY288),BY288))","v":0},{"$f":"IF(SUM($AW288:BZ288)<0,0,IF(SUM($AX288:BZ288)+BZ288>$AW288,$AW288-SUM($AX288:BZ288),BZ288))","v":0},{"$f":"IF(SUM($AW288:CA288)<0,0,IF(SUM($AX288:CA288)+CA288>$AW288,$AW288-SUM($AX288:CA288),CA288))","v":0},{"$f":"IF(SUM($AW288:CB288)<0,0,IF(SUM($AX288:CB288)+CB288>$AW288,$AW288-SUM($AX288:CB288),CB288))","v":0},{"$f":"IF(SUM($AW288:CC288)<0,0,IF(SUM($AX288:CC288)+CC288>$AW288,$AW288-SUM($AX288:CC288),CC288))","v":0},{"$f":"IF(SUM($AW288:CD288)<0,0,IF(SUM($AX288:CD288)+CD288>$AW288,$AW288-SUM($AX288:CD288),CD288))","v":0},{"$f":"IF(SUM($AW288:CE288)<0,0,IF(SUM($AX288:CE288)+CE288>$AW288,$AW288-SUM($AX288:CE288),CE288))","v":0},{"$f":"IF(SUM($AW288:CF288)<0,0,IF(SUM($AX288:CF288)+CF288>$AW288,$AW288-SUM($AX288:CF288),CF288))","v":0},{"$f":"IF(SUM($AW288:CG288)<0,0,IF(SUM($AX288:CG288)+CG288>$AW288,$AW288-SUM($AX288:CG288),CG288))","v":0},{"$f":"IF(SUM($AW288:CH288)<0,0,IF(SUM($AX288:CH288)+CH288>$AW288,$AW288-SUM($AX288:CH288),CH288))","v":0},{"$f":"IF(SUM($AW288:CI288)<0,0,IF(SUM($AX288:CI288)+CI288>$AW288,$AW288-SUM($AX288:CI288),CI288))","v":0},{"$f":"IF(SUM($AW288:CJ288)<0,0,IF(SUM($AX288:CJ288)+CJ288>$AW288,$AW288-SUM($AX288:CJ288),CJ288))","v":0},{"$f":"IF(SUM($AW288:CK288)<0,0,IF(SUM($AX288:CK288)+CK288>$AW288,$AW288-SUM($AX288:CK288),CK288))","v":0},{"$f":"IF(SUM($AW288:CL288)<0,0,IF(SUM($AX288:CL288)+CL288>$AW288,$AW288-SUM($AX288:CL288),CL288))","v":0},{"$f":"IF(SUM($AW288:CM288)<0,0,IF(SUM($AX288:CM288)+CM288>$AW288,$AW288-SUM($AX288:CM288),CM288))","v":0},{"$f":"IF(SUM($AW288:CN288)<0,0,IF(SUM($AX288:CN288)+CN288>$AW288,$AW288-SUM($AX288:CN288),CN288))","v":0},{"$f":"IF(SUM($AW288:CO288)<0,0,IF(SUM($AX288:CO288)+CO288>$AW288,$AW288-SUM($AX288:CO288),CO288))","v":0},{"$f":"IF(SUM($AW288:CP288)<0,0,IF(SUM($AX288:CP288)+CP288>$AW288,$AW288-SUM($AX288:CP288),CP288))","v":0},{"$f":"IF(SUM($AW288:CQ288)<0,0,IF(SUM($AX288:CQ288)+CQ288>$AW288,$AW288-SUM($AX288:CQ288),CQ288))","v":0},{"$f":"IF(SUM($AW288:CR288)<0,0,IF(SUM($AX288:CR288)+CR288>$AW288,$AW288-SUM($AX288:CR288),CR288))","v":0},{"$f":"IF(SUM($AW288:CS288)<0,0,IF(SUM($AX288:CS288)+CS288>$AW288,$AW288-SUM($AX288:CS288),CS288))","v":0},{"$f":"IF(SUM($AW288:CT288)<0,0,IF(SUM($AX288:CT288)+CT288>$AW288,$AW288-SUM($AX288:CT288),CT288))","v":0},{"$f":"IF(SUM($AW288:CU288)<0,0,IF(SUM($AX288:CU288)+CU288>$AW288,$AW288-SUM($AX288:CU288),CU288))","v":0},{"$f":"IF(SUM($AW288:CV288)<0,0,IF(SUM($AX288:CV288)+CV288>$AW288,$AW288-SUM($AX288:CV288),CV288))","v":0},{"$f":"IF(SUM($AW288:CW288)<0,0,IF(SUM($AX288:CW288)+CW288>$AW288,$AW288-SUM($AX288:CW288),CW288))","v":0},{"$f":"IF(SUM($AW288:CX288)<0,0,IF(SUM($AX288:CX288)+CX288>$AW288,$AW288-SUM($AX288:CX288),CX288))","v":0},{"$f":"IF(SUM($AW288:CY288)<0,0,IF(SUM($AX288:CY288)+CY288>$AW288,$AW288-SUM($AX288:CY288),CY288))","v":0},{"$f":"IF(SUM($AW288:CZ288)<0,0,IF(SUM($AX288:CZ288)+CZ288>$AW288,$AW288-SUM($AX288:CZ288),CZ288))","v":0},{"$f":"IF(SUM($AW288:DA288)<0,0,IF(SUM($AX288:DA288)+DA288>$AW288,$AW288-SUM($AX288:DA288),DA288))","v":0},{"$f":"IF(SUM($AW288:DB288)<0,0,IF(SUM($AX288:DB288)+DB288>$AW288,$AW288-SUM($AX288:DB288),DB288))","v":0},{"$f":"IF(SUM($AW288:DC288)<0,0,IF(SUM($AX288:DC288)+DC288>$AW288,$AW288-SUM($AX288:DC288),DC288))","v":0},{"$f":"IF(SUM($AW288:DD288)<0,0,IF(SUM($AX288:DD288)+DD288>$AW288,$AW288-SUM($AX288:DD288),DD288))","v":0},{"$f":"IF(SUM($AW288:DE288)<0,0,IF(SUM($AX288:DE288)+DE288>$AW288,$AW288-SUM($AX288:DE288),DE288))","v":0},{"$f":"IF(SUM($AW288:DF288)<0,0,IF(SUM($AX288:DF288)+DF288>$AW288,$AW288-SUM($AX288:DF288),DF288))","v":0},{"$f":"IF(SUM($AW288:DG288)<0,0,IF(SUM($AX288:DG288)+DG288>$AW288,$AW288-SUM($AX288:DG288),DG288))","v":0},{"$f":"IF(SUM($AW288:DH288)<0,0,IF(SUM($AX288:DH288)+DH288>$AW288,$AW288-SUM($AX288:DH288),DH288))","v":0},{"$f":"IF(SUM($AW288:DI288)<0,0,IF(SUM($AX288:DI288)+DI288>$AW288,$AW288-SUM($AX288:DI288),DI288))","v":0},{"$f":"IF(SUM($AW288:DJ288)<0,0,IF(SUM($AX288:DJ288)+DJ288>$AW288,$AW288-SUM($AX288:DJ288),DJ288))","v":0},{"$f":"IF(SUM($AW288:DK288)<0,0,IF(SUM($AX288:DK288)+DK288>$AW288,$AW288-SUM($AX288:DK288),DK288))","v":0},{"$f":"IF(SUM($AW288:DL288)<0,0,IF(SUM($AX288:DL288)+DL288>$AW288,$AW288-SUM($AX288:DL288),DL288))","v":0},{"$f":"IF(SUM($AW288:DM288)<0,0,IF(SUM($AX288:DM288)+DM288>$AW288,$AW288-SUM($AX288:DM288),DM288))","v":0},{"$f":"IF(SUM($AW288:DN288)<0,0,IF(SUM($AX288:DN288)+DN288>$AW288,$AW288-SUM($AX288:DN288),DN288))","v":0},{"$f":"IF(SUM($AW288:DO288)<0,0,IF(SUM($AX288:DO288)+DO288>$AW288,$AW288-SUM($AX288:DO288),DO288))","v":0},{"$f":"IF(SUM($AW288:DP288)<0,0,IF(SUM($AX288:DP288)+DP288>$AW288,$AW288-SUM($AX288:DP288),DP288))","v":0},{"$f":"IF(SUM($AW288:DQ288)<0,0,IF(SUM($AX288:DQ288)+DQ288>$AW288,$AW288-SUM($AX288:DQ288),DQ288))","v":0},{"$f":"IF(SUM($AW288:DR288)<0,0,IF(SUM($AX288:DR288)+DR288>$AW288,$AW288-SUM($AX288:DR288),DR288))","v":0},{"$f":"IF(SUM($AW288:DS288)<0,0,IF(SUM($AX288:DS288)+DS288>$AW288,$AW288-SUM($AX288:DS288),DS288))","v":0},{"$f":"IF(SUM($AW288:DT288)<0,0,IF(SUM($AX288:DT288)+DT288>$AW288,$AW288-SUM($AX288:DT288),DT288))","v":0},{"$f":"IF(SUM($AW288:DU288)<0,0,IF(SUM($AX288:DU288)+DU288>$AW288,$AW288-SUM($AX288:DU288),DU288))","v":0},{"$f":"IF(SUM($AW288:DV288)<0,0,IF(SUM($AX288:DV288)+DV288>$AW288,$AW288-SUM($AX288:DV288),DV288))","v":0},{"$f":"IF(SUM($AW288:DW288)<0,0,IF(SUM($AX288:DW288)+DW288>$AW288,$AW288-SUM($AX288:DW288),DW288))","v":0},{"$f":"IF(SUM($AW288:DX288)<0,0,IF(SUM($AX288:DX288)+DX288>$AW288,$AW288-SUM($AX288:DX288),DX288))","v":0},{"$f":"IF(SUM($AW288:DY288)<0,0,IF(SUM($AX288:DY288)+DY288>$AW288,$AW288-SUM($AX288:DY288),DY288))","v":0},{"$f":"IF(SUM($AW288:DZ288)<0,0,IF(SUM($AX288:DZ288)+DZ288>$AW288,$AW288-SUM($AX288:DZ288),DZ288))","v":0},{"$f":"IF(SUM($AW288:EA288)<0,0,IF(SUM($AX288:EA288)+EA288>$AW288,$AW288-SUM($AX288:EA288),EA288))","v":0},{"$f":"IF(SUM($AW288:EB288)<0,0,IF(SUM($AX288:EB288)+EB288>$AW288,$AW288-SUM($AX288:EB288),EB288))","v":0},{"$f":"IF(SUM($AW288:EC288)<0,0,IF(SUM($AX288:EC288)+EC288>$AW288,$AW288-SUM($AX288:EC288),EC288))","v":0},{"$f":"IF(SUM($AW288:ED288)<0,0,IF(SUM($AX288:ED288)+ED288>$AW288,$AW288-SUM($AX288:ED288),ED288))","v":0},{"$f":"IF(SUM($AW288:EE288)<0,0,IF(SUM($AX288:EE288)+EE288>$AW288,$AW288-SUM($AX288:EE288),EE288))","v":0},{"$f":"IF(SUM($AW288:EF288)<0,0,IF(SUM($AX288:EF288)+EF288>$AW288,$AW288-SUM($AX288:EF288),EF288))","v":0},{"$f":"IF(SUM($AW288:EG288)<0,0,IF(SUM($AX288:EG288)+EG288>$AW288,$AW288-SUM($AX288:EG288),EG288))","v":0},{"$f":"IF(SUM($AW288:EH288)<0,0,IF(SUM($AX288:EH288)+EH288>$AW288,$AW288-SUM($AX288:EH288),EH288))","v":0},{"$f":"IF(SUM($AW288:EI288)<0,0,IF(SUM($AX288:EI288)+EI288>$AW288,$AW288-SUM($AX288:EI288),EI288))","v":0},{"$f":"IF(SUM($AW288:EJ288)<0,0,IF(SUM($AX288:EJ288)+EJ288>$AW288,$AW288-SUM($AX288:EJ288),EJ288))","v":0},{"$f":"IF(SUM($AW288:EK288)<0,0,IF(SUM($AX288:EK288)+EK288>$AW288,$AW288-SUM($AX288:EK288),EK288))","v":0},{"$f":"IF(SUM($AW288:EL288)<0,0,IF(SUM($AX288:EL288)+EL288>$AW288,$AW288-SUM($AX288:EL288),EL288))","v":0},{"$f":"IF(SUM($AW288:EM288)<0,0,IF(SUM($AX288:EM288)+EM288>$AW288,$AW288-SUM($AX288:EM288),EM288))","v":0},{"$f":"IF(SUM($AW288:EN288)<0,0,IF(SUM($AX288:EN288)+EN288>$AW288,$AW288-SUM($AX288:EN288),EN288))","v":0},{"$f":"IF(SUM($AW288:EO288)<0,0,IF(SUM($AX288:EO288)+EO288>$AW288,$AW288-SUM($AX288:EO288),EO288))","v":0},{"$f":"IF(SUM($AW288:EP288)<0,0,IF(SUM($AX288:EP288)+EP288>$AW288,$AW288-SUM($AX288:EP288),EP288))","v":0},{"$f":"IF(SUM($AW288:EQ288)<0,0,IF(SUM($AX288:EQ288)+EQ288>$AW288,$AW288-SUM($AX288:EQ288),EQ288))","v":0},{"$f":"IF(SUM($AW288:ER288)<0,0,IF(SUM($AX288:ER288)+ER288>$AW288,$AW288-SUM($AX288:ER288),ER288))","v":0},{"$f":"IF(SUM($AW288:ES288)<0,0,IF(SUM($AX288:ES288)+ES288>$AW288,$AW288-SUM($AX288:ES288),ES288))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AA289:AA289)+AA289>$Z24,$Z24-SUM($AA289:AA289),AA289)","v":0},{"$f":"IF(SUM($AA289:AB289)+AB289>$Z24,$Z24-SUM($AA289:AB289),AB289)","v":0},{"$f":"IF(SUM($AA289:AC289)+AC289>$Z24,$Z24-SUM($AA289:AC289),AC289)","v":0},{"$f":"IF(SUM($AA289:AD289)+AD289>$Z24,$Z24-SUM($AA289:AD289),AD289)","v":0},{"$f":"IF(SUM($AA289:AE289)+AE289>$Z24,$Z24-SUM($AA289:AE289),AE289)","v":0},{"$f":"IF(SUM($AA289:AF289)+AF289>$Z24,$Z24-SUM($AA289:AF289),AF289)","v":0},{"$f":"IF(SUM($AA289:AG289)+AG289>$Z24,$Z24-SUM($AA289:AG289),AG289)","v":0},{"$f":"IF(SUM($AA289:AH289)+AH289>$Z24,$Z24-SUM($AA289:AH289),AH289)","v":0},{"$f":"IF(SUM($AA289:AI289)+AI289>$Z24,$Z24-SUM($AA289:AI289),AI289)","v":0},{"$f":"IF(SUM($AA289:AJ289)+AJ289>$Z24,$Z24-SUM($AA289:AJ289),AJ289)","v":0},{"$f":"IF(SUM($AA289:AK289)+AK289>$Z24,$Z24-SUM($AA289:AK289),AK289)","v":0},{"$f":"IF(SUM($AA289:AL289)+AL289>$Z24,$Z24-SUM($AA289:AL289),AL289)","v":0},{"$f":"IF(SUM($AA289:AM289)+AM289>$Z24,$Z24-SUM($AA289:AM289),AM289)","v":0},{"$f":"IF(SUM($AA289:AN289)+AN289>$Z24,$Z24-SUM($AA289:AN289),AN289)","v":0},{"$f":"IF(SUM($AA289:AO289)+AO289>$Z24,$Z24-SUM($AA289:AO289),AO289)","v":0},{"$f":"IF(SUM($AA289:AP289)+AP289>$Z24,$Z24-SUM($AA289:AP289),AP289)","v":0},{"$f":"IF(SUM($AA289:AQ289)+AQ289>$Z24,$Z24-SUM($AA289:AQ289),AQ289)","v":0},{"$f":"IF(SUM($AA289:AR289)+AR289>$Z24,$Z24-SUM($AA289:AR289),AR289)","v":0},{"$f":"IF(SUM($AA289:AS289)+AS289>$Z24,$Z24-SUM($AA289:AS289),AS289)","v":0},{"$f":"IF(SUM($AA289:AT289)+AT289>$Z24,$Z24-SUM($AA289:AT289),AT289)","v":0},{"$f":"IF(SUM($AA289:AU289)+AU289>$Z24,$Z24-SUM($AA289:AU289),AU289)","v":0},0,0,{"$f":"IF(SUM($AW289:AX289)<0,0,IF(SUM($AX289:AX289)+AX289>$AW289,$AW289-SUM($AX289:AX289),AX289))","v":0},{"$f":"IF(SUM($AW289:AY289)<0,0,IF(SUM($AX289:AY289)+AY289>$AW289,$AW289-SUM($AX289:AY289),AY289))","v":0},{"$f":"IF(SUM($AW289:AZ289)<0,0,IF(SUM($AX289:AZ289)+AZ289>$AW289,$AW289-SUM($AX289:AZ289),AZ289))","v":0},{"$f":"IF(SUM($AW289:BA289)<0,0,IF(SUM($AX289:BA289)+BA289>$AW289,$AW289-SUM($AX289:BA289),BA289))","v":0},{"$f":"IF(SUM($AW289:BB289)<0,0,IF(SUM($AX289:BB289)+BB289>$AW289,$AW289-SUM($AX289:BB289),BB289))","v":0},{"$f":"IF(SUM($AW289:BC289)<0,0,IF(SUM($AX289:BC289)+BC289>$AW289,$AW289-SUM($AX289:BC289),BC289))","v":0},{"$f":"IF(SUM($AW289:BD289)<0,0,IF(SUM($AX289:BD289)+BD289>$AW289,$AW289-SUM($AX289:BD289),BD289))","v":0},{"$f":"IF(SUM($AW289:BE289)<0,0,IF(SUM($AX289:BE289)+BE289>$AW289,$AW289-SUM($AX289:BE289),BE289))","v":0},{"$f":"IF(SUM($AW289:BF289)<0,0,IF(SUM($AX289:BF289)+BF289>$AW289,$AW289-SUM($AX289:BF289),BF289))","v":0},{"$f":"IF(SUM($AW289:BG289)<0,0,IF(SUM($AX289:BG289)+BG289>$AW289,$AW289-SUM($AX289:BG289),BG289))","v":0},{"$f":"IF(SUM($AW289:BH289)<0,0,IF(SUM($AX289:BH289)+BH289>$AW289,$AW289-SUM($AX289:BH289),BH289))","v":0},{"$f":"IF(SUM($AW289:BI289)<0,0,IF(SUM($AX289:BI289)+BI289>$AW289,$AW289-SUM($AX289:BI289),BI289))","v":0},{"$f":"IF(SUM($AW289:BJ289)<0,0,IF(SUM($AX289:BJ289)+BJ289>$AW289,$AW289-SUM($AX289:BJ289),BJ289))","v":0},{"$f":"IF(SUM($AW289:BK289)<0,0,IF(SUM($AX289:BK289)+BK289>$AW289,$AW289-SUM($AX289:BK289),BK289))","v":0},{"$f":"IF(SUM($AW289:BL289)<0,0,IF(SUM($AX289:BL289)+BL289>$AW289,$AW289-SUM($AX289:BL289),BL289))","v":0},{"$f":"IF(SUM($AW289:BM289)<0,0,IF(SUM($AX289:BM289)+BM289>$AW289,$AW289-SUM($AX289:BM289),BM289))","v":0},{"$f":"IF(SUM($AW289:BN289)<0,0,IF(SUM($AX289:BN289)+BN289>$AW289,$AW289-SUM($AX289:BN289),BN289))","v":0},{"$f":"IF(SUM($AW289:BO289)<0,0,IF(SUM($AX289:BO289)+BO289>$AW289,$AW289-SUM($AX289:BO289),BO289))","v":0},{"$f":"IF(SUM($AW289:BP289)<0,0,IF(SUM($AX289:BP289)+BP289>$AW289,$AW289-SUM($AX289:BP289),BP289))","v":0},{"$f":"IF(SUM($AW289:BQ289)<0,0,IF(SUM($AX289:BQ289)+BQ289>$AW289,$AW289-SUM($AX289:BQ289),BQ289))","v":0},{"$f":"IF(SUM($AW289:BR289)<0,0,IF(SUM($AX289:BR289)+BR289>$AW289,$AW289-SUM($AX289:BR289),BR289))","v":0},{"$f":"IF(SUM($AW289:BS289)<0,0,IF(SUM($AX289:BS289)+BS289>$AW289,$AW289-SUM($AX289:BS289),BS289))","v":0},{"$f":"IF(SUM($AW289:BT289)<0,0,IF(SUM($AX289:BT289)+BT289>$AW289,$AW289-SUM($AX289:BT289),BT289))","v":0},{"$f":"IF(SUM($AW289:BU289)<0,0,IF(SUM($AX289:BU289)+BU289>$AW289,$AW289-SUM($AX289:BU289),BU289))","v":0},{"$f":"IF(SUM($AW289:BV289)<0,0,IF(SUM($AX289:BV289)+BV289>$AW289,$AW289-SUM($AX289:BV289),BV289))","v":0},{"$f":"IF(SUM($AW289:BW289)<0,0,IF(SUM($AX289:BW289)+BW289>$AW289,$AW289-SUM($AX289:BW289),BW289))","v":0},{"$f":"IF(SUM($AW289:BX289)<0,0,IF(SUM($AX289:BX289)+BX289>$AW289,$AW289-SUM($AX289:BX289),BX289))","v":0},{"$f":"IF(SUM($AW289:BY289)<0,0,IF(SUM($AX289:BY289)+BY289>$AW289,$AW289-SUM($AX289:BY289),BY289))","v":0},{"$f":"IF(SUM($AW289:BZ289)<0,0,IF(SUM($AX289:BZ289)+BZ289>$AW289,$AW289-SUM($AX289:BZ289),BZ289))","v":0},{"$f":"IF(SUM($AW289:CA289)<0,0,IF(SUM($AX289:CA289)+CA289>$AW289,$AW289-SUM($AX289:CA289),CA289))","v":0},{"$f":"IF(SUM($AW289:CB289)<0,0,IF(SUM($AX289:CB289)+CB289>$AW289,$AW289-SUM($AX289:CB289),CB289))","v":0},{"$f":"IF(SUM($AW289:CC289)<0,0,IF(SUM($AX289:CC289)+CC289>$AW289,$AW289-SUM($AX289:CC289),CC289))","v":0},{"$f":"IF(SUM($AW289:CD289)<0,0,IF(SUM($AX289:CD289)+CD289>$AW289,$AW289-SUM($AX289:CD289),CD289))","v":0},{"$f":"IF(SUM($AW289:CE289)<0,0,IF(SUM($AX289:CE289)+CE289>$AW289,$AW289-SUM($AX289:CE289),CE289))","v":0},{"$f":"IF(SUM($AW289:CF289)<0,0,IF(SUM($AX289:CF289)+CF289>$AW289,$AW289-SUM($AX289:CF289),CF289))","v":0},{"$f":"IF(SUM($AW289:CG289)<0,0,IF(SUM($AX289:CG289)+CG289>$AW289,$AW289-SUM($AX289:CG289),CG289))","v":0},{"$f":"IF(SUM($AW289:CH289)<0,0,IF(SUM($AX289:CH289)+CH289>$AW289,$AW289-SUM($AX289:CH289),CH289))","v":0},{"$f":"IF(SUM($AW289:CI289)<0,0,IF(SUM($AX289:CI289)+CI289>$AW289,$AW289-SUM($AX289:CI289),CI289))","v":0},{"$f":"IF(SUM($AW289:CJ289)<0,0,IF(SUM($AX289:CJ289)+CJ289>$AW289,$AW289-SUM($AX289:CJ289),CJ289))","v":0},{"$f":"IF(SUM($AW289:CK289)<0,0,IF(SUM($AX289:CK289)+CK289>$AW289,$AW289-SUM($AX289:CK289),CK289))","v":0},{"$f":"IF(SUM($AW289:CL289)<0,0,IF(SUM($AX289:CL289)+CL289>$AW289,$AW289-SUM($AX289:CL289),CL289))","v":0},{"$f":"IF(SUM($AW289:CM289)<0,0,IF(SUM($AX289:CM289)+CM289>$AW289,$AW289-SUM($AX289:CM289),CM289))","v":0},{"$f":"IF(SUM($AW289:CN289)<0,0,IF(SUM($AX289:CN289)+CN289>$AW289,$AW289-SUM($AX289:CN289),CN289))","v":0},{"$f":"IF(SUM($AW289:CO289)<0,0,IF(SUM($AX289:CO289)+CO289>$AW289,$AW289-SUM($AX289:CO289),CO289))","v":0},{"$f":"IF(SUM($AW289:CP289)<0,0,IF(SUM($AX289:CP289)+CP289>$AW289,$AW289-SUM($AX289:CP289),CP289))","v":0},{"$f":"IF(SUM($AW289:CQ289)<0,0,IF(SUM($AX289:CQ289)+CQ289>$AW289,$AW289-SUM($AX289:CQ289),CQ289))","v":0},{"$f":"IF(SUM($AW289:CR289)<0,0,IF(SUM($AX289:CR289)+CR289>$AW289,$AW289-SUM($AX289:CR289),CR289))","v":0},{"$f":"IF(SUM($AW289:CS289)<0,0,IF(SUM($AX289:CS289)+CS289>$AW289,$AW289-SUM($AX289:CS289),CS289))","v":0},{"$f":"IF(SUM($AW289:CT289)<0,0,IF(SUM($AX289:CT289)+CT289>$AW289,$AW289-SUM($AX289:CT289),CT289))","v":0},{"$f":"IF(SUM($AW289:CU289)<0,0,IF(SUM($AX289:CU289)+CU289>$AW289,$AW289-SUM($AX289:CU289),CU289))","v":0},{"$f":"IF(SUM($AW289:CV289)<0,0,IF(SUM($AX289:CV289)+CV289>$AW289,$AW289-SUM($AX289:CV289),CV289))","v":0},{"$f":"IF(SUM($AW289:CW289)<0,0,IF(SUM($AX289:CW289)+CW289>$AW289,$AW289-SUM($AX289:CW289),CW289))","v":0},{"$f":"IF(SUM($AW289:CX289)<0,0,IF(SUM($AX289:CX289)+CX289>$AW289,$AW289-SUM($AX289:CX289),CX289))","v":0},{"$f":"IF(SUM($AW289:CY289)<0,0,IF(SUM($AX289:CY289)+CY289>$AW289,$AW289-SUM($AX289:CY289),CY289))","v":0},{"$f":"IF(SUM($AW289:CZ289)<0,0,IF(SUM($AX289:CZ289)+CZ289>$AW289,$AW289-SUM($AX289:CZ289),CZ289))","v":0},{"$f":"IF(SUM($AW289:DA289)<0,0,IF(SUM($AX289:DA289)+DA289>$AW289,$AW289-SUM($AX289:DA289),DA289))","v":0},{"$f":"IF(SUM($AW289:DB289)<0,0,IF(SUM($AX289:DB289)+DB289>$AW289,$AW289-SUM($AX289:DB289),DB289))","v":0},{"$f":"IF(SUM($AW289:DC289)<0,0,IF(SUM($AX289:DC289)+DC289>$AW289,$AW289-SUM($AX289:DC289),DC289))","v":0},{"$f":"IF(SUM($AW289:DD289)<0,0,IF(SUM($AX289:DD289)+DD289>$AW289,$AW289-SUM($AX289:DD289),DD289))","v":0},{"$f":"IF(SUM($AW289:DE289)<0,0,IF(SUM($AX289:DE289)+DE289>$AW289,$AW289-SUM($AX289:DE289),DE289))","v":0},{"$f":"IF(SUM($AW289:DF289)<0,0,IF(SUM($AX289:DF289)+DF289>$AW289,$AW289-SUM($AX289:DF289),DF289))","v":0},{"$f":"IF(SUM($AW289:DG289)<0,0,IF(SUM($AX289:DG289)+DG289>$AW289,$AW289-SUM($AX289:DG289),DG289))","v":0},{"$f":"IF(SUM($AW289:DH289)<0,0,IF(SUM($AX289:DH289)+DH289>$AW289,$AW289-SUM($AX289:DH289),DH289))","v":0},{"$f":"IF(SUM($AW289:DI289)<0,0,IF(SUM($AX289:DI289)+DI289>$AW289,$AW289-SUM($AX289:DI289),DI289))","v":0},{"$f":"IF(SUM($AW289:DJ289)<0,0,IF(SUM($AX289:DJ289)+DJ289>$AW289,$AW289-SUM($AX289:DJ289),DJ289))","v":0},{"$f":"IF(SUM($AW289:DK289)<0,0,IF(SUM($AX289:DK289)+DK289>$AW289,$AW289-SUM($AX289:DK289),DK289))","v":0},{"$f":"IF(SUM($AW289:DL289)<0,0,IF(SUM($AX289:DL289)+DL289>$AW289,$AW289-SUM($AX289:DL289),DL289))","v":0},{"$f":"IF(SUM($AW289:DM289)<0,0,IF(SUM($AX289:DM289)+DM289>$AW289,$AW289-SUM($AX289:DM289),DM289))","v":0},{"$f":"IF(SUM($AW289:DN289)<0,0,IF(SUM($AX289:DN289)+DN289>$AW289,$AW289-SUM($AX289:DN289),DN289))","v":0},{"$f":"IF(SUM($AW289:DO289)<0,0,IF(SUM($AX289:DO289)+DO289>$AW289,$AW289-SUM($AX289:DO289),DO289))","v":0},{"$f":"IF(SUM($AW289:DP289)<0,0,IF(SUM($AX289:DP289)+DP289>$AW289,$AW289-SUM($AX289:DP289),DP289))","v":0},{"$f":"IF(SUM($AW289:DQ289)<0,0,IF(SUM($AX289:DQ289)+DQ289>$AW289,$AW289-SUM($AX289:DQ289),DQ289))","v":0},{"$f":"IF(SUM($AW289:DR289)<0,0,IF(SUM($AX289:DR289)+DR289>$AW289,$AW289-SUM($AX289:DR289),DR289))","v":0},{"$f":"IF(SUM($AW289:DS289)<0,0,IF(SUM($AX289:DS289)+DS289>$AW289,$AW289-SUM($AX289:DS289),DS289))","v":0},{"$f":"IF(SUM($AW289:DT289)<0,0,IF(SUM($AX289:DT289)+DT289>$AW289,$AW289-SUM($AX289:DT289),DT289))","v":0},{"$f":"IF(SUM($AW289:DU289)<0,0,IF(SUM($AX289:DU289)+DU289>$AW289,$AW289-SUM($AX289:DU289),DU289))","v":0},{"$f":"IF(SUM($AW289:DV289)<0,0,IF(SUM($AX289:DV289)+DV289>$AW289,$AW289-SUM($AX289:DV289),DV289))","v":0},{"$f":"IF(SUM($AW289:DW289)<0,0,IF(SUM($AX289:DW289)+DW289>$AW289,$AW289-SUM($AX289:DW289),DW289))","v":0},{"$f":"IF(SUM($AW289:DX289)<0,0,IF(SUM($AX289:DX289)+DX289>$AW289,$AW289-SUM($AX289:DX289),DX289))","v":0},{"$f":"IF(SUM($AW289:DY289)<0,0,IF(SUM($AX289:DY289)+DY289>$AW289,$AW289-SUM($AX289:DY289),DY289))","v":0},{"$f":"IF(SUM($AW289:DZ289)<0,0,IF(SUM($AX289:DZ289)+DZ289>$AW289,$AW289-SUM($AX289:DZ289),DZ289))","v":0},{"$f":"IF(SUM($AW289:EA289)<0,0,IF(SUM($AX289:EA289)+EA289>$AW289,$AW289-SUM($AX289:EA289),EA289))","v":0},{"$f":"IF(SUM($AW289:EB289)<0,0,IF(SUM($AX289:EB289)+EB289>$AW289,$AW289-SUM($AX289:EB289),EB289))","v":0},{"$f":"IF(SUM($AW289:EC289)<0,0,IF(SUM($AX289:EC289)+EC289>$AW289,$AW289-SUM($AX289:EC289),EC289))","v":0},{"$f":"IF(SUM($AW289:ED289)<0,0,IF(SUM($AX289:ED289)+ED289>$AW289,$AW289-SUM($AX289:ED289),ED289))","v":0},{"$f":"IF(SUM($AW289:EE289)<0,0,IF(SUM($AX289:EE289)+EE289>$AW289,$AW289-SUM($AX289:EE289),EE289))","v":0},{"$f":"IF(SUM($AW289:EF289)<0,0,IF(SUM($AX289:EF289)+EF289>$AW289,$AW289-SUM($AX289:EF289),EF289))","v":0},{"$f":"IF(SUM($AW289:EG289)<0,0,IF(SUM($AX289:EG289)+EG289>$AW289,$AW289-SUM($AX289:EG289),EG289))","v":0},{"$f":"IF(SUM($AW289:EH289)<0,0,IF(SUM($AX289:EH289)+EH289>$AW289,$AW289-SUM($AX289:EH289),EH289))","v":0},{"$f":"IF(SUM($AW289:EI289)<0,0,IF(SUM($AX289:EI289)+EI289>$AW289,$AW289-SUM($AX289:EI289),EI289))","v":0},{"$f":"IF(SUM($AW289:EJ289)<0,0,IF(SUM($AX289:EJ289)+EJ289>$AW289,$AW289-SUM($AX289:EJ289),EJ289))","v":0},{"$f":"IF(SUM($AW289:EK289)<0,0,IF(SUM($AX289:EK289)+EK289>$AW289,$AW289-SUM($AX289:EK289),EK289))","v":0},{"$f":"IF(SUM($AW289:EL289)<0,0,IF(SUM($AX289:EL289)+EL289>$AW289,$AW289-SUM($AX289:EL289),EL289))","v":0},{"$f":"IF(SUM($AW289:EM289)<0,0,IF(SUM($AX289:EM289)+EM289>$AW289,$AW289-SUM($AX289:EM289),EM289))","v":0},{"$f":"IF(SUM($AW289:EN289)<0,0,IF(SUM($AX289:EN289)+EN289>$AW289,$AW289-SUM($AX289:EN289),EN289))","v":0},{"$f":"IF(SUM($AW289:EO289)<0,0,IF(SUM($AX289:EO289)+EO289>$AW289,$AW289-SUM($AX289:EO289),EO289))","v":0},{"$f":"IF(SUM($AW289:EP289)<0,0,IF(SUM($AX289:EP289)+EP289>$AW289,$AW289-SUM($AX289:EP289),EP289))","v":0},{"$f":"IF(SUM($AW289:EQ289)<0,0,IF(SUM($AX289:EQ289)+EQ289>$AW289,$AW289-SUM($AX289:EQ289),EQ289))","v":0},{"$f":"IF(SUM($AW289:ER289)<0,0,IF(SUM($AX289:ER289)+ER289>$AW289,$AW289-SUM($AX289:ER289),ER289))","v":0},{"$f":"IF(SUM($AW289:ES289)<0,0,IF(SUM($AX289:ES289)+ES289>$AW289,$AW289-SUM($AX289:ES289),ES289))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4851577916666664E-3,{"$f":"IF(SUM($AA290:AA290)+AA290>$Z25,$Z25-SUM($AA290:AA290),AA290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AB290)+AB290>$Z25,$Z25-SUM($AA290:AB290),AB290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AC290)+AC290>$Z25,$Z25-SUM($AA290:AC290),AC290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AD290)+AD290>$Z25,$Z25-SUM($AA290:AD290),AD290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AE290)+AE290>$Z25,$Z25-SUM($AA290:AE290),AE290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AF290)+AF290>$Z25,$Z25-SUM($AA290:AF290),AF290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AG290)+AG290>$Z25,$Z25-SUM($AA290:AG290),AG290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AH290)+AH290>$Z25,$Z25-SUM($AA290:AH290),AH290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AI290)+AI290>$Z25,$Z25-SUM($AA290:AI290),AI290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AJ290)+AJ290>$Z25,$Z25-SUM($AA290:AJ290),AJ290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AK290)+AK290>$Z25,$Z25-SUM($AA290:AK290),AK290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AL290)+AL290>$Z25,$Z25-SUM($AA290:AL290),AL290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AM290)+AM290>$Z25,$Z25-SUM($AA290:AM290),AM290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AN290)+AN290>$Z25,$Z25-SUM($AA290:AN290),AN290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AO290)+AO290>$Z25,$Z25-SUM($AA290:AO290),AO290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AP290)+AP290>$Z25,$Z25-SUM($AA290:AP290),AP290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AQ290)+AQ290>$Z25,$Z25-SUM($AA290:AQ290),AQ290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AR290)+AR290>$Z25,$Z25-SUM($AA290:AR290),AR290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AS290)+AS290>$Z25,$Z25-SUM($AA290:AS290),AS290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AT290)+AT290>$Z25,$Z25-SUM($AA290:AT290),AT290)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AA290:AU290)+AU290>$Z25,$Z25-SUM($AA290:AU290),AU290)","v":8.4851577916666664E-3},0.83154546358333348,3.3940631166666672E-2,{"$f":"IF(SUM($AW290:AX290)<0,0,IF(SUM($AX290:AX290)+AX290>$AW290,$AW290-SUM($AX290:AX290),AX290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:AY290)<0,0,IF(SUM($AX290:AY290)+AY290>$AW290,$AW290-SUM($AX290:AY290),AY290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:AZ290)<0,0,IF(SUM($AX290:AZ290)+AZ290>$AW290,$AW290-SUM($AX290:AZ290),AZ290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BA290)<0,0,IF(SUM($AX290:BA290)+BA290>$AW290,$AW290-SUM($AX290:BA290),BA290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BB290)<0,0,IF(SUM($AX290:BB290)+BB290>$AW290,$AW290-SUM($AX290:BB290),BB290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BC290)<0,0,IF(SUM($AX290:BC290)+BC290>$AW290,$AW290-SUM($AX290:BC290),BC290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BD290)<0,0,IF(SUM($AX290:BD290)+BD290>$AW290,$AW290-SUM($AX290:BD290),BD290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BE290)<0,0,IF(SUM($AX290:BE290)+BE290>$AW290,$AW290-SUM($AX290:BE290),BE290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BF290)<0,0,IF(SUM($AX290:BF290)+BF290>$AW290,$AW290-SUM($AX290:BF290),BF290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BG290)<0,0,IF(SUM($AX290:BG290)+BG290>$AW290,$AW290-SUM($AX290:BG290),BG290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BH290)<0,0,IF(SUM($AX290:BH290)+BH290>$AW290,$AW290-SUM($AX290:BH290),BH290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BI290)<0,0,IF(SUM($AX290:BI290)+BI290>$AW290,$AW290-SUM($AX290:BI290),BI290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BJ290)<0,0,IF(SUM($AX290:BJ290)+BJ290>$AW290,$AW290-SUM($AX290:BJ290),BJ290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BK290)<0,0,IF(SUM($AX290:BK290)+BK290>$AW290,$AW290-SUM($AX290:BK290),BK290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BL290)<0,0,IF(SUM($AX290:BL290)+BL290>$AW290,$AW290-SUM($AX290:BL290),BL290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BM290)<0,0,IF(SUM($AX290:BM290)+BM290>$AW290,$AW290-SUM($AX290:BM290),BM290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BN290)<0,0,IF(SUM($AX290:BN290)+BN290>$AW290,$AW290-SUM($AX290:BN290),BN290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BO290)<0,0,IF(SUM($AX290:BO290)+BO290>$AW290,$AW290-SUM($AX290:BO290),BO290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BP290)<0,0,IF(SUM($AX290:BP290)+BP290>$AW290,$AW290-SUM($AX290:BP290),BP290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BQ290)<0,0,IF(SUM($AX290:BQ290)+BQ290>$AW290,$AW290-SUM($AX290:BQ290),BQ290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BR290)<0,0,IF(SUM($AX290:BR290)+BR290>$AW290,$AW290-SUM($AX290:BR290),BR290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BS290)<0,0,IF(SUM($AX290:BS290)+BS290>$AW290,$AW290-SUM($AX290:BS290),BS290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BT290)<0,0,IF(SUM($AX290:BT290)+BT290>$AW290,$AW290-SUM($AX290:BT290),BT290))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW290:BU290)<0,0,IF(SUM($AX290:BU290)+BU290>$AW290,$AW290-SUM($AX290:BU290),BU290))","v":1.6970315583333284E-2},{"$f":"IF(SUM($AW290:BV290)<0,0,IF(SUM($AX290:BV290)+BV290>$AW290,$AW290-SUM($AX290:BV290),BV290))","v":0},{"$f":"IF(SUM($AW290:BW290)<0,0,IF(SUM($AX290:BW290)+BW290>$AW290,$AW290-SUM($AX290:BW290),BW290))","v":0},{"$f":"IF(SUM($AW290:BX290)<0,0,IF(SUM($AX290:BX290)+BX290>$AW290,$AW290-SUM($AX290:BX290),BX290))","v":0},{"$f":"IF(SUM($AW290:BY290)<0,0,IF(SUM($AX290:BY290)+BY290>$AW290,$AW290-SUM($AX290:BY290),BY290))","v":0},{"$f":"IF(SUM($AW290:BZ290)<0,0,IF(SUM($AX290:BZ290)+BZ290>$AW290,$AW290-SUM($AX290:BZ290),BZ290))","v":0},{"$f":"IF(SUM($AW290:CA290)<0,0,IF(SUM($AX290:CA290)+CA290>$AW290,$AW290-SUM($AX290:CA290),CA290))","v":0},{"$f":"IF(SUM($AW290:CB290)<0,0,IF(SUM($AX290:CB290)+CB290>$AW290,$AW290-SUM($AX290:CB290),CB290))","v":0},{"$f":"IF(SUM($AW290:CC290)<0,0,IF(SUM($AX290:CC290)+CC290>$AW290,$AW290-SUM($AX290:CC290),CC290))","v":0},{"$f":"IF(SUM($AW290:CD290)<0,0,IF(SUM($AX290:CD290)+CD290>$AW290,$AW290-SUM($AX290:CD290),CD290))","v":0},{"$f":"IF(SUM($AW290:CE290)<0,0,IF(SUM($AX290:CE290)+CE290>$AW290,$AW290-SUM($AX290:CE290),CE290))","v":0},{"$f":"IF(SUM($AW290:CF290)<0,0,IF(SUM($AX290:CF290)+CF290>$AW290,$AW290-SUM($AX290:CF290),CF290))","v":0},{"$f":"IF(SUM($AW290:CG290)<0,0,IF(SUM($AX290:CG290)+CG290>$AW290,$AW290-SUM($AX290:CG290),CG290))","v":0},{"$f":"IF(SUM($AW290:CH290)<0,0,IF(SUM($AX290:CH290)+CH290>$AW290,$AW290-SUM($AX290:CH290),CH290))","v":0},{"$f":"IF(SUM($AW290:CI290)<0,0,IF(SUM($AX290:CI290)+CI290>$AW290,$AW290-SUM($AX290:CI290),CI290))","v":0},{"$f":"IF(SUM($AW290:CJ290)<0,0,IF(SUM($AX290:CJ290)+CJ290>$AW290,$AW290-SUM($AX290:CJ290),CJ290))","v":0},{"$f":"IF(SUM($AW290:CK290)<0,0,IF(SUM($AX290:CK290)+CK290>$AW290,$AW290-SUM($AX290:CK290),CK290))","v":0},{"$f":"IF(SUM($AW290:CL290)<0,0,IF(SUM($AX290:CL290)+CL290>$AW290,$AW290-SUM($AX290:CL290),CL290))","v":0},{"$f":"IF(SUM($AW290:CM290)<0,0,IF(SUM($AX290:CM290)+CM290>$AW290,$AW290-SUM($AX290:CM290),CM290))","v":0},{"$f":"IF(SUM($AW290:CN290)<0,0,IF(SUM($AX290:CN290)+CN290>$AW290,$AW290-SUM($AX290:CN290),CN290))","v":0},{"$f":"IF(SUM($AW290:CO290)<0,0,IF(SUM($AX290:CO290)+CO290>$AW290,$AW290-SUM($AX290:CO290),CO290))","v":0},{"$f":"IF(SUM($AW290:CP290)<0,0,IF(SUM($AX290:CP290)+CP290>$AW290,$AW290-SUM($AX290:CP290),CP290))","v":0},{"$f":"IF(SUM($AW290:CQ290)<0,0,IF(SUM($AX290:CQ290)+CQ290>$AW290,$AW290-SUM($AX290:CQ290),CQ290))","v":0},{"$f":"IF(SUM($AW290:CR290)<0,0,IF(SUM($AX290:CR290)+CR290>$AW290,$AW290-SUM($AX290:CR290),CR290))","v":0},{"$f":"IF(SUM($AW290:CS290)<0,0,IF(SUM($AX290:CS290)+CS290>$AW290,$AW290-SUM($AX290:CS290),CS290))","v":0},{"$f":"IF(SUM($AW290:CT290)<0,0,IF(SUM($AX290:CT290)+CT290>$AW290,$AW290-SUM($AX290:CT290),CT290))","v":0},{"$f":"IF(SUM($AW290:CU290)<0,0,IF(SUM($AX290:CU290)+CU290>$AW290,$AW290-SUM($AX290:CU290),CU290))","v":0},{"$f":"IF(SUM($AW290:CV290)<0,0,IF(SUM($AX290:CV290)+CV290>$AW290,$AW290-SUM($AX290:CV290),CV290))","v":0},{"$f":"IF(SUM($AW290:CW290)<0,0,IF(SUM($AX290:CW290)+CW290>$AW290,$AW290-SUM($AX290:CW290),CW290))","v":0},{"$f":"IF(SUM($AW290:CX290)<0,0,IF(SUM($AX290:CX290)+CX290>$AW290,$AW290-SUM($AX290:CX290),CX290))","v":0},{"$f":"IF(SUM($AW290:CY290)<0,0,IF(SUM($AX290:CY290)+CY290>$AW290,$AW290-SUM($AX290:CY290),CY290))","v":0},{"$f":"IF(SUM($AW290:CZ290)<0,0,IF(SUM($AX290:CZ290)+CZ290>$AW290,$AW290-SUM($AX290:CZ290),CZ290))","v":0},{"$f":"IF(SUM($AW290:DA290)<0,0,IF(SUM($AX290:DA290)+DA290>$AW290,$AW290-SUM($AX290:DA290),DA290))","v":0},{"$f":"IF(SUM($AW290:DB290)<0,0,IF(SUM($AX290:DB290)+DB290>$AW290,$AW290-SUM($AX290:DB290),DB290))","v":0},{"$f":"IF(SUM($AW290:DC290)<0,0,IF(SUM($AX290:DC290)+DC290>$AW290,$AW290-SUM($AX290:DC290),DC290))","v":0},{"$f":"IF(SUM($AW290:DD290)<0,0,IF(SUM($AX290:DD290)+DD290>$AW290,$AW290-SUM($AX290:DD290),DD290))","v":0},{"$f":"IF(SUM($AW290:DE290)<0,0,IF(SUM($AX290:DE290)+DE290>$AW290,$AW290-SUM($AX290:DE290),DE290))","v":0},{"$f":"IF(SUM($AW290:DF290)<0,0,IF(SUM($AX290:DF290)+DF290>$AW290,$AW290-SUM($AX290:DF290),DF290))","v":0},{"$f":"IF(SUM($AW290:DG290)<0,0,IF(SUM($AX290:DG290)+DG290>$AW290,$AW290-SUM($AX290:DG290),DG290))","v":0},{"$f":"IF(SUM($AW290:DH290)<0,0,IF(SUM($AX290:DH290)+DH290>$AW290,$AW290-SUM($AX290:DH290),DH290))","v":0},{"$f":"IF(SUM($AW290:DI290)<0,0,IF(SUM($AX290:DI290)+DI290>$AW290,$AW290-SUM($AX290:DI290),DI290))","v":0},{"$f":"IF(SUM($AW290:DJ290)<0,0,IF(SUM($AX290:DJ290)+DJ290>$AW290,$AW290-SUM($AX290:DJ290),DJ290))","v":0},{"$f":"IF(SUM($AW290:DK290)<0,0,IF(SUM($AX290:DK290)+DK290>$AW290,$AW290-SUM($AX290:DK290),DK290))","v":0},{"$f":"IF(SUM($AW290:DL290)<0,0,IF(SUM($AX290:DL290)+DL290>$AW290,$AW290-SUM($AX290:DL290),DL290))","v":0},{"$f":"IF(SUM($AW290:DM290)<0,0,IF(SUM($AX290:DM290)+DM290>$AW290,$AW290-SUM($AX290:DM290),DM290))","v":0},{"$f":"IF(SUM($AW290:DN290)<0,0,IF(SUM($AX290:DN290)+DN290>$AW290,$AW290-SUM($AX290:DN290),DN290))","v":0},{"$f":"IF(SUM($AW290:DO290)<0,0,IF(SUM($AX290:DO290)+DO290>$AW290,$AW290-SUM($AX290:DO290),DO290))","v":0},{"$f":"IF(SUM($AW290:DP290)<0,0,IF(SUM($AX290:DP290)+DP290>$AW290,$AW290-SUM($AX290:DP290),DP290))","v":0},{"$f":"IF(SUM($AW290:DQ290)<0,0,IF(SUM($AX290:DQ290)+DQ290>$AW290,$AW290-SUM($AX290:DQ290),DQ290))","v":0},{"$f":"IF(SUM($AW290:DR290)<0,0,IF(SUM($AX290:DR290)+DR290>$AW290,$AW290-SUM($AX290:DR290),DR290))","v":0},{"$f":"IF(SUM($AW290:DS290)<0,0,IF(SUM($AX290:DS290)+DS290>$AW290,$AW290-SUM($AX290:DS290),DS290))","v":0},{"$f":"IF(SUM($AW290:DT290)<0,0,IF(SUM($AX290:DT290)+DT290>$AW290,$AW290-SUM($AX290:DT290),DT290))","v":0},{"$f":"IF(SUM($AW290:DU290)<0,0,IF(SUM($AX290:DU290)+DU290>$AW290,$AW290-SUM($AX290:DU290),DU290))","v":0},{"$f":"IF(SUM($AW290:DV290)<0,0,IF(SUM($AX290:DV290)+DV290>$AW290,$AW290-SUM($AX290:DV290),DV290))","v":0},{"$f":"IF(SUM($AW290:DW290)<0,0,IF(SUM($AX290:DW290)+DW290>$AW290,$AW290-SUM($AX290:DW290),DW290))","v":0},{"$f":"IF(SUM($AW290:DX290)<0,0,IF(SUM($AX290:DX290)+DX290>$AW290,$AW290-SUM($AX290:DX290),DX290))","v":0},{"$f":"IF(SUM($AW290:DY290)<0,0,IF(SUM($AX290:DY290)+DY290>$AW290,$AW290-SUM($AX290:DY290),DY290))","v":0},{"$f":"IF(SUM($AW290:DZ290)<0,0,IF(SUM($AX290:DZ290)+DZ290>$AW290,$AW290-SUM($AX290:DZ290),DZ290))","v":0},{"$f":"IF(SUM($AW290:EA290)<0,0,IF(SUM($AX290:EA290)+EA290>$AW290,$AW290-SUM($AX290:EA290),EA290))","v":0},{"$f":"IF(SUM($AW290:EB290)<0,0,IF(SUM($AX290:EB290)+EB290>$AW290,$AW290-SUM($AX290:EB290),EB290))","v":0},{"$f":"IF(SUM($AW290:EC290)<0,0,IF(SUM($AX290:EC290)+EC290>$AW290,$AW290-SUM($AX290:EC290),EC290))","v":0},{"$f":"IF(SUM($AW290:ED290)<0,0,IF(SUM($AX290:ED290)+ED290>$AW290,$AW290-SUM($AX290:ED290),ED290))","v":0},{"$f":"IF(SUM($AW290:EE290)<0,0,IF(SUM($AX290:EE290)+EE290>$AW290,$AW290-SUM($AX290:EE290),EE290))","v":0},{"$f":"IF(SUM($AW290:EF290)<0,0,IF(SUM($AX290:EF290)+EF290>$AW290,$AW290-SUM($AX290:EF290),EF290))","v":0},{"$f":"IF(SUM($AW290:EG290)<0,0,IF(SUM($AX290:EG290)+EG290>$AW290,$AW290-SUM($AX290:EG290),EG290))","v":0},{"$f":"IF(SUM($AW290:EH290)<0,0,IF(SUM($AX290:EH290)+EH290>$AW290,$AW290-SUM($AX290:EH290),EH290))","v":0},{"$f":"IF(SUM($AW290:EI290)<0,0,IF(SUM($AX290:EI290)+EI290>$AW290,$AW290-SUM($AX290:EI290),EI290))","v":0},{"$f":"IF(SUM($AW290:EJ290)<0,0,IF(SUM($AX290:EJ290)+EJ290>$AW290,$AW290-SUM($AX290:EJ290),EJ290))","v":0},{"$f":"IF(SUM($AW290:EK290)<0,0,IF(SUM($AX290:EK290)+EK290>$AW290,$AW290-SUM($AX290:EK290),EK290))","v":0},{"$f":"IF(SUM($AW290:EL290)<0,0,IF(SUM($AX290:EL290)+EL290>$AW290,$AW290-SUM($AX290:EL290),EL290))","v":0},{"$f":"IF(SUM($AW290:EM290)<0,0,IF(SUM($AX290:EM290)+EM290>$AW290,$AW290-SUM($AX290:EM290),EM290))","v":0},{"$f":"IF(SUM($AW290:EN290)<0,0,IF(SUM($AX290:EN290)+EN290>$AW290,$AW290-SUM($AX290:EN290),EN290))","v":0},{"$f":"IF(SUM($AW290:EO290)<0,0,IF(SUM($AX290:EO290)+EO290>$AW290,$AW290-SUM($AX290:EO290),EO290))","v":0},{"$f":"IF(SUM($AW290:EP290)<0,0,IF(SUM($AX290:EP290)+EP290>$AW290,$AW290-SUM($AX290:EP290),EP290))","v":0},{"$f":"IF(SUM($AW290:EQ290)<0,0,IF(SUM($AX290:EQ290)+EQ290>$AW290,$AW290-SUM($AX290:EQ290),EQ290))","v":0},{"$f":"IF(SUM($AW290:ER290)<0,0,IF(SUM($AX290:ER290)+ER290>$AW290,$AW290-SUM($AX290:ER290),ER290))","v":0},{"$f":"IF(SUM($AW290:ES290)<0,0,IF(SUM($AX290:ES290)+ES290>$AW290,$AW290-SUM($AX290:ES290),ES290))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0372916666666668E-5,{"$f":"IF(SUM($AA291:AA291)+AA291>$Z26,$Z26-SUM($AA291:AA291),AA291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AB291)+AB291>$Z26,$Z26-SUM($AA291:AB291),AB291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AC291)+AC291>$Z26,$Z26-SUM($AA291:AC291),AC291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AD291)+AD291>$Z26,$Z26-SUM($AA291:AD291),AD291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AE291)+AE291>$Z26,$Z26-SUM($AA291:AE291),AE291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AF291)+AF291>$Z26,$Z26-SUM($AA291:AF291),AF291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AG291)+AG291>$Z26,$Z26-SUM($AA291:AG291),AG291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AH291)+AH291>$Z26,$Z26-SUM($AA291:AH291),AH291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AI291)+AI291>$Z26,$Z26-SUM($AA291:AI291),AI291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AJ291)+AJ291>$Z26,$Z26-SUM($AA291:AJ291),AJ291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AK291)+AK291>$Z26,$Z26-SUM($AA291:AK291),AK291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AL291)+AL291>$Z26,$Z26-SUM($AA291:AL291),AL291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AM291)+AM291>$Z26,$Z26-SUM($AA291:AM291),AM291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AN291)+AN291>$Z26,$Z26-SUM($AA291:AN291),AN291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AO291)+AO291>$Z26,$Z26-SUM($AA291:AO291),AO291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AP291)+AP291>$Z26,$Z26-SUM($AA291:AP291),AP291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AQ291)+AQ291>$Z26,$Z26-SUM($AA291:AQ291),AQ291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AR291)+AR291>$Z26,$Z26-SUM($AA291:AR291),AR291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AS291)+AS291>$Z26,$Z26-SUM($AA291:AS291),AS291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AT291)+AT291>$Z26,$Z26-SUM($AA291:AT291),AT291)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AA291:AU291)+AU291>$Z26,$Z26-SUM($AA291:AU291),AU291)","v":7.0372916666666668E-5},6.8965458333333351E-3,2.8149166666666673E-4,{"$f":"IF(SUM($AW291:AX291)<0,0,IF(SUM($AX291:AX291)+AX291>$AW291,$AW291-SUM($AX291:AX291),AX291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:AY291)<0,0,IF(SUM($AX291:AY291)+AY291>$AW291,$AW291-SUM($AX291:AY291),AY291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:AZ291)<0,0,IF(SUM($AX291:AZ291)+AZ291>$AW291,$AW291-SUM($AX291:AZ291),AZ291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BA291)<0,0,IF(SUM($AX291:BA291)+BA291>$AW291,$AW291-SUM($AX291:BA291),BA291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BB291)<0,0,IF(SUM($AX291:BB291)+BB291>$AW291,$AW291-SUM($AX291:BB291),BB291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BC291)<0,0,IF(SUM($AX291:BC291)+BC291>$AW291,$AW291-SUM($AX291:BC291),BC291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BD291)<0,0,IF(SUM($AX291:BD291)+BD291>$AW291,$AW291-SUM($AX291:BD291),BD291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BE291)<0,0,IF(SUM($AX291:BE291)+BE291>$AW291,$AW291-SUM($AX291:BE291),BE291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BF291)<0,0,IF(SUM($AX291:BF291)+BF291>$AW291,$AW291-SUM($AX291:BF291),BF291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BG291)<0,0,IF(SUM($AX291:BG291)+BG291>$AW291,$AW291-SUM($AX291:BG291),BG291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BH291)<0,0,IF(SUM($AX291:BH291)+BH291>$AW291,$AW291-SUM($AX291:BH291),BH291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BI291)<0,0,IF(SUM($AX291:BI291)+BI291>$AW291,$AW291-SUM($AX291:BI291),BI291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BJ291)<0,0,IF(SUM($AX291:BJ291)+BJ291>$AW291,$AW291-SUM($AX291:BJ291),BJ291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BK291)<0,0,IF(SUM($AX291:BK291)+BK291>$AW291,$AW291-SUM($AX291:BK291),BK291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BL291)<0,0,IF(SUM($AX291:BL291)+BL291>$AW291,$AW291-SUM($AX291:BL291),BL291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BM291)<0,0,IF(SUM($AX291:BM291)+BM291>$AW291,$AW291-SUM($AX291:BM291),BM291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BN291)<0,0,IF(SUM($AX291:BN291)+BN291>$AW291,$AW291-SUM($AX291:BN291),BN291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BO291)<0,0,IF(SUM($AX291:BO291)+BO291>$AW291,$AW291-SUM($AX291:BO291),BO291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BP291)<0,0,IF(SUM($AX291:BP291)+BP291>$AW291,$AW291-SUM($AX291:BP291),BP291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BQ291)<0,0,IF(SUM($AX291:BQ291)+BQ291>$AW291,$AW291-SUM($AX291:BQ291),BQ291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BR291)<0,0,IF(SUM($AX291:BR291)+BR291>$AW291,$AW291-SUM($AX291:BR291),BR291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BS291)<0,0,IF(SUM($AX291:BS291)+BS291>$AW291,$AW291-SUM($AX291:BS291),BS291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BT291)<0,0,IF(SUM($AX291:BT291)+BT291>$AW291,$AW291-SUM($AX291:BT291),BT291))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW291:BU291)<0,0,IF(SUM($AX291:BU291)+BU291>$AW291,$AW291-SUM($AX291:BU291),BU291))","v":1.4074583333333751E-4},{"$f":"IF(SUM($AW291:BV291)<0,0,IF(SUM($AX291:BV291)+BV291>$AW291,$AW291-SUM($AX291:BV291),BV291))","v":0},{"$f":"IF(SUM($AW291:BW291)<0,0,IF(SUM($AX291:BW291)+BW291>$AW291,$AW291-SUM($AX291:BW291),BW291))","v":0},{"$f":"IF(SUM($AW291:BX291)<0,0,IF(SUM($AX291:BX291)+BX291>$AW291,$AW291-SUM($AX291:BX291),BX291))","v":0},{"$f":"IF(SUM($AW291:BY291)<0,0,IF(SUM($AX291:BY291)+BY291>$AW291,$AW291-SUM($AX291:BY291),BY291))","v":0},{"$f":"IF(SUM($AW291:BZ291)<0,0,IF(SUM($AX291:BZ291)+BZ291>$AW291,$AW291-SUM($AX291:BZ291),BZ291))","v":0},{"$f":"IF(SUM($AW291:CA291)<0,0,IF(SUM($AX291:CA291)+CA291>$AW291,$AW291-SUM($AX291:CA291),CA291))","v":0},{"$f":"IF(SUM($AW291:CB291)<0,0,IF(SUM($AX291:CB291)+CB291>$AW291,$AW291-SUM($AX291:CB291),CB291))","v":0},{"$f":"IF(SUM($AW291:CC291)<0,0,IF(SUM($AX291:CC291)+CC291>$AW291,$AW291-SUM($AX291:CC291),CC291))","v":0},{"$f":"IF(SUM($AW291:CD291)<0,0,IF(SUM($AX291:CD291)+CD291>$AW291,$AW291-SUM($AX291:CD291),CD291))","v":0},{"$f":"IF(SUM($AW291:CE291)<0,0,IF(SUM($AX291:CE291)+CE291>$AW291,$AW291-SUM($AX291:CE291),CE291))","v":0},{"$f":"IF(SUM($AW291:CF291)<0,0,IF(SUM($AX291:CF291)+CF291>$AW291,$AW291-SUM($AX291:CF291),CF291))","v":0},{"$f":"IF(SUM($AW291:CG291)<0,0,IF(SUM($AX291:CG291)+CG291>$AW291,$AW291-SUM($AX291:CG291),CG291))","v":0},{"$f":"IF(SUM($AW291:CH291)<0,0,IF(SUM($AX291:CH291)+CH291>$AW291,$AW291-SUM($AX291:CH291),CH291))","v":0},{"$f":"IF(SUM($AW291:CI291)<0,0,IF(SUM($AX291:CI291)+CI291>$AW291,$AW291-SUM($AX291:CI291),CI291))","v":0},{"$f":"IF(SUM($AW291:CJ291)<0,0,IF(SUM($AX291:CJ291)+CJ291>$AW291,$AW291-SUM($AX291:CJ291),CJ291))","v":0},{"$f":"IF(SUM($AW291:CK291)<0,0,IF(SUM($AX291:CK291)+CK291>$AW291,$AW291-SUM($AX291:CK291),CK291))","v":0},{"$f":"IF(SUM($AW291:CL291)<0,0,IF(SUM($AX291:CL291)+CL291>$AW291,$AW291-SUM($AX291:CL291),CL291))","v":0},{"$f":"IF(SUM($AW291:CM291)<0,0,IF(SUM($AX291:CM291)+CM291>$AW291,$AW291-SUM($AX291:CM291),CM291))","v":0},{"$f":"IF(SUM($AW291:CN291)<0,0,IF(SUM($AX291:CN291)+CN291>$AW291,$AW291-SUM($AX291:CN291),CN291))","v":0},{"$f":"IF(SUM($AW291:CO291)<0,0,IF(SUM($AX291:CO291)+CO291>$AW291,$AW291-SUM($AX291:CO291),CO291))","v":0},{"$f":"IF(SUM($AW291:CP291)<0,0,IF(SUM($AX291:CP291)+CP291>$AW291,$AW291-SUM($AX291:CP291),CP291))","v":0},{"$f":"IF(SUM($AW291:CQ291)<0,0,IF(SUM($AX291:CQ291)+CQ291>$AW291,$AW291-SUM($AX291:CQ291),CQ291))","v":0},{"$f":"IF(SUM($AW291:CR291)<0,0,IF(SUM($AX291:CR291)+CR291>$AW291,$AW291-SUM($AX291:CR291),CR291))","v":0},{"$f":"IF(SUM($AW291:CS291)<0,0,IF(SUM($AX291:CS291)+CS291>$AW291,$AW291-SUM($AX291:CS291),CS291))","v":0},{"$f":"IF(SUM($AW291:CT291)<0,0,IF(SUM($AX291:CT291)+CT291>$AW291,$AW291-SUM($AX291:CT291),CT291))","v":0},{"$f":"IF(SUM($AW291:CU291)<0,0,IF(SUM($AX291:CU291)+CU291>$AW291,$AW291-SUM($AX291:CU291),CU291))","v":0},{"$f":"IF(SUM($AW291:CV291)<0,0,IF(SUM($AX291:CV291)+CV291>$AW291,$AW291-SUM($AX291:CV291),CV291))","v":0},{"$f":"IF(SUM($AW291:CW291)<0,0,IF(SUM($AX291:CW291)+CW291>$AW291,$AW291-SUM($AX291:CW291),CW291))","v":0},{"$f":"IF(SUM($AW291:CX291)<0,0,IF(SUM($AX291:CX291)+CX291>$AW291,$AW291-SUM($AX291:CX291),CX291))","v":0},{"$f":"IF(SUM($AW291:CY291)<0,0,IF(SUM($AX291:CY291)+CY291>$AW291,$AW291-SUM($AX291:CY291),CY291))","v":0},{"$f":"IF(SUM($AW291:CZ291)<0,0,IF(SUM($AX291:CZ291)+CZ291>$AW291,$AW291-SUM($AX291:CZ291),CZ291))","v":0},{"$f":"IF(SUM($AW291:DA291)<0,0,IF(SUM($AX291:DA291)+DA291>$AW291,$AW291-SUM($AX291:DA291),DA291))","v":0},{"$f":"IF(SUM($AW291:DB291)<0,0,IF(SUM($AX291:DB291)+DB291>$AW291,$AW291-SUM($AX291:DB291),DB291))","v":0},{"$f":"IF(SUM($AW291:DC291)<0,0,IF(SUM($AX291:DC291)+DC291>$AW291,$AW291-SUM($AX291:DC291),DC291))","v":0},{"$f":"IF(SUM($AW291:DD291)<0,0,IF(SUM($AX291:DD291)+DD291>$AW291,$AW291-SUM($AX291:DD291),DD291))","v":0},{"$f":"IF(SUM($AW291:DE291)<0,0,IF(SUM($AX291:DE291)+DE291>$AW291,$AW291-SUM($AX291:DE291),DE291))","v":0},{"$f":"IF(SUM($AW291:DF291)<0,0,IF(SUM($AX291:DF291)+DF291>$AW291,$AW291-SUM($AX291:DF291),DF291))","v":0},{"$f":"IF(SUM($AW291:DG291)<0,0,IF(SUM($AX291:DG291)+DG291>$AW291,$AW291-SUM($AX291:DG291),DG291))","v":0},{"$f":"IF(SUM($AW291:DH291)<0,0,IF(SUM($AX291:DH291)+DH291>$AW291,$AW291-SUM($AX291:DH291),DH291))","v":0},{"$f":"IF(SUM($AW291:DI291)<0,0,IF(SUM($AX291:DI291)+DI291>$AW291,$AW291-SUM($AX291:DI291),DI291))","v":0},{"$f":"IF(SUM($AW291:DJ291)<0,0,IF(SUM($AX291:DJ291)+DJ291>$AW291,$AW291-SUM($AX291:DJ291),DJ291))","v":0},{"$f":"IF(SUM($AW291:DK291)<0,0,IF(SUM($AX291:DK291)+DK291>$AW291,$AW291-SUM($AX291:DK291),DK291))","v":0},{"$f":"IF(SUM($AW291:DL291)<0,0,IF(SUM($AX291:DL291)+DL291>$AW291,$AW291-SUM($AX291:DL291),DL291))","v":0},{"$f":"IF(SUM($AW291:DM291)<0,0,IF(SUM($AX291:DM291)+DM291>$AW291,$AW291-SUM($AX291:DM291),DM291))","v":0},{"$f":"IF(SUM($AW291:DN291)<0,0,IF(SUM($AX291:DN291)+DN291>$AW291,$AW291-SUM($AX291:DN291),DN291))","v":0},{"$f":"IF(SUM($AW291:DO291)<0,0,IF(SUM($AX291:DO291)+DO291>$AW291,$AW291-SUM($AX291:DO291),DO291))","v":0},{"$f":"IF(SUM($AW291:DP291)<0,0,IF(SUM($AX291:DP291)+DP291>$AW291,$AW291-SUM($AX291:DP291),DP291))","v":0},{"$f":"IF(SUM($AW291:DQ291)<0,0,IF(SUM($AX291:DQ291)+DQ291>$AW291,$AW291-SUM($AX291:DQ291),DQ291))","v":0},{"$f":"IF(SUM($AW291:DR291)<0,0,IF(SUM($AX291:DR291)+DR291>$AW291,$AW291-SUM($AX291:DR291),DR291))","v":0},{"$f":"IF(SUM($AW291:DS291)<0,0,IF(SUM($AX291:DS291)+DS291>$AW291,$AW291-SUM($AX291:DS291),DS291))","v":0},{"$f":"IF(SUM($AW291:DT291)<0,0,IF(SUM($AX291:DT291)+DT291>$AW291,$AW291-SUM($AX291:DT291),DT291))","v":0},{"$f":"IF(SUM($AW291:DU291)<0,0,IF(SUM($AX291:DU291)+DU291>$AW291,$AW291-SUM($AX291:DU291),DU291))","v":0},{"$f":"IF(SUM($AW291:DV291)<0,0,IF(SUM($AX291:DV291)+DV291>$AW291,$AW291-SUM($AX291:DV291),DV291))","v":0},{"$f":"IF(SUM($AW291:DW291)<0,0,IF(SUM($AX291:DW291)+DW291>$AW291,$AW291-SUM($AX291:DW291),DW291))","v":0},{"$f":"IF(SUM($AW291:DX291)<0,0,IF(SUM($AX291:DX291)+DX291>$AW291,$AW291-SUM($AX291:DX291),DX291))","v":0},{"$f":"IF(SUM($AW291:DY291)<0,0,IF(SUM($AX291:DY291)+DY291>$AW291,$AW291-SUM($AX291:DY291),DY291))","v":0},{"$f":"IF(SUM($AW291:DZ291)<0,0,IF(SUM($AX291:DZ291)+DZ291>$AW291,$AW291-SUM($AX291:DZ291),DZ291))","v":0},{"$f":"IF(SUM($AW291:EA291)<0,0,IF(SUM($AX291:EA291)+EA291>$AW291,$AW291-SUM($AX291:EA291),EA291))","v":0},{"$f":"IF(SUM($AW291:EB291)<0,0,IF(SUM($AX291:EB291)+EB291>$AW291,$AW291-SUM($AX291:EB291),EB291))","v":0},{"$f":"IF(SUM($AW291:EC291)<0,0,IF(SUM($AX291:EC291)+EC291>$AW291,$AW291-SUM($AX291:EC291),EC291))","v":0},{"$f":"IF(SUM($AW291:ED291)<0,0,IF(SUM($AX291:ED291)+ED291>$AW291,$AW291-SUM($AX291:ED291),ED291))","v":0},{"$f":"IF(SUM($AW291:EE291)<0,0,IF(SUM($AX291:EE291)+EE291>$AW291,$AW291-SUM($AX291:EE291),EE291))","v":0},{"$f":"IF(SUM($AW291:EF291)<0,0,IF(SUM($AX291:EF291)+EF291>$AW291,$AW291-SUM($AX291:EF291),EF291))","v":0},{"$f":"IF(SUM($AW291:EG291)<0,0,IF(SUM($AX291:EG291)+EG291>$AW291,$AW291-SUM($AX291:EG291),EG291))","v":0},{"$f":"IF(SUM($AW291:EH291)<0,0,IF(SUM($AX291:EH291)+EH291>$AW291,$AW291-SUM($AX291:EH291),EH291))","v":0},{"$f":"IF(SUM($AW291:EI291)<0,0,IF(SUM($AX291:EI291)+EI291>$AW291,$AW291-SUM($AX291:EI291),EI291))","v":0},{"$f":"IF(SUM($AW291:EJ291)<0,0,IF(SUM($AX291:EJ291)+EJ291>$AW291,$AW291-SUM($AX291:EJ291),EJ291))","v":0},{"$f":"IF(SUM($AW291:EK291)<0,0,IF(SUM($AX291:EK291)+EK291>$AW291,$AW291-SUM($AX291:EK291),EK291))","v":0},{"$f":"IF(SUM($AW291:EL291)<0,0,IF(SUM($AX291:EL291)+EL291>$AW291,$AW291-SUM($AX291:EL291),EL291))","v":0},{"$f":"IF(SUM($AW291:EM291)<0,0,IF(SUM($AX291:EM291)+EM291>$AW291,$AW291-SUM($AX291:EM291),EM291))","v":0},{"$f":"IF(SUM($AW291:EN291)<0,0,IF(SUM($AX291:EN291)+EN291>$AW291,$AW291-SUM($AX291:EN291),EN291))","v":0},{"$f":"IF(SUM($AW291:EO291)<0,0,IF(SUM($AX291:EO291)+EO291>$AW291,$AW291-SUM($AX291:EO291),EO291))","v":0},{"$f":"IF(SUM($AW291:EP291)<0,0,IF(SUM($AX291:EP291)+EP291>$AW291,$AW291-SUM($AX291:EP291),EP291))","v":0},{"$f":"IF(SUM($AW291:EQ291)<0,0,IF(SUM($AX291:EQ291)+EQ291>$AW291,$AW291-SUM($AX291:EQ291),EQ291))","v":0},{"$f":"IF(SUM($AW291:ER291)<0,0,IF(SUM($AX291:ER291)+ER291>$AW291,$AW291-SUM($AX291:ER291),ER291))","v":0},{"$f":"IF(SUM($AW291:ES291)<0,0,IF(SUM($AX291:ES291)+ES291>$AW291,$AW291-SUM($AX291:ES291),ES291))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.83157425E-3,{"$f":"IF(SUM($AA292:AA292)+AA292>$Z27,$Z27-SUM($AA292:AA292),AA292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AB292)+AB292>$Z27,$Z27-SUM($AA292:AB292),AB292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AC292)+AC292>$Z27,$Z27-SUM($AA292:AC292),AC292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AD292)+AD292>$Z27,$Z27-SUM($AA292:AD292),AD292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AE292)+AE292>$Z27,$Z27-SUM($AA292:AE292),AE292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AF292)+AF292>$Z27,$Z27-SUM($AA292:AF292),AF292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AG292)+AG292>$Z27,$Z27-SUM($AA292:AG292),AG292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AH292)+AH292>$Z27,$Z27-SUM($AA292:AH292),AH292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AI292)+AI292>$Z27,$Z27-SUM($AA292:AI292),AI292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AJ292)+AJ292>$Z27,$Z27-SUM($AA292:AJ292),AJ292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AK292)+AK292>$Z27,$Z27-SUM($AA292:AK292),AK292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AL292)+AL292>$Z27,$Z27-SUM($AA292:AL292),AL292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AM292)+AM292>$Z27,$Z27-SUM($AA292:AM292),AM292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AN292)+AN292>$Z27,$Z27-SUM($AA292:AN292),AN292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AO292)+AO292>$Z27,$Z27-SUM($AA292:AO292),AO292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AP292)+AP292>$Z27,$Z27-SUM($AA292:AP292),AP292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AQ292)+AQ292>$Z27,$Z27-SUM($AA292:AQ292),AQ292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AR292)+AR292>$Z27,$Z27-SUM($AA292:AR292),AR292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AS292)+AS292>$Z27,$Z27-SUM($AA292:AS292),AS292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AT292)+AT292>$Z27,$Z27-SUM($AA292:AT292),AT292)","v":1.83157425E-3},{"$f":"IF(SUM($AA292:AU292)+AU292>$Z27,$Z27-SUM($AA292:AU292),AU292)","v":1.83157425E-3},6.9599821499999992E-2,7.326296999999999E-3,{"$f":"IF(SUM($AW292:AX292)<0,0,IF(SUM($AX292:AX292)+AX292>$AW292,$AW292-SUM($AX292:AX292),AX292))","v":7.326296999999999E-3},{"$f":"IF(SUM($AW292:AY292)<0,0,IF(SUM($AX292:AY292)+AY292>$AW292,$AW292-SUM($AX292:AY292),AY292))","v":7.326296999999999E-3},{"$f":"IF(SUM($AW292:AZ292)<0,0,IF(SUM($AX292:AZ292)+AZ292>$AW292,$AW292-SUM($AX292:AZ292),AZ292))","v":7.326296999999999E-3},{"$f":"IF(SUM($AW292:BA292)<0,0,IF(SUM($AX292:BA292)+BA292>$AW292,$AW292-SUM($AX292:BA292),BA292))","v":7.326296999999999E-3},{"$f":"IF(SUM($AW292:BB292)<0,0,IF(SUM($AX292:BB292)+BB292>$AW292,$AW292-SUM($AX292:BB292),BB292))","v":7.326296999999999E-3},{"$f":"IF(SUM($AW292:BC292)<0,0,IF(SUM($AX292:BC292)+BC292>$AW292,$AW292-SUM($AX292:BC292),BC292))","v":7.326296999999999E-3},{"$f":"IF(SUM($AW292:BD292)<0,0,IF(SUM($AX292:BD292)+BD292>$AW292,$AW292-SUM($AX292:BD292),BD292))","v":7.326296999999999E-3},{"$f":"IF(SUM($AW292:BE292)<0,0,IF(SUM($AX292:BE292)+BE292>$AW292,$AW292-SUM($AX292:BE292),BE292))","v":7.326296999999999E-3},{"$f":"IF(SUM($AW292:BF292)<0,0,IF(SUM($AX292:BF292)+BF292>$AW292,$AW292-SUM($AX292:BF292),BF292))","v":3.6631485000000186E-3},{"$f":"IF(SUM($AW292:BG292)<0,0,IF(SUM($AX292:BG292)+BG292>$AW292,$AW292-SUM($AX292:BG292),BG292))","v":0},{"$f":"IF(SUM($AW292:BH292)<0,0,IF(SUM($AX292:BH292)+BH292>$AW292,$AW292-SUM($AX292:BH292),BH292))","v":0},{"$f":"IF(SUM($AW292:BI292)<0,0,IF(SUM($AX292:BI292)+BI292>$AW292,$AW292-SUM($AX292:BI292),BI292))","v":0},{"$f":"IF(SUM($AW292:BJ292)<0,0,IF(SUM($AX292:BJ292)+BJ292>$AW292,$AW292-SUM($AX292:BJ292),BJ292))","v":0},{"$f":"IF(SUM($AW292:BK292)<0,0,IF(SUM($AX292:BK292)+BK292>$AW292,$AW292-SUM($AX292:BK292),BK292))","v":0},{"$f":"IF(SUM($AW292:BL292)<0,0,IF(SUM($AX292:BL292)+BL292>$AW292,$AW292-SUM($AX292:BL292),BL292))","v":0},{"$f":"IF(SUM($AW292:BM292)<0,0,IF(SUM($AX292:BM292)+BM292>$AW292,$AW292-SUM($AX292:BM292),BM292))","v":0},{"$f":"IF(SUM($AW292:BN292)<0,0,IF(SUM($AX292:BN292)+BN292>$AW292,$AW292-SUM($AX292:BN292),BN292))","v":0},{"$f":"IF(SUM($AW292:BO292)<0,0,IF(SUM($AX292:BO292)+BO292>$AW292,$AW292-SUM($AX292:BO292),BO292))","v":0},{"$f":"IF(SUM($AW292:BP292)<0,0,IF(SUM($AX292:BP292)+BP292>$AW292,$AW292-SUM($AX292:BP292),BP292))","v":0},{"$f":"IF(SUM($AW292:BQ292)<0,0,IF(SUM($AX292:BQ292)+BQ292>$AW292,$AW292-SUM($AX292:BQ292),BQ292))","v":0},{"$f":"IF(SUM($AW292:BR292)<0,0,IF(SUM($AX292:BR292)+BR292>$AW292,$AW292-SUM($AX292:BR292),BR292))","v":0},{"$f":"IF(SUM($AW292:BS292)<0,0,IF(SUM($AX292:BS292)+BS292>$AW292,$AW292-SUM($AX292:BS292),BS292))","v":0},{"$f":"IF(SUM($AW292:BT292)<0,0,IF(SUM($AX292:BT292)+BT292>$AW292,$AW292-SUM($AX292:BT292),BT292))","v":0},{"$f":"IF(SUM($AW292:BU292)<0,0,IF(SUM($AX292:BU292)+BU292>$AW292,$AW292-SUM($AX292:BU292),BU292))","v":0},{"$f":"IF(SUM($AW292:BV292)<0,0,IF(SUM($AX292:BV292)+BV292>$AW292,$AW292-SUM($AX292:BV292),BV292))","v":0},{"$f":"IF(SUM($AW292:BW292)<0,0,IF(SUM($AX292:BW292)+BW292>$AW292,$AW292-SUM($AX292:BW292),BW292))","v":0},{"$f":"IF(SUM($AW292:BX292)<0,0,IF(SUM($AX292:BX292)+BX292>$AW292,$AW292-SUM($AX292:BX292),BX292))","v":0},{"$f":"IF(SUM($AW292:BY292)<0,0,IF(SUM($AX292:BY292)+BY292>$AW292,$AW292-SUM($AX292:BY292),BY292))","v":0},{"$f":"IF(SUM($AW292:BZ292)<0,0,IF(SUM($AX292:BZ292)+BZ292>$AW292,$AW292-SUM($AX292:BZ292),BZ292))","v":0},{"$f":"IF(SUM($AW292:CA292)<0,0,IF(SUM($AX292:CA292)+CA292>$AW292,$AW292-SUM($AX292:CA292),CA292))","v":0},{"$f":"IF(SUM($AW292:CB292)<0,0,IF(SUM($AX292:CB292)+CB292>$AW292,$AW292-SUM($AX292:CB292),CB292))","v":0},{"$f":"IF(SUM($AW292:CC292)<0,0,IF(SUM($AX292:CC292)+CC292>$AW292,$AW292-SUM($AX292:CC292),CC292))","v":0},{"$f":"IF(SUM($AW292:CD292)<0,0,IF(SUM($AX292:CD292)+CD292>$AW292,$AW292-SUM($AX292:CD292),CD292))","v":0},{"$f":"IF(SUM($AW292:CE292)<0,0,IF(SUM($AX292:CE292)+CE292>$AW292,$AW292-SUM($AX292:CE292),CE292))","v":0},{"$f":"IF(SUM($AW292:CF292)<0,0,IF(SUM($AX292:CF292)+CF292>$AW292,$AW292-SUM($AX292:CF292),CF292))","v":0},{"$f":"IF(SUM($AW292:CG292)<0,0,IF(SUM($AX292:CG292)+CG292>$AW292,$AW292-SUM($AX292:CG292),CG292))","v":0},{"$f":"IF(SUM($AW292:CH292)<0,0,IF(SUM($AX292:CH292)+CH292>$AW292,$AW292-SUM($AX292:CH292),CH292))","v":0},{"$f":"IF(SUM($AW292:CI292)<0,0,IF(SUM($AX292:CI292)+CI292>$AW292,$AW292-SUM($AX292:CI292),CI292))","v":0},{"$f":"IF(SUM($AW292:CJ292)<0,0,IF(SUM($AX292:CJ292)+CJ292>$AW292,$AW292-SUM($AX292:CJ292),CJ292))","v":0},{"$f":"IF(SUM($AW292:CK292)<0,0,IF(SUM($AX292:CK292)+CK292>$AW292,$AW292-SUM($AX292:CK292),CK292))","v":0},{"$f":"IF(SUM($AW292:CL292)<0,0,IF(SUM($AX292:CL292)+CL292>$AW292,$AW292-SUM($AX292:CL292),CL292))","v":0},{"$f":"IF(SUM($AW292:CM292)<0,0,IF(SUM($AX292:CM292)+CM292>$AW292,$AW292-SUM($AX292:CM292),CM292))","v":0},{"$f":"IF(SUM($AW292:CN292)<0,0,IF(SUM($AX292:CN292)+CN292>$AW292,$AW292-SUM($AX292:CN292),CN292))","v":0},{"$f":"IF(SUM($AW292:CO292)<0,0,IF(SUM($AX292:CO292)+CO292>$AW292,$AW292-SUM($AX292:CO292),CO292))","v":0},{"$f":"IF(SUM($AW292:CP292)<0,0,IF(SUM($AX292:CP292)+CP292>$AW292,$AW292-SUM($AX292:CP292),CP292))","v":0},{"$f":"IF(SUM($AW292:CQ292)<0,0,IF(SUM($AX292:CQ292)+CQ292>$AW292,$AW292-SUM($AX292:CQ292),CQ292))","v":0},{"$f":"IF(SUM($AW292:CR292)<0,0,IF(SUM($AX292:CR292)+CR292>$AW292,$AW292-SUM($AX292:CR292),CR292))","v":0},{"$f":"IF(SUM($AW292:CS292)<0,0,IF(SUM($AX292:CS292)+CS292>$AW292,$AW292-SUM($AX292:CS292),CS292))","v":0},{"$f":"IF(SUM($AW292:CT292)<0,0,IF(SUM($AX292:CT292)+CT292>$AW292,$AW292-SUM($AX292:CT292),CT292))","v":0},{"$f":"IF(SUM($AW292:CU292)<0,0,IF(SUM($AX292:CU292)+CU292>$AW292,$AW292-SUM($AX292:CU292),CU292))","v":0},{"$f":"IF(SUM($AW292:CV292)<0,0,IF(SUM($AX292:CV292)+CV292>$AW292,$AW292-SUM($AX292:CV292),CV292))","v":0},{"$f":"IF(SUM($AW292:CW292)<0,0,IF(SUM($AX292:CW292)+CW292>$AW292,$AW292-SUM($AX292:CW292),CW292))","v":0},{"$f":"IF(SUM($AW292:CX292)<0,0,IF(SUM($AX292:CX292)+CX292>$AW292,$AW292-SUM($AX292:CX292),CX292))","v":0},{"$f":"IF(SUM($AW292:CY292)<0,0,IF(SUM($AX292:CY292)+CY292>$AW292,$AW292-SUM($AX292:CY292),CY292))","v":0},{"$f":"IF(SUM($AW292:CZ292)<0,0,IF(SUM($AX292:CZ292)+CZ292>$AW292,$AW292-SUM($AX292:CZ292),CZ292))","v":0},{"$f":"IF(SUM($AW292:DA292)<0,0,IF(SUM($AX292:DA292)+DA292>$AW292,$AW292-SUM($AX292:DA292),DA292))","v":0},{"$f":"IF(SUM($AW292:DB292)<0,0,IF(SUM($AX292:DB292)+DB292>$AW292,$AW292-SUM($AX292:DB292),DB292))","v":0},{"$f":"IF(SUM($AW292:DC292)<0,0,IF(SUM($AX292:DC292)+DC292>$AW292,$AW292-SUM($AX292:DC292),DC292))","v":0},{"$f":"IF(SUM($AW292:DD292)<0,0,IF(SUM($AX292:DD292)+DD292>$AW292,$AW292-SUM($AX292:DD292),DD292))","v":0},{"$f":"IF(SUM($AW292:DE292)<0,0,IF(SUM($AX292:DE292)+DE292>$AW292,$AW292-SUM($AX292:DE292),DE292))","v":0},{"$f":"IF(SUM($AW292:DF292)<0,0,IF(SUM($AX292:DF292)+DF292>$AW292,$AW292-SUM($AX292:DF292),DF292))","v":0},{"$f":"IF(SUM($AW292:DG292)<0,0,IF(SUM($AX292:DG292)+DG292>$AW292,$AW292-SUM($AX292:DG292),DG292))","v":0},{"$f":"IF(SUM($AW292:DH292)<0,0,IF(SUM($AX292:DH292)+DH292>$AW292,$AW292-SUM($AX292:DH292),DH292))","v":0},{"$f":"IF(SUM($AW292:DI292)<0,0,IF(SUM($AX292:DI292)+DI292>$AW292,$AW292-SUM($AX292:DI292),DI292))","v":0},{"$f":"IF(SUM($AW292:DJ292)<0,0,IF(SUM($AX292:DJ292)+DJ292>$AW292,$AW292-SUM($AX292:DJ292),DJ292))","v":0},{"$f":"IF(SUM($AW292:DK292)<0,0,IF(SUM($AX292:DK292)+DK292>$AW292,$AW292-SUM($AX292:DK292),DK292))","v":0},{"$f":"IF(SUM($AW292:DL292)<0,0,IF(SUM($AX292:DL292)+DL292>$AW292,$AW292-SUM($AX292:DL292),DL292))","v":0},{"$f":"IF(SUM($AW292:DM292)<0,0,IF(SUM($AX292:DM292)+DM292>$AW292,$AW292-SUM($AX292:DM292),DM292))","v":0},{"$f":"IF(SUM($AW292:DN292)<0,0,IF(SUM($AX292:DN292)+DN292>$AW292,$AW292-SUM($AX292:DN292),DN292))","v":0},{"$f":"IF(SUM($AW292:DO292)<0,0,IF(SUM($AX292:DO292)+DO292>$AW292,$AW292-SUM($AX292:DO292),DO292))","v":0},{"$f":"IF(SUM($AW292:DP292)<0,0,IF(SUM($AX292:DP292)+DP292>$AW292,$AW292-SUM($AX292:DP292),DP292))","v":0},{"$f":"IF(SUM($AW292:DQ292)<0,0,IF(SUM($AX292:DQ292)+DQ292>$AW292,$AW292-SUM($AX292:DQ292),DQ292))","v":0},{"$f":"IF(SUM($AW292:DR292)<0,0,IF(SUM($AX292:DR292)+DR292>$AW292,$AW292-SUM($AX292:DR292),DR292))","v":0},{"$f":"IF(SUM($AW292:DS292)<0,0,IF(SUM($AX292:DS292)+DS292>$AW292,$AW292-SUM($AX292:DS292),DS292))","v":0},{"$f":"IF(SUM($AW292:DT292)<0,0,IF(SUM($AX292:DT292)+DT292>$AW292,$AW292-SUM($AX292:DT292),DT292))","v":0},{"$f":"IF(SUM($AW292:DU292)<0,0,IF(SUM($AX292:DU292)+DU292>$AW292,$AW292-SUM($AX292:DU292),DU292))","v":0},{"$f":"IF(SUM($AW292:DV292)<0,0,IF(SUM($AX292:DV292)+DV292>$AW292,$AW292-SUM($AX292:DV292),DV292))","v":0},{"$f":"IF(SUM($AW292:DW292)<0,0,IF(SUM($AX292:DW292)+DW292>$AW292,$AW292-SUM($AX292:DW292),DW292))","v":0},{"$f":"IF(SUM($AW292:DX292)<0,0,IF(SUM($AX292:DX292)+DX292>$AW292,$AW292-SUM($AX292:DX292),DX292))","v":0},{"$f":"IF(SUM($AW292:DY292)<0,0,IF(SUM($AX292:DY292)+DY292>$AW292,$AW292-SUM($AX292:DY292),DY292))","v":0},{"$f":"IF(SUM($AW292:DZ292)<0,0,IF(SUM($AX292:DZ292)+DZ292>$AW292,$AW292-SUM($AX292:DZ292),DZ292))","v":0},{"$f":"IF(SUM($AW292:EA292)<0,0,IF(SUM($AX292:EA292)+EA292>$AW292,$AW292-SUM($AX292:EA292),EA292))","v":0},{"$f":"IF(SUM($AW292:EB292)<0,0,IF(SUM($AX292:EB292)+EB292>$AW292,$AW292-SUM($AX292:EB292),EB292))","v":0},{"$f":"IF(SUM($AW292:EC292)<0,0,IF(SUM($AX292:EC292)+EC292>$AW292,$AW292-SUM($AX292:EC292),EC292))","v":0},{"$f":"IF(SUM($AW292:ED292)<0,0,IF(SUM($AX292:ED292)+ED292>$AW292,$AW292-SUM($AX292:ED292),ED292))","v":0},{"$f":"IF(SUM($AW292:EE292)<0,0,IF(SUM($AX292:EE292)+EE292>$AW292,$AW292-SUM($AX292:EE292),EE292))","v":0},{"$f":"IF(SUM($AW292:EF292)<0,0,IF(SUM($AX292:EF292)+EF292>$AW292,$AW292-SUM($AX292:EF292),EF292))","v":0},{"$f":"IF(SUM($AW292:EG292)<0,0,IF(SUM($AX292:EG292)+EG292>$AW292,$AW292-SUM($AX292:EG292),EG292))","v":0},{"$f":"IF(SUM($AW292:EH292)<0,0,IF(SUM($AX292:EH292)+EH292>$AW292,$AW292-SUM($AX292:EH292),EH292))","v":0},{"$f":"IF(SUM($AW292:EI292)<0,0,IF(SUM($AX292:EI292)+EI292>$AW292,$AW292-SUM($AX292:EI292),EI292))","v":0},{"$f":"IF(SUM($AW292:EJ292)<0,0,IF(SUM($AX292:EJ292)+EJ292>$AW292,$AW292-SUM($AX292:EJ292),EJ292))","v":0},{"$f":"IF(SUM($AW292:EK292)<0,0,IF(SUM($AX292:EK292)+EK292>$AW292,$AW292-SUM($AX292:EK292),EK292))","v":0},{"$f":"IF(SUM($AW292:EL292)<0,0,IF(SUM($AX292:EL292)+EL292>$AW292,$AW292-SUM($AX292:EL292),EL292))","v":0},{"$f":"IF(SUM($AW292:EM292)<0,0,IF(SUM($AX292:EM292)+EM292>$AW292,$AW292-SUM($AX292:EM292),EM292))","v":0},{"$f":"IF(SUM($AW292:EN292)<0,0,IF(SUM($AX292:EN292)+EN292>$AW292,$AW292-SUM($AX292:EN292),EN292))","v":0},{"$f":"IF(SUM($AW292:EO292)<0,0,IF(SUM($AX292:EO292)+EO292>$AW292,$AW292-SUM($AX292:EO292),EO292))","v":0},{"$f":"IF(SUM($AW292:EP292)<0,0,IF(SUM($AX292:EP292)+EP292>$AW292,$AW292-SUM($AX292:EP292),EP292))","v":0},{"$f":"IF(SUM($AW292:EQ292)<0,0,IF(SUM($AX292:EQ292)+EQ292>$AW292,$AW292-SUM($AX292:EQ292),EQ292))","v":0},{"$f":"IF(SUM($AW292:ER292)<0,0,IF(SUM($AX292:ER292)+ER292>$AW292,$AW292-SUM($AX292:ER292),ER292))","v":0},{"$f":"IF(SUM($AW292:ES292)<0,0,IF(SUM($AX292:ES292)+ES292>$AW292,$AW292-SUM($AX292:ES292),ES292))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AA293:AA293)+AA293>$Z28,$Z28-SUM($AA293:AA293),AA293)","v":0},{"$f":"IF(SUM($AA293:AB293)+AB293>$Z28,$Z28-SUM($AA293:AB293),AB293)","v":0},{"$f":"IF(SUM($AA293:AC293)+AC293>$Z28,$Z28-SUM($AA293:AC293),AC293)","v":0},{"$f":"IF(SUM($AA293:AD293)+AD293>$Z28,$Z28-SUM($AA293:AD293),AD293)","v":0},{"$f":"IF(SUM($AA293:AE293)+AE293>$Z28,$Z28-SUM($AA293:AE293),AE293)","v":0},{"$f":"IF(SUM($AA293:AF293)+AF293>$Z28,$Z28-SUM($AA293:AF293),AF293)","v":0},{"$f":"IF(SUM($AA293:AG293)+AG293>$Z28,$Z28-SUM($AA293:AG293),AG293)","v":0},{"$f":"IF(SUM($AA293:AH293)+AH293>$Z28,$Z28-SUM($AA293:AH293),AH293)","v":0},{"$f":"IF(SUM($AA293:AI293)+AI293>$Z28,$Z28-SUM($AA293:AI293),AI293)","v":0},{"$f":"IF(SUM($AA293:AJ293)+AJ293>$Z28,$Z28-SUM($AA293:AJ293),AJ293)","v":0},{"$f":"IF(SUM($AA293:AK293)+AK293>$Z28,$Z28-SUM($AA293:AK293),AK293)","v":0},{"$f":"IF(SUM($AA293:AL293)+AL293>$Z28,$Z28-SUM($AA293:AL293),AL293)","v":0},{"$f":"IF(SUM($AA293:AM293)+AM293>$Z28,$Z28-SUM($AA293:AM293),AM293)","v":0},{"$f":"IF(SUM($AA293:AN293)+AN293>$Z28,$Z28-SUM($AA293:AN293),AN293)","v":0},{"$f":"IF(SUM($AA293:AO293)+AO293>$Z28,$Z28-SUM($AA293:AO293),AO293)","v":0},{"$f":"IF(SUM($AA293:AP293)+AP293>$Z28,$Z28-SUM($AA293:AP293),AP293)","v":0},{"$f":"IF(SUM($AA293:AQ293)+AQ293>$Z28,$Z28-SUM($AA293:AQ293),AQ293)","v":0},{"$f":"IF(SUM($AA293:AR293)+AR293>$Z28,$Z28-SUM($AA293:AR293),AR293)","v":0},{"$f":"IF(SUM($AA293:AS293)+AS293>$Z28,$Z28-SUM($AA293:AS293),AS293)","v":0},{"$f":"IF(SUM($AA293:AT293)+AT293>$Z28,$Z28-SUM($AA293:AT293),AT293)","v":0},{"$f":"IF(SUM($AA293:AU293)+AU293>$Z28,$Z28-SUM($AA293:AU293),AU293)","v":0},0,0,{"$f":"IF(SUM($AW293:AX293)<0,0,IF(SUM($AX293:AX293)+AX293>$AW293,$AW293-SUM($AX293:AX293),AX293))","v":0},{"$f":"IF(SUM($AW293:AY293)<0,0,IF(SUM($AX293:AY293)+AY293>$AW293,$AW293-SUM($AX293:AY293),AY293))","v":0},{"$f":"IF(SUM($AW293:AZ293)<0,0,IF(SUM($AX293:AZ293)+AZ293>$AW293,$AW293-SUM($AX293:AZ293),AZ293))","v":0},{"$f":"IF(SUM($AW293:BA293)<0,0,IF(SUM($AX293:BA293)+BA293>$AW293,$AW293-SUM($AX293:BA293),BA293))","v":0},{"$f":"IF(SUM($AW293:BB293)<0,0,IF(SUM($AX293:BB293)+BB293>$AW293,$AW293-SUM($AX293:BB293),BB293))","v":0},{"$f":"IF(SUM($AW293:BC293)<0,0,IF(SUM($AX293:BC293)+BC293>$AW293,$AW293-SUM($AX293:BC293),BC293))","v":0},{"$f":"IF(SUM($AW293:BD293)<0,0,IF(SUM($AX293:BD293)+BD293>$AW293,$AW293-SUM($AX293:BD293),BD293))","v":0},{"$f":"IF(SUM($AW293:BE293)<0,0,IF(SUM($AX293:BE293)+BE293>$AW293,$AW293-SUM($AX293:BE293),BE293))","v":0},{"$f":"IF(SUM($AW293:BF293)<0,0,IF(SUM($AX293:BF293)+BF293>$AW293,$AW293-SUM($AX293:BF293),BF293))","v":0},{"$f":"IF(SUM($AW293:BG293)<0,0,IF(SUM($AX293:BG293)+BG293>$AW293,$AW293-SUM($AX293:BG293),BG293))","v":0},{"$f":"IF(SUM($AW293:BH293)<0,0,IF(SUM($AX293:BH293)+BH293>$AW293,$AW293-SUM($AX293:BH293),BH293))","v":0},{"$f":"IF(SUM($AW293:BI293)<0,0,IF(SUM($AX293:BI293)+BI293>$AW293,$AW293-SUM($AX293:BI293),BI293))","v":0},{"$f":"IF(SUM($AW293:BJ293)<0,0,IF(SUM($AX293:BJ293)+BJ293>$AW293,$AW293-SUM($AX293:BJ293),BJ293))","v":0},{"$f":"IF(SUM($AW293:BK293)<0,0,IF(SUM($AX293:BK293)+BK293>$AW293,$AW293-SUM($AX293:BK293),BK293))","v":0},{"$f":"IF(SUM($AW293:BL293)<0,0,IF(SUM($AX293:BL293)+BL293>$AW293,$AW293-SUM($AX293:BL293),BL293))","v":0},{"$f":"IF(SUM($AW293:BM293)<0,0,IF(SUM($AX293:BM293)+BM293>$AW293,$AW293-SUM($AX293:BM293),BM293))","v":0},{"$f":"IF(SUM($AW293:BN293)<0,0,IF(SUM($AX293:BN293)+BN293>$AW293,$AW293-SUM($AX293:BN293),BN293))","v":0},{"$f":"IF(SUM($AW293:BO293)<0,0,IF(SUM($AX293:BO293)+BO293>$AW293,$AW293-SUM($AX293:BO293),BO293))","v":0},{"$f":"IF(SUM($AW293:BP293)<0,0,IF(SUM($AX293:BP293)+BP293>$AW293,$AW293-SUM($AX293:BP293),BP293))","v":0},{"$f":"IF(SUM($AW293:BQ293)<0,0,IF(SUM($AX293:BQ293)+BQ293>$AW293,$AW293-SUM($AX293:BQ293),BQ293))","v":0},{"$f":"IF(SUM($AW293:BR293)<0,0,IF(SUM($AX293:BR293)+BR293>$AW293,$AW293-SUM($AX293:BR293),BR293))","v":0},{"$f":"IF(SUM($AW293:BS293)<0,0,IF(SUM($AX293:BS293)+BS293>$AW293,$AW293-SUM($AX293:BS293),BS293))","v":0},{"$f":"IF(SUM($AW293:BT293)<0,0,IF(SUM($AX293:BT293)+BT293>$AW293,$AW293-SUM($AX293:BT293),BT293))","v":0},{"$f":"IF(SUM($AW293:BU293)<0,0,IF(SUM($AX293:BU293)+BU293>$AW293,$AW293-SUM($AX293:BU293),BU293))","v":0},{"$f":"IF(SUM($AW293:BV293)<0,0,IF(SUM($AX293:BV293)+BV293>$AW293,$AW293-SUM($AX293:BV293),BV293))","v":0},{"$f":"IF(SUM($AW293:BW293)<0,0,IF(SUM($AX293:BW293)+BW293>$AW293,$AW293-SUM($AX293:BW293),BW293))","v":0},{"$f":"IF(SUM($AW293:BX293)<0,0,IF(SUM($AX293:BX293)+BX293>$AW293,$AW293-SUM($AX293:BX293),BX293))","v":0},{"$f":"IF(SUM($AW293:BY293)<0,0,IF(SUM($AX293:BY293)+BY293>$AW293,$AW293-SUM($AX293:BY293),BY293))","v":0},{"$f":"IF(SUM($AW293:BZ293)<0,0,IF(SUM($AX293:BZ293)+BZ293>$AW293,$AW293-SUM($AX293:BZ293),BZ293))","v":0},{"$f":"IF(SUM($AW293:CA293)<0,0,IF(SUM($AX293:CA293)+CA293>$AW293,$AW293-SUM($AX293:CA293),CA293))","v":0},{"$f":"IF(SUM($AW293:CB293)<0,0,IF(SUM($AX293:CB293)+CB293>$AW293,$AW293-SUM($AX293:CB293),CB293))","v":0},{"$f":"IF(SUM($AW293:CC293)<0,0,IF(SUM($AX293:CC293)+CC293>$AW293,$AW293-SUM($AX293:CC293),CC293))","v":0},{"$f":"IF(SUM($AW293:CD293)<0,0,IF(SUM($AX293:CD293)+CD293>$AW293,$AW293-SUM($AX293:CD293),CD293))","v":0},{"$f":"IF(SUM($AW293:CE293)<0,0,IF(SUM($AX293:CE293)+CE293>$AW293,$AW293-SUM($AX293:CE293),CE293))","v":0},{"$f":"IF(SUM($AW293:CF293)<0,0,IF(SUM($AX293:CF293)+CF293>$AW293,$AW293-SUM($AX293:CF293),CF293))","v":0},{"$f":"IF(SUM($AW293:CG293)<0,0,IF(SUM($AX293:CG293)+CG293>$AW293,$AW293-SUM($AX293:CG293),CG293))","v":0},{"$f":"IF(SUM($AW293:CH293)<0,0,IF(SUM($AX293:CH293)+CH293>$AW293,$AW293-SUM($AX293:CH293),CH293))","v":0},{"$f":"IF(SUM($AW293:CI293)<0,0,IF(SUM($AX293:CI293)+CI293>$AW293,$AW293-SUM($AX293:CI293),CI293))","v":0},{"$f":"IF(SUM($AW293:CJ293)<0,0,IF(SUM($AX293:CJ293)+CJ293>$AW293,$AW293-SUM($AX293:CJ293),CJ293))","v":0},{"$f":"IF(SUM($AW293:CK293)<0,0,IF(SUM($AX293:CK293)+CK293>$AW293,$AW293-SUM($AX293:CK293),CK293))","v":0},{"$f":"IF(SUM($AW293:CL293)<0,0,IF(SUM($AX293:CL293)+CL293>$AW293,$AW293-SUM($AX293:CL293),CL293))","v":0},{"$f":"IF(SUM($AW293:CM293)<0,0,IF(SUM($AX293:CM293)+CM293>$AW293,$AW293-SUM($AX293:CM293),CM293))","v":0},{"$f":"IF(SUM($AW293:CN293)<0,0,IF(SUM($AX293:CN293)+CN293>$AW293,$AW293-SUM($AX293:CN293),CN293))","v":0},{"$f":"IF(SUM($AW293:CO293)<0,0,IF(SUM($AX293:CO293)+CO293>$AW293,$AW293-SUM($AX293:CO293),CO293))","v":0},{"$f":"IF(SUM($AW293:CP293)<0,0,IF(SUM($AX293:CP293)+CP293>$AW293,$AW293-SUM($AX293:CP293),CP293))","v":0},{"$f":"IF(SUM($AW293:CQ293)<0,0,IF(SUM($AX293:CQ293)+CQ293>$AW293,$AW293-SUM($AX293:CQ293),CQ293))","v":0},{"$f":"IF(SUM($AW293:CR293)<0,0,IF(SUM($AX293:CR293)+CR293>$AW293,$AW293-SUM($AX293:CR293),CR293))","v":0},{"$f":"IF(SUM($AW293:CS293)<0,0,IF(SUM($AX293:CS293)+CS293>$AW293,$AW293-SUM($AX293:CS293),CS293))","v":0},{"$f":"IF(SUM($AW293:CT293)<0,0,IF(SUM($AX293:CT293)+CT293>$AW293,$AW293-SUM($AX293:CT293),CT293))","v":0},{"$f":"IF(SUM($AW293:CU293)<0,0,IF(SUM($AX293:CU293)+CU293>$AW293,$AW293-SUM($AX293:CU293),CU293))","v":0},{"$f":"IF(SUM($AW293:CV293)<0,0,IF(SUM($AX293:CV293)+CV293>$AW293,$AW293-SUM($AX293:CV293),CV293))","v":0},{"$f":"IF(SUM($AW293:CW293)<0,0,IF(SUM($AX293:CW293)+CW293>$AW293,$AW293-SUM($AX293:CW293),CW293))","v":0},{"$f":"IF(SUM($AW293:CX293)<0,0,IF(SUM($AX293:CX293)+CX293>$AW293,$AW293-SUM($AX293:CX293),CX293))","v":0},{"$f":"IF(SUM($AW293:CY293)<0,0,IF(SUM($AX293:CY293)+CY293>$AW293,$AW293-SUM($AX293:CY293),CY293))","v":0},{"$f":"IF(SUM($AW293:CZ293)<0,0,IF(SUM($AX293:CZ293)+CZ293>$AW293,$AW293-SUM($AX293:CZ293),CZ293))","v":0},{"$f":"IF(SUM($AW293:DA293)<0,0,IF(SUM($AX293:DA293)+DA293>$AW293,$AW293-SUM($AX293:DA293),DA293))","v":0},{"$f":"IF(SUM($AW293:DB293)<0,0,IF(SUM($AX293:DB293)+DB293>$AW293,$AW293-SUM($AX293:DB293),DB293))","v":0},{"$f":"IF(SUM($AW293:DC293)<0,0,IF(SUM($AX293:DC293)+DC293>$AW293,$AW293-SUM($AX293:DC293),DC293))","v":0},{"$f":"IF(SUM($AW293:DD293)<0,0,IF(SUM($AX293:DD293)+DD293>$AW293,$AW293-SUM($AX293:DD293),DD293))","v":0},{"$f":"IF(SUM($AW293:DE293)<0,0,IF(SUM($AX293:DE293)+DE293>$AW293,$AW293-SUM($AX293:DE293),DE293))","v":0},{"$f":"IF(SUM($AW293:DF293)<0,0,IF(SUM($AX293:DF293)+DF293>$AW293,$AW293-SUM($AX293:DF293),DF293))","v":0},{"$f":"IF(SUM($AW293:DG293)<0,0,IF(SUM($AX293:DG293)+DG293>$AW293,$AW293-SUM($AX293:DG293),DG293))","v":0},{"$f":"IF(SUM($AW293:DH293)<0,0,IF(SUM($AX293:DH293)+DH293>$AW293,$AW293-SUM($AX293:DH293),DH293))","v":0},{"$f":"IF(SUM($AW293:DI293)<0,0,IF(SUM($AX293:DI293)+DI293>$AW293,$AW293-SUM($AX293:DI293),DI293))","v":0},{"$f":"IF(SUM($AW293:DJ293)<0,0,IF(SUM($AX293:DJ293)+DJ293>$AW293,$AW293-SUM($AX293:DJ293),DJ293))","v":0},{"$f":"IF(SUM($AW293:DK293)<0,0,IF(SUM($AX293:DK293)+DK293>$AW293,$AW293-SUM($AX293:DK293),DK293))","v":0},{"$f":"IF(SUM($AW293:DL293)<0,0,IF(SUM($AX293:DL293)+DL293>$AW293,$AW293-SUM($AX293:DL293),DL293))","v":0},{"$f":"IF(SUM($AW293:DM293)<0,0,IF(SUM($AX293:DM293)+DM293>$AW293,$AW293-SUM($AX293:DM293),DM293))","v":0},{"$f":"IF(SUM($AW293:DN293)<0,0,IF(SUM($AX293:DN293)+DN293>$AW293,$AW293-SUM($AX293:DN293),DN293))","v":0},{"$f":"IF(SUM($AW293:DO293)<0,0,IF(SUM($AX293:DO293)+DO293>$AW293,$AW293-SUM($AX293:DO293),DO293))","v":0},{"$f":"IF(SUM($AW293:DP293)<0,0,IF(SUM($AX293:DP293)+DP293>$AW293,$AW293-SUM($AX293:DP293),DP293))","v":0},{"$f":"IF(SUM($AW293:DQ293)<0,0,IF(SUM($AX293:DQ293)+DQ293>$AW293,$AW293-SUM($AX293:DQ293),DQ293))","v":0},{"$f":"IF(SUM($AW293:DR293)<0,0,IF(SUM($AX293:DR293)+DR293>$AW293,$AW293-SUM($AX293:DR293),DR293))","v":0},{"$f":"IF(SUM($AW293:DS293)<0,0,IF(SUM($AX293:DS293)+DS293>$AW293,$AW293-SUM($AX293:DS293),DS293))","v":0},{"$f":"IF(SUM($AW293:DT293)<0,0,IF(SUM($AX293:DT293)+DT293>$AW293,$AW293-SUM($AX293:DT293),DT293))","v":0},{"$f":"IF(SUM($AW293:DU293)<0,0,IF(SUM($AX293:DU293)+DU293>$AW293,$AW293-SUM($AX293:DU293),DU293))","v":0},{"$f":"IF(SUM($AW293:DV293)<0,0,IF(SUM($AX293:DV293)+DV293>$AW293,$AW293-SUM($AX293:DV293),DV293))","v":0},{"$f":"IF(SUM($AW293:DW293)<0,0,IF(SUM($AX293:DW293)+DW293>$AW293,$AW293-SUM($AX293:DW293),DW293))","v":0},{"$f":"IF(SUM($AW293:DX293)<0,0,IF(SUM($AX293:DX293)+DX293>$AW293,$AW293-SUM($AX293:DX293),DX293))","v":0},{"$f":"IF(SUM($AW293:DY293)<0,0,IF(SUM($AX293:DY293)+DY293>$AW293,$AW293-SUM($AX293:DY293),DY293))","v":0},{"$f":"IF(SUM($AW293:DZ293)<0,0,IF(SUM($AX293:DZ293)+DZ293>$AW293,$AW293-SUM($AX293:DZ293),DZ293))","v":0},{"$f":"IF(SUM($AW293:EA293)<0,0,IF(SUM($AX293:EA293)+EA293>$AW293,$AW293-SUM($AX293:EA293),EA293))","v":0},{"$f":"IF(SUM($AW293:EB293)<0,0,IF(SUM($AX293:EB293)+EB293>$AW293,$AW293-SUM($AX293:EB293),EB293))","v":0},{"$f":"IF(SUM($AW293:EC293)<0,0,IF(SUM($AX293:EC293)+EC293>$AW293,$AW293-SUM($AX293:EC293),EC293))","v":0},{"$f":"IF(SUM($AW293:ED293)<0,0,IF(SUM($AX293:ED293)+ED293>$AW293,$AW293-SUM($AX293:ED293),ED293))","v":0},{"$f":"IF(SUM($AW293:EE293)<0,0,IF(SUM($AX293:EE293)+EE293>$AW293,$AW293-SUM($AX293:EE293),EE293))","v":0},{"$f":"IF(SUM($AW293:EF293)<0,0,IF(SUM($AX293:EF293)+EF293>$AW293,$AW293-SUM($AX293:EF293),EF293))","v":0},{"$f":"IF(SUM($AW293:EG293)<0,0,IF(SUM($AX293:EG293)+EG293>$AW293,$AW293-SUM($AX293:EG293),EG293))","v":0},{"$f":"IF(SUM($AW293:EH293)<0,0,IF(SUM($AX293:EH293)+EH293>$AW293,$AW293-SUM($AX293:EH293),EH293))","v":0},{"$f":"IF(SUM($AW293:EI293)<0,0,IF(SUM($AX293:EI293)+EI293>$AW293,$AW293-SUM($AX293:EI293),EI293))","v":0},{"$f":"IF(SUM($AW293:EJ293)<0,0,IF(SUM($AX293:EJ293)+EJ293>$AW293,$AW293-SUM($AX293:EJ293),EJ293))","v":0},{"$f":"IF(SUM($AW293:EK293)<0,0,IF(SUM($AX293:EK293)+EK293>$AW293,$AW293-SUM($AX293:EK293),EK293))","v":0},{"$f":"IF(SUM($AW293:EL293)<0,0,IF(SUM($AX293:EL293)+EL293>$AW293,$AW293-SUM($AX293:EL293),EL293))","v":0},{"$f":"IF(SUM($AW293:EM293)<0,0,IF(SUM($AX293:EM293)+EM293>$AW293,$AW293-SUM($AX293:EM293),EM293))","v":0},{"$f":"IF(SUM($AW293:EN293)<0,0,IF(SUM($AX293:EN293)+EN293>$AW293,$AW293-SUM($AX293:EN293),EN293))","v":0},{"$f":"IF(SUM($AW293:EO293)<0,0,IF(SUM($AX293:EO293)+EO293>$AW293,$AW293-SUM($AX293:EO293),EO293))","v":0},{"$f":"IF(SUM($AW293:EP293)<0,0,IF(SUM($AX293:EP293)+EP293>$AW293,$AW293-SUM($AX293:EP293),EP293))","v":0},{"$f":"IF(SUM($AW293:EQ293)<0,0,IF(SUM($AX293:EQ293)+EQ293>$AW293,$AW293-SUM($AX293:EQ293),EQ293))","v":0},{"$f":"IF(SUM($AW293:ER293)<0,0,IF(SUM($AX293:ER293)+ER293>$AW293,$AW293-SUM($AX293:ER293),ER293))","v":0},{"$f":"IF(SUM($AW293:ES293)<0,0,IF(SUM($AX293:ES293)+ES293>$AW293,$AW293-SUM($AX293:ES293),ES293))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AA294:AA294)+AA294>$Z29,$Z29-SUM($AA294:AA294),AA294)","v":0},{"$f":"IF(SUM($AA294:AB294)+AB294>$Z29,$Z29-SUM($AA294:AB294),AB294)","v":0},{"$f":"IF(SUM($AA294:AC294)+AC294>$Z29,$Z29-SUM($AA294:AC294),AC294)","v":0},{"$f":"IF(SUM($AA294:AD294)+AD294>$Z29,$Z29-SUM($AA294:AD294),AD294)","v":0},{"$f":"IF(SUM($AA294:AE294)+AE294>$Z29,$Z29-SUM($AA294:AE294),AE294)","v":0},{"$f":"IF(SUM($AA294:AF294)+AF294>$Z29,$Z29-SUM($AA294:AF294),AF294)","v":0},{"$f":"IF(SUM($AA294:AG294)+AG294>$Z29,$Z29-SUM($AA294:AG294),AG294)","v":0},{"$f":"IF(SUM($AA294:AH294)+AH294>$Z29,$Z29-SUM($AA294:AH294),AH294)","v":0},{"$f":"IF(SUM($AA294:AI294)+AI294>$Z29,$Z29-SUM($AA294:AI294),AI294)","v":0},{"$f":"IF(SUM($AA294:AJ294)+AJ294>$Z29,$Z29-SUM($AA294:AJ294),AJ294)","v":0},{"$f":"IF(SUM($AA294:AK294)+AK294>$Z29,$Z29-SUM($AA294:AK294),AK294)","v":0},{"$f":"IF(SUM($AA294:AL294)+AL294>$Z29,$Z29-SUM($AA294:AL294),AL294)","v":0},{"$f":"IF(SUM($AA294:AM294)+AM294>$Z29,$Z29-SUM($AA294:AM294),AM294)","v":0},{"$f":"IF(SUM($AA294:AN294)+AN294>$Z29,$Z29-SUM($AA294:AN294),AN294)","v":0},{"$f":"IF(SUM($AA294:AO294)+AO294>$Z29,$Z29-SUM($AA294:AO294),AO294)","v":0},{"$f":"IF(SUM($AA294:AP294)+AP294>$Z29,$Z29-SUM($AA294:AP294),AP294)","v":0},{"$f":"IF(SUM($AA294:AQ294)+AQ294>$Z29,$Z29-SUM($AA294:AQ294),AQ294)","v":0},{"$f":"IF(SUM($AA294:AR294)+AR294>$Z29,$Z29-SUM($AA294:AR294),AR294)","v":0},{"$f":"IF(SUM($AA294:AS294)+AS294>$Z29,$Z29-SUM($AA294:AS294),AS294)","v":0},{"$f":"IF(SUM($AA294:AT294)+AT294>$Z29,$Z29-SUM($AA294:AT294),AT294)","v":0},{"$f":"IF(SUM($AA294:AU294)+AU294>$Z29,$Z29-SUM($AA294:AU294),AU294)","v":0},0,0,{"$f":"IF(SUM($AW294:AX294)<0,0,IF(SUM($AX294:AX294)+AX294>$AW294,$AW294-SUM($AX294:AX294),AX294))","v":0},{"$f":"IF(SUM($AW294:AY294)<0,0,IF(SUM($AX294:AY294)+AY294>$AW294,$AW294-SUM($AX294:AY294),AY294))","v":0},{"$f":"IF(SUM($AW294:AZ294)<0,0,IF(SUM($AX294:AZ294)+AZ294>$AW294,$AW294-SUM($AX294:AZ294),AZ294))","v":0},{"$f":"IF(SUM($AW294:BA294)<0,0,IF(SUM($AX294:BA294)+BA294>$AW294,$AW294-SUM($AX294:BA294),BA294))","v":0},{"$f":"IF(SUM($AW294:BB294)<0,0,IF(SUM($AX294:BB294)+BB294>$AW294,$AW294-SUM($AX294:BB294),BB294))","v":0},{"$f":"IF(SUM($AW294:BC294)<0,0,IF(SUM($AX294:BC294)+BC294>$AW294,$AW294-SUM($AX294:BC294),BC294))","v":0},{"$f":"IF(SUM($AW294:BD294)<0,0,IF(SUM($AX294:BD294)+BD294>$AW294,$AW294-SUM($AX294:BD294),BD294))","v":0},{"$f":"IF(SUM($AW294:BE294)<0,0,IF(SUM($AX294:BE294)+BE294>$AW294,$AW294-SUM($AX294:BE294),BE294))","v":0},{"$f":"IF(SUM($AW294:BF294)<0,0,IF(SUM($AX294:BF294)+BF294>$AW294,$AW294-SUM($AX294:BF294),BF294))","v":0},{"$f":"IF(SUM($AW294:BG294)<0,0,IF(SUM($AX294:BG294)+BG294>$AW294,$AW294-SUM($AX294:BG294),BG294))","v":0},{"$f":"IF(SUM($AW294:BH294)<0,0,IF(SUM($AX294:BH294)+BH294>$AW294,$AW294-SUM($AX294:BH294),BH294))","v":0},{"$f":"IF(SUM($AW294:BI294)<0,0,IF(SUM($AX294:BI294)+BI294>$AW294,$AW294-SUM($AX294:BI294),BI294))","v":0},{"$f":"IF(SUM($AW294:BJ294)<0,0,IF(SUM($AX294:BJ294)+BJ294>$AW294,$AW294-SUM($AX294:BJ294),BJ294))","v":0},{"$f":"IF(SUM($AW294:BK294)<0,0,IF(SUM($AX294:BK294)+BK294>$AW294,$AW294-SUM($AX294:BK294),BK294))","v":0},{"$f":"IF(SUM($AW294:BL294)<0,0,IF(SUM($AX294:BL294)+BL294>$AW294,$AW294-SUM($AX294:BL294),BL294))","v":0},{"$f":"IF(SUM($AW294:BM294)<0,0,IF(SUM($AX294:BM294)+BM294>$AW294,$AW294-SUM($AX294:BM294),BM294))","v":0},{"$f":"IF(SUM($AW294:BN294)<0,0,IF(SUM($AX294:BN294)+BN294>$AW294,$AW294-SUM($AX294:BN294),BN294))","v":0},{"$f":"IF(SUM($AW294:BO294)<0,0,IF(SUM($AX294:BO294)+BO294>$AW294,$AW294-SUM($AX294:BO294),BO294))","v":0},{"$f":"IF(SUM($AW294:BP294)<0,0,IF(SUM($AX294:BP294)+BP294>$AW294,$AW294-SUM($AX294:BP294),BP294))","v":0},{"$f":"IF(SUM($AW294:BQ294)<0,0,IF(SUM($AX294:BQ294)+BQ294>$AW294,$AW294-SUM($AX294:BQ294),BQ294))","v":0},{"$f":"IF(SUM($AW294:BR294)<0,0,IF(SUM($AX294:BR294)+BR294>$AW294,$AW294-SUM($AX294:BR294),BR294))","v":0},{"$f":"IF(SUM($AW294:BS294)<0,0,IF(SUM($AX294:BS294)+BS294>$AW294,$AW294-SUM($AX294:BS294),BS294))","v":0},{"$f":"IF(SUM($AW294:BT294)<0,0,IF(SUM($AX294:BT294)+BT294>$AW294,$AW294-SUM($AX294:BT294),BT294))","v":0},{"$f":"IF(SUM($AW294:BU294)<0,0,IF(SUM($AX294:BU294)+BU294>$AW294,$AW294-SUM($AX294:BU294),BU294))","v":0},{"$f":"IF(SUM($AW294:BV294)<0,0,IF(SUM($AX294:BV294)+BV294>$AW294,$AW294-SUM($AX294:BV294),BV294))","v":0},{"$f":"IF(SUM($AW294:BW294)<0,0,IF(SUM($AX294:BW294)+BW294>$AW294,$AW294-SUM($AX294:BW294),BW294))","v":0},{"$f":"IF(SUM($AW294:BX294)<0,0,IF(SUM($AX294:BX294)+BX294>$AW294,$AW294-SUM($AX294:BX294),BX294))","v":0},{"$f":"IF(SUM($AW294:BY294)<0,0,IF(SUM($AX294:BY294)+BY294>$AW294,$AW294-SUM($AX294:BY294),BY294))","v":0},{"$f":"IF(SUM($AW294:BZ294)<0,0,IF(SUM($AX294:BZ294)+BZ294>$AW294,$AW294-SUM($AX294:BZ294),BZ294))","v":0},{"$f":"IF(SUM($AW294:CA294)<0,0,IF(SUM($AX294:CA294)+CA294>$AW294,$AW294-SUM($AX294:CA294),CA294))","v":0},{"$f":"IF(SUM($AW294:CB294)<0,0,IF(SUM($AX294:CB294)+CB294>$AW294,$AW294-SUM($AX294:CB294),CB294))","v":0},{"$f":"IF(SUM($AW294:CC294)<0,0,IF(SUM($AX294:CC294)+CC294>$AW294,$AW294-SUM($AX294:CC294),CC294))","v":0},{"$f":"IF(SUM($AW294:CD294)<0,0,IF(SUM($AX294:CD294)+CD294>$AW294,$AW294-SUM($AX294:CD294),CD294))","v":0},{"$f":"IF(SUM($AW294:CE294)<0,0,IF(SUM($AX294:CE294)+CE294>$AW294,$AW294-SUM($AX294:CE294),CE294))","v":0},{"$f":"IF(SUM($AW294:CF294)<0,0,IF(SUM($AX294:CF294)+CF294>$AW294,$AW294-SUM($AX294:CF294),CF294))","v":0},{"$f":"IF(SUM($AW294:CG294)<0,0,IF(SUM($AX294:CG294)+CG294>$AW294,$AW294-SUM($AX294:CG294),CG294))","v":0},{"$f":"IF(SUM($AW294:CH294)<0,0,IF(SUM($AX294:CH294)+CH294>$AW294,$AW294-SUM($AX294:CH294),CH294))","v":0},{"$f":"IF(SUM($AW294:CI294)<0,0,IF(SUM($AX294:CI294)+CI294>$AW294,$AW294-SUM($AX294:CI294),CI294))","v":0},{"$f":"IF(SUM($AW294:CJ294)<0,0,IF(SUM($AX294:CJ294)+CJ294>$AW294,$AW294-SUM($AX294:CJ294),CJ294))","v":0},{"$f":"IF(SUM($AW294:CK294)<0,0,IF(SUM($AX294:CK294)+CK294>$AW294,$AW294-SUM($AX294:CK294),CK294))","v":0},{"$f":"IF(SUM($AW294:CL294)<0,0,IF(SUM($AX294:CL294)+CL294>$AW294,$AW294-SUM($AX294:CL294),CL294))","v":0},{"$f":"IF(SUM($AW294:CM294)<0,0,IF(SUM($AX294:CM294)+CM294>$AW294,$AW294-SUM($AX294:CM294),CM294))","v":0},{"$f":"IF(SUM($AW294:CN294)<0,0,IF(SUM($AX294:CN294)+CN294>$AW294,$AW294-SUM($AX294:CN294),CN294))","v":0},{"$f":"IF(SUM($AW294:CO294)<0,0,IF(SUM($AX294:CO294)+CO294>$AW294,$AW294-SUM($AX294:CO294),CO294))","v":0},{"$f":"IF(SUM($AW294:CP294)<0,0,IF(SUM($AX294:CP294)+CP294>$AW294,$AW294-SUM($AX294:CP294),CP294))","v":0},{"$f":"IF(SUM($AW294:CQ294)<0,0,IF(SUM($AX294:CQ294)+CQ294>$AW294,$AW294-SUM($AX294:CQ294),CQ294))","v":0},{"$f":"IF(SUM($AW294:CR294)<0,0,IF(SUM($AX294:CR294)+CR294>$AW294,$AW294-SUM($AX294:CR294),CR294))","v":0},{"$f":"IF(SUM($AW294:CS294)<0,0,IF(SUM($AX294:CS294)+CS294>$AW294,$AW294-SUM($AX294:CS294),CS294))","v":0},{"$f":"IF(SUM($AW294:CT294)<0,0,IF(SUM($AX294:CT294)+CT294>$AW294,$AW294-SUM($AX294:CT294),CT294))","v":0},{"$f":"IF(SUM($AW294:CU294)<0,0,IF(SUM($AX294:CU294)+CU294>$AW294,$AW294-SUM($AX294:CU294),CU294))","v":0},{"$f":"IF(SUM($AW294:CV294)<0,0,IF(SUM($AX294:CV294)+CV294>$AW294,$AW294-SUM($AX294:CV294),CV294))","v":0},{"$f":"IF(SUM($AW294:CW294)<0,0,IF(SUM($AX294:CW294)+CW294>$AW294,$AW294-SUM($AX294:CW294),CW294))","v":0},{"$f":"IF(SUM($AW294:CX294)<0,0,IF(SUM($AX294:CX294)+CX294>$AW294,$AW294-SUM($AX294:CX294),CX294))","v":0},{"$f":"IF(SUM($AW294:CY294)<0,0,IF(SUM($AX294:CY294)+CY294>$AW294,$AW294-SUM($AX294:CY294),CY294))","v":0},{"$f":"IF(SUM($AW294:CZ294)<0,0,IF(SUM($AX294:CZ294)+CZ294>$AW294,$AW294-SUM($AX294:CZ294),CZ294))","v":0},{"$f":"IF(SUM($AW294:DA294)<0,0,IF(SUM($AX294:DA294)+DA294>$AW294,$AW294-SUM($AX294:DA294),DA294))","v":0},{"$f":"IF(SUM($AW294:DB294)<0,0,IF(SUM($AX294:DB294)+DB294>$AW294,$AW294-SUM($AX294:DB294),DB294))","v":0},{"$f":"IF(SUM($AW294:DC294)<0,0,IF(SUM($AX294:DC294)+DC294>$AW294,$AW294-SUM($AX294:DC294),DC294))","v":0},{"$f":"IF(SUM($AW294:DD294)<0,0,IF(SUM($AX294:DD294)+DD294>$AW294,$AW294-SUM($AX294:DD294),DD294))","v":0},{"$f":"IF(SUM($AW294:DE294)<0,0,IF(SUM($AX294:DE294)+DE294>$AW294,$AW294-SUM($AX294:DE294),DE294))","v":0},{"$f":"IF(SUM($AW294:DF294)<0,0,IF(SUM($AX294:DF294)+DF294>$AW294,$AW294-SUM($AX294:DF294),DF294))","v":0},{"$f":"IF(SUM($AW294:DG294)<0,0,IF(SUM($AX294:DG294)+DG294>$AW294,$AW294-SUM($AX294:DG294),DG294))","v":0},{"$f":"IF(SUM($AW294:DH294)<0,0,IF(SUM($AX294:DH294)+DH294>$AW294,$AW294-SUM($AX294:DH294),DH294))","v":0},{"$f":"IF(SUM($AW294:DI294)<0,0,IF(SUM($AX294:DI294)+DI294>$AW294,$AW294-SUM($AX294:DI294),DI294))","v":0},{"$f":"IF(SUM($AW294:DJ294)<0,0,IF(SUM($AX294:DJ294)+DJ294>$AW294,$AW294-SUM($AX294:DJ294),DJ294))","v":0},{"$f":"IF(SUM($AW294:DK294)<0,0,IF(SUM($AX294:DK294)+DK294>$AW294,$AW294-SUM($AX294:DK294),DK294))","v":0},{"$f":"IF(SUM($AW294:DL294)<0,0,IF(SUM($AX294:DL294)+DL294>$AW294,$AW294-SUM($AX294:DL294),DL294))","v":0},{"$f":"IF(SUM($AW294:DM294)<0,0,IF(SUM($AX294:DM294)+DM294>$AW294,$AW294-SUM($AX294:DM294),DM294))","v":0},{"$f":"IF(SUM($AW294:DN294)<0,0,IF(SUM($AX294:DN294)+DN294>$AW294,$AW294-SUM($AX294:DN294),DN294))","v":0},{"$f":"IF(SUM($AW294:DO294)<0,0,IF(SUM($AX294:DO294)+DO294>$AW294,$AW294-SUM($AX294:DO294),DO294))","v":0},{"$f":"IF(SUM($AW294:DP294)<0,0,IF(SUM($AX294:DP294)+DP294>$AW294,$AW294-SUM($AX294:DP294),DP294))","v":0},{"$f":"IF(SUM($AW294:DQ294)<0,0,IF(SUM($AX294:DQ294)+DQ294>$AW294,$AW294-SUM($AX294:DQ294),DQ294))","v":0},{"$f":"IF(SUM($AW294:DR294)<0,0,IF(SUM($AX294:DR294)+DR294>$AW294,$AW294-SUM($AX294:DR294),DR294))","v":0},{"$f":"IF(SUM($AW294:DS294)<0,0,IF(SUM($AX294:DS294)+DS294>$AW294,$AW294-SUM($AX294:DS294),DS294))","v":0},{"$f":"IF(SUM($AW294:DT294)<0,0,IF(SUM($AX294:DT294)+DT294>$AW294,$AW294-SUM($AX294:DT294),DT294))","v":0},{"$f":"IF(SUM($AW294:DU294)<0,0,IF(SUM($AX294:DU294)+DU294>$AW294,$AW294-SUM($AX294:DU294),DU294))","v":0},{"$f":"IF(SUM($AW294:DV294)<0,0,IF(SUM($AX294:DV294)+DV294>$AW294,$AW294-SUM($AX294:DV294),DV294))","v":0},{"$f":"IF(SUM($AW294:DW294)<0,0,IF(SUM($AX294:DW294)+DW294>$AW294,$AW294-SUM($AX294:DW294),DW294))","v":0},{"$f":"IF(SUM($AW294:DX294)<0,0,IF(SUM($AX294:DX294)+DX294>$AW294,$AW294-SUM($AX294:DX294),DX294))","v":0},{"$f":"IF(SUM($AW294:DY294)<0,0,IF(SUM($AX294:DY294)+DY294>$AW294,$AW294-SUM($AX294:DY294),DY294))","v":0},{"$f":"IF(SUM($AW294:DZ294)<0,0,IF(SUM($AX294:DZ294)+DZ294>$AW294,$AW294-SUM($AX294:DZ294),DZ294))","v":0},{"$f":"IF(SUM($AW294:EA294)<0,0,IF(SUM($AX294:EA294)+EA294>$AW294,$AW294-SUM($AX294:EA294),EA294))","v":0},{"$f":"IF(SUM($AW294:EB294)<0,0,IF(SUM($AX294:EB294)+EB294>$AW294,$AW294-SUM($AX294:EB294),EB294))","v":0},{"$f":"IF(SUM($AW294:EC294)<0,0,IF(SUM($AX294:EC294)+EC294>$AW294,$AW294-SUM($AX294:EC294),EC294))","v":0},{"$f":"IF(SUM($AW294:ED294)<0,0,IF(SUM($AX294:ED294)+ED294>$AW294,$AW294-SUM($AX294:ED294),ED294))","v":0},{"$f":"IF(SUM($AW294:EE294)<0,0,IF(SUM($AX294:EE294)+EE294>$AW294,$AW294-SUM($AX294:EE294),EE294))","v":0},{"$f":"IF(SUM($AW294:EF294)<0,0,IF(SUM($AX294:EF294)+EF294>$AW294,$AW294-SUM($AX294:EF294),EF294))","v":0},{"$f":"IF(SUM($AW294:EG294)<0,0,IF(SUM($AX294:EG294)+EG294>$AW294,$AW294-SUM($AX294:EG294),EG294))","v":0},{"$f":"IF(SUM($AW294:EH294)<0,0,IF(SUM($AX294:EH294)+EH294>$AW294,$AW294-SUM($AX294:EH294),EH294))","v":0},{"$f":"IF(SUM($AW294:EI294)<0,0,IF(SUM($AX294:EI294)+EI294>$AW294,$AW294-SUM($AX294:EI294),EI294))","v":0},{"$f":"IF(SUM($AW294:EJ294)<0,0,IF(SUM($AX294:EJ294)+EJ294>$AW294,$AW294-SUM($AX294:EJ294),EJ294))","v":0},{"$f":"IF(SUM($AW294:EK294)<0,0,IF(SUM($AX294:EK294)+EK294>$AW294,$AW294-SUM($AX294:EK294),EK294))","v":0},{"$f":"IF(SUM($AW294:EL294)<0,0,IF(SUM($AX294:EL294)+EL294>$AW294,$AW294-SUM($AX294:EL294),EL294))","v":0},{"$f":"IF(SUM($AW294:EM294)<0,0,IF(SUM($AX294:EM294)+EM294>$AW294,$AW294-SUM($AX294:EM294),EM294))","v":0},{"$f":"IF(SUM($AW294:EN294)<0,0,IF(SUM($AX294:EN294)+EN294>$AW294,$AW294-SUM($AX294:EN294),EN294))","v":0},{"$f":"IF(SUM($AW294:EO294)<0,0,IF(SUM($AX294:EO294)+EO294>$AW294,$AW294-SUM($AX294:EO294),EO294))","v":0},{"$f":"IF(SUM($AW294:EP294)<0,0,IF(SUM($AX294:EP294)+EP294>$AW294,$AW294-SUM($AX294:EP294),EP294))","v":0},{"$f":"IF(SUM($AW294:EQ294)<0,0,IF(SUM($AX294:EQ294)+EQ294>$AW294,$AW294-SUM($AX294:EQ294),EQ294))","v":0},{"$f":"IF(SUM($AW294:ER294)<0,0,IF(SUM($AX294:ER294)+ER294>$AW294,$AW294-SUM($AX294:ER294),ER294))","v":0},{"$f":"IF(SUM($AW294:ES294)<0,0,IF(SUM($AX294:ES294)+ES294>$AW294,$AW294-SUM($AX294:ES294),ES294))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9574612500000007E-3,{"$f":"IF(SUM($AA295:AA295)+AA295>$Z30,$Z30-SUM($AA295:AA295),AA295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AB295)+AB295>$Z30,$Z30-SUM($AA295:AB295),AB295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AC295)+AC295>$Z30,$Z30-SUM($AA295:AC295),AC295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AD295)+AD295>$Z30,$Z30-SUM($AA295:AD295),AD295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AE295)+AE295>$Z30,$Z30-SUM($AA295:AE295),AE295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AF295)+AF295>$Z30,$Z30-SUM($AA295:AF295),AF295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AG295)+AG295>$Z30,$Z30-SUM($AA295:AG295),AG295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AH295)+AH295>$Z30,$Z30-SUM($AA295:AH295),AH295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AI295)+AI295>$Z30,$Z30-SUM($AA295:AI295),AI295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AJ295)+AJ295>$Z30,$Z30-SUM($AA295:AJ295),AJ295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AK295)+AK295>$Z30,$Z30-SUM($AA295:AK295),AK295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AL295)+AL295>$Z30,$Z30-SUM($AA295:AL295),AL295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AM295)+AM295>$Z30,$Z30-SUM($AA295:AM295),AM295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AN295)+AN295>$Z30,$Z30-SUM($AA295:AN295),AN295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AO295)+AO295>$Z30,$Z30-SUM($AA295:AO295),AO295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AP295)+AP295>$Z30,$Z30-SUM($AA295:AP295),AP295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AQ295)+AQ295>$Z30,$Z30-SUM($AA295:AQ295),AQ295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AR295)+AR295>$Z30,$Z30-SUM($AA295:AR295),AR295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AS295)+AS295>$Z30,$Z30-SUM($AA295:AS295),AS295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AT295)+AT295>$Z30,$Z30-SUM($AA295:AT295),AT295)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AA295:AU295)+AU295>$Z30,$Z30-SUM($AA295:AU295),AU295)","v":9.9574612500000007E-3},0.17923430250000005,3.982984500000001E-2,{"$f":"IF(SUM($AW295:AX295)<0,0,IF(SUM($AX295:AX295)+AX295>$AW295,$AW295-SUM($AX295:AX295),AX295))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW295:AY295)<0,0,IF(SUM($AX295:AY295)+AY295>$AW295,$AW295-SUM($AX295:AY295),AY295))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW295:AZ295)<0,0,IF(SUM($AX295:AZ295)+AZ295>$AW295,$AW295-SUM($AX295:AZ295),AZ295))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW295:BA295)<0,0,IF(SUM($AX295:BA295)+BA295>$AW295,$AW295-SUM($AX295:BA295),BA295))","v":1.9914922500000015E-2},{"$f":"IF(SUM($AW295:BB295)<0,0,IF(SUM($AX295:BB295)+BB295>$AW295,$AW295-SUM($AX295:BB295),BB295))","v":0},{"$f":"IF(SUM($AW295:BC295)<0,0,IF(SUM($AX295:BC295)+BC295>$AW295,$AW295-SUM($AX295:BC295),BC295))","v":0},{"$f":"IF(SUM($AW295:BD295)<0,0,IF(SUM($AX295:BD295)+BD295>$AW295,$AW295-SUM($AX295:BD295),BD295))","v":0},{"$f":"IF(SUM($AW295:BE295)<0,0,IF(SUM($AX295:BE295)+BE295>$AW295,$AW295-SUM($AX295:BE295),BE295))","v":0},{"$f":"IF(SUM($AW295:BF295)<0,0,IF(SUM($AX295:BF295)+BF295>$AW295,$AW295-SUM($AX295:BF295),BF295))","v":0},{"$f":"IF(SUM($AW295:BG295)<0,0,IF(SUM($AX295:BG295)+BG295>$AW295,$AW295-SUM($AX295:BG295),BG295))","v":0},{"$f":"IF(SUM($AW295:BH295)<0,0,IF(SUM($AX295:BH295)+BH295>$AW295,$AW295-SUM($AX295:BH295),BH295))","v":0},{"$f":"IF(SUM($AW295:BI295)<0,0,IF(SUM($AX295:BI295)+BI295>$AW295,$AW295-SUM($AX295:BI295),BI295))","v":0},{"$f":"IF(SUM($AW295:BJ295)<0,0,IF(SUM($AX295:BJ295)+BJ295>$AW295,$AW295-SUM($AX295:BJ295),BJ295))","v":0},{"$f":"IF(SUM($AW295:BK295)<0,0,IF(SUM($AX295:BK295)+BK295>$AW295,$AW295-SUM($AX295:BK295),BK295))","v":0},{"$f":"IF(SUM($AW295:BL295)<0,0,IF(SUM($AX295:BL295)+BL295>$AW295,$AW295-SUM($AX295:BL295),BL295))","v":0},{"$f":"IF(SUM($AW295:BM295)<0,0,IF(SUM($AX295:BM295)+BM295>$AW295,$AW295-SUM($AX295:BM295),BM295))","v":0},{"$f":"IF(SUM($AW295:BN295)<0,0,IF(SUM($AX295:BN295)+BN295>$AW295,$AW295-SUM($AX295:BN295),BN295))","v":0},{"$f":"IF(SUM($AW295:BO295)<0,0,IF(SUM($AX295:BO295)+BO295>$AW295,$AW295-SUM($AX295:BO295),BO295))","v":0},{"$f":"IF(SUM($AW295:BP295)<0,0,IF(SUM($AX295:BP295)+BP295>$AW295,$AW295-SUM($AX295:BP295),BP295))","v":0},{"$f":"IF(SUM($AW295:BQ295)<0,0,IF(SUM($AX295:BQ295)+BQ295>$AW295,$AW295-SUM($AX295:BQ295),BQ295))","v":0},{"$f":"IF(SUM($AW295:BR295)<0,0,IF(SUM($AX295:BR295)+BR295>$AW295,$AW295-SUM($AX295:BR295),BR295))","v":0},{"$f":"IF(SUM($AW295:BS295)<0,0,IF(SUM($AX295:BS295)+BS295>$AW295,$AW295-SUM($AX295:BS295),BS295))","v":0},{"$f":"IF(SUM($AW295:BT295)<0,0,IF(SUM($AX295:BT295)+BT295>$AW295,$AW295-SUM($AX295:BT295),BT295))","v":0},{"$f":"IF(SUM($AW295:BU295)<0,0,IF(SUM($AX295:BU295)+BU295>$AW295,$AW295-SUM($AX295:BU295),BU295))","v":0},{"$f":"IF(SUM($AW295:BV295)<0,0,IF(SUM($AX295:BV295)+BV295>$AW295,$AW295-SUM($AX295:BV295),BV295))","v":0},{"$f":"IF(SUM($AW295:BW295)<0,0,IF(SUM($AX295:BW295)+BW295>$AW295,$AW295-SUM($AX295:BW295),BW295))","v":0},{"$f":"IF(SUM($AW295:BX295)<0,0,IF(SUM($AX295:BX295)+BX295>$AW295,$AW295-SUM($AX295:BX295),BX295))","v":0},{"$f":"IF(SUM($AW295:BY295)<0,0,IF(SUM($AX295:BY295)+BY295>$AW295,$AW295-SUM($AX295:BY295),BY295))","v":0},{"$f":"IF(SUM($AW295:BZ295)<0,0,IF(SUM($AX295:BZ295)+BZ295>$AW295,$AW295-SUM($AX295:BZ295),BZ295))","v":0},{"$f":"IF(SUM($AW295:CA295)<0,0,IF(SUM($AX295:CA295)+CA295>$AW295,$AW295-SUM($AX295:CA295),CA295))","v":0},{"$f":"IF(SUM($AW295:CB295)<0,0,IF(SUM($AX295:CB295)+CB295>$AW295,$AW295-SUM($AX295:CB295),CB295))","v":0},{"$f":"IF(SUM($AW295:CC295)<0,0,IF(SUM($AX295:CC295)+CC295>$AW295,$AW295-SUM($AX295:CC295),CC295))","v":0},{"$f":"IF(SUM($AW295:CD295)<0,0,IF(SUM($AX295:CD295)+CD295>$AW295,$AW295-SUM($AX295:CD295),CD295))","v":0},{"$f":"IF(SUM($AW295:CE295)<0,0,IF(SUM($AX295:CE295)+CE295>$AW295,$AW295-SUM($AX295:CE295),CE295))","v":0},{"$f":"IF(SUM($AW295:CF295)<0,0,IF(SUM($AX295:CF295)+CF295>$AW295,$AW295-SUM($AX295:CF295),CF295))","v":0},{"$f":"IF(SUM($AW295:CG295)<0,0,IF(SUM($AX295:CG295)+CG295>$AW295,$AW295-SUM($AX295:CG295),CG295))","v":0},{"$f":"IF(SUM($AW295:CH295)<0,0,IF(SUM($AX295:CH295)+CH295>$AW295,$AW295-SUM($AX295:CH295),CH295))","v":0},{"$f":"IF(SUM($AW295:CI295)<0,0,IF(SUM($AX295:CI295)+CI295>$AW295,$AW295-SUM($AX295:CI295),CI295))","v":0},{"$f":"IF(SUM($AW295:CJ295)<0,0,IF(SUM($AX295:CJ295)+CJ295>$AW295,$AW295-SUM($AX295:CJ295),CJ295))","v":0},{"$f":"IF(SUM($AW295:CK295)<0,0,IF(SUM($AX295:CK295)+CK295>$AW295,$AW295-SUM($AX295:CK295),CK295))","v":0},{"$f":"IF(SUM($AW295:CL295)<0,0,IF(SUM($AX295:CL295)+CL295>$AW295,$AW295-SUM($AX295:CL295),CL295))","v":0},{"$f":"IF(SUM($AW295:CM295)<0,0,IF(SUM($AX295:CM295)+CM295>$AW295,$AW295-SUM($AX295:CM295),CM295))","v":0},{"$f":"IF(SUM($AW295:CN295)<0,0,IF(SUM($AX295:CN295)+CN295>$AW295,$AW295-SUM($AX295:CN295),CN295))","v":0},{"$f":"IF(SUM($AW295:CO295)<0,0,IF(SUM($AX295:CO295)+CO295>$AW295,$AW295-SUM($AX295:CO295),CO295))","v":0},{"$f":"IF(SUM($AW295:CP295)<0,0,IF(SUM($AX295:CP295)+CP295>$AW295,$AW295-SUM($AX295:CP295),CP295))","v":0},{"$f":"IF(SUM($AW295:CQ295)<0,0,IF(SUM($AX295:CQ295)+CQ295>$AW295,$AW295-SUM($AX295:CQ295),CQ295))","v":0},{"$f":"IF(SUM($AW295:CR295)<0,0,IF(SUM($AX295:CR295)+CR295>$AW295,$AW295-SUM($AX295:CR295),CR295))","v":0},{"$f":"IF(SUM($AW295:CS295)<0,0,IF(SUM($AX295:CS295)+CS295>$AW295,$AW295-SUM($AX295:CS295),CS295))","v":0},{"$f":"IF(SUM($AW295:CT295)<0,0,IF(SUM($AX295:CT295)+CT295>$AW295,$AW295-SUM($AX295:CT295),CT295))","v":0},{"$f":"IF(SUM($AW295:CU295)<0,0,IF(SUM($AX295:CU295)+CU295>$AW295,$AW295-SUM($AX295:CU295),CU295))","v":0},{"$f":"IF(SUM($AW295:CV295)<0,0,IF(SUM($AX295:CV295)+CV295>$AW295,$AW295-SUM($AX295:CV295),CV295))","v":0},{"$f":"IF(SUM($AW295:CW295)<0,0,IF(SUM($AX295:CW295)+CW295>$AW295,$AW295-SUM($AX295:CW295),CW295))","v":0},{"$f":"IF(SUM($AW295:CX295)<0,0,IF(SUM($AX295:CX295)+CX295>$AW295,$AW295-SUM($AX295:CX295),CX295))","v":0},{"$f":"IF(SUM($AW295:CY295)<0,0,IF(SUM($AX295:CY295)+CY295>$AW295,$AW295-SUM($AX295:CY295),CY295))","v":0},{"$f":"IF(SUM($AW295:CZ295)<0,0,IF(SUM($AX295:CZ295)+CZ295>$AW295,$AW295-SUM($AX295:CZ295),CZ295))","v":0},{"$f":"IF(SUM($AW295:DA295)<0,0,IF(SUM($AX295:DA295)+DA295>$AW295,$AW295-SUM($AX295:DA295),DA295))","v":0},{"$f":"IF(SUM($AW295:DB295)<0,0,IF(SUM($AX295:DB295)+DB295>$AW295,$AW295-SUM($AX295:DB295),DB295))","v":0},{"$f":"IF(SUM($AW295:DC295)<0,0,IF(SUM($AX295:DC295)+DC295>$AW295,$AW295-SUM($AX295:DC295),DC295))","v":0},{"$f":"IF(SUM($AW295:DD295)<0,0,IF(SUM($AX295:DD295)+DD295>$AW295,$AW295-SUM($AX295:DD295),DD295))","v":0},{"$f":"IF(SUM($AW295:DE295)<0,0,IF(SUM($AX295:DE295)+DE295>$AW295,$AW295-SUM($AX295:DE295),DE295))","v":0},{"$f":"IF(SUM($AW295:DF295)<0,0,IF(SUM($AX295:DF295)+DF295>$AW295,$AW295-SUM($AX295:DF295),DF295))","v":0},{"$f":"IF(SUM($AW295:DG295)<0,0,IF(SUM($AX295:DG295)+DG295>$AW295,$AW295-SUM($AX295:DG295),DG295))","v":0},{"$f":"IF(SUM($AW295:DH295)<0,0,IF(SUM($AX295:DH295)+DH295>$AW295,$AW295-SUM($AX295:DH295),DH295))","v":0},{"$f":"IF(SUM($AW295:DI295)<0,0,IF(SUM($AX295:DI295)+DI295>$AW295,$AW295-SUM($AX295:DI295),DI295))","v":0},{"$f":"IF(SUM($AW295:DJ295)<0,0,IF(SUM($AX295:DJ295)+DJ295>$AW295,$AW295-SUM($AX295:DJ295),DJ295))","v":0},{"$f":"IF(SUM($AW295:DK295)<0,0,IF(SUM($AX295:DK295)+DK295>$AW295,$AW295-SUM($AX295:DK295),DK295))","v":0},{"$f":"IF(SUM($AW295:DL295)<0,0,IF(SUM($AX295:DL295)+DL295>$AW295,$AW295-SUM($AX295:DL295),DL295))","v":0},{"$f":"IF(SUM($AW295:DM295)<0,0,IF(SUM($AX295:DM295)+DM295>$AW295,$AW295-SUM($AX295:DM295),DM295))","v":0},{"$f":"IF(SUM($AW295:DN295)<0,0,IF(SUM($AX295:DN295)+DN295>$AW295,$AW295-SUM($AX295:DN295),DN295))","v":0},{"$f":"IF(SUM($AW295:DO295)<0,0,IF(SUM($AX295:DO295)+DO295>$AW295,$AW295-SUM($AX295:DO295),DO295))","v":0},{"$f":"IF(SUM($AW295:DP295)<0,0,IF(SUM($AX295:DP295)+DP295>$AW295,$AW295-SUM($AX295:DP295),DP295))","v":0},{"$f":"IF(SUM($AW295:DQ295)<0,0,IF(SUM($AX295:DQ295)+DQ295>$AW295,$AW295-SUM($AX295:DQ295),DQ295))","v":0},{"$f":"IF(SUM($AW295:DR295)<0,0,IF(SUM($AX295:DR295)+DR295>$AW295,$AW295-SUM($AX295:DR295),DR295))","v":0},{"$f":"IF(SUM($AW295:DS295)<0,0,IF(SUM($AX295:DS295)+DS295>$AW295,$AW295-SUM($AX295:DS295),DS295))","v":0},{"$f":"IF(SUM($AW295:DT295)<0,0,IF(SUM($AX295:DT295)+DT295>$AW295,$AW295-SUM($AX295:DT295),DT295))","v":0},{"$f":"IF(SUM($AW295:DU295)<0,0,IF(SUM($AX295:DU295)+DU295>$AW295,$AW295-SUM($AX295:DU295),DU295))","v":0},{"$f":"IF(SUM($AW295:DV295)<0,0,IF(SUM($AX295:DV295)+DV295>$AW295,$AW295-SUM($AX295:DV295),DV295))","v":0},{"$f":"IF(SUM($AW295:DW295)<0,0,IF(SUM($AX295:DW295)+DW295>$AW295,$AW295-SUM($AX295:DW295),DW295))","v":0},{"$f":"IF(SUM($AW295:DX295)<0,0,IF(SUM($AX295:DX295)+DX295>$AW295,$AW295-SUM($AX295:DX295),DX295))","v":0},{"$f":"IF(SUM($AW295:DY295)<0,0,IF(SUM($AX295:DY295)+DY295>$AW295,$AW295-SUM($AX295:DY295),DY295))","v":0},{"$f":"IF(SUM($AW295:DZ295)<0,0,IF(SUM($AX295:DZ295)+DZ295>$AW295,$AW295-SUM($AX295:DZ295),DZ295))","v":0},{"$f":"IF(SUM($AW295:EA295)<0,0,IF(SUM($AX295:EA295)+EA295>$AW295,$AW295-SUM($AX295:EA295),EA295))","v":0},{"$f":"IF(SUM($AW295:EB295)<0,0,IF(SUM($AX295:EB295)+EB295>$AW295,$AW295-SUM($AX295:EB295),EB295))","v":0},{"$f":"IF(SUM($AW295:EC295)<0,0,IF(SUM($AX295:EC295)+EC295>$AW295,$AW295-SUM($AX295:EC295),EC295))","v":0},{"$f":"IF(SUM($AW295:ED295)<0,0,IF(SUM($AX295:ED295)+ED295>$AW295,$AW295-SUM($AX295:ED295),ED295))","v":0},{"$f":"IF(SUM($AW295:EE295)<0,0,IF(SUM($AX295:EE295)+EE295>$AW295,$AW295-SUM($AX295:EE295),EE295))","v":0},{"$f":"IF(SUM($AW295:EF295)<0,0,IF(SUM($AX295:EF295)+EF295>$AW295,$AW295-SUM($AX295:EF295),EF295))","v":0},{"$f":"IF(SUM($AW295:EG295)<0,0,IF(SUM($AX295:EG295)+EG295>$AW295,$AW295-SUM($AX295:EG295),EG295))","v":0},{"$f":"IF(SUM($AW295:EH295)<0,0,IF(SUM($AX295:EH295)+EH295>$AW295,$AW295-SUM($AX295:EH295),EH295))","v":0},{"$f":"IF(SUM($AW295:EI295)<0,0,IF(SUM($AX295:EI295)+EI295>$AW295,$AW295-SUM($AX295:EI295),EI295))","v":0},{"$f":"IF(SUM($AW295:EJ295)<0,0,IF(SUM($AX295:EJ295)+EJ295>$AW295,$AW295-SUM($AX295:EJ295),EJ295))","v":0},{"$f":"IF(SUM($AW295:EK295)<0,0,IF(SUM($AX295:EK295)+EK295>$AW295,$AW295-SUM($AX295:EK295),EK295))","v":0},{"$f":"IF(SUM($AW295:EL295)<0,0,IF(SUM($AX295:EL295)+EL295>$AW295,$AW295-SUM($AX295:EL295),EL295))","v":0},{"$f":"IF(SUM($AW295:EM295)<0,0,IF(SUM($AX295:EM295)+EM295>$AW295,$AW295-SUM($AX295:EM295),EM295))","v":0},{"$f":"IF(SUM($AW295:EN295)<0,0,IF(SUM($AX295:EN295)+EN295>$AW295,$AW295-SUM($AX295:EN295),EN295))","v":0},{"$f":"IF(SUM($AW295:EO295)<0,0,IF(SUM($AX295:EO295)+EO295>$AW295,$AW295-SUM($AX295:EO295),EO295))","v":0},{"$f":"IF(SUM($AW295:EP295)<0,0,IF(SUM($AX295:EP295)+EP295>$AW295,$AW295-SUM($AX295:EP295),EP295))","v":0},{"$f":"IF(SUM($AW295:EQ295)<0,0,IF(SUM($AX295:EQ295)+EQ295>$AW295,$AW295-SUM($AX295:EQ295),EQ295))","v":0},{"$f":"IF(SUM($AW295:ER295)<0,0,IF(SUM($AX295:ER295)+ER295>$AW295,$AW295-SUM($AX295:ER295),ER295))","v":0},{"$f":"IF(SUM($AW295:ES295)<0,0,IF(SUM($AX295:ES295)+ES295>$AW295,$AW295-SUM($AX295:ES295),ES295))","v":0}]
[]
[null,"Depreciation:  2004 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA23/$F299","v":0},{"$f":"IF(SUM($AB299:AB299)+AB299>$AA23,$AA23-SUM($AB299:AB299),AB299)","v":0},{"$f":"IF(SUM($AB299:AC299)+AC299>$AA23,$AA23-SUM($AB299:AC299),AC299)","v":0},{"$f":"IF(SUM($AB299:AD299)+AD299>$AA23,$AA23-SUM($AB299:AD299),AD299)","v":0},{"$f":"IF(SUM($AB299:AE299)+AE299>$AA23,$AA23-SUM($AB299:AE299),AE299)","v":0},{"$f":"IF(SUM($AB299:AF299)+AF299>$AA23,$AA23-SUM($AB299:AF299),AF299)","v":0},{"$f":"IF(SUM($AB299:AG299)+AG299>$AA23,$AA23-SUM($AB299:AG299),AG299)","v":0},{"$f":"IF(SUM($AB299:AH299)+AH299>$AA23,$AA23-SUM($AB299:AH299),AH299)","v":0},{"$f":"IF(SUM($AB299:AI299)+AI299>$AA23,$AA23-SUM($AB299:AI299),AI299)","v":0},{"$f":"IF(SUM($AB299:AJ299)+AJ299>$AA23,$AA23-SUM($AB299:AJ299),AJ299)","v":0},{"$f":"IF(SUM($AB299:AK299)+AK299>$AA23,$AA23-SUM($AB299:AK299),AK299)","v":0},{"$f":"IF(SUM($AB299:AL299)+AL299>$AA23,$AA23-SUM($AB299:AL299),AL299)","v":0},{"$f":"IF(SUM($AB299:AM299)+AM299>$AA23,$AA23-SUM($AB299:AM299),AM299)","v":0},{"$f":"IF(SUM($AB299:AN299)+AN299>$AA23,$AA23-SUM($AB299:AN299),AN299)","v":0},{"$f":"IF(SUM($AB299:AO299)+AO299>$AA23,$AA23-SUM($AB299:AO299),AO299)","v":0},{"$f":"IF(SUM($AB299:AP299)+AP299>$AA23,$AA23-SUM($AB299:AP299),AP299)","v":0},{"$f":"IF(SUM($AB299:AQ299)+AQ299>$AA23,$AA23-SUM($AB299:AQ299),AQ299)","v":0},{"$f":"IF(SUM($AB299:AR299)+AR299>$AA23,$AA23-SUM($AB299:AR299),AR299)","v":0},{"$f":"IF(SUM($AB299:AS299)+AS299>$AA23,$AA23-SUM($AB299:AS299),AS299)","v":0},{"$f":"IF(SUM($AB299:AT299)+AT299>$AA23,$AA23-SUM($AB299:AT299),AT299)","v":0},{"$f":"IF(SUM($AB299:AU299)+AU299>$AA23,$AA23-SUM($AB299:AU299),AU299)","v":0},{"$f":"$AA36-SUM($I299:$AV299)","v":0},{"$f":"IF(AW299>0,AW299/(MAX(($F299-COUNT($I299:$AV299))/4,1)),0)","v":0},{"$f":"IF(SUM($AW299:AX299)<0,0,IF(SUM($AX299:AX299)+AX299>$AW299,$AW299-SUM($AX299:AX299),AX299))","v":0},{"$f":"IF(SUM($AW299:AY299)<0,0,IF(SUM($AX299:AY299)+AY299>$AW299,$AW299-SUM($AX299:AY299),AY299))","v":0},{"$f":"IF(SUM($AW299:AZ299)<0,0,IF(SUM($AX299:AZ299)+AZ299>$AW299,$AW299-SUM($AX299:AZ299),AZ299))","v":0},{"$f":"IF(SUM($AW299:BA299)<0,0,IF(SUM($AX299:BA299)+BA299>$AW299,$AW299-SUM($AX299:BA299),BA299))","v":0},{"$f":"IF(SUM($AW299:BB299)<0,0,IF(SUM($AX299:BB299)+BB299>$AW299,$AW299-SUM($AX299:BB299),BB299))","v":0},{"$f":"IF(SUM($AW299:BC299)<0,0,IF(SUM($AX299:BC299)+BC299>$AW299,$AW299-SUM($AX299:BC299),BC299))","v":0},{"$f":"IF(SUM($AW299:BD299)<0,0,IF(SUM($AX299:BD299)+BD299>$AW299,$AW299-SUM($AX299:BD299),BD299))","v":0},{"$f":"IF(SUM($AW299:BE299)<0,0,IF(SUM($AX299:BE299)+BE299>$AW299,$AW299-SUM($AX299:BE299),BE299))","v":0},{"$f":"IF(SUM($AW299:BF299)<0,0,IF(SUM($AX299:BF299)+BF299>$AW299,$AW299-SUM($AX299:BF299),BF299))","v":0},{"$f":"IF(SUM($AW299:BG299)<0,0,IF(SUM($AX299:BG299)+BG299>$AW299,$AW299-SUM($AX299:BG299),BG299))","v":0},{"$f":"IF(SUM($AW299:BH299)<0,0,IF(SUM($AX299:BH299)+BH299>$AW299,$AW299-SUM($AX299:BH299),BH299))","v":0},{"$f":"IF(SUM($AW299:BI299)<0,0,IF(SUM($AX299:BI299)+BI299>$AW299,$AW299-SUM($AX299:BI299),BI299))","v":0},{"$f":"IF(SUM($AW299:BJ299)<0,0,IF(SUM($AX299:BJ299)+BJ299>$AW299,$AW299-SUM($AX299:BJ299),BJ299))","v":0},{"$f":"IF(SUM($AW299:BK299)<0,0,IF(SUM($AX299:BK299)+BK299>$AW299,$AW299-SUM($AX299:BK299),BK299))","v":0},{"$f":"IF(SUM($AW299:BL299)<0,0,IF(SUM($AX299:BL299)+BL299>$AW299,$AW299-SUM($AX299:BL299),BL299))","v":0},{"$f":"IF(SUM($AW299:BM299)<0,0,IF(SUM($AX299:BM299)+BM299>$AW299,$AW299-SUM($AX299:BM299),BM299))","v":0},{"$f":"IF(SUM($AW299:BN299)<0,0,IF(SUM($AX299:BN299)+BN299>$AW299,$AW299-SUM($AX299:BN299),BN299))","v":0},{"$f":"IF(SUM($AW299:BO299)<0,0,IF(SUM($AX299:BO299)+BO299>$AW299,$AW299-SUM($AX299:BO299),BO299))","v":0},{"$f":"IF(SUM($AW299:BP299)<0,0,IF(SUM($AX299:BP299)+BP299>$AW299,$AW299-SUM($AX299:BP299),BP299))","v":0},{"$f":"IF(SUM($AW299:BQ299)<0,0,IF(SUM($AX299:BQ299)+BQ299>$AW299,$AW299-SUM($AX299:BQ299),BQ299))","v":0},{"$f":"IF(SUM($AW299:BR299)<0,0,IF(SUM($AX299:BR299)+BR299>$AW299,$AW299-SUM($AX299:BR299),BR299))","v":0},{"$f":"IF(SUM($AW299:BS299)<0,0,IF(SUM($AX299:BS299)+BS299>$AW299,$AW299-SUM($AX299:BS299),BS299))","v":0},{"$f":"IF(SUM($AW299:BT299)<0,0,IF(SUM($AX299:BT299)+BT299>$AW299,$AW299-SUM($AX299:BT299),BT299))","v":0},{"$f":"IF(SUM($AW299:BU299)<0,0,IF(SUM($AX299:BU299)+BU299>$AW299,$AW299-SUM($AX299:BU299),BU299))","v":0},{"$f":"IF(SUM($AW299:BV299)<0,0,IF(SUM($AX299:BV299)+BV299>$AW299,$AW299-SUM($AX299:BV299),BV299))","v":0},{"$f":"IF(SUM($AW299:BW299)<0,0,IF(SUM($AX299:BW299)+BW299>$AW299,$AW299-SUM($AX299:BW299),BW299))","v":0},{"$f":"IF(SUM($AW299:BX299)<0,0,IF(SUM($AX299:BX299)+BX299>$AW299,$AW299-SUM($AX299:BX299),BX299))","v":0},{"$f":"IF(SUM($AW299:BY299)<0,0,IF(SUM($AX299:BY299)+BY299>$AW299,$AW299-SUM($AX299:BY299),BY299))","v":0},{"$f":"IF(SUM($AW299:BZ299)<0,0,IF(SUM($AX299:BZ299)+BZ299>$AW299,$AW299-SUM($AX299:BZ299),BZ299))","v":0},{"$f":"IF(SUM($AW299:CA299)<0,0,IF(SUM($AX299:CA299)+CA299>$AW299,$AW299-SUM($AX299:CA299),CA299))","v":0},{"$f":"IF(SUM($AW299:CB299)<0,0,IF(SUM($AX299:CB299)+CB299>$AW299,$AW299-SUM($AX299:CB299),CB299))","v":0},{"$f":"IF(SUM($AW299:CC299)<0,0,IF(SUM($AX299:CC299)+CC299>$AW299,$AW299-SUM($AX299:CC299),CC299))","v":0},{"$f":"IF(SUM($AW299:CD299)<0,0,IF(SUM($AX299:CD299)+CD299>$AW299,$AW299-SUM($AX299:CD299),CD299))","v":0},{"$f":"IF(SUM($AW299:CE299)<0,0,IF(SUM($AX299:CE299)+CE299>$AW299,$AW299-SUM($AX299:CE299),CE299))","v":0},{"$f":"IF(SUM($AW299:CF299)<0,0,IF(SUM($AX299:CF299)+CF299>$AW299,$AW299-SUM($AX299:CF299),CF299))","v":0},{"$f":"IF(SUM($AW299:CG299)<0,0,IF(SUM($AX299:CG299)+CG299>$AW299,$AW299-SUM($AX299:CG299),CG299))","v":0},{"$f":"IF(SUM($AW299:CH299)<0,0,IF(SUM($AX299:CH299)+CH299>$AW299,$AW299-SUM($AX299:CH299),CH299))","v":0},{"$f":"IF(SUM($AW299:CI299)<0,0,IF(SUM($AX299:CI299)+CI299>$AW299,$AW299-SUM($AX299:CI299),CI299))","v":0},{"$f":"IF(SUM($AW299:CJ299)<0,0,IF(SUM($AX299:CJ299)+CJ299>$AW299,$AW299-SUM($AX299:CJ299),CJ299))","v":0},{"$f":"IF(SUM($AW299:CK299)<0,0,IF(SUM($AX299:CK299)+CK299>$AW299,$AW299-SUM($AX299:CK299),CK299))","v":0},{"$f":"IF(SUM($AW299:CL299)<0,0,IF(SUM($AX299:CL299)+CL299>$AW299,$AW299-SUM($AX299:CL299),CL299))","v":0},{"$f":"IF(SUM($AW299:CM299)<0,0,IF(SUM($AX299:CM299)+CM299>$AW299,$AW299-SUM($AX299:CM299),CM299))","v":0},{"$f":"IF(SUM($AW299:CN299)<0,0,IF(SUM($AX299:CN299)+CN299>$AW299,$AW299-SUM($AX299:CN299),CN299))","v":0},{"$f":"IF(SUM($AW299:CO299)<0,0,IF(SUM($AX299:CO299)+CO299>$AW299,$AW299-SUM($AX299:CO299),CO299))","v":0},{"$f":"IF(SUM($AW299:CP299)<0,0,IF(SUM($AX299:CP299)+CP299>$AW299,$AW299-SUM($AX299:CP299),CP299))","v":0},{"$f":"IF(SUM($AW299:CQ299)<0,0,IF(SUM($AX299:CQ299)+CQ299>$AW299,$AW299-SUM($AX299:CQ299),CQ299))","v":0},{"$f":"IF(SUM($AW299:CR299)<0,0,IF(SUM($AX299:CR299)+CR299>$AW299,$AW299-SUM($AX299:CR299),CR299))","v":0},{"$f":"IF(SUM($AW299:CS299)<0,0,IF(SUM($AX299:CS299)+CS299>$AW299,$AW299-SUM($AX299:CS299),CS299))","v":0},{"$f":"IF(SUM($AW299:CT299)<0,0,IF(SUM($AX299:CT299)+CT299>$AW299,$AW299-SUM($AX299:CT299),CT299))","v":0},{"$f":"IF(SUM($AW299:CU299)<0,0,IF(SUM($AX299:CU299)+CU299>$AW299,$AW299-SUM($AX299:CU299),CU299))","v":0},{"$f":"IF(SUM($AW299:CV299)<0,0,IF(SUM($AX299:CV299)+CV299>$AW299,$AW299-SUM($AX299:CV299),CV299))","v":0},{"$f":"IF(SUM($AW299:CW299)<0,0,IF(SUM($AX299:CW299)+CW299>$AW299,$AW299-SUM($AX299:CW299),CW299))","v":0},{"$f":"IF(SUM($AW299:CX299)<0,0,IF(SUM($AX299:CX299)+CX299>$AW299,$AW299-SUM($AX299:CX299),CX299))","v":0},{"$f":"IF(SUM($AW299:CY299)<0,0,IF(SUM($AX299:CY299)+CY299>$AW299,$AW299-SUM($AX299:CY299),CY299))","v":0},{"$f":"IF(SUM($AW299:CZ299)<0,0,IF(SUM($AX299:CZ299)+CZ299>$AW299,$AW299-SUM($AX299:CZ299),CZ299))","v":0},{"$f":"IF(SUM($AW299:DA299)<0,0,IF(SUM($AX299:DA299)+DA299>$AW299,$AW299-SUM($AX299:DA299),DA299))","v":0},{"$f":"IF(SUM($AW299:DB299)<0,0,IF(SUM($AX299:DB299)+DB299>$AW299,$AW299-SUM($AX299:DB299),DB299))","v":0},{"$f":"IF(SUM($AW299:DC299)<0,0,IF(SUM($AX299:DC299)+DC299>$AW299,$AW299-SUM($AX299:DC299),DC299))","v":0},{"$f":"IF(SUM($AW299:DD299)<0,0,IF(SUM($AX299:DD299)+DD299>$AW299,$AW299-SUM($AX299:DD299),DD299))","v":0},{"$f":"IF(SUM($AW299:DE299)<0,0,IF(SUM($AX299:DE299)+DE299>$AW299,$AW299-SUM($AX299:DE299),DE299))","v":0},{"$f":"IF(SUM($AW299:DF299)<0,0,IF(SUM($AX299:DF299)+DF299>$AW299,$AW299-SUM($AX299:DF299),DF299))","v":0},{"$f":"IF(SUM($AW299:DG299)<0,0,IF(SUM($AX299:DG299)+DG299>$AW299,$AW299-SUM($AX299:DG299),DG299))","v":0},{"$f":"IF(SUM($AW299:DH299)<0,0,IF(SUM($AX299:DH299)+DH299>$AW299,$AW299-SUM($AX299:DH299),DH299))","v":0},{"$f":"IF(SUM($AW299:DI299)<0,0,IF(SUM($AX299:DI299)+DI299>$AW299,$AW299-SUM($AX299:DI299),DI299))","v":0},{"$f":"IF(SUM($AW299:DJ299)<0,0,IF(SUM($AX299:DJ299)+DJ299>$AW299,$AW299-SUM($AX299:DJ299),DJ299))","v":0},{"$f":"IF(SUM($AW299:DK299)<0,0,IF(SUM($AX299:DK299)+DK299>$AW299,$AW299-SUM($AX299:DK299),DK299))","v":0},{"$f":"IF(SUM($AW299:DL299)<0,0,IF(SUM($AX299:DL299)+DL299>$AW299,$AW299-SUM($AX299:DL299),DL299))","v":0},{"$f":"IF(SUM($AW299:DM299)<0,0,IF(SUM($AX299:DM299)+DM299>$AW299,$AW299-SUM($AX299:DM299),DM299))","v":0},{"$f":"IF(SUM($AW299:DN299)<0,0,IF(SUM($AX299:DN299)+DN299>$AW299,$AW299-SUM($AX299:DN299),DN299))","v":0},{"$f":"IF(SUM($AW299:DO299)<0,0,IF(SUM($AX299:DO299)+DO299>$AW299,$AW299-SUM($AX299:DO299),DO299))","v":0},{"$f":"IF(SUM($AW299:DP299)<0,0,IF(SUM($AX299:DP299)+DP299>$AW299,$AW299-SUM($AX299:DP299),DP299))","v":0},{"$f":"IF(SUM($AW299:DQ299)<0,0,IF(SUM($AX299:DQ299)+DQ299>$AW299,$AW299-SUM($AX299:DQ299),DQ299))","v":0},{"$f":"IF(SUM($AW299:DR299)<0,0,IF(SUM($AX299:DR299)+DR299>$AW299,$AW299-SUM($AX299:DR299),DR299))","v":0},{"$f":"IF(SUM($AW299:DS299)<0,0,IF(SUM($AX299:DS299)+DS299>$AW299,$AW299-SUM($AX299:DS299),DS299))","v":0},{"$f":"IF(SUM($AW299:DT299)<0,0,IF(SUM($AX299:DT299)+DT299>$AW299,$AW299-SUM($AX299:DT299),DT299))","v":0},{"$f":"IF(SUM($AW299:DU299)<0,0,IF(SUM($AX299:DU299)+DU299>$AW299,$AW299-SUM($AX299:DU299),DU299))","v":0},{"$f":"IF(SUM($AW299:DV299)<0,0,IF(SUM($AX299:DV299)+DV299>$AW299,$AW299-SUM($AX299:DV299),DV299))","v":0},{"$f":"IF(SUM($AW299:DW299)<0,0,IF(SUM($AX299:DW299)+DW299>$AW299,$AW299-SUM($AX299:DW299),DW299))","v":0},{"$f":"IF(SUM($AW299:DX299)<0,0,IF(SUM($AX299:DX299)+DX299>$AW299,$AW299-SUM($AX299:DX299),DX299))","v":0},{"$f":"IF(SUM($AW299:DY299)<0,0,IF(SUM($AX299:DY299)+DY299>$AW299,$AW299-SUM($AX299:DY299),DY299))","v":0},{"$f":"IF(SUM($AW299:DZ299)<0,0,IF(SUM($AX299:DZ299)+DZ299>$AW299,$AW299-SUM($AX299:DZ299),DZ299))","v":0},{"$f":"IF(SUM($AW299:EA299)<0,0,IF(SUM($AX299:EA299)+EA299>$AW299,$AW299-SUM($AX299:EA299),EA299))","v":0},{"$f":"IF(SUM($AW299:EB299)<0,0,IF(SUM($AX299:EB299)+EB299>$AW299,$AW299-SUM($AX299:EB299),EB299))","v":0},{"$f":"IF(SUM($AW299:EC299)<0,0,IF(SUM($AX299:EC299)+EC299>$AW299,$AW299-SUM($AX299:EC299),EC299))","v":0},{"$f":"IF(SUM($AW299:ED299)<0,0,IF(SUM($AX299:ED299)+ED299>$AW299,$AW299-SUM($AX299:ED299),ED299))","v":0},{"$f":"IF(SUM($AW299:EE299)<0,0,IF(SUM($AX299:EE299)+EE299>$AW299,$AW299-SUM($AX299:EE299),EE299))","v":0},{"$f":"IF(SUM($AW299:EF299)<0,0,IF(SUM($AX299:EF299)+EF299>$AW299,$AW299-SUM($AX299:EF299),EF299))","v":0},{"$f":"IF(SUM($AW299:EG299)<0,0,IF(SUM($AX299:EG299)+EG299>$AW299,$AW299-SUM($AX299:EG299),EG299))","v":0},{"$f":"IF(SUM($AW299:EH299)<0,0,IF(SUM($AX299:EH299)+EH299>$AW299,$AW299-SUM($AX299:EH299),EH299))","v":0},{"$f":"IF(SUM($AW299:EI299)<0,0,IF(SUM($AX299:EI299)+EI299>$AW299,$AW299-SUM($AX299:EI299),EI299))","v":0},{"$f":"IF(SUM($AW299:EJ299)<0,0,IF(SUM($AX299:EJ299)+EJ299>$AW299,$AW299-SUM($AX299:EJ299),EJ299))","v":0},{"$f":"IF(SUM($AW299:EK299)<0,0,IF(SUM($AX299:EK299)+EK299>$AW299,$AW299-SUM($AX299:EK299),EK299))","v":0},{"$f":"IF(SUM($AW299:EL299)<0,0,IF(SUM($AX299:EL299)+EL299>$AW299,$AW299-SUM($AX299:EL299),EL299))","v":0},{"$f":"IF(SUM($AW299:EM299)<0,0,IF(SUM($AX299:EM299)+EM299>$AW299,$AW299-SUM($AX299:EM299),EM299))","v":0},{"$f":"IF(SUM($AW299:EN299)<0,0,IF(SUM($AX299:EN299)+EN299>$AW299,$AW299-SUM($AX299:EN299),EN299))","v":0},{"$f":"IF(SUM($AW299:EO299)<0,0,IF(SUM($AX299:EO299)+EO299>$AW299,$AW299-SUM($AX299:EO299),EO299))","v":0},{"$f":"IF(SUM($AW299:EP299)<0,0,IF(SUM($AX299:EP299)+EP299>$AW299,$AW299-SUM($AX299:EP299),EP299))","v":0},{"$f":"IF(SUM($AW299:EQ299)<0,0,IF(SUM($AX299:EQ299)+EQ299>$AW299,$AW299-SUM($AX299:EQ299),EQ299))","v":0},{"$f":"IF(SUM($AW299:ER299)<0,0,IF(SUM($AX299:ER299)+ER299>$AW299,$AW299-SUM($AX299:ER299),ER299))","v":0},{"$f":"IF(SUM($AW299:ES299)<0,0,IF(SUM($AX299:ES299)+ES299>$AW299,$AW299-SUM($AX299:ES299),ES299))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AB300:AB300)+AB300>$AA24,$AA24-SUM($AB300:AB300),AB300)","v":0},{"$f":"IF(SUM($AB300:AC300)+AC300>$AA24,$AA24-SUM($AB300:AC300),AC300)","v":0},{"$f":"IF(SUM($AB300:AD300)+AD300>$AA24,$AA24-SUM($AB300:AD300),AD300)","v":0},{"$f":"IF(SUM($AB300:AE300)+AE300>$AA24,$AA24-SUM($AB300:AE300),AE300)","v":0},{"$f":"IF(SUM($AB300:AF300)+AF300>$AA24,$AA24-SUM($AB300:AF300),AF300)","v":0},{"$f":"IF(SUM($AB300:AG300)+AG300>$AA24,$AA24-SUM($AB300:AG300),AG300)","v":0},{"$f":"IF(SUM($AB300:AH300)+AH300>$AA24,$AA24-SUM($AB300:AH300),AH300)","v":0},{"$f":"IF(SUM($AB300:AI300)+AI300>$AA24,$AA24-SUM($AB300:AI300),AI300)","v":0},{"$f":"IF(SUM($AB300:AJ300)+AJ300>$AA24,$AA24-SUM($AB300:AJ300),AJ300)","v":0},{"$f":"IF(SUM($AB300:AK300)+AK300>$AA24,$AA24-SUM($AB300:AK300),AK300)","v":0},{"$f":"IF(SUM($AB300:AL300)+AL300>$AA24,$AA24-SUM($AB300:AL300),AL300)","v":0},{"$f":"IF(SUM($AB300:AM300)+AM300>$AA24,$AA24-SUM($AB300:AM300),AM300)","v":0},{"$f":"IF(SUM($AB300:AN300)+AN300>$AA24,$AA24-SUM($AB300:AN300),AN300)","v":0},{"$f":"IF(SUM($AB300:AO300)+AO300>$AA24,$AA24-SUM($AB300:AO300),AO300)","v":0},{"$f":"IF(SUM($AB300:AP300)+AP300>$AA24,$AA24-SUM($AB300:AP300),AP300)","v":0},{"$f":"IF(SUM($AB300:AQ300)+AQ300>$AA24,$AA24-SUM($AB300:AQ300),AQ300)","v":0},{"$f":"IF(SUM($AB300:AR300)+AR300>$AA24,$AA24-SUM($AB300:AR300),AR300)","v":0},{"$f":"IF(SUM($AB300:AS300)+AS300>$AA24,$AA24-SUM($AB300:AS300),AS300)","v":0},{"$f":"IF(SUM($AB300:AT300)+AT300>$AA24,$AA24-SUM($AB300:AT300),AT300)","v":0},{"$f":"IF(SUM($AB300:AU300)+AU300>$AA24,$AA24-SUM($AB300:AU300),AU300)","v":0},0,0,{"$f":"IF(SUM($AW300:AX300)<0,0,IF(SUM($AX300:AX300)+AX300>$AW300,$AW300-SUM($AX300:AX300),AX300))","v":0},{"$f":"IF(SUM($AW300:AY300)<0,0,IF(SUM($AX300:AY300)+AY300>$AW300,$AW300-SUM($AX300:AY300),AY300))","v":0},{"$f":"IF(SUM($AW300:AZ300)<0,0,IF(SUM($AX300:AZ300)+AZ300>$AW300,$AW300-SUM($AX300:AZ300),AZ300))","v":0},{"$f":"IF(SUM($AW300:BA300)<0,0,IF(SUM($AX300:BA300)+BA300>$AW300,$AW300-SUM($AX300:BA300),BA300))","v":0},{"$f":"IF(SUM($AW300:BB300)<0,0,IF(SUM($AX300:BB300)+BB300>$AW300,$AW300-SUM($AX300:BB300),BB300))","v":0},{"$f":"IF(SUM($AW300:BC300)<0,0,IF(SUM($AX300:BC300)+BC300>$AW300,$AW300-SUM($AX300:BC300),BC300))","v":0},{"$f":"IF(SUM($AW300:BD300)<0,0,IF(SUM($AX300:BD300)+BD300>$AW300,$AW300-SUM($AX300:BD300),BD300))","v":0},{"$f":"IF(SUM($AW300:BE300)<0,0,IF(SUM($AX300:BE300)+BE300>$AW300,$AW300-SUM($AX300:BE300),BE300))","v":0},{"$f":"IF(SUM($AW300:BF300)<0,0,IF(SUM($AX300:BF300)+BF300>$AW300,$AW300-SUM($AX300:BF300),BF300))","v":0},{"$f":"IF(SUM($AW300:BG300)<0,0,IF(SUM($AX300:BG300)+BG300>$AW300,$AW300-SUM($AX300:BG300),BG300))","v":0},{"$f":"IF(SUM($AW300:BH300)<0,0,IF(SUM($AX300:BH300)+BH300>$AW300,$AW300-SUM($AX300:BH300),BH300))","v":0},{"$f":"IF(SUM($AW300:BI300)<0,0,IF(SUM($AX300:BI300)+BI300>$AW300,$AW300-SUM($AX300:BI300),BI300))","v":0},{"$f":"IF(SUM($AW300:BJ300)<0,0,IF(SUM($AX300:BJ300)+BJ300>$AW300,$AW300-SUM($AX300:BJ300),BJ300))","v":0},{"$f":"IF(SUM($AW300:BK300)<0,0,IF(SUM($AX300:BK300)+BK300>$AW300,$AW300-SUM($AX300:BK300),BK300))","v":0},{"$f":"IF(SUM($AW300:BL300)<0,0,IF(SUM($AX300:BL300)+BL300>$AW300,$AW300-SUM($AX300:BL300),BL300))","v":0},{"$f":"IF(SUM($AW300:BM300)<0,0,IF(SUM($AX300:BM300)+BM300>$AW300,$AW300-SUM($AX300:BM300),BM300))","v":0},{"$f":"IF(SUM($AW300:BN300)<0,0,IF(SUM($AX300:BN300)+BN300>$AW300,$AW300-SUM($AX300:BN300),BN300))","v":0},{"$f":"IF(SUM($AW300:BO300)<0,0,IF(SUM($AX300:BO300)+BO300>$AW300,$AW300-SUM($AX300:BO300),BO300))","v":0},{"$f":"IF(SUM($AW300:BP300)<0,0,IF(SUM($AX300:BP300)+BP300>$AW300,$AW300-SUM($AX300:BP300),BP300))","v":0},{"$f":"IF(SUM($AW300:BQ300)<0,0,IF(SUM($AX300:BQ300)+BQ300>$AW300,$AW300-SUM($AX300:BQ300),BQ300))","v":0},{"$f":"IF(SUM($AW300:BR300)<0,0,IF(SUM($AX300:BR300)+BR300>$AW300,$AW300-SUM($AX300:BR300),BR300))","v":0},{"$f":"IF(SUM($AW300:BS300)<0,0,IF(SUM($AX300:BS300)+BS300>$AW300,$AW300-SUM($AX300:BS300),BS300))","v":0},{"$f":"IF(SUM($AW300:BT300)<0,0,IF(SUM($AX300:BT300)+BT300>$AW300,$AW300-SUM($AX300:BT300),BT300))","v":0},{"$f":"IF(SUM($AW300:BU300)<0,0,IF(SUM($AX300:BU300)+BU300>$AW300,$AW300-SUM($AX300:BU300),BU300))","v":0},{"$f":"IF(SUM($AW300:BV300)<0,0,IF(SUM($AX300:BV300)+BV300>$AW300,$AW300-SUM($AX300:BV300),BV300))","v":0},{"$f":"IF(SUM($AW300:BW300)<0,0,IF(SUM($AX300:BW300)+BW300>$AW300,$AW300-SUM($AX300:BW300),BW300))","v":0},{"$f":"IF(SUM($AW300:BX300)<0,0,IF(SUM($AX300:BX300)+BX300>$AW300,$AW300-SUM($AX300:BX300),BX300))","v":0},{"$f":"IF(SUM($AW300:BY300)<0,0,IF(SUM($AX300:BY300)+BY300>$AW300,$AW300-SUM($AX300:BY300),BY300))","v":0},{"$f":"IF(SUM($AW300:BZ300)<0,0,IF(SUM($AX300:BZ300)+BZ300>$AW300,$AW300-SUM($AX300:BZ300),BZ300))","v":0},{"$f":"IF(SUM($AW300:CA300)<0,0,IF(SUM($AX300:CA300)+CA300>$AW300,$AW300-SUM($AX300:CA300),CA300))","v":0},{"$f":"IF(SUM($AW300:CB300)<0,0,IF(SUM($AX300:CB300)+CB300>$AW300,$AW300-SUM($AX300:CB300),CB300))","v":0},{"$f":"IF(SUM($AW300:CC300)<0,0,IF(SUM($AX300:CC300)+CC300>$AW300,$AW300-SUM($AX300:CC300),CC300))","v":0},{"$f":"IF(SUM($AW300:CD300)<0,0,IF(SUM($AX300:CD300)+CD300>$AW300,$AW300-SUM($AX300:CD300),CD300))","v":0},{"$f":"IF(SUM($AW300:CE300)<0,0,IF(SUM($AX300:CE300)+CE300>$AW300,$AW300-SUM($AX300:CE300),CE300))","v":0},{"$f":"IF(SUM($AW300:CF300)<0,0,IF(SUM($AX300:CF300)+CF300>$AW300,$AW300-SUM($AX300:CF300),CF300))","v":0},{"$f":"IF(SUM($AW300:CG300)<0,0,IF(SUM($AX300:CG300)+CG300>$AW300,$AW300-SUM($AX300:CG300),CG300))","v":0},{"$f":"IF(SUM($AW300:CH300)<0,0,IF(SUM($AX300:CH300)+CH300>$AW300,$AW300-SUM($AX300:CH300),CH300))","v":0},{"$f":"IF(SUM($AW300:CI300)<0,0,IF(SUM($AX300:CI300)+CI300>$AW300,$AW300-SUM($AX300:CI300),CI300))","v":0},{"$f":"IF(SUM($AW300:CJ300)<0,0,IF(SUM($AX300:CJ300)+CJ300>$AW300,$AW300-SUM($AX300:CJ300),CJ300))","v":0},{"$f":"IF(SUM($AW300:CK300)<0,0,IF(SUM($AX300:CK300)+CK300>$AW300,$AW300-SUM($AX300:CK300),CK300))","v":0},{"$f":"IF(SUM($AW300:CL300)<0,0,IF(SUM($AX300:CL300)+CL300>$AW300,$AW300-SUM($AX300:CL300),CL300))","v":0},{"$f":"IF(SUM($AW300:CM300)<0,0,IF(SUM($AX300:CM300)+CM300>$AW300,$AW300-SUM($AX300:CM300),CM300))","v":0},{"$f":"IF(SUM($AW300:CN300)<0,0,IF(SUM($AX300:CN300)+CN300>$AW300,$AW300-SUM($AX300:CN300),CN300))","v":0},{"$f":"IF(SUM($AW300:CO300)<0,0,IF(SUM($AX300:CO300)+CO300>$AW300,$AW300-SUM($AX300:CO300),CO300))","v":0},{"$f":"IF(SUM($AW300:CP300)<0,0,IF(SUM($AX300:CP300)+CP300>$AW300,$AW300-SUM($AX300:CP300),CP300))","v":0},{"$f":"IF(SUM($AW300:CQ300)<0,0,IF(SUM($AX300:CQ300)+CQ300>$AW300,$AW300-SUM($AX300:CQ300),CQ300))","v":0},{"$f":"IF(SUM($AW300:CR300)<0,0,IF(SUM($AX300:CR300)+CR300>$AW300,$AW300-SUM($AX300:CR300),CR300))","v":0},{"$f":"IF(SUM($AW300:CS300)<0,0,IF(SUM($AX300:CS300)+CS300>$AW300,$AW300-SUM($AX300:CS300),CS300))","v":0},{"$f":"IF(SUM($AW300:CT300)<0,0,IF(SUM($AX300:CT300)+CT300>$AW300,$AW300-SUM($AX300:CT300),CT300))","v":0},{"$f":"IF(SUM($AW300:CU300)<0,0,IF(SUM($AX300:CU300)+CU300>$AW300,$AW300-SUM($AX300:CU300),CU300))","v":0},{"$f":"IF(SUM($AW300:CV300)<0,0,IF(SUM($AX300:CV300)+CV300>$AW300,$AW300-SUM($AX300:CV300),CV300))","v":0},{"$f":"IF(SUM($AW300:CW300)<0,0,IF(SUM($AX300:CW300)+CW300>$AW300,$AW300-SUM($AX300:CW300),CW300))","v":0},{"$f":"IF(SUM($AW300:CX300)<0,0,IF(SUM($AX300:CX300)+CX300>$AW300,$AW300-SUM($AX300:CX300),CX300))","v":0},{"$f":"IF(SUM($AW300:CY300)<0,0,IF(SUM($AX300:CY300)+CY300>$AW300,$AW300-SUM($AX300:CY300),CY300))","v":0},{"$f":"IF(SUM($AW300:CZ300)<0,0,IF(SUM($AX300:CZ300)+CZ300>$AW300,$AW300-SUM($AX300:CZ300),CZ300))","v":0},{"$f":"IF(SUM($AW300:DA300)<0,0,IF(SUM($AX300:DA300)+DA300>$AW300,$AW300-SUM($AX300:DA300),DA300))","v":0},{"$f":"IF(SUM($AW300:DB300)<0,0,IF(SUM($AX300:DB300)+DB300>$AW300,$AW300-SUM($AX300:DB300),DB300))","v":0},{"$f":"IF(SUM($AW300:DC300)<0,0,IF(SUM($AX300:DC300)+DC300>$AW300,$AW300-SUM($AX300:DC300),DC300))","v":0},{"$f":"IF(SUM($AW300:DD300)<0,0,IF(SUM($AX300:DD300)+DD300>$AW300,$AW300-SUM($AX300:DD300),DD300))","v":0},{"$f":"IF(SUM($AW300:DE300)<0,0,IF(SUM($AX300:DE300)+DE300>$AW300,$AW300-SUM($AX300:DE300),DE300))","v":0},{"$f":"IF(SUM($AW300:DF300)<0,0,IF(SUM($AX300:DF300)+DF300>$AW300,$AW300-SUM($AX300:DF300),DF300))","v":0},{"$f":"IF(SUM($AW300:DG300)<0,0,IF(SUM($AX300:DG300)+DG300>$AW300,$AW300-SUM($AX300:DG300),DG300))","v":0},{"$f":"IF(SUM($AW300:DH300)<0,0,IF(SUM($AX300:DH300)+DH300>$AW300,$AW300-SUM($AX300:DH300),DH300))","v":0},{"$f":"IF(SUM($AW300:DI300)<0,0,IF(SUM($AX300:DI300)+DI300>$AW300,$AW300-SUM($AX300:DI300),DI300))","v":0},{"$f":"IF(SUM($AW300:DJ300)<0,0,IF(SUM($AX300:DJ300)+DJ300>$AW300,$AW300-SUM($AX300:DJ300),DJ300))","v":0},{"$f":"IF(SUM($AW300:DK300)<0,0,IF(SUM($AX300:DK300)+DK300>$AW300,$AW300-SUM($AX300:DK300),DK300))","v":0},{"$f":"IF(SUM($AW300:DL300)<0,0,IF(SUM($AX300:DL300)+DL300>$AW300,$AW300-SUM($AX300:DL300),DL300))","v":0},{"$f":"IF(SUM($AW300:DM300)<0,0,IF(SUM($AX300:DM300)+DM300>$AW300,$AW300-SUM($AX300:DM300),DM300))","v":0},{"$f":"IF(SUM($AW300:DN300)<0,0,IF(SUM($AX300:DN300)+DN300>$AW300,$AW300-SUM($AX300:DN300),DN300))","v":0},{"$f":"IF(SUM($AW300:DO300)<0,0,IF(SUM($AX300:DO300)+DO300>$AW300,$AW300-SUM($AX300:DO300),DO300))","v":0},{"$f":"IF(SUM($AW300:DP300)<0,0,IF(SUM($AX300:DP300)+DP300>$AW300,$AW300-SUM($AX300:DP300),DP300))","v":0},{"$f":"IF(SUM($AW300:DQ300)<0,0,IF(SUM($AX300:DQ300)+DQ300>$AW300,$AW300-SUM($AX300:DQ300),DQ300))","v":0},{"$f":"IF(SUM($AW300:DR300)<0,0,IF(SUM($AX300:DR300)+DR300>$AW300,$AW300-SUM($AX300:DR300),DR300))","v":0},{"$f":"IF(SUM($AW300:DS300)<0,0,IF(SUM($AX300:DS300)+DS300>$AW300,$AW300-SUM($AX300:DS300),DS300))","v":0},{"$f":"IF(SUM($AW300:DT300)<0,0,IF(SUM($AX300:DT300)+DT300>$AW300,$AW300-SUM($AX300:DT300),DT300))","v":0},{"$f":"IF(SUM($AW300:DU300)<0,0,IF(SUM($AX300:DU300)+DU300>$AW300,$AW300-SUM($AX300:DU300),DU300))","v":0},{"$f":"IF(SUM($AW300:DV300)<0,0,IF(SUM($AX300:DV300)+DV300>$AW300,$AW300-SUM($AX300:DV300),DV300))","v":0},{"$f":"IF(SUM($AW300:DW300)<0,0,IF(SUM($AX300:DW300)+DW300>$AW300,$AW300-SUM($AX300:DW300),DW300))","v":0},{"$f":"IF(SUM($AW300:DX300)<0,0,IF(SUM($AX300:DX300)+DX300>$AW300,$AW300-SUM($AX300:DX300),DX300))","v":0},{"$f":"IF(SUM($AW300:DY300)<0,0,IF(SUM($AX300:DY300)+DY300>$AW300,$AW300-SUM($AX300:DY300),DY300))","v":0},{"$f":"IF(SUM($AW300:DZ300)<0,0,IF(SUM($AX300:DZ300)+DZ300>$AW300,$AW300-SUM($AX300:DZ300),DZ300))","v":0},{"$f":"IF(SUM($AW300:EA300)<0,0,IF(SUM($AX300:EA300)+EA300>$AW300,$AW300-SUM($AX300:EA300),EA300))","v":0},{"$f":"IF(SUM($AW300:EB300)<0,0,IF(SUM($AX300:EB300)+EB300>$AW300,$AW300-SUM($AX300:EB300),EB300))","v":0},{"$f":"IF(SUM($AW300:EC300)<0,0,IF(SUM($AX300:EC300)+EC300>$AW300,$AW300-SUM($AX300:EC300),EC300))","v":0},{"$f":"IF(SUM($AW300:ED300)<0,0,IF(SUM($AX300:ED300)+ED300>$AW300,$AW300-SUM($AX300:ED300),ED300))","v":0},{"$f":"IF(SUM($AW300:EE300)<0,0,IF(SUM($AX300:EE300)+EE300>$AW300,$AW300-SUM($AX300:EE300),EE300))","v":0},{"$f":"IF(SUM($AW300:EF300)<0,0,IF(SUM($AX300:EF300)+EF300>$AW300,$AW300-SUM($AX300:EF300),EF300))","v":0},{"$f":"IF(SUM($AW300:EG300)<0,0,IF(SUM($AX300:EG300)+EG300>$AW300,$AW300-SUM($AX300:EG300),EG300))","v":0},{"$f":"IF(SUM($AW300:EH300)<0,0,IF(SUM($AX300:EH300)+EH300>$AW300,$AW300-SUM($AX300:EH300),EH300))","v":0},{"$f":"IF(SUM($AW300:EI300)<0,0,IF(SUM($AX300:EI300)+EI300>$AW300,$AW300-SUM($AX300:EI300),EI300))","v":0},{"$f":"IF(SUM($AW300:EJ300)<0,0,IF(SUM($AX300:EJ300)+EJ300>$AW300,$AW300-SUM($AX300:EJ300),EJ300))","v":0},{"$f":"IF(SUM($AW300:EK300)<0,0,IF(SUM($AX300:EK300)+EK300>$AW300,$AW300-SUM($AX300:EK300),EK300))","v":0},{"$f":"IF(SUM($AW300:EL300)<0,0,IF(SUM($AX300:EL300)+EL300>$AW300,$AW300-SUM($AX300:EL300),EL300))","v":0},{"$f":"IF(SUM($AW300:EM300)<0,0,IF(SUM($AX300:EM300)+EM300>$AW300,$AW300-SUM($AX300:EM300),EM300))","v":0},{"$f":"IF(SUM($AW300:EN300)<0,0,IF(SUM($AX300:EN300)+EN300>$AW300,$AW300-SUM($AX300:EN300),EN300))","v":0},{"$f":"IF(SUM($AW300:EO300)<0,0,IF(SUM($AX300:EO300)+EO300>$AW300,$AW300-SUM($AX300:EO300),EO300))","v":0},{"$f":"IF(SUM($AW300:EP300)<0,0,IF(SUM($AX300:EP300)+EP300>$AW300,$AW300-SUM($AX300:EP300),EP300))","v":0},{"$f":"IF(SUM($AW300:EQ300)<0,0,IF(SUM($AX300:EQ300)+EQ300>$AW300,$AW300-SUM($AX300:EQ300),EQ300))","v":0},{"$f":"IF(SUM($AW300:ER300)<0,0,IF(SUM($AX300:ER300)+ER300>$AW300,$AW300-SUM($AX300:ER300),ER300))","v":0},{"$f":"IF(SUM($AW300:ES300)<0,0,IF(SUM($AX300:ES300)+ES300>$AW300,$AW300-SUM($AX300:ES300),ES300))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4851577916666664E-3,{"$f":"IF(SUM($AB301:AB301)+AB301>$AA25,$AA25-SUM($AB301:AB301),AB301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AC301)+AC301>$AA25,$AA25-SUM($AB301:AC301),AC301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AD301)+AD301>$AA25,$AA25-SUM($AB301:AD301),AD301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AE301)+AE301>$AA25,$AA25-SUM($AB301:AE301),AE301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AF301)+AF301>$AA25,$AA25-SUM($AB301:AF301),AF301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AG301)+AG301>$AA25,$AA25-SUM($AB301:AG301),AG301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AH301)+AH301>$AA25,$AA25-SUM($AB301:AH301),AH301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AI301)+AI301>$AA25,$AA25-SUM($AB301:AI301),AI301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AJ301)+AJ301>$AA25,$AA25-SUM($AB301:AJ301),AJ301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AK301)+AK301>$AA25,$AA25-SUM($AB301:AK301),AK301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AL301)+AL301>$AA25,$AA25-SUM($AB301:AL301),AL301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AM301)+AM301>$AA25,$AA25-SUM($AB301:AM301),AM301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AN301)+AN301>$AA25,$AA25-SUM($AB301:AN301),AN301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AO301)+AO301>$AA25,$AA25-SUM($AB301:AO301),AO301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AP301)+AP301>$AA25,$AA25-SUM($AB301:AP301),AP301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AQ301)+AQ301>$AA25,$AA25-SUM($AB301:AQ301),AQ301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AR301)+AR301>$AA25,$AA25-SUM($AB301:AR301),AR301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AS301)+AS301>$AA25,$AA25-SUM($AB301:AS301),AS301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AT301)+AT301>$AA25,$AA25-SUM($AB301:AT301),AT301)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AB301:AU301)+AU301>$AA25,$AA25-SUM($AB301:AU301),AU301)","v":8.4851577916666664E-3},0.84003062137500017,3.3940631166666672E-2,{"$f":"IF(SUM($AW301:AX301)<0,0,IF(SUM($AX301:AX301)+AX301>$AW301,$AW301-SUM($AX301:AX301),AX301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:AY301)<0,0,IF(SUM($AX301:AY301)+AY301>$AW301,$AW301-SUM($AX301:AY301),AY301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:AZ301)<0,0,IF(SUM($AX301:AZ301)+AZ301>$AW301,$AW301-SUM($AX301:AZ301),AZ301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BA301)<0,0,IF(SUM($AX301:BA301)+BA301>$AW301,$AW301-SUM($AX301:BA301),BA301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BB301)<0,0,IF(SUM($AX301:BB301)+BB301>$AW301,$AW301-SUM($AX301:BB301),BB301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BC301)<0,0,IF(SUM($AX301:BC301)+BC301>$AW301,$AW301-SUM($AX301:BC301),BC301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BD301)<0,0,IF(SUM($AX301:BD301)+BD301>$AW301,$AW301-SUM($AX301:BD301),BD301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BE301)<0,0,IF(SUM($AX301:BE301)+BE301>$AW301,$AW301-SUM($AX301:BE301),BE301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BF301)<0,0,IF(SUM($AX301:BF301)+BF301>$AW301,$AW301-SUM($AX301:BF301),BF301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BG301)<0,0,IF(SUM($AX301:BG301)+BG301>$AW301,$AW301-SUM($AX301:BG301),BG301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BH301)<0,0,IF(SUM($AX301:BH301)+BH301>$AW301,$AW301-SUM($AX301:BH301),BH301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BI301)<0,0,IF(SUM($AX301:BI301)+BI301>$AW301,$AW301-SUM($AX301:BI301),BI301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BJ301)<0,0,IF(SUM($AX301:BJ301)+BJ301>$AW301,$AW301-SUM($AX301:BJ301),BJ301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BK301)<0,0,IF(SUM($AX301:BK301)+BK301>$AW301,$AW301-SUM($AX301:BK301),BK301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BL301)<0,0,IF(SUM($AX301:BL301)+BL301>$AW301,$AW301-SUM($AX301:BL301),BL301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BM301)<0,0,IF(SUM($AX301:BM301)+BM301>$AW301,$AW301-SUM($AX301:BM301),BM301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BN301)<0,0,IF(SUM($AX301:BN301)+BN301>$AW301,$AW301-SUM($AX301:BN301),BN301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BO301)<0,0,IF(SUM($AX301:BO301)+BO301>$AW301,$AW301-SUM($AX301:BO301),BO301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BP301)<0,0,IF(SUM($AX301:BP301)+BP301>$AW301,$AW301-SUM($AX301:BP301),BP301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BQ301)<0,0,IF(SUM($AX301:BQ301)+BQ301>$AW301,$AW301-SUM($AX301:BQ301),BQ301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BR301)<0,0,IF(SUM($AX301:BR301)+BR301>$AW301,$AW301-SUM($AX301:BR301),BR301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BS301)<0,0,IF(SUM($AX301:BS301)+BS301>$AW301,$AW301-SUM($AX301:BS301),BS301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BT301)<0,0,IF(SUM($AX301:BT301)+BT301>$AW301,$AW301-SUM($AX301:BT301),BT301))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW301:BU301)<0,0,IF(SUM($AX301:BU301)+BU301>$AW301,$AW301-SUM($AX301:BU301),BU301))","v":2.5455473374999982E-2},{"$f":"IF(SUM($AW301:BV301)<0,0,IF(SUM($AX301:BV301)+BV301>$AW301,$AW301-SUM($AX301:BV301),BV301))","v":0},{"$f":"IF(SUM($AW301:BW301)<0,0,IF(SUM($AX301:BW301)+BW301>$AW301,$AW301-SUM($AX301:BW301),BW301))","v":0},{"$f":"IF(SUM($AW301:BX301)<0,0,IF(SUM($AX301:BX301)+BX301>$AW301,$AW301-SUM($AX301:BX301),BX301))","v":0},{"$f":"IF(SUM($AW301:BY301)<0,0,IF(SUM($AX301:BY301)+BY301>$AW301,$AW301-SUM($AX301:BY301),BY301))","v":0},{"$f":"IF(SUM($AW301:BZ301)<0,0,IF(SUM($AX301:BZ301)+BZ301>$AW301,$AW301-SUM($AX301:BZ301),BZ301))","v":0},{"$f":"IF(SUM($AW301:CA301)<0,0,IF(SUM($AX301:CA301)+CA301>$AW301,$AW301-SUM($AX301:CA301),CA301))","v":0},{"$f":"IF(SUM($AW301:CB301)<0,0,IF(SUM($AX301:CB301)+CB301>$AW301,$AW301-SUM($AX301:CB301),CB301))","v":0},{"$f":"IF(SUM($AW301:CC301)<0,0,IF(SUM($AX301:CC301)+CC301>$AW301,$AW301-SUM($AX301:CC301),CC301))","v":0},{"$f":"IF(SUM($AW301:CD301)<0,0,IF(SUM($AX301:CD301)+CD301>$AW301,$AW301-SUM($AX301:CD301),CD301))","v":0},{"$f":"IF(SUM($AW301:CE301)<0,0,IF(SUM($AX301:CE301)+CE301>$AW301,$AW301-SUM($AX301:CE301),CE301))","v":0},{"$f":"IF(SUM($AW301:CF301)<0,0,IF(SUM($AX301:CF301)+CF301>$AW301,$AW301-SUM($AX301:CF301),CF301))","v":0},{"$f":"IF(SUM($AW301:CG301)<0,0,IF(SUM($AX301:CG301)+CG301>$AW301,$AW301-SUM($AX301:CG301),CG301))","v":0},{"$f":"IF(SUM($AW301:CH301)<0,0,IF(SUM($AX301:CH301)+CH301>$AW301,$AW301-SUM($AX301:CH301),CH301))","v":0},{"$f":"IF(SUM($AW301:CI301)<0,0,IF(SUM($AX301:CI301)+CI301>$AW301,$AW301-SUM($AX301:CI301),CI301))","v":0},{"$f":"IF(SUM($AW301:CJ301)<0,0,IF(SUM($AX301:CJ301)+CJ301>$AW301,$AW301-SUM($AX301:CJ301),CJ301))","v":0},{"$f":"IF(SUM($AW301:CK301)<0,0,IF(SUM($AX301:CK301)+CK301>$AW301,$AW301-SUM($AX301:CK301),CK301))","v":0},{"$f":"IF(SUM($AW301:CL301)<0,0,IF(SUM($AX301:CL301)+CL301>$AW301,$AW301-SUM($AX301:CL301),CL301))","v":0},{"$f":"IF(SUM($AW301:CM301)<0,0,IF(SUM($AX301:CM301)+CM301>$AW301,$AW301-SUM($AX301:CM301),CM301))","v":0},{"$f":"IF(SUM($AW301:CN301)<0,0,IF(SUM($AX301:CN301)+CN301>$AW301,$AW301-SUM($AX301:CN301),CN301))","v":0},{"$f":"IF(SUM($AW301:CO301)<0,0,IF(SUM($AX301:CO301)+CO301>$AW301,$AW301-SUM($AX301:CO301),CO301))","v":0},{"$f":"IF(SUM($AW301:CP301)<0,0,IF(SUM($AX301:CP301)+CP301>$AW301,$AW301-SUM($AX301:CP301),CP301))","v":0},{"$f":"IF(SUM($AW301:CQ301)<0,0,IF(SUM($AX301:CQ301)+CQ301>$AW301,$AW301-SUM($AX301:CQ301),CQ301))","v":0},{"$f":"IF(SUM($AW301:CR301)<0,0,IF(SUM($AX301:CR301)+CR301>$AW301,$AW301-SUM($AX301:CR301),CR301))","v":0},{"$f":"IF(SUM($AW301:CS301)<0,0,IF(SUM($AX301:CS301)+CS301>$AW301,$AW301-SUM($AX301:CS301),CS301))","v":0},{"$f":"IF(SUM($AW301:CT301)<0,0,IF(SUM($AX301:CT301)+CT301>$AW301,$AW301-SUM($AX301:CT301),CT301))","v":0},{"$f":"IF(SUM($AW301:CU301)<0,0,IF(SUM($AX301:CU301)+CU301>$AW301,$AW301-SUM($AX301:CU301),CU301))","v":0},{"$f":"IF(SUM($AW301:CV301)<0,0,IF(SUM($AX301:CV301)+CV301>$AW301,$AW301-SUM($AX301:CV301),CV301))","v":0},{"$f":"IF(SUM($AW301:CW301)<0,0,IF(SUM($AX301:CW301)+CW301>$AW301,$AW301-SUM($AX301:CW301),CW301))","v":0},{"$f":"IF(SUM($AW301:CX301)<0,0,IF(SUM($AX301:CX301)+CX301>$AW301,$AW301-SUM($AX301:CX301),CX301))","v":0},{"$f":"IF(SUM($AW301:CY301)<0,0,IF(SUM($AX301:CY301)+CY301>$AW301,$AW301-SUM($AX301:CY301),CY301))","v":0},{"$f":"IF(SUM($AW301:CZ301)<0,0,IF(SUM($AX301:CZ301)+CZ301>$AW301,$AW301-SUM($AX301:CZ301),CZ301))","v":0},{"$f":"IF(SUM($AW301:DA301)<0,0,IF(SUM($AX301:DA301)+DA301>$AW301,$AW301-SUM($AX301:DA301),DA301))","v":0},{"$f":"IF(SUM($AW301:DB301)<0,0,IF(SUM($AX301:DB301)+DB301>$AW301,$AW301-SUM($AX301:DB301),DB301))","v":0},{"$f":"IF(SUM($AW301:DC301)<0,0,IF(SUM($AX301:DC301)+DC301>$AW301,$AW301-SUM($AX301:DC301),DC301))","v":0},{"$f":"IF(SUM($AW301:DD301)<0,0,IF(SUM($AX301:DD301)+DD301>$AW301,$AW301-SUM($AX301:DD301),DD301))","v":0},{"$f":"IF(SUM($AW301:DE301)<0,0,IF(SUM($AX301:DE301)+DE301>$AW301,$AW301-SUM($AX301:DE301),DE301))","v":0},{"$f":"IF(SUM($AW301:DF301)<0,0,IF(SUM($AX301:DF301)+DF301>$AW301,$AW301-SUM($AX301:DF301),DF301))","v":0},{"$f":"IF(SUM($AW301:DG301)<0,0,IF(SUM($AX301:DG301)+DG301>$AW301,$AW301-SUM($AX301:DG301),DG301))","v":0},{"$f":"IF(SUM($AW301:DH301)<0,0,IF(SUM($AX301:DH301)+DH301>$AW301,$AW301-SUM($AX301:DH301),DH301))","v":0},{"$f":"IF(SUM($AW301:DI301)<0,0,IF(SUM($AX301:DI301)+DI301>$AW301,$AW301-SUM($AX301:DI301),DI301))","v":0},{"$f":"IF(SUM($AW301:DJ301)<0,0,IF(SUM($AX301:DJ301)+DJ301>$AW301,$AW301-SUM($AX301:DJ301),DJ301))","v":0},{"$f":"IF(SUM($AW301:DK301)<0,0,IF(SUM($AX301:DK301)+DK301>$AW301,$AW301-SUM($AX301:DK301),DK301))","v":0},{"$f":"IF(SUM($AW301:DL301)<0,0,IF(SUM($AX301:DL301)+DL301>$AW301,$AW301-SUM($AX301:DL301),DL301))","v":0},{"$f":"IF(SUM($AW301:DM301)<0,0,IF(SUM($AX301:DM301)+DM301>$AW301,$AW301-SUM($AX301:DM301),DM301))","v":0},{"$f":"IF(SUM($AW301:DN301)<0,0,IF(SUM($AX301:DN301)+DN301>$AW301,$AW301-SUM($AX301:DN301),DN301))","v":0},{"$f":"IF(SUM($AW301:DO301)<0,0,IF(SUM($AX301:DO301)+DO301>$AW301,$AW301-SUM($AX301:DO301),DO301))","v":0},{"$f":"IF(SUM($AW301:DP301)<0,0,IF(SUM($AX301:DP301)+DP301>$AW301,$AW301-SUM($AX301:DP301),DP301))","v":0},{"$f":"IF(SUM($AW301:DQ301)<0,0,IF(SUM($AX301:DQ301)+DQ301>$AW301,$AW301-SUM($AX301:DQ301),DQ301))","v":0},{"$f":"IF(SUM($AW301:DR301)<0,0,IF(SUM($AX301:DR301)+DR301>$AW301,$AW301-SUM($AX301:DR301),DR301))","v":0},{"$f":"IF(SUM($AW301:DS301)<0,0,IF(SUM($AX301:DS301)+DS301>$AW301,$AW301-SUM($AX301:DS301),DS301))","v":0},{"$f":"IF(SUM($AW301:DT301)<0,0,IF(SUM($AX301:DT301)+DT301>$AW301,$AW301-SUM($AX301:DT301),DT301))","v":0},{"$f":"IF(SUM($AW301:DU301)<0,0,IF(SUM($AX301:DU301)+DU301>$AW301,$AW301-SUM($AX301:DU301),DU301))","v":0},{"$f":"IF(SUM($AW301:DV301)<0,0,IF(SUM($AX301:DV301)+DV301>$AW301,$AW301-SUM($AX301:DV301),DV301))","v":0},{"$f":"IF(SUM($AW301:DW301)<0,0,IF(SUM($AX301:DW301)+DW301>$AW301,$AW301-SUM($AX301:DW301),DW301))","v":0},{"$f":"IF(SUM($AW301:DX301)<0,0,IF(SUM($AX301:DX301)+DX301>$AW301,$AW301-SUM($AX301:DX301),DX301))","v":0},{"$f":"IF(SUM($AW301:DY301)<0,0,IF(SUM($AX301:DY301)+DY301>$AW301,$AW301-SUM($AX301:DY301),DY301))","v":0},{"$f":"IF(SUM($AW301:DZ301)<0,0,IF(SUM($AX301:DZ301)+DZ301>$AW301,$AW301-SUM($AX301:DZ301),DZ301))","v":0},{"$f":"IF(SUM($AW301:EA301)<0,0,IF(SUM($AX301:EA301)+EA301>$AW301,$AW301-SUM($AX301:EA301),EA301))","v":0},{"$f":"IF(SUM($AW301:EB301)<0,0,IF(SUM($AX301:EB301)+EB301>$AW301,$AW301-SUM($AX301:EB301),EB301))","v":0},{"$f":"IF(SUM($AW301:EC301)<0,0,IF(SUM($AX301:EC301)+EC301>$AW301,$AW301-SUM($AX301:EC301),EC301))","v":0},{"$f":"IF(SUM($AW301:ED301)<0,0,IF(SUM($AX301:ED301)+ED301>$AW301,$AW301-SUM($AX301:ED301),ED301))","v":0},{"$f":"IF(SUM($AW301:EE301)<0,0,IF(SUM($AX301:EE301)+EE301>$AW301,$AW301-SUM($AX301:EE301),EE301))","v":0},{"$f":"IF(SUM($AW301:EF301)<0,0,IF(SUM($AX301:EF301)+EF301>$AW301,$AW301-SUM($AX301:EF301),EF301))","v":0},{"$f":"IF(SUM($AW301:EG301)<0,0,IF(SUM($AX301:EG301)+EG301>$AW301,$AW301-SUM($AX301:EG301),EG301))","v":0},{"$f":"IF(SUM($AW301:EH301)<0,0,IF(SUM($AX301:EH301)+EH301>$AW301,$AW301-SUM($AX301:EH301),EH301))","v":0},{"$f":"IF(SUM($AW301:EI301)<0,0,IF(SUM($AX301:EI301)+EI301>$AW301,$AW301-SUM($AX301:EI301),EI301))","v":0},{"$f":"IF(SUM($AW301:EJ301)<0,0,IF(SUM($AX301:EJ301)+EJ301>$AW301,$AW301-SUM($AX301:EJ301),EJ301))","v":0},{"$f":"IF(SUM($AW301:EK301)<0,0,IF(SUM($AX301:EK301)+EK301>$AW301,$AW301-SUM($AX301:EK301),EK301))","v":0},{"$f":"IF(SUM($AW301:EL301)<0,0,IF(SUM($AX301:EL301)+EL301>$AW301,$AW301-SUM($AX301:EL301),EL301))","v":0},{"$f":"IF(SUM($AW301:EM301)<0,0,IF(SUM($AX301:EM301)+EM301>$AW301,$AW301-SUM($AX301:EM301),EM301))","v":0},{"$f":"IF(SUM($AW301:EN301)<0,0,IF(SUM($AX301:EN301)+EN301>$AW301,$AW301-SUM($AX301:EN301),EN301))","v":0},{"$f":"IF(SUM($AW301:EO301)<0,0,IF(SUM($AX301:EO301)+EO301>$AW301,$AW301-SUM($AX301:EO301),EO301))","v":0},{"$f":"IF(SUM($AW301:EP301)<0,0,IF(SUM($AX301:EP301)+EP301>$AW301,$AW301-SUM($AX301:EP301),EP301))","v":0},{"$f":"IF(SUM($AW301:EQ301)<0,0,IF(SUM($AX301:EQ301)+EQ301>$AW301,$AW301-SUM($AX301:EQ301),EQ301))","v":0},{"$f":"IF(SUM($AW301:ER301)<0,0,IF(SUM($AX301:ER301)+ER301>$AW301,$AW301-SUM($AX301:ER301),ER301))","v":0},{"$f":"IF(SUM($AW301:ES301)<0,0,IF(SUM($AX301:ES301)+ES301>$AW301,$AW301-SUM($AX301:ES301),ES301))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0372916666666668E-5,{"$f":"IF(SUM($AB302:AB302)+AB302>$AA26,$AA26-SUM($AB302:AB302),AB302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AC302)+AC302>$AA26,$AA26-SUM($AB302:AC302),AC302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AD302)+AD302>$AA26,$AA26-SUM($AB302:AD302),AD302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AE302)+AE302>$AA26,$AA26-SUM($AB302:AE302),AE302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AF302)+AF302>$AA26,$AA26-SUM($AB302:AF302),AF302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AG302)+AG302>$AA26,$AA26-SUM($AB302:AG302),AG302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AH302)+AH302>$AA26,$AA26-SUM($AB302:AH302),AH302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AI302)+AI302>$AA26,$AA26-SUM($AB302:AI302),AI302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AJ302)+AJ302>$AA26,$AA26-SUM($AB302:AJ302),AJ302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AK302)+AK302>$AA26,$AA26-SUM($AB302:AK302),AK302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AL302)+AL302>$AA26,$AA26-SUM($AB302:AL302),AL302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AM302)+AM302>$AA26,$AA26-SUM($AB302:AM302),AM302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AN302)+AN302>$AA26,$AA26-SUM($AB302:AN302),AN302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AO302)+AO302>$AA26,$AA26-SUM($AB302:AO302),AO302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AP302)+AP302>$AA26,$AA26-SUM($AB302:AP302),AP302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AQ302)+AQ302>$AA26,$AA26-SUM($AB302:AQ302),AQ302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AR302)+AR302>$AA26,$AA26-SUM($AB302:AR302),AR302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AS302)+AS302>$AA26,$AA26-SUM($AB302:AS302),AS302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AT302)+AT302>$AA26,$AA26-SUM($AB302:AT302),AT302)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AB302:AU302)+AU302>$AA26,$AA26-SUM($AB302:AU302),AU302)","v":7.0372916666666668E-5},6.9669187500000012E-3,2.8149166666666673E-4,{"$f":"IF(SUM($AW302:AX302)<0,0,IF(SUM($AX302:AX302)+AX302>$AW302,$AW302-SUM($AX302:AX302),AX302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:AY302)<0,0,IF(SUM($AX302:AY302)+AY302>$AW302,$AW302-SUM($AX302:AY302),AY302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:AZ302)<0,0,IF(SUM($AX302:AZ302)+AZ302>$AW302,$AW302-SUM($AX302:AZ302),AZ302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BA302)<0,0,IF(SUM($AX302:BA302)+BA302>$AW302,$AW302-SUM($AX302:BA302),BA302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BB302)<0,0,IF(SUM($AX302:BB302)+BB302>$AW302,$AW302-SUM($AX302:BB302),BB302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BC302)<0,0,IF(SUM($AX302:BC302)+BC302>$AW302,$AW302-SUM($AX302:BC302),BC302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BD302)<0,0,IF(SUM($AX302:BD302)+BD302>$AW302,$AW302-SUM($AX302:BD302),BD302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BE302)<0,0,IF(SUM($AX302:BE302)+BE302>$AW302,$AW302-SUM($AX302:BE302),BE302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BF302)<0,0,IF(SUM($AX302:BF302)+BF302>$AW302,$AW302-SUM($AX302:BF302),BF302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BG302)<0,0,IF(SUM($AX302:BG302)+BG302>$AW302,$AW302-SUM($AX302:BG302),BG302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BH302)<0,0,IF(SUM($AX302:BH302)+BH302>$AW302,$AW302-SUM($AX302:BH302),BH302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BI302)<0,0,IF(SUM($AX302:BI302)+BI302>$AW302,$AW302-SUM($AX302:BI302),BI302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BJ302)<0,0,IF(SUM($AX302:BJ302)+BJ302>$AW302,$AW302-SUM($AX302:BJ302),BJ302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BK302)<0,0,IF(SUM($AX302:BK302)+BK302>$AW302,$AW302-SUM($AX302:BK302),BK302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BL302)<0,0,IF(SUM($AX302:BL302)+BL302>$AW302,$AW302-SUM($AX302:BL302),BL302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BM302)<0,0,IF(SUM($AX302:BM302)+BM302>$AW302,$AW302-SUM($AX302:BM302),BM302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BN302)<0,0,IF(SUM($AX302:BN302)+BN302>$AW302,$AW302-SUM($AX302:BN302),BN302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BO302)<0,0,IF(SUM($AX302:BO302)+BO302>$AW302,$AW302-SUM($AX302:BO302),BO302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BP302)<0,0,IF(SUM($AX302:BP302)+BP302>$AW302,$AW302-SUM($AX302:BP302),BP302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BQ302)<0,0,IF(SUM($AX302:BQ302)+BQ302>$AW302,$AW302-SUM($AX302:BQ302),BQ302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BR302)<0,0,IF(SUM($AX302:BR302)+BR302>$AW302,$AW302-SUM($AX302:BR302),BR302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BS302)<0,0,IF(SUM($AX302:BS302)+BS302>$AW302,$AW302-SUM($AX302:BS302),BS302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BT302)<0,0,IF(SUM($AX302:BT302)+BT302>$AW302,$AW302-SUM($AX302:BT302),BT302))","v":2.8149166666666673E-4},{"$f":"IF(SUM($AW302:BU302)<0,0,IF(SUM($AX302:BU302)+BU302>$AW302,$AW302-SUM($AX302:BU302),BU302))","v":2.1111875000000366E-4},{"$f":"IF(SUM($AW302:BV302)<0,0,IF(SUM($AX302:BV302)+BV302>$AW302,$AW302-SUM($AX302:BV302),BV302))","v":0},{"$f":"IF(SUM($AW302:BW302)<0,0,IF(SUM($AX302:BW302)+BW302>$AW302,$AW302-SUM($AX302:BW302),BW302))","v":0},{"$f":"IF(SUM($AW302:BX302)<0,0,IF(SUM($AX302:BX302)+BX302>$AW302,$AW302-SUM($AX302:BX302),BX302))","v":0},{"$f":"IF(SUM($AW302:BY302)<0,0,IF(SUM($AX302:BY302)+BY302>$AW302,$AW302-SUM($AX302:BY302),BY302))","v":0},{"$f":"IF(SUM($AW302:BZ302)<0,0,IF(SUM($AX302:BZ302)+BZ302>$AW302,$AW302-SUM($AX302:BZ302),BZ302))","v":0},{"$f":"IF(SUM($AW302:CA302)<0,0,IF(SUM($AX302:CA302)+CA302>$AW302,$AW302-SUM($AX302:CA302),CA302))","v":0},{"$f":"IF(SUM($AW302:CB302)<0,0,IF(SUM($AX302:CB302)+CB302>$AW302,$AW302-SUM($AX302:CB302),CB302))","v":0},{"$f":"IF(SUM($AW302:CC302)<0,0,IF(SUM($AX302:CC302)+CC302>$AW302,$AW302-SUM($AX302:CC302),CC302))","v":0},{"$f":"IF(SUM($AW302:CD302)<0,0,IF(SUM($AX302:CD302)+CD302>$AW302,$AW302-SUM($AX302:CD302),CD302))","v":0},{"$f":"IF(SUM($AW302:CE302)<0,0,IF(SUM($AX302:CE302)+CE302>$AW302,$AW302-SUM($AX302:CE302),CE302))","v":0},{"$f":"IF(SUM($AW302:CF302)<0,0,IF(SUM($AX302:CF302)+CF302>$AW302,$AW302-SUM($AX302:CF302),CF302))","v":0},{"$f":"IF(SUM($AW302:CG302)<0,0,IF(SUM($AX302:CG302)+CG302>$AW302,$AW302-SUM($AX302:CG302),CG302))","v":0},{"$f":"IF(SUM($AW302:CH302)<0,0,IF(SUM($AX302:CH302)+CH302>$AW302,$AW302-SUM($AX302:CH302),CH302))","v":0},{"$f":"IF(SUM($AW302:CI302)<0,0,IF(SUM($AX302:CI302)+CI302>$AW302,$AW302-SUM($AX302:CI302),CI302))","v":0},{"$f":"IF(SUM($AW302:CJ302)<0,0,IF(SUM($AX302:CJ302)+CJ302>$AW302,$AW302-SUM($AX302:CJ302),CJ302))","v":0},{"$f":"IF(SUM($AW302:CK302)<0,0,IF(SUM($AX302:CK302)+CK302>$AW302,$AW302-SUM($AX302:CK302),CK302))","v":0},{"$f":"IF(SUM($AW302:CL302)<0,0,IF(SUM($AX302:CL302)+CL302>$AW302,$AW302-SUM($AX302:CL302),CL302))","v":0},{"$f":"IF(SUM($AW302:CM302)<0,0,IF(SUM($AX302:CM302)+CM302>$AW302,$AW302-SUM($AX302:CM302),CM302))","v":0},{"$f":"IF(SUM($AW302:CN302)<0,0,IF(SUM($AX302:CN302)+CN302>$AW302,$AW302-SUM($AX302:CN302),CN302))","v":0},{"$f":"IF(SUM($AW302:CO302)<0,0,IF(SUM($AX302:CO302)+CO302>$AW302,$AW302-SUM($AX302:CO302),CO302))","v":0},{"$f":"IF(SUM($AW302:CP302)<0,0,IF(SUM($AX302:CP302)+CP302>$AW302,$AW302-SUM($AX302:CP302),CP302))","v":0},{"$f":"IF(SUM($AW302:CQ302)<0,0,IF(SUM($AX302:CQ302)+CQ302>$AW302,$AW302-SUM($AX302:CQ302),CQ302))","v":0},{"$f":"IF(SUM($AW302:CR302)<0,0,IF(SUM($AX302:CR302)+CR302>$AW302,$AW302-SUM($AX302:CR302),CR302))","v":0},{"$f":"IF(SUM($AW302:CS302)<0,0,IF(SUM($AX302:CS302)+CS302>$AW302,$AW302-SUM($AX302:CS302),CS302))","v":0},{"$f":"IF(SUM($AW302:CT302)<0,0,IF(SUM($AX302:CT302)+CT302>$AW302,$AW302-SUM($AX302:CT302),CT302))","v":0},{"$f":"IF(SUM($AW302:CU302)<0,0,IF(SUM($AX302:CU302)+CU302>$AW302,$AW302-SUM($AX302:CU302),CU302))","v":0},{"$f":"IF(SUM($AW302:CV302)<0,0,IF(SUM($AX302:CV302)+CV302>$AW302,$AW302-SUM($AX302:CV302),CV302))","v":0},{"$f":"IF(SUM($AW302:CW302)<0,0,IF(SUM($AX302:CW302)+CW302>$AW302,$AW302-SUM($AX302:CW302),CW302))","v":0},{"$f":"IF(SUM($AW302:CX302)<0,0,IF(SUM($AX302:CX302)+CX302>$AW302,$AW302-SUM($AX302:CX302),CX302))","v":0},{"$f":"IF(SUM($AW302:CY302)<0,0,IF(SUM($AX302:CY302)+CY302>$AW302,$AW302-SUM($AX302:CY302),CY302))","v":0},{"$f":"IF(SUM($AW302:CZ302)<0,0,IF(SUM($AX302:CZ302)+CZ302>$AW302,$AW302-SUM($AX302:CZ302),CZ302))","v":0},{"$f":"IF(SUM($AW302:DA302)<0,0,IF(SUM($AX302:DA302)+DA302>$AW302,$AW302-SUM($AX302:DA302),DA302))","v":0},{"$f":"IF(SUM($AW302:DB302)<0,0,IF(SUM($AX302:DB302)+DB302>$AW302,$AW302-SUM($AX302:DB302),DB302))","v":0},{"$f":"IF(SUM($AW302:DC302)<0,0,IF(SUM($AX302:DC302)+DC302>$AW302,$AW302-SUM($AX302:DC302),DC302))","v":0},{"$f":"IF(SUM($AW302:DD302)<0,0,IF(SUM($AX302:DD302)+DD302>$AW302,$AW302-SUM($AX302:DD302),DD302))","v":0},{"$f":"IF(SUM($AW302:DE302)<0,0,IF(SUM($AX302:DE302)+DE302>$AW302,$AW302-SUM($AX302:DE302),DE302))","v":0},{"$f":"IF(SUM($AW302:DF302)<0,0,IF(SUM($AX302:DF302)+DF302>$AW302,$AW302-SUM($AX302:DF302),DF302))","v":0},{"$f":"IF(SUM($AW302:DG302)<0,0,IF(SUM($AX302:DG302)+DG302>$AW302,$AW302-SUM($AX302:DG302),DG302))","v":0},{"$f":"IF(SUM($AW302:DH302)<0,0,IF(SUM($AX302:DH302)+DH302>$AW302,$AW302-SUM($AX302:DH302),DH302))","v":0},{"$f":"IF(SUM($AW302:DI302)<0,0,IF(SUM($AX302:DI302)+DI302>$AW302,$AW302-SUM($AX302:DI302),DI302))","v":0},{"$f":"IF(SUM($AW302:DJ302)<0,0,IF(SUM($AX302:DJ302)+DJ302>$AW302,$AW302-SUM($AX302:DJ302),DJ302))","v":0},{"$f":"IF(SUM($AW302:DK302)<0,0,IF(SUM($AX302:DK302)+DK302>$AW302,$AW302-SUM($AX302:DK302),DK302))","v":0},{"$f":"IF(SUM($AW302:DL302)<0,0,IF(SUM($AX302:DL302)+DL302>$AW302,$AW302-SUM($AX302:DL302),DL302))","v":0},{"$f":"IF(SUM($AW302:DM302)<0,0,IF(SUM($AX302:DM302)+DM302>$AW302,$AW302-SUM($AX302:DM302),DM302))","v":0},{"$f":"IF(SUM($AW302:DN302)<0,0,IF(SUM($AX302:DN302)+DN302>$AW302,$AW302-SUM($AX302:DN302),DN302))","v":0},{"$f":"IF(SUM($AW302:DO302)<0,0,IF(SUM($AX302:DO302)+DO302>$AW302,$AW302-SUM($AX302:DO302),DO302))","v":0},{"$f":"IF(SUM($AW302:DP302)<0,0,IF(SUM($AX302:DP302)+DP302>$AW302,$AW302-SUM($AX302:DP302),DP302))","v":0},{"$f":"IF(SUM($AW302:DQ302)<0,0,IF(SUM($AX302:DQ302)+DQ302>$AW302,$AW302-SUM($AX302:DQ302),DQ302))","v":0},{"$f":"IF(SUM($AW302:DR302)<0,0,IF(SUM($AX302:DR302)+DR302>$AW302,$AW302-SUM($AX302:DR302),DR302))","v":0},{"$f":"IF(SUM($AW302:DS302)<0,0,IF(SUM($AX302:DS302)+DS302>$AW302,$AW302-SUM($AX302:DS302),DS302))","v":0},{"$f":"IF(SUM($AW302:DT302)<0,0,IF(SUM($AX302:DT302)+DT302>$AW302,$AW302-SUM($AX302:DT302),DT302))","v":0},{"$f":"IF(SUM($AW302:DU302)<0,0,IF(SUM($AX302:DU302)+DU302>$AW302,$AW302-SUM($AX302:DU302),DU302))","v":0},{"$f":"IF(SUM($AW302:DV302)<0,0,IF(SUM($AX302:DV302)+DV302>$AW302,$AW302-SUM($AX302:DV302),DV302))","v":0},{"$f":"IF(SUM($AW302:DW302)<0,0,IF(SUM($AX302:DW302)+DW302>$AW302,$AW302-SUM($AX302:DW302),DW302))","v":0},{"$f":"IF(SUM($AW302:DX302)<0,0,IF(SUM($AX302:DX302)+DX302>$AW302,$AW302-SUM($AX302:DX302),DX302))","v":0},{"$f":"IF(SUM($AW302:DY302)<0,0,IF(SUM($AX302:DY302)+DY302>$AW302,$AW302-SUM($AX302:DY302),DY302))","v":0},{"$f":"IF(SUM($AW302:DZ302)<0,0,IF(SUM($AX302:DZ302)+DZ302>$AW302,$AW302-SUM($AX302:DZ302),DZ302))","v":0},{"$f":"IF(SUM($AW302:EA302)<0,0,IF(SUM($AX302:EA302)+EA302>$AW302,$AW302-SUM($AX302:EA302),EA302))","v":0},{"$f":"IF(SUM($AW302:EB302)<0,0,IF(SUM($AX302:EB302)+EB302>$AW302,$AW302-SUM($AX302:EB302),EB302))","v":0},{"$f":"IF(SUM($AW302:EC302)<0,0,IF(SUM($AX302:EC302)+EC302>$AW302,$AW302-SUM($AX302:EC302),EC302))","v":0},{"$f":"IF(SUM($AW302:ED302)<0,0,IF(SUM($AX302:ED302)+ED302>$AW302,$AW302-SUM($AX302:ED302),ED302))","v":0},{"$f":"IF(SUM($AW302:EE302)<0,0,IF(SUM($AX302:EE302)+EE302>$AW302,$AW302-SUM($AX302:EE302),EE302))","v":0},{"$f":"IF(SUM($AW302:EF302)<0,0,IF(SUM($AX302:EF302)+EF302>$AW302,$AW302-SUM($AX302:EF302),EF302))","v":0},{"$f":"IF(SUM($AW302:EG302)<0,0,IF(SUM($AX302:EG302)+EG302>$AW302,$AW302-SUM($AX302:EG302),EG302))","v":0},{"$f":"IF(SUM($AW302:EH302)<0,0,IF(SUM($AX302:EH302)+EH302>$AW302,$AW302-SUM($AX302:EH302),EH302))","v":0},{"$f":"IF(SUM($AW302:EI302)<0,0,IF(SUM($AX302:EI302)+EI302>$AW302,$AW302-SUM($AX302:EI302),EI302))","v":0},{"$f":"IF(SUM($AW302:EJ302)<0,0,IF(SUM($AX302:EJ302)+EJ302>$AW302,$AW302-SUM($AX302:EJ302),EJ302))","v":0},{"$f":"IF(SUM($AW302:EK302)<0,0,IF(SUM($AX302:EK302)+EK302>$AW302,$AW302-SUM($AX302:EK302),EK302))","v":0},{"$f":"IF(SUM($AW302:EL302)<0,0,IF(SUM($AX302:EL302)+EL302>$AW302,$AW302-SUM($AX302:EL302),EL302))","v":0},{"$f":"IF(SUM($AW302:EM302)<0,0,IF(SUM($AX302:EM302)+EM302>$AW302,$AW302-SUM($AX302:EM302),EM302))","v":0},{"$f":"IF(SUM($AW302:EN302)<0,0,IF(SUM($AX302:EN302)+EN302>$AW302,$AW302-SUM($AX302:EN302),EN302))","v":0},{"$f":"IF(SUM($AW302:EO302)<0,0,IF(SUM($AX302:EO302)+EO302>$AW302,$AW302-SUM($AX302:EO302),EO302))","v":0},{"$f":"IF(SUM($AW302:EP302)<0,0,IF(SUM($AX302:EP302)+EP302>$AW302,$AW302-SUM($AX302:EP302),EP302))","v":0},{"$f":"IF(SUM($AW302:EQ302)<0,0,IF(SUM($AX302:EQ302)+EQ302>$AW302,$AW302-SUM($AX302:EQ302),EQ302))","v":0},{"$f":"IF(SUM($AW302:ER302)<0,0,IF(SUM($AX302:ER302)+ER302>$AW302,$AW302-SUM($AX302:ER302),ER302))","v":0},{"$f":"IF(SUM($AW302:ES302)<0,0,IF(SUM($AX302:ES302)+ES302>$AW302,$AW302-SUM($AX302:ES302),ES302))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.83157425E-3,{"$f":"IF(SUM($AB303:AB303)+AB303>$AA27,$AA27-SUM($AB303:AB303),AB303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AC303)+AC303>$AA27,$AA27-SUM($AB303:AC303),AC303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AD303)+AD303>$AA27,$AA27-SUM($AB303:AD303),AD303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AE303)+AE303>$AA27,$AA27-SUM($AB303:AE303),AE303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AF303)+AF303>$AA27,$AA27-SUM($AB303:AF303),AF303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AG303)+AG303>$AA27,$AA27-SUM($AB303:AG303),AG303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AH303)+AH303>$AA27,$AA27-SUM($AB303:AH303),AH303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AI303)+AI303>$AA27,$AA27-SUM($AB303:AI303),AI303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AJ303)+AJ303>$AA27,$AA27-SUM($AB303:AJ303),AJ303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AK303)+AK303>$AA27,$AA27-SUM($AB303:AK303),AK303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AL303)+AL303>$AA27,$AA27-SUM($AB303:AL303),AL303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AM303)+AM303>$AA27,$AA27-SUM($AB303:AM303),AM303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AN303)+AN303>$AA27,$AA27-SUM($AB303:AN303),AN303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AO303)+AO303>$AA27,$AA27-SUM($AB303:AO303),AO303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AP303)+AP303>$AA27,$AA27-SUM($AB303:AP303),AP303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AQ303)+AQ303>$AA27,$AA27-SUM($AB303:AQ303),AQ303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AR303)+AR303>$AA27,$AA27-SUM($AB303:AR303),AR303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AS303)+AS303>$AA27,$AA27-SUM($AB303:AS303),AS303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AT303)+AT303>$AA27,$AA27-SUM($AB303:AT303),AT303)","v":1.83157425E-3},{"$f":"IF(SUM($AB303:AU303)+AU303>$AA27,$AA27-SUM($AB303:AU303),AU303)","v":1.83157425E-3},7.1431395750000001E-2,7.3262969999999998E-3,{"$f":"IF(SUM($AW303:AX303)<0,0,IF(SUM($AX303:AX303)+AX303>$AW303,$AW303-SUM($AX303:AX303),AX303))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW303:AY303)<0,0,IF(SUM($AX303:AY303)+AY303>$AW303,$AW303-SUM($AX303:AY303),AY303))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW303:AZ303)<0,0,IF(SUM($AX303:AZ303)+AZ303>$AW303,$AW303-SUM($AX303:AZ303),AZ303))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW303:BA303)<0,0,IF(SUM($AX303:BA303)+BA303>$AW303,$AW303-SUM($AX303:BA303),BA303))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW303:BB303)<0,0,IF(SUM($AX303:BB303)+BB303>$AW303,$AW303-SUM($AX303:BB303),BB303))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW303:BC303)<0,0,IF(SUM($AX303:BC303)+BC303>$AW303,$AW303-SUM($AX303:BC303),BC303))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW303:BD303)<0,0,IF(SUM($AX303:BD303)+BD303>$AW303,$AW303-SUM($AX303:BD303),BD303))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW303:BE303)<0,0,IF(SUM($AX303:BE303)+BE303>$AW303,$AW303-SUM($AX303:BE303),BE303))","v":7.3262969999999998E-3},{"$f":"IF(SUM($AW303:BF303)<0,0,IF(SUM($AX303:BF303)+BF303>$AW303,$AW303-SUM($AX303:BF303),BF303))","v":5.4947227500000001E-3},{"$f":"IF(SUM($AW303:BG303)<0,0,IF(SUM($AX303:BG303)+BG303>$AW303,$AW303-SUM($AX303:BG303),BG303))","v":0},{"$f":"IF(SUM($AW303:BH303)<0,0,IF(SUM($AX303:BH303)+BH303>$AW303,$AW303-SUM($AX303:BH303),BH303))","v":0},{"$f":"IF(SUM($AW303:BI303)<0,0,IF(SUM($AX303:BI303)+BI303>$AW303,$AW303-SUM($AX303:BI303),BI303))","v":0},{"$f":"IF(SUM($AW303:BJ303)<0,0,IF(SUM($AX303:BJ303)+BJ303>$AW303,$AW303-SUM($AX303:BJ303),BJ303))","v":0},{"$f":"IF(SUM($AW303:BK303)<0,0,IF(SUM($AX303:BK303)+BK303>$AW303,$AW303-SUM($AX303:BK303),BK303))","v":0},{"$f":"IF(SUM($AW303:BL303)<0,0,IF(SUM($AX303:BL303)+BL303>$AW303,$AW303-SUM($AX303:BL303),BL303))","v":0},{"$f":"IF(SUM($AW303:BM303)<0,0,IF(SUM($AX303:BM303)+BM303>$AW303,$AW303-SUM($AX303:BM303),BM303))","v":0},{"$f":"IF(SUM($AW303:BN303)<0,0,IF(SUM($AX303:BN303)+BN303>$AW303,$AW303-SUM($AX303:BN303),BN303))","v":0},{"$f":"IF(SUM($AW303:BO303)<0,0,IF(SUM($AX303:BO303)+BO303>$AW303,$AW303-SUM($AX303:BO303),BO303))","v":0},{"$f":"IF(SUM($AW303:BP303)<0,0,IF(SUM($AX303:BP303)+BP303>$AW303,$AW303-SUM($AX303:BP303),BP303))","v":0},{"$f":"IF(SUM($AW303:BQ303)<0,0,IF(SUM($AX303:BQ303)+BQ303>$AW303,$AW303-SUM($AX303:BQ303),BQ303))","v":0},{"$f":"IF(SUM($AW303:BR303)<0,0,IF(SUM($AX303:BR303)+BR303>$AW303,$AW303-SUM($AX303:BR303),BR303))","v":0},{"$f":"IF(SUM($AW303:BS303)<0,0,IF(SUM($AX303:BS303)+BS303>$AW303,$AW303-SUM($AX303:BS303),BS303))","v":0},{"$f":"IF(SUM($AW303:BT303)<0,0,IF(SUM($AX303:BT303)+BT303>$AW303,$AW303-SUM($AX303:BT303),BT303))","v":0},{"$f":"IF(SUM($AW303:BU303)<0,0,IF(SUM($AX303:BU303)+BU303>$AW303,$AW303-SUM($AX303:BU303),BU303))","v":0},{"$f":"IF(SUM($AW303:BV303)<0,0,IF(SUM($AX303:BV303)+BV303>$AW303,$AW303-SUM($AX303:BV303),BV303))","v":0},{"$f":"IF(SUM($AW303:BW303)<0,0,IF(SUM($AX303:BW303)+BW303>$AW303,$AW303-SUM($AX303:BW303),BW303))","v":0},{"$f":"IF(SUM($AW303:BX303)<0,0,IF(SUM($AX303:BX303)+BX303>$AW303,$AW303-SUM($AX303:BX303),BX303))","v":0},{"$f":"IF(SUM($AW303:BY303)<0,0,IF(SUM($AX303:BY303)+BY303>$AW303,$AW303-SUM($AX303:BY303),BY303))","v":0},{"$f":"IF(SUM($AW303:BZ303)<0,0,IF(SUM($AX303:BZ303)+BZ303>$AW303,$AW303-SUM($AX303:BZ303),BZ303))","v":0},{"$f":"IF(SUM($AW303:CA303)<0,0,IF(SUM($AX303:CA303)+CA303>$AW303,$AW303-SUM($AX303:CA303),CA303))","v":0},{"$f":"IF(SUM($AW303:CB303)<0,0,IF(SUM($AX303:CB303)+CB303>$AW303,$AW303-SUM($AX303:CB303),CB303))","v":0},{"$f":"IF(SUM($AW303:CC303)<0,0,IF(SUM($AX303:CC303)+CC303>$AW303,$AW303-SUM($AX303:CC303),CC303))","v":0},{"$f":"IF(SUM($AW303:CD303)<0,0,IF(SUM($AX303:CD303)+CD303>$AW303,$AW303-SUM($AX303:CD303),CD303))","v":0},{"$f":"IF(SUM($AW303:CE303)<0,0,IF(SUM($AX303:CE303)+CE303>$AW303,$AW303-SUM($AX303:CE303),CE303))","v":0},{"$f":"IF(SUM($AW303:CF303)<0,0,IF(SUM($AX303:CF303)+CF303>$AW303,$AW303-SUM($AX303:CF303),CF303))","v":0},{"$f":"IF(SUM($AW303:CG303)<0,0,IF(SUM($AX303:CG303)+CG303>$AW303,$AW303-SUM($AX303:CG303),CG303))","v":0},{"$f":"IF(SUM($AW303:CH303)<0,0,IF(SUM($AX303:CH303)+CH303>$AW303,$AW303-SUM($AX303:CH303),CH303))","v":0},{"$f":"IF(SUM($AW303:CI303)<0,0,IF(SUM($AX303:CI303)+CI303>$AW303,$AW303-SUM($AX303:CI303),CI303))","v":0},{"$f":"IF(SUM($AW303:CJ303)<0,0,IF(SUM($AX303:CJ303)+CJ303>$AW303,$AW303-SUM($AX303:CJ303),CJ303))","v":0},{"$f":"IF(SUM($AW303:CK303)<0,0,IF(SUM($AX303:CK303)+CK303>$AW303,$AW303-SUM($AX303:CK303),CK303))","v":0},{"$f":"IF(SUM($AW303:CL303)<0,0,IF(SUM($AX303:CL303)+CL303>$AW303,$AW303-SUM($AX303:CL303),CL303))","v":0},{"$f":"IF(SUM($AW303:CM303)<0,0,IF(SUM($AX303:CM303)+CM303>$AW303,$AW303-SUM($AX303:CM303),CM303))","v":0},{"$f":"IF(SUM($AW303:CN303)<0,0,IF(SUM($AX303:CN303)+CN303>$AW303,$AW303-SUM($AX303:CN303),CN303))","v":0},{"$f":"IF(SUM($AW303:CO303)<0,0,IF(SUM($AX303:CO303)+CO303>$AW303,$AW303-SUM($AX303:CO303),CO303))","v":0},{"$f":"IF(SUM($AW303:CP303)<0,0,IF(SUM($AX303:CP303)+CP303>$AW303,$AW303-SUM($AX303:CP303),CP303))","v":0},{"$f":"IF(SUM($AW303:CQ303)<0,0,IF(SUM($AX303:CQ303)+CQ303>$AW303,$AW303-SUM($AX303:CQ303),CQ303))","v":0},{"$f":"IF(SUM($AW303:CR303)<0,0,IF(SUM($AX303:CR303)+CR303>$AW303,$AW303-SUM($AX303:CR303),CR303))","v":0},{"$f":"IF(SUM($AW303:CS303)<0,0,IF(SUM($AX303:CS303)+CS303>$AW303,$AW303-SUM($AX303:CS303),CS303))","v":0},{"$f":"IF(SUM($AW303:CT303)<0,0,IF(SUM($AX303:CT303)+CT303>$AW303,$AW303-SUM($AX303:CT303),CT303))","v":0},{"$f":"IF(SUM($AW303:CU303)<0,0,IF(SUM($AX303:CU303)+CU303>$AW303,$AW303-SUM($AX303:CU303),CU303))","v":0},{"$f":"IF(SUM($AW303:CV303)<0,0,IF(SUM($AX303:CV303)+CV303>$AW303,$AW303-SUM($AX303:CV303),CV303))","v":0},{"$f":"IF(SUM($AW303:CW303)<0,0,IF(SUM($AX303:CW303)+CW303>$AW303,$AW303-SUM($AX303:CW303),CW303))","v":0},{"$f":"IF(SUM($AW303:CX303)<0,0,IF(SUM($AX303:CX303)+CX303>$AW303,$AW303-SUM($AX303:CX303),CX303))","v":0},{"$f":"IF(SUM($AW303:CY303)<0,0,IF(SUM($AX303:CY303)+CY303>$AW303,$AW303-SUM($AX303:CY303),CY303))","v":0},{"$f":"IF(SUM($AW303:CZ303)<0,0,IF(SUM($AX303:CZ303)+CZ303>$AW303,$AW303-SUM($AX303:CZ303),CZ303))","v":0},{"$f":"IF(SUM($AW303:DA303)<0,0,IF(SUM($AX303:DA303)+DA303>$AW303,$AW303-SUM($AX303:DA303),DA303))","v":0},{"$f":"IF(SUM($AW303:DB303)<0,0,IF(SUM($AX303:DB303)+DB303>$AW303,$AW303-SUM($AX303:DB303),DB303))","v":0},{"$f":"IF(SUM($AW303:DC303)<0,0,IF(SUM($AX303:DC303)+DC303>$AW303,$AW303-SUM($AX303:DC303),DC303))","v":0},{"$f":"IF(SUM($AW303:DD303)<0,0,IF(SUM($AX303:DD303)+DD303>$AW303,$AW303-SUM($AX303:DD303),DD303))","v":0},{"$f":"IF(SUM($AW303:DE303)<0,0,IF(SUM($AX303:DE303)+DE303>$AW303,$AW303-SUM($AX303:DE303),DE303))","v":0},{"$f":"IF(SUM($AW303:DF303)<0,0,IF(SUM($AX303:DF303)+DF303>$AW303,$AW303-SUM($AX303:DF303),DF303))","v":0},{"$f":"IF(SUM($AW303:DG303)<0,0,IF(SUM($AX303:DG303)+DG303>$AW303,$AW303-SUM($AX303:DG303),DG303))","v":0},{"$f":"IF(SUM($AW303:DH303)<0,0,IF(SUM($AX303:DH303)+DH303>$AW303,$AW303-SUM($AX303:DH303),DH303))","v":0},{"$f":"IF(SUM($AW303:DI303)<0,0,IF(SUM($AX303:DI303)+DI303>$AW303,$AW303-SUM($AX303:DI303),DI303))","v":0},{"$f":"IF(SUM($AW303:DJ303)<0,0,IF(SUM($AX303:DJ303)+DJ303>$AW303,$AW303-SUM($AX303:DJ303),DJ303))","v":0},{"$f":"IF(SUM($AW303:DK303)<0,0,IF(SUM($AX303:DK303)+DK303>$AW303,$AW303-SUM($AX303:DK303),DK303))","v":0},{"$f":"IF(SUM($AW303:DL303)<0,0,IF(SUM($AX303:DL303)+DL303>$AW303,$AW303-SUM($AX303:DL303),DL303))","v":0},{"$f":"IF(SUM($AW303:DM303)<0,0,IF(SUM($AX303:DM303)+DM303>$AW303,$AW303-SUM($AX303:DM303),DM303))","v":0},{"$f":"IF(SUM($AW303:DN303)<0,0,IF(SUM($AX303:DN303)+DN303>$AW303,$AW303-SUM($AX303:DN303),DN303))","v":0},{"$f":"IF(SUM($AW303:DO303)<0,0,IF(SUM($AX303:DO303)+DO303>$AW303,$AW303-SUM($AX303:DO303),DO303))","v":0},{"$f":"IF(SUM($AW303:DP303)<0,0,IF(SUM($AX303:DP303)+DP303>$AW303,$AW303-SUM($AX303:DP303),DP303))","v":0},{"$f":"IF(SUM($AW303:DQ303)<0,0,IF(SUM($AX303:DQ303)+DQ303>$AW303,$AW303-SUM($AX303:DQ303),DQ303))","v":0},{"$f":"IF(SUM($AW303:DR303)<0,0,IF(SUM($AX303:DR303)+DR303>$AW303,$AW303-SUM($AX303:DR303),DR303))","v":0},{"$f":"IF(SUM($AW303:DS303)<0,0,IF(SUM($AX303:DS303)+DS303>$AW303,$AW303-SUM($AX303:DS303),DS303))","v":0},{"$f":"IF(SUM($AW303:DT303)<0,0,IF(SUM($AX303:DT303)+DT303>$AW303,$AW303-SUM($AX303:DT303),DT303))","v":0},{"$f":"IF(SUM($AW303:DU303)<0,0,IF(SUM($AX303:DU303)+DU303>$AW303,$AW303-SUM($AX303:DU303),DU303))","v":0},{"$f":"IF(SUM($AW303:DV303)<0,0,IF(SUM($AX303:DV303)+DV303>$AW303,$AW303-SUM($AX303:DV303),DV303))","v":0},{"$f":"IF(SUM($AW303:DW303)<0,0,IF(SUM($AX303:DW303)+DW303>$AW303,$AW303-SUM($AX303:DW303),DW303))","v":0},{"$f":"IF(SUM($AW303:DX303)<0,0,IF(SUM($AX303:DX303)+DX303>$AW303,$AW303-SUM($AX303:DX303),DX303))","v":0},{"$f":"IF(SUM($AW303:DY303)<0,0,IF(SUM($AX303:DY303)+DY303>$AW303,$AW303-SUM($AX303:DY303),DY303))","v":0},{"$f":"IF(SUM($AW303:DZ303)<0,0,IF(SUM($AX303:DZ303)+DZ303>$AW303,$AW303-SUM($AX303:DZ303),DZ303))","v":0},{"$f":"IF(SUM($AW303:EA303)<0,0,IF(SUM($AX303:EA303)+EA303>$AW303,$AW303-SUM($AX303:EA303),EA303))","v":0},{"$f":"IF(SUM($AW303:EB303)<0,0,IF(SUM($AX303:EB303)+EB303>$AW303,$AW303-SUM($AX303:EB303),EB303))","v":0},{"$f":"IF(SUM($AW303:EC303)<0,0,IF(SUM($AX303:EC303)+EC303>$AW303,$AW303-SUM($AX303:EC303),EC303))","v":0},{"$f":"IF(SUM($AW303:ED303)<0,0,IF(SUM($AX303:ED303)+ED303>$AW303,$AW303-SUM($AX303:ED303),ED303))","v":0},{"$f":"IF(SUM($AW303:EE303)<0,0,IF(SUM($AX303:EE303)+EE303>$AW303,$AW303-SUM($AX303:EE303),EE303))","v":0},{"$f":"IF(SUM($AW303:EF303)<0,0,IF(SUM($AX303:EF303)+EF303>$AW303,$AW303-SUM($AX303:EF303),EF303))","v":0},{"$f":"IF(SUM($AW303:EG303)<0,0,IF(SUM($AX303:EG303)+EG303>$AW303,$AW303-SUM($AX303:EG303),EG303))","v":0},{"$f":"IF(SUM($AW303:EH303)<0,0,IF(SUM($AX303:EH303)+EH303>$AW303,$AW303-SUM($AX303:EH303),EH303))","v":0},{"$f":"IF(SUM($AW303:EI303)<0,0,IF(SUM($AX303:EI303)+EI303>$AW303,$AW303-SUM($AX303:EI303),EI303))","v":0},{"$f":"IF(SUM($AW303:EJ303)<0,0,IF(SUM($AX303:EJ303)+EJ303>$AW303,$AW303-SUM($AX303:EJ303),EJ303))","v":0},{"$f":"IF(SUM($AW303:EK303)<0,0,IF(SUM($AX303:EK303)+EK303>$AW303,$AW303-SUM($AX303:EK303),EK303))","v":0},{"$f":"IF(SUM($AW303:EL303)<0,0,IF(SUM($AX303:EL303)+EL303>$AW303,$AW303-SUM($AX303:EL303),EL303))","v":0},{"$f":"IF(SUM($AW303:EM303)<0,0,IF(SUM($AX303:EM303)+EM303>$AW303,$AW303-SUM($AX303:EM303),EM303))","v":0},{"$f":"IF(SUM($AW303:EN303)<0,0,IF(SUM($AX303:EN303)+EN303>$AW303,$AW303-SUM($AX303:EN303),EN303))","v":0},{"$f":"IF(SUM($AW303:EO303)<0,0,IF(SUM($AX303:EO303)+EO303>$AW303,$AW303-SUM($AX303:EO303),EO303))","v":0},{"$f":"IF(SUM($AW303:EP303)<0,0,IF(SUM($AX303:EP303)+EP303>$AW303,$AW303-SUM($AX303:EP303),EP303))","v":0},{"$f":"IF(SUM($AW303:EQ303)<0,0,IF(SUM($AX303:EQ303)+EQ303>$AW303,$AW303-SUM($AX303:EQ303),EQ303))","v":0},{"$f":"IF(SUM($AW303:ER303)<0,0,IF(SUM($AX303:ER303)+ER303>$AW303,$AW303-SUM($AX303:ER303),ER303))","v":0},{"$f":"IF(SUM($AW303:ES303)<0,0,IF(SUM($AX303:ES303)+ES303>$AW303,$AW303-SUM($AX303:ES303),ES303))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AB304:AB304)+AB304>$AA28,$AA28-SUM($AB304:AB304),AB304)","v":0},{"$f":"IF(SUM($AB304:AC304)+AC304>$AA28,$AA28-SUM($AB304:AC304),AC304)","v":0},{"$f":"IF(SUM($AB304:AD304)+AD304>$AA28,$AA28-SUM($AB304:AD304),AD304)","v":0},{"$f":"IF(SUM($AB304:AE304)+AE304>$AA28,$AA28-SUM($AB304:AE304),AE304)","v":0},{"$f":"IF(SUM($AB304:AF304)+AF304>$AA28,$AA28-SUM($AB304:AF304),AF304)","v":0},{"$f":"IF(SUM($AB304:AG304)+AG304>$AA28,$AA28-SUM($AB304:AG304),AG304)","v":0},{"$f":"IF(SUM($AB304:AH304)+AH304>$AA28,$AA28-SUM($AB304:AH304),AH304)","v":0},{"$f":"IF(SUM($AB304:AI304)+AI304>$AA28,$AA28-SUM($AB304:AI304),AI304)","v":0},{"$f":"IF(SUM($AB304:AJ304)+AJ304>$AA28,$AA28-SUM($AB304:AJ304),AJ304)","v":0},{"$f":"IF(SUM($AB304:AK304)+AK304>$AA28,$AA28-SUM($AB304:AK304),AK304)","v":0},{"$f":"IF(SUM($AB304:AL304)+AL304>$AA28,$AA28-SUM($AB304:AL304),AL304)","v":0},{"$f":"IF(SUM($AB304:AM304)+AM304>$AA28,$AA28-SUM($AB304:AM304),AM304)","v":0},{"$f":"IF(SUM($AB304:AN304)+AN304>$AA28,$AA28-SUM($AB304:AN304),AN304)","v":0},{"$f":"IF(SUM($AB304:AO304)+AO304>$AA28,$AA28-SUM($AB304:AO304),AO304)","v":0},{"$f":"IF(SUM($AB304:AP304)+AP304>$AA28,$AA28-SUM($AB304:AP304),AP304)","v":0},{"$f":"IF(SUM($AB304:AQ304)+AQ304>$AA28,$AA28-SUM($AB304:AQ304),AQ304)","v":0},{"$f":"IF(SUM($AB304:AR304)+AR304>$AA28,$AA28-SUM($AB304:AR304),AR304)","v":0},{"$f":"IF(SUM($AB304:AS304)+AS304>$AA28,$AA28-SUM($AB304:AS304),AS304)","v":0},{"$f":"IF(SUM($AB304:AT304)+AT304>$AA28,$AA28-SUM($AB304:AT304),AT304)","v":0},{"$f":"IF(SUM($AB304:AU304)+AU304>$AA28,$AA28-SUM($AB304:AU304),AU304)","v":0},0,0,{"$f":"IF(SUM($AW304:AX304)<0,0,IF(SUM($AX304:AX304)+AX304>$AW304,$AW304-SUM($AX304:AX304),AX304))","v":0},{"$f":"IF(SUM($AW304:AY304)<0,0,IF(SUM($AX304:AY304)+AY304>$AW304,$AW304-SUM($AX304:AY304),AY304))","v":0},{"$f":"IF(SUM($AW304:AZ304)<0,0,IF(SUM($AX304:AZ304)+AZ304>$AW304,$AW304-SUM($AX304:AZ304),AZ304))","v":0},{"$f":"IF(SUM($AW304:BA304)<0,0,IF(SUM($AX304:BA304)+BA304>$AW304,$AW304-SUM($AX304:BA304),BA304))","v":0},{"$f":"IF(SUM($AW304:BB304)<0,0,IF(SUM($AX304:BB304)+BB304>$AW304,$AW304-SUM($AX304:BB304),BB304))","v":0},{"$f":"IF(SUM($AW304:BC304)<0,0,IF(SUM($AX304:BC304)+BC304>$AW304,$AW304-SUM($AX304:BC304),BC304))","v":0},{"$f":"IF(SUM($AW304:BD304)<0,0,IF(SUM($AX304:BD304)+BD304>$AW304,$AW304-SUM($AX304:BD304),BD304))","v":0},{"$f":"IF(SUM($AW304:BE304)<0,0,IF(SUM($AX304:BE304)+BE304>$AW304,$AW304-SUM($AX304:BE304),BE304))","v":0},{"$f":"IF(SUM($AW304:BF304)<0,0,IF(SUM($AX304:BF304)+BF304>$AW304,$AW304-SUM($AX304:BF304),BF304))","v":0},{"$f":"IF(SUM($AW304:BG304)<0,0,IF(SUM($AX304:BG304)+BG304>$AW304,$AW304-SUM($AX304:BG304),BG304))","v":0},{"$f":"IF(SUM($AW304:BH304)<0,0,IF(SUM($AX304:BH304)+BH304>$AW304,$AW304-SUM($AX304:BH304),BH304))","v":0},{"$f":"IF(SUM($AW304:BI304)<0,0,IF(SUM($AX304:BI304)+BI304>$AW304,$AW304-SUM($AX304:BI304),BI304))","v":0},{"$f":"IF(SUM($AW304:BJ304)<0,0,IF(SUM($AX304:BJ304)+BJ304>$AW304,$AW304-SUM($AX304:BJ304),BJ304))","v":0},{"$f":"IF(SUM($AW304:BK304)<0,0,IF(SUM($AX304:BK304)+BK304>$AW304,$AW304-SUM($AX304:BK304),BK304))","v":0},{"$f":"IF(SUM($AW304:BL304)<0,0,IF(SUM($AX304:BL304)+BL304>$AW304,$AW304-SUM($AX304:BL304),BL304))","v":0},{"$f":"IF(SUM($AW304:BM304)<0,0,IF(SUM($AX304:BM304)+BM304>$AW304,$AW304-SUM($AX304:BM304),BM304))","v":0},{"$f":"IF(SUM($AW304:BN304)<0,0,IF(SUM($AX304:BN304)+BN304>$AW304,$AW304-SUM($AX304:BN304),BN304))","v":0},{"$f":"IF(SUM($AW304:BO304)<0,0,IF(SUM($AX304:BO304)+BO304>$AW304,$AW304-SUM($AX304:BO304),BO304))","v":0},{"$f":"IF(SUM($AW304:BP304)<0,0,IF(SUM($AX304:BP304)+BP304>$AW304,$AW304-SUM($AX304:BP304),BP304))","v":0},{"$f":"IF(SUM($AW304:BQ304)<0,0,IF(SUM($AX304:BQ304)+BQ304>$AW304,$AW304-SUM($AX304:BQ304),BQ304))","v":0},{"$f":"IF(SUM($AW304:BR304)<0,0,IF(SUM($AX304:BR304)+BR304>$AW304,$AW304-SUM($AX304:BR304),BR304))","v":0},{"$f":"IF(SUM($AW304:BS304)<0,0,IF(SUM($AX304:BS304)+BS304>$AW304,$AW304-SUM($AX304:BS304),BS304))","v":0},{"$f":"IF(SUM($AW304:BT304)<0,0,IF(SUM($AX304:BT304)+BT304>$AW304,$AW304-SUM($AX304:BT304),BT304))","v":0},{"$f":"IF(SUM($AW304:BU304)<0,0,IF(SUM($AX304:BU304)+BU304>$AW304,$AW304-SUM($AX304:BU304),BU304))","v":0},{"$f":"IF(SUM($AW304:BV304)<0,0,IF(SUM($AX304:BV304)+BV304>$AW304,$AW304-SUM($AX304:BV304),BV304))","v":0},{"$f":"IF(SUM($AW304:BW304)<0,0,IF(SUM($AX304:BW304)+BW304>$AW304,$AW304-SUM($AX304:BW304),BW304))","v":0},{"$f":"IF(SUM($AW304:BX304)<0,0,IF(SUM($AX304:BX304)+BX304>$AW304,$AW304-SUM($AX304:BX304),BX304))","v":0},{"$f":"IF(SUM($AW304:BY304)<0,0,IF(SUM($AX304:BY304)+BY304>$AW304,$AW304-SUM($AX304:BY304),BY304))","v":0},{"$f":"IF(SUM($AW304:BZ304)<0,0,IF(SUM($AX304:BZ304)+BZ304>$AW304,$AW304-SUM($AX304:BZ304),BZ304))","v":0},{"$f":"IF(SUM($AW304:CA304)<0,0,IF(SUM($AX304:CA304)+CA304>$AW304,$AW304-SUM($AX304:CA304),CA304))","v":0},{"$f":"IF(SUM($AW304:CB304)<0,0,IF(SUM($AX304:CB304)+CB304>$AW304,$AW304-SUM($AX304:CB304),CB304))","v":0},{"$f":"IF(SUM($AW304:CC304)<0,0,IF(SUM($AX304:CC304)+CC304>$AW304,$AW304-SUM($AX304:CC304),CC304))","v":0},{"$f":"IF(SUM($AW304:CD304)<0,0,IF(SUM($AX304:CD304)+CD304>$AW304,$AW304-SUM($AX304:CD304),CD304))","v":0},{"$f":"IF(SUM($AW304:CE304)<0,0,IF(SUM($AX304:CE304)+CE304>$AW304,$AW304-SUM($AX304:CE304),CE304))","v":0},{"$f":"IF(SUM($AW304:CF304)<0,0,IF(SUM($AX304:CF304)+CF304>$AW304,$AW304-SUM($AX304:CF304),CF304))","v":0},{"$f":"IF(SUM($AW304:CG304)<0,0,IF(SUM($AX304:CG304)+CG304>$AW304,$AW304-SUM($AX304:CG304),CG304))","v":0},{"$f":"IF(SUM($AW304:CH304)<0,0,IF(SUM($AX304:CH304)+CH304>$AW304,$AW304-SUM($AX304:CH304),CH304))","v":0},{"$f":"IF(SUM($AW304:CI304)<0,0,IF(SUM($AX304:CI304)+CI304>$AW304,$AW304-SUM($AX304:CI304),CI304))","v":0},{"$f":"IF(SUM($AW304:CJ304)<0,0,IF(SUM($AX304:CJ304)+CJ304>$AW304,$AW304-SUM($AX304:CJ304),CJ304))","v":0},{"$f":"IF(SUM($AW304:CK304)<0,0,IF(SUM($AX304:CK304)+CK304>$AW304,$AW304-SUM($AX304:CK304),CK304))","v":0},{"$f":"IF(SUM($AW304:CL304)<0,0,IF(SUM($AX304:CL304)+CL304>$AW304,$AW304-SUM($AX304:CL304),CL304))","v":0},{"$f":"IF(SUM($AW304:CM304)<0,0,IF(SUM($AX304:CM304)+CM304>$AW304,$AW304-SUM($AX304:CM304),CM304))","v":0},{"$f":"IF(SUM($AW304:CN304)<0,0,IF(SUM($AX304:CN304)+CN304>$AW304,$AW304-SUM($AX304:CN304),CN304))","v":0},{"$f":"IF(SUM($AW304:CO304)<0,0,IF(SUM($AX304:CO304)+CO304>$AW304,$AW304-SUM($AX304:CO304),CO304))","v":0},{"$f":"IF(SUM($AW304:CP304)<0,0,IF(SUM($AX304:CP304)+CP304>$AW304,$AW304-SUM($AX304:CP304),CP304))","v":0},{"$f":"IF(SUM($AW304:CQ304)<0,0,IF(SUM($AX304:CQ304)+CQ304>$AW304,$AW304-SUM($AX304:CQ304),CQ304))","v":0},{"$f":"IF(SUM($AW304:CR304)<0,0,IF(SUM($AX304:CR304)+CR304>$AW304,$AW304-SUM($AX304:CR304),CR304))","v":0},{"$f":"IF(SUM($AW304:CS304)<0,0,IF(SUM($AX304:CS304)+CS304>$AW304,$AW304-SUM($AX304:CS304),CS304))","v":0},{"$f":"IF(SUM($AW304:CT304)<0,0,IF(SUM($AX304:CT304)+CT304>$AW304,$AW304-SUM($AX304:CT304),CT304))","v":0},{"$f":"IF(SUM($AW304:CU304)<0,0,IF(SUM($AX304:CU304)+CU304>$AW304,$AW304-SUM($AX304:CU304),CU304))","v":0},{"$f":"IF(SUM($AW304:CV304)<0,0,IF(SUM($AX304:CV304)+CV304>$AW304,$AW304-SUM($AX304:CV304),CV304))","v":0},{"$f":"IF(SUM($AW304:CW304)<0,0,IF(SUM($AX304:CW304)+CW304>$AW304,$AW304-SUM($AX304:CW304),CW304))","v":0},{"$f":"IF(SUM($AW304:CX304)<0,0,IF(SUM($AX304:CX304)+CX304>$AW304,$AW304-SUM($AX304:CX304),CX304))","v":0},{"$f":"IF(SUM($AW304:CY304)<0,0,IF(SUM($AX304:CY304)+CY304>$AW304,$AW304-SUM($AX304:CY304),CY304))","v":0},{"$f":"IF(SUM($AW304:CZ304)<0,0,IF(SUM($AX304:CZ304)+CZ304>$AW304,$AW304-SUM($AX304:CZ304),CZ304))","v":0},{"$f":"IF(SUM($AW304:DA304)<0,0,IF(SUM($AX304:DA304)+DA304>$AW304,$AW304-SUM($AX304:DA304),DA304))","v":0},{"$f":"IF(SUM($AW304:DB304)<0,0,IF(SUM($AX304:DB304)+DB304>$AW304,$AW304-SUM($AX304:DB304),DB304))","v":0},{"$f":"IF(SUM($AW304:DC304)<0,0,IF(SUM($AX304:DC304)+DC304>$AW304,$AW304-SUM($AX304:DC304),DC304))","v":0},{"$f":"IF(SUM($AW304:DD304)<0,0,IF(SUM($AX304:DD304)+DD304>$AW304,$AW304-SUM($AX304:DD304),DD304))","v":0},{"$f":"IF(SUM($AW304:DE304)<0,0,IF(SUM($AX304:DE304)+DE304>$AW304,$AW304-SUM($AX304:DE304),DE304))","v":0},{"$f":"IF(SUM($AW304:DF304)<0,0,IF(SUM($AX304:DF304)+DF304>$AW304,$AW304-SUM($AX304:DF304),DF304))","v":0},{"$f":"IF(SUM($AW304:DG304)<0,0,IF(SUM($AX304:DG304)+DG304>$AW304,$AW304-SUM($AX304:DG304),DG304))","v":0},{"$f":"IF(SUM($AW304:DH304)<0,0,IF(SUM($AX304:DH304)+DH304>$AW304,$AW304-SUM($AX304:DH304),DH304))","v":0},{"$f":"IF(SUM($AW304:DI304)<0,0,IF(SUM($AX304:DI304)+DI304>$AW304,$AW304-SUM($AX304:DI304),DI304))","v":0},{"$f":"IF(SUM($AW304:DJ304)<0,0,IF(SUM($AX304:DJ304)+DJ304>$AW304,$AW304-SUM($AX304:DJ304),DJ304))","v":0},{"$f":"IF(SUM($AW304:DK304)<0,0,IF(SUM($AX304:DK304)+DK304>$AW304,$AW304-SUM($AX304:DK304),DK304))","v":0},{"$f":"IF(SUM($AW304:DL304)<0,0,IF(SUM($AX304:DL304)+DL304>$AW304,$AW304-SUM($AX304:DL304),DL304))","v":0},{"$f":"IF(SUM($AW304:DM304)<0,0,IF(SUM($AX304:DM304)+DM304>$AW304,$AW304-SUM($AX304:DM304),DM304))","v":0},{"$f":"IF(SUM($AW304:DN304)<0,0,IF(SUM($AX304:DN304)+DN304>$AW304,$AW304-SUM($AX304:DN304),DN304))","v":0},{"$f":"IF(SUM($AW304:DO304)<0,0,IF(SUM($AX304:DO304)+DO304>$AW304,$AW304-SUM($AX304:DO304),DO304))","v":0},{"$f":"IF(SUM($AW304:DP304)<0,0,IF(SUM($AX304:DP304)+DP304>$AW304,$AW304-SUM($AX304:DP304),DP304))","v":0},{"$f":"IF(SUM($AW304:DQ304)<0,0,IF(SUM($AX304:DQ304)+DQ304>$AW304,$AW304-SUM($AX304:DQ304),DQ304))","v":0},{"$f":"IF(SUM($AW304:DR304)<0,0,IF(SUM($AX304:DR304)+DR304>$AW304,$AW304-SUM($AX304:DR304),DR304))","v":0},{"$f":"IF(SUM($AW304:DS304)<0,0,IF(SUM($AX304:DS304)+DS304>$AW304,$AW304-SUM($AX304:DS304),DS304))","v":0},{"$f":"IF(SUM($AW304:DT304)<0,0,IF(SUM($AX304:DT304)+DT304>$AW304,$AW304-SUM($AX304:DT304),DT304))","v":0},{"$f":"IF(SUM($AW304:DU304)<0,0,IF(SUM($AX304:DU304)+DU304>$AW304,$AW304-SUM($AX304:DU304),DU304))","v":0},{"$f":"IF(SUM($AW304:DV304)<0,0,IF(SUM($AX304:DV304)+DV304>$AW304,$AW304-SUM($AX304:DV304),DV304))","v":0},{"$f":"IF(SUM($AW304:DW304)<0,0,IF(SUM($AX304:DW304)+DW304>$AW304,$AW304-SUM($AX304:DW304),DW304))","v":0},{"$f":"IF(SUM($AW304:DX304)<0,0,IF(SUM($AX304:DX304)+DX304>$AW304,$AW304-SUM($AX304:DX304),DX304))","v":0},{"$f":"IF(SUM($AW304:DY304)<0,0,IF(SUM($AX304:DY304)+DY304>$AW304,$AW304-SUM($AX304:DY304),DY304))","v":0},{"$f":"IF(SUM($AW304:DZ304)<0,0,IF(SUM($AX304:DZ304)+DZ304>$AW304,$AW304-SUM($AX304:DZ304),DZ304))","v":0},{"$f":"IF(SUM($AW304:EA304)<0,0,IF(SUM($AX304:EA304)+EA304>$AW304,$AW304-SUM($AX304:EA304),EA304))","v":0},{"$f":"IF(SUM($AW304:EB304)<0,0,IF(SUM($AX304:EB304)+EB304>$AW304,$AW304-SUM($AX304:EB304),EB304))","v":0},{"$f":"IF(SUM($AW304:EC304)<0,0,IF(SUM($AX304:EC304)+EC304>$AW304,$AW304-SUM($AX304:EC304),EC304))","v":0},{"$f":"IF(SUM($AW304:ED304)<0,0,IF(SUM($AX304:ED304)+ED304>$AW304,$AW304-SUM($AX304:ED304),ED304))","v":0},{"$f":"IF(SUM($AW304:EE304)<0,0,IF(SUM($AX304:EE304)+EE304>$AW304,$AW304-SUM($AX304:EE304),EE304))","v":0},{"$f":"IF(SUM($AW304:EF304)<0,0,IF(SUM($AX304:EF304)+EF304>$AW304,$AW304-SUM($AX304:EF304),EF304))","v":0},{"$f":"IF(SUM($AW304:EG304)<0,0,IF(SUM($AX304:EG304)+EG304>$AW304,$AW304-SUM($AX304:EG304),EG304))","v":0},{"$f":"IF(SUM($AW304:EH304)<0,0,IF(SUM($AX304:EH304)+EH304>$AW304,$AW304-SUM($AX304:EH304),EH304))","v":0},{"$f":"IF(SUM($AW304:EI304)<0,0,IF(SUM($AX304:EI304)+EI304>$AW304,$AW304-SUM($AX304:EI304),EI304))","v":0},{"$f":"IF(SUM($AW304:EJ304)<0,0,IF(SUM($AX304:EJ304)+EJ304>$AW304,$AW304-SUM($AX304:EJ304),EJ304))","v":0},{"$f":"IF(SUM($AW304:EK304)<0,0,IF(SUM($AX304:EK304)+EK304>$AW304,$AW304-SUM($AX304:EK304),EK304))","v":0},{"$f":"IF(SUM($AW304:EL304)<0,0,IF(SUM($AX304:EL304)+EL304>$AW304,$AW304-SUM($AX304:EL304),EL304))","v":0},{"$f":"IF(SUM($AW304:EM304)<0,0,IF(SUM($AX304:EM304)+EM304>$AW304,$AW304-SUM($AX304:EM304),EM304))","v":0},{"$f":"IF(SUM($AW304:EN304)<0,0,IF(SUM($AX304:EN304)+EN304>$AW304,$AW304-SUM($AX304:EN304),EN304))","v":0},{"$f":"IF(SUM($AW304:EO304)<0,0,IF(SUM($AX304:EO304)+EO304>$AW304,$AW304-SUM($AX304:EO304),EO304))","v":0},{"$f":"IF(SUM($AW304:EP304)<0,0,IF(SUM($AX304:EP304)+EP304>$AW304,$AW304-SUM($AX304:EP304),EP304))","v":0},{"$f":"IF(SUM($AW304:EQ304)<0,0,IF(SUM($AX304:EQ304)+EQ304>$AW304,$AW304-SUM($AX304:EQ304),EQ304))","v":0},{"$f":"IF(SUM($AW304:ER304)<0,0,IF(SUM($AX304:ER304)+ER304>$AW304,$AW304-SUM($AX304:ER304),ER304))","v":0},{"$f":"IF(SUM($AW304:ES304)<0,0,IF(SUM($AX304:ES304)+ES304>$AW304,$AW304-SUM($AX304:ES304),ES304))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AB305:AB305)+AB305>$AA29,$AA29-SUM($AB305:AB305),AB305)","v":0},{"$f":"IF(SUM($AB305:AC305)+AC305>$AA29,$AA29-SUM($AB305:AC305),AC305)","v":0},{"$f":"IF(SUM($AB305:AD305)+AD305>$AA29,$AA29-SUM($AB305:AD305),AD305)","v":0},{"$f":"IF(SUM($AB305:AE305)+AE305>$AA29,$AA29-SUM($AB305:AE305),AE305)","v":0},{"$f":"IF(SUM($AB305:AF305)+AF305>$AA29,$AA29-SUM($AB305:AF305),AF305)","v":0},{"$f":"IF(SUM($AB305:AG305)+AG305>$AA29,$AA29-SUM($AB305:AG305),AG305)","v":0},{"$f":"IF(SUM($AB305:AH305)+AH305>$AA29,$AA29-SUM($AB305:AH305),AH305)","v":0},{"$f":"IF(SUM($AB305:AI305)+AI305>$AA29,$AA29-SUM($AB305:AI305),AI305)","v":0},{"$f":"IF(SUM($AB305:AJ305)+AJ305>$AA29,$AA29-SUM($AB305:AJ305),AJ305)","v":0},{"$f":"IF(SUM($AB305:AK305)+AK305>$AA29,$AA29-SUM($AB305:AK305),AK305)","v":0},{"$f":"IF(SUM($AB305:AL305)+AL305>$AA29,$AA29-SUM($AB305:AL305),AL305)","v":0},{"$f":"IF(SUM($AB305:AM305)+AM305>$AA29,$AA29-SUM($AB305:AM305),AM305)","v":0},{"$f":"IF(SUM($AB305:AN305)+AN305>$AA29,$AA29-SUM($AB305:AN305),AN305)","v":0},{"$f":"IF(SUM($AB305:AO305)+AO305>$AA29,$AA29-SUM($AB305:AO305),AO305)","v":0},{"$f":"IF(SUM($AB305:AP305)+AP305>$AA29,$AA29-SUM($AB305:AP305),AP305)","v":0},{"$f":"IF(SUM($AB305:AQ305)+AQ305>$AA29,$AA29-SUM($AB305:AQ305),AQ305)","v":0},{"$f":"IF(SUM($AB305:AR305)+AR305>$AA29,$AA29-SUM($AB305:AR305),AR305)","v":0},{"$f":"IF(SUM($AB305:AS305)+AS305>$AA29,$AA29-SUM($AB305:AS305),AS305)","v":0},{"$f":"IF(SUM($AB305:AT305)+AT305>$AA29,$AA29-SUM($AB305:AT305),AT305)","v":0},{"$f":"IF(SUM($AB305:AU305)+AU305>$AA29,$AA29-SUM($AB305:AU305),AU305)","v":0},0,0,{"$f":"IF(SUM($AW305:AX305)<0,0,IF(SUM($AX305:AX305)+AX305>$AW305,$AW305-SUM($AX305:AX305),AX305))","v":0},{"$f":"IF(SUM($AW305:AY305)<0,0,IF(SUM($AX305:AY305)+AY305>$AW305,$AW305-SUM($AX305:AY305),AY305))","v":0},{"$f":"IF(SUM($AW305:AZ305)<0,0,IF(SUM($AX305:AZ305)+AZ305>$AW305,$AW305-SUM($AX305:AZ305),AZ305))","v":0},{"$f":"IF(SUM($AW305:BA305)<0,0,IF(SUM($AX305:BA305)+BA305>$AW305,$AW305-SUM($AX305:BA305),BA305))","v":0},{"$f":"IF(SUM($AW305:BB305)<0,0,IF(SUM($AX305:BB305)+BB305>$AW305,$AW305-SUM($AX305:BB305),BB305))","v":0},{"$f":"IF(SUM($AW305:BC305)<0,0,IF(SUM($AX305:BC305)+BC305>$AW305,$AW305-SUM($AX305:BC305),BC305))","v":0},{"$f":"IF(SUM($AW305:BD305)<0,0,IF(SUM($AX305:BD305)+BD305>$AW305,$AW305-SUM($AX305:BD305),BD305))","v":0},{"$f":"IF(SUM($AW305:BE305)<0,0,IF(SUM($AX305:BE305)+BE305>$AW305,$AW305-SUM($AX305:BE305),BE305))","v":0},{"$f":"IF(SUM($AW305:BF305)<0,0,IF(SUM($AX305:BF305)+BF305>$AW305,$AW305-SUM($AX305:BF305),BF305))","v":0},{"$f":"IF(SUM($AW305:BG305)<0,0,IF(SUM($AX305:BG305)+BG305>$AW305,$AW305-SUM($AX305:BG305),BG305))","v":0},{"$f":"IF(SUM($AW305:BH305)<0,0,IF(SUM($AX305:BH305)+BH305>$AW305,$AW305-SUM($AX305:BH305),BH305))","v":0},{"$f":"IF(SUM($AW305:BI305)<0,0,IF(SUM($AX305:BI305)+BI305>$AW305,$AW305-SUM($AX305:BI305),BI305))","v":0},{"$f":"IF(SUM($AW305:BJ305)<0,0,IF(SUM($AX305:BJ305)+BJ305>$AW305,$AW305-SUM($AX305:BJ305),BJ305))","v":0},{"$f":"IF(SUM($AW305:BK305)<0,0,IF(SUM($AX305:BK305)+BK305>$AW305,$AW305-SUM($AX305:BK305),BK305))","v":0},{"$f":"IF(SUM($AW305:BL305)<0,0,IF(SUM($AX305:BL305)+BL305>$AW305,$AW305-SUM($AX305:BL305),BL305))","v":0},{"$f":"IF(SUM($AW305:BM305)<0,0,IF(SUM($AX305:BM305)+BM305>$AW305,$AW305-SUM($AX305:BM305),BM305))","v":0},{"$f":"IF(SUM($AW305:BN305)<0,0,IF(SUM($AX305:BN305)+BN305>$AW305,$AW305-SUM($AX305:BN305),BN305))","v":0},{"$f":"IF(SUM($AW305:BO305)<0,0,IF(SUM($AX305:BO305)+BO305>$AW305,$AW305-SUM($AX305:BO305),BO305))","v":0},{"$f":"IF(SUM($AW305:BP305)<0,0,IF(SUM($AX305:BP305)+BP305>$AW305,$AW305-SUM($AX305:BP305),BP305))","v":0},{"$f":"IF(SUM($AW305:BQ305)<0,0,IF(SUM($AX305:BQ305)+BQ305>$AW305,$AW305-SUM($AX305:BQ305),BQ305))","v":0},{"$f":"IF(SUM($AW305:BR305)<0,0,IF(SUM($AX305:BR305)+BR305>$AW305,$AW305-SUM($AX305:BR305),BR305))","v":0},{"$f":"IF(SUM($AW305:BS305)<0,0,IF(SUM($AX305:BS305)+BS305>$AW305,$AW305-SUM($AX305:BS305),BS305))","v":0},{"$f":"IF(SUM($AW305:BT305)<0,0,IF(SUM($AX305:BT305)+BT305>$AW305,$AW305-SUM($AX305:BT305),BT305))","v":0},{"$f":"IF(SUM($AW305:BU305)<0,0,IF(SUM($AX305:BU305)+BU305>$AW305,$AW305-SUM($AX305:BU305),BU305))","v":0},{"$f":"IF(SUM($AW305:BV305)<0,0,IF(SUM($AX305:BV305)+BV305>$AW305,$AW305-SUM($AX305:BV305),BV305))","v":0},{"$f":"IF(SUM($AW305:BW305)<0,0,IF(SUM($AX305:BW305)+BW305>$AW305,$AW305-SUM($AX305:BW305),BW305))","v":0},{"$f":"IF(SUM($AW305:BX305)<0,0,IF(SUM($AX305:BX305)+BX305>$AW305,$AW305-SUM($AX305:BX305),BX305))","v":0},{"$f":"IF(SUM($AW305:BY305)<0,0,IF(SUM($AX305:BY305)+BY305>$AW305,$AW305-SUM($AX305:BY305),BY305))","v":0},{"$f":"IF(SUM($AW305:BZ305)<0,0,IF(SUM($AX305:BZ305)+BZ305>$AW305,$AW305-SUM($AX305:BZ305),BZ305))","v":0},{"$f":"IF(SUM($AW305:CA305)<0,0,IF(SUM($AX305:CA305)+CA305>$AW305,$AW305-SUM($AX305:CA305),CA305))","v":0},{"$f":"IF(SUM($AW305:CB305)<0,0,IF(SUM($AX305:CB305)+CB305>$AW305,$AW305-SUM($AX305:CB305),CB305))","v":0},{"$f":"IF(SUM($AW305:CC305)<0,0,IF(SUM($AX305:CC305)+CC305>$AW305,$AW305-SUM($AX305:CC305),CC305))","v":0},{"$f":"IF(SUM($AW305:CD305)<0,0,IF(SUM($AX305:CD305)+CD305>$AW305,$AW305-SUM($AX305:CD305),CD305))","v":0},{"$f":"IF(SUM($AW305:CE305)<0,0,IF(SUM($AX305:CE305)+CE305>$AW305,$AW305-SUM($AX305:CE305),CE305))","v":0},{"$f":"IF(SUM($AW305:CF305)<0,0,IF(SUM($AX305:CF305)+CF305>$AW305,$AW305-SUM($AX305:CF305),CF305))","v":0},{"$f":"IF(SUM($AW305:CG305)<0,0,IF(SUM($AX305:CG305)+CG305>$AW305,$AW305-SUM($AX305:CG305),CG305))","v":0},{"$f":"IF(SUM($AW305:CH305)<0,0,IF(SUM($AX305:CH305)+CH305>$AW305,$AW305-SUM($AX305:CH305),CH305))","v":0},{"$f":"IF(SUM($AW305:CI305)<0,0,IF(SUM($AX305:CI305)+CI305>$AW305,$AW305-SUM($AX305:CI305),CI305))","v":0},{"$f":"IF(SUM($AW305:CJ305)<0,0,IF(SUM($AX305:CJ305)+CJ305>$AW305,$AW305-SUM($AX305:CJ305),CJ305))","v":0},{"$f":"IF(SUM($AW305:CK305)<0,0,IF(SUM($AX305:CK305)+CK305>$AW305,$AW305-SUM($AX305:CK305),CK305))","v":0},{"$f":"IF(SUM($AW305:CL305)<0,0,IF(SUM($AX305:CL305)+CL305>$AW305,$AW305-SUM($AX305:CL305),CL305))","v":0},{"$f":"IF(SUM($AW305:CM305)<0,0,IF(SUM($AX305:CM305)+CM305>$AW305,$AW305-SUM($AX305:CM305),CM305))","v":0},{"$f":"IF(SUM($AW305:CN305)<0,0,IF(SUM($AX305:CN305)+CN305>$AW305,$AW305-SUM($AX305:CN305),CN305))","v":0},{"$f":"IF(SUM($AW305:CO305)<0,0,IF(SUM($AX305:CO305)+CO305>$AW305,$AW305-SUM($AX305:CO305),CO305))","v":0},{"$f":"IF(SUM($AW305:CP305)<0,0,IF(SUM($AX305:CP305)+CP305>$AW305,$AW305-SUM($AX305:CP305),CP305))","v":0},{"$f":"IF(SUM($AW305:CQ305)<0,0,IF(SUM($AX305:CQ305)+CQ305>$AW305,$AW305-SUM($AX305:CQ305),CQ305))","v":0},{"$f":"IF(SUM($AW305:CR305)<0,0,IF(SUM($AX305:CR305)+CR305>$AW305,$AW305-SUM($AX305:CR305),CR305))","v":0},{"$f":"IF(SUM($AW305:CS305)<0,0,IF(SUM($AX305:CS305)+CS305>$AW305,$AW305-SUM($AX305:CS305),CS305))","v":0},{"$f":"IF(SUM($AW305:CT305)<0,0,IF(SUM($AX305:CT305)+CT305>$AW305,$AW305-SUM($AX305:CT305),CT305))","v":0},{"$f":"IF(SUM($AW305:CU305)<0,0,IF(SUM($AX305:CU305)+CU305>$AW305,$AW305-SUM($AX305:CU305),CU305))","v":0},{"$f":"IF(SUM($AW305:CV305)<0,0,IF(SUM($AX305:CV305)+CV305>$AW305,$AW305-SUM($AX305:CV305),CV305))","v":0},{"$f":"IF(SUM($AW305:CW305)<0,0,IF(SUM($AX305:CW305)+CW305>$AW305,$AW305-SUM($AX305:CW305),CW305))","v":0},{"$f":"IF(SUM($AW305:CX305)<0,0,IF(SUM($AX305:CX305)+CX305>$AW305,$AW305-SUM($AX305:CX305),CX305))","v":0},{"$f":"IF(SUM($AW305:CY305)<0,0,IF(SUM($AX305:CY305)+CY305>$AW305,$AW305-SUM($AX305:CY305),CY305))","v":0},{"$f":"IF(SUM($AW305:CZ305)<0,0,IF(SUM($AX305:CZ305)+CZ305>$AW305,$AW305-SUM($AX305:CZ305),CZ305))","v":0},{"$f":"IF(SUM($AW305:DA305)<0,0,IF(SUM($AX305:DA305)+DA305>$AW305,$AW305-SUM($AX305:DA305),DA305))","v":0},{"$f":"IF(SUM($AW305:DB305)<0,0,IF(SUM($AX305:DB305)+DB305>$AW305,$AW305-SUM($AX305:DB305),DB305))","v":0},{"$f":"IF(SUM($AW305:DC305)<0,0,IF(SUM($AX305:DC305)+DC305>$AW305,$AW305-SUM($AX305:DC305),DC305))","v":0},{"$f":"IF(SUM($AW305:DD305)<0,0,IF(SUM($AX305:DD305)+DD305>$AW305,$AW305-SUM($AX305:DD305),DD305))","v":0},{"$f":"IF(SUM($AW305:DE305)<0,0,IF(SUM($AX305:DE305)+DE305>$AW305,$AW305-SUM($AX305:DE305),DE305))","v":0},{"$f":"IF(SUM($AW305:DF305)<0,0,IF(SUM($AX305:DF305)+DF305>$AW305,$AW305-SUM($AX305:DF305),DF305))","v":0},{"$f":"IF(SUM($AW305:DG305)<0,0,IF(SUM($AX305:DG305)+DG305>$AW305,$AW305-SUM($AX305:DG305),DG305))","v":0},{"$f":"IF(SUM($AW305:DH305)<0,0,IF(SUM($AX305:DH305)+DH305>$AW305,$AW305-SUM($AX305:DH305),DH305))","v":0},{"$f":"IF(SUM($AW305:DI305)<0,0,IF(SUM($AX305:DI305)+DI305>$AW305,$AW305-SUM($AX305:DI305),DI305))","v":0},{"$f":"IF(SUM($AW305:DJ305)<0,0,IF(SUM($AX305:DJ305)+DJ305>$AW305,$AW305-SUM($AX305:DJ305),DJ305))","v":0},{"$f":"IF(SUM($AW305:DK305)<0,0,IF(SUM($AX305:DK305)+DK305>$AW305,$AW305-SUM($AX305:DK305),DK305))","v":0},{"$f":"IF(SUM($AW305:DL305)<0,0,IF(SUM($AX305:DL305)+DL305>$AW305,$AW305-SUM($AX305:DL305),DL305))","v":0},{"$f":"IF(SUM($AW305:DM305)<0,0,IF(SUM($AX305:DM305)+DM305>$AW305,$AW305-SUM($AX305:DM305),DM305))","v":0},{"$f":"IF(SUM($AW305:DN305)<0,0,IF(SUM($AX305:DN305)+DN305>$AW305,$AW305-SUM($AX305:DN305),DN305))","v":0},{"$f":"IF(SUM($AW305:DO305)<0,0,IF(SUM($AX305:DO305)+DO305>$AW305,$AW305-SUM($AX305:DO305),DO305))","v":0},{"$f":"IF(SUM($AW305:DP305)<0,0,IF(SUM($AX305:DP305)+DP305>$AW305,$AW305-SUM($AX305:DP305),DP305))","v":0},{"$f":"IF(SUM($AW305:DQ305)<0,0,IF(SUM($AX305:DQ305)+DQ305>$AW305,$AW305-SUM($AX305:DQ305),DQ305))","v":0},{"$f":"IF(SUM($AW305:DR305)<0,0,IF(SUM($AX305:DR305)+DR305>$AW305,$AW305-SUM($AX305:DR305),DR305))","v":0},{"$f":"IF(SUM($AW305:DS305)<0,0,IF(SUM($AX305:DS305)+DS305>$AW305,$AW305-SUM($AX305:DS305),DS305))","v":0},{"$f":"IF(SUM($AW305:DT305)<0,0,IF(SUM($AX305:DT305)+DT305>$AW305,$AW305-SUM($AX305:DT305),DT305))","v":0},{"$f":"IF(SUM($AW305:DU305)<0,0,IF(SUM($AX305:DU305)+DU305>$AW305,$AW305-SUM($AX305:DU305),DU305))","v":0},{"$f":"IF(SUM($AW305:DV305)<0,0,IF(SUM($AX305:DV305)+DV305>$AW305,$AW305-SUM($AX305:DV305),DV305))","v":0},{"$f":"IF(SUM($AW305:DW305)<0,0,IF(SUM($AX305:DW305)+DW305>$AW305,$AW305-SUM($AX305:DW305),DW305))","v":0},{"$f":"IF(SUM($AW305:DX305)<0,0,IF(SUM($AX305:DX305)+DX305>$AW305,$AW305-SUM($AX305:DX305),DX305))","v":0},{"$f":"IF(SUM($AW305:DY305)<0,0,IF(SUM($AX305:DY305)+DY305>$AW305,$AW305-SUM($AX305:DY305),DY305))","v":0},{"$f":"IF(SUM($AW305:DZ305)<0,0,IF(SUM($AX305:DZ305)+DZ305>$AW305,$AW305-SUM($AX305:DZ305),DZ305))","v":0},{"$f":"IF(SUM($AW305:EA305)<0,0,IF(SUM($AX305:EA305)+EA305>$AW305,$AW305-SUM($AX305:EA305),EA305))","v":0},{"$f":"IF(SUM($AW305:EB305)<0,0,IF(SUM($AX305:EB305)+EB305>$AW305,$AW305-SUM($AX305:EB305),EB305))","v":0},{"$f":"IF(SUM($AW305:EC305)<0,0,IF(SUM($AX305:EC305)+EC305>$AW305,$AW305-SUM($AX305:EC305),EC305))","v":0},{"$f":"IF(SUM($AW305:ED305)<0,0,IF(SUM($AX305:ED305)+ED305>$AW305,$AW305-SUM($AX305:ED305),ED305))","v":0},{"$f":"IF(SUM($AW305:EE305)<0,0,IF(SUM($AX305:EE305)+EE305>$AW305,$AW305-SUM($AX305:EE305),EE305))","v":0},{"$f":"IF(SUM($AW305:EF305)<0,0,IF(SUM($AX305:EF305)+EF305>$AW305,$AW305-SUM($AX305:EF305),EF305))","v":0},{"$f":"IF(SUM($AW305:EG305)<0,0,IF(SUM($AX305:EG305)+EG305>$AW305,$AW305-SUM($AX305:EG305),EG305))","v":0},{"$f":"IF(SUM($AW305:EH305)<0,0,IF(SUM($AX305:EH305)+EH305>$AW305,$AW305-SUM($AX305:EH305),EH305))","v":0},{"$f":"IF(SUM($AW305:EI305)<0,0,IF(SUM($AX305:EI305)+EI305>$AW305,$AW305-SUM($AX305:EI305),EI305))","v":0},{"$f":"IF(SUM($AW305:EJ305)<0,0,IF(SUM($AX305:EJ305)+EJ305>$AW305,$AW305-SUM($AX305:EJ305),EJ305))","v":0},{"$f":"IF(SUM($AW305:EK305)<0,0,IF(SUM($AX305:EK305)+EK305>$AW305,$AW305-SUM($AX305:EK305),EK305))","v":0},{"$f":"IF(SUM($AW305:EL305)<0,0,IF(SUM($AX305:EL305)+EL305>$AW305,$AW305-SUM($AX305:EL305),EL305))","v":0},{"$f":"IF(SUM($AW305:EM305)<0,0,IF(SUM($AX305:EM305)+EM305>$AW305,$AW305-SUM($AX305:EM305),EM305))","v":0},{"$f":"IF(SUM($AW305:EN305)<0,0,IF(SUM($AX305:EN305)+EN305>$AW305,$AW305-SUM($AX305:EN305),EN305))","v":0},{"$f":"IF(SUM($AW305:EO305)<0,0,IF(SUM($AX305:EO305)+EO305>$AW305,$AW305-SUM($AX305:EO305),EO305))","v":0},{"$f":"IF(SUM($AW305:EP305)<0,0,IF(SUM($AX305:EP305)+EP305>$AW305,$AW305-SUM($AX305:EP305),EP305))","v":0},{"$f":"IF(SUM($AW305:EQ305)<0,0,IF(SUM($AX305:EQ305)+EQ305>$AW305,$AW305-SUM($AX305:EQ305),EQ305))","v":0},{"$f":"IF(SUM($AW305:ER305)<0,0,IF(SUM($AX305:ER305)+ER305>$AW305,$AW305-SUM($AX305:ER305),ER305))","v":0},{"$f":"IF(SUM($AW305:ES305)<0,0,IF(SUM($AX305:ES305)+ES305>$AW305,$AW305-SUM($AX305:ES305),ES305))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9574612500000007E-3,{"$f":"IF(SUM($AB306:AB306)+AB306>$AA30,$AA30-SUM($AB306:AB306),AB306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AC306)+AC306>$AA30,$AA30-SUM($AB306:AC306),AC306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AD306)+AD306>$AA30,$AA30-SUM($AB306:AD306),AD306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AE306)+AE306>$AA30,$AA30-SUM($AB306:AE306),AE306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AF306)+AF306>$AA30,$AA30-SUM($AB306:AF306),AF306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AG306)+AG306>$AA30,$AA30-SUM($AB306:AG306),AG306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AH306)+AH306>$AA30,$AA30-SUM($AB306:AH306),AH306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AI306)+AI306>$AA30,$AA30-SUM($AB306:AI306),AI306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AJ306)+AJ306>$AA30,$AA30-SUM($AB306:AJ306),AJ306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AK306)+AK306>$AA30,$AA30-SUM($AB306:AK306),AK306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AL306)+AL306>$AA30,$AA30-SUM($AB306:AL306),AL306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AM306)+AM306>$AA30,$AA30-SUM($AB306:AM306),AM306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AN306)+AN306>$AA30,$AA30-SUM($AB306:AN306),AN306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AO306)+AO306>$AA30,$AA30-SUM($AB306:AO306),AO306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AP306)+AP306>$AA30,$AA30-SUM($AB306:AP306),AP306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AQ306)+AQ306>$AA30,$AA30-SUM($AB306:AQ306),AQ306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AR306)+AR306>$AA30,$AA30-SUM($AB306:AR306),AR306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AS306)+AS306>$AA30,$AA30-SUM($AB306:AS306),AS306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AT306)+AT306>$AA30,$AA30-SUM($AB306:AT306),AT306)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AB306:AU306)+AU306>$AA30,$AA30-SUM($AB306:AU306),AU306)","v":9.9574612500000007E-3},0.18919176375000005,3.982984500000001E-2,{"$f":"IF(SUM($AW306:AX306)<0,0,IF(SUM($AX306:AX306)+AX306>$AW306,$AW306-SUM($AX306:AX306),AX306))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW306:AY306)<0,0,IF(SUM($AX306:AY306)+AY306>$AW306,$AW306-SUM($AX306:AY306),AY306))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW306:AZ306)<0,0,IF(SUM($AX306:AZ306)+AZ306>$AW306,$AW306-SUM($AX306:AZ306),AZ306))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW306:BA306)<0,0,IF(SUM($AX306:BA306)+BA306>$AW306,$AW306-SUM($AX306:BA306),BA306))","v":2.9872383750000009E-2},{"$f":"IF(SUM($AW306:BB306)<0,0,IF(SUM($AX306:BB306)+BB306>$AW306,$AW306-SUM($AX306:BB306),BB306))","v":0},{"$f":"IF(SUM($AW306:BC306)<0,0,IF(SUM($AX306:BC306)+BC306>$AW306,$AW306-SUM($AX306:BC306),BC306))","v":0},{"$f":"IF(SUM($AW306:BD306)<0,0,IF(SUM($AX306:BD306)+BD306>$AW306,$AW306-SUM($AX306:BD306),BD306))","v":0},{"$f":"IF(SUM($AW306:BE306)<0,0,IF(SUM($AX306:BE306)+BE306>$AW306,$AW306-SUM($AX306:BE306),BE306))","v":0},{"$f":"IF(SUM($AW306:BF306)<0,0,IF(SUM($AX306:BF306)+BF306>$AW306,$AW306-SUM($AX306:BF306),BF306))","v":0},{"$f":"IF(SUM($AW306:BG306)<0,0,IF(SUM($AX306:BG306)+BG306>$AW306,$AW306-SUM($AX306:BG306),BG306))","v":0},{"$f":"IF(SUM($AW306:BH306)<0,0,IF(SUM($AX306:BH306)+BH306>$AW306,$AW306-SUM($AX306:BH306),BH306))","v":0},{"$f":"IF(SUM($AW306:BI306)<0,0,IF(SUM($AX306:BI306)+BI306>$AW306,$AW306-SUM($AX306:BI306),BI306))","v":0},{"$f":"IF(SUM($AW306:BJ306)<0,0,IF(SUM($AX306:BJ306)+BJ306>$AW306,$AW306-SUM($AX306:BJ306),BJ306))","v":0},{"$f":"IF(SUM($AW306:BK306)<0,0,IF(SUM($AX306:BK306)+BK306>$AW306,$AW306-SUM($AX306:BK306),BK306))","v":0},{"$f":"IF(SUM($AW306:BL306)<0,0,IF(SUM($AX306:BL306)+BL306>$AW306,$AW306-SUM($AX306:BL306),BL306))","v":0},{"$f":"IF(SUM($AW306:BM306)<0,0,IF(SUM($AX306:BM306)+BM306>$AW306,$AW306-SUM($AX306:BM306),BM306))","v":0},{"$f":"IF(SUM($AW306:BN306)<0,0,IF(SUM($AX306:BN306)+BN306>$AW306,$AW306-SUM($AX306:BN306),BN306))","v":0},{"$f":"IF(SUM($AW306:BO306)<0,0,IF(SUM($AX306:BO306)+BO306>$AW306,$AW306-SUM($AX306:BO306),BO306))","v":0},{"$f":"IF(SUM($AW306:BP306)<0,0,IF(SUM($AX306:BP306)+BP306>$AW306,$AW306-SUM($AX306:BP306),BP306))","v":0},{"$f":"IF(SUM($AW306:BQ306)<0,0,IF(SUM($AX306:BQ306)+BQ306>$AW306,$AW306-SUM($AX306:BQ306),BQ306))","v":0},{"$f":"IF(SUM($AW306:BR306)<0,0,IF(SUM($AX306:BR306)+BR306>$AW306,$AW306-SUM($AX306:BR306),BR306))","v":0},{"$f":"IF(SUM($AW306:BS306)<0,0,IF(SUM($AX306:BS306)+BS306>$AW306,$AW306-SUM($AX306:BS306),BS306))","v":0},{"$f":"IF(SUM($AW306:BT306)<0,0,IF(SUM($AX306:BT306)+BT306>$AW306,$AW306-SUM($AX306:BT306),BT306))","v":0},{"$f":"IF(SUM($AW306:BU306)<0,0,IF(SUM($AX306:BU306)+BU306>$AW306,$AW306-SUM($AX306:BU306),BU306))","v":0},{"$f":"IF(SUM($AW306:BV306)<0,0,IF(SUM($AX306:BV306)+BV306>$AW306,$AW306-SUM($AX306:BV306),BV306))","v":0},{"$f":"IF(SUM($AW306:BW306)<0,0,IF(SUM($AX306:BW306)+BW306>$AW306,$AW306-SUM($AX306:BW306),BW306))","v":0},{"$f":"IF(SUM($AW306:BX306)<0,0,IF(SUM($AX306:BX306)+BX306>$AW306,$AW306-SUM($AX306:BX306),BX306))","v":0},{"$f":"IF(SUM($AW306:BY306)<0,0,IF(SUM($AX306:BY306)+BY306>$AW306,$AW306-SUM($AX306:BY306),BY306))","v":0},{"$f":"IF(SUM($AW306:BZ306)<0,0,IF(SUM($AX306:BZ306)+BZ306>$AW306,$AW306-SUM($AX306:BZ306),BZ306))","v":0},{"$f":"IF(SUM($AW306:CA306)<0,0,IF(SUM($AX306:CA306)+CA306>$AW306,$AW306-SUM($AX306:CA306),CA306))","v":0},{"$f":"IF(SUM($AW306:CB306)<0,0,IF(SUM($AX306:CB306)+CB306>$AW306,$AW306-SUM($AX306:CB306),CB306))","v":0},{"$f":"IF(SUM($AW306:CC306)<0,0,IF(SUM($AX306:CC306)+CC306>$AW306,$AW306-SUM($AX306:CC306),CC306))","v":0},{"$f":"IF(SUM($AW306:CD306)<0,0,IF(SUM($AX306:CD306)+CD306>$AW306,$AW306-SUM($AX306:CD306),CD306))","v":0},{"$f":"IF(SUM($AW306:CE306)<0,0,IF(SUM($AX306:CE306)+CE306>$AW306,$AW306-SUM($AX306:CE306),CE306))","v":0},{"$f":"IF(SUM($AW306:CF306)<0,0,IF(SUM($AX306:CF306)+CF306>$AW306,$AW306-SUM($AX306:CF306),CF306))","v":0},{"$f":"IF(SUM($AW306:CG306)<0,0,IF(SUM($AX306:CG306)+CG306>$AW306,$AW306-SUM($AX306:CG306),CG306))","v":0},{"$f":"IF(SUM($AW306:CH306)<0,0,IF(SUM($AX306:CH306)+CH306>$AW306,$AW306-SUM($AX306:CH306),CH306))","v":0},{"$f":"IF(SUM($AW306:CI306)<0,0,IF(SUM($AX306:CI306)+CI306>$AW306,$AW306-SUM($AX306:CI306),CI306))","v":0},{"$f":"IF(SUM($AW306:CJ306)<0,0,IF(SUM($AX306:CJ306)+CJ306>$AW306,$AW306-SUM($AX306:CJ306),CJ306))","v":0},{"$f":"IF(SUM($AW306:CK306)<0,0,IF(SUM($AX306:CK306)+CK306>$AW306,$AW306-SUM($AX306:CK306),CK306))","v":0},{"$f":"IF(SUM($AW306:CL306)<0,0,IF(SUM($AX306:CL306)+CL306>$AW306,$AW306-SUM($AX306:CL306),CL306))","v":0},{"$f":"IF(SUM($AW306:CM306)<0,0,IF(SUM($AX306:CM306)+CM306>$AW306,$AW306-SUM($AX306:CM306),CM306))","v":0},{"$f":"IF(SUM($AW306:CN306)<0,0,IF(SUM($AX306:CN306)+CN306>$AW306,$AW306-SUM($AX306:CN306),CN306))","v":0},{"$f":"IF(SUM($AW306:CO306)<0,0,IF(SUM($AX306:CO306)+CO306>$AW306,$AW306-SUM($AX306:CO306),CO306))","v":0},{"$f":"IF(SUM($AW306:CP306)<0,0,IF(SUM($AX306:CP306)+CP306>$AW306,$AW306-SUM($AX306:CP306),CP306))","v":0},{"$f":"IF(SUM($AW306:CQ306)<0,0,IF(SUM($AX306:CQ306)+CQ306>$AW306,$AW306-SUM($AX306:CQ306),CQ306))","v":0},{"$f":"IF(SUM($AW306:CR306)<0,0,IF(SUM($AX306:CR306)+CR306>$AW306,$AW306-SUM($AX306:CR306),CR306))","v":0},{"$f":"IF(SUM($AW306:CS306)<0,0,IF(SUM($AX306:CS306)+CS306>$AW306,$AW306-SUM($AX306:CS306),CS306))","v":0},{"$f":"IF(SUM($AW306:CT306)<0,0,IF(SUM($AX306:CT306)+CT306>$AW306,$AW306-SUM($AX306:CT306),CT306))","v":0},{"$f":"IF(SUM($AW306:CU306)<0,0,IF(SUM($AX306:CU306)+CU306>$AW306,$AW306-SUM($AX306:CU306),CU306))","v":0},{"$f":"IF(SUM($AW306:CV306)<0,0,IF(SUM($AX306:CV306)+CV306>$AW306,$AW306-SUM($AX306:CV306),CV306))","v":0},{"$f":"IF(SUM($AW306:CW306)<0,0,IF(SUM($AX306:CW306)+CW306>$AW306,$AW306-SUM($AX306:CW306),CW306))","v":0},{"$f":"IF(SUM($AW306:CX306)<0,0,IF(SUM($AX306:CX306)+CX306>$AW306,$AW306-SUM($AX306:CX306),CX306))","v":0},{"$f":"IF(SUM($AW306:CY306)<0,0,IF(SUM($AX306:CY306)+CY306>$AW306,$AW306-SUM($AX306:CY306),CY306))","v":0},{"$f":"IF(SUM($AW306:CZ306)<0,0,IF(SUM($AX306:CZ306)+CZ306>$AW306,$AW306-SUM($AX306:CZ306),CZ306))","v":0},{"$f":"IF(SUM($AW306:DA306)<0,0,IF(SUM($AX306:DA306)+DA306>$AW306,$AW306-SUM($AX306:DA306),DA306))","v":0},{"$f":"IF(SUM($AW306:DB306)<0,0,IF(SUM($AX306:DB306)+DB306>$AW306,$AW306-SUM($AX306:DB306),DB306))","v":0},{"$f":"IF(SUM($AW306:DC306)<0,0,IF(SUM($AX306:DC306)+DC306>$AW306,$AW306-SUM($AX306:DC306),DC306))","v":0},{"$f":"IF(SUM($AW306:DD306)<0,0,IF(SUM($AX306:DD306)+DD306>$AW306,$AW306-SUM($AX306:DD306),DD306))","v":0},{"$f":"IF(SUM($AW306:DE306)<0,0,IF(SUM($AX306:DE306)+DE306>$AW306,$AW306-SUM($AX306:DE306),DE306))","v":0},{"$f":"IF(SUM($AW306:DF306)<0,0,IF(SUM($AX306:DF306)+DF306>$AW306,$AW306-SUM($AX306:DF306),DF306))","v":0},{"$f":"IF(SUM($AW306:DG306)<0,0,IF(SUM($AX306:DG306)+DG306>$AW306,$AW306-SUM($AX306:DG306),DG306))","v":0},{"$f":"IF(SUM($AW306:DH306)<0,0,IF(SUM($AX306:DH306)+DH306>$AW306,$AW306-SUM($AX306:DH306),DH306))","v":0},{"$f":"IF(SUM($AW306:DI306)<0,0,IF(SUM($AX306:DI306)+DI306>$AW306,$AW306-SUM($AX306:DI306),DI306))","v":0},{"$f":"IF(SUM($AW306:DJ306)<0,0,IF(SUM($AX306:DJ306)+DJ306>$AW306,$AW306-SUM($AX306:DJ306),DJ306))","v":0},{"$f":"IF(SUM($AW306:DK306)<0,0,IF(SUM($AX306:DK306)+DK306>$AW306,$AW306-SUM($AX306:DK306),DK306))","v":0},{"$f":"IF(SUM($AW306:DL306)<0,0,IF(SUM($AX306:DL306)+DL306>$AW306,$AW306-SUM($AX306:DL306),DL306))","v":0},{"$f":"IF(SUM($AW306:DM306)<0,0,IF(SUM($AX306:DM306)+DM306>$AW306,$AW306-SUM($AX306:DM306),DM306))","v":0},{"$f":"IF(SUM($AW306:DN306)<0,0,IF(SUM($AX306:DN306)+DN306>$AW306,$AW306-SUM($AX306:DN306),DN306))","v":0},{"$f":"IF(SUM($AW306:DO306)<0,0,IF(SUM($AX306:DO306)+DO306>$AW306,$AW306-SUM($AX306:DO306),DO306))","v":0},{"$f":"IF(SUM($AW306:DP306)<0,0,IF(SUM($AX306:DP306)+DP306>$AW306,$AW306-SUM($AX306:DP306),DP306))","v":0},{"$f":"IF(SUM($AW306:DQ306)<0,0,IF(SUM($AX306:DQ306)+DQ306>$AW306,$AW306-SUM($AX306:DQ306),DQ306))","v":0},{"$f":"IF(SUM($AW306:DR306)<0,0,IF(SUM($AX306:DR306)+DR306>$AW306,$AW306-SUM($AX306:DR306),DR306))","v":0},{"$f":"IF(SUM($AW306:DS306)<0,0,IF(SUM($AX306:DS306)+DS306>$AW306,$AW306-SUM($AX306:DS306),DS306))","v":0},{"$f":"IF(SUM($AW306:DT306)<0,0,IF(SUM($AX306:DT306)+DT306>$AW306,$AW306-SUM($AX306:DT306),DT306))","v":0},{"$f":"IF(SUM($AW306:DU306)<0,0,IF(SUM($AX306:DU306)+DU306>$AW306,$AW306-SUM($AX306:DU306),DU306))","v":0},{"$f":"IF(SUM($AW306:DV306)<0,0,IF(SUM($AX306:DV306)+DV306>$AW306,$AW306-SUM($AX306:DV306),DV306))","v":0},{"$f":"IF(SUM($AW306:DW306)<0,0,IF(SUM($AX306:DW306)+DW306>$AW306,$AW306-SUM($AX306:DW306),DW306))","v":0},{"$f":"IF(SUM($AW306:DX306)<0,0,IF(SUM($AX306:DX306)+DX306>$AW306,$AW306-SUM($AX306:DX306),DX306))","v":0},{"$f":"IF(SUM($AW306:DY306)<0,0,IF(SUM($AX306:DY306)+DY306>$AW306,$AW306-SUM($AX306:DY306),DY306))","v":0},{"$f":"IF(SUM($AW306:DZ306)<0,0,IF(SUM($AX306:DZ306)+DZ306>$AW306,$AW306-SUM($AX306:DZ306),DZ306))","v":0},{"$f":"IF(SUM($AW306:EA306)<0,0,IF(SUM($AX306:EA306)+EA306>$AW306,$AW306-SUM($AX306:EA306),EA306))","v":0},{"$f":"IF(SUM($AW306:EB306)<0,0,IF(SUM($AX306:EB306)+EB306>$AW306,$AW306-SUM($AX306:EB306),EB306))","v":0},{"$f":"IF(SUM($AW306:EC306)<0,0,IF(SUM($AX306:EC306)+EC306>$AW306,$AW306-SUM($AX306:EC306),EC306))","v":0},{"$f":"IF(SUM($AW306:ED306)<0,0,IF(SUM($AX306:ED306)+ED306>$AW306,$AW306-SUM($AX306:ED306),ED306))","v":0},{"$f":"IF(SUM($AW306:EE306)<0,0,IF(SUM($AX306:EE306)+EE306>$AW306,$AW306-SUM($AX306:EE306),EE306))","v":0},{"$f":"IF(SUM($AW306:EF306)<0,0,IF(SUM($AX306:EF306)+EF306>$AW306,$AW306-SUM($AX306:EF306),EF306))","v":0},{"$f":"IF(SUM($AW306:EG306)<0,0,IF(SUM($AX306:EG306)+EG306>$AW306,$AW306-SUM($AX306:EG306),EG306))","v":0},{"$f":"IF(SUM($AW306:EH306)<0,0,IF(SUM($AX306:EH306)+EH306>$AW306,$AW306-SUM($AX306:EH306),EH306))","v":0},{"$f":"IF(SUM($AW306:EI306)<0,0,IF(SUM($AX306:EI306)+EI306>$AW306,$AW306-SUM($AX306:EI306),EI306))","v":0},{"$f":"IF(SUM($AW306:EJ306)<0,0,IF(SUM($AX306:EJ306)+EJ306>$AW306,$AW306-SUM($AX306:EJ306),EJ306))","v":0},{"$f":"IF(SUM($AW306:EK306)<0,0,IF(SUM($AX306:EK306)+EK306>$AW306,$AW306-SUM($AX306:EK306),EK306))","v":0},{"$f":"IF(SUM($AW306:EL306)<0,0,IF(SUM($AX306:EL306)+EL306>$AW306,$AW306-SUM($AX306:EL306),EL306))","v":0},{"$f":"IF(SUM($AW306:EM306)<0,0,IF(SUM($AX306:EM306)+EM306>$AW306,$AW306-SUM($AX306:EM306),EM306))","v":0},{"$f":"IF(SUM($AW306:EN306)<0,0,IF(SUM($AX306:EN306)+EN306>$AW306,$AW306-SUM($AX306:EN306),EN306))","v":0},{"$f":"IF(SUM($AW306:EO306)<0,0,IF(SUM($AX306:EO306)+EO306>$AW306,$AW306-SUM($AX306:EO306),EO306))","v":0},{"$f":"IF(SUM($AW306:EP306)<0,0,IF(SUM($AX306:EP306)+EP306>$AW306,$AW306-SUM($AX306:EP306),EP306))","v":0},{"$f":"IF(SUM($AW306:EQ306)<0,0,IF(SUM($AX306:EQ306)+EQ306>$AW306,$AW306-SUM($AX306:EQ306),EQ306))","v":0},{"$f":"IF(SUM($AW306:ER306)<0,0,IF(SUM($AX306:ER306)+ER306>$AW306,$AW306-SUM($AX306:ER306),ER306))","v":0},{"$f":"IF(SUM($AW306:ES306)<0,0,IF(SUM($AX306:ES306)+ES306>$AW306,$AW306-SUM($AX306:ES306),ES306))","v":0}]
[]
[null,"Depreciation:  2004 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB23/$F310","v":0},{"$f":"IF(SUM($AC310:AC310)+AC310>$AB23,$AB23-SUM($AC310:AC310),AC310)","v":0},{"$f":"IF(SUM($AC310:AD310)+AD310>$AB23,$AB23-SUM($AC310:AD310),AD310)","v":0},{"$f":"IF(SUM($AC310:AE310)+AE310>$AB23,$AB23-SUM($AC310:AE310),AE310)","v":0},{"$f":"IF(SUM($AC310:AF310)+AF310>$AB23,$AB23-SUM($AC310:AF310),AF310)","v":0},{"$f":"IF(SUM($AC310:AG310)+AG310>$AB23,$AB23-SUM($AC310:AG310),AG310)","v":0},{"$f":"IF(SUM($AC310:AH310)+AH310>$AB23,$AB23-SUM($AC310:AH310),AH310)","v":0},{"$f":"IF(SUM($AC310:AI310)+AI310>$AB23,$AB23-SUM($AC310:AI310),AI310)","v":0},{"$f":"IF(SUM($AC310:AJ310)+AJ310>$AB23,$AB23-SUM($AC310:AJ310),AJ310)","v":0},{"$f":"IF(SUM($AC310:AK310)+AK310>$AB23,$AB23-SUM($AC310:AK310),AK310)","v":0},{"$f":"IF(SUM($AC310:AL310)+AL310>$AB23,$AB23-SUM($AC310:AL310),AL310)","v":0},{"$f":"IF(SUM($AC310:AM310)+AM310>$AB23,$AB23-SUM($AC310:AM310),AM310)","v":0},{"$f":"IF(SUM($AC310:AN310)+AN310>$AB23,$AB23-SUM($AC310:AN310),AN310)","v":0},{"$f":"IF(SUM($AC310:AO310)+AO310>$AB23,$AB23-SUM($AC310:AO310),AO310)","v":0},{"$f":"IF(SUM($AC310:AP310)+AP310>$AB23,$AB23-SUM($AC310:AP310),AP310)","v":0},{"$f":"IF(SUM($AC310:AQ310)+AQ310>$AB23,$AB23-SUM($AC310:AQ310),AQ310)","v":0},{"$f":"IF(SUM($AC310:AR310)+AR310>$AB23,$AB23-SUM($AC310:AR310),AR310)","v":0},{"$f":"IF(SUM($AC310:AS310)+AS310>$AB23,$AB23-SUM($AC310:AS310),AS310)","v":0},{"$f":"IF(SUM($AC310:AT310)+AT310>$AB23,$AB23-SUM($AC310:AT310),AT310)","v":0},{"$f":"IF(SUM($AC310:AU310)+AU310>$AB23,$AB23-SUM($AC310:AU310),AU310)","v":0},{"$f":"$AB36-SUM($I310:$AV310)","v":0},{"$f":"IF(AW310>0,AW310/(MAX(($F310-COUNT($I310:$AV310))/4,1)),0)","v":0},{"$f":"IF(SUM($AW310:AX310)<0,0,IF(SUM($AX310:AX310)+AX310>$AW310,$AW310-SUM($AX310:AX310),AX310))","v":0},{"$f":"IF(SUM($AW310:AY310)<0,0,IF(SUM($AX310:AY310)+AY310>$AW310,$AW310-SUM($AX310:AY310),AY310))","v":0},{"$f":"IF(SUM($AW310:AZ310)<0,0,IF(SUM($AX310:AZ310)+AZ310>$AW310,$AW310-SUM($AX310:AZ310),AZ310))","v":0},{"$f":"IF(SUM($AW310:BA310)<0,0,IF(SUM($AX310:BA310)+BA310>$AW310,$AW310-SUM($AX310:BA310),BA310))","v":0},{"$f":"IF(SUM($AW310:BB310)<0,0,IF(SUM($AX310:BB310)+BB310>$AW310,$AW310-SUM($AX310:BB310),BB310))","v":0},{"$f":"IF(SUM($AW310:BC310)<0,0,IF(SUM($AX310:BC310)+BC310>$AW310,$AW310-SUM($AX310:BC310),BC310))","v":0},{"$f":"IF(SUM($AW310:BD310)<0,0,IF(SUM($AX310:BD310)+BD310>$AW310,$AW310-SUM($AX310:BD310),BD310))","v":0},{"$f":"IF(SUM($AW310:BE310)<0,0,IF(SUM($AX310:BE310)+BE310>$AW310,$AW310-SUM($AX310:BE310),BE310))","v":0},{"$f":"IF(SUM($AW310:BF310)<0,0,IF(SUM($AX310:BF310)+BF310>$AW310,$AW310-SUM($AX310:BF310),BF310))","v":0},{"$f":"IF(SUM($AW310:BG310)<0,0,IF(SUM($AX310:BG310)+BG310>$AW310,$AW310-SUM($AX310:BG310),BG310))","v":0},{"$f":"IF(SUM($AW310:BH310)<0,0,IF(SUM($AX310:BH310)+BH310>$AW310,$AW310-SUM($AX310:BH310),BH310))","v":0},{"$f":"IF(SUM($AW310:BI310)<0,0,IF(SUM($AX310:BI310)+BI310>$AW310,$AW310-SUM($AX310:BI310),BI310))","v":0},{"$f":"IF(SUM($AW310:BJ310)<0,0,IF(SUM($AX310:BJ310)+BJ310>$AW310,$AW310-SUM($AX310:BJ310),BJ310))","v":0},{"$f":"IF(SUM($AW310:BK310)<0,0,IF(SUM($AX310:BK310)+BK310>$AW310,$AW310-SUM($AX310:BK310),BK310))","v":0},{"$f":"IF(SUM($AW310:BL310)<0,0,IF(SUM($AX310:BL310)+BL310>$AW310,$AW310-SUM($AX310:BL310),BL310))","v":0},{"$f":"IF(SUM($AW310:BM310)<0,0,IF(SUM($AX310:BM310)+BM310>$AW310,$AW310-SUM($AX310:BM310),BM310))","v":0},{"$f":"IF(SUM($AW310:BN310)<0,0,IF(SUM($AX310:BN310)+BN310>$AW310,$AW310-SUM($AX310:BN310),BN310))","v":0},{"$f":"IF(SUM($AW310:BO310)<0,0,IF(SUM($AX310:BO310)+BO310>$AW310,$AW310-SUM($AX310:BO310),BO310))","v":0},{"$f":"IF(SUM($AW310:BP310)<0,0,IF(SUM($AX310:BP310)+BP310>$AW310,$AW310-SUM($AX310:BP310),BP310))","v":0},{"$f":"IF(SUM($AW310:BQ310)<0,0,IF(SUM($AX310:BQ310)+BQ310>$AW310,$AW310-SUM($AX310:BQ310),BQ310))","v":0},{"$f":"IF(SUM($AW310:BR310)<0,0,IF(SUM($AX310:BR310)+BR310>$AW310,$AW310-SUM($AX310:BR310),BR310))","v":0},{"$f":"IF(SUM($AW310:BS310)<0,0,IF(SUM($AX310:BS310)+BS310>$AW310,$AW310-SUM($AX310:BS310),BS310))","v":0},{"$f":"IF(SUM($AW310:BT310)<0,0,IF(SUM($AX310:BT310)+BT310>$AW310,$AW310-SUM($AX310:BT310),BT310))","v":0},{"$f":"IF(SUM($AW310:BU310)<0,0,IF(SUM($AX310:BU310)+BU310>$AW310,$AW310-SUM($AX310:BU310),BU310))","v":0},{"$f":"IF(SUM($AW310:BV310)<0,0,IF(SUM($AX310:BV310)+BV310>$AW310,$AW310-SUM($AX310:BV310),BV310))","v":0},{"$f":"IF(SUM($AW310:BW310)<0,0,IF(SUM($AX310:BW310)+BW310>$AW310,$AW310-SUM($AX310:BW310),BW310))","v":0},{"$f":"IF(SUM($AW310:BX310)<0,0,IF(SUM($AX310:BX310)+BX310>$AW310,$AW310-SUM($AX310:BX310),BX310))","v":0},{"$f":"IF(SUM($AW310:BY310)<0,0,IF(SUM($AX310:BY310)+BY310>$AW310,$AW310-SUM($AX310:BY310),BY310))","v":0},{"$f":"IF(SUM($AW310:BZ310)<0,0,IF(SUM($AX310:BZ310)+BZ310>$AW310,$AW310-SUM($AX310:BZ310),BZ310))","v":0},{"$f":"IF(SUM($AW310:CA310)<0,0,IF(SUM($AX310:CA310)+CA310>$AW310,$AW310-SUM($AX310:CA310),CA310))","v":0},{"$f":"IF(SUM($AW310:CB310)<0,0,IF(SUM($AX310:CB310)+CB310>$AW310,$AW310-SUM($AX310:CB310),CB310))","v":0},{"$f":"IF(SUM($AW310:CC310)<0,0,IF(SUM($AX310:CC310)+CC310>$AW310,$AW310-SUM($AX310:CC310),CC310))","v":0},{"$f":"IF(SUM($AW310:CD310)<0,0,IF(SUM($AX310:CD310)+CD310>$AW310,$AW310-SUM($AX310:CD310),CD310))","v":0},{"$f":"IF(SUM($AW310:CE310)<0,0,IF(SUM($AX310:CE310)+CE310>$AW310,$AW310-SUM($AX310:CE310),CE310))","v":0},{"$f":"IF(SUM($AW310:CF310)<0,0,IF(SUM($AX310:CF310)+CF310>$AW310,$AW310-SUM($AX310:CF310),CF310))","v":0},{"$f":"IF(SUM($AW310:CG310)<0,0,IF(SUM($AX310:CG310)+CG310>$AW310,$AW310-SUM($AX310:CG310),CG310))","v":0},{"$f":"IF(SUM($AW310:CH310)<0,0,IF(SUM($AX310:CH310)+CH310>$AW310,$AW310-SUM($AX310:CH310),CH310))","v":0},{"$f":"IF(SUM($AW310:CI310)<0,0,IF(SUM($AX310:CI310)+CI310>$AW310,$AW310-SUM($AX310:CI310),CI310))","v":0},{"$f":"IF(SUM($AW310:CJ310)<0,0,IF(SUM($AX310:CJ310)+CJ310>$AW310,$AW310-SUM($AX310:CJ310),CJ310))","v":0},{"$f":"IF(SUM($AW310:CK310)<0,0,IF(SUM($AX310:CK310)+CK310>$AW310,$AW310-SUM($AX310:CK310),CK310))","v":0},{"$f":"IF(SUM($AW310:CL310)<0,0,IF(SUM($AX310:CL310)+CL310>$AW310,$AW310-SUM($AX310:CL310),CL310))","v":0},{"$f":"IF(SUM($AW310:CM310)<0,0,IF(SUM($AX310:CM310)+CM310>$AW310,$AW310-SUM($AX310:CM310),CM310))","v":0},{"$f":"IF(SUM($AW310:CN310)<0,0,IF(SUM($AX310:CN310)+CN310>$AW310,$AW310-SUM($AX310:CN310),CN310))","v":0},{"$f":"IF(SUM($AW310:CO310)<0,0,IF(SUM($AX310:CO310)+CO310>$AW310,$AW310-SUM($AX310:CO310),CO310))","v":0},{"$f":"IF(SUM($AW310:CP310)<0,0,IF(SUM($AX310:CP310)+CP310>$AW310,$AW310-SUM($AX310:CP310),CP310))","v":0},{"$f":"IF(SUM($AW310:CQ310)<0,0,IF(SUM($AX310:CQ310)+CQ310>$AW310,$AW310-SUM($AX310:CQ310),CQ310))","v":0},{"$f":"IF(SUM($AW310:CR310)<0,0,IF(SUM($AX310:CR310)+CR310>$AW310,$AW310-SUM($AX310:CR310),CR310))","v":0},{"$f":"IF(SUM($AW310:CS310)<0,0,IF(SUM($AX310:CS310)+CS310>$AW310,$AW310-SUM($AX310:CS310),CS310))","v":0},{"$f":"IF(SUM($AW310:CT310)<0,0,IF(SUM($AX310:CT310)+CT310>$AW310,$AW310-SUM($AX310:CT310),CT310))","v":0},{"$f":"IF(SUM($AW310:CU310)<0,0,IF(SUM($AX310:CU310)+CU310>$AW310,$AW310-SUM($AX310:CU310),CU310))","v":0},{"$f":"IF(SUM($AW310:CV310)<0,0,IF(SUM($AX310:CV310)+CV310>$AW310,$AW310-SUM($AX310:CV310),CV310))","v":0},{"$f":"IF(SUM($AW310:CW310)<0,0,IF(SUM($AX310:CW310)+CW310>$AW310,$AW310-SUM($AX310:CW310),CW310))","v":0},{"$f":"IF(SUM($AW310:CX310)<0,0,IF(SUM($AX310:CX310)+CX310>$AW310,$AW310-SUM($AX310:CX310),CX310))","v":0},{"$f":"IF(SUM($AW310:CY310)<0,0,IF(SUM($AX310:CY310)+CY310>$AW310,$AW310-SUM($AX310:CY310),CY310))","v":0},{"$f":"IF(SUM($AW310:CZ310)<0,0,IF(SUM($AX310:CZ310)+CZ310>$AW310,$AW310-SUM($AX310:CZ310),CZ310))","v":0},{"$f":"IF(SUM($AW310:DA310)<0,0,IF(SUM($AX310:DA310)+DA310>$AW310,$AW310-SUM($AX310:DA310),DA310))","v":0},{"$f":"IF(SUM($AW310:DB310)<0,0,IF(SUM($AX310:DB310)+DB310>$AW310,$AW310-SUM($AX310:DB310),DB310))","v":0},{"$f":"IF(SUM($AW310:DC310)<0,0,IF(SUM($AX310:DC310)+DC310>$AW310,$AW310-SUM($AX310:DC310),DC310))","v":0},{"$f":"IF(SUM($AW310:DD310)<0,0,IF(SUM($AX310:DD310)+DD310>$AW310,$AW310-SUM($AX310:DD310),DD310))","v":0},{"$f":"IF(SUM($AW310:DE310)<0,0,IF(SUM($AX310:DE310)+DE310>$AW310,$AW310-SUM($AX310:DE310),DE310))","v":0},{"$f":"IF(SUM($AW310:DF310)<0,0,IF(SUM($AX310:DF310)+DF310>$AW310,$AW310-SUM($AX310:DF310),DF310))","v":0},{"$f":"IF(SUM($AW310:DG310)<0,0,IF(SUM($AX310:DG310)+DG310>$AW310,$AW310-SUM($AX310:DG310),DG310))","v":0},{"$f":"IF(SUM($AW310:DH310)<0,0,IF(SUM($AX310:DH310)+DH310>$AW310,$AW310-SUM($AX310:DH310),DH310))","v":0},{"$f":"IF(SUM($AW310:DI310)<0,0,IF(SUM($AX310:DI310)+DI310>$AW310,$AW310-SUM($AX310:DI310),DI310))","v":0},{"$f":"IF(SUM($AW310:DJ310)<0,0,IF(SUM($AX310:DJ310)+DJ310>$AW310,$AW310-SUM($AX310:DJ310),DJ310))","v":0},{"$f":"IF(SUM($AW310:DK310)<0,0,IF(SUM($AX310:DK310)+DK310>$AW310,$AW310-SUM($AX310:DK310),DK310))","v":0},{"$f":"IF(SUM($AW310:DL310)<0,0,IF(SUM($AX310:DL310)+DL310>$AW310,$AW310-SUM($AX310:DL310),DL310))","v":0},{"$f":"IF(SUM($AW310:DM310)<0,0,IF(SUM($AX310:DM310)+DM310>$AW310,$AW310-SUM($AX310:DM310),DM310))","v":0},{"$f":"IF(SUM($AW310:DN310)<0,0,IF(SUM($AX310:DN310)+DN310>$AW310,$AW310-SUM($AX310:DN310),DN310))","v":0},{"$f":"IF(SUM($AW310:DO310)<0,0,IF(SUM($AX310:DO310)+DO310>$AW310,$AW310-SUM($AX310:DO310),DO310))","v":0},{"$f":"IF(SUM($AW310:DP310)<0,0,IF(SUM($AX310:DP310)+DP310>$AW310,$AW310-SUM($AX310:DP310),DP310))","v":0},{"$f":"IF(SUM($AW310:DQ310)<0,0,IF(SUM($AX310:DQ310)+DQ310>$AW310,$AW310-SUM($AX310:DQ310),DQ310))","v":0},{"$f":"IF(SUM($AW310:DR310)<0,0,IF(SUM($AX310:DR310)+DR310>$AW310,$AW310-SUM($AX310:DR310),DR310))","v":0},{"$f":"IF(SUM($AW310:DS310)<0,0,IF(SUM($AX310:DS310)+DS310>$AW310,$AW310-SUM($AX310:DS310),DS310))","v":0},{"$f":"IF(SUM($AW310:DT310)<0,0,IF(SUM($AX310:DT310)+DT310>$AW310,$AW310-SUM($AX310:DT310),DT310))","v":0},{"$f":"IF(SUM($AW310:DU310)<0,0,IF(SUM($AX310:DU310)+DU310>$AW310,$AW310-SUM($AX310:DU310),DU310))","v":0},{"$f":"IF(SUM($AW310:DV310)<0,0,IF(SUM($AX310:DV310)+DV310>$AW310,$AW310-SUM($AX310:DV310),DV310))","v":0},{"$f":"IF(SUM($AW310:DW310)<0,0,IF(SUM($AX310:DW310)+DW310>$AW310,$AW310-SUM($AX310:DW310),DW310))","v":0},{"$f":"IF(SUM($AW310:DX310)<0,0,IF(SUM($AX310:DX310)+DX310>$AW310,$AW310-SUM($AX310:DX310),DX310))","v":0},{"$f":"IF(SUM($AW310:DY310)<0,0,IF(SUM($AX310:DY310)+DY310>$AW310,$AW310-SUM($AX310:DY310),DY310))","v":0},{"$f":"IF(SUM($AW310:DZ310)<0,0,IF(SUM($AX310:DZ310)+DZ310>$AW310,$AW310-SUM($AX310:DZ310),DZ310))","v":0},{"$f":"IF(SUM($AW310:EA310)<0,0,IF(SUM($AX310:EA310)+EA310>$AW310,$AW310-SUM($AX310:EA310),EA310))","v":0},{"$f":"IF(SUM($AW310:EB310)<0,0,IF(SUM($AX310:EB310)+EB310>$AW310,$AW310-SUM($AX310:EB310),EB310))","v":0},{"$f":"IF(SUM($AW310:EC310)<0,0,IF(SUM($AX310:EC310)+EC310>$AW310,$AW310-SUM($AX310:EC310),EC310))","v":0},{"$f":"IF(SUM($AW310:ED310)<0,0,IF(SUM($AX310:ED310)+ED310>$AW310,$AW310-SUM($AX310:ED310),ED310))","v":0},{"$f":"IF(SUM($AW310:EE310)<0,0,IF(SUM($AX310:EE310)+EE310>$AW310,$AW310-SUM($AX310:EE310),EE310))","v":0},{"$f":"IF(SUM($AW310:EF310)<0,0,IF(SUM($AX310:EF310)+EF310>$AW310,$AW310-SUM($AX310:EF310),EF310))","v":0},{"$f":"IF(SUM($AW310:EG310)<0,0,IF(SUM($AX310:EG310)+EG310>$AW310,$AW310-SUM($AX310:EG310),EG310))","v":0},{"$f":"IF(SUM($AW310:EH310)<0,0,IF(SUM($AX310:EH310)+EH310>$AW310,$AW310-SUM($AX310:EH310),EH310))","v":0},{"$f":"IF(SUM($AW310:EI310)<0,0,IF(SUM($AX310:EI310)+EI310>$AW310,$AW310-SUM($AX310:EI310),EI310))","v":0},{"$f":"IF(SUM($AW310:EJ310)<0,0,IF(SUM($AX310:EJ310)+EJ310>$AW310,$AW310-SUM($AX310:EJ310),EJ310))","v":0},{"$f":"IF(SUM($AW310:EK310)<0,0,IF(SUM($AX310:EK310)+EK310>$AW310,$AW310-SUM($AX310:EK310),EK310))","v":0},{"$f":"IF(SUM($AW310:EL310)<0,0,IF(SUM($AX310:EL310)+EL310>$AW310,$AW310-SUM($AX310:EL310),EL310))","v":0},{"$f":"IF(SUM($AW310:EM310)<0,0,IF(SUM($AX310:EM310)+EM310>$AW310,$AW310-SUM($AX310:EM310),EM310))","v":0},{"$f":"IF(SUM($AW310:EN310)<0,0,IF(SUM($AX310:EN310)+EN310>$AW310,$AW310-SUM($AX310:EN310),EN310))","v":0},{"$f":"IF(SUM($AW310:EO310)<0,0,IF(SUM($AX310:EO310)+EO310>$AW310,$AW310-SUM($AX310:EO310),EO310))","v":0},{"$f":"IF(SUM($AW310:EP310)<0,0,IF(SUM($AX310:EP310)+EP310>$AW310,$AW310-SUM($AX310:EP310),EP310))","v":0},{"$f":"IF(SUM($AW310:EQ310)<0,0,IF(SUM($AX310:EQ310)+EQ310>$AW310,$AW310-SUM($AX310:EQ310),EQ310))","v":0},{"$f":"IF(SUM($AW310:ER310)<0,0,IF(SUM($AX310:ER310)+ER310>$AW310,$AW310-SUM($AX310:ER310),ER310))","v":0},{"$f":"IF(SUM($AW310:ES310)<0,0,IF(SUM($AX310:ES310)+ES310>$AW310,$AW310-SUM($AX310:ES310),ES310))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AC311:AC311)+AC311>$AB24,$AB24-SUM($AC311:AC311),AC311)","v":0},{"$f":"IF(SUM($AC311:AD311)+AD311>$AB24,$AB24-SUM($AC311:AD311),AD311)","v":0},{"$f":"IF(SUM($AC311:AE311)+AE311>$AB24,$AB24-SUM($AC311:AE311),AE311)","v":0},{"$f":"IF(SUM($AC311:AF311)+AF311>$AB24,$AB24-SUM($AC311:AF311),AF311)","v":0},{"$f":"IF(SUM($AC311:AG311)+AG311>$AB24,$AB24-SUM($AC311:AG311),AG311)","v":0},{"$f":"IF(SUM($AC311:AH311)+AH311>$AB24,$AB24-SUM($AC311:AH311),AH311)","v":0},{"$f":"IF(SUM($AC311:AI311)+AI311>$AB24,$AB24-SUM($AC311:AI311),AI311)","v":0},{"$f":"IF(SUM($AC311:AJ311)+AJ311>$AB24,$AB24-SUM($AC311:AJ311),AJ311)","v":0},{"$f":"IF(SUM($AC311:AK311)+AK311>$AB24,$AB24-SUM($AC311:AK311),AK311)","v":0},{"$f":"IF(SUM($AC311:AL311)+AL311>$AB24,$AB24-SUM($AC311:AL311),AL311)","v":0},{"$f":"IF(SUM($AC311:AM311)+AM311>$AB24,$AB24-SUM($AC311:AM311),AM311)","v":0},{"$f":"IF(SUM($AC311:AN311)+AN311>$AB24,$AB24-SUM($AC311:AN311),AN311)","v":0},{"$f":"IF(SUM($AC311:AO311)+AO311>$AB24,$AB24-SUM($AC311:AO311),AO311)","v":0},{"$f":"IF(SUM($AC311:AP311)+AP311>$AB24,$AB24-SUM($AC311:AP311),AP311)","v":0},{"$f":"IF(SUM($AC311:AQ311)+AQ311>$AB24,$AB24-SUM($AC311:AQ311),AQ311)","v":0},{"$f":"IF(SUM($AC311:AR311)+AR311>$AB24,$AB24-SUM($AC311:AR311),AR311)","v":0},{"$f":"IF(SUM($AC311:AS311)+AS311>$AB24,$AB24-SUM($AC311:AS311),AS311)","v":0},{"$f":"IF(SUM($AC311:AT311)+AT311>$AB24,$AB24-SUM($AC311:AT311),AT311)","v":0},{"$f":"IF(SUM($AC311:AU311)+AU311>$AB24,$AB24-SUM($AC311:AU311),AU311)","v":0},0,0,{"$f":"IF(SUM($AW311:AX311)<0,0,IF(SUM($AX311:AX311)+AX311>$AW311,$AW311-SUM($AX311:AX311),AX311))","v":0},{"$f":"IF(SUM($AW311:AY311)<0,0,IF(SUM($AX311:AY311)+AY311>$AW311,$AW311-SUM($AX311:AY311),AY311))","v":0},{"$f":"IF(SUM($AW311:AZ311)<0,0,IF(SUM($AX311:AZ311)+AZ311>$AW311,$AW311-SUM($AX311:AZ311),AZ311))","v":0},{"$f":"IF(SUM($AW311:BA311)<0,0,IF(SUM($AX311:BA311)+BA311>$AW311,$AW311-SUM($AX311:BA311),BA311))","v":0},{"$f":"IF(SUM($AW311:BB311)<0,0,IF(SUM($AX311:BB311)+BB311>$AW311,$AW311-SUM($AX311:BB311),BB311))","v":0},{"$f":"IF(SUM($AW311:BC311)<0,0,IF(SUM($AX311:BC311)+BC311>$AW311,$AW311-SUM($AX311:BC311),BC311))","v":0},{"$f":"IF(SUM($AW311:BD311)<0,0,IF(SUM($AX311:BD311)+BD311>$AW311,$AW311-SUM($AX311:BD311),BD311))","v":0},{"$f":"IF(SUM($AW311:BE311)<0,0,IF(SUM($AX311:BE311)+BE311>$AW311,$AW311-SUM($AX311:BE311),BE311))","v":0},{"$f":"IF(SUM($AW311:BF311)<0,0,IF(SUM($AX311:BF311)+BF311>$AW311,$AW311-SUM($AX311:BF311),BF311))","v":0},{"$f":"IF(SUM($AW311:BG311)<0,0,IF(SUM($AX311:BG311)+BG311>$AW311,$AW311-SUM($AX311:BG311),BG311))","v":0},{"$f":"IF(SUM($AW311:BH311)<0,0,IF(SUM($AX311:BH311)+BH311>$AW311,$AW311-SUM($AX311:BH311),BH311))","v":0},{"$f":"IF(SUM($AW311:BI311)<0,0,IF(SUM($AX311:BI311)+BI311>$AW311,$AW311-SUM($AX311:BI311),BI311))","v":0},{"$f":"IF(SUM($AW311:BJ311)<0,0,IF(SUM($AX311:BJ311)+BJ311>$AW311,$AW311-SUM($AX311:BJ311),BJ311))","v":0},{"$f":"IF(SUM($AW311:BK311)<0,0,IF(SUM($AX311:BK311)+BK311>$AW311,$AW311-SUM($AX311:BK311),BK311))","v":0},{"$f":"IF(SUM($AW311:BL311)<0,0,IF(SUM($AX311:BL311)+BL311>$AW311,$AW311-SUM($AX311:BL311),BL311))","v":0},{"$f":"IF(SUM($AW311:BM311)<0,0,IF(SUM($AX311:BM311)+BM311>$AW311,$AW311-SUM($AX311:BM311),BM311))","v":0},{"$f":"IF(SUM($AW311:BN311)<0,0,IF(SUM($AX311:BN311)+BN311>$AW311,$AW311-SUM($AX311:BN311),BN311))","v":0},{"$f":"IF(SUM($AW311:BO311)<0,0,IF(SUM($AX311:BO311)+BO311>$AW311,$AW311-SUM($AX311:BO311),BO311))","v":0},{"$f":"IF(SUM($AW311:BP311)<0,0,IF(SUM($AX311:BP311)+BP311>$AW311,$AW311-SUM($AX311:BP311),BP311))","v":0},{"$f":"IF(SUM($AW311:BQ311)<0,0,IF(SUM($AX311:BQ311)+BQ311>$AW311,$AW311-SUM($AX311:BQ311),BQ311))","v":0},{"$f":"IF(SUM($AW311:BR311)<0,0,IF(SUM($AX311:BR311)+BR311>$AW311,$AW311-SUM($AX311:BR311),BR311))","v":0},{"$f":"IF(SUM($AW311:BS311)<0,0,IF(SUM($AX311:BS311)+BS311>$AW311,$AW311-SUM($AX311:BS311),BS311))","v":0},{"$f":"IF(SUM($AW311:BT311)<0,0,IF(SUM($AX311:BT311)+BT311>$AW311,$AW311-SUM($AX311:BT311),BT311))","v":0},{"$f":"IF(SUM($AW311:BU311)<0,0,IF(SUM($AX311:BU311)+BU311>$AW311,$AW311-SUM($AX311:BU311),BU311))","v":0},{"$f":"IF(SUM($AW311:BV311)<0,0,IF(SUM($AX311:BV311)+BV311>$AW311,$AW311-SUM($AX311:BV311),BV311))","v":0},{"$f":"IF(SUM($AW311:BW311)<0,0,IF(SUM($AX311:BW311)+BW311>$AW311,$AW311-SUM($AX311:BW311),BW311))","v":0},{"$f":"IF(SUM($AW311:BX311)<0,0,IF(SUM($AX311:BX311)+BX311>$AW311,$AW311-SUM($AX311:BX311),BX311))","v":0},{"$f":"IF(SUM($AW311:BY311)<0,0,IF(SUM($AX311:BY311)+BY311>$AW311,$AW311-SUM($AX311:BY311),BY311))","v":0},{"$f":"IF(SUM($AW311:BZ311)<0,0,IF(SUM($AX311:BZ311)+BZ311>$AW311,$AW311-SUM($AX311:BZ311),BZ311))","v":0},{"$f":"IF(SUM($AW311:CA311)<0,0,IF(SUM($AX311:CA311)+CA311>$AW311,$AW311-SUM($AX311:CA311),CA311))","v":0},{"$f":"IF(SUM($AW311:CB311)<0,0,IF(SUM($AX311:CB311)+CB311>$AW311,$AW311-SUM($AX311:CB311),CB311))","v":0},{"$f":"IF(SUM($AW311:CC311)<0,0,IF(SUM($AX311:CC311)+CC311>$AW311,$AW311-SUM($AX311:CC311),CC311))","v":0},{"$f":"IF(SUM($AW311:CD311)<0,0,IF(SUM($AX311:CD311)+CD311>$AW311,$AW311-SUM($AX311:CD311),CD311))","v":0},{"$f":"IF(SUM($AW311:CE311)<0,0,IF(SUM($AX311:CE311)+CE311>$AW311,$AW311-SUM($AX311:CE311),CE311))","v":0},{"$f":"IF(SUM($AW311:CF311)<0,0,IF(SUM($AX311:CF311)+CF311>$AW311,$AW311-SUM($AX311:CF311),CF311))","v":0},{"$f":"IF(SUM($AW311:CG311)<0,0,IF(SUM($AX311:CG311)+CG311>$AW311,$AW311-SUM($AX311:CG311),CG311))","v":0},{"$f":"IF(SUM($AW311:CH311)<0,0,IF(SUM($AX311:CH311)+CH311>$AW311,$AW311-SUM($AX311:CH311),CH311))","v":0},{"$f":"IF(SUM($AW311:CI311)<0,0,IF(SUM($AX311:CI311)+CI311>$AW311,$AW311-SUM($AX311:CI311),CI311))","v":0},{"$f":"IF(SUM($AW311:CJ311)<0,0,IF(SUM($AX311:CJ311)+CJ311>$AW311,$AW311-SUM($AX311:CJ311),CJ311))","v":0},{"$f":"IF(SUM($AW311:CK311)<0,0,IF(SUM($AX311:CK311)+CK311>$AW311,$AW311-SUM($AX311:CK311),CK311))","v":0},{"$f":"IF(SUM($AW311:CL311)<0,0,IF(SUM($AX311:CL311)+CL311>$AW311,$AW311-SUM($AX311:CL311),CL311))","v":0},{"$f":"IF(SUM($AW311:CM311)<0,0,IF(SUM($AX311:CM311)+CM311>$AW311,$AW311-SUM($AX311:CM311),CM311))","v":0},{"$f":"IF(SUM($AW311:CN311)<0,0,IF(SUM($AX311:CN311)+CN311>$AW311,$AW311-SUM($AX311:CN311),CN311))","v":0},{"$f":"IF(SUM($AW311:CO311)<0,0,IF(SUM($AX311:CO311)+CO311>$AW311,$AW311-SUM($AX311:CO311),CO311))","v":0},{"$f":"IF(SUM($AW311:CP311)<0,0,IF(SUM($AX311:CP311)+CP311>$AW311,$AW311-SUM($AX311:CP311),CP311))","v":0},{"$f":"IF(SUM($AW311:CQ311)<0,0,IF(SUM($AX311:CQ311)+CQ311>$AW311,$AW311-SUM($AX311:CQ311),CQ311))","v":0},{"$f":"IF(SUM($AW311:CR311)<0,0,IF(SUM($AX311:CR311)+CR311>$AW311,$AW311-SUM($AX311:CR311),CR311))","v":0},{"$f":"IF(SUM($AW311:CS311)<0,0,IF(SUM($AX311:CS311)+CS311>$AW311,$AW311-SUM($AX311:CS311),CS311))","v":0},{"$f":"IF(SUM($AW311:CT311)<0,0,IF(SUM($AX311:CT311)+CT311>$AW311,$AW311-SUM($AX311:CT311),CT311))","v":0},{"$f":"IF(SUM($AW311:CU311)<0,0,IF(SUM($AX311:CU311)+CU311>$AW311,$AW311-SUM($AX311:CU311),CU311))","v":0},{"$f":"IF(SUM($AW311:CV311)<0,0,IF(SUM($AX311:CV311)+CV311>$AW311,$AW311-SUM($AX311:CV311),CV311))","v":0},{"$f":"IF(SUM($AW311:CW311)<0,0,IF(SUM($AX311:CW311)+CW311>$AW311,$AW311-SUM($AX311:CW311),CW311))","v":0},{"$f":"IF(SUM($AW311:CX311)<0,0,IF(SUM($AX311:CX311)+CX311>$AW311,$AW311-SUM($AX311:CX311),CX311))","v":0},{"$f":"IF(SUM($AW311:CY311)<0,0,IF(SUM($AX311:CY311)+CY311>$AW311,$AW311-SUM($AX311:CY311),CY311))","v":0},{"$f":"IF(SUM($AW311:CZ311)<0,0,IF(SUM($AX311:CZ311)+CZ311>$AW311,$AW311-SUM($AX311:CZ311),CZ311))","v":0},{"$f":"IF(SUM($AW311:DA311)<0,0,IF(SUM($AX311:DA311)+DA311>$AW311,$AW311-SUM($AX311:DA311),DA311))","v":0},{"$f":"IF(SUM($AW311:DB311)<0,0,IF(SUM($AX311:DB311)+DB311>$AW311,$AW311-SUM($AX311:DB311),DB311))","v":0},{"$f":"IF(SUM($AW311:DC311)<0,0,IF(SUM($AX311:DC311)+DC311>$AW311,$AW311-SUM($AX311:DC311),DC311))","v":0},{"$f":"IF(SUM($AW311:DD311)<0,0,IF(SUM($AX311:DD311)+DD311>$AW311,$AW311-SUM($AX311:DD311),DD311))","v":0},{"$f":"IF(SUM($AW311:DE311)<0,0,IF(SUM($AX311:DE311)+DE311>$AW311,$AW311-SUM($AX311:DE311),DE311))","v":0},{"$f":"IF(SUM($AW311:DF311)<0,0,IF(SUM($AX311:DF311)+DF311>$AW311,$AW311-SUM($AX311:DF311),DF311))","v":0},{"$f":"IF(SUM($AW311:DG311)<0,0,IF(SUM($AX311:DG311)+DG311>$AW311,$AW311-SUM($AX311:DG311),DG311))","v":0},{"$f":"IF(SUM($AW311:DH311)<0,0,IF(SUM($AX311:DH311)+DH311>$AW311,$AW311-SUM($AX311:DH311),DH311))","v":0},{"$f":"IF(SUM($AW311:DI311)<0,0,IF(SUM($AX311:DI311)+DI311>$AW311,$AW311-SUM($AX311:DI311),DI311))","v":0},{"$f":"IF(SUM($AW311:DJ311)<0,0,IF(SUM($AX311:DJ311)+DJ311>$AW311,$AW311-SUM($AX311:DJ311),DJ311))","v":0},{"$f":"IF(SUM($AW311:DK311)<0,0,IF(SUM($AX311:DK311)+DK311>$AW311,$AW311-SUM($AX311:DK311),DK311))","v":0},{"$f":"IF(SUM($AW311:DL311)<0,0,IF(SUM($AX311:DL311)+DL311>$AW311,$AW311-SUM($AX311:DL311),DL311))","v":0},{"$f":"IF(SUM($AW311:DM311)<0,0,IF(SUM($AX311:DM311)+DM311>$AW311,$AW311-SUM($AX311:DM311),DM311))","v":0},{"$f":"IF(SUM($AW311:DN311)<0,0,IF(SUM($AX311:DN311)+DN311>$AW311,$AW311-SUM($AX311:DN311),DN311))","v":0},{"$f":"IF(SUM($AW311:DO311)<0,0,IF(SUM($AX311:DO311)+DO311>$AW311,$AW311-SUM($AX311:DO311),DO311))","v":0},{"$f":"IF(SUM($AW311:DP311)<0,0,IF(SUM($AX311:DP311)+DP311>$AW311,$AW311-SUM($AX311:DP311),DP311))","v":0},{"$f":"IF(SUM($AW311:DQ311)<0,0,IF(SUM($AX311:DQ311)+DQ311>$AW311,$AW311-SUM($AX311:DQ311),DQ311))","v":0},{"$f":"IF(SUM($AW311:DR311)<0,0,IF(SUM($AX311:DR311)+DR311>$AW311,$AW311-SUM($AX311:DR311),DR311))","v":0},{"$f":"IF(SUM($AW311:DS311)<0,0,IF(SUM($AX311:DS311)+DS311>$AW311,$AW311-SUM($AX311:DS311),DS311))","v":0},{"$f":"IF(SUM($AW311:DT311)<0,0,IF(SUM($AX311:DT311)+DT311>$AW311,$AW311-SUM($AX311:DT311),DT311))","v":0},{"$f":"IF(SUM($AW311:DU311)<0,0,IF(SUM($AX311:DU311)+DU311>$AW311,$AW311-SUM($AX311:DU311),DU311))","v":0},{"$f":"IF(SUM($AW311:DV311)<0,0,IF(SUM($AX311:DV311)+DV311>$AW311,$AW311-SUM($AX311:DV311),DV311))","v":0},{"$f":"IF(SUM($AW311:DW311)<0,0,IF(SUM($AX311:DW311)+DW311>$AW311,$AW311-SUM($AX311:DW311),DW311))","v":0},{"$f":"IF(SUM($AW311:DX311)<0,0,IF(SUM($AX311:DX311)+DX311>$AW311,$AW311-SUM($AX311:DX311),DX311))","v":0},{"$f":"IF(SUM($AW311:DY311)<0,0,IF(SUM($AX311:DY311)+DY311>$AW311,$AW311-SUM($AX311:DY311),DY311))","v":0},{"$f":"IF(SUM($AW311:DZ311)<0,0,IF(SUM($AX311:DZ311)+DZ311>$AW311,$AW311-SUM($AX311:DZ311),DZ311))","v":0},{"$f":"IF(SUM($AW311:EA311)<0,0,IF(SUM($AX311:EA311)+EA311>$AW311,$AW311-SUM($AX311:EA311),EA311))","v":0},{"$f":"IF(SUM($AW311:EB311)<0,0,IF(SUM($AX311:EB311)+EB311>$AW311,$AW311-SUM($AX311:EB311),EB311))","v":0},{"$f":"IF(SUM($AW311:EC311)<0,0,IF(SUM($AX311:EC311)+EC311>$AW311,$AW311-SUM($AX311:EC311),EC311))","v":0},{"$f":"IF(SUM($AW311:ED311)<0,0,IF(SUM($AX311:ED311)+ED311>$AW311,$AW311-SUM($AX311:ED311),ED311))","v":0},{"$f":"IF(SUM($AW311:EE311)<0,0,IF(SUM($AX311:EE311)+EE311>$AW311,$AW311-SUM($AX311:EE311),EE311))","v":0},{"$f":"IF(SUM($AW311:EF311)<0,0,IF(SUM($AX311:EF311)+EF311>$AW311,$AW311-SUM($AX311:EF311),EF311))","v":0},{"$f":"IF(SUM($AW311:EG311)<0,0,IF(SUM($AX311:EG311)+EG311>$AW311,$AW311-SUM($AX311:EG311),EG311))","v":0},{"$f":"IF(SUM($AW311:EH311)<0,0,IF(SUM($AX311:EH311)+EH311>$AW311,$AW311-SUM($AX311:EH311),EH311))","v":0},{"$f":"IF(SUM($AW311:EI311)<0,0,IF(SUM($AX311:EI311)+EI311>$AW311,$AW311-SUM($AX311:EI311),EI311))","v":0},{"$f":"IF(SUM($AW311:EJ311)<0,0,IF(SUM($AX311:EJ311)+EJ311>$AW311,$AW311-SUM($AX311:EJ311),EJ311))","v":0},{"$f":"IF(SUM($AW311:EK311)<0,0,IF(SUM($AX311:EK311)+EK311>$AW311,$AW311-SUM($AX311:EK311),EK311))","v":0},{"$f":"IF(SUM($AW311:EL311)<0,0,IF(SUM($AX311:EL311)+EL311>$AW311,$AW311-SUM($AX311:EL311),EL311))","v":0},{"$f":"IF(SUM($AW311:EM311)<0,0,IF(SUM($AX311:EM311)+EM311>$AW311,$AW311-SUM($AX311:EM311),EM311))","v":0},{"$f":"IF(SUM($AW311:EN311)<0,0,IF(SUM($AX311:EN311)+EN311>$AW311,$AW311-SUM($AX311:EN311),EN311))","v":0},{"$f":"IF(SUM($AW311:EO311)<0,0,IF(SUM($AX311:EO311)+EO311>$AW311,$AW311-SUM($AX311:EO311),EO311))","v":0},{"$f":"IF(SUM($AW311:EP311)<0,0,IF(SUM($AX311:EP311)+EP311>$AW311,$AW311-SUM($AX311:EP311),EP311))","v":0},{"$f":"IF(SUM($AW311:EQ311)<0,0,IF(SUM($AX311:EQ311)+EQ311>$AW311,$AW311-SUM($AX311:EQ311),EQ311))","v":0},{"$f":"IF(SUM($AW311:ER311)<0,0,IF(SUM($AX311:ER311)+ER311>$AW311,$AW311-SUM($AX311:ER311),ER311))","v":0},{"$f":"IF(SUM($AW311:ES311)<0,0,IF(SUM($AX311:ES311)+ES311>$AW311,$AW311-SUM($AX311:ES311),ES311))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4851577916666664E-3,{"$f":"IF(SUM($AC312:AC312)+AC312>$AB25,$AB25-SUM($AC312:AC312),AC312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AD312)+AD312>$AB25,$AB25-SUM($AC312:AD312),AD312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AE312)+AE312>$AB25,$AB25-SUM($AC312:AE312),AE312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AF312)+AF312>$AB25,$AB25-SUM($AC312:AF312),AF312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AG312)+AG312>$AB25,$AB25-SUM($AC312:AG312),AG312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AH312)+AH312>$AB25,$AB25-SUM($AC312:AH312),AH312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AI312)+AI312>$AB25,$AB25-SUM($AC312:AI312),AI312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AJ312)+AJ312>$AB25,$AB25-SUM($AC312:AJ312),AJ312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AK312)+AK312>$AB25,$AB25-SUM($AC312:AK312),AK312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AL312)+AL312>$AB25,$AB25-SUM($AC312:AL312),AL312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AM312)+AM312>$AB25,$AB25-SUM($AC312:AM312),AM312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AN312)+AN312>$AB25,$AB25-SUM($AC312:AN312),AN312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AO312)+AO312>$AB25,$AB25-SUM($AC312:AO312),AO312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AP312)+AP312>$AB25,$AB25-SUM($AC312:AP312),AP312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AQ312)+AQ312>$AB25,$AB25-SUM($AC312:AQ312),AQ312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AR312)+AR312>$AB25,$AB25-SUM($AC312:AR312),AR312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AS312)+AS312>$AB25,$AB25-SUM($AC312:AS312),AS312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AT312)+AT312>$AB25,$AB25-SUM($AC312:AT312),AT312)","v":8.4851577916666664E-3},{"$f":"IF(SUM($AC312:AU312)+AU312>$AB25,$AB25-SUM($AC312:AU312),AU312)","v":8.4851577916666664E-3},0.84851577916666676,3.3940631166666672E-2,{"$f":"IF(SUM($AW312:AX312)<0,0,IF(SUM($AX312:AX312)+AX312>$AW312,$AW312-SUM($AX312:AX312),AX312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:AY312)<0,0,IF(SUM($AX312:AY312)+AY312>$AW312,$AW312-SUM($AX312:AY312),AY312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:AZ312)<0,0,IF(SUM($AX312:AZ312)+AZ312>$AW312,$AW312-SUM($AX312:AZ312),AZ312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BA312)<0,0,IF(SUM($AX312:BA312)+BA312>$AW312,$AW312-SUM($AX312:BA312),BA312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BB312)<0,0,IF(SUM($AX312:BB312)+BB312>$AW312,$AW312-SUM($AX312:BB312),BB312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BC312)<0,0,IF(SUM($AX312:BC312)+BC312>$AW312,$AW312-SUM($AX312:BC312),BC312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BD312)<0,0,IF(SUM($AX312:BD312)+BD312>$AW312,$AW312-SUM($AX312:BD312),BD312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BE312)<0,0,IF(SUM($AX312:BE312)+BE312>$AW312,$AW312-SUM($AX312:BE312),BE312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BF312)<0,0,IF(SUM($AX312:BF312)+BF312>$AW312,$AW312-SUM($AX312:BF312),BF312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BG312)<0,0,IF(SUM($AX312:BG312)+BG312>$AW312,$AW312-SUM($AX312:BG312),BG312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BH312)<0,0,IF(SUM($AX312:BH312)+BH312>$AW312,$AW312-SUM($AX312:BH312),BH312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BI312)<0,0,IF(SUM($AX312:BI312)+BI312>$AW312,$AW312-SUM($AX312:BI312),BI312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BJ312)<0,0,IF(SUM($AX312:BJ312)+BJ312>$AW312,$AW312-SUM($AX312:BJ312),BJ312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BK312)<0,0,IF(SUM($AX312:BK312)+BK312>$AW312,$AW312-SUM($AX312:BK312),BK312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BL312)<0,0,IF(SUM($AX312:BL312)+BL312>$AW312,$AW312-SUM($AX312:BL312),BL312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BM312)<0,0,IF(SUM($AX312:BM312)+BM312>$AW312,$AW312-SUM($AX312:BM312),BM312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BN312)<0,0,IF(SUM($AX312:BN312)+BN312>$AW312,$AW312-SUM($AX312:BN312),BN312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BO312)<0,0,IF(SUM($AX312:BO312)+BO312>$AW312,$AW312-SUM($AX312:BO312),BO312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BP312)<0,0,IF(SUM($AX312:BP312)+BP312>$AW312,$AW312-SUM($AX312:BP312),BP312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BQ312)<0,0,IF(SUM($AX312:BQ312)+BQ312>$AW312,$AW312-SUM($AX312:BQ312),BQ312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BR312)<0,0,IF(SUM($AX312:BR312)+BR312>$AW312,$AW312-SUM($AX312:BR312),BR312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BS312)<0,0,IF(SUM($AX312:BS312)+BS312>$AW312,$AW312-SUM($AX312:BS312),BS312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BT312)<0,0,IF(SUM($AX312:BT312)+BT312>$AW312,$AW312-SUM($AX312:BT312),BT312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BU312)<0,0,IF(SUM($AX312:BU312)+BU312>$AW312,$AW312-SUM($AX312:BU312),BU312))","v":3.3940631166666672E-2},{"$f":"IF(SUM($AW312:BV312)<0,0,IF(SUM($AX312:BV312)+BV312>$AW312,$AW312-SUM($AX312:BV312),BV312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:BW312)<0,0,IF(SUM($AX312:BW312)+BW312>$AW312,$AW312-SUM($AX312:BW312),BW312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:BX312)<0,0,IF(SUM($AX312:BX312)+BX312>$AW312,$AW312-SUM($AX312:BX312),BX312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:BY312)<0,0,IF(SUM($AX312:BY312)+BY312>$AW312,$AW312-SUM($AX312:BY312),BY312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:BZ312)<0,0,IF(SUM($AX312:BZ312)+BZ312>$AW312,$AW312-SUM($AX312:BZ312),BZ312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CA312)<0,0,IF(SUM($AX312:CA312)+CA312>$AW312,$AW312-SUM($AX312:CA312),CA312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CB312)<0,0,IF(SUM($AX312:CB312)+CB312>$AW312,$AW312-SUM($AX312:CB312),CB312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CC312)<0,0,IF(SUM($AX312:CC312)+CC312>$AW312,$AW312-SUM($AX312:CC312),CC312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CD312)<0,0,IF(SUM($AX312:CD312)+CD312>$AW312,$AW312-SUM($AX312:CD312),CD312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CE312)<0,0,IF(SUM($AX312:CE312)+CE312>$AW312,$AW312-SUM($AX312:CE312),CE312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CF312)<0,0,IF(SUM($AX312:CF312)+CF312>$AW312,$AW312-SUM($AX312:CF312),CF312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CG312)<0,0,IF(SUM($AX312:CG312)+CG312>$AW312,$AW312-SUM($AX312:CG312),CG312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CH312)<0,0,IF(SUM($AX312:CH312)+CH312>$AW312,$AW312-SUM($AX312:CH312),CH312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CI312)<0,0,IF(SUM($AX312:CI312)+CI312>$AW312,$AW312-SUM($AX312:CI312),CI312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CJ312)<0,0,IF(SUM($AX312:CJ312)+CJ312>$AW312,$AW312-SUM($AX312:CJ312),CJ312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CK312)<0,0,IF(SUM($AX312:CK312)+CK312>$AW312,$AW312-SUM($AX312:CK312),CK312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CL312)<0,0,IF(SUM($AX312:CL312)+CL312>$AW312,$AW312-SUM($AX312:CL312),CL312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CM312)<0,0,IF(SUM($AX312:CM312)+CM312>$AW312,$AW312-SUM($AX312:CM312),CM312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CN312)<0,0,IF(SUM($AX312:CN312)+CN312>$AW312,$AW312-SUM($AX312:CN312),CN312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CO312)<0,0,IF(SUM($AX312:CO312)+CO312>$AW312,$AW312-SUM($AX312:CO312),CO312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CP312)<0,0,IF(SUM($AX312:CP312)+CP312>$AW312,$AW312-SUM($AX312:CP312),CP312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CQ312)<0,0,IF(SUM($AX312:CQ312)+CQ312>$AW312,$AW312-SUM($AX312:CQ312),CQ312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CR312)<0,0,IF(SUM($AX312:CR312)+CR312>$AW312,$AW312-SUM($AX312:CR312),CR312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CS312)<0,0,IF(SUM($AX312:CS312)+CS312>$AW312,$AW312-SUM($AX312:CS312),CS312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CT312)<0,0,IF(SUM($AX312:CT312)+CT312>$AW312,$AW312-SUM($AX312:CT312),CT312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CU312)<0,0,IF(SUM($AX312:CU312)+CU312>$AW312,$AW312-SUM($AX312:CU312),CU312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CV312)<0,0,IF(SUM($AX312:CV312)+CV312>$AW312,$AW312-SUM($AX312:CV312),CV312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CW312)<0,0,IF(SUM($AX312:CW312)+CW312>$AW312,$AW312-SUM($AX312:CW312),CW312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CX312)<0,0,IF(SUM($AX312:CX312)+CX312>$AW312,$AW312-SUM($AX312:CX312),CX312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CY312)<0,0,IF(SUM($AX312:CY312)+CY312>$AW312,$AW312-SUM($AX312:CY312),CY312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:CZ312)<0,0,IF(SUM($AX312:CZ312)+CZ312>$AW312,$AW312-SUM($AX312:CZ312),CZ312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DA312)<0,0,IF(SUM($AX312:DA312)+DA312>$AW312,$AW312-SUM($AX312:DA312),DA312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DB312)<0,0,IF(SUM($AX312:DB312)+DB312>$AW312,$AW312-SUM($AX312:DB312),DB312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DC312)<0,0,IF(SUM($AX312:DC312)+DC312>$AW312,$AW312-SUM($AX312:DC312),DC312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DD312)<0,0,IF(SUM($AX312:DD312)+DD312>$AW312,$AW312-SUM($AX312:DD312),DD312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DE312)<0,0,IF(SUM($AX312:DE312)+DE312>$AW312,$AW312-SUM($AX312:DE312),DE312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DF312)<0,0,IF(SUM($AX312:DF312)+DF312>$AW312,$AW312-SUM($AX312:DF312),DF312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DG312)<0,0,IF(SUM($AX312:DG312)+DG312>$AW312,$AW312-SUM($AX312:DG312),DG312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DH312)<0,0,IF(SUM($AX312:DH312)+DH312>$AW312,$AW312-SUM($AX312:DH312),DH312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DI312)<0,0,IF(SUM($AX312:DI312)+DI312>$AW312,$AW312-SUM($AX312:DI312),DI312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DJ312)<0,0,IF(SUM($AX312:DJ312)+DJ312>$AW312,$AW312-SUM($AX312:DJ312),DJ312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DK312)<0,0,IF(SUM($AX312:DK312)+DK312>$AW312,$AW312-SUM($AX312:DK312),DK312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DL312)<0,0,IF(SUM($AX312:DL312)+DL312>$AW312,$AW312-SUM($AX312:DL312),DL312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DM312)<0,0,IF(SUM($AX312:DM312)+DM312>$AW312,$AW312-SUM($AX312:DM312),DM312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DN312)<0,0,IF(SUM($AX312:DN312)+DN312>$AW312,$AW312-SUM($AX312:DN312),DN312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DO312)<0,0,IF(SUM($AX312:DO312)+DO312>$AW312,$AW312-SUM($AX312:DO312),DO312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DP312)<0,0,IF(SUM($AX312:DP312)+DP312>$AW312,$AW312-SUM($AX312:DP312),DP312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DQ312)<0,0,IF(SUM($AX312:DQ312)+DQ312>$AW312,$AW312-SUM($AX312:DQ312),DQ312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DR312)<0,0,IF(SUM($AX312:DR312)+DR312>$AW312,$AW312-SUM($AX312:DR312),DR312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DS312)<0,0,IF(SUM($AX312:DS312)+DS312>$AW312,$AW312-SUM($AX312:DS312),DS312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DT312)<0,0,IF(SUM($AX312:DT312)+DT312>$AW312,$AW312-SUM($AX312:DT312),DT312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DU312)<0,0,IF(SUM($AX312:DU312)+DU312>$AW312,$AW312-SUM($AX312:DU312),DU312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DV312)<0,0,IF(SUM($AX312:DV312)+DV312>$AW312,$AW312-SUM($AX312:DV312),DV312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DW312)<0,0,IF(SUM($AX312:DW312)+DW312>$AW312,$AW312-SUM($AX312:DW312),DW312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DX312)<0,0,IF(SUM($AX312:DX312)+DX312>$AW312,$AW312-SUM($AX312:DX312),DX312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DY312)<0,0,IF(SUM($AX312:DY312)+DY312>$AW312,$AW312-SUM($AX312:DY312),DY312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:DZ312)<0,0,IF(SUM($AX312:DZ312)+DZ312>$AW312,$AW312-SUM($AX312:DZ312),DZ312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EA312)<0,0,IF(SUM($AX312:EA312)+EA312>$AW312,$AW312-SUM($AX312:EA312),EA312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EB312)<0,0,IF(SUM($AX312:EB312)+EB312>$AW312,$AW312-SUM($AX312:EB312),EB312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EC312)<0,0,IF(SUM($AX312:EC312)+EC312>$AW312,$AW312-SUM($AX312:EC312),EC312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:ED312)<0,0,IF(SUM($AX312:ED312)+ED312>$AW312,$AW312-SUM($AX312:ED312),ED312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EE312)<0,0,IF(SUM($AX312:EE312)+EE312>$AW312,$AW312-SUM($AX312:EE312),EE312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EF312)<0,0,IF(SUM($AX312:EF312)+EF312>$AW312,$AW312-SUM($AX312:EF312),EF312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EG312)<0,0,IF(SUM($AX312:EG312)+EG312>$AW312,$AW312-SUM($AX312:EG312),EG312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EH312)<0,0,IF(SUM($AX312:EH312)+EH312>$AW312,$AW312-SUM($AX312:EH312),EH312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EI312)<0,0,IF(SUM($AX312:EI312)+EI312>$AW312,$AW312-SUM($AX312:EI312),EI312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EJ312)<0,0,IF(SUM($AX312:EJ312)+EJ312>$AW312,$AW312-SUM($AX312:EJ312),EJ312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EK312)<0,0,IF(SUM($AX312:EK312)+EK312>$AW312,$AW312-SUM($AX312:EK312),EK312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EL312)<0,0,IF(SUM($AX312:EL312)+EL312>$AW312,$AW312-SUM($AX312:EL312),EL312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EM312)<0,0,IF(SUM($AX312:EM312)+EM312>$AW312,$AW312-SUM($AX312:EM312),EM312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EN312)<0,0,IF(SUM($AX312:EN312)+EN312>$AW312,$AW312-SUM($AX312:EN312),EN312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EO312)<0,0,IF(SUM($AX312:EO312)+EO312>$AW312,$AW312-SUM($AX312:EO312),EO312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EP312)<0,0,IF(SUM($AX312:EP312)+EP312>$AW312,$AW312-SUM($AX312:EP312),EP312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:EQ312)<0,0,IF(SUM($AX312:EQ312)+EQ312>$AW312,$AW312-SUM($AX312:EQ312),EQ312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:ER312)<0,0,IF(SUM($AX312:ER312)+ER312>$AW312,$AW312-SUM($AX312:ER312),ER312))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AW312:ES312)<0,0,IF(SUM($AX312:ES312)+ES312>$AW312,$AW312-SUM($AX312:ES312),ES312))","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0372916666666668E-5,{"$f":"IF(SUM($AC313:AC313)+AC313>$AB26,$AB26-SUM($AC313:AC313),AC313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AD313)+AD313>$AB26,$AB26-SUM($AC313:AD313),AD313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AE313)+AE313>$AB26,$AB26-SUM($AC313:AE313),AE313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AF313)+AF313>$AB26,$AB26-SUM($AC313:AF313),AF313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AG313)+AG313>$AB26,$AB26-SUM($AC313:AG313),AG313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AH313)+AH313>$AB26,$AB26-SUM($AC313:AH313),AH313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AI313)+AI313>$AB26,$AB26-SUM($AC313:AI313),AI313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AJ313)+AJ313>$AB26,$AB26-SUM($AC313:AJ313),AJ313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AK313)+AK313>$AB26,$AB26-SUM($AC313:AK313),AK313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AL313)+AL313>$AB26,$AB26-SUM($AC313:AL313),AL313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AM313)+AM313>$AB26,$AB26-SUM($AC313:AM313),AM313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AN313)+AN313>$AB26,$AB26-SUM($AC313:AN313),AN313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AO313)+AO313>$AB26,$AB26-SUM($AC313:AO313),AO313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AP313)+AP313>$AB26,$AB26-SUM($AC313:AP313),AP313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AQ313)+AQ313>$AB26,$AB26-SUM($AC313:AQ313),AQ313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AR313)+AR313>$AB26,$AB26-SUM($AC313:AR313),AR313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AS313)+AS313>$AB26,$AB26-SUM($AC313:AS313),AS313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AT313)+AT313>$AB26,$AB26-SUM($AC313:AT313),AT313)","v":7.0372916666666668E-5},{"$f":"IF(SUM($AC313:AU313)+AU313>$AB26,$AB26-SUM($AC313:AU313),AU313)","v":7.0372916666666668E-5},7.0372916666666674E-3,2.8149166666666667E-4,{"$f":"IF(SUM($AW313:AX313)<0,0,IF(SUM($AX313:AX313)+AX313>$AW313,$AW313-SUM($AX313:AX313),AX313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:AY313)<0,0,IF(SUM($AX313:AY313)+AY313>$AW313,$AW313-SUM($AX313:AY313),AY313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:AZ313)<0,0,IF(SUM($AX313:AZ313)+AZ313>$AW313,$AW313-SUM($AX313:AZ313),AZ313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BA313)<0,0,IF(SUM($AX313:BA313)+BA313>$AW313,$AW313-SUM($AX313:BA313),BA313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BB313)<0,0,IF(SUM($AX313:BB313)+BB313>$AW313,$AW313-SUM($AX313:BB313),BB313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BC313)<0,0,IF(SUM($AX313:BC313)+BC313>$AW313,$AW313-SUM($AX313:BC313),BC313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BD313)<0,0,IF(SUM($AX313:BD313)+BD313>$AW313,$AW313-SUM($AX313:BD313),BD313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BE313)<0,0,IF(SUM($AX313:BE313)+BE313>$AW313,$AW313-SUM($AX313:BE313),BE313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BF313)<0,0,IF(SUM($AX313:BF313)+BF313>$AW313,$AW313-SUM($AX313:BF313),BF313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BG313)<0,0,IF(SUM($AX313:BG313)+BG313>$AW313,$AW313-SUM($AX313:BG313),BG313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BH313)<0,0,IF(SUM($AX313:BH313)+BH313>$AW313,$AW313-SUM($AX313:BH313),BH313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BI313)<0,0,IF(SUM($AX313:BI313)+BI313>$AW313,$AW313-SUM($AX313:BI313),BI313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BJ313)<0,0,IF(SUM($AX313:BJ313)+BJ313>$AW313,$AW313-SUM($AX313:BJ313),BJ313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BK313)<0,0,IF(SUM($AX313:BK313)+BK313>$AW313,$AW313-SUM($AX313:BK313),BK313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BL313)<0,0,IF(SUM($AX313:BL313)+BL313>$AW313,$AW313-SUM($AX313:BL313),BL313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BM313)<0,0,IF(SUM($AX313:BM313)+BM313>$AW313,$AW313-SUM($AX313:BM313),BM313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BN313)<0,0,IF(SUM($AX313:BN313)+BN313>$AW313,$AW313-SUM($AX313:BN313),BN313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BO313)<0,0,IF(SUM($AX313:BO313)+BO313>$AW313,$AW313-SUM($AX313:BO313),BO313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BP313)<0,0,IF(SUM($AX313:BP313)+BP313>$AW313,$AW313-SUM($AX313:BP313),BP313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BQ313)<0,0,IF(SUM($AX313:BQ313)+BQ313>$AW313,$AW313-SUM($AX313:BQ313),BQ313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BR313)<0,0,IF(SUM($AX313:BR313)+BR313>$AW313,$AW313-SUM($AX313:BR313),BR313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BS313)<0,0,IF(SUM($AX313:BS313)+BS313>$AW313,$AW313-SUM($AX313:BS313),BS313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BT313)<0,0,IF(SUM($AX313:BT313)+BT313>$AW313,$AW313-SUM($AX313:BT313),BT313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BU313)<0,0,IF(SUM($AX313:BU313)+BU313>$AW313,$AW313-SUM($AX313:BU313),BU313))","v":2.8149166666666667E-4},{"$f":"IF(SUM($AW313:BV313)<0,0,IF(SUM($AX313:BV313)+BV313>$AW313,$AW313-SUM($AX313:BV313),BV313))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW313:BW313)<0,0,IF(SUM($AX313:BW313)+BW313>$AW313,$AW313-SUM($AX313:BW313),BW313))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW313:BX313)<0,0,IF(SUM($AX313:BX313)+BX313>$AW313,$AW313-SUM($AX313:BX313),BX313))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW313:BY313)<0,0,IF(SUM($AX313:BY313)+BY313>$AW313,$AW313-SUM($AX313:BY313),BY313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:BZ313)<0,0,IF(SUM($AX313:BZ313)+BZ313>$AW313,$AW313-SUM($AX313:BZ313),BZ313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CA313)<0,0,IF(SUM($AX313:CA313)+CA313>$AW313,$AW313-SUM($AX313:CA313),CA313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CB313)<0,0,IF(SUM($AX313:CB313)+CB313>$AW313,$AW313-SUM($AX313:CB313),CB313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CC313)<0,0,IF(SUM($AX313:CC313)+CC313>$AW313,$AW313-SUM($AX313:CC313),CC313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CD313)<0,0,IF(SUM($AX313:CD313)+CD313>$AW313,$AW313-SUM($AX313:CD313),CD313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CE313)<0,0,IF(SUM($AX313:CE313)+CE313>$AW313,$AW313-SUM($AX313:CE313),CE313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CF313)<0,0,IF(SUM($AX313:CF313)+CF313>$AW313,$AW313-SUM($AX313:CF313),CF313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CG313)<0,0,IF(SUM($AX313:CG313)+CG313>$AW313,$AW313-SUM($AX313:CG313),CG313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CH313)<0,0,IF(SUM($AX313:CH313)+CH313>$AW313,$AW313-SUM($AX313:CH313),CH313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CI313)<0,0,IF(SUM($AX313:CI313)+CI313>$AW313,$AW313-SUM($AX313:CI313),CI313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CJ313)<0,0,IF(SUM($AX313:CJ313)+CJ313>$AW313,$AW313-SUM($AX313:CJ313),CJ313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CK313)<0,0,IF(SUM($AX313:CK313)+CK313>$AW313,$AW313-SUM($AX313:CK313),CK313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CL313)<0,0,IF(SUM($AX313:CL313)+CL313>$AW313,$AW313-SUM($AX313:CL313),CL313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CM313)<0,0,IF(SUM($AX313:CM313)+CM313>$AW313,$AW313-SUM($AX313:CM313),CM313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CN313)<0,0,IF(SUM($AX313:CN313)+CN313>$AW313,$AW313-SUM($AX313:CN313),CN313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CO313)<0,0,IF(SUM($AX313:CO313)+CO313>$AW313,$AW313-SUM($AX313:CO313),CO313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CP313)<0,0,IF(SUM($AX313:CP313)+CP313>$AW313,$AW313-SUM($AX313:CP313),CP313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CQ313)<0,0,IF(SUM($AX313:CQ313)+CQ313>$AW313,$AW313-SUM($AX313:CQ313),CQ313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CR313)<0,0,IF(SUM($AX313:CR313)+CR313>$AW313,$AW313-SUM($AX313:CR313),CR313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CS313)<0,0,IF(SUM($AX313:CS313)+CS313>$AW313,$AW313-SUM($AX313:CS313),CS313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CT313)<0,0,IF(SUM($AX313:CT313)+CT313>$AW313,$AW313-SUM($AX313:CT313),CT313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CU313)<0,0,IF(SUM($AX313:CU313)+CU313>$AW313,$AW313-SUM($AX313:CU313),CU313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CV313)<0,0,IF(SUM($AX313:CV313)+CV313>$AW313,$AW313-SUM($AX313:CV313),CV313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CW313)<0,0,IF(SUM($AX313:CW313)+CW313>$AW313,$AW313-SUM($AX313:CW313),CW313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CX313)<0,0,IF(SUM($AX313:CX313)+CX313>$AW313,$AW313-SUM($AX313:CX313),CX313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CY313)<0,0,IF(SUM($AX313:CY313)+CY313>$AW313,$AW313-SUM($AX313:CY313),CY313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:CZ313)<0,0,IF(SUM($AX313:CZ313)+CZ313>$AW313,$AW313-SUM($AX313:CZ313),CZ313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DA313)<0,0,IF(SUM($AX313:DA313)+DA313>$AW313,$AW313-SUM($AX313:DA313),DA313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DB313)<0,0,IF(SUM($AX313:DB313)+DB313>$AW313,$AW313-SUM($AX313:DB313),DB313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DC313)<0,0,IF(SUM($AX313:DC313)+DC313>$AW313,$AW313-SUM($AX313:DC313),DC313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DD313)<0,0,IF(SUM($AX313:DD313)+DD313>$AW313,$AW313-SUM($AX313:DD313),DD313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DE313)<0,0,IF(SUM($AX313:DE313)+DE313>$AW313,$AW313-SUM($AX313:DE313),DE313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DF313)<0,0,IF(SUM($AX313:DF313)+DF313>$AW313,$AW313-SUM($AX313:DF313),DF313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DG313)<0,0,IF(SUM($AX313:DG313)+DG313>$AW313,$AW313-SUM($AX313:DG313),DG313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DH313)<0,0,IF(SUM($AX313:DH313)+DH313>$AW313,$AW313-SUM($AX313:DH313),DH313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DI313)<0,0,IF(SUM($AX313:DI313)+DI313>$AW313,$AW313-SUM($AX313:DI313),DI313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DJ313)<0,0,IF(SUM($AX313:DJ313)+DJ313>$AW313,$AW313-SUM($AX313:DJ313),DJ313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DK313)<0,0,IF(SUM($AX313:DK313)+DK313>$AW313,$AW313-SUM($AX313:DK313),DK313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DL313)<0,0,IF(SUM($AX313:DL313)+DL313>$AW313,$AW313-SUM($AX313:DL313),DL313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DM313)<0,0,IF(SUM($AX313:DM313)+DM313>$AW313,$AW313-SUM($AX313:DM313),DM313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DN313)<0,0,IF(SUM($AX313:DN313)+DN313>$AW313,$AW313-SUM($AX313:DN313),DN313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DO313)<0,0,IF(SUM($AX313:DO313)+DO313>$AW313,$AW313-SUM($AX313:DO313),DO313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DP313)<0,0,IF(SUM($AX313:DP313)+DP313>$AW313,$AW313-SUM($AX313:DP313),DP313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DQ313)<0,0,IF(SUM($AX313:DQ313)+DQ313>$AW313,$AW313-SUM($AX313:DQ313),DQ313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DR313)<0,0,IF(SUM($AX313:DR313)+DR313>$AW313,$AW313-SUM($AX313:DR313),DR313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DS313)<0,0,IF(SUM($AX313:DS313)+DS313>$AW313,$AW313-SUM($AX313:DS313),DS313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DT313)<0,0,IF(SUM($AX313:DT313)+DT313>$AW313,$AW313-SUM($AX313:DT313),DT313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DU313)<0,0,IF(SUM($AX313:DU313)+DU313>$AW313,$AW313-SUM($AX313:DU313),DU313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DV313)<0,0,IF(SUM($AX313:DV313)+DV313>$AW313,$AW313-SUM($AX313:DV313),DV313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DW313)<0,0,IF(SUM($AX313:DW313)+DW313>$AW313,$AW313-SUM($AX313:DW313),DW313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DX313)<0,0,IF(SUM($AX313:DX313)+DX313>$AW313,$AW313-SUM($AX313:DX313),DX313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DY313)<0,0,IF(SUM($AX313:DY313)+DY313>$AW313,$AW313-SUM($AX313:DY313),DY313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:DZ313)<0,0,IF(SUM($AX313:DZ313)+DZ313>$AW313,$AW313-SUM($AX313:DZ313),DZ313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EA313)<0,0,IF(SUM($AX313:EA313)+EA313>$AW313,$AW313-SUM($AX313:EA313),EA313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EB313)<0,0,IF(SUM($AX313:EB313)+EB313>$AW313,$AW313-SUM($AX313:EB313),EB313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EC313)<0,0,IF(SUM($AX313:EC313)+EC313>$AW313,$AW313-SUM($AX313:EC313),EC313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:ED313)<0,0,IF(SUM($AX313:ED313)+ED313>$AW313,$AW313-SUM($AX313:ED313),ED313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EE313)<0,0,IF(SUM($AX313:EE313)+EE313>$AW313,$AW313-SUM($AX313:EE313),EE313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EF313)<0,0,IF(SUM($AX313:EF313)+EF313>$AW313,$AW313-SUM($AX313:EF313),EF313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EG313)<0,0,IF(SUM($AX313:EG313)+EG313>$AW313,$AW313-SUM($AX313:EG313),EG313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EH313)<0,0,IF(SUM($AX313:EH313)+EH313>$AW313,$AW313-SUM($AX313:EH313),EH313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EI313)<0,0,IF(SUM($AX313:EI313)+EI313>$AW313,$AW313-SUM($AX313:EI313),EI313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EJ313)<0,0,IF(SUM($AX313:EJ313)+EJ313>$AW313,$AW313-SUM($AX313:EJ313),EJ313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EK313)<0,0,IF(SUM($AX313:EK313)+EK313>$AW313,$AW313-SUM($AX313:EK313),EK313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EL313)<0,0,IF(SUM($AX313:EL313)+EL313>$AW313,$AW313-SUM($AX313:EL313),EL313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EM313)<0,0,IF(SUM($AX313:EM313)+EM313>$AW313,$AW313-SUM($AX313:EM313),EM313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EN313)<0,0,IF(SUM($AX313:EN313)+EN313>$AW313,$AW313-SUM($AX313:EN313),EN313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EO313)<0,0,IF(SUM($AX313:EO313)+EO313>$AW313,$AW313-SUM($AX313:EO313),EO313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EP313)<0,0,IF(SUM($AX313:EP313)+EP313>$AW313,$AW313-SUM($AX313:EP313),EP313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:EQ313)<0,0,IF(SUM($AX313:EQ313)+EQ313>$AW313,$AW313-SUM($AX313:EQ313),EQ313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:ER313)<0,0,IF(SUM($AX313:ER313)+ER313>$AW313,$AW313-SUM($AX313:ER313),ER313))","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AW313:ES313)<0,0,IF(SUM($AX313:ES313)+ES313>$AW313,$AW313-SUM($AX313:ES313),ES313))","v":-6.9388939039072284E-18}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.83157425E-3,{"$f":"IF(SUM($AC314:AC314)+AC314>$AB27,$AB27-SUM($AC314:AC314),AC314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AD314)+AD314>$AB27,$AB27-SUM($AC314:AD314),AD314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AE314)+AE314>$AB27,$AB27-SUM($AC314:AE314),AE314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AF314)+AF314>$AB27,$AB27-SUM($AC314:AF314),AF314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AG314)+AG314>$AB27,$AB27-SUM($AC314:AG314),AG314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AH314)+AH314>$AB27,$AB27-SUM($AC314:AH314),AH314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AI314)+AI314>$AB27,$AB27-SUM($AC314:AI314),AI314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AJ314)+AJ314>$AB27,$AB27-SUM($AC314:AJ314),AJ314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AK314)+AK314>$AB27,$AB27-SUM($AC314:AK314),AK314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AL314)+AL314>$AB27,$AB27-SUM($AC314:AL314),AL314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AM314)+AM314>$AB27,$AB27-SUM($AC314:AM314),AM314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AN314)+AN314>$AB27,$AB27-SUM($AC314:AN314),AN314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AO314)+AO314>$AB27,$AB27-SUM($AC314:AO314),AO314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AP314)+AP314>$AB27,$AB27-SUM($AC314:AP314),AP314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AQ314)+AQ314>$AB27,$AB27-SUM($AC314:AQ314),AQ314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AR314)+AR314>$AB27,$AB27-SUM($AC314:AR314),AR314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AS314)+AS314>$AB27,$AB27-SUM($AC314:AS314),AS314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AT314)+AT314>$AB27,$AB27-SUM($AC314:AT314),AT314)","v":1.83157425E-3},{"$f":"IF(SUM($AC314:AU314)+AU314>$AB27,$AB27-SUM($AC314:AU314),AU314)","v":1.83157425E-3},7.3262970000000011E-2,7.3262970000000007E-3,{"$f":"IF(SUM($AW314:AX314)<0,0,IF(SUM($AX314:AX314)+AX314>$AW314,$AW314-SUM($AX314:AX314),AX314))","v":7.3262970000000007E-3},{"$f":"IF(SUM($AW314:AY314)<0,0,IF(SUM($AX314:AY314)+AY314>$AW314,$AW314-SUM($AX314:AY314),AY314))","v":7.3262970000000007E-3},{"$f":"IF(SUM($AW314:AZ314)<0,0,IF(SUM($AX314:AZ314)+AZ314>$AW314,$AW314-SUM($AX314:AZ314),AZ314))","v":7.3262970000000007E-3},{"$f":"IF(SUM($AW314:BA314)<0,0,IF(SUM($AX314:BA314)+BA314>$AW314,$AW314-SUM($AX314:BA314),BA314))","v":7.3262970000000007E-3},{"$f":"IF(SUM($AW314:BB314)<0,0,IF(SUM($AX314:BB314)+BB314>$AW314,$AW314-SUM($AX314:BB314),BB314))","v":7.3262970000000007E-3},{"$f":"IF(SUM($AW314:BC314)<0,0,IF(SUM($AX314:BC314)+BC314>$AW314,$AW314-SUM($AX314:BC314),BC314))","v":7.3262970000000007E-3},{"$f":"IF(SUM($AW314:BD314)<0,0,IF(SUM($AX314:BD314)+BD314>$AW314,$AW314-SUM($AX314:BD314),BD314))","v":7.3262970000000007E-3},{"$f":"IF(SUM($AW314:BE314)<0,0,IF(SUM($AX314:BE314)+BE314>$AW314,$AW314-SUM($AX314:BE314),BE314))","v":7.3262970000000007E-3},{"$f":"IF(SUM($AW314:BF314)<0,0,IF(SUM($AX314:BF314)+BF314>$AW314,$AW314-SUM($AX314:BF314),BF314))","v":7.3262970000000007E-3},{"$f":"IF(SUM($AW314:BG314)<0,0,IF(SUM($AX314:BG314)+BG314>$AW314,$AW314-SUM($AX314:BG314),BG314))","v":0},{"$f":"IF(SUM($AW314:BH314)<0,0,IF(SUM($AX314:BH314)+BH314>$AW314,$AW314-SUM($AX314:BH314),BH314))","v":0},{"$f":"IF(SUM($AW314:BI314)<0,0,IF(SUM($AX314:BI314)+BI314>$AW314,$AW314-SUM($AX314:BI314),BI314))","v":0},{"$f":"IF(SUM($AW314:BJ314)<0,0,IF(SUM($AX314:BJ314)+BJ314>$AW314,$AW314-SUM($AX314:BJ314),BJ314))","v":0},{"$f":"IF(SUM($AW314:BK314)<0,0,IF(SUM($AX314:BK314)+BK314>$AW314,$AW314-SUM($AX314:BK314),BK314))","v":0},{"$f":"IF(SUM($AW314:BL314)<0,0,IF(SUM($AX314:BL314)+BL314>$AW314,$AW314-SUM($AX314:BL314),BL314))","v":0},{"$f":"IF(SUM($AW314:BM314)<0,0,IF(SUM($AX314:BM314)+BM314>$AW314,$AW314-SUM($AX314:BM314),BM314))","v":0},{"$f":"IF(SUM($AW314:BN314)<0,0,IF(SUM($AX314:BN314)+BN314>$AW314,$AW314-SUM($AX314:BN314),BN314))","v":0},{"$f":"IF(SUM($AW314:BO314)<0,0,IF(SUM($AX314:BO314)+BO314>$AW314,$AW314-SUM($AX314:BO314),BO314))","v":0},{"$f":"IF(SUM($AW314:BP314)<0,0,IF(SUM($AX314:BP314)+BP314>$AW314,$AW314-SUM($AX314:BP314),BP314))","v":0},{"$f":"IF(SUM($AW314:BQ314)<0,0,IF(SUM($AX314:BQ314)+BQ314>$AW314,$AW314-SUM($AX314:BQ314),BQ314))","v":0},{"$f":"IF(SUM($AW314:BR314)<0,0,IF(SUM($AX314:BR314)+BR314>$AW314,$AW314-SUM($AX314:BR314),BR314))","v":0},{"$f":"IF(SUM($AW314:BS314)<0,0,IF(SUM($AX314:BS314)+BS314>$AW314,$AW314-SUM($AX314:BS314),BS314))","v":0},{"$f":"IF(SUM($AW314:BT314)<0,0,IF(SUM($AX314:BT314)+BT314>$AW314,$AW314-SUM($AX314:BT314),BT314))","v":0},{"$f":"IF(SUM($AW314:BU314)<0,0,IF(SUM($AX314:BU314)+BU314>$AW314,$AW314-SUM($AX314:BU314),BU314))","v":0},{"$f":"IF(SUM($AW314:BV314)<0,0,IF(SUM($AX314:BV314)+BV314>$AW314,$AW314-SUM($AX314:BV314),BV314))","v":0},{"$f":"IF(SUM($AW314:BW314)<0,0,IF(SUM($AX314:BW314)+BW314>$AW314,$AW314-SUM($AX314:BW314),BW314))","v":0},{"$f":"IF(SUM($AW314:BX314)<0,0,IF(SUM($AX314:BX314)+BX314>$AW314,$AW314-SUM($AX314:BX314),BX314))","v":0},{"$f":"IF(SUM($AW314:BY314)<0,0,IF(SUM($AX314:BY314)+BY314>$AW314,$AW314-SUM($AX314:BY314),BY314))","v":0},{"$f":"IF(SUM($AW314:BZ314)<0,0,IF(SUM($AX314:BZ314)+BZ314>$AW314,$AW314-SUM($AX314:BZ314),BZ314))","v":0},{"$f":"IF(SUM($AW314:CA314)<0,0,IF(SUM($AX314:CA314)+CA314>$AW314,$AW314-SUM($AX314:CA314),CA314))","v":0},{"$f":"IF(SUM($AW314:CB314)<0,0,IF(SUM($AX314:CB314)+CB314>$AW314,$AW314-SUM($AX314:CB314),CB314))","v":0},{"$f":"IF(SUM($AW314:CC314)<0,0,IF(SUM($AX314:CC314)+CC314>$AW314,$AW314-SUM($AX314:CC314),CC314))","v":0},{"$f":"IF(SUM($AW314:CD314)<0,0,IF(SUM($AX314:CD314)+CD314>$AW314,$AW314-SUM($AX314:CD314),CD314))","v":0},{"$f":"IF(SUM($AW314:CE314)<0,0,IF(SUM($AX314:CE314)+CE314>$AW314,$AW314-SUM($AX314:CE314),CE314))","v":0},{"$f":"IF(SUM($AW314:CF314)<0,0,IF(SUM($AX314:CF314)+CF314>$AW314,$AW314-SUM($AX314:CF314),CF314))","v":0},{"$f":"IF(SUM($AW314:CG314)<0,0,IF(SUM($AX314:CG314)+CG314>$AW314,$AW314-SUM($AX314:CG314),CG314))","v":0},{"$f":"IF(SUM($AW314:CH314)<0,0,IF(SUM($AX314:CH314)+CH314>$AW314,$AW314-SUM($AX314:CH314),CH314))","v":0},{"$f":"IF(SUM($AW314:CI314)<0,0,IF(SUM($AX314:CI314)+CI314>$AW314,$AW314-SUM($AX314:CI314),CI314))","v":0},{"$f":"IF(SUM($AW314:CJ314)<0,0,IF(SUM($AX314:CJ314)+CJ314>$AW314,$AW314-SUM($AX314:CJ314),CJ314))","v":0},{"$f":"IF(SUM($AW314:CK314)<0,0,IF(SUM($AX314:CK314)+CK314>$AW314,$AW314-SUM($AX314:CK314),CK314))","v":0},{"$f":"IF(SUM($AW314:CL314)<0,0,IF(SUM($AX314:CL314)+CL314>$AW314,$AW314-SUM($AX314:CL314),CL314))","v":0},{"$f":"IF(SUM($AW314:CM314)<0,0,IF(SUM($AX314:CM314)+CM314>$AW314,$AW314-SUM($AX314:CM314),CM314))","v":0},{"$f":"IF(SUM($AW314:CN314)<0,0,IF(SUM($AX314:CN314)+CN314>$AW314,$AW314-SUM($AX314:CN314),CN314))","v":0},{"$f":"IF(SUM($AW314:CO314)<0,0,IF(SUM($AX314:CO314)+CO314>$AW314,$AW314-SUM($AX314:CO314),CO314))","v":0},{"$f":"IF(SUM($AW314:CP314)<0,0,IF(SUM($AX314:CP314)+CP314>$AW314,$AW314-SUM($AX314:CP314),CP314))","v":0},{"$f":"IF(SUM($AW314:CQ314)<0,0,IF(SUM($AX314:CQ314)+CQ314>$AW314,$AW314-SUM($AX314:CQ314),CQ314))","v":0},{"$f":"IF(SUM($AW314:CR314)<0,0,IF(SUM($AX314:CR314)+CR314>$AW314,$AW314-SUM($AX314:CR314),CR314))","v":0},{"$f":"IF(SUM($AW314:CS314)<0,0,IF(SUM($AX314:CS314)+CS314>$AW314,$AW314-SUM($AX314:CS314),CS314))","v":0},{"$f":"IF(SUM($AW314:CT314)<0,0,IF(SUM($AX314:CT314)+CT314>$AW314,$AW314-SUM($AX314:CT314),CT314))","v":0},{"$f":"IF(SUM($AW314:CU314)<0,0,IF(SUM($AX314:CU314)+CU314>$AW314,$AW314-SUM($AX314:CU314),CU314))","v":0},{"$f":"IF(SUM($AW314:CV314)<0,0,IF(SUM($AX314:CV314)+CV314>$AW314,$AW314-SUM($AX314:CV314),CV314))","v":0},{"$f":"IF(SUM($AW314:CW314)<0,0,IF(SUM($AX314:CW314)+CW314>$AW314,$AW314-SUM($AX314:CW314),CW314))","v":0},{"$f":"IF(SUM($AW314:CX314)<0,0,IF(SUM($AX314:CX314)+CX314>$AW314,$AW314-SUM($AX314:CX314),CX314))","v":0},{"$f":"IF(SUM($AW314:CY314)<0,0,IF(SUM($AX314:CY314)+CY314>$AW314,$AW314-SUM($AX314:CY314),CY314))","v":0},{"$f":"IF(SUM($AW314:CZ314)<0,0,IF(SUM($AX314:CZ314)+CZ314>$AW314,$AW314-SUM($AX314:CZ314),CZ314))","v":0},{"$f":"IF(SUM($AW314:DA314)<0,0,IF(SUM($AX314:DA314)+DA314>$AW314,$AW314-SUM($AX314:DA314),DA314))","v":0},{"$f":"IF(SUM($AW314:DB314)<0,0,IF(SUM($AX314:DB314)+DB314>$AW314,$AW314-SUM($AX314:DB314),DB314))","v":0},{"$f":"IF(SUM($AW314:DC314)<0,0,IF(SUM($AX314:DC314)+DC314>$AW314,$AW314-SUM($AX314:DC314),DC314))","v":0},{"$f":"IF(SUM($AW314:DD314)<0,0,IF(SUM($AX314:DD314)+DD314>$AW314,$AW314-SUM($AX314:DD314),DD314))","v":0},{"$f":"IF(SUM($AW314:DE314)<0,0,IF(SUM($AX314:DE314)+DE314>$AW314,$AW314-SUM($AX314:DE314),DE314))","v":0},{"$f":"IF(SUM($AW314:DF314)<0,0,IF(SUM($AX314:DF314)+DF314>$AW314,$AW314-SUM($AX314:DF314),DF314))","v":0},{"$f":"IF(SUM($AW314:DG314)<0,0,IF(SUM($AX314:DG314)+DG314>$AW314,$AW314-SUM($AX314:DG314),DG314))","v":0},{"$f":"IF(SUM($AW314:DH314)<0,0,IF(SUM($AX314:DH314)+DH314>$AW314,$AW314-SUM($AX314:DH314),DH314))","v":0},{"$f":"IF(SUM($AW314:DI314)<0,0,IF(SUM($AX314:DI314)+DI314>$AW314,$AW314-SUM($AX314:DI314),DI314))","v":0},{"$f":"IF(SUM($AW314:DJ314)<0,0,IF(SUM($AX314:DJ314)+DJ314>$AW314,$AW314-SUM($AX314:DJ314),DJ314))","v":0},{"$f":"IF(SUM($AW314:DK314)<0,0,IF(SUM($AX314:DK314)+DK314>$AW314,$AW314-SUM($AX314:DK314),DK314))","v":0},{"$f":"IF(SUM($AW314:DL314)<0,0,IF(SUM($AX314:DL314)+DL314>$AW314,$AW314-SUM($AX314:DL314),DL314))","v":0},{"$f":"IF(SUM($AW314:DM314)<0,0,IF(SUM($AX314:DM314)+DM314>$AW314,$AW314-SUM($AX314:DM314),DM314))","v":0},{"$f":"IF(SUM($AW314:DN314)<0,0,IF(SUM($AX314:DN314)+DN314>$AW314,$AW314-SUM($AX314:DN314),DN314))","v":0},{"$f":"IF(SUM($AW314:DO314)<0,0,IF(SUM($AX314:DO314)+DO314>$AW314,$AW314-SUM($AX314:DO314),DO314))","v":0},{"$f":"IF(SUM($AW314:DP314)<0,0,IF(SUM($AX314:DP314)+DP314>$AW314,$AW314-SUM($AX314:DP314),DP314))","v":0},{"$f":"IF(SUM($AW314:DQ314)<0,0,IF(SUM($AX314:DQ314)+DQ314>$AW314,$AW314-SUM($AX314:DQ314),DQ314))","v":0},{"$f":"IF(SUM($AW314:DR314)<0,0,IF(SUM($AX314:DR314)+DR314>$AW314,$AW314-SUM($AX314:DR314),DR314))","v":0},{"$f":"IF(SUM($AW314:DS314)<0,0,IF(SUM($AX314:DS314)+DS314>$AW314,$AW314-SUM($AX314:DS314),DS314))","v":0},{"$f":"IF(SUM($AW314:DT314)<0,0,IF(SUM($AX314:DT314)+DT314>$AW314,$AW314-SUM($AX314:DT314),DT314))","v":0},{"$f":"IF(SUM($AW314:DU314)<0,0,IF(SUM($AX314:DU314)+DU314>$AW314,$AW314-SUM($AX314:DU314),DU314))","v":0},{"$f":"IF(SUM($AW314:DV314)<0,0,IF(SUM($AX314:DV314)+DV314>$AW314,$AW314-SUM($AX314:DV314),DV314))","v":0},{"$f":"IF(SUM($AW314:DW314)<0,0,IF(SUM($AX314:DW314)+DW314>$AW314,$AW314-SUM($AX314:DW314),DW314))","v":0},{"$f":"IF(SUM($AW314:DX314)<0,0,IF(SUM($AX314:DX314)+DX314>$AW314,$AW314-SUM($AX314:DX314),DX314))","v":0},{"$f":"IF(SUM($AW314:DY314)<0,0,IF(SUM($AX314:DY314)+DY314>$AW314,$AW314-SUM($AX314:DY314),DY314))","v":0},{"$f":"IF(SUM($AW314:DZ314)<0,0,IF(SUM($AX314:DZ314)+DZ314>$AW314,$AW314-SUM($AX314:DZ314),DZ314))","v":0},{"$f":"IF(SUM($AW314:EA314)<0,0,IF(SUM($AX314:EA314)+EA314>$AW314,$AW314-SUM($AX314:EA314),EA314))","v":0},{"$f":"IF(SUM($AW314:EB314)<0,0,IF(SUM($AX314:EB314)+EB314>$AW314,$AW314-SUM($AX314:EB314),EB314))","v":0},{"$f":"IF(SUM($AW314:EC314)<0,0,IF(SUM($AX314:EC314)+EC314>$AW314,$AW314-SUM($AX314:EC314),EC314))","v":0},{"$f":"IF(SUM($AW314:ED314)<0,0,IF(SUM($AX314:ED314)+ED314>$AW314,$AW314-SUM($AX314:ED314),ED314))","v":0},{"$f":"IF(SUM($AW314:EE314)<0,0,IF(SUM($AX314:EE314)+EE314>$AW314,$AW314-SUM($AX314:EE314),EE314))","v":0},{"$f":"IF(SUM($AW314:EF314)<0,0,IF(SUM($AX314:EF314)+EF314>$AW314,$AW314-SUM($AX314:EF314),EF314))","v":0},{"$f":"IF(SUM($AW314:EG314)<0,0,IF(SUM($AX314:EG314)+EG314>$AW314,$AW314-SUM($AX314:EG314),EG314))","v":0},{"$f":"IF(SUM($AW314:EH314)<0,0,IF(SUM($AX314:EH314)+EH314>$AW314,$AW314-SUM($AX314:EH314),EH314))","v":0},{"$f":"IF(SUM($AW314:EI314)<0,0,IF(SUM($AX314:EI314)+EI314>$AW314,$AW314-SUM($AX314:EI314),EI314))","v":0},{"$f":"IF(SUM($AW314:EJ314)<0,0,IF(SUM($AX314:EJ314)+EJ314>$AW314,$AW314-SUM($AX314:EJ314),EJ314))","v":0},{"$f":"IF(SUM($AW314:EK314)<0,0,IF(SUM($AX314:EK314)+EK314>$AW314,$AW314-SUM($AX314:EK314),EK314))","v":0},{"$f":"IF(SUM($AW314:EL314)<0,0,IF(SUM($AX314:EL314)+EL314>$AW314,$AW314-SUM($AX314:EL314),EL314))","v":0},{"$f":"IF(SUM($AW314:EM314)<0,0,IF(SUM($AX314:EM314)+EM314>$AW314,$AW314-SUM($AX314:EM314),EM314))","v":0},{"$f":"IF(SUM($AW314:EN314)<0,0,IF(SUM($AX314:EN314)+EN314>$AW314,$AW314-SUM($AX314:EN314),EN314))","v":0},{"$f":"IF(SUM($AW314:EO314)<0,0,IF(SUM($AX314:EO314)+EO314>$AW314,$AW314-SUM($AX314:EO314),EO314))","v":0},{"$f":"IF(SUM($AW314:EP314)<0,0,IF(SUM($AX314:EP314)+EP314>$AW314,$AW314-SUM($AX314:EP314),EP314))","v":0},{"$f":"IF(SUM($AW314:EQ314)<0,0,IF(SUM($AX314:EQ314)+EQ314>$AW314,$AW314-SUM($AX314:EQ314),EQ314))","v":0},{"$f":"IF(SUM($AW314:ER314)<0,0,IF(SUM($AX314:ER314)+ER314>$AW314,$AW314-SUM($AX314:ER314),ER314))","v":0},{"$f":"IF(SUM($AW314:ES314)<0,0,IF(SUM($AX314:ES314)+ES314>$AW314,$AW314-SUM($AX314:ES314),ES314))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AC315:AC315)+AC315>$AB28,$AB28-SUM($AC315:AC315),AC315)","v":0},{"$f":"IF(SUM($AC315:AD315)+AD315>$AB28,$AB28-SUM($AC315:AD315),AD315)","v":0},{"$f":"IF(SUM($AC315:AE315)+AE315>$AB28,$AB28-SUM($AC315:AE315),AE315)","v":0},{"$f":"IF(SUM($AC315:AF315)+AF315>$AB28,$AB28-SUM($AC315:AF315),AF315)","v":0},{"$f":"IF(SUM($AC315:AG315)+AG315>$AB28,$AB28-SUM($AC315:AG315),AG315)","v":0},{"$f":"IF(SUM($AC315:AH315)+AH315>$AB28,$AB28-SUM($AC315:AH315),AH315)","v":0},{"$f":"IF(SUM($AC315:AI315)+AI315>$AB28,$AB28-SUM($AC315:AI315),AI315)","v":0},{"$f":"IF(SUM($AC315:AJ315)+AJ315>$AB28,$AB28-SUM($AC315:AJ315),AJ315)","v":0},{"$f":"IF(SUM($AC315:AK315)+AK315>$AB28,$AB28-SUM($AC315:AK315),AK315)","v":0},{"$f":"IF(SUM($AC315:AL315)+AL315>$AB28,$AB28-SUM($AC315:AL315),AL315)","v":0},{"$f":"IF(SUM($AC315:AM315)+AM315>$AB28,$AB28-SUM($AC315:AM315),AM315)","v":0},{"$f":"IF(SUM($AC315:AN315)+AN315>$AB28,$AB28-SUM($AC315:AN315),AN315)","v":0},{"$f":"IF(SUM($AC315:AO315)+AO315>$AB28,$AB28-SUM($AC315:AO315),AO315)","v":0},{"$f":"IF(SUM($AC315:AP315)+AP315>$AB28,$AB28-SUM($AC315:AP315),AP315)","v":0},{"$f":"IF(SUM($AC315:AQ315)+AQ315>$AB28,$AB28-SUM($AC315:AQ315),AQ315)","v":0},{"$f":"IF(SUM($AC315:AR315)+AR315>$AB28,$AB28-SUM($AC315:AR315),AR315)","v":0},{"$f":"IF(SUM($AC315:AS315)+AS315>$AB28,$AB28-SUM($AC315:AS315),AS315)","v":0},{"$f":"IF(SUM($AC315:AT315)+AT315>$AB28,$AB28-SUM($AC315:AT315),AT315)","v":0},{"$f":"IF(SUM($AC315:AU315)+AU315>$AB28,$AB28-SUM($AC315:AU315),AU315)","v":0},0,0,{"$f":"IF(SUM($AW315:AX315)<0,0,IF(SUM($AX315:AX315)+AX315>$AW315,$AW315-SUM($AX315:AX315),AX315))","v":0},{"$f":"IF(SUM($AW315:AY315)<0,0,IF(SUM($AX315:AY315)+AY315>$AW315,$AW315-SUM($AX315:AY315),AY315))","v":0},{"$f":"IF(SUM($AW315:AZ315)<0,0,IF(SUM($AX315:AZ315)+AZ315>$AW315,$AW315-SUM($AX315:AZ315),AZ315))","v":0},{"$f":"IF(SUM($AW315:BA315)<0,0,IF(SUM($AX315:BA315)+BA315>$AW315,$AW315-SUM($AX315:BA315),BA315))","v":0},{"$f":"IF(SUM($AW315:BB315)<0,0,IF(SUM($AX315:BB315)+BB315>$AW315,$AW315-SUM($AX315:BB315),BB315))","v":0},{"$f":"IF(SUM($AW315:BC315)<0,0,IF(SUM($AX315:BC315)+BC315>$AW315,$AW315-SUM($AX315:BC315),BC315))","v":0},{"$f":"IF(SUM($AW315:BD315)<0,0,IF(SUM($AX315:BD315)+BD315>$AW315,$AW315-SUM($AX315:BD315),BD315))","v":0},{"$f":"IF(SUM($AW315:BE315)<0,0,IF(SUM($AX315:BE315)+BE315>$AW315,$AW315-SUM($AX315:BE315),BE315))","v":0},{"$f":"IF(SUM($AW315:BF315)<0,0,IF(SUM($AX315:BF315)+BF315>$AW315,$AW315-SUM($AX315:BF315),BF315))","v":0},{"$f":"IF(SUM($AW315:BG315)<0,0,IF(SUM($AX315:BG315)+BG315>$AW315,$AW315-SUM($AX315:BG315),BG315))","v":0},{"$f":"IF(SUM($AW315:BH315)<0,0,IF(SUM($AX315:BH315)+BH315>$AW315,$AW315-SUM($AX315:BH315),BH315))","v":0},{"$f":"IF(SUM($AW315:BI315)<0,0,IF(SUM($AX315:BI315)+BI315>$AW315,$AW315-SUM($AX315:BI315),BI315))","v":0},{"$f":"IF(SUM($AW315:BJ315)<0,0,IF(SUM($AX315:BJ315)+BJ315>$AW315,$AW315-SUM($AX315:BJ315),BJ315))","v":0},{"$f":"IF(SUM($AW315:BK315)<0,0,IF(SUM($AX315:BK315)+BK315>$AW315,$AW315-SUM($AX315:BK315),BK315))","v":0},{"$f":"IF(SUM($AW315:BL315)<0,0,IF(SUM($AX315:BL315)+BL315>$AW315,$AW315-SUM($AX315:BL315),BL315))","v":0},{"$f":"IF(SUM($AW315:BM315)<0,0,IF(SUM($AX315:BM315)+BM315>$AW315,$AW315-SUM($AX315:BM315),BM315))","v":0},{"$f":"IF(SUM($AW315:BN315)<0,0,IF(SUM($AX315:BN315)+BN315>$AW315,$AW315-SUM($AX315:BN315),BN315))","v":0},{"$f":"IF(SUM($AW315:BO315)<0,0,IF(SUM($AX315:BO315)+BO315>$AW315,$AW315-SUM($AX315:BO315),BO315))","v":0},{"$f":"IF(SUM($AW315:BP315)<0,0,IF(SUM($AX315:BP315)+BP315>$AW315,$AW315-SUM($AX315:BP315),BP315))","v":0},{"$f":"IF(SUM($AW315:BQ315)<0,0,IF(SUM($AX315:BQ315)+BQ315>$AW315,$AW315-SUM($AX315:BQ315),BQ315))","v":0},{"$f":"IF(SUM($AW315:BR315)<0,0,IF(SUM($AX315:BR315)+BR315>$AW315,$AW315-SUM($AX315:BR315),BR315))","v":0},{"$f":"IF(SUM($AW315:BS315)<0,0,IF(SUM($AX315:BS315)+BS315>$AW315,$AW315-SUM($AX315:BS315),BS315))","v":0},{"$f":"IF(SUM($AW315:BT315)<0,0,IF(SUM($AX315:BT315)+BT315>$AW315,$AW315-SUM($AX315:BT315),BT315))","v":0},{"$f":"IF(SUM($AW315:BU315)<0,0,IF(SUM($AX315:BU315)+BU315>$AW315,$AW315-SUM($AX315:BU315),BU315))","v":0},{"$f":"IF(SUM($AW315:BV315)<0,0,IF(SUM($AX315:BV315)+BV315>$AW315,$AW315-SUM($AX315:BV315),BV315))","v":0},{"$f":"IF(SUM($AW315:BW315)<0,0,IF(SUM($AX315:BW315)+BW315>$AW315,$AW315-SUM($AX315:BW315),BW315))","v":0},{"$f":"IF(SUM($AW315:BX315)<0,0,IF(SUM($AX315:BX315)+BX315>$AW315,$AW315-SUM($AX315:BX315),BX315))","v":0},{"$f":"IF(SUM($AW315:BY315)<0,0,IF(SUM($AX315:BY315)+BY315>$AW315,$AW315-SUM($AX315:BY315),BY315))","v":0},{"$f":"IF(SUM($AW315:BZ315)<0,0,IF(SUM($AX315:BZ315)+BZ315>$AW315,$AW315-SUM($AX315:BZ315),BZ315))","v":0},{"$f":"IF(SUM($AW315:CA315)<0,0,IF(SUM($AX315:CA315)+CA315>$AW315,$AW315-SUM($AX315:CA315),CA315))","v":0},{"$f":"IF(SUM($AW315:CB315)<0,0,IF(SUM($AX315:CB315)+CB315>$AW315,$AW315-SUM($AX315:CB315),CB315))","v":0},{"$f":"IF(SUM($AW315:CC315)<0,0,IF(SUM($AX315:CC315)+CC315>$AW315,$AW315-SUM($AX315:CC315),CC315))","v":0},{"$f":"IF(SUM($AW315:CD315)<0,0,IF(SUM($AX315:CD315)+CD315>$AW315,$AW315-SUM($AX315:CD315),CD315))","v":0},{"$f":"IF(SUM($AW315:CE315)<0,0,IF(SUM($AX315:CE315)+CE315>$AW315,$AW315-SUM($AX315:CE315),CE315))","v":0},{"$f":"IF(SUM($AW315:CF315)<0,0,IF(SUM($AX315:CF315)+CF315>$AW315,$AW315-SUM($AX315:CF315),CF315))","v":0},{"$f":"IF(SUM($AW315:CG315)<0,0,IF(SUM($AX315:CG315)+CG315>$AW315,$AW315-SUM($AX315:CG315),CG315))","v":0},{"$f":"IF(SUM($AW315:CH315)<0,0,IF(SUM($AX315:CH315)+CH315>$AW315,$AW315-SUM($AX315:CH315),CH315))","v":0},{"$f":"IF(SUM($AW315:CI315)<0,0,IF(SUM($AX315:CI315)+CI315>$AW315,$AW315-SUM($AX315:CI315),CI315))","v":0},{"$f":"IF(SUM($AW315:CJ315)<0,0,IF(SUM($AX315:CJ315)+CJ315>$AW315,$AW315-SUM($AX315:CJ315),CJ315))","v":0},{"$f":"IF(SUM($AW315:CK315)<0,0,IF(SUM($AX315:CK315)+CK315>$AW315,$AW315-SUM($AX315:CK315),CK315))","v":0},{"$f":"IF(SUM($AW315:CL315)<0,0,IF(SUM($AX315:CL315)+CL315>$AW315,$AW315-SUM($AX315:CL315),CL315))","v":0},{"$f":"IF(SUM($AW315:CM315)<0,0,IF(SUM($AX315:CM315)+CM315>$AW315,$AW315-SUM($AX315:CM315),CM315))","v":0},{"$f":"IF(SUM($AW315:CN315)<0,0,IF(SUM($AX315:CN315)+CN315>$AW315,$AW315-SUM($AX315:CN315),CN315))","v":0},{"$f":"IF(SUM($AW315:CO315)<0,0,IF(SUM($AX315:CO315)+CO315>$AW315,$AW315-SUM($AX315:CO315),CO315))","v":0},{"$f":"IF(SUM($AW315:CP315)<0,0,IF(SUM($AX315:CP315)+CP315>$AW315,$AW315-SUM($AX315:CP315),CP315))","v":0},{"$f":"IF(SUM($AW315:CQ315)<0,0,IF(SUM($AX315:CQ315)+CQ315>$AW315,$AW315-SUM($AX315:CQ315),CQ315))","v":0},{"$f":"IF(SUM($AW315:CR315)<0,0,IF(SUM($AX315:CR315)+CR315>$AW315,$AW315-SUM($AX315:CR315),CR315))","v":0},{"$f":"IF(SUM($AW315:CS315)<0,0,IF(SUM($AX315:CS315)+CS315>$AW315,$AW315-SUM($AX315:CS315),CS315))","v":0},{"$f":"IF(SUM($AW315:CT315)<0,0,IF(SUM($AX315:CT315)+CT315>$AW315,$AW315-SUM($AX315:CT315),CT315))","v":0},{"$f":"IF(SUM($AW315:CU315)<0,0,IF(SUM($AX315:CU315)+CU315>$AW315,$AW315-SUM($AX315:CU315),CU315))","v":0},{"$f":"IF(SUM($AW315:CV315)<0,0,IF(SUM($AX315:CV315)+CV315>$AW315,$AW315-SUM($AX315:CV315),CV315))","v":0},{"$f":"IF(SUM($AW315:CW315)<0,0,IF(SUM($AX315:CW315)+CW315>$AW315,$AW315-SUM($AX315:CW315),CW315))","v":0},{"$f":"IF(SUM($AW315:CX315)<0,0,IF(SUM($AX315:CX315)+CX315>$AW315,$AW315-SUM($AX315:CX315),CX315))","v":0},{"$f":"IF(SUM($AW315:CY315)<0,0,IF(SUM($AX315:CY315)+CY315>$AW315,$AW315-SUM($AX315:CY315),CY315))","v":0},{"$f":"IF(SUM($AW315:CZ315)<0,0,IF(SUM($AX315:CZ315)+CZ315>$AW315,$AW315-SUM($AX315:CZ315),CZ315))","v":0},{"$f":"IF(SUM($AW315:DA315)<0,0,IF(SUM($AX315:DA315)+DA315>$AW315,$AW315-SUM($AX315:DA315),DA315))","v":0},{"$f":"IF(SUM($AW315:DB315)<0,0,IF(SUM($AX315:DB315)+DB315>$AW315,$AW315-SUM($AX315:DB315),DB315))","v":0},{"$f":"IF(SUM($AW315:DC315)<0,0,IF(SUM($AX315:DC315)+DC315>$AW315,$AW315-SUM($AX315:DC315),DC315))","v":0},{"$f":"IF(SUM($AW315:DD315)<0,0,IF(SUM($AX315:DD315)+DD315>$AW315,$AW315-SUM($AX315:DD315),DD315))","v":0},{"$f":"IF(SUM($AW315:DE315)<0,0,IF(SUM($AX315:DE315)+DE315>$AW315,$AW315-SUM($AX315:DE315),DE315))","v":0},{"$f":"IF(SUM($AW315:DF315)<0,0,IF(SUM($AX315:DF315)+DF315>$AW315,$AW315-SUM($AX315:DF315),DF315))","v":0},{"$f":"IF(SUM($AW315:DG315)<0,0,IF(SUM($AX315:DG315)+DG315>$AW315,$AW315-SUM($AX315:DG315),DG315))","v":0},{"$f":"IF(SUM($AW315:DH315)<0,0,IF(SUM($AX315:DH315)+DH315>$AW315,$AW315-SUM($AX315:DH315),DH315))","v":0},{"$f":"IF(SUM($AW315:DI315)<0,0,IF(SUM($AX315:DI315)+DI315>$AW315,$AW315-SUM($AX315:DI315),DI315))","v":0},{"$f":"IF(SUM($AW315:DJ315)<0,0,IF(SUM($AX315:DJ315)+DJ315>$AW315,$AW315-SUM($AX315:DJ315),DJ315))","v":0},{"$f":"IF(SUM($AW315:DK315)<0,0,IF(SUM($AX315:DK315)+DK315>$AW315,$AW315-SUM($AX315:DK315),DK315))","v":0},{"$f":"IF(SUM($AW315:DL315)<0,0,IF(SUM($AX315:DL315)+DL315>$AW315,$AW315-SUM($AX315:DL315),DL315))","v":0},{"$f":"IF(SUM($AW315:DM315)<0,0,IF(SUM($AX315:DM315)+DM315>$AW315,$AW315-SUM($AX315:DM315),DM315))","v":0},{"$f":"IF(SUM($AW315:DN315)<0,0,IF(SUM($AX315:DN315)+DN315>$AW315,$AW315-SUM($AX315:DN315),DN315))","v":0},{"$f":"IF(SUM($AW315:DO315)<0,0,IF(SUM($AX315:DO315)+DO315>$AW315,$AW315-SUM($AX315:DO315),DO315))","v":0},{"$f":"IF(SUM($AW315:DP315)<0,0,IF(SUM($AX315:DP315)+DP315>$AW315,$AW315-SUM($AX315:DP315),DP315))","v":0},{"$f":"IF(SUM($AW315:DQ315)<0,0,IF(SUM($AX315:DQ315)+DQ315>$AW315,$AW315-SUM($AX315:DQ315),DQ315))","v":0},{"$f":"IF(SUM($AW315:DR315)<0,0,IF(SUM($AX315:DR315)+DR315>$AW315,$AW315-SUM($AX315:DR315),DR315))","v":0},{"$f":"IF(SUM($AW315:DS315)<0,0,IF(SUM($AX315:DS315)+DS315>$AW315,$AW315-SUM($AX315:DS315),DS315))","v":0},{"$f":"IF(SUM($AW315:DT315)<0,0,IF(SUM($AX315:DT315)+DT315>$AW315,$AW315-SUM($AX315:DT315),DT315))","v":0},{"$f":"IF(SUM($AW315:DU315)<0,0,IF(SUM($AX315:DU315)+DU315>$AW315,$AW315-SUM($AX315:DU315),DU315))","v":0},{"$f":"IF(SUM($AW315:DV315)<0,0,IF(SUM($AX315:DV315)+DV315>$AW315,$AW315-SUM($AX315:DV315),DV315))","v":0},{"$f":"IF(SUM($AW315:DW315)<0,0,IF(SUM($AX315:DW315)+DW315>$AW315,$AW315-SUM($AX315:DW315),DW315))","v":0},{"$f":"IF(SUM($AW315:DX315)<0,0,IF(SUM($AX315:DX315)+DX315>$AW315,$AW315-SUM($AX315:DX315),DX315))","v":0},{"$f":"IF(SUM($AW315:DY315)<0,0,IF(SUM($AX315:DY315)+DY315>$AW315,$AW315-SUM($AX315:DY315),DY315))","v":0},{"$f":"IF(SUM($AW315:DZ315)<0,0,IF(SUM($AX315:DZ315)+DZ315>$AW315,$AW315-SUM($AX315:DZ315),DZ315))","v":0},{"$f":"IF(SUM($AW315:EA315)<0,0,IF(SUM($AX315:EA315)+EA315>$AW315,$AW315-SUM($AX315:EA315),EA315))","v":0},{"$f":"IF(SUM($AW315:EB315)<0,0,IF(SUM($AX315:EB315)+EB315>$AW315,$AW315-SUM($AX315:EB315),EB315))","v":0},{"$f":"IF(SUM($AW315:EC315)<0,0,IF(SUM($AX315:EC315)+EC315>$AW315,$AW315-SUM($AX315:EC315),EC315))","v":0},{"$f":"IF(SUM($AW315:ED315)<0,0,IF(SUM($AX315:ED315)+ED315>$AW315,$AW315-SUM($AX315:ED315),ED315))","v":0},{"$f":"IF(SUM($AW315:EE315)<0,0,IF(SUM($AX315:EE315)+EE315>$AW315,$AW315-SUM($AX315:EE315),EE315))","v":0},{"$f":"IF(SUM($AW315:EF315)<0,0,IF(SUM($AX315:EF315)+EF315>$AW315,$AW315-SUM($AX315:EF315),EF315))","v":0},{"$f":"IF(SUM($AW315:EG315)<0,0,IF(SUM($AX315:EG315)+EG315>$AW315,$AW315-SUM($AX315:EG315),EG315))","v":0},{"$f":"IF(SUM($AW315:EH315)<0,0,IF(SUM($AX315:EH315)+EH315>$AW315,$AW315-SUM($AX315:EH315),EH315))","v":0},{"$f":"IF(SUM($AW315:EI315)<0,0,IF(SUM($AX315:EI315)+EI315>$AW315,$AW315-SUM($AX315:EI315),EI315))","v":0},{"$f":"IF(SUM($AW315:EJ315)<0,0,IF(SUM($AX315:EJ315)+EJ315>$AW315,$AW315-SUM($AX315:EJ315),EJ315))","v":0},{"$f":"IF(SUM($AW315:EK315)<0,0,IF(SUM($AX315:EK315)+EK315>$AW315,$AW315-SUM($AX315:EK315),EK315))","v":0},{"$f":"IF(SUM($AW315:EL315)<0,0,IF(SUM($AX315:EL315)+EL315>$AW315,$AW315-SUM($AX315:EL315),EL315))","v":0},{"$f":"IF(SUM($AW315:EM315)<0,0,IF(SUM($AX315:EM315)+EM315>$AW315,$AW315-SUM($AX315:EM315),EM315))","v":0},{"$f":"IF(SUM($AW315:EN315)<0,0,IF(SUM($AX315:EN315)+EN315>$AW315,$AW315-SUM($AX315:EN315),EN315))","v":0},{"$f":"IF(SUM($AW315:EO315)<0,0,IF(SUM($AX315:EO315)+EO315>$AW315,$AW315-SUM($AX315:EO315),EO315))","v":0},{"$f":"IF(SUM($AW315:EP315)<0,0,IF(SUM($AX315:EP315)+EP315>$AW315,$AW315-SUM($AX315:EP315),EP315))","v":0},{"$f":"IF(SUM($AW315:EQ315)<0,0,IF(SUM($AX315:EQ315)+EQ315>$AW315,$AW315-SUM($AX315:EQ315),EQ315))","v":0},{"$f":"IF(SUM($AW315:ER315)<0,0,IF(SUM($AX315:ER315)+ER315>$AW315,$AW315-SUM($AX315:ER315),ER315))","v":0},{"$f":"IF(SUM($AW315:ES315)<0,0,IF(SUM($AX315:ES315)+ES315>$AW315,$AW315-SUM($AX315:ES315),ES315))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AC316:AC316)+AC316>$AB29,$AB29-SUM($AC316:AC316),AC316)","v":0},{"$f":"IF(SUM($AC316:AD316)+AD316>$AB29,$AB29-SUM($AC316:AD316),AD316)","v":0},{"$f":"IF(SUM($AC316:AE316)+AE316>$AB29,$AB29-SUM($AC316:AE316),AE316)","v":0},{"$f":"IF(SUM($AC316:AF316)+AF316>$AB29,$AB29-SUM($AC316:AF316),AF316)","v":0},{"$f":"IF(SUM($AC316:AG316)+AG316>$AB29,$AB29-SUM($AC316:AG316),AG316)","v":0},{"$f":"IF(SUM($AC316:AH316)+AH316>$AB29,$AB29-SUM($AC316:AH316),AH316)","v":0},{"$f":"IF(SUM($AC316:AI316)+AI316>$AB29,$AB29-SUM($AC316:AI316),AI316)","v":0},{"$f":"IF(SUM($AC316:AJ316)+AJ316>$AB29,$AB29-SUM($AC316:AJ316),AJ316)","v":0},{"$f":"IF(SUM($AC316:AK316)+AK316>$AB29,$AB29-SUM($AC316:AK316),AK316)","v":0},{"$f":"IF(SUM($AC316:AL316)+AL316>$AB29,$AB29-SUM($AC316:AL316),AL316)","v":0},{"$f":"IF(SUM($AC316:AM316)+AM316>$AB29,$AB29-SUM($AC316:AM316),AM316)","v":0},{"$f":"IF(SUM($AC316:AN316)+AN316>$AB29,$AB29-SUM($AC316:AN316),AN316)","v":0},{"$f":"IF(SUM($AC316:AO316)+AO316>$AB29,$AB29-SUM($AC316:AO316),AO316)","v":0},{"$f":"IF(SUM($AC316:AP316)+AP316>$AB29,$AB29-SUM($AC316:AP316),AP316)","v":0},{"$f":"IF(SUM($AC316:AQ316)+AQ316>$AB29,$AB29-SUM($AC316:AQ316),AQ316)","v":0},{"$f":"IF(SUM($AC316:AR316)+AR316>$AB29,$AB29-SUM($AC316:AR316),AR316)","v":0},{"$f":"IF(SUM($AC316:AS316)+AS316>$AB29,$AB29-SUM($AC316:AS316),AS316)","v":0},{"$f":"IF(SUM($AC316:AT316)+AT316>$AB29,$AB29-SUM($AC316:AT316),AT316)","v":0},{"$f":"IF(SUM($AC316:AU316)+AU316>$AB29,$AB29-SUM($AC316:AU316),AU316)","v":0},0,0,{"$f":"IF(SUM($AW316:AX316)<0,0,IF(SUM($AX316:AX316)+AX316>$AW316,$AW316-SUM($AX316:AX316),AX316))","v":0},{"$f":"IF(SUM($AW316:AY316)<0,0,IF(SUM($AX316:AY316)+AY316>$AW316,$AW316-SUM($AX316:AY316),AY316))","v":0},{"$f":"IF(SUM($AW316:AZ316)<0,0,IF(SUM($AX316:AZ316)+AZ316>$AW316,$AW316-SUM($AX316:AZ316),AZ316))","v":0},{"$f":"IF(SUM($AW316:BA316)<0,0,IF(SUM($AX316:BA316)+BA316>$AW316,$AW316-SUM($AX316:BA316),BA316))","v":0},{"$f":"IF(SUM($AW316:BB316)<0,0,IF(SUM($AX316:BB316)+BB316>$AW316,$AW316-SUM($AX316:BB316),BB316))","v":0},{"$f":"IF(SUM($AW316:BC316)<0,0,IF(SUM($AX316:BC316)+BC316>$AW316,$AW316-SUM($AX316:BC316),BC316))","v":0},{"$f":"IF(SUM($AW316:BD316)<0,0,IF(SUM($AX316:BD316)+BD316>$AW316,$AW316-SUM($AX316:BD316),BD316))","v":0},{"$f":"IF(SUM($AW316:BE316)<0,0,IF(SUM($AX316:BE316)+BE316>$AW316,$AW316-SUM($AX316:BE316),BE316))","v":0},{"$f":"IF(SUM($AW316:BF316)<0,0,IF(SUM($AX316:BF316)+BF316>$AW316,$AW316-SUM($AX316:BF316),BF316))","v":0},{"$f":"IF(SUM($AW316:BG316)<0,0,IF(SUM($AX316:BG316)+BG316>$AW316,$AW316-SUM($AX316:BG316),BG316))","v":0},{"$f":"IF(SUM($AW316:BH316)<0,0,IF(SUM($AX316:BH316)+BH316>$AW316,$AW316-SUM($AX316:BH316),BH316))","v":0},{"$f":"IF(SUM($AW316:BI316)<0,0,IF(SUM($AX316:BI316)+BI316>$AW316,$AW316-SUM($AX316:BI316),BI316))","v":0},{"$f":"IF(SUM($AW316:BJ316)<0,0,IF(SUM($AX316:BJ316)+BJ316>$AW316,$AW316-SUM($AX316:BJ316),BJ316))","v":0},{"$f":"IF(SUM($AW316:BK316)<0,0,IF(SUM($AX316:BK316)+BK316>$AW316,$AW316-SUM($AX316:BK316),BK316))","v":0},{"$f":"IF(SUM($AW316:BL316)<0,0,IF(SUM($AX316:BL316)+BL316>$AW316,$AW316-SUM($AX316:BL316),BL316))","v":0},{"$f":"IF(SUM($AW316:BM316)<0,0,IF(SUM($AX316:BM316)+BM316>$AW316,$AW316-SUM($AX316:BM316),BM316))","v":0},{"$f":"IF(SUM($AW316:BN316)<0,0,IF(SUM($AX316:BN316)+BN316>$AW316,$AW316-SUM($AX316:BN316),BN316))","v":0},{"$f":"IF(SUM($AW316:BO316)<0,0,IF(SUM($AX316:BO316)+BO316>$AW316,$AW316-SUM($AX316:BO316),BO316))","v":0},{"$f":"IF(SUM($AW316:BP316)<0,0,IF(SUM($AX316:BP316)+BP316>$AW316,$AW316-SUM($AX316:BP316),BP316))","v":0},{"$f":"IF(SUM($AW316:BQ316)<0,0,IF(SUM($AX316:BQ316)+BQ316>$AW316,$AW316-SUM($AX316:BQ316),BQ316))","v":0},{"$f":"IF(SUM($AW316:BR316)<0,0,IF(SUM($AX316:BR316)+BR316>$AW316,$AW316-SUM($AX316:BR316),BR316))","v":0},{"$f":"IF(SUM($AW316:BS316)<0,0,IF(SUM($AX316:BS316)+BS316>$AW316,$AW316-SUM($AX316:BS316),BS316))","v":0},{"$f":"IF(SUM($AW316:BT316)<0,0,IF(SUM($AX316:BT316)+BT316>$AW316,$AW316-SUM($AX316:BT316),BT316))","v":0},{"$f":"IF(SUM($AW316:BU316)<0,0,IF(SUM($AX316:BU316)+BU316>$AW316,$AW316-SUM($AX316:BU316),BU316))","v":0},{"$f":"IF(SUM($AW316:BV316)<0,0,IF(SUM($AX316:BV316)+BV316>$AW316,$AW316-SUM($AX316:BV316),BV316))","v":0},{"$f":"IF(SUM($AW316:BW316)<0,0,IF(SUM($AX316:BW316)+BW316>$AW316,$AW316-SUM($AX316:BW316),BW316))","v":0},{"$f":"IF(SUM($AW316:BX316)<0,0,IF(SUM($AX316:BX316)+BX316>$AW316,$AW316-SUM($AX316:BX316),BX316))","v":0},{"$f":"IF(SUM($AW316:BY316)<0,0,IF(SUM($AX316:BY316)+BY316>$AW316,$AW316-SUM($AX316:BY316),BY316))","v":0},{"$f":"IF(SUM($AW316:BZ316)<0,0,IF(SUM($AX316:BZ316)+BZ316>$AW316,$AW316-SUM($AX316:BZ316),BZ316))","v":0},{"$f":"IF(SUM($AW316:CA316)<0,0,IF(SUM($AX316:CA316)+CA316>$AW316,$AW316-SUM($AX316:CA316),CA316))","v":0},{"$f":"IF(SUM($AW316:CB316)<0,0,IF(SUM($AX316:CB316)+CB316>$AW316,$AW316-SUM($AX316:CB316),CB316))","v":0},{"$f":"IF(SUM($AW316:CC316)<0,0,IF(SUM($AX316:CC316)+CC316>$AW316,$AW316-SUM($AX316:CC316),CC316))","v":0},{"$f":"IF(SUM($AW316:CD316)<0,0,IF(SUM($AX316:CD316)+CD316>$AW316,$AW316-SUM($AX316:CD316),CD316))","v":0},{"$f":"IF(SUM($AW316:CE316)<0,0,IF(SUM($AX316:CE316)+CE316>$AW316,$AW316-SUM($AX316:CE316),CE316))","v":0},{"$f":"IF(SUM($AW316:CF316)<0,0,IF(SUM($AX316:CF316)+CF316>$AW316,$AW316-SUM($AX316:CF316),CF316))","v":0},{"$f":"IF(SUM($AW316:CG316)<0,0,IF(SUM($AX316:CG316)+CG316>$AW316,$AW316-SUM($AX316:CG316),CG316))","v":0},{"$f":"IF(SUM($AW316:CH316)<0,0,IF(SUM($AX316:CH316)+CH316>$AW316,$AW316-SUM($AX316:CH316),CH316))","v":0},{"$f":"IF(SUM($AW316:CI316)<0,0,IF(SUM($AX316:CI316)+CI316>$AW316,$AW316-SUM($AX316:CI316),CI316))","v":0},{"$f":"IF(SUM($AW316:CJ316)<0,0,IF(SUM($AX316:CJ316)+CJ316>$AW316,$AW316-SUM($AX316:CJ316),CJ316))","v":0},{"$f":"IF(SUM($AW316:CK316)<0,0,IF(SUM($AX316:CK316)+CK316>$AW316,$AW316-SUM($AX316:CK316),CK316))","v":0},{"$f":"IF(SUM($AW316:CL316)<0,0,IF(SUM($AX316:CL316)+CL316>$AW316,$AW316-SUM($AX316:CL316),CL316))","v":0},{"$f":"IF(SUM($AW316:CM316)<0,0,IF(SUM($AX316:CM316)+CM316>$AW316,$AW316-SUM($AX316:CM316),CM316))","v":0},{"$f":"IF(SUM($AW316:CN316)<0,0,IF(SUM($AX316:CN316)+CN316>$AW316,$AW316-SUM($AX316:CN316),CN316))","v":0},{"$f":"IF(SUM($AW316:CO316)<0,0,IF(SUM($AX316:CO316)+CO316>$AW316,$AW316-SUM($AX316:CO316),CO316))","v":0},{"$f":"IF(SUM($AW316:CP316)<0,0,IF(SUM($AX316:CP316)+CP316>$AW316,$AW316-SUM($AX316:CP316),CP316))","v":0},{"$f":"IF(SUM($AW316:CQ316)<0,0,IF(SUM($AX316:CQ316)+CQ316>$AW316,$AW316-SUM($AX316:CQ316),CQ316))","v":0},{"$f":"IF(SUM($AW316:CR316)<0,0,IF(SUM($AX316:CR316)+CR316>$AW316,$AW316-SUM($AX316:CR316),CR316))","v":0},{"$f":"IF(SUM($AW316:CS316)<0,0,IF(SUM($AX316:CS316)+CS316>$AW316,$AW316-SUM($AX316:CS316),CS316))","v":0},{"$f":"IF(SUM($AW316:CT316)<0,0,IF(SUM($AX316:CT316)+CT316>$AW316,$AW316-SUM($AX316:CT316),CT316))","v":0},{"$f":"IF(SUM($AW316:CU316)<0,0,IF(SUM($AX316:CU316)+CU316>$AW316,$AW316-SUM($AX316:CU316),CU316))","v":0},{"$f":"IF(SUM($AW316:CV316)<0,0,IF(SUM($AX316:CV316)+CV316>$AW316,$AW316-SUM($AX316:CV316),CV316))","v":0},{"$f":"IF(SUM($AW316:CW316)<0,0,IF(SUM($AX316:CW316)+CW316>$AW316,$AW316-SUM($AX316:CW316),CW316))","v":0},{"$f":"IF(SUM($AW316:CX316)<0,0,IF(SUM($AX316:CX316)+CX316>$AW316,$AW316-SUM($AX316:CX316),CX316))","v":0},{"$f":"IF(SUM($AW316:CY316)<0,0,IF(SUM($AX316:CY316)+CY316>$AW316,$AW316-SUM($AX316:CY316),CY316))","v":0},{"$f":"IF(SUM($AW316:CZ316)<0,0,IF(SUM($AX316:CZ316)+CZ316>$AW316,$AW316-SUM($AX316:CZ316),CZ316))","v":0},{"$f":"IF(SUM($AW316:DA316)<0,0,IF(SUM($AX316:DA316)+DA316>$AW316,$AW316-SUM($AX316:DA316),DA316))","v":0},{"$f":"IF(SUM($AW316:DB316)<0,0,IF(SUM($AX316:DB316)+DB316>$AW316,$AW316-SUM($AX316:DB316),DB316))","v":0},{"$f":"IF(SUM($AW316:DC316)<0,0,IF(SUM($AX316:DC316)+DC316>$AW316,$AW316-SUM($AX316:DC316),DC316))","v":0},{"$f":"IF(SUM($AW316:DD316)<0,0,IF(SUM($AX316:DD316)+DD316>$AW316,$AW316-SUM($AX316:DD316),DD316))","v":0},{"$f":"IF(SUM($AW316:DE316)<0,0,IF(SUM($AX316:DE316)+DE316>$AW316,$AW316-SUM($AX316:DE316),DE316))","v":0},{"$f":"IF(SUM($AW316:DF316)<0,0,IF(SUM($AX316:DF316)+DF316>$AW316,$AW316-SUM($AX316:DF316),DF316))","v":0},{"$f":"IF(SUM($AW316:DG316)<0,0,IF(SUM($AX316:DG316)+DG316>$AW316,$AW316-SUM($AX316:DG316),DG316))","v":0},{"$f":"IF(SUM($AW316:DH316)<0,0,IF(SUM($AX316:DH316)+DH316>$AW316,$AW316-SUM($AX316:DH316),DH316))","v":0},{"$f":"IF(SUM($AW316:DI316)<0,0,IF(SUM($AX316:DI316)+DI316>$AW316,$AW316-SUM($AX316:DI316),DI316))","v":0},{"$f":"IF(SUM($AW316:DJ316)<0,0,IF(SUM($AX316:DJ316)+DJ316>$AW316,$AW316-SUM($AX316:DJ316),DJ316))","v":0},{"$f":"IF(SUM($AW316:DK316)<0,0,IF(SUM($AX316:DK316)+DK316>$AW316,$AW316-SUM($AX316:DK316),DK316))","v":0},{"$f":"IF(SUM($AW316:DL316)<0,0,IF(SUM($AX316:DL316)+DL316>$AW316,$AW316-SUM($AX316:DL316),DL316))","v":0},{"$f":"IF(SUM($AW316:DM316)<0,0,IF(SUM($AX316:DM316)+DM316>$AW316,$AW316-SUM($AX316:DM316),DM316))","v":0},{"$f":"IF(SUM($AW316:DN316)<0,0,IF(SUM($AX316:DN316)+DN316>$AW316,$AW316-SUM($AX316:DN316),DN316))","v":0},{"$f":"IF(SUM($AW316:DO316)<0,0,IF(SUM($AX316:DO316)+DO316>$AW316,$AW316-SUM($AX316:DO316),DO316))","v":0},{"$f":"IF(SUM($AW316:DP316)<0,0,IF(SUM($AX316:DP316)+DP316>$AW316,$AW316-SUM($AX316:DP316),DP316))","v":0},{"$f":"IF(SUM($AW316:DQ316)<0,0,IF(SUM($AX316:DQ316)+DQ316>$AW316,$AW316-SUM($AX316:DQ316),DQ316))","v":0},{"$f":"IF(SUM($AW316:DR316)<0,0,IF(SUM($AX316:DR316)+DR316>$AW316,$AW316-SUM($AX316:DR316),DR316))","v":0},{"$f":"IF(SUM($AW316:DS316)<0,0,IF(SUM($AX316:DS316)+DS316>$AW316,$AW316-SUM($AX316:DS316),DS316))","v":0},{"$f":"IF(SUM($AW316:DT316)<0,0,IF(SUM($AX316:DT316)+DT316>$AW316,$AW316-SUM($AX316:DT316),DT316))","v":0},{"$f":"IF(SUM($AW316:DU316)<0,0,IF(SUM($AX316:DU316)+DU316>$AW316,$AW316-SUM($AX316:DU316),DU316))","v":0},{"$f":"IF(SUM($AW316:DV316)<0,0,IF(SUM($AX316:DV316)+DV316>$AW316,$AW316-SUM($AX316:DV316),DV316))","v":0},{"$f":"IF(SUM($AW316:DW316)<0,0,IF(SUM($AX316:DW316)+DW316>$AW316,$AW316-SUM($AX316:DW316),DW316))","v":0},{"$f":"IF(SUM($AW316:DX316)<0,0,IF(SUM($AX316:DX316)+DX316>$AW316,$AW316-SUM($AX316:DX316),DX316))","v":0},{"$f":"IF(SUM($AW316:DY316)<0,0,IF(SUM($AX316:DY316)+DY316>$AW316,$AW316-SUM($AX316:DY316),DY316))","v":0},{"$f":"IF(SUM($AW316:DZ316)<0,0,IF(SUM($AX316:DZ316)+DZ316>$AW316,$AW316-SUM($AX316:DZ316),DZ316))","v":0},{"$f":"IF(SUM($AW316:EA316)<0,0,IF(SUM($AX316:EA316)+EA316>$AW316,$AW316-SUM($AX316:EA316),EA316))","v":0},{"$f":"IF(SUM($AW316:EB316)<0,0,IF(SUM($AX316:EB316)+EB316>$AW316,$AW316-SUM($AX316:EB316),EB316))","v":0},{"$f":"IF(SUM($AW316:EC316)<0,0,IF(SUM($AX316:EC316)+EC316>$AW316,$AW316-SUM($AX316:EC316),EC316))","v":0},{"$f":"IF(SUM($AW316:ED316)<0,0,IF(SUM($AX316:ED316)+ED316>$AW316,$AW316-SUM($AX316:ED316),ED316))","v":0},{"$f":"IF(SUM($AW316:EE316)<0,0,IF(SUM($AX316:EE316)+EE316>$AW316,$AW316-SUM($AX316:EE316),EE316))","v":0},{"$f":"IF(SUM($AW316:EF316)<0,0,IF(SUM($AX316:EF316)+EF316>$AW316,$AW316-SUM($AX316:EF316),EF316))","v":0},{"$f":"IF(SUM($AW316:EG316)<0,0,IF(SUM($AX316:EG316)+EG316>$AW316,$AW316-SUM($AX316:EG316),EG316))","v":0},{"$f":"IF(SUM($AW316:EH316)<0,0,IF(SUM($AX316:EH316)+EH316>$AW316,$AW316-SUM($AX316:EH316),EH316))","v":0},{"$f":"IF(SUM($AW316:EI316)<0,0,IF(SUM($AX316:EI316)+EI316>$AW316,$AW316-SUM($AX316:EI316),EI316))","v":0},{"$f":"IF(SUM($AW316:EJ316)<0,0,IF(SUM($AX316:EJ316)+EJ316>$AW316,$AW316-SUM($AX316:EJ316),EJ316))","v":0},{"$f":"IF(SUM($AW316:EK316)<0,0,IF(SUM($AX316:EK316)+EK316>$AW316,$AW316-SUM($AX316:EK316),EK316))","v":0},{"$f":"IF(SUM($AW316:EL316)<0,0,IF(SUM($AX316:EL316)+EL316>$AW316,$AW316-SUM($AX316:EL316),EL316))","v":0},{"$f":"IF(SUM($AW316:EM316)<0,0,IF(SUM($AX316:EM316)+EM316>$AW316,$AW316-SUM($AX316:EM316),EM316))","v":0},{"$f":"IF(SUM($AW316:EN316)<0,0,IF(SUM($AX316:EN316)+EN316>$AW316,$AW316-SUM($AX316:EN316),EN316))","v":0},{"$f":"IF(SUM($AW316:EO316)<0,0,IF(SUM($AX316:EO316)+EO316>$AW316,$AW316-SUM($AX316:EO316),EO316))","v":0},{"$f":"IF(SUM($AW316:EP316)<0,0,IF(SUM($AX316:EP316)+EP316>$AW316,$AW316-SUM($AX316:EP316),EP316))","v":0},{"$f":"IF(SUM($AW316:EQ316)<0,0,IF(SUM($AX316:EQ316)+EQ316>$AW316,$AW316-SUM($AX316:EQ316),EQ316))","v":0},{"$f":"IF(SUM($AW316:ER316)<0,0,IF(SUM($AX316:ER316)+ER316>$AW316,$AW316-SUM($AX316:ER316),ER316))","v":0},{"$f":"IF(SUM($AW316:ES316)<0,0,IF(SUM($AX316:ES316)+ES316>$AW316,$AW316-SUM($AX316:ES316),ES316))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9574612500000007E-3,{"$f":"IF(SUM($AC317:AC317)+AC317>$AB30,$AB30-SUM($AC317:AC317),AC317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AD317)+AD317>$AB30,$AB30-SUM($AC317:AD317),AD317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AE317)+AE317>$AB30,$AB30-SUM($AC317:AE317),AE317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AF317)+AF317>$AB30,$AB30-SUM($AC317:AF317),AF317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AG317)+AG317>$AB30,$AB30-SUM($AC317:AG317),AG317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AH317)+AH317>$AB30,$AB30-SUM($AC317:AH317),AH317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AI317)+AI317>$AB30,$AB30-SUM($AC317:AI317),AI317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AJ317)+AJ317>$AB30,$AB30-SUM($AC317:AJ317),AJ317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AK317)+AK317>$AB30,$AB30-SUM($AC317:AK317),AK317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AL317)+AL317>$AB30,$AB30-SUM($AC317:AL317),AL317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AM317)+AM317>$AB30,$AB30-SUM($AC317:AM317),AM317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AN317)+AN317>$AB30,$AB30-SUM($AC317:AN317),AN317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AO317)+AO317>$AB30,$AB30-SUM($AC317:AO317),AO317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AP317)+AP317>$AB30,$AB30-SUM($AC317:AP317),AP317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AQ317)+AQ317>$AB30,$AB30-SUM($AC317:AQ317),AQ317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AR317)+AR317>$AB30,$AB30-SUM($AC317:AR317),AR317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AS317)+AS317>$AB30,$AB30-SUM($AC317:AS317),AS317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AT317)+AT317>$AB30,$AB30-SUM($AC317:AT317),AT317)","v":9.9574612500000007E-3},{"$f":"IF(SUM($AC317:AU317)+AU317>$AB30,$AB30-SUM($AC317:AU317),AU317)","v":9.9574612500000007E-3},0.19914922500000004,3.982984500000001E-2,{"$f":"IF(SUM($AW317:AX317)<0,0,IF(SUM($AX317:AX317)+AX317>$AW317,$AW317-SUM($AX317:AX317),AX317))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW317:AY317)<0,0,IF(SUM($AX317:AY317)+AY317>$AW317,$AW317-SUM($AX317:AY317),AY317))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW317:AZ317)<0,0,IF(SUM($AX317:AZ317)+AZ317>$AW317,$AW317-SUM($AX317:AZ317),AZ317))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW317:BA317)<0,0,IF(SUM($AX317:BA317)+BA317>$AW317,$AW317-SUM($AX317:BA317),BA317))","v":3.982984500000001E-2},{"$f":"IF(SUM($AW317:BB317)<0,0,IF(SUM($AX317:BB317)+BB317>$AW317,$AW317-SUM($AX317:BB317),BB317))","v":0},{"$f":"IF(SUM($AW317:BC317)<0,0,IF(SUM($AX317:BC317)+BC317>$AW317,$AW317-SUM($AX317:BC317),BC317))","v":0},{"$f":"IF(SUM($AW317:BD317)<0,0,IF(SUM($AX317:BD317)+BD317>$AW317,$AW317-SUM($AX317:BD317),BD317))","v":0},{"$f":"IF(SUM($AW317:BE317)<0,0,IF(SUM($AX317:BE317)+BE317>$AW317,$AW317-SUM($AX317:BE317),BE317))","v":0},{"$f":"IF(SUM($AW317:BF317)<0,0,IF(SUM($AX317:BF317)+BF317>$AW317,$AW317-SUM($AX317:BF317),BF317))","v":0},{"$f":"IF(SUM($AW317:BG317)<0,0,IF(SUM($AX317:BG317)+BG317>$AW317,$AW317-SUM($AX317:BG317),BG317))","v":0},{"$f":"IF(SUM($AW317:BH317)<0,0,IF(SUM($AX317:BH317)+BH317>$AW317,$AW317-SUM($AX317:BH317),BH317))","v":0},{"$f":"IF(SUM($AW317:BI317)<0,0,IF(SUM($AX317:BI317)+BI317>$AW317,$AW317-SUM($AX317:BI317),BI317))","v":0},{"$f":"IF(SUM($AW317:BJ317)<0,0,IF(SUM($AX317:BJ317)+BJ317>$AW317,$AW317-SUM($AX317:BJ317),BJ317))","v":0},{"$f":"IF(SUM($AW317:BK317)<0,0,IF(SUM($AX317:BK317)+BK317>$AW317,$AW317-SUM($AX317:BK317),BK317))","v":0},{"$f":"IF(SUM($AW317:BL317)<0,0,IF(SUM($AX317:BL317)+BL317>$AW317,$AW317-SUM($AX317:BL317),BL317))","v":0},{"$f":"IF(SUM($AW317:BM317)<0,0,IF(SUM($AX317:BM317)+BM317>$AW317,$AW317-SUM($AX317:BM317),BM317))","v":0},{"$f":"IF(SUM($AW317:BN317)<0,0,IF(SUM($AX317:BN317)+BN317>$AW317,$AW317-SUM($AX317:BN317),BN317))","v":0},{"$f":"IF(SUM($AW317:BO317)<0,0,IF(SUM($AX317:BO317)+BO317>$AW317,$AW317-SUM($AX317:BO317),BO317))","v":0},{"$f":"IF(SUM($AW317:BP317)<0,0,IF(SUM($AX317:BP317)+BP317>$AW317,$AW317-SUM($AX317:BP317),BP317))","v":0},{"$f":"IF(SUM($AW317:BQ317)<0,0,IF(SUM($AX317:BQ317)+BQ317>$AW317,$AW317-SUM($AX317:BQ317),BQ317))","v":0},{"$f":"IF(SUM($AW317:BR317)<0,0,IF(SUM($AX317:BR317)+BR317>$AW317,$AW317-SUM($AX317:BR317),BR317))","v":0},{"$f":"IF(SUM($AW317:BS317)<0,0,IF(SUM($AX317:BS317)+BS317>$AW317,$AW317-SUM($AX317:BS317),BS317))","v":0},{"$f":"IF(SUM($AW317:BT317)<0,0,IF(SUM($AX317:BT317)+BT317>$AW317,$AW317-SUM($AX317:BT317),BT317))","v":0},{"$f":"IF(SUM($AW317:BU317)<0,0,IF(SUM($AX317:BU317)+BU317>$AW317,$AW317-SUM($AX317:BU317),BU317))","v":0},{"$f":"IF(SUM($AW317:BV317)<0,0,IF(SUM($AX317:BV317)+BV317>$AW317,$AW317-SUM($AX317:BV317),BV317))","v":0},{"$f":"IF(SUM($AW317:BW317)<0,0,IF(SUM($AX317:BW317)+BW317>$AW317,$AW317-SUM($AX317:BW317),BW317))","v":0},{"$f":"IF(SUM($AW317:BX317)<0,0,IF(SUM($AX317:BX317)+BX317>$AW317,$AW317-SUM($AX317:BX317),BX317))","v":0},{"$f":"IF(SUM($AW317:BY317)<0,0,IF(SUM($AX317:BY317)+BY317>$AW317,$AW317-SUM($AX317:BY317),BY317))","v":0},{"$f":"IF(SUM($AW317:BZ317)<0,0,IF(SUM($AX317:BZ317)+BZ317>$AW317,$AW317-SUM($AX317:BZ317),BZ317))","v":0},{"$f":"IF(SUM($AW317:CA317)<0,0,IF(SUM($AX317:CA317)+CA317>$AW317,$AW317-SUM($AX317:CA317),CA317))","v":0},{"$f":"IF(SUM($AW317:CB317)<0,0,IF(SUM($AX317:CB317)+CB317>$AW317,$AW317-SUM($AX317:CB317),CB317))","v":0},{"$f":"IF(SUM($AW317:CC317)<0,0,IF(SUM($AX317:CC317)+CC317>$AW317,$AW317-SUM($AX317:CC317),CC317))","v":0},{"$f":"IF(SUM($AW317:CD317)<0,0,IF(SUM($AX317:CD317)+CD317>$AW317,$AW317-SUM($AX317:CD317),CD317))","v":0},{"$f":"IF(SUM($AW317:CE317)<0,0,IF(SUM($AX317:CE317)+CE317>$AW317,$AW317-SUM($AX317:CE317),CE317))","v":0},{"$f":"IF(SUM($AW317:CF317)<0,0,IF(SUM($AX317:CF317)+CF317>$AW317,$AW317-SUM($AX317:CF317),CF317))","v":0},{"$f":"IF(SUM($AW317:CG317)<0,0,IF(SUM($AX317:CG317)+CG317>$AW317,$AW317-SUM($AX317:CG317),CG317))","v":0},{"$f":"IF(SUM($AW317:CH317)<0,0,IF(SUM($AX317:CH317)+CH317>$AW317,$AW317-SUM($AX317:CH317),CH317))","v":0},{"$f":"IF(SUM($AW317:CI317)<0,0,IF(SUM($AX317:CI317)+CI317>$AW317,$AW317-SUM($AX317:CI317),CI317))","v":0},{"$f":"IF(SUM($AW317:CJ317)<0,0,IF(SUM($AX317:CJ317)+CJ317>$AW317,$AW317-SUM($AX317:CJ317),CJ317))","v":0},{"$f":"IF(SUM($AW317:CK317)<0,0,IF(SUM($AX317:CK317)+CK317>$AW317,$AW317-SUM($AX317:CK317),CK317))","v":0},{"$f":"IF(SUM($AW317:CL317)<0,0,IF(SUM($AX317:CL317)+CL317>$AW317,$AW317-SUM($AX317:CL317),CL317))","v":0},{"$f":"IF(SUM($AW317:CM317)<0,0,IF(SUM($AX317:CM317)+CM317>$AW317,$AW317-SUM($AX317:CM317),CM317))","v":0},{"$f":"IF(SUM($AW317:CN317)<0,0,IF(SUM($AX317:CN317)+CN317>$AW317,$AW317-SUM($AX317:CN317),CN317))","v":0},{"$f":"IF(SUM($AW317:CO317)<0,0,IF(SUM($AX317:CO317)+CO317>$AW317,$AW317-SUM($AX317:CO317),CO317))","v":0},{"$f":"IF(SUM($AW317:CP317)<0,0,IF(SUM($AX317:CP317)+CP317>$AW317,$AW317-SUM($AX317:CP317),CP317))","v":0},{"$f":"IF(SUM($AW317:CQ317)<0,0,IF(SUM($AX317:CQ317)+CQ317>$AW317,$AW317-SUM($AX317:CQ317),CQ317))","v":0},{"$f":"IF(SUM($AW317:CR317)<0,0,IF(SUM($AX317:CR317)+CR317>$AW317,$AW317-SUM($AX317:CR317),CR317))","v":0},{"$f":"IF(SUM($AW317:CS317)<0,0,IF(SUM($AX317:CS317)+CS317>$AW317,$AW317-SUM($AX317:CS317),CS317))","v":0},{"$f":"IF(SUM($AW317:CT317)<0,0,IF(SUM($AX317:CT317)+CT317>$AW317,$AW317-SUM($AX317:CT317),CT317))","v":0},{"$f":"IF(SUM($AW317:CU317)<0,0,IF(SUM($AX317:CU317)+CU317>$AW317,$AW317-SUM($AX317:CU317),CU317))","v":0},{"$f":"IF(SUM($AW317:CV317)<0,0,IF(SUM($AX317:CV317)+CV317>$AW317,$AW317-SUM($AX317:CV317),CV317))","v":0},{"$f":"IF(SUM($AW317:CW317)<0,0,IF(SUM($AX317:CW317)+CW317>$AW317,$AW317-SUM($AX317:CW317),CW317))","v":0},{"$f":"IF(SUM($AW317:CX317)<0,0,IF(SUM($AX317:CX317)+CX317>$AW317,$AW317-SUM($AX317:CX317),CX317))","v":0},{"$f":"IF(SUM($AW317:CY317)<0,0,IF(SUM($AX317:CY317)+CY317>$AW317,$AW317-SUM($AX317:CY317),CY317))","v":0},{"$f":"IF(SUM($AW317:CZ317)<0,0,IF(SUM($AX317:CZ317)+CZ317>$AW317,$AW317-SUM($AX317:CZ317),CZ317))","v":0},{"$f":"IF(SUM($AW317:DA317)<0,0,IF(SUM($AX317:DA317)+DA317>$AW317,$AW317-SUM($AX317:DA317),DA317))","v":0},{"$f":"IF(SUM($AW317:DB317)<0,0,IF(SUM($AX317:DB317)+DB317>$AW317,$AW317-SUM($AX317:DB317),DB317))","v":0},{"$f":"IF(SUM($AW317:DC317)<0,0,IF(SUM($AX317:DC317)+DC317>$AW317,$AW317-SUM($AX317:DC317),DC317))","v":0},{"$f":"IF(SUM($AW317:DD317)<0,0,IF(SUM($AX317:DD317)+DD317>$AW317,$AW317-SUM($AX317:DD317),DD317))","v":0},{"$f":"IF(SUM($AW317:DE317)<0,0,IF(SUM($AX317:DE317)+DE317>$AW317,$AW317-SUM($AX317:DE317),DE317))","v":0},{"$f":"IF(SUM($AW317:DF317)<0,0,IF(SUM($AX317:DF317)+DF317>$AW317,$AW317-SUM($AX317:DF317),DF317))","v":0},{"$f":"IF(SUM($AW317:DG317)<0,0,IF(SUM($AX317:DG317)+DG317>$AW317,$AW317-SUM($AX317:DG317),DG317))","v":0},{"$f":"IF(SUM($AW317:DH317)<0,0,IF(SUM($AX317:DH317)+DH317>$AW317,$AW317-SUM($AX317:DH317),DH317))","v":0},{"$f":"IF(SUM($AW317:DI317)<0,0,IF(SUM($AX317:DI317)+DI317>$AW317,$AW317-SUM($AX317:DI317),DI317))","v":0},{"$f":"IF(SUM($AW317:DJ317)<0,0,IF(SUM($AX317:DJ317)+DJ317>$AW317,$AW317-SUM($AX317:DJ317),DJ317))","v":0},{"$f":"IF(SUM($AW317:DK317)<0,0,IF(SUM($AX317:DK317)+DK317>$AW317,$AW317-SUM($AX317:DK317),DK317))","v":0},{"$f":"IF(SUM($AW317:DL317)<0,0,IF(SUM($AX317:DL317)+DL317>$AW317,$AW317-SUM($AX317:DL317),DL317))","v":0},{"$f":"IF(SUM($AW317:DM317)<0,0,IF(SUM($AX317:DM317)+DM317>$AW317,$AW317-SUM($AX317:DM317),DM317))","v":0},{"$f":"IF(SUM($AW317:DN317)<0,0,IF(SUM($AX317:DN317)+DN317>$AW317,$AW317-SUM($AX317:DN317),DN317))","v":0},{"$f":"IF(SUM($AW317:DO317)<0,0,IF(SUM($AX317:DO317)+DO317>$AW317,$AW317-SUM($AX317:DO317),DO317))","v":0},{"$f":"IF(SUM($AW317:DP317)<0,0,IF(SUM($AX317:DP317)+DP317>$AW317,$AW317-SUM($AX317:DP317),DP317))","v":0},{"$f":"IF(SUM($AW317:DQ317)<0,0,IF(SUM($AX317:DQ317)+DQ317>$AW317,$AW317-SUM($AX317:DQ317),DQ317))","v":0},{"$f":"IF(SUM($AW317:DR317)<0,0,IF(SUM($AX317:DR317)+DR317>$AW317,$AW317-SUM($AX317:DR317),DR317))","v":0},{"$f":"IF(SUM($AW317:DS317)<0,0,IF(SUM($AX317:DS317)+DS317>$AW317,$AW317-SUM($AX317:DS317),DS317))","v":0},{"$f":"IF(SUM($AW317:DT317)<0,0,IF(SUM($AX317:DT317)+DT317>$AW317,$AW317-SUM($AX317:DT317),DT317))","v":0},{"$f":"IF(SUM($AW317:DU317)<0,0,IF(SUM($AX317:DU317)+DU317>$AW317,$AW317-SUM($AX317:DU317),DU317))","v":0},{"$f":"IF(SUM($AW317:DV317)<0,0,IF(SUM($AX317:DV317)+DV317>$AW317,$AW317-SUM($AX317:DV317),DV317))","v":0},{"$f":"IF(SUM($AW317:DW317)<0,0,IF(SUM($AX317:DW317)+DW317>$AW317,$AW317-SUM($AX317:DW317),DW317))","v":0},{"$f":"IF(SUM($AW317:DX317)<0,0,IF(SUM($AX317:DX317)+DX317>$AW317,$AW317-SUM($AX317:DX317),DX317))","v":0},{"$f":"IF(SUM($AW317:DY317)<0,0,IF(SUM($AX317:DY317)+DY317>$AW317,$AW317-SUM($AX317:DY317),DY317))","v":0},{"$f":"IF(SUM($AW317:DZ317)<0,0,IF(SUM($AX317:DZ317)+DZ317>$AW317,$AW317-SUM($AX317:DZ317),DZ317))","v":0},{"$f":"IF(SUM($AW317:EA317)<0,0,IF(SUM($AX317:EA317)+EA317>$AW317,$AW317-SUM($AX317:EA317),EA317))","v":0},{"$f":"IF(SUM($AW317:EB317)<0,0,IF(SUM($AX317:EB317)+EB317>$AW317,$AW317-SUM($AX317:EB317),EB317))","v":0},{"$f":"IF(SUM($AW317:EC317)<0,0,IF(SUM($AX317:EC317)+EC317>$AW317,$AW317-SUM($AX317:EC317),EC317))","v":0},{"$f":"IF(SUM($AW317:ED317)<0,0,IF(SUM($AX317:ED317)+ED317>$AW317,$AW317-SUM($AX317:ED317),ED317))","v":0},{"$f":"IF(SUM($AW317:EE317)<0,0,IF(SUM($AX317:EE317)+EE317>$AW317,$AW317-SUM($AX317:EE317),EE317))","v":0},{"$f":"IF(SUM($AW317:EF317)<0,0,IF(SUM($AX317:EF317)+EF317>$AW317,$AW317-SUM($AX317:EF317),EF317))","v":0},{"$f":"IF(SUM($AW317:EG317)<0,0,IF(SUM($AX317:EG317)+EG317>$AW317,$AW317-SUM($AX317:EG317),EG317))","v":0},{"$f":"IF(SUM($AW317:EH317)<0,0,IF(SUM($AX317:EH317)+EH317>$AW317,$AW317-SUM($AX317:EH317),EH317))","v":0},{"$f":"IF(SUM($AW317:EI317)<0,0,IF(SUM($AX317:EI317)+EI317>$AW317,$AW317-SUM($AX317:EI317),EI317))","v":0},{"$f":"IF(SUM($AW317:EJ317)<0,0,IF(SUM($AX317:EJ317)+EJ317>$AW317,$AW317-SUM($AX317:EJ317),EJ317))","v":0},{"$f":"IF(SUM($AW317:EK317)<0,0,IF(SUM($AX317:EK317)+EK317>$AW317,$AW317-SUM($AX317:EK317),EK317))","v":0},{"$f":"IF(SUM($AW317:EL317)<0,0,IF(SUM($AX317:EL317)+EL317>$AW317,$AW317-SUM($AX317:EL317),EL317))","v":0},{"$f":"IF(SUM($AW317:EM317)<0,0,IF(SUM($AX317:EM317)+EM317>$AW317,$AW317-SUM($AX317:EM317),EM317))","v":0},{"$f":"IF(SUM($AW317:EN317)<0,0,IF(SUM($AX317:EN317)+EN317>$AW317,$AW317-SUM($AX317:EN317),EN317))","v":0},{"$f":"IF(SUM($AW317:EO317)<0,0,IF(SUM($AX317:EO317)+EO317>$AW317,$AW317-SUM($AX317:EO317),EO317))","v":0},{"$f":"IF(SUM($AW317:EP317)<0,0,IF(SUM($AX317:EP317)+EP317>$AW317,$AW317-SUM($AX317:EP317),EP317))","v":0},{"$f":"IF(SUM($AW317:EQ317)<0,0,IF(SUM($AX317:EQ317)+EQ317>$AW317,$AW317-SUM($AX317:EQ317),EQ317))","v":0},{"$f":"IF(SUM($AW317:ER317)<0,0,IF(SUM($AX317:ER317)+ER317>$AW317,$AW317-SUM($AX317:ER317),ER317))","v":0},{"$f":"IF(SUM($AW317:ES317)<0,0,IF(SUM($AX317:ES317)+ES317>$AW317,$AW317-SUM($AX317:ES317),ES317))","v":0}]
[]
[null,"Depreciation:  2005 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC23/$F321","v":0},{"$f":"IF(SUM($AD321:AD321)+AD321>$AC23,$AC23-SUM($AD321:AD321),AD321)","v":0},{"$f":"IF(SUM($AD321:AE321)+AE321>$AC23,$AC23-SUM($AD321:AE321),AE321)","v":0},{"$f":"IF(SUM($AD321:AF321)+AF321>$AC23,$AC23-SUM($AD321:AF321),AF321)","v":0},{"$f":"IF(SUM($AD321:AG321)+AG321>$AC23,$AC23-SUM($AD321:AG321),AG321)","v":0},{"$f":"IF(SUM($AD321:AH321)+AH321>$AC23,$AC23-SUM($AD321:AH321),AH321)","v":0},{"$f":"IF(SUM($AD321:AI321)+AI321>$AC23,$AC23-SUM($AD321:AI321),AI321)","v":0},{"$f":"IF(SUM($AD321:AJ321)+AJ321>$AC23,$AC23-SUM($AD321:AJ321),AJ321)","v":0},{"$f":"IF(SUM($AD321:AK321)+AK321>$AC23,$AC23-SUM($AD321:AK321),AK321)","v":0},{"$f":"IF(SUM($AD321:AL321)+AL321>$AC23,$AC23-SUM($AD321:AL321),AL321)","v":0},{"$f":"IF(SUM($AD321:AM321)+AM321>$AC23,$AC23-SUM($AD321:AM321),AM321)","v":0},{"$f":"IF(SUM($AD321:AN321)+AN321>$AC23,$AC23-SUM($AD321:AN321),AN321)","v":0},{"$f":"IF(SUM($AD321:AO321)+AO321>$AC23,$AC23-SUM($AD321:AO321),AO321)","v":0},{"$f":"IF(SUM($AD321:AP321)+AP321>$AC23,$AC23-SUM($AD321:AP321),AP321)","v":0},{"$f":"IF(SUM($AD321:AQ321)+AQ321>$AC23,$AC23-SUM($AD321:AQ321),AQ321)","v":0},{"$f":"IF(SUM($AD321:AR321)+AR321>$AC23,$AC23-SUM($AD321:AR321),AR321)","v":0},{"$f":"IF(SUM($AD321:AS321)+AS321>$AC23,$AC23-SUM($AD321:AS321),AS321)","v":0},{"$f":"IF(SUM($AD321:AT321)+AT321>$AC23,$AC23-SUM($AD321:AT321),AT321)","v":0},{"$f":"IF(SUM($AD321:AU321)+AU321>$AC23,$AC23-SUM($AD321:AU321),AU321)","v":0},{"$f":"$AC36-SUM($I321:$AV321)","v":0.30112483999999995},{"$f":"IF(AW321>0,AW321/(MAX(($F321-COUNT($I321:$AV321))/4,1)),0)","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:AX321)<0,0,IF(SUM($AX321:AX321)+AX321>$AW321,$AW321-SUM($AX321:AX321),AX321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:AY321)<0,0,IF(SUM($AX321:AY321)+AY321>$AW321,$AW321-SUM($AX321:AY321),AY321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:AZ321)<0,0,IF(SUM($AX321:AZ321)+AZ321>$AW321,$AW321-SUM($AX321:AZ321),AZ321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BA321)<0,0,IF(SUM($AX321:BA321)+BA321>$AW321,$AW321-SUM($AX321:BA321),BA321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BB321)<0,0,IF(SUM($AX321:BB321)+BB321>$AW321,$AW321-SUM($AX321:BB321),BB321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BC321)<0,0,IF(SUM($AX321:BC321)+BC321>$AW321,$AW321-SUM($AX321:BC321),BC321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BD321)<0,0,IF(SUM($AX321:BD321)+BD321>$AW321,$AW321-SUM($AX321:BD321),BD321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BE321)<0,0,IF(SUM($AX321:BE321)+BE321>$AW321,$AW321-SUM($AX321:BE321),BE321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BF321)<0,0,IF(SUM($AX321:BF321)+BF321>$AW321,$AW321-SUM($AX321:BF321),BF321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BG321)<0,0,IF(SUM($AX321:BG321)+BG321>$AW321,$AW321-SUM($AX321:BG321),BG321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BH321)<0,0,IF(SUM($AX321:BH321)+BH321>$AW321,$AW321-SUM($AX321:BH321),BH321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BI321)<0,0,IF(SUM($AX321:BI321)+BI321>$AW321,$AW321-SUM($AX321:BI321),BI321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BJ321)<0,0,IF(SUM($AX321:BJ321)+BJ321>$AW321,$AW321-SUM($AX321:BJ321),BJ321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BK321)<0,0,IF(SUM($AX321:BK321)+BK321>$AW321,$AW321-SUM($AX321:BK321),BK321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BL321)<0,0,IF(SUM($AX321:BL321)+BL321>$AW321,$AW321-SUM($AX321:BL321),BL321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BM321)<0,0,IF(SUM($AX321:BM321)+BM321>$AW321,$AW321-SUM($AX321:BM321),BM321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BN321)<0,0,IF(SUM($AX321:BN321)+BN321>$AW321,$AW321-SUM($AX321:BN321),BN321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BO321)<0,0,IF(SUM($AX321:BO321)+BO321>$AW321,$AW321-SUM($AX321:BO321),BO321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BP321)<0,0,IF(SUM($AX321:BP321)+BP321>$AW321,$AW321-SUM($AX321:BP321),BP321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BQ321)<0,0,IF(SUM($AX321:BQ321)+BQ321>$AW321,$AW321-SUM($AX321:BQ321),BQ321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BR321)<0,0,IF(SUM($AX321:BR321)+BR321>$AW321,$AW321-SUM($AX321:BR321),BR321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BS321)<0,0,IF(SUM($AX321:BS321)+BS321>$AW321,$AW321-SUM($AX321:BS321),BS321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BT321)<0,0,IF(SUM($AX321:BT321)+BT321>$AW321,$AW321-SUM($AX321:BT321),BT321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BU321)<0,0,IF(SUM($AX321:BU321)+BU321>$AW321,$AW321-SUM($AX321:BU321),BU321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BV321)<0,0,IF(SUM($AX321:BV321)+BV321>$AW321,$AW321-SUM($AX321:BV321),BV321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BW321)<0,0,IF(SUM($AX321:BW321)+BW321>$AW321,$AW321-SUM($AX321:BW321),BW321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BX321)<0,0,IF(SUM($AX321:BX321)+BX321>$AW321,$AW321-SUM($AX321:BX321),BX321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BY321)<0,0,IF(SUM($AX321:BY321)+BY321>$AW321,$AW321-SUM($AX321:BY321),BY321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:BZ321)<0,0,IF(SUM($AX321:BZ321)+BZ321>$AW321,$AW321-SUM($AX321:BZ321),BZ321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CA321)<0,0,IF(SUM($AX321:CA321)+CA321>$AW321,$AW321-SUM($AX321:CA321),CA321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CB321)<0,0,IF(SUM($AX321:CB321)+CB321>$AW321,$AW321-SUM($AX321:CB321),CB321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CC321)<0,0,IF(SUM($AX321:CC321)+CC321>$AW321,$AW321-SUM($AX321:CC321),CC321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CD321)<0,0,IF(SUM($AX321:CD321)+CD321>$AW321,$AW321-SUM($AX321:CD321),CD321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CE321)<0,0,IF(SUM($AX321:CE321)+CE321>$AW321,$AW321-SUM($AX321:CE321),CE321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CF321)<0,0,IF(SUM($AX321:CF321)+CF321>$AW321,$AW321-SUM($AX321:CF321),CF321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CG321)<0,0,IF(SUM($AX321:CG321)+CG321>$AW321,$AW321-SUM($AX321:CG321),CG321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CH321)<0,0,IF(SUM($AX321:CH321)+CH321>$AW321,$AW321-SUM($AX321:CH321),CH321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CI321)<0,0,IF(SUM($AX321:CI321)+CI321>$AW321,$AW321-SUM($AX321:CI321),CI321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CJ321)<0,0,IF(SUM($AX321:CJ321)+CJ321>$AW321,$AW321-SUM($AX321:CJ321),CJ321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CK321)<0,0,IF(SUM($AX321:CK321)+CK321>$AW321,$AW321-SUM($AX321:CK321),CK321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CL321)<0,0,IF(SUM($AX321:CL321)+CL321>$AW321,$AW321-SUM($AX321:CL321),CL321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CM321)<0,0,IF(SUM($AX321:CM321)+CM321>$AW321,$AW321-SUM($AX321:CM321),CM321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CN321)<0,0,IF(SUM($AX321:CN321)+CN321>$AW321,$AW321-SUM($AX321:CN321),CN321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CO321)<0,0,IF(SUM($AX321:CO321)+CO321>$AW321,$AW321-SUM($AX321:CO321),CO321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CP321)<0,0,IF(SUM($AX321:CP321)+CP321>$AW321,$AW321-SUM($AX321:CP321),CP321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CQ321)<0,0,IF(SUM($AX321:CQ321)+CQ321>$AW321,$AW321-SUM($AX321:CQ321),CQ321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CR321)<0,0,IF(SUM($AX321:CR321)+CR321>$AW321,$AW321-SUM($AX321:CR321),CR321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CS321)<0,0,IF(SUM($AX321:CS321)+CS321>$AW321,$AW321-SUM($AX321:CS321),CS321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CT321)<0,0,IF(SUM($AX321:CT321)+CT321>$AW321,$AW321-SUM($AX321:CT321),CT321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CU321)<0,0,IF(SUM($AX321:CU321)+CU321>$AW321,$AW321-SUM($AX321:CU321),CU321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CV321)<0,0,IF(SUM($AX321:CV321)+CV321>$AW321,$AW321-SUM($AX321:CV321),CV321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CW321)<0,0,IF(SUM($AX321:CW321)+CW321>$AW321,$AW321-SUM($AX321:CW321),CW321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CX321)<0,0,IF(SUM($AX321:CX321)+CX321>$AW321,$AW321-SUM($AX321:CX321),CX321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CY321)<0,0,IF(SUM($AX321:CY321)+CY321>$AW321,$AW321-SUM($AX321:CY321),CY321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:CZ321)<0,0,IF(SUM($AX321:CZ321)+CZ321>$AW321,$AW321-SUM($AX321:CZ321),CZ321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DA321)<0,0,IF(SUM($AX321:DA321)+DA321>$AW321,$AW321-SUM($AX321:DA321),DA321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DB321)<0,0,IF(SUM($AX321:DB321)+DB321>$AW321,$AW321-SUM($AX321:DB321),DB321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DC321)<0,0,IF(SUM($AX321:DC321)+DC321>$AW321,$AW321-SUM($AX321:DC321),DC321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DD321)<0,0,IF(SUM($AX321:DD321)+DD321>$AW321,$AW321-SUM($AX321:DD321),DD321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DE321)<0,0,IF(SUM($AX321:DE321)+DE321>$AW321,$AW321-SUM($AX321:DE321),DE321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DF321)<0,0,IF(SUM($AX321:DF321)+DF321>$AW321,$AW321-SUM($AX321:DF321),DF321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DG321)<0,0,IF(SUM($AX321:DG321)+DG321>$AW321,$AW321-SUM($AX321:DG321),DG321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DH321)<0,0,IF(SUM($AX321:DH321)+DH321>$AW321,$AW321-SUM($AX321:DH321),DH321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DI321)<0,0,IF(SUM($AX321:DI321)+DI321>$AW321,$AW321-SUM($AX321:DI321),DI321))","v":4.6149400766283518E-3},{"$f":"IF(SUM($AW321:DJ321)<0,0,IF(SUM($AX321:DJ321)+DJ321>$AW321,$AW321-SUM($AX321:DJ321),DJ321))","v":1.1537350191572204E-3},{"$f":"IF(SUM($AW321:DK321)<0,0,IF(SUM($AX321:DK321)+DK321>$AW321,$AW321-SUM($AX321:DK321),DK321))","v":0},{"$f":"IF(SUM($AW321:DL321)<0,0,IF(SUM($AX321:DL321)+DL321>$AW321,$AW321-SUM($AX321:DL321),DL321))","v":0},{"$f":"IF(SUM($AW321:DM321)<0,0,IF(SUM($AX321:DM321)+DM321>$AW321,$AW321-SUM($AX321:DM321),DM321))","v":0},{"$f":"IF(SUM($AW321:DN321)<0,0,IF(SUM($AX321:DN321)+DN321>$AW321,$AW321-SUM($AX321:DN321),DN321))","v":0},{"$f":"IF(SUM($AW321:DO321)<0,0,IF(SUM($AX321:DO321)+DO321>$AW321,$AW321-SUM($AX321:DO321),DO321))","v":0},{"$f":"IF(SUM($AW321:DP321)<0,0,IF(SUM($AX321:DP321)+DP321>$AW321,$AW321-SUM($AX321:DP321),DP321))","v":0},{"$f":"IF(SUM($AW321:DQ321)<0,0,IF(SUM($AX321:DQ321)+DQ321>$AW321,$AW321-SUM($AX321:DQ321),DQ321))","v":0},{"$f":"IF(SUM($AW321:DR321)<0,0,IF(SUM($AX321:DR321)+DR321>$AW321,$AW321-SUM($AX321:DR321),DR321))","v":0},{"$f":"IF(SUM($AW321:DS321)<0,0,IF(SUM($AX321:DS321)+DS321>$AW321,$AW321-SUM($AX321:DS321),DS321))","v":0},{"$f":"IF(SUM($AW321:DT321)<0,0,IF(SUM($AX321:DT321)+DT321>$AW321,$AW321-SUM($AX321:DT321),DT321))","v":0},{"$f":"IF(SUM($AW321:DU321)<0,0,IF(SUM($AX321:DU321)+DU321>$AW321,$AW321-SUM($AX321:DU321),DU321))","v":0},{"$f":"IF(SUM($AW321:DV321)<0,0,IF(SUM($AX321:DV321)+DV321>$AW321,$AW321-SUM($AX321:DV321),DV321))","v":0},{"$f":"IF(SUM($AW321:DW321)<0,0,IF(SUM($AX321:DW321)+DW321>$AW321,$AW321-SUM($AX321:DW321),DW321))","v":0},{"$f":"IF(SUM($AW321:DX321)<0,0,IF(SUM($AX321:DX321)+DX321>$AW321,$AW321-SUM($AX321:DX321),DX321))","v":0},{"$f":"IF(SUM($AW321:DY321)<0,0,IF(SUM($AX321:DY321)+DY321>$AW321,$AW321-SUM($AX321:DY321),DY321))","v":0},{"$f":"IF(SUM($AW321:DZ321)<0,0,IF(SUM($AX321:DZ321)+DZ321>$AW321,$AW321-SUM($AX321:DZ321),DZ321))","v":0},{"$f":"IF(SUM($AW321:EA321)<0,0,IF(SUM($AX321:EA321)+EA321>$AW321,$AW321-SUM($AX321:EA321),EA321))","v":0},{"$f":"IF(SUM($AW321:EB321)<0,0,IF(SUM($AX321:EB321)+EB321>$AW321,$AW321-SUM($AX321:EB321),EB321))","v":0},{"$f":"IF(SUM($AW321:EC321)<0,0,IF(SUM($AX321:EC321)+EC321>$AW321,$AW321-SUM($AX321:EC321),EC321))","v":0},{"$f":"IF(SUM($AW321:ED321)<0,0,IF(SUM($AX321:ED321)+ED321>$AW321,$AW321-SUM($AX321:ED321),ED321))","v":0},{"$f":"IF(SUM($AW321:EE321)<0,0,IF(SUM($AX321:EE321)+EE321>$AW321,$AW321-SUM($AX321:EE321),EE321))","v":0},{"$f":"IF(SUM($AW321:EF321)<0,0,IF(SUM($AX321:EF321)+EF321>$AW321,$AW321-SUM($AX321:EF321),EF321))","v":0},{"$f":"IF(SUM($AW321:EG321)<0,0,IF(SUM($AX321:EG321)+EG321>$AW321,$AW321-SUM($AX321:EG321),EG321))","v":0},{"$f":"IF(SUM($AW321:EH321)<0,0,IF(SUM($AX321:EH321)+EH321>$AW321,$AW321-SUM($AX321:EH321),EH321))","v":0},{"$f":"IF(SUM($AW321:EI321)<0,0,IF(SUM($AX321:EI321)+EI321>$AW321,$AW321-SUM($AX321:EI321),EI321))","v":0},{"$f":"IF(SUM($AW321:EJ321)<0,0,IF(SUM($AX321:EJ321)+EJ321>$AW321,$AW321-SUM($AX321:EJ321),EJ321))","v":0},{"$f":"IF(SUM($AW321:EK321)<0,0,IF(SUM($AX321:EK321)+EK321>$AW321,$AW321-SUM($AX321:EK321),EK321))","v":0},{"$f":"IF(SUM($AW321:EL321)<0,0,IF(SUM($AX321:EL321)+EL321>$AW321,$AW321-SUM($AX321:EL321),EL321))","v":0},{"$f":"IF(SUM($AW321:EM321)<0,0,IF(SUM($AX321:EM321)+EM321>$AW321,$AW321-SUM($AX321:EM321),EM321))","v":0},{"$f":"IF(SUM($AW321:EN321)<0,0,IF(SUM($AX321:EN321)+EN321>$AW321,$AW321-SUM($AX321:EN321),EN321))","v":0},{"$f":"IF(SUM($AW321:EO321)<0,0,IF(SUM($AX321:EO321)+EO321>$AW321,$AW321-SUM($AX321:EO321),EO321))","v":0},{"$f":"IF(SUM($AW321:EP321)<0,0,IF(SUM($AX321:EP321)+EP321>$AW321,$AW321-SUM($AX321:EP321),EP321))","v":0},{"$f":"IF(SUM($AW321:EQ321)<0,0,IF(SUM($AX321:EQ321)+EQ321>$AW321,$AW321-SUM($AX321:EQ321),EQ321))","v":0},{"$f":"IF(SUM($AW321:ER321)<0,0,IF(SUM($AX321:ER321)+ER321>$AW321,$AW321-SUM($AX321:ER321),ER321))","v":0},{"$f":"IF(SUM($AW321:ES321)<0,0,IF(SUM($AX321:ES321)+ES321>$AW321,$AW321-SUM($AX321:ES321),ES321))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AD322:AD322)+AD322>$AC24,$AC24-SUM($AD322:AD322),AD322)","v":0},{"$f":"IF(SUM($AD322:AE322)+AE322>$AC24,$AC24-SUM($AD322:AE322),AE322)","v":0},{"$f":"IF(SUM($AD322:AF322)+AF322>$AC24,$AC24-SUM($AD322:AF322),AF322)","v":0},{"$f":"IF(SUM($AD322:AG322)+AG322>$AC24,$AC24-SUM($AD322:AG322),AG322)","v":0},{"$f":"IF(SUM($AD322:AH322)+AH322>$AC24,$AC24-SUM($AD322:AH322),AH322)","v":0},{"$f":"IF(SUM($AD322:AI322)+AI322>$AC24,$AC24-SUM($AD322:AI322),AI322)","v":0},{"$f":"IF(SUM($AD322:AJ322)+AJ322>$AC24,$AC24-SUM($AD322:AJ322),AJ322)","v":0},{"$f":"IF(SUM($AD322:AK322)+AK322>$AC24,$AC24-SUM($AD322:AK322),AK322)","v":0},{"$f":"IF(SUM($AD322:AL322)+AL322>$AC24,$AC24-SUM($AD322:AL322),AL322)","v":0},{"$f":"IF(SUM($AD322:AM322)+AM322>$AC24,$AC24-SUM($AD322:AM322),AM322)","v":0},{"$f":"IF(SUM($AD322:AN322)+AN322>$AC24,$AC24-SUM($AD322:AN322),AN322)","v":0},{"$f":"IF(SUM($AD322:AO322)+AO322>$AC24,$AC24-SUM($AD322:AO322),AO322)","v":0},{"$f":"IF(SUM($AD322:AP322)+AP322>$AC24,$AC24-SUM($AD322:AP322),AP322)","v":0},{"$f":"IF(SUM($AD322:AQ322)+AQ322>$AC24,$AC24-SUM($AD322:AQ322),AQ322)","v":0},{"$f":"IF(SUM($AD322:AR322)+AR322>$AC24,$AC24-SUM($AD322:AR322),AR322)","v":0},{"$f":"IF(SUM($AD322:AS322)+AS322>$AC24,$AC24-SUM($AD322:AS322),AS322)","v":0},{"$f":"IF(SUM($AD322:AT322)+AT322>$AC24,$AC24-SUM($AD322:AT322),AT322)","v":0},{"$f":"IF(SUM($AD322:AU322)+AU322>$AC24,$AC24-SUM($AD322:AU322),AU322)","v":0},0,0,{"$f":"IF(SUM($AW322:AX322)<0,0,IF(SUM($AX322:AX322)+AX322>$AW322,$AW322-SUM($AX322:AX322),AX322))","v":0},{"$f":"IF(SUM($AW322:AY322)<0,0,IF(SUM($AX322:AY322)+AY322>$AW322,$AW322-SUM($AX322:AY322),AY322))","v":0},{"$f":"IF(SUM($AW322:AZ322)<0,0,IF(SUM($AX322:AZ322)+AZ322>$AW322,$AW322-SUM($AX322:AZ322),AZ322))","v":0},{"$f":"IF(SUM($AW322:BA322)<0,0,IF(SUM($AX322:BA322)+BA322>$AW322,$AW322-SUM($AX322:BA322),BA322))","v":0},{"$f":"IF(SUM($AW322:BB322)<0,0,IF(SUM($AX322:BB322)+BB322>$AW322,$AW322-SUM($AX322:BB322),BB322))","v":0},{"$f":"IF(SUM($AW322:BC322)<0,0,IF(SUM($AX322:BC322)+BC322>$AW322,$AW322-SUM($AX322:BC322),BC322))","v":0},{"$f":"IF(SUM($AW322:BD322)<0,0,IF(SUM($AX322:BD322)+BD322>$AW322,$AW322-SUM($AX322:BD322),BD322))","v":0},{"$f":"IF(SUM($AW322:BE322)<0,0,IF(SUM($AX322:BE322)+BE322>$AW322,$AW322-SUM($AX322:BE322),BE322))","v":0},{"$f":"IF(SUM($AW322:BF322)<0,0,IF(SUM($AX322:BF322)+BF322>$AW322,$AW322-SUM($AX322:BF322),BF322))","v":0},{"$f":"IF(SUM($AW322:BG322)<0,0,IF(SUM($AX322:BG322)+BG322>$AW322,$AW322-SUM($AX322:BG322),BG322))","v":0},{"$f":"IF(SUM($AW322:BH322)<0,0,IF(SUM($AX322:BH322)+BH322>$AW322,$AW322-SUM($AX322:BH322),BH322))","v":0},{"$f":"IF(SUM($AW322:BI322)<0,0,IF(SUM($AX322:BI322)+BI322>$AW322,$AW322-SUM($AX322:BI322),BI322))","v":0},{"$f":"IF(SUM($AW322:BJ322)<0,0,IF(SUM($AX322:BJ322)+BJ322>$AW322,$AW322-SUM($AX322:BJ322),BJ322))","v":0},{"$f":"IF(SUM($AW322:BK322)<0,0,IF(SUM($AX322:BK322)+BK322>$AW322,$AW322-SUM($AX322:BK322),BK322))","v":0},{"$f":"IF(SUM($AW322:BL322)<0,0,IF(SUM($AX322:BL322)+BL322>$AW322,$AW322-SUM($AX322:BL322),BL322))","v":0},{"$f":"IF(SUM($AW322:BM322)<0,0,IF(SUM($AX322:BM322)+BM322>$AW322,$AW322-SUM($AX322:BM322),BM322))","v":0},{"$f":"IF(SUM($AW322:BN322)<0,0,IF(SUM($AX322:BN322)+BN322>$AW322,$AW322-SUM($AX322:BN322),BN322))","v":0},{"$f":"IF(SUM($AW322:BO322)<0,0,IF(SUM($AX322:BO322)+BO322>$AW322,$AW322-SUM($AX322:BO322),BO322))","v":0},{"$f":"IF(SUM($AW322:BP322)<0,0,IF(SUM($AX322:BP322)+BP322>$AW322,$AW322-SUM($AX322:BP322),BP322))","v":0},{"$f":"IF(SUM($AW322:BQ322)<0,0,IF(SUM($AX322:BQ322)+BQ322>$AW322,$AW322-SUM($AX322:BQ322),BQ322))","v":0},{"$f":"IF(SUM($AW322:BR322)<0,0,IF(SUM($AX322:BR322)+BR322>$AW322,$AW322-SUM($AX322:BR322),BR322))","v":0},{"$f":"IF(SUM($AW322:BS322)<0,0,IF(SUM($AX322:BS322)+BS322>$AW322,$AW322-SUM($AX322:BS322),BS322))","v":0},{"$f":"IF(SUM($AW322:BT322)<0,0,IF(SUM($AX322:BT322)+BT322>$AW322,$AW322-SUM($AX322:BT322),BT322))","v":0},{"$f":"IF(SUM($AW322:BU322)<0,0,IF(SUM($AX322:BU322)+BU322>$AW322,$AW322-SUM($AX322:BU322),BU322))","v":0},{"$f":"IF(SUM($AW322:BV322)<0,0,IF(SUM($AX322:BV322)+BV322>$AW322,$AW322-SUM($AX322:BV322),BV322))","v":0},{"$f":"IF(SUM($AW322:BW322)<0,0,IF(SUM($AX322:BW322)+BW322>$AW322,$AW322-SUM($AX322:BW322),BW322))","v":0},{"$f":"IF(SUM($AW322:BX322)<0,0,IF(SUM($AX322:BX322)+BX322>$AW322,$AW322-SUM($AX322:BX322),BX322))","v":0},{"$f":"IF(SUM($AW322:BY322)<0,0,IF(SUM($AX322:BY322)+BY322>$AW322,$AW322-SUM($AX322:BY322),BY322))","v":0},{"$f":"IF(SUM($AW322:BZ322)<0,0,IF(SUM($AX322:BZ322)+BZ322>$AW322,$AW322-SUM($AX322:BZ322),BZ322))","v":0},{"$f":"IF(SUM($AW322:CA322)<0,0,IF(SUM($AX322:CA322)+CA322>$AW322,$AW322-SUM($AX322:CA322),CA322))","v":0},{"$f":"IF(SUM($AW322:CB322)<0,0,IF(SUM($AX322:CB322)+CB322>$AW322,$AW322-SUM($AX322:CB322),CB322))","v":0},{"$f":"IF(SUM($AW322:CC322)<0,0,IF(SUM($AX322:CC322)+CC322>$AW322,$AW322-SUM($AX322:CC322),CC322))","v":0},{"$f":"IF(SUM($AW322:CD322)<0,0,IF(SUM($AX322:CD322)+CD322>$AW322,$AW322-SUM($AX322:CD322),CD322))","v":0},{"$f":"IF(SUM($AW322:CE322)<0,0,IF(SUM($AX322:CE322)+CE322>$AW322,$AW322-SUM($AX322:CE322),CE322))","v":0},{"$f":"IF(SUM($AW322:CF322)<0,0,IF(SUM($AX322:CF322)+CF322>$AW322,$AW322-SUM($AX322:CF322),CF322))","v":0},{"$f":"IF(SUM($AW322:CG322)<0,0,IF(SUM($AX322:CG322)+CG322>$AW322,$AW322-SUM($AX322:CG322),CG322))","v":0},{"$f":"IF(SUM($AW322:CH322)<0,0,IF(SUM($AX322:CH322)+CH322>$AW322,$AW322-SUM($AX322:CH322),CH322))","v":0},{"$f":"IF(SUM($AW322:CI322)<0,0,IF(SUM($AX322:CI322)+CI322>$AW322,$AW322-SUM($AX322:CI322),CI322))","v":0},{"$f":"IF(SUM($AW322:CJ322)<0,0,IF(SUM($AX322:CJ322)+CJ322>$AW322,$AW322-SUM($AX322:CJ322),CJ322))","v":0},{"$f":"IF(SUM($AW322:CK322)<0,0,IF(SUM($AX322:CK322)+CK322>$AW322,$AW322-SUM($AX322:CK322),CK322))","v":0},{"$f":"IF(SUM($AW322:CL322)<0,0,IF(SUM($AX322:CL322)+CL322>$AW322,$AW322-SUM($AX322:CL322),CL322))","v":0},{"$f":"IF(SUM($AW322:CM322)<0,0,IF(SUM($AX322:CM322)+CM322>$AW322,$AW322-SUM($AX322:CM322),CM322))","v":0},{"$f":"IF(SUM($AW322:CN322)<0,0,IF(SUM($AX322:CN322)+CN322>$AW322,$AW322-SUM($AX322:CN322),CN322))","v":0},{"$f":"IF(SUM($AW322:CO322)<0,0,IF(SUM($AX322:CO322)+CO322>$AW322,$AW322-SUM($AX322:CO322),CO322))","v":0},{"$f":"IF(SUM($AW322:CP322)<0,0,IF(SUM($AX322:CP322)+CP322>$AW322,$AW322-SUM($AX322:CP322),CP322))","v":0},{"$f":"IF(SUM($AW322:CQ322)<0,0,IF(SUM($AX322:CQ322)+CQ322>$AW322,$AW322-SUM($AX322:CQ322),CQ322))","v":0},{"$f":"IF(SUM($AW322:CR322)<0,0,IF(SUM($AX322:CR322)+CR322>$AW322,$AW322-SUM($AX322:CR322),CR322))","v":0},{"$f":"IF(SUM($AW322:CS322)<0,0,IF(SUM($AX322:CS322)+CS322>$AW322,$AW322-SUM($AX322:CS322),CS322))","v":0},{"$f":"IF(SUM($AW322:CT322)<0,0,IF(SUM($AX322:CT322)+CT322>$AW322,$AW322-SUM($AX322:CT322),CT322))","v":0},{"$f":"IF(SUM($AW322:CU322)<0,0,IF(SUM($AX322:CU322)+CU322>$AW322,$AW322-SUM($AX322:CU322),CU322))","v":0},{"$f":"IF(SUM($AW322:CV322)<0,0,IF(SUM($AX322:CV322)+CV322>$AW322,$AW322-SUM($AX322:CV322),CV322))","v":0},{"$f":"IF(SUM($AW322:CW322)<0,0,IF(SUM($AX322:CW322)+CW322>$AW322,$AW322-SUM($AX322:CW322),CW322))","v":0},{"$f":"IF(SUM($AW322:CX322)<0,0,IF(SUM($AX322:CX322)+CX322>$AW322,$AW322-SUM($AX322:CX322),CX322))","v":0},{"$f":"IF(SUM($AW322:CY322)<0,0,IF(SUM($AX322:CY322)+CY322>$AW322,$AW322-SUM($AX322:CY322),CY322))","v":0},{"$f":"IF(SUM($AW322:CZ322)<0,0,IF(SUM($AX322:CZ322)+CZ322>$AW322,$AW322-SUM($AX322:CZ322),CZ322))","v":0},{"$f":"IF(SUM($AW322:DA322)<0,0,IF(SUM($AX322:DA322)+DA322>$AW322,$AW322-SUM($AX322:DA322),DA322))","v":0},{"$f":"IF(SUM($AW322:DB322)<0,0,IF(SUM($AX322:DB322)+DB322>$AW322,$AW322-SUM($AX322:DB322),DB322))","v":0},{"$f":"IF(SUM($AW322:DC322)<0,0,IF(SUM($AX322:DC322)+DC322>$AW322,$AW322-SUM($AX322:DC322),DC322))","v":0},{"$f":"IF(SUM($AW322:DD322)<0,0,IF(SUM($AX322:DD322)+DD322>$AW322,$AW322-SUM($AX322:DD322),DD322))","v":0},{"$f":"IF(SUM($AW322:DE322)<0,0,IF(SUM($AX322:DE322)+DE322>$AW322,$AW322-SUM($AX322:DE322),DE322))","v":0},{"$f":"IF(SUM($AW322:DF322)<0,0,IF(SUM($AX322:DF322)+DF322>$AW322,$AW322-SUM($AX322:DF322),DF322))","v":0},{"$f":"IF(SUM($AW322:DG322)<0,0,IF(SUM($AX322:DG322)+DG322>$AW322,$AW322-SUM($AX322:DG322),DG322))","v":0},{"$f":"IF(SUM($AW322:DH322)<0,0,IF(SUM($AX322:DH322)+DH322>$AW322,$AW322-SUM($AX322:DH322),DH322))","v":0},{"$f":"IF(SUM($AW322:DI322)<0,0,IF(SUM($AX322:DI322)+DI322>$AW322,$AW322-SUM($AX322:DI322),DI322))","v":0},{"$f":"IF(SUM($AW322:DJ322)<0,0,IF(SUM($AX322:DJ322)+DJ322>$AW322,$AW322-SUM($AX322:DJ322),DJ322))","v":0},{"$f":"IF(SUM($AW322:DK322)<0,0,IF(SUM($AX322:DK322)+DK322>$AW322,$AW322-SUM($AX322:DK322),DK322))","v":0},{"$f":"IF(SUM($AW322:DL322)<0,0,IF(SUM($AX322:DL322)+DL322>$AW322,$AW322-SUM($AX322:DL322),DL322))","v":0},{"$f":"IF(SUM($AW322:DM322)<0,0,IF(SUM($AX322:DM322)+DM322>$AW322,$AW322-SUM($AX322:DM322),DM322))","v":0},{"$f":"IF(SUM($AW322:DN322)<0,0,IF(SUM($AX322:DN322)+DN322>$AW322,$AW322-SUM($AX322:DN322),DN322))","v":0},{"$f":"IF(SUM($AW322:DO322)<0,0,IF(SUM($AX322:DO322)+DO322>$AW322,$AW322-SUM($AX322:DO322),DO322))","v":0},{"$f":"IF(SUM($AW322:DP322)<0,0,IF(SUM($AX322:DP322)+DP322>$AW322,$AW322-SUM($AX322:DP322),DP322))","v":0},{"$f":"IF(SUM($AW322:DQ322)<0,0,IF(SUM($AX322:DQ322)+DQ322>$AW322,$AW322-SUM($AX322:DQ322),DQ322))","v":0},{"$f":"IF(SUM($AW322:DR322)<0,0,IF(SUM($AX322:DR322)+DR322>$AW322,$AW322-SUM($AX322:DR322),DR322))","v":0},{"$f":"IF(SUM($AW322:DS322)<0,0,IF(SUM($AX322:DS322)+DS322>$AW322,$AW322-SUM($AX322:DS322),DS322))","v":0},{"$f":"IF(SUM($AW322:DT322)<0,0,IF(SUM($AX322:DT322)+DT322>$AW322,$AW322-SUM($AX322:DT322),DT322))","v":0},{"$f":"IF(SUM($AW322:DU322)<0,0,IF(SUM($AX322:DU322)+DU322>$AW322,$AW322-SUM($AX322:DU322),DU322))","v":0},{"$f":"IF(SUM($AW322:DV322)<0,0,IF(SUM($AX322:DV322)+DV322>$AW322,$AW322-SUM($AX322:DV322),DV322))","v":0},{"$f":"IF(SUM($AW322:DW322)<0,0,IF(SUM($AX322:DW322)+DW322>$AW322,$AW322-SUM($AX322:DW322),DW322))","v":0},{"$f":"IF(SUM($AW322:DX322)<0,0,IF(SUM($AX322:DX322)+DX322>$AW322,$AW322-SUM($AX322:DX322),DX322))","v":0},{"$f":"IF(SUM($AW322:DY322)<0,0,IF(SUM($AX322:DY322)+DY322>$AW322,$AW322-SUM($AX322:DY322),DY322))","v":0},{"$f":"IF(SUM($AW322:DZ322)<0,0,IF(SUM($AX322:DZ322)+DZ322>$AW322,$AW322-SUM($AX322:DZ322),DZ322))","v":0},{"$f":"IF(SUM($AW322:EA322)<0,0,IF(SUM($AX322:EA322)+EA322>$AW322,$AW322-SUM($AX322:EA322),EA322))","v":0},{"$f":"IF(SUM($AW322:EB322)<0,0,IF(SUM($AX322:EB322)+EB322>$AW322,$AW322-SUM($AX322:EB322),EB322))","v":0},{"$f":"IF(SUM($AW322:EC322)<0,0,IF(SUM($AX322:EC322)+EC322>$AW322,$AW322-SUM($AX322:EC322),EC322))","v":0},{"$f":"IF(SUM($AW322:ED322)<0,0,IF(SUM($AX322:ED322)+ED322>$AW322,$AW322-SUM($AX322:ED322),ED322))","v":0},{"$f":"IF(SUM($AW322:EE322)<0,0,IF(SUM($AX322:EE322)+EE322>$AW322,$AW322-SUM($AX322:EE322),EE322))","v":0},{"$f":"IF(SUM($AW322:EF322)<0,0,IF(SUM($AX322:EF322)+EF322>$AW322,$AW322-SUM($AX322:EF322),EF322))","v":0},{"$f":"IF(SUM($AW322:EG322)<0,0,IF(SUM($AX322:EG322)+EG322>$AW322,$AW322-SUM($AX322:EG322),EG322))","v":0},{"$f":"IF(SUM($AW322:EH322)<0,0,IF(SUM($AX322:EH322)+EH322>$AW322,$AW322-SUM($AX322:EH322),EH322))","v":0},{"$f":"IF(SUM($AW322:EI322)<0,0,IF(SUM($AX322:EI322)+EI322>$AW322,$AW322-SUM($AX322:EI322),EI322))","v":0},{"$f":"IF(SUM($AW322:EJ322)<0,0,IF(SUM($AX322:EJ322)+EJ322>$AW322,$AW322-SUM($AX322:EJ322),EJ322))","v":0},{"$f":"IF(SUM($AW322:EK322)<0,0,IF(SUM($AX322:EK322)+EK322>$AW322,$AW322-SUM($AX322:EK322),EK322))","v":0},{"$f":"IF(SUM($AW322:EL322)<0,0,IF(SUM($AX322:EL322)+EL322>$AW322,$AW322-SUM($AX322:EL322),EL322))","v":0},{"$f":"IF(SUM($AW322:EM322)<0,0,IF(SUM($AX322:EM322)+EM322>$AW322,$AW322-SUM($AX322:EM322),EM322))","v":0},{"$f":"IF(SUM($AW322:EN322)<0,0,IF(SUM($AX322:EN322)+EN322>$AW322,$AW322-SUM($AX322:EN322),EN322))","v":0},{"$f":"IF(SUM($AW322:EO322)<0,0,IF(SUM($AX322:EO322)+EO322>$AW322,$AW322-SUM($AX322:EO322),EO322))","v":0},{"$f":"IF(SUM($AW322:EP322)<0,0,IF(SUM($AX322:EP322)+EP322>$AW322,$AW322-SUM($AX322:EP322),EP322))","v":0},{"$f":"IF(SUM($AW322:EQ322)<0,0,IF(SUM($AX322:EQ322)+EQ322>$AW322,$AW322-SUM($AX322:EQ322),EQ322))","v":0},{"$f":"IF(SUM($AW322:ER322)<0,0,IF(SUM($AX322:ER322)+ER322>$AW322,$AW322-SUM($AX322:ER322),ER322))","v":0},{"$f":"IF(SUM($AW322:ES322)<0,0,IF(SUM($AX322:ES322)+ES322>$AW322,$AW322-SUM($AX322:ES322),ES322))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9564876485149158E-4,{"$f":"IF(SUM($AD323:AD323)+AD323>$AC25,$AC25-SUM($AD323:AD323),AD323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AE323)+AE323>$AC25,$AC25-SUM($AD323:AE323),AE323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AF323)+AF323>$AC25,$AC25-SUM($AD323:AF323),AF323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AG323)+AG323>$AC25,$AC25-SUM($AD323:AG323),AG323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AH323)+AH323>$AC25,$AC25-SUM($AD323:AH323),AH323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AI323)+AI323>$AC25,$AC25-SUM($AD323:AI323),AI323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AJ323)+AJ323>$AC25,$AC25-SUM($AD323:AJ323),AJ323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AK323)+AK323>$AC25,$AC25-SUM($AD323:AK323),AK323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AL323)+AL323>$AC25,$AC25-SUM($AD323:AL323),AL323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AM323)+AM323>$AC25,$AC25-SUM($AD323:AM323),AM323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AN323)+AN323>$AC25,$AC25-SUM($AD323:AN323),AN323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AO323)+AO323>$AC25,$AC25-SUM($AD323:AO323),AO323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AP323)+AP323>$AC25,$AC25-SUM($AD323:AP323),AP323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AQ323)+AQ323>$AC25,$AC25-SUM($AD323:AQ323),AQ323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AR323)+AR323>$AC25,$AC25-SUM($AD323:AR323),AR323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AS323)+AS323>$AC25,$AC25-SUM($AD323:AS323),AS323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AT323)+AT323>$AC25,$AC25-SUM($AD323:AT323),AT323)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AD323:AU323)+AU323>$AC25,$AC25-SUM($AD323:AU323),AU323)","v":8.9564876485149158E-4},0.21966846346782168,8.6997411274384821E-3,{"$f":"IF(SUM($AW323:AX323)<0,0,IF(SUM($AX323:AX323)+AX323>$AW323,$AW323-SUM($AX323:AX323),AX323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:AY323)<0,0,IF(SUM($AX323:AY323)+AY323>$AW323,$AW323-SUM($AX323:AY323),AY323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:AZ323)<0,0,IF(SUM($AX323:AZ323)+AZ323>$AW323,$AW323-SUM($AX323:AZ323),AZ323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BA323)<0,0,IF(SUM($AX323:BA323)+BA323>$AW323,$AW323-SUM($AX323:BA323),BA323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BB323)<0,0,IF(SUM($AX323:BB323)+BB323>$AW323,$AW323-SUM($AX323:BB323),BB323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BC323)<0,0,IF(SUM($AX323:BC323)+BC323>$AW323,$AW323-SUM($AX323:BC323),BC323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BD323)<0,0,IF(SUM($AX323:BD323)+BD323>$AW323,$AW323-SUM($AX323:BD323),BD323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BE323)<0,0,IF(SUM($AX323:BE323)+BE323>$AW323,$AW323-SUM($AX323:BE323),BE323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BF323)<0,0,IF(SUM($AX323:BF323)+BF323>$AW323,$AW323-SUM($AX323:BF323),BF323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BG323)<0,0,IF(SUM($AX323:BG323)+BG323>$AW323,$AW323-SUM($AX323:BG323),BG323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BH323)<0,0,IF(SUM($AX323:BH323)+BH323>$AW323,$AW323-SUM($AX323:BH323),BH323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BI323)<0,0,IF(SUM($AX323:BI323)+BI323>$AW323,$AW323-SUM($AX323:BI323),BI323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BJ323)<0,0,IF(SUM($AX323:BJ323)+BJ323>$AW323,$AW323-SUM($AX323:BJ323),BJ323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BK323)<0,0,IF(SUM($AX323:BK323)+BK323>$AW323,$AW323-SUM($AX323:BK323),BK323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BL323)<0,0,IF(SUM($AX323:BL323)+BL323>$AW323,$AW323-SUM($AX323:BL323),BL323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BM323)<0,0,IF(SUM($AX323:BM323)+BM323>$AW323,$AW323-SUM($AX323:BM323),BM323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BN323)<0,0,IF(SUM($AX323:BN323)+BN323>$AW323,$AW323-SUM($AX323:BN323),BN323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BO323)<0,0,IF(SUM($AX323:BO323)+BO323>$AW323,$AW323-SUM($AX323:BO323),BO323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BP323)<0,0,IF(SUM($AX323:BP323)+BP323>$AW323,$AW323-SUM($AX323:BP323),BP323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BQ323)<0,0,IF(SUM($AX323:BQ323)+BQ323>$AW323,$AW323-SUM($AX323:BQ323),BQ323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BR323)<0,0,IF(SUM($AX323:BR323)+BR323>$AW323,$AW323-SUM($AX323:BR323),BR323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BS323)<0,0,IF(SUM($AX323:BS323)+BS323>$AW323,$AW323-SUM($AX323:BS323),BS323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BT323)<0,0,IF(SUM($AX323:BT323)+BT323>$AW323,$AW323-SUM($AX323:BT323),BT323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BU323)<0,0,IF(SUM($AX323:BU323)+BU323>$AW323,$AW323-SUM($AX323:BU323),BU323))","v":8.6997411274384821E-3},{"$f":"IF(SUM($AW323:BV323)<0,0,IF(SUM($AX323:BV323)+BV323>$AW323,$AW323-SUM($AX323:BV323),BV323))","v":2.1749352818595524E-3},{"$f":"IF(SUM($AW323:BW323)<0,0,IF(SUM($AX323:BW323)+BW323>$AW323,$AW323-SUM($AX323:BW323),BW323))","v":0},{"$f":"IF(SUM($AW323:BX323)<0,0,IF(SUM($AX323:BX323)+BX323>$AW323,$AW323-SUM($AX323:BX323),BX323))","v":0},{"$f":"IF(SUM($AW323:BY323)<0,0,IF(SUM($AX323:BY323)+BY323>$AW323,$AW323-SUM($AX323:BY323),BY323))","v":0},{"$f":"IF(SUM($AW323:BZ323)<0,0,IF(SUM($AX323:BZ323)+BZ323>$AW323,$AW323-SUM($AX323:BZ323),BZ323))","v":0},{"$f":"IF(SUM($AW323:CA323)<0,0,IF(SUM($AX323:CA323)+CA323>$AW323,$AW323-SUM($AX323:CA323),CA323))","v":0},{"$f":"IF(SUM($AW323:CB323)<0,0,IF(SUM($AX323:CB323)+CB323>$AW323,$AW323-SUM($AX323:CB323),CB323))","v":0},{"$f":"IF(SUM($AW323:CC323)<0,0,IF(SUM($AX323:CC323)+CC323>$AW323,$AW323-SUM($AX323:CC323),CC323))","v":0},{"$f":"IF(SUM($AW323:CD323)<0,0,IF(SUM($AX323:CD323)+CD323>$AW323,$AW323-SUM($AX323:CD323),CD323))","v":0},{"$f":"IF(SUM($AW323:CE323)<0,0,IF(SUM($AX323:CE323)+CE323>$AW323,$AW323-SUM($AX323:CE323),CE323))","v":0},{"$f":"IF(SUM($AW323:CF323)<0,0,IF(SUM($AX323:CF323)+CF323>$AW323,$AW323-SUM($AX323:CF323),CF323))","v":0},{"$f":"IF(SUM($AW323:CG323)<0,0,IF(SUM($AX323:CG323)+CG323>$AW323,$AW323-SUM($AX323:CG323),CG323))","v":0},{"$f":"IF(SUM($AW323:CH323)<0,0,IF(SUM($AX323:CH323)+CH323>$AW323,$AW323-SUM($AX323:CH323),CH323))","v":0},{"$f":"IF(SUM($AW323:CI323)<0,0,IF(SUM($AX323:CI323)+CI323>$AW323,$AW323-SUM($AX323:CI323),CI323))","v":0},{"$f":"IF(SUM($AW323:CJ323)<0,0,IF(SUM($AX323:CJ323)+CJ323>$AW323,$AW323-SUM($AX323:CJ323),CJ323))","v":0},{"$f":"IF(SUM($AW323:CK323)<0,0,IF(SUM($AX323:CK323)+CK323>$AW323,$AW323-SUM($AX323:CK323),CK323))","v":0},{"$f":"IF(SUM($AW323:CL323)<0,0,IF(SUM($AX323:CL323)+CL323>$AW323,$AW323-SUM($AX323:CL323),CL323))","v":0},{"$f":"IF(SUM($AW323:CM323)<0,0,IF(SUM($AX323:CM323)+CM323>$AW323,$AW323-SUM($AX323:CM323),CM323))","v":0},{"$f":"IF(SUM($AW323:CN323)<0,0,IF(SUM($AX323:CN323)+CN323>$AW323,$AW323-SUM($AX323:CN323),CN323))","v":0},{"$f":"IF(SUM($AW323:CO323)<0,0,IF(SUM($AX323:CO323)+CO323>$AW323,$AW323-SUM($AX323:CO323),CO323))","v":0},{"$f":"IF(SUM($AW323:CP323)<0,0,IF(SUM($AX323:CP323)+CP323>$AW323,$AW323-SUM($AX323:CP323),CP323))","v":0},{"$f":"IF(SUM($AW323:CQ323)<0,0,IF(SUM($AX323:CQ323)+CQ323>$AW323,$AW323-SUM($AX323:CQ323),CQ323))","v":0},{"$f":"IF(SUM($AW323:CR323)<0,0,IF(SUM($AX323:CR323)+CR323>$AW323,$AW323-SUM($AX323:CR323),CR323))","v":0},{"$f":"IF(SUM($AW323:CS323)<0,0,IF(SUM($AX323:CS323)+CS323>$AW323,$AW323-SUM($AX323:CS323),CS323))","v":0},{"$f":"IF(SUM($AW323:CT323)<0,0,IF(SUM($AX323:CT323)+CT323>$AW323,$AW323-SUM($AX323:CT323),CT323))","v":0},{"$f":"IF(SUM($AW323:CU323)<0,0,IF(SUM($AX323:CU323)+CU323>$AW323,$AW323-SUM($AX323:CU323),CU323))","v":0},{"$f":"IF(SUM($AW323:CV323)<0,0,IF(SUM($AX323:CV323)+CV323>$AW323,$AW323-SUM($AX323:CV323),CV323))","v":0},{"$f":"IF(SUM($AW323:CW323)<0,0,IF(SUM($AX323:CW323)+CW323>$AW323,$AW323-SUM($AX323:CW323),CW323))","v":0},{"$f":"IF(SUM($AW323:CX323)<0,0,IF(SUM($AX323:CX323)+CX323>$AW323,$AW323-SUM($AX323:CX323),CX323))","v":0},{"$f":"IF(SUM($AW323:CY323)<0,0,IF(SUM($AX323:CY323)+CY323>$AW323,$AW323-SUM($AX323:CY323),CY323))","v":0},{"$f":"IF(SUM($AW323:CZ323)<0,0,IF(SUM($AX323:CZ323)+CZ323>$AW323,$AW323-SUM($AX323:CZ323),CZ323))","v":0},{"$f":"IF(SUM($AW323:DA323)<0,0,IF(SUM($AX323:DA323)+DA323>$AW323,$AW323-SUM($AX323:DA323),DA323))","v":0},{"$f":"IF(SUM($AW323:DB323)<0,0,IF(SUM($AX323:DB323)+DB323>$AW323,$AW323-SUM($AX323:DB323),DB323))","v":0},{"$f":"IF(SUM($AW323:DC323)<0,0,IF(SUM($AX323:DC323)+DC323>$AW323,$AW323-SUM($AX323:DC323),DC323))","v":0},{"$f":"IF(SUM($AW323:DD323)<0,0,IF(SUM($AX323:DD323)+DD323>$AW323,$AW323-SUM($AX323:DD323),DD323))","v":0},{"$f":"IF(SUM($AW323:DE323)<0,0,IF(SUM($AX323:DE323)+DE323>$AW323,$AW323-SUM($AX323:DE323),DE323))","v":0},{"$f":"IF(SUM($AW323:DF323)<0,0,IF(SUM($AX323:DF323)+DF323>$AW323,$AW323-SUM($AX323:DF323),DF323))","v":0},{"$f":"IF(SUM($AW323:DG323)<0,0,IF(SUM($AX323:DG323)+DG323>$AW323,$AW323-SUM($AX323:DG323),DG323))","v":0},{"$f":"IF(SUM($AW323:DH323)<0,0,IF(SUM($AX323:DH323)+DH323>$AW323,$AW323-SUM($AX323:DH323),DH323))","v":0},{"$f":"IF(SUM($AW323:DI323)<0,0,IF(SUM($AX323:DI323)+DI323>$AW323,$AW323-SUM($AX323:DI323),DI323))","v":0},{"$f":"IF(SUM($AW323:DJ323)<0,0,IF(SUM($AX323:DJ323)+DJ323>$AW323,$AW323-SUM($AX323:DJ323),DJ323))","v":0},{"$f":"IF(SUM($AW323:DK323)<0,0,IF(SUM($AX323:DK323)+DK323>$AW323,$AW323-SUM($AX323:DK323),DK323))","v":0},{"$f":"IF(SUM($AW323:DL323)<0,0,IF(SUM($AX323:DL323)+DL323>$AW323,$AW323-SUM($AX323:DL323),DL323))","v":0},{"$f":"IF(SUM($AW323:DM323)<0,0,IF(SUM($AX323:DM323)+DM323>$AW323,$AW323-SUM($AX323:DM323),DM323))","v":0},{"$f":"IF(SUM($AW323:DN323)<0,0,IF(SUM($AX323:DN323)+DN323>$AW323,$AW323-SUM($AX323:DN323),DN323))","v":0},{"$f":"IF(SUM($AW323:DO323)<0,0,IF(SUM($AX323:DO323)+DO323>$AW323,$AW323-SUM($AX323:DO323),DO323))","v":0},{"$f":"IF(SUM($AW323:DP323)<0,0,IF(SUM($AX323:DP323)+DP323>$AW323,$AW323-SUM($AX323:DP323),DP323))","v":0},{"$f":"IF(SUM($AW323:DQ323)<0,0,IF(SUM($AX323:DQ323)+DQ323>$AW323,$AW323-SUM($AX323:DQ323),DQ323))","v":0},{"$f":"IF(SUM($AW323:DR323)<0,0,IF(SUM($AX323:DR323)+DR323>$AW323,$AW323-SUM($AX323:DR323),DR323))","v":0},{"$f":"IF(SUM($AW323:DS323)<0,0,IF(SUM($AX323:DS323)+DS323>$AW323,$AW323-SUM($AX323:DS323),DS323))","v":0},{"$f":"IF(SUM($AW323:DT323)<0,0,IF(SUM($AX323:DT323)+DT323>$AW323,$AW323-SUM($AX323:DT323),DT323))","v":0},{"$f":"IF(SUM($AW323:DU323)<0,0,IF(SUM($AX323:DU323)+DU323>$AW323,$AW323-SUM($AX323:DU323),DU323))","v":0},{"$f":"IF(SUM($AW323:DV323)<0,0,IF(SUM($AX323:DV323)+DV323>$AW323,$AW323-SUM($AX323:DV323),DV323))","v":0},{"$f":"IF(SUM($AW323:DW323)<0,0,IF(SUM($AX323:DW323)+DW323>$AW323,$AW323-SUM($AX323:DW323),DW323))","v":0},{"$f":"IF(SUM($AW323:DX323)<0,0,IF(SUM($AX323:DX323)+DX323>$AW323,$AW323-SUM($AX323:DX323),DX323))","v":0},{"$f":"IF(SUM($AW323:DY323)<0,0,IF(SUM($AX323:DY323)+DY323>$AW323,$AW323-SUM($AX323:DY323),DY323))","v":0},{"$f":"IF(SUM($AW323:DZ323)<0,0,IF(SUM($AX323:DZ323)+DZ323>$AW323,$AW323-SUM($AX323:DZ323),DZ323))","v":0},{"$f":"IF(SUM($AW323:EA323)<0,0,IF(SUM($AX323:EA323)+EA323>$AW323,$AW323-SUM($AX323:EA323),EA323))","v":0},{"$f":"IF(SUM($AW323:EB323)<0,0,IF(SUM($AX323:EB323)+EB323>$AW323,$AW323-SUM($AX323:EB323),EB323))","v":0},{"$f":"IF(SUM($AW323:EC323)<0,0,IF(SUM($AX323:EC323)+EC323>$AW323,$AW323-SUM($AX323:EC323),EC323))","v":0},{"$f":"IF(SUM($AW323:ED323)<0,0,IF(SUM($AX323:ED323)+ED323>$AW323,$AW323-SUM($AX323:ED323),ED323))","v":0},{"$f":"IF(SUM($AW323:EE323)<0,0,IF(SUM($AX323:EE323)+EE323>$AW323,$AW323-SUM($AX323:EE323),EE323))","v":0},{"$f":"IF(SUM($AW323:EF323)<0,0,IF(SUM($AX323:EF323)+EF323>$AW323,$AW323-SUM($AX323:EF323),EF323))","v":0},{"$f":"IF(SUM($AW323:EG323)<0,0,IF(SUM($AX323:EG323)+EG323>$AW323,$AW323-SUM($AX323:EG323),EG323))","v":0},{"$f":"IF(SUM($AW323:EH323)<0,0,IF(SUM($AX323:EH323)+EH323>$AW323,$AW323-SUM($AX323:EH323),EH323))","v":0},{"$f":"IF(SUM($AW323:EI323)<0,0,IF(SUM($AX323:EI323)+EI323>$AW323,$AW323-SUM($AX323:EI323),EI323))","v":0},{"$f":"IF(SUM($AW323:EJ323)<0,0,IF(SUM($AX323:EJ323)+EJ323>$AW323,$AW323-SUM($AX323:EJ323),EJ323))","v":0},{"$f":"IF(SUM($AW323:EK323)<0,0,IF(SUM($AX323:EK323)+EK323>$AW323,$AW323-SUM($AX323:EK323),EK323))","v":0},{"$f":"IF(SUM($AW323:EL323)<0,0,IF(SUM($AX323:EL323)+EL323>$AW323,$AW323-SUM($AX323:EL323),EL323))","v":0},{"$f":"IF(SUM($AW323:EM323)<0,0,IF(SUM($AX323:EM323)+EM323>$AW323,$AW323-SUM($AX323:EM323),EM323))","v":0},{"$f":"IF(SUM($AW323:EN323)<0,0,IF(SUM($AX323:EN323)+EN323>$AW323,$AW323-SUM($AX323:EN323),EN323))","v":0},{"$f":"IF(SUM($AW323:EO323)<0,0,IF(SUM($AX323:EO323)+EO323>$AW323,$AW323-SUM($AX323:EO323),EO323))","v":0},{"$f":"IF(SUM($AW323:EP323)<0,0,IF(SUM($AX323:EP323)+EP323>$AW323,$AW323-SUM($AX323:EP323),EP323))","v":0},{"$f":"IF(SUM($AW323:EQ323)<0,0,IF(SUM($AX323:EQ323)+EQ323>$AW323,$AW323-SUM($AX323:EQ323),EQ323))","v":0},{"$f":"IF(SUM($AW323:ER323)<0,0,IF(SUM($AX323:ER323)+ER323>$AW323,$AW323-SUM($AX323:ER323),ER323))","v":0},{"$f":"IF(SUM($AW323:ES323)<0,0,IF(SUM($AX323:ES323)+ES323>$AW323,$AW323-SUM($AX323:ES323),ES323))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AD324:AD324)+AD324>$AC26,$AC26-SUM($AD324:AD324),AD324)","v":0},{"$f":"IF(SUM($AD324:AE324)+AE324>$AC26,$AC26-SUM($AD324:AE324),AE324)","v":0},{"$f":"IF(SUM($AD324:AF324)+AF324>$AC26,$AC26-SUM($AD324:AF324),AF324)","v":0},{"$f":"IF(SUM($AD324:AG324)+AG324>$AC26,$AC26-SUM($AD324:AG324),AG324)","v":0},{"$f":"IF(SUM($AD324:AH324)+AH324>$AC26,$AC26-SUM($AD324:AH324),AH324)","v":0},{"$f":"IF(SUM($AD324:AI324)+AI324>$AC26,$AC26-SUM($AD324:AI324),AI324)","v":0},{"$f":"IF(SUM($AD324:AJ324)+AJ324>$AC26,$AC26-SUM($AD324:AJ324),AJ324)","v":0},{"$f":"IF(SUM($AD324:AK324)+AK324>$AC26,$AC26-SUM($AD324:AK324),AK324)","v":0},{"$f":"IF(SUM($AD324:AL324)+AL324>$AC26,$AC26-SUM($AD324:AL324),AL324)","v":0},{"$f":"IF(SUM($AD324:AM324)+AM324>$AC26,$AC26-SUM($AD324:AM324),AM324)","v":0},{"$f":"IF(SUM($AD324:AN324)+AN324>$AC26,$AC26-SUM($AD324:AN324),AN324)","v":0},{"$f":"IF(SUM($AD324:AO324)+AO324>$AC26,$AC26-SUM($AD324:AO324),AO324)","v":0},{"$f":"IF(SUM($AD324:AP324)+AP324>$AC26,$AC26-SUM($AD324:AP324),AP324)","v":0},{"$f":"IF(SUM($AD324:AQ324)+AQ324>$AC26,$AC26-SUM($AD324:AQ324),AQ324)","v":0},{"$f":"IF(SUM($AD324:AR324)+AR324>$AC26,$AC26-SUM($AD324:AR324),AR324)","v":0},{"$f":"IF(SUM($AD324:AS324)+AS324>$AC26,$AC26-SUM($AD324:AS324),AS324)","v":0},{"$f":"IF(SUM($AD324:AT324)+AT324>$AC26,$AC26-SUM($AD324:AT324),AT324)","v":0},{"$f":"IF(SUM($AD324:AU324)+AU324>$AC26,$AC26-SUM($AD324:AU324),AU324)","v":0},0,0,{"$f":"IF(SUM($AW324:AX324)<0,0,IF(SUM($AX324:AX324)+AX324>$AW324,$AW324-SUM($AX324:AX324),AX324))","v":0},{"$f":"IF(SUM($AW324:AY324)<0,0,IF(SUM($AX324:AY324)+AY324>$AW324,$AW324-SUM($AX324:AY324),AY324))","v":0},{"$f":"IF(SUM($AW324:AZ324)<0,0,IF(SUM($AX324:AZ324)+AZ324>$AW324,$AW324-SUM($AX324:AZ324),AZ324))","v":0},{"$f":"IF(SUM($AW324:BA324)<0,0,IF(SUM($AX324:BA324)+BA324>$AW324,$AW324-SUM($AX324:BA324),BA324))","v":0},{"$f":"IF(SUM($AW324:BB324)<0,0,IF(SUM($AX324:BB324)+BB324>$AW324,$AW324-SUM($AX324:BB324),BB324))","v":0},{"$f":"IF(SUM($AW324:BC324)<0,0,IF(SUM($AX324:BC324)+BC324>$AW324,$AW324-SUM($AX324:BC324),BC324))","v":0},{"$f":"IF(SUM($AW324:BD324)<0,0,IF(SUM($AX324:BD324)+BD324>$AW324,$AW324-SUM($AX324:BD324),BD324))","v":0},{"$f":"IF(SUM($AW324:BE324)<0,0,IF(SUM($AX324:BE324)+BE324>$AW324,$AW324-SUM($AX324:BE324),BE324))","v":0},{"$f":"IF(SUM($AW324:BF324)<0,0,IF(SUM($AX324:BF324)+BF324>$AW324,$AW324-SUM($AX324:BF324),BF324))","v":0},{"$f":"IF(SUM($AW324:BG324)<0,0,IF(SUM($AX324:BG324)+BG324>$AW324,$AW324-SUM($AX324:BG324),BG324))","v":0},{"$f":"IF(SUM($AW324:BH324)<0,0,IF(SUM($AX324:BH324)+BH324>$AW324,$AW324-SUM($AX324:BH324),BH324))","v":0},{"$f":"IF(SUM($AW324:BI324)<0,0,IF(SUM($AX324:BI324)+BI324>$AW324,$AW324-SUM($AX324:BI324),BI324))","v":0},{"$f":"IF(SUM($AW324:BJ324)<0,0,IF(SUM($AX324:BJ324)+BJ324>$AW324,$AW324-SUM($AX324:BJ324),BJ324))","v":0},{"$f":"IF(SUM($AW324:BK324)<0,0,IF(SUM($AX324:BK324)+BK324>$AW324,$AW324-SUM($AX324:BK324),BK324))","v":0},{"$f":"IF(SUM($AW324:BL324)<0,0,IF(SUM($AX324:BL324)+BL324>$AW324,$AW324-SUM($AX324:BL324),BL324))","v":0},{"$f":"IF(SUM($AW324:BM324)<0,0,IF(SUM($AX324:BM324)+BM324>$AW324,$AW324-SUM($AX324:BM324),BM324))","v":0},{"$f":"IF(SUM($AW324:BN324)<0,0,IF(SUM($AX324:BN324)+BN324>$AW324,$AW324-SUM($AX324:BN324),BN324))","v":0},{"$f":"IF(SUM($AW324:BO324)<0,0,IF(SUM($AX324:BO324)+BO324>$AW324,$AW324-SUM($AX324:BO324),BO324))","v":0},{"$f":"IF(SUM($AW324:BP324)<0,0,IF(SUM($AX324:BP324)+BP324>$AW324,$AW324-SUM($AX324:BP324),BP324))","v":0},{"$f":"IF(SUM($AW324:BQ324)<0,0,IF(SUM($AX324:BQ324)+BQ324>$AW324,$AW324-SUM($AX324:BQ324),BQ324))","v":0},{"$f":"IF(SUM($AW324:BR324)<0,0,IF(SUM($AX324:BR324)+BR324>$AW324,$AW324-SUM($AX324:BR324),BR324))","v":0},{"$f":"IF(SUM($AW324:BS324)<0,0,IF(SUM($AX324:BS324)+BS324>$AW324,$AW324-SUM($AX324:BS324),BS324))","v":0},{"$f":"IF(SUM($AW324:BT324)<0,0,IF(SUM($AX324:BT324)+BT324>$AW324,$AW324-SUM($AX324:BT324),BT324))","v":0},{"$f":"IF(SUM($AW324:BU324)<0,0,IF(SUM($AX324:BU324)+BU324>$AW324,$AW324-SUM($AX324:BU324),BU324))","v":0},{"$f":"IF(SUM($AW324:BV324)<0,0,IF(SUM($AX324:BV324)+BV324>$AW324,$AW324-SUM($AX324:BV324),BV324))","v":0},{"$f":"IF(SUM($AW324:BW324)<0,0,IF(SUM($AX324:BW324)+BW324>$AW324,$AW324-SUM($AX324:BW324),BW324))","v":0},{"$f":"IF(SUM($AW324:BX324)<0,0,IF(SUM($AX324:BX324)+BX324>$AW324,$AW324-SUM($AX324:BX324),BX324))","v":0},{"$f":"IF(SUM($AW324:BY324)<0,0,IF(SUM($AX324:BY324)+BY324>$AW324,$AW324-SUM($AX324:BY324),BY324))","v":0},{"$f":"IF(SUM($AW324:BZ324)<0,0,IF(SUM($AX324:BZ324)+BZ324>$AW324,$AW324-SUM($AX324:BZ324),BZ324))","v":0},{"$f":"IF(SUM($AW324:CA324)<0,0,IF(SUM($AX324:CA324)+CA324>$AW324,$AW324-SUM($AX324:CA324),CA324))","v":0},{"$f":"IF(SUM($AW324:CB324)<0,0,IF(SUM($AX324:CB324)+CB324>$AW324,$AW324-SUM($AX324:CB324),CB324))","v":0},{"$f":"IF(SUM($AW324:CC324)<0,0,IF(SUM($AX324:CC324)+CC324>$AW324,$AW324-SUM($AX324:CC324),CC324))","v":0},{"$f":"IF(SUM($AW324:CD324)<0,0,IF(SUM($AX324:CD324)+CD324>$AW324,$AW324-SUM($AX324:CD324),CD324))","v":0},{"$f":"IF(SUM($AW324:CE324)<0,0,IF(SUM($AX324:CE324)+CE324>$AW324,$AW324-SUM($AX324:CE324),CE324))","v":0},{"$f":"IF(SUM($AW324:CF324)<0,0,IF(SUM($AX324:CF324)+CF324>$AW324,$AW324-SUM($AX324:CF324),CF324))","v":0},{"$f":"IF(SUM($AW324:CG324)<0,0,IF(SUM($AX324:CG324)+CG324>$AW324,$AW324-SUM($AX324:CG324),CG324))","v":0},{"$f":"IF(SUM($AW324:CH324)<0,0,IF(SUM($AX324:CH324)+CH324>$AW324,$AW324-SUM($AX324:CH324),CH324))","v":0},{"$f":"IF(SUM($AW324:CI324)<0,0,IF(SUM($AX324:CI324)+CI324>$AW324,$AW324-SUM($AX324:CI324),CI324))","v":0},{"$f":"IF(SUM($AW324:CJ324)<0,0,IF(SUM($AX324:CJ324)+CJ324>$AW324,$AW324-SUM($AX324:CJ324),CJ324))","v":0},{"$f":"IF(SUM($AW324:CK324)<0,0,IF(SUM($AX324:CK324)+CK324>$AW324,$AW324-SUM($AX324:CK324),CK324))","v":0},{"$f":"IF(SUM($AW324:CL324)<0,0,IF(SUM($AX324:CL324)+CL324>$AW324,$AW324-SUM($AX324:CL324),CL324))","v":0},{"$f":"IF(SUM($AW324:CM324)<0,0,IF(SUM($AX324:CM324)+CM324>$AW324,$AW324-SUM($AX324:CM324),CM324))","v":0},{"$f":"IF(SUM($AW324:CN324)<0,0,IF(SUM($AX324:CN324)+CN324>$AW324,$AW324-SUM($AX324:CN324),CN324))","v":0},{"$f":"IF(SUM($AW324:CO324)<0,0,IF(SUM($AX324:CO324)+CO324>$AW324,$AW324-SUM($AX324:CO324),CO324))","v":0},{"$f":"IF(SUM($AW324:CP324)<0,0,IF(SUM($AX324:CP324)+CP324>$AW324,$AW324-SUM($AX324:CP324),CP324))","v":0},{"$f":"IF(SUM($AW324:CQ324)<0,0,IF(SUM($AX324:CQ324)+CQ324>$AW324,$AW324-SUM($AX324:CQ324),CQ324))","v":0},{"$f":"IF(SUM($AW324:CR324)<0,0,IF(SUM($AX324:CR324)+CR324>$AW324,$AW324-SUM($AX324:CR324),CR324))","v":0},{"$f":"IF(SUM($AW324:CS324)<0,0,IF(SUM($AX324:CS324)+CS324>$AW324,$AW324-SUM($AX324:CS324),CS324))","v":0},{"$f":"IF(SUM($AW324:CT324)<0,0,IF(SUM($AX324:CT324)+CT324>$AW324,$AW324-SUM($AX324:CT324),CT324))","v":0},{"$f":"IF(SUM($AW324:CU324)<0,0,IF(SUM($AX324:CU324)+CU324>$AW324,$AW324-SUM($AX324:CU324),CU324))","v":0},{"$f":"IF(SUM($AW324:CV324)<0,0,IF(SUM($AX324:CV324)+CV324>$AW324,$AW324-SUM($AX324:CV324),CV324))","v":0},{"$f":"IF(SUM($AW324:CW324)<0,0,IF(SUM($AX324:CW324)+CW324>$AW324,$AW324-SUM($AX324:CW324),CW324))","v":0},{"$f":"IF(SUM($AW324:CX324)<0,0,IF(SUM($AX324:CX324)+CX324>$AW324,$AW324-SUM($AX324:CX324),CX324))","v":0},{"$f":"IF(SUM($AW324:CY324)<0,0,IF(SUM($AX324:CY324)+CY324>$AW324,$AW324-SUM($AX324:CY324),CY324))","v":0},{"$f":"IF(SUM($AW324:CZ324)<0,0,IF(SUM($AX324:CZ324)+CZ324>$AW324,$AW324-SUM($AX324:CZ324),CZ324))","v":0},{"$f":"IF(SUM($AW324:DA324)<0,0,IF(SUM($AX324:DA324)+DA324>$AW324,$AW324-SUM($AX324:DA324),DA324))","v":0},{"$f":"IF(SUM($AW324:DB324)<0,0,IF(SUM($AX324:DB324)+DB324>$AW324,$AW324-SUM($AX324:DB324),DB324))","v":0},{"$f":"IF(SUM($AW324:DC324)<0,0,IF(SUM($AX324:DC324)+DC324>$AW324,$AW324-SUM($AX324:DC324),DC324))","v":0},{"$f":"IF(SUM($AW324:DD324)<0,0,IF(SUM($AX324:DD324)+DD324>$AW324,$AW324-SUM($AX324:DD324),DD324))","v":0},{"$f":"IF(SUM($AW324:DE324)<0,0,IF(SUM($AX324:DE324)+DE324>$AW324,$AW324-SUM($AX324:DE324),DE324))","v":0},{"$f":"IF(SUM($AW324:DF324)<0,0,IF(SUM($AX324:DF324)+DF324>$AW324,$AW324-SUM($AX324:DF324),DF324))","v":0},{"$f":"IF(SUM($AW324:DG324)<0,0,IF(SUM($AX324:DG324)+DG324>$AW324,$AW324-SUM($AX324:DG324),DG324))","v":0},{"$f":"IF(SUM($AW324:DH324)<0,0,IF(SUM($AX324:DH324)+DH324>$AW324,$AW324-SUM($AX324:DH324),DH324))","v":0},{"$f":"IF(SUM($AW324:DI324)<0,0,IF(SUM($AX324:DI324)+DI324>$AW324,$AW324-SUM($AX324:DI324),DI324))","v":0},{"$f":"IF(SUM($AW324:DJ324)<0,0,IF(SUM($AX324:DJ324)+DJ324>$AW324,$AW324-SUM($AX324:DJ324),DJ324))","v":0},{"$f":"IF(SUM($AW324:DK324)<0,0,IF(SUM($AX324:DK324)+DK324>$AW324,$AW324-SUM($AX324:DK324),DK324))","v":0},{"$f":"IF(SUM($AW324:DL324)<0,0,IF(SUM($AX324:DL324)+DL324>$AW324,$AW324-SUM($AX324:DL324),DL324))","v":0},{"$f":"IF(SUM($AW324:DM324)<0,0,IF(SUM($AX324:DM324)+DM324>$AW324,$AW324-SUM($AX324:DM324),DM324))","v":0},{"$f":"IF(SUM($AW324:DN324)<0,0,IF(SUM($AX324:DN324)+DN324>$AW324,$AW324-SUM($AX324:DN324),DN324))","v":0},{"$f":"IF(SUM($AW324:DO324)<0,0,IF(SUM($AX324:DO324)+DO324>$AW324,$AW324-SUM($AX324:DO324),DO324))","v":0},{"$f":"IF(SUM($AW324:DP324)<0,0,IF(SUM($AX324:DP324)+DP324>$AW324,$AW324-SUM($AX324:DP324),DP324))","v":0},{"$f":"IF(SUM($AW324:DQ324)<0,0,IF(SUM($AX324:DQ324)+DQ324>$AW324,$AW324-SUM($AX324:DQ324),DQ324))","v":0},{"$f":"IF(SUM($AW324:DR324)<0,0,IF(SUM($AX324:DR324)+DR324>$AW324,$AW324-SUM($AX324:DR324),DR324))","v":0},{"$f":"IF(SUM($AW324:DS324)<0,0,IF(SUM($AX324:DS324)+DS324>$AW324,$AW324-SUM($AX324:DS324),DS324))","v":0},{"$f":"IF(SUM($AW324:DT324)<0,0,IF(SUM($AX324:DT324)+DT324>$AW324,$AW324-SUM($AX324:DT324),DT324))","v":0},{"$f":"IF(SUM($AW324:DU324)<0,0,IF(SUM($AX324:DU324)+DU324>$AW324,$AW324-SUM($AX324:DU324),DU324))","v":0},{"$f":"IF(SUM($AW324:DV324)<0,0,IF(SUM($AX324:DV324)+DV324>$AW324,$AW324-SUM($AX324:DV324),DV324))","v":0},{"$f":"IF(SUM($AW324:DW324)<0,0,IF(SUM($AX324:DW324)+DW324>$AW324,$AW324-SUM($AX324:DW324),DW324))","v":0},{"$f":"IF(SUM($AW324:DX324)<0,0,IF(SUM($AX324:DX324)+DX324>$AW324,$AW324-SUM($AX324:DX324),DX324))","v":0},{"$f":"IF(SUM($AW324:DY324)<0,0,IF(SUM($AX324:DY324)+DY324>$AW324,$AW324-SUM($AX324:DY324),DY324))","v":0},{"$f":"IF(SUM($AW324:DZ324)<0,0,IF(SUM($AX324:DZ324)+DZ324>$AW324,$AW324-SUM($AX324:DZ324),DZ324))","v":0},{"$f":"IF(SUM($AW324:EA324)<0,0,IF(SUM($AX324:EA324)+EA324>$AW324,$AW324-SUM($AX324:EA324),EA324))","v":0},{"$f":"IF(SUM($AW324:EB324)<0,0,IF(SUM($AX324:EB324)+EB324>$AW324,$AW324-SUM($AX324:EB324),EB324))","v":0},{"$f":"IF(SUM($AW324:EC324)<0,0,IF(SUM($AX324:EC324)+EC324>$AW324,$AW324-SUM($AX324:EC324),EC324))","v":0},{"$f":"IF(SUM($AW324:ED324)<0,0,IF(SUM($AX324:ED324)+ED324>$AW324,$AW324-SUM($AX324:ED324),ED324))","v":0},{"$f":"IF(SUM($AW324:EE324)<0,0,IF(SUM($AX324:EE324)+EE324>$AW324,$AW324-SUM($AX324:EE324),EE324))","v":0},{"$f":"IF(SUM($AW324:EF324)<0,0,IF(SUM($AX324:EF324)+EF324>$AW324,$AW324-SUM($AX324:EF324),EF324))","v":0},{"$f":"IF(SUM($AW324:EG324)<0,0,IF(SUM($AX324:EG324)+EG324>$AW324,$AW324-SUM($AX324:EG324),EG324))","v":0},{"$f":"IF(SUM($AW324:EH324)<0,0,IF(SUM($AX324:EH324)+EH324>$AW324,$AW324-SUM($AX324:EH324),EH324))","v":0},{"$f":"IF(SUM($AW324:EI324)<0,0,IF(SUM($AX324:EI324)+EI324>$AW324,$AW324-SUM($AX324:EI324),EI324))","v":0},{"$f":"IF(SUM($AW324:EJ324)<0,0,IF(SUM($AX324:EJ324)+EJ324>$AW324,$AW324-SUM($AX324:EJ324),EJ324))","v":0},{"$f":"IF(SUM($AW324:EK324)<0,0,IF(SUM($AX324:EK324)+EK324>$AW324,$AW324-SUM($AX324:EK324),EK324))","v":0},{"$f":"IF(SUM($AW324:EL324)<0,0,IF(SUM($AX324:EL324)+EL324>$AW324,$AW324-SUM($AX324:EL324),EL324))","v":0},{"$f":"IF(SUM($AW324:EM324)<0,0,IF(SUM($AX324:EM324)+EM324>$AW324,$AW324-SUM($AX324:EM324),EM324))","v":0},{"$f":"IF(SUM($AW324:EN324)<0,0,IF(SUM($AX324:EN324)+EN324>$AW324,$AW324-SUM($AX324:EN324),EN324))","v":0},{"$f":"IF(SUM($AW324:EO324)<0,0,IF(SUM($AX324:EO324)+EO324>$AW324,$AW324-SUM($AX324:EO324),EO324))","v":0},{"$f":"IF(SUM($AW324:EP324)<0,0,IF(SUM($AX324:EP324)+EP324>$AW324,$AW324-SUM($AX324:EP324),EP324))","v":0},{"$f":"IF(SUM($AW324:EQ324)<0,0,IF(SUM($AX324:EQ324)+EQ324>$AW324,$AW324-SUM($AX324:EQ324),EQ324))","v":0},{"$f":"IF(SUM($AW324:ER324)<0,0,IF(SUM($AX324:ER324)+ER324>$AW324,$AW324-SUM($AX324:ER324),ER324))","v":0},{"$f":"IF(SUM($AW324:ES324)<0,0,IF(SUM($AX324:ES324)+ES324>$AW324,$AW324-SUM($AX324:ES324),ES324))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4605446348840716E-4,{"$f":"IF(SUM($AD325:AD325)+AD325>$AC27,$AC27-SUM($AD325:AD325),AD325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AE325)+AE325>$AC27,$AC27-SUM($AD325:AE325),AE325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AF325)+AF325>$AC27,$AC27-SUM($AD325:AF325),AF325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AG325)+AG325>$AC27,$AC27-SUM($AD325:AG325),AG325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AH325)+AH325>$AC27,$AC27-SUM($AD325:AH325),AH325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AI325)+AI325>$AC27,$AC27-SUM($AD325:AI325),AI325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AJ325)+AJ325>$AC27,$AC27-SUM($AD325:AJ325),AJ325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AK325)+AK325>$AC27,$AC27-SUM($AD325:AK325),AK325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AL325)+AL325>$AC27,$AC27-SUM($AD325:AL325),AL325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AM325)+AM325>$AC27,$AC27-SUM($AD325:AM325),AM325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AN325)+AN325>$AC27,$AC27-SUM($AD325:AN325),AN325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AO325)+AO325>$AC27,$AC27-SUM($AD325:AO325),AO325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AP325)+AP325>$AC27,$AC27-SUM($AD325:AP325),AP325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AQ325)+AQ325>$AC27,$AC27-SUM($AD325:AQ325),AQ325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AR325)+AR325>$AC27,$AC27-SUM($AD325:AR325),AR325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AS325)+AS325>$AC27,$AC27-SUM($AD325:AS325),AS325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AT325)+AT325>$AC27,$AC27-SUM($AD325:AT325),AT325)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AD325:AU325)+AU325>$AC27,$AC27-SUM($AD325:AU325),AU325)","v":2.4605446348840716E-4},2.0326635193720258E-2,1.9830863603629519E-3,{"$f":"IF(SUM($AW325:AX325)<0,0,IF(SUM($AX325:AX325)+AX325>$AW325,$AW325-SUM($AX325:AX325),AX325))","v":1.9830863603629519E-3},{"$f":"IF(SUM($AW325:AY325)<0,0,IF(SUM($AX325:AY325)+AY325>$AW325,$AW325-SUM($AX325:AY325),AY325))","v":1.9830863603629519E-3},{"$f":"IF(SUM($AW325:AZ325)<0,0,IF(SUM($AX325:AZ325)+AZ325>$AW325,$AW325-SUM($AX325:AZ325),AZ325))","v":1.9830863603629519E-3},{"$f":"IF(SUM($AW325:BA325)<0,0,IF(SUM($AX325:BA325)+BA325>$AW325,$AW325-SUM($AX325:BA325),BA325))","v":1.9830863603629519E-3},{"$f":"IF(SUM($AW325:BB325)<0,0,IF(SUM($AX325:BB325)+BB325>$AW325,$AW325-SUM($AX325:BB325),BB325))","v":1.9830863603629519E-3},{"$f":"IF(SUM($AW325:BC325)<0,0,IF(SUM($AX325:BC325)+BC325>$AW325,$AW325-SUM($AX325:BC325),BC325))","v":1.9830863603629519E-3},{"$f":"IF(SUM($AW325:BD325)<0,0,IF(SUM($AX325:BD325)+BD325>$AW325,$AW325-SUM($AX325:BD325),BD325))","v":1.9830863603629519E-3},{"$f":"IF(SUM($AW325:BE325)<0,0,IF(SUM($AX325:BE325)+BE325>$AW325,$AW325-SUM($AX325:BE325),BE325))","v":1.9830863603629519E-3},{"$f":"IF(SUM($AW325:BF325)<0,0,IF(SUM($AX325:BF325)+BF325>$AW325,$AW325-SUM($AX325:BF325),BF325))","v":1.9830863603629519E-3},{"$f":"IF(SUM($AW325:BG325)<0,0,IF(SUM($AX325:BG325)+BG325>$AW325,$AW325-SUM($AX325:BG325),BG325))","v":4.9577159009073571E-4},{"$f":"IF(SUM($AW325:BH325)<0,0,IF(SUM($AX325:BH325)+BH325>$AW325,$AW325-SUM($AX325:BH325),BH325))","v":0},{"$f":"IF(SUM($AW325:BI325)<0,0,IF(SUM($AX325:BI325)+BI325>$AW325,$AW325-SUM($AX325:BI325),BI325))","v":0},{"$f":"IF(SUM($AW325:BJ325)<0,0,IF(SUM($AX325:BJ325)+BJ325>$AW325,$AW325-SUM($AX325:BJ325),BJ325))","v":0},{"$f":"IF(SUM($AW325:BK325)<0,0,IF(SUM($AX325:BK325)+BK325>$AW325,$AW325-SUM($AX325:BK325),BK325))","v":0},{"$f":"IF(SUM($AW325:BL325)<0,0,IF(SUM($AX325:BL325)+BL325>$AW325,$AW325-SUM($AX325:BL325),BL325))","v":0},{"$f":"IF(SUM($AW325:BM325)<0,0,IF(SUM($AX325:BM325)+BM325>$AW325,$AW325-SUM($AX325:BM325),BM325))","v":0},{"$f":"IF(SUM($AW325:BN325)<0,0,IF(SUM($AX325:BN325)+BN325>$AW325,$AW325-SUM($AX325:BN325),BN325))","v":0},{"$f":"IF(SUM($AW325:BO325)<0,0,IF(SUM($AX325:BO325)+BO325>$AW325,$AW325-SUM($AX325:BO325),BO325))","v":0},{"$f":"IF(SUM($AW325:BP325)<0,0,IF(SUM($AX325:BP325)+BP325>$AW325,$AW325-SUM($AX325:BP325),BP325))","v":0},{"$f":"IF(SUM($AW325:BQ325)<0,0,IF(SUM($AX325:BQ325)+BQ325>$AW325,$AW325-SUM($AX325:BQ325),BQ325))","v":0},{"$f":"IF(SUM($AW325:BR325)<0,0,IF(SUM($AX325:BR325)+BR325>$AW325,$AW325-SUM($AX325:BR325),BR325))","v":0},{"$f":"IF(SUM($AW325:BS325)<0,0,IF(SUM($AX325:BS325)+BS325>$AW325,$AW325-SUM($AX325:BS325),BS325))","v":0},{"$f":"IF(SUM($AW325:BT325)<0,0,IF(SUM($AX325:BT325)+BT325>$AW325,$AW325-SUM($AX325:BT325),BT325))","v":0},{"$f":"IF(SUM($AW325:BU325)<0,0,IF(SUM($AX325:BU325)+BU325>$AW325,$AW325-SUM($AX325:BU325),BU325))","v":0},{"$f":"IF(SUM($AW325:BV325)<0,0,IF(SUM($AX325:BV325)+BV325>$AW325,$AW325-SUM($AX325:BV325),BV325))","v":0},{"$f":"IF(SUM($AW325:BW325)<0,0,IF(SUM($AX325:BW325)+BW325>$AW325,$AW325-SUM($AX325:BW325),BW325))","v":0},{"$f":"IF(SUM($AW325:BX325)<0,0,IF(SUM($AX325:BX325)+BX325>$AW325,$AW325-SUM($AX325:BX325),BX325))","v":0},{"$f":"IF(SUM($AW325:BY325)<0,0,IF(SUM($AX325:BY325)+BY325>$AW325,$AW325-SUM($AX325:BY325),BY325))","v":0},{"$f":"IF(SUM($AW325:BZ325)<0,0,IF(SUM($AX325:BZ325)+BZ325>$AW325,$AW325-SUM($AX325:BZ325),BZ325))","v":0},{"$f":"IF(SUM($AW325:CA325)<0,0,IF(SUM($AX325:CA325)+CA325>$AW325,$AW325-SUM($AX325:CA325),CA325))","v":0},{"$f":"IF(SUM($AW325:CB325)<0,0,IF(SUM($AX325:CB325)+CB325>$AW325,$AW325-SUM($AX325:CB325),CB325))","v":0},{"$f":"IF(SUM($AW325:CC325)<0,0,IF(SUM($AX325:CC325)+CC325>$AW325,$AW325-SUM($AX325:CC325),CC325))","v":0},{"$f":"IF(SUM($AW325:CD325)<0,0,IF(SUM($AX325:CD325)+CD325>$AW325,$AW325-SUM($AX325:CD325),CD325))","v":0},{"$f":"IF(SUM($AW325:CE325)<0,0,IF(SUM($AX325:CE325)+CE325>$AW325,$AW325-SUM($AX325:CE325),CE325))","v":0},{"$f":"IF(SUM($AW325:CF325)<0,0,IF(SUM($AX325:CF325)+CF325>$AW325,$AW325-SUM($AX325:CF325),CF325))","v":0},{"$f":"IF(SUM($AW325:CG325)<0,0,IF(SUM($AX325:CG325)+CG325>$AW325,$AW325-SUM($AX325:CG325),CG325))","v":0},{"$f":"IF(SUM($AW325:CH325)<0,0,IF(SUM($AX325:CH325)+CH325>$AW325,$AW325-SUM($AX325:CH325),CH325))","v":0},{"$f":"IF(SUM($AW325:CI325)<0,0,IF(SUM($AX325:CI325)+CI325>$AW325,$AW325-SUM($AX325:CI325),CI325))","v":0},{"$f":"IF(SUM($AW325:CJ325)<0,0,IF(SUM($AX325:CJ325)+CJ325>$AW325,$AW325-SUM($AX325:CJ325),CJ325))","v":0},{"$f":"IF(SUM($AW325:CK325)<0,0,IF(SUM($AX325:CK325)+CK325>$AW325,$AW325-SUM($AX325:CK325),CK325))","v":0},{"$f":"IF(SUM($AW325:CL325)<0,0,IF(SUM($AX325:CL325)+CL325>$AW325,$AW325-SUM($AX325:CL325),CL325))","v":0},{"$f":"IF(SUM($AW325:CM325)<0,0,IF(SUM($AX325:CM325)+CM325>$AW325,$AW325-SUM($AX325:CM325),CM325))","v":0},{"$f":"IF(SUM($AW325:CN325)<0,0,IF(SUM($AX325:CN325)+CN325>$AW325,$AW325-SUM($AX325:CN325),CN325))","v":0},{"$f":"IF(SUM($AW325:CO325)<0,0,IF(SUM($AX325:CO325)+CO325>$AW325,$AW325-SUM($AX325:CO325),CO325))","v":0},{"$f":"IF(SUM($AW325:CP325)<0,0,IF(SUM($AX325:CP325)+CP325>$AW325,$AW325-SUM($AX325:CP325),CP325))","v":0},{"$f":"IF(SUM($AW325:CQ325)<0,0,IF(SUM($AX325:CQ325)+CQ325>$AW325,$AW325-SUM($AX325:CQ325),CQ325))","v":0},{"$f":"IF(SUM($AW325:CR325)<0,0,IF(SUM($AX325:CR325)+CR325>$AW325,$AW325-SUM($AX325:CR325),CR325))","v":0},{"$f":"IF(SUM($AW325:CS325)<0,0,IF(SUM($AX325:CS325)+CS325>$AW325,$AW325-SUM($AX325:CS325),CS325))","v":0},{"$f":"IF(SUM($AW325:CT325)<0,0,IF(SUM($AX325:CT325)+CT325>$AW325,$AW325-SUM($AX325:CT325),CT325))","v":0},{"$f":"IF(SUM($AW325:CU325)<0,0,IF(SUM($AX325:CU325)+CU325>$AW325,$AW325-SUM($AX325:CU325),CU325))","v":0},{"$f":"IF(SUM($AW325:CV325)<0,0,IF(SUM($AX325:CV325)+CV325>$AW325,$AW325-SUM($AX325:CV325),CV325))","v":0},{"$f":"IF(SUM($AW325:CW325)<0,0,IF(SUM($AX325:CW325)+CW325>$AW325,$AW325-SUM($AX325:CW325),CW325))","v":0},{"$f":"IF(SUM($AW325:CX325)<0,0,IF(SUM($AX325:CX325)+CX325>$AW325,$AW325-SUM($AX325:CX325),CX325))","v":0},{"$f":"IF(SUM($AW325:CY325)<0,0,IF(SUM($AX325:CY325)+CY325>$AW325,$AW325-SUM($AX325:CY325),CY325))","v":0},{"$f":"IF(SUM($AW325:CZ325)<0,0,IF(SUM($AX325:CZ325)+CZ325>$AW325,$AW325-SUM($AX325:CZ325),CZ325))","v":0},{"$f":"IF(SUM($AW325:DA325)<0,0,IF(SUM($AX325:DA325)+DA325>$AW325,$AW325-SUM($AX325:DA325),DA325))","v":0},{"$f":"IF(SUM($AW325:DB325)<0,0,IF(SUM($AX325:DB325)+DB325>$AW325,$AW325-SUM($AX325:DB325),DB325))","v":0},{"$f":"IF(SUM($AW325:DC325)<0,0,IF(SUM($AX325:DC325)+DC325>$AW325,$AW325-SUM($AX325:DC325),DC325))","v":0},{"$f":"IF(SUM($AW325:DD325)<0,0,IF(SUM($AX325:DD325)+DD325>$AW325,$AW325-SUM($AX325:DD325),DD325))","v":0},{"$f":"IF(SUM($AW325:DE325)<0,0,IF(SUM($AX325:DE325)+DE325>$AW325,$AW325-SUM($AX325:DE325),DE325))","v":0},{"$f":"IF(SUM($AW325:DF325)<0,0,IF(SUM($AX325:DF325)+DF325>$AW325,$AW325-SUM($AX325:DF325),DF325))","v":0},{"$f":"IF(SUM($AW325:DG325)<0,0,IF(SUM($AX325:DG325)+DG325>$AW325,$AW325-SUM($AX325:DG325),DG325))","v":0},{"$f":"IF(SUM($AW325:DH325)<0,0,IF(SUM($AX325:DH325)+DH325>$AW325,$AW325-SUM($AX325:DH325),DH325))","v":0},{"$f":"IF(SUM($AW325:DI325)<0,0,IF(SUM($AX325:DI325)+DI325>$AW325,$AW325-SUM($AX325:DI325),DI325))","v":0},{"$f":"IF(SUM($AW325:DJ325)<0,0,IF(SUM($AX325:DJ325)+DJ325>$AW325,$AW325-SUM($AX325:DJ325),DJ325))","v":0},{"$f":"IF(SUM($AW325:DK325)<0,0,IF(SUM($AX325:DK325)+DK325>$AW325,$AW325-SUM($AX325:DK325),DK325))","v":0},{"$f":"IF(SUM($AW325:DL325)<0,0,IF(SUM($AX325:DL325)+DL325>$AW325,$AW325-SUM($AX325:DL325),DL325))","v":0},{"$f":"IF(SUM($AW325:DM325)<0,0,IF(SUM($AX325:DM325)+DM325>$AW325,$AW325-SUM($AX325:DM325),DM325))","v":0},{"$f":"IF(SUM($AW325:DN325)<0,0,IF(SUM($AX325:DN325)+DN325>$AW325,$AW325-SUM($AX325:DN325),DN325))","v":0},{"$f":"IF(SUM($AW325:DO325)<0,0,IF(SUM($AX325:DO325)+DO325>$AW325,$AW325-SUM($AX325:DO325),DO325))","v":0},{"$f":"IF(SUM($AW325:DP325)<0,0,IF(SUM($AX325:DP325)+DP325>$AW325,$AW325-SUM($AX325:DP325),DP325))","v":0},{"$f":"IF(SUM($AW325:DQ325)<0,0,IF(SUM($AX325:DQ325)+DQ325>$AW325,$AW325-SUM($AX325:DQ325),DQ325))","v":0},{"$f":"IF(SUM($AW325:DR325)<0,0,IF(SUM($AX325:DR325)+DR325>$AW325,$AW325-SUM($AX325:DR325),DR325))","v":0},{"$f":"IF(SUM($AW325:DS325)<0,0,IF(SUM($AX325:DS325)+DS325>$AW325,$AW325-SUM($AX325:DS325),DS325))","v":0},{"$f":"IF(SUM($AW325:DT325)<0,0,IF(SUM($AX325:DT325)+DT325>$AW325,$AW325-SUM($AX325:DT325),DT325))","v":0},{"$f":"IF(SUM($AW325:DU325)<0,0,IF(SUM($AX325:DU325)+DU325>$AW325,$AW325-SUM($AX325:DU325),DU325))","v":0},{"$f":"IF(SUM($AW325:DV325)<0,0,IF(SUM($AX325:DV325)+DV325>$AW325,$AW325-SUM($AX325:DV325),DV325))","v":0},{"$f":"IF(SUM($AW325:DW325)<0,0,IF(SUM($AX325:DW325)+DW325>$AW325,$AW325-SUM($AX325:DW325),DW325))","v":0},{"$f":"IF(SUM($AW325:DX325)<0,0,IF(SUM($AX325:DX325)+DX325>$AW325,$AW325-SUM($AX325:DX325),DX325))","v":0},{"$f":"IF(SUM($AW325:DY325)<0,0,IF(SUM($AX325:DY325)+DY325>$AW325,$AW325-SUM($AX325:DY325),DY325))","v":0},{"$f":"IF(SUM($AW325:DZ325)<0,0,IF(SUM($AX325:DZ325)+DZ325>$AW325,$AW325-SUM($AX325:DZ325),DZ325))","v":0},{"$f":"IF(SUM($AW325:EA325)<0,0,IF(SUM($AX325:EA325)+EA325>$AW325,$AW325-SUM($AX325:EA325),EA325))","v":0},{"$f":"IF(SUM($AW325:EB325)<0,0,IF(SUM($AX325:EB325)+EB325>$AW325,$AW325-SUM($AX325:EB325),EB325))","v":0},{"$f":"IF(SUM($AW325:EC325)<0,0,IF(SUM($AX325:EC325)+EC325>$AW325,$AW325-SUM($AX325:EC325),EC325))","v":0},{"$f":"IF(SUM($AW325:ED325)<0,0,IF(SUM($AX325:ED325)+ED325>$AW325,$AW325-SUM($AX325:ED325),ED325))","v":0},{"$f":"IF(SUM($AW325:EE325)<0,0,IF(SUM($AX325:EE325)+EE325>$AW325,$AW325-SUM($AX325:EE325),EE325))","v":0},{"$f":"IF(SUM($AW325:EF325)<0,0,IF(SUM($AX325:EF325)+EF325>$AW325,$AW325-SUM($AX325:EF325),EF325))","v":0},{"$f":"IF(SUM($AW325:EG325)<0,0,IF(SUM($AX325:EG325)+EG325>$AW325,$AW325-SUM($AX325:EG325),EG325))","v":0},{"$f":"IF(SUM($AW325:EH325)<0,0,IF(SUM($AX325:EH325)+EH325>$AW325,$AW325-SUM($AX325:EH325),EH325))","v":0},{"$f":"IF(SUM($AW325:EI325)<0,0,IF(SUM($AX325:EI325)+EI325>$AW325,$AW325-SUM($AX325:EI325),EI325))","v":0},{"$f":"IF(SUM($AW325:EJ325)<0,0,IF(SUM($AX325:EJ325)+EJ325>$AW325,$AW325-SUM($AX325:EJ325),EJ325))","v":0},{"$f":"IF(SUM($AW325:EK325)<0,0,IF(SUM($AX325:EK325)+EK325>$AW325,$AW325-SUM($AX325:EK325),EK325))","v":0},{"$f":"IF(SUM($AW325:EL325)<0,0,IF(SUM($AX325:EL325)+EL325>$AW325,$AW325-SUM($AX325:EL325),EL325))","v":0},{"$f":"IF(SUM($AW325:EM325)<0,0,IF(SUM($AX325:EM325)+EM325>$AW325,$AW325-SUM($AX325:EM325),EM325))","v":0},{"$f":"IF(SUM($AW325:EN325)<0,0,IF(SUM($AX325:EN325)+EN325>$AW325,$AW325-SUM($AX325:EN325),EN325))","v":0},{"$f":"IF(SUM($AW325:EO325)<0,0,IF(SUM($AX325:EO325)+EO325>$AW325,$AW325-SUM($AX325:EO325),EO325))","v":0},{"$f":"IF(SUM($AW325:EP325)<0,0,IF(SUM($AX325:EP325)+EP325>$AW325,$AW325-SUM($AX325:EP325),EP325))","v":0},{"$f":"IF(SUM($AW325:EQ325)<0,0,IF(SUM($AX325:EQ325)+EQ325>$AW325,$AW325-SUM($AX325:EQ325),EQ325))","v":0},{"$f":"IF(SUM($AW325:ER325)<0,0,IF(SUM($AX325:ER325)+ER325>$AW325,$AW325-SUM($AX325:ER325),ER325))","v":0},{"$f":"IF(SUM($AW325:ES325)<0,0,IF(SUM($AX325:ES325)+ES325>$AW325,$AW325-SUM($AX325:ES325),ES325))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AD326:AD326)+AD326>$AC28,$AC28-SUM($AD326:AD326),AD326)","v":0},{"$f":"IF(SUM($AD326:AE326)+AE326>$AC28,$AC28-SUM($AD326:AE326),AE326)","v":0},{"$f":"IF(SUM($AD326:AF326)+AF326>$AC28,$AC28-SUM($AD326:AF326),AF326)","v":0},{"$f":"IF(SUM($AD326:AG326)+AG326>$AC28,$AC28-SUM($AD326:AG326),AG326)","v":0},{"$f":"IF(SUM($AD326:AH326)+AH326>$AC28,$AC28-SUM($AD326:AH326),AH326)","v":0},{"$f":"IF(SUM($AD326:AI326)+AI326>$AC28,$AC28-SUM($AD326:AI326),AI326)","v":0},{"$f":"IF(SUM($AD326:AJ326)+AJ326>$AC28,$AC28-SUM($AD326:AJ326),AJ326)","v":0},{"$f":"IF(SUM($AD326:AK326)+AK326>$AC28,$AC28-SUM($AD326:AK326),AK326)","v":0},{"$f":"IF(SUM($AD326:AL326)+AL326>$AC28,$AC28-SUM($AD326:AL326),AL326)","v":0},{"$f":"IF(SUM($AD326:AM326)+AM326>$AC28,$AC28-SUM($AD326:AM326),AM326)","v":0},{"$f":"IF(SUM($AD326:AN326)+AN326>$AC28,$AC28-SUM($AD326:AN326),AN326)","v":0},{"$f":"IF(SUM($AD326:AO326)+AO326>$AC28,$AC28-SUM($AD326:AO326),AO326)","v":0},{"$f":"IF(SUM($AD326:AP326)+AP326>$AC28,$AC28-SUM($AD326:AP326),AP326)","v":0},{"$f":"IF(SUM($AD326:AQ326)+AQ326>$AC28,$AC28-SUM($AD326:AQ326),AQ326)","v":0},{"$f":"IF(SUM($AD326:AR326)+AR326>$AC28,$AC28-SUM($AD326:AR326),AR326)","v":0},{"$f":"IF(SUM($AD326:AS326)+AS326>$AC28,$AC28-SUM($AD326:AS326),AS326)","v":0},{"$f":"IF(SUM($AD326:AT326)+AT326>$AC28,$AC28-SUM($AD326:AT326),AT326)","v":0},{"$f":"IF(SUM($AD326:AU326)+AU326>$AC28,$AC28-SUM($AD326:AU326),AU326)","v":0},2.9700000000000001E-4,2.8975609756097562E-5,{"$f":"IF(SUM($AW326:AX326)<0,0,IF(SUM($AX326:AX326)+AX326>$AW326,$AW326-SUM($AX326:AX326),AX326))","v":2.8975609756097562E-5},{"$f":"IF(SUM($AW326:AY326)<0,0,IF(SUM($AX326:AY326)+AY326>$AW326,$AW326-SUM($AX326:AY326),AY326))","v":2.8975609756097562E-5},{"$f":"IF(SUM($AW326:AZ326)<0,0,IF(SUM($AX326:AZ326)+AZ326>$AW326,$AW326-SUM($AX326:AZ326),AZ326))","v":2.8975609756097562E-5},{"$f":"IF(SUM($AW326:BA326)<0,0,IF(SUM($AX326:BA326)+BA326>$AW326,$AW326-SUM($AX326:BA326),BA326))","v":2.8975609756097562E-5},{"$f":"IF(SUM($AW326:BB326)<0,0,IF(SUM($AX326:BB326)+BB326>$AW326,$AW326-SUM($AX326:BB326),BB326))","v":2.8975609756097562E-5},{"$f":"IF(SUM($AW326:BC326)<0,0,IF(SUM($AX326:BC326)+BC326>$AW326,$AW326-SUM($AX326:BC326),BC326))","v":2.8975609756097562E-5},{"$f":"IF(SUM($AW326:BD326)<0,0,IF(SUM($AX326:BD326)+BD326>$AW326,$AW326-SUM($AX326:BD326),BD326))","v":2.8975609756097562E-5},{"$f":"IF(SUM($AW326:BE326)<0,0,IF(SUM($AX326:BE326)+BE326>$AW326,$AW326-SUM($AX326:BE326),BE326))","v":2.8975609756097562E-5},{"$f":"IF(SUM($AW326:BF326)<0,0,IF(SUM($AX326:BF326)+BF326>$AW326,$AW326-SUM($AX326:BF326),BF326))","v":2.8975609756097562E-5},{"$f":"IF(SUM($AW326:BG326)<0,0,IF(SUM($AX326:BG326)+BG326>$AW326,$AW326-SUM($AX326:BG326),BG326))","v":7.243902439024372E-6},{"$f":"IF(SUM($AW326:BH326)<0,0,IF(SUM($AX326:BH326)+BH326>$AW326,$AW326-SUM($AX326:BH326),BH326))","v":0},{"$f":"IF(SUM($AW326:BI326)<0,0,IF(SUM($AX326:BI326)+BI326>$AW326,$AW326-SUM($AX326:BI326),BI326))","v":0},{"$f":"IF(SUM($AW326:BJ326)<0,0,IF(SUM($AX326:BJ326)+BJ326>$AW326,$AW326-SUM($AX326:BJ326),BJ326))","v":0},{"$f":"IF(SUM($AW326:BK326)<0,0,IF(SUM($AX326:BK326)+BK326>$AW326,$AW326-SUM($AX326:BK326),BK326))","v":0},{"$f":"IF(SUM($AW326:BL326)<0,0,IF(SUM($AX326:BL326)+BL326>$AW326,$AW326-SUM($AX326:BL326),BL326))","v":0},{"$f":"IF(SUM($AW326:BM326)<0,0,IF(SUM($AX326:BM326)+BM326>$AW326,$AW326-SUM($AX326:BM326),BM326))","v":0},{"$f":"IF(SUM($AW326:BN326)<0,0,IF(SUM($AX326:BN326)+BN326>$AW326,$AW326-SUM($AX326:BN326),BN326))","v":0},{"$f":"IF(SUM($AW326:BO326)<0,0,IF(SUM($AX326:BO326)+BO326>$AW326,$AW326-SUM($AX326:BO326),BO326))","v":0},{"$f":"IF(SUM($AW326:BP326)<0,0,IF(SUM($AX326:BP326)+BP326>$AW326,$AW326-SUM($AX326:BP326),BP326))","v":0},{"$f":"IF(SUM($AW326:BQ326)<0,0,IF(SUM($AX326:BQ326)+BQ326>$AW326,$AW326-SUM($AX326:BQ326),BQ326))","v":0},{"$f":"IF(SUM($AW326:BR326)<0,0,IF(SUM($AX326:BR326)+BR326>$AW326,$AW326-SUM($AX326:BR326),BR326))","v":0},{"$f":"IF(SUM($AW326:BS326)<0,0,IF(SUM($AX326:BS326)+BS326>$AW326,$AW326-SUM($AX326:BS326),BS326))","v":0},{"$f":"IF(SUM($AW326:BT326)<0,0,IF(SUM($AX326:BT326)+BT326>$AW326,$AW326-SUM($AX326:BT326),BT326))","v":0},{"$f":"IF(SUM($AW326:BU326)<0,0,IF(SUM($AX326:BU326)+BU326>$AW326,$AW326-SUM($AX326:BU326),BU326))","v":0},{"$f":"IF(SUM($AW326:BV326)<0,0,IF(SUM($AX326:BV326)+BV326>$AW326,$AW326-SUM($AX326:BV326),BV326))","v":0},{"$f":"IF(SUM($AW326:BW326)<0,0,IF(SUM($AX326:BW326)+BW326>$AW326,$AW326-SUM($AX326:BW326),BW326))","v":0},{"$f":"IF(SUM($AW326:BX326)<0,0,IF(SUM($AX326:BX326)+BX326>$AW326,$AW326-SUM($AX326:BX326),BX326))","v":0},{"$f":"IF(SUM($AW326:BY326)<0,0,IF(SUM($AX326:BY326)+BY326>$AW326,$AW326-SUM($AX326:BY326),BY326))","v":0},{"$f":"IF(SUM($AW326:BZ326)<0,0,IF(SUM($AX326:BZ326)+BZ326>$AW326,$AW326-SUM($AX326:BZ326),BZ326))","v":0},{"$f":"IF(SUM($AW326:CA326)<0,0,IF(SUM($AX326:CA326)+CA326>$AW326,$AW326-SUM($AX326:CA326),CA326))","v":0},{"$f":"IF(SUM($AW326:CB326)<0,0,IF(SUM($AX326:CB326)+CB326>$AW326,$AW326-SUM($AX326:CB326),CB326))","v":0},{"$f":"IF(SUM($AW326:CC326)<0,0,IF(SUM($AX326:CC326)+CC326>$AW326,$AW326-SUM($AX326:CC326),CC326))","v":0},{"$f":"IF(SUM($AW326:CD326)<0,0,IF(SUM($AX326:CD326)+CD326>$AW326,$AW326-SUM($AX326:CD326),CD326))","v":0},{"$f":"IF(SUM($AW326:CE326)<0,0,IF(SUM($AX326:CE326)+CE326>$AW326,$AW326-SUM($AX326:CE326),CE326))","v":0},{"$f":"IF(SUM($AW326:CF326)<0,0,IF(SUM($AX326:CF326)+CF326>$AW326,$AW326-SUM($AX326:CF326),CF326))","v":0},{"$f":"IF(SUM($AW326:CG326)<0,0,IF(SUM($AX326:CG326)+CG326>$AW326,$AW326-SUM($AX326:CG326),CG326))","v":0},{"$f":"IF(SUM($AW326:CH326)<0,0,IF(SUM($AX326:CH326)+CH326>$AW326,$AW326-SUM($AX326:CH326),CH326))","v":0},{"$f":"IF(SUM($AW326:CI326)<0,0,IF(SUM($AX326:CI326)+CI326>$AW326,$AW326-SUM($AX326:CI326),CI326))","v":0},{"$f":"IF(SUM($AW326:CJ326)<0,0,IF(SUM($AX326:CJ326)+CJ326>$AW326,$AW326-SUM($AX326:CJ326),CJ326))","v":0},{"$f":"IF(SUM($AW326:CK326)<0,0,IF(SUM($AX326:CK326)+CK326>$AW326,$AW326-SUM($AX326:CK326),CK326))","v":0},{"$f":"IF(SUM($AW326:CL326)<0,0,IF(SUM($AX326:CL326)+CL326>$AW326,$AW326-SUM($AX326:CL326),CL326))","v":0},{"$f":"IF(SUM($AW326:CM326)<0,0,IF(SUM($AX326:CM326)+CM326>$AW326,$AW326-SUM($AX326:CM326),CM326))","v":0},{"$f":"IF(SUM($AW326:CN326)<0,0,IF(SUM($AX326:CN326)+CN326>$AW326,$AW326-SUM($AX326:CN326),CN326))","v":0},{"$f":"IF(SUM($AW326:CO326)<0,0,IF(SUM($AX326:CO326)+CO326>$AW326,$AW326-SUM($AX326:CO326),CO326))","v":0},{"$f":"IF(SUM($AW326:CP326)<0,0,IF(SUM($AX326:CP326)+CP326>$AW326,$AW326-SUM($AX326:CP326),CP326))","v":0},{"$f":"IF(SUM($AW326:CQ326)<0,0,IF(SUM($AX326:CQ326)+CQ326>$AW326,$AW326-SUM($AX326:CQ326),CQ326))","v":0},{"$f":"IF(SUM($AW326:CR326)<0,0,IF(SUM($AX326:CR326)+CR326>$AW326,$AW326-SUM($AX326:CR326),CR326))","v":0},{"$f":"IF(SUM($AW326:CS326)<0,0,IF(SUM($AX326:CS326)+CS326>$AW326,$AW326-SUM($AX326:CS326),CS326))","v":0},{"$f":"IF(SUM($AW326:CT326)<0,0,IF(SUM($AX326:CT326)+CT326>$AW326,$AW326-SUM($AX326:CT326),CT326))","v":0},{"$f":"IF(SUM($AW326:CU326)<0,0,IF(SUM($AX326:CU326)+CU326>$AW326,$AW326-SUM($AX326:CU326),CU326))","v":0},{"$f":"IF(SUM($AW326:CV326)<0,0,IF(SUM($AX326:CV326)+CV326>$AW326,$AW326-SUM($AX326:CV326),CV326))","v":0},{"$f":"IF(SUM($AW326:CW326)<0,0,IF(SUM($AX326:CW326)+CW326>$AW326,$AW326-SUM($AX326:CW326),CW326))","v":0},{"$f":"IF(SUM($AW326:CX326)<0,0,IF(SUM($AX326:CX326)+CX326>$AW326,$AW326-SUM($AX326:CX326),CX326))","v":0},{"$f":"IF(SUM($AW326:CY326)<0,0,IF(SUM($AX326:CY326)+CY326>$AW326,$AW326-SUM($AX326:CY326),CY326))","v":0},{"$f":"IF(SUM($AW326:CZ326)<0,0,IF(SUM($AX326:CZ326)+CZ326>$AW326,$AW326-SUM($AX326:CZ326),CZ326))","v":0},{"$f":"IF(SUM($AW326:DA326)<0,0,IF(SUM($AX326:DA326)+DA326>$AW326,$AW326-SUM($AX326:DA326),DA326))","v":0},{"$f":"IF(SUM($AW326:DB326)<0,0,IF(SUM($AX326:DB326)+DB326>$AW326,$AW326-SUM($AX326:DB326),DB326))","v":0},{"$f":"IF(SUM($AW326:DC326)<0,0,IF(SUM($AX326:DC326)+DC326>$AW326,$AW326-SUM($AX326:DC326),DC326))","v":0},{"$f":"IF(SUM($AW326:DD326)<0,0,IF(SUM($AX326:DD326)+DD326>$AW326,$AW326-SUM($AX326:DD326),DD326))","v":0},{"$f":"IF(SUM($AW326:DE326)<0,0,IF(SUM($AX326:DE326)+DE326>$AW326,$AW326-SUM($AX326:DE326),DE326))","v":0},{"$f":"IF(SUM($AW326:DF326)<0,0,IF(SUM($AX326:DF326)+DF326>$AW326,$AW326-SUM($AX326:DF326),DF326))","v":0},{"$f":"IF(SUM($AW326:DG326)<0,0,IF(SUM($AX326:DG326)+DG326>$AW326,$AW326-SUM($AX326:DG326),DG326))","v":0},{"$f":"IF(SUM($AW326:DH326)<0,0,IF(SUM($AX326:DH326)+DH326>$AW326,$AW326-SUM($AX326:DH326),DH326))","v":0},{"$f":"IF(SUM($AW326:DI326)<0,0,IF(SUM($AX326:DI326)+DI326>$AW326,$AW326-SUM($AX326:DI326),DI326))","v":0},{"$f":"IF(SUM($AW326:DJ326)<0,0,IF(SUM($AX326:DJ326)+DJ326>$AW326,$AW326-SUM($AX326:DJ326),DJ326))","v":0},{"$f":"IF(SUM($AW326:DK326)<0,0,IF(SUM($AX326:DK326)+DK326>$AW326,$AW326-SUM($AX326:DK326),DK326))","v":0},{"$f":"IF(SUM($AW326:DL326)<0,0,IF(SUM($AX326:DL326)+DL326>$AW326,$AW326-SUM($AX326:DL326),DL326))","v":0},{"$f":"IF(SUM($AW326:DM326)<0,0,IF(SUM($AX326:DM326)+DM326>$AW326,$AW326-SUM($AX326:DM326),DM326))","v":0},{"$f":"IF(SUM($AW326:DN326)<0,0,IF(SUM($AX326:DN326)+DN326>$AW326,$AW326-SUM($AX326:DN326),DN326))","v":0},{"$f":"IF(SUM($AW326:DO326)<0,0,IF(SUM($AX326:DO326)+DO326>$AW326,$AW326-SUM($AX326:DO326),DO326))","v":0},{"$f":"IF(SUM($AW326:DP326)<0,0,IF(SUM($AX326:DP326)+DP326>$AW326,$AW326-SUM($AX326:DP326),DP326))","v":0},{"$f":"IF(SUM($AW326:DQ326)<0,0,IF(SUM($AX326:DQ326)+DQ326>$AW326,$AW326-SUM($AX326:DQ326),DQ326))","v":0},{"$f":"IF(SUM($AW326:DR326)<0,0,IF(SUM($AX326:DR326)+DR326>$AW326,$AW326-SUM($AX326:DR326),DR326))","v":0},{"$f":"IF(SUM($AW326:DS326)<0,0,IF(SUM($AX326:DS326)+DS326>$AW326,$AW326-SUM($AX326:DS326),DS326))","v":0},{"$f":"IF(SUM($AW326:DT326)<0,0,IF(SUM($AX326:DT326)+DT326>$AW326,$AW326-SUM($AX326:DT326),DT326))","v":0},{"$f":"IF(SUM($AW326:DU326)<0,0,IF(SUM($AX326:DU326)+DU326>$AW326,$AW326-SUM($AX326:DU326),DU326))","v":0},{"$f":"IF(SUM($AW326:DV326)<0,0,IF(SUM($AX326:DV326)+DV326>$AW326,$AW326-SUM($AX326:DV326),DV326))","v":0},{"$f":"IF(SUM($AW326:DW326)<0,0,IF(SUM($AX326:DW326)+DW326>$AW326,$AW326-SUM($AX326:DW326),DW326))","v":0},{"$f":"IF(SUM($AW326:DX326)<0,0,IF(SUM($AX326:DX326)+DX326>$AW326,$AW326-SUM($AX326:DX326),DX326))","v":0},{"$f":"IF(SUM($AW326:DY326)<0,0,IF(SUM($AX326:DY326)+DY326>$AW326,$AW326-SUM($AX326:DY326),DY326))","v":0},{"$f":"IF(SUM($AW326:DZ326)<0,0,IF(SUM($AX326:DZ326)+DZ326>$AW326,$AW326-SUM($AX326:DZ326),DZ326))","v":0},{"$f":"IF(SUM($AW326:EA326)<0,0,IF(SUM($AX326:EA326)+EA326>$AW326,$AW326-SUM($AX326:EA326),EA326))","v":0},{"$f":"IF(SUM($AW326:EB326)<0,0,IF(SUM($AX326:EB326)+EB326>$AW326,$AW326-SUM($AX326:EB326),EB326))","v":0},{"$f":"IF(SUM($AW326:EC326)<0,0,IF(SUM($AX326:EC326)+EC326>$AW326,$AW326-SUM($AX326:EC326),EC326))","v":0},{"$f":"IF(SUM($AW326:ED326)<0,0,IF(SUM($AX326:ED326)+ED326>$AW326,$AW326-SUM($AX326:ED326),ED326))","v":0},{"$f":"IF(SUM($AW326:EE326)<0,0,IF(SUM($AX326:EE326)+EE326>$AW326,$AW326-SUM($AX326:EE326),EE326))","v":0},{"$f":"IF(SUM($AW326:EF326)<0,0,IF(SUM($AX326:EF326)+EF326>$AW326,$AW326-SUM($AX326:EF326),EF326))","v":0},{"$f":"IF(SUM($AW326:EG326)<0,0,IF(SUM($AX326:EG326)+EG326>$AW326,$AW326-SUM($AX326:EG326),EG326))","v":0},{"$f":"IF(SUM($AW326:EH326)<0,0,IF(SUM($AX326:EH326)+EH326>$AW326,$AW326-SUM($AX326:EH326),EH326))","v":0},{"$f":"IF(SUM($AW326:EI326)<0,0,IF(SUM($AX326:EI326)+EI326>$AW326,$AW326-SUM($AX326:EI326),EI326))","v":0},{"$f":"IF(SUM($AW326:EJ326)<0,0,IF(SUM($AX326:EJ326)+EJ326>$AW326,$AW326-SUM($AX326:EJ326),EJ326))","v":0},{"$f":"IF(SUM($AW326:EK326)<0,0,IF(SUM($AX326:EK326)+EK326>$AW326,$AW326-SUM($AX326:EK326),EK326))","v":0},{"$f":"IF(SUM($AW326:EL326)<0,0,IF(SUM($AX326:EL326)+EL326>$AW326,$AW326-SUM($AX326:EL326),EL326))","v":0},{"$f":"IF(SUM($AW326:EM326)<0,0,IF(SUM($AX326:EM326)+EM326>$AW326,$AW326-SUM($AX326:EM326),EM326))","v":0},{"$f":"IF(SUM($AW326:EN326)<0,0,IF(SUM($AX326:EN326)+EN326>$AW326,$AW326-SUM($AX326:EN326),EN326))","v":0},{"$f":"IF(SUM($AW326:EO326)<0,0,IF(SUM($AX326:EO326)+EO326>$AW326,$AW326-SUM($AX326:EO326),EO326))","v":0},{"$f":"IF(SUM($AW326:EP326)<0,0,IF(SUM($AX326:EP326)+EP326>$AW326,$AW326-SUM($AX326:EP326),EP326))","v":0},{"$f":"IF(SUM($AW326:EQ326)<0,0,IF(SUM($AX326:EQ326)+EQ326>$AW326,$AW326-SUM($AX326:EQ326),EQ326))","v":0},{"$f":"IF(SUM($AW326:ER326)<0,0,IF(SUM($AX326:ER326)+ER326>$AW326,$AW326-SUM($AX326:ER326),ER326))","v":0},{"$f":"IF(SUM($AW326:ES326)<0,0,IF(SUM($AX326:ES326)+ES326>$AW326,$AW326-SUM($AX326:ES326),ES326))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AD327:AD327)+AD327>$AC29,$AC29-SUM($AD327:AD327),AD327)","v":0},{"$f":"IF(SUM($AD327:AE327)+AE327>$AC29,$AC29-SUM($AD327:AE327),AE327)","v":0},{"$f":"IF(SUM($AD327:AF327)+AF327>$AC29,$AC29-SUM($AD327:AF327),AF327)","v":0},{"$f":"IF(SUM($AD327:AG327)+AG327>$AC29,$AC29-SUM($AD327:AG327),AG327)","v":0},{"$f":"IF(SUM($AD327:AH327)+AH327>$AC29,$AC29-SUM($AD327:AH327),AH327)","v":0},{"$f":"IF(SUM($AD327:AI327)+AI327>$AC29,$AC29-SUM($AD327:AI327),AI327)","v":0},{"$f":"IF(SUM($AD327:AJ327)+AJ327>$AC29,$AC29-SUM($AD327:AJ327),AJ327)","v":0},{"$f":"IF(SUM($AD327:AK327)+AK327>$AC29,$AC29-SUM($AD327:AK327),AK327)","v":0},{"$f":"IF(SUM($AD327:AL327)+AL327>$AC29,$AC29-SUM($AD327:AL327),AL327)","v":0},{"$f":"IF(SUM($AD327:AM327)+AM327>$AC29,$AC29-SUM($AD327:AM327),AM327)","v":0},{"$f":"IF(SUM($AD327:AN327)+AN327>$AC29,$AC29-SUM($AD327:AN327),AN327)","v":0},{"$f":"IF(SUM($AD327:AO327)+AO327>$AC29,$AC29-SUM($AD327:AO327),AO327)","v":0},{"$f":"IF(SUM($AD327:AP327)+AP327>$AC29,$AC29-SUM($AD327:AP327),AP327)","v":0},{"$f":"IF(SUM($AD327:AQ327)+AQ327>$AC29,$AC29-SUM($AD327:AQ327),AQ327)","v":0},{"$f":"IF(SUM($AD327:AR327)+AR327>$AC29,$AC29-SUM($AD327:AR327),AR327)","v":0},{"$f":"IF(SUM($AD327:AS327)+AS327>$AC29,$AC29-SUM($AD327:AS327),AS327)","v":0},{"$f":"IF(SUM($AD327:AT327)+AT327>$AC29,$AC29-SUM($AD327:AT327),AT327)","v":0},{"$f":"IF(SUM($AD327:AU327)+AU327>$AC29,$AC29-SUM($AD327:AU327),AU327)","v":0},0,0,{"$f":"IF(SUM($AW327:AX327)<0,0,IF(SUM($AX327:AX327)+AX327>$AW327,$AW327-SUM($AX327:AX327),AX327))","v":0},{"$f":"IF(SUM($AW327:AY327)<0,0,IF(SUM($AX327:AY327)+AY327>$AW327,$AW327-SUM($AX327:AY327),AY327))","v":0},{"$f":"IF(SUM($AW327:AZ327)<0,0,IF(SUM($AX327:AZ327)+AZ327>$AW327,$AW327-SUM($AX327:AZ327),AZ327))","v":0},{"$f":"IF(SUM($AW327:BA327)<0,0,IF(SUM($AX327:BA327)+BA327>$AW327,$AW327-SUM($AX327:BA327),BA327))","v":0},{"$f":"IF(SUM($AW327:BB327)<0,0,IF(SUM($AX327:BB327)+BB327>$AW327,$AW327-SUM($AX327:BB327),BB327))","v":0},{"$f":"IF(SUM($AW327:BC327)<0,0,IF(SUM($AX327:BC327)+BC327>$AW327,$AW327-SUM($AX327:BC327),BC327))","v":0},{"$f":"IF(SUM($AW327:BD327)<0,0,IF(SUM($AX327:BD327)+BD327>$AW327,$AW327-SUM($AX327:BD327),BD327))","v":0},{"$f":"IF(SUM($AW327:BE327)<0,0,IF(SUM($AX327:BE327)+BE327>$AW327,$AW327-SUM($AX327:BE327),BE327))","v":0},{"$f":"IF(SUM($AW327:BF327)<0,0,IF(SUM($AX327:BF327)+BF327>$AW327,$AW327-SUM($AX327:BF327),BF327))","v":0},{"$f":"IF(SUM($AW327:BG327)<0,0,IF(SUM($AX327:BG327)+BG327>$AW327,$AW327-SUM($AX327:BG327),BG327))","v":0},{"$f":"IF(SUM($AW327:BH327)<0,0,IF(SUM($AX327:BH327)+BH327>$AW327,$AW327-SUM($AX327:BH327),BH327))","v":0},{"$f":"IF(SUM($AW327:BI327)<0,0,IF(SUM($AX327:BI327)+BI327>$AW327,$AW327-SUM($AX327:BI327),BI327))","v":0},{"$f":"IF(SUM($AW327:BJ327)<0,0,IF(SUM($AX327:BJ327)+BJ327>$AW327,$AW327-SUM($AX327:BJ327),BJ327))","v":0},{"$f":"IF(SUM($AW327:BK327)<0,0,IF(SUM($AX327:BK327)+BK327>$AW327,$AW327-SUM($AX327:BK327),BK327))","v":0},{"$f":"IF(SUM($AW327:BL327)<0,0,IF(SUM($AX327:BL327)+BL327>$AW327,$AW327-SUM($AX327:BL327),BL327))","v":0},{"$f":"IF(SUM($AW327:BM327)<0,0,IF(SUM($AX327:BM327)+BM327>$AW327,$AW327-SUM($AX327:BM327),BM327))","v":0},{"$f":"IF(SUM($AW327:BN327)<0,0,IF(SUM($AX327:BN327)+BN327>$AW327,$AW327-SUM($AX327:BN327),BN327))","v":0},{"$f":"IF(SUM($AW327:BO327)<0,0,IF(SUM($AX327:BO327)+BO327>$AW327,$AW327-SUM($AX327:BO327),BO327))","v":0},{"$f":"IF(SUM($AW327:BP327)<0,0,IF(SUM($AX327:BP327)+BP327>$AW327,$AW327-SUM($AX327:BP327),BP327))","v":0},{"$f":"IF(SUM($AW327:BQ327)<0,0,IF(SUM($AX327:BQ327)+BQ327>$AW327,$AW327-SUM($AX327:BQ327),BQ327))","v":0},{"$f":"IF(SUM($AW327:BR327)<0,0,IF(SUM($AX327:BR327)+BR327>$AW327,$AW327-SUM($AX327:BR327),BR327))","v":0},{"$f":"IF(SUM($AW327:BS327)<0,0,IF(SUM($AX327:BS327)+BS327>$AW327,$AW327-SUM($AX327:BS327),BS327))","v":0},{"$f":"IF(SUM($AW327:BT327)<0,0,IF(SUM($AX327:BT327)+BT327>$AW327,$AW327-SUM($AX327:BT327),BT327))","v":0},{"$f":"IF(SUM($AW327:BU327)<0,0,IF(SUM($AX327:BU327)+BU327>$AW327,$AW327-SUM($AX327:BU327),BU327))","v":0},{"$f":"IF(SUM($AW327:BV327)<0,0,IF(SUM($AX327:BV327)+BV327>$AW327,$AW327-SUM($AX327:BV327),BV327))","v":0},{"$f":"IF(SUM($AW327:BW327)<0,0,IF(SUM($AX327:BW327)+BW327>$AW327,$AW327-SUM($AX327:BW327),BW327))","v":0},{"$f":"IF(SUM($AW327:BX327)<0,0,IF(SUM($AX327:BX327)+BX327>$AW327,$AW327-SUM($AX327:BX327),BX327))","v":0},{"$f":"IF(SUM($AW327:BY327)<0,0,IF(SUM($AX327:BY327)+BY327>$AW327,$AW327-SUM($AX327:BY327),BY327))","v":0},{"$f":"IF(SUM($AW327:BZ327)<0,0,IF(SUM($AX327:BZ327)+BZ327>$AW327,$AW327-SUM($AX327:BZ327),BZ327))","v":0},{"$f":"IF(SUM($AW327:CA327)<0,0,IF(SUM($AX327:CA327)+CA327>$AW327,$AW327-SUM($AX327:CA327),CA327))","v":0},{"$f":"IF(SUM($AW327:CB327)<0,0,IF(SUM($AX327:CB327)+CB327>$AW327,$AW327-SUM($AX327:CB327),CB327))","v":0},{"$f":"IF(SUM($AW327:CC327)<0,0,IF(SUM($AX327:CC327)+CC327>$AW327,$AW327-SUM($AX327:CC327),CC327))","v":0},{"$f":"IF(SUM($AW327:CD327)<0,0,IF(SUM($AX327:CD327)+CD327>$AW327,$AW327-SUM($AX327:CD327),CD327))","v":0},{"$f":"IF(SUM($AW327:CE327)<0,0,IF(SUM($AX327:CE327)+CE327>$AW327,$AW327-SUM($AX327:CE327),CE327))","v":0},{"$f":"IF(SUM($AW327:CF327)<0,0,IF(SUM($AX327:CF327)+CF327>$AW327,$AW327-SUM($AX327:CF327),CF327))","v":0},{"$f":"IF(SUM($AW327:CG327)<0,0,IF(SUM($AX327:CG327)+CG327>$AW327,$AW327-SUM($AX327:CG327),CG327))","v":0},{"$f":"IF(SUM($AW327:CH327)<0,0,IF(SUM($AX327:CH327)+CH327>$AW327,$AW327-SUM($AX327:CH327),CH327))","v":0},{"$f":"IF(SUM($AW327:CI327)<0,0,IF(SUM($AX327:CI327)+CI327>$AW327,$AW327-SUM($AX327:CI327),CI327))","v":0},{"$f":"IF(SUM($AW327:CJ327)<0,0,IF(SUM($AX327:CJ327)+CJ327>$AW327,$AW327-SUM($AX327:CJ327),CJ327))","v":0},{"$f":"IF(SUM($AW327:CK327)<0,0,IF(SUM($AX327:CK327)+CK327>$AW327,$AW327-SUM($AX327:CK327),CK327))","v":0},{"$f":"IF(SUM($AW327:CL327)<0,0,IF(SUM($AX327:CL327)+CL327>$AW327,$AW327-SUM($AX327:CL327),CL327))","v":0},{"$f":"IF(SUM($AW327:CM327)<0,0,IF(SUM($AX327:CM327)+CM327>$AW327,$AW327-SUM($AX327:CM327),CM327))","v":0},{"$f":"IF(SUM($AW327:CN327)<0,0,IF(SUM($AX327:CN327)+CN327>$AW327,$AW327-SUM($AX327:CN327),CN327))","v":0},{"$f":"IF(SUM($AW327:CO327)<0,0,IF(SUM($AX327:CO327)+CO327>$AW327,$AW327-SUM($AX327:CO327),CO327))","v":0},{"$f":"IF(SUM($AW327:CP327)<0,0,IF(SUM($AX327:CP327)+CP327>$AW327,$AW327-SUM($AX327:CP327),CP327))","v":0},{"$f":"IF(SUM($AW327:CQ327)<0,0,IF(SUM($AX327:CQ327)+CQ327>$AW327,$AW327-SUM($AX327:CQ327),CQ327))","v":0},{"$f":"IF(SUM($AW327:CR327)<0,0,IF(SUM($AX327:CR327)+CR327>$AW327,$AW327-SUM($AX327:CR327),CR327))","v":0},{"$f":"IF(SUM($AW327:CS327)<0,0,IF(SUM($AX327:CS327)+CS327>$AW327,$AW327-SUM($AX327:CS327),CS327))","v":0},{"$f":"IF(SUM($AW327:CT327)<0,0,IF(SUM($AX327:CT327)+CT327>$AW327,$AW327-SUM($AX327:CT327),CT327))","v":0},{"$f":"IF(SUM($AW327:CU327)<0,0,IF(SUM($AX327:CU327)+CU327>$AW327,$AW327-SUM($AX327:CU327),CU327))","v":0},{"$f":"IF(SUM($AW327:CV327)<0,0,IF(SUM($AX327:CV327)+CV327>$AW327,$AW327-SUM($AX327:CV327),CV327))","v":0},{"$f":"IF(SUM($AW327:CW327)<0,0,IF(SUM($AX327:CW327)+CW327>$AW327,$AW327-SUM($AX327:CW327),CW327))","v":0},{"$f":"IF(SUM($AW327:CX327)<0,0,IF(SUM($AX327:CX327)+CX327>$AW327,$AW327-SUM($AX327:CX327),CX327))","v":0},{"$f":"IF(SUM($AW327:CY327)<0,0,IF(SUM($AX327:CY327)+CY327>$AW327,$AW327-SUM($AX327:CY327),CY327))","v":0},{"$f":"IF(SUM($AW327:CZ327)<0,0,IF(SUM($AX327:CZ327)+CZ327>$AW327,$AW327-SUM($AX327:CZ327),CZ327))","v":0},{"$f":"IF(SUM($AW327:DA327)<0,0,IF(SUM($AX327:DA327)+DA327>$AW327,$AW327-SUM($AX327:DA327),DA327))","v":0},{"$f":"IF(SUM($AW327:DB327)<0,0,IF(SUM($AX327:DB327)+DB327>$AW327,$AW327-SUM($AX327:DB327),DB327))","v":0},{"$f":"IF(SUM($AW327:DC327)<0,0,IF(SUM($AX327:DC327)+DC327>$AW327,$AW327-SUM($AX327:DC327),DC327))","v":0},{"$f":"IF(SUM($AW327:DD327)<0,0,IF(SUM($AX327:DD327)+DD327>$AW327,$AW327-SUM($AX327:DD327),DD327))","v":0},{"$f":"IF(SUM($AW327:DE327)<0,0,IF(SUM($AX327:DE327)+DE327>$AW327,$AW327-SUM($AX327:DE327),DE327))","v":0},{"$f":"IF(SUM($AW327:DF327)<0,0,IF(SUM($AX327:DF327)+DF327>$AW327,$AW327-SUM($AX327:DF327),DF327))","v":0},{"$f":"IF(SUM($AW327:DG327)<0,0,IF(SUM($AX327:DG327)+DG327>$AW327,$AW327-SUM($AX327:DG327),DG327))","v":0},{"$f":"IF(SUM($AW327:DH327)<0,0,IF(SUM($AX327:DH327)+DH327>$AW327,$AW327-SUM($AX327:DH327),DH327))","v":0},{"$f":"IF(SUM($AW327:DI327)<0,0,IF(SUM($AX327:DI327)+DI327>$AW327,$AW327-SUM($AX327:DI327),DI327))","v":0},{"$f":"IF(SUM($AW327:DJ327)<0,0,IF(SUM($AX327:DJ327)+DJ327>$AW327,$AW327-SUM($AX327:DJ327),DJ327))","v":0},{"$f":"IF(SUM($AW327:DK327)<0,0,IF(SUM($AX327:DK327)+DK327>$AW327,$AW327-SUM($AX327:DK327),DK327))","v":0},{"$f":"IF(SUM($AW327:DL327)<0,0,IF(SUM($AX327:DL327)+DL327>$AW327,$AW327-SUM($AX327:DL327),DL327))","v":0},{"$f":"IF(SUM($AW327:DM327)<0,0,IF(SUM($AX327:DM327)+DM327>$AW327,$AW327-SUM($AX327:DM327),DM327))","v":0},{"$f":"IF(SUM($AW327:DN327)<0,0,IF(SUM($AX327:DN327)+DN327>$AW327,$AW327-SUM($AX327:DN327),DN327))","v":0},{"$f":"IF(SUM($AW327:DO327)<0,0,IF(SUM($AX327:DO327)+DO327>$AW327,$AW327-SUM($AX327:DO327),DO327))","v":0},{"$f":"IF(SUM($AW327:DP327)<0,0,IF(SUM($AX327:DP327)+DP327>$AW327,$AW327-SUM($AX327:DP327),DP327))","v":0},{"$f":"IF(SUM($AW327:DQ327)<0,0,IF(SUM($AX327:DQ327)+DQ327>$AW327,$AW327-SUM($AX327:DQ327),DQ327))","v":0},{"$f":"IF(SUM($AW327:DR327)<0,0,IF(SUM($AX327:DR327)+DR327>$AW327,$AW327-SUM($AX327:DR327),DR327))","v":0},{"$f":"IF(SUM($AW327:DS327)<0,0,IF(SUM($AX327:DS327)+DS327>$AW327,$AW327-SUM($AX327:DS327),DS327))","v":0},{"$f":"IF(SUM($AW327:DT327)<0,0,IF(SUM($AX327:DT327)+DT327>$AW327,$AW327-SUM($AX327:DT327),DT327))","v":0},{"$f":"IF(SUM($AW327:DU327)<0,0,IF(SUM($AX327:DU327)+DU327>$AW327,$AW327-SUM($AX327:DU327),DU327))","v":0},{"$f":"IF(SUM($AW327:DV327)<0,0,IF(SUM($AX327:DV327)+DV327>$AW327,$AW327-SUM($AX327:DV327),DV327))","v":0},{"$f":"IF(SUM($AW327:DW327)<0,0,IF(SUM($AX327:DW327)+DW327>$AW327,$AW327-SUM($AX327:DW327),DW327))","v":0},{"$f":"IF(SUM($AW327:DX327)<0,0,IF(SUM($AX327:DX327)+DX327>$AW327,$AW327-SUM($AX327:DX327),DX327))","v":0},{"$f":"IF(SUM($AW327:DY327)<0,0,IF(SUM($AX327:DY327)+DY327>$AW327,$AW327-SUM($AX327:DY327),DY327))","v":0},{"$f":"IF(SUM($AW327:DZ327)<0,0,IF(SUM($AX327:DZ327)+DZ327>$AW327,$AW327-SUM($AX327:DZ327),DZ327))","v":0},{"$f":"IF(SUM($AW327:EA327)<0,0,IF(SUM($AX327:EA327)+EA327>$AW327,$AW327-SUM($AX327:EA327),EA327))","v":0},{"$f":"IF(SUM($AW327:EB327)<0,0,IF(SUM($AX327:EB327)+EB327>$AW327,$AW327-SUM($AX327:EB327),EB327))","v":0},{"$f":"IF(SUM($AW327:EC327)<0,0,IF(SUM($AX327:EC327)+EC327>$AW327,$AW327-SUM($AX327:EC327),EC327))","v":0},{"$f":"IF(SUM($AW327:ED327)<0,0,IF(SUM($AX327:ED327)+ED327>$AW327,$AW327-SUM($AX327:ED327),ED327))","v":0},{"$f":"IF(SUM($AW327:EE327)<0,0,IF(SUM($AX327:EE327)+EE327>$AW327,$AW327-SUM($AX327:EE327),EE327))","v":0},{"$f":"IF(SUM($AW327:EF327)<0,0,IF(SUM($AX327:EF327)+EF327>$AW327,$AW327-SUM($AX327:EF327),EF327))","v":0},{"$f":"IF(SUM($AW327:EG327)<0,0,IF(SUM($AX327:EG327)+EG327>$AW327,$AW327-SUM($AX327:EG327),EG327))","v":0},{"$f":"IF(SUM($AW327:EH327)<0,0,IF(SUM($AX327:EH327)+EH327>$AW327,$AW327-SUM($AX327:EH327),EH327))","v":0},{"$f":"IF(SUM($AW327:EI327)<0,0,IF(SUM($AX327:EI327)+EI327>$AW327,$AW327-SUM($AX327:EI327),EI327))","v":0},{"$f":"IF(SUM($AW327:EJ327)<0,0,IF(SUM($AX327:EJ327)+EJ327>$AW327,$AW327-SUM($AX327:EJ327),EJ327))","v":0},{"$f":"IF(SUM($AW327:EK327)<0,0,IF(SUM($AX327:EK327)+EK327>$AW327,$AW327-SUM($AX327:EK327),EK327))","v":0},{"$f":"IF(SUM($AW327:EL327)<0,0,IF(SUM($AX327:EL327)+EL327>$AW327,$AW327-SUM($AX327:EL327),EL327))","v":0},{"$f":"IF(SUM($AW327:EM327)<0,0,IF(SUM($AX327:EM327)+EM327>$AW327,$AW327-SUM($AX327:EM327),EM327))","v":0},{"$f":"IF(SUM($AW327:EN327)<0,0,IF(SUM($AX327:EN327)+EN327>$AW327,$AW327-SUM($AX327:EN327),EN327))","v":0},{"$f":"IF(SUM($AW327:EO327)<0,0,IF(SUM($AX327:EO327)+EO327>$AW327,$AW327-SUM($AX327:EO327),EO327))","v":0},{"$f":"IF(SUM($AW327:EP327)<0,0,IF(SUM($AX327:EP327)+EP327>$AW327,$AW327-SUM($AX327:EP327),EP327))","v":0},{"$f":"IF(SUM($AW327:EQ327)<0,0,IF(SUM($AX327:EQ327)+EQ327>$AW327,$AW327-SUM($AX327:EQ327),EQ327))","v":0},{"$f":"IF(SUM($AW327:ER327)<0,0,IF(SUM($AX327:ER327)+ER327>$AW327,$AW327-SUM($AX327:ER327),ER327))","v":0},{"$f":"IF(SUM($AW327:ES327)<0,0,IF(SUM($AX327:ES327)+ES327>$AW327,$AW327-SUM($AX327:ES327),ES327))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8314720102129146E-3,{"$f":"IF(SUM($AD328:AD328)+AD328>$AC30,$AC30-SUM($AD328:AD328),AD328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AE328)+AE328>$AC30,$AC30-SUM($AD328:AE328),AE328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AF328)+AF328>$AC30,$AC30-SUM($AD328:AF328),AF328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AG328)+AG328>$AC30,$AC30-SUM($AD328:AG328),AG328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AH328)+AH328>$AC30,$AC30-SUM($AD328:AH328),AH328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AI328)+AI328>$AC30,$AC30-SUM($AD328:AI328),AI328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AJ328)+AJ328>$AC30,$AC30-SUM($AD328:AJ328),AJ328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AK328)+AK328>$AC30,$AC30-SUM($AD328:AK328),AK328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AL328)+AL328>$AC30,$AC30-SUM($AD328:AL328),AL328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AM328)+AM328>$AC30,$AC30-SUM($AD328:AM328),AM328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AN328)+AN328>$AC30,$AC30-SUM($AD328:AN328),AN328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AO328)+AO328>$AC30,$AC30-SUM($AD328:AO328),AO328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AP328)+AP328>$AC30,$AC30-SUM($AD328:AP328),AP328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AQ328)+AQ328>$AC30,$AC30-SUM($AD328:AQ328),AQ328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AR328)+AR328>$AC30,$AC30-SUM($AD328:AR328),AR328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AS328)+AS328>$AC30,$AC30-SUM($AD328:AS328),AS328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AT328)+AT328>$AC30,$AC30-SUM($AD328:AT328),AT328)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AD328:AU328)+AU328>$AC30,$AC30-SUM($AD328:AU328),AU328)","v":6.8314720102129146E-3},-4.8616178194045401E-2,0,{"$f":"IF(SUM($AW328:AX328)<0,0,IF(SUM($AX328:AX328)+AX328>$AW328,$AW328-SUM($AX328:AX328),AX328))","v":0},{"$f":"IF(SUM($AW328:AY328)<0,0,IF(SUM($AX328:AY328)+AY328>$AW328,$AW328-SUM($AX328:AY328),AY328))","v":0},{"$f":"IF(SUM($AW328:AZ328)<0,0,IF(SUM($AX328:AZ328)+AZ328>$AW328,$AW328-SUM($AX328:AZ328),AZ328))","v":0},{"$f":"IF(SUM($AW328:BA328)<0,0,IF(SUM($AX328:BA328)+BA328>$AW328,$AW328-SUM($AX328:BA328),BA328))","v":0},{"$f":"IF(SUM($AW328:BB328)<0,0,IF(SUM($AX328:BB328)+BB328>$AW328,$AW328-SUM($AX328:BB328),BB328))","v":0},{"$f":"IF(SUM($AW328:BC328)<0,0,IF(SUM($AX328:BC328)+BC328>$AW328,$AW328-SUM($AX328:BC328),BC328))","v":0},{"$f":"IF(SUM($AW328:BD328)<0,0,IF(SUM($AX328:BD328)+BD328>$AW328,$AW328-SUM($AX328:BD328),BD328))","v":0},{"$f":"IF(SUM($AW328:BE328)<0,0,IF(SUM($AX328:BE328)+BE328>$AW328,$AW328-SUM($AX328:BE328),BE328))","v":0},{"$f":"IF(SUM($AW328:BF328)<0,0,IF(SUM($AX328:BF328)+BF328>$AW328,$AW328-SUM($AX328:BF328),BF328))","v":0},{"$f":"IF(SUM($AW328:BG328)<0,0,IF(SUM($AX328:BG328)+BG328>$AW328,$AW328-SUM($AX328:BG328),BG328))","v":0},{"$f":"IF(SUM($AW328:BH328)<0,0,IF(SUM($AX328:BH328)+BH328>$AW328,$AW328-SUM($AX328:BH328),BH328))","v":0},{"$f":"IF(SUM($AW328:BI328)<0,0,IF(SUM($AX328:BI328)+BI328>$AW328,$AW328-SUM($AX328:BI328),BI328))","v":0},{"$f":"IF(SUM($AW328:BJ328)<0,0,IF(SUM($AX328:BJ328)+BJ328>$AW328,$AW328-SUM($AX328:BJ328),BJ328))","v":0},{"$f":"IF(SUM($AW328:BK328)<0,0,IF(SUM($AX328:BK328)+BK328>$AW328,$AW328-SUM($AX328:BK328),BK328))","v":0},{"$f":"IF(SUM($AW328:BL328)<0,0,IF(SUM($AX328:BL328)+BL328>$AW328,$AW328-SUM($AX328:BL328),BL328))","v":0},{"$f":"IF(SUM($AW328:BM328)<0,0,IF(SUM($AX328:BM328)+BM328>$AW328,$AW328-SUM($AX328:BM328),BM328))","v":0},{"$f":"IF(SUM($AW328:BN328)<0,0,IF(SUM($AX328:BN328)+BN328>$AW328,$AW328-SUM($AX328:BN328),BN328))","v":0},{"$f":"IF(SUM($AW328:BO328)<0,0,IF(SUM($AX328:BO328)+BO328>$AW328,$AW328-SUM($AX328:BO328),BO328))","v":0},{"$f":"IF(SUM($AW328:BP328)<0,0,IF(SUM($AX328:BP328)+BP328>$AW328,$AW328-SUM($AX328:BP328),BP328))","v":0},{"$f":"IF(SUM($AW328:BQ328)<0,0,IF(SUM($AX328:BQ328)+BQ328>$AW328,$AW328-SUM($AX328:BQ328),BQ328))","v":0},{"$f":"IF(SUM($AW328:BR328)<0,0,IF(SUM($AX328:BR328)+BR328>$AW328,$AW328-SUM($AX328:BR328),BR328))","v":0},{"$f":"IF(SUM($AW328:BS328)<0,0,IF(SUM($AX328:BS328)+BS328>$AW328,$AW328-SUM($AX328:BS328),BS328))","v":0},{"$f":"IF(SUM($AW328:BT328)<0,0,IF(SUM($AX328:BT328)+BT328>$AW328,$AW328-SUM($AX328:BT328),BT328))","v":0},{"$f":"IF(SUM($AW328:BU328)<0,0,IF(SUM($AX328:BU328)+BU328>$AW328,$AW328-SUM($AX328:BU328),BU328))","v":0},{"$f":"IF(SUM($AW328:BV328)<0,0,IF(SUM($AX328:BV328)+BV328>$AW328,$AW328-SUM($AX328:BV328),BV328))","v":0},{"$f":"IF(SUM($AW328:BW328)<0,0,IF(SUM($AX328:BW328)+BW328>$AW328,$AW328-SUM($AX328:BW328),BW328))","v":0},{"$f":"IF(SUM($AW328:BX328)<0,0,IF(SUM($AX328:BX328)+BX328>$AW328,$AW328-SUM($AX328:BX328),BX328))","v":0},{"$f":"IF(SUM($AW328:BY328)<0,0,IF(SUM($AX328:BY328)+BY328>$AW328,$AW328-SUM($AX328:BY328),BY328))","v":0},{"$f":"IF(SUM($AW328:BZ328)<0,0,IF(SUM($AX328:BZ328)+BZ328>$AW328,$AW328-SUM($AX328:BZ328),BZ328))","v":0},{"$f":"IF(SUM($AW328:CA328)<0,0,IF(SUM($AX328:CA328)+CA328>$AW328,$AW328-SUM($AX328:CA328),CA328))","v":0},{"$f":"IF(SUM($AW328:CB328)<0,0,IF(SUM($AX328:CB328)+CB328>$AW328,$AW328-SUM($AX328:CB328),CB328))","v":0},{"$f":"IF(SUM($AW328:CC328)<0,0,IF(SUM($AX328:CC328)+CC328>$AW328,$AW328-SUM($AX328:CC328),CC328))","v":0},{"$f":"IF(SUM($AW328:CD328)<0,0,IF(SUM($AX328:CD328)+CD328>$AW328,$AW328-SUM($AX328:CD328),CD328))","v":0},{"$f":"IF(SUM($AW328:CE328)<0,0,IF(SUM($AX328:CE328)+CE328>$AW328,$AW328-SUM($AX328:CE328),CE328))","v":0},{"$f":"IF(SUM($AW328:CF328)<0,0,IF(SUM($AX328:CF328)+CF328>$AW328,$AW328-SUM($AX328:CF328),CF328))","v":0},{"$f":"IF(SUM($AW328:CG328)<0,0,IF(SUM($AX328:CG328)+CG328>$AW328,$AW328-SUM($AX328:CG328),CG328))","v":0},{"$f":"IF(SUM($AW328:CH328)<0,0,IF(SUM($AX328:CH328)+CH328>$AW328,$AW328-SUM($AX328:CH328),CH328))","v":0},{"$f":"IF(SUM($AW328:CI328)<0,0,IF(SUM($AX328:CI328)+CI328>$AW328,$AW328-SUM($AX328:CI328),CI328))","v":0},{"$f":"IF(SUM($AW328:CJ328)<0,0,IF(SUM($AX328:CJ328)+CJ328>$AW328,$AW328-SUM($AX328:CJ328),CJ328))","v":0},{"$f":"IF(SUM($AW328:CK328)<0,0,IF(SUM($AX328:CK328)+CK328>$AW328,$AW328-SUM($AX328:CK328),CK328))","v":0},{"$f":"IF(SUM($AW328:CL328)<0,0,IF(SUM($AX328:CL328)+CL328>$AW328,$AW328-SUM($AX328:CL328),CL328))","v":0},{"$f":"IF(SUM($AW328:CM328)<0,0,IF(SUM($AX328:CM328)+CM328>$AW328,$AW328-SUM($AX328:CM328),CM328))","v":0},{"$f":"IF(SUM($AW328:CN328)<0,0,IF(SUM($AX328:CN328)+CN328>$AW328,$AW328-SUM($AX328:CN328),CN328))","v":0},{"$f":"IF(SUM($AW328:CO328)<0,0,IF(SUM($AX328:CO328)+CO328>$AW328,$AW328-SUM($AX328:CO328),CO328))","v":0},{"$f":"IF(SUM($AW328:CP328)<0,0,IF(SUM($AX328:CP328)+CP328>$AW328,$AW328-SUM($AX328:CP328),CP328))","v":0},{"$f":"IF(SUM($AW328:CQ328)<0,0,IF(SUM($AX328:CQ328)+CQ328>$AW328,$AW328-SUM($AX328:CQ328),CQ328))","v":0},{"$f":"IF(SUM($AW328:CR328)<0,0,IF(SUM($AX328:CR328)+CR328>$AW328,$AW328-SUM($AX328:CR328),CR328))","v":0},{"$f":"IF(SUM($AW328:CS328)<0,0,IF(SUM($AX328:CS328)+CS328>$AW328,$AW328-SUM($AX328:CS328),CS328))","v":0},{"$f":"IF(SUM($AW328:CT328)<0,0,IF(SUM($AX328:CT328)+CT328>$AW328,$AW328-SUM($AX328:CT328),CT328))","v":0},{"$f":"IF(SUM($AW328:CU328)<0,0,IF(SUM($AX328:CU328)+CU328>$AW328,$AW328-SUM($AX328:CU328),CU328))","v":0},{"$f":"IF(SUM($AW328:CV328)<0,0,IF(SUM($AX328:CV328)+CV328>$AW328,$AW328-SUM($AX328:CV328),CV328))","v":0},{"$f":"IF(SUM($AW328:CW328)<0,0,IF(SUM($AX328:CW328)+CW328>$AW328,$AW328-SUM($AX328:CW328),CW328))","v":0},{"$f":"IF(SUM($AW328:CX328)<0,0,IF(SUM($AX328:CX328)+CX328>$AW328,$AW328-SUM($AX328:CX328),CX328))","v":0},{"$f":"IF(SUM($AW328:CY328)<0,0,IF(SUM($AX328:CY328)+CY328>$AW328,$AW328-SUM($AX328:CY328),CY328))","v":0},{"$f":"IF(SUM($AW328:CZ328)<0,0,IF(SUM($AX328:CZ328)+CZ328>$AW328,$AW328-SUM($AX328:CZ328),CZ328))","v":0},{"$f":"IF(SUM($AW328:DA328)<0,0,IF(SUM($AX328:DA328)+DA328>$AW328,$AW328-SUM($AX328:DA328),DA328))","v":0},{"$f":"IF(SUM($AW328:DB328)<0,0,IF(SUM($AX328:DB328)+DB328>$AW328,$AW328-SUM($AX328:DB328),DB328))","v":0},{"$f":"IF(SUM($AW328:DC328)<0,0,IF(SUM($AX328:DC328)+DC328>$AW328,$AW328-SUM($AX328:DC328),DC328))","v":0},{"$f":"IF(SUM($AW328:DD328)<0,0,IF(SUM($AX328:DD328)+DD328>$AW328,$AW328-SUM($AX328:DD328),DD328))","v":0},{"$f":"IF(SUM($AW328:DE328)<0,0,IF(SUM($AX328:DE328)+DE328>$AW328,$AW328-SUM($AX328:DE328),DE328))","v":0},{"$f":"IF(SUM($AW328:DF328)<0,0,IF(SUM($AX328:DF328)+DF328>$AW328,$AW328-SUM($AX328:DF328),DF328))","v":0},{"$f":"IF(SUM($AW328:DG328)<0,0,IF(SUM($AX328:DG328)+DG328>$AW328,$AW328-SUM($AX328:DG328),DG328))","v":0},{"$f":"IF(SUM($AW328:DH328)<0,0,IF(SUM($AX328:DH328)+DH328>$AW328,$AW328-SUM($AX328:DH328),DH328))","v":0},{"$f":"IF(SUM($AW328:DI328)<0,0,IF(SUM($AX328:DI328)+DI328>$AW328,$AW328-SUM($AX328:DI328),DI328))","v":0},{"$f":"IF(SUM($AW328:DJ328)<0,0,IF(SUM($AX328:DJ328)+DJ328>$AW328,$AW328-SUM($AX328:DJ328),DJ328))","v":0},{"$f":"IF(SUM($AW328:DK328)<0,0,IF(SUM($AX328:DK328)+DK328>$AW328,$AW328-SUM($AX328:DK328),DK328))","v":0},{"$f":"IF(SUM($AW328:DL328)<0,0,IF(SUM($AX328:DL328)+DL328>$AW328,$AW328-SUM($AX328:DL328),DL328))","v":0},{"$f":"IF(SUM($AW328:DM328)<0,0,IF(SUM($AX328:DM328)+DM328>$AW328,$AW328-SUM($AX328:DM328),DM328))","v":0},{"$f":"IF(SUM($AW328:DN328)<0,0,IF(SUM($AX328:DN328)+DN328>$AW328,$AW328-SUM($AX328:DN328),DN328))","v":0},{"$f":"IF(SUM($AW328:DO328)<0,0,IF(SUM($AX328:DO328)+DO328>$AW328,$AW328-SUM($AX328:DO328),DO328))","v":0},{"$f":"IF(SUM($AW328:DP328)<0,0,IF(SUM($AX328:DP328)+DP328>$AW328,$AW328-SUM($AX328:DP328),DP328))","v":0},{"$f":"IF(SUM($AW328:DQ328)<0,0,IF(SUM($AX328:DQ328)+DQ328>$AW328,$AW328-SUM($AX328:DQ328),DQ328))","v":0},{"$f":"IF(SUM($AW328:DR328)<0,0,IF(SUM($AX328:DR328)+DR328>$AW328,$AW328-SUM($AX328:DR328),DR328))","v":0},{"$f":"IF(SUM($AW328:DS328)<0,0,IF(SUM($AX328:DS328)+DS328>$AW328,$AW328-SUM($AX328:DS328),DS328))","v":0},{"$f":"IF(SUM($AW328:DT328)<0,0,IF(SUM($AX328:DT328)+DT328>$AW328,$AW328-SUM($AX328:DT328),DT328))","v":0},{"$f":"IF(SUM($AW328:DU328)<0,0,IF(SUM($AX328:DU328)+DU328>$AW328,$AW328-SUM($AX328:DU328),DU328))","v":0},{"$f":"IF(SUM($AW328:DV328)<0,0,IF(SUM($AX328:DV328)+DV328>$AW328,$AW328-SUM($AX328:DV328),DV328))","v":0},{"$f":"IF(SUM($AW328:DW328)<0,0,IF(SUM($AX328:DW328)+DW328>$AW328,$AW328-SUM($AX328:DW328),DW328))","v":0},{"$f":"IF(SUM($AW328:DX328)<0,0,IF(SUM($AX328:DX328)+DX328>$AW328,$AW328-SUM($AX328:DX328),DX328))","v":0},{"$f":"IF(SUM($AW328:DY328)<0,0,IF(SUM($AX328:DY328)+DY328>$AW328,$AW328-SUM($AX328:DY328),DY328))","v":0},{"$f":"IF(SUM($AW328:DZ328)<0,0,IF(SUM($AX328:DZ328)+DZ328>$AW328,$AW328-SUM($AX328:DZ328),DZ328))","v":0},{"$f":"IF(SUM($AW328:EA328)<0,0,IF(SUM($AX328:EA328)+EA328>$AW328,$AW328-SUM($AX328:EA328),EA328))","v":0},{"$f":"IF(SUM($AW328:EB328)<0,0,IF(SUM($AX328:EB328)+EB328>$AW328,$AW328-SUM($AX328:EB328),EB328))","v":0},{"$f":"IF(SUM($AW328:EC328)<0,0,IF(SUM($AX328:EC328)+EC328>$AW328,$AW328-SUM($AX328:EC328),EC328))","v":0},{"$f":"IF(SUM($AW328:ED328)<0,0,IF(SUM($AX328:ED328)+ED328>$AW328,$AW328-SUM($AX328:ED328),ED328))","v":0},{"$f":"IF(SUM($AW328:EE328)<0,0,IF(SUM($AX328:EE328)+EE328>$AW328,$AW328-SUM($AX328:EE328),EE328))","v":0},{"$f":"IF(SUM($AW328:EF328)<0,0,IF(SUM($AX328:EF328)+EF328>$AW328,$AW328-SUM($AX328:EF328),EF328))","v":0},{"$f":"IF(SUM($AW328:EG328)<0,0,IF(SUM($AX328:EG328)+EG328>$AW328,$AW328-SUM($AX328:EG328),EG328))","v":0},{"$f":"IF(SUM($AW328:EH328)<0,0,IF(SUM($AX328:EH328)+EH328>$AW328,$AW328-SUM($AX328:EH328),EH328))","v":0},{"$f":"IF(SUM($AW328:EI328)<0,0,IF(SUM($AX328:EI328)+EI328>$AW328,$AW328-SUM($AX328:EI328),EI328))","v":0},{"$f":"IF(SUM($AW328:EJ328)<0,0,IF(SUM($AX328:EJ328)+EJ328>$AW328,$AW328-SUM($AX328:EJ328),EJ328))","v":0},{"$f":"IF(SUM($AW328:EK328)<0,0,IF(SUM($AX328:EK328)+EK328>$AW328,$AW328-SUM($AX328:EK328),EK328))","v":0},{"$f":"IF(SUM($AW328:EL328)<0,0,IF(SUM($AX328:EL328)+EL328>$AW328,$AW328-SUM($AX328:EL328),EL328))","v":0},{"$f":"IF(SUM($AW328:EM328)<0,0,IF(SUM($AX328:EM328)+EM328>$AW328,$AW328-SUM($AX328:EM328),EM328))","v":0},{"$f":"IF(SUM($AW328:EN328)<0,0,IF(SUM($AX328:EN328)+EN328>$AW328,$AW328-SUM($AX328:EN328),EN328))","v":0},{"$f":"IF(SUM($AW328:EO328)<0,0,IF(SUM($AX328:EO328)+EO328>$AW328,$AW328-SUM($AX328:EO328),EO328))","v":0},{"$f":"IF(SUM($AW328:EP328)<0,0,IF(SUM($AX328:EP328)+EP328>$AW328,$AW328-SUM($AX328:EP328),EP328))","v":0},{"$f":"IF(SUM($AW328:EQ328)<0,0,IF(SUM($AX328:EQ328)+EQ328>$AW328,$AW328-SUM($AX328:EQ328),EQ328))","v":0},{"$f":"IF(SUM($AW328:ER328)<0,0,IF(SUM($AX328:ER328)+ER328>$AW328,$AW328-SUM($AX328:ER328),ER328))","v":0},{"$f":"IF(SUM($AW328:ES328)<0,0,IF(SUM($AX328:ES328)+ES328>$AW328,$AW328-SUM($AX328:ES328),ES328))","v":0}]
[]
[null,"Depreciation:  2005 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD23/$F332","v":0},{"$f":"IF(SUM($AE332:AE332)+AE332>$AD23,$AD23-SUM($AE332:AE332),AE332)","v":0},{"$f":"IF(SUM($AE332:AF332)+AF332>$AD23,$AD23-SUM($AE332:AF332),AF332)","v":0},{"$f":"IF(SUM($AE332:AG332)+AG332>$AD23,$AD23-SUM($AE332:AG332),AG332)","v":0},{"$f":"IF(SUM($AE332:AH332)+AH332>$AD23,$AD23-SUM($AE332:AH332),AH332)","v":0},{"$f":"IF(SUM($AE332:AI332)+AI332>$AD23,$AD23-SUM($AE332:AI332),AI332)","v":0},{"$f":"IF(SUM($AE332:AJ332)+AJ332>$AD23,$AD23-SUM($AE332:AJ332),AJ332)","v":0},{"$f":"IF(SUM($AE332:AK332)+AK332>$AD23,$AD23-SUM($AE332:AK332),AK332)","v":0},{"$f":"IF(SUM($AE332:AL332)+AL332>$AD23,$AD23-SUM($AE332:AL332),AL332)","v":0},{"$f":"IF(SUM($AE332:AM332)+AM332>$AD23,$AD23-SUM($AE332:AM332),AM332)","v":0},{"$f":"IF(SUM($AE332:AN332)+AN332>$AD23,$AD23-SUM($AE332:AN332),AN332)","v":0},{"$f":"IF(SUM($AE332:AO332)+AO332>$AD23,$AD23-SUM($AE332:AO332),AO332)","v":0},{"$f":"IF(SUM($AE332:AP332)+AP332>$AD23,$AD23-SUM($AE332:AP332),AP332)","v":0},{"$f":"IF(SUM($AE332:AQ332)+AQ332>$AD23,$AD23-SUM($AE332:AQ332),AQ332)","v":0},{"$f":"IF(SUM($AE332:AR332)+AR332>$AD23,$AD23-SUM($AE332:AR332),AR332)","v":0},{"$f":"IF(SUM($AE332:AS332)+AS332>$AD23,$AD23-SUM($AE332:AS332),AS332)","v":0},{"$f":"IF(SUM($AE332:AT332)+AT332>$AD23,$AD23-SUM($AE332:AT332),AT332)","v":0},{"$f":"IF(SUM($AE332:AU332)+AU332>$AD23,$AD23-SUM($AE332:AU332),AU332)","v":0},{"$f":"$AD36-SUM($I332:$AV332)","v":2.5486000000000015E-4},{"$f":"IF(AW332>0,AW332/(MAX(($F332-COUNT($I332:$AV332))/4,1)),0)","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:AX332)<0,0,IF(SUM($AX332:AX332)+AX332>$AW332,$AW332-SUM($AX332:AX332),AX332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:AY332)<0,0,IF(SUM($AX332:AY332)+AY332>$AW332,$AW332-SUM($AX332:AY332),AY332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:AZ332)<0,0,IF(SUM($AX332:AZ332)+AZ332>$AW332,$AW332-SUM($AX332:AZ332),AZ332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BA332)<0,0,IF(SUM($AX332:BA332)+BA332>$AW332,$AW332-SUM($AX332:BA332),BA332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BB332)<0,0,IF(SUM($AX332:BB332)+BB332>$AW332,$AW332-SUM($AX332:BB332),BB332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BC332)<0,0,IF(SUM($AX332:BC332)+BC332>$AW332,$AW332-SUM($AX332:BC332),BC332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BD332)<0,0,IF(SUM($AX332:BD332)+BD332>$AW332,$AW332-SUM($AX332:BD332),BD332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BE332)<0,0,IF(SUM($AX332:BE332)+BE332>$AW332,$AW332-SUM($AX332:BE332),BE332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BF332)<0,0,IF(SUM($AX332:BF332)+BF332>$AW332,$AW332-SUM($AX332:BF332),BF332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BG332)<0,0,IF(SUM($AX332:BG332)+BG332>$AW332,$AW332-SUM($AX332:BG332),BG332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BH332)<0,0,IF(SUM($AX332:BH332)+BH332>$AW332,$AW332-SUM($AX332:BH332),BH332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BI332)<0,0,IF(SUM($AX332:BI332)+BI332>$AW332,$AW332-SUM($AX332:BI332),BI332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BJ332)<0,0,IF(SUM($AX332:BJ332)+BJ332>$AW332,$AW332-SUM($AX332:BJ332),BJ332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BK332)<0,0,IF(SUM($AX332:BK332)+BK332>$AW332,$AW332-SUM($AX332:BK332),BK332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BL332)<0,0,IF(SUM($AX332:BL332)+BL332>$AW332,$AW332-SUM($AX332:BL332),BL332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BM332)<0,0,IF(SUM($AX332:BM332)+BM332>$AW332,$AW332-SUM($AX332:BM332),BM332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BN332)<0,0,IF(SUM($AX332:BN332)+BN332>$AW332,$AW332-SUM($AX332:BN332),BN332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BO332)<0,0,IF(SUM($AX332:BO332)+BO332>$AW332,$AW332-SUM($AX332:BO332),BO332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BP332)<0,0,IF(SUM($AX332:BP332)+BP332>$AW332,$AW332-SUM($AX332:BP332),BP332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BQ332)<0,0,IF(SUM($AX332:BQ332)+BQ332>$AW332,$AW332-SUM($AX332:BQ332),BQ332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BR332)<0,0,IF(SUM($AX332:BR332)+BR332>$AW332,$AW332-SUM($AX332:BR332),BR332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BS332)<0,0,IF(SUM($AX332:BS332)+BS332>$AW332,$AW332-SUM($AX332:BS332),BS332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BT332)<0,0,IF(SUM($AX332:BT332)+BT332>$AW332,$AW332-SUM($AX332:BT332),BT332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BU332)<0,0,IF(SUM($AX332:BU332)+BU332>$AW332,$AW332-SUM($AX332:BU332),BU332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BV332)<0,0,IF(SUM($AX332:BV332)+BV332>$AW332,$AW332-SUM($AX332:BV332),BV332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BW332)<0,0,IF(SUM($AX332:BW332)+BW332>$AW332,$AW332-SUM($AX332:BW332),BW332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BX332)<0,0,IF(SUM($AX332:BX332)+BX332>$AW332,$AW332-SUM($AX332:BX332),BX332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BY332)<0,0,IF(SUM($AX332:BY332)+BY332>$AW332,$AW332-SUM($AX332:BY332),BY332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:BZ332)<0,0,IF(SUM($AX332:BZ332)+BZ332>$AW332,$AW332-SUM($AX332:BZ332),BZ332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CA332)<0,0,IF(SUM($AX332:CA332)+CA332>$AW332,$AW332-SUM($AX332:CA332),CA332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CB332)<0,0,IF(SUM($AX332:CB332)+CB332>$AW332,$AW332-SUM($AX332:CB332),CB332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CC332)<0,0,IF(SUM($AX332:CC332)+CC332>$AW332,$AW332-SUM($AX332:CC332),CC332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CD332)<0,0,IF(SUM($AX332:CD332)+CD332>$AW332,$AW332-SUM($AX332:CD332),CD332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CE332)<0,0,IF(SUM($AX332:CE332)+CE332>$AW332,$AW332-SUM($AX332:CE332),CE332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CF332)<0,0,IF(SUM($AX332:CF332)+CF332>$AW332,$AW332-SUM($AX332:CF332),CF332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CG332)<0,0,IF(SUM($AX332:CG332)+CG332>$AW332,$AW332-SUM($AX332:CG332),CG332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CH332)<0,0,IF(SUM($AX332:CH332)+CH332>$AW332,$AW332-SUM($AX332:CH332),CH332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CI332)<0,0,IF(SUM($AX332:CI332)+CI332>$AW332,$AW332-SUM($AX332:CI332),CI332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CJ332)<0,0,IF(SUM($AX332:CJ332)+CJ332>$AW332,$AW332-SUM($AX332:CJ332),CJ332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CK332)<0,0,IF(SUM($AX332:CK332)+CK332>$AW332,$AW332-SUM($AX332:CK332),CK332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CL332)<0,0,IF(SUM($AX332:CL332)+CL332>$AW332,$AW332-SUM($AX332:CL332),CL332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CM332)<0,0,IF(SUM($AX332:CM332)+CM332>$AW332,$AW332-SUM($AX332:CM332),CM332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CN332)<0,0,IF(SUM($AX332:CN332)+CN332>$AW332,$AW332-SUM($AX332:CN332),CN332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CO332)<0,0,IF(SUM($AX332:CO332)+CO332>$AW332,$AW332-SUM($AX332:CO332),CO332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CP332)<0,0,IF(SUM($AX332:CP332)+CP332>$AW332,$AW332-SUM($AX332:CP332),CP332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CQ332)<0,0,IF(SUM($AX332:CQ332)+CQ332>$AW332,$AW332-SUM($AX332:CQ332),CQ332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CR332)<0,0,IF(SUM($AX332:CR332)+CR332>$AW332,$AW332-SUM($AX332:CR332),CR332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CS332)<0,0,IF(SUM($AX332:CS332)+CS332>$AW332,$AW332-SUM($AX332:CS332),CS332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CT332)<0,0,IF(SUM($AX332:CT332)+CT332>$AW332,$AW332-SUM($AX332:CT332),CT332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CU332)<0,0,IF(SUM($AX332:CU332)+CU332>$AW332,$AW332-SUM($AX332:CU332),CU332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CV332)<0,0,IF(SUM($AX332:CV332)+CV332>$AW332,$AW332-SUM($AX332:CV332),CV332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CW332)<0,0,IF(SUM($AX332:CW332)+CW332>$AW332,$AW332-SUM($AX332:CW332),CW332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CX332)<0,0,IF(SUM($AX332:CX332)+CX332>$AW332,$AW332-SUM($AX332:CX332),CX332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CY332)<0,0,IF(SUM($AX332:CY332)+CY332>$AW332,$AW332-SUM($AX332:CY332),CY332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:CZ332)<0,0,IF(SUM($AX332:CZ332)+CZ332>$AW332,$AW332-SUM($AX332:CZ332),CZ332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DA332)<0,0,IF(SUM($AX332:DA332)+DA332>$AW332,$AW332-SUM($AX332:DA332),DA332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DB332)<0,0,IF(SUM($AX332:DB332)+DB332>$AW332,$AW332-SUM($AX332:DB332),DB332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DC332)<0,0,IF(SUM($AX332:DC332)+DC332>$AW332,$AW332-SUM($AX332:DC332),DC332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DD332)<0,0,IF(SUM($AX332:DD332)+DD332>$AW332,$AW332-SUM($AX332:DD332),DD332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DE332)<0,0,IF(SUM($AX332:DE332)+DE332>$AW332,$AW332-SUM($AX332:DE332),DE332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DF332)<0,0,IF(SUM($AX332:DF332)+DF332>$AW332,$AW332-SUM($AX332:DF332),DF332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DG332)<0,0,IF(SUM($AX332:DG332)+DG332>$AW332,$AW332-SUM($AX332:DG332),DG332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DH332)<0,0,IF(SUM($AX332:DH332)+DH332>$AW332,$AW332-SUM($AX332:DH332),DH332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DI332)<0,0,IF(SUM($AX332:DI332)+DI332>$AW332,$AW332-SUM($AX332:DI332),DI332))","v":3.8909923664122164E-6},{"$f":"IF(SUM($AW332:DJ332)<0,0,IF(SUM($AX332:DJ332)+DJ332>$AW332,$AW332-SUM($AX332:DJ332),DJ332))","v":1.9454961832062259E-6},{"$f":"IF(SUM($AW332:DK332)<0,0,IF(SUM($AX332:DK332)+DK332>$AW332,$AW332-SUM($AX332:DK332),DK332))","v":0},{"$f":"IF(SUM($AW332:DL332)<0,0,IF(SUM($AX332:DL332)+DL332>$AW332,$AW332-SUM($AX332:DL332),DL332))","v":0},{"$f":"IF(SUM($AW332:DM332)<0,0,IF(SUM($AX332:DM332)+DM332>$AW332,$AW332-SUM($AX332:DM332),DM332))","v":0},{"$f":"IF(SUM($AW332:DN332)<0,0,IF(SUM($AX332:DN332)+DN332>$AW332,$AW332-SUM($AX332:DN332),DN332))","v":0},{"$f":"IF(SUM($AW332:DO332)<0,0,IF(SUM($AX332:DO332)+DO332>$AW332,$AW332-SUM($AX332:DO332),DO332))","v":0},{"$f":"IF(SUM($AW332:DP332)<0,0,IF(SUM($AX332:DP332)+DP332>$AW332,$AW332-SUM($AX332:DP332),DP332))","v":0},{"$f":"IF(SUM($AW332:DQ332)<0,0,IF(SUM($AX332:DQ332)+DQ332>$AW332,$AW332-SUM($AX332:DQ332),DQ332))","v":0},{"$f":"IF(SUM($AW332:DR332)<0,0,IF(SUM($AX332:DR332)+DR332>$AW332,$AW332-SUM($AX332:DR332),DR332))","v":0},{"$f":"IF(SUM($AW332:DS332)<0,0,IF(SUM($AX332:DS332)+DS332>$AW332,$AW332-SUM($AX332:DS332),DS332))","v":0},{"$f":"IF(SUM($AW332:DT332)<0,0,IF(SUM($AX332:DT332)+DT332>$AW332,$AW332-SUM($AX332:DT332),DT332))","v":0},{"$f":"IF(SUM($AW332:DU332)<0,0,IF(SUM($AX332:DU332)+DU332>$AW332,$AW332-SUM($AX332:DU332),DU332))","v":0},{"$f":"IF(SUM($AW332:DV332)<0,0,IF(SUM($AX332:DV332)+DV332>$AW332,$AW332-SUM($AX332:DV332),DV332))","v":0},{"$f":"IF(SUM($AW332:DW332)<0,0,IF(SUM($AX332:DW332)+DW332>$AW332,$AW332-SUM($AX332:DW332),DW332))","v":0},{"$f":"IF(SUM($AW332:DX332)<0,0,IF(SUM($AX332:DX332)+DX332>$AW332,$AW332-SUM($AX332:DX332),DX332))","v":0},{"$f":"IF(SUM($AW332:DY332)<0,0,IF(SUM($AX332:DY332)+DY332>$AW332,$AW332-SUM($AX332:DY332),DY332))","v":0},{"$f":"IF(SUM($AW332:DZ332)<0,0,IF(SUM($AX332:DZ332)+DZ332>$AW332,$AW332-SUM($AX332:DZ332),DZ332))","v":0},{"$f":"IF(SUM($AW332:EA332)<0,0,IF(SUM($AX332:EA332)+EA332>$AW332,$AW332-SUM($AX332:EA332),EA332))","v":0},{"$f":"IF(SUM($AW332:EB332)<0,0,IF(SUM($AX332:EB332)+EB332>$AW332,$AW332-SUM($AX332:EB332),EB332))","v":0},{"$f":"IF(SUM($AW332:EC332)<0,0,IF(SUM($AX332:EC332)+EC332>$AW332,$AW332-SUM($AX332:EC332),EC332))","v":0},{"$f":"IF(SUM($AW332:ED332)<0,0,IF(SUM($AX332:ED332)+ED332>$AW332,$AW332-SUM($AX332:ED332),ED332))","v":0},{"$f":"IF(SUM($AW332:EE332)<0,0,IF(SUM($AX332:EE332)+EE332>$AW332,$AW332-SUM($AX332:EE332),EE332))","v":0},{"$f":"IF(SUM($AW332:EF332)<0,0,IF(SUM($AX332:EF332)+EF332>$AW332,$AW332-SUM($AX332:EF332),EF332))","v":0},{"$f":"IF(SUM($AW332:EG332)<0,0,IF(SUM($AX332:EG332)+EG332>$AW332,$AW332-SUM($AX332:EG332),EG332))","v":0},{"$f":"IF(SUM($AW332:EH332)<0,0,IF(SUM($AX332:EH332)+EH332>$AW332,$AW332-SUM($AX332:EH332),EH332))","v":0},{"$f":"IF(SUM($AW332:EI332)<0,0,IF(SUM($AX332:EI332)+EI332>$AW332,$AW332-SUM($AX332:EI332),EI332))","v":0},{"$f":"IF(SUM($AW332:EJ332)<0,0,IF(SUM($AX332:EJ332)+EJ332>$AW332,$AW332-SUM($AX332:EJ332),EJ332))","v":0},{"$f":"IF(SUM($AW332:EK332)<0,0,IF(SUM($AX332:EK332)+EK332>$AW332,$AW332-SUM($AX332:EK332),EK332))","v":0},{"$f":"IF(SUM($AW332:EL332)<0,0,IF(SUM($AX332:EL332)+EL332>$AW332,$AW332-SUM($AX332:EL332),EL332))","v":0},{"$f":"IF(SUM($AW332:EM332)<0,0,IF(SUM($AX332:EM332)+EM332>$AW332,$AW332-SUM($AX332:EM332),EM332))","v":0},{"$f":"IF(SUM($AW332:EN332)<0,0,IF(SUM($AX332:EN332)+EN332>$AW332,$AW332-SUM($AX332:EN332),EN332))","v":0},{"$f":"IF(SUM($AW332:EO332)<0,0,IF(SUM($AX332:EO332)+EO332>$AW332,$AW332-SUM($AX332:EO332),EO332))","v":0},{"$f":"IF(SUM($AW332:EP332)<0,0,IF(SUM($AX332:EP332)+EP332>$AW332,$AW332-SUM($AX332:EP332),EP332))","v":0},{"$f":"IF(SUM($AW332:EQ332)<0,0,IF(SUM($AX332:EQ332)+EQ332>$AW332,$AW332-SUM($AX332:EQ332),EQ332))","v":0},{"$f":"IF(SUM($AW332:ER332)<0,0,IF(SUM($AX332:ER332)+ER332>$AW332,$AW332-SUM($AX332:ER332),ER332))","v":0},{"$f":"IF(SUM($AW332:ES332)<0,0,IF(SUM($AX332:ES332)+ES332>$AW332,$AW332-SUM($AX332:ES332),ES332))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AE333:AE333)+AE333>$AD24,$AD24-SUM($AE333:AE333),AE333)","v":0},{"$f":"IF(SUM($AE333:AF333)+AF333>$AD24,$AD24-SUM($AE333:AF333),AF333)","v":0},{"$f":"IF(SUM($AE333:AG333)+AG333>$AD24,$AD24-SUM($AE333:AG333),AG333)","v":0},{"$f":"IF(SUM($AE333:AH333)+AH333>$AD24,$AD24-SUM($AE333:AH333),AH333)","v":0},{"$f":"IF(SUM($AE333:AI333)+AI333>$AD24,$AD24-SUM($AE333:AI333),AI333)","v":0},{"$f":"IF(SUM($AE333:AJ333)+AJ333>$AD24,$AD24-SUM($AE333:AJ333),AJ333)","v":0},{"$f":"IF(SUM($AE333:AK333)+AK333>$AD24,$AD24-SUM($AE333:AK333),AK333)","v":0},{"$f":"IF(SUM($AE333:AL333)+AL333>$AD24,$AD24-SUM($AE333:AL333),AL333)","v":0},{"$f":"IF(SUM($AE333:AM333)+AM333>$AD24,$AD24-SUM($AE333:AM333),AM333)","v":0},{"$f":"IF(SUM($AE333:AN333)+AN333>$AD24,$AD24-SUM($AE333:AN333),AN333)","v":0},{"$f":"IF(SUM($AE333:AO333)+AO333>$AD24,$AD24-SUM($AE333:AO333),AO333)","v":0},{"$f":"IF(SUM($AE333:AP333)+AP333>$AD24,$AD24-SUM($AE333:AP333),AP333)","v":0},{"$f":"IF(SUM($AE333:AQ333)+AQ333>$AD24,$AD24-SUM($AE333:AQ333),AQ333)","v":0},{"$f":"IF(SUM($AE333:AR333)+AR333>$AD24,$AD24-SUM($AE333:AR333),AR333)","v":0},{"$f":"IF(SUM($AE333:AS333)+AS333>$AD24,$AD24-SUM($AE333:AS333),AS333)","v":0},{"$f":"IF(SUM($AE333:AT333)+AT333>$AD24,$AD24-SUM($AE333:AT333),AT333)","v":0},{"$f":"IF(SUM($AE333:AU333)+AU333>$AD24,$AD24-SUM($AE333:AU333),AU333)","v":0},0,0,{"$f":"IF(SUM($AW333:AX333)<0,0,IF(SUM($AX333:AX333)+AX333>$AW333,$AW333-SUM($AX333:AX333),AX333))","v":0},{"$f":"IF(SUM($AW333:AY333)<0,0,IF(SUM($AX333:AY333)+AY333>$AW333,$AW333-SUM($AX333:AY333),AY333))","v":0},{"$f":"IF(SUM($AW333:AZ333)<0,0,IF(SUM($AX333:AZ333)+AZ333>$AW333,$AW333-SUM($AX333:AZ333),AZ333))","v":0},{"$f":"IF(SUM($AW333:BA333)<0,0,IF(SUM($AX333:BA333)+BA333>$AW333,$AW333-SUM($AX333:BA333),BA333))","v":0},{"$f":"IF(SUM($AW333:BB333)<0,0,IF(SUM($AX333:BB333)+BB333>$AW333,$AW333-SUM($AX333:BB333),BB333))","v":0},{"$f":"IF(SUM($AW333:BC333)<0,0,IF(SUM($AX333:BC333)+BC333>$AW333,$AW333-SUM($AX333:BC333),BC333))","v":0},{"$f":"IF(SUM($AW333:BD333)<0,0,IF(SUM($AX333:BD333)+BD333>$AW333,$AW333-SUM($AX333:BD333),BD333))","v":0},{"$f":"IF(SUM($AW333:BE333)<0,0,IF(SUM($AX333:BE333)+BE333>$AW333,$AW333-SUM($AX333:BE333),BE333))","v":0},{"$f":"IF(SUM($AW333:BF333)<0,0,IF(SUM($AX333:BF333)+BF333>$AW333,$AW333-SUM($AX333:BF333),BF333))","v":0},{"$f":"IF(SUM($AW333:BG333)<0,0,IF(SUM($AX333:BG333)+BG333>$AW333,$AW333-SUM($AX333:BG333),BG333))","v":0},{"$f":"IF(SUM($AW333:BH333)<0,0,IF(SUM($AX333:BH333)+BH333>$AW333,$AW333-SUM($AX333:BH333),BH333))","v":0},{"$f":"IF(SUM($AW333:BI333)<0,0,IF(SUM($AX333:BI333)+BI333>$AW333,$AW333-SUM($AX333:BI333),BI333))","v":0},{"$f":"IF(SUM($AW333:BJ333)<0,0,IF(SUM($AX333:BJ333)+BJ333>$AW333,$AW333-SUM($AX333:BJ333),BJ333))","v":0},{"$f":"IF(SUM($AW333:BK333)<0,0,IF(SUM($AX333:BK333)+BK333>$AW333,$AW333-SUM($AX333:BK333),BK333))","v":0},{"$f":"IF(SUM($AW333:BL333)<0,0,IF(SUM($AX333:BL333)+BL333>$AW333,$AW333-SUM($AX333:BL333),BL333))","v":0},{"$f":"IF(SUM($AW333:BM333)<0,0,IF(SUM($AX333:BM333)+BM333>$AW333,$AW333-SUM($AX333:BM333),BM333))","v":0},{"$f":"IF(SUM($AW333:BN333)<0,0,IF(SUM($AX333:BN333)+BN333>$AW333,$AW333-SUM($AX333:BN333),BN333))","v":0},{"$f":"IF(SUM($AW333:BO333)<0,0,IF(SUM($AX333:BO333)+BO333>$AW333,$AW333-SUM($AX333:BO333),BO333))","v":0},{"$f":"IF(SUM($AW333:BP333)<0,0,IF(SUM($AX333:BP333)+BP333>$AW333,$AW333-SUM($AX333:BP333),BP333))","v":0},{"$f":"IF(SUM($AW333:BQ333)<0,0,IF(SUM($AX333:BQ333)+BQ333>$AW333,$AW333-SUM($AX333:BQ333),BQ333))","v":0},{"$f":"IF(SUM($AW333:BR333)<0,0,IF(SUM($AX333:BR333)+BR333>$AW333,$AW333-SUM($AX333:BR333),BR333))","v":0},{"$f":"IF(SUM($AW333:BS333)<0,0,IF(SUM($AX333:BS333)+BS333>$AW333,$AW333-SUM($AX333:BS333),BS333))","v":0},{"$f":"IF(SUM($AW333:BT333)<0,0,IF(SUM($AX333:BT333)+BT333>$AW333,$AW333-SUM($AX333:BT333),BT333))","v":0},{"$f":"IF(SUM($AW333:BU333)<0,0,IF(SUM($AX333:BU333)+BU333>$AW333,$AW333-SUM($AX333:BU333),BU333))","v":0},{"$f":"IF(SUM($AW333:BV333)<0,0,IF(SUM($AX333:BV333)+BV333>$AW333,$AW333-SUM($AX333:BV333),BV333))","v":0},{"$f":"IF(SUM($AW333:BW333)<0,0,IF(SUM($AX333:BW333)+BW333>$AW333,$AW333-SUM($AX333:BW333),BW333))","v":0},{"$f":"IF(SUM($AW333:BX333)<0,0,IF(SUM($AX333:BX333)+BX333>$AW333,$AW333-SUM($AX333:BX333),BX333))","v":0},{"$f":"IF(SUM($AW333:BY333)<0,0,IF(SUM($AX333:BY333)+BY333>$AW333,$AW333-SUM($AX333:BY333),BY333))","v":0},{"$f":"IF(SUM($AW333:BZ333)<0,0,IF(SUM($AX333:BZ333)+BZ333>$AW333,$AW333-SUM($AX333:BZ333),BZ333))","v":0},{"$f":"IF(SUM($AW333:CA333)<0,0,IF(SUM($AX333:CA333)+CA333>$AW333,$AW333-SUM($AX333:CA333),CA333))","v":0},{"$f":"IF(SUM($AW333:CB333)<0,0,IF(SUM($AX333:CB333)+CB333>$AW333,$AW333-SUM($AX333:CB333),CB333))","v":0},{"$f":"IF(SUM($AW333:CC333)<0,0,IF(SUM($AX333:CC333)+CC333>$AW333,$AW333-SUM($AX333:CC333),CC333))","v":0},{"$f":"IF(SUM($AW333:CD333)<0,0,IF(SUM($AX333:CD333)+CD333>$AW333,$AW333-SUM($AX333:CD333),CD333))","v":0},{"$f":"IF(SUM($AW333:CE333)<0,0,IF(SUM($AX333:CE333)+CE333>$AW333,$AW333-SUM($AX333:CE333),CE333))","v":0},{"$f":"IF(SUM($AW333:CF333)<0,0,IF(SUM($AX333:CF333)+CF333>$AW333,$AW333-SUM($AX333:CF333),CF333))","v":0},{"$f":"IF(SUM($AW333:CG333)<0,0,IF(SUM($AX333:CG333)+CG333>$AW333,$AW333-SUM($AX333:CG333),CG333))","v":0},{"$f":"IF(SUM($AW333:CH333)<0,0,IF(SUM($AX333:CH333)+CH333>$AW333,$AW333-SUM($AX333:CH333),CH333))","v":0},{"$f":"IF(SUM($AW333:CI333)<0,0,IF(SUM($AX333:CI333)+CI333>$AW333,$AW333-SUM($AX333:CI333),CI333))","v":0},{"$f":"IF(SUM($AW333:CJ333)<0,0,IF(SUM($AX333:CJ333)+CJ333>$AW333,$AW333-SUM($AX333:CJ333),CJ333))","v":0},{"$f":"IF(SUM($AW333:CK333)<0,0,IF(SUM($AX333:CK333)+CK333>$AW333,$AW333-SUM($AX333:CK333),CK333))","v":0},{"$f":"IF(SUM($AW333:CL333)<0,0,IF(SUM($AX333:CL333)+CL333>$AW333,$AW333-SUM($AX333:CL333),CL333))","v":0},{"$f":"IF(SUM($AW333:CM333)<0,0,IF(SUM($AX333:CM333)+CM333>$AW333,$AW333-SUM($AX333:CM333),CM333))","v":0},{"$f":"IF(SUM($AW333:CN333)<0,0,IF(SUM($AX333:CN333)+CN333>$AW333,$AW333-SUM($AX333:CN333),CN333))","v":0},{"$f":"IF(SUM($AW333:CO333)<0,0,IF(SUM($AX333:CO333)+CO333>$AW333,$AW333-SUM($AX333:CO333),CO333))","v":0},{"$f":"IF(SUM($AW333:CP333)<0,0,IF(SUM($AX333:CP333)+CP333>$AW333,$AW333-SUM($AX333:CP333),CP333))","v":0},{"$f":"IF(SUM($AW333:CQ333)<0,0,IF(SUM($AX333:CQ333)+CQ333>$AW333,$AW333-SUM($AX333:CQ333),CQ333))","v":0},{"$f":"IF(SUM($AW333:CR333)<0,0,IF(SUM($AX333:CR333)+CR333>$AW333,$AW333-SUM($AX333:CR333),CR333))","v":0},{"$f":"IF(SUM($AW333:CS333)<0,0,IF(SUM($AX333:CS333)+CS333>$AW333,$AW333-SUM($AX333:CS333),CS333))","v":0},{"$f":"IF(SUM($AW333:CT333)<0,0,IF(SUM($AX333:CT333)+CT333>$AW333,$AW333-SUM($AX333:CT333),CT333))","v":0},{"$f":"IF(SUM($AW333:CU333)<0,0,IF(SUM($AX333:CU333)+CU333>$AW333,$AW333-SUM($AX333:CU333),CU333))","v":0},{"$f":"IF(SUM($AW333:CV333)<0,0,IF(SUM($AX333:CV333)+CV333>$AW333,$AW333-SUM($AX333:CV333),CV333))","v":0},{"$f":"IF(SUM($AW333:CW333)<0,0,IF(SUM($AX333:CW333)+CW333>$AW333,$AW333-SUM($AX333:CW333),CW333))","v":0},{"$f":"IF(SUM($AW333:CX333)<0,0,IF(SUM($AX333:CX333)+CX333>$AW333,$AW333-SUM($AX333:CX333),CX333))","v":0},{"$f":"IF(SUM($AW333:CY333)<0,0,IF(SUM($AX333:CY333)+CY333>$AW333,$AW333-SUM($AX333:CY333),CY333))","v":0},{"$f":"IF(SUM($AW333:CZ333)<0,0,IF(SUM($AX333:CZ333)+CZ333>$AW333,$AW333-SUM($AX333:CZ333),CZ333))","v":0},{"$f":"IF(SUM($AW333:DA333)<0,0,IF(SUM($AX333:DA333)+DA333>$AW333,$AW333-SUM($AX333:DA333),DA333))","v":0},{"$f":"IF(SUM($AW333:DB333)<0,0,IF(SUM($AX333:DB333)+DB333>$AW333,$AW333-SUM($AX333:DB333),DB333))","v":0},{"$f":"IF(SUM($AW333:DC333)<0,0,IF(SUM($AX333:DC333)+DC333>$AW333,$AW333-SUM($AX333:DC333),DC333))","v":0},{"$f":"IF(SUM($AW333:DD333)<0,0,IF(SUM($AX333:DD333)+DD333>$AW333,$AW333-SUM($AX333:DD333),DD333))","v":0},{"$f":"IF(SUM($AW333:DE333)<0,0,IF(SUM($AX333:DE333)+DE333>$AW333,$AW333-SUM($AX333:DE333),DE333))","v":0},{"$f":"IF(SUM($AW333:DF333)<0,0,IF(SUM($AX333:DF333)+DF333>$AW333,$AW333-SUM($AX333:DF333),DF333))","v":0},{"$f":"IF(SUM($AW333:DG333)<0,0,IF(SUM($AX333:DG333)+DG333>$AW333,$AW333-SUM($AX333:DG333),DG333))","v":0},{"$f":"IF(SUM($AW333:DH333)<0,0,IF(SUM($AX333:DH333)+DH333>$AW333,$AW333-SUM($AX333:DH333),DH333))","v":0},{"$f":"IF(SUM($AW333:DI333)<0,0,IF(SUM($AX333:DI333)+DI333>$AW333,$AW333-SUM($AX333:DI333),DI333))","v":0},{"$f":"IF(SUM($AW333:DJ333)<0,0,IF(SUM($AX333:DJ333)+DJ333>$AW333,$AW333-SUM($AX333:DJ333),DJ333))","v":0},{"$f":"IF(SUM($AW333:DK333)<0,0,IF(SUM($AX333:DK333)+DK333>$AW333,$AW333-SUM($AX333:DK333),DK333))","v":0},{"$f":"IF(SUM($AW333:DL333)<0,0,IF(SUM($AX333:DL333)+DL333>$AW333,$AW333-SUM($AX333:DL333),DL333))","v":0},{"$f":"IF(SUM($AW333:DM333)<0,0,IF(SUM($AX333:DM333)+DM333>$AW333,$AW333-SUM($AX333:DM333),DM333))","v":0},{"$f":"IF(SUM($AW333:DN333)<0,0,IF(SUM($AX333:DN333)+DN333>$AW333,$AW333-SUM($AX333:DN333),DN333))","v":0},{"$f":"IF(SUM($AW333:DO333)<0,0,IF(SUM($AX333:DO333)+DO333>$AW333,$AW333-SUM($AX333:DO333),DO333))","v":0},{"$f":"IF(SUM($AW333:DP333)<0,0,IF(SUM($AX333:DP333)+DP333>$AW333,$AW333-SUM($AX333:DP333),DP333))","v":0},{"$f":"IF(SUM($AW333:DQ333)<0,0,IF(SUM($AX333:DQ333)+DQ333>$AW333,$AW333-SUM($AX333:DQ333),DQ333))","v":0},{"$f":"IF(SUM($AW333:DR333)<0,0,IF(SUM($AX333:DR333)+DR333>$AW333,$AW333-SUM($AX333:DR333),DR333))","v":0},{"$f":"IF(SUM($AW333:DS333)<0,0,IF(SUM($AX333:DS333)+DS333>$AW333,$AW333-SUM($AX333:DS333),DS333))","v":0},{"$f":"IF(SUM($AW333:DT333)<0,0,IF(SUM($AX333:DT333)+DT333>$AW333,$AW333-SUM($AX333:DT333),DT333))","v":0},{"$f":"IF(SUM($AW333:DU333)<0,0,IF(SUM($AX333:DU333)+DU333>$AW333,$AW333-SUM($AX333:DU333),DU333))","v":0},{"$f":"IF(SUM($AW333:DV333)<0,0,IF(SUM($AX333:DV333)+DV333>$AW333,$AW333-SUM($AX333:DV333),DV333))","v":0},{"$f":"IF(SUM($AW333:DW333)<0,0,IF(SUM($AX333:DW333)+DW333>$AW333,$AW333-SUM($AX333:DW333),DW333))","v":0},{"$f":"IF(SUM($AW333:DX333)<0,0,IF(SUM($AX333:DX333)+DX333>$AW333,$AW333-SUM($AX333:DX333),DX333))","v":0},{"$f":"IF(SUM($AW333:DY333)<0,0,IF(SUM($AX333:DY333)+DY333>$AW333,$AW333-SUM($AX333:DY333),DY333))","v":0},{"$f":"IF(SUM($AW333:DZ333)<0,0,IF(SUM($AX333:DZ333)+DZ333>$AW333,$AW333-SUM($AX333:DZ333),DZ333))","v":0},{"$f":"IF(SUM($AW333:EA333)<0,0,IF(SUM($AX333:EA333)+EA333>$AW333,$AW333-SUM($AX333:EA333),EA333))","v":0},{"$f":"IF(SUM($AW333:EB333)<0,0,IF(SUM($AX333:EB333)+EB333>$AW333,$AW333-SUM($AX333:EB333),EB333))","v":0},{"$f":"IF(SUM($AW333:EC333)<0,0,IF(SUM($AX333:EC333)+EC333>$AW333,$AW333-SUM($AX333:EC333),EC333))","v":0},{"$f":"IF(SUM($AW333:ED333)<0,0,IF(SUM($AX333:ED333)+ED333>$AW333,$AW333-SUM($AX333:ED333),ED333))","v":0},{"$f":"IF(SUM($AW333:EE333)<0,0,IF(SUM($AX333:EE333)+EE333>$AW333,$AW333-SUM($AX333:EE333),EE333))","v":0},{"$f":"IF(SUM($AW333:EF333)<0,0,IF(SUM($AX333:EF333)+EF333>$AW333,$AW333-SUM($AX333:EF333),EF333))","v":0},{"$f":"IF(SUM($AW333:EG333)<0,0,IF(SUM($AX333:EG333)+EG333>$AW333,$AW333-SUM($AX333:EG333),EG333))","v":0},{"$f":"IF(SUM($AW333:EH333)<0,0,IF(SUM($AX333:EH333)+EH333>$AW333,$AW333-SUM($AX333:EH333),EH333))","v":0},{"$f":"IF(SUM($AW333:EI333)<0,0,IF(SUM($AX333:EI333)+EI333>$AW333,$AW333-SUM($AX333:EI333),EI333))","v":0},{"$f":"IF(SUM($AW333:EJ333)<0,0,IF(SUM($AX333:EJ333)+EJ333>$AW333,$AW333-SUM($AX333:EJ333),EJ333))","v":0},{"$f":"IF(SUM($AW333:EK333)<0,0,IF(SUM($AX333:EK333)+EK333>$AW333,$AW333-SUM($AX333:EK333),EK333))","v":0},{"$f":"IF(SUM($AW333:EL333)<0,0,IF(SUM($AX333:EL333)+EL333>$AW333,$AW333-SUM($AX333:EL333),EL333))","v":0},{"$f":"IF(SUM($AW333:EM333)<0,0,IF(SUM($AX333:EM333)+EM333>$AW333,$AW333-SUM($AX333:EM333),EM333))","v":0},{"$f":"IF(SUM($AW333:EN333)<0,0,IF(SUM($AX333:EN333)+EN333>$AW333,$AW333-SUM($AX333:EN333),EN333))","v":0},{"$f":"IF(SUM($AW333:EO333)<0,0,IF(SUM($AX333:EO333)+EO333>$AW333,$AW333-SUM($AX333:EO333),EO333))","v":0},{"$f":"IF(SUM($AW333:EP333)<0,0,IF(SUM($AX333:EP333)+EP333>$AW333,$AW333-SUM($AX333:EP333),EP333))","v":0},{"$f":"IF(SUM($AW333:EQ333)<0,0,IF(SUM($AX333:EQ333)+EQ333>$AW333,$AW333-SUM($AX333:EQ333),EQ333))","v":0},{"$f":"IF(SUM($AW333:ER333)<0,0,IF(SUM($AX333:ER333)+ER333>$AW333,$AW333-SUM($AX333:ER333),ER333))","v":0},{"$f":"IF(SUM($AW333:ES333)<0,0,IF(SUM($AX333:ES333)+ES333>$AW333,$AW333-SUM($AX333:ES333),ES333))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9564876485149158E-4,{"$f":"IF(SUM($AE334:AE334)+AE334>$AD25,$AD25-SUM($AE334:AE334),AE334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AF334)+AF334>$AD25,$AD25-SUM($AE334:AF334),AF334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AG334)+AG334>$AD25,$AD25-SUM($AE334:AG334),AG334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AH334)+AH334>$AD25,$AD25-SUM($AE334:AH334),AH334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AI334)+AI334>$AD25,$AD25-SUM($AE334:AI334),AI334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AJ334)+AJ334>$AD25,$AD25-SUM($AE334:AJ334),AJ334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AK334)+AK334>$AD25,$AD25-SUM($AE334:AK334),AK334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AL334)+AL334>$AD25,$AD25-SUM($AE334:AL334),AL334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AM334)+AM334>$AD25,$AD25-SUM($AE334:AM334),AM334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AN334)+AN334>$AD25,$AD25-SUM($AE334:AN334),AN334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AO334)+AO334>$AD25,$AD25-SUM($AE334:AO334),AO334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AP334)+AP334>$AD25,$AD25-SUM($AE334:AP334),AP334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AQ334)+AQ334>$AD25,$AD25-SUM($AE334:AQ334),AQ334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AR334)+AR334>$AD25,$AD25-SUM($AE334:AR334),AR334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AS334)+AS334>$AD25,$AD25-SUM($AE334:AS334),AS334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AT334)+AT334>$AD25,$AD25-SUM($AE334:AT334),AT334)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AE334:AU334)+AU334>$AD25,$AD25-SUM($AE334:AU334),AU334)","v":8.9564876485149158E-4},0.35032313223267314,1.3738162048340124E-2,{"$f":"IF(SUM($AW334:AX334)<0,0,IF(SUM($AX334:AX334)+AX334>$AW334,$AW334-SUM($AX334:AX334),AX334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:AY334)<0,0,IF(SUM($AX334:AY334)+AY334>$AW334,$AW334-SUM($AX334:AY334),AY334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:AZ334)<0,0,IF(SUM($AX334:AZ334)+AZ334>$AW334,$AW334-SUM($AX334:AZ334),AZ334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BA334)<0,0,IF(SUM($AX334:BA334)+BA334>$AW334,$AW334-SUM($AX334:BA334),BA334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BB334)<0,0,IF(SUM($AX334:BB334)+BB334>$AW334,$AW334-SUM($AX334:BB334),BB334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BC334)<0,0,IF(SUM($AX334:BC334)+BC334>$AW334,$AW334-SUM($AX334:BC334),BC334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BD334)<0,0,IF(SUM($AX334:BD334)+BD334>$AW334,$AW334-SUM($AX334:BD334),BD334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BE334)<0,0,IF(SUM($AX334:BE334)+BE334>$AW334,$AW334-SUM($AX334:BE334),BE334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BF334)<0,0,IF(SUM($AX334:BF334)+BF334>$AW334,$AW334-SUM($AX334:BF334),BF334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BG334)<0,0,IF(SUM($AX334:BG334)+BG334>$AW334,$AW334-SUM($AX334:BG334),BG334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BH334)<0,0,IF(SUM($AX334:BH334)+BH334>$AW334,$AW334-SUM($AX334:BH334),BH334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BI334)<0,0,IF(SUM($AX334:BI334)+BI334>$AW334,$AW334-SUM($AX334:BI334),BI334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BJ334)<0,0,IF(SUM($AX334:BJ334)+BJ334>$AW334,$AW334-SUM($AX334:BJ334),BJ334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BK334)<0,0,IF(SUM($AX334:BK334)+BK334>$AW334,$AW334-SUM($AX334:BK334),BK334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BL334)<0,0,IF(SUM($AX334:BL334)+BL334>$AW334,$AW334-SUM($AX334:BL334),BL334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BM334)<0,0,IF(SUM($AX334:BM334)+BM334>$AW334,$AW334-SUM($AX334:BM334),BM334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BN334)<0,0,IF(SUM($AX334:BN334)+BN334>$AW334,$AW334-SUM($AX334:BN334),BN334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BO334)<0,0,IF(SUM($AX334:BO334)+BO334>$AW334,$AW334-SUM($AX334:BO334),BO334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BP334)<0,0,IF(SUM($AX334:BP334)+BP334>$AW334,$AW334-SUM($AX334:BP334),BP334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BQ334)<0,0,IF(SUM($AX334:BQ334)+BQ334>$AW334,$AW334-SUM($AX334:BQ334),BQ334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BR334)<0,0,IF(SUM($AX334:BR334)+BR334>$AW334,$AW334-SUM($AX334:BR334),BR334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BS334)<0,0,IF(SUM($AX334:BS334)+BS334>$AW334,$AW334-SUM($AX334:BS334),BS334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BT334)<0,0,IF(SUM($AX334:BT334)+BT334>$AW334,$AW334-SUM($AX334:BT334),BT334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BU334)<0,0,IF(SUM($AX334:BU334)+BU334>$AW334,$AW334-SUM($AX334:BU334),BU334))","v":1.3738162048340124E-2},{"$f":"IF(SUM($AW334:BV334)<0,0,IF(SUM($AX334:BV334)+BV334>$AW334,$AW334-SUM($AX334:BV334),BV334))","v":6.869081024170054E-3},{"$f":"IF(SUM($AW334:BW334)<0,0,IF(SUM($AX334:BW334)+BW334>$AW334,$AW334-SUM($AX334:BW334),BW334))","v":0},{"$f":"IF(SUM($AW334:BX334)<0,0,IF(SUM($AX334:BX334)+BX334>$AW334,$AW334-SUM($AX334:BX334),BX334))","v":0},{"$f":"IF(SUM($AW334:BY334)<0,0,IF(SUM($AX334:BY334)+BY334>$AW334,$AW334-SUM($AX334:BY334),BY334))","v":0},{"$f":"IF(SUM($AW334:BZ334)<0,0,IF(SUM($AX334:BZ334)+BZ334>$AW334,$AW334-SUM($AX334:BZ334),BZ334))","v":0},{"$f":"IF(SUM($AW334:CA334)<0,0,IF(SUM($AX334:CA334)+CA334>$AW334,$AW334-SUM($AX334:CA334),CA334))","v":0},{"$f":"IF(SUM($AW334:CB334)<0,0,IF(SUM($AX334:CB334)+CB334>$AW334,$AW334-SUM($AX334:CB334),CB334))","v":0},{"$f":"IF(SUM($AW334:CC334)<0,0,IF(SUM($AX334:CC334)+CC334>$AW334,$AW334-SUM($AX334:CC334),CC334))","v":0},{"$f":"IF(SUM($AW334:CD334)<0,0,IF(SUM($AX334:CD334)+CD334>$AW334,$AW334-SUM($AX334:CD334),CD334))","v":0},{"$f":"IF(SUM($AW334:CE334)<0,0,IF(SUM($AX334:CE334)+CE334>$AW334,$AW334-SUM($AX334:CE334),CE334))","v":0},{"$f":"IF(SUM($AW334:CF334)<0,0,IF(SUM($AX334:CF334)+CF334>$AW334,$AW334-SUM($AX334:CF334),CF334))","v":0},{"$f":"IF(SUM($AW334:CG334)<0,0,IF(SUM($AX334:CG334)+CG334>$AW334,$AW334-SUM($AX334:CG334),CG334))","v":0},{"$f":"IF(SUM($AW334:CH334)<0,0,IF(SUM($AX334:CH334)+CH334>$AW334,$AW334-SUM($AX334:CH334),CH334))","v":0},{"$f":"IF(SUM($AW334:CI334)<0,0,IF(SUM($AX334:CI334)+CI334>$AW334,$AW334-SUM($AX334:CI334),CI334))","v":0},{"$f":"IF(SUM($AW334:CJ334)<0,0,IF(SUM($AX334:CJ334)+CJ334>$AW334,$AW334-SUM($AX334:CJ334),CJ334))","v":0},{"$f":"IF(SUM($AW334:CK334)<0,0,IF(SUM($AX334:CK334)+CK334>$AW334,$AW334-SUM($AX334:CK334),CK334))","v":0},{"$f":"IF(SUM($AW334:CL334)<0,0,IF(SUM($AX334:CL334)+CL334>$AW334,$AW334-SUM($AX334:CL334),CL334))","v":0},{"$f":"IF(SUM($AW334:CM334)<0,0,IF(SUM($AX334:CM334)+CM334>$AW334,$AW334-SUM($AX334:CM334),CM334))","v":0},{"$f":"IF(SUM($AW334:CN334)<0,0,IF(SUM($AX334:CN334)+CN334>$AW334,$AW334-SUM($AX334:CN334),CN334))","v":0},{"$f":"IF(SUM($AW334:CO334)<0,0,IF(SUM($AX334:CO334)+CO334>$AW334,$AW334-SUM($AX334:CO334),CO334))","v":0},{"$f":"IF(SUM($AW334:CP334)<0,0,IF(SUM($AX334:CP334)+CP334>$AW334,$AW334-SUM($AX334:CP334),CP334))","v":0},{"$f":"IF(SUM($AW334:CQ334)<0,0,IF(SUM($AX334:CQ334)+CQ334>$AW334,$AW334-SUM($AX334:CQ334),CQ334))","v":0},{"$f":"IF(SUM($AW334:CR334)<0,0,IF(SUM($AX334:CR334)+CR334>$AW334,$AW334-SUM($AX334:CR334),CR334))","v":0},{"$f":"IF(SUM($AW334:CS334)<0,0,IF(SUM($AX334:CS334)+CS334>$AW334,$AW334-SUM($AX334:CS334),CS334))","v":0},{"$f":"IF(SUM($AW334:CT334)<0,0,IF(SUM($AX334:CT334)+CT334>$AW334,$AW334-SUM($AX334:CT334),CT334))","v":0},{"$f":"IF(SUM($AW334:CU334)<0,0,IF(SUM($AX334:CU334)+CU334>$AW334,$AW334-SUM($AX334:CU334),CU334))","v":0},{"$f":"IF(SUM($AW334:CV334)<0,0,IF(SUM($AX334:CV334)+CV334>$AW334,$AW334-SUM($AX334:CV334),CV334))","v":0},{"$f":"IF(SUM($AW334:CW334)<0,0,IF(SUM($AX334:CW334)+CW334>$AW334,$AW334-SUM($AX334:CW334),CW334))","v":0},{"$f":"IF(SUM($AW334:CX334)<0,0,IF(SUM($AX334:CX334)+CX334>$AW334,$AW334-SUM($AX334:CX334),CX334))","v":0},{"$f":"IF(SUM($AW334:CY334)<0,0,IF(SUM($AX334:CY334)+CY334>$AW334,$AW334-SUM($AX334:CY334),CY334))","v":0},{"$f":"IF(SUM($AW334:CZ334)<0,0,IF(SUM($AX334:CZ334)+CZ334>$AW334,$AW334-SUM($AX334:CZ334),CZ334))","v":0},{"$f":"IF(SUM($AW334:DA334)<0,0,IF(SUM($AX334:DA334)+DA334>$AW334,$AW334-SUM($AX334:DA334),DA334))","v":0},{"$f":"IF(SUM($AW334:DB334)<0,0,IF(SUM($AX334:DB334)+DB334>$AW334,$AW334-SUM($AX334:DB334),DB334))","v":0},{"$f":"IF(SUM($AW334:DC334)<0,0,IF(SUM($AX334:DC334)+DC334>$AW334,$AW334-SUM($AX334:DC334),DC334))","v":0},{"$f":"IF(SUM($AW334:DD334)<0,0,IF(SUM($AX334:DD334)+DD334>$AW334,$AW334-SUM($AX334:DD334),DD334))","v":0},{"$f":"IF(SUM($AW334:DE334)<0,0,IF(SUM($AX334:DE334)+DE334>$AW334,$AW334-SUM($AX334:DE334),DE334))","v":0},{"$f":"IF(SUM($AW334:DF334)<0,0,IF(SUM($AX334:DF334)+DF334>$AW334,$AW334-SUM($AX334:DF334),DF334))","v":0},{"$f":"IF(SUM($AW334:DG334)<0,0,IF(SUM($AX334:DG334)+DG334>$AW334,$AW334-SUM($AX334:DG334),DG334))","v":0},{"$f":"IF(SUM($AW334:DH334)<0,0,IF(SUM($AX334:DH334)+DH334>$AW334,$AW334-SUM($AX334:DH334),DH334))","v":0},{"$f":"IF(SUM($AW334:DI334)<0,0,IF(SUM($AX334:DI334)+DI334>$AW334,$AW334-SUM($AX334:DI334),DI334))","v":0},{"$f":"IF(SUM($AW334:DJ334)<0,0,IF(SUM($AX334:DJ334)+DJ334>$AW334,$AW334-SUM($AX334:DJ334),DJ334))","v":0},{"$f":"IF(SUM($AW334:DK334)<0,0,IF(SUM($AX334:DK334)+DK334>$AW334,$AW334-SUM($AX334:DK334),DK334))","v":0},{"$f":"IF(SUM($AW334:DL334)<0,0,IF(SUM($AX334:DL334)+DL334>$AW334,$AW334-SUM($AX334:DL334),DL334))","v":0},{"$f":"IF(SUM($AW334:DM334)<0,0,IF(SUM($AX334:DM334)+DM334>$AW334,$AW334-SUM($AX334:DM334),DM334))","v":0},{"$f":"IF(SUM($AW334:DN334)<0,0,IF(SUM($AX334:DN334)+DN334>$AW334,$AW334-SUM($AX334:DN334),DN334))","v":0},{"$f":"IF(SUM($AW334:DO334)<0,0,IF(SUM($AX334:DO334)+DO334>$AW334,$AW334-SUM($AX334:DO334),DO334))","v":0},{"$f":"IF(SUM($AW334:DP334)<0,0,IF(SUM($AX334:DP334)+DP334>$AW334,$AW334-SUM($AX334:DP334),DP334))","v":0},{"$f":"IF(SUM($AW334:DQ334)<0,0,IF(SUM($AX334:DQ334)+DQ334>$AW334,$AW334-SUM($AX334:DQ334),DQ334))","v":0},{"$f":"IF(SUM($AW334:DR334)<0,0,IF(SUM($AX334:DR334)+DR334>$AW334,$AW334-SUM($AX334:DR334),DR334))","v":0},{"$f":"IF(SUM($AW334:DS334)<0,0,IF(SUM($AX334:DS334)+DS334>$AW334,$AW334-SUM($AX334:DS334),DS334))","v":0},{"$f":"IF(SUM($AW334:DT334)<0,0,IF(SUM($AX334:DT334)+DT334>$AW334,$AW334-SUM($AX334:DT334),DT334))","v":0},{"$f":"IF(SUM($AW334:DU334)<0,0,IF(SUM($AX334:DU334)+DU334>$AW334,$AW334-SUM($AX334:DU334),DU334))","v":0},{"$f":"IF(SUM($AW334:DV334)<0,0,IF(SUM($AX334:DV334)+DV334>$AW334,$AW334-SUM($AX334:DV334),DV334))","v":0},{"$f":"IF(SUM($AW334:DW334)<0,0,IF(SUM($AX334:DW334)+DW334>$AW334,$AW334-SUM($AX334:DW334),DW334))","v":0},{"$f":"IF(SUM($AW334:DX334)<0,0,IF(SUM($AX334:DX334)+DX334>$AW334,$AW334-SUM($AX334:DX334),DX334))","v":0},{"$f":"IF(SUM($AW334:DY334)<0,0,IF(SUM($AX334:DY334)+DY334>$AW334,$AW334-SUM($AX334:DY334),DY334))","v":0},{"$f":"IF(SUM($AW334:DZ334)<0,0,IF(SUM($AX334:DZ334)+DZ334>$AW334,$AW334-SUM($AX334:DZ334),DZ334))","v":0},{"$f":"IF(SUM($AW334:EA334)<0,0,IF(SUM($AX334:EA334)+EA334>$AW334,$AW334-SUM($AX334:EA334),EA334))","v":0},{"$f":"IF(SUM($AW334:EB334)<0,0,IF(SUM($AX334:EB334)+EB334>$AW334,$AW334-SUM($AX334:EB334),EB334))","v":0},{"$f":"IF(SUM($AW334:EC334)<0,0,IF(SUM($AX334:EC334)+EC334>$AW334,$AW334-SUM($AX334:EC334),EC334))","v":0},{"$f":"IF(SUM($AW334:ED334)<0,0,IF(SUM($AX334:ED334)+ED334>$AW334,$AW334-SUM($AX334:ED334),ED334))","v":0},{"$f":"IF(SUM($AW334:EE334)<0,0,IF(SUM($AX334:EE334)+EE334>$AW334,$AW334-SUM($AX334:EE334),EE334))","v":0},{"$f":"IF(SUM($AW334:EF334)<0,0,IF(SUM($AX334:EF334)+EF334>$AW334,$AW334-SUM($AX334:EF334),EF334))","v":0},{"$f":"IF(SUM($AW334:EG334)<0,0,IF(SUM($AX334:EG334)+EG334>$AW334,$AW334-SUM($AX334:EG334),EG334))","v":0},{"$f":"IF(SUM($AW334:EH334)<0,0,IF(SUM($AX334:EH334)+EH334>$AW334,$AW334-SUM($AX334:EH334),EH334))","v":0},{"$f":"IF(SUM($AW334:EI334)<0,0,IF(SUM($AX334:EI334)+EI334>$AW334,$AW334-SUM($AX334:EI334),EI334))","v":0},{"$f":"IF(SUM($AW334:EJ334)<0,0,IF(SUM($AX334:EJ334)+EJ334>$AW334,$AW334-SUM($AX334:EJ334),EJ334))","v":0},{"$f":"IF(SUM($AW334:EK334)<0,0,IF(SUM($AX334:EK334)+EK334>$AW334,$AW334-SUM($AX334:EK334),EK334))","v":0},{"$f":"IF(SUM($AW334:EL334)<0,0,IF(SUM($AX334:EL334)+EL334>$AW334,$AW334-SUM($AX334:EL334),EL334))","v":0},{"$f":"IF(SUM($AW334:EM334)<0,0,IF(SUM($AX334:EM334)+EM334>$AW334,$AW334-SUM($AX334:EM334),EM334))","v":0},{"$f":"IF(SUM($AW334:EN334)<0,0,IF(SUM($AX334:EN334)+EN334>$AW334,$AW334-SUM($AX334:EN334),EN334))","v":0},{"$f":"IF(SUM($AW334:EO334)<0,0,IF(SUM($AX334:EO334)+EO334>$AW334,$AW334-SUM($AX334:EO334),EO334))","v":0},{"$f":"IF(SUM($AW334:EP334)<0,0,IF(SUM($AX334:EP334)+EP334>$AW334,$AW334-SUM($AX334:EP334),EP334))","v":0},{"$f":"IF(SUM($AW334:EQ334)<0,0,IF(SUM($AX334:EQ334)+EQ334>$AW334,$AW334-SUM($AX334:EQ334),EQ334))","v":0},{"$f":"IF(SUM($AW334:ER334)<0,0,IF(SUM($AX334:ER334)+ER334>$AW334,$AW334-SUM($AX334:ER334),ER334))","v":0},{"$f":"IF(SUM($AW334:ES334)<0,0,IF(SUM($AX334:ES334)+ES334>$AW334,$AW334-SUM($AX334:ES334),ES334))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AE335:AE335)+AE335>$AD26,$AD26-SUM($AE335:AE335),AE335)","v":0},{"$f":"IF(SUM($AE335:AF335)+AF335>$AD26,$AD26-SUM($AE335:AF335),AF335)","v":0},{"$f":"IF(SUM($AE335:AG335)+AG335>$AD26,$AD26-SUM($AE335:AG335),AG335)","v":0},{"$f":"IF(SUM($AE335:AH335)+AH335>$AD26,$AD26-SUM($AE335:AH335),AH335)","v":0},{"$f":"IF(SUM($AE335:AI335)+AI335>$AD26,$AD26-SUM($AE335:AI335),AI335)","v":0},{"$f":"IF(SUM($AE335:AJ335)+AJ335>$AD26,$AD26-SUM($AE335:AJ335),AJ335)","v":0},{"$f":"IF(SUM($AE335:AK335)+AK335>$AD26,$AD26-SUM($AE335:AK335),AK335)","v":0},{"$f":"IF(SUM($AE335:AL335)+AL335>$AD26,$AD26-SUM($AE335:AL335),AL335)","v":0},{"$f":"IF(SUM($AE335:AM335)+AM335>$AD26,$AD26-SUM($AE335:AM335),AM335)","v":0},{"$f":"IF(SUM($AE335:AN335)+AN335>$AD26,$AD26-SUM($AE335:AN335),AN335)","v":0},{"$f":"IF(SUM($AE335:AO335)+AO335>$AD26,$AD26-SUM($AE335:AO335),AO335)","v":0},{"$f":"IF(SUM($AE335:AP335)+AP335>$AD26,$AD26-SUM($AE335:AP335),AP335)","v":0},{"$f":"IF(SUM($AE335:AQ335)+AQ335>$AD26,$AD26-SUM($AE335:AQ335),AQ335)","v":0},{"$f":"IF(SUM($AE335:AR335)+AR335>$AD26,$AD26-SUM($AE335:AR335),AR335)","v":0},{"$f":"IF(SUM($AE335:AS335)+AS335>$AD26,$AD26-SUM($AE335:AS335),AS335)","v":0},{"$f":"IF(SUM($AE335:AT335)+AT335>$AD26,$AD26-SUM($AE335:AT335),AT335)","v":0},{"$f":"IF(SUM($AE335:AU335)+AU335>$AD26,$AD26-SUM($AE335:AU335),AU335)","v":0},0,0,{"$f":"IF(SUM($AW335:AX335)<0,0,IF(SUM($AX335:AX335)+AX335>$AW335,$AW335-SUM($AX335:AX335),AX335))","v":0},{"$f":"IF(SUM($AW335:AY335)<0,0,IF(SUM($AX335:AY335)+AY335>$AW335,$AW335-SUM($AX335:AY335),AY335))","v":0},{"$f":"IF(SUM($AW335:AZ335)<0,0,IF(SUM($AX335:AZ335)+AZ335>$AW335,$AW335-SUM($AX335:AZ335),AZ335))","v":0},{"$f":"IF(SUM($AW335:BA335)<0,0,IF(SUM($AX335:BA335)+BA335>$AW335,$AW335-SUM($AX335:BA335),BA335))","v":0},{"$f":"IF(SUM($AW335:BB335)<0,0,IF(SUM($AX335:BB335)+BB335>$AW335,$AW335-SUM($AX335:BB335),BB335))","v":0},{"$f":"IF(SUM($AW335:BC335)<0,0,IF(SUM($AX335:BC335)+BC335>$AW335,$AW335-SUM($AX335:BC335),BC335))","v":0},{"$f":"IF(SUM($AW335:BD335)<0,0,IF(SUM($AX335:BD335)+BD335>$AW335,$AW335-SUM($AX335:BD335),BD335))","v":0},{"$f":"IF(SUM($AW335:BE335)<0,0,IF(SUM($AX335:BE335)+BE335>$AW335,$AW335-SUM($AX335:BE335),BE335))","v":0},{"$f":"IF(SUM($AW335:BF335)<0,0,IF(SUM($AX335:BF335)+BF335>$AW335,$AW335-SUM($AX335:BF335),BF335))","v":0},{"$f":"IF(SUM($AW335:BG335)<0,0,IF(SUM($AX335:BG335)+BG335>$AW335,$AW335-SUM($AX335:BG335),BG335))","v":0},{"$f":"IF(SUM($AW335:BH335)<0,0,IF(SUM($AX335:BH335)+BH335>$AW335,$AW335-SUM($AX335:BH335),BH335))","v":0},{"$f":"IF(SUM($AW335:BI335)<0,0,IF(SUM($AX335:BI335)+BI335>$AW335,$AW335-SUM($AX335:BI335),BI335))","v":0},{"$f":"IF(SUM($AW335:BJ335)<0,0,IF(SUM($AX335:BJ335)+BJ335>$AW335,$AW335-SUM($AX335:BJ335),BJ335))","v":0},{"$f":"IF(SUM($AW335:BK335)<0,0,IF(SUM($AX335:BK335)+BK335>$AW335,$AW335-SUM($AX335:BK335),BK335))","v":0},{"$f":"IF(SUM($AW335:BL335)<0,0,IF(SUM($AX335:BL335)+BL335>$AW335,$AW335-SUM($AX335:BL335),BL335))","v":0},{"$f":"IF(SUM($AW335:BM335)<0,0,IF(SUM($AX335:BM335)+BM335>$AW335,$AW335-SUM($AX335:BM335),BM335))","v":0},{"$f":"IF(SUM($AW335:BN335)<0,0,IF(SUM($AX335:BN335)+BN335>$AW335,$AW335-SUM($AX335:BN335),BN335))","v":0},{"$f":"IF(SUM($AW335:BO335)<0,0,IF(SUM($AX335:BO335)+BO335>$AW335,$AW335-SUM($AX335:BO335),BO335))","v":0},{"$f":"IF(SUM($AW335:BP335)<0,0,IF(SUM($AX335:BP335)+BP335>$AW335,$AW335-SUM($AX335:BP335),BP335))","v":0},{"$f":"IF(SUM($AW335:BQ335)<0,0,IF(SUM($AX335:BQ335)+BQ335>$AW335,$AW335-SUM($AX335:BQ335),BQ335))","v":0},{"$f":"IF(SUM($AW335:BR335)<0,0,IF(SUM($AX335:BR335)+BR335>$AW335,$AW335-SUM($AX335:BR335),BR335))","v":0},{"$f":"IF(SUM($AW335:BS335)<0,0,IF(SUM($AX335:BS335)+BS335>$AW335,$AW335-SUM($AX335:BS335),BS335))","v":0},{"$f":"IF(SUM($AW335:BT335)<0,0,IF(SUM($AX335:BT335)+BT335>$AW335,$AW335-SUM($AX335:BT335),BT335))","v":0},{"$f":"IF(SUM($AW335:BU335)<0,0,IF(SUM($AX335:BU335)+BU335>$AW335,$AW335-SUM($AX335:BU335),BU335))","v":0},{"$f":"IF(SUM($AW335:BV335)<0,0,IF(SUM($AX335:BV335)+BV335>$AW335,$AW335-SUM($AX335:BV335),BV335))","v":0},{"$f":"IF(SUM($AW335:BW335)<0,0,IF(SUM($AX335:BW335)+BW335>$AW335,$AW335-SUM($AX335:BW335),BW335))","v":0},{"$f":"IF(SUM($AW335:BX335)<0,0,IF(SUM($AX335:BX335)+BX335>$AW335,$AW335-SUM($AX335:BX335),BX335))","v":0},{"$f":"IF(SUM($AW335:BY335)<0,0,IF(SUM($AX335:BY335)+BY335>$AW335,$AW335-SUM($AX335:BY335),BY335))","v":0},{"$f":"IF(SUM($AW335:BZ335)<0,0,IF(SUM($AX335:BZ335)+BZ335>$AW335,$AW335-SUM($AX335:BZ335),BZ335))","v":0},{"$f":"IF(SUM($AW335:CA335)<0,0,IF(SUM($AX335:CA335)+CA335>$AW335,$AW335-SUM($AX335:CA335),CA335))","v":0},{"$f":"IF(SUM($AW335:CB335)<0,0,IF(SUM($AX335:CB335)+CB335>$AW335,$AW335-SUM($AX335:CB335),CB335))","v":0},{"$f":"IF(SUM($AW335:CC335)<0,0,IF(SUM($AX335:CC335)+CC335>$AW335,$AW335-SUM($AX335:CC335),CC335))","v":0},{"$f":"IF(SUM($AW335:CD335)<0,0,IF(SUM($AX335:CD335)+CD335>$AW335,$AW335-SUM($AX335:CD335),CD335))","v":0},{"$f":"IF(SUM($AW335:CE335)<0,0,IF(SUM($AX335:CE335)+CE335>$AW335,$AW335-SUM($AX335:CE335),CE335))","v":0},{"$f":"IF(SUM($AW335:CF335)<0,0,IF(SUM($AX335:CF335)+CF335>$AW335,$AW335-SUM($AX335:CF335),CF335))","v":0},{"$f":"IF(SUM($AW335:CG335)<0,0,IF(SUM($AX335:CG335)+CG335>$AW335,$AW335-SUM($AX335:CG335),CG335))","v":0},{"$f":"IF(SUM($AW335:CH335)<0,0,IF(SUM($AX335:CH335)+CH335>$AW335,$AW335-SUM($AX335:CH335),CH335))","v":0},{"$f":"IF(SUM($AW335:CI335)<0,0,IF(SUM($AX335:CI335)+CI335>$AW335,$AW335-SUM($AX335:CI335),CI335))","v":0},{"$f":"IF(SUM($AW335:CJ335)<0,0,IF(SUM($AX335:CJ335)+CJ335>$AW335,$AW335-SUM($AX335:CJ335),CJ335))","v":0},{"$f":"IF(SUM($AW335:CK335)<0,0,IF(SUM($AX335:CK335)+CK335>$AW335,$AW335-SUM($AX335:CK335),CK335))","v":0},{"$f":"IF(SUM($AW335:CL335)<0,0,IF(SUM($AX335:CL335)+CL335>$AW335,$AW335-SUM($AX335:CL335),CL335))","v":0},{"$f":"IF(SUM($AW335:CM335)<0,0,IF(SUM($AX335:CM335)+CM335>$AW335,$AW335-SUM($AX335:CM335),CM335))","v":0},{"$f":"IF(SUM($AW335:CN335)<0,0,IF(SUM($AX335:CN335)+CN335>$AW335,$AW335-SUM($AX335:CN335),CN335))","v":0},{"$f":"IF(SUM($AW335:CO335)<0,0,IF(SUM($AX335:CO335)+CO335>$AW335,$AW335-SUM($AX335:CO335),CO335))","v":0},{"$f":"IF(SUM($AW335:CP335)<0,0,IF(SUM($AX335:CP335)+CP335>$AW335,$AW335-SUM($AX335:CP335),CP335))","v":0},{"$f":"IF(SUM($AW335:CQ335)<0,0,IF(SUM($AX335:CQ335)+CQ335>$AW335,$AW335-SUM($AX335:CQ335),CQ335))","v":0},{"$f":"IF(SUM($AW335:CR335)<0,0,IF(SUM($AX335:CR335)+CR335>$AW335,$AW335-SUM($AX335:CR335),CR335))","v":0},{"$f":"IF(SUM($AW335:CS335)<0,0,IF(SUM($AX335:CS335)+CS335>$AW335,$AW335-SUM($AX335:CS335),CS335))","v":0},{"$f":"IF(SUM($AW335:CT335)<0,0,IF(SUM($AX335:CT335)+CT335>$AW335,$AW335-SUM($AX335:CT335),CT335))","v":0},{"$f":"IF(SUM($AW335:CU335)<0,0,IF(SUM($AX335:CU335)+CU335>$AW335,$AW335-SUM($AX335:CU335),CU335))","v":0},{"$f":"IF(SUM($AW335:CV335)<0,0,IF(SUM($AX335:CV335)+CV335>$AW335,$AW335-SUM($AX335:CV335),CV335))","v":0},{"$f":"IF(SUM($AW335:CW335)<0,0,IF(SUM($AX335:CW335)+CW335>$AW335,$AW335-SUM($AX335:CW335),CW335))","v":0},{"$f":"IF(SUM($AW335:CX335)<0,0,IF(SUM($AX335:CX335)+CX335>$AW335,$AW335-SUM($AX335:CX335),CX335))","v":0},{"$f":"IF(SUM($AW335:CY335)<0,0,IF(SUM($AX335:CY335)+CY335>$AW335,$AW335-SUM($AX335:CY335),CY335))","v":0},{"$f":"IF(SUM($AW335:CZ335)<0,0,IF(SUM($AX335:CZ335)+CZ335>$AW335,$AW335-SUM($AX335:CZ335),CZ335))","v":0},{"$f":"IF(SUM($AW335:DA335)<0,0,IF(SUM($AX335:DA335)+DA335>$AW335,$AW335-SUM($AX335:DA335),DA335))","v":0},{"$f":"IF(SUM($AW335:DB335)<0,0,IF(SUM($AX335:DB335)+DB335>$AW335,$AW335-SUM($AX335:DB335),DB335))","v":0},{"$f":"IF(SUM($AW335:DC335)<0,0,IF(SUM($AX335:DC335)+DC335>$AW335,$AW335-SUM($AX335:DC335),DC335))","v":0},{"$f":"IF(SUM($AW335:DD335)<0,0,IF(SUM($AX335:DD335)+DD335>$AW335,$AW335-SUM($AX335:DD335),DD335))","v":0},{"$f":"IF(SUM($AW335:DE335)<0,0,IF(SUM($AX335:DE335)+DE335>$AW335,$AW335-SUM($AX335:DE335),DE335))","v":0},{"$f":"IF(SUM($AW335:DF335)<0,0,IF(SUM($AX335:DF335)+DF335>$AW335,$AW335-SUM($AX335:DF335),DF335))","v":0},{"$f":"IF(SUM($AW335:DG335)<0,0,IF(SUM($AX335:DG335)+DG335>$AW335,$AW335-SUM($AX335:DG335),DG335))","v":0},{"$f":"IF(SUM($AW335:DH335)<0,0,IF(SUM($AX335:DH335)+DH335>$AW335,$AW335-SUM($AX335:DH335),DH335))","v":0},{"$f":"IF(SUM($AW335:DI335)<0,0,IF(SUM($AX335:DI335)+DI335>$AW335,$AW335-SUM($AX335:DI335),DI335))","v":0},{"$f":"IF(SUM($AW335:DJ335)<0,0,IF(SUM($AX335:DJ335)+DJ335>$AW335,$AW335-SUM($AX335:DJ335),DJ335))","v":0},{"$f":"IF(SUM($AW335:DK335)<0,0,IF(SUM($AX335:DK335)+DK335>$AW335,$AW335-SUM($AX335:DK335),DK335))","v":0},{"$f":"IF(SUM($AW335:DL335)<0,0,IF(SUM($AX335:DL335)+DL335>$AW335,$AW335-SUM($AX335:DL335),DL335))","v":0},{"$f":"IF(SUM($AW335:DM335)<0,0,IF(SUM($AX335:DM335)+DM335>$AW335,$AW335-SUM($AX335:DM335),DM335))","v":0},{"$f":"IF(SUM($AW335:DN335)<0,0,IF(SUM($AX335:DN335)+DN335>$AW335,$AW335-SUM($AX335:DN335),DN335))","v":0},{"$f":"IF(SUM($AW335:DO335)<0,0,IF(SUM($AX335:DO335)+DO335>$AW335,$AW335-SUM($AX335:DO335),DO335))","v":0},{"$f":"IF(SUM($AW335:DP335)<0,0,IF(SUM($AX335:DP335)+DP335>$AW335,$AW335-SUM($AX335:DP335),DP335))","v":0},{"$f":"IF(SUM($AW335:DQ335)<0,0,IF(SUM($AX335:DQ335)+DQ335>$AW335,$AW335-SUM($AX335:DQ335),DQ335))","v":0},{"$f":"IF(SUM($AW335:DR335)<0,0,IF(SUM($AX335:DR335)+DR335>$AW335,$AW335-SUM($AX335:DR335),DR335))","v":0},{"$f":"IF(SUM($AW335:DS335)<0,0,IF(SUM($AX335:DS335)+DS335>$AW335,$AW335-SUM($AX335:DS335),DS335))","v":0},{"$f":"IF(SUM($AW335:DT335)<0,0,IF(SUM($AX335:DT335)+DT335>$AW335,$AW335-SUM($AX335:DT335),DT335))","v":0},{"$f":"IF(SUM($AW335:DU335)<0,0,IF(SUM($AX335:DU335)+DU335>$AW335,$AW335-SUM($AX335:DU335),DU335))","v":0},{"$f":"IF(SUM($AW335:DV335)<0,0,IF(SUM($AX335:DV335)+DV335>$AW335,$AW335-SUM($AX335:DV335),DV335))","v":0},{"$f":"IF(SUM($AW335:DW335)<0,0,IF(SUM($AX335:DW335)+DW335>$AW335,$AW335-SUM($AX335:DW335),DW335))","v":0},{"$f":"IF(SUM($AW335:DX335)<0,0,IF(SUM($AX335:DX335)+DX335>$AW335,$AW335-SUM($AX335:DX335),DX335))","v":0},{"$f":"IF(SUM($AW335:DY335)<0,0,IF(SUM($AX335:DY335)+DY335>$AW335,$AW335-SUM($AX335:DY335),DY335))","v":0},{"$f":"IF(SUM($AW335:DZ335)<0,0,IF(SUM($AX335:DZ335)+DZ335>$AW335,$AW335-SUM($AX335:DZ335),DZ335))","v":0},{"$f":"IF(SUM($AW335:EA335)<0,0,IF(SUM($AX335:EA335)+EA335>$AW335,$AW335-SUM($AX335:EA335),EA335))","v":0},{"$f":"IF(SUM($AW335:EB335)<0,0,IF(SUM($AX335:EB335)+EB335>$AW335,$AW335-SUM($AX335:EB335),EB335))","v":0},{"$f":"IF(SUM($AW335:EC335)<0,0,IF(SUM($AX335:EC335)+EC335>$AW335,$AW335-SUM($AX335:EC335),EC335))","v":0},{"$f":"IF(SUM($AW335:ED335)<0,0,IF(SUM($AX335:ED335)+ED335>$AW335,$AW335-SUM($AX335:ED335),ED335))","v":0},{"$f":"IF(SUM($AW335:EE335)<0,0,IF(SUM($AX335:EE335)+EE335>$AW335,$AW335-SUM($AX335:EE335),EE335))","v":0},{"$f":"IF(SUM($AW335:EF335)<0,0,IF(SUM($AX335:EF335)+EF335>$AW335,$AW335-SUM($AX335:EF335),EF335))","v":0},{"$f":"IF(SUM($AW335:EG335)<0,0,IF(SUM($AX335:EG335)+EG335>$AW335,$AW335-SUM($AX335:EG335),EG335))","v":0},{"$f":"IF(SUM($AW335:EH335)<0,0,IF(SUM($AX335:EH335)+EH335>$AW335,$AW335-SUM($AX335:EH335),EH335))","v":0},{"$f":"IF(SUM($AW335:EI335)<0,0,IF(SUM($AX335:EI335)+EI335>$AW335,$AW335-SUM($AX335:EI335),EI335))","v":0},{"$f":"IF(SUM($AW335:EJ335)<0,0,IF(SUM($AX335:EJ335)+EJ335>$AW335,$AW335-SUM($AX335:EJ335),EJ335))","v":0},{"$f":"IF(SUM($AW335:EK335)<0,0,IF(SUM($AX335:EK335)+EK335>$AW335,$AW335-SUM($AX335:EK335),EK335))","v":0},{"$f":"IF(SUM($AW335:EL335)<0,0,IF(SUM($AX335:EL335)+EL335>$AW335,$AW335-SUM($AX335:EL335),EL335))","v":0},{"$f":"IF(SUM($AW335:EM335)<0,0,IF(SUM($AX335:EM335)+EM335>$AW335,$AW335-SUM($AX335:EM335),EM335))","v":0},{"$f":"IF(SUM($AW335:EN335)<0,0,IF(SUM($AX335:EN335)+EN335>$AW335,$AW335-SUM($AX335:EN335),EN335))","v":0},{"$f":"IF(SUM($AW335:EO335)<0,0,IF(SUM($AX335:EO335)+EO335>$AW335,$AW335-SUM($AX335:EO335),EO335))","v":0},{"$f":"IF(SUM($AW335:EP335)<0,0,IF(SUM($AX335:EP335)+EP335>$AW335,$AW335-SUM($AX335:EP335),EP335))","v":0},{"$f":"IF(SUM($AW335:EQ335)<0,0,IF(SUM($AX335:EQ335)+EQ335>$AW335,$AW335-SUM($AX335:EQ335),EQ335))","v":0},{"$f":"IF(SUM($AW335:ER335)<0,0,IF(SUM($AX335:ER335)+ER335>$AW335,$AW335-SUM($AX335:ER335),ER335))","v":0},{"$f":"IF(SUM($AW335:ES335)<0,0,IF(SUM($AX335:ES335)+ES335>$AW335,$AW335-SUM($AX335:ES335),ES335))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4605446348840716E-4,{"$f":"IF(SUM($AE336:AE336)+AE336>$AD27,$AD27-SUM($AE336:AE336),AE336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AF336)+AF336>$AD27,$AD27-SUM($AE336:AF336),AF336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AG336)+AG336>$AD27,$AD27-SUM($AE336:AG336),AG336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AH336)+AH336>$AD27,$AD27-SUM($AE336:AH336),AH336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AI336)+AI336>$AD27,$AD27-SUM($AE336:AI336),AI336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AJ336)+AJ336>$AD27,$AD27-SUM($AE336:AJ336),AJ336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AK336)+AK336>$AD27,$AD27-SUM($AE336:AK336),AK336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AL336)+AL336>$AD27,$AD27-SUM($AE336:AL336),AL336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AM336)+AM336>$AD27,$AD27-SUM($AE336:AM336),AM336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AN336)+AN336>$AD27,$AD27-SUM($AE336:AN336),AN336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AO336)+AO336>$AD27,$AD27-SUM($AE336:AO336),AO336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AP336)+AP336>$AD27,$AD27-SUM($AE336:AP336),AP336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AQ336)+AQ336>$AD27,$AD27-SUM($AE336:AQ336),AQ336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AR336)+AR336>$AD27,$AD27-SUM($AE336:AR336),AR336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AS336)+AS336>$AD27,$AD27-SUM($AE336:AS336),AS336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AT336)+AT336>$AD27,$AD27-SUM($AE336:AT336),AT336)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AE336:AU336)+AU336>$AD27,$AD27-SUM($AE336:AU336),AU336)","v":2.4605446348840716E-4},1.1251296572086702E-3,1.0715520544844478E-4,{"$f":"IF(SUM($AW336:AX336)<0,0,IF(SUM($AX336:AX336)+AX336>$AW336,$AW336-SUM($AX336:AX336),AX336))","v":1.0715520544844478E-4},{"$f":"IF(SUM($AW336:AY336)<0,0,IF(SUM($AX336:AY336)+AY336>$AW336,$AW336-SUM($AX336:AY336),AY336))","v":1.0715520544844478E-4},{"$f":"IF(SUM($AW336:AZ336)<0,0,IF(SUM($AX336:AZ336)+AZ336>$AW336,$AW336-SUM($AX336:AZ336),AZ336))","v":1.0715520544844478E-4},{"$f":"IF(SUM($AW336:BA336)<0,0,IF(SUM($AX336:BA336)+BA336>$AW336,$AW336-SUM($AX336:BA336),BA336))","v":1.0715520544844478E-4},{"$f":"IF(SUM($AW336:BB336)<0,0,IF(SUM($AX336:BB336)+BB336>$AW336,$AW336-SUM($AX336:BB336),BB336))","v":1.0715520544844478E-4},{"$f":"IF(SUM($AW336:BC336)<0,0,IF(SUM($AX336:BC336)+BC336>$AW336,$AW336-SUM($AX336:BC336),BC336))","v":1.0715520544844478E-4},{"$f":"IF(SUM($AW336:BD336)<0,0,IF(SUM($AX336:BD336)+BD336>$AW336,$AW336-SUM($AX336:BD336),BD336))","v":1.0715520544844478E-4},{"$f":"IF(SUM($AW336:BE336)<0,0,IF(SUM($AX336:BE336)+BE336>$AW336,$AW336-SUM($AX336:BE336),BE336))","v":1.0715520544844478E-4},{"$f":"IF(SUM($AW336:BF336)<0,0,IF(SUM($AX336:BF336)+BF336>$AW336,$AW336-SUM($AX336:BF336),BF336))","v":1.0715520544844478E-4},{"$f":"IF(SUM($AW336:BG336)<0,0,IF(SUM($AX336:BG336)+BG336>$AW336,$AW336-SUM($AX336:BG336),BG336))","v":5.3577602724222276E-5},{"$f":"IF(SUM($AW336:BH336)<0,0,IF(SUM($AX336:BH336)+BH336>$AW336,$AW336-SUM($AX336:BH336),BH336))","v":0},{"$f":"IF(SUM($AW336:BI336)<0,0,IF(SUM($AX336:BI336)+BI336>$AW336,$AW336-SUM($AX336:BI336),BI336))","v":0},{"$f":"IF(SUM($AW336:BJ336)<0,0,IF(SUM($AX336:BJ336)+BJ336>$AW336,$AW336-SUM($AX336:BJ336),BJ336))","v":0},{"$f":"IF(SUM($AW336:BK336)<0,0,IF(SUM($AX336:BK336)+BK336>$AW336,$AW336-SUM($AX336:BK336),BK336))","v":0},{"$f":"IF(SUM($AW336:BL336)<0,0,IF(SUM($AX336:BL336)+BL336>$AW336,$AW336-SUM($AX336:BL336),BL336))","v":0},{"$f":"IF(SUM($AW336:BM336)<0,0,IF(SUM($AX336:BM336)+BM336>$AW336,$AW336-SUM($AX336:BM336),BM336))","v":0},{"$f":"IF(SUM($AW336:BN336)<0,0,IF(SUM($AX336:BN336)+BN336>$AW336,$AW336-SUM($AX336:BN336),BN336))","v":0},{"$f":"IF(SUM($AW336:BO336)<0,0,IF(SUM($AX336:BO336)+BO336>$AW336,$AW336-SUM($AX336:BO336),BO336))","v":0},{"$f":"IF(SUM($AW336:BP336)<0,0,IF(SUM($AX336:BP336)+BP336>$AW336,$AW336-SUM($AX336:BP336),BP336))","v":0},{"$f":"IF(SUM($AW336:BQ336)<0,0,IF(SUM($AX336:BQ336)+BQ336>$AW336,$AW336-SUM($AX336:BQ336),BQ336))","v":0},{"$f":"IF(SUM($AW336:BR336)<0,0,IF(SUM($AX336:BR336)+BR336>$AW336,$AW336-SUM($AX336:BR336),BR336))","v":0},{"$f":"IF(SUM($AW336:BS336)<0,0,IF(SUM($AX336:BS336)+BS336>$AW336,$AW336-SUM($AX336:BS336),BS336))","v":0},{"$f":"IF(SUM($AW336:BT336)<0,0,IF(SUM($AX336:BT336)+BT336>$AW336,$AW336-SUM($AX336:BT336),BT336))","v":0},{"$f":"IF(SUM($AW336:BU336)<0,0,IF(SUM($AX336:BU336)+BU336>$AW336,$AW336-SUM($AX336:BU336),BU336))","v":0},{"$f":"IF(SUM($AW336:BV336)<0,0,IF(SUM($AX336:BV336)+BV336>$AW336,$AW336-SUM($AX336:BV336),BV336))","v":0},{"$f":"IF(SUM($AW336:BW336)<0,0,IF(SUM($AX336:BW336)+BW336>$AW336,$AW336-SUM($AX336:BW336),BW336))","v":0},{"$f":"IF(SUM($AW336:BX336)<0,0,IF(SUM($AX336:BX336)+BX336>$AW336,$AW336-SUM($AX336:BX336),BX336))","v":0},{"$f":"IF(SUM($AW336:BY336)<0,0,IF(SUM($AX336:BY336)+BY336>$AW336,$AW336-SUM($AX336:BY336),BY336))","v":0},{"$f":"IF(SUM($AW336:BZ336)<0,0,IF(SUM($AX336:BZ336)+BZ336>$AW336,$AW336-SUM($AX336:BZ336),BZ336))","v":0},{"$f":"IF(SUM($AW336:CA336)<0,0,IF(SUM($AX336:CA336)+CA336>$AW336,$AW336-SUM($AX336:CA336),CA336))","v":0},{"$f":"IF(SUM($AW336:CB336)<0,0,IF(SUM($AX336:CB336)+CB336>$AW336,$AW336-SUM($AX336:CB336),CB336))","v":0},{"$f":"IF(SUM($AW336:CC336)<0,0,IF(SUM($AX336:CC336)+CC336>$AW336,$AW336-SUM($AX336:CC336),CC336))","v":0},{"$f":"IF(SUM($AW336:CD336)<0,0,IF(SUM($AX336:CD336)+CD336>$AW336,$AW336-SUM($AX336:CD336),CD336))","v":0},{"$f":"IF(SUM($AW336:CE336)<0,0,IF(SUM($AX336:CE336)+CE336>$AW336,$AW336-SUM($AX336:CE336),CE336))","v":0},{"$f":"IF(SUM($AW336:CF336)<0,0,IF(SUM($AX336:CF336)+CF336>$AW336,$AW336-SUM($AX336:CF336),CF336))","v":0},{"$f":"IF(SUM($AW336:CG336)<0,0,IF(SUM($AX336:CG336)+CG336>$AW336,$AW336-SUM($AX336:CG336),CG336))","v":0},{"$f":"IF(SUM($AW336:CH336)<0,0,IF(SUM($AX336:CH336)+CH336>$AW336,$AW336-SUM($AX336:CH336),CH336))","v":0},{"$f":"IF(SUM($AW336:CI336)<0,0,IF(SUM($AX336:CI336)+CI336>$AW336,$AW336-SUM($AX336:CI336),CI336))","v":0},{"$f":"IF(SUM($AW336:CJ336)<0,0,IF(SUM($AX336:CJ336)+CJ336>$AW336,$AW336-SUM($AX336:CJ336),CJ336))","v":0},{"$f":"IF(SUM($AW336:CK336)<0,0,IF(SUM($AX336:CK336)+CK336>$AW336,$AW336-SUM($AX336:CK336),CK336))","v":0},{"$f":"IF(SUM($AW336:CL336)<0,0,IF(SUM($AX336:CL336)+CL336>$AW336,$AW336-SUM($AX336:CL336),CL336))","v":0},{"$f":"IF(SUM($AW336:CM336)<0,0,IF(SUM($AX336:CM336)+CM336>$AW336,$AW336-SUM($AX336:CM336),CM336))","v":0},{"$f":"IF(SUM($AW336:CN336)<0,0,IF(SUM($AX336:CN336)+CN336>$AW336,$AW336-SUM($AX336:CN336),CN336))","v":0},{"$f":"IF(SUM($AW336:CO336)<0,0,IF(SUM($AX336:CO336)+CO336>$AW336,$AW336-SUM($AX336:CO336),CO336))","v":0},{"$f":"IF(SUM($AW336:CP336)<0,0,IF(SUM($AX336:CP336)+CP336>$AW336,$AW336-SUM($AX336:CP336),CP336))","v":0},{"$f":"IF(SUM($AW336:CQ336)<0,0,IF(SUM($AX336:CQ336)+CQ336>$AW336,$AW336-SUM($AX336:CQ336),CQ336))","v":0},{"$f":"IF(SUM($AW336:CR336)<0,0,IF(SUM($AX336:CR336)+CR336>$AW336,$AW336-SUM($AX336:CR336),CR336))","v":0},{"$f":"IF(SUM($AW336:CS336)<0,0,IF(SUM($AX336:CS336)+CS336>$AW336,$AW336-SUM($AX336:CS336),CS336))","v":0},{"$f":"IF(SUM($AW336:CT336)<0,0,IF(SUM($AX336:CT336)+CT336>$AW336,$AW336-SUM($AX336:CT336),CT336))","v":0},{"$f":"IF(SUM($AW336:CU336)<0,0,IF(SUM($AX336:CU336)+CU336>$AW336,$AW336-SUM($AX336:CU336),CU336))","v":0},{"$f":"IF(SUM($AW336:CV336)<0,0,IF(SUM($AX336:CV336)+CV336>$AW336,$AW336-SUM($AX336:CV336),CV336))","v":0},{"$f":"IF(SUM($AW336:CW336)<0,0,IF(SUM($AX336:CW336)+CW336>$AW336,$AW336-SUM($AX336:CW336),CW336))","v":0},{"$f":"IF(SUM($AW336:CX336)<0,0,IF(SUM($AX336:CX336)+CX336>$AW336,$AW336-SUM($AX336:CX336),CX336))","v":0},{"$f":"IF(SUM($AW336:CY336)<0,0,IF(SUM($AX336:CY336)+CY336>$AW336,$AW336-SUM($AX336:CY336),CY336))","v":0},{"$f":"IF(SUM($AW336:CZ336)<0,0,IF(SUM($AX336:CZ336)+CZ336>$AW336,$AW336-SUM($AX336:CZ336),CZ336))","v":0},{"$f":"IF(SUM($AW336:DA336)<0,0,IF(SUM($AX336:DA336)+DA336>$AW336,$AW336-SUM($AX336:DA336),DA336))","v":0},{"$f":"IF(SUM($AW336:DB336)<0,0,IF(SUM($AX336:DB336)+DB336>$AW336,$AW336-SUM($AX336:DB336),DB336))","v":0},{"$f":"IF(SUM($AW336:DC336)<0,0,IF(SUM($AX336:DC336)+DC336>$AW336,$AW336-SUM($AX336:DC336),DC336))","v":0},{"$f":"IF(SUM($AW336:DD336)<0,0,IF(SUM($AX336:DD336)+DD336>$AW336,$AW336-SUM($AX336:DD336),DD336))","v":0},{"$f":"IF(SUM($AW336:DE336)<0,0,IF(SUM($AX336:DE336)+DE336>$AW336,$AW336-SUM($AX336:DE336),DE336))","v":0},{"$f":"IF(SUM($AW336:DF336)<0,0,IF(SUM($AX336:DF336)+DF336>$AW336,$AW336-SUM($AX336:DF336),DF336))","v":0},{"$f":"IF(SUM($AW336:DG336)<0,0,IF(SUM($AX336:DG336)+DG336>$AW336,$AW336-SUM($AX336:DG336),DG336))","v":0},{"$f":"IF(SUM($AW336:DH336)<0,0,IF(SUM($AX336:DH336)+DH336>$AW336,$AW336-SUM($AX336:DH336),DH336))","v":0},{"$f":"IF(SUM($AW336:DI336)<0,0,IF(SUM($AX336:DI336)+DI336>$AW336,$AW336-SUM($AX336:DI336),DI336))","v":0},{"$f":"IF(SUM($AW336:DJ336)<0,0,IF(SUM($AX336:DJ336)+DJ336>$AW336,$AW336-SUM($AX336:DJ336),DJ336))","v":0},{"$f":"IF(SUM($AW336:DK336)<0,0,IF(SUM($AX336:DK336)+DK336>$AW336,$AW336-SUM($AX336:DK336),DK336))","v":0},{"$f":"IF(SUM($AW336:DL336)<0,0,IF(SUM($AX336:DL336)+DL336>$AW336,$AW336-SUM($AX336:DL336),DL336))","v":0},{"$f":"IF(SUM($AW336:DM336)<0,0,IF(SUM($AX336:DM336)+DM336>$AW336,$AW336-SUM($AX336:DM336),DM336))","v":0},{"$f":"IF(SUM($AW336:DN336)<0,0,IF(SUM($AX336:DN336)+DN336>$AW336,$AW336-SUM($AX336:DN336),DN336))","v":0},{"$f":"IF(SUM($AW336:DO336)<0,0,IF(SUM($AX336:DO336)+DO336>$AW336,$AW336-SUM($AX336:DO336),DO336))","v":0},{"$f":"IF(SUM($AW336:DP336)<0,0,IF(SUM($AX336:DP336)+DP336>$AW336,$AW336-SUM($AX336:DP336),DP336))","v":0},{"$f":"IF(SUM($AW336:DQ336)<0,0,IF(SUM($AX336:DQ336)+DQ336>$AW336,$AW336-SUM($AX336:DQ336),DQ336))","v":0},{"$f":"IF(SUM($AW336:DR336)<0,0,IF(SUM($AX336:DR336)+DR336>$AW336,$AW336-SUM($AX336:DR336),DR336))","v":0},{"$f":"IF(SUM($AW336:DS336)<0,0,IF(SUM($AX336:DS336)+DS336>$AW336,$AW336-SUM($AX336:DS336),DS336))","v":0},{"$f":"IF(SUM($AW336:DT336)<0,0,IF(SUM($AX336:DT336)+DT336>$AW336,$AW336-SUM($AX336:DT336),DT336))","v":0},{"$f":"IF(SUM($AW336:DU336)<0,0,IF(SUM($AX336:DU336)+DU336>$AW336,$AW336-SUM($AX336:DU336),DU336))","v":0},{"$f":"IF(SUM($AW336:DV336)<0,0,IF(SUM($AX336:DV336)+DV336>$AW336,$AW336-SUM($AX336:DV336),DV336))","v":0},{"$f":"IF(SUM($AW336:DW336)<0,0,IF(SUM($AX336:DW336)+DW336>$AW336,$AW336-SUM($AX336:DW336),DW336))","v":0},{"$f":"IF(SUM($AW336:DX336)<0,0,IF(SUM($AX336:DX336)+DX336>$AW336,$AW336-SUM($AX336:DX336),DX336))","v":0},{"$f":"IF(SUM($AW336:DY336)<0,0,IF(SUM($AX336:DY336)+DY336>$AW336,$AW336-SUM($AX336:DY336),DY336))","v":0},{"$f":"IF(SUM($AW336:DZ336)<0,0,IF(SUM($AX336:DZ336)+DZ336>$AW336,$AW336-SUM($AX336:DZ336),DZ336))","v":0},{"$f":"IF(SUM($AW336:EA336)<0,0,IF(SUM($AX336:EA336)+EA336>$AW336,$AW336-SUM($AX336:EA336),EA336))","v":0},{"$f":"IF(SUM($AW336:EB336)<0,0,IF(SUM($AX336:EB336)+EB336>$AW336,$AW336-SUM($AX336:EB336),EB336))","v":0},{"$f":"IF(SUM($AW336:EC336)<0,0,IF(SUM($AX336:EC336)+EC336>$AW336,$AW336-SUM($AX336:EC336),EC336))","v":0},{"$f":"IF(SUM($AW336:ED336)<0,0,IF(SUM($AX336:ED336)+ED336>$AW336,$AW336-SUM($AX336:ED336),ED336))","v":0},{"$f":"IF(SUM($AW336:EE336)<0,0,IF(SUM($AX336:EE336)+EE336>$AW336,$AW336-SUM($AX336:EE336),EE336))","v":0},{"$f":"IF(SUM($AW336:EF336)<0,0,IF(SUM($AX336:EF336)+EF336>$AW336,$AW336-SUM($AX336:EF336),EF336))","v":0},{"$f":"IF(SUM($AW336:EG336)<0,0,IF(SUM($AX336:EG336)+EG336>$AW336,$AW336-SUM($AX336:EG336),EG336))","v":0},{"$f":"IF(SUM($AW336:EH336)<0,0,IF(SUM($AX336:EH336)+EH336>$AW336,$AW336-SUM($AX336:EH336),EH336))","v":0},{"$f":"IF(SUM($AW336:EI336)<0,0,IF(SUM($AX336:EI336)+EI336>$AW336,$AW336-SUM($AX336:EI336),EI336))","v":0},{"$f":"IF(SUM($AW336:EJ336)<0,0,IF(SUM($AX336:EJ336)+EJ336>$AW336,$AW336-SUM($AX336:EJ336),EJ336))","v":0},{"$f":"IF(SUM($AW336:EK336)<0,0,IF(SUM($AX336:EK336)+EK336>$AW336,$AW336-SUM($AX336:EK336),EK336))","v":0},{"$f":"IF(SUM($AW336:EL336)<0,0,IF(SUM($AX336:EL336)+EL336>$AW336,$AW336-SUM($AX336:EL336),EL336))","v":0},{"$f":"IF(SUM($AW336:EM336)<0,0,IF(SUM($AX336:EM336)+EM336>$AW336,$AW336-SUM($AX336:EM336),EM336))","v":0},{"$f":"IF(SUM($AW336:EN336)<0,0,IF(SUM($AX336:EN336)+EN336>$AW336,$AW336-SUM($AX336:EN336),EN336))","v":0},{"$f":"IF(SUM($AW336:EO336)<0,0,IF(SUM($AX336:EO336)+EO336>$AW336,$AW336-SUM($AX336:EO336),EO336))","v":0},{"$f":"IF(SUM($AW336:EP336)<0,0,IF(SUM($AX336:EP336)+EP336>$AW336,$AW336-SUM($AX336:EP336),EP336))","v":0},{"$f":"IF(SUM($AW336:EQ336)<0,0,IF(SUM($AX336:EQ336)+EQ336>$AW336,$AW336-SUM($AX336:EQ336),EQ336))","v":0},{"$f":"IF(SUM($AW336:ER336)<0,0,IF(SUM($AX336:ER336)+ER336>$AW336,$AW336-SUM($AX336:ER336),ER336))","v":0},{"$f":"IF(SUM($AW336:ES336)<0,0,IF(SUM($AX336:ES336)+ES336>$AW336,$AW336-SUM($AX336:ES336),ES336))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AE337:AE337)+AE337>$AD28,$AD28-SUM($AE337:AE337),AE337)","v":0},{"$f":"IF(SUM($AE337:AF337)+AF337>$AD28,$AD28-SUM($AE337:AF337),AF337)","v":0},{"$f":"IF(SUM($AE337:AG337)+AG337>$AD28,$AD28-SUM($AE337:AG337),AG337)","v":0},{"$f":"IF(SUM($AE337:AH337)+AH337>$AD28,$AD28-SUM($AE337:AH337),AH337)","v":0},{"$f":"IF(SUM($AE337:AI337)+AI337>$AD28,$AD28-SUM($AE337:AI337),AI337)","v":0},{"$f":"IF(SUM($AE337:AJ337)+AJ337>$AD28,$AD28-SUM($AE337:AJ337),AJ337)","v":0},{"$f":"IF(SUM($AE337:AK337)+AK337>$AD28,$AD28-SUM($AE337:AK337),AK337)","v":0},{"$f":"IF(SUM($AE337:AL337)+AL337>$AD28,$AD28-SUM($AE337:AL337),AL337)","v":0},{"$f":"IF(SUM($AE337:AM337)+AM337>$AD28,$AD28-SUM($AE337:AM337),AM337)","v":0},{"$f":"IF(SUM($AE337:AN337)+AN337>$AD28,$AD28-SUM($AE337:AN337),AN337)","v":0},{"$f":"IF(SUM($AE337:AO337)+AO337>$AD28,$AD28-SUM($AE337:AO337),AO337)","v":0},{"$f":"IF(SUM($AE337:AP337)+AP337>$AD28,$AD28-SUM($AE337:AP337),AP337)","v":0},{"$f":"IF(SUM($AE337:AQ337)+AQ337>$AD28,$AD28-SUM($AE337:AQ337),AQ337)","v":0},{"$f":"IF(SUM($AE337:AR337)+AR337>$AD28,$AD28-SUM($AE337:AR337),AR337)","v":0},{"$f":"IF(SUM($AE337:AS337)+AS337>$AD28,$AD28-SUM($AE337:AS337),AS337)","v":0},{"$f":"IF(SUM($AE337:AT337)+AT337>$AD28,$AD28-SUM($AE337:AT337),AT337)","v":0},{"$f":"IF(SUM($AE337:AU337)+AU337>$AD28,$AD28-SUM($AE337:AU337),AU337)","v":0},0,0,{"$f":"IF(SUM($AW337:AX337)<0,0,IF(SUM($AX337:AX337)+AX337>$AW337,$AW337-SUM($AX337:AX337),AX337))","v":0},{"$f":"IF(SUM($AW337:AY337)<0,0,IF(SUM($AX337:AY337)+AY337>$AW337,$AW337-SUM($AX337:AY337),AY337))","v":0},{"$f":"IF(SUM($AW337:AZ337)<0,0,IF(SUM($AX337:AZ337)+AZ337>$AW337,$AW337-SUM($AX337:AZ337),AZ337))","v":0},{"$f":"IF(SUM($AW337:BA337)<0,0,IF(SUM($AX337:BA337)+BA337>$AW337,$AW337-SUM($AX337:BA337),BA337))","v":0},{"$f":"IF(SUM($AW337:BB337)<0,0,IF(SUM($AX337:BB337)+BB337>$AW337,$AW337-SUM($AX337:BB337),BB337))","v":0},{"$f":"IF(SUM($AW337:BC337)<0,0,IF(SUM($AX337:BC337)+BC337>$AW337,$AW337-SUM($AX337:BC337),BC337))","v":0},{"$f":"IF(SUM($AW337:BD337)<0,0,IF(SUM($AX337:BD337)+BD337>$AW337,$AW337-SUM($AX337:BD337),BD337))","v":0},{"$f":"IF(SUM($AW337:BE337)<0,0,IF(SUM($AX337:BE337)+BE337>$AW337,$AW337-SUM($AX337:BE337),BE337))","v":0},{"$f":"IF(SUM($AW337:BF337)<0,0,IF(SUM($AX337:BF337)+BF337>$AW337,$AW337-SUM($AX337:BF337),BF337))","v":0},{"$f":"IF(SUM($AW337:BG337)<0,0,IF(SUM($AX337:BG337)+BG337>$AW337,$AW337-SUM($AX337:BG337),BG337))","v":0},{"$f":"IF(SUM($AW337:BH337)<0,0,IF(SUM($AX337:BH337)+BH337>$AW337,$AW337-SUM($AX337:BH337),BH337))","v":0},{"$f":"IF(SUM($AW337:BI337)<0,0,IF(SUM($AX337:BI337)+BI337>$AW337,$AW337-SUM($AX337:BI337),BI337))","v":0},{"$f":"IF(SUM($AW337:BJ337)<0,0,IF(SUM($AX337:BJ337)+BJ337>$AW337,$AW337-SUM($AX337:BJ337),BJ337))","v":0},{"$f":"IF(SUM($AW337:BK337)<0,0,IF(SUM($AX337:BK337)+BK337>$AW337,$AW337-SUM($AX337:BK337),BK337))","v":0},{"$f":"IF(SUM($AW337:BL337)<0,0,IF(SUM($AX337:BL337)+BL337>$AW337,$AW337-SUM($AX337:BL337),BL337))","v":0},{"$f":"IF(SUM($AW337:BM337)<0,0,IF(SUM($AX337:BM337)+BM337>$AW337,$AW337-SUM($AX337:BM337),BM337))","v":0},{"$f":"IF(SUM($AW337:BN337)<0,0,IF(SUM($AX337:BN337)+BN337>$AW337,$AW337-SUM($AX337:BN337),BN337))","v":0},{"$f":"IF(SUM($AW337:BO337)<0,0,IF(SUM($AX337:BO337)+BO337>$AW337,$AW337-SUM($AX337:BO337),BO337))","v":0},{"$f":"IF(SUM($AW337:BP337)<0,0,IF(SUM($AX337:BP337)+BP337>$AW337,$AW337-SUM($AX337:BP337),BP337))","v":0},{"$f":"IF(SUM($AW337:BQ337)<0,0,IF(SUM($AX337:BQ337)+BQ337>$AW337,$AW337-SUM($AX337:BQ337),BQ337))","v":0},{"$f":"IF(SUM($AW337:BR337)<0,0,IF(SUM($AX337:BR337)+BR337>$AW337,$AW337-SUM($AX337:BR337),BR337))","v":0},{"$f":"IF(SUM($AW337:BS337)<0,0,IF(SUM($AX337:BS337)+BS337>$AW337,$AW337-SUM($AX337:BS337),BS337))","v":0},{"$f":"IF(SUM($AW337:BT337)<0,0,IF(SUM($AX337:BT337)+BT337>$AW337,$AW337-SUM($AX337:BT337),BT337))","v":0},{"$f":"IF(SUM($AW337:BU337)<0,0,IF(SUM($AX337:BU337)+BU337>$AW337,$AW337-SUM($AX337:BU337),BU337))","v":0},{"$f":"IF(SUM($AW337:BV337)<0,0,IF(SUM($AX337:BV337)+BV337>$AW337,$AW337-SUM($AX337:BV337),BV337))","v":0},{"$f":"IF(SUM($AW337:BW337)<0,0,IF(SUM($AX337:BW337)+BW337>$AW337,$AW337-SUM($AX337:BW337),BW337))","v":0},{"$f":"IF(SUM($AW337:BX337)<0,0,IF(SUM($AX337:BX337)+BX337>$AW337,$AW337-SUM($AX337:BX337),BX337))","v":0},{"$f":"IF(SUM($AW337:BY337)<0,0,IF(SUM($AX337:BY337)+BY337>$AW337,$AW337-SUM($AX337:BY337),BY337))","v":0},{"$f":"IF(SUM($AW337:BZ337)<0,0,IF(SUM($AX337:BZ337)+BZ337>$AW337,$AW337-SUM($AX337:BZ337),BZ337))","v":0},{"$f":"IF(SUM($AW337:CA337)<0,0,IF(SUM($AX337:CA337)+CA337>$AW337,$AW337-SUM($AX337:CA337),CA337))","v":0},{"$f":"IF(SUM($AW337:CB337)<0,0,IF(SUM($AX337:CB337)+CB337>$AW337,$AW337-SUM($AX337:CB337),CB337))","v":0},{"$f":"IF(SUM($AW337:CC337)<0,0,IF(SUM($AX337:CC337)+CC337>$AW337,$AW337-SUM($AX337:CC337),CC337))","v":0},{"$f":"IF(SUM($AW337:CD337)<0,0,IF(SUM($AX337:CD337)+CD337>$AW337,$AW337-SUM($AX337:CD337),CD337))","v":0},{"$f":"IF(SUM($AW337:CE337)<0,0,IF(SUM($AX337:CE337)+CE337>$AW337,$AW337-SUM($AX337:CE337),CE337))","v":0},{"$f":"IF(SUM($AW337:CF337)<0,0,IF(SUM($AX337:CF337)+CF337>$AW337,$AW337-SUM($AX337:CF337),CF337))","v":0},{"$f":"IF(SUM($AW337:CG337)<0,0,IF(SUM($AX337:CG337)+CG337>$AW337,$AW337-SUM($AX337:CG337),CG337))","v":0},{"$f":"IF(SUM($AW337:CH337)<0,0,IF(SUM($AX337:CH337)+CH337>$AW337,$AW337-SUM($AX337:CH337),CH337))","v":0},{"$f":"IF(SUM($AW337:CI337)<0,0,IF(SUM($AX337:CI337)+CI337>$AW337,$AW337-SUM($AX337:CI337),CI337))","v":0},{"$f":"IF(SUM($AW337:CJ337)<0,0,IF(SUM($AX337:CJ337)+CJ337>$AW337,$AW337-SUM($AX337:CJ337),CJ337))","v":0},{"$f":"IF(SUM($AW337:CK337)<0,0,IF(SUM($AX337:CK337)+CK337>$AW337,$AW337-SUM($AX337:CK337),CK337))","v":0},{"$f":"IF(SUM($AW337:CL337)<0,0,IF(SUM($AX337:CL337)+CL337>$AW337,$AW337-SUM($AX337:CL337),CL337))","v":0},{"$f":"IF(SUM($AW337:CM337)<0,0,IF(SUM($AX337:CM337)+CM337>$AW337,$AW337-SUM($AX337:CM337),CM337))","v":0},{"$f":"IF(SUM($AW337:CN337)<0,0,IF(SUM($AX337:CN337)+CN337>$AW337,$AW337-SUM($AX337:CN337),CN337))","v":0},{"$f":"IF(SUM($AW337:CO337)<0,0,IF(SUM($AX337:CO337)+CO337>$AW337,$AW337-SUM($AX337:CO337),CO337))","v":0},{"$f":"IF(SUM($AW337:CP337)<0,0,IF(SUM($AX337:CP337)+CP337>$AW337,$AW337-SUM($AX337:CP337),CP337))","v":0},{"$f":"IF(SUM($AW337:CQ337)<0,0,IF(SUM($AX337:CQ337)+CQ337>$AW337,$AW337-SUM($AX337:CQ337),CQ337))","v":0},{"$f":"IF(SUM($AW337:CR337)<0,0,IF(SUM($AX337:CR337)+CR337>$AW337,$AW337-SUM($AX337:CR337),CR337))","v":0},{"$f":"IF(SUM($AW337:CS337)<0,0,IF(SUM($AX337:CS337)+CS337>$AW337,$AW337-SUM($AX337:CS337),CS337))","v":0},{"$f":"IF(SUM($AW337:CT337)<0,0,IF(SUM($AX337:CT337)+CT337>$AW337,$AW337-SUM($AX337:CT337),CT337))","v":0},{"$f":"IF(SUM($AW337:CU337)<0,0,IF(SUM($AX337:CU337)+CU337>$AW337,$AW337-SUM($AX337:CU337),CU337))","v":0},{"$f":"IF(SUM($AW337:CV337)<0,0,IF(SUM($AX337:CV337)+CV337>$AW337,$AW337-SUM($AX337:CV337),CV337))","v":0},{"$f":"IF(SUM($AW337:CW337)<0,0,IF(SUM($AX337:CW337)+CW337>$AW337,$AW337-SUM($AX337:CW337),CW337))","v":0},{"$f":"IF(SUM($AW337:CX337)<0,0,IF(SUM($AX337:CX337)+CX337>$AW337,$AW337-SUM($AX337:CX337),CX337))","v":0},{"$f":"IF(SUM($AW337:CY337)<0,0,IF(SUM($AX337:CY337)+CY337>$AW337,$AW337-SUM($AX337:CY337),CY337))","v":0},{"$f":"IF(SUM($AW337:CZ337)<0,0,IF(SUM($AX337:CZ337)+CZ337>$AW337,$AW337-SUM($AX337:CZ337),CZ337))","v":0},{"$f":"IF(SUM($AW337:DA337)<0,0,IF(SUM($AX337:DA337)+DA337>$AW337,$AW337-SUM($AX337:DA337),DA337))","v":0},{"$f":"IF(SUM($AW337:DB337)<0,0,IF(SUM($AX337:DB337)+DB337>$AW337,$AW337-SUM($AX337:DB337),DB337))","v":0},{"$f":"IF(SUM($AW337:DC337)<0,0,IF(SUM($AX337:DC337)+DC337>$AW337,$AW337-SUM($AX337:DC337),DC337))","v":0},{"$f":"IF(SUM($AW337:DD337)<0,0,IF(SUM($AX337:DD337)+DD337>$AW337,$AW337-SUM($AX337:DD337),DD337))","v":0},{"$f":"IF(SUM($AW337:DE337)<0,0,IF(SUM($AX337:DE337)+DE337>$AW337,$AW337-SUM($AX337:DE337),DE337))","v":0},{"$f":"IF(SUM($AW337:DF337)<0,0,IF(SUM($AX337:DF337)+DF337>$AW337,$AW337-SUM($AX337:DF337),DF337))","v":0},{"$f":"IF(SUM($AW337:DG337)<0,0,IF(SUM($AX337:DG337)+DG337>$AW337,$AW337-SUM($AX337:DG337),DG337))","v":0},{"$f":"IF(SUM($AW337:DH337)<0,0,IF(SUM($AX337:DH337)+DH337>$AW337,$AW337-SUM($AX337:DH337),DH337))","v":0},{"$f":"IF(SUM($AW337:DI337)<0,0,IF(SUM($AX337:DI337)+DI337>$AW337,$AW337-SUM($AX337:DI337),DI337))","v":0},{"$f":"IF(SUM($AW337:DJ337)<0,0,IF(SUM($AX337:DJ337)+DJ337>$AW337,$AW337-SUM($AX337:DJ337),DJ337))","v":0},{"$f":"IF(SUM($AW337:DK337)<0,0,IF(SUM($AX337:DK337)+DK337>$AW337,$AW337-SUM($AX337:DK337),DK337))","v":0},{"$f":"IF(SUM($AW337:DL337)<0,0,IF(SUM($AX337:DL337)+DL337>$AW337,$AW337-SUM($AX337:DL337),DL337))","v":0},{"$f":"IF(SUM($AW337:DM337)<0,0,IF(SUM($AX337:DM337)+DM337>$AW337,$AW337-SUM($AX337:DM337),DM337))","v":0},{"$f":"IF(SUM($AW337:DN337)<0,0,IF(SUM($AX337:DN337)+DN337>$AW337,$AW337-SUM($AX337:DN337),DN337))","v":0},{"$f":"IF(SUM($AW337:DO337)<0,0,IF(SUM($AX337:DO337)+DO337>$AW337,$AW337-SUM($AX337:DO337),DO337))","v":0},{"$f":"IF(SUM($AW337:DP337)<0,0,IF(SUM($AX337:DP337)+DP337>$AW337,$AW337-SUM($AX337:DP337),DP337))","v":0},{"$f":"IF(SUM($AW337:DQ337)<0,0,IF(SUM($AX337:DQ337)+DQ337>$AW337,$AW337-SUM($AX337:DQ337),DQ337))","v":0},{"$f":"IF(SUM($AW337:DR337)<0,0,IF(SUM($AX337:DR337)+DR337>$AW337,$AW337-SUM($AX337:DR337),DR337))","v":0},{"$f":"IF(SUM($AW337:DS337)<0,0,IF(SUM($AX337:DS337)+DS337>$AW337,$AW337-SUM($AX337:DS337),DS337))","v":0},{"$f":"IF(SUM($AW337:DT337)<0,0,IF(SUM($AX337:DT337)+DT337>$AW337,$AW337-SUM($AX337:DT337),DT337))","v":0},{"$f":"IF(SUM($AW337:DU337)<0,0,IF(SUM($AX337:DU337)+DU337>$AW337,$AW337-SUM($AX337:DU337),DU337))","v":0},{"$f":"IF(SUM($AW337:DV337)<0,0,IF(SUM($AX337:DV337)+DV337>$AW337,$AW337-SUM($AX337:DV337),DV337))","v":0},{"$f":"IF(SUM($AW337:DW337)<0,0,IF(SUM($AX337:DW337)+DW337>$AW337,$AW337-SUM($AX337:DW337),DW337))","v":0},{"$f":"IF(SUM($AW337:DX337)<0,0,IF(SUM($AX337:DX337)+DX337>$AW337,$AW337-SUM($AX337:DX337),DX337))","v":0},{"$f":"IF(SUM($AW337:DY337)<0,0,IF(SUM($AX337:DY337)+DY337>$AW337,$AW337-SUM($AX337:DY337),DY337))","v":0},{"$f":"IF(SUM($AW337:DZ337)<0,0,IF(SUM($AX337:DZ337)+DZ337>$AW337,$AW337-SUM($AX337:DZ337),DZ337))","v":0},{"$f":"IF(SUM($AW337:EA337)<0,0,IF(SUM($AX337:EA337)+EA337>$AW337,$AW337-SUM($AX337:EA337),EA337))","v":0},{"$f":"IF(SUM($AW337:EB337)<0,0,IF(SUM($AX337:EB337)+EB337>$AW337,$AW337-SUM($AX337:EB337),EB337))","v":0},{"$f":"IF(SUM($AW337:EC337)<0,0,IF(SUM($AX337:EC337)+EC337>$AW337,$AW337-SUM($AX337:EC337),EC337))","v":0},{"$f":"IF(SUM($AW337:ED337)<0,0,IF(SUM($AX337:ED337)+ED337>$AW337,$AW337-SUM($AX337:ED337),ED337))","v":0},{"$f":"IF(SUM($AW337:EE337)<0,0,IF(SUM($AX337:EE337)+EE337>$AW337,$AW337-SUM($AX337:EE337),EE337))","v":0},{"$f":"IF(SUM($AW337:EF337)<0,0,IF(SUM($AX337:EF337)+EF337>$AW337,$AW337-SUM($AX337:EF337),EF337))","v":0},{"$f":"IF(SUM($AW337:EG337)<0,0,IF(SUM($AX337:EG337)+EG337>$AW337,$AW337-SUM($AX337:EG337),EG337))","v":0},{"$f":"IF(SUM($AW337:EH337)<0,0,IF(SUM($AX337:EH337)+EH337>$AW337,$AW337-SUM($AX337:EH337),EH337))","v":0},{"$f":"IF(SUM($AW337:EI337)<0,0,IF(SUM($AX337:EI337)+EI337>$AW337,$AW337-SUM($AX337:EI337),EI337))","v":0},{"$f":"IF(SUM($AW337:EJ337)<0,0,IF(SUM($AX337:EJ337)+EJ337>$AW337,$AW337-SUM($AX337:EJ337),EJ337))","v":0},{"$f":"IF(SUM($AW337:EK337)<0,0,IF(SUM($AX337:EK337)+EK337>$AW337,$AW337-SUM($AX337:EK337),EK337))","v":0},{"$f":"IF(SUM($AW337:EL337)<0,0,IF(SUM($AX337:EL337)+EL337>$AW337,$AW337-SUM($AX337:EL337),EL337))","v":0},{"$f":"IF(SUM($AW337:EM337)<0,0,IF(SUM($AX337:EM337)+EM337>$AW337,$AW337-SUM($AX337:EM337),EM337))","v":0},{"$f":"IF(SUM($AW337:EN337)<0,0,IF(SUM($AX337:EN337)+EN337>$AW337,$AW337-SUM($AX337:EN337),EN337))","v":0},{"$f":"IF(SUM($AW337:EO337)<0,0,IF(SUM($AX337:EO337)+EO337>$AW337,$AW337-SUM($AX337:EO337),EO337))","v":0},{"$f":"IF(SUM($AW337:EP337)<0,0,IF(SUM($AX337:EP337)+EP337>$AW337,$AW337-SUM($AX337:EP337),EP337))","v":0},{"$f":"IF(SUM($AW337:EQ337)<0,0,IF(SUM($AX337:EQ337)+EQ337>$AW337,$AW337-SUM($AX337:EQ337),EQ337))","v":0},{"$f":"IF(SUM($AW337:ER337)<0,0,IF(SUM($AX337:ER337)+ER337>$AW337,$AW337-SUM($AX337:ER337),ER337))","v":0},{"$f":"IF(SUM($AW337:ES337)<0,0,IF(SUM($AX337:ES337)+ES337>$AW337,$AW337-SUM($AX337:ES337),ES337))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AE338:AE338)+AE338>$AD29,$AD29-SUM($AE338:AE338),AE338)","v":0},{"$f":"IF(SUM($AE338:AF338)+AF338>$AD29,$AD29-SUM($AE338:AF338),AF338)","v":0},{"$f":"IF(SUM($AE338:AG338)+AG338>$AD29,$AD29-SUM($AE338:AG338),AG338)","v":0},{"$f":"IF(SUM($AE338:AH338)+AH338>$AD29,$AD29-SUM($AE338:AH338),AH338)","v":0},{"$f":"IF(SUM($AE338:AI338)+AI338>$AD29,$AD29-SUM($AE338:AI338),AI338)","v":0},{"$f":"IF(SUM($AE338:AJ338)+AJ338>$AD29,$AD29-SUM($AE338:AJ338),AJ338)","v":0},{"$f":"IF(SUM($AE338:AK338)+AK338>$AD29,$AD29-SUM($AE338:AK338),AK338)","v":0},{"$f":"IF(SUM($AE338:AL338)+AL338>$AD29,$AD29-SUM($AE338:AL338),AL338)","v":0},{"$f":"IF(SUM($AE338:AM338)+AM338>$AD29,$AD29-SUM($AE338:AM338),AM338)","v":0},{"$f":"IF(SUM($AE338:AN338)+AN338>$AD29,$AD29-SUM($AE338:AN338),AN338)","v":0},{"$f":"IF(SUM($AE338:AO338)+AO338>$AD29,$AD29-SUM($AE338:AO338),AO338)","v":0},{"$f":"IF(SUM($AE338:AP338)+AP338>$AD29,$AD29-SUM($AE338:AP338),AP338)","v":0},{"$f":"IF(SUM($AE338:AQ338)+AQ338>$AD29,$AD29-SUM($AE338:AQ338),AQ338)","v":0},{"$f":"IF(SUM($AE338:AR338)+AR338>$AD29,$AD29-SUM($AE338:AR338),AR338)","v":0},{"$f":"IF(SUM($AE338:AS338)+AS338>$AD29,$AD29-SUM($AE338:AS338),AS338)","v":0},{"$f":"IF(SUM($AE338:AT338)+AT338>$AD29,$AD29-SUM($AE338:AT338),AT338)","v":0},{"$f":"IF(SUM($AE338:AU338)+AU338>$AD29,$AD29-SUM($AE338:AU338),AU338)","v":0},0,0,{"$f":"IF(SUM($AW338:AX338)<0,0,IF(SUM($AX338:AX338)+AX338>$AW338,$AW338-SUM($AX338:AX338),AX338))","v":0},{"$f":"IF(SUM($AW338:AY338)<0,0,IF(SUM($AX338:AY338)+AY338>$AW338,$AW338-SUM($AX338:AY338),AY338))","v":0},{"$f":"IF(SUM($AW338:AZ338)<0,0,IF(SUM($AX338:AZ338)+AZ338>$AW338,$AW338-SUM($AX338:AZ338),AZ338))","v":0},{"$f":"IF(SUM($AW338:BA338)<0,0,IF(SUM($AX338:BA338)+BA338>$AW338,$AW338-SUM($AX338:BA338),BA338))","v":0},{"$f":"IF(SUM($AW338:BB338)<0,0,IF(SUM($AX338:BB338)+BB338>$AW338,$AW338-SUM($AX338:BB338),BB338))","v":0},{"$f":"IF(SUM($AW338:BC338)<0,0,IF(SUM($AX338:BC338)+BC338>$AW338,$AW338-SUM($AX338:BC338),BC338))","v":0},{"$f":"IF(SUM($AW338:BD338)<0,0,IF(SUM($AX338:BD338)+BD338>$AW338,$AW338-SUM($AX338:BD338),BD338))","v":0},{"$f":"IF(SUM($AW338:BE338)<0,0,IF(SUM($AX338:BE338)+BE338>$AW338,$AW338-SUM($AX338:BE338),BE338))","v":0},{"$f":"IF(SUM($AW338:BF338)<0,0,IF(SUM($AX338:BF338)+BF338>$AW338,$AW338-SUM($AX338:BF338),BF338))","v":0},{"$f":"IF(SUM($AW338:BG338)<0,0,IF(SUM($AX338:BG338)+BG338>$AW338,$AW338-SUM($AX338:BG338),BG338))","v":0},{"$f":"IF(SUM($AW338:BH338)<0,0,IF(SUM($AX338:BH338)+BH338>$AW338,$AW338-SUM($AX338:BH338),BH338))","v":0},{"$f":"IF(SUM($AW338:BI338)<0,0,IF(SUM($AX338:BI338)+BI338>$AW338,$AW338-SUM($AX338:BI338),BI338))","v":0},{"$f":"IF(SUM($AW338:BJ338)<0,0,IF(SUM($AX338:BJ338)+BJ338>$AW338,$AW338-SUM($AX338:BJ338),BJ338))","v":0},{"$f":"IF(SUM($AW338:BK338)<0,0,IF(SUM($AX338:BK338)+BK338>$AW338,$AW338-SUM($AX338:BK338),BK338))","v":0},{"$f":"IF(SUM($AW338:BL338)<0,0,IF(SUM($AX338:BL338)+BL338>$AW338,$AW338-SUM($AX338:BL338),BL338))","v":0},{"$f":"IF(SUM($AW338:BM338)<0,0,IF(SUM($AX338:BM338)+BM338>$AW338,$AW338-SUM($AX338:BM338),BM338))","v":0},{"$f":"IF(SUM($AW338:BN338)<0,0,IF(SUM($AX338:BN338)+BN338>$AW338,$AW338-SUM($AX338:BN338),BN338))","v":0},{"$f":"IF(SUM($AW338:BO338)<0,0,IF(SUM($AX338:BO338)+BO338>$AW338,$AW338-SUM($AX338:BO338),BO338))","v":0},{"$f":"IF(SUM($AW338:BP338)<0,0,IF(SUM($AX338:BP338)+BP338>$AW338,$AW338-SUM($AX338:BP338),BP338))","v":0},{"$f":"IF(SUM($AW338:BQ338)<0,0,IF(SUM($AX338:BQ338)+BQ338>$AW338,$AW338-SUM($AX338:BQ338),BQ338))","v":0},{"$f":"IF(SUM($AW338:BR338)<0,0,IF(SUM($AX338:BR338)+BR338>$AW338,$AW338-SUM($AX338:BR338),BR338))","v":0},{"$f":"IF(SUM($AW338:BS338)<0,0,IF(SUM($AX338:BS338)+BS338>$AW338,$AW338-SUM($AX338:BS338),BS338))","v":0},{"$f":"IF(SUM($AW338:BT338)<0,0,IF(SUM($AX338:BT338)+BT338>$AW338,$AW338-SUM($AX338:BT338),BT338))","v":0},{"$f":"IF(SUM($AW338:BU338)<0,0,IF(SUM($AX338:BU338)+BU338>$AW338,$AW338-SUM($AX338:BU338),BU338))","v":0},{"$f":"IF(SUM($AW338:BV338)<0,0,IF(SUM($AX338:BV338)+BV338>$AW338,$AW338-SUM($AX338:BV338),BV338))","v":0},{"$f":"IF(SUM($AW338:BW338)<0,0,IF(SUM($AX338:BW338)+BW338>$AW338,$AW338-SUM($AX338:BW338),BW338))","v":0},{"$f":"IF(SUM($AW338:BX338)<0,0,IF(SUM($AX338:BX338)+BX338>$AW338,$AW338-SUM($AX338:BX338),BX338))","v":0},{"$f":"IF(SUM($AW338:BY338)<0,0,IF(SUM($AX338:BY338)+BY338>$AW338,$AW338-SUM($AX338:BY338),BY338))","v":0},{"$f":"IF(SUM($AW338:BZ338)<0,0,IF(SUM($AX338:BZ338)+BZ338>$AW338,$AW338-SUM($AX338:BZ338),BZ338))","v":0},{"$f":"IF(SUM($AW338:CA338)<0,0,IF(SUM($AX338:CA338)+CA338>$AW338,$AW338-SUM($AX338:CA338),CA338))","v":0},{"$f":"IF(SUM($AW338:CB338)<0,0,IF(SUM($AX338:CB338)+CB338>$AW338,$AW338-SUM($AX338:CB338),CB338))","v":0},{"$f":"IF(SUM($AW338:CC338)<0,0,IF(SUM($AX338:CC338)+CC338>$AW338,$AW338-SUM($AX338:CC338),CC338))","v":0},{"$f":"IF(SUM($AW338:CD338)<0,0,IF(SUM($AX338:CD338)+CD338>$AW338,$AW338-SUM($AX338:CD338),CD338))","v":0},{"$f":"IF(SUM($AW338:CE338)<0,0,IF(SUM($AX338:CE338)+CE338>$AW338,$AW338-SUM($AX338:CE338),CE338))","v":0},{"$f":"IF(SUM($AW338:CF338)<0,0,IF(SUM($AX338:CF338)+CF338>$AW338,$AW338-SUM($AX338:CF338),CF338))","v":0},{"$f":"IF(SUM($AW338:CG338)<0,0,IF(SUM($AX338:CG338)+CG338>$AW338,$AW338-SUM($AX338:CG338),CG338))","v":0},{"$f":"IF(SUM($AW338:CH338)<0,0,IF(SUM($AX338:CH338)+CH338>$AW338,$AW338-SUM($AX338:CH338),CH338))","v":0},{"$f":"IF(SUM($AW338:CI338)<0,0,IF(SUM($AX338:CI338)+CI338>$AW338,$AW338-SUM($AX338:CI338),CI338))","v":0},{"$f":"IF(SUM($AW338:CJ338)<0,0,IF(SUM($AX338:CJ338)+CJ338>$AW338,$AW338-SUM($AX338:CJ338),CJ338))","v":0},{"$f":"IF(SUM($AW338:CK338)<0,0,IF(SUM($AX338:CK338)+CK338>$AW338,$AW338-SUM($AX338:CK338),CK338))","v":0},{"$f":"IF(SUM($AW338:CL338)<0,0,IF(SUM($AX338:CL338)+CL338>$AW338,$AW338-SUM($AX338:CL338),CL338))","v":0},{"$f":"IF(SUM($AW338:CM338)<0,0,IF(SUM($AX338:CM338)+CM338>$AW338,$AW338-SUM($AX338:CM338),CM338))","v":0},{"$f":"IF(SUM($AW338:CN338)<0,0,IF(SUM($AX338:CN338)+CN338>$AW338,$AW338-SUM($AX338:CN338),CN338))","v":0},{"$f":"IF(SUM($AW338:CO338)<0,0,IF(SUM($AX338:CO338)+CO338>$AW338,$AW338-SUM($AX338:CO338),CO338))","v":0},{"$f":"IF(SUM($AW338:CP338)<0,0,IF(SUM($AX338:CP338)+CP338>$AW338,$AW338-SUM($AX338:CP338),CP338))","v":0},{"$f":"IF(SUM($AW338:CQ338)<0,0,IF(SUM($AX338:CQ338)+CQ338>$AW338,$AW338-SUM($AX338:CQ338),CQ338))","v":0},{"$f":"IF(SUM($AW338:CR338)<0,0,IF(SUM($AX338:CR338)+CR338>$AW338,$AW338-SUM($AX338:CR338),CR338))","v":0},{"$f":"IF(SUM($AW338:CS338)<0,0,IF(SUM($AX338:CS338)+CS338>$AW338,$AW338-SUM($AX338:CS338),CS338))","v":0},{"$f":"IF(SUM($AW338:CT338)<0,0,IF(SUM($AX338:CT338)+CT338>$AW338,$AW338-SUM($AX338:CT338),CT338))","v":0},{"$f":"IF(SUM($AW338:CU338)<0,0,IF(SUM($AX338:CU338)+CU338>$AW338,$AW338-SUM($AX338:CU338),CU338))","v":0},{"$f":"IF(SUM($AW338:CV338)<0,0,IF(SUM($AX338:CV338)+CV338>$AW338,$AW338-SUM($AX338:CV338),CV338))","v":0},{"$f":"IF(SUM($AW338:CW338)<0,0,IF(SUM($AX338:CW338)+CW338>$AW338,$AW338-SUM($AX338:CW338),CW338))","v":0},{"$f":"IF(SUM($AW338:CX338)<0,0,IF(SUM($AX338:CX338)+CX338>$AW338,$AW338-SUM($AX338:CX338),CX338))","v":0},{"$f":"IF(SUM($AW338:CY338)<0,0,IF(SUM($AX338:CY338)+CY338>$AW338,$AW338-SUM($AX338:CY338),CY338))","v":0},{"$f":"IF(SUM($AW338:CZ338)<0,0,IF(SUM($AX338:CZ338)+CZ338>$AW338,$AW338-SUM($AX338:CZ338),CZ338))","v":0},{"$f":"IF(SUM($AW338:DA338)<0,0,IF(SUM($AX338:DA338)+DA338>$AW338,$AW338-SUM($AX338:DA338),DA338))","v":0},{"$f":"IF(SUM($AW338:DB338)<0,0,IF(SUM($AX338:DB338)+DB338>$AW338,$AW338-SUM($AX338:DB338),DB338))","v":0},{"$f":"IF(SUM($AW338:DC338)<0,0,IF(SUM($AX338:DC338)+DC338>$AW338,$AW338-SUM($AX338:DC338),DC338))","v":0},{"$f":"IF(SUM($AW338:DD338)<0,0,IF(SUM($AX338:DD338)+DD338>$AW338,$AW338-SUM($AX338:DD338),DD338))","v":0},{"$f":"IF(SUM($AW338:DE338)<0,0,IF(SUM($AX338:DE338)+DE338>$AW338,$AW338-SUM($AX338:DE338),DE338))","v":0},{"$f":"IF(SUM($AW338:DF338)<0,0,IF(SUM($AX338:DF338)+DF338>$AW338,$AW338-SUM($AX338:DF338),DF338))","v":0},{"$f":"IF(SUM($AW338:DG338)<0,0,IF(SUM($AX338:DG338)+DG338>$AW338,$AW338-SUM($AX338:DG338),DG338))","v":0},{"$f":"IF(SUM($AW338:DH338)<0,0,IF(SUM($AX338:DH338)+DH338>$AW338,$AW338-SUM($AX338:DH338),DH338))","v":0},{"$f":"IF(SUM($AW338:DI338)<0,0,IF(SUM($AX338:DI338)+DI338>$AW338,$AW338-SUM($AX338:DI338),DI338))","v":0},{"$f":"IF(SUM($AW338:DJ338)<0,0,IF(SUM($AX338:DJ338)+DJ338>$AW338,$AW338-SUM($AX338:DJ338),DJ338))","v":0},{"$f":"IF(SUM($AW338:DK338)<0,0,IF(SUM($AX338:DK338)+DK338>$AW338,$AW338-SUM($AX338:DK338),DK338))","v":0},{"$f":"IF(SUM($AW338:DL338)<0,0,IF(SUM($AX338:DL338)+DL338>$AW338,$AW338-SUM($AX338:DL338),DL338))","v":0},{"$f":"IF(SUM($AW338:DM338)<0,0,IF(SUM($AX338:DM338)+DM338>$AW338,$AW338-SUM($AX338:DM338),DM338))","v":0},{"$f":"IF(SUM($AW338:DN338)<0,0,IF(SUM($AX338:DN338)+DN338>$AW338,$AW338-SUM($AX338:DN338),DN338))","v":0},{"$f":"IF(SUM($AW338:DO338)<0,0,IF(SUM($AX338:DO338)+DO338>$AW338,$AW338-SUM($AX338:DO338),DO338))","v":0},{"$f":"IF(SUM($AW338:DP338)<0,0,IF(SUM($AX338:DP338)+DP338>$AW338,$AW338-SUM($AX338:DP338),DP338))","v":0},{"$f":"IF(SUM($AW338:DQ338)<0,0,IF(SUM($AX338:DQ338)+DQ338>$AW338,$AW338-SUM($AX338:DQ338),DQ338))","v":0},{"$f":"IF(SUM($AW338:DR338)<0,0,IF(SUM($AX338:DR338)+DR338>$AW338,$AW338-SUM($AX338:DR338),DR338))","v":0},{"$f":"IF(SUM($AW338:DS338)<0,0,IF(SUM($AX338:DS338)+DS338>$AW338,$AW338-SUM($AX338:DS338),DS338))","v":0},{"$f":"IF(SUM($AW338:DT338)<0,0,IF(SUM($AX338:DT338)+DT338>$AW338,$AW338-SUM($AX338:DT338),DT338))","v":0},{"$f":"IF(SUM($AW338:DU338)<0,0,IF(SUM($AX338:DU338)+DU338>$AW338,$AW338-SUM($AX338:DU338),DU338))","v":0},{"$f":"IF(SUM($AW338:DV338)<0,0,IF(SUM($AX338:DV338)+DV338>$AW338,$AW338-SUM($AX338:DV338),DV338))","v":0},{"$f":"IF(SUM($AW338:DW338)<0,0,IF(SUM($AX338:DW338)+DW338>$AW338,$AW338-SUM($AX338:DW338),DW338))","v":0},{"$f":"IF(SUM($AW338:DX338)<0,0,IF(SUM($AX338:DX338)+DX338>$AW338,$AW338-SUM($AX338:DX338),DX338))","v":0},{"$f":"IF(SUM($AW338:DY338)<0,0,IF(SUM($AX338:DY338)+DY338>$AW338,$AW338-SUM($AX338:DY338),DY338))","v":0},{"$f":"IF(SUM($AW338:DZ338)<0,0,IF(SUM($AX338:DZ338)+DZ338>$AW338,$AW338-SUM($AX338:DZ338),DZ338))","v":0},{"$f":"IF(SUM($AW338:EA338)<0,0,IF(SUM($AX338:EA338)+EA338>$AW338,$AW338-SUM($AX338:EA338),EA338))","v":0},{"$f":"IF(SUM($AW338:EB338)<0,0,IF(SUM($AX338:EB338)+EB338>$AW338,$AW338-SUM($AX338:EB338),EB338))","v":0},{"$f":"IF(SUM($AW338:EC338)<0,0,IF(SUM($AX338:EC338)+EC338>$AW338,$AW338-SUM($AX338:EC338),EC338))","v":0},{"$f":"IF(SUM($AW338:ED338)<0,0,IF(SUM($AX338:ED338)+ED338>$AW338,$AW338-SUM($AX338:ED338),ED338))","v":0},{"$f":"IF(SUM($AW338:EE338)<0,0,IF(SUM($AX338:EE338)+EE338>$AW338,$AW338-SUM($AX338:EE338),EE338))","v":0},{"$f":"IF(SUM($AW338:EF338)<0,0,IF(SUM($AX338:EF338)+EF338>$AW338,$AW338-SUM($AX338:EF338),EF338))","v":0},{"$f":"IF(SUM($AW338:EG338)<0,0,IF(SUM($AX338:EG338)+EG338>$AW338,$AW338-SUM($AX338:EG338),EG338))","v":0},{"$f":"IF(SUM($AW338:EH338)<0,0,IF(SUM($AX338:EH338)+EH338>$AW338,$AW338-SUM($AX338:EH338),EH338))","v":0},{"$f":"IF(SUM($AW338:EI338)<0,0,IF(SUM($AX338:EI338)+EI338>$AW338,$AW338-SUM($AX338:EI338),EI338))","v":0},{"$f":"IF(SUM($AW338:EJ338)<0,0,IF(SUM($AX338:EJ338)+EJ338>$AW338,$AW338-SUM($AX338:EJ338),EJ338))","v":0},{"$f":"IF(SUM($AW338:EK338)<0,0,IF(SUM($AX338:EK338)+EK338>$AW338,$AW338-SUM($AX338:EK338),EK338))","v":0},{"$f":"IF(SUM($AW338:EL338)<0,0,IF(SUM($AX338:EL338)+EL338>$AW338,$AW338-SUM($AX338:EL338),EL338))","v":0},{"$f":"IF(SUM($AW338:EM338)<0,0,IF(SUM($AX338:EM338)+EM338>$AW338,$AW338-SUM($AX338:EM338),EM338))","v":0},{"$f":"IF(SUM($AW338:EN338)<0,0,IF(SUM($AX338:EN338)+EN338>$AW338,$AW338-SUM($AX338:EN338),EN338))","v":0},{"$f":"IF(SUM($AW338:EO338)<0,0,IF(SUM($AX338:EO338)+EO338>$AW338,$AW338-SUM($AX338:EO338),EO338))","v":0},{"$f":"IF(SUM($AW338:EP338)<0,0,IF(SUM($AX338:EP338)+EP338>$AW338,$AW338-SUM($AX338:EP338),EP338))","v":0},{"$f":"IF(SUM($AW338:EQ338)<0,0,IF(SUM($AX338:EQ338)+EQ338>$AW338,$AW338-SUM($AX338:EQ338),EQ338))","v":0},{"$f":"IF(SUM($AW338:ER338)<0,0,IF(SUM($AX338:ER338)+ER338>$AW338,$AW338-SUM($AX338:ER338),ER338))","v":0},{"$f":"IF(SUM($AW338:ES338)<0,0,IF(SUM($AX338:ES338)+ES338>$AW338,$AW338-SUM($AX338:ES338),ES338))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8314720102129146E-3,{"$f":"IF(SUM($AE339:AE339)+AE339>$AD30,$AD30-SUM($AE339:AE339),AE339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AF339)+AF339>$AD30,$AD30-SUM($AE339:AF339),AF339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AG339)+AG339>$AD30,$AD30-SUM($AE339:AG339),AG339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AH339)+AH339>$AD30,$AD30-SUM($AE339:AH339),AH339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AI339)+AI339>$AD30,$AD30-SUM($AE339:AI339),AI339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AJ339)+AJ339>$AD30,$AD30-SUM($AE339:AJ339),AJ339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AK339)+AK339>$AD30,$AD30-SUM($AE339:AK339),AK339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AL339)+AL339>$AD30,$AD30-SUM($AE339:AL339),AL339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AM339)+AM339>$AD30,$AD30-SUM($AE339:AM339),AM339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AN339)+AN339>$AD30,$AD30-SUM($AE339:AN339),AN339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AO339)+AO339>$AD30,$AD30-SUM($AE339:AO339),AO339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AP339)+AP339>$AD30,$AD30-SUM($AE339:AP339),AP339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AQ339)+AQ339>$AD30,$AD30-SUM($AE339:AQ339),AQ339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AR339)+AR339>$AD30,$AD30-SUM($AE339:AR339),AR339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AS339)+AS339>$AD30,$AD30-SUM($AE339:AS339),AS339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AT339)+AT339>$AD30,$AD30-SUM($AE339:AT339),AT339)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AE339:AU339)+AU339>$AD30,$AD30-SUM($AE339:AU339),AU339)","v":6.8314720102129146E-3},7.1655003816167517E-2,1.3028182512030457E-2,{"$f":"IF(SUM($AW339:AX339)<0,0,IF(SUM($AX339:AX339)+AX339>$AW339,$AW339-SUM($AX339:AX339),AX339))","v":1.3028182512030457E-2},{"$f":"IF(SUM($AW339:AY339)<0,0,IF(SUM($AX339:AY339)+AY339>$AW339,$AW339-SUM($AX339:AY339),AY339))","v":1.3028182512030457E-2},{"$f":"IF(SUM($AW339:AZ339)<0,0,IF(SUM($AX339:AZ339)+AZ339>$AW339,$AW339-SUM($AX339:AZ339),AZ339))","v":1.3028182512030457E-2},{"$f":"IF(SUM($AW339:BA339)<0,0,IF(SUM($AX339:BA339)+BA339>$AW339,$AW339-SUM($AX339:BA339),BA339))","v":1.3028182512030457E-2},{"$f":"IF(SUM($AW339:BB339)<0,0,IF(SUM($AX339:BB339)+BB339>$AW339,$AW339-SUM($AX339:BB339),BB339))","v":6.5140912560152364E-3},{"$f":"IF(SUM($AW339:BC339)<0,0,IF(SUM($AX339:BC339)+BC339>$AW339,$AW339-SUM($AX339:BC339),BC339))","v":0},{"$f":"IF(SUM($AW339:BD339)<0,0,IF(SUM($AX339:BD339)+BD339>$AW339,$AW339-SUM($AX339:BD339),BD339))","v":0},{"$f":"IF(SUM($AW339:BE339)<0,0,IF(SUM($AX339:BE339)+BE339>$AW339,$AW339-SUM($AX339:BE339),BE339))","v":0},{"$f":"IF(SUM($AW339:BF339)<0,0,IF(SUM($AX339:BF339)+BF339>$AW339,$AW339-SUM($AX339:BF339),BF339))","v":0},{"$f":"IF(SUM($AW339:BG339)<0,0,IF(SUM($AX339:BG339)+BG339>$AW339,$AW339-SUM($AX339:BG339),BG339))","v":0},{"$f":"IF(SUM($AW339:BH339)<0,0,IF(SUM($AX339:BH339)+BH339>$AW339,$AW339-SUM($AX339:BH339),BH339))","v":0},{"$f":"IF(SUM($AW339:BI339)<0,0,IF(SUM($AX339:BI339)+BI339>$AW339,$AW339-SUM($AX339:BI339),BI339))","v":0},{"$f":"IF(SUM($AW339:BJ339)<0,0,IF(SUM($AX339:BJ339)+BJ339>$AW339,$AW339-SUM($AX339:BJ339),BJ339))","v":0},{"$f":"IF(SUM($AW339:BK339)<0,0,IF(SUM($AX339:BK339)+BK339>$AW339,$AW339-SUM($AX339:BK339),BK339))","v":0},{"$f":"IF(SUM($AW339:BL339)<0,0,IF(SUM($AX339:BL339)+BL339>$AW339,$AW339-SUM($AX339:BL339),BL339))","v":0},{"$f":"IF(SUM($AW339:BM339)<0,0,IF(SUM($AX339:BM339)+BM339>$AW339,$AW339-SUM($AX339:BM339),BM339))","v":0},{"$f":"IF(SUM($AW339:BN339)<0,0,IF(SUM($AX339:BN339)+BN339>$AW339,$AW339-SUM($AX339:BN339),BN339))","v":0},{"$f":"IF(SUM($AW339:BO339)<0,0,IF(SUM($AX339:BO339)+BO339>$AW339,$AW339-SUM($AX339:BO339),BO339))","v":0},{"$f":"IF(SUM($AW339:BP339)<0,0,IF(SUM($AX339:BP339)+BP339>$AW339,$AW339-SUM($AX339:BP339),BP339))","v":0},{"$f":"IF(SUM($AW339:BQ339)<0,0,IF(SUM($AX339:BQ339)+BQ339>$AW339,$AW339-SUM($AX339:BQ339),BQ339))","v":0},{"$f":"IF(SUM($AW339:BR339)<0,0,IF(SUM($AX339:BR339)+BR339>$AW339,$AW339-SUM($AX339:BR339),BR339))","v":0},{"$f":"IF(SUM($AW339:BS339)<0,0,IF(SUM($AX339:BS339)+BS339>$AW339,$AW339-SUM($AX339:BS339),BS339))","v":0},{"$f":"IF(SUM($AW339:BT339)<0,0,IF(SUM($AX339:BT339)+BT339>$AW339,$AW339-SUM($AX339:BT339),BT339))","v":0},{"$f":"IF(SUM($AW339:BU339)<0,0,IF(SUM($AX339:BU339)+BU339>$AW339,$AW339-SUM($AX339:BU339),BU339))","v":0},{"$f":"IF(SUM($AW339:BV339)<0,0,IF(SUM($AX339:BV339)+BV339>$AW339,$AW339-SUM($AX339:BV339),BV339))","v":0},{"$f":"IF(SUM($AW339:BW339)<0,0,IF(SUM($AX339:BW339)+BW339>$AW339,$AW339-SUM($AX339:BW339),BW339))","v":0},{"$f":"IF(SUM($AW339:BX339)<0,0,IF(SUM($AX339:BX339)+BX339>$AW339,$AW339-SUM($AX339:BX339),BX339))","v":0},{"$f":"IF(SUM($AW339:BY339)<0,0,IF(SUM($AX339:BY339)+BY339>$AW339,$AW339-SUM($AX339:BY339),BY339))","v":0},{"$f":"IF(SUM($AW339:BZ339)<0,0,IF(SUM($AX339:BZ339)+BZ339>$AW339,$AW339-SUM($AX339:BZ339),BZ339))","v":0},{"$f":"IF(SUM($AW339:CA339)<0,0,IF(SUM($AX339:CA339)+CA339>$AW339,$AW339-SUM($AX339:CA339),CA339))","v":0},{"$f":"IF(SUM($AW339:CB339)<0,0,IF(SUM($AX339:CB339)+CB339>$AW339,$AW339-SUM($AX339:CB339),CB339))","v":0},{"$f":"IF(SUM($AW339:CC339)<0,0,IF(SUM($AX339:CC339)+CC339>$AW339,$AW339-SUM($AX339:CC339),CC339))","v":0},{"$f":"IF(SUM($AW339:CD339)<0,0,IF(SUM($AX339:CD339)+CD339>$AW339,$AW339-SUM($AX339:CD339),CD339))","v":0},{"$f":"IF(SUM($AW339:CE339)<0,0,IF(SUM($AX339:CE339)+CE339>$AW339,$AW339-SUM($AX339:CE339),CE339))","v":0},{"$f":"IF(SUM($AW339:CF339)<0,0,IF(SUM($AX339:CF339)+CF339>$AW339,$AW339-SUM($AX339:CF339),CF339))","v":0},{"$f":"IF(SUM($AW339:CG339)<0,0,IF(SUM($AX339:CG339)+CG339>$AW339,$AW339-SUM($AX339:CG339),CG339))","v":0},{"$f":"IF(SUM($AW339:CH339)<0,0,IF(SUM($AX339:CH339)+CH339>$AW339,$AW339-SUM($AX339:CH339),CH339))","v":0},{"$f":"IF(SUM($AW339:CI339)<0,0,IF(SUM($AX339:CI339)+CI339>$AW339,$AW339-SUM($AX339:CI339),CI339))","v":0},{"$f":"IF(SUM($AW339:CJ339)<0,0,IF(SUM($AX339:CJ339)+CJ339>$AW339,$AW339-SUM($AX339:CJ339),CJ339))","v":0},{"$f":"IF(SUM($AW339:CK339)<0,0,IF(SUM($AX339:CK339)+CK339>$AW339,$AW339-SUM($AX339:CK339),CK339))","v":0},{"$f":"IF(SUM($AW339:CL339)<0,0,IF(SUM($AX339:CL339)+CL339>$AW339,$AW339-SUM($AX339:CL339),CL339))","v":0},{"$f":"IF(SUM($AW339:CM339)<0,0,IF(SUM($AX339:CM339)+CM339>$AW339,$AW339-SUM($AX339:CM339),CM339))","v":0},{"$f":"IF(SUM($AW339:CN339)<0,0,IF(SUM($AX339:CN339)+CN339>$AW339,$AW339-SUM($AX339:CN339),CN339))","v":0},{"$f":"IF(SUM($AW339:CO339)<0,0,IF(SUM($AX339:CO339)+CO339>$AW339,$AW339-SUM($AX339:CO339),CO339))","v":0},{"$f":"IF(SUM($AW339:CP339)<0,0,IF(SUM($AX339:CP339)+CP339>$AW339,$AW339-SUM($AX339:CP339),CP339))","v":0},{"$f":"IF(SUM($AW339:CQ339)<0,0,IF(SUM($AX339:CQ339)+CQ339>$AW339,$AW339-SUM($AX339:CQ339),CQ339))","v":0},{"$f":"IF(SUM($AW339:CR339)<0,0,IF(SUM($AX339:CR339)+CR339>$AW339,$AW339-SUM($AX339:CR339),CR339))","v":0},{"$f":"IF(SUM($AW339:CS339)<0,0,IF(SUM($AX339:CS339)+CS339>$AW339,$AW339-SUM($AX339:CS339),CS339))","v":0},{"$f":"IF(SUM($AW339:CT339)<0,0,IF(SUM($AX339:CT339)+CT339>$AW339,$AW339-SUM($AX339:CT339),CT339))","v":0},{"$f":"IF(SUM($AW339:CU339)<0,0,IF(SUM($AX339:CU339)+CU339>$AW339,$AW339-SUM($AX339:CU339),CU339))","v":0},{"$f":"IF(SUM($AW339:CV339)<0,0,IF(SUM($AX339:CV339)+CV339>$AW339,$AW339-SUM($AX339:CV339),CV339))","v":0},{"$f":"IF(SUM($AW339:CW339)<0,0,IF(SUM($AX339:CW339)+CW339>$AW339,$AW339-SUM($AX339:CW339),CW339))","v":0},{"$f":"IF(SUM($AW339:CX339)<0,0,IF(SUM($AX339:CX339)+CX339>$AW339,$AW339-SUM($AX339:CX339),CX339))","v":0},{"$f":"IF(SUM($AW339:CY339)<0,0,IF(SUM($AX339:CY339)+CY339>$AW339,$AW339-SUM($AX339:CY339),CY339))","v":0},{"$f":"IF(SUM($AW339:CZ339)<0,0,IF(SUM($AX339:CZ339)+CZ339>$AW339,$AW339-SUM($AX339:CZ339),CZ339))","v":0},{"$f":"IF(SUM($AW339:DA339)<0,0,IF(SUM($AX339:DA339)+DA339>$AW339,$AW339-SUM($AX339:DA339),DA339))","v":0},{"$f":"IF(SUM($AW339:DB339)<0,0,IF(SUM($AX339:DB339)+DB339>$AW339,$AW339-SUM($AX339:DB339),DB339))","v":0},{"$f":"IF(SUM($AW339:DC339)<0,0,IF(SUM($AX339:DC339)+DC339>$AW339,$AW339-SUM($AX339:DC339),DC339))","v":0},{"$f":"IF(SUM($AW339:DD339)<0,0,IF(SUM($AX339:DD339)+DD339>$AW339,$AW339-SUM($AX339:DD339),DD339))","v":0},{"$f":"IF(SUM($AW339:DE339)<0,0,IF(SUM($AX339:DE339)+DE339>$AW339,$AW339-SUM($AX339:DE339),DE339))","v":0},{"$f":"IF(SUM($AW339:DF339)<0,0,IF(SUM($AX339:DF339)+DF339>$AW339,$AW339-SUM($AX339:DF339),DF339))","v":0},{"$f":"IF(SUM($AW339:DG339)<0,0,IF(SUM($AX339:DG339)+DG339>$AW339,$AW339-SUM($AX339:DG339),DG339))","v":0},{"$f":"IF(SUM($AW339:DH339)<0,0,IF(SUM($AX339:DH339)+DH339>$AW339,$AW339-SUM($AX339:DH339),DH339))","v":0},{"$f":"IF(SUM($AW339:DI339)<0,0,IF(SUM($AX339:DI339)+DI339>$AW339,$AW339-SUM($AX339:DI339),DI339))","v":0},{"$f":"IF(SUM($AW339:DJ339)<0,0,IF(SUM($AX339:DJ339)+DJ339>$AW339,$AW339-SUM($AX339:DJ339),DJ339))","v":0},{"$f":"IF(SUM($AW339:DK339)<0,0,IF(SUM($AX339:DK339)+DK339>$AW339,$AW339-SUM($AX339:DK339),DK339))","v":0},{"$f":"IF(SUM($AW339:DL339)<0,0,IF(SUM($AX339:DL339)+DL339>$AW339,$AW339-SUM($AX339:DL339),DL339))","v":0},{"$f":"IF(SUM($AW339:DM339)<0,0,IF(SUM($AX339:DM339)+DM339>$AW339,$AW339-SUM($AX339:DM339),DM339))","v":0},{"$f":"IF(SUM($AW339:DN339)<0,0,IF(SUM($AX339:DN339)+DN339>$AW339,$AW339-SUM($AX339:DN339),DN339))","v":0},{"$f":"IF(SUM($AW339:DO339)<0,0,IF(SUM($AX339:DO339)+DO339>$AW339,$AW339-SUM($AX339:DO339),DO339))","v":0},{"$f":"IF(SUM($AW339:DP339)<0,0,IF(SUM($AX339:DP339)+DP339>$AW339,$AW339-SUM($AX339:DP339),DP339))","v":0},{"$f":"IF(SUM($AW339:DQ339)<0,0,IF(SUM($AX339:DQ339)+DQ339>$AW339,$AW339-SUM($AX339:DQ339),DQ339))","v":0},{"$f":"IF(SUM($AW339:DR339)<0,0,IF(SUM($AX339:DR339)+DR339>$AW339,$AW339-SUM($AX339:DR339),DR339))","v":0},{"$f":"IF(SUM($AW339:DS339)<0,0,IF(SUM($AX339:DS339)+DS339>$AW339,$AW339-SUM($AX339:DS339),DS339))","v":0},{"$f":"IF(SUM($AW339:DT339)<0,0,IF(SUM($AX339:DT339)+DT339>$AW339,$AW339-SUM($AX339:DT339),DT339))","v":0},{"$f":"IF(SUM($AW339:DU339)<0,0,IF(SUM($AX339:DU339)+DU339>$AW339,$AW339-SUM($AX339:DU339),DU339))","v":0},{"$f":"IF(SUM($AW339:DV339)<0,0,IF(SUM($AX339:DV339)+DV339>$AW339,$AW339-SUM($AX339:DV339),DV339))","v":0},{"$f":"IF(SUM($AW339:DW339)<0,0,IF(SUM($AX339:DW339)+DW339>$AW339,$AW339-SUM($AX339:DW339),DW339))","v":0},{"$f":"IF(SUM($AW339:DX339)<0,0,IF(SUM($AX339:DX339)+DX339>$AW339,$AW339-SUM($AX339:DX339),DX339))","v":0},{"$f":"IF(SUM($AW339:DY339)<0,0,IF(SUM($AX339:DY339)+DY339>$AW339,$AW339-SUM($AX339:DY339),DY339))","v":0},{"$f":"IF(SUM($AW339:DZ339)<0,0,IF(SUM($AX339:DZ339)+DZ339>$AW339,$AW339-SUM($AX339:DZ339),DZ339))","v":0},{"$f":"IF(SUM($AW339:EA339)<0,0,IF(SUM($AX339:EA339)+EA339>$AW339,$AW339-SUM($AX339:EA339),EA339))","v":0},{"$f":"IF(SUM($AW339:EB339)<0,0,IF(SUM($AX339:EB339)+EB339>$AW339,$AW339-SUM($AX339:EB339),EB339))","v":0},{"$f":"IF(SUM($AW339:EC339)<0,0,IF(SUM($AX339:EC339)+EC339>$AW339,$AW339-SUM($AX339:EC339),EC339))","v":0},{"$f":"IF(SUM($AW339:ED339)<0,0,IF(SUM($AX339:ED339)+ED339>$AW339,$AW339-SUM($AX339:ED339),ED339))","v":0},{"$f":"IF(SUM($AW339:EE339)<0,0,IF(SUM($AX339:EE339)+EE339>$AW339,$AW339-SUM($AX339:EE339),EE339))","v":0},{"$f":"IF(SUM($AW339:EF339)<0,0,IF(SUM($AX339:EF339)+EF339>$AW339,$AW339-SUM($AX339:EF339),EF339))","v":0},{"$f":"IF(SUM($AW339:EG339)<0,0,IF(SUM($AX339:EG339)+EG339>$AW339,$AW339-SUM($AX339:EG339),EG339))","v":0},{"$f":"IF(SUM($AW339:EH339)<0,0,IF(SUM($AX339:EH339)+EH339>$AW339,$AW339-SUM($AX339:EH339),EH339))","v":0},{"$f":"IF(SUM($AW339:EI339)<0,0,IF(SUM($AX339:EI339)+EI339>$AW339,$AW339-SUM($AX339:EI339),EI339))","v":0},{"$f":"IF(SUM($AW339:EJ339)<0,0,IF(SUM($AX339:EJ339)+EJ339>$AW339,$AW339-SUM($AX339:EJ339),EJ339))","v":0},{"$f":"IF(SUM($AW339:EK339)<0,0,IF(SUM($AX339:EK339)+EK339>$AW339,$AW339-SUM($AX339:EK339),EK339))","v":0},{"$f":"IF(SUM($AW339:EL339)<0,0,IF(SUM($AX339:EL339)+EL339>$AW339,$AW339-SUM($AX339:EL339),EL339))","v":0},{"$f":"IF(SUM($AW339:EM339)<0,0,IF(SUM($AX339:EM339)+EM339>$AW339,$AW339-SUM($AX339:EM339),EM339))","v":0},{"$f":"IF(SUM($AW339:EN339)<0,0,IF(SUM($AX339:EN339)+EN339>$AW339,$AW339-SUM($AX339:EN339),EN339))","v":0},{"$f":"IF(SUM($AW339:EO339)<0,0,IF(SUM($AX339:EO339)+EO339>$AW339,$AW339-SUM($AX339:EO339),EO339))","v":0},{"$f":"IF(SUM($AW339:EP339)<0,0,IF(SUM($AX339:EP339)+EP339>$AW339,$AW339-SUM($AX339:EP339),EP339))","v":0},{"$f":"IF(SUM($AW339:EQ339)<0,0,IF(SUM($AX339:EQ339)+EQ339>$AW339,$AW339-SUM($AX339:EQ339),EQ339))","v":0},{"$f":"IF(SUM($AW339:ER339)<0,0,IF(SUM($AX339:ER339)+ER339>$AW339,$AW339-SUM($AX339:ER339),ER339))","v":0},{"$f":"IF(SUM($AW339:ES339)<0,0,IF(SUM($AX339:ES339)+ES339>$AW339,$AW339-SUM($AX339:ES339),ES339))","v":0}]
[]
[null,"Depreciation:  2005 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE23/$F343","v":0},{"$f":"IF(SUM($AF343:AF343)+AF343>$AE23,$AE23-SUM($AF343:AF343),AF343)","v":0},{"$f":"IF(SUM($AF343:AG343)+AG343>$AE23,$AE23-SUM($AF343:AG343),AG343)","v":0},{"$f":"IF(SUM($AF343:AH343)+AH343>$AE23,$AE23-SUM($AF343:AH343),AH343)","v":0},{"$f":"IF(SUM($AF343:AI343)+AI343>$AE23,$AE23-SUM($AF343:AI343),AI343)","v":0},{"$f":"IF(SUM($AF343:AJ343)+AJ343>$AE23,$AE23-SUM($AF343:AJ343),AJ343)","v":0},{"$f":"IF(SUM($AF343:AK343)+AK343>$AE23,$AE23-SUM($AF343:AK343),AK343)","v":0},{"$f":"IF(SUM($AF343:AL343)+AL343>$AE23,$AE23-SUM($AF343:AL343),AL343)","v":0},{"$f":"IF(SUM($AF343:AM343)+AM343>$AE23,$AE23-SUM($AF343:AM343),AM343)","v":0},{"$f":"IF(SUM($AF343:AN343)+AN343>$AE23,$AE23-SUM($AF343:AN343),AN343)","v":0},{"$f":"IF(SUM($AF343:AO343)+AO343>$AE23,$AE23-SUM($AF343:AO343),AO343)","v":0},{"$f":"IF(SUM($AF343:AP343)+AP343>$AE23,$AE23-SUM($AF343:AP343),AP343)","v":0},{"$f":"IF(SUM($AF343:AQ343)+AQ343>$AE23,$AE23-SUM($AF343:AQ343),AQ343)","v":0},{"$f":"IF(SUM($AF343:AR343)+AR343>$AE23,$AE23-SUM($AF343:AR343),AR343)","v":0},{"$f":"IF(SUM($AF343:AS343)+AS343>$AE23,$AE23-SUM($AF343:AS343),AS343)","v":0},{"$f":"IF(SUM($AF343:AT343)+AT343>$AE23,$AE23-SUM($AF343:AT343),AT343)","v":0},{"$f":"IF(SUM($AF343:AU343)+AU343>$AE23,$AE23-SUM($AF343:AU343),AU343)","v":0},{"$f":"$AE36-SUM($I343:$AV343)","v":4.5632000000000002E-4},{"$f":"IF(AW343>0,AW343/(MAX(($F343-COUNT($I343:$AV343))/4,1)),0)","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:AX343)<0,0,IF(SUM($AX343:AX343)+AX343>$AW343,$AW343-SUM($AX343:AX343),AX343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:AY343)<0,0,IF(SUM($AX343:AY343)+AY343>$AW343,$AW343-SUM($AX343:AY343),AY343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:AZ343)<0,0,IF(SUM($AX343:AZ343)+AZ343>$AW343,$AW343-SUM($AX343:AZ343),AZ343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BA343)<0,0,IF(SUM($AX343:BA343)+BA343>$AW343,$AW343-SUM($AX343:BA343),BA343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BB343)<0,0,IF(SUM($AX343:BB343)+BB343>$AW343,$AW343-SUM($AX343:BB343),BB343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BC343)<0,0,IF(SUM($AX343:BC343)+BC343>$AW343,$AW343-SUM($AX343:BC343),BC343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BD343)<0,0,IF(SUM($AX343:BD343)+BD343>$AW343,$AW343-SUM($AX343:BD343),BD343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BE343)<0,0,IF(SUM($AX343:BE343)+BE343>$AW343,$AW343-SUM($AX343:BE343),BE343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BF343)<0,0,IF(SUM($AX343:BF343)+BF343>$AW343,$AW343-SUM($AX343:BF343),BF343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BG343)<0,0,IF(SUM($AX343:BG343)+BG343>$AW343,$AW343-SUM($AX343:BG343),BG343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BH343)<0,0,IF(SUM($AX343:BH343)+BH343>$AW343,$AW343-SUM($AX343:BH343),BH343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BI343)<0,0,IF(SUM($AX343:BI343)+BI343>$AW343,$AW343-SUM($AX343:BI343),BI343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BJ343)<0,0,IF(SUM($AX343:BJ343)+BJ343>$AW343,$AW343-SUM($AX343:BJ343),BJ343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BK343)<0,0,IF(SUM($AX343:BK343)+BK343>$AW343,$AW343-SUM($AX343:BK343),BK343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BL343)<0,0,IF(SUM($AX343:BL343)+BL343>$AW343,$AW343-SUM($AX343:BL343),BL343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BM343)<0,0,IF(SUM($AX343:BM343)+BM343>$AW343,$AW343-SUM($AX343:BM343),BM343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BN343)<0,0,IF(SUM($AX343:BN343)+BN343>$AW343,$AW343-SUM($AX343:BN343),BN343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BO343)<0,0,IF(SUM($AX343:BO343)+BO343>$AW343,$AW343-SUM($AX343:BO343),BO343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BP343)<0,0,IF(SUM($AX343:BP343)+BP343>$AW343,$AW343-SUM($AX343:BP343),BP343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BQ343)<0,0,IF(SUM($AX343:BQ343)+BQ343>$AW343,$AW343-SUM($AX343:BQ343),BQ343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BR343)<0,0,IF(SUM($AX343:BR343)+BR343>$AW343,$AW343-SUM($AX343:BR343),BR343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BS343)<0,0,IF(SUM($AX343:BS343)+BS343>$AW343,$AW343-SUM($AX343:BS343),BS343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BT343)<0,0,IF(SUM($AX343:BT343)+BT343>$AW343,$AW343-SUM($AX343:BT343),BT343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BU343)<0,0,IF(SUM($AX343:BU343)+BU343>$AW343,$AW343-SUM($AX343:BU343),BU343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BV343)<0,0,IF(SUM($AX343:BV343)+BV343>$AW343,$AW343-SUM($AX343:BV343),BV343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BW343)<0,0,IF(SUM($AX343:BW343)+BW343>$AW343,$AW343-SUM($AX343:BW343),BW343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BX343)<0,0,IF(SUM($AX343:BX343)+BX343>$AW343,$AW343-SUM($AX343:BX343),BX343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BY343)<0,0,IF(SUM($AX343:BY343)+BY343>$AW343,$AW343-SUM($AX343:BY343),BY343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:BZ343)<0,0,IF(SUM($AX343:BZ343)+BZ343>$AW343,$AW343-SUM($AX343:BZ343),BZ343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CA343)<0,0,IF(SUM($AX343:CA343)+CA343>$AW343,$AW343-SUM($AX343:CA343),CA343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CB343)<0,0,IF(SUM($AX343:CB343)+CB343>$AW343,$AW343-SUM($AX343:CB343),CB343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CC343)<0,0,IF(SUM($AX343:CC343)+CC343>$AW343,$AW343-SUM($AX343:CC343),CC343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CD343)<0,0,IF(SUM($AX343:CD343)+CD343>$AW343,$AW343-SUM($AX343:CD343),CD343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CE343)<0,0,IF(SUM($AX343:CE343)+CE343>$AW343,$AW343-SUM($AX343:CE343),CE343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CF343)<0,0,IF(SUM($AX343:CF343)+CF343>$AW343,$AW343-SUM($AX343:CF343),CF343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CG343)<0,0,IF(SUM($AX343:CG343)+CG343>$AW343,$AW343-SUM($AX343:CG343),CG343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CH343)<0,0,IF(SUM($AX343:CH343)+CH343>$AW343,$AW343-SUM($AX343:CH343),CH343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CI343)<0,0,IF(SUM($AX343:CI343)+CI343>$AW343,$AW343-SUM($AX343:CI343),CI343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CJ343)<0,0,IF(SUM($AX343:CJ343)+CJ343>$AW343,$AW343-SUM($AX343:CJ343),CJ343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CK343)<0,0,IF(SUM($AX343:CK343)+CK343>$AW343,$AW343-SUM($AX343:CK343),CK343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CL343)<0,0,IF(SUM($AX343:CL343)+CL343>$AW343,$AW343-SUM($AX343:CL343),CL343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CM343)<0,0,IF(SUM($AX343:CM343)+CM343>$AW343,$AW343-SUM($AX343:CM343),CM343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CN343)<0,0,IF(SUM($AX343:CN343)+CN343>$AW343,$AW343-SUM($AX343:CN343),CN343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CO343)<0,0,IF(SUM($AX343:CO343)+CO343>$AW343,$AW343-SUM($AX343:CO343),CO343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CP343)<0,0,IF(SUM($AX343:CP343)+CP343>$AW343,$AW343-SUM($AX343:CP343),CP343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CQ343)<0,0,IF(SUM($AX343:CQ343)+CQ343>$AW343,$AW343-SUM($AX343:CQ343),CQ343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CR343)<0,0,IF(SUM($AX343:CR343)+CR343>$AW343,$AW343-SUM($AX343:CR343),CR343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CS343)<0,0,IF(SUM($AX343:CS343)+CS343>$AW343,$AW343-SUM($AX343:CS343),CS343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CT343)<0,0,IF(SUM($AX343:CT343)+CT343>$AW343,$AW343-SUM($AX343:CT343),CT343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CU343)<0,0,IF(SUM($AX343:CU343)+CU343>$AW343,$AW343-SUM($AX343:CU343),CU343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CV343)<0,0,IF(SUM($AX343:CV343)+CV343>$AW343,$AW343-SUM($AX343:CV343),CV343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CW343)<0,0,IF(SUM($AX343:CW343)+CW343>$AW343,$AW343-SUM($AX343:CW343),CW343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CX343)<0,0,IF(SUM($AX343:CX343)+CX343>$AW343,$AW343-SUM($AX343:CX343),CX343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CY343)<0,0,IF(SUM($AX343:CY343)+CY343>$AW343,$AW343-SUM($AX343:CY343),CY343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:CZ343)<0,0,IF(SUM($AX343:CZ343)+CZ343>$AW343,$AW343-SUM($AX343:CZ343),CZ343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DA343)<0,0,IF(SUM($AX343:DA343)+DA343>$AW343,$AW343-SUM($AX343:DA343),DA343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DB343)<0,0,IF(SUM($AX343:DB343)+DB343>$AW343,$AW343-SUM($AX343:DB343),DB343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DC343)<0,0,IF(SUM($AX343:DC343)+DC343>$AW343,$AW343-SUM($AX343:DC343),DC343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DD343)<0,0,IF(SUM($AX343:DD343)+DD343>$AW343,$AW343-SUM($AX343:DD343),DD343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DE343)<0,0,IF(SUM($AX343:DE343)+DE343>$AW343,$AW343-SUM($AX343:DE343),DE343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DF343)<0,0,IF(SUM($AX343:DF343)+DF343>$AW343,$AW343-SUM($AX343:DF343),DF343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DG343)<0,0,IF(SUM($AX343:DG343)+DG343>$AW343,$AW343-SUM($AX343:DG343),DG343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DH343)<0,0,IF(SUM($AX343:DH343)+DH343>$AW343,$AW343-SUM($AX343:DH343),DH343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DI343)<0,0,IF(SUM($AX343:DI343)+DI343>$AW343,$AW343-SUM($AX343:DI343),DI343))","v":6.9402281368821294E-6},{"$f":"IF(SUM($AW343:DJ343)<0,0,IF(SUM($AX343:DJ343)+DJ343>$AW343,$AW343-SUM($AX343:DJ343),DJ343))","v":5.2051711026613245E-6},{"$f":"IF(SUM($AW343:DK343)<0,0,IF(SUM($AX343:DK343)+DK343>$AW343,$AW343-SUM($AX343:DK343),DK343))","v":0},{"$f":"IF(SUM($AW343:DL343)<0,0,IF(SUM($AX343:DL343)+DL343>$AW343,$AW343-SUM($AX343:DL343),DL343))","v":0},{"$f":"IF(SUM($AW343:DM343)<0,0,IF(SUM($AX343:DM343)+DM343>$AW343,$AW343-SUM($AX343:DM343),DM343))","v":0},{"$f":"IF(SUM($AW343:DN343)<0,0,IF(SUM($AX343:DN343)+DN343>$AW343,$AW343-SUM($AX343:DN343),DN343))","v":0},{"$f":"IF(SUM($AW343:DO343)<0,0,IF(SUM($AX343:DO343)+DO343>$AW343,$AW343-SUM($AX343:DO343),DO343))","v":0},{"$f":"IF(SUM($AW343:DP343)<0,0,IF(SUM($AX343:DP343)+DP343>$AW343,$AW343-SUM($AX343:DP343),DP343))","v":0},{"$f":"IF(SUM($AW343:DQ343)<0,0,IF(SUM($AX343:DQ343)+DQ343>$AW343,$AW343-SUM($AX343:DQ343),DQ343))","v":0},{"$f":"IF(SUM($AW343:DR343)<0,0,IF(SUM($AX343:DR343)+DR343>$AW343,$AW343-SUM($AX343:DR343),DR343))","v":0},{"$f":"IF(SUM($AW343:DS343)<0,0,IF(SUM($AX343:DS343)+DS343>$AW343,$AW343-SUM($AX343:DS343),DS343))","v":0},{"$f":"IF(SUM($AW343:DT343)<0,0,IF(SUM($AX343:DT343)+DT343>$AW343,$AW343-SUM($AX343:DT343),DT343))","v":0},{"$f":"IF(SUM($AW343:DU343)<0,0,IF(SUM($AX343:DU343)+DU343>$AW343,$AW343-SUM($AX343:DU343),DU343))","v":0},{"$f":"IF(SUM($AW343:DV343)<0,0,IF(SUM($AX343:DV343)+DV343>$AW343,$AW343-SUM($AX343:DV343),DV343))","v":0},{"$f":"IF(SUM($AW343:DW343)<0,0,IF(SUM($AX343:DW343)+DW343>$AW343,$AW343-SUM($AX343:DW343),DW343))","v":0},{"$f":"IF(SUM($AW343:DX343)<0,0,IF(SUM($AX343:DX343)+DX343>$AW343,$AW343-SUM($AX343:DX343),DX343))","v":0},{"$f":"IF(SUM($AW343:DY343)<0,0,IF(SUM($AX343:DY343)+DY343>$AW343,$AW343-SUM($AX343:DY343),DY343))","v":0},{"$f":"IF(SUM($AW343:DZ343)<0,0,IF(SUM($AX343:DZ343)+DZ343>$AW343,$AW343-SUM($AX343:DZ343),DZ343))","v":0},{"$f":"IF(SUM($AW343:EA343)<0,0,IF(SUM($AX343:EA343)+EA343>$AW343,$AW343-SUM($AX343:EA343),EA343))","v":0},{"$f":"IF(SUM($AW343:EB343)<0,0,IF(SUM($AX343:EB343)+EB343>$AW343,$AW343-SUM($AX343:EB343),EB343))","v":0},{"$f":"IF(SUM($AW343:EC343)<0,0,IF(SUM($AX343:EC343)+EC343>$AW343,$AW343-SUM($AX343:EC343),EC343))","v":0},{"$f":"IF(SUM($AW343:ED343)<0,0,IF(SUM($AX343:ED343)+ED343>$AW343,$AW343-SUM($AX343:ED343),ED343))","v":0},{"$f":"IF(SUM($AW343:EE343)<0,0,IF(SUM($AX343:EE343)+EE343>$AW343,$AW343-SUM($AX343:EE343),EE343))","v":0},{"$f":"IF(SUM($AW343:EF343)<0,0,IF(SUM($AX343:EF343)+EF343>$AW343,$AW343-SUM($AX343:EF343),EF343))","v":0},{"$f":"IF(SUM($AW343:EG343)<0,0,IF(SUM($AX343:EG343)+EG343>$AW343,$AW343-SUM($AX343:EG343),EG343))","v":0},{"$f":"IF(SUM($AW343:EH343)<0,0,IF(SUM($AX343:EH343)+EH343>$AW343,$AW343-SUM($AX343:EH343),EH343))","v":0},{"$f":"IF(SUM($AW343:EI343)<0,0,IF(SUM($AX343:EI343)+EI343>$AW343,$AW343-SUM($AX343:EI343),EI343))","v":0},{"$f":"IF(SUM($AW343:EJ343)<0,0,IF(SUM($AX343:EJ343)+EJ343>$AW343,$AW343-SUM($AX343:EJ343),EJ343))","v":0},{"$f":"IF(SUM($AW343:EK343)<0,0,IF(SUM($AX343:EK343)+EK343>$AW343,$AW343-SUM($AX343:EK343),EK343))","v":0},{"$f":"IF(SUM($AW343:EL343)<0,0,IF(SUM($AX343:EL343)+EL343>$AW343,$AW343-SUM($AX343:EL343),EL343))","v":0},{"$f":"IF(SUM($AW343:EM343)<0,0,IF(SUM($AX343:EM343)+EM343>$AW343,$AW343-SUM($AX343:EM343),EM343))","v":0},{"$f":"IF(SUM($AW343:EN343)<0,0,IF(SUM($AX343:EN343)+EN343>$AW343,$AW343-SUM($AX343:EN343),EN343))","v":0},{"$f":"IF(SUM($AW343:EO343)<0,0,IF(SUM($AX343:EO343)+EO343>$AW343,$AW343-SUM($AX343:EO343),EO343))","v":0},{"$f":"IF(SUM($AW343:EP343)<0,0,IF(SUM($AX343:EP343)+EP343>$AW343,$AW343-SUM($AX343:EP343),EP343))","v":0},{"$f":"IF(SUM($AW343:EQ343)<0,0,IF(SUM($AX343:EQ343)+EQ343>$AW343,$AW343-SUM($AX343:EQ343),EQ343))","v":0},{"$f":"IF(SUM($AW343:ER343)<0,0,IF(SUM($AX343:ER343)+ER343>$AW343,$AW343-SUM($AX343:ER343),ER343))","v":0},{"$f":"IF(SUM($AW343:ES343)<0,0,IF(SUM($AX343:ES343)+ES343>$AW343,$AW343-SUM($AX343:ES343),ES343))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AF344:AF344)+AF344>$AE24,$AE24-SUM($AF344:AF344),AF344)","v":0},{"$f":"IF(SUM($AF344:AG344)+AG344>$AE24,$AE24-SUM($AF344:AG344),AG344)","v":0},{"$f":"IF(SUM($AF344:AH344)+AH344>$AE24,$AE24-SUM($AF344:AH344),AH344)","v":0},{"$f":"IF(SUM($AF344:AI344)+AI344>$AE24,$AE24-SUM($AF344:AI344),AI344)","v":0},{"$f":"IF(SUM($AF344:AJ344)+AJ344>$AE24,$AE24-SUM($AF344:AJ344),AJ344)","v":0},{"$f":"IF(SUM($AF344:AK344)+AK344>$AE24,$AE24-SUM($AF344:AK344),AK344)","v":0},{"$f":"IF(SUM($AF344:AL344)+AL344>$AE24,$AE24-SUM($AF344:AL344),AL344)","v":0},{"$f":"IF(SUM($AF344:AM344)+AM344>$AE24,$AE24-SUM($AF344:AM344),AM344)","v":0},{"$f":"IF(SUM($AF344:AN344)+AN344>$AE24,$AE24-SUM($AF344:AN344),AN344)","v":0},{"$f":"IF(SUM($AF344:AO344)+AO344>$AE24,$AE24-SUM($AF344:AO344),AO344)","v":0},{"$f":"IF(SUM($AF344:AP344)+AP344>$AE24,$AE24-SUM($AF344:AP344),AP344)","v":0},{"$f":"IF(SUM($AF344:AQ344)+AQ344>$AE24,$AE24-SUM($AF344:AQ344),AQ344)","v":0},{"$f":"IF(SUM($AF344:AR344)+AR344>$AE24,$AE24-SUM($AF344:AR344),AR344)","v":0},{"$f":"IF(SUM($AF344:AS344)+AS344>$AE24,$AE24-SUM($AF344:AS344),AS344)","v":0},{"$f":"IF(SUM($AF344:AT344)+AT344>$AE24,$AE24-SUM($AF344:AT344),AT344)","v":0},{"$f":"IF(SUM($AF344:AU344)+AU344>$AE24,$AE24-SUM($AF344:AU344),AU344)","v":0},0,0,{"$f":"IF(SUM($AW344:AX344)<0,0,IF(SUM($AX344:AX344)+AX344>$AW344,$AW344-SUM($AX344:AX344),AX344))","v":0},{"$f":"IF(SUM($AW344:AY344)<0,0,IF(SUM($AX344:AY344)+AY344>$AW344,$AW344-SUM($AX344:AY344),AY344))","v":0},{"$f":"IF(SUM($AW344:AZ344)<0,0,IF(SUM($AX344:AZ344)+AZ344>$AW344,$AW344-SUM($AX344:AZ344),AZ344))","v":0},{"$f":"IF(SUM($AW344:BA344)<0,0,IF(SUM($AX344:BA344)+BA344>$AW344,$AW344-SUM($AX344:BA344),BA344))","v":0},{"$f":"IF(SUM($AW344:BB344)<0,0,IF(SUM($AX344:BB344)+BB344>$AW344,$AW344-SUM($AX344:BB344),BB344))","v":0},{"$f":"IF(SUM($AW344:BC344)<0,0,IF(SUM($AX344:BC344)+BC344>$AW344,$AW344-SUM($AX344:BC344),BC344))","v":0},{"$f":"IF(SUM($AW344:BD344)<0,0,IF(SUM($AX344:BD344)+BD344>$AW344,$AW344-SUM($AX344:BD344),BD344))","v":0},{"$f":"IF(SUM($AW344:BE344)<0,0,IF(SUM($AX344:BE344)+BE344>$AW344,$AW344-SUM($AX344:BE344),BE344))","v":0},{"$f":"IF(SUM($AW344:BF344)<0,0,IF(SUM($AX344:BF344)+BF344>$AW344,$AW344-SUM($AX344:BF344),BF344))","v":0},{"$f":"IF(SUM($AW344:BG344)<0,0,IF(SUM($AX344:BG344)+BG344>$AW344,$AW344-SUM($AX344:BG344),BG344))","v":0},{"$f":"IF(SUM($AW344:BH344)<0,0,IF(SUM($AX344:BH344)+BH344>$AW344,$AW344-SUM($AX344:BH344),BH344))","v":0},{"$f":"IF(SUM($AW344:BI344)<0,0,IF(SUM($AX344:BI344)+BI344>$AW344,$AW344-SUM($AX344:BI344),BI344))","v":0},{"$f":"IF(SUM($AW344:BJ344)<0,0,IF(SUM($AX344:BJ344)+BJ344>$AW344,$AW344-SUM($AX344:BJ344),BJ344))","v":0},{"$f":"IF(SUM($AW344:BK344)<0,0,IF(SUM($AX344:BK344)+BK344>$AW344,$AW344-SUM($AX344:BK344),BK344))","v":0},{"$f":"IF(SUM($AW344:BL344)<0,0,IF(SUM($AX344:BL344)+BL344>$AW344,$AW344-SUM($AX344:BL344),BL344))","v":0},{"$f":"IF(SUM($AW344:BM344)<0,0,IF(SUM($AX344:BM344)+BM344>$AW344,$AW344-SUM($AX344:BM344),BM344))","v":0},{"$f":"IF(SUM($AW344:BN344)<0,0,IF(SUM($AX344:BN344)+BN344>$AW344,$AW344-SUM($AX344:BN344),BN344))","v":0},{"$f":"IF(SUM($AW344:BO344)<0,0,IF(SUM($AX344:BO344)+BO344>$AW344,$AW344-SUM($AX344:BO344),BO344))","v":0},{"$f":"IF(SUM($AW344:BP344)<0,0,IF(SUM($AX344:BP344)+BP344>$AW344,$AW344-SUM($AX344:BP344),BP344))","v":0},{"$f":"IF(SUM($AW344:BQ344)<0,0,IF(SUM($AX344:BQ344)+BQ344>$AW344,$AW344-SUM($AX344:BQ344),BQ344))","v":0},{"$f":"IF(SUM($AW344:BR344)<0,0,IF(SUM($AX344:BR344)+BR344>$AW344,$AW344-SUM($AX344:BR344),BR344))","v":0},{"$f":"IF(SUM($AW344:BS344)<0,0,IF(SUM($AX344:BS344)+BS344>$AW344,$AW344-SUM($AX344:BS344),BS344))","v":0},{"$f":"IF(SUM($AW344:BT344)<0,0,IF(SUM($AX344:BT344)+BT344>$AW344,$AW344-SUM($AX344:BT344),BT344))","v":0},{"$f":"IF(SUM($AW344:BU344)<0,0,IF(SUM($AX344:BU344)+BU344>$AW344,$AW344-SUM($AX344:BU344),BU344))","v":0},{"$f":"IF(SUM($AW344:BV344)<0,0,IF(SUM($AX344:BV344)+BV344>$AW344,$AW344-SUM($AX344:BV344),BV344))","v":0},{"$f":"IF(SUM($AW344:BW344)<0,0,IF(SUM($AX344:BW344)+BW344>$AW344,$AW344-SUM($AX344:BW344),BW344))","v":0},{"$f":"IF(SUM($AW344:BX344)<0,0,IF(SUM($AX344:BX344)+BX344>$AW344,$AW344-SUM($AX344:BX344),BX344))","v":0},{"$f":"IF(SUM($AW344:BY344)<0,0,IF(SUM($AX344:BY344)+BY344>$AW344,$AW344-SUM($AX344:BY344),BY344))","v":0},{"$f":"IF(SUM($AW344:BZ344)<0,0,IF(SUM($AX344:BZ344)+BZ344>$AW344,$AW344-SUM($AX344:BZ344),BZ344))","v":0},{"$f":"IF(SUM($AW344:CA344)<0,0,IF(SUM($AX344:CA344)+CA344>$AW344,$AW344-SUM($AX344:CA344),CA344))","v":0},{"$f":"IF(SUM($AW344:CB344)<0,0,IF(SUM($AX344:CB344)+CB344>$AW344,$AW344-SUM($AX344:CB344),CB344))","v":0},{"$f":"IF(SUM($AW344:CC344)<0,0,IF(SUM($AX344:CC344)+CC344>$AW344,$AW344-SUM($AX344:CC344),CC344))","v":0},{"$f":"IF(SUM($AW344:CD344)<0,0,IF(SUM($AX344:CD344)+CD344>$AW344,$AW344-SUM($AX344:CD344),CD344))","v":0},{"$f":"IF(SUM($AW344:CE344)<0,0,IF(SUM($AX344:CE344)+CE344>$AW344,$AW344-SUM($AX344:CE344),CE344))","v":0},{"$f":"IF(SUM($AW344:CF344)<0,0,IF(SUM($AX344:CF344)+CF344>$AW344,$AW344-SUM($AX344:CF344),CF344))","v":0},{"$f":"IF(SUM($AW344:CG344)<0,0,IF(SUM($AX344:CG344)+CG344>$AW344,$AW344-SUM($AX344:CG344),CG344))","v":0},{"$f":"IF(SUM($AW344:CH344)<0,0,IF(SUM($AX344:CH344)+CH344>$AW344,$AW344-SUM($AX344:CH344),CH344))","v":0},{"$f":"IF(SUM($AW344:CI344)<0,0,IF(SUM($AX344:CI344)+CI344>$AW344,$AW344-SUM($AX344:CI344),CI344))","v":0},{"$f":"IF(SUM($AW344:CJ344)<0,0,IF(SUM($AX344:CJ344)+CJ344>$AW344,$AW344-SUM($AX344:CJ344),CJ344))","v":0},{"$f":"IF(SUM($AW344:CK344)<0,0,IF(SUM($AX344:CK344)+CK344>$AW344,$AW344-SUM($AX344:CK344),CK344))","v":0},{"$f":"IF(SUM($AW344:CL344)<0,0,IF(SUM($AX344:CL344)+CL344>$AW344,$AW344-SUM($AX344:CL344),CL344))","v":0},{"$f":"IF(SUM($AW344:CM344)<0,0,IF(SUM($AX344:CM344)+CM344>$AW344,$AW344-SUM($AX344:CM344),CM344))","v":0},{"$f":"IF(SUM($AW344:CN344)<0,0,IF(SUM($AX344:CN344)+CN344>$AW344,$AW344-SUM($AX344:CN344),CN344))","v":0},{"$f":"IF(SUM($AW344:CO344)<0,0,IF(SUM($AX344:CO344)+CO344>$AW344,$AW344-SUM($AX344:CO344),CO344))","v":0},{"$f":"IF(SUM($AW344:CP344)<0,0,IF(SUM($AX344:CP344)+CP344>$AW344,$AW344-SUM($AX344:CP344),CP344))","v":0},{"$f":"IF(SUM($AW344:CQ344)<0,0,IF(SUM($AX344:CQ344)+CQ344>$AW344,$AW344-SUM($AX344:CQ344),CQ344))","v":0},{"$f":"IF(SUM($AW344:CR344)<0,0,IF(SUM($AX344:CR344)+CR344>$AW344,$AW344-SUM($AX344:CR344),CR344))","v":0},{"$f":"IF(SUM($AW344:CS344)<0,0,IF(SUM($AX344:CS344)+CS344>$AW344,$AW344-SUM($AX344:CS344),CS344))","v":0},{"$f":"IF(SUM($AW344:CT344)<0,0,IF(SUM($AX344:CT344)+CT344>$AW344,$AW344-SUM($AX344:CT344),CT344))","v":0},{"$f":"IF(SUM($AW344:CU344)<0,0,IF(SUM($AX344:CU344)+CU344>$AW344,$AW344-SUM($AX344:CU344),CU344))","v":0},{"$f":"IF(SUM($AW344:CV344)<0,0,IF(SUM($AX344:CV344)+CV344>$AW344,$AW344-SUM($AX344:CV344),CV344))","v":0},{"$f":"IF(SUM($AW344:CW344)<0,0,IF(SUM($AX344:CW344)+CW344>$AW344,$AW344-SUM($AX344:CW344),CW344))","v":0},{"$f":"IF(SUM($AW344:CX344)<0,0,IF(SUM($AX344:CX344)+CX344>$AW344,$AW344-SUM($AX344:CX344),CX344))","v":0},{"$f":"IF(SUM($AW344:CY344)<0,0,IF(SUM($AX344:CY344)+CY344>$AW344,$AW344-SUM($AX344:CY344),CY344))","v":0},{"$f":"IF(SUM($AW344:CZ344)<0,0,IF(SUM($AX344:CZ344)+CZ344>$AW344,$AW344-SUM($AX344:CZ344),CZ344))","v":0},{"$f":"IF(SUM($AW344:DA344)<0,0,IF(SUM($AX344:DA344)+DA344>$AW344,$AW344-SUM($AX344:DA344),DA344))","v":0},{"$f":"IF(SUM($AW344:DB344)<0,0,IF(SUM($AX344:DB344)+DB344>$AW344,$AW344-SUM($AX344:DB344),DB344))","v":0},{"$f":"IF(SUM($AW344:DC344)<0,0,IF(SUM($AX344:DC344)+DC344>$AW344,$AW344-SUM($AX344:DC344),DC344))","v":0},{"$f":"IF(SUM($AW344:DD344)<0,0,IF(SUM($AX344:DD344)+DD344>$AW344,$AW344-SUM($AX344:DD344),DD344))","v":0},{"$f":"IF(SUM($AW344:DE344)<0,0,IF(SUM($AX344:DE344)+DE344>$AW344,$AW344-SUM($AX344:DE344),DE344))","v":0},{"$f":"IF(SUM($AW344:DF344)<0,0,IF(SUM($AX344:DF344)+DF344>$AW344,$AW344-SUM($AX344:DF344),DF344))","v":0},{"$f":"IF(SUM($AW344:DG344)<0,0,IF(SUM($AX344:DG344)+DG344>$AW344,$AW344-SUM($AX344:DG344),DG344))","v":0},{"$f":"IF(SUM($AW344:DH344)<0,0,IF(SUM($AX344:DH344)+DH344>$AW344,$AW344-SUM($AX344:DH344),DH344))","v":0},{"$f":"IF(SUM($AW344:DI344)<0,0,IF(SUM($AX344:DI344)+DI344>$AW344,$AW344-SUM($AX344:DI344),DI344))","v":0},{"$f":"IF(SUM($AW344:DJ344)<0,0,IF(SUM($AX344:DJ344)+DJ344>$AW344,$AW344-SUM($AX344:DJ344),DJ344))","v":0},{"$f":"IF(SUM($AW344:DK344)<0,0,IF(SUM($AX344:DK344)+DK344>$AW344,$AW344-SUM($AX344:DK344),DK344))","v":0},{"$f":"IF(SUM($AW344:DL344)<0,0,IF(SUM($AX344:DL344)+DL344>$AW344,$AW344-SUM($AX344:DL344),DL344))","v":0},{"$f":"IF(SUM($AW344:DM344)<0,0,IF(SUM($AX344:DM344)+DM344>$AW344,$AW344-SUM($AX344:DM344),DM344))","v":0},{"$f":"IF(SUM($AW344:DN344)<0,0,IF(SUM($AX344:DN344)+DN344>$AW344,$AW344-SUM($AX344:DN344),DN344))","v":0},{"$f":"IF(SUM($AW344:DO344)<0,0,IF(SUM($AX344:DO344)+DO344>$AW344,$AW344-SUM($AX344:DO344),DO344))","v":0},{"$f":"IF(SUM($AW344:DP344)<0,0,IF(SUM($AX344:DP344)+DP344>$AW344,$AW344-SUM($AX344:DP344),DP344))","v":0},{"$f":"IF(SUM($AW344:DQ344)<0,0,IF(SUM($AX344:DQ344)+DQ344>$AW344,$AW344-SUM($AX344:DQ344),DQ344))","v":0},{"$f":"IF(SUM($AW344:DR344)<0,0,IF(SUM($AX344:DR344)+DR344>$AW344,$AW344-SUM($AX344:DR344),DR344))","v":0},{"$f":"IF(SUM($AW344:DS344)<0,0,IF(SUM($AX344:DS344)+DS344>$AW344,$AW344-SUM($AX344:DS344),DS344))","v":0},{"$f":"IF(SUM($AW344:DT344)<0,0,IF(SUM($AX344:DT344)+DT344>$AW344,$AW344-SUM($AX344:DT344),DT344))","v":0},{"$f":"IF(SUM($AW344:DU344)<0,0,IF(SUM($AX344:DU344)+DU344>$AW344,$AW344-SUM($AX344:DU344),DU344))","v":0},{"$f":"IF(SUM($AW344:DV344)<0,0,IF(SUM($AX344:DV344)+DV344>$AW344,$AW344-SUM($AX344:DV344),DV344))","v":0},{"$f":"IF(SUM($AW344:DW344)<0,0,IF(SUM($AX344:DW344)+DW344>$AW344,$AW344-SUM($AX344:DW344),DW344))","v":0},{"$f":"IF(SUM($AW344:DX344)<0,0,IF(SUM($AX344:DX344)+DX344>$AW344,$AW344-SUM($AX344:DX344),DX344))","v":0},{"$f":"IF(SUM($AW344:DY344)<0,0,IF(SUM($AX344:DY344)+DY344>$AW344,$AW344-SUM($AX344:DY344),DY344))","v":0},{"$f":"IF(SUM($AW344:DZ344)<0,0,IF(SUM($AX344:DZ344)+DZ344>$AW344,$AW344-SUM($AX344:DZ344),DZ344))","v":0},{"$f":"IF(SUM($AW344:EA344)<0,0,IF(SUM($AX344:EA344)+EA344>$AW344,$AW344-SUM($AX344:EA344),EA344))","v":0},{"$f":"IF(SUM($AW344:EB344)<0,0,IF(SUM($AX344:EB344)+EB344>$AW344,$AW344-SUM($AX344:EB344),EB344))","v":0},{"$f":"IF(SUM($AW344:EC344)<0,0,IF(SUM($AX344:EC344)+EC344>$AW344,$AW344-SUM($AX344:EC344),EC344))","v":0},{"$f":"IF(SUM($AW344:ED344)<0,0,IF(SUM($AX344:ED344)+ED344>$AW344,$AW344-SUM($AX344:ED344),ED344))","v":0},{"$f":"IF(SUM($AW344:EE344)<0,0,IF(SUM($AX344:EE344)+EE344>$AW344,$AW344-SUM($AX344:EE344),EE344))","v":0},{"$f":"IF(SUM($AW344:EF344)<0,0,IF(SUM($AX344:EF344)+EF344>$AW344,$AW344-SUM($AX344:EF344),EF344))","v":0},{"$f":"IF(SUM($AW344:EG344)<0,0,IF(SUM($AX344:EG344)+EG344>$AW344,$AW344-SUM($AX344:EG344),EG344))","v":0},{"$f":"IF(SUM($AW344:EH344)<0,0,IF(SUM($AX344:EH344)+EH344>$AW344,$AW344-SUM($AX344:EH344),EH344))","v":0},{"$f":"IF(SUM($AW344:EI344)<0,0,IF(SUM($AX344:EI344)+EI344>$AW344,$AW344-SUM($AX344:EI344),EI344))","v":0},{"$f":"IF(SUM($AW344:EJ344)<0,0,IF(SUM($AX344:EJ344)+EJ344>$AW344,$AW344-SUM($AX344:EJ344),EJ344))","v":0},{"$f":"IF(SUM($AW344:EK344)<0,0,IF(SUM($AX344:EK344)+EK344>$AW344,$AW344-SUM($AX344:EK344),EK344))","v":0},{"$f":"IF(SUM($AW344:EL344)<0,0,IF(SUM($AX344:EL344)+EL344>$AW344,$AW344-SUM($AX344:EL344),EL344))","v":0},{"$f":"IF(SUM($AW344:EM344)<0,0,IF(SUM($AX344:EM344)+EM344>$AW344,$AW344-SUM($AX344:EM344),EM344))","v":0},{"$f":"IF(SUM($AW344:EN344)<0,0,IF(SUM($AX344:EN344)+EN344>$AW344,$AW344-SUM($AX344:EN344),EN344))","v":0},{"$f":"IF(SUM($AW344:EO344)<0,0,IF(SUM($AX344:EO344)+EO344>$AW344,$AW344-SUM($AX344:EO344),EO344))","v":0},{"$f":"IF(SUM($AW344:EP344)<0,0,IF(SUM($AX344:EP344)+EP344>$AW344,$AW344-SUM($AX344:EP344),EP344))","v":0},{"$f":"IF(SUM($AW344:EQ344)<0,0,IF(SUM($AX344:EQ344)+EQ344>$AW344,$AW344-SUM($AX344:EQ344),EQ344))","v":0},{"$f":"IF(SUM($AW344:ER344)<0,0,IF(SUM($AX344:ER344)+ER344>$AW344,$AW344-SUM($AX344:ER344),ER344))","v":0},{"$f":"IF(SUM($AW344:ES344)<0,0,IF(SUM($AX344:ES344)+ES344>$AW344,$AW344-SUM($AX344:ES344),ES344))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9564876485149158E-4,{"$f":"IF(SUM($AF345:AF345)+AF345>$AE25,$AE25-SUM($AF345:AF345),AF345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AG345)+AG345>$AE25,$AE25-SUM($AF345:AG345),AG345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AH345)+AH345>$AE25,$AE25-SUM($AF345:AH345),AH345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AI345)+AI345>$AE25,$AE25-SUM($AF345:AI345),AI345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AJ345)+AJ345>$AE25,$AE25-SUM($AF345:AJ345),AJ345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AK345)+AK345>$AE25,$AE25-SUM($AF345:AK345),AK345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AL345)+AL345>$AE25,$AE25-SUM($AF345:AL345),AL345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AM345)+AM345>$AE25,$AE25-SUM($AF345:AM345),AM345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AN345)+AN345>$AE25,$AE25-SUM($AF345:AN345),AN345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AO345)+AO345>$AE25,$AE25-SUM($AF345:AO345),AO345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AP345)+AP345>$AE25,$AE25-SUM($AF345:AP345),AP345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AQ345)+AQ345>$AE25,$AE25-SUM($AF345:AQ345),AQ345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AR345)+AR345>$AE25,$AE25-SUM($AF345:AR345),AR345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AS345)+AS345>$AE25,$AE25-SUM($AF345:AS345),AS345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AT345)+AT345>$AE25,$AE25-SUM($AF345:AT345),AT345)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AF345:AU345)+AU345>$AE25,$AE25-SUM($AF345:AU345),AU345)","v":8.9564876485149158E-4},5.1306180997524639E-2,1.9924730484475587E-3,{"$f":"IF(SUM($AW345:AX345)<0,0,IF(SUM($AX345:AX345)+AX345>$AW345,$AW345-SUM($AX345:AX345),AX345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:AY345)<0,0,IF(SUM($AX345:AY345)+AY345>$AW345,$AW345-SUM($AX345:AY345),AY345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:AZ345)<0,0,IF(SUM($AX345:AZ345)+AZ345>$AW345,$AW345-SUM($AX345:AZ345),AZ345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BA345)<0,0,IF(SUM($AX345:BA345)+BA345>$AW345,$AW345-SUM($AX345:BA345),BA345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BB345)<0,0,IF(SUM($AX345:BB345)+BB345>$AW345,$AW345-SUM($AX345:BB345),BB345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BC345)<0,0,IF(SUM($AX345:BC345)+BC345>$AW345,$AW345-SUM($AX345:BC345),BC345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BD345)<0,0,IF(SUM($AX345:BD345)+BD345>$AW345,$AW345-SUM($AX345:BD345),BD345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BE345)<0,0,IF(SUM($AX345:BE345)+BE345>$AW345,$AW345-SUM($AX345:BE345),BE345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BF345)<0,0,IF(SUM($AX345:BF345)+BF345>$AW345,$AW345-SUM($AX345:BF345),BF345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BG345)<0,0,IF(SUM($AX345:BG345)+BG345>$AW345,$AW345-SUM($AX345:BG345),BG345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BH345)<0,0,IF(SUM($AX345:BH345)+BH345>$AW345,$AW345-SUM($AX345:BH345),BH345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BI345)<0,0,IF(SUM($AX345:BI345)+BI345>$AW345,$AW345-SUM($AX345:BI345),BI345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BJ345)<0,0,IF(SUM($AX345:BJ345)+BJ345>$AW345,$AW345-SUM($AX345:BJ345),BJ345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BK345)<0,0,IF(SUM($AX345:BK345)+BK345>$AW345,$AW345-SUM($AX345:BK345),BK345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BL345)<0,0,IF(SUM($AX345:BL345)+BL345>$AW345,$AW345-SUM($AX345:BL345),BL345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BM345)<0,0,IF(SUM($AX345:BM345)+BM345>$AW345,$AW345-SUM($AX345:BM345),BM345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BN345)<0,0,IF(SUM($AX345:BN345)+BN345>$AW345,$AW345-SUM($AX345:BN345),BN345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BO345)<0,0,IF(SUM($AX345:BO345)+BO345>$AW345,$AW345-SUM($AX345:BO345),BO345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BP345)<0,0,IF(SUM($AX345:BP345)+BP345>$AW345,$AW345-SUM($AX345:BP345),BP345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BQ345)<0,0,IF(SUM($AX345:BQ345)+BQ345>$AW345,$AW345-SUM($AX345:BQ345),BQ345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BR345)<0,0,IF(SUM($AX345:BR345)+BR345>$AW345,$AW345-SUM($AX345:BR345),BR345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BS345)<0,0,IF(SUM($AX345:BS345)+BS345>$AW345,$AW345-SUM($AX345:BS345),BS345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BT345)<0,0,IF(SUM($AX345:BT345)+BT345>$AW345,$AW345-SUM($AX345:BT345),BT345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BU345)<0,0,IF(SUM($AX345:BU345)+BU345>$AW345,$AW345-SUM($AX345:BU345),BU345))","v":1.9924730484475587E-3},{"$f":"IF(SUM($AW345:BV345)<0,0,IF(SUM($AX345:BV345)+BV345>$AW345,$AW345-SUM($AX345:BV345),BV345))","v":1.4943547863356527E-3},{"$f":"IF(SUM($AW345:BW345)<0,0,IF(SUM($AX345:BW345)+BW345>$AW345,$AW345-SUM($AX345:BW345),BW345))","v":0},{"$f":"IF(SUM($AW345:BX345)<0,0,IF(SUM($AX345:BX345)+BX345>$AW345,$AW345-SUM($AX345:BX345),BX345))","v":0},{"$f":"IF(SUM($AW345:BY345)<0,0,IF(SUM($AX345:BY345)+BY345>$AW345,$AW345-SUM($AX345:BY345),BY345))","v":0},{"$f":"IF(SUM($AW345:BZ345)<0,0,IF(SUM($AX345:BZ345)+BZ345>$AW345,$AW345-SUM($AX345:BZ345),BZ345))","v":0},{"$f":"IF(SUM($AW345:CA345)<0,0,IF(SUM($AX345:CA345)+CA345>$AW345,$AW345-SUM($AX345:CA345),CA345))","v":0},{"$f":"IF(SUM($AW345:CB345)<0,0,IF(SUM($AX345:CB345)+CB345>$AW345,$AW345-SUM($AX345:CB345),CB345))","v":0},{"$f":"IF(SUM($AW345:CC345)<0,0,IF(SUM($AX345:CC345)+CC345>$AW345,$AW345-SUM($AX345:CC345),CC345))","v":0},{"$f":"IF(SUM($AW345:CD345)<0,0,IF(SUM($AX345:CD345)+CD345>$AW345,$AW345-SUM($AX345:CD345),CD345))","v":0},{"$f":"IF(SUM($AW345:CE345)<0,0,IF(SUM($AX345:CE345)+CE345>$AW345,$AW345-SUM($AX345:CE345),CE345))","v":0},{"$f":"IF(SUM($AW345:CF345)<0,0,IF(SUM($AX345:CF345)+CF345>$AW345,$AW345-SUM($AX345:CF345),CF345))","v":0},{"$f":"IF(SUM($AW345:CG345)<0,0,IF(SUM($AX345:CG345)+CG345>$AW345,$AW345-SUM($AX345:CG345),CG345))","v":0},{"$f":"IF(SUM($AW345:CH345)<0,0,IF(SUM($AX345:CH345)+CH345>$AW345,$AW345-SUM($AX345:CH345),CH345))","v":0},{"$f":"IF(SUM($AW345:CI345)<0,0,IF(SUM($AX345:CI345)+CI345>$AW345,$AW345-SUM($AX345:CI345),CI345))","v":0},{"$f":"IF(SUM($AW345:CJ345)<0,0,IF(SUM($AX345:CJ345)+CJ345>$AW345,$AW345-SUM($AX345:CJ345),CJ345))","v":0},{"$f":"IF(SUM($AW345:CK345)<0,0,IF(SUM($AX345:CK345)+CK345>$AW345,$AW345-SUM($AX345:CK345),CK345))","v":0},{"$f":"IF(SUM($AW345:CL345)<0,0,IF(SUM($AX345:CL345)+CL345>$AW345,$AW345-SUM($AX345:CL345),CL345))","v":0},{"$f":"IF(SUM($AW345:CM345)<0,0,IF(SUM($AX345:CM345)+CM345>$AW345,$AW345-SUM($AX345:CM345),CM345))","v":0},{"$f":"IF(SUM($AW345:CN345)<0,0,IF(SUM($AX345:CN345)+CN345>$AW345,$AW345-SUM($AX345:CN345),CN345))","v":0},{"$f":"IF(SUM($AW345:CO345)<0,0,IF(SUM($AX345:CO345)+CO345>$AW345,$AW345-SUM($AX345:CO345),CO345))","v":0},{"$f":"IF(SUM($AW345:CP345)<0,0,IF(SUM($AX345:CP345)+CP345>$AW345,$AW345-SUM($AX345:CP345),CP345))","v":0},{"$f":"IF(SUM($AW345:CQ345)<0,0,IF(SUM($AX345:CQ345)+CQ345>$AW345,$AW345-SUM($AX345:CQ345),CQ345))","v":0},{"$f":"IF(SUM($AW345:CR345)<0,0,IF(SUM($AX345:CR345)+CR345>$AW345,$AW345-SUM($AX345:CR345),CR345))","v":0},{"$f":"IF(SUM($AW345:CS345)<0,0,IF(SUM($AX345:CS345)+CS345>$AW345,$AW345-SUM($AX345:CS345),CS345))","v":0},{"$f":"IF(SUM($AW345:CT345)<0,0,IF(SUM($AX345:CT345)+CT345>$AW345,$AW345-SUM($AX345:CT345),CT345))","v":0},{"$f":"IF(SUM($AW345:CU345)<0,0,IF(SUM($AX345:CU345)+CU345>$AW345,$AW345-SUM($AX345:CU345),CU345))","v":0},{"$f":"IF(SUM($AW345:CV345)<0,0,IF(SUM($AX345:CV345)+CV345>$AW345,$AW345-SUM($AX345:CV345),CV345))","v":0},{"$f":"IF(SUM($AW345:CW345)<0,0,IF(SUM($AX345:CW345)+CW345>$AW345,$AW345-SUM($AX345:CW345),CW345))","v":0},{"$f":"IF(SUM($AW345:CX345)<0,0,IF(SUM($AX345:CX345)+CX345>$AW345,$AW345-SUM($AX345:CX345),CX345))","v":0},{"$f":"IF(SUM($AW345:CY345)<0,0,IF(SUM($AX345:CY345)+CY345>$AW345,$AW345-SUM($AX345:CY345),CY345))","v":0},{"$f":"IF(SUM($AW345:CZ345)<0,0,IF(SUM($AX345:CZ345)+CZ345>$AW345,$AW345-SUM($AX345:CZ345),CZ345))","v":0},{"$f":"IF(SUM($AW345:DA345)<0,0,IF(SUM($AX345:DA345)+DA345>$AW345,$AW345-SUM($AX345:DA345),DA345))","v":0},{"$f":"IF(SUM($AW345:DB345)<0,0,IF(SUM($AX345:DB345)+DB345>$AW345,$AW345-SUM($AX345:DB345),DB345))","v":0},{"$f":"IF(SUM($AW345:DC345)<0,0,IF(SUM($AX345:DC345)+DC345>$AW345,$AW345-SUM($AX345:DC345),DC345))","v":0},{"$f":"IF(SUM($AW345:DD345)<0,0,IF(SUM($AX345:DD345)+DD345>$AW345,$AW345-SUM($AX345:DD345),DD345))","v":0},{"$f":"IF(SUM($AW345:DE345)<0,0,IF(SUM($AX345:DE345)+DE345>$AW345,$AW345-SUM($AX345:DE345),DE345))","v":0},{"$f":"IF(SUM($AW345:DF345)<0,0,IF(SUM($AX345:DF345)+DF345>$AW345,$AW345-SUM($AX345:DF345),DF345))","v":0},{"$f":"IF(SUM($AW345:DG345)<0,0,IF(SUM($AX345:DG345)+DG345>$AW345,$AW345-SUM($AX345:DG345),DG345))","v":0},{"$f":"IF(SUM($AW345:DH345)<0,0,IF(SUM($AX345:DH345)+DH345>$AW345,$AW345-SUM($AX345:DH345),DH345))","v":0},{"$f":"IF(SUM($AW345:DI345)<0,0,IF(SUM($AX345:DI345)+DI345>$AW345,$AW345-SUM($AX345:DI345),DI345))","v":0},{"$f":"IF(SUM($AW345:DJ345)<0,0,IF(SUM($AX345:DJ345)+DJ345>$AW345,$AW345-SUM($AX345:DJ345),DJ345))","v":0},{"$f":"IF(SUM($AW345:DK345)<0,0,IF(SUM($AX345:DK345)+DK345>$AW345,$AW345-SUM($AX345:DK345),DK345))","v":0},{"$f":"IF(SUM($AW345:DL345)<0,0,IF(SUM($AX345:DL345)+DL345>$AW345,$AW345-SUM($AX345:DL345),DL345))","v":0},{"$f":"IF(SUM($AW345:DM345)<0,0,IF(SUM($AX345:DM345)+DM345>$AW345,$AW345-SUM($AX345:DM345),DM345))","v":0},{"$f":"IF(SUM($AW345:DN345)<0,0,IF(SUM($AX345:DN345)+DN345>$AW345,$AW345-SUM($AX345:DN345),DN345))","v":0},{"$f":"IF(SUM($AW345:DO345)<0,0,IF(SUM($AX345:DO345)+DO345>$AW345,$AW345-SUM($AX345:DO345),DO345))","v":0},{"$f":"IF(SUM($AW345:DP345)<0,0,IF(SUM($AX345:DP345)+DP345>$AW345,$AW345-SUM($AX345:DP345),DP345))","v":0},{"$f":"IF(SUM($AW345:DQ345)<0,0,IF(SUM($AX345:DQ345)+DQ345>$AW345,$AW345-SUM($AX345:DQ345),DQ345))","v":0},{"$f":"IF(SUM($AW345:DR345)<0,0,IF(SUM($AX345:DR345)+DR345>$AW345,$AW345-SUM($AX345:DR345),DR345))","v":0},{"$f":"IF(SUM($AW345:DS345)<0,0,IF(SUM($AX345:DS345)+DS345>$AW345,$AW345-SUM($AX345:DS345),DS345))","v":0},{"$f":"IF(SUM($AW345:DT345)<0,0,IF(SUM($AX345:DT345)+DT345>$AW345,$AW345-SUM($AX345:DT345),DT345))","v":0},{"$f":"IF(SUM($AW345:DU345)<0,0,IF(SUM($AX345:DU345)+DU345>$AW345,$AW345-SUM($AX345:DU345),DU345))","v":0},{"$f":"IF(SUM($AW345:DV345)<0,0,IF(SUM($AX345:DV345)+DV345>$AW345,$AW345-SUM($AX345:DV345),DV345))","v":0},{"$f":"IF(SUM($AW345:DW345)<0,0,IF(SUM($AX345:DW345)+DW345>$AW345,$AW345-SUM($AX345:DW345),DW345))","v":0},{"$f":"IF(SUM($AW345:DX345)<0,0,IF(SUM($AX345:DX345)+DX345>$AW345,$AW345-SUM($AX345:DX345),DX345))","v":0},{"$f":"IF(SUM($AW345:DY345)<0,0,IF(SUM($AX345:DY345)+DY345>$AW345,$AW345-SUM($AX345:DY345),DY345))","v":0},{"$f":"IF(SUM($AW345:DZ345)<0,0,IF(SUM($AX345:DZ345)+DZ345>$AW345,$AW345-SUM($AX345:DZ345),DZ345))","v":0},{"$f":"IF(SUM($AW345:EA345)<0,0,IF(SUM($AX345:EA345)+EA345>$AW345,$AW345-SUM($AX345:EA345),EA345))","v":0},{"$f":"IF(SUM($AW345:EB345)<0,0,IF(SUM($AX345:EB345)+EB345>$AW345,$AW345-SUM($AX345:EB345),EB345))","v":0},{"$f":"IF(SUM($AW345:EC345)<0,0,IF(SUM($AX345:EC345)+EC345>$AW345,$AW345-SUM($AX345:EC345),EC345))","v":0},{"$f":"IF(SUM($AW345:ED345)<0,0,IF(SUM($AX345:ED345)+ED345>$AW345,$AW345-SUM($AX345:ED345),ED345))","v":0},{"$f":"IF(SUM($AW345:EE345)<0,0,IF(SUM($AX345:EE345)+EE345>$AW345,$AW345-SUM($AX345:EE345),EE345))","v":0},{"$f":"IF(SUM($AW345:EF345)<0,0,IF(SUM($AX345:EF345)+EF345>$AW345,$AW345-SUM($AX345:EF345),EF345))","v":0},{"$f":"IF(SUM($AW345:EG345)<0,0,IF(SUM($AX345:EG345)+EG345>$AW345,$AW345-SUM($AX345:EG345),EG345))","v":0},{"$f":"IF(SUM($AW345:EH345)<0,0,IF(SUM($AX345:EH345)+EH345>$AW345,$AW345-SUM($AX345:EH345),EH345))","v":0},{"$f":"IF(SUM($AW345:EI345)<0,0,IF(SUM($AX345:EI345)+EI345>$AW345,$AW345-SUM($AX345:EI345),EI345))","v":0},{"$f":"IF(SUM($AW345:EJ345)<0,0,IF(SUM($AX345:EJ345)+EJ345>$AW345,$AW345-SUM($AX345:EJ345),EJ345))","v":0},{"$f":"IF(SUM($AW345:EK345)<0,0,IF(SUM($AX345:EK345)+EK345>$AW345,$AW345-SUM($AX345:EK345),EK345))","v":0},{"$f":"IF(SUM($AW345:EL345)<0,0,IF(SUM($AX345:EL345)+EL345>$AW345,$AW345-SUM($AX345:EL345),EL345))","v":0},{"$f":"IF(SUM($AW345:EM345)<0,0,IF(SUM($AX345:EM345)+EM345>$AW345,$AW345-SUM($AX345:EM345),EM345))","v":0},{"$f":"IF(SUM($AW345:EN345)<0,0,IF(SUM($AX345:EN345)+EN345>$AW345,$AW345-SUM($AX345:EN345),EN345))","v":0},{"$f":"IF(SUM($AW345:EO345)<0,0,IF(SUM($AX345:EO345)+EO345>$AW345,$AW345-SUM($AX345:EO345),EO345))","v":0},{"$f":"IF(SUM($AW345:EP345)<0,0,IF(SUM($AX345:EP345)+EP345>$AW345,$AW345-SUM($AX345:EP345),EP345))","v":0},{"$f":"IF(SUM($AW345:EQ345)<0,0,IF(SUM($AX345:EQ345)+EQ345>$AW345,$AW345-SUM($AX345:EQ345),EQ345))","v":0},{"$f":"IF(SUM($AW345:ER345)<0,0,IF(SUM($AX345:ER345)+ER345>$AW345,$AW345-SUM($AX345:ER345),ER345))","v":0},{"$f":"IF(SUM($AW345:ES345)<0,0,IF(SUM($AX345:ES345)+ES345>$AW345,$AW345-SUM($AX345:ES345),ES345))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AF346:AF346)+AF346>$AE26,$AE26-SUM($AF346:AF346),AF346)","v":0},{"$f":"IF(SUM($AF346:AG346)+AG346>$AE26,$AE26-SUM($AF346:AG346),AG346)","v":0},{"$f":"IF(SUM($AF346:AH346)+AH346>$AE26,$AE26-SUM($AF346:AH346),AH346)","v":0},{"$f":"IF(SUM($AF346:AI346)+AI346>$AE26,$AE26-SUM($AF346:AI346),AI346)","v":0},{"$f":"IF(SUM($AF346:AJ346)+AJ346>$AE26,$AE26-SUM($AF346:AJ346),AJ346)","v":0},{"$f":"IF(SUM($AF346:AK346)+AK346>$AE26,$AE26-SUM($AF346:AK346),AK346)","v":0},{"$f":"IF(SUM($AF346:AL346)+AL346>$AE26,$AE26-SUM($AF346:AL346),AL346)","v":0},{"$f":"IF(SUM($AF346:AM346)+AM346>$AE26,$AE26-SUM($AF346:AM346),AM346)","v":0},{"$f":"IF(SUM($AF346:AN346)+AN346>$AE26,$AE26-SUM($AF346:AN346),AN346)","v":0},{"$f":"IF(SUM($AF346:AO346)+AO346>$AE26,$AE26-SUM($AF346:AO346),AO346)","v":0},{"$f":"IF(SUM($AF346:AP346)+AP346>$AE26,$AE26-SUM($AF346:AP346),AP346)","v":0},{"$f":"IF(SUM($AF346:AQ346)+AQ346>$AE26,$AE26-SUM($AF346:AQ346),AQ346)","v":0},{"$f":"IF(SUM($AF346:AR346)+AR346>$AE26,$AE26-SUM($AF346:AR346),AR346)","v":0},{"$f":"IF(SUM($AF346:AS346)+AS346>$AE26,$AE26-SUM($AF346:AS346),AS346)","v":0},{"$f":"IF(SUM($AF346:AT346)+AT346>$AE26,$AE26-SUM($AF346:AT346),AT346)","v":0},{"$f":"IF(SUM($AF346:AU346)+AU346>$AE26,$AE26-SUM($AF346:AU346),AU346)","v":0},0,0,{"$f":"IF(SUM($AW346:AX346)<0,0,IF(SUM($AX346:AX346)+AX346>$AW346,$AW346-SUM($AX346:AX346),AX346))","v":0},{"$f":"IF(SUM($AW346:AY346)<0,0,IF(SUM($AX346:AY346)+AY346>$AW346,$AW346-SUM($AX346:AY346),AY346))","v":0},{"$f":"IF(SUM($AW346:AZ346)<0,0,IF(SUM($AX346:AZ346)+AZ346>$AW346,$AW346-SUM($AX346:AZ346),AZ346))","v":0},{"$f":"IF(SUM($AW346:BA346)<0,0,IF(SUM($AX346:BA346)+BA346>$AW346,$AW346-SUM($AX346:BA346),BA346))","v":0},{"$f":"IF(SUM($AW346:BB346)<0,0,IF(SUM($AX346:BB346)+BB346>$AW346,$AW346-SUM($AX346:BB346),BB346))","v":0},{"$f":"IF(SUM($AW346:BC346)<0,0,IF(SUM($AX346:BC346)+BC346>$AW346,$AW346-SUM($AX346:BC346),BC346))","v":0},{"$f":"IF(SUM($AW346:BD346)<0,0,IF(SUM($AX346:BD346)+BD346>$AW346,$AW346-SUM($AX346:BD346),BD346))","v":0},{"$f":"IF(SUM($AW346:BE346)<0,0,IF(SUM($AX346:BE346)+BE346>$AW346,$AW346-SUM($AX346:BE346),BE346))","v":0},{"$f":"IF(SUM($AW346:BF346)<0,0,IF(SUM($AX346:BF346)+BF346>$AW346,$AW346-SUM($AX346:BF346),BF346))","v":0},{"$f":"IF(SUM($AW346:BG346)<0,0,IF(SUM($AX346:BG346)+BG346>$AW346,$AW346-SUM($AX346:BG346),BG346))","v":0},{"$f":"IF(SUM($AW346:BH346)<0,0,IF(SUM($AX346:BH346)+BH346>$AW346,$AW346-SUM($AX346:BH346),BH346))","v":0},{"$f":"IF(SUM($AW346:BI346)<0,0,IF(SUM($AX346:BI346)+BI346>$AW346,$AW346-SUM($AX346:BI346),BI346))","v":0},{"$f":"IF(SUM($AW346:BJ346)<0,0,IF(SUM($AX346:BJ346)+BJ346>$AW346,$AW346-SUM($AX346:BJ346),BJ346))","v":0},{"$f":"IF(SUM($AW346:BK346)<0,0,IF(SUM($AX346:BK346)+BK346>$AW346,$AW346-SUM($AX346:BK346),BK346))","v":0},{"$f":"IF(SUM($AW346:BL346)<0,0,IF(SUM($AX346:BL346)+BL346>$AW346,$AW346-SUM($AX346:BL346),BL346))","v":0},{"$f":"IF(SUM($AW346:BM346)<0,0,IF(SUM($AX346:BM346)+BM346>$AW346,$AW346-SUM($AX346:BM346),BM346))","v":0},{"$f":"IF(SUM($AW346:BN346)<0,0,IF(SUM($AX346:BN346)+BN346>$AW346,$AW346-SUM($AX346:BN346),BN346))","v":0},{"$f":"IF(SUM($AW346:BO346)<0,0,IF(SUM($AX346:BO346)+BO346>$AW346,$AW346-SUM($AX346:BO346),BO346))","v":0},{"$f":"IF(SUM($AW346:BP346)<0,0,IF(SUM($AX346:BP346)+BP346>$AW346,$AW346-SUM($AX346:BP346),BP346))","v":0},{"$f":"IF(SUM($AW346:BQ346)<0,0,IF(SUM($AX346:BQ346)+BQ346>$AW346,$AW346-SUM($AX346:BQ346),BQ346))","v":0},{"$f":"IF(SUM($AW346:BR346)<0,0,IF(SUM($AX346:BR346)+BR346>$AW346,$AW346-SUM($AX346:BR346),BR346))","v":0},{"$f":"IF(SUM($AW346:BS346)<0,0,IF(SUM($AX346:BS346)+BS346>$AW346,$AW346-SUM($AX346:BS346),BS346))","v":0},{"$f":"IF(SUM($AW346:BT346)<0,0,IF(SUM($AX346:BT346)+BT346>$AW346,$AW346-SUM($AX346:BT346),BT346))","v":0},{"$f":"IF(SUM($AW346:BU346)<0,0,IF(SUM($AX346:BU346)+BU346>$AW346,$AW346-SUM($AX346:BU346),BU346))","v":0},{"$f":"IF(SUM($AW346:BV346)<0,0,IF(SUM($AX346:BV346)+BV346>$AW346,$AW346-SUM($AX346:BV346),BV346))","v":0},{"$f":"IF(SUM($AW346:BW346)<0,0,IF(SUM($AX346:BW346)+BW346>$AW346,$AW346-SUM($AX346:BW346),BW346))","v":0},{"$f":"IF(SUM($AW346:BX346)<0,0,IF(SUM($AX346:BX346)+BX346>$AW346,$AW346-SUM($AX346:BX346),BX346))","v":0},{"$f":"IF(SUM($AW346:BY346)<0,0,IF(SUM($AX346:BY346)+BY346>$AW346,$AW346-SUM($AX346:BY346),BY346))","v":0},{"$f":"IF(SUM($AW346:BZ346)<0,0,IF(SUM($AX346:BZ346)+BZ346>$AW346,$AW346-SUM($AX346:BZ346),BZ346))","v":0},{"$f":"IF(SUM($AW346:CA346)<0,0,IF(SUM($AX346:CA346)+CA346>$AW346,$AW346-SUM($AX346:CA346),CA346))","v":0},{"$f":"IF(SUM($AW346:CB346)<0,0,IF(SUM($AX346:CB346)+CB346>$AW346,$AW346-SUM($AX346:CB346),CB346))","v":0},{"$f":"IF(SUM($AW346:CC346)<0,0,IF(SUM($AX346:CC346)+CC346>$AW346,$AW346-SUM($AX346:CC346),CC346))","v":0},{"$f":"IF(SUM($AW346:CD346)<0,0,IF(SUM($AX346:CD346)+CD346>$AW346,$AW346-SUM($AX346:CD346),CD346))","v":0},{"$f":"IF(SUM($AW346:CE346)<0,0,IF(SUM($AX346:CE346)+CE346>$AW346,$AW346-SUM($AX346:CE346),CE346))","v":0},{"$f":"IF(SUM($AW346:CF346)<0,0,IF(SUM($AX346:CF346)+CF346>$AW346,$AW346-SUM($AX346:CF346),CF346))","v":0},{"$f":"IF(SUM($AW346:CG346)<0,0,IF(SUM($AX346:CG346)+CG346>$AW346,$AW346-SUM($AX346:CG346),CG346))","v":0},{"$f":"IF(SUM($AW346:CH346)<0,0,IF(SUM($AX346:CH346)+CH346>$AW346,$AW346-SUM($AX346:CH346),CH346))","v":0},{"$f":"IF(SUM($AW346:CI346)<0,0,IF(SUM($AX346:CI346)+CI346>$AW346,$AW346-SUM($AX346:CI346),CI346))","v":0},{"$f":"IF(SUM($AW346:CJ346)<0,0,IF(SUM($AX346:CJ346)+CJ346>$AW346,$AW346-SUM($AX346:CJ346),CJ346))","v":0},{"$f":"IF(SUM($AW346:CK346)<0,0,IF(SUM($AX346:CK346)+CK346>$AW346,$AW346-SUM($AX346:CK346),CK346))","v":0},{"$f":"IF(SUM($AW346:CL346)<0,0,IF(SUM($AX346:CL346)+CL346>$AW346,$AW346-SUM($AX346:CL346),CL346))","v":0},{"$f":"IF(SUM($AW346:CM346)<0,0,IF(SUM($AX346:CM346)+CM346>$AW346,$AW346-SUM($AX346:CM346),CM346))","v":0},{"$f":"IF(SUM($AW346:CN346)<0,0,IF(SUM($AX346:CN346)+CN346>$AW346,$AW346-SUM($AX346:CN346),CN346))","v":0},{"$f":"IF(SUM($AW346:CO346)<0,0,IF(SUM($AX346:CO346)+CO346>$AW346,$AW346-SUM($AX346:CO346),CO346))","v":0},{"$f":"IF(SUM($AW346:CP346)<0,0,IF(SUM($AX346:CP346)+CP346>$AW346,$AW346-SUM($AX346:CP346),CP346))","v":0},{"$f":"IF(SUM($AW346:CQ346)<0,0,IF(SUM($AX346:CQ346)+CQ346>$AW346,$AW346-SUM($AX346:CQ346),CQ346))","v":0},{"$f":"IF(SUM($AW346:CR346)<0,0,IF(SUM($AX346:CR346)+CR346>$AW346,$AW346-SUM($AX346:CR346),CR346))","v":0},{"$f":"IF(SUM($AW346:CS346)<0,0,IF(SUM($AX346:CS346)+CS346>$AW346,$AW346-SUM($AX346:CS346),CS346))","v":0},{"$f":"IF(SUM($AW346:CT346)<0,0,IF(SUM($AX346:CT346)+CT346>$AW346,$AW346-SUM($AX346:CT346),CT346))","v":0},{"$f":"IF(SUM($AW346:CU346)<0,0,IF(SUM($AX346:CU346)+CU346>$AW346,$AW346-SUM($AX346:CU346),CU346))","v":0},{"$f":"IF(SUM($AW346:CV346)<0,0,IF(SUM($AX346:CV346)+CV346>$AW346,$AW346-SUM($AX346:CV346),CV346))","v":0},{"$f":"IF(SUM($AW346:CW346)<0,0,IF(SUM($AX346:CW346)+CW346>$AW346,$AW346-SUM($AX346:CW346),CW346))","v":0},{"$f":"IF(SUM($AW346:CX346)<0,0,IF(SUM($AX346:CX346)+CX346>$AW346,$AW346-SUM($AX346:CX346),CX346))","v":0},{"$f":"IF(SUM($AW346:CY346)<0,0,IF(SUM($AX346:CY346)+CY346>$AW346,$AW346-SUM($AX346:CY346),CY346))","v":0},{"$f":"IF(SUM($AW346:CZ346)<0,0,IF(SUM($AX346:CZ346)+CZ346>$AW346,$AW346-SUM($AX346:CZ346),CZ346))","v":0},{"$f":"IF(SUM($AW346:DA346)<0,0,IF(SUM($AX346:DA346)+DA346>$AW346,$AW346-SUM($AX346:DA346),DA346))","v":0},{"$f":"IF(SUM($AW346:DB346)<0,0,IF(SUM($AX346:DB346)+DB346>$AW346,$AW346-SUM($AX346:DB346),DB346))","v":0},{"$f":"IF(SUM($AW346:DC346)<0,0,IF(SUM($AX346:DC346)+DC346>$AW346,$AW346-SUM($AX346:DC346),DC346))","v":0},{"$f":"IF(SUM($AW346:DD346)<0,0,IF(SUM($AX346:DD346)+DD346>$AW346,$AW346-SUM($AX346:DD346),DD346))","v":0},{"$f":"IF(SUM($AW346:DE346)<0,0,IF(SUM($AX346:DE346)+DE346>$AW346,$AW346-SUM($AX346:DE346),DE346))","v":0},{"$f":"IF(SUM($AW346:DF346)<0,0,IF(SUM($AX346:DF346)+DF346>$AW346,$AW346-SUM($AX346:DF346),DF346))","v":0},{"$f":"IF(SUM($AW346:DG346)<0,0,IF(SUM($AX346:DG346)+DG346>$AW346,$AW346-SUM($AX346:DG346),DG346))","v":0},{"$f":"IF(SUM($AW346:DH346)<0,0,IF(SUM($AX346:DH346)+DH346>$AW346,$AW346-SUM($AX346:DH346),DH346))","v":0},{"$f":"IF(SUM($AW346:DI346)<0,0,IF(SUM($AX346:DI346)+DI346>$AW346,$AW346-SUM($AX346:DI346),DI346))","v":0},{"$f":"IF(SUM($AW346:DJ346)<0,0,IF(SUM($AX346:DJ346)+DJ346>$AW346,$AW346-SUM($AX346:DJ346),DJ346))","v":0},{"$f":"IF(SUM($AW346:DK346)<0,0,IF(SUM($AX346:DK346)+DK346>$AW346,$AW346-SUM($AX346:DK346),DK346))","v":0},{"$f":"IF(SUM($AW346:DL346)<0,0,IF(SUM($AX346:DL346)+DL346>$AW346,$AW346-SUM($AX346:DL346),DL346))","v":0},{"$f":"IF(SUM($AW346:DM346)<0,0,IF(SUM($AX346:DM346)+DM346>$AW346,$AW346-SUM($AX346:DM346),DM346))","v":0},{"$f":"IF(SUM($AW346:DN346)<0,0,IF(SUM($AX346:DN346)+DN346>$AW346,$AW346-SUM($AX346:DN346),DN346))","v":0},{"$f":"IF(SUM($AW346:DO346)<0,0,IF(SUM($AX346:DO346)+DO346>$AW346,$AW346-SUM($AX346:DO346),DO346))","v":0},{"$f":"IF(SUM($AW346:DP346)<0,0,IF(SUM($AX346:DP346)+DP346>$AW346,$AW346-SUM($AX346:DP346),DP346))","v":0},{"$f":"IF(SUM($AW346:DQ346)<0,0,IF(SUM($AX346:DQ346)+DQ346>$AW346,$AW346-SUM($AX346:DQ346),DQ346))","v":0},{"$f":"IF(SUM($AW346:DR346)<0,0,IF(SUM($AX346:DR346)+DR346>$AW346,$AW346-SUM($AX346:DR346),DR346))","v":0},{"$f":"IF(SUM($AW346:DS346)<0,0,IF(SUM($AX346:DS346)+DS346>$AW346,$AW346-SUM($AX346:DS346),DS346))","v":0},{"$f":"IF(SUM($AW346:DT346)<0,0,IF(SUM($AX346:DT346)+DT346>$AW346,$AW346-SUM($AX346:DT346),DT346))","v":0},{"$f":"IF(SUM($AW346:DU346)<0,0,IF(SUM($AX346:DU346)+DU346>$AW346,$AW346-SUM($AX346:DU346),DU346))","v":0},{"$f":"IF(SUM($AW346:DV346)<0,0,IF(SUM($AX346:DV346)+DV346>$AW346,$AW346-SUM($AX346:DV346),DV346))","v":0},{"$f":"IF(SUM($AW346:DW346)<0,0,IF(SUM($AX346:DW346)+DW346>$AW346,$AW346-SUM($AX346:DW346),DW346))","v":0},{"$f":"IF(SUM($AW346:DX346)<0,0,IF(SUM($AX346:DX346)+DX346>$AW346,$AW346-SUM($AX346:DX346),DX346))","v":0},{"$f":"IF(SUM($AW346:DY346)<0,0,IF(SUM($AX346:DY346)+DY346>$AW346,$AW346-SUM($AX346:DY346),DY346))","v":0},{"$f":"IF(SUM($AW346:DZ346)<0,0,IF(SUM($AX346:DZ346)+DZ346>$AW346,$AW346-SUM($AX346:DZ346),DZ346))","v":0},{"$f":"IF(SUM($AW346:EA346)<0,0,IF(SUM($AX346:EA346)+EA346>$AW346,$AW346-SUM($AX346:EA346),EA346))","v":0},{"$f":"IF(SUM($AW346:EB346)<0,0,IF(SUM($AX346:EB346)+EB346>$AW346,$AW346-SUM($AX346:EB346),EB346))","v":0},{"$f":"IF(SUM($AW346:EC346)<0,0,IF(SUM($AX346:EC346)+EC346>$AW346,$AW346-SUM($AX346:EC346),EC346))","v":0},{"$f":"IF(SUM($AW346:ED346)<0,0,IF(SUM($AX346:ED346)+ED346>$AW346,$AW346-SUM($AX346:ED346),ED346))","v":0},{"$f":"IF(SUM($AW346:EE346)<0,0,IF(SUM($AX346:EE346)+EE346>$AW346,$AW346-SUM($AX346:EE346),EE346))","v":0},{"$f":"IF(SUM($AW346:EF346)<0,0,IF(SUM($AX346:EF346)+EF346>$AW346,$AW346-SUM($AX346:EF346),EF346))","v":0},{"$f":"IF(SUM($AW346:EG346)<0,0,IF(SUM($AX346:EG346)+EG346>$AW346,$AW346-SUM($AX346:EG346),EG346))","v":0},{"$f":"IF(SUM($AW346:EH346)<0,0,IF(SUM($AX346:EH346)+EH346>$AW346,$AW346-SUM($AX346:EH346),EH346))","v":0},{"$f":"IF(SUM($AW346:EI346)<0,0,IF(SUM($AX346:EI346)+EI346>$AW346,$AW346-SUM($AX346:EI346),EI346))","v":0},{"$f":"IF(SUM($AW346:EJ346)<0,0,IF(SUM($AX346:EJ346)+EJ346>$AW346,$AW346-SUM($AX346:EJ346),EJ346))","v":0},{"$f":"IF(SUM($AW346:EK346)<0,0,IF(SUM($AX346:EK346)+EK346>$AW346,$AW346-SUM($AX346:EK346),EK346))","v":0},{"$f":"IF(SUM($AW346:EL346)<0,0,IF(SUM($AX346:EL346)+EL346>$AW346,$AW346-SUM($AX346:EL346),EL346))","v":0},{"$f":"IF(SUM($AW346:EM346)<0,0,IF(SUM($AX346:EM346)+EM346>$AW346,$AW346-SUM($AX346:EM346),EM346))","v":0},{"$f":"IF(SUM($AW346:EN346)<0,0,IF(SUM($AX346:EN346)+EN346>$AW346,$AW346-SUM($AX346:EN346),EN346))","v":0},{"$f":"IF(SUM($AW346:EO346)<0,0,IF(SUM($AX346:EO346)+EO346>$AW346,$AW346-SUM($AX346:EO346),EO346))","v":0},{"$f":"IF(SUM($AW346:EP346)<0,0,IF(SUM($AX346:EP346)+EP346>$AW346,$AW346-SUM($AX346:EP346),EP346))","v":0},{"$f":"IF(SUM($AW346:EQ346)<0,0,IF(SUM($AX346:EQ346)+EQ346>$AW346,$AW346-SUM($AX346:EQ346),EQ346))","v":0},{"$f":"IF(SUM($AW346:ER346)<0,0,IF(SUM($AX346:ER346)+ER346>$AW346,$AW346-SUM($AX346:ER346),ER346))","v":0},{"$f":"IF(SUM($AW346:ES346)<0,0,IF(SUM($AX346:ES346)+ES346>$AW346,$AW346-SUM($AX346:ES346),ES346))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4605446348840716E-4,{"$f":"IF(SUM($AF347:AF347)+AF347>$AE27,$AE27-SUM($AF347:AF347),AF347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AG347)+AG347>$AE27,$AE27-SUM($AF347:AG347),AG347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AH347)+AH347>$AE27,$AE27-SUM($AF347:AH347),AH347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AI347)+AI347>$AE27,$AE27-SUM($AF347:AI347),AI347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AJ347)+AJ347>$AE27,$AE27-SUM($AF347:AJ347),AJ347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AK347)+AK347>$AE27,$AE27-SUM($AF347:AK347),AK347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AL347)+AL347>$AE27,$AE27-SUM($AF347:AL347),AL347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AM347)+AM347>$AE27,$AE27-SUM($AF347:AM347),AM347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AN347)+AN347>$AE27,$AE27-SUM($AF347:AN347),AN347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AO347)+AO347>$AE27,$AE27-SUM($AF347:AO347),AO347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AP347)+AP347>$AE27,$AE27-SUM($AF347:AP347),AP347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AQ347)+AQ347>$AE27,$AE27-SUM($AF347:AQ347),AQ347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AR347)+AR347>$AE27,$AE27-SUM($AF347:AR347),AR347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AS347)+AS347>$AE27,$AE27-SUM($AF347:AS347),AS347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AT347)+AT347>$AE27,$AE27-SUM($AF347:AT347),AT347)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AF347:AU347)+AU347>$AE27,$AE27-SUM($AF347:AU347),AU347)","v":2.4605446348840716E-4},-3.2391658793029226E-3,0,{"$f":"IF(SUM($AW347:AX347)<0,0,IF(SUM($AX347:AX347)+AX347>$AW347,$AW347-SUM($AX347:AX347),AX347))","v":0},{"$f":"IF(SUM($AW347:AY347)<0,0,IF(SUM($AX347:AY347)+AY347>$AW347,$AW347-SUM($AX347:AY347),AY347))","v":0},{"$f":"IF(SUM($AW347:AZ347)<0,0,IF(SUM($AX347:AZ347)+AZ347>$AW347,$AW347-SUM($AX347:AZ347),AZ347))","v":0},{"$f":"IF(SUM($AW347:BA347)<0,0,IF(SUM($AX347:BA347)+BA347>$AW347,$AW347-SUM($AX347:BA347),BA347))","v":0},{"$f":"IF(SUM($AW347:BB347)<0,0,IF(SUM($AX347:BB347)+BB347>$AW347,$AW347-SUM($AX347:BB347),BB347))","v":0},{"$f":"IF(SUM($AW347:BC347)<0,0,IF(SUM($AX347:BC347)+BC347>$AW347,$AW347-SUM($AX347:BC347),BC347))","v":0},{"$f":"IF(SUM($AW347:BD347)<0,0,IF(SUM($AX347:BD347)+BD347>$AW347,$AW347-SUM($AX347:BD347),BD347))","v":0},{"$f":"IF(SUM($AW347:BE347)<0,0,IF(SUM($AX347:BE347)+BE347>$AW347,$AW347-SUM($AX347:BE347),BE347))","v":0},{"$f":"IF(SUM($AW347:BF347)<0,0,IF(SUM($AX347:BF347)+BF347>$AW347,$AW347-SUM($AX347:BF347),BF347))","v":0},{"$f":"IF(SUM($AW347:BG347)<0,0,IF(SUM($AX347:BG347)+BG347>$AW347,$AW347-SUM($AX347:BG347),BG347))","v":0},{"$f":"IF(SUM($AW347:BH347)<0,0,IF(SUM($AX347:BH347)+BH347>$AW347,$AW347-SUM($AX347:BH347),BH347))","v":0},{"$f":"IF(SUM($AW347:BI347)<0,0,IF(SUM($AX347:BI347)+BI347>$AW347,$AW347-SUM($AX347:BI347),BI347))","v":0},{"$f":"IF(SUM($AW347:BJ347)<0,0,IF(SUM($AX347:BJ347)+BJ347>$AW347,$AW347-SUM($AX347:BJ347),BJ347))","v":0},{"$f":"IF(SUM($AW347:BK347)<0,0,IF(SUM($AX347:BK347)+BK347>$AW347,$AW347-SUM($AX347:BK347),BK347))","v":0},{"$f":"IF(SUM($AW347:BL347)<0,0,IF(SUM($AX347:BL347)+BL347>$AW347,$AW347-SUM($AX347:BL347),BL347))","v":0},{"$f":"IF(SUM($AW347:BM347)<0,0,IF(SUM($AX347:BM347)+BM347>$AW347,$AW347-SUM($AX347:BM347),BM347))","v":0},{"$f":"IF(SUM($AW347:BN347)<0,0,IF(SUM($AX347:BN347)+BN347>$AW347,$AW347-SUM($AX347:BN347),BN347))","v":0},{"$f":"IF(SUM($AW347:BO347)<0,0,IF(SUM($AX347:BO347)+BO347>$AW347,$AW347-SUM($AX347:BO347),BO347))","v":0},{"$f":"IF(SUM($AW347:BP347)<0,0,IF(SUM($AX347:BP347)+BP347>$AW347,$AW347-SUM($AX347:BP347),BP347))","v":0},{"$f":"IF(SUM($AW347:BQ347)<0,0,IF(SUM($AX347:BQ347)+BQ347>$AW347,$AW347-SUM($AX347:BQ347),BQ347))","v":0},{"$f":"IF(SUM($AW347:BR347)<0,0,IF(SUM($AX347:BR347)+BR347>$AW347,$AW347-SUM($AX347:BR347),BR347))","v":0},{"$f":"IF(SUM($AW347:BS347)<0,0,IF(SUM($AX347:BS347)+BS347>$AW347,$AW347-SUM($AX347:BS347),BS347))","v":0},{"$f":"IF(SUM($AW347:BT347)<0,0,IF(SUM($AX347:BT347)+BT347>$AW347,$AW347-SUM($AX347:BT347),BT347))","v":0},{"$f":"IF(SUM($AW347:BU347)<0,0,IF(SUM($AX347:BU347)+BU347>$AW347,$AW347-SUM($AX347:BU347),BU347))","v":0},{"$f":"IF(SUM($AW347:BV347)<0,0,IF(SUM($AX347:BV347)+BV347>$AW347,$AW347-SUM($AX347:BV347),BV347))","v":0},{"$f":"IF(SUM($AW347:BW347)<0,0,IF(SUM($AX347:BW347)+BW347>$AW347,$AW347-SUM($AX347:BW347),BW347))","v":0},{"$f":"IF(SUM($AW347:BX347)<0,0,IF(SUM($AX347:BX347)+BX347>$AW347,$AW347-SUM($AX347:BX347),BX347))","v":0},{"$f":"IF(SUM($AW347:BY347)<0,0,IF(SUM($AX347:BY347)+BY347>$AW347,$AW347-SUM($AX347:BY347),BY347))","v":0},{"$f":"IF(SUM($AW347:BZ347)<0,0,IF(SUM($AX347:BZ347)+BZ347>$AW347,$AW347-SUM($AX347:BZ347),BZ347))","v":0},{"$f":"IF(SUM($AW347:CA347)<0,0,IF(SUM($AX347:CA347)+CA347>$AW347,$AW347-SUM($AX347:CA347),CA347))","v":0},{"$f":"IF(SUM($AW347:CB347)<0,0,IF(SUM($AX347:CB347)+CB347>$AW347,$AW347-SUM($AX347:CB347),CB347))","v":0},{"$f":"IF(SUM($AW347:CC347)<0,0,IF(SUM($AX347:CC347)+CC347>$AW347,$AW347-SUM($AX347:CC347),CC347))","v":0},{"$f":"IF(SUM($AW347:CD347)<0,0,IF(SUM($AX347:CD347)+CD347>$AW347,$AW347-SUM($AX347:CD347),CD347))","v":0},{"$f":"IF(SUM($AW347:CE347)<0,0,IF(SUM($AX347:CE347)+CE347>$AW347,$AW347-SUM($AX347:CE347),CE347))","v":0},{"$f":"IF(SUM($AW347:CF347)<0,0,IF(SUM($AX347:CF347)+CF347>$AW347,$AW347-SUM($AX347:CF347),CF347))","v":0},{"$f":"IF(SUM($AW347:CG347)<0,0,IF(SUM($AX347:CG347)+CG347>$AW347,$AW347-SUM($AX347:CG347),CG347))","v":0},{"$f":"IF(SUM($AW347:CH347)<0,0,IF(SUM($AX347:CH347)+CH347>$AW347,$AW347-SUM($AX347:CH347),CH347))","v":0},{"$f":"IF(SUM($AW347:CI347)<0,0,IF(SUM($AX347:CI347)+CI347>$AW347,$AW347-SUM($AX347:CI347),CI347))","v":0},{"$f":"IF(SUM($AW347:CJ347)<0,0,IF(SUM($AX347:CJ347)+CJ347>$AW347,$AW347-SUM($AX347:CJ347),CJ347))","v":0},{"$f":"IF(SUM($AW347:CK347)<0,0,IF(SUM($AX347:CK347)+CK347>$AW347,$AW347-SUM($AX347:CK347),CK347))","v":0},{"$f":"IF(SUM($AW347:CL347)<0,0,IF(SUM($AX347:CL347)+CL347>$AW347,$AW347-SUM($AX347:CL347),CL347))","v":0},{"$f":"IF(SUM($AW347:CM347)<0,0,IF(SUM($AX347:CM347)+CM347>$AW347,$AW347-SUM($AX347:CM347),CM347))","v":0},{"$f":"IF(SUM($AW347:CN347)<0,0,IF(SUM($AX347:CN347)+CN347>$AW347,$AW347-SUM($AX347:CN347),CN347))","v":0},{"$f":"IF(SUM($AW347:CO347)<0,0,IF(SUM($AX347:CO347)+CO347>$AW347,$AW347-SUM($AX347:CO347),CO347))","v":0},{"$f":"IF(SUM($AW347:CP347)<0,0,IF(SUM($AX347:CP347)+CP347>$AW347,$AW347-SUM($AX347:CP347),CP347))","v":0},{"$f":"IF(SUM($AW347:CQ347)<0,0,IF(SUM($AX347:CQ347)+CQ347>$AW347,$AW347-SUM($AX347:CQ347),CQ347))","v":0},{"$f":"IF(SUM($AW347:CR347)<0,0,IF(SUM($AX347:CR347)+CR347>$AW347,$AW347-SUM($AX347:CR347),CR347))","v":0},{"$f":"IF(SUM($AW347:CS347)<0,0,IF(SUM($AX347:CS347)+CS347>$AW347,$AW347-SUM($AX347:CS347),CS347))","v":0},{"$f":"IF(SUM($AW347:CT347)<0,0,IF(SUM($AX347:CT347)+CT347>$AW347,$AW347-SUM($AX347:CT347),CT347))","v":0},{"$f":"IF(SUM($AW347:CU347)<0,0,IF(SUM($AX347:CU347)+CU347>$AW347,$AW347-SUM($AX347:CU347),CU347))","v":0},{"$f":"IF(SUM($AW347:CV347)<0,0,IF(SUM($AX347:CV347)+CV347>$AW347,$AW347-SUM($AX347:CV347),CV347))","v":0},{"$f":"IF(SUM($AW347:CW347)<0,0,IF(SUM($AX347:CW347)+CW347>$AW347,$AW347-SUM($AX347:CW347),CW347))","v":0},{"$f":"IF(SUM($AW347:CX347)<0,0,IF(SUM($AX347:CX347)+CX347>$AW347,$AW347-SUM($AX347:CX347),CX347))","v":0},{"$f":"IF(SUM($AW347:CY347)<0,0,IF(SUM($AX347:CY347)+CY347>$AW347,$AW347-SUM($AX347:CY347),CY347))","v":0},{"$f":"IF(SUM($AW347:CZ347)<0,0,IF(SUM($AX347:CZ347)+CZ347>$AW347,$AW347-SUM($AX347:CZ347),CZ347))","v":0},{"$f":"IF(SUM($AW347:DA347)<0,0,IF(SUM($AX347:DA347)+DA347>$AW347,$AW347-SUM($AX347:DA347),DA347))","v":0},{"$f":"IF(SUM($AW347:DB347)<0,0,IF(SUM($AX347:DB347)+DB347>$AW347,$AW347-SUM($AX347:DB347),DB347))","v":0},{"$f":"IF(SUM($AW347:DC347)<0,0,IF(SUM($AX347:DC347)+DC347>$AW347,$AW347-SUM($AX347:DC347),DC347))","v":0},{"$f":"IF(SUM($AW347:DD347)<0,0,IF(SUM($AX347:DD347)+DD347>$AW347,$AW347-SUM($AX347:DD347),DD347))","v":0},{"$f":"IF(SUM($AW347:DE347)<0,0,IF(SUM($AX347:DE347)+DE347>$AW347,$AW347-SUM($AX347:DE347),DE347))","v":0},{"$f":"IF(SUM($AW347:DF347)<0,0,IF(SUM($AX347:DF347)+DF347>$AW347,$AW347-SUM($AX347:DF347),DF347))","v":0},{"$f":"IF(SUM($AW347:DG347)<0,0,IF(SUM($AX347:DG347)+DG347>$AW347,$AW347-SUM($AX347:DG347),DG347))","v":0},{"$f":"IF(SUM($AW347:DH347)<0,0,IF(SUM($AX347:DH347)+DH347>$AW347,$AW347-SUM($AX347:DH347),DH347))","v":0},{"$f":"IF(SUM($AW347:DI347)<0,0,IF(SUM($AX347:DI347)+DI347>$AW347,$AW347-SUM($AX347:DI347),DI347))","v":0},{"$f":"IF(SUM($AW347:DJ347)<0,0,IF(SUM($AX347:DJ347)+DJ347>$AW347,$AW347-SUM($AX347:DJ347),DJ347))","v":0},{"$f":"IF(SUM($AW347:DK347)<0,0,IF(SUM($AX347:DK347)+DK347>$AW347,$AW347-SUM($AX347:DK347),DK347))","v":0},{"$f":"IF(SUM($AW347:DL347)<0,0,IF(SUM($AX347:DL347)+DL347>$AW347,$AW347-SUM($AX347:DL347),DL347))","v":0},{"$f":"IF(SUM($AW347:DM347)<0,0,IF(SUM($AX347:DM347)+DM347>$AW347,$AW347-SUM($AX347:DM347),DM347))","v":0},{"$f":"IF(SUM($AW347:DN347)<0,0,IF(SUM($AX347:DN347)+DN347>$AW347,$AW347-SUM($AX347:DN347),DN347))","v":0},{"$f":"IF(SUM($AW347:DO347)<0,0,IF(SUM($AX347:DO347)+DO347>$AW347,$AW347-SUM($AX347:DO347),DO347))","v":0},{"$f":"IF(SUM($AW347:DP347)<0,0,IF(SUM($AX347:DP347)+DP347>$AW347,$AW347-SUM($AX347:DP347),DP347))","v":0},{"$f":"IF(SUM($AW347:DQ347)<0,0,IF(SUM($AX347:DQ347)+DQ347>$AW347,$AW347-SUM($AX347:DQ347),DQ347))","v":0},{"$f":"IF(SUM($AW347:DR347)<0,0,IF(SUM($AX347:DR347)+DR347>$AW347,$AW347-SUM($AX347:DR347),DR347))","v":0},{"$f":"IF(SUM($AW347:DS347)<0,0,IF(SUM($AX347:DS347)+DS347>$AW347,$AW347-SUM($AX347:DS347),DS347))","v":0},{"$f":"IF(SUM($AW347:DT347)<0,0,IF(SUM($AX347:DT347)+DT347>$AW347,$AW347-SUM($AX347:DT347),DT347))","v":0},{"$f":"IF(SUM($AW347:DU347)<0,0,IF(SUM($AX347:DU347)+DU347>$AW347,$AW347-SUM($AX347:DU347),DU347))","v":0},{"$f":"IF(SUM($AW347:DV347)<0,0,IF(SUM($AX347:DV347)+DV347>$AW347,$AW347-SUM($AX347:DV347),DV347))","v":0},{"$f":"IF(SUM($AW347:DW347)<0,0,IF(SUM($AX347:DW347)+DW347>$AW347,$AW347-SUM($AX347:DW347),DW347))","v":0},{"$f":"IF(SUM($AW347:DX347)<0,0,IF(SUM($AX347:DX347)+DX347>$AW347,$AW347-SUM($AX347:DX347),DX347))","v":0},{"$f":"IF(SUM($AW347:DY347)<0,0,IF(SUM($AX347:DY347)+DY347>$AW347,$AW347-SUM($AX347:DY347),DY347))","v":0},{"$f":"IF(SUM($AW347:DZ347)<0,0,IF(SUM($AX347:DZ347)+DZ347>$AW347,$AW347-SUM($AX347:DZ347),DZ347))","v":0},{"$f":"IF(SUM($AW347:EA347)<0,0,IF(SUM($AX347:EA347)+EA347>$AW347,$AW347-SUM($AX347:EA347),EA347))","v":0},{"$f":"IF(SUM($AW347:EB347)<0,0,IF(SUM($AX347:EB347)+EB347>$AW347,$AW347-SUM($AX347:EB347),EB347))","v":0},{"$f":"IF(SUM($AW347:EC347)<0,0,IF(SUM($AX347:EC347)+EC347>$AW347,$AW347-SUM($AX347:EC347),EC347))","v":0},{"$f":"IF(SUM($AW347:ED347)<0,0,IF(SUM($AX347:ED347)+ED347>$AW347,$AW347-SUM($AX347:ED347),ED347))","v":0},{"$f":"IF(SUM($AW347:EE347)<0,0,IF(SUM($AX347:EE347)+EE347>$AW347,$AW347-SUM($AX347:EE347),EE347))","v":0},{"$f":"IF(SUM($AW347:EF347)<0,0,IF(SUM($AX347:EF347)+EF347>$AW347,$AW347-SUM($AX347:EF347),EF347))","v":0},{"$f":"IF(SUM($AW347:EG347)<0,0,IF(SUM($AX347:EG347)+EG347>$AW347,$AW347-SUM($AX347:EG347),EG347))","v":0},{"$f":"IF(SUM($AW347:EH347)<0,0,IF(SUM($AX347:EH347)+EH347>$AW347,$AW347-SUM($AX347:EH347),EH347))","v":0},{"$f":"IF(SUM($AW347:EI347)<0,0,IF(SUM($AX347:EI347)+EI347>$AW347,$AW347-SUM($AX347:EI347),EI347))","v":0},{"$f":"IF(SUM($AW347:EJ347)<0,0,IF(SUM($AX347:EJ347)+EJ347>$AW347,$AW347-SUM($AX347:EJ347),EJ347))","v":0},{"$f":"IF(SUM($AW347:EK347)<0,0,IF(SUM($AX347:EK347)+EK347>$AW347,$AW347-SUM($AX347:EK347),EK347))","v":0},{"$f":"IF(SUM($AW347:EL347)<0,0,IF(SUM($AX347:EL347)+EL347>$AW347,$AW347-SUM($AX347:EL347),EL347))","v":0},{"$f":"IF(SUM($AW347:EM347)<0,0,IF(SUM($AX347:EM347)+EM347>$AW347,$AW347-SUM($AX347:EM347),EM347))","v":0},{"$f":"IF(SUM($AW347:EN347)<0,0,IF(SUM($AX347:EN347)+EN347>$AW347,$AW347-SUM($AX347:EN347),EN347))","v":0},{"$f":"IF(SUM($AW347:EO347)<0,0,IF(SUM($AX347:EO347)+EO347>$AW347,$AW347-SUM($AX347:EO347),EO347))","v":0},{"$f":"IF(SUM($AW347:EP347)<0,0,IF(SUM($AX347:EP347)+EP347>$AW347,$AW347-SUM($AX347:EP347),EP347))","v":0},{"$f":"IF(SUM($AW347:EQ347)<0,0,IF(SUM($AX347:EQ347)+EQ347>$AW347,$AW347-SUM($AX347:EQ347),EQ347))","v":0},{"$f":"IF(SUM($AW347:ER347)<0,0,IF(SUM($AX347:ER347)+ER347>$AW347,$AW347-SUM($AX347:ER347),ER347))","v":0},{"$f":"IF(SUM($AW347:ES347)<0,0,IF(SUM($AX347:ES347)+ES347>$AW347,$AW347-SUM($AX347:ES347),ES347))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AF348:AF348)+AF348>$AE28,$AE28-SUM($AF348:AF348),AF348)","v":0},{"$f":"IF(SUM($AF348:AG348)+AG348>$AE28,$AE28-SUM($AF348:AG348),AG348)","v":0},{"$f":"IF(SUM($AF348:AH348)+AH348>$AE28,$AE28-SUM($AF348:AH348),AH348)","v":0},{"$f":"IF(SUM($AF348:AI348)+AI348>$AE28,$AE28-SUM($AF348:AI348),AI348)","v":0},{"$f":"IF(SUM($AF348:AJ348)+AJ348>$AE28,$AE28-SUM($AF348:AJ348),AJ348)","v":0},{"$f":"IF(SUM($AF348:AK348)+AK348>$AE28,$AE28-SUM($AF348:AK348),AK348)","v":0},{"$f":"IF(SUM($AF348:AL348)+AL348>$AE28,$AE28-SUM($AF348:AL348),AL348)","v":0},{"$f":"IF(SUM($AF348:AM348)+AM348>$AE28,$AE28-SUM($AF348:AM348),AM348)","v":0},{"$f":"IF(SUM($AF348:AN348)+AN348>$AE28,$AE28-SUM($AF348:AN348),AN348)","v":0},{"$f":"IF(SUM($AF348:AO348)+AO348>$AE28,$AE28-SUM($AF348:AO348),AO348)","v":0},{"$f":"IF(SUM($AF348:AP348)+AP348>$AE28,$AE28-SUM($AF348:AP348),AP348)","v":0},{"$f":"IF(SUM($AF348:AQ348)+AQ348>$AE28,$AE28-SUM($AF348:AQ348),AQ348)","v":0},{"$f":"IF(SUM($AF348:AR348)+AR348>$AE28,$AE28-SUM($AF348:AR348),AR348)","v":0},{"$f":"IF(SUM($AF348:AS348)+AS348>$AE28,$AE28-SUM($AF348:AS348),AS348)","v":0},{"$f":"IF(SUM($AF348:AT348)+AT348>$AE28,$AE28-SUM($AF348:AT348),AT348)","v":0},{"$f":"IF(SUM($AF348:AU348)+AU348>$AE28,$AE28-SUM($AF348:AU348),AU348)","v":0},0,0,{"$f":"IF(SUM($AW348:AX348)<0,0,IF(SUM($AX348:AX348)+AX348>$AW348,$AW348-SUM($AX348:AX348),AX348))","v":0},{"$f":"IF(SUM($AW348:AY348)<0,0,IF(SUM($AX348:AY348)+AY348>$AW348,$AW348-SUM($AX348:AY348),AY348))","v":0},{"$f":"IF(SUM($AW348:AZ348)<0,0,IF(SUM($AX348:AZ348)+AZ348>$AW348,$AW348-SUM($AX348:AZ348),AZ348))","v":0},{"$f":"IF(SUM($AW348:BA348)<0,0,IF(SUM($AX348:BA348)+BA348>$AW348,$AW348-SUM($AX348:BA348),BA348))","v":0},{"$f":"IF(SUM($AW348:BB348)<0,0,IF(SUM($AX348:BB348)+BB348>$AW348,$AW348-SUM($AX348:BB348),BB348))","v":0},{"$f":"IF(SUM($AW348:BC348)<0,0,IF(SUM($AX348:BC348)+BC348>$AW348,$AW348-SUM($AX348:BC348),BC348))","v":0},{"$f":"IF(SUM($AW348:BD348)<0,0,IF(SUM($AX348:BD348)+BD348>$AW348,$AW348-SUM($AX348:BD348),BD348))","v":0},{"$f":"IF(SUM($AW348:BE348)<0,0,IF(SUM($AX348:BE348)+BE348>$AW348,$AW348-SUM($AX348:BE348),BE348))","v":0},{"$f":"IF(SUM($AW348:BF348)<0,0,IF(SUM($AX348:BF348)+BF348>$AW348,$AW348-SUM($AX348:BF348),BF348))","v":0},{"$f":"IF(SUM($AW348:BG348)<0,0,IF(SUM($AX348:BG348)+BG348>$AW348,$AW348-SUM($AX348:BG348),BG348))","v":0},{"$f":"IF(SUM($AW348:BH348)<0,0,IF(SUM($AX348:BH348)+BH348>$AW348,$AW348-SUM($AX348:BH348),BH348))","v":0},{"$f":"IF(SUM($AW348:BI348)<0,0,IF(SUM($AX348:BI348)+BI348>$AW348,$AW348-SUM($AX348:BI348),BI348))","v":0},{"$f":"IF(SUM($AW348:BJ348)<0,0,IF(SUM($AX348:BJ348)+BJ348>$AW348,$AW348-SUM($AX348:BJ348),BJ348))","v":0},{"$f":"IF(SUM($AW348:BK348)<0,0,IF(SUM($AX348:BK348)+BK348>$AW348,$AW348-SUM($AX348:BK348),BK348))","v":0},{"$f":"IF(SUM($AW348:BL348)<0,0,IF(SUM($AX348:BL348)+BL348>$AW348,$AW348-SUM($AX348:BL348),BL348))","v":0},{"$f":"IF(SUM($AW348:BM348)<0,0,IF(SUM($AX348:BM348)+BM348>$AW348,$AW348-SUM($AX348:BM348),BM348))","v":0},{"$f":"IF(SUM($AW348:BN348)<0,0,IF(SUM($AX348:BN348)+BN348>$AW348,$AW348-SUM($AX348:BN348),BN348))","v":0},{"$f":"IF(SUM($AW348:BO348)<0,0,IF(SUM($AX348:BO348)+BO348>$AW348,$AW348-SUM($AX348:BO348),BO348))","v":0},{"$f":"IF(SUM($AW348:BP348)<0,0,IF(SUM($AX348:BP348)+BP348>$AW348,$AW348-SUM($AX348:BP348),BP348))","v":0},{"$f":"IF(SUM($AW348:BQ348)<0,0,IF(SUM($AX348:BQ348)+BQ348>$AW348,$AW348-SUM($AX348:BQ348),BQ348))","v":0},{"$f":"IF(SUM($AW348:BR348)<0,0,IF(SUM($AX348:BR348)+BR348>$AW348,$AW348-SUM($AX348:BR348),BR348))","v":0},{"$f":"IF(SUM($AW348:BS348)<0,0,IF(SUM($AX348:BS348)+BS348>$AW348,$AW348-SUM($AX348:BS348),BS348))","v":0},{"$f":"IF(SUM($AW348:BT348)<0,0,IF(SUM($AX348:BT348)+BT348>$AW348,$AW348-SUM($AX348:BT348),BT348))","v":0},{"$f":"IF(SUM($AW348:BU348)<0,0,IF(SUM($AX348:BU348)+BU348>$AW348,$AW348-SUM($AX348:BU348),BU348))","v":0},{"$f":"IF(SUM($AW348:BV348)<0,0,IF(SUM($AX348:BV348)+BV348>$AW348,$AW348-SUM($AX348:BV348),BV348))","v":0},{"$f":"IF(SUM($AW348:BW348)<0,0,IF(SUM($AX348:BW348)+BW348>$AW348,$AW348-SUM($AX348:BW348),BW348))","v":0},{"$f":"IF(SUM($AW348:BX348)<0,0,IF(SUM($AX348:BX348)+BX348>$AW348,$AW348-SUM($AX348:BX348),BX348))","v":0},{"$f":"IF(SUM($AW348:BY348)<0,0,IF(SUM($AX348:BY348)+BY348>$AW348,$AW348-SUM($AX348:BY348),BY348))","v":0},{"$f":"IF(SUM($AW348:BZ348)<0,0,IF(SUM($AX348:BZ348)+BZ348>$AW348,$AW348-SUM($AX348:BZ348),BZ348))","v":0},{"$f":"IF(SUM($AW348:CA348)<0,0,IF(SUM($AX348:CA348)+CA348>$AW348,$AW348-SUM($AX348:CA348),CA348))","v":0},{"$f":"IF(SUM($AW348:CB348)<0,0,IF(SUM($AX348:CB348)+CB348>$AW348,$AW348-SUM($AX348:CB348),CB348))","v":0},{"$f":"IF(SUM($AW348:CC348)<0,0,IF(SUM($AX348:CC348)+CC348>$AW348,$AW348-SUM($AX348:CC348),CC348))","v":0},{"$f":"IF(SUM($AW348:CD348)<0,0,IF(SUM($AX348:CD348)+CD348>$AW348,$AW348-SUM($AX348:CD348),CD348))","v":0},{"$f":"IF(SUM($AW348:CE348)<0,0,IF(SUM($AX348:CE348)+CE348>$AW348,$AW348-SUM($AX348:CE348),CE348))","v":0},{"$f":"IF(SUM($AW348:CF348)<0,0,IF(SUM($AX348:CF348)+CF348>$AW348,$AW348-SUM($AX348:CF348),CF348))","v":0},{"$f":"IF(SUM($AW348:CG348)<0,0,IF(SUM($AX348:CG348)+CG348>$AW348,$AW348-SUM($AX348:CG348),CG348))","v":0},{"$f":"IF(SUM($AW348:CH348)<0,0,IF(SUM($AX348:CH348)+CH348>$AW348,$AW348-SUM($AX348:CH348),CH348))","v":0},{"$f":"IF(SUM($AW348:CI348)<0,0,IF(SUM($AX348:CI348)+CI348>$AW348,$AW348-SUM($AX348:CI348),CI348))","v":0},{"$f":"IF(SUM($AW348:CJ348)<0,0,IF(SUM($AX348:CJ348)+CJ348>$AW348,$AW348-SUM($AX348:CJ348),CJ348))","v":0},{"$f":"IF(SUM($AW348:CK348)<0,0,IF(SUM($AX348:CK348)+CK348>$AW348,$AW348-SUM($AX348:CK348),CK348))","v":0},{"$f":"IF(SUM($AW348:CL348)<0,0,IF(SUM($AX348:CL348)+CL348>$AW348,$AW348-SUM($AX348:CL348),CL348))","v":0},{"$f":"IF(SUM($AW348:CM348)<0,0,IF(SUM($AX348:CM348)+CM348>$AW348,$AW348-SUM($AX348:CM348),CM348))","v":0},{"$f":"IF(SUM($AW348:CN348)<0,0,IF(SUM($AX348:CN348)+CN348>$AW348,$AW348-SUM($AX348:CN348),CN348))","v":0},{"$f":"IF(SUM($AW348:CO348)<0,0,IF(SUM($AX348:CO348)+CO348>$AW348,$AW348-SUM($AX348:CO348),CO348))","v":0},{"$f":"IF(SUM($AW348:CP348)<0,0,IF(SUM($AX348:CP348)+CP348>$AW348,$AW348-SUM($AX348:CP348),CP348))","v":0},{"$f":"IF(SUM($AW348:CQ348)<0,0,IF(SUM($AX348:CQ348)+CQ348>$AW348,$AW348-SUM($AX348:CQ348),CQ348))","v":0},{"$f":"IF(SUM($AW348:CR348)<0,0,IF(SUM($AX348:CR348)+CR348>$AW348,$AW348-SUM($AX348:CR348),CR348))","v":0},{"$f":"IF(SUM($AW348:CS348)<0,0,IF(SUM($AX348:CS348)+CS348>$AW348,$AW348-SUM($AX348:CS348),CS348))","v":0},{"$f":"IF(SUM($AW348:CT348)<0,0,IF(SUM($AX348:CT348)+CT348>$AW348,$AW348-SUM($AX348:CT348),CT348))","v":0},{"$f":"IF(SUM($AW348:CU348)<0,0,IF(SUM($AX348:CU348)+CU348>$AW348,$AW348-SUM($AX348:CU348),CU348))","v":0},{"$f":"IF(SUM($AW348:CV348)<0,0,IF(SUM($AX348:CV348)+CV348>$AW348,$AW348-SUM($AX348:CV348),CV348))","v":0},{"$f":"IF(SUM($AW348:CW348)<0,0,IF(SUM($AX348:CW348)+CW348>$AW348,$AW348-SUM($AX348:CW348),CW348))","v":0},{"$f":"IF(SUM($AW348:CX348)<0,0,IF(SUM($AX348:CX348)+CX348>$AW348,$AW348-SUM($AX348:CX348),CX348))","v":0},{"$f":"IF(SUM($AW348:CY348)<0,0,IF(SUM($AX348:CY348)+CY348>$AW348,$AW348-SUM($AX348:CY348),CY348))","v":0},{"$f":"IF(SUM($AW348:CZ348)<0,0,IF(SUM($AX348:CZ348)+CZ348>$AW348,$AW348-SUM($AX348:CZ348),CZ348))","v":0},{"$f":"IF(SUM($AW348:DA348)<0,0,IF(SUM($AX348:DA348)+DA348>$AW348,$AW348-SUM($AX348:DA348),DA348))","v":0},{"$f":"IF(SUM($AW348:DB348)<0,0,IF(SUM($AX348:DB348)+DB348>$AW348,$AW348-SUM($AX348:DB348),DB348))","v":0},{"$f":"IF(SUM($AW348:DC348)<0,0,IF(SUM($AX348:DC348)+DC348>$AW348,$AW348-SUM($AX348:DC348),DC348))","v":0},{"$f":"IF(SUM($AW348:DD348)<0,0,IF(SUM($AX348:DD348)+DD348>$AW348,$AW348-SUM($AX348:DD348),DD348))","v":0},{"$f":"IF(SUM($AW348:DE348)<0,0,IF(SUM($AX348:DE348)+DE348>$AW348,$AW348-SUM($AX348:DE348),DE348))","v":0},{"$f":"IF(SUM($AW348:DF348)<0,0,IF(SUM($AX348:DF348)+DF348>$AW348,$AW348-SUM($AX348:DF348),DF348))","v":0},{"$f":"IF(SUM($AW348:DG348)<0,0,IF(SUM($AX348:DG348)+DG348>$AW348,$AW348-SUM($AX348:DG348),DG348))","v":0},{"$f":"IF(SUM($AW348:DH348)<0,0,IF(SUM($AX348:DH348)+DH348>$AW348,$AW348-SUM($AX348:DH348),DH348))","v":0},{"$f":"IF(SUM($AW348:DI348)<0,0,IF(SUM($AX348:DI348)+DI348>$AW348,$AW348-SUM($AX348:DI348),DI348))","v":0},{"$f":"IF(SUM($AW348:DJ348)<0,0,IF(SUM($AX348:DJ348)+DJ348>$AW348,$AW348-SUM($AX348:DJ348),DJ348))","v":0},{"$f":"IF(SUM($AW348:DK348)<0,0,IF(SUM($AX348:DK348)+DK348>$AW348,$AW348-SUM($AX348:DK348),DK348))","v":0},{"$f":"IF(SUM($AW348:DL348)<0,0,IF(SUM($AX348:DL348)+DL348>$AW348,$AW348-SUM($AX348:DL348),DL348))","v":0},{"$f":"IF(SUM($AW348:DM348)<0,0,IF(SUM($AX348:DM348)+DM348>$AW348,$AW348-SUM($AX348:DM348),DM348))","v":0},{"$f":"IF(SUM($AW348:DN348)<0,0,IF(SUM($AX348:DN348)+DN348>$AW348,$AW348-SUM($AX348:DN348),DN348))","v":0},{"$f":"IF(SUM($AW348:DO348)<0,0,IF(SUM($AX348:DO348)+DO348>$AW348,$AW348-SUM($AX348:DO348),DO348))","v":0},{"$f":"IF(SUM($AW348:DP348)<0,0,IF(SUM($AX348:DP348)+DP348>$AW348,$AW348-SUM($AX348:DP348),DP348))","v":0},{"$f":"IF(SUM($AW348:DQ348)<0,0,IF(SUM($AX348:DQ348)+DQ348>$AW348,$AW348-SUM($AX348:DQ348),DQ348))","v":0},{"$f":"IF(SUM($AW348:DR348)<0,0,IF(SUM($AX348:DR348)+DR348>$AW348,$AW348-SUM($AX348:DR348),DR348))","v":0},{"$f":"IF(SUM($AW348:DS348)<0,0,IF(SUM($AX348:DS348)+DS348>$AW348,$AW348-SUM($AX348:DS348),DS348))","v":0},{"$f":"IF(SUM($AW348:DT348)<0,0,IF(SUM($AX348:DT348)+DT348>$AW348,$AW348-SUM($AX348:DT348),DT348))","v":0},{"$f":"IF(SUM($AW348:DU348)<0,0,IF(SUM($AX348:DU348)+DU348>$AW348,$AW348-SUM($AX348:DU348),DU348))","v":0},{"$f":"IF(SUM($AW348:DV348)<0,0,IF(SUM($AX348:DV348)+DV348>$AW348,$AW348-SUM($AX348:DV348),DV348))","v":0},{"$f":"IF(SUM($AW348:DW348)<0,0,IF(SUM($AX348:DW348)+DW348>$AW348,$AW348-SUM($AX348:DW348),DW348))","v":0},{"$f":"IF(SUM($AW348:DX348)<0,0,IF(SUM($AX348:DX348)+DX348>$AW348,$AW348-SUM($AX348:DX348),DX348))","v":0},{"$f":"IF(SUM($AW348:DY348)<0,0,IF(SUM($AX348:DY348)+DY348>$AW348,$AW348-SUM($AX348:DY348),DY348))","v":0},{"$f":"IF(SUM($AW348:DZ348)<0,0,IF(SUM($AX348:DZ348)+DZ348>$AW348,$AW348-SUM($AX348:DZ348),DZ348))","v":0},{"$f":"IF(SUM($AW348:EA348)<0,0,IF(SUM($AX348:EA348)+EA348>$AW348,$AW348-SUM($AX348:EA348),EA348))","v":0},{"$f":"IF(SUM($AW348:EB348)<0,0,IF(SUM($AX348:EB348)+EB348>$AW348,$AW348-SUM($AX348:EB348),EB348))","v":0},{"$f":"IF(SUM($AW348:EC348)<0,0,IF(SUM($AX348:EC348)+EC348>$AW348,$AW348-SUM($AX348:EC348),EC348))","v":0},{"$f":"IF(SUM($AW348:ED348)<0,0,IF(SUM($AX348:ED348)+ED348>$AW348,$AW348-SUM($AX348:ED348),ED348))","v":0},{"$f":"IF(SUM($AW348:EE348)<0,0,IF(SUM($AX348:EE348)+EE348>$AW348,$AW348-SUM($AX348:EE348),EE348))","v":0},{"$f":"IF(SUM($AW348:EF348)<0,0,IF(SUM($AX348:EF348)+EF348>$AW348,$AW348-SUM($AX348:EF348),EF348))","v":0},{"$f":"IF(SUM($AW348:EG348)<0,0,IF(SUM($AX348:EG348)+EG348>$AW348,$AW348-SUM($AX348:EG348),EG348))","v":0},{"$f":"IF(SUM($AW348:EH348)<0,0,IF(SUM($AX348:EH348)+EH348>$AW348,$AW348-SUM($AX348:EH348),EH348))","v":0},{"$f":"IF(SUM($AW348:EI348)<0,0,IF(SUM($AX348:EI348)+EI348>$AW348,$AW348-SUM($AX348:EI348),EI348))","v":0},{"$f":"IF(SUM($AW348:EJ348)<0,0,IF(SUM($AX348:EJ348)+EJ348>$AW348,$AW348-SUM($AX348:EJ348),EJ348))","v":0},{"$f":"IF(SUM($AW348:EK348)<0,0,IF(SUM($AX348:EK348)+EK348>$AW348,$AW348-SUM($AX348:EK348),EK348))","v":0},{"$f":"IF(SUM($AW348:EL348)<0,0,IF(SUM($AX348:EL348)+EL348>$AW348,$AW348-SUM($AX348:EL348),EL348))","v":0},{"$f":"IF(SUM($AW348:EM348)<0,0,IF(SUM($AX348:EM348)+EM348>$AW348,$AW348-SUM($AX348:EM348),EM348))","v":0},{"$f":"IF(SUM($AW348:EN348)<0,0,IF(SUM($AX348:EN348)+EN348>$AW348,$AW348-SUM($AX348:EN348),EN348))","v":0},{"$f":"IF(SUM($AW348:EO348)<0,0,IF(SUM($AX348:EO348)+EO348>$AW348,$AW348-SUM($AX348:EO348),EO348))","v":0},{"$f":"IF(SUM($AW348:EP348)<0,0,IF(SUM($AX348:EP348)+EP348>$AW348,$AW348-SUM($AX348:EP348),EP348))","v":0},{"$f":"IF(SUM($AW348:EQ348)<0,0,IF(SUM($AX348:EQ348)+EQ348>$AW348,$AW348-SUM($AX348:EQ348),EQ348))","v":0},{"$f":"IF(SUM($AW348:ER348)<0,0,IF(SUM($AX348:ER348)+ER348>$AW348,$AW348-SUM($AX348:ER348),ER348))","v":0},{"$f":"IF(SUM($AW348:ES348)<0,0,IF(SUM($AX348:ES348)+ES348>$AW348,$AW348-SUM($AX348:ES348),ES348))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AF349:AF349)+AF349>$AE29,$AE29-SUM($AF349:AF349),AF349)","v":0},{"$f":"IF(SUM($AF349:AG349)+AG349>$AE29,$AE29-SUM($AF349:AG349),AG349)","v":0},{"$f":"IF(SUM($AF349:AH349)+AH349>$AE29,$AE29-SUM($AF349:AH349),AH349)","v":0},{"$f":"IF(SUM($AF349:AI349)+AI349>$AE29,$AE29-SUM($AF349:AI349),AI349)","v":0},{"$f":"IF(SUM($AF349:AJ349)+AJ349>$AE29,$AE29-SUM($AF349:AJ349),AJ349)","v":0},{"$f":"IF(SUM($AF349:AK349)+AK349>$AE29,$AE29-SUM($AF349:AK349),AK349)","v":0},{"$f":"IF(SUM($AF349:AL349)+AL349>$AE29,$AE29-SUM($AF349:AL349),AL349)","v":0},{"$f":"IF(SUM($AF349:AM349)+AM349>$AE29,$AE29-SUM($AF349:AM349),AM349)","v":0},{"$f":"IF(SUM($AF349:AN349)+AN349>$AE29,$AE29-SUM($AF349:AN349),AN349)","v":0},{"$f":"IF(SUM($AF349:AO349)+AO349>$AE29,$AE29-SUM($AF349:AO349),AO349)","v":0},{"$f":"IF(SUM($AF349:AP349)+AP349>$AE29,$AE29-SUM($AF349:AP349),AP349)","v":0},{"$f":"IF(SUM($AF349:AQ349)+AQ349>$AE29,$AE29-SUM($AF349:AQ349),AQ349)","v":0},{"$f":"IF(SUM($AF349:AR349)+AR349>$AE29,$AE29-SUM($AF349:AR349),AR349)","v":0},{"$f":"IF(SUM($AF349:AS349)+AS349>$AE29,$AE29-SUM($AF349:AS349),AS349)","v":0},{"$f":"IF(SUM($AF349:AT349)+AT349>$AE29,$AE29-SUM($AF349:AT349),AT349)","v":0},{"$f":"IF(SUM($AF349:AU349)+AU349>$AE29,$AE29-SUM($AF349:AU349),AU349)","v":0},0,0,{"$f":"IF(SUM($AW349:AX349)<0,0,IF(SUM($AX349:AX349)+AX349>$AW349,$AW349-SUM($AX349:AX349),AX349))","v":0},{"$f":"IF(SUM($AW349:AY349)<0,0,IF(SUM($AX349:AY349)+AY349>$AW349,$AW349-SUM($AX349:AY349),AY349))","v":0},{"$f":"IF(SUM($AW349:AZ349)<0,0,IF(SUM($AX349:AZ349)+AZ349>$AW349,$AW349-SUM($AX349:AZ349),AZ349))","v":0},{"$f":"IF(SUM($AW349:BA349)<0,0,IF(SUM($AX349:BA349)+BA349>$AW349,$AW349-SUM($AX349:BA349),BA349))","v":0},{"$f":"IF(SUM($AW349:BB349)<0,0,IF(SUM($AX349:BB349)+BB349>$AW349,$AW349-SUM($AX349:BB349),BB349))","v":0},{"$f":"IF(SUM($AW349:BC349)<0,0,IF(SUM($AX349:BC349)+BC349>$AW349,$AW349-SUM($AX349:BC349),BC349))","v":0},{"$f":"IF(SUM($AW349:BD349)<0,0,IF(SUM($AX349:BD349)+BD349>$AW349,$AW349-SUM($AX349:BD349),BD349))","v":0},{"$f":"IF(SUM($AW349:BE349)<0,0,IF(SUM($AX349:BE349)+BE349>$AW349,$AW349-SUM($AX349:BE349),BE349))","v":0},{"$f":"IF(SUM($AW349:BF349)<0,0,IF(SUM($AX349:BF349)+BF349>$AW349,$AW349-SUM($AX349:BF349),BF349))","v":0},{"$f":"IF(SUM($AW349:BG349)<0,0,IF(SUM($AX349:BG349)+BG349>$AW349,$AW349-SUM($AX349:BG349),BG349))","v":0},{"$f":"IF(SUM($AW349:BH349)<0,0,IF(SUM($AX349:BH349)+BH349>$AW349,$AW349-SUM($AX349:BH349),BH349))","v":0},{"$f":"IF(SUM($AW349:BI349)<0,0,IF(SUM($AX349:BI349)+BI349>$AW349,$AW349-SUM($AX349:BI349),BI349))","v":0},{"$f":"IF(SUM($AW349:BJ349)<0,0,IF(SUM($AX349:BJ349)+BJ349>$AW349,$AW349-SUM($AX349:BJ349),BJ349))","v":0},{"$f":"IF(SUM($AW349:BK349)<0,0,IF(SUM($AX349:BK349)+BK349>$AW349,$AW349-SUM($AX349:BK349),BK349))","v":0},{"$f":"IF(SUM($AW349:BL349)<0,0,IF(SUM($AX349:BL349)+BL349>$AW349,$AW349-SUM($AX349:BL349),BL349))","v":0},{"$f":"IF(SUM($AW349:BM349)<0,0,IF(SUM($AX349:BM349)+BM349>$AW349,$AW349-SUM($AX349:BM349),BM349))","v":0},{"$f":"IF(SUM($AW349:BN349)<0,0,IF(SUM($AX349:BN349)+BN349>$AW349,$AW349-SUM($AX349:BN349),BN349))","v":0},{"$f":"IF(SUM($AW349:BO349)<0,0,IF(SUM($AX349:BO349)+BO349>$AW349,$AW349-SUM($AX349:BO349),BO349))","v":0},{"$f":"IF(SUM($AW349:BP349)<0,0,IF(SUM($AX349:BP349)+BP349>$AW349,$AW349-SUM($AX349:BP349),BP349))","v":0},{"$f":"IF(SUM($AW349:BQ349)<0,0,IF(SUM($AX349:BQ349)+BQ349>$AW349,$AW349-SUM($AX349:BQ349),BQ349))","v":0},{"$f":"IF(SUM($AW349:BR349)<0,0,IF(SUM($AX349:BR349)+BR349>$AW349,$AW349-SUM($AX349:BR349),BR349))","v":0},{"$f":"IF(SUM($AW349:BS349)<0,0,IF(SUM($AX349:BS349)+BS349>$AW349,$AW349-SUM($AX349:BS349),BS349))","v":0},{"$f":"IF(SUM($AW349:BT349)<0,0,IF(SUM($AX349:BT349)+BT349>$AW349,$AW349-SUM($AX349:BT349),BT349))","v":0},{"$f":"IF(SUM($AW349:BU349)<0,0,IF(SUM($AX349:BU349)+BU349>$AW349,$AW349-SUM($AX349:BU349),BU349))","v":0},{"$f":"IF(SUM($AW349:BV349)<0,0,IF(SUM($AX349:BV349)+BV349>$AW349,$AW349-SUM($AX349:BV349),BV349))","v":0},{"$f":"IF(SUM($AW349:BW349)<0,0,IF(SUM($AX349:BW349)+BW349>$AW349,$AW349-SUM($AX349:BW349),BW349))","v":0},{"$f":"IF(SUM($AW349:BX349)<0,0,IF(SUM($AX349:BX349)+BX349>$AW349,$AW349-SUM($AX349:BX349),BX349))","v":0},{"$f":"IF(SUM($AW349:BY349)<0,0,IF(SUM($AX349:BY349)+BY349>$AW349,$AW349-SUM($AX349:BY349),BY349))","v":0},{"$f":"IF(SUM($AW349:BZ349)<0,0,IF(SUM($AX349:BZ349)+BZ349>$AW349,$AW349-SUM($AX349:BZ349),BZ349))","v":0},{"$f":"IF(SUM($AW349:CA349)<0,0,IF(SUM($AX349:CA349)+CA349>$AW349,$AW349-SUM($AX349:CA349),CA349))","v":0},{"$f":"IF(SUM($AW349:CB349)<0,0,IF(SUM($AX349:CB349)+CB349>$AW349,$AW349-SUM($AX349:CB349),CB349))","v":0},{"$f":"IF(SUM($AW349:CC349)<0,0,IF(SUM($AX349:CC349)+CC349>$AW349,$AW349-SUM($AX349:CC349),CC349))","v":0},{"$f":"IF(SUM($AW349:CD349)<0,0,IF(SUM($AX349:CD349)+CD349>$AW349,$AW349-SUM($AX349:CD349),CD349))","v":0},{"$f":"IF(SUM($AW349:CE349)<0,0,IF(SUM($AX349:CE349)+CE349>$AW349,$AW349-SUM($AX349:CE349),CE349))","v":0},{"$f":"IF(SUM($AW349:CF349)<0,0,IF(SUM($AX349:CF349)+CF349>$AW349,$AW349-SUM($AX349:CF349),CF349))","v":0},{"$f":"IF(SUM($AW349:CG349)<0,0,IF(SUM($AX349:CG349)+CG349>$AW349,$AW349-SUM($AX349:CG349),CG349))","v":0},{"$f":"IF(SUM($AW349:CH349)<0,0,IF(SUM($AX349:CH349)+CH349>$AW349,$AW349-SUM($AX349:CH349),CH349))","v":0},{"$f":"IF(SUM($AW349:CI349)<0,0,IF(SUM($AX349:CI349)+CI349>$AW349,$AW349-SUM($AX349:CI349),CI349))","v":0},{"$f":"IF(SUM($AW349:CJ349)<0,0,IF(SUM($AX349:CJ349)+CJ349>$AW349,$AW349-SUM($AX349:CJ349),CJ349))","v":0},{"$f":"IF(SUM($AW349:CK349)<0,0,IF(SUM($AX349:CK349)+CK349>$AW349,$AW349-SUM($AX349:CK349),CK349))","v":0},{"$f":"IF(SUM($AW349:CL349)<0,0,IF(SUM($AX349:CL349)+CL349>$AW349,$AW349-SUM($AX349:CL349),CL349))","v":0},{"$f":"IF(SUM($AW349:CM349)<0,0,IF(SUM($AX349:CM349)+CM349>$AW349,$AW349-SUM($AX349:CM349),CM349))","v":0},{"$f":"IF(SUM($AW349:CN349)<0,0,IF(SUM($AX349:CN349)+CN349>$AW349,$AW349-SUM($AX349:CN349),CN349))","v":0},{"$f":"IF(SUM($AW349:CO349)<0,0,IF(SUM($AX349:CO349)+CO349>$AW349,$AW349-SUM($AX349:CO349),CO349))","v":0},{"$f":"IF(SUM($AW349:CP349)<0,0,IF(SUM($AX349:CP349)+CP349>$AW349,$AW349-SUM($AX349:CP349),CP349))","v":0},{"$f":"IF(SUM($AW349:CQ349)<0,0,IF(SUM($AX349:CQ349)+CQ349>$AW349,$AW349-SUM($AX349:CQ349),CQ349))","v":0},{"$f":"IF(SUM($AW349:CR349)<0,0,IF(SUM($AX349:CR349)+CR349>$AW349,$AW349-SUM($AX349:CR349),CR349))","v":0},{"$f":"IF(SUM($AW349:CS349)<0,0,IF(SUM($AX349:CS349)+CS349>$AW349,$AW349-SUM($AX349:CS349),CS349))","v":0},{"$f":"IF(SUM($AW349:CT349)<0,0,IF(SUM($AX349:CT349)+CT349>$AW349,$AW349-SUM($AX349:CT349),CT349))","v":0},{"$f":"IF(SUM($AW349:CU349)<0,0,IF(SUM($AX349:CU349)+CU349>$AW349,$AW349-SUM($AX349:CU349),CU349))","v":0},{"$f":"IF(SUM($AW349:CV349)<0,0,IF(SUM($AX349:CV349)+CV349>$AW349,$AW349-SUM($AX349:CV349),CV349))","v":0},{"$f":"IF(SUM($AW349:CW349)<0,0,IF(SUM($AX349:CW349)+CW349>$AW349,$AW349-SUM($AX349:CW349),CW349))","v":0},{"$f":"IF(SUM($AW349:CX349)<0,0,IF(SUM($AX349:CX349)+CX349>$AW349,$AW349-SUM($AX349:CX349),CX349))","v":0},{"$f":"IF(SUM($AW349:CY349)<0,0,IF(SUM($AX349:CY349)+CY349>$AW349,$AW349-SUM($AX349:CY349),CY349))","v":0},{"$f":"IF(SUM($AW349:CZ349)<0,0,IF(SUM($AX349:CZ349)+CZ349>$AW349,$AW349-SUM($AX349:CZ349),CZ349))","v":0},{"$f":"IF(SUM($AW349:DA349)<0,0,IF(SUM($AX349:DA349)+DA349>$AW349,$AW349-SUM($AX349:DA349),DA349))","v":0},{"$f":"IF(SUM($AW349:DB349)<0,0,IF(SUM($AX349:DB349)+DB349>$AW349,$AW349-SUM($AX349:DB349),DB349))","v":0},{"$f":"IF(SUM($AW349:DC349)<0,0,IF(SUM($AX349:DC349)+DC349>$AW349,$AW349-SUM($AX349:DC349),DC349))","v":0},{"$f":"IF(SUM($AW349:DD349)<0,0,IF(SUM($AX349:DD349)+DD349>$AW349,$AW349-SUM($AX349:DD349),DD349))","v":0},{"$f":"IF(SUM($AW349:DE349)<0,0,IF(SUM($AX349:DE349)+DE349>$AW349,$AW349-SUM($AX349:DE349),DE349))","v":0},{"$f":"IF(SUM($AW349:DF349)<0,0,IF(SUM($AX349:DF349)+DF349>$AW349,$AW349-SUM($AX349:DF349),DF349))","v":0},{"$f":"IF(SUM($AW349:DG349)<0,0,IF(SUM($AX349:DG349)+DG349>$AW349,$AW349-SUM($AX349:DG349),DG349))","v":0},{"$f":"IF(SUM($AW349:DH349)<0,0,IF(SUM($AX349:DH349)+DH349>$AW349,$AW349-SUM($AX349:DH349),DH349))","v":0},{"$f":"IF(SUM($AW349:DI349)<0,0,IF(SUM($AX349:DI349)+DI349>$AW349,$AW349-SUM($AX349:DI349),DI349))","v":0},{"$f":"IF(SUM($AW349:DJ349)<0,0,IF(SUM($AX349:DJ349)+DJ349>$AW349,$AW349-SUM($AX349:DJ349),DJ349))","v":0},{"$f":"IF(SUM($AW349:DK349)<0,0,IF(SUM($AX349:DK349)+DK349>$AW349,$AW349-SUM($AX349:DK349),DK349))","v":0},{"$f":"IF(SUM($AW349:DL349)<0,0,IF(SUM($AX349:DL349)+DL349>$AW349,$AW349-SUM($AX349:DL349),DL349))","v":0},{"$f":"IF(SUM($AW349:DM349)<0,0,IF(SUM($AX349:DM349)+DM349>$AW349,$AW349-SUM($AX349:DM349),DM349))","v":0},{"$f":"IF(SUM($AW349:DN349)<0,0,IF(SUM($AX349:DN349)+DN349>$AW349,$AW349-SUM($AX349:DN349),DN349))","v":0},{"$f":"IF(SUM($AW349:DO349)<0,0,IF(SUM($AX349:DO349)+DO349>$AW349,$AW349-SUM($AX349:DO349),DO349))","v":0},{"$f":"IF(SUM($AW349:DP349)<0,0,IF(SUM($AX349:DP349)+DP349>$AW349,$AW349-SUM($AX349:DP349),DP349))","v":0},{"$f":"IF(SUM($AW349:DQ349)<0,0,IF(SUM($AX349:DQ349)+DQ349>$AW349,$AW349-SUM($AX349:DQ349),DQ349))","v":0},{"$f":"IF(SUM($AW349:DR349)<0,0,IF(SUM($AX349:DR349)+DR349>$AW349,$AW349-SUM($AX349:DR349),DR349))","v":0},{"$f":"IF(SUM($AW349:DS349)<0,0,IF(SUM($AX349:DS349)+DS349>$AW349,$AW349-SUM($AX349:DS349),DS349))","v":0},{"$f":"IF(SUM($AW349:DT349)<0,0,IF(SUM($AX349:DT349)+DT349>$AW349,$AW349-SUM($AX349:DT349),DT349))","v":0},{"$f":"IF(SUM($AW349:DU349)<0,0,IF(SUM($AX349:DU349)+DU349>$AW349,$AW349-SUM($AX349:DU349),DU349))","v":0},{"$f":"IF(SUM($AW349:DV349)<0,0,IF(SUM($AX349:DV349)+DV349>$AW349,$AW349-SUM($AX349:DV349),DV349))","v":0},{"$f":"IF(SUM($AW349:DW349)<0,0,IF(SUM($AX349:DW349)+DW349>$AW349,$AW349-SUM($AX349:DW349),DW349))","v":0},{"$f":"IF(SUM($AW349:DX349)<0,0,IF(SUM($AX349:DX349)+DX349>$AW349,$AW349-SUM($AX349:DX349),DX349))","v":0},{"$f":"IF(SUM($AW349:DY349)<0,0,IF(SUM($AX349:DY349)+DY349>$AW349,$AW349-SUM($AX349:DY349),DY349))","v":0},{"$f":"IF(SUM($AW349:DZ349)<0,0,IF(SUM($AX349:DZ349)+DZ349>$AW349,$AW349-SUM($AX349:DZ349),DZ349))","v":0},{"$f":"IF(SUM($AW349:EA349)<0,0,IF(SUM($AX349:EA349)+EA349>$AW349,$AW349-SUM($AX349:EA349),EA349))","v":0},{"$f":"IF(SUM($AW349:EB349)<0,0,IF(SUM($AX349:EB349)+EB349>$AW349,$AW349-SUM($AX349:EB349),EB349))","v":0},{"$f":"IF(SUM($AW349:EC349)<0,0,IF(SUM($AX349:EC349)+EC349>$AW349,$AW349-SUM($AX349:EC349),EC349))","v":0},{"$f":"IF(SUM($AW349:ED349)<0,0,IF(SUM($AX349:ED349)+ED349>$AW349,$AW349-SUM($AX349:ED349),ED349))","v":0},{"$f":"IF(SUM($AW349:EE349)<0,0,IF(SUM($AX349:EE349)+EE349>$AW349,$AW349-SUM($AX349:EE349),EE349))","v":0},{"$f":"IF(SUM($AW349:EF349)<0,0,IF(SUM($AX349:EF349)+EF349>$AW349,$AW349-SUM($AX349:EF349),EF349))","v":0},{"$f":"IF(SUM($AW349:EG349)<0,0,IF(SUM($AX349:EG349)+EG349>$AW349,$AW349-SUM($AX349:EG349),EG349))","v":0},{"$f":"IF(SUM($AW349:EH349)<0,0,IF(SUM($AX349:EH349)+EH349>$AW349,$AW349-SUM($AX349:EH349),EH349))","v":0},{"$f":"IF(SUM($AW349:EI349)<0,0,IF(SUM($AX349:EI349)+EI349>$AW349,$AW349-SUM($AX349:EI349),EI349))","v":0},{"$f":"IF(SUM($AW349:EJ349)<0,0,IF(SUM($AX349:EJ349)+EJ349>$AW349,$AW349-SUM($AX349:EJ349),EJ349))","v":0},{"$f":"IF(SUM($AW349:EK349)<0,0,IF(SUM($AX349:EK349)+EK349>$AW349,$AW349-SUM($AX349:EK349),EK349))","v":0},{"$f":"IF(SUM($AW349:EL349)<0,0,IF(SUM($AX349:EL349)+EL349>$AW349,$AW349-SUM($AX349:EL349),EL349))","v":0},{"$f":"IF(SUM($AW349:EM349)<0,0,IF(SUM($AX349:EM349)+EM349>$AW349,$AW349-SUM($AX349:EM349),EM349))","v":0},{"$f":"IF(SUM($AW349:EN349)<0,0,IF(SUM($AX349:EN349)+EN349>$AW349,$AW349-SUM($AX349:EN349),EN349))","v":0},{"$f":"IF(SUM($AW349:EO349)<0,0,IF(SUM($AX349:EO349)+EO349>$AW349,$AW349-SUM($AX349:EO349),EO349))","v":0},{"$f":"IF(SUM($AW349:EP349)<0,0,IF(SUM($AX349:EP349)+EP349>$AW349,$AW349-SUM($AX349:EP349),EP349))","v":0},{"$f":"IF(SUM($AW349:EQ349)<0,0,IF(SUM($AX349:EQ349)+EQ349>$AW349,$AW349-SUM($AX349:EQ349),EQ349))","v":0},{"$f":"IF(SUM($AW349:ER349)<0,0,IF(SUM($AX349:ER349)+ER349>$AW349,$AW349-SUM($AX349:ER349),ER349))","v":0},{"$f":"IF(SUM($AW349:ES349)<0,0,IF(SUM($AX349:ES349)+ES349>$AW349,$AW349-SUM($AX349:ES349),ES349))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8314720102129146E-3,{"$f":"IF(SUM($AF350:AF350)+AF350>$AE30,$AE30-SUM($AF350:AF350),AF350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AG350)+AG350>$AE30,$AE30-SUM($AF350:AG350),AG350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AH350)+AH350>$AE30,$AE30-SUM($AF350:AH350),AH350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AI350)+AI350>$AE30,$AE30-SUM($AF350:AI350),AI350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AJ350)+AJ350>$AE30,$AE30-SUM($AF350:AJ350),AJ350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AK350)+AK350>$AE30,$AE30-SUM($AF350:AK350),AK350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AL350)+AL350>$AE30,$AE30-SUM($AF350:AL350),AL350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AM350)+AM350>$AE30,$AE30-SUM($AF350:AM350),AM350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AN350)+AN350>$AE30,$AE30-SUM($AF350:AN350),AN350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AO350)+AO350>$AE30,$AE30-SUM($AF350:AO350),AO350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AP350)+AP350>$AE30,$AE30-SUM($AF350:AP350),AP350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AQ350)+AQ350>$AE30,$AE30-SUM($AF350:AQ350),AQ350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AR350)+AR350>$AE30,$AE30-SUM($AF350:AR350),AR350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AS350)+AS350>$AE30,$AE30-SUM($AF350:AS350),AS350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AT350)+AT350>$AE30,$AE30-SUM($AF350:AT350),AT350)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AF350:AU350)+AU350>$AE30,$AE30-SUM($AF350:AU350),AU350)","v":6.8314720102129146E-3},-3.9922394173619563E-2,0,{"$f":"IF(SUM($AW350:AX350)<0,0,IF(SUM($AX350:AX350)+AX350>$AW350,$AW350-SUM($AX350:AX350),AX350))","v":0},{"$f":"IF(SUM($AW350:AY350)<0,0,IF(SUM($AX350:AY350)+AY350>$AW350,$AW350-SUM($AX350:AY350),AY350))","v":0},{"$f":"IF(SUM($AW350:AZ350)<0,0,IF(SUM($AX350:AZ350)+AZ350>$AW350,$AW350-SUM($AX350:AZ350),AZ350))","v":0},{"$f":"IF(SUM($AW350:BA350)<0,0,IF(SUM($AX350:BA350)+BA350>$AW350,$AW350-SUM($AX350:BA350),BA350))","v":0},{"$f":"IF(SUM($AW350:BB350)<0,0,IF(SUM($AX350:BB350)+BB350>$AW350,$AW350-SUM($AX350:BB350),BB350))","v":0},{"$f":"IF(SUM($AW350:BC350)<0,0,IF(SUM($AX350:BC350)+BC350>$AW350,$AW350-SUM($AX350:BC350),BC350))","v":0},{"$f":"IF(SUM($AW350:BD350)<0,0,IF(SUM($AX350:BD350)+BD350>$AW350,$AW350-SUM($AX350:BD350),BD350))","v":0},{"$f":"IF(SUM($AW350:BE350)<0,0,IF(SUM($AX350:BE350)+BE350>$AW350,$AW350-SUM($AX350:BE350),BE350))","v":0},{"$f":"IF(SUM($AW350:BF350)<0,0,IF(SUM($AX350:BF350)+BF350>$AW350,$AW350-SUM($AX350:BF350),BF350))","v":0},{"$f":"IF(SUM($AW350:BG350)<0,0,IF(SUM($AX350:BG350)+BG350>$AW350,$AW350-SUM($AX350:BG350),BG350))","v":0},{"$f":"IF(SUM($AW350:BH350)<0,0,IF(SUM($AX350:BH350)+BH350>$AW350,$AW350-SUM($AX350:BH350),BH350))","v":0},{"$f":"IF(SUM($AW350:BI350)<0,0,IF(SUM($AX350:BI350)+BI350>$AW350,$AW350-SUM($AX350:BI350),BI350))","v":0},{"$f":"IF(SUM($AW350:BJ350)<0,0,IF(SUM($AX350:BJ350)+BJ350>$AW350,$AW350-SUM($AX350:BJ350),BJ350))","v":0},{"$f":"IF(SUM($AW350:BK350)<0,0,IF(SUM($AX350:BK350)+BK350>$AW350,$AW350-SUM($AX350:BK350),BK350))","v":0},{"$f":"IF(SUM($AW350:BL350)<0,0,IF(SUM($AX350:BL350)+BL350>$AW350,$AW350-SUM($AX350:BL350),BL350))","v":0},{"$f":"IF(SUM($AW350:BM350)<0,0,IF(SUM($AX350:BM350)+BM350>$AW350,$AW350-SUM($AX350:BM350),BM350))","v":0},{"$f":"IF(SUM($AW350:BN350)<0,0,IF(SUM($AX350:BN350)+BN350>$AW350,$AW350-SUM($AX350:BN350),BN350))","v":0},{"$f":"IF(SUM($AW350:BO350)<0,0,IF(SUM($AX350:BO350)+BO350>$AW350,$AW350-SUM($AX350:BO350),BO350))","v":0},{"$f":"IF(SUM($AW350:BP350)<0,0,IF(SUM($AX350:BP350)+BP350>$AW350,$AW350-SUM($AX350:BP350),BP350))","v":0},{"$f":"IF(SUM($AW350:BQ350)<0,0,IF(SUM($AX350:BQ350)+BQ350>$AW350,$AW350-SUM($AX350:BQ350),BQ350))","v":0},{"$f":"IF(SUM($AW350:BR350)<0,0,IF(SUM($AX350:BR350)+BR350>$AW350,$AW350-SUM($AX350:BR350),BR350))","v":0},{"$f":"IF(SUM($AW350:BS350)<0,0,IF(SUM($AX350:BS350)+BS350>$AW350,$AW350-SUM($AX350:BS350),BS350))","v":0},{"$f":"IF(SUM($AW350:BT350)<0,0,IF(SUM($AX350:BT350)+BT350>$AW350,$AW350-SUM($AX350:BT350),BT350))","v":0},{"$f":"IF(SUM($AW350:BU350)<0,0,IF(SUM($AX350:BU350)+BU350>$AW350,$AW350-SUM($AX350:BU350),BU350))","v":0},{"$f":"IF(SUM($AW350:BV350)<0,0,IF(SUM($AX350:BV350)+BV350>$AW350,$AW350-SUM($AX350:BV350),BV350))","v":0},{"$f":"IF(SUM($AW350:BW350)<0,0,IF(SUM($AX350:BW350)+BW350>$AW350,$AW350-SUM($AX350:BW350),BW350))","v":0},{"$f":"IF(SUM($AW350:BX350)<0,0,IF(SUM($AX350:BX350)+BX350>$AW350,$AW350-SUM($AX350:BX350),BX350))","v":0},{"$f":"IF(SUM($AW350:BY350)<0,0,IF(SUM($AX350:BY350)+BY350>$AW350,$AW350-SUM($AX350:BY350),BY350))","v":0},{"$f":"IF(SUM($AW350:BZ350)<0,0,IF(SUM($AX350:BZ350)+BZ350>$AW350,$AW350-SUM($AX350:BZ350),BZ350))","v":0},{"$f":"IF(SUM($AW350:CA350)<0,0,IF(SUM($AX350:CA350)+CA350>$AW350,$AW350-SUM($AX350:CA350),CA350))","v":0},{"$f":"IF(SUM($AW350:CB350)<0,0,IF(SUM($AX350:CB350)+CB350>$AW350,$AW350-SUM($AX350:CB350),CB350))","v":0},{"$f":"IF(SUM($AW350:CC350)<0,0,IF(SUM($AX350:CC350)+CC350>$AW350,$AW350-SUM($AX350:CC350),CC350))","v":0},{"$f":"IF(SUM($AW350:CD350)<0,0,IF(SUM($AX350:CD350)+CD350>$AW350,$AW350-SUM($AX350:CD350),CD350))","v":0},{"$f":"IF(SUM($AW350:CE350)<0,0,IF(SUM($AX350:CE350)+CE350>$AW350,$AW350-SUM($AX350:CE350),CE350))","v":0},{"$f":"IF(SUM($AW350:CF350)<0,0,IF(SUM($AX350:CF350)+CF350>$AW350,$AW350-SUM($AX350:CF350),CF350))","v":0},{"$f":"IF(SUM($AW350:CG350)<0,0,IF(SUM($AX350:CG350)+CG350>$AW350,$AW350-SUM($AX350:CG350),CG350))","v":0},{"$f":"IF(SUM($AW350:CH350)<0,0,IF(SUM($AX350:CH350)+CH350>$AW350,$AW350-SUM($AX350:CH350),CH350))","v":0},{"$f":"IF(SUM($AW350:CI350)<0,0,IF(SUM($AX350:CI350)+CI350>$AW350,$AW350-SUM($AX350:CI350),CI350))","v":0},{"$f":"IF(SUM($AW350:CJ350)<0,0,IF(SUM($AX350:CJ350)+CJ350>$AW350,$AW350-SUM($AX350:CJ350),CJ350))","v":0},{"$f":"IF(SUM($AW350:CK350)<0,0,IF(SUM($AX350:CK350)+CK350>$AW350,$AW350-SUM($AX350:CK350),CK350))","v":0},{"$f":"IF(SUM($AW350:CL350)<0,0,IF(SUM($AX350:CL350)+CL350>$AW350,$AW350-SUM($AX350:CL350),CL350))","v":0},{"$f":"IF(SUM($AW350:CM350)<0,0,IF(SUM($AX350:CM350)+CM350>$AW350,$AW350-SUM($AX350:CM350),CM350))","v":0},{"$f":"IF(SUM($AW350:CN350)<0,0,IF(SUM($AX350:CN350)+CN350>$AW350,$AW350-SUM($AX350:CN350),CN350))","v":0},{"$f":"IF(SUM($AW350:CO350)<0,0,IF(SUM($AX350:CO350)+CO350>$AW350,$AW350-SUM($AX350:CO350),CO350))","v":0},{"$f":"IF(SUM($AW350:CP350)<0,0,IF(SUM($AX350:CP350)+CP350>$AW350,$AW350-SUM($AX350:CP350),CP350))","v":0},{"$f":"IF(SUM($AW350:CQ350)<0,0,IF(SUM($AX350:CQ350)+CQ350>$AW350,$AW350-SUM($AX350:CQ350),CQ350))","v":0},{"$f":"IF(SUM($AW350:CR350)<0,0,IF(SUM($AX350:CR350)+CR350>$AW350,$AW350-SUM($AX350:CR350),CR350))","v":0},{"$f":"IF(SUM($AW350:CS350)<0,0,IF(SUM($AX350:CS350)+CS350>$AW350,$AW350-SUM($AX350:CS350),CS350))","v":0},{"$f":"IF(SUM($AW350:CT350)<0,0,IF(SUM($AX350:CT350)+CT350>$AW350,$AW350-SUM($AX350:CT350),CT350))","v":0},{"$f":"IF(SUM($AW350:CU350)<0,0,IF(SUM($AX350:CU350)+CU350>$AW350,$AW350-SUM($AX350:CU350),CU350))","v":0},{"$f":"IF(SUM($AW350:CV350)<0,0,IF(SUM($AX350:CV350)+CV350>$AW350,$AW350-SUM($AX350:CV350),CV350))","v":0},{"$f":"IF(SUM($AW350:CW350)<0,0,IF(SUM($AX350:CW350)+CW350>$AW350,$AW350-SUM($AX350:CW350),CW350))","v":0},{"$f":"IF(SUM($AW350:CX350)<0,0,IF(SUM($AX350:CX350)+CX350>$AW350,$AW350-SUM($AX350:CX350),CX350))","v":0},{"$f":"IF(SUM($AW350:CY350)<0,0,IF(SUM($AX350:CY350)+CY350>$AW350,$AW350-SUM($AX350:CY350),CY350))","v":0},{"$f":"IF(SUM($AW350:CZ350)<0,0,IF(SUM($AX350:CZ350)+CZ350>$AW350,$AW350-SUM($AX350:CZ350),CZ350))","v":0},{"$f":"IF(SUM($AW350:DA350)<0,0,IF(SUM($AX350:DA350)+DA350>$AW350,$AW350-SUM($AX350:DA350),DA350))","v":0},{"$f":"IF(SUM($AW350:DB350)<0,0,IF(SUM($AX350:DB350)+DB350>$AW350,$AW350-SUM($AX350:DB350),DB350))","v":0},{"$f":"IF(SUM($AW350:DC350)<0,0,IF(SUM($AX350:DC350)+DC350>$AW350,$AW350-SUM($AX350:DC350),DC350))","v":0},{"$f":"IF(SUM($AW350:DD350)<0,0,IF(SUM($AX350:DD350)+DD350>$AW350,$AW350-SUM($AX350:DD350),DD350))","v":0},{"$f":"IF(SUM($AW350:DE350)<0,0,IF(SUM($AX350:DE350)+DE350>$AW350,$AW350-SUM($AX350:DE350),DE350))","v":0},{"$f":"IF(SUM($AW350:DF350)<0,0,IF(SUM($AX350:DF350)+DF350>$AW350,$AW350-SUM($AX350:DF350),DF350))","v":0},{"$f":"IF(SUM($AW350:DG350)<0,0,IF(SUM($AX350:DG350)+DG350>$AW350,$AW350-SUM($AX350:DG350),DG350))","v":0},{"$f":"IF(SUM($AW350:DH350)<0,0,IF(SUM($AX350:DH350)+DH350>$AW350,$AW350-SUM($AX350:DH350),DH350))","v":0},{"$f":"IF(SUM($AW350:DI350)<0,0,IF(SUM($AX350:DI350)+DI350>$AW350,$AW350-SUM($AX350:DI350),DI350))","v":0},{"$f":"IF(SUM($AW350:DJ350)<0,0,IF(SUM($AX350:DJ350)+DJ350>$AW350,$AW350-SUM($AX350:DJ350),DJ350))","v":0},{"$f":"IF(SUM($AW350:DK350)<0,0,IF(SUM($AX350:DK350)+DK350>$AW350,$AW350-SUM($AX350:DK350),DK350))","v":0},{"$f":"IF(SUM($AW350:DL350)<0,0,IF(SUM($AX350:DL350)+DL350>$AW350,$AW350-SUM($AX350:DL350),DL350))","v":0},{"$f":"IF(SUM($AW350:DM350)<0,0,IF(SUM($AX350:DM350)+DM350>$AW350,$AW350-SUM($AX350:DM350),DM350))","v":0},{"$f":"IF(SUM($AW350:DN350)<0,0,IF(SUM($AX350:DN350)+DN350>$AW350,$AW350-SUM($AX350:DN350),DN350))","v":0},{"$f":"IF(SUM($AW350:DO350)<0,0,IF(SUM($AX350:DO350)+DO350>$AW350,$AW350-SUM($AX350:DO350),DO350))","v":0},{"$f":"IF(SUM($AW350:DP350)<0,0,IF(SUM($AX350:DP350)+DP350>$AW350,$AW350-SUM($AX350:DP350),DP350))","v":0},{"$f":"IF(SUM($AW350:DQ350)<0,0,IF(SUM($AX350:DQ350)+DQ350>$AW350,$AW350-SUM($AX350:DQ350),DQ350))","v":0},{"$f":"IF(SUM($AW350:DR350)<0,0,IF(SUM($AX350:DR350)+DR350>$AW350,$AW350-SUM($AX350:DR350),DR350))","v":0},{"$f":"IF(SUM($AW350:DS350)<0,0,IF(SUM($AX350:DS350)+DS350>$AW350,$AW350-SUM($AX350:DS350),DS350))","v":0},{"$f":"IF(SUM($AW350:DT350)<0,0,IF(SUM($AX350:DT350)+DT350>$AW350,$AW350-SUM($AX350:DT350),DT350))","v":0},{"$f":"IF(SUM($AW350:DU350)<0,0,IF(SUM($AX350:DU350)+DU350>$AW350,$AW350-SUM($AX350:DU350),DU350))","v":0},{"$f":"IF(SUM($AW350:DV350)<0,0,IF(SUM($AX350:DV350)+DV350>$AW350,$AW350-SUM($AX350:DV350),DV350))","v":0},{"$f":"IF(SUM($AW350:DW350)<0,0,IF(SUM($AX350:DW350)+DW350>$AW350,$AW350-SUM($AX350:DW350),DW350))","v":0},{"$f":"IF(SUM($AW350:DX350)<0,0,IF(SUM($AX350:DX350)+DX350>$AW350,$AW350-SUM($AX350:DX350),DX350))","v":0},{"$f":"IF(SUM($AW350:DY350)<0,0,IF(SUM($AX350:DY350)+DY350>$AW350,$AW350-SUM($AX350:DY350),DY350))","v":0},{"$f":"IF(SUM($AW350:DZ350)<0,0,IF(SUM($AX350:DZ350)+DZ350>$AW350,$AW350-SUM($AX350:DZ350),DZ350))","v":0},{"$f":"IF(SUM($AW350:EA350)<0,0,IF(SUM($AX350:EA350)+EA350>$AW350,$AW350-SUM($AX350:EA350),EA350))","v":0},{"$f":"IF(SUM($AW350:EB350)<0,0,IF(SUM($AX350:EB350)+EB350>$AW350,$AW350-SUM($AX350:EB350),EB350))","v":0},{"$f":"IF(SUM($AW350:EC350)<0,0,IF(SUM($AX350:EC350)+EC350>$AW350,$AW350-SUM($AX350:EC350),EC350))","v":0},{"$f":"IF(SUM($AW350:ED350)<0,0,IF(SUM($AX350:ED350)+ED350>$AW350,$AW350-SUM($AX350:ED350),ED350))","v":0},{"$f":"IF(SUM($AW350:EE350)<0,0,IF(SUM($AX350:EE350)+EE350>$AW350,$AW350-SUM($AX350:EE350),EE350))","v":0},{"$f":"IF(SUM($AW350:EF350)<0,0,IF(SUM($AX350:EF350)+EF350>$AW350,$AW350-SUM($AX350:EF350),EF350))","v":0},{"$f":"IF(SUM($AW350:EG350)<0,0,IF(SUM($AX350:EG350)+EG350>$AW350,$AW350-SUM($AX350:EG350),EG350))","v":0},{"$f":"IF(SUM($AW350:EH350)<0,0,IF(SUM($AX350:EH350)+EH350>$AW350,$AW350-SUM($AX350:EH350),EH350))","v":0},{"$f":"IF(SUM($AW350:EI350)<0,0,IF(SUM($AX350:EI350)+EI350>$AW350,$AW350-SUM($AX350:EI350),EI350))","v":0},{"$f":"IF(SUM($AW350:EJ350)<0,0,IF(SUM($AX350:EJ350)+EJ350>$AW350,$AW350-SUM($AX350:EJ350),EJ350))","v":0},{"$f":"IF(SUM($AW350:EK350)<0,0,IF(SUM($AX350:EK350)+EK350>$AW350,$AW350-SUM($AX350:EK350),EK350))","v":0},{"$f":"IF(SUM($AW350:EL350)<0,0,IF(SUM($AX350:EL350)+EL350>$AW350,$AW350-SUM($AX350:EL350),EL350))","v":0},{"$f":"IF(SUM($AW350:EM350)<0,0,IF(SUM($AX350:EM350)+EM350>$AW350,$AW350-SUM($AX350:EM350),EM350))","v":0},{"$f":"IF(SUM($AW350:EN350)<0,0,IF(SUM($AX350:EN350)+EN350>$AW350,$AW350-SUM($AX350:EN350),EN350))","v":0},{"$f":"IF(SUM($AW350:EO350)<0,0,IF(SUM($AX350:EO350)+EO350>$AW350,$AW350-SUM($AX350:EO350),EO350))","v":0},{"$f":"IF(SUM($AW350:EP350)<0,0,IF(SUM($AX350:EP350)+EP350>$AW350,$AW350-SUM($AX350:EP350),EP350))","v":0},{"$f":"IF(SUM($AW350:EQ350)<0,0,IF(SUM($AX350:EQ350)+EQ350>$AW350,$AW350-SUM($AX350:EQ350),EQ350))","v":0},{"$f":"IF(SUM($AW350:ER350)<0,0,IF(SUM($AX350:ER350)+ER350>$AW350,$AW350-SUM($AX350:ER350),ER350))","v":0},{"$f":"IF(SUM($AW350:ES350)<0,0,IF(SUM($AX350:ES350)+ES350>$AW350,$AW350-SUM($AX350:ES350),ES350))","v":0}]
[]
[null,"Depreciation:  2005 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF23/$F354","v":0},{"$f":"IF(SUM($AG354:AG354)+AG354>$AF23,$AF23-SUM($AG354:AG354),AG354)","v":0},{"$f":"IF(SUM($AG354:AH354)+AH354>$AF23,$AF23-SUM($AG354:AH354),AH354)","v":0},{"$f":"IF(SUM($AG354:AI354)+AI354>$AF23,$AF23-SUM($AG354:AI354),AI354)","v":0},{"$f":"IF(SUM($AG354:AJ354)+AJ354>$AF23,$AF23-SUM($AG354:AJ354),AJ354)","v":0},{"$f":"IF(SUM($AG354:AK354)+AK354>$AF23,$AF23-SUM($AG354:AK354),AK354)","v":0},{"$f":"IF(SUM($AG354:AL354)+AL354>$AF23,$AF23-SUM($AG354:AL354),AL354)","v":0},{"$f":"IF(SUM($AG354:AM354)+AM354>$AF23,$AF23-SUM($AG354:AM354),AM354)","v":0},{"$f":"IF(SUM($AG354:AN354)+AN354>$AF23,$AF23-SUM($AG354:AN354),AN354)","v":0},{"$f":"IF(SUM($AG354:AO354)+AO354>$AF23,$AF23-SUM($AG354:AO354),AO354)","v":0},{"$f":"IF(SUM($AG354:AP354)+AP354>$AF23,$AF23-SUM($AG354:AP354),AP354)","v":0},{"$f":"IF(SUM($AG354:AQ354)+AQ354>$AF23,$AF23-SUM($AG354:AQ354),AQ354)","v":0},{"$f":"IF(SUM($AG354:AR354)+AR354>$AF23,$AF23-SUM($AG354:AR354),AR354)","v":0},{"$f":"IF(SUM($AG354:AS354)+AS354>$AF23,$AF23-SUM($AG354:AS354),AS354)","v":0},{"$f":"IF(SUM($AG354:AT354)+AT354>$AF23,$AF23-SUM($AG354:AT354),AT354)","v":0},{"$f":"IF(SUM($AG354:AU354)+AU354>$AF23,$AF23-SUM($AG354:AU354),AU354)","v":0},{"$f":"$AF36-SUM($I354:$AV354)","v":-3.3E-4},{"$f":"IF(AW354>0,AW354/(MAX(($F354-COUNT($I354:$AV354))/4,1)),0)","v":0},{"$f":"IF(SUM($AW354:AX354)<0,0,IF(SUM($AX354:AX354)+AX354>$AW354,$AW354-SUM($AX354:AX354),AX354))","v":0},{"$f":"IF(SUM($AW354:AY354)<0,0,IF(SUM($AX354:AY354)+AY354>$AW354,$AW354-SUM($AX354:AY354),AY354))","v":0},{"$f":"IF(SUM($AW354:AZ354)<0,0,IF(SUM($AX354:AZ354)+AZ354>$AW354,$AW354-SUM($AX354:AZ354),AZ354))","v":0},{"$f":"IF(SUM($AW354:BA354)<0,0,IF(SUM($AX354:BA354)+BA354>$AW354,$AW354-SUM($AX354:BA354),BA354))","v":0},{"$f":"IF(SUM($AW354:BB354)<0,0,IF(SUM($AX354:BB354)+BB354>$AW354,$AW354-SUM($AX354:BB354),BB354))","v":0},{"$f":"IF(SUM($AW354:BC354)<0,0,IF(SUM($AX354:BC354)+BC354>$AW354,$AW354-SUM($AX354:BC354),BC354))","v":0},{"$f":"IF(SUM($AW354:BD354)<0,0,IF(SUM($AX354:BD354)+BD354>$AW354,$AW354-SUM($AX354:BD354),BD354))","v":0},{"$f":"IF(SUM($AW354:BE354)<0,0,IF(SUM($AX354:BE354)+BE354>$AW354,$AW354-SUM($AX354:BE354),BE354))","v":0},{"$f":"IF(SUM($AW354:BF354)<0,0,IF(SUM($AX354:BF354)+BF354>$AW354,$AW354-SUM($AX354:BF354),BF354))","v":0},{"$f":"IF(SUM($AW354:BG354)<0,0,IF(SUM($AX354:BG354)+BG354>$AW354,$AW354-SUM($AX354:BG354),BG354))","v":0},{"$f":"IF(SUM($AW354:BH354)<0,0,IF(SUM($AX354:BH354)+BH354>$AW354,$AW354-SUM($AX354:BH354),BH354))","v":0},{"$f":"IF(SUM($AW354:BI354)<0,0,IF(SUM($AX354:BI354)+BI354>$AW354,$AW354-SUM($AX354:BI354),BI354))","v":0},{"$f":"IF(SUM($AW354:BJ354)<0,0,IF(SUM($AX354:BJ354)+BJ354>$AW354,$AW354-SUM($AX354:BJ354),BJ354))","v":0},{"$f":"IF(SUM($AW354:BK354)<0,0,IF(SUM($AX354:BK354)+BK354>$AW354,$AW354-SUM($AX354:BK354),BK354))","v":0},{"$f":"IF(SUM($AW354:BL354)<0,0,IF(SUM($AX354:BL354)+BL354>$AW354,$AW354-SUM($AX354:BL354),BL354))","v":0},{"$f":"IF(SUM($AW354:BM354)<0,0,IF(SUM($AX354:BM354)+BM354>$AW354,$AW354-SUM($AX354:BM354),BM354))","v":0},{"$f":"IF(SUM($AW354:BN354)<0,0,IF(SUM($AX354:BN354)+BN354>$AW354,$AW354-SUM($AX354:BN354),BN354))","v":0},{"$f":"IF(SUM($AW354:BO354)<0,0,IF(SUM($AX354:BO354)+BO354>$AW354,$AW354-SUM($AX354:BO354),BO354))","v":0},{"$f":"IF(SUM($AW354:BP354)<0,0,IF(SUM($AX354:BP354)+BP354>$AW354,$AW354-SUM($AX354:BP354),BP354))","v":0},{"$f":"IF(SUM($AW354:BQ354)<0,0,IF(SUM($AX354:BQ354)+BQ354>$AW354,$AW354-SUM($AX354:BQ354),BQ354))","v":0},{"$f":"IF(SUM($AW354:BR354)<0,0,IF(SUM($AX354:BR354)+BR354>$AW354,$AW354-SUM($AX354:BR354),BR354))","v":0},{"$f":"IF(SUM($AW354:BS354)<0,0,IF(SUM($AX354:BS354)+BS354>$AW354,$AW354-SUM($AX354:BS354),BS354))","v":0},{"$f":"IF(SUM($AW354:BT354)<0,0,IF(SUM($AX354:BT354)+BT354>$AW354,$AW354-SUM($AX354:BT354),BT354))","v":0},{"$f":"IF(SUM($AW354:BU354)<0,0,IF(SUM($AX354:BU354)+BU354>$AW354,$AW354-SUM($AX354:BU354),BU354))","v":0},{"$f":"IF(SUM($AW354:BV354)<0,0,IF(SUM($AX354:BV354)+BV354>$AW354,$AW354-SUM($AX354:BV354),BV354))","v":0},{"$f":"IF(SUM($AW354:BW354)<0,0,IF(SUM($AX354:BW354)+BW354>$AW354,$AW354-SUM($AX354:BW354),BW354))","v":0},{"$f":"IF(SUM($AW354:BX354)<0,0,IF(SUM($AX354:BX354)+BX354>$AW354,$AW354-SUM($AX354:BX354),BX354))","v":0},{"$f":"IF(SUM($AW354:BY354)<0,0,IF(SUM($AX354:BY354)+BY354>$AW354,$AW354-SUM($AX354:BY354),BY354))","v":0},{"$f":"IF(SUM($AW354:BZ354)<0,0,IF(SUM($AX354:BZ354)+BZ354>$AW354,$AW354-SUM($AX354:BZ354),BZ354))","v":0},{"$f":"IF(SUM($AW354:CA354)<0,0,IF(SUM($AX354:CA354)+CA354>$AW354,$AW354-SUM($AX354:CA354),CA354))","v":0},{"$f":"IF(SUM($AW354:CB354)<0,0,IF(SUM($AX354:CB354)+CB354>$AW354,$AW354-SUM($AX354:CB354),CB354))","v":0},{"$f":"IF(SUM($AW354:CC354)<0,0,IF(SUM($AX354:CC354)+CC354>$AW354,$AW354-SUM($AX354:CC354),CC354))","v":0},{"$f":"IF(SUM($AW354:CD354)<0,0,IF(SUM($AX354:CD354)+CD354>$AW354,$AW354-SUM($AX354:CD354),CD354))","v":0},{"$f":"IF(SUM($AW354:CE354)<0,0,IF(SUM($AX354:CE354)+CE354>$AW354,$AW354-SUM($AX354:CE354),CE354))","v":0},{"$f":"IF(SUM($AW354:CF354)<0,0,IF(SUM($AX354:CF354)+CF354>$AW354,$AW354-SUM($AX354:CF354),CF354))","v":0},{"$f":"IF(SUM($AW354:CG354)<0,0,IF(SUM($AX354:CG354)+CG354>$AW354,$AW354-SUM($AX354:CG354),CG354))","v":0},{"$f":"IF(SUM($AW354:CH354)<0,0,IF(SUM($AX354:CH354)+CH354>$AW354,$AW354-SUM($AX354:CH354),CH354))","v":0},{"$f":"IF(SUM($AW354:CI354)<0,0,IF(SUM($AX354:CI354)+CI354>$AW354,$AW354-SUM($AX354:CI354),CI354))","v":0},{"$f":"IF(SUM($AW354:CJ354)<0,0,IF(SUM($AX354:CJ354)+CJ354>$AW354,$AW354-SUM($AX354:CJ354),CJ354))","v":0},{"$f":"IF(SUM($AW354:CK354)<0,0,IF(SUM($AX354:CK354)+CK354>$AW354,$AW354-SUM($AX354:CK354),CK354))","v":0},{"$f":"IF(SUM($AW354:CL354)<0,0,IF(SUM($AX354:CL354)+CL354>$AW354,$AW354-SUM($AX354:CL354),CL354))","v":0},{"$f":"IF(SUM($AW354:CM354)<0,0,IF(SUM($AX354:CM354)+CM354>$AW354,$AW354-SUM($AX354:CM354),CM354))","v":0},{"$f":"IF(SUM($AW354:CN354)<0,0,IF(SUM($AX354:CN354)+CN354>$AW354,$AW354-SUM($AX354:CN354),CN354))","v":0},{"$f":"IF(SUM($AW354:CO354)<0,0,IF(SUM($AX354:CO354)+CO354>$AW354,$AW354-SUM($AX354:CO354),CO354))","v":0},{"$f":"IF(SUM($AW354:CP354)<0,0,IF(SUM($AX354:CP354)+CP354>$AW354,$AW354-SUM($AX354:CP354),CP354))","v":0},{"$f":"IF(SUM($AW354:CQ354)<0,0,IF(SUM($AX354:CQ354)+CQ354>$AW354,$AW354-SUM($AX354:CQ354),CQ354))","v":0},{"$f":"IF(SUM($AW354:CR354)<0,0,IF(SUM($AX354:CR354)+CR354>$AW354,$AW354-SUM($AX354:CR354),CR354))","v":0},{"$f":"IF(SUM($AW354:CS354)<0,0,IF(SUM($AX354:CS354)+CS354>$AW354,$AW354-SUM($AX354:CS354),CS354))","v":0},{"$f":"IF(SUM($AW354:CT354)<0,0,IF(SUM($AX354:CT354)+CT354>$AW354,$AW354-SUM($AX354:CT354),CT354))","v":0},{"$f":"IF(SUM($AW354:CU354)<0,0,IF(SUM($AX354:CU354)+CU354>$AW354,$AW354-SUM($AX354:CU354),CU354))","v":0},{"$f":"IF(SUM($AW354:CV354)<0,0,IF(SUM($AX354:CV354)+CV354>$AW354,$AW354-SUM($AX354:CV354),CV354))","v":0},{"$f":"IF(SUM($AW354:CW354)<0,0,IF(SUM($AX354:CW354)+CW354>$AW354,$AW354-SUM($AX354:CW354),CW354))","v":0},{"$f":"IF(SUM($AW354:CX354)<0,0,IF(SUM($AX354:CX354)+CX354>$AW354,$AW354-SUM($AX354:CX354),CX354))","v":0},{"$f":"IF(SUM($AW354:CY354)<0,0,IF(SUM($AX354:CY354)+CY354>$AW354,$AW354-SUM($AX354:CY354),CY354))","v":0},{"$f":"IF(SUM($AW354:CZ354)<0,0,IF(SUM($AX354:CZ354)+CZ354>$AW354,$AW354-SUM($AX354:CZ354),CZ354))","v":0},{"$f":"IF(SUM($AW354:DA354)<0,0,IF(SUM($AX354:DA354)+DA354>$AW354,$AW354-SUM($AX354:DA354),DA354))","v":0},{"$f":"IF(SUM($AW354:DB354)<0,0,IF(SUM($AX354:DB354)+DB354>$AW354,$AW354-SUM($AX354:DB354),DB354))","v":0},{"$f":"IF(SUM($AW354:DC354)<0,0,IF(SUM($AX354:DC354)+DC354>$AW354,$AW354-SUM($AX354:DC354),DC354))","v":0},{"$f":"IF(SUM($AW354:DD354)<0,0,IF(SUM($AX354:DD354)+DD354>$AW354,$AW354-SUM($AX354:DD354),DD354))","v":0},{"$f":"IF(SUM($AW354:DE354)<0,0,IF(SUM($AX354:DE354)+DE354>$AW354,$AW354-SUM($AX354:DE354),DE354))","v":0},{"$f":"IF(SUM($AW354:DF354)<0,0,IF(SUM($AX354:DF354)+DF354>$AW354,$AW354-SUM($AX354:DF354),DF354))","v":0},{"$f":"IF(SUM($AW354:DG354)<0,0,IF(SUM($AX354:DG354)+DG354>$AW354,$AW354-SUM($AX354:DG354),DG354))","v":0},{"$f":"IF(SUM($AW354:DH354)<0,0,IF(SUM($AX354:DH354)+DH354>$AW354,$AW354-SUM($AX354:DH354),DH354))","v":0},{"$f":"IF(SUM($AW354:DI354)<0,0,IF(SUM($AX354:DI354)+DI354>$AW354,$AW354-SUM($AX354:DI354),DI354))","v":0},{"$f":"IF(SUM($AW354:DJ354)<0,0,IF(SUM($AX354:DJ354)+DJ354>$AW354,$AW354-SUM($AX354:DJ354),DJ354))","v":0},{"$f":"IF(SUM($AW354:DK354)<0,0,IF(SUM($AX354:DK354)+DK354>$AW354,$AW354-SUM($AX354:DK354),DK354))","v":0},{"$f":"IF(SUM($AW354:DL354)<0,0,IF(SUM($AX354:DL354)+DL354>$AW354,$AW354-SUM($AX354:DL354),DL354))","v":0},{"$f":"IF(SUM($AW354:DM354)<0,0,IF(SUM($AX354:DM354)+DM354>$AW354,$AW354-SUM($AX354:DM354),DM354))","v":0},{"$f":"IF(SUM($AW354:DN354)<0,0,IF(SUM($AX354:DN354)+DN354>$AW354,$AW354-SUM($AX354:DN354),DN354))","v":0},{"$f":"IF(SUM($AW354:DO354)<0,0,IF(SUM($AX354:DO354)+DO354>$AW354,$AW354-SUM($AX354:DO354),DO354))","v":0},{"$f":"IF(SUM($AW354:DP354)<0,0,IF(SUM($AX354:DP354)+DP354>$AW354,$AW354-SUM($AX354:DP354),DP354))","v":0},{"$f":"IF(SUM($AW354:DQ354)<0,0,IF(SUM($AX354:DQ354)+DQ354>$AW354,$AW354-SUM($AX354:DQ354),DQ354))","v":0},{"$f":"IF(SUM($AW354:DR354)<0,0,IF(SUM($AX354:DR354)+DR354>$AW354,$AW354-SUM($AX354:DR354),DR354))","v":0},{"$f":"IF(SUM($AW354:DS354)<0,0,IF(SUM($AX354:DS354)+DS354>$AW354,$AW354-SUM($AX354:DS354),DS354))","v":0},{"$f":"IF(SUM($AW354:DT354)<0,0,IF(SUM($AX354:DT354)+DT354>$AW354,$AW354-SUM($AX354:DT354),DT354))","v":0},{"$f":"IF(SUM($AW354:DU354)<0,0,IF(SUM($AX354:DU354)+DU354>$AW354,$AW354-SUM($AX354:DU354),DU354))","v":0},{"$f":"IF(SUM($AW354:DV354)<0,0,IF(SUM($AX354:DV354)+DV354>$AW354,$AW354-SUM($AX354:DV354),DV354))","v":0},{"$f":"IF(SUM($AW354:DW354)<0,0,IF(SUM($AX354:DW354)+DW354>$AW354,$AW354-SUM($AX354:DW354),DW354))","v":0},{"$f":"IF(SUM($AW354:DX354)<0,0,IF(SUM($AX354:DX354)+DX354>$AW354,$AW354-SUM($AX354:DX354),DX354))","v":0},{"$f":"IF(SUM($AW354:DY354)<0,0,IF(SUM($AX354:DY354)+DY354>$AW354,$AW354-SUM($AX354:DY354),DY354))","v":0},{"$f":"IF(SUM($AW354:DZ354)<0,0,IF(SUM($AX354:DZ354)+DZ354>$AW354,$AW354-SUM($AX354:DZ354),DZ354))","v":0},{"$f":"IF(SUM($AW354:EA354)<0,0,IF(SUM($AX354:EA354)+EA354>$AW354,$AW354-SUM($AX354:EA354),EA354))","v":0},{"$f":"IF(SUM($AW354:EB354)<0,0,IF(SUM($AX354:EB354)+EB354>$AW354,$AW354-SUM($AX354:EB354),EB354))","v":0},{"$f":"IF(SUM($AW354:EC354)<0,0,IF(SUM($AX354:EC354)+EC354>$AW354,$AW354-SUM($AX354:EC354),EC354))","v":0},{"$f":"IF(SUM($AW354:ED354)<0,0,IF(SUM($AX354:ED354)+ED354>$AW354,$AW354-SUM($AX354:ED354),ED354))","v":0},{"$f":"IF(SUM($AW354:EE354)<0,0,IF(SUM($AX354:EE354)+EE354>$AW354,$AW354-SUM($AX354:EE354),EE354))","v":0},{"$f":"IF(SUM($AW354:EF354)<0,0,IF(SUM($AX354:EF354)+EF354>$AW354,$AW354-SUM($AX354:EF354),EF354))","v":0},{"$f":"IF(SUM($AW354:EG354)<0,0,IF(SUM($AX354:EG354)+EG354>$AW354,$AW354-SUM($AX354:EG354),EG354))","v":0},{"$f":"IF(SUM($AW354:EH354)<0,0,IF(SUM($AX354:EH354)+EH354>$AW354,$AW354-SUM($AX354:EH354),EH354))","v":0},{"$f":"IF(SUM($AW354:EI354)<0,0,IF(SUM($AX354:EI354)+EI354>$AW354,$AW354-SUM($AX354:EI354),EI354))","v":0},{"$f":"IF(SUM($AW354:EJ354)<0,0,IF(SUM($AX354:EJ354)+EJ354>$AW354,$AW354-SUM($AX354:EJ354),EJ354))","v":0},{"$f":"IF(SUM($AW354:EK354)<0,0,IF(SUM($AX354:EK354)+EK354>$AW354,$AW354-SUM($AX354:EK354),EK354))","v":0},{"$f":"IF(SUM($AW354:EL354)<0,0,IF(SUM($AX354:EL354)+EL354>$AW354,$AW354-SUM($AX354:EL354),EL354))","v":0},{"$f":"IF(SUM($AW354:EM354)<0,0,IF(SUM($AX354:EM354)+EM354>$AW354,$AW354-SUM($AX354:EM354),EM354))","v":0},{"$f":"IF(SUM($AW354:EN354)<0,0,IF(SUM($AX354:EN354)+EN354>$AW354,$AW354-SUM($AX354:EN354),EN354))","v":0},{"$f":"IF(SUM($AW354:EO354)<0,0,IF(SUM($AX354:EO354)+EO354>$AW354,$AW354-SUM($AX354:EO354),EO354))","v":0},{"$f":"IF(SUM($AW354:EP354)<0,0,IF(SUM($AX354:EP354)+EP354>$AW354,$AW354-SUM($AX354:EP354),EP354))","v":0},{"$f":"IF(SUM($AW354:EQ354)<0,0,IF(SUM($AX354:EQ354)+EQ354>$AW354,$AW354-SUM($AX354:EQ354),EQ354))","v":0},{"$f":"IF(SUM($AW354:ER354)<0,0,IF(SUM($AX354:ER354)+ER354>$AW354,$AW354-SUM($AX354:ER354),ER354))","v":0},{"$f":"IF(SUM($AW354:ES354)<0,0,IF(SUM($AX354:ES354)+ES354>$AW354,$AW354-SUM($AX354:ES354),ES354))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AG355:AG355)+AG355>$AF24,$AF24-SUM($AG355:AG355),AG355)","v":0},{"$f":"IF(SUM($AG355:AH355)+AH355>$AF24,$AF24-SUM($AG355:AH355),AH355)","v":0},{"$f":"IF(SUM($AG355:AI355)+AI355>$AF24,$AF24-SUM($AG355:AI355),AI355)","v":0},{"$f":"IF(SUM($AG355:AJ355)+AJ355>$AF24,$AF24-SUM($AG355:AJ355),AJ355)","v":0},{"$f":"IF(SUM($AG355:AK355)+AK355>$AF24,$AF24-SUM($AG355:AK355),AK355)","v":0},{"$f":"IF(SUM($AG355:AL355)+AL355>$AF24,$AF24-SUM($AG355:AL355),AL355)","v":0},{"$f":"IF(SUM($AG355:AM355)+AM355>$AF24,$AF24-SUM($AG355:AM355),AM355)","v":0},{"$f":"IF(SUM($AG355:AN355)+AN355>$AF24,$AF24-SUM($AG355:AN355),AN355)","v":0},{"$f":"IF(SUM($AG355:AO355)+AO355>$AF24,$AF24-SUM($AG355:AO355),AO355)","v":0},{"$f":"IF(SUM($AG355:AP355)+AP355>$AF24,$AF24-SUM($AG355:AP355),AP355)","v":0},{"$f":"IF(SUM($AG355:AQ355)+AQ355>$AF24,$AF24-SUM($AG355:AQ355),AQ355)","v":0},{"$f":"IF(SUM($AG355:AR355)+AR355>$AF24,$AF24-SUM($AG355:AR355),AR355)","v":0},{"$f":"IF(SUM($AG355:AS355)+AS355>$AF24,$AF24-SUM($AG355:AS355),AS355)","v":0},{"$f":"IF(SUM($AG355:AT355)+AT355>$AF24,$AF24-SUM($AG355:AT355),AT355)","v":0},{"$f":"IF(SUM($AG355:AU355)+AU355>$AF24,$AF24-SUM($AG355:AU355),AU355)","v":0},0,0,{"$f":"IF(SUM($AW355:AX355)<0,0,IF(SUM($AX355:AX355)+AX355>$AW355,$AW355-SUM($AX355:AX355),AX355))","v":0},{"$f":"IF(SUM($AW355:AY355)<0,0,IF(SUM($AX355:AY355)+AY355>$AW355,$AW355-SUM($AX355:AY355),AY355))","v":0},{"$f":"IF(SUM($AW355:AZ355)<0,0,IF(SUM($AX355:AZ355)+AZ355>$AW355,$AW355-SUM($AX355:AZ355),AZ355))","v":0},{"$f":"IF(SUM($AW355:BA355)<0,0,IF(SUM($AX355:BA355)+BA355>$AW355,$AW355-SUM($AX355:BA355),BA355))","v":0},{"$f":"IF(SUM($AW355:BB355)<0,0,IF(SUM($AX355:BB355)+BB355>$AW355,$AW355-SUM($AX355:BB355),BB355))","v":0},{"$f":"IF(SUM($AW355:BC355)<0,0,IF(SUM($AX355:BC355)+BC355>$AW355,$AW355-SUM($AX355:BC355),BC355))","v":0},{"$f":"IF(SUM($AW355:BD355)<0,0,IF(SUM($AX355:BD355)+BD355>$AW355,$AW355-SUM($AX355:BD355),BD355))","v":0},{"$f":"IF(SUM($AW355:BE355)<0,0,IF(SUM($AX355:BE355)+BE355>$AW355,$AW355-SUM($AX355:BE355),BE355))","v":0},{"$f":"IF(SUM($AW355:BF355)<0,0,IF(SUM($AX355:BF355)+BF355>$AW355,$AW355-SUM($AX355:BF355),BF355))","v":0},{"$f":"IF(SUM($AW355:BG355)<0,0,IF(SUM($AX355:BG355)+BG355>$AW355,$AW355-SUM($AX355:BG355),BG355))","v":0},{"$f":"IF(SUM($AW355:BH355)<0,0,IF(SUM($AX355:BH355)+BH355>$AW355,$AW355-SUM($AX355:BH355),BH355))","v":0},{"$f":"IF(SUM($AW355:BI355)<0,0,IF(SUM($AX355:BI355)+BI355>$AW355,$AW355-SUM($AX355:BI355),BI355))","v":0},{"$f":"IF(SUM($AW355:BJ355)<0,0,IF(SUM($AX355:BJ355)+BJ355>$AW355,$AW355-SUM($AX355:BJ355),BJ355))","v":0},{"$f":"IF(SUM($AW355:BK355)<0,0,IF(SUM($AX355:BK355)+BK355>$AW355,$AW355-SUM($AX355:BK355),BK355))","v":0},{"$f":"IF(SUM($AW355:BL355)<0,0,IF(SUM($AX355:BL355)+BL355>$AW355,$AW355-SUM($AX355:BL355),BL355))","v":0},{"$f":"IF(SUM($AW355:BM355)<0,0,IF(SUM($AX355:BM355)+BM355>$AW355,$AW355-SUM($AX355:BM355),BM355))","v":0},{"$f":"IF(SUM($AW355:BN355)<0,0,IF(SUM($AX355:BN355)+BN355>$AW355,$AW355-SUM($AX355:BN355),BN355))","v":0},{"$f":"IF(SUM($AW355:BO355)<0,0,IF(SUM($AX355:BO355)+BO355>$AW355,$AW355-SUM($AX355:BO355),BO355))","v":0},{"$f":"IF(SUM($AW355:BP355)<0,0,IF(SUM($AX355:BP355)+BP355>$AW355,$AW355-SUM($AX355:BP355),BP355))","v":0},{"$f":"IF(SUM($AW355:BQ355)<0,0,IF(SUM($AX355:BQ355)+BQ355>$AW355,$AW355-SUM($AX355:BQ355),BQ355))","v":0},{"$f":"IF(SUM($AW355:BR355)<0,0,IF(SUM($AX355:BR355)+BR355>$AW355,$AW355-SUM($AX355:BR355),BR355))","v":0},{"$f":"IF(SUM($AW355:BS355)<0,0,IF(SUM($AX355:BS355)+BS355>$AW355,$AW355-SUM($AX355:BS355),BS355))","v":0},{"$f":"IF(SUM($AW355:BT355)<0,0,IF(SUM($AX355:BT355)+BT355>$AW355,$AW355-SUM($AX355:BT355),BT355))","v":0},{"$f":"IF(SUM($AW355:BU355)<0,0,IF(SUM($AX355:BU355)+BU355>$AW355,$AW355-SUM($AX355:BU355),BU355))","v":0},{"$f":"IF(SUM($AW355:BV355)<0,0,IF(SUM($AX355:BV355)+BV355>$AW355,$AW355-SUM($AX355:BV355),BV355))","v":0},{"$f":"IF(SUM($AW355:BW355)<0,0,IF(SUM($AX355:BW355)+BW355>$AW355,$AW355-SUM($AX355:BW355),BW355))","v":0},{"$f":"IF(SUM($AW355:BX355)<0,0,IF(SUM($AX355:BX355)+BX355>$AW355,$AW355-SUM($AX355:BX355),BX355))","v":0},{"$f":"IF(SUM($AW355:BY355)<0,0,IF(SUM($AX355:BY355)+BY355>$AW355,$AW355-SUM($AX355:BY355),BY355))","v":0},{"$f":"IF(SUM($AW355:BZ355)<0,0,IF(SUM($AX355:BZ355)+BZ355>$AW355,$AW355-SUM($AX355:BZ355),BZ355))","v":0},{"$f":"IF(SUM($AW355:CA355)<0,0,IF(SUM($AX355:CA355)+CA355>$AW355,$AW355-SUM($AX355:CA355),CA355))","v":0},{"$f":"IF(SUM($AW355:CB355)<0,0,IF(SUM($AX355:CB355)+CB355>$AW355,$AW355-SUM($AX355:CB355),CB355))","v":0},{"$f":"IF(SUM($AW355:CC355)<0,0,IF(SUM($AX355:CC355)+CC355>$AW355,$AW355-SUM($AX355:CC355),CC355))","v":0},{"$f":"IF(SUM($AW355:CD355)<0,0,IF(SUM($AX355:CD355)+CD355>$AW355,$AW355-SUM($AX355:CD355),CD355))","v":0},{"$f":"IF(SUM($AW355:CE355)<0,0,IF(SUM($AX355:CE355)+CE355>$AW355,$AW355-SUM($AX355:CE355),CE355))","v":0},{"$f":"IF(SUM($AW355:CF355)<0,0,IF(SUM($AX355:CF355)+CF355>$AW355,$AW355-SUM($AX355:CF355),CF355))","v":0},{"$f":"IF(SUM($AW355:CG355)<0,0,IF(SUM($AX355:CG355)+CG355>$AW355,$AW355-SUM($AX355:CG355),CG355))","v":0},{"$f":"IF(SUM($AW355:CH355)<0,0,IF(SUM($AX355:CH355)+CH355>$AW355,$AW355-SUM($AX355:CH355),CH355))","v":0},{"$f":"IF(SUM($AW355:CI355)<0,0,IF(SUM($AX355:CI355)+CI355>$AW355,$AW355-SUM($AX355:CI355),CI355))","v":0},{"$f":"IF(SUM($AW355:CJ355)<0,0,IF(SUM($AX355:CJ355)+CJ355>$AW355,$AW355-SUM($AX355:CJ355),CJ355))","v":0},{"$f":"IF(SUM($AW355:CK355)<0,0,IF(SUM($AX355:CK355)+CK355>$AW355,$AW355-SUM($AX355:CK355),CK355))","v":0},{"$f":"IF(SUM($AW355:CL355)<0,0,IF(SUM($AX355:CL355)+CL355>$AW355,$AW355-SUM($AX355:CL355),CL355))","v":0},{"$f":"IF(SUM($AW355:CM355)<0,0,IF(SUM($AX355:CM355)+CM355>$AW355,$AW355-SUM($AX355:CM355),CM355))","v":0},{"$f":"IF(SUM($AW355:CN355)<0,0,IF(SUM($AX355:CN355)+CN355>$AW355,$AW355-SUM($AX355:CN355),CN355))","v":0},{"$f":"IF(SUM($AW355:CO355)<0,0,IF(SUM($AX355:CO355)+CO355>$AW355,$AW355-SUM($AX355:CO355),CO355))","v":0},{"$f":"IF(SUM($AW355:CP355)<0,0,IF(SUM($AX355:CP355)+CP355>$AW355,$AW355-SUM($AX355:CP355),CP355))","v":0},{"$f":"IF(SUM($AW355:CQ355)<0,0,IF(SUM($AX355:CQ355)+CQ355>$AW355,$AW355-SUM($AX355:CQ355),CQ355))","v":0},{"$f":"IF(SUM($AW355:CR355)<0,0,IF(SUM($AX355:CR355)+CR355>$AW355,$AW355-SUM($AX355:CR355),CR355))","v":0},{"$f":"IF(SUM($AW355:CS355)<0,0,IF(SUM($AX355:CS355)+CS355>$AW355,$AW355-SUM($AX355:CS355),CS355))","v":0},{"$f":"IF(SUM($AW355:CT355)<0,0,IF(SUM($AX355:CT355)+CT355>$AW355,$AW355-SUM($AX355:CT355),CT355))","v":0},{"$f":"IF(SUM($AW355:CU355)<0,0,IF(SUM($AX355:CU355)+CU355>$AW355,$AW355-SUM($AX355:CU355),CU355))","v":0},{"$f":"IF(SUM($AW355:CV355)<0,0,IF(SUM($AX355:CV355)+CV355>$AW355,$AW355-SUM($AX355:CV355),CV355))","v":0},{"$f":"IF(SUM($AW355:CW355)<0,0,IF(SUM($AX355:CW355)+CW355>$AW355,$AW355-SUM($AX355:CW355),CW355))","v":0},{"$f":"IF(SUM($AW355:CX355)<0,0,IF(SUM($AX355:CX355)+CX355>$AW355,$AW355-SUM($AX355:CX355),CX355))","v":0},{"$f":"IF(SUM($AW355:CY355)<0,0,IF(SUM($AX355:CY355)+CY355>$AW355,$AW355-SUM($AX355:CY355),CY355))","v":0},{"$f":"IF(SUM($AW355:CZ355)<0,0,IF(SUM($AX355:CZ355)+CZ355>$AW355,$AW355-SUM($AX355:CZ355),CZ355))","v":0},{"$f":"IF(SUM($AW355:DA355)<0,0,IF(SUM($AX355:DA355)+DA355>$AW355,$AW355-SUM($AX355:DA355),DA355))","v":0},{"$f":"IF(SUM($AW355:DB355)<0,0,IF(SUM($AX355:DB355)+DB355>$AW355,$AW355-SUM($AX355:DB355),DB355))","v":0},{"$f":"IF(SUM($AW355:DC355)<0,0,IF(SUM($AX355:DC355)+DC355>$AW355,$AW355-SUM($AX355:DC355),DC355))","v":0},{"$f":"IF(SUM($AW355:DD355)<0,0,IF(SUM($AX355:DD355)+DD355>$AW355,$AW355-SUM($AX355:DD355),DD355))","v":0},{"$f":"IF(SUM($AW355:DE355)<0,0,IF(SUM($AX355:DE355)+DE355>$AW355,$AW355-SUM($AX355:DE355),DE355))","v":0},{"$f":"IF(SUM($AW355:DF355)<0,0,IF(SUM($AX355:DF355)+DF355>$AW355,$AW355-SUM($AX355:DF355),DF355))","v":0},{"$f":"IF(SUM($AW355:DG355)<0,0,IF(SUM($AX355:DG355)+DG355>$AW355,$AW355-SUM($AX355:DG355),DG355))","v":0},{"$f":"IF(SUM($AW355:DH355)<0,0,IF(SUM($AX355:DH355)+DH355>$AW355,$AW355-SUM($AX355:DH355),DH355))","v":0},{"$f":"IF(SUM($AW355:DI355)<0,0,IF(SUM($AX355:DI355)+DI355>$AW355,$AW355-SUM($AX355:DI355),DI355))","v":0},{"$f":"IF(SUM($AW355:DJ355)<0,0,IF(SUM($AX355:DJ355)+DJ355>$AW355,$AW355-SUM($AX355:DJ355),DJ355))","v":0},{"$f":"IF(SUM($AW355:DK355)<0,0,IF(SUM($AX355:DK355)+DK355>$AW355,$AW355-SUM($AX355:DK355),DK355))","v":0},{"$f":"IF(SUM($AW355:DL355)<0,0,IF(SUM($AX355:DL355)+DL355>$AW355,$AW355-SUM($AX355:DL355),DL355))","v":0},{"$f":"IF(SUM($AW355:DM355)<0,0,IF(SUM($AX355:DM355)+DM355>$AW355,$AW355-SUM($AX355:DM355),DM355))","v":0},{"$f":"IF(SUM($AW355:DN355)<0,0,IF(SUM($AX355:DN355)+DN355>$AW355,$AW355-SUM($AX355:DN355),DN355))","v":0},{"$f":"IF(SUM($AW355:DO355)<0,0,IF(SUM($AX355:DO355)+DO355>$AW355,$AW355-SUM($AX355:DO355),DO355))","v":0},{"$f":"IF(SUM($AW355:DP355)<0,0,IF(SUM($AX355:DP355)+DP355>$AW355,$AW355-SUM($AX355:DP355),DP355))","v":0},{"$f":"IF(SUM($AW355:DQ355)<0,0,IF(SUM($AX355:DQ355)+DQ355>$AW355,$AW355-SUM($AX355:DQ355),DQ355))","v":0},{"$f":"IF(SUM($AW355:DR355)<0,0,IF(SUM($AX355:DR355)+DR355>$AW355,$AW355-SUM($AX355:DR355),DR355))","v":0},{"$f":"IF(SUM($AW355:DS355)<0,0,IF(SUM($AX355:DS355)+DS355>$AW355,$AW355-SUM($AX355:DS355),DS355))","v":0},{"$f":"IF(SUM($AW355:DT355)<0,0,IF(SUM($AX355:DT355)+DT355>$AW355,$AW355-SUM($AX355:DT355),DT355))","v":0},{"$f":"IF(SUM($AW355:DU355)<0,0,IF(SUM($AX355:DU355)+DU355>$AW355,$AW355-SUM($AX355:DU355),DU355))","v":0},{"$f":"IF(SUM($AW355:DV355)<0,0,IF(SUM($AX355:DV355)+DV355>$AW355,$AW355-SUM($AX355:DV355),DV355))","v":0},{"$f":"IF(SUM($AW355:DW355)<0,0,IF(SUM($AX355:DW355)+DW355>$AW355,$AW355-SUM($AX355:DW355),DW355))","v":0},{"$f":"IF(SUM($AW355:DX355)<0,0,IF(SUM($AX355:DX355)+DX355>$AW355,$AW355-SUM($AX355:DX355),DX355))","v":0},{"$f":"IF(SUM($AW355:DY355)<0,0,IF(SUM($AX355:DY355)+DY355>$AW355,$AW355-SUM($AX355:DY355),DY355))","v":0},{"$f":"IF(SUM($AW355:DZ355)<0,0,IF(SUM($AX355:DZ355)+DZ355>$AW355,$AW355-SUM($AX355:DZ355),DZ355))","v":0},{"$f":"IF(SUM($AW355:EA355)<0,0,IF(SUM($AX355:EA355)+EA355>$AW355,$AW355-SUM($AX355:EA355),EA355))","v":0},{"$f":"IF(SUM($AW355:EB355)<0,0,IF(SUM($AX355:EB355)+EB355>$AW355,$AW355-SUM($AX355:EB355),EB355))","v":0},{"$f":"IF(SUM($AW355:EC355)<0,0,IF(SUM($AX355:EC355)+EC355>$AW355,$AW355-SUM($AX355:EC355),EC355))","v":0},{"$f":"IF(SUM($AW355:ED355)<0,0,IF(SUM($AX355:ED355)+ED355>$AW355,$AW355-SUM($AX355:ED355),ED355))","v":0},{"$f":"IF(SUM($AW355:EE355)<0,0,IF(SUM($AX355:EE355)+EE355>$AW355,$AW355-SUM($AX355:EE355),EE355))","v":0},{"$f":"IF(SUM($AW355:EF355)<0,0,IF(SUM($AX355:EF355)+EF355>$AW355,$AW355-SUM($AX355:EF355),EF355))","v":0},{"$f":"IF(SUM($AW355:EG355)<0,0,IF(SUM($AX355:EG355)+EG355>$AW355,$AW355-SUM($AX355:EG355),EG355))","v":0},{"$f":"IF(SUM($AW355:EH355)<0,0,IF(SUM($AX355:EH355)+EH355>$AW355,$AW355-SUM($AX355:EH355),EH355))","v":0},{"$f":"IF(SUM($AW355:EI355)<0,0,IF(SUM($AX355:EI355)+EI355>$AW355,$AW355-SUM($AX355:EI355),EI355))","v":0},{"$f":"IF(SUM($AW355:EJ355)<0,0,IF(SUM($AX355:EJ355)+EJ355>$AW355,$AW355-SUM($AX355:EJ355),EJ355))","v":0},{"$f":"IF(SUM($AW355:EK355)<0,0,IF(SUM($AX355:EK355)+EK355>$AW355,$AW355-SUM($AX355:EK355),EK355))","v":0},{"$f":"IF(SUM($AW355:EL355)<0,0,IF(SUM($AX355:EL355)+EL355>$AW355,$AW355-SUM($AX355:EL355),EL355))","v":0},{"$f":"IF(SUM($AW355:EM355)<0,0,IF(SUM($AX355:EM355)+EM355>$AW355,$AW355-SUM($AX355:EM355),EM355))","v":0},{"$f":"IF(SUM($AW355:EN355)<0,0,IF(SUM($AX355:EN355)+EN355>$AW355,$AW355-SUM($AX355:EN355),EN355))","v":0},{"$f":"IF(SUM($AW355:EO355)<0,0,IF(SUM($AX355:EO355)+EO355>$AW355,$AW355-SUM($AX355:EO355),EO355))","v":0},{"$f":"IF(SUM($AW355:EP355)<0,0,IF(SUM($AX355:EP355)+EP355>$AW355,$AW355-SUM($AX355:EP355),EP355))","v":0},{"$f":"IF(SUM($AW355:EQ355)<0,0,IF(SUM($AX355:EQ355)+EQ355>$AW355,$AW355-SUM($AX355:EQ355),EQ355))","v":0},{"$f":"IF(SUM($AW355:ER355)<0,0,IF(SUM($AX355:ER355)+ER355>$AW355,$AW355-SUM($AX355:ER355),ER355))","v":0},{"$f":"IF(SUM($AW355:ES355)<0,0,IF(SUM($AX355:ES355)+ES355>$AW355,$AW355-SUM($AX355:ES355),ES355))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9564876485149158E-4,{"$f":"IF(SUM($AG356:AG356)+AG356>$AF25,$AF25-SUM($AG356:AG356),AG356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AH356)+AH356>$AF25,$AF25-SUM($AG356:AH356),AH356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AI356)+AI356>$AF25,$AF25-SUM($AG356:AI356),AI356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AJ356)+AJ356>$AF25,$AF25-SUM($AG356:AJ356),AJ356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AK356)+AK356>$AF25,$AF25-SUM($AG356:AK356),AK356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AL356)+AL356>$AF25,$AF25-SUM($AG356:AL356),AL356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AM356)+AM356>$AF25,$AF25-SUM($AG356:AM356),AM356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AN356)+AN356>$AF25,$AF25-SUM($AG356:AN356),AN356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AO356)+AO356>$AF25,$AF25-SUM($AG356:AO356),AO356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AP356)+AP356>$AF25,$AF25-SUM($AG356:AP356),AP356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AQ356)+AQ356>$AF25,$AF25-SUM($AG356:AQ356),AQ356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AR356)+AR356>$AF25,$AF25-SUM($AG356:AR356),AR356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AS356)+AS356>$AF25,$AF25-SUM($AG356:AS356),AS356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AT356)+AT356>$AF25,$AF25-SUM($AG356:AT356),AT356)","v":8.9564876485149158E-4},{"$f":"IF(SUM($AG356:AU356)+AU356>$AF25,$AF25-SUM($AG356:AU356),AU356)","v":8.9564876485149158E-4},2.3128439762376135E-2,8.895553754760052E-4,{"$f":"IF(SUM($AW356:AX356)<0,0,IF(SUM($AX356:AX356)+AX356>$AW356,$AW356-SUM($AX356:AX356),AX356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:AY356)<0,0,IF(SUM($AX356:AY356)+AY356>$AW356,$AW356-SUM($AX356:AY356),AY356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:AZ356)<0,0,IF(SUM($AX356:AZ356)+AZ356>$AW356,$AW356-SUM($AX356:AZ356),AZ356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BA356)<0,0,IF(SUM($AX356:BA356)+BA356>$AW356,$AW356-SUM($AX356:BA356),BA356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BB356)<0,0,IF(SUM($AX356:BB356)+BB356>$AW356,$AW356-SUM($AX356:BB356),BB356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BC356)<0,0,IF(SUM($AX356:BC356)+BC356>$AW356,$AW356-SUM($AX356:BC356),BC356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BD356)<0,0,IF(SUM($AX356:BD356)+BD356>$AW356,$AW356-SUM($AX356:BD356),BD356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BE356)<0,0,IF(SUM($AX356:BE356)+BE356>$AW356,$AW356-SUM($AX356:BE356),BE356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BF356)<0,0,IF(SUM($AX356:BF356)+BF356>$AW356,$AW356-SUM($AX356:BF356),BF356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BG356)<0,0,IF(SUM($AX356:BG356)+BG356>$AW356,$AW356-SUM($AX356:BG356),BG356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BH356)<0,0,IF(SUM($AX356:BH356)+BH356>$AW356,$AW356-SUM($AX356:BH356),BH356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BI356)<0,0,IF(SUM($AX356:BI356)+BI356>$AW356,$AW356-SUM($AX356:BI356),BI356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BJ356)<0,0,IF(SUM($AX356:BJ356)+BJ356>$AW356,$AW356-SUM($AX356:BJ356),BJ356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BK356)<0,0,IF(SUM($AX356:BK356)+BK356>$AW356,$AW356-SUM($AX356:BK356),BK356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BL356)<0,0,IF(SUM($AX356:BL356)+BL356>$AW356,$AW356-SUM($AX356:BL356),BL356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BM356)<0,0,IF(SUM($AX356:BM356)+BM356>$AW356,$AW356-SUM($AX356:BM356),BM356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BN356)<0,0,IF(SUM($AX356:BN356)+BN356>$AW356,$AW356-SUM($AX356:BN356),BN356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BO356)<0,0,IF(SUM($AX356:BO356)+BO356>$AW356,$AW356-SUM($AX356:BO356),BO356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BP356)<0,0,IF(SUM($AX356:BP356)+BP356>$AW356,$AW356-SUM($AX356:BP356),BP356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BQ356)<0,0,IF(SUM($AX356:BQ356)+BQ356>$AW356,$AW356-SUM($AX356:BQ356),BQ356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BR356)<0,0,IF(SUM($AX356:BR356)+BR356>$AW356,$AW356-SUM($AX356:BR356),BR356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BS356)<0,0,IF(SUM($AX356:BS356)+BS356>$AW356,$AW356-SUM($AX356:BS356),BS356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BT356)<0,0,IF(SUM($AX356:BT356)+BT356>$AW356,$AW356-SUM($AX356:BT356),BT356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BU356)<0,0,IF(SUM($AX356:BU356)+BU356>$AW356,$AW356-SUM($AX356:BU356),BU356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BV356)<0,0,IF(SUM($AX356:BV356)+BV356>$AW356,$AW356-SUM($AX356:BV356),BV356))","v":8.895553754760052E-4},{"$f":"IF(SUM($AW356:BW356)<0,0,IF(SUM($AX356:BW356)+BW356>$AW356,$AW356-SUM($AX356:BW356),BW356))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW356:BX356)<0,0,IF(SUM($AX356:BX356)+BX356>$AW356,$AW356-SUM($AX356:BX356),BX356))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW356:BY356)<0,0,IF(SUM($AX356:BY356)+BY356>$AW356,$AW356-SUM($AX356:BY356),BY356))","v":6.9388939039072284E-18},{"$f":"IF(SUM($AW356:BZ356)<0,0,IF(SUM($AX356:BZ356)+BZ356>$AW356,$AW356-SUM($AX356:BZ356),BZ356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CA356)<0,0,IF(SUM($AX356:CA356)+CA356>$AW356,$AW356-SUM($AX356:CA356),CA356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CB356)<0,0,IF(SUM($AX356:CB356)+CB356>$AW356,$AW356-SUM($AX356:CB356),CB356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CC356)<0,0,IF(SUM($AX356:CC356)+CC356>$AW356,$AW356-SUM($AX356:CC356),CC356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CD356)<0,0,IF(SUM($AX356:CD356)+CD356>$AW356,$AW356-SUM($AX356:CD356),CD356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CE356)<0,0,IF(SUM($AX356:CE356)+CE356>$AW356,$AW356-SUM($AX356:CE356),CE356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CF356)<0,0,IF(SUM($AX356:CF356)+CF356>$AW356,$AW356-SUM($AX356:CF356),CF356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CG356)<0,0,IF(SUM($AX356:CG356)+CG356>$AW356,$AW356-SUM($AX356:CG356),CG356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CH356)<0,0,IF(SUM($AX356:CH356)+CH356>$AW356,$AW356-SUM($AX356:CH356),CH356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CI356)<0,0,IF(SUM($AX356:CI356)+CI356>$AW356,$AW356-SUM($AX356:CI356),CI356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CJ356)<0,0,IF(SUM($AX356:CJ356)+CJ356>$AW356,$AW356-SUM($AX356:CJ356),CJ356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CK356)<0,0,IF(SUM($AX356:CK356)+CK356>$AW356,$AW356-SUM($AX356:CK356),CK356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CL356)<0,0,IF(SUM($AX356:CL356)+CL356>$AW356,$AW356-SUM($AX356:CL356),CL356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CM356)<0,0,IF(SUM($AX356:CM356)+CM356>$AW356,$AW356-SUM($AX356:CM356),CM356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CN356)<0,0,IF(SUM($AX356:CN356)+CN356>$AW356,$AW356-SUM($AX356:CN356),CN356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CO356)<0,0,IF(SUM($AX356:CO356)+CO356>$AW356,$AW356-SUM($AX356:CO356),CO356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CP356)<0,0,IF(SUM($AX356:CP356)+CP356>$AW356,$AW356-SUM($AX356:CP356),CP356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CQ356)<0,0,IF(SUM($AX356:CQ356)+CQ356>$AW356,$AW356-SUM($AX356:CQ356),CQ356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CR356)<0,0,IF(SUM($AX356:CR356)+CR356>$AW356,$AW356-SUM($AX356:CR356),CR356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CS356)<0,0,IF(SUM($AX356:CS356)+CS356>$AW356,$AW356-SUM($AX356:CS356),CS356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CT356)<0,0,IF(SUM($AX356:CT356)+CT356>$AW356,$AW356-SUM($AX356:CT356),CT356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CU356)<0,0,IF(SUM($AX356:CU356)+CU356>$AW356,$AW356-SUM($AX356:CU356),CU356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CV356)<0,0,IF(SUM($AX356:CV356)+CV356>$AW356,$AW356-SUM($AX356:CV356),CV356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CW356)<0,0,IF(SUM($AX356:CW356)+CW356>$AW356,$AW356-SUM($AX356:CW356),CW356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CX356)<0,0,IF(SUM($AX356:CX356)+CX356>$AW356,$AW356-SUM($AX356:CX356),CX356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CY356)<0,0,IF(SUM($AX356:CY356)+CY356>$AW356,$AW356-SUM($AX356:CY356),CY356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:CZ356)<0,0,IF(SUM($AX356:CZ356)+CZ356>$AW356,$AW356-SUM($AX356:CZ356),CZ356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DA356)<0,0,IF(SUM($AX356:DA356)+DA356>$AW356,$AW356-SUM($AX356:DA356),DA356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DB356)<0,0,IF(SUM($AX356:DB356)+DB356>$AW356,$AW356-SUM($AX356:DB356),DB356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DC356)<0,0,IF(SUM($AX356:DC356)+DC356>$AW356,$AW356-SUM($AX356:DC356),DC356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DD356)<0,0,IF(SUM($AX356:DD356)+DD356>$AW356,$AW356-SUM($AX356:DD356),DD356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DE356)<0,0,IF(SUM($AX356:DE356)+DE356>$AW356,$AW356-SUM($AX356:DE356),DE356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DF356)<0,0,IF(SUM($AX356:DF356)+DF356>$AW356,$AW356-SUM($AX356:DF356),DF356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DG356)<0,0,IF(SUM($AX356:DG356)+DG356>$AW356,$AW356-SUM($AX356:DG356),DG356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DH356)<0,0,IF(SUM($AX356:DH356)+DH356>$AW356,$AW356-SUM($AX356:DH356),DH356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DI356)<0,0,IF(SUM($AX356:DI356)+DI356>$AW356,$AW356-SUM($AX356:DI356),DI356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DJ356)<0,0,IF(SUM($AX356:DJ356)+DJ356>$AW356,$AW356-SUM($AX356:DJ356),DJ356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DK356)<0,0,IF(SUM($AX356:DK356)+DK356>$AW356,$AW356-SUM($AX356:DK356),DK356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DL356)<0,0,IF(SUM($AX356:DL356)+DL356>$AW356,$AW356-SUM($AX356:DL356),DL356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DM356)<0,0,IF(SUM($AX356:DM356)+DM356>$AW356,$AW356-SUM($AX356:DM356),DM356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DN356)<0,0,IF(SUM($AX356:DN356)+DN356>$AW356,$AW356-SUM($AX356:DN356),DN356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DO356)<0,0,IF(SUM($AX356:DO356)+DO356>$AW356,$AW356-SUM($AX356:DO356),DO356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DP356)<0,0,IF(SUM($AX356:DP356)+DP356>$AW356,$AW356-SUM($AX356:DP356),DP356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DQ356)<0,0,IF(SUM($AX356:DQ356)+DQ356>$AW356,$AW356-SUM($AX356:DQ356),DQ356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DR356)<0,0,IF(SUM($AX356:DR356)+DR356>$AW356,$AW356-SUM($AX356:DR356),DR356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DS356)<0,0,IF(SUM($AX356:DS356)+DS356>$AW356,$AW356-SUM($AX356:DS356),DS356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DT356)<0,0,IF(SUM($AX356:DT356)+DT356>$AW356,$AW356-SUM($AX356:DT356),DT356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DU356)<0,0,IF(SUM($AX356:DU356)+DU356>$AW356,$AW356-SUM($AX356:DU356),DU356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DV356)<0,0,IF(SUM($AX356:DV356)+DV356>$AW356,$AW356-SUM($AX356:DV356),DV356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DW356)<0,0,IF(SUM($AX356:DW356)+DW356>$AW356,$AW356-SUM($AX356:DW356),DW356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DX356)<0,0,IF(SUM($AX356:DX356)+DX356>$AW356,$AW356-SUM($AX356:DX356),DX356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DY356)<0,0,IF(SUM($AX356:DY356)+DY356>$AW356,$AW356-SUM($AX356:DY356),DY356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:DZ356)<0,0,IF(SUM($AX356:DZ356)+DZ356>$AW356,$AW356-SUM($AX356:DZ356),DZ356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EA356)<0,0,IF(SUM($AX356:EA356)+EA356>$AW356,$AW356-SUM($AX356:EA356),EA356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EB356)<0,0,IF(SUM($AX356:EB356)+EB356>$AW356,$AW356-SUM($AX356:EB356),EB356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EC356)<0,0,IF(SUM($AX356:EC356)+EC356>$AW356,$AW356-SUM($AX356:EC356),EC356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:ED356)<0,0,IF(SUM($AX356:ED356)+ED356>$AW356,$AW356-SUM($AX356:ED356),ED356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EE356)<0,0,IF(SUM($AX356:EE356)+EE356>$AW356,$AW356-SUM($AX356:EE356),EE356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EF356)<0,0,IF(SUM($AX356:EF356)+EF356>$AW356,$AW356-SUM($AX356:EF356),EF356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EG356)<0,0,IF(SUM($AX356:EG356)+EG356>$AW356,$AW356-SUM($AX356:EG356),EG356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EH356)<0,0,IF(SUM($AX356:EH356)+EH356>$AW356,$AW356-SUM($AX356:EH356),EH356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EI356)<0,0,IF(SUM($AX356:EI356)+EI356>$AW356,$AW356-SUM($AX356:EI356),EI356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EJ356)<0,0,IF(SUM($AX356:EJ356)+EJ356>$AW356,$AW356-SUM($AX356:EJ356),EJ356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EK356)<0,0,IF(SUM($AX356:EK356)+EK356>$AW356,$AW356-SUM($AX356:EK356),EK356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EL356)<0,0,IF(SUM($AX356:EL356)+EL356>$AW356,$AW356-SUM($AX356:EL356),EL356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EM356)<0,0,IF(SUM($AX356:EM356)+EM356>$AW356,$AW356-SUM($AX356:EM356),EM356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EN356)<0,0,IF(SUM($AX356:EN356)+EN356>$AW356,$AW356-SUM($AX356:EN356),EN356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EO356)<0,0,IF(SUM($AX356:EO356)+EO356>$AW356,$AW356-SUM($AX356:EO356),EO356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EP356)<0,0,IF(SUM($AX356:EP356)+EP356>$AW356,$AW356-SUM($AX356:EP356),EP356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:EQ356)<0,0,IF(SUM($AX356:EQ356)+EQ356>$AW356,$AW356-SUM($AX356:EQ356),EQ356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:ER356)<0,0,IF(SUM($AX356:ER356)+ER356>$AW356,$AW356-SUM($AX356:ER356),ER356))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AW356:ES356)<0,0,IF(SUM($AX356:ES356)+ES356>$AW356,$AW356-SUM($AX356:ES356),ES356))","v":-1.3877787807814457E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AG357:AG357)+AG357>$AF26,$AF26-SUM($AG357:AG357),AG357)","v":0},{"$f":"IF(SUM($AG357:AH357)+AH357>$AF26,$AF26-SUM($AG357:AH357),AH357)","v":0},{"$f":"IF(SUM($AG357:AI357)+AI357>$AF26,$AF26-SUM($AG357:AI357),AI357)","v":0},{"$f":"IF(SUM($AG357:AJ357)+AJ357>$AF26,$AF26-SUM($AG357:AJ357),AJ357)","v":0},{"$f":"IF(SUM($AG357:AK357)+AK357>$AF26,$AF26-SUM($AG357:AK357),AK357)","v":0},{"$f":"IF(SUM($AG357:AL357)+AL357>$AF26,$AF26-SUM($AG357:AL357),AL357)","v":0},{"$f":"IF(SUM($AG357:AM357)+AM357>$AF26,$AF26-SUM($AG357:AM357),AM357)","v":0},{"$f":"IF(SUM($AG357:AN357)+AN357>$AF26,$AF26-SUM($AG357:AN357),AN357)","v":0},{"$f":"IF(SUM($AG357:AO357)+AO357>$AF26,$AF26-SUM($AG357:AO357),AO357)","v":0},{"$f":"IF(SUM($AG357:AP357)+AP357>$AF26,$AF26-SUM($AG357:AP357),AP357)","v":0},{"$f":"IF(SUM($AG357:AQ357)+AQ357>$AF26,$AF26-SUM($AG357:AQ357),AQ357)","v":0},{"$f":"IF(SUM($AG357:AR357)+AR357>$AF26,$AF26-SUM($AG357:AR357),AR357)","v":0},{"$f":"IF(SUM($AG357:AS357)+AS357>$AF26,$AF26-SUM($AG357:AS357),AS357)","v":0},{"$f":"IF(SUM($AG357:AT357)+AT357>$AF26,$AF26-SUM($AG357:AT357),AT357)","v":0},{"$f":"IF(SUM($AG357:AU357)+AU357>$AF26,$AF26-SUM($AG357:AU357),AU357)","v":0},1.7553669999999997E-2,6.7514115384615368E-4,{"$f":"IF(SUM($AW357:AX357)<0,0,IF(SUM($AX357:AX357)+AX357>$AW357,$AW357-SUM($AX357:AX357),AX357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:AY357)<0,0,IF(SUM($AX357:AY357)+AY357>$AW357,$AW357-SUM($AX357:AY357),AY357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:AZ357)<0,0,IF(SUM($AX357:AZ357)+AZ357>$AW357,$AW357-SUM($AX357:AZ357),AZ357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BA357)<0,0,IF(SUM($AX357:BA357)+BA357>$AW357,$AW357-SUM($AX357:BA357),BA357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BB357)<0,0,IF(SUM($AX357:BB357)+BB357>$AW357,$AW357-SUM($AX357:BB357),BB357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BC357)<0,0,IF(SUM($AX357:BC357)+BC357>$AW357,$AW357-SUM($AX357:BC357),BC357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BD357)<0,0,IF(SUM($AX357:BD357)+BD357>$AW357,$AW357-SUM($AX357:BD357),BD357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BE357)<0,0,IF(SUM($AX357:BE357)+BE357>$AW357,$AW357-SUM($AX357:BE357),BE357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BF357)<0,0,IF(SUM($AX357:BF357)+BF357>$AW357,$AW357-SUM($AX357:BF357),BF357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BG357)<0,0,IF(SUM($AX357:BG357)+BG357>$AW357,$AW357-SUM($AX357:BG357),BG357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BH357)<0,0,IF(SUM($AX357:BH357)+BH357>$AW357,$AW357-SUM($AX357:BH357),BH357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BI357)<0,0,IF(SUM($AX357:BI357)+BI357>$AW357,$AW357-SUM($AX357:BI357),BI357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BJ357)<0,0,IF(SUM($AX357:BJ357)+BJ357>$AW357,$AW357-SUM($AX357:BJ357),BJ357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BK357)<0,0,IF(SUM($AX357:BK357)+BK357>$AW357,$AW357-SUM($AX357:BK357),BK357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BL357)<0,0,IF(SUM($AX357:BL357)+BL357>$AW357,$AW357-SUM($AX357:BL357),BL357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BM357)<0,0,IF(SUM($AX357:BM357)+BM357>$AW357,$AW357-SUM($AX357:BM357),BM357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BN357)<0,0,IF(SUM($AX357:BN357)+BN357>$AW357,$AW357-SUM($AX357:BN357),BN357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BO357)<0,0,IF(SUM($AX357:BO357)+BO357>$AW357,$AW357-SUM($AX357:BO357),BO357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BP357)<0,0,IF(SUM($AX357:BP357)+BP357>$AW357,$AW357-SUM($AX357:BP357),BP357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BQ357)<0,0,IF(SUM($AX357:BQ357)+BQ357>$AW357,$AW357-SUM($AX357:BQ357),BQ357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BR357)<0,0,IF(SUM($AX357:BR357)+BR357>$AW357,$AW357-SUM($AX357:BR357),BR357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BS357)<0,0,IF(SUM($AX357:BS357)+BS357>$AW357,$AW357-SUM($AX357:BS357),BS357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BT357)<0,0,IF(SUM($AX357:BT357)+BT357>$AW357,$AW357-SUM($AX357:BT357),BT357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BU357)<0,0,IF(SUM($AX357:BU357)+BU357>$AW357,$AW357-SUM($AX357:BU357),BU357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BV357)<0,0,IF(SUM($AX357:BV357)+BV357>$AW357,$AW357-SUM($AX357:BV357),BV357))","v":6.7514115384615368E-4},{"$f":"IF(SUM($AW357:BW357)<0,0,IF(SUM($AX357:BW357)+BW357>$AW357,$AW357-SUM($AX357:BW357),BW357))","v":0},{"$f":"IF(SUM($AW357:BX357)<0,0,IF(SUM($AX357:BX357)+BX357>$AW357,$AW357-SUM($AX357:BX357),BX357))","v":0},{"$f":"IF(SUM($AW357:BY357)<0,0,IF(SUM($AX357:BY357)+BY357>$AW357,$AW357-SUM($AX357:BY357),BY357))","v":0},{"$f":"IF(SUM($AW357:BZ357)<0,0,IF(SUM($AX357:BZ357)+BZ357>$AW357,$AW357-SUM($AX357:BZ357),BZ357))","v":0},{"$f":"IF(SUM($AW357:CA357)<0,0,IF(SUM($AX357:CA357)+CA357>$AW357,$AW357-SUM($AX357:CA357),CA357))","v":0},{"$f":"IF(SUM($AW357:CB357)<0,0,IF(SUM($AX357:CB357)+CB357>$AW357,$AW357-SUM($AX357:CB357),CB357))","v":0},{"$f":"IF(SUM($AW357:CC357)<0,0,IF(SUM($AX357:CC357)+CC357>$AW357,$AW357-SUM($AX357:CC357),CC357))","v":0},{"$f":"IF(SUM($AW357:CD357)<0,0,IF(SUM($AX357:CD357)+CD357>$AW357,$AW357-SUM($AX357:CD357),CD357))","v":0},{"$f":"IF(SUM($AW357:CE357)<0,0,IF(SUM($AX357:CE357)+CE357>$AW357,$AW357-SUM($AX357:CE357),CE357))","v":0},{"$f":"IF(SUM($AW357:CF357)<0,0,IF(SUM($AX357:CF357)+CF357>$AW357,$AW357-SUM($AX357:CF357),CF357))","v":0},{"$f":"IF(SUM($AW357:CG357)<0,0,IF(SUM($AX357:CG357)+CG357>$AW357,$AW357-SUM($AX357:CG357),CG357))","v":0},{"$f":"IF(SUM($AW357:CH357)<0,0,IF(SUM($AX357:CH357)+CH357>$AW357,$AW357-SUM($AX357:CH357),CH357))","v":0},{"$f":"IF(SUM($AW357:CI357)<0,0,IF(SUM($AX357:CI357)+CI357>$AW357,$AW357-SUM($AX357:CI357),CI357))","v":0},{"$f":"IF(SUM($AW357:CJ357)<0,0,IF(SUM($AX357:CJ357)+CJ357>$AW357,$AW357-SUM($AX357:CJ357),CJ357))","v":0},{"$f":"IF(SUM($AW357:CK357)<0,0,IF(SUM($AX357:CK357)+CK357>$AW357,$AW357-SUM($AX357:CK357),CK357))","v":0},{"$f":"IF(SUM($AW357:CL357)<0,0,IF(SUM($AX357:CL357)+CL357>$AW357,$AW357-SUM($AX357:CL357),CL357))","v":0},{"$f":"IF(SUM($AW357:CM357)<0,0,IF(SUM($AX357:CM357)+CM357>$AW357,$AW357-SUM($AX357:CM357),CM357))","v":0},{"$f":"IF(SUM($AW357:CN357)<0,0,IF(SUM($AX357:CN357)+CN357>$AW357,$AW357-SUM($AX357:CN357),CN357))","v":0},{"$f":"IF(SUM($AW357:CO357)<0,0,IF(SUM($AX357:CO357)+CO357>$AW357,$AW357-SUM($AX357:CO357),CO357))","v":0},{"$f":"IF(SUM($AW357:CP357)<0,0,IF(SUM($AX357:CP357)+CP357>$AW357,$AW357-SUM($AX357:CP357),CP357))","v":0},{"$f":"IF(SUM($AW357:CQ357)<0,0,IF(SUM($AX357:CQ357)+CQ357>$AW357,$AW357-SUM($AX357:CQ357),CQ357))","v":0},{"$f":"IF(SUM($AW357:CR357)<0,0,IF(SUM($AX357:CR357)+CR357>$AW357,$AW357-SUM($AX357:CR357),CR357))","v":0},{"$f":"IF(SUM($AW357:CS357)<0,0,IF(SUM($AX357:CS357)+CS357>$AW357,$AW357-SUM($AX357:CS357),CS357))","v":0},{"$f":"IF(SUM($AW357:CT357)<0,0,IF(SUM($AX357:CT357)+CT357>$AW357,$AW357-SUM($AX357:CT357),CT357))","v":0},{"$f":"IF(SUM($AW357:CU357)<0,0,IF(SUM($AX357:CU357)+CU357>$AW357,$AW357-SUM($AX357:CU357),CU357))","v":0},{"$f":"IF(SUM($AW357:CV357)<0,0,IF(SUM($AX357:CV357)+CV357>$AW357,$AW357-SUM($AX357:CV357),CV357))","v":0},{"$f":"IF(SUM($AW357:CW357)<0,0,IF(SUM($AX357:CW357)+CW357>$AW357,$AW357-SUM($AX357:CW357),CW357))","v":0},{"$f":"IF(SUM($AW357:CX357)<0,0,IF(SUM($AX357:CX357)+CX357>$AW357,$AW357-SUM($AX357:CX357),CX357))","v":0},{"$f":"IF(SUM($AW357:CY357)<0,0,IF(SUM($AX357:CY357)+CY357>$AW357,$AW357-SUM($AX357:CY357),CY357))","v":0},{"$f":"IF(SUM($AW357:CZ357)<0,0,IF(SUM($AX357:CZ357)+CZ357>$AW357,$AW357-SUM($AX357:CZ357),CZ357))","v":0},{"$f":"IF(SUM($AW357:DA357)<0,0,IF(SUM($AX357:DA357)+DA357>$AW357,$AW357-SUM($AX357:DA357),DA357))","v":0},{"$f":"IF(SUM($AW357:DB357)<0,0,IF(SUM($AX357:DB357)+DB357>$AW357,$AW357-SUM($AX357:DB357),DB357))","v":0},{"$f":"IF(SUM($AW357:DC357)<0,0,IF(SUM($AX357:DC357)+DC357>$AW357,$AW357-SUM($AX357:DC357),DC357))","v":0},{"$f":"IF(SUM($AW357:DD357)<0,0,IF(SUM($AX357:DD357)+DD357>$AW357,$AW357-SUM($AX357:DD357),DD357))","v":0},{"$f":"IF(SUM($AW357:DE357)<0,0,IF(SUM($AX357:DE357)+DE357>$AW357,$AW357-SUM($AX357:DE357),DE357))","v":0},{"$f":"IF(SUM($AW357:DF357)<0,0,IF(SUM($AX357:DF357)+DF357>$AW357,$AW357-SUM($AX357:DF357),DF357))","v":0},{"$f":"IF(SUM($AW357:DG357)<0,0,IF(SUM($AX357:DG357)+DG357>$AW357,$AW357-SUM($AX357:DG357),DG357))","v":0},{"$f":"IF(SUM($AW357:DH357)<0,0,IF(SUM($AX357:DH357)+DH357>$AW357,$AW357-SUM($AX357:DH357),DH357))","v":0},{"$f":"IF(SUM($AW357:DI357)<0,0,IF(SUM($AX357:DI357)+DI357>$AW357,$AW357-SUM($AX357:DI357),DI357))","v":0},{"$f":"IF(SUM($AW357:DJ357)<0,0,IF(SUM($AX357:DJ357)+DJ357>$AW357,$AW357-SUM($AX357:DJ357),DJ357))","v":0},{"$f":"IF(SUM($AW357:DK357)<0,0,IF(SUM($AX357:DK357)+DK357>$AW357,$AW357-SUM($AX357:DK357),DK357))","v":0},{"$f":"IF(SUM($AW357:DL357)<0,0,IF(SUM($AX357:DL357)+DL357>$AW357,$AW357-SUM($AX357:DL357),DL357))","v":0},{"$f":"IF(SUM($AW357:DM357)<0,0,IF(SUM($AX357:DM357)+DM357>$AW357,$AW357-SUM($AX357:DM357),DM357))","v":0},{"$f":"IF(SUM($AW357:DN357)<0,0,IF(SUM($AX357:DN357)+DN357>$AW357,$AW357-SUM($AX357:DN357),DN357))","v":0},{"$f":"IF(SUM($AW357:DO357)<0,0,IF(SUM($AX357:DO357)+DO357>$AW357,$AW357-SUM($AX357:DO357),DO357))","v":0},{"$f":"IF(SUM($AW357:DP357)<0,0,IF(SUM($AX357:DP357)+DP357>$AW357,$AW357-SUM($AX357:DP357),DP357))","v":0},{"$f":"IF(SUM($AW357:DQ357)<0,0,IF(SUM($AX357:DQ357)+DQ357>$AW357,$AW357-SUM($AX357:DQ357),DQ357))","v":0},{"$f":"IF(SUM($AW357:DR357)<0,0,IF(SUM($AX357:DR357)+DR357>$AW357,$AW357-SUM($AX357:DR357),DR357))","v":0},{"$f":"IF(SUM($AW357:DS357)<0,0,IF(SUM($AX357:DS357)+DS357>$AW357,$AW357-SUM($AX357:DS357),DS357))","v":0},{"$f":"IF(SUM($AW357:DT357)<0,0,IF(SUM($AX357:DT357)+DT357>$AW357,$AW357-SUM($AX357:DT357),DT357))","v":0},{"$f":"IF(SUM($AW357:DU357)<0,0,IF(SUM($AX357:DU357)+DU357>$AW357,$AW357-SUM($AX357:DU357),DU357))","v":0},{"$f":"IF(SUM($AW357:DV357)<0,0,IF(SUM($AX357:DV357)+DV357>$AW357,$AW357-SUM($AX357:DV357),DV357))","v":0},{"$f":"IF(SUM($AW357:DW357)<0,0,IF(SUM($AX357:DW357)+DW357>$AW357,$AW357-SUM($AX357:DW357),DW357))","v":0},{"$f":"IF(SUM($AW357:DX357)<0,0,IF(SUM($AX357:DX357)+DX357>$AW357,$AW357-SUM($AX357:DX357),DX357))","v":0},{"$f":"IF(SUM($AW357:DY357)<0,0,IF(SUM($AX357:DY357)+DY357>$AW357,$AW357-SUM($AX357:DY357),DY357))","v":0},{"$f":"IF(SUM($AW357:DZ357)<0,0,IF(SUM($AX357:DZ357)+DZ357>$AW357,$AW357-SUM($AX357:DZ357),DZ357))","v":0},{"$f":"IF(SUM($AW357:EA357)<0,0,IF(SUM($AX357:EA357)+EA357>$AW357,$AW357-SUM($AX357:EA357),EA357))","v":0},{"$f":"IF(SUM($AW357:EB357)<0,0,IF(SUM($AX357:EB357)+EB357>$AW357,$AW357-SUM($AX357:EB357),EB357))","v":0},{"$f":"IF(SUM($AW357:EC357)<0,0,IF(SUM($AX357:EC357)+EC357>$AW357,$AW357-SUM($AX357:EC357),EC357))","v":0},{"$f":"IF(SUM($AW357:ED357)<0,0,IF(SUM($AX357:ED357)+ED357>$AW357,$AW357-SUM($AX357:ED357),ED357))","v":0},{"$f":"IF(SUM($AW357:EE357)<0,0,IF(SUM($AX357:EE357)+EE357>$AW357,$AW357-SUM($AX357:EE357),EE357))","v":0},{"$f":"IF(SUM($AW357:EF357)<0,0,IF(SUM($AX357:EF357)+EF357>$AW357,$AW357-SUM($AX357:EF357),EF357))","v":0},{"$f":"IF(SUM($AW357:EG357)<0,0,IF(SUM($AX357:EG357)+EG357>$AW357,$AW357-SUM($AX357:EG357),EG357))","v":0},{"$f":"IF(SUM($AW357:EH357)<0,0,IF(SUM($AX357:EH357)+EH357>$AW357,$AW357-SUM($AX357:EH357),EH357))","v":0},{"$f":"IF(SUM($AW357:EI357)<0,0,IF(SUM($AX357:EI357)+EI357>$AW357,$AW357-SUM($AX357:EI357),EI357))","v":0},{"$f":"IF(SUM($AW357:EJ357)<0,0,IF(SUM($AX357:EJ357)+EJ357>$AW357,$AW357-SUM($AX357:EJ357),EJ357))","v":0},{"$f":"IF(SUM($AW357:EK357)<0,0,IF(SUM($AX357:EK357)+EK357>$AW357,$AW357-SUM($AX357:EK357),EK357))","v":0},{"$f":"IF(SUM($AW357:EL357)<0,0,IF(SUM($AX357:EL357)+EL357>$AW357,$AW357-SUM($AX357:EL357),EL357))","v":0},{"$f":"IF(SUM($AW357:EM357)<0,0,IF(SUM($AX357:EM357)+EM357>$AW357,$AW357-SUM($AX357:EM357),EM357))","v":0},{"$f":"IF(SUM($AW357:EN357)<0,0,IF(SUM($AX357:EN357)+EN357>$AW357,$AW357-SUM($AX357:EN357),EN357))","v":0},{"$f":"IF(SUM($AW357:EO357)<0,0,IF(SUM($AX357:EO357)+EO357>$AW357,$AW357-SUM($AX357:EO357),EO357))","v":0},{"$f":"IF(SUM($AW357:EP357)<0,0,IF(SUM($AX357:EP357)+EP357>$AW357,$AW357-SUM($AX357:EP357),EP357))","v":0},{"$f":"IF(SUM($AW357:EQ357)<0,0,IF(SUM($AX357:EQ357)+EQ357>$AW357,$AW357-SUM($AX357:EQ357),EQ357))","v":0},{"$f":"IF(SUM($AW357:ER357)<0,0,IF(SUM($AX357:ER357)+ER357>$AW357,$AW357-SUM($AX357:ER357),ER357))","v":0},{"$f":"IF(SUM($AW357:ES357)<0,0,IF(SUM($AX357:ES357)+ES357>$AW357,$AW357-SUM($AX357:ES357),ES357))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4605446348840716E-4,{"$f":"IF(SUM($AG358:AG358)+AG358>$AF27,$AF27-SUM($AG358:AG358),AG358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AH358)+AH358>$AF27,$AF27-SUM($AG358:AH358),AH358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AI358)+AI358>$AF27,$AF27-SUM($AG358:AI358),AI358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AJ358)+AJ358>$AF27,$AF27-SUM($AG358:AJ358),AJ358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AK358)+AK358>$AF27,$AF27-SUM($AG358:AK358),AK358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AL358)+AL358>$AF27,$AF27-SUM($AG358:AL358),AL358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AM358)+AM358>$AF27,$AF27-SUM($AG358:AM358),AM358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AN358)+AN358>$AF27,$AF27-SUM($AG358:AN358),AN358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AO358)+AO358>$AF27,$AF27-SUM($AG358:AO358),AO358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AP358)+AP358>$AF27,$AF27-SUM($AG358:AP358),AP358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AQ358)+AQ358>$AF27,$AF27-SUM($AG358:AQ358),AQ358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AR358)+AR358>$AF27,$AF27-SUM($AG358:AR358),AR358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AS358)+AS358>$AF27,$AF27-SUM($AG358:AS358),AS358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AT358)+AT358>$AF27,$AF27-SUM($AG358:AT358),AT358)","v":2.4605446348840716E-4},{"$f":"IF(SUM($AG358:AU358)+AU358>$AF27,$AF27-SUM($AG358:AU358),AU358)","v":2.4605446348840716E-4},-3.9368714158145154E-3,0,{"$f":"IF(SUM($AW358:AX358)<0,0,IF(SUM($AX358:AX358)+AX358>$AW358,$AW358-SUM($AX358:AX358),AX358))","v":0},{"$f":"IF(SUM($AW358:AY358)<0,0,IF(SUM($AX358:AY358)+AY358>$AW358,$AW358-SUM($AX358:AY358),AY358))","v":0},{"$f":"IF(SUM($AW358:AZ358)<0,0,IF(SUM($AX358:AZ358)+AZ358>$AW358,$AW358-SUM($AX358:AZ358),AZ358))","v":0},{"$f":"IF(SUM($AW358:BA358)<0,0,IF(SUM($AX358:BA358)+BA358>$AW358,$AW358-SUM($AX358:BA358),BA358))","v":0},{"$f":"IF(SUM($AW358:BB358)<0,0,IF(SUM($AX358:BB358)+BB358>$AW358,$AW358-SUM($AX358:BB358),BB358))","v":0},{"$f":"IF(SUM($AW358:BC358)<0,0,IF(SUM($AX358:BC358)+BC358>$AW358,$AW358-SUM($AX358:BC358),BC358))","v":0},{"$f":"IF(SUM($AW358:BD358)<0,0,IF(SUM($AX358:BD358)+BD358>$AW358,$AW358-SUM($AX358:BD358),BD358))","v":0},{"$f":"IF(SUM($AW358:BE358)<0,0,IF(SUM($AX358:BE358)+BE358>$AW358,$AW358-SUM($AX358:BE358),BE358))","v":0},{"$f":"IF(SUM($AW358:BF358)<0,0,IF(SUM($AX358:BF358)+BF358>$AW358,$AW358-SUM($AX358:BF358),BF358))","v":0},{"$f":"IF(SUM($AW358:BG358)<0,0,IF(SUM($AX358:BG358)+BG358>$AW358,$AW358-SUM($AX358:BG358),BG358))","v":0},{"$f":"IF(SUM($AW358:BH358)<0,0,IF(SUM($AX358:BH358)+BH358>$AW358,$AW358-SUM($AX358:BH358),BH358))","v":0},{"$f":"IF(SUM($AW358:BI358)<0,0,IF(SUM($AX358:BI358)+BI358>$AW358,$AW358-SUM($AX358:BI358),BI358))","v":0},{"$f":"IF(SUM($AW358:BJ358)<0,0,IF(SUM($AX358:BJ358)+BJ358>$AW358,$AW358-SUM($AX358:BJ358),BJ358))","v":0},{"$f":"IF(SUM($AW358:BK358)<0,0,IF(SUM($AX358:BK358)+BK358>$AW358,$AW358-SUM($AX358:BK358),BK358))","v":0},{"$f":"IF(SUM($AW358:BL358)<0,0,IF(SUM($AX358:BL358)+BL358>$AW358,$AW358-SUM($AX358:BL358),BL358))","v":0},{"$f":"IF(SUM($AW358:BM358)<0,0,IF(SUM($AX358:BM358)+BM358>$AW358,$AW358-SUM($AX358:BM358),BM358))","v":0},{"$f":"IF(SUM($AW358:BN358)<0,0,IF(SUM($AX358:BN358)+BN358>$AW358,$AW358-SUM($AX358:BN358),BN358))","v":0},{"$f":"IF(SUM($AW358:BO358)<0,0,IF(SUM($AX358:BO358)+BO358>$AW358,$AW358-SUM($AX358:BO358),BO358))","v":0},{"$f":"IF(SUM($AW358:BP358)<0,0,IF(SUM($AX358:BP358)+BP358>$AW358,$AW358-SUM($AX358:BP358),BP358))","v":0},{"$f":"IF(SUM($AW358:BQ358)<0,0,IF(SUM($AX358:BQ358)+BQ358>$AW358,$AW358-SUM($AX358:BQ358),BQ358))","v":0},{"$f":"IF(SUM($AW358:BR358)<0,0,IF(SUM($AX358:BR358)+BR358>$AW358,$AW358-SUM($AX358:BR358),BR358))","v":0},{"$f":"IF(SUM($AW358:BS358)<0,0,IF(SUM($AX358:BS358)+BS358>$AW358,$AW358-SUM($AX358:BS358),BS358))","v":0},{"$f":"IF(SUM($AW358:BT358)<0,0,IF(SUM($AX358:BT358)+BT358>$AW358,$AW358-SUM($AX358:BT358),BT358))","v":0},{"$f":"IF(SUM($AW358:BU358)<0,0,IF(SUM($AX358:BU358)+BU358>$AW358,$AW358-SUM($AX358:BU358),BU358))","v":0},{"$f":"IF(SUM($AW358:BV358)<0,0,IF(SUM($AX358:BV358)+BV358>$AW358,$AW358-SUM($AX358:BV358),BV358))","v":0},{"$f":"IF(SUM($AW358:BW358)<0,0,IF(SUM($AX358:BW358)+BW358>$AW358,$AW358-SUM($AX358:BW358),BW358))","v":0},{"$f":"IF(SUM($AW358:BX358)<0,0,IF(SUM($AX358:BX358)+BX358>$AW358,$AW358-SUM($AX358:BX358),BX358))","v":0},{"$f":"IF(SUM($AW358:BY358)<0,0,IF(SUM($AX358:BY358)+BY358>$AW358,$AW358-SUM($AX358:BY358),BY358))","v":0},{"$f":"IF(SUM($AW358:BZ358)<0,0,IF(SUM($AX358:BZ358)+BZ358>$AW358,$AW358-SUM($AX358:BZ358),BZ358))","v":0},{"$f":"IF(SUM($AW358:CA358)<0,0,IF(SUM($AX358:CA358)+CA358>$AW358,$AW358-SUM($AX358:CA358),CA358))","v":0},{"$f":"IF(SUM($AW358:CB358)<0,0,IF(SUM($AX358:CB358)+CB358>$AW358,$AW358-SUM($AX358:CB358),CB358))","v":0},{"$f":"IF(SUM($AW358:CC358)<0,0,IF(SUM($AX358:CC358)+CC358>$AW358,$AW358-SUM($AX358:CC358),CC358))","v":0},{"$f":"IF(SUM($AW358:CD358)<0,0,IF(SUM($AX358:CD358)+CD358>$AW358,$AW358-SUM($AX358:CD358),CD358))","v":0},{"$f":"IF(SUM($AW358:CE358)<0,0,IF(SUM($AX358:CE358)+CE358>$AW358,$AW358-SUM($AX358:CE358),CE358))","v":0},{"$f":"IF(SUM($AW358:CF358)<0,0,IF(SUM($AX358:CF358)+CF358>$AW358,$AW358-SUM($AX358:CF358),CF358))","v":0},{"$f":"IF(SUM($AW358:CG358)<0,0,IF(SUM($AX358:CG358)+CG358>$AW358,$AW358-SUM($AX358:CG358),CG358))","v":0},{"$f":"IF(SUM($AW358:CH358)<0,0,IF(SUM($AX358:CH358)+CH358>$AW358,$AW358-SUM($AX358:CH358),CH358))","v":0},{"$f":"IF(SUM($AW358:CI358)<0,0,IF(SUM($AX358:CI358)+CI358>$AW358,$AW358-SUM($AX358:CI358),CI358))","v":0},{"$f":"IF(SUM($AW358:CJ358)<0,0,IF(SUM($AX358:CJ358)+CJ358>$AW358,$AW358-SUM($AX358:CJ358),CJ358))","v":0},{"$f":"IF(SUM($AW358:CK358)<0,0,IF(SUM($AX358:CK358)+CK358>$AW358,$AW358-SUM($AX358:CK358),CK358))","v":0},{"$f":"IF(SUM($AW358:CL358)<0,0,IF(SUM($AX358:CL358)+CL358>$AW358,$AW358-SUM($AX358:CL358),CL358))","v":0},{"$f":"IF(SUM($AW358:CM358)<0,0,IF(SUM($AX358:CM358)+CM358>$AW358,$AW358-SUM($AX358:CM358),CM358))","v":0},{"$f":"IF(SUM($AW358:CN358)<0,0,IF(SUM($AX358:CN358)+CN358>$AW358,$AW358-SUM($AX358:CN358),CN358))","v":0},{"$f":"IF(SUM($AW358:CO358)<0,0,IF(SUM($AX358:CO358)+CO358>$AW358,$AW358-SUM($AX358:CO358),CO358))","v":0},{"$f":"IF(SUM($AW358:CP358)<0,0,IF(SUM($AX358:CP358)+CP358>$AW358,$AW358-SUM($AX358:CP358),CP358))","v":0},{"$f":"IF(SUM($AW358:CQ358)<0,0,IF(SUM($AX358:CQ358)+CQ358>$AW358,$AW358-SUM($AX358:CQ358),CQ358))","v":0},{"$f":"IF(SUM($AW358:CR358)<0,0,IF(SUM($AX358:CR358)+CR358>$AW358,$AW358-SUM($AX358:CR358),CR358))","v":0},{"$f":"IF(SUM($AW358:CS358)<0,0,IF(SUM($AX358:CS358)+CS358>$AW358,$AW358-SUM($AX358:CS358),CS358))","v":0},{"$f":"IF(SUM($AW358:CT358)<0,0,IF(SUM($AX358:CT358)+CT358>$AW358,$AW358-SUM($AX358:CT358),CT358))","v":0},{"$f":"IF(SUM($AW358:CU358)<0,0,IF(SUM($AX358:CU358)+CU358>$AW358,$AW358-SUM($AX358:CU358),CU358))","v":0},{"$f":"IF(SUM($AW358:CV358)<0,0,IF(SUM($AX358:CV358)+CV358>$AW358,$AW358-SUM($AX358:CV358),CV358))","v":0},{"$f":"IF(SUM($AW358:CW358)<0,0,IF(SUM($AX358:CW358)+CW358>$AW358,$AW358-SUM($AX358:CW358),CW358))","v":0},{"$f":"IF(SUM($AW358:CX358)<0,0,IF(SUM($AX358:CX358)+CX358>$AW358,$AW358-SUM($AX358:CX358),CX358))","v":0},{"$f":"IF(SUM($AW358:CY358)<0,0,IF(SUM($AX358:CY358)+CY358>$AW358,$AW358-SUM($AX358:CY358),CY358))","v":0},{"$f":"IF(SUM($AW358:CZ358)<0,0,IF(SUM($AX358:CZ358)+CZ358>$AW358,$AW358-SUM($AX358:CZ358),CZ358))","v":0},{"$f":"IF(SUM($AW358:DA358)<0,0,IF(SUM($AX358:DA358)+DA358>$AW358,$AW358-SUM($AX358:DA358),DA358))","v":0},{"$f":"IF(SUM($AW358:DB358)<0,0,IF(SUM($AX358:DB358)+DB358>$AW358,$AW358-SUM($AX358:DB358),DB358))","v":0},{"$f":"IF(SUM($AW358:DC358)<0,0,IF(SUM($AX358:DC358)+DC358>$AW358,$AW358-SUM($AX358:DC358),DC358))","v":0},{"$f":"IF(SUM($AW358:DD358)<0,0,IF(SUM($AX358:DD358)+DD358>$AW358,$AW358-SUM($AX358:DD358),DD358))","v":0},{"$f":"IF(SUM($AW358:DE358)<0,0,IF(SUM($AX358:DE358)+DE358>$AW358,$AW358-SUM($AX358:DE358),DE358))","v":0},{"$f":"IF(SUM($AW358:DF358)<0,0,IF(SUM($AX358:DF358)+DF358>$AW358,$AW358-SUM($AX358:DF358),DF358))","v":0},{"$f":"IF(SUM($AW358:DG358)<0,0,IF(SUM($AX358:DG358)+DG358>$AW358,$AW358-SUM($AX358:DG358),DG358))","v":0},{"$f":"IF(SUM($AW358:DH358)<0,0,IF(SUM($AX358:DH358)+DH358>$AW358,$AW358-SUM($AX358:DH358),DH358))","v":0},{"$f":"IF(SUM($AW358:DI358)<0,0,IF(SUM($AX358:DI358)+DI358>$AW358,$AW358-SUM($AX358:DI358),DI358))","v":0},{"$f":"IF(SUM($AW358:DJ358)<0,0,IF(SUM($AX358:DJ358)+DJ358>$AW358,$AW358-SUM($AX358:DJ358),DJ358))","v":0},{"$f":"IF(SUM($AW358:DK358)<0,0,IF(SUM($AX358:DK358)+DK358>$AW358,$AW358-SUM($AX358:DK358),DK358))","v":0},{"$f":"IF(SUM($AW358:DL358)<0,0,IF(SUM($AX358:DL358)+DL358>$AW358,$AW358-SUM($AX358:DL358),DL358))","v":0},{"$f":"IF(SUM($AW358:DM358)<0,0,IF(SUM($AX358:DM358)+DM358>$AW358,$AW358-SUM($AX358:DM358),DM358))","v":0},{"$f":"IF(SUM($AW358:DN358)<0,0,IF(SUM($AX358:DN358)+DN358>$AW358,$AW358-SUM($AX358:DN358),DN358))","v":0},{"$f":"IF(SUM($AW358:DO358)<0,0,IF(SUM($AX358:DO358)+DO358>$AW358,$AW358-SUM($AX358:DO358),DO358))","v":0},{"$f":"IF(SUM($AW358:DP358)<0,0,IF(SUM($AX358:DP358)+DP358>$AW358,$AW358-SUM($AX358:DP358),DP358))","v":0},{"$f":"IF(SUM($AW358:DQ358)<0,0,IF(SUM($AX358:DQ358)+DQ358>$AW358,$AW358-SUM($AX358:DQ358),DQ358))","v":0},{"$f":"IF(SUM($AW358:DR358)<0,0,IF(SUM($AX358:DR358)+DR358>$AW358,$AW358-SUM($AX358:DR358),DR358))","v":0},{"$f":"IF(SUM($AW358:DS358)<0,0,IF(SUM($AX358:DS358)+DS358>$AW358,$AW358-SUM($AX358:DS358),DS358))","v":0},{"$f":"IF(SUM($AW358:DT358)<0,0,IF(SUM($AX358:DT358)+DT358>$AW358,$AW358-SUM($AX358:DT358),DT358))","v":0},{"$f":"IF(SUM($AW358:DU358)<0,0,IF(SUM($AX358:DU358)+DU358>$AW358,$AW358-SUM($AX358:DU358),DU358))","v":0},{"$f":"IF(SUM($AW358:DV358)<0,0,IF(SUM($AX358:DV358)+DV358>$AW358,$AW358-SUM($AX358:DV358),DV358))","v":0},{"$f":"IF(SUM($AW358:DW358)<0,0,IF(SUM($AX358:DW358)+DW358>$AW358,$AW358-SUM($AX358:DW358),DW358))","v":0},{"$f":"IF(SUM($AW358:DX358)<0,0,IF(SUM($AX358:DX358)+DX358>$AW358,$AW358-SUM($AX358:DX358),DX358))","v":0},{"$f":"IF(SUM($AW358:DY358)<0,0,IF(SUM($AX358:DY358)+DY358>$AW358,$AW358-SUM($AX358:DY358),DY358))","v":0},{"$f":"IF(SUM($AW358:DZ358)<0,0,IF(SUM($AX358:DZ358)+DZ358>$AW358,$AW358-SUM($AX358:DZ358),DZ358))","v":0},{"$f":"IF(SUM($AW358:EA358)<0,0,IF(SUM($AX358:EA358)+EA358>$AW358,$AW358-SUM($AX358:EA358),EA358))","v":0},{"$f":"IF(SUM($AW358:EB358)<0,0,IF(SUM($AX358:EB358)+EB358>$AW358,$AW358-SUM($AX358:EB358),EB358))","v":0},{"$f":"IF(SUM($AW358:EC358)<0,0,IF(SUM($AX358:EC358)+EC358>$AW358,$AW358-SUM($AX358:EC358),EC358))","v":0},{"$f":"IF(SUM($AW358:ED358)<0,0,IF(SUM($AX358:ED358)+ED358>$AW358,$AW358-SUM($AX358:ED358),ED358))","v":0},{"$f":"IF(SUM($AW358:EE358)<0,0,IF(SUM($AX358:EE358)+EE358>$AW358,$AW358-SUM($AX358:EE358),EE358))","v":0},{"$f":"IF(SUM($AW358:EF358)<0,0,IF(SUM($AX358:EF358)+EF358>$AW358,$AW358-SUM($AX358:EF358),EF358))","v":0},{"$f":"IF(SUM($AW358:EG358)<0,0,IF(SUM($AX358:EG358)+EG358>$AW358,$AW358-SUM($AX358:EG358),EG358))","v":0},{"$f":"IF(SUM($AW358:EH358)<0,0,IF(SUM($AX358:EH358)+EH358>$AW358,$AW358-SUM($AX358:EH358),EH358))","v":0},{"$f":"IF(SUM($AW358:EI358)<0,0,IF(SUM($AX358:EI358)+EI358>$AW358,$AW358-SUM($AX358:EI358),EI358))","v":0},{"$f":"IF(SUM($AW358:EJ358)<0,0,IF(SUM($AX358:EJ358)+EJ358>$AW358,$AW358-SUM($AX358:EJ358),EJ358))","v":0},{"$f":"IF(SUM($AW358:EK358)<0,0,IF(SUM($AX358:EK358)+EK358>$AW358,$AW358-SUM($AX358:EK358),EK358))","v":0},{"$f":"IF(SUM($AW358:EL358)<0,0,IF(SUM($AX358:EL358)+EL358>$AW358,$AW358-SUM($AX358:EL358),EL358))","v":0},{"$f":"IF(SUM($AW358:EM358)<0,0,IF(SUM($AX358:EM358)+EM358>$AW358,$AW358-SUM($AX358:EM358),EM358))","v":0},{"$f":"IF(SUM($AW358:EN358)<0,0,IF(SUM($AX358:EN358)+EN358>$AW358,$AW358-SUM($AX358:EN358),EN358))","v":0},{"$f":"IF(SUM($AW358:EO358)<0,0,IF(SUM($AX358:EO358)+EO358>$AW358,$AW358-SUM($AX358:EO358),EO358))","v":0},{"$f":"IF(SUM($AW358:EP358)<0,0,IF(SUM($AX358:EP358)+EP358>$AW358,$AW358-SUM($AX358:EP358),EP358))","v":0},{"$f":"IF(SUM($AW358:EQ358)<0,0,IF(SUM($AX358:EQ358)+EQ358>$AW358,$AW358-SUM($AX358:EQ358),EQ358))","v":0},{"$f":"IF(SUM($AW358:ER358)<0,0,IF(SUM($AX358:ER358)+ER358>$AW358,$AW358-SUM($AX358:ER358),ER358))","v":0},{"$f":"IF(SUM($AW358:ES358)<0,0,IF(SUM($AX358:ES358)+ES358>$AW358,$AW358-SUM($AX358:ES358),ES358))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AG359:AG359)+AG359>$AF28,$AF28-SUM($AG359:AG359),AG359)","v":0},{"$f":"IF(SUM($AG359:AH359)+AH359>$AF28,$AF28-SUM($AG359:AH359),AH359)","v":0},{"$f":"IF(SUM($AG359:AI359)+AI359>$AF28,$AF28-SUM($AG359:AI359),AI359)","v":0},{"$f":"IF(SUM($AG359:AJ359)+AJ359>$AF28,$AF28-SUM($AG359:AJ359),AJ359)","v":0},{"$f":"IF(SUM($AG359:AK359)+AK359>$AF28,$AF28-SUM($AG359:AK359),AK359)","v":0},{"$f":"IF(SUM($AG359:AL359)+AL359>$AF28,$AF28-SUM($AG359:AL359),AL359)","v":0},{"$f":"IF(SUM($AG359:AM359)+AM359>$AF28,$AF28-SUM($AG359:AM359),AM359)","v":0},{"$f":"IF(SUM($AG359:AN359)+AN359>$AF28,$AF28-SUM($AG359:AN359),AN359)","v":0},{"$f":"IF(SUM($AG359:AO359)+AO359>$AF28,$AF28-SUM($AG359:AO359),AO359)","v":0},{"$f":"IF(SUM($AG359:AP359)+AP359>$AF28,$AF28-SUM($AG359:AP359),AP359)","v":0},{"$f":"IF(SUM($AG359:AQ359)+AQ359>$AF28,$AF28-SUM($AG359:AQ359),AQ359)","v":0},{"$f":"IF(SUM($AG359:AR359)+AR359>$AF28,$AF28-SUM($AG359:AR359),AR359)","v":0},{"$f":"IF(SUM($AG359:AS359)+AS359>$AF28,$AF28-SUM($AG359:AS359),AS359)","v":0},{"$f":"IF(SUM($AG359:AT359)+AT359>$AF28,$AF28-SUM($AG359:AT359),AT359)","v":0},{"$f":"IF(SUM($AG359:AU359)+AU359>$AF28,$AF28-SUM($AG359:AU359),AU359)","v":0},0,0,{"$f":"IF(SUM($AW359:AX359)<0,0,IF(SUM($AX359:AX359)+AX359>$AW359,$AW359-SUM($AX359:AX359),AX359))","v":0},{"$f":"IF(SUM($AW359:AY359)<0,0,IF(SUM($AX359:AY359)+AY359>$AW359,$AW359-SUM($AX359:AY359),AY359))","v":0},{"$f":"IF(SUM($AW359:AZ359)<0,0,IF(SUM($AX359:AZ359)+AZ359>$AW359,$AW359-SUM($AX359:AZ359),AZ359))","v":0},{"$f":"IF(SUM($AW359:BA359)<0,0,IF(SUM($AX359:BA359)+BA359>$AW359,$AW359-SUM($AX359:BA359),BA359))","v":0},{"$f":"IF(SUM($AW359:BB359)<0,0,IF(SUM($AX359:BB359)+BB359>$AW359,$AW359-SUM($AX359:BB359),BB359))","v":0},{"$f":"IF(SUM($AW359:BC359)<0,0,IF(SUM($AX359:BC359)+BC359>$AW359,$AW359-SUM($AX359:BC359),BC359))","v":0},{"$f":"IF(SUM($AW359:BD359)<0,0,IF(SUM($AX359:BD359)+BD359>$AW359,$AW359-SUM($AX359:BD359),BD359))","v":0},{"$f":"IF(SUM($AW359:BE359)<0,0,IF(SUM($AX359:BE359)+BE359>$AW359,$AW359-SUM($AX359:BE359),BE359))","v":0},{"$f":"IF(SUM($AW359:BF359)<0,0,IF(SUM($AX359:BF359)+BF359>$AW359,$AW359-SUM($AX359:BF359),BF359))","v":0},{"$f":"IF(SUM($AW359:BG359)<0,0,IF(SUM($AX359:BG359)+BG359>$AW359,$AW359-SUM($AX359:BG359),BG359))","v":0},{"$f":"IF(SUM($AW359:BH359)<0,0,IF(SUM($AX359:BH359)+BH359>$AW359,$AW359-SUM($AX359:BH359),BH359))","v":0},{"$f":"IF(SUM($AW359:BI359)<0,0,IF(SUM($AX359:BI359)+BI359>$AW359,$AW359-SUM($AX359:BI359),BI359))","v":0},{"$f":"IF(SUM($AW359:BJ359)<0,0,IF(SUM($AX359:BJ359)+BJ359>$AW359,$AW359-SUM($AX359:BJ359),BJ359))","v":0},{"$f":"IF(SUM($AW359:BK359)<0,0,IF(SUM($AX359:BK359)+BK359>$AW359,$AW359-SUM($AX359:BK359),BK359))","v":0},{"$f":"IF(SUM($AW359:BL359)<0,0,IF(SUM($AX359:BL359)+BL359>$AW359,$AW359-SUM($AX359:BL359),BL359))","v":0},{"$f":"IF(SUM($AW359:BM359)<0,0,IF(SUM($AX359:BM359)+BM359>$AW359,$AW359-SUM($AX359:BM359),BM359))","v":0},{"$f":"IF(SUM($AW359:BN359)<0,0,IF(SUM($AX359:BN359)+BN359>$AW359,$AW359-SUM($AX359:BN359),BN359))","v":0},{"$f":"IF(SUM($AW359:BO359)<0,0,IF(SUM($AX359:BO359)+BO359>$AW359,$AW359-SUM($AX359:BO359),BO359))","v":0},{"$f":"IF(SUM($AW359:BP359)<0,0,IF(SUM($AX359:BP359)+BP359>$AW359,$AW359-SUM($AX359:BP359),BP359))","v":0},{"$f":"IF(SUM($AW359:BQ359)<0,0,IF(SUM($AX359:BQ359)+BQ359>$AW359,$AW359-SUM($AX359:BQ359),BQ359))","v":0},{"$f":"IF(SUM($AW359:BR359)<0,0,IF(SUM($AX359:BR359)+BR359>$AW359,$AW359-SUM($AX359:BR359),BR359))","v":0},{"$f":"IF(SUM($AW359:BS359)<0,0,IF(SUM($AX359:BS359)+BS359>$AW359,$AW359-SUM($AX359:BS359),BS359))","v":0},{"$f":"IF(SUM($AW359:BT359)<0,0,IF(SUM($AX359:BT359)+BT359>$AW359,$AW359-SUM($AX359:BT359),BT359))","v":0},{"$f":"IF(SUM($AW359:BU359)<0,0,IF(SUM($AX359:BU359)+BU359>$AW359,$AW359-SUM($AX359:BU359),BU359))","v":0},{"$f":"IF(SUM($AW359:BV359)<0,0,IF(SUM($AX359:BV359)+BV359>$AW359,$AW359-SUM($AX359:BV359),BV359))","v":0},{"$f":"IF(SUM($AW359:BW359)<0,0,IF(SUM($AX359:BW359)+BW359>$AW359,$AW359-SUM($AX359:BW359),BW359))","v":0},{"$f":"IF(SUM($AW359:BX359)<0,0,IF(SUM($AX359:BX359)+BX359>$AW359,$AW359-SUM($AX359:BX359),BX359))","v":0},{"$f":"IF(SUM($AW359:BY359)<0,0,IF(SUM($AX359:BY359)+BY359>$AW359,$AW359-SUM($AX359:BY359),BY359))","v":0},{"$f":"IF(SUM($AW359:BZ359)<0,0,IF(SUM($AX359:BZ359)+BZ359>$AW359,$AW359-SUM($AX359:BZ359),BZ359))","v":0},{"$f":"IF(SUM($AW359:CA359)<0,0,IF(SUM($AX359:CA359)+CA359>$AW359,$AW359-SUM($AX359:CA359),CA359))","v":0},{"$f":"IF(SUM($AW359:CB359)<0,0,IF(SUM($AX359:CB359)+CB359>$AW359,$AW359-SUM($AX359:CB359),CB359))","v":0},{"$f":"IF(SUM($AW359:CC359)<0,0,IF(SUM($AX359:CC359)+CC359>$AW359,$AW359-SUM($AX359:CC359),CC359))","v":0},{"$f":"IF(SUM($AW359:CD359)<0,0,IF(SUM($AX359:CD359)+CD359>$AW359,$AW359-SUM($AX359:CD359),CD359))","v":0},{"$f":"IF(SUM($AW359:CE359)<0,0,IF(SUM($AX359:CE359)+CE359>$AW359,$AW359-SUM($AX359:CE359),CE359))","v":0},{"$f":"IF(SUM($AW359:CF359)<0,0,IF(SUM($AX359:CF359)+CF359>$AW359,$AW359-SUM($AX359:CF359),CF359))","v":0},{"$f":"IF(SUM($AW359:CG359)<0,0,IF(SUM($AX359:CG359)+CG359>$AW359,$AW359-SUM($AX359:CG359),CG359))","v":0},{"$f":"IF(SUM($AW359:CH359)<0,0,IF(SUM($AX359:CH359)+CH359>$AW359,$AW359-SUM($AX359:CH359),CH359))","v":0},{"$f":"IF(SUM($AW359:CI359)<0,0,IF(SUM($AX359:CI359)+CI359>$AW359,$AW359-SUM($AX359:CI359),CI359))","v":0},{"$f":"IF(SUM($AW359:CJ359)<0,0,IF(SUM($AX359:CJ359)+CJ359>$AW359,$AW359-SUM($AX359:CJ359),CJ359))","v":0},{"$f":"IF(SUM($AW359:CK359)<0,0,IF(SUM($AX359:CK359)+CK359>$AW359,$AW359-SUM($AX359:CK359),CK359))","v":0},{"$f":"IF(SUM($AW359:CL359)<0,0,IF(SUM($AX359:CL359)+CL359>$AW359,$AW359-SUM($AX359:CL359),CL359))","v":0},{"$f":"IF(SUM($AW359:CM359)<0,0,IF(SUM($AX359:CM359)+CM359>$AW359,$AW359-SUM($AX359:CM359),CM359))","v":0},{"$f":"IF(SUM($AW359:CN359)<0,0,IF(SUM($AX359:CN359)+CN359>$AW359,$AW359-SUM($AX359:CN359),CN359))","v":0},{"$f":"IF(SUM($AW359:CO359)<0,0,IF(SUM($AX359:CO359)+CO359>$AW359,$AW359-SUM($AX359:CO359),CO359))","v":0},{"$f":"IF(SUM($AW359:CP359)<0,0,IF(SUM($AX359:CP359)+CP359>$AW359,$AW359-SUM($AX359:CP359),CP359))","v":0},{"$f":"IF(SUM($AW359:CQ359)<0,0,IF(SUM($AX359:CQ359)+CQ359>$AW359,$AW359-SUM($AX359:CQ359),CQ359))","v":0},{"$f":"IF(SUM($AW359:CR359)<0,0,IF(SUM($AX359:CR359)+CR359>$AW359,$AW359-SUM($AX359:CR359),CR359))","v":0},{"$f":"IF(SUM($AW359:CS359)<0,0,IF(SUM($AX359:CS359)+CS359>$AW359,$AW359-SUM($AX359:CS359),CS359))","v":0},{"$f":"IF(SUM($AW359:CT359)<0,0,IF(SUM($AX359:CT359)+CT359>$AW359,$AW359-SUM($AX359:CT359),CT359))","v":0},{"$f":"IF(SUM($AW359:CU359)<0,0,IF(SUM($AX359:CU359)+CU359>$AW359,$AW359-SUM($AX359:CU359),CU359))","v":0},{"$f":"IF(SUM($AW359:CV359)<0,0,IF(SUM($AX359:CV359)+CV359>$AW359,$AW359-SUM($AX359:CV359),CV359))","v":0},{"$f":"IF(SUM($AW359:CW359)<0,0,IF(SUM($AX359:CW359)+CW359>$AW359,$AW359-SUM($AX359:CW359),CW359))","v":0},{"$f":"IF(SUM($AW359:CX359)<0,0,IF(SUM($AX359:CX359)+CX359>$AW359,$AW359-SUM($AX359:CX359),CX359))","v":0},{"$f":"IF(SUM($AW359:CY359)<0,0,IF(SUM($AX359:CY359)+CY359>$AW359,$AW359-SUM($AX359:CY359),CY359))","v":0},{"$f":"IF(SUM($AW359:CZ359)<0,0,IF(SUM($AX359:CZ359)+CZ359>$AW359,$AW359-SUM($AX359:CZ359),CZ359))","v":0},{"$f":"IF(SUM($AW359:DA359)<0,0,IF(SUM($AX359:DA359)+DA359>$AW359,$AW359-SUM($AX359:DA359),DA359))","v":0},{"$f":"IF(SUM($AW359:DB359)<0,0,IF(SUM($AX359:DB359)+DB359>$AW359,$AW359-SUM($AX359:DB359),DB359))","v":0},{"$f":"IF(SUM($AW359:DC359)<0,0,IF(SUM($AX359:DC359)+DC359>$AW359,$AW359-SUM($AX359:DC359),DC359))","v":0},{"$f":"IF(SUM($AW359:DD359)<0,0,IF(SUM($AX359:DD359)+DD359>$AW359,$AW359-SUM($AX359:DD359),DD359))","v":0},{"$f":"IF(SUM($AW359:DE359)<0,0,IF(SUM($AX359:DE359)+DE359>$AW359,$AW359-SUM($AX359:DE359),DE359))","v":0},{"$f":"IF(SUM($AW359:DF359)<0,0,IF(SUM($AX359:DF359)+DF359>$AW359,$AW359-SUM($AX359:DF359),DF359))","v":0},{"$f":"IF(SUM($AW359:DG359)<0,0,IF(SUM($AX359:DG359)+DG359>$AW359,$AW359-SUM($AX359:DG359),DG359))","v":0},{"$f":"IF(SUM($AW359:DH359)<0,0,IF(SUM($AX359:DH359)+DH359>$AW359,$AW359-SUM($AX359:DH359),DH359))","v":0},{"$f":"IF(SUM($AW359:DI359)<0,0,IF(SUM($AX359:DI359)+DI359>$AW359,$AW359-SUM($AX359:DI359),DI359))","v":0},{"$f":"IF(SUM($AW359:DJ359)<0,0,IF(SUM($AX359:DJ359)+DJ359>$AW359,$AW359-SUM($AX359:DJ359),DJ359))","v":0},{"$f":"IF(SUM($AW359:DK359)<0,0,IF(SUM($AX359:DK359)+DK359>$AW359,$AW359-SUM($AX359:DK359),DK359))","v":0},{"$f":"IF(SUM($AW359:DL359)<0,0,IF(SUM($AX359:DL359)+DL359>$AW359,$AW359-SUM($AX359:DL359),DL359))","v":0},{"$f":"IF(SUM($AW359:DM359)<0,0,IF(SUM($AX359:DM359)+DM359>$AW359,$AW359-SUM($AX359:DM359),DM359))","v":0},{"$f":"IF(SUM($AW359:DN359)<0,0,IF(SUM($AX359:DN359)+DN359>$AW359,$AW359-SUM($AX359:DN359),DN359))","v":0},{"$f":"IF(SUM($AW359:DO359)<0,0,IF(SUM($AX359:DO359)+DO359>$AW359,$AW359-SUM($AX359:DO359),DO359))","v":0},{"$f":"IF(SUM($AW359:DP359)<0,0,IF(SUM($AX359:DP359)+DP359>$AW359,$AW359-SUM($AX359:DP359),DP359))","v":0},{"$f":"IF(SUM($AW359:DQ359)<0,0,IF(SUM($AX359:DQ359)+DQ359>$AW359,$AW359-SUM($AX359:DQ359),DQ359))","v":0},{"$f":"IF(SUM($AW359:DR359)<0,0,IF(SUM($AX359:DR359)+DR359>$AW359,$AW359-SUM($AX359:DR359),DR359))","v":0},{"$f":"IF(SUM($AW359:DS359)<0,0,IF(SUM($AX359:DS359)+DS359>$AW359,$AW359-SUM($AX359:DS359),DS359))","v":0},{"$f":"IF(SUM($AW359:DT359)<0,0,IF(SUM($AX359:DT359)+DT359>$AW359,$AW359-SUM($AX359:DT359),DT359))","v":0},{"$f":"IF(SUM($AW359:DU359)<0,0,IF(SUM($AX359:DU359)+DU359>$AW359,$AW359-SUM($AX359:DU359),DU359))","v":0},{"$f":"IF(SUM($AW359:DV359)<0,0,IF(SUM($AX359:DV359)+DV359>$AW359,$AW359-SUM($AX359:DV359),DV359))","v":0},{"$f":"IF(SUM($AW359:DW359)<0,0,IF(SUM($AX359:DW359)+DW359>$AW359,$AW359-SUM($AX359:DW359),DW359))","v":0},{"$f":"IF(SUM($AW359:DX359)<0,0,IF(SUM($AX359:DX359)+DX359>$AW359,$AW359-SUM($AX359:DX359),DX359))","v":0},{"$f":"IF(SUM($AW359:DY359)<0,0,IF(SUM($AX359:DY359)+DY359>$AW359,$AW359-SUM($AX359:DY359),DY359))","v":0},{"$f":"IF(SUM($AW359:DZ359)<0,0,IF(SUM($AX359:DZ359)+DZ359>$AW359,$AW359-SUM($AX359:DZ359),DZ359))","v":0},{"$f":"IF(SUM($AW359:EA359)<0,0,IF(SUM($AX359:EA359)+EA359>$AW359,$AW359-SUM($AX359:EA359),EA359))","v":0},{"$f":"IF(SUM($AW359:EB359)<0,0,IF(SUM($AX359:EB359)+EB359>$AW359,$AW359-SUM($AX359:EB359),EB359))","v":0},{"$f":"IF(SUM($AW359:EC359)<0,0,IF(SUM($AX359:EC359)+EC359>$AW359,$AW359-SUM($AX359:EC359),EC359))","v":0},{"$f":"IF(SUM($AW359:ED359)<0,0,IF(SUM($AX359:ED359)+ED359>$AW359,$AW359-SUM($AX359:ED359),ED359))","v":0},{"$f":"IF(SUM($AW359:EE359)<0,0,IF(SUM($AX359:EE359)+EE359>$AW359,$AW359-SUM($AX359:EE359),EE359))","v":0},{"$f":"IF(SUM($AW359:EF359)<0,0,IF(SUM($AX359:EF359)+EF359>$AW359,$AW359-SUM($AX359:EF359),EF359))","v":0},{"$f":"IF(SUM($AW359:EG359)<0,0,IF(SUM($AX359:EG359)+EG359>$AW359,$AW359-SUM($AX359:EG359),EG359))","v":0},{"$f":"IF(SUM($AW359:EH359)<0,0,IF(SUM($AX359:EH359)+EH359>$AW359,$AW359-SUM($AX359:EH359),EH359))","v":0},{"$f":"IF(SUM($AW359:EI359)<0,0,IF(SUM($AX359:EI359)+EI359>$AW359,$AW359-SUM($AX359:EI359),EI359))","v":0},{"$f":"IF(SUM($AW359:EJ359)<0,0,IF(SUM($AX359:EJ359)+EJ359>$AW359,$AW359-SUM($AX359:EJ359),EJ359))","v":0},{"$f":"IF(SUM($AW359:EK359)<0,0,IF(SUM($AX359:EK359)+EK359>$AW359,$AW359-SUM($AX359:EK359),EK359))","v":0},{"$f":"IF(SUM($AW359:EL359)<0,0,IF(SUM($AX359:EL359)+EL359>$AW359,$AW359-SUM($AX359:EL359),EL359))","v":0},{"$f":"IF(SUM($AW359:EM359)<0,0,IF(SUM($AX359:EM359)+EM359>$AW359,$AW359-SUM($AX359:EM359),EM359))","v":0},{"$f":"IF(SUM($AW359:EN359)<0,0,IF(SUM($AX359:EN359)+EN359>$AW359,$AW359-SUM($AX359:EN359),EN359))","v":0},{"$f":"IF(SUM($AW359:EO359)<0,0,IF(SUM($AX359:EO359)+EO359>$AW359,$AW359-SUM($AX359:EO359),EO359))","v":0},{"$f":"IF(SUM($AW359:EP359)<0,0,IF(SUM($AX359:EP359)+EP359>$AW359,$AW359-SUM($AX359:EP359),EP359))","v":0},{"$f":"IF(SUM($AW359:EQ359)<0,0,IF(SUM($AX359:EQ359)+EQ359>$AW359,$AW359-SUM($AX359:EQ359),EQ359))","v":0},{"$f":"IF(SUM($AW359:ER359)<0,0,IF(SUM($AX359:ER359)+ER359>$AW359,$AW359-SUM($AX359:ER359),ER359))","v":0},{"$f":"IF(SUM($AW359:ES359)<0,0,IF(SUM($AX359:ES359)+ES359>$AW359,$AW359-SUM($AX359:ES359),ES359))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AG360:AG360)+AG360>$AF29,$AF29-SUM($AG360:AG360),AG360)","v":0},{"$f":"IF(SUM($AG360:AH360)+AH360>$AF29,$AF29-SUM($AG360:AH360),AH360)","v":0},{"$f":"IF(SUM($AG360:AI360)+AI360>$AF29,$AF29-SUM($AG360:AI360),AI360)","v":0},{"$f":"IF(SUM($AG360:AJ360)+AJ360>$AF29,$AF29-SUM($AG360:AJ360),AJ360)","v":0},{"$f":"IF(SUM($AG360:AK360)+AK360>$AF29,$AF29-SUM($AG360:AK360),AK360)","v":0},{"$f":"IF(SUM($AG360:AL360)+AL360>$AF29,$AF29-SUM($AG360:AL360),AL360)","v":0},{"$f":"IF(SUM($AG360:AM360)+AM360>$AF29,$AF29-SUM($AG360:AM360),AM360)","v":0},{"$f":"IF(SUM($AG360:AN360)+AN360>$AF29,$AF29-SUM($AG360:AN360),AN360)","v":0},{"$f":"IF(SUM($AG360:AO360)+AO360>$AF29,$AF29-SUM($AG360:AO360),AO360)","v":0},{"$f":"IF(SUM($AG360:AP360)+AP360>$AF29,$AF29-SUM($AG360:AP360),AP360)","v":0},{"$f":"IF(SUM($AG360:AQ360)+AQ360>$AF29,$AF29-SUM($AG360:AQ360),AQ360)","v":0},{"$f":"IF(SUM($AG360:AR360)+AR360>$AF29,$AF29-SUM($AG360:AR360),AR360)","v":0},{"$f":"IF(SUM($AG360:AS360)+AS360>$AF29,$AF29-SUM($AG360:AS360),AS360)","v":0},{"$f":"IF(SUM($AG360:AT360)+AT360>$AF29,$AF29-SUM($AG360:AT360),AT360)","v":0},{"$f":"IF(SUM($AG360:AU360)+AU360>$AF29,$AF29-SUM($AG360:AU360),AU360)","v":0},2.6190000000000002E-3,5.6934782608695657E-5,{"$f":"IF(SUM($AW360:AX360)<0,0,IF(SUM($AX360:AX360)+AX360>$AW360,$AW360-SUM($AX360:AX360),AX360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:AY360)<0,0,IF(SUM($AX360:AY360)+AY360>$AW360,$AW360-SUM($AX360:AY360),AY360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:AZ360)<0,0,IF(SUM($AX360:AZ360)+AZ360>$AW360,$AW360-SUM($AX360:AZ360),AZ360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BA360)<0,0,IF(SUM($AX360:BA360)+BA360>$AW360,$AW360-SUM($AX360:BA360),BA360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BB360)<0,0,IF(SUM($AX360:BB360)+BB360>$AW360,$AW360-SUM($AX360:BB360),BB360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BC360)<0,0,IF(SUM($AX360:BC360)+BC360>$AW360,$AW360-SUM($AX360:BC360),BC360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BD360)<0,0,IF(SUM($AX360:BD360)+BD360>$AW360,$AW360-SUM($AX360:BD360),BD360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BE360)<0,0,IF(SUM($AX360:BE360)+BE360>$AW360,$AW360-SUM($AX360:BE360),BE360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BF360)<0,0,IF(SUM($AX360:BF360)+BF360>$AW360,$AW360-SUM($AX360:BF360),BF360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BG360)<0,0,IF(SUM($AX360:BG360)+BG360>$AW360,$AW360-SUM($AX360:BG360),BG360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BH360)<0,0,IF(SUM($AX360:BH360)+BH360>$AW360,$AW360-SUM($AX360:BH360),BH360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BI360)<0,0,IF(SUM($AX360:BI360)+BI360>$AW360,$AW360-SUM($AX360:BI360),BI360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BJ360)<0,0,IF(SUM($AX360:BJ360)+BJ360>$AW360,$AW360-SUM($AX360:BJ360),BJ360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BK360)<0,0,IF(SUM($AX360:BK360)+BK360>$AW360,$AW360-SUM($AX360:BK360),BK360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BL360)<0,0,IF(SUM($AX360:BL360)+BL360>$AW360,$AW360-SUM($AX360:BL360),BL360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BM360)<0,0,IF(SUM($AX360:BM360)+BM360>$AW360,$AW360-SUM($AX360:BM360),BM360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BN360)<0,0,IF(SUM($AX360:BN360)+BN360>$AW360,$AW360-SUM($AX360:BN360),BN360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BO360)<0,0,IF(SUM($AX360:BO360)+BO360>$AW360,$AW360-SUM($AX360:BO360),BO360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BP360)<0,0,IF(SUM($AX360:BP360)+BP360>$AW360,$AW360-SUM($AX360:BP360),BP360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BQ360)<0,0,IF(SUM($AX360:BQ360)+BQ360>$AW360,$AW360-SUM($AX360:BQ360),BQ360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BR360)<0,0,IF(SUM($AX360:BR360)+BR360>$AW360,$AW360-SUM($AX360:BR360),BR360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BS360)<0,0,IF(SUM($AX360:BS360)+BS360>$AW360,$AW360-SUM($AX360:BS360),BS360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BT360)<0,0,IF(SUM($AX360:BT360)+BT360>$AW360,$AW360-SUM($AX360:BT360),BT360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BU360)<0,0,IF(SUM($AX360:BU360)+BU360>$AW360,$AW360-SUM($AX360:BU360),BU360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BV360)<0,0,IF(SUM($AX360:BV360)+BV360>$AW360,$AW360-SUM($AX360:BV360),BV360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BW360)<0,0,IF(SUM($AX360:BW360)+BW360>$AW360,$AW360-SUM($AX360:BW360),BW360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BX360)<0,0,IF(SUM($AX360:BX360)+BX360>$AW360,$AW360-SUM($AX360:BX360),BX360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BY360)<0,0,IF(SUM($AX360:BY360)+BY360>$AW360,$AW360-SUM($AX360:BY360),BY360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:BZ360)<0,0,IF(SUM($AX360:BZ360)+BZ360>$AW360,$AW360-SUM($AX360:BZ360),BZ360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CA360)<0,0,IF(SUM($AX360:CA360)+CA360>$AW360,$AW360-SUM($AX360:CA360),CA360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CB360)<0,0,IF(SUM($AX360:CB360)+CB360>$AW360,$AW360-SUM($AX360:CB360),CB360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CC360)<0,0,IF(SUM($AX360:CC360)+CC360>$AW360,$AW360-SUM($AX360:CC360),CC360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CD360)<0,0,IF(SUM($AX360:CD360)+CD360>$AW360,$AW360-SUM($AX360:CD360),CD360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CE360)<0,0,IF(SUM($AX360:CE360)+CE360>$AW360,$AW360-SUM($AX360:CE360),CE360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CF360)<0,0,IF(SUM($AX360:CF360)+CF360>$AW360,$AW360-SUM($AX360:CF360),CF360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CG360)<0,0,IF(SUM($AX360:CG360)+CG360>$AW360,$AW360-SUM($AX360:CG360),CG360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CH360)<0,0,IF(SUM($AX360:CH360)+CH360>$AW360,$AW360-SUM($AX360:CH360),CH360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CI360)<0,0,IF(SUM($AX360:CI360)+CI360>$AW360,$AW360-SUM($AX360:CI360),CI360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CJ360)<0,0,IF(SUM($AX360:CJ360)+CJ360>$AW360,$AW360-SUM($AX360:CJ360),CJ360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CK360)<0,0,IF(SUM($AX360:CK360)+CK360>$AW360,$AW360-SUM($AX360:CK360),CK360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CL360)<0,0,IF(SUM($AX360:CL360)+CL360>$AW360,$AW360-SUM($AX360:CL360),CL360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CM360)<0,0,IF(SUM($AX360:CM360)+CM360>$AW360,$AW360-SUM($AX360:CM360),CM360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CN360)<0,0,IF(SUM($AX360:CN360)+CN360>$AW360,$AW360-SUM($AX360:CN360),CN360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CO360)<0,0,IF(SUM($AX360:CO360)+CO360>$AW360,$AW360-SUM($AX360:CO360),CO360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CP360)<0,0,IF(SUM($AX360:CP360)+CP360>$AW360,$AW360-SUM($AX360:CP360),CP360))","v":5.6934782608695657E-5},{"$f":"IF(SUM($AW360:CQ360)<0,0,IF(SUM($AX360:CQ360)+CQ360>$AW360,$AW360-SUM($AX360:CQ360),CQ360))","v":0},{"$f":"IF(SUM($AW360:CR360)<0,0,IF(SUM($AX360:CR360)+CR360>$AW360,$AW360-SUM($AX360:CR360),CR360))","v":0},{"$f":"IF(SUM($AW360:CS360)<0,0,IF(SUM($AX360:CS360)+CS360>$AW360,$AW360-SUM($AX360:CS360),CS360))","v":0},{"$f":"IF(SUM($AW360:CT360)<0,0,IF(SUM($AX360:CT360)+CT360>$AW360,$AW360-SUM($AX360:CT360),CT360))","v":0},{"$f":"IF(SUM($AW360:CU360)<0,0,IF(SUM($AX360:CU360)+CU360>$AW360,$AW360-SUM($AX360:CU360),CU360))","v":0},{"$f":"IF(SUM($AW360:CV360)<0,0,IF(SUM($AX360:CV360)+CV360>$AW360,$AW360-SUM($AX360:CV360),CV360))","v":0},{"$f":"IF(SUM($AW360:CW360)<0,0,IF(SUM($AX360:CW360)+CW360>$AW360,$AW360-SUM($AX360:CW360),CW360))","v":0},{"$f":"IF(SUM($AW360:CX360)<0,0,IF(SUM($AX360:CX360)+CX360>$AW360,$AW360-SUM($AX360:CX360),CX360))","v":0},{"$f":"IF(SUM($AW360:CY360)<0,0,IF(SUM($AX360:CY360)+CY360>$AW360,$AW360-SUM($AX360:CY360),CY360))","v":0},{"$f":"IF(SUM($AW360:CZ360)<0,0,IF(SUM($AX360:CZ360)+CZ360>$AW360,$AW360-SUM($AX360:CZ360),CZ360))","v":0},{"$f":"IF(SUM($AW360:DA360)<0,0,IF(SUM($AX360:DA360)+DA360>$AW360,$AW360-SUM($AX360:DA360),DA360))","v":0},{"$f":"IF(SUM($AW360:DB360)<0,0,IF(SUM($AX360:DB360)+DB360>$AW360,$AW360-SUM($AX360:DB360),DB360))","v":0},{"$f":"IF(SUM($AW360:DC360)<0,0,IF(SUM($AX360:DC360)+DC360>$AW360,$AW360-SUM($AX360:DC360),DC360))","v":0},{"$f":"IF(SUM($AW360:DD360)<0,0,IF(SUM($AX360:DD360)+DD360>$AW360,$AW360-SUM($AX360:DD360),DD360))","v":0},{"$f":"IF(SUM($AW360:DE360)<0,0,IF(SUM($AX360:DE360)+DE360>$AW360,$AW360-SUM($AX360:DE360),DE360))","v":0},{"$f":"IF(SUM($AW360:DF360)<0,0,IF(SUM($AX360:DF360)+DF360>$AW360,$AW360-SUM($AX360:DF360),DF360))","v":0},{"$f":"IF(SUM($AW360:DG360)<0,0,IF(SUM($AX360:DG360)+DG360>$AW360,$AW360-SUM($AX360:DG360),DG360))","v":0},{"$f":"IF(SUM($AW360:DH360)<0,0,IF(SUM($AX360:DH360)+DH360>$AW360,$AW360-SUM($AX360:DH360),DH360))","v":0},{"$f":"IF(SUM($AW360:DI360)<0,0,IF(SUM($AX360:DI360)+DI360>$AW360,$AW360-SUM($AX360:DI360),DI360))","v":0},{"$f":"IF(SUM($AW360:DJ360)<0,0,IF(SUM($AX360:DJ360)+DJ360>$AW360,$AW360-SUM($AX360:DJ360),DJ360))","v":0},{"$f":"IF(SUM($AW360:DK360)<0,0,IF(SUM($AX360:DK360)+DK360>$AW360,$AW360-SUM($AX360:DK360),DK360))","v":0},{"$f":"IF(SUM($AW360:DL360)<0,0,IF(SUM($AX360:DL360)+DL360>$AW360,$AW360-SUM($AX360:DL360),DL360))","v":0},{"$f":"IF(SUM($AW360:DM360)<0,0,IF(SUM($AX360:DM360)+DM360>$AW360,$AW360-SUM($AX360:DM360),DM360))","v":0},{"$f":"IF(SUM($AW360:DN360)<0,0,IF(SUM($AX360:DN360)+DN360>$AW360,$AW360-SUM($AX360:DN360),DN360))","v":0},{"$f":"IF(SUM($AW360:DO360)<0,0,IF(SUM($AX360:DO360)+DO360>$AW360,$AW360-SUM($AX360:DO360),DO360))","v":0},{"$f":"IF(SUM($AW360:DP360)<0,0,IF(SUM($AX360:DP360)+DP360>$AW360,$AW360-SUM($AX360:DP360),DP360))","v":0},{"$f":"IF(SUM($AW360:DQ360)<0,0,IF(SUM($AX360:DQ360)+DQ360>$AW360,$AW360-SUM($AX360:DQ360),DQ360))","v":0},{"$f":"IF(SUM($AW360:DR360)<0,0,IF(SUM($AX360:DR360)+DR360>$AW360,$AW360-SUM($AX360:DR360),DR360))","v":0},{"$f":"IF(SUM($AW360:DS360)<0,0,IF(SUM($AX360:DS360)+DS360>$AW360,$AW360-SUM($AX360:DS360),DS360))","v":0},{"$f":"IF(SUM($AW360:DT360)<0,0,IF(SUM($AX360:DT360)+DT360>$AW360,$AW360-SUM($AX360:DT360),DT360))","v":0},{"$f":"IF(SUM($AW360:DU360)<0,0,IF(SUM($AX360:DU360)+DU360>$AW360,$AW360-SUM($AX360:DU360),DU360))","v":0},{"$f":"IF(SUM($AW360:DV360)<0,0,IF(SUM($AX360:DV360)+DV360>$AW360,$AW360-SUM($AX360:DV360),DV360))","v":0},{"$f":"IF(SUM($AW360:DW360)<0,0,IF(SUM($AX360:DW360)+DW360>$AW360,$AW360-SUM($AX360:DW360),DW360))","v":0},{"$f":"IF(SUM($AW360:DX360)<0,0,IF(SUM($AX360:DX360)+DX360>$AW360,$AW360-SUM($AX360:DX360),DX360))","v":0},{"$f":"IF(SUM($AW360:DY360)<0,0,IF(SUM($AX360:DY360)+DY360>$AW360,$AW360-SUM($AX360:DY360),DY360))","v":0},{"$f":"IF(SUM($AW360:DZ360)<0,0,IF(SUM($AX360:DZ360)+DZ360>$AW360,$AW360-SUM($AX360:DZ360),DZ360))","v":0},{"$f":"IF(SUM($AW360:EA360)<0,0,IF(SUM($AX360:EA360)+EA360>$AW360,$AW360-SUM($AX360:EA360),EA360))","v":0},{"$f":"IF(SUM($AW360:EB360)<0,0,IF(SUM($AX360:EB360)+EB360>$AW360,$AW360-SUM($AX360:EB360),EB360))","v":0},{"$f":"IF(SUM($AW360:EC360)<0,0,IF(SUM($AX360:EC360)+EC360>$AW360,$AW360-SUM($AX360:EC360),EC360))","v":0},{"$f":"IF(SUM($AW360:ED360)<0,0,IF(SUM($AX360:ED360)+ED360>$AW360,$AW360-SUM($AX360:ED360),ED360))","v":0},{"$f":"IF(SUM($AW360:EE360)<0,0,IF(SUM($AX360:EE360)+EE360>$AW360,$AW360-SUM($AX360:EE360),EE360))","v":0},{"$f":"IF(SUM($AW360:EF360)<0,0,IF(SUM($AX360:EF360)+EF360>$AW360,$AW360-SUM($AX360:EF360),EF360))","v":0},{"$f":"IF(SUM($AW360:EG360)<0,0,IF(SUM($AX360:EG360)+EG360>$AW360,$AW360-SUM($AX360:EG360),EG360))","v":0},{"$f":"IF(SUM($AW360:EH360)<0,0,IF(SUM($AX360:EH360)+EH360>$AW360,$AW360-SUM($AX360:EH360),EH360))","v":0},{"$f":"IF(SUM($AW360:EI360)<0,0,IF(SUM($AX360:EI360)+EI360>$AW360,$AW360-SUM($AX360:EI360),EI360))","v":0},{"$f":"IF(SUM($AW360:EJ360)<0,0,IF(SUM($AX360:EJ360)+EJ360>$AW360,$AW360-SUM($AX360:EJ360),EJ360))","v":0},{"$f":"IF(SUM($AW360:EK360)<0,0,IF(SUM($AX360:EK360)+EK360>$AW360,$AW360-SUM($AX360:EK360),EK360))","v":0},{"$f":"IF(SUM($AW360:EL360)<0,0,IF(SUM($AX360:EL360)+EL360>$AW360,$AW360-SUM($AX360:EL360),EL360))","v":0},{"$f":"IF(SUM($AW360:EM360)<0,0,IF(SUM($AX360:EM360)+EM360>$AW360,$AW360-SUM($AX360:EM360),EM360))","v":0},{"$f":"IF(SUM($AW360:EN360)<0,0,IF(SUM($AX360:EN360)+EN360>$AW360,$AW360-SUM($AX360:EN360),EN360))","v":0},{"$f":"IF(SUM($AW360:EO360)<0,0,IF(SUM($AX360:EO360)+EO360>$AW360,$AW360-SUM($AX360:EO360),EO360))","v":0},{"$f":"IF(SUM($AW360:EP360)<0,0,IF(SUM($AX360:EP360)+EP360>$AW360,$AW360-SUM($AX360:EP360),EP360))","v":0},{"$f":"IF(SUM($AW360:EQ360)<0,0,IF(SUM($AX360:EQ360)+EQ360>$AW360,$AW360-SUM($AX360:EQ360),EQ360))","v":0},{"$f":"IF(SUM($AW360:ER360)<0,0,IF(SUM($AX360:ER360)+ER360>$AW360,$AW360-SUM($AX360:ER360),ER360))","v":0},{"$f":"IF(SUM($AW360:ES360)<0,0,IF(SUM($AX360:ES360)+ES360>$AW360,$AW360-SUM($AX360:ES360),ES360))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8314720102129146E-3,{"$f":"IF(SUM($AG361:AG361)+AG361>$AF30,$AF30-SUM($AG361:AG361),AG361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AH361)+AH361>$AF30,$AF30-SUM($AG361:AH361),AH361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AI361)+AI361>$AF30,$AF30-SUM($AG361:AI361),AI361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AJ361)+AJ361>$AF30,$AF30-SUM($AG361:AJ361),AJ361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AK361)+AK361>$AF30,$AF30-SUM($AG361:AK361),AK361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AL361)+AL361>$AF30,$AF30-SUM($AG361:AL361),AL361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AM361)+AM361>$AF30,$AF30-SUM($AG361:AM361),AM361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AN361)+AN361>$AF30,$AF30-SUM($AG361:AN361),AN361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AO361)+AO361>$AF30,$AF30-SUM($AG361:AO361),AO361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AP361)+AP361>$AF30,$AF30-SUM($AG361:AP361),AP361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AQ361)+AQ361>$AF30,$AF30-SUM($AG361:AQ361),AQ361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AR361)+AR361>$AF30,$AF30-SUM($AG361:AR361),AR361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AS361)+AS361>$AF30,$AF30-SUM($AG361:AS361),AS361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AT361)+AT361>$AF30,$AF30-SUM($AG361:AT361),AT361)","v":6.8314720102129146E-3},{"$f":"IF(SUM($AG361:AU361)+AU361>$AF30,$AF30-SUM($AG361:AU361),AU361)","v":6.8314720102129146E-3},-2.1268902163406642E-2,0,{"$f":"IF(SUM($AW361:AX361)<0,0,IF(SUM($AX361:AX361)+AX361>$AW361,$AW361-SUM($AX361:AX361),AX361))","v":0},{"$f":"IF(SUM($AW361:AY361)<0,0,IF(SUM($AX361:AY361)+AY361>$AW361,$AW361-SUM($AX361:AY361),AY361))","v":0},{"$f":"IF(SUM($AW361:AZ361)<0,0,IF(SUM($AX361:AZ361)+AZ361>$AW361,$AW361-SUM($AX361:AZ361),AZ361))","v":0},{"$f":"IF(SUM($AW361:BA361)<0,0,IF(SUM($AX361:BA361)+BA361>$AW361,$AW361-SUM($AX361:BA361),BA361))","v":0},{"$f":"IF(SUM($AW361:BB361)<0,0,IF(SUM($AX361:BB361)+BB361>$AW361,$AW361-SUM($AX361:BB361),BB361))","v":0},{"$f":"IF(SUM($AW361:BC361)<0,0,IF(SUM($AX361:BC361)+BC361>$AW361,$AW361-SUM($AX361:BC361),BC361))","v":0},{"$f":"IF(SUM($AW361:BD361)<0,0,IF(SUM($AX361:BD361)+BD361>$AW361,$AW361-SUM($AX361:BD361),BD361))","v":0},{"$f":"IF(SUM($AW361:BE361)<0,0,IF(SUM($AX361:BE361)+BE361>$AW361,$AW361-SUM($AX361:BE361),BE361))","v":0},{"$f":"IF(SUM($AW361:BF361)<0,0,IF(SUM($AX361:BF361)+BF361>$AW361,$AW361-SUM($AX361:BF361),BF361))","v":0},{"$f":"IF(SUM($AW361:BG361)<0,0,IF(SUM($AX361:BG361)+BG361>$AW361,$AW361-SUM($AX361:BG361),BG361))","v":0},{"$f":"IF(SUM($AW361:BH361)<0,0,IF(SUM($AX361:BH361)+BH361>$AW361,$AW361-SUM($AX361:BH361),BH361))","v":0},{"$f":"IF(SUM($AW361:BI361)<0,0,IF(SUM($AX361:BI361)+BI361>$AW361,$AW361-SUM($AX361:BI361),BI361))","v":0},{"$f":"IF(SUM($AW361:BJ361)<0,0,IF(SUM($AX361:BJ361)+BJ361>$AW361,$AW361-SUM($AX361:BJ361),BJ361))","v":0},{"$f":"IF(SUM($AW361:BK361)<0,0,IF(SUM($AX361:BK361)+BK361>$AW361,$AW361-SUM($AX361:BK361),BK361))","v":0},{"$f":"IF(SUM($AW361:BL361)<0,0,IF(SUM($AX361:BL361)+BL361>$AW361,$AW361-SUM($AX361:BL361),BL361))","v":0},{"$f":"IF(SUM($AW361:BM361)<0,0,IF(SUM($AX361:BM361)+BM361>$AW361,$AW361-SUM($AX361:BM361),BM361))","v":0},{"$f":"IF(SUM($AW361:BN361)<0,0,IF(SUM($AX361:BN361)+BN361>$AW361,$AW361-SUM($AX361:BN361),BN361))","v":0},{"$f":"IF(SUM($AW361:BO361)<0,0,IF(SUM($AX361:BO361)+BO361>$AW361,$AW361-SUM($AX361:BO361),BO361))","v":0},{"$f":"IF(SUM($AW361:BP361)<0,0,IF(SUM($AX361:BP361)+BP361>$AW361,$AW361-SUM($AX361:BP361),BP361))","v":0},{"$f":"IF(SUM($AW361:BQ361)<0,0,IF(SUM($AX361:BQ361)+BQ361>$AW361,$AW361-SUM($AX361:BQ361),BQ361))","v":0},{"$f":"IF(SUM($AW361:BR361)<0,0,IF(SUM($AX361:BR361)+BR361>$AW361,$AW361-SUM($AX361:BR361),BR361))","v":0},{"$f":"IF(SUM($AW361:BS361)<0,0,IF(SUM($AX361:BS361)+BS361>$AW361,$AW361-SUM($AX361:BS361),BS361))","v":0},{"$f":"IF(SUM($AW361:BT361)<0,0,IF(SUM($AX361:BT361)+BT361>$AW361,$AW361-SUM($AX361:BT361),BT361))","v":0},{"$f":"IF(SUM($AW361:BU361)<0,0,IF(SUM($AX361:BU361)+BU361>$AW361,$AW361-SUM($AX361:BU361),BU361))","v":0},{"$f":"IF(SUM($AW361:BV361)<0,0,IF(SUM($AX361:BV361)+BV361>$AW361,$AW361-SUM($AX361:BV361),BV361))","v":0},{"$f":"IF(SUM($AW361:BW361)<0,0,IF(SUM($AX361:BW361)+BW361>$AW361,$AW361-SUM($AX361:BW361),BW361))","v":0},{"$f":"IF(SUM($AW361:BX361)<0,0,IF(SUM($AX361:BX361)+BX361>$AW361,$AW361-SUM($AX361:BX361),BX361))","v":0},{"$f":"IF(SUM($AW361:BY361)<0,0,IF(SUM($AX361:BY361)+BY361>$AW361,$AW361-SUM($AX361:BY361),BY361))","v":0},{"$f":"IF(SUM($AW361:BZ361)<0,0,IF(SUM($AX361:BZ361)+BZ361>$AW361,$AW361-SUM($AX361:BZ361),BZ361))","v":0},{"$f":"IF(SUM($AW361:CA361)<0,0,IF(SUM($AX361:CA361)+CA361>$AW361,$AW361-SUM($AX361:CA361),CA361))","v":0},{"$f":"IF(SUM($AW361:CB361)<0,0,IF(SUM($AX361:CB361)+CB361>$AW361,$AW361-SUM($AX361:CB361),CB361))","v":0},{"$f":"IF(SUM($AW361:CC361)<0,0,IF(SUM($AX361:CC361)+CC361>$AW361,$AW361-SUM($AX361:CC361),CC361))","v":0},{"$f":"IF(SUM($AW361:CD361)<0,0,IF(SUM($AX361:CD361)+CD361>$AW361,$AW361-SUM($AX361:CD361),CD361))","v":0},{"$f":"IF(SUM($AW361:CE361)<0,0,IF(SUM($AX361:CE361)+CE361>$AW361,$AW361-SUM($AX361:CE361),CE361))","v":0},{"$f":"IF(SUM($AW361:CF361)<0,0,IF(SUM($AX361:CF361)+CF361>$AW361,$AW361-SUM($AX361:CF361),CF361))","v":0},{"$f":"IF(SUM($AW361:CG361)<0,0,IF(SUM($AX361:CG361)+CG361>$AW361,$AW361-SUM($AX361:CG361),CG361))","v":0},{"$f":"IF(SUM($AW361:CH361)<0,0,IF(SUM($AX361:CH361)+CH361>$AW361,$AW361-SUM($AX361:CH361),CH361))","v":0},{"$f":"IF(SUM($AW361:CI361)<0,0,IF(SUM($AX361:CI361)+CI361>$AW361,$AW361-SUM($AX361:CI361),CI361))","v":0},{"$f":"IF(SUM($AW361:CJ361)<0,0,IF(SUM($AX361:CJ361)+CJ361>$AW361,$AW361-SUM($AX361:CJ361),CJ361))","v":0},{"$f":"IF(SUM($AW361:CK361)<0,0,IF(SUM($AX361:CK361)+CK361>$AW361,$AW361-SUM($AX361:CK361),CK361))","v":0},{"$f":"IF(SUM($AW361:CL361)<0,0,IF(SUM($AX361:CL361)+CL361>$AW361,$AW361-SUM($AX361:CL361),CL361))","v":0},{"$f":"IF(SUM($AW361:CM361)<0,0,IF(SUM($AX361:CM361)+CM361>$AW361,$AW361-SUM($AX361:CM361),CM361))","v":0},{"$f":"IF(SUM($AW361:CN361)<0,0,IF(SUM($AX361:CN361)+CN361>$AW361,$AW361-SUM($AX361:CN361),CN361))","v":0},{"$f":"IF(SUM($AW361:CO361)<0,0,IF(SUM($AX361:CO361)+CO361>$AW361,$AW361-SUM($AX361:CO361),CO361))","v":0},{"$f":"IF(SUM($AW361:CP361)<0,0,IF(SUM($AX361:CP361)+CP361>$AW361,$AW361-SUM($AX361:CP361),CP361))","v":0},{"$f":"IF(SUM($AW361:CQ361)<0,0,IF(SUM($AX361:CQ361)+CQ361>$AW361,$AW361-SUM($AX361:CQ361),CQ361))","v":0},{"$f":"IF(SUM($AW361:CR361)<0,0,IF(SUM($AX361:CR361)+CR361>$AW361,$AW361-SUM($AX361:CR361),CR361))","v":0},{"$f":"IF(SUM($AW361:CS361)<0,0,IF(SUM($AX361:CS361)+CS361>$AW361,$AW361-SUM($AX361:CS361),CS361))","v":0},{"$f":"IF(SUM($AW361:CT361)<0,0,IF(SUM($AX361:CT361)+CT361>$AW361,$AW361-SUM($AX361:CT361),CT361))","v":0},{"$f":"IF(SUM($AW361:CU361)<0,0,IF(SUM($AX361:CU361)+CU361>$AW361,$AW361-SUM($AX361:CU361),CU361))","v":0},{"$f":"IF(SUM($AW361:CV361)<0,0,IF(SUM($AX361:CV361)+CV361>$AW361,$AW361-SUM($AX361:CV361),CV361))","v":0},{"$f":"IF(SUM($AW361:CW361)<0,0,IF(SUM($AX361:CW361)+CW361>$AW361,$AW361-SUM($AX361:CW361),CW361))","v":0},{"$f":"IF(SUM($AW361:CX361)<0,0,IF(SUM($AX361:CX361)+CX361>$AW361,$AW361-SUM($AX361:CX361),CX361))","v":0},{"$f":"IF(SUM($AW361:CY361)<0,0,IF(SUM($AX361:CY361)+CY361>$AW361,$AW361-SUM($AX361:CY361),CY361))","v":0},{"$f":"IF(SUM($AW361:CZ361)<0,0,IF(SUM($AX361:CZ361)+CZ361>$AW361,$AW361-SUM($AX361:CZ361),CZ361))","v":0},{"$f":"IF(SUM($AW361:DA361)<0,0,IF(SUM($AX361:DA361)+DA361>$AW361,$AW361-SUM($AX361:DA361),DA361))","v":0},{"$f":"IF(SUM($AW361:DB361)<0,0,IF(SUM($AX361:DB361)+DB361>$AW361,$AW361-SUM($AX361:DB361),DB361))","v":0},{"$f":"IF(SUM($AW361:DC361)<0,0,IF(SUM($AX361:DC361)+DC361>$AW361,$AW361-SUM($AX361:DC361),DC361))","v":0},{"$f":"IF(SUM($AW361:DD361)<0,0,IF(SUM($AX361:DD361)+DD361>$AW361,$AW361-SUM($AX361:DD361),DD361))","v":0},{"$f":"IF(SUM($AW361:DE361)<0,0,IF(SUM($AX361:DE361)+DE361>$AW361,$AW361-SUM($AX361:DE361),DE361))","v":0},{"$f":"IF(SUM($AW361:DF361)<0,0,IF(SUM($AX361:DF361)+DF361>$AW361,$AW361-SUM($AX361:DF361),DF361))","v":0},{"$f":"IF(SUM($AW361:DG361)<0,0,IF(SUM($AX361:DG361)+DG361>$AW361,$AW361-SUM($AX361:DG361),DG361))","v":0},{"$f":"IF(SUM($AW361:DH361)<0,0,IF(SUM($AX361:DH361)+DH361>$AW361,$AW361-SUM($AX361:DH361),DH361))","v":0},{"$f":"IF(SUM($AW361:DI361)<0,0,IF(SUM($AX361:DI361)+DI361>$AW361,$AW361-SUM($AX361:DI361),DI361))","v":0},{"$f":"IF(SUM($AW361:DJ361)<0,0,IF(SUM($AX361:DJ361)+DJ361>$AW361,$AW361-SUM($AX361:DJ361),DJ361))","v":0},{"$f":"IF(SUM($AW361:DK361)<0,0,IF(SUM($AX361:DK361)+DK361>$AW361,$AW361-SUM($AX361:DK361),DK361))","v":0},{"$f":"IF(SUM($AW361:DL361)<0,0,IF(SUM($AX361:DL361)+DL361>$AW361,$AW361-SUM($AX361:DL361),DL361))","v":0},{"$f":"IF(SUM($AW361:DM361)<0,0,IF(SUM($AX361:DM361)+DM361>$AW361,$AW361-SUM($AX361:DM361),DM361))","v":0},{"$f":"IF(SUM($AW361:DN361)<0,0,IF(SUM($AX361:DN361)+DN361>$AW361,$AW361-SUM($AX361:DN361),DN361))","v":0},{"$f":"IF(SUM($AW361:DO361)<0,0,IF(SUM($AX361:DO361)+DO361>$AW361,$AW361-SUM($AX361:DO361),DO361))","v":0},{"$f":"IF(SUM($AW361:DP361)<0,0,IF(SUM($AX361:DP361)+DP361>$AW361,$AW361-SUM($AX361:DP361),DP361))","v":0},{"$f":"IF(SUM($AW361:DQ361)<0,0,IF(SUM($AX361:DQ361)+DQ361>$AW361,$AW361-SUM($AX361:DQ361),DQ361))","v":0},{"$f":"IF(SUM($AW361:DR361)<0,0,IF(SUM($AX361:DR361)+DR361>$AW361,$AW361-SUM($AX361:DR361),DR361))","v":0},{"$f":"IF(SUM($AW361:DS361)<0,0,IF(SUM($AX361:DS361)+DS361>$AW361,$AW361-SUM($AX361:DS361),DS361))","v":0},{"$f":"IF(SUM($AW361:DT361)<0,0,IF(SUM($AX361:DT361)+DT361>$AW361,$AW361-SUM($AX361:DT361),DT361))","v":0},{"$f":"IF(SUM($AW361:DU361)<0,0,IF(SUM($AX361:DU361)+DU361>$AW361,$AW361-SUM($AX361:DU361),DU361))","v":0},{"$f":"IF(SUM($AW361:DV361)<0,0,IF(SUM($AX361:DV361)+DV361>$AW361,$AW361-SUM($AX361:DV361),DV361))","v":0},{"$f":"IF(SUM($AW361:DW361)<0,0,IF(SUM($AX361:DW361)+DW361>$AW361,$AW361-SUM($AX361:DW361),DW361))","v":0},{"$f":"IF(SUM($AW361:DX361)<0,0,IF(SUM($AX361:DX361)+DX361>$AW361,$AW361-SUM($AX361:DX361),DX361))","v":0},{"$f":"IF(SUM($AW361:DY361)<0,0,IF(SUM($AX361:DY361)+DY361>$AW361,$AW361-SUM($AX361:DY361),DY361))","v":0},{"$f":"IF(SUM($AW361:DZ361)<0,0,IF(SUM($AX361:DZ361)+DZ361>$AW361,$AW361-SUM($AX361:DZ361),DZ361))","v":0},{"$f":"IF(SUM($AW361:EA361)<0,0,IF(SUM($AX361:EA361)+EA361>$AW361,$AW361-SUM($AX361:EA361),EA361))","v":0},{"$f":"IF(SUM($AW361:EB361)<0,0,IF(SUM($AX361:EB361)+EB361>$AW361,$AW361-SUM($AX361:EB361),EB361))","v":0},{"$f":"IF(SUM($AW361:EC361)<0,0,IF(SUM($AX361:EC361)+EC361>$AW361,$AW361-SUM($AX361:EC361),EC361))","v":0},{"$f":"IF(SUM($AW361:ED361)<0,0,IF(SUM($AX361:ED361)+ED361>$AW361,$AW361-SUM($AX361:ED361),ED361))","v":0},{"$f":"IF(SUM($AW361:EE361)<0,0,IF(SUM($AX361:EE361)+EE361>$AW361,$AW361-SUM($AX361:EE361),EE361))","v":0},{"$f":"IF(SUM($AW361:EF361)<0,0,IF(SUM($AX361:EF361)+EF361>$AW361,$AW361-SUM($AX361:EF361),EF361))","v":0},{"$f":"IF(SUM($AW361:EG361)<0,0,IF(SUM($AX361:EG361)+EG361>$AW361,$AW361-SUM($AX361:EG361),EG361))","v":0},{"$f":"IF(SUM($AW361:EH361)<0,0,IF(SUM($AX361:EH361)+EH361>$AW361,$AW361-SUM($AX361:EH361),EH361))","v":0},{"$f":"IF(SUM($AW361:EI361)<0,0,IF(SUM($AX361:EI361)+EI361>$AW361,$AW361-SUM($AX361:EI361),EI361))","v":0},{"$f":"IF(SUM($AW361:EJ361)<0,0,IF(SUM($AX361:EJ361)+EJ361>$AW361,$AW361-SUM($AX361:EJ361),EJ361))","v":0},{"$f":"IF(SUM($AW361:EK361)<0,0,IF(SUM($AX361:EK361)+EK361>$AW361,$AW361-SUM($AX361:EK361),EK361))","v":0},{"$f":"IF(SUM($AW361:EL361)<0,0,IF(SUM($AX361:EL361)+EL361>$AW361,$AW361-SUM($AX361:EL361),EL361))","v":0},{"$f":"IF(SUM($AW361:EM361)<0,0,IF(SUM($AX361:EM361)+EM361>$AW361,$AW361-SUM($AX361:EM361),EM361))","v":0},{"$f":"IF(SUM($AW361:EN361)<0,0,IF(SUM($AX361:EN361)+EN361>$AW361,$AW361-SUM($AX361:EN361),EN361))","v":0},{"$f":"IF(SUM($AW361:EO361)<0,0,IF(SUM($AX361:EO361)+EO361>$AW361,$AW361-SUM($AX361:EO361),EO361))","v":0},{"$f":"IF(SUM($AW361:EP361)<0,0,IF(SUM($AX361:EP361)+EP361>$AW361,$AW361-SUM($AX361:EP361),EP361))","v":0},{"$f":"IF(SUM($AW361:EQ361)<0,0,IF(SUM($AX361:EQ361)+EQ361>$AW361,$AW361-SUM($AX361:EQ361),EQ361))","v":0},{"$f":"IF(SUM($AW361:ER361)<0,0,IF(SUM($AX361:ER361)+ER361>$AW361,$AW361-SUM($AX361:ER361),ER361))","v":0},{"$f":"IF(SUM($AW361:ES361)<0,0,IF(SUM($AX361:ES361)+ES361>$AW361,$AW361-SUM($AX361:ES361),ES361))","v":0}]
[]
[null,"Depreciation:  2006 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG23/$F365","v":0},{"$f":"IF(SUM($AH365:AH365)+AH365>$AG23,$AG23-SUM($AH365:AH365),AH365)","v":0},{"$f":"IF(SUM($AH365:AI365)+AI365>$AG23,$AG23-SUM($AH365:AI365),AI365)","v":0},{"$f":"IF(SUM($AH365:AJ365)+AJ365>$AG23,$AG23-SUM($AH365:AJ365),AJ365)","v":0},{"$f":"IF(SUM($AH365:AK365)+AK365>$AG23,$AG23-SUM($AH365:AK365),AK365)","v":0},{"$f":"IF(SUM($AH365:AL365)+AL365>$AG23,$AG23-SUM($AH365:AL365),AL365)","v":0},{"$f":"IF(SUM($AH365:AM365)+AM365>$AG23,$AG23-SUM($AH365:AM365),AM365)","v":0},{"$f":"IF(SUM($AH365:AN365)+AN365>$AG23,$AG23-SUM($AH365:AN365),AN365)","v":0},{"$f":"IF(SUM($AH365:AO365)+AO365>$AG23,$AG23-SUM($AH365:AO365),AO365)","v":0},{"$f":"IF(SUM($AH365:AP365)+AP365>$AG23,$AG23-SUM($AH365:AP365),AP365)","v":0},{"$f":"IF(SUM($AH365:AQ365)+AQ365>$AG23,$AG23-SUM($AH365:AQ365),AQ365)","v":0},{"$f":"IF(SUM($AH365:AR365)+AR365>$AG23,$AG23-SUM($AH365:AR365),AR365)","v":0},{"$f":"IF(SUM($AH365:AS365)+AS365>$AG23,$AG23-SUM($AH365:AS365),AS365)","v":0},{"$f":"IF(SUM($AH365:AT365)+AT365>$AG23,$AG23-SUM($AH365:AT365),AT365)","v":0},{"$f":"IF(SUM($AH365:AU365)+AU365>$AG23,$AG23-SUM($AH365:AU365),AU365)","v":0},{"$f":"$AG36-SUM($I365:$AV365)","v":0},{"$f":"IF(AW365>0,AW365/(MAX(($F365-COUNT($I365:$AV365))/4,1)),0)","v":0},{"$f":"IF(SUM($AW365:AX365)<0,0,IF(SUM($AX365:AX365)+AX365>$AW365,$AW365-SUM($AX365:AX365),AX365))","v":0},{"$f":"IF(SUM($AW365:AY365)<0,0,IF(SUM($AX365:AY365)+AY365>$AW365,$AW365-SUM($AX365:AY365),AY365))","v":0},{"$f":"IF(SUM($AW365:AZ365)<0,0,IF(SUM($AX365:AZ365)+AZ365>$AW365,$AW365-SUM($AX365:AZ365),AZ365))","v":0},{"$f":"IF(SUM($AW365:BA365)<0,0,IF(SUM($AX365:BA365)+BA365>$AW365,$AW365-SUM($AX365:BA365),BA365))","v":0},{"$f":"IF(SUM($AW365:BB365)<0,0,IF(SUM($AX365:BB365)+BB365>$AW365,$AW365-SUM($AX365:BB365),BB365))","v":0},{"$f":"IF(SUM($AW365:BC365)<0,0,IF(SUM($AX365:BC365)+BC365>$AW365,$AW365-SUM($AX365:BC365),BC365))","v":0},{"$f":"IF(SUM($AW365:BD365)<0,0,IF(SUM($AX365:BD365)+BD365>$AW365,$AW365-SUM($AX365:BD365),BD365))","v":0},{"$f":"IF(SUM($AW365:BE365)<0,0,IF(SUM($AX365:BE365)+BE365>$AW365,$AW365-SUM($AX365:BE365),BE365))","v":0},{"$f":"IF(SUM($AW365:BF365)<0,0,IF(SUM($AX365:BF365)+BF365>$AW365,$AW365-SUM($AX365:BF365),BF365))","v":0},{"$f":"IF(SUM($AW365:BG365)<0,0,IF(SUM($AX365:BG365)+BG365>$AW365,$AW365-SUM($AX365:BG365),BG365))","v":0},{"$f":"IF(SUM($AW365:BH365)<0,0,IF(SUM($AX365:BH365)+BH365>$AW365,$AW365-SUM($AX365:BH365),BH365))","v":0},{"$f":"IF(SUM($AW365:BI365)<0,0,IF(SUM($AX365:BI365)+BI365>$AW365,$AW365-SUM($AX365:BI365),BI365))","v":0},{"$f":"IF(SUM($AW365:BJ365)<0,0,IF(SUM($AX365:BJ365)+BJ365>$AW365,$AW365-SUM($AX365:BJ365),BJ365))","v":0},{"$f":"IF(SUM($AW365:BK365)<0,0,IF(SUM($AX365:BK365)+BK365>$AW365,$AW365-SUM($AX365:BK365),BK365))","v":0},{"$f":"IF(SUM($AW365:BL365)<0,0,IF(SUM($AX365:BL365)+BL365>$AW365,$AW365-SUM($AX365:BL365),BL365))","v":0},{"$f":"IF(SUM($AW365:BM365)<0,0,IF(SUM($AX365:BM365)+BM365>$AW365,$AW365-SUM($AX365:BM365),BM365))","v":0},{"$f":"IF(SUM($AW365:BN365)<0,0,IF(SUM($AX365:BN365)+BN365>$AW365,$AW365-SUM($AX365:BN365),BN365))","v":0},{"$f":"IF(SUM($AW365:BO365)<0,0,IF(SUM($AX365:BO365)+BO365>$AW365,$AW365-SUM($AX365:BO365),BO365))","v":0},{"$f":"IF(SUM($AW365:BP365)<0,0,IF(SUM($AX365:BP365)+BP365>$AW365,$AW365-SUM($AX365:BP365),BP365))","v":0},{"$f":"IF(SUM($AW365:BQ365)<0,0,IF(SUM($AX365:BQ365)+BQ365>$AW365,$AW365-SUM($AX365:BQ365),BQ365))","v":0},{"$f":"IF(SUM($AW365:BR365)<0,0,IF(SUM($AX365:BR365)+BR365>$AW365,$AW365-SUM($AX365:BR365),BR365))","v":0},{"$f":"IF(SUM($AW365:BS365)<0,0,IF(SUM($AX365:BS365)+BS365>$AW365,$AW365-SUM($AX365:BS365),BS365))","v":0},{"$f":"IF(SUM($AW365:BT365)<0,0,IF(SUM($AX365:BT365)+BT365>$AW365,$AW365-SUM($AX365:BT365),BT365))","v":0},{"$f":"IF(SUM($AW365:BU365)<0,0,IF(SUM($AX365:BU365)+BU365>$AW365,$AW365-SUM($AX365:BU365),BU365))","v":0},{"$f":"IF(SUM($AW365:BV365)<0,0,IF(SUM($AX365:BV365)+BV365>$AW365,$AW365-SUM($AX365:BV365),BV365))","v":0},{"$f":"IF(SUM($AW365:BW365)<0,0,IF(SUM($AX365:BW365)+BW365>$AW365,$AW365-SUM($AX365:BW365),BW365))","v":0},{"$f":"IF(SUM($AW365:BX365)<0,0,IF(SUM($AX365:BX365)+BX365>$AW365,$AW365-SUM($AX365:BX365),BX365))","v":0},{"$f":"IF(SUM($AW365:BY365)<0,0,IF(SUM($AX365:BY365)+BY365>$AW365,$AW365-SUM($AX365:BY365),BY365))","v":0},{"$f":"IF(SUM($AW365:BZ365)<0,0,IF(SUM($AX365:BZ365)+BZ365>$AW365,$AW365-SUM($AX365:BZ365),BZ365))","v":0},{"$f":"IF(SUM($AW365:CA365)<0,0,IF(SUM($AX365:CA365)+CA365>$AW365,$AW365-SUM($AX365:CA365),CA365))","v":0},{"$f":"IF(SUM($AW365:CB365)<0,0,IF(SUM($AX365:CB365)+CB365>$AW365,$AW365-SUM($AX365:CB365),CB365))","v":0},{"$f":"IF(SUM($AW365:CC365)<0,0,IF(SUM($AX365:CC365)+CC365>$AW365,$AW365-SUM($AX365:CC365),CC365))","v":0},{"$f":"IF(SUM($AW365:CD365)<0,0,IF(SUM($AX365:CD365)+CD365>$AW365,$AW365-SUM($AX365:CD365),CD365))","v":0},{"$f":"IF(SUM($AW365:CE365)<0,0,IF(SUM($AX365:CE365)+CE365>$AW365,$AW365-SUM($AX365:CE365),CE365))","v":0},{"$f":"IF(SUM($AW365:CF365)<0,0,IF(SUM($AX365:CF365)+CF365>$AW365,$AW365-SUM($AX365:CF365),CF365))","v":0},{"$f":"IF(SUM($AW365:CG365)<0,0,IF(SUM($AX365:CG365)+CG365>$AW365,$AW365-SUM($AX365:CG365),CG365))","v":0},{"$f":"IF(SUM($AW365:CH365)<0,0,IF(SUM($AX365:CH365)+CH365>$AW365,$AW365-SUM($AX365:CH365),CH365))","v":0},{"$f":"IF(SUM($AW365:CI365)<0,0,IF(SUM($AX365:CI365)+CI365>$AW365,$AW365-SUM($AX365:CI365),CI365))","v":0},{"$f":"IF(SUM($AW365:CJ365)<0,0,IF(SUM($AX365:CJ365)+CJ365>$AW365,$AW365-SUM($AX365:CJ365),CJ365))","v":0},{"$f":"IF(SUM($AW365:CK365)<0,0,IF(SUM($AX365:CK365)+CK365>$AW365,$AW365-SUM($AX365:CK365),CK365))","v":0},{"$f":"IF(SUM($AW365:CL365)<0,0,IF(SUM($AX365:CL365)+CL365>$AW365,$AW365-SUM($AX365:CL365),CL365))","v":0},{"$f":"IF(SUM($AW365:CM365)<0,0,IF(SUM($AX365:CM365)+CM365>$AW365,$AW365-SUM($AX365:CM365),CM365))","v":0},{"$f":"IF(SUM($AW365:CN365)<0,0,IF(SUM($AX365:CN365)+CN365>$AW365,$AW365-SUM($AX365:CN365),CN365))","v":0},{"$f":"IF(SUM($AW365:CO365)<0,0,IF(SUM($AX365:CO365)+CO365>$AW365,$AW365-SUM($AX365:CO365),CO365))","v":0},{"$f":"IF(SUM($AW365:CP365)<0,0,IF(SUM($AX365:CP365)+CP365>$AW365,$AW365-SUM($AX365:CP365),CP365))","v":0},{"$f":"IF(SUM($AW365:CQ365)<0,0,IF(SUM($AX365:CQ365)+CQ365>$AW365,$AW365-SUM($AX365:CQ365),CQ365))","v":0},{"$f":"IF(SUM($AW365:CR365)<0,0,IF(SUM($AX365:CR365)+CR365>$AW365,$AW365-SUM($AX365:CR365),CR365))","v":0},{"$f":"IF(SUM($AW365:CS365)<0,0,IF(SUM($AX365:CS365)+CS365>$AW365,$AW365-SUM($AX365:CS365),CS365))","v":0},{"$f":"IF(SUM($AW365:CT365)<0,0,IF(SUM($AX365:CT365)+CT365>$AW365,$AW365-SUM($AX365:CT365),CT365))","v":0},{"$f":"IF(SUM($AW365:CU365)<0,0,IF(SUM($AX365:CU365)+CU365>$AW365,$AW365-SUM($AX365:CU365),CU365))","v":0},{"$f":"IF(SUM($AW365:CV365)<0,0,IF(SUM($AX365:CV365)+CV365>$AW365,$AW365-SUM($AX365:CV365),CV365))","v":0},{"$f":"IF(SUM($AW365:CW365)<0,0,IF(SUM($AX365:CW365)+CW365>$AW365,$AW365-SUM($AX365:CW365),CW365))","v":0},{"$f":"IF(SUM($AW365:CX365)<0,0,IF(SUM($AX365:CX365)+CX365>$AW365,$AW365-SUM($AX365:CX365),CX365))","v":0},{"$f":"IF(SUM($AW365:CY365)<0,0,IF(SUM($AX365:CY365)+CY365>$AW365,$AW365-SUM($AX365:CY365),CY365))","v":0},{"$f":"IF(SUM($AW365:CZ365)<0,0,IF(SUM($AX365:CZ365)+CZ365>$AW365,$AW365-SUM($AX365:CZ365),CZ365))","v":0},{"$f":"IF(SUM($AW365:DA365)<0,0,IF(SUM($AX365:DA365)+DA365>$AW365,$AW365-SUM($AX365:DA365),DA365))","v":0},{"$f":"IF(SUM($AW365:DB365)<0,0,IF(SUM($AX365:DB365)+DB365>$AW365,$AW365-SUM($AX365:DB365),DB365))","v":0},{"$f":"IF(SUM($AW365:DC365)<0,0,IF(SUM($AX365:DC365)+DC365>$AW365,$AW365-SUM($AX365:DC365),DC365))","v":0},{"$f":"IF(SUM($AW365:DD365)<0,0,IF(SUM($AX365:DD365)+DD365>$AW365,$AW365-SUM($AX365:DD365),DD365))","v":0},{"$f":"IF(SUM($AW365:DE365)<0,0,IF(SUM($AX365:DE365)+DE365>$AW365,$AW365-SUM($AX365:DE365),DE365))","v":0},{"$f":"IF(SUM($AW365:DF365)<0,0,IF(SUM($AX365:DF365)+DF365>$AW365,$AW365-SUM($AX365:DF365),DF365))","v":0},{"$f":"IF(SUM($AW365:DG365)<0,0,IF(SUM($AX365:DG365)+DG365>$AW365,$AW365-SUM($AX365:DG365),DG365))","v":0},{"$f":"IF(SUM($AW365:DH365)<0,0,IF(SUM($AX365:DH365)+DH365>$AW365,$AW365-SUM($AX365:DH365),DH365))","v":0},{"$f":"IF(SUM($AW365:DI365)<0,0,IF(SUM($AX365:DI365)+DI365>$AW365,$AW365-SUM($AX365:DI365),DI365))","v":0},{"$f":"IF(SUM($AW365:DJ365)<0,0,IF(SUM($AX365:DJ365)+DJ365>$AW365,$AW365-SUM($AX365:DJ365),DJ365))","v":0},{"$f":"IF(SUM($AW365:DK365)<0,0,IF(SUM($AX365:DK365)+DK365>$AW365,$AW365-SUM($AX365:DK365),DK365))","v":0},{"$f":"IF(SUM($AW365:DL365)<0,0,IF(SUM($AX365:DL365)+DL365>$AW365,$AW365-SUM($AX365:DL365),DL365))","v":0},{"$f":"IF(SUM($AW365:DM365)<0,0,IF(SUM($AX365:DM365)+DM365>$AW365,$AW365-SUM($AX365:DM365),DM365))","v":0},{"$f":"IF(SUM($AW365:DN365)<0,0,IF(SUM($AX365:DN365)+DN365>$AW365,$AW365-SUM($AX365:DN365),DN365))","v":0},{"$f":"IF(SUM($AW365:DO365)<0,0,IF(SUM($AX365:DO365)+DO365>$AW365,$AW365-SUM($AX365:DO365),DO365))","v":0},{"$f":"IF(SUM($AW365:DP365)<0,0,IF(SUM($AX365:DP365)+DP365>$AW365,$AW365-SUM($AX365:DP365),DP365))","v":0},{"$f":"IF(SUM($AW365:DQ365)<0,0,IF(SUM($AX365:DQ365)+DQ365>$AW365,$AW365-SUM($AX365:DQ365),DQ365))","v":0},{"$f":"IF(SUM($AW365:DR365)<0,0,IF(SUM($AX365:DR365)+DR365>$AW365,$AW365-SUM($AX365:DR365),DR365))","v":0},{"$f":"IF(SUM($AW365:DS365)<0,0,IF(SUM($AX365:DS365)+DS365>$AW365,$AW365-SUM($AX365:DS365),DS365))","v":0},{"$f":"IF(SUM($AW365:DT365)<0,0,IF(SUM($AX365:DT365)+DT365>$AW365,$AW365-SUM($AX365:DT365),DT365))","v":0},{"$f":"IF(SUM($AW365:DU365)<0,0,IF(SUM($AX365:DU365)+DU365>$AW365,$AW365-SUM($AX365:DU365),DU365))","v":0},{"$f":"IF(SUM($AW365:DV365)<0,0,IF(SUM($AX365:DV365)+DV365>$AW365,$AW365-SUM($AX365:DV365),DV365))","v":0},{"$f":"IF(SUM($AW365:DW365)<0,0,IF(SUM($AX365:DW365)+DW365>$AW365,$AW365-SUM($AX365:DW365),DW365))","v":0},{"$f":"IF(SUM($AW365:DX365)<0,0,IF(SUM($AX365:DX365)+DX365>$AW365,$AW365-SUM($AX365:DX365),DX365))","v":0},{"$f":"IF(SUM($AW365:DY365)<0,0,IF(SUM($AX365:DY365)+DY365>$AW365,$AW365-SUM($AX365:DY365),DY365))","v":0},{"$f":"IF(SUM($AW365:DZ365)<0,0,IF(SUM($AX365:DZ365)+DZ365>$AW365,$AW365-SUM($AX365:DZ365),DZ365))","v":0},{"$f":"IF(SUM($AW365:EA365)<0,0,IF(SUM($AX365:EA365)+EA365>$AW365,$AW365-SUM($AX365:EA365),EA365))","v":0},{"$f":"IF(SUM($AW365:EB365)<0,0,IF(SUM($AX365:EB365)+EB365>$AW365,$AW365-SUM($AX365:EB365),EB365))","v":0},{"$f":"IF(SUM($AW365:EC365)<0,0,IF(SUM($AX365:EC365)+EC365>$AW365,$AW365-SUM($AX365:EC365),EC365))","v":0},{"$f":"IF(SUM($AW365:ED365)<0,0,IF(SUM($AX365:ED365)+ED365>$AW365,$AW365-SUM($AX365:ED365),ED365))","v":0},{"$f":"IF(SUM($AW365:EE365)<0,0,IF(SUM($AX365:EE365)+EE365>$AW365,$AW365-SUM($AX365:EE365),EE365))","v":0},{"$f":"IF(SUM($AW365:EF365)<0,0,IF(SUM($AX365:EF365)+EF365>$AW365,$AW365-SUM($AX365:EF365),EF365))","v":0},{"$f":"IF(SUM($AW365:EG365)<0,0,IF(SUM($AX365:EG365)+EG365>$AW365,$AW365-SUM($AX365:EG365),EG365))","v":0},{"$f":"IF(SUM($AW365:EH365)<0,0,IF(SUM($AX365:EH365)+EH365>$AW365,$AW365-SUM($AX365:EH365),EH365))","v":0},{"$f":"IF(SUM($AW365:EI365)<0,0,IF(SUM($AX365:EI365)+EI365>$AW365,$AW365-SUM($AX365:EI365),EI365))","v":0},{"$f":"IF(SUM($AW365:EJ365)<0,0,IF(SUM($AX365:EJ365)+EJ365>$AW365,$AW365-SUM($AX365:EJ365),EJ365))","v":0},{"$f":"IF(SUM($AW365:EK365)<0,0,IF(SUM($AX365:EK365)+EK365>$AW365,$AW365-SUM($AX365:EK365),EK365))","v":0},{"$f":"IF(SUM($AW365:EL365)<0,0,IF(SUM($AX365:EL365)+EL365>$AW365,$AW365-SUM($AX365:EL365),EL365))","v":0},{"$f":"IF(SUM($AW365:EM365)<0,0,IF(SUM($AX365:EM365)+EM365>$AW365,$AW365-SUM($AX365:EM365),EM365))","v":0},{"$f":"IF(SUM($AW365:EN365)<0,0,IF(SUM($AX365:EN365)+EN365>$AW365,$AW365-SUM($AX365:EN365),EN365))","v":0},{"$f":"IF(SUM($AW365:EO365)<0,0,IF(SUM($AX365:EO365)+EO365>$AW365,$AW365-SUM($AX365:EO365),EO365))","v":0},{"$f":"IF(SUM($AW365:EP365)<0,0,IF(SUM($AX365:EP365)+EP365>$AW365,$AW365-SUM($AX365:EP365),EP365))","v":0},{"$f":"IF(SUM($AW365:EQ365)<0,0,IF(SUM($AX365:EQ365)+EQ365>$AW365,$AW365-SUM($AX365:EQ365),EQ365))","v":0},{"$f":"IF(SUM($AW365:ER365)<0,0,IF(SUM($AX365:ER365)+ER365>$AW365,$AW365-SUM($AX365:ER365),ER365))","v":0},{"$f":"IF(SUM($AW365:ES365)<0,0,IF(SUM($AX365:ES365)+ES365>$AW365,$AW365-SUM($AX365:ES365),ES365))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AH366:AH366)+AH366>$AG24,$AG24-SUM($AH366:AH366),AH366)","v":0},{"$f":"IF(SUM($AH366:AI366)+AI366>$AG24,$AG24-SUM($AH366:AI366),AI366)","v":0},{"$f":"IF(SUM($AH366:AJ366)+AJ366>$AG24,$AG24-SUM($AH366:AJ366),AJ366)","v":0},{"$f":"IF(SUM($AH366:AK366)+AK366>$AG24,$AG24-SUM($AH366:AK366),AK366)","v":0},{"$f":"IF(SUM($AH366:AL366)+AL366>$AG24,$AG24-SUM($AH366:AL366),AL366)","v":0},{"$f":"IF(SUM($AH366:AM366)+AM366>$AG24,$AG24-SUM($AH366:AM366),AM366)","v":0},{"$f":"IF(SUM($AH366:AN366)+AN366>$AG24,$AG24-SUM($AH366:AN366),AN366)","v":0},{"$f":"IF(SUM($AH366:AO366)+AO366>$AG24,$AG24-SUM($AH366:AO366),AO366)","v":0},{"$f":"IF(SUM($AH366:AP366)+AP366>$AG24,$AG24-SUM($AH366:AP366),AP366)","v":0},{"$f":"IF(SUM($AH366:AQ366)+AQ366>$AG24,$AG24-SUM($AH366:AQ366),AQ366)","v":0},{"$f":"IF(SUM($AH366:AR366)+AR366>$AG24,$AG24-SUM($AH366:AR366),AR366)","v":0},{"$f":"IF(SUM($AH366:AS366)+AS366>$AG24,$AG24-SUM($AH366:AS366),AS366)","v":0},{"$f":"IF(SUM($AH366:AT366)+AT366>$AG24,$AG24-SUM($AH366:AT366),AT366)","v":0},{"$f":"IF(SUM($AH366:AU366)+AU366>$AG24,$AG24-SUM($AH366:AU366),AU366)","v":0},0,0,{"$f":"IF(SUM($AW366:AX366)<0,0,IF(SUM($AX366:AX366)+AX366>$AW366,$AW366-SUM($AX366:AX366),AX366))","v":0},{"$f":"IF(SUM($AW366:AY366)<0,0,IF(SUM($AX366:AY366)+AY366>$AW366,$AW366-SUM($AX366:AY366),AY366))","v":0},{"$f":"IF(SUM($AW366:AZ366)<0,0,IF(SUM($AX366:AZ366)+AZ366>$AW366,$AW366-SUM($AX366:AZ366),AZ366))","v":0},{"$f":"IF(SUM($AW366:BA366)<0,0,IF(SUM($AX366:BA366)+BA366>$AW366,$AW366-SUM($AX366:BA366),BA366))","v":0},{"$f":"IF(SUM($AW366:BB366)<0,0,IF(SUM($AX366:BB366)+BB366>$AW366,$AW366-SUM($AX366:BB366),BB366))","v":0},{"$f":"IF(SUM($AW366:BC366)<0,0,IF(SUM($AX366:BC366)+BC366>$AW366,$AW366-SUM($AX366:BC366),BC366))","v":0},{"$f":"IF(SUM($AW366:BD366)<0,0,IF(SUM($AX366:BD366)+BD366>$AW366,$AW366-SUM($AX366:BD366),BD366))","v":0},{"$f":"IF(SUM($AW366:BE366)<0,0,IF(SUM($AX366:BE366)+BE366>$AW366,$AW366-SUM($AX366:BE366),BE366))","v":0},{"$f":"IF(SUM($AW366:BF366)<0,0,IF(SUM($AX366:BF366)+BF366>$AW366,$AW366-SUM($AX366:BF366),BF366))","v":0},{"$f":"IF(SUM($AW366:BG366)<0,0,IF(SUM($AX366:BG366)+BG366>$AW366,$AW366-SUM($AX366:BG366),BG366))","v":0},{"$f":"IF(SUM($AW366:BH366)<0,0,IF(SUM($AX366:BH366)+BH366>$AW366,$AW366-SUM($AX366:BH366),BH366))","v":0},{"$f":"IF(SUM($AW366:BI366)<0,0,IF(SUM($AX366:BI366)+BI366>$AW366,$AW366-SUM($AX366:BI366),BI366))","v":0},{"$f":"IF(SUM($AW366:BJ366)<0,0,IF(SUM($AX366:BJ366)+BJ366>$AW366,$AW366-SUM($AX366:BJ366),BJ366))","v":0},{"$f":"IF(SUM($AW366:BK366)<0,0,IF(SUM($AX366:BK366)+BK366>$AW366,$AW366-SUM($AX366:BK366),BK366))","v":0},{"$f":"IF(SUM($AW366:BL366)<0,0,IF(SUM($AX366:BL366)+BL366>$AW366,$AW366-SUM($AX366:BL366),BL366))","v":0},{"$f":"IF(SUM($AW366:BM366)<0,0,IF(SUM($AX366:BM366)+BM366>$AW366,$AW366-SUM($AX366:BM366),BM366))","v":0},{"$f":"IF(SUM($AW366:BN366)<0,0,IF(SUM($AX366:BN366)+BN366>$AW366,$AW366-SUM($AX366:BN366),BN366))","v":0},{"$f":"IF(SUM($AW366:BO366)<0,0,IF(SUM($AX366:BO366)+BO366>$AW366,$AW366-SUM($AX366:BO366),BO366))","v":0},{"$f":"IF(SUM($AW366:BP366)<0,0,IF(SUM($AX366:BP366)+BP366>$AW366,$AW366-SUM($AX366:BP366),BP366))","v":0},{"$f":"IF(SUM($AW366:BQ366)<0,0,IF(SUM($AX366:BQ366)+BQ366>$AW366,$AW366-SUM($AX366:BQ366),BQ366))","v":0},{"$f":"IF(SUM($AW366:BR366)<0,0,IF(SUM($AX366:BR366)+BR366>$AW366,$AW366-SUM($AX366:BR366),BR366))","v":0},{"$f":"IF(SUM($AW366:BS366)<0,0,IF(SUM($AX366:BS366)+BS366>$AW366,$AW366-SUM($AX366:BS366),BS366))","v":0},{"$f":"IF(SUM($AW366:BT366)<0,0,IF(SUM($AX366:BT366)+BT366>$AW366,$AW366-SUM($AX366:BT366),BT366))","v":0},{"$f":"IF(SUM($AW366:BU366)<0,0,IF(SUM($AX366:BU366)+BU366>$AW366,$AW366-SUM($AX366:BU366),BU366))","v":0},{"$f":"IF(SUM($AW366:BV366)<0,0,IF(SUM($AX366:BV366)+BV366>$AW366,$AW366-SUM($AX366:BV366),BV366))","v":0},{"$f":"IF(SUM($AW366:BW366)<0,0,IF(SUM($AX366:BW366)+BW366>$AW366,$AW366-SUM($AX366:BW366),BW366))","v":0},{"$f":"IF(SUM($AW366:BX366)<0,0,IF(SUM($AX366:BX366)+BX366>$AW366,$AW366-SUM($AX366:BX366),BX366))","v":0},{"$f":"IF(SUM($AW366:BY366)<0,0,IF(SUM($AX366:BY366)+BY366>$AW366,$AW366-SUM($AX366:BY366),BY366))","v":0},{"$f":"IF(SUM($AW366:BZ366)<0,0,IF(SUM($AX366:BZ366)+BZ366>$AW366,$AW366-SUM($AX366:BZ366),BZ366))","v":0},{"$f":"IF(SUM($AW366:CA366)<0,0,IF(SUM($AX366:CA366)+CA366>$AW366,$AW366-SUM($AX366:CA366),CA366))","v":0},{"$f":"IF(SUM($AW366:CB366)<0,0,IF(SUM($AX366:CB366)+CB366>$AW366,$AW366-SUM($AX366:CB366),CB366))","v":0},{"$f":"IF(SUM($AW366:CC366)<0,0,IF(SUM($AX366:CC366)+CC366>$AW366,$AW366-SUM($AX366:CC366),CC366))","v":0},{"$f":"IF(SUM($AW366:CD366)<0,0,IF(SUM($AX366:CD366)+CD366>$AW366,$AW366-SUM($AX366:CD366),CD366))","v":0},{"$f":"IF(SUM($AW366:CE366)<0,0,IF(SUM($AX366:CE366)+CE366>$AW366,$AW366-SUM($AX366:CE366),CE366))","v":0},{"$f":"IF(SUM($AW366:CF366)<0,0,IF(SUM($AX366:CF366)+CF366>$AW366,$AW366-SUM($AX366:CF366),CF366))","v":0},{"$f":"IF(SUM($AW366:CG366)<0,0,IF(SUM($AX366:CG366)+CG366>$AW366,$AW366-SUM($AX366:CG366),CG366))","v":0},{"$f":"IF(SUM($AW366:CH366)<0,0,IF(SUM($AX366:CH366)+CH366>$AW366,$AW366-SUM($AX366:CH366),CH366))","v":0},{"$f":"IF(SUM($AW366:CI366)<0,0,IF(SUM($AX366:CI366)+CI366>$AW366,$AW366-SUM($AX366:CI366),CI366))","v":0},{"$f":"IF(SUM($AW366:CJ366)<0,0,IF(SUM($AX366:CJ366)+CJ366>$AW366,$AW366-SUM($AX366:CJ366),CJ366))","v":0},{"$f":"IF(SUM($AW366:CK366)<0,0,IF(SUM($AX366:CK366)+CK366>$AW366,$AW366-SUM($AX366:CK366),CK366))","v":0},{"$f":"IF(SUM($AW366:CL366)<0,0,IF(SUM($AX366:CL366)+CL366>$AW366,$AW366-SUM($AX366:CL366),CL366))","v":0},{"$f":"IF(SUM($AW366:CM366)<0,0,IF(SUM($AX366:CM366)+CM366>$AW366,$AW366-SUM($AX366:CM366),CM366))","v":0},{"$f":"IF(SUM($AW366:CN366)<0,0,IF(SUM($AX366:CN366)+CN366>$AW366,$AW366-SUM($AX366:CN366),CN366))","v":0},{"$f":"IF(SUM($AW366:CO366)<0,0,IF(SUM($AX366:CO366)+CO366>$AW366,$AW366-SUM($AX366:CO366),CO366))","v":0},{"$f":"IF(SUM($AW366:CP366)<0,0,IF(SUM($AX366:CP366)+CP366>$AW366,$AW366-SUM($AX366:CP366),CP366))","v":0},{"$f":"IF(SUM($AW366:CQ366)<0,0,IF(SUM($AX366:CQ366)+CQ366>$AW366,$AW366-SUM($AX366:CQ366),CQ366))","v":0},{"$f":"IF(SUM($AW366:CR366)<0,0,IF(SUM($AX366:CR366)+CR366>$AW366,$AW366-SUM($AX366:CR366),CR366))","v":0},{"$f":"IF(SUM($AW366:CS366)<0,0,IF(SUM($AX366:CS366)+CS366>$AW366,$AW366-SUM($AX366:CS366),CS366))","v":0},{"$f":"IF(SUM($AW366:CT366)<0,0,IF(SUM($AX366:CT366)+CT366>$AW366,$AW366-SUM($AX366:CT366),CT366))","v":0},{"$f":"IF(SUM($AW366:CU366)<0,0,IF(SUM($AX366:CU366)+CU366>$AW366,$AW366-SUM($AX366:CU366),CU366))","v":0},{"$f":"IF(SUM($AW366:CV366)<0,0,IF(SUM($AX366:CV366)+CV366>$AW366,$AW366-SUM($AX366:CV366),CV366))","v":0},{"$f":"IF(SUM($AW366:CW366)<0,0,IF(SUM($AX366:CW366)+CW366>$AW366,$AW366-SUM($AX366:CW366),CW366))","v":0},{"$f":"IF(SUM($AW366:CX366)<0,0,IF(SUM($AX366:CX366)+CX366>$AW366,$AW366-SUM($AX366:CX366),CX366))","v":0},{"$f":"IF(SUM($AW366:CY366)<0,0,IF(SUM($AX366:CY366)+CY366>$AW366,$AW366-SUM($AX366:CY366),CY366))","v":0},{"$f":"IF(SUM($AW366:CZ366)<0,0,IF(SUM($AX366:CZ366)+CZ366>$AW366,$AW366-SUM($AX366:CZ366),CZ366))","v":0},{"$f":"IF(SUM($AW366:DA366)<0,0,IF(SUM($AX366:DA366)+DA366>$AW366,$AW366-SUM($AX366:DA366),DA366))","v":0},{"$f":"IF(SUM($AW366:DB366)<0,0,IF(SUM($AX366:DB366)+DB366>$AW366,$AW366-SUM($AX366:DB366),DB366))","v":0},{"$f":"IF(SUM($AW366:DC366)<0,0,IF(SUM($AX366:DC366)+DC366>$AW366,$AW366-SUM($AX366:DC366),DC366))","v":0},{"$f":"IF(SUM($AW366:DD366)<0,0,IF(SUM($AX366:DD366)+DD366>$AW366,$AW366-SUM($AX366:DD366),DD366))","v":0},{"$f":"IF(SUM($AW366:DE366)<0,0,IF(SUM($AX366:DE366)+DE366>$AW366,$AW366-SUM($AX366:DE366),DE366))","v":0},{"$f":"IF(SUM($AW366:DF366)<0,0,IF(SUM($AX366:DF366)+DF366>$AW366,$AW366-SUM($AX366:DF366),DF366))","v":0},{"$f":"IF(SUM($AW366:DG366)<0,0,IF(SUM($AX366:DG366)+DG366>$AW366,$AW366-SUM($AX366:DG366),DG366))","v":0},{"$f":"IF(SUM($AW366:DH366)<0,0,IF(SUM($AX366:DH366)+DH366>$AW366,$AW366-SUM($AX366:DH366),DH366))","v":0},{"$f":"IF(SUM($AW366:DI366)<0,0,IF(SUM($AX366:DI366)+DI366>$AW366,$AW366-SUM($AX366:DI366),DI366))","v":0},{"$f":"IF(SUM($AW366:DJ366)<0,0,IF(SUM($AX366:DJ366)+DJ366>$AW366,$AW366-SUM($AX366:DJ366),DJ366))","v":0},{"$f":"IF(SUM($AW366:DK366)<0,0,IF(SUM($AX366:DK366)+DK366>$AW366,$AW366-SUM($AX366:DK366),DK366))","v":0},{"$f":"IF(SUM($AW366:DL366)<0,0,IF(SUM($AX366:DL366)+DL366>$AW366,$AW366-SUM($AX366:DL366),DL366))","v":0},{"$f":"IF(SUM($AW366:DM366)<0,0,IF(SUM($AX366:DM366)+DM366>$AW366,$AW366-SUM($AX366:DM366),DM366))","v":0},{"$f":"IF(SUM($AW366:DN366)<0,0,IF(SUM($AX366:DN366)+DN366>$AW366,$AW366-SUM($AX366:DN366),DN366))","v":0},{"$f":"IF(SUM($AW366:DO366)<0,0,IF(SUM($AX366:DO366)+DO366>$AW366,$AW366-SUM($AX366:DO366),DO366))","v":0},{"$f":"IF(SUM($AW366:DP366)<0,0,IF(SUM($AX366:DP366)+DP366>$AW366,$AW366-SUM($AX366:DP366),DP366))","v":0},{"$f":"IF(SUM($AW366:DQ366)<0,0,IF(SUM($AX366:DQ366)+DQ366>$AW366,$AW366-SUM($AX366:DQ366),DQ366))","v":0},{"$f":"IF(SUM($AW366:DR366)<0,0,IF(SUM($AX366:DR366)+DR366>$AW366,$AW366-SUM($AX366:DR366),DR366))","v":0},{"$f":"IF(SUM($AW366:DS366)<0,0,IF(SUM($AX366:DS366)+DS366>$AW366,$AW366-SUM($AX366:DS366),DS366))","v":0},{"$f":"IF(SUM($AW366:DT366)<0,0,IF(SUM($AX366:DT366)+DT366>$AW366,$AW366-SUM($AX366:DT366),DT366))","v":0},{"$f":"IF(SUM($AW366:DU366)<0,0,IF(SUM($AX366:DU366)+DU366>$AW366,$AW366-SUM($AX366:DU366),DU366))","v":0},{"$f":"IF(SUM($AW366:DV366)<0,0,IF(SUM($AX366:DV366)+DV366>$AW366,$AW366-SUM($AX366:DV366),DV366))","v":0},{"$f":"IF(SUM($AW366:DW366)<0,0,IF(SUM($AX366:DW366)+DW366>$AW366,$AW366-SUM($AX366:DW366),DW366))","v":0},{"$f":"IF(SUM($AW366:DX366)<0,0,IF(SUM($AX366:DX366)+DX366>$AW366,$AW366-SUM($AX366:DX366),DX366))","v":0},{"$f":"IF(SUM($AW366:DY366)<0,0,IF(SUM($AX366:DY366)+DY366>$AW366,$AW366-SUM($AX366:DY366),DY366))","v":0},{"$f":"IF(SUM($AW366:DZ366)<0,0,IF(SUM($AX366:DZ366)+DZ366>$AW366,$AW366-SUM($AX366:DZ366),DZ366))","v":0},{"$f":"IF(SUM($AW366:EA366)<0,0,IF(SUM($AX366:EA366)+EA366>$AW366,$AW366-SUM($AX366:EA366),EA366))","v":0},{"$f":"IF(SUM($AW366:EB366)<0,0,IF(SUM($AX366:EB366)+EB366>$AW366,$AW366-SUM($AX366:EB366),EB366))","v":0},{"$f":"IF(SUM($AW366:EC366)<0,0,IF(SUM($AX366:EC366)+EC366>$AW366,$AW366-SUM($AX366:EC366),EC366))","v":0},{"$f":"IF(SUM($AW366:ED366)<0,0,IF(SUM($AX366:ED366)+ED366>$AW366,$AW366-SUM($AX366:ED366),ED366))","v":0},{"$f":"IF(SUM($AW366:EE366)<0,0,IF(SUM($AX366:EE366)+EE366>$AW366,$AW366-SUM($AX366:EE366),EE366))","v":0},{"$f":"IF(SUM($AW366:EF366)<0,0,IF(SUM($AX366:EF366)+EF366>$AW366,$AW366-SUM($AX366:EF366),EF366))","v":0},{"$f":"IF(SUM($AW366:EG366)<0,0,IF(SUM($AX366:EG366)+EG366>$AW366,$AW366-SUM($AX366:EG366),EG366))","v":0},{"$f":"IF(SUM($AW366:EH366)<0,0,IF(SUM($AX366:EH366)+EH366>$AW366,$AW366-SUM($AX366:EH366),EH366))","v":0},{"$f":"IF(SUM($AW366:EI366)<0,0,IF(SUM($AX366:EI366)+EI366>$AW366,$AW366-SUM($AX366:EI366),EI366))","v":0},{"$f":"IF(SUM($AW366:EJ366)<0,0,IF(SUM($AX366:EJ366)+EJ366>$AW366,$AW366-SUM($AX366:EJ366),EJ366))","v":0},{"$f":"IF(SUM($AW366:EK366)<0,0,IF(SUM($AX366:EK366)+EK366>$AW366,$AW366-SUM($AX366:EK366),EK366))","v":0},{"$f":"IF(SUM($AW366:EL366)<0,0,IF(SUM($AX366:EL366)+EL366>$AW366,$AW366-SUM($AX366:EL366),EL366))","v":0},{"$f":"IF(SUM($AW366:EM366)<0,0,IF(SUM($AX366:EM366)+EM366>$AW366,$AW366-SUM($AX366:EM366),EM366))","v":0},{"$f":"IF(SUM($AW366:EN366)<0,0,IF(SUM($AX366:EN366)+EN366>$AW366,$AW366-SUM($AX366:EN366),EN366))","v":0},{"$f":"IF(SUM($AW366:EO366)<0,0,IF(SUM($AX366:EO366)+EO366>$AW366,$AW366-SUM($AX366:EO366),EO366))","v":0},{"$f":"IF(SUM($AW366:EP366)<0,0,IF(SUM($AX366:EP366)+EP366>$AW366,$AW366-SUM($AX366:EP366),EP366))","v":0},{"$f":"IF(SUM($AW366:EQ366)<0,0,IF(SUM($AX366:EQ366)+EQ366>$AW366,$AW366-SUM($AX366:EQ366),EQ366))","v":0},{"$f":"IF(SUM($AW366:ER366)<0,0,IF(SUM($AX366:ER366)+ER366>$AW366,$AW366-SUM($AX366:ER366),ER366))","v":0},{"$f":"IF(SUM($AW366:ES366)<0,0,IF(SUM($AX366:ES366)+ES366>$AW366,$AW366-SUM($AX366:ES366),ES366))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4804164674155162E-3,{"$f":"IF(SUM($AH367:AH367)+AH367>$AG25,$AG25-SUM($AH367:AH367),AH367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AI367)+AI367>$AG25,$AG25-SUM($AH367:AI367),AI367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AJ367)+AJ367>$AG25,$AG25-SUM($AH367:AJ367),AJ367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AK367)+AK367>$AG25,$AG25-SUM($AH367:AK367),AK367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AL367)+AL367>$AG25,$AG25-SUM($AH367:AL367),AL367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AM367)+AM367>$AG25,$AG25-SUM($AH367:AM367),AM367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AN367)+AN367>$AG25,$AG25-SUM($AH367:AN367),AN367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AO367)+AO367>$AG25,$AG25-SUM($AH367:AO367),AO367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AP367)+AP367>$AG25,$AG25-SUM($AH367:AP367),AP367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AQ367)+AQ367>$AG25,$AG25-SUM($AH367:AQ367),AQ367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AR367)+AR367>$AG25,$AG25-SUM($AH367:AR367),AR367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AS367)+AS367>$AG25,$AG25-SUM($AH367:AS367),AS367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AT367)+AT367>$AG25,$AG25-SUM($AH367:AT367),AT367)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AH367:AU367)+AU367>$AG25,$AG25-SUM($AH367:AU367),AU367)","v":7.4804164674155162E-3},-7.3143787011232697E-2,0,{"$f":"IF(SUM($AW367:AX367)<0,0,IF(SUM($AX367:AX367)+AX367>$AW367,$AW367-SUM($AX367:AX367),AX367))","v":0},{"$f":"IF(SUM($AW367:AY367)<0,0,IF(SUM($AX367:AY367)+AY367>$AW367,$AW367-SUM($AX367:AY367),AY367))","v":0},{"$f":"IF(SUM($AW367:AZ367)<0,0,IF(SUM($AX367:AZ367)+AZ367>$AW367,$AW367-SUM($AX367:AZ367),AZ367))","v":0},{"$f":"IF(SUM($AW367:BA367)<0,0,IF(SUM($AX367:BA367)+BA367>$AW367,$AW367-SUM($AX367:BA367),BA367))","v":0},{"$f":"IF(SUM($AW367:BB367)<0,0,IF(SUM($AX367:BB367)+BB367>$AW367,$AW367-SUM($AX367:BB367),BB367))","v":0},{"$f":"IF(SUM($AW367:BC367)<0,0,IF(SUM($AX367:BC367)+BC367>$AW367,$AW367-SUM($AX367:BC367),BC367))","v":0},{"$f":"IF(SUM($AW367:BD367)<0,0,IF(SUM($AX367:BD367)+BD367>$AW367,$AW367-SUM($AX367:BD367),BD367))","v":0},{"$f":"IF(SUM($AW367:BE367)<0,0,IF(SUM($AX367:BE367)+BE367>$AW367,$AW367-SUM($AX367:BE367),BE367))","v":0},{"$f":"IF(SUM($AW367:BF367)<0,0,IF(SUM($AX367:BF367)+BF367>$AW367,$AW367-SUM($AX367:BF367),BF367))","v":0},{"$f":"IF(SUM($AW367:BG367)<0,0,IF(SUM($AX367:BG367)+BG367>$AW367,$AW367-SUM($AX367:BG367),BG367))","v":0},{"$f":"IF(SUM($AW367:BH367)<0,0,IF(SUM($AX367:BH367)+BH367>$AW367,$AW367-SUM($AX367:BH367),BH367))","v":0},{"$f":"IF(SUM($AW367:BI367)<0,0,IF(SUM($AX367:BI367)+BI367>$AW367,$AW367-SUM($AX367:BI367),BI367))","v":0},{"$f":"IF(SUM($AW367:BJ367)<0,0,IF(SUM($AX367:BJ367)+BJ367>$AW367,$AW367-SUM($AX367:BJ367),BJ367))","v":0},{"$f":"IF(SUM($AW367:BK367)<0,0,IF(SUM($AX367:BK367)+BK367>$AW367,$AW367-SUM($AX367:BK367),BK367))","v":0},{"$f":"IF(SUM($AW367:BL367)<0,0,IF(SUM($AX367:BL367)+BL367>$AW367,$AW367-SUM($AX367:BL367),BL367))","v":0},{"$f":"IF(SUM($AW367:BM367)<0,0,IF(SUM($AX367:BM367)+BM367>$AW367,$AW367-SUM($AX367:BM367),BM367))","v":0},{"$f":"IF(SUM($AW367:BN367)<0,0,IF(SUM($AX367:BN367)+BN367>$AW367,$AW367-SUM($AX367:BN367),BN367))","v":0},{"$f":"IF(SUM($AW367:BO367)<0,0,IF(SUM($AX367:BO367)+BO367>$AW367,$AW367-SUM($AX367:BO367),BO367))","v":0},{"$f":"IF(SUM($AW367:BP367)<0,0,IF(SUM($AX367:BP367)+BP367>$AW367,$AW367-SUM($AX367:BP367),BP367))","v":0},{"$f":"IF(SUM($AW367:BQ367)<0,0,IF(SUM($AX367:BQ367)+BQ367>$AW367,$AW367-SUM($AX367:BQ367),BQ367))","v":0},{"$f":"IF(SUM($AW367:BR367)<0,0,IF(SUM($AX367:BR367)+BR367>$AW367,$AW367-SUM($AX367:BR367),BR367))","v":0},{"$f":"IF(SUM($AW367:BS367)<0,0,IF(SUM($AX367:BS367)+BS367>$AW367,$AW367-SUM($AX367:BS367),BS367))","v":0},{"$f":"IF(SUM($AW367:BT367)<0,0,IF(SUM($AX367:BT367)+BT367>$AW367,$AW367-SUM($AX367:BT367),BT367))","v":0},{"$f":"IF(SUM($AW367:BU367)<0,0,IF(SUM($AX367:BU367)+BU367>$AW367,$AW367-SUM($AX367:BU367),BU367))","v":0},{"$f":"IF(SUM($AW367:BV367)<0,0,IF(SUM($AX367:BV367)+BV367>$AW367,$AW367-SUM($AX367:BV367),BV367))","v":0},{"$f":"IF(SUM($AW367:BW367)<0,0,IF(SUM($AX367:BW367)+BW367>$AW367,$AW367-SUM($AX367:BW367),BW367))","v":0},{"$f":"IF(SUM($AW367:BX367)<0,0,IF(SUM($AX367:BX367)+BX367>$AW367,$AW367-SUM($AX367:BX367),BX367))","v":0},{"$f":"IF(SUM($AW367:BY367)<0,0,IF(SUM($AX367:BY367)+BY367>$AW367,$AW367-SUM($AX367:BY367),BY367))","v":0},{"$f":"IF(SUM($AW367:BZ367)<0,0,IF(SUM($AX367:BZ367)+BZ367>$AW367,$AW367-SUM($AX367:BZ367),BZ367))","v":0},{"$f":"IF(SUM($AW367:CA367)<0,0,IF(SUM($AX367:CA367)+CA367>$AW367,$AW367-SUM($AX367:CA367),CA367))","v":0},{"$f":"IF(SUM($AW367:CB367)<0,0,IF(SUM($AX367:CB367)+CB367>$AW367,$AW367-SUM($AX367:CB367),CB367))","v":0},{"$f":"IF(SUM($AW367:CC367)<0,0,IF(SUM($AX367:CC367)+CC367>$AW367,$AW367-SUM($AX367:CC367),CC367))","v":0},{"$f":"IF(SUM($AW367:CD367)<0,0,IF(SUM($AX367:CD367)+CD367>$AW367,$AW367-SUM($AX367:CD367),CD367))","v":0},{"$f":"IF(SUM($AW367:CE367)<0,0,IF(SUM($AX367:CE367)+CE367>$AW367,$AW367-SUM($AX367:CE367),CE367))","v":0},{"$f":"IF(SUM($AW367:CF367)<0,0,IF(SUM($AX367:CF367)+CF367>$AW367,$AW367-SUM($AX367:CF367),CF367))","v":0},{"$f":"IF(SUM($AW367:CG367)<0,0,IF(SUM($AX367:CG367)+CG367>$AW367,$AW367-SUM($AX367:CG367),CG367))","v":0},{"$f":"IF(SUM($AW367:CH367)<0,0,IF(SUM($AX367:CH367)+CH367>$AW367,$AW367-SUM($AX367:CH367),CH367))","v":0},{"$f":"IF(SUM($AW367:CI367)<0,0,IF(SUM($AX367:CI367)+CI367>$AW367,$AW367-SUM($AX367:CI367),CI367))","v":0},{"$f":"IF(SUM($AW367:CJ367)<0,0,IF(SUM($AX367:CJ367)+CJ367>$AW367,$AW367-SUM($AX367:CJ367),CJ367))","v":0},{"$f":"IF(SUM($AW367:CK367)<0,0,IF(SUM($AX367:CK367)+CK367>$AW367,$AW367-SUM($AX367:CK367),CK367))","v":0},{"$f":"IF(SUM($AW367:CL367)<0,0,IF(SUM($AX367:CL367)+CL367>$AW367,$AW367-SUM($AX367:CL367),CL367))","v":0},{"$f":"IF(SUM($AW367:CM367)<0,0,IF(SUM($AX367:CM367)+CM367>$AW367,$AW367-SUM($AX367:CM367),CM367))","v":0},{"$f":"IF(SUM($AW367:CN367)<0,0,IF(SUM($AX367:CN367)+CN367>$AW367,$AW367-SUM($AX367:CN367),CN367))","v":0},{"$f":"IF(SUM($AW367:CO367)<0,0,IF(SUM($AX367:CO367)+CO367>$AW367,$AW367-SUM($AX367:CO367),CO367))","v":0},{"$f":"IF(SUM($AW367:CP367)<0,0,IF(SUM($AX367:CP367)+CP367>$AW367,$AW367-SUM($AX367:CP367),CP367))","v":0},{"$f":"IF(SUM($AW367:CQ367)<0,0,IF(SUM($AX367:CQ367)+CQ367>$AW367,$AW367-SUM($AX367:CQ367),CQ367))","v":0},{"$f":"IF(SUM($AW367:CR367)<0,0,IF(SUM($AX367:CR367)+CR367>$AW367,$AW367-SUM($AX367:CR367),CR367))","v":0},{"$f":"IF(SUM($AW367:CS367)<0,0,IF(SUM($AX367:CS367)+CS367>$AW367,$AW367-SUM($AX367:CS367),CS367))","v":0},{"$f":"IF(SUM($AW367:CT367)<0,0,IF(SUM($AX367:CT367)+CT367>$AW367,$AW367-SUM($AX367:CT367),CT367))","v":0},{"$f":"IF(SUM($AW367:CU367)<0,0,IF(SUM($AX367:CU367)+CU367>$AW367,$AW367-SUM($AX367:CU367),CU367))","v":0},{"$f":"IF(SUM($AW367:CV367)<0,0,IF(SUM($AX367:CV367)+CV367>$AW367,$AW367-SUM($AX367:CV367),CV367))","v":0},{"$f":"IF(SUM($AW367:CW367)<0,0,IF(SUM($AX367:CW367)+CW367>$AW367,$AW367-SUM($AX367:CW367),CW367))","v":0},{"$f":"IF(SUM($AW367:CX367)<0,0,IF(SUM($AX367:CX367)+CX367>$AW367,$AW367-SUM($AX367:CX367),CX367))","v":0},{"$f":"IF(SUM($AW367:CY367)<0,0,IF(SUM($AX367:CY367)+CY367>$AW367,$AW367-SUM($AX367:CY367),CY367))","v":0},{"$f":"IF(SUM($AW367:CZ367)<0,0,IF(SUM($AX367:CZ367)+CZ367>$AW367,$AW367-SUM($AX367:CZ367),CZ367))","v":0},{"$f":"IF(SUM($AW367:DA367)<0,0,IF(SUM($AX367:DA367)+DA367>$AW367,$AW367-SUM($AX367:DA367),DA367))","v":0},{"$f":"IF(SUM($AW367:DB367)<0,0,IF(SUM($AX367:DB367)+DB367>$AW367,$AW367-SUM($AX367:DB367),DB367))","v":0},{"$f":"IF(SUM($AW367:DC367)<0,0,IF(SUM($AX367:DC367)+DC367>$AW367,$AW367-SUM($AX367:DC367),DC367))","v":0},{"$f":"IF(SUM($AW367:DD367)<0,0,IF(SUM($AX367:DD367)+DD367>$AW367,$AW367-SUM($AX367:DD367),DD367))","v":0},{"$f":"IF(SUM($AW367:DE367)<0,0,IF(SUM($AX367:DE367)+DE367>$AW367,$AW367-SUM($AX367:DE367),DE367))","v":0},{"$f":"IF(SUM($AW367:DF367)<0,0,IF(SUM($AX367:DF367)+DF367>$AW367,$AW367-SUM($AX367:DF367),DF367))","v":0},{"$f":"IF(SUM($AW367:DG367)<0,0,IF(SUM($AX367:DG367)+DG367>$AW367,$AW367-SUM($AX367:DG367),DG367))","v":0},{"$f":"IF(SUM($AW367:DH367)<0,0,IF(SUM($AX367:DH367)+DH367>$AW367,$AW367-SUM($AX367:DH367),DH367))","v":0},{"$f":"IF(SUM($AW367:DI367)<0,0,IF(SUM($AX367:DI367)+DI367>$AW367,$AW367-SUM($AX367:DI367),DI367))","v":0},{"$f":"IF(SUM($AW367:DJ367)<0,0,IF(SUM($AX367:DJ367)+DJ367>$AW367,$AW367-SUM($AX367:DJ367),DJ367))","v":0},{"$f":"IF(SUM($AW367:DK367)<0,0,IF(SUM($AX367:DK367)+DK367>$AW367,$AW367-SUM($AX367:DK367),DK367))","v":0},{"$f":"IF(SUM($AW367:DL367)<0,0,IF(SUM($AX367:DL367)+DL367>$AW367,$AW367-SUM($AX367:DL367),DL367))","v":0},{"$f":"IF(SUM($AW367:DM367)<0,0,IF(SUM($AX367:DM367)+DM367>$AW367,$AW367-SUM($AX367:DM367),DM367))","v":0},{"$f":"IF(SUM($AW367:DN367)<0,0,IF(SUM($AX367:DN367)+DN367>$AW367,$AW367-SUM($AX367:DN367),DN367))","v":0},{"$f":"IF(SUM($AW367:DO367)<0,0,IF(SUM($AX367:DO367)+DO367>$AW367,$AW367-SUM($AX367:DO367),DO367))","v":0},{"$f":"IF(SUM($AW367:DP367)<0,0,IF(SUM($AX367:DP367)+DP367>$AW367,$AW367-SUM($AX367:DP367),DP367))","v":0},{"$f":"IF(SUM($AW367:DQ367)<0,0,IF(SUM($AX367:DQ367)+DQ367>$AW367,$AW367-SUM($AX367:DQ367),DQ367))","v":0},{"$f":"IF(SUM($AW367:DR367)<0,0,IF(SUM($AX367:DR367)+DR367>$AW367,$AW367-SUM($AX367:DR367),DR367))","v":0},{"$f":"IF(SUM($AW367:DS367)<0,0,IF(SUM($AX367:DS367)+DS367>$AW367,$AW367-SUM($AX367:DS367),DS367))","v":0},{"$f":"IF(SUM($AW367:DT367)<0,0,IF(SUM($AX367:DT367)+DT367>$AW367,$AW367-SUM($AX367:DT367),DT367))","v":0},{"$f":"IF(SUM($AW367:DU367)<0,0,IF(SUM($AX367:DU367)+DU367>$AW367,$AW367-SUM($AX367:DU367),DU367))","v":0},{"$f":"IF(SUM($AW367:DV367)<0,0,IF(SUM($AX367:DV367)+DV367>$AW367,$AW367-SUM($AX367:DV367),DV367))","v":0},{"$f":"IF(SUM($AW367:DW367)<0,0,IF(SUM($AX367:DW367)+DW367>$AW367,$AW367-SUM($AX367:DW367),DW367))","v":0},{"$f":"IF(SUM($AW367:DX367)<0,0,IF(SUM($AX367:DX367)+DX367>$AW367,$AW367-SUM($AX367:DX367),DX367))","v":0},{"$f":"IF(SUM($AW367:DY367)<0,0,IF(SUM($AX367:DY367)+DY367>$AW367,$AW367-SUM($AX367:DY367),DY367))","v":0},{"$f":"IF(SUM($AW367:DZ367)<0,0,IF(SUM($AX367:DZ367)+DZ367>$AW367,$AW367-SUM($AX367:DZ367),DZ367))","v":0},{"$f":"IF(SUM($AW367:EA367)<0,0,IF(SUM($AX367:EA367)+EA367>$AW367,$AW367-SUM($AX367:EA367),EA367))","v":0},{"$f":"IF(SUM($AW367:EB367)<0,0,IF(SUM($AX367:EB367)+EB367>$AW367,$AW367-SUM($AX367:EB367),EB367))","v":0},{"$f":"IF(SUM($AW367:EC367)<0,0,IF(SUM($AX367:EC367)+EC367>$AW367,$AW367-SUM($AX367:EC367),EC367))","v":0},{"$f":"IF(SUM($AW367:ED367)<0,0,IF(SUM($AX367:ED367)+ED367>$AW367,$AW367-SUM($AX367:ED367),ED367))","v":0},{"$f":"IF(SUM($AW367:EE367)<0,0,IF(SUM($AX367:EE367)+EE367>$AW367,$AW367-SUM($AX367:EE367),EE367))","v":0},{"$f":"IF(SUM($AW367:EF367)<0,0,IF(SUM($AX367:EF367)+EF367>$AW367,$AW367-SUM($AX367:EF367),EF367))","v":0},{"$f":"IF(SUM($AW367:EG367)<0,0,IF(SUM($AX367:EG367)+EG367>$AW367,$AW367-SUM($AX367:EG367),EG367))","v":0},{"$f":"IF(SUM($AW367:EH367)<0,0,IF(SUM($AX367:EH367)+EH367>$AW367,$AW367-SUM($AX367:EH367),EH367))","v":0},{"$f":"IF(SUM($AW367:EI367)<0,0,IF(SUM($AX367:EI367)+EI367>$AW367,$AW367-SUM($AX367:EI367),EI367))","v":0},{"$f":"IF(SUM($AW367:EJ367)<0,0,IF(SUM($AX367:EJ367)+EJ367>$AW367,$AW367-SUM($AX367:EJ367),EJ367))","v":0},{"$f":"IF(SUM($AW367:EK367)<0,0,IF(SUM($AX367:EK367)+EK367>$AW367,$AW367-SUM($AX367:EK367),EK367))","v":0},{"$f":"IF(SUM($AW367:EL367)<0,0,IF(SUM($AX367:EL367)+EL367>$AW367,$AW367-SUM($AX367:EL367),EL367))","v":0},{"$f":"IF(SUM($AW367:EM367)<0,0,IF(SUM($AX367:EM367)+EM367>$AW367,$AW367-SUM($AX367:EM367),EM367))","v":0},{"$f":"IF(SUM($AW367:EN367)<0,0,IF(SUM($AX367:EN367)+EN367>$AW367,$AW367-SUM($AX367:EN367),EN367))","v":0},{"$f":"IF(SUM($AW367:EO367)<0,0,IF(SUM($AX367:EO367)+EO367>$AW367,$AW367-SUM($AX367:EO367),EO367))","v":0},{"$f":"IF(SUM($AW367:EP367)<0,0,IF(SUM($AX367:EP367)+EP367>$AW367,$AW367-SUM($AX367:EP367),EP367))","v":0},{"$f":"IF(SUM($AW367:EQ367)<0,0,IF(SUM($AX367:EQ367)+EQ367>$AW367,$AW367-SUM($AX367:EQ367),EQ367))","v":0},{"$f":"IF(SUM($AW367:ER367)<0,0,IF(SUM($AX367:ER367)+ER367>$AW367,$AW367-SUM($AX367:ER367),ER367))","v":0},{"$f":"IF(SUM($AW367:ES367)<0,0,IF(SUM($AX367:ES367)+ES367>$AW367,$AW367-SUM($AX367:ES367),ES367))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AH368:AH368)+AH368>$AG26,$AG26-SUM($AH368:AH368),AH368)","v":0},{"$f":"IF(SUM($AH368:AI368)+AI368>$AG26,$AG26-SUM($AH368:AI368),AI368)","v":0},{"$f":"IF(SUM($AH368:AJ368)+AJ368>$AG26,$AG26-SUM($AH368:AJ368),AJ368)","v":0},{"$f":"IF(SUM($AH368:AK368)+AK368>$AG26,$AG26-SUM($AH368:AK368),AK368)","v":0},{"$f":"IF(SUM($AH368:AL368)+AL368>$AG26,$AG26-SUM($AH368:AL368),AL368)","v":0},{"$f":"IF(SUM($AH368:AM368)+AM368>$AG26,$AG26-SUM($AH368:AM368),AM368)","v":0},{"$f":"IF(SUM($AH368:AN368)+AN368>$AG26,$AG26-SUM($AH368:AN368),AN368)","v":0},{"$f":"IF(SUM($AH368:AO368)+AO368>$AG26,$AG26-SUM($AH368:AO368),AO368)","v":0},{"$f":"IF(SUM($AH368:AP368)+AP368>$AG26,$AG26-SUM($AH368:AP368),AP368)","v":0},{"$f":"IF(SUM($AH368:AQ368)+AQ368>$AG26,$AG26-SUM($AH368:AQ368),AQ368)","v":0},{"$f":"IF(SUM($AH368:AR368)+AR368>$AG26,$AG26-SUM($AH368:AR368),AR368)","v":0},{"$f":"IF(SUM($AH368:AS368)+AS368>$AG26,$AG26-SUM($AH368:AS368),AS368)","v":0},{"$f":"IF(SUM($AH368:AT368)+AT368>$AG26,$AG26-SUM($AH368:AT368),AT368)","v":0},{"$f":"IF(SUM($AH368:AU368)+AU368>$AG26,$AG26-SUM($AH368:AU368),AU368)","v":0},1.3681430000000001E-2,5.2119733333333342E-4,{"$f":"IF(SUM($AW368:AX368)<0,0,IF(SUM($AX368:AX368)+AX368>$AW368,$AW368-SUM($AX368:AX368),AX368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:AY368)<0,0,IF(SUM($AX368:AY368)+AY368>$AW368,$AW368-SUM($AX368:AY368),AY368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:AZ368)<0,0,IF(SUM($AX368:AZ368)+AZ368>$AW368,$AW368-SUM($AX368:AZ368),AZ368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BA368)<0,0,IF(SUM($AX368:BA368)+BA368>$AW368,$AW368-SUM($AX368:BA368),BA368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BB368)<0,0,IF(SUM($AX368:BB368)+BB368>$AW368,$AW368-SUM($AX368:BB368),BB368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BC368)<0,0,IF(SUM($AX368:BC368)+BC368>$AW368,$AW368-SUM($AX368:BC368),BC368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BD368)<0,0,IF(SUM($AX368:BD368)+BD368>$AW368,$AW368-SUM($AX368:BD368),BD368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BE368)<0,0,IF(SUM($AX368:BE368)+BE368>$AW368,$AW368-SUM($AX368:BE368),BE368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BF368)<0,0,IF(SUM($AX368:BF368)+BF368>$AW368,$AW368-SUM($AX368:BF368),BF368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BG368)<0,0,IF(SUM($AX368:BG368)+BG368>$AW368,$AW368-SUM($AX368:BG368),BG368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BH368)<0,0,IF(SUM($AX368:BH368)+BH368>$AW368,$AW368-SUM($AX368:BH368),BH368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BI368)<0,0,IF(SUM($AX368:BI368)+BI368>$AW368,$AW368-SUM($AX368:BI368),BI368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BJ368)<0,0,IF(SUM($AX368:BJ368)+BJ368>$AW368,$AW368-SUM($AX368:BJ368),BJ368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BK368)<0,0,IF(SUM($AX368:BK368)+BK368>$AW368,$AW368-SUM($AX368:BK368),BK368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BL368)<0,0,IF(SUM($AX368:BL368)+BL368>$AW368,$AW368-SUM($AX368:BL368),BL368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BM368)<0,0,IF(SUM($AX368:BM368)+BM368>$AW368,$AW368-SUM($AX368:BM368),BM368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BN368)<0,0,IF(SUM($AX368:BN368)+BN368>$AW368,$AW368-SUM($AX368:BN368),BN368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BO368)<0,0,IF(SUM($AX368:BO368)+BO368>$AW368,$AW368-SUM($AX368:BO368),BO368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BP368)<0,0,IF(SUM($AX368:BP368)+BP368>$AW368,$AW368-SUM($AX368:BP368),BP368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BQ368)<0,0,IF(SUM($AX368:BQ368)+BQ368>$AW368,$AW368-SUM($AX368:BQ368),BQ368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BR368)<0,0,IF(SUM($AX368:BR368)+BR368>$AW368,$AW368-SUM($AX368:BR368),BR368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BS368)<0,0,IF(SUM($AX368:BS368)+BS368>$AW368,$AW368-SUM($AX368:BS368),BS368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BT368)<0,0,IF(SUM($AX368:BT368)+BT368>$AW368,$AW368-SUM($AX368:BT368),BT368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BU368)<0,0,IF(SUM($AX368:BU368)+BU368>$AW368,$AW368-SUM($AX368:BU368),BU368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BV368)<0,0,IF(SUM($AX368:BV368)+BV368>$AW368,$AW368-SUM($AX368:BV368),BV368))","v":5.2119733333333342E-4},{"$f":"IF(SUM($AW368:BW368)<0,0,IF(SUM($AX368:BW368)+BW368>$AW368,$AW368-SUM($AX368:BW368),BW368))","v":1.3029933333332487E-4},{"$f":"IF(SUM($AW368:BX368)<0,0,IF(SUM($AX368:BX368)+BX368>$AW368,$AW368-SUM($AX368:BX368),BX368))","v":0},{"$f":"IF(SUM($AW368:BY368)<0,0,IF(SUM($AX368:BY368)+BY368>$AW368,$AW368-SUM($AX368:BY368),BY368))","v":0},{"$f":"IF(SUM($AW368:BZ368)<0,0,IF(SUM($AX368:BZ368)+BZ368>$AW368,$AW368-SUM($AX368:BZ368),BZ368))","v":0},{"$f":"IF(SUM($AW368:CA368)<0,0,IF(SUM($AX368:CA368)+CA368>$AW368,$AW368-SUM($AX368:CA368),CA368))","v":0},{"$f":"IF(SUM($AW368:CB368)<0,0,IF(SUM($AX368:CB368)+CB368>$AW368,$AW368-SUM($AX368:CB368),CB368))","v":0},{"$f":"IF(SUM($AW368:CC368)<0,0,IF(SUM($AX368:CC368)+CC368>$AW368,$AW368-SUM($AX368:CC368),CC368))","v":0},{"$f":"IF(SUM($AW368:CD368)<0,0,IF(SUM($AX368:CD368)+CD368>$AW368,$AW368-SUM($AX368:CD368),CD368))","v":0},{"$f":"IF(SUM($AW368:CE368)<0,0,IF(SUM($AX368:CE368)+CE368>$AW368,$AW368-SUM($AX368:CE368),CE368))","v":0},{"$f":"IF(SUM($AW368:CF368)<0,0,IF(SUM($AX368:CF368)+CF368>$AW368,$AW368-SUM($AX368:CF368),CF368))","v":0},{"$f":"IF(SUM($AW368:CG368)<0,0,IF(SUM($AX368:CG368)+CG368>$AW368,$AW368-SUM($AX368:CG368),CG368))","v":0},{"$f":"IF(SUM($AW368:CH368)<0,0,IF(SUM($AX368:CH368)+CH368>$AW368,$AW368-SUM($AX368:CH368),CH368))","v":0},{"$f":"IF(SUM($AW368:CI368)<0,0,IF(SUM($AX368:CI368)+CI368>$AW368,$AW368-SUM($AX368:CI368),CI368))","v":0},{"$f":"IF(SUM($AW368:CJ368)<0,0,IF(SUM($AX368:CJ368)+CJ368>$AW368,$AW368-SUM($AX368:CJ368),CJ368))","v":0},{"$f":"IF(SUM($AW368:CK368)<0,0,IF(SUM($AX368:CK368)+CK368>$AW368,$AW368-SUM($AX368:CK368),CK368))","v":0},{"$f":"IF(SUM($AW368:CL368)<0,0,IF(SUM($AX368:CL368)+CL368>$AW368,$AW368-SUM($AX368:CL368),CL368))","v":0},{"$f":"IF(SUM($AW368:CM368)<0,0,IF(SUM($AX368:CM368)+CM368>$AW368,$AW368-SUM($AX368:CM368),CM368))","v":0},{"$f":"IF(SUM($AW368:CN368)<0,0,IF(SUM($AX368:CN368)+CN368>$AW368,$AW368-SUM($AX368:CN368),CN368))","v":0},{"$f":"IF(SUM($AW368:CO368)<0,0,IF(SUM($AX368:CO368)+CO368>$AW368,$AW368-SUM($AX368:CO368),CO368))","v":0},{"$f":"IF(SUM($AW368:CP368)<0,0,IF(SUM($AX368:CP368)+CP368>$AW368,$AW368-SUM($AX368:CP368),CP368))","v":0},{"$f":"IF(SUM($AW368:CQ368)<0,0,IF(SUM($AX368:CQ368)+CQ368>$AW368,$AW368-SUM($AX368:CQ368),CQ368))","v":0},{"$f":"IF(SUM($AW368:CR368)<0,0,IF(SUM($AX368:CR368)+CR368>$AW368,$AW368-SUM($AX368:CR368),CR368))","v":0},{"$f":"IF(SUM($AW368:CS368)<0,0,IF(SUM($AX368:CS368)+CS368>$AW368,$AW368-SUM($AX368:CS368),CS368))","v":0},{"$f":"IF(SUM($AW368:CT368)<0,0,IF(SUM($AX368:CT368)+CT368>$AW368,$AW368-SUM($AX368:CT368),CT368))","v":0},{"$f":"IF(SUM($AW368:CU368)<0,0,IF(SUM($AX368:CU368)+CU368>$AW368,$AW368-SUM($AX368:CU368),CU368))","v":0},{"$f":"IF(SUM($AW368:CV368)<0,0,IF(SUM($AX368:CV368)+CV368>$AW368,$AW368-SUM($AX368:CV368),CV368))","v":0},{"$f":"IF(SUM($AW368:CW368)<0,0,IF(SUM($AX368:CW368)+CW368>$AW368,$AW368-SUM($AX368:CW368),CW368))","v":0},{"$f":"IF(SUM($AW368:CX368)<0,0,IF(SUM($AX368:CX368)+CX368>$AW368,$AW368-SUM($AX368:CX368),CX368))","v":0},{"$f":"IF(SUM($AW368:CY368)<0,0,IF(SUM($AX368:CY368)+CY368>$AW368,$AW368-SUM($AX368:CY368),CY368))","v":0},{"$f":"IF(SUM($AW368:CZ368)<0,0,IF(SUM($AX368:CZ368)+CZ368>$AW368,$AW368-SUM($AX368:CZ368),CZ368))","v":0},{"$f":"IF(SUM($AW368:DA368)<0,0,IF(SUM($AX368:DA368)+DA368>$AW368,$AW368-SUM($AX368:DA368),DA368))","v":0},{"$f":"IF(SUM($AW368:DB368)<0,0,IF(SUM($AX368:DB368)+DB368>$AW368,$AW368-SUM($AX368:DB368),DB368))","v":0},{"$f":"IF(SUM($AW368:DC368)<0,0,IF(SUM($AX368:DC368)+DC368>$AW368,$AW368-SUM($AX368:DC368),DC368))","v":0},{"$f":"IF(SUM($AW368:DD368)<0,0,IF(SUM($AX368:DD368)+DD368>$AW368,$AW368-SUM($AX368:DD368),DD368))","v":0},{"$f":"IF(SUM($AW368:DE368)<0,0,IF(SUM($AX368:DE368)+DE368>$AW368,$AW368-SUM($AX368:DE368),DE368))","v":0},{"$f":"IF(SUM($AW368:DF368)<0,0,IF(SUM($AX368:DF368)+DF368>$AW368,$AW368-SUM($AX368:DF368),DF368))","v":0},{"$f":"IF(SUM($AW368:DG368)<0,0,IF(SUM($AX368:DG368)+DG368>$AW368,$AW368-SUM($AX368:DG368),DG368))","v":0},{"$f":"IF(SUM($AW368:DH368)<0,0,IF(SUM($AX368:DH368)+DH368>$AW368,$AW368-SUM($AX368:DH368),DH368))","v":0},{"$f":"IF(SUM($AW368:DI368)<0,0,IF(SUM($AX368:DI368)+DI368>$AW368,$AW368-SUM($AX368:DI368),DI368))","v":0},{"$f":"IF(SUM($AW368:DJ368)<0,0,IF(SUM($AX368:DJ368)+DJ368>$AW368,$AW368-SUM($AX368:DJ368),DJ368))","v":0},{"$f":"IF(SUM($AW368:DK368)<0,0,IF(SUM($AX368:DK368)+DK368>$AW368,$AW368-SUM($AX368:DK368),DK368))","v":0},{"$f":"IF(SUM($AW368:DL368)<0,0,IF(SUM($AX368:DL368)+DL368>$AW368,$AW368-SUM($AX368:DL368),DL368))","v":0},{"$f":"IF(SUM($AW368:DM368)<0,0,IF(SUM($AX368:DM368)+DM368>$AW368,$AW368-SUM($AX368:DM368),DM368))","v":0},{"$f":"IF(SUM($AW368:DN368)<0,0,IF(SUM($AX368:DN368)+DN368>$AW368,$AW368-SUM($AX368:DN368),DN368))","v":0},{"$f":"IF(SUM($AW368:DO368)<0,0,IF(SUM($AX368:DO368)+DO368>$AW368,$AW368-SUM($AX368:DO368),DO368))","v":0},{"$f":"IF(SUM($AW368:DP368)<0,0,IF(SUM($AX368:DP368)+DP368>$AW368,$AW368-SUM($AX368:DP368),DP368))","v":0},{"$f":"IF(SUM($AW368:DQ368)<0,0,IF(SUM($AX368:DQ368)+DQ368>$AW368,$AW368-SUM($AX368:DQ368),DQ368))","v":0},{"$f":"IF(SUM($AW368:DR368)<0,0,IF(SUM($AX368:DR368)+DR368>$AW368,$AW368-SUM($AX368:DR368),DR368))","v":0},{"$f":"IF(SUM($AW368:DS368)<0,0,IF(SUM($AX368:DS368)+DS368>$AW368,$AW368-SUM($AX368:DS368),DS368))","v":0},{"$f":"IF(SUM($AW368:DT368)<0,0,IF(SUM($AX368:DT368)+DT368>$AW368,$AW368-SUM($AX368:DT368),DT368))","v":0},{"$f":"IF(SUM($AW368:DU368)<0,0,IF(SUM($AX368:DU368)+DU368>$AW368,$AW368-SUM($AX368:DU368),DU368))","v":0},{"$f":"IF(SUM($AW368:DV368)<0,0,IF(SUM($AX368:DV368)+DV368>$AW368,$AW368-SUM($AX368:DV368),DV368))","v":0},{"$f":"IF(SUM($AW368:DW368)<0,0,IF(SUM($AX368:DW368)+DW368>$AW368,$AW368-SUM($AX368:DW368),DW368))","v":0},{"$f":"IF(SUM($AW368:DX368)<0,0,IF(SUM($AX368:DX368)+DX368>$AW368,$AW368-SUM($AX368:DX368),DX368))","v":0},{"$f":"IF(SUM($AW368:DY368)<0,0,IF(SUM($AX368:DY368)+DY368>$AW368,$AW368-SUM($AX368:DY368),DY368))","v":0},{"$f":"IF(SUM($AW368:DZ368)<0,0,IF(SUM($AX368:DZ368)+DZ368>$AW368,$AW368-SUM($AX368:DZ368),DZ368))","v":0},{"$f":"IF(SUM($AW368:EA368)<0,0,IF(SUM($AX368:EA368)+EA368>$AW368,$AW368-SUM($AX368:EA368),EA368))","v":0},{"$f":"IF(SUM($AW368:EB368)<0,0,IF(SUM($AX368:EB368)+EB368>$AW368,$AW368-SUM($AX368:EB368),EB368))","v":0},{"$f":"IF(SUM($AW368:EC368)<0,0,IF(SUM($AX368:EC368)+EC368>$AW368,$AW368-SUM($AX368:EC368),EC368))","v":0},{"$f":"IF(SUM($AW368:ED368)<0,0,IF(SUM($AX368:ED368)+ED368>$AW368,$AW368-SUM($AX368:ED368),ED368))","v":0},{"$f":"IF(SUM($AW368:EE368)<0,0,IF(SUM($AX368:EE368)+EE368>$AW368,$AW368-SUM($AX368:EE368),EE368))","v":0},{"$f":"IF(SUM($AW368:EF368)<0,0,IF(SUM($AX368:EF368)+EF368>$AW368,$AW368-SUM($AX368:EF368),EF368))","v":0},{"$f":"IF(SUM($AW368:EG368)<0,0,IF(SUM($AX368:EG368)+EG368>$AW368,$AW368-SUM($AX368:EG368),EG368))","v":0},{"$f":"IF(SUM($AW368:EH368)<0,0,IF(SUM($AX368:EH368)+EH368>$AW368,$AW368-SUM($AX368:EH368),EH368))","v":0},{"$f":"IF(SUM($AW368:EI368)<0,0,IF(SUM($AX368:EI368)+EI368>$AW368,$AW368-SUM($AX368:EI368),EI368))","v":0},{"$f":"IF(SUM($AW368:EJ368)<0,0,IF(SUM($AX368:EJ368)+EJ368>$AW368,$AW368-SUM($AX368:EJ368),EJ368))","v":0},{"$f":"IF(SUM($AW368:EK368)<0,0,IF(SUM($AX368:EK368)+EK368>$AW368,$AW368-SUM($AX368:EK368),EK368))","v":0},{"$f":"IF(SUM($AW368:EL368)<0,0,IF(SUM($AX368:EL368)+EL368>$AW368,$AW368-SUM($AX368:EL368),EL368))","v":0},{"$f":"IF(SUM($AW368:EM368)<0,0,IF(SUM($AX368:EM368)+EM368>$AW368,$AW368-SUM($AX368:EM368),EM368))","v":0},{"$f":"IF(SUM($AW368:EN368)<0,0,IF(SUM($AX368:EN368)+EN368>$AW368,$AW368-SUM($AX368:EN368),EN368))","v":0},{"$f":"IF(SUM($AW368:EO368)<0,0,IF(SUM($AX368:EO368)+EO368>$AW368,$AW368-SUM($AX368:EO368),EO368))","v":0},{"$f":"IF(SUM($AW368:EP368)<0,0,IF(SUM($AX368:EP368)+EP368>$AW368,$AW368-SUM($AX368:EP368),EP368))","v":0},{"$f":"IF(SUM($AW368:EQ368)<0,0,IF(SUM($AX368:EQ368)+EQ368>$AW368,$AW368-SUM($AX368:EQ368),EQ368))","v":0},{"$f":"IF(SUM($AW368:ER368)<0,0,IF(SUM($AX368:ER368)+ER368>$AW368,$AW368-SUM($AX368:ER368),ER368))","v":0},{"$f":"IF(SUM($AW368:ES368)<0,0,IF(SUM($AX368:ES368)+ES368>$AW368,$AW368-SUM($AX368:ES368),ES368))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1666666666666666E-3,{"$f":"IF(SUM($AH369:AH369)+AH369>$AG27,$AG27-SUM($AH369:AH369),AH369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AI369)+AI369>$AG27,$AG27-SUM($AH369:AI369),AI369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AJ369)+AJ369>$AG27,$AG27-SUM($AH369:AJ369),AJ369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AK369)+AK369>$AG27,$AG27-SUM($AH369:AK369),AK369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AL369)+AL369>$AG27,$AG27-SUM($AH369:AL369),AL369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AM369)+AM369>$AG27,$AG27-SUM($AH369:AM369),AM369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AN369)+AN369>$AG27,$AG27-SUM($AH369:AN369),AN369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AO369)+AO369>$AG27,$AG27-SUM($AH369:AO369),AO369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AP369)+AP369>$AG27,$AG27-SUM($AH369:AP369),AP369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AQ369)+AQ369>$AG27,$AG27-SUM($AH369:AQ369),AQ369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AR369)+AR369>$AG27,$AG27-SUM($AH369:AR369),AR369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AS369)+AS369>$AG27,$AG27-SUM($AH369:AS369),AS369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AT369)+AT369>$AG27,$AG27-SUM($AH369:AT369),AT369)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AH369:AU369)+AU369>$AG27,$AG27-SUM($AH369:AU369),AU369)","v":4.1666666666666666E-3},-1.1210389999999987E-2,0,{"$f":"IF(SUM($AW369:AX369)<0,0,IF(SUM($AX369:AX369)+AX369>$AW369,$AW369-SUM($AX369:AX369),AX369))","v":0},{"$f":"IF(SUM($AW369:AY369)<0,0,IF(SUM($AX369:AY369)+AY369>$AW369,$AW369-SUM($AX369:AY369),AY369))","v":0},{"$f":"IF(SUM($AW369:AZ369)<0,0,IF(SUM($AX369:AZ369)+AZ369>$AW369,$AW369-SUM($AX369:AZ369),AZ369))","v":0},{"$f":"IF(SUM($AW369:BA369)<0,0,IF(SUM($AX369:BA369)+BA369>$AW369,$AW369-SUM($AX369:BA369),BA369))","v":0},{"$f":"IF(SUM($AW369:BB369)<0,0,IF(SUM($AX369:BB369)+BB369>$AW369,$AW369-SUM($AX369:BB369),BB369))","v":0},{"$f":"IF(SUM($AW369:BC369)<0,0,IF(SUM($AX369:BC369)+BC369>$AW369,$AW369-SUM($AX369:BC369),BC369))","v":0},{"$f":"IF(SUM($AW369:BD369)<0,0,IF(SUM($AX369:BD369)+BD369>$AW369,$AW369-SUM($AX369:BD369),BD369))","v":0},{"$f":"IF(SUM($AW369:BE369)<0,0,IF(SUM($AX369:BE369)+BE369>$AW369,$AW369-SUM($AX369:BE369),BE369))","v":0},{"$f":"IF(SUM($AW369:BF369)<0,0,IF(SUM($AX369:BF369)+BF369>$AW369,$AW369-SUM($AX369:BF369),BF369))","v":0},{"$f":"IF(SUM($AW369:BG369)<0,0,IF(SUM($AX369:BG369)+BG369>$AW369,$AW369-SUM($AX369:BG369),BG369))","v":0},{"$f":"IF(SUM($AW369:BH369)<0,0,IF(SUM($AX369:BH369)+BH369>$AW369,$AW369-SUM($AX369:BH369),BH369))","v":0},{"$f":"IF(SUM($AW369:BI369)<0,0,IF(SUM($AX369:BI369)+BI369>$AW369,$AW369-SUM($AX369:BI369),BI369))","v":0},{"$f":"IF(SUM($AW369:BJ369)<0,0,IF(SUM($AX369:BJ369)+BJ369>$AW369,$AW369-SUM($AX369:BJ369),BJ369))","v":0},{"$f":"IF(SUM($AW369:BK369)<0,0,IF(SUM($AX369:BK369)+BK369>$AW369,$AW369-SUM($AX369:BK369),BK369))","v":0},{"$f":"IF(SUM($AW369:BL369)<0,0,IF(SUM($AX369:BL369)+BL369>$AW369,$AW369-SUM($AX369:BL369),BL369))","v":0},{"$f":"IF(SUM($AW369:BM369)<0,0,IF(SUM($AX369:BM369)+BM369>$AW369,$AW369-SUM($AX369:BM369),BM369))","v":0},{"$f":"IF(SUM($AW369:BN369)<0,0,IF(SUM($AX369:BN369)+BN369>$AW369,$AW369-SUM($AX369:BN369),BN369))","v":0},{"$f":"IF(SUM($AW369:BO369)<0,0,IF(SUM($AX369:BO369)+BO369>$AW369,$AW369-SUM($AX369:BO369),BO369))","v":0},{"$f":"IF(SUM($AW369:BP369)<0,0,IF(SUM($AX369:BP369)+BP369>$AW369,$AW369-SUM($AX369:BP369),BP369))","v":0},{"$f":"IF(SUM($AW369:BQ369)<0,0,IF(SUM($AX369:BQ369)+BQ369>$AW369,$AW369-SUM($AX369:BQ369),BQ369))","v":0},{"$f":"IF(SUM($AW369:BR369)<0,0,IF(SUM($AX369:BR369)+BR369>$AW369,$AW369-SUM($AX369:BR369),BR369))","v":0},{"$f":"IF(SUM($AW369:BS369)<0,0,IF(SUM($AX369:BS369)+BS369>$AW369,$AW369-SUM($AX369:BS369),BS369))","v":0},{"$f":"IF(SUM($AW369:BT369)<0,0,IF(SUM($AX369:BT369)+BT369>$AW369,$AW369-SUM($AX369:BT369),BT369))","v":0},{"$f":"IF(SUM($AW369:BU369)<0,0,IF(SUM($AX369:BU369)+BU369>$AW369,$AW369-SUM($AX369:BU369),BU369))","v":0},{"$f":"IF(SUM($AW369:BV369)<0,0,IF(SUM($AX369:BV369)+BV369>$AW369,$AW369-SUM($AX369:BV369),BV369))","v":0},{"$f":"IF(SUM($AW369:BW369)<0,0,IF(SUM($AX369:BW369)+BW369>$AW369,$AW369-SUM($AX369:BW369),BW369))","v":0},{"$f":"IF(SUM($AW369:BX369)<0,0,IF(SUM($AX369:BX369)+BX369>$AW369,$AW369-SUM($AX369:BX369),BX369))","v":0},{"$f":"IF(SUM($AW369:BY369)<0,0,IF(SUM($AX369:BY369)+BY369>$AW369,$AW369-SUM($AX369:BY369),BY369))","v":0},{"$f":"IF(SUM($AW369:BZ369)<0,0,IF(SUM($AX369:BZ369)+BZ369>$AW369,$AW369-SUM($AX369:BZ369),BZ369))","v":0},{"$f":"IF(SUM($AW369:CA369)<0,0,IF(SUM($AX369:CA369)+CA369>$AW369,$AW369-SUM($AX369:CA369),CA369))","v":0},{"$f":"IF(SUM($AW369:CB369)<0,0,IF(SUM($AX369:CB369)+CB369>$AW369,$AW369-SUM($AX369:CB369),CB369))","v":0},{"$f":"IF(SUM($AW369:CC369)<0,0,IF(SUM($AX369:CC369)+CC369>$AW369,$AW369-SUM($AX369:CC369),CC369))","v":0},{"$f":"IF(SUM($AW369:CD369)<0,0,IF(SUM($AX369:CD369)+CD369>$AW369,$AW369-SUM($AX369:CD369),CD369))","v":0},{"$f":"IF(SUM($AW369:CE369)<0,0,IF(SUM($AX369:CE369)+CE369>$AW369,$AW369-SUM($AX369:CE369),CE369))","v":0},{"$f":"IF(SUM($AW369:CF369)<0,0,IF(SUM($AX369:CF369)+CF369>$AW369,$AW369-SUM($AX369:CF369),CF369))","v":0},{"$f":"IF(SUM($AW369:CG369)<0,0,IF(SUM($AX369:CG369)+CG369>$AW369,$AW369-SUM($AX369:CG369),CG369))","v":0},{"$f":"IF(SUM($AW369:CH369)<0,0,IF(SUM($AX369:CH369)+CH369>$AW369,$AW369-SUM($AX369:CH369),CH369))","v":0},{"$f":"IF(SUM($AW369:CI369)<0,0,IF(SUM($AX369:CI369)+CI369>$AW369,$AW369-SUM($AX369:CI369),CI369))","v":0},{"$f":"IF(SUM($AW369:CJ369)<0,0,IF(SUM($AX369:CJ369)+CJ369>$AW369,$AW369-SUM($AX369:CJ369),CJ369))","v":0},{"$f":"IF(SUM($AW369:CK369)<0,0,IF(SUM($AX369:CK369)+CK369>$AW369,$AW369-SUM($AX369:CK369),CK369))","v":0},{"$f":"IF(SUM($AW369:CL369)<0,0,IF(SUM($AX369:CL369)+CL369>$AW369,$AW369-SUM($AX369:CL369),CL369))","v":0},{"$f":"IF(SUM($AW369:CM369)<0,0,IF(SUM($AX369:CM369)+CM369>$AW369,$AW369-SUM($AX369:CM369),CM369))","v":0},{"$f":"IF(SUM($AW369:CN369)<0,0,IF(SUM($AX369:CN369)+CN369>$AW369,$AW369-SUM($AX369:CN369),CN369))","v":0},{"$f":"IF(SUM($AW369:CO369)<0,0,IF(SUM($AX369:CO369)+CO369>$AW369,$AW369-SUM($AX369:CO369),CO369))","v":0},{"$f":"IF(SUM($AW369:CP369)<0,0,IF(SUM($AX369:CP369)+CP369>$AW369,$AW369-SUM($AX369:CP369),CP369))","v":0},{"$f":"IF(SUM($AW369:CQ369)<0,0,IF(SUM($AX369:CQ369)+CQ369>$AW369,$AW369-SUM($AX369:CQ369),CQ369))","v":0},{"$f":"IF(SUM($AW369:CR369)<0,0,IF(SUM($AX369:CR369)+CR369>$AW369,$AW369-SUM($AX369:CR369),CR369))","v":0},{"$f":"IF(SUM($AW369:CS369)<0,0,IF(SUM($AX369:CS369)+CS369>$AW369,$AW369-SUM($AX369:CS369),CS369))","v":0},{"$f":"IF(SUM($AW369:CT369)<0,0,IF(SUM($AX369:CT369)+CT369>$AW369,$AW369-SUM($AX369:CT369),CT369))","v":0},{"$f":"IF(SUM($AW369:CU369)<0,0,IF(SUM($AX369:CU369)+CU369>$AW369,$AW369-SUM($AX369:CU369),CU369))","v":0},{"$f":"IF(SUM($AW369:CV369)<0,0,IF(SUM($AX369:CV369)+CV369>$AW369,$AW369-SUM($AX369:CV369),CV369))","v":0},{"$f":"IF(SUM($AW369:CW369)<0,0,IF(SUM($AX369:CW369)+CW369>$AW369,$AW369-SUM($AX369:CW369),CW369))","v":0},{"$f":"IF(SUM($AW369:CX369)<0,0,IF(SUM($AX369:CX369)+CX369>$AW369,$AW369-SUM($AX369:CX369),CX369))","v":0},{"$f":"IF(SUM($AW369:CY369)<0,0,IF(SUM($AX369:CY369)+CY369>$AW369,$AW369-SUM($AX369:CY369),CY369))","v":0},{"$f":"IF(SUM($AW369:CZ369)<0,0,IF(SUM($AX369:CZ369)+CZ369>$AW369,$AW369-SUM($AX369:CZ369),CZ369))","v":0},{"$f":"IF(SUM($AW369:DA369)<0,0,IF(SUM($AX369:DA369)+DA369>$AW369,$AW369-SUM($AX369:DA369),DA369))","v":0},{"$f":"IF(SUM($AW369:DB369)<0,0,IF(SUM($AX369:DB369)+DB369>$AW369,$AW369-SUM($AX369:DB369),DB369))","v":0},{"$f":"IF(SUM($AW369:DC369)<0,0,IF(SUM($AX369:DC369)+DC369>$AW369,$AW369-SUM($AX369:DC369),DC369))","v":0},{"$f":"IF(SUM($AW369:DD369)<0,0,IF(SUM($AX369:DD369)+DD369>$AW369,$AW369-SUM($AX369:DD369),DD369))","v":0},{"$f":"IF(SUM($AW369:DE369)<0,0,IF(SUM($AX369:DE369)+DE369>$AW369,$AW369-SUM($AX369:DE369),DE369))","v":0},{"$f":"IF(SUM($AW369:DF369)<0,0,IF(SUM($AX369:DF369)+DF369>$AW369,$AW369-SUM($AX369:DF369),DF369))","v":0},{"$f":"IF(SUM($AW369:DG369)<0,0,IF(SUM($AX369:DG369)+DG369>$AW369,$AW369-SUM($AX369:DG369),DG369))","v":0},{"$f":"IF(SUM($AW369:DH369)<0,0,IF(SUM($AX369:DH369)+DH369>$AW369,$AW369-SUM($AX369:DH369),DH369))","v":0},{"$f":"IF(SUM($AW369:DI369)<0,0,IF(SUM($AX369:DI369)+DI369>$AW369,$AW369-SUM($AX369:DI369),DI369))","v":0},{"$f":"IF(SUM($AW369:DJ369)<0,0,IF(SUM($AX369:DJ369)+DJ369>$AW369,$AW369-SUM($AX369:DJ369),DJ369))","v":0},{"$f":"IF(SUM($AW369:DK369)<0,0,IF(SUM($AX369:DK369)+DK369>$AW369,$AW369-SUM($AX369:DK369),DK369))","v":0},{"$f":"IF(SUM($AW369:DL369)<0,0,IF(SUM($AX369:DL369)+DL369>$AW369,$AW369-SUM($AX369:DL369),DL369))","v":0},{"$f":"IF(SUM($AW369:DM369)<0,0,IF(SUM($AX369:DM369)+DM369>$AW369,$AW369-SUM($AX369:DM369),DM369))","v":0},{"$f":"IF(SUM($AW369:DN369)<0,0,IF(SUM($AX369:DN369)+DN369>$AW369,$AW369-SUM($AX369:DN369),DN369))","v":0},{"$f":"IF(SUM($AW369:DO369)<0,0,IF(SUM($AX369:DO369)+DO369>$AW369,$AW369-SUM($AX369:DO369),DO369))","v":0},{"$f":"IF(SUM($AW369:DP369)<0,0,IF(SUM($AX369:DP369)+DP369>$AW369,$AW369-SUM($AX369:DP369),DP369))","v":0},{"$f":"IF(SUM($AW369:DQ369)<0,0,IF(SUM($AX369:DQ369)+DQ369>$AW369,$AW369-SUM($AX369:DQ369),DQ369))","v":0},{"$f":"IF(SUM($AW369:DR369)<0,0,IF(SUM($AX369:DR369)+DR369>$AW369,$AW369-SUM($AX369:DR369),DR369))","v":0},{"$f":"IF(SUM($AW369:DS369)<0,0,IF(SUM($AX369:DS369)+DS369>$AW369,$AW369-SUM($AX369:DS369),DS369))","v":0},{"$f":"IF(SUM($AW369:DT369)<0,0,IF(SUM($AX369:DT369)+DT369>$AW369,$AW369-SUM($AX369:DT369),DT369))","v":0},{"$f":"IF(SUM($AW369:DU369)<0,0,IF(SUM($AX369:DU369)+DU369>$AW369,$AW369-SUM($AX369:DU369),DU369))","v":0},{"$f":"IF(SUM($AW369:DV369)<0,0,IF(SUM($AX369:DV369)+DV369>$AW369,$AW369-SUM($AX369:DV369),DV369))","v":0},{"$f":"IF(SUM($AW369:DW369)<0,0,IF(SUM($AX369:DW369)+DW369>$AW369,$AW369-SUM($AX369:DW369),DW369))","v":0},{"$f":"IF(SUM($AW369:DX369)<0,0,IF(SUM($AX369:DX369)+DX369>$AW369,$AW369-SUM($AX369:DX369),DX369))","v":0},{"$f":"IF(SUM($AW369:DY369)<0,0,IF(SUM($AX369:DY369)+DY369>$AW369,$AW369-SUM($AX369:DY369),DY369))","v":0},{"$f":"IF(SUM($AW369:DZ369)<0,0,IF(SUM($AX369:DZ369)+DZ369>$AW369,$AW369-SUM($AX369:DZ369),DZ369))","v":0},{"$f":"IF(SUM($AW369:EA369)<0,0,IF(SUM($AX369:EA369)+EA369>$AW369,$AW369-SUM($AX369:EA369),EA369))","v":0},{"$f":"IF(SUM($AW369:EB369)<0,0,IF(SUM($AX369:EB369)+EB369>$AW369,$AW369-SUM($AX369:EB369),EB369))","v":0},{"$f":"IF(SUM($AW369:EC369)<0,0,IF(SUM($AX369:EC369)+EC369>$AW369,$AW369-SUM($AX369:EC369),EC369))","v":0},{"$f":"IF(SUM($AW369:ED369)<0,0,IF(SUM($AX369:ED369)+ED369>$AW369,$AW369-SUM($AX369:ED369),ED369))","v":0},{"$f":"IF(SUM($AW369:EE369)<0,0,IF(SUM($AX369:EE369)+EE369>$AW369,$AW369-SUM($AX369:EE369),EE369))","v":0},{"$f":"IF(SUM($AW369:EF369)<0,0,IF(SUM($AX369:EF369)+EF369>$AW369,$AW369-SUM($AX369:EF369),EF369))","v":0},{"$f":"IF(SUM($AW369:EG369)<0,0,IF(SUM($AX369:EG369)+EG369>$AW369,$AW369-SUM($AX369:EG369),EG369))","v":0},{"$f":"IF(SUM($AW369:EH369)<0,0,IF(SUM($AX369:EH369)+EH369>$AW369,$AW369-SUM($AX369:EH369),EH369))","v":0},{"$f":"IF(SUM($AW369:EI369)<0,0,IF(SUM($AX369:EI369)+EI369>$AW369,$AW369-SUM($AX369:EI369),EI369))","v":0},{"$f":"IF(SUM($AW369:EJ369)<0,0,IF(SUM($AX369:EJ369)+EJ369>$AW369,$AW369-SUM($AX369:EJ369),EJ369))","v":0},{"$f":"IF(SUM($AW369:EK369)<0,0,IF(SUM($AX369:EK369)+EK369>$AW369,$AW369-SUM($AX369:EK369),EK369))","v":0},{"$f":"IF(SUM($AW369:EL369)<0,0,IF(SUM($AX369:EL369)+EL369>$AW369,$AW369-SUM($AX369:EL369),EL369))","v":0},{"$f":"IF(SUM($AW369:EM369)<0,0,IF(SUM($AX369:EM369)+EM369>$AW369,$AW369-SUM($AX369:EM369),EM369))","v":0},{"$f":"IF(SUM($AW369:EN369)<0,0,IF(SUM($AX369:EN369)+EN369>$AW369,$AW369-SUM($AX369:EN369),EN369))","v":0},{"$f":"IF(SUM($AW369:EO369)<0,0,IF(SUM($AX369:EO369)+EO369>$AW369,$AW369-SUM($AX369:EO369),EO369))","v":0},{"$f":"IF(SUM($AW369:EP369)<0,0,IF(SUM($AX369:EP369)+EP369>$AW369,$AW369-SUM($AX369:EP369),EP369))","v":0},{"$f":"IF(SUM($AW369:EQ369)<0,0,IF(SUM($AX369:EQ369)+EQ369>$AW369,$AW369-SUM($AX369:EQ369),EQ369))","v":0},{"$f":"IF(SUM($AW369:ER369)<0,0,IF(SUM($AX369:ER369)+ER369>$AW369,$AW369-SUM($AX369:ER369),ER369))","v":0},{"$f":"IF(SUM($AW369:ES369)<0,0,IF(SUM($AX369:ES369)+ES369>$AW369,$AW369-SUM($AX369:ES369),ES369))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AH370:AH370)+AH370>$AG28,$AG28-SUM($AH370:AH370),AH370)","v":0},{"$f":"IF(SUM($AH370:AI370)+AI370>$AG28,$AG28-SUM($AH370:AI370),AI370)","v":0},{"$f":"IF(SUM($AH370:AJ370)+AJ370>$AG28,$AG28-SUM($AH370:AJ370),AJ370)","v":0},{"$f":"IF(SUM($AH370:AK370)+AK370>$AG28,$AG28-SUM($AH370:AK370),AK370)","v":0},{"$f":"IF(SUM($AH370:AL370)+AL370>$AG28,$AG28-SUM($AH370:AL370),AL370)","v":0},{"$f":"IF(SUM($AH370:AM370)+AM370>$AG28,$AG28-SUM($AH370:AM370),AM370)","v":0},{"$f":"IF(SUM($AH370:AN370)+AN370>$AG28,$AG28-SUM($AH370:AN370),AN370)","v":0},{"$f":"IF(SUM($AH370:AO370)+AO370>$AG28,$AG28-SUM($AH370:AO370),AO370)","v":0},{"$f":"IF(SUM($AH370:AP370)+AP370>$AG28,$AG28-SUM($AH370:AP370),AP370)","v":0},{"$f":"IF(SUM($AH370:AQ370)+AQ370>$AG28,$AG28-SUM($AH370:AQ370),AQ370)","v":0},{"$f":"IF(SUM($AH370:AR370)+AR370>$AG28,$AG28-SUM($AH370:AR370),AR370)","v":0},{"$f":"IF(SUM($AH370:AS370)+AS370>$AG28,$AG28-SUM($AH370:AS370),AS370)","v":0},{"$f":"IF(SUM($AH370:AT370)+AT370>$AG28,$AG28-SUM($AH370:AT370),AT370)","v":0},{"$f":"IF(SUM($AH370:AU370)+AU370>$AG28,$AG28-SUM($AH370:AU370),AU370)","v":0},0,0,{"$f":"IF(SUM($AW370:AX370)<0,0,IF(SUM($AX370:AX370)+AX370>$AW370,$AW370-SUM($AX370:AX370),AX370))","v":0},{"$f":"IF(SUM($AW370:AY370)<0,0,IF(SUM($AX370:AY370)+AY370>$AW370,$AW370-SUM($AX370:AY370),AY370))","v":0},{"$f":"IF(SUM($AW370:AZ370)<0,0,IF(SUM($AX370:AZ370)+AZ370>$AW370,$AW370-SUM($AX370:AZ370),AZ370))","v":0},{"$f":"IF(SUM($AW370:BA370)<0,0,IF(SUM($AX370:BA370)+BA370>$AW370,$AW370-SUM($AX370:BA370),BA370))","v":0},{"$f":"IF(SUM($AW370:BB370)<0,0,IF(SUM($AX370:BB370)+BB370>$AW370,$AW370-SUM($AX370:BB370),BB370))","v":0},{"$f":"IF(SUM($AW370:BC370)<0,0,IF(SUM($AX370:BC370)+BC370>$AW370,$AW370-SUM($AX370:BC370),BC370))","v":0},{"$f":"IF(SUM($AW370:BD370)<0,0,IF(SUM($AX370:BD370)+BD370>$AW370,$AW370-SUM($AX370:BD370),BD370))","v":0},{"$f":"IF(SUM($AW370:BE370)<0,0,IF(SUM($AX370:BE370)+BE370>$AW370,$AW370-SUM($AX370:BE370),BE370))","v":0},{"$f":"IF(SUM($AW370:BF370)<0,0,IF(SUM($AX370:BF370)+BF370>$AW370,$AW370-SUM($AX370:BF370),BF370))","v":0},{"$f":"IF(SUM($AW370:BG370)<0,0,IF(SUM($AX370:BG370)+BG370>$AW370,$AW370-SUM($AX370:BG370),BG370))","v":0},{"$f":"IF(SUM($AW370:BH370)<0,0,IF(SUM($AX370:BH370)+BH370>$AW370,$AW370-SUM($AX370:BH370),BH370))","v":0},{"$f":"IF(SUM($AW370:BI370)<0,0,IF(SUM($AX370:BI370)+BI370>$AW370,$AW370-SUM($AX370:BI370),BI370))","v":0},{"$f":"IF(SUM($AW370:BJ370)<0,0,IF(SUM($AX370:BJ370)+BJ370>$AW370,$AW370-SUM($AX370:BJ370),BJ370))","v":0},{"$f":"IF(SUM($AW370:BK370)<0,0,IF(SUM($AX370:BK370)+BK370>$AW370,$AW370-SUM($AX370:BK370),BK370))","v":0},{"$f":"IF(SUM($AW370:BL370)<0,0,IF(SUM($AX370:BL370)+BL370>$AW370,$AW370-SUM($AX370:BL370),BL370))","v":0},{"$f":"IF(SUM($AW370:BM370)<0,0,IF(SUM($AX370:BM370)+BM370>$AW370,$AW370-SUM($AX370:BM370),BM370))","v":0},{"$f":"IF(SUM($AW370:BN370)<0,0,IF(SUM($AX370:BN370)+BN370>$AW370,$AW370-SUM($AX370:BN370),BN370))","v":0},{"$f":"IF(SUM($AW370:BO370)<0,0,IF(SUM($AX370:BO370)+BO370>$AW370,$AW370-SUM($AX370:BO370),BO370))","v":0},{"$f":"IF(SUM($AW370:BP370)<0,0,IF(SUM($AX370:BP370)+BP370>$AW370,$AW370-SUM($AX370:BP370),BP370))","v":0},{"$f":"IF(SUM($AW370:BQ370)<0,0,IF(SUM($AX370:BQ370)+BQ370>$AW370,$AW370-SUM($AX370:BQ370),BQ370))","v":0},{"$f":"IF(SUM($AW370:BR370)<0,0,IF(SUM($AX370:BR370)+BR370>$AW370,$AW370-SUM($AX370:BR370),BR370))","v":0},{"$f":"IF(SUM($AW370:BS370)<0,0,IF(SUM($AX370:BS370)+BS370>$AW370,$AW370-SUM($AX370:BS370),BS370))","v":0},{"$f":"IF(SUM($AW370:BT370)<0,0,IF(SUM($AX370:BT370)+BT370>$AW370,$AW370-SUM($AX370:BT370),BT370))","v":0},{"$f":"IF(SUM($AW370:BU370)<0,0,IF(SUM($AX370:BU370)+BU370>$AW370,$AW370-SUM($AX370:BU370),BU370))","v":0},{"$f":"IF(SUM($AW370:BV370)<0,0,IF(SUM($AX370:BV370)+BV370>$AW370,$AW370-SUM($AX370:BV370),BV370))","v":0},{"$f":"IF(SUM($AW370:BW370)<0,0,IF(SUM($AX370:BW370)+BW370>$AW370,$AW370-SUM($AX370:BW370),BW370))","v":0},{"$f":"IF(SUM($AW370:BX370)<0,0,IF(SUM($AX370:BX370)+BX370>$AW370,$AW370-SUM($AX370:BX370),BX370))","v":0},{"$f":"IF(SUM($AW370:BY370)<0,0,IF(SUM($AX370:BY370)+BY370>$AW370,$AW370-SUM($AX370:BY370),BY370))","v":0},{"$f":"IF(SUM($AW370:BZ370)<0,0,IF(SUM($AX370:BZ370)+BZ370>$AW370,$AW370-SUM($AX370:BZ370),BZ370))","v":0},{"$f":"IF(SUM($AW370:CA370)<0,0,IF(SUM($AX370:CA370)+CA370>$AW370,$AW370-SUM($AX370:CA370),CA370))","v":0},{"$f":"IF(SUM($AW370:CB370)<0,0,IF(SUM($AX370:CB370)+CB370>$AW370,$AW370-SUM($AX370:CB370),CB370))","v":0},{"$f":"IF(SUM($AW370:CC370)<0,0,IF(SUM($AX370:CC370)+CC370>$AW370,$AW370-SUM($AX370:CC370),CC370))","v":0},{"$f":"IF(SUM($AW370:CD370)<0,0,IF(SUM($AX370:CD370)+CD370>$AW370,$AW370-SUM($AX370:CD370),CD370))","v":0},{"$f":"IF(SUM($AW370:CE370)<0,0,IF(SUM($AX370:CE370)+CE370>$AW370,$AW370-SUM($AX370:CE370),CE370))","v":0},{"$f":"IF(SUM($AW370:CF370)<0,0,IF(SUM($AX370:CF370)+CF370>$AW370,$AW370-SUM($AX370:CF370),CF370))","v":0},{"$f":"IF(SUM($AW370:CG370)<0,0,IF(SUM($AX370:CG370)+CG370>$AW370,$AW370-SUM($AX370:CG370),CG370))","v":0},{"$f":"IF(SUM($AW370:CH370)<0,0,IF(SUM($AX370:CH370)+CH370>$AW370,$AW370-SUM($AX370:CH370),CH370))","v":0},{"$f":"IF(SUM($AW370:CI370)<0,0,IF(SUM($AX370:CI370)+CI370>$AW370,$AW370-SUM($AX370:CI370),CI370))","v":0},{"$f":"IF(SUM($AW370:CJ370)<0,0,IF(SUM($AX370:CJ370)+CJ370>$AW370,$AW370-SUM($AX370:CJ370),CJ370))","v":0},{"$f":"IF(SUM($AW370:CK370)<0,0,IF(SUM($AX370:CK370)+CK370>$AW370,$AW370-SUM($AX370:CK370),CK370))","v":0},{"$f":"IF(SUM($AW370:CL370)<0,0,IF(SUM($AX370:CL370)+CL370>$AW370,$AW370-SUM($AX370:CL370),CL370))","v":0},{"$f":"IF(SUM($AW370:CM370)<0,0,IF(SUM($AX370:CM370)+CM370>$AW370,$AW370-SUM($AX370:CM370),CM370))","v":0},{"$f":"IF(SUM($AW370:CN370)<0,0,IF(SUM($AX370:CN370)+CN370>$AW370,$AW370-SUM($AX370:CN370),CN370))","v":0},{"$f":"IF(SUM($AW370:CO370)<0,0,IF(SUM($AX370:CO370)+CO370>$AW370,$AW370-SUM($AX370:CO370),CO370))","v":0},{"$f":"IF(SUM($AW370:CP370)<0,0,IF(SUM($AX370:CP370)+CP370>$AW370,$AW370-SUM($AX370:CP370),CP370))","v":0},{"$f":"IF(SUM($AW370:CQ370)<0,0,IF(SUM($AX370:CQ370)+CQ370>$AW370,$AW370-SUM($AX370:CQ370),CQ370))","v":0},{"$f":"IF(SUM($AW370:CR370)<0,0,IF(SUM($AX370:CR370)+CR370>$AW370,$AW370-SUM($AX370:CR370),CR370))","v":0},{"$f":"IF(SUM($AW370:CS370)<0,0,IF(SUM($AX370:CS370)+CS370>$AW370,$AW370-SUM($AX370:CS370),CS370))","v":0},{"$f":"IF(SUM($AW370:CT370)<0,0,IF(SUM($AX370:CT370)+CT370>$AW370,$AW370-SUM($AX370:CT370),CT370))","v":0},{"$f":"IF(SUM($AW370:CU370)<0,0,IF(SUM($AX370:CU370)+CU370>$AW370,$AW370-SUM($AX370:CU370),CU370))","v":0},{"$f":"IF(SUM($AW370:CV370)<0,0,IF(SUM($AX370:CV370)+CV370>$AW370,$AW370-SUM($AX370:CV370),CV370))","v":0},{"$f":"IF(SUM($AW370:CW370)<0,0,IF(SUM($AX370:CW370)+CW370>$AW370,$AW370-SUM($AX370:CW370),CW370))","v":0},{"$f":"IF(SUM($AW370:CX370)<0,0,IF(SUM($AX370:CX370)+CX370>$AW370,$AW370-SUM($AX370:CX370),CX370))","v":0},{"$f":"IF(SUM($AW370:CY370)<0,0,IF(SUM($AX370:CY370)+CY370>$AW370,$AW370-SUM($AX370:CY370),CY370))","v":0},{"$f":"IF(SUM($AW370:CZ370)<0,0,IF(SUM($AX370:CZ370)+CZ370>$AW370,$AW370-SUM($AX370:CZ370),CZ370))","v":0},{"$f":"IF(SUM($AW370:DA370)<0,0,IF(SUM($AX370:DA370)+DA370>$AW370,$AW370-SUM($AX370:DA370),DA370))","v":0},{"$f":"IF(SUM($AW370:DB370)<0,0,IF(SUM($AX370:DB370)+DB370>$AW370,$AW370-SUM($AX370:DB370),DB370))","v":0},{"$f":"IF(SUM($AW370:DC370)<0,0,IF(SUM($AX370:DC370)+DC370>$AW370,$AW370-SUM($AX370:DC370),DC370))","v":0},{"$f":"IF(SUM($AW370:DD370)<0,0,IF(SUM($AX370:DD370)+DD370>$AW370,$AW370-SUM($AX370:DD370),DD370))","v":0},{"$f":"IF(SUM($AW370:DE370)<0,0,IF(SUM($AX370:DE370)+DE370>$AW370,$AW370-SUM($AX370:DE370),DE370))","v":0},{"$f":"IF(SUM($AW370:DF370)<0,0,IF(SUM($AX370:DF370)+DF370>$AW370,$AW370-SUM($AX370:DF370),DF370))","v":0},{"$f":"IF(SUM($AW370:DG370)<0,0,IF(SUM($AX370:DG370)+DG370>$AW370,$AW370-SUM($AX370:DG370),DG370))","v":0},{"$f":"IF(SUM($AW370:DH370)<0,0,IF(SUM($AX370:DH370)+DH370>$AW370,$AW370-SUM($AX370:DH370),DH370))","v":0},{"$f":"IF(SUM($AW370:DI370)<0,0,IF(SUM($AX370:DI370)+DI370>$AW370,$AW370-SUM($AX370:DI370),DI370))","v":0},{"$f":"IF(SUM($AW370:DJ370)<0,0,IF(SUM($AX370:DJ370)+DJ370>$AW370,$AW370-SUM($AX370:DJ370),DJ370))","v":0},{"$f":"IF(SUM($AW370:DK370)<0,0,IF(SUM($AX370:DK370)+DK370>$AW370,$AW370-SUM($AX370:DK370),DK370))","v":0},{"$f":"IF(SUM($AW370:DL370)<0,0,IF(SUM($AX370:DL370)+DL370>$AW370,$AW370-SUM($AX370:DL370),DL370))","v":0},{"$f":"IF(SUM($AW370:DM370)<0,0,IF(SUM($AX370:DM370)+DM370>$AW370,$AW370-SUM($AX370:DM370),DM370))","v":0},{"$f":"IF(SUM($AW370:DN370)<0,0,IF(SUM($AX370:DN370)+DN370>$AW370,$AW370-SUM($AX370:DN370),DN370))","v":0},{"$f":"IF(SUM($AW370:DO370)<0,0,IF(SUM($AX370:DO370)+DO370>$AW370,$AW370-SUM($AX370:DO370),DO370))","v":0},{"$f":"IF(SUM($AW370:DP370)<0,0,IF(SUM($AX370:DP370)+DP370>$AW370,$AW370-SUM($AX370:DP370),DP370))","v":0},{"$f":"IF(SUM($AW370:DQ370)<0,0,IF(SUM($AX370:DQ370)+DQ370>$AW370,$AW370-SUM($AX370:DQ370),DQ370))","v":0},{"$f":"IF(SUM($AW370:DR370)<0,0,IF(SUM($AX370:DR370)+DR370>$AW370,$AW370-SUM($AX370:DR370),DR370))","v":0},{"$f":"IF(SUM($AW370:DS370)<0,0,IF(SUM($AX370:DS370)+DS370>$AW370,$AW370-SUM($AX370:DS370),DS370))","v":0},{"$f":"IF(SUM($AW370:DT370)<0,0,IF(SUM($AX370:DT370)+DT370>$AW370,$AW370-SUM($AX370:DT370),DT370))","v":0},{"$f":"IF(SUM($AW370:DU370)<0,0,IF(SUM($AX370:DU370)+DU370>$AW370,$AW370-SUM($AX370:DU370),DU370))","v":0},{"$f":"IF(SUM($AW370:DV370)<0,0,IF(SUM($AX370:DV370)+DV370>$AW370,$AW370-SUM($AX370:DV370),DV370))","v":0},{"$f":"IF(SUM($AW370:DW370)<0,0,IF(SUM($AX370:DW370)+DW370>$AW370,$AW370-SUM($AX370:DW370),DW370))","v":0},{"$f":"IF(SUM($AW370:DX370)<0,0,IF(SUM($AX370:DX370)+DX370>$AW370,$AW370-SUM($AX370:DX370),DX370))","v":0},{"$f":"IF(SUM($AW370:DY370)<0,0,IF(SUM($AX370:DY370)+DY370>$AW370,$AW370-SUM($AX370:DY370),DY370))","v":0},{"$f":"IF(SUM($AW370:DZ370)<0,0,IF(SUM($AX370:DZ370)+DZ370>$AW370,$AW370-SUM($AX370:DZ370),DZ370))","v":0},{"$f":"IF(SUM($AW370:EA370)<0,0,IF(SUM($AX370:EA370)+EA370>$AW370,$AW370-SUM($AX370:EA370),EA370))","v":0},{"$f":"IF(SUM($AW370:EB370)<0,0,IF(SUM($AX370:EB370)+EB370>$AW370,$AW370-SUM($AX370:EB370),EB370))","v":0},{"$f":"IF(SUM($AW370:EC370)<0,0,IF(SUM($AX370:EC370)+EC370>$AW370,$AW370-SUM($AX370:EC370),EC370))","v":0},{"$f":"IF(SUM($AW370:ED370)<0,0,IF(SUM($AX370:ED370)+ED370>$AW370,$AW370-SUM($AX370:ED370),ED370))","v":0},{"$f":"IF(SUM($AW370:EE370)<0,0,IF(SUM($AX370:EE370)+EE370>$AW370,$AW370-SUM($AX370:EE370),EE370))","v":0},{"$f":"IF(SUM($AW370:EF370)<0,0,IF(SUM($AX370:EF370)+EF370>$AW370,$AW370-SUM($AX370:EF370),EF370))","v":0},{"$f":"IF(SUM($AW370:EG370)<0,0,IF(SUM($AX370:EG370)+EG370>$AW370,$AW370-SUM($AX370:EG370),EG370))","v":0},{"$f":"IF(SUM($AW370:EH370)<0,0,IF(SUM($AX370:EH370)+EH370>$AW370,$AW370-SUM($AX370:EH370),EH370))","v":0},{"$f":"IF(SUM($AW370:EI370)<0,0,IF(SUM($AX370:EI370)+EI370>$AW370,$AW370-SUM($AX370:EI370),EI370))","v":0},{"$f":"IF(SUM($AW370:EJ370)<0,0,IF(SUM($AX370:EJ370)+EJ370>$AW370,$AW370-SUM($AX370:EJ370),EJ370))","v":0},{"$f":"IF(SUM($AW370:EK370)<0,0,IF(SUM($AX370:EK370)+EK370>$AW370,$AW370-SUM($AX370:EK370),EK370))","v":0},{"$f":"IF(SUM($AW370:EL370)<0,0,IF(SUM($AX370:EL370)+EL370>$AW370,$AW370-SUM($AX370:EL370),EL370))","v":0},{"$f":"IF(SUM($AW370:EM370)<0,0,IF(SUM($AX370:EM370)+EM370>$AW370,$AW370-SUM($AX370:EM370),EM370))","v":0},{"$f":"IF(SUM($AW370:EN370)<0,0,IF(SUM($AX370:EN370)+EN370>$AW370,$AW370-SUM($AX370:EN370),EN370))","v":0},{"$f":"IF(SUM($AW370:EO370)<0,0,IF(SUM($AX370:EO370)+EO370>$AW370,$AW370-SUM($AX370:EO370),EO370))","v":0},{"$f":"IF(SUM($AW370:EP370)<0,0,IF(SUM($AX370:EP370)+EP370>$AW370,$AW370-SUM($AX370:EP370),EP370))","v":0},{"$f":"IF(SUM($AW370:EQ370)<0,0,IF(SUM($AX370:EQ370)+EQ370>$AW370,$AW370-SUM($AX370:EQ370),EQ370))","v":0},{"$f":"IF(SUM($AW370:ER370)<0,0,IF(SUM($AX370:ER370)+ER370>$AW370,$AW370-SUM($AX370:ER370),ER370))","v":0},{"$f":"IF(SUM($AW370:ES370)<0,0,IF(SUM($AX370:ES370)+ES370>$AW370,$AW370-SUM($AX370:ES370),ES370))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AH371:AH371)+AH371>$AG29,$AG29-SUM($AH371:AH371),AH371)","v":0},{"$f":"IF(SUM($AH371:AI371)+AI371>$AG29,$AG29-SUM($AH371:AI371),AI371)","v":0},{"$f":"IF(SUM($AH371:AJ371)+AJ371>$AG29,$AG29-SUM($AH371:AJ371),AJ371)","v":0},{"$f":"IF(SUM($AH371:AK371)+AK371>$AG29,$AG29-SUM($AH371:AK371),AK371)","v":0},{"$f":"IF(SUM($AH371:AL371)+AL371>$AG29,$AG29-SUM($AH371:AL371),AL371)","v":0},{"$f":"IF(SUM($AH371:AM371)+AM371>$AG29,$AG29-SUM($AH371:AM371),AM371)","v":0},{"$f":"IF(SUM($AH371:AN371)+AN371>$AG29,$AG29-SUM($AH371:AN371),AN371)","v":0},{"$f":"IF(SUM($AH371:AO371)+AO371>$AG29,$AG29-SUM($AH371:AO371),AO371)","v":0},{"$f":"IF(SUM($AH371:AP371)+AP371>$AG29,$AG29-SUM($AH371:AP371),AP371)","v":0},{"$f":"IF(SUM($AH371:AQ371)+AQ371>$AG29,$AG29-SUM($AH371:AQ371),AQ371)","v":0},{"$f":"IF(SUM($AH371:AR371)+AR371>$AG29,$AG29-SUM($AH371:AR371),AR371)","v":0},{"$f":"IF(SUM($AH371:AS371)+AS371>$AG29,$AG29-SUM($AH371:AS371),AS371)","v":0},{"$f":"IF(SUM($AH371:AT371)+AT371>$AG29,$AG29-SUM($AH371:AT371),AT371)","v":0},{"$f":"IF(SUM($AH371:AU371)+AU371>$AG29,$AG29-SUM($AH371:AU371),AU371)","v":0},0,0,{"$f":"IF(SUM($AW371:AX371)<0,0,IF(SUM($AX371:AX371)+AX371>$AW371,$AW371-SUM($AX371:AX371),AX371))","v":0},{"$f":"IF(SUM($AW371:AY371)<0,0,IF(SUM($AX371:AY371)+AY371>$AW371,$AW371-SUM($AX371:AY371),AY371))","v":0},{"$f":"IF(SUM($AW371:AZ371)<0,0,IF(SUM($AX371:AZ371)+AZ371>$AW371,$AW371-SUM($AX371:AZ371),AZ371))","v":0},{"$f":"IF(SUM($AW371:BA371)<0,0,IF(SUM($AX371:BA371)+BA371>$AW371,$AW371-SUM($AX371:BA371),BA371))","v":0},{"$f":"IF(SUM($AW371:BB371)<0,0,IF(SUM($AX371:BB371)+BB371>$AW371,$AW371-SUM($AX371:BB371),BB371))","v":0},{"$f":"IF(SUM($AW371:BC371)<0,0,IF(SUM($AX371:BC371)+BC371>$AW371,$AW371-SUM($AX371:BC371),BC371))","v":0},{"$f":"IF(SUM($AW371:BD371)<0,0,IF(SUM($AX371:BD371)+BD371>$AW371,$AW371-SUM($AX371:BD371),BD371))","v":0},{"$f":"IF(SUM($AW371:BE371)<0,0,IF(SUM($AX371:BE371)+BE371>$AW371,$AW371-SUM($AX371:BE371),BE371))","v":0},{"$f":"IF(SUM($AW371:BF371)<0,0,IF(SUM($AX371:BF371)+BF371>$AW371,$AW371-SUM($AX371:BF371),BF371))","v":0},{"$f":"IF(SUM($AW371:BG371)<0,0,IF(SUM($AX371:BG371)+BG371>$AW371,$AW371-SUM($AX371:BG371),BG371))","v":0},{"$f":"IF(SUM($AW371:BH371)<0,0,IF(SUM($AX371:BH371)+BH371>$AW371,$AW371-SUM($AX371:BH371),BH371))","v":0},{"$f":"IF(SUM($AW371:BI371)<0,0,IF(SUM($AX371:BI371)+BI371>$AW371,$AW371-SUM($AX371:BI371),BI371))","v":0},{"$f":"IF(SUM($AW371:BJ371)<0,0,IF(SUM($AX371:BJ371)+BJ371>$AW371,$AW371-SUM($AX371:BJ371),BJ371))","v":0},{"$f":"IF(SUM($AW371:BK371)<0,0,IF(SUM($AX371:BK371)+BK371>$AW371,$AW371-SUM($AX371:BK371),BK371))","v":0},{"$f":"IF(SUM($AW371:BL371)<0,0,IF(SUM($AX371:BL371)+BL371>$AW371,$AW371-SUM($AX371:BL371),BL371))","v":0},{"$f":"IF(SUM($AW371:BM371)<0,0,IF(SUM($AX371:BM371)+BM371>$AW371,$AW371-SUM($AX371:BM371),BM371))","v":0},{"$f":"IF(SUM($AW371:BN371)<0,0,IF(SUM($AX371:BN371)+BN371>$AW371,$AW371-SUM($AX371:BN371),BN371))","v":0},{"$f":"IF(SUM($AW371:BO371)<0,0,IF(SUM($AX371:BO371)+BO371>$AW371,$AW371-SUM($AX371:BO371),BO371))","v":0},{"$f":"IF(SUM($AW371:BP371)<0,0,IF(SUM($AX371:BP371)+BP371>$AW371,$AW371-SUM($AX371:BP371),BP371))","v":0},{"$f":"IF(SUM($AW371:BQ371)<0,0,IF(SUM($AX371:BQ371)+BQ371>$AW371,$AW371-SUM($AX371:BQ371),BQ371))","v":0},{"$f":"IF(SUM($AW371:BR371)<0,0,IF(SUM($AX371:BR371)+BR371>$AW371,$AW371-SUM($AX371:BR371),BR371))","v":0},{"$f":"IF(SUM($AW371:BS371)<0,0,IF(SUM($AX371:BS371)+BS371>$AW371,$AW371-SUM($AX371:BS371),BS371))","v":0},{"$f":"IF(SUM($AW371:BT371)<0,0,IF(SUM($AX371:BT371)+BT371>$AW371,$AW371-SUM($AX371:BT371),BT371))","v":0},{"$f":"IF(SUM($AW371:BU371)<0,0,IF(SUM($AX371:BU371)+BU371>$AW371,$AW371-SUM($AX371:BU371),BU371))","v":0},{"$f":"IF(SUM($AW371:BV371)<0,0,IF(SUM($AX371:BV371)+BV371>$AW371,$AW371-SUM($AX371:BV371),BV371))","v":0},{"$f":"IF(SUM($AW371:BW371)<0,0,IF(SUM($AX371:BW371)+BW371>$AW371,$AW371-SUM($AX371:BW371),BW371))","v":0},{"$f":"IF(SUM($AW371:BX371)<0,0,IF(SUM($AX371:BX371)+BX371>$AW371,$AW371-SUM($AX371:BX371),BX371))","v":0},{"$f":"IF(SUM($AW371:BY371)<0,0,IF(SUM($AX371:BY371)+BY371>$AW371,$AW371-SUM($AX371:BY371),BY371))","v":0},{"$f":"IF(SUM($AW371:BZ371)<0,0,IF(SUM($AX371:BZ371)+BZ371>$AW371,$AW371-SUM($AX371:BZ371),BZ371))","v":0},{"$f":"IF(SUM($AW371:CA371)<0,0,IF(SUM($AX371:CA371)+CA371>$AW371,$AW371-SUM($AX371:CA371),CA371))","v":0},{"$f":"IF(SUM($AW371:CB371)<0,0,IF(SUM($AX371:CB371)+CB371>$AW371,$AW371-SUM($AX371:CB371),CB371))","v":0},{"$f":"IF(SUM($AW371:CC371)<0,0,IF(SUM($AX371:CC371)+CC371>$AW371,$AW371-SUM($AX371:CC371),CC371))","v":0},{"$f":"IF(SUM($AW371:CD371)<0,0,IF(SUM($AX371:CD371)+CD371>$AW371,$AW371-SUM($AX371:CD371),CD371))","v":0},{"$f":"IF(SUM($AW371:CE371)<0,0,IF(SUM($AX371:CE371)+CE371>$AW371,$AW371-SUM($AX371:CE371),CE371))","v":0},{"$f":"IF(SUM($AW371:CF371)<0,0,IF(SUM($AX371:CF371)+CF371>$AW371,$AW371-SUM($AX371:CF371),CF371))","v":0},{"$f":"IF(SUM($AW371:CG371)<0,0,IF(SUM($AX371:CG371)+CG371>$AW371,$AW371-SUM($AX371:CG371),CG371))","v":0},{"$f":"IF(SUM($AW371:CH371)<0,0,IF(SUM($AX371:CH371)+CH371>$AW371,$AW371-SUM($AX371:CH371),CH371))","v":0},{"$f":"IF(SUM($AW371:CI371)<0,0,IF(SUM($AX371:CI371)+CI371>$AW371,$AW371-SUM($AX371:CI371),CI371))","v":0},{"$f":"IF(SUM($AW371:CJ371)<0,0,IF(SUM($AX371:CJ371)+CJ371>$AW371,$AW371-SUM($AX371:CJ371),CJ371))","v":0},{"$f":"IF(SUM($AW371:CK371)<0,0,IF(SUM($AX371:CK371)+CK371>$AW371,$AW371-SUM($AX371:CK371),CK371))","v":0},{"$f":"IF(SUM($AW371:CL371)<0,0,IF(SUM($AX371:CL371)+CL371>$AW371,$AW371-SUM($AX371:CL371),CL371))","v":0},{"$f":"IF(SUM($AW371:CM371)<0,0,IF(SUM($AX371:CM371)+CM371>$AW371,$AW371-SUM($AX371:CM371),CM371))","v":0},{"$f":"IF(SUM($AW371:CN371)<0,0,IF(SUM($AX371:CN371)+CN371>$AW371,$AW371-SUM($AX371:CN371),CN371))","v":0},{"$f":"IF(SUM($AW371:CO371)<0,0,IF(SUM($AX371:CO371)+CO371>$AW371,$AW371-SUM($AX371:CO371),CO371))","v":0},{"$f":"IF(SUM($AW371:CP371)<0,0,IF(SUM($AX371:CP371)+CP371>$AW371,$AW371-SUM($AX371:CP371),CP371))","v":0},{"$f":"IF(SUM($AW371:CQ371)<0,0,IF(SUM($AX371:CQ371)+CQ371>$AW371,$AW371-SUM($AX371:CQ371),CQ371))","v":0},{"$f":"IF(SUM($AW371:CR371)<0,0,IF(SUM($AX371:CR371)+CR371>$AW371,$AW371-SUM($AX371:CR371),CR371))","v":0},{"$f":"IF(SUM($AW371:CS371)<0,0,IF(SUM($AX371:CS371)+CS371>$AW371,$AW371-SUM($AX371:CS371),CS371))","v":0},{"$f":"IF(SUM($AW371:CT371)<0,0,IF(SUM($AX371:CT371)+CT371>$AW371,$AW371-SUM($AX371:CT371),CT371))","v":0},{"$f":"IF(SUM($AW371:CU371)<0,0,IF(SUM($AX371:CU371)+CU371>$AW371,$AW371-SUM($AX371:CU371),CU371))","v":0},{"$f":"IF(SUM($AW371:CV371)<0,0,IF(SUM($AX371:CV371)+CV371>$AW371,$AW371-SUM($AX371:CV371),CV371))","v":0},{"$f":"IF(SUM($AW371:CW371)<0,0,IF(SUM($AX371:CW371)+CW371>$AW371,$AW371-SUM($AX371:CW371),CW371))","v":0},{"$f":"IF(SUM($AW371:CX371)<0,0,IF(SUM($AX371:CX371)+CX371>$AW371,$AW371-SUM($AX371:CX371),CX371))","v":0},{"$f":"IF(SUM($AW371:CY371)<0,0,IF(SUM($AX371:CY371)+CY371>$AW371,$AW371-SUM($AX371:CY371),CY371))","v":0},{"$f":"IF(SUM($AW371:CZ371)<0,0,IF(SUM($AX371:CZ371)+CZ371>$AW371,$AW371-SUM($AX371:CZ371),CZ371))","v":0},{"$f":"IF(SUM($AW371:DA371)<0,0,IF(SUM($AX371:DA371)+DA371>$AW371,$AW371-SUM($AX371:DA371),DA371))","v":0},{"$f":"IF(SUM($AW371:DB371)<0,0,IF(SUM($AX371:DB371)+DB371>$AW371,$AW371-SUM($AX371:DB371),DB371))","v":0},{"$f":"IF(SUM($AW371:DC371)<0,0,IF(SUM($AX371:DC371)+DC371>$AW371,$AW371-SUM($AX371:DC371),DC371))","v":0},{"$f":"IF(SUM($AW371:DD371)<0,0,IF(SUM($AX371:DD371)+DD371>$AW371,$AW371-SUM($AX371:DD371),DD371))","v":0},{"$f":"IF(SUM($AW371:DE371)<0,0,IF(SUM($AX371:DE371)+DE371>$AW371,$AW371-SUM($AX371:DE371),DE371))","v":0},{"$f":"IF(SUM($AW371:DF371)<0,0,IF(SUM($AX371:DF371)+DF371>$AW371,$AW371-SUM($AX371:DF371),DF371))","v":0},{"$f":"IF(SUM($AW371:DG371)<0,0,IF(SUM($AX371:DG371)+DG371>$AW371,$AW371-SUM($AX371:DG371),DG371))","v":0},{"$f":"IF(SUM($AW371:DH371)<0,0,IF(SUM($AX371:DH371)+DH371>$AW371,$AW371-SUM($AX371:DH371),DH371))","v":0},{"$f":"IF(SUM($AW371:DI371)<0,0,IF(SUM($AX371:DI371)+DI371>$AW371,$AW371-SUM($AX371:DI371),DI371))","v":0},{"$f":"IF(SUM($AW371:DJ371)<0,0,IF(SUM($AX371:DJ371)+DJ371>$AW371,$AW371-SUM($AX371:DJ371),DJ371))","v":0},{"$f":"IF(SUM($AW371:DK371)<0,0,IF(SUM($AX371:DK371)+DK371>$AW371,$AW371-SUM($AX371:DK371),DK371))","v":0},{"$f":"IF(SUM($AW371:DL371)<0,0,IF(SUM($AX371:DL371)+DL371>$AW371,$AW371-SUM($AX371:DL371),DL371))","v":0},{"$f":"IF(SUM($AW371:DM371)<0,0,IF(SUM($AX371:DM371)+DM371>$AW371,$AW371-SUM($AX371:DM371),DM371))","v":0},{"$f":"IF(SUM($AW371:DN371)<0,0,IF(SUM($AX371:DN371)+DN371>$AW371,$AW371-SUM($AX371:DN371),DN371))","v":0},{"$f":"IF(SUM($AW371:DO371)<0,0,IF(SUM($AX371:DO371)+DO371>$AW371,$AW371-SUM($AX371:DO371),DO371))","v":0},{"$f":"IF(SUM($AW371:DP371)<0,0,IF(SUM($AX371:DP371)+DP371>$AW371,$AW371-SUM($AX371:DP371),DP371))","v":0},{"$f":"IF(SUM($AW371:DQ371)<0,0,IF(SUM($AX371:DQ371)+DQ371>$AW371,$AW371-SUM($AX371:DQ371),DQ371))","v":0},{"$f":"IF(SUM($AW371:DR371)<0,0,IF(SUM($AX371:DR371)+DR371>$AW371,$AW371-SUM($AX371:DR371),DR371))","v":0},{"$f":"IF(SUM($AW371:DS371)<0,0,IF(SUM($AX371:DS371)+DS371>$AW371,$AW371-SUM($AX371:DS371),DS371))","v":0},{"$f":"IF(SUM($AW371:DT371)<0,0,IF(SUM($AX371:DT371)+DT371>$AW371,$AW371-SUM($AX371:DT371),DT371))","v":0},{"$f":"IF(SUM($AW371:DU371)<0,0,IF(SUM($AX371:DU371)+DU371>$AW371,$AW371-SUM($AX371:DU371),DU371))","v":0},{"$f":"IF(SUM($AW371:DV371)<0,0,IF(SUM($AX371:DV371)+DV371>$AW371,$AW371-SUM($AX371:DV371),DV371))","v":0},{"$f":"IF(SUM($AW371:DW371)<0,0,IF(SUM($AX371:DW371)+DW371>$AW371,$AW371-SUM($AX371:DW371),DW371))","v":0},{"$f":"IF(SUM($AW371:DX371)<0,0,IF(SUM($AX371:DX371)+DX371>$AW371,$AW371-SUM($AX371:DX371),DX371))","v":0},{"$f":"IF(SUM($AW371:DY371)<0,0,IF(SUM($AX371:DY371)+DY371>$AW371,$AW371-SUM($AX371:DY371),DY371))","v":0},{"$f":"IF(SUM($AW371:DZ371)<0,0,IF(SUM($AX371:DZ371)+DZ371>$AW371,$AW371-SUM($AX371:DZ371),DZ371))","v":0},{"$f":"IF(SUM($AW371:EA371)<0,0,IF(SUM($AX371:EA371)+EA371>$AW371,$AW371-SUM($AX371:EA371),EA371))","v":0},{"$f":"IF(SUM($AW371:EB371)<0,0,IF(SUM($AX371:EB371)+EB371>$AW371,$AW371-SUM($AX371:EB371),EB371))","v":0},{"$f":"IF(SUM($AW371:EC371)<0,0,IF(SUM($AX371:EC371)+EC371>$AW371,$AW371-SUM($AX371:EC371),EC371))","v":0},{"$f":"IF(SUM($AW371:ED371)<0,0,IF(SUM($AX371:ED371)+ED371>$AW371,$AW371-SUM($AX371:ED371),ED371))","v":0},{"$f":"IF(SUM($AW371:EE371)<0,0,IF(SUM($AX371:EE371)+EE371>$AW371,$AW371-SUM($AX371:EE371),EE371))","v":0},{"$f":"IF(SUM($AW371:EF371)<0,0,IF(SUM($AX371:EF371)+EF371>$AW371,$AW371-SUM($AX371:EF371),EF371))","v":0},{"$f":"IF(SUM($AW371:EG371)<0,0,IF(SUM($AX371:EG371)+EG371>$AW371,$AW371-SUM($AX371:EG371),EG371))","v":0},{"$f":"IF(SUM($AW371:EH371)<0,0,IF(SUM($AX371:EH371)+EH371>$AW371,$AW371-SUM($AX371:EH371),EH371))","v":0},{"$f":"IF(SUM($AW371:EI371)<0,0,IF(SUM($AX371:EI371)+EI371>$AW371,$AW371-SUM($AX371:EI371),EI371))","v":0},{"$f":"IF(SUM($AW371:EJ371)<0,0,IF(SUM($AX371:EJ371)+EJ371>$AW371,$AW371-SUM($AX371:EJ371),EJ371))","v":0},{"$f":"IF(SUM($AW371:EK371)<0,0,IF(SUM($AX371:EK371)+EK371>$AW371,$AW371-SUM($AX371:EK371),EK371))","v":0},{"$f":"IF(SUM($AW371:EL371)<0,0,IF(SUM($AX371:EL371)+EL371>$AW371,$AW371-SUM($AX371:EL371),EL371))","v":0},{"$f":"IF(SUM($AW371:EM371)<0,0,IF(SUM($AX371:EM371)+EM371>$AW371,$AW371-SUM($AX371:EM371),EM371))","v":0},{"$f":"IF(SUM($AW371:EN371)<0,0,IF(SUM($AX371:EN371)+EN371>$AW371,$AW371-SUM($AX371:EN371),EN371))","v":0},{"$f":"IF(SUM($AW371:EO371)<0,0,IF(SUM($AX371:EO371)+EO371>$AW371,$AW371-SUM($AX371:EO371),EO371))","v":0},{"$f":"IF(SUM($AW371:EP371)<0,0,IF(SUM($AX371:EP371)+EP371>$AW371,$AW371-SUM($AX371:EP371),EP371))","v":0},{"$f":"IF(SUM($AW371:EQ371)<0,0,IF(SUM($AX371:EQ371)+EQ371>$AW371,$AW371-SUM($AX371:EQ371),EQ371))","v":0},{"$f":"IF(SUM($AW371:ER371)<0,0,IF(SUM($AX371:ER371)+ER371>$AW371,$AW371-SUM($AX371:ER371),ER371))","v":0},{"$f":"IF(SUM($AW371:ES371)<0,0,IF(SUM($AX371:ES371)+ES371>$AW371,$AW371-SUM($AX371:ES371),ES371))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1837505977534509E-3,{"$f":"IF(SUM($AH372:AH372)+AH372>$AG30,$AG30-SUM($AH372:AH372),AH372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AI372)+AI372>$AG30,$AG30-SUM($AH372:AI372),AI372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AJ372)+AJ372>$AG30,$AG30-SUM($AH372:AJ372),AJ372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AK372)+AK372>$AG30,$AG30-SUM($AH372:AK372),AK372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AL372)+AL372>$AG30,$AG30-SUM($AH372:AL372),AL372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AM372)+AM372>$AG30,$AG30-SUM($AH372:AM372),AM372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AN372)+AN372>$AG30,$AG30-SUM($AH372:AN372),AN372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AO372)+AO372>$AG30,$AG30-SUM($AH372:AO372),AO372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AP372)+AP372>$AG30,$AG30-SUM($AH372:AP372),AP372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AQ372)+AQ372>$AG30,$AG30-SUM($AH372:AQ372),AQ372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AR372)+AR372>$AG30,$AG30-SUM($AH372:AR372),AR372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AS372)+AS372>$AG30,$AG30-SUM($AH372:AS372),AS372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AT372)+AT372>$AG30,$AG30-SUM($AH372:AT372),AT372)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AH372:AU372)+AU372>$AG30,$AG30-SUM($AH372:AU372),AU372)","v":4.1837505977534509E-3},8.7475191033698219E-2,1.3996030565391716E-2,{"$f":"IF(SUM($AW372:AX372)<0,0,IF(SUM($AX372:AX372)+AX372>$AW372,$AW372-SUM($AX372:AX372),AX372))","v":1.3996030565391716E-2},{"$f":"IF(SUM($AW372:AY372)<0,0,IF(SUM($AX372:AY372)+AY372>$AW372,$AW372-SUM($AX372:AY372),AY372))","v":1.3996030565391716E-2},{"$f":"IF(SUM($AW372:AZ372)<0,0,IF(SUM($AX372:AZ372)+AZ372>$AW372,$AW372-SUM($AX372:AZ372),AZ372))","v":1.3996030565391716E-2},{"$f":"IF(SUM($AW372:BA372)<0,0,IF(SUM($AX372:BA372)+BA372>$AW372,$AW372-SUM($AX372:BA372),BA372))","v":1.3996030565391716E-2},{"$f":"IF(SUM($AW372:BB372)<0,0,IF(SUM($AX372:BB372)+BB372>$AW372,$AW372-SUM($AX372:BB372),BB372))","v":1.3996030565391716E-2},{"$f":"IF(SUM($AW372:BC372)<0,0,IF(SUM($AX372:BC372)+BC372>$AW372,$AW372-SUM($AX372:BC372),BC372))","v":3.4990076413479315E-3},{"$f":"IF(SUM($AW372:BD372)<0,0,IF(SUM($AX372:BD372)+BD372>$AW372,$AW372-SUM($AX372:BD372),BD372))","v":0},{"$f":"IF(SUM($AW372:BE372)<0,0,IF(SUM($AX372:BE372)+BE372>$AW372,$AW372-SUM($AX372:BE372),BE372))","v":0},{"$f":"IF(SUM($AW372:BF372)<0,0,IF(SUM($AX372:BF372)+BF372>$AW372,$AW372-SUM($AX372:BF372),BF372))","v":0},{"$f":"IF(SUM($AW372:BG372)<0,0,IF(SUM($AX372:BG372)+BG372>$AW372,$AW372-SUM($AX372:BG372),BG372))","v":0},{"$f":"IF(SUM($AW372:BH372)<0,0,IF(SUM($AX372:BH372)+BH372>$AW372,$AW372-SUM($AX372:BH372),BH372))","v":0},{"$f":"IF(SUM($AW372:BI372)<0,0,IF(SUM($AX372:BI372)+BI372>$AW372,$AW372-SUM($AX372:BI372),BI372))","v":0},{"$f":"IF(SUM($AW372:BJ372)<0,0,IF(SUM($AX372:BJ372)+BJ372>$AW372,$AW372-SUM($AX372:BJ372),BJ372))","v":0},{"$f":"IF(SUM($AW372:BK372)<0,0,IF(SUM($AX372:BK372)+BK372>$AW372,$AW372-SUM($AX372:BK372),BK372))","v":0},{"$f":"IF(SUM($AW372:BL372)<0,0,IF(SUM($AX372:BL372)+BL372>$AW372,$AW372-SUM($AX372:BL372),BL372))","v":0},{"$f":"IF(SUM($AW372:BM372)<0,0,IF(SUM($AX372:BM372)+BM372>$AW372,$AW372-SUM($AX372:BM372),BM372))","v":0},{"$f":"IF(SUM($AW372:BN372)<0,0,IF(SUM($AX372:BN372)+BN372>$AW372,$AW372-SUM($AX372:BN372),BN372))","v":0},{"$f":"IF(SUM($AW372:BO372)<0,0,IF(SUM($AX372:BO372)+BO372>$AW372,$AW372-SUM($AX372:BO372),BO372))","v":0},{"$f":"IF(SUM($AW372:BP372)<0,0,IF(SUM($AX372:BP372)+BP372>$AW372,$AW372-SUM($AX372:BP372),BP372))","v":0},{"$f":"IF(SUM($AW372:BQ372)<0,0,IF(SUM($AX372:BQ372)+BQ372>$AW372,$AW372-SUM($AX372:BQ372),BQ372))","v":0},{"$f":"IF(SUM($AW372:BR372)<0,0,IF(SUM($AX372:BR372)+BR372>$AW372,$AW372-SUM($AX372:BR372),BR372))","v":0},{"$f":"IF(SUM($AW372:BS372)<0,0,IF(SUM($AX372:BS372)+BS372>$AW372,$AW372-SUM($AX372:BS372),BS372))","v":0},{"$f":"IF(SUM($AW372:BT372)<0,0,IF(SUM($AX372:BT372)+BT372>$AW372,$AW372-SUM($AX372:BT372),BT372))","v":0},{"$f":"IF(SUM($AW372:BU372)<0,0,IF(SUM($AX372:BU372)+BU372>$AW372,$AW372-SUM($AX372:BU372),BU372))","v":0},{"$f":"IF(SUM($AW372:BV372)<0,0,IF(SUM($AX372:BV372)+BV372>$AW372,$AW372-SUM($AX372:BV372),BV372))","v":0},{"$f":"IF(SUM($AW372:BW372)<0,0,IF(SUM($AX372:BW372)+BW372>$AW372,$AW372-SUM($AX372:BW372),BW372))","v":0},{"$f":"IF(SUM($AW372:BX372)<0,0,IF(SUM($AX372:BX372)+BX372>$AW372,$AW372-SUM($AX372:BX372),BX372))","v":0},{"$f":"IF(SUM($AW372:BY372)<0,0,IF(SUM($AX372:BY372)+BY372>$AW372,$AW372-SUM($AX372:BY372),BY372))","v":0},{"$f":"IF(SUM($AW372:BZ372)<0,0,IF(SUM($AX372:BZ372)+BZ372>$AW372,$AW372-SUM($AX372:BZ372),BZ372))","v":0},{"$f":"IF(SUM($AW372:CA372)<0,0,IF(SUM($AX372:CA372)+CA372>$AW372,$AW372-SUM($AX372:CA372),CA372))","v":0},{"$f":"IF(SUM($AW372:CB372)<0,0,IF(SUM($AX372:CB372)+CB372>$AW372,$AW372-SUM($AX372:CB372),CB372))","v":0},{"$f":"IF(SUM($AW372:CC372)<0,0,IF(SUM($AX372:CC372)+CC372>$AW372,$AW372-SUM($AX372:CC372),CC372))","v":0},{"$f":"IF(SUM($AW372:CD372)<0,0,IF(SUM($AX372:CD372)+CD372>$AW372,$AW372-SUM($AX372:CD372),CD372))","v":0},{"$f":"IF(SUM($AW372:CE372)<0,0,IF(SUM($AX372:CE372)+CE372>$AW372,$AW372-SUM($AX372:CE372),CE372))","v":0},{"$f":"IF(SUM($AW372:CF372)<0,0,IF(SUM($AX372:CF372)+CF372>$AW372,$AW372-SUM($AX372:CF372),CF372))","v":0},{"$f":"IF(SUM($AW372:CG372)<0,0,IF(SUM($AX372:CG372)+CG372>$AW372,$AW372-SUM($AX372:CG372),CG372))","v":0},{"$f":"IF(SUM($AW372:CH372)<0,0,IF(SUM($AX372:CH372)+CH372>$AW372,$AW372-SUM($AX372:CH372),CH372))","v":0},{"$f":"IF(SUM($AW372:CI372)<0,0,IF(SUM($AX372:CI372)+CI372>$AW372,$AW372-SUM($AX372:CI372),CI372))","v":0},{"$f":"IF(SUM($AW372:CJ372)<0,0,IF(SUM($AX372:CJ372)+CJ372>$AW372,$AW372-SUM($AX372:CJ372),CJ372))","v":0},{"$f":"IF(SUM($AW372:CK372)<0,0,IF(SUM($AX372:CK372)+CK372>$AW372,$AW372-SUM($AX372:CK372),CK372))","v":0},{"$f":"IF(SUM($AW372:CL372)<0,0,IF(SUM($AX372:CL372)+CL372>$AW372,$AW372-SUM($AX372:CL372),CL372))","v":0},{"$f":"IF(SUM($AW372:CM372)<0,0,IF(SUM($AX372:CM372)+CM372>$AW372,$AW372-SUM($AX372:CM372),CM372))","v":0},{"$f":"IF(SUM($AW372:CN372)<0,0,IF(SUM($AX372:CN372)+CN372>$AW372,$AW372-SUM($AX372:CN372),CN372))","v":0},{"$f":"IF(SUM($AW372:CO372)<0,0,IF(SUM($AX372:CO372)+CO372>$AW372,$AW372-SUM($AX372:CO372),CO372))","v":0},{"$f":"IF(SUM($AW372:CP372)<0,0,IF(SUM($AX372:CP372)+CP372>$AW372,$AW372-SUM($AX372:CP372),CP372))","v":0},{"$f":"IF(SUM($AW372:CQ372)<0,0,IF(SUM($AX372:CQ372)+CQ372>$AW372,$AW372-SUM($AX372:CQ372),CQ372))","v":0},{"$f":"IF(SUM($AW372:CR372)<0,0,IF(SUM($AX372:CR372)+CR372>$AW372,$AW372-SUM($AX372:CR372),CR372))","v":0},{"$f":"IF(SUM($AW372:CS372)<0,0,IF(SUM($AX372:CS372)+CS372>$AW372,$AW372-SUM($AX372:CS372),CS372))","v":0},{"$f":"IF(SUM($AW372:CT372)<0,0,IF(SUM($AX372:CT372)+CT372>$AW372,$AW372-SUM($AX372:CT372),CT372))","v":0},{"$f":"IF(SUM($AW372:CU372)<0,0,IF(SUM($AX372:CU372)+CU372>$AW372,$AW372-SUM($AX372:CU372),CU372))","v":0},{"$f":"IF(SUM($AW372:CV372)<0,0,IF(SUM($AX372:CV372)+CV372>$AW372,$AW372-SUM($AX372:CV372),CV372))","v":0},{"$f":"IF(SUM($AW372:CW372)<0,0,IF(SUM($AX372:CW372)+CW372>$AW372,$AW372-SUM($AX372:CW372),CW372))","v":0},{"$f":"IF(SUM($AW372:CX372)<0,0,IF(SUM($AX372:CX372)+CX372>$AW372,$AW372-SUM($AX372:CX372),CX372))","v":0},{"$f":"IF(SUM($AW372:CY372)<0,0,IF(SUM($AX372:CY372)+CY372>$AW372,$AW372-SUM($AX372:CY372),CY372))","v":0},{"$f":"IF(SUM($AW372:CZ372)<0,0,IF(SUM($AX372:CZ372)+CZ372>$AW372,$AW372-SUM($AX372:CZ372),CZ372))","v":0},{"$f":"IF(SUM($AW372:DA372)<0,0,IF(SUM($AX372:DA372)+DA372>$AW372,$AW372-SUM($AX372:DA372),DA372))","v":0},{"$f":"IF(SUM($AW372:DB372)<0,0,IF(SUM($AX372:DB372)+DB372>$AW372,$AW372-SUM($AX372:DB372),DB372))","v":0},{"$f":"IF(SUM($AW372:DC372)<0,0,IF(SUM($AX372:DC372)+DC372>$AW372,$AW372-SUM($AX372:DC372),DC372))","v":0},{"$f":"IF(SUM($AW372:DD372)<0,0,IF(SUM($AX372:DD372)+DD372>$AW372,$AW372-SUM($AX372:DD372),DD372))","v":0},{"$f":"IF(SUM($AW372:DE372)<0,0,IF(SUM($AX372:DE372)+DE372>$AW372,$AW372-SUM($AX372:DE372),DE372))","v":0},{"$f":"IF(SUM($AW372:DF372)<0,0,IF(SUM($AX372:DF372)+DF372>$AW372,$AW372-SUM($AX372:DF372),DF372))","v":0},{"$f":"IF(SUM($AW372:DG372)<0,0,IF(SUM($AX372:DG372)+DG372>$AW372,$AW372-SUM($AX372:DG372),DG372))","v":0},{"$f":"IF(SUM($AW372:DH372)<0,0,IF(SUM($AX372:DH372)+DH372>$AW372,$AW372-SUM($AX372:DH372),DH372))","v":0},{"$f":"IF(SUM($AW372:DI372)<0,0,IF(SUM($AX372:DI372)+DI372>$AW372,$AW372-SUM($AX372:DI372),DI372))","v":0},{"$f":"IF(SUM($AW372:DJ372)<0,0,IF(SUM($AX372:DJ372)+DJ372>$AW372,$AW372-SUM($AX372:DJ372),DJ372))","v":0},{"$f":"IF(SUM($AW372:DK372)<0,0,IF(SUM($AX372:DK372)+DK372>$AW372,$AW372-SUM($AX372:DK372),DK372))","v":0},{"$f":"IF(SUM($AW372:DL372)<0,0,IF(SUM($AX372:DL372)+DL372>$AW372,$AW372-SUM($AX372:DL372),DL372))","v":0},{"$f":"IF(SUM($AW372:DM372)<0,0,IF(SUM($AX372:DM372)+DM372>$AW372,$AW372-SUM($AX372:DM372),DM372))","v":0},{"$f":"IF(SUM($AW372:DN372)<0,0,IF(SUM($AX372:DN372)+DN372>$AW372,$AW372-SUM($AX372:DN372),DN372))","v":0},{"$f":"IF(SUM($AW372:DO372)<0,0,IF(SUM($AX372:DO372)+DO372>$AW372,$AW372-SUM($AX372:DO372),DO372))","v":0},{"$f":"IF(SUM($AW372:DP372)<0,0,IF(SUM($AX372:DP372)+DP372>$AW372,$AW372-SUM($AX372:DP372),DP372))","v":0},{"$f":"IF(SUM($AW372:DQ372)<0,0,IF(SUM($AX372:DQ372)+DQ372>$AW372,$AW372-SUM($AX372:DQ372),DQ372))","v":0},{"$f":"IF(SUM($AW372:DR372)<0,0,IF(SUM($AX372:DR372)+DR372>$AW372,$AW372-SUM($AX372:DR372),DR372))","v":0},{"$f":"IF(SUM($AW372:DS372)<0,0,IF(SUM($AX372:DS372)+DS372>$AW372,$AW372-SUM($AX372:DS372),DS372))","v":0},{"$f":"IF(SUM($AW372:DT372)<0,0,IF(SUM($AX372:DT372)+DT372>$AW372,$AW372-SUM($AX372:DT372),DT372))","v":0},{"$f":"IF(SUM($AW372:DU372)<0,0,IF(SUM($AX372:DU372)+DU372>$AW372,$AW372-SUM($AX372:DU372),DU372))","v":0},{"$f":"IF(SUM($AW372:DV372)<0,0,IF(SUM($AX372:DV372)+DV372>$AW372,$AW372-SUM($AX372:DV372),DV372))","v":0},{"$f":"IF(SUM($AW372:DW372)<0,0,IF(SUM($AX372:DW372)+DW372>$AW372,$AW372-SUM($AX372:DW372),DW372))","v":0},{"$f":"IF(SUM($AW372:DX372)<0,0,IF(SUM($AX372:DX372)+DX372>$AW372,$AW372-SUM($AX372:DX372),DX372))","v":0},{"$f":"IF(SUM($AW372:DY372)<0,0,IF(SUM($AX372:DY372)+DY372>$AW372,$AW372-SUM($AX372:DY372),DY372))","v":0},{"$f":"IF(SUM($AW372:DZ372)<0,0,IF(SUM($AX372:DZ372)+DZ372>$AW372,$AW372-SUM($AX372:DZ372),DZ372))","v":0},{"$f":"IF(SUM($AW372:EA372)<0,0,IF(SUM($AX372:EA372)+EA372>$AW372,$AW372-SUM($AX372:EA372),EA372))","v":0},{"$f":"IF(SUM($AW372:EB372)<0,0,IF(SUM($AX372:EB372)+EB372>$AW372,$AW372-SUM($AX372:EB372),EB372))","v":0},{"$f":"IF(SUM($AW372:EC372)<0,0,IF(SUM($AX372:EC372)+EC372>$AW372,$AW372-SUM($AX372:EC372),EC372))","v":0},{"$f":"IF(SUM($AW372:ED372)<0,0,IF(SUM($AX372:ED372)+ED372>$AW372,$AW372-SUM($AX372:ED372),ED372))","v":0},{"$f":"IF(SUM($AW372:EE372)<0,0,IF(SUM($AX372:EE372)+EE372>$AW372,$AW372-SUM($AX372:EE372),EE372))","v":0},{"$f":"IF(SUM($AW372:EF372)<0,0,IF(SUM($AX372:EF372)+EF372>$AW372,$AW372-SUM($AX372:EF372),EF372))","v":0},{"$f":"IF(SUM($AW372:EG372)<0,0,IF(SUM($AX372:EG372)+EG372>$AW372,$AW372-SUM($AX372:EG372),EG372))","v":0},{"$f":"IF(SUM($AW372:EH372)<0,0,IF(SUM($AX372:EH372)+EH372>$AW372,$AW372-SUM($AX372:EH372),EH372))","v":0},{"$f":"IF(SUM($AW372:EI372)<0,0,IF(SUM($AX372:EI372)+EI372>$AW372,$AW372-SUM($AX372:EI372),EI372))","v":0},{"$f":"IF(SUM($AW372:EJ372)<0,0,IF(SUM($AX372:EJ372)+EJ372>$AW372,$AW372-SUM($AX372:EJ372),EJ372))","v":0},{"$f":"IF(SUM($AW372:EK372)<0,0,IF(SUM($AX372:EK372)+EK372>$AW372,$AW372-SUM($AX372:EK372),EK372))","v":0},{"$f":"IF(SUM($AW372:EL372)<0,0,IF(SUM($AX372:EL372)+EL372>$AW372,$AW372-SUM($AX372:EL372),EL372))","v":0},{"$f":"IF(SUM($AW372:EM372)<0,0,IF(SUM($AX372:EM372)+EM372>$AW372,$AW372-SUM($AX372:EM372),EM372))","v":0},{"$f":"IF(SUM($AW372:EN372)<0,0,IF(SUM($AX372:EN372)+EN372>$AW372,$AW372-SUM($AX372:EN372),EN372))","v":0},{"$f":"IF(SUM($AW372:EO372)<0,0,IF(SUM($AX372:EO372)+EO372>$AW372,$AW372-SUM($AX372:EO372),EO372))","v":0},{"$f":"IF(SUM($AW372:EP372)<0,0,IF(SUM($AX372:EP372)+EP372>$AW372,$AW372-SUM($AX372:EP372),EP372))","v":0},{"$f":"IF(SUM($AW372:EQ372)<0,0,IF(SUM($AX372:EQ372)+EQ372>$AW372,$AW372-SUM($AX372:EQ372),EQ372))","v":0},{"$f":"IF(SUM($AW372:ER372)<0,0,IF(SUM($AX372:ER372)+ER372>$AW372,$AW372-SUM($AX372:ER372),ER372))","v":0},{"$f":"IF(SUM($AW372:ES372)<0,0,IF(SUM($AX372:ES372)+ES372>$AW372,$AW372-SUM($AX372:ES372),ES372))","v":0}]
[]
[null,"Depreciation:  2006 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH23/$F376","v":0},{"$f":"IF(SUM($AI376:AI376)+AI376>$AH23,$AH23-SUM($AI376:AI376),AI376)","v":0},{"$f":"IF(SUM($AI376:AJ376)+AJ376>$AH23,$AH23-SUM($AI376:AJ376),AJ376)","v":0},{"$f":"IF(SUM($AI376:AK376)+AK376>$AH23,$AH23-SUM($AI376:AK376),AK376)","v":0},{"$f":"IF(SUM($AI376:AL376)+AL376>$AH23,$AH23-SUM($AI376:AL376),AL376)","v":0},{"$f":"IF(SUM($AI376:AM376)+AM376>$AH23,$AH23-SUM($AI376:AM376),AM376)","v":0},{"$f":"IF(SUM($AI376:AN376)+AN376>$AH23,$AH23-SUM($AI376:AN376),AN376)","v":0},{"$f":"IF(SUM($AI376:AO376)+AO376>$AH23,$AH23-SUM($AI376:AO376),AO376)","v":0},{"$f":"IF(SUM($AI376:AP376)+AP376>$AH23,$AH23-SUM($AI376:AP376),AP376)","v":0},{"$f":"IF(SUM($AI376:AQ376)+AQ376>$AH23,$AH23-SUM($AI376:AQ376),AQ376)","v":0},{"$f":"IF(SUM($AI376:AR376)+AR376>$AH23,$AH23-SUM($AI376:AR376),AR376)","v":0},{"$f":"IF(SUM($AI376:AS376)+AS376>$AH23,$AH23-SUM($AI376:AS376),AS376)","v":0},{"$f":"IF(SUM($AI376:AT376)+AT376>$AH23,$AH23-SUM($AI376:AT376),AT376)","v":0},{"$f":"IF(SUM($AI376:AU376)+AU376>$AH23,$AH23-SUM($AI376:AU376),AU376)","v":0},{"$f":"$AH36-SUM($I376:$AV376)","v":0},{"$f":"IF(AW376>0,AW376/(MAX(($F376-COUNT($I376:$AV376))/4,1)),0)","v":0},{"$f":"IF(SUM($AW376:AX376)<0,0,IF(SUM($AX376:AX376)+AX376>$AW376,$AW376-SUM($AX376:AX376),AX376))","v":0},{"$f":"IF(SUM($AW376:AY376)<0,0,IF(SUM($AX376:AY376)+AY376>$AW376,$AW376-SUM($AX376:AY376),AY376))","v":0},{"$f":"IF(SUM($AW376:AZ376)<0,0,IF(SUM($AX376:AZ376)+AZ376>$AW376,$AW376-SUM($AX376:AZ376),AZ376))","v":0},{"$f":"IF(SUM($AW376:BA376)<0,0,IF(SUM($AX376:BA376)+BA376>$AW376,$AW376-SUM($AX376:BA376),BA376))","v":0},{"$f":"IF(SUM($AW376:BB376)<0,0,IF(SUM($AX376:BB376)+BB376>$AW376,$AW376-SUM($AX376:BB376),BB376))","v":0},{"$f":"IF(SUM($AW376:BC376)<0,0,IF(SUM($AX376:BC376)+BC376>$AW376,$AW376-SUM($AX376:BC376),BC376))","v":0},{"$f":"IF(SUM($AW376:BD376)<0,0,IF(SUM($AX376:BD376)+BD376>$AW376,$AW376-SUM($AX376:BD376),BD376))","v":0},{"$f":"IF(SUM($AW376:BE376)<0,0,IF(SUM($AX376:BE376)+BE376>$AW376,$AW376-SUM($AX376:BE376),BE376))","v":0},{"$f":"IF(SUM($AW376:BF376)<0,0,IF(SUM($AX376:BF376)+BF376>$AW376,$AW376-SUM($AX376:BF376),BF376))","v":0},{"$f":"IF(SUM($AW376:BG376)<0,0,IF(SUM($AX376:BG376)+BG376>$AW376,$AW376-SUM($AX376:BG376),BG376))","v":0},{"$f":"IF(SUM($AW376:BH376)<0,0,IF(SUM($AX376:BH376)+BH376>$AW376,$AW376-SUM($AX376:BH376),BH376))","v":0},{"$f":"IF(SUM($AW376:BI376)<0,0,IF(SUM($AX376:BI376)+BI376>$AW376,$AW376-SUM($AX376:BI376),BI376))","v":0},{"$f":"IF(SUM($AW376:BJ376)<0,0,IF(SUM($AX376:BJ376)+BJ376>$AW376,$AW376-SUM($AX376:BJ376),BJ376))","v":0},{"$f":"IF(SUM($AW376:BK376)<0,0,IF(SUM($AX376:BK376)+BK376>$AW376,$AW376-SUM($AX376:BK376),BK376))","v":0},{"$f":"IF(SUM($AW376:BL376)<0,0,IF(SUM($AX376:BL376)+BL376>$AW376,$AW376-SUM($AX376:BL376),BL376))","v":0},{"$f":"IF(SUM($AW376:BM376)<0,0,IF(SUM($AX376:BM376)+BM376>$AW376,$AW376-SUM($AX376:BM376),BM376))","v":0},{"$f":"IF(SUM($AW376:BN376)<0,0,IF(SUM($AX376:BN376)+BN376>$AW376,$AW376-SUM($AX376:BN376),BN376))","v":0},{"$f":"IF(SUM($AW376:BO376)<0,0,IF(SUM($AX376:BO376)+BO376>$AW376,$AW376-SUM($AX376:BO376),BO376))","v":0},{"$f":"IF(SUM($AW376:BP376)<0,0,IF(SUM($AX376:BP376)+BP376>$AW376,$AW376-SUM($AX376:BP376),BP376))","v":0},{"$f":"IF(SUM($AW376:BQ376)<0,0,IF(SUM($AX376:BQ376)+BQ376>$AW376,$AW376-SUM($AX376:BQ376),BQ376))","v":0},{"$f":"IF(SUM($AW376:BR376)<0,0,IF(SUM($AX376:BR376)+BR376>$AW376,$AW376-SUM($AX376:BR376),BR376))","v":0},{"$f":"IF(SUM($AW376:BS376)<0,0,IF(SUM($AX376:BS376)+BS376>$AW376,$AW376-SUM($AX376:BS376),BS376))","v":0},{"$f":"IF(SUM($AW376:BT376)<0,0,IF(SUM($AX376:BT376)+BT376>$AW376,$AW376-SUM($AX376:BT376),BT376))","v":0},{"$f":"IF(SUM($AW376:BU376)<0,0,IF(SUM($AX376:BU376)+BU376>$AW376,$AW376-SUM($AX376:BU376),BU376))","v":0},{"$f":"IF(SUM($AW376:BV376)<0,0,IF(SUM($AX376:BV376)+BV376>$AW376,$AW376-SUM($AX376:BV376),BV376))","v":0},{"$f":"IF(SUM($AW376:BW376)<0,0,IF(SUM($AX376:BW376)+BW376>$AW376,$AW376-SUM($AX376:BW376),BW376))","v":0},{"$f":"IF(SUM($AW376:BX376)<0,0,IF(SUM($AX376:BX376)+BX376>$AW376,$AW376-SUM($AX376:BX376),BX376))","v":0},{"$f":"IF(SUM($AW376:BY376)<0,0,IF(SUM($AX376:BY376)+BY376>$AW376,$AW376-SUM($AX376:BY376),BY376))","v":0},{"$f":"IF(SUM($AW376:BZ376)<0,0,IF(SUM($AX376:BZ376)+BZ376>$AW376,$AW376-SUM($AX376:BZ376),BZ376))","v":0},{"$f":"IF(SUM($AW376:CA376)<0,0,IF(SUM($AX376:CA376)+CA376>$AW376,$AW376-SUM($AX376:CA376),CA376))","v":0},{"$f":"IF(SUM($AW376:CB376)<0,0,IF(SUM($AX376:CB376)+CB376>$AW376,$AW376-SUM($AX376:CB376),CB376))","v":0},{"$f":"IF(SUM($AW376:CC376)<0,0,IF(SUM($AX376:CC376)+CC376>$AW376,$AW376-SUM($AX376:CC376),CC376))","v":0},{"$f":"IF(SUM($AW376:CD376)<0,0,IF(SUM($AX376:CD376)+CD376>$AW376,$AW376-SUM($AX376:CD376),CD376))","v":0},{"$f":"IF(SUM($AW376:CE376)<0,0,IF(SUM($AX376:CE376)+CE376>$AW376,$AW376-SUM($AX376:CE376),CE376))","v":0},{"$f":"IF(SUM($AW376:CF376)<0,0,IF(SUM($AX376:CF376)+CF376>$AW376,$AW376-SUM($AX376:CF376),CF376))","v":0},{"$f":"IF(SUM($AW376:CG376)<0,0,IF(SUM($AX376:CG376)+CG376>$AW376,$AW376-SUM($AX376:CG376),CG376))","v":0},{"$f":"IF(SUM($AW376:CH376)<0,0,IF(SUM($AX376:CH376)+CH376>$AW376,$AW376-SUM($AX376:CH376),CH376))","v":0},{"$f":"IF(SUM($AW376:CI376)<0,0,IF(SUM($AX376:CI376)+CI376>$AW376,$AW376-SUM($AX376:CI376),CI376))","v":0},{"$f":"IF(SUM($AW376:CJ376)<0,0,IF(SUM($AX376:CJ376)+CJ376>$AW376,$AW376-SUM($AX376:CJ376),CJ376))","v":0},{"$f":"IF(SUM($AW376:CK376)<0,0,IF(SUM($AX376:CK376)+CK376>$AW376,$AW376-SUM($AX376:CK376),CK376))","v":0},{"$f":"IF(SUM($AW376:CL376)<0,0,IF(SUM($AX376:CL376)+CL376>$AW376,$AW376-SUM($AX376:CL376),CL376))","v":0},{"$f":"IF(SUM($AW376:CM376)<0,0,IF(SUM($AX376:CM376)+CM376>$AW376,$AW376-SUM($AX376:CM376),CM376))","v":0},{"$f":"IF(SUM($AW376:CN376)<0,0,IF(SUM($AX376:CN376)+CN376>$AW376,$AW376-SUM($AX376:CN376),CN376))","v":0},{"$f":"IF(SUM($AW376:CO376)<0,0,IF(SUM($AX376:CO376)+CO376>$AW376,$AW376-SUM($AX376:CO376),CO376))","v":0},{"$f":"IF(SUM($AW376:CP376)<0,0,IF(SUM($AX376:CP376)+CP376>$AW376,$AW376-SUM($AX376:CP376),CP376))","v":0},{"$f":"IF(SUM($AW376:CQ376)<0,0,IF(SUM($AX376:CQ376)+CQ376>$AW376,$AW376-SUM($AX376:CQ376),CQ376))","v":0},{"$f":"IF(SUM($AW376:CR376)<0,0,IF(SUM($AX376:CR376)+CR376>$AW376,$AW376-SUM($AX376:CR376),CR376))","v":0},{"$f":"IF(SUM($AW376:CS376)<0,0,IF(SUM($AX376:CS376)+CS376>$AW376,$AW376-SUM($AX376:CS376),CS376))","v":0},{"$f":"IF(SUM($AW376:CT376)<0,0,IF(SUM($AX376:CT376)+CT376>$AW376,$AW376-SUM($AX376:CT376),CT376))","v":0},{"$f":"IF(SUM($AW376:CU376)<0,0,IF(SUM($AX376:CU376)+CU376>$AW376,$AW376-SUM($AX376:CU376),CU376))","v":0},{"$f":"IF(SUM($AW376:CV376)<0,0,IF(SUM($AX376:CV376)+CV376>$AW376,$AW376-SUM($AX376:CV376),CV376))","v":0},{"$f":"IF(SUM($AW376:CW376)<0,0,IF(SUM($AX376:CW376)+CW376>$AW376,$AW376-SUM($AX376:CW376),CW376))","v":0},{"$f":"IF(SUM($AW376:CX376)<0,0,IF(SUM($AX376:CX376)+CX376>$AW376,$AW376-SUM($AX376:CX376),CX376))","v":0},{"$f":"IF(SUM($AW376:CY376)<0,0,IF(SUM($AX376:CY376)+CY376>$AW376,$AW376-SUM($AX376:CY376),CY376))","v":0},{"$f":"IF(SUM($AW376:CZ376)<0,0,IF(SUM($AX376:CZ376)+CZ376>$AW376,$AW376-SUM($AX376:CZ376),CZ376))","v":0},{"$f":"IF(SUM($AW376:DA376)<0,0,IF(SUM($AX376:DA376)+DA376>$AW376,$AW376-SUM($AX376:DA376),DA376))","v":0},{"$f":"IF(SUM($AW376:DB376)<0,0,IF(SUM($AX376:DB376)+DB376>$AW376,$AW376-SUM($AX376:DB376),DB376))","v":0},{"$f":"IF(SUM($AW376:DC376)<0,0,IF(SUM($AX376:DC376)+DC376>$AW376,$AW376-SUM($AX376:DC376),DC376))","v":0},{"$f":"IF(SUM($AW376:DD376)<0,0,IF(SUM($AX376:DD376)+DD376>$AW376,$AW376-SUM($AX376:DD376),DD376))","v":0},{"$f":"IF(SUM($AW376:DE376)<0,0,IF(SUM($AX376:DE376)+DE376>$AW376,$AW376-SUM($AX376:DE376),DE376))","v":0},{"$f":"IF(SUM($AW376:DF376)<0,0,IF(SUM($AX376:DF376)+DF376>$AW376,$AW376-SUM($AX376:DF376),DF376))","v":0},{"$f":"IF(SUM($AW376:DG376)<0,0,IF(SUM($AX376:DG376)+DG376>$AW376,$AW376-SUM($AX376:DG376),DG376))","v":0},{"$f":"IF(SUM($AW376:DH376)<0,0,IF(SUM($AX376:DH376)+DH376>$AW376,$AW376-SUM($AX376:DH376),DH376))","v":0},{"$f":"IF(SUM($AW376:DI376)<0,0,IF(SUM($AX376:DI376)+DI376>$AW376,$AW376-SUM($AX376:DI376),DI376))","v":0},{"$f":"IF(SUM($AW376:DJ376)<0,0,IF(SUM($AX376:DJ376)+DJ376>$AW376,$AW376-SUM($AX376:DJ376),DJ376))","v":0},{"$f":"IF(SUM($AW376:DK376)<0,0,IF(SUM($AX376:DK376)+DK376>$AW376,$AW376-SUM($AX376:DK376),DK376))","v":0},{"$f":"IF(SUM($AW376:DL376)<0,0,IF(SUM($AX376:DL376)+DL376>$AW376,$AW376-SUM($AX376:DL376),DL376))","v":0},{"$f":"IF(SUM($AW376:DM376)<0,0,IF(SUM($AX376:DM376)+DM376>$AW376,$AW376-SUM($AX376:DM376),DM376))","v":0},{"$f":"IF(SUM($AW376:DN376)<0,0,IF(SUM($AX376:DN376)+DN376>$AW376,$AW376-SUM($AX376:DN376),DN376))","v":0},{"$f":"IF(SUM($AW376:DO376)<0,0,IF(SUM($AX376:DO376)+DO376>$AW376,$AW376-SUM($AX376:DO376),DO376))","v":0},{"$f":"IF(SUM($AW376:DP376)<0,0,IF(SUM($AX376:DP376)+DP376>$AW376,$AW376-SUM($AX376:DP376),DP376))","v":0},{"$f":"IF(SUM($AW376:DQ376)<0,0,IF(SUM($AX376:DQ376)+DQ376>$AW376,$AW376-SUM($AX376:DQ376),DQ376))","v":0},{"$f":"IF(SUM($AW376:DR376)<0,0,IF(SUM($AX376:DR376)+DR376>$AW376,$AW376-SUM($AX376:DR376),DR376))","v":0},{"$f":"IF(SUM($AW376:DS376)<0,0,IF(SUM($AX376:DS376)+DS376>$AW376,$AW376-SUM($AX376:DS376),DS376))","v":0},{"$f":"IF(SUM($AW376:DT376)<0,0,IF(SUM($AX376:DT376)+DT376>$AW376,$AW376-SUM($AX376:DT376),DT376))","v":0},{"$f":"IF(SUM($AW376:DU376)<0,0,IF(SUM($AX376:DU376)+DU376>$AW376,$AW376-SUM($AX376:DU376),DU376))","v":0},{"$f":"IF(SUM($AW376:DV376)<0,0,IF(SUM($AX376:DV376)+DV376>$AW376,$AW376-SUM($AX376:DV376),DV376))","v":0},{"$f":"IF(SUM($AW376:DW376)<0,0,IF(SUM($AX376:DW376)+DW376>$AW376,$AW376-SUM($AX376:DW376),DW376))","v":0},{"$f":"IF(SUM($AW376:DX376)<0,0,IF(SUM($AX376:DX376)+DX376>$AW376,$AW376-SUM($AX376:DX376),DX376))","v":0},{"$f":"IF(SUM($AW376:DY376)<0,0,IF(SUM($AX376:DY376)+DY376>$AW376,$AW376-SUM($AX376:DY376),DY376))","v":0},{"$f":"IF(SUM($AW376:DZ376)<0,0,IF(SUM($AX376:DZ376)+DZ376>$AW376,$AW376-SUM($AX376:DZ376),DZ376))","v":0},{"$f":"IF(SUM($AW376:EA376)<0,0,IF(SUM($AX376:EA376)+EA376>$AW376,$AW376-SUM($AX376:EA376),EA376))","v":0},{"$f":"IF(SUM($AW376:EB376)<0,0,IF(SUM($AX376:EB376)+EB376>$AW376,$AW376-SUM($AX376:EB376),EB376))","v":0},{"$f":"IF(SUM($AW376:EC376)<0,0,IF(SUM($AX376:EC376)+EC376>$AW376,$AW376-SUM($AX376:EC376),EC376))","v":0},{"$f":"IF(SUM($AW376:ED376)<0,0,IF(SUM($AX376:ED376)+ED376>$AW376,$AW376-SUM($AX376:ED376),ED376))","v":0},{"$f":"IF(SUM($AW376:EE376)<0,0,IF(SUM($AX376:EE376)+EE376>$AW376,$AW376-SUM($AX376:EE376),EE376))","v":0},{"$f":"IF(SUM($AW376:EF376)<0,0,IF(SUM($AX376:EF376)+EF376>$AW376,$AW376-SUM($AX376:EF376),EF376))","v":0},{"$f":"IF(SUM($AW376:EG376)<0,0,IF(SUM($AX376:EG376)+EG376>$AW376,$AW376-SUM($AX376:EG376),EG376))","v":0},{"$f":"IF(SUM($AW376:EH376)<0,0,IF(SUM($AX376:EH376)+EH376>$AW376,$AW376-SUM($AX376:EH376),EH376))","v":0},{"$f":"IF(SUM($AW376:EI376)<0,0,IF(SUM($AX376:EI376)+EI376>$AW376,$AW376-SUM($AX376:EI376),EI376))","v":0},{"$f":"IF(SUM($AW376:EJ376)<0,0,IF(SUM($AX376:EJ376)+EJ376>$AW376,$AW376-SUM($AX376:EJ376),EJ376))","v":0},{"$f":"IF(SUM($AW376:EK376)<0,0,IF(SUM($AX376:EK376)+EK376>$AW376,$AW376-SUM($AX376:EK376),EK376))","v":0},{"$f":"IF(SUM($AW376:EL376)<0,0,IF(SUM($AX376:EL376)+EL376>$AW376,$AW376-SUM($AX376:EL376),EL376))","v":0},{"$f":"IF(SUM($AW376:EM376)<0,0,IF(SUM($AX376:EM376)+EM376>$AW376,$AW376-SUM($AX376:EM376),EM376))","v":0},{"$f":"IF(SUM($AW376:EN376)<0,0,IF(SUM($AX376:EN376)+EN376>$AW376,$AW376-SUM($AX376:EN376),EN376))","v":0},{"$f":"IF(SUM($AW376:EO376)<0,0,IF(SUM($AX376:EO376)+EO376>$AW376,$AW376-SUM($AX376:EO376),EO376))","v":0},{"$f":"IF(SUM($AW376:EP376)<0,0,IF(SUM($AX376:EP376)+EP376>$AW376,$AW376-SUM($AX376:EP376),EP376))","v":0},{"$f":"IF(SUM($AW376:EQ376)<0,0,IF(SUM($AX376:EQ376)+EQ376>$AW376,$AW376-SUM($AX376:EQ376),EQ376))","v":0},{"$f":"IF(SUM($AW376:ER376)<0,0,IF(SUM($AX376:ER376)+ER376>$AW376,$AW376-SUM($AX376:ER376),ER376))","v":0},{"$f":"IF(SUM($AW376:ES376)<0,0,IF(SUM($AX376:ES376)+ES376>$AW376,$AW376-SUM($AX376:ES376),ES376))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AI377:AI377)+AI377>$AH24,$AH24-SUM($AI377:AI377),AI377)","v":0},{"$f":"IF(SUM($AI377:AJ377)+AJ377>$AH24,$AH24-SUM($AI377:AJ377),AJ377)","v":0},{"$f":"IF(SUM($AI377:AK377)+AK377>$AH24,$AH24-SUM($AI377:AK377),AK377)","v":0},{"$f":"IF(SUM($AI377:AL377)+AL377>$AH24,$AH24-SUM($AI377:AL377),AL377)","v":0},{"$f":"IF(SUM($AI377:AM377)+AM377>$AH24,$AH24-SUM($AI377:AM377),AM377)","v":0},{"$f":"IF(SUM($AI377:AN377)+AN377>$AH24,$AH24-SUM($AI377:AN377),AN377)","v":0},{"$f":"IF(SUM($AI377:AO377)+AO377>$AH24,$AH24-SUM($AI377:AO377),AO377)","v":0},{"$f":"IF(SUM($AI377:AP377)+AP377>$AH24,$AH24-SUM($AI377:AP377),AP377)","v":0},{"$f":"IF(SUM($AI377:AQ377)+AQ377>$AH24,$AH24-SUM($AI377:AQ377),AQ377)","v":0},{"$f":"IF(SUM($AI377:AR377)+AR377>$AH24,$AH24-SUM($AI377:AR377),AR377)","v":0},{"$f":"IF(SUM($AI377:AS377)+AS377>$AH24,$AH24-SUM($AI377:AS377),AS377)","v":0},{"$f":"IF(SUM($AI377:AT377)+AT377>$AH24,$AH24-SUM($AI377:AT377),AT377)","v":0},{"$f":"IF(SUM($AI377:AU377)+AU377>$AH24,$AH24-SUM($AI377:AU377),AU377)","v":0},0,0,{"$f":"IF(SUM($AW377:AX377)<0,0,IF(SUM($AX377:AX377)+AX377>$AW377,$AW377-SUM($AX377:AX377),AX377))","v":0},{"$f":"IF(SUM($AW377:AY377)<0,0,IF(SUM($AX377:AY377)+AY377>$AW377,$AW377-SUM($AX377:AY377),AY377))","v":0},{"$f":"IF(SUM($AW377:AZ377)<0,0,IF(SUM($AX377:AZ377)+AZ377>$AW377,$AW377-SUM($AX377:AZ377),AZ377))","v":0},{"$f":"IF(SUM($AW377:BA377)<0,0,IF(SUM($AX377:BA377)+BA377>$AW377,$AW377-SUM($AX377:BA377),BA377))","v":0},{"$f":"IF(SUM($AW377:BB377)<0,0,IF(SUM($AX377:BB377)+BB377>$AW377,$AW377-SUM($AX377:BB377),BB377))","v":0},{"$f":"IF(SUM($AW377:BC377)<0,0,IF(SUM($AX377:BC377)+BC377>$AW377,$AW377-SUM($AX377:BC377),BC377))","v":0},{"$f":"IF(SUM($AW377:BD377)<0,0,IF(SUM($AX377:BD377)+BD377>$AW377,$AW377-SUM($AX377:BD377),BD377))","v":0},{"$f":"IF(SUM($AW377:BE377)<0,0,IF(SUM($AX377:BE377)+BE377>$AW377,$AW377-SUM($AX377:BE377),BE377))","v":0},{"$f":"IF(SUM($AW377:BF377)<0,0,IF(SUM($AX377:BF377)+BF377>$AW377,$AW377-SUM($AX377:BF377),BF377))","v":0},{"$f":"IF(SUM($AW377:BG377)<0,0,IF(SUM($AX377:BG377)+BG377>$AW377,$AW377-SUM($AX377:BG377),BG377))","v":0},{"$f":"IF(SUM($AW377:BH377)<0,0,IF(SUM($AX377:BH377)+BH377>$AW377,$AW377-SUM($AX377:BH377),BH377))","v":0},{"$f":"IF(SUM($AW377:BI377)<0,0,IF(SUM($AX377:BI377)+BI377>$AW377,$AW377-SUM($AX377:BI377),BI377))","v":0},{"$f":"IF(SUM($AW377:BJ377)<0,0,IF(SUM($AX377:BJ377)+BJ377>$AW377,$AW377-SUM($AX377:BJ377),BJ377))","v":0},{"$f":"IF(SUM($AW377:BK377)<0,0,IF(SUM($AX377:BK377)+BK377>$AW377,$AW377-SUM($AX377:BK377),BK377))","v":0},{"$f":"IF(SUM($AW377:BL377)<0,0,IF(SUM($AX377:BL377)+BL377>$AW377,$AW377-SUM($AX377:BL377),BL377))","v":0},{"$f":"IF(SUM($AW377:BM377)<0,0,IF(SUM($AX377:BM377)+BM377>$AW377,$AW377-SUM($AX377:BM377),BM377))","v":0},{"$f":"IF(SUM($AW377:BN377)<0,0,IF(SUM($AX377:BN377)+BN377>$AW377,$AW377-SUM($AX377:BN377),BN377))","v":0},{"$f":"IF(SUM($AW377:BO377)<0,0,IF(SUM($AX377:BO377)+BO377>$AW377,$AW377-SUM($AX377:BO377),BO377))","v":0},{"$f":"IF(SUM($AW377:BP377)<0,0,IF(SUM($AX377:BP377)+BP377>$AW377,$AW377-SUM($AX377:BP377),BP377))","v":0},{"$f":"IF(SUM($AW377:BQ377)<0,0,IF(SUM($AX377:BQ377)+BQ377>$AW377,$AW377-SUM($AX377:BQ377),BQ377))","v":0},{"$f":"IF(SUM($AW377:BR377)<0,0,IF(SUM($AX377:BR377)+BR377>$AW377,$AW377-SUM($AX377:BR377),BR377))","v":0},{"$f":"IF(SUM($AW377:BS377)<0,0,IF(SUM($AX377:BS377)+BS377>$AW377,$AW377-SUM($AX377:BS377),BS377))","v":0},{"$f":"IF(SUM($AW377:BT377)<0,0,IF(SUM($AX377:BT377)+BT377>$AW377,$AW377-SUM($AX377:BT377),BT377))","v":0},{"$f":"IF(SUM($AW377:BU377)<0,0,IF(SUM($AX377:BU377)+BU377>$AW377,$AW377-SUM($AX377:BU377),BU377))","v":0},{"$f":"IF(SUM($AW377:BV377)<0,0,IF(SUM($AX377:BV377)+BV377>$AW377,$AW377-SUM($AX377:BV377),BV377))","v":0},{"$f":"IF(SUM($AW377:BW377)<0,0,IF(SUM($AX377:BW377)+BW377>$AW377,$AW377-SUM($AX377:BW377),BW377))","v":0},{"$f":"IF(SUM($AW377:BX377)<0,0,IF(SUM($AX377:BX377)+BX377>$AW377,$AW377-SUM($AX377:BX377),BX377))","v":0},{"$f":"IF(SUM($AW377:BY377)<0,0,IF(SUM($AX377:BY377)+BY377>$AW377,$AW377-SUM($AX377:BY377),BY377))","v":0},{"$f":"IF(SUM($AW377:BZ377)<0,0,IF(SUM($AX377:BZ377)+BZ377>$AW377,$AW377-SUM($AX377:BZ377),BZ377))","v":0},{"$f":"IF(SUM($AW377:CA377)<0,0,IF(SUM($AX377:CA377)+CA377>$AW377,$AW377-SUM($AX377:CA377),CA377))","v":0},{"$f":"IF(SUM($AW377:CB377)<0,0,IF(SUM($AX377:CB377)+CB377>$AW377,$AW377-SUM($AX377:CB377),CB377))","v":0},{"$f":"IF(SUM($AW377:CC377)<0,0,IF(SUM($AX377:CC377)+CC377>$AW377,$AW377-SUM($AX377:CC377),CC377))","v":0},{"$f":"IF(SUM($AW377:CD377)<0,0,IF(SUM($AX377:CD377)+CD377>$AW377,$AW377-SUM($AX377:CD377),CD377))","v":0},{"$f":"IF(SUM($AW377:CE377)<0,0,IF(SUM($AX377:CE377)+CE377>$AW377,$AW377-SUM($AX377:CE377),CE377))","v":0},{"$f":"IF(SUM($AW377:CF377)<0,0,IF(SUM($AX377:CF377)+CF377>$AW377,$AW377-SUM($AX377:CF377),CF377))","v":0},{"$f":"IF(SUM($AW377:CG377)<0,0,IF(SUM($AX377:CG377)+CG377>$AW377,$AW377-SUM($AX377:CG377),CG377))","v":0},{"$f":"IF(SUM($AW377:CH377)<0,0,IF(SUM($AX377:CH377)+CH377>$AW377,$AW377-SUM($AX377:CH377),CH377))","v":0},{"$f":"IF(SUM($AW377:CI377)<0,0,IF(SUM($AX377:CI377)+CI377>$AW377,$AW377-SUM($AX377:CI377),CI377))","v":0},{"$f":"IF(SUM($AW377:CJ377)<0,0,IF(SUM($AX377:CJ377)+CJ377>$AW377,$AW377-SUM($AX377:CJ377),CJ377))","v":0},{"$f":"IF(SUM($AW377:CK377)<0,0,IF(SUM($AX377:CK377)+CK377>$AW377,$AW377-SUM($AX377:CK377),CK377))","v":0},{"$f":"IF(SUM($AW377:CL377)<0,0,IF(SUM($AX377:CL377)+CL377>$AW377,$AW377-SUM($AX377:CL377),CL377))","v":0},{"$f":"IF(SUM($AW377:CM377)<0,0,IF(SUM($AX377:CM377)+CM377>$AW377,$AW377-SUM($AX377:CM377),CM377))","v":0},{"$f":"IF(SUM($AW377:CN377)<0,0,IF(SUM($AX377:CN377)+CN377>$AW377,$AW377-SUM($AX377:CN377),CN377))","v":0},{"$f":"IF(SUM($AW377:CO377)<0,0,IF(SUM($AX377:CO377)+CO377>$AW377,$AW377-SUM($AX377:CO377),CO377))","v":0},{"$f":"IF(SUM($AW377:CP377)<0,0,IF(SUM($AX377:CP377)+CP377>$AW377,$AW377-SUM($AX377:CP377),CP377))","v":0},{"$f":"IF(SUM($AW377:CQ377)<0,0,IF(SUM($AX377:CQ377)+CQ377>$AW377,$AW377-SUM($AX377:CQ377),CQ377))","v":0},{"$f":"IF(SUM($AW377:CR377)<0,0,IF(SUM($AX377:CR377)+CR377>$AW377,$AW377-SUM($AX377:CR377),CR377))","v":0},{"$f":"IF(SUM($AW377:CS377)<0,0,IF(SUM($AX377:CS377)+CS377>$AW377,$AW377-SUM($AX377:CS377),CS377))","v":0},{"$f":"IF(SUM($AW377:CT377)<0,0,IF(SUM($AX377:CT377)+CT377>$AW377,$AW377-SUM($AX377:CT377),CT377))","v":0},{"$f":"IF(SUM($AW377:CU377)<0,0,IF(SUM($AX377:CU377)+CU377>$AW377,$AW377-SUM($AX377:CU377),CU377))","v":0},{"$f":"IF(SUM($AW377:CV377)<0,0,IF(SUM($AX377:CV377)+CV377>$AW377,$AW377-SUM($AX377:CV377),CV377))","v":0},{"$f":"IF(SUM($AW377:CW377)<0,0,IF(SUM($AX377:CW377)+CW377>$AW377,$AW377-SUM($AX377:CW377),CW377))","v":0},{"$f":"IF(SUM($AW377:CX377)<0,0,IF(SUM($AX377:CX377)+CX377>$AW377,$AW377-SUM($AX377:CX377),CX377))","v":0},{"$f":"IF(SUM($AW377:CY377)<0,0,IF(SUM($AX377:CY377)+CY377>$AW377,$AW377-SUM($AX377:CY377),CY377))","v":0},{"$f":"IF(SUM($AW377:CZ377)<0,0,IF(SUM($AX377:CZ377)+CZ377>$AW377,$AW377-SUM($AX377:CZ377),CZ377))","v":0},{"$f":"IF(SUM($AW377:DA377)<0,0,IF(SUM($AX377:DA377)+DA377>$AW377,$AW377-SUM($AX377:DA377),DA377))","v":0},{"$f":"IF(SUM($AW377:DB377)<0,0,IF(SUM($AX377:DB377)+DB377>$AW377,$AW377-SUM($AX377:DB377),DB377))","v":0},{"$f":"IF(SUM($AW377:DC377)<0,0,IF(SUM($AX377:DC377)+DC377>$AW377,$AW377-SUM($AX377:DC377),DC377))","v":0},{"$f":"IF(SUM($AW377:DD377)<0,0,IF(SUM($AX377:DD377)+DD377>$AW377,$AW377-SUM($AX377:DD377),DD377))","v":0},{"$f":"IF(SUM($AW377:DE377)<0,0,IF(SUM($AX377:DE377)+DE377>$AW377,$AW377-SUM($AX377:DE377),DE377))","v":0},{"$f":"IF(SUM($AW377:DF377)<0,0,IF(SUM($AX377:DF377)+DF377>$AW377,$AW377-SUM($AX377:DF377),DF377))","v":0},{"$f":"IF(SUM($AW377:DG377)<0,0,IF(SUM($AX377:DG377)+DG377>$AW377,$AW377-SUM($AX377:DG377),DG377))","v":0},{"$f":"IF(SUM($AW377:DH377)<0,0,IF(SUM($AX377:DH377)+DH377>$AW377,$AW377-SUM($AX377:DH377),DH377))","v":0},{"$f":"IF(SUM($AW377:DI377)<0,0,IF(SUM($AX377:DI377)+DI377>$AW377,$AW377-SUM($AX377:DI377),DI377))","v":0},{"$f":"IF(SUM($AW377:DJ377)<0,0,IF(SUM($AX377:DJ377)+DJ377>$AW377,$AW377-SUM($AX377:DJ377),DJ377))","v":0},{"$f":"IF(SUM($AW377:DK377)<0,0,IF(SUM($AX377:DK377)+DK377>$AW377,$AW377-SUM($AX377:DK377),DK377))","v":0},{"$f":"IF(SUM($AW377:DL377)<0,0,IF(SUM($AX377:DL377)+DL377>$AW377,$AW377-SUM($AX377:DL377),DL377))","v":0},{"$f":"IF(SUM($AW377:DM377)<0,0,IF(SUM($AX377:DM377)+DM377>$AW377,$AW377-SUM($AX377:DM377),DM377))","v":0},{"$f":"IF(SUM($AW377:DN377)<0,0,IF(SUM($AX377:DN377)+DN377>$AW377,$AW377-SUM($AX377:DN377),DN377))","v":0},{"$f":"IF(SUM($AW377:DO377)<0,0,IF(SUM($AX377:DO377)+DO377>$AW377,$AW377-SUM($AX377:DO377),DO377))","v":0},{"$f":"IF(SUM($AW377:DP377)<0,0,IF(SUM($AX377:DP377)+DP377>$AW377,$AW377-SUM($AX377:DP377),DP377))","v":0},{"$f":"IF(SUM($AW377:DQ377)<0,0,IF(SUM($AX377:DQ377)+DQ377>$AW377,$AW377-SUM($AX377:DQ377),DQ377))","v":0},{"$f":"IF(SUM($AW377:DR377)<0,0,IF(SUM($AX377:DR377)+DR377>$AW377,$AW377-SUM($AX377:DR377),DR377))","v":0},{"$f":"IF(SUM($AW377:DS377)<0,0,IF(SUM($AX377:DS377)+DS377>$AW377,$AW377-SUM($AX377:DS377),DS377))","v":0},{"$f":"IF(SUM($AW377:DT377)<0,0,IF(SUM($AX377:DT377)+DT377>$AW377,$AW377-SUM($AX377:DT377),DT377))","v":0},{"$f":"IF(SUM($AW377:DU377)<0,0,IF(SUM($AX377:DU377)+DU377>$AW377,$AW377-SUM($AX377:DU377),DU377))","v":0},{"$f":"IF(SUM($AW377:DV377)<0,0,IF(SUM($AX377:DV377)+DV377>$AW377,$AW377-SUM($AX377:DV377),DV377))","v":0},{"$f":"IF(SUM($AW377:DW377)<0,0,IF(SUM($AX377:DW377)+DW377>$AW377,$AW377-SUM($AX377:DW377),DW377))","v":0},{"$f":"IF(SUM($AW377:DX377)<0,0,IF(SUM($AX377:DX377)+DX377>$AW377,$AW377-SUM($AX377:DX377),DX377))","v":0},{"$f":"IF(SUM($AW377:DY377)<0,0,IF(SUM($AX377:DY377)+DY377>$AW377,$AW377-SUM($AX377:DY377),DY377))","v":0},{"$f":"IF(SUM($AW377:DZ377)<0,0,IF(SUM($AX377:DZ377)+DZ377>$AW377,$AW377-SUM($AX377:DZ377),DZ377))","v":0},{"$f":"IF(SUM($AW377:EA377)<0,0,IF(SUM($AX377:EA377)+EA377>$AW377,$AW377-SUM($AX377:EA377),EA377))","v":0},{"$f":"IF(SUM($AW377:EB377)<0,0,IF(SUM($AX377:EB377)+EB377>$AW377,$AW377-SUM($AX377:EB377),EB377))","v":0},{"$f":"IF(SUM($AW377:EC377)<0,0,IF(SUM($AX377:EC377)+EC377>$AW377,$AW377-SUM($AX377:EC377),EC377))","v":0},{"$f":"IF(SUM($AW377:ED377)<0,0,IF(SUM($AX377:ED377)+ED377>$AW377,$AW377-SUM($AX377:ED377),ED377))","v":0},{"$f":"IF(SUM($AW377:EE377)<0,0,IF(SUM($AX377:EE377)+EE377>$AW377,$AW377-SUM($AX377:EE377),EE377))","v":0},{"$f":"IF(SUM($AW377:EF377)<0,0,IF(SUM($AX377:EF377)+EF377>$AW377,$AW377-SUM($AX377:EF377),EF377))","v":0},{"$f":"IF(SUM($AW377:EG377)<0,0,IF(SUM($AX377:EG377)+EG377>$AW377,$AW377-SUM($AX377:EG377),EG377))","v":0},{"$f":"IF(SUM($AW377:EH377)<0,0,IF(SUM($AX377:EH377)+EH377>$AW377,$AW377-SUM($AX377:EH377),EH377))","v":0},{"$f":"IF(SUM($AW377:EI377)<0,0,IF(SUM($AX377:EI377)+EI377>$AW377,$AW377-SUM($AX377:EI377),EI377))","v":0},{"$f":"IF(SUM($AW377:EJ377)<0,0,IF(SUM($AX377:EJ377)+EJ377>$AW377,$AW377-SUM($AX377:EJ377),EJ377))","v":0},{"$f":"IF(SUM($AW377:EK377)<0,0,IF(SUM($AX377:EK377)+EK377>$AW377,$AW377-SUM($AX377:EK377),EK377))","v":0},{"$f":"IF(SUM($AW377:EL377)<0,0,IF(SUM($AX377:EL377)+EL377>$AW377,$AW377-SUM($AX377:EL377),EL377))","v":0},{"$f":"IF(SUM($AW377:EM377)<0,0,IF(SUM($AX377:EM377)+EM377>$AW377,$AW377-SUM($AX377:EM377),EM377))","v":0},{"$f":"IF(SUM($AW377:EN377)<0,0,IF(SUM($AX377:EN377)+EN377>$AW377,$AW377-SUM($AX377:EN377),EN377))","v":0},{"$f":"IF(SUM($AW377:EO377)<0,0,IF(SUM($AX377:EO377)+EO377>$AW377,$AW377-SUM($AX377:EO377),EO377))","v":0},{"$f":"IF(SUM($AW377:EP377)<0,0,IF(SUM($AX377:EP377)+EP377>$AW377,$AW377-SUM($AX377:EP377),EP377))","v":0},{"$f":"IF(SUM($AW377:EQ377)<0,0,IF(SUM($AX377:EQ377)+EQ377>$AW377,$AW377-SUM($AX377:EQ377),EQ377))","v":0},{"$f":"IF(SUM($AW377:ER377)<0,0,IF(SUM($AX377:ER377)+ER377>$AW377,$AW377-SUM($AX377:ER377),ER377))","v":0},{"$f":"IF(SUM($AW377:ES377)<0,0,IF(SUM($AX377:ES377)+ES377>$AW377,$AW377-SUM($AX377:ES377),ES377))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4804164674155162E-3,{"$f":"IF(SUM($AI378:AI378)+AI378>$AH25,$AH25-SUM($AI378:AI378),AI378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AJ378)+AJ378>$AH25,$AH25-SUM($AI378:AJ378),AJ378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AK378)+AK378>$AH25,$AH25-SUM($AI378:AK378),AK378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AL378)+AL378>$AH25,$AH25-SUM($AI378:AL378),AL378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AM378)+AM378>$AH25,$AH25-SUM($AI378:AM378),AM378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AN378)+AN378>$AH25,$AH25-SUM($AI378:AN378),AN378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AO378)+AO378>$AH25,$AH25-SUM($AI378:AO378),AO378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AP378)+AP378>$AH25,$AH25-SUM($AI378:AP378),AP378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AQ378)+AQ378>$AH25,$AH25-SUM($AI378:AQ378),AQ378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AR378)+AR378>$AH25,$AH25-SUM($AI378:AR378),AR378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AS378)+AS378>$AH25,$AH25-SUM($AI378:AS378),AS378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AT378)+AT378>$AH25,$AH25-SUM($AI378:AT378),AT378)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AI378:AU378)+AU378>$AH25,$AH25-SUM($AI378:AU378),AU378)","v":7.4804164674155162E-3},0.23301394945618287,8.7929792247616184E-3,{"$f":"IF(SUM($AW378:AX378)<0,0,IF(SUM($AX378:AX378)+AX378>$AW378,$AW378-SUM($AX378:AX378),AX378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:AY378)<0,0,IF(SUM($AX378:AY378)+AY378>$AW378,$AW378-SUM($AX378:AY378),AY378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:AZ378)<0,0,IF(SUM($AX378:AZ378)+AZ378>$AW378,$AW378-SUM($AX378:AZ378),AZ378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BA378)<0,0,IF(SUM($AX378:BA378)+BA378>$AW378,$AW378-SUM($AX378:BA378),BA378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BB378)<0,0,IF(SUM($AX378:BB378)+BB378>$AW378,$AW378-SUM($AX378:BB378),BB378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BC378)<0,0,IF(SUM($AX378:BC378)+BC378>$AW378,$AW378-SUM($AX378:BC378),BC378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BD378)<0,0,IF(SUM($AX378:BD378)+BD378>$AW378,$AW378-SUM($AX378:BD378),BD378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BE378)<0,0,IF(SUM($AX378:BE378)+BE378>$AW378,$AW378-SUM($AX378:BE378),BE378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BF378)<0,0,IF(SUM($AX378:BF378)+BF378>$AW378,$AW378-SUM($AX378:BF378),BF378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BG378)<0,0,IF(SUM($AX378:BG378)+BG378>$AW378,$AW378-SUM($AX378:BG378),BG378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BH378)<0,0,IF(SUM($AX378:BH378)+BH378>$AW378,$AW378-SUM($AX378:BH378),BH378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BI378)<0,0,IF(SUM($AX378:BI378)+BI378>$AW378,$AW378-SUM($AX378:BI378),BI378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BJ378)<0,0,IF(SUM($AX378:BJ378)+BJ378>$AW378,$AW378-SUM($AX378:BJ378),BJ378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BK378)<0,0,IF(SUM($AX378:BK378)+BK378>$AW378,$AW378-SUM($AX378:BK378),BK378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BL378)<0,0,IF(SUM($AX378:BL378)+BL378>$AW378,$AW378-SUM($AX378:BL378),BL378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BM378)<0,0,IF(SUM($AX378:BM378)+BM378>$AW378,$AW378-SUM($AX378:BM378),BM378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BN378)<0,0,IF(SUM($AX378:BN378)+BN378>$AW378,$AW378-SUM($AX378:BN378),BN378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BO378)<0,0,IF(SUM($AX378:BO378)+BO378>$AW378,$AW378-SUM($AX378:BO378),BO378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BP378)<0,0,IF(SUM($AX378:BP378)+BP378>$AW378,$AW378-SUM($AX378:BP378),BP378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BQ378)<0,0,IF(SUM($AX378:BQ378)+BQ378>$AW378,$AW378-SUM($AX378:BQ378),BQ378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BR378)<0,0,IF(SUM($AX378:BR378)+BR378>$AW378,$AW378-SUM($AX378:BR378),BR378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BS378)<0,0,IF(SUM($AX378:BS378)+BS378>$AW378,$AW378-SUM($AX378:BS378),BS378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BT378)<0,0,IF(SUM($AX378:BT378)+BT378>$AW378,$AW378-SUM($AX378:BT378),BT378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BU378)<0,0,IF(SUM($AX378:BU378)+BU378>$AW378,$AW378-SUM($AX378:BU378),BU378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BV378)<0,0,IF(SUM($AX378:BV378)+BV378>$AW378,$AW378-SUM($AX378:BV378),BV378))","v":8.7929792247616184E-3},{"$f":"IF(SUM($AW378:BW378)<0,0,IF(SUM($AX378:BW378)+BW378>$AW378,$AW378-SUM($AX378:BW378),BW378))","v":4.3964896123806496E-3},{"$f":"IF(SUM($AW378:BX378)<0,0,IF(SUM($AX378:BX378)+BX378>$AW378,$AW378-SUM($AX378:BX378),BX378))","v":0},{"$f":"IF(SUM($AW378:BY378)<0,0,IF(SUM($AX378:BY378)+BY378>$AW378,$AW378-SUM($AX378:BY378),BY378))","v":0},{"$f":"IF(SUM($AW378:BZ378)<0,0,IF(SUM($AX378:BZ378)+BZ378>$AW378,$AW378-SUM($AX378:BZ378),BZ378))","v":0},{"$f":"IF(SUM($AW378:CA378)<0,0,IF(SUM($AX378:CA378)+CA378>$AW378,$AW378-SUM($AX378:CA378),CA378))","v":0},{"$f":"IF(SUM($AW378:CB378)<0,0,IF(SUM($AX378:CB378)+CB378>$AW378,$AW378-SUM($AX378:CB378),CB378))","v":0},{"$f":"IF(SUM($AW378:CC378)<0,0,IF(SUM($AX378:CC378)+CC378>$AW378,$AW378-SUM($AX378:CC378),CC378))","v":0},{"$f":"IF(SUM($AW378:CD378)<0,0,IF(SUM($AX378:CD378)+CD378>$AW378,$AW378-SUM($AX378:CD378),CD378))","v":0},{"$f":"IF(SUM($AW378:CE378)<0,0,IF(SUM($AX378:CE378)+CE378>$AW378,$AW378-SUM($AX378:CE378),CE378))","v":0},{"$f":"IF(SUM($AW378:CF378)<0,0,IF(SUM($AX378:CF378)+CF378>$AW378,$AW378-SUM($AX378:CF378),CF378))","v":0},{"$f":"IF(SUM($AW378:CG378)<0,0,IF(SUM($AX378:CG378)+CG378>$AW378,$AW378-SUM($AX378:CG378),CG378))","v":0},{"$f":"IF(SUM($AW378:CH378)<0,0,IF(SUM($AX378:CH378)+CH378>$AW378,$AW378-SUM($AX378:CH378),CH378))","v":0},{"$f":"IF(SUM($AW378:CI378)<0,0,IF(SUM($AX378:CI378)+CI378>$AW378,$AW378-SUM($AX378:CI378),CI378))","v":0},{"$f":"IF(SUM($AW378:CJ378)<0,0,IF(SUM($AX378:CJ378)+CJ378>$AW378,$AW378-SUM($AX378:CJ378),CJ378))","v":0},{"$f":"IF(SUM($AW378:CK378)<0,0,IF(SUM($AX378:CK378)+CK378>$AW378,$AW378-SUM($AX378:CK378),CK378))","v":0},{"$f":"IF(SUM($AW378:CL378)<0,0,IF(SUM($AX378:CL378)+CL378>$AW378,$AW378-SUM($AX378:CL378),CL378))","v":0},{"$f":"IF(SUM($AW378:CM378)<0,0,IF(SUM($AX378:CM378)+CM378>$AW378,$AW378-SUM($AX378:CM378),CM378))","v":0},{"$f":"IF(SUM($AW378:CN378)<0,0,IF(SUM($AX378:CN378)+CN378>$AW378,$AW378-SUM($AX378:CN378),CN378))","v":0},{"$f":"IF(SUM($AW378:CO378)<0,0,IF(SUM($AX378:CO378)+CO378>$AW378,$AW378-SUM($AX378:CO378),CO378))","v":0},{"$f":"IF(SUM($AW378:CP378)<0,0,IF(SUM($AX378:CP378)+CP378>$AW378,$AW378-SUM($AX378:CP378),CP378))","v":0},{"$f":"IF(SUM($AW378:CQ378)<0,0,IF(SUM($AX378:CQ378)+CQ378>$AW378,$AW378-SUM($AX378:CQ378),CQ378))","v":0},{"$f":"IF(SUM($AW378:CR378)<0,0,IF(SUM($AX378:CR378)+CR378>$AW378,$AW378-SUM($AX378:CR378),CR378))","v":0},{"$f":"IF(SUM($AW378:CS378)<0,0,IF(SUM($AX378:CS378)+CS378>$AW378,$AW378-SUM($AX378:CS378),CS378))","v":0},{"$f":"IF(SUM($AW378:CT378)<0,0,IF(SUM($AX378:CT378)+CT378>$AW378,$AW378-SUM($AX378:CT378),CT378))","v":0},{"$f":"IF(SUM($AW378:CU378)<0,0,IF(SUM($AX378:CU378)+CU378>$AW378,$AW378-SUM($AX378:CU378),CU378))","v":0},{"$f":"IF(SUM($AW378:CV378)<0,0,IF(SUM($AX378:CV378)+CV378>$AW378,$AW378-SUM($AX378:CV378),CV378))","v":0},{"$f":"IF(SUM($AW378:CW378)<0,0,IF(SUM($AX378:CW378)+CW378>$AW378,$AW378-SUM($AX378:CW378),CW378))","v":0},{"$f":"IF(SUM($AW378:CX378)<0,0,IF(SUM($AX378:CX378)+CX378>$AW378,$AW378-SUM($AX378:CX378),CX378))","v":0},{"$f":"IF(SUM($AW378:CY378)<0,0,IF(SUM($AX378:CY378)+CY378>$AW378,$AW378-SUM($AX378:CY378),CY378))","v":0},{"$f":"IF(SUM($AW378:CZ378)<0,0,IF(SUM($AX378:CZ378)+CZ378>$AW378,$AW378-SUM($AX378:CZ378),CZ378))","v":0},{"$f":"IF(SUM($AW378:DA378)<0,0,IF(SUM($AX378:DA378)+DA378>$AW378,$AW378-SUM($AX378:DA378),DA378))","v":0},{"$f":"IF(SUM($AW378:DB378)<0,0,IF(SUM($AX378:DB378)+DB378>$AW378,$AW378-SUM($AX378:DB378),DB378))","v":0},{"$f":"IF(SUM($AW378:DC378)<0,0,IF(SUM($AX378:DC378)+DC378>$AW378,$AW378-SUM($AX378:DC378),DC378))","v":0},{"$f":"IF(SUM($AW378:DD378)<0,0,IF(SUM($AX378:DD378)+DD378>$AW378,$AW378-SUM($AX378:DD378),DD378))","v":0},{"$f":"IF(SUM($AW378:DE378)<0,0,IF(SUM($AX378:DE378)+DE378>$AW378,$AW378-SUM($AX378:DE378),DE378))","v":0},{"$f":"IF(SUM($AW378:DF378)<0,0,IF(SUM($AX378:DF378)+DF378>$AW378,$AW378-SUM($AX378:DF378),DF378))","v":0},{"$f":"IF(SUM($AW378:DG378)<0,0,IF(SUM($AX378:DG378)+DG378>$AW378,$AW378-SUM($AX378:DG378),DG378))","v":0},{"$f":"IF(SUM($AW378:DH378)<0,0,IF(SUM($AX378:DH378)+DH378>$AW378,$AW378-SUM($AX378:DH378),DH378))","v":0},{"$f":"IF(SUM($AW378:DI378)<0,0,IF(SUM($AX378:DI378)+DI378>$AW378,$AW378-SUM($AX378:DI378),DI378))","v":0},{"$f":"IF(SUM($AW378:DJ378)<0,0,IF(SUM($AX378:DJ378)+DJ378>$AW378,$AW378-SUM($AX378:DJ378),DJ378))","v":0},{"$f":"IF(SUM($AW378:DK378)<0,0,IF(SUM($AX378:DK378)+DK378>$AW378,$AW378-SUM($AX378:DK378),DK378))","v":0},{"$f":"IF(SUM($AW378:DL378)<0,0,IF(SUM($AX378:DL378)+DL378>$AW378,$AW378-SUM($AX378:DL378),DL378))","v":0},{"$f":"IF(SUM($AW378:DM378)<0,0,IF(SUM($AX378:DM378)+DM378>$AW378,$AW378-SUM($AX378:DM378),DM378))","v":0},{"$f":"IF(SUM($AW378:DN378)<0,0,IF(SUM($AX378:DN378)+DN378>$AW378,$AW378-SUM($AX378:DN378),DN378))","v":0},{"$f":"IF(SUM($AW378:DO378)<0,0,IF(SUM($AX378:DO378)+DO378>$AW378,$AW378-SUM($AX378:DO378),DO378))","v":0},{"$f":"IF(SUM($AW378:DP378)<0,0,IF(SUM($AX378:DP378)+DP378>$AW378,$AW378-SUM($AX378:DP378),DP378))","v":0},{"$f":"IF(SUM($AW378:DQ378)<0,0,IF(SUM($AX378:DQ378)+DQ378>$AW378,$AW378-SUM($AX378:DQ378),DQ378))","v":0},{"$f":"IF(SUM($AW378:DR378)<0,0,IF(SUM($AX378:DR378)+DR378>$AW378,$AW378-SUM($AX378:DR378),DR378))","v":0},{"$f":"IF(SUM($AW378:DS378)<0,0,IF(SUM($AX378:DS378)+DS378>$AW378,$AW378-SUM($AX378:DS378),DS378))","v":0},{"$f":"IF(SUM($AW378:DT378)<0,0,IF(SUM($AX378:DT378)+DT378>$AW378,$AW378-SUM($AX378:DT378),DT378))","v":0},{"$f":"IF(SUM($AW378:DU378)<0,0,IF(SUM($AX378:DU378)+DU378>$AW378,$AW378-SUM($AX378:DU378),DU378))","v":0},{"$f":"IF(SUM($AW378:DV378)<0,0,IF(SUM($AX378:DV378)+DV378>$AW378,$AW378-SUM($AX378:DV378),DV378))","v":0},{"$f":"IF(SUM($AW378:DW378)<0,0,IF(SUM($AX378:DW378)+DW378>$AW378,$AW378-SUM($AX378:DW378),DW378))","v":0},{"$f":"IF(SUM($AW378:DX378)<0,0,IF(SUM($AX378:DX378)+DX378>$AW378,$AW378-SUM($AX378:DX378),DX378))","v":0},{"$f":"IF(SUM($AW378:DY378)<0,0,IF(SUM($AX378:DY378)+DY378>$AW378,$AW378-SUM($AX378:DY378),DY378))","v":0},{"$f":"IF(SUM($AW378:DZ378)<0,0,IF(SUM($AX378:DZ378)+DZ378>$AW378,$AW378-SUM($AX378:DZ378),DZ378))","v":0},{"$f":"IF(SUM($AW378:EA378)<0,0,IF(SUM($AX378:EA378)+EA378>$AW378,$AW378-SUM($AX378:EA378),EA378))","v":0},{"$f":"IF(SUM($AW378:EB378)<0,0,IF(SUM($AX378:EB378)+EB378>$AW378,$AW378-SUM($AX378:EB378),EB378))","v":0},{"$f":"IF(SUM($AW378:EC378)<0,0,IF(SUM($AX378:EC378)+EC378>$AW378,$AW378-SUM($AX378:EC378),EC378))","v":0},{"$f":"IF(SUM($AW378:ED378)<0,0,IF(SUM($AX378:ED378)+ED378>$AW378,$AW378-SUM($AX378:ED378),ED378))","v":0},{"$f":"IF(SUM($AW378:EE378)<0,0,IF(SUM($AX378:EE378)+EE378>$AW378,$AW378-SUM($AX378:EE378),EE378))","v":0},{"$f":"IF(SUM($AW378:EF378)<0,0,IF(SUM($AX378:EF378)+EF378>$AW378,$AW378-SUM($AX378:EF378),EF378))","v":0},{"$f":"IF(SUM($AW378:EG378)<0,0,IF(SUM($AX378:EG378)+EG378>$AW378,$AW378-SUM($AX378:EG378),EG378))","v":0},{"$f":"IF(SUM($AW378:EH378)<0,0,IF(SUM($AX378:EH378)+EH378>$AW378,$AW378-SUM($AX378:EH378),EH378))","v":0},{"$f":"IF(SUM($AW378:EI378)<0,0,IF(SUM($AX378:EI378)+EI378>$AW378,$AW378-SUM($AX378:EI378),EI378))","v":0},{"$f":"IF(SUM($AW378:EJ378)<0,0,IF(SUM($AX378:EJ378)+EJ378>$AW378,$AW378-SUM($AX378:EJ378),EJ378))","v":0},{"$f":"IF(SUM($AW378:EK378)<0,0,IF(SUM($AX378:EK378)+EK378>$AW378,$AW378-SUM($AX378:EK378),EK378))","v":0},{"$f":"IF(SUM($AW378:EL378)<0,0,IF(SUM($AX378:EL378)+EL378>$AW378,$AW378-SUM($AX378:EL378),EL378))","v":0},{"$f":"IF(SUM($AW378:EM378)<0,0,IF(SUM($AX378:EM378)+EM378>$AW378,$AW378-SUM($AX378:EM378),EM378))","v":0},{"$f":"IF(SUM($AW378:EN378)<0,0,IF(SUM($AX378:EN378)+EN378>$AW378,$AW378-SUM($AX378:EN378),EN378))","v":0},{"$f":"IF(SUM($AW378:EO378)<0,0,IF(SUM($AX378:EO378)+EO378>$AW378,$AW378-SUM($AX378:EO378),EO378))","v":0},{"$f":"IF(SUM($AW378:EP378)<0,0,IF(SUM($AX378:EP378)+EP378>$AW378,$AW378-SUM($AX378:EP378),EP378))","v":0},{"$f":"IF(SUM($AW378:EQ378)<0,0,IF(SUM($AX378:EQ378)+EQ378>$AW378,$AW378-SUM($AX378:EQ378),EQ378))","v":0},{"$f":"IF(SUM($AW378:ER378)<0,0,IF(SUM($AX378:ER378)+ER378>$AW378,$AW378-SUM($AX378:ER378),ER378))","v":0},{"$f":"IF(SUM($AW378:ES378)<0,0,IF(SUM($AX378:ES378)+ES378>$AW378,$AW378-SUM($AX378:ES378),ES378))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AI379:AI379)+AI379>$AH26,$AH26-SUM($AI379:AI379),AI379)","v":0},{"$f":"IF(SUM($AI379:AJ379)+AJ379>$AH26,$AH26-SUM($AI379:AJ379),AJ379)","v":0},{"$f":"IF(SUM($AI379:AK379)+AK379>$AH26,$AH26-SUM($AI379:AK379),AK379)","v":0},{"$f":"IF(SUM($AI379:AL379)+AL379>$AH26,$AH26-SUM($AI379:AL379),AL379)","v":0},{"$f":"IF(SUM($AI379:AM379)+AM379>$AH26,$AH26-SUM($AI379:AM379),AM379)","v":0},{"$f":"IF(SUM($AI379:AN379)+AN379>$AH26,$AH26-SUM($AI379:AN379),AN379)","v":0},{"$f":"IF(SUM($AI379:AO379)+AO379>$AH26,$AH26-SUM($AI379:AO379),AO379)","v":0},{"$f":"IF(SUM($AI379:AP379)+AP379>$AH26,$AH26-SUM($AI379:AP379),AP379)","v":0},{"$f":"IF(SUM($AI379:AQ379)+AQ379>$AH26,$AH26-SUM($AI379:AQ379),AQ379)","v":0},{"$f":"IF(SUM($AI379:AR379)+AR379>$AH26,$AH26-SUM($AI379:AR379),AR379)","v":0},{"$f":"IF(SUM($AI379:AS379)+AS379>$AH26,$AH26-SUM($AI379:AS379),AS379)","v":0},{"$f":"IF(SUM($AI379:AT379)+AT379>$AH26,$AH26-SUM($AI379:AT379),AT379)","v":0},{"$f":"IF(SUM($AI379:AU379)+AU379>$AH26,$AH26-SUM($AI379:AU379),AU379)","v":0},0.12254545999999999,4.6243569811320754E-3,{"$f":"IF(SUM($AW379:AX379)<0,0,IF(SUM($AX379:AX379)+AX379>$AW379,$AW379-SUM($AX379:AX379),AX379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:AY379)<0,0,IF(SUM($AX379:AY379)+AY379>$AW379,$AW379-SUM($AX379:AY379),AY379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:AZ379)<0,0,IF(SUM($AX379:AZ379)+AZ379>$AW379,$AW379-SUM($AX379:AZ379),AZ379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BA379)<0,0,IF(SUM($AX379:BA379)+BA379>$AW379,$AW379-SUM($AX379:BA379),BA379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BB379)<0,0,IF(SUM($AX379:BB379)+BB379>$AW379,$AW379-SUM($AX379:BB379),BB379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BC379)<0,0,IF(SUM($AX379:BC379)+BC379>$AW379,$AW379-SUM($AX379:BC379),BC379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BD379)<0,0,IF(SUM($AX379:BD379)+BD379>$AW379,$AW379-SUM($AX379:BD379),BD379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BE379)<0,0,IF(SUM($AX379:BE379)+BE379>$AW379,$AW379-SUM($AX379:BE379),BE379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BF379)<0,0,IF(SUM($AX379:BF379)+BF379>$AW379,$AW379-SUM($AX379:BF379),BF379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BG379)<0,0,IF(SUM($AX379:BG379)+BG379>$AW379,$AW379-SUM($AX379:BG379),BG379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BH379)<0,0,IF(SUM($AX379:BH379)+BH379>$AW379,$AW379-SUM($AX379:BH379),BH379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BI379)<0,0,IF(SUM($AX379:BI379)+BI379>$AW379,$AW379-SUM($AX379:BI379),BI379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BJ379)<0,0,IF(SUM($AX379:BJ379)+BJ379>$AW379,$AW379-SUM($AX379:BJ379),BJ379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BK379)<0,0,IF(SUM($AX379:BK379)+BK379>$AW379,$AW379-SUM($AX379:BK379),BK379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BL379)<0,0,IF(SUM($AX379:BL379)+BL379>$AW379,$AW379-SUM($AX379:BL379),BL379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BM379)<0,0,IF(SUM($AX379:BM379)+BM379>$AW379,$AW379-SUM($AX379:BM379),BM379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BN379)<0,0,IF(SUM($AX379:BN379)+BN379>$AW379,$AW379-SUM($AX379:BN379),BN379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BO379)<0,0,IF(SUM($AX379:BO379)+BO379>$AW379,$AW379-SUM($AX379:BO379),BO379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BP379)<0,0,IF(SUM($AX379:BP379)+BP379>$AW379,$AW379-SUM($AX379:BP379),BP379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BQ379)<0,0,IF(SUM($AX379:BQ379)+BQ379>$AW379,$AW379-SUM($AX379:BQ379),BQ379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BR379)<0,0,IF(SUM($AX379:BR379)+BR379>$AW379,$AW379-SUM($AX379:BR379),BR379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BS379)<0,0,IF(SUM($AX379:BS379)+BS379>$AW379,$AW379-SUM($AX379:BS379),BS379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BT379)<0,0,IF(SUM($AX379:BT379)+BT379>$AW379,$AW379-SUM($AX379:BT379),BT379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BU379)<0,0,IF(SUM($AX379:BU379)+BU379>$AW379,$AW379-SUM($AX379:BU379),BU379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BV379)<0,0,IF(SUM($AX379:BV379)+BV379>$AW379,$AW379-SUM($AX379:BV379),BV379))","v":4.6243569811320754E-3},{"$f":"IF(SUM($AW379:BW379)<0,0,IF(SUM($AX379:BW379)+BW379>$AW379,$AW379-SUM($AX379:BW379),BW379))","v":2.3121784905660442E-3},{"$f":"IF(SUM($AW379:BX379)<0,0,IF(SUM($AX379:BX379)+BX379>$AW379,$AW379-SUM($AX379:BX379),BX379))","v":0},{"$f":"IF(SUM($AW379:BY379)<0,0,IF(SUM($AX379:BY379)+BY379>$AW379,$AW379-SUM($AX379:BY379),BY379))","v":0},{"$f":"IF(SUM($AW379:BZ379)<0,0,IF(SUM($AX379:BZ379)+BZ379>$AW379,$AW379-SUM($AX379:BZ379),BZ379))","v":0},{"$f":"IF(SUM($AW379:CA379)<0,0,IF(SUM($AX379:CA379)+CA379>$AW379,$AW379-SUM($AX379:CA379),CA379))","v":0},{"$f":"IF(SUM($AW379:CB379)<0,0,IF(SUM($AX379:CB379)+CB379>$AW379,$AW379-SUM($AX379:CB379),CB379))","v":0},{"$f":"IF(SUM($AW379:CC379)<0,0,IF(SUM($AX379:CC379)+CC379>$AW379,$AW379-SUM($AX379:CC379),CC379))","v":0},{"$f":"IF(SUM($AW379:CD379)<0,0,IF(SUM($AX379:CD379)+CD379>$AW379,$AW379-SUM($AX379:CD379),CD379))","v":0},{"$f":"IF(SUM($AW379:CE379)<0,0,IF(SUM($AX379:CE379)+CE379>$AW379,$AW379-SUM($AX379:CE379),CE379))","v":0},{"$f":"IF(SUM($AW379:CF379)<0,0,IF(SUM($AX379:CF379)+CF379>$AW379,$AW379-SUM($AX379:CF379),CF379))","v":0},{"$f":"IF(SUM($AW379:CG379)<0,0,IF(SUM($AX379:CG379)+CG379>$AW379,$AW379-SUM($AX379:CG379),CG379))","v":0},{"$f":"IF(SUM($AW379:CH379)<0,0,IF(SUM($AX379:CH379)+CH379>$AW379,$AW379-SUM($AX379:CH379),CH379))","v":0},{"$f":"IF(SUM($AW379:CI379)<0,0,IF(SUM($AX379:CI379)+CI379>$AW379,$AW379-SUM($AX379:CI379),CI379))","v":0},{"$f":"IF(SUM($AW379:CJ379)<0,0,IF(SUM($AX379:CJ379)+CJ379>$AW379,$AW379-SUM($AX379:CJ379),CJ379))","v":0},{"$f":"IF(SUM($AW379:CK379)<0,0,IF(SUM($AX379:CK379)+CK379>$AW379,$AW379-SUM($AX379:CK379),CK379))","v":0},{"$f":"IF(SUM($AW379:CL379)<0,0,IF(SUM($AX379:CL379)+CL379>$AW379,$AW379-SUM($AX379:CL379),CL379))","v":0},{"$f":"IF(SUM($AW379:CM379)<0,0,IF(SUM($AX379:CM379)+CM379>$AW379,$AW379-SUM($AX379:CM379),CM379))","v":0},{"$f":"IF(SUM($AW379:CN379)<0,0,IF(SUM($AX379:CN379)+CN379>$AW379,$AW379-SUM($AX379:CN379),CN379))","v":0},{"$f":"IF(SUM($AW379:CO379)<0,0,IF(SUM($AX379:CO379)+CO379>$AW379,$AW379-SUM($AX379:CO379),CO379))","v":0},{"$f":"IF(SUM($AW379:CP379)<0,0,IF(SUM($AX379:CP379)+CP379>$AW379,$AW379-SUM($AX379:CP379),CP379))","v":0},{"$f":"IF(SUM($AW379:CQ379)<0,0,IF(SUM($AX379:CQ379)+CQ379>$AW379,$AW379-SUM($AX379:CQ379),CQ379))","v":0},{"$f":"IF(SUM($AW379:CR379)<0,0,IF(SUM($AX379:CR379)+CR379>$AW379,$AW379-SUM($AX379:CR379),CR379))","v":0},{"$f":"IF(SUM($AW379:CS379)<0,0,IF(SUM($AX379:CS379)+CS379>$AW379,$AW379-SUM($AX379:CS379),CS379))","v":0},{"$f":"IF(SUM($AW379:CT379)<0,0,IF(SUM($AX379:CT379)+CT379>$AW379,$AW379-SUM($AX379:CT379),CT379))","v":0},{"$f":"IF(SUM($AW379:CU379)<0,0,IF(SUM($AX379:CU379)+CU379>$AW379,$AW379-SUM($AX379:CU379),CU379))","v":0},{"$f":"IF(SUM($AW379:CV379)<0,0,IF(SUM($AX379:CV379)+CV379>$AW379,$AW379-SUM($AX379:CV379),CV379))","v":0},{"$f":"IF(SUM($AW379:CW379)<0,0,IF(SUM($AX379:CW379)+CW379>$AW379,$AW379-SUM($AX379:CW379),CW379))","v":0},{"$f":"IF(SUM($AW379:CX379)<0,0,IF(SUM($AX379:CX379)+CX379>$AW379,$AW379-SUM($AX379:CX379),CX379))","v":0},{"$f":"IF(SUM($AW379:CY379)<0,0,IF(SUM($AX379:CY379)+CY379>$AW379,$AW379-SUM($AX379:CY379),CY379))","v":0},{"$f":"IF(SUM($AW379:CZ379)<0,0,IF(SUM($AX379:CZ379)+CZ379>$AW379,$AW379-SUM($AX379:CZ379),CZ379))","v":0},{"$f":"IF(SUM($AW379:DA379)<0,0,IF(SUM($AX379:DA379)+DA379>$AW379,$AW379-SUM($AX379:DA379),DA379))","v":0},{"$f":"IF(SUM($AW379:DB379)<0,0,IF(SUM($AX379:DB379)+DB379>$AW379,$AW379-SUM($AX379:DB379),DB379))","v":0},{"$f":"IF(SUM($AW379:DC379)<0,0,IF(SUM($AX379:DC379)+DC379>$AW379,$AW379-SUM($AX379:DC379),DC379))","v":0},{"$f":"IF(SUM($AW379:DD379)<0,0,IF(SUM($AX379:DD379)+DD379>$AW379,$AW379-SUM($AX379:DD379),DD379))","v":0},{"$f":"IF(SUM($AW379:DE379)<0,0,IF(SUM($AX379:DE379)+DE379>$AW379,$AW379-SUM($AX379:DE379),DE379))","v":0},{"$f":"IF(SUM($AW379:DF379)<0,0,IF(SUM($AX379:DF379)+DF379>$AW379,$AW379-SUM($AX379:DF379),DF379))","v":0},{"$f":"IF(SUM($AW379:DG379)<0,0,IF(SUM($AX379:DG379)+DG379>$AW379,$AW379-SUM($AX379:DG379),DG379))","v":0},{"$f":"IF(SUM($AW379:DH379)<0,0,IF(SUM($AX379:DH379)+DH379>$AW379,$AW379-SUM($AX379:DH379),DH379))","v":0},{"$f":"IF(SUM($AW379:DI379)<0,0,IF(SUM($AX379:DI379)+DI379>$AW379,$AW379-SUM($AX379:DI379),DI379))","v":0},{"$f":"IF(SUM($AW379:DJ379)<0,0,IF(SUM($AX379:DJ379)+DJ379>$AW379,$AW379-SUM($AX379:DJ379),DJ379))","v":0},{"$f":"IF(SUM($AW379:DK379)<0,0,IF(SUM($AX379:DK379)+DK379>$AW379,$AW379-SUM($AX379:DK379),DK379))","v":0},{"$f":"IF(SUM($AW379:DL379)<0,0,IF(SUM($AX379:DL379)+DL379>$AW379,$AW379-SUM($AX379:DL379),DL379))","v":0},{"$f":"IF(SUM($AW379:DM379)<0,0,IF(SUM($AX379:DM379)+DM379>$AW379,$AW379-SUM($AX379:DM379),DM379))","v":0},{"$f":"IF(SUM($AW379:DN379)<0,0,IF(SUM($AX379:DN379)+DN379>$AW379,$AW379-SUM($AX379:DN379),DN379))","v":0},{"$f":"IF(SUM($AW379:DO379)<0,0,IF(SUM($AX379:DO379)+DO379>$AW379,$AW379-SUM($AX379:DO379),DO379))","v":0},{"$f":"IF(SUM($AW379:DP379)<0,0,IF(SUM($AX379:DP379)+DP379>$AW379,$AW379-SUM($AX379:DP379),DP379))","v":0},{"$f":"IF(SUM($AW379:DQ379)<0,0,IF(SUM($AX379:DQ379)+DQ379>$AW379,$AW379-SUM($AX379:DQ379),DQ379))","v":0},{"$f":"IF(SUM($AW379:DR379)<0,0,IF(SUM($AX379:DR379)+DR379>$AW379,$AW379-SUM($AX379:DR379),DR379))","v":0},{"$f":"IF(SUM($AW379:DS379)<0,0,IF(SUM($AX379:DS379)+DS379>$AW379,$AW379-SUM($AX379:DS379),DS379))","v":0},{"$f":"IF(SUM($AW379:DT379)<0,0,IF(SUM($AX379:DT379)+DT379>$AW379,$AW379-SUM($AX379:DT379),DT379))","v":0},{"$f":"IF(SUM($AW379:DU379)<0,0,IF(SUM($AX379:DU379)+DU379>$AW379,$AW379-SUM($AX379:DU379),DU379))","v":0},{"$f":"IF(SUM($AW379:DV379)<0,0,IF(SUM($AX379:DV379)+DV379>$AW379,$AW379-SUM($AX379:DV379),DV379))","v":0},{"$f":"IF(SUM($AW379:DW379)<0,0,IF(SUM($AX379:DW379)+DW379>$AW379,$AW379-SUM($AX379:DW379),DW379))","v":0},{"$f":"IF(SUM($AW379:DX379)<0,0,IF(SUM($AX379:DX379)+DX379>$AW379,$AW379-SUM($AX379:DX379),DX379))","v":0},{"$f":"IF(SUM($AW379:DY379)<0,0,IF(SUM($AX379:DY379)+DY379>$AW379,$AW379-SUM($AX379:DY379),DY379))","v":0},{"$f":"IF(SUM($AW379:DZ379)<0,0,IF(SUM($AX379:DZ379)+DZ379>$AW379,$AW379-SUM($AX379:DZ379),DZ379))","v":0},{"$f":"IF(SUM($AW379:EA379)<0,0,IF(SUM($AX379:EA379)+EA379>$AW379,$AW379-SUM($AX379:EA379),EA379))","v":0},{"$f":"IF(SUM($AW379:EB379)<0,0,IF(SUM($AX379:EB379)+EB379>$AW379,$AW379-SUM($AX379:EB379),EB379))","v":0},{"$f":"IF(SUM($AW379:EC379)<0,0,IF(SUM($AX379:EC379)+EC379>$AW379,$AW379-SUM($AX379:EC379),EC379))","v":0},{"$f":"IF(SUM($AW379:ED379)<0,0,IF(SUM($AX379:ED379)+ED379>$AW379,$AW379-SUM($AX379:ED379),ED379))","v":0},{"$f":"IF(SUM($AW379:EE379)<0,0,IF(SUM($AX379:EE379)+EE379>$AW379,$AW379-SUM($AX379:EE379),EE379))","v":0},{"$f":"IF(SUM($AW379:EF379)<0,0,IF(SUM($AX379:EF379)+EF379>$AW379,$AW379-SUM($AX379:EF379),EF379))","v":0},{"$f":"IF(SUM($AW379:EG379)<0,0,IF(SUM($AX379:EG379)+EG379>$AW379,$AW379-SUM($AX379:EG379),EG379))","v":0},{"$f":"IF(SUM($AW379:EH379)<0,0,IF(SUM($AX379:EH379)+EH379>$AW379,$AW379-SUM($AX379:EH379),EH379))","v":0},{"$f":"IF(SUM($AW379:EI379)<0,0,IF(SUM($AX379:EI379)+EI379>$AW379,$AW379-SUM($AX379:EI379),EI379))","v":0},{"$f":"IF(SUM($AW379:EJ379)<0,0,IF(SUM($AX379:EJ379)+EJ379>$AW379,$AW379-SUM($AX379:EJ379),EJ379))","v":0},{"$f":"IF(SUM($AW379:EK379)<0,0,IF(SUM($AX379:EK379)+EK379>$AW379,$AW379-SUM($AX379:EK379),EK379))","v":0},{"$f":"IF(SUM($AW379:EL379)<0,0,IF(SUM($AX379:EL379)+EL379>$AW379,$AW379-SUM($AX379:EL379),EL379))","v":0},{"$f":"IF(SUM($AW379:EM379)<0,0,IF(SUM($AX379:EM379)+EM379>$AW379,$AW379-SUM($AX379:EM379),EM379))","v":0},{"$f":"IF(SUM($AW379:EN379)<0,0,IF(SUM($AX379:EN379)+EN379>$AW379,$AW379-SUM($AX379:EN379),EN379))","v":0},{"$f":"IF(SUM($AW379:EO379)<0,0,IF(SUM($AX379:EO379)+EO379>$AW379,$AW379-SUM($AX379:EO379),EO379))","v":0},{"$f":"IF(SUM($AW379:EP379)<0,0,IF(SUM($AX379:EP379)+EP379>$AW379,$AW379-SUM($AX379:EP379),EP379))","v":0},{"$f":"IF(SUM($AW379:EQ379)<0,0,IF(SUM($AX379:EQ379)+EQ379>$AW379,$AW379-SUM($AX379:EQ379),EQ379))","v":0},{"$f":"IF(SUM($AW379:ER379)<0,0,IF(SUM($AX379:ER379)+ER379>$AW379,$AW379-SUM($AX379:ER379),ER379))","v":0},{"$f":"IF(SUM($AW379:ES379)<0,0,IF(SUM($AX379:ES379)+ES379>$AW379,$AW379-SUM($AX379:ES379),ES379))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1666666666666666E-3,{"$f":"IF(SUM($AI380:AI380)+AI380>$AH27,$AH27-SUM($AI380:AI380),AI380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AJ380)+AJ380>$AH27,$AH27-SUM($AI380:AJ380),AJ380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AK380)+AK380>$AH27,$AH27-SUM($AI380:AK380),AK380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AL380)+AL380>$AH27,$AH27-SUM($AI380:AL380),AL380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AM380)+AM380>$AH27,$AH27-SUM($AI380:AM380),AM380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AN380)+AN380>$AH27,$AH27-SUM($AI380:AN380),AN380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AO380)+AO380>$AH27,$AH27-SUM($AI380:AO380),AO380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AP380)+AP380>$AH27,$AH27-SUM($AI380:AP380),AP380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AQ380)+AQ380>$AH27,$AH27-SUM($AI380:AQ380),AQ380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AR380)+AR380>$AH27,$AH27-SUM($AI380:AR380),AR380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AS380)+AS380>$AH27,$AH27-SUM($AI380:AS380),AS380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AT380)+AT380>$AH27,$AH27-SUM($AI380:AT380),AT380)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AI380:AU380)+AU380>$AH27,$AH27-SUM($AI380:AU380),AU380)","v":4.1666666666666666E-3},0.14249155666666669,1.2390570144927537E-2,{"$f":"IF(SUM($AW380:AX380)<0,0,IF(SUM($AX380:AX380)+AX380>$AW380,$AW380-SUM($AX380:AX380),AX380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:AY380)<0,0,IF(SUM($AX380:AY380)+AY380>$AW380,$AW380-SUM($AX380:AY380),AY380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:AZ380)<0,0,IF(SUM($AX380:AZ380)+AZ380>$AW380,$AW380-SUM($AX380:AZ380),AZ380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:BA380)<0,0,IF(SUM($AX380:BA380)+BA380>$AW380,$AW380-SUM($AX380:BA380),BA380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:BB380)<0,0,IF(SUM($AX380:BB380)+BB380>$AW380,$AW380-SUM($AX380:BB380),BB380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:BC380)<0,0,IF(SUM($AX380:BC380)+BC380>$AW380,$AW380-SUM($AX380:BC380),BC380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:BD380)<0,0,IF(SUM($AX380:BD380)+BD380>$AW380,$AW380-SUM($AX380:BD380),BD380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:BE380)<0,0,IF(SUM($AX380:BE380)+BE380>$AW380,$AW380-SUM($AX380:BE380),BE380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:BF380)<0,0,IF(SUM($AX380:BF380)+BF380>$AW380,$AW380-SUM($AX380:BF380),BF380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:BG380)<0,0,IF(SUM($AX380:BG380)+BG380>$AW380,$AW380-SUM($AX380:BG380),BG380))","v":1.2390570144927537E-2},{"$f":"IF(SUM($AW380:BH380)<0,0,IF(SUM($AX380:BH380)+BH380>$AW380,$AW380-SUM($AX380:BH380),BH380))","v":6.1952850724638076E-3},{"$f":"IF(SUM($AW380:BI380)<0,0,IF(SUM($AX380:BI380)+BI380>$AW380,$AW380-SUM($AX380:BI380),BI380))","v":0},{"$f":"IF(SUM($AW380:BJ380)<0,0,IF(SUM($AX380:BJ380)+BJ380>$AW380,$AW380-SUM($AX380:BJ380),BJ380))","v":0},{"$f":"IF(SUM($AW380:BK380)<0,0,IF(SUM($AX380:BK380)+BK380>$AW380,$AW380-SUM($AX380:BK380),BK380))","v":0},{"$f":"IF(SUM($AW380:BL380)<0,0,IF(SUM($AX380:BL380)+BL380>$AW380,$AW380-SUM($AX380:BL380),BL380))","v":0},{"$f":"IF(SUM($AW380:BM380)<0,0,IF(SUM($AX380:BM380)+BM380>$AW380,$AW380-SUM($AX380:BM380),BM380))","v":0},{"$f":"IF(SUM($AW380:BN380)<0,0,IF(SUM($AX380:BN380)+BN380>$AW380,$AW380-SUM($AX380:BN380),BN380))","v":0},{"$f":"IF(SUM($AW380:BO380)<0,0,IF(SUM($AX380:BO380)+BO380>$AW380,$AW380-SUM($AX380:BO380),BO380))","v":0},{"$f":"IF(SUM($AW380:BP380)<0,0,IF(SUM($AX380:BP380)+BP380>$AW380,$AW380-SUM($AX380:BP380),BP380))","v":0},{"$f":"IF(SUM($AW380:BQ380)<0,0,IF(SUM($AX380:BQ380)+BQ380>$AW380,$AW380-SUM($AX380:BQ380),BQ380))","v":0},{"$f":"IF(SUM($AW380:BR380)<0,0,IF(SUM($AX380:BR380)+BR380>$AW380,$AW380-SUM($AX380:BR380),BR380))","v":0},{"$f":"IF(SUM($AW380:BS380)<0,0,IF(SUM($AX380:BS380)+BS380>$AW380,$AW380-SUM($AX380:BS380),BS380))","v":0},{"$f":"IF(SUM($AW380:BT380)<0,0,IF(SUM($AX380:BT380)+BT380>$AW380,$AW380-SUM($AX380:BT380),BT380))","v":0},{"$f":"IF(SUM($AW380:BU380)<0,0,IF(SUM($AX380:BU380)+BU380>$AW380,$AW380-SUM($AX380:BU380),BU380))","v":0},{"$f":"IF(SUM($AW380:BV380)<0,0,IF(SUM($AX380:BV380)+BV380>$AW380,$AW380-SUM($AX380:BV380),BV380))","v":0},{"$f":"IF(SUM($AW380:BW380)<0,0,IF(SUM($AX380:BW380)+BW380>$AW380,$AW380-SUM($AX380:BW380),BW380))","v":0},{"$f":"IF(SUM($AW380:BX380)<0,0,IF(SUM($AX380:BX380)+BX380>$AW380,$AW380-SUM($AX380:BX380),BX380))","v":0},{"$f":"IF(SUM($AW380:BY380)<0,0,IF(SUM($AX380:BY380)+BY380>$AW380,$AW380-SUM($AX380:BY380),BY380))","v":0},{"$f":"IF(SUM($AW380:BZ380)<0,0,IF(SUM($AX380:BZ380)+BZ380>$AW380,$AW380-SUM($AX380:BZ380),BZ380))","v":0},{"$f":"IF(SUM($AW380:CA380)<0,0,IF(SUM($AX380:CA380)+CA380>$AW380,$AW380-SUM($AX380:CA380),CA380))","v":0},{"$f":"IF(SUM($AW380:CB380)<0,0,IF(SUM($AX380:CB380)+CB380>$AW380,$AW380-SUM($AX380:CB380),CB380))","v":0},{"$f":"IF(SUM($AW380:CC380)<0,0,IF(SUM($AX380:CC380)+CC380>$AW380,$AW380-SUM($AX380:CC380),CC380))","v":0},{"$f":"IF(SUM($AW380:CD380)<0,0,IF(SUM($AX380:CD380)+CD380>$AW380,$AW380-SUM($AX380:CD380),CD380))","v":0},{"$f":"IF(SUM($AW380:CE380)<0,0,IF(SUM($AX380:CE380)+CE380>$AW380,$AW380-SUM($AX380:CE380),CE380))","v":0},{"$f":"IF(SUM($AW380:CF380)<0,0,IF(SUM($AX380:CF380)+CF380>$AW380,$AW380-SUM($AX380:CF380),CF380))","v":0},{"$f":"IF(SUM($AW380:CG380)<0,0,IF(SUM($AX380:CG380)+CG380>$AW380,$AW380-SUM($AX380:CG380),CG380))","v":0},{"$f":"IF(SUM($AW380:CH380)<0,0,IF(SUM($AX380:CH380)+CH380>$AW380,$AW380-SUM($AX380:CH380),CH380))","v":0},{"$f":"IF(SUM($AW380:CI380)<0,0,IF(SUM($AX380:CI380)+CI380>$AW380,$AW380-SUM($AX380:CI380),CI380))","v":0},{"$f":"IF(SUM($AW380:CJ380)<0,0,IF(SUM($AX380:CJ380)+CJ380>$AW380,$AW380-SUM($AX380:CJ380),CJ380))","v":0},{"$f":"IF(SUM($AW380:CK380)<0,0,IF(SUM($AX380:CK380)+CK380>$AW380,$AW380-SUM($AX380:CK380),CK380))","v":0},{"$f":"IF(SUM($AW380:CL380)<0,0,IF(SUM($AX380:CL380)+CL380>$AW380,$AW380-SUM($AX380:CL380),CL380))","v":0},{"$f":"IF(SUM($AW380:CM380)<0,0,IF(SUM($AX380:CM380)+CM380>$AW380,$AW380-SUM($AX380:CM380),CM380))","v":0},{"$f":"IF(SUM($AW380:CN380)<0,0,IF(SUM($AX380:CN380)+CN380>$AW380,$AW380-SUM($AX380:CN380),CN380))","v":0},{"$f":"IF(SUM($AW380:CO380)<0,0,IF(SUM($AX380:CO380)+CO380>$AW380,$AW380-SUM($AX380:CO380),CO380))","v":0},{"$f":"IF(SUM($AW380:CP380)<0,0,IF(SUM($AX380:CP380)+CP380>$AW380,$AW380-SUM($AX380:CP380),CP380))","v":0},{"$f":"IF(SUM($AW380:CQ380)<0,0,IF(SUM($AX380:CQ380)+CQ380>$AW380,$AW380-SUM($AX380:CQ380),CQ380))","v":0},{"$f":"IF(SUM($AW380:CR380)<0,0,IF(SUM($AX380:CR380)+CR380>$AW380,$AW380-SUM($AX380:CR380),CR380))","v":0},{"$f":"IF(SUM($AW380:CS380)<0,0,IF(SUM($AX380:CS380)+CS380>$AW380,$AW380-SUM($AX380:CS380),CS380))","v":0},{"$f":"IF(SUM($AW380:CT380)<0,0,IF(SUM($AX380:CT380)+CT380>$AW380,$AW380-SUM($AX380:CT380),CT380))","v":0},{"$f":"IF(SUM($AW380:CU380)<0,0,IF(SUM($AX380:CU380)+CU380>$AW380,$AW380-SUM($AX380:CU380),CU380))","v":0},{"$f":"IF(SUM($AW380:CV380)<0,0,IF(SUM($AX380:CV380)+CV380>$AW380,$AW380-SUM($AX380:CV380),CV380))","v":0},{"$f":"IF(SUM($AW380:CW380)<0,0,IF(SUM($AX380:CW380)+CW380>$AW380,$AW380-SUM($AX380:CW380),CW380))","v":0},{"$f":"IF(SUM($AW380:CX380)<0,0,IF(SUM($AX380:CX380)+CX380>$AW380,$AW380-SUM($AX380:CX380),CX380))","v":0},{"$f":"IF(SUM($AW380:CY380)<0,0,IF(SUM($AX380:CY380)+CY380>$AW380,$AW380-SUM($AX380:CY380),CY380))","v":0},{"$f":"IF(SUM($AW380:CZ380)<0,0,IF(SUM($AX380:CZ380)+CZ380>$AW380,$AW380-SUM($AX380:CZ380),CZ380))","v":0},{"$f":"IF(SUM($AW380:DA380)<0,0,IF(SUM($AX380:DA380)+DA380>$AW380,$AW380-SUM($AX380:DA380),DA380))","v":0},{"$f":"IF(SUM($AW380:DB380)<0,0,IF(SUM($AX380:DB380)+DB380>$AW380,$AW380-SUM($AX380:DB380),DB380))","v":0},{"$f":"IF(SUM($AW380:DC380)<0,0,IF(SUM($AX380:DC380)+DC380>$AW380,$AW380-SUM($AX380:DC380),DC380))","v":0},{"$f":"IF(SUM($AW380:DD380)<0,0,IF(SUM($AX380:DD380)+DD380>$AW380,$AW380-SUM($AX380:DD380),DD380))","v":0},{"$f":"IF(SUM($AW380:DE380)<0,0,IF(SUM($AX380:DE380)+DE380>$AW380,$AW380-SUM($AX380:DE380),DE380))","v":0},{"$f":"IF(SUM($AW380:DF380)<0,0,IF(SUM($AX380:DF380)+DF380>$AW380,$AW380-SUM($AX380:DF380),DF380))","v":0},{"$f":"IF(SUM($AW380:DG380)<0,0,IF(SUM($AX380:DG380)+DG380>$AW380,$AW380-SUM($AX380:DG380),DG380))","v":0},{"$f":"IF(SUM($AW380:DH380)<0,0,IF(SUM($AX380:DH380)+DH380>$AW380,$AW380-SUM($AX380:DH380),DH380))","v":0},{"$f":"IF(SUM($AW380:DI380)<0,0,IF(SUM($AX380:DI380)+DI380>$AW380,$AW380-SUM($AX380:DI380),DI380))","v":0},{"$f":"IF(SUM($AW380:DJ380)<0,0,IF(SUM($AX380:DJ380)+DJ380>$AW380,$AW380-SUM($AX380:DJ380),DJ380))","v":0},{"$f":"IF(SUM($AW380:DK380)<0,0,IF(SUM($AX380:DK380)+DK380>$AW380,$AW380-SUM($AX380:DK380),DK380))","v":0},{"$f":"IF(SUM($AW380:DL380)<0,0,IF(SUM($AX380:DL380)+DL380>$AW380,$AW380-SUM($AX380:DL380),DL380))","v":0},{"$f":"IF(SUM($AW380:DM380)<0,0,IF(SUM($AX380:DM380)+DM380>$AW380,$AW380-SUM($AX380:DM380),DM380))","v":0},{"$f":"IF(SUM($AW380:DN380)<0,0,IF(SUM($AX380:DN380)+DN380>$AW380,$AW380-SUM($AX380:DN380),DN380))","v":0},{"$f":"IF(SUM($AW380:DO380)<0,0,IF(SUM($AX380:DO380)+DO380>$AW380,$AW380-SUM($AX380:DO380),DO380))","v":0},{"$f":"IF(SUM($AW380:DP380)<0,0,IF(SUM($AX380:DP380)+DP380>$AW380,$AW380-SUM($AX380:DP380),DP380))","v":0},{"$f":"IF(SUM($AW380:DQ380)<0,0,IF(SUM($AX380:DQ380)+DQ380>$AW380,$AW380-SUM($AX380:DQ380),DQ380))","v":0},{"$f":"IF(SUM($AW380:DR380)<0,0,IF(SUM($AX380:DR380)+DR380>$AW380,$AW380-SUM($AX380:DR380),DR380))","v":0},{"$f":"IF(SUM($AW380:DS380)<0,0,IF(SUM($AX380:DS380)+DS380>$AW380,$AW380-SUM($AX380:DS380),DS380))","v":0},{"$f":"IF(SUM($AW380:DT380)<0,0,IF(SUM($AX380:DT380)+DT380>$AW380,$AW380-SUM($AX380:DT380),DT380))","v":0},{"$f":"IF(SUM($AW380:DU380)<0,0,IF(SUM($AX380:DU380)+DU380>$AW380,$AW380-SUM($AX380:DU380),DU380))","v":0},{"$f":"IF(SUM($AW380:DV380)<0,0,IF(SUM($AX380:DV380)+DV380>$AW380,$AW380-SUM($AX380:DV380),DV380))","v":0},{"$f":"IF(SUM($AW380:DW380)<0,0,IF(SUM($AX380:DW380)+DW380>$AW380,$AW380-SUM($AX380:DW380),DW380))","v":0},{"$f":"IF(SUM($AW380:DX380)<0,0,IF(SUM($AX380:DX380)+DX380>$AW380,$AW380-SUM($AX380:DX380),DX380))","v":0},{"$f":"IF(SUM($AW380:DY380)<0,0,IF(SUM($AX380:DY380)+DY380>$AW380,$AW380-SUM($AX380:DY380),DY380))","v":0},{"$f":"IF(SUM($AW380:DZ380)<0,0,IF(SUM($AX380:DZ380)+DZ380>$AW380,$AW380-SUM($AX380:DZ380),DZ380))","v":0},{"$f":"IF(SUM($AW380:EA380)<0,0,IF(SUM($AX380:EA380)+EA380>$AW380,$AW380-SUM($AX380:EA380),EA380))","v":0},{"$f":"IF(SUM($AW380:EB380)<0,0,IF(SUM($AX380:EB380)+EB380>$AW380,$AW380-SUM($AX380:EB380),EB380))","v":0},{"$f":"IF(SUM($AW380:EC380)<0,0,IF(SUM($AX380:EC380)+EC380>$AW380,$AW380-SUM($AX380:EC380),EC380))","v":0},{"$f":"IF(SUM($AW380:ED380)<0,0,IF(SUM($AX380:ED380)+ED380>$AW380,$AW380-SUM($AX380:ED380),ED380))","v":0},{"$f":"IF(SUM($AW380:EE380)<0,0,IF(SUM($AX380:EE380)+EE380>$AW380,$AW380-SUM($AX380:EE380),EE380))","v":0},{"$f":"IF(SUM($AW380:EF380)<0,0,IF(SUM($AX380:EF380)+EF380>$AW380,$AW380-SUM($AX380:EF380),EF380))","v":0},{"$f":"IF(SUM($AW380:EG380)<0,0,IF(SUM($AX380:EG380)+EG380>$AW380,$AW380-SUM($AX380:EG380),EG380))","v":0},{"$f":"IF(SUM($AW380:EH380)<0,0,IF(SUM($AX380:EH380)+EH380>$AW380,$AW380-SUM($AX380:EH380),EH380))","v":0},{"$f":"IF(SUM($AW380:EI380)<0,0,IF(SUM($AX380:EI380)+EI380>$AW380,$AW380-SUM($AX380:EI380),EI380))","v":0},{"$f":"IF(SUM($AW380:EJ380)<0,0,IF(SUM($AX380:EJ380)+EJ380>$AW380,$AW380-SUM($AX380:EJ380),EJ380))","v":0},{"$f":"IF(SUM($AW380:EK380)<0,0,IF(SUM($AX380:EK380)+EK380>$AW380,$AW380-SUM($AX380:EK380),EK380))","v":0},{"$f":"IF(SUM($AW380:EL380)<0,0,IF(SUM($AX380:EL380)+EL380>$AW380,$AW380-SUM($AX380:EL380),EL380))","v":0},{"$f":"IF(SUM($AW380:EM380)<0,0,IF(SUM($AX380:EM380)+EM380>$AW380,$AW380-SUM($AX380:EM380),EM380))","v":0},{"$f":"IF(SUM($AW380:EN380)<0,0,IF(SUM($AX380:EN380)+EN380>$AW380,$AW380-SUM($AX380:EN380),EN380))","v":0},{"$f":"IF(SUM($AW380:EO380)<0,0,IF(SUM($AX380:EO380)+EO380>$AW380,$AW380-SUM($AX380:EO380),EO380))","v":0},{"$f":"IF(SUM($AW380:EP380)<0,0,IF(SUM($AX380:EP380)+EP380>$AW380,$AW380-SUM($AX380:EP380),EP380))","v":0},{"$f":"IF(SUM($AW380:EQ380)<0,0,IF(SUM($AX380:EQ380)+EQ380>$AW380,$AW380-SUM($AX380:EQ380),EQ380))","v":0},{"$f":"IF(SUM($AW380:ER380)<0,0,IF(SUM($AX380:ER380)+ER380>$AW380,$AW380-SUM($AX380:ER380),ER380))","v":0},{"$f":"IF(SUM($AW380:ES380)<0,0,IF(SUM($AX380:ES380)+ES380>$AW380,$AW380-SUM($AX380:ES380),ES380))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AI381:AI381)+AI381>$AH28,$AH28-SUM($AI381:AI381),AI381)","v":0},{"$f":"IF(SUM($AI381:AJ381)+AJ381>$AH28,$AH28-SUM($AI381:AJ381),AJ381)","v":0},{"$f":"IF(SUM($AI381:AK381)+AK381>$AH28,$AH28-SUM($AI381:AK381),AK381)","v":0},{"$f":"IF(SUM($AI381:AL381)+AL381>$AH28,$AH28-SUM($AI381:AL381),AL381)","v":0},{"$f":"IF(SUM($AI381:AM381)+AM381>$AH28,$AH28-SUM($AI381:AM381),AM381)","v":0},{"$f":"IF(SUM($AI381:AN381)+AN381>$AH28,$AH28-SUM($AI381:AN381),AN381)","v":0},{"$f":"IF(SUM($AI381:AO381)+AO381>$AH28,$AH28-SUM($AI381:AO381),AO381)","v":0},{"$f":"IF(SUM($AI381:AP381)+AP381>$AH28,$AH28-SUM($AI381:AP381),AP381)","v":0},{"$f":"IF(SUM($AI381:AQ381)+AQ381>$AH28,$AH28-SUM($AI381:AQ381),AQ381)","v":0},{"$f":"IF(SUM($AI381:AR381)+AR381>$AH28,$AH28-SUM($AI381:AR381),AR381)","v":0},{"$f":"IF(SUM($AI381:AS381)+AS381>$AH28,$AH28-SUM($AI381:AS381),AS381)","v":0},{"$f":"IF(SUM($AI381:AT381)+AT381>$AH28,$AH28-SUM($AI381:AT381),AT381)","v":0},{"$f":"IF(SUM($AI381:AU381)+AU381>$AH28,$AH28-SUM($AI381:AU381),AU381)","v":0},0,0,{"$f":"IF(SUM($AW381:AX381)<0,0,IF(SUM($AX381:AX381)+AX381>$AW381,$AW381-SUM($AX381:AX381),AX381))","v":0},{"$f":"IF(SUM($AW381:AY381)<0,0,IF(SUM($AX381:AY381)+AY381>$AW381,$AW381-SUM($AX381:AY381),AY381))","v":0},{"$f":"IF(SUM($AW381:AZ381)<0,0,IF(SUM($AX381:AZ381)+AZ381>$AW381,$AW381-SUM($AX381:AZ381),AZ381))","v":0},{"$f":"IF(SUM($AW381:BA381)<0,0,IF(SUM($AX381:BA381)+BA381>$AW381,$AW381-SUM($AX381:BA381),BA381))","v":0},{"$f":"IF(SUM($AW381:BB381)<0,0,IF(SUM($AX381:BB381)+BB381>$AW381,$AW381-SUM($AX381:BB381),BB381))","v":0},{"$f":"IF(SUM($AW381:BC381)<0,0,IF(SUM($AX381:BC381)+BC381>$AW381,$AW381-SUM($AX381:BC381),BC381))","v":0},{"$f":"IF(SUM($AW381:BD381)<0,0,IF(SUM($AX381:BD381)+BD381>$AW381,$AW381-SUM($AX381:BD381),BD381))","v":0},{"$f":"IF(SUM($AW381:BE381)<0,0,IF(SUM($AX381:BE381)+BE381>$AW381,$AW381-SUM($AX381:BE381),BE381))","v":0},{"$f":"IF(SUM($AW381:BF381)<0,0,IF(SUM($AX381:BF381)+BF381>$AW381,$AW381-SUM($AX381:BF381),BF381))","v":0},{"$f":"IF(SUM($AW381:BG381)<0,0,IF(SUM($AX381:BG381)+BG381>$AW381,$AW381-SUM($AX381:BG381),BG381))","v":0},{"$f":"IF(SUM($AW381:BH381)<0,0,IF(SUM($AX381:BH381)+BH381>$AW381,$AW381-SUM($AX381:BH381),BH381))","v":0},{"$f":"IF(SUM($AW381:BI381)<0,0,IF(SUM($AX381:BI381)+BI381>$AW381,$AW381-SUM($AX381:BI381),BI381))","v":0},{"$f":"IF(SUM($AW381:BJ381)<0,0,IF(SUM($AX381:BJ381)+BJ381>$AW381,$AW381-SUM($AX381:BJ381),BJ381))","v":0},{"$f":"IF(SUM($AW381:BK381)<0,0,IF(SUM($AX381:BK381)+BK381>$AW381,$AW381-SUM($AX381:BK381),BK381))","v":0},{"$f":"IF(SUM($AW381:BL381)<0,0,IF(SUM($AX381:BL381)+BL381>$AW381,$AW381-SUM($AX381:BL381),BL381))","v":0},{"$f":"IF(SUM($AW381:BM381)<0,0,IF(SUM($AX381:BM381)+BM381>$AW381,$AW381-SUM($AX381:BM381),BM381))","v":0},{"$f":"IF(SUM($AW381:BN381)<0,0,IF(SUM($AX381:BN381)+BN381>$AW381,$AW381-SUM($AX381:BN381),BN381))","v":0},{"$f":"IF(SUM($AW381:BO381)<0,0,IF(SUM($AX381:BO381)+BO381>$AW381,$AW381-SUM($AX381:BO381),BO381))","v":0},{"$f":"IF(SUM($AW381:BP381)<0,0,IF(SUM($AX381:BP381)+BP381>$AW381,$AW381-SUM($AX381:BP381),BP381))","v":0},{"$f":"IF(SUM($AW381:BQ381)<0,0,IF(SUM($AX381:BQ381)+BQ381>$AW381,$AW381-SUM($AX381:BQ381),BQ381))","v":0},{"$f":"IF(SUM($AW381:BR381)<0,0,IF(SUM($AX381:BR381)+BR381>$AW381,$AW381-SUM($AX381:BR381),BR381))","v":0},{"$f":"IF(SUM($AW381:BS381)<0,0,IF(SUM($AX381:BS381)+BS381>$AW381,$AW381-SUM($AX381:BS381),BS381))","v":0},{"$f":"IF(SUM($AW381:BT381)<0,0,IF(SUM($AX381:BT381)+BT381>$AW381,$AW381-SUM($AX381:BT381),BT381))","v":0},{"$f":"IF(SUM($AW381:BU381)<0,0,IF(SUM($AX381:BU381)+BU381>$AW381,$AW381-SUM($AX381:BU381),BU381))","v":0},{"$f":"IF(SUM($AW381:BV381)<0,0,IF(SUM($AX381:BV381)+BV381>$AW381,$AW381-SUM($AX381:BV381),BV381))","v":0},{"$f":"IF(SUM($AW381:BW381)<0,0,IF(SUM($AX381:BW381)+BW381>$AW381,$AW381-SUM($AX381:BW381),BW381))","v":0},{"$f":"IF(SUM($AW381:BX381)<0,0,IF(SUM($AX381:BX381)+BX381>$AW381,$AW381-SUM($AX381:BX381),BX381))","v":0},{"$f":"IF(SUM($AW381:BY381)<0,0,IF(SUM($AX381:BY381)+BY381>$AW381,$AW381-SUM($AX381:BY381),BY381))","v":0},{"$f":"IF(SUM($AW381:BZ381)<0,0,IF(SUM($AX381:BZ381)+BZ381>$AW381,$AW381-SUM($AX381:BZ381),BZ381))","v":0},{"$f":"IF(SUM($AW381:CA381)<0,0,IF(SUM($AX381:CA381)+CA381>$AW381,$AW381-SUM($AX381:CA381),CA381))","v":0},{"$f":"IF(SUM($AW381:CB381)<0,0,IF(SUM($AX381:CB381)+CB381>$AW381,$AW381-SUM($AX381:CB381),CB381))","v":0},{"$f":"IF(SUM($AW381:CC381)<0,0,IF(SUM($AX381:CC381)+CC381>$AW381,$AW381-SUM($AX381:CC381),CC381))","v":0},{"$f":"IF(SUM($AW381:CD381)<0,0,IF(SUM($AX381:CD381)+CD381>$AW381,$AW381-SUM($AX381:CD381),CD381))","v":0},{"$f":"IF(SUM($AW381:CE381)<0,0,IF(SUM($AX381:CE381)+CE381>$AW381,$AW381-SUM($AX381:CE381),CE381))","v":0},{"$f":"IF(SUM($AW381:CF381)<0,0,IF(SUM($AX381:CF381)+CF381>$AW381,$AW381-SUM($AX381:CF381),CF381))","v":0},{"$f":"IF(SUM($AW381:CG381)<0,0,IF(SUM($AX381:CG381)+CG381>$AW381,$AW381-SUM($AX381:CG381),CG381))","v":0},{"$f":"IF(SUM($AW381:CH381)<0,0,IF(SUM($AX381:CH381)+CH381>$AW381,$AW381-SUM($AX381:CH381),CH381))","v":0},{"$f":"IF(SUM($AW381:CI381)<0,0,IF(SUM($AX381:CI381)+CI381>$AW381,$AW381-SUM($AX381:CI381),CI381))","v":0},{"$f":"IF(SUM($AW381:CJ381)<0,0,IF(SUM($AX381:CJ381)+CJ381>$AW381,$AW381-SUM($AX381:CJ381),CJ381))","v":0},{"$f":"IF(SUM($AW381:CK381)<0,0,IF(SUM($AX381:CK381)+CK381>$AW381,$AW381-SUM($AX381:CK381),CK381))","v":0},{"$f":"IF(SUM($AW381:CL381)<0,0,IF(SUM($AX381:CL381)+CL381>$AW381,$AW381-SUM($AX381:CL381),CL381))","v":0},{"$f":"IF(SUM($AW381:CM381)<0,0,IF(SUM($AX381:CM381)+CM381>$AW381,$AW381-SUM($AX381:CM381),CM381))","v":0},{"$f":"IF(SUM($AW381:CN381)<0,0,IF(SUM($AX381:CN381)+CN381>$AW381,$AW381-SUM($AX381:CN381),CN381))","v":0},{"$f":"IF(SUM($AW381:CO381)<0,0,IF(SUM($AX381:CO381)+CO381>$AW381,$AW381-SUM($AX381:CO381),CO381))","v":0},{"$f":"IF(SUM($AW381:CP381)<0,0,IF(SUM($AX381:CP381)+CP381>$AW381,$AW381-SUM($AX381:CP381),CP381))","v":0},{"$f":"IF(SUM($AW381:CQ381)<0,0,IF(SUM($AX381:CQ381)+CQ381>$AW381,$AW381-SUM($AX381:CQ381),CQ381))","v":0},{"$f":"IF(SUM($AW381:CR381)<0,0,IF(SUM($AX381:CR381)+CR381>$AW381,$AW381-SUM($AX381:CR381),CR381))","v":0},{"$f":"IF(SUM($AW381:CS381)<0,0,IF(SUM($AX381:CS381)+CS381>$AW381,$AW381-SUM($AX381:CS381),CS381))","v":0},{"$f":"IF(SUM($AW381:CT381)<0,0,IF(SUM($AX381:CT381)+CT381>$AW381,$AW381-SUM($AX381:CT381),CT381))","v":0},{"$f":"IF(SUM($AW381:CU381)<0,0,IF(SUM($AX381:CU381)+CU381>$AW381,$AW381-SUM($AX381:CU381),CU381))","v":0},{"$f":"IF(SUM($AW381:CV381)<0,0,IF(SUM($AX381:CV381)+CV381>$AW381,$AW381-SUM($AX381:CV381),CV381))","v":0},{"$f":"IF(SUM($AW381:CW381)<0,0,IF(SUM($AX381:CW381)+CW381>$AW381,$AW381-SUM($AX381:CW381),CW381))","v":0},{"$f":"IF(SUM($AW381:CX381)<0,0,IF(SUM($AX381:CX381)+CX381>$AW381,$AW381-SUM($AX381:CX381),CX381))","v":0},{"$f":"IF(SUM($AW381:CY381)<0,0,IF(SUM($AX381:CY381)+CY381>$AW381,$AW381-SUM($AX381:CY381),CY381))","v":0},{"$f":"IF(SUM($AW381:CZ381)<0,0,IF(SUM($AX381:CZ381)+CZ381>$AW381,$AW381-SUM($AX381:CZ381),CZ381))","v":0},{"$f":"IF(SUM($AW381:DA381)<0,0,IF(SUM($AX381:DA381)+DA381>$AW381,$AW381-SUM($AX381:DA381),DA381))","v":0},{"$f":"IF(SUM($AW381:DB381)<0,0,IF(SUM($AX381:DB381)+DB381>$AW381,$AW381-SUM($AX381:DB381),DB381))","v":0},{"$f":"IF(SUM($AW381:DC381)<0,0,IF(SUM($AX381:DC381)+DC381>$AW381,$AW381-SUM($AX381:DC381),DC381))","v":0},{"$f":"IF(SUM($AW381:DD381)<0,0,IF(SUM($AX381:DD381)+DD381>$AW381,$AW381-SUM($AX381:DD381),DD381))","v":0},{"$f":"IF(SUM($AW381:DE381)<0,0,IF(SUM($AX381:DE381)+DE381>$AW381,$AW381-SUM($AX381:DE381),DE381))","v":0},{"$f":"IF(SUM($AW381:DF381)<0,0,IF(SUM($AX381:DF381)+DF381>$AW381,$AW381-SUM($AX381:DF381),DF381))","v":0},{"$f":"IF(SUM($AW381:DG381)<0,0,IF(SUM($AX381:DG381)+DG381>$AW381,$AW381-SUM($AX381:DG381),DG381))","v":0},{"$f":"IF(SUM($AW381:DH381)<0,0,IF(SUM($AX381:DH381)+DH381>$AW381,$AW381-SUM($AX381:DH381),DH381))","v":0},{"$f":"IF(SUM($AW381:DI381)<0,0,IF(SUM($AX381:DI381)+DI381>$AW381,$AW381-SUM($AX381:DI381),DI381))","v":0},{"$f":"IF(SUM($AW381:DJ381)<0,0,IF(SUM($AX381:DJ381)+DJ381>$AW381,$AW381-SUM($AX381:DJ381),DJ381))","v":0},{"$f":"IF(SUM($AW381:DK381)<0,0,IF(SUM($AX381:DK381)+DK381>$AW381,$AW381-SUM($AX381:DK381),DK381))","v":0},{"$f":"IF(SUM($AW381:DL381)<0,0,IF(SUM($AX381:DL381)+DL381>$AW381,$AW381-SUM($AX381:DL381),DL381))","v":0},{"$f":"IF(SUM($AW381:DM381)<0,0,IF(SUM($AX381:DM381)+DM381>$AW381,$AW381-SUM($AX381:DM381),DM381))","v":0},{"$f":"IF(SUM($AW381:DN381)<0,0,IF(SUM($AX381:DN381)+DN381>$AW381,$AW381-SUM($AX381:DN381),DN381))","v":0},{"$f":"IF(SUM($AW381:DO381)<0,0,IF(SUM($AX381:DO381)+DO381>$AW381,$AW381-SUM($AX381:DO381),DO381))","v":0},{"$f":"IF(SUM($AW381:DP381)<0,0,IF(SUM($AX381:DP381)+DP381>$AW381,$AW381-SUM($AX381:DP381),DP381))","v":0},{"$f":"IF(SUM($AW381:DQ381)<0,0,IF(SUM($AX381:DQ381)+DQ381>$AW381,$AW381-SUM($AX381:DQ381),DQ381))","v":0},{"$f":"IF(SUM($AW381:DR381)<0,0,IF(SUM($AX381:DR381)+DR381>$AW381,$AW381-SUM($AX381:DR381),DR381))","v":0},{"$f":"IF(SUM($AW381:DS381)<0,0,IF(SUM($AX381:DS381)+DS381>$AW381,$AW381-SUM($AX381:DS381),DS381))","v":0},{"$f":"IF(SUM($AW381:DT381)<0,0,IF(SUM($AX381:DT381)+DT381>$AW381,$AW381-SUM($AX381:DT381),DT381))","v":0},{"$f":"IF(SUM($AW381:DU381)<0,0,IF(SUM($AX381:DU381)+DU381>$AW381,$AW381-SUM($AX381:DU381),DU381))","v":0},{"$f":"IF(SUM($AW381:DV381)<0,0,IF(SUM($AX381:DV381)+DV381>$AW381,$AW381-SUM($AX381:DV381),DV381))","v":0},{"$f":"IF(SUM($AW381:DW381)<0,0,IF(SUM($AX381:DW381)+DW381>$AW381,$AW381-SUM($AX381:DW381),DW381))","v":0},{"$f":"IF(SUM($AW381:DX381)<0,0,IF(SUM($AX381:DX381)+DX381>$AW381,$AW381-SUM($AX381:DX381),DX381))","v":0},{"$f":"IF(SUM($AW381:DY381)<0,0,IF(SUM($AX381:DY381)+DY381>$AW381,$AW381-SUM($AX381:DY381),DY381))","v":0},{"$f":"IF(SUM($AW381:DZ381)<0,0,IF(SUM($AX381:DZ381)+DZ381>$AW381,$AW381-SUM($AX381:DZ381),DZ381))","v":0},{"$f":"IF(SUM($AW381:EA381)<0,0,IF(SUM($AX381:EA381)+EA381>$AW381,$AW381-SUM($AX381:EA381),EA381))","v":0},{"$f":"IF(SUM($AW381:EB381)<0,0,IF(SUM($AX381:EB381)+EB381>$AW381,$AW381-SUM($AX381:EB381),EB381))","v":0},{"$f":"IF(SUM($AW381:EC381)<0,0,IF(SUM($AX381:EC381)+EC381>$AW381,$AW381-SUM($AX381:EC381),EC381))","v":0},{"$f":"IF(SUM($AW381:ED381)<0,0,IF(SUM($AX381:ED381)+ED381>$AW381,$AW381-SUM($AX381:ED381),ED381))","v":0},{"$f":"IF(SUM($AW381:EE381)<0,0,IF(SUM($AX381:EE381)+EE381>$AW381,$AW381-SUM($AX381:EE381),EE381))","v":0},{"$f":"IF(SUM($AW381:EF381)<0,0,IF(SUM($AX381:EF381)+EF381>$AW381,$AW381-SUM($AX381:EF381),EF381))","v":0},{"$f":"IF(SUM($AW381:EG381)<0,0,IF(SUM($AX381:EG381)+EG381>$AW381,$AW381-SUM($AX381:EG381),EG381))","v":0},{"$f":"IF(SUM($AW381:EH381)<0,0,IF(SUM($AX381:EH381)+EH381>$AW381,$AW381-SUM($AX381:EH381),EH381))","v":0},{"$f":"IF(SUM($AW381:EI381)<0,0,IF(SUM($AX381:EI381)+EI381>$AW381,$AW381-SUM($AX381:EI381),EI381))","v":0},{"$f":"IF(SUM($AW381:EJ381)<0,0,IF(SUM($AX381:EJ381)+EJ381>$AW381,$AW381-SUM($AX381:EJ381),EJ381))","v":0},{"$f":"IF(SUM($AW381:EK381)<0,0,IF(SUM($AX381:EK381)+EK381>$AW381,$AW381-SUM($AX381:EK381),EK381))","v":0},{"$f":"IF(SUM($AW381:EL381)<0,0,IF(SUM($AX381:EL381)+EL381>$AW381,$AW381-SUM($AX381:EL381),EL381))","v":0},{"$f":"IF(SUM($AW381:EM381)<0,0,IF(SUM($AX381:EM381)+EM381>$AW381,$AW381-SUM($AX381:EM381),EM381))","v":0},{"$f":"IF(SUM($AW381:EN381)<0,0,IF(SUM($AX381:EN381)+EN381>$AW381,$AW381-SUM($AX381:EN381),EN381))","v":0},{"$f":"IF(SUM($AW381:EO381)<0,0,IF(SUM($AX381:EO381)+EO381>$AW381,$AW381-SUM($AX381:EO381),EO381))","v":0},{"$f":"IF(SUM($AW381:EP381)<0,0,IF(SUM($AX381:EP381)+EP381>$AW381,$AW381-SUM($AX381:EP381),EP381))","v":0},{"$f":"IF(SUM($AW381:EQ381)<0,0,IF(SUM($AX381:EQ381)+EQ381>$AW381,$AW381-SUM($AX381:EQ381),EQ381))","v":0},{"$f":"IF(SUM($AW381:ER381)<0,0,IF(SUM($AX381:ER381)+ER381>$AW381,$AW381-SUM($AX381:ER381),ER381))","v":0},{"$f":"IF(SUM($AW381:ES381)<0,0,IF(SUM($AX381:ES381)+ES381>$AW381,$AW381-SUM($AX381:ES381),ES381))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AI382:AI382)+AI382>$AH29,$AH29-SUM($AI382:AI382),AI382)","v":0},{"$f":"IF(SUM($AI382:AJ382)+AJ382>$AH29,$AH29-SUM($AI382:AJ382),AJ382)","v":0},{"$f":"IF(SUM($AI382:AK382)+AK382>$AH29,$AH29-SUM($AI382:AK382),AK382)","v":0},{"$f":"IF(SUM($AI382:AL382)+AL382>$AH29,$AH29-SUM($AI382:AL382),AL382)","v":0},{"$f":"IF(SUM($AI382:AM382)+AM382>$AH29,$AH29-SUM($AI382:AM382),AM382)","v":0},{"$f":"IF(SUM($AI382:AN382)+AN382>$AH29,$AH29-SUM($AI382:AN382),AN382)","v":0},{"$f":"IF(SUM($AI382:AO382)+AO382>$AH29,$AH29-SUM($AI382:AO382),AO382)","v":0},{"$f":"IF(SUM($AI382:AP382)+AP382>$AH29,$AH29-SUM($AI382:AP382),AP382)","v":0},{"$f":"IF(SUM($AI382:AQ382)+AQ382>$AH29,$AH29-SUM($AI382:AQ382),AQ382)","v":0},{"$f":"IF(SUM($AI382:AR382)+AR382>$AH29,$AH29-SUM($AI382:AR382),AR382)","v":0},{"$f":"IF(SUM($AI382:AS382)+AS382>$AH29,$AH29-SUM($AI382:AS382),AS382)","v":0},{"$f":"IF(SUM($AI382:AT382)+AT382>$AH29,$AH29-SUM($AI382:AT382),AT382)","v":0},{"$f":"IF(SUM($AI382:AU382)+AU382>$AH29,$AH29-SUM($AI382:AU382),AU382)","v":0},3.4837300000000009E-2,7.4918924731182817E-4,{"$f":"IF(SUM($AW382:AX382)<0,0,IF(SUM($AX382:AX382)+AX382>$AW382,$AW382-SUM($AX382:AX382),AX382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:AY382)<0,0,IF(SUM($AX382:AY382)+AY382>$AW382,$AW382-SUM($AX382:AY382),AY382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:AZ382)<0,0,IF(SUM($AX382:AZ382)+AZ382>$AW382,$AW382-SUM($AX382:AZ382),AZ382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BA382)<0,0,IF(SUM($AX382:BA382)+BA382>$AW382,$AW382-SUM($AX382:BA382),BA382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BB382)<0,0,IF(SUM($AX382:BB382)+BB382>$AW382,$AW382-SUM($AX382:BB382),BB382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BC382)<0,0,IF(SUM($AX382:BC382)+BC382>$AW382,$AW382-SUM($AX382:BC382),BC382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BD382)<0,0,IF(SUM($AX382:BD382)+BD382>$AW382,$AW382-SUM($AX382:BD382),BD382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BE382)<0,0,IF(SUM($AX382:BE382)+BE382>$AW382,$AW382-SUM($AX382:BE382),BE382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BF382)<0,0,IF(SUM($AX382:BF382)+BF382>$AW382,$AW382-SUM($AX382:BF382),BF382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BG382)<0,0,IF(SUM($AX382:BG382)+BG382>$AW382,$AW382-SUM($AX382:BG382),BG382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BH382)<0,0,IF(SUM($AX382:BH382)+BH382>$AW382,$AW382-SUM($AX382:BH382),BH382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BI382)<0,0,IF(SUM($AX382:BI382)+BI382>$AW382,$AW382-SUM($AX382:BI382),BI382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BJ382)<0,0,IF(SUM($AX382:BJ382)+BJ382>$AW382,$AW382-SUM($AX382:BJ382),BJ382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BK382)<0,0,IF(SUM($AX382:BK382)+BK382>$AW382,$AW382-SUM($AX382:BK382),BK382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BL382)<0,0,IF(SUM($AX382:BL382)+BL382>$AW382,$AW382-SUM($AX382:BL382),BL382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BM382)<0,0,IF(SUM($AX382:BM382)+BM382>$AW382,$AW382-SUM($AX382:BM382),BM382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BN382)<0,0,IF(SUM($AX382:BN382)+BN382>$AW382,$AW382-SUM($AX382:BN382),BN382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BO382)<0,0,IF(SUM($AX382:BO382)+BO382>$AW382,$AW382-SUM($AX382:BO382),BO382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BP382)<0,0,IF(SUM($AX382:BP382)+BP382>$AW382,$AW382-SUM($AX382:BP382),BP382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BQ382)<0,0,IF(SUM($AX382:BQ382)+BQ382>$AW382,$AW382-SUM($AX382:BQ382),BQ382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BR382)<0,0,IF(SUM($AX382:BR382)+BR382>$AW382,$AW382-SUM($AX382:BR382),BR382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BS382)<0,0,IF(SUM($AX382:BS382)+BS382>$AW382,$AW382-SUM($AX382:BS382),BS382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BT382)<0,0,IF(SUM($AX382:BT382)+BT382>$AW382,$AW382-SUM($AX382:BT382),BT382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BU382)<0,0,IF(SUM($AX382:BU382)+BU382>$AW382,$AW382-SUM($AX382:BU382),BU382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BV382)<0,0,IF(SUM($AX382:BV382)+BV382>$AW382,$AW382-SUM($AX382:BV382),BV382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BW382)<0,0,IF(SUM($AX382:BW382)+BW382>$AW382,$AW382-SUM($AX382:BW382),BW382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BX382)<0,0,IF(SUM($AX382:BX382)+BX382>$AW382,$AW382-SUM($AX382:BX382),BX382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BY382)<0,0,IF(SUM($AX382:BY382)+BY382>$AW382,$AW382-SUM($AX382:BY382),BY382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:BZ382)<0,0,IF(SUM($AX382:BZ382)+BZ382>$AW382,$AW382-SUM($AX382:BZ382),BZ382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CA382)<0,0,IF(SUM($AX382:CA382)+CA382>$AW382,$AW382-SUM($AX382:CA382),CA382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CB382)<0,0,IF(SUM($AX382:CB382)+CB382>$AW382,$AW382-SUM($AX382:CB382),CB382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CC382)<0,0,IF(SUM($AX382:CC382)+CC382>$AW382,$AW382-SUM($AX382:CC382),CC382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CD382)<0,0,IF(SUM($AX382:CD382)+CD382>$AW382,$AW382-SUM($AX382:CD382),CD382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CE382)<0,0,IF(SUM($AX382:CE382)+CE382>$AW382,$AW382-SUM($AX382:CE382),CE382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CF382)<0,0,IF(SUM($AX382:CF382)+CF382>$AW382,$AW382-SUM($AX382:CF382),CF382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CG382)<0,0,IF(SUM($AX382:CG382)+CG382>$AW382,$AW382-SUM($AX382:CG382),CG382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CH382)<0,0,IF(SUM($AX382:CH382)+CH382>$AW382,$AW382-SUM($AX382:CH382),CH382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CI382)<0,0,IF(SUM($AX382:CI382)+CI382>$AW382,$AW382-SUM($AX382:CI382),CI382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CJ382)<0,0,IF(SUM($AX382:CJ382)+CJ382>$AW382,$AW382-SUM($AX382:CJ382),CJ382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CK382)<0,0,IF(SUM($AX382:CK382)+CK382>$AW382,$AW382-SUM($AX382:CK382),CK382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CL382)<0,0,IF(SUM($AX382:CL382)+CL382>$AW382,$AW382-SUM($AX382:CL382),CL382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CM382)<0,0,IF(SUM($AX382:CM382)+CM382>$AW382,$AW382-SUM($AX382:CM382),CM382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CN382)<0,0,IF(SUM($AX382:CN382)+CN382>$AW382,$AW382-SUM($AX382:CN382),CN382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CO382)<0,0,IF(SUM($AX382:CO382)+CO382>$AW382,$AW382-SUM($AX382:CO382),CO382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CP382)<0,0,IF(SUM($AX382:CP382)+CP382>$AW382,$AW382-SUM($AX382:CP382),CP382))","v":7.4918924731182817E-4},{"$f":"IF(SUM($AW382:CQ382)<0,0,IF(SUM($AX382:CQ382)+CQ382>$AW382,$AW382-SUM($AX382:CQ382),CQ382))","v":3.7459462365591056E-4},{"$f":"IF(SUM($AW382:CR382)<0,0,IF(SUM($AX382:CR382)+CR382>$AW382,$AW382-SUM($AX382:CR382),CR382))","v":0},{"$f":"IF(SUM($AW382:CS382)<0,0,IF(SUM($AX382:CS382)+CS382>$AW382,$AW382-SUM($AX382:CS382),CS382))","v":0},{"$f":"IF(SUM($AW382:CT382)<0,0,IF(SUM($AX382:CT382)+CT382>$AW382,$AW382-SUM($AX382:CT382),CT382))","v":0},{"$f":"IF(SUM($AW382:CU382)<0,0,IF(SUM($AX382:CU382)+CU382>$AW382,$AW382-SUM($AX382:CU382),CU382))","v":0},{"$f":"IF(SUM($AW382:CV382)<0,0,IF(SUM($AX382:CV382)+CV382>$AW382,$AW382-SUM($AX382:CV382),CV382))","v":0},{"$f":"IF(SUM($AW382:CW382)<0,0,IF(SUM($AX382:CW382)+CW382>$AW382,$AW382-SUM($AX382:CW382),CW382))","v":0},{"$f":"IF(SUM($AW382:CX382)<0,0,IF(SUM($AX382:CX382)+CX382>$AW382,$AW382-SUM($AX382:CX382),CX382))","v":0},{"$f":"IF(SUM($AW382:CY382)<0,0,IF(SUM($AX382:CY382)+CY382>$AW382,$AW382-SUM($AX382:CY382),CY382))","v":0},{"$f":"IF(SUM($AW382:CZ382)<0,0,IF(SUM($AX382:CZ382)+CZ382>$AW382,$AW382-SUM($AX382:CZ382),CZ382))","v":0},{"$f":"IF(SUM($AW382:DA382)<0,0,IF(SUM($AX382:DA382)+DA382>$AW382,$AW382-SUM($AX382:DA382),DA382))","v":0},{"$f":"IF(SUM($AW382:DB382)<0,0,IF(SUM($AX382:DB382)+DB382>$AW382,$AW382-SUM($AX382:DB382),DB382))","v":0},{"$f":"IF(SUM($AW382:DC382)<0,0,IF(SUM($AX382:DC382)+DC382>$AW382,$AW382-SUM($AX382:DC382),DC382))","v":0},{"$f":"IF(SUM($AW382:DD382)<0,0,IF(SUM($AX382:DD382)+DD382>$AW382,$AW382-SUM($AX382:DD382),DD382))","v":0},{"$f":"IF(SUM($AW382:DE382)<0,0,IF(SUM($AX382:DE382)+DE382>$AW382,$AW382-SUM($AX382:DE382),DE382))","v":0},{"$f":"IF(SUM($AW382:DF382)<0,0,IF(SUM($AX382:DF382)+DF382>$AW382,$AW382-SUM($AX382:DF382),DF382))","v":0},{"$f":"IF(SUM($AW382:DG382)<0,0,IF(SUM($AX382:DG382)+DG382>$AW382,$AW382-SUM($AX382:DG382),DG382))","v":0},{"$f":"IF(SUM($AW382:DH382)<0,0,IF(SUM($AX382:DH382)+DH382>$AW382,$AW382-SUM($AX382:DH382),DH382))","v":0},{"$f":"IF(SUM($AW382:DI382)<0,0,IF(SUM($AX382:DI382)+DI382>$AW382,$AW382-SUM($AX382:DI382),DI382))","v":0},{"$f":"IF(SUM($AW382:DJ382)<0,0,IF(SUM($AX382:DJ382)+DJ382>$AW382,$AW382-SUM($AX382:DJ382),DJ382))","v":0},{"$f":"IF(SUM($AW382:DK382)<0,0,IF(SUM($AX382:DK382)+DK382>$AW382,$AW382-SUM($AX382:DK382),DK382))","v":0},{"$f":"IF(SUM($AW382:DL382)<0,0,IF(SUM($AX382:DL382)+DL382>$AW382,$AW382-SUM($AX382:DL382),DL382))","v":0},{"$f":"IF(SUM($AW382:DM382)<0,0,IF(SUM($AX382:DM382)+DM382>$AW382,$AW382-SUM($AX382:DM382),DM382))","v":0},{"$f":"IF(SUM($AW382:DN382)<0,0,IF(SUM($AX382:DN382)+DN382>$AW382,$AW382-SUM($AX382:DN382),DN382))","v":0},{"$f":"IF(SUM($AW382:DO382)<0,0,IF(SUM($AX382:DO382)+DO382>$AW382,$AW382-SUM($AX382:DO382),DO382))","v":0},{"$f":"IF(SUM($AW382:DP382)<0,0,IF(SUM($AX382:DP382)+DP382>$AW382,$AW382-SUM($AX382:DP382),DP382))","v":0},{"$f":"IF(SUM($AW382:DQ382)<0,0,IF(SUM($AX382:DQ382)+DQ382>$AW382,$AW382-SUM($AX382:DQ382),DQ382))","v":0},{"$f":"IF(SUM($AW382:DR382)<0,0,IF(SUM($AX382:DR382)+DR382>$AW382,$AW382-SUM($AX382:DR382),DR382))","v":0},{"$f":"IF(SUM($AW382:DS382)<0,0,IF(SUM($AX382:DS382)+DS382>$AW382,$AW382-SUM($AX382:DS382),DS382))","v":0},{"$f":"IF(SUM($AW382:DT382)<0,0,IF(SUM($AX382:DT382)+DT382>$AW382,$AW382-SUM($AX382:DT382),DT382))","v":0},{"$f":"IF(SUM($AW382:DU382)<0,0,IF(SUM($AX382:DU382)+DU382>$AW382,$AW382-SUM($AX382:DU382),DU382))","v":0},{"$f":"IF(SUM($AW382:DV382)<0,0,IF(SUM($AX382:DV382)+DV382>$AW382,$AW382-SUM($AX382:DV382),DV382))","v":0},{"$f":"IF(SUM($AW382:DW382)<0,0,IF(SUM($AX382:DW382)+DW382>$AW382,$AW382-SUM($AX382:DW382),DW382))","v":0},{"$f":"IF(SUM($AW382:DX382)<0,0,IF(SUM($AX382:DX382)+DX382>$AW382,$AW382-SUM($AX382:DX382),DX382))","v":0},{"$f":"IF(SUM($AW382:DY382)<0,0,IF(SUM($AX382:DY382)+DY382>$AW382,$AW382-SUM($AX382:DY382),DY382))","v":0},{"$f":"IF(SUM($AW382:DZ382)<0,0,IF(SUM($AX382:DZ382)+DZ382>$AW382,$AW382-SUM($AX382:DZ382),DZ382))","v":0},{"$f":"IF(SUM($AW382:EA382)<0,0,IF(SUM($AX382:EA382)+EA382>$AW382,$AW382-SUM($AX382:EA382),EA382))","v":0},{"$f":"IF(SUM($AW382:EB382)<0,0,IF(SUM($AX382:EB382)+EB382>$AW382,$AW382-SUM($AX382:EB382),EB382))","v":0},{"$f":"IF(SUM($AW382:EC382)<0,0,IF(SUM($AX382:EC382)+EC382>$AW382,$AW382-SUM($AX382:EC382),EC382))","v":0},{"$f":"IF(SUM($AW382:ED382)<0,0,IF(SUM($AX382:ED382)+ED382>$AW382,$AW382-SUM($AX382:ED382),ED382))","v":0},{"$f":"IF(SUM($AW382:EE382)<0,0,IF(SUM($AX382:EE382)+EE382>$AW382,$AW382-SUM($AX382:EE382),EE382))","v":0},{"$f":"IF(SUM($AW382:EF382)<0,0,IF(SUM($AX382:EF382)+EF382>$AW382,$AW382-SUM($AX382:EF382),EF382))","v":0},{"$f":"IF(SUM($AW382:EG382)<0,0,IF(SUM($AX382:EG382)+EG382>$AW382,$AW382-SUM($AX382:EG382),EG382))","v":0},{"$f":"IF(SUM($AW382:EH382)<0,0,IF(SUM($AX382:EH382)+EH382>$AW382,$AW382-SUM($AX382:EH382),EH382))","v":0},{"$f":"IF(SUM($AW382:EI382)<0,0,IF(SUM($AX382:EI382)+EI382>$AW382,$AW382-SUM($AX382:EI382),EI382))","v":0},{"$f":"IF(SUM($AW382:EJ382)<0,0,IF(SUM($AX382:EJ382)+EJ382>$AW382,$AW382-SUM($AX382:EJ382),EJ382))","v":0},{"$f":"IF(SUM($AW382:EK382)<0,0,IF(SUM($AX382:EK382)+EK382>$AW382,$AW382-SUM($AX382:EK382),EK382))","v":0},{"$f":"IF(SUM($AW382:EL382)<0,0,IF(SUM($AX382:EL382)+EL382>$AW382,$AW382-SUM($AX382:EL382),EL382))","v":0},{"$f":"IF(SUM($AW382:EM382)<0,0,IF(SUM($AX382:EM382)+EM382>$AW382,$AW382-SUM($AX382:EM382),EM382))","v":0},{"$f":"IF(SUM($AW382:EN382)<0,0,IF(SUM($AX382:EN382)+EN382>$AW382,$AW382-SUM($AX382:EN382),EN382))","v":0},{"$f":"IF(SUM($AW382:EO382)<0,0,IF(SUM($AX382:EO382)+EO382>$AW382,$AW382-SUM($AX382:EO382),EO382))","v":0},{"$f":"IF(SUM($AW382:EP382)<0,0,IF(SUM($AX382:EP382)+EP382>$AW382,$AW382-SUM($AX382:EP382),EP382))","v":0},{"$f":"IF(SUM($AW382:EQ382)<0,0,IF(SUM($AX382:EQ382)+EQ382>$AW382,$AW382-SUM($AX382:EQ382),EQ382))","v":0},{"$f":"IF(SUM($AW382:ER382)<0,0,IF(SUM($AX382:ER382)+ER382>$AW382,$AW382-SUM($AX382:ER382),ER382))","v":0},{"$f":"IF(SUM($AW382:ES382)<0,0,IF(SUM($AX382:ES382)+ES382>$AW382,$AW382-SUM($AX382:ES382),ES382))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1837505977534509E-3,{"$f":"IF(SUM($AI383:AI383)+AI383>$AH30,$AH30-SUM($AI383:AI383),AI383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AJ383)+AJ383>$AH30,$AH30-SUM($AI383:AJ383),AJ383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AK383)+AK383>$AH30,$AH30-SUM($AI383:AK383),AK383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AL383)+AL383>$AH30,$AH30-SUM($AI383:AL383),AL383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AM383)+AM383>$AH30,$AH30-SUM($AI383:AM383),AM383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AN383)+AN383>$AH30,$AH30-SUM($AI383:AN383),AN383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AO383)+AO383>$AH30,$AH30-SUM($AI383:AO383),AO383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AP383)+AP383>$AH30,$AH30-SUM($AI383:AP383),AP383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AQ383)+AQ383>$AH30,$AH30-SUM($AI383:AQ383),AQ383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AR383)+AR383>$AH30,$AH30-SUM($AI383:AR383),AR383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AS383)+AS383>$AH30,$AH30-SUM($AI383:AS383),AS383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AT383)+AT383>$AH30,$AH30-SUM($AI383:AT383),AT383)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AI383:AU383)+AU383>$AH30,$AH30-SUM($AI383:AU383),AU383)","v":4.1837505977534509E-3},2.5979591631451679E-2,3.9968602509925658E-3,{"$f":"IF(SUM($AW383:AX383)<0,0,IF(SUM($AX383:AX383)+AX383>$AW383,$AW383-SUM($AX383:AX383),AX383))","v":3.9968602509925658E-3},{"$f":"IF(SUM($AW383:AY383)<0,0,IF(SUM($AX383:AY383)+AY383>$AW383,$AW383-SUM($AX383:AY383),AY383))","v":3.9968602509925658E-3},{"$f":"IF(SUM($AW383:AZ383)<0,0,IF(SUM($AX383:AZ383)+AZ383>$AW383,$AW383-SUM($AX383:AZ383),AZ383))","v":3.9968602509925658E-3},{"$f":"IF(SUM($AW383:BA383)<0,0,IF(SUM($AX383:BA383)+BA383>$AW383,$AW383-SUM($AX383:BA383),BA383))","v":3.9968602509925658E-3},{"$f":"IF(SUM($AW383:BB383)<0,0,IF(SUM($AX383:BB383)+BB383>$AW383,$AW383-SUM($AX383:BB383),BB383))","v":3.9968602509925658E-3},{"$f":"IF(SUM($AW383:BC383)<0,0,IF(SUM($AX383:BC383)+BC383>$AW383,$AW383-SUM($AX383:BC383),BC383))","v":1.9984301254962859E-3},{"$f":"IF(SUM($AW383:BD383)<0,0,IF(SUM($AX383:BD383)+BD383>$AW383,$AW383-SUM($AX383:BD383),BD383))","v":0},{"$f":"IF(SUM($AW383:BE383)<0,0,IF(SUM($AX383:BE383)+BE383>$AW383,$AW383-SUM($AX383:BE383),BE383))","v":0},{"$f":"IF(SUM($AW383:BF383)<0,0,IF(SUM($AX383:BF383)+BF383>$AW383,$AW383-SUM($AX383:BF383),BF383))","v":0},{"$f":"IF(SUM($AW383:BG383)<0,0,IF(SUM($AX383:BG383)+BG383>$AW383,$AW383-SUM($AX383:BG383),BG383))","v":0},{"$f":"IF(SUM($AW383:BH383)<0,0,IF(SUM($AX383:BH383)+BH383>$AW383,$AW383-SUM($AX383:BH383),BH383))","v":0},{"$f":"IF(SUM($AW383:BI383)<0,0,IF(SUM($AX383:BI383)+BI383>$AW383,$AW383-SUM($AX383:BI383),BI383))","v":0},{"$f":"IF(SUM($AW383:BJ383)<0,0,IF(SUM($AX383:BJ383)+BJ383>$AW383,$AW383-SUM($AX383:BJ383),BJ383))","v":0},{"$f":"IF(SUM($AW383:BK383)<0,0,IF(SUM($AX383:BK383)+BK383>$AW383,$AW383-SUM($AX383:BK383),BK383))","v":0},{"$f":"IF(SUM($AW383:BL383)<0,0,IF(SUM($AX383:BL383)+BL383>$AW383,$AW383-SUM($AX383:BL383),BL383))","v":0},{"$f":"IF(SUM($AW383:BM383)<0,0,IF(SUM($AX383:BM383)+BM383>$AW383,$AW383-SUM($AX383:BM383),BM383))","v":0},{"$f":"IF(SUM($AW383:BN383)<0,0,IF(SUM($AX383:BN383)+BN383>$AW383,$AW383-SUM($AX383:BN383),BN383))","v":0},{"$f":"IF(SUM($AW383:BO383)<0,0,IF(SUM($AX383:BO383)+BO383>$AW383,$AW383-SUM($AX383:BO383),BO383))","v":0},{"$f":"IF(SUM($AW383:BP383)<0,0,IF(SUM($AX383:BP383)+BP383>$AW383,$AW383-SUM($AX383:BP383),BP383))","v":0},{"$f":"IF(SUM($AW383:BQ383)<0,0,IF(SUM($AX383:BQ383)+BQ383>$AW383,$AW383-SUM($AX383:BQ383),BQ383))","v":0},{"$f":"IF(SUM($AW383:BR383)<0,0,IF(SUM($AX383:BR383)+BR383>$AW383,$AW383-SUM($AX383:BR383),BR383))","v":0},{"$f":"IF(SUM($AW383:BS383)<0,0,IF(SUM($AX383:BS383)+BS383>$AW383,$AW383-SUM($AX383:BS383),BS383))","v":0},{"$f":"IF(SUM($AW383:BT383)<0,0,IF(SUM($AX383:BT383)+BT383>$AW383,$AW383-SUM($AX383:BT383),BT383))","v":0},{"$f":"IF(SUM($AW383:BU383)<0,0,IF(SUM($AX383:BU383)+BU383>$AW383,$AW383-SUM($AX383:BU383),BU383))","v":0},{"$f":"IF(SUM($AW383:BV383)<0,0,IF(SUM($AX383:BV383)+BV383>$AW383,$AW383-SUM($AX383:BV383),BV383))","v":0},{"$f":"IF(SUM($AW383:BW383)<0,0,IF(SUM($AX383:BW383)+BW383>$AW383,$AW383-SUM($AX383:BW383),BW383))","v":0},{"$f":"IF(SUM($AW383:BX383)<0,0,IF(SUM($AX383:BX383)+BX383>$AW383,$AW383-SUM($AX383:BX383),BX383))","v":0},{"$f":"IF(SUM($AW383:BY383)<0,0,IF(SUM($AX383:BY383)+BY383>$AW383,$AW383-SUM($AX383:BY383),BY383))","v":0},{"$f":"IF(SUM($AW383:BZ383)<0,0,IF(SUM($AX383:BZ383)+BZ383>$AW383,$AW383-SUM($AX383:BZ383),BZ383))","v":0},{"$f":"IF(SUM($AW383:CA383)<0,0,IF(SUM($AX383:CA383)+CA383>$AW383,$AW383-SUM($AX383:CA383),CA383))","v":0},{"$f":"IF(SUM($AW383:CB383)<0,0,IF(SUM($AX383:CB383)+CB383>$AW383,$AW383-SUM($AX383:CB383),CB383))","v":0},{"$f":"IF(SUM($AW383:CC383)<0,0,IF(SUM($AX383:CC383)+CC383>$AW383,$AW383-SUM($AX383:CC383),CC383))","v":0},{"$f":"IF(SUM($AW383:CD383)<0,0,IF(SUM($AX383:CD383)+CD383>$AW383,$AW383-SUM($AX383:CD383),CD383))","v":0},{"$f":"IF(SUM($AW383:CE383)<0,0,IF(SUM($AX383:CE383)+CE383>$AW383,$AW383-SUM($AX383:CE383),CE383))","v":0},{"$f":"IF(SUM($AW383:CF383)<0,0,IF(SUM($AX383:CF383)+CF383>$AW383,$AW383-SUM($AX383:CF383),CF383))","v":0},{"$f":"IF(SUM($AW383:CG383)<0,0,IF(SUM($AX383:CG383)+CG383>$AW383,$AW383-SUM($AX383:CG383),CG383))","v":0},{"$f":"IF(SUM($AW383:CH383)<0,0,IF(SUM($AX383:CH383)+CH383>$AW383,$AW383-SUM($AX383:CH383),CH383))","v":0},{"$f":"IF(SUM($AW383:CI383)<0,0,IF(SUM($AX383:CI383)+CI383>$AW383,$AW383-SUM($AX383:CI383),CI383))","v":0},{"$f":"IF(SUM($AW383:CJ383)<0,0,IF(SUM($AX383:CJ383)+CJ383>$AW383,$AW383-SUM($AX383:CJ383),CJ383))","v":0},{"$f":"IF(SUM($AW383:CK383)<0,0,IF(SUM($AX383:CK383)+CK383>$AW383,$AW383-SUM($AX383:CK383),CK383))","v":0},{"$f":"IF(SUM($AW383:CL383)<0,0,IF(SUM($AX383:CL383)+CL383>$AW383,$AW383-SUM($AX383:CL383),CL383))","v":0},{"$f":"IF(SUM($AW383:CM383)<0,0,IF(SUM($AX383:CM383)+CM383>$AW383,$AW383-SUM($AX383:CM383),CM383))","v":0},{"$f":"IF(SUM($AW383:CN383)<0,0,IF(SUM($AX383:CN383)+CN383>$AW383,$AW383-SUM($AX383:CN383),CN383))","v":0},{"$f":"IF(SUM($AW383:CO383)<0,0,IF(SUM($AX383:CO383)+CO383>$AW383,$AW383-SUM($AX383:CO383),CO383))","v":0},{"$f":"IF(SUM($AW383:CP383)<0,0,IF(SUM($AX383:CP383)+CP383>$AW383,$AW383-SUM($AX383:CP383),CP383))","v":0},{"$f":"IF(SUM($AW383:CQ383)<0,0,IF(SUM($AX383:CQ383)+CQ383>$AW383,$AW383-SUM($AX383:CQ383),CQ383))","v":0},{"$f":"IF(SUM($AW383:CR383)<0,0,IF(SUM($AX383:CR383)+CR383>$AW383,$AW383-SUM($AX383:CR383),CR383))","v":0},{"$f":"IF(SUM($AW383:CS383)<0,0,IF(SUM($AX383:CS383)+CS383>$AW383,$AW383-SUM($AX383:CS383),CS383))","v":0},{"$f":"IF(SUM($AW383:CT383)<0,0,IF(SUM($AX383:CT383)+CT383>$AW383,$AW383-SUM($AX383:CT383),CT383))","v":0},{"$f":"IF(SUM($AW383:CU383)<0,0,IF(SUM($AX383:CU383)+CU383>$AW383,$AW383-SUM($AX383:CU383),CU383))","v":0},{"$f":"IF(SUM($AW383:CV383)<0,0,IF(SUM($AX383:CV383)+CV383>$AW383,$AW383-SUM($AX383:CV383),CV383))","v":0},{"$f":"IF(SUM($AW383:CW383)<0,0,IF(SUM($AX383:CW383)+CW383>$AW383,$AW383-SUM($AX383:CW383),CW383))","v":0},{"$f":"IF(SUM($AW383:CX383)<0,0,IF(SUM($AX383:CX383)+CX383>$AW383,$AW383-SUM($AX383:CX383),CX383))","v":0},{"$f":"IF(SUM($AW383:CY383)<0,0,IF(SUM($AX383:CY383)+CY383>$AW383,$AW383-SUM($AX383:CY383),CY383))","v":0},{"$f":"IF(SUM($AW383:CZ383)<0,0,IF(SUM($AX383:CZ383)+CZ383>$AW383,$AW383-SUM($AX383:CZ383),CZ383))","v":0},{"$f":"IF(SUM($AW383:DA383)<0,0,IF(SUM($AX383:DA383)+DA383>$AW383,$AW383-SUM($AX383:DA383),DA383))","v":0},{"$f":"IF(SUM($AW383:DB383)<0,0,IF(SUM($AX383:DB383)+DB383>$AW383,$AW383-SUM($AX383:DB383),DB383))","v":0},{"$f":"IF(SUM($AW383:DC383)<0,0,IF(SUM($AX383:DC383)+DC383>$AW383,$AW383-SUM($AX383:DC383),DC383))","v":0},{"$f":"IF(SUM($AW383:DD383)<0,0,IF(SUM($AX383:DD383)+DD383>$AW383,$AW383-SUM($AX383:DD383),DD383))","v":0},{"$f":"IF(SUM($AW383:DE383)<0,0,IF(SUM($AX383:DE383)+DE383>$AW383,$AW383-SUM($AX383:DE383),DE383))","v":0},{"$f":"IF(SUM($AW383:DF383)<0,0,IF(SUM($AX383:DF383)+DF383>$AW383,$AW383-SUM($AX383:DF383),DF383))","v":0},{"$f":"IF(SUM($AW383:DG383)<0,0,IF(SUM($AX383:DG383)+DG383>$AW383,$AW383-SUM($AX383:DG383),DG383))","v":0},{"$f":"IF(SUM($AW383:DH383)<0,0,IF(SUM($AX383:DH383)+DH383>$AW383,$AW383-SUM($AX383:DH383),DH383))","v":0},{"$f":"IF(SUM($AW383:DI383)<0,0,IF(SUM($AX383:DI383)+DI383>$AW383,$AW383-SUM($AX383:DI383),DI383))","v":0},{"$f":"IF(SUM($AW383:DJ383)<0,0,IF(SUM($AX383:DJ383)+DJ383>$AW383,$AW383-SUM($AX383:DJ383),DJ383))","v":0},{"$f":"IF(SUM($AW383:DK383)<0,0,IF(SUM($AX383:DK383)+DK383>$AW383,$AW383-SUM($AX383:DK383),DK383))","v":0},{"$f":"IF(SUM($AW383:DL383)<0,0,IF(SUM($AX383:DL383)+DL383>$AW383,$AW383-SUM($AX383:DL383),DL383))","v":0},{"$f":"IF(SUM($AW383:DM383)<0,0,IF(SUM($AX383:DM383)+DM383>$AW383,$AW383-SUM($AX383:DM383),DM383))","v":0},{"$f":"IF(SUM($AW383:DN383)<0,0,IF(SUM($AX383:DN383)+DN383>$AW383,$AW383-SUM($AX383:DN383),DN383))","v":0},{"$f":"IF(SUM($AW383:DO383)<0,0,IF(SUM($AX383:DO383)+DO383>$AW383,$AW383-SUM($AX383:DO383),DO383))","v":0},{"$f":"IF(SUM($AW383:DP383)<0,0,IF(SUM($AX383:DP383)+DP383>$AW383,$AW383-SUM($AX383:DP383),DP383))","v":0},{"$f":"IF(SUM($AW383:DQ383)<0,0,IF(SUM($AX383:DQ383)+DQ383>$AW383,$AW383-SUM($AX383:DQ383),DQ383))","v":0},{"$f":"IF(SUM($AW383:DR383)<0,0,IF(SUM($AX383:DR383)+DR383>$AW383,$AW383-SUM($AX383:DR383),DR383))","v":0},{"$f":"IF(SUM($AW383:DS383)<0,0,IF(SUM($AX383:DS383)+DS383>$AW383,$AW383-SUM($AX383:DS383),DS383))","v":0},{"$f":"IF(SUM($AW383:DT383)<0,0,IF(SUM($AX383:DT383)+DT383>$AW383,$AW383-SUM($AX383:DT383),DT383))","v":0},{"$f":"IF(SUM($AW383:DU383)<0,0,IF(SUM($AX383:DU383)+DU383>$AW383,$AW383-SUM($AX383:DU383),DU383))","v":0},{"$f":"IF(SUM($AW383:DV383)<0,0,IF(SUM($AX383:DV383)+DV383>$AW383,$AW383-SUM($AX383:DV383),DV383))","v":0},{"$f":"IF(SUM($AW383:DW383)<0,0,IF(SUM($AX383:DW383)+DW383>$AW383,$AW383-SUM($AX383:DW383),DW383))","v":0},{"$f":"IF(SUM($AW383:DX383)<0,0,IF(SUM($AX383:DX383)+DX383>$AW383,$AW383-SUM($AX383:DX383),DX383))","v":0},{"$f":"IF(SUM($AW383:DY383)<0,0,IF(SUM($AX383:DY383)+DY383>$AW383,$AW383-SUM($AX383:DY383),DY383))","v":0},{"$f":"IF(SUM($AW383:DZ383)<0,0,IF(SUM($AX383:DZ383)+DZ383>$AW383,$AW383-SUM($AX383:DZ383),DZ383))","v":0},{"$f":"IF(SUM($AW383:EA383)<0,0,IF(SUM($AX383:EA383)+EA383>$AW383,$AW383-SUM($AX383:EA383),EA383))","v":0},{"$f":"IF(SUM($AW383:EB383)<0,0,IF(SUM($AX383:EB383)+EB383>$AW383,$AW383-SUM($AX383:EB383),EB383))","v":0},{"$f":"IF(SUM($AW383:EC383)<0,0,IF(SUM($AX383:EC383)+EC383>$AW383,$AW383-SUM($AX383:EC383),EC383))","v":0},{"$f":"IF(SUM($AW383:ED383)<0,0,IF(SUM($AX383:ED383)+ED383>$AW383,$AW383-SUM($AX383:ED383),ED383))","v":0},{"$f":"IF(SUM($AW383:EE383)<0,0,IF(SUM($AX383:EE383)+EE383>$AW383,$AW383-SUM($AX383:EE383),EE383))","v":0},{"$f":"IF(SUM($AW383:EF383)<0,0,IF(SUM($AX383:EF383)+EF383>$AW383,$AW383-SUM($AX383:EF383),EF383))","v":0},{"$f":"IF(SUM($AW383:EG383)<0,0,IF(SUM($AX383:EG383)+EG383>$AW383,$AW383-SUM($AX383:EG383),EG383))","v":0},{"$f":"IF(SUM($AW383:EH383)<0,0,IF(SUM($AX383:EH383)+EH383>$AW383,$AW383-SUM($AX383:EH383),EH383))","v":0},{"$f":"IF(SUM($AW383:EI383)<0,0,IF(SUM($AX383:EI383)+EI383>$AW383,$AW383-SUM($AX383:EI383),EI383))","v":0},{"$f":"IF(SUM($AW383:EJ383)<0,0,IF(SUM($AX383:EJ383)+EJ383>$AW383,$AW383-SUM($AX383:EJ383),EJ383))","v":0},{"$f":"IF(SUM($AW383:EK383)<0,0,IF(SUM($AX383:EK383)+EK383>$AW383,$AW383-SUM($AX383:EK383),EK383))","v":0},{"$f":"IF(SUM($AW383:EL383)<0,0,IF(SUM($AX383:EL383)+EL383>$AW383,$AW383-SUM($AX383:EL383),EL383))","v":0},{"$f":"IF(SUM($AW383:EM383)<0,0,IF(SUM($AX383:EM383)+EM383>$AW383,$AW383-SUM($AX383:EM383),EM383))","v":0},{"$f":"IF(SUM($AW383:EN383)<0,0,IF(SUM($AX383:EN383)+EN383>$AW383,$AW383-SUM($AX383:EN383),EN383))","v":0},{"$f":"IF(SUM($AW383:EO383)<0,0,IF(SUM($AX383:EO383)+EO383>$AW383,$AW383-SUM($AX383:EO383),EO383))","v":0},{"$f":"IF(SUM($AW383:EP383)<0,0,IF(SUM($AX383:EP383)+EP383>$AW383,$AW383-SUM($AX383:EP383),EP383))","v":0},{"$f":"IF(SUM($AW383:EQ383)<0,0,IF(SUM($AX383:EQ383)+EQ383>$AW383,$AW383-SUM($AX383:EQ383),EQ383))","v":0},{"$f":"IF(SUM($AW383:ER383)<0,0,IF(SUM($AX383:ER383)+ER383>$AW383,$AW383-SUM($AX383:ER383),ER383))","v":0},{"$f":"IF(SUM($AW383:ES383)<0,0,IF(SUM($AX383:ES383)+ES383>$AW383,$AW383-SUM($AX383:ES383),ES383))","v":0}]
[]
[null,"Depreciation:  2006 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI23/$F387","v":0},{"$f":"IF(SUM($AJ387:AJ387)+AJ387>$AI23,$AI23-SUM($AJ387:AJ387),AJ387)","v":0},{"$f":"IF(SUM($AJ387:AK387)+AK387>$AI23,$AI23-SUM($AJ387:AK387),AK387)","v":0},{"$f":"IF(SUM($AJ387:AL387)+AL387>$AI23,$AI23-SUM($AJ387:AL387),AL387)","v":0},{"$f":"IF(SUM($AJ387:AM387)+AM387>$AI23,$AI23-SUM($AJ387:AM387),AM387)","v":0},{"$f":"IF(SUM($AJ387:AN387)+AN387>$AI23,$AI23-SUM($AJ387:AN387),AN387)","v":0},{"$f":"IF(SUM($AJ387:AO387)+AO387>$AI23,$AI23-SUM($AJ387:AO387),AO387)","v":0},{"$f":"IF(SUM($AJ387:AP387)+AP387>$AI23,$AI23-SUM($AJ387:AP387),AP387)","v":0},{"$f":"IF(SUM($AJ387:AQ387)+AQ387>$AI23,$AI23-SUM($AJ387:AQ387),AQ387)","v":0},{"$f":"IF(SUM($AJ387:AR387)+AR387>$AI23,$AI23-SUM($AJ387:AR387),AR387)","v":0},{"$f":"IF(SUM($AJ387:AS387)+AS387>$AI23,$AI23-SUM($AJ387:AS387),AS387)","v":0},{"$f":"IF(SUM($AJ387:AT387)+AT387>$AI23,$AI23-SUM($AJ387:AT387),AT387)","v":0},{"$f":"IF(SUM($AJ387:AU387)+AU387>$AI23,$AI23-SUM($AJ387:AU387),AU387)","v":0},{"$f":"$AI36-SUM($I387:$AV387)","v":0},{"$f":"IF(AW387>0,AW387/(MAX(($F387-COUNT($I387:$AV387))/4,1)),0)","v":0},{"$f":"IF(SUM($AW387:AX387)<0,0,IF(SUM($AX387:AX387)+AX387>$AW387,$AW387-SUM($AX387:AX387),AX387))","v":0},{"$f":"IF(SUM($AW387:AY387)<0,0,IF(SUM($AX387:AY387)+AY387>$AW387,$AW387-SUM($AX387:AY387),AY387))","v":0},{"$f":"IF(SUM($AW387:AZ387)<0,0,IF(SUM($AX387:AZ387)+AZ387>$AW387,$AW387-SUM($AX387:AZ387),AZ387))","v":0},{"$f":"IF(SUM($AW387:BA387)<0,0,IF(SUM($AX387:BA387)+BA387>$AW387,$AW387-SUM($AX387:BA387),BA387))","v":0},{"$f":"IF(SUM($AW387:BB387)<0,0,IF(SUM($AX387:BB387)+BB387>$AW387,$AW387-SUM($AX387:BB387),BB387))","v":0},{"$f":"IF(SUM($AW387:BC387)<0,0,IF(SUM($AX387:BC387)+BC387>$AW387,$AW387-SUM($AX387:BC387),BC387))","v":0},{"$f":"IF(SUM($AW387:BD387)<0,0,IF(SUM($AX387:BD387)+BD387>$AW387,$AW387-SUM($AX387:BD387),BD387))","v":0},{"$f":"IF(SUM($AW387:BE387)<0,0,IF(SUM($AX387:BE387)+BE387>$AW387,$AW387-SUM($AX387:BE387),BE387))","v":0},{"$f":"IF(SUM($AW387:BF387)<0,0,IF(SUM($AX387:BF387)+BF387>$AW387,$AW387-SUM($AX387:BF387),BF387))","v":0},{"$f":"IF(SUM($AW387:BG387)<0,0,IF(SUM($AX387:BG387)+BG387>$AW387,$AW387-SUM($AX387:BG387),BG387))","v":0},{"$f":"IF(SUM($AW387:BH387)<0,0,IF(SUM($AX387:BH387)+BH387>$AW387,$AW387-SUM($AX387:BH387),BH387))","v":0},{"$f":"IF(SUM($AW387:BI387)<0,0,IF(SUM($AX387:BI387)+BI387>$AW387,$AW387-SUM($AX387:BI387),BI387))","v":0},{"$f":"IF(SUM($AW387:BJ387)<0,0,IF(SUM($AX387:BJ387)+BJ387>$AW387,$AW387-SUM($AX387:BJ387),BJ387))","v":0},{"$f":"IF(SUM($AW387:BK387)<0,0,IF(SUM($AX387:BK387)+BK387>$AW387,$AW387-SUM($AX387:BK387),BK387))","v":0},{"$f":"IF(SUM($AW387:BL387)<0,0,IF(SUM($AX387:BL387)+BL387>$AW387,$AW387-SUM($AX387:BL387),BL387))","v":0},{"$f":"IF(SUM($AW387:BM387)<0,0,IF(SUM($AX387:BM387)+BM387>$AW387,$AW387-SUM($AX387:BM387),BM387))","v":0},{"$f":"IF(SUM($AW387:BN387)<0,0,IF(SUM($AX387:BN387)+BN387>$AW387,$AW387-SUM($AX387:BN387),BN387))","v":0},{"$f":"IF(SUM($AW387:BO387)<0,0,IF(SUM($AX387:BO387)+BO387>$AW387,$AW387-SUM($AX387:BO387),BO387))","v":0},{"$f":"IF(SUM($AW387:BP387)<0,0,IF(SUM($AX387:BP387)+BP387>$AW387,$AW387-SUM($AX387:BP387),BP387))","v":0},{"$f":"IF(SUM($AW387:BQ387)<0,0,IF(SUM($AX387:BQ387)+BQ387>$AW387,$AW387-SUM($AX387:BQ387),BQ387))","v":0},{"$f":"IF(SUM($AW387:BR387)<0,0,IF(SUM($AX387:BR387)+BR387>$AW387,$AW387-SUM($AX387:BR387),BR387))","v":0},{"$f":"IF(SUM($AW387:BS387)<0,0,IF(SUM($AX387:BS387)+BS387>$AW387,$AW387-SUM($AX387:BS387),BS387))","v":0},{"$f":"IF(SUM($AW387:BT387)<0,0,IF(SUM($AX387:BT387)+BT387>$AW387,$AW387-SUM($AX387:BT387),BT387))","v":0},{"$f":"IF(SUM($AW387:BU387)<0,0,IF(SUM($AX387:BU387)+BU387>$AW387,$AW387-SUM($AX387:BU387),BU387))","v":0},{"$f":"IF(SUM($AW387:BV387)<0,0,IF(SUM($AX387:BV387)+BV387>$AW387,$AW387-SUM($AX387:BV387),BV387))","v":0},{"$f":"IF(SUM($AW387:BW387)<0,0,IF(SUM($AX387:BW387)+BW387>$AW387,$AW387-SUM($AX387:BW387),BW387))","v":0},{"$f":"IF(SUM($AW387:BX387)<0,0,IF(SUM($AX387:BX387)+BX387>$AW387,$AW387-SUM($AX387:BX387),BX387))","v":0},{"$f":"IF(SUM($AW387:BY387)<0,0,IF(SUM($AX387:BY387)+BY387>$AW387,$AW387-SUM($AX387:BY387),BY387))","v":0},{"$f":"IF(SUM($AW387:BZ387)<0,0,IF(SUM($AX387:BZ387)+BZ387>$AW387,$AW387-SUM($AX387:BZ387),BZ387))","v":0},{"$f":"IF(SUM($AW387:CA387)<0,0,IF(SUM($AX387:CA387)+CA387>$AW387,$AW387-SUM($AX387:CA387),CA387))","v":0},{"$f":"IF(SUM($AW387:CB387)<0,0,IF(SUM($AX387:CB387)+CB387>$AW387,$AW387-SUM($AX387:CB387),CB387))","v":0},{"$f":"IF(SUM($AW387:CC387)<0,0,IF(SUM($AX387:CC387)+CC387>$AW387,$AW387-SUM($AX387:CC387),CC387))","v":0},{"$f":"IF(SUM($AW387:CD387)<0,0,IF(SUM($AX387:CD387)+CD387>$AW387,$AW387-SUM($AX387:CD387),CD387))","v":0},{"$f":"IF(SUM($AW387:CE387)<0,0,IF(SUM($AX387:CE387)+CE387>$AW387,$AW387-SUM($AX387:CE387),CE387))","v":0},{"$f":"IF(SUM($AW387:CF387)<0,0,IF(SUM($AX387:CF387)+CF387>$AW387,$AW387-SUM($AX387:CF387),CF387))","v":0},{"$f":"IF(SUM($AW387:CG387)<0,0,IF(SUM($AX387:CG387)+CG387>$AW387,$AW387-SUM($AX387:CG387),CG387))","v":0},{"$f":"IF(SUM($AW387:CH387)<0,0,IF(SUM($AX387:CH387)+CH387>$AW387,$AW387-SUM($AX387:CH387),CH387))","v":0},{"$f":"IF(SUM($AW387:CI387)<0,0,IF(SUM($AX387:CI387)+CI387>$AW387,$AW387-SUM($AX387:CI387),CI387))","v":0},{"$f":"IF(SUM($AW387:CJ387)<0,0,IF(SUM($AX387:CJ387)+CJ387>$AW387,$AW387-SUM($AX387:CJ387),CJ387))","v":0},{"$f":"IF(SUM($AW387:CK387)<0,0,IF(SUM($AX387:CK387)+CK387>$AW387,$AW387-SUM($AX387:CK387),CK387))","v":0},{"$f":"IF(SUM($AW387:CL387)<0,0,IF(SUM($AX387:CL387)+CL387>$AW387,$AW387-SUM($AX387:CL387),CL387))","v":0},{"$f":"IF(SUM($AW387:CM387)<0,0,IF(SUM($AX387:CM387)+CM387>$AW387,$AW387-SUM($AX387:CM387),CM387))","v":0},{"$f":"IF(SUM($AW387:CN387)<0,0,IF(SUM($AX387:CN387)+CN387>$AW387,$AW387-SUM($AX387:CN387),CN387))","v":0},{"$f":"IF(SUM($AW387:CO387)<0,0,IF(SUM($AX387:CO387)+CO387>$AW387,$AW387-SUM($AX387:CO387),CO387))","v":0},{"$f":"IF(SUM($AW387:CP387)<0,0,IF(SUM($AX387:CP387)+CP387>$AW387,$AW387-SUM($AX387:CP387),CP387))","v":0},{"$f":"IF(SUM($AW387:CQ387)<0,0,IF(SUM($AX387:CQ387)+CQ387>$AW387,$AW387-SUM($AX387:CQ387),CQ387))","v":0},{"$f":"IF(SUM($AW387:CR387)<0,0,IF(SUM($AX387:CR387)+CR387>$AW387,$AW387-SUM($AX387:CR387),CR387))","v":0},{"$f":"IF(SUM($AW387:CS387)<0,0,IF(SUM($AX387:CS387)+CS387>$AW387,$AW387-SUM($AX387:CS387),CS387))","v":0},{"$f":"IF(SUM($AW387:CT387)<0,0,IF(SUM($AX387:CT387)+CT387>$AW387,$AW387-SUM($AX387:CT387),CT387))","v":0},{"$f":"IF(SUM($AW387:CU387)<0,0,IF(SUM($AX387:CU387)+CU387>$AW387,$AW387-SUM($AX387:CU387),CU387))","v":0},{"$f":"IF(SUM($AW387:CV387)<0,0,IF(SUM($AX387:CV387)+CV387>$AW387,$AW387-SUM($AX387:CV387),CV387))","v":0},{"$f":"IF(SUM($AW387:CW387)<0,0,IF(SUM($AX387:CW387)+CW387>$AW387,$AW387-SUM($AX387:CW387),CW387))","v":0},{"$f":"IF(SUM($AW387:CX387)<0,0,IF(SUM($AX387:CX387)+CX387>$AW387,$AW387-SUM($AX387:CX387),CX387))","v":0},{"$f":"IF(SUM($AW387:CY387)<0,0,IF(SUM($AX387:CY387)+CY387>$AW387,$AW387-SUM($AX387:CY387),CY387))","v":0},{"$f":"IF(SUM($AW387:CZ387)<0,0,IF(SUM($AX387:CZ387)+CZ387>$AW387,$AW387-SUM($AX387:CZ387),CZ387))","v":0},{"$f":"IF(SUM($AW387:DA387)<0,0,IF(SUM($AX387:DA387)+DA387>$AW387,$AW387-SUM($AX387:DA387),DA387))","v":0},{"$f":"IF(SUM($AW387:DB387)<0,0,IF(SUM($AX387:DB387)+DB387>$AW387,$AW387-SUM($AX387:DB387),DB387))","v":0},{"$f":"IF(SUM($AW387:DC387)<0,0,IF(SUM($AX387:DC387)+DC387>$AW387,$AW387-SUM($AX387:DC387),DC387))","v":0},{"$f":"IF(SUM($AW387:DD387)<0,0,IF(SUM($AX387:DD387)+DD387>$AW387,$AW387-SUM($AX387:DD387),DD387))","v":0},{"$f":"IF(SUM($AW387:DE387)<0,0,IF(SUM($AX387:DE387)+DE387>$AW387,$AW387-SUM($AX387:DE387),DE387))","v":0},{"$f":"IF(SUM($AW387:DF387)<0,0,IF(SUM($AX387:DF387)+DF387>$AW387,$AW387-SUM($AX387:DF387),DF387))","v":0},{"$f":"IF(SUM($AW387:DG387)<0,0,IF(SUM($AX387:DG387)+DG387>$AW387,$AW387-SUM($AX387:DG387),DG387))","v":0},{"$f":"IF(SUM($AW387:DH387)<0,0,IF(SUM($AX387:DH387)+DH387>$AW387,$AW387-SUM($AX387:DH387),DH387))","v":0},{"$f":"IF(SUM($AW387:DI387)<0,0,IF(SUM($AX387:DI387)+DI387>$AW387,$AW387-SUM($AX387:DI387),DI387))","v":0},{"$f":"IF(SUM($AW387:DJ387)<0,0,IF(SUM($AX387:DJ387)+DJ387>$AW387,$AW387-SUM($AX387:DJ387),DJ387))","v":0},{"$f":"IF(SUM($AW387:DK387)<0,0,IF(SUM($AX387:DK387)+DK387>$AW387,$AW387-SUM($AX387:DK387),DK387))","v":0},{"$f":"IF(SUM($AW387:DL387)<0,0,IF(SUM($AX387:DL387)+DL387>$AW387,$AW387-SUM($AX387:DL387),DL387))","v":0},{"$f":"IF(SUM($AW387:DM387)<0,0,IF(SUM($AX387:DM387)+DM387>$AW387,$AW387-SUM($AX387:DM387),DM387))","v":0},{"$f":"IF(SUM($AW387:DN387)<0,0,IF(SUM($AX387:DN387)+DN387>$AW387,$AW387-SUM($AX387:DN387),DN387))","v":0},{"$f":"IF(SUM($AW387:DO387)<0,0,IF(SUM($AX387:DO387)+DO387>$AW387,$AW387-SUM($AX387:DO387),DO387))","v":0},{"$f":"IF(SUM($AW387:DP387)<0,0,IF(SUM($AX387:DP387)+DP387>$AW387,$AW387-SUM($AX387:DP387),DP387))","v":0},{"$f":"IF(SUM($AW387:DQ387)<0,0,IF(SUM($AX387:DQ387)+DQ387>$AW387,$AW387-SUM($AX387:DQ387),DQ387))","v":0},{"$f":"IF(SUM($AW387:DR387)<0,0,IF(SUM($AX387:DR387)+DR387>$AW387,$AW387-SUM($AX387:DR387),DR387))","v":0},{"$f":"IF(SUM($AW387:DS387)<0,0,IF(SUM($AX387:DS387)+DS387>$AW387,$AW387-SUM($AX387:DS387),DS387))","v":0},{"$f":"IF(SUM($AW387:DT387)<0,0,IF(SUM($AX387:DT387)+DT387>$AW387,$AW387-SUM($AX387:DT387),DT387))","v":0},{"$f":"IF(SUM($AW387:DU387)<0,0,IF(SUM($AX387:DU387)+DU387>$AW387,$AW387-SUM($AX387:DU387),DU387))","v":0},{"$f":"IF(SUM($AW387:DV387)<0,0,IF(SUM($AX387:DV387)+DV387>$AW387,$AW387-SUM($AX387:DV387),DV387))","v":0},{"$f":"IF(SUM($AW387:DW387)<0,0,IF(SUM($AX387:DW387)+DW387>$AW387,$AW387-SUM($AX387:DW387),DW387))","v":0},{"$f":"IF(SUM($AW387:DX387)<0,0,IF(SUM($AX387:DX387)+DX387>$AW387,$AW387-SUM($AX387:DX387),DX387))","v":0},{"$f":"IF(SUM($AW387:DY387)<0,0,IF(SUM($AX387:DY387)+DY387>$AW387,$AW387-SUM($AX387:DY387),DY387))","v":0},{"$f":"IF(SUM($AW387:DZ387)<0,0,IF(SUM($AX387:DZ387)+DZ387>$AW387,$AW387-SUM($AX387:DZ387),DZ387))","v":0},{"$f":"IF(SUM($AW387:EA387)<0,0,IF(SUM($AX387:EA387)+EA387>$AW387,$AW387-SUM($AX387:EA387),EA387))","v":0},{"$f":"IF(SUM($AW387:EB387)<0,0,IF(SUM($AX387:EB387)+EB387>$AW387,$AW387-SUM($AX387:EB387),EB387))","v":0},{"$f":"IF(SUM($AW387:EC387)<0,0,IF(SUM($AX387:EC387)+EC387>$AW387,$AW387-SUM($AX387:EC387),EC387))","v":0},{"$f":"IF(SUM($AW387:ED387)<0,0,IF(SUM($AX387:ED387)+ED387>$AW387,$AW387-SUM($AX387:ED387),ED387))","v":0},{"$f":"IF(SUM($AW387:EE387)<0,0,IF(SUM($AX387:EE387)+EE387>$AW387,$AW387-SUM($AX387:EE387),EE387))","v":0},{"$f":"IF(SUM($AW387:EF387)<0,0,IF(SUM($AX387:EF387)+EF387>$AW387,$AW387-SUM($AX387:EF387),EF387))","v":0},{"$f":"IF(SUM($AW387:EG387)<0,0,IF(SUM($AX387:EG387)+EG387>$AW387,$AW387-SUM($AX387:EG387),EG387))","v":0},{"$f":"IF(SUM($AW387:EH387)<0,0,IF(SUM($AX387:EH387)+EH387>$AW387,$AW387-SUM($AX387:EH387),EH387))","v":0},{"$f":"IF(SUM($AW387:EI387)<0,0,IF(SUM($AX387:EI387)+EI387>$AW387,$AW387-SUM($AX387:EI387),EI387))","v":0},{"$f":"IF(SUM($AW387:EJ387)<0,0,IF(SUM($AX387:EJ387)+EJ387>$AW387,$AW387-SUM($AX387:EJ387),EJ387))","v":0},{"$f":"IF(SUM($AW387:EK387)<0,0,IF(SUM($AX387:EK387)+EK387>$AW387,$AW387-SUM($AX387:EK387),EK387))","v":0},{"$f":"IF(SUM($AW387:EL387)<0,0,IF(SUM($AX387:EL387)+EL387>$AW387,$AW387-SUM($AX387:EL387),EL387))","v":0},{"$f":"IF(SUM($AW387:EM387)<0,0,IF(SUM($AX387:EM387)+EM387>$AW387,$AW387-SUM($AX387:EM387),EM387))","v":0},{"$f":"IF(SUM($AW387:EN387)<0,0,IF(SUM($AX387:EN387)+EN387>$AW387,$AW387-SUM($AX387:EN387),EN387))","v":0},{"$f":"IF(SUM($AW387:EO387)<0,0,IF(SUM($AX387:EO387)+EO387>$AW387,$AW387-SUM($AX387:EO387),EO387))","v":0},{"$f":"IF(SUM($AW387:EP387)<0,0,IF(SUM($AX387:EP387)+EP387>$AW387,$AW387-SUM($AX387:EP387),EP387))","v":0},{"$f":"IF(SUM($AW387:EQ387)<0,0,IF(SUM($AX387:EQ387)+EQ387>$AW387,$AW387-SUM($AX387:EQ387),EQ387))","v":0},{"$f":"IF(SUM($AW387:ER387)<0,0,IF(SUM($AX387:ER387)+ER387>$AW387,$AW387-SUM($AX387:ER387),ER387))","v":0},{"$f":"IF(SUM($AW387:ES387)<0,0,IF(SUM($AX387:ES387)+ES387>$AW387,$AW387-SUM($AX387:ES387),ES387))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AJ388:AJ388)+AJ388>$AI24,$AI24-SUM($AJ388:AJ388),AJ388)","v":0},{"$f":"IF(SUM($AJ388:AK388)+AK388>$AI24,$AI24-SUM($AJ388:AK388),AK388)","v":0},{"$f":"IF(SUM($AJ388:AL388)+AL388>$AI24,$AI24-SUM($AJ388:AL388),AL388)","v":0},{"$f":"IF(SUM($AJ388:AM388)+AM388>$AI24,$AI24-SUM($AJ388:AM388),AM388)","v":0},{"$f":"IF(SUM($AJ388:AN388)+AN388>$AI24,$AI24-SUM($AJ388:AN388),AN388)","v":0},{"$f":"IF(SUM($AJ388:AO388)+AO388>$AI24,$AI24-SUM($AJ388:AO388),AO388)","v":0},{"$f":"IF(SUM($AJ388:AP388)+AP388>$AI24,$AI24-SUM($AJ388:AP388),AP388)","v":0},{"$f":"IF(SUM($AJ388:AQ388)+AQ388>$AI24,$AI24-SUM($AJ388:AQ388),AQ388)","v":0},{"$f":"IF(SUM($AJ388:AR388)+AR388>$AI24,$AI24-SUM($AJ388:AR388),AR388)","v":0},{"$f":"IF(SUM($AJ388:AS388)+AS388>$AI24,$AI24-SUM($AJ388:AS388),AS388)","v":0},{"$f":"IF(SUM($AJ388:AT388)+AT388>$AI24,$AI24-SUM($AJ388:AT388),AT388)","v":0},{"$f":"IF(SUM($AJ388:AU388)+AU388>$AI24,$AI24-SUM($AJ388:AU388),AU388)","v":0},0,0,{"$f":"IF(SUM($AW388:AX388)<0,0,IF(SUM($AX388:AX388)+AX388>$AW388,$AW388-SUM($AX388:AX388),AX388))","v":0},{"$f":"IF(SUM($AW388:AY388)<0,0,IF(SUM($AX388:AY388)+AY388>$AW388,$AW388-SUM($AX388:AY388),AY388))","v":0},{"$f":"IF(SUM($AW388:AZ388)<0,0,IF(SUM($AX388:AZ388)+AZ388>$AW388,$AW388-SUM($AX388:AZ388),AZ388))","v":0},{"$f":"IF(SUM($AW388:BA388)<0,0,IF(SUM($AX388:BA388)+BA388>$AW388,$AW388-SUM($AX388:BA388),BA388))","v":0},{"$f":"IF(SUM($AW388:BB388)<0,0,IF(SUM($AX388:BB388)+BB388>$AW388,$AW388-SUM($AX388:BB388),BB388))","v":0},{"$f":"IF(SUM($AW388:BC388)<0,0,IF(SUM($AX388:BC388)+BC388>$AW388,$AW388-SUM($AX388:BC388),BC388))","v":0},{"$f":"IF(SUM($AW388:BD388)<0,0,IF(SUM($AX388:BD388)+BD388>$AW388,$AW388-SUM($AX388:BD388),BD388))","v":0},{"$f":"IF(SUM($AW388:BE388)<0,0,IF(SUM($AX388:BE388)+BE388>$AW388,$AW388-SUM($AX388:BE388),BE388))","v":0},{"$f":"IF(SUM($AW388:BF388)<0,0,IF(SUM($AX388:BF388)+BF388>$AW388,$AW388-SUM($AX388:BF388),BF388))","v":0},{"$f":"IF(SUM($AW388:BG388)<0,0,IF(SUM($AX388:BG388)+BG388>$AW388,$AW388-SUM($AX388:BG388),BG388))","v":0},{"$f":"IF(SUM($AW388:BH388)<0,0,IF(SUM($AX388:BH388)+BH388>$AW388,$AW388-SUM($AX388:BH388),BH388))","v":0},{"$f":"IF(SUM($AW388:BI388)<0,0,IF(SUM($AX388:BI388)+BI388>$AW388,$AW388-SUM($AX388:BI388),BI388))","v":0},{"$f":"IF(SUM($AW388:BJ388)<0,0,IF(SUM($AX388:BJ388)+BJ388>$AW388,$AW388-SUM($AX388:BJ388),BJ388))","v":0},{"$f":"IF(SUM($AW388:BK388)<0,0,IF(SUM($AX388:BK388)+BK388>$AW388,$AW388-SUM($AX388:BK388),BK388))","v":0},{"$f":"IF(SUM($AW388:BL388)<0,0,IF(SUM($AX388:BL388)+BL388>$AW388,$AW388-SUM($AX388:BL388),BL388))","v":0},{"$f":"IF(SUM($AW388:BM388)<0,0,IF(SUM($AX388:BM388)+BM388>$AW388,$AW388-SUM($AX388:BM388),BM388))","v":0},{"$f":"IF(SUM($AW388:BN388)<0,0,IF(SUM($AX388:BN388)+BN388>$AW388,$AW388-SUM($AX388:BN388),BN388))","v":0},{"$f":"IF(SUM($AW388:BO388)<0,0,IF(SUM($AX388:BO388)+BO388>$AW388,$AW388-SUM($AX388:BO388),BO388))","v":0},{"$f":"IF(SUM($AW388:BP388)<0,0,IF(SUM($AX388:BP388)+BP388>$AW388,$AW388-SUM($AX388:BP388),BP388))","v":0},{"$f":"IF(SUM($AW388:BQ388)<0,0,IF(SUM($AX388:BQ388)+BQ388>$AW388,$AW388-SUM($AX388:BQ388),BQ388))","v":0},{"$f":"IF(SUM($AW388:BR388)<0,0,IF(SUM($AX388:BR388)+BR388>$AW388,$AW388-SUM($AX388:BR388),BR388))","v":0},{"$f":"IF(SUM($AW388:BS388)<0,0,IF(SUM($AX388:BS388)+BS388>$AW388,$AW388-SUM($AX388:BS388),BS388))","v":0},{"$f":"IF(SUM($AW388:BT388)<0,0,IF(SUM($AX388:BT388)+BT388>$AW388,$AW388-SUM($AX388:BT388),BT388))","v":0},{"$f":"IF(SUM($AW388:BU388)<0,0,IF(SUM($AX388:BU388)+BU388>$AW388,$AW388-SUM($AX388:BU388),BU388))","v":0},{"$f":"IF(SUM($AW388:BV388)<0,0,IF(SUM($AX388:BV388)+BV388>$AW388,$AW388-SUM($AX388:BV388),BV388))","v":0},{"$f":"IF(SUM($AW388:BW388)<0,0,IF(SUM($AX388:BW388)+BW388>$AW388,$AW388-SUM($AX388:BW388),BW388))","v":0},{"$f":"IF(SUM($AW388:BX388)<0,0,IF(SUM($AX388:BX388)+BX388>$AW388,$AW388-SUM($AX388:BX388),BX388))","v":0},{"$f":"IF(SUM($AW388:BY388)<0,0,IF(SUM($AX388:BY388)+BY388>$AW388,$AW388-SUM($AX388:BY388),BY388))","v":0},{"$f":"IF(SUM($AW388:BZ388)<0,0,IF(SUM($AX388:BZ388)+BZ388>$AW388,$AW388-SUM($AX388:BZ388),BZ388))","v":0},{"$f":"IF(SUM($AW388:CA388)<0,0,IF(SUM($AX388:CA388)+CA388>$AW388,$AW388-SUM($AX388:CA388),CA388))","v":0},{"$f":"IF(SUM($AW388:CB388)<0,0,IF(SUM($AX388:CB388)+CB388>$AW388,$AW388-SUM($AX388:CB388),CB388))","v":0},{"$f":"IF(SUM($AW388:CC388)<0,0,IF(SUM($AX388:CC388)+CC388>$AW388,$AW388-SUM($AX388:CC388),CC388))","v":0},{"$f":"IF(SUM($AW388:CD388)<0,0,IF(SUM($AX388:CD388)+CD388>$AW388,$AW388-SUM($AX388:CD388),CD388))","v":0},{"$f":"IF(SUM($AW388:CE388)<0,0,IF(SUM($AX388:CE388)+CE388>$AW388,$AW388-SUM($AX388:CE388),CE388))","v":0},{"$f":"IF(SUM($AW388:CF388)<0,0,IF(SUM($AX388:CF388)+CF388>$AW388,$AW388-SUM($AX388:CF388),CF388))","v":0},{"$f":"IF(SUM($AW388:CG388)<0,0,IF(SUM($AX388:CG388)+CG388>$AW388,$AW388-SUM($AX388:CG388),CG388))","v":0},{"$f":"IF(SUM($AW388:CH388)<0,0,IF(SUM($AX388:CH388)+CH388>$AW388,$AW388-SUM($AX388:CH388),CH388))","v":0},{"$f":"IF(SUM($AW388:CI388)<0,0,IF(SUM($AX388:CI388)+CI388>$AW388,$AW388-SUM($AX388:CI388),CI388))","v":0},{"$f":"IF(SUM($AW388:CJ388)<0,0,IF(SUM($AX388:CJ388)+CJ388>$AW388,$AW388-SUM($AX388:CJ388),CJ388))","v":0},{"$f":"IF(SUM($AW388:CK388)<0,0,IF(SUM($AX388:CK388)+CK388>$AW388,$AW388-SUM($AX388:CK388),CK388))","v":0},{"$f":"IF(SUM($AW388:CL388)<0,0,IF(SUM($AX388:CL388)+CL388>$AW388,$AW388-SUM($AX388:CL388),CL388))","v":0},{"$f":"IF(SUM($AW388:CM388)<0,0,IF(SUM($AX388:CM388)+CM388>$AW388,$AW388-SUM($AX388:CM388),CM388))","v":0},{"$f":"IF(SUM($AW388:CN388)<0,0,IF(SUM($AX388:CN388)+CN388>$AW388,$AW388-SUM($AX388:CN388),CN388))","v":0},{"$f":"IF(SUM($AW388:CO388)<0,0,IF(SUM($AX388:CO388)+CO388>$AW388,$AW388-SUM($AX388:CO388),CO388))","v":0},{"$f":"IF(SUM($AW388:CP388)<0,0,IF(SUM($AX388:CP388)+CP388>$AW388,$AW388-SUM($AX388:CP388),CP388))","v":0},{"$f":"IF(SUM($AW388:CQ388)<0,0,IF(SUM($AX388:CQ388)+CQ388>$AW388,$AW388-SUM($AX388:CQ388),CQ388))","v":0},{"$f":"IF(SUM($AW388:CR388)<0,0,IF(SUM($AX388:CR388)+CR388>$AW388,$AW388-SUM($AX388:CR388),CR388))","v":0},{"$f":"IF(SUM($AW388:CS388)<0,0,IF(SUM($AX388:CS388)+CS388>$AW388,$AW388-SUM($AX388:CS388),CS388))","v":0},{"$f":"IF(SUM($AW388:CT388)<0,0,IF(SUM($AX388:CT388)+CT388>$AW388,$AW388-SUM($AX388:CT388),CT388))","v":0},{"$f":"IF(SUM($AW388:CU388)<0,0,IF(SUM($AX388:CU388)+CU388>$AW388,$AW388-SUM($AX388:CU388),CU388))","v":0},{"$f":"IF(SUM($AW388:CV388)<0,0,IF(SUM($AX388:CV388)+CV388>$AW388,$AW388-SUM($AX388:CV388),CV388))","v":0},{"$f":"IF(SUM($AW388:CW388)<0,0,IF(SUM($AX388:CW388)+CW388>$AW388,$AW388-SUM($AX388:CW388),CW388))","v":0},{"$f":"IF(SUM($AW388:CX388)<0,0,IF(SUM($AX388:CX388)+CX388>$AW388,$AW388-SUM($AX388:CX388),CX388))","v":0},{"$f":"IF(SUM($AW388:CY388)<0,0,IF(SUM($AX388:CY388)+CY388>$AW388,$AW388-SUM($AX388:CY388),CY388))","v":0},{"$f":"IF(SUM($AW388:CZ388)<0,0,IF(SUM($AX388:CZ388)+CZ388>$AW388,$AW388-SUM($AX388:CZ388),CZ388))","v":0},{"$f":"IF(SUM($AW388:DA388)<0,0,IF(SUM($AX388:DA388)+DA388>$AW388,$AW388-SUM($AX388:DA388),DA388))","v":0},{"$f":"IF(SUM($AW388:DB388)<0,0,IF(SUM($AX388:DB388)+DB388>$AW388,$AW388-SUM($AX388:DB388),DB388))","v":0},{"$f":"IF(SUM($AW388:DC388)<0,0,IF(SUM($AX388:DC388)+DC388>$AW388,$AW388-SUM($AX388:DC388),DC388))","v":0},{"$f":"IF(SUM($AW388:DD388)<0,0,IF(SUM($AX388:DD388)+DD388>$AW388,$AW388-SUM($AX388:DD388),DD388))","v":0},{"$f":"IF(SUM($AW388:DE388)<0,0,IF(SUM($AX388:DE388)+DE388>$AW388,$AW388-SUM($AX388:DE388),DE388))","v":0},{"$f":"IF(SUM($AW388:DF388)<0,0,IF(SUM($AX388:DF388)+DF388>$AW388,$AW388-SUM($AX388:DF388),DF388))","v":0},{"$f":"IF(SUM($AW388:DG388)<0,0,IF(SUM($AX388:DG388)+DG388>$AW388,$AW388-SUM($AX388:DG388),DG388))","v":0},{"$f":"IF(SUM($AW388:DH388)<0,0,IF(SUM($AX388:DH388)+DH388>$AW388,$AW388-SUM($AX388:DH388),DH388))","v":0},{"$f":"IF(SUM($AW388:DI388)<0,0,IF(SUM($AX388:DI388)+DI388>$AW388,$AW388-SUM($AX388:DI388),DI388))","v":0},{"$f":"IF(SUM($AW388:DJ388)<0,0,IF(SUM($AX388:DJ388)+DJ388>$AW388,$AW388-SUM($AX388:DJ388),DJ388))","v":0},{"$f":"IF(SUM($AW388:DK388)<0,0,IF(SUM($AX388:DK388)+DK388>$AW388,$AW388-SUM($AX388:DK388),DK388))","v":0},{"$f":"IF(SUM($AW388:DL388)<0,0,IF(SUM($AX388:DL388)+DL388>$AW388,$AW388-SUM($AX388:DL388),DL388))","v":0},{"$f":"IF(SUM($AW388:DM388)<0,0,IF(SUM($AX388:DM388)+DM388>$AW388,$AW388-SUM($AX388:DM388),DM388))","v":0},{"$f":"IF(SUM($AW388:DN388)<0,0,IF(SUM($AX388:DN388)+DN388>$AW388,$AW388-SUM($AX388:DN388),DN388))","v":0},{"$f":"IF(SUM($AW388:DO388)<0,0,IF(SUM($AX388:DO388)+DO388>$AW388,$AW388-SUM($AX388:DO388),DO388))","v":0},{"$f":"IF(SUM($AW388:DP388)<0,0,IF(SUM($AX388:DP388)+DP388>$AW388,$AW388-SUM($AX388:DP388),DP388))","v":0},{"$f":"IF(SUM($AW388:DQ388)<0,0,IF(SUM($AX388:DQ388)+DQ388>$AW388,$AW388-SUM($AX388:DQ388),DQ388))","v":0},{"$f":"IF(SUM($AW388:DR388)<0,0,IF(SUM($AX388:DR388)+DR388>$AW388,$AW388-SUM($AX388:DR388),DR388))","v":0},{"$f":"IF(SUM($AW388:DS388)<0,0,IF(SUM($AX388:DS388)+DS388>$AW388,$AW388-SUM($AX388:DS388),DS388))","v":0},{"$f":"IF(SUM($AW388:DT388)<0,0,IF(SUM($AX388:DT388)+DT388>$AW388,$AW388-SUM($AX388:DT388),DT388))","v":0},{"$f":"IF(SUM($AW388:DU388)<0,0,IF(SUM($AX388:DU388)+DU388>$AW388,$AW388-SUM($AX388:DU388),DU388))","v":0},{"$f":"IF(SUM($AW388:DV388)<0,0,IF(SUM($AX388:DV388)+DV388>$AW388,$AW388-SUM($AX388:DV388),DV388))","v":0},{"$f":"IF(SUM($AW388:DW388)<0,0,IF(SUM($AX388:DW388)+DW388>$AW388,$AW388-SUM($AX388:DW388),DW388))","v":0},{"$f":"IF(SUM($AW388:DX388)<0,0,IF(SUM($AX388:DX388)+DX388>$AW388,$AW388-SUM($AX388:DX388),DX388))","v":0},{"$f":"IF(SUM($AW388:DY388)<0,0,IF(SUM($AX388:DY388)+DY388>$AW388,$AW388-SUM($AX388:DY388),DY388))","v":0},{"$f":"IF(SUM($AW388:DZ388)<0,0,IF(SUM($AX388:DZ388)+DZ388>$AW388,$AW388-SUM($AX388:DZ388),DZ388))","v":0},{"$f":"IF(SUM($AW388:EA388)<0,0,IF(SUM($AX388:EA388)+EA388>$AW388,$AW388-SUM($AX388:EA388),EA388))","v":0},{"$f":"IF(SUM($AW388:EB388)<0,0,IF(SUM($AX388:EB388)+EB388>$AW388,$AW388-SUM($AX388:EB388),EB388))","v":0},{"$f":"IF(SUM($AW388:EC388)<0,0,IF(SUM($AX388:EC388)+EC388>$AW388,$AW388-SUM($AX388:EC388),EC388))","v":0},{"$f":"IF(SUM($AW388:ED388)<0,0,IF(SUM($AX388:ED388)+ED388>$AW388,$AW388-SUM($AX388:ED388),ED388))","v":0},{"$f":"IF(SUM($AW388:EE388)<0,0,IF(SUM($AX388:EE388)+EE388>$AW388,$AW388-SUM($AX388:EE388),EE388))","v":0},{"$f":"IF(SUM($AW388:EF388)<0,0,IF(SUM($AX388:EF388)+EF388>$AW388,$AW388-SUM($AX388:EF388),EF388))","v":0},{"$f":"IF(SUM($AW388:EG388)<0,0,IF(SUM($AX388:EG388)+EG388>$AW388,$AW388-SUM($AX388:EG388),EG388))","v":0},{"$f":"IF(SUM($AW388:EH388)<0,0,IF(SUM($AX388:EH388)+EH388>$AW388,$AW388-SUM($AX388:EH388),EH388))","v":0},{"$f":"IF(SUM($AW388:EI388)<0,0,IF(SUM($AX388:EI388)+EI388>$AW388,$AW388-SUM($AX388:EI388),EI388))","v":0},{"$f":"IF(SUM($AW388:EJ388)<0,0,IF(SUM($AX388:EJ388)+EJ388>$AW388,$AW388-SUM($AX388:EJ388),EJ388))","v":0},{"$f":"IF(SUM($AW388:EK388)<0,0,IF(SUM($AX388:EK388)+EK388>$AW388,$AW388-SUM($AX388:EK388),EK388))","v":0},{"$f":"IF(SUM($AW388:EL388)<0,0,IF(SUM($AX388:EL388)+EL388>$AW388,$AW388-SUM($AX388:EL388),EL388))","v":0},{"$f":"IF(SUM($AW388:EM388)<0,0,IF(SUM($AX388:EM388)+EM388>$AW388,$AW388-SUM($AX388:EM388),EM388))","v":0},{"$f":"IF(SUM($AW388:EN388)<0,0,IF(SUM($AX388:EN388)+EN388>$AW388,$AW388-SUM($AX388:EN388),EN388))","v":0},{"$f":"IF(SUM($AW388:EO388)<0,0,IF(SUM($AX388:EO388)+EO388>$AW388,$AW388-SUM($AX388:EO388),EO388))","v":0},{"$f":"IF(SUM($AW388:EP388)<0,0,IF(SUM($AX388:EP388)+EP388>$AW388,$AW388-SUM($AX388:EP388),EP388))","v":0},{"$f":"IF(SUM($AW388:EQ388)<0,0,IF(SUM($AX388:EQ388)+EQ388>$AW388,$AW388-SUM($AX388:EQ388),EQ388))","v":0},{"$f":"IF(SUM($AW388:ER388)<0,0,IF(SUM($AX388:ER388)+ER388>$AW388,$AW388-SUM($AX388:ER388),ER388))","v":0},{"$f":"IF(SUM($AW388:ES388)<0,0,IF(SUM($AX388:ES388)+ES388>$AW388,$AW388-SUM($AX388:ES388),ES388))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4804164674155162E-3,{"$f":"IF(SUM($AJ389:AJ389)+AJ389>$AI25,$AI25-SUM($AJ389:AJ389),AJ389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AK389)+AK389>$AI25,$AI25-SUM($AJ389:AK389),AK389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AL389)+AL389>$AI25,$AI25-SUM($AJ389:AL389),AL389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AM389)+AM389>$AI25,$AI25-SUM($AJ389:AM389),AM389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AN389)+AN389>$AI25,$AI25-SUM($AJ389:AN389),AN389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AO389)+AO389>$AI25,$AI25-SUM($AJ389:AO389),AO389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AP389)+AP389>$AI25,$AI25-SUM($AJ389:AP389),AP389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AQ389)+AQ389>$AI25,$AI25-SUM($AJ389:AQ389),AQ389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AR389)+AR389>$AI25,$AI25-SUM($AJ389:AR389),AR389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AS389)+AS389>$AI25,$AI25-SUM($AJ389:AS389),AS389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AT389)+AT389>$AI25,$AI25-SUM($AJ389:AT389),AT389)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AJ389:AU389)+AU389>$AI25,$AI25-SUM($AJ389:AU389),AU389)","v":7.4804164674155162E-3},0.23857908592359833,8.9188443335924614E-3,{"$f":"IF(SUM($AW389:AX389)<0,0,IF(SUM($AX389:AX389)+AX389>$AW389,$AW389-SUM($AX389:AX389),AX389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:AY389)<0,0,IF(SUM($AX389:AY389)+AY389>$AW389,$AW389-SUM($AX389:AY389),AY389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:AZ389)<0,0,IF(SUM($AX389:AZ389)+AZ389>$AW389,$AW389-SUM($AX389:AZ389),AZ389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BA389)<0,0,IF(SUM($AX389:BA389)+BA389>$AW389,$AW389-SUM($AX389:BA389),BA389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BB389)<0,0,IF(SUM($AX389:BB389)+BB389>$AW389,$AW389-SUM($AX389:BB389),BB389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BC389)<0,0,IF(SUM($AX389:BC389)+BC389>$AW389,$AW389-SUM($AX389:BC389),BC389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BD389)<0,0,IF(SUM($AX389:BD389)+BD389>$AW389,$AW389-SUM($AX389:BD389),BD389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BE389)<0,0,IF(SUM($AX389:BE389)+BE389>$AW389,$AW389-SUM($AX389:BE389),BE389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BF389)<0,0,IF(SUM($AX389:BF389)+BF389>$AW389,$AW389-SUM($AX389:BF389),BF389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BG389)<0,0,IF(SUM($AX389:BG389)+BG389>$AW389,$AW389-SUM($AX389:BG389),BG389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BH389)<0,0,IF(SUM($AX389:BH389)+BH389>$AW389,$AW389-SUM($AX389:BH389),BH389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BI389)<0,0,IF(SUM($AX389:BI389)+BI389>$AW389,$AW389-SUM($AX389:BI389),BI389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BJ389)<0,0,IF(SUM($AX389:BJ389)+BJ389>$AW389,$AW389-SUM($AX389:BJ389),BJ389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BK389)<0,0,IF(SUM($AX389:BK389)+BK389>$AW389,$AW389-SUM($AX389:BK389),BK389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BL389)<0,0,IF(SUM($AX389:BL389)+BL389>$AW389,$AW389-SUM($AX389:BL389),BL389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BM389)<0,0,IF(SUM($AX389:BM389)+BM389>$AW389,$AW389-SUM($AX389:BM389),BM389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BN389)<0,0,IF(SUM($AX389:BN389)+BN389>$AW389,$AW389-SUM($AX389:BN389),BN389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BO389)<0,0,IF(SUM($AX389:BO389)+BO389>$AW389,$AW389-SUM($AX389:BO389),BO389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BP389)<0,0,IF(SUM($AX389:BP389)+BP389>$AW389,$AW389-SUM($AX389:BP389),BP389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BQ389)<0,0,IF(SUM($AX389:BQ389)+BQ389>$AW389,$AW389-SUM($AX389:BQ389),BQ389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BR389)<0,0,IF(SUM($AX389:BR389)+BR389>$AW389,$AW389-SUM($AX389:BR389),BR389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BS389)<0,0,IF(SUM($AX389:BS389)+BS389>$AW389,$AW389-SUM($AX389:BS389),BS389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BT389)<0,0,IF(SUM($AX389:BT389)+BT389>$AW389,$AW389-SUM($AX389:BT389),BT389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BU389)<0,0,IF(SUM($AX389:BU389)+BU389>$AW389,$AW389-SUM($AX389:BU389),BU389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BV389)<0,0,IF(SUM($AX389:BV389)+BV389>$AW389,$AW389-SUM($AX389:BV389),BV389))","v":8.9188443335924614E-3},{"$f":"IF(SUM($AW389:BW389)<0,0,IF(SUM($AX389:BW389)+BW389>$AW389,$AW389-SUM($AX389:BW389),BW389))","v":6.6891332501942125E-3},{"$f":"IF(SUM($AW389:BX389)<0,0,IF(SUM($AX389:BX389)+BX389>$AW389,$AW389-SUM($AX389:BX389),BX389))","v":0},{"$f":"IF(SUM($AW389:BY389)<0,0,IF(SUM($AX389:BY389)+BY389>$AW389,$AW389-SUM($AX389:BY389),BY389))","v":0},{"$f":"IF(SUM($AW389:BZ389)<0,0,IF(SUM($AX389:BZ389)+BZ389>$AW389,$AW389-SUM($AX389:BZ389),BZ389))","v":0},{"$f":"IF(SUM($AW389:CA389)<0,0,IF(SUM($AX389:CA389)+CA389>$AW389,$AW389-SUM($AX389:CA389),CA389))","v":0},{"$f":"IF(SUM($AW389:CB389)<0,0,IF(SUM($AX389:CB389)+CB389>$AW389,$AW389-SUM($AX389:CB389),CB389))","v":0},{"$f":"IF(SUM($AW389:CC389)<0,0,IF(SUM($AX389:CC389)+CC389>$AW389,$AW389-SUM($AX389:CC389),CC389))","v":0},{"$f":"IF(SUM($AW389:CD389)<0,0,IF(SUM($AX389:CD389)+CD389>$AW389,$AW389-SUM($AX389:CD389),CD389))","v":0},{"$f":"IF(SUM($AW389:CE389)<0,0,IF(SUM($AX389:CE389)+CE389>$AW389,$AW389-SUM($AX389:CE389),CE389))","v":0},{"$f":"IF(SUM($AW389:CF389)<0,0,IF(SUM($AX389:CF389)+CF389>$AW389,$AW389-SUM($AX389:CF389),CF389))","v":0},{"$f":"IF(SUM($AW389:CG389)<0,0,IF(SUM($AX389:CG389)+CG389>$AW389,$AW389-SUM($AX389:CG389),CG389))","v":0},{"$f":"IF(SUM($AW389:CH389)<0,0,IF(SUM($AX389:CH389)+CH389>$AW389,$AW389-SUM($AX389:CH389),CH389))","v":0},{"$f":"IF(SUM($AW389:CI389)<0,0,IF(SUM($AX389:CI389)+CI389>$AW389,$AW389-SUM($AX389:CI389),CI389))","v":0},{"$f":"IF(SUM($AW389:CJ389)<0,0,IF(SUM($AX389:CJ389)+CJ389>$AW389,$AW389-SUM($AX389:CJ389),CJ389))","v":0},{"$f":"IF(SUM($AW389:CK389)<0,0,IF(SUM($AX389:CK389)+CK389>$AW389,$AW389-SUM($AX389:CK389),CK389))","v":0},{"$f":"IF(SUM($AW389:CL389)<0,0,IF(SUM($AX389:CL389)+CL389>$AW389,$AW389-SUM($AX389:CL389),CL389))","v":0},{"$f":"IF(SUM($AW389:CM389)<0,0,IF(SUM($AX389:CM389)+CM389>$AW389,$AW389-SUM($AX389:CM389),CM389))","v":0},{"$f":"IF(SUM($AW389:CN389)<0,0,IF(SUM($AX389:CN389)+CN389>$AW389,$AW389-SUM($AX389:CN389),CN389))","v":0},{"$f":"IF(SUM($AW389:CO389)<0,0,IF(SUM($AX389:CO389)+CO389>$AW389,$AW389-SUM($AX389:CO389),CO389))","v":0},{"$f":"IF(SUM($AW389:CP389)<0,0,IF(SUM($AX389:CP389)+CP389>$AW389,$AW389-SUM($AX389:CP389),CP389))","v":0},{"$f":"IF(SUM($AW389:CQ389)<0,0,IF(SUM($AX389:CQ389)+CQ389>$AW389,$AW389-SUM($AX389:CQ389),CQ389))","v":0},{"$f":"IF(SUM($AW389:CR389)<0,0,IF(SUM($AX389:CR389)+CR389>$AW389,$AW389-SUM($AX389:CR389),CR389))","v":0},{"$f":"IF(SUM($AW389:CS389)<0,0,IF(SUM($AX389:CS389)+CS389>$AW389,$AW389-SUM($AX389:CS389),CS389))","v":0},{"$f":"IF(SUM($AW389:CT389)<0,0,IF(SUM($AX389:CT389)+CT389>$AW389,$AW389-SUM($AX389:CT389),CT389))","v":0},{"$f":"IF(SUM($AW389:CU389)<0,0,IF(SUM($AX389:CU389)+CU389>$AW389,$AW389-SUM($AX389:CU389),CU389))","v":0},{"$f":"IF(SUM($AW389:CV389)<0,0,IF(SUM($AX389:CV389)+CV389>$AW389,$AW389-SUM($AX389:CV389),CV389))","v":0},{"$f":"IF(SUM($AW389:CW389)<0,0,IF(SUM($AX389:CW389)+CW389>$AW389,$AW389-SUM($AX389:CW389),CW389))","v":0},{"$f":"IF(SUM($AW389:CX389)<0,0,IF(SUM($AX389:CX389)+CX389>$AW389,$AW389-SUM($AX389:CX389),CX389))","v":0},{"$f":"IF(SUM($AW389:CY389)<0,0,IF(SUM($AX389:CY389)+CY389>$AW389,$AW389-SUM($AX389:CY389),CY389))","v":0},{"$f":"IF(SUM($AW389:CZ389)<0,0,IF(SUM($AX389:CZ389)+CZ389>$AW389,$AW389-SUM($AX389:CZ389),CZ389))","v":0},{"$f":"IF(SUM($AW389:DA389)<0,0,IF(SUM($AX389:DA389)+DA389>$AW389,$AW389-SUM($AX389:DA389),DA389))","v":0},{"$f":"IF(SUM($AW389:DB389)<0,0,IF(SUM($AX389:DB389)+DB389>$AW389,$AW389-SUM($AX389:DB389),DB389))","v":0},{"$f":"IF(SUM($AW389:DC389)<0,0,IF(SUM($AX389:DC389)+DC389>$AW389,$AW389-SUM($AX389:DC389),DC389))","v":0},{"$f":"IF(SUM($AW389:DD389)<0,0,IF(SUM($AX389:DD389)+DD389>$AW389,$AW389-SUM($AX389:DD389),DD389))","v":0},{"$f":"IF(SUM($AW389:DE389)<0,0,IF(SUM($AX389:DE389)+DE389>$AW389,$AW389-SUM($AX389:DE389),DE389))","v":0},{"$f":"IF(SUM($AW389:DF389)<0,0,IF(SUM($AX389:DF389)+DF389>$AW389,$AW389-SUM($AX389:DF389),DF389))","v":0},{"$f":"IF(SUM($AW389:DG389)<0,0,IF(SUM($AX389:DG389)+DG389>$AW389,$AW389-SUM($AX389:DG389),DG389))","v":0},{"$f":"IF(SUM($AW389:DH389)<0,0,IF(SUM($AX389:DH389)+DH389>$AW389,$AW389-SUM($AX389:DH389),DH389))","v":0},{"$f":"IF(SUM($AW389:DI389)<0,0,IF(SUM($AX389:DI389)+DI389>$AW389,$AW389-SUM($AX389:DI389),DI389))","v":0},{"$f":"IF(SUM($AW389:DJ389)<0,0,IF(SUM($AX389:DJ389)+DJ389>$AW389,$AW389-SUM($AX389:DJ389),DJ389))","v":0},{"$f":"IF(SUM($AW389:DK389)<0,0,IF(SUM($AX389:DK389)+DK389>$AW389,$AW389-SUM($AX389:DK389),DK389))","v":0},{"$f":"IF(SUM($AW389:DL389)<0,0,IF(SUM($AX389:DL389)+DL389>$AW389,$AW389-SUM($AX389:DL389),DL389))","v":0},{"$f":"IF(SUM($AW389:DM389)<0,0,IF(SUM($AX389:DM389)+DM389>$AW389,$AW389-SUM($AX389:DM389),DM389))","v":0},{"$f":"IF(SUM($AW389:DN389)<0,0,IF(SUM($AX389:DN389)+DN389>$AW389,$AW389-SUM($AX389:DN389),DN389))","v":0},{"$f":"IF(SUM($AW389:DO389)<0,0,IF(SUM($AX389:DO389)+DO389>$AW389,$AW389-SUM($AX389:DO389),DO389))","v":0},{"$f":"IF(SUM($AW389:DP389)<0,0,IF(SUM($AX389:DP389)+DP389>$AW389,$AW389-SUM($AX389:DP389),DP389))","v":0},{"$f":"IF(SUM($AW389:DQ389)<0,0,IF(SUM($AX389:DQ389)+DQ389>$AW389,$AW389-SUM($AX389:DQ389),DQ389))","v":0},{"$f":"IF(SUM($AW389:DR389)<0,0,IF(SUM($AX389:DR389)+DR389>$AW389,$AW389-SUM($AX389:DR389),DR389))","v":0},{"$f":"IF(SUM($AW389:DS389)<0,0,IF(SUM($AX389:DS389)+DS389>$AW389,$AW389-SUM($AX389:DS389),DS389))","v":0},{"$f":"IF(SUM($AW389:DT389)<0,0,IF(SUM($AX389:DT389)+DT389>$AW389,$AW389-SUM($AX389:DT389),DT389))","v":0},{"$f":"IF(SUM($AW389:DU389)<0,0,IF(SUM($AX389:DU389)+DU389>$AW389,$AW389-SUM($AX389:DU389),DU389))","v":0},{"$f":"IF(SUM($AW389:DV389)<0,0,IF(SUM($AX389:DV389)+DV389>$AW389,$AW389-SUM($AX389:DV389),DV389))","v":0},{"$f":"IF(SUM($AW389:DW389)<0,0,IF(SUM($AX389:DW389)+DW389>$AW389,$AW389-SUM($AX389:DW389),DW389))","v":0},{"$f":"IF(SUM($AW389:DX389)<0,0,IF(SUM($AX389:DX389)+DX389>$AW389,$AW389-SUM($AX389:DX389),DX389))","v":0},{"$f":"IF(SUM($AW389:DY389)<0,0,IF(SUM($AX389:DY389)+DY389>$AW389,$AW389-SUM($AX389:DY389),DY389))","v":0},{"$f":"IF(SUM($AW389:DZ389)<0,0,IF(SUM($AX389:DZ389)+DZ389>$AW389,$AW389-SUM($AX389:DZ389),DZ389))","v":0},{"$f":"IF(SUM($AW389:EA389)<0,0,IF(SUM($AX389:EA389)+EA389>$AW389,$AW389-SUM($AX389:EA389),EA389))","v":0},{"$f":"IF(SUM($AW389:EB389)<0,0,IF(SUM($AX389:EB389)+EB389>$AW389,$AW389-SUM($AX389:EB389),EB389))","v":0},{"$f":"IF(SUM($AW389:EC389)<0,0,IF(SUM($AX389:EC389)+EC389>$AW389,$AW389-SUM($AX389:EC389),EC389))","v":0},{"$f":"IF(SUM($AW389:ED389)<0,0,IF(SUM($AX389:ED389)+ED389>$AW389,$AW389-SUM($AX389:ED389),ED389))","v":0},{"$f":"IF(SUM($AW389:EE389)<0,0,IF(SUM($AX389:EE389)+EE389>$AW389,$AW389-SUM($AX389:EE389),EE389))","v":0},{"$f":"IF(SUM($AW389:EF389)<0,0,IF(SUM($AX389:EF389)+EF389>$AW389,$AW389-SUM($AX389:EF389),EF389))","v":0},{"$f":"IF(SUM($AW389:EG389)<0,0,IF(SUM($AX389:EG389)+EG389>$AW389,$AW389-SUM($AX389:EG389),EG389))","v":0},{"$f":"IF(SUM($AW389:EH389)<0,0,IF(SUM($AX389:EH389)+EH389>$AW389,$AW389-SUM($AX389:EH389),EH389))","v":0},{"$f":"IF(SUM($AW389:EI389)<0,0,IF(SUM($AX389:EI389)+EI389>$AW389,$AW389-SUM($AX389:EI389),EI389))","v":0},{"$f":"IF(SUM($AW389:EJ389)<0,0,IF(SUM($AX389:EJ389)+EJ389>$AW389,$AW389-SUM($AX389:EJ389),EJ389))","v":0},{"$f":"IF(SUM($AW389:EK389)<0,0,IF(SUM($AX389:EK389)+EK389>$AW389,$AW389-SUM($AX389:EK389),EK389))","v":0},{"$f":"IF(SUM($AW389:EL389)<0,0,IF(SUM($AX389:EL389)+EL389>$AW389,$AW389-SUM($AX389:EL389),EL389))","v":0},{"$f":"IF(SUM($AW389:EM389)<0,0,IF(SUM($AX389:EM389)+EM389>$AW389,$AW389-SUM($AX389:EM389),EM389))","v":0},{"$f":"IF(SUM($AW389:EN389)<0,0,IF(SUM($AX389:EN389)+EN389>$AW389,$AW389-SUM($AX389:EN389),EN389))","v":0},{"$f":"IF(SUM($AW389:EO389)<0,0,IF(SUM($AX389:EO389)+EO389>$AW389,$AW389-SUM($AX389:EO389),EO389))","v":0},{"$f":"IF(SUM($AW389:EP389)<0,0,IF(SUM($AX389:EP389)+EP389>$AW389,$AW389-SUM($AX389:EP389),EP389))","v":0},{"$f":"IF(SUM($AW389:EQ389)<0,0,IF(SUM($AX389:EQ389)+EQ389>$AW389,$AW389-SUM($AX389:EQ389),EQ389))","v":0},{"$f":"IF(SUM($AW389:ER389)<0,0,IF(SUM($AX389:ER389)+ER389>$AW389,$AW389-SUM($AX389:ER389),ER389))","v":0},{"$f":"IF(SUM($AW389:ES389)<0,0,IF(SUM($AX389:ES389)+ES389>$AW389,$AW389-SUM($AX389:ES389),ES389))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AJ390:AJ390)+AJ390>$AI26,$AI26-SUM($AJ390:AJ390),AJ390)","v":0},{"$f":"IF(SUM($AJ390:AK390)+AK390>$AI26,$AI26-SUM($AJ390:AK390),AK390)","v":0},{"$f":"IF(SUM($AJ390:AL390)+AL390>$AI26,$AI26-SUM($AJ390:AL390),AL390)","v":0},{"$f":"IF(SUM($AJ390:AM390)+AM390>$AI26,$AI26-SUM($AJ390:AM390),AM390)","v":0},{"$f":"IF(SUM($AJ390:AN390)+AN390>$AI26,$AI26-SUM($AJ390:AN390),AN390)","v":0},{"$f":"IF(SUM($AJ390:AO390)+AO390>$AI26,$AI26-SUM($AJ390:AO390),AO390)","v":0},{"$f":"IF(SUM($AJ390:AP390)+AP390>$AI26,$AI26-SUM($AJ390:AP390),AP390)","v":0},{"$f":"IF(SUM($AJ390:AQ390)+AQ390>$AI26,$AI26-SUM($AJ390:AQ390),AQ390)","v":0},{"$f":"IF(SUM($AJ390:AR390)+AR390>$AI26,$AI26-SUM($AJ390:AR390),AR390)","v":0},{"$f":"IF(SUM($AJ390:AS390)+AS390>$AI26,$AI26-SUM($AJ390:AS390),AS390)","v":0},{"$f":"IF(SUM($AJ390:AT390)+AT390>$AI26,$AI26-SUM($AJ390:AT390),AT390)","v":0},{"$f":"IF(SUM($AJ390:AU390)+AU390>$AI26,$AI26-SUM($AJ390:AU390),AU390)","v":0},0.11840168000000001,4.4262310280373833E-3,{"$f":"IF(SUM($AW390:AX390)<0,0,IF(SUM($AX390:AX390)+AX390>$AW390,$AW390-SUM($AX390:AX390),AX390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:AY390)<0,0,IF(SUM($AX390:AY390)+AY390>$AW390,$AW390-SUM($AX390:AY390),AY390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:AZ390)<0,0,IF(SUM($AX390:AZ390)+AZ390>$AW390,$AW390-SUM($AX390:AZ390),AZ390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BA390)<0,0,IF(SUM($AX390:BA390)+BA390>$AW390,$AW390-SUM($AX390:BA390),BA390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BB390)<0,0,IF(SUM($AX390:BB390)+BB390>$AW390,$AW390-SUM($AX390:BB390),BB390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BC390)<0,0,IF(SUM($AX390:BC390)+BC390>$AW390,$AW390-SUM($AX390:BC390),BC390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BD390)<0,0,IF(SUM($AX390:BD390)+BD390>$AW390,$AW390-SUM($AX390:BD390),BD390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BE390)<0,0,IF(SUM($AX390:BE390)+BE390>$AW390,$AW390-SUM($AX390:BE390),BE390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BF390)<0,0,IF(SUM($AX390:BF390)+BF390>$AW390,$AW390-SUM($AX390:BF390),BF390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BG390)<0,0,IF(SUM($AX390:BG390)+BG390>$AW390,$AW390-SUM($AX390:BG390),BG390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BH390)<0,0,IF(SUM($AX390:BH390)+BH390>$AW390,$AW390-SUM($AX390:BH390),BH390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BI390)<0,0,IF(SUM($AX390:BI390)+BI390>$AW390,$AW390-SUM($AX390:BI390),BI390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BJ390)<0,0,IF(SUM($AX390:BJ390)+BJ390>$AW390,$AW390-SUM($AX390:BJ390),BJ390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BK390)<0,0,IF(SUM($AX390:BK390)+BK390>$AW390,$AW390-SUM($AX390:BK390),BK390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BL390)<0,0,IF(SUM($AX390:BL390)+BL390>$AW390,$AW390-SUM($AX390:BL390),BL390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BM390)<0,0,IF(SUM($AX390:BM390)+BM390>$AW390,$AW390-SUM($AX390:BM390),BM390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BN390)<0,0,IF(SUM($AX390:BN390)+BN390>$AW390,$AW390-SUM($AX390:BN390),BN390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BO390)<0,0,IF(SUM($AX390:BO390)+BO390>$AW390,$AW390-SUM($AX390:BO390),BO390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BP390)<0,0,IF(SUM($AX390:BP390)+BP390>$AW390,$AW390-SUM($AX390:BP390),BP390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BQ390)<0,0,IF(SUM($AX390:BQ390)+BQ390>$AW390,$AW390-SUM($AX390:BQ390),BQ390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BR390)<0,0,IF(SUM($AX390:BR390)+BR390>$AW390,$AW390-SUM($AX390:BR390),BR390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BS390)<0,0,IF(SUM($AX390:BS390)+BS390>$AW390,$AW390-SUM($AX390:BS390),BS390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BT390)<0,0,IF(SUM($AX390:BT390)+BT390>$AW390,$AW390-SUM($AX390:BT390),BT390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BU390)<0,0,IF(SUM($AX390:BU390)+BU390>$AW390,$AW390-SUM($AX390:BU390),BU390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BV390)<0,0,IF(SUM($AX390:BV390)+BV390>$AW390,$AW390-SUM($AX390:BV390),BV390))","v":4.4262310280373833E-3},{"$f":"IF(SUM($AW390:BW390)<0,0,IF(SUM($AX390:BW390)+BW390>$AW390,$AW390-SUM($AX390:BW390),BW390))","v":3.3196732710280841E-3},{"$f":"IF(SUM($AW390:BX390)<0,0,IF(SUM($AX390:BX390)+BX390>$AW390,$AW390-SUM($AX390:BX390),BX390))","v":0},{"$f":"IF(SUM($AW390:BY390)<0,0,IF(SUM($AX390:BY390)+BY390>$AW390,$AW390-SUM($AX390:BY390),BY390))","v":0},{"$f":"IF(SUM($AW390:BZ390)<0,0,IF(SUM($AX390:BZ390)+BZ390>$AW390,$AW390-SUM($AX390:BZ390),BZ390))","v":0},{"$f":"IF(SUM($AW390:CA390)<0,0,IF(SUM($AX390:CA390)+CA390>$AW390,$AW390-SUM($AX390:CA390),CA390))","v":0},{"$f":"IF(SUM($AW390:CB390)<0,0,IF(SUM($AX390:CB390)+CB390>$AW390,$AW390-SUM($AX390:CB390),CB390))","v":0},{"$f":"IF(SUM($AW390:CC390)<0,0,IF(SUM($AX390:CC390)+CC390>$AW390,$AW390-SUM($AX390:CC390),CC390))","v":0},{"$f":"IF(SUM($AW390:CD390)<0,0,IF(SUM($AX390:CD390)+CD390>$AW390,$AW390-SUM($AX390:CD390),CD390))","v":0},{"$f":"IF(SUM($AW390:CE390)<0,0,IF(SUM($AX390:CE390)+CE390>$AW390,$AW390-SUM($AX390:CE390),CE390))","v":0},{"$f":"IF(SUM($AW390:CF390)<0,0,IF(SUM($AX390:CF390)+CF390>$AW390,$AW390-SUM($AX390:CF390),CF390))","v":0},{"$f":"IF(SUM($AW390:CG390)<0,0,IF(SUM($AX390:CG390)+CG390>$AW390,$AW390-SUM($AX390:CG390),CG390))","v":0},{"$f":"IF(SUM($AW390:CH390)<0,0,IF(SUM($AX390:CH390)+CH390>$AW390,$AW390-SUM($AX390:CH390),CH390))","v":0},{"$f":"IF(SUM($AW390:CI390)<0,0,IF(SUM($AX390:CI390)+CI390>$AW390,$AW390-SUM($AX390:CI390),CI390))","v":0},{"$f":"IF(SUM($AW390:CJ390)<0,0,IF(SUM($AX390:CJ390)+CJ390>$AW390,$AW390-SUM($AX390:CJ390),CJ390))","v":0},{"$f":"IF(SUM($AW390:CK390)<0,0,IF(SUM($AX390:CK390)+CK390>$AW390,$AW390-SUM($AX390:CK390),CK390))","v":0},{"$f":"IF(SUM($AW390:CL390)<0,0,IF(SUM($AX390:CL390)+CL390>$AW390,$AW390-SUM($AX390:CL390),CL390))","v":0},{"$f":"IF(SUM($AW390:CM390)<0,0,IF(SUM($AX390:CM390)+CM390>$AW390,$AW390-SUM($AX390:CM390),CM390))","v":0},{"$f":"IF(SUM($AW390:CN390)<0,0,IF(SUM($AX390:CN390)+CN390>$AW390,$AW390-SUM($AX390:CN390),CN390))","v":0},{"$f":"IF(SUM($AW390:CO390)<0,0,IF(SUM($AX390:CO390)+CO390>$AW390,$AW390-SUM($AX390:CO390),CO390))","v":0},{"$f":"IF(SUM($AW390:CP390)<0,0,IF(SUM($AX390:CP390)+CP390>$AW390,$AW390-SUM($AX390:CP390),CP390))","v":0},{"$f":"IF(SUM($AW390:CQ390)<0,0,IF(SUM($AX390:CQ390)+CQ390>$AW390,$AW390-SUM($AX390:CQ390),CQ390))","v":0},{"$f":"IF(SUM($AW390:CR390)<0,0,IF(SUM($AX390:CR390)+CR390>$AW390,$AW390-SUM($AX390:CR390),CR390))","v":0},{"$f":"IF(SUM($AW390:CS390)<0,0,IF(SUM($AX390:CS390)+CS390>$AW390,$AW390-SUM($AX390:CS390),CS390))","v":0},{"$f":"IF(SUM($AW390:CT390)<0,0,IF(SUM($AX390:CT390)+CT390>$AW390,$AW390-SUM($AX390:CT390),CT390))","v":0},{"$f":"IF(SUM($AW390:CU390)<0,0,IF(SUM($AX390:CU390)+CU390>$AW390,$AW390-SUM($AX390:CU390),CU390))","v":0},{"$f":"IF(SUM($AW390:CV390)<0,0,IF(SUM($AX390:CV390)+CV390>$AW390,$AW390-SUM($AX390:CV390),CV390))","v":0},{"$f":"IF(SUM($AW390:CW390)<0,0,IF(SUM($AX390:CW390)+CW390>$AW390,$AW390-SUM($AX390:CW390),CW390))","v":0},{"$f":"IF(SUM($AW390:CX390)<0,0,IF(SUM($AX390:CX390)+CX390>$AW390,$AW390-SUM($AX390:CX390),CX390))","v":0},{"$f":"IF(SUM($AW390:CY390)<0,0,IF(SUM($AX390:CY390)+CY390>$AW390,$AW390-SUM($AX390:CY390),CY390))","v":0},{"$f":"IF(SUM($AW390:CZ390)<0,0,IF(SUM($AX390:CZ390)+CZ390>$AW390,$AW390-SUM($AX390:CZ390),CZ390))","v":0},{"$f":"IF(SUM($AW390:DA390)<0,0,IF(SUM($AX390:DA390)+DA390>$AW390,$AW390-SUM($AX390:DA390),DA390))","v":0},{"$f":"IF(SUM($AW390:DB390)<0,0,IF(SUM($AX390:DB390)+DB390>$AW390,$AW390-SUM($AX390:DB390),DB390))","v":0},{"$f":"IF(SUM($AW390:DC390)<0,0,IF(SUM($AX390:DC390)+DC390>$AW390,$AW390-SUM($AX390:DC390),DC390))","v":0},{"$f":"IF(SUM($AW390:DD390)<0,0,IF(SUM($AX390:DD390)+DD390>$AW390,$AW390-SUM($AX390:DD390),DD390))","v":0},{"$f":"IF(SUM($AW390:DE390)<0,0,IF(SUM($AX390:DE390)+DE390>$AW390,$AW390-SUM($AX390:DE390),DE390))","v":0},{"$f":"IF(SUM($AW390:DF390)<0,0,IF(SUM($AX390:DF390)+DF390>$AW390,$AW390-SUM($AX390:DF390),DF390))","v":0},{"$f":"IF(SUM($AW390:DG390)<0,0,IF(SUM($AX390:DG390)+DG390>$AW390,$AW390-SUM($AX390:DG390),DG390))","v":0},{"$f":"IF(SUM($AW390:DH390)<0,0,IF(SUM($AX390:DH390)+DH390>$AW390,$AW390-SUM($AX390:DH390),DH390))","v":0},{"$f":"IF(SUM($AW390:DI390)<0,0,IF(SUM($AX390:DI390)+DI390>$AW390,$AW390-SUM($AX390:DI390),DI390))","v":0},{"$f":"IF(SUM($AW390:DJ390)<0,0,IF(SUM($AX390:DJ390)+DJ390>$AW390,$AW390-SUM($AX390:DJ390),DJ390))","v":0},{"$f":"IF(SUM($AW390:DK390)<0,0,IF(SUM($AX390:DK390)+DK390>$AW390,$AW390-SUM($AX390:DK390),DK390))","v":0},{"$f":"IF(SUM($AW390:DL390)<0,0,IF(SUM($AX390:DL390)+DL390>$AW390,$AW390-SUM($AX390:DL390),DL390))","v":0},{"$f":"IF(SUM($AW390:DM390)<0,0,IF(SUM($AX390:DM390)+DM390>$AW390,$AW390-SUM($AX390:DM390),DM390))","v":0},{"$f":"IF(SUM($AW390:DN390)<0,0,IF(SUM($AX390:DN390)+DN390>$AW390,$AW390-SUM($AX390:DN390),DN390))","v":0},{"$f":"IF(SUM($AW390:DO390)<0,0,IF(SUM($AX390:DO390)+DO390>$AW390,$AW390-SUM($AX390:DO390),DO390))","v":0},{"$f":"IF(SUM($AW390:DP390)<0,0,IF(SUM($AX390:DP390)+DP390>$AW390,$AW390-SUM($AX390:DP390),DP390))","v":0},{"$f":"IF(SUM($AW390:DQ390)<0,0,IF(SUM($AX390:DQ390)+DQ390>$AW390,$AW390-SUM($AX390:DQ390),DQ390))","v":0},{"$f":"IF(SUM($AW390:DR390)<0,0,IF(SUM($AX390:DR390)+DR390>$AW390,$AW390-SUM($AX390:DR390),DR390))","v":0},{"$f":"IF(SUM($AW390:DS390)<0,0,IF(SUM($AX390:DS390)+DS390>$AW390,$AW390-SUM($AX390:DS390),DS390))","v":0},{"$f":"IF(SUM($AW390:DT390)<0,0,IF(SUM($AX390:DT390)+DT390>$AW390,$AW390-SUM($AX390:DT390),DT390))","v":0},{"$f":"IF(SUM($AW390:DU390)<0,0,IF(SUM($AX390:DU390)+DU390>$AW390,$AW390-SUM($AX390:DU390),DU390))","v":0},{"$f":"IF(SUM($AW390:DV390)<0,0,IF(SUM($AX390:DV390)+DV390>$AW390,$AW390-SUM($AX390:DV390),DV390))","v":0},{"$f":"IF(SUM($AW390:DW390)<0,0,IF(SUM($AX390:DW390)+DW390>$AW390,$AW390-SUM($AX390:DW390),DW390))","v":0},{"$f":"IF(SUM($AW390:DX390)<0,0,IF(SUM($AX390:DX390)+DX390>$AW390,$AW390-SUM($AX390:DX390),DX390))","v":0},{"$f":"IF(SUM($AW390:DY390)<0,0,IF(SUM($AX390:DY390)+DY390>$AW390,$AW390-SUM($AX390:DY390),DY390))","v":0},{"$f":"IF(SUM($AW390:DZ390)<0,0,IF(SUM($AX390:DZ390)+DZ390>$AW390,$AW390-SUM($AX390:DZ390),DZ390))","v":0},{"$f":"IF(SUM($AW390:EA390)<0,0,IF(SUM($AX390:EA390)+EA390>$AW390,$AW390-SUM($AX390:EA390),EA390))","v":0},{"$f":"IF(SUM($AW390:EB390)<0,0,IF(SUM($AX390:EB390)+EB390>$AW390,$AW390-SUM($AX390:EB390),EB390))","v":0},{"$f":"IF(SUM($AW390:EC390)<0,0,IF(SUM($AX390:EC390)+EC390>$AW390,$AW390-SUM($AX390:EC390),EC390))","v":0},{"$f":"IF(SUM($AW390:ED390)<0,0,IF(SUM($AX390:ED390)+ED390>$AW390,$AW390-SUM($AX390:ED390),ED390))","v":0},{"$f":"IF(SUM($AW390:EE390)<0,0,IF(SUM($AX390:EE390)+EE390>$AW390,$AW390-SUM($AX390:EE390),EE390))","v":0},{"$f":"IF(SUM($AW390:EF390)<0,0,IF(SUM($AX390:EF390)+EF390>$AW390,$AW390-SUM($AX390:EF390),EF390))","v":0},{"$f":"IF(SUM($AW390:EG390)<0,0,IF(SUM($AX390:EG390)+EG390>$AW390,$AW390-SUM($AX390:EG390),EG390))","v":0},{"$f":"IF(SUM($AW390:EH390)<0,0,IF(SUM($AX390:EH390)+EH390>$AW390,$AW390-SUM($AX390:EH390),EH390))","v":0},{"$f":"IF(SUM($AW390:EI390)<0,0,IF(SUM($AX390:EI390)+EI390>$AW390,$AW390-SUM($AX390:EI390),EI390))","v":0},{"$f":"IF(SUM($AW390:EJ390)<0,0,IF(SUM($AX390:EJ390)+EJ390>$AW390,$AW390-SUM($AX390:EJ390),EJ390))","v":0},{"$f":"IF(SUM($AW390:EK390)<0,0,IF(SUM($AX390:EK390)+EK390>$AW390,$AW390-SUM($AX390:EK390),EK390))","v":0},{"$f":"IF(SUM($AW390:EL390)<0,0,IF(SUM($AX390:EL390)+EL390>$AW390,$AW390-SUM($AX390:EL390),EL390))","v":0},{"$f":"IF(SUM($AW390:EM390)<0,0,IF(SUM($AX390:EM390)+EM390>$AW390,$AW390-SUM($AX390:EM390),EM390))","v":0},{"$f":"IF(SUM($AW390:EN390)<0,0,IF(SUM($AX390:EN390)+EN390>$AW390,$AW390-SUM($AX390:EN390),EN390))","v":0},{"$f":"IF(SUM($AW390:EO390)<0,0,IF(SUM($AX390:EO390)+EO390>$AW390,$AW390-SUM($AX390:EO390),EO390))","v":0},{"$f":"IF(SUM($AW390:EP390)<0,0,IF(SUM($AX390:EP390)+EP390>$AW390,$AW390-SUM($AX390:EP390),EP390))","v":0},{"$f":"IF(SUM($AW390:EQ390)<0,0,IF(SUM($AX390:EQ390)+EQ390>$AW390,$AW390-SUM($AX390:EQ390),EQ390))","v":0},{"$f":"IF(SUM($AW390:ER390)<0,0,IF(SUM($AX390:ER390)+ER390>$AW390,$AW390-SUM($AX390:ER390),ER390))","v":0},{"$f":"IF(SUM($AW390:ES390)<0,0,IF(SUM($AX390:ES390)+ES390>$AW390,$AW390-SUM($AX390:ES390),ES390))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1666666666666666E-3,{"$f":"IF(SUM($AJ391:AJ391)+AJ391>$AI27,$AI27-SUM($AJ391:AJ391),AJ391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AK391)+AK391>$AI27,$AI27-SUM($AJ391:AK391),AK391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AL391)+AL391>$AI27,$AI27-SUM($AJ391:AL391),AL391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AM391)+AM391>$AI27,$AI27-SUM($AJ391:AM391),AM391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AN391)+AN391>$AI27,$AI27-SUM($AJ391:AN391),AN391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AO391)+AO391>$AI27,$AI27-SUM($AJ391:AO391),AO391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AP391)+AP391>$AI27,$AI27-SUM($AJ391:AP391),AP391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AQ391)+AQ391>$AI27,$AI27-SUM($AJ391:AQ391),AQ391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AR391)+AR391>$AI27,$AI27-SUM($AJ391:AR391),AR391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AS391)+AS391>$AI27,$AI27-SUM($AJ391:AS391),AS391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AT391)+AT391>$AI27,$AI27-SUM($AJ391:AT391),AT391)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AJ391:AU391)+AU391>$AI27,$AI27-SUM($AJ391:AU391),AU391)","v":4.1666666666666666E-3},0.12139807333333333,1.0331750921985815E-2,{"$f":"IF(SUM($AW391:AX391)<0,0,IF(SUM($AX391:AX391)+AX391>$AW391,$AW391-SUM($AX391:AX391),AX391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:AY391)<0,0,IF(SUM($AX391:AY391)+AY391>$AW391,$AW391-SUM($AX391:AY391),AY391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:AZ391)<0,0,IF(SUM($AX391:AZ391)+AZ391>$AW391,$AW391-SUM($AX391:AZ391),AZ391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:BA391)<0,0,IF(SUM($AX391:BA391)+BA391>$AW391,$AW391-SUM($AX391:BA391),BA391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:BB391)<0,0,IF(SUM($AX391:BB391)+BB391>$AW391,$AW391-SUM($AX391:BB391),BB391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:BC391)<0,0,IF(SUM($AX391:BC391)+BC391>$AW391,$AW391-SUM($AX391:BC391),BC391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:BD391)<0,0,IF(SUM($AX391:BD391)+BD391>$AW391,$AW391-SUM($AX391:BD391),BD391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:BE391)<0,0,IF(SUM($AX391:BE391)+BE391>$AW391,$AW391-SUM($AX391:BE391),BE391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:BF391)<0,0,IF(SUM($AX391:BF391)+BF391>$AW391,$AW391-SUM($AX391:BF391),BF391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:BG391)<0,0,IF(SUM($AX391:BG391)+BG391>$AW391,$AW391-SUM($AX391:BG391),BG391))","v":1.0331750921985815E-2},{"$f":"IF(SUM($AW391:BH391)<0,0,IF(SUM($AX391:BH391)+BH391>$AW391,$AW391-SUM($AX391:BH391),BH391))","v":7.7488131914893454E-3},{"$f":"IF(SUM($AW391:BI391)<0,0,IF(SUM($AX391:BI391)+BI391>$AW391,$AW391-SUM($AX391:BI391),BI391))","v":0},{"$f":"IF(SUM($AW391:BJ391)<0,0,IF(SUM($AX391:BJ391)+BJ391>$AW391,$AW391-SUM($AX391:BJ391),BJ391))","v":0},{"$f":"IF(SUM($AW391:BK391)<0,0,IF(SUM($AX391:BK391)+BK391>$AW391,$AW391-SUM($AX391:BK391),BK391))","v":0},{"$f":"IF(SUM($AW391:BL391)<0,0,IF(SUM($AX391:BL391)+BL391>$AW391,$AW391-SUM($AX391:BL391),BL391))","v":0},{"$f":"IF(SUM($AW391:BM391)<0,0,IF(SUM($AX391:BM391)+BM391>$AW391,$AW391-SUM($AX391:BM391),BM391))","v":0},{"$f":"IF(SUM($AW391:BN391)<0,0,IF(SUM($AX391:BN391)+BN391>$AW391,$AW391-SUM($AX391:BN391),BN391))","v":0},{"$f":"IF(SUM($AW391:BO391)<0,0,IF(SUM($AX391:BO391)+BO391>$AW391,$AW391-SUM($AX391:BO391),BO391))","v":0},{"$f":"IF(SUM($AW391:BP391)<0,0,IF(SUM($AX391:BP391)+BP391>$AW391,$AW391-SUM($AX391:BP391),BP391))","v":0},{"$f":"IF(SUM($AW391:BQ391)<0,0,IF(SUM($AX391:BQ391)+BQ391>$AW391,$AW391-SUM($AX391:BQ391),BQ391))","v":0},{"$f":"IF(SUM($AW391:BR391)<0,0,IF(SUM($AX391:BR391)+BR391>$AW391,$AW391-SUM($AX391:BR391),BR391))","v":0},{"$f":"IF(SUM($AW391:BS391)<0,0,IF(SUM($AX391:BS391)+BS391>$AW391,$AW391-SUM($AX391:BS391),BS391))","v":0},{"$f":"IF(SUM($AW391:BT391)<0,0,IF(SUM($AX391:BT391)+BT391>$AW391,$AW391-SUM($AX391:BT391),BT391))","v":0},{"$f":"IF(SUM($AW391:BU391)<0,0,IF(SUM($AX391:BU391)+BU391>$AW391,$AW391-SUM($AX391:BU391),BU391))","v":0},{"$f":"IF(SUM($AW391:BV391)<0,0,IF(SUM($AX391:BV391)+BV391>$AW391,$AW391-SUM($AX391:BV391),BV391))","v":0},{"$f":"IF(SUM($AW391:BW391)<0,0,IF(SUM($AX391:BW391)+BW391>$AW391,$AW391-SUM($AX391:BW391),BW391))","v":0},{"$f":"IF(SUM($AW391:BX391)<0,0,IF(SUM($AX391:BX391)+BX391>$AW391,$AW391-SUM($AX391:BX391),BX391))","v":0},{"$f":"IF(SUM($AW391:BY391)<0,0,IF(SUM($AX391:BY391)+BY391>$AW391,$AW391-SUM($AX391:BY391),BY391))","v":0},{"$f":"IF(SUM($AW391:BZ391)<0,0,IF(SUM($AX391:BZ391)+BZ391>$AW391,$AW391-SUM($AX391:BZ391),BZ391))","v":0},{"$f":"IF(SUM($AW391:CA391)<0,0,IF(SUM($AX391:CA391)+CA391>$AW391,$AW391-SUM($AX391:CA391),CA391))","v":0},{"$f":"IF(SUM($AW391:CB391)<0,0,IF(SUM($AX391:CB391)+CB391>$AW391,$AW391-SUM($AX391:CB391),CB391))","v":0},{"$f":"IF(SUM($AW391:CC391)<0,0,IF(SUM($AX391:CC391)+CC391>$AW391,$AW391-SUM($AX391:CC391),CC391))","v":0},{"$f":"IF(SUM($AW391:CD391)<0,0,IF(SUM($AX391:CD391)+CD391>$AW391,$AW391-SUM($AX391:CD391),CD391))","v":0},{"$f":"IF(SUM($AW391:CE391)<0,0,IF(SUM($AX391:CE391)+CE391>$AW391,$AW391-SUM($AX391:CE391),CE391))","v":0},{"$f":"IF(SUM($AW391:CF391)<0,0,IF(SUM($AX391:CF391)+CF391>$AW391,$AW391-SUM($AX391:CF391),CF391))","v":0},{"$f":"IF(SUM($AW391:CG391)<0,0,IF(SUM($AX391:CG391)+CG391>$AW391,$AW391-SUM($AX391:CG391),CG391))","v":0},{"$f":"IF(SUM($AW391:CH391)<0,0,IF(SUM($AX391:CH391)+CH391>$AW391,$AW391-SUM($AX391:CH391),CH391))","v":0},{"$f":"IF(SUM($AW391:CI391)<0,0,IF(SUM($AX391:CI391)+CI391>$AW391,$AW391-SUM($AX391:CI391),CI391))","v":0},{"$f":"IF(SUM($AW391:CJ391)<0,0,IF(SUM($AX391:CJ391)+CJ391>$AW391,$AW391-SUM($AX391:CJ391),CJ391))","v":0},{"$f":"IF(SUM($AW391:CK391)<0,0,IF(SUM($AX391:CK391)+CK391>$AW391,$AW391-SUM($AX391:CK391),CK391))","v":0},{"$f":"IF(SUM($AW391:CL391)<0,0,IF(SUM($AX391:CL391)+CL391>$AW391,$AW391-SUM($AX391:CL391),CL391))","v":0},{"$f":"IF(SUM($AW391:CM391)<0,0,IF(SUM($AX391:CM391)+CM391>$AW391,$AW391-SUM($AX391:CM391),CM391))","v":0},{"$f":"IF(SUM($AW391:CN391)<0,0,IF(SUM($AX391:CN391)+CN391>$AW391,$AW391-SUM($AX391:CN391),CN391))","v":0},{"$f":"IF(SUM($AW391:CO391)<0,0,IF(SUM($AX391:CO391)+CO391>$AW391,$AW391-SUM($AX391:CO391),CO391))","v":0},{"$f":"IF(SUM($AW391:CP391)<0,0,IF(SUM($AX391:CP391)+CP391>$AW391,$AW391-SUM($AX391:CP391),CP391))","v":0},{"$f":"IF(SUM($AW391:CQ391)<0,0,IF(SUM($AX391:CQ391)+CQ391>$AW391,$AW391-SUM($AX391:CQ391),CQ391))","v":0},{"$f":"IF(SUM($AW391:CR391)<0,0,IF(SUM($AX391:CR391)+CR391>$AW391,$AW391-SUM($AX391:CR391),CR391))","v":0},{"$f":"IF(SUM($AW391:CS391)<0,0,IF(SUM($AX391:CS391)+CS391>$AW391,$AW391-SUM($AX391:CS391),CS391))","v":0},{"$f":"IF(SUM($AW391:CT391)<0,0,IF(SUM($AX391:CT391)+CT391>$AW391,$AW391-SUM($AX391:CT391),CT391))","v":0},{"$f":"IF(SUM($AW391:CU391)<0,0,IF(SUM($AX391:CU391)+CU391>$AW391,$AW391-SUM($AX391:CU391),CU391))","v":0},{"$f":"IF(SUM($AW391:CV391)<0,0,IF(SUM($AX391:CV391)+CV391>$AW391,$AW391-SUM($AX391:CV391),CV391))","v":0},{"$f":"IF(SUM($AW391:CW391)<0,0,IF(SUM($AX391:CW391)+CW391>$AW391,$AW391-SUM($AX391:CW391),CW391))","v":0},{"$f":"IF(SUM($AW391:CX391)<0,0,IF(SUM($AX391:CX391)+CX391>$AW391,$AW391-SUM($AX391:CX391),CX391))","v":0},{"$f":"IF(SUM($AW391:CY391)<0,0,IF(SUM($AX391:CY391)+CY391>$AW391,$AW391-SUM($AX391:CY391),CY391))","v":0},{"$f":"IF(SUM($AW391:CZ391)<0,0,IF(SUM($AX391:CZ391)+CZ391>$AW391,$AW391-SUM($AX391:CZ391),CZ391))","v":0},{"$f":"IF(SUM($AW391:DA391)<0,0,IF(SUM($AX391:DA391)+DA391>$AW391,$AW391-SUM($AX391:DA391),DA391))","v":0},{"$f":"IF(SUM($AW391:DB391)<0,0,IF(SUM($AX391:DB391)+DB391>$AW391,$AW391-SUM($AX391:DB391),DB391))","v":0},{"$f":"IF(SUM($AW391:DC391)<0,0,IF(SUM($AX391:DC391)+DC391>$AW391,$AW391-SUM($AX391:DC391),DC391))","v":0},{"$f":"IF(SUM($AW391:DD391)<0,0,IF(SUM($AX391:DD391)+DD391>$AW391,$AW391-SUM($AX391:DD391),DD391))","v":0},{"$f":"IF(SUM($AW391:DE391)<0,0,IF(SUM($AX391:DE391)+DE391>$AW391,$AW391-SUM($AX391:DE391),DE391))","v":0},{"$f":"IF(SUM($AW391:DF391)<0,0,IF(SUM($AX391:DF391)+DF391>$AW391,$AW391-SUM($AX391:DF391),DF391))","v":0},{"$f":"IF(SUM($AW391:DG391)<0,0,IF(SUM($AX391:DG391)+DG391>$AW391,$AW391-SUM($AX391:DG391),DG391))","v":0},{"$f":"IF(SUM($AW391:DH391)<0,0,IF(SUM($AX391:DH391)+DH391>$AW391,$AW391-SUM($AX391:DH391),DH391))","v":0},{"$f":"IF(SUM($AW391:DI391)<0,0,IF(SUM($AX391:DI391)+DI391>$AW391,$AW391-SUM($AX391:DI391),DI391))","v":0},{"$f":"IF(SUM($AW391:DJ391)<0,0,IF(SUM($AX391:DJ391)+DJ391>$AW391,$AW391-SUM($AX391:DJ391),DJ391))","v":0},{"$f":"IF(SUM($AW391:DK391)<0,0,IF(SUM($AX391:DK391)+DK391>$AW391,$AW391-SUM($AX391:DK391),DK391))","v":0},{"$f":"IF(SUM($AW391:DL391)<0,0,IF(SUM($AX391:DL391)+DL391>$AW391,$AW391-SUM($AX391:DL391),DL391))","v":0},{"$f":"IF(SUM($AW391:DM391)<0,0,IF(SUM($AX391:DM391)+DM391>$AW391,$AW391-SUM($AX391:DM391),DM391))","v":0},{"$f":"IF(SUM($AW391:DN391)<0,0,IF(SUM($AX391:DN391)+DN391>$AW391,$AW391-SUM($AX391:DN391),DN391))","v":0},{"$f":"IF(SUM($AW391:DO391)<0,0,IF(SUM($AX391:DO391)+DO391>$AW391,$AW391-SUM($AX391:DO391),DO391))","v":0},{"$f":"IF(SUM($AW391:DP391)<0,0,IF(SUM($AX391:DP391)+DP391>$AW391,$AW391-SUM($AX391:DP391),DP391))","v":0},{"$f":"IF(SUM($AW391:DQ391)<0,0,IF(SUM($AX391:DQ391)+DQ391>$AW391,$AW391-SUM($AX391:DQ391),DQ391))","v":0},{"$f":"IF(SUM($AW391:DR391)<0,0,IF(SUM($AX391:DR391)+DR391>$AW391,$AW391-SUM($AX391:DR391),DR391))","v":0},{"$f":"IF(SUM($AW391:DS391)<0,0,IF(SUM($AX391:DS391)+DS391>$AW391,$AW391-SUM($AX391:DS391),DS391))","v":0},{"$f":"IF(SUM($AW391:DT391)<0,0,IF(SUM($AX391:DT391)+DT391>$AW391,$AW391-SUM($AX391:DT391),DT391))","v":0},{"$f":"IF(SUM($AW391:DU391)<0,0,IF(SUM($AX391:DU391)+DU391>$AW391,$AW391-SUM($AX391:DU391),DU391))","v":0},{"$f":"IF(SUM($AW391:DV391)<0,0,IF(SUM($AX391:DV391)+DV391>$AW391,$AW391-SUM($AX391:DV391),DV391))","v":0},{"$f":"IF(SUM($AW391:DW391)<0,0,IF(SUM($AX391:DW391)+DW391>$AW391,$AW391-SUM($AX391:DW391),DW391))","v":0},{"$f":"IF(SUM($AW391:DX391)<0,0,IF(SUM($AX391:DX391)+DX391>$AW391,$AW391-SUM($AX391:DX391),DX391))","v":0},{"$f":"IF(SUM($AW391:DY391)<0,0,IF(SUM($AX391:DY391)+DY391>$AW391,$AW391-SUM($AX391:DY391),DY391))","v":0},{"$f":"IF(SUM($AW391:DZ391)<0,0,IF(SUM($AX391:DZ391)+DZ391>$AW391,$AW391-SUM($AX391:DZ391),DZ391))","v":0},{"$f":"IF(SUM($AW391:EA391)<0,0,IF(SUM($AX391:EA391)+EA391>$AW391,$AW391-SUM($AX391:EA391),EA391))","v":0},{"$f":"IF(SUM($AW391:EB391)<0,0,IF(SUM($AX391:EB391)+EB391>$AW391,$AW391-SUM($AX391:EB391),EB391))","v":0},{"$f":"IF(SUM($AW391:EC391)<0,0,IF(SUM($AX391:EC391)+EC391>$AW391,$AW391-SUM($AX391:EC391),EC391))","v":0},{"$f":"IF(SUM($AW391:ED391)<0,0,IF(SUM($AX391:ED391)+ED391>$AW391,$AW391-SUM($AX391:ED391),ED391))","v":0},{"$f":"IF(SUM($AW391:EE391)<0,0,IF(SUM($AX391:EE391)+EE391>$AW391,$AW391-SUM($AX391:EE391),EE391))","v":0},{"$f":"IF(SUM($AW391:EF391)<0,0,IF(SUM($AX391:EF391)+EF391>$AW391,$AW391-SUM($AX391:EF391),EF391))","v":0},{"$f":"IF(SUM($AW391:EG391)<0,0,IF(SUM($AX391:EG391)+EG391>$AW391,$AW391-SUM($AX391:EG391),EG391))","v":0},{"$f":"IF(SUM($AW391:EH391)<0,0,IF(SUM($AX391:EH391)+EH391>$AW391,$AW391-SUM($AX391:EH391),EH391))","v":0},{"$f":"IF(SUM($AW391:EI391)<0,0,IF(SUM($AX391:EI391)+EI391>$AW391,$AW391-SUM($AX391:EI391),EI391))","v":0},{"$f":"IF(SUM($AW391:EJ391)<0,0,IF(SUM($AX391:EJ391)+EJ391>$AW391,$AW391-SUM($AX391:EJ391),EJ391))","v":0},{"$f":"IF(SUM($AW391:EK391)<0,0,IF(SUM($AX391:EK391)+EK391>$AW391,$AW391-SUM($AX391:EK391),EK391))","v":0},{"$f":"IF(SUM($AW391:EL391)<0,0,IF(SUM($AX391:EL391)+EL391>$AW391,$AW391-SUM($AX391:EL391),EL391))","v":0},{"$f":"IF(SUM($AW391:EM391)<0,0,IF(SUM($AX391:EM391)+EM391>$AW391,$AW391-SUM($AX391:EM391),EM391))","v":0},{"$f":"IF(SUM($AW391:EN391)<0,0,IF(SUM($AX391:EN391)+EN391>$AW391,$AW391-SUM($AX391:EN391),EN391))","v":0},{"$f":"IF(SUM($AW391:EO391)<0,0,IF(SUM($AX391:EO391)+EO391>$AW391,$AW391-SUM($AX391:EO391),EO391))","v":0},{"$f":"IF(SUM($AW391:EP391)<0,0,IF(SUM($AX391:EP391)+EP391>$AW391,$AW391-SUM($AX391:EP391),EP391))","v":0},{"$f":"IF(SUM($AW391:EQ391)<0,0,IF(SUM($AX391:EQ391)+EQ391>$AW391,$AW391-SUM($AX391:EQ391),EQ391))","v":0},{"$f":"IF(SUM($AW391:ER391)<0,0,IF(SUM($AX391:ER391)+ER391>$AW391,$AW391-SUM($AX391:ER391),ER391))","v":0},{"$f":"IF(SUM($AW391:ES391)<0,0,IF(SUM($AX391:ES391)+ES391>$AW391,$AW391-SUM($AX391:ES391),ES391))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AJ392:AJ392)+AJ392>$AI28,$AI28-SUM($AJ392:AJ392),AJ392)","v":0},{"$f":"IF(SUM($AJ392:AK392)+AK392>$AI28,$AI28-SUM($AJ392:AK392),AK392)","v":0},{"$f":"IF(SUM($AJ392:AL392)+AL392>$AI28,$AI28-SUM($AJ392:AL392),AL392)","v":0},{"$f":"IF(SUM($AJ392:AM392)+AM392>$AI28,$AI28-SUM($AJ392:AM392),AM392)","v":0},{"$f":"IF(SUM($AJ392:AN392)+AN392>$AI28,$AI28-SUM($AJ392:AN392),AN392)","v":0},{"$f":"IF(SUM($AJ392:AO392)+AO392>$AI28,$AI28-SUM($AJ392:AO392),AO392)","v":0},{"$f":"IF(SUM($AJ392:AP392)+AP392>$AI28,$AI28-SUM($AJ392:AP392),AP392)","v":0},{"$f":"IF(SUM($AJ392:AQ392)+AQ392>$AI28,$AI28-SUM($AJ392:AQ392),AQ392)","v":0},{"$f":"IF(SUM($AJ392:AR392)+AR392>$AI28,$AI28-SUM($AJ392:AR392),AR392)","v":0},{"$f":"IF(SUM($AJ392:AS392)+AS392>$AI28,$AI28-SUM($AJ392:AS392),AS392)","v":0},{"$f":"IF(SUM($AJ392:AT392)+AT392>$AI28,$AI28-SUM($AJ392:AT392),AT392)","v":0},{"$f":"IF(SUM($AJ392:AU392)+AU392>$AI28,$AI28-SUM($AJ392:AU392),AU392)","v":0},8.2500000000000004E-3,7.0212765957446816E-4,{"$f":"IF(SUM($AW392:AX392)<0,0,IF(SUM($AX392:AX392)+AX392>$AW392,$AW392-SUM($AX392:AX392),AX392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:AY392)<0,0,IF(SUM($AX392:AY392)+AY392>$AW392,$AW392-SUM($AX392:AY392),AY392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:AZ392)<0,0,IF(SUM($AX392:AZ392)+AZ392>$AW392,$AW392-SUM($AX392:AZ392),AZ392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:BA392)<0,0,IF(SUM($AX392:BA392)+BA392>$AW392,$AW392-SUM($AX392:BA392),BA392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:BB392)<0,0,IF(SUM($AX392:BB392)+BB392>$AW392,$AW392-SUM($AX392:BB392),BB392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:BC392)<0,0,IF(SUM($AX392:BC392)+BC392>$AW392,$AW392-SUM($AX392:BC392),BC392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:BD392)<0,0,IF(SUM($AX392:BD392)+BD392>$AW392,$AW392-SUM($AX392:BD392),BD392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:BE392)<0,0,IF(SUM($AX392:BE392)+BE392>$AW392,$AW392-SUM($AX392:BE392),BE392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:BF392)<0,0,IF(SUM($AX392:BF392)+BF392>$AW392,$AW392-SUM($AX392:BF392),BF392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:BG392)<0,0,IF(SUM($AX392:BG392)+BG392>$AW392,$AW392-SUM($AX392:BG392),BG392))","v":7.0212765957446816E-4},{"$f":"IF(SUM($AW392:BH392)<0,0,IF(SUM($AX392:BH392)+BH392>$AW392,$AW392-SUM($AX392:BH392),BH392))","v":5.2659574468085033E-4},{"$f":"IF(SUM($AW392:BI392)<0,0,IF(SUM($AX392:BI392)+BI392>$AW392,$AW392-SUM($AX392:BI392),BI392))","v":0},{"$f":"IF(SUM($AW392:BJ392)<0,0,IF(SUM($AX392:BJ392)+BJ392>$AW392,$AW392-SUM($AX392:BJ392),BJ392))","v":0},{"$f":"IF(SUM($AW392:BK392)<0,0,IF(SUM($AX392:BK392)+BK392>$AW392,$AW392-SUM($AX392:BK392),BK392))","v":0},{"$f":"IF(SUM($AW392:BL392)<0,0,IF(SUM($AX392:BL392)+BL392>$AW392,$AW392-SUM($AX392:BL392),BL392))","v":0},{"$f":"IF(SUM($AW392:BM392)<0,0,IF(SUM($AX392:BM392)+BM392>$AW392,$AW392-SUM($AX392:BM392),BM392))","v":0},{"$f":"IF(SUM($AW392:BN392)<0,0,IF(SUM($AX392:BN392)+BN392>$AW392,$AW392-SUM($AX392:BN392),BN392))","v":0},{"$f":"IF(SUM($AW392:BO392)<0,0,IF(SUM($AX392:BO392)+BO392>$AW392,$AW392-SUM($AX392:BO392),BO392))","v":0},{"$f":"IF(SUM($AW392:BP392)<0,0,IF(SUM($AX392:BP392)+BP392>$AW392,$AW392-SUM($AX392:BP392),BP392))","v":0},{"$f":"IF(SUM($AW392:BQ392)<0,0,IF(SUM($AX392:BQ392)+BQ392>$AW392,$AW392-SUM($AX392:BQ392),BQ392))","v":0},{"$f":"IF(SUM($AW392:BR392)<0,0,IF(SUM($AX392:BR392)+BR392>$AW392,$AW392-SUM($AX392:BR392),BR392))","v":0},{"$f":"IF(SUM($AW392:BS392)<0,0,IF(SUM($AX392:BS392)+BS392>$AW392,$AW392-SUM($AX392:BS392),BS392))","v":0},{"$f":"IF(SUM($AW392:BT392)<0,0,IF(SUM($AX392:BT392)+BT392>$AW392,$AW392-SUM($AX392:BT392),BT392))","v":0},{"$f":"IF(SUM($AW392:BU392)<0,0,IF(SUM($AX392:BU392)+BU392>$AW392,$AW392-SUM($AX392:BU392),BU392))","v":0},{"$f":"IF(SUM($AW392:BV392)<0,0,IF(SUM($AX392:BV392)+BV392>$AW392,$AW392-SUM($AX392:BV392),BV392))","v":0},{"$f":"IF(SUM($AW392:BW392)<0,0,IF(SUM($AX392:BW392)+BW392>$AW392,$AW392-SUM($AX392:BW392),BW392))","v":0},{"$f":"IF(SUM($AW392:BX392)<0,0,IF(SUM($AX392:BX392)+BX392>$AW392,$AW392-SUM($AX392:BX392),BX392))","v":0},{"$f":"IF(SUM($AW392:BY392)<0,0,IF(SUM($AX392:BY392)+BY392>$AW392,$AW392-SUM($AX392:BY392),BY392))","v":0},{"$f":"IF(SUM($AW392:BZ392)<0,0,IF(SUM($AX392:BZ392)+BZ392>$AW392,$AW392-SUM($AX392:BZ392),BZ392))","v":0},{"$f":"IF(SUM($AW392:CA392)<0,0,IF(SUM($AX392:CA392)+CA392>$AW392,$AW392-SUM($AX392:CA392),CA392))","v":0},{"$f":"IF(SUM($AW392:CB392)<0,0,IF(SUM($AX392:CB392)+CB392>$AW392,$AW392-SUM($AX392:CB392),CB392))","v":0},{"$f":"IF(SUM($AW392:CC392)<0,0,IF(SUM($AX392:CC392)+CC392>$AW392,$AW392-SUM($AX392:CC392),CC392))","v":0},{"$f":"IF(SUM($AW392:CD392)<0,0,IF(SUM($AX392:CD392)+CD392>$AW392,$AW392-SUM($AX392:CD392),CD392))","v":0},{"$f":"IF(SUM($AW392:CE392)<0,0,IF(SUM($AX392:CE392)+CE392>$AW392,$AW392-SUM($AX392:CE392),CE392))","v":0},{"$f":"IF(SUM($AW392:CF392)<0,0,IF(SUM($AX392:CF392)+CF392>$AW392,$AW392-SUM($AX392:CF392),CF392))","v":0},{"$f":"IF(SUM($AW392:CG392)<0,0,IF(SUM($AX392:CG392)+CG392>$AW392,$AW392-SUM($AX392:CG392),CG392))","v":0},{"$f":"IF(SUM($AW392:CH392)<0,0,IF(SUM($AX392:CH392)+CH392>$AW392,$AW392-SUM($AX392:CH392),CH392))","v":0},{"$f":"IF(SUM($AW392:CI392)<0,0,IF(SUM($AX392:CI392)+CI392>$AW392,$AW392-SUM($AX392:CI392),CI392))","v":0},{"$f":"IF(SUM($AW392:CJ392)<0,0,IF(SUM($AX392:CJ392)+CJ392>$AW392,$AW392-SUM($AX392:CJ392),CJ392))","v":0},{"$f":"IF(SUM($AW392:CK392)<0,0,IF(SUM($AX392:CK392)+CK392>$AW392,$AW392-SUM($AX392:CK392),CK392))","v":0},{"$f":"IF(SUM($AW392:CL392)<0,0,IF(SUM($AX392:CL392)+CL392>$AW392,$AW392-SUM($AX392:CL392),CL392))","v":0},{"$f":"IF(SUM($AW392:CM392)<0,0,IF(SUM($AX392:CM392)+CM392>$AW392,$AW392-SUM($AX392:CM392),CM392))","v":0},{"$f":"IF(SUM($AW392:CN392)<0,0,IF(SUM($AX392:CN392)+CN392>$AW392,$AW392-SUM($AX392:CN392),CN392))","v":0},{"$f":"IF(SUM($AW392:CO392)<0,0,IF(SUM($AX392:CO392)+CO392>$AW392,$AW392-SUM($AX392:CO392),CO392))","v":0},{"$f":"IF(SUM($AW392:CP392)<0,0,IF(SUM($AX392:CP392)+CP392>$AW392,$AW392-SUM($AX392:CP392),CP392))","v":0},{"$f":"IF(SUM($AW392:CQ392)<0,0,IF(SUM($AX392:CQ392)+CQ392>$AW392,$AW392-SUM($AX392:CQ392),CQ392))","v":0},{"$f":"IF(SUM($AW392:CR392)<0,0,IF(SUM($AX392:CR392)+CR392>$AW392,$AW392-SUM($AX392:CR392),CR392))","v":0},{"$f":"IF(SUM($AW392:CS392)<0,0,IF(SUM($AX392:CS392)+CS392>$AW392,$AW392-SUM($AX392:CS392),CS392))","v":0},{"$f":"IF(SUM($AW392:CT392)<0,0,IF(SUM($AX392:CT392)+CT392>$AW392,$AW392-SUM($AX392:CT392),CT392))","v":0},{"$f":"IF(SUM($AW392:CU392)<0,0,IF(SUM($AX392:CU392)+CU392>$AW392,$AW392-SUM($AX392:CU392),CU392))","v":0},{"$f":"IF(SUM($AW392:CV392)<0,0,IF(SUM($AX392:CV392)+CV392>$AW392,$AW392-SUM($AX392:CV392),CV392))","v":0},{"$f":"IF(SUM($AW392:CW392)<0,0,IF(SUM($AX392:CW392)+CW392>$AW392,$AW392-SUM($AX392:CW392),CW392))","v":0},{"$f":"IF(SUM($AW392:CX392)<0,0,IF(SUM($AX392:CX392)+CX392>$AW392,$AW392-SUM($AX392:CX392),CX392))","v":0},{"$f":"IF(SUM($AW392:CY392)<0,0,IF(SUM($AX392:CY392)+CY392>$AW392,$AW392-SUM($AX392:CY392),CY392))","v":0},{"$f":"IF(SUM($AW392:CZ392)<0,0,IF(SUM($AX392:CZ392)+CZ392>$AW392,$AW392-SUM($AX392:CZ392),CZ392))","v":0},{"$f":"IF(SUM($AW392:DA392)<0,0,IF(SUM($AX392:DA392)+DA392>$AW392,$AW392-SUM($AX392:DA392),DA392))","v":0},{"$f":"IF(SUM($AW392:DB392)<0,0,IF(SUM($AX392:DB392)+DB392>$AW392,$AW392-SUM($AX392:DB392),DB392))","v":0},{"$f":"IF(SUM($AW392:DC392)<0,0,IF(SUM($AX392:DC392)+DC392>$AW392,$AW392-SUM($AX392:DC392),DC392))","v":0},{"$f":"IF(SUM($AW392:DD392)<0,0,IF(SUM($AX392:DD392)+DD392>$AW392,$AW392-SUM($AX392:DD392),DD392))","v":0},{"$f":"IF(SUM($AW392:DE392)<0,0,IF(SUM($AX392:DE392)+DE392>$AW392,$AW392-SUM($AX392:DE392),DE392))","v":0},{"$f":"IF(SUM($AW392:DF392)<0,0,IF(SUM($AX392:DF392)+DF392>$AW392,$AW392-SUM($AX392:DF392),DF392))","v":0},{"$f":"IF(SUM($AW392:DG392)<0,0,IF(SUM($AX392:DG392)+DG392>$AW392,$AW392-SUM($AX392:DG392),DG392))","v":0},{"$f":"IF(SUM($AW392:DH392)<0,0,IF(SUM($AX392:DH392)+DH392>$AW392,$AW392-SUM($AX392:DH392),DH392))","v":0},{"$f":"IF(SUM($AW392:DI392)<0,0,IF(SUM($AX392:DI392)+DI392>$AW392,$AW392-SUM($AX392:DI392),DI392))","v":0},{"$f":"IF(SUM($AW392:DJ392)<0,0,IF(SUM($AX392:DJ392)+DJ392>$AW392,$AW392-SUM($AX392:DJ392),DJ392))","v":0},{"$f":"IF(SUM($AW392:DK392)<0,0,IF(SUM($AX392:DK392)+DK392>$AW392,$AW392-SUM($AX392:DK392),DK392))","v":0},{"$f":"IF(SUM($AW392:DL392)<0,0,IF(SUM($AX392:DL392)+DL392>$AW392,$AW392-SUM($AX392:DL392),DL392))","v":0},{"$f":"IF(SUM($AW392:DM392)<0,0,IF(SUM($AX392:DM392)+DM392>$AW392,$AW392-SUM($AX392:DM392),DM392))","v":0},{"$f":"IF(SUM($AW392:DN392)<0,0,IF(SUM($AX392:DN392)+DN392>$AW392,$AW392-SUM($AX392:DN392),DN392))","v":0},{"$f":"IF(SUM($AW392:DO392)<0,0,IF(SUM($AX392:DO392)+DO392>$AW392,$AW392-SUM($AX392:DO392),DO392))","v":0},{"$f":"IF(SUM($AW392:DP392)<0,0,IF(SUM($AX392:DP392)+DP392>$AW392,$AW392-SUM($AX392:DP392),DP392))","v":0},{"$f":"IF(SUM($AW392:DQ392)<0,0,IF(SUM($AX392:DQ392)+DQ392>$AW392,$AW392-SUM($AX392:DQ392),DQ392))","v":0},{"$f":"IF(SUM($AW392:DR392)<0,0,IF(SUM($AX392:DR392)+DR392>$AW392,$AW392-SUM($AX392:DR392),DR392))","v":0},{"$f":"IF(SUM($AW392:DS392)<0,0,IF(SUM($AX392:DS392)+DS392>$AW392,$AW392-SUM($AX392:DS392),DS392))","v":0},{"$f":"IF(SUM($AW392:DT392)<0,0,IF(SUM($AX392:DT392)+DT392>$AW392,$AW392-SUM($AX392:DT392),DT392))","v":0},{"$f":"IF(SUM($AW392:DU392)<0,0,IF(SUM($AX392:DU392)+DU392>$AW392,$AW392-SUM($AX392:DU392),DU392))","v":0},{"$f":"IF(SUM($AW392:DV392)<0,0,IF(SUM($AX392:DV392)+DV392>$AW392,$AW392-SUM($AX392:DV392),DV392))","v":0},{"$f":"IF(SUM($AW392:DW392)<0,0,IF(SUM($AX392:DW392)+DW392>$AW392,$AW392-SUM($AX392:DW392),DW392))","v":0},{"$f":"IF(SUM($AW392:DX392)<0,0,IF(SUM($AX392:DX392)+DX392>$AW392,$AW392-SUM($AX392:DX392),DX392))","v":0},{"$f":"IF(SUM($AW392:DY392)<0,0,IF(SUM($AX392:DY392)+DY392>$AW392,$AW392-SUM($AX392:DY392),DY392))","v":0},{"$f":"IF(SUM($AW392:DZ392)<0,0,IF(SUM($AX392:DZ392)+DZ392>$AW392,$AW392-SUM($AX392:DZ392),DZ392))","v":0},{"$f":"IF(SUM($AW392:EA392)<0,0,IF(SUM($AX392:EA392)+EA392>$AW392,$AW392-SUM($AX392:EA392),EA392))","v":0},{"$f":"IF(SUM($AW392:EB392)<0,0,IF(SUM($AX392:EB392)+EB392>$AW392,$AW392-SUM($AX392:EB392),EB392))","v":0},{"$f":"IF(SUM($AW392:EC392)<0,0,IF(SUM($AX392:EC392)+EC392>$AW392,$AW392-SUM($AX392:EC392),EC392))","v":0},{"$f":"IF(SUM($AW392:ED392)<0,0,IF(SUM($AX392:ED392)+ED392>$AW392,$AW392-SUM($AX392:ED392),ED392))","v":0},{"$f":"IF(SUM($AW392:EE392)<0,0,IF(SUM($AX392:EE392)+EE392>$AW392,$AW392-SUM($AX392:EE392),EE392))","v":0},{"$f":"IF(SUM($AW392:EF392)<0,0,IF(SUM($AX392:EF392)+EF392>$AW392,$AW392-SUM($AX392:EF392),EF392))","v":0},{"$f":"IF(SUM($AW392:EG392)<0,0,IF(SUM($AX392:EG392)+EG392>$AW392,$AW392-SUM($AX392:EG392),EG392))","v":0},{"$f":"IF(SUM($AW392:EH392)<0,0,IF(SUM($AX392:EH392)+EH392>$AW392,$AW392-SUM($AX392:EH392),EH392))","v":0},{"$f":"IF(SUM($AW392:EI392)<0,0,IF(SUM($AX392:EI392)+EI392>$AW392,$AW392-SUM($AX392:EI392),EI392))","v":0},{"$f":"IF(SUM($AW392:EJ392)<0,0,IF(SUM($AX392:EJ392)+EJ392>$AW392,$AW392-SUM($AX392:EJ392),EJ392))","v":0},{"$f":"IF(SUM($AW392:EK392)<0,0,IF(SUM($AX392:EK392)+EK392>$AW392,$AW392-SUM($AX392:EK392),EK392))","v":0},{"$f":"IF(SUM($AW392:EL392)<0,0,IF(SUM($AX392:EL392)+EL392>$AW392,$AW392-SUM($AX392:EL392),EL392))","v":0},{"$f":"IF(SUM($AW392:EM392)<0,0,IF(SUM($AX392:EM392)+EM392>$AW392,$AW392-SUM($AX392:EM392),EM392))","v":0},{"$f":"IF(SUM($AW392:EN392)<0,0,IF(SUM($AX392:EN392)+EN392>$AW392,$AW392-SUM($AX392:EN392),EN392))","v":0},{"$f":"IF(SUM($AW392:EO392)<0,0,IF(SUM($AX392:EO392)+EO392>$AW392,$AW392-SUM($AX392:EO392),EO392))","v":0},{"$f":"IF(SUM($AW392:EP392)<0,0,IF(SUM($AX392:EP392)+EP392>$AW392,$AW392-SUM($AX392:EP392),EP392))","v":0},{"$f":"IF(SUM($AW392:EQ392)<0,0,IF(SUM($AX392:EQ392)+EQ392>$AW392,$AW392-SUM($AX392:EQ392),EQ392))","v":0},{"$f":"IF(SUM($AW392:ER392)<0,0,IF(SUM($AX392:ER392)+ER392>$AW392,$AW392-SUM($AX392:ER392),ER392))","v":0},{"$f":"IF(SUM($AW392:ES392)<0,0,IF(SUM($AX392:ES392)+ES392>$AW392,$AW392-SUM($AX392:ES392),ES392))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AJ393:AJ393)+AJ393>$AI29,$AI29-SUM($AJ393:AJ393),AJ393)","v":0},{"$f":"IF(SUM($AJ393:AK393)+AK393>$AI29,$AI29-SUM($AJ393:AK393),AK393)","v":0},{"$f":"IF(SUM($AJ393:AL393)+AL393>$AI29,$AI29-SUM($AJ393:AL393),AL393)","v":0},{"$f":"IF(SUM($AJ393:AM393)+AM393>$AI29,$AI29-SUM($AJ393:AM393),AM393)","v":0},{"$f":"IF(SUM($AJ393:AN393)+AN393>$AI29,$AI29-SUM($AJ393:AN393),AN393)","v":0},{"$f":"IF(SUM($AJ393:AO393)+AO393>$AI29,$AI29-SUM($AJ393:AO393),AO393)","v":0},{"$f":"IF(SUM($AJ393:AP393)+AP393>$AI29,$AI29-SUM($AJ393:AP393),AP393)","v":0},{"$f":"IF(SUM($AJ393:AQ393)+AQ393>$AI29,$AI29-SUM($AJ393:AQ393),AQ393)","v":0},{"$f":"IF(SUM($AJ393:AR393)+AR393>$AI29,$AI29-SUM($AJ393:AR393),AR393)","v":0},{"$f":"IF(SUM($AJ393:AS393)+AS393>$AI29,$AI29-SUM($AJ393:AS393),AS393)","v":0},{"$f":"IF(SUM($AJ393:AT393)+AT393>$AI29,$AI29-SUM($AJ393:AT393),AT393)","v":0},{"$f":"IF(SUM($AJ393:AU393)+AU393>$AI29,$AI29-SUM($AJ393:AU393),AU393)","v":0},0,0,{"$f":"IF(SUM($AW393:AX393)<0,0,IF(SUM($AX393:AX393)+AX393>$AW393,$AW393-SUM($AX393:AX393),AX393))","v":0},{"$f":"IF(SUM($AW393:AY393)<0,0,IF(SUM($AX393:AY393)+AY393>$AW393,$AW393-SUM($AX393:AY393),AY393))","v":0},{"$f":"IF(SUM($AW393:AZ393)<0,0,IF(SUM($AX393:AZ393)+AZ393>$AW393,$AW393-SUM($AX393:AZ393),AZ393))","v":0},{"$f":"IF(SUM($AW393:BA393)<0,0,IF(SUM($AX393:BA393)+BA393>$AW393,$AW393-SUM($AX393:BA393),BA393))","v":0},{"$f":"IF(SUM($AW393:BB393)<0,0,IF(SUM($AX393:BB393)+BB393>$AW393,$AW393-SUM($AX393:BB393),BB393))","v":0},{"$f":"IF(SUM($AW393:BC393)<0,0,IF(SUM($AX393:BC393)+BC393>$AW393,$AW393-SUM($AX393:BC393),BC393))","v":0},{"$f":"IF(SUM($AW393:BD393)<0,0,IF(SUM($AX393:BD393)+BD393>$AW393,$AW393-SUM($AX393:BD393),BD393))","v":0},{"$f":"IF(SUM($AW393:BE393)<0,0,IF(SUM($AX393:BE393)+BE393>$AW393,$AW393-SUM($AX393:BE393),BE393))","v":0},{"$f":"IF(SUM($AW393:BF393)<0,0,IF(SUM($AX393:BF393)+BF393>$AW393,$AW393-SUM($AX393:BF393),BF393))","v":0},{"$f":"IF(SUM($AW393:BG393)<0,0,IF(SUM($AX393:BG393)+BG393>$AW393,$AW393-SUM($AX393:BG393),BG393))","v":0},{"$f":"IF(SUM($AW393:BH393)<0,0,IF(SUM($AX393:BH393)+BH393>$AW393,$AW393-SUM($AX393:BH393),BH393))","v":0},{"$f":"IF(SUM($AW393:BI393)<0,0,IF(SUM($AX393:BI393)+BI393>$AW393,$AW393-SUM($AX393:BI393),BI393))","v":0},{"$f":"IF(SUM($AW393:BJ393)<0,0,IF(SUM($AX393:BJ393)+BJ393>$AW393,$AW393-SUM($AX393:BJ393),BJ393))","v":0},{"$f":"IF(SUM($AW393:BK393)<0,0,IF(SUM($AX393:BK393)+BK393>$AW393,$AW393-SUM($AX393:BK393),BK393))","v":0},{"$f":"IF(SUM($AW393:BL393)<0,0,IF(SUM($AX393:BL393)+BL393>$AW393,$AW393-SUM($AX393:BL393),BL393))","v":0},{"$f":"IF(SUM($AW393:BM393)<0,0,IF(SUM($AX393:BM393)+BM393>$AW393,$AW393-SUM($AX393:BM393),BM393))","v":0},{"$f":"IF(SUM($AW393:BN393)<0,0,IF(SUM($AX393:BN393)+BN393>$AW393,$AW393-SUM($AX393:BN393),BN393))","v":0},{"$f":"IF(SUM($AW393:BO393)<0,0,IF(SUM($AX393:BO393)+BO393>$AW393,$AW393-SUM($AX393:BO393),BO393))","v":0},{"$f":"IF(SUM($AW393:BP393)<0,0,IF(SUM($AX393:BP393)+BP393>$AW393,$AW393-SUM($AX393:BP393),BP393))","v":0},{"$f":"IF(SUM($AW393:BQ393)<0,0,IF(SUM($AX393:BQ393)+BQ393>$AW393,$AW393-SUM($AX393:BQ393),BQ393))","v":0},{"$f":"IF(SUM($AW393:BR393)<0,0,IF(SUM($AX393:BR393)+BR393>$AW393,$AW393-SUM($AX393:BR393),BR393))","v":0},{"$f":"IF(SUM($AW393:BS393)<0,0,IF(SUM($AX393:BS393)+BS393>$AW393,$AW393-SUM($AX393:BS393),BS393))","v":0},{"$f":"IF(SUM($AW393:BT393)<0,0,IF(SUM($AX393:BT393)+BT393>$AW393,$AW393-SUM($AX393:BT393),BT393))","v":0},{"$f":"IF(SUM($AW393:BU393)<0,0,IF(SUM($AX393:BU393)+BU393>$AW393,$AW393-SUM($AX393:BU393),BU393))","v":0},{"$f":"IF(SUM($AW393:BV393)<0,0,IF(SUM($AX393:BV393)+BV393>$AW393,$AW393-SUM($AX393:BV393),BV393))","v":0},{"$f":"IF(SUM($AW393:BW393)<0,0,IF(SUM($AX393:BW393)+BW393>$AW393,$AW393-SUM($AX393:BW393),BW393))","v":0},{"$f":"IF(SUM($AW393:BX393)<0,0,IF(SUM($AX393:BX393)+BX393>$AW393,$AW393-SUM($AX393:BX393),BX393))","v":0},{"$f":"IF(SUM($AW393:BY393)<0,0,IF(SUM($AX393:BY393)+BY393>$AW393,$AW393-SUM($AX393:BY393),BY393))","v":0},{"$f":"IF(SUM($AW393:BZ393)<0,0,IF(SUM($AX393:BZ393)+BZ393>$AW393,$AW393-SUM($AX393:BZ393),BZ393))","v":0},{"$f":"IF(SUM($AW393:CA393)<0,0,IF(SUM($AX393:CA393)+CA393>$AW393,$AW393-SUM($AX393:CA393),CA393))","v":0},{"$f":"IF(SUM($AW393:CB393)<0,0,IF(SUM($AX393:CB393)+CB393>$AW393,$AW393-SUM($AX393:CB393),CB393))","v":0},{"$f":"IF(SUM($AW393:CC393)<0,0,IF(SUM($AX393:CC393)+CC393>$AW393,$AW393-SUM($AX393:CC393),CC393))","v":0},{"$f":"IF(SUM($AW393:CD393)<0,0,IF(SUM($AX393:CD393)+CD393>$AW393,$AW393-SUM($AX393:CD393),CD393))","v":0},{"$f":"IF(SUM($AW393:CE393)<0,0,IF(SUM($AX393:CE393)+CE393>$AW393,$AW393-SUM($AX393:CE393),CE393))","v":0},{"$f":"IF(SUM($AW393:CF393)<0,0,IF(SUM($AX393:CF393)+CF393>$AW393,$AW393-SUM($AX393:CF393),CF393))","v":0},{"$f":"IF(SUM($AW393:CG393)<0,0,IF(SUM($AX393:CG393)+CG393>$AW393,$AW393-SUM($AX393:CG393),CG393))","v":0},{"$f":"IF(SUM($AW393:CH393)<0,0,IF(SUM($AX393:CH393)+CH393>$AW393,$AW393-SUM($AX393:CH393),CH393))","v":0},{"$f":"IF(SUM($AW393:CI393)<0,0,IF(SUM($AX393:CI393)+CI393>$AW393,$AW393-SUM($AX393:CI393),CI393))","v":0},{"$f":"IF(SUM($AW393:CJ393)<0,0,IF(SUM($AX393:CJ393)+CJ393>$AW393,$AW393-SUM($AX393:CJ393),CJ393))","v":0},{"$f":"IF(SUM($AW393:CK393)<0,0,IF(SUM($AX393:CK393)+CK393>$AW393,$AW393-SUM($AX393:CK393),CK393))","v":0},{"$f":"IF(SUM($AW393:CL393)<0,0,IF(SUM($AX393:CL393)+CL393>$AW393,$AW393-SUM($AX393:CL393),CL393))","v":0},{"$f":"IF(SUM($AW393:CM393)<0,0,IF(SUM($AX393:CM393)+CM393>$AW393,$AW393-SUM($AX393:CM393),CM393))","v":0},{"$f":"IF(SUM($AW393:CN393)<0,0,IF(SUM($AX393:CN393)+CN393>$AW393,$AW393-SUM($AX393:CN393),CN393))","v":0},{"$f":"IF(SUM($AW393:CO393)<0,0,IF(SUM($AX393:CO393)+CO393>$AW393,$AW393-SUM($AX393:CO393),CO393))","v":0},{"$f":"IF(SUM($AW393:CP393)<0,0,IF(SUM($AX393:CP393)+CP393>$AW393,$AW393-SUM($AX393:CP393),CP393))","v":0},{"$f":"IF(SUM($AW393:CQ393)<0,0,IF(SUM($AX393:CQ393)+CQ393>$AW393,$AW393-SUM($AX393:CQ393),CQ393))","v":0},{"$f":"IF(SUM($AW393:CR393)<0,0,IF(SUM($AX393:CR393)+CR393>$AW393,$AW393-SUM($AX393:CR393),CR393))","v":0},{"$f":"IF(SUM($AW393:CS393)<0,0,IF(SUM($AX393:CS393)+CS393>$AW393,$AW393-SUM($AX393:CS393),CS393))","v":0},{"$f":"IF(SUM($AW393:CT393)<0,0,IF(SUM($AX393:CT393)+CT393>$AW393,$AW393-SUM($AX393:CT393),CT393))","v":0},{"$f":"IF(SUM($AW393:CU393)<0,0,IF(SUM($AX393:CU393)+CU393>$AW393,$AW393-SUM($AX393:CU393),CU393))","v":0},{"$f":"IF(SUM($AW393:CV393)<0,0,IF(SUM($AX393:CV393)+CV393>$AW393,$AW393-SUM($AX393:CV393),CV393))","v":0},{"$f":"IF(SUM($AW393:CW393)<0,0,IF(SUM($AX393:CW393)+CW393>$AW393,$AW393-SUM($AX393:CW393),CW393))","v":0},{"$f":"IF(SUM($AW393:CX393)<0,0,IF(SUM($AX393:CX393)+CX393>$AW393,$AW393-SUM($AX393:CX393),CX393))","v":0},{"$f":"IF(SUM($AW393:CY393)<0,0,IF(SUM($AX393:CY393)+CY393>$AW393,$AW393-SUM($AX393:CY393),CY393))","v":0},{"$f":"IF(SUM($AW393:CZ393)<0,0,IF(SUM($AX393:CZ393)+CZ393>$AW393,$AW393-SUM($AX393:CZ393),CZ393))","v":0},{"$f":"IF(SUM($AW393:DA393)<0,0,IF(SUM($AX393:DA393)+DA393>$AW393,$AW393-SUM($AX393:DA393),DA393))","v":0},{"$f":"IF(SUM($AW393:DB393)<0,0,IF(SUM($AX393:DB393)+DB393>$AW393,$AW393-SUM($AX393:DB393),DB393))","v":0},{"$f":"IF(SUM($AW393:DC393)<0,0,IF(SUM($AX393:DC393)+DC393>$AW393,$AW393-SUM($AX393:DC393),DC393))","v":0},{"$f":"IF(SUM($AW393:DD393)<0,0,IF(SUM($AX393:DD393)+DD393>$AW393,$AW393-SUM($AX393:DD393),DD393))","v":0},{"$f":"IF(SUM($AW393:DE393)<0,0,IF(SUM($AX393:DE393)+DE393>$AW393,$AW393-SUM($AX393:DE393),DE393))","v":0},{"$f":"IF(SUM($AW393:DF393)<0,0,IF(SUM($AX393:DF393)+DF393>$AW393,$AW393-SUM($AX393:DF393),DF393))","v":0},{"$f":"IF(SUM($AW393:DG393)<0,0,IF(SUM($AX393:DG393)+DG393>$AW393,$AW393-SUM($AX393:DG393),DG393))","v":0},{"$f":"IF(SUM($AW393:DH393)<0,0,IF(SUM($AX393:DH393)+DH393>$AW393,$AW393-SUM($AX393:DH393),DH393))","v":0},{"$f":"IF(SUM($AW393:DI393)<0,0,IF(SUM($AX393:DI393)+DI393>$AW393,$AW393-SUM($AX393:DI393),DI393))","v":0},{"$f":"IF(SUM($AW393:DJ393)<0,0,IF(SUM($AX393:DJ393)+DJ393>$AW393,$AW393-SUM($AX393:DJ393),DJ393))","v":0},{"$f":"IF(SUM($AW393:DK393)<0,0,IF(SUM($AX393:DK393)+DK393>$AW393,$AW393-SUM($AX393:DK393),DK393))","v":0},{"$f":"IF(SUM($AW393:DL393)<0,0,IF(SUM($AX393:DL393)+DL393>$AW393,$AW393-SUM($AX393:DL393),DL393))","v":0},{"$f":"IF(SUM($AW393:DM393)<0,0,IF(SUM($AX393:DM393)+DM393>$AW393,$AW393-SUM($AX393:DM393),DM393))","v":0},{"$f":"IF(SUM($AW393:DN393)<0,0,IF(SUM($AX393:DN393)+DN393>$AW393,$AW393-SUM($AX393:DN393),DN393))","v":0},{"$f":"IF(SUM($AW393:DO393)<0,0,IF(SUM($AX393:DO393)+DO393>$AW393,$AW393-SUM($AX393:DO393),DO393))","v":0},{"$f":"IF(SUM($AW393:DP393)<0,0,IF(SUM($AX393:DP393)+DP393>$AW393,$AW393-SUM($AX393:DP393),DP393))","v":0},{"$f":"IF(SUM($AW393:DQ393)<0,0,IF(SUM($AX393:DQ393)+DQ393>$AW393,$AW393-SUM($AX393:DQ393),DQ393))","v":0},{"$f":"IF(SUM($AW393:DR393)<0,0,IF(SUM($AX393:DR393)+DR393>$AW393,$AW393-SUM($AX393:DR393),DR393))","v":0},{"$f":"IF(SUM($AW393:DS393)<0,0,IF(SUM($AX393:DS393)+DS393>$AW393,$AW393-SUM($AX393:DS393),DS393))","v":0},{"$f":"IF(SUM($AW393:DT393)<0,0,IF(SUM($AX393:DT393)+DT393>$AW393,$AW393-SUM($AX393:DT393),DT393))","v":0},{"$f":"IF(SUM($AW393:DU393)<0,0,IF(SUM($AX393:DU393)+DU393>$AW393,$AW393-SUM($AX393:DU393),DU393))","v":0},{"$f":"IF(SUM($AW393:DV393)<0,0,IF(SUM($AX393:DV393)+DV393>$AW393,$AW393-SUM($AX393:DV393),DV393))","v":0},{"$f":"IF(SUM($AW393:DW393)<0,0,IF(SUM($AX393:DW393)+DW393>$AW393,$AW393-SUM($AX393:DW393),DW393))","v":0},{"$f":"IF(SUM($AW393:DX393)<0,0,IF(SUM($AX393:DX393)+DX393>$AW393,$AW393-SUM($AX393:DX393),DX393))","v":0},{"$f":"IF(SUM($AW393:DY393)<0,0,IF(SUM($AX393:DY393)+DY393>$AW393,$AW393-SUM($AX393:DY393),DY393))","v":0},{"$f":"IF(SUM($AW393:DZ393)<0,0,IF(SUM($AX393:DZ393)+DZ393>$AW393,$AW393-SUM($AX393:DZ393),DZ393))","v":0},{"$f":"IF(SUM($AW393:EA393)<0,0,IF(SUM($AX393:EA393)+EA393>$AW393,$AW393-SUM($AX393:EA393),EA393))","v":0},{"$f":"IF(SUM($AW393:EB393)<0,0,IF(SUM($AX393:EB393)+EB393>$AW393,$AW393-SUM($AX393:EB393),EB393))","v":0},{"$f":"IF(SUM($AW393:EC393)<0,0,IF(SUM($AX393:EC393)+EC393>$AW393,$AW393-SUM($AX393:EC393),EC393))","v":0},{"$f":"IF(SUM($AW393:ED393)<0,0,IF(SUM($AX393:ED393)+ED393>$AW393,$AW393-SUM($AX393:ED393),ED393))","v":0},{"$f":"IF(SUM($AW393:EE393)<0,0,IF(SUM($AX393:EE393)+EE393>$AW393,$AW393-SUM($AX393:EE393),EE393))","v":0},{"$f":"IF(SUM($AW393:EF393)<0,0,IF(SUM($AX393:EF393)+EF393>$AW393,$AW393-SUM($AX393:EF393),EF393))","v":0},{"$f":"IF(SUM($AW393:EG393)<0,0,IF(SUM($AX393:EG393)+EG393>$AW393,$AW393-SUM($AX393:EG393),EG393))","v":0},{"$f":"IF(SUM($AW393:EH393)<0,0,IF(SUM($AX393:EH393)+EH393>$AW393,$AW393-SUM($AX393:EH393),EH393))","v":0},{"$f":"IF(SUM($AW393:EI393)<0,0,IF(SUM($AX393:EI393)+EI393>$AW393,$AW393-SUM($AX393:EI393),EI393))","v":0},{"$f":"IF(SUM($AW393:EJ393)<0,0,IF(SUM($AX393:EJ393)+EJ393>$AW393,$AW393-SUM($AX393:EJ393),EJ393))","v":0},{"$f":"IF(SUM($AW393:EK393)<0,0,IF(SUM($AX393:EK393)+EK393>$AW393,$AW393-SUM($AX393:EK393),EK393))","v":0},{"$f":"IF(SUM($AW393:EL393)<0,0,IF(SUM($AX393:EL393)+EL393>$AW393,$AW393-SUM($AX393:EL393),EL393))","v":0},{"$f":"IF(SUM($AW393:EM393)<0,0,IF(SUM($AX393:EM393)+EM393>$AW393,$AW393-SUM($AX393:EM393),EM393))","v":0},{"$f":"IF(SUM($AW393:EN393)<0,0,IF(SUM($AX393:EN393)+EN393>$AW393,$AW393-SUM($AX393:EN393),EN393))","v":0},{"$f":"IF(SUM($AW393:EO393)<0,0,IF(SUM($AX393:EO393)+EO393>$AW393,$AW393-SUM($AX393:EO393),EO393))","v":0},{"$f":"IF(SUM($AW393:EP393)<0,0,IF(SUM($AX393:EP393)+EP393>$AW393,$AW393-SUM($AX393:EP393),EP393))","v":0},{"$f":"IF(SUM($AW393:EQ393)<0,0,IF(SUM($AX393:EQ393)+EQ393>$AW393,$AW393-SUM($AX393:EQ393),EQ393))","v":0},{"$f":"IF(SUM($AW393:ER393)<0,0,IF(SUM($AX393:ER393)+ER393>$AW393,$AW393-SUM($AX393:ER393),ER393))","v":0},{"$f":"IF(SUM($AW393:ES393)<0,0,IF(SUM($AX393:ES393)+ES393>$AW393,$AW393-SUM($AX393:ES393),ES393))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1837505977534509E-3,{"$f":"IF(SUM($AJ394:AJ394)+AJ394>$AI30,$AI30-SUM($AJ394:AJ394),AJ394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AK394)+AK394>$AI30,$AI30-SUM($AJ394:AK394),AK394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AL394)+AL394>$AI30,$AI30-SUM($AJ394:AL394),AL394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AM394)+AM394>$AI30,$AI30-SUM($AJ394:AM394),AM394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AN394)+AN394>$AI30,$AI30-SUM($AJ394:AN394),AN394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AO394)+AO394>$AI30,$AI30-SUM($AJ394:AO394),AO394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AP394)+AP394>$AI30,$AI30-SUM($AJ394:AP394),AP394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AQ394)+AQ394>$AI30,$AI30-SUM($AJ394:AQ394),AQ394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AR394)+AR394>$AI30,$AI30-SUM($AJ394:AR394),AR394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AS394)+AS394>$AI30,$AI30-SUM($AJ394:AS394),AS394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AT394)+AT394>$AI30,$AI30-SUM($AJ394:AT394),AT394)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AJ394:AU394)+AU394>$AI30,$AI30-SUM($AJ394:AU394),AU394)","v":4.1837505977534509E-3},1.7677322292051351E-3,2.6188625617853853E-4,{"$f":"IF(SUM($AW394:AX394)<0,0,IF(SUM($AX394:AX394)+AX394>$AW394,$AW394-SUM($AX394:AX394),AX394))","v":2.6188625617853853E-4},{"$f":"IF(SUM($AW394:AY394)<0,0,IF(SUM($AX394:AY394)+AY394>$AW394,$AW394-SUM($AX394:AY394),AY394))","v":2.6188625617853853E-4},{"$f":"IF(SUM($AW394:AZ394)<0,0,IF(SUM($AX394:AZ394)+AZ394>$AW394,$AW394-SUM($AX394:AZ394),AZ394))","v":2.6188625617853853E-4},{"$f":"IF(SUM($AW394:BA394)<0,0,IF(SUM($AX394:BA394)+BA394>$AW394,$AW394-SUM($AX394:BA394),BA394))","v":2.6188625617853853E-4},{"$f":"IF(SUM($AW394:BB394)<0,0,IF(SUM($AX394:BB394)+BB394>$AW394,$AW394-SUM($AX394:BB394),BB394))","v":2.6188625617853853E-4},{"$f":"IF(SUM($AW394:BC394)<0,0,IF(SUM($AX394:BC394)+BC394>$AW394,$AW394-SUM($AX394:BC394),BC394))","v":1.9641469213390402E-4},{"$f":"IF(SUM($AW394:BD394)<0,0,IF(SUM($AX394:BD394)+BD394>$AW394,$AW394-SUM($AX394:BD394),BD394))","v":0},{"$f":"IF(SUM($AW394:BE394)<0,0,IF(SUM($AX394:BE394)+BE394>$AW394,$AW394-SUM($AX394:BE394),BE394))","v":0},{"$f":"IF(SUM($AW394:BF394)<0,0,IF(SUM($AX394:BF394)+BF394>$AW394,$AW394-SUM($AX394:BF394),BF394))","v":0},{"$f":"IF(SUM($AW394:BG394)<0,0,IF(SUM($AX394:BG394)+BG394>$AW394,$AW394-SUM($AX394:BG394),BG394))","v":0},{"$f":"IF(SUM($AW394:BH394)<0,0,IF(SUM($AX394:BH394)+BH394>$AW394,$AW394-SUM($AX394:BH394),BH394))","v":0},{"$f":"IF(SUM($AW394:BI394)<0,0,IF(SUM($AX394:BI394)+BI394>$AW394,$AW394-SUM($AX394:BI394),BI394))","v":0},{"$f":"IF(SUM($AW394:BJ394)<0,0,IF(SUM($AX394:BJ394)+BJ394>$AW394,$AW394-SUM($AX394:BJ394),BJ394))","v":0},{"$f":"IF(SUM($AW394:BK394)<0,0,IF(SUM($AX394:BK394)+BK394>$AW394,$AW394-SUM($AX394:BK394),BK394))","v":0},{"$f":"IF(SUM($AW394:BL394)<0,0,IF(SUM($AX394:BL394)+BL394>$AW394,$AW394-SUM($AX394:BL394),BL394))","v":0},{"$f":"IF(SUM($AW394:BM394)<0,0,IF(SUM($AX394:BM394)+BM394>$AW394,$AW394-SUM($AX394:BM394),BM394))","v":0},{"$f":"IF(SUM($AW394:BN394)<0,0,IF(SUM($AX394:BN394)+BN394>$AW394,$AW394-SUM($AX394:BN394),BN394))","v":0},{"$f":"IF(SUM($AW394:BO394)<0,0,IF(SUM($AX394:BO394)+BO394>$AW394,$AW394-SUM($AX394:BO394),BO394))","v":0},{"$f":"IF(SUM($AW394:BP394)<0,0,IF(SUM($AX394:BP394)+BP394>$AW394,$AW394-SUM($AX394:BP394),BP394))","v":0},{"$f":"IF(SUM($AW394:BQ394)<0,0,IF(SUM($AX394:BQ394)+BQ394>$AW394,$AW394-SUM($AX394:BQ394),BQ394))","v":0},{"$f":"IF(SUM($AW394:BR394)<0,0,IF(SUM($AX394:BR394)+BR394>$AW394,$AW394-SUM($AX394:BR394),BR394))","v":0},{"$f":"IF(SUM($AW394:BS394)<0,0,IF(SUM($AX394:BS394)+BS394>$AW394,$AW394-SUM($AX394:BS394),BS394))","v":0},{"$f":"IF(SUM($AW394:BT394)<0,0,IF(SUM($AX394:BT394)+BT394>$AW394,$AW394-SUM($AX394:BT394),BT394))","v":0},{"$f":"IF(SUM($AW394:BU394)<0,0,IF(SUM($AX394:BU394)+BU394>$AW394,$AW394-SUM($AX394:BU394),BU394))","v":0},{"$f":"IF(SUM($AW394:BV394)<0,0,IF(SUM($AX394:BV394)+BV394>$AW394,$AW394-SUM($AX394:BV394),BV394))","v":0},{"$f":"IF(SUM($AW394:BW394)<0,0,IF(SUM($AX394:BW394)+BW394>$AW394,$AW394-SUM($AX394:BW394),BW394))","v":0},{"$f":"IF(SUM($AW394:BX394)<0,0,IF(SUM($AX394:BX394)+BX394>$AW394,$AW394-SUM($AX394:BX394),BX394))","v":0},{"$f":"IF(SUM($AW394:BY394)<0,0,IF(SUM($AX394:BY394)+BY394>$AW394,$AW394-SUM($AX394:BY394),BY394))","v":0},{"$f":"IF(SUM($AW394:BZ394)<0,0,IF(SUM($AX394:BZ394)+BZ394>$AW394,$AW394-SUM($AX394:BZ394),BZ394))","v":0},{"$f":"IF(SUM($AW394:CA394)<0,0,IF(SUM($AX394:CA394)+CA394>$AW394,$AW394-SUM($AX394:CA394),CA394))","v":0},{"$f":"IF(SUM($AW394:CB394)<0,0,IF(SUM($AX394:CB394)+CB394>$AW394,$AW394-SUM($AX394:CB394),CB394))","v":0},{"$f":"IF(SUM($AW394:CC394)<0,0,IF(SUM($AX394:CC394)+CC394>$AW394,$AW394-SUM($AX394:CC394),CC394))","v":0},{"$f":"IF(SUM($AW394:CD394)<0,0,IF(SUM($AX394:CD394)+CD394>$AW394,$AW394-SUM($AX394:CD394),CD394))","v":0},{"$f":"IF(SUM($AW394:CE394)<0,0,IF(SUM($AX394:CE394)+CE394>$AW394,$AW394-SUM($AX394:CE394),CE394))","v":0},{"$f":"IF(SUM($AW394:CF394)<0,0,IF(SUM($AX394:CF394)+CF394>$AW394,$AW394-SUM($AX394:CF394),CF394))","v":0},{"$f":"IF(SUM($AW394:CG394)<0,0,IF(SUM($AX394:CG394)+CG394>$AW394,$AW394-SUM($AX394:CG394),CG394))","v":0},{"$f":"IF(SUM($AW394:CH394)<0,0,IF(SUM($AX394:CH394)+CH394>$AW394,$AW394-SUM($AX394:CH394),CH394))","v":0},{"$f":"IF(SUM($AW394:CI394)<0,0,IF(SUM($AX394:CI394)+CI394>$AW394,$AW394-SUM($AX394:CI394),CI394))","v":0},{"$f":"IF(SUM($AW394:CJ394)<0,0,IF(SUM($AX394:CJ394)+CJ394>$AW394,$AW394-SUM($AX394:CJ394),CJ394))","v":0},{"$f":"IF(SUM($AW394:CK394)<0,0,IF(SUM($AX394:CK394)+CK394>$AW394,$AW394-SUM($AX394:CK394),CK394))","v":0},{"$f":"IF(SUM($AW394:CL394)<0,0,IF(SUM($AX394:CL394)+CL394>$AW394,$AW394-SUM($AX394:CL394),CL394))","v":0},{"$f":"IF(SUM($AW394:CM394)<0,0,IF(SUM($AX394:CM394)+CM394>$AW394,$AW394-SUM($AX394:CM394),CM394))","v":0},{"$f":"IF(SUM($AW394:CN394)<0,0,IF(SUM($AX394:CN394)+CN394>$AW394,$AW394-SUM($AX394:CN394),CN394))","v":0},{"$f":"IF(SUM($AW394:CO394)<0,0,IF(SUM($AX394:CO394)+CO394>$AW394,$AW394-SUM($AX394:CO394),CO394))","v":0},{"$f":"IF(SUM($AW394:CP394)<0,0,IF(SUM($AX394:CP394)+CP394>$AW394,$AW394-SUM($AX394:CP394),CP394))","v":0},{"$f":"IF(SUM($AW394:CQ394)<0,0,IF(SUM($AX394:CQ394)+CQ394>$AW394,$AW394-SUM($AX394:CQ394),CQ394))","v":0},{"$f":"IF(SUM($AW394:CR394)<0,0,IF(SUM($AX394:CR394)+CR394>$AW394,$AW394-SUM($AX394:CR394),CR394))","v":0},{"$f":"IF(SUM($AW394:CS394)<0,0,IF(SUM($AX394:CS394)+CS394>$AW394,$AW394-SUM($AX394:CS394),CS394))","v":0},{"$f":"IF(SUM($AW394:CT394)<0,0,IF(SUM($AX394:CT394)+CT394>$AW394,$AW394-SUM($AX394:CT394),CT394))","v":0},{"$f":"IF(SUM($AW394:CU394)<0,0,IF(SUM($AX394:CU394)+CU394>$AW394,$AW394-SUM($AX394:CU394),CU394))","v":0},{"$f":"IF(SUM($AW394:CV394)<0,0,IF(SUM($AX394:CV394)+CV394>$AW394,$AW394-SUM($AX394:CV394),CV394))","v":0},{"$f":"IF(SUM($AW394:CW394)<0,0,IF(SUM($AX394:CW394)+CW394>$AW394,$AW394-SUM($AX394:CW394),CW394))","v":0},{"$f":"IF(SUM($AW394:CX394)<0,0,IF(SUM($AX394:CX394)+CX394>$AW394,$AW394-SUM($AX394:CX394),CX394))","v":0},{"$f":"IF(SUM($AW394:CY394)<0,0,IF(SUM($AX394:CY394)+CY394>$AW394,$AW394-SUM($AX394:CY394),CY394))","v":0},{"$f":"IF(SUM($AW394:CZ394)<0,0,IF(SUM($AX394:CZ394)+CZ394>$AW394,$AW394-SUM($AX394:CZ394),CZ394))","v":0},{"$f":"IF(SUM($AW394:DA394)<0,0,IF(SUM($AX394:DA394)+DA394>$AW394,$AW394-SUM($AX394:DA394),DA394))","v":0},{"$f":"IF(SUM($AW394:DB394)<0,0,IF(SUM($AX394:DB394)+DB394>$AW394,$AW394-SUM($AX394:DB394),DB394))","v":0},{"$f":"IF(SUM($AW394:DC394)<0,0,IF(SUM($AX394:DC394)+DC394>$AW394,$AW394-SUM($AX394:DC394),DC394))","v":0},{"$f":"IF(SUM($AW394:DD394)<0,0,IF(SUM($AX394:DD394)+DD394>$AW394,$AW394-SUM($AX394:DD394),DD394))","v":0},{"$f":"IF(SUM($AW394:DE394)<0,0,IF(SUM($AX394:DE394)+DE394>$AW394,$AW394-SUM($AX394:DE394),DE394))","v":0},{"$f":"IF(SUM($AW394:DF394)<0,0,IF(SUM($AX394:DF394)+DF394>$AW394,$AW394-SUM($AX394:DF394),DF394))","v":0},{"$f":"IF(SUM($AW394:DG394)<0,0,IF(SUM($AX394:DG394)+DG394>$AW394,$AW394-SUM($AX394:DG394),DG394))","v":0},{"$f":"IF(SUM($AW394:DH394)<0,0,IF(SUM($AX394:DH394)+DH394>$AW394,$AW394-SUM($AX394:DH394),DH394))","v":0},{"$f":"IF(SUM($AW394:DI394)<0,0,IF(SUM($AX394:DI394)+DI394>$AW394,$AW394-SUM($AX394:DI394),DI394))","v":0},{"$f":"IF(SUM($AW394:DJ394)<0,0,IF(SUM($AX394:DJ394)+DJ394>$AW394,$AW394-SUM($AX394:DJ394),DJ394))","v":0},{"$f":"IF(SUM($AW394:DK394)<0,0,IF(SUM($AX394:DK394)+DK394>$AW394,$AW394-SUM($AX394:DK394),DK394))","v":0},{"$f":"IF(SUM($AW394:DL394)<0,0,IF(SUM($AX394:DL394)+DL394>$AW394,$AW394-SUM($AX394:DL394),DL394))","v":0},{"$f":"IF(SUM($AW394:DM394)<0,0,IF(SUM($AX394:DM394)+DM394>$AW394,$AW394-SUM($AX394:DM394),DM394))","v":0},{"$f":"IF(SUM($AW394:DN394)<0,0,IF(SUM($AX394:DN394)+DN394>$AW394,$AW394-SUM($AX394:DN394),DN394))","v":0},{"$f":"IF(SUM($AW394:DO394)<0,0,IF(SUM($AX394:DO394)+DO394>$AW394,$AW394-SUM($AX394:DO394),DO394))","v":0},{"$f":"IF(SUM($AW394:DP394)<0,0,IF(SUM($AX394:DP394)+DP394>$AW394,$AW394-SUM($AX394:DP394),DP394))","v":0},{"$f":"IF(SUM($AW394:DQ394)<0,0,IF(SUM($AX394:DQ394)+DQ394>$AW394,$AW394-SUM($AX394:DQ394),DQ394))","v":0},{"$f":"IF(SUM($AW394:DR394)<0,0,IF(SUM($AX394:DR394)+DR394>$AW394,$AW394-SUM($AX394:DR394),DR394))","v":0},{"$f":"IF(SUM($AW394:DS394)<0,0,IF(SUM($AX394:DS394)+DS394>$AW394,$AW394-SUM($AX394:DS394),DS394))","v":0},{"$f":"IF(SUM($AW394:DT394)<0,0,IF(SUM($AX394:DT394)+DT394>$AW394,$AW394-SUM($AX394:DT394),DT394))","v":0},{"$f":"IF(SUM($AW394:DU394)<0,0,IF(SUM($AX394:DU394)+DU394>$AW394,$AW394-SUM($AX394:DU394),DU394))","v":0},{"$f":"IF(SUM($AW394:DV394)<0,0,IF(SUM($AX394:DV394)+DV394>$AW394,$AW394-SUM($AX394:DV394),DV394))","v":0},{"$f":"IF(SUM($AW394:DW394)<0,0,IF(SUM($AX394:DW394)+DW394>$AW394,$AW394-SUM($AX394:DW394),DW394))","v":0},{"$f":"IF(SUM($AW394:DX394)<0,0,IF(SUM($AX394:DX394)+DX394>$AW394,$AW394-SUM($AX394:DX394),DX394))","v":0},{"$f":"IF(SUM($AW394:DY394)<0,0,IF(SUM($AX394:DY394)+DY394>$AW394,$AW394-SUM($AX394:DY394),DY394))","v":0},{"$f":"IF(SUM($AW394:DZ394)<0,0,IF(SUM($AX394:DZ394)+DZ394>$AW394,$AW394-SUM($AX394:DZ394),DZ394))","v":0},{"$f":"IF(SUM($AW394:EA394)<0,0,IF(SUM($AX394:EA394)+EA394>$AW394,$AW394-SUM($AX394:EA394),EA394))","v":0},{"$f":"IF(SUM($AW394:EB394)<0,0,IF(SUM($AX394:EB394)+EB394>$AW394,$AW394-SUM($AX394:EB394),EB394))","v":0},{"$f":"IF(SUM($AW394:EC394)<0,0,IF(SUM($AX394:EC394)+EC394>$AW394,$AW394-SUM($AX394:EC394),EC394))","v":0},{"$f":"IF(SUM($AW394:ED394)<0,0,IF(SUM($AX394:ED394)+ED394>$AW394,$AW394-SUM($AX394:ED394),ED394))","v":0},{"$f":"IF(SUM($AW394:EE394)<0,0,IF(SUM($AX394:EE394)+EE394>$AW394,$AW394-SUM($AX394:EE394),EE394))","v":0},{"$f":"IF(SUM($AW394:EF394)<0,0,IF(SUM($AX394:EF394)+EF394>$AW394,$AW394-SUM($AX394:EF394),EF394))","v":0},{"$f":"IF(SUM($AW394:EG394)<0,0,IF(SUM($AX394:EG394)+EG394>$AW394,$AW394-SUM($AX394:EG394),EG394))","v":0},{"$f":"IF(SUM($AW394:EH394)<0,0,IF(SUM($AX394:EH394)+EH394>$AW394,$AW394-SUM($AX394:EH394),EH394))","v":0},{"$f":"IF(SUM($AW394:EI394)<0,0,IF(SUM($AX394:EI394)+EI394>$AW394,$AW394-SUM($AX394:EI394),EI394))","v":0},{"$f":"IF(SUM($AW394:EJ394)<0,0,IF(SUM($AX394:EJ394)+EJ394>$AW394,$AW394-SUM($AX394:EJ394),EJ394))","v":0},{"$f":"IF(SUM($AW394:EK394)<0,0,IF(SUM($AX394:EK394)+EK394>$AW394,$AW394-SUM($AX394:EK394),EK394))","v":0},{"$f":"IF(SUM($AW394:EL394)<0,0,IF(SUM($AX394:EL394)+EL394>$AW394,$AW394-SUM($AX394:EL394),EL394))","v":0},{"$f":"IF(SUM($AW394:EM394)<0,0,IF(SUM($AX394:EM394)+EM394>$AW394,$AW394-SUM($AX394:EM394),EM394))","v":0},{"$f":"IF(SUM($AW394:EN394)<0,0,IF(SUM($AX394:EN394)+EN394>$AW394,$AW394-SUM($AX394:EN394),EN394))","v":0},{"$f":"IF(SUM($AW394:EO394)<0,0,IF(SUM($AX394:EO394)+EO394>$AW394,$AW394-SUM($AX394:EO394),EO394))","v":0},{"$f":"IF(SUM($AW394:EP394)<0,0,IF(SUM($AX394:EP394)+EP394>$AW394,$AW394-SUM($AX394:EP394),EP394))","v":0},{"$f":"IF(SUM($AW394:EQ394)<0,0,IF(SUM($AX394:EQ394)+EQ394>$AW394,$AW394-SUM($AX394:EQ394),EQ394))","v":0},{"$f":"IF(SUM($AW394:ER394)<0,0,IF(SUM($AX394:ER394)+ER394>$AW394,$AW394-SUM($AX394:ER394),ER394))","v":0},{"$f":"IF(SUM($AW394:ES394)<0,0,IF(SUM($AX394:ES394)+ES394>$AW394,$AW394-SUM($AX394:ES394),ES394))","v":0}]
[]
[null,"Depreciation:  2006 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ23/$F398","v":0},{"$f":"IF(SUM($AK398:AK398)+AK398>$AJ23,$AJ23-SUM($AK398:AK398),AK398)","v":0},{"$f":"IF(SUM($AK398:AL398)+AL398>$AJ23,$AJ23-SUM($AK398:AL398),AL398)","v":0},{"$f":"IF(SUM($AK398:AM398)+AM398>$AJ23,$AJ23-SUM($AK398:AM398),AM398)","v":0},{"$f":"IF(SUM($AK398:AN398)+AN398>$AJ23,$AJ23-SUM($AK398:AN398),AN398)","v":0},{"$f":"IF(SUM($AK398:AO398)+AO398>$AJ23,$AJ23-SUM($AK398:AO398),AO398)","v":0},{"$f":"IF(SUM($AK398:AP398)+AP398>$AJ23,$AJ23-SUM($AK398:AP398),AP398)","v":0},{"$f":"IF(SUM($AK398:AQ398)+AQ398>$AJ23,$AJ23-SUM($AK398:AQ398),AQ398)","v":0},{"$f":"IF(SUM($AK398:AR398)+AR398>$AJ23,$AJ23-SUM($AK398:AR398),AR398)","v":0},{"$f":"IF(SUM($AK398:AS398)+AS398>$AJ23,$AJ23-SUM($AK398:AS398),AS398)","v":0},{"$f":"IF(SUM($AK398:AT398)+AT398>$AJ23,$AJ23-SUM($AK398:AT398),AT398)","v":0},{"$f":"IF(SUM($AK398:AU398)+AU398>$AJ23,$AJ23-SUM($AK398:AU398),AU398)","v":0},{"$f":"$AJ36-SUM($I398:$AV398)","v":0},{"$f":"IF(AW398>0,AW398/(MAX(($F398-COUNT($I398:$AV398))/4,1)),0)","v":0},{"$f":"IF(SUM($AW398:AX398)<0,0,IF(SUM($AX398:AX398)+AX398>$AW398,$AW398-SUM($AX398:AX398),AX398))","v":0},{"$f":"IF(SUM($AW398:AY398)<0,0,IF(SUM($AX398:AY398)+AY398>$AW398,$AW398-SUM($AX398:AY398),AY398))","v":0},{"$f":"IF(SUM($AW398:AZ398)<0,0,IF(SUM($AX398:AZ398)+AZ398>$AW398,$AW398-SUM($AX398:AZ398),AZ398))","v":0},{"$f":"IF(SUM($AW398:BA398)<0,0,IF(SUM($AX398:BA398)+BA398>$AW398,$AW398-SUM($AX398:BA398),BA398))","v":0},{"$f":"IF(SUM($AW398:BB398)<0,0,IF(SUM($AX398:BB398)+BB398>$AW398,$AW398-SUM($AX398:BB398),BB398))","v":0},{"$f":"IF(SUM($AW398:BC398)<0,0,IF(SUM($AX398:BC398)+BC398>$AW398,$AW398-SUM($AX398:BC398),BC398))","v":0},{"$f":"IF(SUM($AW398:BD398)<0,0,IF(SUM($AX398:BD398)+BD398>$AW398,$AW398-SUM($AX398:BD398),BD398))","v":0},{"$f":"IF(SUM($AW398:BE398)<0,0,IF(SUM($AX398:BE398)+BE398>$AW398,$AW398-SUM($AX398:BE398),BE398))","v":0},{"$f":"IF(SUM($AW398:BF398)<0,0,IF(SUM($AX398:BF398)+BF398>$AW398,$AW398-SUM($AX398:BF398),BF398))","v":0},{"$f":"IF(SUM($AW398:BG398)<0,0,IF(SUM($AX398:BG398)+BG398>$AW398,$AW398-SUM($AX398:BG398),BG398))","v":0},{"$f":"IF(SUM($AW398:BH398)<0,0,IF(SUM($AX398:BH398)+BH398>$AW398,$AW398-SUM($AX398:BH398),BH398))","v":0},{"$f":"IF(SUM($AW398:BI398)<0,0,IF(SUM($AX398:BI398)+BI398>$AW398,$AW398-SUM($AX398:BI398),BI398))","v":0},{"$f":"IF(SUM($AW398:BJ398)<0,0,IF(SUM($AX398:BJ398)+BJ398>$AW398,$AW398-SUM($AX398:BJ398),BJ398))","v":0},{"$f":"IF(SUM($AW398:BK398)<0,0,IF(SUM($AX398:BK398)+BK398>$AW398,$AW398-SUM($AX398:BK398),BK398))","v":0},{"$f":"IF(SUM($AW398:BL398)<0,0,IF(SUM($AX398:BL398)+BL398>$AW398,$AW398-SUM($AX398:BL398),BL398))","v":0},{"$f":"IF(SUM($AW398:BM398)<0,0,IF(SUM($AX398:BM398)+BM398>$AW398,$AW398-SUM($AX398:BM398),BM398))","v":0},{"$f":"IF(SUM($AW398:BN398)<0,0,IF(SUM($AX398:BN398)+BN398>$AW398,$AW398-SUM($AX398:BN398),BN398))","v":0},{"$f":"IF(SUM($AW398:BO398)<0,0,IF(SUM($AX398:BO398)+BO398>$AW398,$AW398-SUM($AX398:BO398),BO398))","v":0},{"$f":"IF(SUM($AW398:BP398)<0,0,IF(SUM($AX398:BP398)+BP398>$AW398,$AW398-SUM($AX398:BP398),BP398))","v":0},{"$f":"IF(SUM($AW398:BQ398)<0,0,IF(SUM($AX398:BQ398)+BQ398>$AW398,$AW398-SUM($AX398:BQ398),BQ398))","v":0},{"$f":"IF(SUM($AW398:BR398)<0,0,IF(SUM($AX398:BR398)+BR398>$AW398,$AW398-SUM($AX398:BR398),BR398))","v":0},{"$f":"IF(SUM($AW398:BS398)<0,0,IF(SUM($AX398:BS398)+BS398>$AW398,$AW398-SUM($AX398:BS398),BS398))","v":0},{"$f":"IF(SUM($AW398:BT398)<0,0,IF(SUM($AX398:BT398)+BT398>$AW398,$AW398-SUM($AX398:BT398),BT398))","v":0},{"$f":"IF(SUM($AW398:BU398)<0,0,IF(SUM($AX398:BU398)+BU398>$AW398,$AW398-SUM($AX398:BU398),BU398))","v":0},{"$f":"IF(SUM($AW398:BV398)<0,0,IF(SUM($AX398:BV398)+BV398>$AW398,$AW398-SUM($AX398:BV398),BV398))","v":0},{"$f":"IF(SUM($AW398:BW398)<0,0,IF(SUM($AX398:BW398)+BW398>$AW398,$AW398-SUM($AX398:BW398),BW398))","v":0},{"$f":"IF(SUM($AW398:BX398)<0,0,IF(SUM($AX398:BX398)+BX398>$AW398,$AW398-SUM($AX398:BX398),BX398))","v":0},{"$f":"IF(SUM($AW398:BY398)<0,0,IF(SUM($AX398:BY398)+BY398>$AW398,$AW398-SUM($AX398:BY398),BY398))","v":0},{"$f":"IF(SUM($AW398:BZ398)<0,0,IF(SUM($AX398:BZ398)+BZ398>$AW398,$AW398-SUM($AX398:BZ398),BZ398))","v":0},{"$f":"IF(SUM($AW398:CA398)<0,0,IF(SUM($AX398:CA398)+CA398>$AW398,$AW398-SUM($AX398:CA398),CA398))","v":0},{"$f":"IF(SUM($AW398:CB398)<0,0,IF(SUM($AX398:CB398)+CB398>$AW398,$AW398-SUM($AX398:CB398),CB398))","v":0},{"$f":"IF(SUM($AW398:CC398)<0,0,IF(SUM($AX398:CC398)+CC398>$AW398,$AW398-SUM($AX398:CC398),CC398))","v":0},{"$f":"IF(SUM($AW398:CD398)<0,0,IF(SUM($AX398:CD398)+CD398>$AW398,$AW398-SUM($AX398:CD398),CD398))","v":0},{"$f":"IF(SUM($AW398:CE398)<0,0,IF(SUM($AX398:CE398)+CE398>$AW398,$AW398-SUM($AX398:CE398),CE398))","v":0},{"$f":"IF(SUM($AW398:CF398)<0,0,IF(SUM($AX398:CF398)+CF398>$AW398,$AW398-SUM($AX398:CF398),CF398))","v":0},{"$f":"IF(SUM($AW398:CG398)<0,0,IF(SUM($AX398:CG398)+CG398>$AW398,$AW398-SUM($AX398:CG398),CG398))","v":0},{"$f":"IF(SUM($AW398:CH398)<0,0,IF(SUM($AX398:CH398)+CH398>$AW398,$AW398-SUM($AX398:CH398),CH398))","v":0},{"$f":"IF(SUM($AW398:CI398)<0,0,IF(SUM($AX398:CI398)+CI398>$AW398,$AW398-SUM($AX398:CI398),CI398))","v":0},{"$f":"IF(SUM($AW398:CJ398)<0,0,IF(SUM($AX398:CJ398)+CJ398>$AW398,$AW398-SUM($AX398:CJ398),CJ398))","v":0},{"$f":"IF(SUM($AW398:CK398)<0,0,IF(SUM($AX398:CK398)+CK398>$AW398,$AW398-SUM($AX398:CK398),CK398))","v":0},{"$f":"IF(SUM($AW398:CL398)<0,0,IF(SUM($AX398:CL398)+CL398>$AW398,$AW398-SUM($AX398:CL398),CL398))","v":0},{"$f":"IF(SUM($AW398:CM398)<0,0,IF(SUM($AX398:CM398)+CM398>$AW398,$AW398-SUM($AX398:CM398),CM398))","v":0},{"$f":"IF(SUM($AW398:CN398)<0,0,IF(SUM($AX398:CN398)+CN398>$AW398,$AW398-SUM($AX398:CN398),CN398))","v":0},{"$f":"IF(SUM($AW398:CO398)<0,0,IF(SUM($AX398:CO398)+CO398>$AW398,$AW398-SUM($AX398:CO398),CO398))","v":0},{"$f":"IF(SUM($AW398:CP398)<0,0,IF(SUM($AX398:CP398)+CP398>$AW398,$AW398-SUM($AX398:CP398),CP398))","v":0},{"$f":"IF(SUM($AW398:CQ398)<0,0,IF(SUM($AX398:CQ398)+CQ398>$AW398,$AW398-SUM($AX398:CQ398),CQ398))","v":0},{"$f":"IF(SUM($AW398:CR398)<0,0,IF(SUM($AX398:CR398)+CR398>$AW398,$AW398-SUM($AX398:CR398),CR398))","v":0},{"$f":"IF(SUM($AW398:CS398)<0,0,IF(SUM($AX398:CS398)+CS398>$AW398,$AW398-SUM($AX398:CS398),CS398))","v":0},{"$f":"IF(SUM($AW398:CT398)<0,0,IF(SUM($AX398:CT398)+CT398>$AW398,$AW398-SUM($AX398:CT398),CT398))","v":0},{"$f":"IF(SUM($AW398:CU398)<0,0,IF(SUM($AX398:CU398)+CU398>$AW398,$AW398-SUM($AX398:CU398),CU398))","v":0},{"$f":"IF(SUM($AW398:CV398)<0,0,IF(SUM($AX398:CV398)+CV398>$AW398,$AW398-SUM($AX398:CV398),CV398))","v":0},{"$f":"IF(SUM($AW398:CW398)<0,0,IF(SUM($AX398:CW398)+CW398>$AW398,$AW398-SUM($AX398:CW398),CW398))","v":0},{"$f":"IF(SUM($AW398:CX398)<0,0,IF(SUM($AX398:CX398)+CX398>$AW398,$AW398-SUM($AX398:CX398),CX398))","v":0},{"$f":"IF(SUM($AW398:CY398)<0,0,IF(SUM($AX398:CY398)+CY398>$AW398,$AW398-SUM($AX398:CY398),CY398))","v":0},{"$f":"IF(SUM($AW398:CZ398)<0,0,IF(SUM($AX398:CZ398)+CZ398>$AW398,$AW398-SUM($AX398:CZ398),CZ398))","v":0},{"$f":"IF(SUM($AW398:DA398)<0,0,IF(SUM($AX398:DA398)+DA398>$AW398,$AW398-SUM($AX398:DA398),DA398))","v":0},{"$f":"IF(SUM($AW398:DB398)<0,0,IF(SUM($AX398:DB398)+DB398>$AW398,$AW398-SUM($AX398:DB398),DB398))","v":0},{"$f":"IF(SUM($AW398:DC398)<0,0,IF(SUM($AX398:DC398)+DC398>$AW398,$AW398-SUM($AX398:DC398),DC398))","v":0},{"$f":"IF(SUM($AW398:DD398)<0,0,IF(SUM($AX398:DD398)+DD398>$AW398,$AW398-SUM($AX398:DD398),DD398))","v":0},{"$f":"IF(SUM($AW398:DE398)<0,0,IF(SUM($AX398:DE398)+DE398>$AW398,$AW398-SUM($AX398:DE398),DE398))","v":0},{"$f":"IF(SUM($AW398:DF398)<0,0,IF(SUM($AX398:DF398)+DF398>$AW398,$AW398-SUM($AX398:DF398),DF398))","v":0},{"$f":"IF(SUM($AW398:DG398)<0,0,IF(SUM($AX398:DG398)+DG398>$AW398,$AW398-SUM($AX398:DG398),DG398))","v":0},{"$f":"IF(SUM($AW398:DH398)<0,0,IF(SUM($AX398:DH398)+DH398>$AW398,$AW398-SUM($AX398:DH398),DH398))","v":0},{"$f":"IF(SUM($AW398:DI398)<0,0,IF(SUM($AX398:DI398)+DI398>$AW398,$AW398-SUM($AX398:DI398),DI398))","v":0},{"$f":"IF(SUM($AW398:DJ398)<0,0,IF(SUM($AX398:DJ398)+DJ398>$AW398,$AW398-SUM($AX398:DJ398),DJ398))","v":0},{"$f":"IF(SUM($AW398:DK398)<0,0,IF(SUM($AX398:DK398)+DK398>$AW398,$AW398-SUM($AX398:DK398),DK398))","v":0},{"$f":"IF(SUM($AW398:DL398)<0,0,IF(SUM($AX398:DL398)+DL398>$AW398,$AW398-SUM($AX398:DL398),DL398))","v":0},{"$f":"IF(SUM($AW398:DM398)<0,0,IF(SUM($AX398:DM398)+DM398>$AW398,$AW398-SUM($AX398:DM398),DM398))","v":0},{"$f":"IF(SUM($AW398:DN398)<0,0,IF(SUM($AX398:DN398)+DN398>$AW398,$AW398-SUM($AX398:DN398),DN398))","v":0},{"$f":"IF(SUM($AW398:DO398)<0,0,IF(SUM($AX398:DO398)+DO398>$AW398,$AW398-SUM($AX398:DO398),DO398))","v":0},{"$f":"IF(SUM($AW398:DP398)<0,0,IF(SUM($AX398:DP398)+DP398>$AW398,$AW398-SUM($AX398:DP398),DP398))","v":0},{"$f":"IF(SUM($AW398:DQ398)<0,0,IF(SUM($AX398:DQ398)+DQ398>$AW398,$AW398-SUM($AX398:DQ398),DQ398))","v":0},{"$f":"IF(SUM($AW398:DR398)<0,0,IF(SUM($AX398:DR398)+DR398>$AW398,$AW398-SUM($AX398:DR398),DR398))","v":0},{"$f":"IF(SUM($AW398:DS398)<0,0,IF(SUM($AX398:DS398)+DS398>$AW398,$AW398-SUM($AX398:DS398),DS398))","v":0},{"$f":"IF(SUM($AW398:DT398)<0,0,IF(SUM($AX398:DT398)+DT398>$AW398,$AW398-SUM($AX398:DT398),DT398))","v":0},{"$f":"IF(SUM($AW398:DU398)<0,0,IF(SUM($AX398:DU398)+DU398>$AW398,$AW398-SUM($AX398:DU398),DU398))","v":0},{"$f":"IF(SUM($AW398:DV398)<0,0,IF(SUM($AX398:DV398)+DV398>$AW398,$AW398-SUM($AX398:DV398),DV398))","v":0},{"$f":"IF(SUM($AW398:DW398)<0,0,IF(SUM($AX398:DW398)+DW398>$AW398,$AW398-SUM($AX398:DW398),DW398))","v":0},{"$f":"IF(SUM($AW398:DX398)<0,0,IF(SUM($AX398:DX398)+DX398>$AW398,$AW398-SUM($AX398:DX398),DX398))","v":0},{"$f":"IF(SUM($AW398:DY398)<0,0,IF(SUM($AX398:DY398)+DY398>$AW398,$AW398-SUM($AX398:DY398),DY398))","v":0},{"$f":"IF(SUM($AW398:DZ398)<0,0,IF(SUM($AX398:DZ398)+DZ398>$AW398,$AW398-SUM($AX398:DZ398),DZ398))","v":0},{"$f":"IF(SUM($AW398:EA398)<0,0,IF(SUM($AX398:EA398)+EA398>$AW398,$AW398-SUM($AX398:EA398),EA398))","v":0},{"$f":"IF(SUM($AW398:EB398)<0,0,IF(SUM($AX398:EB398)+EB398>$AW398,$AW398-SUM($AX398:EB398),EB398))","v":0},{"$f":"IF(SUM($AW398:EC398)<0,0,IF(SUM($AX398:EC398)+EC398>$AW398,$AW398-SUM($AX398:EC398),EC398))","v":0},{"$f":"IF(SUM($AW398:ED398)<0,0,IF(SUM($AX398:ED398)+ED398>$AW398,$AW398-SUM($AX398:ED398),ED398))","v":0},{"$f":"IF(SUM($AW398:EE398)<0,0,IF(SUM($AX398:EE398)+EE398>$AW398,$AW398-SUM($AX398:EE398),EE398))","v":0},{"$f":"IF(SUM($AW398:EF398)<0,0,IF(SUM($AX398:EF398)+EF398>$AW398,$AW398-SUM($AX398:EF398),EF398))","v":0},{"$f":"IF(SUM($AW398:EG398)<0,0,IF(SUM($AX398:EG398)+EG398>$AW398,$AW398-SUM($AX398:EG398),EG398))","v":0},{"$f":"IF(SUM($AW398:EH398)<0,0,IF(SUM($AX398:EH398)+EH398>$AW398,$AW398-SUM($AX398:EH398),EH398))","v":0},{"$f":"IF(SUM($AW398:EI398)<0,0,IF(SUM($AX398:EI398)+EI398>$AW398,$AW398-SUM($AX398:EI398),EI398))","v":0},{"$f":"IF(SUM($AW398:EJ398)<0,0,IF(SUM($AX398:EJ398)+EJ398>$AW398,$AW398-SUM($AX398:EJ398),EJ398))","v":0},{"$f":"IF(SUM($AW398:EK398)<0,0,IF(SUM($AX398:EK398)+EK398>$AW398,$AW398-SUM($AX398:EK398),EK398))","v":0},{"$f":"IF(SUM($AW398:EL398)<0,0,IF(SUM($AX398:EL398)+EL398>$AW398,$AW398-SUM($AX398:EL398),EL398))","v":0},{"$f":"IF(SUM($AW398:EM398)<0,0,IF(SUM($AX398:EM398)+EM398>$AW398,$AW398-SUM($AX398:EM398),EM398))","v":0},{"$f":"IF(SUM($AW398:EN398)<0,0,IF(SUM($AX398:EN398)+EN398>$AW398,$AW398-SUM($AX398:EN398),EN398))","v":0},{"$f":"IF(SUM($AW398:EO398)<0,0,IF(SUM($AX398:EO398)+EO398>$AW398,$AW398-SUM($AX398:EO398),EO398))","v":0},{"$f":"IF(SUM($AW398:EP398)<0,0,IF(SUM($AX398:EP398)+EP398>$AW398,$AW398-SUM($AX398:EP398),EP398))","v":0},{"$f":"IF(SUM($AW398:EQ398)<0,0,IF(SUM($AX398:EQ398)+EQ398>$AW398,$AW398-SUM($AX398:EQ398),EQ398))","v":0},{"$f":"IF(SUM($AW398:ER398)<0,0,IF(SUM($AX398:ER398)+ER398>$AW398,$AW398-SUM($AX398:ER398),ER398))","v":0},{"$f":"IF(SUM($AW398:ES398)<0,0,IF(SUM($AX398:ES398)+ES398>$AW398,$AW398-SUM($AX398:ES398),ES398))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AK399:AK399)+AK399>$AJ24,$AJ24-SUM($AK399:AK399),AK399)","v":0},{"$f":"IF(SUM($AK399:AL399)+AL399>$AJ24,$AJ24-SUM($AK399:AL399),AL399)","v":0},{"$f":"IF(SUM($AK399:AM399)+AM399>$AJ24,$AJ24-SUM($AK399:AM399),AM399)","v":0},{"$f":"IF(SUM($AK399:AN399)+AN399>$AJ24,$AJ24-SUM($AK399:AN399),AN399)","v":0},{"$f":"IF(SUM($AK399:AO399)+AO399>$AJ24,$AJ24-SUM($AK399:AO399),AO399)","v":0},{"$f":"IF(SUM($AK399:AP399)+AP399>$AJ24,$AJ24-SUM($AK399:AP399),AP399)","v":0},{"$f":"IF(SUM($AK399:AQ399)+AQ399>$AJ24,$AJ24-SUM($AK399:AQ399),AQ399)","v":0},{"$f":"IF(SUM($AK399:AR399)+AR399>$AJ24,$AJ24-SUM($AK399:AR399),AR399)","v":0},{"$f":"IF(SUM($AK399:AS399)+AS399>$AJ24,$AJ24-SUM($AK399:AS399),AS399)","v":0},{"$f":"IF(SUM($AK399:AT399)+AT399>$AJ24,$AJ24-SUM($AK399:AT399),AT399)","v":0},{"$f":"IF(SUM($AK399:AU399)+AU399>$AJ24,$AJ24-SUM($AK399:AU399),AU399)","v":0},0,0,{"$f":"IF(SUM($AW399:AX399)<0,0,IF(SUM($AX399:AX399)+AX399>$AW399,$AW399-SUM($AX399:AX399),AX399))","v":0},{"$f":"IF(SUM($AW399:AY399)<0,0,IF(SUM($AX399:AY399)+AY399>$AW399,$AW399-SUM($AX399:AY399),AY399))","v":0},{"$f":"IF(SUM($AW399:AZ399)<0,0,IF(SUM($AX399:AZ399)+AZ399>$AW399,$AW399-SUM($AX399:AZ399),AZ399))","v":0},{"$f":"IF(SUM($AW399:BA399)<0,0,IF(SUM($AX399:BA399)+BA399>$AW399,$AW399-SUM($AX399:BA399),BA399))","v":0},{"$f":"IF(SUM($AW399:BB399)<0,0,IF(SUM($AX399:BB399)+BB399>$AW399,$AW399-SUM($AX399:BB399),BB399))","v":0},{"$f":"IF(SUM($AW399:BC399)<0,0,IF(SUM($AX399:BC399)+BC399>$AW399,$AW399-SUM($AX399:BC399),BC399))","v":0},{"$f":"IF(SUM($AW399:BD399)<0,0,IF(SUM($AX399:BD399)+BD399>$AW399,$AW399-SUM($AX399:BD399),BD399))","v":0},{"$f":"IF(SUM($AW399:BE399)<0,0,IF(SUM($AX399:BE399)+BE399>$AW399,$AW399-SUM($AX399:BE399),BE399))","v":0},{"$f":"IF(SUM($AW399:BF399)<0,0,IF(SUM($AX399:BF399)+BF399>$AW399,$AW399-SUM($AX399:BF399),BF399))","v":0},{"$f":"IF(SUM($AW399:BG399)<0,0,IF(SUM($AX399:BG399)+BG399>$AW399,$AW399-SUM($AX399:BG399),BG399))","v":0},{"$f":"IF(SUM($AW399:BH399)<0,0,IF(SUM($AX399:BH399)+BH399>$AW399,$AW399-SUM($AX399:BH399),BH399))","v":0},{"$f":"IF(SUM($AW399:BI399)<0,0,IF(SUM($AX399:BI399)+BI399>$AW399,$AW399-SUM($AX399:BI399),BI399))","v":0},{"$f":"IF(SUM($AW399:BJ399)<0,0,IF(SUM($AX399:BJ399)+BJ399>$AW399,$AW399-SUM($AX399:BJ399),BJ399))","v":0},{"$f":"IF(SUM($AW399:BK399)<0,0,IF(SUM($AX399:BK399)+BK399>$AW399,$AW399-SUM($AX399:BK399),BK399))","v":0},{"$f":"IF(SUM($AW399:BL399)<0,0,IF(SUM($AX399:BL399)+BL399>$AW399,$AW399-SUM($AX399:BL399),BL399))","v":0},{"$f":"IF(SUM($AW399:BM399)<0,0,IF(SUM($AX399:BM399)+BM399>$AW399,$AW399-SUM($AX399:BM399),BM399))","v":0},{"$f":"IF(SUM($AW399:BN399)<0,0,IF(SUM($AX399:BN399)+BN399>$AW399,$AW399-SUM($AX399:BN399),BN399))","v":0},{"$f":"IF(SUM($AW399:BO399)<0,0,IF(SUM($AX399:BO399)+BO399>$AW399,$AW399-SUM($AX399:BO399),BO399))","v":0},{"$f":"IF(SUM($AW399:BP399)<0,0,IF(SUM($AX399:BP399)+BP399>$AW399,$AW399-SUM($AX399:BP399),BP399))","v":0},{"$f":"IF(SUM($AW399:BQ399)<0,0,IF(SUM($AX399:BQ399)+BQ399>$AW399,$AW399-SUM($AX399:BQ399),BQ399))","v":0},{"$f":"IF(SUM($AW399:BR399)<0,0,IF(SUM($AX399:BR399)+BR399>$AW399,$AW399-SUM($AX399:BR399),BR399))","v":0},{"$f":"IF(SUM($AW399:BS399)<0,0,IF(SUM($AX399:BS399)+BS399>$AW399,$AW399-SUM($AX399:BS399),BS399))","v":0},{"$f":"IF(SUM($AW399:BT399)<0,0,IF(SUM($AX399:BT399)+BT399>$AW399,$AW399-SUM($AX399:BT399),BT399))","v":0},{"$f":"IF(SUM($AW399:BU399)<0,0,IF(SUM($AX399:BU399)+BU399>$AW399,$AW399-SUM($AX399:BU399),BU399))","v":0},{"$f":"IF(SUM($AW399:BV399)<0,0,IF(SUM($AX399:BV399)+BV399>$AW399,$AW399-SUM($AX399:BV399),BV399))","v":0},{"$f":"IF(SUM($AW399:BW399)<0,0,IF(SUM($AX399:BW399)+BW399>$AW399,$AW399-SUM($AX399:BW399),BW399))","v":0},{"$f":"IF(SUM($AW399:BX399)<0,0,IF(SUM($AX399:BX399)+BX399>$AW399,$AW399-SUM($AX399:BX399),BX399))","v":0},{"$f":"IF(SUM($AW399:BY399)<0,0,IF(SUM($AX399:BY399)+BY399>$AW399,$AW399-SUM($AX399:BY399),BY399))","v":0},{"$f":"IF(SUM($AW399:BZ399)<0,0,IF(SUM($AX399:BZ399)+BZ399>$AW399,$AW399-SUM($AX399:BZ399),BZ399))","v":0},{"$f":"IF(SUM($AW399:CA399)<0,0,IF(SUM($AX399:CA399)+CA399>$AW399,$AW399-SUM($AX399:CA399),CA399))","v":0},{"$f":"IF(SUM($AW399:CB399)<0,0,IF(SUM($AX399:CB399)+CB399>$AW399,$AW399-SUM($AX399:CB399),CB399))","v":0},{"$f":"IF(SUM($AW399:CC399)<0,0,IF(SUM($AX399:CC399)+CC399>$AW399,$AW399-SUM($AX399:CC399),CC399))","v":0},{"$f":"IF(SUM($AW399:CD399)<0,0,IF(SUM($AX399:CD399)+CD399>$AW399,$AW399-SUM($AX399:CD399),CD399))","v":0},{"$f":"IF(SUM($AW399:CE399)<0,0,IF(SUM($AX399:CE399)+CE399>$AW399,$AW399-SUM($AX399:CE399),CE399))","v":0},{"$f":"IF(SUM($AW399:CF399)<0,0,IF(SUM($AX399:CF399)+CF399>$AW399,$AW399-SUM($AX399:CF399),CF399))","v":0},{"$f":"IF(SUM($AW399:CG399)<0,0,IF(SUM($AX399:CG399)+CG399>$AW399,$AW399-SUM($AX399:CG399),CG399))","v":0},{"$f":"IF(SUM($AW399:CH399)<0,0,IF(SUM($AX399:CH399)+CH399>$AW399,$AW399-SUM($AX399:CH399),CH399))","v":0},{"$f":"IF(SUM($AW399:CI399)<0,0,IF(SUM($AX399:CI399)+CI399>$AW399,$AW399-SUM($AX399:CI399),CI399))","v":0},{"$f":"IF(SUM($AW399:CJ399)<0,0,IF(SUM($AX399:CJ399)+CJ399>$AW399,$AW399-SUM($AX399:CJ399),CJ399))","v":0},{"$f":"IF(SUM($AW399:CK399)<0,0,IF(SUM($AX399:CK399)+CK399>$AW399,$AW399-SUM($AX399:CK399),CK399))","v":0},{"$f":"IF(SUM($AW399:CL399)<0,0,IF(SUM($AX399:CL399)+CL399>$AW399,$AW399-SUM($AX399:CL399),CL399))","v":0},{"$f":"IF(SUM($AW399:CM399)<0,0,IF(SUM($AX399:CM399)+CM399>$AW399,$AW399-SUM($AX399:CM399),CM399))","v":0},{"$f":"IF(SUM($AW399:CN399)<0,0,IF(SUM($AX399:CN399)+CN399>$AW399,$AW399-SUM($AX399:CN399),CN399))","v":0},{"$f":"IF(SUM($AW399:CO399)<0,0,IF(SUM($AX399:CO399)+CO399>$AW399,$AW399-SUM($AX399:CO399),CO399))","v":0},{"$f":"IF(SUM($AW399:CP399)<0,0,IF(SUM($AX399:CP399)+CP399>$AW399,$AW399-SUM($AX399:CP399),CP399))","v":0},{"$f":"IF(SUM($AW399:CQ399)<0,0,IF(SUM($AX399:CQ399)+CQ399>$AW399,$AW399-SUM($AX399:CQ399),CQ399))","v":0},{"$f":"IF(SUM($AW399:CR399)<0,0,IF(SUM($AX399:CR399)+CR399>$AW399,$AW399-SUM($AX399:CR399),CR399))","v":0},{"$f":"IF(SUM($AW399:CS399)<0,0,IF(SUM($AX399:CS399)+CS399>$AW399,$AW399-SUM($AX399:CS399),CS399))","v":0},{"$f":"IF(SUM($AW399:CT399)<0,0,IF(SUM($AX399:CT399)+CT399>$AW399,$AW399-SUM($AX399:CT399),CT399))","v":0},{"$f":"IF(SUM($AW399:CU399)<0,0,IF(SUM($AX399:CU399)+CU399>$AW399,$AW399-SUM($AX399:CU399),CU399))","v":0},{"$f":"IF(SUM($AW399:CV399)<0,0,IF(SUM($AX399:CV399)+CV399>$AW399,$AW399-SUM($AX399:CV399),CV399))","v":0},{"$f":"IF(SUM($AW399:CW399)<0,0,IF(SUM($AX399:CW399)+CW399>$AW399,$AW399-SUM($AX399:CW399),CW399))","v":0},{"$f":"IF(SUM($AW399:CX399)<0,0,IF(SUM($AX399:CX399)+CX399>$AW399,$AW399-SUM($AX399:CX399),CX399))","v":0},{"$f":"IF(SUM($AW399:CY399)<0,0,IF(SUM($AX399:CY399)+CY399>$AW399,$AW399-SUM($AX399:CY399),CY399))","v":0},{"$f":"IF(SUM($AW399:CZ399)<0,0,IF(SUM($AX399:CZ399)+CZ399>$AW399,$AW399-SUM($AX399:CZ399),CZ399))","v":0},{"$f":"IF(SUM($AW399:DA399)<0,0,IF(SUM($AX399:DA399)+DA399>$AW399,$AW399-SUM($AX399:DA399),DA399))","v":0},{"$f":"IF(SUM($AW399:DB399)<0,0,IF(SUM($AX399:DB399)+DB399>$AW399,$AW399-SUM($AX399:DB399),DB399))","v":0},{"$f":"IF(SUM($AW399:DC399)<0,0,IF(SUM($AX399:DC399)+DC399>$AW399,$AW399-SUM($AX399:DC399),DC399))","v":0},{"$f":"IF(SUM($AW399:DD399)<0,0,IF(SUM($AX399:DD399)+DD399>$AW399,$AW399-SUM($AX399:DD399),DD399))","v":0},{"$f":"IF(SUM($AW399:DE399)<0,0,IF(SUM($AX399:DE399)+DE399>$AW399,$AW399-SUM($AX399:DE399),DE399))","v":0},{"$f":"IF(SUM($AW399:DF399)<0,0,IF(SUM($AX399:DF399)+DF399>$AW399,$AW399-SUM($AX399:DF399),DF399))","v":0},{"$f":"IF(SUM($AW399:DG399)<0,0,IF(SUM($AX399:DG399)+DG399>$AW399,$AW399-SUM($AX399:DG399),DG399))","v":0},{"$f":"IF(SUM($AW399:DH399)<0,0,IF(SUM($AX399:DH399)+DH399>$AW399,$AW399-SUM($AX399:DH399),DH399))","v":0},{"$f":"IF(SUM($AW399:DI399)<0,0,IF(SUM($AX399:DI399)+DI399>$AW399,$AW399-SUM($AX399:DI399),DI399))","v":0},{"$f":"IF(SUM($AW399:DJ399)<0,0,IF(SUM($AX399:DJ399)+DJ399>$AW399,$AW399-SUM($AX399:DJ399),DJ399))","v":0},{"$f":"IF(SUM($AW399:DK399)<0,0,IF(SUM($AX399:DK399)+DK399>$AW399,$AW399-SUM($AX399:DK399),DK399))","v":0},{"$f":"IF(SUM($AW399:DL399)<0,0,IF(SUM($AX399:DL399)+DL399>$AW399,$AW399-SUM($AX399:DL399),DL399))","v":0},{"$f":"IF(SUM($AW399:DM399)<0,0,IF(SUM($AX399:DM399)+DM399>$AW399,$AW399-SUM($AX399:DM399),DM399))","v":0},{"$f":"IF(SUM($AW399:DN399)<0,0,IF(SUM($AX399:DN399)+DN399>$AW399,$AW399-SUM($AX399:DN399),DN399))","v":0},{"$f":"IF(SUM($AW399:DO399)<0,0,IF(SUM($AX399:DO399)+DO399>$AW399,$AW399-SUM($AX399:DO399),DO399))","v":0},{"$f":"IF(SUM($AW399:DP399)<0,0,IF(SUM($AX399:DP399)+DP399>$AW399,$AW399-SUM($AX399:DP399),DP399))","v":0},{"$f":"IF(SUM($AW399:DQ399)<0,0,IF(SUM($AX399:DQ399)+DQ399>$AW399,$AW399-SUM($AX399:DQ399),DQ399))","v":0},{"$f":"IF(SUM($AW399:DR399)<0,0,IF(SUM($AX399:DR399)+DR399>$AW399,$AW399-SUM($AX399:DR399),DR399))","v":0},{"$f":"IF(SUM($AW399:DS399)<0,0,IF(SUM($AX399:DS399)+DS399>$AW399,$AW399-SUM($AX399:DS399),DS399))","v":0},{"$f":"IF(SUM($AW399:DT399)<0,0,IF(SUM($AX399:DT399)+DT399>$AW399,$AW399-SUM($AX399:DT399),DT399))","v":0},{"$f":"IF(SUM($AW399:DU399)<0,0,IF(SUM($AX399:DU399)+DU399>$AW399,$AW399-SUM($AX399:DU399),DU399))","v":0},{"$f":"IF(SUM($AW399:DV399)<0,0,IF(SUM($AX399:DV399)+DV399>$AW399,$AW399-SUM($AX399:DV399),DV399))","v":0},{"$f":"IF(SUM($AW399:DW399)<0,0,IF(SUM($AX399:DW399)+DW399>$AW399,$AW399-SUM($AX399:DW399),DW399))","v":0},{"$f":"IF(SUM($AW399:DX399)<0,0,IF(SUM($AX399:DX399)+DX399>$AW399,$AW399-SUM($AX399:DX399),DX399))","v":0},{"$f":"IF(SUM($AW399:DY399)<0,0,IF(SUM($AX399:DY399)+DY399>$AW399,$AW399-SUM($AX399:DY399),DY399))","v":0},{"$f":"IF(SUM($AW399:DZ399)<0,0,IF(SUM($AX399:DZ399)+DZ399>$AW399,$AW399-SUM($AX399:DZ399),DZ399))","v":0},{"$f":"IF(SUM($AW399:EA399)<0,0,IF(SUM($AX399:EA399)+EA399>$AW399,$AW399-SUM($AX399:EA399),EA399))","v":0},{"$f":"IF(SUM($AW399:EB399)<0,0,IF(SUM($AX399:EB399)+EB399>$AW399,$AW399-SUM($AX399:EB399),EB399))","v":0},{"$f":"IF(SUM($AW399:EC399)<0,0,IF(SUM($AX399:EC399)+EC399>$AW399,$AW399-SUM($AX399:EC399),EC399))","v":0},{"$f":"IF(SUM($AW399:ED399)<0,0,IF(SUM($AX399:ED399)+ED399>$AW399,$AW399-SUM($AX399:ED399),ED399))","v":0},{"$f":"IF(SUM($AW399:EE399)<0,0,IF(SUM($AX399:EE399)+EE399>$AW399,$AW399-SUM($AX399:EE399),EE399))","v":0},{"$f":"IF(SUM($AW399:EF399)<0,0,IF(SUM($AX399:EF399)+EF399>$AW399,$AW399-SUM($AX399:EF399),EF399))","v":0},{"$f":"IF(SUM($AW399:EG399)<0,0,IF(SUM($AX399:EG399)+EG399>$AW399,$AW399-SUM($AX399:EG399),EG399))","v":0},{"$f":"IF(SUM($AW399:EH399)<0,0,IF(SUM($AX399:EH399)+EH399>$AW399,$AW399-SUM($AX399:EH399),EH399))","v":0},{"$f":"IF(SUM($AW399:EI399)<0,0,IF(SUM($AX399:EI399)+EI399>$AW399,$AW399-SUM($AX399:EI399),EI399))","v":0},{"$f":"IF(SUM($AW399:EJ399)<0,0,IF(SUM($AX399:EJ399)+EJ399>$AW399,$AW399-SUM($AX399:EJ399),EJ399))","v":0},{"$f":"IF(SUM($AW399:EK399)<0,0,IF(SUM($AX399:EK399)+EK399>$AW399,$AW399-SUM($AX399:EK399),EK399))","v":0},{"$f":"IF(SUM($AW399:EL399)<0,0,IF(SUM($AX399:EL399)+EL399>$AW399,$AW399-SUM($AX399:EL399),EL399))","v":0},{"$f":"IF(SUM($AW399:EM399)<0,0,IF(SUM($AX399:EM399)+EM399>$AW399,$AW399-SUM($AX399:EM399),EM399))","v":0},{"$f":"IF(SUM($AW399:EN399)<0,0,IF(SUM($AX399:EN399)+EN399>$AW399,$AW399-SUM($AX399:EN399),EN399))","v":0},{"$f":"IF(SUM($AW399:EO399)<0,0,IF(SUM($AX399:EO399)+EO399>$AW399,$AW399-SUM($AX399:EO399),EO399))","v":0},{"$f":"IF(SUM($AW399:EP399)<0,0,IF(SUM($AX399:EP399)+EP399>$AW399,$AW399-SUM($AX399:EP399),EP399))","v":0},{"$f":"IF(SUM($AW399:EQ399)<0,0,IF(SUM($AX399:EQ399)+EQ399>$AW399,$AW399-SUM($AX399:EQ399),EQ399))","v":0},{"$f":"IF(SUM($AW399:ER399)<0,0,IF(SUM($AX399:ER399)+ER399>$AW399,$AW399-SUM($AX399:ER399),ER399))","v":0},{"$f":"IF(SUM($AW399:ES399)<0,0,IF(SUM($AX399:ES399)+ES399>$AW399,$AW399-SUM($AX399:ES399),ES399))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4804164674155162E-3,{"$f":"IF(SUM($AK400:AK400)+AK400>$AJ25,$AJ25-SUM($AK400:AK400),AK400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AL400)+AL400>$AJ25,$AJ25-SUM($AK400:AL400),AL400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AM400)+AM400>$AJ25,$AJ25-SUM($AK400:AM400),AM400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AN400)+AN400>$AJ25,$AJ25-SUM($AK400:AN400),AN400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AO400)+AO400>$AJ25,$AJ25-SUM($AK400:AO400),AO400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AP400)+AP400>$AJ25,$AJ25-SUM($AK400:AP400),AP400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AQ400)+AQ400>$AJ25,$AJ25-SUM($AK400:AQ400),AQ400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AR400)+AR400>$AJ25,$AJ25-SUM($AK400:AR400),AR400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AS400)+AS400>$AJ25,$AJ25-SUM($AK400:AS400),AS400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AT400)+AT400>$AJ25,$AJ25-SUM($AK400:AT400),AT400)","v":7.4804164674155162E-3},{"$f":"IF(SUM($AK400:AU400)+AU400>$AJ25,$AJ25-SUM($AK400:AU400),AU400)","v":7.4804164674155162E-3},0.11512735239101386,4.2639760144819946E-3,{"$f":"IF(SUM($AW400:AX400)<0,0,IF(SUM($AX400:AX400)+AX400>$AW400,$AW400-SUM($AX400:AX400),AX400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:AY400)<0,0,IF(SUM($AX400:AY400)+AY400>$AW400,$AW400-SUM($AX400:AY400),AY400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:AZ400)<0,0,IF(SUM($AX400:AZ400)+AZ400>$AW400,$AW400-SUM($AX400:AZ400),AZ400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BA400)<0,0,IF(SUM($AX400:BA400)+BA400>$AW400,$AW400-SUM($AX400:BA400),BA400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BB400)<0,0,IF(SUM($AX400:BB400)+BB400>$AW400,$AW400-SUM($AX400:BB400),BB400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BC400)<0,0,IF(SUM($AX400:BC400)+BC400>$AW400,$AW400-SUM($AX400:BC400),BC400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BD400)<0,0,IF(SUM($AX400:BD400)+BD400>$AW400,$AW400-SUM($AX400:BD400),BD400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BE400)<0,0,IF(SUM($AX400:BE400)+BE400>$AW400,$AW400-SUM($AX400:BE400),BE400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BF400)<0,0,IF(SUM($AX400:BF400)+BF400>$AW400,$AW400-SUM($AX400:BF400),BF400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BG400)<0,0,IF(SUM($AX400:BG400)+BG400>$AW400,$AW400-SUM($AX400:BG400),BG400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BH400)<0,0,IF(SUM($AX400:BH400)+BH400>$AW400,$AW400-SUM($AX400:BH400),BH400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BI400)<0,0,IF(SUM($AX400:BI400)+BI400>$AW400,$AW400-SUM($AX400:BI400),BI400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BJ400)<0,0,IF(SUM($AX400:BJ400)+BJ400>$AW400,$AW400-SUM($AX400:BJ400),BJ400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BK400)<0,0,IF(SUM($AX400:BK400)+BK400>$AW400,$AW400-SUM($AX400:BK400),BK400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BL400)<0,0,IF(SUM($AX400:BL400)+BL400>$AW400,$AW400-SUM($AX400:BL400),BL400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BM400)<0,0,IF(SUM($AX400:BM400)+BM400>$AW400,$AW400-SUM($AX400:BM400),BM400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BN400)<0,0,IF(SUM($AX400:BN400)+BN400>$AW400,$AW400-SUM($AX400:BN400),BN400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BO400)<0,0,IF(SUM($AX400:BO400)+BO400>$AW400,$AW400-SUM($AX400:BO400),BO400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BP400)<0,0,IF(SUM($AX400:BP400)+BP400>$AW400,$AW400-SUM($AX400:BP400),BP400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BQ400)<0,0,IF(SUM($AX400:BQ400)+BQ400>$AW400,$AW400-SUM($AX400:BQ400),BQ400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BR400)<0,0,IF(SUM($AX400:BR400)+BR400>$AW400,$AW400-SUM($AX400:BR400),BR400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BS400)<0,0,IF(SUM($AX400:BS400)+BS400>$AW400,$AW400-SUM($AX400:BS400),BS400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BT400)<0,0,IF(SUM($AX400:BT400)+BT400>$AW400,$AW400-SUM($AX400:BT400),BT400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BU400)<0,0,IF(SUM($AX400:BU400)+BU400>$AW400,$AW400-SUM($AX400:BU400),BU400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BV400)<0,0,IF(SUM($AX400:BV400)+BV400>$AW400,$AW400-SUM($AX400:BV400),BV400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BW400)<0,0,IF(SUM($AX400:BW400)+BW400>$AW400,$AW400-SUM($AX400:BW400),BW400))","v":4.2639760144819946E-3},{"$f":"IF(SUM($AW400:BX400)<0,0,IF(SUM($AX400:BX400)+BX400>$AW400,$AW400-SUM($AX400:BX400),BX400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:BY400)<0,0,IF(SUM($AX400:BY400)+BY400>$AW400,$AW400-SUM($AX400:BY400),BY400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:BZ400)<0,0,IF(SUM($AX400:BZ400)+BZ400>$AW400,$AW400-SUM($AX400:BZ400),BZ400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CA400)<0,0,IF(SUM($AX400:CA400)+CA400>$AW400,$AW400-SUM($AX400:CA400),CA400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CB400)<0,0,IF(SUM($AX400:CB400)+CB400>$AW400,$AW400-SUM($AX400:CB400),CB400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CC400)<0,0,IF(SUM($AX400:CC400)+CC400>$AW400,$AW400-SUM($AX400:CC400),CC400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CD400)<0,0,IF(SUM($AX400:CD400)+CD400>$AW400,$AW400-SUM($AX400:CD400),CD400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CE400)<0,0,IF(SUM($AX400:CE400)+CE400>$AW400,$AW400-SUM($AX400:CE400),CE400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CF400)<0,0,IF(SUM($AX400:CF400)+CF400>$AW400,$AW400-SUM($AX400:CF400),CF400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CG400)<0,0,IF(SUM($AX400:CG400)+CG400>$AW400,$AW400-SUM($AX400:CG400),CG400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CH400)<0,0,IF(SUM($AX400:CH400)+CH400>$AW400,$AW400-SUM($AX400:CH400),CH400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CI400)<0,0,IF(SUM($AX400:CI400)+CI400>$AW400,$AW400-SUM($AX400:CI400),CI400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CJ400)<0,0,IF(SUM($AX400:CJ400)+CJ400>$AW400,$AW400-SUM($AX400:CJ400),CJ400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CK400)<0,0,IF(SUM($AX400:CK400)+CK400>$AW400,$AW400-SUM($AX400:CK400),CK400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CL400)<0,0,IF(SUM($AX400:CL400)+CL400>$AW400,$AW400-SUM($AX400:CL400),CL400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CM400)<0,0,IF(SUM($AX400:CM400)+CM400>$AW400,$AW400-SUM($AX400:CM400),CM400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CN400)<0,0,IF(SUM($AX400:CN400)+CN400>$AW400,$AW400-SUM($AX400:CN400),CN400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CO400)<0,0,IF(SUM($AX400:CO400)+CO400>$AW400,$AW400-SUM($AX400:CO400),CO400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CP400)<0,0,IF(SUM($AX400:CP400)+CP400>$AW400,$AW400-SUM($AX400:CP400),CP400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CQ400)<0,0,IF(SUM($AX400:CQ400)+CQ400>$AW400,$AW400-SUM($AX400:CQ400),CQ400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CR400)<0,0,IF(SUM($AX400:CR400)+CR400>$AW400,$AW400-SUM($AX400:CR400),CR400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CS400)<0,0,IF(SUM($AX400:CS400)+CS400>$AW400,$AW400-SUM($AX400:CS400),CS400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CT400)<0,0,IF(SUM($AX400:CT400)+CT400>$AW400,$AW400-SUM($AX400:CT400),CT400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CU400)<0,0,IF(SUM($AX400:CU400)+CU400>$AW400,$AW400-SUM($AX400:CU400),CU400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CV400)<0,0,IF(SUM($AX400:CV400)+CV400>$AW400,$AW400-SUM($AX400:CV400),CV400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CW400)<0,0,IF(SUM($AX400:CW400)+CW400>$AW400,$AW400-SUM($AX400:CW400),CW400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CX400)<0,0,IF(SUM($AX400:CX400)+CX400>$AW400,$AW400-SUM($AX400:CX400),CX400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CY400)<0,0,IF(SUM($AX400:CY400)+CY400>$AW400,$AW400-SUM($AX400:CY400),CY400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:CZ400)<0,0,IF(SUM($AX400:CZ400)+CZ400>$AW400,$AW400-SUM($AX400:CZ400),CZ400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DA400)<0,0,IF(SUM($AX400:DA400)+DA400>$AW400,$AW400-SUM($AX400:DA400),DA400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DB400)<0,0,IF(SUM($AX400:DB400)+DB400>$AW400,$AW400-SUM($AX400:DB400),DB400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DC400)<0,0,IF(SUM($AX400:DC400)+DC400>$AW400,$AW400-SUM($AX400:DC400),DC400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DD400)<0,0,IF(SUM($AX400:DD400)+DD400>$AW400,$AW400-SUM($AX400:DD400),DD400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DE400)<0,0,IF(SUM($AX400:DE400)+DE400>$AW400,$AW400-SUM($AX400:DE400),DE400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DF400)<0,0,IF(SUM($AX400:DF400)+DF400>$AW400,$AW400-SUM($AX400:DF400),DF400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DG400)<0,0,IF(SUM($AX400:DG400)+DG400>$AW400,$AW400-SUM($AX400:DG400),DG400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DH400)<0,0,IF(SUM($AX400:DH400)+DH400>$AW400,$AW400-SUM($AX400:DH400),DH400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DI400)<0,0,IF(SUM($AX400:DI400)+DI400>$AW400,$AW400-SUM($AX400:DI400),DI400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DJ400)<0,0,IF(SUM($AX400:DJ400)+DJ400>$AW400,$AW400-SUM($AX400:DJ400),DJ400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DK400)<0,0,IF(SUM($AX400:DK400)+DK400>$AW400,$AW400-SUM($AX400:DK400),DK400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DL400)<0,0,IF(SUM($AX400:DL400)+DL400>$AW400,$AW400-SUM($AX400:DL400),DL400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DM400)<0,0,IF(SUM($AX400:DM400)+DM400>$AW400,$AW400-SUM($AX400:DM400),DM400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DN400)<0,0,IF(SUM($AX400:DN400)+DN400>$AW400,$AW400-SUM($AX400:DN400),DN400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DO400)<0,0,IF(SUM($AX400:DO400)+DO400>$AW400,$AW400-SUM($AX400:DO400),DO400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DP400)<0,0,IF(SUM($AX400:DP400)+DP400>$AW400,$AW400-SUM($AX400:DP400),DP400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DQ400)<0,0,IF(SUM($AX400:DQ400)+DQ400>$AW400,$AW400-SUM($AX400:DQ400),DQ400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DR400)<0,0,IF(SUM($AX400:DR400)+DR400>$AW400,$AW400-SUM($AX400:DR400),DR400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DS400)<0,0,IF(SUM($AX400:DS400)+DS400>$AW400,$AW400-SUM($AX400:DS400),DS400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DT400)<0,0,IF(SUM($AX400:DT400)+DT400>$AW400,$AW400-SUM($AX400:DT400),DT400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DU400)<0,0,IF(SUM($AX400:DU400)+DU400>$AW400,$AW400-SUM($AX400:DU400),DU400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DV400)<0,0,IF(SUM($AX400:DV400)+DV400>$AW400,$AW400-SUM($AX400:DV400),DV400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DW400)<0,0,IF(SUM($AX400:DW400)+DW400>$AW400,$AW400-SUM($AX400:DW400),DW400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DX400)<0,0,IF(SUM($AX400:DX400)+DX400>$AW400,$AW400-SUM($AX400:DX400),DX400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DY400)<0,0,IF(SUM($AX400:DY400)+DY400>$AW400,$AW400-SUM($AX400:DY400),DY400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:DZ400)<0,0,IF(SUM($AX400:DZ400)+DZ400>$AW400,$AW400-SUM($AX400:DZ400),DZ400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EA400)<0,0,IF(SUM($AX400:EA400)+EA400>$AW400,$AW400-SUM($AX400:EA400),EA400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EB400)<0,0,IF(SUM($AX400:EB400)+EB400>$AW400,$AW400-SUM($AX400:EB400),EB400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EC400)<0,0,IF(SUM($AX400:EC400)+EC400>$AW400,$AW400-SUM($AX400:EC400),EC400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:ED400)<0,0,IF(SUM($AX400:ED400)+ED400>$AW400,$AW400-SUM($AX400:ED400),ED400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EE400)<0,0,IF(SUM($AX400:EE400)+EE400>$AW400,$AW400-SUM($AX400:EE400),EE400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EF400)<0,0,IF(SUM($AX400:EF400)+EF400>$AW400,$AW400-SUM($AX400:EF400),EF400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EG400)<0,0,IF(SUM($AX400:EG400)+EG400>$AW400,$AW400-SUM($AX400:EG400),EG400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EH400)<0,0,IF(SUM($AX400:EH400)+EH400>$AW400,$AW400-SUM($AX400:EH400),EH400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EI400)<0,0,IF(SUM($AX400:EI400)+EI400>$AW400,$AW400-SUM($AX400:EI400),EI400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EJ400)<0,0,IF(SUM($AX400:EJ400)+EJ400>$AW400,$AW400-SUM($AX400:EJ400),EJ400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EK400)<0,0,IF(SUM($AX400:EK400)+EK400>$AW400,$AW400-SUM($AX400:EK400),EK400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EL400)<0,0,IF(SUM($AX400:EL400)+EL400>$AW400,$AW400-SUM($AX400:EL400),EL400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EM400)<0,0,IF(SUM($AX400:EM400)+EM400>$AW400,$AW400-SUM($AX400:EM400),EM400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EN400)<0,0,IF(SUM($AX400:EN400)+EN400>$AW400,$AW400-SUM($AX400:EN400),EN400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EO400)<0,0,IF(SUM($AX400:EO400)+EO400>$AW400,$AW400-SUM($AX400:EO400),EO400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EP400)<0,0,IF(SUM($AX400:EP400)+EP400>$AW400,$AW400-SUM($AX400:EP400),EP400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:EQ400)<0,0,IF(SUM($AX400:EQ400)+EQ400>$AW400,$AW400-SUM($AX400:EQ400),EQ400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:ER400)<0,0,IF(SUM($AX400:ER400)+ER400>$AW400,$AW400-SUM($AX400:ER400),ER400))","v":-6.9388939039072284E-17},{"$f":"IF(SUM($AW400:ES400)<0,0,IF(SUM($AX400:ES400)+ES400>$AW400,$AW400-SUM($AX400:ES400),ES400))","v":-6.9388939039072284E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AK401:AK401)+AK401>$AJ26,$AJ26-SUM($AK401:AK401),AK401)","v":0},{"$f":"IF(SUM($AK401:AL401)+AL401>$AJ26,$AJ26-SUM($AK401:AL401),AL401)","v":0},{"$f":"IF(SUM($AK401:AM401)+AM401>$AJ26,$AJ26-SUM($AK401:AM401),AM401)","v":0},{"$f":"IF(SUM($AK401:AN401)+AN401>$AJ26,$AJ26-SUM($AK401:AN401),AN401)","v":0},{"$f":"IF(SUM($AK401:AO401)+AO401>$AJ26,$AJ26-SUM($AK401:AO401),AO401)","v":0},{"$f":"IF(SUM($AK401:AP401)+AP401>$AJ26,$AJ26-SUM($AK401:AP401),AP401)","v":0},{"$f":"IF(SUM($AK401:AQ401)+AQ401>$AJ26,$AJ26-SUM($AK401:AQ401),AQ401)","v":0},{"$f":"IF(SUM($AK401:AR401)+AR401>$AJ26,$AJ26-SUM($AK401:AR401),AR401)","v":0},{"$f":"IF(SUM($AK401:AS401)+AS401>$AJ26,$AJ26-SUM($AK401:AS401),AS401)","v":0},{"$f":"IF(SUM($AK401:AT401)+AT401>$AJ26,$AJ26-SUM($AK401:AT401),AT401)","v":0},{"$f":"IF(SUM($AK401:AU401)+AU401>$AJ26,$AJ26-SUM($AK401:AU401),AU401)","v":0},0.12576145999999999,4.6578318518518515E-3,{"$f":"IF(SUM($AW401:AX401)<0,0,IF(SUM($AX401:AX401)+AX401>$AW401,$AW401-SUM($AX401:AX401),AX401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:AY401)<0,0,IF(SUM($AX401:AY401)+AY401>$AW401,$AW401-SUM($AX401:AY401),AY401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:AZ401)<0,0,IF(SUM($AX401:AZ401)+AZ401>$AW401,$AW401-SUM($AX401:AZ401),AZ401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BA401)<0,0,IF(SUM($AX401:BA401)+BA401>$AW401,$AW401-SUM($AX401:BA401),BA401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BB401)<0,0,IF(SUM($AX401:BB401)+BB401>$AW401,$AW401-SUM($AX401:BB401),BB401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BC401)<0,0,IF(SUM($AX401:BC401)+BC401>$AW401,$AW401-SUM($AX401:BC401),BC401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BD401)<0,0,IF(SUM($AX401:BD401)+BD401>$AW401,$AW401-SUM($AX401:BD401),BD401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BE401)<0,0,IF(SUM($AX401:BE401)+BE401>$AW401,$AW401-SUM($AX401:BE401),BE401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BF401)<0,0,IF(SUM($AX401:BF401)+BF401>$AW401,$AW401-SUM($AX401:BF401),BF401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BG401)<0,0,IF(SUM($AX401:BG401)+BG401>$AW401,$AW401-SUM($AX401:BG401),BG401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BH401)<0,0,IF(SUM($AX401:BH401)+BH401>$AW401,$AW401-SUM($AX401:BH401),BH401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BI401)<0,0,IF(SUM($AX401:BI401)+BI401>$AW401,$AW401-SUM($AX401:BI401),BI401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BJ401)<0,0,IF(SUM($AX401:BJ401)+BJ401>$AW401,$AW401-SUM($AX401:BJ401),BJ401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BK401)<0,0,IF(SUM($AX401:BK401)+BK401>$AW401,$AW401-SUM($AX401:BK401),BK401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BL401)<0,0,IF(SUM($AX401:BL401)+BL401>$AW401,$AW401-SUM($AX401:BL401),BL401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BM401)<0,0,IF(SUM($AX401:BM401)+BM401>$AW401,$AW401-SUM($AX401:BM401),BM401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BN401)<0,0,IF(SUM($AX401:BN401)+BN401>$AW401,$AW401-SUM($AX401:BN401),BN401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BO401)<0,0,IF(SUM($AX401:BO401)+BO401>$AW401,$AW401-SUM($AX401:BO401),BO401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BP401)<0,0,IF(SUM($AX401:BP401)+BP401>$AW401,$AW401-SUM($AX401:BP401),BP401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BQ401)<0,0,IF(SUM($AX401:BQ401)+BQ401>$AW401,$AW401-SUM($AX401:BQ401),BQ401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BR401)<0,0,IF(SUM($AX401:BR401)+BR401>$AW401,$AW401-SUM($AX401:BR401),BR401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BS401)<0,0,IF(SUM($AX401:BS401)+BS401>$AW401,$AW401-SUM($AX401:BS401),BS401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BT401)<0,0,IF(SUM($AX401:BT401)+BT401>$AW401,$AW401-SUM($AX401:BT401),BT401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BU401)<0,0,IF(SUM($AX401:BU401)+BU401>$AW401,$AW401-SUM($AX401:BU401),BU401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BV401)<0,0,IF(SUM($AX401:BV401)+BV401>$AW401,$AW401-SUM($AX401:BV401),BV401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BW401)<0,0,IF(SUM($AX401:BW401)+BW401>$AW401,$AW401-SUM($AX401:BW401),BW401))","v":4.6578318518518515E-3},{"$f":"IF(SUM($AW401:BX401)<0,0,IF(SUM($AX401:BX401)+BX401>$AW401,$AW401-SUM($AX401:BX401),BX401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:BY401)<0,0,IF(SUM($AX401:BY401)+BY401>$AW401,$AW401-SUM($AX401:BY401),BY401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:BZ401)<0,0,IF(SUM($AX401:BZ401)+BZ401>$AW401,$AW401-SUM($AX401:BZ401),BZ401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CA401)<0,0,IF(SUM($AX401:CA401)+CA401>$AW401,$AW401-SUM($AX401:CA401),CA401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CB401)<0,0,IF(SUM($AX401:CB401)+CB401>$AW401,$AW401-SUM($AX401:CB401),CB401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CC401)<0,0,IF(SUM($AX401:CC401)+CC401>$AW401,$AW401-SUM($AX401:CC401),CC401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CD401)<0,0,IF(SUM($AX401:CD401)+CD401>$AW401,$AW401-SUM($AX401:CD401),CD401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CE401)<0,0,IF(SUM($AX401:CE401)+CE401>$AW401,$AW401-SUM($AX401:CE401),CE401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CF401)<0,0,IF(SUM($AX401:CF401)+CF401>$AW401,$AW401-SUM($AX401:CF401),CF401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CG401)<0,0,IF(SUM($AX401:CG401)+CG401>$AW401,$AW401-SUM($AX401:CG401),CG401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CH401)<0,0,IF(SUM($AX401:CH401)+CH401>$AW401,$AW401-SUM($AX401:CH401),CH401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CI401)<0,0,IF(SUM($AX401:CI401)+CI401>$AW401,$AW401-SUM($AX401:CI401),CI401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CJ401)<0,0,IF(SUM($AX401:CJ401)+CJ401>$AW401,$AW401-SUM($AX401:CJ401),CJ401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CK401)<0,0,IF(SUM($AX401:CK401)+CK401>$AW401,$AW401-SUM($AX401:CK401),CK401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CL401)<0,0,IF(SUM($AX401:CL401)+CL401>$AW401,$AW401-SUM($AX401:CL401),CL401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CM401)<0,0,IF(SUM($AX401:CM401)+CM401>$AW401,$AW401-SUM($AX401:CM401),CM401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CN401)<0,0,IF(SUM($AX401:CN401)+CN401>$AW401,$AW401-SUM($AX401:CN401),CN401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CO401)<0,0,IF(SUM($AX401:CO401)+CO401>$AW401,$AW401-SUM($AX401:CO401),CO401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CP401)<0,0,IF(SUM($AX401:CP401)+CP401>$AW401,$AW401-SUM($AX401:CP401),CP401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CQ401)<0,0,IF(SUM($AX401:CQ401)+CQ401>$AW401,$AW401-SUM($AX401:CQ401),CQ401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CR401)<0,0,IF(SUM($AX401:CR401)+CR401>$AW401,$AW401-SUM($AX401:CR401),CR401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CS401)<0,0,IF(SUM($AX401:CS401)+CS401>$AW401,$AW401-SUM($AX401:CS401),CS401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CT401)<0,0,IF(SUM($AX401:CT401)+CT401>$AW401,$AW401-SUM($AX401:CT401),CT401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CU401)<0,0,IF(SUM($AX401:CU401)+CU401>$AW401,$AW401-SUM($AX401:CU401),CU401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CV401)<0,0,IF(SUM($AX401:CV401)+CV401>$AW401,$AW401-SUM($AX401:CV401),CV401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CW401)<0,0,IF(SUM($AX401:CW401)+CW401>$AW401,$AW401-SUM($AX401:CW401),CW401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CX401)<0,0,IF(SUM($AX401:CX401)+CX401>$AW401,$AW401-SUM($AX401:CX401),CX401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CY401)<0,0,IF(SUM($AX401:CY401)+CY401>$AW401,$AW401-SUM($AX401:CY401),CY401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:CZ401)<0,0,IF(SUM($AX401:CZ401)+CZ401>$AW401,$AW401-SUM($AX401:CZ401),CZ401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DA401)<0,0,IF(SUM($AX401:DA401)+DA401>$AW401,$AW401-SUM($AX401:DA401),DA401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DB401)<0,0,IF(SUM($AX401:DB401)+DB401>$AW401,$AW401-SUM($AX401:DB401),DB401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DC401)<0,0,IF(SUM($AX401:DC401)+DC401>$AW401,$AW401-SUM($AX401:DC401),DC401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DD401)<0,0,IF(SUM($AX401:DD401)+DD401>$AW401,$AW401-SUM($AX401:DD401),DD401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DE401)<0,0,IF(SUM($AX401:DE401)+DE401>$AW401,$AW401-SUM($AX401:DE401),DE401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DF401)<0,0,IF(SUM($AX401:DF401)+DF401>$AW401,$AW401-SUM($AX401:DF401),DF401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DG401)<0,0,IF(SUM($AX401:DG401)+DG401>$AW401,$AW401-SUM($AX401:DG401),DG401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DH401)<0,0,IF(SUM($AX401:DH401)+DH401>$AW401,$AW401-SUM($AX401:DH401),DH401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DI401)<0,0,IF(SUM($AX401:DI401)+DI401>$AW401,$AW401-SUM($AX401:DI401),DI401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DJ401)<0,0,IF(SUM($AX401:DJ401)+DJ401>$AW401,$AW401-SUM($AX401:DJ401),DJ401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DK401)<0,0,IF(SUM($AX401:DK401)+DK401>$AW401,$AW401-SUM($AX401:DK401),DK401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DL401)<0,0,IF(SUM($AX401:DL401)+DL401>$AW401,$AW401-SUM($AX401:DL401),DL401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DM401)<0,0,IF(SUM($AX401:DM401)+DM401>$AW401,$AW401-SUM($AX401:DM401),DM401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DN401)<0,0,IF(SUM($AX401:DN401)+DN401>$AW401,$AW401-SUM($AX401:DN401),DN401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DO401)<0,0,IF(SUM($AX401:DO401)+DO401>$AW401,$AW401-SUM($AX401:DO401),DO401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DP401)<0,0,IF(SUM($AX401:DP401)+DP401>$AW401,$AW401-SUM($AX401:DP401),DP401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DQ401)<0,0,IF(SUM($AX401:DQ401)+DQ401>$AW401,$AW401-SUM($AX401:DQ401),DQ401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DR401)<0,0,IF(SUM($AX401:DR401)+DR401>$AW401,$AW401-SUM($AX401:DR401),DR401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DS401)<0,0,IF(SUM($AX401:DS401)+DS401>$AW401,$AW401-SUM($AX401:DS401),DS401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DT401)<0,0,IF(SUM($AX401:DT401)+DT401>$AW401,$AW401-SUM($AX401:DT401),DT401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DU401)<0,0,IF(SUM($AX401:DU401)+DU401>$AW401,$AW401-SUM($AX401:DU401),DU401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DV401)<0,0,IF(SUM($AX401:DV401)+DV401>$AW401,$AW401-SUM($AX401:DV401),DV401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DW401)<0,0,IF(SUM($AX401:DW401)+DW401>$AW401,$AW401-SUM($AX401:DW401),DW401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DX401)<0,0,IF(SUM($AX401:DX401)+DX401>$AW401,$AW401-SUM($AX401:DX401),DX401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DY401)<0,0,IF(SUM($AX401:DY401)+DY401>$AW401,$AW401-SUM($AX401:DY401),DY401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:DZ401)<0,0,IF(SUM($AX401:DZ401)+DZ401>$AW401,$AW401-SUM($AX401:DZ401),DZ401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EA401)<0,0,IF(SUM($AX401:EA401)+EA401>$AW401,$AW401-SUM($AX401:EA401),EA401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EB401)<0,0,IF(SUM($AX401:EB401)+EB401>$AW401,$AW401-SUM($AX401:EB401),EB401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EC401)<0,0,IF(SUM($AX401:EC401)+EC401>$AW401,$AW401-SUM($AX401:EC401),EC401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:ED401)<0,0,IF(SUM($AX401:ED401)+ED401>$AW401,$AW401-SUM($AX401:ED401),ED401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EE401)<0,0,IF(SUM($AX401:EE401)+EE401>$AW401,$AW401-SUM($AX401:EE401),EE401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EF401)<0,0,IF(SUM($AX401:EF401)+EF401>$AW401,$AW401-SUM($AX401:EF401),EF401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EG401)<0,0,IF(SUM($AX401:EG401)+EG401>$AW401,$AW401-SUM($AX401:EG401),EG401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EH401)<0,0,IF(SUM($AX401:EH401)+EH401>$AW401,$AW401-SUM($AX401:EH401),EH401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EI401)<0,0,IF(SUM($AX401:EI401)+EI401>$AW401,$AW401-SUM($AX401:EI401),EI401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EJ401)<0,0,IF(SUM($AX401:EJ401)+EJ401>$AW401,$AW401-SUM($AX401:EJ401),EJ401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EK401)<0,0,IF(SUM($AX401:EK401)+EK401>$AW401,$AW401-SUM($AX401:EK401),EK401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EL401)<0,0,IF(SUM($AX401:EL401)+EL401>$AW401,$AW401-SUM($AX401:EL401),EL401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EM401)<0,0,IF(SUM($AX401:EM401)+EM401>$AW401,$AW401-SUM($AX401:EM401),EM401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EN401)<0,0,IF(SUM($AX401:EN401)+EN401>$AW401,$AW401-SUM($AX401:EN401),EN401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EO401)<0,0,IF(SUM($AX401:EO401)+EO401>$AW401,$AW401-SUM($AX401:EO401),EO401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EP401)<0,0,IF(SUM($AX401:EP401)+EP401>$AW401,$AW401-SUM($AX401:EP401),EP401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:EQ401)<0,0,IF(SUM($AX401:EQ401)+EQ401>$AW401,$AW401-SUM($AX401:EQ401),EQ401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:ER401)<0,0,IF(SUM($AX401:ER401)+ER401>$AW401,$AW401-SUM($AX401:ER401),ER401))","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AW401:ES401)<0,0,IF(SUM($AX401:ES401)+ES401>$AW401,$AW401-SUM($AX401:ES401),ES401))","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1666666666666666E-3,{"$f":"IF(SUM($AK402:AK402)+AK402>$AJ27,$AJ27-SUM($AK402:AK402),AK402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AL402)+AL402>$AJ27,$AJ27-SUM($AK402:AL402),AL402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AM402)+AM402>$AJ27,$AJ27-SUM($AK402:AM402),AM402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AN402)+AN402>$AJ27,$AJ27-SUM($AK402:AN402),AN402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AO402)+AO402>$AJ27,$AJ27-SUM($AK402:AO402),AO402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AP402)+AP402>$AJ27,$AJ27-SUM($AK402:AP402),AP402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AQ402)+AQ402>$AJ27,$AJ27-SUM($AK402:AQ402),AQ402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AR402)+AR402>$AJ27,$AJ27-SUM($AK402:AR402),AR402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AS402)+AS402>$AJ27,$AJ27-SUM($AK402:AS402),AS402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AT402)+AT402>$AJ27,$AJ27-SUM($AK402:AT402),AT402)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AK402:AU402)+AU402>$AJ27,$AJ27-SUM($AK402:AU402),AU402)","v":4.1666666666666666E-3},-2.7865109999999998E-2,0,{"$f":"IF(SUM($AW402:AX402)<0,0,IF(SUM($AX402:AX402)+AX402>$AW402,$AW402-SUM($AX402:AX402),AX402))","v":0},{"$f":"IF(SUM($AW402:AY402)<0,0,IF(SUM($AX402:AY402)+AY402>$AW402,$AW402-SUM($AX402:AY402),AY402))","v":0},{"$f":"IF(SUM($AW402:AZ402)<0,0,IF(SUM($AX402:AZ402)+AZ402>$AW402,$AW402-SUM($AX402:AZ402),AZ402))","v":0},{"$f":"IF(SUM($AW402:BA402)<0,0,IF(SUM($AX402:BA402)+BA402>$AW402,$AW402-SUM($AX402:BA402),BA402))","v":0},{"$f":"IF(SUM($AW402:BB402)<0,0,IF(SUM($AX402:BB402)+BB402>$AW402,$AW402-SUM($AX402:BB402),BB402))","v":0},{"$f":"IF(SUM($AW402:BC402)<0,0,IF(SUM($AX402:BC402)+BC402>$AW402,$AW402-SUM($AX402:BC402),BC402))","v":0},{"$f":"IF(SUM($AW402:BD402)<0,0,IF(SUM($AX402:BD402)+BD402>$AW402,$AW402-SUM($AX402:BD402),BD402))","v":0},{"$f":"IF(SUM($AW402:BE402)<0,0,IF(SUM($AX402:BE402)+BE402>$AW402,$AW402-SUM($AX402:BE402),BE402))","v":0},{"$f":"IF(SUM($AW402:BF402)<0,0,IF(SUM($AX402:BF402)+BF402>$AW402,$AW402-SUM($AX402:BF402),BF402))","v":0},{"$f":"IF(SUM($AW402:BG402)<0,0,IF(SUM($AX402:BG402)+BG402>$AW402,$AW402-SUM($AX402:BG402),BG402))","v":0},{"$f":"IF(SUM($AW402:BH402)<0,0,IF(SUM($AX402:BH402)+BH402>$AW402,$AW402-SUM($AX402:BH402),BH402))","v":0},{"$f":"IF(SUM($AW402:BI402)<0,0,IF(SUM($AX402:BI402)+BI402>$AW402,$AW402-SUM($AX402:BI402),BI402))","v":0},{"$f":"IF(SUM($AW402:BJ402)<0,0,IF(SUM($AX402:BJ402)+BJ402>$AW402,$AW402-SUM($AX402:BJ402),BJ402))","v":0},{"$f":"IF(SUM($AW402:BK402)<0,0,IF(SUM($AX402:BK402)+BK402>$AW402,$AW402-SUM($AX402:BK402),BK402))","v":0},{"$f":"IF(SUM($AW402:BL402)<0,0,IF(SUM($AX402:BL402)+BL402>$AW402,$AW402-SUM($AX402:BL402),BL402))","v":0},{"$f":"IF(SUM($AW402:BM402)<0,0,IF(SUM($AX402:BM402)+BM402>$AW402,$AW402-SUM($AX402:BM402),BM402))","v":0},{"$f":"IF(SUM($AW402:BN402)<0,0,IF(SUM($AX402:BN402)+BN402>$AW402,$AW402-SUM($AX402:BN402),BN402))","v":0},{"$f":"IF(SUM($AW402:BO402)<0,0,IF(SUM($AX402:BO402)+BO402>$AW402,$AW402-SUM($AX402:BO402),BO402))","v":0},{"$f":"IF(SUM($AW402:BP402)<0,0,IF(SUM($AX402:BP402)+BP402>$AW402,$AW402-SUM($AX402:BP402),BP402))","v":0},{"$f":"IF(SUM($AW402:BQ402)<0,0,IF(SUM($AX402:BQ402)+BQ402>$AW402,$AW402-SUM($AX402:BQ402),BQ402))","v":0},{"$f":"IF(SUM($AW402:BR402)<0,0,IF(SUM($AX402:BR402)+BR402>$AW402,$AW402-SUM($AX402:BR402),BR402))","v":0},{"$f":"IF(SUM($AW402:BS402)<0,0,IF(SUM($AX402:BS402)+BS402>$AW402,$AW402-SUM($AX402:BS402),BS402))","v":0},{"$f":"IF(SUM($AW402:BT402)<0,0,IF(SUM($AX402:BT402)+BT402>$AW402,$AW402-SUM($AX402:BT402),BT402))","v":0},{"$f":"IF(SUM($AW402:BU402)<0,0,IF(SUM($AX402:BU402)+BU402>$AW402,$AW402-SUM($AX402:BU402),BU402))","v":0},{"$f":"IF(SUM($AW402:BV402)<0,0,IF(SUM($AX402:BV402)+BV402>$AW402,$AW402-SUM($AX402:BV402),BV402))","v":0},{"$f":"IF(SUM($AW402:BW402)<0,0,IF(SUM($AX402:BW402)+BW402>$AW402,$AW402-SUM($AX402:BW402),BW402))","v":0},{"$f":"IF(SUM($AW402:BX402)<0,0,IF(SUM($AX402:BX402)+BX402>$AW402,$AW402-SUM($AX402:BX402),BX402))","v":0},{"$f":"IF(SUM($AW402:BY402)<0,0,IF(SUM($AX402:BY402)+BY402>$AW402,$AW402-SUM($AX402:BY402),BY402))","v":0},{"$f":"IF(SUM($AW402:BZ402)<0,0,IF(SUM($AX402:BZ402)+BZ402>$AW402,$AW402-SUM($AX402:BZ402),BZ402))","v":0},{"$f":"IF(SUM($AW402:CA402)<0,0,IF(SUM($AX402:CA402)+CA402>$AW402,$AW402-SUM($AX402:CA402),CA402))","v":0},{"$f":"IF(SUM($AW402:CB402)<0,0,IF(SUM($AX402:CB402)+CB402>$AW402,$AW402-SUM($AX402:CB402),CB402))","v":0},{"$f":"IF(SUM($AW402:CC402)<0,0,IF(SUM($AX402:CC402)+CC402>$AW402,$AW402-SUM($AX402:CC402),CC402))","v":0},{"$f":"IF(SUM($AW402:CD402)<0,0,IF(SUM($AX402:CD402)+CD402>$AW402,$AW402-SUM($AX402:CD402),CD402))","v":0},{"$f":"IF(SUM($AW402:CE402)<0,0,IF(SUM($AX402:CE402)+CE402>$AW402,$AW402-SUM($AX402:CE402),CE402))","v":0},{"$f":"IF(SUM($AW402:CF402)<0,0,IF(SUM($AX402:CF402)+CF402>$AW402,$AW402-SUM($AX402:CF402),CF402))","v":0},{"$f":"IF(SUM($AW402:CG402)<0,0,IF(SUM($AX402:CG402)+CG402>$AW402,$AW402-SUM($AX402:CG402),CG402))","v":0},{"$f":"IF(SUM($AW402:CH402)<0,0,IF(SUM($AX402:CH402)+CH402>$AW402,$AW402-SUM($AX402:CH402),CH402))","v":0},{"$f":"IF(SUM($AW402:CI402)<0,0,IF(SUM($AX402:CI402)+CI402>$AW402,$AW402-SUM($AX402:CI402),CI402))","v":0},{"$f":"IF(SUM($AW402:CJ402)<0,0,IF(SUM($AX402:CJ402)+CJ402>$AW402,$AW402-SUM($AX402:CJ402),CJ402))","v":0},{"$f":"IF(SUM($AW402:CK402)<0,0,IF(SUM($AX402:CK402)+CK402>$AW402,$AW402-SUM($AX402:CK402),CK402))","v":0},{"$f":"IF(SUM($AW402:CL402)<0,0,IF(SUM($AX402:CL402)+CL402>$AW402,$AW402-SUM($AX402:CL402),CL402))","v":0},{"$f":"IF(SUM($AW402:CM402)<0,0,IF(SUM($AX402:CM402)+CM402>$AW402,$AW402-SUM($AX402:CM402),CM402))","v":0},{"$f":"IF(SUM($AW402:CN402)<0,0,IF(SUM($AX402:CN402)+CN402>$AW402,$AW402-SUM($AX402:CN402),CN402))","v":0},{"$f":"IF(SUM($AW402:CO402)<0,0,IF(SUM($AX402:CO402)+CO402>$AW402,$AW402-SUM($AX402:CO402),CO402))","v":0},{"$f":"IF(SUM($AW402:CP402)<0,0,IF(SUM($AX402:CP402)+CP402>$AW402,$AW402-SUM($AX402:CP402),CP402))","v":0},{"$f":"IF(SUM($AW402:CQ402)<0,0,IF(SUM($AX402:CQ402)+CQ402>$AW402,$AW402-SUM($AX402:CQ402),CQ402))","v":0},{"$f":"IF(SUM($AW402:CR402)<0,0,IF(SUM($AX402:CR402)+CR402>$AW402,$AW402-SUM($AX402:CR402),CR402))","v":0},{"$f":"IF(SUM($AW402:CS402)<0,0,IF(SUM($AX402:CS402)+CS402>$AW402,$AW402-SUM($AX402:CS402),CS402))","v":0},{"$f":"IF(SUM($AW402:CT402)<0,0,IF(SUM($AX402:CT402)+CT402>$AW402,$AW402-SUM($AX402:CT402),CT402))","v":0},{"$f":"IF(SUM($AW402:CU402)<0,0,IF(SUM($AX402:CU402)+CU402>$AW402,$AW402-SUM($AX402:CU402),CU402))","v":0},{"$f":"IF(SUM($AW402:CV402)<0,0,IF(SUM($AX402:CV402)+CV402>$AW402,$AW402-SUM($AX402:CV402),CV402))","v":0},{"$f":"IF(SUM($AW402:CW402)<0,0,IF(SUM($AX402:CW402)+CW402>$AW402,$AW402-SUM($AX402:CW402),CW402))","v":0},{"$f":"IF(SUM($AW402:CX402)<0,0,IF(SUM($AX402:CX402)+CX402>$AW402,$AW402-SUM($AX402:CX402),CX402))","v":0},{"$f":"IF(SUM($AW402:CY402)<0,0,IF(SUM($AX402:CY402)+CY402>$AW402,$AW402-SUM($AX402:CY402),CY402))","v":0},{"$f":"IF(SUM($AW402:CZ402)<0,0,IF(SUM($AX402:CZ402)+CZ402>$AW402,$AW402-SUM($AX402:CZ402),CZ402))","v":0},{"$f":"IF(SUM($AW402:DA402)<0,0,IF(SUM($AX402:DA402)+DA402>$AW402,$AW402-SUM($AX402:DA402),DA402))","v":0},{"$f":"IF(SUM($AW402:DB402)<0,0,IF(SUM($AX402:DB402)+DB402>$AW402,$AW402-SUM($AX402:DB402),DB402))","v":0},{"$f":"IF(SUM($AW402:DC402)<0,0,IF(SUM($AX402:DC402)+DC402>$AW402,$AW402-SUM($AX402:DC402),DC402))","v":0},{"$f":"IF(SUM($AW402:DD402)<0,0,IF(SUM($AX402:DD402)+DD402>$AW402,$AW402-SUM($AX402:DD402),DD402))","v":0},{"$f":"IF(SUM($AW402:DE402)<0,0,IF(SUM($AX402:DE402)+DE402>$AW402,$AW402-SUM($AX402:DE402),DE402))","v":0},{"$f":"IF(SUM($AW402:DF402)<0,0,IF(SUM($AX402:DF402)+DF402>$AW402,$AW402-SUM($AX402:DF402),DF402))","v":0},{"$f":"IF(SUM($AW402:DG402)<0,0,IF(SUM($AX402:DG402)+DG402>$AW402,$AW402-SUM($AX402:DG402),DG402))","v":0},{"$f":"IF(SUM($AW402:DH402)<0,0,IF(SUM($AX402:DH402)+DH402>$AW402,$AW402-SUM($AX402:DH402),DH402))","v":0},{"$f":"IF(SUM($AW402:DI402)<0,0,IF(SUM($AX402:DI402)+DI402>$AW402,$AW402-SUM($AX402:DI402),DI402))","v":0},{"$f":"IF(SUM($AW402:DJ402)<0,0,IF(SUM($AX402:DJ402)+DJ402>$AW402,$AW402-SUM($AX402:DJ402),DJ402))","v":0},{"$f":"IF(SUM($AW402:DK402)<0,0,IF(SUM($AX402:DK402)+DK402>$AW402,$AW402-SUM($AX402:DK402),DK402))","v":0},{"$f":"IF(SUM($AW402:DL402)<0,0,IF(SUM($AX402:DL402)+DL402>$AW402,$AW402-SUM($AX402:DL402),DL402))","v":0},{"$f":"IF(SUM($AW402:DM402)<0,0,IF(SUM($AX402:DM402)+DM402>$AW402,$AW402-SUM($AX402:DM402),DM402))","v":0},{"$f":"IF(SUM($AW402:DN402)<0,0,IF(SUM($AX402:DN402)+DN402>$AW402,$AW402-SUM($AX402:DN402),DN402))","v":0},{"$f":"IF(SUM($AW402:DO402)<0,0,IF(SUM($AX402:DO402)+DO402>$AW402,$AW402-SUM($AX402:DO402),DO402))","v":0},{"$f":"IF(SUM($AW402:DP402)<0,0,IF(SUM($AX402:DP402)+DP402>$AW402,$AW402-SUM($AX402:DP402),DP402))","v":0},{"$f":"IF(SUM($AW402:DQ402)<0,0,IF(SUM($AX402:DQ402)+DQ402>$AW402,$AW402-SUM($AX402:DQ402),DQ402))","v":0},{"$f":"IF(SUM($AW402:DR402)<0,0,IF(SUM($AX402:DR402)+DR402>$AW402,$AW402-SUM($AX402:DR402),DR402))","v":0},{"$f":"IF(SUM($AW402:DS402)<0,0,IF(SUM($AX402:DS402)+DS402>$AW402,$AW402-SUM($AX402:DS402),DS402))","v":0},{"$f":"IF(SUM($AW402:DT402)<0,0,IF(SUM($AX402:DT402)+DT402>$AW402,$AW402-SUM($AX402:DT402),DT402))","v":0},{"$f":"IF(SUM($AW402:DU402)<0,0,IF(SUM($AX402:DU402)+DU402>$AW402,$AW402-SUM($AX402:DU402),DU402))","v":0},{"$f":"IF(SUM($AW402:DV402)<0,0,IF(SUM($AX402:DV402)+DV402>$AW402,$AW402-SUM($AX402:DV402),DV402))","v":0},{"$f":"IF(SUM($AW402:DW402)<0,0,IF(SUM($AX402:DW402)+DW402>$AW402,$AW402-SUM($AX402:DW402),DW402))","v":0},{"$f":"IF(SUM($AW402:DX402)<0,0,IF(SUM($AX402:DX402)+DX402>$AW402,$AW402-SUM($AX402:DX402),DX402))","v":0},{"$f":"IF(SUM($AW402:DY402)<0,0,IF(SUM($AX402:DY402)+DY402>$AW402,$AW402-SUM($AX402:DY402),DY402))","v":0},{"$f":"IF(SUM($AW402:DZ402)<0,0,IF(SUM($AX402:DZ402)+DZ402>$AW402,$AW402-SUM($AX402:DZ402),DZ402))","v":0},{"$f":"IF(SUM($AW402:EA402)<0,0,IF(SUM($AX402:EA402)+EA402>$AW402,$AW402-SUM($AX402:EA402),EA402))","v":0},{"$f":"IF(SUM($AW402:EB402)<0,0,IF(SUM($AX402:EB402)+EB402>$AW402,$AW402-SUM($AX402:EB402),EB402))","v":0},{"$f":"IF(SUM($AW402:EC402)<0,0,IF(SUM($AX402:EC402)+EC402>$AW402,$AW402-SUM($AX402:EC402),EC402))","v":0},{"$f":"IF(SUM($AW402:ED402)<0,0,IF(SUM($AX402:ED402)+ED402>$AW402,$AW402-SUM($AX402:ED402),ED402))","v":0},{"$f":"IF(SUM($AW402:EE402)<0,0,IF(SUM($AX402:EE402)+EE402>$AW402,$AW402-SUM($AX402:EE402),EE402))","v":0},{"$f":"IF(SUM($AW402:EF402)<0,0,IF(SUM($AX402:EF402)+EF402>$AW402,$AW402-SUM($AX402:EF402),EF402))","v":0},{"$f":"IF(SUM($AW402:EG402)<0,0,IF(SUM($AX402:EG402)+EG402>$AW402,$AW402-SUM($AX402:EG402),EG402))","v":0},{"$f":"IF(SUM($AW402:EH402)<0,0,IF(SUM($AX402:EH402)+EH402>$AW402,$AW402-SUM($AX402:EH402),EH402))","v":0},{"$f":"IF(SUM($AW402:EI402)<0,0,IF(SUM($AX402:EI402)+EI402>$AW402,$AW402-SUM($AX402:EI402),EI402))","v":0},{"$f":"IF(SUM($AW402:EJ402)<0,0,IF(SUM($AX402:EJ402)+EJ402>$AW402,$AW402-SUM($AX402:EJ402),EJ402))","v":0},{"$f":"IF(SUM($AW402:EK402)<0,0,IF(SUM($AX402:EK402)+EK402>$AW402,$AW402-SUM($AX402:EK402),EK402))","v":0},{"$f":"IF(SUM($AW402:EL402)<0,0,IF(SUM($AX402:EL402)+EL402>$AW402,$AW402-SUM($AX402:EL402),EL402))","v":0},{"$f":"IF(SUM($AW402:EM402)<0,0,IF(SUM($AX402:EM402)+EM402>$AW402,$AW402-SUM($AX402:EM402),EM402))","v":0},{"$f":"IF(SUM($AW402:EN402)<0,0,IF(SUM($AX402:EN402)+EN402>$AW402,$AW402-SUM($AX402:EN402),EN402))","v":0},{"$f":"IF(SUM($AW402:EO402)<0,0,IF(SUM($AX402:EO402)+EO402>$AW402,$AW402-SUM($AX402:EO402),EO402))","v":0},{"$f":"IF(SUM($AW402:EP402)<0,0,IF(SUM($AX402:EP402)+EP402>$AW402,$AW402-SUM($AX402:EP402),EP402))","v":0},{"$f":"IF(SUM($AW402:EQ402)<0,0,IF(SUM($AX402:EQ402)+EQ402>$AW402,$AW402-SUM($AX402:EQ402),EQ402))","v":0},{"$f":"IF(SUM($AW402:ER402)<0,0,IF(SUM($AX402:ER402)+ER402>$AW402,$AW402-SUM($AX402:ER402),ER402))","v":0},{"$f":"IF(SUM($AW402:ES402)<0,0,IF(SUM($AX402:ES402)+ES402>$AW402,$AW402-SUM($AX402:ES402),ES402))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AK403:AK403)+AK403>$AJ28,$AJ28-SUM($AK403:AK403),AK403)","v":0},{"$f":"IF(SUM($AK403:AL403)+AL403>$AJ28,$AJ28-SUM($AK403:AL403),AL403)","v":0},{"$f":"IF(SUM($AK403:AM403)+AM403>$AJ28,$AJ28-SUM($AK403:AM403),AM403)","v":0},{"$f":"IF(SUM($AK403:AN403)+AN403>$AJ28,$AJ28-SUM($AK403:AN403),AN403)","v":0},{"$f":"IF(SUM($AK403:AO403)+AO403>$AJ28,$AJ28-SUM($AK403:AO403),AO403)","v":0},{"$f":"IF(SUM($AK403:AP403)+AP403>$AJ28,$AJ28-SUM($AK403:AP403),AP403)","v":0},{"$f":"IF(SUM($AK403:AQ403)+AQ403>$AJ28,$AJ28-SUM($AK403:AQ403),AQ403)","v":0},{"$f":"IF(SUM($AK403:AR403)+AR403>$AJ28,$AJ28-SUM($AK403:AR403),AR403)","v":0},{"$f":"IF(SUM($AK403:AS403)+AS403>$AJ28,$AJ28-SUM($AK403:AS403),AS403)","v":0},{"$f":"IF(SUM($AK403:AT403)+AT403>$AJ28,$AJ28-SUM($AK403:AT403),AT403)","v":0},{"$f":"IF(SUM($AK403:AU403)+AU403>$AJ28,$AJ28-SUM($AK403:AU403),AU403)","v":0},0,0,{"$f":"IF(SUM($AW403:AX403)<0,0,IF(SUM($AX403:AX403)+AX403>$AW403,$AW403-SUM($AX403:AX403),AX403))","v":0},{"$f":"IF(SUM($AW403:AY403)<0,0,IF(SUM($AX403:AY403)+AY403>$AW403,$AW403-SUM($AX403:AY403),AY403))","v":0},{"$f":"IF(SUM($AW403:AZ403)<0,0,IF(SUM($AX403:AZ403)+AZ403>$AW403,$AW403-SUM($AX403:AZ403),AZ403))","v":0},{"$f":"IF(SUM($AW403:BA403)<0,0,IF(SUM($AX403:BA403)+BA403>$AW403,$AW403-SUM($AX403:BA403),BA403))","v":0},{"$f":"IF(SUM($AW403:BB403)<0,0,IF(SUM($AX403:BB403)+BB403>$AW403,$AW403-SUM($AX403:BB403),BB403))","v":0},{"$f":"IF(SUM($AW403:BC403)<0,0,IF(SUM($AX403:BC403)+BC403>$AW403,$AW403-SUM($AX403:BC403),BC403))","v":0},{"$f":"IF(SUM($AW403:BD403)<0,0,IF(SUM($AX403:BD403)+BD403>$AW403,$AW403-SUM($AX403:BD403),BD403))","v":0},{"$f":"IF(SUM($AW403:BE403)<0,0,IF(SUM($AX403:BE403)+BE403>$AW403,$AW403-SUM($AX403:BE403),BE403))","v":0},{"$f":"IF(SUM($AW403:BF403)<0,0,IF(SUM($AX403:BF403)+BF403>$AW403,$AW403-SUM($AX403:BF403),BF403))","v":0},{"$f":"IF(SUM($AW403:BG403)<0,0,IF(SUM($AX403:BG403)+BG403>$AW403,$AW403-SUM($AX403:BG403),BG403))","v":0},{"$f":"IF(SUM($AW403:BH403)<0,0,IF(SUM($AX403:BH403)+BH403>$AW403,$AW403-SUM($AX403:BH403),BH403))","v":0},{"$f":"IF(SUM($AW403:BI403)<0,0,IF(SUM($AX403:BI403)+BI403>$AW403,$AW403-SUM($AX403:BI403),BI403))","v":0},{"$f":"IF(SUM($AW403:BJ403)<0,0,IF(SUM($AX403:BJ403)+BJ403>$AW403,$AW403-SUM($AX403:BJ403),BJ403))","v":0},{"$f":"IF(SUM($AW403:BK403)<0,0,IF(SUM($AX403:BK403)+BK403>$AW403,$AW403-SUM($AX403:BK403),BK403))","v":0},{"$f":"IF(SUM($AW403:BL403)<0,0,IF(SUM($AX403:BL403)+BL403>$AW403,$AW403-SUM($AX403:BL403),BL403))","v":0},{"$f":"IF(SUM($AW403:BM403)<0,0,IF(SUM($AX403:BM403)+BM403>$AW403,$AW403-SUM($AX403:BM403),BM403))","v":0},{"$f":"IF(SUM($AW403:BN403)<0,0,IF(SUM($AX403:BN403)+BN403>$AW403,$AW403-SUM($AX403:BN403),BN403))","v":0},{"$f":"IF(SUM($AW403:BO403)<0,0,IF(SUM($AX403:BO403)+BO403>$AW403,$AW403-SUM($AX403:BO403),BO403))","v":0},{"$f":"IF(SUM($AW403:BP403)<0,0,IF(SUM($AX403:BP403)+BP403>$AW403,$AW403-SUM($AX403:BP403),BP403))","v":0},{"$f":"IF(SUM($AW403:BQ403)<0,0,IF(SUM($AX403:BQ403)+BQ403>$AW403,$AW403-SUM($AX403:BQ403),BQ403))","v":0},{"$f":"IF(SUM($AW403:BR403)<0,0,IF(SUM($AX403:BR403)+BR403>$AW403,$AW403-SUM($AX403:BR403),BR403))","v":0},{"$f":"IF(SUM($AW403:BS403)<0,0,IF(SUM($AX403:BS403)+BS403>$AW403,$AW403-SUM($AX403:BS403),BS403))","v":0},{"$f":"IF(SUM($AW403:BT403)<0,0,IF(SUM($AX403:BT403)+BT403>$AW403,$AW403-SUM($AX403:BT403),BT403))","v":0},{"$f":"IF(SUM($AW403:BU403)<0,0,IF(SUM($AX403:BU403)+BU403>$AW403,$AW403-SUM($AX403:BU403),BU403))","v":0},{"$f":"IF(SUM($AW403:BV403)<0,0,IF(SUM($AX403:BV403)+BV403>$AW403,$AW403-SUM($AX403:BV403),BV403))","v":0},{"$f":"IF(SUM($AW403:BW403)<0,0,IF(SUM($AX403:BW403)+BW403>$AW403,$AW403-SUM($AX403:BW403),BW403))","v":0},{"$f":"IF(SUM($AW403:BX403)<0,0,IF(SUM($AX403:BX403)+BX403>$AW403,$AW403-SUM($AX403:BX403),BX403))","v":0},{"$f":"IF(SUM($AW403:BY403)<0,0,IF(SUM($AX403:BY403)+BY403>$AW403,$AW403-SUM($AX403:BY403),BY403))","v":0},{"$f":"IF(SUM($AW403:BZ403)<0,0,IF(SUM($AX403:BZ403)+BZ403>$AW403,$AW403-SUM($AX403:BZ403),BZ403))","v":0},{"$f":"IF(SUM($AW403:CA403)<0,0,IF(SUM($AX403:CA403)+CA403>$AW403,$AW403-SUM($AX403:CA403),CA403))","v":0},{"$f":"IF(SUM($AW403:CB403)<0,0,IF(SUM($AX403:CB403)+CB403>$AW403,$AW403-SUM($AX403:CB403),CB403))","v":0},{"$f":"IF(SUM($AW403:CC403)<0,0,IF(SUM($AX403:CC403)+CC403>$AW403,$AW403-SUM($AX403:CC403),CC403))","v":0},{"$f":"IF(SUM($AW403:CD403)<0,0,IF(SUM($AX403:CD403)+CD403>$AW403,$AW403-SUM($AX403:CD403),CD403))","v":0},{"$f":"IF(SUM($AW403:CE403)<0,0,IF(SUM($AX403:CE403)+CE403>$AW403,$AW403-SUM($AX403:CE403),CE403))","v":0},{"$f":"IF(SUM($AW403:CF403)<0,0,IF(SUM($AX403:CF403)+CF403>$AW403,$AW403-SUM($AX403:CF403),CF403))","v":0},{"$f":"IF(SUM($AW403:CG403)<0,0,IF(SUM($AX403:CG403)+CG403>$AW403,$AW403-SUM($AX403:CG403),CG403))","v":0},{"$f":"IF(SUM($AW403:CH403)<0,0,IF(SUM($AX403:CH403)+CH403>$AW403,$AW403-SUM($AX403:CH403),CH403))","v":0},{"$f":"IF(SUM($AW403:CI403)<0,0,IF(SUM($AX403:CI403)+CI403>$AW403,$AW403-SUM($AX403:CI403),CI403))","v":0},{"$f":"IF(SUM($AW403:CJ403)<0,0,IF(SUM($AX403:CJ403)+CJ403>$AW403,$AW403-SUM($AX403:CJ403),CJ403))","v":0},{"$f":"IF(SUM($AW403:CK403)<0,0,IF(SUM($AX403:CK403)+CK403>$AW403,$AW403-SUM($AX403:CK403),CK403))","v":0},{"$f":"IF(SUM($AW403:CL403)<0,0,IF(SUM($AX403:CL403)+CL403>$AW403,$AW403-SUM($AX403:CL403),CL403))","v":0},{"$f":"IF(SUM($AW403:CM403)<0,0,IF(SUM($AX403:CM403)+CM403>$AW403,$AW403-SUM($AX403:CM403),CM403))","v":0},{"$f":"IF(SUM($AW403:CN403)<0,0,IF(SUM($AX403:CN403)+CN403>$AW403,$AW403-SUM($AX403:CN403),CN403))","v":0},{"$f":"IF(SUM($AW403:CO403)<0,0,IF(SUM($AX403:CO403)+CO403>$AW403,$AW403-SUM($AX403:CO403),CO403))","v":0},{"$f":"IF(SUM($AW403:CP403)<0,0,IF(SUM($AX403:CP403)+CP403>$AW403,$AW403-SUM($AX403:CP403),CP403))","v":0},{"$f":"IF(SUM($AW403:CQ403)<0,0,IF(SUM($AX403:CQ403)+CQ403>$AW403,$AW403-SUM($AX403:CQ403),CQ403))","v":0},{"$f":"IF(SUM($AW403:CR403)<0,0,IF(SUM($AX403:CR403)+CR403>$AW403,$AW403-SUM($AX403:CR403),CR403))","v":0},{"$f":"IF(SUM($AW403:CS403)<0,0,IF(SUM($AX403:CS403)+CS403>$AW403,$AW403-SUM($AX403:CS403),CS403))","v":0},{"$f":"IF(SUM($AW403:CT403)<0,0,IF(SUM($AX403:CT403)+CT403>$AW403,$AW403-SUM($AX403:CT403),CT403))","v":0},{"$f":"IF(SUM($AW403:CU403)<0,0,IF(SUM($AX403:CU403)+CU403>$AW403,$AW403-SUM($AX403:CU403),CU403))","v":0},{"$f":"IF(SUM($AW403:CV403)<0,0,IF(SUM($AX403:CV403)+CV403>$AW403,$AW403-SUM($AX403:CV403),CV403))","v":0},{"$f":"IF(SUM($AW403:CW403)<0,0,IF(SUM($AX403:CW403)+CW403>$AW403,$AW403-SUM($AX403:CW403),CW403))","v":0},{"$f":"IF(SUM($AW403:CX403)<0,0,IF(SUM($AX403:CX403)+CX403>$AW403,$AW403-SUM($AX403:CX403),CX403))","v":0},{"$f":"IF(SUM($AW403:CY403)<0,0,IF(SUM($AX403:CY403)+CY403>$AW403,$AW403-SUM($AX403:CY403),CY403))","v":0},{"$f":"IF(SUM($AW403:CZ403)<0,0,IF(SUM($AX403:CZ403)+CZ403>$AW403,$AW403-SUM($AX403:CZ403),CZ403))","v":0},{"$f":"IF(SUM($AW403:DA403)<0,0,IF(SUM($AX403:DA403)+DA403>$AW403,$AW403-SUM($AX403:DA403),DA403))","v":0},{"$f":"IF(SUM($AW403:DB403)<0,0,IF(SUM($AX403:DB403)+DB403>$AW403,$AW403-SUM($AX403:DB403),DB403))","v":0},{"$f":"IF(SUM($AW403:DC403)<0,0,IF(SUM($AX403:DC403)+DC403>$AW403,$AW403-SUM($AX403:DC403),DC403))","v":0},{"$f":"IF(SUM($AW403:DD403)<0,0,IF(SUM($AX403:DD403)+DD403>$AW403,$AW403-SUM($AX403:DD403),DD403))","v":0},{"$f":"IF(SUM($AW403:DE403)<0,0,IF(SUM($AX403:DE403)+DE403>$AW403,$AW403-SUM($AX403:DE403),DE403))","v":0},{"$f":"IF(SUM($AW403:DF403)<0,0,IF(SUM($AX403:DF403)+DF403>$AW403,$AW403-SUM($AX403:DF403),DF403))","v":0},{"$f":"IF(SUM($AW403:DG403)<0,0,IF(SUM($AX403:DG403)+DG403>$AW403,$AW403-SUM($AX403:DG403),DG403))","v":0},{"$f":"IF(SUM($AW403:DH403)<0,0,IF(SUM($AX403:DH403)+DH403>$AW403,$AW403-SUM($AX403:DH403),DH403))","v":0},{"$f":"IF(SUM($AW403:DI403)<0,0,IF(SUM($AX403:DI403)+DI403>$AW403,$AW403-SUM($AX403:DI403),DI403))","v":0},{"$f":"IF(SUM($AW403:DJ403)<0,0,IF(SUM($AX403:DJ403)+DJ403>$AW403,$AW403-SUM($AX403:DJ403),DJ403))","v":0},{"$f":"IF(SUM($AW403:DK403)<0,0,IF(SUM($AX403:DK403)+DK403>$AW403,$AW403-SUM($AX403:DK403),DK403))","v":0},{"$f":"IF(SUM($AW403:DL403)<0,0,IF(SUM($AX403:DL403)+DL403>$AW403,$AW403-SUM($AX403:DL403),DL403))","v":0},{"$f":"IF(SUM($AW403:DM403)<0,0,IF(SUM($AX403:DM403)+DM403>$AW403,$AW403-SUM($AX403:DM403),DM403))","v":0},{"$f":"IF(SUM($AW403:DN403)<0,0,IF(SUM($AX403:DN403)+DN403>$AW403,$AW403-SUM($AX403:DN403),DN403))","v":0},{"$f":"IF(SUM($AW403:DO403)<0,0,IF(SUM($AX403:DO403)+DO403>$AW403,$AW403-SUM($AX403:DO403),DO403))","v":0},{"$f":"IF(SUM($AW403:DP403)<0,0,IF(SUM($AX403:DP403)+DP403>$AW403,$AW403-SUM($AX403:DP403),DP403))","v":0},{"$f":"IF(SUM($AW403:DQ403)<0,0,IF(SUM($AX403:DQ403)+DQ403>$AW403,$AW403-SUM($AX403:DQ403),DQ403))","v":0},{"$f":"IF(SUM($AW403:DR403)<0,0,IF(SUM($AX403:DR403)+DR403>$AW403,$AW403-SUM($AX403:DR403),DR403))","v":0},{"$f":"IF(SUM($AW403:DS403)<0,0,IF(SUM($AX403:DS403)+DS403>$AW403,$AW403-SUM($AX403:DS403),DS403))","v":0},{"$f":"IF(SUM($AW403:DT403)<0,0,IF(SUM($AX403:DT403)+DT403>$AW403,$AW403-SUM($AX403:DT403),DT403))","v":0},{"$f":"IF(SUM($AW403:DU403)<0,0,IF(SUM($AX403:DU403)+DU403>$AW403,$AW403-SUM($AX403:DU403),DU403))","v":0},{"$f":"IF(SUM($AW403:DV403)<0,0,IF(SUM($AX403:DV403)+DV403>$AW403,$AW403-SUM($AX403:DV403),DV403))","v":0},{"$f":"IF(SUM($AW403:DW403)<0,0,IF(SUM($AX403:DW403)+DW403>$AW403,$AW403-SUM($AX403:DW403),DW403))","v":0},{"$f":"IF(SUM($AW403:DX403)<0,0,IF(SUM($AX403:DX403)+DX403>$AW403,$AW403-SUM($AX403:DX403),DX403))","v":0},{"$f":"IF(SUM($AW403:DY403)<0,0,IF(SUM($AX403:DY403)+DY403>$AW403,$AW403-SUM($AX403:DY403),DY403))","v":0},{"$f":"IF(SUM($AW403:DZ403)<0,0,IF(SUM($AX403:DZ403)+DZ403>$AW403,$AW403-SUM($AX403:DZ403),DZ403))","v":0},{"$f":"IF(SUM($AW403:EA403)<0,0,IF(SUM($AX403:EA403)+EA403>$AW403,$AW403-SUM($AX403:EA403),EA403))","v":0},{"$f":"IF(SUM($AW403:EB403)<0,0,IF(SUM($AX403:EB403)+EB403>$AW403,$AW403-SUM($AX403:EB403),EB403))","v":0},{"$f":"IF(SUM($AW403:EC403)<0,0,IF(SUM($AX403:EC403)+EC403>$AW403,$AW403-SUM($AX403:EC403),EC403))","v":0},{"$f":"IF(SUM($AW403:ED403)<0,0,IF(SUM($AX403:ED403)+ED403>$AW403,$AW403-SUM($AX403:ED403),ED403))","v":0},{"$f":"IF(SUM($AW403:EE403)<0,0,IF(SUM($AX403:EE403)+EE403>$AW403,$AW403-SUM($AX403:EE403),EE403))","v":0},{"$f":"IF(SUM($AW403:EF403)<0,0,IF(SUM($AX403:EF403)+EF403>$AW403,$AW403-SUM($AX403:EF403),EF403))","v":0},{"$f":"IF(SUM($AW403:EG403)<0,0,IF(SUM($AX403:EG403)+EG403>$AW403,$AW403-SUM($AX403:EG403),EG403))","v":0},{"$f":"IF(SUM($AW403:EH403)<0,0,IF(SUM($AX403:EH403)+EH403>$AW403,$AW403-SUM($AX403:EH403),EH403))","v":0},{"$f":"IF(SUM($AW403:EI403)<0,0,IF(SUM($AX403:EI403)+EI403>$AW403,$AW403-SUM($AX403:EI403),EI403))","v":0},{"$f":"IF(SUM($AW403:EJ403)<0,0,IF(SUM($AX403:EJ403)+EJ403>$AW403,$AW403-SUM($AX403:EJ403),EJ403))","v":0},{"$f":"IF(SUM($AW403:EK403)<0,0,IF(SUM($AX403:EK403)+EK403>$AW403,$AW403-SUM($AX403:EK403),EK403))","v":0},{"$f":"IF(SUM($AW403:EL403)<0,0,IF(SUM($AX403:EL403)+EL403>$AW403,$AW403-SUM($AX403:EL403),EL403))","v":0},{"$f":"IF(SUM($AW403:EM403)<0,0,IF(SUM($AX403:EM403)+EM403>$AW403,$AW403-SUM($AX403:EM403),EM403))","v":0},{"$f":"IF(SUM($AW403:EN403)<0,0,IF(SUM($AX403:EN403)+EN403>$AW403,$AW403-SUM($AX403:EN403),EN403))","v":0},{"$f":"IF(SUM($AW403:EO403)<0,0,IF(SUM($AX403:EO403)+EO403>$AW403,$AW403-SUM($AX403:EO403),EO403))","v":0},{"$f":"IF(SUM($AW403:EP403)<0,0,IF(SUM($AX403:EP403)+EP403>$AW403,$AW403-SUM($AX403:EP403),EP403))","v":0},{"$f":"IF(SUM($AW403:EQ403)<0,0,IF(SUM($AX403:EQ403)+EQ403>$AW403,$AW403-SUM($AX403:EQ403),EQ403))","v":0},{"$f":"IF(SUM($AW403:ER403)<0,0,IF(SUM($AX403:ER403)+ER403>$AW403,$AW403-SUM($AX403:ER403),ER403))","v":0},{"$f":"IF(SUM($AW403:ES403)<0,0,IF(SUM($AX403:ES403)+ES403>$AW403,$AW403-SUM($AX403:ES403),ES403))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AK404:AK404)+AK404>$AJ29,$AJ29-SUM($AK404:AK404),AK404)","v":0},{"$f":"IF(SUM($AK404:AL404)+AL404>$AJ29,$AJ29-SUM($AK404:AL404),AL404)","v":0},{"$f":"IF(SUM($AK404:AM404)+AM404>$AJ29,$AJ29-SUM($AK404:AM404),AM404)","v":0},{"$f":"IF(SUM($AK404:AN404)+AN404>$AJ29,$AJ29-SUM($AK404:AN404),AN404)","v":0},{"$f":"IF(SUM($AK404:AO404)+AO404>$AJ29,$AJ29-SUM($AK404:AO404),AO404)","v":0},{"$f":"IF(SUM($AK404:AP404)+AP404>$AJ29,$AJ29-SUM($AK404:AP404),AP404)","v":0},{"$f":"IF(SUM($AK404:AQ404)+AQ404>$AJ29,$AJ29-SUM($AK404:AQ404),AQ404)","v":0},{"$f":"IF(SUM($AK404:AR404)+AR404>$AJ29,$AJ29-SUM($AK404:AR404),AR404)","v":0},{"$f":"IF(SUM($AK404:AS404)+AS404>$AJ29,$AJ29-SUM($AK404:AS404),AS404)","v":0},{"$f":"IF(SUM($AK404:AT404)+AT404>$AJ29,$AJ29-SUM($AK404:AT404),AT404)","v":0},{"$f":"IF(SUM($AK404:AU404)+AU404>$AJ29,$AJ29-SUM($AK404:AU404),AU404)","v":0},0,0,{"$f":"IF(SUM($AW404:AX404)<0,0,IF(SUM($AX404:AX404)+AX404>$AW404,$AW404-SUM($AX404:AX404),AX404))","v":0},{"$f":"IF(SUM($AW404:AY404)<0,0,IF(SUM($AX404:AY404)+AY404>$AW404,$AW404-SUM($AX404:AY404),AY404))","v":0},{"$f":"IF(SUM($AW404:AZ404)<0,0,IF(SUM($AX404:AZ404)+AZ404>$AW404,$AW404-SUM($AX404:AZ404),AZ404))","v":0},{"$f":"IF(SUM($AW404:BA404)<0,0,IF(SUM($AX404:BA404)+BA404>$AW404,$AW404-SUM($AX404:BA404),BA404))","v":0},{"$f":"IF(SUM($AW404:BB404)<0,0,IF(SUM($AX404:BB404)+BB404>$AW404,$AW404-SUM($AX404:BB404),BB404))","v":0},{"$f":"IF(SUM($AW404:BC404)<0,0,IF(SUM($AX404:BC404)+BC404>$AW404,$AW404-SUM($AX404:BC404),BC404))","v":0},{"$f":"IF(SUM($AW404:BD404)<0,0,IF(SUM($AX404:BD404)+BD404>$AW404,$AW404-SUM($AX404:BD404),BD404))","v":0},{"$f":"IF(SUM($AW404:BE404)<0,0,IF(SUM($AX404:BE404)+BE404>$AW404,$AW404-SUM($AX404:BE404),BE404))","v":0},{"$f":"IF(SUM($AW404:BF404)<0,0,IF(SUM($AX404:BF404)+BF404>$AW404,$AW404-SUM($AX404:BF404),BF404))","v":0},{"$f":"IF(SUM($AW404:BG404)<0,0,IF(SUM($AX404:BG404)+BG404>$AW404,$AW404-SUM($AX404:BG404),BG404))","v":0},{"$f":"IF(SUM($AW404:BH404)<0,0,IF(SUM($AX404:BH404)+BH404>$AW404,$AW404-SUM($AX404:BH404),BH404))","v":0},{"$f":"IF(SUM($AW404:BI404)<0,0,IF(SUM($AX404:BI404)+BI404>$AW404,$AW404-SUM($AX404:BI404),BI404))","v":0},{"$f":"IF(SUM($AW404:BJ404)<0,0,IF(SUM($AX404:BJ404)+BJ404>$AW404,$AW404-SUM($AX404:BJ404),BJ404))","v":0},{"$f":"IF(SUM($AW404:BK404)<0,0,IF(SUM($AX404:BK404)+BK404>$AW404,$AW404-SUM($AX404:BK404),BK404))","v":0},{"$f":"IF(SUM($AW404:BL404)<0,0,IF(SUM($AX404:BL404)+BL404>$AW404,$AW404-SUM($AX404:BL404),BL404))","v":0},{"$f":"IF(SUM($AW404:BM404)<0,0,IF(SUM($AX404:BM404)+BM404>$AW404,$AW404-SUM($AX404:BM404),BM404))","v":0},{"$f":"IF(SUM($AW404:BN404)<0,0,IF(SUM($AX404:BN404)+BN404>$AW404,$AW404-SUM($AX404:BN404),BN404))","v":0},{"$f":"IF(SUM($AW404:BO404)<0,0,IF(SUM($AX404:BO404)+BO404>$AW404,$AW404-SUM($AX404:BO404),BO404))","v":0},{"$f":"IF(SUM($AW404:BP404)<0,0,IF(SUM($AX404:BP404)+BP404>$AW404,$AW404-SUM($AX404:BP404),BP404))","v":0},{"$f":"IF(SUM($AW404:BQ404)<0,0,IF(SUM($AX404:BQ404)+BQ404>$AW404,$AW404-SUM($AX404:BQ404),BQ404))","v":0},{"$f":"IF(SUM($AW404:BR404)<0,0,IF(SUM($AX404:BR404)+BR404>$AW404,$AW404-SUM($AX404:BR404),BR404))","v":0},{"$f":"IF(SUM($AW404:BS404)<0,0,IF(SUM($AX404:BS404)+BS404>$AW404,$AW404-SUM($AX404:BS404),BS404))","v":0},{"$f":"IF(SUM($AW404:BT404)<0,0,IF(SUM($AX404:BT404)+BT404>$AW404,$AW404-SUM($AX404:BT404),BT404))","v":0},{"$f":"IF(SUM($AW404:BU404)<0,0,IF(SUM($AX404:BU404)+BU404>$AW404,$AW404-SUM($AX404:BU404),BU404))","v":0},{"$f":"IF(SUM($AW404:BV404)<0,0,IF(SUM($AX404:BV404)+BV404>$AW404,$AW404-SUM($AX404:BV404),BV404))","v":0},{"$f":"IF(SUM($AW404:BW404)<0,0,IF(SUM($AX404:BW404)+BW404>$AW404,$AW404-SUM($AX404:BW404),BW404))","v":0},{"$f":"IF(SUM($AW404:BX404)<0,0,IF(SUM($AX404:BX404)+BX404>$AW404,$AW404-SUM($AX404:BX404),BX404))","v":0},{"$f":"IF(SUM($AW404:BY404)<0,0,IF(SUM($AX404:BY404)+BY404>$AW404,$AW404-SUM($AX404:BY404),BY404))","v":0},{"$f":"IF(SUM($AW404:BZ404)<0,0,IF(SUM($AX404:BZ404)+BZ404>$AW404,$AW404-SUM($AX404:BZ404),BZ404))","v":0},{"$f":"IF(SUM($AW404:CA404)<0,0,IF(SUM($AX404:CA404)+CA404>$AW404,$AW404-SUM($AX404:CA404),CA404))","v":0},{"$f":"IF(SUM($AW404:CB404)<0,0,IF(SUM($AX404:CB404)+CB404>$AW404,$AW404-SUM($AX404:CB404),CB404))","v":0},{"$f":"IF(SUM($AW404:CC404)<0,0,IF(SUM($AX404:CC404)+CC404>$AW404,$AW404-SUM($AX404:CC404),CC404))","v":0},{"$f":"IF(SUM($AW404:CD404)<0,0,IF(SUM($AX404:CD404)+CD404>$AW404,$AW404-SUM($AX404:CD404),CD404))","v":0},{"$f":"IF(SUM($AW404:CE404)<0,0,IF(SUM($AX404:CE404)+CE404>$AW404,$AW404-SUM($AX404:CE404),CE404))","v":0},{"$f":"IF(SUM($AW404:CF404)<0,0,IF(SUM($AX404:CF404)+CF404>$AW404,$AW404-SUM($AX404:CF404),CF404))","v":0},{"$f":"IF(SUM($AW404:CG404)<0,0,IF(SUM($AX404:CG404)+CG404>$AW404,$AW404-SUM($AX404:CG404),CG404))","v":0},{"$f":"IF(SUM($AW404:CH404)<0,0,IF(SUM($AX404:CH404)+CH404>$AW404,$AW404-SUM($AX404:CH404),CH404))","v":0},{"$f":"IF(SUM($AW404:CI404)<0,0,IF(SUM($AX404:CI404)+CI404>$AW404,$AW404-SUM($AX404:CI404),CI404))","v":0},{"$f":"IF(SUM($AW404:CJ404)<0,0,IF(SUM($AX404:CJ404)+CJ404>$AW404,$AW404-SUM($AX404:CJ404),CJ404))","v":0},{"$f":"IF(SUM($AW404:CK404)<0,0,IF(SUM($AX404:CK404)+CK404>$AW404,$AW404-SUM($AX404:CK404),CK404))","v":0},{"$f":"IF(SUM($AW404:CL404)<0,0,IF(SUM($AX404:CL404)+CL404>$AW404,$AW404-SUM($AX404:CL404),CL404))","v":0},{"$f":"IF(SUM($AW404:CM404)<0,0,IF(SUM($AX404:CM404)+CM404>$AW404,$AW404-SUM($AX404:CM404),CM404))","v":0},{"$f":"IF(SUM($AW404:CN404)<0,0,IF(SUM($AX404:CN404)+CN404>$AW404,$AW404-SUM($AX404:CN404),CN404))","v":0},{"$f":"IF(SUM($AW404:CO404)<0,0,IF(SUM($AX404:CO404)+CO404>$AW404,$AW404-SUM($AX404:CO404),CO404))","v":0},{"$f":"IF(SUM($AW404:CP404)<0,0,IF(SUM($AX404:CP404)+CP404>$AW404,$AW404-SUM($AX404:CP404),CP404))","v":0},{"$f":"IF(SUM($AW404:CQ404)<0,0,IF(SUM($AX404:CQ404)+CQ404>$AW404,$AW404-SUM($AX404:CQ404),CQ404))","v":0},{"$f":"IF(SUM($AW404:CR404)<0,0,IF(SUM($AX404:CR404)+CR404>$AW404,$AW404-SUM($AX404:CR404),CR404))","v":0},{"$f":"IF(SUM($AW404:CS404)<0,0,IF(SUM($AX404:CS404)+CS404>$AW404,$AW404-SUM($AX404:CS404),CS404))","v":0},{"$f":"IF(SUM($AW404:CT404)<0,0,IF(SUM($AX404:CT404)+CT404>$AW404,$AW404-SUM($AX404:CT404),CT404))","v":0},{"$f":"IF(SUM($AW404:CU404)<0,0,IF(SUM($AX404:CU404)+CU404>$AW404,$AW404-SUM($AX404:CU404),CU404))","v":0},{"$f":"IF(SUM($AW404:CV404)<0,0,IF(SUM($AX404:CV404)+CV404>$AW404,$AW404-SUM($AX404:CV404),CV404))","v":0},{"$f":"IF(SUM($AW404:CW404)<0,0,IF(SUM($AX404:CW404)+CW404>$AW404,$AW404-SUM($AX404:CW404),CW404))","v":0},{"$f":"IF(SUM($AW404:CX404)<0,0,IF(SUM($AX404:CX404)+CX404>$AW404,$AW404-SUM($AX404:CX404),CX404))","v":0},{"$f":"IF(SUM($AW404:CY404)<0,0,IF(SUM($AX404:CY404)+CY404>$AW404,$AW404-SUM($AX404:CY404),CY404))","v":0},{"$f":"IF(SUM($AW404:CZ404)<0,0,IF(SUM($AX404:CZ404)+CZ404>$AW404,$AW404-SUM($AX404:CZ404),CZ404))","v":0},{"$f":"IF(SUM($AW404:DA404)<0,0,IF(SUM($AX404:DA404)+DA404>$AW404,$AW404-SUM($AX404:DA404),DA404))","v":0},{"$f":"IF(SUM($AW404:DB404)<0,0,IF(SUM($AX404:DB404)+DB404>$AW404,$AW404-SUM($AX404:DB404),DB404))","v":0},{"$f":"IF(SUM($AW404:DC404)<0,0,IF(SUM($AX404:DC404)+DC404>$AW404,$AW404-SUM($AX404:DC404),DC404))","v":0},{"$f":"IF(SUM($AW404:DD404)<0,0,IF(SUM($AX404:DD404)+DD404>$AW404,$AW404-SUM($AX404:DD404),DD404))","v":0},{"$f":"IF(SUM($AW404:DE404)<0,0,IF(SUM($AX404:DE404)+DE404>$AW404,$AW404-SUM($AX404:DE404),DE404))","v":0},{"$f":"IF(SUM($AW404:DF404)<0,0,IF(SUM($AX404:DF404)+DF404>$AW404,$AW404-SUM($AX404:DF404),DF404))","v":0},{"$f":"IF(SUM($AW404:DG404)<0,0,IF(SUM($AX404:DG404)+DG404>$AW404,$AW404-SUM($AX404:DG404),DG404))","v":0},{"$f":"IF(SUM($AW404:DH404)<0,0,IF(SUM($AX404:DH404)+DH404>$AW404,$AW404-SUM($AX404:DH404),DH404))","v":0},{"$f":"IF(SUM($AW404:DI404)<0,0,IF(SUM($AX404:DI404)+DI404>$AW404,$AW404-SUM($AX404:DI404),DI404))","v":0},{"$f":"IF(SUM($AW404:DJ404)<0,0,IF(SUM($AX404:DJ404)+DJ404>$AW404,$AW404-SUM($AX404:DJ404),DJ404))","v":0},{"$f":"IF(SUM($AW404:DK404)<0,0,IF(SUM($AX404:DK404)+DK404>$AW404,$AW404-SUM($AX404:DK404),DK404))","v":0},{"$f":"IF(SUM($AW404:DL404)<0,0,IF(SUM($AX404:DL404)+DL404>$AW404,$AW404-SUM($AX404:DL404),DL404))","v":0},{"$f":"IF(SUM($AW404:DM404)<0,0,IF(SUM($AX404:DM404)+DM404>$AW404,$AW404-SUM($AX404:DM404),DM404))","v":0},{"$f":"IF(SUM($AW404:DN404)<0,0,IF(SUM($AX404:DN404)+DN404>$AW404,$AW404-SUM($AX404:DN404),DN404))","v":0},{"$f":"IF(SUM($AW404:DO404)<0,0,IF(SUM($AX404:DO404)+DO404>$AW404,$AW404-SUM($AX404:DO404),DO404))","v":0},{"$f":"IF(SUM($AW404:DP404)<0,0,IF(SUM($AX404:DP404)+DP404>$AW404,$AW404-SUM($AX404:DP404),DP404))","v":0},{"$f":"IF(SUM($AW404:DQ404)<0,0,IF(SUM($AX404:DQ404)+DQ404>$AW404,$AW404-SUM($AX404:DQ404),DQ404))","v":0},{"$f":"IF(SUM($AW404:DR404)<0,0,IF(SUM($AX404:DR404)+DR404>$AW404,$AW404-SUM($AX404:DR404),DR404))","v":0},{"$f":"IF(SUM($AW404:DS404)<0,0,IF(SUM($AX404:DS404)+DS404>$AW404,$AW404-SUM($AX404:DS404),DS404))","v":0},{"$f":"IF(SUM($AW404:DT404)<0,0,IF(SUM($AX404:DT404)+DT404>$AW404,$AW404-SUM($AX404:DT404),DT404))","v":0},{"$f":"IF(SUM($AW404:DU404)<0,0,IF(SUM($AX404:DU404)+DU404>$AW404,$AW404-SUM($AX404:DU404),DU404))","v":0},{"$f":"IF(SUM($AW404:DV404)<0,0,IF(SUM($AX404:DV404)+DV404>$AW404,$AW404-SUM($AX404:DV404),DV404))","v":0},{"$f":"IF(SUM($AW404:DW404)<0,0,IF(SUM($AX404:DW404)+DW404>$AW404,$AW404-SUM($AX404:DW404),DW404))","v":0},{"$f":"IF(SUM($AW404:DX404)<0,0,IF(SUM($AX404:DX404)+DX404>$AW404,$AW404-SUM($AX404:DX404),DX404))","v":0},{"$f":"IF(SUM($AW404:DY404)<0,0,IF(SUM($AX404:DY404)+DY404>$AW404,$AW404-SUM($AX404:DY404),DY404))","v":0},{"$f":"IF(SUM($AW404:DZ404)<0,0,IF(SUM($AX404:DZ404)+DZ404>$AW404,$AW404-SUM($AX404:DZ404),DZ404))","v":0},{"$f":"IF(SUM($AW404:EA404)<0,0,IF(SUM($AX404:EA404)+EA404>$AW404,$AW404-SUM($AX404:EA404),EA404))","v":0},{"$f":"IF(SUM($AW404:EB404)<0,0,IF(SUM($AX404:EB404)+EB404>$AW404,$AW404-SUM($AX404:EB404),EB404))","v":0},{"$f":"IF(SUM($AW404:EC404)<0,0,IF(SUM($AX404:EC404)+EC404>$AW404,$AW404-SUM($AX404:EC404),EC404))","v":0},{"$f":"IF(SUM($AW404:ED404)<0,0,IF(SUM($AX404:ED404)+ED404>$AW404,$AW404-SUM($AX404:ED404),ED404))","v":0},{"$f":"IF(SUM($AW404:EE404)<0,0,IF(SUM($AX404:EE404)+EE404>$AW404,$AW404-SUM($AX404:EE404),EE404))","v":0},{"$f":"IF(SUM($AW404:EF404)<0,0,IF(SUM($AX404:EF404)+EF404>$AW404,$AW404-SUM($AX404:EF404),EF404))","v":0},{"$f":"IF(SUM($AW404:EG404)<0,0,IF(SUM($AX404:EG404)+EG404>$AW404,$AW404-SUM($AX404:EG404),EG404))","v":0},{"$f":"IF(SUM($AW404:EH404)<0,0,IF(SUM($AX404:EH404)+EH404>$AW404,$AW404-SUM($AX404:EH404),EH404))","v":0},{"$f":"IF(SUM($AW404:EI404)<0,0,IF(SUM($AX404:EI404)+EI404>$AW404,$AW404-SUM($AX404:EI404),EI404))","v":0},{"$f":"IF(SUM($AW404:EJ404)<0,0,IF(SUM($AX404:EJ404)+EJ404>$AW404,$AW404-SUM($AX404:EJ404),EJ404))","v":0},{"$f":"IF(SUM($AW404:EK404)<0,0,IF(SUM($AX404:EK404)+EK404>$AW404,$AW404-SUM($AX404:EK404),EK404))","v":0},{"$f":"IF(SUM($AW404:EL404)<0,0,IF(SUM($AX404:EL404)+EL404>$AW404,$AW404-SUM($AX404:EL404),EL404))","v":0},{"$f":"IF(SUM($AW404:EM404)<0,0,IF(SUM($AX404:EM404)+EM404>$AW404,$AW404-SUM($AX404:EM404),EM404))","v":0},{"$f":"IF(SUM($AW404:EN404)<0,0,IF(SUM($AX404:EN404)+EN404>$AW404,$AW404-SUM($AX404:EN404),EN404))","v":0},{"$f":"IF(SUM($AW404:EO404)<0,0,IF(SUM($AX404:EO404)+EO404>$AW404,$AW404-SUM($AX404:EO404),EO404))","v":0},{"$f":"IF(SUM($AW404:EP404)<0,0,IF(SUM($AX404:EP404)+EP404>$AW404,$AW404-SUM($AX404:EP404),EP404))","v":0},{"$f":"IF(SUM($AW404:EQ404)<0,0,IF(SUM($AX404:EQ404)+EQ404>$AW404,$AW404-SUM($AX404:EQ404),EQ404))","v":0},{"$f":"IF(SUM($AW404:ER404)<0,0,IF(SUM($AX404:ER404)+ER404>$AW404,$AW404-SUM($AX404:ER404),ER404))","v":0},{"$f":"IF(SUM($AW404:ES404)<0,0,IF(SUM($AX404:ES404)+ES404>$AW404,$AW404-SUM($AX404:ES404),ES404))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1837505977534509E-3,{"$f":"IF(SUM($AK405:AK405)+AK405>$AJ30,$AJ30-SUM($AK405:AK405),AK405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AL405)+AL405>$AJ30,$AJ30-SUM($AK405:AL405),AL405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AM405)+AM405>$AJ30,$AJ30-SUM($AK405:AM405),AM405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AN405)+AN405>$AJ30,$AJ30-SUM($AK405:AN405),AN405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AO405)+AO405>$AJ30,$AJ30-SUM($AK405:AO405),AO405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AP405)+AP405>$AJ30,$AJ30-SUM($AK405:AP405),AP405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AQ405)+AQ405>$AJ30,$AJ30-SUM($AK405:AQ405),AQ405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AR405)+AR405>$AJ30,$AJ30-SUM($AK405:AR405),AR405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AS405)+AS405>$AJ30,$AJ30-SUM($AK405:AS405),AS405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AT405)+AT405>$AJ30,$AJ30-SUM($AK405:AT405),AT405)","v":4.1837505977534509E-3},{"$f":"IF(SUM($AK405:AU405)+AU405>$AJ30,$AJ30-SUM($AK405:AU405),AU405)","v":4.1837505977534509E-3},1.93500282695859E-3,2.764289752797986E-4,{"$f":"IF(SUM($AW405:AX405)<0,0,IF(SUM($AX405:AX405)+AX405>$AW405,$AW405-SUM($AX405:AX405),AX405))","v":2.764289752797986E-4},{"$f":"IF(SUM($AW405:AY405)<0,0,IF(SUM($AX405:AY405)+AY405>$AW405,$AW405-SUM($AX405:AY405),AY405))","v":2.764289752797986E-4},{"$f":"IF(SUM($AW405:AZ405)<0,0,IF(SUM($AX405:AZ405)+AZ405>$AW405,$AW405-SUM($AX405:AZ405),AZ405))","v":2.764289752797986E-4},{"$f":"IF(SUM($AW405:BA405)<0,0,IF(SUM($AX405:BA405)+BA405>$AW405,$AW405-SUM($AX405:BA405),BA405))","v":2.764289752797986E-4},{"$f":"IF(SUM($AW405:BB405)<0,0,IF(SUM($AX405:BB405)+BB405>$AW405,$AW405-SUM($AX405:BB405),BB405))","v":2.764289752797986E-4},{"$f":"IF(SUM($AW405:BC405)<0,0,IF(SUM($AX405:BC405)+BC405>$AW405,$AW405-SUM($AX405:BC405),BC405))","v":2.764289752797986E-4},{"$f":"IF(SUM($AW405:BD405)<0,0,IF(SUM($AX405:BD405)+BD405>$AW405,$AW405-SUM($AX405:BD405),BD405))","v":0},{"$f":"IF(SUM($AW405:BE405)<0,0,IF(SUM($AX405:BE405)+BE405>$AW405,$AW405-SUM($AX405:BE405),BE405))","v":0},{"$f":"IF(SUM($AW405:BF405)<0,0,IF(SUM($AX405:BF405)+BF405>$AW405,$AW405-SUM($AX405:BF405),BF405))","v":0},{"$f":"IF(SUM($AW405:BG405)<0,0,IF(SUM($AX405:BG405)+BG405>$AW405,$AW405-SUM($AX405:BG405),BG405))","v":0},{"$f":"IF(SUM($AW405:BH405)<0,0,IF(SUM($AX405:BH405)+BH405>$AW405,$AW405-SUM($AX405:BH405),BH405))","v":0},{"$f":"IF(SUM($AW405:BI405)<0,0,IF(SUM($AX405:BI405)+BI405>$AW405,$AW405-SUM($AX405:BI405),BI405))","v":0},{"$f":"IF(SUM($AW405:BJ405)<0,0,IF(SUM($AX405:BJ405)+BJ405>$AW405,$AW405-SUM($AX405:BJ405),BJ405))","v":0},{"$f":"IF(SUM($AW405:BK405)<0,0,IF(SUM($AX405:BK405)+BK405>$AW405,$AW405-SUM($AX405:BK405),BK405))","v":0},{"$f":"IF(SUM($AW405:BL405)<0,0,IF(SUM($AX405:BL405)+BL405>$AW405,$AW405-SUM($AX405:BL405),BL405))","v":0},{"$f":"IF(SUM($AW405:BM405)<0,0,IF(SUM($AX405:BM405)+BM405>$AW405,$AW405-SUM($AX405:BM405),BM405))","v":0},{"$f":"IF(SUM($AW405:BN405)<0,0,IF(SUM($AX405:BN405)+BN405>$AW405,$AW405-SUM($AX405:BN405),BN405))","v":0},{"$f":"IF(SUM($AW405:BO405)<0,0,IF(SUM($AX405:BO405)+BO405>$AW405,$AW405-SUM($AX405:BO405),BO405))","v":0},{"$f":"IF(SUM($AW405:BP405)<0,0,IF(SUM($AX405:BP405)+BP405>$AW405,$AW405-SUM($AX405:BP405),BP405))","v":0},{"$f":"IF(SUM($AW405:BQ405)<0,0,IF(SUM($AX405:BQ405)+BQ405>$AW405,$AW405-SUM($AX405:BQ405),BQ405))","v":0},{"$f":"IF(SUM($AW405:BR405)<0,0,IF(SUM($AX405:BR405)+BR405>$AW405,$AW405-SUM($AX405:BR405),BR405))","v":0},{"$f":"IF(SUM($AW405:BS405)<0,0,IF(SUM($AX405:BS405)+BS405>$AW405,$AW405-SUM($AX405:BS405),BS405))","v":0},{"$f":"IF(SUM($AW405:BT405)<0,0,IF(SUM($AX405:BT405)+BT405>$AW405,$AW405-SUM($AX405:BT405),BT405))","v":0},{"$f":"IF(SUM($AW405:BU405)<0,0,IF(SUM($AX405:BU405)+BU405>$AW405,$AW405-SUM($AX405:BU405),BU405))","v":0},{"$f":"IF(SUM($AW405:BV405)<0,0,IF(SUM($AX405:BV405)+BV405>$AW405,$AW405-SUM($AX405:BV405),BV405))","v":0},{"$f":"IF(SUM($AW405:BW405)<0,0,IF(SUM($AX405:BW405)+BW405>$AW405,$AW405-SUM($AX405:BW405),BW405))","v":0},{"$f":"IF(SUM($AW405:BX405)<0,0,IF(SUM($AX405:BX405)+BX405>$AW405,$AW405-SUM($AX405:BX405),BX405))","v":0},{"$f":"IF(SUM($AW405:BY405)<0,0,IF(SUM($AX405:BY405)+BY405>$AW405,$AW405-SUM($AX405:BY405),BY405))","v":0},{"$f":"IF(SUM($AW405:BZ405)<0,0,IF(SUM($AX405:BZ405)+BZ405>$AW405,$AW405-SUM($AX405:BZ405),BZ405))","v":0},{"$f":"IF(SUM($AW405:CA405)<0,0,IF(SUM($AX405:CA405)+CA405>$AW405,$AW405-SUM($AX405:CA405),CA405))","v":0},{"$f":"IF(SUM($AW405:CB405)<0,0,IF(SUM($AX405:CB405)+CB405>$AW405,$AW405-SUM($AX405:CB405),CB405))","v":0},{"$f":"IF(SUM($AW405:CC405)<0,0,IF(SUM($AX405:CC405)+CC405>$AW405,$AW405-SUM($AX405:CC405),CC405))","v":0},{"$f":"IF(SUM($AW405:CD405)<0,0,IF(SUM($AX405:CD405)+CD405>$AW405,$AW405-SUM($AX405:CD405),CD405))","v":0},{"$f":"IF(SUM($AW405:CE405)<0,0,IF(SUM($AX405:CE405)+CE405>$AW405,$AW405-SUM($AX405:CE405),CE405))","v":0},{"$f":"IF(SUM($AW405:CF405)<0,0,IF(SUM($AX405:CF405)+CF405>$AW405,$AW405-SUM($AX405:CF405),CF405))","v":0},{"$f":"IF(SUM($AW405:CG405)<0,0,IF(SUM($AX405:CG405)+CG405>$AW405,$AW405-SUM($AX405:CG405),CG405))","v":0},{"$f":"IF(SUM($AW405:CH405)<0,0,IF(SUM($AX405:CH405)+CH405>$AW405,$AW405-SUM($AX405:CH405),CH405))","v":0},{"$f":"IF(SUM($AW405:CI405)<0,0,IF(SUM($AX405:CI405)+CI405>$AW405,$AW405-SUM($AX405:CI405),CI405))","v":0},{"$f":"IF(SUM($AW405:CJ405)<0,0,IF(SUM($AX405:CJ405)+CJ405>$AW405,$AW405-SUM($AX405:CJ405),CJ405))","v":0},{"$f":"IF(SUM($AW405:CK405)<0,0,IF(SUM($AX405:CK405)+CK405>$AW405,$AW405-SUM($AX405:CK405),CK405))","v":0},{"$f":"IF(SUM($AW405:CL405)<0,0,IF(SUM($AX405:CL405)+CL405>$AW405,$AW405-SUM($AX405:CL405),CL405))","v":0},{"$f":"IF(SUM($AW405:CM405)<0,0,IF(SUM($AX405:CM405)+CM405>$AW405,$AW405-SUM($AX405:CM405),CM405))","v":0},{"$f":"IF(SUM($AW405:CN405)<0,0,IF(SUM($AX405:CN405)+CN405>$AW405,$AW405-SUM($AX405:CN405),CN405))","v":0},{"$f":"IF(SUM($AW405:CO405)<0,0,IF(SUM($AX405:CO405)+CO405>$AW405,$AW405-SUM($AX405:CO405),CO405))","v":0},{"$f":"IF(SUM($AW405:CP405)<0,0,IF(SUM($AX405:CP405)+CP405>$AW405,$AW405-SUM($AX405:CP405),CP405))","v":0},{"$f":"IF(SUM($AW405:CQ405)<0,0,IF(SUM($AX405:CQ405)+CQ405>$AW405,$AW405-SUM($AX405:CQ405),CQ405))","v":0},{"$f":"IF(SUM($AW405:CR405)<0,0,IF(SUM($AX405:CR405)+CR405>$AW405,$AW405-SUM($AX405:CR405),CR405))","v":0},{"$f":"IF(SUM($AW405:CS405)<0,0,IF(SUM($AX405:CS405)+CS405>$AW405,$AW405-SUM($AX405:CS405),CS405))","v":0},{"$f":"IF(SUM($AW405:CT405)<0,0,IF(SUM($AX405:CT405)+CT405>$AW405,$AW405-SUM($AX405:CT405),CT405))","v":0},{"$f":"IF(SUM($AW405:CU405)<0,0,IF(SUM($AX405:CU405)+CU405>$AW405,$AW405-SUM($AX405:CU405),CU405))","v":0},{"$f":"IF(SUM($AW405:CV405)<0,0,IF(SUM($AX405:CV405)+CV405>$AW405,$AW405-SUM($AX405:CV405),CV405))","v":0},{"$f":"IF(SUM($AW405:CW405)<0,0,IF(SUM($AX405:CW405)+CW405>$AW405,$AW405-SUM($AX405:CW405),CW405))","v":0},{"$f":"IF(SUM($AW405:CX405)<0,0,IF(SUM($AX405:CX405)+CX405>$AW405,$AW405-SUM($AX405:CX405),CX405))","v":0},{"$f":"IF(SUM($AW405:CY405)<0,0,IF(SUM($AX405:CY405)+CY405>$AW405,$AW405-SUM($AX405:CY405),CY405))","v":0},{"$f":"IF(SUM($AW405:CZ405)<0,0,IF(SUM($AX405:CZ405)+CZ405>$AW405,$AW405-SUM($AX405:CZ405),CZ405))","v":0},{"$f":"IF(SUM($AW405:DA405)<0,0,IF(SUM($AX405:DA405)+DA405>$AW405,$AW405-SUM($AX405:DA405),DA405))","v":0},{"$f":"IF(SUM($AW405:DB405)<0,0,IF(SUM($AX405:DB405)+DB405>$AW405,$AW405-SUM($AX405:DB405),DB405))","v":0},{"$f":"IF(SUM($AW405:DC405)<0,0,IF(SUM($AX405:DC405)+DC405>$AW405,$AW405-SUM($AX405:DC405),DC405))","v":0},{"$f":"IF(SUM($AW405:DD405)<0,0,IF(SUM($AX405:DD405)+DD405>$AW405,$AW405-SUM($AX405:DD405),DD405))","v":0},{"$f":"IF(SUM($AW405:DE405)<0,0,IF(SUM($AX405:DE405)+DE405>$AW405,$AW405-SUM($AX405:DE405),DE405))","v":0},{"$f":"IF(SUM($AW405:DF405)<0,0,IF(SUM($AX405:DF405)+DF405>$AW405,$AW405-SUM($AX405:DF405),DF405))","v":0},{"$f":"IF(SUM($AW405:DG405)<0,0,IF(SUM($AX405:DG405)+DG405>$AW405,$AW405-SUM($AX405:DG405),DG405))","v":0},{"$f":"IF(SUM($AW405:DH405)<0,0,IF(SUM($AX405:DH405)+DH405>$AW405,$AW405-SUM($AX405:DH405),DH405))","v":0},{"$f":"IF(SUM($AW405:DI405)<0,0,IF(SUM($AX405:DI405)+DI405>$AW405,$AW405-SUM($AX405:DI405),DI405))","v":0},{"$f":"IF(SUM($AW405:DJ405)<0,0,IF(SUM($AX405:DJ405)+DJ405>$AW405,$AW405-SUM($AX405:DJ405),DJ405))","v":0},{"$f":"IF(SUM($AW405:DK405)<0,0,IF(SUM($AX405:DK405)+DK405>$AW405,$AW405-SUM($AX405:DK405),DK405))","v":0},{"$f":"IF(SUM($AW405:DL405)<0,0,IF(SUM($AX405:DL405)+DL405>$AW405,$AW405-SUM($AX405:DL405),DL405))","v":0},{"$f":"IF(SUM($AW405:DM405)<0,0,IF(SUM($AX405:DM405)+DM405>$AW405,$AW405-SUM($AX405:DM405),DM405))","v":0},{"$f":"IF(SUM($AW405:DN405)<0,0,IF(SUM($AX405:DN405)+DN405>$AW405,$AW405-SUM($AX405:DN405),DN405))","v":0},{"$f":"IF(SUM($AW405:DO405)<0,0,IF(SUM($AX405:DO405)+DO405>$AW405,$AW405-SUM($AX405:DO405),DO405))","v":0},{"$f":"IF(SUM($AW405:DP405)<0,0,IF(SUM($AX405:DP405)+DP405>$AW405,$AW405-SUM($AX405:DP405),DP405))","v":0},{"$f":"IF(SUM($AW405:DQ405)<0,0,IF(SUM($AX405:DQ405)+DQ405>$AW405,$AW405-SUM($AX405:DQ405),DQ405))","v":0},{"$f":"IF(SUM($AW405:DR405)<0,0,IF(SUM($AX405:DR405)+DR405>$AW405,$AW405-SUM($AX405:DR405),DR405))","v":0},{"$f":"IF(SUM($AW405:DS405)<0,0,IF(SUM($AX405:DS405)+DS405>$AW405,$AW405-SUM($AX405:DS405),DS405))","v":0},{"$f":"IF(SUM($AW405:DT405)<0,0,IF(SUM($AX405:DT405)+DT405>$AW405,$AW405-SUM($AX405:DT405),DT405))","v":0},{"$f":"IF(SUM($AW405:DU405)<0,0,IF(SUM($AX405:DU405)+DU405>$AW405,$AW405-SUM($AX405:DU405),DU405))","v":0},{"$f":"IF(SUM($AW405:DV405)<0,0,IF(SUM($AX405:DV405)+DV405>$AW405,$AW405-SUM($AX405:DV405),DV405))","v":0},{"$f":"IF(SUM($AW405:DW405)<0,0,IF(SUM($AX405:DW405)+DW405>$AW405,$AW405-SUM($AX405:DW405),DW405))","v":0},{"$f":"IF(SUM($AW405:DX405)<0,0,IF(SUM($AX405:DX405)+DX405>$AW405,$AW405-SUM($AX405:DX405),DX405))","v":0},{"$f":"IF(SUM($AW405:DY405)<0,0,IF(SUM($AX405:DY405)+DY405>$AW405,$AW405-SUM($AX405:DY405),DY405))","v":0},{"$f":"IF(SUM($AW405:DZ405)<0,0,IF(SUM($AX405:DZ405)+DZ405>$AW405,$AW405-SUM($AX405:DZ405),DZ405))","v":0},{"$f":"IF(SUM($AW405:EA405)<0,0,IF(SUM($AX405:EA405)+EA405>$AW405,$AW405-SUM($AX405:EA405),EA405))","v":0},{"$f":"IF(SUM($AW405:EB405)<0,0,IF(SUM($AX405:EB405)+EB405>$AW405,$AW405-SUM($AX405:EB405),EB405))","v":0},{"$f":"IF(SUM($AW405:EC405)<0,0,IF(SUM($AX405:EC405)+EC405>$AW405,$AW405-SUM($AX405:EC405),EC405))","v":0},{"$f":"IF(SUM($AW405:ED405)<0,0,IF(SUM($AX405:ED405)+ED405>$AW405,$AW405-SUM($AX405:ED405),ED405))","v":0},{"$f":"IF(SUM($AW405:EE405)<0,0,IF(SUM($AX405:EE405)+EE405>$AW405,$AW405-SUM($AX405:EE405),EE405))","v":0},{"$f":"IF(SUM($AW405:EF405)<0,0,IF(SUM($AX405:EF405)+EF405>$AW405,$AW405-SUM($AX405:EF405),EF405))","v":0},{"$f":"IF(SUM($AW405:EG405)<0,0,IF(SUM($AX405:EG405)+EG405>$AW405,$AW405-SUM($AX405:EG405),EG405))","v":0},{"$f":"IF(SUM($AW405:EH405)<0,0,IF(SUM($AX405:EH405)+EH405>$AW405,$AW405-SUM($AX405:EH405),EH405))","v":0},{"$f":"IF(SUM($AW405:EI405)<0,0,IF(SUM($AX405:EI405)+EI405>$AW405,$AW405-SUM($AX405:EI405),EI405))","v":0},{"$f":"IF(SUM($AW405:EJ405)<0,0,IF(SUM($AX405:EJ405)+EJ405>$AW405,$AW405-SUM($AX405:EJ405),EJ405))","v":0},{"$f":"IF(SUM($AW405:EK405)<0,0,IF(SUM($AX405:EK405)+EK405>$AW405,$AW405-SUM($AX405:EK405),EK405))","v":0},{"$f":"IF(SUM($AW405:EL405)<0,0,IF(SUM($AX405:EL405)+EL405>$AW405,$AW405-SUM($AX405:EL405),EL405))","v":0},{"$f":"IF(SUM($AW405:EM405)<0,0,IF(SUM($AX405:EM405)+EM405>$AW405,$AW405-SUM($AX405:EM405),EM405))","v":0},{"$f":"IF(SUM($AW405:EN405)<0,0,IF(SUM($AX405:EN405)+EN405>$AW405,$AW405-SUM($AX405:EN405),EN405))","v":0},{"$f":"IF(SUM($AW405:EO405)<0,0,IF(SUM($AX405:EO405)+EO405>$AW405,$AW405-SUM($AX405:EO405),EO405))","v":0},{"$f":"IF(SUM($AW405:EP405)<0,0,IF(SUM($AX405:EP405)+EP405>$AW405,$AW405-SUM($AX405:EP405),EP405))","v":0},{"$f":"IF(SUM($AW405:EQ405)<0,0,IF(SUM($AX405:EQ405)+EQ405>$AW405,$AW405-SUM($AX405:EQ405),EQ405))","v":0},{"$f":"IF(SUM($AW405:ER405)<0,0,IF(SUM($AX405:ER405)+ER405>$AW405,$AW405-SUM($AX405:ER405),ER405))","v":0},{"$f":"IF(SUM($AW405:ES405)<0,0,IF(SUM($AX405:ES405)+ES405>$AW405,$AW405-SUM($AX405:ES405),ES405))","v":0}]
[]
[null,"Depreciation:  2007 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK23/$F409","v":0},{"$f":"IF(SUM($AL409:AL409)+AL409>$AK23,$AK23-SUM($AL409:AL409),AL409)","v":0},{"$f":"IF(SUM($AL409:AM409)+AM409>$AK23,$AK23-SUM($AL409:AM409),AM409)","v":0},{"$f":"IF(SUM($AL409:AN409)+AN409>$AK23,$AK23-SUM($AL409:AN409),AN409)","v":0},{"$f":"IF(SUM($AL409:AO409)+AO409>$AK23,$AK23-SUM($AL409:AO409),AO409)","v":0},{"$f":"IF(SUM($AL409:AP409)+AP409>$AK23,$AK23-SUM($AL409:AP409),AP409)","v":0},{"$f":"IF(SUM($AL409:AQ409)+AQ409>$AK23,$AK23-SUM($AL409:AQ409),AQ409)","v":0},{"$f":"IF(SUM($AL409:AR409)+AR409>$AK23,$AK23-SUM($AL409:AR409),AR409)","v":0},{"$f":"IF(SUM($AL409:AS409)+AS409>$AK23,$AK23-SUM($AL409:AS409),AS409)","v":0},{"$f":"IF(SUM($AL409:AT409)+AT409>$AK23,$AK23-SUM($AL409:AT409),AT409)","v":0},{"$f":"IF(SUM($AL409:AU409)+AU409>$AK23,$AK23-SUM($AL409:AU409),AU409)","v":0},{"$f":"$AK36-SUM($I409:$AV409)","v":0},{"$f":"IF(AW409>0,AW409/(MAX(($F409-COUNT($I409:$AV409))/4,1)),0)","v":0},{"$f":"IF(SUM($AW409:AX409)<0,0,IF(SUM($AX409:AX409)+AX409>$AW409,$AW409-SUM($AX409:AX409),AX409))","v":0},{"$f":"IF(SUM($AW409:AY409)<0,0,IF(SUM($AX409:AY409)+AY409>$AW409,$AW409-SUM($AX409:AY409),AY409))","v":0},{"$f":"IF(SUM($AW409:AZ409)<0,0,IF(SUM($AX409:AZ409)+AZ409>$AW409,$AW409-SUM($AX409:AZ409),AZ409))","v":0},{"$f":"IF(SUM($AW409:BA409)<0,0,IF(SUM($AX409:BA409)+BA409>$AW409,$AW409-SUM($AX409:BA409),BA409))","v":0},{"$f":"IF(SUM($AW409:BB409)<0,0,IF(SUM($AX409:BB409)+BB409>$AW409,$AW409-SUM($AX409:BB409),BB409))","v":0},{"$f":"IF(SUM($AW409:BC409)<0,0,IF(SUM($AX409:BC409)+BC409>$AW409,$AW409-SUM($AX409:BC409),BC409))","v":0},{"$f":"IF(SUM($AW409:BD409)<0,0,IF(SUM($AX409:BD409)+BD409>$AW409,$AW409-SUM($AX409:BD409),BD409))","v":0},{"$f":"IF(SUM($AW409:BE409)<0,0,IF(SUM($AX409:BE409)+BE409>$AW409,$AW409-SUM($AX409:BE409),BE409))","v":0},{"$f":"IF(SUM($AW409:BF409)<0,0,IF(SUM($AX409:BF409)+BF409>$AW409,$AW409-SUM($AX409:BF409),BF409))","v":0},{"$f":"IF(SUM($AW409:BG409)<0,0,IF(SUM($AX409:BG409)+BG409>$AW409,$AW409-SUM($AX409:BG409),BG409))","v":0},{"$f":"IF(SUM($AW409:BH409)<0,0,IF(SUM($AX409:BH409)+BH409>$AW409,$AW409-SUM($AX409:BH409),BH409))","v":0},{"$f":"IF(SUM($AW409:BI409)<0,0,IF(SUM($AX409:BI409)+BI409>$AW409,$AW409-SUM($AX409:BI409),BI409))","v":0},{"$f":"IF(SUM($AW409:BJ409)<0,0,IF(SUM($AX409:BJ409)+BJ409>$AW409,$AW409-SUM($AX409:BJ409),BJ409))","v":0},{"$f":"IF(SUM($AW409:BK409)<0,0,IF(SUM($AX409:BK409)+BK409>$AW409,$AW409-SUM($AX409:BK409),BK409))","v":0},{"$f":"IF(SUM($AW409:BL409)<0,0,IF(SUM($AX409:BL409)+BL409>$AW409,$AW409-SUM($AX409:BL409),BL409))","v":0},{"$f":"IF(SUM($AW409:BM409)<0,0,IF(SUM($AX409:BM409)+BM409>$AW409,$AW409-SUM($AX409:BM409),BM409))","v":0},{"$f":"IF(SUM($AW409:BN409)<0,0,IF(SUM($AX409:BN409)+BN409>$AW409,$AW409-SUM($AX409:BN409),BN409))","v":0},{"$f":"IF(SUM($AW409:BO409)<0,0,IF(SUM($AX409:BO409)+BO409>$AW409,$AW409-SUM($AX409:BO409),BO409))","v":0},{"$f":"IF(SUM($AW409:BP409)<0,0,IF(SUM($AX409:BP409)+BP409>$AW409,$AW409-SUM($AX409:BP409),BP409))","v":0},{"$f":"IF(SUM($AW409:BQ409)<0,0,IF(SUM($AX409:BQ409)+BQ409>$AW409,$AW409-SUM($AX409:BQ409),BQ409))","v":0},{"$f":"IF(SUM($AW409:BR409)<0,0,IF(SUM($AX409:BR409)+BR409>$AW409,$AW409-SUM($AX409:BR409),BR409))","v":0},{"$f":"IF(SUM($AW409:BS409)<0,0,IF(SUM($AX409:BS409)+BS409>$AW409,$AW409-SUM($AX409:BS409),BS409))","v":0},{"$f":"IF(SUM($AW409:BT409)<0,0,IF(SUM($AX409:BT409)+BT409>$AW409,$AW409-SUM($AX409:BT409),BT409))","v":0},{"$f":"IF(SUM($AW409:BU409)<0,0,IF(SUM($AX409:BU409)+BU409>$AW409,$AW409-SUM($AX409:BU409),BU409))","v":0},{"$f":"IF(SUM($AW409:BV409)<0,0,IF(SUM($AX409:BV409)+BV409>$AW409,$AW409-SUM($AX409:BV409),BV409))","v":0},{"$f":"IF(SUM($AW409:BW409)<0,0,IF(SUM($AX409:BW409)+BW409>$AW409,$AW409-SUM($AX409:BW409),BW409))","v":0},{"$f":"IF(SUM($AW409:BX409)<0,0,IF(SUM($AX409:BX409)+BX409>$AW409,$AW409-SUM($AX409:BX409),BX409))","v":0},{"$f":"IF(SUM($AW409:BY409)<0,0,IF(SUM($AX409:BY409)+BY409>$AW409,$AW409-SUM($AX409:BY409),BY409))","v":0},{"$f":"IF(SUM($AW409:BZ409)<0,0,IF(SUM($AX409:BZ409)+BZ409>$AW409,$AW409-SUM($AX409:BZ409),BZ409))","v":0},{"$f":"IF(SUM($AW409:CA409)<0,0,IF(SUM($AX409:CA409)+CA409>$AW409,$AW409-SUM($AX409:CA409),CA409))","v":0},{"$f":"IF(SUM($AW409:CB409)<0,0,IF(SUM($AX409:CB409)+CB409>$AW409,$AW409-SUM($AX409:CB409),CB409))","v":0},{"$f":"IF(SUM($AW409:CC409)<0,0,IF(SUM($AX409:CC409)+CC409>$AW409,$AW409-SUM($AX409:CC409),CC409))","v":0},{"$f":"IF(SUM($AW409:CD409)<0,0,IF(SUM($AX409:CD409)+CD409>$AW409,$AW409-SUM($AX409:CD409),CD409))","v":0},{"$f":"IF(SUM($AW409:CE409)<0,0,IF(SUM($AX409:CE409)+CE409>$AW409,$AW409-SUM($AX409:CE409),CE409))","v":0},{"$f":"IF(SUM($AW409:CF409)<0,0,IF(SUM($AX409:CF409)+CF409>$AW409,$AW409-SUM($AX409:CF409),CF409))","v":0},{"$f":"IF(SUM($AW409:CG409)<0,0,IF(SUM($AX409:CG409)+CG409>$AW409,$AW409-SUM($AX409:CG409),CG409))","v":0},{"$f":"IF(SUM($AW409:CH409)<0,0,IF(SUM($AX409:CH409)+CH409>$AW409,$AW409-SUM($AX409:CH409),CH409))","v":0},{"$f":"IF(SUM($AW409:CI409)<0,0,IF(SUM($AX409:CI409)+CI409>$AW409,$AW409-SUM($AX409:CI409),CI409))","v":0},{"$f":"IF(SUM($AW409:CJ409)<0,0,IF(SUM($AX409:CJ409)+CJ409>$AW409,$AW409-SUM($AX409:CJ409),CJ409))","v":0},{"$f":"IF(SUM($AW409:CK409)<0,0,IF(SUM($AX409:CK409)+CK409>$AW409,$AW409-SUM($AX409:CK409),CK409))","v":0},{"$f":"IF(SUM($AW409:CL409)<0,0,IF(SUM($AX409:CL409)+CL409>$AW409,$AW409-SUM($AX409:CL409),CL409))","v":0},{"$f":"IF(SUM($AW409:CM409)<0,0,IF(SUM($AX409:CM409)+CM409>$AW409,$AW409-SUM($AX409:CM409),CM409))","v":0},{"$f":"IF(SUM($AW409:CN409)<0,0,IF(SUM($AX409:CN409)+CN409>$AW409,$AW409-SUM($AX409:CN409),CN409))","v":0},{"$f":"IF(SUM($AW409:CO409)<0,0,IF(SUM($AX409:CO409)+CO409>$AW409,$AW409-SUM($AX409:CO409),CO409))","v":0},{"$f":"IF(SUM($AW409:CP409)<0,0,IF(SUM($AX409:CP409)+CP409>$AW409,$AW409-SUM($AX409:CP409),CP409))","v":0},{"$f":"IF(SUM($AW409:CQ409)<0,0,IF(SUM($AX409:CQ409)+CQ409>$AW409,$AW409-SUM($AX409:CQ409),CQ409))","v":0},{"$f":"IF(SUM($AW409:CR409)<0,0,IF(SUM($AX409:CR409)+CR409>$AW409,$AW409-SUM($AX409:CR409),CR409))","v":0},{"$f":"IF(SUM($AW409:CS409)<0,0,IF(SUM($AX409:CS409)+CS409>$AW409,$AW409-SUM($AX409:CS409),CS409))","v":0},{"$f":"IF(SUM($AW409:CT409)<0,0,IF(SUM($AX409:CT409)+CT409>$AW409,$AW409-SUM($AX409:CT409),CT409))","v":0},{"$f":"IF(SUM($AW409:CU409)<0,0,IF(SUM($AX409:CU409)+CU409>$AW409,$AW409-SUM($AX409:CU409),CU409))","v":0},{"$f":"IF(SUM($AW409:CV409)<0,0,IF(SUM($AX409:CV409)+CV409>$AW409,$AW409-SUM($AX409:CV409),CV409))","v":0},{"$f":"IF(SUM($AW409:CW409)<0,0,IF(SUM($AX409:CW409)+CW409>$AW409,$AW409-SUM($AX409:CW409),CW409))","v":0},{"$f":"IF(SUM($AW409:CX409)<0,0,IF(SUM($AX409:CX409)+CX409>$AW409,$AW409-SUM($AX409:CX409),CX409))","v":0},{"$f":"IF(SUM($AW409:CY409)<0,0,IF(SUM($AX409:CY409)+CY409>$AW409,$AW409-SUM($AX409:CY409),CY409))","v":0},{"$f":"IF(SUM($AW409:CZ409)<0,0,IF(SUM($AX409:CZ409)+CZ409>$AW409,$AW409-SUM($AX409:CZ409),CZ409))","v":0},{"$f":"IF(SUM($AW409:DA409)<0,0,IF(SUM($AX409:DA409)+DA409>$AW409,$AW409-SUM($AX409:DA409),DA409))","v":0},{"$f":"IF(SUM($AW409:DB409)<0,0,IF(SUM($AX409:DB409)+DB409>$AW409,$AW409-SUM($AX409:DB409),DB409))","v":0},{"$f":"IF(SUM($AW409:DC409)<0,0,IF(SUM($AX409:DC409)+DC409>$AW409,$AW409-SUM($AX409:DC409),DC409))","v":0},{"$f":"IF(SUM($AW409:DD409)<0,0,IF(SUM($AX409:DD409)+DD409>$AW409,$AW409-SUM($AX409:DD409),DD409))","v":0},{"$f":"IF(SUM($AW409:DE409)<0,0,IF(SUM($AX409:DE409)+DE409>$AW409,$AW409-SUM($AX409:DE409),DE409))","v":0},{"$f":"IF(SUM($AW409:DF409)<0,0,IF(SUM($AX409:DF409)+DF409>$AW409,$AW409-SUM($AX409:DF409),DF409))","v":0},{"$f":"IF(SUM($AW409:DG409)<0,0,IF(SUM($AX409:DG409)+DG409>$AW409,$AW409-SUM($AX409:DG409),DG409))","v":0},{"$f":"IF(SUM($AW409:DH409)<0,0,IF(SUM($AX409:DH409)+DH409>$AW409,$AW409-SUM($AX409:DH409),DH409))","v":0},{"$f":"IF(SUM($AW409:DI409)<0,0,IF(SUM($AX409:DI409)+DI409>$AW409,$AW409-SUM($AX409:DI409),DI409))","v":0},{"$f":"IF(SUM($AW409:DJ409)<0,0,IF(SUM($AX409:DJ409)+DJ409>$AW409,$AW409-SUM($AX409:DJ409),DJ409))","v":0},{"$f":"IF(SUM($AW409:DK409)<0,0,IF(SUM($AX409:DK409)+DK409>$AW409,$AW409-SUM($AX409:DK409),DK409))","v":0},{"$f":"IF(SUM($AW409:DL409)<0,0,IF(SUM($AX409:DL409)+DL409>$AW409,$AW409-SUM($AX409:DL409),DL409))","v":0},{"$f":"IF(SUM($AW409:DM409)<0,0,IF(SUM($AX409:DM409)+DM409>$AW409,$AW409-SUM($AX409:DM409),DM409))","v":0},{"$f":"IF(SUM($AW409:DN409)<0,0,IF(SUM($AX409:DN409)+DN409>$AW409,$AW409-SUM($AX409:DN409),DN409))","v":0},{"$f":"IF(SUM($AW409:DO409)<0,0,IF(SUM($AX409:DO409)+DO409>$AW409,$AW409-SUM($AX409:DO409),DO409))","v":0},{"$f":"IF(SUM($AW409:DP409)<0,0,IF(SUM($AX409:DP409)+DP409>$AW409,$AW409-SUM($AX409:DP409),DP409))","v":0},{"$f":"IF(SUM($AW409:DQ409)<0,0,IF(SUM($AX409:DQ409)+DQ409>$AW409,$AW409-SUM($AX409:DQ409),DQ409))","v":0},{"$f":"IF(SUM($AW409:DR409)<0,0,IF(SUM($AX409:DR409)+DR409>$AW409,$AW409-SUM($AX409:DR409),DR409))","v":0},{"$f":"IF(SUM($AW409:DS409)<0,0,IF(SUM($AX409:DS409)+DS409>$AW409,$AW409-SUM($AX409:DS409),DS409))","v":0},{"$f":"IF(SUM($AW409:DT409)<0,0,IF(SUM($AX409:DT409)+DT409>$AW409,$AW409-SUM($AX409:DT409),DT409))","v":0},{"$f":"IF(SUM($AW409:DU409)<0,0,IF(SUM($AX409:DU409)+DU409>$AW409,$AW409-SUM($AX409:DU409),DU409))","v":0},{"$f":"IF(SUM($AW409:DV409)<0,0,IF(SUM($AX409:DV409)+DV409>$AW409,$AW409-SUM($AX409:DV409),DV409))","v":0},{"$f":"IF(SUM($AW409:DW409)<0,0,IF(SUM($AX409:DW409)+DW409>$AW409,$AW409-SUM($AX409:DW409),DW409))","v":0},{"$f":"IF(SUM($AW409:DX409)<0,0,IF(SUM($AX409:DX409)+DX409>$AW409,$AW409-SUM($AX409:DX409),DX409))","v":0},{"$f":"IF(SUM($AW409:DY409)<0,0,IF(SUM($AX409:DY409)+DY409>$AW409,$AW409-SUM($AX409:DY409),DY409))","v":0},{"$f":"IF(SUM($AW409:DZ409)<0,0,IF(SUM($AX409:DZ409)+DZ409>$AW409,$AW409-SUM($AX409:DZ409),DZ409))","v":0},{"$f":"IF(SUM($AW409:EA409)<0,0,IF(SUM($AX409:EA409)+EA409>$AW409,$AW409-SUM($AX409:EA409),EA409))","v":0},{"$f":"IF(SUM($AW409:EB409)<0,0,IF(SUM($AX409:EB409)+EB409>$AW409,$AW409-SUM($AX409:EB409),EB409))","v":0},{"$f":"IF(SUM($AW409:EC409)<0,0,IF(SUM($AX409:EC409)+EC409>$AW409,$AW409-SUM($AX409:EC409),EC409))","v":0},{"$f":"IF(SUM($AW409:ED409)<0,0,IF(SUM($AX409:ED409)+ED409>$AW409,$AW409-SUM($AX409:ED409),ED409))","v":0},{"$f":"IF(SUM($AW409:EE409)<0,0,IF(SUM($AX409:EE409)+EE409>$AW409,$AW409-SUM($AX409:EE409),EE409))","v":0},{"$f":"IF(SUM($AW409:EF409)<0,0,IF(SUM($AX409:EF409)+EF409>$AW409,$AW409-SUM($AX409:EF409),EF409))","v":0},{"$f":"IF(SUM($AW409:EG409)<0,0,IF(SUM($AX409:EG409)+EG409>$AW409,$AW409-SUM($AX409:EG409),EG409))","v":0},{"$f":"IF(SUM($AW409:EH409)<0,0,IF(SUM($AX409:EH409)+EH409>$AW409,$AW409-SUM($AX409:EH409),EH409))","v":0},{"$f":"IF(SUM($AW409:EI409)<0,0,IF(SUM($AX409:EI409)+EI409>$AW409,$AW409-SUM($AX409:EI409),EI409))","v":0},{"$f":"IF(SUM($AW409:EJ409)<0,0,IF(SUM($AX409:EJ409)+EJ409>$AW409,$AW409-SUM($AX409:EJ409),EJ409))","v":0},{"$f":"IF(SUM($AW409:EK409)<0,0,IF(SUM($AX409:EK409)+EK409>$AW409,$AW409-SUM($AX409:EK409),EK409))","v":0},{"$f":"IF(SUM($AW409:EL409)<0,0,IF(SUM($AX409:EL409)+EL409>$AW409,$AW409-SUM($AX409:EL409),EL409))","v":0},{"$f":"IF(SUM($AW409:EM409)<0,0,IF(SUM($AX409:EM409)+EM409>$AW409,$AW409-SUM($AX409:EM409),EM409))","v":0},{"$f":"IF(SUM($AW409:EN409)<0,0,IF(SUM($AX409:EN409)+EN409>$AW409,$AW409-SUM($AX409:EN409),EN409))","v":0},{"$f":"IF(SUM($AW409:EO409)<0,0,IF(SUM($AX409:EO409)+EO409>$AW409,$AW409-SUM($AX409:EO409),EO409))","v":0},{"$f":"IF(SUM($AW409:EP409)<0,0,IF(SUM($AX409:EP409)+EP409>$AW409,$AW409-SUM($AX409:EP409),EP409))","v":0},{"$f":"IF(SUM($AW409:EQ409)<0,0,IF(SUM($AX409:EQ409)+EQ409>$AW409,$AW409-SUM($AX409:EQ409),EQ409))","v":0},{"$f":"IF(SUM($AW409:ER409)<0,0,IF(SUM($AX409:ER409)+ER409>$AW409,$AW409-SUM($AX409:ER409),ER409))","v":0},{"$f":"IF(SUM($AW409:ES409)<0,0,IF(SUM($AX409:ES409)+ES409>$AW409,$AW409-SUM($AX409:ES409),ES409))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AL410:AL410)+AL410>$AK24,$AK24-SUM($AL410:AL410),AL410)","v":0},{"$f":"IF(SUM($AL410:AM410)+AM410>$AK24,$AK24-SUM($AL410:AM410),AM410)","v":0},{"$f":"IF(SUM($AL410:AN410)+AN410>$AK24,$AK24-SUM($AL410:AN410),AN410)","v":0},{"$f":"IF(SUM($AL410:AO410)+AO410>$AK24,$AK24-SUM($AL410:AO410),AO410)","v":0},{"$f":"IF(SUM($AL410:AP410)+AP410>$AK24,$AK24-SUM($AL410:AP410),AP410)","v":0},{"$f":"IF(SUM($AL410:AQ410)+AQ410>$AK24,$AK24-SUM($AL410:AQ410),AQ410)","v":0},{"$f":"IF(SUM($AL410:AR410)+AR410>$AK24,$AK24-SUM($AL410:AR410),AR410)","v":0},{"$f":"IF(SUM($AL410:AS410)+AS410>$AK24,$AK24-SUM($AL410:AS410),AS410)","v":0},{"$f":"IF(SUM($AL410:AT410)+AT410>$AK24,$AK24-SUM($AL410:AT410),AT410)","v":0},{"$f":"IF(SUM($AL410:AU410)+AU410>$AK24,$AK24-SUM($AL410:AU410),AU410)","v":0},0,0,{"$f":"IF(SUM($AW410:AX410)<0,0,IF(SUM($AX410:AX410)+AX410>$AW410,$AW410-SUM($AX410:AX410),AX410))","v":0},{"$f":"IF(SUM($AW410:AY410)<0,0,IF(SUM($AX410:AY410)+AY410>$AW410,$AW410-SUM($AX410:AY410),AY410))","v":0},{"$f":"IF(SUM($AW410:AZ410)<0,0,IF(SUM($AX410:AZ410)+AZ410>$AW410,$AW410-SUM($AX410:AZ410),AZ410))","v":0},{"$f":"IF(SUM($AW410:BA410)<0,0,IF(SUM($AX410:BA410)+BA410>$AW410,$AW410-SUM($AX410:BA410),BA410))","v":0},{"$f":"IF(SUM($AW410:BB410)<0,0,IF(SUM($AX410:BB410)+BB410>$AW410,$AW410-SUM($AX410:BB410),BB410))","v":0},{"$f":"IF(SUM($AW410:BC410)<0,0,IF(SUM($AX410:BC410)+BC410>$AW410,$AW410-SUM($AX410:BC410),BC410))","v":0},{"$f":"IF(SUM($AW410:BD410)<0,0,IF(SUM($AX410:BD410)+BD410>$AW410,$AW410-SUM($AX410:BD410),BD410))","v":0},{"$f":"IF(SUM($AW410:BE410)<0,0,IF(SUM($AX410:BE410)+BE410>$AW410,$AW410-SUM($AX410:BE410),BE410))","v":0},{"$f":"IF(SUM($AW410:BF410)<0,0,IF(SUM($AX410:BF410)+BF410>$AW410,$AW410-SUM($AX410:BF410),BF410))","v":0},{"$f":"IF(SUM($AW410:BG410)<0,0,IF(SUM($AX410:BG410)+BG410>$AW410,$AW410-SUM($AX410:BG410),BG410))","v":0},{"$f":"IF(SUM($AW410:BH410)<0,0,IF(SUM($AX410:BH410)+BH410>$AW410,$AW410-SUM($AX410:BH410),BH410))","v":0},{"$f":"IF(SUM($AW410:BI410)<0,0,IF(SUM($AX410:BI410)+BI410>$AW410,$AW410-SUM($AX410:BI410),BI410))","v":0},{"$f":"IF(SUM($AW410:BJ410)<0,0,IF(SUM($AX410:BJ410)+BJ410>$AW410,$AW410-SUM($AX410:BJ410),BJ410))","v":0},{"$f":"IF(SUM($AW410:BK410)<0,0,IF(SUM($AX410:BK410)+BK410>$AW410,$AW410-SUM($AX410:BK410),BK410))","v":0},{"$f":"IF(SUM($AW410:BL410)<0,0,IF(SUM($AX410:BL410)+BL410>$AW410,$AW410-SUM($AX410:BL410),BL410))","v":0},{"$f":"IF(SUM($AW410:BM410)<0,0,IF(SUM($AX410:BM410)+BM410>$AW410,$AW410-SUM($AX410:BM410),BM410))","v":0},{"$f":"IF(SUM($AW410:BN410)<0,0,IF(SUM($AX410:BN410)+BN410>$AW410,$AW410-SUM($AX410:BN410),BN410))","v":0},{"$f":"IF(SUM($AW410:BO410)<0,0,IF(SUM($AX410:BO410)+BO410>$AW410,$AW410-SUM($AX410:BO410),BO410))","v":0},{"$f":"IF(SUM($AW410:BP410)<0,0,IF(SUM($AX410:BP410)+BP410>$AW410,$AW410-SUM($AX410:BP410),BP410))","v":0},{"$f":"IF(SUM($AW410:BQ410)<0,0,IF(SUM($AX410:BQ410)+BQ410>$AW410,$AW410-SUM($AX410:BQ410),BQ410))","v":0},{"$f":"IF(SUM($AW410:BR410)<0,0,IF(SUM($AX410:BR410)+BR410>$AW410,$AW410-SUM($AX410:BR410),BR410))","v":0},{"$f":"IF(SUM($AW410:BS410)<0,0,IF(SUM($AX410:BS410)+BS410>$AW410,$AW410-SUM($AX410:BS410),BS410))","v":0},{"$f":"IF(SUM($AW410:BT410)<0,0,IF(SUM($AX410:BT410)+BT410>$AW410,$AW410-SUM($AX410:BT410),BT410))","v":0},{"$f":"IF(SUM($AW410:BU410)<0,0,IF(SUM($AX410:BU410)+BU410>$AW410,$AW410-SUM($AX410:BU410),BU410))","v":0},{"$f":"IF(SUM($AW410:BV410)<0,0,IF(SUM($AX410:BV410)+BV410>$AW410,$AW410-SUM($AX410:BV410),BV410))","v":0},{"$f":"IF(SUM($AW410:BW410)<0,0,IF(SUM($AX410:BW410)+BW410>$AW410,$AW410-SUM($AX410:BW410),BW410))","v":0},{"$f":"IF(SUM($AW410:BX410)<0,0,IF(SUM($AX410:BX410)+BX410>$AW410,$AW410-SUM($AX410:BX410),BX410))","v":0},{"$f":"IF(SUM($AW410:BY410)<0,0,IF(SUM($AX410:BY410)+BY410>$AW410,$AW410-SUM($AX410:BY410),BY410))","v":0},{"$f":"IF(SUM($AW410:BZ410)<0,0,IF(SUM($AX410:BZ410)+BZ410>$AW410,$AW410-SUM($AX410:BZ410),BZ410))","v":0},{"$f":"IF(SUM($AW410:CA410)<0,0,IF(SUM($AX410:CA410)+CA410>$AW410,$AW410-SUM($AX410:CA410),CA410))","v":0},{"$f":"IF(SUM($AW410:CB410)<0,0,IF(SUM($AX410:CB410)+CB410>$AW410,$AW410-SUM($AX410:CB410),CB410))","v":0},{"$f":"IF(SUM($AW410:CC410)<0,0,IF(SUM($AX410:CC410)+CC410>$AW410,$AW410-SUM($AX410:CC410),CC410))","v":0},{"$f":"IF(SUM($AW410:CD410)<0,0,IF(SUM($AX410:CD410)+CD410>$AW410,$AW410-SUM($AX410:CD410),CD410))","v":0},{"$f":"IF(SUM($AW410:CE410)<0,0,IF(SUM($AX410:CE410)+CE410>$AW410,$AW410-SUM($AX410:CE410),CE410))","v":0},{"$f":"IF(SUM($AW410:CF410)<0,0,IF(SUM($AX410:CF410)+CF410>$AW410,$AW410-SUM($AX410:CF410),CF410))","v":0},{"$f":"IF(SUM($AW410:CG410)<0,0,IF(SUM($AX410:CG410)+CG410>$AW410,$AW410-SUM($AX410:CG410),CG410))","v":0},{"$f":"IF(SUM($AW410:CH410)<0,0,IF(SUM($AX410:CH410)+CH410>$AW410,$AW410-SUM($AX410:CH410),CH410))","v":0},{"$f":"IF(SUM($AW410:CI410)<0,0,IF(SUM($AX410:CI410)+CI410>$AW410,$AW410-SUM($AX410:CI410),CI410))","v":0},{"$f":"IF(SUM($AW410:CJ410)<0,0,IF(SUM($AX410:CJ410)+CJ410>$AW410,$AW410-SUM($AX410:CJ410),CJ410))","v":0},{"$f":"IF(SUM($AW410:CK410)<0,0,IF(SUM($AX410:CK410)+CK410>$AW410,$AW410-SUM($AX410:CK410),CK410))","v":0},{"$f":"IF(SUM($AW410:CL410)<0,0,IF(SUM($AX410:CL410)+CL410>$AW410,$AW410-SUM($AX410:CL410),CL410))","v":0},{"$f":"IF(SUM($AW410:CM410)<0,0,IF(SUM($AX410:CM410)+CM410>$AW410,$AW410-SUM($AX410:CM410),CM410))","v":0},{"$f":"IF(SUM($AW410:CN410)<0,0,IF(SUM($AX410:CN410)+CN410>$AW410,$AW410-SUM($AX410:CN410),CN410))","v":0},{"$f":"IF(SUM($AW410:CO410)<0,0,IF(SUM($AX410:CO410)+CO410>$AW410,$AW410-SUM($AX410:CO410),CO410))","v":0},{"$f":"IF(SUM($AW410:CP410)<0,0,IF(SUM($AX410:CP410)+CP410>$AW410,$AW410-SUM($AX410:CP410),CP410))","v":0},{"$f":"IF(SUM($AW410:CQ410)<0,0,IF(SUM($AX410:CQ410)+CQ410>$AW410,$AW410-SUM($AX410:CQ410),CQ410))","v":0},{"$f":"IF(SUM($AW410:CR410)<0,0,IF(SUM($AX410:CR410)+CR410>$AW410,$AW410-SUM($AX410:CR410),CR410))","v":0},{"$f":"IF(SUM($AW410:CS410)<0,0,IF(SUM($AX410:CS410)+CS410>$AW410,$AW410-SUM($AX410:CS410),CS410))","v":0},{"$f":"IF(SUM($AW410:CT410)<0,0,IF(SUM($AX410:CT410)+CT410>$AW410,$AW410-SUM($AX410:CT410),CT410))","v":0},{"$f":"IF(SUM($AW410:CU410)<0,0,IF(SUM($AX410:CU410)+CU410>$AW410,$AW410-SUM($AX410:CU410),CU410))","v":0},{"$f":"IF(SUM($AW410:CV410)<0,0,IF(SUM($AX410:CV410)+CV410>$AW410,$AW410-SUM($AX410:CV410),CV410))","v":0},{"$f":"IF(SUM($AW410:CW410)<0,0,IF(SUM($AX410:CW410)+CW410>$AW410,$AW410-SUM($AX410:CW410),CW410))","v":0},{"$f":"IF(SUM($AW410:CX410)<0,0,IF(SUM($AX410:CX410)+CX410>$AW410,$AW410-SUM($AX410:CX410),CX410))","v":0},{"$f":"IF(SUM($AW410:CY410)<0,0,IF(SUM($AX410:CY410)+CY410>$AW410,$AW410-SUM($AX410:CY410),CY410))","v":0},{"$f":"IF(SUM($AW410:CZ410)<0,0,IF(SUM($AX410:CZ410)+CZ410>$AW410,$AW410-SUM($AX410:CZ410),CZ410))","v":0},{"$f":"IF(SUM($AW410:DA410)<0,0,IF(SUM($AX410:DA410)+DA410>$AW410,$AW410-SUM($AX410:DA410),DA410))","v":0},{"$f":"IF(SUM($AW410:DB410)<0,0,IF(SUM($AX410:DB410)+DB410>$AW410,$AW410-SUM($AX410:DB410),DB410))","v":0},{"$f":"IF(SUM($AW410:DC410)<0,0,IF(SUM($AX410:DC410)+DC410>$AW410,$AW410-SUM($AX410:DC410),DC410))","v":0},{"$f":"IF(SUM($AW410:DD410)<0,0,IF(SUM($AX410:DD410)+DD410>$AW410,$AW410-SUM($AX410:DD410),DD410))","v":0},{"$f":"IF(SUM($AW410:DE410)<0,0,IF(SUM($AX410:DE410)+DE410>$AW410,$AW410-SUM($AX410:DE410),DE410))","v":0},{"$f":"IF(SUM($AW410:DF410)<0,0,IF(SUM($AX410:DF410)+DF410>$AW410,$AW410-SUM($AX410:DF410),DF410))","v":0},{"$f":"IF(SUM($AW410:DG410)<0,0,IF(SUM($AX410:DG410)+DG410>$AW410,$AW410-SUM($AX410:DG410),DG410))","v":0},{"$f":"IF(SUM($AW410:DH410)<0,0,IF(SUM($AX410:DH410)+DH410>$AW410,$AW410-SUM($AX410:DH410),DH410))","v":0},{"$f":"IF(SUM($AW410:DI410)<0,0,IF(SUM($AX410:DI410)+DI410>$AW410,$AW410-SUM($AX410:DI410),DI410))","v":0},{"$f":"IF(SUM($AW410:DJ410)<0,0,IF(SUM($AX410:DJ410)+DJ410>$AW410,$AW410-SUM($AX410:DJ410),DJ410))","v":0},{"$f":"IF(SUM($AW410:DK410)<0,0,IF(SUM($AX410:DK410)+DK410>$AW410,$AW410-SUM($AX410:DK410),DK410))","v":0},{"$f":"IF(SUM($AW410:DL410)<0,0,IF(SUM($AX410:DL410)+DL410>$AW410,$AW410-SUM($AX410:DL410),DL410))","v":0},{"$f":"IF(SUM($AW410:DM410)<0,0,IF(SUM($AX410:DM410)+DM410>$AW410,$AW410-SUM($AX410:DM410),DM410))","v":0},{"$f":"IF(SUM($AW410:DN410)<0,0,IF(SUM($AX410:DN410)+DN410>$AW410,$AW410-SUM($AX410:DN410),DN410))","v":0},{"$f":"IF(SUM($AW410:DO410)<0,0,IF(SUM($AX410:DO410)+DO410>$AW410,$AW410-SUM($AX410:DO410),DO410))","v":0},{"$f":"IF(SUM($AW410:DP410)<0,0,IF(SUM($AX410:DP410)+DP410>$AW410,$AW410-SUM($AX410:DP410),DP410))","v":0},{"$f":"IF(SUM($AW410:DQ410)<0,0,IF(SUM($AX410:DQ410)+DQ410>$AW410,$AW410-SUM($AX410:DQ410),DQ410))","v":0},{"$f":"IF(SUM($AW410:DR410)<0,0,IF(SUM($AX410:DR410)+DR410>$AW410,$AW410-SUM($AX410:DR410),DR410))","v":0},{"$f":"IF(SUM($AW410:DS410)<0,0,IF(SUM($AX410:DS410)+DS410>$AW410,$AW410-SUM($AX410:DS410),DS410))","v":0},{"$f":"IF(SUM($AW410:DT410)<0,0,IF(SUM($AX410:DT410)+DT410>$AW410,$AW410-SUM($AX410:DT410),DT410))","v":0},{"$f":"IF(SUM($AW410:DU410)<0,0,IF(SUM($AX410:DU410)+DU410>$AW410,$AW410-SUM($AX410:DU410),DU410))","v":0},{"$f":"IF(SUM($AW410:DV410)<0,0,IF(SUM($AX410:DV410)+DV410>$AW410,$AW410-SUM($AX410:DV410),DV410))","v":0},{"$f":"IF(SUM($AW410:DW410)<0,0,IF(SUM($AX410:DW410)+DW410>$AW410,$AW410-SUM($AX410:DW410),DW410))","v":0},{"$f":"IF(SUM($AW410:DX410)<0,0,IF(SUM($AX410:DX410)+DX410>$AW410,$AW410-SUM($AX410:DX410),DX410))","v":0},{"$f":"IF(SUM($AW410:DY410)<0,0,IF(SUM($AX410:DY410)+DY410>$AW410,$AW410-SUM($AX410:DY410),DY410))","v":0},{"$f":"IF(SUM($AW410:DZ410)<0,0,IF(SUM($AX410:DZ410)+DZ410>$AW410,$AW410-SUM($AX410:DZ410),DZ410))","v":0},{"$f":"IF(SUM($AW410:EA410)<0,0,IF(SUM($AX410:EA410)+EA410>$AW410,$AW410-SUM($AX410:EA410),EA410))","v":0},{"$f":"IF(SUM($AW410:EB410)<0,0,IF(SUM($AX410:EB410)+EB410>$AW410,$AW410-SUM($AX410:EB410),EB410))","v":0},{"$f":"IF(SUM($AW410:EC410)<0,0,IF(SUM($AX410:EC410)+EC410>$AW410,$AW410-SUM($AX410:EC410),EC410))","v":0},{"$f":"IF(SUM($AW410:ED410)<0,0,IF(SUM($AX410:ED410)+ED410>$AW410,$AW410-SUM($AX410:ED410),ED410))","v":0},{"$f":"IF(SUM($AW410:EE410)<0,0,IF(SUM($AX410:EE410)+EE410>$AW410,$AW410-SUM($AX410:EE410),EE410))","v":0},{"$f":"IF(SUM($AW410:EF410)<0,0,IF(SUM($AX410:EF410)+EF410>$AW410,$AW410-SUM($AX410:EF410),EF410))","v":0},{"$f":"IF(SUM($AW410:EG410)<0,0,IF(SUM($AX410:EG410)+EG410>$AW410,$AW410-SUM($AX410:EG410),EG410))","v":0},{"$f":"IF(SUM($AW410:EH410)<0,0,IF(SUM($AX410:EH410)+EH410>$AW410,$AW410-SUM($AX410:EH410),EH410))","v":0},{"$f":"IF(SUM($AW410:EI410)<0,0,IF(SUM($AX410:EI410)+EI410>$AW410,$AW410-SUM($AX410:EI410),EI410))","v":0},{"$f":"IF(SUM($AW410:EJ410)<0,0,IF(SUM($AX410:EJ410)+EJ410>$AW410,$AW410-SUM($AX410:EJ410),EJ410))","v":0},{"$f":"IF(SUM($AW410:EK410)<0,0,IF(SUM($AX410:EK410)+EK410>$AW410,$AW410-SUM($AX410:EK410),EK410))","v":0},{"$f":"IF(SUM($AW410:EL410)<0,0,IF(SUM($AX410:EL410)+EL410>$AW410,$AW410-SUM($AX410:EL410),EL410))","v":0},{"$f":"IF(SUM($AW410:EM410)<0,0,IF(SUM($AX410:EM410)+EM410>$AW410,$AW410-SUM($AX410:EM410),EM410))","v":0},{"$f":"IF(SUM($AW410:EN410)<0,0,IF(SUM($AX410:EN410)+EN410>$AW410,$AW410-SUM($AX410:EN410),EN410))","v":0},{"$f":"IF(SUM($AW410:EO410)<0,0,IF(SUM($AX410:EO410)+EO410>$AW410,$AW410-SUM($AX410:EO410),EO410))","v":0},{"$f":"IF(SUM($AW410:EP410)<0,0,IF(SUM($AX410:EP410)+EP410>$AW410,$AW410-SUM($AX410:EP410),EP410))","v":0},{"$f":"IF(SUM($AW410:EQ410)<0,0,IF(SUM($AX410:EQ410)+EQ410>$AW410,$AW410-SUM($AX410:EQ410),EQ410))","v":0},{"$f":"IF(SUM($AW410:ER410)<0,0,IF(SUM($AX410:ER410)+ER410>$AW410,$AW410-SUM($AX410:ER410),ER410))","v":0},{"$f":"IF(SUM($AW410:ES410)<0,0,IF(SUM($AX410:ES410)+ES410>$AW410,$AW410-SUM($AX410:ES410),ES410))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6510058528516016E-3,{"$f":"IF(SUM($AL411:AL411)+AL411>$AK25,$AK25-SUM($AL411:AL411),AL411)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AL411:AM411)+AM411>$AK25,$AK25-SUM($AL411:AM411),AM411)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AL411:AN411)+AN411>$AK25,$AK25-SUM($AL411:AN411),AN411)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AL411:AO411)+AO411>$AK25,$AK25-SUM($AL411:AO411),AO411)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AL411:AP411)+AP411>$AK25,$AK25-SUM($AL411:AP411),AP411)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AL411:AQ411)+AQ411>$AK25,$AK25-SUM($AL411:AQ411),AQ411)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AL411:AR411)+AR411>$AK25,$AK25-SUM($AL411:AR411),AR411)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AL411:AS411)+AS411>$AK25,$AK25-SUM($AL411:AS411),AS411)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AL411:AT411)+AT411>$AK25,$AK25-SUM($AL411:AT411),AT411)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AL411:AU411)+AU411>$AK25,$AK25-SUM($AL411:AU411),AU411)","v":7.6510058528516016E-3},9.3056656186323861E-3,3.4149231628008756E-4,{"$f":"IF(SUM($AW411:AX411)<0,0,IF(SUM($AX411:AX411)+AX411>$AW411,$AW411-SUM($AX411:AX411),AX411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:AY411)<0,0,IF(SUM($AX411:AY411)+AY411>$AW411,$AW411-SUM($AX411:AY411),AY411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:AZ411)<0,0,IF(SUM($AX411:AZ411)+AZ411>$AW411,$AW411-SUM($AX411:AZ411),AZ411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BA411)<0,0,IF(SUM($AX411:BA411)+BA411>$AW411,$AW411-SUM($AX411:BA411),BA411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BB411)<0,0,IF(SUM($AX411:BB411)+BB411>$AW411,$AW411-SUM($AX411:BB411),BB411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BC411)<0,0,IF(SUM($AX411:BC411)+BC411>$AW411,$AW411-SUM($AX411:BC411),BC411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BD411)<0,0,IF(SUM($AX411:BD411)+BD411>$AW411,$AW411-SUM($AX411:BD411),BD411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BE411)<0,0,IF(SUM($AX411:BE411)+BE411>$AW411,$AW411-SUM($AX411:BE411),BE411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BF411)<0,0,IF(SUM($AX411:BF411)+BF411>$AW411,$AW411-SUM($AX411:BF411),BF411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BG411)<0,0,IF(SUM($AX411:BG411)+BG411>$AW411,$AW411-SUM($AX411:BG411),BG411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BH411)<0,0,IF(SUM($AX411:BH411)+BH411>$AW411,$AW411-SUM($AX411:BH411),BH411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BI411)<0,0,IF(SUM($AX411:BI411)+BI411>$AW411,$AW411-SUM($AX411:BI411),BI411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BJ411)<0,0,IF(SUM($AX411:BJ411)+BJ411>$AW411,$AW411-SUM($AX411:BJ411),BJ411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BK411)<0,0,IF(SUM($AX411:BK411)+BK411>$AW411,$AW411-SUM($AX411:BK411),BK411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BL411)<0,0,IF(SUM($AX411:BL411)+BL411>$AW411,$AW411-SUM($AX411:BL411),BL411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BM411)<0,0,IF(SUM($AX411:BM411)+BM411>$AW411,$AW411-SUM($AX411:BM411),BM411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BN411)<0,0,IF(SUM($AX411:BN411)+BN411>$AW411,$AW411-SUM($AX411:BN411),BN411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BO411)<0,0,IF(SUM($AX411:BO411)+BO411>$AW411,$AW411-SUM($AX411:BO411),BO411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BP411)<0,0,IF(SUM($AX411:BP411)+BP411>$AW411,$AW411-SUM($AX411:BP411),BP411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BQ411)<0,0,IF(SUM($AX411:BQ411)+BQ411>$AW411,$AW411-SUM($AX411:BQ411),BQ411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BR411)<0,0,IF(SUM($AX411:BR411)+BR411>$AW411,$AW411-SUM($AX411:BR411),BR411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BS411)<0,0,IF(SUM($AX411:BS411)+BS411>$AW411,$AW411-SUM($AX411:BS411),BS411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BT411)<0,0,IF(SUM($AX411:BT411)+BT411>$AW411,$AW411-SUM($AX411:BT411),BT411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BU411)<0,0,IF(SUM($AX411:BU411)+BU411>$AW411,$AW411-SUM($AX411:BU411),BU411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BV411)<0,0,IF(SUM($AX411:BV411)+BV411>$AW411,$AW411-SUM($AX411:BV411),BV411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BW411)<0,0,IF(SUM($AX411:BW411)+BW411>$AW411,$AW411-SUM($AX411:BW411),BW411))","v":3.4149231628008756E-4},{"$f":"IF(SUM($AW411:BX411)<0,0,IF(SUM($AX411:BX411)+BX411>$AW411,$AW411-SUM($AX411:BX411),BX411))","v":8.5373079070019328E-5},{"$f":"IF(SUM($AW411:BY411)<0,0,IF(SUM($AX411:BY411)+BY411>$AW411,$AW411-SUM($AX411:BY411),BY411))","v":0},{"$f":"IF(SUM($AW411:BZ411)<0,0,IF(SUM($AX411:BZ411)+BZ411>$AW411,$AW411-SUM($AX411:BZ411),BZ411))","v":0},{"$f":"IF(SUM($AW411:CA411)<0,0,IF(SUM($AX411:CA411)+CA411>$AW411,$AW411-SUM($AX411:CA411),CA411))","v":0},{"$f":"IF(SUM($AW411:CB411)<0,0,IF(SUM($AX411:CB411)+CB411>$AW411,$AW411-SUM($AX411:CB411),CB411))","v":0},{"$f":"IF(SUM($AW411:CC411)<0,0,IF(SUM($AX411:CC411)+CC411>$AW411,$AW411-SUM($AX411:CC411),CC411))","v":0},{"$f":"IF(SUM($AW411:CD411)<0,0,IF(SUM($AX411:CD411)+CD411>$AW411,$AW411-SUM($AX411:CD411),CD411))","v":0},{"$f":"IF(SUM($AW411:CE411)<0,0,IF(SUM($AX411:CE411)+CE411>$AW411,$AW411-SUM($AX411:CE411),CE411))","v":0},{"$f":"IF(SUM($AW411:CF411)<0,0,IF(SUM($AX411:CF411)+CF411>$AW411,$AW411-SUM($AX411:CF411),CF411))","v":0},{"$f":"IF(SUM($AW411:CG411)<0,0,IF(SUM($AX411:CG411)+CG411>$AW411,$AW411-SUM($AX411:CG411),CG411))","v":0},{"$f":"IF(SUM($AW411:CH411)<0,0,IF(SUM($AX411:CH411)+CH411>$AW411,$AW411-SUM($AX411:CH411),CH411))","v":0},{"$f":"IF(SUM($AW411:CI411)<0,0,IF(SUM($AX411:CI411)+CI411>$AW411,$AW411-SUM($AX411:CI411),CI411))","v":0},{"$f":"IF(SUM($AW411:CJ411)<0,0,IF(SUM($AX411:CJ411)+CJ411>$AW411,$AW411-SUM($AX411:CJ411),CJ411))","v":0},{"$f":"IF(SUM($AW411:CK411)<0,0,IF(SUM($AX411:CK411)+CK411>$AW411,$AW411-SUM($AX411:CK411),CK411))","v":0},{"$f":"IF(SUM($AW411:CL411)<0,0,IF(SUM($AX411:CL411)+CL411>$AW411,$AW411-SUM($AX411:CL411),CL411))","v":0},{"$f":"IF(SUM($AW411:CM411)<0,0,IF(SUM($AX411:CM411)+CM411>$AW411,$AW411-SUM($AX411:CM411),CM411))","v":0},{"$f":"IF(SUM($AW411:CN411)<0,0,IF(SUM($AX411:CN411)+CN411>$AW411,$AW411-SUM($AX411:CN411),CN411))","v":0},{"$f":"IF(SUM($AW411:CO411)<0,0,IF(SUM($AX411:CO411)+CO411>$AW411,$AW411-SUM($AX411:CO411),CO411))","v":0},{"$f":"IF(SUM($AW411:CP411)<0,0,IF(SUM($AX411:CP411)+CP411>$AW411,$AW411-SUM($AX411:CP411),CP411))","v":0},{"$f":"IF(SUM($AW411:CQ411)<0,0,IF(SUM($AX411:CQ411)+CQ411>$AW411,$AW411-SUM($AX411:CQ411),CQ411))","v":0},{"$f":"IF(SUM($AW411:CR411)<0,0,IF(SUM($AX411:CR411)+CR411>$AW411,$AW411-SUM($AX411:CR411),CR411))","v":0},{"$f":"IF(SUM($AW411:CS411)<0,0,IF(SUM($AX411:CS411)+CS411>$AW411,$AW411-SUM($AX411:CS411),CS411))","v":0},{"$f":"IF(SUM($AW411:CT411)<0,0,IF(SUM($AX411:CT411)+CT411>$AW411,$AW411-SUM($AX411:CT411),CT411))","v":0},{"$f":"IF(SUM($AW411:CU411)<0,0,IF(SUM($AX411:CU411)+CU411>$AW411,$AW411-SUM($AX411:CU411),CU411))","v":0},{"$f":"IF(SUM($AW411:CV411)<0,0,IF(SUM($AX411:CV411)+CV411>$AW411,$AW411-SUM($AX411:CV411),CV411))","v":0},{"$f":"IF(SUM($AW411:CW411)<0,0,IF(SUM($AX411:CW411)+CW411>$AW411,$AW411-SUM($AX411:CW411),CW411))","v":0},{"$f":"IF(SUM($AW411:CX411)<0,0,IF(SUM($AX411:CX411)+CX411>$AW411,$AW411-SUM($AX411:CX411),CX411))","v":0},{"$f":"IF(SUM($AW411:CY411)<0,0,IF(SUM($AX411:CY411)+CY411>$AW411,$AW411-SUM($AX411:CY411),CY411))","v":0},{"$f":"IF(SUM($AW411:CZ411)<0,0,IF(SUM($AX411:CZ411)+CZ411>$AW411,$AW411-SUM($AX411:CZ411),CZ411))","v":0},{"$f":"IF(SUM($AW411:DA411)<0,0,IF(SUM($AX411:DA411)+DA411>$AW411,$AW411-SUM($AX411:DA411),DA411))","v":0},{"$f":"IF(SUM($AW411:DB411)<0,0,IF(SUM($AX411:DB411)+DB411>$AW411,$AW411-SUM($AX411:DB411),DB411))","v":0},{"$f":"IF(SUM($AW411:DC411)<0,0,IF(SUM($AX411:DC411)+DC411>$AW411,$AW411-SUM($AX411:DC411),DC411))","v":0},{"$f":"IF(SUM($AW411:DD411)<0,0,IF(SUM($AX411:DD411)+DD411>$AW411,$AW411-SUM($AX411:DD411),DD411))","v":0},{"$f":"IF(SUM($AW411:DE411)<0,0,IF(SUM($AX411:DE411)+DE411>$AW411,$AW411-SUM($AX411:DE411),DE411))","v":0},{"$f":"IF(SUM($AW411:DF411)<0,0,IF(SUM($AX411:DF411)+DF411>$AW411,$AW411-SUM($AX411:DF411),DF411))","v":0},{"$f":"IF(SUM($AW411:DG411)<0,0,IF(SUM($AX411:DG411)+DG411>$AW411,$AW411-SUM($AX411:DG411),DG411))","v":0},{"$f":"IF(SUM($AW411:DH411)<0,0,IF(SUM($AX411:DH411)+DH411>$AW411,$AW411-SUM($AX411:DH411),DH411))","v":0},{"$f":"IF(SUM($AW411:DI411)<0,0,IF(SUM($AX411:DI411)+DI411>$AW411,$AW411-SUM($AX411:DI411),DI411))","v":0},{"$f":"IF(SUM($AW411:DJ411)<0,0,IF(SUM($AX411:DJ411)+DJ411>$AW411,$AW411-SUM($AX411:DJ411),DJ411))","v":0},{"$f":"IF(SUM($AW411:DK411)<0,0,IF(SUM($AX411:DK411)+DK411>$AW411,$AW411-SUM($AX411:DK411),DK411))","v":0},{"$f":"IF(SUM($AW411:DL411)<0,0,IF(SUM($AX411:DL411)+DL411>$AW411,$AW411-SUM($AX411:DL411),DL411))","v":0},{"$f":"IF(SUM($AW411:DM411)<0,0,IF(SUM($AX411:DM411)+DM411>$AW411,$AW411-SUM($AX411:DM411),DM411))","v":0},{"$f":"IF(SUM($AW411:DN411)<0,0,IF(SUM($AX411:DN411)+DN411>$AW411,$AW411-SUM($AX411:DN411),DN411))","v":0},{"$f":"IF(SUM($AW411:DO411)<0,0,IF(SUM($AX411:DO411)+DO411>$AW411,$AW411-SUM($AX411:DO411),DO411))","v":0},{"$f":"IF(SUM($AW411:DP411)<0,0,IF(SUM($AX411:DP411)+DP411>$AW411,$AW411-SUM($AX411:DP411),DP411))","v":0},{"$f":"IF(SUM($AW411:DQ411)<0,0,IF(SUM($AX411:DQ411)+DQ411>$AW411,$AW411-SUM($AX411:DQ411),DQ411))","v":0},{"$f":"IF(SUM($AW411:DR411)<0,0,IF(SUM($AX411:DR411)+DR411>$AW411,$AW411-SUM($AX411:DR411),DR411))","v":0},{"$f":"IF(SUM($AW411:DS411)<0,0,IF(SUM($AX411:DS411)+DS411>$AW411,$AW411-SUM($AX411:DS411),DS411))","v":0},{"$f":"IF(SUM($AW411:DT411)<0,0,IF(SUM($AX411:DT411)+DT411>$AW411,$AW411-SUM($AX411:DT411),DT411))","v":0},{"$f":"IF(SUM($AW411:DU411)<0,0,IF(SUM($AX411:DU411)+DU411>$AW411,$AW411-SUM($AX411:DU411),DU411))","v":0},{"$f":"IF(SUM($AW411:DV411)<0,0,IF(SUM($AX411:DV411)+DV411>$AW411,$AW411-SUM($AX411:DV411),DV411))","v":0},{"$f":"IF(SUM($AW411:DW411)<0,0,IF(SUM($AX411:DW411)+DW411>$AW411,$AW411-SUM($AX411:DW411),DW411))","v":0},{"$f":"IF(SUM($AW411:DX411)<0,0,IF(SUM($AX411:DX411)+DX411>$AW411,$AW411-SUM($AX411:DX411),DX411))","v":0},{"$f":"IF(SUM($AW411:DY411)<0,0,IF(SUM($AX411:DY411)+DY411>$AW411,$AW411-SUM($AX411:DY411),DY411))","v":0},{"$f":"IF(SUM($AW411:DZ411)<0,0,IF(SUM($AX411:DZ411)+DZ411>$AW411,$AW411-SUM($AX411:DZ411),DZ411))","v":0},{"$f":"IF(SUM($AW411:EA411)<0,0,IF(SUM($AX411:EA411)+EA411>$AW411,$AW411-SUM($AX411:EA411),EA411))","v":0},{"$f":"IF(SUM($AW411:EB411)<0,0,IF(SUM($AX411:EB411)+EB411>$AW411,$AW411-SUM($AX411:EB411),EB411))","v":0},{"$f":"IF(SUM($AW411:EC411)<0,0,IF(SUM($AX411:EC411)+EC411>$AW411,$AW411-SUM($AX411:EC411),EC411))","v":0},{"$f":"IF(SUM($AW411:ED411)<0,0,IF(SUM($AX411:ED411)+ED411>$AW411,$AW411-SUM($AX411:ED411),ED411))","v":0},{"$f":"IF(SUM($AW411:EE411)<0,0,IF(SUM($AX411:EE411)+EE411>$AW411,$AW411-SUM($AX411:EE411),EE411))","v":0},{"$f":"IF(SUM($AW411:EF411)<0,0,IF(SUM($AX411:EF411)+EF411>$AW411,$AW411-SUM($AX411:EF411),EF411))","v":0},{"$f":"IF(SUM($AW411:EG411)<0,0,IF(SUM($AX411:EG411)+EG411>$AW411,$AW411-SUM($AX411:EG411),EG411))","v":0},{"$f":"IF(SUM($AW411:EH411)<0,0,IF(SUM($AX411:EH411)+EH411>$AW411,$AW411-SUM($AX411:EH411),EH411))","v":0},{"$f":"IF(SUM($AW411:EI411)<0,0,IF(SUM($AX411:EI411)+EI411>$AW411,$AW411-SUM($AX411:EI411),EI411))","v":0},{"$f":"IF(SUM($AW411:EJ411)<0,0,IF(SUM($AX411:EJ411)+EJ411>$AW411,$AW411-SUM($AX411:EJ411),EJ411))","v":0},{"$f":"IF(SUM($AW411:EK411)<0,0,IF(SUM($AX411:EK411)+EK411>$AW411,$AW411-SUM($AX411:EK411),EK411))","v":0},{"$f":"IF(SUM($AW411:EL411)<0,0,IF(SUM($AX411:EL411)+EL411>$AW411,$AW411-SUM($AX411:EL411),EL411))","v":0},{"$f":"IF(SUM($AW411:EM411)<0,0,IF(SUM($AX411:EM411)+EM411>$AW411,$AW411-SUM($AX411:EM411),EM411))","v":0},{"$f":"IF(SUM($AW411:EN411)<0,0,IF(SUM($AX411:EN411)+EN411>$AW411,$AW411-SUM($AX411:EN411),EN411))","v":0},{"$f":"IF(SUM($AW411:EO411)<0,0,IF(SUM($AX411:EO411)+EO411>$AW411,$AW411-SUM($AX411:EO411),EO411))","v":0},{"$f":"IF(SUM($AW411:EP411)<0,0,IF(SUM($AX411:EP411)+EP411>$AW411,$AW411-SUM($AX411:EP411),EP411))","v":0},{"$f":"IF(SUM($AW411:EQ411)<0,0,IF(SUM($AX411:EQ411)+EQ411>$AW411,$AW411-SUM($AX411:EQ411),EQ411))","v":0},{"$f":"IF(SUM($AW411:ER411)<0,0,IF(SUM($AX411:ER411)+ER411>$AW411,$AW411-SUM($AX411:ER411),ER411))","v":0},{"$f":"IF(SUM($AW411:ES411)<0,0,IF(SUM($AX411:ES411)+ES411>$AW411,$AW411-SUM($AX411:ES411),ES411))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AL412:AL412)+AL412>$AK26,$AK26-SUM($AL412:AL412),AL412)","v":0},{"$f":"IF(SUM($AL412:AM412)+AM412>$AK26,$AK26-SUM($AL412:AM412),AM412)","v":0},{"$f":"IF(SUM($AL412:AN412)+AN412>$AK26,$AK26-SUM($AL412:AN412),AN412)","v":0},{"$f":"IF(SUM($AL412:AO412)+AO412>$AK26,$AK26-SUM($AL412:AO412),AO412)","v":0},{"$f":"IF(SUM($AL412:AP412)+AP412>$AK26,$AK26-SUM($AL412:AP412),AP412)","v":0},{"$f":"IF(SUM($AL412:AQ412)+AQ412>$AK26,$AK26-SUM($AL412:AQ412),AQ412)","v":0},{"$f":"IF(SUM($AL412:AR412)+AR412>$AK26,$AK26-SUM($AL412:AR412),AR412)","v":0},{"$f":"IF(SUM($AL412:AS412)+AS412>$AK26,$AK26-SUM($AL412:AS412),AS412)","v":0},{"$f":"IF(SUM($AL412:AT412)+AT412>$AK26,$AK26-SUM($AL412:AT412),AT412)","v":0},{"$f":"IF(SUM($AL412:AU412)+AU412>$AK26,$AK26-SUM($AL412:AU412),AU412)","v":0},0.39607319999999996,1.4534796330275228E-2,{"$f":"IF(SUM($AW412:AX412)<0,0,IF(SUM($AX412:AX412)+AX412>$AW412,$AW412-SUM($AX412:AX412),AX412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:AY412)<0,0,IF(SUM($AX412:AY412)+AY412>$AW412,$AW412-SUM($AX412:AY412),AY412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:AZ412)<0,0,IF(SUM($AX412:AZ412)+AZ412>$AW412,$AW412-SUM($AX412:AZ412),AZ412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BA412)<0,0,IF(SUM($AX412:BA412)+BA412>$AW412,$AW412-SUM($AX412:BA412),BA412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BB412)<0,0,IF(SUM($AX412:BB412)+BB412>$AW412,$AW412-SUM($AX412:BB412),BB412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BC412)<0,0,IF(SUM($AX412:BC412)+BC412>$AW412,$AW412-SUM($AX412:BC412),BC412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BD412)<0,0,IF(SUM($AX412:BD412)+BD412>$AW412,$AW412-SUM($AX412:BD412),BD412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BE412)<0,0,IF(SUM($AX412:BE412)+BE412>$AW412,$AW412-SUM($AX412:BE412),BE412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BF412)<0,0,IF(SUM($AX412:BF412)+BF412>$AW412,$AW412-SUM($AX412:BF412),BF412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BG412)<0,0,IF(SUM($AX412:BG412)+BG412>$AW412,$AW412-SUM($AX412:BG412),BG412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BH412)<0,0,IF(SUM($AX412:BH412)+BH412>$AW412,$AW412-SUM($AX412:BH412),BH412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BI412)<0,0,IF(SUM($AX412:BI412)+BI412>$AW412,$AW412-SUM($AX412:BI412),BI412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BJ412)<0,0,IF(SUM($AX412:BJ412)+BJ412>$AW412,$AW412-SUM($AX412:BJ412),BJ412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BK412)<0,0,IF(SUM($AX412:BK412)+BK412>$AW412,$AW412-SUM($AX412:BK412),BK412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BL412)<0,0,IF(SUM($AX412:BL412)+BL412>$AW412,$AW412-SUM($AX412:BL412),BL412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BM412)<0,0,IF(SUM($AX412:BM412)+BM412>$AW412,$AW412-SUM($AX412:BM412),BM412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BN412)<0,0,IF(SUM($AX412:BN412)+BN412>$AW412,$AW412-SUM($AX412:BN412),BN412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BO412)<0,0,IF(SUM($AX412:BO412)+BO412>$AW412,$AW412-SUM($AX412:BO412),BO412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BP412)<0,0,IF(SUM($AX412:BP412)+BP412>$AW412,$AW412-SUM($AX412:BP412),BP412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BQ412)<0,0,IF(SUM($AX412:BQ412)+BQ412>$AW412,$AW412-SUM($AX412:BQ412),BQ412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BR412)<0,0,IF(SUM($AX412:BR412)+BR412>$AW412,$AW412-SUM($AX412:BR412),BR412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BS412)<0,0,IF(SUM($AX412:BS412)+BS412>$AW412,$AW412-SUM($AX412:BS412),BS412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BT412)<0,0,IF(SUM($AX412:BT412)+BT412>$AW412,$AW412-SUM($AX412:BT412),BT412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BU412)<0,0,IF(SUM($AX412:BU412)+BU412>$AW412,$AW412-SUM($AX412:BU412),BU412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BV412)<0,0,IF(SUM($AX412:BV412)+BV412>$AW412,$AW412-SUM($AX412:BV412),BV412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BW412)<0,0,IF(SUM($AX412:BW412)+BW412>$AW412,$AW412-SUM($AX412:BW412),BW412))","v":1.4534796330275228E-2},{"$f":"IF(SUM($AW412:BX412)<0,0,IF(SUM($AX412:BX412)+BX412>$AW412,$AW412-SUM($AX412:BX412),BX412))","v":3.6336990825688309E-3},{"$f":"IF(SUM($AW412:BY412)<0,0,IF(SUM($AX412:BY412)+BY412>$AW412,$AW412-SUM($AX412:BY412),BY412))","v":0},{"$f":"IF(SUM($AW412:BZ412)<0,0,IF(SUM($AX412:BZ412)+BZ412>$AW412,$AW412-SUM($AX412:BZ412),BZ412))","v":0},{"$f":"IF(SUM($AW412:CA412)<0,0,IF(SUM($AX412:CA412)+CA412>$AW412,$AW412-SUM($AX412:CA412),CA412))","v":0},{"$f":"IF(SUM($AW412:CB412)<0,0,IF(SUM($AX412:CB412)+CB412>$AW412,$AW412-SUM($AX412:CB412),CB412))","v":0},{"$f":"IF(SUM($AW412:CC412)<0,0,IF(SUM($AX412:CC412)+CC412>$AW412,$AW412-SUM($AX412:CC412),CC412))","v":0},{"$f":"IF(SUM($AW412:CD412)<0,0,IF(SUM($AX412:CD412)+CD412>$AW412,$AW412-SUM($AX412:CD412),CD412))","v":0},{"$f":"IF(SUM($AW412:CE412)<0,0,IF(SUM($AX412:CE412)+CE412>$AW412,$AW412-SUM($AX412:CE412),CE412))","v":0},{"$f":"IF(SUM($AW412:CF412)<0,0,IF(SUM($AX412:CF412)+CF412>$AW412,$AW412-SUM($AX412:CF412),CF412))","v":0},{"$f":"IF(SUM($AW412:CG412)<0,0,IF(SUM($AX412:CG412)+CG412>$AW412,$AW412-SUM($AX412:CG412),CG412))","v":0},{"$f":"IF(SUM($AW412:CH412)<0,0,IF(SUM($AX412:CH412)+CH412>$AW412,$AW412-SUM($AX412:CH412),CH412))","v":0},{"$f":"IF(SUM($AW412:CI412)<0,0,IF(SUM($AX412:CI412)+CI412>$AW412,$AW412-SUM($AX412:CI412),CI412))","v":0},{"$f":"IF(SUM($AW412:CJ412)<0,0,IF(SUM($AX412:CJ412)+CJ412>$AW412,$AW412-SUM($AX412:CJ412),CJ412))","v":0},{"$f":"IF(SUM($AW412:CK412)<0,0,IF(SUM($AX412:CK412)+CK412>$AW412,$AW412-SUM($AX412:CK412),CK412))","v":0},{"$f":"IF(SUM($AW412:CL412)<0,0,IF(SUM($AX412:CL412)+CL412>$AW412,$AW412-SUM($AX412:CL412),CL412))","v":0},{"$f":"IF(SUM($AW412:CM412)<0,0,IF(SUM($AX412:CM412)+CM412>$AW412,$AW412-SUM($AX412:CM412),CM412))","v":0},{"$f":"IF(SUM($AW412:CN412)<0,0,IF(SUM($AX412:CN412)+CN412>$AW412,$AW412-SUM($AX412:CN412),CN412))","v":0},{"$f":"IF(SUM($AW412:CO412)<0,0,IF(SUM($AX412:CO412)+CO412>$AW412,$AW412-SUM($AX412:CO412),CO412))","v":0},{"$f":"IF(SUM($AW412:CP412)<0,0,IF(SUM($AX412:CP412)+CP412>$AW412,$AW412-SUM($AX412:CP412),CP412))","v":0},{"$f":"IF(SUM($AW412:CQ412)<0,0,IF(SUM($AX412:CQ412)+CQ412>$AW412,$AW412-SUM($AX412:CQ412),CQ412))","v":0},{"$f":"IF(SUM($AW412:CR412)<0,0,IF(SUM($AX412:CR412)+CR412>$AW412,$AW412-SUM($AX412:CR412),CR412))","v":0},{"$f":"IF(SUM($AW412:CS412)<0,0,IF(SUM($AX412:CS412)+CS412>$AW412,$AW412-SUM($AX412:CS412),CS412))","v":0},{"$f":"IF(SUM($AW412:CT412)<0,0,IF(SUM($AX412:CT412)+CT412>$AW412,$AW412-SUM($AX412:CT412),CT412))","v":0},{"$f":"IF(SUM($AW412:CU412)<0,0,IF(SUM($AX412:CU412)+CU412>$AW412,$AW412-SUM($AX412:CU412),CU412))","v":0},{"$f":"IF(SUM($AW412:CV412)<0,0,IF(SUM($AX412:CV412)+CV412>$AW412,$AW412-SUM($AX412:CV412),CV412))","v":0},{"$f":"IF(SUM($AW412:CW412)<0,0,IF(SUM($AX412:CW412)+CW412>$AW412,$AW412-SUM($AX412:CW412),CW412))","v":0},{"$f":"IF(SUM($AW412:CX412)<0,0,IF(SUM($AX412:CX412)+CX412>$AW412,$AW412-SUM($AX412:CX412),CX412))","v":0},{"$f":"IF(SUM($AW412:CY412)<0,0,IF(SUM($AX412:CY412)+CY412>$AW412,$AW412-SUM($AX412:CY412),CY412))","v":0},{"$f":"IF(SUM($AW412:CZ412)<0,0,IF(SUM($AX412:CZ412)+CZ412>$AW412,$AW412-SUM($AX412:CZ412),CZ412))","v":0},{"$f":"IF(SUM($AW412:DA412)<0,0,IF(SUM($AX412:DA412)+DA412>$AW412,$AW412-SUM($AX412:DA412),DA412))","v":0},{"$f":"IF(SUM($AW412:DB412)<0,0,IF(SUM($AX412:DB412)+DB412>$AW412,$AW412-SUM($AX412:DB412),DB412))","v":0},{"$f":"IF(SUM($AW412:DC412)<0,0,IF(SUM($AX412:DC412)+DC412>$AW412,$AW412-SUM($AX412:DC412),DC412))","v":0},{"$f":"IF(SUM($AW412:DD412)<0,0,IF(SUM($AX412:DD412)+DD412>$AW412,$AW412-SUM($AX412:DD412),DD412))","v":0},{"$f":"IF(SUM($AW412:DE412)<0,0,IF(SUM($AX412:DE412)+DE412>$AW412,$AW412-SUM($AX412:DE412),DE412))","v":0},{"$f":"IF(SUM($AW412:DF412)<0,0,IF(SUM($AX412:DF412)+DF412>$AW412,$AW412-SUM($AX412:DF412),DF412))","v":0},{"$f":"IF(SUM($AW412:DG412)<0,0,IF(SUM($AX412:DG412)+DG412>$AW412,$AW412-SUM($AX412:DG412),DG412))","v":0},{"$f":"IF(SUM($AW412:DH412)<0,0,IF(SUM($AX412:DH412)+DH412>$AW412,$AW412-SUM($AX412:DH412),DH412))","v":0},{"$f":"IF(SUM($AW412:DI412)<0,0,IF(SUM($AX412:DI412)+DI412>$AW412,$AW412-SUM($AX412:DI412),DI412))","v":0},{"$f":"IF(SUM($AW412:DJ412)<0,0,IF(SUM($AX412:DJ412)+DJ412>$AW412,$AW412-SUM($AX412:DJ412),DJ412))","v":0},{"$f":"IF(SUM($AW412:DK412)<0,0,IF(SUM($AX412:DK412)+DK412>$AW412,$AW412-SUM($AX412:DK412),DK412))","v":0},{"$f":"IF(SUM($AW412:DL412)<0,0,IF(SUM($AX412:DL412)+DL412>$AW412,$AW412-SUM($AX412:DL412),DL412))","v":0},{"$f":"IF(SUM($AW412:DM412)<0,0,IF(SUM($AX412:DM412)+DM412>$AW412,$AW412-SUM($AX412:DM412),DM412))","v":0},{"$f":"IF(SUM($AW412:DN412)<0,0,IF(SUM($AX412:DN412)+DN412>$AW412,$AW412-SUM($AX412:DN412),DN412))","v":0},{"$f":"IF(SUM($AW412:DO412)<0,0,IF(SUM($AX412:DO412)+DO412>$AW412,$AW412-SUM($AX412:DO412),DO412))","v":0},{"$f":"IF(SUM($AW412:DP412)<0,0,IF(SUM($AX412:DP412)+DP412>$AW412,$AW412-SUM($AX412:DP412),DP412))","v":0},{"$f":"IF(SUM($AW412:DQ412)<0,0,IF(SUM($AX412:DQ412)+DQ412>$AW412,$AW412-SUM($AX412:DQ412),DQ412))","v":0},{"$f":"IF(SUM($AW412:DR412)<0,0,IF(SUM($AX412:DR412)+DR412>$AW412,$AW412-SUM($AX412:DR412),DR412))","v":0},{"$f":"IF(SUM($AW412:DS412)<0,0,IF(SUM($AX412:DS412)+DS412>$AW412,$AW412-SUM($AX412:DS412),DS412))","v":0},{"$f":"IF(SUM($AW412:DT412)<0,0,IF(SUM($AX412:DT412)+DT412>$AW412,$AW412-SUM($AX412:DT412),DT412))","v":0},{"$f":"IF(SUM($AW412:DU412)<0,0,IF(SUM($AX412:DU412)+DU412>$AW412,$AW412-SUM($AX412:DU412),DU412))","v":0},{"$f":"IF(SUM($AW412:DV412)<0,0,IF(SUM($AX412:DV412)+DV412>$AW412,$AW412-SUM($AX412:DV412),DV412))","v":0},{"$f":"IF(SUM($AW412:DW412)<0,0,IF(SUM($AX412:DW412)+DW412>$AW412,$AW412-SUM($AX412:DW412),DW412))","v":0},{"$f":"IF(SUM($AW412:DX412)<0,0,IF(SUM($AX412:DX412)+DX412>$AW412,$AW412-SUM($AX412:DX412),DX412))","v":0},{"$f":"IF(SUM($AW412:DY412)<0,0,IF(SUM($AX412:DY412)+DY412>$AW412,$AW412-SUM($AX412:DY412),DY412))","v":0},{"$f":"IF(SUM($AW412:DZ412)<0,0,IF(SUM($AX412:DZ412)+DZ412>$AW412,$AW412-SUM($AX412:DZ412),DZ412))","v":0},{"$f":"IF(SUM($AW412:EA412)<0,0,IF(SUM($AX412:EA412)+EA412>$AW412,$AW412-SUM($AX412:EA412),EA412))","v":0},{"$f":"IF(SUM($AW412:EB412)<0,0,IF(SUM($AX412:EB412)+EB412>$AW412,$AW412-SUM($AX412:EB412),EB412))","v":0},{"$f":"IF(SUM($AW412:EC412)<0,0,IF(SUM($AX412:EC412)+EC412>$AW412,$AW412-SUM($AX412:EC412),EC412))","v":0},{"$f":"IF(SUM($AW412:ED412)<0,0,IF(SUM($AX412:ED412)+ED412>$AW412,$AW412-SUM($AX412:ED412),ED412))","v":0},{"$f":"IF(SUM($AW412:EE412)<0,0,IF(SUM($AX412:EE412)+EE412>$AW412,$AW412-SUM($AX412:EE412),EE412))","v":0},{"$f":"IF(SUM($AW412:EF412)<0,0,IF(SUM($AX412:EF412)+EF412>$AW412,$AW412-SUM($AX412:EF412),EF412))","v":0},{"$f":"IF(SUM($AW412:EG412)<0,0,IF(SUM($AX412:EG412)+EG412>$AW412,$AW412-SUM($AX412:EG412),EG412))","v":0},{"$f":"IF(SUM($AW412:EH412)<0,0,IF(SUM($AX412:EH412)+EH412>$AW412,$AW412-SUM($AX412:EH412),EH412))","v":0},{"$f":"IF(SUM($AW412:EI412)<0,0,IF(SUM($AX412:EI412)+EI412>$AW412,$AW412-SUM($AX412:EI412),EI412))","v":0},{"$f":"IF(SUM($AW412:EJ412)<0,0,IF(SUM($AX412:EJ412)+EJ412>$AW412,$AW412-SUM($AX412:EJ412),EJ412))","v":0},{"$f":"IF(SUM($AW412:EK412)<0,0,IF(SUM($AX412:EK412)+EK412>$AW412,$AW412-SUM($AX412:EK412),EK412))","v":0},{"$f":"IF(SUM($AW412:EL412)<0,0,IF(SUM($AX412:EL412)+EL412>$AW412,$AW412-SUM($AX412:EL412),EL412))","v":0},{"$f":"IF(SUM($AW412:EM412)<0,0,IF(SUM($AX412:EM412)+EM412>$AW412,$AW412-SUM($AX412:EM412),EM412))","v":0},{"$f":"IF(SUM($AW412:EN412)<0,0,IF(SUM($AX412:EN412)+EN412>$AW412,$AW412-SUM($AX412:EN412),EN412))","v":0},{"$f":"IF(SUM($AW412:EO412)<0,0,IF(SUM($AX412:EO412)+EO412>$AW412,$AW412-SUM($AX412:EO412),EO412))","v":0},{"$f":"IF(SUM($AW412:EP412)<0,0,IF(SUM($AX412:EP412)+EP412>$AW412,$AW412-SUM($AX412:EP412),EP412))","v":0},{"$f":"IF(SUM($AW412:EQ412)<0,0,IF(SUM($AX412:EQ412)+EQ412>$AW412,$AW412-SUM($AX412:EQ412),EQ412))","v":0},{"$f":"IF(SUM($AW412:ER412)<0,0,IF(SUM($AX412:ER412)+ER412>$AW412,$AW412-SUM($AX412:ER412),ER412))","v":0},{"$f":"IF(SUM($AW412:ES412)<0,0,IF(SUM($AX412:ES412)+ES412>$AW412,$AW412-SUM($AX412:ES412),ES412))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1666666666666666E-3,{"$f":"IF(SUM($AL413:AL413)+AL413>$AK27,$AK27-SUM($AL413:AL413),AL413)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AL413:AM413)+AM413>$AK27,$AK27-SUM($AL413:AM413),AM413)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AL413:AN413)+AN413>$AK27,$AK27-SUM($AL413:AN413),AN413)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AL413:AO413)+AO413>$AK27,$AK27-SUM($AL413:AO413),AO413)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AL413:AP413)+AP413>$AK27,$AK27-SUM($AL413:AP413),AP413)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AL413:AQ413)+AQ413>$AK27,$AK27-SUM($AL413:AQ413),AQ413)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AL413:AR413)+AR413>$AK27,$AK27-SUM($AL413:AR413),AR413)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AL413:AS413)+AS413>$AK27,$AK27-SUM($AL413:AS413),AS413)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AL413:AT413)+AT413>$AK27,$AK27-SUM($AL413:AT413),AT413)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AL413:AU413)+AU413>$AK27,$AK27-SUM($AL413:AU413),AU413)","v":4.1666666666666666E-3},3.4507366666666692E-3,2.8169278911564647E-4,{"$f":"IF(SUM($AW413:AX413)<0,0,IF(SUM($AX413:AX413)+AX413>$AW413,$AW413-SUM($AX413:AX413),AX413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:AY413)<0,0,IF(SUM($AX413:AY413)+AY413>$AW413,$AW413-SUM($AX413:AY413),AY413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:AZ413)<0,0,IF(SUM($AX413:AZ413)+AZ413>$AW413,$AW413-SUM($AX413:AZ413),AZ413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:BA413)<0,0,IF(SUM($AX413:BA413)+BA413>$AW413,$AW413-SUM($AX413:BA413),BA413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:BB413)<0,0,IF(SUM($AX413:BB413)+BB413>$AW413,$AW413-SUM($AX413:BB413),BB413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:BC413)<0,0,IF(SUM($AX413:BC413)+BC413>$AW413,$AW413-SUM($AX413:BC413),BC413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:BD413)<0,0,IF(SUM($AX413:BD413)+BD413>$AW413,$AW413-SUM($AX413:BD413),BD413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:BE413)<0,0,IF(SUM($AX413:BE413)+BE413>$AW413,$AW413-SUM($AX413:BE413),BE413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:BF413)<0,0,IF(SUM($AX413:BF413)+BF413>$AW413,$AW413-SUM($AX413:BF413),BF413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:BG413)<0,0,IF(SUM($AX413:BG413)+BG413>$AW413,$AW413-SUM($AX413:BG413),BG413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:BH413)<0,0,IF(SUM($AX413:BH413)+BH413>$AW413,$AW413-SUM($AX413:BH413),BH413))","v":2.8169278911564647E-4},{"$f":"IF(SUM($AW413:BI413)<0,0,IF(SUM($AX413:BI413)+BI413>$AW413,$AW413-SUM($AX413:BI413),BI413))","v":7.0423197278910669E-5},{"$f":"IF(SUM($AW413:BJ413)<0,0,IF(SUM($AX413:BJ413)+BJ413>$AW413,$AW413-SUM($AX413:BJ413),BJ413))","v":0},{"$f":"IF(SUM($AW413:BK413)<0,0,IF(SUM($AX413:BK413)+BK413>$AW413,$AW413-SUM($AX413:BK413),BK413))","v":0},{"$f":"IF(SUM($AW413:BL413)<0,0,IF(SUM($AX413:BL413)+BL413>$AW413,$AW413-SUM($AX413:BL413),BL413))","v":0},{"$f":"IF(SUM($AW413:BM413)<0,0,IF(SUM($AX413:BM413)+BM413>$AW413,$AW413-SUM($AX413:BM413),BM413))","v":0},{"$f":"IF(SUM($AW413:BN413)<0,0,IF(SUM($AX413:BN413)+BN413>$AW413,$AW413-SUM($AX413:BN413),BN413))","v":0},{"$f":"IF(SUM($AW413:BO413)<0,0,IF(SUM($AX413:BO413)+BO413>$AW413,$AW413-SUM($AX413:BO413),BO413))","v":0},{"$f":"IF(SUM($AW413:BP413)<0,0,IF(SUM($AX413:BP413)+BP413>$AW413,$AW413-SUM($AX413:BP413),BP413))","v":0},{"$f":"IF(SUM($AW413:BQ413)<0,0,IF(SUM($AX413:BQ413)+BQ413>$AW413,$AW413-SUM($AX413:BQ413),BQ413))","v":0},{"$f":"IF(SUM($AW413:BR413)<0,0,IF(SUM($AX413:BR413)+BR413>$AW413,$AW413-SUM($AX413:BR413),BR413))","v":0},{"$f":"IF(SUM($AW413:BS413)<0,0,IF(SUM($AX413:BS413)+BS413>$AW413,$AW413-SUM($AX413:BS413),BS413))","v":0},{"$f":"IF(SUM($AW413:BT413)<0,0,IF(SUM($AX413:BT413)+BT413>$AW413,$AW413-SUM($AX413:BT413),BT413))","v":0},{"$f":"IF(SUM($AW413:BU413)<0,0,IF(SUM($AX413:BU413)+BU413>$AW413,$AW413-SUM($AX413:BU413),BU413))","v":0},{"$f":"IF(SUM($AW413:BV413)<0,0,IF(SUM($AX413:BV413)+BV413>$AW413,$AW413-SUM($AX413:BV413),BV413))","v":0},{"$f":"IF(SUM($AW413:BW413)<0,0,IF(SUM($AX413:BW413)+BW413>$AW413,$AW413-SUM($AX413:BW413),BW413))","v":0},{"$f":"IF(SUM($AW413:BX413)<0,0,IF(SUM($AX413:BX413)+BX413>$AW413,$AW413-SUM($AX413:BX413),BX413))","v":0},{"$f":"IF(SUM($AW413:BY413)<0,0,IF(SUM($AX413:BY413)+BY413>$AW413,$AW413-SUM($AX413:BY413),BY413))","v":0},{"$f":"IF(SUM($AW413:BZ413)<0,0,IF(SUM($AX413:BZ413)+BZ413>$AW413,$AW413-SUM($AX413:BZ413),BZ413))","v":0},{"$f":"IF(SUM($AW413:CA413)<0,0,IF(SUM($AX413:CA413)+CA413>$AW413,$AW413-SUM($AX413:CA413),CA413))","v":0},{"$f":"IF(SUM($AW413:CB413)<0,0,IF(SUM($AX413:CB413)+CB413>$AW413,$AW413-SUM($AX413:CB413),CB413))","v":0},{"$f":"IF(SUM($AW413:CC413)<0,0,IF(SUM($AX413:CC413)+CC413>$AW413,$AW413-SUM($AX413:CC413),CC413))","v":0},{"$f":"IF(SUM($AW413:CD413)<0,0,IF(SUM($AX413:CD413)+CD413>$AW413,$AW413-SUM($AX413:CD413),CD413))","v":0},{"$f":"IF(SUM($AW413:CE413)<0,0,IF(SUM($AX413:CE413)+CE413>$AW413,$AW413-SUM($AX413:CE413),CE413))","v":0},{"$f":"IF(SUM($AW413:CF413)<0,0,IF(SUM($AX413:CF413)+CF413>$AW413,$AW413-SUM($AX413:CF413),CF413))","v":0},{"$f":"IF(SUM($AW413:CG413)<0,0,IF(SUM($AX413:CG413)+CG413>$AW413,$AW413-SUM($AX413:CG413),CG413))","v":0},{"$f":"IF(SUM($AW413:CH413)<0,0,IF(SUM($AX413:CH413)+CH413>$AW413,$AW413-SUM($AX413:CH413),CH413))","v":0},{"$f":"IF(SUM($AW413:CI413)<0,0,IF(SUM($AX413:CI413)+CI413>$AW413,$AW413-SUM($AX413:CI413),CI413))","v":0},{"$f":"IF(SUM($AW413:CJ413)<0,0,IF(SUM($AX413:CJ413)+CJ413>$AW413,$AW413-SUM($AX413:CJ413),CJ413))","v":0},{"$f":"IF(SUM($AW413:CK413)<0,0,IF(SUM($AX413:CK413)+CK413>$AW413,$AW413-SUM($AX413:CK413),CK413))","v":0},{"$f":"IF(SUM($AW413:CL413)<0,0,IF(SUM($AX413:CL413)+CL413>$AW413,$AW413-SUM($AX413:CL413),CL413))","v":0},{"$f":"IF(SUM($AW413:CM413)<0,0,IF(SUM($AX413:CM413)+CM413>$AW413,$AW413-SUM($AX413:CM413),CM413))","v":0},{"$f":"IF(SUM($AW413:CN413)<0,0,IF(SUM($AX413:CN413)+CN413>$AW413,$AW413-SUM($AX413:CN413),CN413))","v":0},{"$f":"IF(SUM($AW413:CO413)<0,0,IF(SUM($AX413:CO413)+CO413>$AW413,$AW413-SUM($AX413:CO413),CO413))","v":0},{"$f":"IF(SUM($AW413:CP413)<0,0,IF(SUM($AX413:CP413)+CP413>$AW413,$AW413-SUM($AX413:CP413),CP413))","v":0},{"$f":"IF(SUM($AW413:CQ413)<0,0,IF(SUM($AX413:CQ413)+CQ413>$AW413,$AW413-SUM($AX413:CQ413),CQ413))","v":0},{"$f":"IF(SUM($AW413:CR413)<0,0,IF(SUM($AX413:CR413)+CR413>$AW413,$AW413-SUM($AX413:CR413),CR413))","v":0},{"$f":"IF(SUM($AW413:CS413)<0,0,IF(SUM($AX413:CS413)+CS413>$AW413,$AW413-SUM($AX413:CS413),CS413))","v":0},{"$f":"IF(SUM($AW413:CT413)<0,0,IF(SUM($AX413:CT413)+CT413>$AW413,$AW413-SUM($AX413:CT413),CT413))","v":0},{"$f":"IF(SUM($AW413:CU413)<0,0,IF(SUM($AX413:CU413)+CU413>$AW413,$AW413-SUM($AX413:CU413),CU413))","v":0},{"$f":"IF(SUM($AW413:CV413)<0,0,IF(SUM($AX413:CV413)+CV413>$AW413,$AW413-SUM($AX413:CV413),CV413))","v":0},{"$f":"IF(SUM($AW413:CW413)<0,0,IF(SUM($AX413:CW413)+CW413>$AW413,$AW413-SUM($AX413:CW413),CW413))","v":0},{"$f":"IF(SUM($AW413:CX413)<0,0,IF(SUM($AX413:CX413)+CX413>$AW413,$AW413-SUM($AX413:CX413),CX413))","v":0},{"$f":"IF(SUM($AW413:CY413)<0,0,IF(SUM($AX413:CY413)+CY413>$AW413,$AW413-SUM($AX413:CY413),CY413))","v":0},{"$f":"IF(SUM($AW413:CZ413)<0,0,IF(SUM($AX413:CZ413)+CZ413>$AW413,$AW413-SUM($AX413:CZ413),CZ413))","v":0},{"$f":"IF(SUM($AW413:DA413)<0,0,IF(SUM($AX413:DA413)+DA413>$AW413,$AW413-SUM($AX413:DA413),DA413))","v":0},{"$f":"IF(SUM($AW413:DB413)<0,0,IF(SUM($AX413:DB413)+DB413>$AW413,$AW413-SUM($AX413:DB413),DB413))","v":0},{"$f":"IF(SUM($AW413:DC413)<0,0,IF(SUM($AX413:DC413)+DC413>$AW413,$AW413-SUM($AX413:DC413),DC413))","v":0},{"$f":"IF(SUM($AW413:DD413)<0,0,IF(SUM($AX413:DD413)+DD413>$AW413,$AW413-SUM($AX413:DD413),DD413))","v":0},{"$f":"IF(SUM($AW413:DE413)<0,0,IF(SUM($AX413:DE413)+DE413>$AW413,$AW413-SUM($AX413:DE413),DE413))","v":0},{"$f":"IF(SUM($AW413:DF413)<0,0,IF(SUM($AX413:DF413)+DF413>$AW413,$AW413-SUM($AX413:DF413),DF413))","v":0},{"$f":"IF(SUM($AW413:DG413)<0,0,IF(SUM($AX413:DG413)+DG413>$AW413,$AW413-SUM($AX413:DG413),DG413))","v":0},{"$f":"IF(SUM($AW413:DH413)<0,0,IF(SUM($AX413:DH413)+DH413>$AW413,$AW413-SUM($AX413:DH413),DH413))","v":0},{"$f":"IF(SUM($AW413:DI413)<0,0,IF(SUM($AX413:DI413)+DI413>$AW413,$AW413-SUM($AX413:DI413),DI413))","v":0},{"$f":"IF(SUM($AW413:DJ413)<0,0,IF(SUM($AX413:DJ413)+DJ413>$AW413,$AW413-SUM($AX413:DJ413),DJ413))","v":0},{"$f":"IF(SUM($AW413:DK413)<0,0,IF(SUM($AX413:DK413)+DK413>$AW413,$AW413-SUM($AX413:DK413),DK413))","v":0},{"$f":"IF(SUM($AW413:DL413)<0,0,IF(SUM($AX413:DL413)+DL413>$AW413,$AW413-SUM($AX413:DL413),DL413))","v":0},{"$f":"IF(SUM($AW413:DM413)<0,0,IF(SUM($AX413:DM413)+DM413>$AW413,$AW413-SUM($AX413:DM413),DM413))","v":0},{"$f":"IF(SUM($AW413:DN413)<0,0,IF(SUM($AX413:DN413)+DN413>$AW413,$AW413-SUM($AX413:DN413),DN413))","v":0},{"$f":"IF(SUM($AW413:DO413)<0,0,IF(SUM($AX413:DO413)+DO413>$AW413,$AW413-SUM($AX413:DO413),DO413))","v":0},{"$f":"IF(SUM($AW413:DP413)<0,0,IF(SUM($AX413:DP413)+DP413>$AW413,$AW413-SUM($AX413:DP413),DP413))","v":0},{"$f":"IF(SUM($AW413:DQ413)<0,0,IF(SUM($AX413:DQ413)+DQ413>$AW413,$AW413-SUM($AX413:DQ413),DQ413))","v":0},{"$f":"IF(SUM($AW413:DR413)<0,0,IF(SUM($AX413:DR413)+DR413>$AW413,$AW413-SUM($AX413:DR413),DR413))","v":0},{"$f":"IF(SUM($AW413:DS413)<0,0,IF(SUM($AX413:DS413)+DS413>$AW413,$AW413-SUM($AX413:DS413),DS413))","v":0},{"$f":"IF(SUM($AW413:DT413)<0,0,IF(SUM($AX413:DT413)+DT413>$AW413,$AW413-SUM($AX413:DT413),DT413))","v":0},{"$f":"IF(SUM($AW413:DU413)<0,0,IF(SUM($AX413:DU413)+DU413>$AW413,$AW413-SUM($AX413:DU413),DU413))","v":0},{"$f":"IF(SUM($AW413:DV413)<0,0,IF(SUM($AX413:DV413)+DV413>$AW413,$AW413-SUM($AX413:DV413),DV413))","v":0},{"$f":"IF(SUM($AW413:DW413)<0,0,IF(SUM($AX413:DW413)+DW413>$AW413,$AW413-SUM($AX413:DW413),DW413))","v":0},{"$f":"IF(SUM($AW413:DX413)<0,0,IF(SUM($AX413:DX413)+DX413>$AW413,$AW413-SUM($AX413:DX413),DX413))","v":0},{"$f":"IF(SUM($AW413:DY413)<0,0,IF(SUM($AX413:DY413)+DY413>$AW413,$AW413-SUM($AX413:DY413),DY413))","v":0},{"$f":"IF(SUM($AW413:DZ413)<0,0,IF(SUM($AX413:DZ413)+DZ413>$AW413,$AW413-SUM($AX413:DZ413),DZ413))","v":0},{"$f":"IF(SUM($AW413:EA413)<0,0,IF(SUM($AX413:EA413)+EA413>$AW413,$AW413-SUM($AX413:EA413),EA413))","v":0},{"$f":"IF(SUM($AW413:EB413)<0,0,IF(SUM($AX413:EB413)+EB413>$AW413,$AW413-SUM($AX413:EB413),EB413))","v":0},{"$f":"IF(SUM($AW413:EC413)<0,0,IF(SUM($AX413:EC413)+EC413>$AW413,$AW413-SUM($AX413:EC413),EC413))","v":0},{"$f":"IF(SUM($AW413:ED413)<0,0,IF(SUM($AX413:ED413)+ED413>$AW413,$AW413-SUM($AX413:ED413),ED413))","v":0},{"$f":"IF(SUM($AW413:EE413)<0,0,IF(SUM($AX413:EE413)+EE413>$AW413,$AW413-SUM($AX413:EE413),EE413))","v":0},{"$f":"IF(SUM($AW413:EF413)<0,0,IF(SUM($AX413:EF413)+EF413>$AW413,$AW413-SUM($AX413:EF413),EF413))","v":0},{"$f":"IF(SUM($AW413:EG413)<0,0,IF(SUM($AX413:EG413)+EG413>$AW413,$AW413-SUM($AX413:EG413),EG413))","v":0},{"$f":"IF(SUM($AW413:EH413)<0,0,IF(SUM($AX413:EH413)+EH413>$AW413,$AW413-SUM($AX413:EH413),EH413))","v":0},{"$f":"IF(SUM($AW413:EI413)<0,0,IF(SUM($AX413:EI413)+EI413>$AW413,$AW413-SUM($AX413:EI413),EI413))","v":0},{"$f":"IF(SUM($AW413:EJ413)<0,0,IF(SUM($AX413:EJ413)+EJ413>$AW413,$AW413-SUM($AX413:EJ413),EJ413))","v":0},{"$f":"IF(SUM($AW413:EK413)<0,0,IF(SUM($AX413:EK413)+EK413>$AW413,$AW413-SUM($AX413:EK413),EK413))","v":0},{"$f":"IF(SUM($AW413:EL413)<0,0,IF(SUM($AX413:EL413)+EL413>$AW413,$AW413-SUM($AX413:EL413),EL413))","v":0},{"$f":"IF(SUM($AW413:EM413)<0,0,IF(SUM($AX413:EM413)+EM413>$AW413,$AW413-SUM($AX413:EM413),EM413))","v":0},{"$f":"IF(SUM($AW413:EN413)<0,0,IF(SUM($AX413:EN413)+EN413>$AW413,$AW413-SUM($AX413:EN413),EN413))","v":0},{"$f":"IF(SUM($AW413:EO413)<0,0,IF(SUM($AX413:EO413)+EO413>$AW413,$AW413-SUM($AX413:EO413),EO413))","v":0},{"$f":"IF(SUM($AW413:EP413)<0,0,IF(SUM($AX413:EP413)+EP413>$AW413,$AW413-SUM($AX413:EP413),EP413))","v":0},{"$f":"IF(SUM($AW413:EQ413)<0,0,IF(SUM($AX413:EQ413)+EQ413>$AW413,$AW413-SUM($AX413:EQ413),EQ413))","v":0},{"$f":"IF(SUM($AW413:ER413)<0,0,IF(SUM($AX413:ER413)+ER413>$AW413,$AW413-SUM($AX413:ER413),ER413))","v":0},{"$f":"IF(SUM($AW413:ES413)<0,0,IF(SUM($AX413:ES413)+ES413>$AW413,$AW413-SUM($AX413:ES413),ES413))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AL414:AL414)+AL414>$AK28,$AK28-SUM($AL414:AL414),AL414)","v":0},{"$f":"IF(SUM($AL414:AM414)+AM414>$AK28,$AK28-SUM($AL414:AM414),AM414)","v":0},{"$f":"IF(SUM($AL414:AN414)+AN414>$AK28,$AK28-SUM($AL414:AN414),AN414)","v":0},{"$f":"IF(SUM($AL414:AO414)+AO414>$AK28,$AK28-SUM($AL414:AO414),AO414)","v":0},{"$f":"IF(SUM($AL414:AP414)+AP414>$AK28,$AK28-SUM($AL414:AP414),AP414)","v":0},{"$f":"IF(SUM($AL414:AQ414)+AQ414>$AK28,$AK28-SUM($AL414:AQ414),AQ414)","v":0},{"$f":"IF(SUM($AL414:AR414)+AR414>$AK28,$AK28-SUM($AL414:AR414),AR414)","v":0},{"$f":"IF(SUM($AL414:AS414)+AS414>$AK28,$AK28-SUM($AL414:AS414),AS414)","v":0},{"$f":"IF(SUM($AL414:AT414)+AT414>$AK28,$AK28-SUM($AL414:AT414),AT414)","v":0},{"$f":"IF(SUM($AL414:AU414)+AU414>$AK28,$AK28-SUM($AL414:AU414),AU414)","v":0},0,0,{"$f":"IF(SUM($AW414:AX414)<0,0,IF(SUM($AX414:AX414)+AX414>$AW414,$AW414-SUM($AX414:AX414),AX414))","v":0},{"$f":"IF(SUM($AW414:AY414)<0,0,IF(SUM($AX414:AY414)+AY414>$AW414,$AW414-SUM($AX414:AY414),AY414))","v":0},{"$f":"IF(SUM($AW414:AZ414)<0,0,IF(SUM($AX414:AZ414)+AZ414>$AW414,$AW414-SUM($AX414:AZ414),AZ414))","v":0},{"$f":"IF(SUM($AW414:BA414)<0,0,IF(SUM($AX414:BA414)+BA414>$AW414,$AW414-SUM($AX414:BA414),BA414))","v":0},{"$f":"IF(SUM($AW414:BB414)<0,0,IF(SUM($AX414:BB414)+BB414>$AW414,$AW414-SUM($AX414:BB414),BB414))","v":0},{"$f":"IF(SUM($AW414:BC414)<0,0,IF(SUM($AX414:BC414)+BC414>$AW414,$AW414-SUM($AX414:BC414),BC414))","v":0},{"$f":"IF(SUM($AW414:BD414)<0,0,IF(SUM($AX414:BD414)+BD414>$AW414,$AW414-SUM($AX414:BD414),BD414))","v":0},{"$f":"IF(SUM($AW414:BE414)<0,0,IF(SUM($AX414:BE414)+BE414>$AW414,$AW414-SUM($AX414:BE414),BE414))","v":0},{"$f":"IF(SUM($AW414:BF414)<0,0,IF(SUM($AX414:BF414)+BF414>$AW414,$AW414-SUM($AX414:BF414),BF414))","v":0},{"$f":"IF(SUM($AW414:BG414)<0,0,IF(SUM($AX414:BG414)+BG414>$AW414,$AW414-SUM($AX414:BG414),BG414))","v":0},{"$f":"IF(SUM($AW414:BH414)<0,0,IF(SUM($AX414:BH414)+BH414>$AW414,$AW414-SUM($AX414:BH414),BH414))","v":0},{"$f":"IF(SUM($AW414:BI414)<0,0,IF(SUM($AX414:BI414)+BI414>$AW414,$AW414-SUM($AX414:BI414),BI414))","v":0},{"$f":"IF(SUM($AW414:BJ414)<0,0,IF(SUM($AX414:BJ414)+BJ414>$AW414,$AW414-SUM($AX414:BJ414),BJ414))","v":0},{"$f":"IF(SUM($AW414:BK414)<0,0,IF(SUM($AX414:BK414)+BK414>$AW414,$AW414-SUM($AX414:BK414),BK414))","v":0},{"$f":"IF(SUM($AW414:BL414)<0,0,IF(SUM($AX414:BL414)+BL414>$AW414,$AW414-SUM($AX414:BL414),BL414))","v":0},{"$f":"IF(SUM($AW414:BM414)<0,0,IF(SUM($AX414:BM414)+BM414>$AW414,$AW414-SUM($AX414:BM414),BM414))","v":0},{"$f":"IF(SUM($AW414:BN414)<0,0,IF(SUM($AX414:BN414)+BN414>$AW414,$AW414-SUM($AX414:BN414),BN414))","v":0},{"$f":"IF(SUM($AW414:BO414)<0,0,IF(SUM($AX414:BO414)+BO414>$AW414,$AW414-SUM($AX414:BO414),BO414))","v":0},{"$f":"IF(SUM($AW414:BP414)<0,0,IF(SUM($AX414:BP414)+BP414>$AW414,$AW414-SUM($AX414:BP414),BP414))","v":0},{"$f":"IF(SUM($AW414:BQ414)<0,0,IF(SUM($AX414:BQ414)+BQ414>$AW414,$AW414-SUM($AX414:BQ414),BQ414))","v":0},{"$f":"IF(SUM($AW414:BR414)<0,0,IF(SUM($AX414:BR414)+BR414>$AW414,$AW414-SUM($AX414:BR414),BR414))","v":0},{"$f":"IF(SUM($AW414:BS414)<0,0,IF(SUM($AX414:BS414)+BS414>$AW414,$AW414-SUM($AX414:BS414),BS414))","v":0},{"$f":"IF(SUM($AW414:BT414)<0,0,IF(SUM($AX414:BT414)+BT414>$AW414,$AW414-SUM($AX414:BT414),BT414))","v":0},{"$f":"IF(SUM($AW414:BU414)<0,0,IF(SUM($AX414:BU414)+BU414>$AW414,$AW414-SUM($AX414:BU414),BU414))","v":0},{"$f":"IF(SUM($AW414:BV414)<0,0,IF(SUM($AX414:BV414)+BV414>$AW414,$AW414-SUM($AX414:BV414),BV414))","v":0},{"$f":"IF(SUM($AW414:BW414)<0,0,IF(SUM($AX414:BW414)+BW414>$AW414,$AW414-SUM($AX414:BW414),BW414))","v":0},{"$f":"IF(SUM($AW414:BX414)<0,0,IF(SUM($AX414:BX414)+BX414>$AW414,$AW414-SUM($AX414:BX414),BX414))","v":0},{"$f":"IF(SUM($AW414:BY414)<0,0,IF(SUM($AX414:BY414)+BY414>$AW414,$AW414-SUM($AX414:BY414),BY414))","v":0},{"$f":"IF(SUM($AW414:BZ414)<0,0,IF(SUM($AX414:BZ414)+BZ414>$AW414,$AW414-SUM($AX414:BZ414),BZ414))","v":0},{"$f":"IF(SUM($AW414:CA414)<0,0,IF(SUM($AX414:CA414)+CA414>$AW414,$AW414-SUM($AX414:CA414),CA414))","v":0},{"$f":"IF(SUM($AW414:CB414)<0,0,IF(SUM($AX414:CB414)+CB414>$AW414,$AW414-SUM($AX414:CB414),CB414))","v":0},{"$f":"IF(SUM($AW414:CC414)<0,0,IF(SUM($AX414:CC414)+CC414>$AW414,$AW414-SUM($AX414:CC414),CC414))","v":0},{"$f":"IF(SUM($AW414:CD414)<0,0,IF(SUM($AX414:CD414)+CD414>$AW414,$AW414-SUM($AX414:CD414),CD414))","v":0},{"$f":"IF(SUM($AW414:CE414)<0,0,IF(SUM($AX414:CE414)+CE414>$AW414,$AW414-SUM($AX414:CE414),CE414))","v":0},{"$f":"IF(SUM($AW414:CF414)<0,0,IF(SUM($AX414:CF414)+CF414>$AW414,$AW414-SUM($AX414:CF414),CF414))","v":0},{"$f":"IF(SUM($AW414:CG414)<0,0,IF(SUM($AX414:CG414)+CG414>$AW414,$AW414-SUM($AX414:CG414),CG414))","v":0},{"$f":"IF(SUM($AW414:CH414)<0,0,IF(SUM($AX414:CH414)+CH414>$AW414,$AW414-SUM($AX414:CH414),CH414))","v":0},{"$f":"IF(SUM($AW414:CI414)<0,0,IF(SUM($AX414:CI414)+CI414>$AW414,$AW414-SUM($AX414:CI414),CI414))","v":0},{"$f":"IF(SUM($AW414:CJ414)<0,0,IF(SUM($AX414:CJ414)+CJ414>$AW414,$AW414-SUM($AX414:CJ414),CJ414))","v":0},{"$f":"IF(SUM($AW414:CK414)<0,0,IF(SUM($AX414:CK414)+CK414>$AW414,$AW414-SUM($AX414:CK414),CK414))","v":0},{"$f":"IF(SUM($AW414:CL414)<0,0,IF(SUM($AX414:CL414)+CL414>$AW414,$AW414-SUM($AX414:CL414),CL414))","v":0},{"$f":"IF(SUM($AW414:CM414)<0,0,IF(SUM($AX414:CM414)+CM414>$AW414,$AW414-SUM($AX414:CM414),CM414))","v":0},{"$f":"IF(SUM($AW414:CN414)<0,0,IF(SUM($AX414:CN414)+CN414>$AW414,$AW414-SUM($AX414:CN414),CN414))","v":0},{"$f":"IF(SUM($AW414:CO414)<0,0,IF(SUM($AX414:CO414)+CO414>$AW414,$AW414-SUM($AX414:CO414),CO414))","v":0},{"$f":"IF(SUM($AW414:CP414)<0,0,IF(SUM($AX414:CP414)+CP414>$AW414,$AW414-SUM($AX414:CP414),CP414))","v":0},{"$f":"IF(SUM($AW414:CQ414)<0,0,IF(SUM($AX414:CQ414)+CQ414>$AW414,$AW414-SUM($AX414:CQ414),CQ414))","v":0},{"$f":"IF(SUM($AW414:CR414)<0,0,IF(SUM($AX414:CR414)+CR414>$AW414,$AW414-SUM($AX414:CR414),CR414))","v":0},{"$f":"IF(SUM($AW414:CS414)<0,0,IF(SUM($AX414:CS414)+CS414>$AW414,$AW414-SUM($AX414:CS414),CS414))","v":0},{"$f":"IF(SUM($AW414:CT414)<0,0,IF(SUM($AX414:CT414)+CT414>$AW414,$AW414-SUM($AX414:CT414),CT414))","v":0},{"$f":"IF(SUM($AW414:CU414)<0,0,IF(SUM($AX414:CU414)+CU414>$AW414,$AW414-SUM($AX414:CU414),CU414))","v":0},{"$f":"IF(SUM($AW414:CV414)<0,0,IF(SUM($AX414:CV414)+CV414>$AW414,$AW414-SUM($AX414:CV414),CV414))","v":0},{"$f":"IF(SUM($AW414:CW414)<0,0,IF(SUM($AX414:CW414)+CW414>$AW414,$AW414-SUM($AX414:CW414),CW414))","v":0},{"$f":"IF(SUM($AW414:CX414)<0,0,IF(SUM($AX414:CX414)+CX414>$AW414,$AW414-SUM($AX414:CX414),CX414))","v":0},{"$f":"IF(SUM($AW414:CY414)<0,0,IF(SUM($AX414:CY414)+CY414>$AW414,$AW414-SUM($AX414:CY414),CY414))","v":0},{"$f":"IF(SUM($AW414:CZ414)<0,0,IF(SUM($AX414:CZ414)+CZ414>$AW414,$AW414-SUM($AX414:CZ414),CZ414))","v":0},{"$f":"IF(SUM($AW414:DA414)<0,0,IF(SUM($AX414:DA414)+DA414>$AW414,$AW414-SUM($AX414:DA414),DA414))","v":0},{"$f":"IF(SUM($AW414:DB414)<0,0,IF(SUM($AX414:DB414)+DB414>$AW414,$AW414-SUM($AX414:DB414),DB414))","v":0},{"$f":"IF(SUM($AW414:DC414)<0,0,IF(SUM($AX414:DC414)+DC414>$AW414,$AW414-SUM($AX414:DC414),DC414))","v":0},{"$f":"IF(SUM($AW414:DD414)<0,0,IF(SUM($AX414:DD414)+DD414>$AW414,$AW414-SUM($AX414:DD414),DD414))","v":0},{"$f":"IF(SUM($AW414:DE414)<0,0,IF(SUM($AX414:DE414)+DE414>$AW414,$AW414-SUM($AX414:DE414),DE414))","v":0},{"$f":"IF(SUM($AW414:DF414)<0,0,IF(SUM($AX414:DF414)+DF414>$AW414,$AW414-SUM($AX414:DF414),DF414))","v":0},{"$f":"IF(SUM($AW414:DG414)<0,0,IF(SUM($AX414:DG414)+DG414>$AW414,$AW414-SUM($AX414:DG414),DG414))","v":0},{"$f":"IF(SUM($AW414:DH414)<0,0,IF(SUM($AX414:DH414)+DH414>$AW414,$AW414-SUM($AX414:DH414),DH414))","v":0},{"$f":"IF(SUM($AW414:DI414)<0,0,IF(SUM($AX414:DI414)+DI414>$AW414,$AW414-SUM($AX414:DI414),DI414))","v":0},{"$f":"IF(SUM($AW414:DJ414)<0,0,IF(SUM($AX414:DJ414)+DJ414>$AW414,$AW414-SUM($AX414:DJ414),DJ414))","v":0},{"$f":"IF(SUM($AW414:DK414)<0,0,IF(SUM($AX414:DK414)+DK414>$AW414,$AW414-SUM($AX414:DK414),DK414))","v":0},{"$f":"IF(SUM($AW414:DL414)<0,0,IF(SUM($AX414:DL414)+DL414>$AW414,$AW414-SUM($AX414:DL414),DL414))","v":0},{"$f":"IF(SUM($AW414:DM414)<0,0,IF(SUM($AX414:DM414)+DM414>$AW414,$AW414-SUM($AX414:DM414),DM414))","v":0},{"$f":"IF(SUM($AW414:DN414)<0,0,IF(SUM($AX414:DN414)+DN414>$AW414,$AW414-SUM($AX414:DN414),DN414))","v":0},{"$f":"IF(SUM($AW414:DO414)<0,0,IF(SUM($AX414:DO414)+DO414>$AW414,$AW414-SUM($AX414:DO414),DO414))","v":0},{"$f":"IF(SUM($AW414:DP414)<0,0,IF(SUM($AX414:DP414)+DP414>$AW414,$AW414-SUM($AX414:DP414),DP414))","v":0},{"$f":"IF(SUM($AW414:DQ414)<0,0,IF(SUM($AX414:DQ414)+DQ414>$AW414,$AW414-SUM($AX414:DQ414),DQ414))","v":0},{"$f":"IF(SUM($AW414:DR414)<0,0,IF(SUM($AX414:DR414)+DR414>$AW414,$AW414-SUM($AX414:DR414),DR414))","v":0},{"$f":"IF(SUM($AW414:DS414)<0,0,IF(SUM($AX414:DS414)+DS414>$AW414,$AW414-SUM($AX414:DS414),DS414))","v":0},{"$f":"IF(SUM($AW414:DT414)<0,0,IF(SUM($AX414:DT414)+DT414>$AW414,$AW414-SUM($AX414:DT414),DT414))","v":0},{"$f":"IF(SUM($AW414:DU414)<0,0,IF(SUM($AX414:DU414)+DU414>$AW414,$AW414-SUM($AX414:DU414),DU414))","v":0},{"$f":"IF(SUM($AW414:DV414)<0,0,IF(SUM($AX414:DV414)+DV414>$AW414,$AW414-SUM($AX414:DV414),DV414))","v":0},{"$f":"IF(SUM($AW414:DW414)<0,0,IF(SUM($AX414:DW414)+DW414>$AW414,$AW414-SUM($AX414:DW414),DW414))","v":0},{"$f":"IF(SUM($AW414:DX414)<0,0,IF(SUM($AX414:DX414)+DX414>$AW414,$AW414-SUM($AX414:DX414),DX414))","v":0},{"$f":"IF(SUM($AW414:DY414)<0,0,IF(SUM($AX414:DY414)+DY414>$AW414,$AW414-SUM($AX414:DY414),DY414))","v":0},{"$f":"IF(SUM($AW414:DZ414)<0,0,IF(SUM($AX414:DZ414)+DZ414>$AW414,$AW414-SUM($AX414:DZ414),DZ414))","v":0},{"$f":"IF(SUM($AW414:EA414)<0,0,IF(SUM($AX414:EA414)+EA414>$AW414,$AW414-SUM($AX414:EA414),EA414))","v":0},{"$f":"IF(SUM($AW414:EB414)<0,0,IF(SUM($AX414:EB414)+EB414>$AW414,$AW414-SUM($AX414:EB414),EB414))","v":0},{"$f":"IF(SUM($AW414:EC414)<0,0,IF(SUM($AX414:EC414)+EC414>$AW414,$AW414-SUM($AX414:EC414),EC414))","v":0},{"$f":"IF(SUM($AW414:ED414)<0,0,IF(SUM($AX414:ED414)+ED414>$AW414,$AW414-SUM($AX414:ED414),ED414))","v":0},{"$f":"IF(SUM($AW414:EE414)<0,0,IF(SUM($AX414:EE414)+EE414>$AW414,$AW414-SUM($AX414:EE414),EE414))","v":0},{"$f":"IF(SUM($AW414:EF414)<0,0,IF(SUM($AX414:EF414)+EF414>$AW414,$AW414-SUM($AX414:EF414),EF414))","v":0},{"$f":"IF(SUM($AW414:EG414)<0,0,IF(SUM($AX414:EG414)+EG414>$AW414,$AW414-SUM($AX414:EG414),EG414))","v":0},{"$f":"IF(SUM($AW414:EH414)<0,0,IF(SUM($AX414:EH414)+EH414>$AW414,$AW414-SUM($AX414:EH414),EH414))","v":0},{"$f":"IF(SUM($AW414:EI414)<0,0,IF(SUM($AX414:EI414)+EI414>$AW414,$AW414-SUM($AX414:EI414),EI414))","v":0},{"$f":"IF(SUM($AW414:EJ414)<0,0,IF(SUM($AX414:EJ414)+EJ414>$AW414,$AW414-SUM($AX414:EJ414),EJ414))","v":0},{"$f":"IF(SUM($AW414:EK414)<0,0,IF(SUM($AX414:EK414)+EK414>$AW414,$AW414-SUM($AX414:EK414),EK414))","v":0},{"$f":"IF(SUM($AW414:EL414)<0,0,IF(SUM($AX414:EL414)+EL414>$AW414,$AW414-SUM($AX414:EL414),EL414))","v":0},{"$f":"IF(SUM($AW414:EM414)<0,0,IF(SUM($AX414:EM414)+EM414>$AW414,$AW414-SUM($AX414:EM414),EM414))","v":0},{"$f":"IF(SUM($AW414:EN414)<0,0,IF(SUM($AX414:EN414)+EN414>$AW414,$AW414-SUM($AX414:EN414),EN414))","v":0},{"$f":"IF(SUM($AW414:EO414)<0,0,IF(SUM($AX414:EO414)+EO414>$AW414,$AW414-SUM($AX414:EO414),EO414))","v":0},{"$f":"IF(SUM($AW414:EP414)<0,0,IF(SUM($AX414:EP414)+EP414>$AW414,$AW414-SUM($AX414:EP414),EP414))","v":0},{"$f":"IF(SUM($AW414:EQ414)<0,0,IF(SUM($AX414:EQ414)+EQ414>$AW414,$AW414-SUM($AX414:EQ414),EQ414))","v":0},{"$f":"IF(SUM($AW414:ER414)<0,0,IF(SUM($AX414:ER414)+ER414>$AW414,$AW414-SUM($AX414:ER414),ER414))","v":0},{"$f":"IF(SUM($AW414:ES414)<0,0,IF(SUM($AX414:ES414)+ES414>$AW414,$AW414-SUM($AX414:ES414),ES414))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AL415:AL415)+AL415>$AK29,$AK29-SUM($AL415:AL415),AL415)","v":0},{"$f":"IF(SUM($AL415:AM415)+AM415>$AK29,$AK29-SUM($AL415:AM415),AM415)","v":0},{"$f":"IF(SUM($AL415:AN415)+AN415>$AK29,$AK29-SUM($AL415:AN415),AN415)","v":0},{"$f":"IF(SUM($AL415:AO415)+AO415>$AK29,$AK29-SUM($AL415:AO415),AO415)","v":0},{"$f":"IF(SUM($AL415:AP415)+AP415>$AK29,$AK29-SUM($AL415:AP415),AP415)","v":0},{"$f":"IF(SUM($AL415:AQ415)+AQ415>$AK29,$AK29-SUM($AL415:AQ415),AQ415)","v":0},{"$f":"IF(SUM($AL415:AR415)+AR415>$AK29,$AK29-SUM($AL415:AR415),AR415)","v":0},{"$f":"IF(SUM($AL415:AS415)+AS415>$AK29,$AK29-SUM($AL415:AS415),AS415)","v":0},{"$f":"IF(SUM($AL415:AT415)+AT415>$AK29,$AK29-SUM($AL415:AT415),AT415)","v":0},{"$f":"IF(SUM($AL415:AU415)+AU415>$AK29,$AK29-SUM($AL415:AU415),AU415)","v":0},0,0,{"$f":"IF(SUM($AW415:AX415)<0,0,IF(SUM($AX415:AX415)+AX415>$AW415,$AW415-SUM($AX415:AX415),AX415))","v":0},{"$f":"IF(SUM($AW415:AY415)<0,0,IF(SUM($AX415:AY415)+AY415>$AW415,$AW415-SUM($AX415:AY415),AY415))","v":0},{"$f":"IF(SUM($AW415:AZ415)<0,0,IF(SUM($AX415:AZ415)+AZ415>$AW415,$AW415-SUM($AX415:AZ415),AZ415))","v":0},{"$f":"IF(SUM($AW415:BA415)<0,0,IF(SUM($AX415:BA415)+BA415>$AW415,$AW415-SUM($AX415:BA415),BA415))","v":0},{"$f":"IF(SUM($AW415:BB415)<0,0,IF(SUM($AX415:BB415)+BB415>$AW415,$AW415-SUM($AX415:BB415),BB415))","v":0},{"$f":"IF(SUM($AW415:BC415)<0,0,IF(SUM($AX415:BC415)+BC415>$AW415,$AW415-SUM($AX415:BC415),BC415))","v":0},{"$f":"IF(SUM($AW415:BD415)<0,0,IF(SUM($AX415:BD415)+BD415>$AW415,$AW415-SUM($AX415:BD415),BD415))","v":0},{"$f":"IF(SUM($AW415:BE415)<0,0,IF(SUM($AX415:BE415)+BE415>$AW415,$AW415-SUM($AX415:BE415),BE415))","v":0},{"$f":"IF(SUM($AW415:BF415)<0,0,IF(SUM($AX415:BF415)+BF415>$AW415,$AW415-SUM($AX415:BF415),BF415))","v":0},{"$f":"IF(SUM($AW415:BG415)<0,0,IF(SUM($AX415:BG415)+BG415>$AW415,$AW415-SUM($AX415:BG415),BG415))","v":0},{"$f":"IF(SUM($AW415:BH415)<0,0,IF(SUM($AX415:BH415)+BH415>$AW415,$AW415-SUM($AX415:BH415),BH415))","v":0},{"$f":"IF(SUM($AW415:BI415)<0,0,IF(SUM($AX415:BI415)+BI415>$AW415,$AW415-SUM($AX415:BI415),BI415))","v":0},{"$f":"IF(SUM($AW415:BJ415)<0,0,IF(SUM($AX415:BJ415)+BJ415>$AW415,$AW415-SUM($AX415:BJ415),BJ415))","v":0},{"$f":"IF(SUM($AW415:BK415)<0,0,IF(SUM($AX415:BK415)+BK415>$AW415,$AW415-SUM($AX415:BK415),BK415))","v":0},{"$f":"IF(SUM($AW415:BL415)<0,0,IF(SUM($AX415:BL415)+BL415>$AW415,$AW415-SUM($AX415:BL415),BL415))","v":0},{"$f":"IF(SUM($AW415:BM415)<0,0,IF(SUM($AX415:BM415)+BM415>$AW415,$AW415-SUM($AX415:BM415),BM415))","v":0},{"$f":"IF(SUM($AW415:BN415)<0,0,IF(SUM($AX415:BN415)+BN415>$AW415,$AW415-SUM($AX415:BN415),BN415))","v":0},{"$f":"IF(SUM($AW415:BO415)<0,0,IF(SUM($AX415:BO415)+BO415>$AW415,$AW415-SUM($AX415:BO415),BO415))","v":0},{"$f":"IF(SUM($AW415:BP415)<0,0,IF(SUM($AX415:BP415)+BP415>$AW415,$AW415-SUM($AX415:BP415),BP415))","v":0},{"$f":"IF(SUM($AW415:BQ415)<0,0,IF(SUM($AX415:BQ415)+BQ415>$AW415,$AW415-SUM($AX415:BQ415),BQ415))","v":0},{"$f":"IF(SUM($AW415:BR415)<0,0,IF(SUM($AX415:BR415)+BR415>$AW415,$AW415-SUM($AX415:BR415),BR415))","v":0},{"$f":"IF(SUM($AW415:BS415)<0,0,IF(SUM($AX415:BS415)+BS415>$AW415,$AW415-SUM($AX415:BS415),BS415))","v":0},{"$f":"IF(SUM($AW415:BT415)<0,0,IF(SUM($AX415:BT415)+BT415>$AW415,$AW415-SUM($AX415:BT415),BT415))","v":0},{"$f":"IF(SUM($AW415:BU415)<0,0,IF(SUM($AX415:BU415)+BU415>$AW415,$AW415-SUM($AX415:BU415),BU415))","v":0},{"$f":"IF(SUM($AW415:BV415)<0,0,IF(SUM($AX415:BV415)+BV415>$AW415,$AW415-SUM($AX415:BV415),BV415))","v":0},{"$f":"IF(SUM($AW415:BW415)<0,0,IF(SUM($AX415:BW415)+BW415>$AW415,$AW415-SUM($AX415:BW415),BW415))","v":0},{"$f":"IF(SUM($AW415:BX415)<0,0,IF(SUM($AX415:BX415)+BX415>$AW415,$AW415-SUM($AX415:BX415),BX415))","v":0},{"$f":"IF(SUM($AW415:BY415)<0,0,IF(SUM($AX415:BY415)+BY415>$AW415,$AW415-SUM($AX415:BY415),BY415))","v":0},{"$f":"IF(SUM($AW415:BZ415)<0,0,IF(SUM($AX415:BZ415)+BZ415>$AW415,$AW415-SUM($AX415:BZ415),BZ415))","v":0},{"$f":"IF(SUM($AW415:CA415)<0,0,IF(SUM($AX415:CA415)+CA415>$AW415,$AW415-SUM($AX415:CA415),CA415))","v":0},{"$f":"IF(SUM($AW415:CB415)<0,0,IF(SUM($AX415:CB415)+CB415>$AW415,$AW415-SUM($AX415:CB415),CB415))","v":0},{"$f":"IF(SUM($AW415:CC415)<0,0,IF(SUM($AX415:CC415)+CC415>$AW415,$AW415-SUM($AX415:CC415),CC415))","v":0},{"$f":"IF(SUM($AW415:CD415)<0,0,IF(SUM($AX415:CD415)+CD415>$AW415,$AW415-SUM($AX415:CD415),CD415))","v":0},{"$f":"IF(SUM($AW415:CE415)<0,0,IF(SUM($AX415:CE415)+CE415>$AW415,$AW415-SUM($AX415:CE415),CE415))","v":0},{"$f":"IF(SUM($AW415:CF415)<0,0,IF(SUM($AX415:CF415)+CF415>$AW415,$AW415-SUM($AX415:CF415),CF415))","v":0},{"$f":"IF(SUM($AW415:CG415)<0,0,IF(SUM($AX415:CG415)+CG415>$AW415,$AW415-SUM($AX415:CG415),CG415))","v":0},{"$f":"IF(SUM($AW415:CH415)<0,0,IF(SUM($AX415:CH415)+CH415>$AW415,$AW415-SUM($AX415:CH415),CH415))","v":0},{"$f":"IF(SUM($AW415:CI415)<0,0,IF(SUM($AX415:CI415)+CI415>$AW415,$AW415-SUM($AX415:CI415),CI415))","v":0},{"$f":"IF(SUM($AW415:CJ415)<0,0,IF(SUM($AX415:CJ415)+CJ415>$AW415,$AW415-SUM($AX415:CJ415),CJ415))","v":0},{"$f":"IF(SUM($AW415:CK415)<0,0,IF(SUM($AX415:CK415)+CK415>$AW415,$AW415-SUM($AX415:CK415),CK415))","v":0},{"$f":"IF(SUM($AW415:CL415)<0,0,IF(SUM($AX415:CL415)+CL415>$AW415,$AW415-SUM($AX415:CL415),CL415))","v":0},{"$f":"IF(SUM($AW415:CM415)<0,0,IF(SUM($AX415:CM415)+CM415>$AW415,$AW415-SUM($AX415:CM415),CM415))","v":0},{"$f":"IF(SUM($AW415:CN415)<0,0,IF(SUM($AX415:CN415)+CN415>$AW415,$AW415-SUM($AX415:CN415),CN415))","v":0},{"$f":"IF(SUM($AW415:CO415)<0,0,IF(SUM($AX415:CO415)+CO415>$AW415,$AW415-SUM($AX415:CO415),CO415))","v":0},{"$f":"IF(SUM($AW415:CP415)<0,0,IF(SUM($AX415:CP415)+CP415>$AW415,$AW415-SUM($AX415:CP415),CP415))","v":0},{"$f":"IF(SUM($AW415:CQ415)<0,0,IF(SUM($AX415:CQ415)+CQ415>$AW415,$AW415-SUM($AX415:CQ415),CQ415))","v":0},{"$f":"IF(SUM($AW415:CR415)<0,0,IF(SUM($AX415:CR415)+CR415>$AW415,$AW415-SUM($AX415:CR415),CR415))","v":0},{"$f":"IF(SUM($AW415:CS415)<0,0,IF(SUM($AX415:CS415)+CS415>$AW415,$AW415-SUM($AX415:CS415),CS415))","v":0},{"$f":"IF(SUM($AW415:CT415)<0,0,IF(SUM($AX415:CT415)+CT415>$AW415,$AW415-SUM($AX415:CT415),CT415))","v":0},{"$f":"IF(SUM($AW415:CU415)<0,0,IF(SUM($AX415:CU415)+CU415>$AW415,$AW415-SUM($AX415:CU415),CU415))","v":0},{"$f":"IF(SUM($AW415:CV415)<0,0,IF(SUM($AX415:CV415)+CV415>$AW415,$AW415-SUM($AX415:CV415),CV415))","v":0},{"$f":"IF(SUM($AW415:CW415)<0,0,IF(SUM($AX415:CW415)+CW415>$AW415,$AW415-SUM($AX415:CW415),CW415))","v":0},{"$f":"IF(SUM($AW415:CX415)<0,0,IF(SUM($AX415:CX415)+CX415>$AW415,$AW415-SUM($AX415:CX415),CX415))","v":0},{"$f":"IF(SUM($AW415:CY415)<0,0,IF(SUM($AX415:CY415)+CY415>$AW415,$AW415-SUM($AX415:CY415),CY415))","v":0},{"$f":"IF(SUM($AW415:CZ415)<0,0,IF(SUM($AX415:CZ415)+CZ415>$AW415,$AW415-SUM($AX415:CZ415),CZ415))","v":0},{"$f":"IF(SUM($AW415:DA415)<0,0,IF(SUM($AX415:DA415)+DA415>$AW415,$AW415-SUM($AX415:DA415),DA415))","v":0},{"$f":"IF(SUM($AW415:DB415)<0,0,IF(SUM($AX415:DB415)+DB415>$AW415,$AW415-SUM($AX415:DB415),DB415))","v":0},{"$f":"IF(SUM($AW415:DC415)<0,0,IF(SUM($AX415:DC415)+DC415>$AW415,$AW415-SUM($AX415:DC415),DC415))","v":0},{"$f":"IF(SUM($AW415:DD415)<0,0,IF(SUM($AX415:DD415)+DD415>$AW415,$AW415-SUM($AX415:DD415),DD415))","v":0},{"$f":"IF(SUM($AW415:DE415)<0,0,IF(SUM($AX415:DE415)+DE415>$AW415,$AW415-SUM($AX415:DE415),DE415))","v":0},{"$f":"IF(SUM($AW415:DF415)<0,0,IF(SUM($AX415:DF415)+DF415>$AW415,$AW415-SUM($AX415:DF415),DF415))","v":0},{"$f":"IF(SUM($AW415:DG415)<0,0,IF(SUM($AX415:DG415)+DG415>$AW415,$AW415-SUM($AX415:DG415),DG415))","v":0},{"$f":"IF(SUM($AW415:DH415)<0,0,IF(SUM($AX415:DH415)+DH415>$AW415,$AW415-SUM($AX415:DH415),DH415))","v":0},{"$f":"IF(SUM($AW415:DI415)<0,0,IF(SUM($AX415:DI415)+DI415>$AW415,$AW415-SUM($AX415:DI415),DI415))","v":0},{"$f":"IF(SUM($AW415:DJ415)<0,0,IF(SUM($AX415:DJ415)+DJ415>$AW415,$AW415-SUM($AX415:DJ415),DJ415))","v":0},{"$f":"IF(SUM($AW415:DK415)<0,0,IF(SUM($AX415:DK415)+DK415>$AW415,$AW415-SUM($AX415:DK415),DK415))","v":0},{"$f":"IF(SUM($AW415:DL415)<0,0,IF(SUM($AX415:DL415)+DL415>$AW415,$AW415-SUM($AX415:DL415),DL415))","v":0},{"$f":"IF(SUM($AW415:DM415)<0,0,IF(SUM($AX415:DM415)+DM415>$AW415,$AW415-SUM($AX415:DM415),DM415))","v":0},{"$f":"IF(SUM($AW415:DN415)<0,0,IF(SUM($AX415:DN415)+DN415>$AW415,$AW415-SUM($AX415:DN415),DN415))","v":0},{"$f":"IF(SUM($AW415:DO415)<0,0,IF(SUM($AX415:DO415)+DO415>$AW415,$AW415-SUM($AX415:DO415),DO415))","v":0},{"$f":"IF(SUM($AW415:DP415)<0,0,IF(SUM($AX415:DP415)+DP415>$AW415,$AW415-SUM($AX415:DP415),DP415))","v":0},{"$f":"IF(SUM($AW415:DQ415)<0,0,IF(SUM($AX415:DQ415)+DQ415>$AW415,$AW415-SUM($AX415:DQ415),DQ415))","v":0},{"$f":"IF(SUM($AW415:DR415)<0,0,IF(SUM($AX415:DR415)+DR415>$AW415,$AW415-SUM($AX415:DR415),DR415))","v":0},{"$f":"IF(SUM($AW415:DS415)<0,0,IF(SUM($AX415:DS415)+DS415>$AW415,$AW415-SUM($AX415:DS415),DS415))","v":0},{"$f":"IF(SUM($AW415:DT415)<0,0,IF(SUM($AX415:DT415)+DT415>$AW415,$AW415-SUM($AX415:DT415),DT415))","v":0},{"$f":"IF(SUM($AW415:DU415)<0,0,IF(SUM($AX415:DU415)+DU415>$AW415,$AW415-SUM($AX415:DU415),DU415))","v":0},{"$f":"IF(SUM($AW415:DV415)<0,0,IF(SUM($AX415:DV415)+DV415>$AW415,$AW415-SUM($AX415:DV415),DV415))","v":0},{"$f":"IF(SUM($AW415:DW415)<0,0,IF(SUM($AX415:DW415)+DW415>$AW415,$AW415-SUM($AX415:DW415),DW415))","v":0},{"$f":"IF(SUM($AW415:DX415)<0,0,IF(SUM($AX415:DX415)+DX415>$AW415,$AW415-SUM($AX415:DX415),DX415))","v":0},{"$f":"IF(SUM($AW415:DY415)<0,0,IF(SUM($AX415:DY415)+DY415>$AW415,$AW415-SUM($AX415:DY415),DY415))","v":0},{"$f":"IF(SUM($AW415:DZ415)<0,0,IF(SUM($AX415:DZ415)+DZ415>$AW415,$AW415-SUM($AX415:DZ415),DZ415))","v":0},{"$f":"IF(SUM($AW415:EA415)<0,0,IF(SUM($AX415:EA415)+EA415>$AW415,$AW415-SUM($AX415:EA415),EA415))","v":0},{"$f":"IF(SUM($AW415:EB415)<0,0,IF(SUM($AX415:EB415)+EB415>$AW415,$AW415-SUM($AX415:EB415),EB415))","v":0},{"$f":"IF(SUM($AW415:EC415)<0,0,IF(SUM($AX415:EC415)+EC415>$AW415,$AW415-SUM($AX415:EC415),EC415))","v":0},{"$f":"IF(SUM($AW415:ED415)<0,0,IF(SUM($AX415:ED415)+ED415>$AW415,$AW415-SUM($AX415:ED415),ED415))","v":0},{"$f":"IF(SUM($AW415:EE415)<0,0,IF(SUM($AX415:EE415)+EE415>$AW415,$AW415-SUM($AX415:EE415),EE415))","v":0},{"$f":"IF(SUM($AW415:EF415)<0,0,IF(SUM($AX415:EF415)+EF415>$AW415,$AW415-SUM($AX415:EF415),EF415))","v":0},{"$f":"IF(SUM($AW415:EG415)<0,0,IF(SUM($AX415:EG415)+EG415>$AW415,$AW415-SUM($AX415:EG415),EG415))","v":0},{"$f":"IF(SUM($AW415:EH415)<0,0,IF(SUM($AX415:EH415)+EH415>$AW415,$AW415-SUM($AX415:EH415),EH415))","v":0},{"$f":"IF(SUM($AW415:EI415)<0,0,IF(SUM($AX415:EI415)+EI415>$AW415,$AW415-SUM($AX415:EI415),EI415))","v":0},{"$f":"IF(SUM($AW415:EJ415)<0,0,IF(SUM($AX415:EJ415)+EJ415>$AW415,$AW415-SUM($AX415:EJ415),EJ415))","v":0},{"$f":"IF(SUM($AW415:EK415)<0,0,IF(SUM($AX415:EK415)+EK415>$AW415,$AW415-SUM($AX415:EK415),EK415))","v":0},{"$f":"IF(SUM($AW415:EL415)<0,0,IF(SUM($AX415:EL415)+EL415>$AW415,$AW415-SUM($AX415:EL415),EL415))","v":0},{"$f":"IF(SUM($AW415:EM415)<0,0,IF(SUM($AX415:EM415)+EM415>$AW415,$AW415-SUM($AX415:EM415),EM415))","v":0},{"$f":"IF(SUM($AW415:EN415)<0,0,IF(SUM($AX415:EN415)+EN415>$AW415,$AW415-SUM($AX415:EN415),EN415))","v":0},{"$f":"IF(SUM($AW415:EO415)<0,0,IF(SUM($AX415:EO415)+EO415>$AW415,$AW415-SUM($AX415:EO415),EO415))","v":0},{"$f":"IF(SUM($AW415:EP415)<0,0,IF(SUM($AX415:EP415)+EP415>$AW415,$AW415-SUM($AX415:EP415),EP415))","v":0},{"$f":"IF(SUM($AW415:EQ415)<0,0,IF(SUM($AX415:EQ415)+EQ415>$AW415,$AW415-SUM($AX415:EQ415),EQ415))","v":0},{"$f":"IF(SUM($AW415:ER415)<0,0,IF(SUM($AX415:ER415)+ER415>$AW415,$AW415-SUM($AX415:ER415),ER415))","v":0},{"$f":"IF(SUM($AW415:ES415)<0,0,IF(SUM($AX415:ES415)+ES415>$AW415,$AW415-SUM($AX415:ES415),ES415))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7344824414451894E-3,{"$f":"IF(SUM($AL416:AL416)+AL416>$AK30,$AK30-SUM($AL416:AL416),AL416)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AL416:AM416)+AM416>$AK30,$AK30-SUM($AL416:AM416),AM416)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AL416:AN416)+AN416>$AK30,$AK30-SUM($AL416:AN416),AN416)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AL416:AO416)+AO416>$AK30,$AK30-SUM($AL416:AO416),AO416)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AL416:AP416)+AP416>$AK30,$AK30-SUM($AL416:AP416),AP416)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AL416:AQ416)+AQ416>$AK30,$AK30-SUM($AL416:AQ416),AQ416)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AL416:AR416)+AR416>$AK30,$AK30-SUM($AL416:AR416),AR416)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AL416:AS416)+AS416>$AK30,$AK30-SUM($AL416:AS416),AS416)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AL416:AT416)+AT416>$AK30,$AK30-SUM($AL416:AT416),AT416)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AL416:AU416)+AU416>$AK30,$AK30-SUM($AL416:AU416),AU416)","v":4.7344824414451894E-3},3.2620783144102911E-2,4.4994183647038494E-3,{"$f":"IF(SUM($AW416:AX416)<0,0,IF(SUM($AX416:AX416)+AX416>$AW416,$AW416-SUM($AX416:AX416),AX416))","v":4.4994183647038494E-3},{"$f":"IF(SUM($AW416:AY416)<0,0,IF(SUM($AX416:AY416)+AY416>$AW416,$AW416-SUM($AX416:AY416),AY416))","v":4.4994183647038494E-3},{"$f":"IF(SUM($AW416:AZ416)<0,0,IF(SUM($AX416:AZ416)+AZ416>$AW416,$AW416-SUM($AX416:AZ416),AZ416))","v":4.4994183647038494E-3},{"$f":"IF(SUM($AW416:BA416)<0,0,IF(SUM($AX416:BA416)+BA416>$AW416,$AW416-SUM($AX416:BA416),BA416))","v":4.4994183647038494E-3},{"$f":"IF(SUM($AW416:BB416)<0,0,IF(SUM($AX416:BB416)+BB416>$AW416,$AW416-SUM($AX416:BB416),BB416))","v":4.4994183647038494E-3},{"$f":"IF(SUM($AW416:BC416)<0,0,IF(SUM($AX416:BC416)+BC416>$AW416,$AW416-SUM($AX416:BC416),BC416))","v":4.4994183647038494E-3},{"$f":"IF(SUM($AW416:BD416)<0,0,IF(SUM($AX416:BD416)+BD416>$AW416,$AW416-SUM($AX416:BD416),BD416))","v":1.1248545911759639E-3},{"$f":"IF(SUM($AW416:BE416)<0,0,IF(SUM($AX416:BE416)+BE416>$AW416,$AW416-SUM($AX416:BE416),BE416))","v":0},{"$f":"IF(SUM($AW416:BF416)<0,0,IF(SUM($AX416:BF416)+BF416>$AW416,$AW416-SUM($AX416:BF416),BF416))","v":0},{"$f":"IF(SUM($AW416:BG416)<0,0,IF(SUM($AX416:BG416)+BG416>$AW416,$AW416-SUM($AX416:BG416),BG416))","v":0},{"$f":"IF(SUM($AW416:BH416)<0,0,IF(SUM($AX416:BH416)+BH416>$AW416,$AW416-SUM($AX416:BH416),BH416))","v":0},{"$f":"IF(SUM($AW416:BI416)<0,0,IF(SUM($AX416:BI416)+BI416>$AW416,$AW416-SUM($AX416:BI416),BI416))","v":0},{"$f":"IF(SUM($AW416:BJ416)<0,0,IF(SUM($AX416:BJ416)+BJ416>$AW416,$AW416-SUM($AX416:BJ416),BJ416))","v":0},{"$f":"IF(SUM($AW416:BK416)<0,0,IF(SUM($AX416:BK416)+BK416>$AW416,$AW416-SUM($AX416:BK416),BK416))","v":0},{"$f":"IF(SUM($AW416:BL416)<0,0,IF(SUM($AX416:BL416)+BL416>$AW416,$AW416-SUM($AX416:BL416),BL416))","v":0},{"$f":"IF(SUM($AW416:BM416)<0,0,IF(SUM($AX416:BM416)+BM416>$AW416,$AW416-SUM($AX416:BM416),BM416))","v":0},{"$f":"IF(SUM($AW416:BN416)<0,0,IF(SUM($AX416:BN416)+BN416>$AW416,$AW416-SUM($AX416:BN416),BN416))","v":0},{"$f":"IF(SUM($AW416:BO416)<0,0,IF(SUM($AX416:BO416)+BO416>$AW416,$AW416-SUM($AX416:BO416),BO416))","v":0},{"$f":"IF(SUM($AW416:BP416)<0,0,IF(SUM($AX416:BP416)+BP416>$AW416,$AW416-SUM($AX416:BP416),BP416))","v":0},{"$f":"IF(SUM($AW416:BQ416)<0,0,IF(SUM($AX416:BQ416)+BQ416>$AW416,$AW416-SUM($AX416:BQ416),BQ416))","v":0},{"$f":"IF(SUM($AW416:BR416)<0,0,IF(SUM($AX416:BR416)+BR416>$AW416,$AW416-SUM($AX416:BR416),BR416))","v":0},{"$f":"IF(SUM($AW416:BS416)<0,0,IF(SUM($AX416:BS416)+BS416>$AW416,$AW416-SUM($AX416:BS416),BS416))","v":0},{"$f":"IF(SUM($AW416:BT416)<0,0,IF(SUM($AX416:BT416)+BT416>$AW416,$AW416-SUM($AX416:BT416),BT416))","v":0},{"$f":"IF(SUM($AW416:BU416)<0,0,IF(SUM($AX416:BU416)+BU416>$AW416,$AW416-SUM($AX416:BU416),BU416))","v":0},{"$f":"IF(SUM($AW416:BV416)<0,0,IF(SUM($AX416:BV416)+BV416>$AW416,$AW416-SUM($AX416:BV416),BV416))","v":0},{"$f":"IF(SUM($AW416:BW416)<0,0,IF(SUM($AX416:BW416)+BW416>$AW416,$AW416-SUM($AX416:BW416),BW416))","v":0},{"$f":"IF(SUM($AW416:BX416)<0,0,IF(SUM($AX416:BX416)+BX416>$AW416,$AW416-SUM($AX416:BX416),BX416))","v":0},{"$f":"IF(SUM($AW416:BY416)<0,0,IF(SUM($AX416:BY416)+BY416>$AW416,$AW416-SUM($AX416:BY416),BY416))","v":0},{"$f":"IF(SUM($AW416:BZ416)<0,0,IF(SUM($AX416:BZ416)+BZ416>$AW416,$AW416-SUM($AX416:BZ416),BZ416))","v":0},{"$f":"IF(SUM($AW416:CA416)<0,0,IF(SUM($AX416:CA416)+CA416>$AW416,$AW416-SUM($AX416:CA416),CA416))","v":0},{"$f":"IF(SUM($AW416:CB416)<0,0,IF(SUM($AX416:CB416)+CB416>$AW416,$AW416-SUM($AX416:CB416),CB416))","v":0},{"$f":"IF(SUM($AW416:CC416)<0,0,IF(SUM($AX416:CC416)+CC416>$AW416,$AW416-SUM($AX416:CC416),CC416))","v":0},{"$f":"IF(SUM($AW416:CD416)<0,0,IF(SUM($AX416:CD416)+CD416>$AW416,$AW416-SUM($AX416:CD416),CD416))","v":0},{"$f":"IF(SUM($AW416:CE416)<0,0,IF(SUM($AX416:CE416)+CE416>$AW416,$AW416-SUM($AX416:CE416),CE416))","v":0},{"$f":"IF(SUM($AW416:CF416)<0,0,IF(SUM($AX416:CF416)+CF416>$AW416,$AW416-SUM($AX416:CF416),CF416))","v":0},{"$f":"IF(SUM($AW416:CG416)<0,0,IF(SUM($AX416:CG416)+CG416>$AW416,$AW416-SUM($AX416:CG416),CG416))","v":0},{"$f":"IF(SUM($AW416:CH416)<0,0,IF(SUM($AX416:CH416)+CH416>$AW416,$AW416-SUM($AX416:CH416),CH416))","v":0},{"$f":"IF(SUM($AW416:CI416)<0,0,IF(SUM($AX416:CI416)+CI416>$AW416,$AW416-SUM($AX416:CI416),CI416))","v":0},{"$f":"IF(SUM($AW416:CJ416)<0,0,IF(SUM($AX416:CJ416)+CJ416>$AW416,$AW416-SUM($AX416:CJ416),CJ416))","v":0},{"$f":"IF(SUM($AW416:CK416)<0,0,IF(SUM($AX416:CK416)+CK416>$AW416,$AW416-SUM($AX416:CK416),CK416))","v":0},{"$f":"IF(SUM($AW416:CL416)<0,0,IF(SUM($AX416:CL416)+CL416>$AW416,$AW416-SUM($AX416:CL416),CL416))","v":0},{"$f":"IF(SUM($AW416:CM416)<0,0,IF(SUM($AX416:CM416)+CM416>$AW416,$AW416-SUM($AX416:CM416),CM416))","v":0},{"$f":"IF(SUM($AW416:CN416)<0,0,IF(SUM($AX416:CN416)+CN416>$AW416,$AW416-SUM($AX416:CN416),CN416))","v":0},{"$f":"IF(SUM($AW416:CO416)<0,0,IF(SUM($AX416:CO416)+CO416>$AW416,$AW416-SUM($AX416:CO416),CO416))","v":0},{"$f":"IF(SUM($AW416:CP416)<0,0,IF(SUM($AX416:CP416)+CP416>$AW416,$AW416-SUM($AX416:CP416),CP416))","v":0},{"$f":"IF(SUM($AW416:CQ416)<0,0,IF(SUM($AX416:CQ416)+CQ416>$AW416,$AW416-SUM($AX416:CQ416),CQ416))","v":0},{"$f":"IF(SUM($AW416:CR416)<0,0,IF(SUM($AX416:CR416)+CR416>$AW416,$AW416-SUM($AX416:CR416),CR416))","v":0},{"$f":"IF(SUM($AW416:CS416)<0,0,IF(SUM($AX416:CS416)+CS416>$AW416,$AW416-SUM($AX416:CS416),CS416))","v":0},{"$f":"IF(SUM($AW416:CT416)<0,0,IF(SUM($AX416:CT416)+CT416>$AW416,$AW416-SUM($AX416:CT416),CT416))","v":0},{"$f":"IF(SUM($AW416:CU416)<0,0,IF(SUM($AX416:CU416)+CU416>$AW416,$AW416-SUM($AX416:CU416),CU416))","v":0},{"$f":"IF(SUM($AW416:CV416)<0,0,IF(SUM($AX416:CV416)+CV416>$AW416,$AW416-SUM($AX416:CV416),CV416))","v":0},{"$f":"IF(SUM($AW416:CW416)<0,0,IF(SUM($AX416:CW416)+CW416>$AW416,$AW416-SUM($AX416:CW416),CW416))","v":0},{"$f":"IF(SUM($AW416:CX416)<0,0,IF(SUM($AX416:CX416)+CX416>$AW416,$AW416-SUM($AX416:CX416),CX416))","v":0},{"$f":"IF(SUM($AW416:CY416)<0,0,IF(SUM($AX416:CY416)+CY416>$AW416,$AW416-SUM($AX416:CY416),CY416))","v":0},{"$f":"IF(SUM($AW416:CZ416)<0,0,IF(SUM($AX416:CZ416)+CZ416>$AW416,$AW416-SUM($AX416:CZ416),CZ416))","v":0},{"$f":"IF(SUM($AW416:DA416)<0,0,IF(SUM($AX416:DA416)+DA416>$AW416,$AW416-SUM($AX416:DA416),DA416))","v":0},{"$f":"IF(SUM($AW416:DB416)<0,0,IF(SUM($AX416:DB416)+DB416>$AW416,$AW416-SUM($AX416:DB416),DB416))","v":0},{"$f":"IF(SUM($AW416:DC416)<0,0,IF(SUM($AX416:DC416)+DC416>$AW416,$AW416-SUM($AX416:DC416),DC416))","v":0},{"$f":"IF(SUM($AW416:DD416)<0,0,IF(SUM($AX416:DD416)+DD416>$AW416,$AW416-SUM($AX416:DD416),DD416))","v":0},{"$f":"IF(SUM($AW416:DE416)<0,0,IF(SUM($AX416:DE416)+DE416>$AW416,$AW416-SUM($AX416:DE416),DE416))","v":0},{"$f":"IF(SUM($AW416:DF416)<0,0,IF(SUM($AX416:DF416)+DF416>$AW416,$AW416-SUM($AX416:DF416),DF416))","v":0},{"$f":"IF(SUM($AW416:DG416)<0,0,IF(SUM($AX416:DG416)+DG416>$AW416,$AW416-SUM($AX416:DG416),DG416))","v":0},{"$f":"IF(SUM($AW416:DH416)<0,0,IF(SUM($AX416:DH416)+DH416>$AW416,$AW416-SUM($AX416:DH416),DH416))","v":0},{"$f":"IF(SUM($AW416:DI416)<0,0,IF(SUM($AX416:DI416)+DI416>$AW416,$AW416-SUM($AX416:DI416),DI416))","v":0},{"$f":"IF(SUM($AW416:DJ416)<0,0,IF(SUM($AX416:DJ416)+DJ416>$AW416,$AW416-SUM($AX416:DJ416),DJ416))","v":0},{"$f":"IF(SUM($AW416:DK416)<0,0,IF(SUM($AX416:DK416)+DK416>$AW416,$AW416-SUM($AX416:DK416),DK416))","v":0},{"$f":"IF(SUM($AW416:DL416)<0,0,IF(SUM($AX416:DL416)+DL416>$AW416,$AW416-SUM($AX416:DL416),DL416))","v":0},{"$f":"IF(SUM($AW416:DM416)<0,0,IF(SUM($AX416:DM416)+DM416>$AW416,$AW416-SUM($AX416:DM416),DM416))","v":0},{"$f":"IF(SUM($AW416:DN416)<0,0,IF(SUM($AX416:DN416)+DN416>$AW416,$AW416-SUM($AX416:DN416),DN416))","v":0},{"$f":"IF(SUM($AW416:DO416)<0,0,IF(SUM($AX416:DO416)+DO416>$AW416,$AW416-SUM($AX416:DO416),DO416))","v":0},{"$f":"IF(SUM($AW416:DP416)<0,0,IF(SUM($AX416:DP416)+DP416>$AW416,$AW416-SUM($AX416:DP416),DP416))","v":0},{"$f":"IF(SUM($AW416:DQ416)<0,0,IF(SUM($AX416:DQ416)+DQ416>$AW416,$AW416-SUM($AX416:DQ416),DQ416))","v":0},{"$f":"IF(SUM($AW416:DR416)<0,0,IF(SUM($AX416:DR416)+DR416>$AW416,$AW416-SUM($AX416:DR416),DR416))","v":0},{"$f":"IF(SUM($AW416:DS416)<0,0,IF(SUM($AX416:DS416)+DS416>$AW416,$AW416-SUM($AX416:DS416),DS416))","v":0},{"$f":"IF(SUM($AW416:DT416)<0,0,IF(SUM($AX416:DT416)+DT416>$AW416,$AW416-SUM($AX416:DT416),DT416))","v":0},{"$f":"IF(SUM($AW416:DU416)<0,0,IF(SUM($AX416:DU416)+DU416>$AW416,$AW416-SUM($AX416:DU416),DU416))","v":0},{"$f":"IF(SUM($AW416:DV416)<0,0,IF(SUM($AX416:DV416)+DV416>$AW416,$AW416-SUM($AX416:DV416),DV416))","v":0},{"$f":"IF(SUM($AW416:DW416)<0,0,IF(SUM($AX416:DW416)+DW416>$AW416,$AW416-SUM($AX416:DW416),DW416))","v":0},{"$f":"IF(SUM($AW416:DX416)<0,0,IF(SUM($AX416:DX416)+DX416>$AW416,$AW416-SUM($AX416:DX416),DX416))","v":0},{"$f":"IF(SUM($AW416:DY416)<0,0,IF(SUM($AX416:DY416)+DY416>$AW416,$AW416-SUM($AX416:DY416),DY416))","v":0},{"$f":"IF(SUM($AW416:DZ416)<0,0,IF(SUM($AX416:DZ416)+DZ416>$AW416,$AW416-SUM($AX416:DZ416),DZ416))","v":0},{"$f":"IF(SUM($AW416:EA416)<0,0,IF(SUM($AX416:EA416)+EA416>$AW416,$AW416-SUM($AX416:EA416),EA416))","v":0},{"$f":"IF(SUM($AW416:EB416)<0,0,IF(SUM($AX416:EB416)+EB416>$AW416,$AW416-SUM($AX416:EB416),EB416))","v":0},{"$f":"IF(SUM($AW416:EC416)<0,0,IF(SUM($AX416:EC416)+EC416>$AW416,$AW416-SUM($AX416:EC416),EC416))","v":0},{"$f":"IF(SUM($AW416:ED416)<0,0,IF(SUM($AX416:ED416)+ED416>$AW416,$AW416-SUM($AX416:ED416),ED416))","v":0},{"$f":"IF(SUM($AW416:EE416)<0,0,IF(SUM($AX416:EE416)+EE416>$AW416,$AW416-SUM($AX416:EE416),EE416))","v":0},{"$f":"IF(SUM($AW416:EF416)<0,0,IF(SUM($AX416:EF416)+EF416>$AW416,$AW416-SUM($AX416:EF416),EF416))","v":0},{"$f":"IF(SUM($AW416:EG416)<0,0,IF(SUM($AX416:EG416)+EG416>$AW416,$AW416-SUM($AX416:EG416),EG416))","v":0},{"$f":"IF(SUM($AW416:EH416)<0,0,IF(SUM($AX416:EH416)+EH416>$AW416,$AW416-SUM($AX416:EH416),EH416))","v":0},{"$f":"IF(SUM($AW416:EI416)<0,0,IF(SUM($AX416:EI416)+EI416>$AW416,$AW416-SUM($AX416:EI416),EI416))","v":0},{"$f":"IF(SUM($AW416:EJ416)<0,0,IF(SUM($AX416:EJ416)+EJ416>$AW416,$AW416-SUM($AX416:EJ416),EJ416))","v":0},{"$f":"IF(SUM($AW416:EK416)<0,0,IF(SUM($AX416:EK416)+EK416>$AW416,$AW416-SUM($AX416:EK416),EK416))","v":0},{"$f":"IF(SUM($AW416:EL416)<0,0,IF(SUM($AX416:EL416)+EL416>$AW416,$AW416-SUM($AX416:EL416),EL416))","v":0},{"$f":"IF(SUM($AW416:EM416)<0,0,IF(SUM($AX416:EM416)+EM416>$AW416,$AW416-SUM($AX416:EM416),EM416))","v":0},{"$f":"IF(SUM($AW416:EN416)<0,0,IF(SUM($AX416:EN416)+EN416>$AW416,$AW416-SUM($AX416:EN416),EN416))","v":0},{"$f":"IF(SUM($AW416:EO416)<0,0,IF(SUM($AX416:EO416)+EO416>$AW416,$AW416-SUM($AX416:EO416),EO416))","v":0},{"$f":"IF(SUM($AW416:EP416)<0,0,IF(SUM($AX416:EP416)+EP416>$AW416,$AW416-SUM($AX416:EP416),EP416))","v":0},{"$f":"IF(SUM($AW416:EQ416)<0,0,IF(SUM($AX416:EQ416)+EQ416>$AW416,$AW416-SUM($AX416:EQ416),EQ416))","v":0},{"$f":"IF(SUM($AW416:ER416)<0,0,IF(SUM($AX416:ER416)+ER416>$AW416,$AW416-SUM($AX416:ER416),ER416))","v":0},{"$f":"IF(SUM($AW416:ES416)<0,0,IF(SUM($AX416:ES416)+ES416>$AW416,$AW416-SUM($AX416:ES416),ES416))","v":0}]
[]
[null,"Depreciation:  2007 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL23/$F420","v":0},{"$f":"IF(SUM($AM420:AM420)+AM420>$AL23,$AL23-SUM($AM420:AM420),AM420)","v":0},{"$f":"IF(SUM($AM420:AN420)+AN420>$AL23,$AL23-SUM($AM420:AN420),AN420)","v":0},{"$f":"IF(SUM($AM420:AO420)+AO420>$AL23,$AL23-SUM($AM420:AO420),AO420)","v":0},{"$f":"IF(SUM($AM420:AP420)+AP420>$AL23,$AL23-SUM($AM420:AP420),AP420)","v":0},{"$f":"IF(SUM($AM420:AQ420)+AQ420>$AL23,$AL23-SUM($AM420:AQ420),AQ420)","v":0},{"$f":"IF(SUM($AM420:AR420)+AR420>$AL23,$AL23-SUM($AM420:AR420),AR420)","v":0},{"$f":"IF(SUM($AM420:AS420)+AS420>$AL23,$AL23-SUM($AM420:AS420),AS420)","v":0},{"$f":"IF(SUM($AM420:AT420)+AT420>$AL23,$AL23-SUM($AM420:AT420),AT420)","v":0},{"$f":"IF(SUM($AM420:AU420)+AU420>$AL23,$AL23-SUM($AM420:AU420),AU420)","v":0},{"$f":"$AL36-SUM($I420:$AV420)","v":0.28621376000000004},{"$f":"IF(AW420>0,AW420/(MAX(($F420-COUNT($I420:$AV420))/4,1)),0)","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:AX420)<0,0,IF(SUM($AX420:AX420)+AX420>$AW420,$AW420-SUM($AX420:AX420),AX420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:AY420)<0,0,IF(SUM($AX420:AY420)+AY420>$AW420,$AW420-SUM($AX420:AY420),AY420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:AZ420)<0,0,IF(SUM($AX420:AZ420)+AZ420>$AW420,$AW420-SUM($AX420:AZ420),AZ420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BA420)<0,0,IF(SUM($AX420:BA420)+BA420>$AW420,$AW420-SUM($AX420:BA420),BA420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BB420)<0,0,IF(SUM($AX420:BB420)+BB420>$AW420,$AW420-SUM($AX420:BB420),BB420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BC420)<0,0,IF(SUM($AX420:BC420)+BC420>$AW420,$AW420-SUM($AX420:BC420),BC420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BD420)<0,0,IF(SUM($AX420:BD420)+BD420>$AW420,$AW420-SUM($AX420:BD420),BD420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BE420)<0,0,IF(SUM($AX420:BE420)+BE420>$AW420,$AW420-SUM($AX420:BE420),BE420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BF420)<0,0,IF(SUM($AX420:BF420)+BF420>$AW420,$AW420-SUM($AX420:BF420),BF420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BG420)<0,0,IF(SUM($AX420:BG420)+BG420>$AW420,$AW420-SUM($AX420:BG420),BG420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BH420)<0,0,IF(SUM($AX420:BH420)+BH420>$AW420,$AW420-SUM($AX420:BH420),BH420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BI420)<0,0,IF(SUM($AX420:BI420)+BI420>$AW420,$AW420-SUM($AX420:BI420),BI420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BJ420)<0,0,IF(SUM($AX420:BJ420)+BJ420>$AW420,$AW420-SUM($AX420:BJ420),BJ420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BK420)<0,0,IF(SUM($AX420:BK420)+BK420>$AW420,$AW420-SUM($AX420:BK420),BK420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BL420)<0,0,IF(SUM($AX420:BL420)+BL420>$AW420,$AW420-SUM($AX420:BL420),BL420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BM420)<0,0,IF(SUM($AX420:BM420)+BM420>$AW420,$AW420-SUM($AX420:BM420),BM420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BN420)<0,0,IF(SUM($AX420:BN420)+BN420>$AW420,$AW420-SUM($AX420:BN420),BN420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BO420)<0,0,IF(SUM($AX420:BO420)+BO420>$AW420,$AW420-SUM($AX420:BO420),BO420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BP420)<0,0,IF(SUM($AX420:BP420)+BP420>$AW420,$AW420-SUM($AX420:BP420),BP420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BQ420)<0,0,IF(SUM($AX420:BQ420)+BQ420>$AW420,$AW420-SUM($AX420:BQ420),BQ420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BR420)<0,0,IF(SUM($AX420:BR420)+BR420>$AW420,$AW420-SUM($AX420:BR420),BR420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BS420)<0,0,IF(SUM($AX420:BS420)+BS420>$AW420,$AW420-SUM($AX420:BS420),BS420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BT420)<0,0,IF(SUM($AX420:BT420)+BT420>$AW420,$AW420-SUM($AX420:BT420),BT420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BU420)<0,0,IF(SUM($AX420:BU420)+BU420>$AW420,$AW420-SUM($AX420:BU420),BU420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BV420)<0,0,IF(SUM($AX420:BV420)+BV420>$AW420,$AW420-SUM($AX420:BV420),BV420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BW420)<0,0,IF(SUM($AX420:BW420)+BW420>$AW420,$AW420-SUM($AX420:BW420),BW420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BX420)<0,0,IF(SUM($AX420:BX420)+BX420>$AW420,$AW420-SUM($AX420:BX420),BX420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BY420)<0,0,IF(SUM($AX420:BY420)+BY420>$AW420,$AW420-SUM($AX420:BY420),BY420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:BZ420)<0,0,IF(SUM($AX420:BZ420)+BZ420>$AW420,$AW420-SUM($AX420:BZ420),BZ420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CA420)<0,0,IF(SUM($AX420:CA420)+CA420>$AW420,$AW420-SUM($AX420:CA420),CA420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CB420)<0,0,IF(SUM($AX420:CB420)+CB420>$AW420,$AW420-SUM($AX420:CB420),CB420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CC420)<0,0,IF(SUM($AX420:CC420)+CC420>$AW420,$AW420-SUM($AX420:CC420),CC420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CD420)<0,0,IF(SUM($AX420:CD420)+CD420>$AW420,$AW420-SUM($AX420:CD420),CD420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CE420)<0,0,IF(SUM($AX420:CE420)+CE420>$AW420,$AW420-SUM($AX420:CE420),CE420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CF420)<0,0,IF(SUM($AX420:CF420)+CF420>$AW420,$AW420-SUM($AX420:CF420),CF420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CG420)<0,0,IF(SUM($AX420:CG420)+CG420>$AW420,$AW420-SUM($AX420:CG420),CG420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CH420)<0,0,IF(SUM($AX420:CH420)+CH420>$AW420,$AW420-SUM($AX420:CH420),CH420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CI420)<0,0,IF(SUM($AX420:CI420)+CI420>$AW420,$AW420-SUM($AX420:CI420),CI420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CJ420)<0,0,IF(SUM($AX420:CJ420)+CJ420>$AW420,$AW420-SUM($AX420:CJ420),CJ420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CK420)<0,0,IF(SUM($AX420:CK420)+CK420>$AW420,$AW420-SUM($AX420:CK420),CK420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CL420)<0,0,IF(SUM($AX420:CL420)+CL420>$AW420,$AW420-SUM($AX420:CL420),CL420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CM420)<0,0,IF(SUM($AX420:CM420)+CM420>$AW420,$AW420-SUM($AX420:CM420),CM420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CN420)<0,0,IF(SUM($AX420:CN420)+CN420>$AW420,$AW420-SUM($AX420:CN420),CN420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CO420)<0,0,IF(SUM($AX420:CO420)+CO420>$AW420,$AW420-SUM($AX420:CO420),CO420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CP420)<0,0,IF(SUM($AX420:CP420)+CP420>$AW420,$AW420-SUM($AX420:CP420),CP420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CQ420)<0,0,IF(SUM($AX420:CQ420)+CQ420>$AW420,$AW420-SUM($AX420:CQ420),CQ420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CR420)<0,0,IF(SUM($AX420:CR420)+CR420>$AW420,$AW420-SUM($AX420:CR420),CR420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CS420)<0,0,IF(SUM($AX420:CS420)+CS420>$AW420,$AW420-SUM($AX420:CS420),CS420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CT420)<0,0,IF(SUM($AX420:CT420)+CT420>$AW420,$AW420-SUM($AX420:CT420),CT420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CU420)<0,0,IF(SUM($AX420:CU420)+CU420>$AW420,$AW420-SUM($AX420:CU420),CU420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CV420)<0,0,IF(SUM($AX420:CV420)+CV420>$AW420,$AW420-SUM($AX420:CV420),CV420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CW420)<0,0,IF(SUM($AX420:CW420)+CW420>$AW420,$AW420-SUM($AX420:CW420),CW420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CX420)<0,0,IF(SUM($AX420:CX420)+CX420>$AW420,$AW420-SUM($AX420:CX420),CX420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CY420)<0,0,IF(SUM($AX420:CY420)+CY420>$AW420,$AW420-SUM($AX420:CY420),CY420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:CZ420)<0,0,IF(SUM($AX420:CZ420)+CZ420>$AW420,$AW420-SUM($AX420:CZ420),CZ420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DA420)<0,0,IF(SUM($AX420:DA420)+DA420>$AW420,$AW420-SUM($AX420:DA420),DA420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DB420)<0,0,IF(SUM($AX420:DB420)+DB420>$AW420,$AW420-SUM($AX420:DB420),DB420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DC420)<0,0,IF(SUM($AX420:DC420)+DC420>$AW420,$AW420-SUM($AX420:DC420),DC420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DD420)<0,0,IF(SUM($AX420:DD420)+DD420>$AW420,$AW420-SUM($AX420:DD420),DD420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DE420)<0,0,IF(SUM($AX420:DE420)+DE420>$AW420,$AW420-SUM($AX420:DE420),DE420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DF420)<0,0,IF(SUM($AX420:DF420)+DF420>$AW420,$AW420-SUM($AX420:DF420),DF420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DG420)<0,0,IF(SUM($AX420:DG420)+DG420>$AW420,$AW420-SUM($AX420:DG420),DG420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DH420)<0,0,IF(SUM($AX420:DH420)+DH420>$AW420,$AW420-SUM($AX420:DH420),DH420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DI420)<0,0,IF(SUM($AX420:DI420)+DI420>$AW420,$AW420-SUM($AX420:DI420),DI420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DJ420)<0,0,IF(SUM($AX420:DJ420)+DJ420>$AW420,$AW420-SUM($AX420:DJ420),DJ420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DK420)<0,0,IF(SUM($AX420:DK420)+DK420>$AW420,$AW420-SUM($AX420:DK420),DK420))","v":4.2402038518518526E-3},{"$f":"IF(SUM($AW420:DL420)<0,0,IF(SUM($AX420:DL420)+DL420>$AW420,$AW420-SUM($AX420:DL420),DL420))","v":2.1201019259254883E-3},{"$f":"IF(SUM($AW420:DM420)<0,0,IF(SUM($AX420:DM420)+DM420>$AW420,$AW420-SUM($AX420:DM420),DM420))","v":0},{"$f":"IF(SUM($AW420:DN420)<0,0,IF(SUM($AX420:DN420)+DN420>$AW420,$AW420-SUM($AX420:DN420),DN420))","v":0},{"$f":"IF(SUM($AW420:DO420)<0,0,IF(SUM($AX420:DO420)+DO420>$AW420,$AW420-SUM($AX420:DO420),DO420))","v":0},{"$f":"IF(SUM($AW420:DP420)<0,0,IF(SUM($AX420:DP420)+DP420>$AW420,$AW420-SUM($AX420:DP420),DP420))","v":0},{"$f":"IF(SUM($AW420:DQ420)<0,0,IF(SUM($AX420:DQ420)+DQ420>$AW420,$AW420-SUM($AX420:DQ420),DQ420))","v":0},{"$f":"IF(SUM($AW420:DR420)<0,0,IF(SUM($AX420:DR420)+DR420>$AW420,$AW420-SUM($AX420:DR420),DR420))","v":0},{"$f":"IF(SUM($AW420:DS420)<0,0,IF(SUM($AX420:DS420)+DS420>$AW420,$AW420-SUM($AX420:DS420),DS420))","v":0},{"$f":"IF(SUM($AW420:DT420)<0,0,IF(SUM($AX420:DT420)+DT420>$AW420,$AW420-SUM($AX420:DT420),DT420))","v":0},{"$f":"IF(SUM($AW420:DU420)<0,0,IF(SUM($AX420:DU420)+DU420>$AW420,$AW420-SUM($AX420:DU420),DU420))","v":0},{"$f":"IF(SUM($AW420:DV420)<0,0,IF(SUM($AX420:DV420)+DV420>$AW420,$AW420-SUM($AX420:DV420),DV420))","v":0},{"$f":"IF(SUM($AW420:DW420)<0,0,IF(SUM($AX420:DW420)+DW420>$AW420,$AW420-SUM($AX420:DW420),DW420))","v":0},{"$f":"IF(SUM($AW420:DX420)<0,0,IF(SUM($AX420:DX420)+DX420>$AW420,$AW420-SUM($AX420:DX420),DX420))","v":0},{"$f":"IF(SUM($AW420:DY420)<0,0,IF(SUM($AX420:DY420)+DY420>$AW420,$AW420-SUM($AX420:DY420),DY420))","v":0},{"$f":"IF(SUM($AW420:DZ420)<0,0,IF(SUM($AX420:DZ420)+DZ420>$AW420,$AW420-SUM($AX420:DZ420),DZ420))","v":0},{"$f":"IF(SUM($AW420:EA420)<0,0,IF(SUM($AX420:EA420)+EA420>$AW420,$AW420-SUM($AX420:EA420),EA420))","v":0},{"$f":"IF(SUM($AW420:EB420)<0,0,IF(SUM($AX420:EB420)+EB420>$AW420,$AW420-SUM($AX420:EB420),EB420))","v":0},{"$f":"IF(SUM($AW420:EC420)<0,0,IF(SUM($AX420:EC420)+EC420>$AW420,$AW420-SUM($AX420:EC420),EC420))","v":0},{"$f":"IF(SUM($AW420:ED420)<0,0,IF(SUM($AX420:ED420)+ED420>$AW420,$AW420-SUM($AX420:ED420),ED420))","v":0},{"$f":"IF(SUM($AW420:EE420)<0,0,IF(SUM($AX420:EE420)+EE420>$AW420,$AW420-SUM($AX420:EE420),EE420))","v":0},{"$f":"IF(SUM($AW420:EF420)<0,0,IF(SUM($AX420:EF420)+EF420>$AW420,$AW420-SUM($AX420:EF420),EF420))","v":0},{"$f":"IF(SUM($AW420:EG420)<0,0,IF(SUM($AX420:EG420)+EG420>$AW420,$AW420-SUM($AX420:EG420),EG420))","v":0},{"$f":"IF(SUM($AW420:EH420)<0,0,IF(SUM($AX420:EH420)+EH420>$AW420,$AW420-SUM($AX420:EH420),EH420))","v":0},{"$f":"IF(SUM($AW420:EI420)<0,0,IF(SUM($AX420:EI420)+EI420>$AW420,$AW420-SUM($AX420:EI420),EI420))","v":0},{"$f":"IF(SUM($AW420:EJ420)<0,0,IF(SUM($AX420:EJ420)+EJ420>$AW420,$AW420-SUM($AX420:EJ420),EJ420))","v":0},{"$f":"IF(SUM($AW420:EK420)<0,0,IF(SUM($AX420:EK420)+EK420>$AW420,$AW420-SUM($AX420:EK420),EK420))","v":0},{"$f":"IF(SUM($AW420:EL420)<0,0,IF(SUM($AX420:EL420)+EL420>$AW420,$AW420-SUM($AX420:EL420),EL420))","v":0},{"$f":"IF(SUM($AW420:EM420)<0,0,IF(SUM($AX420:EM420)+EM420>$AW420,$AW420-SUM($AX420:EM420),EM420))","v":0},{"$f":"IF(SUM($AW420:EN420)<0,0,IF(SUM($AX420:EN420)+EN420>$AW420,$AW420-SUM($AX420:EN420),EN420))","v":0},{"$f":"IF(SUM($AW420:EO420)<0,0,IF(SUM($AX420:EO420)+EO420>$AW420,$AW420-SUM($AX420:EO420),EO420))","v":0},{"$f":"IF(SUM($AW420:EP420)<0,0,IF(SUM($AX420:EP420)+EP420>$AW420,$AW420-SUM($AX420:EP420),EP420))","v":0},{"$f":"IF(SUM($AW420:EQ420)<0,0,IF(SUM($AX420:EQ420)+EQ420>$AW420,$AW420-SUM($AX420:EQ420),EQ420))","v":0},{"$f":"IF(SUM($AW420:ER420)<0,0,IF(SUM($AX420:ER420)+ER420>$AW420,$AW420-SUM($AX420:ER420),ER420))","v":0},{"$f":"IF(SUM($AW420:ES420)<0,0,IF(SUM($AX420:ES420)+ES420>$AW420,$AW420-SUM($AX420:ES420),ES420))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AM421:AM421)+AM421>$AL24,$AL24-SUM($AM421:AM421),AM421)","v":0},{"$f":"IF(SUM($AM421:AN421)+AN421>$AL24,$AL24-SUM($AM421:AN421),AN421)","v":0},{"$f":"IF(SUM($AM421:AO421)+AO421>$AL24,$AL24-SUM($AM421:AO421),AO421)","v":0},{"$f":"IF(SUM($AM421:AP421)+AP421>$AL24,$AL24-SUM($AM421:AP421),AP421)","v":0},{"$f":"IF(SUM($AM421:AQ421)+AQ421>$AL24,$AL24-SUM($AM421:AQ421),AQ421)","v":0},{"$f":"IF(SUM($AM421:AR421)+AR421>$AL24,$AL24-SUM($AM421:AR421),AR421)","v":0},{"$f":"IF(SUM($AM421:AS421)+AS421>$AL24,$AL24-SUM($AM421:AS421),AS421)","v":0},{"$f":"IF(SUM($AM421:AT421)+AT421>$AL24,$AL24-SUM($AM421:AT421),AT421)","v":0},{"$f":"IF(SUM($AM421:AU421)+AU421>$AL24,$AL24-SUM($AM421:AU421),AU421)","v":0},0,0,{"$f":"IF(SUM($AW421:AX421)<0,0,IF(SUM($AX421:AX421)+AX421>$AW421,$AW421-SUM($AX421:AX421),AX421))","v":0},{"$f":"IF(SUM($AW421:AY421)<0,0,IF(SUM($AX421:AY421)+AY421>$AW421,$AW421-SUM($AX421:AY421),AY421))","v":0},{"$f":"IF(SUM($AW421:AZ421)<0,0,IF(SUM($AX421:AZ421)+AZ421>$AW421,$AW421-SUM($AX421:AZ421),AZ421))","v":0},{"$f":"IF(SUM($AW421:BA421)<0,0,IF(SUM($AX421:BA421)+BA421>$AW421,$AW421-SUM($AX421:BA421),BA421))","v":0},{"$f":"IF(SUM($AW421:BB421)<0,0,IF(SUM($AX421:BB421)+BB421>$AW421,$AW421-SUM($AX421:BB421),BB421))","v":0},{"$f":"IF(SUM($AW421:BC421)<0,0,IF(SUM($AX421:BC421)+BC421>$AW421,$AW421-SUM($AX421:BC421),BC421))","v":0},{"$f":"IF(SUM($AW421:BD421)<0,0,IF(SUM($AX421:BD421)+BD421>$AW421,$AW421-SUM($AX421:BD421),BD421))","v":0},{"$f":"IF(SUM($AW421:BE421)<0,0,IF(SUM($AX421:BE421)+BE421>$AW421,$AW421-SUM($AX421:BE421),BE421))","v":0},{"$f":"IF(SUM($AW421:BF421)<0,0,IF(SUM($AX421:BF421)+BF421>$AW421,$AW421-SUM($AX421:BF421),BF421))","v":0},{"$f":"IF(SUM($AW421:BG421)<0,0,IF(SUM($AX421:BG421)+BG421>$AW421,$AW421-SUM($AX421:BG421),BG421))","v":0},{"$f":"IF(SUM($AW421:BH421)<0,0,IF(SUM($AX421:BH421)+BH421>$AW421,$AW421-SUM($AX421:BH421),BH421))","v":0},{"$f":"IF(SUM($AW421:BI421)<0,0,IF(SUM($AX421:BI421)+BI421>$AW421,$AW421-SUM($AX421:BI421),BI421))","v":0},{"$f":"IF(SUM($AW421:BJ421)<0,0,IF(SUM($AX421:BJ421)+BJ421>$AW421,$AW421-SUM($AX421:BJ421),BJ421))","v":0},{"$f":"IF(SUM($AW421:BK421)<0,0,IF(SUM($AX421:BK421)+BK421>$AW421,$AW421-SUM($AX421:BK421),BK421))","v":0},{"$f":"IF(SUM($AW421:BL421)<0,0,IF(SUM($AX421:BL421)+BL421>$AW421,$AW421-SUM($AX421:BL421),BL421))","v":0},{"$f":"IF(SUM($AW421:BM421)<0,0,IF(SUM($AX421:BM421)+BM421>$AW421,$AW421-SUM($AX421:BM421),BM421))","v":0},{"$f":"IF(SUM($AW421:BN421)<0,0,IF(SUM($AX421:BN421)+BN421>$AW421,$AW421-SUM($AX421:BN421),BN421))","v":0},{"$f":"IF(SUM($AW421:BO421)<0,0,IF(SUM($AX421:BO421)+BO421>$AW421,$AW421-SUM($AX421:BO421),BO421))","v":0},{"$f":"IF(SUM($AW421:BP421)<0,0,IF(SUM($AX421:BP421)+BP421>$AW421,$AW421-SUM($AX421:BP421),BP421))","v":0},{"$f":"IF(SUM($AW421:BQ421)<0,0,IF(SUM($AX421:BQ421)+BQ421>$AW421,$AW421-SUM($AX421:BQ421),BQ421))","v":0},{"$f":"IF(SUM($AW421:BR421)<0,0,IF(SUM($AX421:BR421)+BR421>$AW421,$AW421-SUM($AX421:BR421),BR421))","v":0},{"$f":"IF(SUM($AW421:BS421)<0,0,IF(SUM($AX421:BS421)+BS421>$AW421,$AW421-SUM($AX421:BS421),BS421))","v":0},{"$f":"IF(SUM($AW421:BT421)<0,0,IF(SUM($AX421:BT421)+BT421>$AW421,$AW421-SUM($AX421:BT421),BT421))","v":0},{"$f":"IF(SUM($AW421:BU421)<0,0,IF(SUM($AX421:BU421)+BU421>$AW421,$AW421-SUM($AX421:BU421),BU421))","v":0},{"$f":"IF(SUM($AW421:BV421)<0,0,IF(SUM($AX421:BV421)+BV421>$AW421,$AW421-SUM($AX421:BV421),BV421))","v":0},{"$f":"IF(SUM($AW421:BW421)<0,0,IF(SUM($AX421:BW421)+BW421>$AW421,$AW421-SUM($AX421:BW421),BW421))","v":0},{"$f":"IF(SUM($AW421:BX421)<0,0,IF(SUM($AX421:BX421)+BX421>$AW421,$AW421-SUM($AX421:BX421),BX421))","v":0},{"$f":"IF(SUM($AW421:BY421)<0,0,IF(SUM($AX421:BY421)+BY421>$AW421,$AW421-SUM($AX421:BY421),BY421))","v":0},{"$f":"IF(SUM($AW421:BZ421)<0,0,IF(SUM($AX421:BZ421)+BZ421>$AW421,$AW421-SUM($AX421:BZ421),BZ421))","v":0},{"$f":"IF(SUM($AW421:CA421)<0,0,IF(SUM($AX421:CA421)+CA421>$AW421,$AW421-SUM($AX421:CA421),CA421))","v":0},{"$f":"IF(SUM($AW421:CB421)<0,0,IF(SUM($AX421:CB421)+CB421>$AW421,$AW421-SUM($AX421:CB421),CB421))","v":0},{"$f":"IF(SUM($AW421:CC421)<0,0,IF(SUM($AX421:CC421)+CC421>$AW421,$AW421-SUM($AX421:CC421),CC421))","v":0},{"$f":"IF(SUM($AW421:CD421)<0,0,IF(SUM($AX421:CD421)+CD421>$AW421,$AW421-SUM($AX421:CD421),CD421))","v":0},{"$f":"IF(SUM($AW421:CE421)<0,0,IF(SUM($AX421:CE421)+CE421>$AW421,$AW421-SUM($AX421:CE421),CE421))","v":0},{"$f":"IF(SUM($AW421:CF421)<0,0,IF(SUM($AX421:CF421)+CF421>$AW421,$AW421-SUM($AX421:CF421),CF421))","v":0},{"$f":"IF(SUM($AW421:CG421)<0,0,IF(SUM($AX421:CG421)+CG421>$AW421,$AW421-SUM($AX421:CG421),CG421))","v":0},{"$f":"IF(SUM($AW421:CH421)<0,0,IF(SUM($AX421:CH421)+CH421>$AW421,$AW421-SUM($AX421:CH421),CH421))","v":0},{"$f":"IF(SUM($AW421:CI421)<0,0,IF(SUM($AX421:CI421)+CI421>$AW421,$AW421-SUM($AX421:CI421),CI421))","v":0},{"$f":"IF(SUM($AW421:CJ421)<0,0,IF(SUM($AX421:CJ421)+CJ421>$AW421,$AW421-SUM($AX421:CJ421),CJ421))","v":0},{"$f":"IF(SUM($AW421:CK421)<0,0,IF(SUM($AX421:CK421)+CK421>$AW421,$AW421-SUM($AX421:CK421),CK421))","v":0},{"$f":"IF(SUM($AW421:CL421)<0,0,IF(SUM($AX421:CL421)+CL421>$AW421,$AW421-SUM($AX421:CL421),CL421))","v":0},{"$f":"IF(SUM($AW421:CM421)<0,0,IF(SUM($AX421:CM421)+CM421>$AW421,$AW421-SUM($AX421:CM421),CM421))","v":0},{"$f":"IF(SUM($AW421:CN421)<0,0,IF(SUM($AX421:CN421)+CN421>$AW421,$AW421-SUM($AX421:CN421),CN421))","v":0},{"$f":"IF(SUM($AW421:CO421)<0,0,IF(SUM($AX421:CO421)+CO421>$AW421,$AW421-SUM($AX421:CO421),CO421))","v":0},{"$f":"IF(SUM($AW421:CP421)<0,0,IF(SUM($AX421:CP421)+CP421>$AW421,$AW421-SUM($AX421:CP421),CP421))","v":0},{"$f":"IF(SUM($AW421:CQ421)<0,0,IF(SUM($AX421:CQ421)+CQ421>$AW421,$AW421-SUM($AX421:CQ421),CQ421))","v":0},{"$f":"IF(SUM($AW421:CR421)<0,0,IF(SUM($AX421:CR421)+CR421>$AW421,$AW421-SUM($AX421:CR421),CR421))","v":0},{"$f":"IF(SUM($AW421:CS421)<0,0,IF(SUM($AX421:CS421)+CS421>$AW421,$AW421-SUM($AX421:CS421),CS421))","v":0},{"$f":"IF(SUM($AW421:CT421)<0,0,IF(SUM($AX421:CT421)+CT421>$AW421,$AW421-SUM($AX421:CT421),CT421))","v":0},{"$f":"IF(SUM($AW421:CU421)<0,0,IF(SUM($AX421:CU421)+CU421>$AW421,$AW421-SUM($AX421:CU421),CU421))","v":0},{"$f":"IF(SUM($AW421:CV421)<0,0,IF(SUM($AX421:CV421)+CV421>$AW421,$AW421-SUM($AX421:CV421),CV421))","v":0},{"$f":"IF(SUM($AW421:CW421)<0,0,IF(SUM($AX421:CW421)+CW421>$AW421,$AW421-SUM($AX421:CW421),CW421))","v":0},{"$f":"IF(SUM($AW421:CX421)<0,0,IF(SUM($AX421:CX421)+CX421>$AW421,$AW421-SUM($AX421:CX421),CX421))","v":0},{"$f":"IF(SUM($AW421:CY421)<0,0,IF(SUM($AX421:CY421)+CY421>$AW421,$AW421-SUM($AX421:CY421),CY421))","v":0},{"$f":"IF(SUM($AW421:CZ421)<0,0,IF(SUM($AX421:CZ421)+CZ421>$AW421,$AW421-SUM($AX421:CZ421),CZ421))","v":0},{"$f":"IF(SUM($AW421:DA421)<0,0,IF(SUM($AX421:DA421)+DA421>$AW421,$AW421-SUM($AX421:DA421),DA421))","v":0},{"$f":"IF(SUM($AW421:DB421)<0,0,IF(SUM($AX421:DB421)+DB421>$AW421,$AW421-SUM($AX421:DB421),DB421))","v":0},{"$f":"IF(SUM($AW421:DC421)<0,0,IF(SUM($AX421:DC421)+DC421>$AW421,$AW421-SUM($AX421:DC421),DC421))","v":0},{"$f":"IF(SUM($AW421:DD421)<0,0,IF(SUM($AX421:DD421)+DD421>$AW421,$AW421-SUM($AX421:DD421),DD421))","v":0},{"$f":"IF(SUM($AW421:DE421)<0,0,IF(SUM($AX421:DE421)+DE421>$AW421,$AW421-SUM($AX421:DE421),DE421))","v":0},{"$f":"IF(SUM($AW421:DF421)<0,0,IF(SUM($AX421:DF421)+DF421>$AW421,$AW421-SUM($AX421:DF421),DF421))","v":0},{"$f":"IF(SUM($AW421:DG421)<0,0,IF(SUM($AX421:DG421)+DG421>$AW421,$AW421-SUM($AX421:DG421),DG421))","v":0},{"$f":"IF(SUM($AW421:DH421)<0,0,IF(SUM($AX421:DH421)+DH421>$AW421,$AW421-SUM($AX421:DH421),DH421))","v":0},{"$f":"IF(SUM($AW421:DI421)<0,0,IF(SUM($AX421:DI421)+DI421>$AW421,$AW421-SUM($AX421:DI421),DI421))","v":0},{"$f":"IF(SUM($AW421:DJ421)<0,0,IF(SUM($AX421:DJ421)+DJ421>$AW421,$AW421-SUM($AX421:DJ421),DJ421))","v":0},{"$f":"IF(SUM($AW421:DK421)<0,0,IF(SUM($AX421:DK421)+DK421>$AW421,$AW421-SUM($AX421:DK421),DK421))","v":0},{"$f":"IF(SUM($AW421:DL421)<0,0,IF(SUM($AX421:DL421)+DL421>$AW421,$AW421-SUM($AX421:DL421),DL421))","v":0},{"$f":"IF(SUM($AW421:DM421)<0,0,IF(SUM($AX421:DM421)+DM421>$AW421,$AW421-SUM($AX421:DM421),DM421))","v":0},{"$f":"IF(SUM($AW421:DN421)<0,0,IF(SUM($AX421:DN421)+DN421>$AW421,$AW421-SUM($AX421:DN421),DN421))","v":0},{"$f":"IF(SUM($AW421:DO421)<0,0,IF(SUM($AX421:DO421)+DO421>$AW421,$AW421-SUM($AX421:DO421),DO421))","v":0},{"$f":"IF(SUM($AW421:DP421)<0,0,IF(SUM($AX421:DP421)+DP421>$AW421,$AW421-SUM($AX421:DP421),DP421))","v":0},{"$f":"IF(SUM($AW421:DQ421)<0,0,IF(SUM($AX421:DQ421)+DQ421>$AW421,$AW421-SUM($AX421:DQ421),DQ421))","v":0},{"$f":"IF(SUM($AW421:DR421)<0,0,IF(SUM($AX421:DR421)+DR421>$AW421,$AW421-SUM($AX421:DR421),DR421))","v":0},{"$f":"IF(SUM($AW421:DS421)<0,0,IF(SUM($AX421:DS421)+DS421>$AW421,$AW421-SUM($AX421:DS421),DS421))","v":0},{"$f":"IF(SUM($AW421:DT421)<0,0,IF(SUM($AX421:DT421)+DT421>$AW421,$AW421-SUM($AX421:DT421),DT421))","v":0},{"$f":"IF(SUM($AW421:DU421)<0,0,IF(SUM($AX421:DU421)+DU421>$AW421,$AW421-SUM($AX421:DU421),DU421))","v":0},{"$f":"IF(SUM($AW421:DV421)<0,0,IF(SUM($AX421:DV421)+DV421>$AW421,$AW421-SUM($AX421:DV421),DV421))","v":0},{"$f":"IF(SUM($AW421:DW421)<0,0,IF(SUM($AX421:DW421)+DW421>$AW421,$AW421-SUM($AX421:DW421),DW421))","v":0},{"$f":"IF(SUM($AW421:DX421)<0,0,IF(SUM($AX421:DX421)+DX421>$AW421,$AW421-SUM($AX421:DX421),DX421))","v":0},{"$f":"IF(SUM($AW421:DY421)<0,0,IF(SUM($AX421:DY421)+DY421>$AW421,$AW421-SUM($AX421:DY421),DY421))","v":0},{"$f":"IF(SUM($AW421:DZ421)<0,0,IF(SUM($AX421:DZ421)+DZ421>$AW421,$AW421-SUM($AX421:DZ421),DZ421))","v":0},{"$f":"IF(SUM($AW421:EA421)<0,0,IF(SUM($AX421:EA421)+EA421>$AW421,$AW421-SUM($AX421:EA421),EA421))","v":0},{"$f":"IF(SUM($AW421:EB421)<0,0,IF(SUM($AX421:EB421)+EB421>$AW421,$AW421-SUM($AX421:EB421),EB421))","v":0},{"$f":"IF(SUM($AW421:EC421)<0,0,IF(SUM($AX421:EC421)+EC421>$AW421,$AW421-SUM($AX421:EC421),EC421))","v":0},{"$f":"IF(SUM($AW421:ED421)<0,0,IF(SUM($AX421:ED421)+ED421>$AW421,$AW421-SUM($AX421:ED421),ED421))","v":0},{"$f":"IF(SUM($AW421:EE421)<0,0,IF(SUM($AX421:EE421)+EE421>$AW421,$AW421-SUM($AX421:EE421),EE421))","v":0},{"$f":"IF(SUM($AW421:EF421)<0,0,IF(SUM($AX421:EF421)+EF421>$AW421,$AW421-SUM($AX421:EF421),EF421))","v":0},{"$f":"IF(SUM($AW421:EG421)<0,0,IF(SUM($AX421:EG421)+EG421>$AW421,$AW421-SUM($AX421:EG421),EG421))","v":0},{"$f":"IF(SUM($AW421:EH421)<0,0,IF(SUM($AX421:EH421)+EH421>$AW421,$AW421-SUM($AX421:EH421),EH421))","v":0},{"$f":"IF(SUM($AW421:EI421)<0,0,IF(SUM($AX421:EI421)+EI421>$AW421,$AW421-SUM($AX421:EI421),EI421))","v":0},{"$f":"IF(SUM($AW421:EJ421)<0,0,IF(SUM($AX421:EJ421)+EJ421>$AW421,$AW421-SUM($AX421:EJ421),EJ421))","v":0},{"$f":"IF(SUM($AW421:EK421)<0,0,IF(SUM($AX421:EK421)+EK421>$AW421,$AW421-SUM($AX421:EK421),EK421))","v":0},{"$f":"IF(SUM($AW421:EL421)<0,0,IF(SUM($AX421:EL421)+EL421>$AW421,$AW421-SUM($AX421:EL421),EL421))","v":0},{"$f":"IF(SUM($AW421:EM421)<0,0,IF(SUM($AX421:EM421)+EM421>$AW421,$AW421-SUM($AX421:EM421),EM421))","v":0},{"$f":"IF(SUM($AW421:EN421)<0,0,IF(SUM($AX421:EN421)+EN421>$AW421,$AW421-SUM($AX421:EN421),EN421))","v":0},{"$f":"IF(SUM($AW421:EO421)<0,0,IF(SUM($AX421:EO421)+EO421>$AW421,$AW421-SUM($AX421:EO421),EO421))","v":0},{"$f":"IF(SUM($AW421:EP421)<0,0,IF(SUM($AX421:EP421)+EP421>$AW421,$AW421-SUM($AX421:EP421),EP421))","v":0},{"$f":"IF(SUM($AW421:EQ421)<0,0,IF(SUM($AX421:EQ421)+EQ421>$AW421,$AW421-SUM($AX421:EQ421),EQ421))","v":0},{"$f":"IF(SUM($AW421:ER421)<0,0,IF(SUM($AX421:ER421)+ER421>$AW421,$AW421-SUM($AX421:ER421),ER421))","v":0},{"$f":"IF(SUM($AW421:ES421)<0,0,IF(SUM($AX421:ES421)+ES421>$AW421,$AW421-SUM($AX421:ES421),ES421))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6510058528516016E-3,{"$f":"IF(SUM($AM422:AM422)+AM422>$AL25,$AL25-SUM($AM422:AM422),AM422)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AM422:AN422)+AN422>$AL25,$AL25-SUM($AM422:AN422),AN422)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AM422:AO422)+AO422>$AL25,$AL25-SUM($AM422:AO422),AO422)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AM422:AP422)+AP422>$AL25,$AL25-SUM($AM422:AP422),AP422)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AM422:AQ422)+AQ422>$AL25,$AL25-SUM($AM422:AQ422),AQ422)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AM422:AR422)+AR422>$AL25,$AL25-SUM($AM422:AR422),AR422)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AM422:AS422)+AS422>$AL25,$AL25-SUM($AM422:AS422),AS422)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AM422:AT422)+AT422>$AL25,$AL25-SUM($AM422:AT422),AT422)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AM422:AU422)+AU422>$AL25,$AL25-SUM($AM422:AU422),AU422)","v":7.6510058528516016E-3},0.10644016147148398,3.8705513262357813E-3,{"$f":"IF(SUM($AW422:AX422)<0,0,IF(SUM($AX422:AX422)+AX422>$AW422,$AW422-SUM($AX422:AX422),AX422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:AY422)<0,0,IF(SUM($AX422:AY422)+AY422>$AW422,$AW422-SUM($AX422:AY422),AY422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:AZ422)<0,0,IF(SUM($AX422:AZ422)+AZ422>$AW422,$AW422-SUM($AX422:AZ422),AZ422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BA422)<0,0,IF(SUM($AX422:BA422)+BA422>$AW422,$AW422-SUM($AX422:BA422),BA422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BB422)<0,0,IF(SUM($AX422:BB422)+BB422>$AW422,$AW422-SUM($AX422:BB422),BB422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BC422)<0,0,IF(SUM($AX422:BC422)+BC422>$AW422,$AW422-SUM($AX422:BC422),BC422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BD422)<0,0,IF(SUM($AX422:BD422)+BD422>$AW422,$AW422-SUM($AX422:BD422),BD422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BE422)<0,0,IF(SUM($AX422:BE422)+BE422>$AW422,$AW422-SUM($AX422:BE422),BE422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BF422)<0,0,IF(SUM($AX422:BF422)+BF422>$AW422,$AW422-SUM($AX422:BF422),BF422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BG422)<0,0,IF(SUM($AX422:BG422)+BG422>$AW422,$AW422-SUM($AX422:BG422),BG422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BH422)<0,0,IF(SUM($AX422:BH422)+BH422>$AW422,$AW422-SUM($AX422:BH422),BH422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BI422)<0,0,IF(SUM($AX422:BI422)+BI422>$AW422,$AW422-SUM($AX422:BI422),BI422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BJ422)<0,0,IF(SUM($AX422:BJ422)+BJ422>$AW422,$AW422-SUM($AX422:BJ422),BJ422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BK422)<0,0,IF(SUM($AX422:BK422)+BK422>$AW422,$AW422-SUM($AX422:BK422),BK422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BL422)<0,0,IF(SUM($AX422:BL422)+BL422>$AW422,$AW422-SUM($AX422:BL422),BL422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BM422)<0,0,IF(SUM($AX422:BM422)+BM422>$AW422,$AW422-SUM($AX422:BM422),BM422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BN422)<0,0,IF(SUM($AX422:BN422)+BN422>$AW422,$AW422-SUM($AX422:BN422),BN422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BO422)<0,0,IF(SUM($AX422:BO422)+BO422>$AW422,$AW422-SUM($AX422:BO422),BO422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BP422)<0,0,IF(SUM($AX422:BP422)+BP422>$AW422,$AW422-SUM($AX422:BP422),BP422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BQ422)<0,0,IF(SUM($AX422:BQ422)+BQ422>$AW422,$AW422-SUM($AX422:BQ422),BQ422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BR422)<0,0,IF(SUM($AX422:BR422)+BR422>$AW422,$AW422-SUM($AX422:BR422),BR422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BS422)<0,0,IF(SUM($AX422:BS422)+BS422>$AW422,$AW422-SUM($AX422:BS422),BS422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BT422)<0,0,IF(SUM($AX422:BT422)+BT422>$AW422,$AW422-SUM($AX422:BT422),BT422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BU422)<0,0,IF(SUM($AX422:BU422)+BU422>$AW422,$AW422-SUM($AX422:BU422),BU422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BV422)<0,0,IF(SUM($AX422:BV422)+BV422>$AW422,$AW422-SUM($AX422:BV422),BV422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BW422)<0,0,IF(SUM($AX422:BW422)+BW422>$AW422,$AW422-SUM($AX422:BW422),BW422))","v":3.8705513262357813E-3},{"$f":"IF(SUM($AW422:BX422)<0,0,IF(SUM($AX422:BX422)+BX422>$AW422,$AW422-SUM($AX422:BX422),BX422))","v":1.9352756631178109E-3},{"$f":"IF(SUM($AW422:BY422)<0,0,IF(SUM($AX422:BY422)+BY422>$AW422,$AW422-SUM($AX422:BY422),BY422))","v":0},{"$f":"IF(SUM($AW422:BZ422)<0,0,IF(SUM($AX422:BZ422)+BZ422>$AW422,$AW422-SUM($AX422:BZ422),BZ422))","v":0},{"$f":"IF(SUM($AW422:CA422)<0,0,IF(SUM($AX422:CA422)+CA422>$AW422,$AW422-SUM($AX422:CA422),CA422))","v":0},{"$f":"IF(SUM($AW422:CB422)<0,0,IF(SUM($AX422:CB422)+CB422>$AW422,$AW422-SUM($AX422:CB422),CB422))","v":0},{"$f":"IF(SUM($AW422:CC422)<0,0,IF(SUM($AX422:CC422)+CC422>$AW422,$AW422-SUM($AX422:CC422),CC422))","v":0},{"$f":"IF(SUM($AW422:CD422)<0,0,IF(SUM($AX422:CD422)+CD422>$AW422,$AW422-SUM($AX422:CD422),CD422))","v":0},{"$f":"IF(SUM($AW422:CE422)<0,0,IF(SUM($AX422:CE422)+CE422>$AW422,$AW422-SUM($AX422:CE422),CE422))","v":0},{"$f":"IF(SUM($AW422:CF422)<0,0,IF(SUM($AX422:CF422)+CF422>$AW422,$AW422-SUM($AX422:CF422),CF422))","v":0},{"$f":"IF(SUM($AW422:CG422)<0,0,IF(SUM($AX422:CG422)+CG422>$AW422,$AW422-SUM($AX422:CG422),CG422))","v":0},{"$f":"IF(SUM($AW422:CH422)<0,0,IF(SUM($AX422:CH422)+CH422>$AW422,$AW422-SUM($AX422:CH422),CH422))","v":0},{"$f":"IF(SUM($AW422:CI422)<0,0,IF(SUM($AX422:CI422)+CI422>$AW422,$AW422-SUM($AX422:CI422),CI422))","v":0},{"$f":"IF(SUM($AW422:CJ422)<0,0,IF(SUM($AX422:CJ422)+CJ422>$AW422,$AW422-SUM($AX422:CJ422),CJ422))","v":0},{"$f":"IF(SUM($AW422:CK422)<0,0,IF(SUM($AX422:CK422)+CK422>$AW422,$AW422-SUM($AX422:CK422),CK422))","v":0},{"$f":"IF(SUM($AW422:CL422)<0,0,IF(SUM($AX422:CL422)+CL422>$AW422,$AW422-SUM($AX422:CL422),CL422))","v":0},{"$f":"IF(SUM($AW422:CM422)<0,0,IF(SUM($AX422:CM422)+CM422>$AW422,$AW422-SUM($AX422:CM422),CM422))","v":0},{"$f":"IF(SUM($AW422:CN422)<0,0,IF(SUM($AX422:CN422)+CN422>$AW422,$AW422-SUM($AX422:CN422),CN422))","v":0},{"$f":"IF(SUM($AW422:CO422)<0,0,IF(SUM($AX422:CO422)+CO422>$AW422,$AW422-SUM($AX422:CO422),CO422))","v":0},{"$f":"IF(SUM($AW422:CP422)<0,0,IF(SUM($AX422:CP422)+CP422>$AW422,$AW422-SUM($AX422:CP422),CP422))","v":0},{"$f":"IF(SUM($AW422:CQ422)<0,0,IF(SUM($AX422:CQ422)+CQ422>$AW422,$AW422-SUM($AX422:CQ422),CQ422))","v":0},{"$f":"IF(SUM($AW422:CR422)<0,0,IF(SUM($AX422:CR422)+CR422>$AW422,$AW422-SUM($AX422:CR422),CR422))","v":0},{"$f":"IF(SUM($AW422:CS422)<0,0,IF(SUM($AX422:CS422)+CS422>$AW422,$AW422-SUM($AX422:CS422),CS422))","v":0},{"$f":"IF(SUM($AW422:CT422)<0,0,IF(SUM($AX422:CT422)+CT422>$AW422,$AW422-SUM($AX422:CT422),CT422))","v":0},{"$f":"IF(SUM($AW422:CU422)<0,0,IF(SUM($AX422:CU422)+CU422>$AW422,$AW422-SUM($AX422:CU422),CU422))","v":0},{"$f":"IF(SUM($AW422:CV422)<0,0,IF(SUM($AX422:CV422)+CV422>$AW422,$AW422-SUM($AX422:CV422),CV422))","v":0},{"$f":"IF(SUM($AW422:CW422)<0,0,IF(SUM($AX422:CW422)+CW422>$AW422,$AW422-SUM($AX422:CW422),CW422))","v":0},{"$f":"IF(SUM($AW422:CX422)<0,0,IF(SUM($AX422:CX422)+CX422>$AW422,$AW422-SUM($AX422:CX422),CX422))","v":0},{"$f":"IF(SUM($AW422:CY422)<0,0,IF(SUM($AX422:CY422)+CY422>$AW422,$AW422-SUM($AX422:CY422),CY422))","v":0},{"$f":"IF(SUM($AW422:CZ422)<0,0,IF(SUM($AX422:CZ422)+CZ422>$AW422,$AW422-SUM($AX422:CZ422),CZ422))","v":0},{"$f":"IF(SUM($AW422:DA422)<0,0,IF(SUM($AX422:DA422)+DA422>$AW422,$AW422-SUM($AX422:DA422),DA422))","v":0},{"$f":"IF(SUM($AW422:DB422)<0,0,IF(SUM($AX422:DB422)+DB422>$AW422,$AW422-SUM($AX422:DB422),DB422))","v":0},{"$f":"IF(SUM($AW422:DC422)<0,0,IF(SUM($AX422:DC422)+DC422>$AW422,$AW422-SUM($AX422:DC422),DC422))","v":0},{"$f":"IF(SUM($AW422:DD422)<0,0,IF(SUM($AX422:DD422)+DD422>$AW422,$AW422-SUM($AX422:DD422),DD422))","v":0},{"$f":"IF(SUM($AW422:DE422)<0,0,IF(SUM($AX422:DE422)+DE422>$AW422,$AW422-SUM($AX422:DE422),DE422))","v":0},{"$f":"IF(SUM($AW422:DF422)<0,0,IF(SUM($AX422:DF422)+DF422>$AW422,$AW422-SUM($AX422:DF422),DF422))","v":0},{"$f":"IF(SUM($AW422:DG422)<0,0,IF(SUM($AX422:DG422)+DG422>$AW422,$AW422-SUM($AX422:DG422),DG422))","v":0},{"$f":"IF(SUM($AW422:DH422)<0,0,IF(SUM($AX422:DH422)+DH422>$AW422,$AW422-SUM($AX422:DH422),DH422))","v":0},{"$f":"IF(SUM($AW422:DI422)<0,0,IF(SUM($AX422:DI422)+DI422>$AW422,$AW422-SUM($AX422:DI422),DI422))","v":0},{"$f":"IF(SUM($AW422:DJ422)<0,0,IF(SUM($AX422:DJ422)+DJ422>$AW422,$AW422-SUM($AX422:DJ422),DJ422))","v":0},{"$f":"IF(SUM($AW422:DK422)<0,0,IF(SUM($AX422:DK422)+DK422>$AW422,$AW422-SUM($AX422:DK422),DK422))","v":0},{"$f":"IF(SUM($AW422:DL422)<0,0,IF(SUM($AX422:DL422)+DL422>$AW422,$AW422-SUM($AX422:DL422),DL422))","v":0},{"$f":"IF(SUM($AW422:DM422)<0,0,IF(SUM($AX422:DM422)+DM422>$AW422,$AW422-SUM($AX422:DM422),DM422))","v":0},{"$f":"IF(SUM($AW422:DN422)<0,0,IF(SUM($AX422:DN422)+DN422>$AW422,$AW422-SUM($AX422:DN422),DN422))","v":0},{"$f":"IF(SUM($AW422:DO422)<0,0,IF(SUM($AX422:DO422)+DO422>$AW422,$AW422-SUM($AX422:DO422),DO422))","v":0},{"$f":"IF(SUM($AW422:DP422)<0,0,IF(SUM($AX422:DP422)+DP422>$AW422,$AW422-SUM($AX422:DP422),DP422))","v":0},{"$f":"IF(SUM($AW422:DQ422)<0,0,IF(SUM($AX422:DQ422)+DQ422>$AW422,$AW422-SUM($AX422:DQ422),DQ422))","v":0},{"$f":"IF(SUM($AW422:DR422)<0,0,IF(SUM($AX422:DR422)+DR422>$AW422,$AW422-SUM($AX422:DR422),DR422))","v":0},{"$f":"IF(SUM($AW422:DS422)<0,0,IF(SUM($AX422:DS422)+DS422>$AW422,$AW422-SUM($AX422:DS422),DS422))","v":0},{"$f":"IF(SUM($AW422:DT422)<0,0,IF(SUM($AX422:DT422)+DT422>$AW422,$AW422-SUM($AX422:DT422),DT422))","v":0},{"$f":"IF(SUM($AW422:DU422)<0,0,IF(SUM($AX422:DU422)+DU422>$AW422,$AW422-SUM($AX422:DU422),DU422))","v":0},{"$f":"IF(SUM($AW422:DV422)<0,0,IF(SUM($AX422:DV422)+DV422>$AW422,$AW422-SUM($AX422:DV422),DV422))","v":0},{"$f":"IF(SUM($AW422:DW422)<0,0,IF(SUM($AX422:DW422)+DW422>$AW422,$AW422-SUM($AX422:DW422),DW422))","v":0},{"$f":"IF(SUM($AW422:DX422)<0,0,IF(SUM($AX422:DX422)+DX422>$AW422,$AW422-SUM($AX422:DX422),DX422))","v":0},{"$f":"IF(SUM($AW422:DY422)<0,0,IF(SUM($AX422:DY422)+DY422>$AW422,$AW422-SUM($AX422:DY422),DY422))","v":0},{"$f":"IF(SUM($AW422:DZ422)<0,0,IF(SUM($AX422:DZ422)+DZ422>$AW422,$AW422-SUM($AX422:DZ422),DZ422))","v":0},{"$f":"IF(SUM($AW422:EA422)<0,0,IF(SUM($AX422:EA422)+EA422>$AW422,$AW422-SUM($AX422:EA422),EA422))","v":0},{"$f":"IF(SUM($AW422:EB422)<0,0,IF(SUM($AX422:EB422)+EB422>$AW422,$AW422-SUM($AX422:EB422),EB422))","v":0},{"$f":"IF(SUM($AW422:EC422)<0,0,IF(SUM($AX422:EC422)+EC422>$AW422,$AW422-SUM($AX422:EC422),EC422))","v":0},{"$f":"IF(SUM($AW422:ED422)<0,0,IF(SUM($AX422:ED422)+ED422>$AW422,$AW422-SUM($AX422:ED422),ED422))","v":0},{"$f":"IF(SUM($AW422:EE422)<0,0,IF(SUM($AX422:EE422)+EE422>$AW422,$AW422-SUM($AX422:EE422),EE422))","v":0},{"$f":"IF(SUM($AW422:EF422)<0,0,IF(SUM($AX422:EF422)+EF422>$AW422,$AW422-SUM($AX422:EF422),EF422))","v":0},{"$f":"IF(SUM($AW422:EG422)<0,0,IF(SUM($AX422:EG422)+EG422>$AW422,$AW422-SUM($AX422:EG422),EG422))","v":0},{"$f":"IF(SUM($AW422:EH422)<0,0,IF(SUM($AX422:EH422)+EH422>$AW422,$AW422-SUM($AX422:EH422),EH422))","v":0},{"$f":"IF(SUM($AW422:EI422)<0,0,IF(SUM($AX422:EI422)+EI422>$AW422,$AW422-SUM($AX422:EI422),EI422))","v":0},{"$f":"IF(SUM($AW422:EJ422)<0,0,IF(SUM($AX422:EJ422)+EJ422>$AW422,$AW422-SUM($AX422:EJ422),EJ422))","v":0},{"$f":"IF(SUM($AW422:EK422)<0,0,IF(SUM($AX422:EK422)+EK422>$AW422,$AW422-SUM($AX422:EK422),EK422))","v":0},{"$f":"IF(SUM($AW422:EL422)<0,0,IF(SUM($AX422:EL422)+EL422>$AW422,$AW422-SUM($AX422:EL422),EL422))","v":0},{"$f":"IF(SUM($AW422:EM422)<0,0,IF(SUM($AX422:EM422)+EM422>$AW422,$AW422-SUM($AX422:EM422),EM422))","v":0},{"$f":"IF(SUM($AW422:EN422)<0,0,IF(SUM($AX422:EN422)+EN422>$AW422,$AW422-SUM($AX422:EN422),EN422))","v":0},{"$f":"IF(SUM($AW422:EO422)<0,0,IF(SUM($AX422:EO422)+EO422>$AW422,$AW422-SUM($AX422:EO422),EO422))","v":0},{"$f":"IF(SUM($AW422:EP422)<0,0,IF(SUM($AX422:EP422)+EP422>$AW422,$AW422-SUM($AX422:EP422),EP422))","v":0},{"$f":"IF(SUM($AW422:EQ422)<0,0,IF(SUM($AX422:EQ422)+EQ422>$AW422,$AW422-SUM($AX422:EQ422),EQ422))","v":0},{"$f":"IF(SUM($AW422:ER422)<0,0,IF(SUM($AX422:ER422)+ER422>$AW422,$AW422-SUM($AX422:ER422),ER422))","v":0},{"$f":"IF(SUM($AW422:ES422)<0,0,IF(SUM($AX422:ES422)+ES422>$AW422,$AW422-SUM($AX422:ES422),ES422))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AM423:AM423)+AM423>$AL26,$AL26-SUM($AM423:AM423),AM423)","v":0},{"$f":"IF(SUM($AM423:AN423)+AN423>$AL26,$AL26-SUM($AM423:AN423),AN423)","v":0},{"$f":"IF(SUM($AM423:AO423)+AO423>$AL26,$AL26-SUM($AM423:AO423),AO423)","v":0},{"$f":"IF(SUM($AM423:AP423)+AP423>$AL26,$AL26-SUM($AM423:AP423),AP423)","v":0},{"$f":"IF(SUM($AM423:AQ423)+AQ423>$AL26,$AL26-SUM($AM423:AQ423),AQ423)","v":0},{"$f":"IF(SUM($AM423:AR423)+AR423>$AL26,$AL26-SUM($AM423:AR423),AR423)","v":0},{"$f":"IF(SUM($AM423:AS423)+AS423>$AL26,$AL26-SUM($AM423:AS423),AS423)","v":0},{"$f":"IF(SUM($AM423:AT423)+AT423>$AL26,$AL26-SUM($AM423:AT423),AT423)","v":0},{"$f":"IF(SUM($AM423:AU423)+AU423>$AL26,$AL26-SUM($AM423:AU423),AU423)","v":0},8.4530830000000015E-2,3.0738483636363642E-3,{"$f":"IF(SUM($AW423:AX423)<0,0,IF(SUM($AX423:AX423)+AX423>$AW423,$AW423-SUM($AX423:AX423),AX423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:AY423)<0,0,IF(SUM($AX423:AY423)+AY423>$AW423,$AW423-SUM($AX423:AY423),AY423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:AZ423)<0,0,IF(SUM($AX423:AZ423)+AZ423>$AW423,$AW423-SUM($AX423:AZ423),AZ423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BA423)<0,0,IF(SUM($AX423:BA423)+BA423>$AW423,$AW423-SUM($AX423:BA423),BA423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BB423)<0,0,IF(SUM($AX423:BB423)+BB423>$AW423,$AW423-SUM($AX423:BB423),BB423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BC423)<0,0,IF(SUM($AX423:BC423)+BC423>$AW423,$AW423-SUM($AX423:BC423),BC423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BD423)<0,0,IF(SUM($AX423:BD423)+BD423>$AW423,$AW423-SUM($AX423:BD423),BD423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BE423)<0,0,IF(SUM($AX423:BE423)+BE423>$AW423,$AW423-SUM($AX423:BE423),BE423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BF423)<0,0,IF(SUM($AX423:BF423)+BF423>$AW423,$AW423-SUM($AX423:BF423),BF423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BG423)<0,0,IF(SUM($AX423:BG423)+BG423>$AW423,$AW423-SUM($AX423:BG423),BG423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BH423)<0,0,IF(SUM($AX423:BH423)+BH423>$AW423,$AW423-SUM($AX423:BH423),BH423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BI423)<0,0,IF(SUM($AX423:BI423)+BI423>$AW423,$AW423-SUM($AX423:BI423),BI423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BJ423)<0,0,IF(SUM($AX423:BJ423)+BJ423>$AW423,$AW423-SUM($AX423:BJ423),BJ423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BK423)<0,0,IF(SUM($AX423:BK423)+BK423>$AW423,$AW423-SUM($AX423:BK423),BK423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BL423)<0,0,IF(SUM($AX423:BL423)+BL423>$AW423,$AW423-SUM($AX423:BL423),BL423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BM423)<0,0,IF(SUM($AX423:BM423)+BM423>$AW423,$AW423-SUM($AX423:BM423),BM423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BN423)<0,0,IF(SUM($AX423:BN423)+BN423>$AW423,$AW423-SUM($AX423:BN423),BN423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BO423)<0,0,IF(SUM($AX423:BO423)+BO423>$AW423,$AW423-SUM($AX423:BO423),BO423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BP423)<0,0,IF(SUM($AX423:BP423)+BP423>$AW423,$AW423-SUM($AX423:BP423),BP423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BQ423)<0,0,IF(SUM($AX423:BQ423)+BQ423>$AW423,$AW423-SUM($AX423:BQ423),BQ423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BR423)<0,0,IF(SUM($AX423:BR423)+BR423>$AW423,$AW423-SUM($AX423:BR423),BR423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BS423)<0,0,IF(SUM($AX423:BS423)+BS423>$AW423,$AW423-SUM($AX423:BS423),BS423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BT423)<0,0,IF(SUM($AX423:BT423)+BT423>$AW423,$AW423-SUM($AX423:BT423),BT423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BU423)<0,0,IF(SUM($AX423:BU423)+BU423>$AW423,$AW423-SUM($AX423:BU423),BU423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BV423)<0,0,IF(SUM($AX423:BV423)+BV423>$AW423,$AW423-SUM($AX423:BV423),BV423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BW423)<0,0,IF(SUM($AX423:BW423)+BW423>$AW423,$AW423-SUM($AX423:BW423),BW423))","v":3.0738483636363642E-3},{"$f":"IF(SUM($AW423:BX423)<0,0,IF(SUM($AX423:BX423)+BX423>$AW423,$AW423-SUM($AX423:BX423),BX423))","v":1.5369241818182222E-3},{"$f":"IF(SUM($AW423:BY423)<0,0,IF(SUM($AX423:BY423)+BY423>$AW423,$AW423-SUM($AX423:BY423),BY423))","v":0},{"$f":"IF(SUM($AW423:BZ423)<0,0,IF(SUM($AX423:BZ423)+BZ423>$AW423,$AW423-SUM($AX423:BZ423),BZ423))","v":0},{"$f":"IF(SUM($AW423:CA423)<0,0,IF(SUM($AX423:CA423)+CA423>$AW423,$AW423-SUM($AX423:CA423),CA423))","v":0},{"$f":"IF(SUM($AW423:CB423)<0,0,IF(SUM($AX423:CB423)+CB423>$AW423,$AW423-SUM($AX423:CB423),CB423))","v":0},{"$f":"IF(SUM($AW423:CC423)<0,0,IF(SUM($AX423:CC423)+CC423>$AW423,$AW423-SUM($AX423:CC423),CC423))","v":0},{"$f":"IF(SUM($AW423:CD423)<0,0,IF(SUM($AX423:CD423)+CD423>$AW423,$AW423-SUM($AX423:CD423),CD423))","v":0},{"$f":"IF(SUM($AW423:CE423)<0,0,IF(SUM($AX423:CE423)+CE423>$AW423,$AW423-SUM($AX423:CE423),CE423))","v":0},{"$f":"IF(SUM($AW423:CF423)<0,0,IF(SUM($AX423:CF423)+CF423>$AW423,$AW423-SUM($AX423:CF423),CF423))","v":0},{"$f":"IF(SUM($AW423:CG423)<0,0,IF(SUM($AX423:CG423)+CG423>$AW423,$AW423-SUM($AX423:CG423),CG423))","v":0},{"$f":"IF(SUM($AW423:CH423)<0,0,IF(SUM($AX423:CH423)+CH423>$AW423,$AW423-SUM($AX423:CH423),CH423))","v":0},{"$f":"IF(SUM($AW423:CI423)<0,0,IF(SUM($AX423:CI423)+CI423>$AW423,$AW423-SUM($AX423:CI423),CI423))","v":0},{"$f":"IF(SUM($AW423:CJ423)<0,0,IF(SUM($AX423:CJ423)+CJ423>$AW423,$AW423-SUM($AX423:CJ423),CJ423))","v":0},{"$f":"IF(SUM($AW423:CK423)<0,0,IF(SUM($AX423:CK423)+CK423>$AW423,$AW423-SUM($AX423:CK423),CK423))","v":0},{"$f":"IF(SUM($AW423:CL423)<0,0,IF(SUM($AX423:CL423)+CL423>$AW423,$AW423-SUM($AX423:CL423),CL423))","v":0},{"$f":"IF(SUM($AW423:CM423)<0,0,IF(SUM($AX423:CM423)+CM423>$AW423,$AW423-SUM($AX423:CM423),CM423))","v":0},{"$f":"IF(SUM($AW423:CN423)<0,0,IF(SUM($AX423:CN423)+CN423>$AW423,$AW423-SUM($AX423:CN423),CN423))","v":0},{"$f":"IF(SUM($AW423:CO423)<0,0,IF(SUM($AX423:CO423)+CO423>$AW423,$AW423-SUM($AX423:CO423),CO423))","v":0},{"$f":"IF(SUM($AW423:CP423)<0,0,IF(SUM($AX423:CP423)+CP423>$AW423,$AW423-SUM($AX423:CP423),CP423))","v":0},{"$f":"IF(SUM($AW423:CQ423)<0,0,IF(SUM($AX423:CQ423)+CQ423>$AW423,$AW423-SUM($AX423:CQ423),CQ423))","v":0},{"$f":"IF(SUM($AW423:CR423)<0,0,IF(SUM($AX423:CR423)+CR423>$AW423,$AW423-SUM($AX423:CR423),CR423))","v":0},{"$f":"IF(SUM($AW423:CS423)<0,0,IF(SUM($AX423:CS423)+CS423>$AW423,$AW423-SUM($AX423:CS423),CS423))","v":0},{"$f":"IF(SUM($AW423:CT423)<0,0,IF(SUM($AX423:CT423)+CT423>$AW423,$AW423-SUM($AX423:CT423),CT423))","v":0},{"$f":"IF(SUM($AW423:CU423)<0,0,IF(SUM($AX423:CU423)+CU423>$AW423,$AW423-SUM($AX423:CU423),CU423))","v":0},{"$f":"IF(SUM($AW423:CV423)<0,0,IF(SUM($AX423:CV423)+CV423>$AW423,$AW423-SUM($AX423:CV423),CV423))","v":0},{"$f":"IF(SUM($AW423:CW423)<0,0,IF(SUM($AX423:CW423)+CW423>$AW423,$AW423-SUM($AX423:CW423),CW423))","v":0},{"$f":"IF(SUM($AW423:CX423)<0,0,IF(SUM($AX423:CX423)+CX423>$AW423,$AW423-SUM($AX423:CX423),CX423))","v":0},{"$f":"IF(SUM($AW423:CY423)<0,0,IF(SUM($AX423:CY423)+CY423>$AW423,$AW423-SUM($AX423:CY423),CY423))","v":0},{"$f":"IF(SUM($AW423:CZ423)<0,0,IF(SUM($AX423:CZ423)+CZ423>$AW423,$AW423-SUM($AX423:CZ423),CZ423))","v":0},{"$f":"IF(SUM($AW423:DA423)<0,0,IF(SUM($AX423:DA423)+DA423>$AW423,$AW423-SUM($AX423:DA423),DA423))","v":0},{"$f":"IF(SUM($AW423:DB423)<0,0,IF(SUM($AX423:DB423)+DB423>$AW423,$AW423-SUM($AX423:DB423),DB423))","v":0},{"$f":"IF(SUM($AW423:DC423)<0,0,IF(SUM($AX423:DC423)+DC423>$AW423,$AW423-SUM($AX423:DC423),DC423))","v":0},{"$f":"IF(SUM($AW423:DD423)<0,0,IF(SUM($AX423:DD423)+DD423>$AW423,$AW423-SUM($AX423:DD423),DD423))","v":0},{"$f":"IF(SUM($AW423:DE423)<0,0,IF(SUM($AX423:DE423)+DE423>$AW423,$AW423-SUM($AX423:DE423),DE423))","v":0},{"$f":"IF(SUM($AW423:DF423)<0,0,IF(SUM($AX423:DF423)+DF423>$AW423,$AW423-SUM($AX423:DF423),DF423))","v":0},{"$f":"IF(SUM($AW423:DG423)<0,0,IF(SUM($AX423:DG423)+DG423>$AW423,$AW423-SUM($AX423:DG423),DG423))","v":0},{"$f":"IF(SUM($AW423:DH423)<0,0,IF(SUM($AX423:DH423)+DH423>$AW423,$AW423-SUM($AX423:DH423),DH423))","v":0},{"$f":"IF(SUM($AW423:DI423)<0,0,IF(SUM($AX423:DI423)+DI423>$AW423,$AW423-SUM($AX423:DI423),DI423))","v":0},{"$f":"IF(SUM($AW423:DJ423)<0,0,IF(SUM($AX423:DJ423)+DJ423>$AW423,$AW423-SUM($AX423:DJ423),DJ423))","v":0},{"$f":"IF(SUM($AW423:DK423)<0,0,IF(SUM($AX423:DK423)+DK423>$AW423,$AW423-SUM($AX423:DK423),DK423))","v":0},{"$f":"IF(SUM($AW423:DL423)<0,0,IF(SUM($AX423:DL423)+DL423>$AW423,$AW423-SUM($AX423:DL423),DL423))","v":0},{"$f":"IF(SUM($AW423:DM423)<0,0,IF(SUM($AX423:DM423)+DM423>$AW423,$AW423-SUM($AX423:DM423),DM423))","v":0},{"$f":"IF(SUM($AW423:DN423)<0,0,IF(SUM($AX423:DN423)+DN423>$AW423,$AW423-SUM($AX423:DN423),DN423))","v":0},{"$f":"IF(SUM($AW423:DO423)<0,0,IF(SUM($AX423:DO423)+DO423>$AW423,$AW423-SUM($AX423:DO423),DO423))","v":0},{"$f":"IF(SUM($AW423:DP423)<0,0,IF(SUM($AX423:DP423)+DP423>$AW423,$AW423-SUM($AX423:DP423),DP423))","v":0},{"$f":"IF(SUM($AW423:DQ423)<0,0,IF(SUM($AX423:DQ423)+DQ423>$AW423,$AW423-SUM($AX423:DQ423),DQ423))","v":0},{"$f":"IF(SUM($AW423:DR423)<0,0,IF(SUM($AX423:DR423)+DR423>$AW423,$AW423-SUM($AX423:DR423),DR423))","v":0},{"$f":"IF(SUM($AW423:DS423)<0,0,IF(SUM($AX423:DS423)+DS423>$AW423,$AW423-SUM($AX423:DS423),DS423))","v":0},{"$f":"IF(SUM($AW423:DT423)<0,0,IF(SUM($AX423:DT423)+DT423>$AW423,$AW423-SUM($AX423:DT423),DT423))","v":0},{"$f":"IF(SUM($AW423:DU423)<0,0,IF(SUM($AX423:DU423)+DU423>$AW423,$AW423-SUM($AX423:DU423),DU423))","v":0},{"$f":"IF(SUM($AW423:DV423)<0,0,IF(SUM($AX423:DV423)+DV423>$AW423,$AW423-SUM($AX423:DV423),DV423))","v":0},{"$f":"IF(SUM($AW423:DW423)<0,0,IF(SUM($AX423:DW423)+DW423>$AW423,$AW423-SUM($AX423:DW423),DW423))","v":0},{"$f":"IF(SUM($AW423:DX423)<0,0,IF(SUM($AX423:DX423)+DX423>$AW423,$AW423-SUM($AX423:DX423),DX423))","v":0},{"$f":"IF(SUM($AW423:DY423)<0,0,IF(SUM($AX423:DY423)+DY423>$AW423,$AW423-SUM($AX423:DY423),DY423))","v":0},{"$f":"IF(SUM($AW423:DZ423)<0,0,IF(SUM($AX423:DZ423)+DZ423>$AW423,$AW423-SUM($AX423:DZ423),DZ423))","v":0},{"$f":"IF(SUM($AW423:EA423)<0,0,IF(SUM($AX423:EA423)+EA423>$AW423,$AW423-SUM($AX423:EA423),EA423))","v":0},{"$f":"IF(SUM($AW423:EB423)<0,0,IF(SUM($AX423:EB423)+EB423>$AW423,$AW423-SUM($AX423:EB423),EB423))","v":0},{"$f":"IF(SUM($AW423:EC423)<0,0,IF(SUM($AX423:EC423)+EC423>$AW423,$AW423-SUM($AX423:EC423),EC423))","v":0},{"$f":"IF(SUM($AW423:ED423)<0,0,IF(SUM($AX423:ED423)+ED423>$AW423,$AW423-SUM($AX423:ED423),ED423))","v":0},{"$f":"IF(SUM($AW423:EE423)<0,0,IF(SUM($AX423:EE423)+EE423>$AW423,$AW423-SUM($AX423:EE423),EE423))","v":0},{"$f":"IF(SUM($AW423:EF423)<0,0,IF(SUM($AX423:EF423)+EF423>$AW423,$AW423-SUM($AX423:EF423),EF423))","v":0},{"$f":"IF(SUM($AW423:EG423)<0,0,IF(SUM($AX423:EG423)+EG423>$AW423,$AW423-SUM($AX423:EG423),EG423))","v":0},{"$f":"IF(SUM($AW423:EH423)<0,0,IF(SUM($AX423:EH423)+EH423>$AW423,$AW423-SUM($AX423:EH423),EH423))","v":0},{"$f":"IF(SUM($AW423:EI423)<0,0,IF(SUM($AX423:EI423)+EI423>$AW423,$AW423-SUM($AX423:EI423),EI423))","v":0},{"$f":"IF(SUM($AW423:EJ423)<0,0,IF(SUM($AX423:EJ423)+EJ423>$AW423,$AW423-SUM($AX423:EJ423),EJ423))","v":0},{"$f":"IF(SUM($AW423:EK423)<0,0,IF(SUM($AX423:EK423)+EK423>$AW423,$AW423-SUM($AX423:EK423),EK423))","v":0},{"$f":"IF(SUM($AW423:EL423)<0,0,IF(SUM($AX423:EL423)+EL423>$AW423,$AW423-SUM($AX423:EL423),EL423))","v":0},{"$f":"IF(SUM($AW423:EM423)<0,0,IF(SUM($AX423:EM423)+EM423>$AW423,$AW423-SUM($AX423:EM423),EM423))","v":0},{"$f":"IF(SUM($AW423:EN423)<0,0,IF(SUM($AX423:EN423)+EN423>$AW423,$AW423-SUM($AX423:EN423),EN423))","v":0},{"$f":"IF(SUM($AW423:EO423)<0,0,IF(SUM($AX423:EO423)+EO423>$AW423,$AW423-SUM($AX423:EO423),EO423))","v":0},{"$f":"IF(SUM($AW423:EP423)<0,0,IF(SUM($AX423:EP423)+EP423>$AW423,$AW423-SUM($AX423:EP423),EP423))","v":0},{"$f":"IF(SUM($AW423:EQ423)<0,0,IF(SUM($AX423:EQ423)+EQ423>$AW423,$AW423-SUM($AX423:EQ423),EQ423))","v":0},{"$f":"IF(SUM($AW423:ER423)<0,0,IF(SUM($AX423:ER423)+ER423>$AW423,$AW423-SUM($AX423:ER423),ER423))","v":0},{"$f":"IF(SUM($AW423:ES423)<0,0,IF(SUM($AX423:ES423)+ES423>$AW423,$AW423-SUM($AX423:ES423),ES423))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1666666666666666E-3,{"$f":"IF(SUM($AM424:AM424)+AM424>$AL27,$AL27-SUM($AM424:AM424),AM424)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AM424:AN424)+AN424>$AL27,$AL27-SUM($AM424:AN424),AN424)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AM424:AO424)+AO424>$AL27,$AL27-SUM($AM424:AO424),AO424)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AM424:AP424)+AP424>$AL27,$AL27-SUM($AM424:AP424),AP424)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AM424:AQ424)+AQ424>$AL27,$AL27-SUM($AM424:AQ424),AQ424)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AM424:AR424)+AR424>$AL27,$AL27-SUM($AM424:AR424),AR424)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AM424:AS424)+AS424>$AL27,$AL27-SUM($AM424:AS424),AS424)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AM424:AT424)+AT424>$AL27,$AL27-SUM($AM424:AT424),AT424)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AM424:AU424)+AU424>$AL27,$AL27-SUM($AM424:AU424),AU424)","v":4.1666666666666666E-3},2.8861713333333337E-2,2.308937066666667E-3,{"$f":"IF(SUM($AW424:AX424)<0,0,IF(SUM($AX424:AX424)+AX424>$AW424,$AW424-SUM($AX424:AX424),AX424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:AY424)<0,0,IF(SUM($AX424:AY424)+AY424>$AW424,$AW424-SUM($AX424:AY424),AY424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:AZ424)<0,0,IF(SUM($AX424:AZ424)+AZ424>$AW424,$AW424-SUM($AX424:AZ424),AZ424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:BA424)<0,0,IF(SUM($AX424:BA424)+BA424>$AW424,$AW424-SUM($AX424:BA424),BA424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:BB424)<0,0,IF(SUM($AX424:BB424)+BB424>$AW424,$AW424-SUM($AX424:BB424),BB424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:BC424)<0,0,IF(SUM($AX424:BC424)+BC424>$AW424,$AW424-SUM($AX424:BC424),BC424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:BD424)<0,0,IF(SUM($AX424:BD424)+BD424>$AW424,$AW424-SUM($AX424:BD424),BD424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:BE424)<0,0,IF(SUM($AX424:BE424)+BE424>$AW424,$AW424-SUM($AX424:BE424),BE424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:BF424)<0,0,IF(SUM($AX424:BF424)+BF424>$AW424,$AW424-SUM($AX424:BF424),BF424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:BG424)<0,0,IF(SUM($AX424:BG424)+BG424>$AW424,$AW424-SUM($AX424:BG424),BG424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:BH424)<0,0,IF(SUM($AX424:BH424)+BH424>$AW424,$AW424-SUM($AX424:BH424),BH424))","v":2.308937066666667E-3},{"$f":"IF(SUM($AW424:BI424)<0,0,IF(SUM($AX424:BI424)+BI424>$AW424,$AW424-SUM($AX424:BI424),BI424))","v":1.1544685333333381E-3},{"$f":"IF(SUM($AW424:BJ424)<0,0,IF(SUM($AX424:BJ424)+BJ424>$AW424,$AW424-SUM($AX424:BJ424),BJ424))","v":0},{"$f":"IF(SUM($AW424:BK424)<0,0,IF(SUM($AX424:BK424)+BK424>$AW424,$AW424-SUM($AX424:BK424),BK424))","v":0},{"$f":"IF(SUM($AW424:BL424)<0,0,IF(SUM($AX424:BL424)+BL424>$AW424,$AW424-SUM($AX424:BL424),BL424))","v":0},{"$f":"IF(SUM($AW424:BM424)<0,0,IF(SUM($AX424:BM424)+BM424>$AW424,$AW424-SUM($AX424:BM424),BM424))","v":0},{"$f":"IF(SUM($AW424:BN424)<0,0,IF(SUM($AX424:BN424)+BN424>$AW424,$AW424-SUM($AX424:BN424),BN424))","v":0},{"$f":"IF(SUM($AW424:BO424)<0,0,IF(SUM($AX424:BO424)+BO424>$AW424,$AW424-SUM($AX424:BO424),BO424))","v":0},{"$f":"IF(SUM($AW424:BP424)<0,0,IF(SUM($AX424:BP424)+BP424>$AW424,$AW424-SUM($AX424:BP424),BP424))","v":0},{"$f":"IF(SUM($AW424:BQ424)<0,0,IF(SUM($AX424:BQ424)+BQ424>$AW424,$AW424-SUM($AX424:BQ424),BQ424))","v":0},{"$f":"IF(SUM($AW424:BR424)<0,0,IF(SUM($AX424:BR424)+BR424>$AW424,$AW424-SUM($AX424:BR424),BR424))","v":0},{"$f":"IF(SUM($AW424:BS424)<0,0,IF(SUM($AX424:BS424)+BS424>$AW424,$AW424-SUM($AX424:BS424),BS424))","v":0},{"$f":"IF(SUM($AW424:BT424)<0,0,IF(SUM($AX424:BT424)+BT424>$AW424,$AW424-SUM($AX424:BT424),BT424))","v":0},{"$f":"IF(SUM($AW424:BU424)<0,0,IF(SUM($AX424:BU424)+BU424>$AW424,$AW424-SUM($AX424:BU424),BU424))","v":0},{"$f":"IF(SUM($AW424:BV424)<0,0,IF(SUM($AX424:BV424)+BV424>$AW424,$AW424-SUM($AX424:BV424),BV424))","v":0},{"$f":"IF(SUM($AW424:BW424)<0,0,IF(SUM($AX424:BW424)+BW424>$AW424,$AW424-SUM($AX424:BW424),BW424))","v":0},{"$f":"IF(SUM($AW424:BX424)<0,0,IF(SUM($AX424:BX424)+BX424>$AW424,$AW424-SUM($AX424:BX424),BX424))","v":0},{"$f":"IF(SUM($AW424:BY424)<0,0,IF(SUM($AX424:BY424)+BY424>$AW424,$AW424-SUM($AX424:BY424),BY424))","v":0},{"$f":"IF(SUM($AW424:BZ424)<0,0,IF(SUM($AX424:BZ424)+BZ424>$AW424,$AW424-SUM($AX424:BZ424),BZ424))","v":0},{"$f":"IF(SUM($AW424:CA424)<0,0,IF(SUM($AX424:CA424)+CA424>$AW424,$AW424-SUM($AX424:CA424),CA424))","v":0},{"$f":"IF(SUM($AW424:CB424)<0,0,IF(SUM($AX424:CB424)+CB424>$AW424,$AW424-SUM($AX424:CB424),CB424))","v":0},{"$f":"IF(SUM($AW424:CC424)<0,0,IF(SUM($AX424:CC424)+CC424>$AW424,$AW424-SUM($AX424:CC424),CC424))","v":0},{"$f":"IF(SUM($AW424:CD424)<0,0,IF(SUM($AX424:CD424)+CD424>$AW424,$AW424-SUM($AX424:CD424),CD424))","v":0},{"$f":"IF(SUM($AW424:CE424)<0,0,IF(SUM($AX424:CE424)+CE424>$AW424,$AW424-SUM($AX424:CE424),CE424))","v":0},{"$f":"IF(SUM($AW424:CF424)<0,0,IF(SUM($AX424:CF424)+CF424>$AW424,$AW424-SUM($AX424:CF424),CF424))","v":0},{"$f":"IF(SUM($AW424:CG424)<0,0,IF(SUM($AX424:CG424)+CG424>$AW424,$AW424-SUM($AX424:CG424),CG424))","v":0},{"$f":"IF(SUM($AW424:CH424)<0,0,IF(SUM($AX424:CH424)+CH424>$AW424,$AW424-SUM($AX424:CH424),CH424))","v":0},{"$f":"IF(SUM($AW424:CI424)<0,0,IF(SUM($AX424:CI424)+CI424>$AW424,$AW424-SUM($AX424:CI424),CI424))","v":0},{"$f":"IF(SUM($AW424:CJ424)<0,0,IF(SUM($AX424:CJ424)+CJ424>$AW424,$AW424-SUM($AX424:CJ424),CJ424))","v":0},{"$f":"IF(SUM($AW424:CK424)<0,0,IF(SUM($AX424:CK424)+CK424>$AW424,$AW424-SUM($AX424:CK424),CK424))","v":0},{"$f":"IF(SUM($AW424:CL424)<0,0,IF(SUM($AX424:CL424)+CL424>$AW424,$AW424-SUM($AX424:CL424),CL424))","v":0},{"$f":"IF(SUM($AW424:CM424)<0,0,IF(SUM($AX424:CM424)+CM424>$AW424,$AW424-SUM($AX424:CM424),CM424))","v":0},{"$f":"IF(SUM($AW424:CN424)<0,0,IF(SUM($AX424:CN424)+CN424>$AW424,$AW424-SUM($AX424:CN424),CN424))","v":0},{"$f":"IF(SUM($AW424:CO424)<0,0,IF(SUM($AX424:CO424)+CO424>$AW424,$AW424-SUM($AX424:CO424),CO424))","v":0},{"$f":"IF(SUM($AW424:CP424)<0,0,IF(SUM($AX424:CP424)+CP424>$AW424,$AW424-SUM($AX424:CP424),CP424))","v":0},{"$f":"IF(SUM($AW424:CQ424)<0,0,IF(SUM($AX424:CQ424)+CQ424>$AW424,$AW424-SUM($AX424:CQ424),CQ424))","v":0},{"$f":"IF(SUM($AW424:CR424)<0,0,IF(SUM($AX424:CR424)+CR424>$AW424,$AW424-SUM($AX424:CR424),CR424))","v":0},{"$f":"IF(SUM($AW424:CS424)<0,0,IF(SUM($AX424:CS424)+CS424>$AW424,$AW424-SUM($AX424:CS424),CS424))","v":0},{"$f":"IF(SUM($AW424:CT424)<0,0,IF(SUM($AX424:CT424)+CT424>$AW424,$AW424-SUM($AX424:CT424),CT424))","v":0},{"$f":"IF(SUM($AW424:CU424)<0,0,IF(SUM($AX424:CU424)+CU424>$AW424,$AW424-SUM($AX424:CU424),CU424))","v":0},{"$f":"IF(SUM($AW424:CV424)<0,0,IF(SUM($AX424:CV424)+CV424>$AW424,$AW424-SUM($AX424:CV424),CV424))","v":0},{"$f":"IF(SUM($AW424:CW424)<0,0,IF(SUM($AX424:CW424)+CW424>$AW424,$AW424-SUM($AX424:CW424),CW424))","v":0},{"$f":"IF(SUM($AW424:CX424)<0,0,IF(SUM($AX424:CX424)+CX424>$AW424,$AW424-SUM($AX424:CX424),CX424))","v":0},{"$f":"IF(SUM($AW424:CY424)<0,0,IF(SUM($AX424:CY424)+CY424>$AW424,$AW424-SUM($AX424:CY424),CY424))","v":0},{"$f":"IF(SUM($AW424:CZ424)<0,0,IF(SUM($AX424:CZ424)+CZ424>$AW424,$AW424-SUM($AX424:CZ424),CZ424))","v":0},{"$f":"IF(SUM($AW424:DA424)<0,0,IF(SUM($AX424:DA424)+DA424>$AW424,$AW424-SUM($AX424:DA424),DA424))","v":0},{"$f":"IF(SUM($AW424:DB424)<0,0,IF(SUM($AX424:DB424)+DB424>$AW424,$AW424-SUM($AX424:DB424),DB424))","v":0},{"$f":"IF(SUM($AW424:DC424)<0,0,IF(SUM($AX424:DC424)+DC424>$AW424,$AW424-SUM($AX424:DC424),DC424))","v":0},{"$f":"IF(SUM($AW424:DD424)<0,0,IF(SUM($AX424:DD424)+DD424>$AW424,$AW424-SUM($AX424:DD424),DD424))","v":0},{"$f":"IF(SUM($AW424:DE424)<0,0,IF(SUM($AX424:DE424)+DE424>$AW424,$AW424-SUM($AX424:DE424),DE424))","v":0},{"$f":"IF(SUM($AW424:DF424)<0,0,IF(SUM($AX424:DF424)+DF424>$AW424,$AW424-SUM($AX424:DF424),DF424))","v":0},{"$f":"IF(SUM($AW424:DG424)<0,0,IF(SUM($AX424:DG424)+DG424>$AW424,$AW424-SUM($AX424:DG424),DG424))","v":0},{"$f":"IF(SUM($AW424:DH424)<0,0,IF(SUM($AX424:DH424)+DH424>$AW424,$AW424-SUM($AX424:DH424),DH424))","v":0},{"$f":"IF(SUM($AW424:DI424)<0,0,IF(SUM($AX424:DI424)+DI424>$AW424,$AW424-SUM($AX424:DI424),DI424))","v":0},{"$f":"IF(SUM($AW424:DJ424)<0,0,IF(SUM($AX424:DJ424)+DJ424>$AW424,$AW424-SUM($AX424:DJ424),DJ424))","v":0},{"$f":"IF(SUM($AW424:DK424)<0,0,IF(SUM($AX424:DK424)+DK424>$AW424,$AW424-SUM($AX424:DK424),DK424))","v":0},{"$f":"IF(SUM($AW424:DL424)<0,0,IF(SUM($AX424:DL424)+DL424>$AW424,$AW424-SUM($AX424:DL424),DL424))","v":0},{"$f":"IF(SUM($AW424:DM424)<0,0,IF(SUM($AX424:DM424)+DM424>$AW424,$AW424-SUM($AX424:DM424),DM424))","v":0},{"$f":"IF(SUM($AW424:DN424)<0,0,IF(SUM($AX424:DN424)+DN424>$AW424,$AW424-SUM($AX424:DN424),DN424))","v":0},{"$f":"IF(SUM($AW424:DO424)<0,0,IF(SUM($AX424:DO424)+DO424>$AW424,$AW424-SUM($AX424:DO424),DO424))","v":0},{"$f":"IF(SUM($AW424:DP424)<0,0,IF(SUM($AX424:DP424)+DP424>$AW424,$AW424-SUM($AX424:DP424),DP424))","v":0},{"$f":"IF(SUM($AW424:DQ424)<0,0,IF(SUM($AX424:DQ424)+DQ424>$AW424,$AW424-SUM($AX424:DQ424),DQ424))","v":0},{"$f":"IF(SUM($AW424:DR424)<0,0,IF(SUM($AX424:DR424)+DR424>$AW424,$AW424-SUM($AX424:DR424),DR424))","v":0},{"$f":"IF(SUM($AW424:DS424)<0,0,IF(SUM($AX424:DS424)+DS424>$AW424,$AW424-SUM($AX424:DS424),DS424))","v":0},{"$f":"IF(SUM($AW424:DT424)<0,0,IF(SUM($AX424:DT424)+DT424>$AW424,$AW424-SUM($AX424:DT424),DT424))","v":0},{"$f":"IF(SUM($AW424:DU424)<0,0,IF(SUM($AX424:DU424)+DU424>$AW424,$AW424-SUM($AX424:DU424),DU424))","v":0},{"$f":"IF(SUM($AW424:DV424)<0,0,IF(SUM($AX424:DV424)+DV424>$AW424,$AW424-SUM($AX424:DV424),DV424))","v":0},{"$f":"IF(SUM($AW424:DW424)<0,0,IF(SUM($AX424:DW424)+DW424>$AW424,$AW424-SUM($AX424:DW424),DW424))","v":0},{"$f":"IF(SUM($AW424:DX424)<0,0,IF(SUM($AX424:DX424)+DX424>$AW424,$AW424-SUM($AX424:DX424),DX424))","v":0},{"$f":"IF(SUM($AW424:DY424)<0,0,IF(SUM($AX424:DY424)+DY424>$AW424,$AW424-SUM($AX424:DY424),DY424))","v":0},{"$f":"IF(SUM($AW424:DZ424)<0,0,IF(SUM($AX424:DZ424)+DZ424>$AW424,$AW424-SUM($AX424:DZ424),DZ424))","v":0},{"$f":"IF(SUM($AW424:EA424)<0,0,IF(SUM($AX424:EA424)+EA424>$AW424,$AW424-SUM($AX424:EA424),EA424))","v":0},{"$f":"IF(SUM($AW424:EB424)<0,0,IF(SUM($AX424:EB424)+EB424>$AW424,$AW424-SUM($AX424:EB424),EB424))","v":0},{"$f":"IF(SUM($AW424:EC424)<0,0,IF(SUM($AX424:EC424)+EC424>$AW424,$AW424-SUM($AX424:EC424),EC424))","v":0},{"$f":"IF(SUM($AW424:ED424)<0,0,IF(SUM($AX424:ED424)+ED424>$AW424,$AW424-SUM($AX424:ED424),ED424))","v":0},{"$f":"IF(SUM($AW424:EE424)<0,0,IF(SUM($AX424:EE424)+EE424>$AW424,$AW424-SUM($AX424:EE424),EE424))","v":0},{"$f":"IF(SUM($AW424:EF424)<0,0,IF(SUM($AX424:EF424)+EF424>$AW424,$AW424-SUM($AX424:EF424),EF424))","v":0},{"$f":"IF(SUM($AW424:EG424)<0,0,IF(SUM($AX424:EG424)+EG424>$AW424,$AW424-SUM($AX424:EG424),EG424))","v":0},{"$f":"IF(SUM($AW424:EH424)<0,0,IF(SUM($AX424:EH424)+EH424>$AW424,$AW424-SUM($AX424:EH424),EH424))","v":0},{"$f":"IF(SUM($AW424:EI424)<0,0,IF(SUM($AX424:EI424)+EI424>$AW424,$AW424-SUM($AX424:EI424),EI424))","v":0},{"$f":"IF(SUM($AW424:EJ424)<0,0,IF(SUM($AX424:EJ424)+EJ424>$AW424,$AW424-SUM($AX424:EJ424),EJ424))","v":0},{"$f":"IF(SUM($AW424:EK424)<0,0,IF(SUM($AX424:EK424)+EK424>$AW424,$AW424-SUM($AX424:EK424),EK424))","v":0},{"$f":"IF(SUM($AW424:EL424)<0,0,IF(SUM($AX424:EL424)+EL424>$AW424,$AW424-SUM($AX424:EL424),EL424))","v":0},{"$f":"IF(SUM($AW424:EM424)<0,0,IF(SUM($AX424:EM424)+EM424>$AW424,$AW424-SUM($AX424:EM424),EM424))","v":0},{"$f":"IF(SUM($AW424:EN424)<0,0,IF(SUM($AX424:EN424)+EN424>$AW424,$AW424-SUM($AX424:EN424),EN424))","v":0},{"$f":"IF(SUM($AW424:EO424)<0,0,IF(SUM($AX424:EO424)+EO424>$AW424,$AW424-SUM($AX424:EO424),EO424))","v":0},{"$f":"IF(SUM($AW424:EP424)<0,0,IF(SUM($AX424:EP424)+EP424>$AW424,$AW424-SUM($AX424:EP424),EP424))","v":0},{"$f":"IF(SUM($AW424:EQ424)<0,0,IF(SUM($AX424:EQ424)+EQ424>$AW424,$AW424-SUM($AX424:EQ424),EQ424))","v":0},{"$f":"IF(SUM($AW424:ER424)<0,0,IF(SUM($AX424:ER424)+ER424>$AW424,$AW424-SUM($AX424:ER424),ER424))","v":0},{"$f":"IF(SUM($AW424:ES424)<0,0,IF(SUM($AX424:ES424)+ES424>$AW424,$AW424-SUM($AX424:ES424),ES424))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AM425:AM425)+AM425>$AL28,$AL28-SUM($AM425:AM425),AM425)","v":0},{"$f":"IF(SUM($AM425:AN425)+AN425>$AL28,$AL28-SUM($AM425:AN425),AN425)","v":0},{"$f":"IF(SUM($AM425:AO425)+AO425>$AL28,$AL28-SUM($AM425:AO425),AO425)","v":0},{"$f":"IF(SUM($AM425:AP425)+AP425>$AL28,$AL28-SUM($AM425:AP425),AP425)","v":0},{"$f":"IF(SUM($AM425:AQ425)+AQ425>$AL28,$AL28-SUM($AM425:AQ425),AQ425)","v":0},{"$f":"IF(SUM($AM425:AR425)+AR425>$AL28,$AL28-SUM($AM425:AR425),AR425)","v":0},{"$f":"IF(SUM($AM425:AS425)+AS425>$AL28,$AL28-SUM($AM425:AS425),AS425)","v":0},{"$f":"IF(SUM($AM425:AT425)+AT425>$AL28,$AL28-SUM($AM425:AT425),AT425)","v":0},{"$f":"IF(SUM($AM425:AU425)+AU425>$AL28,$AL28-SUM($AM425:AU425),AU425)","v":0},0,0,{"$f":"IF(SUM($AW425:AX425)<0,0,IF(SUM($AX425:AX425)+AX425>$AW425,$AW425-SUM($AX425:AX425),AX425))","v":0},{"$f":"IF(SUM($AW425:AY425)<0,0,IF(SUM($AX425:AY425)+AY425>$AW425,$AW425-SUM($AX425:AY425),AY425))","v":0},{"$f":"IF(SUM($AW425:AZ425)<0,0,IF(SUM($AX425:AZ425)+AZ425>$AW425,$AW425-SUM($AX425:AZ425),AZ425))","v":0},{"$f":"IF(SUM($AW425:BA425)<0,0,IF(SUM($AX425:BA425)+BA425>$AW425,$AW425-SUM($AX425:BA425),BA425))","v":0},{"$f":"IF(SUM($AW425:BB425)<0,0,IF(SUM($AX425:BB425)+BB425>$AW425,$AW425-SUM($AX425:BB425),BB425))","v":0},{"$f":"IF(SUM($AW425:BC425)<0,0,IF(SUM($AX425:BC425)+BC425>$AW425,$AW425-SUM($AX425:BC425),BC425))","v":0},{"$f":"IF(SUM($AW425:BD425)<0,0,IF(SUM($AX425:BD425)+BD425>$AW425,$AW425-SUM($AX425:BD425),BD425))","v":0},{"$f":"IF(SUM($AW425:BE425)<0,0,IF(SUM($AX425:BE425)+BE425>$AW425,$AW425-SUM($AX425:BE425),BE425))","v":0},{"$f":"IF(SUM($AW425:BF425)<0,0,IF(SUM($AX425:BF425)+BF425>$AW425,$AW425-SUM($AX425:BF425),BF425))","v":0},{"$f":"IF(SUM($AW425:BG425)<0,0,IF(SUM($AX425:BG425)+BG425>$AW425,$AW425-SUM($AX425:BG425),BG425))","v":0},{"$f":"IF(SUM($AW425:BH425)<0,0,IF(SUM($AX425:BH425)+BH425>$AW425,$AW425-SUM($AX425:BH425),BH425))","v":0},{"$f":"IF(SUM($AW425:BI425)<0,0,IF(SUM($AX425:BI425)+BI425>$AW425,$AW425-SUM($AX425:BI425),BI425))","v":0},{"$f":"IF(SUM($AW425:BJ425)<0,0,IF(SUM($AX425:BJ425)+BJ425>$AW425,$AW425-SUM($AX425:BJ425),BJ425))","v":0},{"$f":"IF(SUM($AW425:BK425)<0,0,IF(SUM($AX425:BK425)+BK425>$AW425,$AW425-SUM($AX425:BK425),BK425))","v":0},{"$f":"IF(SUM($AW425:BL425)<0,0,IF(SUM($AX425:BL425)+BL425>$AW425,$AW425-SUM($AX425:BL425),BL425))","v":0},{"$f":"IF(SUM($AW425:BM425)<0,0,IF(SUM($AX425:BM425)+BM425>$AW425,$AW425-SUM($AX425:BM425),BM425))","v":0},{"$f":"IF(SUM($AW425:BN425)<0,0,IF(SUM($AX425:BN425)+BN425>$AW425,$AW425-SUM($AX425:BN425),BN425))","v":0},{"$f":"IF(SUM($AW425:BO425)<0,0,IF(SUM($AX425:BO425)+BO425>$AW425,$AW425-SUM($AX425:BO425),BO425))","v":0},{"$f":"IF(SUM($AW425:BP425)<0,0,IF(SUM($AX425:BP425)+BP425>$AW425,$AW425-SUM($AX425:BP425),BP425))","v":0},{"$f":"IF(SUM($AW425:BQ425)<0,0,IF(SUM($AX425:BQ425)+BQ425>$AW425,$AW425-SUM($AX425:BQ425),BQ425))","v":0},{"$f":"IF(SUM($AW425:BR425)<0,0,IF(SUM($AX425:BR425)+BR425>$AW425,$AW425-SUM($AX425:BR425),BR425))","v":0},{"$f":"IF(SUM($AW425:BS425)<0,0,IF(SUM($AX425:BS425)+BS425>$AW425,$AW425-SUM($AX425:BS425),BS425))","v":0},{"$f":"IF(SUM($AW425:BT425)<0,0,IF(SUM($AX425:BT425)+BT425>$AW425,$AW425-SUM($AX425:BT425),BT425))","v":0},{"$f":"IF(SUM($AW425:BU425)<0,0,IF(SUM($AX425:BU425)+BU425>$AW425,$AW425-SUM($AX425:BU425),BU425))","v":0},{"$f":"IF(SUM($AW425:BV425)<0,0,IF(SUM($AX425:BV425)+BV425>$AW425,$AW425-SUM($AX425:BV425),BV425))","v":0},{"$f":"IF(SUM($AW425:BW425)<0,0,IF(SUM($AX425:BW425)+BW425>$AW425,$AW425-SUM($AX425:BW425),BW425))","v":0},{"$f":"IF(SUM($AW425:BX425)<0,0,IF(SUM($AX425:BX425)+BX425>$AW425,$AW425-SUM($AX425:BX425),BX425))","v":0},{"$f":"IF(SUM($AW425:BY425)<0,0,IF(SUM($AX425:BY425)+BY425>$AW425,$AW425-SUM($AX425:BY425),BY425))","v":0},{"$f":"IF(SUM($AW425:BZ425)<0,0,IF(SUM($AX425:BZ425)+BZ425>$AW425,$AW425-SUM($AX425:BZ425),BZ425))","v":0},{"$f":"IF(SUM($AW425:CA425)<0,0,IF(SUM($AX425:CA425)+CA425>$AW425,$AW425-SUM($AX425:CA425),CA425))","v":0},{"$f":"IF(SUM($AW425:CB425)<0,0,IF(SUM($AX425:CB425)+CB425>$AW425,$AW425-SUM($AX425:CB425),CB425))","v":0},{"$f":"IF(SUM($AW425:CC425)<0,0,IF(SUM($AX425:CC425)+CC425>$AW425,$AW425-SUM($AX425:CC425),CC425))","v":0},{"$f":"IF(SUM($AW425:CD425)<0,0,IF(SUM($AX425:CD425)+CD425>$AW425,$AW425-SUM($AX425:CD425),CD425))","v":0},{"$f":"IF(SUM($AW425:CE425)<0,0,IF(SUM($AX425:CE425)+CE425>$AW425,$AW425-SUM($AX425:CE425),CE425))","v":0},{"$f":"IF(SUM($AW425:CF425)<0,0,IF(SUM($AX425:CF425)+CF425>$AW425,$AW425-SUM($AX425:CF425),CF425))","v":0},{"$f":"IF(SUM($AW425:CG425)<0,0,IF(SUM($AX425:CG425)+CG425>$AW425,$AW425-SUM($AX425:CG425),CG425))","v":0},{"$f":"IF(SUM($AW425:CH425)<0,0,IF(SUM($AX425:CH425)+CH425>$AW425,$AW425-SUM($AX425:CH425),CH425))","v":0},{"$f":"IF(SUM($AW425:CI425)<0,0,IF(SUM($AX425:CI425)+CI425>$AW425,$AW425-SUM($AX425:CI425),CI425))","v":0},{"$f":"IF(SUM($AW425:CJ425)<0,0,IF(SUM($AX425:CJ425)+CJ425>$AW425,$AW425-SUM($AX425:CJ425),CJ425))","v":0},{"$f":"IF(SUM($AW425:CK425)<0,0,IF(SUM($AX425:CK425)+CK425>$AW425,$AW425-SUM($AX425:CK425),CK425))","v":0},{"$f":"IF(SUM($AW425:CL425)<0,0,IF(SUM($AX425:CL425)+CL425>$AW425,$AW425-SUM($AX425:CL425),CL425))","v":0},{"$f":"IF(SUM($AW425:CM425)<0,0,IF(SUM($AX425:CM425)+CM425>$AW425,$AW425-SUM($AX425:CM425),CM425))","v":0},{"$f":"IF(SUM($AW425:CN425)<0,0,IF(SUM($AX425:CN425)+CN425>$AW425,$AW425-SUM($AX425:CN425),CN425))","v":0},{"$f":"IF(SUM($AW425:CO425)<0,0,IF(SUM($AX425:CO425)+CO425>$AW425,$AW425-SUM($AX425:CO425),CO425))","v":0},{"$f":"IF(SUM($AW425:CP425)<0,0,IF(SUM($AX425:CP425)+CP425>$AW425,$AW425-SUM($AX425:CP425),CP425))","v":0},{"$f":"IF(SUM($AW425:CQ425)<0,0,IF(SUM($AX425:CQ425)+CQ425>$AW425,$AW425-SUM($AX425:CQ425),CQ425))","v":0},{"$f":"IF(SUM($AW425:CR425)<0,0,IF(SUM($AX425:CR425)+CR425>$AW425,$AW425-SUM($AX425:CR425),CR425))","v":0},{"$f":"IF(SUM($AW425:CS425)<0,0,IF(SUM($AX425:CS425)+CS425>$AW425,$AW425-SUM($AX425:CS425),CS425))","v":0},{"$f":"IF(SUM($AW425:CT425)<0,0,IF(SUM($AX425:CT425)+CT425>$AW425,$AW425-SUM($AX425:CT425),CT425))","v":0},{"$f":"IF(SUM($AW425:CU425)<0,0,IF(SUM($AX425:CU425)+CU425>$AW425,$AW425-SUM($AX425:CU425),CU425))","v":0},{"$f":"IF(SUM($AW425:CV425)<0,0,IF(SUM($AX425:CV425)+CV425>$AW425,$AW425-SUM($AX425:CV425),CV425))","v":0},{"$f":"IF(SUM($AW425:CW425)<0,0,IF(SUM($AX425:CW425)+CW425>$AW425,$AW425-SUM($AX425:CW425),CW425))","v":0},{"$f":"IF(SUM($AW425:CX425)<0,0,IF(SUM($AX425:CX425)+CX425>$AW425,$AW425-SUM($AX425:CX425),CX425))","v":0},{"$f":"IF(SUM($AW425:CY425)<0,0,IF(SUM($AX425:CY425)+CY425>$AW425,$AW425-SUM($AX425:CY425),CY425))","v":0},{"$f":"IF(SUM($AW425:CZ425)<0,0,IF(SUM($AX425:CZ425)+CZ425>$AW425,$AW425-SUM($AX425:CZ425),CZ425))","v":0},{"$f":"IF(SUM($AW425:DA425)<0,0,IF(SUM($AX425:DA425)+DA425>$AW425,$AW425-SUM($AX425:DA425),DA425))","v":0},{"$f":"IF(SUM($AW425:DB425)<0,0,IF(SUM($AX425:DB425)+DB425>$AW425,$AW425-SUM($AX425:DB425),DB425))","v":0},{"$f":"IF(SUM($AW425:DC425)<0,0,IF(SUM($AX425:DC425)+DC425>$AW425,$AW425-SUM($AX425:DC425),DC425))","v":0},{"$f":"IF(SUM($AW425:DD425)<0,0,IF(SUM($AX425:DD425)+DD425>$AW425,$AW425-SUM($AX425:DD425),DD425))","v":0},{"$f":"IF(SUM($AW425:DE425)<0,0,IF(SUM($AX425:DE425)+DE425>$AW425,$AW425-SUM($AX425:DE425),DE425))","v":0},{"$f":"IF(SUM($AW425:DF425)<0,0,IF(SUM($AX425:DF425)+DF425>$AW425,$AW425-SUM($AX425:DF425),DF425))","v":0},{"$f":"IF(SUM($AW425:DG425)<0,0,IF(SUM($AX425:DG425)+DG425>$AW425,$AW425-SUM($AX425:DG425),DG425))","v":0},{"$f":"IF(SUM($AW425:DH425)<0,0,IF(SUM($AX425:DH425)+DH425>$AW425,$AW425-SUM($AX425:DH425),DH425))","v":0},{"$f":"IF(SUM($AW425:DI425)<0,0,IF(SUM($AX425:DI425)+DI425>$AW425,$AW425-SUM($AX425:DI425),DI425))","v":0},{"$f":"IF(SUM($AW425:DJ425)<0,0,IF(SUM($AX425:DJ425)+DJ425>$AW425,$AW425-SUM($AX425:DJ425),DJ425))","v":0},{"$f":"IF(SUM($AW425:DK425)<0,0,IF(SUM($AX425:DK425)+DK425>$AW425,$AW425-SUM($AX425:DK425),DK425))","v":0},{"$f":"IF(SUM($AW425:DL425)<0,0,IF(SUM($AX425:DL425)+DL425>$AW425,$AW425-SUM($AX425:DL425),DL425))","v":0},{"$f":"IF(SUM($AW425:DM425)<0,0,IF(SUM($AX425:DM425)+DM425>$AW425,$AW425-SUM($AX425:DM425),DM425))","v":0},{"$f":"IF(SUM($AW425:DN425)<0,0,IF(SUM($AX425:DN425)+DN425>$AW425,$AW425-SUM($AX425:DN425),DN425))","v":0},{"$f":"IF(SUM($AW425:DO425)<0,0,IF(SUM($AX425:DO425)+DO425>$AW425,$AW425-SUM($AX425:DO425),DO425))","v":0},{"$f":"IF(SUM($AW425:DP425)<0,0,IF(SUM($AX425:DP425)+DP425>$AW425,$AW425-SUM($AX425:DP425),DP425))","v":0},{"$f":"IF(SUM($AW425:DQ425)<0,0,IF(SUM($AX425:DQ425)+DQ425>$AW425,$AW425-SUM($AX425:DQ425),DQ425))","v":0},{"$f":"IF(SUM($AW425:DR425)<0,0,IF(SUM($AX425:DR425)+DR425>$AW425,$AW425-SUM($AX425:DR425),DR425))","v":0},{"$f":"IF(SUM($AW425:DS425)<0,0,IF(SUM($AX425:DS425)+DS425>$AW425,$AW425-SUM($AX425:DS425),DS425))","v":0},{"$f":"IF(SUM($AW425:DT425)<0,0,IF(SUM($AX425:DT425)+DT425>$AW425,$AW425-SUM($AX425:DT425),DT425))","v":0},{"$f":"IF(SUM($AW425:DU425)<0,0,IF(SUM($AX425:DU425)+DU425>$AW425,$AW425-SUM($AX425:DU425),DU425))","v":0},{"$f":"IF(SUM($AW425:DV425)<0,0,IF(SUM($AX425:DV425)+DV425>$AW425,$AW425-SUM($AX425:DV425),DV425))","v":0},{"$f":"IF(SUM($AW425:DW425)<0,0,IF(SUM($AX425:DW425)+DW425>$AW425,$AW425-SUM($AX425:DW425),DW425))","v":0},{"$f":"IF(SUM($AW425:DX425)<0,0,IF(SUM($AX425:DX425)+DX425>$AW425,$AW425-SUM($AX425:DX425),DX425))","v":0},{"$f":"IF(SUM($AW425:DY425)<0,0,IF(SUM($AX425:DY425)+DY425>$AW425,$AW425-SUM($AX425:DY425),DY425))","v":0},{"$f":"IF(SUM($AW425:DZ425)<0,0,IF(SUM($AX425:DZ425)+DZ425>$AW425,$AW425-SUM($AX425:DZ425),DZ425))","v":0},{"$f":"IF(SUM($AW425:EA425)<0,0,IF(SUM($AX425:EA425)+EA425>$AW425,$AW425-SUM($AX425:EA425),EA425))","v":0},{"$f":"IF(SUM($AW425:EB425)<0,0,IF(SUM($AX425:EB425)+EB425>$AW425,$AW425-SUM($AX425:EB425),EB425))","v":0},{"$f":"IF(SUM($AW425:EC425)<0,0,IF(SUM($AX425:EC425)+EC425>$AW425,$AW425-SUM($AX425:EC425),EC425))","v":0},{"$f":"IF(SUM($AW425:ED425)<0,0,IF(SUM($AX425:ED425)+ED425>$AW425,$AW425-SUM($AX425:ED425),ED425))","v":0},{"$f":"IF(SUM($AW425:EE425)<0,0,IF(SUM($AX425:EE425)+EE425>$AW425,$AW425-SUM($AX425:EE425),EE425))","v":0},{"$f":"IF(SUM($AW425:EF425)<0,0,IF(SUM($AX425:EF425)+EF425>$AW425,$AW425-SUM($AX425:EF425),EF425))","v":0},{"$f":"IF(SUM($AW425:EG425)<0,0,IF(SUM($AX425:EG425)+EG425>$AW425,$AW425-SUM($AX425:EG425),EG425))","v":0},{"$f":"IF(SUM($AW425:EH425)<0,0,IF(SUM($AX425:EH425)+EH425>$AW425,$AW425-SUM($AX425:EH425),EH425))","v":0},{"$f":"IF(SUM($AW425:EI425)<0,0,IF(SUM($AX425:EI425)+EI425>$AW425,$AW425-SUM($AX425:EI425),EI425))","v":0},{"$f":"IF(SUM($AW425:EJ425)<0,0,IF(SUM($AX425:EJ425)+EJ425>$AW425,$AW425-SUM($AX425:EJ425),EJ425))","v":0},{"$f":"IF(SUM($AW425:EK425)<0,0,IF(SUM($AX425:EK425)+EK425>$AW425,$AW425-SUM($AX425:EK425),EK425))","v":0},{"$f":"IF(SUM($AW425:EL425)<0,0,IF(SUM($AX425:EL425)+EL425>$AW425,$AW425-SUM($AX425:EL425),EL425))","v":0},{"$f":"IF(SUM($AW425:EM425)<0,0,IF(SUM($AX425:EM425)+EM425>$AW425,$AW425-SUM($AX425:EM425),EM425))","v":0},{"$f":"IF(SUM($AW425:EN425)<0,0,IF(SUM($AX425:EN425)+EN425>$AW425,$AW425-SUM($AX425:EN425),EN425))","v":0},{"$f":"IF(SUM($AW425:EO425)<0,0,IF(SUM($AX425:EO425)+EO425>$AW425,$AW425-SUM($AX425:EO425),EO425))","v":0},{"$f":"IF(SUM($AW425:EP425)<0,0,IF(SUM($AX425:EP425)+EP425>$AW425,$AW425-SUM($AX425:EP425),EP425))","v":0},{"$f":"IF(SUM($AW425:EQ425)<0,0,IF(SUM($AX425:EQ425)+EQ425>$AW425,$AW425-SUM($AX425:EQ425),EQ425))","v":0},{"$f":"IF(SUM($AW425:ER425)<0,0,IF(SUM($AX425:ER425)+ER425>$AW425,$AW425-SUM($AX425:ER425),ER425))","v":0},{"$f":"IF(SUM($AW425:ES425)<0,0,IF(SUM($AX425:ES425)+ES425>$AW425,$AW425-SUM($AX425:ES425),ES425))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AM426:AM426)+AM426>$AL29,$AL29-SUM($AM426:AM426),AM426)","v":0},{"$f":"IF(SUM($AM426:AN426)+AN426>$AL29,$AL29-SUM($AM426:AN426),AN426)","v":0},{"$f":"IF(SUM($AM426:AO426)+AO426>$AL29,$AL29-SUM($AM426:AO426),AO426)","v":0},{"$f":"IF(SUM($AM426:AP426)+AP426>$AL29,$AL29-SUM($AM426:AP426),AP426)","v":0},{"$f":"IF(SUM($AM426:AQ426)+AQ426>$AL29,$AL29-SUM($AM426:AQ426),AQ426)","v":0},{"$f":"IF(SUM($AM426:AR426)+AR426>$AL29,$AL29-SUM($AM426:AR426),AR426)","v":0},{"$f":"IF(SUM($AM426:AS426)+AS426>$AL29,$AL29-SUM($AM426:AS426),AS426)","v":0},{"$f":"IF(SUM($AM426:AT426)+AT426>$AL29,$AL29-SUM($AM426:AT426),AT426)","v":0},{"$f":"IF(SUM($AM426:AU426)+AU426>$AL29,$AL29-SUM($AM426:AU426),AU426)","v":0},0,0,{"$f":"IF(SUM($AW426:AX426)<0,0,IF(SUM($AX426:AX426)+AX426>$AW426,$AW426-SUM($AX426:AX426),AX426))","v":0},{"$f":"IF(SUM($AW426:AY426)<0,0,IF(SUM($AX426:AY426)+AY426>$AW426,$AW426-SUM($AX426:AY426),AY426))","v":0},{"$f":"IF(SUM($AW426:AZ426)<0,0,IF(SUM($AX426:AZ426)+AZ426>$AW426,$AW426-SUM($AX426:AZ426),AZ426))","v":0},{"$f":"IF(SUM($AW426:BA426)<0,0,IF(SUM($AX426:BA426)+BA426>$AW426,$AW426-SUM($AX426:BA426),BA426))","v":0},{"$f":"IF(SUM($AW426:BB426)<0,0,IF(SUM($AX426:BB426)+BB426>$AW426,$AW426-SUM($AX426:BB426),BB426))","v":0},{"$f":"IF(SUM($AW426:BC426)<0,0,IF(SUM($AX426:BC426)+BC426>$AW426,$AW426-SUM($AX426:BC426),BC426))","v":0},{"$f":"IF(SUM($AW426:BD426)<0,0,IF(SUM($AX426:BD426)+BD426>$AW426,$AW426-SUM($AX426:BD426),BD426))","v":0},{"$f":"IF(SUM($AW426:BE426)<0,0,IF(SUM($AX426:BE426)+BE426>$AW426,$AW426-SUM($AX426:BE426),BE426))","v":0},{"$f":"IF(SUM($AW426:BF426)<0,0,IF(SUM($AX426:BF426)+BF426>$AW426,$AW426-SUM($AX426:BF426),BF426))","v":0},{"$f":"IF(SUM($AW426:BG426)<0,0,IF(SUM($AX426:BG426)+BG426>$AW426,$AW426-SUM($AX426:BG426),BG426))","v":0},{"$f":"IF(SUM($AW426:BH426)<0,0,IF(SUM($AX426:BH426)+BH426>$AW426,$AW426-SUM($AX426:BH426),BH426))","v":0},{"$f":"IF(SUM($AW426:BI426)<0,0,IF(SUM($AX426:BI426)+BI426>$AW426,$AW426-SUM($AX426:BI426),BI426))","v":0},{"$f":"IF(SUM($AW426:BJ426)<0,0,IF(SUM($AX426:BJ426)+BJ426>$AW426,$AW426-SUM($AX426:BJ426),BJ426))","v":0},{"$f":"IF(SUM($AW426:BK426)<0,0,IF(SUM($AX426:BK426)+BK426>$AW426,$AW426-SUM($AX426:BK426),BK426))","v":0},{"$f":"IF(SUM($AW426:BL426)<0,0,IF(SUM($AX426:BL426)+BL426>$AW426,$AW426-SUM($AX426:BL426),BL426))","v":0},{"$f":"IF(SUM($AW426:BM426)<0,0,IF(SUM($AX426:BM426)+BM426>$AW426,$AW426-SUM($AX426:BM426),BM426))","v":0},{"$f":"IF(SUM($AW426:BN426)<0,0,IF(SUM($AX426:BN426)+BN426>$AW426,$AW426-SUM($AX426:BN426),BN426))","v":0},{"$f":"IF(SUM($AW426:BO426)<0,0,IF(SUM($AX426:BO426)+BO426>$AW426,$AW426-SUM($AX426:BO426),BO426))","v":0},{"$f":"IF(SUM($AW426:BP426)<0,0,IF(SUM($AX426:BP426)+BP426>$AW426,$AW426-SUM($AX426:BP426),BP426))","v":0},{"$f":"IF(SUM($AW426:BQ426)<0,0,IF(SUM($AX426:BQ426)+BQ426>$AW426,$AW426-SUM($AX426:BQ426),BQ426))","v":0},{"$f":"IF(SUM($AW426:BR426)<0,0,IF(SUM($AX426:BR426)+BR426>$AW426,$AW426-SUM($AX426:BR426),BR426))","v":0},{"$f":"IF(SUM($AW426:BS426)<0,0,IF(SUM($AX426:BS426)+BS426>$AW426,$AW426-SUM($AX426:BS426),BS426))","v":0},{"$f":"IF(SUM($AW426:BT426)<0,0,IF(SUM($AX426:BT426)+BT426>$AW426,$AW426-SUM($AX426:BT426),BT426))","v":0},{"$f":"IF(SUM($AW426:BU426)<0,0,IF(SUM($AX426:BU426)+BU426>$AW426,$AW426-SUM($AX426:BU426),BU426))","v":0},{"$f":"IF(SUM($AW426:BV426)<0,0,IF(SUM($AX426:BV426)+BV426>$AW426,$AW426-SUM($AX426:BV426),BV426))","v":0},{"$f":"IF(SUM($AW426:BW426)<0,0,IF(SUM($AX426:BW426)+BW426>$AW426,$AW426-SUM($AX426:BW426),BW426))","v":0},{"$f":"IF(SUM($AW426:BX426)<0,0,IF(SUM($AX426:BX426)+BX426>$AW426,$AW426-SUM($AX426:BX426),BX426))","v":0},{"$f":"IF(SUM($AW426:BY426)<0,0,IF(SUM($AX426:BY426)+BY426>$AW426,$AW426-SUM($AX426:BY426),BY426))","v":0},{"$f":"IF(SUM($AW426:BZ426)<0,0,IF(SUM($AX426:BZ426)+BZ426>$AW426,$AW426-SUM($AX426:BZ426),BZ426))","v":0},{"$f":"IF(SUM($AW426:CA426)<0,0,IF(SUM($AX426:CA426)+CA426>$AW426,$AW426-SUM($AX426:CA426),CA426))","v":0},{"$f":"IF(SUM($AW426:CB426)<0,0,IF(SUM($AX426:CB426)+CB426>$AW426,$AW426-SUM($AX426:CB426),CB426))","v":0},{"$f":"IF(SUM($AW426:CC426)<0,0,IF(SUM($AX426:CC426)+CC426>$AW426,$AW426-SUM($AX426:CC426),CC426))","v":0},{"$f":"IF(SUM($AW426:CD426)<0,0,IF(SUM($AX426:CD426)+CD426>$AW426,$AW426-SUM($AX426:CD426),CD426))","v":0},{"$f":"IF(SUM($AW426:CE426)<0,0,IF(SUM($AX426:CE426)+CE426>$AW426,$AW426-SUM($AX426:CE426),CE426))","v":0},{"$f":"IF(SUM($AW426:CF426)<0,0,IF(SUM($AX426:CF426)+CF426>$AW426,$AW426-SUM($AX426:CF426),CF426))","v":0},{"$f":"IF(SUM($AW426:CG426)<0,0,IF(SUM($AX426:CG426)+CG426>$AW426,$AW426-SUM($AX426:CG426),CG426))","v":0},{"$f":"IF(SUM($AW426:CH426)<0,0,IF(SUM($AX426:CH426)+CH426>$AW426,$AW426-SUM($AX426:CH426),CH426))","v":0},{"$f":"IF(SUM($AW426:CI426)<0,0,IF(SUM($AX426:CI426)+CI426>$AW426,$AW426-SUM($AX426:CI426),CI426))","v":0},{"$f":"IF(SUM($AW426:CJ426)<0,0,IF(SUM($AX426:CJ426)+CJ426>$AW426,$AW426-SUM($AX426:CJ426),CJ426))","v":0},{"$f":"IF(SUM($AW426:CK426)<0,0,IF(SUM($AX426:CK426)+CK426>$AW426,$AW426-SUM($AX426:CK426),CK426))","v":0},{"$f":"IF(SUM($AW426:CL426)<0,0,IF(SUM($AX426:CL426)+CL426>$AW426,$AW426-SUM($AX426:CL426),CL426))","v":0},{"$f":"IF(SUM($AW426:CM426)<0,0,IF(SUM($AX426:CM426)+CM426>$AW426,$AW426-SUM($AX426:CM426),CM426))","v":0},{"$f":"IF(SUM($AW426:CN426)<0,0,IF(SUM($AX426:CN426)+CN426>$AW426,$AW426-SUM($AX426:CN426),CN426))","v":0},{"$f":"IF(SUM($AW426:CO426)<0,0,IF(SUM($AX426:CO426)+CO426>$AW426,$AW426-SUM($AX426:CO426),CO426))","v":0},{"$f":"IF(SUM($AW426:CP426)<0,0,IF(SUM($AX426:CP426)+CP426>$AW426,$AW426-SUM($AX426:CP426),CP426))","v":0},{"$f":"IF(SUM($AW426:CQ426)<0,0,IF(SUM($AX426:CQ426)+CQ426>$AW426,$AW426-SUM($AX426:CQ426),CQ426))","v":0},{"$f":"IF(SUM($AW426:CR426)<0,0,IF(SUM($AX426:CR426)+CR426>$AW426,$AW426-SUM($AX426:CR426),CR426))","v":0},{"$f":"IF(SUM($AW426:CS426)<0,0,IF(SUM($AX426:CS426)+CS426>$AW426,$AW426-SUM($AX426:CS426),CS426))","v":0},{"$f":"IF(SUM($AW426:CT426)<0,0,IF(SUM($AX426:CT426)+CT426>$AW426,$AW426-SUM($AX426:CT426),CT426))","v":0},{"$f":"IF(SUM($AW426:CU426)<0,0,IF(SUM($AX426:CU426)+CU426>$AW426,$AW426-SUM($AX426:CU426),CU426))","v":0},{"$f":"IF(SUM($AW426:CV426)<0,0,IF(SUM($AX426:CV426)+CV426>$AW426,$AW426-SUM($AX426:CV426),CV426))","v":0},{"$f":"IF(SUM($AW426:CW426)<0,0,IF(SUM($AX426:CW426)+CW426>$AW426,$AW426-SUM($AX426:CW426),CW426))","v":0},{"$f":"IF(SUM($AW426:CX426)<0,0,IF(SUM($AX426:CX426)+CX426>$AW426,$AW426-SUM($AX426:CX426),CX426))","v":0},{"$f":"IF(SUM($AW426:CY426)<0,0,IF(SUM($AX426:CY426)+CY426>$AW426,$AW426-SUM($AX426:CY426),CY426))","v":0},{"$f":"IF(SUM($AW426:CZ426)<0,0,IF(SUM($AX426:CZ426)+CZ426>$AW426,$AW426-SUM($AX426:CZ426),CZ426))","v":0},{"$f":"IF(SUM($AW426:DA426)<0,0,IF(SUM($AX426:DA426)+DA426>$AW426,$AW426-SUM($AX426:DA426),DA426))","v":0},{"$f":"IF(SUM($AW426:DB426)<0,0,IF(SUM($AX426:DB426)+DB426>$AW426,$AW426-SUM($AX426:DB426),DB426))","v":0},{"$f":"IF(SUM($AW426:DC426)<0,0,IF(SUM($AX426:DC426)+DC426>$AW426,$AW426-SUM($AX426:DC426),DC426))","v":0},{"$f":"IF(SUM($AW426:DD426)<0,0,IF(SUM($AX426:DD426)+DD426>$AW426,$AW426-SUM($AX426:DD426),DD426))","v":0},{"$f":"IF(SUM($AW426:DE426)<0,0,IF(SUM($AX426:DE426)+DE426>$AW426,$AW426-SUM($AX426:DE426),DE426))","v":0},{"$f":"IF(SUM($AW426:DF426)<0,0,IF(SUM($AX426:DF426)+DF426>$AW426,$AW426-SUM($AX426:DF426),DF426))","v":0},{"$f":"IF(SUM($AW426:DG426)<0,0,IF(SUM($AX426:DG426)+DG426>$AW426,$AW426-SUM($AX426:DG426),DG426))","v":0},{"$f":"IF(SUM($AW426:DH426)<0,0,IF(SUM($AX426:DH426)+DH426>$AW426,$AW426-SUM($AX426:DH426),DH426))","v":0},{"$f":"IF(SUM($AW426:DI426)<0,0,IF(SUM($AX426:DI426)+DI426>$AW426,$AW426-SUM($AX426:DI426),DI426))","v":0},{"$f":"IF(SUM($AW426:DJ426)<0,0,IF(SUM($AX426:DJ426)+DJ426>$AW426,$AW426-SUM($AX426:DJ426),DJ426))","v":0},{"$f":"IF(SUM($AW426:DK426)<0,0,IF(SUM($AX426:DK426)+DK426>$AW426,$AW426-SUM($AX426:DK426),DK426))","v":0},{"$f":"IF(SUM($AW426:DL426)<0,0,IF(SUM($AX426:DL426)+DL426>$AW426,$AW426-SUM($AX426:DL426),DL426))","v":0},{"$f":"IF(SUM($AW426:DM426)<0,0,IF(SUM($AX426:DM426)+DM426>$AW426,$AW426-SUM($AX426:DM426),DM426))","v":0},{"$f":"IF(SUM($AW426:DN426)<0,0,IF(SUM($AX426:DN426)+DN426>$AW426,$AW426-SUM($AX426:DN426),DN426))","v":0},{"$f":"IF(SUM($AW426:DO426)<0,0,IF(SUM($AX426:DO426)+DO426>$AW426,$AW426-SUM($AX426:DO426),DO426))","v":0},{"$f":"IF(SUM($AW426:DP426)<0,0,IF(SUM($AX426:DP426)+DP426>$AW426,$AW426-SUM($AX426:DP426),DP426))","v":0},{"$f":"IF(SUM($AW426:DQ426)<0,0,IF(SUM($AX426:DQ426)+DQ426>$AW426,$AW426-SUM($AX426:DQ426),DQ426))","v":0},{"$f":"IF(SUM($AW426:DR426)<0,0,IF(SUM($AX426:DR426)+DR426>$AW426,$AW426-SUM($AX426:DR426),DR426))","v":0},{"$f":"IF(SUM($AW426:DS426)<0,0,IF(SUM($AX426:DS426)+DS426>$AW426,$AW426-SUM($AX426:DS426),DS426))","v":0},{"$f":"IF(SUM($AW426:DT426)<0,0,IF(SUM($AX426:DT426)+DT426>$AW426,$AW426-SUM($AX426:DT426),DT426))","v":0},{"$f":"IF(SUM($AW426:DU426)<0,0,IF(SUM($AX426:DU426)+DU426>$AW426,$AW426-SUM($AX426:DU426),DU426))","v":0},{"$f":"IF(SUM($AW426:DV426)<0,0,IF(SUM($AX426:DV426)+DV426>$AW426,$AW426-SUM($AX426:DV426),DV426))","v":0},{"$f":"IF(SUM($AW426:DW426)<0,0,IF(SUM($AX426:DW426)+DW426>$AW426,$AW426-SUM($AX426:DW426),DW426))","v":0},{"$f":"IF(SUM($AW426:DX426)<0,0,IF(SUM($AX426:DX426)+DX426>$AW426,$AW426-SUM($AX426:DX426),DX426))","v":0},{"$f":"IF(SUM($AW426:DY426)<0,0,IF(SUM($AX426:DY426)+DY426>$AW426,$AW426-SUM($AX426:DY426),DY426))","v":0},{"$f":"IF(SUM($AW426:DZ426)<0,0,IF(SUM($AX426:DZ426)+DZ426>$AW426,$AW426-SUM($AX426:DZ426),DZ426))","v":0},{"$f":"IF(SUM($AW426:EA426)<0,0,IF(SUM($AX426:EA426)+EA426>$AW426,$AW426-SUM($AX426:EA426),EA426))","v":0},{"$f":"IF(SUM($AW426:EB426)<0,0,IF(SUM($AX426:EB426)+EB426>$AW426,$AW426-SUM($AX426:EB426),EB426))","v":0},{"$f":"IF(SUM($AW426:EC426)<0,0,IF(SUM($AX426:EC426)+EC426>$AW426,$AW426-SUM($AX426:EC426),EC426))","v":0},{"$f":"IF(SUM($AW426:ED426)<0,0,IF(SUM($AX426:ED426)+ED426>$AW426,$AW426-SUM($AX426:ED426),ED426))","v":0},{"$f":"IF(SUM($AW426:EE426)<0,0,IF(SUM($AX426:EE426)+EE426>$AW426,$AW426-SUM($AX426:EE426),EE426))","v":0},{"$f":"IF(SUM($AW426:EF426)<0,0,IF(SUM($AX426:EF426)+EF426>$AW426,$AW426-SUM($AX426:EF426),EF426))","v":0},{"$f":"IF(SUM($AW426:EG426)<0,0,IF(SUM($AX426:EG426)+EG426>$AW426,$AW426-SUM($AX426:EG426),EG426))","v":0},{"$f":"IF(SUM($AW426:EH426)<0,0,IF(SUM($AX426:EH426)+EH426>$AW426,$AW426-SUM($AX426:EH426),EH426))","v":0},{"$f":"IF(SUM($AW426:EI426)<0,0,IF(SUM($AX426:EI426)+EI426>$AW426,$AW426-SUM($AX426:EI426),EI426))","v":0},{"$f":"IF(SUM($AW426:EJ426)<0,0,IF(SUM($AX426:EJ426)+EJ426>$AW426,$AW426-SUM($AX426:EJ426),EJ426))","v":0},{"$f":"IF(SUM($AW426:EK426)<0,0,IF(SUM($AX426:EK426)+EK426>$AW426,$AW426-SUM($AX426:EK426),EK426))","v":0},{"$f":"IF(SUM($AW426:EL426)<0,0,IF(SUM($AX426:EL426)+EL426>$AW426,$AW426-SUM($AX426:EL426),EL426))","v":0},{"$f":"IF(SUM($AW426:EM426)<0,0,IF(SUM($AX426:EM426)+EM426>$AW426,$AW426-SUM($AX426:EM426),EM426))","v":0},{"$f":"IF(SUM($AW426:EN426)<0,0,IF(SUM($AX426:EN426)+EN426>$AW426,$AW426-SUM($AX426:EN426),EN426))","v":0},{"$f":"IF(SUM($AW426:EO426)<0,0,IF(SUM($AX426:EO426)+EO426>$AW426,$AW426-SUM($AX426:EO426),EO426))","v":0},{"$f":"IF(SUM($AW426:EP426)<0,0,IF(SUM($AX426:EP426)+EP426>$AW426,$AW426-SUM($AX426:EP426),EP426))","v":0},{"$f":"IF(SUM($AW426:EQ426)<0,0,IF(SUM($AX426:EQ426)+EQ426>$AW426,$AW426-SUM($AX426:EQ426),EQ426))","v":0},{"$f":"IF(SUM($AW426:ER426)<0,0,IF(SUM($AX426:ER426)+ER426>$AW426,$AW426-SUM($AX426:ER426),ER426))","v":0},{"$f":"IF(SUM($AW426:ES426)<0,0,IF(SUM($AX426:ES426)+ES426>$AW426,$AW426-SUM($AX426:ES426),ES426))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7344824414451894E-3,{"$f":"IF(SUM($AM427:AM427)+AM427>$AL30,$AL30-SUM($AM427:AM427),AM427)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AM427:AN427)+AN427>$AL30,$AL30-SUM($AM427:AN427),AN427)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AM427:AO427)+AO427>$AL30,$AL30-SUM($AM427:AO427),AO427)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AM427:AP427)+AP427>$AL30,$AL30-SUM($AM427:AP427),AP427)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AM427:AQ427)+AQ427>$AL30,$AL30-SUM($AM427:AQ427),AQ427)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AM427:AR427)+AR427>$AL30,$AL30-SUM($AM427:AR427),AR427)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AM427:AS427)+AS427>$AL30,$AL30-SUM($AM427:AS427),AS427)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AM427:AT427)+AT427>$AL30,$AL30-SUM($AM427:AT427),AT427)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AM427:AU427)+AU427>$AL30,$AL30-SUM($AM427:AU427),AU427)","v":4.7344824414451894E-3},0.1279302055855481,1.7057360744739746E-2,{"$f":"IF(SUM($AW427:AX427)<0,0,IF(SUM($AX427:AX427)+AX427>$AW427,$AW427-SUM($AX427:AX427),AX427))","v":1.7057360744739746E-2},{"$f":"IF(SUM($AW427:AY427)<0,0,IF(SUM($AX427:AY427)+AY427>$AW427,$AW427-SUM($AX427:AY427),AY427))","v":1.7057360744739746E-2},{"$f":"IF(SUM($AW427:AZ427)<0,0,IF(SUM($AX427:AZ427)+AZ427>$AW427,$AW427-SUM($AX427:AZ427),AZ427))","v":1.7057360744739746E-2},{"$f":"IF(SUM($AW427:BA427)<0,0,IF(SUM($AX427:BA427)+BA427>$AW427,$AW427-SUM($AX427:BA427),BA427))","v":1.7057360744739746E-2},{"$f":"IF(SUM($AW427:BB427)<0,0,IF(SUM($AX427:BB427)+BB427>$AW427,$AW427-SUM($AX427:BB427),BB427))","v":1.7057360744739746E-2},{"$f":"IF(SUM($AW427:BC427)<0,0,IF(SUM($AX427:BC427)+BC427>$AW427,$AW427-SUM($AX427:BC427),BC427))","v":1.7057360744739746E-2},{"$f":"IF(SUM($AW427:BD427)<0,0,IF(SUM($AX427:BD427)+BD427>$AW427,$AW427-SUM($AX427:BD427),BD427))","v":8.5286803723698679E-3},{"$f":"IF(SUM($AW427:BE427)<0,0,IF(SUM($AX427:BE427)+BE427>$AW427,$AW427-SUM($AX427:BE427),BE427))","v":0},{"$f":"IF(SUM($AW427:BF427)<0,0,IF(SUM($AX427:BF427)+BF427>$AW427,$AW427-SUM($AX427:BF427),BF427))","v":0},{"$f":"IF(SUM($AW427:BG427)<0,0,IF(SUM($AX427:BG427)+BG427>$AW427,$AW427-SUM($AX427:BG427),BG427))","v":0},{"$f":"IF(SUM($AW427:BH427)<0,0,IF(SUM($AX427:BH427)+BH427>$AW427,$AW427-SUM($AX427:BH427),BH427))","v":0},{"$f":"IF(SUM($AW427:BI427)<0,0,IF(SUM($AX427:BI427)+BI427>$AW427,$AW427-SUM($AX427:BI427),BI427))","v":0},{"$f":"IF(SUM($AW427:BJ427)<0,0,IF(SUM($AX427:BJ427)+BJ427>$AW427,$AW427-SUM($AX427:BJ427),BJ427))","v":0},{"$f":"IF(SUM($AW427:BK427)<0,0,IF(SUM($AX427:BK427)+BK427>$AW427,$AW427-SUM($AX427:BK427),BK427))","v":0},{"$f":"IF(SUM($AW427:BL427)<0,0,IF(SUM($AX427:BL427)+BL427>$AW427,$AW427-SUM($AX427:BL427),BL427))","v":0},{"$f":"IF(SUM($AW427:BM427)<0,0,IF(SUM($AX427:BM427)+BM427>$AW427,$AW427-SUM($AX427:BM427),BM427))","v":0},{"$f":"IF(SUM($AW427:BN427)<0,0,IF(SUM($AX427:BN427)+BN427>$AW427,$AW427-SUM($AX427:BN427),BN427))","v":0},{"$f":"IF(SUM($AW427:BO427)<0,0,IF(SUM($AX427:BO427)+BO427>$AW427,$AW427-SUM($AX427:BO427),BO427))","v":0},{"$f":"IF(SUM($AW427:BP427)<0,0,IF(SUM($AX427:BP427)+BP427>$AW427,$AW427-SUM($AX427:BP427),BP427))","v":0},{"$f":"IF(SUM($AW427:BQ427)<0,0,IF(SUM($AX427:BQ427)+BQ427>$AW427,$AW427-SUM($AX427:BQ427),BQ427))","v":0},{"$f":"IF(SUM($AW427:BR427)<0,0,IF(SUM($AX427:BR427)+BR427>$AW427,$AW427-SUM($AX427:BR427),BR427))","v":0},{"$f":"IF(SUM($AW427:BS427)<0,0,IF(SUM($AX427:BS427)+BS427>$AW427,$AW427-SUM($AX427:BS427),BS427))","v":0},{"$f":"IF(SUM($AW427:BT427)<0,0,IF(SUM($AX427:BT427)+BT427>$AW427,$AW427-SUM($AX427:BT427),BT427))","v":0},{"$f":"IF(SUM($AW427:BU427)<0,0,IF(SUM($AX427:BU427)+BU427>$AW427,$AW427-SUM($AX427:BU427),BU427))","v":0},{"$f":"IF(SUM($AW427:BV427)<0,0,IF(SUM($AX427:BV427)+BV427>$AW427,$AW427-SUM($AX427:BV427),BV427))","v":0},{"$f":"IF(SUM($AW427:BW427)<0,0,IF(SUM($AX427:BW427)+BW427>$AW427,$AW427-SUM($AX427:BW427),BW427))","v":0},{"$f":"IF(SUM($AW427:BX427)<0,0,IF(SUM($AX427:BX427)+BX427>$AW427,$AW427-SUM($AX427:BX427),BX427))","v":0},{"$f":"IF(SUM($AW427:BY427)<0,0,IF(SUM($AX427:BY427)+BY427>$AW427,$AW427-SUM($AX427:BY427),BY427))","v":0},{"$f":"IF(SUM($AW427:BZ427)<0,0,IF(SUM($AX427:BZ427)+BZ427>$AW427,$AW427-SUM($AX427:BZ427),BZ427))","v":0},{"$f":"IF(SUM($AW427:CA427)<0,0,IF(SUM($AX427:CA427)+CA427>$AW427,$AW427-SUM($AX427:CA427),CA427))","v":0},{"$f":"IF(SUM($AW427:CB427)<0,0,IF(SUM($AX427:CB427)+CB427>$AW427,$AW427-SUM($AX427:CB427),CB427))","v":0},{"$f":"IF(SUM($AW427:CC427)<0,0,IF(SUM($AX427:CC427)+CC427>$AW427,$AW427-SUM($AX427:CC427),CC427))","v":0},{"$f":"IF(SUM($AW427:CD427)<0,0,IF(SUM($AX427:CD427)+CD427>$AW427,$AW427-SUM($AX427:CD427),CD427))","v":0},{"$f":"IF(SUM($AW427:CE427)<0,0,IF(SUM($AX427:CE427)+CE427>$AW427,$AW427-SUM($AX427:CE427),CE427))","v":0},{"$f":"IF(SUM($AW427:CF427)<0,0,IF(SUM($AX427:CF427)+CF427>$AW427,$AW427-SUM($AX427:CF427),CF427))","v":0},{"$f":"IF(SUM($AW427:CG427)<0,0,IF(SUM($AX427:CG427)+CG427>$AW427,$AW427-SUM($AX427:CG427),CG427))","v":0},{"$f":"IF(SUM($AW427:CH427)<0,0,IF(SUM($AX427:CH427)+CH427>$AW427,$AW427-SUM($AX427:CH427),CH427))","v":0},{"$f":"IF(SUM($AW427:CI427)<0,0,IF(SUM($AX427:CI427)+CI427>$AW427,$AW427-SUM($AX427:CI427),CI427))","v":0},{"$f":"IF(SUM($AW427:CJ427)<0,0,IF(SUM($AX427:CJ427)+CJ427>$AW427,$AW427-SUM($AX427:CJ427),CJ427))","v":0},{"$f":"IF(SUM($AW427:CK427)<0,0,IF(SUM($AX427:CK427)+CK427>$AW427,$AW427-SUM($AX427:CK427),CK427))","v":0},{"$f":"IF(SUM($AW427:CL427)<0,0,IF(SUM($AX427:CL427)+CL427>$AW427,$AW427-SUM($AX427:CL427),CL427))","v":0},{"$f":"IF(SUM($AW427:CM427)<0,0,IF(SUM($AX427:CM427)+CM427>$AW427,$AW427-SUM($AX427:CM427),CM427))","v":0},{"$f":"IF(SUM($AW427:CN427)<0,0,IF(SUM($AX427:CN427)+CN427>$AW427,$AW427-SUM($AX427:CN427),CN427))","v":0},{"$f":"IF(SUM($AW427:CO427)<0,0,IF(SUM($AX427:CO427)+CO427>$AW427,$AW427-SUM($AX427:CO427),CO427))","v":0},{"$f":"IF(SUM($AW427:CP427)<0,0,IF(SUM($AX427:CP427)+CP427>$AW427,$AW427-SUM($AX427:CP427),CP427))","v":0},{"$f":"IF(SUM($AW427:CQ427)<0,0,IF(SUM($AX427:CQ427)+CQ427>$AW427,$AW427-SUM($AX427:CQ427),CQ427))","v":0},{"$f":"IF(SUM($AW427:CR427)<0,0,IF(SUM($AX427:CR427)+CR427>$AW427,$AW427-SUM($AX427:CR427),CR427))","v":0},{"$f":"IF(SUM($AW427:CS427)<0,0,IF(SUM($AX427:CS427)+CS427>$AW427,$AW427-SUM($AX427:CS427),CS427))","v":0},{"$f":"IF(SUM($AW427:CT427)<0,0,IF(SUM($AX427:CT427)+CT427>$AW427,$AW427-SUM($AX427:CT427),CT427))","v":0},{"$f":"IF(SUM($AW427:CU427)<0,0,IF(SUM($AX427:CU427)+CU427>$AW427,$AW427-SUM($AX427:CU427),CU427))","v":0},{"$f":"IF(SUM($AW427:CV427)<0,0,IF(SUM($AX427:CV427)+CV427>$AW427,$AW427-SUM($AX427:CV427),CV427))","v":0},{"$f":"IF(SUM($AW427:CW427)<0,0,IF(SUM($AX427:CW427)+CW427>$AW427,$AW427-SUM($AX427:CW427),CW427))","v":0},{"$f":"IF(SUM($AW427:CX427)<0,0,IF(SUM($AX427:CX427)+CX427>$AW427,$AW427-SUM($AX427:CX427),CX427))","v":0},{"$f":"IF(SUM($AW427:CY427)<0,0,IF(SUM($AX427:CY427)+CY427>$AW427,$AW427-SUM($AX427:CY427),CY427))","v":0},{"$f":"IF(SUM($AW427:CZ427)<0,0,IF(SUM($AX427:CZ427)+CZ427>$AW427,$AW427-SUM($AX427:CZ427),CZ427))","v":0},{"$f":"IF(SUM($AW427:DA427)<0,0,IF(SUM($AX427:DA427)+DA427>$AW427,$AW427-SUM($AX427:DA427),DA427))","v":0},{"$f":"IF(SUM($AW427:DB427)<0,0,IF(SUM($AX427:DB427)+DB427>$AW427,$AW427-SUM($AX427:DB427),DB427))","v":0},{"$f":"IF(SUM($AW427:DC427)<0,0,IF(SUM($AX427:DC427)+DC427>$AW427,$AW427-SUM($AX427:DC427),DC427))","v":0},{"$f":"IF(SUM($AW427:DD427)<0,0,IF(SUM($AX427:DD427)+DD427>$AW427,$AW427-SUM($AX427:DD427),DD427))","v":0},{"$f":"IF(SUM($AW427:DE427)<0,0,IF(SUM($AX427:DE427)+DE427>$AW427,$AW427-SUM($AX427:DE427),DE427))","v":0},{"$f":"IF(SUM($AW427:DF427)<0,0,IF(SUM($AX427:DF427)+DF427>$AW427,$AW427-SUM($AX427:DF427),DF427))","v":0},{"$f":"IF(SUM($AW427:DG427)<0,0,IF(SUM($AX427:DG427)+DG427>$AW427,$AW427-SUM($AX427:DG427),DG427))","v":0},{"$f":"IF(SUM($AW427:DH427)<0,0,IF(SUM($AX427:DH427)+DH427>$AW427,$AW427-SUM($AX427:DH427),DH427))","v":0},{"$f":"IF(SUM($AW427:DI427)<0,0,IF(SUM($AX427:DI427)+DI427>$AW427,$AW427-SUM($AX427:DI427),DI427))","v":0},{"$f":"IF(SUM($AW427:DJ427)<0,0,IF(SUM($AX427:DJ427)+DJ427>$AW427,$AW427-SUM($AX427:DJ427),DJ427))","v":0},{"$f":"IF(SUM($AW427:DK427)<0,0,IF(SUM($AX427:DK427)+DK427>$AW427,$AW427-SUM($AX427:DK427),DK427))","v":0},{"$f":"IF(SUM($AW427:DL427)<0,0,IF(SUM($AX427:DL427)+DL427>$AW427,$AW427-SUM($AX427:DL427),DL427))","v":0},{"$f":"IF(SUM($AW427:DM427)<0,0,IF(SUM($AX427:DM427)+DM427>$AW427,$AW427-SUM($AX427:DM427),DM427))","v":0},{"$f":"IF(SUM($AW427:DN427)<0,0,IF(SUM($AX427:DN427)+DN427>$AW427,$AW427-SUM($AX427:DN427),DN427))","v":0},{"$f":"IF(SUM($AW427:DO427)<0,0,IF(SUM($AX427:DO427)+DO427>$AW427,$AW427-SUM($AX427:DO427),DO427))","v":0},{"$f":"IF(SUM($AW427:DP427)<0,0,IF(SUM($AX427:DP427)+DP427>$AW427,$AW427-SUM($AX427:DP427),DP427))","v":0},{"$f":"IF(SUM($AW427:DQ427)<0,0,IF(SUM($AX427:DQ427)+DQ427>$AW427,$AW427-SUM($AX427:DQ427),DQ427))","v":0},{"$f":"IF(SUM($AW427:DR427)<0,0,IF(SUM($AX427:DR427)+DR427>$AW427,$AW427-SUM($AX427:DR427),DR427))","v":0},{"$f":"IF(SUM($AW427:DS427)<0,0,IF(SUM($AX427:DS427)+DS427>$AW427,$AW427-SUM($AX427:DS427),DS427))","v":0},{"$f":"IF(SUM($AW427:DT427)<0,0,IF(SUM($AX427:DT427)+DT427>$AW427,$AW427-SUM($AX427:DT427),DT427))","v":0},{"$f":"IF(SUM($AW427:DU427)<0,0,IF(SUM($AX427:DU427)+DU427>$AW427,$AW427-SUM($AX427:DU427),DU427))","v":0},{"$f":"IF(SUM($AW427:DV427)<0,0,IF(SUM($AX427:DV427)+DV427>$AW427,$AW427-SUM($AX427:DV427),DV427))","v":0},{"$f":"IF(SUM($AW427:DW427)<0,0,IF(SUM($AX427:DW427)+DW427>$AW427,$AW427-SUM($AX427:DW427),DW427))","v":0},{"$f":"IF(SUM($AW427:DX427)<0,0,IF(SUM($AX427:DX427)+DX427>$AW427,$AW427-SUM($AX427:DX427),DX427))","v":0},{"$f":"IF(SUM($AW427:DY427)<0,0,IF(SUM($AX427:DY427)+DY427>$AW427,$AW427-SUM($AX427:DY427),DY427))","v":0},{"$f":"IF(SUM($AW427:DZ427)<0,0,IF(SUM($AX427:DZ427)+DZ427>$AW427,$AW427-SUM($AX427:DZ427),DZ427))","v":0},{"$f":"IF(SUM($AW427:EA427)<0,0,IF(SUM($AX427:EA427)+EA427>$AW427,$AW427-SUM($AX427:EA427),EA427))","v":0},{"$f":"IF(SUM($AW427:EB427)<0,0,IF(SUM($AX427:EB427)+EB427>$AW427,$AW427-SUM($AX427:EB427),EB427))","v":0},{"$f":"IF(SUM($AW427:EC427)<0,0,IF(SUM($AX427:EC427)+EC427>$AW427,$AW427-SUM($AX427:EC427),EC427))","v":0},{"$f":"IF(SUM($AW427:ED427)<0,0,IF(SUM($AX427:ED427)+ED427>$AW427,$AW427-SUM($AX427:ED427),ED427))","v":0},{"$f":"IF(SUM($AW427:EE427)<0,0,IF(SUM($AX427:EE427)+EE427>$AW427,$AW427-SUM($AX427:EE427),EE427))","v":0},{"$f":"IF(SUM($AW427:EF427)<0,0,IF(SUM($AX427:EF427)+EF427>$AW427,$AW427-SUM($AX427:EF427),EF427))","v":0},{"$f":"IF(SUM($AW427:EG427)<0,0,IF(SUM($AX427:EG427)+EG427>$AW427,$AW427-SUM($AX427:EG427),EG427))","v":0},{"$f":"IF(SUM($AW427:EH427)<0,0,IF(SUM($AX427:EH427)+EH427>$AW427,$AW427-SUM($AX427:EH427),EH427))","v":0},{"$f":"IF(SUM($AW427:EI427)<0,0,IF(SUM($AX427:EI427)+EI427>$AW427,$AW427-SUM($AX427:EI427),EI427))","v":0},{"$f":"IF(SUM($AW427:EJ427)<0,0,IF(SUM($AX427:EJ427)+EJ427>$AW427,$AW427-SUM($AX427:EJ427),EJ427))","v":0},{"$f":"IF(SUM($AW427:EK427)<0,0,IF(SUM($AX427:EK427)+EK427>$AW427,$AW427-SUM($AX427:EK427),EK427))","v":0},{"$f":"IF(SUM($AW427:EL427)<0,0,IF(SUM($AX427:EL427)+EL427>$AW427,$AW427-SUM($AX427:EL427),EL427))","v":0},{"$f":"IF(SUM($AW427:EM427)<0,0,IF(SUM($AX427:EM427)+EM427>$AW427,$AW427-SUM($AX427:EM427),EM427))","v":0},{"$f":"IF(SUM($AW427:EN427)<0,0,IF(SUM($AX427:EN427)+EN427>$AW427,$AW427-SUM($AX427:EN427),EN427))","v":0},{"$f":"IF(SUM($AW427:EO427)<0,0,IF(SUM($AX427:EO427)+EO427>$AW427,$AW427-SUM($AX427:EO427),EO427))","v":0},{"$f":"IF(SUM($AW427:EP427)<0,0,IF(SUM($AX427:EP427)+EP427>$AW427,$AW427-SUM($AX427:EP427),EP427))","v":0},{"$f":"IF(SUM($AW427:EQ427)<0,0,IF(SUM($AX427:EQ427)+EQ427>$AW427,$AW427-SUM($AX427:EQ427),EQ427))","v":0},{"$f":"IF(SUM($AW427:ER427)<0,0,IF(SUM($AX427:ER427)+ER427>$AW427,$AW427-SUM($AX427:ER427),ER427))","v":0},{"$f":"IF(SUM($AW427:ES427)<0,0,IF(SUM($AX427:ES427)+ES427>$AW427,$AW427-SUM($AX427:ES427),ES427))","v":0}]
[]
[null,"Depreciation:  2007 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM23/$F431","v":0},{"$f":"IF(SUM($AN431:AN431)+AN431>$AM23,$AM23-SUM($AN431:AN431),AN431)","v":0},{"$f":"IF(SUM($AN431:AO431)+AO431>$AM23,$AM23-SUM($AN431:AO431),AO431)","v":0},{"$f":"IF(SUM($AN431:AP431)+AP431>$AM23,$AM23-SUM($AN431:AP431),AP431)","v":0},{"$f":"IF(SUM($AN431:AQ431)+AQ431>$AM23,$AM23-SUM($AN431:AQ431),AQ431)","v":0},{"$f":"IF(SUM($AN431:AR431)+AR431>$AM23,$AM23-SUM($AN431:AR431),AR431)","v":0},{"$f":"IF(SUM($AN431:AS431)+AS431>$AM23,$AM23-SUM($AN431:AS431),AS431)","v":0},{"$f":"IF(SUM($AN431:AT431)+AT431>$AM23,$AM23-SUM($AN431:AT431),AT431)","v":0},{"$f":"IF(SUM($AN431:AU431)+AU431>$AM23,$AM23-SUM($AN431:AU431),AU431)","v":0},{"$f":"$AM36-SUM($I431:$AV431)","v":0},{"$f":"IF(AW431>0,AW431/(MAX(($F431-COUNT($I431:$AV431))/4,1)),0)","v":0},{"$f":"IF(SUM($AW431:AX431)<0,0,IF(SUM($AX431:AX431)+AX431>$AW431,$AW431-SUM($AX431:AX431),AX431))","v":0},{"$f":"IF(SUM($AW431:AY431)<0,0,IF(SUM($AX431:AY431)+AY431>$AW431,$AW431-SUM($AX431:AY431),AY431))","v":0},{"$f":"IF(SUM($AW431:AZ431)<0,0,IF(SUM($AX431:AZ431)+AZ431>$AW431,$AW431-SUM($AX431:AZ431),AZ431))","v":0},{"$f":"IF(SUM($AW431:BA431)<0,0,IF(SUM($AX431:BA431)+BA431>$AW431,$AW431-SUM($AX431:BA431),BA431))","v":0},{"$f":"IF(SUM($AW431:BB431)<0,0,IF(SUM($AX431:BB431)+BB431>$AW431,$AW431-SUM($AX431:BB431),BB431))","v":0},{"$f":"IF(SUM($AW431:BC431)<0,0,IF(SUM($AX431:BC431)+BC431>$AW431,$AW431-SUM($AX431:BC431),BC431))","v":0},{"$f":"IF(SUM($AW431:BD431)<0,0,IF(SUM($AX431:BD431)+BD431>$AW431,$AW431-SUM($AX431:BD431),BD431))","v":0},{"$f":"IF(SUM($AW431:BE431)<0,0,IF(SUM($AX431:BE431)+BE431>$AW431,$AW431-SUM($AX431:BE431),BE431))","v":0},{"$f":"IF(SUM($AW431:BF431)<0,0,IF(SUM($AX431:BF431)+BF431>$AW431,$AW431-SUM($AX431:BF431),BF431))","v":0},{"$f":"IF(SUM($AW431:BG431)<0,0,IF(SUM($AX431:BG431)+BG431>$AW431,$AW431-SUM($AX431:BG431),BG431))","v":0},{"$f":"IF(SUM($AW431:BH431)<0,0,IF(SUM($AX431:BH431)+BH431>$AW431,$AW431-SUM($AX431:BH431),BH431))","v":0},{"$f":"IF(SUM($AW431:BI431)<0,0,IF(SUM($AX431:BI431)+BI431>$AW431,$AW431-SUM($AX431:BI431),BI431))","v":0},{"$f":"IF(SUM($AW431:BJ431)<0,0,IF(SUM($AX431:BJ431)+BJ431>$AW431,$AW431-SUM($AX431:BJ431),BJ431))","v":0},{"$f":"IF(SUM($AW431:BK431)<0,0,IF(SUM($AX431:BK431)+BK431>$AW431,$AW431-SUM($AX431:BK431),BK431))","v":0},{"$f":"IF(SUM($AW431:BL431)<0,0,IF(SUM($AX431:BL431)+BL431>$AW431,$AW431-SUM($AX431:BL431),BL431))","v":0},{"$f":"IF(SUM($AW431:BM431)<0,0,IF(SUM($AX431:BM431)+BM431>$AW431,$AW431-SUM($AX431:BM431),BM431))","v":0},{"$f":"IF(SUM($AW431:BN431)<0,0,IF(SUM($AX431:BN431)+BN431>$AW431,$AW431-SUM($AX431:BN431),BN431))","v":0},{"$f":"IF(SUM($AW431:BO431)<0,0,IF(SUM($AX431:BO431)+BO431>$AW431,$AW431-SUM($AX431:BO431),BO431))","v":0},{"$f":"IF(SUM($AW431:BP431)<0,0,IF(SUM($AX431:BP431)+BP431>$AW431,$AW431-SUM($AX431:BP431),BP431))","v":0},{"$f":"IF(SUM($AW431:BQ431)<0,0,IF(SUM($AX431:BQ431)+BQ431>$AW431,$AW431-SUM($AX431:BQ431),BQ431))","v":0},{"$f":"IF(SUM($AW431:BR431)<0,0,IF(SUM($AX431:BR431)+BR431>$AW431,$AW431-SUM($AX431:BR431),BR431))","v":0},{"$f":"IF(SUM($AW431:BS431)<0,0,IF(SUM($AX431:BS431)+BS431>$AW431,$AW431-SUM($AX431:BS431),BS431))","v":0},{"$f":"IF(SUM($AW431:BT431)<0,0,IF(SUM($AX431:BT431)+BT431>$AW431,$AW431-SUM($AX431:BT431),BT431))","v":0},{"$f":"IF(SUM($AW431:BU431)<0,0,IF(SUM($AX431:BU431)+BU431>$AW431,$AW431-SUM($AX431:BU431),BU431))","v":0},{"$f":"IF(SUM($AW431:BV431)<0,0,IF(SUM($AX431:BV431)+BV431>$AW431,$AW431-SUM($AX431:BV431),BV431))","v":0},{"$f":"IF(SUM($AW431:BW431)<0,0,IF(SUM($AX431:BW431)+BW431>$AW431,$AW431-SUM($AX431:BW431),BW431))","v":0},{"$f":"IF(SUM($AW431:BX431)<0,0,IF(SUM($AX431:BX431)+BX431>$AW431,$AW431-SUM($AX431:BX431),BX431))","v":0},{"$f":"IF(SUM($AW431:BY431)<0,0,IF(SUM($AX431:BY431)+BY431>$AW431,$AW431-SUM($AX431:BY431),BY431))","v":0},{"$f":"IF(SUM($AW431:BZ431)<0,0,IF(SUM($AX431:BZ431)+BZ431>$AW431,$AW431-SUM($AX431:BZ431),BZ431))","v":0},{"$f":"IF(SUM($AW431:CA431)<0,0,IF(SUM($AX431:CA431)+CA431>$AW431,$AW431-SUM($AX431:CA431),CA431))","v":0},{"$f":"IF(SUM($AW431:CB431)<0,0,IF(SUM($AX431:CB431)+CB431>$AW431,$AW431-SUM($AX431:CB431),CB431))","v":0},{"$f":"IF(SUM($AW431:CC431)<0,0,IF(SUM($AX431:CC431)+CC431>$AW431,$AW431-SUM($AX431:CC431),CC431))","v":0},{"$f":"IF(SUM($AW431:CD431)<0,0,IF(SUM($AX431:CD431)+CD431>$AW431,$AW431-SUM($AX431:CD431),CD431))","v":0},{"$f":"IF(SUM($AW431:CE431)<0,0,IF(SUM($AX431:CE431)+CE431>$AW431,$AW431-SUM($AX431:CE431),CE431))","v":0},{"$f":"IF(SUM($AW431:CF431)<0,0,IF(SUM($AX431:CF431)+CF431>$AW431,$AW431-SUM($AX431:CF431),CF431))","v":0},{"$f":"IF(SUM($AW431:CG431)<0,0,IF(SUM($AX431:CG431)+CG431>$AW431,$AW431-SUM($AX431:CG431),CG431))","v":0},{"$f":"IF(SUM($AW431:CH431)<0,0,IF(SUM($AX431:CH431)+CH431>$AW431,$AW431-SUM($AX431:CH431),CH431))","v":0},{"$f":"IF(SUM($AW431:CI431)<0,0,IF(SUM($AX431:CI431)+CI431>$AW431,$AW431-SUM($AX431:CI431),CI431))","v":0},{"$f":"IF(SUM($AW431:CJ431)<0,0,IF(SUM($AX431:CJ431)+CJ431>$AW431,$AW431-SUM($AX431:CJ431),CJ431))","v":0},{"$f":"IF(SUM($AW431:CK431)<0,0,IF(SUM($AX431:CK431)+CK431>$AW431,$AW431-SUM($AX431:CK431),CK431))","v":0},{"$f":"IF(SUM($AW431:CL431)<0,0,IF(SUM($AX431:CL431)+CL431>$AW431,$AW431-SUM($AX431:CL431),CL431))","v":0},{"$f":"IF(SUM($AW431:CM431)<0,0,IF(SUM($AX431:CM431)+CM431>$AW431,$AW431-SUM($AX431:CM431),CM431))","v":0},{"$f":"IF(SUM($AW431:CN431)<0,0,IF(SUM($AX431:CN431)+CN431>$AW431,$AW431-SUM($AX431:CN431),CN431))","v":0},{"$f":"IF(SUM($AW431:CO431)<0,0,IF(SUM($AX431:CO431)+CO431>$AW431,$AW431-SUM($AX431:CO431),CO431))","v":0},{"$f":"IF(SUM($AW431:CP431)<0,0,IF(SUM($AX431:CP431)+CP431>$AW431,$AW431-SUM($AX431:CP431),CP431))","v":0},{"$f":"IF(SUM($AW431:CQ431)<0,0,IF(SUM($AX431:CQ431)+CQ431>$AW431,$AW431-SUM($AX431:CQ431),CQ431))","v":0},{"$f":"IF(SUM($AW431:CR431)<0,0,IF(SUM($AX431:CR431)+CR431>$AW431,$AW431-SUM($AX431:CR431),CR431))","v":0},{"$f":"IF(SUM($AW431:CS431)<0,0,IF(SUM($AX431:CS431)+CS431>$AW431,$AW431-SUM($AX431:CS431),CS431))","v":0},{"$f":"IF(SUM($AW431:CT431)<0,0,IF(SUM($AX431:CT431)+CT431>$AW431,$AW431-SUM($AX431:CT431),CT431))","v":0},{"$f":"IF(SUM($AW431:CU431)<0,0,IF(SUM($AX431:CU431)+CU431>$AW431,$AW431-SUM($AX431:CU431),CU431))","v":0},{"$f":"IF(SUM($AW431:CV431)<0,0,IF(SUM($AX431:CV431)+CV431>$AW431,$AW431-SUM($AX431:CV431),CV431))","v":0},{"$f":"IF(SUM($AW431:CW431)<0,0,IF(SUM($AX431:CW431)+CW431>$AW431,$AW431-SUM($AX431:CW431),CW431))","v":0},{"$f":"IF(SUM($AW431:CX431)<0,0,IF(SUM($AX431:CX431)+CX431>$AW431,$AW431-SUM($AX431:CX431),CX431))","v":0},{"$f":"IF(SUM($AW431:CY431)<0,0,IF(SUM($AX431:CY431)+CY431>$AW431,$AW431-SUM($AX431:CY431),CY431))","v":0},{"$f":"IF(SUM($AW431:CZ431)<0,0,IF(SUM($AX431:CZ431)+CZ431>$AW431,$AW431-SUM($AX431:CZ431),CZ431))","v":0},{"$f":"IF(SUM($AW431:DA431)<0,0,IF(SUM($AX431:DA431)+DA431>$AW431,$AW431-SUM($AX431:DA431),DA431))","v":0},{"$f":"IF(SUM($AW431:DB431)<0,0,IF(SUM($AX431:DB431)+DB431>$AW431,$AW431-SUM($AX431:DB431),DB431))","v":0},{"$f":"IF(SUM($AW431:DC431)<0,0,IF(SUM($AX431:DC431)+DC431>$AW431,$AW431-SUM($AX431:DC431),DC431))","v":0},{"$f":"IF(SUM($AW431:DD431)<0,0,IF(SUM($AX431:DD431)+DD431>$AW431,$AW431-SUM($AX431:DD431),DD431))","v":0},{"$f":"IF(SUM($AW431:DE431)<0,0,IF(SUM($AX431:DE431)+DE431>$AW431,$AW431-SUM($AX431:DE431),DE431))","v":0},{"$f":"IF(SUM($AW431:DF431)<0,0,IF(SUM($AX431:DF431)+DF431>$AW431,$AW431-SUM($AX431:DF431),DF431))","v":0},{"$f":"IF(SUM($AW431:DG431)<0,0,IF(SUM($AX431:DG431)+DG431>$AW431,$AW431-SUM($AX431:DG431),DG431))","v":0},{"$f":"IF(SUM($AW431:DH431)<0,0,IF(SUM($AX431:DH431)+DH431>$AW431,$AW431-SUM($AX431:DH431),DH431))","v":0},{"$f":"IF(SUM($AW431:DI431)<0,0,IF(SUM($AX431:DI431)+DI431>$AW431,$AW431-SUM($AX431:DI431),DI431))","v":0},{"$f":"IF(SUM($AW431:DJ431)<0,0,IF(SUM($AX431:DJ431)+DJ431>$AW431,$AW431-SUM($AX431:DJ431),DJ431))","v":0},{"$f":"IF(SUM($AW431:DK431)<0,0,IF(SUM($AX431:DK431)+DK431>$AW431,$AW431-SUM($AX431:DK431),DK431))","v":0},{"$f":"IF(SUM($AW431:DL431)<0,0,IF(SUM($AX431:DL431)+DL431>$AW431,$AW431-SUM($AX431:DL431),DL431))","v":0},{"$f":"IF(SUM($AW431:DM431)<0,0,IF(SUM($AX431:DM431)+DM431>$AW431,$AW431-SUM($AX431:DM431),DM431))","v":0},{"$f":"IF(SUM($AW431:DN431)<0,0,IF(SUM($AX431:DN431)+DN431>$AW431,$AW431-SUM($AX431:DN431),DN431))","v":0},{"$f":"IF(SUM($AW431:DO431)<0,0,IF(SUM($AX431:DO431)+DO431>$AW431,$AW431-SUM($AX431:DO431),DO431))","v":0},{"$f":"IF(SUM($AW431:DP431)<0,0,IF(SUM($AX431:DP431)+DP431>$AW431,$AW431-SUM($AX431:DP431),DP431))","v":0},{"$f":"IF(SUM($AW431:DQ431)<0,0,IF(SUM($AX431:DQ431)+DQ431>$AW431,$AW431-SUM($AX431:DQ431),DQ431))","v":0},{"$f":"IF(SUM($AW431:DR431)<0,0,IF(SUM($AX431:DR431)+DR431>$AW431,$AW431-SUM($AX431:DR431),DR431))","v":0},{"$f":"IF(SUM($AW431:DS431)<0,0,IF(SUM($AX431:DS431)+DS431>$AW431,$AW431-SUM($AX431:DS431),DS431))","v":0},{"$f":"IF(SUM($AW431:DT431)<0,0,IF(SUM($AX431:DT431)+DT431>$AW431,$AW431-SUM($AX431:DT431),DT431))","v":0},{"$f":"IF(SUM($AW431:DU431)<0,0,IF(SUM($AX431:DU431)+DU431>$AW431,$AW431-SUM($AX431:DU431),DU431))","v":0},{"$f":"IF(SUM($AW431:DV431)<0,0,IF(SUM($AX431:DV431)+DV431>$AW431,$AW431-SUM($AX431:DV431),DV431))","v":0},{"$f":"IF(SUM($AW431:DW431)<0,0,IF(SUM($AX431:DW431)+DW431>$AW431,$AW431-SUM($AX431:DW431),DW431))","v":0},{"$f":"IF(SUM($AW431:DX431)<0,0,IF(SUM($AX431:DX431)+DX431>$AW431,$AW431-SUM($AX431:DX431),DX431))","v":0},{"$f":"IF(SUM($AW431:DY431)<0,0,IF(SUM($AX431:DY431)+DY431>$AW431,$AW431-SUM($AX431:DY431),DY431))","v":0},{"$f":"IF(SUM($AW431:DZ431)<0,0,IF(SUM($AX431:DZ431)+DZ431>$AW431,$AW431-SUM($AX431:DZ431),DZ431))","v":0},{"$f":"IF(SUM($AW431:EA431)<0,0,IF(SUM($AX431:EA431)+EA431>$AW431,$AW431-SUM($AX431:EA431),EA431))","v":0},{"$f":"IF(SUM($AW431:EB431)<0,0,IF(SUM($AX431:EB431)+EB431>$AW431,$AW431-SUM($AX431:EB431),EB431))","v":0},{"$f":"IF(SUM($AW431:EC431)<0,0,IF(SUM($AX431:EC431)+EC431>$AW431,$AW431-SUM($AX431:EC431),EC431))","v":0},{"$f":"IF(SUM($AW431:ED431)<0,0,IF(SUM($AX431:ED431)+ED431>$AW431,$AW431-SUM($AX431:ED431),ED431))","v":0},{"$f":"IF(SUM($AW431:EE431)<0,0,IF(SUM($AX431:EE431)+EE431>$AW431,$AW431-SUM($AX431:EE431),EE431))","v":0},{"$f":"IF(SUM($AW431:EF431)<0,0,IF(SUM($AX431:EF431)+EF431>$AW431,$AW431-SUM($AX431:EF431),EF431))","v":0},{"$f":"IF(SUM($AW431:EG431)<0,0,IF(SUM($AX431:EG431)+EG431>$AW431,$AW431-SUM($AX431:EG431),EG431))","v":0},{"$f":"IF(SUM($AW431:EH431)<0,0,IF(SUM($AX431:EH431)+EH431>$AW431,$AW431-SUM($AX431:EH431),EH431))","v":0},{"$f":"IF(SUM($AW431:EI431)<0,0,IF(SUM($AX431:EI431)+EI431>$AW431,$AW431-SUM($AX431:EI431),EI431))","v":0},{"$f":"IF(SUM($AW431:EJ431)<0,0,IF(SUM($AX431:EJ431)+EJ431>$AW431,$AW431-SUM($AX431:EJ431),EJ431))","v":0},{"$f":"IF(SUM($AW431:EK431)<0,0,IF(SUM($AX431:EK431)+EK431>$AW431,$AW431-SUM($AX431:EK431),EK431))","v":0},{"$f":"IF(SUM($AW431:EL431)<0,0,IF(SUM($AX431:EL431)+EL431>$AW431,$AW431-SUM($AX431:EL431),EL431))","v":0},{"$f":"IF(SUM($AW431:EM431)<0,0,IF(SUM($AX431:EM431)+EM431>$AW431,$AW431-SUM($AX431:EM431),EM431))","v":0},{"$f":"IF(SUM($AW431:EN431)<0,0,IF(SUM($AX431:EN431)+EN431>$AW431,$AW431-SUM($AX431:EN431),EN431))","v":0},{"$f":"IF(SUM($AW431:EO431)<0,0,IF(SUM($AX431:EO431)+EO431>$AW431,$AW431-SUM($AX431:EO431),EO431))","v":0},{"$f":"IF(SUM($AW431:EP431)<0,0,IF(SUM($AX431:EP431)+EP431>$AW431,$AW431-SUM($AX431:EP431),EP431))","v":0},{"$f":"IF(SUM($AW431:EQ431)<0,0,IF(SUM($AX431:EQ431)+EQ431>$AW431,$AW431-SUM($AX431:EQ431),EQ431))","v":0},{"$f":"IF(SUM($AW431:ER431)<0,0,IF(SUM($AX431:ER431)+ER431>$AW431,$AW431-SUM($AX431:ER431),ER431))","v":0},{"$f":"IF(SUM($AW431:ES431)<0,0,IF(SUM($AX431:ES431)+ES431>$AW431,$AW431-SUM($AX431:ES431),ES431))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AN432:AN432)+AN432>$AM24,$AM24-SUM($AN432:AN432),AN432)","v":0},{"$f":"IF(SUM($AN432:AO432)+AO432>$AM24,$AM24-SUM($AN432:AO432),AO432)","v":0},{"$f":"IF(SUM($AN432:AP432)+AP432>$AM24,$AM24-SUM($AN432:AP432),AP432)","v":0},{"$f":"IF(SUM($AN432:AQ432)+AQ432>$AM24,$AM24-SUM($AN432:AQ432),AQ432)","v":0},{"$f":"IF(SUM($AN432:AR432)+AR432>$AM24,$AM24-SUM($AN432:AR432),AR432)","v":0},{"$f":"IF(SUM($AN432:AS432)+AS432>$AM24,$AM24-SUM($AN432:AS432),AS432)","v":0},{"$f":"IF(SUM($AN432:AT432)+AT432>$AM24,$AM24-SUM($AN432:AT432),AT432)","v":0},{"$f":"IF(SUM($AN432:AU432)+AU432>$AM24,$AM24-SUM($AN432:AU432),AU432)","v":0},0,0,{"$f":"IF(SUM($AW432:AX432)<0,0,IF(SUM($AX432:AX432)+AX432>$AW432,$AW432-SUM($AX432:AX432),AX432))","v":0},{"$f":"IF(SUM($AW432:AY432)<0,0,IF(SUM($AX432:AY432)+AY432>$AW432,$AW432-SUM($AX432:AY432),AY432))","v":0},{"$f":"IF(SUM($AW432:AZ432)<0,0,IF(SUM($AX432:AZ432)+AZ432>$AW432,$AW432-SUM($AX432:AZ432),AZ432))","v":0},{"$f":"IF(SUM($AW432:BA432)<0,0,IF(SUM($AX432:BA432)+BA432>$AW432,$AW432-SUM($AX432:BA432),BA432))","v":0},{"$f":"IF(SUM($AW432:BB432)<0,0,IF(SUM($AX432:BB432)+BB432>$AW432,$AW432-SUM($AX432:BB432),BB432))","v":0},{"$f":"IF(SUM($AW432:BC432)<0,0,IF(SUM($AX432:BC432)+BC432>$AW432,$AW432-SUM($AX432:BC432),BC432))","v":0},{"$f":"IF(SUM($AW432:BD432)<0,0,IF(SUM($AX432:BD432)+BD432>$AW432,$AW432-SUM($AX432:BD432),BD432))","v":0},{"$f":"IF(SUM($AW432:BE432)<0,0,IF(SUM($AX432:BE432)+BE432>$AW432,$AW432-SUM($AX432:BE432),BE432))","v":0},{"$f":"IF(SUM($AW432:BF432)<0,0,IF(SUM($AX432:BF432)+BF432>$AW432,$AW432-SUM($AX432:BF432),BF432))","v":0},{"$f":"IF(SUM($AW432:BG432)<0,0,IF(SUM($AX432:BG432)+BG432>$AW432,$AW432-SUM($AX432:BG432),BG432))","v":0},{"$f":"IF(SUM($AW432:BH432)<0,0,IF(SUM($AX432:BH432)+BH432>$AW432,$AW432-SUM($AX432:BH432),BH432))","v":0},{"$f":"IF(SUM($AW432:BI432)<0,0,IF(SUM($AX432:BI432)+BI432>$AW432,$AW432-SUM($AX432:BI432),BI432))","v":0},{"$f":"IF(SUM($AW432:BJ432)<0,0,IF(SUM($AX432:BJ432)+BJ432>$AW432,$AW432-SUM($AX432:BJ432),BJ432))","v":0},{"$f":"IF(SUM($AW432:BK432)<0,0,IF(SUM($AX432:BK432)+BK432>$AW432,$AW432-SUM($AX432:BK432),BK432))","v":0},{"$f":"IF(SUM($AW432:BL432)<0,0,IF(SUM($AX432:BL432)+BL432>$AW432,$AW432-SUM($AX432:BL432),BL432))","v":0},{"$f":"IF(SUM($AW432:BM432)<0,0,IF(SUM($AX432:BM432)+BM432>$AW432,$AW432-SUM($AX432:BM432),BM432))","v":0},{"$f":"IF(SUM($AW432:BN432)<0,0,IF(SUM($AX432:BN432)+BN432>$AW432,$AW432-SUM($AX432:BN432),BN432))","v":0},{"$f":"IF(SUM($AW432:BO432)<0,0,IF(SUM($AX432:BO432)+BO432>$AW432,$AW432-SUM($AX432:BO432),BO432))","v":0},{"$f":"IF(SUM($AW432:BP432)<0,0,IF(SUM($AX432:BP432)+BP432>$AW432,$AW432-SUM($AX432:BP432),BP432))","v":0},{"$f":"IF(SUM($AW432:BQ432)<0,0,IF(SUM($AX432:BQ432)+BQ432>$AW432,$AW432-SUM($AX432:BQ432),BQ432))","v":0},{"$f":"IF(SUM($AW432:BR432)<0,0,IF(SUM($AX432:BR432)+BR432>$AW432,$AW432-SUM($AX432:BR432),BR432))","v":0},{"$f":"IF(SUM($AW432:BS432)<0,0,IF(SUM($AX432:BS432)+BS432>$AW432,$AW432-SUM($AX432:BS432),BS432))","v":0},{"$f":"IF(SUM($AW432:BT432)<0,0,IF(SUM($AX432:BT432)+BT432>$AW432,$AW432-SUM($AX432:BT432),BT432))","v":0},{"$f":"IF(SUM($AW432:BU432)<0,0,IF(SUM($AX432:BU432)+BU432>$AW432,$AW432-SUM($AX432:BU432),BU432))","v":0},{"$f":"IF(SUM($AW432:BV432)<0,0,IF(SUM($AX432:BV432)+BV432>$AW432,$AW432-SUM($AX432:BV432),BV432))","v":0},{"$f":"IF(SUM($AW432:BW432)<0,0,IF(SUM($AX432:BW432)+BW432>$AW432,$AW432-SUM($AX432:BW432),BW432))","v":0},{"$f":"IF(SUM($AW432:BX432)<0,0,IF(SUM($AX432:BX432)+BX432>$AW432,$AW432-SUM($AX432:BX432),BX432))","v":0},{"$f":"IF(SUM($AW432:BY432)<0,0,IF(SUM($AX432:BY432)+BY432>$AW432,$AW432-SUM($AX432:BY432),BY432))","v":0},{"$f":"IF(SUM($AW432:BZ432)<0,0,IF(SUM($AX432:BZ432)+BZ432>$AW432,$AW432-SUM($AX432:BZ432),BZ432))","v":0},{"$f":"IF(SUM($AW432:CA432)<0,0,IF(SUM($AX432:CA432)+CA432>$AW432,$AW432-SUM($AX432:CA432),CA432))","v":0},{"$f":"IF(SUM($AW432:CB432)<0,0,IF(SUM($AX432:CB432)+CB432>$AW432,$AW432-SUM($AX432:CB432),CB432))","v":0},{"$f":"IF(SUM($AW432:CC432)<0,0,IF(SUM($AX432:CC432)+CC432>$AW432,$AW432-SUM($AX432:CC432),CC432))","v":0},{"$f":"IF(SUM($AW432:CD432)<0,0,IF(SUM($AX432:CD432)+CD432>$AW432,$AW432-SUM($AX432:CD432),CD432))","v":0},{"$f":"IF(SUM($AW432:CE432)<0,0,IF(SUM($AX432:CE432)+CE432>$AW432,$AW432-SUM($AX432:CE432),CE432))","v":0},{"$f":"IF(SUM($AW432:CF432)<0,0,IF(SUM($AX432:CF432)+CF432>$AW432,$AW432-SUM($AX432:CF432),CF432))","v":0},{"$f":"IF(SUM($AW432:CG432)<0,0,IF(SUM($AX432:CG432)+CG432>$AW432,$AW432-SUM($AX432:CG432),CG432))","v":0},{"$f":"IF(SUM($AW432:CH432)<0,0,IF(SUM($AX432:CH432)+CH432>$AW432,$AW432-SUM($AX432:CH432),CH432))","v":0},{"$f":"IF(SUM($AW432:CI432)<0,0,IF(SUM($AX432:CI432)+CI432>$AW432,$AW432-SUM($AX432:CI432),CI432))","v":0},{"$f":"IF(SUM($AW432:CJ432)<0,0,IF(SUM($AX432:CJ432)+CJ432>$AW432,$AW432-SUM($AX432:CJ432),CJ432))","v":0},{"$f":"IF(SUM($AW432:CK432)<0,0,IF(SUM($AX432:CK432)+CK432>$AW432,$AW432-SUM($AX432:CK432),CK432))","v":0},{"$f":"IF(SUM($AW432:CL432)<0,0,IF(SUM($AX432:CL432)+CL432>$AW432,$AW432-SUM($AX432:CL432),CL432))","v":0},{"$f":"IF(SUM($AW432:CM432)<0,0,IF(SUM($AX432:CM432)+CM432>$AW432,$AW432-SUM($AX432:CM432),CM432))","v":0},{"$f":"IF(SUM($AW432:CN432)<0,0,IF(SUM($AX432:CN432)+CN432>$AW432,$AW432-SUM($AX432:CN432),CN432))","v":0},{"$f":"IF(SUM($AW432:CO432)<0,0,IF(SUM($AX432:CO432)+CO432>$AW432,$AW432-SUM($AX432:CO432),CO432))","v":0},{"$f":"IF(SUM($AW432:CP432)<0,0,IF(SUM($AX432:CP432)+CP432>$AW432,$AW432-SUM($AX432:CP432),CP432))","v":0},{"$f":"IF(SUM($AW432:CQ432)<0,0,IF(SUM($AX432:CQ432)+CQ432>$AW432,$AW432-SUM($AX432:CQ432),CQ432))","v":0},{"$f":"IF(SUM($AW432:CR432)<0,0,IF(SUM($AX432:CR432)+CR432>$AW432,$AW432-SUM($AX432:CR432),CR432))","v":0},{"$f":"IF(SUM($AW432:CS432)<0,0,IF(SUM($AX432:CS432)+CS432>$AW432,$AW432-SUM($AX432:CS432),CS432))","v":0},{"$f":"IF(SUM($AW432:CT432)<0,0,IF(SUM($AX432:CT432)+CT432>$AW432,$AW432-SUM($AX432:CT432),CT432))","v":0},{"$f":"IF(SUM($AW432:CU432)<0,0,IF(SUM($AX432:CU432)+CU432>$AW432,$AW432-SUM($AX432:CU432),CU432))","v":0},{"$f":"IF(SUM($AW432:CV432)<0,0,IF(SUM($AX432:CV432)+CV432>$AW432,$AW432-SUM($AX432:CV432),CV432))","v":0},{"$f":"IF(SUM($AW432:CW432)<0,0,IF(SUM($AX432:CW432)+CW432>$AW432,$AW432-SUM($AX432:CW432),CW432))","v":0},{"$f":"IF(SUM($AW432:CX432)<0,0,IF(SUM($AX432:CX432)+CX432>$AW432,$AW432-SUM($AX432:CX432),CX432))","v":0},{"$f":"IF(SUM($AW432:CY432)<0,0,IF(SUM($AX432:CY432)+CY432>$AW432,$AW432-SUM($AX432:CY432),CY432))","v":0},{"$f":"IF(SUM($AW432:CZ432)<0,0,IF(SUM($AX432:CZ432)+CZ432>$AW432,$AW432-SUM($AX432:CZ432),CZ432))","v":0},{"$f":"IF(SUM($AW432:DA432)<0,0,IF(SUM($AX432:DA432)+DA432>$AW432,$AW432-SUM($AX432:DA432),DA432))","v":0},{"$f":"IF(SUM($AW432:DB432)<0,0,IF(SUM($AX432:DB432)+DB432>$AW432,$AW432-SUM($AX432:DB432),DB432))","v":0},{"$f":"IF(SUM($AW432:DC432)<0,0,IF(SUM($AX432:DC432)+DC432>$AW432,$AW432-SUM($AX432:DC432),DC432))","v":0},{"$f":"IF(SUM($AW432:DD432)<0,0,IF(SUM($AX432:DD432)+DD432>$AW432,$AW432-SUM($AX432:DD432),DD432))","v":0},{"$f":"IF(SUM($AW432:DE432)<0,0,IF(SUM($AX432:DE432)+DE432>$AW432,$AW432-SUM($AX432:DE432),DE432))","v":0},{"$f":"IF(SUM($AW432:DF432)<0,0,IF(SUM($AX432:DF432)+DF432>$AW432,$AW432-SUM($AX432:DF432),DF432))","v":0},{"$f":"IF(SUM($AW432:DG432)<0,0,IF(SUM($AX432:DG432)+DG432>$AW432,$AW432-SUM($AX432:DG432),DG432))","v":0},{"$f":"IF(SUM($AW432:DH432)<0,0,IF(SUM($AX432:DH432)+DH432>$AW432,$AW432-SUM($AX432:DH432),DH432))","v":0},{"$f":"IF(SUM($AW432:DI432)<0,0,IF(SUM($AX432:DI432)+DI432>$AW432,$AW432-SUM($AX432:DI432),DI432))","v":0},{"$f":"IF(SUM($AW432:DJ432)<0,0,IF(SUM($AX432:DJ432)+DJ432>$AW432,$AW432-SUM($AX432:DJ432),DJ432))","v":0},{"$f":"IF(SUM($AW432:DK432)<0,0,IF(SUM($AX432:DK432)+DK432>$AW432,$AW432-SUM($AX432:DK432),DK432))","v":0},{"$f":"IF(SUM($AW432:DL432)<0,0,IF(SUM($AX432:DL432)+DL432>$AW432,$AW432-SUM($AX432:DL432),DL432))","v":0},{"$f":"IF(SUM($AW432:DM432)<0,0,IF(SUM($AX432:DM432)+DM432>$AW432,$AW432-SUM($AX432:DM432),DM432))","v":0},{"$f":"IF(SUM($AW432:DN432)<0,0,IF(SUM($AX432:DN432)+DN432>$AW432,$AW432-SUM($AX432:DN432),DN432))","v":0},{"$f":"IF(SUM($AW432:DO432)<0,0,IF(SUM($AX432:DO432)+DO432>$AW432,$AW432-SUM($AX432:DO432),DO432))","v":0},{"$f":"IF(SUM($AW432:DP432)<0,0,IF(SUM($AX432:DP432)+DP432>$AW432,$AW432-SUM($AX432:DP432),DP432))","v":0},{"$f":"IF(SUM($AW432:DQ432)<0,0,IF(SUM($AX432:DQ432)+DQ432>$AW432,$AW432-SUM($AX432:DQ432),DQ432))","v":0},{"$f":"IF(SUM($AW432:DR432)<0,0,IF(SUM($AX432:DR432)+DR432>$AW432,$AW432-SUM($AX432:DR432),DR432))","v":0},{"$f":"IF(SUM($AW432:DS432)<0,0,IF(SUM($AX432:DS432)+DS432>$AW432,$AW432-SUM($AX432:DS432),DS432))","v":0},{"$f":"IF(SUM($AW432:DT432)<0,0,IF(SUM($AX432:DT432)+DT432>$AW432,$AW432-SUM($AX432:DT432),DT432))","v":0},{"$f":"IF(SUM($AW432:DU432)<0,0,IF(SUM($AX432:DU432)+DU432>$AW432,$AW432-SUM($AX432:DU432),DU432))","v":0},{"$f":"IF(SUM($AW432:DV432)<0,0,IF(SUM($AX432:DV432)+DV432>$AW432,$AW432-SUM($AX432:DV432),DV432))","v":0},{"$f":"IF(SUM($AW432:DW432)<0,0,IF(SUM($AX432:DW432)+DW432>$AW432,$AW432-SUM($AX432:DW432),DW432))","v":0},{"$f":"IF(SUM($AW432:DX432)<0,0,IF(SUM($AX432:DX432)+DX432>$AW432,$AW432-SUM($AX432:DX432),DX432))","v":0},{"$f":"IF(SUM($AW432:DY432)<0,0,IF(SUM($AX432:DY432)+DY432>$AW432,$AW432-SUM($AX432:DY432),DY432))","v":0},{"$f":"IF(SUM($AW432:DZ432)<0,0,IF(SUM($AX432:DZ432)+DZ432>$AW432,$AW432-SUM($AX432:DZ432),DZ432))","v":0},{"$f":"IF(SUM($AW432:EA432)<0,0,IF(SUM($AX432:EA432)+EA432>$AW432,$AW432-SUM($AX432:EA432),EA432))","v":0},{"$f":"IF(SUM($AW432:EB432)<0,0,IF(SUM($AX432:EB432)+EB432>$AW432,$AW432-SUM($AX432:EB432),EB432))","v":0},{"$f":"IF(SUM($AW432:EC432)<0,0,IF(SUM($AX432:EC432)+EC432>$AW432,$AW432-SUM($AX432:EC432),EC432))","v":0},{"$f":"IF(SUM($AW432:ED432)<0,0,IF(SUM($AX432:ED432)+ED432>$AW432,$AW432-SUM($AX432:ED432),ED432))","v":0},{"$f":"IF(SUM($AW432:EE432)<0,0,IF(SUM($AX432:EE432)+EE432>$AW432,$AW432-SUM($AX432:EE432),EE432))","v":0},{"$f":"IF(SUM($AW432:EF432)<0,0,IF(SUM($AX432:EF432)+EF432>$AW432,$AW432-SUM($AX432:EF432),EF432))","v":0},{"$f":"IF(SUM($AW432:EG432)<0,0,IF(SUM($AX432:EG432)+EG432>$AW432,$AW432-SUM($AX432:EG432),EG432))","v":0},{"$f":"IF(SUM($AW432:EH432)<0,0,IF(SUM($AX432:EH432)+EH432>$AW432,$AW432-SUM($AX432:EH432),EH432))","v":0},{"$f":"IF(SUM($AW432:EI432)<0,0,IF(SUM($AX432:EI432)+EI432>$AW432,$AW432-SUM($AX432:EI432),EI432))","v":0},{"$f":"IF(SUM($AW432:EJ432)<0,0,IF(SUM($AX432:EJ432)+EJ432>$AW432,$AW432-SUM($AX432:EJ432),EJ432))","v":0},{"$f":"IF(SUM($AW432:EK432)<0,0,IF(SUM($AX432:EK432)+EK432>$AW432,$AW432-SUM($AX432:EK432),EK432))","v":0},{"$f":"IF(SUM($AW432:EL432)<0,0,IF(SUM($AX432:EL432)+EL432>$AW432,$AW432-SUM($AX432:EL432),EL432))","v":0},{"$f":"IF(SUM($AW432:EM432)<0,0,IF(SUM($AX432:EM432)+EM432>$AW432,$AW432-SUM($AX432:EM432),EM432))","v":0},{"$f":"IF(SUM($AW432:EN432)<0,0,IF(SUM($AX432:EN432)+EN432>$AW432,$AW432-SUM($AX432:EN432),EN432))","v":0},{"$f":"IF(SUM($AW432:EO432)<0,0,IF(SUM($AX432:EO432)+EO432>$AW432,$AW432-SUM($AX432:EO432),EO432))","v":0},{"$f":"IF(SUM($AW432:EP432)<0,0,IF(SUM($AX432:EP432)+EP432>$AW432,$AW432-SUM($AX432:EP432),EP432))","v":0},{"$f":"IF(SUM($AW432:EQ432)<0,0,IF(SUM($AX432:EQ432)+EQ432>$AW432,$AW432-SUM($AX432:EQ432),EQ432))","v":0},{"$f":"IF(SUM($AW432:ER432)<0,0,IF(SUM($AX432:ER432)+ER432>$AW432,$AW432-SUM($AX432:ER432),ER432))","v":0},{"$f":"IF(SUM($AW432:ES432)<0,0,IF(SUM($AX432:ES432)+ES432>$AW432,$AW432-SUM($AX432:ES432),ES432))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6510058528516016E-3,{"$f":"IF(SUM($AN433:AN433)+AN433>$AM25,$AM25-SUM($AN433:AN433),AN433)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AN433:AO433)+AO433>$AM25,$AM25-SUM($AN433:AO433),AO433)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AN433:AP433)+AP433>$AM25,$AM25-SUM($AN433:AP433),AP433)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AN433:AQ433)+AQ433>$AM25,$AM25-SUM($AN433:AQ433),AQ433)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AN433:AR433)+AR433>$AM25,$AM25-SUM($AN433:AR433),AR433)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AN433:AS433)+AS433>$AM25,$AM25-SUM($AN433:AS433),AS433)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AN433:AT433)+AT433>$AM25,$AM25-SUM($AN433:AT433),AT433)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AN433:AU433)+AU433>$AM25,$AM25-SUM($AN433:AU433),AU433)","v":7.6510058528516016E-3},-1.0486512675664417E-2,0,{"$f":"IF(SUM($AW433:AX433)<0,0,IF(SUM($AX433:AX433)+AX433>$AW433,$AW433-SUM($AX433:AX433),AX433))","v":0},{"$f":"IF(SUM($AW433:AY433)<0,0,IF(SUM($AX433:AY433)+AY433>$AW433,$AW433-SUM($AX433:AY433),AY433))","v":0},{"$f":"IF(SUM($AW433:AZ433)<0,0,IF(SUM($AX433:AZ433)+AZ433>$AW433,$AW433-SUM($AX433:AZ433),AZ433))","v":0},{"$f":"IF(SUM($AW433:BA433)<0,0,IF(SUM($AX433:BA433)+BA433>$AW433,$AW433-SUM($AX433:BA433),BA433))","v":0},{"$f":"IF(SUM($AW433:BB433)<0,0,IF(SUM($AX433:BB433)+BB433>$AW433,$AW433-SUM($AX433:BB433),BB433))","v":0},{"$f":"IF(SUM($AW433:BC433)<0,0,IF(SUM($AX433:BC433)+BC433>$AW433,$AW433-SUM($AX433:BC433),BC433))","v":0},{"$f":"IF(SUM($AW433:BD433)<0,0,IF(SUM($AX433:BD433)+BD433>$AW433,$AW433-SUM($AX433:BD433),BD433))","v":0},{"$f":"IF(SUM($AW433:BE433)<0,0,IF(SUM($AX433:BE433)+BE433>$AW433,$AW433-SUM($AX433:BE433),BE433))","v":0},{"$f":"IF(SUM($AW433:BF433)<0,0,IF(SUM($AX433:BF433)+BF433>$AW433,$AW433-SUM($AX433:BF433),BF433))","v":0},{"$f":"IF(SUM($AW433:BG433)<0,0,IF(SUM($AX433:BG433)+BG433>$AW433,$AW433-SUM($AX433:BG433),BG433))","v":0},{"$f":"IF(SUM($AW433:BH433)<0,0,IF(SUM($AX433:BH433)+BH433>$AW433,$AW433-SUM($AX433:BH433),BH433))","v":0},{"$f":"IF(SUM($AW433:BI433)<0,0,IF(SUM($AX433:BI433)+BI433>$AW433,$AW433-SUM($AX433:BI433),BI433))","v":0},{"$f":"IF(SUM($AW433:BJ433)<0,0,IF(SUM($AX433:BJ433)+BJ433>$AW433,$AW433-SUM($AX433:BJ433),BJ433))","v":0},{"$f":"IF(SUM($AW433:BK433)<0,0,IF(SUM($AX433:BK433)+BK433>$AW433,$AW433-SUM($AX433:BK433),BK433))","v":0},{"$f":"IF(SUM($AW433:BL433)<0,0,IF(SUM($AX433:BL433)+BL433>$AW433,$AW433-SUM($AX433:BL433),BL433))","v":0},{"$f":"IF(SUM($AW433:BM433)<0,0,IF(SUM($AX433:BM433)+BM433>$AW433,$AW433-SUM($AX433:BM433),BM433))","v":0},{"$f":"IF(SUM($AW433:BN433)<0,0,IF(SUM($AX433:BN433)+BN433>$AW433,$AW433-SUM($AX433:BN433),BN433))","v":0},{"$f":"IF(SUM($AW433:BO433)<0,0,IF(SUM($AX433:BO433)+BO433>$AW433,$AW433-SUM($AX433:BO433),BO433))","v":0},{"$f":"IF(SUM($AW433:BP433)<0,0,IF(SUM($AX433:BP433)+BP433>$AW433,$AW433-SUM($AX433:BP433),BP433))","v":0},{"$f":"IF(SUM($AW433:BQ433)<0,0,IF(SUM($AX433:BQ433)+BQ433>$AW433,$AW433-SUM($AX433:BQ433),BQ433))","v":0},{"$f":"IF(SUM($AW433:BR433)<0,0,IF(SUM($AX433:BR433)+BR433>$AW433,$AW433-SUM($AX433:BR433),BR433))","v":0},{"$f":"IF(SUM($AW433:BS433)<0,0,IF(SUM($AX433:BS433)+BS433>$AW433,$AW433-SUM($AX433:BS433),BS433))","v":0},{"$f":"IF(SUM($AW433:BT433)<0,0,IF(SUM($AX433:BT433)+BT433>$AW433,$AW433-SUM($AX433:BT433),BT433))","v":0},{"$f":"IF(SUM($AW433:BU433)<0,0,IF(SUM($AX433:BU433)+BU433>$AW433,$AW433-SUM($AX433:BU433),BU433))","v":0},{"$f":"IF(SUM($AW433:BV433)<0,0,IF(SUM($AX433:BV433)+BV433>$AW433,$AW433-SUM($AX433:BV433),BV433))","v":0},{"$f":"IF(SUM($AW433:BW433)<0,0,IF(SUM($AX433:BW433)+BW433>$AW433,$AW433-SUM($AX433:BW433),BW433))","v":0},{"$f":"IF(SUM($AW433:BX433)<0,0,IF(SUM($AX433:BX433)+BX433>$AW433,$AW433-SUM($AX433:BX433),BX433))","v":0},{"$f":"IF(SUM($AW433:BY433)<0,0,IF(SUM($AX433:BY433)+BY433>$AW433,$AW433-SUM($AX433:BY433),BY433))","v":0},{"$f":"IF(SUM($AW433:BZ433)<0,0,IF(SUM($AX433:BZ433)+BZ433>$AW433,$AW433-SUM($AX433:BZ433),BZ433))","v":0},{"$f":"IF(SUM($AW433:CA433)<0,0,IF(SUM($AX433:CA433)+CA433>$AW433,$AW433-SUM($AX433:CA433),CA433))","v":0},{"$f":"IF(SUM($AW433:CB433)<0,0,IF(SUM($AX433:CB433)+CB433>$AW433,$AW433-SUM($AX433:CB433),CB433))","v":0},{"$f":"IF(SUM($AW433:CC433)<0,0,IF(SUM($AX433:CC433)+CC433>$AW433,$AW433-SUM($AX433:CC433),CC433))","v":0},{"$f":"IF(SUM($AW433:CD433)<0,0,IF(SUM($AX433:CD433)+CD433>$AW433,$AW433-SUM($AX433:CD433),CD433))","v":0},{"$f":"IF(SUM($AW433:CE433)<0,0,IF(SUM($AX433:CE433)+CE433>$AW433,$AW433-SUM($AX433:CE433),CE433))","v":0},{"$f":"IF(SUM($AW433:CF433)<0,0,IF(SUM($AX433:CF433)+CF433>$AW433,$AW433-SUM($AX433:CF433),CF433))","v":0},{"$f":"IF(SUM($AW433:CG433)<0,0,IF(SUM($AX433:CG433)+CG433>$AW433,$AW433-SUM($AX433:CG433),CG433))","v":0},{"$f":"IF(SUM($AW433:CH433)<0,0,IF(SUM($AX433:CH433)+CH433>$AW433,$AW433-SUM($AX433:CH433),CH433))","v":0},{"$f":"IF(SUM($AW433:CI433)<0,0,IF(SUM($AX433:CI433)+CI433>$AW433,$AW433-SUM($AX433:CI433),CI433))","v":0},{"$f":"IF(SUM($AW433:CJ433)<0,0,IF(SUM($AX433:CJ433)+CJ433>$AW433,$AW433-SUM($AX433:CJ433),CJ433))","v":0},{"$f":"IF(SUM($AW433:CK433)<0,0,IF(SUM($AX433:CK433)+CK433>$AW433,$AW433-SUM($AX433:CK433),CK433))","v":0},{"$f":"IF(SUM($AW433:CL433)<0,0,IF(SUM($AX433:CL433)+CL433>$AW433,$AW433-SUM($AX433:CL433),CL433))","v":0},{"$f":"IF(SUM($AW433:CM433)<0,0,IF(SUM($AX433:CM433)+CM433>$AW433,$AW433-SUM($AX433:CM433),CM433))","v":0},{"$f":"IF(SUM($AW433:CN433)<0,0,IF(SUM($AX433:CN433)+CN433>$AW433,$AW433-SUM($AX433:CN433),CN433))","v":0},{"$f":"IF(SUM($AW433:CO433)<0,0,IF(SUM($AX433:CO433)+CO433>$AW433,$AW433-SUM($AX433:CO433),CO433))","v":0},{"$f":"IF(SUM($AW433:CP433)<0,0,IF(SUM($AX433:CP433)+CP433>$AW433,$AW433-SUM($AX433:CP433),CP433))","v":0},{"$f":"IF(SUM($AW433:CQ433)<0,0,IF(SUM($AX433:CQ433)+CQ433>$AW433,$AW433-SUM($AX433:CQ433),CQ433))","v":0},{"$f":"IF(SUM($AW433:CR433)<0,0,IF(SUM($AX433:CR433)+CR433>$AW433,$AW433-SUM($AX433:CR433),CR433))","v":0},{"$f":"IF(SUM($AW433:CS433)<0,0,IF(SUM($AX433:CS433)+CS433>$AW433,$AW433-SUM($AX433:CS433),CS433))","v":0},{"$f":"IF(SUM($AW433:CT433)<0,0,IF(SUM($AX433:CT433)+CT433>$AW433,$AW433-SUM($AX433:CT433),CT433))","v":0},{"$f":"IF(SUM($AW433:CU433)<0,0,IF(SUM($AX433:CU433)+CU433>$AW433,$AW433-SUM($AX433:CU433),CU433))","v":0},{"$f":"IF(SUM($AW433:CV433)<0,0,IF(SUM($AX433:CV433)+CV433>$AW433,$AW433-SUM($AX433:CV433),CV433))","v":0},{"$f":"IF(SUM($AW433:CW433)<0,0,IF(SUM($AX433:CW433)+CW433>$AW433,$AW433-SUM($AX433:CW433),CW433))","v":0},{"$f":"IF(SUM($AW433:CX433)<0,0,IF(SUM($AX433:CX433)+CX433>$AW433,$AW433-SUM($AX433:CX433),CX433))","v":0},{"$f":"IF(SUM($AW433:CY433)<0,0,IF(SUM($AX433:CY433)+CY433>$AW433,$AW433-SUM($AX433:CY433),CY433))","v":0},{"$f":"IF(SUM($AW433:CZ433)<0,0,IF(SUM($AX433:CZ433)+CZ433>$AW433,$AW433-SUM($AX433:CZ433),CZ433))","v":0},{"$f":"IF(SUM($AW433:DA433)<0,0,IF(SUM($AX433:DA433)+DA433>$AW433,$AW433-SUM($AX433:DA433),DA433))","v":0},{"$f":"IF(SUM($AW433:DB433)<0,0,IF(SUM($AX433:DB433)+DB433>$AW433,$AW433-SUM($AX433:DB433),DB433))","v":0},{"$f":"IF(SUM($AW433:DC433)<0,0,IF(SUM($AX433:DC433)+DC433>$AW433,$AW433-SUM($AX433:DC433),DC433))","v":0},{"$f":"IF(SUM($AW433:DD433)<0,0,IF(SUM($AX433:DD433)+DD433>$AW433,$AW433-SUM($AX433:DD433),DD433))","v":0},{"$f":"IF(SUM($AW433:DE433)<0,0,IF(SUM($AX433:DE433)+DE433>$AW433,$AW433-SUM($AX433:DE433),DE433))","v":0},{"$f":"IF(SUM($AW433:DF433)<0,0,IF(SUM($AX433:DF433)+DF433>$AW433,$AW433-SUM($AX433:DF433),DF433))","v":0},{"$f":"IF(SUM($AW433:DG433)<0,0,IF(SUM($AX433:DG433)+DG433>$AW433,$AW433-SUM($AX433:DG433),DG433))","v":0},{"$f":"IF(SUM($AW433:DH433)<0,0,IF(SUM($AX433:DH433)+DH433>$AW433,$AW433-SUM($AX433:DH433),DH433))","v":0},{"$f":"IF(SUM($AW433:DI433)<0,0,IF(SUM($AX433:DI433)+DI433>$AW433,$AW433-SUM($AX433:DI433),DI433))","v":0},{"$f":"IF(SUM($AW433:DJ433)<0,0,IF(SUM($AX433:DJ433)+DJ433>$AW433,$AW433-SUM($AX433:DJ433),DJ433))","v":0},{"$f":"IF(SUM($AW433:DK433)<0,0,IF(SUM($AX433:DK433)+DK433>$AW433,$AW433-SUM($AX433:DK433),DK433))","v":0},{"$f":"IF(SUM($AW433:DL433)<0,0,IF(SUM($AX433:DL433)+DL433>$AW433,$AW433-SUM($AX433:DL433),DL433))","v":0},{"$f":"IF(SUM($AW433:DM433)<0,0,IF(SUM($AX433:DM433)+DM433>$AW433,$AW433-SUM($AX433:DM433),DM433))","v":0},{"$f":"IF(SUM($AW433:DN433)<0,0,IF(SUM($AX433:DN433)+DN433>$AW433,$AW433-SUM($AX433:DN433),DN433))","v":0},{"$f":"IF(SUM($AW433:DO433)<0,0,IF(SUM($AX433:DO433)+DO433>$AW433,$AW433-SUM($AX433:DO433),DO433))","v":0},{"$f":"IF(SUM($AW433:DP433)<0,0,IF(SUM($AX433:DP433)+DP433>$AW433,$AW433-SUM($AX433:DP433),DP433))","v":0},{"$f":"IF(SUM($AW433:DQ433)<0,0,IF(SUM($AX433:DQ433)+DQ433>$AW433,$AW433-SUM($AX433:DQ433),DQ433))","v":0},{"$f":"IF(SUM($AW433:DR433)<0,0,IF(SUM($AX433:DR433)+DR433>$AW433,$AW433-SUM($AX433:DR433),DR433))","v":0},{"$f":"IF(SUM($AW433:DS433)<0,0,IF(SUM($AX433:DS433)+DS433>$AW433,$AW433-SUM($AX433:DS433),DS433))","v":0},{"$f":"IF(SUM($AW433:DT433)<0,0,IF(SUM($AX433:DT433)+DT433>$AW433,$AW433-SUM($AX433:DT433),DT433))","v":0},{"$f":"IF(SUM($AW433:DU433)<0,0,IF(SUM($AX433:DU433)+DU433>$AW433,$AW433-SUM($AX433:DU433),DU433))","v":0},{"$f":"IF(SUM($AW433:DV433)<0,0,IF(SUM($AX433:DV433)+DV433>$AW433,$AW433-SUM($AX433:DV433),DV433))","v":0},{"$f":"IF(SUM($AW433:DW433)<0,0,IF(SUM($AX433:DW433)+DW433>$AW433,$AW433-SUM($AX433:DW433),DW433))","v":0},{"$f":"IF(SUM($AW433:DX433)<0,0,IF(SUM($AX433:DX433)+DX433>$AW433,$AW433-SUM($AX433:DX433),DX433))","v":0},{"$f":"IF(SUM($AW433:DY433)<0,0,IF(SUM($AX433:DY433)+DY433>$AW433,$AW433-SUM($AX433:DY433),DY433))","v":0},{"$f":"IF(SUM($AW433:DZ433)<0,0,IF(SUM($AX433:DZ433)+DZ433>$AW433,$AW433-SUM($AX433:DZ433),DZ433))","v":0},{"$f":"IF(SUM($AW433:EA433)<0,0,IF(SUM($AX433:EA433)+EA433>$AW433,$AW433-SUM($AX433:EA433),EA433))","v":0},{"$f":"IF(SUM($AW433:EB433)<0,0,IF(SUM($AX433:EB433)+EB433>$AW433,$AW433-SUM($AX433:EB433),EB433))","v":0},{"$f":"IF(SUM($AW433:EC433)<0,0,IF(SUM($AX433:EC433)+EC433>$AW433,$AW433-SUM($AX433:EC433),EC433))","v":0},{"$f":"IF(SUM($AW433:ED433)<0,0,IF(SUM($AX433:ED433)+ED433>$AW433,$AW433-SUM($AX433:ED433),ED433))","v":0},{"$f":"IF(SUM($AW433:EE433)<0,0,IF(SUM($AX433:EE433)+EE433>$AW433,$AW433-SUM($AX433:EE433),EE433))","v":0},{"$f":"IF(SUM($AW433:EF433)<0,0,IF(SUM($AX433:EF433)+EF433>$AW433,$AW433-SUM($AX433:EF433),EF433))","v":0},{"$f":"IF(SUM($AW433:EG433)<0,0,IF(SUM($AX433:EG433)+EG433>$AW433,$AW433-SUM($AX433:EG433),EG433))","v":0},{"$f":"IF(SUM($AW433:EH433)<0,0,IF(SUM($AX433:EH433)+EH433>$AW433,$AW433-SUM($AX433:EH433),EH433))","v":0},{"$f":"IF(SUM($AW433:EI433)<0,0,IF(SUM($AX433:EI433)+EI433>$AW433,$AW433-SUM($AX433:EI433),EI433))","v":0},{"$f":"IF(SUM($AW433:EJ433)<0,0,IF(SUM($AX433:EJ433)+EJ433>$AW433,$AW433-SUM($AX433:EJ433),EJ433))","v":0},{"$f":"IF(SUM($AW433:EK433)<0,0,IF(SUM($AX433:EK433)+EK433>$AW433,$AW433-SUM($AX433:EK433),EK433))","v":0},{"$f":"IF(SUM($AW433:EL433)<0,0,IF(SUM($AX433:EL433)+EL433>$AW433,$AW433-SUM($AX433:EL433),EL433))","v":0},{"$f":"IF(SUM($AW433:EM433)<0,0,IF(SUM($AX433:EM433)+EM433>$AW433,$AW433-SUM($AX433:EM433),EM433))","v":0},{"$f":"IF(SUM($AW433:EN433)<0,0,IF(SUM($AX433:EN433)+EN433>$AW433,$AW433-SUM($AX433:EN433),EN433))","v":0},{"$f":"IF(SUM($AW433:EO433)<0,0,IF(SUM($AX433:EO433)+EO433>$AW433,$AW433-SUM($AX433:EO433),EO433))","v":0},{"$f":"IF(SUM($AW433:EP433)<0,0,IF(SUM($AX433:EP433)+EP433>$AW433,$AW433-SUM($AX433:EP433),EP433))","v":0},{"$f":"IF(SUM($AW433:EQ433)<0,0,IF(SUM($AX433:EQ433)+EQ433>$AW433,$AW433-SUM($AX433:EQ433),EQ433))","v":0},{"$f":"IF(SUM($AW433:ER433)<0,0,IF(SUM($AX433:ER433)+ER433>$AW433,$AW433-SUM($AX433:ER433),ER433))","v":0},{"$f":"IF(SUM($AW433:ES433)<0,0,IF(SUM($AX433:ES433)+ES433>$AW433,$AW433-SUM($AX433:ES433),ES433))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AN434:AN434)+AN434>$AM26,$AM26-SUM($AN434:AN434),AN434)","v":0},{"$f":"IF(SUM($AN434:AO434)+AO434>$AM26,$AM26-SUM($AN434:AO434),AO434)","v":0},{"$f":"IF(SUM($AN434:AP434)+AP434>$AM26,$AM26-SUM($AN434:AP434),AP434)","v":0},{"$f":"IF(SUM($AN434:AQ434)+AQ434>$AM26,$AM26-SUM($AN434:AQ434),AQ434)","v":0},{"$f":"IF(SUM($AN434:AR434)+AR434>$AM26,$AM26-SUM($AN434:AR434),AR434)","v":0},{"$f":"IF(SUM($AN434:AS434)+AS434>$AM26,$AM26-SUM($AN434:AS434),AS434)","v":0},{"$f":"IF(SUM($AN434:AT434)+AT434>$AM26,$AM26-SUM($AN434:AT434),AT434)","v":0},{"$f":"IF(SUM($AN434:AU434)+AU434>$AM26,$AM26-SUM($AN434:AU434),AU434)","v":0},1.2866999999999997E-4,4.6367567567567558E-6,{"$f":"IF(SUM($AW434:AX434)<0,0,IF(SUM($AX434:AX434)+AX434>$AW434,$AW434-SUM($AX434:AX434),AX434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:AY434)<0,0,IF(SUM($AX434:AY434)+AY434>$AW434,$AW434-SUM($AX434:AY434),AY434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:AZ434)<0,0,IF(SUM($AX434:AZ434)+AZ434>$AW434,$AW434-SUM($AX434:AZ434),AZ434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BA434)<0,0,IF(SUM($AX434:BA434)+BA434>$AW434,$AW434-SUM($AX434:BA434),BA434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BB434)<0,0,IF(SUM($AX434:BB434)+BB434>$AW434,$AW434-SUM($AX434:BB434),BB434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BC434)<0,0,IF(SUM($AX434:BC434)+BC434>$AW434,$AW434-SUM($AX434:BC434),BC434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BD434)<0,0,IF(SUM($AX434:BD434)+BD434>$AW434,$AW434-SUM($AX434:BD434),BD434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BE434)<0,0,IF(SUM($AX434:BE434)+BE434>$AW434,$AW434-SUM($AX434:BE434),BE434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BF434)<0,0,IF(SUM($AX434:BF434)+BF434>$AW434,$AW434-SUM($AX434:BF434),BF434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BG434)<0,0,IF(SUM($AX434:BG434)+BG434>$AW434,$AW434-SUM($AX434:BG434),BG434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BH434)<0,0,IF(SUM($AX434:BH434)+BH434>$AW434,$AW434-SUM($AX434:BH434),BH434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BI434)<0,0,IF(SUM($AX434:BI434)+BI434>$AW434,$AW434-SUM($AX434:BI434),BI434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BJ434)<0,0,IF(SUM($AX434:BJ434)+BJ434>$AW434,$AW434-SUM($AX434:BJ434),BJ434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BK434)<0,0,IF(SUM($AX434:BK434)+BK434>$AW434,$AW434-SUM($AX434:BK434),BK434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BL434)<0,0,IF(SUM($AX434:BL434)+BL434>$AW434,$AW434-SUM($AX434:BL434),BL434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BM434)<0,0,IF(SUM($AX434:BM434)+BM434>$AW434,$AW434-SUM($AX434:BM434),BM434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BN434)<0,0,IF(SUM($AX434:BN434)+BN434>$AW434,$AW434-SUM($AX434:BN434),BN434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BO434)<0,0,IF(SUM($AX434:BO434)+BO434>$AW434,$AW434-SUM($AX434:BO434),BO434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BP434)<0,0,IF(SUM($AX434:BP434)+BP434>$AW434,$AW434-SUM($AX434:BP434),BP434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BQ434)<0,0,IF(SUM($AX434:BQ434)+BQ434>$AW434,$AW434-SUM($AX434:BQ434),BQ434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BR434)<0,0,IF(SUM($AX434:BR434)+BR434>$AW434,$AW434-SUM($AX434:BR434),BR434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BS434)<0,0,IF(SUM($AX434:BS434)+BS434>$AW434,$AW434-SUM($AX434:BS434),BS434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BT434)<0,0,IF(SUM($AX434:BT434)+BT434>$AW434,$AW434-SUM($AX434:BT434),BT434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BU434)<0,0,IF(SUM($AX434:BU434)+BU434>$AW434,$AW434-SUM($AX434:BU434),BU434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BV434)<0,0,IF(SUM($AX434:BV434)+BV434>$AW434,$AW434-SUM($AX434:BV434),BV434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BW434)<0,0,IF(SUM($AX434:BW434)+BW434>$AW434,$AW434-SUM($AX434:BW434),BW434))","v":4.6367567567567558E-6},{"$f":"IF(SUM($AW434:BX434)<0,0,IF(SUM($AX434:BX434)+BX434>$AW434,$AW434-SUM($AX434:BX434),BX434))","v":3.4775675675675097E-6},{"$f":"IF(SUM($AW434:BY434)<0,0,IF(SUM($AX434:BY434)+BY434>$AW434,$AW434-SUM($AX434:BY434),BY434))","v":0},{"$f":"IF(SUM($AW434:BZ434)<0,0,IF(SUM($AX434:BZ434)+BZ434>$AW434,$AW434-SUM($AX434:BZ434),BZ434))","v":0},{"$f":"IF(SUM($AW434:CA434)<0,0,IF(SUM($AX434:CA434)+CA434>$AW434,$AW434-SUM($AX434:CA434),CA434))","v":0},{"$f":"IF(SUM($AW434:CB434)<0,0,IF(SUM($AX434:CB434)+CB434>$AW434,$AW434-SUM($AX434:CB434),CB434))","v":0},{"$f":"IF(SUM($AW434:CC434)<0,0,IF(SUM($AX434:CC434)+CC434>$AW434,$AW434-SUM($AX434:CC434),CC434))","v":0},{"$f":"IF(SUM($AW434:CD434)<0,0,IF(SUM($AX434:CD434)+CD434>$AW434,$AW434-SUM($AX434:CD434),CD434))","v":0},{"$f":"IF(SUM($AW434:CE434)<0,0,IF(SUM($AX434:CE434)+CE434>$AW434,$AW434-SUM($AX434:CE434),CE434))","v":0},{"$f":"IF(SUM($AW434:CF434)<0,0,IF(SUM($AX434:CF434)+CF434>$AW434,$AW434-SUM($AX434:CF434),CF434))","v":0},{"$f":"IF(SUM($AW434:CG434)<0,0,IF(SUM($AX434:CG434)+CG434>$AW434,$AW434-SUM($AX434:CG434),CG434))","v":0},{"$f":"IF(SUM($AW434:CH434)<0,0,IF(SUM($AX434:CH434)+CH434>$AW434,$AW434-SUM($AX434:CH434),CH434))","v":0},{"$f":"IF(SUM($AW434:CI434)<0,0,IF(SUM($AX434:CI434)+CI434>$AW434,$AW434-SUM($AX434:CI434),CI434))","v":0},{"$f":"IF(SUM($AW434:CJ434)<0,0,IF(SUM($AX434:CJ434)+CJ434>$AW434,$AW434-SUM($AX434:CJ434),CJ434))","v":0},{"$f":"IF(SUM($AW434:CK434)<0,0,IF(SUM($AX434:CK434)+CK434>$AW434,$AW434-SUM($AX434:CK434),CK434))","v":0},{"$f":"IF(SUM($AW434:CL434)<0,0,IF(SUM($AX434:CL434)+CL434>$AW434,$AW434-SUM($AX434:CL434),CL434))","v":0},{"$f":"IF(SUM($AW434:CM434)<0,0,IF(SUM($AX434:CM434)+CM434>$AW434,$AW434-SUM($AX434:CM434),CM434))","v":0},{"$f":"IF(SUM($AW434:CN434)<0,0,IF(SUM($AX434:CN434)+CN434>$AW434,$AW434-SUM($AX434:CN434),CN434))","v":0},{"$f":"IF(SUM($AW434:CO434)<0,0,IF(SUM($AX434:CO434)+CO434>$AW434,$AW434-SUM($AX434:CO434),CO434))","v":0},{"$f":"IF(SUM($AW434:CP434)<0,0,IF(SUM($AX434:CP434)+CP434>$AW434,$AW434-SUM($AX434:CP434),CP434))","v":0},{"$f":"IF(SUM($AW434:CQ434)<0,0,IF(SUM($AX434:CQ434)+CQ434>$AW434,$AW434-SUM($AX434:CQ434),CQ434))","v":0},{"$f":"IF(SUM($AW434:CR434)<0,0,IF(SUM($AX434:CR434)+CR434>$AW434,$AW434-SUM($AX434:CR434),CR434))","v":0},{"$f":"IF(SUM($AW434:CS434)<0,0,IF(SUM($AX434:CS434)+CS434>$AW434,$AW434-SUM($AX434:CS434),CS434))","v":0},{"$f":"IF(SUM($AW434:CT434)<0,0,IF(SUM($AX434:CT434)+CT434>$AW434,$AW434-SUM($AX434:CT434),CT434))","v":0},{"$f":"IF(SUM($AW434:CU434)<0,0,IF(SUM($AX434:CU434)+CU434>$AW434,$AW434-SUM($AX434:CU434),CU434))","v":0},{"$f":"IF(SUM($AW434:CV434)<0,0,IF(SUM($AX434:CV434)+CV434>$AW434,$AW434-SUM($AX434:CV434),CV434))","v":0},{"$f":"IF(SUM($AW434:CW434)<0,0,IF(SUM($AX434:CW434)+CW434>$AW434,$AW434-SUM($AX434:CW434),CW434))","v":0},{"$f":"IF(SUM($AW434:CX434)<0,0,IF(SUM($AX434:CX434)+CX434>$AW434,$AW434-SUM($AX434:CX434),CX434))","v":0},{"$f":"IF(SUM($AW434:CY434)<0,0,IF(SUM($AX434:CY434)+CY434>$AW434,$AW434-SUM($AX434:CY434),CY434))","v":0},{"$f":"IF(SUM($AW434:CZ434)<0,0,IF(SUM($AX434:CZ434)+CZ434>$AW434,$AW434-SUM($AX434:CZ434),CZ434))","v":0},{"$f":"IF(SUM($AW434:DA434)<0,0,IF(SUM($AX434:DA434)+DA434>$AW434,$AW434-SUM($AX434:DA434),DA434))","v":0},{"$f":"IF(SUM($AW434:DB434)<0,0,IF(SUM($AX434:DB434)+DB434>$AW434,$AW434-SUM($AX434:DB434),DB434))","v":0},{"$f":"IF(SUM($AW434:DC434)<0,0,IF(SUM($AX434:DC434)+DC434>$AW434,$AW434-SUM($AX434:DC434),DC434))","v":0},{"$f":"IF(SUM($AW434:DD434)<0,0,IF(SUM($AX434:DD434)+DD434>$AW434,$AW434-SUM($AX434:DD434),DD434))","v":0},{"$f":"IF(SUM($AW434:DE434)<0,0,IF(SUM($AX434:DE434)+DE434>$AW434,$AW434-SUM($AX434:DE434),DE434))","v":0},{"$f":"IF(SUM($AW434:DF434)<0,0,IF(SUM($AX434:DF434)+DF434>$AW434,$AW434-SUM($AX434:DF434),DF434))","v":0},{"$f":"IF(SUM($AW434:DG434)<0,0,IF(SUM($AX434:DG434)+DG434>$AW434,$AW434-SUM($AX434:DG434),DG434))","v":0},{"$f":"IF(SUM($AW434:DH434)<0,0,IF(SUM($AX434:DH434)+DH434>$AW434,$AW434-SUM($AX434:DH434),DH434))","v":0},{"$f":"IF(SUM($AW434:DI434)<0,0,IF(SUM($AX434:DI434)+DI434>$AW434,$AW434-SUM($AX434:DI434),DI434))","v":0},{"$f":"IF(SUM($AW434:DJ434)<0,0,IF(SUM($AX434:DJ434)+DJ434>$AW434,$AW434-SUM($AX434:DJ434),DJ434))","v":0},{"$f":"IF(SUM($AW434:DK434)<0,0,IF(SUM($AX434:DK434)+DK434>$AW434,$AW434-SUM($AX434:DK434),DK434))","v":0},{"$f":"IF(SUM($AW434:DL434)<0,0,IF(SUM($AX434:DL434)+DL434>$AW434,$AW434-SUM($AX434:DL434),DL434))","v":0},{"$f":"IF(SUM($AW434:DM434)<0,0,IF(SUM($AX434:DM434)+DM434>$AW434,$AW434-SUM($AX434:DM434),DM434))","v":0},{"$f":"IF(SUM($AW434:DN434)<0,0,IF(SUM($AX434:DN434)+DN434>$AW434,$AW434-SUM($AX434:DN434),DN434))","v":0},{"$f":"IF(SUM($AW434:DO434)<0,0,IF(SUM($AX434:DO434)+DO434>$AW434,$AW434-SUM($AX434:DO434),DO434))","v":0},{"$f":"IF(SUM($AW434:DP434)<0,0,IF(SUM($AX434:DP434)+DP434>$AW434,$AW434-SUM($AX434:DP434),DP434))","v":0},{"$f":"IF(SUM($AW434:DQ434)<0,0,IF(SUM($AX434:DQ434)+DQ434>$AW434,$AW434-SUM($AX434:DQ434),DQ434))","v":0},{"$f":"IF(SUM($AW434:DR434)<0,0,IF(SUM($AX434:DR434)+DR434>$AW434,$AW434-SUM($AX434:DR434),DR434))","v":0},{"$f":"IF(SUM($AW434:DS434)<0,0,IF(SUM($AX434:DS434)+DS434>$AW434,$AW434-SUM($AX434:DS434),DS434))","v":0},{"$f":"IF(SUM($AW434:DT434)<0,0,IF(SUM($AX434:DT434)+DT434>$AW434,$AW434-SUM($AX434:DT434),DT434))","v":0},{"$f":"IF(SUM($AW434:DU434)<0,0,IF(SUM($AX434:DU434)+DU434>$AW434,$AW434-SUM($AX434:DU434),DU434))","v":0},{"$f":"IF(SUM($AW434:DV434)<0,0,IF(SUM($AX434:DV434)+DV434>$AW434,$AW434-SUM($AX434:DV434),DV434))","v":0},{"$f":"IF(SUM($AW434:DW434)<0,0,IF(SUM($AX434:DW434)+DW434>$AW434,$AW434-SUM($AX434:DW434),DW434))","v":0},{"$f":"IF(SUM($AW434:DX434)<0,0,IF(SUM($AX434:DX434)+DX434>$AW434,$AW434-SUM($AX434:DX434),DX434))","v":0},{"$f":"IF(SUM($AW434:DY434)<0,0,IF(SUM($AX434:DY434)+DY434>$AW434,$AW434-SUM($AX434:DY434),DY434))","v":0},{"$f":"IF(SUM($AW434:DZ434)<0,0,IF(SUM($AX434:DZ434)+DZ434>$AW434,$AW434-SUM($AX434:DZ434),DZ434))","v":0},{"$f":"IF(SUM($AW434:EA434)<0,0,IF(SUM($AX434:EA434)+EA434>$AW434,$AW434-SUM($AX434:EA434),EA434))","v":0},{"$f":"IF(SUM($AW434:EB434)<0,0,IF(SUM($AX434:EB434)+EB434>$AW434,$AW434-SUM($AX434:EB434),EB434))","v":0},{"$f":"IF(SUM($AW434:EC434)<0,0,IF(SUM($AX434:EC434)+EC434>$AW434,$AW434-SUM($AX434:EC434),EC434))","v":0},{"$f":"IF(SUM($AW434:ED434)<0,0,IF(SUM($AX434:ED434)+ED434>$AW434,$AW434-SUM($AX434:ED434),ED434))","v":0},{"$f":"IF(SUM($AW434:EE434)<0,0,IF(SUM($AX434:EE434)+EE434>$AW434,$AW434-SUM($AX434:EE434),EE434))","v":0},{"$f":"IF(SUM($AW434:EF434)<0,0,IF(SUM($AX434:EF434)+EF434>$AW434,$AW434-SUM($AX434:EF434),EF434))","v":0},{"$f":"IF(SUM($AW434:EG434)<0,0,IF(SUM($AX434:EG434)+EG434>$AW434,$AW434-SUM($AX434:EG434),EG434))","v":0},{"$f":"IF(SUM($AW434:EH434)<0,0,IF(SUM($AX434:EH434)+EH434>$AW434,$AW434-SUM($AX434:EH434),EH434))","v":0},{"$f":"IF(SUM($AW434:EI434)<0,0,IF(SUM($AX434:EI434)+EI434>$AW434,$AW434-SUM($AX434:EI434),EI434))","v":0},{"$f":"IF(SUM($AW434:EJ434)<0,0,IF(SUM($AX434:EJ434)+EJ434>$AW434,$AW434-SUM($AX434:EJ434),EJ434))","v":0},{"$f":"IF(SUM($AW434:EK434)<0,0,IF(SUM($AX434:EK434)+EK434>$AW434,$AW434-SUM($AX434:EK434),EK434))","v":0},{"$f":"IF(SUM($AW434:EL434)<0,0,IF(SUM($AX434:EL434)+EL434>$AW434,$AW434-SUM($AX434:EL434),EL434))","v":0},{"$f":"IF(SUM($AW434:EM434)<0,0,IF(SUM($AX434:EM434)+EM434>$AW434,$AW434-SUM($AX434:EM434),EM434))","v":0},{"$f":"IF(SUM($AW434:EN434)<0,0,IF(SUM($AX434:EN434)+EN434>$AW434,$AW434-SUM($AX434:EN434),EN434))","v":0},{"$f":"IF(SUM($AW434:EO434)<0,0,IF(SUM($AX434:EO434)+EO434>$AW434,$AW434-SUM($AX434:EO434),EO434))","v":0},{"$f":"IF(SUM($AW434:EP434)<0,0,IF(SUM($AX434:EP434)+EP434>$AW434,$AW434-SUM($AX434:EP434),EP434))","v":0},{"$f":"IF(SUM($AW434:EQ434)<0,0,IF(SUM($AX434:EQ434)+EQ434>$AW434,$AW434-SUM($AX434:EQ434),EQ434))","v":0},{"$f":"IF(SUM($AW434:ER434)<0,0,IF(SUM($AX434:ER434)+ER434>$AW434,$AW434-SUM($AX434:ER434),ER434))","v":0},{"$f":"IF(SUM($AW434:ES434)<0,0,IF(SUM($AX434:ES434)+ES434>$AW434,$AW434-SUM($AX434:ES434),ES434))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1666666666666666E-3,{"$f":"IF(SUM($AN435:AN435)+AN435>$AM27,$AM27-SUM($AN435:AN435),AN435)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AN435:AO435)+AO435>$AM27,$AM27-SUM($AN435:AO435),AO435)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AN435:AP435)+AP435>$AM27,$AM27-SUM($AN435:AP435),AP435)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AN435:AQ435)+AQ435>$AM27,$AM27-SUM($AN435:AQ435),AQ435)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AN435:AR435)+AR435>$AM27,$AM27-SUM($AN435:AR435),AR435)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AN435:AS435)+AS435>$AM27,$AM27-SUM($AN435:AS435),AS435)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AN435:AT435)+AT435>$AM27,$AM27-SUM($AN435:AT435),AT435)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AN435:AU435)+AU435>$AM27,$AM27-SUM($AN435:AU435),AU435)","v":4.1666666666666666E-3},-1.9522639999999997E-2,0,{"$f":"IF(SUM($AW435:AX435)<0,0,IF(SUM($AX435:AX435)+AX435>$AW435,$AW435-SUM($AX435:AX435),AX435))","v":0},{"$f":"IF(SUM($AW435:AY435)<0,0,IF(SUM($AX435:AY435)+AY435>$AW435,$AW435-SUM($AX435:AY435),AY435))","v":0},{"$f":"IF(SUM($AW435:AZ435)<0,0,IF(SUM($AX435:AZ435)+AZ435>$AW435,$AW435-SUM($AX435:AZ435),AZ435))","v":0},{"$f":"IF(SUM($AW435:BA435)<0,0,IF(SUM($AX435:BA435)+BA435>$AW435,$AW435-SUM($AX435:BA435),BA435))","v":0},{"$f":"IF(SUM($AW435:BB435)<0,0,IF(SUM($AX435:BB435)+BB435>$AW435,$AW435-SUM($AX435:BB435),BB435))","v":0},{"$f":"IF(SUM($AW435:BC435)<0,0,IF(SUM($AX435:BC435)+BC435>$AW435,$AW435-SUM($AX435:BC435),BC435))","v":0},{"$f":"IF(SUM($AW435:BD435)<0,0,IF(SUM($AX435:BD435)+BD435>$AW435,$AW435-SUM($AX435:BD435),BD435))","v":0},{"$f":"IF(SUM($AW435:BE435)<0,0,IF(SUM($AX435:BE435)+BE435>$AW435,$AW435-SUM($AX435:BE435),BE435))","v":0},{"$f":"IF(SUM($AW435:BF435)<0,0,IF(SUM($AX435:BF435)+BF435>$AW435,$AW435-SUM($AX435:BF435),BF435))","v":0},{"$f":"IF(SUM($AW435:BG435)<0,0,IF(SUM($AX435:BG435)+BG435>$AW435,$AW435-SUM($AX435:BG435),BG435))","v":0},{"$f":"IF(SUM($AW435:BH435)<0,0,IF(SUM($AX435:BH435)+BH435>$AW435,$AW435-SUM($AX435:BH435),BH435))","v":0},{"$f":"IF(SUM($AW435:BI435)<0,0,IF(SUM($AX435:BI435)+BI435>$AW435,$AW435-SUM($AX435:BI435),BI435))","v":0},{"$f":"IF(SUM($AW435:BJ435)<0,0,IF(SUM($AX435:BJ435)+BJ435>$AW435,$AW435-SUM($AX435:BJ435),BJ435))","v":0},{"$f":"IF(SUM($AW435:BK435)<0,0,IF(SUM($AX435:BK435)+BK435>$AW435,$AW435-SUM($AX435:BK435),BK435))","v":0},{"$f":"IF(SUM($AW435:BL435)<0,0,IF(SUM($AX435:BL435)+BL435>$AW435,$AW435-SUM($AX435:BL435),BL435))","v":0},{"$f":"IF(SUM($AW435:BM435)<0,0,IF(SUM($AX435:BM435)+BM435>$AW435,$AW435-SUM($AX435:BM435),BM435))","v":0},{"$f":"IF(SUM($AW435:BN435)<0,0,IF(SUM($AX435:BN435)+BN435>$AW435,$AW435-SUM($AX435:BN435),BN435))","v":0},{"$f":"IF(SUM($AW435:BO435)<0,0,IF(SUM($AX435:BO435)+BO435>$AW435,$AW435-SUM($AX435:BO435),BO435))","v":0},{"$f":"IF(SUM($AW435:BP435)<0,0,IF(SUM($AX435:BP435)+BP435>$AW435,$AW435-SUM($AX435:BP435),BP435))","v":0},{"$f":"IF(SUM($AW435:BQ435)<0,0,IF(SUM($AX435:BQ435)+BQ435>$AW435,$AW435-SUM($AX435:BQ435),BQ435))","v":0},{"$f":"IF(SUM($AW435:BR435)<0,0,IF(SUM($AX435:BR435)+BR435>$AW435,$AW435-SUM($AX435:BR435),BR435))","v":0},{"$f":"IF(SUM($AW435:BS435)<0,0,IF(SUM($AX435:BS435)+BS435>$AW435,$AW435-SUM($AX435:BS435),BS435))","v":0},{"$f":"IF(SUM($AW435:BT435)<0,0,IF(SUM($AX435:BT435)+BT435>$AW435,$AW435-SUM($AX435:BT435),BT435))","v":0},{"$f":"IF(SUM($AW435:BU435)<0,0,IF(SUM($AX435:BU435)+BU435>$AW435,$AW435-SUM($AX435:BU435),BU435))","v":0},{"$f":"IF(SUM($AW435:BV435)<0,0,IF(SUM($AX435:BV435)+BV435>$AW435,$AW435-SUM($AX435:BV435),BV435))","v":0},{"$f":"IF(SUM($AW435:BW435)<0,0,IF(SUM($AX435:BW435)+BW435>$AW435,$AW435-SUM($AX435:BW435),BW435))","v":0},{"$f":"IF(SUM($AW435:BX435)<0,0,IF(SUM($AX435:BX435)+BX435>$AW435,$AW435-SUM($AX435:BX435),BX435))","v":0},{"$f":"IF(SUM($AW435:BY435)<0,0,IF(SUM($AX435:BY435)+BY435>$AW435,$AW435-SUM($AX435:BY435),BY435))","v":0},{"$f":"IF(SUM($AW435:BZ435)<0,0,IF(SUM($AX435:BZ435)+BZ435>$AW435,$AW435-SUM($AX435:BZ435),BZ435))","v":0},{"$f":"IF(SUM($AW435:CA435)<0,0,IF(SUM($AX435:CA435)+CA435>$AW435,$AW435-SUM($AX435:CA435),CA435))","v":0},{"$f":"IF(SUM($AW435:CB435)<0,0,IF(SUM($AX435:CB435)+CB435>$AW435,$AW435-SUM($AX435:CB435),CB435))","v":0},{"$f":"IF(SUM($AW435:CC435)<0,0,IF(SUM($AX435:CC435)+CC435>$AW435,$AW435-SUM($AX435:CC435),CC435))","v":0},{"$f":"IF(SUM($AW435:CD435)<0,0,IF(SUM($AX435:CD435)+CD435>$AW435,$AW435-SUM($AX435:CD435),CD435))","v":0},{"$f":"IF(SUM($AW435:CE435)<0,0,IF(SUM($AX435:CE435)+CE435>$AW435,$AW435-SUM($AX435:CE435),CE435))","v":0},{"$f":"IF(SUM($AW435:CF435)<0,0,IF(SUM($AX435:CF435)+CF435>$AW435,$AW435-SUM($AX435:CF435),CF435))","v":0},{"$f":"IF(SUM($AW435:CG435)<0,0,IF(SUM($AX435:CG435)+CG435>$AW435,$AW435-SUM($AX435:CG435),CG435))","v":0},{"$f":"IF(SUM($AW435:CH435)<0,0,IF(SUM($AX435:CH435)+CH435>$AW435,$AW435-SUM($AX435:CH435),CH435))","v":0},{"$f":"IF(SUM($AW435:CI435)<0,0,IF(SUM($AX435:CI435)+CI435>$AW435,$AW435-SUM($AX435:CI435),CI435))","v":0},{"$f":"IF(SUM($AW435:CJ435)<0,0,IF(SUM($AX435:CJ435)+CJ435>$AW435,$AW435-SUM($AX435:CJ435),CJ435))","v":0},{"$f":"IF(SUM($AW435:CK435)<0,0,IF(SUM($AX435:CK435)+CK435>$AW435,$AW435-SUM($AX435:CK435),CK435))","v":0},{"$f":"IF(SUM($AW435:CL435)<0,0,IF(SUM($AX435:CL435)+CL435>$AW435,$AW435-SUM($AX435:CL435),CL435))","v":0},{"$f":"IF(SUM($AW435:CM435)<0,0,IF(SUM($AX435:CM435)+CM435>$AW435,$AW435-SUM($AX435:CM435),CM435))","v":0},{"$f":"IF(SUM($AW435:CN435)<0,0,IF(SUM($AX435:CN435)+CN435>$AW435,$AW435-SUM($AX435:CN435),CN435))","v":0},{"$f":"IF(SUM($AW435:CO435)<0,0,IF(SUM($AX435:CO435)+CO435>$AW435,$AW435-SUM($AX435:CO435),CO435))","v":0},{"$f":"IF(SUM($AW435:CP435)<0,0,IF(SUM($AX435:CP435)+CP435>$AW435,$AW435-SUM($AX435:CP435),CP435))","v":0},{"$f":"IF(SUM($AW435:CQ435)<0,0,IF(SUM($AX435:CQ435)+CQ435>$AW435,$AW435-SUM($AX435:CQ435),CQ435))","v":0},{"$f":"IF(SUM($AW435:CR435)<0,0,IF(SUM($AX435:CR435)+CR435>$AW435,$AW435-SUM($AX435:CR435),CR435))","v":0},{"$f":"IF(SUM($AW435:CS435)<0,0,IF(SUM($AX435:CS435)+CS435>$AW435,$AW435-SUM($AX435:CS435),CS435))","v":0},{"$f":"IF(SUM($AW435:CT435)<0,0,IF(SUM($AX435:CT435)+CT435>$AW435,$AW435-SUM($AX435:CT435),CT435))","v":0},{"$f":"IF(SUM($AW435:CU435)<0,0,IF(SUM($AX435:CU435)+CU435>$AW435,$AW435-SUM($AX435:CU435),CU435))","v":0},{"$f":"IF(SUM($AW435:CV435)<0,0,IF(SUM($AX435:CV435)+CV435>$AW435,$AW435-SUM($AX435:CV435),CV435))","v":0},{"$f":"IF(SUM($AW435:CW435)<0,0,IF(SUM($AX435:CW435)+CW435>$AW435,$AW435-SUM($AX435:CW435),CW435))","v":0},{"$f":"IF(SUM($AW435:CX435)<0,0,IF(SUM($AX435:CX435)+CX435>$AW435,$AW435-SUM($AX435:CX435),CX435))","v":0},{"$f":"IF(SUM($AW435:CY435)<0,0,IF(SUM($AX435:CY435)+CY435>$AW435,$AW435-SUM($AX435:CY435),CY435))","v":0},{"$f":"IF(SUM($AW435:CZ435)<0,0,IF(SUM($AX435:CZ435)+CZ435>$AW435,$AW435-SUM($AX435:CZ435),CZ435))","v":0},{"$f":"IF(SUM($AW435:DA435)<0,0,IF(SUM($AX435:DA435)+DA435>$AW435,$AW435-SUM($AX435:DA435),DA435))","v":0},{"$f":"IF(SUM($AW435:DB435)<0,0,IF(SUM($AX435:DB435)+DB435>$AW435,$AW435-SUM($AX435:DB435),DB435))","v":0},{"$f":"IF(SUM($AW435:DC435)<0,0,IF(SUM($AX435:DC435)+DC435>$AW435,$AW435-SUM($AX435:DC435),DC435))","v":0},{"$f":"IF(SUM($AW435:DD435)<0,0,IF(SUM($AX435:DD435)+DD435>$AW435,$AW435-SUM($AX435:DD435),DD435))","v":0},{"$f":"IF(SUM($AW435:DE435)<0,0,IF(SUM($AX435:DE435)+DE435>$AW435,$AW435-SUM($AX435:DE435),DE435))","v":0},{"$f":"IF(SUM($AW435:DF435)<0,0,IF(SUM($AX435:DF435)+DF435>$AW435,$AW435-SUM($AX435:DF435),DF435))","v":0},{"$f":"IF(SUM($AW435:DG435)<0,0,IF(SUM($AX435:DG435)+DG435>$AW435,$AW435-SUM($AX435:DG435),DG435))","v":0},{"$f":"IF(SUM($AW435:DH435)<0,0,IF(SUM($AX435:DH435)+DH435>$AW435,$AW435-SUM($AX435:DH435),DH435))","v":0},{"$f":"IF(SUM($AW435:DI435)<0,0,IF(SUM($AX435:DI435)+DI435>$AW435,$AW435-SUM($AX435:DI435),DI435))","v":0},{"$f":"IF(SUM($AW435:DJ435)<0,0,IF(SUM($AX435:DJ435)+DJ435>$AW435,$AW435-SUM($AX435:DJ435),DJ435))","v":0},{"$f":"IF(SUM($AW435:DK435)<0,0,IF(SUM($AX435:DK435)+DK435>$AW435,$AW435-SUM($AX435:DK435),DK435))","v":0},{"$f":"IF(SUM($AW435:DL435)<0,0,IF(SUM($AX435:DL435)+DL435>$AW435,$AW435-SUM($AX435:DL435),DL435))","v":0},{"$f":"IF(SUM($AW435:DM435)<0,0,IF(SUM($AX435:DM435)+DM435>$AW435,$AW435-SUM($AX435:DM435),DM435))","v":0},{"$f":"IF(SUM($AW435:DN435)<0,0,IF(SUM($AX435:DN435)+DN435>$AW435,$AW435-SUM($AX435:DN435),DN435))","v":0},{"$f":"IF(SUM($AW435:DO435)<0,0,IF(SUM($AX435:DO435)+DO435>$AW435,$AW435-SUM($AX435:DO435),DO435))","v":0},{"$f":"IF(SUM($AW435:DP435)<0,0,IF(SUM($AX435:DP435)+DP435>$AW435,$AW435-SUM($AX435:DP435),DP435))","v":0},{"$f":"IF(SUM($AW435:DQ435)<0,0,IF(SUM($AX435:DQ435)+DQ435>$AW435,$AW435-SUM($AX435:DQ435),DQ435))","v":0},{"$f":"IF(SUM($AW435:DR435)<0,0,IF(SUM($AX435:DR435)+DR435>$AW435,$AW435-SUM($AX435:DR435),DR435))","v":0},{"$f":"IF(SUM($AW435:DS435)<0,0,IF(SUM($AX435:DS435)+DS435>$AW435,$AW435-SUM($AX435:DS435),DS435))","v":0},{"$f":"IF(SUM($AW435:DT435)<0,0,IF(SUM($AX435:DT435)+DT435>$AW435,$AW435-SUM($AX435:DT435),DT435))","v":0},{"$f":"IF(SUM($AW435:DU435)<0,0,IF(SUM($AX435:DU435)+DU435>$AW435,$AW435-SUM($AX435:DU435),DU435))","v":0},{"$f":"IF(SUM($AW435:DV435)<0,0,IF(SUM($AX435:DV435)+DV435>$AW435,$AW435-SUM($AX435:DV435),DV435))","v":0},{"$f":"IF(SUM($AW435:DW435)<0,0,IF(SUM($AX435:DW435)+DW435>$AW435,$AW435-SUM($AX435:DW435),DW435))","v":0},{"$f":"IF(SUM($AW435:DX435)<0,0,IF(SUM($AX435:DX435)+DX435>$AW435,$AW435-SUM($AX435:DX435),DX435))","v":0},{"$f":"IF(SUM($AW435:DY435)<0,0,IF(SUM($AX435:DY435)+DY435>$AW435,$AW435-SUM($AX435:DY435),DY435))","v":0},{"$f":"IF(SUM($AW435:DZ435)<0,0,IF(SUM($AX435:DZ435)+DZ435>$AW435,$AW435-SUM($AX435:DZ435),DZ435))","v":0},{"$f":"IF(SUM($AW435:EA435)<0,0,IF(SUM($AX435:EA435)+EA435>$AW435,$AW435-SUM($AX435:EA435),EA435))","v":0},{"$f":"IF(SUM($AW435:EB435)<0,0,IF(SUM($AX435:EB435)+EB435>$AW435,$AW435-SUM($AX435:EB435),EB435))","v":0},{"$f":"IF(SUM($AW435:EC435)<0,0,IF(SUM($AX435:EC435)+EC435>$AW435,$AW435-SUM($AX435:EC435),EC435))","v":0},{"$f":"IF(SUM($AW435:ED435)<0,0,IF(SUM($AX435:ED435)+ED435>$AW435,$AW435-SUM($AX435:ED435),ED435))","v":0},{"$f":"IF(SUM($AW435:EE435)<0,0,IF(SUM($AX435:EE435)+EE435>$AW435,$AW435-SUM($AX435:EE435),EE435))","v":0},{"$f":"IF(SUM($AW435:EF435)<0,0,IF(SUM($AX435:EF435)+EF435>$AW435,$AW435-SUM($AX435:EF435),EF435))","v":0},{"$f":"IF(SUM($AW435:EG435)<0,0,IF(SUM($AX435:EG435)+EG435>$AW435,$AW435-SUM($AX435:EG435),EG435))","v":0},{"$f":"IF(SUM($AW435:EH435)<0,0,IF(SUM($AX435:EH435)+EH435>$AW435,$AW435-SUM($AX435:EH435),EH435))","v":0},{"$f":"IF(SUM($AW435:EI435)<0,0,IF(SUM($AX435:EI435)+EI435>$AW435,$AW435-SUM($AX435:EI435),EI435))","v":0},{"$f":"IF(SUM($AW435:EJ435)<0,0,IF(SUM($AX435:EJ435)+EJ435>$AW435,$AW435-SUM($AX435:EJ435),EJ435))","v":0},{"$f":"IF(SUM($AW435:EK435)<0,0,IF(SUM($AX435:EK435)+EK435>$AW435,$AW435-SUM($AX435:EK435),EK435))","v":0},{"$f":"IF(SUM($AW435:EL435)<0,0,IF(SUM($AX435:EL435)+EL435>$AW435,$AW435-SUM($AX435:EL435),EL435))","v":0},{"$f":"IF(SUM($AW435:EM435)<0,0,IF(SUM($AX435:EM435)+EM435>$AW435,$AW435-SUM($AX435:EM435),EM435))","v":0},{"$f":"IF(SUM($AW435:EN435)<0,0,IF(SUM($AX435:EN435)+EN435>$AW435,$AW435-SUM($AX435:EN435),EN435))","v":0},{"$f":"IF(SUM($AW435:EO435)<0,0,IF(SUM($AX435:EO435)+EO435>$AW435,$AW435-SUM($AX435:EO435),EO435))","v":0},{"$f":"IF(SUM($AW435:EP435)<0,0,IF(SUM($AX435:EP435)+EP435>$AW435,$AW435-SUM($AX435:EP435),EP435))","v":0},{"$f":"IF(SUM($AW435:EQ435)<0,0,IF(SUM($AX435:EQ435)+EQ435>$AW435,$AW435-SUM($AX435:EQ435),EQ435))","v":0},{"$f":"IF(SUM($AW435:ER435)<0,0,IF(SUM($AX435:ER435)+ER435>$AW435,$AW435-SUM($AX435:ER435),ER435))","v":0},{"$f":"IF(SUM($AW435:ES435)<0,0,IF(SUM($AX435:ES435)+ES435>$AW435,$AW435-SUM($AX435:ES435),ES435))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AN436:AN436)+AN436>$AM28,$AM28-SUM($AN436:AN436),AN436)","v":0},{"$f":"IF(SUM($AN436:AO436)+AO436>$AM28,$AM28-SUM($AN436:AO436),AO436)","v":0},{"$f":"IF(SUM($AN436:AP436)+AP436>$AM28,$AM28-SUM($AN436:AP436),AP436)","v":0},{"$f":"IF(SUM($AN436:AQ436)+AQ436>$AM28,$AM28-SUM($AN436:AQ436),AQ436)","v":0},{"$f":"IF(SUM($AN436:AR436)+AR436>$AM28,$AM28-SUM($AN436:AR436),AR436)","v":0},{"$f":"IF(SUM($AN436:AS436)+AS436>$AM28,$AM28-SUM($AN436:AS436),AS436)","v":0},{"$f":"IF(SUM($AN436:AT436)+AT436>$AM28,$AM28-SUM($AN436:AT436),AT436)","v":0},{"$f":"IF(SUM($AN436:AU436)+AU436>$AM28,$AM28-SUM($AN436:AU436),AU436)","v":0},0,0,{"$f":"IF(SUM($AW436:AX436)<0,0,IF(SUM($AX436:AX436)+AX436>$AW436,$AW436-SUM($AX436:AX436),AX436))","v":0},{"$f":"IF(SUM($AW436:AY436)<0,0,IF(SUM($AX436:AY436)+AY436>$AW436,$AW436-SUM($AX436:AY436),AY436))","v":0},{"$f":"IF(SUM($AW436:AZ436)<0,0,IF(SUM($AX436:AZ436)+AZ436>$AW436,$AW436-SUM($AX436:AZ436),AZ436))","v":0},{"$f":"IF(SUM($AW436:BA436)<0,0,IF(SUM($AX436:BA436)+BA436>$AW436,$AW436-SUM($AX436:BA436),BA436))","v":0},{"$f":"IF(SUM($AW436:BB436)<0,0,IF(SUM($AX436:BB436)+BB436>$AW436,$AW436-SUM($AX436:BB436),BB436))","v":0},{"$f":"IF(SUM($AW436:BC436)<0,0,IF(SUM($AX436:BC436)+BC436>$AW436,$AW436-SUM($AX436:BC436),BC436))","v":0},{"$f":"IF(SUM($AW436:BD436)<0,0,IF(SUM($AX436:BD436)+BD436>$AW436,$AW436-SUM($AX436:BD436),BD436))","v":0},{"$f":"IF(SUM($AW436:BE436)<0,0,IF(SUM($AX436:BE436)+BE436>$AW436,$AW436-SUM($AX436:BE436),BE436))","v":0},{"$f":"IF(SUM($AW436:BF436)<0,0,IF(SUM($AX436:BF436)+BF436>$AW436,$AW436-SUM($AX436:BF436),BF436))","v":0},{"$f":"IF(SUM($AW436:BG436)<0,0,IF(SUM($AX436:BG436)+BG436>$AW436,$AW436-SUM($AX436:BG436),BG436))","v":0},{"$f":"IF(SUM($AW436:BH436)<0,0,IF(SUM($AX436:BH436)+BH436>$AW436,$AW436-SUM($AX436:BH436),BH436))","v":0},{"$f":"IF(SUM($AW436:BI436)<0,0,IF(SUM($AX436:BI436)+BI436>$AW436,$AW436-SUM($AX436:BI436),BI436))","v":0},{"$f":"IF(SUM($AW436:BJ436)<0,0,IF(SUM($AX436:BJ436)+BJ436>$AW436,$AW436-SUM($AX436:BJ436),BJ436))","v":0},{"$f":"IF(SUM($AW436:BK436)<0,0,IF(SUM($AX436:BK436)+BK436>$AW436,$AW436-SUM($AX436:BK436),BK436))","v":0},{"$f":"IF(SUM($AW436:BL436)<0,0,IF(SUM($AX436:BL436)+BL436>$AW436,$AW436-SUM($AX436:BL436),BL436))","v":0},{"$f":"IF(SUM($AW436:BM436)<0,0,IF(SUM($AX436:BM436)+BM436>$AW436,$AW436-SUM($AX436:BM436),BM436))","v":0},{"$f":"IF(SUM($AW436:BN436)<0,0,IF(SUM($AX436:BN436)+BN436>$AW436,$AW436-SUM($AX436:BN436),BN436))","v":0},{"$f":"IF(SUM($AW436:BO436)<0,0,IF(SUM($AX436:BO436)+BO436>$AW436,$AW436-SUM($AX436:BO436),BO436))","v":0},{"$f":"IF(SUM($AW436:BP436)<0,0,IF(SUM($AX436:BP436)+BP436>$AW436,$AW436-SUM($AX436:BP436),BP436))","v":0},{"$f":"IF(SUM($AW436:BQ436)<0,0,IF(SUM($AX436:BQ436)+BQ436>$AW436,$AW436-SUM($AX436:BQ436),BQ436))","v":0},{"$f":"IF(SUM($AW436:BR436)<0,0,IF(SUM($AX436:BR436)+BR436>$AW436,$AW436-SUM($AX436:BR436),BR436))","v":0},{"$f":"IF(SUM($AW436:BS436)<0,0,IF(SUM($AX436:BS436)+BS436>$AW436,$AW436-SUM($AX436:BS436),BS436))","v":0},{"$f":"IF(SUM($AW436:BT436)<0,0,IF(SUM($AX436:BT436)+BT436>$AW436,$AW436-SUM($AX436:BT436),BT436))","v":0},{"$f":"IF(SUM($AW436:BU436)<0,0,IF(SUM($AX436:BU436)+BU436>$AW436,$AW436-SUM($AX436:BU436),BU436))","v":0},{"$f":"IF(SUM($AW436:BV436)<0,0,IF(SUM($AX436:BV436)+BV436>$AW436,$AW436-SUM($AX436:BV436),BV436))","v":0},{"$f":"IF(SUM($AW436:BW436)<0,0,IF(SUM($AX436:BW436)+BW436>$AW436,$AW436-SUM($AX436:BW436),BW436))","v":0},{"$f":"IF(SUM($AW436:BX436)<0,0,IF(SUM($AX436:BX436)+BX436>$AW436,$AW436-SUM($AX436:BX436),BX436))","v":0},{"$f":"IF(SUM($AW436:BY436)<0,0,IF(SUM($AX436:BY436)+BY436>$AW436,$AW436-SUM($AX436:BY436),BY436))","v":0},{"$f":"IF(SUM($AW436:BZ436)<0,0,IF(SUM($AX436:BZ436)+BZ436>$AW436,$AW436-SUM($AX436:BZ436),BZ436))","v":0},{"$f":"IF(SUM($AW436:CA436)<0,0,IF(SUM($AX436:CA436)+CA436>$AW436,$AW436-SUM($AX436:CA436),CA436))","v":0},{"$f":"IF(SUM($AW436:CB436)<0,0,IF(SUM($AX436:CB436)+CB436>$AW436,$AW436-SUM($AX436:CB436),CB436))","v":0},{"$f":"IF(SUM($AW436:CC436)<0,0,IF(SUM($AX436:CC436)+CC436>$AW436,$AW436-SUM($AX436:CC436),CC436))","v":0},{"$f":"IF(SUM($AW436:CD436)<0,0,IF(SUM($AX436:CD436)+CD436>$AW436,$AW436-SUM($AX436:CD436),CD436))","v":0},{"$f":"IF(SUM($AW436:CE436)<0,0,IF(SUM($AX436:CE436)+CE436>$AW436,$AW436-SUM($AX436:CE436),CE436))","v":0},{"$f":"IF(SUM($AW436:CF436)<0,0,IF(SUM($AX436:CF436)+CF436>$AW436,$AW436-SUM($AX436:CF436),CF436))","v":0},{"$f":"IF(SUM($AW436:CG436)<0,0,IF(SUM($AX436:CG436)+CG436>$AW436,$AW436-SUM($AX436:CG436),CG436))","v":0},{"$f":"IF(SUM($AW436:CH436)<0,0,IF(SUM($AX436:CH436)+CH436>$AW436,$AW436-SUM($AX436:CH436),CH436))","v":0},{"$f":"IF(SUM($AW436:CI436)<0,0,IF(SUM($AX436:CI436)+CI436>$AW436,$AW436-SUM($AX436:CI436),CI436))","v":0},{"$f":"IF(SUM($AW436:CJ436)<0,0,IF(SUM($AX436:CJ436)+CJ436>$AW436,$AW436-SUM($AX436:CJ436),CJ436))","v":0},{"$f":"IF(SUM($AW436:CK436)<0,0,IF(SUM($AX436:CK436)+CK436>$AW436,$AW436-SUM($AX436:CK436),CK436))","v":0},{"$f":"IF(SUM($AW436:CL436)<0,0,IF(SUM($AX436:CL436)+CL436>$AW436,$AW436-SUM($AX436:CL436),CL436))","v":0},{"$f":"IF(SUM($AW436:CM436)<0,0,IF(SUM($AX436:CM436)+CM436>$AW436,$AW436-SUM($AX436:CM436),CM436))","v":0},{"$f":"IF(SUM($AW436:CN436)<0,0,IF(SUM($AX436:CN436)+CN436>$AW436,$AW436-SUM($AX436:CN436),CN436))","v":0},{"$f":"IF(SUM($AW436:CO436)<0,0,IF(SUM($AX436:CO436)+CO436>$AW436,$AW436-SUM($AX436:CO436),CO436))","v":0},{"$f":"IF(SUM($AW436:CP436)<0,0,IF(SUM($AX436:CP436)+CP436>$AW436,$AW436-SUM($AX436:CP436),CP436))","v":0},{"$f":"IF(SUM($AW436:CQ436)<0,0,IF(SUM($AX436:CQ436)+CQ436>$AW436,$AW436-SUM($AX436:CQ436),CQ436))","v":0},{"$f":"IF(SUM($AW436:CR436)<0,0,IF(SUM($AX436:CR436)+CR436>$AW436,$AW436-SUM($AX436:CR436),CR436))","v":0},{"$f":"IF(SUM($AW436:CS436)<0,0,IF(SUM($AX436:CS436)+CS436>$AW436,$AW436-SUM($AX436:CS436),CS436))","v":0},{"$f":"IF(SUM($AW436:CT436)<0,0,IF(SUM($AX436:CT436)+CT436>$AW436,$AW436-SUM($AX436:CT436),CT436))","v":0},{"$f":"IF(SUM($AW436:CU436)<0,0,IF(SUM($AX436:CU436)+CU436>$AW436,$AW436-SUM($AX436:CU436),CU436))","v":0},{"$f":"IF(SUM($AW436:CV436)<0,0,IF(SUM($AX436:CV436)+CV436>$AW436,$AW436-SUM($AX436:CV436),CV436))","v":0},{"$f":"IF(SUM($AW436:CW436)<0,0,IF(SUM($AX436:CW436)+CW436>$AW436,$AW436-SUM($AX436:CW436),CW436))","v":0},{"$f":"IF(SUM($AW436:CX436)<0,0,IF(SUM($AX436:CX436)+CX436>$AW436,$AW436-SUM($AX436:CX436),CX436))","v":0},{"$f":"IF(SUM($AW436:CY436)<0,0,IF(SUM($AX436:CY436)+CY436>$AW436,$AW436-SUM($AX436:CY436),CY436))","v":0},{"$f":"IF(SUM($AW436:CZ436)<0,0,IF(SUM($AX436:CZ436)+CZ436>$AW436,$AW436-SUM($AX436:CZ436),CZ436))","v":0},{"$f":"IF(SUM($AW436:DA436)<0,0,IF(SUM($AX436:DA436)+DA436>$AW436,$AW436-SUM($AX436:DA436),DA436))","v":0},{"$f":"IF(SUM($AW436:DB436)<0,0,IF(SUM($AX436:DB436)+DB436>$AW436,$AW436-SUM($AX436:DB436),DB436))","v":0},{"$f":"IF(SUM($AW436:DC436)<0,0,IF(SUM($AX436:DC436)+DC436>$AW436,$AW436-SUM($AX436:DC436),DC436))","v":0},{"$f":"IF(SUM($AW436:DD436)<0,0,IF(SUM($AX436:DD436)+DD436>$AW436,$AW436-SUM($AX436:DD436),DD436))","v":0},{"$f":"IF(SUM($AW436:DE436)<0,0,IF(SUM($AX436:DE436)+DE436>$AW436,$AW436-SUM($AX436:DE436),DE436))","v":0},{"$f":"IF(SUM($AW436:DF436)<0,0,IF(SUM($AX436:DF436)+DF436>$AW436,$AW436-SUM($AX436:DF436),DF436))","v":0},{"$f":"IF(SUM($AW436:DG436)<0,0,IF(SUM($AX436:DG436)+DG436>$AW436,$AW436-SUM($AX436:DG436),DG436))","v":0},{"$f":"IF(SUM($AW436:DH436)<0,0,IF(SUM($AX436:DH436)+DH436>$AW436,$AW436-SUM($AX436:DH436),DH436))","v":0},{"$f":"IF(SUM($AW436:DI436)<0,0,IF(SUM($AX436:DI436)+DI436>$AW436,$AW436-SUM($AX436:DI436),DI436))","v":0},{"$f":"IF(SUM($AW436:DJ436)<0,0,IF(SUM($AX436:DJ436)+DJ436>$AW436,$AW436-SUM($AX436:DJ436),DJ436))","v":0},{"$f":"IF(SUM($AW436:DK436)<0,0,IF(SUM($AX436:DK436)+DK436>$AW436,$AW436-SUM($AX436:DK436),DK436))","v":0},{"$f":"IF(SUM($AW436:DL436)<0,0,IF(SUM($AX436:DL436)+DL436>$AW436,$AW436-SUM($AX436:DL436),DL436))","v":0},{"$f":"IF(SUM($AW436:DM436)<0,0,IF(SUM($AX436:DM436)+DM436>$AW436,$AW436-SUM($AX436:DM436),DM436))","v":0},{"$f":"IF(SUM($AW436:DN436)<0,0,IF(SUM($AX436:DN436)+DN436>$AW436,$AW436-SUM($AX436:DN436),DN436))","v":0},{"$f":"IF(SUM($AW436:DO436)<0,0,IF(SUM($AX436:DO436)+DO436>$AW436,$AW436-SUM($AX436:DO436),DO436))","v":0},{"$f":"IF(SUM($AW436:DP436)<0,0,IF(SUM($AX436:DP436)+DP436>$AW436,$AW436-SUM($AX436:DP436),DP436))","v":0},{"$f":"IF(SUM($AW436:DQ436)<0,0,IF(SUM($AX436:DQ436)+DQ436>$AW436,$AW436-SUM($AX436:DQ436),DQ436))","v":0},{"$f":"IF(SUM($AW436:DR436)<0,0,IF(SUM($AX436:DR436)+DR436>$AW436,$AW436-SUM($AX436:DR436),DR436))","v":0},{"$f":"IF(SUM($AW436:DS436)<0,0,IF(SUM($AX436:DS436)+DS436>$AW436,$AW436-SUM($AX436:DS436),DS436))","v":0},{"$f":"IF(SUM($AW436:DT436)<0,0,IF(SUM($AX436:DT436)+DT436>$AW436,$AW436-SUM($AX436:DT436),DT436))","v":0},{"$f":"IF(SUM($AW436:DU436)<0,0,IF(SUM($AX436:DU436)+DU436>$AW436,$AW436-SUM($AX436:DU436),DU436))","v":0},{"$f":"IF(SUM($AW436:DV436)<0,0,IF(SUM($AX436:DV436)+DV436>$AW436,$AW436-SUM($AX436:DV436),DV436))","v":0},{"$f":"IF(SUM($AW436:DW436)<0,0,IF(SUM($AX436:DW436)+DW436>$AW436,$AW436-SUM($AX436:DW436),DW436))","v":0},{"$f":"IF(SUM($AW436:DX436)<0,0,IF(SUM($AX436:DX436)+DX436>$AW436,$AW436-SUM($AX436:DX436),DX436))","v":0},{"$f":"IF(SUM($AW436:DY436)<0,0,IF(SUM($AX436:DY436)+DY436>$AW436,$AW436-SUM($AX436:DY436),DY436))","v":0},{"$f":"IF(SUM($AW436:DZ436)<0,0,IF(SUM($AX436:DZ436)+DZ436>$AW436,$AW436-SUM($AX436:DZ436),DZ436))","v":0},{"$f":"IF(SUM($AW436:EA436)<0,0,IF(SUM($AX436:EA436)+EA436>$AW436,$AW436-SUM($AX436:EA436),EA436))","v":0},{"$f":"IF(SUM($AW436:EB436)<0,0,IF(SUM($AX436:EB436)+EB436>$AW436,$AW436-SUM($AX436:EB436),EB436))","v":0},{"$f":"IF(SUM($AW436:EC436)<0,0,IF(SUM($AX436:EC436)+EC436>$AW436,$AW436-SUM($AX436:EC436),EC436))","v":0},{"$f":"IF(SUM($AW436:ED436)<0,0,IF(SUM($AX436:ED436)+ED436>$AW436,$AW436-SUM($AX436:ED436),ED436))","v":0},{"$f":"IF(SUM($AW436:EE436)<0,0,IF(SUM($AX436:EE436)+EE436>$AW436,$AW436-SUM($AX436:EE436),EE436))","v":0},{"$f":"IF(SUM($AW436:EF436)<0,0,IF(SUM($AX436:EF436)+EF436>$AW436,$AW436-SUM($AX436:EF436),EF436))","v":0},{"$f":"IF(SUM($AW436:EG436)<0,0,IF(SUM($AX436:EG436)+EG436>$AW436,$AW436-SUM($AX436:EG436),EG436))","v":0},{"$f":"IF(SUM($AW436:EH436)<0,0,IF(SUM($AX436:EH436)+EH436>$AW436,$AW436-SUM($AX436:EH436),EH436))","v":0},{"$f":"IF(SUM($AW436:EI436)<0,0,IF(SUM($AX436:EI436)+EI436>$AW436,$AW436-SUM($AX436:EI436),EI436))","v":0},{"$f":"IF(SUM($AW436:EJ436)<0,0,IF(SUM($AX436:EJ436)+EJ436>$AW436,$AW436-SUM($AX436:EJ436),EJ436))","v":0},{"$f":"IF(SUM($AW436:EK436)<0,0,IF(SUM($AX436:EK436)+EK436>$AW436,$AW436-SUM($AX436:EK436),EK436))","v":0},{"$f":"IF(SUM($AW436:EL436)<0,0,IF(SUM($AX436:EL436)+EL436>$AW436,$AW436-SUM($AX436:EL436),EL436))","v":0},{"$f":"IF(SUM($AW436:EM436)<0,0,IF(SUM($AX436:EM436)+EM436>$AW436,$AW436-SUM($AX436:EM436),EM436))","v":0},{"$f":"IF(SUM($AW436:EN436)<0,0,IF(SUM($AX436:EN436)+EN436>$AW436,$AW436-SUM($AX436:EN436),EN436))","v":0},{"$f":"IF(SUM($AW436:EO436)<0,0,IF(SUM($AX436:EO436)+EO436>$AW436,$AW436-SUM($AX436:EO436),EO436))","v":0},{"$f":"IF(SUM($AW436:EP436)<0,0,IF(SUM($AX436:EP436)+EP436>$AW436,$AW436-SUM($AX436:EP436),EP436))","v":0},{"$f":"IF(SUM($AW436:EQ436)<0,0,IF(SUM($AX436:EQ436)+EQ436>$AW436,$AW436-SUM($AX436:EQ436),EQ436))","v":0},{"$f":"IF(SUM($AW436:ER436)<0,0,IF(SUM($AX436:ER436)+ER436>$AW436,$AW436-SUM($AX436:ER436),ER436))","v":0},{"$f":"IF(SUM($AW436:ES436)<0,0,IF(SUM($AX436:ES436)+ES436>$AW436,$AW436-SUM($AX436:ES436),ES436))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AN437:AN437)+AN437>$AM29,$AM29-SUM($AN437:AN437),AN437)","v":0},{"$f":"IF(SUM($AN437:AO437)+AO437>$AM29,$AM29-SUM($AN437:AO437),AO437)","v":0},{"$f":"IF(SUM($AN437:AP437)+AP437>$AM29,$AM29-SUM($AN437:AP437),AP437)","v":0},{"$f":"IF(SUM($AN437:AQ437)+AQ437>$AM29,$AM29-SUM($AN437:AQ437),AQ437)","v":0},{"$f":"IF(SUM($AN437:AR437)+AR437>$AM29,$AM29-SUM($AN437:AR437),AR437)","v":0},{"$f":"IF(SUM($AN437:AS437)+AS437>$AM29,$AM29-SUM($AN437:AS437),AS437)","v":0},{"$f":"IF(SUM($AN437:AT437)+AT437>$AM29,$AM29-SUM($AN437:AT437),AT437)","v":0},{"$f":"IF(SUM($AN437:AU437)+AU437>$AM29,$AM29-SUM($AN437:AU437),AU437)","v":0},1.046586E-2,2.1918031413612567E-4,{"$f":"IF(SUM($AW437:AX437)<0,0,IF(SUM($AX437:AX437)+AX437>$AW437,$AW437-SUM($AX437:AX437),AX437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:AY437)<0,0,IF(SUM($AX437:AY437)+AY437>$AW437,$AW437-SUM($AX437:AY437),AY437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:AZ437)<0,0,IF(SUM($AX437:AZ437)+AZ437>$AW437,$AW437-SUM($AX437:AZ437),AZ437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BA437)<0,0,IF(SUM($AX437:BA437)+BA437>$AW437,$AW437-SUM($AX437:BA437),BA437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BB437)<0,0,IF(SUM($AX437:BB437)+BB437>$AW437,$AW437-SUM($AX437:BB437),BB437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BC437)<0,0,IF(SUM($AX437:BC437)+BC437>$AW437,$AW437-SUM($AX437:BC437),BC437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BD437)<0,0,IF(SUM($AX437:BD437)+BD437>$AW437,$AW437-SUM($AX437:BD437),BD437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BE437)<0,0,IF(SUM($AX437:BE437)+BE437>$AW437,$AW437-SUM($AX437:BE437),BE437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BF437)<0,0,IF(SUM($AX437:BF437)+BF437>$AW437,$AW437-SUM($AX437:BF437),BF437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BG437)<0,0,IF(SUM($AX437:BG437)+BG437>$AW437,$AW437-SUM($AX437:BG437),BG437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BH437)<0,0,IF(SUM($AX437:BH437)+BH437>$AW437,$AW437-SUM($AX437:BH437),BH437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BI437)<0,0,IF(SUM($AX437:BI437)+BI437>$AW437,$AW437-SUM($AX437:BI437),BI437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BJ437)<0,0,IF(SUM($AX437:BJ437)+BJ437>$AW437,$AW437-SUM($AX437:BJ437),BJ437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BK437)<0,0,IF(SUM($AX437:BK437)+BK437>$AW437,$AW437-SUM($AX437:BK437),BK437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BL437)<0,0,IF(SUM($AX437:BL437)+BL437>$AW437,$AW437-SUM($AX437:BL437),BL437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BM437)<0,0,IF(SUM($AX437:BM437)+BM437>$AW437,$AW437-SUM($AX437:BM437),BM437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BN437)<0,0,IF(SUM($AX437:BN437)+BN437>$AW437,$AW437-SUM($AX437:BN437),BN437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BO437)<0,0,IF(SUM($AX437:BO437)+BO437>$AW437,$AW437-SUM($AX437:BO437),BO437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BP437)<0,0,IF(SUM($AX437:BP437)+BP437>$AW437,$AW437-SUM($AX437:BP437),BP437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BQ437)<0,0,IF(SUM($AX437:BQ437)+BQ437>$AW437,$AW437-SUM($AX437:BQ437),BQ437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BR437)<0,0,IF(SUM($AX437:BR437)+BR437>$AW437,$AW437-SUM($AX437:BR437),BR437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BS437)<0,0,IF(SUM($AX437:BS437)+BS437>$AW437,$AW437-SUM($AX437:BS437),BS437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BT437)<0,0,IF(SUM($AX437:BT437)+BT437>$AW437,$AW437-SUM($AX437:BT437),BT437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BU437)<0,0,IF(SUM($AX437:BU437)+BU437>$AW437,$AW437-SUM($AX437:BU437),BU437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BV437)<0,0,IF(SUM($AX437:BV437)+BV437>$AW437,$AW437-SUM($AX437:BV437),BV437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BW437)<0,0,IF(SUM($AX437:BW437)+BW437>$AW437,$AW437-SUM($AX437:BW437),BW437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BX437)<0,0,IF(SUM($AX437:BX437)+BX437>$AW437,$AW437-SUM($AX437:BX437),BX437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BY437)<0,0,IF(SUM($AX437:BY437)+BY437>$AW437,$AW437-SUM($AX437:BY437),BY437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:BZ437)<0,0,IF(SUM($AX437:BZ437)+BZ437>$AW437,$AW437-SUM($AX437:BZ437),BZ437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CA437)<0,0,IF(SUM($AX437:CA437)+CA437>$AW437,$AW437-SUM($AX437:CA437),CA437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CB437)<0,0,IF(SUM($AX437:CB437)+CB437>$AW437,$AW437-SUM($AX437:CB437),CB437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CC437)<0,0,IF(SUM($AX437:CC437)+CC437>$AW437,$AW437-SUM($AX437:CC437),CC437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CD437)<0,0,IF(SUM($AX437:CD437)+CD437>$AW437,$AW437-SUM($AX437:CD437),CD437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CE437)<0,0,IF(SUM($AX437:CE437)+CE437>$AW437,$AW437-SUM($AX437:CE437),CE437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CF437)<0,0,IF(SUM($AX437:CF437)+CF437>$AW437,$AW437-SUM($AX437:CF437),CF437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CG437)<0,0,IF(SUM($AX437:CG437)+CG437>$AW437,$AW437-SUM($AX437:CG437),CG437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CH437)<0,0,IF(SUM($AX437:CH437)+CH437>$AW437,$AW437-SUM($AX437:CH437),CH437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CI437)<0,0,IF(SUM($AX437:CI437)+CI437>$AW437,$AW437-SUM($AX437:CI437),CI437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CJ437)<0,0,IF(SUM($AX437:CJ437)+CJ437>$AW437,$AW437-SUM($AX437:CJ437),CJ437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CK437)<0,0,IF(SUM($AX437:CK437)+CK437>$AW437,$AW437-SUM($AX437:CK437),CK437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CL437)<0,0,IF(SUM($AX437:CL437)+CL437>$AW437,$AW437-SUM($AX437:CL437),CL437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CM437)<0,0,IF(SUM($AX437:CM437)+CM437>$AW437,$AW437-SUM($AX437:CM437),CM437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CN437)<0,0,IF(SUM($AX437:CN437)+CN437>$AW437,$AW437-SUM($AX437:CN437),CN437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CO437)<0,0,IF(SUM($AX437:CO437)+CO437>$AW437,$AW437-SUM($AX437:CO437),CO437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CP437)<0,0,IF(SUM($AX437:CP437)+CP437>$AW437,$AW437-SUM($AX437:CP437),CP437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CQ437)<0,0,IF(SUM($AX437:CQ437)+CQ437>$AW437,$AW437-SUM($AX437:CQ437),CQ437))","v":2.1918031413612567E-4},{"$f":"IF(SUM($AW437:CR437)<0,0,IF(SUM($AX437:CR437)+CR437>$AW437,$AW437-SUM($AX437:CR437),CR437))","v":1.6438523560209292E-4},{"$f":"IF(SUM($AW437:CS437)<0,0,IF(SUM($AX437:CS437)+CS437>$AW437,$AW437-SUM($AX437:CS437),CS437))","v":0},{"$f":"IF(SUM($AW437:CT437)<0,0,IF(SUM($AX437:CT437)+CT437>$AW437,$AW437-SUM($AX437:CT437),CT437))","v":0},{"$f":"IF(SUM($AW437:CU437)<0,0,IF(SUM($AX437:CU437)+CU437>$AW437,$AW437-SUM($AX437:CU437),CU437))","v":0},{"$f":"IF(SUM($AW437:CV437)<0,0,IF(SUM($AX437:CV437)+CV437>$AW437,$AW437-SUM($AX437:CV437),CV437))","v":0},{"$f":"IF(SUM($AW437:CW437)<0,0,IF(SUM($AX437:CW437)+CW437>$AW437,$AW437-SUM($AX437:CW437),CW437))","v":0},{"$f":"IF(SUM($AW437:CX437)<0,0,IF(SUM($AX437:CX437)+CX437>$AW437,$AW437-SUM($AX437:CX437),CX437))","v":0},{"$f":"IF(SUM($AW437:CY437)<0,0,IF(SUM($AX437:CY437)+CY437>$AW437,$AW437-SUM($AX437:CY437),CY437))","v":0},{"$f":"IF(SUM($AW437:CZ437)<0,0,IF(SUM($AX437:CZ437)+CZ437>$AW437,$AW437-SUM($AX437:CZ437),CZ437))","v":0},{"$f":"IF(SUM($AW437:DA437)<0,0,IF(SUM($AX437:DA437)+DA437>$AW437,$AW437-SUM($AX437:DA437),DA437))","v":0},{"$f":"IF(SUM($AW437:DB437)<0,0,IF(SUM($AX437:DB437)+DB437>$AW437,$AW437-SUM($AX437:DB437),DB437))","v":0},{"$f":"IF(SUM($AW437:DC437)<0,0,IF(SUM($AX437:DC437)+DC437>$AW437,$AW437-SUM($AX437:DC437),DC437))","v":0},{"$f":"IF(SUM($AW437:DD437)<0,0,IF(SUM($AX437:DD437)+DD437>$AW437,$AW437-SUM($AX437:DD437),DD437))","v":0},{"$f":"IF(SUM($AW437:DE437)<0,0,IF(SUM($AX437:DE437)+DE437>$AW437,$AW437-SUM($AX437:DE437),DE437))","v":0},{"$f":"IF(SUM($AW437:DF437)<0,0,IF(SUM($AX437:DF437)+DF437>$AW437,$AW437-SUM($AX437:DF437),DF437))","v":0},{"$f":"IF(SUM($AW437:DG437)<0,0,IF(SUM($AX437:DG437)+DG437>$AW437,$AW437-SUM($AX437:DG437),DG437))","v":0},{"$f":"IF(SUM($AW437:DH437)<0,0,IF(SUM($AX437:DH437)+DH437>$AW437,$AW437-SUM($AX437:DH437),DH437))","v":0},{"$f":"IF(SUM($AW437:DI437)<0,0,IF(SUM($AX437:DI437)+DI437>$AW437,$AW437-SUM($AX437:DI437),DI437))","v":0},{"$f":"IF(SUM($AW437:DJ437)<0,0,IF(SUM($AX437:DJ437)+DJ437>$AW437,$AW437-SUM($AX437:DJ437),DJ437))","v":0},{"$f":"IF(SUM($AW437:DK437)<0,0,IF(SUM($AX437:DK437)+DK437>$AW437,$AW437-SUM($AX437:DK437),DK437))","v":0},{"$f":"IF(SUM($AW437:DL437)<0,0,IF(SUM($AX437:DL437)+DL437>$AW437,$AW437-SUM($AX437:DL437),DL437))","v":0},{"$f":"IF(SUM($AW437:DM437)<0,0,IF(SUM($AX437:DM437)+DM437>$AW437,$AW437-SUM($AX437:DM437),DM437))","v":0},{"$f":"IF(SUM($AW437:DN437)<0,0,IF(SUM($AX437:DN437)+DN437>$AW437,$AW437-SUM($AX437:DN437),DN437))","v":0},{"$f":"IF(SUM($AW437:DO437)<0,0,IF(SUM($AX437:DO437)+DO437>$AW437,$AW437-SUM($AX437:DO437),DO437))","v":0},{"$f":"IF(SUM($AW437:DP437)<0,0,IF(SUM($AX437:DP437)+DP437>$AW437,$AW437-SUM($AX437:DP437),DP437))","v":0},{"$f":"IF(SUM($AW437:DQ437)<0,0,IF(SUM($AX437:DQ437)+DQ437>$AW437,$AW437-SUM($AX437:DQ437),DQ437))","v":0},{"$f":"IF(SUM($AW437:DR437)<0,0,IF(SUM($AX437:DR437)+DR437>$AW437,$AW437-SUM($AX437:DR437),DR437))","v":0},{"$f":"IF(SUM($AW437:DS437)<0,0,IF(SUM($AX437:DS437)+DS437>$AW437,$AW437-SUM($AX437:DS437),DS437))","v":0},{"$f":"IF(SUM($AW437:DT437)<0,0,IF(SUM($AX437:DT437)+DT437>$AW437,$AW437-SUM($AX437:DT437),DT437))","v":0},{"$f":"IF(SUM($AW437:DU437)<0,0,IF(SUM($AX437:DU437)+DU437>$AW437,$AW437-SUM($AX437:DU437),DU437))","v":0},{"$f":"IF(SUM($AW437:DV437)<0,0,IF(SUM($AX437:DV437)+DV437>$AW437,$AW437-SUM($AX437:DV437),DV437))","v":0},{"$f":"IF(SUM($AW437:DW437)<0,0,IF(SUM($AX437:DW437)+DW437>$AW437,$AW437-SUM($AX437:DW437),DW437))","v":0},{"$f":"IF(SUM($AW437:DX437)<0,0,IF(SUM($AX437:DX437)+DX437>$AW437,$AW437-SUM($AX437:DX437),DX437))","v":0},{"$f":"IF(SUM($AW437:DY437)<0,0,IF(SUM($AX437:DY437)+DY437>$AW437,$AW437-SUM($AX437:DY437),DY437))","v":0},{"$f":"IF(SUM($AW437:DZ437)<0,0,IF(SUM($AX437:DZ437)+DZ437>$AW437,$AW437-SUM($AX437:DZ437),DZ437))","v":0},{"$f":"IF(SUM($AW437:EA437)<0,0,IF(SUM($AX437:EA437)+EA437>$AW437,$AW437-SUM($AX437:EA437),EA437))","v":0},{"$f":"IF(SUM($AW437:EB437)<0,0,IF(SUM($AX437:EB437)+EB437>$AW437,$AW437-SUM($AX437:EB437),EB437))","v":0},{"$f":"IF(SUM($AW437:EC437)<0,0,IF(SUM($AX437:EC437)+EC437>$AW437,$AW437-SUM($AX437:EC437),EC437))","v":0},{"$f":"IF(SUM($AW437:ED437)<0,0,IF(SUM($AX437:ED437)+ED437>$AW437,$AW437-SUM($AX437:ED437),ED437))","v":0},{"$f":"IF(SUM($AW437:EE437)<0,0,IF(SUM($AX437:EE437)+EE437>$AW437,$AW437-SUM($AX437:EE437),EE437))","v":0},{"$f":"IF(SUM($AW437:EF437)<0,0,IF(SUM($AX437:EF437)+EF437>$AW437,$AW437-SUM($AX437:EF437),EF437))","v":0},{"$f":"IF(SUM($AW437:EG437)<0,0,IF(SUM($AX437:EG437)+EG437>$AW437,$AW437-SUM($AX437:EG437),EG437))","v":0},{"$f":"IF(SUM($AW437:EH437)<0,0,IF(SUM($AX437:EH437)+EH437>$AW437,$AW437-SUM($AX437:EH437),EH437))","v":0},{"$f":"IF(SUM($AW437:EI437)<0,0,IF(SUM($AX437:EI437)+EI437>$AW437,$AW437-SUM($AX437:EI437),EI437))","v":0},{"$f":"IF(SUM($AW437:EJ437)<0,0,IF(SUM($AX437:EJ437)+EJ437>$AW437,$AW437-SUM($AX437:EJ437),EJ437))","v":0},{"$f":"IF(SUM($AW437:EK437)<0,0,IF(SUM($AX437:EK437)+EK437>$AW437,$AW437-SUM($AX437:EK437),EK437))","v":0},{"$f":"IF(SUM($AW437:EL437)<0,0,IF(SUM($AX437:EL437)+EL437>$AW437,$AW437-SUM($AX437:EL437),EL437))","v":0},{"$f":"IF(SUM($AW437:EM437)<0,0,IF(SUM($AX437:EM437)+EM437>$AW437,$AW437-SUM($AX437:EM437),EM437))","v":0},{"$f":"IF(SUM($AW437:EN437)<0,0,IF(SUM($AX437:EN437)+EN437>$AW437,$AW437-SUM($AX437:EN437),EN437))","v":0},{"$f":"IF(SUM($AW437:EO437)<0,0,IF(SUM($AX437:EO437)+EO437>$AW437,$AW437-SUM($AX437:EO437),EO437))","v":0},{"$f":"IF(SUM($AW437:EP437)<0,0,IF(SUM($AX437:EP437)+EP437>$AW437,$AW437-SUM($AX437:EP437),EP437))","v":0},{"$f":"IF(SUM($AW437:EQ437)<0,0,IF(SUM($AX437:EQ437)+EQ437>$AW437,$AW437-SUM($AX437:EQ437),EQ437))","v":0},{"$f":"IF(SUM($AW437:ER437)<0,0,IF(SUM($AX437:ER437)+ER437>$AW437,$AW437-SUM($AX437:ER437),ER437))","v":0},{"$f":"IF(SUM($AW437:ES437)<0,0,IF(SUM($AX437:ES437)+ES437>$AW437,$AW437-SUM($AX437:ES437),ES437))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7344824414451894E-3,{"$f":"IF(SUM($AN438:AN438)+AN438>$AM30,$AM30-SUM($AN438:AN438),AN438)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AN438:AO438)+AO438>$AM30,$AM30-SUM($AN438:AO438),AO438)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AN438:AP438)+AP438>$AM30,$AM30-SUM($AN438:AP438),AP438)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AN438:AQ438)+AQ438>$AM30,$AM30-SUM($AN438:AQ438),AQ438)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AN438:AR438)+AR438>$AM30,$AM30-SUM($AN438:AR438),AR438)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AN438:AS438)+AS438>$AM30,$AM30-SUM($AN438:AS438),AS438)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AN438:AT438)+AT438>$AM30,$AM30-SUM($AN438:AT438),AT438)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AN438:AU438)+AU438>$AM30,$AM30-SUM($AN438:AU438),AU438)","v":4.7344824414451894E-3},0.15745505802699328,2.0316781680902358E-2,{"$f":"IF(SUM($AW438:AX438)<0,0,IF(SUM($AX438:AX438)+AX438>$AW438,$AW438-SUM($AX438:AX438),AX438))","v":2.0316781680902358E-2},{"$f":"IF(SUM($AW438:AY438)<0,0,IF(SUM($AX438:AY438)+AY438>$AW438,$AW438-SUM($AX438:AY438),AY438))","v":2.0316781680902358E-2},{"$f":"IF(SUM($AW438:AZ438)<0,0,IF(SUM($AX438:AZ438)+AZ438>$AW438,$AW438-SUM($AX438:AZ438),AZ438))","v":2.0316781680902358E-2},{"$f":"IF(SUM($AW438:BA438)<0,0,IF(SUM($AX438:BA438)+BA438>$AW438,$AW438-SUM($AX438:BA438),BA438))","v":2.0316781680902358E-2},{"$f":"IF(SUM($AW438:BB438)<0,0,IF(SUM($AX438:BB438)+BB438>$AW438,$AW438-SUM($AX438:BB438),BB438))","v":2.0316781680902358E-2},{"$f":"IF(SUM($AW438:BC438)<0,0,IF(SUM($AX438:BC438)+BC438>$AW438,$AW438-SUM($AX438:BC438),BC438))","v":2.0316781680902358E-2},{"$f":"IF(SUM($AW438:BD438)<0,0,IF(SUM($AX438:BD438)+BD438>$AW438,$AW438-SUM($AX438:BD438),BD438))","v":1.5237586260676783E-2},{"$f":"IF(SUM($AW438:BE438)<0,0,IF(SUM($AX438:BE438)+BE438>$AW438,$AW438-SUM($AX438:BE438),BE438))","v":0},{"$f":"IF(SUM($AW438:BF438)<0,0,IF(SUM($AX438:BF438)+BF438>$AW438,$AW438-SUM($AX438:BF438),BF438))","v":0},{"$f":"IF(SUM($AW438:BG438)<0,0,IF(SUM($AX438:BG438)+BG438>$AW438,$AW438-SUM($AX438:BG438),BG438))","v":0},{"$f":"IF(SUM($AW438:BH438)<0,0,IF(SUM($AX438:BH438)+BH438>$AW438,$AW438-SUM($AX438:BH438),BH438))","v":0},{"$f":"IF(SUM($AW438:BI438)<0,0,IF(SUM($AX438:BI438)+BI438>$AW438,$AW438-SUM($AX438:BI438),BI438))","v":0},{"$f":"IF(SUM($AW438:BJ438)<0,0,IF(SUM($AX438:BJ438)+BJ438>$AW438,$AW438-SUM($AX438:BJ438),BJ438))","v":0},{"$f":"IF(SUM($AW438:BK438)<0,0,IF(SUM($AX438:BK438)+BK438>$AW438,$AW438-SUM($AX438:BK438),BK438))","v":0},{"$f":"IF(SUM($AW438:BL438)<0,0,IF(SUM($AX438:BL438)+BL438>$AW438,$AW438-SUM($AX438:BL438),BL438))","v":0},{"$f":"IF(SUM($AW438:BM438)<0,0,IF(SUM($AX438:BM438)+BM438>$AW438,$AW438-SUM($AX438:BM438),BM438))","v":0},{"$f":"IF(SUM($AW438:BN438)<0,0,IF(SUM($AX438:BN438)+BN438>$AW438,$AW438-SUM($AX438:BN438),BN438))","v":0},{"$f":"IF(SUM($AW438:BO438)<0,0,IF(SUM($AX438:BO438)+BO438>$AW438,$AW438-SUM($AX438:BO438),BO438))","v":0},{"$f":"IF(SUM($AW438:BP438)<0,0,IF(SUM($AX438:BP438)+BP438>$AW438,$AW438-SUM($AX438:BP438),BP438))","v":0},{"$f":"IF(SUM($AW438:BQ438)<0,0,IF(SUM($AX438:BQ438)+BQ438>$AW438,$AW438-SUM($AX438:BQ438),BQ438))","v":0},{"$f":"IF(SUM($AW438:BR438)<0,0,IF(SUM($AX438:BR438)+BR438>$AW438,$AW438-SUM($AX438:BR438),BR438))","v":0},{"$f":"IF(SUM($AW438:BS438)<0,0,IF(SUM($AX438:BS438)+BS438>$AW438,$AW438-SUM($AX438:BS438),BS438))","v":0},{"$f":"IF(SUM($AW438:BT438)<0,0,IF(SUM($AX438:BT438)+BT438>$AW438,$AW438-SUM($AX438:BT438),BT438))","v":0},{"$f":"IF(SUM($AW438:BU438)<0,0,IF(SUM($AX438:BU438)+BU438>$AW438,$AW438-SUM($AX438:BU438),BU438))","v":0},{"$f":"IF(SUM($AW438:BV438)<0,0,IF(SUM($AX438:BV438)+BV438>$AW438,$AW438-SUM($AX438:BV438),BV438))","v":0},{"$f":"IF(SUM($AW438:BW438)<0,0,IF(SUM($AX438:BW438)+BW438>$AW438,$AW438-SUM($AX438:BW438),BW438))","v":0},{"$f":"IF(SUM($AW438:BX438)<0,0,IF(SUM($AX438:BX438)+BX438>$AW438,$AW438-SUM($AX438:BX438),BX438))","v":0},{"$f":"IF(SUM($AW438:BY438)<0,0,IF(SUM($AX438:BY438)+BY438>$AW438,$AW438-SUM($AX438:BY438),BY438))","v":0},{"$f":"IF(SUM($AW438:BZ438)<0,0,IF(SUM($AX438:BZ438)+BZ438>$AW438,$AW438-SUM($AX438:BZ438),BZ438))","v":0},{"$f":"IF(SUM($AW438:CA438)<0,0,IF(SUM($AX438:CA438)+CA438>$AW438,$AW438-SUM($AX438:CA438),CA438))","v":0},{"$f":"IF(SUM($AW438:CB438)<0,0,IF(SUM($AX438:CB438)+CB438>$AW438,$AW438-SUM($AX438:CB438),CB438))","v":0},{"$f":"IF(SUM($AW438:CC438)<0,0,IF(SUM($AX438:CC438)+CC438>$AW438,$AW438-SUM($AX438:CC438),CC438))","v":0},{"$f":"IF(SUM($AW438:CD438)<0,0,IF(SUM($AX438:CD438)+CD438>$AW438,$AW438-SUM($AX438:CD438),CD438))","v":0},{"$f":"IF(SUM($AW438:CE438)<0,0,IF(SUM($AX438:CE438)+CE438>$AW438,$AW438-SUM($AX438:CE438),CE438))","v":0},{"$f":"IF(SUM($AW438:CF438)<0,0,IF(SUM($AX438:CF438)+CF438>$AW438,$AW438-SUM($AX438:CF438),CF438))","v":0},{"$f":"IF(SUM($AW438:CG438)<0,0,IF(SUM($AX438:CG438)+CG438>$AW438,$AW438-SUM($AX438:CG438),CG438))","v":0},{"$f":"IF(SUM($AW438:CH438)<0,0,IF(SUM($AX438:CH438)+CH438>$AW438,$AW438-SUM($AX438:CH438),CH438))","v":0},{"$f":"IF(SUM($AW438:CI438)<0,0,IF(SUM($AX438:CI438)+CI438>$AW438,$AW438-SUM($AX438:CI438),CI438))","v":0},{"$f":"IF(SUM($AW438:CJ438)<0,0,IF(SUM($AX438:CJ438)+CJ438>$AW438,$AW438-SUM($AX438:CJ438),CJ438))","v":0},{"$f":"IF(SUM($AW438:CK438)<0,0,IF(SUM($AX438:CK438)+CK438>$AW438,$AW438-SUM($AX438:CK438),CK438))","v":0},{"$f":"IF(SUM($AW438:CL438)<0,0,IF(SUM($AX438:CL438)+CL438>$AW438,$AW438-SUM($AX438:CL438),CL438))","v":0},{"$f":"IF(SUM($AW438:CM438)<0,0,IF(SUM($AX438:CM438)+CM438>$AW438,$AW438-SUM($AX438:CM438),CM438))","v":0},{"$f":"IF(SUM($AW438:CN438)<0,0,IF(SUM($AX438:CN438)+CN438>$AW438,$AW438-SUM($AX438:CN438),CN438))","v":0},{"$f":"IF(SUM($AW438:CO438)<0,0,IF(SUM($AX438:CO438)+CO438>$AW438,$AW438-SUM($AX438:CO438),CO438))","v":0},{"$f":"IF(SUM($AW438:CP438)<0,0,IF(SUM($AX438:CP438)+CP438>$AW438,$AW438-SUM($AX438:CP438),CP438))","v":0},{"$f":"IF(SUM($AW438:CQ438)<0,0,IF(SUM($AX438:CQ438)+CQ438>$AW438,$AW438-SUM($AX438:CQ438),CQ438))","v":0},{"$f":"IF(SUM($AW438:CR438)<0,0,IF(SUM($AX438:CR438)+CR438>$AW438,$AW438-SUM($AX438:CR438),CR438))","v":0},{"$f":"IF(SUM($AW438:CS438)<0,0,IF(SUM($AX438:CS438)+CS438>$AW438,$AW438-SUM($AX438:CS438),CS438))","v":0},{"$f":"IF(SUM($AW438:CT438)<0,0,IF(SUM($AX438:CT438)+CT438>$AW438,$AW438-SUM($AX438:CT438),CT438))","v":0},{"$f":"IF(SUM($AW438:CU438)<0,0,IF(SUM($AX438:CU438)+CU438>$AW438,$AW438-SUM($AX438:CU438),CU438))","v":0},{"$f":"IF(SUM($AW438:CV438)<0,0,IF(SUM($AX438:CV438)+CV438>$AW438,$AW438-SUM($AX438:CV438),CV438))","v":0},{"$f":"IF(SUM($AW438:CW438)<0,0,IF(SUM($AX438:CW438)+CW438>$AW438,$AW438-SUM($AX438:CW438),CW438))","v":0},{"$f":"IF(SUM($AW438:CX438)<0,0,IF(SUM($AX438:CX438)+CX438>$AW438,$AW438-SUM($AX438:CX438),CX438))","v":0},{"$f":"IF(SUM($AW438:CY438)<0,0,IF(SUM($AX438:CY438)+CY438>$AW438,$AW438-SUM($AX438:CY438),CY438))","v":0},{"$f":"IF(SUM($AW438:CZ438)<0,0,IF(SUM($AX438:CZ438)+CZ438>$AW438,$AW438-SUM($AX438:CZ438),CZ438))","v":0},{"$f":"IF(SUM($AW438:DA438)<0,0,IF(SUM($AX438:DA438)+DA438>$AW438,$AW438-SUM($AX438:DA438),DA438))","v":0},{"$f":"IF(SUM($AW438:DB438)<0,0,IF(SUM($AX438:DB438)+DB438>$AW438,$AW438-SUM($AX438:DB438),DB438))","v":0},{"$f":"IF(SUM($AW438:DC438)<0,0,IF(SUM($AX438:DC438)+DC438>$AW438,$AW438-SUM($AX438:DC438),DC438))","v":0},{"$f":"IF(SUM($AW438:DD438)<0,0,IF(SUM($AX438:DD438)+DD438>$AW438,$AW438-SUM($AX438:DD438),DD438))","v":0},{"$f":"IF(SUM($AW438:DE438)<0,0,IF(SUM($AX438:DE438)+DE438>$AW438,$AW438-SUM($AX438:DE438),DE438))","v":0},{"$f":"IF(SUM($AW438:DF438)<0,0,IF(SUM($AX438:DF438)+DF438>$AW438,$AW438-SUM($AX438:DF438),DF438))","v":0},{"$f":"IF(SUM($AW438:DG438)<0,0,IF(SUM($AX438:DG438)+DG438>$AW438,$AW438-SUM($AX438:DG438),DG438))","v":0},{"$f":"IF(SUM($AW438:DH438)<0,0,IF(SUM($AX438:DH438)+DH438>$AW438,$AW438-SUM($AX438:DH438),DH438))","v":0},{"$f":"IF(SUM($AW438:DI438)<0,0,IF(SUM($AX438:DI438)+DI438>$AW438,$AW438-SUM($AX438:DI438),DI438))","v":0},{"$f":"IF(SUM($AW438:DJ438)<0,0,IF(SUM($AX438:DJ438)+DJ438>$AW438,$AW438-SUM($AX438:DJ438),DJ438))","v":0},{"$f":"IF(SUM($AW438:DK438)<0,0,IF(SUM($AX438:DK438)+DK438>$AW438,$AW438-SUM($AX438:DK438),DK438))","v":0},{"$f":"IF(SUM($AW438:DL438)<0,0,IF(SUM($AX438:DL438)+DL438>$AW438,$AW438-SUM($AX438:DL438),DL438))","v":0},{"$f":"IF(SUM($AW438:DM438)<0,0,IF(SUM($AX438:DM438)+DM438>$AW438,$AW438-SUM($AX438:DM438),DM438))","v":0},{"$f":"IF(SUM($AW438:DN438)<0,0,IF(SUM($AX438:DN438)+DN438>$AW438,$AW438-SUM($AX438:DN438),DN438))","v":0},{"$f":"IF(SUM($AW438:DO438)<0,0,IF(SUM($AX438:DO438)+DO438>$AW438,$AW438-SUM($AX438:DO438),DO438))","v":0},{"$f":"IF(SUM($AW438:DP438)<0,0,IF(SUM($AX438:DP438)+DP438>$AW438,$AW438-SUM($AX438:DP438),DP438))","v":0},{"$f":"IF(SUM($AW438:DQ438)<0,0,IF(SUM($AX438:DQ438)+DQ438>$AW438,$AW438-SUM($AX438:DQ438),DQ438))","v":0},{"$f":"IF(SUM($AW438:DR438)<0,0,IF(SUM($AX438:DR438)+DR438>$AW438,$AW438-SUM($AX438:DR438),DR438))","v":0},{"$f":"IF(SUM($AW438:DS438)<0,0,IF(SUM($AX438:DS438)+DS438>$AW438,$AW438-SUM($AX438:DS438),DS438))","v":0},{"$f":"IF(SUM($AW438:DT438)<0,0,IF(SUM($AX438:DT438)+DT438>$AW438,$AW438-SUM($AX438:DT438),DT438))","v":0},{"$f":"IF(SUM($AW438:DU438)<0,0,IF(SUM($AX438:DU438)+DU438>$AW438,$AW438-SUM($AX438:DU438),DU438))","v":0},{"$f":"IF(SUM($AW438:DV438)<0,0,IF(SUM($AX438:DV438)+DV438>$AW438,$AW438-SUM($AX438:DV438),DV438))","v":0},{"$f":"IF(SUM($AW438:DW438)<0,0,IF(SUM($AX438:DW438)+DW438>$AW438,$AW438-SUM($AX438:DW438),DW438))","v":0},{"$f":"IF(SUM($AW438:DX438)<0,0,IF(SUM($AX438:DX438)+DX438>$AW438,$AW438-SUM($AX438:DX438),DX438))","v":0},{"$f":"IF(SUM($AW438:DY438)<0,0,IF(SUM($AX438:DY438)+DY438>$AW438,$AW438-SUM($AX438:DY438),DY438))","v":0},{"$f":"IF(SUM($AW438:DZ438)<0,0,IF(SUM($AX438:DZ438)+DZ438>$AW438,$AW438-SUM($AX438:DZ438),DZ438))","v":0},{"$f":"IF(SUM($AW438:EA438)<0,0,IF(SUM($AX438:EA438)+EA438>$AW438,$AW438-SUM($AX438:EA438),EA438))","v":0},{"$f":"IF(SUM($AW438:EB438)<0,0,IF(SUM($AX438:EB438)+EB438>$AW438,$AW438-SUM($AX438:EB438),EB438))","v":0},{"$f":"IF(SUM($AW438:EC438)<0,0,IF(SUM($AX438:EC438)+EC438>$AW438,$AW438-SUM($AX438:EC438),EC438))","v":0},{"$f":"IF(SUM($AW438:ED438)<0,0,IF(SUM($AX438:ED438)+ED438>$AW438,$AW438-SUM($AX438:ED438),ED438))","v":0},{"$f":"IF(SUM($AW438:EE438)<0,0,IF(SUM($AX438:EE438)+EE438>$AW438,$AW438-SUM($AX438:EE438),EE438))","v":0},{"$f":"IF(SUM($AW438:EF438)<0,0,IF(SUM($AX438:EF438)+EF438>$AW438,$AW438-SUM($AX438:EF438),EF438))","v":0},{"$f":"IF(SUM($AW438:EG438)<0,0,IF(SUM($AX438:EG438)+EG438>$AW438,$AW438-SUM($AX438:EG438),EG438))","v":0},{"$f":"IF(SUM($AW438:EH438)<0,0,IF(SUM($AX438:EH438)+EH438>$AW438,$AW438-SUM($AX438:EH438),EH438))","v":0},{"$f":"IF(SUM($AW438:EI438)<0,0,IF(SUM($AX438:EI438)+EI438>$AW438,$AW438-SUM($AX438:EI438),EI438))","v":0},{"$f":"IF(SUM($AW438:EJ438)<0,0,IF(SUM($AX438:EJ438)+EJ438>$AW438,$AW438-SUM($AX438:EJ438),EJ438))","v":0},{"$f":"IF(SUM($AW438:EK438)<0,0,IF(SUM($AX438:EK438)+EK438>$AW438,$AW438-SUM($AX438:EK438),EK438))","v":0},{"$f":"IF(SUM($AW438:EL438)<0,0,IF(SUM($AX438:EL438)+EL438>$AW438,$AW438-SUM($AX438:EL438),EL438))","v":0},{"$f":"IF(SUM($AW438:EM438)<0,0,IF(SUM($AX438:EM438)+EM438>$AW438,$AW438-SUM($AX438:EM438),EM438))","v":0},{"$f":"IF(SUM($AW438:EN438)<0,0,IF(SUM($AX438:EN438)+EN438>$AW438,$AW438-SUM($AX438:EN438),EN438))","v":0},{"$f":"IF(SUM($AW438:EO438)<0,0,IF(SUM($AX438:EO438)+EO438>$AW438,$AW438-SUM($AX438:EO438),EO438))","v":0},{"$f":"IF(SUM($AW438:EP438)<0,0,IF(SUM($AX438:EP438)+EP438>$AW438,$AW438-SUM($AX438:EP438),EP438))","v":0},{"$f":"IF(SUM($AW438:EQ438)<0,0,IF(SUM($AX438:EQ438)+EQ438>$AW438,$AW438-SUM($AX438:EQ438),EQ438))","v":0},{"$f":"IF(SUM($AW438:ER438)<0,0,IF(SUM($AX438:ER438)+ER438>$AW438,$AW438-SUM($AX438:ER438),ER438))","v":0},{"$f":"IF(SUM($AW438:ES438)<0,0,IF(SUM($AX438:ES438)+ES438>$AW438,$AW438-SUM($AX438:ES438),ES438))","v":0}]
[]
[null,"Depreciation:  2007 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN23/$F442","v":0},{"$f":"IF(SUM($AO442:AO442)+AO442>$AN23,$AN23-SUM($AO442:AO442),AO442)","v":0},{"$f":"IF(SUM($AO442:AP442)+AP442>$AN23,$AN23-SUM($AO442:AP442),AP442)","v":0},{"$f":"IF(SUM($AO442:AQ442)+AQ442>$AN23,$AN23-SUM($AO442:AQ442),AQ442)","v":0},{"$f":"IF(SUM($AO442:AR442)+AR442>$AN23,$AN23-SUM($AO442:AR442),AR442)","v":0},{"$f":"IF(SUM($AO442:AS442)+AS442>$AN23,$AN23-SUM($AO442:AS442),AS442)","v":0},{"$f":"IF(SUM($AO442:AT442)+AT442>$AN23,$AN23-SUM($AO442:AT442),AT442)","v":0},{"$f":"IF(SUM($AO442:AU442)+AU442>$AN23,$AN23-SUM($AO442:AU442),AU442)","v":0},{"$f":"$AN36-SUM($I442:$AV442)","v":0},{"$f":"IF(AW442>0,AW442/(MAX(($F442-COUNT($I442:$AV442))/4,1)),0)","v":0},{"$f":"IF(SUM($AW442:AX442)<0,0,IF(SUM($AX442:AX442)+AX442>$AW442,$AW442-SUM($AX442:AX442),AX442))","v":0},{"$f":"IF(SUM($AW442:AY442)<0,0,IF(SUM($AX442:AY442)+AY442>$AW442,$AW442-SUM($AX442:AY442),AY442))","v":0},{"$f":"IF(SUM($AW442:AZ442)<0,0,IF(SUM($AX442:AZ442)+AZ442>$AW442,$AW442-SUM($AX442:AZ442),AZ442))","v":0},{"$f":"IF(SUM($AW442:BA442)<0,0,IF(SUM($AX442:BA442)+BA442>$AW442,$AW442-SUM($AX442:BA442),BA442))","v":0},{"$f":"IF(SUM($AW442:BB442)<0,0,IF(SUM($AX442:BB442)+BB442>$AW442,$AW442-SUM($AX442:BB442),BB442))","v":0},{"$f":"IF(SUM($AW442:BC442)<0,0,IF(SUM($AX442:BC442)+BC442>$AW442,$AW442-SUM($AX442:BC442),BC442))","v":0},{"$f":"IF(SUM($AW442:BD442)<0,0,IF(SUM($AX442:BD442)+BD442>$AW442,$AW442-SUM($AX442:BD442),BD442))","v":0},{"$f":"IF(SUM($AW442:BE442)<0,0,IF(SUM($AX442:BE442)+BE442>$AW442,$AW442-SUM($AX442:BE442),BE442))","v":0},{"$f":"IF(SUM($AW442:BF442)<0,0,IF(SUM($AX442:BF442)+BF442>$AW442,$AW442-SUM($AX442:BF442),BF442))","v":0},{"$f":"IF(SUM($AW442:BG442)<0,0,IF(SUM($AX442:BG442)+BG442>$AW442,$AW442-SUM($AX442:BG442),BG442))","v":0},{"$f":"IF(SUM($AW442:BH442)<0,0,IF(SUM($AX442:BH442)+BH442>$AW442,$AW442-SUM($AX442:BH442),BH442))","v":0},{"$f":"IF(SUM($AW442:BI442)<0,0,IF(SUM($AX442:BI442)+BI442>$AW442,$AW442-SUM($AX442:BI442),BI442))","v":0},{"$f":"IF(SUM($AW442:BJ442)<0,0,IF(SUM($AX442:BJ442)+BJ442>$AW442,$AW442-SUM($AX442:BJ442),BJ442))","v":0},{"$f":"IF(SUM($AW442:BK442)<0,0,IF(SUM($AX442:BK442)+BK442>$AW442,$AW442-SUM($AX442:BK442),BK442))","v":0},{"$f":"IF(SUM($AW442:BL442)<0,0,IF(SUM($AX442:BL442)+BL442>$AW442,$AW442-SUM($AX442:BL442),BL442))","v":0},{"$f":"IF(SUM($AW442:BM442)<0,0,IF(SUM($AX442:BM442)+BM442>$AW442,$AW442-SUM($AX442:BM442),BM442))","v":0},{"$f":"IF(SUM($AW442:BN442)<0,0,IF(SUM($AX442:BN442)+BN442>$AW442,$AW442-SUM($AX442:BN442),BN442))","v":0},{"$f":"IF(SUM($AW442:BO442)<0,0,IF(SUM($AX442:BO442)+BO442>$AW442,$AW442-SUM($AX442:BO442),BO442))","v":0},{"$f":"IF(SUM($AW442:BP442)<0,0,IF(SUM($AX442:BP442)+BP442>$AW442,$AW442-SUM($AX442:BP442),BP442))","v":0},{"$f":"IF(SUM($AW442:BQ442)<0,0,IF(SUM($AX442:BQ442)+BQ442>$AW442,$AW442-SUM($AX442:BQ442),BQ442))","v":0},{"$f":"IF(SUM($AW442:BR442)<0,0,IF(SUM($AX442:BR442)+BR442>$AW442,$AW442-SUM($AX442:BR442),BR442))","v":0},{"$f":"IF(SUM($AW442:BS442)<0,0,IF(SUM($AX442:BS442)+BS442>$AW442,$AW442-SUM($AX442:BS442),BS442))","v":0},{"$f":"IF(SUM($AW442:BT442)<0,0,IF(SUM($AX442:BT442)+BT442>$AW442,$AW442-SUM($AX442:BT442),BT442))","v":0},{"$f":"IF(SUM($AW442:BU442)<0,0,IF(SUM($AX442:BU442)+BU442>$AW442,$AW442-SUM($AX442:BU442),BU442))","v":0},{"$f":"IF(SUM($AW442:BV442)<0,0,IF(SUM($AX442:BV442)+BV442>$AW442,$AW442-SUM($AX442:BV442),BV442))","v":0},{"$f":"IF(SUM($AW442:BW442)<0,0,IF(SUM($AX442:BW442)+BW442>$AW442,$AW442-SUM($AX442:BW442),BW442))","v":0},{"$f":"IF(SUM($AW442:BX442)<0,0,IF(SUM($AX442:BX442)+BX442>$AW442,$AW442-SUM($AX442:BX442),BX442))","v":0},{"$f":"IF(SUM($AW442:BY442)<0,0,IF(SUM($AX442:BY442)+BY442>$AW442,$AW442-SUM($AX442:BY442),BY442))","v":0},{"$f":"IF(SUM($AW442:BZ442)<0,0,IF(SUM($AX442:BZ442)+BZ442>$AW442,$AW442-SUM($AX442:BZ442),BZ442))","v":0},{"$f":"IF(SUM($AW442:CA442)<0,0,IF(SUM($AX442:CA442)+CA442>$AW442,$AW442-SUM($AX442:CA442),CA442))","v":0},{"$f":"IF(SUM($AW442:CB442)<0,0,IF(SUM($AX442:CB442)+CB442>$AW442,$AW442-SUM($AX442:CB442),CB442))","v":0},{"$f":"IF(SUM($AW442:CC442)<0,0,IF(SUM($AX442:CC442)+CC442>$AW442,$AW442-SUM($AX442:CC442),CC442))","v":0},{"$f":"IF(SUM($AW442:CD442)<0,0,IF(SUM($AX442:CD442)+CD442>$AW442,$AW442-SUM($AX442:CD442),CD442))","v":0},{"$f":"IF(SUM($AW442:CE442)<0,0,IF(SUM($AX442:CE442)+CE442>$AW442,$AW442-SUM($AX442:CE442),CE442))","v":0},{"$f":"IF(SUM($AW442:CF442)<0,0,IF(SUM($AX442:CF442)+CF442>$AW442,$AW442-SUM($AX442:CF442),CF442))","v":0},{"$f":"IF(SUM($AW442:CG442)<0,0,IF(SUM($AX442:CG442)+CG442>$AW442,$AW442-SUM($AX442:CG442),CG442))","v":0},{"$f":"IF(SUM($AW442:CH442)<0,0,IF(SUM($AX442:CH442)+CH442>$AW442,$AW442-SUM($AX442:CH442),CH442))","v":0},{"$f":"IF(SUM($AW442:CI442)<0,0,IF(SUM($AX442:CI442)+CI442>$AW442,$AW442-SUM($AX442:CI442),CI442))","v":0},{"$f":"IF(SUM($AW442:CJ442)<0,0,IF(SUM($AX442:CJ442)+CJ442>$AW442,$AW442-SUM($AX442:CJ442),CJ442))","v":0},{"$f":"IF(SUM($AW442:CK442)<0,0,IF(SUM($AX442:CK442)+CK442>$AW442,$AW442-SUM($AX442:CK442),CK442))","v":0},{"$f":"IF(SUM($AW442:CL442)<0,0,IF(SUM($AX442:CL442)+CL442>$AW442,$AW442-SUM($AX442:CL442),CL442))","v":0},{"$f":"IF(SUM($AW442:CM442)<0,0,IF(SUM($AX442:CM442)+CM442>$AW442,$AW442-SUM($AX442:CM442),CM442))","v":0},{"$f":"IF(SUM($AW442:CN442)<0,0,IF(SUM($AX442:CN442)+CN442>$AW442,$AW442-SUM($AX442:CN442),CN442))","v":0},{"$f":"IF(SUM($AW442:CO442)<0,0,IF(SUM($AX442:CO442)+CO442>$AW442,$AW442-SUM($AX442:CO442),CO442))","v":0},{"$f":"IF(SUM($AW442:CP442)<0,0,IF(SUM($AX442:CP442)+CP442>$AW442,$AW442-SUM($AX442:CP442),CP442))","v":0},{"$f":"IF(SUM($AW442:CQ442)<0,0,IF(SUM($AX442:CQ442)+CQ442>$AW442,$AW442-SUM($AX442:CQ442),CQ442))","v":0},{"$f":"IF(SUM($AW442:CR442)<0,0,IF(SUM($AX442:CR442)+CR442>$AW442,$AW442-SUM($AX442:CR442),CR442))","v":0},{"$f":"IF(SUM($AW442:CS442)<0,0,IF(SUM($AX442:CS442)+CS442>$AW442,$AW442-SUM($AX442:CS442),CS442))","v":0},{"$f":"IF(SUM($AW442:CT442)<0,0,IF(SUM($AX442:CT442)+CT442>$AW442,$AW442-SUM($AX442:CT442),CT442))","v":0},{"$f":"IF(SUM($AW442:CU442)<0,0,IF(SUM($AX442:CU442)+CU442>$AW442,$AW442-SUM($AX442:CU442),CU442))","v":0},{"$f":"IF(SUM($AW442:CV442)<0,0,IF(SUM($AX442:CV442)+CV442>$AW442,$AW442-SUM($AX442:CV442),CV442))","v":0},{"$f":"IF(SUM($AW442:CW442)<0,0,IF(SUM($AX442:CW442)+CW442>$AW442,$AW442-SUM($AX442:CW442),CW442))","v":0},{"$f":"IF(SUM($AW442:CX442)<0,0,IF(SUM($AX442:CX442)+CX442>$AW442,$AW442-SUM($AX442:CX442),CX442))","v":0},{"$f":"IF(SUM($AW442:CY442)<0,0,IF(SUM($AX442:CY442)+CY442>$AW442,$AW442-SUM($AX442:CY442),CY442))","v":0},{"$f":"IF(SUM($AW442:CZ442)<0,0,IF(SUM($AX442:CZ442)+CZ442>$AW442,$AW442-SUM($AX442:CZ442),CZ442))","v":0},{"$f":"IF(SUM($AW442:DA442)<0,0,IF(SUM($AX442:DA442)+DA442>$AW442,$AW442-SUM($AX442:DA442),DA442))","v":0},{"$f":"IF(SUM($AW442:DB442)<0,0,IF(SUM($AX442:DB442)+DB442>$AW442,$AW442-SUM($AX442:DB442),DB442))","v":0},{"$f":"IF(SUM($AW442:DC442)<0,0,IF(SUM($AX442:DC442)+DC442>$AW442,$AW442-SUM($AX442:DC442),DC442))","v":0},{"$f":"IF(SUM($AW442:DD442)<0,0,IF(SUM($AX442:DD442)+DD442>$AW442,$AW442-SUM($AX442:DD442),DD442))","v":0},{"$f":"IF(SUM($AW442:DE442)<0,0,IF(SUM($AX442:DE442)+DE442>$AW442,$AW442-SUM($AX442:DE442),DE442))","v":0},{"$f":"IF(SUM($AW442:DF442)<0,0,IF(SUM($AX442:DF442)+DF442>$AW442,$AW442-SUM($AX442:DF442),DF442))","v":0},{"$f":"IF(SUM($AW442:DG442)<0,0,IF(SUM($AX442:DG442)+DG442>$AW442,$AW442-SUM($AX442:DG442),DG442))","v":0},{"$f":"IF(SUM($AW442:DH442)<0,0,IF(SUM($AX442:DH442)+DH442>$AW442,$AW442-SUM($AX442:DH442),DH442))","v":0},{"$f":"IF(SUM($AW442:DI442)<0,0,IF(SUM($AX442:DI442)+DI442>$AW442,$AW442-SUM($AX442:DI442),DI442))","v":0},{"$f":"IF(SUM($AW442:DJ442)<0,0,IF(SUM($AX442:DJ442)+DJ442>$AW442,$AW442-SUM($AX442:DJ442),DJ442))","v":0},{"$f":"IF(SUM($AW442:DK442)<0,0,IF(SUM($AX442:DK442)+DK442>$AW442,$AW442-SUM($AX442:DK442),DK442))","v":0},{"$f":"IF(SUM($AW442:DL442)<0,0,IF(SUM($AX442:DL442)+DL442>$AW442,$AW442-SUM($AX442:DL442),DL442))","v":0},{"$f":"IF(SUM($AW442:DM442)<0,0,IF(SUM($AX442:DM442)+DM442>$AW442,$AW442-SUM($AX442:DM442),DM442))","v":0},{"$f":"IF(SUM($AW442:DN442)<0,0,IF(SUM($AX442:DN442)+DN442>$AW442,$AW442-SUM($AX442:DN442),DN442))","v":0},{"$f":"IF(SUM($AW442:DO442)<0,0,IF(SUM($AX442:DO442)+DO442>$AW442,$AW442-SUM($AX442:DO442),DO442))","v":0},{"$f":"IF(SUM($AW442:DP442)<0,0,IF(SUM($AX442:DP442)+DP442>$AW442,$AW442-SUM($AX442:DP442),DP442))","v":0},{"$f":"IF(SUM($AW442:DQ442)<0,0,IF(SUM($AX442:DQ442)+DQ442>$AW442,$AW442-SUM($AX442:DQ442),DQ442))","v":0},{"$f":"IF(SUM($AW442:DR442)<0,0,IF(SUM($AX442:DR442)+DR442>$AW442,$AW442-SUM($AX442:DR442),DR442))","v":0},{"$f":"IF(SUM($AW442:DS442)<0,0,IF(SUM($AX442:DS442)+DS442>$AW442,$AW442-SUM($AX442:DS442),DS442))","v":0},{"$f":"IF(SUM($AW442:DT442)<0,0,IF(SUM($AX442:DT442)+DT442>$AW442,$AW442-SUM($AX442:DT442),DT442))","v":0},{"$f":"IF(SUM($AW442:DU442)<0,0,IF(SUM($AX442:DU442)+DU442>$AW442,$AW442-SUM($AX442:DU442),DU442))","v":0},{"$f":"IF(SUM($AW442:DV442)<0,0,IF(SUM($AX442:DV442)+DV442>$AW442,$AW442-SUM($AX442:DV442),DV442))","v":0},{"$f":"IF(SUM($AW442:DW442)<0,0,IF(SUM($AX442:DW442)+DW442>$AW442,$AW442-SUM($AX442:DW442),DW442))","v":0},{"$f":"IF(SUM($AW442:DX442)<0,0,IF(SUM($AX442:DX442)+DX442>$AW442,$AW442-SUM($AX442:DX442),DX442))","v":0},{"$f":"IF(SUM($AW442:DY442)<0,0,IF(SUM($AX442:DY442)+DY442>$AW442,$AW442-SUM($AX442:DY442),DY442))","v":0},{"$f":"IF(SUM($AW442:DZ442)<0,0,IF(SUM($AX442:DZ442)+DZ442>$AW442,$AW442-SUM($AX442:DZ442),DZ442))","v":0},{"$f":"IF(SUM($AW442:EA442)<0,0,IF(SUM($AX442:EA442)+EA442>$AW442,$AW442-SUM($AX442:EA442),EA442))","v":0},{"$f":"IF(SUM($AW442:EB442)<0,0,IF(SUM($AX442:EB442)+EB442>$AW442,$AW442-SUM($AX442:EB442),EB442))","v":0},{"$f":"IF(SUM($AW442:EC442)<0,0,IF(SUM($AX442:EC442)+EC442>$AW442,$AW442-SUM($AX442:EC442),EC442))","v":0},{"$f":"IF(SUM($AW442:ED442)<0,0,IF(SUM($AX442:ED442)+ED442>$AW442,$AW442-SUM($AX442:ED442),ED442))","v":0},{"$f":"IF(SUM($AW442:EE442)<0,0,IF(SUM($AX442:EE442)+EE442>$AW442,$AW442-SUM($AX442:EE442),EE442))","v":0},{"$f":"IF(SUM($AW442:EF442)<0,0,IF(SUM($AX442:EF442)+EF442>$AW442,$AW442-SUM($AX442:EF442),EF442))","v":0},{"$f":"IF(SUM($AW442:EG442)<0,0,IF(SUM($AX442:EG442)+EG442>$AW442,$AW442-SUM($AX442:EG442),EG442))","v":0},{"$f":"IF(SUM($AW442:EH442)<0,0,IF(SUM($AX442:EH442)+EH442>$AW442,$AW442-SUM($AX442:EH442),EH442))","v":0},{"$f":"IF(SUM($AW442:EI442)<0,0,IF(SUM($AX442:EI442)+EI442>$AW442,$AW442-SUM($AX442:EI442),EI442))","v":0},{"$f":"IF(SUM($AW442:EJ442)<0,0,IF(SUM($AX442:EJ442)+EJ442>$AW442,$AW442-SUM($AX442:EJ442),EJ442))","v":0},{"$f":"IF(SUM($AW442:EK442)<0,0,IF(SUM($AX442:EK442)+EK442>$AW442,$AW442-SUM($AX442:EK442),EK442))","v":0},{"$f":"IF(SUM($AW442:EL442)<0,0,IF(SUM($AX442:EL442)+EL442>$AW442,$AW442-SUM($AX442:EL442),EL442))","v":0},{"$f":"IF(SUM($AW442:EM442)<0,0,IF(SUM($AX442:EM442)+EM442>$AW442,$AW442-SUM($AX442:EM442),EM442))","v":0},{"$f":"IF(SUM($AW442:EN442)<0,0,IF(SUM($AX442:EN442)+EN442>$AW442,$AW442-SUM($AX442:EN442),EN442))","v":0},{"$f":"IF(SUM($AW442:EO442)<0,0,IF(SUM($AX442:EO442)+EO442>$AW442,$AW442-SUM($AX442:EO442),EO442))","v":0},{"$f":"IF(SUM($AW442:EP442)<0,0,IF(SUM($AX442:EP442)+EP442>$AW442,$AW442-SUM($AX442:EP442),EP442))","v":0},{"$f":"IF(SUM($AW442:EQ442)<0,0,IF(SUM($AX442:EQ442)+EQ442>$AW442,$AW442-SUM($AX442:EQ442),EQ442))","v":0},{"$f":"IF(SUM($AW442:ER442)<0,0,IF(SUM($AX442:ER442)+ER442>$AW442,$AW442-SUM($AX442:ER442),ER442))","v":0},{"$f":"IF(SUM($AW442:ES442)<0,0,IF(SUM($AX442:ES442)+ES442>$AW442,$AW442-SUM($AX442:ES442),ES442))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AO443:AO443)+AO443>$AN24,$AN24-SUM($AO443:AO443),AO443)","v":0},{"$f":"IF(SUM($AO443:AP443)+AP443>$AN24,$AN24-SUM($AO443:AP443),AP443)","v":0},{"$f":"IF(SUM($AO443:AQ443)+AQ443>$AN24,$AN24-SUM($AO443:AQ443),AQ443)","v":0},{"$f":"IF(SUM($AO443:AR443)+AR443>$AN24,$AN24-SUM($AO443:AR443),AR443)","v":0},{"$f":"IF(SUM($AO443:AS443)+AS443>$AN24,$AN24-SUM($AO443:AS443),AS443)","v":0},{"$f":"IF(SUM($AO443:AT443)+AT443>$AN24,$AN24-SUM($AO443:AT443),AT443)","v":0},{"$f":"IF(SUM($AO443:AU443)+AU443>$AN24,$AN24-SUM($AO443:AU443),AU443)","v":0},0,0,{"$f":"IF(SUM($AW443:AX443)<0,0,IF(SUM($AX443:AX443)+AX443>$AW443,$AW443-SUM($AX443:AX443),AX443))","v":0},{"$f":"IF(SUM($AW443:AY443)<0,0,IF(SUM($AX443:AY443)+AY443>$AW443,$AW443-SUM($AX443:AY443),AY443))","v":0},{"$f":"IF(SUM($AW443:AZ443)<0,0,IF(SUM($AX443:AZ443)+AZ443>$AW443,$AW443-SUM($AX443:AZ443),AZ443))","v":0},{"$f":"IF(SUM($AW443:BA443)<0,0,IF(SUM($AX443:BA443)+BA443>$AW443,$AW443-SUM($AX443:BA443),BA443))","v":0},{"$f":"IF(SUM($AW443:BB443)<0,0,IF(SUM($AX443:BB443)+BB443>$AW443,$AW443-SUM($AX443:BB443),BB443))","v":0},{"$f":"IF(SUM($AW443:BC443)<0,0,IF(SUM($AX443:BC443)+BC443>$AW443,$AW443-SUM($AX443:BC443),BC443))","v":0},{"$f":"IF(SUM($AW443:BD443)<0,0,IF(SUM($AX443:BD443)+BD443>$AW443,$AW443-SUM($AX443:BD443),BD443))","v":0},{"$f":"IF(SUM($AW443:BE443)<0,0,IF(SUM($AX443:BE443)+BE443>$AW443,$AW443-SUM($AX443:BE443),BE443))","v":0},{"$f":"IF(SUM($AW443:BF443)<0,0,IF(SUM($AX443:BF443)+BF443>$AW443,$AW443-SUM($AX443:BF443),BF443))","v":0},{"$f":"IF(SUM($AW443:BG443)<0,0,IF(SUM($AX443:BG443)+BG443>$AW443,$AW443-SUM($AX443:BG443),BG443))","v":0},{"$f":"IF(SUM($AW443:BH443)<0,0,IF(SUM($AX443:BH443)+BH443>$AW443,$AW443-SUM($AX443:BH443),BH443))","v":0},{"$f":"IF(SUM($AW443:BI443)<0,0,IF(SUM($AX443:BI443)+BI443>$AW443,$AW443-SUM($AX443:BI443),BI443))","v":0},{"$f":"IF(SUM($AW443:BJ443)<0,0,IF(SUM($AX443:BJ443)+BJ443>$AW443,$AW443-SUM($AX443:BJ443),BJ443))","v":0},{"$f":"IF(SUM($AW443:BK443)<0,0,IF(SUM($AX443:BK443)+BK443>$AW443,$AW443-SUM($AX443:BK443),BK443))","v":0},{"$f":"IF(SUM($AW443:BL443)<0,0,IF(SUM($AX443:BL443)+BL443>$AW443,$AW443-SUM($AX443:BL443),BL443))","v":0},{"$f":"IF(SUM($AW443:BM443)<0,0,IF(SUM($AX443:BM443)+BM443>$AW443,$AW443-SUM($AX443:BM443),BM443))","v":0},{"$f":"IF(SUM($AW443:BN443)<0,0,IF(SUM($AX443:BN443)+BN443>$AW443,$AW443-SUM($AX443:BN443),BN443))","v":0},{"$f":"IF(SUM($AW443:BO443)<0,0,IF(SUM($AX443:BO443)+BO443>$AW443,$AW443-SUM($AX443:BO443),BO443))","v":0},{"$f":"IF(SUM($AW443:BP443)<0,0,IF(SUM($AX443:BP443)+BP443>$AW443,$AW443-SUM($AX443:BP443),BP443))","v":0},{"$f":"IF(SUM($AW443:BQ443)<0,0,IF(SUM($AX443:BQ443)+BQ443>$AW443,$AW443-SUM($AX443:BQ443),BQ443))","v":0},{"$f":"IF(SUM($AW443:BR443)<0,0,IF(SUM($AX443:BR443)+BR443>$AW443,$AW443-SUM($AX443:BR443),BR443))","v":0},{"$f":"IF(SUM($AW443:BS443)<0,0,IF(SUM($AX443:BS443)+BS443>$AW443,$AW443-SUM($AX443:BS443),BS443))","v":0},{"$f":"IF(SUM($AW443:BT443)<0,0,IF(SUM($AX443:BT443)+BT443>$AW443,$AW443-SUM($AX443:BT443),BT443))","v":0},{"$f":"IF(SUM($AW443:BU443)<0,0,IF(SUM($AX443:BU443)+BU443>$AW443,$AW443-SUM($AX443:BU443),BU443))","v":0},{"$f":"IF(SUM($AW443:BV443)<0,0,IF(SUM($AX443:BV443)+BV443>$AW443,$AW443-SUM($AX443:BV443),BV443))","v":0},{"$f":"IF(SUM($AW443:BW443)<0,0,IF(SUM($AX443:BW443)+BW443>$AW443,$AW443-SUM($AX443:BW443),BW443))","v":0},{"$f":"IF(SUM($AW443:BX443)<0,0,IF(SUM($AX443:BX443)+BX443>$AW443,$AW443-SUM($AX443:BX443),BX443))","v":0},{"$f":"IF(SUM($AW443:BY443)<0,0,IF(SUM($AX443:BY443)+BY443>$AW443,$AW443-SUM($AX443:BY443),BY443))","v":0},{"$f":"IF(SUM($AW443:BZ443)<0,0,IF(SUM($AX443:BZ443)+BZ443>$AW443,$AW443-SUM($AX443:BZ443),BZ443))","v":0},{"$f":"IF(SUM($AW443:CA443)<0,0,IF(SUM($AX443:CA443)+CA443>$AW443,$AW443-SUM($AX443:CA443),CA443))","v":0},{"$f":"IF(SUM($AW443:CB443)<0,0,IF(SUM($AX443:CB443)+CB443>$AW443,$AW443-SUM($AX443:CB443),CB443))","v":0},{"$f":"IF(SUM($AW443:CC443)<0,0,IF(SUM($AX443:CC443)+CC443>$AW443,$AW443-SUM($AX443:CC443),CC443))","v":0},{"$f":"IF(SUM($AW443:CD443)<0,0,IF(SUM($AX443:CD443)+CD443>$AW443,$AW443-SUM($AX443:CD443),CD443))","v":0},{"$f":"IF(SUM($AW443:CE443)<0,0,IF(SUM($AX443:CE443)+CE443>$AW443,$AW443-SUM($AX443:CE443),CE443))","v":0},{"$f":"IF(SUM($AW443:CF443)<0,0,IF(SUM($AX443:CF443)+CF443>$AW443,$AW443-SUM($AX443:CF443),CF443))","v":0},{"$f":"IF(SUM($AW443:CG443)<0,0,IF(SUM($AX443:CG443)+CG443>$AW443,$AW443-SUM($AX443:CG443),CG443))","v":0},{"$f":"IF(SUM($AW443:CH443)<0,0,IF(SUM($AX443:CH443)+CH443>$AW443,$AW443-SUM($AX443:CH443),CH443))","v":0},{"$f":"IF(SUM($AW443:CI443)<0,0,IF(SUM($AX443:CI443)+CI443>$AW443,$AW443-SUM($AX443:CI443),CI443))","v":0},{"$f":"IF(SUM($AW443:CJ443)<0,0,IF(SUM($AX443:CJ443)+CJ443>$AW443,$AW443-SUM($AX443:CJ443),CJ443))","v":0},{"$f":"IF(SUM($AW443:CK443)<0,0,IF(SUM($AX443:CK443)+CK443>$AW443,$AW443-SUM($AX443:CK443),CK443))","v":0},{"$f":"IF(SUM($AW443:CL443)<0,0,IF(SUM($AX443:CL443)+CL443>$AW443,$AW443-SUM($AX443:CL443),CL443))","v":0},{"$f":"IF(SUM($AW443:CM443)<0,0,IF(SUM($AX443:CM443)+CM443>$AW443,$AW443-SUM($AX443:CM443),CM443))","v":0},{"$f":"IF(SUM($AW443:CN443)<0,0,IF(SUM($AX443:CN443)+CN443>$AW443,$AW443-SUM($AX443:CN443),CN443))","v":0},{"$f":"IF(SUM($AW443:CO443)<0,0,IF(SUM($AX443:CO443)+CO443>$AW443,$AW443-SUM($AX443:CO443),CO443))","v":0},{"$f":"IF(SUM($AW443:CP443)<0,0,IF(SUM($AX443:CP443)+CP443>$AW443,$AW443-SUM($AX443:CP443),CP443))","v":0},{"$f":"IF(SUM($AW443:CQ443)<0,0,IF(SUM($AX443:CQ443)+CQ443>$AW443,$AW443-SUM($AX443:CQ443),CQ443))","v":0},{"$f":"IF(SUM($AW443:CR443)<0,0,IF(SUM($AX443:CR443)+CR443>$AW443,$AW443-SUM($AX443:CR443),CR443))","v":0},{"$f":"IF(SUM($AW443:CS443)<0,0,IF(SUM($AX443:CS443)+CS443>$AW443,$AW443-SUM($AX443:CS443),CS443))","v":0},{"$f":"IF(SUM($AW443:CT443)<0,0,IF(SUM($AX443:CT443)+CT443>$AW443,$AW443-SUM($AX443:CT443),CT443))","v":0},{"$f":"IF(SUM($AW443:CU443)<0,0,IF(SUM($AX443:CU443)+CU443>$AW443,$AW443-SUM($AX443:CU443),CU443))","v":0},{"$f":"IF(SUM($AW443:CV443)<0,0,IF(SUM($AX443:CV443)+CV443>$AW443,$AW443-SUM($AX443:CV443),CV443))","v":0},{"$f":"IF(SUM($AW443:CW443)<0,0,IF(SUM($AX443:CW443)+CW443>$AW443,$AW443-SUM($AX443:CW443),CW443))","v":0},{"$f":"IF(SUM($AW443:CX443)<0,0,IF(SUM($AX443:CX443)+CX443>$AW443,$AW443-SUM($AX443:CX443),CX443))","v":0},{"$f":"IF(SUM($AW443:CY443)<0,0,IF(SUM($AX443:CY443)+CY443>$AW443,$AW443-SUM($AX443:CY443),CY443))","v":0},{"$f":"IF(SUM($AW443:CZ443)<0,0,IF(SUM($AX443:CZ443)+CZ443>$AW443,$AW443-SUM($AX443:CZ443),CZ443))","v":0},{"$f":"IF(SUM($AW443:DA443)<0,0,IF(SUM($AX443:DA443)+DA443>$AW443,$AW443-SUM($AX443:DA443),DA443))","v":0},{"$f":"IF(SUM($AW443:DB443)<0,0,IF(SUM($AX443:DB443)+DB443>$AW443,$AW443-SUM($AX443:DB443),DB443))","v":0},{"$f":"IF(SUM($AW443:DC443)<0,0,IF(SUM($AX443:DC443)+DC443>$AW443,$AW443-SUM($AX443:DC443),DC443))","v":0},{"$f":"IF(SUM($AW443:DD443)<0,0,IF(SUM($AX443:DD443)+DD443>$AW443,$AW443-SUM($AX443:DD443),DD443))","v":0},{"$f":"IF(SUM($AW443:DE443)<0,0,IF(SUM($AX443:DE443)+DE443>$AW443,$AW443-SUM($AX443:DE443),DE443))","v":0},{"$f":"IF(SUM($AW443:DF443)<0,0,IF(SUM($AX443:DF443)+DF443>$AW443,$AW443-SUM($AX443:DF443),DF443))","v":0},{"$f":"IF(SUM($AW443:DG443)<0,0,IF(SUM($AX443:DG443)+DG443>$AW443,$AW443-SUM($AX443:DG443),DG443))","v":0},{"$f":"IF(SUM($AW443:DH443)<0,0,IF(SUM($AX443:DH443)+DH443>$AW443,$AW443-SUM($AX443:DH443),DH443))","v":0},{"$f":"IF(SUM($AW443:DI443)<0,0,IF(SUM($AX443:DI443)+DI443>$AW443,$AW443-SUM($AX443:DI443),DI443))","v":0},{"$f":"IF(SUM($AW443:DJ443)<0,0,IF(SUM($AX443:DJ443)+DJ443>$AW443,$AW443-SUM($AX443:DJ443),DJ443))","v":0},{"$f":"IF(SUM($AW443:DK443)<0,0,IF(SUM($AX443:DK443)+DK443>$AW443,$AW443-SUM($AX443:DK443),DK443))","v":0},{"$f":"IF(SUM($AW443:DL443)<0,0,IF(SUM($AX443:DL443)+DL443>$AW443,$AW443-SUM($AX443:DL443),DL443))","v":0},{"$f":"IF(SUM($AW443:DM443)<0,0,IF(SUM($AX443:DM443)+DM443>$AW443,$AW443-SUM($AX443:DM443),DM443))","v":0},{"$f":"IF(SUM($AW443:DN443)<0,0,IF(SUM($AX443:DN443)+DN443>$AW443,$AW443-SUM($AX443:DN443),DN443))","v":0},{"$f":"IF(SUM($AW443:DO443)<0,0,IF(SUM($AX443:DO443)+DO443>$AW443,$AW443-SUM($AX443:DO443),DO443))","v":0},{"$f":"IF(SUM($AW443:DP443)<0,0,IF(SUM($AX443:DP443)+DP443>$AW443,$AW443-SUM($AX443:DP443),DP443))","v":0},{"$f":"IF(SUM($AW443:DQ443)<0,0,IF(SUM($AX443:DQ443)+DQ443>$AW443,$AW443-SUM($AX443:DQ443),DQ443))","v":0},{"$f":"IF(SUM($AW443:DR443)<0,0,IF(SUM($AX443:DR443)+DR443>$AW443,$AW443-SUM($AX443:DR443),DR443))","v":0},{"$f":"IF(SUM($AW443:DS443)<0,0,IF(SUM($AX443:DS443)+DS443>$AW443,$AW443-SUM($AX443:DS443),DS443))","v":0},{"$f":"IF(SUM($AW443:DT443)<0,0,IF(SUM($AX443:DT443)+DT443>$AW443,$AW443-SUM($AX443:DT443),DT443))","v":0},{"$f":"IF(SUM($AW443:DU443)<0,0,IF(SUM($AX443:DU443)+DU443>$AW443,$AW443-SUM($AX443:DU443),DU443))","v":0},{"$f":"IF(SUM($AW443:DV443)<0,0,IF(SUM($AX443:DV443)+DV443>$AW443,$AW443-SUM($AX443:DV443),DV443))","v":0},{"$f":"IF(SUM($AW443:DW443)<0,0,IF(SUM($AX443:DW443)+DW443>$AW443,$AW443-SUM($AX443:DW443),DW443))","v":0},{"$f":"IF(SUM($AW443:DX443)<0,0,IF(SUM($AX443:DX443)+DX443>$AW443,$AW443-SUM($AX443:DX443),DX443))","v":0},{"$f":"IF(SUM($AW443:DY443)<0,0,IF(SUM($AX443:DY443)+DY443>$AW443,$AW443-SUM($AX443:DY443),DY443))","v":0},{"$f":"IF(SUM($AW443:DZ443)<0,0,IF(SUM($AX443:DZ443)+DZ443>$AW443,$AW443-SUM($AX443:DZ443),DZ443))","v":0},{"$f":"IF(SUM($AW443:EA443)<0,0,IF(SUM($AX443:EA443)+EA443>$AW443,$AW443-SUM($AX443:EA443),EA443))","v":0},{"$f":"IF(SUM($AW443:EB443)<0,0,IF(SUM($AX443:EB443)+EB443>$AW443,$AW443-SUM($AX443:EB443),EB443))","v":0},{"$f":"IF(SUM($AW443:EC443)<0,0,IF(SUM($AX443:EC443)+EC443>$AW443,$AW443-SUM($AX443:EC443),EC443))","v":0},{"$f":"IF(SUM($AW443:ED443)<0,0,IF(SUM($AX443:ED443)+ED443>$AW443,$AW443-SUM($AX443:ED443),ED443))","v":0},{"$f":"IF(SUM($AW443:EE443)<0,0,IF(SUM($AX443:EE443)+EE443>$AW443,$AW443-SUM($AX443:EE443),EE443))","v":0},{"$f":"IF(SUM($AW443:EF443)<0,0,IF(SUM($AX443:EF443)+EF443>$AW443,$AW443-SUM($AX443:EF443),EF443))","v":0},{"$f":"IF(SUM($AW443:EG443)<0,0,IF(SUM($AX443:EG443)+EG443>$AW443,$AW443-SUM($AX443:EG443),EG443))","v":0},{"$f":"IF(SUM($AW443:EH443)<0,0,IF(SUM($AX443:EH443)+EH443>$AW443,$AW443-SUM($AX443:EH443),EH443))","v":0},{"$f":"IF(SUM($AW443:EI443)<0,0,IF(SUM($AX443:EI443)+EI443>$AW443,$AW443-SUM($AX443:EI443),EI443))","v":0},{"$f":"IF(SUM($AW443:EJ443)<0,0,IF(SUM($AX443:EJ443)+EJ443>$AW443,$AW443-SUM($AX443:EJ443),EJ443))","v":0},{"$f":"IF(SUM($AW443:EK443)<0,0,IF(SUM($AX443:EK443)+EK443>$AW443,$AW443-SUM($AX443:EK443),EK443))","v":0},{"$f":"IF(SUM($AW443:EL443)<0,0,IF(SUM($AX443:EL443)+EL443>$AW443,$AW443-SUM($AX443:EL443),EL443))","v":0},{"$f":"IF(SUM($AW443:EM443)<0,0,IF(SUM($AX443:EM443)+EM443>$AW443,$AW443-SUM($AX443:EM443),EM443))","v":0},{"$f":"IF(SUM($AW443:EN443)<0,0,IF(SUM($AX443:EN443)+EN443>$AW443,$AW443-SUM($AX443:EN443),EN443))","v":0},{"$f":"IF(SUM($AW443:EO443)<0,0,IF(SUM($AX443:EO443)+EO443>$AW443,$AW443-SUM($AX443:EO443),EO443))","v":0},{"$f":"IF(SUM($AW443:EP443)<0,0,IF(SUM($AX443:EP443)+EP443>$AW443,$AW443-SUM($AX443:EP443),EP443))","v":0},{"$f":"IF(SUM($AW443:EQ443)<0,0,IF(SUM($AX443:EQ443)+EQ443>$AW443,$AW443-SUM($AX443:EQ443),EQ443))","v":0},{"$f":"IF(SUM($AW443:ER443)<0,0,IF(SUM($AX443:ER443)+ER443>$AW443,$AW443-SUM($AX443:ER443),ER443))","v":0},{"$f":"IF(SUM($AW443:ES443)<0,0,IF(SUM($AX443:ES443)+ES443>$AW443,$AW443-SUM($AX443:ES443),ES443))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6510058528516016E-3,{"$f":"IF(SUM($AO444:AO444)+AO444>$AN25,$AN25-SUM($AO444:AO444),AO444)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AO444:AP444)+AP444>$AN25,$AN25-SUM($AO444:AP444),AP444)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AO444:AQ444)+AQ444>$AN25,$AN25-SUM($AO444:AQ444),AQ444)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AO444:AR444)+AR444>$AN25,$AN25-SUM($AO444:AR444),AR444)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AO444:AS444)+AS444>$AN25,$AN25-SUM($AO444:AS444),AS444)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AO444:AT444)+AT444>$AN25,$AN25-SUM($AO444:AT444),AT444)","v":7.6510058528516016E-3},{"$f":"IF(SUM($AO444:AU444)+AU444>$AN25,$AN25-SUM($AO444:AU444),AU444)","v":7.6510058528516016E-3},-4.0965886822812825E-2,0,{"$f":"IF(SUM($AW444:AX444)<0,0,IF(SUM($AX444:AX444)+AX444>$AW444,$AW444-SUM($AX444:AX444),AX444))","v":0},{"$f":"IF(SUM($AW444:AY444)<0,0,IF(SUM($AX444:AY444)+AY444>$AW444,$AW444-SUM($AX444:AY444),AY444))","v":0},{"$f":"IF(SUM($AW444:AZ444)<0,0,IF(SUM($AX444:AZ444)+AZ444>$AW444,$AW444-SUM($AX444:AZ444),AZ444))","v":0},{"$f":"IF(SUM($AW444:BA444)<0,0,IF(SUM($AX444:BA444)+BA444>$AW444,$AW444-SUM($AX444:BA444),BA444))","v":0},{"$f":"IF(SUM($AW444:BB444)<0,0,IF(SUM($AX444:BB444)+BB444>$AW444,$AW444-SUM($AX444:BB444),BB444))","v":0},{"$f":"IF(SUM($AW444:BC444)<0,0,IF(SUM($AX444:BC444)+BC444>$AW444,$AW444-SUM($AX444:BC444),BC444))","v":0},{"$f":"IF(SUM($AW444:BD444)<0,0,IF(SUM($AX444:BD444)+BD444>$AW444,$AW444-SUM($AX444:BD444),BD444))","v":0},{"$f":"IF(SUM($AW444:BE444)<0,0,IF(SUM($AX444:BE444)+BE444>$AW444,$AW444-SUM($AX444:BE444),BE444))","v":0},{"$f":"IF(SUM($AW444:BF444)<0,0,IF(SUM($AX444:BF444)+BF444>$AW444,$AW444-SUM($AX444:BF444),BF444))","v":0},{"$f":"IF(SUM($AW444:BG444)<0,0,IF(SUM($AX444:BG444)+BG444>$AW444,$AW444-SUM($AX444:BG444),BG444))","v":0},{"$f":"IF(SUM($AW444:BH444)<0,0,IF(SUM($AX444:BH444)+BH444>$AW444,$AW444-SUM($AX444:BH444),BH444))","v":0},{"$f":"IF(SUM($AW444:BI444)<0,0,IF(SUM($AX444:BI444)+BI444>$AW444,$AW444-SUM($AX444:BI444),BI444))","v":0},{"$f":"IF(SUM($AW444:BJ444)<0,0,IF(SUM($AX444:BJ444)+BJ444>$AW444,$AW444-SUM($AX444:BJ444),BJ444))","v":0},{"$f":"IF(SUM($AW444:BK444)<0,0,IF(SUM($AX444:BK444)+BK444>$AW444,$AW444-SUM($AX444:BK444),BK444))","v":0},{"$f":"IF(SUM($AW444:BL444)<0,0,IF(SUM($AX444:BL444)+BL444>$AW444,$AW444-SUM($AX444:BL444),BL444))","v":0},{"$f":"IF(SUM($AW444:BM444)<0,0,IF(SUM($AX444:BM444)+BM444>$AW444,$AW444-SUM($AX444:BM444),BM444))","v":0},{"$f":"IF(SUM($AW444:BN444)<0,0,IF(SUM($AX444:BN444)+BN444>$AW444,$AW444-SUM($AX444:BN444),BN444))","v":0},{"$f":"IF(SUM($AW444:BO444)<0,0,IF(SUM($AX444:BO444)+BO444>$AW444,$AW444-SUM($AX444:BO444),BO444))","v":0},{"$f":"IF(SUM($AW444:BP444)<0,0,IF(SUM($AX444:BP444)+BP444>$AW444,$AW444-SUM($AX444:BP444),BP444))","v":0},{"$f":"IF(SUM($AW444:BQ444)<0,0,IF(SUM($AX444:BQ444)+BQ444>$AW444,$AW444-SUM($AX444:BQ444),BQ444))","v":0},{"$f":"IF(SUM($AW444:BR444)<0,0,IF(SUM($AX444:BR444)+BR444>$AW444,$AW444-SUM($AX444:BR444),BR444))","v":0},{"$f":"IF(SUM($AW444:BS444)<0,0,IF(SUM($AX444:BS444)+BS444>$AW444,$AW444-SUM($AX444:BS444),BS444))","v":0},{"$f":"IF(SUM($AW444:BT444)<0,0,IF(SUM($AX444:BT444)+BT444>$AW444,$AW444-SUM($AX444:BT444),BT444))","v":0},{"$f":"IF(SUM($AW444:BU444)<0,0,IF(SUM($AX444:BU444)+BU444>$AW444,$AW444-SUM($AX444:BU444),BU444))","v":0},{"$f":"IF(SUM($AW444:BV444)<0,0,IF(SUM($AX444:BV444)+BV444>$AW444,$AW444-SUM($AX444:BV444),BV444))","v":0},{"$f":"IF(SUM($AW444:BW444)<0,0,IF(SUM($AX444:BW444)+BW444>$AW444,$AW444-SUM($AX444:BW444),BW444))","v":0},{"$f":"IF(SUM($AW444:BX444)<0,0,IF(SUM($AX444:BX444)+BX444>$AW444,$AW444-SUM($AX444:BX444),BX444))","v":0},{"$f":"IF(SUM($AW444:BY444)<0,0,IF(SUM($AX444:BY444)+BY444>$AW444,$AW444-SUM($AX444:BY444),BY444))","v":0},{"$f":"IF(SUM($AW444:BZ444)<0,0,IF(SUM($AX444:BZ444)+BZ444>$AW444,$AW444-SUM($AX444:BZ444),BZ444))","v":0},{"$f":"IF(SUM($AW444:CA444)<0,0,IF(SUM($AX444:CA444)+CA444>$AW444,$AW444-SUM($AX444:CA444),CA444))","v":0},{"$f":"IF(SUM($AW444:CB444)<0,0,IF(SUM($AX444:CB444)+CB444>$AW444,$AW444-SUM($AX444:CB444),CB444))","v":0},{"$f":"IF(SUM($AW444:CC444)<0,0,IF(SUM($AX444:CC444)+CC444>$AW444,$AW444-SUM($AX444:CC444),CC444))","v":0},{"$f":"IF(SUM($AW444:CD444)<0,0,IF(SUM($AX444:CD444)+CD444>$AW444,$AW444-SUM($AX444:CD444),CD444))","v":0},{"$f":"IF(SUM($AW444:CE444)<0,0,IF(SUM($AX444:CE444)+CE444>$AW444,$AW444-SUM($AX444:CE444),CE444))","v":0},{"$f":"IF(SUM($AW444:CF444)<0,0,IF(SUM($AX444:CF444)+CF444>$AW444,$AW444-SUM($AX444:CF444),CF444))","v":0},{"$f":"IF(SUM($AW444:CG444)<0,0,IF(SUM($AX444:CG444)+CG444>$AW444,$AW444-SUM($AX444:CG444),CG444))","v":0},{"$f":"IF(SUM($AW444:CH444)<0,0,IF(SUM($AX444:CH444)+CH444>$AW444,$AW444-SUM($AX444:CH444),CH444))","v":0},{"$f":"IF(SUM($AW444:CI444)<0,0,IF(SUM($AX444:CI444)+CI444>$AW444,$AW444-SUM($AX444:CI444),CI444))","v":0},{"$f":"IF(SUM($AW444:CJ444)<0,0,IF(SUM($AX444:CJ444)+CJ444>$AW444,$AW444-SUM($AX444:CJ444),CJ444))","v":0},{"$f":"IF(SUM($AW444:CK444)<0,0,IF(SUM($AX444:CK444)+CK444>$AW444,$AW444-SUM($AX444:CK444),CK444))","v":0},{"$f":"IF(SUM($AW444:CL444)<0,0,IF(SUM($AX444:CL444)+CL444>$AW444,$AW444-SUM($AX444:CL444),CL444))","v":0},{"$f":"IF(SUM($AW444:CM444)<0,0,IF(SUM($AX444:CM444)+CM444>$AW444,$AW444-SUM($AX444:CM444),CM444))","v":0},{"$f":"IF(SUM($AW444:CN444)<0,0,IF(SUM($AX444:CN444)+CN444>$AW444,$AW444-SUM($AX444:CN444),CN444))","v":0},{"$f":"IF(SUM($AW444:CO444)<0,0,IF(SUM($AX444:CO444)+CO444>$AW444,$AW444-SUM($AX444:CO444),CO444))","v":0},{"$f":"IF(SUM($AW444:CP444)<0,0,IF(SUM($AX444:CP444)+CP444>$AW444,$AW444-SUM($AX444:CP444),CP444))","v":0},{"$f":"IF(SUM($AW444:CQ444)<0,0,IF(SUM($AX444:CQ444)+CQ444>$AW444,$AW444-SUM($AX444:CQ444),CQ444))","v":0},{"$f":"IF(SUM($AW444:CR444)<0,0,IF(SUM($AX444:CR444)+CR444>$AW444,$AW444-SUM($AX444:CR444),CR444))","v":0},{"$f":"IF(SUM($AW444:CS444)<0,0,IF(SUM($AX444:CS444)+CS444>$AW444,$AW444-SUM($AX444:CS444),CS444))","v":0},{"$f":"IF(SUM($AW444:CT444)<0,0,IF(SUM($AX444:CT444)+CT444>$AW444,$AW444-SUM($AX444:CT444),CT444))","v":0},{"$f":"IF(SUM($AW444:CU444)<0,0,IF(SUM($AX444:CU444)+CU444>$AW444,$AW444-SUM($AX444:CU444),CU444))","v":0},{"$f":"IF(SUM($AW444:CV444)<0,0,IF(SUM($AX444:CV444)+CV444>$AW444,$AW444-SUM($AX444:CV444),CV444))","v":0},{"$f":"IF(SUM($AW444:CW444)<0,0,IF(SUM($AX444:CW444)+CW444>$AW444,$AW444-SUM($AX444:CW444),CW444))","v":0},{"$f":"IF(SUM($AW444:CX444)<0,0,IF(SUM($AX444:CX444)+CX444>$AW444,$AW444-SUM($AX444:CX444),CX444))","v":0},{"$f":"IF(SUM($AW444:CY444)<0,0,IF(SUM($AX444:CY444)+CY444>$AW444,$AW444-SUM($AX444:CY444),CY444))","v":0},{"$f":"IF(SUM($AW444:CZ444)<0,0,IF(SUM($AX444:CZ444)+CZ444>$AW444,$AW444-SUM($AX444:CZ444),CZ444))","v":0},{"$f":"IF(SUM($AW444:DA444)<0,0,IF(SUM($AX444:DA444)+DA444>$AW444,$AW444-SUM($AX444:DA444),DA444))","v":0},{"$f":"IF(SUM($AW444:DB444)<0,0,IF(SUM($AX444:DB444)+DB444>$AW444,$AW444-SUM($AX444:DB444),DB444))","v":0},{"$f":"IF(SUM($AW444:DC444)<0,0,IF(SUM($AX444:DC444)+DC444>$AW444,$AW444-SUM($AX444:DC444),DC444))","v":0},{"$f":"IF(SUM($AW444:DD444)<0,0,IF(SUM($AX444:DD444)+DD444>$AW444,$AW444-SUM($AX444:DD444),DD444))","v":0},{"$f":"IF(SUM($AW444:DE444)<0,0,IF(SUM($AX444:DE444)+DE444>$AW444,$AW444-SUM($AX444:DE444),DE444))","v":0},{"$f":"IF(SUM($AW444:DF444)<0,0,IF(SUM($AX444:DF444)+DF444>$AW444,$AW444-SUM($AX444:DF444),DF444))","v":0},{"$f":"IF(SUM($AW444:DG444)<0,0,IF(SUM($AX444:DG444)+DG444>$AW444,$AW444-SUM($AX444:DG444),DG444))","v":0},{"$f":"IF(SUM($AW444:DH444)<0,0,IF(SUM($AX444:DH444)+DH444>$AW444,$AW444-SUM($AX444:DH444),DH444))","v":0},{"$f":"IF(SUM($AW444:DI444)<0,0,IF(SUM($AX444:DI444)+DI444>$AW444,$AW444-SUM($AX444:DI444),DI444))","v":0},{"$f":"IF(SUM($AW444:DJ444)<0,0,IF(SUM($AX444:DJ444)+DJ444>$AW444,$AW444-SUM($AX444:DJ444),DJ444))","v":0},{"$f":"IF(SUM($AW444:DK444)<0,0,IF(SUM($AX444:DK444)+DK444>$AW444,$AW444-SUM($AX444:DK444),DK444))","v":0},{"$f":"IF(SUM($AW444:DL444)<0,0,IF(SUM($AX444:DL444)+DL444>$AW444,$AW444-SUM($AX444:DL444),DL444))","v":0},{"$f":"IF(SUM($AW444:DM444)<0,0,IF(SUM($AX444:DM444)+DM444>$AW444,$AW444-SUM($AX444:DM444),DM444))","v":0},{"$f":"IF(SUM($AW444:DN444)<0,0,IF(SUM($AX444:DN444)+DN444>$AW444,$AW444-SUM($AX444:DN444),DN444))","v":0},{"$f":"IF(SUM($AW444:DO444)<0,0,IF(SUM($AX444:DO444)+DO444>$AW444,$AW444-SUM($AX444:DO444),DO444))","v":0},{"$f":"IF(SUM($AW444:DP444)<0,0,IF(SUM($AX444:DP444)+DP444>$AW444,$AW444-SUM($AX444:DP444),DP444))","v":0},{"$f":"IF(SUM($AW444:DQ444)<0,0,IF(SUM($AX444:DQ444)+DQ444>$AW444,$AW444-SUM($AX444:DQ444),DQ444))","v":0},{"$f":"IF(SUM($AW444:DR444)<0,0,IF(SUM($AX444:DR444)+DR444>$AW444,$AW444-SUM($AX444:DR444),DR444))","v":0},{"$f":"IF(SUM($AW444:DS444)<0,0,IF(SUM($AX444:DS444)+DS444>$AW444,$AW444-SUM($AX444:DS444),DS444))","v":0},{"$f":"IF(SUM($AW444:DT444)<0,0,IF(SUM($AX444:DT444)+DT444>$AW444,$AW444-SUM($AX444:DT444),DT444))","v":0},{"$f":"IF(SUM($AW444:DU444)<0,0,IF(SUM($AX444:DU444)+DU444>$AW444,$AW444-SUM($AX444:DU444),DU444))","v":0},{"$f":"IF(SUM($AW444:DV444)<0,0,IF(SUM($AX444:DV444)+DV444>$AW444,$AW444-SUM($AX444:DV444),DV444))","v":0},{"$f":"IF(SUM($AW444:DW444)<0,0,IF(SUM($AX444:DW444)+DW444>$AW444,$AW444-SUM($AX444:DW444),DW444))","v":0},{"$f":"IF(SUM($AW444:DX444)<0,0,IF(SUM($AX444:DX444)+DX444>$AW444,$AW444-SUM($AX444:DX444),DX444))","v":0},{"$f":"IF(SUM($AW444:DY444)<0,0,IF(SUM($AX444:DY444)+DY444>$AW444,$AW444-SUM($AX444:DY444),DY444))","v":0},{"$f":"IF(SUM($AW444:DZ444)<0,0,IF(SUM($AX444:DZ444)+DZ444>$AW444,$AW444-SUM($AX444:DZ444),DZ444))","v":0},{"$f":"IF(SUM($AW444:EA444)<0,0,IF(SUM($AX444:EA444)+EA444>$AW444,$AW444-SUM($AX444:EA444),EA444))","v":0},{"$f":"IF(SUM($AW444:EB444)<0,0,IF(SUM($AX444:EB444)+EB444>$AW444,$AW444-SUM($AX444:EB444),EB444))","v":0},{"$f":"IF(SUM($AW444:EC444)<0,0,IF(SUM($AX444:EC444)+EC444>$AW444,$AW444-SUM($AX444:EC444),EC444))","v":0},{"$f":"IF(SUM($AW444:ED444)<0,0,IF(SUM($AX444:ED444)+ED444>$AW444,$AW444-SUM($AX444:ED444),ED444))","v":0},{"$f":"IF(SUM($AW444:EE444)<0,0,IF(SUM($AX444:EE444)+EE444>$AW444,$AW444-SUM($AX444:EE444),EE444))","v":0},{"$f":"IF(SUM($AW444:EF444)<0,0,IF(SUM($AX444:EF444)+EF444>$AW444,$AW444-SUM($AX444:EF444),EF444))","v":0},{"$f":"IF(SUM($AW444:EG444)<0,0,IF(SUM($AX444:EG444)+EG444>$AW444,$AW444-SUM($AX444:EG444),EG444))","v":0},{"$f":"IF(SUM($AW444:EH444)<0,0,IF(SUM($AX444:EH444)+EH444>$AW444,$AW444-SUM($AX444:EH444),EH444))","v":0},{"$f":"IF(SUM($AW444:EI444)<0,0,IF(SUM($AX444:EI444)+EI444>$AW444,$AW444-SUM($AX444:EI444),EI444))","v":0},{"$f":"IF(SUM($AW444:EJ444)<0,0,IF(SUM($AX444:EJ444)+EJ444>$AW444,$AW444-SUM($AX444:EJ444),EJ444))","v":0},{"$f":"IF(SUM($AW444:EK444)<0,0,IF(SUM($AX444:EK444)+EK444>$AW444,$AW444-SUM($AX444:EK444),EK444))","v":0},{"$f":"IF(SUM($AW444:EL444)<0,0,IF(SUM($AX444:EL444)+EL444>$AW444,$AW444-SUM($AX444:EL444),EL444))","v":0},{"$f":"IF(SUM($AW444:EM444)<0,0,IF(SUM($AX444:EM444)+EM444>$AW444,$AW444-SUM($AX444:EM444),EM444))","v":0},{"$f":"IF(SUM($AW444:EN444)<0,0,IF(SUM($AX444:EN444)+EN444>$AW444,$AW444-SUM($AX444:EN444),EN444))","v":0},{"$f":"IF(SUM($AW444:EO444)<0,0,IF(SUM($AX444:EO444)+EO444>$AW444,$AW444-SUM($AX444:EO444),EO444))","v":0},{"$f":"IF(SUM($AW444:EP444)<0,0,IF(SUM($AX444:EP444)+EP444>$AW444,$AW444-SUM($AX444:EP444),EP444))","v":0},{"$f":"IF(SUM($AW444:EQ444)<0,0,IF(SUM($AX444:EQ444)+EQ444>$AW444,$AW444-SUM($AX444:EQ444),EQ444))","v":0},{"$f":"IF(SUM($AW444:ER444)<0,0,IF(SUM($AX444:ER444)+ER444>$AW444,$AW444-SUM($AX444:ER444),ER444))","v":0},{"$f":"IF(SUM($AW444:ES444)<0,0,IF(SUM($AX444:ES444)+ES444>$AW444,$AW444-SUM($AX444:ES444),ES444))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AO445:AO445)+AO445>$AN26,$AN26-SUM($AO445:AO445),AO445)","v":0},{"$f":"IF(SUM($AO445:AP445)+AP445>$AN26,$AN26-SUM($AO445:AP445),AP445)","v":0},{"$f":"IF(SUM($AO445:AQ445)+AQ445>$AN26,$AN26-SUM($AO445:AQ445),AQ445)","v":0},{"$f":"IF(SUM($AO445:AR445)+AR445>$AN26,$AN26-SUM($AO445:AR445),AR445)","v":0},{"$f":"IF(SUM($AO445:AS445)+AS445>$AN26,$AN26-SUM($AO445:AS445),AS445)","v":0},{"$f":"IF(SUM($AO445:AT445)+AT445>$AN26,$AN26-SUM($AO445:AT445),AT445)","v":0},{"$f":"IF(SUM($AO445:AU445)+AU445>$AN26,$AN26-SUM($AO445:AU445),AU445)","v":0},0,0,{"$f":"IF(SUM($AW445:AX445)<0,0,IF(SUM($AX445:AX445)+AX445>$AW445,$AW445-SUM($AX445:AX445),AX445))","v":0},{"$f":"IF(SUM($AW445:AY445)<0,0,IF(SUM($AX445:AY445)+AY445>$AW445,$AW445-SUM($AX445:AY445),AY445))","v":0},{"$f":"IF(SUM($AW445:AZ445)<0,0,IF(SUM($AX445:AZ445)+AZ445>$AW445,$AW445-SUM($AX445:AZ445),AZ445))","v":0},{"$f":"IF(SUM($AW445:BA445)<0,0,IF(SUM($AX445:BA445)+BA445>$AW445,$AW445-SUM($AX445:BA445),BA445))","v":0},{"$f":"IF(SUM($AW445:BB445)<0,0,IF(SUM($AX445:BB445)+BB445>$AW445,$AW445-SUM($AX445:BB445),BB445))","v":0},{"$f":"IF(SUM($AW445:BC445)<0,0,IF(SUM($AX445:BC445)+BC445>$AW445,$AW445-SUM($AX445:BC445),BC445))","v":0},{"$f":"IF(SUM($AW445:BD445)<0,0,IF(SUM($AX445:BD445)+BD445>$AW445,$AW445-SUM($AX445:BD445),BD445))","v":0},{"$f":"IF(SUM($AW445:BE445)<0,0,IF(SUM($AX445:BE445)+BE445>$AW445,$AW445-SUM($AX445:BE445),BE445))","v":0},{"$f":"IF(SUM($AW445:BF445)<0,0,IF(SUM($AX445:BF445)+BF445>$AW445,$AW445-SUM($AX445:BF445),BF445))","v":0},{"$f":"IF(SUM($AW445:BG445)<0,0,IF(SUM($AX445:BG445)+BG445>$AW445,$AW445-SUM($AX445:BG445),BG445))","v":0},{"$f":"IF(SUM($AW445:BH445)<0,0,IF(SUM($AX445:BH445)+BH445>$AW445,$AW445-SUM($AX445:BH445),BH445))","v":0},{"$f":"IF(SUM($AW445:BI445)<0,0,IF(SUM($AX445:BI445)+BI445>$AW445,$AW445-SUM($AX445:BI445),BI445))","v":0},{"$f":"IF(SUM($AW445:BJ445)<0,0,IF(SUM($AX445:BJ445)+BJ445>$AW445,$AW445-SUM($AX445:BJ445),BJ445))","v":0},{"$f":"IF(SUM($AW445:BK445)<0,0,IF(SUM($AX445:BK445)+BK445>$AW445,$AW445-SUM($AX445:BK445),BK445))","v":0},{"$f":"IF(SUM($AW445:BL445)<0,0,IF(SUM($AX445:BL445)+BL445>$AW445,$AW445-SUM($AX445:BL445),BL445))","v":0},{"$f":"IF(SUM($AW445:BM445)<0,0,IF(SUM($AX445:BM445)+BM445>$AW445,$AW445-SUM($AX445:BM445),BM445))","v":0},{"$f":"IF(SUM($AW445:BN445)<0,0,IF(SUM($AX445:BN445)+BN445>$AW445,$AW445-SUM($AX445:BN445),BN445))","v":0},{"$f":"IF(SUM($AW445:BO445)<0,0,IF(SUM($AX445:BO445)+BO445>$AW445,$AW445-SUM($AX445:BO445),BO445))","v":0},{"$f":"IF(SUM($AW445:BP445)<0,0,IF(SUM($AX445:BP445)+BP445>$AW445,$AW445-SUM($AX445:BP445),BP445))","v":0},{"$f":"IF(SUM($AW445:BQ445)<0,0,IF(SUM($AX445:BQ445)+BQ445>$AW445,$AW445-SUM($AX445:BQ445),BQ445))","v":0},{"$f":"IF(SUM($AW445:BR445)<0,0,IF(SUM($AX445:BR445)+BR445>$AW445,$AW445-SUM($AX445:BR445),BR445))","v":0},{"$f":"IF(SUM($AW445:BS445)<0,0,IF(SUM($AX445:BS445)+BS445>$AW445,$AW445-SUM($AX445:BS445),BS445))","v":0},{"$f":"IF(SUM($AW445:BT445)<0,0,IF(SUM($AX445:BT445)+BT445>$AW445,$AW445-SUM($AX445:BT445),BT445))","v":0},{"$f":"IF(SUM($AW445:BU445)<0,0,IF(SUM($AX445:BU445)+BU445>$AW445,$AW445-SUM($AX445:BU445),BU445))","v":0},{"$f":"IF(SUM($AW445:BV445)<0,0,IF(SUM($AX445:BV445)+BV445>$AW445,$AW445-SUM($AX445:BV445),BV445))","v":0},{"$f":"IF(SUM($AW445:BW445)<0,0,IF(SUM($AX445:BW445)+BW445>$AW445,$AW445-SUM($AX445:BW445),BW445))","v":0},{"$f":"IF(SUM($AW445:BX445)<0,0,IF(SUM($AX445:BX445)+BX445>$AW445,$AW445-SUM($AX445:BX445),BX445))","v":0},{"$f":"IF(SUM($AW445:BY445)<0,0,IF(SUM($AX445:BY445)+BY445>$AW445,$AW445-SUM($AX445:BY445),BY445))","v":0},{"$f":"IF(SUM($AW445:BZ445)<0,0,IF(SUM($AX445:BZ445)+BZ445>$AW445,$AW445-SUM($AX445:BZ445),BZ445))","v":0},{"$f":"IF(SUM($AW445:CA445)<0,0,IF(SUM($AX445:CA445)+CA445>$AW445,$AW445-SUM($AX445:CA445),CA445))","v":0},{"$f":"IF(SUM($AW445:CB445)<0,0,IF(SUM($AX445:CB445)+CB445>$AW445,$AW445-SUM($AX445:CB445),CB445))","v":0},{"$f":"IF(SUM($AW445:CC445)<0,0,IF(SUM($AX445:CC445)+CC445>$AW445,$AW445-SUM($AX445:CC445),CC445))","v":0},{"$f":"IF(SUM($AW445:CD445)<0,0,IF(SUM($AX445:CD445)+CD445>$AW445,$AW445-SUM($AX445:CD445),CD445))","v":0},{"$f":"IF(SUM($AW445:CE445)<0,0,IF(SUM($AX445:CE445)+CE445>$AW445,$AW445-SUM($AX445:CE445),CE445))","v":0},{"$f":"IF(SUM($AW445:CF445)<0,0,IF(SUM($AX445:CF445)+CF445>$AW445,$AW445-SUM($AX445:CF445),CF445))","v":0},{"$f":"IF(SUM($AW445:CG445)<0,0,IF(SUM($AX445:CG445)+CG445>$AW445,$AW445-SUM($AX445:CG445),CG445))","v":0},{"$f":"IF(SUM($AW445:CH445)<0,0,IF(SUM($AX445:CH445)+CH445>$AW445,$AW445-SUM($AX445:CH445),CH445))","v":0},{"$f":"IF(SUM($AW445:CI445)<0,0,IF(SUM($AX445:CI445)+CI445>$AW445,$AW445-SUM($AX445:CI445),CI445))","v":0},{"$f":"IF(SUM($AW445:CJ445)<0,0,IF(SUM($AX445:CJ445)+CJ445>$AW445,$AW445-SUM($AX445:CJ445),CJ445))","v":0},{"$f":"IF(SUM($AW445:CK445)<0,0,IF(SUM($AX445:CK445)+CK445>$AW445,$AW445-SUM($AX445:CK445),CK445))","v":0},{"$f":"IF(SUM($AW445:CL445)<0,0,IF(SUM($AX445:CL445)+CL445>$AW445,$AW445-SUM($AX445:CL445),CL445))","v":0},{"$f":"IF(SUM($AW445:CM445)<0,0,IF(SUM($AX445:CM445)+CM445>$AW445,$AW445-SUM($AX445:CM445),CM445))","v":0},{"$f":"IF(SUM($AW445:CN445)<0,0,IF(SUM($AX445:CN445)+CN445>$AW445,$AW445-SUM($AX445:CN445),CN445))","v":0},{"$f":"IF(SUM($AW445:CO445)<0,0,IF(SUM($AX445:CO445)+CO445>$AW445,$AW445-SUM($AX445:CO445),CO445))","v":0},{"$f":"IF(SUM($AW445:CP445)<0,0,IF(SUM($AX445:CP445)+CP445>$AW445,$AW445-SUM($AX445:CP445),CP445))","v":0},{"$f":"IF(SUM($AW445:CQ445)<0,0,IF(SUM($AX445:CQ445)+CQ445>$AW445,$AW445-SUM($AX445:CQ445),CQ445))","v":0},{"$f":"IF(SUM($AW445:CR445)<0,0,IF(SUM($AX445:CR445)+CR445>$AW445,$AW445-SUM($AX445:CR445),CR445))","v":0},{"$f":"IF(SUM($AW445:CS445)<0,0,IF(SUM($AX445:CS445)+CS445>$AW445,$AW445-SUM($AX445:CS445),CS445))","v":0},{"$f":"IF(SUM($AW445:CT445)<0,0,IF(SUM($AX445:CT445)+CT445>$AW445,$AW445-SUM($AX445:CT445),CT445))","v":0},{"$f":"IF(SUM($AW445:CU445)<0,0,IF(SUM($AX445:CU445)+CU445>$AW445,$AW445-SUM($AX445:CU445),CU445))","v":0},{"$f":"IF(SUM($AW445:CV445)<0,0,IF(SUM($AX445:CV445)+CV445>$AW445,$AW445-SUM($AX445:CV445),CV445))","v":0},{"$f":"IF(SUM($AW445:CW445)<0,0,IF(SUM($AX445:CW445)+CW445>$AW445,$AW445-SUM($AX445:CW445),CW445))","v":0},{"$f":"IF(SUM($AW445:CX445)<0,0,IF(SUM($AX445:CX445)+CX445>$AW445,$AW445-SUM($AX445:CX445),CX445))","v":0},{"$f":"IF(SUM($AW445:CY445)<0,0,IF(SUM($AX445:CY445)+CY445>$AW445,$AW445-SUM($AX445:CY445),CY445))","v":0},{"$f":"IF(SUM($AW445:CZ445)<0,0,IF(SUM($AX445:CZ445)+CZ445>$AW445,$AW445-SUM($AX445:CZ445),CZ445))","v":0},{"$f":"IF(SUM($AW445:DA445)<0,0,IF(SUM($AX445:DA445)+DA445>$AW445,$AW445-SUM($AX445:DA445),DA445))","v":0},{"$f":"IF(SUM($AW445:DB445)<0,0,IF(SUM($AX445:DB445)+DB445>$AW445,$AW445-SUM($AX445:DB445),DB445))","v":0},{"$f":"IF(SUM($AW445:DC445)<0,0,IF(SUM($AX445:DC445)+DC445>$AW445,$AW445-SUM($AX445:DC445),DC445))","v":0},{"$f":"IF(SUM($AW445:DD445)<0,0,IF(SUM($AX445:DD445)+DD445>$AW445,$AW445-SUM($AX445:DD445),DD445))","v":0},{"$f":"IF(SUM($AW445:DE445)<0,0,IF(SUM($AX445:DE445)+DE445>$AW445,$AW445-SUM($AX445:DE445),DE445))","v":0},{"$f":"IF(SUM($AW445:DF445)<0,0,IF(SUM($AX445:DF445)+DF445>$AW445,$AW445-SUM($AX445:DF445),DF445))","v":0},{"$f":"IF(SUM($AW445:DG445)<0,0,IF(SUM($AX445:DG445)+DG445>$AW445,$AW445-SUM($AX445:DG445),DG445))","v":0},{"$f":"IF(SUM($AW445:DH445)<0,0,IF(SUM($AX445:DH445)+DH445>$AW445,$AW445-SUM($AX445:DH445),DH445))","v":0},{"$f":"IF(SUM($AW445:DI445)<0,0,IF(SUM($AX445:DI445)+DI445>$AW445,$AW445-SUM($AX445:DI445),DI445))","v":0},{"$f":"IF(SUM($AW445:DJ445)<0,0,IF(SUM($AX445:DJ445)+DJ445>$AW445,$AW445-SUM($AX445:DJ445),DJ445))","v":0},{"$f":"IF(SUM($AW445:DK445)<0,0,IF(SUM($AX445:DK445)+DK445>$AW445,$AW445-SUM($AX445:DK445),DK445))","v":0},{"$f":"IF(SUM($AW445:DL445)<0,0,IF(SUM($AX445:DL445)+DL445>$AW445,$AW445-SUM($AX445:DL445),DL445))","v":0},{"$f":"IF(SUM($AW445:DM445)<0,0,IF(SUM($AX445:DM445)+DM445>$AW445,$AW445-SUM($AX445:DM445),DM445))","v":0},{"$f":"IF(SUM($AW445:DN445)<0,0,IF(SUM($AX445:DN445)+DN445>$AW445,$AW445-SUM($AX445:DN445),DN445))","v":0},{"$f":"IF(SUM($AW445:DO445)<0,0,IF(SUM($AX445:DO445)+DO445>$AW445,$AW445-SUM($AX445:DO445),DO445))","v":0},{"$f":"IF(SUM($AW445:DP445)<0,0,IF(SUM($AX445:DP445)+DP445>$AW445,$AW445-SUM($AX445:DP445),DP445))","v":0},{"$f":"IF(SUM($AW445:DQ445)<0,0,IF(SUM($AX445:DQ445)+DQ445>$AW445,$AW445-SUM($AX445:DQ445),DQ445))","v":0},{"$f":"IF(SUM($AW445:DR445)<0,0,IF(SUM($AX445:DR445)+DR445>$AW445,$AW445-SUM($AX445:DR445),DR445))","v":0},{"$f":"IF(SUM($AW445:DS445)<0,0,IF(SUM($AX445:DS445)+DS445>$AW445,$AW445-SUM($AX445:DS445),DS445))","v":0},{"$f":"IF(SUM($AW445:DT445)<0,0,IF(SUM($AX445:DT445)+DT445>$AW445,$AW445-SUM($AX445:DT445),DT445))","v":0},{"$f":"IF(SUM($AW445:DU445)<0,0,IF(SUM($AX445:DU445)+DU445>$AW445,$AW445-SUM($AX445:DU445),DU445))","v":0},{"$f":"IF(SUM($AW445:DV445)<0,0,IF(SUM($AX445:DV445)+DV445>$AW445,$AW445-SUM($AX445:DV445),DV445))","v":0},{"$f":"IF(SUM($AW445:DW445)<0,0,IF(SUM($AX445:DW445)+DW445>$AW445,$AW445-SUM($AX445:DW445),DW445))","v":0},{"$f":"IF(SUM($AW445:DX445)<0,0,IF(SUM($AX445:DX445)+DX445>$AW445,$AW445-SUM($AX445:DX445),DX445))","v":0},{"$f":"IF(SUM($AW445:DY445)<0,0,IF(SUM($AX445:DY445)+DY445>$AW445,$AW445-SUM($AX445:DY445),DY445))","v":0},{"$f":"IF(SUM($AW445:DZ445)<0,0,IF(SUM($AX445:DZ445)+DZ445>$AW445,$AW445-SUM($AX445:DZ445),DZ445))","v":0},{"$f":"IF(SUM($AW445:EA445)<0,0,IF(SUM($AX445:EA445)+EA445>$AW445,$AW445-SUM($AX445:EA445),EA445))","v":0},{"$f":"IF(SUM($AW445:EB445)<0,0,IF(SUM($AX445:EB445)+EB445>$AW445,$AW445-SUM($AX445:EB445),EB445))","v":0},{"$f":"IF(SUM($AW445:EC445)<0,0,IF(SUM($AX445:EC445)+EC445>$AW445,$AW445-SUM($AX445:EC445),EC445))","v":0},{"$f":"IF(SUM($AW445:ED445)<0,0,IF(SUM($AX445:ED445)+ED445>$AW445,$AW445-SUM($AX445:ED445),ED445))","v":0},{"$f":"IF(SUM($AW445:EE445)<0,0,IF(SUM($AX445:EE445)+EE445>$AW445,$AW445-SUM($AX445:EE445),EE445))","v":0},{"$f":"IF(SUM($AW445:EF445)<0,0,IF(SUM($AX445:EF445)+EF445>$AW445,$AW445-SUM($AX445:EF445),EF445))","v":0},{"$f":"IF(SUM($AW445:EG445)<0,0,IF(SUM($AX445:EG445)+EG445>$AW445,$AW445-SUM($AX445:EG445),EG445))","v":0},{"$f":"IF(SUM($AW445:EH445)<0,0,IF(SUM($AX445:EH445)+EH445>$AW445,$AW445-SUM($AX445:EH445),EH445))","v":0},{"$f":"IF(SUM($AW445:EI445)<0,0,IF(SUM($AX445:EI445)+EI445>$AW445,$AW445-SUM($AX445:EI445),EI445))","v":0},{"$f":"IF(SUM($AW445:EJ445)<0,0,IF(SUM($AX445:EJ445)+EJ445>$AW445,$AW445-SUM($AX445:EJ445),EJ445))","v":0},{"$f":"IF(SUM($AW445:EK445)<0,0,IF(SUM($AX445:EK445)+EK445>$AW445,$AW445-SUM($AX445:EK445),EK445))","v":0},{"$f":"IF(SUM($AW445:EL445)<0,0,IF(SUM($AX445:EL445)+EL445>$AW445,$AW445-SUM($AX445:EL445),EL445))","v":0},{"$f":"IF(SUM($AW445:EM445)<0,0,IF(SUM($AX445:EM445)+EM445>$AW445,$AW445-SUM($AX445:EM445),EM445))","v":0},{"$f":"IF(SUM($AW445:EN445)<0,0,IF(SUM($AX445:EN445)+EN445>$AW445,$AW445-SUM($AX445:EN445),EN445))","v":0},{"$f":"IF(SUM($AW445:EO445)<0,0,IF(SUM($AX445:EO445)+EO445>$AW445,$AW445-SUM($AX445:EO445),EO445))","v":0},{"$f":"IF(SUM($AW445:EP445)<0,0,IF(SUM($AX445:EP445)+EP445>$AW445,$AW445-SUM($AX445:EP445),EP445))","v":0},{"$f":"IF(SUM($AW445:EQ445)<0,0,IF(SUM($AX445:EQ445)+EQ445>$AW445,$AW445-SUM($AX445:EQ445),EQ445))","v":0},{"$f":"IF(SUM($AW445:ER445)<0,0,IF(SUM($AX445:ER445)+ER445>$AW445,$AW445-SUM($AX445:ER445),ER445))","v":0},{"$f":"IF(SUM($AW445:ES445)<0,0,IF(SUM($AX445:ES445)+ES445>$AW445,$AW445-SUM($AX445:ES445),ES445))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1666666666666666E-3,{"$f":"IF(SUM($AO446:AO446)+AO446>$AN27,$AN27-SUM($AO446:AO446),AO446)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AO446:AP446)+AP446>$AN27,$AN27-SUM($AO446:AP446),AP446)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AO446:AQ446)+AQ446>$AN27,$AN27-SUM($AO446:AQ446),AQ446)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AO446:AR446)+AR446>$AN27,$AN27-SUM($AO446:AR446),AR446)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AO446:AS446)+AS446>$AN27,$AN27-SUM($AO446:AS446),AS446)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AO446:AT446)+AT446>$AN27,$AN27-SUM($AO446:AT446),AT446)","v":4.1666666666666666E-3},{"$f":"IF(SUM($AO446:AU446)+AU446>$AN27,$AN27-SUM($AO446:AU446),AU446)","v":4.1666666666666666E-3},2.4285456666666663E-2,1.868112051282051E-3,{"$f":"IF(SUM($AW446:AX446)<0,0,IF(SUM($AX446:AX446)+AX446>$AW446,$AW446-SUM($AX446:AX446),AX446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:AY446)<0,0,IF(SUM($AX446:AY446)+AY446>$AW446,$AW446-SUM($AX446:AY446),AY446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:AZ446)<0,0,IF(SUM($AX446:AZ446)+AZ446>$AW446,$AW446-SUM($AX446:AZ446),AZ446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BA446)<0,0,IF(SUM($AX446:BA446)+BA446>$AW446,$AW446-SUM($AX446:BA446),BA446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BB446)<0,0,IF(SUM($AX446:BB446)+BB446>$AW446,$AW446-SUM($AX446:BB446),BB446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BC446)<0,0,IF(SUM($AX446:BC446)+BC446>$AW446,$AW446-SUM($AX446:BC446),BC446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BD446)<0,0,IF(SUM($AX446:BD446)+BD446>$AW446,$AW446-SUM($AX446:BD446),BD446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BE446)<0,0,IF(SUM($AX446:BE446)+BE446>$AW446,$AW446-SUM($AX446:BE446),BE446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BF446)<0,0,IF(SUM($AX446:BF446)+BF446>$AW446,$AW446-SUM($AX446:BF446),BF446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BG446)<0,0,IF(SUM($AX446:BG446)+BG446>$AW446,$AW446-SUM($AX446:BG446),BG446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BH446)<0,0,IF(SUM($AX446:BH446)+BH446>$AW446,$AW446-SUM($AX446:BH446),BH446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BI446)<0,0,IF(SUM($AX446:BI446)+BI446>$AW446,$AW446-SUM($AX446:BI446),BI446))","v":1.868112051282051E-3},{"$f":"IF(SUM($AW446:BJ446)<0,0,IF(SUM($AX446:BJ446)+BJ446>$AW446,$AW446-SUM($AX446:BJ446),BJ446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BK446)<0,0,IF(SUM($AX446:BK446)+BK446>$AW446,$AW446-SUM($AX446:BK446),BK446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BL446)<0,0,IF(SUM($AX446:BL446)+BL446>$AW446,$AW446-SUM($AX446:BL446),BL446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BM446)<0,0,IF(SUM($AX446:BM446)+BM446>$AW446,$AW446-SUM($AX446:BM446),BM446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BN446)<0,0,IF(SUM($AX446:BN446)+BN446>$AW446,$AW446-SUM($AX446:BN446),BN446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BO446)<0,0,IF(SUM($AX446:BO446)+BO446>$AW446,$AW446-SUM($AX446:BO446),BO446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BP446)<0,0,IF(SUM($AX446:BP446)+BP446>$AW446,$AW446-SUM($AX446:BP446),BP446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BQ446)<0,0,IF(SUM($AX446:BQ446)+BQ446>$AW446,$AW446-SUM($AX446:BQ446),BQ446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BR446)<0,0,IF(SUM($AX446:BR446)+BR446>$AW446,$AW446-SUM($AX446:BR446),BR446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BS446)<0,0,IF(SUM($AX446:BS446)+BS446>$AW446,$AW446-SUM($AX446:BS446),BS446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BT446)<0,0,IF(SUM($AX446:BT446)+BT446>$AW446,$AW446-SUM($AX446:BT446),BT446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BU446)<0,0,IF(SUM($AX446:BU446)+BU446>$AW446,$AW446-SUM($AX446:BU446),BU446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BV446)<0,0,IF(SUM($AX446:BV446)+BV446>$AW446,$AW446-SUM($AX446:BV446),BV446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BW446)<0,0,IF(SUM($AX446:BW446)+BW446>$AW446,$AW446-SUM($AX446:BW446),BW446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BX446)<0,0,IF(SUM($AX446:BX446)+BX446>$AW446,$AW446-SUM($AX446:BX446),BX446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BY446)<0,0,IF(SUM($AX446:BY446)+BY446>$AW446,$AW446-SUM($AX446:BY446),BY446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:BZ446)<0,0,IF(SUM($AX446:BZ446)+BZ446>$AW446,$AW446-SUM($AX446:BZ446),BZ446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CA446)<0,0,IF(SUM($AX446:CA446)+CA446>$AW446,$AW446-SUM($AX446:CA446),CA446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CB446)<0,0,IF(SUM($AX446:CB446)+CB446>$AW446,$AW446-SUM($AX446:CB446),CB446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CC446)<0,0,IF(SUM($AX446:CC446)+CC446>$AW446,$AW446-SUM($AX446:CC446),CC446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CD446)<0,0,IF(SUM($AX446:CD446)+CD446>$AW446,$AW446-SUM($AX446:CD446),CD446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CE446)<0,0,IF(SUM($AX446:CE446)+CE446>$AW446,$AW446-SUM($AX446:CE446),CE446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CF446)<0,0,IF(SUM($AX446:CF446)+CF446>$AW446,$AW446-SUM($AX446:CF446),CF446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CG446)<0,0,IF(SUM($AX446:CG446)+CG446>$AW446,$AW446-SUM($AX446:CG446),CG446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CH446)<0,0,IF(SUM($AX446:CH446)+CH446>$AW446,$AW446-SUM($AX446:CH446),CH446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CI446)<0,0,IF(SUM($AX446:CI446)+CI446>$AW446,$AW446-SUM($AX446:CI446),CI446))","v":3.4694469519536142E-18},{"$f":"IF(SUM($AW446:CJ446)<0,0,IF(SUM($AX446:CJ446)+CJ446>$AW446,$AW446-SUM($AX446:CJ446),CJ446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CK446)<0,0,IF(SUM($AX446:CK446)+CK446>$AW446,$AW446-SUM($AX446:CK446),CK446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CL446)<0,0,IF(SUM($AX446:CL446)+CL446>$AW446,$AW446-SUM($AX446:CL446),CL446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CM446)<0,0,IF(SUM($AX446:CM446)+CM446>$AW446,$AW446-SUM($AX446:CM446),CM446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CN446)<0,0,IF(SUM($AX446:CN446)+CN446>$AW446,$AW446-SUM($AX446:CN446),CN446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CO446)<0,0,IF(SUM($AX446:CO446)+CO446>$AW446,$AW446-SUM($AX446:CO446),CO446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CP446)<0,0,IF(SUM($AX446:CP446)+CP446>$AW446,$AW446-SUM($AX446:CP446),CP446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CQ446)<0,0,IF(SUM($AX446:CQ446)+CQ446>$AW446,$AW446-SUM($AX446:CQ446),CQ446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CR446)<0,0,IF(SUM($AX446:CR446)+CR446>$AW446,$AW446-SUM($AX446:CR446),CR446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CS446)<0,0,IF(SUM($AX446:CS446)+CS446>$AW446,$AW446-SUM($AX446:CS446),CS446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CT446)<0,0,IF(SUM($AX446:CT446)+CT446>$AW446,$AW446-SUM($AX446:CT446),CT446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CU446)<0,0,IF(SUM($AX446:CU446)+CU446>$AW446,$AW446-SUM($AX446:CU446),CU446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CV446)<0,0,IF(SUM($AX446:CV446)+CV446>$AW446,$AW446-SUM($AX446:CV446),CV446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CW446)<0,0,IF(SUM($AX446:CW446)+CW446>$AW446,$AW446-SUM($AX446:CW446),CW446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CX446)<0,0,IF(SUM($AX446:CX446)+CX446>$AW446,$AW446-SUM($AX446:CX446),CX446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CY446)<0,0,IF(SUM($AX446:CY446)+CY446>$AW446,$AW446-SUM($AX446:CY446),CY446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:CZ446)<0,0,IF(SUM($AX446:CZ446)+CZ446>$AW446,$AW446-SUM($AX446:CZ446),CZ446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DA446)<0,0,IF(SUM($AX446:DA446)+DA446>$AW446,$AW446-SUM($AX446:DA446),DA446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DB446)<0,0,IF(SUM($AX446:DB446)+DB446>$AW446,$AW446-SUM($AX446:DB446),DB446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DC446)<0,0,IF(SUM($AX446:DC446)+DC446>$AW446,$AW446-SUM($AX446:DC446),DC446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DD446)<0,0,IF(SUM($AX446:DD446)+DD446>$AW446,$AW446-SUM($AX446:DD446),DD446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DE446)<0,0,IF(SUM($AX446:DE446)+DE446>$AW446,$AW446-SUM($AX446:DE446),DE446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DF446)<0,0,IF(SUM($AX446:DF446)+DF446>$AW446,$AW446-SUM($AX446:DF446),DF446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DG446)<0,0,IF(SUM($AX446:DG446)+DG446>$AW446,$AW446-SUM($AX446:DG446),DG446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DH446)<0,0,IF(SUM($AX446:DH446)+DH446>$AW446,$AW446-SUM($AX446:DH446),DH446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DI446)<0,0,IF(SUM($AX446:DI446)+DI446>$AW446,$AW446-SUM($AX446:DI446),DI446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DJ446)<0,0,IF(SUM($AX446:DJ446)+DJ446>$AW446,$AW446-SUM($AX446:DJ446),DJ446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DK446)<0,0,IF(SUM($AX446:DK446)+DK446>$AW446,$AW446-SUM($AX446:DK446),DK446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DL446)<0,0,IF(SUM($AX446:DL446)+DL446>$AW446,$AW446-SUM($AX446:DL446),DL446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DM446)<0,0,IF(SUM($AX446:DM446)+DM446>$AW446,$AW446-SUM($AX446:DM446),DM446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DN446)<0,0,IF(SUM($AX446:DN446)+DN446>$AW446,$AW446-SUM($AX446:DN446),DN446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DO446)<0,0,IF(SUM($AX446:DO446)+DO446>$AW446,$AW446-SUM($AX446:DO446),DO446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DP446)<0,0,IF(SUM($AX446:DP446)+DP446>$AW446,$AW446-SUM($AX446:DP446),DP446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DQ446)<0,0,IF(SUM($AX446:DQ446)+DQ446>$AW446,$AW446-SUM($AX446:DQ446),DQ446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DR446)<0,0,IF(SUM($AX446:DR446)+DR446>$AW446,$AW446-SUM($AX446:DR446),DR446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DS446)<0,0,IF(SUM($AX446:DS446)+DS446>$AW446,$AW446-SUM($AX446:DS446),DS446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DT446)<0,0,IF(SUM($AX446:DT446)+DT446>$AW446,$AW446-SUM($AX446:DT446),DT446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DU446)<0,0,IF(SUM($AX446:DU446)+DU446>$AW446,$AW446-SUM($AX446:DU446),DU446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DV446)<0,0,IF(SUM($AX446:DV446)+DV446>$AW446,$AW446-SUM($AX446:DV446),DV446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DW446)<0,0,IF(SUM($AX446:DW446)+DW446>$AW446,$AW446-SUM($AX446:DW446),DW446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DX446)<0,0,IF(SUM($AX446:DX446)+DX446>$AW446,$AW446-SUM($AX446:DX446),DX446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DY446)<0,0,IF(SUM($AX446:DY446)+DY446>$AW446,$AW446-SUM($AX446:DY446),DY446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:DZ446)<0,0,IF(SUM($AX446:DZ446)+DZ446>$AW446,$AW446-SUM($AX446:DZ446),DZ446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EA446)<0,0,IF(SUM($AX446:EA446)+EA446>$AW446,$AW446-SUM($AX446:EA446),EA446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EB446)<0,0,IF(SUM($AX446:EB446)+EB446>$AW446,$AW446-SUM($AX446:EB446),EB446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EC446)<0,0,IF(SUM($AX446:EC446)+EC446>$AW446,$AW446-SUM($AX446:EC446),EC446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:ED446)<0,0,IF(SUM($AX446:ED446)+ED446>$AW446,$AW446-SUM($AX446:ED446),ED446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EE446)<0,0,IF(SUM($AX446:EE446)+EE446>$AW446,$AW446-SUM($AX446:EE446),EE446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EF446)<0,0,IF(SUM($AX446:EF446)+EF446>$AW446,$AW446-SUM($AX446:EF446),EF446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EG446)<0,0,IF(SUM($AX446:EG446)+EG446>$AW446,$AW446-SUM($AX446:EG446),EG446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EH446)<0,0,IF(SUM($AX446:EH446)+EH446>$AW446,$AW446-SUM($AX446:EH446),EH446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EI446)<0,0,IF(SUM($AX446:EI446)+EI446>$AW446,$AW446-SUM($AX446:EI446),EI446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EJ446)<0,0,IF(SUM($AX446:EJ446)+EJ446>$AW446,$AW446-SUM($AX446:EJ446),EJ446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EK446)<0,0,IF(SUM($AX446:EK446)+EK446>$AW446,$AW446-SUM($AX446:EK446),EK446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EL446)<0,0,IF(SUM($AX446:EL446)+EL446>$AW446,$AW446-SUM($AX446:EL446),EL446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EM446)<0,0,IF(SUM($AX446:EM446)+EM446>$AW446,$AW446-SUM($AX446:EM446),EM446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EN446)<0,0,IF(SUM($AX446:EN446)+EN446>$AW446,$AW446-SUM($AX446:EN446),EN446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EO446)<0,0,IF(SUM($AX446:EO446)+EO446>$AW446,$AW446-SUM($AX446:EO446),EO446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EP446)<0,0,IF(SUM($AX446:EP446)+EP446>$AW446,$AW446-SUM($AX446:EP446),EP446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:EQ446)<0,0,IF(SUM($AX446:EQ446)+EQ446>$AW446,$AW446-SUM($AX446:EQ446),EQ446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:ER446)<0,0,IF(SUM($AX446:ER446)+ER446>$AW446,$AW446-SUM($AX446:ER446),ER446))","v":-8.6736173798840355E-17},{"$f":"IF(SUM($AW446:ES446)<0,0,IF(SUM($AX446:ES446)+ES446>$AW446,$AW446-SUM($AX446:ES446),ES446))","v":-8.6736173798840355E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AO447:AO447)+AO447>$AN28,$AN28-SUM($AO447:AO447),AO447)","v":0},{"$f":"IF(SUM($AO447:AP447)+AP447>$AN28,$AN28-SUM($AO447:AP447),AP447)","v":0},{"$f":"IF(SUM($AO447:AQ447)+AQ447>$AN28,$AN28-SUM($AO447:AQ447),AQ447)","v":0},{"$f":"IF(SUM($AO447:AR447)+AR447>$AN28,$AN28-SUM($AO447:AR447),AR447)","v":0},{"$f":"IF(SUM($AO447:AS447)+AS447>$AN28,$AN28-SUM($AO447:AS447),AS447)","v":0},{"$f":"IF(SUM($AO447:AT447)+AT447>$AN28,$AN28-SUM($AO447:AT447),AT447)","v":0},{"$f":"IF(SUM($AO447:AU447)+AU447>$AN28,$AN28-SUM($AO447:AU447),AU447)","v":0},0,0,{"$f":"IF(SUM($AW447:AX447)<0,0,IF(SUM($AX447:AX447)+AX447>$AW447,$AW447-SUM($AX447:AX447),AX447))","v":0},{"$f":"IF(SUM($AW447:AY447)<0,0,IF(SUM($AX447:AY447)+AY447>$AW447,$AW447-SUM($AX447:AY447),AY447))","v":0},{"$f":"IF(SUM($AW447:AZ447)<0,0,IF(SUM($AX447:AZ447)+AZ447>$AW447,$AW447-SUM($AX447:AZ447),AZ447))","v":0},{"$f":"IF(SUM($AW447:BA447)<0,0,IF(SUM($AX447:BA447)+BA447>$AW447,$AW447-SUM($AX447:BA447),BA447))","v":0},{"$f":"IF(SUM($AW447:BB447)<0,0,IF(SUM($AX447:BB447)+BB447>$AW447,$AW447-SUM($AX447:BB447),BB447))","v":0},{"$f":"IF(SUM($AW447:BC447)<0,0,IF(SUM($AX447:BC447)+BC447>$AW447,$AW447-SUM($AX447:BC447),BC447))","v":0},{"$f":"IF(SUM($AW447:BD447)<0,0,IF(SUM($AX447:BD447)+BD447>$AW447,$AW447-SUM($AX447:BD447),BD447))","v":0},{"$f":"IF(SUM($AW447:BE447)<0,0,IF(SUM($AX447:BE447)+BE447>$AW447,$AW447-SUM($AX447:BE447),BE447))","v":0},{"$f":"IF(SUM($AW447:BF447)<0,0,IF(SUM($AX447:BF447)+BF447>$AW447,$AW447-SUM($AX447:BF447),BF447))","v":0},{"$f":"IF(SUM($AW447:BG447)<0,0,IF(SUM($AX447:BG447)+BG447>$AW447,$AW447-SUM($AX447:BG447),BG447))","v":0},{"$f":"IF(SUM($AW447:BH447)<0,0,IF(SUM($AX447:BH447)+BH447>$AW447,$AW447-SUM($AX447:BH447),BH447))","v":0},{"$f":"IF(SUM($AW447:BI447)<0,0,IF(SUM($AX447:BI447)+BI447>$AW447,$AW447-SUM($AX447:BI447),BI447))","v":0},{"$f":"IF(SUM($AW447:BJ447)<0,0,IF(SUM($AX447:BJ447)+BJ447>$AW447,$AW447-SUM($AX447:BJ447),BJ447))","v":0},{"$f":"IF(SUM($AW447:BK447)<0,0,IF(SUM($AX447:BK447)+BK447>$AW447,$AW447-SUM($AX447:BK447),BK447))","v":0},{"$f":"IF(SUM($AW447:BL447)<0,0,IF(SUM($AX447:BL447)+BL447>$AW447,$AW447-SUM($AX447:BL447),BL447))","v":0},{"$f":"IF(SUM($AW447:BM447)<0,0,IF(SUM($AX447:BM447)+BM447>$AW447,$AW447-SUM($AX447:BM447),BM447))","v":0},{"$f":"IF(SUM($AW447:BN447)<0,0,IF(SUM($AX447:BN447)+BN447>$AW447,$AW447-SUM($AX447:BN447),BN447))","v":0},{"$f":"IF(SUM($AW447:BO447)<0,0,IF(SUM($AX447:BO447)+BO447>$AW447,$AW447-SUM($AX447:BO447),BO447))","v":0},{"$f":"IF(SUM($AW447:BP447)<0,0,IF(SUM($AX447:BP447)+BP447>$AW447,$AW447-SUM($AX447:BP447),BP447))","v":0},{"$f":"IF(SUM($AW447:BQ447)<0,0,IF(SUM($AX447:BQ447)+BQ447>$AW447,$AW447-SUM($AX447:BQ447),BQ447))","v":0},{"$f":"IF(SUM($AW447:BR447)<0,0,IF(SUM($AX447:BR447)+BR447>$AW447,$AW447-SUM($AX447:BR447),BR447))","v":0},{"$f":"IF(SUM($AW447:BS447)<0,0,IF(SUM($AX447:BS447)+BS447>$AW447,$AW447-SUM($AX447:BS447),BS447))","v":0},{"$f":"IF(SUM($AW447:BT447)<0,0,IF(SUM($AX447:BT447)+BT447>$AW447,$AW447-SUM($AX447:BT447),BT447))","v":0},{"$f":"IF(SUM($AW447:BU447)<0,0,IF(SUM($AX447:BU447)+BU447>$AW447,$AW447-SUM($AX447:BU447),BU447))","v":0},{"$f":"IF(SUM($AW447:BV447)<0,0,IF(SUM($AX447:BV447)+BV447>$AW447,$AW447-SUM($AX447:BV447),BV447))","v":0},{"$f":"IF(SUM($AW447:BW447)<0,0,IF(SUM($AX447:BW447)+BW447>$AW447,$AW447-SUM($AX447:BW447),BW447))","v":0},{"$f":"IF(SUM($AW447:BX447)<0,0,IF(SUM($AX447:BX447)+BX447>$AW447,$AW447-SUM($AX447:BX447),BX447))","v":0},{"$f":"IF(SUM($AW447:BY447)<0,0,IF(SUM($AX447:BY447)+BY447>$AW447,$AW447-SUM($AX447:BY447),BY447))","v":0},{"$f":"IF(SUM($AW447:BZ447)<0,0,IF(SUM($AX447:BZ447)+BZ447>$AW447,$AW447-SUM($AX447:BZ447),BZ447))","v":0},{"$f":"IF(SUM($AW447:CA447)<0,0,IF(SUM($AX447:CA447)+CA447>$AW447,$AW447-SUM($AX447:CA447),CA447))","v":0},{"$f":"IF(SUM($AW447:CB447)<0,0,IF(SUM($AX447:CB447)+CB447>$AW447,$AW447-SUM($AX447:CB447),CB447))","v":0},{"$f":"IF(SUM($AW447:CC447)<0,0,IF(SUM($AX447:CC447)+CC447>$AW447,$AW447-SUM($AX447:CC447),CC447))","v":0},{"$f":"IF(SUM($AW447:CD447)<0,0,IF(SUM($AX447:CD447)+CD447>$AW447,$AW447-SUM($AX447:CD447),CD447))","v":0},{"$f":"IF(SUM($AW447:CE447)<0,0,IF(SUM($AX447:CE447)+CE447>$AW447,$AW447-SUM($AX447:CE447),CE447))","v":0},{"$f":"IF(SUM($AW447:CF447)<0,0,IF(SUM($AX447:CF447)+CF447>$AW447,$AW447-SUM($AX447:CF447),CF447))","v":0},{"$f":"IF(SUM($AW447:CG447)<0,0,IF(SUM($AX447:CG447)+CG447>$AW447,$AW447-SUM($AX447:CG447),CG447))","v":0},{"$f":"IF(SUM($AW447:CH447)<0,0,IF(SUM($AX447:CH447)+CH447>$AW447,$AW447-SUM($AX447:CH447),CH447))","v":0},{"$f":"IF(SUM($AW447:CI447)<0,0,IF(SUM($AX447:CI447)+CI447>$AW447,$AW447-SUM($AX447:CI447),CI447))","v":0},{"$f":"IF(SUM($AW447:CJ447)<0,0,IF(SUM($AX447:CJ447)+CJ447>$AW447,$AW447-SUM($AX447:CJ447),CJ447))","v":0},{"$f":"IF(SUM($AW447:CK447)<0,0,IF(SUM($AX447:CK447)+CK447>$AW447,$AW447-SUM($AX447:CK447),CK447))","v":0},{"$f":"IF(SUM($AW447:CL447)<0,0,IF(SUM($AX447:CL447)+CL447>$AW447,$AW447-SUM($AX447:CL447),CL447))","v":0},{"$f":"IF(SUM($AW447:CM447)<0,0,IF(SUM($AX447:CM447)+CM447>$AW447,$AW447-SUM($AX447:CM447),CM447))","v":0},{"$f":"IF(SUM($AW447:CN447)<0,0,IF(SUM($AX447:CN447)+CN447>$AW447,$AW447-SUM($AX447:CN447),CN447))","v":0},{"$f":"IF(SUM($AW447:CO447)<0,0,IF(SUM($AX447:CO447)+CO447>$AW447,$AW447-SUM($AX447:CO447),CO447))","v":0},{"$f":"IF(SUM($AW447:CP447)<0,0,IF(SUM($AX447:CP447)+CP447>$AW447,$AW447-SUM($AX447:CP447),CP447))","v":0},{"$f":"IF(SUM($AW447:CQ447)<0,0,IF(SUM($AX447:CQ447)+CQ447>$AW447,$AW447-SUM($AX447:CQ447),CQ447))","v":0},{"$f":"IF(SUM($AW447:CR447)<0,0,IF(SUM($AX447:CR447)+CR447>$AW447,$AW447-SUM($AX447:CR447),CR447))","v":0},{"$f":"IF(SUM($AW447:CS447)<0,0,IF(SUM($AX447:CS447)+CS447>$AW447,$AW447-SUM($AX447:CS447),CS447))","v":0},{"$f":"IF(SUM($AW447:CT447)<0,0,IF(SUM($AX447:CT447)+CT447>$AW447,$AW447-SUM($AX447:CT447),CT447))","v":0},{"$f":"IF(SUM($AW447:CU447)<0,0,IF(SUM($AX447:CU447)+CU447>$AW447,$AW447-SUM($AX447:CU447),CU447))","v":0},{"$f":"IF(SUM($AW447:CV447)<0,0,IF(SUM($AX447:CV447)+CV447>$AW447,$AW447-SUM($AX447:CV447),CV447))","v":0},{"$f":"IF(SUM($AW447:CW447)<0,0,IF(SUM($AX447:CW447)+CW447>$AW447,$AW447-SUM($AX447:CW447),CW447))","v":0},{"$f":"IF(SUM($AW447:CX447)<0,0,IF(SUM($AX447:CX447)+CX447>$AW447,$AW447-SUM($AX447:CX447),CX447))","v":0},{"$f":"IF(SUM($AW447:CY447)<0,0,IF(SUM($AX447:CY447)+CY447>$AW447,$AW447-SUM($AX447:CY447),CY447))","v":0},{"$f":"IF(SUM($AW447:CZ447)<0,0,IF(SUM($AX447:CZ447)+CZ447>$AW447,$AW447-SUM($AX447:CZ447),CZ447))","v":0},{"$f":"IF(SUM($AW447:DA447)<0,0,IF(SUM($AX447:DA447)+DA447>$AW447,$AW447-SUM($AX447:DA447),DA447))","v":0},{"$f":"IF(SUM($AW447:DB447)<0,0,IF(SUM($AX447:DB447)+DB447>$AW447,$AW447-SUM($AX447:DB447),DB447))","v":0},{"$f":"IF(SUM($AW447:DC447)<0,0,IF(SUM($AX447:DC447)+DC447>$AW447,$AW447-SUM($AX447:DC447),DC447))","v":0},{"$f":"IF(SUM($AW447:DD447)<0,0,IF(SUM($AX447:DD447)+DD447>$AW447,$AW447-SUM($AX447:DD447),DD447))","v":0},{"$f":"IF(SUM($AW447:DE447)<0,0,IF(SUM($AX447:DE447)+DE447>$AW447,$AW447-SUM($AX447:DE447),DE447))","v":0},{"$f":"IF(SUM($AW447:DF447)<0,0,IF(SUM($AX447:DF447)+DF447>$AW447,$AW447-SUM($AX447:DF447),DF447))","v":0},{"$f":"IF(SUM($AW447:DG447)<0,0,IF(SUM($AX447:DG447)+DG447>$AW447,$AW447-SUM($AX447:DG447),DG447))","v":0},{"$f":"IF(SUM($AW447:DH447)<0,0,IF(SUM($AX447:DH447)+DH447>$AW447,$AW447-SUM($AX447:DH447),DH447))","v":0},{"$f":"IF(SUM($AW447:DI447)<0,0,IF(SUM($AX447:DI447)+DI447>$AW447,$AW447-SUM($AX447:DI447),DI447))","v":0},{"$f":"IF(SUM($AW447:DJ447)<0,0,IF(SUM($AX447:DJ447)+DJ447>$AW447,$AW447-SUM($AX447:DJ447),DJ447))","v":0},{"$f":"IF(SUM($AW447:DK447)<0,0,IF(SUM($AX447:DK447)+DK447>$AW447,$AW447-SUM($AX447:DK447),DK447))","v":0},{"$f":"IF(SUM($AW447:DL447)<0,0,IF(SUM($AX447:DL447)+DL447>$AW447,$AW447-SUM($AX447:DL447),DL447))","v":0},{"$f":"IF(SUM($AW447:DM447)<0,0,IF(SUM($AX447:DM447)+DM447>$AW447,$AW447-SUM($AX447:DM447),DM447))","v":0},{"$f":"IF(SUM($AW447:DN447)<0,0,IF(SUM($AX447:DN447)+DN447>$AW447,$AW447-SUM($AX447:DN447),DN447))","v":0},{"$f":"IF(SUM($AW447:DO447)<0,0,IF(SUM($AX447:DO447)+DO447>$AW447,$AW447-SUM($AX447:DO447),DO447))","v":0},{"$f":"IF(SUM($AW447:DP447)<0,0,IF(SUM($AX447:DP447)+DP447>$AW447,$AW447-SUM($AX447:DP447),DP447))","v":0},{"$f":"IF(SUM($AW447:DQ447)<0,0,IF(SUM($AX447:DQ447)+DQ447>$AW447,$AW447-SUM($AX447:DQ447),DQ447))","v":0},{"$f":"IF(SUM($AW447:DR447)<0,0,IF(SUM($AX447:DR447)+DR447>$AW447,$AW447-SUM($AX447:DR447),DR447))","v":0},{"$f":"IF(SUM($AW447:DS447)<0,0,IF(SUM($AX447:DS447)+DS447>$AW447,$AW447-SUM($AX447:DS447),DS447))","v":0},{"$f":"IF(SUM($AW447:DT447)<0,0,IF(SUM($AX447:DT447)+DT447>$AW447,$AW447-SUM($AX447:DT447),DT447))","v":0},{"$f":"IF(SUM($AW447:DU447)<0,0,IF(SUM($AX447:DU447)+DU447>$AW447,$AW447-SUM($AX447:DU447),DU447))","v":0},{"$f":"IF(SUM($AW447:DV447)<0,0,IF(SUM($AX447:DV447)+DV447>$AW447,$AW447-SUM($AX447:DV447),DV447))","v":0},{"$f":"IF(SUM($AW447:DW447)<0,0,IF(SUM($AX447:DW447)+DW447>$AW447,$AW447-SUM($AX447:DW447),DW447))","v":0},{"$f":"IF(SUM($AW447:DX447)<0,0,IF(SUM($AX447:DX447)+DX447>$AW447,$AW447-SUM($AX447:DX447),DX447))","v":0},{"$f":"IF(SUM($AW447:DY447)<0,0,IF(SUM($AX447:DY447)+DY447>$AW447,$AW447-SUM($AX447:DY447),DY447))","v":0},{"$f":"IF(SUM($AW447:DZ447)<0,0,IF(SUM($AX447:DZ447)+DZ447>$AW447,$AW447-SUM($AX447:DZ447),DZ447))","v":0},{"$f":"IF(SUM($AW447:EA447)<0,0,IF(SUM($AX447:EA447)+EA447>$AW447,$AW447-SUM($AX447:EA447),EA447))","v":0},{"$f":"IF(SUM($AW447:EB447)<0,0,IF(SUM($AX447:EB447)+EB447>$AW447,$AW447-SUM($AX447:EB447),EB447))","v":0},{"$f":"IF(SUM($AW447:EC447)<0,0,IF(SUM($AX447:EC447)+EC447>$AW447,$AW447-SUM($AX447:EC447),EC447))","v":0},{"$f":"IF(SUM($AW447:ED447)<0,0,IF(SUM($AX447:ED447)+ED447>$AW447,$AW447-SUM($AX447:ED447),ED447))","v":0},{"$f":"IF(SUM($AW447:EE447)<0,0,IF(SUM($AX447:EE447)+EE447>$AW447,$AW447-SUM($AX447:EE447),EE447))","v":0},{"$f":"IF(SUM($AW447:EF447)<0,0,IF(SUM($AX447:EF447)+EF447>$AW447,$AW447-SUM($AX447:EF447),EF447))","v":0},{"$f":"IF(SUM($AW447:EG447)<0,0,IF(SUM($AX447:EG447)+EG447>$AW447,$AW447-SUM($AX447:EG447),EG447))","v":0},{"$f":"IF(SUM($AW447:EH447)<0,0,IF(SUM($AX447:EH447)+EH447>$AW447,$AW447-SUM($AX447:EH447),EH447))","v":0},{"$f":"IF(SUM($AW447:EI447)<0,0,IF(SUM($AX447:EI447)+EI447>$AW447,$AW447-SUM($AX447:EI447),EI447))","v":0},{"$f":"IF(SUM($AW447:EJ447)<0,0,IF(SUM($AX447:EJ447)+EJ447>$AW447,$AW447-SUM($AX447:EJ447),EJ447))","v":0},{"$f":"IF(SUM($AW447:EK447)<0,0,IF(SUM($AX447:EK447)+EK447>$AW447,$AW447-SUM($AX447:EK447),EK447))","v":0},{"$f":"IF(SUM($AW447:EL447)<0,0,IF(SUM($AX447:EL447)+EL447>$AW447,$AW447-SUM($AX447:EL447),EL447))","v":0},{"$f":"IF(SUM($AW447:EM447)<0,0,IF(SUM($AX447:EM447)+EM447>$AW447,$AW447-SUM($AX447:EM447),EM447))","v":0},{"$f":"IF(SUM($AW447:EN447)<0,0,IF(SUM($AX447:EN447)+EN447>$AW447,$AW447-SUM($AX447:EN447),EN447))","v":0},{"$f":"IF(SUM($AW447:EO447)<0,0,IF(SUM($AX447:EO447)+EO447>$AW447,$AW447-SUM($AX447:EO447),EO447))","v":0},{"$f":"IF(SUM($AW447:EP447)<0,0,IF(SUM($AX447:EP447)+EP447>$AW447,$AW447-SUM($AX447:EP447),EP447))","v":0},{"$f":"IF(SUM($AW447:EQ447)<0,0,IF(SUM($AX447:EQ447)+EQ447>$AW447,$AW447-SUM($AX447:EQ447),EQ447))","v":0},{"$f":"IF(SUM($AW447:ER447)<0,0,IF(SUM($AX447:ER447)+ER447>$AW447,$AW447-SUM($AX447:ER447),ER447))","v":0},{"$f":"IF(SUM($AW447:ES447)<0,0,IF(SUM($AX447:ES447)+ES447>$AW447,$AW447-SUM($AX447:ES447),ES447))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AO448:AO448)+AO448>$AN29,$AN29-SUM($AO448:AO448),AO448)","v":0},{"$f":"IF(SUM($AO448:AP448)+AP448>$AN29,$AN29-SUM($AO448:AP448),AP448)","v":0},{"$f":"IF(SUM($AO448:AQ448)+AQ448>$AN29,$AN29-SUM($AO448:AQ448),AQ448)","v":0},{"$f":"IF(SUM($AO448:AR448)+AR448>$AN29,$AN29-SUM($AO448:AR448),AR448)","v":0},{"$f":"IF(SUM($AO448:AS448)+AS448>$AN29,$AN29-SUM($AO448:AS448),AS448)","v":0},{"$f":"IF(SUM($AO448:AT448)+AT448>$AN29,$AN29-SUM($AO448:AT448),AT448)","v":0},{"$f":"IF(SUM($AO448:AU448)+AU448>$AN29,$AN29-SUM($AO448:AU448),AU448)","v":0},1.6609999999999999E-3,3.4604166666666663E-5,{"$f":"IF(SUM($AW448:AX448)<0,0,IF(SUM($AX448:AX448)+AX448>$AW448,$AW448-SUM($AX448:AX448),AX448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:AY448)<0,0,IF(SUM($AX448:AY448)+AY448>$AW448,$AW448-SUM($AX448:AY448),AY448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:AZ448)<0,0,IF(SUM($AX448:AZ448)+AZ448>$AW448,$AW448-SUM($AX448:AZ448),AZ448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BA448)<0,0,IF(SUM($AX448:BA448)+BA448>$AW448,$AW448-SUM($AX448:BA448),BA448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BB448)<0,0,IF(SUM($AX448:BB448)+BB448>$AW448,$AW448-SUM($AX448:BB448),BB448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BC448)<0,0,IF(SUM($AX448:BC448)+BC448>$AW448,$AW448-SUM($AX448:BC448),BC448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BD448)<0,0,IF(SUM($AX448:BD448)+BD448>$AW448,$AW448-SUM($AX448:BD448),BD448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BE448)<0,0,IF(SUM($AX448:BE448)+BE448>$AW448,$AW448-SUM($AX448:BE448),BE448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BF448)<0,0,IF(SUM($AX448:BF448)+BF448>$AW448,$AW448-SUM($AX448:BF448),BF448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BG448)<0,0,IF(SUM($AX448:BG448)+BG448>$AW448,$AW448-SUM($AX448:BG448),BG448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BH448)<0,0,IF(SUM($AX448:BH448)+BH448>$AW448,$AW448-SUM($AX448:BH448),BH448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BI448)<0,0,IF(SUM($AX448:BI448)+BI448>$AW448,$AW448-SUM($AX448:BI448),BI448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BJ448)<0,0,IF(SUM($AX448:BJ448)+BJ448>$AW448,$AW448-SUM($AX448:BJ448),BJ448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BK448)<0,0,IF(SUM($AX448:BK448)+BK448>$AW448,$AW448-SUM($AX448:BK448),BK448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BL448)<0,0,IF(SUM($AX448:BL448)+BL448>$AW448,$AW448-SUM($AX448:BL448),BL448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BM448)<0,0,IF(SUM($AX448:BM448)+BM448>$AW448,$AW448-SUM($AX448:BM448),BM448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BN448)<0,0,IF(SUM($AX448:BN448)+BN448>$AW448,$AW448-SUM($AX448:BN448),BN448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BO448)<0,0,IF(SUM($AX448:BO448)+BO448>$AW448,$AW448-SUM($AX448:BO448),BO448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BP448)<0,0,IF(SUM($AX448:BP448)+BP448>$AW448,$AW448-SUM($AX448:BP448),BP448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BQ448)<0,0,IF(SUM($AX448:BQ448)+BQ448>$AW448,$AW448-SUM($AX448:BQ448),BQ448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BR448)<0,0,IF(SUM($AX448:BR448)+BR448>$AW448,$AW448-SUM($AX448:BR448),BR448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BS448)<0,0,IF(SUM($AX448:BS448)+BS448>$AW448,$AW448-SUM($AX448:BS448),BS448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BT448)<0,0,IF(SUM($AX448:BT448)+BT448>$AW448,$AW448-SUM($AX448:BT448),BT448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BU448)<0,0,IF(SUM($AX448:BU448)+BU448>$AW448,$AW448-SUM($AX448:BU448),BU448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BV448)<0,0,IF(SUM($AX448:BV448)+BV448>$AW448,$AW448-SUM($AX448:BV448),BV448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BW448)<0,0,IF(SUM($AX448:BW448)+BW448>$AW448,$AW448-SUM($AX448:BW448),BW448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BX448)<0,0,IF(SUM($AX448:BX448)+BX448>$AW448,$AW448-SUM($AX448:BX448),BX448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BY448)<0,0,IF(SUM($AX448:BY448)+BY448>$AW448,$AW448-SUM($AX448:BY448),BY448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:BZ448)<0,0,IF(SUM($AX448:BZ448)+BZ448>$AW448,$AW448-SUM($AX448:BZ448),BZ448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CA448)<0,0,IF(SUM($AX448:CA448)+CA448>$AW448,$AW448-SUM($AX448:CA448),CA448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CB448)<0,0,IF(SUM($AX448:CB448)+CB448>$AW448,$AW448-SUM($AX448:CB448),CB448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CC448)<0,0,IF(SUM($AX448:CC448)+CC448>$AW448,$AW448-SUM($AX448:CC448),CC448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CD448)<0,0,IF(SUM($AX448:CD448)+CD448>$AW448,$AW448-SUM($AX448:CD448),CD448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CE448)<0,0,IF(SUM($AX448:CE448)+CE448>$AW448,$AW448-SUM($AX448:CE448),CE448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CF448)<0,0,IF(SUM($AX448:CF448)+CF448>$AW448,$AW448-SUM($AX448:CF448),CF448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CG448)<0,0,IF(SUM($AX448:CG448)+CG448>$AW448,$AW448-SUM($AX448:CG448),CG448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CH448)<0,0,IF(SUM($AX448:CH448)+CH448>$AW448,$AW448-SUM($AX448:CH448),CH448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CI448)<0,0,IF(SUM($AX448:CI448)+CI448>$AW448,$AW448-SUM($AX448:CI448),CI448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CJ448)<0,0,IF(SUM($AX448:CJ448)+CJ448>$AW448,$AW448-SUM($AX448:CJ448),CJ448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CK448)<0,0,IF(SUM($AX448:CK448)+CK448>$AW448,$AW448-SUM($AX448:CK448),CK448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CL448)<0,0,IF(SUM($AX448:CL448)+CL448>$AW448,$AW448-SUM($AX448:CL448),CL448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CM448)<0,0,IF(SUM($AX448:CM448)+CM448>$AW448,$AW448-SUM($AX448:CM448),CM448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CN448)<0,0,IF(SUM($AX448:CN448)+CN448>$AW448,$AW448-SUM($AX448:CN448),CN448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CO448)<0,0,IF(SUM($AX448:CO448)+CO448>$AW448,$AW448-SUM($AX448:CO448),CO448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CP448)<0,0,IF(SUM($AX448:CP448)+CP448>$AW448,$AW448-SUM($AX448:CP448),CP448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CQ448)<0,0,IF(SUM($AX448:CQ448)+CQ448>$AW448,$AW448-SUM($AX448:CQ448),CQ448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CR448)<0,0,IF(SUM($AX448:CR448)+CR448>$AW448,$AW448-SUM($AX448:CR448),CR448))","v":3.4604166666666663E-5},{"$f":"IF(SUM($AW448:CS448)<0,0,IF(SUM($AX448:CS448)+CS448>$AW448,$AW448-SUM($AX448:CS448),CS448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:CT448)<0,0,IF(SUM($AX448:CT448)+CT448>$AW448,$AW448-SUM($AX448:CT448),CT448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:CU448)<0,0,IF(SUM($AX448:CU448)+CU448>$AW448,$AW448-SUM($AX448:CU448),CU448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:CV448)<0,0,IF(SUM($AX448:CV448)+CV448>$AW448,$AW448-SUM($AX448:CV448),CV448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:CW448)<0,0,IF(SUM($AX448:CW448)+CW448>$AW448,$AW448-SUM($AX448:CW448),CW448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:CX448)<0,0,IF(SUM($AX448:CX448)+CX448>$AW448,$AW448-SUM($AX448:CX448),CX448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:CY448)<0,0,IF(SUM($AX448:CY448)+CY448>$AW448,$AW448-SUM($AX448:CY448),CY448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:CZ448)<0,0,IF(SUM($AX448:CZ448)+CZ448>$AW448,$AW448-SUM($AX448:CZ448),CZ448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DA448)<0,0,IF(SUM($AX448:DA448)+DA448>$AW448,$AW448-SUM($AX448:DA448),DA448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DB448)<0,0,IF(SUM($AX448:DB448)+DB448>$AW448,$AW448-SUM($AX448:DB448),DB448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DC448)<0,0,IF(SUM($AX448:DC448)+DC448>$AW448,$AW448-SUM($AX448:DC448),DC448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DD448)<0,0,IF(SUM($AX448:DD448)+DD448>$AW448,$AW448-SUM($AX448:DD448),DD448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DE448)<0,0,IF(SUM($AX448:DE448)+DE448>$AW448,$AW448-SUM($AX448:DE448),DE448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DF448)<0,0,IF(SUM($AX448:DF448)+DF448>$AW448,$AW448-SUM($AX448:DF448),DF448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DG448)<0,0,IF(SUM($AX448:DG448)+DG448>$AW448,$AW448-SUM($AX448:DG448),DG448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DH448)<0,0,IF(SUM($AX448:DH448)+DH448>$AW448,$AW448-SUM($AX448:DH448),DH448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DI448)<0,0,IF(SUM($AX448:DI448)+DI448>$AW448,$AW448-SUM($AX448:DI448),DI448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DJ448)<0,0,IF(SUM($AX448:DJ448)+DJ448>$AW448,$AW448-SUM($AX448:DJ448),DJ448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DK448)<0,0,IF(SUM($AX448:DK448)+DK448>$AW448,$AW448-SUM($AX448:DK448),DK448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DL448)<0,0,IF(SUM($AX448:DL448)+DL448>$AW448,$AW448-SUM($AX448:DL448),DL448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DM448)<0,0,IF(SUM($AX448:DM448)+DM448>$AW448,$AW448-SUM($AX448:DM448),DM448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DN448)<0,0,IF(SUM($AX448:DN448)+DN448>$AW448,$AW448-SUM($AX448:DN448),DN448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DO448)<0,0,IF(SUM($AX448:DO448)+DO448>$AW448,$AW448-SUM($AX448:DO448),DO448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DP448)<0,0,IF(SUM($AX448:DP448)+DP448>$AW448,$AW448-SUM($AX448:DP448),DP448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DQ448)<0,0,IF(SUM($AX448:DQ448)+DQ448>$AW448,$AW448-SUM($AX448:DQ448),DQ448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DR448)<0,0,IF(SUM($AX448:DR448)+DR448>$AW448,$AW448-SUM($AX448:DR448),DR448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DS448)<0,0,IF(SUM($AX448:DS448)+DS448>$AW448,$AW448-SUM($AX448:DS448),DS448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DT448)<0,0,IF(SUM($AX448:DT448)+DT448>$AW448,$AW448-SUM($AX448:DT448),DT448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DU448)<0,0,IF(SUM($AX448:DU448)+DU448>$AW448,$AW448-SUM($AX448:DU448),DU448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DV448)<0,0,IF(SUM($AX448:DV448)+DV448>$AW448,$AW448-SUM($AX448:DV448),DV448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DW448)<0,0,IF(SUM($AX448:DW448)+DW448>$AW448,$AW448-SUM($AX448:DW448),DW448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DX448)<0,0,IF(SUM($AX448:DX448)+DX448>$AW448,$AW448-SUM($AX448:DX448),DX448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DY448)<0,0,IF(SUM($AX448:DY448)+DY448>$AW448,$AW448-SUM($AX448:DY448),DY448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:DZ448)<0,0,IF(SUM($AX448:DZ448)+DZ448>$AW448,$AW448-SUM($AX448:DZ448),DZ448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EA448)<0,0,IF(SUM($AX448:EA448)+EA448>$AW448,$AW448-SUM($AX448:EA448),EA448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EB448)<0,0,IF(SUM($AX448:EB448)+EB448>$AW448,$AW448-SUM($AX448:EB448),EB448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EC448)<0,0,IF(SUM($AX448:EC448)+EC448>$AW448,$AW448-SUM($AX448:EC448),EC448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:ED448)<0,0,IF(SUM($AX448:ED448)+ED448>$AW448,$AW448-SUM($AX448:ED448),ED448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EE448)<0,0,IF(SUM($AX448:EE448)+EE448>$AW448,$AW448-SUM($AX448:EE448),EE448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EF448)<0,0,IF(SUM($AX448:EF448)+EF448>$AW448,$AW448-SUM($AX448:EF448),EF448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EG448)<0,0,IF(SUM($AX448:EG448)+EG448>$AW448,$AW448-SUM($AX448:EG448),EG448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EH448)<0,0,IF(SUM($AX448:EH448)+EH448>$AW448,$AW448-SUM($AX448:EH448),EH448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EI448)<0,0,IF(SUM($AX448:EI448)+EI448>$AW448,$AW448-SUM($AX448:EI448),EI448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EJ448)<0,0,IF(SUM($AX448:EJ448)+EJ448>$AW448,$AW448-SUM($AX448:EJ448),EJ448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EK448)<0,0,IF(SUM($AX448:EK448)+EK448>$AW448,$AW448-SUM($AX448:EK448),EK448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EL448)<0,0,IF(SUM($AX448:EL448)+EL448>$AW448,$AW448-SUM($AX448:EL448),EL448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EM448)<0,0,IF(SUM($AX448:EM448)+EM448>$AW448,$AW448-SUM($AX448:EM448),EM448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EN448)<0,0,IF(SUM($AX448:EN448)+EN448>$AW448,$AW448-SUM($AX448:EN448),EN448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EO448)<0,0,IF(SUM($AX448:EO448)+EO448>$AW448,$AW448-SUM($AX448:EO448),EO448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EP448)<0,0,IF(SUM($AX448:EP448)+EP448>$AW448,$AW448-SUM($AX448:EP448),EP448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:EQ448)<0,0,IF(SUM($AX448:EQ448)+EQ448>$AW448,$AW448-SUM($AX448:EQ448),EQ448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:ER448)<0,0,IF(SUM($AX448:ER448)+ER448>$AW448,$AW448-SUM($AX448:ER448),ER448))","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AW448:ES448)<0,0,IF(SUM($AX448:ES448)+ES448>$AW448,$AW448-SUM($AX448:ES448),ES448))","v":-4.3368086899420177E-19}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7344824414451894E-3,{"$f":"IF(SUM($AO449:AO449)+AO449>$AN30,$AN30-SUM($AO449:AO449),AO449)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AO449:AP449)+AP449>$AN30,$AN30-SUM($AO449:AP449),AP449)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AO449:AQ449)+AQ449>$AN30,$AN30-SUM($AO449:AQ449),AQ449)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AO449:AR449)+AR449>$AN30,$AN30-SUM($AO449:AR449),AR449)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AO449:AS449)+AS449>$AN30,$AN30-SUM($AO449:AS449),AS449)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AO449:AT449)+AT449>$AN30,$AN30-SUM($AO449:AT449),AT449)","v":4.7344824414451894E-3},{"$f":"IF(SUM($AO449:AU449)+AU449>$AN30,$AN30-SUM($AO449:AU449),AU449)","v":4.7344824414451894E-3},-3.1878469531561524E-2,0,{"$f":"IF(SUM($AW449:AX449)<0,0,IF(SUM($AX449:AX449)+AX449>$AW449,$AW449-SUM($AX449:AX449),AX449))","v":0},{"$f":"IF(SUM($AW449:AY449)<0,0,IF(SUM($AX449:AY449)+AY449>$AW449,$AW449-SUM($AX449:AY449),AY449))","v":0},{"$f":"IF(SUM($AW449:AZ449)<0,0,IF(SUM($AX449:AZ449)+AZ449>$AW449,$AW449-SUM($AX449:AZ449),AZ449))","v":0},{"$f":"IF(SUM($AW449:BA449)<0,0,IF(SUM($AX449:BA449)+BA449>$AW449,$AW449-SUM($AX449:BA449),BA449))","v":0},{"$f":"IF(SUM($AW449:BB449)<0,0,IF(SUM($AX449:BB449)+BB449>$AW449,$AW449-SUM($AX449:BB449),BB449))","v":0},{"$f":"IF(SUM($AW449:BC449)<0,0,IF(SUM($AX449:BC449)+BC449>$AW449,$AW449-SUM($AX449:BC449),BC449))","v":0},{"$f":"IF(SUM($AW449:BD449)<0,0,IF(SUM($AX449:BD449)+BD449>$AW449,$AW449-SUM($AX449:BD449),BD449))","v":0},{"$f":"IF(SUM($AW449:BE449)<0,0,IF(SUM($AX449:BE449)+BE449>$AW449,$AW449-SUM($AX449:BE449),BE449))","v":0},{"$f":"IF(SUM($AW449:BF449)<0,0,IF(SUM($AX449:BF449)+BF449>$AW449,$AW449-SUM($AX449:BF449),BF449))","v":0},{"$f":"IF(SUM($AW449:BG449)<0,0,IF(SUM($AX449:BG449)+BG449>$AW449,$AW449-SUM($AX449:BG449),BG449))","v":0},{"$f":"IF(SUM($AW449:BH449)<0,0,IF(SUM($AX449:BH449)+BH449>$AW449,$AW449-SUM($AX449:BH449),BH449))","v":0},{"$f":"IF(SUM($AW449:BI449)<0,0,IF(SUM($AX449:BI449)+BI449>$AW449,$AW449-SUM($AX449:BI449),BI449))","v":0},{"$f":"IF(SUM($AW449:BJ449)<0,0,IF(SUM($AX449:BJ449)+BJ449>$AW449,$AW449-SUM($AX449:BJ449),BJ449))","v":0},{"$f":"IF(SUM($AW449:BK449)<0,0,IF(SUM($AX449:BK449)+BK449>$AW449,$AW449-SUM($AX449:BK449),BK449))","v":0},{"$f":"IF(SUM($AW449:BL449)<0,0,IF(SUM($AX449:BL449)+BL449>$AW449,$AW449-SUM($AX449:BL449),BL449))","v":0},{"$f":"IF(SUM($AW449:BM449)<0,0,IF(SUM($AX449:BM449)+BM449>$AW449,$AW449-SUM($AX449:BM449),BM449))","v":0},{"$f":"IF(SUM($AW449:BN449)<0,0,IF(SUM($AX449:BN449)+BN449>$AW449,$AW449-SUM($AX449:BN449),BN449))","v":0},{"$f":"IF(SUM($AW449:BO449)<0,0,IF(SUM($AX449:BO449)+BO449>$AW449,$AW449-SUM($AX449:BO449),BO449))","v":0},{"$f":"IF(SUM($AW449:BP449)<0,0,IF(SUM($AX449:BP449)+BP449>$AW449,$AW449-SUM($AX449:BP449),BP449))","v":0},{"$f":"IF(SUM($AW449:BQ449)<0,0,IF(SUM($AX449:BQ449)+BQ449>$AW449,$AW449-SUM($AX449:BQ449),BQ449))","v":0},{"$f":"IF(SUM($AW449:BR449)<0,0,IF(SUM($AX449:BR449)+BR449>$AW449,$AW449-SUM($AX449:BR449),BR449))","v":0},{"$f":"IF(SUM($AW449:BS449)<0,0,IF(SUM($AX449:BS449)+BS449>$AW449,$AW449-SUM($AX449:BS449),BS449))","v":0},{"$f":"IF(SUM($AW449:BT449)<0,0,IF(SUM($AX449:BT449)+BT449>$AW449,$AW449-SUM($AX449:BT449),BT449))","v":0},{"$f":"IF(SUM($AW449:BU449)<0,0,IF(SUM($AX449:BU449)+BU449>$AW449,$AW449-SUM($AX449:BU449),BU449))","v":0},{"$f":"IF(SUM($AW449:BV449)<0,0,IF(SUM($AX449:BV449)+BV449>$AW449,$AW449-SUM($AX449:BV449),BV449))","v":0},{"$f":"IF(SUM($AW449:BW449)<0,0,IF(SUM($AX449:BW449)+BW449>$AW449,$AW449-SUM($AX449:BW449),BW449))","v":0},{"$f":"IF(SUM($AW449:BX449)<0,0,IF(SUM($AX449:BX449)+BX449>$AW449,$AW449-SUM($AX449:BX449),BX449))","v":0},{"$f":"IF(SUM($AW449:BY449)<0,0,IF(SUM($AX449:BY449)+BY449>$AW449,$AW449-SUM($AX449:BY449),BY449))","v":0},{"$f":"IF(SUM($AW449:BZ449)<0,0,IF(SUM($AX449:BZ449)+BZ449>$AW449,$AW449-SUM($AX449:BZ449),BZ449))","v":0},{"$f":"IF(SUM($AW449:CA449)<0,0,IF(SUM($AX449:CA449)+CA449>$AW449,$AW449-SUM($AX449:CA449),CA449))","v":0},{"$f":"IF(SUM($AW449:CB449)<0,0,IF(SUM($AX449:CB449)+CB449>$AW449,$AW449-SUM($AX449:CB449),CB449))","v":0},{"$f":"IF(SUM($AW449:CC449)<0,0,IF(SUM($AX449:CC449)+CC449>$AW449,$AW449-SUM($AX449:CC449),CC449))","v":0},{"$f":"IF(SUM($AW449:CD449)<0,0,IF(SUM($AX449:CD449)+CD449>$AW449,$AW449-SUM($AX449:CD449),CD449))","v":0},{"$f":"IF(SUM($AW449:CE449)<0,0,IF(SUM($AX449:CE449)+CE449>$AW449,$AW449-SUM($AX449:CE449),CE449))","v":0},{"$f":"IF(SUM($AW449:CF449)<0,0,IF(SUM($AX449:CF449)+CF449>$AW449,$AW449-SUM($AX449:CF449),CF449))","v":0},{"$f":"IF(SUM($AW449:CG449)<0,0,IF(SUM($AX449:CG449)+CG449>$AW449,$AW449-SUM($AX449:CG449),CG449))","v":0},{"$f":"IF(SUM($AW449:CH449)<0,0,IF(SUM($AX449:CH449)+CH449>$AW449,$AW449-SUM($AX449:CH449),CH449))","v":0},{"$f":"IF(SUM($AW449:CI449)<0,0,IF(SUM($AX449:CI449)+CI449>$AW449,$AW449-SUM($AX449:CI449),CI449))","v":0},{"$f":"IF(SUM($AW449:CJ449)<0,0,IF(SUM($AX449:CJ449)+CJ449>$AW449,$AW449-SUM($AX449:CJ449),CJ449))","v":0},{"$f":"IF(SUM($AW449:CK449)<0,0,IF(SUM($AX449:CK449)+CK449>$AW449,$AW449-SUM($AX449:CK449),CK449))","v":0},{"$f":"IF(SUM($AW449:CL449)<0,0,IF(SUM($AX449:CL449)+CL449>$AW449,$AW449-SUM($AX449:CL449),CL449))","v":0},{"$f":"IF(SUM($AW449:CM449)<0,0,IF(SUM($AX449:CM449)+CM449>$AW449,$AW449-SUM($AX449:CM449),CM449))","v":0},{"$f":"IF(SUM($AW449:CN449)<0,0,IF(SUM($AX449:CN449)+CN449>$AW449,$AW449-SUM($AX449:CN449),CN449))","v":0},{"$f":"IF(SUM($AW449:CO449)<0,0,IF(SUM($AX449:CO449)+CO449>$AW449,$AW449-SUM($AX449:CO449),CO449))","v":0},{"$f":"IF(SUM($AW449:CP449)<0,0,IF(SUM($AX449:CP449)+CP449>$AW449,$AW449-SUM($AX449:CP449),CP449))","v":0},{"$f":"IF(SUM($AW449:CQ449)<0,0,IF(SUM($AX449:CQ449)+CQ449>$AW449,$AW449-SUM($AX449:CQ449),CQ449))","v":0},{"$f":"IF(SUM($AW449:CR449)<0,0,IF(SUM($AX449:CR449)+CR449>$AW449,$AW449-SUM($AX449:CR449),CR449))","v":0},{"$f":"IF(SUM($AW449:CS449)<0,0,IF(SUM($AX449:CS449)+CS449>$AW449,$AW449-SUM($AX449:CS449),CS449))","v":0},{"$f":"IF(SUM($AW449:CT449)<0,0,IF(SUM($AX449:CT449)+CT449>$AW449,$AW449-SUM($AX449:CT449),CT449))","v":0},{"$f":"IF(SUM($AW449:CU449)<0,0,IF(SUM($AX449:CU449)+CU449>$AW449,$AW449-SUM($AX449:CU449),CU449))","v":0},{"$f":"IF(SUM($AW449:CV449)<0,0,IF(SUM($AX449:CV449)+CV449>$AW449,$AW449-SUM($AX449:CV449),CV449))","v":0},{"$f":"IF(SUM($AW449:CW449)<0,0,IF(SUM($AX449:CW449)+CW449>$AW449,$AW449-SUM($AX449:CW449),CW449))","v":0},{"$f":"IF(SUM($AW449:CX449)<0,0,IF(SUM($AX449:CX449)+CX449>$AW449,$AW449-SUM($AX449:CX449),CX449))","v":0},{"$f":"IF(SUM($AW449:CY449)<0,0,IF(SUM($AX449:CY449)+CY449>$AW449,$AW449-SUM($AX449:CY449),CY449))","v":0},{"$f":"IF(SUM($AW449:CZ449)<0,0,IF(SUM($AX449:CZ449)+CZ449>$AW449,$AW449-SUM($AX449:CZ449),CZ449))","v":0},{"$f":"IF(SUM($AW449:DA449)<0,0,IF(SUM($AX449:DA449)+DA449>$AW449,$AW449-SUM($AX449:DA449),DA449))","v":0},{"$f":"IF(SUM($AW449:DB449)<0,0,IF(SUM($AX449:DB449)+DB449>$AW449,$AW449-SUM($AX449:DB449),DB449))","v":0},{"$f":"IF(SUM($AW449:DC449)<0,0,IF(SUM($AX449:DC449)+DC449>$AW449,$AW449-SUM($AX449:DC449),DC449))","v":0},{"$f":"IF(SUM($AW449:DD449)<0,0,IF(SUM($AX449:DD449)+DD449>$AW449,$AW449-SUM($AX449:DD449),DD449))","v":0},{"$f":"IF(SUM($AW449:DE449)<0,0,IF(SUM($AX449:DE449)+DE449>$AW449,$AW449-SUM($AX449:DE449),DE449))","v":0},{"$f":"IF(SUM($AW449:DF449)<0,0,IF(SUM($AX449:DF449)+DF449>$AW449,$AW449-SUM($AX449:DF449),DF449))","v":0},{"$f":"IF(SUM($AW449:DG449)<0,0,IF(SUM($AX449:DG449)+DG449>$AW449,$AW449-SUM($AX449:DG449),DG449))","v":0},{"$f":"IF(SUM($AW449:DH449)<0,0,IF(SUM($AX449:DH449)+DH449>$AW449,$AW449-SUM($AX449:DH449),DH449))","v":0},{"$f":"IF(SUM($AW449:DI449)<0,0,IF(SUM($AX449:DI449)+DI449>$AW449,$AW449-SUM($AX449:DI449),DI449))","v":0},{"$f":"IF(SUM($AW449:DJ449)<0,0,IF(SUM($AX449:DJ449)+DJ449>$AW449,$AW449-SUM($AX449:DJ449),DJ449))","v":0},{"$f":"IF(SUM($AW449:DK449)<0,0,IF(SUM($AX449:DK449)+DK449>$AW449,$AW449-SUM($AX449:DK449),DK449))","v":0},{"$f":"IF(SUM($AW449:DL449)<0,0,IF(SUM($AX449:DL449)+DL449>$AW449,$AW449-SUM($AX449:DL449),DL449))","v":0},{"$f":"IF(SUM($AW449:DM449)<0,0,IF(SUM($AX449:DM449)+DM449>$AW449,$AW449-SUM($AX449:DM449),DM449))","v":0},{"$f":"IF(SUM($AW449:DN449)<0,0,IF(SUM($AX449:DN449)+DN449>$AW449,$AW449-SUM($AX449:DN449),DN449))","v":0},{"$f":"IF(SUM($AW449:DO449)<0,0,IF(SUM($AX449:DO449)+DO449>$AW449,$AW449-SUM($AX449:DO449),DO449))","v":0},{"$f":"IF(SUM($AW449:DP449)<0,0,IF(SUM($AX449:DP449)+DP449>$AW449,$AW449-SUM($AX449:DP449),DP449))","v":0},{"$f":"IF(SUM($AW449:DQ449)<0,0,IF(SUM($AX449:DQ449)+DQ449>$AW449,$AW449-SUM($AX449:DQ449),DQ449))","v":0},{"$f":"IF(SUM($AW449:DR449)<0,0,IF(SUM($AX449:DR449)+DR449>$AW449,$AW449-SUM($AX449:DR449),DR449))","v":0},{"$f":"IF(SUM($AW449:DS449)<0,0,IF(SUM($AX449:DS449)+DS449>$AW449,$AW449-SUM($AX449:DS449),DS449))","v":0},{"$f":"IF(SUM($AW449:DT449)<0,0,IF(SUM($AX449:DT449)+DT449>$AW449,$AW449-SUM($AX449:DT449),DT449))","v":0},{"$f":"IF(SUM($AW449:DU449)<0,0,IF(SUM($AX449:DU449)+DU449>$AW449,$AW449-SUM($AX449:DU449),DU449))","v":0},{"$f":"IF(SUM($AW449:DV449)<0,0,IF(SUM($AX449:DV449)+DV449>$AW449,$AW449-SUM($AX449:DV449),DV449))","v":0},{"$f":"IF(SUM($AW449:DW449)<0,0,IF(SUM($AX449:DW449)+DW449>$AW449,$AW449-SUM($AX449:DW449),DW449))","v":0},{"$f":"IF(SUM($AW449:DX449)<0,0,IF(SUM($AX449:DX449)+DX449>$AW449,$AW449-SUM($AX449:DX449),DX449))","v":0},{"$f":"IF(SUM($AW449:DY449)<0,0,IF(SUM($AX449:DY449)+DY449>$AW449,$AW449-SUM($AX449:DY449),DY449))","v":0},{"$f":"IF(SUM($AW449:DZ449)<0,0,IF(SUM($AX449:DZ449)+DZ449>$AW449,$AW449-SUM($AX449:DZ449),DZ449))","v":0},{"$f":"IF(SUM($AW449:EA449)<0,0,IF(SUM($AX449:EA449)+EA449>$AW449,$AW449-SUM($AX449:EA449),EA449))","v":0},{"$f":"IF(SUM($AW449:EB449)<0,0,IF(SUM($AX449:EB449)+EB449>$AW449,$AW449-SUM($AX449:EB449),EB449))","v":0},{"$f":"IF(SUM($AW449:EC449)<0,0,IF(SUM($AX449:EC449)+EC449>$AW449,$AW449-SUM($AX449:EC449),EC449))","v":0},{"$f":"IF(SUM($AW449:ED449)<0,0,IF(SUM($AX449:ED449)+ED449>$AW449,$AW449-SUM($AX449:ED449),ED449))","v":0},{"$f":"IF(SUM($AW449:EE449)<0,0,IF(SUM($AX449:EE449)+EE449>$AW449,$AW449-SUM($AX449:EE449),EE449))","v":0},{"$f":"IF(SUM($AW449:EF449)<0,0,IF(SUM($AX449:EF449)+EF449>$AW449,$AW449-SUM($AX449:EF449),EF449))","v":0},{"$f":"IF(SUM($AW449:EG449)<0,0,IF(SUM($AX449:EG449)+EG449>$AW449,$AW449-SUM($AX449:EG449),EG449))","v":0},{"$f":"IF(SUM($AW449:EH449)<0,0,IF(SUM($AX449:EH449)+EH449>$AW449,$AW449-SUM($AX449:EH449),EH449))","v":0},{"$f":"IF(SUM($AW449:EI449)<0,0,IF(SUM($AX449:EI449)+EI449>$AW449,$AW449-SUM($AX449:EI449),EI449))","v":0},{"$f":"IF(SUM($AW449:EJ449)<0,0,IF(SUM($AX449:EJ449)+EJ449>$AW449,$AW449-SUM($AX449:EJ449),EJ449))","v":0},{"$f":"IF(SUM($AW449:EK449)<0,0,IF(SUM($AX449:EK449)+EK449>$AW449,$AW449-SUM($AX449:EK449),EK449))","v":0},{"$f":"IF(SUM($AW449:EL449)<0,0,IF(SUM($AX449:EL449)+EL449>$AW449,$AW449-SUM($AX449:EL449),EL449))","v":0},{"$f":"IF(SUM($AW449:EM449)<0,0,IF(SUM($AX449:EM449)+EM449>$AW449,$AW449-SUM($AX449:EM449),EM449))","v":0},{"$f":"IF(SUM($AW449:EN449)<0,0,IF(SUM($AX449:EN449)+EN449>$AW449,$AW449-SUM($AX449:EN449),EN449))","v":0},{"$f":"IF(SUM($AW449:EO449)<0,0,IF(SUM($AX449:EO449)+EO449>$AW449,$AW449-SUM($AX449:EO449),EO449))","v":0},{"$f":"IF(SUM($AW449:EP449)<0,0,IF(SUM($AX449:EP449)+EP449>$AW449,$AW449-SUM($AX449:EP449),EP449))","v":0},{"$f":"IF(SUM($AW449:EQ449)<0,0,IF(SUM($AX449:EQ449)+EQ449>$AW449,$AW449-SUM($AX449:EQ449),EQ449))","v":0},{"$f":"IF(SUM($AW449:ER449)<0,0,IF(SUM($AX449:ER449)+ER449>$AW449,$AW449-SUM($AX449:ER449),ER449))","v":0},{"$f":"IF(SUM($AW449:ES449)<0,0,IF(SUM($AX449:ES449)+ES449>$AW449,$AW449-SUM($AX449:ES449),ES449))","v":0}]
[]
[null,"Depreciation:  2008 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO23/$F453","v":0},{"$f":"IF(SUM($AP453:AP453)+AP453>$AO23,$AO23-SUM($AP453:AP453),AP453)","v":0},{"$f":"IF(SUM($AP453:AQ453)+AQ453>$AO23,$AO23-SUM($AP453:AQ453),AQ453)","v":0},{"$f":"IF(SUM($AP453:AR453)+AR453>$AO23,$AO23-SUM($AP453:AR453),AR453)","v":0},{"$f":"IF(SUM($AP453:AS453)+AS453>$AO23,$AO23-SUM($AP453:AS453),AS453)","v":0},{"$f":"IF(SUM($AP453:AT453)+AT453>$AO23,$AO23-SUM($AP453:AT453),AT453)","v":0},{"$f":"IF(SUM($AP453:AU453)+AU453>$AO23,$AO23-SUM($AP453:AU453),AU453)","v":0},{"$f":"$AO36-SUM($I453:$AV453)","v":0},{"$f":"IF(AW453>0,AW453/(MAX(($F453-COUNT($I453:$AV453))/4,1)),0)","v":0},{"$f":"IF(SUM($AW453:AX453)<0,0,IF(SUM($AX453:AX453)+AX453>$AW453,$AW453-SUM($AX453:AX453),AX453))","v":0},{"$f":"IF(SUM($AW453:AY453)<0,0,IF(SUM($AX453:AY453)+AY453>$AW453,$AW453-SUM($AX453:AY453),AY453))","v":0},{"$f":"IF(SUM($AW453:AZ453)<0,0,IF(SUM($AX453:AZ453)+AZ453>$AW453,$AW453-SUM($AX453:AZ453),AZ453))","v":0},{"$f":"IF(SUM($AW453:BA453)<0,0,IF(SUM($AX453:BA453)+BA453>$AW453,$AW453-SUM($AX453:BA453),BA453))","v":0},{"$f":"IF(SUM($AW453:BB453)<0,0,IF(SUM($AX453:BB453)+BB453>$AW453,$AW453-SUM($AX453:BB453),BB453))","v":0},{"$f":"IF(SUM($AW453:BC453)<0,0,IF(SUM($AX453:BC453)+BC453>$AW453,$AW453-SUM($AX453:BC453),BC453))","v":0},{"$f":"IF(SUM($AW453:BD453)<0,0,IF(SUM($AX453:BD453)+BD453>$AW453,$AW453-SUM($AX453:BD453),BD453))","v":0},{"$f":"IF(SUM($AW453:BE453)<0,0,IF(SUM($AX453:BE453)+BE453>$AW453,$AW453-SUM($AX453:BE453),BE453))","v":0},{"$f":"IF(SUM($AW453:BF453)<0,0,IF(SUM($AX453:BF453)+BF453>$AW453,$AW453-SUM($AX453:BF453),BF453))","v":0},{"$f":"IF(SUM($AW453:BG453)<0,0,IF(SUM($AX453:BG453)+BG453>$AW453,$AW453-SUM($AX453:BG453),BG453))","v":0},{"$f":"IF(SUM($AW453:BH453)<0,0,IF(SUM($AX453:BH453)+BH453>$AW453,$AW453-SUM($AX453:BH453),BH453))","v":0},{"$f":"IF(SUM($AW453:BI453)<0,0,IF(SUM($AX453:BI453)+BI453>$AW453,$AW453-SUM($AX453:BI453),BI453))","v":0},{"$f":"IF(SUM($AW453:BJ453)<0,0,IF(SUM($AX453:BJ453)+BJ453>$AW453,$AW453-SUM($AX453:BJ453),BJ453))","v":0},{"$f":"IF(SUM($AW453:BK453)<0,0,IF(SUM($AX453:BK453)+BK453>$AW453,$AW453-SUM($AX453:BK453),BK453))","v":0},{"$f":"IF(SUM($AW453:BL453)<0,0,IF(SUM($AX453:BL453)+BL453>$AW453,$AW453-SUM($AX453:BL453),BL453))","v":0},{"$f":"IF(SUM($AW453:BM453)<0,0,IF(SUM($AX453:BM453)+BM453>$AW453,$AW453-SUM($AX453:BM453),BM453))","v":0},{"$f":"IF(SUM($AW453:BN453)<0,0,IF(SUM($AX453:BN453)+BN453>$AW453,$AW453-SUM($AX453:BN453),BN453))","v":0},{"$f":"IF(SUM($AW453:BO453)<0,0,IF(SUM($AX453:BO453)+BO453>$AW453,$AW453-SUM($AX453:BO453),BO453))","v":0},{"$f":"IF(SUM($AW453:BP453)<0,0,IF(SUM($AX453:BP453)+BP453>$AW453,$AW453-SUM($AX453:BP453),BP453))","v":0},{"$f":"IF(SUM($AW453:BQ453)<0,0,IF(SUM($AX453:BQ453)+BQ453>$AW453,$AW453-SUM($AX453:BQ453),BQ453))","v":0},{"$f":"IF(SUM($AW453:BR453)<0,0,IF(SUM($AX453:BR453)+BR453>$AW453,$AW453-SUM($AX453:BR453),BR453))","v":0},{"$f":"IF(SUM($AW453:BS453)<0,0,IF(SUM($AX453:BS453)+BS453>$AW453,$AW453-SUM($AX453:BS453),BS453))","v":0},{"$f":"IF(SUM($AW453:BT453)<0,0,IF(SUM($AX453:BT453)+BT453>$AW453,$AW453-SUM($AX453:BT453),BT453))","v":0},{"$f":"IF(SUM($AW453:BU453)<0,0,IF(SUM($AX453:BU453)+BU453>$AW453,$AW453-SUM($AX453:BU453),BU453))","v":0},{"$f":"IF(SUM($AW453:BV453)<0,0,IF(SUM($AX453:BV453)+BV453>$AW453,$AW453-SUM($AX453:BV453),BV453))","v":0},{"$f":"IF(SUM($AW453:BW453)<0,0,IF(SUM($AX453:BW453)+BW453>$AW453,$AW453-SUM($AX453:BW453),BW453))","v":0},{"$f":"IF(SUM($AW453:BX453)<0,0,IF(SUM($AX453:BX453)+BX453>$AW453,$AW453-SUM($AX453:BX453),BX453))","v":0},{"$f":"IF(SUM($AW453:BY453)<0,0,IF(SUM($AX453:BY453)+BY453>$AW453,$AW453-SUM($AX453:BY453),BY453))","v":0},{"$f":"IF(SUM($AW453:BZ453)<0,0,IF(SUM($AX453:BZ453)+BZ453>$AW453,$AW453-SUM($AX453:BZ453),BZ453))","v":0},{"$f":"IF(SUM($AW453:CA453)<0,0,IF(SUM($AX453:CA453)+CA453>$AW453,$AW453-SUM($AX453:CA453),CA453))","v":0},{"$f":"IF(SUM($AW453:CB453)<0,0,IF(SUM($AX453:CB453)+CB453>$AW453,$AW453-SUM($AX453:CB453),CB453))","v":0},{"$f":"IF(SUM($AW453:CC453)<0,0,IF(SUM($AX453:CC453)+CC453>$AW453,$AW453-SUM($AX453:CC453),CC453))","v":0},{"$f":"IF(SUM($AW453:CD453)<0,0,IF(SUM($AX453:CD453)+CD453>$AW453,$AW453-SUM($AX453:CD453),CD453))","v":0},{"$f":"IF(SUM($AW453:CE453)<0,0,IF(SUM($AX453:CE453)+CE453>$AW453,$AW453-SUM($AX453:CE453),CE453))","v":0},{"$f":"IF(SUM($AW453:CF453)<0,0,IF(SUM($AX453:CF453)+CF453>$AW453,$AW453-SUM($AX453:CF453),CF453))","v":0},{"$f":"IF(SUM($AW453:CG453)<0,0,IF(SUM($AX453:CG453)+CG453>$AW453,$AW453-SUM($AX453:CG453),CG453))","v":0},{"$f":"IF(SUM($AW453:CH453)<0,0,IF(SUM($AX453:CH453)+CH453>$AW453,$AW453-SUM($AX453:CH453),CH453))","v":0},{"$f":"IF(SUM($AW453:CI453)<0,0,IF(SUM($AX453:CI453)+CI453>$AW453,$AW453-SUM($AX453:CI453),CI453))","v":0},{"$f":"IF(SUM($AW453:CJ453)<0,0,IF(SUM($AX453:CJ453)+CJ453>$AW453,$AW453-SUM($AX453:CJ453),CJ453))","v":0},{"$f":"IF(SUM($AW453:CK453)<0,0,IF(SUM($AX453:CK453)+CK453>$AW453,$AW453-SUM($AX453:CK453),CK453))","v":0},{"$f":"IF(SUM($AW453:CL453)<0,0,IF(SUM($AX453:CL453)+CL453>$AW453,$AW453-SUM($AX453:CL453),CL453))","v":0},{"$f":"IF(SUM($AW453:CM453)<0,0,IF(SUM($AX453:CM453)+CM453>$AW453,$AW453-SUM($AX453:CM453),CM453))","v":0},{"$f":"IF(SUM($AW453:CN453)<0,0,IF(SUM($AX453:CN453)+CN453>$AW453,$AW453-SUM($AX453:CN453),CN453))","v":0},{"$f":"IF(SUM($AW453:CO453)<0,0,IF(SUM($AX453:CO453)+CO453>$AW453,$AW453-SUM($AX453:CO453),CO453))","v":0},{"$f":"IF(SUM($AW453:CP453)<0,0,IF(SUM($AX453:CP453)+CP453>$AW453,$AW453-SUM($AX453:CP453),CP453))","v":0},{"$f":"IF(SUM($AW453:CQ453)<0,0,IF(SUM($AX453:CQ453)+CQ453>$AW453,$AW453-SUM($AX453:CQ453),CQ453))","v":0},{"$f":"IF(SUM($AW453:CR453)<0,0,IF(SUM($AX453:CR453)+CR453>$AW453,$AW453-SUM($AX453:CR453),CR453))","v":0},{"$f":"IF(SUM($AW453:CS453)<0,0,IF(SUM($AX453:CS453)+CS453>$AW453,$AW453-SUM($AX453:CS453),CS453))","v":0},{"$f":"IF(SUM($AW453:CT453)<0,0,IF(SUM($AX453:CT453)+CT453>$AW453,$AW453-SUM($AX453:CT453),CT453))","v":0},{"$f":"IF(SUM($AW453:CU453)<0,0,IF(SUM($AX453:CU453)+CU453>$AW453,$AW453-SUM($AX453:CU453),CU453))","v":0},{"$f":"IF(SUM($AW453:CV453)<0,0,IF(SUM($AX453:CV453)+CV453>$AW453,$AW453-SUM($AX453:CV453),CV453))","v":0},{"$f":"IF(SUM($AW453:CW453)<0,0,IF(SUM($AX453:CW453)+CW453>$AW453,$AW453-SUM($AX453:CW453),CW453))","v":0},{"$f":"IF(SUM($AW453:CX453)<0,0,IF(SUM($AX453:CX453)+CX453>$AW453,$AW453-SUM($AX453:CX453),CX453))","v":0},{"$f":"IF(SUM($AW453:CY453)<0,0,IF(SUM($AX453:CY453)+CY453>$AW453,$AW453-SUM($AX453:CY453),CY453))","v":0},{"$f":"IF(SUM($AW453:CZ453)<0,0,IF(SUM($AX453:CZ453)+CZ453>$AW453,$AW453-SUM($AX453:CZ453),CZ453))","v":0},{"$f":"IF(SUM($AW453:DA453)<0,0,IF(SUM($AX453:DA453)+DA453>$AW453,$AW453-SUM($AX453:DA453),DA453))","v":0},{"$f":"IF(SUM($AW453:DB453)<0,0,IF(SUM($AX453:DB453)+DB453>$AW453,$AW453-SUM($AX453:DB453),DB453))","v":0},{"$f":"IF(SUM($AW453:DC453)<0,0,IF(SUM($AX453:DC453)+DC453>$AW453,$AW453-SUM($AX453:DC453),DC453))","v":0},{"$f":"IF(SUM($AW453:DD453)<0,0,IF(SUM($AX453:DD453)+DD453>$AW453,$AW453-SUM($AX453:DD453),DD453))","v":0},{"$f":"IF(SUM($AW453:DE453)<0,0,IF(SUM($AX453:DE453)+DE453>$AW453,$AW453-SUM($AX453:DE453),DE453))","v":0},{"$f":"IF(SUM($AW453:DF453)<0,0,IF(SUM($AX453:DF453)+DF453>$AW453,$AW453-SUM($AX453:DF453),DF453))","v":0},{"$f":"IF(SUM($AW453:DG453)<0,0,IF(SUM($AX453:DG453)+DG453>$AW453,$AW453-SUM($AX453:DG453),DG453))","v":0},{"$f":"IF(SUM($AW453:DH453)<0,0,IF(SUM($AX453:DH453)+DH453>$AW453,$AW453-SUM($AX453:DH453),DH453))","v":0},{"$f":"IF(SUM($AW453:DI453)<0,0,IF(SUM($AX453:DI453)+DI453>$AW453,$AW453-SUM($AX453:DI453),DI453))","v":0},{"$f":"IF(SUM($AW453:DJ453)<0,0,IF(SUM($AX453:DJ453)+DJ453>$AW453,$AW453-SUM($AX453:DJ453),DJ453))","v":0},{"$f":"IF(SUM($AW453:DK453)<0,0,IF(SUM($AX453:DK453)+DK453>$AW453,$AW453-SUM($AX453:DK453),DK453))","v":0},{"$f":"IF(SUM($AW453:DL453)<0,0,IF(SUM($AX453:DL453)+DL453>$AW453,$AW453-SUM($AX453:DL453),DL453))","v":0},{"$f":"IF(SUM($AW453:DM453)<0,0,IF(SUM($AX453:DM453)+DM453>$AW453,$AW453-SUM($AX453:DM453),DM453))","v":0},{"$f":"IF(SUM($AW453:DN453)<0,0,IF(SUM($AX453:DN453)+DN453>$AW453,$AW453-SUM($AX453:DN453),DN453))","v":0},{"$f":"IF(SUM($AW453:DO453)<0,0,IF(SUM($AX453:DO453)+DO453>$AW453,$AW453-SUM($AX453:DO453),DO453))","v":0},{"$f":"IF(SUM($AW453:DP453)<0,0,IF(SUM($AX453:DP453)+DP453>$AW453,$AW453-SUM($AX453:DP453),DP453))","v":0},{"$f":"IF(SUM($AW453:DQ453)<0,0,IF(SUM($AX453:DQ453)+DQ453>$AW453,$AW453-SUM($AX453:DQ453),DQ453))","v":0},{"$f":"IF(SUM($AW453:DR453)<0,0,IF(SUM($AX453:DR453)+DR453>$AW453,$AW453-SUM($AX453:DR453),DR453))","v":0},{"$f":"IF(SUM($AW453:DS453)<0,0,IF(SUM($AX453:DS453)+DS453>$AW453,$AW453-SUM($AX453:DS453),DS453))","v":0},{"$f":"IF(SUM($AW453:DT453)<0,0,IF(SUM($AX453:DT453)+DT453>$AW453,$AW453-SUM($AX453:DT453),DT453))","v":0},{"$f":"IF(SUM($AW453:DU453)<0,0,IF(SUM($AX453:DU453)+DU453>$AW453,$AW453-SUM($AX453:DU453),DU453))","v":0},{"$f":"IF(SUM($AW453:DV453)<0,0,IF(SUM($AX453:DV453)+DV453>$AW453,$AW453-SUM($AX453:DV453),DV453))","v":0},{"$f":"IF(SUM($AW453:DW453)<0,0,IF(SUM($AX453:DW453)+DW453>$AW453,$AW453-SUM($AX453:DW453),DW453))","v":0},{"$f":"IF(SUM($AW453:DX453)<0,0,IF(SUM($AX453:DX453)+DX453>$AW453,$AW453-SUM($AX453:DX453),DX453))","v":0},{"$f":"IF(SUM($AW453:DY453)<0,0,IF(SUM($AX453:DY453)+DY453>$AW453,$AW453-SUM($AX453:DY453),DY453))","v":0},{"$f":"IF(SUM($AW453:DZ453)<0,0,IF(SUM($AX453:DZ453)+DZ453>$AW453,$AW453-SUM($AX453:DZ453),DZ453))","v":0},{"$f":"IF(SUM($AW453:EA453)<0,0,IF(SUM($AX453:EA453)+EA453>$AW453,$AW453-SUM($AX453:EA453),EA453))","v":0},{"$f":"IF(SUM($AW453:EB453)<0,0,IF(SUM($AX453:EB453)+EB453>$AW453,$AW453-SUM($AX453:EB453),EB453))","v":0},{"$f":"IF(SUM($AW453:EC453)<0,0,IF(SUM($AX453:EC453)+EC453>$AW453,$AW453-SUM($AX453:EC453),EC453))","v":0},{"$f":"IF(SUM($AW453:ED453)<0,0,IF(SUM($AX453:ED453)+ED453>$AW453,$AW453-SUM($AX453:ED453),ED453))","v":0},{"$f":"IF(SUM($AW453:EE453)<0,0,IF(SUM($AX453:EE453)+EE453>$AW453,$AW453-SUM($AX453:EE453),EE453))","v":0},{"$f":"IF(SUM($AW453:EF453)<0,0,IF(SUM($AX453:EF453)+EF453>$AW453,$AW453-SUM($AX453:EF453),EF453))","v":0},{"$f":"IF(SUM($AW453:EG453)<0,0,IF(SUM($AX453:EG453)+EG453>$AW453,$AW453-SUM($AX453:EG453),EG453))","v":0},{"$f":"IF(SUM($AW453:EH453)<0,0,IF(SUM($AX453:EH453)+EH453>$AW453,$AW453-SUM($AX453:EH453),EH453))","v":0},{"$f":"IF(SUM($AW453:EI453)<0,0,IF(SUM($AX453:EI453)+EI453>$AW453,$AW453-SUM($AX453:EI453),EI453))","v":0},{"$f":"IF(SUM($AW453:EJ453)<0,0,IF(SUM($AX453:EJ453)+EJ453>$AW453,$AW453-SUM($AX453:EJ453),EJ453))","v":0},{"$f":"IF(SUM($AW453:EK453)<0,0,IF(SUM($AX453:EK453)+EK453>$AW453,$AW453-SUM($AX453:EK453),EK453))","v":0},{"$f":"IF(SUM($AW453:EL453)<0,0,IF(SUM($AX453:EL453)+EL453>$AW453,$AW453-SUM($AX453:EL453),EL453))","v":0},{"$f":"IF(SUM($AW453:EM453)<0,0,IF(SUM($AX453:EM453)+EM453>$AW453,$AW453-SUM($AX453:EM453),EM453))","v":0},{"$f":"IF(SUM($AW453:EN453)<0,0,IF(SUM($AX453:EN453)+EN453>$AW453,$AW453-SUM($AX453:EN453),EN453))","v":0},{"$f":"IF(SUM($AW453:EO453)<0,0,IF(SUM($AX453:EO453)+EO453>$AW453,$AW453-SUM($AX453:EO453),EO453))","v":0},{"$f":"IF(SUM($AW453:EP453)<0,0,IF(SUM($AX453:EP453)+EP453>$AW453,$AW453-SUM($AX453:EP453),EP453))","v":0},{"$f":"IF(SUM($AW453:EQ453)<0,0,IF(SUM($AX453:EQ453)+EQ453>$AW453,$AW453-SUM($AX453:EQ453),EQ453))","v":0},{"$f":"IF(SUM($AW453:ER453)<0,0,IF(SUM($AX453:ER453)+ER453>$AW453,$AW453-SUM($AX453:ER453),ER453))","v":0},{"$f":"IF(SUM($AW453:ES453)<0,0,IF(SUM($AX453:ES453)+ES453>$AW453,$AW453-SUM($AX453:ES453),ES453))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AP454:AP454)+AP454>$AO24,$AO24-SUM($AP454:AP454),AP454)","v":0},{"$f":"IF(SUM($AP454:AQ454)+AQ454>$AO24,$AO24-SUM($AP454:AQ454),AQ454)","v":0},{"$f":"IF(SUM($AP454:AR454)+AR454>$AO24,$AO24-SUM($AP454:AR454),AR454)","v":0},{"$f":"IF(SUM($AP454:AS454)+AS454>$AO24,$AO24-SUM($AP454:AS454),AS454)","v":0},{"$f":"IF(SUM($AP454:AT454)+AT454>$AO24,$AO24-SUM($AP454:AT454),AT454)","v":0},{"$f":"IF(SUM($AP454:AU454)+AU454>$AO24,$AO24-SUM($AP454:AU454),AU454)","v":0},0,0,{"$f":"IF(SUM($AW454:AX454)<0,0,IF(SUM($AX454:AX454)+AX454>$AW454,$AW454-SUM($AX454:AX454),AX454))","v":0},{"$f":"IF(SUM($AW454:AY454)<0,0,IF(SUM($AX454:AY454)+AY454>$AW454,$AW454-SUM($AX454:AY454),AY454))","v":0},{"$f":"IF(SUM($AW454:AZ454)<0,0,IF(SUM($AX454:AZ454)+AZ454>$AW454,$AW454-SUM($AX454:AZ454),AZ454))","v":0},{"$f":"IF(SUM($AW454:BA454)<0,0,IF(SUM($AX454:BA454)+BA454>$AW454,$AW454-SUM($AX454:BA454),BA454))","v":0},{"$f":"IF(SUM($AW454:BB454)<0,0,IF(SUM($AX454:BB454)+BB454>$AW454,$AW454-SUM($AX454:BB454),BB454))","v":0},{"$f":"IF(SUM($AW454:BC454)<0,0,IF(SUM($AX454:BC454)+BC454>$AW454,$AW454-SUM($AX454:BC454),BC454))","v":0},{"$f":"IF(SUM($AW454:BD454)<0,0,IF(SUM($AX454:BD454)+BD454>$AW454,$AW454-SUM($AX454:BD454),BD454))","v":0},{"$f":"IF(SUM($AW454:BE454)<0,0,IF(SUM($AX454:BE454)+BE454>$AW454,$AW454-SUM($AX454:BE454),BE454))","v":0},{"$f":"IF(SUM($AW454:BF454)<0,0,IF(SUM($AX454:BF454)+BF454>$AW454,$AW454-SUM($AX454:BF454),BF454))","v":0},{"$f":"IF(SUM($AW454:BG454)<0,0,IF(SUM($AX454:BG454)+BG454>$AW454,$AW454-SUM($AX454:BG454),BG454))","v":0},{"$f":"IF(SUM($AW454:BH454)<0,0,IF(SUM($AX454:BH454)+BH454>$AW454,$AW454-SUM($AX454:BH454),BH454))","v":0},{"$f":"IF(SUM($AW454:BI454)<0,0,IF(SUM($AX454:BI454)+BI454>$AW454,$AW454-SUM($AX454:BI454),BI454))","v":0},{"$f":"IF(SUM($AW454:BJ454)<0,0,IF(SUM($AX454:BJ454)+BJ454>$AW454,$AW454-SUM($AX454:BJ454),BJ454))","v":0},{"$f":"IF(SUM($AW454:BK454)<0,0,IF(SUM($AX454:BK454)+BK454>$AW454,$AW454-SUM($AX454:BK454),BK454))","v":0},{"$f":"IF(SUM($AW454:BL454)<0,0,IF(SUM($AX454:BL454)+BL454>$AW454,$AW454-SUM($AX454:BL454),BL454))","v":0},{"$f":"IF(SUM($AW454:BM454)<0,0,IF(SUM($AX454:BM454)+BM454>$AW454,$AW454-SUM($AX454:BM454),BM454))","v":0},{"$f":"IF(SUM($AW454:BN454)<0,0,IF(SUM($AX454:BN454)+BN454>$AW454,$AW454-SUM($AX454:BN454),BN454))","v":0},{"$f":"IF(SUM($AW454:BO454)<0,0,IF(SUM($AX454:BO454)+BO454>$AW454,$AW454-SUM($AX454:BO454),BO454))","v":0},{"$f":"IF(SUM($AW454:BP454)<0,0,IF(SUM($AX454:BP454)+BP454>$AW454,$AW454-SUM($AX454:BP454),BP454))","v":0},{"$f":"IF(SUM($AW454:BQ454)<0,0,IF(SUM($AX454:BQ454)+BQ454>$AW454,$AW454-SUM($AX454:BQ454),BQ454))","v":0},{"$f":"IF(SUM($AW454:BR454)<0,0,IF(SUM($AX454:BR454)+BR454>$AW454,$AW454-SUM($AX454:BR454),BR454))","v":0},{"$f":"IF(SUM($AW454:BS454)<0,0,IF(SUM($AX454:BS454)+BS454>$AW454,$AW454-SUM($AX454:BS454),BS454))","v":0},{"$f":"IF(SUM($AW454:BT454)<0,0,IF(SUM($AX454:BT454)+BT454>$AW454,$AW454-SUM($AX454:BT454),BT454))","v":0},{"$f":"IF(SUM($AW454:BU454)<0,0,IF(SUM($AX454:BU454)+BU454>$AW454,$AW454-SUM($AX454:BU454),BU454))","v":0},{"$f":"IF(SUM($AW454:BV454)<0,0,IF(SUM($AX454:BV454)+BV454>$AW454,$AW454-SUM($AX454:BV454),BV454))","v":0},{"$f":"IF(SUM($AW454:BW454)<0,0,IF(SUM($AX454:BW454)+BW454>$AW454,$AW454-SUM($AX454:BW454),BW454))","v":0},{"$f":"IF(SUM($AW454:BX454)<0,0,IF(SUM($AX454:BX454)+BX454>$AW454,$AW454-SUM($AX454:BX454),BX454))","v":0},{"$f":"IF(SUM($AW454:BY454)<0,0,IF(SUM($AX454:BY454)+BY454>$AW454,$AW454-SUM($AX454:BY454),BY454))","v":0},{"$f":"IF(SUM($AW454:BZ454)<0,0,IF(SUM($AX454:BZ454)+BZ454>$AW454,$AW454-SUM($AX454:BZ454),BZ454))","v":0},{"$f":"IF(SUM($AW454:CA454)<0,0,IF(SUM($AX454:CA454)+CA454>$AW454,$AW454-SUM($AX454:CA454),CA454))","v":0},{"$f":"IF(SUM($AW454:CB454)<0,0,IF(SUM($AX454:CB454)+CB454>$AW454,$AW454-SUM($AX454:CB454),CB454))","v":0},{"$f":"IF(SUM($AW454:CC454)<0,0,IF(SUM($AX454:CC454)+CC454>$AW454,$AW454-SUM($AX454:CC454),CC454))","v":0},{"$f":"IF(SUM($AW454:CD454)<0,0,IF(SUM($AX454:CD454)+CD454>$AW454,$AW454-SUM($AX454:CD454),CD454))","v":0},{"$f":"IF(SUM($AW454:CE454)<0,0,IF(SUM($AX454:CE454)+CE454>$AW454,$AW454-SUM($AX454:CE454),CE454))","v":0},{"$f":"IF(SUM($AW454:CF454)<0,0,IF(SUM($AX454:CF454)+CF454>$AW454,$AW454-SUM($AX454:CF454),CF454))","v":0},{"$f":"IF(SUM($AW454:CG454)<0,0,IF(SUM($AX454:CG454)+CG454>$AW454,$AW454-SUM($AX454:CG454),CG454))","v":0},{"$f":"IF(SUM($AW454:CH454)<0,0,IF(SUM($AX454:CH454)+CH454>$AW454,$AW454-SUM($AX454:CH454),CH454))","v":0},{"$f":"IF(SUM($AW454:CI454)<0,0,IF(SUM($AX454:CI454)+CI454>$AW454,$AW454-SUM($AX454:CI454),CI454))","v":0},{"$f":"IF(SUM($AW454:CJ454)<0,0,IF(SUM($AX454:CJ454)+CJ454>$AW454,$AW454-SUM($AX454:CJ454),CJ454))","v":0},{"$f":"IF(SUM($AW454:CK454)<0,0,IF(SUM($AX454:CK454)+CK454>$AW454,$AW454-SUM($AX454:CK454),CK454))","v":0},{"$f":"IF(SUM($AW454:CL454)<0,0,IF(SUM($AX454:CL454)+CL454>$AW454,$AW454-SUM($AX454:CL454),CL454))","v":0},{"$f":"IF(SUM($AW454:CM454)<0,0,IF(SUM($AX454:CM454)+CM454>$AW454,$AW454-SUM($AX454:CM454),CM454))","v":0},{"$f":"IF(SUM($AW454:CN454)<0,0,IF(SUM($AX454:CN454)+CN454>$AW454,$AW454-SUM($AX454:CN454),CN454))","v":0},{"$f":"IF(SUM($AW454:CO454)<0,0,IF(SUM($AX454:CO454)+CO454>$AW454,$AW454-SUM($AX454:CO454),CO454))","v":0},{"$f":"IF(SUM($AW454:CP454)<0,0,IF(SUM($AX454:CP454)+CP454>$AW454,$AW454-SUM($AX454:CP454),CP454))","v":0},{"$f":"IF(SUM($AW454:CQ454)<0,0,IF(SUM($AX454:CQ454)+CQ454>$AW454,$AW454-SUM($AX454:CQ454),CQ454))","v":0},{"$f":"IF(SUM($AW454:CR454)<0,0,IF(SUM($AX454:CR454)+CR454>$AW454,$AW454-SUM($AX454:CR454),CR454))","v":0},{"$f":"IF(SUM($AW454:CS454)<0,0,IF(SUM($AX454:CS454)+CS454>$AW454,$AW454-SUM($AX454:CS454),CS454))","v":0},{"$f":"IF(SUM($AW454:CT454)<0,0,IF(SUM($AX454:CT454)+CT454>$AW454,$AW454-SUM($AX454:CT454),CT454))","v":0},{"$f":"IF(SUM($AW454:CU454)<0,0,IF(SUM($AX454:CU454)+CU454>$AW454,$AW454-SUM($AX454:CU454),CU454))","v":0},{"$f":"IF(SUM($AW454:CV454)<0,0,IF(SUM($AX454:CV454)+CV454>$AW454,$AW454-SUM($AX454:CV454),CV454))","v":0},{"$f":"IF(SUM($AW454:CW454)<0,0,IF(SUM($AX454:CW454)+CW454>$AW454,$AW454-SUM($AX454:CW454),CW454))","v":0},{"$f":"IF(SUM($AW454:CX454)<0,0,IF(SUM($AX454:CX454)+CX454>$AW454,$AW454-SUM($AX454:CX454),CX454))","v":0},{"$f":"IF(SUM($AW454:CY454)<0,0,IF(SUM($AX454:CY454)+CY454>$AW454,$AW454-SUM($AX454:CY454),CY454))","v":0},{"$f":"IF(SUM($AW454:CZ454)<0,0,IF(SUM($AX454:CZ454)+CZ454>$AW454,$AW454-SUM($AX454:CZ454),CZ454))","v":0},{"$f":"IF(SUM($AW454:DA454)<0,0,IF(SUM($AX454:DA454)+DA454>$AW454,$AW454-SUM($AX454:DA454),DA454))","v":0},{"$f":"IF(SUM($AW454:DB454)<0,0,IF(SUM($AX454:DB454)+DB454>$AW454,$AW454-SUM($AX454:DB454),DB454))","v":0},{"$f":"IF(SUM($AW454:DC454)<0,0,IF(SUM($AX454:DC454)+DC454>$AW454,$AW454-SUM($AX454:DC454),DC454))","v":0},{"$f":"IF(SUM($AW454:DD454)<0,0,IF(SUM($AX454:DD454)+DD454>$AW454,$AW454-SUM($AX454:DD454),DD454))","v":0},{"$f":"IF(SUM($AW454:DE454)<0,0,IF(SUM($AX454:DE454)+DE454>$AW454,$AW454-SUM($AX454:DE454),DE454))","v":0},{"$f":"IF(SUM($AW454:DF454)<0,0,IF(SUM($AX454:DF454)+DF454>$AW454,$AW454-SUM($AX454:DF454),DF454))","v":0},{"$f":"IF(SUM($AW454:DG454)<0,0,IF(SUM($AX454:DG454)+DG454>$AW454,$AW454-SUM($AX454:DG454),DG454))","v":0},{"$f":"IF(SUM($AW454:DH454)<0,0,IF(SUM($AX454:DH454)+DH454>$AW454,$AW454-SUM($AX454:DH454),DH454))","v":0},{"$f":"IF(SUM($AW454:DI454)<0,0,IF(SUM($AX454:DI454)+DI454>$AW454,$AW454-SUM($AX454:DI454),DI454))","v":0},{"$f":"IF(SUM($AW454:DJ454)<0,0,IF(SUM($AX454:DJ454)+DJ454>$AW454,$AW454-SUM($AX454:DJ454),DJ454))","v":0},{"$f":"IF(SUM($AW454:DK454)<0,0,IF(SUM($AX454:DK454)+DK454>$AW454,$AW454-SUM($AX454:DK454),DK454))","v":0},{"$f":"IF(SUM($AW454:DL454)<0,0,IF(SUM($AX454:DL454)+DL454>$AW454,$AW454-SUM($AX454:DL454),DL454))","v":0},{"$f":"IF(SUM($AW454:DM454)<0,0,IF(SUM($AX454:DM454)+DM454>$AW454,$AW454-SUM($AX454:DM454),DM454))","v":0},{"$f":"IF(SUM($AW454:DN454)<0,0,IF(SUM($AX454:DN454)+DN454>$AW454,$AW454-SUM($AX454:DN454),DN454))","v":0},{"$f":"IF(SUM($AW454:DO454)<0,0,IF(SUM($AX454:DO454)+DO454>$AW454,$AW454-SUM($AX454:DO454),DO454))","v":0},{"$f":"IF(SUM($AW454:DP454)<0,0,IF(SUM($AX454:DP454)+DP454>$AW454,$AW454-SUM($AX454:DP454),DP454))","v":0},{"$f":"IF(SUM($AW454:DQ454)<0,0,IF(SUM($AX454:DQ454)+DQ454>$AW454,$AW454-SUM($AX454:DQ454),DQ454))","v":0},{"$f":"IF(SUM($AW454:DR454)<0,0,IF(SUM($AX454:DR454)+DR454>$AW454,$AW454-SUM($AX454:DR454),DR454))","v":0},{"$f":"IF(SUM($AW454:DS454)<0,0,IF(SUM($AX454:DS454)+DS454>$AW454,$AW454-SUM($AX454:DS454),DS454))","v":0},{"$f":"IF(SUM($AW454:DT454)<0,0,IF(SUM($AX454:DT454)+DT454>$AW454,$AW454-SUM($AX454:DT454),DT454))","v":0},{"$f":"IF(SUM($AW454:DU454)<0,0,IF(SUM($AX454:DU454)+DU454>$AW454,$AW454-SUM($AX454:DU454),DU454))","v":0},{"$f":"IF(SUM($AW454:DV454)<0,0,IF(SUM($AX454:DV454)+DV454>$AW454,$AW454-SUM($AX454:DV454),DV454))","v":0},{"$f":"IF(SUM($AW454:DW454)<0,0,IF(SUM($AX454:DW454)+DW454>$AW454,$AW454-SUM($AX454:DW454),DW454))","v":0},{"$f":"IF(SUM($AW454:DX454)<0,0,IF(SUM($AX454:DX454)+DX454>$AW454,$AW454-SUM($AX454:DX454),DX454))","v":0},{"$f":"IF(SUM($AW454:DY454)<0,0,IF(SUM($AX454:DY454)+DY454>$AW454,$AW454-SUM($AX454:DY454),DY454))","v":0},{"$f":"IF(SUM($AW454:DZ454)<0,0,IF(SUM($AX454:DZ454)+DZ454>$AW454,$AW454-SUM($AX454:DZ454),DZ454))","v":0},{"$f":"IF(SUM($AW454:EA454)<0,0,IF(SUM($AX454:EA454)+EA454>$AW454,$AW454-SUM($AX454:EA454),EA454))","v":0},{"$f":"IF(SUM($AW454:EB454)<0,0,IF(SUM($AX454:EB454)+EB454>$AW454,$AW454-SUM($AX454:EB454),EB454))","v":0},{"$f":"IF(SUM($AW454:EC454)<0,0,IF(SUM($AX454:EC454)+EC454>$AW454,$AW454-SUM($AX454:EC454),EC454))","v":0},{"$f":"IF(SUM($AW454:ED454)<0,0,IF(SUM($AX454:ED454)+ED454>$AW454,$AW454-SUM($AX454:ED454),ED454))","v":0},{"$f":"IF(SUM($AW454:EE454)<0,0,IF(SUM($AX454:EE454)+EE454>$AW454,$AW454-SUM($AX454:EE454),EE454))","v":0},{"$f":"IF(SUM($AW454:EF454)<0,0,IF(SUM($AX454:EF454)+EF454>$AW454,$AW454-SUM($AX454:EF454),EF454))","v":0},{"$f":"IF(SUM($AW454:EG454)<0,0,IF(SUM($AX454:EG454)+EG454>$AW454,$AW454-SUM($AX454:EG454),EG454))","v":0},{"$f":"IF(SUM($AW454:EH454)<0,0,IF(SUM($AX454:EH454)+EH454>$AW454,$AW454-SUM($AX454:EH454),EH454))","v":0},{"$f":"IF(SUM($AW454:EI454)<0,0,IF(SUM($AX454:EI454)+EI454>$AW454,$AW454-SUM($AX454:EI454),EI454))","v":0},{"$f":"IF(SUM($AW454:EJ454)<0,0,IF(SUM($AX454:EJ454)+EJ454>$AW454,$AW454-SUM($AX454:EJ454),EJ454))","v":0},{"$f":"IF(SUM($AW454:EK454)<0,0,IF(SUM($AX454:EK454)+EK454>$AW454,$AW454-SUM($AX454:EK454),EK454))","v":0},{"$f":"IF(SUM($AW454:EL454)<0,0,IF(SUM($AX454:EL454)+EL454>$AW454,$AW454-SUM($AX454:EL454),EL454))","v":0},{"$f":"IF(SUM($AW454:EM454)<0,0,IF(SUM($AX454:EM454)+EM454>$AW454,$AW454-SUM($AX454:EM454),EM454))","v":0},{"$f":"IF(SUM($AW454:EN454)<0,0,IF(SUM($AX454:EN454)+EN454>$AW454,$AW454-SUM($AX454:EN454),EN454))","v":0},{"$f":"IF(SUM($AW454:EO454)<0,0,IF(SUM($AX454:EO454)+EO454>$AW454,$AW454-SUM($AX454:EO454),EO454))","v":0},{"$f":"IF(SUM($AW454:EP454)<0,0,IF(SUM($AX454:EP454)+EP454>$AW454,$AW454-SUM($AX454:EP454),EP454))","v":0},{"$f":"IF(SUM($AW454:EQ454)<0,0,IF(SUM($AX454:EQ454)+EQ454>$AW454,$AW454-SUM($AX454:EQ454),EQ454))","v":0},{"$f":"IF(SUM($AW454:ER454)<0,0,IF(SUM($AX454:ER454)+ER454>$AW454,$AW454-SUM($AX454:ER454),ER454))","v":0},{"$f":"IF(SUM($AW454:ES454)<0,0,IF(SUM($AX454:ES454)+ES454>$AW454,$AW454-SUM($AX454:ES454),ES454))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AP455:AP455)+AP455>$AO25,$AO25-SUM($AP455:AP455),AP455)","v":0},{"$f":"IF(SUM($AP455:AQ455)+AQ455>$AO25,$AO25-SUM($AP455:AQ455),AQ455)","v":0},{"$f":"IF(SUM($AP455:AR455)+AR455>$AO25,$AO25-SUM($AP455:AR455),AR455)","v":0},{"$f":"IF(SUM($AP455:AS455)+AS455>$AO25,$AO25-SUM($AP455:AS455),AS455)","v":0},{"$f":"IF(SUM($AP455:AT455)+AT455>$AO25,$AO25-SUM($AP455:AT455),AT455)","v":0},{"$f":"IF(SUM($AP455:AU455)+AU455>$AO25,$AO25-SUM($AP455:AU455),AU455)","v":0},0,0,{"$f":"IF(SUM($AW455:AX455)<0,0,IF(SUM($AX455:AX455)+AX455>$AW455,$AW455-SUM($AX455:AX455),AX455))","v":0},{"$f":"IF(SUM($AW455:AY455)<0,0,IF(SUM($AX455:AY455)+AY455>$AW455,$AW455-SUM($AX455:AY455),AY455))","v":0},{"$f":"IF(SUM($AW455:AZ455)<0,0,IF(SUM($AX455:AZ455)+AZ455>$AW455,$AW455-SUM($AX455:AZ455),AZ455))","v":0},{"$f":"IF(SUM($AW455:BA455)<0,0,IF(SUM($AX455:BA455)+BA455>$AW455,$AW455-SUM($AX455:BA455),BA455))","v":0},{"$f":"IF(SUM($AW455:BB455)<0,0,IF(SUM($AX455:BB455)+BB455>$AW455,$AW455-SUM($AX455:BB455),BB455))","v":0},{"$f":"IF(SUM($AW455:BC455)<0,0,IF(SUM($AX455:BC455)+BC455>$AW455,$AW455-SUM($AX455:BC455),BC455))","v":0},{"$f":"IF(SUM($AW455:BD455)<0,0,IF(SUM($AX455:BD455)+BD455>$AW455,$AW455-SUM($AX455:BD455),BD455))","v":0},{"$f":"IF(SUM($AW455:BE455)<0,0,IF(SUM($AX455:BE455)+BE455>$AW455,$AW455-SUM($AX455:BE455),BE455))","v":0},{"$f":"IF(SUM($AW455:BF455)<0,0,IF(SUM($AX455:BF455)+BF455>$AW455,$AW455-SUM($AX455:BF455),BF455))","v":0},{"$f":"IF(SUM($AW455:BG455)<0,0,IF(SUM($AX455:BG455)+BG455>$AW455,$AW455-SUM($AX455:BG455),BG455))","v":0},{"$f":"IF(SUM($AW455:BH455)<0,0,IF(SUM($AX455:BH455)+BH455>$AW455,$AW455-SUM($AX455:BH455),BH455))","v":0},{"$f":"IF(SUM($AW455:BI455)<0,0,IF(SUM($AX455:BI455)+BI455>$AW455,$AW455-SUM($AX455:BI455),BI455))","v":0},{"$f":"IF(SUM($AW455:BJ455)<0,0,IF(SUM($AX455:BJ455)+BJ455>$AW455,$AW455-SUM($AX455:BJ455),BJ455))","v":0},{"$f":"IF(SUM($AW455:BK455)<0,0,IF(SUM($AX455:BK455)+BK455>$AW455,$AW455-SUM($AX455:BK455),BK455))","v":0},{"$f":"IF(SUM($AW455:BL455)<0,0,IF(SUM($AX455:BL455)+BL455>$AW455,$AW455-SUM($AX455:BL455),BL455))","v":0},{"$f":"IF(SUM($AW455:BM455)<0,0,IF(SUM($AX455:BM455)+BM455>$AW455,$AW455-SUM($AX455:BM455),BM455))","v":0},{"$f":"IF(SUM($AW455:BN455)<0,0,IF(SUM($AX455:BN455)+BN455>$AW455,$AW455-SUM($AX455:BN455),BN455))","v":0},{"$f":"IF(SUM($AW455:BO455)<0,0,IF(SUM($AX455:BO455)+BO455>$AW455,$AW455-SUM($AX455:BO455),BO455))","v":0},{"$f":"IF(SUM($AW455:BP455)<0,0,IF(SUM($AX455:BP455)+BP455>$AW455,$AW455-SUM($AX455:BP455),BP455))","v":0},{"$f":"IF(SUM($AW455:BQ455)<0,0,IF(SUM($AX455:BQ455)+BQ455>$AW455,$AW455-SUM($AX455:BQ455),BQ455))","v":0},{"$f":"IF(SUM($AW455:BR455)<0,0,IF(SUM($AX455:BR455)+BR455>$AW455,$AW455-SUM($AX455:BR455),BR455))","v":0},{"$f":"IF(SUM($AW455:BS455)<0,0,IF(SUM($AX455:BS455)+BS455>$AW455,$AW455-SUM($AX455:BS455),BS455))","v":0},{"$f":"IF(SUM($AW455:BT455)<0,0,IF(SUM($AX455:BT455)+BT455>$AW455,$AW455-SUM($AX455:BT455),BT455))","v":0},{"$f":"IF(SUM($AW455:BU455)<0,0,IF(SUM($AX455:BU455)+BU455>$AW455,$AW455-SUM($AX455:BU455),BU455))","v":0},{"$f":"IF(SUM($AW455:BV455)<0,0,IF(SUM($AX455:BV455)+BV455>$AW455,$AW455-SUM($AX455:BV455),BV455))","v":0},{"$f":"IF(SUM($AW455:BW455)<0,0,IF(SUM($AX455:BW455)+BW455>$AW455,$AW455-SUM($AX455:BW455),BW455))","v":0},{"$f":"IF(SUM($AW455:BX455)<0,0,IF(SUM($AX455:BX455)+BX455>$AW455,$AW455-SUM($AX455:BX455),BX455))","v":0},{"$f":"IF(SUM($AW455:BY455)<0,0,IF(SUM($AX455:BY455)+BY455>$AW455,$AW455-SUM($AX455:BY455),BY455))","v":0},{"$f":"IF(SUM($AW455:BZ455)<0,0,IF(SUM($AX455:BZ455)+BZ455>$AW455,$AW455-SUM($AX455:BZ455),BZ455))","v":0},{"$f":"IF(SUM($AW455:CA455)<0,0,IF(SUM($AX455:CA455)+CA455>$AW455,$AW455-SUM($AX455:CA455),CA455))","v":0},{"$f":"IF(SUM($AW455:CB455)<0,0,IF(SUM($AX455:CB455)+CB455>$AW455,$AW455-SUM($AX455:CB455),CB455))","v":0},{"$f":"IF(SUM($AW455:CC455)<0,0,IF(SUM($AX455:CC455)+CC455>$AW455,$AW455-SUM($AX455:CC455),CC455))","v":0},{"$f":"IF(SUM($AW455:CD455)<0,0,IF(SUM($AX455:CD455)+CD455>$AW455,$AW455-SUM($AX455:CD455),CD455))","v":0},{"$f":"IF(SUM($AW455:CE455)<0,0,IF(SUM($AX455:CE455)+CE455>$AW455,$AW455-SUM($AX455:CE455),CE455))","v":0},{"$f":"IF(SUM($AW455:CF455)<0,0,IF(SUM($AX455:CF455)+CF455>$AW455,$AW455-SUM($AX455:CF455),CF455))","v":0},{"$f":"IF(SUM($AW455:CG455)<0,0,IF(SUM($AX455:CG455)+CG455>$AW455,$AW455-SUM($AX455:CG455),CG455))","v":0},{"$f":"IF(SUM($AW455:CH455)<0,0,IF(SUM($AX455:CH455)+CH455>$AW455,$AW455-SUM($AX455:CH455),CH455))","v":0},{"$f":"IF(SUM($AW455:CI455)<0,0,IF(SUM($AX455:CI455)+CI455>$AW455,$AW455-SUM($AX455:CI455),CI455))","v":0},{"$f":"IF(SUM($AW455:CJ455)<0,0,IF(SUM($AX455:CJ455)+CJ455>$AW455,$AW455-SUM($AX455:CJ455),CJ455))","v":0},{"$f":"IF(SUM($AW455:CK455)<0,0,IF(SUM($AX455:CK455)+CK455>$AW455,$AW455-SUM($AX455:CK455),CK455))","v":0},{"$f":"IF(SUM($AW455:CL455)<0,0,IF(SUM($AX455:CL455)+CL455>$AW455,$AW455-SUM($AX455:CL455),CL455))","v":0},{"$f":"IF(SUM($AW455:CM455)<0,0,IF(SUM($AX455:CM455)+CM455>$AW455,$AW455-SUM($AX455:CM455),CM455))","v":0},{"$f":"IF(SUM($AW455:CN455)<0,0,IF(SUM($AX455:CN455)+CN455>$AW455,$AW455-SUM($AX455:CN455),CN455))","v":0},{"$f":"IF(SUM($AW455:CO455)<0,0,IF(SUM($AX455:CO455)+CO455>$AW455,$AW455-SUM($AX455:CO455),CO455))","v":0},{"$f":"IF(SUM($AW455:CP455)<0,0,IF(SUM($AX455:CP455)+CP455>$AW455,$AW455-SUM($AX455:CP455),CP455))","v":0},{"$f":"IF(SUM($AW455:CQ455)<0,0,IF(SUM($AX455:CQ455)+CQ455>$AW455,$AW455-SUM($AX455:CQ455),CQ455))","v":0},{"$f":"IF(SUM($AW455:CR455)<0,0,IF(SUM($AX455:CR455)+CR455>$AW455,$AW455-SUM($AX455:CR455),CR455))","v":0},{"$f":"IF(SUM($AW455:CS455)<0,0,IF(SUM($AX455:CS455)+CS455>$AW455,$AW455-SUM($AX455:CS455),CS455))","v":0},{"$f":"IF(SUM($AW455:CT455)<0,0,IF(SUM($AX455:CT455)+CT455>$AW455,$AW455-SUM($AX455:CT455),CT455))","v":0},{"$f":"IF(SUM($AW455:CU455)<0,0,IF(SUM($AX455:CU455)+CU455>$AW455,$AW455-SUM($AX455:CU455),CU455))","v":0},{"$f":"IF(SUM($AW455:CV455)<0,0,IF(SUM($AX455:CV455)+CV455>$AW455,$AW455-SUM($AX455:CV455),CV455))","v":0},{"$f":"IF(SUM($AW455:CW455)<0,0,IF(SUM($AX455:CW455)+CW455>$AW455,$AW455-SUM($AX455:CW455),CW455))","v":0},{"$f":"IF(SUM($AW455:CX455)<0,0,IF(SUM($AX455:CX455)+CX455>$AW455,$AW455-SUM($AX455:CX455),CX455))","v":0},{"$f":"IF(SUM($AW455:CY455)<0,0,IF(SUM($AX455:CY455)+CY455>$AW455,$AW455-SUM($AX455:CY455),CY455))","v":0},{"$f":"IF(SUM($AW455:CZ455)<0,0,IF(SUM($AX455:CZ455)+CZ455>$AW455,$AW455-SUM($AX455:CZ455),CZ455))","v":0},{"$f":"IF(SUM($AW455:DA455)<0,0,IF(SUM($AX455:DA455)+DA455>$AW455,$AW455-SUM($AX455:DA455),DA455))","v":0},{"$f":"IF(SUM($AW455:DB455)<0,0,IF(SUM($AX455:DB455)+DB455>$AW455,$AW455-SUM($AX455:DB455),DB455))","v":0},{"$f":"IF(SUM($AW455:DC455)<0,0,IF(SUM($AX455:DC455)+DC455>$AW455,$AW455-SUM($AX455:DC455),DC455))","v":0},{"$f":"IF(SUM($AW455:DD455)<0,0,IF(SUM($AX455:DD455)+DD455>$AW455,$AW455-SUM($AX455:DD455),DD455))","v":0},{"$f":"IF(SUM($AW455:DE455)<0,0,IF(SUM($AX455:DE455)+DE455>$AW455,$AW455-SUM($AX455:DE455),DE455))","v":0},{"$f":"IF(SUM($AW455:DF455)<0,0,IF(SUM($AX455:DF455)+DF455>$AW455,$AW455-SUM($AX455:DF455),DF455))","v":0},{"$f":"IF(SUM($AW455:DG455)<0,0,IF(SUM($AX455:DG455)+DG455>$AW455,$AW455-SUM($AX455:DG455),DG455))","v":0},{"$f":"IF(SUM($AW455:DH455)<0,0,IF(SUM($AX455:DH455)+DH455>$AW455,$AW455-SUM($AX455:DH455),DH455))","v":0},{"$f":"IF(SUM($AW455:DI455)<0,0,IF(SUM($AX455:DI455)+DI455>$AW455,$AW455-SUM($AX455:DI455),DI455))","v":0},{"$f":"IF(SUM($AW455:DJ455)<0,0,IF(SUM($AX455:DJ455)+DJ455>$AW455,$AW455-SUM($AX455:DJ455),DJ455))","v":0},{"$f":"IF(SUM($AW455:DK455)<0,0,IF(SUM($AX455:DK455)+DK455>$AW455,$AW455-SUM($AX455:DK455),DK455))","v":0},{"$f":"IF(SUM($AW455:DL455)<0,0,IF(SUM($AX455:DL455)+DL455>$AW455,$AW455-SUM($AX455:DL455),DL455))","v":0},{"$f":"IF(SUM($AW455:DM455)<0,0,IF(SUM($AX455:DM455)+DM455>$AW455,$AW455-SUM($AX455:DM455),DM455))","v":0},{"$f":"IF(SUM($AW455:DN455)<0,0,IF(SUM($AX455:DN455)+DN455>$AW455,$AW455-SUM($AX455:DN455),DN455))","v":0},{"$f":"IF(SUM($AW455:DO455)<0,0,IF(SUM($AX455:DO455)+DO455>$AW455,$AW455-SUM($AX455:DO455),DO455))","v":0},{"$f":"IF(SUM($AW455:DP455)<0,0,IF(SUM($AX455:DP455)+DP455>$AW455,$AW455-SUM($AX455:DP455),DP455))","v":0},{"$f":"IF(SUM($AW455:DQ455)<0,0,IF(SUM($AX455:DQ455)+DQ455>$AW455,$AW455-SUM($AX455:DQ455),DQ455))","v":0},{"$f":"IF(SUM($AW455:DR455)<0,0,IF(SUM($AX455:DR455)+DR455>$AW455,$AW455-SUM($AX455:DR455),DR455))","v":0},{"$f":"IF(SUM($AW455:DS455)<0,0,IF(SUM($AX455:DS455)+DS455>$AW455,$AW455-SUM($AX455:DS455),DS455))","v":0},{"$f":"IF(SUM($AW455:DT455)<0,0,IF(SUM($AX455:DT455)+DT455>$AW455,$AW455-SUM($AX455:DT455),DT455))","v":0},{"$f":"IF(SUM($AW455:DU455)<0,0,IF(SUM($AX455:DU455)+DU455>$AW455,$AW455-SUM($AX455:DU455),DU455))","v":0},{"$f":"IF(SUM($AW455:DV455)<0,0,IF(SUM($AX455:DV455)+DV455>$AW455,$AW455-SUM($AX455:DV455),DV455))","v":0},{"$f":"IF(SUM($AW455:DW455)<0,0,IF(SUM($AX455:DW455)+DW455>$AW455,$AW455-SUM($AX455:DW455),DW455))","v":0},{"$f":"IF(SUM($AW455:DX455)<0,0,IF(SUM($AX455:DX455)+DX455>$AW455,$AW455-SUM($AX455:DX455),DX455))","v":0},{"$f":"IF(SUM($AW455:DY455)<0,0,IF(SUM($AX455:DY455)+DY455>$AW455,$AW455-SUM($AX455:DY455),DY455))","v":0},{"$f":"IF(SUM($AW455:DZ455)<0,0,IF(SUM($AX455:DZ455)+DZ455>$AW455,$AW455-SUM($AX455:DZ455),DZ455))","v":0},{"$f":"IF(SUM($AW455:EA455)<0,0,IF(SUM($AX455:EA455)+EA455>$AW455,$AW455-SUM($AX455:EA455),EA455))","v":0},{"$f":"IF(SUM($AW455:EB455)<0,0,IF(SUM($AX455:EB455)+EB455>$AW455,$AW455-SUM($AX455:EB455),EB455))","v":0},{"$f":"IF(SUM($AW455:EC455)<0,0,IF(SUM($AX455:EC455)+EC455>$AW455,$AW455-SUM($AX455:EC455),EC455))","v":0},{"$f":"IF(SUM($AW455:ED455)<0,0,IF(SUM($AX455:ED455)+ED455>$AW455,$AW455-SUM($AX455:ED455),ED455))","v":0},{"$f":"IF(SUM($AW455:EE455)<0,0,IF(SUM($AX455:EE455)+EE455>$AW455,$AW455-SUM($AX455:EE455),EE455))","v":0},{"$f":"IF(SUM($AW455:EF455)<0,0,IF(SUM($AX455:EF455)+EF455>$AW455,$AW455-SUM($AX455:EF455),EF455))","v":0},{"$f":"IF(SUM($AW455:EG455)<0,0,IF(SUM($AX455:EG455)+EG455>$AW455,$AW455-SUM($AX455:EG455),EG455))","v":0},{"$f":"IF(SUM($AW455:EH455)<0,0,IF(SUM($AX455:EH455)+EH455>$AW455,$AW455-SUM($AX455:EH455),EH455))","v":0},{"$f":"IF(SUM($AW455:EI455)<0,0,IF(SUM($AX455:EI455)+EI455>$AW455,$AW455-SUM($AX455:EI455),EI455))","v":0},{"$f":"IF(SUM($AW455:EJ455)<0,0,IF(SUM($AX455:EJ455)+EJ455>$AW455,$AW455-SUM($AX455:EJ455),EJ455))","v":0},{"$f":"IF(SUM($AW455:EK455)<0,0,IF(SUM($AX455:EK455)+EK455>$AW455,$AW455-SUM($AX455:EK455),EK455))","v":0},{"$f":"IF(SUM($AW455:EL455)<0,0,IF(SUM($AX455:EL455)+EL455>$AW455,$AW455-SUM($AX455:EL455),EL455))","v":0},{"$f":"IF(SUM($AW455:EM455)<0,0,IF(SUM($AX455:EM455)+EM455>$AW455,$AW455-SUM($AX455:EM455),EM455))","v":0},{"$f":"IF(SUM($AW455:EN455)<0,0,IF(SUM($AX455:EN455)+EN455>$AW455,$AW455-SUM($AX455:EN455),EN455))","v":0},{"$f":"IF(SUM($AW455:EO455)<0,0,IF(SUM($AX455:EO455)+EO455>$AW455,$AW455-SUM($AX455:EO455),EO455))","v":0},{"$f":"IF(SUM($AW455:EP455)<0,0,IF(SUM($AX455:EP455)+EP455>$AW455,$AW455-SUM($AX455:EP455),EP455))","v":0},{"$f":"IF(SUM($AW455:EQ455)<0,0,IF(SUM($AX455:EQ455)+EQ455>$AW455,$AW455-SUM($AX455:EQ455),EQ455))","v":0},{"$f":"IF(SUM($AW455:ER455)<0,0,IF(SUM($AX455:ER455)+ER455>$AW455,$AW455-SUM($AX455:ER455),ER455))","v":0},{"$f":"IF(SUM($AW455:ES455)<0,0,IF(SUM($AX455:ES455)+ES455>$AW455,$AW455-SUM($AX455:ES455),ES455))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AP456:AP456)+AP456>$AO26,$AO26-SUM($AP456:AP456),AP456)","v":0},{"$f":"IF(SUM($AP456:AQ456)+AQ456>$AO26,$AO26-SUM($AP456:AQ456),AQ456)","v":0},{"$f":"IF(SUM($AP456:AR456)+AR456>$AO26,$AO26-SUM($AP456:AR456),AR456)","v":0},{"$f":"IF(SUM($AP456:AS456)+AS456>$AO26,$AO26-SUM($AP456:AS456),AS456)","v":0},{"$f":"IF(SUM($AP456:AT456)+AT456>$AO26,$AO26-SUM($AP456:AT456),AT456)","v":0},{"$f":"IF(SUM($AP456:AU456)+AU456>$AO26,$AO26-SUM($AP456:AU456),AU456)","v":0},0,0,{"$f":"IF(SUM($AW456:AX456)<0,0,IF(SUM($AX456:AX456)+AX456>$AW456,$AW456-SUM($AX456:AX456),AX456))","v":0},{"$f":"IF(SUM($AW456:AY456)<0,0,IF(SUM($AX456:AY456)+AY456>$AW456,$AW456-SUM($AX456:AY456),AY456))","v":0},{"$f":"IF(SUM($AW456:AZ456)<0,0,IF(SUM($AX456:AZ456)+AZ456>$AW456,$AW456-SUM($AX456:AZ456),AZ456))","v":0},{"$f":"IF(SUM($AW456:BA456)<0,0,IF(SUM($AX456:BA456)+BA456>$AW456,$AW456-SUM($AX456:BA456),BA456))","v":0},{"$f":"IF(SUM($AW456:BB456)<0,0,IF(SUM($AX456:BB456)+BB456>$AW456,$AW456-SUM($AX456:BB456),BB456))","v":0},{"$f":"IF(SUM($AW456:BC456)<0,0,IF(SUM($AX456:BC456)+BC456>$AW456,$AW456-SUM($AX456:BC456),BC456))","v":0},{"$f":"IF(SUM($AW456:BD456)<0,0,IF(SUM($AX456:BD456)+BD456>$AW456,$AW456-SUM($AX456:BD456),BD456))","v":0},{"$f":"IF(SUM($AW456:BE456)<0,0,IF(SUM($AX456:BE456)+BE456>$AW456,$AW456-SUM($AX456:BE456),BE456))","v":0},{"$f":"IF(SUM($AW456:BF456)<0,0,IF(SUM($AX456:BF456)+BF456>$AW456,$AW456-SUM($AX456:BF456),BF456))","v":0},{"$f":"IF(SUM($AW456:BG456)<0,0,IF(SUM($AX456:BG456)+BG456>$AW456,$AW456-SUM($AX456:BG456),BG456))","v":0},{"$f":"IF(SUM($AW456:BH456)<0,0,IF(SUM($AX456:BH456)+BH456>$AW456,$AW456-SUM($AX456:BH456),BH456))","v":0},{"$f":"IF(SUM($AW456:BI456)<0,0,IF(SUM($AX456:BI456)+BI456>$AW456,$AW456-SUM($AX456:BI456),BI456))","v":0},{"$f":"IF(SUM($AW456:BJ456)<0,0,IF(SUM($AX456:BJ456)+BJ456>$AW456,$AW456-SUM($AX456:BJ456),BJ456))","v":0},{"$f":"IF(SUM($AW456:BK456)<0,0,IF(SUM($AX456:BK456)+BK456>$AW456,$AW456-SUM($AX456:BK456),BK456))","v":0},{"$f":"IF(SUM($AW456:BL456)<0,0,IF(SUM($AX456:BL456)+BL456>$AW456,$AW456-SUM($AX456:BL456),BL456))","v":0},{"$f":"IF(SUM($AW456:BM456)<0,0,IF(SUM($AX456:BM456)+BM456>$AW456,$AW456-SUM($AX456:BM456),BM456))","v":0},{"$f":"IF(SUM($AW456:BN456)<0,0,IF(SUM($AX456:BN456)+BN456>$AW456,$AW456-SUM($AX456:BN456),BN456))","v":0},{"$f":"IF(SUM($AW456:BO456)<0,0,IF(SUM($AX456:BO456)+BO456>$AW456,$AW456-SUM($AX456:BO456),BO456))","v":0},{"$f":"IF(SUM($AW456:BP456)<0,0,IF(SUM($AX456:BP456)+BP456>$AW456,$AW456-SUM($AX456:BP456),BP456))","v":0},{"$f":"IF(SUM($AW456:BQ456)<0,0,IF(SUM($AX456:BQ456)+BQ456>$AW456,$AW456-SUM($AX456:BQ456),BQ456))","v":0},{"$f":"IF(SUM($AW456:BR456)<0,0,IF(SUM($AX456:BR456)+BR456>$AW456,$AW456-SUM($AX456:BR456),BR456))","v":0},{"$f":"IF(SUM($AW456:BS456)<0,0,IF(SUM($AX456:BS456)+BS456>$AW456,$AW456-SUM($AX456:BS456),BS456))","v":0},{"$f":"IF(SUM($AW456:BT456)<0,0,IF(SUM($AX456:BT456)+BT456>$AW456,$AW456-SUM($AX456:BT456),BT456))","v":0},{"$f":"IF(SUM($AW456:BU456)<0,0,IF(SUM($AX456:BU456)+BU456>$AW456,$AW456-SUM($AX456:BU456),BU456))","v":0},{"$f":"IF(SUM($AW456:BV456)<0,0,IF(SUM($AX456:BV456)+BV456>$AW456,$AW456-SUM($AX456:BV456),BV456))","v":0},{"$f":"IF(SUM($AW456:BW456)<0,0,IF(SUM($AX456:BW456)+BW456>$AW456,$AW456-SUM($AX456:BW456),BW456))","v":0},{"$f":"IF(SUM($AW456:BX456)<0,0,IF(SUM($AX456:BX456)+BX456>$AW456,$AW456-SUM($AX456:BX456),BX456))","v":0},{"$f":"IF(SUM($AW456:BY456)<0,0,IF(SUM($AX456:BY456)+BY456>$AW456,$AW456-SUM($AX456:BY456),BY456))","v":0},{"$f":"IF(SUM($AW456:BZ456)<0,0,IF(SUM($AX456:BZ456)+BZ456>$AW456,$AW456-SUM($AX456:BZ456),BZ456))","v":0},{"$f":"IF(SUM($AW456:CA456)<0,0,IF(SUM($AX456:CA456)+CA456>$AW456,$AW456-SUM($AX456:CA456),CA456))","v":0},{"$f":"IF(SUM($AW456:CB456)<0,0,IF(SUM($AX456:CB456)+CB456>$AW456,$AW456-SUM($AX456:CB456),CB456))","v":0},{"$f":"IF(SUM($AW456:CC456)<0,0,IF(SUM($AX456:CC456)+CC456>$AW456,$AW456-SUM($AX456:CC456),CC456))","v":0},{"$f":"IF(SUM($AW456:CD456)<0,0,IF(SUM($AX456:CD456)+CD456>$AW456,$AW456-SUM($AX456:CD456),CD456))","v":0},{"$f":"IF(SUM($AW456:CE456)<0,0,IF(SUM($AX456:CE456)+CE456>$AW456,$AW456-SUM($AX456:CE456),CE456))","v":0},{"$f":"IF(SUM($AW456:CF456)<0,0,IF(SUM($AX456:CF456)+CF456>$AW456,$AW456-SUM($AX456:CF456),CF456))","v":0},{"$f":"IF(SUM($AW456:CG456)<0,0,IF(SUM($AX456:CG456)+CG456>$AW456,$AW456-SUM($AX456:CG456),CG456))","v":0},{"$f":"IF(SUM($AW456:CH456)<0,0,IF(SUM($AX456:CH456)+CH456>$AW456,$AW456-SUM($AX456:CH456),CH456))","v":0},{"$f":"IF(SUM($AW456:CI456)<0,0,IF(SUM($AX456:CI456)+CI456>$AW456,$AW456-SUM($AX456:CI456),CI456))","v":0},{"$f":"IF(SUM($AW456:CJ456)<0,0,IF(SUM($AX456:CJ456)+CJ456>$AW456,$AW456-SUM($AX456:CJ456),CJ456))","v":0},{"$f":"IF(SUM($AW456:CK456)<0,0,IF(SUM($AX456:CK456)+CK456>$AW456,$AW456-SUM($AX456:CK456),CK456))","v":0},{"$f":"IF(SUM($AW456:CL456)<0,0,IF(SUM($AX456:CL456)+CL456>$AW456,$AW456-SUM($AX456:CL456),CL456))","v":0},{"$f":"IF(SUM($AW456:CM456)<0,0,IF(SUM($AX456:CM456)+CM456>$AW456,$AW456-SUM($AX456:CM456),CM456))","v":0},{"$f":"IF(SUM($AW456:CN456)<0,0,IF(SUM($AX456:CN456)+CN456>$AW456,$AW456-SUM($AX456:CN456),CN456))","v":0},{"$f":"IF(SUM($AW456:CO456)<0,0,IF(SUM($AX456:CO456)+CO456>$AW456,$AW456-SUM($AX456:CO456),CO456))","v":0},{"$f":"IF(SUM($AW456:CP456)<0,0,IF(SUM($AX456:CP456)+CP456>$AW456,$AW456-SUM($AX456:CP456),CP456))","v":0},{"$f":"IF(SUM($AW456:CQ456)<0,0,IF(SUM($AX456:CQ456)+CQ456>$AW456,$AW456-SUM($AX456:CQ456),CQ456))","v":0},{"$f":"IF(SUM($AW456:CR456)<0,0,IF(SUM($AX456:CR456)+CR456>$AW456,$AW456-SUM($AX456:CR456),CR456))","v":0},{"$f":"IF(SUM($AW456:CS456)<0,0,IF(SUM($AX456:CS456)+CS456>$AW456,$AW456-SUM($AX456:CS456),CS456))","v":0},{"$f":"IF(SUM($AW456:CT456)<0,0,IF(SUM($AX456:CT456)+CT456>$AW456,$AW456-SUM($AX456:CT456),CT456))","v":0},{"$f":"IF(SUM($AW456:CU456)<0,0,IF(SUM($AX456:CU456)+CU456>$AW456,$AW456-SUM($AX456:CU456),CU456))","v":0},{"$f":"IF(SUM($AW456:CV456)<0,0,IF(SUM($AX456:CV456)+CV456>$AW456,$AW456-SUM($AX456:CV456),CV456))","v":0},{"$f":"IF(SUM($AW456:CW456)<0,0,IF(SUM($AX456:CW456)+CW456>$AW456,$AW456-SUM($AX456:CW456),CW456))","v":0},{"$f":"IF(SUM($AW456:CX456)<0,0,IF(SUM($AX456:CX456)+CX456>$AW456,$AW456-SUM($AX456:CX456),CX456))","v":0},{"$f":"IF(SUM($AW456:CY456)<0,0,IF(SUM($AX456:CY456)+CY456>$AW456,$AW456-SUM($AX456:CY456),CY456))","v":0},{"$f":"IF(SUM($AW456:CZ456)<0,0,IF(SUM($AX456:CZ456)+CZ456>$AW456,$AW456-SUM($AX456:CZ456),CZ456))","v":0},{"$f":"IF(SUM($AW456:DA456)<0,0,IF(SUM($AX456:DA456)+DA456>$AW456,$AW456-SUM($AX456:DA456),DA456))","v":0},{"$f":"IF(SUM($AW456:DB456)<0,0,IF(SUM($AX456:DB456)+DB456>$AW456,$AW456-SUM($AX456:DB456),DB456))","v":0},{"$f":"IF(SUM($AW456:DC456)<0,0,IF(SUM($AX456:DC456)+DC456>$AW456,$AW456-SUM($AX456:DC456),DC456))","v":0},{"$f":"IF(SUM($AW456:DD456)<0,0,IF(SUM($AX456:DD456)+DD456>$AW456,$AW456-SUM($AX456:DD456),DD456))","v":0},{"$f":"IF(SUM($AW456:DE456)<0,0,IF(SUM($AX456:DE456)+DE456>$AW456,$AW456-SUM($AX456:DE456),DE456))","v":0},{"$f":"IF(SUM($AW456:DF456)<0,0,IF(SUM($AX456:DF456)+DF456>$AW456,$AW456-SUM($AX456:DF456),DF456))","v":0},{"$f":"IF(SUM($AW456:DG456)<0,0,IF(SUM($AX456:DG456)+DG456>$AW456,$AW456-SUM($AX456:DG456),DG456))","v":0},{"$f":"IF(SUM($AW456:DH456)<0,0,IF(SUM($AX456:DH456)+DH456>$AW456,$AW456-SUM($AX456:DH456),DH456))","v":0},{"$f":"IF(SUM($AW456:DI456)<0,0,IF(SUM($AX456:DI456)+DI456>$AW456,$AW456-SUM($AX456:DI456),DI456))","v":0},{"$f":"IF(SUM($AW456:DJ456)<0,0,IF(SUM($AX456:DJ456)+DJ456>$AW456,$AW456-SUM($AX456:DJ456),DJ456))","v":0},{"$f":"IF(SUM($AW456:DK456)<0,0,IF(SUM($AX456:DK456)+DK456>$AW456,$AW456-SUM($AX456:DK456),DK456))","v":0},{"$f":"IF(SUM($AW456:DL456)<0,0,IF(SUM($AX456:DL456)+DL456>$AW456,$AW456-SUM($AX456:DL456),DL456))","v":0},{"$f":"IF(SUM($AW456:DM456)<0,0,IF(SUM($AX456:DM456)+DM456>$AW456,$AW456-SUM($AX456:DM456),DM456))","v":0},{"$f":"IF(SUM($AW456:DN456)<0,0,IF(SUM($AX456:DN456)+DN456>$AW456,$AW456-SUM($AX456:DN456),DN456))","v":0},{"$f":"IF(SUM($AW456:DO456)<0,0,IF(SUM($AX456:DO456)+DO456>$AW456,$AW456-SUM($AX456:DO456),DO456))","v":0},{"$f":"IF(SUM($AW456:DP456)<0,0,IF(SUM($AX456:DP456)+DP456>$AW456,$AW456-SUM($AX456:DP456),DP456))","v":0},{"$f":"IF(SUM($AW456:DQ456)<0,0,IF(SUM($AX456:DQ456)+DQ456>$AW456,$AW456-SUM($AX456:DQ456),DQ456))","v":0},{"$f":"IF(SUM($AW456:DR456)<0,0,IF(SUM($AX456:DR456)+DR456>$AW456,$AW456-SUM($AX456:DR456),DR456))","v":0},{"$f":"IF(SUM($AW456:DS456)<0,0,IF(SUM($AX456:DS456)+DS456>$AW456,$AW456-SUM($AX456:DS456),DS456))","v":0},{"$f":"IF(SUM($AW456:DT456)<0,0,IF(SUM($AX456:DT456)+DT456>$AW456,$AW456-SUM($AX456:DT456),DT456))","v":0},{"$f":"IF(SUM($AW456:DU456)<0,0,IF(SUM($AX456:DU456)+DU456>$AW456,$AW456-SUM($AX456:DU456),DU456))","v":0},{"$f":"IF(SUM($AW456:DV456)<0,0,IF(SUM($AX456:DV456)+DV456>$AW456,$AW456-SUM($AX456:DV456),DV456))","v":0},{"$f":"IF(SUM($AW456:DW456)<0,0,IF(SUM($AX456:DW456)+DW456>$AW456,$AW456-SUM($AX456:DW456),DW456))","v":0},{"$f":"IF(SUM($AW456:DX456)<0,0,IF(SUM($AX456:DX456)+DX456>$AW456,$AW456-SUM($AX456:DX456),DX456))","v":0},{"$f":"IF(SUM($AW456:DY456)<0,0,IF(SUM($AX456:DY456)+DY456>$AW456,$AW456-SUM($AX456:DY456),DY456))","v":0},{"$f":"IF(SUM($AW456:DZ456)<0,0,IF(SUM($AX456:DZ456)+DZ456>$AW456,$AW456-SUM($AX456:DZ456),DZ456))","v":0},{"$f":"IF(SUM($AW456:EA456)<0,0,IF(SUM($AX456:EA456)+EA456>$AW456,$AW456-SUM($AX456:EA456),EA456))","v":0},{"$f":"IF(SUM($AW456:EB456)<0,0,IF(SUM($AX456:EB456)+EB456>$AW456,$AW456-SUM($AX456:EB456),EB456))","v":0},{"$f":"IF(SUM($AW456:EC456)<0,0,IF(SUM($AX456:EC456)+EC456>$AW456,$AW456-SUM($AX456:EC456),EC456))","v":0},{"$f":"IF(SUM($AW456:ED456)<0,0,IF(SUM($AX456:ED456)+ED456>$AW456,$AW456-SUM($AX456:ED456),ED456))","v":0},{"$f":"IF(SUM($AW456:EE456)<0,0,IF(SUM($AX456:EE456)+EE456>$AW456,$AW456-SUM($AX456:EE456),EE456))","v":0},{"$f":"IF(SUM($AW456:EF456)<0,0,IF(SUM($AX456:EF456)+EF456>$AW456,$AW456-SUM($AX456:EF456),EF456))","v":0},{"$f":"IF(SUM($AW456:EG456)<0,0,IF(SUM($AX456:EG456)+EG456>$AW456,$AW456-SUM($AX456:EG456),EG456))","v":0},{"$f":"IF(SUM($AW456:EH456)<0,0,IF(SUM($AX456:EH456)+EH456>$AW456,$AW456-SUM($AX456:EH456),EH456))","v":0},{"$f":"IF(SUM($AW456:EI456)<0,0,IF(SUM($AX456:EI456)+EI456>$AW456,$AW456-SUM($AX456:EI456),EI456))","v":0},{"$f":"IF(SUM($AW456:EJ456)<0,0,IF(SUM($AX456:EJ456)+EJ456>$AW456,$AW456-SUM($AX456:EJ456),EJ456))","v":0},{"$f":"IF(SUM($AW456:EK456)<0,0,IF(SUM($AX456:EK456)+EK456>$AW456,$AW456-SUM($AX456:EK456),EK456))","v":0},{"$f":"IF(SUM($AW456:EL456)<0,0,IF(SUM($AX456:EL456)+EL456>$AW456,$AW456-SUM($AX456:EL456),EL456))","v":0},{"$f":"IF(SUM($AW456:EM456)<0,0,IF(SUM($AX456:EM456)+EM456>$AW456,$AW456-SUM($AX456:EM456),EM456))","v":0},{"$f":"IF(SUM($AW456:EN456)<0,0,IF(SUM($AX456:EN456)+EN456>$AW456,$AW456-SUM($AX456:EN456),EN456))","v":0},{"$f":"IF(SUM($AW456:EO456)<0,0,IF(SUM($AX456:EO456)+EO456>$AW456,$AW456-SUM($AX456:EO456),EO456))","v":0},{"$f":"IF(SUM($AW456:EP456)<0,0,IF(SUM($AX456:EP456)+EP456>$AW456,$AW456-SUM($AX456:EP456),EP456))","v":0},{"$f":"IF(SUM($AW456:EQ456)<0,0,IF(SUM($AX456:EQ456)+EQ456>$AW456,$AW456-SUM($AX456:EQ456),EQ456))","v":0},{"$f":"IF(SUM($AW456:ER456)<0,0,IF(SUM($AX456:ER456)+ER456>$AW456,$AW456-SUM($AX456:ER456),ER456))","v":0},{"$f":"IF(SUM($AW456:ES456)<0,0,IF(SUM($AX456:ES456)+ES456>$AW456,$AW456-SUM($AX456:ES456),ES456))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AP457:AP457)+AP457>$AO27,$AO27-SUM($AP457:AP457),AP457)","v":0},{"$f":"IF(SUM($AP457:AQ457)+AQ457>$AO27,$AO27-SUM($AP457:AQ457),AQ457)","v":0},{"$f":"IF(SUM($AP457:AR457)+AR457>$AO27,$AO27-SUM($AP457:AR457),AR457)","v":0},{"$f":"IF(SUM($AP457:AS457)+AS457>$AO27,$AO27-SUM($AP457:AS457),AS457)","v":0},{"$f":"IF(SUM($AP457:AT457)+AT457>$AO27,$AO27-SUM($AP457:AT457),AT457)","v":0},{"$f":"IF(SUM($AP457:AU457)+AU457>$AO27,$AO27-SUM($AP457:AU457),AU457)","v":0},7.2682500000000004E-3,5.4854716981132074E-4,{"$f":"IF(SUM($AW457:AX457)<0,0,IF(SUM($AX457:AX457)+AX457>$AW457,$AW457-SUM($AX457:AX457),AX457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:AY457)<0,0,IF(SUM($AX457:AY457)+AY457>$AW457,$AW457-SUM($AX457:AY457),AY457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:AZ457)<0,0,IF(SUM($AX457:AZ457)+AZ457>$AW457,$AW457-SUM($AX457:AZ457),AZ457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BA457)<0,0,IF(SUM($AX457:BA457)+BA457>$AW457,$AW457-SUM($AX457:BA457),BA457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BB457)<0,0,IF(SUM($AX457:BB457)+BB457>$AW457,$AW457-SUM($AX457:BB457),BB457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BC457)<0,0,IF(SUM($AX457:BC457)+BC457>$AW457,$AW457-SUM($AX457:BC457),BC457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BD457)<0,0,IF(SUM($AX457:BD457)+BD457>$AW457,$AW457-SUM($AX457:BD457),BD457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BE457)<0,0,IF(SUM($AX457:BE457)+BE457>$AW457,$AW457-SUM($AX457:BE457),BE457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BF457)<0,0,IF(SUM($AX457:BF457)+BF457>$AW457,$AW457-SUM($AX457:BF457),BF457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BG457)<0,0,IF(SUM($AX457:BG457)+BG457>$AW457,$AW457-SUM($AX457:BG457),BG457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BH457)<0,0,IF(SUM($AX457:BH457)+BH457>$AW457,$AW457-SUM($AX457:BH457),BH457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BI457)<0,0,IF(SUM($AX457:BI457)+BI457>$AW457,$AW457-SUM($AX457:BI457),BI457))","v":5.4854716981132074E-4},{"$f":"IF(SUM($AW457:BJ457)<0,0,IF(SUM($AX457:BJ457)+BJ457>$AW457,$AW457-SUM($AX457:BJ457),BJ457))","v":1.3713679245282856E-4},{"$f":"IF(SUM($AW457:BK457)<0,0,IF(SUM($AX457:BK457)+BK457>$AW457,$AW457-SUM($AX457:BK457),BK457))","v":0},{"$f":"IF(SUM($AW457:BL457)<0,0,IF(SUM($AX457:BL457)+BL457>$AW457,$AW457-SUM($AX457:BL457),BL457))","v":0},{"$f":"IF(SUM($AW457:BM457)<0,0,IF(SUM($AX457:BM457)+BM457>$AW457,$AW457-SUM($AX457:BM457),BM457))","v":0},{"$f":"IF(SUM($AW457:BN457)<0,0,IF(SUM($AX457:BN457)+BN457>$AW457,$AW457-SUM($AX457:BN457),BN457))","v":0},{"$f":"IF(SUM($AW457:BO457)<0,0,IF(SUM($AX457:BO457)+BO457>$AW457,$AW457-SUM($AX457:BO457),BO457))","v":0},{"$f":"IF(SUM($AW457:BP457)<0,0,IF(SUM($AX457:BP457)+BP457>$AW457,$AW457-SUM($AX457:BP457),BP457))","v":0},{"$f":"IF(SUM($AW457:BQ457)<0,0,IF(SUM($AX457:BQ457)+BQ457>$AW457,$AW457-SUM($AX457:BQ457),BQ457))","v":0},{"$f":"IF(SUM($AW457:BR457)<0,0,IF(SUM($AX457:BR457)+BR457>$AW457,$AW457-SUM($AX457:BR457),BR457))","v":0},{"$f":"IF(SUM($AW457:BS457)<0,0,IF(SUM($AX457:BS457)+BS457>$AW457,$AW457-SUM($AX457:BS457),BS457))","v":0},{"$f":"IF(SUM($AW457:BT457)<0,0,IF(SUM($AX457:BT457)+BT457>$AW457,$AW457-SUM($AX457:BT457),BT457))","v":0},{"$f":"IF(SUM($AW457:BU457)<0,0,IF(SUM($AX457:BU457)+BU457>$AW457,$AW457-SUM($AX457:BU457),BU457))","v":0},{"$f":"IF(SUM($AW457:BV457)<0,0,IF(SUM($AX457:BV457)+BV457>$AW457,$AW457-SUM($AX457:BV457),BV457))","v":0},{"$f":"IF(SUM($AW457:BW457)<0,0,IF(SUM($AX457:BW457)+BW457>$AW457,$AW457-SUM($AX457:BW457),BW457))","v":0},{"$f":"IF(SUM($AW457:BX457)<0,0,IF(SUM($AX457:BX457)+BX457>$AW457,$AW457-SUM($AX457:BX457),BX457))","v":0},{"$f":"IF(SUM($AW457:BY457)<0,0,IF(SUM($AX457:BY457)+BY457>$AW457,$AW457-SUM($AX457:BY457),BY457))","v":0},{"$f":"IF(SUM($AW457:BZ457)<0,0,IF(SUM($AX457:BZ457)+BZ457>$AW457,$AW457-SUM($AX457:BZ457),BZ457))","v":0},{"$f":"IF(SUM($AW457:CA457)<0,0,IF(SUM($AX457:CA457)+CA457>$AW457,$AW457-SUM($AX457:CA457),CA457))","v":0},{"$f":"IF(SUM($AW457:CB457)<0,0,IF(SUM($AX457:CB457)+CB457>$AW457,$AW457-SUM($AX457:CB457),CB457))","v":0},{"$f":"IF(SUM($AW457:CC457)<0,0,IF(SUM($AX457:CC457)+CC457>$AW457,$AW457-SUM($AX457:CC457),CC457))","v":0},{"$f":"IF(SUM($AW457:CD457)<0,0,IF(SUM($AX457:CD457)+CD457>$AW457,$AW457-SUM($AX457:CD457),CD457))","v":0},{"$f":"IF(SUM($AW457:CE457)<0,0,IF(SUM($AX457:CE457)+CE457>$AW457,$AW457-SUM($AX457:CE457),CE457))","v":0},{"$f":"IF(SUM($AW457:CF457)<0,0,IF(SUM($AX457:CF457)+CF457>$AW457,$AW457-SUM($AX457:CF457),CF457))","v":0},{"$f":"IF(SUM($AW457:CG457)<0,0,IF(SUM($AX457:CG457)+CG457>$AW457,$AW457-SUM($AX457:CG457),CG457))","v":0},{"$f":"IF(SUM($AW457:CH457)<0,0,IF(SUM($AX457:CH457)+CH457>$AW457,$AW457-SUM($AX457:CH457),CH457))","v":0},{"$f":"IF(SUM($AW457:CI457)<0,0,IF(SUM($AX457:CI457)+CI457>$AW457,$AW457-SUM($AX457:CI457),CI457))","v":0},{"$f":"IF(SUM($AW457:CJ457)<0,0,IF(SUM($AX457:CJ457)+CJ457>$AW457,$AW457-SUM($AX457:CJ457),CJ457))","v":0},{"$f":"IF(SUM($AW457:CK457)<0,0,IF(SUM($AX457:CK457)+CK457>$AW457,$AW457-SUM($AX457:CK457),CK457))","v":0},{"$f":"IF(SUM($AW457:CL457)<0,0,IF(SUM($AX457:CL457)+CL457>$AW457,$AW457-SUM($AX457:CL457),CL457))","v":0},{"$f":"IF(SUM($AW457:CM457)<0,0,IF(SUM($AX457:CM457)+CM457>$AW457,$AW457-SUM($AX457:CM457),CM457))","v":0},{"$f":"IF(SUM($AW457:CN457)<0,0,IF(SUM($AX457:CN457)+CN457>$AW457,$AW457-SUM($AX457:CN457),CN457))","v":0},{"$f":"IF(SUM($AW457:CO457)<0,0,IF(SUM($AX457:CO457)+CO457>$AW457,$AW457-SUM($AX457:CO457),CO457))","v":0},{"$f":"IF(SUM($AW457:CP457)<0,0,IF(SUM($AX457:CP457)+CP457>$AW457,$AW457-SUM($AX457:CP457),CP457))","v":0},{"$f":"IF(SUM($AW457:CQ457)<0,0,IF(SUM($AX457:CQ457)+CQ457>$AW457,$AW457-SUM($AX457:CQ457),CQ457))","v":0},{"$f":"IF(SUM($AW457:CR457)<0,0,IF(SUM($AX457:CR457)+CR457>$AW457,$AW457-SUM($AX457:CR457),CR457))","v":0},{"$f":"IF(SUM($AW457:CS457)<0,0,IF(SUM($AX457:CS457)+CS457>$AW457,$AW457-SUM($AX457:CS457),CS457))","v":0},{"$f":"IF(SUM($AW457:CT457)<0,0,IF(SUM($AX457:CT457)+CT457>$AW457,$AW457-SUM($AX457:CT457),CT457))","v":0},{"$f":"IF(SUM($AW457:CU457)<0,0,IF(SUM($AX457:CU457)+CU457>$AW457,$AW457-SUM($AX457:CU457),CU457))","v":0},{"$f":"IF(SUM($AW457:CV457)<0,0,IF(SUM($AX457:CV457)+CV457>$AW457,$AW457-SUM($AX457:CV457),CV457))","v":0},{"$f":"IF(SUM($AW457:CW457)<0,0,IF(SUM($AX457:CW457)+CW457>$AW457,$AW457-SUM($AX457:CW457),CW457))","v":0},{"$f":"IF(SUM($AW457:CX457)<0,0,IF(SUM($AX457:CX457)+CX457>$AW457,$AW457-SUM($AX457:CX457),CX457))","v":0},{"$f":"IF(SUM($AW457:CY457)<0,0,IF(SUM($AX457:CY457)+CY457>$AW457,$AW457-SUM($AX457:CY457),CY457))","v":0},{"$f":"IF(SUM($AW457:CZ457)<0,0,IF(SUM($AX457:CZ457)+CZ457>$AW457,$AW457-SUM($AX457:CZ457),CZ457))","v":0},{"$f":"IF(SUM($AW457:DA457)<0,0,IF(SUM($AX457:DA457)+DA457>$AW457,$AW457-SUM($AX457:DA457),DA457))","v":0},{"$f":"IF(SUM($AW457:DB457)<0,0,IF(SUM($AX457:DB457)+DB457>$AW457,$AW457-SUM($AX457:DB457),DB457))","v":0},{"$f":"IF(SUM($AW457:DC457)<0,0,IF(SUM($AX457:DC457)+DC457>$AW457,$AW457-SUM($AX457:DC457),DC457))","v":0},{"$f":"IF(SUM($AW457:DD457)<0,0,IF(SUM($AX457:DD457)+DD457>$AW457,$AW457-SUM($AX457:DD457),DD457))","v":0},{"$f":"IF(SUM($AW457:DE457)<0,0,IF(SUM($AX457:DE457)+DE457>$AW457,$AW457-SUM($AX457:DE457),DE457))","v":0},{"$f":"IF(SUM($AW457:DF457)<0,0,IF(SUM($AX457:DF457)+DF457>$AW457,$AW457-SUM($AX457:DF457),DF457))","v":0},{"$f":"IF(SUM($AW457:DG457)<0,0,IF(SUM($AX457:DG457)+DG457>$AW457,$AW457-SUM($AX457:DG457),DG457))","v":0},{"$f":"IF(SUM($AW457:DH457)<0,0,IF(SUM($AX457:DH457)+DH457>$AW457,$AW457-SUM($AX457:DH457),DH457))","v":0},{"$f":"IF(SUM($AW457:DI457)<0,0,IF(SUM($AX457:DI457)+DI457>$AW457,$AW457-SUM($AX457:DI457),DI457))","v":0},{"$f":"IF(SUM($AW457:DJ457)<0,0,IF(SUM($AX457:DJ457)+DJ457>$AW457,$AW457-SUM($AX457:DJ457),DJ457))","v":0},{"$f":"IF(SUM($AW457:DK457)<0,0,IF(SUM($AX457:DK457)+DK457>$AW457,$AW457-SUM($AX457:DK457),DK457))","v":0},{"$f":"IF(SUM($AW457:DL457)<0,0,IF(SUM($AX457:DL457)+DL457>$AW457,$AW457-SUM($AX457:DL457),DL457))","v":0},{"$f":"IF(SUM($AW457:DM457)<0,0,IF(SUM($AX457:DM457)+DM457>$AW457,$AW457-SUM($AX457:DM457),DM457))","v":0},{"$f":"IF(SUM($AW457:DN457)<0,0,IF(SUM($AX457:DN457)+DN457>$AW457,$AW457-SUM($AX457:DN457),DN457))","v":0},{"$f":"IF(SUM($AW457:DO457)<0,0,IF(SUM($AX457:DO457)+DO457>$AW457,$AW457-SUM($AX457:DO457),DO457))","v":0},{"$f":"IF(SUM($AW457:DP457)<0,0,IF(SUM($AX457:DP457)+DP457>$AW457,$AW457-SUM($AX457:DP457),DP457))","v":0},{"$f":"IF(SUM($AW457:DQ457)<0,0,IF(SUM($AX457:DQ457)+DQ457>$AW457,$AW457-SUM($AX457:DQ457),DQ457))","v":0},{"$f":"IF(SUM($AW457:DR457)<0,0,IF(SUM($AX457:DR457)+DR457>$AW457,$AW457-SUM($AX457:DR457),DR457))","v":0},{"$f":"IF(SUM($AW457:DS457)<0,0,IF(SUM($AX457:DS457)+DS457>$AW457,$AW457-SUM($AX457:DS457),DS457))","v":0},{"$f":"IF(SUM($AW457:DT457)<0,0,IF(SUM($AX457:DT457)+DT457>$AW457,$AW457-SUM($AX457:DT457),DT457))","v":0},{"$f":"IF(SUM($AW457:DU457)<0,0,IF(SUM($AX457:DU457)+DU457>$AW457,$AW457-SUM($AX457:DU457),DU457))","v":0},{"$f":"IF(SUM($AW457:DV457)<0,0,IF(SUM($AX457:DV457)+DV457>$AW457,$AW457-SUM($AX457:DV457),DV457))","v":0},{"$f":"IF(SUM($AW457:DW457)<0,0,IF(SUM($AX457:DW457)+DW457>$AW457,$AW457-SUM($AX457:DW457),DW457))","v":0},{"$f":"IF(SUM($AW457:DX457)<0,0,IF(SUM($AX457:DX457)+DX457>$AW457,$AW457-SUM($AX457:DX457),DX457))","v":0},{"$f":"IF(SUM($AW457:DY457)<0,0,IF(SUM($AX457:DY457)+DY457>$AW457,$AW457-SUM($AX457:DY457),DY457))","v":0},{"$f":"IF(SUM($AW457:DZ457)<0,0,IF(SUM($AX457:DZ457)+DZ457>$AW457,$AW457-SUM($AX457:DZ457),DZ457))","v":0},{"$f":"IF(SUM($AW457:EA457)<0,0,IF(SUM($AX457:EA457)+EA457>$AW457,$AW457-SUM($AX457:EA457),EA457))","v":0},{"$f":"IF(SUM($AW457:EB457)<0,0,IF(SUM($AX457:EB457)+EB457>$AW457,$AW457-SUM($AX457:EB457),EB457))","v":0},{"$f":"IF(SUM($AW457:EC457)<0,0,IF(SUM($AX457:EC457)+EC457>$AW457,$AW457-SUM($AX457:EC457),EC457))","v":0},{"$f":"IF(SUM($AW457:ED457)<0,0,IF(SUM($AX457:ED457)+ED457>$AW457,$AW457-SUM($AX457:ED457),ED457))","v":0},{"$f":"IF(SUM($AW457:EE457)<0,0,IF(SUM($AX457:EE457)+EE457>$AW457,$AW457-SUM($AX457:EE457),EE457))","v":0},{"$f":"IF(SUM($AW457:EF457)<0,0,IF(SUM($AX457:EF457)+EF457>$AW457,$AW457-SUM($AX457:EF457),EF457))","v":0},{"$f":"IF(SUM($AW457:EG457)<0,0,IF(SUM($AX457:EG457)+EG457>$AW457,$AW457-SUM($AX457:EG457),EG457))","v":0},{"$f":"IF(SUM($AW457:EH457)<0,0,IF(SUM($AX457:EH457)+EH457>$AW457,$AW457-SUM($AX457:EH457),EH457))","v":0},{"$f":"IF(SUM($AW457:EI457)<0,0,IF(SUM($AX457:EI457)+EI457>$AW457,$AW457-SUM($AX457:EI457),EI457))","v":0},{"$f":"IF(SUM($AW457:EJ457)<0,0,IF(SUM($AX457:EJ457)+EJ457>$AW457,$AW457-SUM($AX457:EJ457),EJ457))","v":0},{"$f":"IF(SUM($AW457:EK457)<0,0,IF(SUM($AX457:EK457)+EK457>$AW457,$AW457-SUM($AX457:EK457),EK457))","v":0},{"$f":"IF(SUM($AW457:EL457)<0,0,IF(SUM($AX457:EL457)+EL457>$AW457,$AW457-SUM($AX457:EL457),EL457))","v":0},{"$f":"IF(SUM($AW457:EM457)<0,0,IF(SUM($AX457:EM457)+EM457>$AW457,$AW457-SUM($AX457:EM457),EM457))","v":0},{"$f":"IF(SUM($AW457:EN457)<0,0,IF(SUM($AX457:EN457)+EN457>$AW457,$AW457-SUM($AX457:EN457),EN457))","v":0},{"$f":"IF(SUM($AW457:EO457)<0,0,IF(SUM($AX457:EO457)+EO457>$AW457,$AW457-SUM($AX457:EO457),EO457))","v":0},{"$f":"IF(SUM($AW457:EP457)<0,0,IF(SUM($AX457:EP457)+EP457>$AW457,$AW457-SUM($AX457:EP457),EP457))","v":0},{"$f":"IF(SUM($AW457:EQ457)<0,0,IF(SUM($AX457:EQ457)+EQ457>$AW457,$AW457-SUM($AX457:EQ457),EQ457))","v":0},{"$f":"IF(SUM($AW457:ER457)<0,0,IF(SUM($AX457:ER457)+ER457>$AW457,$AW457-SUM($AX457:ER457),ER457))","v":0},{"$f":"IF(SUM($AW457:ES457)<0,0,IF(SUM($AX457:ES457)+ES457>$AW457,$AW457-SUM($AX457:ES457),ES457))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AP458:AP458)+AP458>$AO28,$AO28-SUM($AP458:AP458),AP458)","v":0},{"$f":"IF(SUM($AP458:AQ458)+AQ458>$AO28,$AO28-SUM($AP458:AQ458),AQ458)","v":0},{"$f":"IF(SUM($AP458:AR458)+AR458>$AO28,$AO28-SUM($AP458:AR458),AR458)","v":0},{"$f":"IF(SUM($AP458:AS458)+AS458>$AO28,$AO28-SUM($AP458:AS458),AS458)","v":0},{"$f":"IF(SUM($AP458:AT458)+AT458>$AO28,$AO28-SUM($AP458:AT458),AT458)","v":0},{"$f":"IF(SUM($AP458:AU458)+AU458>$AO28,$AO28-SUM($AP458:AU458),AU458)","v":0},0,0,{"$f":"IF(SUM($AW458:AX458)<0,0,IF(SUM($AX458:AX458)+AX458>$AW458,$AW458-SUM($AX458:AX458),AX458))","v":0},{"$f":"IF(SUM($AW458:AY458)<0,0,IF(SUM($AX458:AY458)+AY458>$AW458,$AW458-SUM($AX458:AY458),AY458))","v":0},{"$f":"IF(SUM($AW458:AZ458)<0,0,IF(SUM($AX458:AZ458)+AZ458>$AW458,$AW458-SUM($AX458:AZ458),AZ458))","v":0},{"$f":"IF(SUM($AW458:BA458)<0,0,IF(SUM($AX458:BA458)+BA458>$AW458,$AW458-SUM($AX458:BA458),BA458))","v":0},{"$f":"IF(SUM($AW458:BB458)<0,0,IF(SUM($AX458:BB458)+BB458>$AW458,$AW458-SUM($AX458:BB458),BB458))","v":0},{"$f":"IF(SUM($AW458:BC458)<0,0,IF(SUM($AX458:BC458)+BC458>$AW458,$AW458-SUM($AX458:BC458),BC458))","v":0},{"$f":"IF(SUM($AW458:BD458)<0,0,IF(SUM($AX458:BD458)+BD458>$AW458,$AW458-SUM($AX458:BD458),BD458))","v":0},{"$f":"IF(SUM($AW458:BE458)<0,0,IF(SUM($AX458:BE458)+BE458>$AW458,$AW458-SUM($AX458:BE458),BE458))","v":0},{"$f":"IF(SUM($AW458:BF458)<0,0,IF(SUM($AX458:BF458)+BF458>$AW458,$AW458-SUM($AX458:BF458),BF458))","v":0},{"$f":"IF(SUM($AW458:BG458)<0,0,IF(SUM($AX458:BG458)+BG458>$AW458,$AW458-SUM($AX458:BG458),BG458))","v":0},{"$f":"IF(SUM($AW458:BH458)<0,0,IF(SUM($AX458:BH458)+BH458>$AW458,$AW458-SUM($AX458:BH458),BH458))","v":0},{"$f":"IF(SUM($AW458:BI458)<0,0,IF(SUM($AX458:BI458)+BI458>$AW458,$AW458-SUM($AX458:BI458),BI458))","v":0},{"$f":"IF(SUM($AW458:BJ458)<0,0,IF(SUM($AX458:BJ458)+BJ458>$AW458,$AW458-SUM($AX458:BJ458),BJ458))","v":0},{"$f":"IF(SUM($AW458:BK458)<0,0,IF(SUM($AX458:BK458)+BK458>$AW458,$AW458-SUM($AX458:BK458),BK458))","v":0},{"$f":"IF(SUM($AW458:BL458)<0,0,IF(SUM($AX458:BL458)+BL458>$AW458,$AW458-SUM($AX458:BL458),BL458))","v":0},{"$f":"IF(SUM($AW458:BM458)<0,0,IF(SUM($AX458:BM458)+BM458>$AW458,$AW458-SUM($AX458:BM458),BM458))","v":0},{"$f":"IF(SUM($AW458:BN458)<0,0,IF(SUM($AX458:BN458)+BN458>$AW458,$AW458-SUM($AX458:BN458),BN458))","v":0},{"$f":"IF(SUM($AW458:BO458)<0,0,IF(SUM($AX458:BO458)+BO458>$AW458,$AW458-SUM($AX458:BO458),BO458))","v":0},{"$f":"IF(SUM($AW458:BP458)<0,0,IF(SUM($AX458:BP458)+BP458>$AW458,$AW458-SUM($AX458:BP458),BP458))","v":0},{"$f":"IF(SUM($AW458:BQ458)<0,0,IF(SUM($AX458:BQ458)+BQ458>$AW458,$AW458-SUM($AX458:BQ458),BQ458))","v":0},{"$f":"IF(SUM($AW458:BR458)<0,0,IF(SUM($AX458:BR458)+BR458>$AW458,$AW458-SUM($AX458:BR458),BR458))","v":0},{"$f":"IF(SUM($AW458:BS458)<0,0,IF(SUM($AX458:BS458)+BS458>$AW458,$AW458-SUM($AX458:BS458),BS458))","v":0},{"$f":"IF(SUM($AW458:BT458)<0,0,IF(SUM($AX458:BT458)+BT458>$AW458,$AW458-SUM($AX458:BT458),BT458))","v":0},{"$f":"IF(SUM($AW458:BU458)<0,0,IF(SUM($AX458:BU458)+BU458>$AW458,$AW458-SUM($AX458:BU458),BU458))","v":0},{"$f":"IF(SUM($AW458:BV458)<0,0,IF(SUM($AX458:BV458)+BV458>$AW458,$AW458-SUM($AX458:BV458),BV458))","v":0},{"$f":"IF(SUM($AW458:BW458)<0,0,IF(SUM($AX458:BW458)+BW458>$AW458,$AW458-SUM($AX458:BW458),BW458))","v":0},{"$f":"IF(SUM($AW458:BX458)<0,0,IF(SUM($AX458:BX458)+BX458>$AW458,$AW458-SUM($AX458:BX458),BX458))","v":0},{"$f":"IF(SUM($AW458:BY458)<0,0,IF(SUM($AX458:BY458)+BY458>$AW458,$AW458-SUM($AX458:BY458),BY458))","v":0},{"$f":"IF(SUM($AW458:BZ458)<0,0,IF(SUM($AX458:BZ458)+BZ458>$AW458,$AW458-SUM($AX458:BZ458),BZ458))","v":0},{"$f":"IF(SUM($AW458:CA458)<0,0,IF(SUM($AX458:CA458)+CA458>$AW458,$AW458-SUM($AX458:CA458),CA458))","v":0},{"$f":"IF(SUM($AW458:CB458)<0,0,IF(SUM($AX458:CB458)+CB458>$AW458,$AW458-SUM($AX458:CB458),CB458))","v":0},{"$f":"IF(SUM($AW458:CC458)<0,0,IF(SUM($AX458:CC458)+CC458>$AW458,$AW458-SUM($AX458:CC458),CC458))","v":0},{"$f":"IF(SUM($AW458:CD458)<0,0,IF(SUM($AX458:CD458)+CD458>$AW458,$AW458-SUM($AX458:CD458),CD458))","v":0},{"$f":"IF(SUM($AW458:CE458)<0,0,IF(SUM($AX458:CE458)+CE458>$AW458,$AW458-SUM($AX458:CE458),CE458))","v":0},{"$f":"IF(SUM($AW458:CF458)<0,0,IF(SUM($AX458:CF458)+CF458>$AW458,$AW458-SUM($AX458:CF458),CF458))","v":0},{"$f":"IF(SUM($AW458:CG458)<0,0,IF(SUM($AX458:CG458)+CG458>$AW458,$AW458-SUM($AX458:CG458),CG458))","v":0},{"$f":"IF(SUM($AW458:CH458)<0,0,IF(SUM($AX458:CH458)+CH458>$AW458,$AW458-SUM($AX458:CH458),CH458))","v":0},{"$f":"IF(SUM($AW458:CI458)<0,0,IF(SUM($AX458:CI458)+CI458>$AW458,$AW458-SUM($AX458:CI458),CI458))","v":0},{"$f":"IF(SUM($AW458:CJ458)<0,0,IF(SUM($AX458:CJ458)+CJ458>$AW458,$AW458-SUM($AX458:CJ458),CJ458))","v":0},{"$f":"IF(SUM($AW458:CK458)<0,0,IF(SUM($AX458:CK458)+CK458>$AW458,$AW458-SUM($AX458:CK458),CK458))","v":0},{"$f":"IF(SUM($AW458:CL458)<0,0,IF(SUM($AX458:CL458)+CL458>$AW458,$AW458-SUM($AX458:CL458),CL458))","v":0},{"$f":"IF(SUM($AW458:CM458)<0,0,IF(SUM($AX458:CM458)+CM458>$AW458,$AW458-SUM($AX458:CM458),CM458))","v":0},{"$f":"IF(SUM($AW458:CN458)<0,0,IF(SUM($AX458:CN458)+CN458>$AW458,$AW458-SUM($AX458:CN458),CN458))","v":0},{"$f":"IF(SUM($AW458:CO458)<0,0,IF(SUM($AX458:CO458)+CO458>$AW458,$AW458-SUM($AX458:CO458),CO458))","v":0},{"$f":"IF(SUM($AW458:CP458)<0,0,IF(SUM($AX458:CP458)+CP458>$AW458,$AW458-SUM($AX458:CP458),CP458))","v":0},{"$f":"IF(SUM($AW458:CQ458)<0,0,IF(SUM($AX458:CQ458)+CQ458>$AW458,$AW458-SUM($AX458:CQ458),CQ458))","v":0},{"$f":"IF(SUM($AW458:CR458)<0,0,IF(SUM($AX458:CR458)+CR458>$AW458,$AW458-SUM($AX458:CR458),CR458))","v":0},{"$f":"IF(SUM($AW458:CS458)<0,0,IF(SUM($AX458:CS458)+CS458>$AW458,$AW458-SUM($AX458:CS458),CS458))","v":0},{"$f":"IF(SUM($AW458:CT458)<0,0,IF(SUM($AX458:CT458)+CT458>$AW458,$AW458-SUM($AX458:CT458),CT458))","v":0},{"$f":"IF(SUM($AW458:CU458)<0,0,IF(SUM($AX458:CU458)+CU458>$AW458,$AW458-SUM($AX458:CU458),CU458))","v":0},{"$f":"IF(SUM($AW458:CV458)<0,0,IF(SUM($AX458:CV458)+CV458>$AW458,$AW458-SUM($AX458:CV458),CV458))","v":0},{"$f":"IF(SUM($AW458:CW458)<0,0,IF(SUM($AX458:CW458)+CW458>$AW458,$AW458-SUM($AX458:CW458),CW458))","v":0},{"$f":"IF(SUM($AW458:CX458)<0,0,IF(SUM($AX458:CX458)+CX458>$AW458,$AW458-SUM($AX458:CX458),CX458))","v":0},{"$f":"IF(SUM($AW458:CY458)<0,0,IF(SUM($AX458:CY458)+CY458>$AW458,$AW458-SUM($AX458:CY458),CY458))","v":0},{"$f":"IF(SUM($AW458:CZ458)<0,0,IF(SUM($AX458:CZ458)+CZ458>$AW458,$AW458-SUM($AX458:CZ458),CZ458))","v":0},{"$f":"IF(SUM($AW458:DA458)<0,0,IF(SUM($AX458:DA458)+DA458>$AW458,$AW458-SUM($AX458:DA458),DA458))","v":0},{"$f":"IF(SUM($AW458:DB458)<0,0,IF(SUM($AX458:DB458)+DB458>$AW458,$AW458-SUM($AX458:DB458),DB458))","v":0},{"$f":"IF(SUM($AW458:DC458)<0,0,IF(SUM($AX458:DC458)+DC458>$AW458,$AW458-SUM($AX458:DC458),DC458))","v":0},{"$f":"IF(SUM($AW458:DD458)<0,0,IF(SUM($AX458:DD458)+DD458>$AW458,$AW458-SUM($AX458:DD458),DD458))","v":0},{"$f":"IF(SUM($AW458:DE458)<0,0,IF(SUM($AX458:DE458)+DE458>$AW458,$AW458-SUM($AX458:DE458),DE458))","v":0},{"$f":"IF(SUM($AW458:DF458)<0,0,IF(SUM($AX458:DF458)+DF458>$AW458,$AW458-SUM($AX458:DF458),DF458))","v":0},{"$f":"IF(SUM($AW458:DG458)<0,0,IF(SUM($AX458:DG458)+DG458>$AW458,$AW458-SUM($AX458:DG458),DG458))","v":0},{"$f":"IF(SUM($AW458:DH458)<0,0,IF(SUM($AX458:DH458)+DH458>$AW458,$AW458-SUM($AX458:DH458),DH458))","v":0},{"$f":"IF(SUM($AW458:DI458)<0,0,IF(SUM($AX458:DI458)+DI458>$AW458,$AW458-SUM($AX458:DI458),DI458))","v":0},{"$f":"IF(SUM($AW458:DJ458)<0,0,IF(SUM($AX458:DJ458)+DJ458>$AW458,$AW458-SUM($AX458:DJ458),DJ458))","v":0},{"$f":"IF(SUM($AW458:DK458)<0,0,IF(SUM($AX458:DK458)+DK458>$AW458,$AW458-SUM($AX458:DK458),DK458))","v":0},{"$f":"IF(SUM($AW458:DL458)<0,0,IF(SUM($AX458:DL458)+DL458>$AW458,$AW458-SUM($AX458:DL458),DL458))","v":0},{"$f":"IF(SUM($AW458:DM458)<0,0,IF(SUM($AX458:DM458)+DM458>$AW458,$AW458-SUM($AX458:DM458),DM458))","v":0},{"$f":"IF(SUM($AW458:DN458)<0,0,IF(SUM($AX458:DN458)+DN458>$AW458,$AW458-SUM($AX458:DN458),DN458))","v":0},{"$f":"IF(SUM($AW458:DO458)<0,0,IF(SUM($AX458:DO458)+DO458>$AW458,$AW458-SUM($AX458:DO458),DO458))","v":0},{"$f":"IF(SUM($AW458:DP458)<0,0,IF(SUM($AX458:DP458)+DP458>$AW458,$AW458-SUM($AX458:DP458),DP458))","v":0},{"$f":"IF(SUM($AW458:DQ458)<0,0,IF(SUM($AX458:DQ458)+DQ458>$AW458,$AW458-SUM($AX458:DQ458),DQ458))","v":0},{"$f":"IF(SUM($AW458:DR458)<0,0,IF(SUM($AX458:DR458)+DR458>$AW458,$AW458-SUM($AX458:DR458),DR458))","v":0},{"$f":"IF(SUM($AW458:DS458)<0,0,IF(SUM($AX458:DS458)+DS458>$AW458,$AW458-SUM($AX458:DS458),DS458))","v":0},{"$f":"IF(SUM($AW458:DT458)<0,0,IF(SUM($AX458:DT458)+DT458>$AW458,$AW458-SUM($AX458:DT458),DT458))","v":0},{"$f":"IF(SUM($AW458:DU458)<0,0,IF(SUM($AX458:DU458)+DU458>$AW458,$AW458-SUM($AX458:DU458),DU458))","v":0},{"$f":"IF(SUM($AW458:DV458)<0,0,IF(SUM($AX458:DV458)+DV458>$AW458,$AW458-SUM($AX458:DV458),DV458))","v":0},{"$f":"IF(SUM($AW458:DW458)<0,0,IF(SUM($AX458:DW458)+DW458>$AW458,$AW458-SUM($AX458:DW458),DW458))","v":0},{"$f":"IF(SUM($AW458:DX458)<0,0,IF(SUM($AX458:DX458)+DX458>$AW458,$AW458-SUM($AX458:DX458),DX458))","v":0},{"$f":"IF(SUM($AW458:DY458)<0,0,IF(SUM($AX458:DY458)+DY458>$AW458,$AW458-SUM($AX458:DY458),DY458))","v":0},{"$f":"IF(SUM($AW458:DZ458)<0,0,IF(SUM($AX458:DZ458)+DZ458>$AW458,$AW458-SUM($AX458:DZ458),DZ458))","v":0},{"$f":"IF(SUM($AW458:EA458)<0,0,IF(SUM($AX458:EA458)+EA458>$AW458,$AW458-SUM($AX458:EA458),EA458))","v":0},{"$f":"IF(SUM($AW458:EB458)<0,0,IF(SUM($AX458:EB458)+EB458>$AW458,$AW458-SUM($AX458:EB458),EB458))","v":0},{"$f":"IF(SUM($AW458:EC458)<0,0,IF(SUM($AX458:EC458)+EC458>$AW458,$AW458-SUM($AX458:EC458),EC458))","v":0},{"$f":"IF(SUM($AW458:ED458)<0,0,IF(SUM($AX458:ED458)+ED458>$AW458,$AW458-SUM($AX458:ED458),ED458))","v":0},{"$f":"IF(SUM($AW458:EE458)<0,0,IF(SUM($AX458:EE458)+EE458>$AW458,$AW458-SUM($AX458:EE458),EE458))","v":0},{"$f":"IF(SUM($AW458:EF458)<0,0,IF(SUM($AX458:EF458)+EF458>$AW458,$AW458-SUM($AX458:EF458),EF458))","v":0},{"$f":"IF(SUM($AW458:EG458)<0,0,IF(SUM($AX458:EG458)+EG458>$AW458,$AW458-SUM($AX458:EG458),EG458))","v":0},{"$f":"IF(SUM($AW458:EH458)<0,0,IF(SUM($AX458:EH458)+EH458>$AW458,$AW458-SUM($AX458:EH458),EH458))","v":0},{"$f":"IF(SUM($AW458:EI458)<0,0,IF(SUM($AX458:EI458)+EI458>$AW458,$AW458-SUM($AX458:EI458),EI458))","v":0},{"$f":"IF(SUM($AW458:EJ458)<0,0,IF(SUM($AX458:EJ458)+EJ458>$AW458,$AW458-SUM($AX458:EJ458),EJ458))","v":0},{"$f":"IF(SUM($AW458:EK458)<0,0,IF(SUM($AX458:EK458)+EK458>$AW458,$AW458-SUM($AX458:EK458),EK458))","v":0},{"$f":"IF(SUM($AW458:EL458)<0,0,IF(SUM($AX458:EL458)+EL458>$AW458,$AW458-SUM($AX458:EL458),EL458))","v":0},{"$f":"IF(SUM($AW458:EM458)<0,0,IF(SUM($AX458:EM458)+EM458>$AW458,$AW458-SUM($AX458:EM458),EM458))","v":0},{"$f":"IF(SUM($AW458:EN458)<0,0,IF(SUM($AX458:EN458)+EN458>$AW458,$AW458-SUM($AX458:EN458),EN458))","v":0},{"$f":"IF(SUM($AW458:EO458)<0,0,IF(SUM($AX458:EO458)+EO458>$AW458,$AW458-SUM($AX458:EO458),EO458))","v":0},{"$f":"IF(SUM($AW458:EP458)<0,0,IF(SUM($AX458:EP458)+EP458>$AW458,$AW458-SUM($AX458:EP458),EP458))","v":0},{"$f":"IF(SUM($AW458:EQ458)<0,0,IF(SUM($AX458:EQ458)+EQ458>$AW458,$AW458-SUM($AX458:EQ458),EQ458))","v":0},{"$f":"IF(SUM($AW458:ER458)<0,0,IF(SUM($AX458:ER458)+ER458>$AW458,$AW458-SUM($AX458:ER458),ER458))","v":0},{"$f":"IF(SUM($AW458:ES458)<0,0,IF(SUM($AX458:ES458)+ES458>$AW458,$AW458-SUM($AX458:ES458),ES458))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AP459:AP459)+AP459>$AO29,$AO29-SUM($AP459:AP459),AP459)","v":0},{"$f":"IF(SUM($AP459:AQ459)+AQ459>$AO29,$AO29-SUM($AP459:AQ459),AQ459)","v":0},{"$f":"IF(SUM($AP459:AR459)+AR459>$AO29,$AO29-SUM($AP459:AR459),AR459)","v":0},{"$f":"IF(SUM($AP459:AS459)+AS459>$AO29,$AO29-SUM($AP459:AS459),AS459)","v":0},{"$f":"IF(SUM($AP459:AT459)+AT459>$AO29,$AO29-SUM($AP459:AT459),AT459)","v":0},{"$f":"IF(SUM($AP459:AU459)+AU459>$AO29,$AO29-SUM($AP459:AU459),AU459)","v":0},0,0,{"$f":"IF(SUM($AW459:AX459)<0,0,IF(SUM($AX459:AX459)+AX459>$AW459,$AW459-SUM($AX459:AX459),AX459))","v":0},{"$f":"IF(SUM($AW459:AY459)<0,0,IF(SUM($AX459:AY459)+AY459>$AW459,$AW459-SUM($AX459:AY459),AY459))","v":0},{"$f":"IF(SUM($AW459:AZ459)<0,0,IF(SUM($AX459:AZ459)+AZ459>$AW459,$AW459-SUM($AX459:AZ459),AZ459))","v":0},{"$f":"IF(SUM($AW459:BA459)<0,0,IF(SUM($AX459:BA459)+BA459>$AW459,$AW459-SUM($AX459:BA459),BA459))","v":0},{"$f":"IF(SUM($AW459:BB459)<0,0,IF(SUM($AX459:BB459)+BB459>$AW459,$AW459-SUM($AX459:BB459),BB459))","v":0},{"$f":"IF(SUM($AW459:BC459)<0,0,IF(SUM($AX459:BC459)+BC459>$AW459,$AW459-SUM($AX459:BC459),BC459))","v":0},{"$f":"IF(SUM($AW459:BD459)<0,0,IF(SUM($AX459:BD459)+BD459>$AW459,$AW459-SUM($AX459:BD459),BD459))","v":0},{"$f":"IF(SUM($AW459:BE459)<0,0,IF(SUM($AX459:BE459)+BE459>$AW459,$AW459-SUM($AX459:BE459),BE459))","v":0},{"$f":"IF(SUM($AW459:BF459)<0,0,IF(SUM($AX459:BF459)+BF459>$AW459,$AW459-SUM($AX459:BF459),BF459))","v":0},{"$f":"IF(SUM($AW459:BG459)<0,0,IF(SUM($AX459:BG459)+BG459>$AW459,$AW459-SUM($AX459:BG459),BG459))","v":0},{"$f":"IF(SUM($AW459:BH459)<0,0,IF(SUM($AX459:BH459)+BH459>$AW459,$AW459-SUM($AX459:BH459),BH459))","v":0},{"$f":"IF(SUM($AW459:BI459)<0,0,IF(SUM($AX459:BI459)+BI459>$AW459,$AW459-SUM($AX459:BI459),BI459))","v":0},{"$f":"IF(SUM($AW459:BJ459)<0,0,IF(SUM($AX459:BJ459)+BJ459>$AW459,$AW459-SUM($AX459:BJ459),BJ459))","v":0},{"$f":"IF(SUM($AW459:BK459)<0,0,IF(SUM($AX459:BK459)+BK459>$AW459,$AW459-SUM($AX459:BK459),BK459))","v":0},{"$f":"IF(SUM($AW459:BL459)<0,0,IF(SUM($AX459:BL459)+BL459>$AW459,$AW459-SUM($AX459:BL459),BL459))","v":0},{"$f":"IF(SUM($AW459:BM459)<0,0,IF(SUM($AX459:BM459)+BM459>$AW459,$AW459-SUM($AX459:BM459),BM459))","v":0},{"$f":"IF(SUM($AW459:BN459)<0,0,IF(SUM($AX459:BN459)+BN459>$AW459,$AW459-SUM($AX459:BN459),BN459))","v":0},{"$f":"IF(SUM($AW459:BO459)<0,0,IF(SUM($AX459:BO459)+BO459>$AW459,$AW459-SUM($AX459:BO459),BO459))","v":0},{"$f":"IF(SUM($AW459:BP459)<0,0,IF(SUM($AX459:BP459)+BP459>$AW459,$AW459-SUM($AX459:BP459),BP459))","v":0},{"$f":"IF(SUM($AW459:BQ459)<0,0,IF(SUM($AX459:BQ459)+BQ459>$AW459,$AW459-SUM($AX459:BQ459),BQ459))","v":0},{"$f":"IF(SUM($AW459:BR459)<0,0,IF(SUM($AX459:BR459)+BR459>$AW459,$AW459-SUM($AX459:BR459),BR459))","v":0},{"$f":"IF(SUM($AW459:BS459)<0,0,IF(SUM($AX459:BS459)+BS459>$AW459,$AW459-SUM($AX459:BS459),BS459))","v":0},{"$f":"IF(SUM($AW459:BT459)<0,0,IF(SUM($AX459:BT459)+BT459>$AW459,$AW459-SUM($AX459:BT459),BT459))","v":0},{"$f":"IF(SUM($AW459:BU459)<0,0,IF(SUM($AX459:BU459)+BU459>$AW459,$AW459-SUM($AX459:BU459),BU459))","v":0},{"$f":"IF(SUM($AW459:BV459)<0,0,IF(SUM($AX459:BV459)+BV459>$AW459,$AW459-SUM($AX459:BV459),BV459))","v":0},{"$f":"IF(SUM($AW459:BW459)<0,0,IF(SUM($AX459:BW459)+BW459>$AW459,$AW459-SUM($AX459:BW459),BW459))","v":0},{"$f":"IF(SUM($AW459:BX459)<0,0,IF(SUM($AX459:BX459)+BX459>$AW459,$AW459-SUM($AX459:BX459),BX459))","v":0},{"$f":"IF(SUM($AW459:BY459)<0,0,IF(SUM($AX459:BY459)+BY459>$AW459,$AW459-SUM($AX459:BY459),BY459))","v":0},{"$f":"IF(SUM($AW459:BZ459)<0,0,IF(SUM($AX459:BZ459)+BZ459>$AW459,$AW459-SUM($AX459:BZ459),BZ459))","v":0},{"$f":"IF(SUM($AW459:CA459)<0,0,IF(SUM($AX459:CA459)+CA459>$AW459,$AW459-SUM($AX459:CA459),CA459))","v":0},{"$f":"IF(SUM($AW459:CB459)<0,0,IF(SUM($AX459:CB459)+CB459>$AW459,$AW459-SUM($AX459:CB459),CB459))","v":0},{"$f":"IF(SUM($AW459:CC459)<0,0,IF(SUM($AX459:CC459)+CC459>$AW459,$AW459-SUM($AX459:CC459),CC459))","v":0},{"$f":"IF(SUM($AW459:CD459)<0,0,IF(SUM($AX459:CD459)+CD459>$AW459,$AW459-SUM($AX459:CD459),CD459))","v":0},{"$f":"IF(SUM($AW459:CE459)<0,0,IF(SUM($AX459:CE459)+CE459>$AW459,$AW459-SUM($AX459:CE459),CE459))","v":0},{"$f":"IF(SUM($AW459:CF459)<0,0,IF(SUM($AX459:CF459)+CF459>$AW459,$AW459-SUM($AX459:CF459),CF459))","v":0},{"$f":"IF(SUM($AW459:CG459)<0,0,IF(SUM($AX459:CG459)+CG459>$AW459,$AW459-SUM($AX459:CG459),CG459))","v":0},{"$f":"IF(SUM($AW459:CH459)<0,0,IF(SUM($AX459:CH459)+CH459>$AW459,$AW459-SUM($AX459:CH459),CH459))","v":0},{"$f":"IF(SUM($AW459:CI459)<0,0,IF(SUM($AX459:CI459)+CI459>$AW459,$AW459-SUM($AX459:CI459),CI459))","v":0},{"$f":"IF(SUM($AW459:CJ459)<0,0,IF(SUM($AX459:CJ459)+CJ459>$AW459,$AW459-SUM($AX459:CJ459),CJ459))","v":0},{"$f":"IF(SUM($AW459:CK459)<0,0,IF(SUM($AX459:CK459)+CK459>$AW459,$AW459-SUM($AX459:CK459),CK459))","v":0},{"$f":"IF(SUM($AW459:CL459)<0,0,IF(SUM($AX459:CL459)+CL459>$AW459,$AW459-SUM($AX459:CL459),CL459))","v":0},{"$f":"IF(SUM($AW459:CM459)<0,0,IF(SUM($AX459:CM459)+CM459>$AW459,$AW459-SUM($AX459:CM459),CM459))","v":0},{"$f":"IF(SUM($AW459:CN459)<0,0,IF(SUM($AX459:CN459)+CN459>$AW459,$AW459-SUM($AX459:CN459),CN459))","v":0},{"$f":"IF(SUM($AW459:CO459)<0,0,IF(SUM($AX459:CO459)+CO459>$AW459,$AW459-SUM($AX459:CO459),CO459))","v":0},{"$f":"IF(SUM($AW459:CP459)<0,0,IF(SUM($AX459:CP459)+CP459>$AW459,$AW459-SUM($AX459:CP459),CP459))","v":0},{"$f":"IF(SUM($AW459:CQ459)<0,0,IF(SUM($AX459:CQ459)+CQ459>$AW459,$AW459-SUM($AX459:CQ459),CQ459))","v":0},{"$f":"IF(SUM($AW459:CR459)<0,0,IF(SUM($AX459:CR459)+CR459>$AW459,$AW459-SUM($AX459:CR459),CR459))","v":0},{"$f":"IF(SUM($AW459:CS459)<0,0,IF(SUM($AX459:CS459)+CS459>$AW459,$AW459-SUM($AX459:CS459),CS459))","v":0},{"$f":"IF(SUM($AW459:CT459)<0,0,IF(SUM($AX459:CT459)+CT459>$AW459,$AW459-SUM($AX459:CT459),CT459))","v":0},{"$f":"IF(SUM($AW459:CU459)<0,0,IF(SUM($AX459:CU459)+CU459>$AW459,$AW459-SUM($AX459:CU459),CU459))","v":0},{"$f":"IF(SUM($AW459:CV459)<0,0,IF(SUM($AX459:CV459)+CV459>$AW459,$AW459-SUM($AX459:CV459),CV459))","v":0},{"$f":"IF(SUM($AW459:CW459)<0,0,IF(SUM($AX459:CW459)+CW459>$AW459,$AW459-SUM($AX459:CW459),CW459))","v":0},{"$f":"IF(SUM($AW459:CX459)<0,0,IF(SUM($AX459:CX459)+CX459>$AW459,$AW459-SUM($AX459:CX459),CX459))","v":0},{"$f":"IF(SUM($AW459:CY459)<0,0,IF(SUM($AX459:CY459)+CY459>$AW459,$AW459-SUM($AX459:CY459),CY459))","v":0},{"$f":"IF(SUM($AW459:CZ459)<0,0,IF(SUM($AX459:CZ459)+CZ459>$AW459,$AW459-SUM($AX459:CZ459),CZ459))","v":0},{"$f":"IF(SUM($AW459:DA459)<0,0,IF(SUM($AX459:DA459)+DA459>$AW459,$AW459-SUM($AX459:DA459),DA459))","v":0},{"$f":"IF(SUM($AW459:DB459)<0,0,IF(SUM($AX459:DB459)+DB459>$AW459,$AW459-SUM($AX459:DB459),DB459))","v":0},{"$f":"IF(SUM($AW459:DC459)<0,0,IF(SUM($AX459:DC459)+DC459>$AW459,$AW459-SUM($AX459:DC459),DC459))","v":0},{"$f":"IF(SUM($AW459:DD459)<0,0,IF(SUM($AX459:DD459)+DD459>$AW459,$AW459-SUM($AX459:DD459),DD459))","v":0},{"$f":"IF(SUM($AW459:DE459)<0,0,IF(SUM($AX459:DE459)+DE459>$AW459,$AW459-SUM($AX459:DE459),DE459))","v":0},{"$f":"IF(SUM($AW459:DF459)<0,0,IF(SUM($AX459:DF459)+DF459>$AW459,$AW459-SUM($AX459:DF459),DF459))","v":0},{"$f":"IF(SUM($AW459:DG459)<0,0,IF(SUM($AX459:DG459)+DG459>$AW459,$AW459-SUM($AX459:DG459),DG459))","v":0},{"$f":"IF(SUM($AW459:DH459)<0,0,IF(SUM($AX459:DH459)+DH459>$AW459,$AW459-SUM($AX459:DH459),DH459))","v":0},{"$f":"IF(SUM($AW459:DI459)<0,0,IF(SUM($AX459:DI459)+DI459>$AW459,$AW459-SUM($AX459:DI459),DI459))","v":0},{"$f":"IF(SUM($AW459:DJ459)<0,0,IF(SUM($AX459:DJ459)+DJ459>$AW459,$AW459-SUM($AX459:DJ459),DJ459))","v":0},{"$f":"IF(SUM($AW459:DK459)<0,0,IF(SUM($AX459:DK459)+DK459>$AW459,$AW459-SUM($AX459:DK459),DK459))","v":0},{"$f":"IF(SUM($AW459:DL459)<0,0,IF(SUM($AX459:DL459)+DL459>$AW459,$AW459-SUM($AX459:DL459),DL459))","v":0},{"$f":"IF(SUM($AW459:DM459)<0,0,IF(SUM($AX459:DM459)+DM459>$AW459,$AW459-SUM($AX459:DM459),DM459))","v":0},{"$f":"IF(SUM($AW459:DN459)<0,0,IF(SUM($AX459:DN459)+DN459>$AW459,$AW459-SUM($AX459:DN459),DN459))","v":0},{"$f":"IF(SUM($AW459:DO459)<0,0,IF(SUM($AX459:DO459)+DO459>$AW459,$AW459-SUM($AX459:DO459),DO459))","v":0},{"$f":"IF(SUM($AW459:DP459)<0,0,IF(SUM($AX459:DP459)+DP459>$AW459,$AW459-SUM($AX459:DP459),DP459))","v":0},{"$f":"IF(SUM($AW459:DQ459)<0,0,IF(SUM($AX459:DQ459)+DQ459>$AW459,$AW459-SUM($AX459:DQ459),DQ459))","v":0},{"$f":"IF(SUM($AW459:DR459)<0,0,IF(SUM($AX459:DR459)+DR459>$AW459,$AW459-SUM($AX459:DR459),DR459))","v":0},{"$f":"IF(SUM($AW459:DS459)<0,0,IF(SUM($AX459:DS459)+DS459>$AW459,$AW459-SUM($AX459:DS459),DS459))","v":0},{"$f":"IF(SUM($AW459:DT459)<0,0,IF(SUM($AX459:DT459)+DT459>$AW459,$AW459-SUM($AX459:DT459),DT459))","v":0},{"$f":"IF(SUM($AW459:DU459)<0,0,IF(SUM($AX459:DU459)+DU459>$AW459,$AW459-SUM($AX459:DU459),DU459))","v":0},{"$f":"IF(SUM($AW459:DV459)<0,0,IF(SUM($AX459:DV459)+DV459>$AW459,$AW459-SUM($AX459:DV459),DV459))","v":0},{"$f":"IF(SUM($AW459:DW459)<0,0,IF(SUM($AX459:DW459)+DW459>$AW459,$AW459-SUM($AX459:DW459),DW459))","v":0},{"$f":"IF(SUM($AW459:DX459)<0,0,IF(SUM($AX459:DX459)+DX459>$AW459,$AW459-SUM($AX459:DX459),DX459))","v":0},{"$f":"IF(SUM($AW459:DY459)<0,0,IF(SUM($AX459:DY459)+DY459>$AW459,$AW459-SUM($AX459:DY459),DY459))","v":0},{"$f":"IF(SUM($AW459:DZ459)<0,0,IF(SUM($AX459:DZ459)+DZ459>$AW459,$AW459-SUM($AX459:DZ459),DZ459))","v":0},{"$f":"IF(SUM($AW459:EA459)<0,0,IF(SUM($AX459:EA459)+EA459>$AW459,$AW459-SUM($AX459:EA459),EA459))","v":0},{"$f":"IF(SUM($AW459:EB459)<0,0,IF(SUM($AX459:EB459)+EB459>$AW459,$AW459-SUM($AX459:EB459),EB459))","v":0},{"$f":"IF(SUM($AW459:EC459)<0,0,IF(SUM($AX459:EC459)+EC459>$AW459,$AW459-SUM($AX459:EC459),EC459))","v":0},{"$f":"IF(SUM($AW459:ED459)<0,0,IF(SUM($AX459:ED459)+ED459>$AW459,$AW459-SUM($AX459:ED459),ED459))","v":0},{"$f":"IF(SUM($AW459:EE459)<0,0,IF(SUM($AX459:EE459)+EE459>$AW459,$AW459-SUM($AX459:EE459),EE459))","v":0},{"$f":"IF(SUM($AW459:EF459)<0,0,IF(SUM($AX459:EF459)+EF459>$AW459,$AW459-SUM($AX459:EF459),EF459))","v":0},{"$f":"IF(SUM($AW459:EG459)<0,0,IF(SUM($AX459:EG459)+EG459>$AW459,$AW459-SUM($AX459:EG459),EG459))","v":0},{"$f":"IF(SUM($AW459:EH459)<0,0,IF(SUM($AX459:EH459)+EH459>$AW459,$AW459-SUM($AX459:EH459),EH459))","v":0},{"$f":"IF(SUM($AW459:EI459)<0,0,IF(SUM($AX459:EI459)+EI459>$AW459,$AW459-SUM($AX459:EI459),EI459))","v":0},{"$f":"IF(SUM($AW459:EJ459)<0,0,IF(SUM($AX459:EJ459)+EJ459>$AW459,$AW459-SUM($AX459:EJ459),EJ459))","v":0},{"$f":"IF(SUM($AW459:EK459)<0,0,IF(SUM($AX459:EK459)+EK459>$AW459,$AW459-SUM($AX459:EK459),EK459))","v":0},{"$f":"IF(SUM($AW459:EL459)<0,0,IF(SUM($AX459:EL459)+EL459>$AW459,$AW459-SUM($AX459:EL459),EL459))","v":0},{"$f":"IF(SUM($AW459:EM459)<0,0,IF(SUM($AX459:EM459)+EM459>$AW459,$AW459-SUM($AX459:EM459),EM459))","v":0},{"$f":"IF(SUM($AW459:EN459)<0,0,IF(SUM($AX459:EN459)+EN459>$AW459,$AW459-SUM($AX459:EN459),EN459))","v":0},{"$f":"IF(SUM($AW459:EO459)<0,0,IF(SUM($AX459:EO459)+EO459>$AW459,$AW459-SUM($AX459:EO459),EO459))","v":0},{"$f":"IF(SUM($AW459:EP459)<0,0,IF(SUM($AX459:EP459)+EP459>$AW459,$AW459-SUM($AX459:EP459),EP459))","v":0},{"$f":"IF(SUM($AW459:EQ459)<0,0,IF(SUM($AX459:EQ459)+EQ459>$AW459,$AW459-SUM($AX459:EQ459),EQ459))","v":0},{"$f":"IF(SUM($AW459:ER459)<0,0,IF(SUM($AX459:ER459)+ER459>$AW459,$AW459-SUM($AX459:ER459),ER459))","v":0},{"$f":"IF(SUM($AW459:ES459)<0,0,IF(SUM($AX459:ES459)+ES459>$AW459,$AW459-SUM($AX459:ES459),ES459))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00625E-2,{"$f":"IF(SUM($AP460:AP460)+AP460>$AO30,$AO30-SUM($AP460:AP460),AP460)","v":1.00625E-2},{"$f":"IF(SUM($AP460:AQ460)+AQ460>$AO30,$AO30-SUM($AP460:AQ460),AQ460)","v":1.00625E-2},{"$f":"IF(SUM($AP460:AR460)+AR460>$AO30,$AO30-SUM($AP460:AR460),AR460)","v":1.00625E-2},{"$f":"IF(SUM($AP460:AS460)+AS460>$AO30,$AO30-SUM($AP460:AS460),AS460)","v":1.00625E-2},{"$f":"IF(SUM($AP460:AT460)+AT460>$AO30,$AO30-SUM($AP460:AT460),AT460)","v":1.00625E-2},{"$f":"IF(SUM($AP460:AU460)+AU460>$AO30,$AO30-SUM($AP460:AU460),AU460)","v":1.00625E-2},-3.1303939999999995E-2,0,{"$f":"IF(SUM($AW460:AX460)<0,0,IF(SUM($AX460:AX460)+AX460>$AW460,$AW460-SUM($AX460:AX460),AX460))","v":0},{"$f":"IF(SUM($AW460:AY460)<0,0,IF(SUM($AX460:AY460)+AY460>$AW460,$AW460-SUM($AX460:AY460),AY460))","v":0},{"$f":"IF(SUM($AW460:AZ460)<0,0,IF(SUM($AX460:AZ460)+AZ460>$AW460,$AW460-SUM($AX460:AZ460),AZ460))","v":0},{"$f":"IF(SUM($AW460:BA460)<0,0,IF(SUM($AX460:BA460)+BA460>$AW460,$AW460-SUM($AX460:BA460),BA460))","v":0},{"$f":"IF(SUM($AW460:BB460)<0,0,IF(SUM($AX460:BB460)+BB460>$AW460,$AW460-SUM($AX460:BB460),BB460))","v":0},{"$f":"IF(SUM($AW460:BC460)<0,0,IF(SUM($AX460:BC460)+BC460>$AW460,$AW460-SUM($AX460:BC460),BC460))","v":0},{"$f":"IF(SUM($AW460:BD460)<0,0,IF(SUM($AX460:BD460)+BD460>$AW460,$AW460-SUM($AX460:BD460),BD460))","v":0},{"$f":"IF(SUM($AW460:BE460)<0,0,IF(SUM($AX460:BE460)+BE460>$AW460,$AW460-SUM($AX460:BE460),BE460))","v":0},{"$f":"IF(SUM($AW460:BF460)<0,0,IF(SUM($AX460:BF460)+BF460>$AW460,$AW460-SUM($AX460:BF460),BF460))","v":0},{"$f":"IF(SUM($AW460:BG460)<0,0,IF(SUM($AX460:BG460)+BG460>$AW460,$AW460-SUM($AX460:BG460),BG460))","v":0},{"$f":"IF(SUM($AW460:BH460)<0,0,IF(SUM($AX460:BH460)+BH460>$AW460,$AW460-SUM($AX460:BH460),BH460))","v":0},{"$f":"IF(SUM($AW460:BI460)<0,0,IF(SUM($AX460:BI460)+BI460>$AW460,$AW460-SUM($AX460:BI460),BI460))","v":0},{"$f":"IF(SUM($AW460:BJ460)<0,0,IF(SUM($AX460:BJ460)+BJ460>$AW460,$AW460-SUM($AX460:BJ460),BJ460))","v":0},{"$f":"IF(SUM($AW460:BK460)<0,0,IF(SUM($AX460:BK460)+BK460>$AW460,$AW460-SUM($AX460:BK460),BK460))","v":0},{"$f":"IF(SUM($AW460:BL460)<0,0,IF(SUM($AX460:BL460)+BL460>$AW460,$AW460-SUM($AX460:BL460),BL460))","v":0},{"$f":"IF(SUM($AW460:BM460)<0,0,IF(SUM($AX460:BM460)+BM460>$AW460,$AW460-SUM($AX460:BM460),BM460))","v":0},{"$f":"IF(SUM($AW460:BN460)<0,0,IF(SUM($AX460:BN460)+BN460>$AW460,$AW460-SUM($AX460:BN460),BN460))","v":0},{"$f":"IF(SUM($AW460:BO460)<0,0,IF(SUM($AX460:BO460)+BO460>$AW460,$AW460-SUM($AX460:BO460),BO460))","v":0},{"$f":"IF(SUM($AW460:BP460)<0,0,IF(SUM($AX460:BP460)+BP460>$AW460,$AW460-SUM($AX460:BP460),BP460))","v":0},{"$f":"IF(SUM($AW460:BQ460)<0,0,IF(SUM($AX460:BQ460)+BQ460>$AW460,$AW460-SUM($AX460:BQ460),BQ460))","v":0},{"$f":"IF(SUM($AW460:BR460)<0,0,IF(SUM($AX460:BR460)+BR460>$AW460,$AW460-SUM($AX460:BR460),BR460))","v":0},{"$f":"IF(SUM($AW460:BS460)<0,0,IF(SUM($AX460:BS460)+BS460>$AW460,$AW460-SUM($AX460:BS460),BS460))","v":0},{"$f":"IF(SUM($AW460:BT460)<0,0,IF(SUM($AX460:BT460)+BT460>$AW460,$AW460-SUM($AX460:BT460),BT460))","v":0},{"$f":"IF(SUM($AW460:BU460)<0,0,IF(SUM($AX460:BU460)+BU460>$AW460,$AW460-SUM($AX460:BU460),BU460))","v":0},{"$f":"IF(SUM($AW460:BV460)<0,0,IF(SUM($AX460:BV460)+BV460>$AW460,$AW460-SUM($AX460:BV460),BV460))","v":0},{"$f":"IF(SUM($AW460:BW460)<0,0,IF(SUM($AX460:BW460)+BW460>$AW460,$AW460-SUM($AX460:BW460),BW460))","v":0},{"$f":"IF(SUM($AW460:BX460)<0,0,IF(SUM($AX460:BX460)+BX460>$AW460,$AW460-SUM($AX460:BX460),BX460))","v":0},{"$f":"IF(SUM($AW460:BY460)<0,0,IF(SUM($AX460:BY460)+BY460>$AW460,$AW460-SUM($AX460:BY460),BY460))","v":0},{"$f":"IF(SUM($AW460:BZ460)<0,0,IF(SUM($AX460:BZ460)+BZ460>$AW460,$AW460-SUM($AX460:BZ460),BZ460))","v":0},{"$f":"IF(SUM($AW460:CA460)<0,0,IF(SUM($AX460:CA460)+CA460>$AW460,$AW460-SUM($AX460:CA460),CA460))","v":0},{"$f":"IF(SUM($AW460:CB460)<0,0,IF(SUM($AX460:CB460)+CB460>$AW460,$AW460-SUM($AX460:CB460),CB460))","v":0},{"$f":"IF(SUM($AW460:CC460)<0,0,IF(SUM($AX460:CC460)+CC460>$AW460,$AW460-SUM($AX460:CC460),CC460))","v":0},{"$f":"IF(SUM($AW460:CD460)<0,0,IF(SUM($AX460:CD460)+CD460>$AW460,$AW460-SUM($AX460:CD460),CD460))","v":0},{"$f":"IF(SUM($AW460:CE460)<0,0,IF(SUM($AX460:CE460)+CE460>$AW460,$AW460-SUM($AX460:CE460),CE460))","v":0},{"$f":"IF(SUM($AW460:CF460)<0,0,IF(SUM($AX460:CF460)+CF460>$AW460,$AW460-SUM($AX460:CF460),CF460))","v":0},{"$f":"IF(SUM($AW460:CG460)<0,0,IF(SUM($AX460:CG460)+CG460>$AW460,$AW460-SUM($AX460:CG460),CG460))","v":0},{"$f":"IF(SUM($AW460:CH460)<0,0,IF(SUM($AX460:CH460)+CH460>$AW460,$AW460-SUM($AX460:CH460),CH460))","v":0},{"$f":"IF(SUM($AW460:CI460)<0,0,IF(SUM($AX460:CI460)+CI460>$AW460,$AW460-SUM($AX460:CI460),CI460))","v":0},{"$f":"IF(SUM($AW460:CJ460)<0,0,IF(SUM($AX460:CJ460)+CJ460>$AW460,$AW460-SUM($AX460:CJ460),CJ460))","v":0},{"$f":"IF(SUM($AW460:CK460)<0,0,IF(SUM($AX460:CK460)+CK460>$AW460,$AW460-SUM($AX460:CK460),CK460))","v":0},{"$f":"IF(SUM($AW460:CL460)<0,0,IF(SUM($AX460:CL460)+CL460>$AW460,$AW460-SUM($AX460:CL460),CL460))","v":0},{"$f":"IF(SUM($AW460:CM460)<0,0,IF(SUM($AX460:CM460)+CM460>$AW460,$AW460-SUM($AX460:CM460),CM460))","v":0},{"$f":"IF(SUM($AW460:CN460)<0,0,IF(SUM($AX460:CN460)+CN460>$AW460,$AW460-SUM($AX460:CN460),CN460))","v":0},{"$f":"IF(SUM($AW460:CO460)<0,0,IF(SUM($AX460:CO460)+CO460>$AW460,$AW460-SUM($AX460:CO460),CO460))","v":0},{"$f":"IF(SUM($AW460:CP460)<0,0,IF(SUM($AX460:CP460)+CP460>$AW460,$AW460-SUM($AX460:CP460),CP460))","v":0},{"$f":"IF(SUM($AW460:CQ460)<0,0,IF(SUM($AX460:CQ460)+CQ460>$AW460,$AW460-SUM($AX460:CQ460),CQ460))","v":0},{"$f":"IF(SUM($AW460:CR460)<0,0,IF(SUM($AX460:CR460)+CR460>$AW460,$AW460-SUM($AX460:CR460),CR460))","v":0},{"$f":"IF(SUM($AW460:CS460)<0,0,IF(SUM($AX460:CS460)+CS460>$AW460,$AW460-SUM($AX460:CS460),CS460))","v":0},{"$f":"IF(SUM($AW460:CT460)<0,0,IF(SUM($AX460:CT460)+CT460>$AW460,$AW460-SUM($AX460:CT460),CT460))","v":0},{"$f":"IF(SUM($AW460:CU460)<0,0,IF(SUM($AX460:CU460)+CU460>$AW460,$AW460-SUM($AX460:CU460),CU460))","v":0},{"$f":"IF(SUM($AW460:CV460)<0,0,IF(SUM($AX460:CV460)+CV460>$AW460,$AW460-SUM($AX460:CV460),CV460))","v":0},{"$f":"IF(SUM($AW460:CW460)<0,0,IF(SUM($AX460:CW460)+CW460>$AW460,$AW460-SUM($AX460:CW460),CW460))","v":0},{"$f":"IF(SUM($AW460:CX460)<0,0,IF(SUM($AX460:CX460)+CX460>$AW460,$AW460-SUM($AX460:CX460),CX460))","v":0},{"$f":"IF(SUM($AW460:CY460)<0,0,IF(SUM($AX460:CY460)+CY460>$AW460,$AW460-SUM($AX460:CY460),CY460))","v":0},{"$f":"IF(SUM($AW460:CZ460)<0,0,IF(SUM($AX460:CZ460)+CZ460>$AW460,$AW460-SUM($AX460:CZ460),CZ460))","v":0},{"$f":"IF(SUM($AW460:DA460)<0,0,IF(SUM($AX460:DA460)+DA460>$AW460,$AW460-SUM($AX460:DA460),DA460))","v":0},{"$f":"IF(SUM($AW460:DB460)<0,0,IF(SUM($AX460:DB460)+DB460>$AW460,$AW460-SUM($AX460:DB460),DB460))","v":0},{"$f":"IF(SUM($AW460:DC460)<0,0,IF(SUM($AX460:DC460)+DC460>$AW460,$AW460-SUM($AX460:DC460),DC460))","v":0},{"$f":"IF(SUM($AW460:DD460)<0,0,IF(SUM($AX460:DD460)+DD460>$AW460,$AW460-SUM($AX460:DD460),DD460))","v":0},{"$f":"IF(SUM($AW460:DE460)<0,0,IF(SUM($AX460:DE460)+DE460>$AW460,$AW460-SUM($AX460:DE460),DE460))","v":0},{"$f":"IF(SUM($AW460:DF460)<0,0,IF(SUM($AX460:DF460)+DF460>$AW460,$AW460-SUM($AX460:DF460),DF460))","v":0},{"$f":"IF(SUM($AW460:DG460)<0,0,IF(SUM($AX460:DG460)+DG460>$AW460,$AW460-SUM($AX460:DG460),DG460))","v":0},{"$f":"IF(SUM($AW460:DH460)<0,0,IF(SUM($AX460:DH460)+DH460>$AW460,$AW460-SUM($AX460:DH460),DH460))","v":0},{"$f":"IF(SUM($AW460:DI460)<0,0,IF(SUM($AX460:DI460)+DI460>$AW460,$AW460-SUM($AX460:DI460),DI460))","v":0},{"$f":"IF(SUM($AW460:DJ460)<0,0,IF(SUM($AX460:DJ460)+DJ460>$AW460,$AW460-SUM($AX460:DJ460),DJ460))","v":0},{"$f":"IF(SUM($AW460:DK460)<0,0,IF(SUM($AX460:DK460)+DK460>$AW460,$AW460-SUM($AX460:DK460),DK460))","v":0},{"$f":"IF(SUM($AW460:DL460)<0,0,IF(SUM($AX460:DL460)+DL460>$AW460,$AW460-SUM($AX460:DL460),DL460))","v":0},{"$f":"IF(SUM($AW460:DM460)<0,0,IF(SUM($AX460:DM460)+DM460>$AW460,$AW460-SUM($AX460:DM460),DM460))","v":0},{"$f":"IF(SUM($AW460:DN460)<0,0,IF(SUM($AX460:DN460)+DN460>$AW460,$AW460-SUM($AX460:DN460),DN460))","v":0},{"$f":"IF(SUM($AW460:DO460)<0,0,IF(SUM($AX460:DO460)+DO460>$AW460,$AW460-SUM($AX460:DO460),DO460))","v":0},{"$f":"IF(SUM($AW460:DP460)<0,0,IF(SUM($AX460:DP460)+DP460>$AW460,$AW460-SUM($AX460:DP460),DP460))","v":0},{"$f":"IF(SUM($AW460:DQ460)<0,0,IF(SUM($AX460:DQ460)+DQ460>$AW460,$AW460-SUM($AX460:DQ460),DQ460))","v":0},{"$f":"IF(SUM($AW460:DR460)<0,0,IF(SUM($AX460:DR460)+DR460>$AW460,$AW460-SUM($AX460:DR460),DR460))","v":0},{"$f":"IF(SUM($AW460:DS460)<0,0,IF(SUM($AX460:DS460)+DS460>$AW460,$AW460-SUM($AX460:DS460),DS460))","v":0},{"$f":"IF(SUM($AW460:DT460)<0,0,IF(SUM($AX460:DT460)+DT460>$AW460,$AW460-SUM($AX460:DT460),DT460))","v":0},{"$f":"IF(SUM($AW460:DU460)<0,0,IF(SUM($AX460:DU460)+DU460>$AW460,$AW460-SUM($AX460:DU460),DU460))","v":0},{"$f":"IF(SUM($AW460:DV460)<0,0,IF(SUM($AX460:DV460)+DV460>$AW460,$AW460-SUM($AX460:DV460),DV460))","v":0},{"$f":"IF(SUM($AW460:DW460)<0,0,IF(SUM($AX460:DW460)+DW460>$AW460,$AW460-SUM($AX460:DW460),DW460))","v":0},{"$f":"IF(SUM($AW460:DX460)<0,0,IF(SUM($AX460:DX460)+DX460>$AW460,$AW460-SUM($AX460:DX460),DX460))","v":0},{"$f":"IF(SUM($AW460:DY460)<0,0,IF(SUM($AX460:DY460)+DY460>$AW460,$AW460-SUM($AX460:DY460),DY460))","v":0},{"$f":"IF(SUM($AW460:DZ460)<0,0,IF(SUM($AX460:DZ460)+DZ460>$AW460,$AW460-SUM($AX460:DZ460),DZ460))","v":0},{"$f":"IF(SUM($AW460:EA460)<0,0,IF(SUM($AX460:EA460)+EA460>$AW460,$AW460-SUM($AX460:EA460),EA460))","v":0},{"$f":"IF(SUM($AW460:EB460)<0,0,IF(SUM($AX460:EB460)+EB460>$AW460,$AW460-SUM($AX460:EB460),EB460))","v":0},{"$f":"IF(SUM($AW460:EC460)<0,0,IF(SUM($AX460:EC460)+EC460>$AW460,$AW460-SUM($AX460:EC460),EC460))","v":0},{"$f":"IF(SUM($AW460:ED460)<0,0,IF(SUM($AX460:ED460)+ED460>$AW460,$AW460-SUM($AX460:ED460),ED460))","v":0},{"$f":"IF(SUM($AW460:EE460)<0,0,IF(SUM($AX460:EE460)+EE460>$AW460,$AW460-SUM($AX460:EE460),EE460))","v":0},{"$f":"IF(SUM($AW460:EF460)<0,0,IF(SUM($AX460:EF460)+EF460>$AW460,$AW460-SUM($AX460:EF460),EF460))","v":0},{"$f":"IF(SUM($AW460:EG460)<0,0,IF(SUM($AX460:EG460)+EG460>$AW460,$AW460-SUM($AX460:EG460),EG460))","v":0},{"$f":"IF(SUM($AW460:EH460)<0,0,IF(SUM($AX460:EH460)+EH460>$AW460,$AW460-SUM($AX460:EH460),EH460))","v":0},{"$f":"IF(SUM($AW460:EI460)<0,0,IF(SUM($AX460:EI460)+EI460>$AW460,$AW460-SUM($AX460:EI460),EI460))","v":0},{"$f":"IF(SUM($AW460:EJ460)<0,0,IF(SUM($AX460:EJ460)+EJ460>$AW460,$AW460-SUM($AX460:EJ460),EJ460))","v":0},{"$f":"IF(SUM($AW460:EK460)<0,0,IF(SUM($AX460:EK460)+EK460>$AW460,$AW460-SUM($AX460:EK460),EK460))","v":0},{"$f":"IF(SUM($AW460:EL460)<0,0,IF(SUM($AX460:EL460)+EL460>$AW460,$AW460-SUM($AX460:EL460),EL460))","v":0},{"$f":"IF(SUM($AW460:EM460)<0,0,IF(SUM($AX460:EM460)+EM460>$AW460,$AW460-SUM($AX460:EM460),EM460))","v":0},{"$f":"IF(SUM($AW460:EN460)<0,0,IF(SUM($AX460:EN460)+EN460>$AW460,$AW460-SUM($AX460:EN460),EN460))","v":0},{"$f":"IF(SUM($AW460:EO460)<0,0,IF(SUM($AX460:EO460)+EO460>$AW460,$AW460-SUM($AX460:EO460),EO460))","v":0},{"$f":"IF(SUM($AW460:EP460)<0,0,IF(SUM($AX460:EP460)+EP460>$AW460,$AW460-SUM($AX460:EP460),EP460))","v":0},{"$f":"IF(SUM($AW460:EQ460)<0,0,IF(SUM($AX460:EQ460)+EQ460>$AW460,$AW460-SUM($AX460:EQ460),EQ460))","v":0},{"$f":"IF(SUM($AW460:ER460)<0,0,IF(SUM($AX460:ER460)+ER460>$AW460,$AW460-SUM($AX460:ER460),ER460))","v":0},{"$f":"IF(SUM($AW460:ES460)<0,0,IF(SUM($AX460:ES460)+ES460>$AW460,$AW460-SUM($AX460:ES460),ES460))","v":0}]
[]
[null,"Depreciation:  2008 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP23/$F464","v":0},{"$f":"IF(SUM($AQ464:AQ464)+AQ464>$AP23,$AP23-SUM($AQ464:AQ464),AQ464)","v":0},{"$f":"IF(SUM($AQ464:AR464)+AR464>$AP23,$AP23-SUM($AQ464:AR464),AR464)","v":0},{"$f":"IF(SUM($AQ464:AS464)+AS464>$AP23,$AP23-SUM($AQ464:AS464),AS464)","v":0},{"$f":"IF(SUM($AQ464:AT464)+AT464>$AP23,$AP23-SUM($AQ464:AT464),AT464)","v":0},{"$f":"IF(SUM($AQ464:AU464)+AU464>$AP23,$AP23-SUM($AQ464:AU464),AU464)","v":0},{"$f":"$AP36-SUM($I464:$AV464)","v":3.5510900000000002E-3},{"$f":"IF(AW464>0,AW464/(MAX(($F464-COUNT($I464:$AV464))/4,1)),0)","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:AX464)<0,0,IF(SUM($AX464:AX464)+AX464>$AW464,$AW464-SUM($AX464:AX464),AX464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:AY464)<0,0,IF(SUM($AX464:AY464)+AY464>$AW464,$AW464-SUM($AX464:AY464),AY464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:AZ464)<0,0,IF(SUM($AX464:AZ464)+AZ464>$AW464,$AW464-SUM($AX464:AZ464),AZ464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BA464)<0,0,IF(SUM($AX464:BA464)+BA464>$AW464,$AW464-SUM($AX464:BA464),BA464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BB464)<0,0,IF(SUM($AX464:BB464)+BB464>$AW464,$AW464-SUM($AX464:BB464),BB464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BC464)<0,0,IF(SUM($AX464:BC464)+BC464>$AW464,$AW464-SUM($AX464:BC464),BC464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BD464)<0,0,IF(SUM($AX464:BD464)+BD464>$AW464,$AW464-SUM($AX464:BD464),BD464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BE464)<0,0,IF(SUM($AX464:BE464)+BE464>$AW464,$AW464-SUM($AX464:BE464),BE464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BF464)<0,0,IF(SUM($AX464:BF464)+BF464>$AW464,$AW464-SUM($AX464:BF464),BF464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BG464)<0,0,IF(SUM($AX464:BG464)+BG464>$AW464,$AW464-SUM($AX464:BG464),BG464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BH464)<0,0,IF(SUM($AX464:BH464)+BH464>$AW464,$AW464-SUM($AX464:BH464),BH464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BI464)<0,0,IF(SUM($AX464:BI464)+BI464>$AW464,$AW464-SUM($AX464:BI464),BI464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BJ464)<0,0,IF(SUM($AX464:BJ464)+BJ464>$AW464,$AW464-SUM($AX464:BJ464),BJ464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BK464)<0,0,IF(SUM($AX464:BK464)+BK464>$AW464,$AW464-SUM($AX464:BK464),BK464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BL464)<0,0,IF(SUM($AX464:BL464)+BL464>$AW464,$AW464-SUM($AX464:BL464),BL464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BM464)<0,0,IF(SUM($AX464:BM464)+BM464>$AW464,$AW464-SUM($AX464:BM464),BM464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BN464)<0,0,IF(SUM($AX464:BN464)+BN464>$AW464,$AW464-SUM($AX464:BN464),BN464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BO464)<0,0,IF(SUM($AX464:BO464)+BO464>$AW464,$AW464-SUM($AX464:BO464),BO464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BP464)<0,0,IF(SUM($AX464:BP464)+BP464>$AW464,$AW464-SUM($AX464:BP464),BP464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BQ464)<0,0,IF(SUM($AX464:BQ464)+BQ464>$AW464,$AW464-SUM($AX464:BQ464),BQ464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BR464)<0,0,IF(SUM($AX464:BR464)+BR464>$AW464,$AW464-SUM($AX464:BR464),BR464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BS464)<0,0,IF(SUM($AX464:BS464)+BS464>$AW464,$AW464-SUM($AX464:BS464),BS464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BT464)<0,0,IF(SUM($AX464:BT464)+BT464>$AW464,$AW464-SUM($AX464:BT464),BT464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BU464)<0,0,IF(SUM($AX464:BU464)+BU464>$AW464,$AW464-SUM($AX464:BU464),BU464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BV464)<0,0,IF(SUM($AX464:BV464)+BV464>$AW464,$AW464-SUM($AX464:BV464),BV464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BW464)<0,0,IF(SUM($AX464:BW464)+BW464>$AW464,$AW464-SUM($AX464:BW464),BW464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BX464)<0,0,IF(SUM($AX464:BX464)+BX464>$AW464,$AW464-SUM($AX464:BX464),BX464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BY464)<0,0,IF(SUM($AX464:BY464)+BY464>$AW464,$AW464-SUM($AX464:BY464),BY464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:BZ464)<0,0,IF(SUM($AX464:BZ464)+BZ464>$AW464,$AW464-SUM($AX464:BZ464),BZ464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CA464)<0,0,IF(SUM($AX464:CA464)+CA464>$AW464,$AW464-SUM($AX464:CA464),CA464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CB464)<0,0,IF(SUM($AX464:CB464)+CB464>$AW464,$AW464-SUM($AX464:CB464),CB464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CC464)<0,0,IF(SUM($AX464:CC464)+CC464>$AW464,$AW464-SUM($AX464:CC464),CC464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CD464)<0,0,IF(SUM($AX464:CD464)+CD464>$AW464,$AW464-SUM($AX464:CD464),CD464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CE464)<0,0,IF(SUM($AX464:CE464)+CE464>$AW464,$AW464-SUM($AX464:CE464),CE464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CF464)<0,0,IF(SUM($AX464:CF464)+CF464>$AW464,$AW464-SUM($AX464:CF464),CF464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CG464)<0,0,IF(SUM($AX464:CG464)+CG464>$AW464,$AW464-SUM($AX464:CG464),CG464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CH464)<0,0,IF(SUM($AX464:CH464)+CH464>$AW464,$AW464-SUM($AX464:CH464),CH464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CI464)<0,0,IF(SUM($AX464:CI464)+CI464>$AW464,$AW464-SUM($AX464:CI464),CI464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CJ464)<0,0,IF(SUM($AX464:CJ464)+CJ464>$AW464,$AW464-SUM($AX464:CJ464),CJ464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CK464)<0,0,IF(SUM($AX464:CK464)+CK464>$AW464,$AW464-SUM($AX464:CK464),CK464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CL464)<0,0,IF(SUM($AX464:CL464)+CL464>$AW464,$AW464-SUM($AX464:CL464),CL464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CM464)<0,0,IF(SUM($AX464:CM464)+CM464>$AW464,$AW464-SUM($AX464:CM464),CM464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CN464)<0,0,IF(SUM($AX464:CN464)+CN464>$AW464,$AW464-SUM($AX464:CN464),CN464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CO464)<0,0,IF(SUM($AX464:CO464)+CO464>$AW464,$AW464-SUM($AX464:CO464),CO464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CP464)<0,0,IF(SUM($AX464:CP464)+CP464>$AW464,$AW464-SUM($AX464:CP464),CP464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CQ464)<0,0,IF(SUM($AX464:CQ464)+CQ464>$AW464,$AW464-SUM($AX464:CQ464),CQ464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CR464)<0,0,IF(SUM($AX464:CR464)+CR464>$AW464,$AW464-SUM($AX464:CR464),CR464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CS464)<0,0,IF(SUM($AX464:CS464)+CS464>$AW464,$AW464-SUM($AX464:CS464),CS464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CT464)<0,0,IF(SUM($AX464:CT464)+CT464>$AW464,$AW464-SUM($AX464:CT464),CT464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CU464)<0,0,IF(SUM($AX464:CU464)+CU464>$AW464,$AW464-SUM($AX464:CU464),CU464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CV464)<0,0,IF(SUM($AX464:CV464)+CV464>$AW464,$AW464-SUM($AX464:CV464),CV464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CW464)<0,0,IF(SUM($AX464:CW464)+CW464>$AW464,$AW464-SUM($AX464:CW464),CW464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CX464)<0,0,IF(SUM($AX464:CX464)+CX464>$AW464,$AW464-SUM($AX464:CX464),CX464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CY464)<0,0,IF(SUM($AX464:CY464)+CY464>$AW464,$AW464-SUM($AX464:CY464),CY464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:CZ464)<0,0,IF(SUM($AX464:CZ464)+CZ464>$AW464,$AW464-SUM($AX464:CZ464),CZ464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DA464)<0,0,IF(SUM($AX464:DA464)+DA464>$AW464,$AW464-SUM($AX464:DA464),DA464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DB464)<0,0,IF(SUM($AX464:DB464)+DB464>$AW464,$AW464-SUM($AX464:DB464),DB464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DC464)<0,0,IF(SUM($AX464:DC464)+DC464>$AW464,$AW464-SUM($AX464:DC464),DC464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DD464)<0,0,IF(SUM($AX464:DD464)+DD464>$AW464,$AW464-SUM($AX464:DD464),DD464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DE464)<0,0,IF(SUM($AX464:DE464)+DE464>$AW464,$AW464-SUM($AX464:DE464),DE464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DF464)<0,0,IF(SUM($AX464:DF464)+DF464>$AW464,$AW464-SUM($AX464:DF464),DF464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DG464)<0,0,IF(SUM($AX464:DG464)+DG464>$AW464,$AW464-SUM($AX464:DG464),DG464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DH464)<0,0,IF(SUM($AX464:DH464)+DH464>$AW464,$AW464-SUM($AX464:DH464),DH464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DI464)<0,0,IF(SUM($AX464:DI464)+DI464>$AW464,$AW464-SUM($AX464:DI464),DI464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DJ464)<0,0,IF(SUM($AX464:DJ464)+DJ464>$AW464,$AW464-SUM($AX464:DJ464),DJ464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DK464)<0,0,IF(SUM($AX464:DK464)+DK464>$AW464,$AW464-SUM($AX464:DK464),DK464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DL464)<0,0,IF(SUM($AX464:DL464)+DL464>$AW464,$AW464-SUM($AX464:DL464),DL464))","v":5.1840729927007304E-5},{"$f":"IF(SUM($AW464:DM464)<0,0,IF(SUM($AX464:DM464)+DM464>$AW464,$AW464-SUM($AX464:DM464),DM464))","v":2.5920364963501717E-5},{"$f":"IF(SUM($AW464:DN464)<0,0,IF(SUM($AX464:DN464)+DN464>$AW464,$AW464-SUM($AX464:DN464),DN464))","v":0},{"$f":"IF(SUM($AW464:DO464)<0,0,IF(SUM($AX464:DO464)+DO464>$AW464,$AW464-SUM($AX464:DO464),DO464))","v":0},{"$f":"IF(SUM($AW464:DP464)<0,0,IF(SUM($AX464:DP464)+DP464>$AW464,$AW464-SUM($AX464:DP464),DP464))","v":0},{"$f":"IF(SUM($AW464:DQ464)<0,0,IF(SUM($AX464:DQ464)+DQ464>$AW464,$AW464-SUM($AX464:DQ464),DQ464))","v":0},{"$f":"IF(SUM($AW464:DR464)<0,0,IF(SUM($AX464:DR464)+DR464>$AW464,$AW464-SUM($AX464:DR464),DR464))","v":0},{"$f":"IF(SUM($AW464:DS464)<0,0,IF(SUM($AX464:DS464)+DS464>$AW464,$AW464-SUM($AX464:DS464),DS464))","v":0},{"$f":"IF(SUM($AW464:DT464)<0,0,IF(SUM($AX464:DT464)+DT464>$AW464,$AW464-SUM($AX464:DT464),DT464))","v":0},{"$f":"IF(SUM($AW464:DU464)<0,0,IF(SUM($AX464:DU464)+DU464>$AW464,$AW464-SUM($AX464:DU464),DU464))","v":0},{"$f":"IF(SUM($AW464:DV464)<0,0,IF(SUM($AX464:DV464)+DV464>$AW464,$AW464-SUM($AX464:DV464),DV464))","v":0},{"$f":"IF(SUM($AW464:DW464)<0,0,IF(SUM($AX464:DW464)+DW464>$AW464,$AW464-SUM($AX464:DW464),DW464))","v":0},{"$f":"IF(SUM($AW464:DX464)<0,0,IF(SUM($AX464:DX464)+DX464>$AW464,$AW464-SUM($AX464:DX464),DX464))","v":0},{"$f":"IF(SUM($AW464:DY464)<0,0,IF(SUM($AX464:DY464)+DY464>$AW464,$AW464-SUM($AX464:DY464),DY464))","v":0},{"$f":"IF(SUM($AW464:DZ464)<0,0,IF(SUM($AX464:DZ464)+DZ464>$AW464,$AW464-SUM($AX464:DZ464),DZ464))","v":0},{"$f":"IF(SUM($AW464:EA464)<0,0,IF(SUM($AX464:EA464)+EA464>$AW464,$AW464-SUM($AX464:EA464),EA464))","v":0},{"$f":"IF(SUM($AW464:EB464)<0,0,IF(SUM($AX464:EB464)+EB464>$AW464,$AW464-SUM($AX464:EB464),EB464))","v":0},{"$f":"IF(SUM($AW464:EC464)<0,0,IF(SUM($AX464:EC464)+EC464>$AW464,$AW464-SUM($AX464:EC464),EC464))","v":0},{"$f":"IF(SUM($AW464:ED464)<0,0,IF(SUM($AX464:ED464)+ED464>$AW464,$AW464-SUM($AX464:ED464),ED464))","v":0},{"$f":"IF(SUM($AW464:EE464)<0,0,IF(SUM($AX464:EE464)+EE464>$AW464,$AW464-SUM($AX464:EE464),EE464))","v":0},{"$f":"IF(SUM($AW464:EF464)<0,0,IF(SUM($AX464:EF464)+EF464>$AW464,$AW464-SUM($AX464:EF464),EF464))","v":0},{"$f":"IF(SUM($AW464:EG464)<0,0,IF(SUM($AX464:EG464)+EG464>$AW464,$AW464-SUM($AX464:EG464),EG464))","v":0},{"$f":"IF(SUM($AW464:EH464)<0,0,IF(SUM($AX464:EH464)+EH464>$AW464,$AW464-SUM($AX464:EH464),EH464))","v":0},{"$f":"IF(SUM($AW464:EI464)<0,0,IF(SUM($AX464:EI464)+EI464>$AW464,$AW464-SUM($AX464:EI464),EI464))","v":0},{"$f":"IF(SUM($AW464:EJ464)<0,0,IF(SUM($AX464:EJ464)+EJ464>$AW464,$AW464-SUM($AX464:EJ464),EJ464))","v":0},{"$f":"IF(SUM($AW464:EK464)<0,0,IF(SUM($AX464:EK464)+EK464>$AW464,$AW464-SUM($AX464:EK464),EK464))","v":0},{"$f":"IF(SUM($AW464:EL464)<0,0,IF(SUM($AX464:EL464)+EL464>$AW464,$AW464-SUM($AX464:EL464),EL464))","v":0},{"$f":"IF(SUM($AW464:EM464)<0,0,IF(SUM($AX464:EM464)+EM464>$AW464,$AW464-SUM($AX464:EM464),EM464))","v":0},{"$f":"IF(SUM($AW464:EN464)<0,0,IF(SUM($AX464:EN464)+EN464>$AW464,$AW464-SUM($AX464:EN464),EN464))","v":0},{"$f":"IF(SUM($AW464:EO464)<0,0,IF(SUM($AX464:EO464)+EO464>$AW464,$AW464-SUM($AX464:EO464),EO464))","v":0},{"$f":"IF(SUM($AW464:EP464)<0,0,IF(SUM($AX464:EP464)+EP464>$AW464,$AW464-SUM($AX464:EP464),EP464))","v":0},{"$f":"IF(SUM($AW464:EQ464)<0,0,IF(SUM($AX464:EQ464)+EQ464>$AW464,$AW464-SUM($AX464:EQ464),EQ464))","v":0},{"$f":"IF(SUM($AW464:ER464)<0,0,IF(SUM($AX464:ER464)+ER464>$AW464,$AW464-SUM($AX464:ER464),ER464))","v":0},{"$f":"IF(SUM($AW464:ES464)<0,0,IF(SUM($AX464:ES464)+ES464>$AW464,$AW464-SUM($AX464:ES464),ES464))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AQ465:AQ465)+AQ465>$AP24,$AP24-SUM($AQ465:AQ465),AQ465)","v":0},{"$f":"IF(SUM($AQ465:AR465)+AR465>$AP24,$AP24-SUM($AQ465:AR465),AR465)","v":0},{"$f":"IF(SUM($AQ465:AS465)+AS465>$AP24,$AP24-SUM($AQ465:AS465),AS465)","v":0},{"$f":"IF(SUM($AQ465:AT465)+AT465>$AP24,$AP24-SUM($AQ465:AT465),AT465)","v":0},{"$f":"IF(SUM($AQ465:AU465)+AU465>$AP24,$AP24-SUM($AQ465:AU465),AU465)","v":0},0,0,{"$f":"IF(SUM($AW465:AX465)<0,0,IF(SUM($AX465:AX465)+AX465>$AW465,$AW465-SUM($AX465:AX465),AX465))","v":0},{"$f":"IF(SUM($AW465:AY465)<0,0,IF(SUM($AX465:AY465)+AY465>$AW465,$AW465-SUM($AX465:AY465),AY465))","v":0},{"$f":"IF(SUM($AW465:AZ465)<0,0,IF(SUM($AX465:AZ465)+AZ465>$AW465,$AW465-SUM($AX465:AZ465),AZ465))","v":0},{"$f":"IF(SUM($AW465:BA465)<0,0,IF(SUM($AX465:BA465)+BA465>$AW465,$AW465-SUM($AX465:BA465),BA465))","v":0},{"$f":"IF(SUM($AW465:BB465)<0,0,IF(SUM($AX465:BB465)+BB465>$AW465,$AW465-SUM($AX465:BB465),BB465))","v":0},{"$f":"IF(SUM($AW465:BC465)<0,0,IF(SUM($AX465:BC465)+BC465>$AW465,$AW465-SUM($AX465:BC465),BC465))","v":0},{"$f":"IF(SUM($AW465:BD465)<0,0,IF(SUM($AX465:BD465)+BD465>$AW465,$AW465-SUM($AX465:BD465),BD465))","v":0},{"$f":"IF(SUM($AW465:BE465)<0,0,IF(SUM($AX465:BE465)+BE465>$AW465,$AW465-SUM($AX465:BE465),BE465))","v":0},{"$f":"IF(SUM($AW465:BF465)<0,0,IF(SUM($AX465:BF465)+BF465>$AW465,$AW465-SUM($AX465:BF465),BF465))","v":0},{"$f":"IF(SUM($AW465:BG465)<0,0,IF(SUM($AX465:BG465)+BG465>$AW465,$AW465-SUM($AX465:BG465),BG465))","v":0},{"$f":"IF(SUM($AW465:BH465)<0,0,IF(SUM($AX465:BH465)+BH465>$AW465,$AW465-SUM($AX465:BH465),BH465))","v":0},{"$f":"IF(SUM($AW465:BI465)<0,0,IF(SUM($AX465:BI465)+BI465>$AW465,$AW465-SUM($AX465:BI465),BI465))","v":0},{"$f":"IF(SUM($AW465:BJ465)<0,0,IF(SUM($AX465:BJ465)+BJ465>$AW465,$AW465-SUM($AX465:BJ465),BJ465))","v":0},{"$f":"IF(SUM($AW465:BK465)<0,0,IF(SUM($AX465:BK465)+BK465>$AW465,$AW465-SUM($AX465:BK465),BK465))","v":0},{"$f":"IF(SUM($AW465:BL465)<0,0,IF(SUM($AX465:BL465)+BL465>$AW465,$AW465-SUM($AX465:BL465),BL465))","v":0},{"$f":"IF(SUM($AW465:BM465)<0,0,IF(SUM($AX465:BM465)+BM465>$AW465,$AW465-SUM($AX465:BM465),BM465))","v":0},{"$f":"IF(SUM($AW465:BN465)<0,0,IF(SUM($AX465:BN465)+BN465>$AW465,$AW465-SUM($AX465:BN465),BN465))","v":0},{"$f":"IF(SUM($AW465:BO465)<0,0,IF(SUM($AX465:BO465)+BO465>$AW465,$AW465-SUM($AX465:BO465),BO465))","v":0},{"$f":"IF(SUM($AW465:BP465)<0,0,IF(SUM($AX465:BP465)+BP465>$AW465,$AW465-SUM($AX465:BP465),BP465))","v":0},{"$f":"IF(SUM($AW465:BQ465)<0,0,IF(SUM($AX465:BQ465)+BQ465>$AW465,$AW465-SUM($AX465:BQ465),BQ465))","v":0},{"$f":"IF(SUM($AW465:BR465)<0,0,IF(SUM($AX465:BR465)+BR465>$AW465,$AW465-SUM($AX465:BR465),BR465))","v":0},{"$f":"IF(SUM($AW465:BS465)<0,0,IF(SUM($AX465:BS465)+BS465>$AW465,$AW465-SUM($AX465:BS465),BS465))","v":0},{"$f":"IF(SUM($AW465:BT465)<0,0,IF(SUM($AX465:BT465)+BT465>$AW465,$AW465-SUM($AX465:BT465),BT465))","v":0},{"$f":"IF(SUM($AW465:BU465)<0,0,IF(SUM($AX465:BU465)+BU465>$AW465,$AW465-SUM($AX465:BU465),BU465))","v":0},{"$f":"IF(SUM($AW465:BV465)<0,0,IF(SUM($AX465:BV465)+BV465>$AW465,$AW465-SUM($AX465:BV465),BV465))","v":0},{"$f":"IF(SUM($AW465:BW465)<0,0,IF(SUM($AX465:BW465)+BW465>$AW465,$AW465-SUM($AX465:BW465),BW465))","v":0},{"$f":"IF(SUM($AW465:BX465)<0,0,IF(SUM($AX465:BX465)+BX465>$AW465,$AW465-SUM($AX465:BX465),BX465))","v":0},{"$f":"IF(SUM($AW465:BY465)<0,0,IF(SUM($AX465:BY465)+BY465>$AW465,$AW465-SUM($AX465:BY465),BY465))","v":0},{"$f":"IF(SUM($AW465:BZ465)<0,0,IF(SUM($AX465:BZ465)+BZ465>$AW465,$AW465-SUM($AX465:BZ465),BZ465))","v":0},{"$f":"IF(SUM($AW465:CA465)<0,0,IF(SUM($AX465:CA465)+CA465>$AW465,$AW465-SUM($AX465:CA465),CA465))","v":0},{"$f":"IF(SUM($AW465:CB465)<0,0,IF(SUM($AX465:CB465)+CB465>$AW465,$AW465-SUM($AX465:CB465),CB465))","v":0},{"$f":"IF(SUM($AW465:CC465)<0,0,IF(SUM($AX465:CC465)+CC465>$AW465,$AW465-SUM($AX465:CC465),CC465))","v":0},{"$f":"IF(SUM($AW465:CD465)<0,0,IF(SUM($AX465:CD465)+CD465>$AW465,$AW465-SUM($AX465:CD465),CD465))","v":0},{"$f":"IF(SUM($AW465:CE465)<0,0,IF(SUM($AX465:CE465)+CE465>$AW465,$AW465-SUM($AX465:CE465),CE465))","v":0},{"$f":"IF(SUM($AW465:CF465)<0,0,IF(SUM($AX465:CF465)+CF465>$AW465,$AW465-SUM($AX465:CF465),CF465))","v":0},{"$f":"IF(SUM($AW465:CG465)<0,0,IF(SUM($AX465:CG465)+CG465>$AW465,$AW465-SUM($AX465:CG465),CG465))","v":0},{"$f":"IF(SUM($AW465:CH465)<0,0,IF(SUM($AX465:CH465)+CH465>$AW465,$AW465-SUM($AX465:CH465),CH465))","v":0},{"$f":"IF(SUM($AW465:CI465)<0,0,IF(SUM($AX465:CI465)+CI465>$AW465,$AW465-SUM($AX465:CI465),CI465))","v":0},{"$f":"IF(SUM($AW465:CJ465)<0,0,IF(SUM($AX465:CJ465)+CJ465>$AW465,$AW465-SUM($AX465:CJ465),CJ465))","v":0},{"$f":"IF(SUM($AW465:CK465)<0,0,IF(SUM($AX465:CK465)+CK465>$AW465,$AW465-SUM($AX465:CK465),CK465))","v":0},{"$f":"IF(SUM($AW465:CL465)<0,0,IF(SUM($AX465:CL465)+CL465>$AW465,$AW465-SUM($AX465:CL465),CL465))","v":0},{"$f":"IF(SUM($AW465:CM465)<0,0,IF(SUM($AX465:CM465)+CM465>$AW465,$AW465-SUM($AX465:CM465),CM465))","v":0},{"$f":"IF(SUM($AW465:CN465)<0,0,IF(SUM($AX465:CN465)+CN465>$AW465,$AW465-SUM($AX465:CN465),CN465))","v":0},{"$f":"IF(SUM($AW465:CO465)<0,0,IF(SUM($AX465:CO465)+CO465>$AW465,$AW465-SUM($AX465:CO465),CO465))","v":0},{"$f":"IF(SUM($AW465:CP465)<0,0,IF(SUM($AX465:CP465)+CP465>$AW465,$AW465-SUM($AX465:CP465),CP465))","v":0},{"$f":"IF(SUM($AW465:CQ465)<0,0,IF(SUM($AX465:CQ465)+CQ465>$AW465,$AW465-SUM($AX465:CQ465),CQ465))","v":0},{"$f":"IF(SUM($AW465:CR465)<0,0,IF(SUM($AX465:CR465)+CR465>$AW465,$AW465-SUM($AX465:CR465),CR465))","v":0},{"$f":"IF(SUM($AW465:CS465)<0,0,IF(SUM($AX465:CS465)+CS465>$AW465,$AW465-SUM($AX465:CS465),CS465))","v":0},{"$f":"IF(SUM($AW465:CT465)<0,0,IF(SUM($AX465:CT465)+CT465>$AW465,$AW465-SUM($AX465:CT465),CT465))","v":0},{"$f":"IF(SUM($AW465:CU465)<0,0,IF(SUM($AX465:CU465)+CU465>$AW465,$AW465-SUM($AX465:CU465),CU465))","v":0},{"$f":"IF(SUM($AW465:CV465)<0,0,IF(SUM($AX465:CV465)+CV465>$AW465,$AW465-SUM($AX465:CV465),CV465))","v":0},{"$f":"IF(SUM($AW465:CW465)<0,0,IF(SUM($AX465:CW465)+CW465>$AW465,$AW465-SUM($AX465:CW465),CW465))","v":0},{"$f":"IF(SUM($AW465:CX465)<0,0,IF(SUM($AX465:CX465)+CX465>$AW465,$AW465-SUM($AX465:CX465),CX465))","v":0},{"$f":"IF(SUM($AW465:CY465)<0,0,IF(SUM($AX465:CY465)+CY465>$AW465,$AW465-SUM($AX465:CY465),CY465))","v":0},{"$f":"IF(SUM($AW465:CZ465)<0,0,IF(SUM($AX465:CZ465)+CZ465>$AW465,$AW465-SUM($AX465:CZ465),CZ465))","v":0},{"$f":"IF(SUM($AW465:DA465)<0,0,IF(SUM($AX465:DA465)+DA465>$AW465,$AW465-SUM($AX465:DA465),DA465))","v":0},{"$f":"IF(SUM($AW465:DB465)<0,0,IF(SUM($AX465:DB465)+DB465>$AW465,$AW465-SUM($AX465:DB465),DB465))","v":0},{"$f":"IF(SUM($AW465:DC465)<0,0,IF(SUM($AX465:DC465)+DC465>$AW465,$AW465-SUM($AX465:DC465),DC465))","v":0},{"$f":"IF(SUM($AW465:DD465)<0,0,IF(SUM($AX465:DD465)+DD465>$AW465,$AW465-SUM($AX465:DD465),DD465))","v":0},{"$f":"IF(SUM($AW465:DE465)<0,0,IF(SUM($AX465:DE465)+DE465>$AW465,$AW465-SUM($AX465:DE465),DE465))","v":0},{"$f":"IF(SUM($AW465:DF465)<0,0,IF(SUM($AX465:DF465)+DF465>$AW465,$AW465-SUM($AX465:DF465),DF465))","v":0},{"$f":"IF(SUM($AW465:DG465)<0,0,IF(SUM($AX465:DG465)+DG465>$AW465,$AW465-SUM($AX465:DG465),DG465))","v":0},{"$f":"IF(SUM($AW465:DH465)<0,0,IF(SUM($AX465:DH465)+DH465>$AW465,$AW465-SUM($AX465:DH465),DH465))","v":0},{"$f":"IF(SUM($AW465:DI465)<0,0,IF(SUM($AX465:DI465)+DI465>$AW465,$AW465-SUM($AX465:DI465),DI465))","v":0},{"$f":"IF(SUM($AW465:DJ465)<0,0,IF(SUM($AX465:DJ465)+DJ465>$AW465,$AW465-SUM($AX465:DJ465),DJ465))","v":0},{"$f":"IF(SUM($AW465:DK465)<0,0,IF(SUM($AX465:DK465)+DK465>$AW465,$AW465-SUM($AX465:DK465),DK465))","v":0},{"$f":"IF(SUM($AW465:DL465)<0,0,IF(SUM($AX465:DL465)+DL465>$AW465,$AW465-SUM($AX465:DL465),DL465))","v":0},{"$f":"IF(SUM($AW465:DM465)<0,0,IF(SUM($AX465:DM465)+DM465>$AW465,$AW465-SUM($AX465:DM465),DM465))","v":0},{"$f":"IF(SUM($AW465:DN465)<0,0,IF(SUM($AX465:DN465)+DN465>$AW465,$AW465-SUM($AX465:DN465),DN465))","v":0},{"$f":"IF(SUM($AW465:DO465)<0,0,IF(SUM($AX465:DO465)+DO465>$AW465,$AW465-SUM($AX465:DO465),DO465))","v":0},{"$f":"IF(SUM($AW465:DP465)<0,0,IF(SUM($AX465:DP465)+DP465>$AW465,$AW465-SUM($AX465:DP465),DP465))","v":0},{"$f":"IF(SUM($AW465:DQ465)<0,0,IF(SUM($AX465:DQ465)+DQ465>$AW465,$AW465-SUM($AX465:DQ465),DQ465))","v":0},{"$f":"IF(SUM($AW465:DR465)<0,0,IF(SUM($AX465:DR465)+DR465>$AW465,$AW465-SUM($AX465:DR465),DR465))","v":0},{"$f":"IF(SUM($AW465:DS465)<0,0,IF(SUM($AX465:DS465)+DS465>$AW465,$AW465-SUM($AX465:DS465),DS465))","v":0},{"$f":"IF(SUM($AW465:DT465)<0,0,IF(SUM($AX465:DT465)+DT465>$AW465,$AW465-SUM($AX465:DT465),DT465))","v":0},{"$f":"IF(SUM($AW465:DU465)<0,0,IF(SUM($AX465:DU465)+DU465>$AW465,$AW465-SUM($AX465:DU465),DU465))","v":0},{"$f":"IF(SUM($AW465:DV465)<0,0,IF(SUM($AX465:DV465)+DV465>$AW465,$AW465-SUM($AX465:DV465),DV465))","v":0},{"$f":"IF(SUM($AW465:DW465)<0,0,IF(SUM($AX465:DW465)+DW465>$AW465,$AW465-SUM($AX465:DW465),DW465))","v":0},{"$f":"IF(SUM($AW465:DX465)<0,0,IF(SUM($AX465:DX465)+DX465>$AW465,$AW465-SUM($AX465:DX465),DX465))","v":0},{"$f":"IF(SUM($AW465:DY465)<0,0,IF(SUM($AX465:DY465)+DY465>$AW465,$AW465-SUM($AX465:DY465),DY465))","v":0},{"$f":"IF(SUM($AW465:DZ465)<0,0,IF(SUM($AX465:DZ465)+DZ465>$AW465,$AW465-SUM($AX465:DZ465),DZ465))","v":0},{"$f":"IF(SUM($AW465:EA465)<0,0,IF(SUM($AX465:EA465)+EA465>$AW465,$AW465-SUM($AX465:EA465),EA465))","v":0},{"$f":"IF(SUM($AW465:EB465)<0,0,IF(SUM($AX465:EB465)+EB465>$AW465,$AW465-SUM($AX465:EB465),EB465))","v":0},{"$f":"IF(SUM($AW465:EC465)<0,0,IF(SUM($AX465:EC465)+EC465>$AW465,$AW465-SUM($AX465:EC465),EC465))","v":0},{"$f":"IF(SUM($AW465:ED465)<0,0,IF(SUM($AX465:ED465)+ED465>$AW465,$AW465-SUM($AX465:ED465),ED465))","v":0},{"$f":"IF(SUM($AW465:EE465)<0,0,IF(SUM($AX465:EE465)+EE465>$AW465,$AW465-SUM($AX465:EE465),EE465))","v":0},{"$f":"IF(SUM($AW465:EF465)<0,0,IF(SUM($AX465:EF465)+EF465>$AW465,$AW465-SUM($AX465:EF465),EF465))","v":0},{"$f":"IF(SUM($AW465:EG465)<0,0,IF(SUM($AX465:EG465)+EG465>$AW465,$AW465-SUM($AX465:EG465),EG465))","v":0},{"$f":"IF(SUM($AW465:EH465)<0,0,IF(SUM($AX465:EH465)+EH465>$AW465,$AW465-SUM($AX465:EH465),EH465))","v":0},{"$f":"IF(SUM($AW465:EI465)<0,0,IF(SUM($AX465:EI465)+EI465>$AW465,$AW465-SUM($AX465:EI465),EI465))","v":0},{"$f":"IF(SUM($AW465:EJ465)<0,0,IF(SUM($AX465:EJ465)+EJ465>$AW465,$AW465-SUM($AX465:EJ465),EJ465))","v":0},{"$f":"IF(SUM($AW465:EK465)<0,0,IF(SUM($AX465:EK465)+EK465>$AW465,$AW465-SUM($AX465:EK465),EK465))","v":0},{"$f":"IF(SUM($AW465:EL465)<0,0,IF(SUM($AX465:EL465)+EL465>$AW465,$AW465-SUM($AX465:EL465),EL465))","v":0},{"$f":"IF(SUM($AW465:EM465)<0,0,IF(SUM($AX465:EM465)+EM465>$AW465,$AW465-SUM($AX465:EM465),EM465))","v":0},{"$f":"IF(SUM($AW465:EN465)<0,0,IF(SUM($AX465:EN465)+EN465>$AW465,$AW465-SUM($AX465:EN465),EN465))","v":0},{"$f":"IF(SUM($AW465:EO465)<0,0,IF(SUM($AX465:EO465)+EO465>$AW465,$AW465-SUM($AX465:EO465),EO465))","v":0},{"$f":"IF(SUM($AW465:EP465)<0,0,IF(SUM($AX465:EP465)+EP465>$AW465,$AW465-SUM($AX465:EP465),EP465))","v":0},{"$f":"IF(SUM($AW465:EQ465)<0,0,IF(SUM($AX465:EQ465)+EQ465>$AW465,$AW465-SUM($AX465:EQ465),EQ465))","v":0},{"$f":"IF(SUM($AW465:ER465)<0,0,IF(SUM($AX465:ER465)+ER465>$AW465,$AW465-SUM($AX465:ER465),ER465))","v":0},{"$f":"IF(SUM($AW465:ES465)<0,0,IF(SUM($AX465:ES465)+ES465>$AW465,$AW465-SUM($AX465:ES465),ES465))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AQ466:AQ466)+AQ466>$AP25,$AP25-SUM($AQ466:AQ466),AQ466)","v":0},{"$f":"IF(SUM($AQ466:AR466)+AR466>$AP25,$AP25-SUM($AQ466:AR466),AR466)","v":0},{"$f":"IF(SUM($AQ466:AS466)+AS466>$AP25,$AP25-SUM($AQ466:AS466),AS466)","v":0},{"$f":"IF(SUM($AQ466:AT466)+AT466>$AP25,$AP25-SUM($AQ466:AT466),AT466)","v":0},{"$f":"IF(SUM($AQ466:AU466)+AU466>$AP25,$AP25-SUM($AQ466:AU466),AU466)","v":0},0.23202958999999995,8.1413891228070152E-3,{"$f":"IF(SUM($AW466:AX466)<0,0,IF(SUM($AX466:AX466)+AX466>$AW466,$AW466-SUM($AX466:AX466),AX466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:AY466)<0,0,IF(SUM($AX466:AY466)+AY466>$AW466,$AW466-SUM($AX466:AY466),AY466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:AZ466)<0,0,IF(SUM($AX466:AZ466)+AZ466>$AW466,$AW466-SUM($AX466:AZ466),AZ466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BA466)<0,0,IF(SUM($AX466:BA466)+BA466>$AW466,$AW466-SUM($AX466:BA466),BA466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BB466)<0,0,IF(SUM($AX466:BB466)+BB466>$AW466,$AW466-SUM($AX466:BB466),BB466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BC466)<0,0,IF(SUM($AX466:BC466)+BC466>$AW466,$AW466-SUM($AX466:BC466),BC466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BD466)<0,0,IF(SUM($AX466:BD466)+BD466>$AW466,$AW466-SUM($AX466:BD466),BD466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BE466)<0,0,IF(SUM($AX466:BE466)+BE466>$AW466,$AW466-SUM($AX466:BE466),BE466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BF466)<0,0,IF(SUM($AX466:BF466)+BF466>$AW466,$AW466-SUM($AX466:BF466),BF466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BG466)<0,0,IF(SUM($AX466:BG466)+BG466>$AW466,$AW466-SUM($AX466:BG466),BG466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BH466)<0,0,IF(SUM($AX466:BH466)+BH466>$AW466,$AW466-SUM($AX466:BH466),BH466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BI466)<0,0,IF(SUM($AX466:BI466)+BI466>$AW466,$AW466-SUM($AX466:BI466),BI466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BJ466)<0,0,IF(SUM($AX466:BJ466)+BJ466>$AW466,$AW466-SUM($AX466:BJ466),BJ466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BK466)<0,0,IF(SUM($AX466:BK466)+BK466>$AW466,$AW466-SUM($AX466:BK466),BK466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BL466)<0,0,IF(SUM($AX466:BL466)+BL466>$AW466,$AW466-SUM($AX466:BL466),BL466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BM466)<0,0,IF(SUM($AX466:BM466)+BM466>$AW466,$AW466-SUM($AX466:BM466),BM466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BN466)<0,0,IF(SUM($AX466:BN466)+BN466>$AW466,$AW466-SUM($AX466:BN466),BN466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BO466)<0,0,IF(SUM($AX466:BO466)+BO466>$AW466,$AW466-SUM($AX466:BO466),BO466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BP466)<0,0,IF(SUM($AX466:BP466)+BP466>$AW466,$AW466-SUM($AX466:BP466),BP466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BQ466)<0,0,IF(SUM($AX466:BQ466)+BQ466>$AW466,$AW466-SUM($AX466:BQ466),BQ466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BR466)<0,0,IF(SUM($AX466:BR466)+BR466>$AW466,$AW466-SUM($AX466:BR466),BR466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BS466)<0,0,IF(SUM($AX466:BS466)+BS466>$AW466,$AW466-SUM($AX466:BS466),BS466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BT466)<0,0,IF(SUM($AX466:BT466)+BT466>$AW466,$AW466-SUM($AX466:BT466),BT466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BU466)<0,0,IF(SUM($AX466:BU466)+BU466>$AW466,$AW466-SUM($AX466:BU466),BU466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BV466)<0,0,IF(SUM($AX466:BV466)+BV466>$AW466,$AW466-SUM($AX466:BV466),BV466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BW466)<0,0,IF(SUM($AX466:BW466)+BW466>$AW466,$AW466-SUM($AX466:BW466),BW466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BX466)<0,0,IF(SUM($AX466:BX466)+BX466>$AW466,$AW466-SUM($AX466:BX466),BX466))","v":8.1413891228070152E-3},{"$f":"IF(SUM($AW466:BY466)<0,0,IF(SUM($AX466:BY466)+BY466>$AW466,$AW466-SUM($AX466:BY466),BY466))","v":4.0706945614035484E-3},{"$f":"IF(SUM($AW466:BZ466)<0,0,IF(SUM($AX466:BZ466)+BZ466>$AW466,$AW466-SUM($AX466:BZ466),BZ466))","v":0},{"$f":"IF(SUM($AW466:CA466)<0,0,IF(SUM($AX466:CA466)+CA466>$AW466,$AW466-SUM($AX466:CA466),CA466))","v":0},{"$f":"IF(SUM($AW466:CB466)<0,0,IF(SUM($AX466:CB466)+CB466>$AW466,$AW466-SUM($AX466:CB466),CB466))","v":0},{"$f":"IF(SUM($AW466:CC466)<0,0,IF(SUM($AX466:CC466)+CC466>$AW466,$AW466-SUM($AX466:CC466),CC466))","v":0},{"$f":"IF(SUM($AW466:CD466)<0,0,IF(SUM($AX466:CD466)+CD466>$AW466,$AW466-SUM($AX466:CD466),CD466))","v":0},{"$f":"IF(SUM($AW466:CE466)<0,0,IF(SUM($AX466:CE466)+CE466>$AW466,$AW466-SUM($AX466:CE466),CE466))","v":0},{"$f":"IF(SUM($AW466:CF466)<0,0,IF(SUM($AX466:CF466)+CF466>$AW466,$AW466-SUM($AX466:CF466),CF466))","v":0},{"$f":"IF(SUM($AW466:CG466)<0,0,IF(SUM($AX466:CG466)+CG466>$AW466,$AW466-SUM($AX466:CG466),CG466))","v":0},{"$f":"IF(SUM($AW466:CH466)<0,0,IF(SUM($AX466:CH466)+CH466>$AW466,$AW466-SUM($AX466:CH466),CH466))","v":0},{"$f":"IF(SUM($AW466:CI466)<0,0,IF(SUM($AX466:CI466)+CI466>$AW466,$AW466-SUM($AX466:CI466),CI466))","v":0},{"$f":"IF(SUM($AW466:CJ466)<0,0,IF(SUM($AX466:CJ466)+CJ466>$AW466,$AW466-SUM($AX466:CJ466),CJ466))","v":0},{"$f":"IF(SUM($AW466:CK466)<0,0,IF(SUM($AX466:CK466)+CK466>$AW466,$AW466-SUM($AX466:CK466),CK466))","v":0},{"$f":"IF(SUM($AW466:CL466)<0,0,IF(SUM($AX466:CL466)+CL466>$AW466,$AW466-SUM($AX466:CL466),CL466))","v":0},{"$f":"IF(SUM($AW466:CM466)<0,0,IF(SUM($AX466:CM466)+CM466>$AW466,$AW466-SUM($AX466:CM466),CM466))","v":0},{"$f":"IF(SUM($AW466:CN466)<0,0,IF(SUM($AX466:CN466)+CN466>$AW466,$AW466-SUM($AX466:CN466),CN466))","v":0},{"$f":"IF(SUM($AW466:CO466)<0,0,IF(SUM($AX466:CO466)+CO466>$AW466,$AW466-SUM($AX466:CO466),CO466))","v":0},{"$f":"IF(SUM($AW466:CP466)<0,0,IF(SUM($AX466:CP466)+CP466>$AW466,$AW466-SUM($AX466:CP466),CP466))","v":0},{"$f":"IF(SUM($AW466:CQ466)<0,0,IF(SUM($AX466:CQ466)+CQ466>$AW466,$AW466-SUM($AX466:CQ466),CQ466))","v":0},{"$f":"IF(SUM($AW466:CR466)<0,0,IF(SUM($AX466:CR466)+CR466>$AW466,$AW466-SUM($AX466:CR466),CR466))","v":0},{"$f":"IF(SUM($AW466:CS466)<0,0,IF(SUM($AX466:CS466)+CS466>$AW466,$AW466-SUM($AX466:CS466),CS466))","v":0},{"$f":"IF(SUM($AW466:CT466)<0,0,IF(SUM($AX466:CT466)+CT466>$AW466,$AW466-SUM($AX466:CT466),CT466))","v":0},{"$f":"IF(SUM($AW466:CU466)<0,0,IF(SUM($AX466:CU466)+CU466>$AW466,$AW466-SUM($AX466:CU466),CU466))","v":0},{"$f":"IF(SUM($AW466:CV466)<0,0,IF(SUM($AX466:CV466)+CV466>$AW466,$AW466-SUM($AX466:CV466),CV466))","v":0},{"$f":"IF(SUM($AW466:CW466)<0,0,IF(SUM($AX466:CW466)+CW466>$AW466,$AW466-SUM($AX466:CW466),CW466))","v":0},{"$f":"IF(SUM($AW466:CX466)<0,0,IF(SUM($AX466:CX466)+CX466>$AW466,$AW466-SUM($AX466:CX466),CX466))","v":0},{"$f":"IF(SUM($AW466:CY466)<0,0,IF(SUM($AX466:CY466)+CY466>$AW466,$AW466-SUM($AX466:CY466),CY466))","v":0},{"$f":"IF(SUM($AW466:CZ466)<0,0,IF(SUM($AX466:CZ466)+CZ466>$AW466,$AW466-SUM($AX466:CZ466),CZ466))","v":0},{"$f":"IF(SUM($AW466:DA466)<0,0,IF(SUM($AX466:DA466)+DA466>$AW466,$AW466-SUM($AX466:DA466),DA466))","v":0},{"$f":"IF(SUM($AW466:DB466)<0,0,IF(SUM($AX466:DB466)+DB466>$AW466,$AW466-SUM($AX466:DB466),DB466))","v":0},{"$f":"IF(SUM($AW466:DC466)<0,0,IF(SUM($AX466:DC466)+DC466>$AW466,$AW466-SUM($AX466:DC466),DC466))","v":0},{"$f":"IF(SUM($AW466:DD466)<0,0,IF(SUM($AX466:DD466)+DD466>$AW466,$AW466-SUM($AX466:DD466),DD466))","v":0},{"$f":"IF(SUM($AW466:DE466)<0,0,IF(SUM($AX466:DE466)+DE466>$AW466,$AW466-SUM($AX466:DE466),DE466))","v":0},{"$f":"IF(SUM($AW466:DF466)<0,0,IF(SUM($AX466:DF466)+DF466>$AW466,$AW466-SUM($AX466:DF466),DF466))","v":0},{"$f":"IF(SUM($AW466:DG466)<0,0,IF(SUM($AX466:DG466)+DG466>$AW466,$AW466-SUM($AX466:DG466),DG466))","v":0},{"$f":"IF(SUM($AW466:DH466)<0,0,IF(SUM($AX466:DH466)+DH466>$AW466,$AW466-SUM($AX466:DH466),DH466))","v":0},{"$f":"IF(SUM($AW466:DI466)<0,0,IF(SUM($AX466:DI466)+DI466>$AW466,$AW466-SUM($AX466:DI466),DI466))","v":0},{"$f":"IF(SUM($AW466:DJ466)<0,0,IF(SUM($AX466:DJ466)+DJ466>$AW466,$AW466-SUM($AX466:DJ466),DJ466))","v":0},{"$f":"IF(SUM($AW466:DK466)<0,0,IF(SUM($AX466:DK466)+DK466>$AW466,$AW466-SUM($AX466:DK466),DK466))","v":0},{"$f":"IF(SUM($AW466:DL466)<0,0,IF(SUM($AX466:DL466)+DL466>$AW466,$AW466-SUM($AX466:DL466),DL466))","v":0},{"$f":"IF(SUM($AW466:DM466)<0,0,IF(SUM($AX466:DM466)+DM466>$AW466,$AW466-SUM($AX466:DM466),DM466))","v":0},{"$f":"IF(SUM($AW466:DN466)<0,0,IF(SUM($AX466:DN466)+DN466>$AW466,$AW466-SUM($AX466:DN466),DN466))","v":0},{"$f":"IF(SUM($AW466:DO466)<0,0,IF(SUM($AX466:DO466)+DO466>$AW466,$AW466-SUM($AX466:DO466),DO466))","v":0},{"$f":"IF(SUM($AW466:DP466)<0,0,IF(SUM($AX466:DP466)+DP466>$AW466,$AW466-SUM($AX466:DP466),DP466))","v":0},{"$f":"IF(SUM($AW466:DQ466)<0,0,IF(SUM($AX466:DQ466)+DQ466>$AW466,$AW466-SUM($AX466:DQ466),DQ466))","v":0},{"$f":"IF(SUM($AW466:DR466)<0,0,IF(SUM($AX466:DR466)+DR466>$AW466,$AW466-SUM($AX466:DR466),DR466))","v":0},{"$f":"IF(SUM($AW466:DS466)<0,0,IF(SUM($AX466:DS466)+DS466>$AW466,$AW466-SUM($AX466:DS466),DS466))","v":0},{"$f":"IF(SUM($AW466:DT466)<0,0,IF(SUM($AX466:DT466)+DT466>$AW466,$AW466-SUM($AX466:DT466),DT466))","v":0},{"$f":"IF(SUM($AW466:DU466)<0,0,IF(SUM($AX466:DU466)+DU466>$AW466,$AW466-SUM($AX466:DU466),DU466))","v":0},{"$f":"IF(SUM($AW466:DV466)<0,0,IF(SUM($AX466:DV466)+DV466>$AW466,$AW466-SUM($AX466:DV466),DV466))","v":0},{"$f":"IF(SUM($AW466:DW466)<0,0,IF(SUM($AX466:DW466)+DW466>$AW466,$AW466-SUM($AX466:DW466),DW466))","v":0},{"$f":"IF(SUM($AW466:DX466)<0,0,IF(SUM($AX466:DX466)+DX466>$AW466,$AW466-SUM($AX466:DX466),DX466))","v":0},{"$f":"IF(SUM($AW466:DY466)<0,0,IF(SUM($AX466:DY466)+DY466>$AW466,$AW466-SUM($AX466:DY466),DY466))","v":0},{"$f":"IF(SUM($AW466:DZ466)<0,0,IF(SUM($AX466:DZ466)+DZ466>$AW466,$AW466-SUM($AX466:DZ466),DZ466))","v":0},{"$f":"IF(SUM($AW466:EA466)<0,0,IF(SUM($AX466:EA466)+EA466>$AW466,$AW466-SUM($AX466:EA466),EA466))","v":0},{"$f":"IF(SUM($AW466:EB466)<0,0,IF(SUM($AX466:EB466)+EB466>$AW466,$AW466-SUM($AX466:EB466),EB466))","v":0},{"$f":"IF(SUM($AW466:EC466)<0,0,IF(SUM($AX466:EC466)+EC466>$AW466,$AW466-SUM($AX466:EC466),EC466))","v":0},{"$f":"IF(SUM($AW466:ED466)<0,0,IF(SUM($AX466:ED466)+ED466>$AW466,$AW466-SUM($AX466:ED466),ED466))","v":0},{"$f":"IF(SUM($AW466:EE466)<0,0,IF(SUM($AX466:EE466)+EE466>$AW466,$AW466-SUM($AX466:EE466),EE466))","v":0},{"$f":"IF(SUM($AW466:EF466)<0,0,IF(SUM($AX466:EF466)+EF466>$AW466,$AW466-SUM($AX466:EF466),EF466))","v":0},{"$f":"IF(SUM($AW466:EG466)<0,0,IF(SUM($AX466:EG466)+EG466>$AW466,$AW466-SUM($AX466:EG466),EG466))","v":0},{"$f":"IF(SUM($AW466:EH466)<0,0,IF(SUM($AX466:EH466)+EH466>$AW466,$AW466-SUM($AX466:EH466),EH466))","v":0},{"$f":"IF(SUM($AW466:EI466)<0,0,IF(SUM($AX466:EI466)+EI466>$AW466,$AW466-SUM($AX466:EI466),EI466))","v":0},{"$f":"IF(SUM($AW466:EJ466)<0,0,IF(SUM($AX466:EJ466)+EJ466>$AW466,$AW466-SUM($AX466:EJ466),EJ466))","v":0},{"$f":"IF(SUM($AW466:EK466)<0,0,IF(SUM($AX466:EK466)+EK466>$AW466,$AW466-SUM($AX466:EK466),EK466))","v":0},{"$f":"IF(SUM($AW466:EL466)<0,0,IF(SUM($AX466:EL466)+EL466>$AW466,$AW466-SUM($AX466:EL466),EL466))","v":0},{"$f":"IF(SUM($AW466:EM466)<0,0,IF(SUM($AX466:EM466)+EM466>$AW466,$AW466-SUM($AX466:EM466),EM466))","v":0},{"$f":"IF(SUM($AW466:EN466)<0,0,IF(SUM($AX466:EN466)+EN466>$AW466,$AW466-SUM($AX466:EN466),EN466))","v":0},{"$f":"IF(SUM($AW466:EO466)<0,0,IF(SUM($AX466:EO466)+EO466>$AW466,$AW466-SUM($AX466:EO466),EO466))","v":0},{"$f":"IF(SUM($AW466:EP466)<0,0,IF(SUM($AX466:EP466)+EP466>$AW466,$AW466-SUM($AX466:EP466),EP466))","v":0},{"$f":"IF(SUM($AW466:EQ466)<0,0,IF(SUM($AX466:EQ466)+EQ466>$AW466,$AW466-SUM($AX466:EQ466),EQ466))","v":0},{"$f":"IF(SUM($AW466:ER466)<0,0,IF(SUM($AX466:ER466)+ER466>$AW466,$AW466-SUM($AX466:ER466),ER466))","v":0},{"$f":"IF(SUM($AW466:ES466)<0,0,IF(SUM($AX466:ES466)+ES466>$AW466,$AW466-SUM($AX466:ES466),ES466))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AQ467:AQ467)+AQ467>$AP26,$AP26-SUM($AQ467:AQ467),AQ467)","v":0},{"$f":"IF(SUM($AQ467:AR467)+AR467>$AP26,$AP26-SUM($AQ467:AR467),AR467)","v":0},{"$f":"IF(SUM($AQ467:AS467)+AS467>$AP26,$AP26-SUM($AQ467:AS467),AS467)","v":0},{"$f":"IF(SUM($AQ467:AT467)+AT467>$AP26,$AP26-SUM($AQ467:AT467),AT467)","v":0},{"$f":"IF(SUM($AQ467:AU467)+AU467>$AP26,$AP26-SUM($AQ467:AU467),AU467)","v":0},0,0,{"$f":"IF(SUM($AW467:AX467)<0,0,IF(SUM($AX467:AX467)+AX467>$AW467,$AW467-SUM($AX467:AX467),AX467))","v":0},{"$f":"IF(SUM($AW467:AY467)<0,0,IF(SUM($AX467:AY467)+AY467>$AW467,$AW467-SUM($AX467:AY467),AY467))","v":0},{"$f":"IF(SUM($AW467:AZ467)<0,0,IF(SUM($AX467:AZ467)+AZ467>$AW467,$AW467-SUM($AX467:AZ467),AZ467))","v":0},{"$f":"IF(SUM($AW467:BA467)<0,0,IF(SUM($AX467:BA467)+BA467>$AW467,$AW467-SUM($AX467:BA467),BA467))","v":0},{"$f":"IF(SUM($AW467:BB467)<0,0,IF(SUM($AX467:BB467)+BB467>$AW467,$AW467-SUM($AX467:BB467),BB467))","v":0},{"$f":"IF(SUM($AW467:BC467)<0,0,IF(SUM($AX467:BC467)+BC467>$AW467,$AW467-SUM($AX467:BC467),BC467))","v":0},{"$f":"IF(SUM($AW467:BD467)<0,0,IF(SUM($AX467:BD467)+BD467>$AW467,$AW467-SUM($AX467:BD467),BD467))","v":0},{"$f":"IF(SUM($AW467:BE467)<0,0,IF(SUM($AX467:BE467)+BE467>$AW467,$AW467-SUM($AX467:BE467),BE467))","v":0},{"$f":"IF(SUM($AW467:BF467)<0,0,IF(SUM($AX467:BF467)+BF467>$AW467,$AW467-SUM($AX467:BF467),BF467))","v":0},{"$f":"IF(SUM($AW467:BG467)<0,0,IF(SUM($AX467:BG467)+BG467>$AW467,$AW467-SUM($AX467:BG467),BG467))","v":0},{"$f":"IF(SUM($AW467:BH467)<0,0,IF(SUM($AX467:BH467)+BH467>$AW467,$AW467-SUM($AX467:BH467),BH467))","v":0},{"$f":"IF(SUM($AW467:BI467)<0,0,IF(SUM($AX467:BI467)+BI467>$AW467,$AW467-SUM($AX467:BI467),BI467))","v":0},{"$f":"IF(SUM($AW467:BJ467)<0,0,IF(SUM($AX467:BJ467)+BJ467>$AW467,$AW467-SUM($AX467:BJ467),BJ467))","v":0},{"$f":"IF(SUM($AW467:BK467)<0,0,IF(SUM($AX467:BK467)+BK467>$AW467,$AW467-SUM($AX467:BK467),BK467))","v":0},{"$f":"IF(SUM($AW467:BL467)<0,0,IF(SUM($AX467:BL467)+BL467>$AW467,$AW467-SUM($AX467:BL467),BL467))","v":0},{"$f":"IF(SUM($AW467:BM467)<0,0,IF(SUM($AX467:BM467)+BM467>$AW467,$AW467-SUM($AX467:BM467),BM467))","v":0},{"$f":"IF(SUM($AW467:BN467)<0,0,IF(SUM($AX467:BN467)+BN467>$AW467,$AW467-SUM($AX467:BN467),BN467))","v":0},{"$f":"IF(SUM($AW467:BO467)<0,0,IF(SUM($AX467:BO467)+BO467>$AW467,$AW467-SUM($AX467:BO467),BO467))","v":0},{"$f":"IF(SUM($AW467:BP467)<0,0,IF(SUM($AX467:BP467)+BP467>$AW467,$AW467-SUM($AX467:BP467),BP467))","v":0},{"$f":"IF(SUM($AW467:BQ467)<0,0,IF(SUM($AX467:BQ467)+BQ467>$AW467,$AW467-SUM($AX467:BQ467),BQ467))","v":0},{"$f":"IF(SUM($AW467:BR467)<0,0,IF(SUM($AX467:BR467)+BR467>$AW467,$AW467-SUM($AX467:BR467),BR467))","v":0},{"$f":"IF(SUM($AW467:BS467)<0,0,IF(SUM($AX467:BS467)+BS467>$AW467,$AW467-SUM($AX467:BS467),BS467))","v":0},{"$f":"IF(SUM($AW467:BT467)<0,0,IF(SUM($AX467:BT467)+BT467>$AW467,$AW467-SUM($AX467:BT467),BT467))","v":0},{"$f":"IF(SUM($AW467:BU467)<0,0,IF(SUM($AX467:BU467)+BU467>$AW467,$AW467-SUM($AX467:BU467),BU467))","v":0},{"$f":"IF(SUM($AW467:BV467)<0,0,IF(SUM($AX467:BV467)+BV467>$AW467,$AW467-SUM($AX467:BV467),BV467))","v":0},{"$f":"IF(SUM($AW467:BW467)<0,0,IF(SUM($AX467:BW467)+BW467>$AW467,$AW467-SUM($AX467:BW467),BW467))","v":0},{"$f":"IF(SUM($AW467:BX467)<0,0,IF(SUM($AX467:BX467)+BX467>$AW467,$AW467-SUM($AX467:BX467),BX467))","v":0},{"$f":"IF(SUM($AW467:BY467)<0,0,IF(SUM($AX467:BY467)+BY467>$AW467,$AW467-SUM($AX467:BY467),BY467))","v":0},{"$f":"IF(SUM($AW467:BZ467)<0,0,IF(SUM($AX467:BZ467)+BZ467>$AW467,$AW467-SUM($AX467:BZ467),BZ467))","v":0},{"$f":"IF(SUM($AW467:CA467)<0,0,IF(SUM($AX467:CA467)+CA467>$AW467,$AW467-SUM($AX467:CA467),CA467))","v":0},{"$f":"IF(SUM($AW467:CB467)<0,0,IF(SUM($AX467:CB467)+CB467>$AW467,$AW467-SUM($AX467:CB467),CB467))","v":0},{"$f":"IF(SUM($AW467:CC467)<0,0,IF(SUM($AX467:CC467)+CC467>$AW467,$AW467-SUM($AX467:CC467),CC467))","v":0},{"$f":"IF(SUM($AW467:CD467)<0,0,IF(SUM($AX467:CD467)+CD467>$AW467,$AW467-SUM($AX467:CD467),CD467))","v":0},{"$f":"IF(SUM($AW467:CE467)<0,0,IF(SUM($AX467:CE467)+CE467>$AW467,$AW467-SUM($AX467:CE467),CE467))","v":0},{"$f":"IF(SUM($AW467:CF467)<0,0,IF(SUM($AX467:CF467)+CF467>$AW467,$AW467-SUM($AX467:CF467),CF467))","v":0},{"$f":"IF(SUM($AW467:CG467)<0,0,IF(SUM($AX467:CG467)+CG467>$AW467,$AW467-SUM($AX467:CG467),CG467))","v":0},{"$f":"IF(SUM($AW467:CH467)<0,0,IF(SUM($AX467:CH467)+CH467>$AW467,$AW467-SUM($AX467:CH467),CH467))","v":0},{"$f":"IF(SUM($AW467:CI467)<0,0,IF(SUM($AX467:CI467)+CI467>$AW467,$AW467-SUM($AX467:CI467),CI467))","v":0},{"$f":"IF(SUM($AW467:CJ467)<0,0,IF(SUM($AX467:CJ467)+CJ467>$AW467,$AW467-SUM($AX467:CJ467),CJ467))","v":0},{"$f":"IF(SUM($AW467:CK467)<0,0,IF(SUM($AX467:CK467)+CK467>$AW467,$AW467-SUM($AX467:CK467),CK467))","v":0},{"$f":"IF(SUM($AW467:CL467)<0,0,IF(SUM($AX467:CL467)+CL467>$AW467,$AW467-SUM($AX467:CL467),CL467))","v":0},{"$f":"IF(SUM($AW467:CM467)<0,0,IF(SUM($AX467:CM467)+CM467>$AW467,$AW467-SUM($AX467:CM467),CM467))","v":0},{"$f":"IF(SUM($AW467:CN467)<0,0,IF(SUM($AX467:CN467)+CN467>$AW467,$AW467-SUM($AX467:CN467),CN467))","v":0},{"$f":"IF(SUM($AW467:CO467)<0,0,IF(SUM($AX467:CO467)+CO467>$AW467,$AW467-SUM($AX467:CO467),CO467))","v":0},{"$f":"IF(SUM($AW467:CP467)<0,0,IF(SUM($AX467:CP467)+CP467>$AW467,$AW467-SUM($AX467:CP467),CP467))","v":0},{"$f":"IF(SUM($AW467:CQ467)<0,0,IF(SUM($AX467:CQ467)+CQ467>$AW467,$AW467-SUM($AX467:CQ467),CQ467))","v":0},{"$f":"IF(SUM($AW467:CR467)<0,0,IF(SUM($AX467:CR467)+CR467>$AW467,$AW467-SUM($AX467:CR467),CR467))","v":0},{"$f":"IF(SUM($AW467:CS467)<0,0,IF(SUM($AX467:CS467)+CS467>$AW467,$AW467-SUM($AX467:CS467),CS467))","v":0},{"$f":"IF(SUM($AW467:CT467)<0,0,IF(SUM($AX467:CT467)+CT467>$AW467,$AW467-SUM($AX467:CT467),CT467))","v":0},{"$f":"IF(SUM($AW467:CU467)<0,0,IF(SUM($AX467:CU467)+CU467>$AW467,$AW467-SUM($AX467:CU467),CU467))","v":0},{"$f":"IF(SUM($AW467:CV467)<0,0,IF(SUM($AX467:CV467)+CV467>$AW467,$AW467-SUM($AX467:CV467),CV467))","v":0},{"$f":"IF(SUM($AW467:CW467)<0,0,IF(SUM($AX467:CW467)+CW467>$AW467,$AW467-SUM($AX467:CW467),CW467))","v":0},{"$f":"IF(SUM($AW467:CX467)<0,0,IF(SUM($AX467:CX467)+CX467>$AW467,$AW467-SUM($AX467:CX467),CX467))","v":0},{"$f":"IF(SUM($AW467:CY467)<0,0,IF(SUM($AX467:CY467)+CY467>$AW467,$AW467-SUM($AX467:CY467),CY467))","v":0},{"$f":"IF(SUM($AW467:CZ467)<0,0,IF(SUM($AX467:CZ467)+CZ467>$AW467,$AW467-SUM($AX467:CZ467),CZ467))","v":0},{"$f":"IF(SUM($AW467:DA467)<0,0,IF(SUM($AX467:DA467)+DA467>$AW467,$AW467-SUM($AX467:DA467),DA467))","v":0},{"$f":"IF(SUM($AW467:DB467)<0,0,IF(SUM($AX467:DB467)+DB467>$AW467,$AW467-SUM($AX467:DB467),DB467))","v":0},{"$f":"IF(SUM($AW467:DC467)<0,0,IF(SUM($AX467:DC467)+DC467>$AW467,$AW467-SUM($AX467:DC467),DC467))","v":0},{"$f":"IF(SUM($AW467:DD467)<0,0,IF(SUM($AX467:DD467)+DD467>$AW467,$AW467-SUM($AX467:DD467),DD467))","v":0},{"$f":"IF(SUM($AW467:DE467)<0,0,IF(SUM($AX467:DE467)+DE467>$AW467,$AW467-SUM($AX467:DE467),DE467))","v":0},{"$f":"IF(SUM($AW467:DF467)<0,0,IF(SUM($AX467:DF467)+DF467>$AW467,$AW467-SUM($AX467:DF467),DF467))","v":0},{"$f":"IF(SUM($AW467:DG467)<0,0,IF(SUM($AX467:DG467)+DG467>$AW467,$AW467-SUM($AX467:DG467),DG467))","v":0},{"$f":"IF(SUM($AW467:DH467)<0,0,IF(SUM($AX467:DH467)+DH467>$AW467,$AW467-SUM($AX467:DH467),DH467))","v":0},{"$f":"IF(SUM($AW467:DI467)<0,0,IF(SUM($AX467:DI467)+DI467>$AW467,$AW467-SUM($AX467:DI467),DI467))","v":0},{"$f":"IF(SUM($AW467:DJ467)<0,0,IF(SUM($AX467:DJ467)+DJ467>$AW467,$AW467-SUM($AX467:DJ467),DJ467))","v":0},{"$f":"IF(SUM($AW467:DK467)<0,0,IF(SUM($AX467:DK467)+DK467>$AW467,$AW467-SUM($AX467:DK467),DK467))","v":0},{"$f":"IF(SUM($AW467:DL467)<0,0,IF(SUM($AX467:DL467)+DL467>$AW467,$AW467-SUM($AX467:DL467),DL467))","v":0},{"$f":"IF(SUM($AW467:DM467)<0,0,IF(SUM($AX467:DM467)+DM467>$AW467,$AW467-SUM($AX467:DM467),DM467))","v":0},{"$f":"IF(SUM($AW467:DN467)<0,0,IF(SUM($AX467:DN467)+DN467>$AW467,$AW467-SUM($AX467:DN467),DN467))","v":0},{"$f":"IF(SUM($AW467:DO467)<0,0,IF(SUM($AX467:DO467)+DO467>$AW467,$AW467-SUM($AX467:DO467),DO467))","v":0},{"$f":"IF(SUM($AW467:DP467)<0,0,IF(SUM($AX467:DP467)+DP467>$AW467,$AW467-SUM($AX467:DP467),DP467))","v":0},{"$f":"IF(SUM($AW467:DQ467)<0,0,IF(SUM($AX467:DQ467)+DQ467>$AW467,$AW467-SUM($AX467:DQ467),DQ467))","v":0},{"$f":"IF(SUM($AW467:DR467)<0,0,IF(SUM($AX467:DR467)+DR467>$AW467,$AW467-SUM($AX467:DR467),DR467))","v":0},{"$f":"IF(SUM($AW467:DS467)<0,0,IF(SUM($AX467:DS467)+DS467>$AW467,$AW467-SUM($AX467:DS467),DS467))","v":0},{"$f":"IF(SUM($AW467:DT467)<0,0,IF(SUM($AX467:DT467)+DT467>$AW467,$AW467-SUM($AX467:DT467),DT467))","v":0},{"$f":"IF(SUM($AW467:DU467)<0,0,IF(SUM($AX467:DU467)+DU467>$AW467,$AW467-SUM($AX467:DU467),DU467))","v":0},{"$f":"IF(SUM($AW467:DV467)<0,0,IF(SUM($AX467:DV467)+DV467>$AW467,$AW467-SUM($AX467:DV467),DV467))","v":0},{"$f":"IF(SUM($AW467:DW467)<0,0,IF(SUM($AX467:DW467)+DW467>$AW467,$AW467-SUM($AX467:DW467),DW467))","v":0},{"$f":"IF(SUM($AW467:DX467)<0,0,IF(SUM($AX467:DX467)+DX467>$AW467,$AW467-SUM($AX467:DX467),DX467))","v":0},{"$f":"IF(SUM($AW467:DY467)<0,0,IF(SUM($AX467:DY467)+DY467>$AW467,$AW467-SUM($AX467:DY467),DY467))","v":0},{"$f":"IF(SUM($AW467:DZ467)<0,0,IF(SUM($AX467:DZ467)+DZ467>$AW467,$AW467-SUM($AX467:DZ467),DZ467))","v":0},{"$f":"IF(SUM($AW467:EA467)<0,0,IF(SUM($AX467:EA467)+EA467>$AW467,$AW467-SUM($AX467:EA467),EA467))","v":0},{"$f":"IF(SUM($AW467:EB467)<0,0,IF(SUM($AX467:EB467)+EB467>$AW467,$AW467-SUM($AX467:EB467),EB467))","v":0},{"$f":"IF(SUM($AW467:EC467)<0,0,IF(SUM($AX467:EC467)+EC467>$AW467,$AW467-SUM($AX467:EC467),EC467))","v":0},{"$f":"IF(SUM($AW467:ED467)<0,0,IF(SUM($AX467:ED467)+ED467>$AW467,$AW467-SUM($AX467:ED467),ED467))","v":0},{"$f":"IF(SUM($AW467:EE467)<0,0,IF(SUM($AX467:EE467)+EE467>$AW467,$AW467-SUM($AX467:EE467),EE467))","v":0},{"$f":"IF(SUM($AW467:EF467)<0,0,IF(SUM($AX467:EF467)+EF467>$AW467,$AW467-SUM($AX467:EF467),EF467))","v":0},{"$f":"IF(SUM($AW467:EG467)<0,0,IF(SUM($AX467:EG467)+EG467>$AW467,$AW467-SUM($AX467:EG467),EG467))","v":0},{"$f":"IF(SUM($AW467:EH467)<0,0,IF(SUM($AX467:EH467)+EH467>$AW467,$AW467-SUM($AX467:EH467),EH467))","v":0},{"$f":"IF(SUM($AW467:EI467)<0,0,IF(SUM($AX467:EI467)+EI467>$AW467,$AW467-SUM($AX467:EI467),EI467))","v":0},{"$f":"IF(SUM($AW467:EJ467)<0,0,IF(SUM($AX467:EJ467)+EJ467>$AW467,$AW467-SUM($AX467:EJ467),EJ467))","v":0},{"$f":"IF(SUM($AW467:EK467)<0,0,IF(SUM($AX467:EK467)+EK467>$AW467,$AW467-SUM($AX467:EK467),EK467))","v":0},{"$f":"IF(SUM($AW467:EL467)<0,0,IF(SUM($AX467:EL467)+EL467>$AW467,$AW467-SUM($AX467:EL467),EL467))","v":0},{"$f":"IF(SUM($AW467:EM467)<0,0,IF(SUM($AX467:EM467)+EM467>$AW467,$AW467-SUM($AX467:EM467),EM467))","v":0},{"$f":"IF(SUM($AW467:EN467)<0,0,IF(SUM($AX467:EN467)+EN467>$AW467,$AW467-SUM($AX467:EN467),EN467))","v":0},{"$f":"IF(SUM($AW467:EO467)<0,0,IF(SUM($AX467:EO467)+EO467>$AW467,$AW467-SUM($AX467:EO467),EO467))","v":0},{"$f":"IF(SUM($AW467:EP467)<0,0,IF(SUM($AX467:EP467)+EP467>$AW467,$AW467-SUM($AX467:EP467),EP467))","v":0},{"$f":"IF(SUM($AW467:EQ467)<0,0,IF(SUM($AX467:EQ467)+EQ467>$AW467,$AW467-SUM($AX467:EQ467),EQ467))","v":0},{"$f":"IF(SUM($AW467:ER467)<0,0,IF(SUM($AX467:ER467)+ER467>$AW467,$AW467-SUM($AX467:ER467),ER467))","v":0},{"$f":"IF(SUM($AW467:ES467)<0,0,IF(SUM($AX467:ES467)+ES467>$AW467,$AW467-SUM($AX467:ES467),ES467))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AQ468:AQ468)+AQ468>$AP27,$AP27-SUM($AQ468:AQ468),AQ468)","v":0},{"$f":"IF(SUM($AQ468:AR468)+AR468>$AP27,$AP27-SUM($AQ468:AR468),AR468)","v":0},{"$f":"IF(SUM($AQ468:AS468)+AS468>$AP27,$AP27-SUM($AQ468:AS468),AS468)","v":0},{"$f":"IF(SUM($AQ468:AT468)+AT468>$AP27,$AP27-SUM($AQ468:AT468),AT468)","v":0},{"$f":"IF(SUM($AQ468:AU468)+AU468>$AP27,$AP27-SUM($AQ468:AU468),AU468)","v":0},5.7294850000000001E-2,4.2440629629629627E-3,{"$f":"IF(SUM($AW468:AX468)<0,0,IF(SUM($AX468:AX468)+AX468>$AW468,$AW468-SUM($AX468:AX468),AX468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:AY468)<0,0,IF(SUM($AX468:AY468)+AY468>$AW468,$AW468-SUM($AX468:AY468),AY468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:AZ468)<0,0,IF(SUM($AX468:AZ468)+AZ468>$AW468,$AW468-SUM($AX468:AZ468),AZ468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BA468)<0,0,IF(SUM($AX468:BA468)+BA468>$AW468,$AW468-SUM($AX468:BA468),BA468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BB468)<0,0,IF(SUM($AX468:BB468)+BB468>$AW468,$AW468-SUM($AX468:BB468),BB468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BC468)<0,0,IF(SUM($AX468:BC468)+BC468>$AW468,$AW468-SUM($AX468:BC468),BC468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BD468)<0,0,IF(SUM($AX468:BD468)+BD468>$AW468,$AW468-SUM($AX468:BD468),BD468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BE468)<0,0,IF(SUM($AX468:BE468)+BE468>$AW468,$AW468-SUM($AX468:BE468),BE468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BF468)<0,0,IF(SUM($AX468:BF468)+BF468>$AW468,$AW468-SUM($AX468:BF468),BF468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BG468)<0,0,IF(SUM($AX468:BG468)+BG468>$AW468,$AW468-SUM($AX468:BG468),BG468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BH468)<0,0,IF(SUM($AX468:BH468)+BH468>$AW468,$AW468-SUM($AX468:BH468),BH468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BI468)<0,0,IF(SUM($AX468:BI468)+BI468>$AW468,$AW468-SUM($AX468:BI468),BI468))","v":4.2440629629629627E-3},{"$f":"IF(SUM($AW468:BJ468)<0,0,IF(SUM($AX468:BJ468)+BJ468>$AW468,$AW468-SUM($AX468:BJ468),BJ468))","v":2.1220314814814692E-3},{"$f":"IF(SUM($AW468:BK468)<0,0,IF(SUM($AX468:BK468)+BK468>$AW468,$AW468-SUM($AX468:BK468),BK468))","v":0},{"$f":"IF(SUM($AW468:BL468)<0,0,IF(SUM($AX468:BL468)+BL468>$AW468,$AW468-SUM($AX468:BL468),BL468))","v":0},{"$f":"IF(SUM($AW468:BM468)<0,0,IF(SUM($AX468:BM468)+BM468>$AW468,$AW468-SUM($AX468:BM468),BM468))","v":0},{"$f":"IF(SUM($AW468:BN468)<0,0,IF(SUM($AX468:BN468)+BN468>$AW468,$AW468-SUM($AX468:BN468),BN468))","v":0},{"$f":"IF(SUM($AW468:BO468)<0,0,IF(SUM($AX468:BO468)+BO468>$AW468,$AW468-SUM($AX468:BO468),BO468))","v":0},{"$f":"IF(SUM($AW468:BP468)<0,0,IF(SUM($AX468:BP468)+BP468>$AW468,$AW468-SUM($AX468:BP468),BP468))","v":0},{"$f":"IF(SUM($AW468:BQ468)<0,0,IF(SUM($AX468:BQ468)+BQ468>$AW468,$AW468-SUM($AX468:BQ468),BQ468))","v":0},{"$f":"IF(SUM($AW468:BR468)<0,0,IF(SUM($AX468:BR468)+BR468>$AW468,$AW468-SUM($AX468:BR468),BR468))","v":0},{"$f":"IF(SUM($AW468:BS468)<0,0,IF(SUM($AX468:BS468)+BS468>$AW468,$AW468-SUM($AX468:BS468),BS468))","v":0},{"$f":"IF(SUM($AW468:BT468)<0,0,IF(SUM($AX468:BT468)+BT468>$AW468,$AW468-SUM($AX468:BT468),BT468))","v":0},{"$f":"IF(SUM($AW468:BU468)<0,0,IF(SUM($AX468:BU468)+BU468>$AW468,$AW468-SUM($AX468:BU468),BU468))","v":0},{"$f":"IF(SUM($AW468:BV468)<0,0,IF(SUM($AX468:BV468)+BV468>$AW468,$AW468-SUM($AX468:BV468),BV468))","v":0},{"$f":"IF(SUM($AW468:BW468)<0,0,IF(SUM($AX468:BW468)+BW468>$AW468,$AW468-SUM($AX468:BW468),BW468))","v":0},{"$f":"IF(SUM($AW468:BX468)<0,0,IF(SUM($AX468:BX468)+BX468>$AW468,$AW468-SUM($AX468:BX468),BX468))","v":0},{"$f":"IF(SUM($AW468:BY468)<0,0,IF(SUM($AX468:BY468)+BY468>$AW468,$AW468-SUM($AX468:BY468),BY468))","v":0},{"$f":"IF(SUM($AW468:BZ468)<0,0,IF(SUM($AX468:BZ468)+BZ468>$AW468,$AW468-SUM($AX468:BZ468),BZ468))","v":0},{"$f":"IF(SUM($AW468:CA468)<0,0,IF(SUM($AX468:CA468)+CA468>$AW468,$AW468-SUM($AX468:CA468),CA468))","v":0},{"$f":"IF(SUM($AW468:CB468)<0,0,IF(SUM($AX468:CB468)+CB468>$AW468,$AW468-SUM($AX468:CB468),CB468))","v":0},{"$f":"IF(SUM($AW468:CC468)<0,0,IF(SUM($AX468:CC468)+CC468>$AW468,$AW468-SUM($AX468:CC468),CC468))","v":0},{"$f":"IF(SUM($AW468:CD468)<0,0,IF(SUM($AX468:CD468)+CD468>$AW468,$AW468-SUM($AX468:CD468),CD468))","v":0},{"$f":"IF(SUM($AW468:CE468)<0,0,IF(SUM($AX468:CE468)+CE468>$AW468,$AW468-SUM($AX468:CE468),CE468))","v":0},{"$f":"IF(SUM($AW468:CF468)<0,0,IF(SUM($AX468:CF468)+CF468>$AW468,$AW468-SUM($AX468:CF468),CF468))","v":0},{"$f":"IF(SUM($AW468:CG468)<0,0,IF(SUM($AX468:CG468)+CG468>$AW468,$AW468-SUM($AX468:CG468),CG468))","v":0},{"$f":"IF(SUM($AW468:CH468)<0,0,IF(SUM($AX468:CH468)+CH468>$AW468,$AW468-SUM($AX468:CH468),CH468))","v":0},{"$f":"IF(SUM($AW468:CI468)<0,0,IF(SUM($AX468:CI468)+CI468>$AW468,$AW468-SUM($AX468:CI468),CI468))","v":0},{"$f":"IF(SUM($AW468:CJ468)<0,0,IF(SUM($AX468:CJ468)+CJ468>$AW468,$AW468-SUM($AX468:CJ468),CJ468))","v":0},{"$f":"IF(SUM($AW468:CK468)<0,0,IF(SUM($AX468:CK468)+CK468>$AW468,$AW468-SUM($AX468:CK468),CK468))","v":0},{"$f":"IF(SUM($AW468:CL468)<0,0,IF(SUM($AX468:CL468)+CL468>$AW468,$AW468-SUM($AX468:CL468),CL468))","v":0},{"$f":"IF(SUM($AW468:CM468)<0,0,IF(SUM($AX468:CM468)+CM468>$AW468,$AW468-SUM($AX468:CM468),CM468))","v":0},{"$f":"IF(SUM($AW468:CN468)<0,0,IF(SUM($AX468:CN468)+CN468>$AW468,$AW468-SUM($AX468:CN468),CN468))","v":0},{"$f":"IF(SUM($AW468:CO468)<0,0,IF(SUM($AX468:CO468)+CO468>$AW468,$AW468-SUM($AX468:CO468),CO468))","v":0},{"$f":"IF(SUM($AW468:CP468)<0,0,IF(SUM($AX468:CP468)+CP468>$AW468,$AW468-SUM($AX468:CP468),CP468))","v":0},{"$f":"IF(SUM($AW468:CQ468)<0,0,IF(SUM($AX468:CQ468)+CQ468>$AW468,$AW468-SUM($AX468:CQ468),CQ468))","v":0},{"$f":"IF(SUM($AW468:CR468)<0,0,IF(SUM($AX468:CR468)+CR468>$AW468,$AW468-SUM($AX468:CR468),CR468))","v":0},{"$f":"IF(SUM($AW468:CS468)<0,0,IF(SUM($AX468:CS468)+CS468>$AW468,$AW468-SUM($AX468:CS468),CS468))","v":0},{"$f":"IF(SUM($AW468:CT468)<0,0,IF(SUM($AX468:CT468)+CT468>$AW468,$AW468-SUM($AX468:CT468),CT468))","v":0},{"$f":"IF(SUM($AW468:CU468)<0,0,IF(SUM($AX468:CU468)+CU468>$AW468,$AW468-SUM($AX468:CU468),CU468))","v":0},{"$f":"IF(SUM($AW468:CV468)<0,0,IF(SUM($AX468:CV468)+CV468>$AW468,$AW468-SUM($AX468:CV468),CV468))","v":0},{"$f":"IF(SUM($AW468:CW468)<0,0,IF(SUM($AX468:CW468)+CW468>$AW468,$AW468-SUM($AX468:CW468),CW468))","v":0},{"$f":"IF(SUM($AW468:CX468)<0,0,IF(SUM($AX468:CX468)+CX468>$AW468,$AW468-SUM($AX468:CX468),CX468))","v":0},{"$f":"IF(SUM($AW468:CY468)<0,0,IF(SUM($AX468:CY468)+CY468>$AW468,$AW468-SUM($AX468:CY468),CY468))","v":0},{"$f":"IF(SUM($AW468:CZ468)<0,0,IF(SUM($AX468:CZ468)+CZ468>$AW468,$AW468-SUM($AX468:CZ468),CZ468))","v":0},{"$f":"IF(SUM($AW468:DA468)<0,0,IF(SUM($AX468:DA468)+DA468>$AW468,$AW468-SUM($AX468:DA468),DA468))","v":0},{"$f":"IF(SUM($AW468:DB468)<0,0,IF(SUM($AX468:DB468)+DB468>$AW468,$AW468-SUM($AX468:DB468),DB468))","v":0},{"$f":"IF(SUM($AW468:DC468)<0,0,IF(SUM($AX468:DC468)+DC468>$AW468,$AW468-SUM($AX468:DC468),DC468))","v":0},{"$f":"IF(SUM($AW468:DD468)<0,0,IF(SUM($AX468:DD468)+DD468>$AW468,$AW468-SUM($AX468:DD468),DD468))","v":0},{"$f":"IF(SUM($AW468:DE468)<0,0,IF(SUM($AX468:DE468)+DE468>$AW468,$AW468-SUM($AX468:DE468),DE468))","v":0},{"$f":"IF(SUM($AW468:DF468)<0,0,IF(SUM($AX468:DF468)+DF468>$AW468,$AW468-SUM($AX468:DF468),DF468))","v":0},{"$f":"IF(SUM($AW468:DG468)<0,0,IF(SUM($AX468:DG468)+DG468>$AW468,$AW468-SUM($AX468:DG468),DG468))","v":0},{"$f":"IF(SUM($AW468:DH468)<0,0,IF(SUM($AX468:DH468)+DH468>$AW468,$AW468-SUM($AX468:DH468),DH468))","v":0},{"$f":"IF(SUM($AW468:DI468)<0,0,IF(SUM($AX468:DI468)+DI468>$AW468,$AW468-SUM($AX468:DI468),DI468))","v":0},{"$f":"IF(SUM($AW468:DJ468)<0,0,IF(SUM($AX468:DJ468)+DJ468>$AW468,$AW468-SUM($AX468:DJ468),DJ468))","v":0},{"$f":"IF(SUM($AW468:DK468)<0,0,IF(SUM($AX468:DK468)+DK468>$AW468,$AW468-SUM($AX468:DK468),DK468))","v":0},{"$f":"IF(SUM($AW468:DL468)<0,0,IF(SUM($AX468:DL468)+DL468>$AW468,$AW468-SUM($AX468:DL468),DL468))","v":0},{"$f":"IF(SUM($AW468:DM468)<0,0,IF(SUM($AX468:DM468)+DM468>$AW468,$AW468-SUM($AX468:DM468),DM468))","v":0},{"$f":"IF(SUM($AW468:DN468)<0,0,IF(SUM($AX468:DN468)+DN468>$AW468,$AW468-SUM($AX468:DN468),DN468))","v":0},{"$f":"IF(SUM($AW468:DO468)<0,0,IF(SUM($AX468:DO468)+DO468>$AW468,$AW468-SUM($AX468:DO468),DO468))","v":0},{"$f":"IF(SUM($AW468:DP468)<0,0,IF(SUM($AX468:DP468)+DP468>$AW468,$AW468-SUM($AX468:DP468),DP468))","v":0},{"$f":"IF(SUM($AW468:DQ468)<0,0,IF(SUM($AX468:DQ468)+DQ468>$AW468,$AW468-SUM($AX468:DQ468),DQ468))","v":0},{"$f":"IF(SUM($AW468:DR468)<0,0,IF(SUM($AX468:DR468)+DR468>$AW468,$AW468-SUM($AX468:DR468),DR468))","v":0},{"$f":"IF(SUM($AW468:DS468)<0,0,IF(SUM($AX468:DS468)+DS468>$AW468,$AW468-SUM($AX468:DS468),DS468))","v":0},{"$f":"IF(SUM($AW468:DT468)<0,0,IF(SUM($AX468:DT468)+DT468>$AW468,$AW468-SUM($AX468:DT468),DT468))","v":0},{"$f":"IF(SUM($AW468:DU468)<0,0,IF(SUM($AX468:DU468)+DU468>$AW468,$AW468-SUM($AX468:DU468),DU468))","v":0},{"$f":"IF(SUM($AW468:DV468)<0,0,IF(SUM($AX468:DV468)+DV468>$AW468,$AW468-SUM($AX468:DV468),DV468))","v":0},{"$f":"IF(SUM($AW468:DW468)<0,0,IF(SUM($AX468:DW468)+DW468>$AW468,$AW468-SUM($AX468:DW468),DW468))","v":0},{"$f":"IF(SUM($AW468:DX468)<0,0,IF(SUM($AX468:DX468)+DX468>$AW468,$AW468-SUM($AX468:DX468),DX468))","v":0},{"$f":"IF(SUM($AW468:DY468)<0,0,IF(SUM($AX468:DY468)+DY468>$AW468,$AW468-SUM($AX468:DY468),DY468))","v":0},{"$f":"IF(SUM($AW468:DZ468)<0,0,IF(SUM($AX468:DZ468)+DZ468>$AW468,$AW468-SUM($AX468:DZ468),DZ468))","v":0},{"$f":"IF(SUM($AW468:EA468)<0,0,IF(SUM($AX468:EA468)+EA468>$AW468,$AW468-SUM($AX468:EA468),EA468))","v":0},{"$f":"IF(SUM($AW468:EB468)<0,0,IF(SUM($AX468:EB468)+EB468>$AW468,$AW468-SUM($AX468:EB468),EB468))","v":0},{"$f":"IF(SUM($AW468:EC468)<0,0,IF(SUM($AX468:EC468)+EC468>$AW468,$AW468-SUM($AX468:EC468),EC468))","v":0},{"$f":"IF(SUM($AW468:ED468)<0,0,IF(SUM($AX468:ED468)+ED468>$AW468,$AW468-SUM($AX468:ED468),ED468))","v":0},{"$f":"IF(SUM($AW468:EE468)<0,0,IF(SUM($AX468:EE468)+EE468>$AW468,$AW468-SUM($AX468:EE468),EE468))","v":0},{"$f":"IF(SUM($AW468:EF468)<0,0,IF(SUM($AX468:EF468)+EF468>$AW468,$AW468-SUM($AX468:EF468),EF468))","v":0},{"$f":"IF(SUM($AW468:EG468)<0,0,IF(SUM($AX468:EG468)+EG468>$AW468,$AW468-SUM($AX468:EG468),EG468))","v":0},{"$f":"IF(SUM($AW468:EH468)<0,0,IF(SUM($AX468:EH468)+EH468>$AW468,$AW468-SUM($AX468:EH468),EH468))","v":0},{"$f":"IF(SUM($AW468:EI468)<0,0,IF(SUM($AX468:EI468)+EI468>$AW468,$AW468-SUM($AX468:EI468),EI468))","v":0},{"$f":"IF(SUM($AW468:EJ468)<0,0,IF(SUM($AX468:EJ468)+EJ468>$AW468,$AW468-SUM($AX468:EJ468),EJ468))","v":0},{"$f":"IF(SUM($AW468:EK468)<0,0,IF(SUM($AX468:EK468)+EK468>$AW468,$AW468-SUM($AX468:EK468),EK468))","v":0},{"$f":"IF(SUM($AW468:EL468)<0,0,IF(SUM($AX468:EL468)+EL468>$AW468,$AW468-SUM($AX468:EL468),EL468))","v":0},{"$f":"IF(SUM($AW468:EM468)<0,0,IF(SUM($AX468:EM468)+EM468>$AW468,$AW468-SUM($AX468:EM468),EM468))","v":0},{"$f":"IF(SUM($AW468:EN468)<0,0,IF(SUM($AX468:EN468)+EN468>$AW468,$AW468-SUM($AX468:EN468),EN468))","v":0},{"$f":"IF(SUM($AW468:EO468)<0,0,IF(SUM($AX468:EO468)+EO468>$AW468,$AW468-SUM($AX468:EO468),EO468))","v":0},{"$f":"IF(SUM($AW468:EP468)<0,0,IF(SUM($AX468:EP468)+EP468>$AW468,$AW468-SUM($AX468:EP468),EP468))","v":0},{"$f":"IF(SUM($AW468:EQ468)<0,0,IF(SUM($AX468:EQ468)+EQ468>$AW468,$AW468-SUM($AX468:EQ468),EQ468))","v":0},{"$f":"IF(SUM($AW468:ER468)<0,0,IF(SUM($AX468:ER468)+ER468>$AW468,$AW468-SUM($AX468:ER468),ER468))","v":0},{"$f":"IF(SUM($AW468:ES468)<0,0,IF(SUM($AX468:ES468)+ES468>$AW468,$AW468-SUM($AX468:ES468),ES468))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AQ469:AQ469)+AQ469>$AP28,$AP28-SUM($AQ469:AQ469),AQ469)","v":0},{"$f":"IF(SUM($AQ469:AR469)+AR469>$AP28,$AP28-SUM($AQ469:AR469),AR469)","v":0},{"$f":"IF(SUM($AQ469:AS469)+AS469>$AP28,$AP28-SUM($AQ469:AS469),AS469)","v":0},{"$f":"IF(SUM($AQ469:AT469)+AT469>$AP28,$AP28-SUM($AQ469:AT469),AT469)","v":0},{"$f":"IF(SUM($AQ469:AU469)+AU469>$AP28,$AP28-SUM($AQ469:AU469),AU469)","v":0},6.5685969999999996E-2,4.8656274074074073E-3,{"$f":"IF(SUM($AW469:AX469)<0,0,IF(SUM($AX469:AX469)+AX469>$AW469,$AW469-SUM($AX469:AX469),AX469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:AY469)<0,0,IF(SUM($AX469:AY469)+AY469>$AW469,$AW469-SUM($AX469:AY469),AY469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:AZ469)<0,0,IF(SUM($AX469:AZ469)+AZ469>$AW469,$AW469-SUM($AX469:AZ469),AZ469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BA469)<0,0,IF(SUM($AX469:BA469)+BA469>$AW469,$AW469-SUM($AX469:BA469),BA469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BB469)<0,0,IF(SUM($AX469:BB469)+BB469>$AW469,$AW469-SUM($AX469:BB469),BB469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BC469)<0,0,IF(SUM($AX469:BC469)+BC469>$AW469,$AW469-SUM($AX469:BC469),BC469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BD469)<0,0,IF(SUM($AX469:BD469)+BD469>$AW469,$AW469-SUM($AX469:BD469),BD469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BE469)<0,0,IF(SUM($AX469:BE469)+BE469>$AW469,$AW469-SUM($AX469:BE469),BE469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BF469)<0,0,IF(SUM($AX469:BF469)+BF469>$AW469,$AW469-SUM($AX469:BF469),BF469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BG469)<0,0,IF(SUM($AX469:BG469)+BG469>$AW469,$AW469-SUM($AX469:BG469),BG469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BH469)<0,0,IF(SUM($AX469:BH469)+BH469>$AW469,$AW469-SUM($AX469:BH469),BH469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BI469)<0,0,IF(SUM($AX469:BI469)+BI469>$AW469,$AW469-SUM($AX469:BI469),BI469))","v":4.8656274074074073E-3},{"$f":"IF(SUM($AW469:BJ469)<0,0,IF(SUM($AX469:BJ469)+BJ469>$AW469,$AW469-SUM($AX469:BJ469),BJ469))","v":2.4328137037036845E-3},{"$f":"IF(SUM($AW469:BK469)<0,0,IF(SUM($AX469:BK469)+BK469>$AW469,$AW469-SUM($AX469:BK469),BK469))","v":0},{"$f":"IF(SUM($AW469:BL469)<0,0,IF(SUM($AX469:BL469)+BL469>$AW469,$AW469-SUM($AX469:BL469),BL469))","v":0},{"$f":"IF(SUM($AW469:BM469)<0,0,IF(SUM($AX469:BM469)+BM469>$AW469,$AW469-SUM($AX469:BM469),BM469))","v":0},{"$f":"IF(SUM($AW469:BN469)<0,0,IF(SUM($AX469:BN469)+BN469>$AW469,$AW469-SUM($AX469:BN469),BN469))","v":0},{"$f":"IF(SUM($AW469:BO469)<0,0,IF(SUM($AX469:BO469)+BO469>$AW469,$AW469-SUM($AX469:BO469),BO469))","v":0},{"$f":"IF(SUM($AW469:BP469)<0,0,IF(SUM($AX469:BP469)+BP469>$AW469,$AW469-SUM($AX469:BP469),BP469))","v":0},{"$f":"IF(SUM($AW469:BQ469)<0,0,IF(SUM($AX469:BQ469)+BQ469>$AW469,$AW469-SUM($AX469:BQ469),BQ469))","v":0},{"$f":"IF(SUM($AW469:BR469)<0,0,IF(SUM($AX469:BR469)+BR469>$AW469,$AW469-SUM($AX469:BR469),BR469))","v":0},{"$f":"IF(SUM($AW469:BS469)<0,0,IF(SUM($AX469:BS469)+BS469>$AW469,$AW469-SUM($AX469:BS469),BS469))","v":0},{"$f":"IF(SUM($AW469:BT469)<0,0,IF(SUM($AX469:BT469)+BT469>$AW469,$AW469-SUM($AX469:BT469),BT469))","v":0},{"$f":"IF(SUM($AW469:BU469)<0,0,IF(SUM($AX469:BU469)+BU469>$AW469,$AW469-SUM($AX469:BU469),BU469))","v":0},{"$f":"IF(SUM($AW469:BV469)<0,0,IF(SUM($AX469:BV469)+BV469>$AW469,$AW469-SUM($AX469:BV469),BV469))","v":0},{"$f":"IF(SUM($AW469:BW469)<0,0,IF(SUM($AX469:BW469)+BW469>$AW469,$AW469-SUM($AX469:BW469),BW469))","v":0},{"$f":"IF(SUM($AW469:BX469)<0,0,IF(SUM($AX469:BX469)+BX469>$AW469,$AW469-SUM($AX469:BX469),BX469))","v":0},{"$f":"IF(SUM($AW469:BY469)<0,0,IF(SUM($AX469:BY469)+BY469>$AW469,$AW469-SUM($AX469:BY469),BY469))","v":0},{"$f":"IF(SUM($AW469:BZ469)<0,0,IF(SUM($AX469:BZ469)+BZ469>$AW469,$AW469-SUM($AX469:BZ469),BZ469))","v":0},{"$f":"IF(SUM($AW469:CA469)<0,0,IF(SUM($AX469:CA469)+CA469>$AW469,$AW469-SUM($AX469:CA469),CA469))","v":0},{"$f":"IF(SUM($AW469:CB469)<0,0,IF(SUM($AX469:CB469)+CB469>$AW469,$AW469-SUM($AX469:CB469),CB469))","v":0},{"$f":"IF(SUM($AW469:CC469)<0,0,IF(SUM($AX469:CC469)+CC469>$AW469,$AW469-SUM($AX469:CC469),CC469))","v":0},{"$f":"IF(SUM($AW469:CD469)<0,0,IF(SUM($AX469:CD469)+CD469>$AW469,$AW469-SUM($AX469:CD469),CD469))","v":0},{"$f":"IF(SUM($AW469:CE469)<0,0,IF(SUM($AX469:CE469)+CE469>$AW469,$AW469-SUM($AX469:CE469),CE469))","v":0},{"$f":"IF(SUM($AW469:CF469)<0,0,IF(SUM($AX469:CF469)+CF469>$AW469,$AW469-SUM($AX469:CF469),CF469))","v":0},{"$f":"IF(SUM($AW469:CG469)<0,0,IF(SUM($AX469:CG469)+CG469>$AW469,$AW469-SUM($AX469:CG469),CG469))","v":0},{"$f":"IF(SUM($AW469:CH469)<0,0,IF(SUM($AX469:CH469)+CH469>$AW469,$AW469-SUM($AX469:CH469),CH469))","v":0},{"$f":"IF(SUM($AW469:CI469)<0,0,IF(SUM($AX469:CI469)+CI469>$AW469,$AW469-SUM($AX469:CI469),CI469))","v":0},{"$f":"IF(SUM($AW469:CJ469)<0,0,IF(SUM($AX469:CJ469)+CJ469>$AW469,$AW469-SUM($AX469:CJ469),CJ469))","v":0},{"$f":"IF(SUM($AW469:CK469)<0,0,IF(SUM($AX469:CK469)+CK469>$AW469,$AW469-SUM($AX469:CK469),CK469))","v":0},{"$f":"IF(SUM($AW469:CL469)<0,0,IF(SUM($AX469:CL469)+CL469>$AW469,$AW469-SUM($AX469:CL469),CL469))","v":0},{"$f":"IF(SUM($AW469:CM469)<0,0,IF(SUM($AX469:CM469)+CM469>$AW469,$AW469-SUM($AX469:CM469),CM469))","v":0},{"$f":"IF(SUM($AW469:CN469)<0,0,IF(SUM($AX469:CN469)+CN469>$AW469,$AW469-SUM($AX469:CN469),CN469))","v":0},{"$f":"IF(SUM($AW469:CO469)<0,0,IF(SUM($AX469:CO469)+CO469>$AW469,$AW469-SUM($AX469:CO469),CO469))","v":0},{"$f":"IF(SUM($AW469:CP469)<0,0,IF(SUM($AX469:CP469)+CP469>$AW469,$AW469-SUM($AX469:CP469),CP469))","v":0},{"$f":"IF(SUM($AW469:CQ469)<0,0,IF(SUM($AX469:CQ469)+CQ469>$AW469,$AW469-SUM($AX469:CQ469),CQ469))","v":0},{"$f":"IF(SUM($AW469:CR469)<0,0,IF(SUM($AX469:CR469)+CR469>$AW469,$AW469-SUM($AX469:CR469),CR469))","v":0},{"$f":"IF(SUM($AW469:CS469)<0,0,IF(SUM($AX469:CS469)+CS469>$AW469,$AW469-SUM($AX469:CS469),CS469))","v":0},{"$f":"IF(SUM($AW469:CT469)<0,0,IF(SUM($AX469:CT469)+CT469>$AW469,$AW469-SUM($AX469:CT469),CT469))","v":0},{"$f":"IF(SUM($AW469:CU469)<0,0,IF(SUM($AX469:CU469)+CU469>$AW469,$AW469-SUM($AX469:CU469),CU469))","v":0},{"$f":"IF(SUM($AW469:CV469)<0,0,IF(SUM($AX469:CV469)+CV469>$AW469,$AW469-SUM($AX469:CV469),CV469))","v":0},{"$f":"IF(SUM($AW469:CW469)<0,0,IF(SUM($AX469:CW469)+CW469>$AW469,$AW469-SUM($AX469:CW469),CW469))","v":0},{"$f":"IF(SUM($AW469:CX469)<0,0,IF(SUM($AX469:CX469)+CX469>$AW469,$AW469-SUM($AX469:CX469),CX469))","v":0},{"$f":"IF(SUM($AW469:CY469)<0,0,IF(SUM($AX469:CY469)+CY469>$AW469,$AW469-SUM($AX469:CY469),CY469))","v":0},{"$f":"IF(SUM($AW469:CZ469)<0,0,IF(SUM($AX469:CZ469)+CZ469>$AW469,$AW469-SUM($AX469:CZ469),CZ469))","v":0},{"$f":"IF(SUM($AW469:DA469)<0,0,IF(SUM($AX469:DA469)+DA469>$AW469,$AW469-SUM($AX469:DA469),DA469))","v":0},{"$f":"IF(SUM($AW469:DB469)<0,0,IF(SUM($AX469:DB469)+DB469>$AW469,$AW469-SUM($AX469:DB469),DB469))","v":0},{"$f":"IF(SUM($AW469:DC469)<0,0,IF(SUM($AX469:DC469)+DC469>$AW469,$AW469-SUM($AX469:DC469),DC469))","v":0},{"$f":"IF(SUM($AW469:DD469)<0,0,IF(SUM($AX469:DD469)+DD469>$AW469,$AW469-SUM($AX469:DD469),DD469))","v":0},{"$f":"IF(SUM($AW469:DE469)<0,0,IF(SUM($AX469:DE469)+DE469>$AW469,$AW469-SUM($AX469:DE469),DE469))","v":0},{"$f":"IF(SUM($AW469:DF469)<0,0,IF(SUM($AX469:DF469)+DF469>$AW469,$AW469-SUM($AX469:DF469),DF469))","v":0},{"$f":"IF(SUM($AW469:DG469)<0,0,IF(SUM($AX469:DG469)+DG469>$AW469,$AW469-SUM($AX469:DG469),DG469))","v":0},{"$f":"IF(SUM($AW469:DH469)<0,0,IF(SUM($AX469:DH469)+DH469>$AW469,$AW469-SUM($AX469:DH469),DH469))","v":0},{"$f":"IF(SUM($AW469:DI469)<0,0,IF(SUM($AX469:DI469)+DI469>$AW469,$AW469-SUM($AX469:DI469),DI469))","v":0},{"$f":"IF(SUM($AW469:DJ469)<0,0,IF(SUM($AX469:DJ469)+DJ469>$AW469,$AW469-SUM($AX469:DJ469),DJ469))","v":0},{"$f":"IF(SUM($AW469:DK469)<0,0,IF(SUM($AX469:DK469)+DK469>$AW469,$AW469-SUM($AX469:DK469),DK469))","v":0},{"$f":"IF(SUM($AW469:DL469)<0,0,IF(SUM($AX469:DL469)+DL469>$AW469,$AW469-SUM($AX469:DL469),DL469))","v":0},{"$f":"IF(SUM($AW469:DM469)<0,0,IF(SUM($AX469:DM469)+DM469>$AW469,$AW469-SUM($AX469:DM469),DM469))","v":0},{"$f":"IF(SUM($AW469:DN469)<0,0,IF(SUM($AX469:DN469)+DN469>$AW469,$AW469-SUM($AX469:DN469),DN469))","v":0},{"$f":"IF(SUM($AW469:DO469)<0,0,IF(SUM($AX469:DO469)+DO469>$AW469,$AW469-SUM($AX469:DO469),DO469))","v":0},{"$f":"IF(SUM($AW469:DP469)<0,0,IF(SUM($AX469:DP469)+DP469>$AW469,$AW469-SUM($AX469:DP469),DP469))","v":0},{"$f":"IF(SUM($AW469:DQ469)<0,0,IF(SUM($AX469:DQ469)+DQ469>$AW469,$AW469-SUM($AX469:DQ469),DQ469))","v":0},{"$f":"IF(SUM($AW469:DR469)<0,0,IF(SUM($AX469:DR469)+DR469>$AW469,$AW469-SUM($AX469:DR469),DR469))","v":0},{"$f":"IF(SUM($AW469:DS469)<0,0,IF(SUM($AX469:DS469)+DS469>$AW469,$AW469-SUM($AX469:DS469),DS469))","v":0},{"$f":"IF(SUM($AW469:DT469)<0,0,IF(SUM($AX469:DT469)+DT469>$AW469,$AW469-SUM($AX469:DT469),DT469))","v":0},{"$f":"IF(SUM($AW469:DU469)<0,0,IF(SUM($AX469:DU469)+DU469>$AW469,$AW469-SUM($AX469:DU469),DU469))","v":0},{"$f":"IF(SUM($AW469:DV469)<0,0,IF(SUM($AX469:DV469)+DV469>$AW469,$AW469-SUM($AX469:DV469),DV469))","v":0},{"$f":"IF(SUM($AW469:DW469)<0,0,IF(SUM($AX469:DW469)+DW469>$AW469,$AW469-SUM($AX469:DW469),DW469))","v":0},{"$f":"IF(SUM($AW469:DX469)<0,0,IF(SUM($AX469:DX469)+DX469>$AW469,$AW469-SUM($AX469:DX469),DX469))","v":0},{"$f":"IF(SUM($AW469:DY469)<0,0,IF(SUM($AX469:DY469)+DY469>$AW469,$AW469-SUM($AX469:DY469),DY469))","v":0},{"$f":"IF(SUM($AW469:DZ469)<0,0,IF(SUM($AX469:DZ469)+DZ469>$AW469,$AW469-SUM($AX469:DZ469),DZ469))","v":0},{"$f":"IF(SUM($AW469:EA469)<0,0,IF(SUM($AX469:EA469)+EA469>$AW469,$AW469-SUM($AX469:EA469),EA469))","v":0},{"$f":"IF(SUM($AW469:EB469)<0,0,IF(SUM($AX469:EB469)+EB469>$AW469,$AW469-SUM($AX469:EB469),EB469))","v":0},{"$f":"IF(SUM($AW469:EC469)<0,0,IF(SUM($AX469:EC469)+EC469>$AW469,$AW469-SUM($AX469:EC469),EC469))","v":0},{"$f":"IF(SUM($AW469:ED469)<0,0,IF(SUM($AX469:ED469)+ED469>$AW469,$AW469-SUM($AX469:ED469),ED469))","v":0},{"$f":"IF(SUM($AW469:EE469)<0,0,IF(SUM($AX469:EE469)+EE469>$AW469,$AW469-SUM($AX469:EE469),EE469))","v":0},{"$f":"IF(SUM($AW469:EF469)<0,0,IF(SUM($AX469:EF469)+EF469>$AW469,$AW469-SUM($AX469:EF469),EF469))","v":0},{"$f":"IF(SUM($AW469:EG469)<0,0,IF(SUM($AX469:EG469)+EG469>$AW469,$AW469-SUM($AX469:EG469),EG469))","v":0},{"$f":"IF(SUM($AW469:EH469)<0,0,IF(SUM($AX469:EH469)+EH469>$AW469,$AW469-SUM($AX469:EH469),EH469))","v":0},{"$f":"IF(SUM($AW469:EI469)<0,0,IF(SUM($AX469:EI469)+EI469>$AW469,$AW469-SUM($AX469:EI469),EI469))","v":0},{"$f":"IF(SUM($AW469:EJ469)<0,0,IF(SUM($AX469:EJ469)+EJ469>$AW469,$AW469-SUM($AX469:EJ469),EJ469))","v":0},{"$f":"IF(SUM($AW469:EK469)<0,0,IF(SUM($AX469:EK469)+EK469>$AW469,$AW469-SUM($AX469:EK469),EK469))","v":0},{"$f":"IF(SUM($AW469:EL469)<0,0,IF(SUM($AX469:EL469)+EL469>$AW469,$AW469-SUM($AX469:EL469),EL469))","v":0},{"$f":"IF(SUM($AW469:EM469)<0,0,IF(SUM($AX469:EM469)+EM469>$AW469,$AW469-SUM($AX469:EM469),EM469))","v":0},{"$f":"IF(SUM($AW469:EN469)<0,0,IF(SUM($AX469:EN469)+EN469>$AW469,$AW469-SUM($AX469:EN469),EN469))","v":0},{"$f":"IF(SUM($AW469:EO469)<0,0,IF(SUM($AX469:EO469)+EO469>$AW469,$AW469-SUM($AX469:EO469),EO469))","v":0},{"$f":"IF(SUM($AW469:EP469)<0,0,IF(SUM($AX469:EP469)+EP469>$AW469,$AW469-SUM($AX469:EP469),EP469))","v":0},{"$f":"IF(SUM($AW469:EQ469)<0,0,IF(SUM($AX469:EQ469)+EQ469>$AW469,$AW469-SUM($AX469:EQ469),EQ469))","v":0},{"$f":"IF(SUM($AW469:ER469)<0,0,IF(SUM($AX469:ER469)+ER469>$AW469,$AW469-SUM($AX469:ER469),ER469))","v":0},{"$f":"IF(SUM($AW469:ES469)<0,0,IF(SUM($AX469:ES469)+ES469>$AW469,$AW469-SUM($AX469:ES469),ES469))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AQ470:AQ470)+AQ470>$AP29,$AP29-SUM($AQ470:AQ470),AQ470)","v":0},{"$f":"IF(SUM($AQ470:AR470)+AR470>$AP29,$AP29-SUM($AQ470:AR470),AR470)","v":0},{"$f":"IF(SUM($AQ470:AS470)+AS470>$AP29,$AP29-SUM($AQ470:AS470),AS470)","v":0},{"$f":"IF(SUM($AQ470:AT470)+AT470>$AP29,$AP29-SUM($AQ470:AT470),AT470)","v":0},{"$f":"IF(SUM($AQ470:AU470)+AU470>$AP29,$AP29-SUM($AQ470:AU470),AU470)","v":0},6.127893999999999E-2,1.2634832989690719E-3,{"$f":"IF(SUM($AW470:AX470)<0,0,IF(SUM($AX470:AX470)+AX470>$AW470,$AW470-SUM($AX470:AX470),AX470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:AY470)<0,0,IF(SUM($AX470:AY470)+AY470>$AW470,$AW470-SUM($AX470:AY470),AY470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:AZ470)<0,0,IF(SUM($AX470:AZ470)+AZ470>$AW470,$AW470-SUM($AX470:AZ470),AZ470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BA470)<0,0,IF(SUM($AX470:BA470)+BA470>$AW470,$AW470-SUM($AX470:BA470),BA470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BB470)<0,0,IF(SUM($AX470:BB470)+BB470>$AW470,$AW470-SUM($AX470:BB470),BB470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BC470)<0,0,IF(SUM($AX470:BC470)+BC470>$AW470,$AW470-SUM($AX470:BC470),BC470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BD470)<0,0,IF(SUM($AX470:BD470)+BD470>$AW470,$AW470-SUM($AX470:BD470),BD470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BE470)<0,0,IF(SUM($AX470:BE470)+BE470>$AW470,$AW470-SUM($AX470:BE470),BE470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BF470)<0,0,IF(SUM($AX470:BF470)+BF470>$AW470,$AW470-SUM($AX470:BF470),BF470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BG470)<0,0,IF(SUM($AX470:BG470)+BG470>$AW470,$AW470-SUM($AX470:BG470),BG470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BH470)<0,0,IF(SUM($AX470:BH470)+BH470>$AW470,$AW470-SUM($AX470:BH470),BH470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BI470)<0,0,IF(SUM($AX470:BI470)+BI470>$AW470,$AW470-SUM($AX470:BI470),BI470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BJ470)<0,0,IF(SUM($AX470:BJ470)+BJ470>$AW470,$AW470-SUM($AX470:BJ470),BJ470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BK470)<0,0,IF(SUM($AX470:BK470)+BK470>$AW470,$AW470-SUM($AX470:BK470),BK470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BL470)<0,0,IF(SUM($AX470:BL470)+BL470>$AW470,$AW470-SUM($AX470:BL470),BL470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BM470)<0,0,IF(SUM($AX470:BM470)+BM470>$AW470,$AW470-SUM($AX470:BM470),BM470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BN470)<0,0,IF(SUM($AX470:BN470)+BN470>$AW470,$AW470-SUM($AX470:BN470),BN470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BO470)<0,0,IF(SUM($AX470:BO470)+BO470>$AW470,$AW470-SUM($AX470:BO470),BO470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BP470)<0,0,IF(SUM($AX470:BP470)+BP470>$AW470,$AW470-SUM($AX470:BP470),BP470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BQ470)<0,0,IF(SUM($AX470:BQ470)+BQ470>$AW470,$AW470-SUM($AX470:BQ470),BQ470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BR470)<0,0,IF(SUM($AX470:BR470)+BR470>$AW470,$AW470-SUM($AX470:BR470),BR470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BS470)<0,0,IF(SUM($AX470:BS470)+BS470>$AW470,$AW470-SUM($AX470:BS470),BS470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BT470)<0,0,IF(SUM($AX470:BT470)+BT470>$AW470,$AW470-SUM($AX470:BT470),BT470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BU470)<0,0,IF(SUM($AX470:BU470)+BU470>$AW470,$AW470-SUM($AX470:BU470),BU470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BV470)<0,0,IF(SUM($AX470:BV470)+BV470>$AW470,$AW470-SUM($AX470:BV470),BV470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BW470)<0,0,IF(SUM($AX470:BW470)+BW470>$AW470,$AW470-SUM($AX470:BW470),BW470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BX470)<0,0,IF(SUM($AX470:BX470)+BX470>$AW470,$AW470-SUM($AX470:BX470),BX470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BY470)<0,0,IF(SUM($AX470:BY470)+BY470>$AW470,$AW470-SUM($AX470:BY470),BY470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:BZ470)<0,0,IF(SUM($AX470:BZ470)+BZ470>$AW470,$AW470-SUM($AX470:BZ470),BZ470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CA470)<0,0,IF(SUM($AX470:CA470)+CA470>$AW470,$AW470-SUM($AX470:CA470),CA470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CB470)<0,0,IF(SUM($AX470:CB470)+CB470>$AW470,$AW470-SUM($AX470:CB470),CB470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CC470)<0,0,IF(SUM($AX470:CC470)+CC470>$AW470,$AW470-SUM($AX470:CC470),CC470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CD470)<0,0,IF(SUM($AX470:CD470)+CD470>$AW470,$AW470-SUM($AX470:CD470),CD470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CE470)<0,0,IF(SUM($AX470:CE470)+CE470>$AW470,$AW470-SUM($AX470:CE470),CE470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CF470)<0,0,IF(SUM($AX470:CF470)+CF470>$AW470,$AW470-SUM($AX470:CF470),CF470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CG470)<0,0,IF(SUM($AX470:CG470)+CG470>$AW470,$AW470-SUM($AX470:CG470),CG470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CH470)<0,0,IF(SUM($AX470:CH470)+CH470>$AW470,$AW470-SUM($AX470:CH470),CH470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CI470)<0,0,IF(SUM($AX470:CI470)+CI470>$AW470,$AW470-SUM($AX470:CI470),CI470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CJ470)<0,0,IF(SUM($AX470:CJ470)+CJ470>$AW470,$AW470-SUM($AX470:CJ470),CJ470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CK470)<0,0,IF(SUM($AX470:CK470)+CK470>$AW470,$AW470-SUM($AX470:CK470),CK470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CL470)<0,0,IF(SUM($AX470:CL470)+CL470>$AW470,$AW470-SUM($AX470:CL470),CL470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CM470)<0,0,IF(SUM($AX470:CM470)+CM470>$AW470,$AW470-SUM($AX470:CM470),CM470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CN470)<0,0,IF(SUM($AX470:CN470)+CN470>$AW470,$AW470-SUM($AX470:CN470),CN470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CO470)<0,0,IF(SUM($AX470:CO470)+CO470>$AW470,$AW470-SUM($AX470:CO470),CO470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CP470)<0,0,IF(SUM($AX470:CP470)+CP470>$AW470,$AW470-SUM($AX470:CP470),CP470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CQ470)<0,0,IF(SUM($AX470:CQ470)+CQ470>$AW470,$AW470-SUM($AX470:CQ470),CQ470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CR470)<0,0,IF(SUM($AX470:CR470)+CR470>$AW470,$AW470-SUM($AX470:CR470),CR470))","v":1.2634832989690719E-3},{"$f":"IF(SUM($AW470:CS470)<0,0,IF(SUM($AX470:CS470)+CS470>$AW470,$AW470-SUM($AX470:CS470),CS470))","v":6.3174164948449213E-4},{"$f":"IF(SUM($AW470:CT470)<0,0,IF(SUM($AX470:CT470)+CT470>$AW470,$AW470-SUM($AX470:CT470),CT470))","v":0},{"$f":"IF(SUM($AW470:CU470)<0,0,IF(SUM($AX470:CU470)+CU470>$AW470,$AW470-SUM($AX470:CU470),CU470))","v":0},{"$f":"IF(SUM($AW470:CV470)<0,0,IF(SUM($AX470:CV470)+CV470>$AW470,$AW470-SUM($AX470:CV470),CV470))","v":0},{"$f":"IF(SUM($AW470:CW470)<0,0,IF(SUM($AX470:CW470)+CW470>$AW470,$AW470-SUM($AX470:CW470),CW470))","v":0},{"$f":"IF(SUM($AW470:CX470)<0,0,IF(SUM($AX470:CX470)+CX470>$AW470,$AW470-SUM($AX470:CX470),CX470))","v":0},{"$f":"IF(SUM($AW470:CY470)<0,0,IF(SUM($AX470:CY470)+CY470>$AW470,$AW470-SUM($AX470:CY470),CY470))","v":0},{"$f":"IF(SUM($AW470:CZ470)<0,0,IF(SUM($AX470:CZ470)+CZ470>$AW470,$AW470-SUM($AX470:CZ470),CZ470))","v":0},{"$f":"IF(SUM($AW470:DA470)<0,0,IF(SUM($AX470:DA470)+DA470>$AW470,$AW470-SUM($AX470:DA470),DA470))","v":0},{"$f":"IF(SUM($AW470:DB470)<0,0,IF(SUM($AX470:DB470)+DB470>$AW470,$AW470-SUM($AX470:DB470),DB470))","v":0},{"$f":"IF(SUM($AW470:DC470)<0,0,IF(SUM($AX470:DC470)+DC470>$AW470,$AW470-SUM($AX470:DC470),DC470))","v":0},{"$f":"IF(SUM($AW470:DD470)<0,0,IF(SUM($AX470:DD470)+DD470>$AW470,$AW470-SUM($AX470:DD470),DD470))","v":0},{"$f":"IF(SUM($AW470:DE470)<0,0,IF(SUM($AX470:DE470)+DE470>$AW470,$AW470-SUM($AX470:DE470),DE470))","v":0},{"$f":"IF(SUM($AW470:DF470)<0,0,IF(SUM($AX470:DF470)+DF470>$AW470,$AW470-SUM($AX470:DF470),DF470))","v":0},{"$f":"IF(SUM($AW470:DG470)<0,0,IF(SUM($AX470:DG470)+DG470>$AW470,$AW470-SUM($AX470:DG470),DG470))","v":0},{"$f":"IF(SUM($AW470:DH470)<0,0,IF(SUM($AX470:DH470)+DH470>$AW470,$AW470-SUM($AX470:DH470),DH470))","v":0},{"$f":"IF(SUM($AW470:DI470)<0,0,IF(SUM($AX470:DI470)+DI470>$AW470,$AW470-SUM($AX470:DI470),DI470))","v":0},{"$f":"IF(SUM($AW470:DJ470)<0,0,IF(SUM($AX470:DJ470)+DJ470>$AW470,$AW470-SUM($AX470:DJ470),DJ470))","v":0},{"$f":"IF(SUM($AW470:DK470)<0,0,IF(SUM($AX470:DK470)+DK470>$AW470,$AW470-SUM($AX470:DK470),DK470))","v":0},{"$f":"IF(SUM($AW470:DL470)<0,0,IF(SUM($AX470:DL470)+DL470>$AW470,$AW470-SUM($AX470:DL470),DL470))","v":0},{"$f":"IF(SUM($AW470:DM470)<0,0,IF(SUM($AX470:DM470)+DM470>$AW470,$AW470-SUM($AX470:DM470),DM470))","v":0},{"$f":"IF(SUM($AW470:DN470)<0,0,IF(SUM($AX470:DN470)+DN470>$AW470,$AW470-SUM($AX470:DN470),DN470))","v":0},{"$f":"IF(SUM($AW470:DO470)<0,0,IF(SUM($AX470:DO470)+DO470>$AW470,$AW470-SUM($AX470:DO470),DO470))","v":0},{"$f":"IF(SUM($AW470:DP470)<0,0,IF(SUM($AX470:DP470)+DP470>$AW470,$AW470-SUM($AX470:DP470),DP470))","v":0},{"$f":"IF(SUM($AW470:DQ470)<0,0,IF(SUM($AX470:DQ470)+DQ470>$AW470,$AW470-SUM($AX470:DQ470),DQ470))","v":0},{"$f":"IF(SUM($AW470:DR470)<0,0,IF(SUM($AX470:DR470)+DR470>$AW470,$AW470-SUM($AX470:DR470),DR470))","v":0},{"$f":"IF(SUM($AW470:DS470)<0,0,IF(SUM($AX470:DS470)+DS470>$AW470,$AW470-SUM($AX470:DS470),DS470))","v":0},{"$f":"IF(SUM($AW470:DT470)<0,0,IF(SUM($AX470:DT470)+DT470>$AW470,$AW470-SUM($AX470:DT470),DT470))","v":0},{"$f":"IF(SUM($AW470:DU470)<0,0,IF(SUM($AX470:DU470)+DU470>$AW470,$AW470-SUM($AX470:DU470),DU470))","v":0},{"$f":"IF(SUM($AW470:DV470)<0,0,IF(SUM($AX470:DV470)+DV470>$AW470,$AW470-SUM($AX470:DV470),DV470))","v":0},{"$f":"IF(SUM($AW470:DW470)<0,0,IF(SUM($AX470:DW470)+DW470>$AW470,$AW470-SUM($AX470:DW470),DW470))","v":0},{"$f":"IF(SUM($AW470:DX470)<0,0,IF(SUM($AX470:DX470)+DX470>$AW470,$AW470-SUM($AX470:DX470),DX470))","v":0},{"$f":"IF(SUM($AW470:DY470)<0,0,IF(SUM($AX470:DY470)+DY470>$AW470,$AW470-SUM($AX470:DY470),DY470))","v":0},{"$f":"IF(SUM($AW470:DZ470)<0,0,IF(SUM($AX470:DZ470)+DZ470>$AW470,$AW470-SUM($AX470:DZ470),DZ470))","v":0},{"$f":"IF(SUM($AW470:EA470)<0,0,IF(SUM($AX470:EA470)+EA470>$AW470,$AW470-SUM($AX470:EA470),EA470))","v":0},{"$f":"IF(SUM($AW470:EB470)<0,0,IF(SUM($AX470:EB470)+EB470>$AW470,$AW470-SUM($AX470:EB470),EB470))","v":0},{"$f":"IF(SUM($AW470:EC470)<0,0,IF(SUM($AX470:EC470)+EC470>$AW470,$AW470-SUM($AX470:EC470),EC470))","v":0},{"$f":"IF(SUM($AW470:ED470)<0,0,IF(SUM($AX470:ED470)+ED470>$AW470,$AW470-SUM($AX470:ED470),ED470))","v":0},{"$f":"IF(SUM($AW470:EE470)<0,0,IF(SUM($AX470:EE470)+EE470>$AW470,$AW470-SUM($AX470:EE470),EE470))","v":0},{"$f":"IF(SUM($AW470:EF470)<0,0,IF(SUM($AX470:EF470)+EF470>$AW470,$AW470-SUM($AX470:EF470),EF470))","v":0},{"$f":"IF(SUM($AW470:EG470)<0,0,IF(SUM($AX470:EG470)+EG470>$AW470,$AW470-SUM($AX470:EG470),EG470))","v":0},{"$f":"IF(SUM($AW470:EH470)<0,0,IF(SUM($AX470:EH470)+EH470>$AW470,$AW470-SUM($AX470:EH470),EH470))","v":0},{"$f":"IF(SUM($AW470:EI470)<0,0,IF(SUM($AX470:EI470)+EI470>$AW470,$AW470-SUM($AX470:EI470),EI470))","v":0},{"$f":"IF(SUM($AW470:EJ470)<0,0,IF(SUM($AX470:EJ470)+EJ470>$AW470,$AW470-SUM($AX470:EJ470),EJ470))","v":0},{"$f":"IF(SUM($AW470:EK470)<0,0,IF(SUM($AX470:EK470)+EK470>$AW470,$AW470-SUM($AX470:EK470),EK470))","v":0},{"$f":"IF(SUM($AW470:EL470)<0,0,IF(SUM($AX470:EL470)+EL470>$AW470,$AW470-SUM($AX470:EL470),EL470))","v":0},{"$f":"IF(SUM($AW470:EM470)<0,0,IF(SUM($AX470:EM470)+EM470>$AW470,$AW470-SUM($AX470:EM470),EM470))","v":0},{"$f":"IF(SUM($AW470:EN470)<0,0,IF(SUM($AX470:EN470)+EN470>$AW470,$AW470-SUM($AX470:EN470),EN470))","v":0},{"$f":"IF(SUM($AW470:EO470)<0,0,IF(SUM($AX470:EO470)+EO470>$AW470,$AW470-SUM($AX470:EO470),EO470))","v":0},{"$f":"IF(SUM($AW470:EP470)<0,0,IF(SUM($AX470:EP470)+EP470>$AW470,$AW470-SUM($AX470:EP470),EP470))","v":0},{"$f":"IF(SUM($AW470:EQ470)<0,0,IF(SUM($AX470:EQ470)+EQ470>$AW470,$AW470-SUM($AX470:EQ470),EQ470))","v":0},{"$f":"IF(SUM($AW470:ER470)<0,0,IF(SUM($AX470:ER470)+ER470>$AW470,$AW470-SUM($AX470:ER470),ER470))","v":0},{"$f":"IF(SUM($AW470:ES470)<0,0,IF(SUM($AX470:ES470)+ES470>$AW470,$AW470-SUM($AX470:ES470),ES470))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00625E-2,{"$f":"IF(SUM($AQ471:AQ471)+AQ471>$AP30,$AP30-SUM($AQ471:AQ471),AQ471)","v":1.00625E-2},{"$f":"IF(SUM($AQ471:AR471)+AR471>$AP30,$AP30-SUM($AQ471:AR471),AR471)","v":1.00625E-2},{"$f":"IF(SUM($AQ471:AS471)+AS471>$AP30,$AP30-SUM($AQ471:AS471),AS471)","v":1.00625E-2},{"$f":"IF(SUM($AQ471:AT471)+AT471>$AP30,$AP30-SUM($AQ471:AT471),AT471)","v":1.00625E-2},{"$f":"IF(SUM($AQ471:AU471)+AU471>$AP30,$AP30-SUM($AQ471:AU471),AU471)","v":1.00625E-2},7.6556529999999984E-2,9.0066505882352918E-3,{"$f":"IF(SUM($AW471:AX471)<0,0,IF(SUM($AX471:AX471)+AX471>$AW471,$AW471-SUM($AX471:AX471),AX471))","v":9.0066505882352918E-3},{"$f":"IF(SUM($AW471:AY471)<0,0,IF(SUM($AX471:AY471)+AY471>$AW471,$AW471-SUM($AX471:AY471),AY471))","v":9.0066505882352918E-3},{"$f":"IF(SUM($AW471:AZ471)<0,0,IF(SUM($AX471:AZ471)+AZ471>$AW471,$AW471-SUM($AX471:AZ471),AZ471))","v":9.0066505882352918E-3},{"$f":"IF(SUM($AW471:BA471)<0,0,IF(SUM($AX471:BA471)+BA471>$AW471,$AW471-SUM($AX471:BA471),BA471))","v":9.0066505882352918E-3},{"$f":"IF(SUM($AW471:BB471)<0,0,IF(SUM($AX471:BB471)+BB471>$AW471,$AW471-SUM($AX471:BB471),BB471))","v":9.0066505882352918E-3},{"$f":"IF(SUM($AW471:BC471)<0,0,IF(SUM($AX471:BC471)+BC471>$AW471,$AW471-SUM($AX471:BC471),BC471))","v":9.0066505882352918E-3},{"$f":"IF(SUM($AW471:BD471)<0,0,IF(SUM($AX471:BD471)+BD471>$AW471,$AW471-SUM($AX471:BD471),BD471))","v":9.0066505882352918E-3},{"$f":"IF(SUM($AW471:BE471)<0,0,IF(SUM($AX471:BE471)+BE471>$AW471,$AW471-SUM($AX471:BE471),BE471))","v":4.5033252941176494E-3},{"$f":"IF(SUM($AW471:BF471)<0,0,IF(SUM($AX471:BF471)+BF471>$AW471,$AW471-SUM($AX471:BF471),BF471))","v":0},{"$f":"IF(SUM($AW471:BG471)<0,0,IF(SUM($AX471:BG471)+BG471>$AW471,$AW471-SUM($AX471:BG471),BG471))","v":0},{"$f":"IF(SUM($AW471:BH471)<0,0,IF(SUM($AX471:BH471)+BH471>$AW471,$AW471-SUM($AX471:BH471),BH471))","v":0},{"$f":"IF(SUM($AW471:BI471)<0,0,IF(SUM($AX471:BI471)+BI471>$AW471,$AW471-SUM($AX471:BI471),BI471))","v":0},{"$f":"IF(SUM($AW471:BJ471)<0,0,IF(SUM($AX471:BJ471)+BJ471>$AW471,$AW471-SUM($AX471:BJ471),BJ471))","v":0},{"$f":"IF(SUM($AW471:BK471)<0,0,IF(SUM($AX471:BK471)+BK471>$AW471,$AW471-SUM($AX471:BK471),BK471))","v":0},{"$f":"IF(SUM($AW471:BL471)<0,0,IF(SUM($AX471:BL471)+BL471>$AW471,$AW471-SUM($AX471:BL471),BL471))","v":0},{"$f":"IF(SUM($AW471:BM471)<0,0,IF(SUM($AX471:BM471)+BM471>$AW471,$AW471-SUM($AX471:BM471),BM471))","v":0},{"$f":"IF(SUM($AW471:BN471)<0,0,IF(SUM($AX471:BN471)+BN471>$AW471,$AW471-SUM($AX471:BN471),BN471))","v":0},{"$f":"IF(SUM($AW471:BO471)<0,0,IF(SUM($AX471:BO471)+BO471>$AW471,$AW471-SUM($AX471:BO471),BO471))","v":0},{"$f":"IF(SUM($AW471:BP471)<0,0,IF(SUM($AX471:BP471)+BP471>$AW471,$AW471-SUM($AX471:BP471),BP471))","v":0},{"$f":"IF(SUM($AW471:BQ471)<0,0,IF(SUM($AX471:BQ471)+BQ471>$AW471,$AW471-SUM($AX471:BQ471),BQ471))","v":0},{"$f":"IF(SUM($AW471:BR471)<0,0,IF(SUM($AX471:BR471)+BR471>$AW471,$AW471-SUM($AX471:BR471),BR471))","v":0},{"$f":"IF(SUM($AW471:BS471)<0,0,IF(SUM($AX471:BS471)+BS471>$AW471,$AW471-SUM($AX471:BS471),BS471))","v":0},{"$f":"IF(SUM($AW471:BT471)<0,0,IF(SUM($AX471:BT471)+BT471>$AW471,$AW471-SUM($AX471:BT471),BT471))","v":0},{"$f":"IF(SUM($AW471:BU471)<0,0,IF(SUM($AX471:BU471)+BU471>$AW471,$AW471-SUM($AX471:BU471),BU471))","v":0},{"$f":"IF(SUM($AW471:BV471)<0,0,IF(SUM($AX471:BV471)+BV471>$AW471,$AW471-SUM($AX471:BV471),BV471))","v":0},{"$f":"IF(SUM($AW471:BW471)<0,0,IF(SUM($AX471:BW471)+BW471>$AW471,$AW471-SUM($AX471:BW471),BW471))","v":0},{"$f":"IF(SUM($AW471:BX471)<0,0,IF(SUM($AX471:BX471)+BX471>$AW471,$AW471-SUM($AX471:BX471),BX471))","v":0},{"$f":"IF(SUM($AW471:BY471)<0,0,IF(SUM($AX471:BY471)+BY471>$AW471,$AW471-SUM($AX471:BY471),BY471))","v":0},{"$f":"IF(SUM($AW471:BZ471)<0,0,IF(SUM($AX471:BZ471)+BZ471>$AW471,$AW471-SUM($AX471:BZ471),BZ471))","v":0},{"$f":"IF(SUM($AW471:CA471)<0,0,IF(SUM($AX471:CA471)+CA471>$AW471,$AW471-SUM($AX471:CA471),CA471))","v":0},{"$f":"IF(SUM($AW471:CB471)<0,0,IF(SUM($AX471:CB471)+CB471>$AW471,$AW471-SUM($AX471:CB471),CB471))","v":0},{"$f":"IF(SUM($AW471:CC471)<0,0,IF(SUM($AX471:CC471)+CC471>$AW471,$AW471-SUM($AX471:CC471),CC471))","v":0},{"$f":"IF(SUM($AW471:CD471)<0,0,IF(SUM($AX471:CD471)+CD471>$AW471,$AW471-SUM($AX471:CD471),CD471))","v":0},{"$f":"IF(SUM($AW471:CE471)<0,0,IF(SUM($AX471:CE471)+CE471>$AW471,$AW471-SUM($AX471:CE471),CE471))","v":0},{"$f":"IF(SUM($AW471:CF471)<0,0,IF(SUM($AX471:CF471)+CF471>$AW471,$AW471-SUM($AX471:CF471),CF471))","v":0},{"$f":"IF(SUM($AW471:CG471)<0,0,IF(SUM($AX471:CG471)+CG471>$AW471,$AW471-SUM($AX471:CG471),CG471))","v":0},{"$f":"IF(SUM($AW471:CH471)<0,0,IF(SUM($AX471:CH471)+CH471>$AW471,$AW471-SUM($AX471:CH471),CH471))","v":0},{"$f":"IF(SUM($AW471:CI471)<0,0,IF(SUM($AX471:CI471)+CI471>$AW471,$AW471-SUM($AX471:CI471),CI471))","v":0},{"$f":"IF(SUM($AW471:CJ471)<0,0,IF(SUM($AX471:CJ471)+CJ471>$AW471,$AW471-SUM($AX471:CJ471),CJ471))","v":0},{"$f":"IF(SUM($AW471:CK471)<0,0,IF(SUM($AX471:CK471)+CK471>$AW471,$AW471-SUM($AX471:CK471),CK471))","v":0},{"$f":"IF(SUM($AW471:CL471)<0,0,IF(SUM($AX471:CL471)+CL471>$AW471,$AW471-SUM($AX471:CL471),CL471))","v":0},{"$f":"IF(SUM($AW471:CM471)<0,0,IF(SUM($AX471:CM471)+CM471>$AW471,$AW471-SUM($AX471:CM471),CM471))","v":0},{"$f":"IF(SUM($AW471:CN471)<0,0,IF(SUM($AX471:CN471)+CN471>$AW471,$AW471-SUM($AX471:CN471),CN471))","v":0},{"$f":"IF(SUM($AW471:CO471)<0,0,IF(SUM($AX471:CO471)+CO471>$AW471,$AW471-SUM($AX471:CO471),CO471))","v":0},{"$f":"IF(SUM($AW471:CP471)<0,0,IF(SUM($AX471:CP471)+CP471>$AW471,$AW471-SUM($AX471:CP471),CP471))","v":0},{"$f":"IF(SUM($AW471:CQ471)<0,0,IF(SUM($AX471:CQ471)+CQ471>$AW471,$AW471-SUM($AX471:CQ471),CQ471))","v":0},{"$f":"IF(SUM($AW471:CR471)<0,0,IF(SUM($AX471:CR471)+CR471>$AW471,$AW471-SUM($AX471:CR471),CR471))","v":0},{"$f":"IF(SUM($AW471:CS471)<0,0,IF(SUM($AX471:CS471)+CS471>$AW471,$AW471-SUM($AX471:CS471),CS471))","v":0},{"$f":"IF(SUM($AW471:CT471)<0,0,IF(SUM($AX471:CT471)+CT471>$AW471,$AW471-SUM($AX471:CT471),CT471))","v":0},{"$f":"IF(SUM($AW471:CU471)<0,0,IF(SUM($AX471:CU471)+CU471>$AW471,$AW471-SUM($AX471:CU471),CU471))","v":0},{"$f":"IF(SUM($AW471:CV471)<0,0,IF(SUM($AX471:CV471)+CV471>$AW471,$AW471-SUM($AX471:CV471),CV471))","v":0},{"$f":"IF(SUM($AW471:CW471)<0,0,IF(SUM($AX471:CW471)+CW471>$AW471,$AW471-SUM($AX471:CW471),CW471))","v":0},{"$f":"IF(SUM($AW471:CX471)<0,0,IF(SUM($AX471:CX471)+CX471>$AW471,$AW471-SUM($AX471:CX471),CX471))","v":0},{"$f":"IF(SUM($AW471:CY471)<0,0,IF(SUM($AX471:CY471)+CY471>$AW471,$AW471-SUM($AX471:CY471),CY471))","v":0},{"$f":"IF(SUM($AW471:CZ471)<0,0,IF(SUM($AX471:CZ471)+CZ471>$AW471,$AW471-SUM($AX471:CZ471),CZ471))","v":0},{"$f":"IF(SUM($AW471:DA471)<0,0,IF(SUM($AX471:DA471)+DA471>$AW471,$AW471-SUM($AX471:DA471),DA471))","v":0},{"$f":"IF(SUM($AW471:DB471)<0,0,IF(SUM($AX471:DB471)+DB471>$AW471,$AW471-SUM($AX471:DB471),DB471))","v":0},{"$f":"IF(SUM($AW471:DC471)<0,0,IF(SUM($AX471:DC471)+DC471>$AW471,$AW471-SUM($AX471:DC471),DC471))","v":0},{"$f":"IF(SUM($AW471:DD471)<0,0,IF(SUM($AX471:DD471)+DD471>$AW471,$AW471-SUM($AX471:DD471),DD471))","v":0},{"$f":"IF(SUM($AW471:DE471)<0,0,IF(SUM($AX471:DE471)+DE471>$AW471,$AW471-SUM($AX471:DE471),DE471))","v":0},{"$f":"IF(SUM($AW471:DF471)<0,0,IF(SUM($AX471:DF471)+DF471>$AW471,$AW471-SUM($AX471:DF471),DF471))","v":0},{"$f":"IF(SUM($AW471:DG471)<0,0,IF(SUM($AX471:DG471)+DG471>$AW471,$AW471-SUM($AX471:DG471),DG471))","v":0},{"$f":"IF(SUM($AW471:DH471)<0,0,IF(SUM($AX471:DH471)+DH471>$AW471,$AW471-SUM($AX471:DH471),DH471))","v":0},{"$f":"IF(SUM($AW471:DI471)<0,0,IF(SUM($AX471:DI471)+DI471>$AW471,$AW471-SUM($AX471:DI471),DI471))","v":0},{"$f":"IF(SUM($AW471:DJ471)<0,0,IF(SUM($AX471:DJ471)+DJ471>$AW471,$AW471-SUM($AX471:DJ471),DJ471))","v":0},{"$f":"IF(SUM($AW471:DK471)<0,0,IF(SUM($AX471:DK471)+DK471>$AW471,$AW471-SUM($AX471:DK471),DK471))","v":0},{"$f":"IF(SUM($AW471:DL471)<0,0,IF(SUM($AX471:DL471)+DL471>$AW471,$AW471-SUM($AX471:DL471),DL471))","v":0},{"$f":"IF(SUM($AW471:DM471)<0,0,IF(SUM($AX471:DM471)+DM471>$AW471,$AW471-SUM($AX471:DM471),DM471))","v":0},{"$f":"IF(SUM($AW471:DN471)<0,0,IF(SUM($AX471:DN471)+DN471>$AW471,$AW471-SUM($AX471:DN471),DN471))","v":0},{"$f":"IF(SUM($AW471:DO471)<0,0,IF(SUM($AX471:DO471)+DO471>$AW471,$AW471-SUM($AX471:DO471),DO471))","v":0},{"$f":"IF(SUM($AW471:DP471)<0,0,IF(SUM($AX471:DP471)+DP471>$AW471,$AW471-SUM($AX471:DP471),DP471))","v":0},{"$f":"IF(SUM($AW471:DQ471)<0,0,IF(SUM($AX471:DQ471)+DQ471>$AW471,$AW471-SUM($AX471:DQ471),DQ471))","v":0},{"$f":"IF(SUM($AW471:DR471)<0,0,IF(SUM($AX471:DR471)+DR471>$AW471,$AW471-SUM($AX471:DR471),DR471))","v":0},{"$f":"IF(SUM($AW471:DS471)<0,0,IF(SUM($AX471:DS471)+DS471>$AW471,$AW471-SUM($AX471:DS471),DS471))","v":0},{"$f":"IF(SUM($AW471:DT471)<0,0,IF(SUM($AX471:DT471)+DT471>$AW471,$AW471-SUM($AX471:DT471),DT471))","v":0},{"$f":"IF(SUM($AW471:DU471)<0,0,IF(SUM($AX471:DU471)+DU471>$AW471,$AW471-SUM($AX471:DU471),DU471))","v":0},{"$f":"IF(SUM($AW471:DV471)<0,0,IF(SUM($AX471:DV471)+DV471>$AW471,$AW471-SUM($AX471:DV471),DV471))","v":0},{"$f":"IF(SUM($AW471:DW471)<0,0,IF(SUM($AX471:DW471)+DW471>$AW471,$AW471-SUM($AX471:DW471),DW471))","v":0},{"$f":"IF(SUM($AW471:DX471)<0,0,IF(SUM($AX471:DX471)+DX471>$AW471,$AW471-SUM($AX471:DX471),DX471))","v":0},{"$f":"IF(SUM($AW471:DY471)<0,0,IF(SUM($AX471:DY471)+DY471>$AW471,$AW471-SUM($AX471:DY471),DY471))","v":0},{"$f":"IF(SUM($AW471:DZ471)<0,0,IF(SUM($AX471:DZ471)+DZ471>$AW471,$AW471-SUM($AX471:DZ471),DZ471))","v":0},{"$f":"IF(SUM($AW471:EA471)<0,0,IF(SUM($AX471:EA471)+EA471>$AW471,$AW471-SUM($AX471:EA471),EA471))","v":0},{"$f":"IF(SUM($AW471:EB471)<0,0,IF(SUM($AX471:EB471)+EB471>$AW471,$AW471-SUM($AX471:EB471),EB471))","v":0},{"$f":"IF(SUM($AW471:EC471)<0,0,IF(SUM($AX471:EC471)+EC471>$AW471,$AW471-SUM($AX471:EC471),EC471))","v":0},{"$f":"IF(SUM($AW471:ED471)<0,0,IF(SUM($AX471:ED471)+ED471>$AW471,$AW471-SUM($AX471:ED471),ED471))","v":0},{"$f":"IF(SUM($AW471:EE471)<0,0,IF(SUM($AX471:EE471)+EE471>$AW471,$AW471-SUM($AX471:EE471),EE471))","v":0},{"$f":"IF(SUM($AW471:EF471)<0,0,IF(SUM($AX471:EF471)+EF471>$AW471,$AW471-SUM($AX471:EF471),EF471))","v":0},{"$f":"IF(SUM($AW471:EG471)<0,0,IF(SUM($AX471:EG471)+EG471>$AW471,$AW471-SUM($AX471:EG471),EG471))","v":0},{"$f":"IF(SUM($AW471:EH471)<0,0,IF(SUM($AX471:EH471)+EH471>$AW471,$AW471-SUM($AX471:EH471),EH471))","v":0},{"$f":"IF(SUM($AW471:EI471)<0,0,IF(SUM($AX471:EI471)+EI471>$AW471,$AW471-SUM($AX471:EI471),EI471))","v":0},{"$f":"IF(SUM($AW471:EJ471)<0,0,IF(SUM($AX471:EJ471)+EJ471>$AW471,$AW471-SUM($AX471:EJ471),EJ471))","v":0},{"$f":"IF(SUM($AW471:EK471)<0,0,IF(SUM($AX471:EK471)+EK471>$AW471,$AW471-SUM($AX471:EK471),EK471))","v":0},{"$f":"IF(SUM($AW471:EL471)<0,0,IF(SUM($AX471:EL471)+EL471>$AW471,$AW471-SUM($AX471:EL471),EL471))","v":0},{"$f":"IF(SUM($AW471:EM471)<0,0,IF(SUM($AX471:EM471)+EM471>$AW471,$AW471-SUM($AX471:EM471),EM471))","v":0},{"$f":"IF(SUM($AW471:EN471)<0,0,IF(SUM($AX471:EN471)+EN471>$AW471,$AW471-SUM($AX471:EN471),EN471))","v":0},{"$f":"IF(SUM($AW471:EO471)<0,0,IF(SUM($AX471:EO471)+EO471>$AW471,$AW471-SUM($AX471:EO471),EO471))","v":0},{"$f":"IF(SUM($AW471:EP471)<0,0,IF(SUM($AX471:EP471)+EP471>$AW471,$AW471-SUM($AX471:EP471),EP471))","v":0},{"$f":"IF(SUM($AW471:EQ471)<0,0,IF(SUM($AX471:EQ471)+EQ471>$AW471,$AW471-SUM($AX471:EQ471),EQ471))","v":0},{"$f":"IF(SUM($AW471:ER471)<0,0,IF(SUM($AX471:ER471)+ER471>$AW471,$AW471-SUM($AX471:ER471),ER471))","v":0},{"$f":"IF(SUM($AW471:ES471)<0,0,IF(SUM($AX471:ES471)+ES471>$AW471,$AW471-SUM($AX471:ES471),ES471))","v":0}]
[]
[null,"Depreciation:  2008 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ23/$F475","v":0},{"$f":"IF(SUM($AR475:AR475)+AR475>$AQ23,$AQ23-SUM($AR475:AR475),AR475)","v":0},{"$f":"IF(SUM($AR475:AS475)+AS475>$AQ23,$AQ23-SUM($AR475:AS475),AS475)","v":0},{"$f":"IF(SUM($AR475:AT475)+AT475>$AQ23,$AQ23-SUM($AR475:AT475),AT475)","v":0},{"$f":"IF(SUM($AR475:AU475)+AU475>$AQ23,$AQ23-SUM($AR475:AU475),AU475)","v":0},{"$f":"$AQ36-SUM($I475:$AV475)","v":1.002201E-2},{"$f":"IF(AW475>0,AW475/(MAX(($F475-COUNT($I475:$AV475))/4,1)),0)","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:AX475)<0,0,IF(SUM($AX475:AX475)+AX475>$AW475,$AW475-SUM($AX475:AX475),AX475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:AY475)<0,0,IF(SUM($AX475:AY475)+AY475>$AW475,$AW475-SUM($AX475:AY475),AY475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:AZ475)<0,0,IF(SUM($AX475:AZ475)+AZ475>$AW475,$AW475-SUM($AX475:AZ475),AZ475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BA475)<0,0,IF(SUM($AX475:BA475)+BA475>$AW475,$AW475-SUM($AX475:BA475),BA475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BB475)<0,0,IF(SUM($AX475:BB475)+BB475>$AW475,$AW475-SUM($AX475:BB475),BB475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BC475)<0,0,IF(SUM($AX475:BC475)+BC475>$AW475,$AW475-SUM($AX475:BC475),BC475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BD475)<0,0,IF(SUM($AX475:BD475)+BD475>$AW475,$AW475-SUM($AX475:BD475),BD475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BE475)<0,0,IF(SUM($AX475:BE475)+BE475>$AW475,$AW475-SUM($AX475:BE475),BE475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BF475)<0,0,IF(SUM($AX475:BF475)+BF475>$AW475,$AW475-SUM($AX475:BF475),BF475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BG475)<0,0,IF(SUM($AX475:BG475)+BG475>$AW475,$AW475-SUM($AX475:BG475),BG475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BH475)<0,0,IF(SUM($AX475:BH475)+BH475>$AW475,$AW475-SUM($AX475:BH475),BH475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BI475)<0,0,IF(SUM($AX475:BI475)+BI475>$AW475,$AW475-SUM($AX475:BI475),BI475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BJ475)<0,0,IF(SUM($AX475:BJ475)+BJ475>$AW475,$AW475-SUM($AX475:BJ475),BJ475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BK475)<0,0,IF(SUM($AX475:BK475)+BK475>$AW475,$AW475-SUM($AX475:BK475),BK475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BL475)<0,0,IF(SUM($AX475:BL475)+BL475>$AW475,$AW475-SUM($AX475:BL475),BL475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BM475)<0,0,IF(SUM($AX475:BM475)+BM475>$AW475,$AW475-SUM($AX475:BM475),BM475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BN475)<0,0,IF(SUM($AX475:BN475)+BN475>$AW475,$AW475-SUM($AX475:BN475),BN475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BO475)<0,0,IF(SUM($AX475:BO475)+BO475>$AW475,$AW475-SUM($AX475:BO475),BO475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BP475)<0,0,IF(SUM($AX475:BP475)+BP475>$AW475,$AW475-SUM($AX475:BP475),BP475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BQ475)<0,0,IF(SUM($AX475:BQ475)+BQ475>$AW475,$AW475-SUM($AX475:BQ475),BQ475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BR475)<0,0,IF(SUM($AX475:BR475)+BR475>$AW475,$AW475-SUM($AX475:BR475),BR475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BS475)<0,0,IF(SUM($AX475:BS475)+BS475>$AW475,$AW475-SUM($AX475:BS475),BS475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BT475)<0,0,IF(SUM($AX475:BT475)+BT475>$AW475,$AW475-SUM($AX475:BT475),BT475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BU475)<0,0,IF(SUM($AX475:BU475)+BU475>$AW475,$AW475-SUM($AX475:BU475),BU475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BV475)<0,0,IF(SUM($AX475:BV475)+BV475>$AW475,$AW475-SUM($AX475:BV475),BV475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BW475)<0,0,IF(SUM($AX475:BW475)+BW475>$AW475,$AW475-SUM($AX475:BW475),BW475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BX475)<0,0,IF(SUM($AX475:BX475)+BX475>$AW475,$AW475-SUM($AX475:BX475),BX475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BY475)<0,0,IF(SUM($AX475:BY475)+BY475>$AW475,$AW475-SUM($AX475:BY475),BY475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:BZ475)<0,0,IF(SUM($AX475:BZ475)+BZ475>$AW475,$AW475-SUM($AX475:BZ475),BZ475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CA475)<0,0,IF(SUM($AX475:CA475)+CA475>$AW475,$AW475-SUM($AX475:CA475),CA475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CB475)<0,0,IF(SUM($AX475:CB475)+CB475>$AW475,$AW475-SUM($AX475:CB475),CB475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CC475)<0,0,IF(SUM($AX475:CC475)+CC475>$AW475,$AW475-SUM($AX475:CC475),CC475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CD475)<0,0,IF(SUM($AX475:CD475)+CD475>$AW475,$AW475-SUM($AX475:CD475),CD475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CE475)<0,0,IF(SUM($AX475:CE475)+CE475>$AW475,$AW475-SUM($AX475:CE475),CE475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CF475)<0,0,IF(SUM($AX475:CF475)+CF475>$AW475,$AW475-SUM($AX475:CF475),CF475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CG475)<0,0,IF(SUM($AX475:CG475)+CG475>$AW475,$AW475-SUM($AX475:CG475),CG475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CH475)<0,0,IF(SUM($AX475:CH475)+CH475>$AW475,$AW475-SUM($AX475:CH475),CH475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CI475)<0,0,IF(SUM($AX475:CI475)+CI475>$AW475,$AW475-SUM($AX475:CI475),CI475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CJ475)<0,0,IF(SUM($AX475:CJ475)+CJ475>$AW475,$AW475-SUM($AX475:CJ475),CJ475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CK475)<0,0,IF(SUM($AX475:CK475)+CK475>$AW475,$AW475-SUM($AX475:CK475),CK475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CL475)<0,0,IF(SUM($AX475:CL475)+CL475>$AW475,$AW475-SUM($AX475:CL475),CL475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CM475)<0,0,IF(SUM($AX475:CM475)+CM475>$AW475,$AW475-SUM($AX475:CM475),CM475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CN475)<0,0,IF(SUM($AX475:CN475)+CN475>$AW475,$AW475-SUM($AX475:CN475),CN475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CO475)<0,0,IF(SUM($AX475:CO475)+CO475>$AW475,$AW475-SUM($AX475:CO475),CO475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CP475)<0,0,IF(SUM($AX475:CP475)+CP475>$AW475,$AW475-SUM($AX475:CP475),CP475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CQ475)<0,0,IF(SUM($AX475:CQ475)+CQ475>$AW475,$AW475-SUM($AX475:CQ475),CQ475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CR475)<0,0,IF(SUM($AX475:CR475)+CR475>$AW475,$AW475-SUM($AX475:CR475),CR475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CS475)<0,0,IF(SUM($AX475:CS475)+CS475>$AW475,$AW475-SUM($AX475:CS475),CS475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CT475)<0,0,IF(SUM($AX475:CT475)+CT475>$AW475,$AW475-SUM($AX475:CT475),CT475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CU475)<0,0,IF(SUM($AX475:CU475)+CU475>$AW475,$AW475-SUM($AX475:CU475),CU475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CV475)<0,0,IF(SUM($AX475:CV475)+CV475>$AW475,$AW475-SUM($AX475:CV475),CV475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CW475)<0,0,IF(SUM($AX475:CW475)+CW475>$AW475,$AW475-SUM($AX475:CW475),CW475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CX475)<0,0,IF(SUM($AX475:CX475)+CX475>$AW475,$AW475-SUM($AX475:CX475),CX475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CY475)<0,0,IF(SUM($AX475:CY475)+CY475>$AW475,$AW475-SUM($AX475:CY475),CY475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:CZ475)<0,0,IF(SUM($AX475:CZ475)+CZ475>$AW475,$AW475-SUM($AX475:CZ475),CZ475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DA475)<0,0,IF(SUM($AX475:DA475)+DA475>$AW475,$AW475-SUM($AX475:DA475),DA475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DB475)<0,0,IF(SUM($AX475:DB475)+DB475>$AW475,$AW475-SUM($AX475:DB475),DB475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DC475)<0,0,IF(SUM($AX475:DC475)+DC475>$AW475,$AW475-SUM($AX475:DC475),DC475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DD475)<0,0,IF(SUM($AX475:DD475)+DD475>$AW475,$AW475-SUM($AX475:DD475),DD475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DE475)<0,0,IF(SUM($AX475:DE475)+DE475>$AW475,$AW475-SUM($AX475:DE475),DE475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DF475)<0,0,IF(SUM($AX475:DF475)+DF475>$AW475,$AW475-SUM($AX475:DF475),DF475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DG475)<0,0,IF(SUM($AX475:DG475)+DG475>$AW475,$AW475-SUM($AX475:DG475),DG475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DH475)<0,0,IF(SUM($AX475:DH475)+DH475>$AW475,$AW475-SUM($AX475:DH475),DH475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DI475)<0,0,IF(SUM($AX475:DI475)+DI475>$AW475,$AW475-SUM($AX475:DI475),DI475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DJ475)<0,0,IF(SUM($AX475:DJ475)+DJ475>$AW475,$AW475-SUM($AX475:DJ475),DJ475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DK475)<0,0,IF(SUM($AX475:DK475)+DK475>$AW475,$AW475-SUM($AX475:DK475),DK475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DL475)<0,0,IF(SUM($AX475:DL475)+DL475>$AW475,$AW475-SUM($AX475:DL475),DL475))","v":1.4577469090909092E-4},{"$f":"IF(SUM($AW475:DM475)<0,0,IF(SUM($AX475:DM475)+DM475>$AW475,$AW475-SUM($AX475:DM475),DM475))","v":1.0933101818181093E-4},{"$f":"IF(SUM($AW475:DN475)<0,0,IF(SUM($AX475:DN475)+DN475>$AW475,$AW475-SUM($AX475:DN475),DN475))","v":0},{"$f":"IF(SUM($AW475:DO475)<0,0,IF(SUM($AX475:DO475)+DO475>$AW475,$AW475-SUM($AX475:DO475),DO475))","v":0},{"$f":"IF(SUM($AW475:DP475)<0,0,IF(SUM($AX475:DP475)+DP475>$AW475,$AW475-SUM($AX475:DP475),DP475))","v":0},{"$f":"IF(SUM($AW475:DQ475)<0,0,IF(SUM($AX475:DQ475)+DQ475>$AW475,$AW475-SUM($AX475:DQ475),DQ475))","v":0},{"$f":"IF(SUM($AW475:DR475)<0,0,IF(SUM($AX475:DR475)+DR475>$AW475,$AW475-SUM($AX475:DR475),DR475))","v":0},{"$f":"IF(SUM($AW475:DS475)<0,0,IF(SUM($AX475:DS475)+DS475>$AW475,$AW475-SUM($AX475:DS475),DS475))","v":0},{"$f":"IF(SUM($AW475:DT475)<0,0,IF(SUM($AX475:DT475)+DT475>$AW475,$AW475-SUM($AX475:DT475),DT475))","v":0},{"$f":"IF(SUM($AW475:DU475)<0,0,IF(SUM($AX475:DU475)+DU475>$AW475,$AW475-SUM($AX475:DU475),DU475))","v":0},{"$f":"IF(SUM($AW475:DV475)<0,0,IF(SUM($AX475:DV475)+DV475>$AW475,$AW475-SUM($AX475:DV475),DV475))","v":0},{"$f":"IF(SUM($AW475:DW475)<0,0,IF(SUM($AX475:DW475)+DW475>$AW475,$AW475-SUM($AX475:DW475),DW475))","v":0},{"$f":"IF(SUM($AW475:DX475)<0,0,IF(SUM($AX475:DX475)+DX475>$AW475,$AW475-SUM($AX475:DX475),DX475))","v":0},{"$f":"IF(SUM($AW475:DY475)<0,0,IF(SUM($AX475:DY475)+DY475>$AW475,$AW475-SUM($AX475:DY475),DY475))","v":0},{"$f":"IF(SUM($AW475:DZ475)<0,0,IF(SUM($AX475:DZ475)+DZ475>$AW475,$AW475-SUM($AX475:DZ475),DZ475))","v":0},{"$f":"IF(SUM($AW475:EA475)<0,0,IF(SUM($AX475:EA475)+EA475>$AW475,$AW475-SUM($AX475:EA475),EA475))","v":0},{"$f":"IF(SUM($AW475:EB475)<0,0,IF(SUM($AX475:EB475)+EB475>$AW475,$AW475-SUM($AX475:EB475),EB475))","v":0},{"$f":"IF(SUM($AW475:EC475)<0,0,IF(SUM($AX475:EC475)+EC475>$AW475,$AW475-SUM($AX475:EC475),EC475))","v":0},{"$f":"IF(SUM($AW475:ED475)<0,0,IF(SUM($AX475:ED475)+ED475>$AW475,$AW475-SUM($AX475:ED475),ED475))","v":0},{"$f":"IF(SUM($AW475:EE475)<0,0,IF(SUM($AX475:EE475)+EE475>$AW475,$AW475-SUM($AX475:EE475),EE475))","v":0},{"$f":"IF(SUM($AW475:EF475)<0,0,IF(SUM($AX475:EF475)+EF475>$AW475,$AW475-SUM($AX475:EF475),EF475))","v":0},{"$f":"IF(SUM($AW475:EG475)<0,0,IF(SUM($AX475:EG475)+EG475>$AW475,$AW475-SUM($AX475:EG475),EG475))","v":0},{"$f":"IF(SUM($AW475:EH475)<0,0,IF(SUM($AX475:EH475)+EH475>$AW475,$AW475-SUM($AX475:EH475),EH475))","v":0},{"$f":"IF(SUM($AW475:EI475)<0,0,IF(SUM($AX475:EI475)+EI475>$AW475,$AW475-SUM($AX475:EI475),EI475))","v":0},{"$f":"IF(SUM($AW475:EJ475)<0,0,IF(SUM($AX475:EJ475)+EJ475>$AW475,$AW475-SUM($AX475:EJ475),EJ475))","v":0},{"$f":"IF(SUM($AW475:EK475)<0,0,IF(SUM($AX475:EK475)+EK475>$AW475,$AW475-SUM($AX475:EK475),EK475))","v":0},{"$f":"IF(SUM($AW475:EL475)<0,0,IF(SUM($AX475:EL475)+EL475>$AW475,$AW475-SUM($AX475:EL475),EL475))","v":0},{"$f":"IF(SUM($AW475:EM475)<0,0,IF(SUM($AX475:EM475)+EM475>$AW475,$AW475-SUM($AX475:EM475),EM475))","v":0},{"$f":"IF(SUM($AW475:EN475)<0,0,IF(SUM($AX475:EN475)+EN475>$AW475,$AW475-SUM($AX475:EN475),EN475))","v":0},{"$f":"IF(SUM($AW475:EO475)<0,0,IF(SUM($AX475:EO475)+EO475>$AW475,$AW475-SUM($AX475:EO475),EO475))","v":0},{"$f":"IF(SUM($AW475:EP475)<0,0,IF(SUM($AX475:EP475)+EP475>$AW475,$AW475-SUM($AX475:EP475),EP475))","v":0},{"$f":"IF(SUM($AW475:EQ475)<0,0,IF(SUM($AX475:EQ475)+EQ475>$AW475,$AW475-SUM($AX475:EQ475),EQ475))","v":0},{"$f":"IF(SUM($AW475:ER475)<0,0,IF(SUM($AX475:ER475)+ER475>$AW475,$AW475-SUM($AX475:ER475),ER475))","v":0},{"$f":"IF(SUM($AW475:ES475)<0,0,IF(SUM($AX475:ES475)+ES475>$AW475,$AW475-SUM($AX475:ES475),ES475))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AR476:AR476)+AR476>$AQ24,$AQ24-SUM($AR476:AR476),AR476)","v":0},{"$f":"IF(SUM($AR476:AS476)+AS476>$AQ24,$AQ24-SUM($AR476:AS476),AS476)","v":0},{"$f":"IF(SUM($AR476:AT476)+AT476>$AQ24,$AQ24-SUM($AR476:AT476),AT476)","v":0},{"$f":"IF(SUM($AR476:AU476)+AU476>$AQ24,$AQ24-SUM($AR476:AU476),AU476)","v":0},0,0,{"$f":"IF(SUM($AW476:AX476)<0,0,IF(SUM($AX476:AX476)+AX476>$AW476,$AW476-SUM($AX476:AX476),AX476))","v":0},{"$f":"IF(SUM($AW476:AY476)<0,0,IF(SUM($AX476:AY476)+AY476>$AW476,$AW476-SUM($AX476:AY476),AY476))","v":0},{"$f":"IF(SUM($AW476:AZ476)<0,0,IF(SUM($AX476:AZ476)+AZ476>$AW476,$AW476-SUM($AX476:AZ476),AZ476))","v":0},{"$f":"IF(SUM($AW476:BA476)<0,0,IF(SUM($AX476:BA476)+BA476>$AW476,$AW476-SUM($AX476:BA476),BA476))","v":0},{"$f":"IF(SUM($AW476:BB476)<0,0,IF(SUM($AX476:BB476)+BB476>$AW476,$AW476-SUM($AX476:BB476),BB476))","v":0},{"$f":"IF(SUM($AW476:BC476)<0,0,IF(SUM($AX476:BC476)+BC476>$AW476,$AW476-SUM($AX476:BC476),BC476))","v":0},{"$f":"IF(SUM($AW476:BD476)<0,0,IF(SUM($AX476:BD476)+BD476>$AW476,$AW476-SUM($AX476:BD476),BD476))","v":0},{"$f":"IF(SUM($AW476:BE476)<0,0,IF(SUM($AX476:BE476)+BE476>$AW476,$AW476-SUM($AX476:BE476),BE476))","v":0},{"$f":"IF(SUM($AW476:BF476)<0,0,IF(SUM($AX476:BF476)+BF476>$AW476,$AW476-SUM($AX476:BF476),BF476))","v":0},{"$f":"IF(SUM($AW476:BG476)<0,0,IF(SUM($AX476:BG476)+BG476>$AW476,$AW476-SUM($AX476:BG476),BG476))","v":0},{"$f":"IF(SUM($AW476:BH476)<0,0,IF(SUM($AX476:BH476)+BH476>$AW476,$AW476-SUM($AX476:BH476),BH476))","v":0},{"$f":"IF(SUM($AW476:BI476)<0,0,IF(SUM($AX476:BI476)+BI476>$AW476,$AW476-SUM($AX476:BI476),BI476))","v":0},{"$f":"IF(SUM($AW476:BJ476)<0,0,IF(SUM($AX476:BJ476)+BJ476>$AW476,$AW476-SUM($AX476:BJ476),BJ476))","v":0},{"$f":"IF(SUM($AW476:BK476)<0,0,IF(SUM($AX476:BK476)+BK476>$AW476,$AW476-SUM($AX476:BK476),BK476))","v":0},{"$f":"IF(SUM($AW476:BL476)<0,0,IF(SUM($AX476:BL476)+BL476>$AW476,$AW476-SUM($AX476:BL476),BL476))","v":0},{"$f":"IF(SUM($AW476:BM476)<0,0,IF(SUM($AX476:BM476)+BM476>$AW476,$AW476-SUM($AX476:BM476),BM476))","v":0},{"$f":"IF(SUM($AW476:BN476)<0,0,IF(SUM($AX476:BN476)+BN476>$AW476,$AW476-SUM($AX476:BN476),BN476))","v":0},{"$f":"IF(SUM($AW476:BO476)<0,0,IF(SUM($AX476:BO476)+BO476>$AW476,$AW476-SUM($AX476:BO476),BO476))","v":0},{"$f":"IF(SUM($AW476:BP476)<0,0,IF(SUM($AX476:BP476)+BP476>$AW476,$AW476-SUM($AX476:BP476),BP476))","v":0},{"$f":"IF(SUM($AW476:BQ476)<0,0,IF(SUM($AX476:BQ476)+BQ476>$AW476,$AW476-SUM($AX476:BQ476),BQ476))","v":0},{"$f":"IF(SUM($AW476:BR476)<0,0,IF(SUM($AX476:BR476)+BR476>$AW476,$AW476-SUM($AX476:BR476),BR476))","v":0},{"$f":"IF(SUM($AW476:BS476)<0,0,IF(SUM($AX476:BS476)+BS476>$AW476,$AW476-SUM($AX476:BS476),BS476))","v":0},{"$f":"IF(SUM($AW476:BT476)<0,0,IF(SUM($AX476:BT476)+BT476>$AW476,$AW476-SUM($AX476:BT476),BT476))","v":0},{"$f":"IF(SUM($AW476:BU476)<0,0,IF(SUM($AX476:BU476)+BU476>$AW476,$AW476-SUM($AX476:BU476),BU476))","v":0},{"$f":"IF(SUM($AW476:BV476)<0,0,IF(SUM($AX476:BV476)+BV476>$AW476,$AW476-SUM($AX476:BV476),BV476))","v":0},{"$f":"IF(SUM($AW476:BW476)<0,0,IF(SUM($AX476:BW476)+BW476>$AW476,$AW476-SUM($AX476:BW476),BW476))","v":0},{"$f":"IF(SUM($AW476:BX476)<0,0,IF(SUM($AX476:BX476)+BX476>$AW476,$AW476-SUM($AX476:BX476),BX476))","v":0},{"$f":"IF(SUM($AW476:BY476)<0,0,IF(SUM($AX476:BY476)+BY476>$AW476,$AW476-SUM($AX476:BY476),BY476))","v":0},{"$f":"IF(SUM($AW476:BZ476)<0,0,IF(SUM($AX476:BZ476)+BZ476>$AW476,$AW476-SUM($AX476:BZ476),BZ476))","v":0},{"$f":"IF(SUM($AW476:CA476)<0,0,IF(SUM($AX476:CA476)+CA476>$AW476,$AW476-SUM($AX476:CA476),CA476))","v":0},{"$f":"IF(SUM($AW476:CB476)<0,0,IF(SUM($AX476:CB476)+CB476>$AW476,$AW476-SUM($AX476:CB476),CB476))","v":0},{"$f":"IF(SUM($AW476:CC476)<0,0,IF(SUM($AX476:CC476)+CC476>$AW476,$AW476-SUM($AX476:CC476),CC476))","v":0},{"$f":"IF(SUM($AW476:CD476)<0,0,IF(SUM($AX476:CD476)+CD476>$AW476,$AW476-SUM($AX476:CD476),CD476))","v":0},{"$f":"IF(SUM($AW476:CE476)<0,0,IF(SUM($AX476:CE476)+CE476>$AW476,$AW476-SUM($AX476:CE476),CE476))","v":0},{"$f":"IF(SUM($AW476:CF476)<0,0,IF(SUM($AX476:CF476)+CF476>$AW476,$AW476-SUM($AX476:CF476),CF476))","v":0},{"$f":"IF(SUM($AW476:CG476)<0,0,IF(SUM($AX476:CG476)+CG476>$AW476,$AW476-SUM($AX476:CG476),CG476))","v":0},{"$f":"IF(SUM($AW476:CH476)<0,0,IF(SUM($AX476:CH476)+CH476>$AW476,$AW476-SUM($AX476:CH476),CH476))","v":0},{"$f":"IF(SUM($AW476:CI476)<0,0,IF(SUM($AX476:CI476)+CI476>$AW476,$AW476-SUM($AX476:CI476),CI476))","v":0},{"$f":"IF(SUM($AW476:CJ476)<0,0,IF(SUM($AX476:CJ476)+CJ476>$AW476,$AW476-SUM($AX476:CJ476),CJ476))","v":0},{"$f":"IF(SUM($AW476:CK476)<0,0,IF(SUM($AX476:CK476)+CK476>$AW476,$AW476-SUM($AX476:CK476),CK476))","v":0},{"$f":"IF(SUM($AW476:CL476)<0,0,IF(SUM($AX476:CL476)+CL476>$AW476,$AW476-SUM($AX476:CL476),CL476))","v":0},{"$f":"IF(SUM($AW476:CM476)<0,0,IF(SUM($AX476:CM476)+CM476>$AW476,$AW476-SUM($AX476:CM476),CM476))","v":0},{"$f":"IF(SUM($AW476:CN476)<0,0,IF(SUM($AX476:CN476)+CN476>$AW476,$AW476-SUM($AX476:CN476),CN476))","v":0},{"$f":"IF(SUM($AW476:CO476)<0,0,IF(SUM($AX476:CO476)+CO476>$AW476,$AW476-SUM($AX476:CO476),CO476))","v":0},{"$f":"IF(SUM($AW476:CP476)<0,0,IF(SUM($AX476:CP476)+CP476>$AW476,$AW476-SUM($AX476:CP476),CP476))","v":0},{"$f":"IF(SUM($AW476:CQ476)<0,0,IF(SUM($AX476:CQ476)+CQ476>$AW476,$AW476-SUM($AX476:CQ476),CQ476))","v":0},{"$f":"IF(SUM($AW476:CR476)<0,0,IF(SUM($AX476:CR476)+CR476>$AW476,$AW476-SUM($AX476:CR476),CR476))","v":0},{"$f":"IF(SUM($AW476:CS476)<0,0,IF(SUM($AX476:CS476)+CS476>$AW476,$AW476-SUM($AX476:CS476),CS476))","v":0},{"$f":"IF(SUM($AW476:CT476)<0,0,IF(SUM($AX476:CT476)+CT476>$AW476,$AW476-SUM($AX476:CT476),CT476))","v":0},{"$f":"IF(SUM($AW476:CU476)<0,0,IF(SUM($AX476:CU476)+CU476>$AW476,$AW476-SUM($AX476:CU476),CU476))","v":0},{"$f":"IF(SUM($AW476:CV476)<0,0,IF(SUM($AX476:CV476)+CV476>$AW476,$AW476-SUM($AX476:CV476),CV476))","v":0},{"$f":"IF(SUM($AW476:CW476)<0,0,IF(SUM($AX476:CW476)+CW476>$AW476,$AW476-SUM($AX476:CW476),CW476))","v":0},{"$f":"IF(SUM($AW476:CX476)<0,0,IF(SUM($AX476:CX476)+CX476>$AW476,$AW476-SUM($AX476:CX476),CX476))","v":0},{"$f":"IF(SUM($AW476:CY476)<0,0,IF(SUM($AX476:CY476)+CY476>$AW476,$AW476-SUM($AX476:CY476),CY476))","v":0},{"$f":"IF(SUM($AW476:CZ476)<0,0,IF(SUM($AX476:CZ476)+CZ476>$AW476,$AW476-SUM($AX476:CZ476),CZ476))","v":0},{"$f":"IF(SUM($AW476:DA476)<0,0,IF(SUM($AX476:DA476)+DA476>$AW476,$AW476-SUM($AX476:DA476),DA476))","v":0},{"$f":"IF(SUM($AW476:DB476)<0,0,IF(SUM($AX476:DB476)+DB476>$AW476,$AW476-SUM($AX476:DB476),DB476))","v":0},{"$f":"IF(SUM($AW476:DC476)<0,0,IF(SUM($AX476:DC476)+DC476>$AW476,$AW476-SUM($AX476:DC476),DC476))","v":0},{"$f":"IF(SUM($AW476:DD476)<0,0,IF(SUM($AX476:DD476)+DD476>$AW476,$AW476-SUM($AX476:DD476),DD476))","v":0},{"$f":"IF(SUM($AW476:DE476)<0,0,IF(SUM($AX476:DE476)+DE476>$AW476,$AW476-SUM($AX476:DE476),DE476))","v":0},{"$f":"IF(SUM($AW476:DF476)<0,0,IF(SUM($AX476:DF476)+DF476>$AW476,$AW476-SUM($AX476:DF476),DF476))","v":0},{"$f":"IF(SUM($AW476:DG476)<0,0,IF(SUM($AX476:DG476)+DG476>$AW476,$AW476-SUM($AX476:DG476),DG476))","v":0},{"$f":"IF(SUM($AW476:DH476)<0,0,IF(SUM($AX476:DH476)+DH476>$AW476,$AW476-SUM($AX476:DH476),DH476))","v":0},{"$f":"IF(SUM($AW476:DI476)<0,0,IF(SUM($AX476:DI476)+DI476>$AW476,$AW476-SUM($AX476:DI476),DI476))","v":0},{"$f":"IF(SUM($AW476:DJ476)<0,0,IF(SUM($AX476:DJ476)+DJ476>$AW476,$AW476-SUM($AX476:DJ476),DJ476))","v":0},{"$f":"IF(SUM($AW476:DK476)<0,0,IF(SUM($AX476:DK476)+DK476>$AW476,$AW476-SUM($AX476:DK476),DK476))","v":0},{"$f":"IF(SUM($AW476:DL476)<0,0,IF(SUM($AX476:DL476)+DL476>$AW476,$AW476-SUM($AX476:DL476),DL476))","v":0},{"$f":"IF(SUM($AW476:DM476)<0,0,IF(SUM($AX476:DM476)+DM476>$AW476,$AW476-SUM($AX476:DM476),DM476))","v":0},{"$f":"IF(SUM($AW476:DN476)<0,0,IF(SUM($AX476:DN476)+DN476>$AW476,$AW476-SUM($AX476:DN476),DN476))","v":0},{"$f":"IF(SUM($AW476:DO476)<0,0,IF(SUM($AX476:DO476)+DO476>$AW476,$AW476-SUM($AX476:DO476),DO476))","v":0},{"$f":"IF(SUM($AW476:DP476)<0,0,IF(SUM($AX476:DP476)+DP476>$AW476,$AW476-SUM($AX476:DP476),DP476))","v":0},{"$f":"IF(SUM($AW476:DQ476)<0,0,IF(SUM($AX476:DQ476)+DQ476>$AW476,$AW476-SUM($AX476:DQ476),DQ476))","v":0},{"$f":"IF(SUM($AW476:DR476)<0,0,IF(SUM($AX476:DR476)+DR476>$AW476,$AW476-SUM($AX476:DR476),DR476))","v":0},{"$f":"IF(SUM($AW476:DS476)<0,0,IF(SUM($AX476:DS476)+DS476>$AW476,$AW476-SUM($AX476:DS476),DS476))","v":0},{"$f":"IF(SUM($AW476:DT476)<0,0,IF(SUM($AX476:DT476)+DT476>$AW476,$AW476-SUM($AX476:DT476),DT476))","v":0},{"$f":"IF(SUM($AW476:DU476)<0,0,IF(SUM($AX476:DU476)+DU476>$AW476,$AW476-SUM($AX476:DU476),DU476))","v":0},{"$f":"IF(SUM($AW476:DV476)<0,0,IF(SUM($AX476:DV476)+DV476>$AW476,$AW476-SUM($AX476:DV476),DV476))","v":0},{"$f":"IF(SUM($AW476:DW476)<0,0,IF(SUM($AX476:DW476)+DW476>$AW476,$AW476-SUM($AX476:DW476),DW476))","v":0},{"$f":"IF(SUM($AW476:DX476)<0,0,IF(SUM($AX476:DX476)+DX476>$AW476,$AW476-SUM($AX476:DX476),DX476))","v":0},{"$f":"IF(SUM($AW476:DY476)<0,0,IF(SUM($AX476:DY476)+DY476>$AW476,$AW476-SUM($AX476:DY476),DY476))","v":0},{"$f":"IF(SUM($AW476:DZ476)<0,0,IF(SUM($AX476:DZ476)+DZ476>$AW476,$AW476-SUM($AX476:DZ476),DZ476))","v":0},{"$f":"IF(SUM($AW476:EA476)<0,0,IF(SUM($AX476:EA476)+EA476>$AW476,$AW476-SUM($AX476:EA476),EA476))","v":0},{"$f":"IF(SUM($AW476:EB476)<0,0,IF(SUM($AX476:EB476)+EB476>$AW476,$AW476-SUM($AX476:EB476),EB476))","v":0},{"$f":"IF(SUM($AW476:EC476)<0,0,IF(SUM($AX476:EC476)+EC476>$AW476,$AW476-SUM($AX476:EC476),EC476))","v":0},{"$f":"IF(SUM($AW476:ED476)<0,0,IF(SUM($AX476:ED476)+ED476>$AW476,$AW476-SUM($AX476:ED476),ED476))","v":0},{"$f":"IF(SUM($AW476:EE476)<0,0,IF(SUM($AX476:EE476)+EE476>$AW476,$AW476-SUM($AX476:EE476),EE476))","v":0},{"$f":"IF(SUM($AW476:EF476)<0,0,IF(SUM($AX476:EF476)+EF476>$AW476,$AW476-SUM($AX476:EF476),EF476))","v":0},{"$f":"IF(SUM($AW476:EG476)<0,0,IF(SUM($AX476:EG476)+EG476>$AW476,$AW476-SUM($AX476:EG476),EG476))","v":0},{"$f":"IF(SUM($AW476:EH476)<0,0,IF(SUM($AX476:EH476)+EH476>$AW476,$AW476-SUM($AX476:EH476),EH476))","v":0},{"$f":"IF(SUM($AW476:EI476)<0,0,IF(SUM($AX476:EI476)+EI476>$AW476,$AW476-SUM($AX476:EI476),EI476))","v":0},{"$f":"IF(SUM($AW476:EJ476)<0,0,IF(SUM($AX476:EJ476)+EJ476>$AW476,$AW476-SUM($AX476:EJ476),EJ476))","v":0},{"$f":"IF(SUM($AW476:EK476)<0,0,IF(SUM($AX476:EK476)+EK476>$AW476,$AW476-SUM($AX476:EK476),EK476))","v":0},{"$f":"IF(SUM($AW476:EL476)<0,0,IF(SUM($AX476:EL476)+EL476>$AW476,$AW476-SUM($AX476:EL476),EL476))","v":0},{"$f":"IF(SUM($AW476:EM476)<0,0,IF(SUM($AX476:EM476)+EM476>$AW476,$AW476-SUM($AX476:EM476),EM476))","v":0},{"$f":"IF(SUM($AW476:EN476)<0,0,IF(SUM($AX476:EN476)+EN476>$AW476,$AW476-SUM($AX476:EN476),EN476))","v":0},{"$f":"IF(SUM($AW476:EO476)<0,0,IF(SUM($AX476:EO476)+EO476>$AW476,$AW476-SUM($AX476:EO476),EO476))","v":0},{"$f":"IF(SUM($AW476:EP476)<0,0,IF(SUM($AX476:EP476)+EP476>$AW476,$AW476-SUM($AX476:EP476),EP476))","v":0},{"$f":"IF(SUM($AW476:EQ476)<0,0,IF(SUM($AX476:EQ476)+EQ476>$AW476,$AW476-SUM($AX476:EQ476),EQ476))","v":0},{"$f":"IF(SUM($AW476:ER476)<0,0,IF(SUM($AX476:ER476)+ER476>$AW476,$AW476-SUM($AX476:ER476),ER476))","v":0},{"$f":"IF(SUM($AW476:ES476)<0,0,IF(SUM($AX476:ES476)+ES476>$AW476,$AW476-SUM($AX476:ES476),ES476))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AR477:AR477)+AR477>$AQ25,$AQ25-SUM($AR477:AR477),AR477)","v":0},{"$f":"IF(SUM($AR477:AS477)+AS477>$AQ25,$AQ25-SUM($AR477:AS477),AS477)","v":0},{"$f":"IF(SUM($AR477:AT477)+AT477>$AQ25,$AQ25-SUM($AR477:AT477),AT477)","v":0},{"$f":"IF(SUM($AR477:AU477)+AU477>$AQ25,$AQ25-SUM($AR477:AU477),AU477)","v":0},4.0967770000000001E-2,1.4249659130434783E-3,{"$f":"IF(SUM($AW477:AX477)<0,0,IF(SUM($AX477:AX477)+AX477>$AW477,$AW477-SUM($AX477:AX477),AX477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:AY477)<0,0,IF(SUM($AX477:AY477)+AY477>$AW477,$AW477-SUM($AX477:AY477),AY477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:AZ477)<0,0,IF(SUM($AX477:AZ477)+AZ477>$AW477,$AW477-SUM($AX477:AZ477),AZ477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BA477)<0,0,IF(SUM($AX477:BA477)+BA477>$AW477,$AW477-SUM($AX477:BA477),BA477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BB477)<0,0,IF(SUM($AX477:BB477)+BB477>$AW477,$AW477-SUM($AX477:BB477),BB477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BC477)<0,0,IF(SUM($AX477:BC477)+BC477>$AW477,$AW477-SUM($AX477:BC477),BC477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BD477)<0,0,IF(SUM($AX477:BD477)+BD477>$AW477,$AW477-SUM($AX477:BD477),BD477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BE477)<0,0,IF(SUM($AX477:BE477)+BE477>$AW477,$AW477-SUM($AX477:BE477),BE477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BF477)<0,0,IF(SUM($AX477:BF477)+BF477>$AW477,$AW477-SUM($AX477:BF477),BF477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BG477)<0,0,IF(SUM($AX477:BG477)+BG477>$AW477,$AW477-SUM($AX477:BG477),BG477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BH477)<0,0,IF(SUM($AX477:BH477)+BH477>$AW477,$AW477-SUM($AX477:BH477),BH477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BI477)<0,0,IF(SUM($AX477:BI477)+BI477>$AW477,$AW477-SUM($AX477:BI477),BI477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BJ477)<0,0,IF(SUM($AX477:BJ477)+BJ477>$AW477,$AW477-SUM($AX477:BJ477),BJ477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BK477)<0,0,IF(SUM($AX477:BK477)+BK477>$AW477,$AW477-SUM($AX477:BK477),BK477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BL477)<0,0,IF(SUM($AX477:BL477)+BL477>$AW477,$AW477-SUM($AX477:BL477),BL477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BM477)<0,0,IF(SUM($AX477:BM477)+BM477>$AW477,$AW477-SUM($AX477:BM477),BM477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BN477)<0,0,IF(SUM($AX477:BN477)+BN477>$AW477,$AW477-SUM($AX477:BN477),BN477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BO477)<0,0,IF(SUM($AX477:BO477)+BO477>$AW477,$AW477-SUM($AX477:BO477),BO477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BP477)<0,0,IF(SUM($AX477:BP477)+BP477>$AW477,$AW477-SUM($AX477:BP477),BP477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BQ477)<0,0,IF(SUM($AX477:BQ477)+BQ477>$AW477,$AW477-SUM($AX477:BQ477),BQ477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BR477)<0,0,IF(SUM($AX477:BR477)+BR477>$AW477,$AW477-SUM($AX477:BR477),BR477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BS477)<0,0,IF(SUM($AX477:BS477)+BS477>$AW477,$AW477-SUM($AX477:BS477),BS477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BT477)<0,0,IF(SUM($AX477:BT477)+BT477>$AW477,$AW477-SUM($AX477:BT477),BT477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BU477)<0,0,IF(SUM($AX477:BU477)+BU477>$AW477,$AW477-SUM($AX477:BU477),BU477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BV477)<0,0,IF(SUM($AX477:BV477)+BV477>$AW477,$AW477-SUM($AX477:BV477),BV477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BW477)<0,0,IF(SUM($AX477:BW477)+BW477>$AW477,$AW477-SUM($AX477:BW477),BW477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BX477)<0,0,IF(SUM($AX477:BX477)+BX477>$AW477,$AW477-SUM($AX477:BX477),BX477))","v":1.4249659130434783E-3},{"$f":"IF(SUM($AW477:BY477)<0,0,IF(SUM($AX477:BY477)+BY477>$AW477,$AW477-SUM($AX477:BY477),BY477))","v":1.0687244347825919E-3},{"$f":"IF(SUM($AW477:BZ477)<0,0,IF(SUM($AX477:BZ477)+BZ477>$AW477,$AW477-SUM($AX477:BZ477),BZ477))","v":0},{"$f":"IF(SUM($AW477:CA477)<0,0,IF(SUM($AX477:CA477)+CA477>$AW477,$AW477-SUM($AX477:CA477),CA477))","v":0},{"$f":"IF(SUM($AW477:CB477)<0,0,IF(SUM($AX477:CB477)+CB477>$AW477,$AW477-SUM($AX477:CB477),CB477))","v":0},{"$f":"IF(SUM($AW477:CC477)<0,0,IF(SUM($AX477:CC477)+CC477>$AW477,$AW477-SUM($AX477:CC477),CC477))","v":0},{"$f":"IF(SUM($AW477:CD477)<0,0,IF(SUM($AX477:CD477)+CD477>$AW477,$AW477-SUM($AX477:CD477),CD477))","v":0},{"$f":"IF(SUM($AW477:CE477)<0,0,IF(SUM($AX477:CE477)+CE477>$AW477,$AW477-SUM($AX477:CE477),CE477))","v":0},{"$f":"IF(SUM($AW477:CF477)<0,0,IF(SUM($AX477:CF477)+CF477>$AW477,$AW477-SUM($AX477:CF477),CF477))","v":0},{"$f":"IF(SUM($AW477:CG477)<0,0,IF(SUM($AX477:CG477)+CG477>$AW477,$AW477-SUM($AX477:CG477),CG477))","v":0},{"$f":"IF(SUM($AW477:CH477)<0,0,IF(SUM($AX477:CH477)+CH477>$AW477,$AW477-SUM($AX477:CH477),CH477))","v":0},{"$f":"IF(SUM($AW477:CI477)<0,0,IF(SUM($AX477:CI477)+CI477>$AW477,$AW477-SUM($AX477:CI477),CI477))","v":0},{"$f":"IF(SUM($AW477:CJ477)<0,0,IF(SUM($AX477:CJ477)+CJ477>$AW477,$AW477-SUM($AX477:CJ477),CJ477))","v":0},{"$f":"IF(SUM($AW477:CK477)<0,0,IF(SUM($AX477:CK477)+CK477>$AW477,$AW477-SUM($AX477:CK477),CK477))","v":0},{"$f":"IF(SUM($AW477:CL477)<0,0,IF(SUM($AX477:CL477)+CL477>$AW477,$AW477-SUM($AX477:CL477),CL477))","v":0},{"$f":"IF(SUM($AW477:CM477)<0,0,IF(SUM($AX477:CM477)+CM477>$AW477,$AW477-SUM($AX477:CM477),CM477))","v":0},{"$f":"IF(SUM($AW477:CN477)<0,0,IF(SUM($AX477:CN477)+CN477>$AW477,$AW477-SUM($AX477:CN477),CN477))","v":0},{"$f":"IF(SUM($AW477:CO477)<0,0,IF(SUM($AX477:CO477)+CO477>$AW477,$AW477-SUM($AX477:CO477),CO477))","v":0},{"$f":"IF(SUM($AW477:CP477)<0,0,IF(SUM($AX477:CP477)+CP477>$AW477,$AW477-SUM($AX477:CP477),CP477))","v":0},{"$f":"IF(SUM($AW477:CQ477)<0,0,IF(SUM($AX477:CQ477)+CQ477>$AW477,$AW477-SUM($AX477:CQ477),CQ477))","v":0},{"$f":"IF(SUM($AW477:CR477)<0,0,IF(SUM($AX477:CR477)+CR477>$AW477,$AW477-SUM($AX477:CR477),CR477))","v":0},{"$f":"IF(SUM($AW477:CS477)<0,0,IF(SUM($AX477:CS477)+CS477>$AW477,$AW477-SUM($AX477:CS477),CS477))","v":0},{"$f":"IF(SUM($AW477:CT477)<0,0,IF(SUM($AX477:CT477)+CT477>$AW477,$AW477-SUM($AX477:CT477),CT477))","v":0},{"$f":"IF(SUM($AW477:CU477)<0,0,IF(SUM($AX477:CU477)+CU477>$AW477,$AW477-SUM($AX477:CU477),CU477))","v":0},{"$f":"IF(SUM($AW477:CV477)<0,0,IF(SUM($AX477:CV477)+CV477>$AW477,$AW477-SUM($AX477:CV477),CV477))","v":0},{"$f":"IF(SUM($AW477:CW477)<0,0,IF(SUM($AX477:CW477)+CW477>$AW477,$AW477-SUM($AX477:CW477),CW477))","v":0},{"$f":"IF(SUM($AW477:CX477)<0,0,IF(SUM($AX477:CX477)+CX477>$AW477,$AW477-SUM($AX477:CX477),CX477))","v":0},{"$f":"IF(SUM($AW477:CY477)<0,0,IF(SUM($AX477:CY477)+CY477>$AW477,$AW477-SUM($AX477:CY477),CY477))","v":0},{"$f":"IF(SUM($AW477:CZ477)<0,0,IF(SUM($AX477:CZ477)+CZ477>$AW477,$AW477-SUM($AX477:CZ477),CZ477))","v":0},{"$f":"IF(SUM($AW477:DA477)<0,0,IF(SUM($AX477:DA477)+DA477>$AW477,$AW477-SUM($AX477:DA477),DA477))","v":0},{"$f":"IF(SUM($AW477:DB477)<0,0,IF(SUM($AX477:DB477)+DB477>$AW477,$AW477-SUM($AX477:DB477),DB477))","v":0},{"$f":"IF(SUM($AW477:DC477)<0,0,IF(SUM($AX477:DC477)+DC477>$AW477,$AW477-SUM($AX477:DC477),DC477))","v":0},{"$f":"IF(SUM($AW477:DD477)<0,0,IF(SUM($AX477:DD477)+DD477>$AW477,$AW477-SUM($AX477:DD477),DD477))","v":0},{"$f":"IF(SUM($AW477:DE477)<0,0,IF(SUM($AX477:DE477)+DE477>$AW477,$AW477-SUM($AX477:DE477),DE477))","v":0},{"$f":"IF(SUM($AW477:DF477)<0,0,IF(SUM($AX477:DF477)+DF477>$AW477,$AW477-SUM($AX477:DF477),DF477))","v":0},{"$f":"IF(SUM($AW477:DG477)<0,0,IF(SUM($AX477:DG477)+DG477>$AW477,$AW477-SUM($AX477:DG477),DG477))","v":0},{"$f":"IF(SUM($AW477:DH477)<0,0,IF(SUM($AX477:DH477)+DH477>$AW477,$AW477-SUM($AX477:DH477),DH477))","v":0},{"$f":"IF(SUM($AW477:DI477)<0,0,IF(SUM($AX477:DI477)+DI477>$AW477,$AW477-SUM($AX477:DI477),DI477))","v":0},{"$f":"IF(SUM($AW477:DJ477)<0,0,IF(SUM($AX477:DJ477)+DJ477>$AW477,$AW477-SUM($AX477:DJ477),DJ477))","v":0},{"$f":"IF(SUM($AW477:DK477)<0,0,IF(SUM($AX477:DK477)+DK477>$AW477,$AW477-SUM($AX477:DK477),DK477))","v":0},{"$f":"IF(SUM($AW477:DL477)<0,0,IF(SUM($AX477:DL477)+DL477>$AW477,$AW477-SUM($AX477:DL477),DL477))","v":0},{"$f":"IF(SUM($AW477:DM477)<0,0,IF(SUM($AX477:DM477)+DM477>$AW477,$AW477-SUM($AX477:DM477),DM477))","v":0},{"$f":"IF(SUM($AW477:DN477)<0,0,IF(SUM($AX477:DN477)+DN477>$AW477,$AW477-SUM($AX477:DN477),DN477))","v":0},{"$f":"IF(SUM($AW477:DO477)<0,0,IF(SUM($AX477:DO477)+DO477>$AW477,$AW477-SUM($AX477:DO477),DO477))","v":0},{"$f":"IF(SUM($AW477:DP477)<0,0,IF(SUM($AX477:DP477)+DP477>$AW477,$AW477-SUM($AX477:DP477),DP477))","v":0},{"$f":"IF(SUM($AW477:DQ477)<0,0,IF(SUM($AX477:DQ477)+DQ477>$AW477,$AW477-SUM($AX477:DQ477),DQ477))","v":0},{"$f":"IF(SUM($AW477:DR477)<0,0,IF(SUM($AX477:DR477)+DR477>$AW477,$AW477-SUM($AX477:DR477),DR477))","v":0},{"$f":"IF(SUM($AW477:DS477)<0,0,IF(SUM($AX477:DS477)+DS477>$AW477,$AW477-SUM($AX477:DS477),DS477))","v":0},{"$f":"IF(SUM($AW477:DT477)<0,0,IF(SUM($AX477:DT477)+DT477>$AW477,$AW477-SUM($AX477:DT477),DT477))","v":0},{"$f":"IF(SUM($AW477:DU477)<0,0,IF(SUM($AX477:DU477)+DU477>$AW477,$AW477-SUM($AX477:DU477),DU477))","v":0},{"$f":"IF(SUM($AW477:DV477)<0,0,IF(SUM($AX477:DV477)+DV477>$AW477,$AW477-SUM($AX477:DV477),DV477))","v":0},{"$f":"IF(SUM($AW477:DW477)<0,0,IF(SUM($AX477:DW477)+DW477>$AW477,$AW477-SUM($AX477:DW477),DW477))","v":0},{"$f":"IF(SUM($AW477:DX477)<0,0,IF(SUM($AX477:DX477)+DX477>$AW477,$AW477-SUM($AX477:DX477),DX477))","v":0},{"$f":"IF(SUM($AW477:DY477)<0,0,IF(SUM($AX477:DY477)+DY477>$AW477,$AW477-SUM($AX477:DY477),DY477))","v":0},{"$f":"IF(SUM($AW477:DZ477)<0,0,IF(SUM($AX477:DZ477)+DZ477>$AW477,$AW477-SUM($AX477:DZ477),DZ477))","v":0},{"$f":"IF(SUM($AW477:EA477)<0,0,IF(SUM($AX477:EA477)+EA477>$AW477,$AW477-SUM($AX477:EA477),EA477))","v":0},{"$f":"IF(SUM($AW477:EB477)<0,0,IF(SUM($AX477:EB477)+EB477>$AW477,$AW477-SUM($AX477:EB477),EB477))","v":0},{"$f":"IF(SUM($AW477:EC477)<0,0,IF(SUM($AX477:EC477)+EC477>$AW477,$AW477-SUM($AX477:EC477),EC477))","v":0},{"$f":"IF(SUM($AW477:ED477)<0,0,IF(SUM($AX477:ED477)+ED477>$AW477,$AW477-SUM($AX477:ED477),ED477))","v":0},{"$f":"IF(SUM($AW477:EE477)<0,0,IF(SUM($AX477:EE477)+EE477>$AW477,$AW477-SUM($AX477:EE477),EE477))","v":0},{"$f":"IF(SUM($AW477:EF477)<0,0,IF(SUM($AX477:EF477)+EF477>$AW477,$AW477-SUM($AX477:EF477),EF477))","v":0},{"$f":"IF(SUM($AW477:EG477)<0,0,IF(SUM($AX477:EG477)+EG477>$AW477,$AW477-SUM($AX477:EG477),EG477))","v":0},{"$f":"IF(SUM($AW477:EH477)<0,0,IF(SUM($AX477:EH477)+EH477>$AW477,$AW477-SUM($AX477:EH477),EH477))","v":0},{"$f":"IF(SUM($AW477:EI477)<0,0,IF(SUM($AX477:EI477)+EI477>$AW477,$AW477-SUM($AX477:EI477),EI477))","v":0},{"$f":"IF(SUM($AW477:EJ477)<0,0,IF(SUM($AX477:EJ477)+EJ477>$AW477,$AW477-SUM($AX477:EJ477),EJ477))","v":0},{"$f":"IF(SUM($AW477:EK477)<0,0,IF(SUM($AX477:EK477)+EK477>$AW477,$AW477-SUM($AX477:EK477),EK477))","v":0},{"$f":"IF(SUM($AW477:EL477)<0,0,IF(SUM($AX477:EL477)+EL477>$AW477,$AW477-SUM($AX477:EL477),EL477))","v":0},{"$f":"IF(SUM($AW477:EM477)<0,0,IF(SUM($AX477:EM477)+EM477>$AW477,$AW477-SUM($AX477:EM477),EM477))","v":0},{"$f":"IF(SUM($AW477:EN477)<0,0,IF(SUM($AX477:EN477)+EN477>$AW477,$AW477-SUM($AX477:EN477),EN477))","v":0},{"$f":"IF(SUM($AW477:EO477)<0,0,IF(SUM($AX477:EO477)+EO477>$AW477,$AW477-SUM($AX477:EO477),EO477))","v":0},{"$f":"IF(SUM($AW477:EP477)<0,0,IF(SUM($AX477:EP477)+EP477>$AW477,$AW477-SUM($AX477:EP477),EP477))","v":0},{"$f":"IF(SUM($AW477:EQ477)<0,0,IF(SUM($AX477:EQ477)+EQ477>$AW477,$AW477-SUM($AX477:EQ477),EQ477))","v":0},{"$f":"IF(SUM($AW477:ER477)<0,0,IF(SUM($AX477:ER477)+ER477>$AW477,$AW477-SUM($AX477:ER477),ER477))","v":0},{"$f":"IF(SUM($AW477:ES477)<0,0,IF(SUM($AX477:ES477)+ES477>$AW477,$AW477-SUM($AX477:ES477),ES477))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AR478:AR478)+AR478>$AQ26,$AQ26-SUM($AR478:AR478),AR478)","v":0},{"$f":"IF(SUM($AR478:AS478)+AS478>$AQ26,$AQ26-SUM($AR478:AS478),AS478)","v":0},{"$f":"IF(SUM($AR478:AT478)+AT478>$AQ26,$AQ26-SUM($AR478:AT478),AT478)","v":0},{"$f":"IF(SUM($AR478:AU478)+AU478>$AQ26,$AQ26-SUM($AR478:AU478),AU478)","v":0},0,0,{"$f":"IF(SUM($AW478:AX478)<0,0,IF(SUM($AX478:AX478)+AX478>$AW478,$AW478-SUM($AX478:AX478),AX478))","v":0},{"$f":"IF(SUM($AW478:AY478)<0,0,IF(SUM($AX478:AY478)+AY478>$AW478,$AW478-SUM($AX478:AY478),AY478))","v":0},{"$f":"IF(SUM($AW478:AZ478)<0,0,IF(SUM($AX478:AZ478)+AZ478>$AW478,$AW478-SUM($AX478:AZ478),AZ478))","v":0},{"$f":"IF(SUM($AW478:BA478)<0,0,IF(SUM($AX478:BA478)+BA478>$AW478,$AW478-SUM($AX478:BA478),BA478))","v":0},{"$f":"IF(SUM($AW478:BB478)<0,0,IF(SUM($AX478:BB478)+BB478>$AW478,$AW478-SUM($AX478:BB478),BB478))","v":0},{"$f":"IF(SUM($AW478:BC478)<0,0,IF(SUM($AX478:BC478)+BC478>$AW478,$AW478-SUM($AX478:BC478),BC478))","v":0},{"$f":"IF(SUM($AW478:BD478)<0,0,IF(SUM($AX478:BD478)+BD478>$AW478,$AW478-SUM($AX478:BD478),BD478))","v":0},{"$f":"IF(SUM($AW478:BE478)<0,0,IF(SUM($AX478:BE478)+BE478>$AW478,$AW478-SUM($AX478:BE478),BE478))","v":0},{"$f":"IF(SUM($AW478:BF478)<0,0,IF(SUM($AX478:BF478)+BF478>$AW478,$AW478-SUM($AX478:BF478),BF478))","v":0},{"$f":"IF(SUM($AW478:BG478)<0,0,IF(SUM($AX478:BG478)+BG478>$AW478,$AW478-SUM($AX478:BG478),BG478))","v":0},{"$f":"IF(SUM($AW478:BH478)<0,0,IF(SUM($AX478:BH478)+BH478>$AW478,$AW478-SUM($AX478:BH478),BH478))","v":0},{"$f":"IF(SUM($AW478:BI478)<0,0,IF(SUM($AX478:BI478)+BI478>$AW478,$AW478-SUM($AX478:BI478),BI478))","v":0},{"$f":"IF(SUM($AW478:BJ478)<0,0,IF(SUM($AX478:BJ478)+BJ478>$AW478,$AW478-SUM($AX478:BJ478),BJ478))","v":0},{"$f":"IF(SUM($AW478:BK478)<0,0,IF(SUM($AX478:BK478)+BK478>$AW478,$AW478-SUM($AX478:BK478),BK478))","v":0},{"$f":"IF(SUM($AW478:BL478)<0,0,IF(SUM($AX478:BL478)+BL478>$AW478,$AW478-SUM($AX478:BL478),BL478))","v":0},{"$f":"IF(SUM($AW478:BM478)<0,0,IF(SUM($AX478:BM478)+BM478>$AW478,$AW478-SUM($AX478:BM478),BM478))","v":0},{"$f":"IF(SUM($AW478:BN478)<0,0,IF(SUM($AX478:BN478)+BN478>$AW478,$AW478-SUM($AX478:BN478),BN478))","v":0},{"$f":"IF(SUM($AW478:BO478)<0,0,IF(SUM($AX478:BO478)+BO478>$AW478,$AW478-SUM($AX478:BO478),BO478))","v":0},{"$f":"IF(SUM($AW478:BP478)<0,0,IF(SUM($AX478:BP478)+BP478>$AW478,$AW478-SUM($AX478:BP478),BP478))","v":0},{"$f":"IF(SUM($AW478:BQ478)<0,0,IF(SUM($AX478:BQ478)+BQ478>$AW478,$AW478-SUM($AX478:BQ478),BQ478))","v":0},{"$f":"IF(SUM($AW478:BR478)<0,0,IF(SUM($AX478:BR478)+BR478>$AW478,$AW478-SUM($AX478:BR478),BR478))","v":0},{"$f":"IF(SUM($AW478:BS478)<0,0,IF(SUM($AX478:BS478)+BS478>$AW478,$AW478-SUM($AX478:BS478),BS478))","v":0},{"$f":"IF(SUM($AW478:BT478)<0,0,IF(SUM($AX478:BT478)+BT478>$AW478,$AW478-SUM($AX478:BT478),BT478))","v":0},{"$f":"IF(SUM($AW478:BU478)<0,0,IF(SUM($AX478:BU478)+BU478>$AW478,$AW478-SUM($AX478:BU478),BU478))","v":0},{"$f":"IF(SUM($AW478:BV478)<0,0,IF(SUM($AX478:BV478)+BV478>$AW478,$AW478-SUM($AX478:BV478),BV478))","v":0},{"$f":"IF(SUM($AW478:BW478)<0,0,IF(SUM($AX478:BW478)+BW478>$AW478,$AW478-SUM($AX478:BW478),BW478))","v":0},{"$f":"IF(SUM($AW478:BX478)<0,0,IF(SUM($AX478:BX478)+BX478>$AW478,$AW478-SUM($AX478:BX478),BX478))","v":0},{"$f":"IF(SUM($AW478:BY478)<0,0,IF(SUM($AX478:BY478)+BY478>$AW478,$AW478-SUM($AX478:BY478),BY478))","v":0},{"$f":"IF(SUM($AW478:BZ478)<0,0,IF(SUM($AX478:BZ478)+BZ478>$AW478,$AW478-SUM($AX478:BZ478),BZ478))","v":0},{"$f":"IF(SUM($AW478:CA478)<0,0,IF(SUM($AX478:CA478)+CA478>$AW478,$AW478-SUM($AX478:CA478),CA478))","v":0},{"$f":"IF(SUM($AW478:CB478)<0,0,IF(SUM($AX478:CB478)+CB478>$AW478,$AW478-SUM($AX478:CB478),CB478))","v":0},{"$f":"IF(SUM($AW478:CC478)<0,0,IF(SUM($AX478:CC478)+CC478>$AW478,$AW478-SUM($AX478:CC478),CC478))","v":0},{"$f":"IF(SUM($AW478:CD478)<0,0,IF(SUM($AX478:CD478)+CD478>$AW478,$AW478-SUM($AX478:CD478),CD478))","v":0},{"$f":"IF(SUM($AW478:CE478)<0,0,IF(SUM($AX478:CE478)+CE478>$AW478,$AW478-SUM($AX478:CE478),CE478))","v":0},{"$f":"IF(SUM($AW478:CF478)<0,0,IF(SUM($AX478:CF478)+CF478>$AW478,$AW478-SUM($AX478:CF478),CF478))","v":0},{"$f":"IF(SUM($AW478:CG478)<0,0,IF(SUM($AX478:CG478)+CG478>$AW478,$AW478-SUM($AX478:CG478),CG478))","v":0},{"$f":"IF(SUM($AW478:CH478)<0,0,IF(SUM($AX478:CH478)+CH478>$AW478,$AW478-SUM($AX478:CH478),CH478))","v":0},{"$f":"IF(SUM($AW478:CI478)<0,0,IF(SUM($AX478:CI478)+CI478>$AW478,$AW478-SUM($AX478:CI478),CI478))","v":0},{"$f":"IF(SUM($AW478:CJ478)<0,0,IF(SUM($AX478:CJ478)+CJ478>$AW478,$AW478-SUM($AX478:CJ478),CJ478))","v":0},{"$f":"IF(SUM($AW478:CK478)<0,0,IF(SUM($AX478:CK478)+CK478>$AW478,$AW478-SUM($AX478:CK478),CK478))","v":0},{"$f":"IF(SUM($AW478:CL478)<0,0,IF(SUM($AX478:CL478)+CL478>$AW478,$AW478-SUM($AX478:CL478),CL478))","v":0},{"$f":"IF(SUM($AW478:CM478)<0,0,IF(SUM($AX478:CM478)+CM478>$AW478,$AW478-SUM($AX478:CM478),CM478))","v":0},{"$f":"IF(SUM($AW478:CN478)<0,0,IF(SUM($AX478:CN478)+CN478>$AW478,$AW478-SUM($AX478:CN478),CN478))","v":0},{"$f":"IF(SUM($AW478:CO478)<0,0,IF(SUM($AX478:CO478)+CO478>$AW478,$AW478-SUM($AX478:CO478),CO478))","v":0},{"$f":"IF(SUM($AW478:CP478)<0,0,IF(SUM($AX478:CP478)+CP478>$AW478,$AW478-SUM($AX478:CP478),CP478))","v":0},{"$f":"IF(SUM($AW478:CQ478)<0,0,IF(SUM($AX478:CQ478)+CQ478>$AW478,$AW478-SUM($AX478:CQ478),CQ478))","v":0},{"$f":"IF(SUM($AW478:CR478)<0,0,IF(SUM($AX478:CR478)+CR478>$AW478,$AW478-SUM($AX478:CR478),CR478))","v":0},{"$f":"IF(SUM($AW478:CS478)<0,0,IF(SUM($AX478:CS478)+CS478>$AW478,$AW478-SUM($AX478:CS478),CS478))","v":0},{"$f":"IF(SUM($AW478:CT478)<0,0,IF(SUM($AX478:CT478)+CT478>$AW478,$AW478-SUM($AX478:CT478),CT478))","v":0},{"$f":"IF(SUM($AW478:CU478)<0,0,IF(SUM($AX478:CU478)+CU478>$AW478,$AW478-SUM($AX478:CU478),CU478))","v":0},{"$f":"IF(SUM($AW478:CV478)<0,0,IF(SUM($AX478:CV478)+CV478>$AW478,$AW478-SUM($AX478:CV478),CV478))","v":0},{"$f":"IF(SUM($AW478:CW478)<0,0,IF(SUM($AX478:CW478)+CW478>$AW478,$AW478-SUM($AX478:CW478),CW478))","v":0},{"$f":"IF(SUM($AW478:CX478)<0,0,IF(SUM($AX478:CX478)+CX478>$AW478,$AW478-SUM($AX478:CX478),CX478))","v":0},{"$f":"IF(SUM($AW478:CY478)<0,0,IF(SUM($AX478:CY478)+CY478>$AW478,$AW478-SUM($AX478:CY478),CY478))","v":0},{"$f":"IF(SUM($AW478:CZ478)<0,0,IF(SUM($AX478:CZ478)+CZ478>$AW478,$AW478-SUM($AX478:CZ478),CZ478))","v":0},{"$f":"IF(SUM($AW478:DA478)<0,0,IF(SUM($AX478:DA478)+DA478>$AW478,$AW478-SUM($AX478:DA478),DA478))","v":0},{"$f":"IF(SUM($AW478:DB478)<0,0,IF(SUM($AX478:DB478)+DB478>$AW478,$AW478-SUM($AX478:DB478),DB478))","v":0},{"$f":"IF(SUM($AW478:DC478)<0,0,IF(SUM($AX478:DC478)+DC478>$AW478,$AW478-SUM($AX478:DC478),DC478))","v":0},{"$f":"IF(SUM($AW478:DD478)<0,0,IF(SUM($AX478:DD478)+DD478>$AW478,$AW478-SUM($AX478:DD478),DD478))","v":0},{"$f":"IF(SUM($AW478:DE478)<0,0,IF(SUM($AX478:DE478)+DE478>$AW478,$AW478-SUM($AX478:DE478),DE478))","v":0},{"$f":"IF(SUM($AW478:DF478)<0,0,IF(SUM($AX478:DF478)+DF478>$AW478,$AW478-SUM($AX478:DF478),DF478))","v":0},{"$f":"IF(SUM($AW478:DG478)<0,0,IF(SUM($AX478:DG478)+DG478>$AW478,$AW478-SUM($AX478:DG478),DG478))","v":0},{"$f":"IF(SUM($AW478:DH478)<0,0,IF(SUM($AX478:DH478)+DH478>$AW478,$AW478-SUM($AX478:DH478),DH478))","v":0},{"$f":"IF(SUM($AW478:DI478)<0,0,IF(SUM($AX478:DI478)+DI478>$AW478,$AW478-SUM($AX478:DI478),DI478))","v":0},{"$f":"IF(SUM($AW478:DJ478)<0,0,IF(SUM($AX478:DJ478)+DJ478>$AW478,$AW478-SUM($AX478:DJ478),DJ478))","v":0},{"$f":"IF(SUM($AW478:DK478)<0,0,IF(SUM($AX478:DK478)+DK478>$AW478,$AW478-SUM($AX478:DK478),DK478))","v":0},{"$f":"IF(SUM($AW478:DL478)<0,0,IF(SUM($AX478:DL478)+DL478>$AW478,$AW478-SUM($AX478:DL478),DL478))","v":0},{"$f":"IF(SUM($AW478:DM478)<0,0,IF(SUM($AX478:DM478)+DM478>$AW478,$AW478-SUM($AX478:DM478),DM478))","v":0},{"$f":"IF(SUM($AW478:DN478)<0,0,IF(SUM($AX478:DN478)+DN478>$AW478,$AW478-SUM($AX478:DN478),DN478))","v":0},{"$f":"IF(SUM($AW478:DO478)<0,0,IF(SUM($AX478:DO478)+DO478>$AW478,$AW478-SUM($AX478:DO478),DO478))","v":0},{"$f":"IF(SUM($AW478:DP478)<0,0,IF(SUM($AX478:DP478)+DP478>$AW478,$AW478-SUM($AX478:DP478),DP478))","v":0},{"$f":"IF(SUM($AW478:DQ478)<0,0,IF(SUM($AX478:DQ478)+DQ478>$AW478,$AW478-SUM($AX478:DQ478),DQ478))","v":0},{"$f":"IF(SUM($AW478:DR478)<0,0,IF(SUM($AX478:DR478)+DR478>$AW478,$AW478-SUM($AX478:DR478),DR478))","v":0},{"$f":"IF(SUM($AW478:DS478)<0,0,IF(SUM($AX478:DS478)+DS478>$AW478,$AW478-SUM($AX478:DS478),DS478))","v":0},{"$f":"IF(SUM($AW478:DT478)<0,0,IF(SUM($AX478:DT478)+DT478>$AW478,$AW478-SUM($AX478:DT478),DT478))","v":0},{"$f":"IF(SUM($AW478:DU478)<0,0,IF(SUM($AX478:DU478)+DU478>$AW478,$AW478-SUM($AX478:DU478),DU478))","v":0},{"$f":"IF(SUM($AW478:DV478)<0,0,IF(SUM($AX478:DV478)+DV478>$AW478,$AW478-SUM($AX478:DV478),DV478))","v":0},{"$f":"IF(SUM($AW478:DW478)<0,0,IF(SUM($AX478:DW478)+DW478>$AW478,$AW478-SUM($AX478:DW478),DW478))","v":0},{"$f":"IF(SUM($AW478:DX478)<0,0,IF(SUM($AX478:DX478)+DX478>$AW478,$AW478-SUM($AX478:DX478),DX478))","v":0},{"$f":"IF(SUM($AW478:DY478)<0,0,IF(SUM($AX478:DY478)+DY478>$AW478,$AW478-SUM($AX478:DY478),DY478))","v":0},{"$f":"IF(SUM($AW478:DZ478)<0,0,IF(SUM($AX478:DZ478)+DZ478>$AW478,$AW478-SUM($AX478:DZ478),DZ478))","v":0},{"$f":"IF(SUM($AW478:EA478)<0,0,IF(SUM($AX478:EA478)+EA478>$AW478,$AW478-SUM($AX478:EA478),EA478))","v":0},{"$f":"IF(SUM($AW478:EB478)<0,0,IF(SUM($AX478:EB478)+EB478>$AW478,$AW478-SUM($AX478:EB478),EB478))","v":0},{"$f":"IF(SUM($AW478:EC478)<0,0,IF(SUM($AX478:EC478)+EC478>$AW478,$AW478-SUM($AX478:EC478),EC478))","v":0},{"$f":"IF(SUM($AW478:ED478)<0,0,IF(SUM($AX478:ED478)+ED478>$AW478,$AW478-SUM($AX478:ED478),ED478))","v":0},{"$f":"IF(SUM($AW478:EE478)<0,0,IF(SUM($AX478:EE478)+EE478>$AW478,$AW478-SUM($AX478:EE478),EE478))","v":0},{"$f":"IF(SUM($AW478:EF478)<0,0,IF(SUM($AX478:EF478)+EF478>$AW478,$AW478-SUM($AX478:EF478),EF478))","v":0},{"$f":"IF(SUM($AW478:EG478)<0,0,IF(SUM($AX478:EG478)+EG478>$AW478,$AW478-SUM($AX478:EG478),EG478))","v":0},{"$f":"IF(SUM($AW478:EH478)<0,0,IF(SUM($AX478:EH478)+EH478>$AW478,$AW478-SUM($AX478:EH478),EH478))","v":0},{"$f":"IF(SUM($AW478:EI478)<0,0,IF(SUM($AX478:EI478)+EI478>$AW478,$AW478-SUM($AX478:EI478),EI478))","v":0},{"$f":"IF(SUM($AW478:EJ478)<0,0,IF(SUM($AX478:EJ478)+EJ478>$AW478,$AW478-SUM($AX478:EJ478),EJ478))","v":0},{"$f":"IF(SUM($AW478:EK478)<0,0,IF(SUM($AX478:EK478)+EK478>$AW478,$AW478-SUM($AX478:EK478),EK478))","v":0},{"$f":"IF(SUM($AW478:EL478)<0,0,IF(SUM($AX478:EL478)+EL478>$AW478,$AW478-SUM($AX478:EL478),EL478))","v":0},{"$f":"IF(SUM($AW478:EM478)<0,0,IF(SUM($AX478:EM478)+EM478>$AW478,$AW478-SUM($AX478:EM478),EM478))","v":0},{"$f":"IF(SUM($AW478:EN478)<0,0,IF(SUM($AX478:EN478)+EN478>$AW478,$AW478-SUM($AX478:EN478),EN478))","v":0},{"$f":"IF(SUM($AW478:EO478)<0,0,IF(SUM($AX478:EO478)+EO478>$AW478,$AW478-SUM($AX478:EO478),EO478))","v":0},{"$f":"IF(SUM($AW478:EP478)<0,0,IF(SUM($AX478:EP478)+EP478>$AW478,$AW478-SUM($AX478:EP478),EP478))","v":0},{"$f":"IF(SUM($AW478:EQ478)<0,0,IF(SUM($AX478:EQ478)+EQ478>$AW478,$AW478-SUM($AX478:EQ478),EQ478))","v":0},{"$f":"IF(SUM($AW478:ER478)<0,0,IF(SUM($AX478:ER478)+ER478>$AW478,$AW478-SUM($AX478:ER478),ER478))","v":0},{"$f":"IF(SUM($AW478:ES478)<0,0,IF(SUM($AX478:ES478)+ES478>$AW478,$AW478-SUM($AX478:ES478),ES478))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AR479:AR479)+AR479>$AQ27,$AQ27-SUM($AR479:AR479),AR479)","v":0},{"$f":"IF(SUM($AR479:AS479)+AS479>$AQ27,$AQ27-SUM($AR479:AS479),AS479)","v":0},{"$f":"IF(SUM($AR479:AT479)+AT479>$AQ27,$AQ27-SUM($AR479:AT479),AT479)","v":0},{"$f":"IF(SUM($AR479:AU479)+AU479>$AQ27,$AQ27-SUM($AR479:AU479),AU479)","v":0},0.30337708999999996,2.2063788363636361E-2,{"$f":"IF(SUM($AW479:AX479)<0,0,IF(SUM($AX479:AX479)+AX479>$AW479,$AW479-SUM($AX479:AX479),AX479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:AY479)<0,0,IF(SUM($AX479:AY479)+AY479>$AW479,$AW479-SUM($AX479:AY479),AY479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:AZ479)<0,0,IF(SUM($AX479:AZ479)+AZ479>$AW479,$AW479-SUM($AX479:AZ479),AZ479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BA479)<0,0,IF(SUM($AX479:BA479)+BA479>$AW479,$AW479-SUM($AX479:BA479),BA479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BB479)<0,0,IF(SUM($AX479:BB479)+BB479>$AW479,$AW479-SUM($AX479:BB479),BB479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BC479)<0,0,IF(SUM($AX479:BC479)+BC479>$AW479,$AW479-SUM($AX479:BC479),BC479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BD479)<0,0,IF(SUM($AX479:BD479)+BD479>$AW479,$AW479-SUM($AX479:BD479),BD479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BE479)<0,0,IF(SUM($AX479:BE479)+BE479>$AW479,$AW479-SUM($AX479:BE479),BE479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BF479)<0,0,IF(SUM($AX479:BF479)+BF479>$AW479,$AW479-SUM($AX479:BF479),BF479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BG479)<0,0,IF(SUM($AX479:BG479)+BG479>$AW479,$AW479-SUM($AX479:BG479),BG479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BH479)<0,0,IF(SUM($AX479:BH479)+BH479>$AW479,$AW479-SUM($AX479:BH479),BH479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BI479)<0,0,IF(SUM($AX479:BI479)+BI479>$AW479,$AW479-SUM($AX479:BI479),BI479))","v":2.2063788363636361E-2},{"$f":"IF(SUM($AW479:BJ479)<0,0,IF(SUM($AX479:BJ479)+BJ479>$AW479,$AW479-SUM($AX479:BJ479),BJ479))","v":1.6547841272727182E-2},{"$f":"IF(SUM($AW479:BK479)<0,0,IF(SUM($AX479:BK479)+BK479>$AW479,$AW479-SUM($AX479:BK479),BK479))","v":0},{"$f":"IF(SUM($AW479:BL479)<0,0,IF(SUM($AX479:BL479)+BL479>$AW479,$AW479-SUM($AX479:BL479),BL479))","v":0},{"$f":"IF(SUM($AW479:BM479)<0,0,IF(SUM($AX479:BM479)+BM479>$AW479,$AW479-SUM($AX479:BM479),BM479))","v":0},{"$f":"IF(SUM($AW479:BN479)<0,0,IF(SUM($AX479:BN479)+BN479>$AW479,$AW479-SUM($AX479:BN479),BN479))","v":0},{"$f":"IF(SUM($AW479:BO479)<0,0,IF(SUM($AX479:BO479)+BO479>$AW479,$AW479-SUM($AX479:BO479),BO479))","v":0},{"$f":"IF(SUM($AW479:BP479)<0,0,IF(SUM($AX479:BP479)+BP479>$AW479,$AW479-SUM($AX479:BP479),BP479))","v":0},{"$f":"IF(SUM($AW479:BQ479)<0,0,IF(SUM($AX479:BQ479)+BQ479>$AW479,$AW479-SUM($AX479:BQ479),BQ479))","v":0},{"$f":"IF(SUM($AW479:BR479)<0,0,IF(SUM($AX479:BR479)+BR479>$AW479,$AW479-SUM($AX479:BR479),BR479))","v":0},{"$f":"IF(SUM($AW479:BS479)<0,0,IF(SUM($AX479:BS479)+BS479>$AW479,$AW479-SUM($AX479:BS479),BS479))","v":0},{"$f":"IF(SUM($AW479:BT479)<0,0,IF(SUM($AX479:BT479)+BT479>$AW479,$AW479-SUM($AX479:BT479),BT479))","v":0},{"$f":"IF(SUM($AW479:BU479)<0,0,IF(SUM($AX479:BU479)+BU479>$AW479,$AW479-SUM($AX479:BU479),BU479))","v":0},{"$f":"IF(SUM($AW479:BV479)<0,0,IF(SUM($AX479:BV479)+BV479>$AW479,$AW479-SUM($AX479:BV479),BV479))","v":0},{"$f":"IF(SUM($AW479:BW479)<0,0,IF(SUM($AX479:BW479)+BW479>$AW479,$AW479-SUM($AX479:BW479),BW479))","v":0},{"$f":"IF(SUM($AW479:BX479)<0,0,IF(SUM($AX479:BX479)+BX479>$AW479,$AW479-SUM($AX479:BX479),BX479))","v":0},{"$f":"IF(SUM($AW479:BY479)<0,0,IF(SUM($AX479:BY479)+BY479>$AW479,$AW479-SUM($AX479:BY479),BY479))","v":0},{"$f":"IF(SUM($AW479:BZ479)<0,0,IF(SUM($AX479:BZ479)+BZ479>$AW479,$AW479-SUM($AX479:BZ479),BZ479))","v":0},{"$f":"IF(SUM($AW479:CA479)<0,0,IF(SUM($AX479:CA479)+CA479>$AW479,$AW479-SUM($AX479:CA479),CA479))","v":0},{"$f":"IF(SUM($AW479:CB479)<0,0,IF(SUM($AX479:CB479)+CB479>$AW479,$AW479-SUM($AX479:CB479),CB479))","v":0},{"$f":"IF(SUM($AW479:CC479)<0,0,IF(SUM($AX479:CC479)+CC479>$AW479,$AW479-SUM($AX479:CC479),CC479))","v":0},{"$f":"IF(SUM($AW479:CD479)<0,0,IF(SUM($AX479:CD479)+CD479>$AW479,$AW479-SUM($AX479:CD479),CD479))","v":0},{"$f":"IF(SUM($AW479:CE479)<0,0,IF(SUM($AX479:CE479)+CE479>$AW479,$AW479-SUM($AX479:CE479),CE479))","v":0},{"$f":"IF(SUM($AW479:CF479)<0,0,IF(SUM($AX479:CF479)+CF479>$AW479,$AW479-SUM($AX479:CF479),CF479))","v":0},{"$f":"IF(SUM($AW479:CG479)<0,0,IF(SUM($AX479:CG479)+CG479>$AW479,$AW479-SUM($AX479:CG479),CG479))","v":0},{"$f":"IF(SUM($AW479:CH479)<0,0,IF(SUM($AX479:CH479)+CH479>$AW479,$AW479-SUM($AX479:CH479),CH479))","v":0},{"$f":"IF(SUM($AW479:CI479)<0,0,IF(SUM($AX479:CI479)+CI479>$AW479,$AW479-SUM($AX479:CI479),CI479))","v":0},{"$f":"IF(SUM($AW479:CJ479)<0,0,IF(SUM($AX479:CJ479)+CJ479>$AW479,$AW479-SUM($AX479:CJ479),CJ479))","v":0},{"$f":"IF(SUM($AW479:CK479)<0,0,IF(SUM($AX479:CK479)+CK479>$AW479,$AW479-SUM($AX479:CK479),CK479))","v":0},{"$f":"IF(SUM($AW479:CL479)<0,0,IF(SUM($AX479:CL479)+CL479>$AW479,$AW479-SUM($AX479:CL479),CL479))","v":0},{"$f":"IF(SUM($AW479:CM479)<0,0,IF(SUM($AX479:CM479)+CM479>$AW479,$AW479-SUM($AX479:CM479),CM479))","v":0},{"$f":"IF(SUM($AW479:CN479)<0,0,IF(SUM($AX479:CN479)+CN479>$AW479,$AW479-SUM($AX479:CN479),CN479))","v":0},{"$f":"IF(SUM($AW479:CO479)<0,0,IF(SUM($AX479:CO479)+CO479>$AW479,$AW479-SUM($AX479:CO479),CO479))","v":0},{"$f":"IF(SUM($AW479:CP479)<0,0,IF(SUM($AX479:CP479)+CP479>$AW479,$AW479-SUM($AX479:CP479),CP479))","v":0},{"$f":"IF(SUM($AW479:CQ479)<0,0,IF(SUM($AX479:CQ479)+CQ479>$AW479,$AW479-SUM($AX479:CQ479),CQ479))","v":0},{"$f":"IF(SUM($AW479:CR479)<0,0,IF(SUM($AX479:CR479)+CR479>$AW479,$AW479-SUM($AX479:CR479),CR479))","v":0},{"$f":"IF(SUM($AW479:CS479)<0,0,IF(SUM($AX479:CS479)+CS479>$AW479,$AW479-SUM($AX479:CS479),CS479))","v":0},{"$f":"IF(SUM($AW479:CT479)<0,0,IF(SUM($AX479:CT479)+CT479>$AW479,$AW479-SUM($AX479:CT479),CT479))","v":0},{"$f":"IF(SUM($AW479:CU479)<0,0,IF(SUM($AX479:CU479)+CU479>$AW479,$AW479-SUM($AX479:CU479),CU479))","v":0},{"$f":"IF(SUM($AW479:CV479)<0,0,IF(SUM($AX479:CV479)+CV479>$AW479,$AW479-SUM($AX479:CV479),CV479))","v":0},{"$f":"IF(SUM($AW479:CW479)<0,0,IF(SUM($AX479:CW479)+CW479>$AW479,$AW479-SUM($AX479:CW479),CW479))","v":0},{"$f":"IF(SUM($AW479:CX479)<0,0,IF(SUM($AX479:CX479)+CX479>$AW479,$AW479-SUM($AX479:CX479),CX479))","v":0},{"$f":"IF(SUM($AW479:CY479)<0,0,IF(SUM($AX479:CY479)+CY479>$AW479,$AW479-SUM($AX479:CY479),CY479))","v":0},{"$f":"IF(SUM($AW479:CZ479)<0,0,IF(SUM($AX479:CZ479)+CZ479>$AW479,$AW479-SUM($AX479:CZ479),CZ479))","v":0},{"$f":"IF(SUM($AW479:DA479)<0,0,IF(SUM($AX479:DA479)+DA479>$AW479,$AW479-SUM($AX479:DA479),DA479))","v":0},{"$f":"IF(SUM($AW479:DB479)<0,0,IF(SUM($AX479:DB479)+DB479>$AW479,$AW479-SUM($AX479:DB479),DB479))","v":0},{"$f":"IF(SUM($AW479:DC479)<0,0,IF(SUM($AX479:DC479)+DC479>$AW479,$AW479-SUM($AX479:DC479),DC479))","v":0},{"$f":"IF(SUM($AW479:DD479)<0,0,IF(SUM($AX479:DD479)+DD479>$AW479,$AW479-SUM($AX479:DD479),DD479))","v":0},{"$f":"IF(SUM($AW479:DE479)<0,0,IF(SUM($AX479:DE479)+DE479>$AW479,$AW479-SUM($AX479:DE479),DE479))","v":0},{"$f":"IF(SUM($AW479:DF479)<0,0,IF(SUM($AX479:DF479)+DF479>$AW479,$AW479-SUM($AX479:DF479),DF479))","v":0},{"$f":"IF(SUM($AW479:DG479)<0,0,IF(SUM($AX479:DG479)+DG479>$AW479,$AW479-SUM($AX479:DG479),DG479))","v":0},{"$f":"IF(SUM($AW479:DH479)<0,0,IF(SUM($AX479:DH479)+DH479>$AW479,$AW479-SUM($AX479:DH479),DH479))","v":0},{"$f":"IF(SUM($AW479:DI479)<0,0,IF(SUM($AX479:DI479)+DI479>$AW479,$AW479-SUM($AX479:DI479),DI479))","v":0},{"$f":"IF(SUM($AW479:DJ479)<0,0,IF(SUM($AX479:DJ479)+DJ479>$AW479,$AW479-SUM($AX479:DJ479),DJ479))","v":0},{"$f":"IF(SUM($AW479:DK479)<0,0,IF(SUM($AX479:DK479)+DK479>$AW479,$AW479-SUM($AX479:DK479),DK479))","v":0},{"$f":"IF(SUM($AW479:DL479)<0,0,IF(SUM($AX479:DL479)+DL479>$AW479,$AW479-SUM($AX479:DL479),DL479))","v":0},{"$f":"IF(SUM($AW479:DM479)<0,0,IF(SUM($AX479:DM479)+DM479>$AW479,$AW479-SUM($AX479:DM479),DM479))","v":0},{"$f":"IF(SUM($AW479:DN479)<0,0,IF(SUM($AX479:DN479)+DN479>$AW479,$AW479-SUM($AX479:DN479),DN479))","v":0},{"$f":"IF(SUM($AW479:DO479)<0,0,IF(SUM($AX479:DO479)+DO479>$AW479,$AW479-SUM($AX479:DO479),DO479))","v":0},{"$f":"IF(SUM($AW479:DP479)<0,0,IF(SUM($AX479:DP479)+DP479>$AW479,$AW479-SUM($AX479:DP479),DP479))","v":0},{"$f":"IF(SUM($AW479:DQ479)<0,0,IF(SUM($AX479:DQ479)+DQ479>$AW479,$AW479-SUM($AX479:DQ479),DQ479))","v":0},{"$f":"IF(SUM($AW479:DR479)<0,0,IF(SUM($AX479:DR479)+DR479>$AW479,$AW479-SUM($AX479:DR479),DR479))","v":0},{"$f":"IF(SUM($AW479:DS479)<0,0,IF(SUM($AX479:DS479)+DS479>$AW479,$AW479-SUM($AX479:DS479),DS479))","v":0},{"$f":"IF(SUM($AW479:DT479)<0,0,IF(SUM($AX479:DT479)+DT479>$AW479,$AW479-SUM($AX479:DT479),DT479))","v":0},{"$f":"IF(SUM($AW479:DU479)<0,0,IF(SUM($AX479:DU479)+DU479>$AW479,$AW479-SUM($AX479:DU479),DU479))","v":0},{"$f":"IF(SUM($AW479:DV479)<0,0,IF(SUM($AX479:DV479)+DV479>$AW479,$AW479-SUM($AX479:DV479),DV479))","v":0},{"$f":"IF(SUM($AW479:DW479)<0,0,IF(SUM($AX479:DW479)+DW479>$AW479,$AW479-SUM($AX479:DW479),DW479))","v":0},{"$f":"IF(SUM($AW479:DX479)<0,0,IF(SUM($AX479:DX479)+DX479>$AW479,$AW479-SUM($AX479:DX479),DX479))","v":0},{"$f":"IF(SUM($AW479:DY479)<0,0,IF(SUM($AX479:DY479)+DY479>$AW479,$AW479-SUM($AX479:DY479),DY479))","v":0},{"$f":"IF(SUM($AW479:DZ479)<0,0,IF(SUM($AX479:DZ479)+DZ479>$AW479,$AW479-SUM($AX479:DZ479),DZ479))","v":0},{"$f":"IF(SUM($AW479:EA479)<0,0,IF(SUM($AX479:EA479)+EA479>$AW479,$AW479-SUM($AX479:EA479),EA479))","v":0},{"$f":"IF(SUM($AW479:EB479)<0,0,IF(SUM($AX479:EB479)+EB479>$AW479,$AW479-SUM($AX479:EB479),EB479))","v":0},{"$f":"IF(SUM($AW479:EC479)<0,0,IF(SUM($AX479:EC479)+EC479>$AW479,$AW479-SUM($AX479:EC479),EC479))","v":0},{"$f":"IF(SUM($AW479:ED479)<0,0,IF(SUM($AX479:ED479)+ED479>$AW479,$AW479-SUM($AX479:ED479),ED479))","v":0},{"$f":"IF(SUM($AW479:EE479)<0,0,IF(SUM($AX479:EE479)+EE479>$AW479,$AW479-SUM($AX479:EE479),EE479))","v":0},{"$f":"IF(SUM($AW479:EF479)<0,0,IF(SUM($AX479:EF479)+EF479>$AW479,$AW479-SUM($AX479:EF479),EF479))","v":0},{"$f":"IF(SUM($AW479:EG479)<0,0,IF(SUM($AX479:EG479)+EG479>$AW479,$AW479-SUM($AX479:EG479),EG479))","v":0},{"$f":"IF(SUM($AW479:EH479)<0,0,IF(SUM($AX479:EH479)+EH479>$AW479,$AW479-SUM($AX479:EH479),EH479))","v":0},{"$f":"IF(SUM($AW479:EI479)<0,0,IF(SUM($AX479:EI479)+EI479>$AW479,$AW479-SUM($AX479:EI479),EI479))","v":0},{"$f":"IF(SUM($AW479:EJ479)<0,0,IF(SUM($AX479:EJ479)+EJ479>$AW479,$AW479-SUM($AX479:EJ479),EJ479))","v":0},{"$f":"IF(SUM($AW479:EK479)<0,0,IF(SUM($AX479:EK479)+EK479>$AW479,$AW479-SUM($AX479:EK479),EK479))","v":0},{"$f":"IF(SUM($AW479:EL479)<0,0,IF(SUM($AX479:EL479)+EL479>$AW479,$AW479-SUM($AX479:EL479),EL479))","v":0},{"$f":"IF(SUM($AW479:EM479)<0,0,IF(SUM($AX479:EM479)+EM479>$AW479,$AW479-SUM($AX479:EM479),EM479))","v":0},{"$f":"IF(SUM($AW479:EN479)<0,0,IF(SUM($AX479:EN479)+EN479>$AW479,$AW479-SUM($AX479:EN479),EN479))","v":0},{"$f":"IF(SUM($AW479:EO479)<0,0,IF(SUM($AX479:EO479)+EO479>$AW479,$AW479-SUM($AX479:EO479),EO479))","v":0},{"$f":"IF(SUM($AW479:EP479)<0,0,IF(SUM($AX479:EP479)+EP479>$AW479,$AW479-SUM($AX479:EP479),EP479))","v":0},{"$f":"IF(SUM($AW479:EQ479)<0,0,IF(SUM($AX479:EQ479)+EQ479>$AW479,$AW479-SUM($AX479:EQ479),EQ479))","v":0},{"$f":"IF(SUM($AW479:ER479)<0,0,IF(SUM($AX479:ER479)+ER479>$AW479,$AW479-SUM($AX479:ER479),ER479))","v":0},{"$f":"IF(SUM($AW479:ES479)<0,0,IF(SUM($AX479:ES479)+ES479>$AW479,$AW479-SUM($AX479:ES479),ES479))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AR480:AR480)+AR480>$AQ28,$AQ28-SUM($AR480:AR480),AR480)","v":0},{"$f":"IF(SUM($AR480:AS480)+AS480>$AQ28,$AQ28-SUM($AR480:AS480),AS480)","v":0},{"$f":"IF(SUM($AR480:AT480)+AT480>$AQ28,$AQ28-SUM($AR480:AT480),AT480)","v":0},{"$f":"IF(SUM($AR480:AU480)+AU480>$AQ28,$AQ28-SUM($AR480:AU480),AU480)","v":0},1.8755E-3,1.3640000000000001E-4,{"$f":"IF(SUM($AW480:AX480)<0,0,IF(SUM($AX480:AX480)+AX480>$AW480,$AW480-SUM($AX480:AX480),AX480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:AY480)<0,0,IF(SUM($AX480:AY480)+AY480>$AW480,$AW480-SUM($AX480:AY480),AY480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:AZ480)<0,0,IF(SUM($AX480:AZ480)+AZ480>$AW480,$AW480-SUM($AX480:AZ480),AZ480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BA480)<0,0,IF(SUM($AX480:BA480)+BA480>$AW480,$AW480-SUM($AX480:BA480),BA480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BB480)<0,0,IF(SUM($AX480:BB480)+BB480>$AW480,$AW480-SUM($AX480:BB480),BB480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BC480)<0,0,IF(SUM($AX480:BC480)+BC480>$AW480,$AW480-SUM($AX480:BC480),BC480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BD480)<0,0,IF(SUM($AX480:BD480)+BD480>$AW480,$AW480-SUM($AX480:BD480),BD480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BE480)<0,0,IF(SUM($AX480:BE480)+BE480>$AW480,$AW480-SUM($AX480:BE480),BE480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BF480)<0,0,IF(SUM($AX480:BF480)+BF480>$AW480,$AW480-SUM($AX480:BF480),BF480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BG480)<0,0,IF(SUM($AX480:BG480)+BG480>$AW480,$AW480-SUM($AX480:BG480),BG480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BH480)<0,0,IF(SUM($AX480:BH480)+BH480>$AW480,$AW480-SUM($AX480:BH480),BH480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BI480)<0,0,IF(SUM($AX480:BI480)+BI480>$AW480,$AW480-SUM($AX480:BI480),BI480))","v":1.3640000000000001E-4},{"$f":"IF(SUM($AW480:BJ480)<0,0,IF(SUM($AX480:BJ480)+BJ480>$AW480,$AW480-SUM($AX480:BJ480),BJ480))","v":1.022999999999994E-4},{"$f":"IF(SUM($AW480:BK480)<0,0,IF(SUM($AX480:BK480)+BK480>$AW480,$AW480-SUM($AX480:BK480),BK480))","v":0},{"$f":"IF(SUM($AW480:BL480)<0,0,IF(SUM($AX480:BL480)+BL480>$AW480,$AW480-SUM($AX480:BL480),BL480))","v":0},{"$f":"IF(SUM($AW480:BM480)<0,0,IF(SUM($AX480:BM480)+BM480>$AW480,$AW480-SUM($AX480:BM480),BM480))","v":0},{"$f":"IF(SUM($AW480:BN480)<0,0,IF(SUM($AX480:BN480)+BN480>$AW480,$AW480-SUM($AX480:BN480),BN480))","v":0},{"$f":"IF(SUM($AW480:BO480)<0,0,IF(SUM($AX480:BO480)+BO480>$AW480,$AW480-SUM($AX480:BO480),BO480))","v":0},{"$f":"IF(SUM($AW480:BP480)<0,0,IF(SUM($AX480:BP480)+BP480>$AW480,$AW480-SUM($AX480:BP480),BP480))","v":0},{"$f":"IF(SUM($AW480:BQ480)<0,0,IF(SUM($AX480:BQ480)+BQ480>$AW480,$AW480-SUM($AX480:BQ480),BQ480))","v":0},{"$f":"IF(SUM($AW480:BR480)<0,0,IF(SUM($AX480:BR480)+BR480>$AW480,$AW480-SUM($AX480:BR480),BR480))","v":0},{"$f":"IF(SUM($AW480:BS480)<0,0,IF(SUM($AX480:BS480)+BS480>$AW480,$AW480-SUM($AX480:BS480),BS480))","v":0},{"$f":"IF(SUM($AW480:BT480)<0,0,IF(SUM($AX480:BT480)+BT480>$AW480,$AW480-SUM($AX480:BT480),BT480))","v":0},{"$f":"IF(SUM($AW480:BU480)<0,0,IF(SUM($AX480:BU480)+BU480>$AW480,$AW480-SUM($AX480:BU480),BU480))","v":0},{"$f":"IF(SUM($AW480:BV480)<0,0,IF(SUM($AX480:BV480)+BV480>$AW480,$AW480-SUM($AX480:BV480),BV480))","v":0},{"$f":"IF(SUM($AW480:BW480)<0,0,IF(SUM($AX480:BW480)+BW480>$AW480,$AW480-SUM($AX480:BW480),BW480))","v":0},{"$f":"IF(SUM($AW480:BX480)<0,0,IF(SUM($AX480:BX480)+BX480>$AW480,$AW480-SUM($AX480:BX480),BX480))","v":0},{"$f":"IF(SUM($AW480:BY480)<0,0,IF(SUM($AX480:BY480)+BY480>$AW480,$AW480-SUM($AX480:BY480),BY480))","v":0},{"$f":"IF(SUM($AW480:BZ480)<0,0,IF(SUM($AX480:BZ480)+BZ480>$AW480,$AW480-SUM($AX480:BZ480),BZ480))","v":0},{"$f":"IF(SUM($AW480:CA480)<0,0,IF(SUM($AX480:CA480)+CA480>$AW480,$AW480-SUM($AX480:CA480),CA480))","v":0},{"$f":"IF(SUM($AW480:CB480)<0,0,IF(SUM($AX480:CB480)+CB480>$AW480,$AW480-SUM($AX480:CB480),CB480))","v":0},{"$f":"IF(SUM($AW480:CC480)<0,0,IF(SUM($AX480:CC480)+CC480>$AW480,$AW480-SUM($AX480:CC480),CC480))","v":0},{"$f":"IF(SUM($AW480:CD480)<0,0,IF(SUM($AX480:CD480)+CD480>$AW480,$AW480-SUM($AX480:CD480),CD480))","v":0},{"$f":"IF(SUM($AW480:CE480)<0,0,IF(SUM($AX480:CE480)+CE480>$AW480,$AW480-SUM($AX480:CE480),CE480))","v":0},{"$f":"IF(SUM($AW480:CF480)<0,0,IF(SUM($AX480:CF480)+CF480>$AW480,$AW480-SUM($AX480:CF480),CF480))","v":0},{"$f":"IF(SUM($AW480:CG480)<0,0,IF(SUM($AX480:CG480)+CG480>$AW480,$AW480-SUM($AX480:CG480),CG480))","v":0},{"$f":"IF(SUM($AW480:CH480)<0,0,IF(SUM($AX480:CH480)+CH480>$AW480,$AW480-SUM($AX480:CH480),CH480))","v":0},{"$f":"IF(SUM($AW480:CI480)<0,0,IF(SUM($AX480:CI480)+CI480>$AW480,$AW480-SUM($AX480:CI480),CI480))","v":0},{"$f":"IF(SUM($AW480:CJ480)<0,0,IF(SUM($AX480:CJ480)+CJ480>$AW480,$AW480-SUM($AX480:CJ480),CJ480))","v":0},{"$f":"IF(SUM($AW480:CK480)<0,0,IF(SUM($AX480:CK480)+CK480>$AW480,$AW480-SUM($AX480:CK480),CK480))","v":0},{"$f":"IF(SUM($AW480:CL480)<0,0,IF(SUM($AX480:CL480)+CL480>$AW480,$AW480-SUM($AX480:CL480),CL480))","v":0},{"$f":"IF(SUM($AW480:CM480)<0,0,IF(SUM($AX480:CM480)+CM480>$AW480,$AW480-SUM($AX480:CM480),CM480))","v":0},{"$f":"IF(SUM($AW480:CN480)<0,0,IF(SUM($AX480:CN480)+CN480>$AW480,$AW480-SUM($AX480:CN480),CN480))","v":0},{"$f":"IF(SUM($AW480:CO480)<0,0,IF(SUM($AX480:CO480)+CO480>$AW480,$AW480-SUM($AX480:CO480),CO480))","v":0},{"$f":"IF(SUM($AW480:CP480)<0,0,IF(SUM($AX480:CP480)+CP480>$AW480,$AW480-SUM($AX480:CP480),CP480))","v":0},{"$f":"IF(SUM($AW480:CQ480)<0,0,IF(SUM($AX480:CQ480)+CQ480>$AW480,$AW480-SUM($AX480:CQ480),CQ480))","v":0},{"$f":"IF(SUM($AW480:CR480)<0,0,IF(SUM($AX480:CR480)+CR480>$AW480,$AW480-SUM($AX480:CR480),CR480))","v":0},{"$f":"IF(SUM($AW480:CS480)<0,0,IF(SUM($AX480:CS480)+CS480>$AW480,$AW480-SUM($AX480:CS480),CS480))","v":0},{"$f":"IF(SUM($AW480:CT480)<0,0,IF(SUM($AX480:CT480)+CT480>$AW480,$AW480-SUM($AX480:CT480),CT480))","v":0},{"$f":"IF(SUM($AW480:CU480)<0,0,IF(SUM($AX480:CU480)+CU480>$AW480,$AW480-SUM($AX480:CU480),CU480))","v":0},{"$f":"IF(SUM($AW480:CV480)<0,0,IF(SUM($AX480:CV480)+CV480>$AW480,$AW480-SUM($AX480:CV480),CV480))","v":0},{"$f":"IF(SUM($AW480:CW480)<0,0,IF(SUM($AX480:CW480)+CW480>$AW480,$AW480-SUM($AX480:CW480),CW480))","v":0},{"$f":"IF(SUM($AW480:CX480)<0,0,IF(SUM($AX480:CX480)+CX480>$AW480,$AW480-SUM($AX480:CX480),CX480))","v":0},{"$f":"IF(SUM($AW480:CY480)<0,0,IF(SUM($AX480:CY480)+CY480>$AW480,$AW480-SUM($AX480:CY480),CY480))","v":0},{"$f":"IF(SUM($AW480:CZ480)<0,0,IF(SUM($AX480:CZ480)+CZ480>$AW480,$AW480-SUM($AX480:CZ480),CZ480))","v":0},{"$f":"IF(SUM($AW480:DA480)<0,0,IF(SUM($AX480:DA480)+DA480>$AW480,$AW480-SUM($AX480:DA480),DA480))","v":0},{"$f":"IF(SUM($AW480:DB480)<0,0,IF(SUM($AX480:DB480)+DB480>$AW480,$AW480-SUM($AX480:DB480),DB480))","v":0},{"$f":"IF(SUM($AW480:DC480)<0,0,IF(SUM($AX480:DC480)+DC480>$AW480,$AW480-SUM($AX480:DC480),DC480))","v":0},{"$f":"IF(SUM($AW480:DD480)<0,0,IF(SUM($AX480:DD480)+DD480>$AW480,$AW480-SUM($AX480:DD480),DD480))","v":0},{"$f":"IF(SUM($AW480:DE480)<0,0,IF(SUM($AX480:DE480)+DE480>$AW480,$AW480-SUM($AX480:DE480),DE480))","v":0},{"$f":"IF(SUM($AW480:DF480)<0,0,IF(SUM($AX480:DF480)+DF480>$AW480,$AW480-SUM($AX480:DF480),DF480))","v":0},{"$f":"IF(SUM($AW480:DG480)<0,0,IF(SUM($AX480:DG480)+DG480>$AW480,$AW480-SUM($AX480:DG480),DG480))","v":0},{"$f":"IF(SUM($AW480:DH480)<0,0,IF(SUM($AX480:DH480)+DH480>$AW480,$AW480-SUM($AX480:DH480),DH480))","v":0},{"$f":"IF(SUM($AW480:DI480)<0,0,IF(SUM($AX480:DI480)+DI480>$AW480,$AW480-SUM($AX480:DI480),DI480))","v":0},{"$f":"IF(SUM($AW480:DJ480)<0,0,IF(SUM($AX480:DJ480)+DJ480>$AW480,$AW480-SUM($AX480:DJ480),DJ480))","v":0},{"$f":"IF(SUM($AW480:DK480)<0,0,IF(SUM($AX480:DK480)+DK480>$AW480,$AW480-SUM($AX480:DK480),DK480))","v":0},{"$f":"IF(SUM($AW480:DL480)<0,0,IF(SUM($AX480:DL480)+DL480>$AW480,$AW480-SUM($AX480:DL480),DL480))","v":0},{"$f":"IF(SUM($AW480:DM480)<0,0,IF(SUM($AX480:DM480)+DM480>$AW480,$AW480-SUM($AX480:DM480),DM480))","v":0},{"$f":"IF(SUM($AW480:DN480)<0,0,IF(SUM($AX480:DN480)+DN480>$AW480,$AW480-SUM($AX480:DN480),DN480))","v":0},{"$f":"IF(SUM($AW480:DO480)<0,0,IF(SUM($AX480:DO480)+DO480>$AW480,$AW480-SUM($AX480:DO480),DO480))","v":0},{"$f":"IF(SUM($AW480:DP480)<0,0,IF(SUM($AX480:DP480)+DP480>$AW480,$AW480-SUM($AX480:DP480),DP480))","v":0},{"$f":"IF(SUM($AW480:DQ480)<0,0,IF(SUM($AX480:DQ480)+DQ480>$AW480,$AW480-SUM($AX480:DQ480),DQ480))","v":0},{"$f":"IF(SUM($AW480:DR480)<0,0,IF(SUM($AX480:DR480)+DR480>$AW480,$AW480-SUM($AX480:DR480),DR480))","v":0},{"$f":"IF(SUM($AW480:DS480)<0,0,IF(SUM($AX480:DS480)+DS480>$AW480,$AW480-SUM($AX480:DS480),DS480))","v":0},{"$f":"IF(SUM($AW480:DT480)<0,0,IF(SUM($AX480:DT480)+DT480>$AW480,$AW480-SUM($AX480:DT480),DT480))","v":0},{"$f":"IF(SUM($AW480:DU480)<0,0,IF(SUM($AX480:DU480)+DU480>$AW480,$AW480-SUM($AX480:DU480),DU480))","v":0},{"$f":"IF(SUM($AW480:DV480)<0,0,IF(SUM($AX480:DV480)+DV480>$AW480,$AW480-SUM($AX480:DV480),DV480))","v":0},{"$f":"IF(SUM($AW480:DW480)<0,0,IF(SUM($AX480:DW480)+DW480>$AW480,$AW480-SUM($AX480:DW480),DW480))","v":0},{"$f":"IF(SUM($AW480:DX480)<0,0,IF(SUM($AX480:DX480)+DX480>$AW480,$AW480-SUM($AX480:DX480),DX480))","v":0},{"$f":"IF(SUM($AW480:DY480)<0,0,IF(SUM($AX480:DY480)+DY480>$AW480,$AW480-SUM($AX480:DY480),DY480))","v":0},{"$f":"IF(SUM($AW480:DZ480)<0,0,IF(SUM($AX480:DZ480)+DZ480>$AW480,$AW480-SUM($AX480:DZ480),DZ480))","v":0},{"$f":"IF(SUM($AW480:EA480)<0,0,IF(SUM($AX480:EA480)+EA480>$AW480,$AW480-SUM($AX480:EA480),EA480))","v":0},{"$f":"IF(SUM($AW480:EB480)<0,0,IF(SUM($AX480:EB480)+EB480>$AW480,$AW480-SUM($AX480:EB480),EB480))","v":0},{"$f":"IF(SUM($AW480:EC480)<0,0,IF(SUM($AX480:EC480)+EC480>$AW480,$AW480-SUM($AX480:EC480),EC480))","v":0},{"$f":"IF(SUM($AW480:ED480)<0,0,IF(SUM($AX480:ED480)+ED480>$AW480,$AW480-SUM($AX480:ED480),ED480))","v":0},{"$f":"IF(SUM($AW480:EE480)<0,0,IF(SUM($AX480:EE480)+EE480>$AW480,$AW480-SUM($AX480:EE480),EE480))","v":0},{"$f":"IF(SUM($AW480:EF480)<0,0,IF(SUM($AX480:EF480)+EF480>$AW480,$AW480-SUM($AX480:EF480),EF480))","v":0},{"$f":"IF(SUM($AW480:EG480)<0,0,IF(SUM($AX480:EG480)+EG480>$AW480,$AW480-SUM($AX480:EG480),EG480))","v":0},{"$f":"IF(SUM($AW480:EH480)<0,0,IF(SUM($AX480:EH480)+EH480>$AW480,$AW480-SUM($AX480:EH480),EH480))","v":0},{"$f":"IF(SUM($AW480:EI480)<0,0,IF(SUM($AX480:EI480)+EI480>$AW480,$AW480-SUM($AX480:EI480),EI480))","v":0},{"$f":"IF(SUM($AW480:EJ480)<0,0,IF(SUM($AX480:EJ480)+EJ480>$AW480,$AW480-SUM($AX480:EJ480),EJ480))","v":0},{"$f":"IF(SUM($AW480:EK480)<0,0,IF(SUM($AX480:EK480)+EK480>$AW480,$AW480-SUM($AX480:EK480),EK480))","v":0},{"$f":"IF(SUM($AW480:EL480)<0,0,IF(SUM($AX480:EL480)+EL480>$AW480,$AW480-SUM($AX480:EL480),EL480))","v":0},{"$f":"IF(SUM($AW480:EM480)<0,0,IF(SUM($AX480:EM480)+EM480>$AW480,$AW480-SUM($AX480:EM480),EM480))","v":0},{"$f":"IF(SUM($AW480:EN480)<0,0,IF(SUM($AX480:EN480)+EN480>$AW480,$AW480-SUM($AX480:EN480),EN480))","v":0},{"$f":"IF(SUM($AW480:EO480)<0,0,IF(SUM($AX480:EO480)+EO480>$AW480,$AW480-SUM($AX480:EO480),EO480))","v":0},{"$f":"IF(SUM($AW480:EP480)<0,0,IF(SUM($AX480:EP480)+EP480>$AW480,$AW480-SUM($AX480:EP480),EP480))","v":0},{"$f":"IF(SUM($AW480:EQ480)<0,0,IF(SUM($AX480:EQ480)+EQ480>$AW480,$AW480-SUM($AX480:EQ480),EQ480))","v":0},{"$f":"IF(SUM($AW480:ER480)<0,0,IF(SUM($AX480:ER480)+ER480>$AW480,$AW480-SUM($AX480:ER480),ER480))","v":0},{"$f":"IF(SUM($AW480:ES480)<0,0,IF(SUM($AX480:ES480)+ES480>$AW480,$AW480-SUM($AX480:ES480),ES480))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AR481:AR481)+AR481>$AQ29,$AQ29-SUM($AR481:AR481),AR481)","v":0},{"$f":"IF(SUM($AR481:AS481)+AS481>$AQ29,$AQ29-SUM($AR481:AS481),AS481)","v":0},{"$f":"IF(SUM($AR481:AT481)+AT481>$AQ29,$AQ29-SUM($AR481:AT481),AT481)","v":0},{"$f":"IF(SUM($AR481:AU481)+AU481>$AQ29,$AQ29-SUM($AR481:AU481),AU481)","v":0},1.224307E-2,2.5113989743589746E-4,{"$f":"IF(SUM($AW481:AX481)<0,0,IF(SUM($AX481:AX481)+AX481>$AW481,$AW481-SUM($AX481:AX481),AX481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:AY481)<0,0,IF(SUM($AX481:AY481)+AY481>$AW481,$AW481-SUM($AX481:AY481),AY481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:AZ481)<0,0,IF(SUM($AX481:AZ481)+AZ481>$AW481,$AW481-SUM($AX481:AZ481),AZ481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BA481)<0,0,IF(SUM($AX481:BA481)+BA481>$AW481,$AW481-SUM($AX481:BA481),BA481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BB481)<0,0,IF(SUM($AX481:BB481)+BB481>$AW481,$AW481-SUM($AX481:BB481),BB481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BC481)<0,0,IF(SUM($AX481:BC481)+BC481>$AW481,$AW481-SUM($AX481:BC481),BC481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BD481)<0,0,IF(SUM($AX481:BD481)+BD481>$AW481,$AW481-SUM($AX481:BD481),BD481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BE481)<0,0,IF(SUM($AX481:BE481)+BE481>$AW481,$AW481-SUM($AX481:BE481),BE481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BF481)<0,0,IF(SUM($AX481:BF481)+BF481>$AW481,$AW481-SUM($AX481:BF481),BF481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BG481)<0,0,IF(SUM($AX481:BG481)+BG481>$AW481,$AW481-SUM($AX481:BG481),BG481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BH481)<0,0,IF(SUM($AX481:BH481)+BH481>$AW481,$AW481-SUM($AX481:BH481),BH481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BI481)<0,0,IF(SUM($AX481:BI481)+BI481>$AW481,$AW481-SUM($AX481:BI481),BI481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BJ481)<0,0,IF(SUM($AX481:BJ481)+BJ481>$AW481,$AW481-SUM($AX481:BJ481),BJ481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BK481)<0,0,IF(SUM($AX481:BK481)+BK481>$AW481,$AW481-SUM($AX481:BK481),BK481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BL481)<0,0,IF(SUM($AX481:BL481)+BL481>$AW481,$AW481-SUM($AX481:BL481),BL481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BM481)<0,0,IF(SUM($AX481:BM481)+BM481>$AW481,$AW481-SUM($AX481:BM481),BM481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BN481)<0,0,IF(SUM($AX481:BN481)+BN481>$AW481,$AW481-SUM($AX481:BN481),BN481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BO481)<0,0,IF(SUM($AX481:BO481)+BO481>$AW481,$AW481-SUM($AX481:BO481),BO481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BP481)<0,0,IF(SUM($AX481:BP481)+BP481>$AW481,$AW481-SUM($AX481:BP481),BP481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BQ481)<0,0,IF(SUM($AX481:BQ481)+BQ481>$AW481,$AW481-SUM($AX481:BQ481),BQ481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BR481)<0,0,IF(SUM($AX481:BR481)+BR481>$AW481,$AW481-SUM($AX481:BR481),BR481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BS481)<0,0,IF(SUM($AX481:BS481)+BS481>$AW481,$AW481-SUM($AX481:BS481),BS481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BT481)<0,0,IF(SUM($AX481:BT481)+BT481>$AW481,$AW481-SUM($AX481:BT481),BT481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BU481)<0,0,IF(SUM($AX481:BU481)+BU481>$AW481,$AW481-SUM($AX481:BU481),BU481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BV481)<0,0,IF(SUM($AX481:BV481)+BV481>$AW481,$AW481-SUM($AX481:BV481),BV481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BW481)<0,0,IF(SUM($AX481:BW481)+BW481>$AW481,$AW481-SUM($AX481:BW481),BW481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BX481)<0,0,IF(SUM($AX481:BX481)+BX481>$AW481,$AW481-SUM($AX481:BX481),BX481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BY481)<0,0,IF(SUM($AX481:BY481)+BY481>$AW481,$AW481-SUM($AX481:BY481),BY481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:BZ481)<0,0,IF(SUM($AX481:BZ481)+BZ481>$AW481,$AW481-SUM($AX481:BZ481),BZ481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CA481)<0,0,IF(SUM($AX481:CA481)+CA481>$AW481,$AW481-SUM($AX481:CA481),CA481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CB481)<0,0,IF(SUM($AX481:CB481)+CB481>$AW481,$AW481-SUM($AX481:CB481),CB481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CC481)<0,0,IF(SUM($AX481:CC481)+CC481>$AW481,$AW481-SUM($AX481:CC481),CC481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CD481)<0,0,IF(SUM($AX481:CD481)+CD481>$AW481,$AW481-SUM($AX481:CD481),CD481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CE481)<0,0,IF(SUM($AX481:CE481)+CE481>$AW481,$AW481-SUM($AX481:CE481),CE481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CF481)<0,0,IF(SUM($AX481:CF481)+CF481>$AW481,$AW481-SUM($AX481:CF481),CF481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CG481)<0,0,IF(SUM($AX481:CG481)+CG481>$AW481,$AW481-SUM($AX481:CG481),CG481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CH481)<0,0,IF(SUM($AX481:CH481)+CH481>$AW481,$AW481-SUM($AX481:CH481),CH481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CI481)<0,0,IF(SUM($AX481:CI481)+CI481>$AW481,$AW481-SUM($AX481:CI481),CI481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CJ481)<0,0,IF(SUM($AX481:CJ481)+CJ481>$AW481,$AW481-SUM($AX481:CJ481),CJ481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CK481)<0,0,IF(SUM($AX481:CK481)+CK481>$AW481,$AW481-SUM($AX481:CK481),CK481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CL481)<0,0,IF(SUM($AX481:CL481)+CL481>$AW481,$AW481-SUM($AX481:CL481),CL481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CM481)<0,0,IF(SUM($AX481:CM481)+CM481>$AW481,$AW481-SUM($AX481:CM481),CM481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CN481)<0,0,IF(SUM($AX481:CN481)+CN481>$AW481,$AW481-SUM($AX481:CN481),CN481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CO481)<0,0,IF(SUM($AX481:CO481)+CO481>$AW481,$AW481-SUM($AX481:CO481),CO481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CP481)<0,0,IF(SUM($AX481:CP481)+CP481>$AW481,$AW481-SUM($AX481:CP481),CP481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CQ481)<0,0,IF(SUM($AX481:CQ481)+CQ481>$AW481,$AW481-SUM($AX481:CQ481),CQ481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CR481)<0,0,IF(SUM($AX481:CR481)+CR481>$AW481,$AW481-SUM($AX481:CR481),CR481))","v":2.5113989743589746E-4},{"$f":"IF(SUM($AW481:CS481)<0,0,IF(SUM($AX481:CS481)+CS481>$AW481,$AW481-SUM($AX481:CS481),CS481))","v":1.8835492307692561E-4},{"$f":"IF(SUM($AW481:CT481)<0,0,IF(SUM($AX481:CT481)+CT481>$AW481,$AW481-SUM($AX481:CT481),CT481))","v":0},{"$f":"IF(SUM($AW481:CU481)<0,0,IF(SUM($AX481:CU481)+CU481>$AW481,$AW481-SUM($AX481:CU481),CU481))","v":0},{"$f":"IF(SUM($AW481:CV481)<0,0,IF(SUM($AX481:CV481)+CV481>$AW481,$AW481-SUM($AX481:CV481),CV481))","v":0},{"$f":"IF(SUM($AW481:CW481)<0,0,IF(SUM($AX481:CW481)+CW481>$AW481,$AW481-SUM($AX481:CW481),CW481))","v":0},{"$f":"IF(SUM($AW481:CX481)<0,0,IF(SUM($AX481:CX481)+CX481>$AW481,$AW481-SUM($AX481:CX481),CX481))","v":0},{"$f":"IF(SUM($AW481:CY481)<0,0,IF(SUM($AX481:CY481)+CY481>$AW481,$AW481-SUM($AX481:CY481),CY481))","v":0},{"$f":"IF(SUM($AW481:CZ481)<0,0,IF(SUM($AX481:CZ481)+CZ481>$AW481,$AW481-SUM($AX481:CZ481),CZ481))","v":0},{"$f":"IF(SUM($AW481:DA481)<0,0,IF(SUM($AX481:DA481)+DA481>$AW481,$AW481-SUM($AX481:DA481),DA481))","v":0},{"$f":"IF(SUM($AW481:DB481)<0,0,IF(SUM($AX481:DB481)+DB481>$AW481,$AW481-SUM($AX481:DB481),DB481))","v":0},{"$f":"IF(SUM($AW481:DC481)<0,0,IF(SUM($AX481:DC481)+DC481>$AW481,$AW481-SUM($AX481:DC481),DC481))","v":0},{"$f":"IF(SUM($AW481:DD481)<0,0,IF(SUM($AX481:DD481)+DD481>$AW481,$AW481-SUM($AX481:DD481),DD481))","v":0},{"$f":"IF(SUM($AW481:DE481)<0,0,IF(SUM($AX481:DE481)+DE481>$AW481,$AW481-SUM($AX481:DE481),DE481))","v":0},{"$f":"IF(SUM($AW481:DF481)<0,0,IF(SUM($AX481:DF481)+DF481>$AW481,$AW481-SUM($AX481:DF481),DF481))","v":0},{"$f":"IF(SUM($AW481:DG481)<0,0,IF(SUM($AX481:DG481)+DG481>$AW481,$AW481-SUM($AX481:DG481),DG481))","v":0},{"$f":"IF(SUM($AW481:DH481)<0,0,IF(SUM($AX481:DH481)+DH481>$AW481,$AW481-SUM($AX481:DH481),DH481))","v":0},{"$f":"IF(SUM($AW481:DI481)<0,0,IF(SUM($AX481:DI481)+DI481>$AW481,$AW481-SUM($AX481:DI481),DI481))","v":0},{"$f":"IF(SUM($AW481:DJ481)<0,0,IF(SUM($AX481:DJ481)+DJ481>$AW481,$AW481-SUM($AX481:DJ481),DJ481))","v":0},{"$f":"IF(SUM($AW481:DK481)<0,0,IF(SUM($AX481:DK481)+DK481>$AW481,$AW481-SUM($AX481:DK481),DK481))","v":0},{"$f":"IF(SUM($AW481:DL481)<0,0,IF(SUM($AX481:DL481)+DL481>$AW481,$AW481-SUM($AX481:DL481),DL481))","v":0},{"$f":"IF(SUM($AW481:DM481)<0,0,IF(SUM($AX481:DM481)+DM481>$AW481,$AW481-SUM($AX481:DM481),DM481))","v":0},{"$f":"IF(SUM($AW481:DN481)<0,0,IF(SUM($AX481:DN481)+DN481>$AW481,$AW481-SUM($AX481:DN481),DN481))","v":0},{"$f":"IF(SUM($AW481:DO481)<0,0,IF(SUM($AX481:DO481)+DO481>$AW481,$AW481-SUM($AX481:DO481),DO481))","v":0},{"$f":"IF(SUM($AW481:DP481)<0,0,IF(SUM($AX481:DP481)+DP481>$AW481,$AW481-SUM($AX481:DP481),DP481))","v":0},{"$f":"IF(SUM($AW481:DQ481)<0,0,IF(SUM($AX481:DQ481)+DQ481>$AW481,$AW481-SUM($AX481:DQ481),DQ481))","v":0},{"$f":"IF(SUM($AW481:DR481)<0,0,IF(SUM($AX481:DR481)+DR481>$AW481,$AW481-SUM($AX481:DR481),DR481))","v":0},{"$f":"IF(SUM($AW481:DS481)<0,0,IF(SUM($AX481:DS481)+DS481>$AW481,$AW481-SUM($AX481:DS481),DS481))","v":0},{"$f":"IF(SUM($AW481:DT481)<0,0,IF(SUM($AX481:DT481)+DT481>$AW481,$AW481-SUM($AX481:DT481),DT481))","v":0},{"$f":"IF(SUM($AW481:DU481)<0,0,IF(SUM($AX481:DU481)+DU481>$AW481,$AW481-SUM($AX481:DU481),DU481))","v":0},{"$f":"IF(SUM($AW481:DV481)<0,0,IF(SUM($AX481:DV481)+DV481>$AW481,$AW481-SUM($AX481:DV481),DV481))","v":0},{"$f":"IF(SUM($AW481:DW481)<0,0,IF(SUM($AX481:DW481)+DW481>$AW481,$AW481-SUM($AX481:DW481),DW481))","v":0},{"$f":"IF(SUM($AW481:DX481)<0,0,IF(SUM($AX481:DX481)+DX481>$AW481,$AW481-SUM($AX481:DX481),DX481))","v":0},{"$f":"IF(SUM($AW481:DY481)<0,0,IF(SUM($AX481:DY481)+DY481>$AW481,$AW481-SUM($AX481:DY481),DY481))","v":0},{"$f":"IF(SUM($AW481:DZ481)<0,0,IF(SUM($AX481:DZ481)+DZ481>$AW481,$AW481-SUM($AX481:DZ481),DZ481))","v":0},{"$f":"IF(SUM($AW481:EA481)<0,0,IF(SUM($AX481:EA481)+EA481>$AW481,$AW481-SUM($AX481:EA481),EA481))","v":0},{"$f":"IF(SUM($AW481:EB481)<0,0,IF(SUM($AX481:EB481)+EB481>$AW481,$AW481-SUM($AX481:EB481),EB481))","v":0},{"$f":"IF(SUM($AW481:EC481)<0,0,IF(SUM($AX481:EC481)+EC481>$AW481,$AW481-SUM($AX481:EC481),EC481))","v":0},{"$f":"IF(SUM($AW481:ED481)<0,0,IF(SUM($AX481:ED481)+ED481>$AW481,$AW481-SUM($AX481:ED481),ED481))","v":0},{"$f":"IF(SUM($AW481:EE481)<0,0,IF(SUM($AX481:EE481)+EE481>$AW481,$AW481-SUM($AX481:EE481),EE481))","v":0},{"$f":"IF(SUM($AW481:EF481)<0,0,IF(SUM($AX481:EF481)+EF481>$AW481,$AW481-SUM($AX481:EF481),EF481))","v":0},{"$f":"IF(SUM($AW481:EG481)<0,0,IF(SUM($AX481:EG481)+EG481>$AW481,$AW481-SUM($AX481:EG481),EG481))","v":0},{"$f":"IF(SUM($AW481:EH481)<0,0,IF(SUM($AX481:EH481)+EH481>$AW481,$AW481-SUM($AX481:EH481),EH481))","v":0},{"$f":"IF(SUM($AW481:EI481)<0,0,IF(SUM($AX481:EI481)+EI481>$AW481,$AW481-SUM($AX481:EI481),EI481))","v":0},{"$f":"IF(SUM($AW481:EJ481)<0,0,IF(SUM($AX481:EJ481)+EJ481>$AW481,$AW481-SUM($AX481:EJ481),EJ481))","v":0},{"$f":"IF(SUM($AW481:EK481)<0,0,IF(SUM($AX481:EK481)+EK481>$AW481,$AW481-SUM($AX481:EK481),EK481))","v":0},{"$f":"IF(SUM($AW481:EL481)<0,0,IF(SUM($AX481:EL481)+EL481>$AW481,$AW481-SUM($AX481:EL481),EL481))","v":0},{"$f":"IF(SUM($AW481:EM481)<0,0,IF(SUM($AX481:EM481)+EM481>$AW481,$AW481-SUM($AX481:EM481),EM481))","v":0},{"$f":"IF(SUM($AW481:EN481)<0,0,IF(SUM($AX481:EN481)+EN481>$AW481,$AW481-SUM($AX481:EN481),EN481))","v":0},{"$f":"IF(SUM($AW481:EO481)<0,0,IF(SUM($AX481:EO481)+EO481>$AW481,$AW481-SUM($AX481:EO481),EO481))","v":0},{"$f":"IF(SUM($AW481:EP481)<0,0,IF(SUM($AX481:EP481)+EP481>$AW481,$AW481-SUM($AX481:EP481),EP481))","v":0},{"$f":"IF(SUM($AW481:EQ481)<0,0,IF(SUM($AX481:EQ481)+EQ481>$AW481,$AW481-SUM($AX481:EQ481),EQ481))","v":0},{"$f":"IF(SUM($AW481:ER481)<0,0,IF(SUM($AX481:ER481)+ER481>$AW481,$AW481-SUM($AX481:ER481),ER481))","v":0},{"$f":"IF(SUM($AW481:ES481)<0,0,IF(SUM($AX481:ES481)+ES481>$AW481,$AW481-SUM($AX481:ES481),ES481))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00625E-2,{"$f":"IF(SUM($AR482:AR482)+AR482>$AQ30,$AQ30-SUM($AR482:AR482),AR482)","v":1.00625E-2},{"$f":"IF(SUM($AR482:AS482)+AS482>$AQ30,$AQ30-SUM($AR482:AS482),AS482)","v":1.00625E-2},{"$f":"IF(SUM($AR482:AT482)+AT482>$AQ30,$AQ30-SUM($AR482:AT482),AT482)","v":1.00625E-2},{"$f":"IF(SUM($AR482:AU482)+AU482>$AQ30,$AQ30-SUM($AR482:AU482),AU482)","v":1.00625E-2},5.9483799999999962E-3,6.7981485714285674E-4,{"$f":"IF(SUM($AW482:AX482)<0,0,IF(SUM($AX482:AX482)+AX482>$AW482,$AW482-SUM($AX482:AX482),AX482))","v":6.7981485714285674E-4},{"$f":"IF(SUM($AW482:AY482)<0,0,IF(SUM($AX482:AY482)+AY482>$AW482,$AW482-SUM($AX482:AY482),AY482))","v":6.7981485714285674E-4},{"$f":"IF(SUM($AW482:AZ482)<0,0,IF(SUM($AX482:AZ482)+AZ482>$AW482,$AW482-SUM($AX482:AZ482),AZ482))","v":6.7981485714285674E-4},{"$f":"IF(SUM($AW482:BA482)<0,0,IF(SUM($AX482:BA482)+BA482>$AW482,$AW482-SUM($AX482:BA482),BA482))","v":6.7981485714285674E-4},{"$f":"IF(SUM($AW482:BB482)<0,0,IF(SUM($AX482:BB482)+BB482>$AW482,$AW482-SUM($AX482:BB482),BB482))","v":6.7981485714285674E-4},{"$f":"IF(SUM($AW482:BC482)<0,0,IF(SUM($AX482:BC482)+BC482>$AW482,$AW482-SUM($AX482:BC482),BC482))","v":6.7981485714285674E-4},{"$f":"IF(SUM($AW482:BD482)<0,0,IF(SUM($AX482:BD482)+BD482>$AW482,$AW482-SUM($AX482:BD482),BD482))","v":6.7981485714285674E-4},{"$f":"IF(SUM($AW482:BE482)<0,0,IF(SUM($AX482:BE482)+BE482>$AW482,$AW482-SUM($AX482:BE482),BE482))","v":5.0986114285714226E-4},{"$f":"IF(SUM($AW482:BF482)<0,0,IF(SUM($AX482:BF482)+BF482>$AW482,$AW482-SUM($AX482:BF482),BF482))","v":0},{"$f":"IF(SUM($AW482:BG482)<0,0,IF(SUM($AX482:BG482)+BG482>$AW482,$AW482-SUM($AX482:BG482),BG482))","v":0},{"$f":"IF(SUM($AW482:BH482)<0,0,IF(SUM($AX482:BH482)+BH482>$AW482,$AW482-SUM($AX482:BH482),BH482))","v":0},{"$f":"IF(SUM($AW482:BI482)<0,0,IF(SUM($AX482:BI482)+BI482>$AW482,$AW482-SUM($AX482:BI482),BI482))","v":0},{"$f":"IF(SUM($AW482:BJ482)<0,0,IF(SUM($AX482:BJ482)+BJ482>$AW482,$AW482-SUM($AX482:BJ482),BJ482))","v":0},{"$f":"IF(SUM($AW482:BK482)<0,0,IF(SUM($AX482:BK482)+BK482>$AW482,$AW482-SUM($AX482:BK482),BK482))","v":0},{"$f":"IF(SUM($AW482:BL482)<0,0,IF(SUM($AX482:BL482)+BL482>$AW482,$AW482-SUM($AX482:BL482),BL482))","v":0},{"$f":"IF(SUM($AW482:BM482)<0,0,IF(SUM($AX482:BM482)+BM482>$AW482,$AW482-SUM($AX482:BM482),BM482))","v":0},{"$f":"IF(SUM($AW482:BN482)<0,0,IF(SUM($AX482:BN482)+BN482>$AW482,$AW482-SUM($AX482:BN482),BN482))","v":0},{"$f":"IF(SUM($AW482:BO482)<0,0,IF(SUM($AX482:BO482)+BO482>$AW482,$AW482-SUM($AX482:BO482),BO482))","v":0},{"$f":"IF(SUM($AW482:BP482)<0,0,IF(SUM($AX482:BP482)+BP482>$AW482,$AW482-SUM($AX482:BP482),BP482))","v":0},{"$f":"IF(SUM($AW482:BQ482)<0,0,IF(SUM($AX482:BQ482)+BQ482>$AW482,$AW482-SUM($AX482:BQ482),BQ482))","v":0},{"$f":"IF(SUM($AW482:BR482)<0,0,IF(SUM($AX482:BR482)+BR482>$AW482,$AW482-SUM($AX482:BR482),BR482))","v":0},{"$f":"IF(SUM($AW482:BS482)<0,0,IF(SUM($AX482:BS482)+BS482>$AW482,$AW482-SUM($AX482:BS482),BS482))","v":0},{"$f":"IF(SUM($AW482:BT482)<0,0,IF(SUM($AX482:BT482)+BT482>$AW482,$AW482-SUM($AX482:BT482),BT482))","v":0},{"$f":"IF(SUM($AW482:BU482)<0,0,IF(SUM($AX482:BU482)+BU482>$AW482,$AW482-SUM($AX482:BU482),BU482))","v":0},{"$f":"IF(SUM($AW482:BV482)<0,0,IF(SUM($AX482:BV482)+BV482>$AW482,$AW482-SUM($AX482:BV482),BV482))","v":0},{"$f":"IF(SUM($AW482:BW482)<0,0,IF(SUM($AX482:BW482)+BW482>$AW482,$AW482-SUM($AX482:BW482),BW482))","v":0},{"$f":"IF(SUM($AW482:BX482)<0,0,IF(SUM($AX482:BX482)+BX482>$AW482,$AW482-SUM($AX482:BX482),BX482))","v":0},{"$f":"IF(SUM($AW482:BY482)<0,0,IF(SUM($AX482:BY482)+BY482>$AW482,$AW482-SUM($AX482:BY482),BY482))","v":0},{"$f":"IF(SUM($AW482:BZ482)<0,0,IF(SUM($AX482:BZ482)+BZ482>$AW482,$AW482-SUM($AX482:BZ482),BZ482))","v":0},{"$f":"IF(SUM($AW482:CA482)<0,0,IF(SUM($AX482:CA482)+CA482>$AW482,$AW482-SUM($AX482:CA482),CA482))","v":0},{"$f":"IF(SUM($AW482:CB482)<0,0,IF(SUM($AX482:CB482)+CB482>$AW482,$AW482-SUM($AX482:CB482),CB482))","v":0},{"$f":"IF(SUM($AW482:CC482)<0,0,IF(SUM($AX482:CC482)+CC482>$AW482,$AW482-SUM($AX482:CC482),CC482))","v":0},{"$f":"IF(SUM($AW482:CD482)<0,0,IF(SUM($AX482:CD482)+CD482>$AW482,$AW482-SUM($AX482:CD482),CD482))","v":0},{"$f":"IF(SUM($AW482:CE482)<0,0,IF(SUM($AX482:CE482)+CE482>$AW482,$AW482-SUM($AX482:CE482),CE482))","v":0},{"$f":"IF(SUM($AW482:CF482)<0,0,IF(SUM($AX482:CF482)+CF482>$AW482,$AW482-SUM($AX482:CF482),CF482))","v":0},{"$f":"IF(SUM($AW482:CG482)<0,0,IF(SUM($AX482:CG482)+CG482>$AW482,$AW482-SUM($AX482:CG482),CG482))","v":0},{"$f":"IF(SUM($AW482:CH482)<0,0,IF(SUM($AX482:CH482)+CH482>$AW482,$AW482-SUM($AX482:CH482),CH482))","v":0},{"$f":"IF(SUM($AW482:CI482)<0,0,IF(SUM($AX482:CI482)+CI482>$AW482,$AW482-SUM($AX482:CI482),CI482))","v":0},{"$f":"IF(SUM($AW482:CJ482)<0,0,IF(SUM($AX482:CJ482)+CJ482>$AW482,$AW482-SUM($AX482:CJ482),CJ482))","v":0},{"$f":"IF(SUM($AW482:CK482)<0,0,IF(SUM($AX482:CK482)+CK482>$AW482,$AW482-SUM($AX482:CK482),CK482))","v":0},{"$f":"IF(SUM($AW482:CL482)<0,0,IF(SUM($AX482:CL482)+CL482>$AW482,$AW482-SUM($AX482:CL482),CL482))","v":0},{"$f":"IF(SUM($AW482:CM482)<0,0,IF(SUM($AX482:CM482)+CM482>$AW482,$AW482-SUM($AX482:CM482),CM482))","v":0},{"$f":"IF(SUM($AW482:CN482)<0,0,IF(SUM($AX482:CN482)+CN482>$AW482,$AW482-SUM($AX482:CN482),CN482))","v":0},{"$f":"IF(SUM($AW482:CO482)<0,0,IF(SUM($AX482:CO482)+CO482>$AW482,$AW482-SUM($AX482:CO482),CO482))","v":0},{"$f":"IF(SUM($AW482:CP482)<0,0,IF(SUM($AX482:CP482)+CP482>$AW482,$AW482-SUM($AX482:CP482),CP482))","v":0},{"$f":"IF(SUM($AW482:CQ482)<0,0,IF(SUM($AX482:CQ482)+CQ482>$AW482,$AW482-SUM($AX482:CQ482),CQ482))","v":0},{"$f":"IF(SUM($AW482:CR482)<0,0,IF(SUM($AX482:CR482)+CR482>$AW482,$AW482-SUM($AX482:CR482),CR482))","v":0},{"$f":"IF(SUM($AW482:CS482)<0,0,IF(SUM($AX482:CS482)+CS482>$AW482,$AW482-SUM($AX482:CS482),CS482))","v":0},{"$f":"IF(SUM($AW482:CT482)<0,0,IF(SUM($AX482:CT482)+CT482>$AW482,$AW482-SUM($AX482:CT482),CT482))","v":0},{"$f":"IF(SUM($AW482:CU482)<0,0,IF(SUM($AX482:CU482)+CU482>$AW482,$AW482-SUM($AX482:CU482),CU482))","v":0},{"$f":"IF(SUM($AW482:CV482)<0,0,IF(SUM($AX482:CV482)+CV482>$AW482,$AW482-SUM($AX482:CV482),CV482))","v":0},{"$f":"IF(SUM($AW482:CW482)<0,0,IF(SUM($AX482:CW482)+CW482>$AW482,$AW482-SUM($AX482:CW482),CW482))","v":0},{"$f":"IF(SUM($AW482:CX482)<0,0,IF(SUM($AX482:CX482)+CX482>$AW482,$AW482-SUM($AX482:CX482),CX482))","v":0},{"$f":"IF(SUM($AW482:CY482)<0,0,IF(SUM($AX482:CY482)+CY482>$AW482,$AW482-SUM($AX482:CY482),CY482))","v":0},{"$f":"IF(SUM($AW482:CZ482)<0,0,IF(SUM($AX482:CZ482)+CZ482>$AW482,$AW482-SUM($AX482:CZ482),CZ482))","v":0},{"$f":"IF(SUM($AW482:DA482)<0,0,IF(SUM($AX482:DA482)+DA482>$AW482,$AW482-SUM($AX482:DA482),DA482))","v":0},{"$f":"IF(SUM($AW482:DB482)<0,0,IF(SUM($AX482:DB482)+DB482>$AW482,$AW482-SUM($AX482:DB482),DB482))","v":0},{"$f":"IF(SUM($AW482:DC482)<0,0,IF(SUM($AX482:DC482)+DC482>$AW482,$AW482-SUM($AX482:DC482),DC482))","v":0},{"$f":"IF(SUM($AW482:DD482)<0,0,IF(SUM($AX482:DD482)+DD482>$AW482,$AW482-SUM($AX482:DD482),DD482))","v":0},{"$f":"IF(SUM($AW482:DE482)<0,0,IF(SUM($AX482:DE482)+DE482>$AW482,$AW482-SUM($AX482:DE482),DE482))","v":0},{"$f":"IF(SUM($AW482:DF482)<0,0,IF(SUM($AX482:DF482)+DF482>$AW482,$AW482-SUM($AX482:DF482),DF482))","v":0},{"$f":"IF(SUM($AW482:DG482)<0,0,IF(SUM($AX482:DG482)+DG482>$AW482,$AW482-SUM($AX482:DG482),DG482))","v":0},{"$f":"IF(SUM($AW482:DH482)<0,0,IF(SUM($AX482:DH482)+DH482>$AW482,$AW482-SUM($AX482:DH482),DH482))","v":0},{"$f":"IF(SUM($AW482:DI482)<0,0,IF(SUM($AX482:DI482)+DI482>$AW482,$AW482-SUM($AX482:DI482),DI482))","v":0},{"$f":"IF(SUM($AW482:DJ482)<0,0,IF(SUM($AX482:DJ482)+DJ482>$AW482,$AW482-SUM($AX482:DJ482),DJ482))","v":0},{"$f":"IF(SUM($AW482:DK482)<0,0,IF(SUM($AX482:DK482)+DK482>$AW482,$AW482-SUM($AX482:DK482),DK482))","v":0},{"$f":"IF(SUM($AW482:DL482)<0,0,IF(SUM($AX482:DL482)+DL482>$AW482,$AW482-SUM($AX482:DL482),DL482))","v":0},{"$f":"IF(SUM($AW482:DM482)<0,0,IF(SUM($AX482:DM482)+DM482>$AW482,$AW482-SUM($AX482:DM482),DM482))","v":0},{"$f":"IF(SUM($AW482:DN482)<0,0,IF(SUM($AX482:DN482)+DN482>$AW482,$AW482-SUM($AX482:DN482),DN482))","v":0},{"$f":"IF(SUM($AW482:DO482)<0,0,IF(SUM($AX482:DO482)+DO482>$AW482,$AW482-SUM($AX482:DO482),DO482))","v":0},{"$f":"IF(SUM($AW482:DP482)<0,0,IF(SUM($AX482:DP482)+DP482>$AW482,$AW482-SUM($AX482:DP482),DP482))","v":0},{"$f":"IF(SUM($AW482:DQ482)<0,0,IF(SUM($AX482:DQ482)+DQ482>$AW482,$AW482-SUM($AX482:DQ482),DQ482))","v":0},{"$f":"IF(SUM($AW482:DR482)<0,0,IF(SUM($AX482:DR482)+DR482>$AW482,$AW482-SUM($AX482:DR482),DR482))","v":0},{"$f":"IF(SUM($AW482:DS482)<0,0,IF(SUM($AX482:DS482)+DS482>$AW482,$AW482-SUM($AX482:DS482),DS482))","v":0},{"$f":"IF(SUM($AW482:DT482)<0,0,IF(SUM($AX482:DT482)+DT482>$AW482,$AW482-SUM($AX482:DT482),DT482))","v":0},{"$f":"IF(SUM($AW482:DU482)<0,0,IF(SUM($AX482:DU482)+DU482>$AW482,$AW482-SUM($AX482:DU482),DU482))","v":0},{"$f":"IF(SUM($AW482:DV482)<0,0,IF(SUM($AX482:DV482)+DV482>$AW482,$AW482-SUM($AX482:DV482),DV482))","v":0},{"$f":"IF(SUM($AW482:DW482)<0,0,IF(SUM($AX482:DW482)+DW482>$AW482,$AW482-SUM($AX482:DW482),DW482))","v":0},{"$f":"IF(SUM($AW482:DX482)<0,0,IF(SUM($AX482:DX482)+DX482>$AW482,$AW482-SUM($AX482:DX482),DX482))","v":0},{"$f":"IF(SUM($AW482:DY482)<0,0,IF(SUM($AX482:DY482)+DY482>$AW482,$AW482-SUM($AX482:DY482),DY482))","v":0},{"$f":"IF(SUM($AW482:DZ482)<0,0,IF(SUM($AX482:DZ482)+DZ482>$AW482,$AW482-SUM($AX482:DZ482),DZ482))","v":0},{"$f":"IF(SUM($AW482:EA482)<0,0,IF(SUM($AX482:EA482)+EA482>$AW482,$AW482-SUM($AX482:EA482),EA482))","v":0},{"$f":"IF(SUM($AW482:EB482)<0,0,IF(SUM($AX482:EB482)+EB482>$AW482,$AW482-SUM($AX482:EB482),EB482))","v":0},{"$f":"IF(SUM($AW482:EC482)<0,0,IF(SUM($AX482:EC482)+EC482>$AW482,$AW482-SUM($AX482:EC482),EC482))","v":0},{"$f":"IF(SUM($AW482:ED482)<0,0,IF(SUM($AX482:ED482)+ED482>$AW482,$AW482-SUM($AX482:ED482),ED482))","v":0},{"$f":"IF(SUM($AW482:EE482)<0,0,IF(SUM($AX482:EE482)+EE482>$AW482,$AW482-SUM($AX482:EE482),EE482))","v":0},{"$f":"IF(SUM($AW482:EF482)<0,0,IF(SUM($AX482:EF482)+EF482>$AW482,$AW482-SUM($AX482:EF482),EF482))","v":0},{"$f":"IF(SUM($AW482:EG482)<0,0,IF(SUM($AX482:EG482)+EG482>$AW482,$AW482-SUM($AX482:EG482),EG482))","v":0},{"$f":"IF(SUM($AW482:EH482)<0,0,IF(SUM($AX482:EH482)+EH482>$AW482,$AW482-SUM($AX482:EH482),EH482))","v":0},{"$f":"IF(SUM($AW482:EI482)<0,0,IF(SUM($AX482:EI482)+EI482>$AW482,$AW482-SUM($AX482:EI482),EI482))","v":0},{"$f":"IF(SUM($AW482:EJ482)<0,0,IF(SUM($AX482:EJ482)+EJ482>$AW482,$AW482-SUM($AX482:EJ482),EJ482))","v":0},{"$f":"IF(SUM($AW482:EK482)<0,0,IF(SUM($AX482:EK482)+EK482>$AW482,$AW482-SUM($AX482:EK482),EK482))","v":0},{"$f":"IF(SUM($AW482:EL482)<0,0,IF(SUM($AX482:EL482)+EL482>$AW482,$AW482-SUM($AX482:EL482),EL482))","v":0},{"$f":"IF(SUM($AW482:EM482)<0,0,IF(SUM($AX482:EM482)+EM482>$AW482,$AW482-SUM($AX482:EM482),EM482))","v":0},{"$f":"IF(SUM($AW482:EN482)<0,0,IF(SUM($AX482:EN482)+EN482>$AW482,$AW482-SUM($AX482:EN482),EN482))","v":0},{"$f":"IF(SUM($AW482:EO482)<0,0,IF(SUM($AX482:EO482)+EO482>$AW482,$AW482-SUM($AX482:EO482),EO482))","v":0},{"$f":"IF(SUM($AW482:EP482)<0,0,IF(SUM($AX482:EP482)+EP482>$AW482,$AW482-SUM($AX482:EP482),EP482))","v":0},{"$f":"IF(SUM($AW482:EQ482)<0,0,IF(SUM($AX482:EQ482)+EQ482>$AW482,$AW482-SUM($AX482:EQ482),EQ482))","v":0},{"$f":"IF(SUM($AW482:ER482)<0,0,IF(SUM($AX482:ER482)+ER482>$AW482,$AW482-SUM($AX482:ER482),ER482))","v":0},{"$f":"IF(SUM($AW482:ES482)<0,0,IF(SUM($AX482:ES482)+ES482>$AW482,$AW482-SUM($AX482:ES482),ES482))","v":0}]
[]
[null,"Depreciation:  2008 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR23/$F486","v":0},{"$f":"IF(SUM($AS486:AS486)+AS486>$AR23,$AR23-SUM($AS486:AS486),AS486)","v":0},{"$f":"IF(SUM($AS486:AT486)+AT486>$AR23,$AR23-SUM($AS486:AT486),AT486)","v":0},{"$f":"IF(SUM($AS486:AU486)+AU486>$AR23,$AR23-SUM($AS486:AU486),AU486)","v":0},{"$f":"$AR36-SUM($I486:$AV486)","v":6.076866999999999E-2},{"$f":"IF(AW486>0,AW486/(MAX(($F486-COUNT($I486:$AV486))/4,1)),0)","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:AX486)<0,0,IF(SUM($AX486:AX486)+AX486>$AW486,$AW486-SUM($AX486:AX486),AX486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:AY486)<0,0,IF(SUM($AX486:AY486)+AY486>$AW486,$AW486-SUM($AX486:AY486),AY486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:AZ486)<0,0,IF(SUM($AX486:AZ486)+AZ486>$AW486,$AW486-SUM($AX486:AZ486),AZ486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BA486)<0,0,IF(SUM($AX486:BA486)+BA486>$AW486,$AW486-SUM($AX486:BA486),BA486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BB486)<0,0,IF(SUM($AX486:BB486)+BB486>$AW486,$AW486-SUM($AX486:BB486),BB486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BC486)<0,0,IF(SUM($AX486:BC486)+BC486>$AW486,$AW486-SUM($AX486:BC486),BC486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BD486)<0,0,IF(SUM($AX486:BD486)+BD486>$AW486,$AW486-SUM($AX486:BD486),BD486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BE486)<0,0,IF(SUM($AX486:BE486)+BE486>$AW486,$AW486-SUM($AX486:BE486),BE486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BF486)<0,0,IF(SUM($AX486:BF486)+BF486>$AW486,$AW486-SUM($AX486:BF486),BF486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BG486)<0,0,IF(SUM($AX486:BG486)+BG486>$AW486,$AW486-SUM($AX486:BG486),BG486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BH486)<0,0,IF(SUM($AX486:BH486)+BH486>$AW486,$AW486-SUM($AX486:BH486),BH486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BI486)<0,0,IF(SUM($AX486:BI486)+BI486>$AW486,$AW486-SUM($AX486:BI486),BI486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BJ486)<0,0,IF(SUM($AX486:BJ486)+BJ486>$AW486,$AW486-SUM($AX486:BJ486),BJ486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BK486)<0,0,IF(SUM($AX486:BK486)+BK486>$AW486,$AW486-SUM($AX486:BK486),BK486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BL486)<0,0,IF(SUM($AX486:BL486)+BL486>$AW486,$AW486-SUM($AX486:BL486),BL486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BM486)<0,0,IF(SUM($AX486:BM486)+BM486>$AW486,$AW486-SUM($AX486:BM486),BM486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BN486)<0,0,IF(SUM($AX486:BN486)+BN486>$AW486,$AW486-SUM($AX486:BN486),BN486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BO486)<0,0,IF(SUM($AX486:BO486)+BO486>$AW486,$AW486-SUM($AX486:BO486),BO486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BP486)<0,0,IF(SUM($AX486:BP486)+BP486>$AW486,$AW486-SUM($AX486:BP486),BP486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BQ486)<0,0,IF(SUM($AX486:BQ486)+BQ486>$AW486,$AW486-SUM($AX486:BQ486),BQ486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BR486)<0,0,IF(SUM($AX486:BR486)+BR486>$AW486,$AW486-SUM($AX486:BR486),BR486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BS486)<0,0,IF(SUM($AX486:BS486)+BS486>$AW486,$AW486-SUM($AX486:BS486),BS486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BT486)<0,0,IF(SUM($AX486:BT486)+BT486>$AW486,$AW486-SUM($AX486:BT486),BT486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BU486)<0,0,IF(SUM($AX486:BU486)+BU486>$AW486,$AW486-SUM($AX486:BU486),BU486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BV486)<0,0,IF(SUM($AX486:BV486)+BV486>$AW486,$AW486-SUM($AX486:BV486),BV486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BW486)<0,0,IF(SUM($AX486:BW486)+BW486>$AW486,$AW486-SUM($AX486:BW486),BW486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BX486)<0,0,IF(SUM($AX486:BX486)+BX486>$AW486,$AW486-SUM($AX486:BX486),BX486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BY486)<0,0,IF(SUM($AX486:BY486)+BY486>$AW486,$AW486-SUM($AX486:BY486),BY486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:BZ486)<0,0,IF(SUM($AX486:BZ486)+BZ486>$AW486,$AW486-SUM($AX486:BZ486),BZ486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CA486)<0,0,IF(SUM($AX486:CA486)+CA486>$AW486,$AW486-SUM($AX486:CA486),CA486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CB486)<0,0,IF(SUM($AX486:CB486)+CB486>$AW486,$AW486-SUM($AX486:CB486),CB486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CC486)<0,0,IF(SUM($AX486:CC486)+CC486>$AW486,$AW486-SUM($AX486:CC486),CC486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CD486)<0,0,IF(SUM($AX486:CD486)+CD486>$AW486,$AW486-SUM($AX486:CD486),CD486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CE486)<0,0,IF(SUM($AX486:CE486)+CE486>$AW486,$AW486-SUM($AX486:CE486),CE486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CF486)<0,0,IF(SUM($AX486:CF486)+CF486>$AW486,$AW486-SUM($AX486:CF486),CF486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CG486)<0,0,IF(SUM($AX486:CG486)+CG486>$AW486,$AW486-SUM($AX486:CG486),CG486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CH486)<0,0,IF(SUM($AX486:CH486)+CH486>$AW486,$AW486-SUM($AX486:CH486),CH486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CI486)<0,0,IF(SUM($AX486:CI486)+CI486>$AW486,$AW486-SUM($AX486:CI486),CI486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CJ486)<0,0,IF(SUM($AX486:CJ486)+CJ486>$AW486,$AW486-SUM($AX486:CJ486),CJ486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CK486)<0,0,IF(SUM($AX486:CK486)+CK486>$AW486,$AW486-SUM($AX486:CK486),CK486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CL486)<0,0,IF(SUM($AX486:CL486)+CL486>$AW486,$AW486-SUM($AX486:CL486),CL486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CM486)<0,0,IF(SUM($AX486:CM486)+CM486>$AW486,$AW486-SUM($AX486:CM486),CM486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CN486)<0,0,IF(SUM($AX486:CN486)+CN486>$AW486,$AW486-SUM($AX486:CN486),CN486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CO486)<0,0,IF(SUM($AX486:CO486)+CO486>$AW486,$AW486-SUM($AX486:CO486),CO486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CP486)<0,0,IF(SUM($AX486:CP486)+CP486>$AW486,$AW486-SUM($AX486:CP486),CP486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CQ486)<0,0,IF(SUM($AX486:CQ486)+CQ486>$AW486,$AW486-SUM($AX486:CQ486),CQ486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CR486)<0,0,IF(SUM($AX486:CR486)+CR486>$AW486,$AW486-SUM($AX486:CR486),CR486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CS486)<0,0,IF(SUM($AX486:CS486)+CS486>$AW486,$AW486-SUM($AX486:CS486),CS486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CT486)<0,0,IF(SUM($AX486:CT486)+CT486>$AW486,$AW486-SUM($AX486:CT486),CT486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CU486)<0,0,IF(SUM($AX486:CU486)+CU486>$AW486,$AW486-SUM($AX486:CU486),CU486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CV486)<0,0,IF(SUM($AX486:CV486)+CV486>$AW486,$AW486-SUM($AX486:CV486),CV486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CW486)<0,0,IF(SUM($AX486:CW486)+CW486>$AW486,$AW486-SUM($AX486:CW486),CW486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CX486)<0,0,IF(SUM($AX486:CX486)+CX486>$AW486,$AW486-SUM($AX486:CX486),CX486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CY486)<0,0,IF(SUM($AX486:CY486)+CY486>$AW486,$AW486-SUM($AX486:CY486),CY486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:CZ486)<0,0,IF(SUM($AX486:CZ486)+CZ486>$AW486,$AW486-SUM($AX486:CZ486),CZ486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DA486)<0,0,IF(SUM($AX486:DA486)+DA486>$AW486,$AW486-SUM($AX486:DA486),DA486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DB486)<0,0,IF(SUM($AX486:DB486)+DB486>$AW486,$AW486-SUM($AX486:DB486),DB486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DC486)<0,0,IF(SUM($AX486:DC486)+DC486>$AW486,$AW486-SUM($AX486:DC486),DC486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DD486)<0,0,IF(SUM($AX486:DD486)+DD486>$AW486,$AW486-SUM($AX486:DD486),DD486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DE486)<0,0,IF(SUM($AX486:DE486)+DE486>$AW486,$AW486-SUM($AX486:DE486),DE486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DF486)<0,0,IF(SUM($AX486:DF486)+DF486>$AW486,$AW486-SUM($AX486:DF486),DF486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DG486)<0,0,IF(SUM($AX486:DG486)+DG486>$AW486,$AW486-SUM($AX486:DG486),DG486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DH486)<0,0,IF(SUM($AX486:DH486)+DH486>$AW486,$AW486-SUM($AX486:DH486),DH486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DI486)<0,0,IF(SUM($AX486:DI486)+DI486>$AW486,$AW486-SUM($AX486:DI486),DI486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DJ486)<0,0,IF(SUM($AX486:DJ486)+DJ486>$AW486,$AW486-SUM($AX486:DJ486),DJ486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DK486)<0,0,IF(SUM($AX486:DK486)+DK486>$AW486,$AW486-SUM($AX486:DK486),DK486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DL486)<0,0,IF(SUM($AX486:DL486)+DL486>$AW486,$AW486-SUM($AX486:DL486),DL486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DM486)<0,0,IF(SUM($AX486:DM486)+DM486>$AW486,$AW486-SUM($AX486:DM486),DM486))","v":8.8070536231884048E-4},{"$f":"IF(SUM($AW486:DN486)<0,0,IF(SUM($AX486:DN486)+DN486>$AW486,$AW486-SUM($AX486:DN486),DN486))","v":1.1102230246251565E-16},{"$f":"IF(SUM($AW486:DO486)<0,0,IF(SUM($AX486:DO486)+DO486>$AW486,$AW486-SUM($AX486:DO486),DO486))","v":0},{"$f":"IF(SUM($AW486:DP486)<0,0,IF(SUM($AX486:DP486)+DP486>$AW486,$AW486-SUM($AX486:DP486),DP486))","v":0},{"$f":"IF(SUM($AW486:DQ486)<0,0,IF(SUM($AX486:DQ486)+DQ486>$AW486,$AW486-SUM($AX486:DQ486),DQ486))","v":0},{"$f":"IF(SUM($AW486:DR486)<0,0,IF(SUM($AX486:DR486)+DR486>$AW486,$AW486-SUM($AX486:DR486),DR486))","v":0},{"$f":"IF(SUM($AW486:DS486)<0,0,IF(SUM($AX486:DS486)+DS486>$AW486,$AW486-SUM($AX486:DS486),DS486))","v":0},{"$f":"IF(SUM($AW486:DT486)<0,0,IF(SUM($AX486:DT486)+DT486>$AW486,$AW486-SUM($AX486:DT486),DT486))","v":0},{"$f":"IF(SUM($AW486:DU486)<0,0,IF(SUM($AX486:DU486)+DU486>$AW486,$AW486-SUM($AX486:DU486),DU486))","v":0},{"$f":"IF(SUM($AW486:DV486)<0,0,IF(SUM($AX486:DV486)+DV486>$AW486,$AW486-SUM($AX486:DV486),DV486))","v":0},{"$f":"IF(SUM($AW486:DW486)<0,0,IF(SUM($AX486:DW486)+DW486>$AW486,$AW486-SUM($AX486:DW486),DW486))","v":0},{"$f":"IF(SUM($AW486:DX486)<0,0,IF(SUM($AX486:DX486)+DX486>$AW486,$AW486-SUM($AX486:DX486),DX486))","v":0},{"$f":"IF(SUM($AW486:DY486)<0,0,IF(SUM($AX486:DY486)+DY486>$AW486,$AW486-SUM($AX486:DY486),DY486))","v":0},{"$f":"IF(SUM($AW486:DZ486)<0,0,IF(SUM($AX486:DZ486)+DZ486>$AW486,$AW486-SUM($AX486:DZ486),DZ486))","v":0},{"$f":"IF(SUM($AW486:EA486)<0,0,IF(SUM($AX486:EA486)+EA486>$AW486,$AW486-SUM($AX486:EA486),EA486))","v":0},{"$f":"IF(SUM($AW486:EB486)<0,0,IF(SUM($AX486:EB486)+EB486>$AW486,$AW486-SUM($AX486:EB486),EB486))","v":0},{"$f":"IF(SUM($AW486:EC486)<0,0,IF(SUM($AX486:EC486)+EC486>$AW486,$AW486-SUM($AX486:EC486),EC486))","v":0},{"$f":"IF(SUM($AW486:ED486)<0,0,IF(SUM($AX486:ED486)+ED486>$AW486,$AW486-SUM($AX486:ED486),ED486))","v":0},{"$f":"IF(SUM($AW486:EE486)<0,0,IF(SUM($AX486:EE486)+EE486>$AW486,$AW486-SUM($AX486:EE486),EE486))","v":0},{"$f":"IF(SUM($AW486:EF486)<0,0,IF(SUM($AX486:EF486)+EF486>$AW486,$AW486-SUM($AX486:EF486),EF486))","v":0},{"$f":"IF(SUM($AW486:EG486)<0,0,IF(SUM($AX486:EG486)+EG486>$AW486,$AW486-SUM($AX486:EG486),EG486))","v":0},{"$f":"IF(SUM($AW486:EH486)<0,0,IF(SUM($AX486:EH486)+EH486>$AW486,$AW486-SUM($AX486:EH486),EH486))","v":0},{"$f":"IF(SUM($AW486:EI486)<0,0,IF(SUM($AX486:EI486)+EI486>$AW486,$AW486-SUM($AX486:EI486),EI486))","v":0},{"$f":"IF(SUM($AW486:EJ486)<0,0,IF(SUM($AX486:EJ486)+EJ486>$AW486,$AW486-SUM($AX486:EJ486),EJ486))","v":0},{"$f":"IF(SUM($AW486:EK486)<0,0,IF(SUM($AX486:EK486)+EK486>$AW486,$AW486-SUM($AX486:EK486),EK486))","v":0},{"$f":"IF(SUM($AW486:EL486)<0,0,IF(SUM($AX486:EL486)+EL486>$AW486,$AW486-SUM($AX486:EL486),EL486))","v":0},{"$f":"IF(SUM($AW486:EM486)<0,0,IF(SUM($AX486:EM486)+EM486>$AW486,$AW486-SUM($AX486:EM486),EM486))","v":0},{"$f":"IF(SUM($AW486:EN486)<0,0,IF(SUM($AX486:EN486)+EN486>$AW486,$AW486-SUM($AX486:EN486),EN486))","v":0},{"$f":"IF(SUM($AW486:EO486)<0,0,IF(SUM($AX486:EO486)+EO486>$AW486,$AW486-SUM($AX486:EO486),EO486))","v":0},{"$f":"IF(SUM($AW486:EP486)<0,0,IF(SUM($AX486:EP486)+EP486>$AW486,$AW486-SUM($AX486:EP486),EP486))","v":0},{"$f":"IF(SUM($AW486:EQ486)<0,0,IF(SUM($AX486:EQ486)+EQ486>$AW486,$AW486-SUM($AX486:EQ486),EQ486))","v":0},{"$f":"IF(SUM($AW486:ER486)<0,0,IF(SUM($AX486:ER486)+ER486>$AW486,$AW486-SUM($AX486:ER486),ER486))","v":0},{"$f":"IF(SUM($AW486:ES486)<0,0,IF(SUM($AX486:ES486)+ES486>$AW486,$AW486-SUM($AX486:ES486),ES486))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AS487:AS487)+AS487>$AR24,$AR24-SUM($AS487:AS487),AS487)","v":0},{"$f":"IF(SUM($AS487:AT487)+AT487>$AR24,$AR24-SUM($AS487:AT487),AT487)","v":0},{"$f":"IF(SUM($AS487:AU487)+AU487>$AR24,$AR24-SUM($AS487:AU487),AU487)","v":0},0,0,{"$f":"IF(SUM($AW487:AX487)<0,0,IF(SUM($AX487:AX487)+AX487>$AW487,$AW487-SUM($AX487:AX487),AX487))","v":0},{"$f":"IF(SUM($AW487:AY487)<0,0,IF(SUM($AX487:AY487)+AY487>$AW487,$AW487-SUM($AX487:AY487),AY487))","v":0},{"$f":"IF(SUM($AW487:AZ487)<0,0,IF(SUM($AX487:AZ487)+AZ487>$AW487,$AW487-SUM($AX487:AZ487),AZ487))","v":0},{"$f":"IF(SUM($AW487:BA487)<0,0,IF(SUM($AX487:BA487)+BA487>$AW487,$AW487-SUM($AX487:BA487),BA487))","v":0},{"$f":"IF(SUM($AW487:BB487)<0,0,IF(SUM($AX487:BB487)+BB487>$AW487,$AW487-SUM($AX487:BB487),BB487))","v":0},{"$f":"IF(SUM($AW487:BC487)<0,0,IF(SUM($AX487:BC487)+BC487>$AW487,$AW487-SUM($AX487:BC487),BC487))","v":0},{"$f":"IF(SUM($AW487:BD487)<0,0,IF(SUM($AX487:BD487)+BD487>$AW487,$AW487-SUM($AX487:BD487),BD487))","v":0},{"$f":"IF(SUM($AW487:BE487)<0,0,IF(SUM($AX487:BE487)+BE487>$AW487,$AW487-SUM($AX487:BE487),BE487))","v":0},{"$f":"IF(SUM($AW487:BF487)<0,0,IF(SUM($AX487:BF487)+BF487>$AW487,$AW487-SUM($AX487:BF487),BF487))","v":0},{"$f":"IF(SUM($AW487:BG487)<0,0,IF(SUM($AX487:BG487)+BG487>$AW487,$AW487-SUM($AX487:BG487),BG487))","v":0},{"$f":"IF(SUM($AW487:BH487)<0,0,IF(SUM($AX487:BH487)+BH487>$AW487,$AW487-SUM($AX487:BH487),BH487))","v":0},{"$f":"IF(SUM($AW487:BI487)<0,0,IF(SUM($AX487:BI487)+BI487>$AW487,$AW487-SUM($AX487:BI487),BI487))","v":0},{"$f":"IF(SUM($AW487:BJ487)<0,0,IF(SUM($AX487:BJ487)+BJ487>$AW487,$AW487-SUM($AX487:BJ487),BJ487))","v":0},{"$f":"IF(SUM($AW487:BK487)<0,0,IF(SUM($AX487:BK487)+BK487>$AW487,$AW487-SUM($AX487:BK487),BK487))","v":0},{"$f":"IF(SUM($AW487:BL487)<0,0,IF(SUM($AX487:BL487)+BL487>$AW487,$AW487-SUM($AX487:BL487),BL487))","v":0},{"$f":"IF(SUM($AW487:BM487)<0,0,IF(SUM($AX487:BM487)+BM487>$AW487,$AW487-SUM($AX487:BM487),BM487))","v":0},{"$f":"IF(SUM($AW487:BN487)<0,0,IF(SUM($AX487:BN487)+BN487>$AW487,$AW487-SUM($AX487:BN487),BN487))","v":0},{"$f":"IF(SUM($AW487:BO487)<0,0,IF(SUM($AX487:BO487)+BO487>$AW487,$AW487-SUM($AX487:BO487),BO487))","v":0},{"$f":"IF(SUM($AW487:BP487)<0,0,IF(SUM($AX487:BP487)+BP487>$AW487,$AW487-SUM($AX487:BP487),BP487))","v":0},{"$f":"IF(SUM($AW487:BQ487)<0,0,IF(SUM($AX487:BQ487)+BQ487>$AW487,$AW487-SUM($AX487:BQ487),BQ487))","v":0},{"$f":"IF(SUM($AW487:BR487)<0,0,IF(SUM($AX487:BR487)+BR487>$AW487,$AW487-SUM($AX487:BR487),BR487))","v":0},{"$f":"IF(SUM($AW487:BS487)<0,0,IF(SUM($AX487:BS487)+BS487>$AW487,$AW487-SUM($AX487:BS487),BS487))","v":0},{"$f":"IF(SUM($AW487:BT487)<0,0,IF(SUM($AX487:BT487)+BT487>$AW487,$AW487-SUM($AX487:BT487),BT487))","v":0},{"$f":"IF(SUM($AW487:BU487)<0,0,IF(SUM($AX487:BU487)+BU487>$AW487,$AW487-SUM($AX487:BU487),BU487))","v":0},{"$f":"IF(SUM($AW487:BV487)<0,0,IF(SUM($AX487:BV487)+BV487>$AW487,$AW487-SUM($AX487:BV487),BV487))","v":0},{"$f":"IF(SUM($AW487:BW487)<0,0,IF(SUM($AX487:BW487)+BW487>$AW487,$AW487-SUM($AX487:BW487),BW487))","v":0},{"$f":"IF(SUM($AW487:BX487)<0,0,IF(SUM($AX487:BX487)+BX487>$AW487,$AW487-SUM($AX487:BX487),BX487))","v":0},{"$f":"IF(SUM($AW487:BY487)<0,0,IF(SUM($AX487:BY487)+BY487>$AW487,$AW487-SUM($AX487:BY487),BY487))","v":0},{"$f":"IF(SUM($AW487:BZ487)<0,0,IF(SUM($AX487:BZ487)+BZ487>$AW487,$AW487-SUM($AX487:BZ487),BZ487))","v":0},{"$f":"IF(SUM($AW487:CA487)<0,0,IF(SUM($AX487:CA487)+CA487>$AW487,$AW487-SUM($AX487:CA487),CA487))","v":0},{"$f":"IF(SUM($AW487:CB487)<0,0,IF(SUM($AX487:CB487)+CB487>$AW487,$AW487-SUM($AX487:CB487),CB487))","v":0},{"$f":"IF(SUM($AW487:CC487)<0,0,IF(SUM($AX487:CC487)+CC487>$AW487,$AW487-SUM($AX487:CC487),CC487))","v":0},{"$f":"IF(SUM($AW487:CD487)<0,0,IF(SUM($AX487:CD487)+CD487>$AW487,$AW487-SUM($AX487:CD487),CD487))","v":0},{"$f":"IF(SUM($AW487:CE487)<0,0,IF(SUM($AX487:CE487)+CE487>$AW487,$AW487-SUM($AX487:CE487),CE487))","v":0},{"$f":"IF(SUM($AW487:CF487)<0,0,IF(SUM($AX487:CF487)+CF487>$AW487,$AW487-SUM($AX487:CF487),CF487))","v":0},{"$f":"IF(SUM($AW487:CG487)<0,0,IF(SUM($AX487:CG487)+CG487>$AW487,$AW487-SUM($AX487:CG487),CG487))","v":0},{"$f":"IF(SUM($AW487:CH487)<0,0,IF(SUM($AX487:CH487)+CH487>$AW487,$AW487-SUM($AX487:CH487),CH487))","v":0},{"$f":"IF(SUM($AW487:CI487)<0,0,IF(SUM($AX487:CI487)+CI487>$AW487,$AW487-SUM($AX487:CI487),CI487))","v":0},{"$f":"IF(SUM($AW487:CJ487)<0,0,IF(SUM($AX487:CJ487)+CJ487>$AW487,$AW487-SUM($AX487:CJ487),CJ487))","v":0},{"$f":"IF(SUM($AW487:CK487)<0,0,IF(SUM($AX487:CK487)+CK487>$AW487,$AW487-SUM($AX487:CK487),CK487))","v":0},{"$f":"IF(SUM($AW487:CL487)<0,0,IF(SUM($AX487:CL487)+CL487>$AW487,$AW487-SUM($AX487:CL487),CL487))","v":0},{"$f":"IF(SUM($AW487:CM487)<0,0,IF(SUM($AX487:CM487)+CM487>$AW487,$AW487-SUM($AX487:CM487),CM487))","v":0},{"$f":"IF(SUM($AW487:CN487)<0,0,IF(SUM($AX487:CN487)+CN487>$AW487,$AW487-SUM($AX487:CN487),CN487))","v":0},{"$f":"IF(SUM($AW487:CO487)<0,0,IF(SUM($AX487:CO487)+CO487>$AW487,$AW487-SUM($AX487:CO487),CO487))","v":0},{"$f":"IF(SUM($AW487:CP487)<0,0,IF(SUM($AX487:CP487)+CP487>$AW487,$AW487-SUM($AX487:CP487),CP487))","v":0},{"$f":"IF(SUM($AW487:CQ487)<0,0,IF(SUM($AX487:CQ487)+CQ487>$AW487,$AW487-SUM($AX487:CQ487),CQ487))","v":0},{"$f":"IF(SUM($AW487:CR487)<0,0,IF(SUM($AX487:CR487)+CR487>$AW487,$AW487-SUM($AX487:CR487),CR487))","v":0},{"$f":"IF(SUM($AW487:CS487)<0,0,IF(SUM($AX487:CS487)+CS487>$AW487,$AW487-SUM($AX487:CS487),CS487))","v":0},{"$f":"IF(SUM($AW487:CT487)<0,0,IF(SUM($AX487:CT487)+CT487>$AW487,$AW487-SUM($AX487:CT487),CT487))","v":0},{"$f":"IF(SUM($AW487:CU487)<0,0,IF(SUM($AX487:CU487)+CU487>$AW487,$AW487-SUM($AX487:CU487),CU487))","v":0},{"$f":"IF(SUM($AW487:CV487)<0,0,IF(SUM($AX487:CV487)+CV487>$AW487,$AW487-SUM($AX487:CV487),CV487))","v":0},{"$f":"IF(SUM($AW487:CW487)<0,0,IF(SUM($AX487:CW487)+CW487>$AW487,$AW487-SUM($AX487:CW487),CW487))","v":0},{"$f":"IF(SUM($AW487:CX487)<0,0,IF(SUM($AX487:CX487)+CX487>$AW487,$AW487-SUM($AX487:CX487),CX487))","v":0},{"$f":"IF(SUM($AW487:CY487)<0,0,IF(SUM($AX487:CY487)+CY487>$AW487,$AW487-SUM($AX487:CY487),CY487))","v":0},{"$f":"IF(SUM($AW487:CZ487)<0,0,IF(SUM($AX487:CZ487)+CZ487>$AW487,$AW487-SUM($AX487:CZ487),CZ487))","v":0},{"$f":"IF(SUM($AW487:DA487)<0,0,IF(SUM($AX487:DA487)+DA487>$AW487,$AW487-SUM($AX487:DA487),DA487))","v":0},{"$f":"IF(SUM($AW487:DB487)<0,0,IF(SUM($AX487:DB487)+DB487>$AW487,$AW487-SUM($AX487:DB487),DB487))","v":0},{"$f":"IF(SUM($AW487:DC487)<0,0,IF(SUM($AX487:DC487)+DC487>$AW487,$AW487-SUM($AX487:DC487),DC487))","v":0},{"$f":"IF(SUM($AW487:DD487)<0,0,IF(SUM($AX487:DD487)+DD487>$AW487,$AW487-SUM($AX487:DD487),DD487))","v":0},{"$f":"IF(SUM($AW487:DE487)<0,0,IF(SUM($AX487:DE487)+DE487>$AW487,$AW487-SUM($AX487:DE487),DE487))","v":0},{"$f":"IF(SUM($AW487:DF487)<0,0,IF(SUM($AX487:DF487)+DF487>$AW487,$AW487-SUM($AX487:DF487),DF487))","v":0},{"$f":"IF(SUM($AW487:DG487)<0,0,IF(SUM($AX487:DG487)+DG487>$AW487,$AW487-SUM($AX487:DG487),DG487))","v":0},{"$f":"IF(SUM($AW487:DH487)<0,0,IF(SUM($AX487:DH487)+DH487>$AW487,$AW487-SUM($AX487:DH487),DH487))","v":0},{"$f":"IF(SUM($AW487:DI487)<0,0,IF(SUM($AX487:DI487)+DI487>$AW487,$AW487-SUM($AX487:DI487),DI487))","v":0},{"$f":"IF(SUM($AW487:DJ487)<0,0,IF(SUM($AX487:DJ487)+DJ487>$AW487,$AW487-SUM($AX487:DJ487),DJ487))","v":0},{"$f":"IF(SUM($AW487:DK487)<0,0,IF(SUM($AX487:DK487)+DK487>$AW487,$AW487-SUM($AX487:DK487),DK487))","v":0},{"$f":"IF(SUM($AW487:DL487)<0,0,IF(SUM($AX487:DL487)+DL487>$AW487,$AW487-SUM($AX487:DL487),DL487))","v":0},{"$f":"IF(SUM($AW487:DM487)<0,0,IF(SUM($AX487:DM487)+DM487>$AW487,$AW487-SUM($AX487:DM487),DM487))","v":0},{"$f":"IF(SUM($AW487:DN487)<0,0,IF(SUM($AX487:DN487)+DN487>$AW487,$AW487-SUM($AX487:DN487),DN487))","v":0},{"$f":"IF(SUM($AW487:DO487)<0,0,IF(SUM($AX487:DO487)+DO487>$AW487,$AW487-SUM($AX487:DO487),DO487))","v":0},{"$f":"IF(SUM($AW487:DP487)<0,0,IF(SUM($AX487:DP487)+DP487>$AW487,$AW487-SUM($AX487:DP487),DP487))","v":0},{"$f":"IF(SUM($AW487:DQ487)<0,0,IF(SUM($AX487:DQ487)+DQ487>$AW487,$AW487-SUM($AX487:DQ487),DQ487))","v":0},{"$f":"IF(SUM($AW487:DR487)<0,0,IF(SUM($AX487:DR487)+DR487>$AW487,$AW487-SUM($AX487:DR487),DR487))","v":0},{"$f":"IF(SUM($AW487:DS487)<0,0,IF(SUM($AX487:DS487)+DS487>$AW487,$AW487-SUM($AX487:DS487),DS487))","v":0},{"$f":"IF(SUM($AW487:DT487)<0,0,IF(SUM($AX487:DT487)+DT487>$AW487,$AW487-SUM($AX487:DT487),DT487))","v":0},{"$f":"IF(SUM($AW487:DU487)<0,0,IF(SUM($AX487:DU487)+DU487>$AW487,$AW487-SUM($AX487:DU487),DU487))","v":0},{"$f":"IF(SUM($AW487:DV487)<0,0,IF(SUM($AX487:DV487)+DV487>$AW487,$AW487-SUM($AX487:DV487),DV487))","v":0},{"$f":"IF(SUM($AW487:DW487)<0,0,IF(SUM($AX487:DW487)+DW487>$AW487,$AW487-SUM($AX487:DW487),DW487))","v":0},{"$f":"IF(SUM($AW487:DX487)<0,0,IF(SUM($AX487:DX487)+DX487>$AW487,$AW487-SUM($AX487:DX487),DX487))","v":0},{"$f":"IF(SUM($AW487:DY487)<0,0,IF(SUM($AX487:DY487)+DY487>$AW487,$AW487-SUM($AX487:DY487),DY487))","v":0},{"$f":"IF(SUM($AW487:DZ487)<0,0,IF(SUM($AX487:DZ487)+DZ487>$AW487,$AW487-SUM($AX487:DZ487),DZ487))","v":0},{"$f":"IF(SUM($AW487:EA487)<0,0,IF(SUM($AX487:EA487)+EA487>$AW487,$AW487-SUM($AX487:EA487),EA487))","v":0},{"$f":"IF(SUM($AW487:EB487)<0,0,IF(SUM($AX487:EB487)+EB487>$AW487,$AW487-SUM($AX487:EB487),EB487))","v":0},{"$f":"IF(SUM($AW487:EC487)<0,0,IF(SUM($AX487:EC487)+EC487>$AW487,$AW487-SUM($AX487:EC487),EC487))","v":0},{"$f":"IF(SUM($AW487:ED487)<0,0,IF(SUM($AX487:ED487)+ED487>$AW487,$AW487-SUM($AX487:ED487),ED487))","v":0},{"$f":"IF(SUM($AW487:EE487)<0,0,IF(SUM($AX487:EE487)+EE487>$AW487,$AW487-SUM($AX487:EE487),EE487))","v":0},{"$f":"IF(SUM($AW487:EF487)<0,0,IF(SUM($AX487:EF487)+EF487>$AW487,$AW487-SUM($AX487:EF487),EF487))","v":0},{"$f":"IF(SUM($AW487:EG487)<0,0,IF(SUM($AX487:EG487)+EG487>$AW487,$AW487-SUM($AX487:EG487),EG487))","v":0},{"$f":"IF(SUM($AW487:EH487)<0,0,IF(SUM($AX487:EH487)+EH487>$AW487,$AW487-SUM($AX487:EH487),EH487))","v":0},{"$f":"IF(SUM($AW487:EI487)<0,0,IF(SUM($AX487:EI487)+EI487>$AW487,$AW487-SUM($AX487:EI487),EI487))","v":0},{"$f":"IF(SUM($AW487:EJ487)<0,0,IF(SUM($AX487:EJ487)+EJ487>$AW487,$AW487-SUM($AX487:EJ487),EJ487))","v":0},{"$f":"IF(SUM($AW487:EK487)<0,0,IF(SUM($AX487:EK487)+EK487>$AW487,$AW487-SUM($AX487:EK487),EK487))","v":0},{"$f":"IF(SUM($AW487:EL487)<0,0,IF(SUM($AX487:EL487)+EL487>$AW487,$AW487-SUM($AX487:EL487),EL487))","v":0},{"$f":"IF(SUM($AW487:EM487)<0,0,IF(SUM($AX487:EM487)+EM487>$AW487,$AW487-SUM($AX487:EM487),EM487))","v":0},{"$f":"IF(SUM($AW487:EN487)<0,0,IF(SUM($AX487:EN487)+EN487>$AW487,$AW487-SUM($AX487:EN487),EN487))","v":0},{"$f":"IF(SUM($AW487:EO487)<0,0,IF(SUM($AX487:EO487)+EO487>$AW487,$AW487-SUM($AX487:EO487),EO487))","v":0},{"$f":"IF(SUM($AW487:EP487)<0,0,IF(SUM($AX487:EP487)+EP487>$AW487,$AW487-SUM($AX487:EP487),EP487))","v":0},{"$f":"IF(SUM($AW487:EQ487)<0,0,IF(SUM($AX487:EQ487)+EQ487>$AW487,$AW487-SUM($AX487:EQ487),EQ487))","v":0},{"$f":"IF(SUM($AW487:ER487)<0,0,IF(SUM($AX487:ER487)+ER487>$AW487,$AW487-SUM($AX487:ER487),ER487))","v":0},{"$f":"IF(SUM($AW487:ES487)<0,0,IF(SUM($AX487:ES487)+ES487>$AW487,$AW487-SUM($AX487:ES487),ES487))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AS488:AS488)+AS488>$AR25,$AR25-SUM($AS488:AS488),AS488)","v":0},{"$f":"IF(SUM($AS488:AT488)+AT488>$AR25,$AR25-SUM($AS488:AT488),AT488)","v":0},{"$f":"IF(SUM($AS488:AU488)+AU488>$AR25,$AR25-SUM($AS488:AU488),AU488)","v":0},0.12877111999999999,4.4403834482758617E-3,{"$f":"IF(SUM($AW488:AX488)<0,0,IF(SUM($AX488:AX488)+AX488>$AW488,$AW488-SUM($AX488:AX488),AX488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:AY488)<0,0,IF(SUM($AX488:AY488)+AY488>$AW488,$AW488-SUM($AX488:AY488),AY488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:AZ488)<0,0,IF(SUM($AX488:AZ488)+AZ488>$AW488,$AW488-SUM($AX488:AZ488),AZ488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BA488)<0,0,IF(SUM($AX488:BA488)+BA488>$AW488,$AW488-SUM($AX488:BA488),BA488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BB488)<0,0,IF(SUM($AX488:BB488)+BB488>$AW488,$AW488-SUM($AX488:BB488),BB488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BC488)<0,0,IF(SUM($AX488:BC488)+BC488>$AW488,$AW488-SUM($AX488:BC488),BC488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BD488)<0,0,IF(SUM($AX488:BD488)+BD488>$AW488,$AW488-SUM($AX488:BD488),BD488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BE488)<0,0,IF(SUM($AX488:BE488)+BE488>$AW488,$AW488-SUM($AX488:BE488),BE488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BF488)<0,0,IF(SUM($AX488:BF488)+BF488>$AW488,$AW488-SUM($AX488:BF488),BF488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BG488)<0,0,IF(SUM($AX488:BG488)+BG488>$AW488,$AW488-SUM($AX488:BG488),BG488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BH488)<0,0,IF(SUM($AX488:BH488)+BH488>$AW488,$AW488-SUM($AX488:BH488),BH488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BI488)<0,0,IF(SUM($AX488:BI488)+BI488>$AW488,$AW488-SUM($AX488:BI488),BI488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BJ488)<0,0,IF(SUM($AX488:BJ488)+BJ488>$AW488,$AW488-SUM($AX488:BJ488),BJ488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BK488)<0,0,IF(SUM($AX488:BK488)+BK488>$AW488,$AW488-SUM($AX488:BK488),BK488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BL488)<0,0,IF(SUM($AX488:BL488)+BL488>$AW488,$AW488-SUM($AX488:BL488),BL488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BM488)<0,0,IF(SUM($AX488:BM488)+BM488>$AW488,$AW488-SUM($AX488:BM488),BM488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BN488)<0,0,IF(SUM($AX488:BN488)+BN488>$AW488,$AW488-SUM($AX488:BN488),BN488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BO488)<0,0,IF(SUM($AX488:BO488)+BO488>$AW488,$AW488-SUM($AX488:BO488),BO488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BP488)<0,0,IF(SUM($AX488:BP488)+BP488>$AW488,$AW488-SUM($AX488:BP488),BP488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BQ488)<0,0,IF(SUM($AX488:BQ488)+BQ488>$AW488,$AW488-SUM($AX488:BQ488),BQ488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BR488)<0,0,IF(SUM($AX488:BR488)+BR488>$AW488,$AW488-SUM($AX488:BR488),BR488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BS488)<0,0,IF(SUM($AX488:BS488)+BS488>$AW488,$AW488-SUM($AX488:BS488),BS488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BT488)<0,0,IF(SUM($AX488:BT488)+BT488>$AW488,$AW488-SUM($AX488:BT488),BT488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BU488)<0,0,IF(SUM($AX488:BU488)+BU488>$AW488,$AW488-SUM($AX488:BU488),BU488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BV488)<0,0,IF(SUM($AX488:BV488)+BV488>$AW488,$AW488-SUM($AX488:BV488),BV488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BW488)<0,0,IF(SUM($AX488:BW488)+BW488>$AW488,$AW488-SUM($AX488:BW488),BW488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BX488)<0,0,IF(SUM($AX488:BX488)+BX488>$AW488,$AW488-SUM($AX488:BX488),BX488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BY488)<0,0,IF(SUM($AX488:BY488)+BY488>$AW488,$AW488-SUM($AX488:BY488),BY488))","v":4.4403834482758617E-3},{"$f":"IF(SUM($AW488:BZ488)<0,0,IF(SUM($AX488:BZ488)+BZ488>$AW488,$AW488-SUM($AX488:BZ488),BZ488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CA488)<0,0,IF(SUM($AX488:CA488)+CA488>$AW488,$AW488-SUM($AX488:CA488),CA488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CB488)<0,0,IF(SUM($AX488:CB488)+CB488>$AW488,$AW488-SUM($AX488:CB488),CB488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CC488)<0,0,IF(SUM($AX488:CC488)+CC488>$AW488,$AW488-SUM($AX488:CC488),CC488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CD488)<0,0,IF(SUM($AX488:CD488)+CD488>$AW488,$AW488-SUM($AX488:CD488),CD488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CE488)<0,0,IF(SUM($AX488:CE488)+CE488>$AW488,$AW488-SUM($AX488:CE488),CE488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CF488)<0,0,IF(SUM($AX488:CF488)+CF488>$AW488,$AW488-SUM($AX488:CF488),CF488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CG488)<0,0,IF(SUM($AX488:CG488)+CG488>$AW488,$AW488-SUM($AX488:CG488),CG488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CH488)<0,0,IF(SUM($AX488:CH488)+CH488>$AW488,$AW488-SUM($AX488:CH488),CH488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CI488)<0,0,IF(SUM($AX488:CI488)+CI488>$AW488,$AW488-SUM($AX488:CI488),CI488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CJ488)<0,0,IF(SUM($AX488:CJ488)+CJ488>$AW488,$AW488-SUM($AX488:CJ488),CJ488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CK488)<0,0,IF(SUM($AX488:CK488)+CK488>$AW488,$AW488-SUM($AX488:CK488),CK488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CL488)<0,0,IF(SUM($AX488:CL488)+CL488>$AW488,$AW488-SUM($AX488:CL488),CL488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CM488)<0,0,IF(SUM($AX488:CM488)+CM488>$AW488,$AW488-SUM($AX488:CM488),CM488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CN488)<0,0,IF(SUM($AX488:CN488)+CN488>$AW488,$AW488-SUM($AX488:CN488),CN488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CO488)<0,0,IF(SUM($AX488:CO488)+CO488>$AW488,$AW488-SUM($AX488:CO488),CO488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CP488)<0,0,IF(SUM($AX488:CP488)+CP488>$AW488,$AW488-SUM($AX488:CP488),CP488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CQ488)<0,0,IF(SUM($AX488:CQ488)+CQ488>$AW488,$AW488-SUM($AX488:CQ488),CQ488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CR488)<0,0,IF(SUM($AX488:CR488)+CR488>$AW488,$AW488-SUM($AX488:CR488),CR488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CS488)<0,0,IF(SUM($AX488:CS488)+CS488>$AW488,$AW488-SUM($AX488:CS488),CS488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CT488)<0,0,IF(SUM($AX488:CT488)+CT488>$AW488,$AW488-SUM($AX488:CT488),CT488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CU488)<0,0,IF(SUM($AX488:CU488)+CU488>$AW488,$AW488-SUM($AX488:CU488),CU488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CV488)<0,0,IF(SUM($AX488:CV488)+CV488>$AW488,$AW488-SUM($AX488:CV488),CV488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CW488)<0,0,IF(SUM($AX488:CW488)+CW488>$AW488,$AW488-SUM($AX488:CW488),CW488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CX488)<0,0,IF(SUM($AX488:CX488)+CX488>$AW488,$AW488-SUM($AX488:CX488),CX488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CY488)<0,0,IF(SUM($AX488:CY488)+CY488>$AW488,$AW488-SUM($AX488:CY488),CY488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:CZ488)<0,0,IF(SUM($AX488:CZ488)+CZ488>$AW488,$AW488-SUM($AX488:CZ488),CZ488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DA488)<0,0,IF(SUM($AX488:DA488)+DA488>$AW488,$AW488-SUM($AX488:DA488),DA488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DB488)<0,0,IF(SUM($AX488:DB488)+DB488>$AW488,$AW488-SUM($AX488:DB488),DB488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DC488)<0,0,IF(SUM($AX488:DC488)+DC488>$AW488,$AW488-SUM($AX488:DC488),DC488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DD488)<0,0,IF(SUM($AX488:DD488)+DD488>$AW488,$AW488-SUM($AX488:DD488),DD488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DE488)<0,0,IF(SUM($AX488:DE488)+DE488>$AW488,$AW488-SUM($AX488:DE488),DE488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DF488)<0,0,IF(SUM($AX488:DF488)+DF488>$AW488,$AW488-SUM($AX488:DF488),DF488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DG488)<0,0,IF(SUM($AX488:DG488)+DG488>$AW488,$AW488-SUM($AX488:DG488),DG488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DH488)<0,0,IF(SUM($AX488:DH488)+DH488>$AW488,$AW488-SUM($AX488:DH488),DH488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DI488)<0,0,IF(SUM($AX488:DI488)+DI488>$AW488,$AW488-SUM($AX488:DI488),DI488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DJ488)<0,0,IF(SUM($AX488:DJ488)+DJ488>$AW488,$AW488-SUM($AX488:DJ488),DJ488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DK488)<0,0,IF(SUM($AX488:DK488)+DK488>$AW488,$AW488-SUM($AX488:DK488),DK488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DL488)<0,0,IF(SUM($AX488:DL488)+DL488>$AW488,$AW488-SUM($AX488:DL488),DL488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DM488)<0,0,IF(SUM($AX488:DM488)+DM488>$AW488,$AW488-SUM($AX488:DM488),DM488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DN488)<0,0,IF(SUM($AX488:DN488)+DN488>$AW488,$AW488-SUM($AX488:DN488),DN488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DO488)<0,0,IF(SUM($AX488:DO488)+DO488>$AW488,$AW488-SUM($AX488:DO488),DO488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DP488)<0,0,IF(SUM($AX488:DP488)+DP488>$AW488,$AW488-SUM($AX488:DP488),DP488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DQ488)<0,0,IF(SUM($AX488:DQ488)+DQ488>$AW488,$AW488-SUM($AX488:DQ488),DQ488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DR488)<0,0,IF(SUM($AX488:DR488)+DR488>$AW488,$AW488-SUM($AX488:DR488),DR488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DS488)<0,0,IF(SUM($AX488:DS488)+DS488>$AW488,$AW488-SUM($AX488:DS488),DS488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DT488)<0,0,IF(SUM($AX488:DT488)+DT488>$AW488,$AW488-SUM($AX488:DT488),DT488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DU488)<0,0,IF(SUM($AX488:DU488)+DU488>$AW488,$AW488-SUM($AX488:DU488),DU488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DV488)<0,0,IF(SUM($AX488:DV488)+DV488>$AW488,$AW488-SUM($AX488:DV488),DV488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DW488)<0,0,IF(SUM($AX488:DW488)+DW488>$AW488,$AW488-SUM($AX488:DW488),DW488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DX488)<0,0,IF(SUM($AX488:DX488)+DX488>$AW488,$AW488-SUM($AX488:DX488),DX488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DY488)<0,0,IF(SUM($AX488:DY488)+DY488>$AW488,$AW488-SUM($AX488:DY488),DY488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:DZ488)<0,0,IF(SUM($AX488:DZ488)+DZ488>$AW488,$AW488-SUM($AX488:DZ488),DZ488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EA488)<0,0,IF(SUM($AX488:EA488)+EA488>$AW488,$AW488-SUM($AX488:EA488),EA488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EB488)<0,0,IF(SUM($AX488:EB488)+EB488>$AW488,$AW488-SUM($AX488:EB488),EB488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EC488)<0,0,IF(SUM($AX488:EC488)+EC488>$AW488,$AW488-SUM($AX488:EC488),EC488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:ED488)<0,0,IF(SUM($AX488:ED488)+ED488>$AW488,$AW488-SUM($AX488:ED488),ED488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EE488)<0,0,IF(SUM($AX488:EE488)+EE488>$AW488,$AW488-SUM($AX488:EE488),EE488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EF488)<0,0,IF(SUM($AX488:EF488)+EF488>$AW488,$AW488-SUM($AX488:EF488),EF488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EG488)<0,0,IF(SUM($AX488:EG488)+EG488>$AW488,$AW488-SUM($AX488:EG488),EG488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EH488)<0,0,IF(SUM($AX488:EH488)+EH488>$AW488,$AW488-SUM($AX488:EH488),EH488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EI488)<0,0,IF(SUM($AX488:EI488)+EI488>$AW488,$AW488-SUM($AX488:EI488),EI488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EJ488)<0,0,IF(SUM($AX488:EJ488)+EJ488>$AW488,$AW488-SUM($AX488:EJ488),EJ488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EK488)<0,0,IF(SUM($AX488:EK488)+EK488>$AW488,$AW488-SUM($AX488:EK488),EK488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EL488)<0,0,IF(SUM($AX488:EL488)+EL488>$AW488,$AW488-SUM($AX488:EL488),EL488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EM488)<0,0,IF(SUM($AX488:EM488)+EM488>$AW488,$AW488-SUM($AX488:EM488),EM488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EN488)<0,0,IF(SUM($AX488:EN488)+EN488>$AW488,$AW488-SUM($AX488:EN488),EN488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EO488)<0,0,IF(SUM($AX488:EO488)+EO488>$AW488,$AW488-SUM($AX488:EO488),EO488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EP488)<0,0,IF(SUM($AX488:EP488)+EP488>$AW488,$AW488-SUM($AX488:EP488),EP488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:EQ488)<0,0,IF(SUM($AX488:EQ488)+EQ488>$AW488,$AW488-SUM($AX488:EQ488),EQ488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:ER488)<0,0,IF(SUM($AX488:ER488)+ER488>$AW488,$AW488-SUM($AX488:ER488),ER488))","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AW488:ES488)<0,0,IF(SUM($AX488:ES488)+ES488>$AW488,$AW488-SUM($AX488:ES488),ES488))","v":-5.5511151231257827E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AS489:AS489)+AS489>$AR26,$AR26-SUM($AS489:AS489),AS489)","v":0},{"$f":"IF(SUM($AS489:AT489)+AT489>$AR26,$AR26-SUM($AS489:AT489),AT489)","v":0},{"$f":"IF(SUM($AS489:AU489)+AU489>$AR26,$AR26-SUM($AS489:AU489),AU489)","v":0},3.2191399999999997E-3,1.1100482758620689E-4,{"$f":"IF(SUM($AW489:AX489)<0,0,IF(SUM($AX489:AX489)+AX489>$AW489,$AW489-SUM($AX489:AX489),AX489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:AY489)<0,0,IF(SUM($AX489:AY489)+AY489>$AW489,$AW489-SUM($AX489:AY489),AY489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:AZ489)<0,0,IF(SUM($AX489:AZ489)+AZ489>$AW489,$AW489-SUM($AX489:AZ489),AZ489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BA489)<0,0,IF(SUM($AX489:BA489)+BA489>$AW489,$AW489-SUM($AX489:BA489),BA489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BB489)<0,0,IF(SUM($AX489:BB489)+BB489>$AW489,$AW489-SUM($AX489:BB489),BB489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BC489)<0,0,IF(SUM($AX489:BC489)+BC489>$AW489,$AW489-SUM($AX489:BC489),BC489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BD489)<0,0,IF(SUM($AX489:BD489)+BD489>$AW489,$AW489-SUM($AX489:BD489),BD489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BE489)<0,0,IF(SUM($AX489:BE489)+BE489>$AW489,$AW489-SUM($AX489:BE489),BE489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BF489)<0,0,IF(SUM($AX489:BF489)+BF489>$AW489,$AW489-SUM($AX489:BF489),BF489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BG489)<0,0,IF(SUM($AX489:BG489)+BG489>$AW489,$AW489-SUM($AX489:BG489),BG489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BH489)<0,0,IF(SUM($AX489:BH489)+BH489>$AW489,$AW489-SUM($AX489:BH489),BH489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BI489)<0,0,IF(SUM($AX489:BI489)+BI489>$AW489,$AW489-SUM($AX489:BI489),BI489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BJ489)<0,0,IF(SUM($AX489:BJ489)+BJ489>$AW489,$AW489-SUM($AX489:BJ489),BJ489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BK489)<0,0,IF(SUM($AX489:BK489)+BK489>$AW489,$AW489-SUM($AX489:BK489),BK489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BL489)<0,0,IF(SUM($AX489:BL489)+BL489>$AW489,$AW489-SUM($AX489:BL489),BL489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BM489)<0,0,IF(SUM($AX489:BM489)+BM489>$AW489,$AW489-SUM($AX489:BM489),BM489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BN489)<0,0,IF(SUM($AX489:BN489)+BN489>$AW489,$AW489-SUM($AX489:BN489),BN489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BO489)<0,0,IF(SUM($AX489:BO489)+BO489>$AW489,$AW489-SUM($AX489:BO489),BO489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BP489)<0,0,IF(SUM($AX489:BP489)+BP489>$AW489,$AW489-SUM($AX489:BP489),BP489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BQ489)<0,0,IF(SUM($AX489:BQ489)+BQ489>$AW489,$AW489-SUM($AX489:BQ489),BQ489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BR489)<0,0,IF(SUM($AX489:BR489)+BR489>$AW489,$AW489-SUM($AX489:BR489),BR489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BS489)<0,0,IF(SUM($AX489:BS489)+BS489>$AW489,$AW489-SUM($AX489:BS489),BS489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BT489)<0,0,IF(SUM($AX489:BT489)+BT489>$AW489,$AW489-SUM($AX489:BT489),BT489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BU489)<0,0,IF(SUM($AX489:BU489)+BU489>$AW489,$AW489-SUM($AX489:BU489),BU489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BV489)<0,0,IF(SUM($AX489:BV489)+BV489>$AW489,$AW489-SUM($AX489:BV489),BV489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BW489)<0,0,IF(SUM($AX489:BW489)+BW489>$AW489,$AW489-SUM($AX489:BW489),BW489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BX489)<0,0,IF(SUM($AX489:BX489)+BX489>$AW489,$AW489-SUM($AX489:BX489),BX489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BY489)<0,0,IF(SUM($AX489:BY489)+BY489>$AW489,$AW489-SUM($AX489:BY489),BY489))","v":1.1100482758620689E-4},{"$f":"IF(SUM($AW489:BZ489)<0,0,IF(SUM($AX489:BZ489)+BZ489>$AW489,$AW489-SUM($AX489:BZ489),BZ489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CA489)<0,0,IF(SUM($AX489:CA489)+CA489>$AW489,$AW489-SUM($AX489:CA489),CA489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CB489)<0,0,IF(SUM($AX489:CB489)+CB489>$AW489,$AW489-SUM($AX489:CB489),CB489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CC489)<0,0,IF(SUM($AX489:CC489)+CC489>$AW489,$AW489-SUM($AX489:CC489),CC489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CD489)<0,0,IF(SUM($AX489:CD489)+CD489>$AW489,$AW489-SUM($AX489:CD489),CD489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CE489)<0,0,IF(SUM($AX489:CE489)+CE489>$AW489,$AW489-SUM($AX489:CE489),CE489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CF489)<0,0,IF(SUM($AX489:CF489)+CF489>$AW489,$AW489-SUM($AX489:CF489),CF489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CG489)<0,0,IF(SUM($AX489:CG489)+CG489>$AW489,$AW489-SUM($AX489:CG489),CG489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CH489)<0,0,IF(SUM($AX489:CH489)+CH489>$AW489,$AW489-SUM($AX489:CH489),CH489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CI489)<0,0,IF(SUM($AX489:CI489)+CI489>$AW489,$AW489-SUM($AX489:CI489),CI489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CJ489)<0,0,IF(SUM($AX489:CJ489)+CJ489>$AW489,$AW489-SUM($AX489:CJ489),CJ489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CK489)<0,0,IF(SUM($AX489:CK489)+CK489>$AW489,$AW489-SUM($AX489:CK489),CK489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CL489)<0,0,IF(SUM($AX489:CL489)+CL489>$AW489,$AW489-SUM($AX489:CL489),CL489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CM489)<0,0,IF(SUM($AX489:CM489)+CM489>$AW489,$AW489-SUM($AX489:CM489),CM489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CN489)<0,0,IF(SUM($AX489:CN489)+CN489>$AW489,$AW489-SUM($AX489:CN489),CN489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CO489)<0,0,IF(SUM($AX489:CO489)+CO489>$AW489,$AW489-SUM($AX489:CO489),CO489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CP489)<0,0,IF(SUM($AX489:CP489)+CP489>$AW489,$AW489-SUM($AX489:CP489),CP489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CQ489)<0,0,IF(SUM($AX489:CQ489)+CQ489>$AW489,$AW489-SUM($AX489:CQ489),CQ489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CR489)<0,0,IF(SUM($AX489:CR489)+CR489>$AW489,$AW489-SUM($AX489:CR489),CR489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CS489)<0,0,IF(SUM($AX489:CS489)+CS489>$AW489,$AW489-SUM($AX489:CS489),CS489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CT489)<0,0,IF(SUM($AX489:CT489)+CT489>$AW489,$AW489-SUM($AX489:CT489),CT489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CU489)<0,0,IF(SUM($AX489:CU489)+CU489>$AW489,$AW489-SUM($AX489:CU489),CU489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CV489)<0,0,IF(SUM($AX489:CV489)+CV489>$AW489,$AW489-SUM($AX489:CV489),CV489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CW489)<0,0,IF(SUM($AX489:CW489)+CW489>$AW489,$AW489-SUM($AX489:CW489),CW489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CX489)<0,0,IF(SUM($AX489:CX489)+CX489>$AW489,$AW489-SUM($AX489:CX489),CX489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CY489)<0,0,IF(SUM($AX489:CY489)+CY489>$AW489,$AW489-SUM($AX489:CY489),CY489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:CZ489)<0,0,IF(SUM($AX489:CZ489)+CZ489>$AW489,$AW489-SUM($AX489:CZ489),CZ489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DA489)<0,0,IF(SUM($AX489:DA489)+DA489>$AW489,$AW489-SUM($AX489:DA489),DA489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DB489)<0,0,IF(SUM($AX489:DB489)+DB489>$AW489,$AW489-SUM($AX489:DB489),DB489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DC489)<0,0,IF(SUM($AX489:DC489)+DC489>$AW489,$AW489-SUM($AX489:DC489),DC489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DD489)<0,0,IF(SUM($AX489:DD489)+DD489>$AW489,$AW489-SUM($AX489:DD489),DD489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DE489)<0,0,IF(SUM($AX489:DE489)+DE489>$AW489,$AW489-SUM($AX489:DE489),DE489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DF489)<0,0,IF(SUM($AX489:DF489)+DF489>$AW489,$AW489-SUM($AX489:DF489),DF489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DG489)<0,0,IF(SUM($AX489:DG489)+DG489>$AW489,$AW489-SUM($AX489:DG489),DG489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DH489)<0,0,IF(SUM($AX489:DH489)+DH489>$AW489,$AW489-SUM($AX489:DH489),DH489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DI489)<0,0,IF(SUM($AX489:DI489)+DI489>$AW489,$AW489-SUM($AX489:DI489),DI489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DJ489)<0,0,IF(SUM($AX489:DJ489)+DJ489>$AW489,$AW489-SUM($AX489:DJ489),DJ489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DK489)<0,0,IF(SUM($AX489:DK489)+DK489>$AW489,$AW489-SUM($AX489:DK489),DK489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DL489)<0,0,IF(SUM($AX489:DL489)+DL489>$AW489,$AW489-SUM($AX489:DL489),DL489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DM489)<0,0,IF(SUM($AX489:DM489)+DM489>$AW489,$AW489-SUM($AX489:DM489),DM489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DN489)<0,0,IF(SUM($AX489:DN489)+DN489>$AW489,$AW489-SUM($AX489:DN489),DN489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DO489)<0,0,IF(SUM($AX489:DO489)+DO489>$AW489,$AW489-SUM($AX489:DO489),DO489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DP489)<0,0,IF(SUM($AX489:DP489)+DP489>$AW489,$AW489-SUM($AX489:DP489),DP489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DQ489)<0,0,IF(SUM($AX489:DQ489)+DQ489>$AW489,$AW489-SUM($AX489:DQ489),DQ489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DR489)<0,0,IF(SUM($AX489:DR489)+DR489>$AW489,$AW489-SUM($AX489:DR489),DR489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DS489)<0,0,IF(SUM($AX489:DS489)+DS489>$AW489,$AW489-SUM($AX489:DS489),DS489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DT489)<0,0,IF(SUM($AX489:DT489)+DT489>$AW489,$AW489-SUM($AX489:DT489),DT489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DU489)<0,0,IF(SUM($AX489:DU489)+DU489>$AW489,$AW489-SUM($AX489:DU489),DU489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DV489)<0,0,IF(SUM($AX489:DV489)+DV489>$AW489,$AW489-SUM($AX489:DV489),DV489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DW489)<0,0,IF(SUM($AX489:DW489)+DW489>$AW489,$AW489-SUM($AX489:DW489),DW489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DX489)<0,0,IF(SUM($AX489:DX489)+DX489>$AW489,$AW489-SUM($AX489:DX489),DX489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DY489)<0,0,IF(SUM($AX489:DY489)+DY489>$AW489,$AW489-SUM($AX489:DY489),DY489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:DZ489)<0,0,IF(SUM($AX489:DZ489)+DZ489>$AW489,$AW489-SUM($AX489:DZ489),DZ489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EA489)<0,0,IF(SUM($AX489:EA489)+EA489>$AW489,$AW489-SUM($AX489:EA489),EA489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EB489)<0,0,IF(SUM($AX489:EB489)+EB489>$AW489,$AW489-SUM($AX489:EB489),EB489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EC489)<0,0,IF(SUM($AX489:EC489)+EC489>$AW489,$AW489-SUM($AX489:EC489),EC489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:ED489)<0,0,IF(SUM($AX489:ED489)+ED489>$AW489,$AW489-SUM($AX489:ED489),ED489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EE489)<0,0,IF(SUM($AX489:EE489)+EE489>$AW489,$AW489-SUM($AX489:EE489),EE489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EF489)<0,0,IF(SUM($AX489:EF489)+EF489>$AW489,$AW489-SUM($AX489:EF489),EF489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EG489)<0,0,IF(SUM($AX489:EG489)+EG489>$AW489,$AW489-SUM($AX489:EG489),EG489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EH489)<0,0,IF(SUM($AX489:EH489)+EH489>$AW489,$AW489-SUM($AX489:EH489),EH489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EI489)<0,0,IF(SUM($AX489:EI489)+EI489>$AW489,$AW489-SUM($AX489:EI489),EI489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EJ489)<0,0,IF(SUM($AX489:EJ489)+EJ489>$AW489,$AW489-SUM($AX489:EJ489),EJ489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EK489)<0,0,IF(SUM($AX489:EK489)+EK489>$AW489,$AW489-SUM($AX489:EK489),EK489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EL489)<0,0,IF(SUM($AX489:EL489)+EL489>$AW489,$AW489-SUM($AX489:EL489),EL489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EM489)<0,0,IF(SUM($AX489:EM489)+EM489>$AW489,$AW489-SUM($AX489:EM489),EM489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EN489)<0,0,IF(SUM($AX489:EN489)+EN489>$AW489,$AW489-SUM($AX489:EN489),EN489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EO489)<0,0,IF(SUM($AX489:EO489)+EO489>$AW489,$AW489-SUM($AX489:EO489),EO489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EP489)<0,0,IF(SUM($AX489:EP489)+EP489>$AW489,$AW489-SUM($AX489:EP489),EP489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:EQ489)<0,0,IF(SUM($AX489:EQ489)+EQ489>$AW489,$AW489-SUM($AX489:EQ489),EQ489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:ER489)<0,0,IF(SUM($AX489:ER489)+ER489>$AW489,$AW489-SUM($AX489:ER489),ER489))","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AW489:ES489)<0,0,IF(SUM($AX489:ES489)+ES489>$AW489,$AW489-SUM($AX489:ES489),ES489))","v":-2.1684043449710089E-18}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AS490:AS490)+AS490>$AR27,$AR27-SUM($AS490:AS490),AS490)","v":0},{"$f":"IF(SUM($AS490:AT490)+AT490>$AR27,$AR27-SUM($AS490:AT490),AT490)","v":0},{"$f":"IF(SUM($AS490:AU490)+AU490>$AR27,$AR27-SUM($AS490:AU490),AU490)","v":0},0.33711321000000005,2.4079515000000003E-2,{"$f":"IF(SUM($AW490:AX490)<0,0,IF(SUM($AX490:AX490)+AX490>$AW490,$AW490-SUM($AX490:AX490),AX490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:AY490)<0,0,IF(SUM($AX490:AY490)+AY490>$AW490,$AW490-SUM($AX490:AY490),AY490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:AZ490)<0,0,IF(SUM($AX490:AZ490)+AZ490>$AW490,$AW490-SUM($AX490:AZ490),AZ490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BA490)<0,0,IF(SUM($AX490:BA490)+BA490>$AW490,$AW490-SUM($AX490:BA490),BA490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BB490)<0,0,IF(SUM($AX490:BB490)+BB490>$AW490,$AW490-SUM($AX490:BB490),BB490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BC490)<0,0,IF(SUM($AX490:BC490)+BC490>$AW490,$AW490-SUM($AX490:BC490),BC490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BD490)<0,0,IF(SUM($AX490:BD490)+BD490>$AW490,$AW490-SUM($AX490:BD490),BD490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BE490)<0,0,IF(SUM($AX490:BE490)+BE490>$AW490,$AW490-SUM($AX490:BE490),BE490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BF490)<0,0,IF(SUM($AX490:BF490)+BF490>$AW490,$AW490-SUM($AX490:BF490),BF490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BG490)<0,0,IF(SUM($AX490:BG490)+BG490>$AW490,$AW490-SUM($AX490:BG490),BG490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BH490)<0,0,IF(SUM($AX490:BH490)+BH490>$AW490,$AW490-SUM($AX490:BH490),BH490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BI490)<0,0,IF(SUM($AX490:BI490)+BI490>$AW490,$AW490-SUM($AX490:BI490),BI490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BJ490)<0,0,IF(SUM($AX490:BJ490)+BJ490>$AW490,$AW490-SUM($AX490:BJ490),BJ490))","v":2.4079515000000003E-2},{"$f":"IF(SUM($AW490:BK490)<0,0,IF(SUM($AX490:BK490)+BK490>$AW490,$AW490-SUM($AX490:BK490),BK490))","v":5.5511151231257827E-17},{"$f":"IF(SUM($AW490:BL490)<0,0,IF(SUM($AX490:BL490)+BL490>$AW490,$AW490-SUM($AX490:BL490),BL490))","v":5.5511151231257827E-17},{"$f":"IF(SUM($AW490:BM490)<0,0,IF(SUM($AX490:BM490)+BM490>$AW490,$AW490-SUM($AX490:BM490),BM490))","v":5.5511151231257827E-17},{"$f":"IF(SUM($AW490:BN490)<0,0,IF(SUM($AX490:BN490)+BN490>$AW490,$AW490-SUM($AX490:BN490),BN490))","v":5.5511151231257827E-17},{"$f":"IF(SUM($AW490:BO490)<0,0,IF(SUM($AX490:BO490)+BO490>$AW490,$AW490-SUM($AX490:BO490),BO490))","v":5.5511151231257827E-17},{"$f":"IF(SUM($AW490:BP490)<0,0,IF(SUM($AX490:BP490)+BP490>$AW490,$AW490-SUM($AX490:BP490),BP490))","v":5.5511151231257827E-17},{"$f":"IF(SUM($AW490:BQ490)<0,0,IF(SUM($AX490:BQ490)+BQ490>$AW490,$AW490-SUM($AX490:BQ490),BQ490))","v":5.5511151231257827E-17},{"$f":"IF(SUM($AW490:BR490)<0,0,IF(SUM($AX490:BR490)+BR490>$AW490,$AW490-SUM($AX490:BR490),BR490))","v":5.5511151231257827E-17},{"$f":"IF(SUM($AW490:BS490)<0,0,IF(SUM($AX490:BS490)+BS490>$AW490,$AW490-SUM($AX490:BS490),BS490))","v":5.5511151231257827E-17},{"$f":"IF(SUM($AW490:BT490)<0,0,IF(SUM($AX490:BT490)+BT490>$AW490,$AW490-SUM($AX490:BT490),BT490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:BU490)<0,0,IF(SUM($AX490:BU490)+BU490>$AW490,$AW490-SUM($AX490:BU490),BU490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:BV490)<0,0,IF(SUM($AX490:BV490)+BV490>$AW490,$AW490-SUM($AX490:BV490),BV490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:BW490)<0,0,IF(SUM($AX490:BW490)+BW490>$AW490,$AW490-SUM($AX490:BW490),BW490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:BX490)<0,0,IF(SUM($AX490:BX490)+BX490>$AW490,$AW490-SUM($AX490:BX490),BX490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:BY490)<0,0,IF(SUM($AX490:BY490)+BY490>$AW490,$AW490-SUM($AX490:BY490),BY490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:BZ490)<0,0,IF(SUM($AX490:BZ490)+BZ490>$AW490,$AW490-SUM($AX490:BZ490),BZ490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CA490)<0,0,IF(SUM($AX490:CA490)+CA490>$AW490,$AW490-SUM($AX490:CA490),CA490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CB490)<0,0,IF(SUM($AX490:CB490)+CB490>$AW490,$AW490-SUM($AX490:CB490),CB490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CC490)<0,0,IF(SUM($AX490:CC490)+CC490>$AW490,$AW490-SUM($AX490:CC490),CC490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CD490)<0,0,IF(SUM($AX490:CD490)+CD490>$AW490,$AW490-SUM($AX490:CD490),CD490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CE490)<0,0,IF(SUM($AX490:CE490)+CE490>$AW490,$AW490-SUM($AX490:CE490),CE490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CF490)<0,0,IF(SUM($AX490:CF490)+CF490>$AW490,$AW490-SUM($AX490:CF490),CF490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CG490)<0,0,IF(SUM($AX490:CG490)+CG490>$AW490,$AW490-SUM($AX490:CG490),CG490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CH490)<0,0,IF(SUM($AX490:CH490)+CH490>$AW490,$AW490-SUM($AX490:CH490),CH490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CI490)<0,0,IF(SUM($AX490:CI490)+CI490>$AW490,$AW490-SUM($AX490:CI490),CI490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CJ490)<0,0,IF(SUM($AX490:CJ490)+CJ490>$AW490,$AW490-SUM($AX490:CJ490),CJ490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CK490)<0,0,IF(SUM($AX490:CK490)+CK490>$AW490,$AW490-SUM($AX490:CK490),CK490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CL490)<0,0,IF(SUM($AX490:CL490)+CL490>$AW490,$AW490-SUM($AX490:CL490),CL490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CM490)<0,0,IF(SUM($AX490:CM490)+CM490>$AW490,$AW490-SUM($AX490:CM490),CM490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CN490)<0,0,IF(SUM($AX490:CN490)+CN490>$AW490,$AW490-SUM($AX490:CN490),CN490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CO490)<0,0,IF(SUM($AX490:CO490)+CO490>$AW490,$AW490-SUM($AX490:CO490),CO490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CP490)<0,0,IF(SUM($AX490:CP490)+CP490>$AW490,$AW490-SUM($AX490:CP490),CP490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CQ490)<0,0,IF(SUM($AX490:CQ490)+CQ490>$AW490,$AW490-SUM($AX490:CQ490),CQ490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CR490)<0,0,IF(SUM($AX490:CR490)+CR490>$AW490,$AW490-SUM($AX490:CR490),CR490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CS490)<0,0,IF(SUM($AX490:CS490)+CS490>$AW490,$AW490-SUM($AX490:CS490),CS490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CT490)<0,0,IF(SUM($AX490:CT490)+CT490>$AW490,$AW490-SUM($AX490:CT490),CT490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CU490)<0,0,IF(SUM($AX490:CU490)+CU490>$AW490,$AW490-SUM($AX490:CU490),CU490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CV490)<0,0,IF(SUM($AX490:CV490)+CV490>$AW490,$AW490-SUM($AX490:CV490),CV490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CW490)<0,0,IF(SUM($AX490:CW490)+CW490>$AW490,$AW490-SUM($AX490:CW490),CW490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CX490)<0,0,IF(SUM($AX490:CX490)+CX490>$AW490,$AW490-SUM($AX490:CX490),CX490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CY490)<0,0,IF(SUM($AX490:CY490)+CY490>$AW490,$AW490-SUM($AX490:CY490),CY490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:CZ490)<0,0,IF(SUM($AX490:CZ490)+CZ490>$AW490,$AW490-SUM($AX490:CZ490),CZ490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DA490)<0,0,IF(SUM($AX490:DA490)+DA490>$AW490,$AW490-SUM($AX490:DA490),DA490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DB490)<0,0,IF(SUM($AX490:DB490)+DB490>$AW490,$AW490-SUM($AX490:DB490),DB490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DC490)<0,0,IF(SUM($AX490:DC490)+DC490>$AW490,$AW490-SUM($AX490:DC490),DC490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DD490)<0,0,IF(SUM($AX490:DD490)+DD490>$AW490,$AW490-SUM($AX490:DD490),DD490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DE490)<0,0,IF(SUM($AX490:DE490)+DE490>$AW490,$AW490-SUM($AX490:DE490),DE490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DF490)<0,0,IF(SUM($AX490:DF490)+DF490>$AW490,$AW490-SUM($AX490:DF490),DF490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DG490)<0,0,IF(SUM($AX490:DG490)+DG490>$AW490,$AW490-SUM($AX490:DG490),DG490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DH490)<0,0,IF(SUM($AX490:DH490)+DH490>$AW490,$AW490-SUM($AX490:DH490),DH490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DI490)<0,0,IF(SUM($AX490:DI490)+DI490>$AW490,$AW490-SUM($AX490:DI490),DI490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DJ490)<0,0,IF(SUM($AX490:DJ490)+DJ490>$AW490,$AW490-SUM($AX490:DJ490),DJ490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DK490)<0,0,IF(SUM($AX490:DK490)+DK490>$AW490,$AW490-SUM($AX490:DK490),DK490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DL490)<0,0,IF(SUM($AX490:DL490)+DL490>$AW490,$AW490-SUM($AX490:DL490),DL490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DM490)<0,0,IF(SUM($AX490:DM490)+DM490>$AW490,$AW490-SUM($AX490:DM490),DM490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DN490)<0,0,IF(SUM($AX490:DN490)+DN490>$AW490,$AW490-SUM($AX490:DN490),DN490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DO490)<0,0,IF(SUM($AX490:DO490)+DO490>$AW490,$AW490-SUM($AX490:DO490),DO490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DP490)<0,0,IF(SUM($AX490:DP490)+DP490>$AW490,$AW490-SUM($AX490:DP490),DP490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DQ490)<0,0,IF(SUM($AX490:DQ490)+DQ490>$AW490,$AW490-SUM($AX490:DQ490),DQ490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DR490)<0,0,IF(SUM($AX490:DR490)+DR490>$AW490,$AW490-SUM($AX490:DR490),DR490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DS490)<0,0,IF(SUM($AX490:DS490)+DS490>$AW490,$AW490-SUM($AX490:DS490),DS490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DT490)<0,0,IF(SUM($AX490:DT490)+DT490>$AW490,$AW490-SUM($AX490:DT490),DT490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DU490)<0,0,IF(SUM($AX490:DU490)+DU490>$AW490,$AW490-SUM($AX490:DU490),DU490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DV490)<0,0,IF(SUM($AX490:DV490)+DV490>$AW490,$AW490-SUM($AX490:DV490),DV490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DW490)<0,0,IF(SUM($AX490:DW490)+DW490>$AW490,$AW490-SUM($AX490:DW490),DW490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DX490)<0,0,IF(SUM($AX490:DX490)+DX490>$AW490,$AW490-SUM($AX490:DX490),DX490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DY490)<0,0,IF(SUM($AX490:DY490)+DY490>$AW490,$AW490-SUM($AX490:DY490),DY490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:DZ490)<0,0,IF(SUM($AX490:DZ490)+DZ490>$AW490,$AW490-SUM($AX490:DZ490),DZ490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EA490)<0,0,IF(SUM($AX490:EA490)+EA490>$AW490,$AW490-SUM($AX490:EA490),EA490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EB490)<0,0,IF(SUM($AX490:EB490)+EB490>$AW490,$AW490-SUM($AX490:EB490),EB490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EC490)<0,0,IF(SUM($AX490:EC490)+EC490>$AW490,$AW490-SUM($AX490:EC490),EC490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:ED490)<0,0,IF(SUM($AX490:ED490)+ED490>$AW490,$AW490-SUM($AX490:ED490),ED490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EE490)<0,0,IF(SUM($AX490:EE490)+EE490>$AW490,$AW490-SUM($AX490:EE490),EE490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EF490)<0,0,IF(SUM($AX490:EF490)+EF490>$AW490,$AW490-SUM($AX490:EF490),EF490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EG490)<0,0,IF(SUM($AX490:EG490)+EG490>$AW490,$AW490-SUM($AX490:EG490),EG490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EH490)<0,0,IF(SUM($AX490:EH490)+EH490>$AW490,$AW490-SUM($AX490:EH490),EH490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EI490)<0,0,IF(SUM($AX490:EI490)+EI490>$AW490,$AW490-SUM($AX490:EI490),EI490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EJ490)<0,0,IF(SUM($AX490:EJ490)+EJ490>$AW490,$AW490-SUM($AX490:EJ490),EJ490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EK490)<0,0,IF(SUM($AX490:EK490)+EK490>$AW490,$AW490-SUM($AX490:EK490),EK490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EL490)<0,0,IF(SUM($AX490:EL490)+EL490>$AW490,$AW490-SUM($AX490:EL490),EL490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EM490)<0,0,IF(SUM($AX490:EM490)+EM490>$AW490,$AW490-SUM($AX490:EM490),EM490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EN490)<0,0,IF(SUM($AX490:EN490)+EN490>$AW490,$AW490-SUM($AX490:EN490),EN490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EO490)<0,0,IF(SUM($AX490:EO490)+EO490>$AW490,$AW490-SUM($AX490:EO490),EO490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EP490)<0,0,IF(SUM($AX490:EP490)+EP490>$AW490,$AW490-SUM($AX490:EP490),EP490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:EQ490)<0,0,IF(SUM($AX490:EQ490)+EQ490>$AW490,$AW490-SUM($AX490:EQ490),EQ490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:ER490)<0,0,IF(SUM($AX490:ER490)+ER490>$AW490,$AW490-SUM($AX490:ER490),ER490))","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AW490:ES490)<0,0,IF(SUM($AX490:ES490)+ES490>$AW490,$AW490-SUM($AX490:ES490),ES490))","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AS491:AS491)+AS491>$AR28,$AR28-SUM($AS491:AS491),AS491)","v":0},{"$f":"IF(SUM($AS491:AT491)+AT491>$AR28,$AR28-SUM($AS491:AT491),AT491)","v":0},{"$f":"IF(SUM($AS491:AU491)+AU491>$AR28,$AR28-SUM($AS491:AU491),AU491)","v":0},4.616319E-2,3.2973707142857143E-3,{"$f":"IF(SUM($AW491:AX491)<0,0,IF(SUM($AX491:AX491)+AX491>$AW491,$AW491-SUM($AX491:AX491),AX491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:AY491)<0,0,IF(SUM($AX491:AY491)+AY491>$AW491,$AW491-SUM($AX491:AY491),AY491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:AZ491)<0,0,IF(SUM($AX491:AZ491)+AZ491>$AW491,$AW491-SUM($AX491:AZ491),AZ491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BA491)<0,0,IF(SUM($AX491:BA491)+BA491>$AW491,$AW491-SUM($AX491:BA491),BA491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BB491)<0,0,IF(SUM($AX491:BB491)+BB491>$AW491,$AW491-SUM($AX491:BB491),BB491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BC491)<0,0,IF(SUM($AX491:BC491)+BC491>$AW491,$AW491-SUM($AX491:BC491),BC491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BD491)<0,0,IF(SUM($AX491:BD491)+BD491>$AW491,$AW491-SUM($AX491:BD491),BD491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BE491)<0,0,IF(SUM($AX491:BE491)+BE491>$AW491,$AW491-SUM($AX491:BE491),BE491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BF491)<0,0,IF(SUM($AX491:BF491)+BF491>$AW491,$AW491-SUM($AX491:BF491),BF491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BG491)<0,0,IF(SUM($AX491:BG491)+BG491>$AW491,$AW491-SUM($AX491:BG491),BG491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BH491)<0,0,IF(SUM($AX491:BH491)+BH491>$AW491,$AW491-SUM($AX491:BH491),BH491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BI491)<0,0,IF(SUM($AX491:BI491)+BI491>$AW491,$AW491-SUM($AX491:BI491),BI491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BJ491)<0,0,IF(SUM($AX491:BJ491)+BJ491>$AW491,$AW491-SUM($AX491:BJ491),BJ491))","v":3.2973707142857143E-3},{"$f":"IF(SUM($AW491:BK491)<0,0,IF(SUM($AX491:BK491)+BK491>$AW491,$AW491-SUM($AX491:BK491),BK491))","v":0},{"$f":"IF(SUM($AW491:BL491)<0,0,IF(SUM($AX491:BL491)+BL491>$AW491,$AW491-SUM($AX491:BL491),BL491))","v":0},{"$f":"IF(SUM($AW491:BM491)<0,0,IF(SUM($AX491:BM491)+BM491>$AW491,$AW491-SUM($AX491:BM491),BM491))","v":0},{"$f":"IF(SUM($AW491:BN491)<0,0,IF(SUM($AX491:BN491)+BN491>$AW491,$AW491-SUM($AX491:BN491),BN491))","v":0},{"$f":"IF(SUM($AW491:BO491)<0,0,IF(SUM($AX491:BO491)+BO491>$AW491,$AW491-SUM($AX491:BO491),BO491))","v":0},{"$f":"IF(SUM($AW491:BP491)<0,0,IF(SUM($AX491:BP491)+BP491>$AW491,$AW491-SUM($AX491:BP491),BP491))","v":0},{"$f":"IF(SUM($AW491:BQ491)<0,0,IF(SUM($AX491:BQ491)+BQ491>$AW491,$AW491-SUM($AX491:BQ491),BQ491))","v":0},{"$f":"IF(SUM($AW491:BR491)<0,0,IF(SUM($AX491:BR491)+BR491>$AW491,$AW491-SUM($AX491:BR491),BR491))","v":0},{"$f":"IF(SUM($AW491:BS491)<0,0,IF(SUM($AX491:BS491)+BS491>$AW491,$AW491-SUM($AX491:BS491),BS491))","v":0},{"$f":"IF(SUM($AW491:BT491)<0,0,IF(SUM($AX491:BT491)+BT491>$AW491,$AW491-SUM($AX491:BT491),BT491))","v":0},{"$f":"IF(SUM($AW491:BU491)<0,0,IF(SUM($AX491:BU491)+BU491>$AW491,$AW491-SUM($AX491:BU491),BU491))","v":0},{"$f":"IF(SUM($AW491:BV491)<0,0,IF(SUM($AX491:BV491)+BV491>$AW491,$AW491-SUM($AX491:BV491),BV491))","v":0},{"$f":"IF(SUM($AW491:BW491)<0,0,IF(SUM($AX491:BW491)+BW491>$AW491,$AW491-SUM($AX491:BW491),BW491))","v":0},{"$f":"IF(SUM($AW491:BX491)<0,0,IF(SUM($AX491:BX491)+BX491>$AW491,$AW491-SUM($AX491:BX491),BX491))","v":0},{"$f":"IF(SUM($AW491:BY491)<0,0,IF(SUM($AX491:BY491)+BY491>$AW491,$AW491-SUM($AX491:BY491),BY491))","v":0},{"$f":"IF(SUM($AW491:BZ491)<0,0,IF(SUM($AX491:BZ491)+BZ491>$AW491,$AW491-SUM($AX491:BZ491),BZ491))","v":0},{"$f":"IF(SUM($AW491:CA491)<0,0,IF(SUM($AX491:CA491)+CA491>$AW491,$AW491-SUM($AX491:CA491),CA491))","v":0},{"$f":"IF(SUM($AW491:CB491)<0,0,IF(SUM($AX491:CB491)+CB491>$AW491,$AW491-SUM($AX491:CB491),CB491))","v":0},{"$f":"IF(SUM($AW491:CC491)<0,0,IF(SUM($AX491:CC491)+CC491>$AW491,$AW491-SUM($AX491:CC491),CC491))","v":0},{"$f":"IF(SUM($AW491:CD491)<0,0,IF(SUM($AX491:CD491)+CD491>$AW491,$AW491-SUM($AX491:CD491),CD491))","v":0},{"$f":"IF(SUM($AW491:CE491)<0,0,IF(SUM($AX491:CE491)+CE491>$AW491,$AW491-SUM($AX491:CE491),CE491))","v":0},{"$f":"IF(SUM($AW491:CF491)<0,0,IF(SUM($AX491:CF491)+CF491>$AW491,$AW491-SUM($AX491:CF491),CF491))","v":0},{"$f":"IF(SUM($AW491:CG491)<0,0,IF(SUM($AX491:CG491)+CG491>$AW491,$AW491-SUM($AX491:CG491),CG491))","v":0},{"$f":"IF(SUM($AW491:CH491)<0,0,IF(SUM($AX491:CH491)+CH491>$AW491,$AW491-SUM($AX491:CH491),CH491))","v":0},{"$f":"IF(SUM($AW491:CI491)<0,0,IF(SUM($AX491:CI491)+CI491>$AW491,$AW491-SUM($AX491:CI491),CI491))","v":0},{"$f":"IF(SUM($AW491:CJ491)<0,0,IF(SUM($AX491:CJ491)+CJ491>$AW491,$AW491-SUM($AX491:CJ491),CJ491))","v":0},{"$f":"IF(SUM($AW491:CK491)<0,0,IF(SUM($AX491:CK491)+CK491>$AW491,$AW491-SUM($AX491:CK491),CK491))","v":0},{"$f":"IF(SUM($AW491:CL491)<0,0,IF(SUM($AX491:CL491)+CL491>$AW491,$AW491-SUM($AX491:CL491),CL491))","v":0},{"$f":"IF(SUM($AW491:CM491)<0,0,IF(SUM($AX491:CM491)+CM491>$AW491,$AW491-SUM($AX491:CM491),CM491))","v":0},{"$f":"IF(SUM($AW491:CN491)<0,0,IF(SUM($AX491:CN491)+CN491>$AW491,$AW491-SUM($AX491:CN491),CN491))","v":0},{"$f":"IF(SUM($AW491:CO491)<0,0,IF(SUM($AX491:CO491)+CO491>$AW491,$AW491-SUM($AX491:CO491),CO491))","v":0},{"$f":"IF(SUM($AW491:CP491)<0,0,IF(SUM($AX491:CP491)+CP491>$AW491,$AW491-SUM($AX491:CP491),CP491))","v":0},{"$f":"IF(SUM($AW491:CQ491)<0,0,IF(SUM($AX491:CQ491)+CQ491>$AW491,$AW491-SUM($AX491:CQ491),CQ491))","v":0},{"$f":"IF(SUM($AW491:CR491)<0,0,IF(SUM($AX491:CR491)+CR491>$AW491,$AW491-SUM($AX491:CR491),CR491))","v":0},{"$f":"IF(SUM($AW491:CS491)<0,0,IF(SUM($AX491:CS491)+CS491>$AW491,$AW491-SUM($AX491:CS491),CS491))","v":0},{"$f":"IF(SUM($AW491:CT491)<0,0,IF(SUM($AX491:CT491)+CT491>$AW491,$AW491-SUM($AX491:CT491),CT491))","v":0},{"$f":"IF(SUM($AW491:CU491)<0,0,IF(SUM($AX491:CU491)+CU491>$AW491,$AW491-SUM($AX491:CU491),CU491))","v":0},{"$f":"IF(SUM($AW491:CV491)<0,0,IF(SUM($AX491:CV491)+CV491>$AW491,$AW491-SUM($AX491:CV491),CV491))","v":0},{"$f":"IF(SUM($AW491:CW491)<0,0,IF(SUM($AX491:CW491)+CW491>$AW491,$AW491-SUM($AX491:CW491),CW491))","v":0},{"$f":"IF(SUM($AW491:CX491)<0,0,IF(SUM($AX491:CX491)+CX491>$AW491,$AW491-SUM($AX491:CX491),CX491))","v":0},{"$f":"IF(SUM($AW491:CY491)<0,0,IF(SUM($AX491:CY491)+CY491>$AW491,$AW491-SUM($AX491:CY491),CY491))","v":0},{"$f":"IF(SUM($AW491:CZ491)<0,0,IF(SUM($AX491:CZ491)+CZ491>$AW491,$AW491-SUM($AX491:CZ491),CZ491))","v":0},{"$f":"IF(SUM($AW491:DA491)<0,0,IF(SUM($AX491:DA491)+DA491>$AW491,$AW491-SUM($AX491:DA491),DA491))","v":0},{"$f":"IF(SUM($AW491:DB491)<0,0,IF(SUM($AX491:DB491)+DB491>$AW491,$AW491-SUM($AX491:DB491),DB491))","v":0},{"$f":"IF(SUM($AW491:DC491)<0,0,IF(SUM($AX491:DC491)+DC491>$AW491,$AW491-SUM($AX491:DC491),DC491))","v":0},{"$f":"IF(SUM($AW491:DD491)<0,0,IF(SUM($AX491:DD491)+DD491>$AW491,$AW491-SUM($AX491:DD491),DD491))","v":0},{"$f":"IF(SUM($AW491:DE491)<0,0,IF(SUM($AX491:DE491)+DE491>$AW491,$AW491-SUM($AX491:DE491),DE491))","v":0},{"$f":"IF(SUM($AW491:DF491)<0,0,IF(SUM($AX491:DF491)+DF491>$AW491,$AW491-SUM($AX491:DF491),DF491))","v":0},{"$f":"IF(SUM($AW491:DG491)<0,0,IF(SUM($AX491:DG491)+DG491>$AW491,$AW491-SUM($AX491:DG491),DG491))","v":0},{"$f":"IF(SUM($AW491:DH491)<0,0,IF(SUM($AX491:DH491)+DH491>$AW491,$AW491-SUM($AX491:DH491),DH491))","v":0},{"$f":"IF(SUM($AW491:DI491)<0,0,IF(SUM($AX491:DI491)+DI491>$AW491,$AW491-SUM($AX491:DI491),DI491))","v":0},{"$f":"IF(SUM($AW491:DJ491)<0,0,IF(SUM($AX491:DJ491)+DJ491>$AW491,$AW491-SUM($AX491:DJ491),DJ491))","v":0},{"$f":"IF(SUM($AW491:DK491)<0,0,IF(SUM($AX491:DK491)+DK491>$AW491,$AW491-SUM($AX491:DK491),DK491))","v":0},{"$f":"IF(SUM($AW491:DL491)<0,0,IF(SUM($AX491:DL491)+DL491>$AW491,$AW491-SUM($AX491:DL491),DL491))","v":0},{"$f":"IF(SUM($AW491:DM491)<0,0,IF(SUM($AX491:DM491)+DM491>$AW491,$AW491-SUM($AX491:DM491),DM491))","v":0},{"$f":"IF(SUM($AW491:DN491)<0,0,IF(SUM($AX491:DN491)+DN491>$AW491,$AW491-SUM($AX491:DN491),DN491))","v":0},{"$f":"IF(SUM($AW491:DO491)<0,0,IF(SUM($AX491:DO491)+DO491>$AW491,$AW491-SUM($AX491:DO491),DO491))","v":0},{"$f":"IF(SUM($AW491:DP491)<0,0,IF(SUM($AX491:DP491)+DP491>$AW491,$AW491-SUM($AX491:DP491),DP491))","v":0},{"$f":"IF(SUM($AW491:DQ491)<0,0,IF(SUM($AX491:DQ491)+DQ491>$AW491,$AW491-SUM($AX491:DQ491),DQ491))","v":0},{"$f":"IF(SUM($AW491:DR491)<0,0,IF(SUM($AX491:DR491)+DR491>$AW491,$AW491-SUM($AX491:DR491),DR491))","v":0},{"$f":"IF(SUM($AW491:DS491)<0,0,IF(SUM($AX491:DS491)+DS491>$AW491,$AW491-SUM($AX491:DS491),DS491))","v":0},{"$f":"IF(SUM($AW491:DT491)<0,0,IF(SUM($AX491:DT491)+DT491>$AW491,$AW491-SUM($AX491:DT491),DT491))","v":0},{"$f":"IF(SUM($AW491:DU491)<0,0,IF(SUM($AX491:DU491)+DU491>$AW491,$AW491-SUM($AX491:DU491),DU491))","v":0},{"$f":"IF(SUM($AW491:DV491)<0,0,IF(SUM($AX491:DV491)+DV491>$AW491,$AW491-SUM($AX491:DV491),DV491))","v":0},{"$f":"IF(SUM($AW491:DW491)<0,0,IF(SUM($AX491:DW491)+DW491>$AW491,$AW491-SUM($AX491:DW491),DW491))","v":0},{"$f":"IF(SUM($AW491:DX491)<0,0,IF(SUM($AX491:DX491)+DX491>$AW491,$AW491-SUM($AX491:DX491),DX491))","v":0},{"$f":"IF(SUM($AW491:DY491)<0,0,IF(SUM($AX491:DY491)+DY491>$AW491,$AW491-SUM($AX491:DY491),DY491))","v":0},{"$f":"IF(SUM($AW491:DZ491)<0,0,IF(SUM($AX491:DZ491)+DZ491>$AW491,$AW491-SUM($AX491:DZ491),DZ491))","v":0},{"$f":"IF(SUM($AW491:EA491)<0,0,IF(SUM($AX491:EA491)+EA491>$AW491,$AW491-SUM($AX491:EA491),EA491))","v":0},{"$f":"IF(SUM($AW491:EB491)<0,0,IF(SUM($AX491:EB491)+EB491>$AW491,$AW491-SUM($AX491:EB491),EB491))","v":0},{"$f":"IF(SUM($AW491:EC491)<0,0,IF(SUM($AX491:EC491)+EC491>$AW491,$AW491-SUM($AX491:EC491),EC491))","v":0},{"$f":"IF(SUM($AW491:ED491)<0,0,IF(SUM($AX491:ED491)+ED491>$AW491,$AW491-SUM($AX491:ED491),ED491))","v":0},{"$f":"IF(SUM($AW491:EE491)<0,0,IF(SUM($AX491:EE491)+EE491>$AW491,$AW491-SUM($AX491:EE491),EE491))","v":0},{"$f":"IF(SUM($AW491:EF491)<0,0,IF(SUM($AX491:EF491)+EF491>$AW491,$AW491-SUM($AX491:EF491),EF491))","v":0},{"$f":"IF(SUM($AW491:EG491)<0,0,IF(SUM($AX491:EG491)+EG491>$AW491,$AW491-SUM($AX491:EG491),EG491))","v":0},{"$f":"IF(SUM($AW491:EH491)<0,0,IF(SUM($AX491:EH491)+EH491>$AW491,$AW491-SUM($AX491:EH491),EH491))","v":0},{"$f":"IF(SUM($AW491:EI491)<0,0,IF(SUM($AX491:EI491)+EI491>$AW491,$AW491-SUM($AX491:EI491),EI491))","v":0},{"$f":"IF(SUM($AW491:EJ491)<0,0,IF(SUM($AX491:EJ491)+EJ491>$AW491,$AW491-SUM($AX491:EJ491),EJ491))","v":0},{"$f":"IF(SUM($AW491:EK491)<0,0,IF(SUM($AX491:EK491)+EK491>$AW491,$AW491-SUM($AX491:EK491),EK491))","v":0},{"$f":"IF(SUM($AW491:EL491)<0,0,IF(SUM($AX491:EL491)+EL491>$AW491,$AW491-SUM($AX491:EL491),EL491))","v":0},{"$f":"IF(SUM($AW491:EM491)<0,0,IF(SUM($AX491:EM491)+EM491>$AW491,$AW491-SUM($AX491:EM491),EM491))","v":0},{"$f":"IF(SUM($AW491:EN491)<0,0,IF(SUM($AX491:EN491)+EN491>$AW491,$AW491-SUM($AX491:EN491),EN491))","v":0},{"$f":"IF(SUM($AW491:EO491)<0,0,IF(SUM($AX491:EO491)+EO491>$AW491,$AW491-SUM($AX491:EO491),EO491))","v":0},{"$f":"IF(SUM($AW491:EP491)<0,0,IF(SUM($AX491:EP491)+EP491>$AW491,$AW491-SUM($AX491:EP491),EP491))","v":0},{"$f":"IF(SUM($AW491:EQ491)<0,0,IF(SUM($AX491:EQ491)+EQ491>$AW491,$AW491-SUM($AX491:EQ491),EQ491))","v":0},{"$f":"IF(SUM($AW491:ER491)<0,0,IF(SUM($AX491:ER491)+ER491>$AW491,$AW491-SUM($AX491:ER491),ER491))","v":0},{"$f":"IF(SUM($AW491:ES491)<0,0,IF(SUM($AX491:ES491)+ES491>$AW491,$AW491-SUM($AX491:ES491),ES491))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AS492:AS492)+AS492>$AR29,$AR29-SUM($AS492:AS492),AS492)","v":0},{"$f":"IF(SUM($AS492:AT492)+AT492>$AR29,$AR29-SUM($AS492:AT492),AT492)","v":0},{"$f":"IF(SUM($AS492:AU492)+AU492>$AR29,$AR29-SUM($AS492:AU492),AU492)","v":0},7.1221339999999994E-2,1.4534967346938774E-3,{"$f":"IF(SUM($AW492:AX492)<0,0,IF(SUM($AX492:AX492)+AX492>$AW492,$AW492-SUM($AX492:AX492),AX492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:AY492)<0,0,IF(SUM($AX492:AY492)+AY492>$AW492,$AW492-SUM($AX492:AY492),AY492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:AZ492)<0,0,IF(SUM($AX492:AZ492)+AZ492>$AW492,$AW492-SUM($AX492:AZ492),AZ492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BA492)<0,0,IF(SUM($AX492:BA492)+BA492>$AW492,$AW492-SUM($AX492:BA492),BA492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BB492)<0,0,IF(SUM($AX492:BB492)+BB492>$AW492,$AW492-SUM($AX492:BB492),BB492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BC492)<0,0,IF(SUM($AX492:BC492)+BC492>$AW492,$AW492-SUM($AX492:BC492),BC492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BD492)<0,0,IF(SUM($AX492:BD492)+BD492>$AW492,$AW492-SUM($AX492:BD492),BD492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BE492)<0,0,IF(SUM($AX492:BE492)+BE492>$AW492,$AW492-SUM($AX492:BE492),BE492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BF492)<0,0,IF(SUM($AX492:BF492)+BF492>$AW492,$AW492-SUM($AX492:BF492),BF492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BG492)<0,0,IF(SUM($AX492:BG492)+BG492>$AW492,$AW492-SUM($AX492:BG492),BG492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BH492)<0,0,IF(SUM($AX492:BH492)+BH492>$AW492,$AW492-SUM($AX492:BH492),BH492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BI492)<0,0,IF(SUM($AX492:BI492)+BI492>$AW492,$AW492-SUM($AX492:BI492),BI492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BJ492)<0,0,IF(SUM($AX492:BJ492)+BJ492>$AW492,$AW492-SUM($AX492:BJ492),BJ492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BK492)<0,0,IF(SUM($AX492:BK492)+BK492>$AW492,$AW492-SUM($AX492:BK492),BK492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BL492)<0,0,IF(SUM($AX492:BL492)+BL492>$AW492,$AW492-SUM($AX492:BL492),BL492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BM492)<0,0,IF(SUM($AX492:BM492)+BM492>$AW492,$AW492-SUM($AX492:BM492),BM492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BN492)<0,0,IF(SUM($AX492:BN492)+BN492>$AW492,$AW492-SUM($AX492:BN492),BN492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BO492)<0,0,IF(SUM($AX492:BO492)+BO492>$AW492,$AW492-SUM($AX492:BO492),BO492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BP492)<0,0,IF(SUM($AX492:BP492)+BP492>$AW492,$AW492-SUM($AX492:BP492),BP492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BQ492)<0,0,IF(SUM($AX492:BQ492)+BQ492>$AW492,$AW492-SUM($AX492:BQ492),BQ492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BR492)<0,0,IF(SUM($AX492:BR492)+BR492>$AW492,$AW492-SUM($AX492:BR492),BR492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BS492)<0,0,IF(SUM($AX492:BS492)+BS492>$AW492,$AW492-SUM($AX492:BS492),BS492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BT492)<0,0,IF(SUM($AX492:BT492)+BT492>$AW492,$AW492-SUM($AX492:BT492),BT492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BU492)<0,0,IF(SUM($AX492:BU492)+BU492>$AW492,$AW492-SUM($AX492:BU492),BU492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BV492)<0,0,IF(SUM($AX492:BV492)+BV492>$AW492,$AW492-SUM($AX492:BV492),BV492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BW492)<0,0,IF(SUM($AX492:BW492)+BW492>$AW492,$AW492-SUM($AX492:BW492),BW492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BX492)<0,0,IF(SUM($AX492:BX492)+BX492>$AW492,$AW492-SUM($AX492:BX492),BX492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BY492)<0,0,IF(SUM($AX492:BY492)+BY492>$AW492,$AW492-SUM($AX492:BY492),BY492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:BZ492)<0,0,IF(SUM($AX492:BZ492)+BZ492>$AW492,$AW492-SUM($AX492:BZ492),BZ492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CA492)<0,0,IF(SUM($AX492:CA492)+CA492>$AW492,$AW492-SUM($AX492:CA492),CA492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CB492)<0,0,IF(SUM($AX492:CB492)+CB492>$AW492,$AW492-SUM($AX492:CB492),CB492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CC492)<0,0,IF(SUM($AX492:CC492)+CC492>$AW492,$AW492-SUM($AX492:CC492),CC492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CD492)<0,0,IF(SUM($AX492:CD492)+CD492>$AW492,$AW492-SUM($AX492:CD492),CD492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CE492)<0,0,IF(SUM($AX492:CE492)+CE492>$AW492,$AW492-SUM($AX492:CE492),CE492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CF492)<0,0,IF(SUM($AX492:CF492)+CF492>$AW492,$AW492-SUM($AX492:CF492),CF492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CG492)<0,0,IF(SUM($AX492:CG492)+CG492>$AW492,$AW492-SUM($AX492:CG492),CG492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CH492)<0,0,IF(SUM($AX492:CH492)+CH492>$AW492,$AW492-SUM($AX492:CH492),CH492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CI492)<0,0,IF(SUM($AX492:CI492)+CI492>$AW492,$AW492-SUM($AX492:CI492),CI492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CJ492)<0,0,IF(SUM($AX492:CJ492)+CJ492>$AW492,$AW492-SUM($AX492:CJ492),CJ492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CK492)<0,0,IF(SUM($AX492:CK492)+CK492>$AW492,$AW492-SUM($AX492:CK492),CK492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CL492)<0,0,IF(SUM($AX492:CL492)+CL492>$AW492,$AW492-SUM($AX492:CL492),CL492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CM492)<0,0,IF(SUM($AX492:CM492)+CM492>$AW492,$AW492-SUM($AX492:CM492),CM492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CN492)<0,0,IF(SUM($AX492:CN492)+CN492>$AW492,$AW492-SUM($AX492:CN492),CN492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CO492)<0,0,IF(SUM($AX492:CO492)+CO492>$AW492,$AW492-SUM($AX492:CO492),CO492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CP492)<0,0,IF(SUM($AX492:CP492)+CP492>$AW492,$AW492-SUM($AX492:CP492),CP492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CQ492)<0,0,IF(SUM($AX492:CQ492)+CQ492>$AW492,$AW492-SUM($AX492:CQ492),CQ492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CR492)<0,0,IF(SUM($AX492:CR492)+CR492>$AW492,$AW492-SUM($AX492:CR492),CR492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CS492)<0,0,IF(SUM($AX492:CS492)+CS492>$AW492,$AW492-SUM($AX492:CS492),CS492))","v":1.4534967346938774E-3},{"$f":"IF(SUM($AW492:CT492)<0,0,IF(SUM($AX492:CT492)+CT492>$AW492,$AW492-SUM($AX492:CT492),CT492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:CU492)<0,0,IF(SUM($AX492:CU492)+CU492>$AW492,$AW492-SUM($AX492:CU492),CU492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:CV492)<0,0,IF(SUM($AX492:CV492)+CV492>$AW492,$AW492-SUM($AX492:CV492),CV492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:CW492)<0,0,IF(SUM($AX492:CW492)+CW492>$AW492,$AW492-SUM($AX492:CW492),CW492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:CX492)<0,0,IF(SUM($AX492:CX492)+CX492>$AW492,$AW492-SUM($AX492:CX492),CX492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:CY492)<0,0,IF(SUM($AX492:CY492)+CY492>$AW492,$AW492-SUM($AX492:CY492),CY492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:CZ492)<0,0,IF(SUM($AX492:CZ492)+CZ492>$AW492,$AW492-SUM($AX492:CZ492),CZ492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DA492)<0,0,IF(SUM($AX492:DA492)+DA492>$AW492,$AW492-SUM($AX492:DA492),DA492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DB492)<0,0,IF(SUM($AX492:DB492)+DB492>$AW492,$AW492-SUM($AX492:DB492),DB492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DC492)<0,0,IF(SUM($AX492:DC492)+DC492>$AW492,$AW492-SUM($AX492:DC492),DC492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DD492)<0,0,IF(SUM($AX492:DD492)+DD492>$AW492,$AW492-SUM($AX492:DD492),DD492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DE492)<0,0,IF(SUM($AX492:DE492)+DE492>$AW492,$AW492-SUM($AX492:DE492),DE492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DF492)<0,0,IF(SUM($AX492:DF492)+DF492>$AW492,$AW492-SUM($AX492:DF492),DF492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DG492)<0,0,IF(SUM($AX492:DG492)+DG492>$AW492,$AW492-SUM($AX492:DG492),DG492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DH492)<0,0,IF(SUM($AX492:DH492)+DH492>$AW492,$AW492-SUM($AX492:DH492),DH492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DI492)<0,0,IF(SUM($AX492:DI492)+DI492>$AW492,$AW492-SUM($AX492:DI492),DI492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DJ492)<0,0,IF(SUM($AX492:DJ492)+DJ492>$AW492,$AW492-SUM($AX492:DJ492),DJ492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DK492)<0,0,IF(SUM($AX492:DK492)+DK492>$AW492,$AW492-SUM($AX492:DK492),DK492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DL492)<0,0,IF(SUM($AX492:DL492)+DL492>$AW492,$AW492-SUM($AX492:DL492),DL492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DM492)<0,0,IF(SUM($AX492:DM492)+DM492>$AW492,$AW492-SUM($AX492:DM492),DM492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DN492)<0,0,IF(SUM($AX492:DN492)+DN492>$AW492,$AW492-SUM($AX492:DN492),DN492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DO492)<0,0,IF(SUM($AX492:DO492)+DO492>$AW492,$AW492-SUM($AX492:DO492),DO492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DP492)<0,0,IF(SUM($AX492:DP492)+DP492>$AW492,$AW492-SUM($AX492:DP492),DP492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DQ492)<0,0,IF(SUM($AX492:DQ492)+DQ492>$AW492,$AW492-SUM($AX492:DQ492),DQ492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DR492)<0,0,IF(SUM($AX492:DR492)+DR492>$AW492,$AW492-SUM($AX492:DR492),DR492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DS492)<0,0,IF(SUM($AX492:DS492)+DS492>$AW492,$AW492-SUM($AX492:DS492),DS492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DT492)<0,0,IF(SUM($AX492:DT492)+DT492>$AW492,$AW492-SUM($AX492:DT492),DT492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DU492)<0,0,IF(SUM($AX492:DU492)+DU492>$AW492,$AW492-SUM($AX492:DU492),DU492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DV492)<0,0,IF(SUM($AX492:DV492)+DV492>$AW492,$AW492-SUM($AX492:DV492),DV492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DW492)<0,0,IF(SUM($AX492:DW492)+DW492>$AW492,$AW492-SUM($AX492:DW492),DW492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DX492)<0,0,IF(SUM($AX492:DX492)+DX492>$AW492,$AW492-SUM($AX492:DX492),DX492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DY492)<0,0,IF(SUM($AX492:DY492)+DY492>$AW492,$AW492-SUM($AX492:DY492),DY492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:DZ492)<0,0,IF(SUM($AX492:DZ492)+DZ492>$AW492,$AW492-SUM($AX492:DZ492),DZ492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EA492)<0,0,IF(SUM($AX492:EA492)+EA492>$AW492,$AW492-SUM($AX492:EA492),EA492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EB492)<0,0,IF(SUM($AX492:EB492)+EB492>$AW492,$AW492-SUM($AX492:EB492),EB492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EC492)<0,0,IF(SUM($AX492:EC492)+EC492>$AW492,$AW492-SUM($AX492:EC492),EC492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:ED492)<0,0,IF(SUM($AX492:ED492)+ED492>$AW492,$AW492-SUM($AX492:ED492),ED492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EE492)<0,0,IF(SUM($AX492:EE492)+EE492>$AW492,$AW492-SUM($AX492:EE492),EE492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EF492)<0,0,IF(SUM($AX492:EF492)+EF492>$AW492,$AW492-SUM($AX492:EF492),EF492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EG492)<0,0,IF(SUM($AX492:EG492)+EG492>$AW492,$AW492-SUM($AX492:EG492),EG492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EH492)<0,0,IF(SUM($AX492:EH492)+EH492>$AW492,$AW492-SUM($AX492:EH492),EH492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EI492)<0,0,IF(SUM($AX492:EI492)+EI492>$AW492,$AW492-SUM($AX492:EI492),EI492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EJ492)<0,0,IF(SUM($AX492:EJ492)+EJ492>$AW492,$AW492-SUM($AX492:EJ492),EJ492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EK492)<0,0,IF(SUM($AX492:EK492)+EK492>$AW492,$AW492-SUM($AX492:EK492),EK492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EL492)<0,0,IF(SUM($AX492:EL492)+EL492>$AW492,$AW492-SUM($AX492:EL492),EL492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EM492)<0,0,IF(SUM($AX492:EM492)+EM492>$AW492,$AW492-SUM($AX492:EM492),EM492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EN492)<0,0,IF(SUM($AX492:EN492)+EN492>$AW492,$AW492-SUM($AX492:EN492),EN492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EO492)<0,0,IF(SUM($AX492:EO492)+EO492>$AW492,$AW492-SUM($AX492:EO492),EO492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EP492)<0,0,IF(SUM($AX492:EP492)+EP492>$AW492,$AW492-SUM($AX492:EP492),EP492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:EQ492)<0,0,IF(SUM($AX492:EQ492)+EQ492>$AW492,$AW492-SUM($AX492:EQ492),EQ492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:ER492)<0,0,IF(SUM($AX492:ER492)+ER492>$AW492,$AW492-SUM($AX492:ER492),ER492))","v":-4.163336342344337E-17},{"$f":"IF(SUM($AW492:ES492)<0,0,IF(SUM($AX492:ES492)+ES492>$AW492,$AW492-SUM($AX492:ES492),ES492))","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00625E-2,{"$f":"IF(SUM($AS493:AS493)+AS493>$AR30,$AR30-SUM($AS493:AS493),AS493)","v":1.00625E-2},{"$f":"IF(SUM($AS493:AT493)+AT493>$AR30,$AR30-SUM($AS493:AT493),AT493)","v":1.00625E-2},{"$f":"IF(SUM($AS493:AU493)+AU493>$AR30,$AR30-SUM($AS493:AU493),AU493)","v":1.00625E-2},-2.3326880000000005E-2,0,{"$f":"IF(SUM($AW493:AX493)<0,0,IF(SUM($AX493:AX493)+AX493>$AW493,$AW493-SUM($AX493:AX493),AX493))","v":0},{"$f":"IF(SUM($AW493:AY493)<0,0,IF(SUM($AX493:AY493)+AY493>$AW493,$AW493-SUM($AX493:AY493),AY493))","v":0},{"$f":"IF(SUM($AW493:AZ493)<0,0,IF(SUM($AX493:AZ493)+AZ493>$AW493,$AW493-SUM($AX493:AZ493),AZ493))","v":0},{"$f":"IF(SUM($AW493:BA493)<0,0,IF(SUM($AX493:BA493)+BA493>$AW493,$AW493-SUM($AX493:BA493),BA493))","v":0},{"$f":"IF(SUM($AW493:BB493)<0,0,IF(SUM($AX493:BB493)+BB493>$AW493,$AW493-SUM($AX493:BB493),BB493))","v":0},{"$f":"IF(SUM($AW493:BC493)<0,0,IF(SUM($AX493:BC493)+BC493>$AW493,$AW493-SUM($AX493:BC493),BC493))","v":0},{"$f":"IF(SUM($AW493:BD493)<0,0,IF(SUM($AX493:BD493)+BD493>$AW493,$AW493-SUM($AX493:BD493),BD493))","v":0},{"$f":"IF(SUM($AW493:BE493)<0,0,IF(SUM($AX493:BE493)+BE493>$AW493,$AW493-SUM($AX493:BE493),BE493))","v":0},{"$f":"IF(SUM($AW493:BF493)<0,0,IF(SUM($AX493:BF493)+BF493>$AW493,$AW493-SUM($AX493:BF493),BF493))","v":0},{"$f":"IF(SUM($AW493:BG493)<0,0,IF(SUM($AX493:BG493)+BG493>$AW493,$AW493-SUM($AX493:BG493),BG493))","v":0},{"$f":"IF(SUM($AW493:BH493)<0,0,IF(SUM($AX493:BH493)+BH493>$AW493,$AW493-SUM($AX493:BH493),BH493))","v":0},{"$f":"IF(SUM($AW493:BI493)<0,0,IF(SUM($AX493:BI493)+BI493>$AW493,$AW493-SUM($AX493:BI493),BI493))","v":0},{"$f":"IF(SUM($AW493:BJ493)<0,0,IF(SUM($AX493:BJ493)+BJ493>$AW493,$AW493-SUM($AX493:BJ493),BJ493))","v":0},{"$f":"IF(SUM($AW493:BK493)<0,0,IF(SUM($AX493:BK493)+BK493>$AW493,$AW493-SUM($AX493:BK493),BK493))","v":0},{"$f":"IF(SUM($AW493:BL493)<0,0,IF(SUM($AX493:BL493)+BL493>$AW493,$AW493-SUM($AX493:BL493),BL493))","v":0},{"$f":"IF(SUM($AW493:BM493)<0,0,IF(SUM($AX493:BM493)+BM493>$AW493,$AW493-SUM($AX493:BM493),BM493))","v":0},{"$f":"IF(SUM($AW493:BN493)<0,0,IF(SUM($AX493:BN493)+BN493>$AW493,$AW493-SUM($AX493:BN493),BN493))","v":0},{"$f":"IF(SUM($AW493:BO493)<0,0,IF(SUM($AX493:BO493)+BO493>$AW493,$AW493-SUM($AX493:BO493),BO493))","v":0},{"$f":"IF(SUM($AW493:BP493)<0,0,IF(SUM($AX493:BP493)+BP493>$AW493,$AW493-SUM($AX493:BP493),BP493))","v":0},{"$f":"IF(SUM($AW493:BQ493)<0,0,IF(SUM($AX493:BQ493)+BQ493>$AW493,$AW493-SUM($AX493:BQ493),BQ493))","v":0},{"$f":"IF(SUM($AW493:BR493)<0,0,IF(SUM($AX493:BR493)+BR493>$AW493,$AW493-SUM($AX493:BR493),BR493))","v":0},{"$f":"IF(SUM($AW493:BS493)<0,0,IF(SUM($AX493:BS493)+BS493>$AW493,$AW493-SUM($AX493:BS493),BS493))","v":0},{"$f":"IF(SUM($AW493:BT493)<0,0,IF(SUM($AX493:BT493)+BT493>$AW493,$AW493-SUM($AX493:BT493),BT493))","v":0},{"$f":"IF(SUM($AW493:BU493)<0,0,IF(SUM($AX493:BU493)+BU493>$AW493,$AW493-SUM($AX493:BU493),BU493))","v":0},{"$f":"IF(SUM($AW493:BV493)<0,0,IF(SUM($AX493:BV493)+BV493>$AW493,$AW493-SUM($AX493:BV493),BV493))","v":0},{"$f":"IF(SUM($AW493:BW493)<0,0,IF(SUM($AX493:BW493)+BW493>$AW493,$AW493-SUM($AX493:BW493),BW493))","v":0},{"$f":"IF(SUM($AW493:BX493)<0,0,IF(SUM($AX493:BX493)+BX493>$AW493,$AW493-SUM($AX493:BX493),BX493))","v":0},{"$f":"IF(SUM($AW493:BY493)<0,0,IF(SUM($AX493:BY493)+BY493>$AW493,$AW493-SUM($AX493:BY493),BY493))","v":0},{"$f":"IF(SUM($AW493:BZ493)<0,0,IF(SUM($AX493:BZ493)+BZ493>$AW493,$AW493-SUM($AX493:BZ493),BZ493))","v":0},{"$f":"IF(SUM($AW493:CA493)<0,0,IF(SUM($AX493:CA493)+CA493>$AW493,$AW493-SUM($AX493:CA493),CA493))","v":0},{"$f":"IF(SUM($AW493:CB493)<0,0,IF(SUM($AX493:CB493)+CB493>$AW493,$AW493-SUM($AX493:CB493),CB493))","v":0},{"$f":"IF(SUM($AW493:CC493)<0,0,IF(SUM($AX493:CC493)+CC493>$AW493,$AW493-SUM($AX493:CC493),CC493))","v":0},{"$f":"IF(SUM($AW493:CD493)<0,0,IF(SUM($AX493:CD493)+CD493>$AW493,$AW493-SUM($AX493:CD493),CD493))","v":0},{"$f":"IF(SUM($AW493:CE493)<0,0,IF(SUM($AX493:CE493)+CE493>$AW493,$AW493-SUM($AX493:CE493),CE493))","v":0},{"$f":"IF(SUM($AW493:CF493)<0,0,IF(SUM($AX493:CF493)+CF493>$AW493,$AW493-SUM($AX493:CF493),CF493))","v":0},{"$f":"IF(SUM($AW493:CG493)<0,0,IF(SUM($AX493:CG493)+CG493>$AW493,$AW493-SUM($AX493:CG493),CG493))","v":0},{"$f":"IF(SUM($AW493:CH493)<0,0,IF(SUM($AX493:CH493)+CH493>$AW493,$AW493-SUM($AX493:CH493),CH493))","v":0},{"$f":"IF(SUM($AW493:CI493)<0,0,IF(SUM($AX493:CI493)+CI493>$AW493,$AW493-SUM($AX493:CI493),CI493))","v":0},{"$f":"IF(SUM($AW493:CJ493)<0,0,IF(SUM($AX493:CJ493)+CJ493>$AW493,$AW493-SUM($AX493:CJ493),CJ493))","v":0},{"$f":"IF(SUM($AW493:CK493)<0,0,IF(SUM($AX493:CK493)+CK493>$AW493,$AW493-SUM($AX493:CK493),CK493))","v":0},{"$f":"IF(SUM($AW493:CL493)<0,0,IF(SUM($AX493:CL493)+CL493>$AW493,$AW493-SUM($AX493:CL493),CL493))","v":0},{"$f":"IF(SUM($AW493:CM493)<0,0,IF(SUM($AX493:CM493)+CM493>$AW493,$AW493-SUM($AX493:CM493),CM493))","v":0},{"$f":"IF(SUM($AW493:CN493)<0,0,IF(SUM($AX493:CN493)+CN493>$AW493,$AW493-SUM($AX493:CN493),CN493))","v":0},{"$f":"IF(SUM($AW493:CO493)<0,0,IF(SUM($AX493:CO493)+CO493>$AW493,$AW493-SUM($AX493:CO493),CO493))","v":0},{"$f":"IF(SUM($AW493:CP493)<0,0,IF(SUM($AX493:CP493)+CP493>$AW493,$AW493-SUM($AX493:CP493),CP493))","v":0},{"$f":"IF(SUM($AW493:CQ493)<0,0,IF(SUM($AX493:CQ493)+CQ493>$AW493,$AW493-SUM($AX493:CQ493),CQ493))","v":0},{"$f":"IF(SUM($AW493:CR493)<0,0,IF(SUM($AX493:CR493)+CR493>$AW493,$AW493-SUM($AX493:CR493),CR493))","v":0},{"$f":"IF(SUM($AW493:CS493)<0,0,IF(SUM($AX493:CS493)+CS493>$AW493,$AW493-SUM($AX493:CS493),CS493))","v":0},{"$f":"IF(SUM($AW493:CT493)<0,0,IF(SUM($AX493:CT493)+CT493>$AW493,$AW493-SUM($AX493:CT493),CT493))","v":0},{"$f":"IF(SUM($AW493:CU493)<0,0,IF(SUM($AX493:CU493)+CU493>$AW493,$AW493-SUM($AX493:CU493),CU493))","v":0},{"$f":"IF(SUM($AW493:CV493)<0,0,IF(SUM($AX493:CV493)+CV493>$AW493,$AW493-SUM($AX493:CV493),CV493))","v":0},{"$f":"IF(SUM($AW493:CW493)<0,0,IF(SUM($AX493:CW493)+CW493>$AW493,$AW493-SUM($AX493:CW493),CW493))","v":0},{"$f":"IF(SUM($AW493:CX493)<0,0,IF(SUM($AX493:CX493)+CX493>$AW493,$AW493-SUM($AX493:CX493),CX493))","v":0},{"$f":"IF(SUM($AW493:CY493)<0,0,IF(SUM($AX493:CY493)+CY493>$AW493,$AW493-SUM($AX493:CY493),CY493))","v":0},{"$f":"IF(SUM($AW493:CZ493)<0,0,IF(SUM($AX493:CZ493)+CZ493>$AW493,$AW493-SUM($AX493:CZ493),CZ493))","v":0},{"$f":"IF(SUM($AW493:DA493)<0,0,IF(SUM($AX493:DA493)+DA493>$AW493,$AW493-SUM($AX493:DA493),DA493))","v":0},{"$f":"IF(SUM($AW493:DB493)<0,0,IF(SUM($AX493:DB493)+DB493>$AW493,$AW493-SUM($AX493:DB493),DB493))","v":0},{"$f":"IF(SUM($AW493:DC493)<0,0,IF(SUM($AX493:DC493)+DC493>$AW493,$AW493-SUM($AX493:DC493),DC493))","v":0},{"$f":"IF(SUM($AW493:DD493)<0,0,IF(SUM($AX493:DD493)+DD493>$AW493,$AW493-SUM($AX493:DD493),DD493))","v":0},{"$f":"IF(SUM($AW493:DE493)<0,0,IF(SUM($AX493:DE493)+DE493>$AW493,$AW493-SUM($AX493:DE493),DE493))","v":0},{"$f":"IF(SUM($AW493:DF493)<0,0,IF(SUM($AX493:DF493)+DF493>$AW493,$AW493-SUM($AX493:DF493),DF493))","v":0},{"$f":"IF(SUM($AW493:DG493)<0,0,IF(SUM($AX493:DG493)+DG493>$AW493,$AW493-SUM($AX493:DG493),DG493))","v":0},{"$f":"IF(SUM($AW493:DH493)<0,0,IF(SUM($AX493:DH493)+DH493>$AW493,$AW493-SUM($AX493:DH493),DH493))","v":0},{"$f":"IF(SUM($AW493:DI493)<0,0,IF(SUM($AX493:DI493)+DI493>$AW493,$AW493-SUM($AX493:DI493),DI493))","v":0},{"$f":"IF(SUM($AW493:DJ493)<0,0,IF(SUM($AX493:DJ493)+DJ493>$AW493,$AW493-SUM($AX493:DJ493),DJ493))","v":0},{"$f":"IF(SUM($AW493:DK493)<0,0,IF(SUM($AX493:DK493)+DK493>$AW493,$AW493-SUM($AX493:DK493),DK493))","v":0},{"$f":"IF(SUM($AW493:DL493)<0,0,IF(SUM($AX493:DL493)+DL493>$AW493,$AW493-SUM($AX493:DL493),DL493))","v":0},{"$f":"IF(SUM($AW493:DM493)<0,0,IF(SUM($AX493:DM493)+DM493>$AW493,$AW493-SUM($AX493:DM493),DM493))","v":0},{"$f":"IF(SUM($AW493:DN493)<0,0,IF(SUM($AX493:DN493)+DN493>$AW493,$AW493-SUM($AX493:DN493),DN493))","v":0},{"$f":"IF(SUM($AW493:DO493)<0,0,IF(SUM($AX493:DO493)+DO493>$AW493,$AW493-SUM($AX493:DO493),DO493))","v":0},{"$f":"IF(SUM($AW493:DP493)<0,0,IF(SUM($AX493:DP493)+DP493>$AW493,$AW493-SUM($AX493:DP493),DP493))","v":0},{"$f":"IF(SUM($AW493:DQ493)<0,0,IF(SUM($AX493:DQ493)+DQ493>$AW493,$AW493-SUM($AX493:DQ493),DQ493))","v":0},{"$f":"IF(SUM($AW493:DR493)<0,0,IF(SUM($AX493:DR493)+DR493>$AW493,$AW493-SUM($AX493:DR493),DR493))","v":0},{"$f":"IF(SUM($AW493:DS493)<0,0,IF(SUM($AX493:DS493)+DS493>$AW493,$AW493-SUM($AX493:DS493),DS493))","v":0},{"$f":"IF(SUM($AW493:DT493)<0,0,IF(SUM($AX493:DT493)+DT493>$AW493,$AW493-SUM($AX493:DT493),DT493))","v":0},{"$f":"IF(SUM($AW493:DU493)<0,0,IF(SUM($AX493:DU493)+DU493>$AW493,$AW493-SUM($AX493:DU493),DU493))","v":0},{"$f":"IF(SUM($AW493:DV493)<0,0,IF(SUM($AX493:DV493)+DV493>$AW493,$AW493-SUM($AX493:DV493),DV493))","v":0},{"$f":"IF(SUM($AW493:DW493)<0,0,IF(SUM($AX493:DW493)+DW493>$AW493,$AW493-SUM($AX493:DW493),DW493))","v":0},{"$f":"IF(SUM($AW493:DX493)<0,0,IF(SUM($AX493:DX493)+DX493>$AW493,$AW493-SUM($AX493:DX493),DX493))","v":0},{"$f":"IF(SUM($AW493:DY493)<0,0,IF(SUM($AX493:DY493)+DY493>$AW493,$AW493-SUM($AX493:DY493),DY493))","v":0},{"$f":"IF(SUM($AW493:DZ493)<0,0,IF(SUM($AX493:DZ493)+DZ493>$AW493,$AW493-SUM($AX493:DZ493),DZ493))","v":0},{"$f":"IF(SUM($AW493:EA493)<0,0,IF(SUM($AX493:EA493)+EA493>$AW493,$AW493-SUM($AX493:EA493),EA493))","v":0},{"$f":"IF(SUM($AW493:EB493)<0,0,IF(SUM($AX493:EB493)+EB493>$AW493,$AW493-SUM($AX493:EB493),EB493))","v":0},{"$f":"IF(SUM($AW493:EC493)<0,0,IF(SUM($AX493:EC493)+EC493>$AW493,$AW493-SUM($AX493:EC493),EC493))","v":0},{"$f":"IF(SUM($AW493:ED493)<0,0,IF(SUM($AX493:ED493)+ED493>$AW493,$AW493-SUM($AX493:ED493),ED493))","v":0},{"$f":"IF(SUM($AW493:EE493)<0,0,IF(SUM($AX493:EE493)+EE493>$AW493,$AW493-SUM($AX493:EE493),EE493))","v":0},{"$f":"IF(SUM($AW493:EF493)<0,0,IF(SUM($AX493:EF493)+EF493>$AW493,$AW493-SUM($AX493:EF493),EF493))","v":0},{"$f":"IF(SUM($AW493:EG493)<0,0,IF(SUM($AX493:EG493)+EG493>$AW493,$AW493-SUM($AX493:EG493),EG493))","v":0},{"$f":"IF(SUM($AW493:EH493)<0,0,IF(SUM($AX493:EH493)+EH493>$AW493,$AW493-SUM($AX493:EH493),EH493))","v":0},{"$f":"IF(SUM($AW493:EI493)<0,0,IF(SUM($AX493:EI493)+EI493>$AW493,$AW493-SUM($AX493:EI493),EI493))","v":0},{"$f":"IF(SUM($AW493:EJ493)<0,0,IF(SUM($AX493:EJ493)+EJ493>$AW493,$AW493-SUM($AX493:EJ493),EJ493))","v":0},{"$f":"IF(SUM($AW493:EK493)<0,0,IF(SUM($AX493:EK493)+EK493>$AW493,$AW493-SUM($AX493:EK493),EK493))","v":0},{"$f":"IF(SUM($AW493:EL493)<0,0,IF(SUM($AX493:EL493)+EL493>$AW493,$AW493-SUM($AX493:EL493),EL493))","v":0},{"$f":"IF(SUM($AW493:EM493)<0,0,IF(SUM($AX493:EM493)+EM493>$AW493,$AW493-SUM($AX493:EM493),EM493))","v":0},{"$f":"IF(SUM($AW493:EN493)<0,0,IF(SUM($AX493:EN493)+EN493>$AW493,$AW493-SUM($AX493:EN493),EN493))","v":0},{"$f":"IF(SUM($AW493:EO493)<0,0,IF(SUM($AX493:EO493)+EO493>$AW493,$AW493-SUM($AX493:EO493),EO493))","v":0},{"$f":"IF(SUM($AW493:EP493)<0,0,IF(SUM($AX493:EP493)+EP493>$AW493,$AW493-SUM($AX493:EP493),EP493))","v":0},{"$f":"IF(SUM($AW493:EQ493)<0,0,IF(SUM($AX493:EQ493)+EQ493>$AW493,$AW493-SUM($AX493:EQ493),EQ493))","v":0},{"$f":"IF(SUM($AW493:ER493)<0,0,IF(SUM($AX493:ER493)+ER493>$AW493,$AW493-SUM($AX493:ER493),ER493))","v":0},{"$f":"IF(SUM($AW493:ES493)<0,0,IF(SUM($AX493:ES493)+ES493>$AW493,$AW493-SUM($AX493:ES493),ES493))","v":0}]
[]
[null,"Depreciation:  2009 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS23/$F497","v":0},{"$f":"IF(SUM($AT497:AT497)+AT497>$AS23,$AS23-SUM($AT497:AT497),AT497)","v":0},{"$f":"IF(SUM($AT497:AU497)+AU497>$AS23,$AS23-SUM($AT497:AU497),AU497)","v":0},{"$f":"$AS36-SUM($I497:$AV497)","v":1.4449199999999999E-3},{"$f":"IF(AW497>0,AW497/(MAX(($F497-COUNT($I497:$AV497))/4,1)),0)","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:AX497)<0,0,IF(SUM($AX497:AX497)+AX497>$AW497,$AW497-SUM($AX497:AX497),AX497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:AY497)<0,0,IF(SUM($AX497:AY497)+AY497>$AW497,$AW497-SUM($AX497:AY497),AY497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:AZ497)<0,0,IF(SUM($AX497:AZ497)+AZ497>$AW497,$AW497-SUM($AX497:AZ497),AZ497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BA497)<0,0,IF(SUM($AX497:BA497)+BA497>$AW497,$AW497-SUM($AX497:BA497),BA497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BB497)<0,0,IF(SUM($AX497:BB497)+BB497>$AW497,$AW497-SUM($AX497:BB497),BB497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BC497)<0,0,IF(SUM($AX497:BC497)+BC497>$AW497,$AW497-SUM($AX497:BC497),BC497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BD497)<0,0,IF(SUM($AX497:BD497)+BD497>$AW497,$AW497-SUM($AX497:BD497),BD497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BE497)<0,0,IF(SUM($AX497:BE497)+BE497>$AW497,$AW497-SUM($AX497:BE497),BE497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BF497)<0,0,IF(SUM($AX497:BF497)+BF497>$AW497,$AW497-SUM($AX497:BF497),BF497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BG497)<0,0,IF(SUM($AX497:BG497)+BG497>$AW497,$AW497-SUM($AX497:BG497),BG497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BH497)<0,0,IF(SUM($AX497:BH497)+BH497>$AW497,$AW497-SUM($AX497:BH497),BH497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BI497)<0,0,IF(SUM($AX497:BI497)+BI497>$AW497,$AW497-SUM($AX497:BI497),BI497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BJ497)<0,0,IF(SUM($AX497:BJ497)+BJ497>$AW497,$AW497-SUM($AX497:BJ497),BJ497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BK497)<0,0,IF(SUM($AX497:BK497)+BK497>$AW497,$AW497-SUM($AX497:BK497),BK497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BL497)<0,0,IF(SUM($AX497:BL497)+BL497>$AW497,$AW497-SUM($AX497:BL497),BL497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BM497)<0,0,IF(SUM($AX497:BM497)+BM497>$AW497,$AW497-SUM($AX497:BM497),BM497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BN497)<0,0,IF(SUM($AX497:BN497)+BN497>$AW497,$AW497-SUM($AX497:BN497),BN497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BO497)<0,0,IF(SUM($AX497:BO497)+BO497>$AW497,$AW497-SUM($AX497:BO497),BO497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BP497)<0,0,IF(SUM($AX497:BP497)+BP497>$AW497,$AW497-SUM($AX497:BP497),BP497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BQ497)<0,0,IF(SUM($AX497:BQ497)+BQ497>$AW497,$AW497-SUM($AX497:BQ497),BQ497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BR497)<0,0,IF(SUM($AX497:BR497)+BR497>$AW497,$AW497-SUM($AX497:BR497),BR497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BS497)<0,0,IF(SUM($AX497:BS497)+BS497>$AW497,$AW497-SUM($AX497:BS497),BS497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BT497)<0,0,IF(SUM($AX497:BT497)+BT497>$AW497,$AW497-SUM($AX497:BT497),BT497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BU497)<0,0,IF(SUM($AX497:BU497)+BU497>$AW497,$AW497-SUM($AX497:BU497),BU497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BV497)<0,0,IF(SUM($AX497:BV497)+BV497>$AW497,$AW497-SUM($AX497:BV497),BV497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BW497)<0,0,IF(SUM($AX497:BW497)+BW497>$AW497,$AW497-SUM($AX497:BW497),BW497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BX497)<0,0,IF(SUM($AX497:BX497)+BX497>$AW497,$AW497-SUM($AX497:BX497),BX497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BY497)<0,0,IF(SUM($AX497:BY497)+BY497>$AW497,$AW497-SUM($AX497:BY497),BY497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:BZ497)<0,0,IF(SUM($AX497:BZ497)+BZ497>$AW497,$AW497-SUM($AX497:BZ497),BZ497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CA497)<0,0,IF(SUM($AX497:CA497)+CA497>$AW497,$AW497-SUM($AX497:CA497),CA497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CB497)<0,0,IF(SUM($AX497:CB497)+CB497>$AW497,$AW497-SUM($AX497:CB497),CB497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CC497)<0,0,IF(SUM($AX497:CC497)+CC497>$AW497,$AW497-SUM($AX497:CC497),CC497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CD497)<0,0,IF(SUM($AX497:CD497)+CD497>$AW497,$AW497-SUM($AX497:CD497),CD497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CE497)<0,0,IF(SUM($AX497:CE497)+CE497>$AW497,$AW497-SUM($AX497:CE497),CE497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CF497)<0,0,IF(SUM($AX497:CF497)+CF497>$AW497,$AW497-SUM($AX497:CF497),CF497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CG497)<0,0,IF(SUM($AX497:CG497)+CG497>$AW497,$AW497-SUM($AX497:CG497),CG497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CH497)<0,0,IF(SUM($AX497:CH497)+CH497>$AW497,$AW497-SUM($AX497:CH497),CH497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CI497)<0,0,IF(SUM($AX497:CI497)+CI497>$AW497,$AW497-SUM($AX497:CI497),CI497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CJ497)<0,0,IF(SUM($AX497:CJ497)+CJ497>$AW497,$AW497-SUM($AX497:CJ497),CJ497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CK497)<0,0,IF(SUM($AX497:CK497)+CK497>$AW497,$AW497-SUM($AX497:CK497),CK497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CL497)<0,0,IF(SUM($AX497:CL497)+CL497>$AW497,$AW497-SUM($AX497:CL497),CL497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CM497)<0,0,IF(SUM($AX497:CM497)+CM497>$AW497,$AW497-SUM($AX497:CM497),CM497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CN497)<0,0,IF(SUM($AX497:CN497)+CN497>$AW497,$AW497-SUM($AX497:CN497),CN497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CO497)<0,0,IF(SUM($AX497:CO497)+CO497>$AW497,$AW497-SUM($AX497:CO497),CO497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CP497)<0,0,IF(SUM($AX497:CP497)+CP497>$AW497,$AW497-SUM($AX497:CP497),CP497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CQ497)<0,0,IF(SUM($AX497:CQ497)+CQ497>$AW497,$AW497-SUM($AX497:CQ497),CQ497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CR497)<0,0,IF(SUM($AX497:CR497)+CR497>$AW497,$AW497-SUM($AX497:CR497),CR497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CS497)<0,0,IF(SUM($AX497:CS497)+CS497>$AW497,$AW497-SUM($AX497:CS497),CS497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CT497)<0,0,IF(SUM($AX497:CT497)+CT497>$AW497,$AW497-SUM($AX497:CT497),CT497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CU497)<0,0,IF(SUM($AX497:CU497)+CU497>$AW497,$AW497-SUM($AX497:CU497),CU497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CV497)<0,0,IF(SUM($AX497:CV497)+CV497>$AW497,$AW497-SUM($AX497:CV497),CV497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CW497)<0,0,IF(SUM($AX497:CW497)+CW497>$AW497,$AW497-SUM($AX497:CW497),CW497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CX497)<0,0,IF(SUM($AX497:CX497)+CX497>$AW497,$AW497-SUM($AX497:CX497),CX497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CY497)<0,0,IF(SUM($AX497:CY497)+CY497>$AW497,$AW497-SUM($AX497:CY497),CY497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:CZ497)<0,0,IF(SUM($AX497:CZ497)+CZ497>$AW497,$AW497-SUM($AX497:CZ497),CZ497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DA497)<0,0,IF(SUM($AX497:DA497)+DA497>$AW497,$AW497-SUM($AX497:DA497),DA497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DB497)<0,0,IF(SUM($AX497:DB497)+DB497>$AW497,$AW497-SUM($AX497:DB497),DB497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DC497)<0,0,IF(SUM($AX497:DC497)+DC497>$AW497,$AW497-SUM($AX497:DC497),DC497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DD497)<0,0,IF(SUM($AX497:DD497)+DD497>$AW497,$AW497-SUM($AX497:DD497),DD497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DE497)<0,0,IF(SUM($AX497:DE497)+DE497>$AW497,$AW497-SUM($AX497:DE497),DE497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DF497)<0,0,IF(SUM($AX497:DF497)+DF497>$AW497,$AW497-SUM($AX497:DF497),DF497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DG497)<0,0,IF(SUM($AX497:DG497)+DG497>$AW497,$AW497-SUM($AX497:DG497),DG497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DH497)<0,0,IF(SUM($AX497:DH497)+DH497>$AW497,$AW497-SUM($AX497:DH497),DH497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DI497)<0,0,IF(SUM($AX497:DI497)+DI497>$AW497,$AW497-SUM($AX497:DI497),DI497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DJ497)<0,0,IF(SUM($AX497:DJ497)+DJ497>$AW497,$AW497-SUM($AX497:DJ497),DJ497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DK497)<0,0,IF(SUM($AX497:DK497)+DK497>$AW497,$AW497-SUM($AX497:DK497),DK497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DL497)<0,0,IF(SUM($AX497:DL497)+DL497>$AW497,$AW497-SUM($AX497:DL497),DL497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DM497)<0,0,IF(SUM($AX497:DM497)+DM497>$AW497,$AW497-SUM($AX497:DM497),DM497))","v":2.0865270758122741E-5},{"$f":"IF(SUM($AW497:DN497)<0,0,IF(SUM($AX497:DN497)+DN497>$AW497,$AW497-SUM($AX497:DN497),DN497))","v":5.2163176895328282E-6},{"$f":"IF(SUM($AW497:DO497)<0,0,IF(SUM($AX497:DO497)+DO497>$AW497,$AW497-SUM($AX497:DO497),DO497))","v":0},{"$f":"IF(SUM($AW497:DP497)<0,0,IF(SUM($AX497:DP497)+DP497>$AW497,$AW497-SUM($AX497:DP497),DP497))","v":0},{"$f":"IF(SUM($AW497:DQ497)<0,0,IF(SUM($AX497:DQ497)+DQ497>$AW497,$AW497-SUM($AX497:DQ497),DQ497))","v":0},{"$f":"IF(SUM($AW497:DR497)<0,0,IF(SUM($AX497:DR497)+DR497>$AW497,$AW497-SUM($AX497:DR497),DR497))","v":0},{"$f":"IF(SUM($AW497:DS497)<0,0,IF(SUM($AX497:DS497)+DS497>$AW497,$AW497-SUM($AX497:DS497),DS497))","v":0},{"$f":"IF(SUM($AW497:DT497)<0,0,IF(SUM($AX497:DT497)+DT497>$AW497,$AW497-SUM($AX497:DT497),DT497))","v":0},{"$f":"IF(SUM($AW497:DU497)<0,0,IF(SUM($AX497:DU497)+DU497>$AW497,$AW497-SUM($AX497:DU497),DU497))","v":0},{"$f":"IF(SUM($AW497:DV497)<0,0,IF(SUM($AX497:DV497)+DV497>$AW497,$AW497-SUM($AX497:DV497),DV497))","v":0},{"$f":"IF(SUM($AW497:DW497)<0,0,IF(SUM($AX497:DW497)+DW497>$AW497,$AW497-SUM($AX497:DW497),DW497))","v":0},{"$f":"IF(SUM($AW497:DX497)<0,0,IF(SUM($AX497:DX497)+DX497>$AW497,$AW497-SUM($AX497:DX497),DX497))","v":0},{"$f":"IF(SUM($AW497:DY497)<0,0,IF(SUM($AX497:DY497)+DY497>$AW497,$AW497-SUM($AX497:DY497),DY497))","v":0},{"$f":"IF(SUM($AW497:DZ497)<0,0,IF(SUM($AX497:DZ497)+DZ497>$AW497,$AW497-SUM($AX497:DZ497),DZ497))","v":0},{"$f":"IF(SUM($AW497:EA497)<0,0,IF(SUM($AX497:EA497)+EA497>$AW497,$AW497-SUM($AX497:EA497),EA497))","v":0},{"$f":"IF(SUM($AW497:EB497)<0,0,IF(SUM($AX497:EB497)+EB497>$AW497,$AW497-SUM($AX497:EB497),EB497))","v":0},{"$f":"IF(SUM($AW497:EC497)<0,0,IF(SUM($AX497:EC497)+EC497>$AW497,$AW497-SUM($AX497:EC497),EC497))","v":0},{"$f":"IF(SUM($AW497:ED497)<0,0,IF(SUM($AX497:ED497)+ED497>$AW497,$AW497-SUM($AX497:ED497),ED497))","v":0},{"$f":"IF(SUM($AW497:EE497)<0,0,IF(SUM($AX497:EE497)+EE497>$AW497,$AW497-SUM($AX497:EE497),EE497))","v":0},{"$f":"IF(SUM($AW497:EF497)<0,0,IF(SUM($AX497:EF497)+EF497>$AW497,$AW497-SUM($AX497:EF497),EF497))","v":0},{"$f":"IF(SUM($AW497:EG497)<0,0,IF(SUM($AX497:EG497)+EG497>$AW497,$AW497-SUM($AX497:EG497),EG497))","v":0},{"$f":"IF(SUM($AW497:EH497)<0,0,IF(SUM($AX497:EH497)+EH497>$AW497,$AW497-SUM($AX497:EH497),EH497))","v":0},{"$f":"IF(SUM($AW497:EI497)<0,0,IF(SUM($AX497:EI497)+EI497>$AW497,$AW497-SUM($AX497:EI497),EI497))","v":0},{"$f":"IF(SUM($AW497:EJ497)<0,0,IF(SUM($AX497:EJ497)+EJ497>$AW497,$AW497-SUM($AX497:EJ497),EJ497))","v":0},{"$f":"IF(SUM($AW497:EK497)<0,0,IF(SUM($AX497:EK497)+EK497>$AW497,$AW497-SUM($AX497:EK497),EK497))","v":0},{"$f":"IF(SUM($AW497:EL497)<0,0,IF(SUM($AX497:EL497)+EL497>$AW497,$AW497-SUM($AX497:EL497),EL497))","v":0},{"$f":"IF(SUM($AW497:EM497)<0,0,IF(SUM($AX497:EM497)+EM497>$AW497,$AW497-SUM($AX497:EM497),EM497))","v":0},{"$f":"IF(SUM($AW497:EN497)<0,0,IF(SUM($AX497:EN497)+EN497>$AW497,$AW497-SUM($AX497:EN497),EN497))","v":0},{"$f":"IF(SUM($AW497:EO497)<0,0,IF(SUM($AX497:EO497)+EO497>$AW497,$AW497-SUM($AX497:EO497),EO497))","v":0},{"$f":"IF(SUM($AW497:EP497)<0,0,IF(SUM($AX497:EP497)+EP497>$AW497,$AW497-SUM($AX497:EP497),EP497))","v":0},{"$f":"IF(SUM($AW497:EQ497)<0,0,IF(SUM($AX497:EQ497)+EQ497>$AW497,$AW497-SUM($AX497:EQ497),EQ497))","v":0},{"$f":"IF(SUM($AW497:ER497)<0,0,IF(SUM($AX497:ER497)+ER497>$AW497,$AW497-SUM($AX497:ER497),ER497))","v":0},{"$f":"IF(SUM($AW497:ES497)<0,0,IF(SUM($AX497:ES497)+ES497>$AW497,$AW497-SUM($AX497:ES497),ES497))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AT498:AT498)+AT498>$AS24,$AS24-SUM($AT498:AT498),AT498)","v":0},{"$f":"IF(SUM($AT498:AU498)+AU498>$AS24,$AS24-SUM($AT498:AU498),AU498)","v":0},2.7114489999999998E-2,5.5054802030456845E-4,{"$f":"IF(SUM($AW498:AX498)<0,0,IF(SUM($AX498:AX498)+AX498>$AW498,$AW498-SUM($AX498:AX498),AX498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:AY498)<0,0,IF(SUM($AX498:AY498)+AY498>$AW498,$AW498-SUM($AX498:AY498),AY498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:AZ498)<0,0,IF(SUM($AX498:AZ498)+AZ498>$AW498,$AW498-SUM($AX498:AZ498),AZ498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BA498)<0,0,IF(SUM($AX498:BA498)+BA498>$AW498,$AW498-SUM($AX498:BA498),BA498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BB498)<0,0,IF(SUM($AX498:BB498)+BB498>$AW498,$AW498-SUM($AX498:BB498),BB498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BC498)<0,0,IF(SUM($AX498:BC498)+BC498>$AW498,$AW498-SUM($AX498:BC498),BC498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BD498)<0,0,IF(SUM($AX498:BD498)+BD498>$AW498,$AW498-SUM($AX498:BD498),BD498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BE498)<0,0,IF(SUM($AX498:BE498)+BE498>$AW498,$AW498-SUM($AX498:BE498),BE498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BF498)<0,0,IF(SUM($AX498:BF498)+BF498>$AW498,$AW498-SUM($AX498:BF498),BF498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BG498)<0,0,IF(SUM($AX498:BG498)+BG498>$AW498,$AW498-SUM($AX498:BG498),BG498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BH498)<0,0,IF(SUM($AX498:BH498)+BH498>$AW498,$AW498-SUM($AX498:BH498),BH498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BI498)<0,0,IF(SUM($AX498:BI498)+BI498>$AW498,$AW498-SUM($AX498:BI498),BI498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BJ498)<0,0,IF(SUM($AX498:BJ498)+BJ498>$AW498,$AW498-SUM($AX498:BJ498),BJ498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BK498)<0,0,IF(SUM($AX498:BK498)+BK498>$AW498,$AW498-SUM($AX498:BK498),BK498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BL498)<0,0,IF(SUM($AX498:BL498)+BL498>$AW498,$AW498-SUM($AX498:BL498),BL498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BM498)<0,0,IF(SUM($AX498:BM498)+BM498>$AW498,$AW498-SUM($AX498:BM498),BM498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BN498)<0,0,IF(SUM($AX498:BN498)+BN498>$AW498,$AW498-SUM($AX498:BN498),BN498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BO498)<0,0,IF(SUM($AX498:BO498)+BO498>$AW498,$AW498-SUM($AX498:BO498),BO498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BP498)<0,0,IF(SUM($AX498:BP498)+BP498>$AW498,$AW498-SUM($AX498:BP498),BP498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BQ498)<0,0,IF(SUM($AX498:BQ498)+BQ498>$AW498,$AW498-SUM($AX498:BQ498),BQ498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BR498)<0,0,IF(SUM($AX498:BR498)+BR498>$AW498,$AW498-SUM($AX498:BR498),BR498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BS498)<0,0,IF(SUM($AX498:BS498)+BS498>$AW498,$AW498-SUM($AX498:BS498),BS498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BT498)<0,0,IF(SUM($AX498:BT498)+BT498>$AW498,$AW498-SUM($AX498:BT498),BT498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BU498)<0,0,IF(SUM($AX498:BU498)+BU498>$AW498,$AW498-SUM($AX498:BU498),BU498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BV498)<0,0,IF(SUM($AX498:BV498)+BV498>$AW498,$AW498-SUM($AX498:BV498),BV498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BW498)<0,0,IF(SUM($AX498:BW498)+BW498>$AW498,$AW498-SUM($AX498:BW498),BW498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BX498)<0,0,IF(SUM($AX498:BX498)+BX498>$AW498,$AW498-SUM($AX498:BX498),BX498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BY498)<0,0,IF(SUM($AX498:BY498)+BY498>$AW498,$AW498-SUM($AX498:BY498),BY498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:BZ498)<0,0,IF(SUM($AX498:BZ498)+BZ498>$AW498,$AW498-SUM($AX498:BZ498),BZ498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CA498)<0,0,IF(SUM($AX498:CA498)+CA498>$AW498,$AW498-SUM($AX498:CA498),CA498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CB498)<0,0,IF(SUM($AX498:CB498)+CB498>$AW498,$AW498-SUM($AX498:CB498),CB498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CC498)<0,0,IF(SUM($AX498:CC498)+CC498>$AW498,$AW498-SUM($AX498:CC498),CC498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CD498)<0,0,IF(SUM($AX498:CD498)+CD498>$AW498,$AW498-SUM($AX498:CD498),CD498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CE498)<0,0,IF(SUM($AX498:CE498)+CE498>$AW498,$AW498-SUM($AX498:CE498),CE498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CF498)<0,0,IF(SUM($AX498:CF498)+CF498>$AW498,$AW498-SUM($AX498:CF498),CF498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CG498)<0,0,IF(SUM($AX498:CG498)+CG498>$AW498,$AW498-SUM($AX498:CG498),CG498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CH498)<0,0,IF(SUM($AX498:CH498)+CH498>$AW498,$AW498-SUM($AX498:CH498),CH498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CI498)<0,0,IF(SUM($AX498:CI498)+CI498>$AW498,$AW498-SUM($AX498:CI498),CI498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CJ498)<0,0,IF(SUM($AX498:CJ498)+CJ498>$AW498,$AW498-SUM($AX498:CJ498),CJ498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CK498)<0,0,IF(SUM($AX498:CK498)+CK498>$AW498,$AW498-SUM($AX498:CK498),CK498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CL498)<0,0,IF(SUM($AX498:CL498)+CL498>$AW498,$AW498-SUM($AX498:CL498),CL498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CM498)<0,0,IF(SUM($AX498:CM498)+CM498>$AW498,$AW498-SUM($AX498:CM498),CM498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CN498)<0,0,IF(SUM($AX498:CN498)+CN498>$AW498,$AW498-SUM($AX498:CN498),CN498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CO498)<0,0,IF(SUM($AX498:CO498)+CO498>$AW498,$AW498-SUM($AX498:CO498),CO498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CP498)<0,0,IF(SUM($AX498:CP498)+CP498>$AW498,$AW498-SUM($AX498:CP498),CP498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CQ498)<0,0,IF(SUM($AX498:CQ498)+CQ498>$AW498,$AW498-SUM($AX498:CQ498),CQ498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CR498)<0,0,IF(SUM($AX498:CR498)+CR498>$AW498,$AW498-SUM($AX498:CR498),CR498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CS498)<0,0,IF(SUM($AX498:CS498)+CS498>$AW498,$AW498-SUM($AX498:CS498),CS498))","v":5.5054802030456845E-4},{"$f":"IF(SUM($AW498:CT498)<0,0,IF(SUM($AX498:CT498)+CT498>$AW498,$AW498-SUM($AX498:CT498),CT498))","v":1.3763700507614385E-4},{"$f":"IF(SUM($AW498:CU498)<0,0,IF(SUM($AX498:CU498)+CU498>$AW498,$AW498-SUM($AX498:CU498),CU498))","v":0},{"$f":"IF(SUM($AW498:CV498)<0,0,IF(SUM($AX498:CV498)+CV498>$AW498,$AW498-SUM($AX498:CV498),CV498))","v":0},{"$f":"IF(SUM($AW498:CW498)<0,0,IF(SUM($AX498:CW498)+CW498>$AW498,$AW498-SUM($AX498:CW498),CW498))","v":0},{"$f":"IF(SUM($AW498:CX498)<0,0,IF(SUM($AX498:CX498)+CX498>$AW498,$AW498-SUM($AX498:CX498),CX498))","v":0},{"$f":"IF(SUM($AW498:CY498)<0,0,IF(SUM($AX498:CY498)+CY498>$AW498,$AW498-SUM($AX498:CY498),CY498))","v":0},{"$f":"IF(SUM($AW498:CZ498)<0,0,IF(SUM($AX498:CZ498)+CZ498>$AW498,$AW498-SUM($AX498:CZ498),CZ498))","v":0},{"$f":"IF(SUM($AW498:DA498)<0,0,IF(SUM($AX498:DA498)+DA498>$AW498,$AW498-SUM($AX498:DA498),DA498))","v":0},{"$f":"IF(SUM($AW498:DB498)<0,0,IF(SUM($AX498:DB498)+DB498>$AW498,$AW498-SUM($AX498:DB498),DB498))","v":0},{"$f":"IF(SUM($AW498:DC498)<0,0,IF(SUM($AX498:DC498)+DC498>$AW498,$AW498-SUM($AX498:DC498),DC498))","v":0},{"$f":"IF(SUM($AW498:DD498)<0,0,IF(SUM($AX498:DD498)+DD498>$AW498,$AW498-SUM($AX498:DD498),DD498))","v":0},{"$f":"IF(SUM($AW498:DE498)<0,0,IF(SUM($AX498:DE498)+DE498>$AW498,$AW498-SUM($AX498:DE498),DE498))","v":0},{"$f":"IF(SUM($AW498:DF498)<0,0,IF(SUM($AX498:DF498)+DF498>$AW498,$AW498-SUM($AX498:DF498),DF498))","v":0},{"$f":"IF(SUM($AW498:DG498)<0,0,IF(SUM($AX498:DG498)+DG498>$AW498,$AW498-SUM($AX498:DG498),DG498))","v":0},{"$f":"IF(SUM($AW498:DH498)<0,0,IF(SUM($AX498:DH498)+DH498>$AW498,$AW498-SUM($AX498:DH498),DH498))","v":0},{"$f":"IF(SUM($AW498:DI498)<0,0,IF(SUM($AX498:DI498)+DI498>$AW498,$AW498-SUM($AX498:DI498),DI498))","v":0},{"$f":"IF(SUM($AW498:DJ498)<0,0,IF(SUM($AX498:DJ498)+DJ498>$AW498,$AW498-SUM($AX498:DJ498),DJ498))","v":0},{"$f":"IF(SUM($AW498:DK498)<0,0,IF(SUM($AX498:DK498)+DK498>$AW498,$AW498-SUM($AX498:DK498),DK498))","v":0},{"$f":"IF(SUM($AW498:DL498)<0,0,IF(SUM($AX498:DL498)+DL498>$AW498,$AW498-SUM($AX498:DL498),DL498))","v":0},{"$f":"IF(SUM($AW498:DM498)<0,0,IF(SUM($AX498:DM498)+DM498>$AW498,$AW498-SUM($AX498:DM498),DM498))","v":0},{"$f":"IF(SUM($AW498:DN498)<0,0,IF(SUM($AX498:DN498)+DN498>$AW498,$AW498-SUM($AX498:DN498),DN498))","v":0},{"$f":"IF(SUM($AW498:DO498)<0,0,IF(SUM($AX498:DO498)+DO498>$AW498,$AW498-SUM($AX498:DO498),DO498))","v":0},{"$f":"IF(SUM($AW498:DP498)<0,0,IF(SUM($AX498:DP498)+DP498>$AW498,$AW498-SUM($AX498:DP498),DP498))","v":0},{"$f":"IF(SUM($AW498:DQ498)<0,0,IF(SUM($AX498:DQ498)+DQ498>$AW498,$AW498-SUM($AX498:DQ498),DQ498))","v":0},{"$f":"IF(SUM($AW498:DR498)<0,0,IF(SUM($AX498:DR498)+DR498>$AW498,$AW498-SUM($AX498:DR498),DR498))","v":0},{"$f":"IF(SUM($AW498:DS498)<0,0,IF(SUM($AX498:DS498)+DS498>$AW498,$AW498-SUM($AX498:DS498),DS498))","v":0},{"$f":"IF(SUM($AW498:DT498)<0,0,IF(SUM($AX498:DT498)+DT498>$AW498,$AW498-SUM($AX498:DT498),DT498))","v":0},{"$f":"IF(SUM($AW498:DU498)<0,0,IF(SUM($AX498:DU498)+DU498>$AW498,$AW498-SUM($AX498:DU498),DU498))","v":0},{"$f":"IF(SUM($AW498:DV498)<0,0,IF(SUM($AX498:DV498)+DV498>$AW498,$AW498-SUM($AX498:DV498),DV498))","v":0},{"$f":"IF(SUM($AW498:DW498)<0,0,IF(SUM($AX498:DW498)+DW498>$AW498,$AW498-SUM($AX498:DW498),DW498))","v":0},{"$f":"IF(SUM($AW498:DX498)<0,0,IF(SUM($AX498:DX498)+DX498>$AW498,$AW498-SUM($AX498:DX498),DX498))","v":0},{"$f":"IF(SUM($AW498:DY498)<0,0,IF(SUM($AX498:DY498)+DY498>$AW498,$AW498-SUM($AX498:DY498),DY498))","v":0},{"$f":"IF(SUM($AW498:DZ498)<0,0,IF(SUM($AX498:DZ498)+DZ498>$AW498,$AW498-SUM($AX498:DZ498),DZ498))","v":0},{"$f":"IF(SUM($AW498:EA498)<0,0,IF(SUM($AX498:EA498)+EA498>$AW498,$AW498-SUM($AX498:EA498),EA498))","v":0},{"$f":"IF(SUM($AW498:EB498)<0,0,IF(SUM($AX498:EB498)+EB498>$AW498,$AW498-SUM($AX498:EB498),EB498))","v":0},{"$f":"IF(SUM($AW498:EC498)<0,0,IF(SUM($AX498:EC498)+EC498>$AW498,$AW498-SUM($AX498:EC498),EC498))","v":0},{"$f":"IF(SUM($AW498:ED498)<0,0,IF(SUM($AX498:ED498)+ED498>$AW498,$AW498-SUM($AX498:ED498),ED498))","v":0},{"$f":"IF(SUM($AW498:EE498)<0,0,IF(SUM($AX498:EE498)+EE498>$AW498,$AW498-SUM($AX498:EE498),EE498))","v":0},{"$f":"IF(SUM($AW498:EF498)<0,0,IF(SUM($AX498:EF498)+EF498>$AW498,$AW498-SUM($AX498:EF498),EF498))","v":0},{"$f":"IF(SUM($AW498:EG498)<0,0,IF(SUM($AX498:EG498)+EG498>$AW498,$AW498-SUM($AX498:EG498),EG498))","v":0},{"$f":"IF(SUM($AW498:EH498)<0,0,IF(SUM($AX498:EH498)+EH498>$AW498,$AW498-SUM($AX498:EH498),EH498))","v":0},{"$f":"IF(SUM($AW498:EI498)<0,0,IF(SUM($AX498:EI498)+EI498>$AW498,$AW498-SUM($AX498:EI498),EI498))","v":0},{"$f":"IF(SUM($AW498:EJ498)<0,0,IF(SUM($AX498:EJ498)+EJ498>$AW498,$AW498-SUM($AX498:EJ498),EJ498))","v":0},{"$f":"IF(SUM($AW498:EK498)<0,0,IF(SUM($AX498:EK498)+EK498>$AW498,$AW498-SUM($AX498:EK498),EK498))","v":0},{"$f":"IF(SUM($AW498:EL498)<0,0,IF(SUM($AX498:EL498)+EL498>$AW498,$AW498-SUM($AX498:EL498),EL498))","v":0},{"$f":"IF(SUM($AW498:EM498)<0,0,IF(SUM($AX498:EM498)+EM498>$AW498,$AW498-SUM($AX498:EM498),EM498))","v":0},{"$f":"IF(SUM($AW498:EN498)<0,0,IF(SUM($AX498:EN498)+EN498>$AW498,$AW498-SUM($AX498:EN498),EN498))","v":0},{"$f":"IF(SUM($AW498:EO498)<0,0,IF(SUM($AX498:EO498)+EO498>$AW498,$AW498-SUM($AX498:EO498),EO498))","v":0},{"$f":"IF(SUM($AW498:EP498)<0,0,IF(SUM($AX498:EP498)+EP498>$AW498,$AW498-SUM($AX498:EP498),EP498))","v":0},{"$f":"IF(SUM($AW498:EQ498)<0,0,IF(SUM($AX498:EQ498)+EQ498>$AW498,$AW498-SUM($AX498:EQ498),EQ498))","v":0},{"$f":"IF(SUM($AW498:ER498)<0,0,IF(SUM($AX498:ER498)+ER498>$AW498,$AW498-SUM($AX498:ER498),ER498))","v":0},{"$f":"IF(SUM($AW498:ES498)<0,0,IF(SUM($AX498:ES498)+ES498>$AW498,$AW498-SUM($AX498:ES498),ES498))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AT499:AT499)+AT499>$AS25,$AS25-SUM($AT499:AT499),AT499)","v":0},{"$f":"IF(SUM($AT499:AU499)+AU499>$AS25,$AS25-SUM($AT499:AU499),AU499)","v":0},0.28400227,9.709479316239316E-3,{"$f":"IF(SUM($AW499:AX499)<0,0,IF(SUM($AX499:AX499)+AX499>$AW499,$AW499-SUM($AX499:AX499),AX499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:AY499)<0,0,IF(SUM($AX499:AY499)+AY499>$AW499,$AW499-SUM($AX499:AY499),AY499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:AZ499)<0,0,IF(SUM($AX499:AZ499)+AZ499>$AW499,$AW499-SUM($AX499:AZ499),AZ499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BA499)<0,0,IF(SUM($AX499:BA499)+BA499>$AW499,$AW499-SUM($AX499:BA499),BA499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BB499)<0,0,IF(SUM($AX499:BB499)+BB499>$AW499,$AW499-SUM($AX499:BB499),BB499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BC499)<0,0,IF(SUM($AX499:BC499)+BC499>$AW499,$AW499-SUM($AX499:BC499),BC499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BD499)<0,0,IF(SUM($AX499:BD499)+BD499>$AW499,$AW499-SUM($AX499:BD499),BD499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BE499)<0,0,IF(SUM($AX499:BE499)+BE499>$AW499,$AW499-SUM($AX499:BE499),BE499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BF499)<0,0,IF(SUM($AX499:BF499)+BF499>$AW499,$AW499-SUM($AX499:BF499),BF499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BG499)<0,0,IF(SUM($AX499:BG499)+BG499>$AW499,$AW499-SUM($AX499:BG499),BG499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BH499)<0,0,IF(SUM($AX499:BH499)+BH499>$AW499,$AW499-SUM($AX499:BH499),BH499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BI499)<0,0,IF(SUM($AX499:BI499)+BI499>$AW499,$AW499-SUM($AX499:BI499),BI499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BJ499)<0,0,IF(SUM($AX499:BJ499)+BJ499>$AW499,$AW499-SUM($AX499:BJ499),BJ499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BK499)<0,0,IF(SUM($AX499:BK499)+BK499>$AW499,$AW499-SUM($AX499:BK499),BK499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BL499)<0,0,IF(SUM($AX499:BL499)+BL499>$AW499,$AW499-SUM($AX499:BL499),BL499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BM499)<0,0,IF(SUM($AX499:BM499)+BM499>$AW499,$AW499-SUM($AX499:BM499),BM499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BN499)<0,0,IF(SUM($AX499:BN499)+BN499>$AW499,$AW499-SUM($AX499:BN499),BN499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BO499)<0,0,IF(SUM($AX499:BO499)+BO499>$AW499,$AW499-SUM($AX499:BO499),BO499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BP499)<0,0,IF(SUM($AX499:BP499)+BP499>$AW499,$AW499-SUM($AX499:BP499),BP499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BQ499)<0,0,IF(SUM($AX499:BQ499)+BQ499>$AW499,$AW499-SUM($AX499:BQ499),BQ499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BR499)<0,0,IF(SUM($AX499:BR499)+BR499>$AW499,$AW499-SUM($AX499:BR499),BR499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BS499)<0,0,IF(SUM($AX499:BS499)+BS499>$AW499,$AW499-SUM($AX499:BS499),BS499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BT499)<0,0,IF(SUM($AX499:BT499)+BT499>$AW499,$AW499-SUM($AX499:BT499),BT499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BU499)<0,0,IF(SUM($AX499:BU499)+BU499>$AW499,$AW499-SUM($AX499:BU499),BU499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BV499)<0,0,IF(SUM($AX499:BV499)+BV499>$AW499,$AW499-SUM($AX499:BV499),BV499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BW499)<0,0,IF(SUM($AX499:BW499)+BW499>$AW499,$AW499-SUM($AX499:BW499),BW499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BX499)<0,0,IF(SUM($AX499:BX499)+BX499>$AW499,$AW499-SUM($AX499:BX499),BX499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BY499)<0,0,IF(SUM($AX499:BY499)+BY499>$AW499,$AW499-SUM($AX499:BY499),BY499))","v":9.709479316239316E-3},{"$f":"IF(SUM($AW499:BZ499)<0,0,IF(SUM($AX499:BZ499)+BZ499>$AW499,$AW499-SUM($AX499:BZ499),BZ499))","v":2.4273698290598889E-3},{"$f":"IF(SUM($AW499:CA499)<0,0,IF(SUM($AX499:CA499)+CA499>$AW499,$AW499-SUM($AX499:CA499),CA499))","v":0},{"$f":"IF(SUM($AW499:CB499)<0,0,IF(SUM($AX499:CB499)+CB499>$AW499,$AW499-SUM($AX499:CB499),CB499))","v":0},{"$f":"IF(SUM($AW499:CC499)<0,0,IF(SUM($AX499:CC499)+CC499>$AW499,$AW499-SUM($AX499:CC499),CC499))","v":0},{"$f":"IF(SUM($AW499:CD499)<0,0,IF(SUM($AX499:CD499)+CD499>$AW499,$AW499-SUM($AX499:CD499),CD499))","v":0},{"$f":"IF(SUM($AW499:CE499)<0,0,IF(SUM($AX499:CE499)+CE499>$AW499,$AW499-SUM($AX499:CE499),CE499))","v":0},{"$f":"IF(SUM($AW499:CF499)<0,0,IF(SUM($AX499:CF499)+CF499>$AW499,$AW499-SUM($AX499:CF499),CF499))","v":0},{"$f":"IF(SUM($AW499:CG499)<0,0,IF(SUM($AX499:CG499)+CG499>$AW499,$AW499-SUM($AX499:CG499),CG499))","v":0},{"$f":"IF(SUM($AW499:CH499)<0,0,IF(SUM($AX499:CH499)+CH499>$AW499,$AW499-SUM($AX499:CH499),CH499))","v":0},{"$f":"IF(SUM($AW499:CI499)<0,0,IF(SUM($AX499:CI499)+CI499>$AW499,$AW499-SUM($AX499:CI499),CI499))","v":0},{"$f":"IF(SUM($AW499:CJ499)<0,0,IF(SUM($AX499:CJ499)+CJ499>$AW499,$AW499-SUM($AX499:CJ499),CJ499))","v":0},{"$f":"IF(SUM($AW499:CK499)<0,0,IF(SUM($AX499:CK499)+CK499>$AW499,$AW499-SUM($AX499:CK499),CK499))","v":0},{"$f":"IF(SUM($AW499:CL499)<0,0,IF(SUM($AX499:CL499)+CL499>$AW499,$AW499-SUM($AX499:CL499),CL499))","v":0},{"$f":"IF(SUM($AW499:CM499)<0,0,IF(SUM($AX499:CM499)+CM499>$AW499,$AW499-SUM($AX499:CM499),CM499))","v":0},{"$f":"IF(SUM($AW499:CN499)<0,0,IF(SUM($AX499:CN499)+CN499>$AW499,$AW499-SUM($AX499:CN499),CN499))","v":0},{"$f":"IF(SUM($AW499:CO499)<0,0,IF(SUM($AX499:CO499)+CO499>$AW499,$AW499-SUM($AX499:CO499),CO499))","v":0},{"$f":"IF(SUM($AW499:CP499)<0,0,IF(SUM($AX499:CP499)+CP499>$AW499,$AW499-SUM($AX499:CP499),CP499))","v":0},{"$f":"IF(SUM($AW499:CQ499)<0,0,IF(SUM($AX499:CQ499)+CQ499>$AW499,$AW499-SUM($AX499:CQ499),CQ499))","v":0},{"$f":"IF(SUM($AW499:CR499)<0,0,IF(SUM($AX499:CR499)+CR499>$AW499,$AW499-SUM($AX499:CR499),CR499))","v":0},{"$f":"IF(SUM($AW499:CS499)<0,0,IF(SUM($AX499:CS499)+CS499>$AW499,$AW499-SUM($AX499:CS499),CS499))","v":0},{"$f":"IF(SUM($AW499:CT499)<0,0,IF(SUM($AX499:CT499)+CT499>$AW499,$AW499-SUM($AX499:CT499),CT499))","v":0},{"$f":"IF(SUM($AW499:CU499)<0,0,IF(SUM($AX499:CU499)+CU499>$AW499,$AW499-SUM($AX499:CU499),CU499))","v":0},{"$f":"IF(SUM($AW499:CV499)<0,0,IF(SUM($AX499:CV499)+CV499>$AW499,$AW499-SUM($AX499:CV499),CV499))","v":0},{"$f":"IF(SUM($AW499:CW499)<0,0,IF(SUM($AX499:CW499)+CW499>$AW499,$AW499-SUM($AX499:CW499),CW499))","v":0},{"$f":"IF(SUM($AW499:CX499)<0,0,IF(SUM($AX499:CX499)+CX499>$AW499,$AW499-SUM($AX499:CX499),CX499))","v":0},{"$f":"IF(SUM($AW499:CY499)<0,0,IF(SUM($AX499:CY499)+CY499>$AW499,$AW499-SUM($AX499:CY499),CY499))","v":0},{"$f":"IF(SUM($AW499:CZ499)<0,0,IF(SUM($AX499:CZ499)+CZ499>$AW499,$AW499-SUM($AX499:CZ499),CZ499))","v":0},{"$f":"IF(SUM($AW499:DA499)<0,0,IF(SUM($AX499:DA499)+DA499>$AW499,$AW499-SUM($AX499:DA499),DA499))","v":0},{"$f":"IF(SUM($AW499:DB499)<0,0,IF(SUM($AX499:DB499)+DB499>$AW499,$AW499-SUM($AX499:DB499),DB499))","v":0},{"$f":"IF(SUM($AW499:DC499)<0,0,IF(SUM($AX499:DC499)+DC499>$AW499,$AW499-SUM($AX499:DC499),DC499))","v":0},{"$f":"IF(SUM($AW499:DD499)<0,0,IF(SUM($AX499:DD499)+DD499>$AW499,$AW499-SUM($AX499:DD499),DD499))","v":0},{"$f":"IF(SUM($AW499:DE499)<0,0,IF(SUM($AX499:DE499)+DE499>$AW499,$AW499-SUM($AX499:DE499),DE499))","v":0},{"$f":"IF(SUM($AW499:DF499)<0,0,IF(SUM($AX499:DF499)+DF499>$AW499,$AW499-SUM($AX499:DF499),DF499))","v":0},{"$f":"IF(SUM($AW499:DG499)<0,0,IF(SUM($AX499:DG499)+DG499>$AW499,$AW499-SUM($AX499:DG499),DG499))","v":0},{"$f":"IF(SUM($AW499:DH499)<0,0,IF(SUM($AX499:DH499)+DH499>$AW499,$AW499-SUM($AX499:DH499),DH499))","v":0},{"$f":"IF(SUM($AW499:DI499)<0,0,IF(SUM($AX499:DI499)+DI499>$AW499,$AW499-SUM($AX499:DI499),DI499))","v":0},{"$f":"IF(SUM($AW499:DJ499)<0,0,IF(SUM($AX499:DJ499)+DJ499>$AW499,$AW499-SUM($AX499:DJ499),DJ499))","v":0},{"$f":"IF(SUM($AW499:DK499)<0,0,IF(SUM($AX499:DK499)+DK499>$AW499,$AW499-SUM($AX499:DK499),DK499))","v":0},{"$f":"IF(SUM($AW499:DL499)<0,0,IF(SUM($AX499:DL499)+DL499>$AW499,$AW499-SUM($AX499:DL499),DL499))","v":0},{"$f":"IF(SUM($AW499:DM499)<0,0,IF(SUM($AX499:DM499)+DM499>$AW499,$AW499-SUM($AX499:DM499),DM499))","v":0},{"$f":"IF(SUM($AW499:DN499)<0,0,IF(SUM($AX499:DN499)+DN499>$AW499,$AW499-SUM($AX499:DN499),DN499))","v":0},{"$f":"IF(SUM($AW499:DO499)<0,0,IF(SUM($AX499:DO499)+DO499>$AW499,$AW499-SUM($AX499:DO499),DO499))","v":0},{"$f":"IF(SUM($AW499:DP499)<0,0,IF(SUM($AX499:DP499)+DP499>$AW499,$AW499-SUM($AX499:DP499),DP499))","v":0},{"$f":"IF(SUM($AW499:DQ499)<0,0,IF(SUM($AX499:DQ499)+DQ499>$AW499,$AW499-SUM($AX499:DQ499),DQ499))","v":0},{"$f":"IF(SUM($AW499:DR499)<0,0,IF(SUM($AX499:DR499)+DR499>$AW499,$AW499-SUM($AX499:DR499),DR499))","v":0},{"$f":"IF(SUM($AW499:DS499)<0,0,IF(SUM($AX499:DS499)+DS499>$AW499,$AW499-SUM($AX499:DS499),DS499))","v":0},{"$f":"IF(SUM($AW499:DT499)<0,0,IF(SUM($AX499:DT499)+DT499>$AW499,$AW499-SUM($AX499:DT499),DT499))","v":0},{"$f":"IF(SUM($AW499:DU499)<0,0,IF(SUM($AX499:DU499)+DU499>$AW499,$AW499-SUM($AX499:DU499),DU499))","v":0},{"$f":"IF(SUM($AW499:DV499)<0,0,IF(SUM($AX499:DV499)+DV499>$AW499,$AW499-SUM($AX499:DV499),DV499))","v":0},{"$f":"IF(SUM($AW499:DW499)<0,0,IF(SUM($AX499:DW499)+DW499>$AW499,$AW499-SUM($AX499:DW499),DW499))","v":0},{"$f":"IF(SUM($AW499:DX499)<0,0,IF(SUM($AX499:DX499)+DX499>$AW499,$AW499-SUM($AX499:DX499),DX499))","v":0},{"$f":"IF(SUM($AW499:DY499)<0,0,IF(SUM($AX499:DY499)+DY499>$AW499,$AW499-SUM($AX499:DY499),DY499))","v":0},{"$f":"IF(SUM($AW499:DZ499)<0,0,IF(SUM($AX499:DZ499)+DZ499>$AW499,$AW499-SUM($AX499:DZ499),DZ499))","v":0},{"$f":"IF(SUM($AW499:EA499)<0,0,IF(SUM($AX499:EA499)+EA499>$AW499,$AW499-SUM($AX499:EA499),EA499))","v":0},{"$f":"IF(SUM($AW499:EB499)<0,0,IF(SUM($AX499:EB499)+EB499>$AW499,$AW499-SUM($AX499:EB499),EB499))","v":0},{"$f":"IF(SUM($AW499:EC499)<0,0,IF(SUM($AX499:EC499)+EC499>$AW499,$AW499-SUM($AX499:EC499),EC499))","v":0},{"$f":"IF(SUM($AW499:ED499)<0,0,IF(SUM($AX499:ED499)+ED499>$AW499,$AW499-SUM($AX499:ED499),ED499))","v":0},{"$f":"IF(SUM($AW499:EE499)<0,0,IF(SUM($AX499:EE499)+EE499>$AW499,$AW499-SUM($AX499:EE499),EE499))","v":0},{"$f":"IF(SUM($AW499:EF499)<0,0,IF(SUM($AX499:EF499)+EF499>$AW499,$AW499-SUM($AX499:EF499),EF499))","v":0},{"$f":"IF(SUM($AW499:EG499)<0,0,IF(SUM($AX499:EG499)+EG499>$AW499,$AW499-SUM($AX499:EG499),EG499))","v":0},{"$f":"IF(SUM($AW499:EH499)<0,0,IF(SUM($AX499:EH499)+EH499>$AW499,$AW499-SUM($AX499:EH499),EH499))","v":0},{"$f":"IF(SUM($AW499:EI499)<0,0,IF(SUM($AX499:EI499)+EI499>$AW499,$AW499-SUM($AX499:EI499),EI499))","v":0},{"$f":"IF(SUM($AW499:EJ499)<0,0,IF(SUM($AX499:EJ499)+EJ499>$AW499,$AW499-SUM($AX499:EJ499),EJ499))","v":0},{"$f":"IF(SUM($AW499:EK499)<0,0,IF(SUM($AX499:EK499)+EK499>$AW499,$AW499-SUM($AX499:EK499),EK499))","v":0},{"$f":"IF(SUM($AW499:EL499)<0,0,IF(SUM($AX499:EL499)+EL499>$AW499,$AW499-SUM($AX499:EL499),EL499))","v":0},{"$f":"IF(SUM($AW499:EM499)<0,0,IF(SUM($AX499:EM499)+EM499>$AW499,$AW499-SUM($AX499:EM499),EM499))","v":0},{"$f":"IF(SUM($AW499:EN499)<0,0,IF(SUM($AX499:EN499)+EN499>$AW499,$AW499-SUM($AX499:EN499),EN499))","v":0},{"$f":"IF(SUM($AW499:EO499)<0,0,IF(SUM($AX499:EO499)+EO499>$AW499,$AW499-SUM($AX499:EO499),EO499))","v":0},{"$f":"IF(SUM($AW499:EP499)<0,0,IF(SUM($AX499:EP499)+EP499>$AW499,$AW499-SUM($AX499:EP499),EP499))","v":0},{"$f":"IF(SUM($AW499:EQ499)<0,0,IF(SUM($AX499:EQ499)+EQ499>$AW499,$AW499-SUM($AX499:EQ499),EQ499))","v":0},{"$f":"IF(SUM($AW499:ER499)<0,0,IF(SUM($AX499:ER499)+ER499>$AW499,$AW499-SUM($AX499:ER499),ER499))","v":0},{"$f":"IF(SUM($AW499:ES499)<0,0,IF(SUM($AX499:ES499)+ES499>$AW499,$AW499-SUM($AX499:ES499),ES499))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AT500:AT500)+AT500>$AS26,$AS26-SUM($AT500:AT500),AT500)","v":0},{"$f":"IF(SUM($AT500:AU500)+AU500>$AS26,$AS26-SUM($AT500:AU500),AU500)","v":0},0,0,{"$f":"IF(SUM($AW500:AX500)<0,0,IF(SUM($AX500:AX500)+AX500>$AW500,$AW500-SUM($AX500:AX500),AX500))","v":0},{"$f":"IF(SUM($AW500:AY500)<0,0,IF(SUM($AX500:AY500)+AY500>$AW500,$AW500-SUM($AX500:AY500),AY500))","v":0},{"$f":"IF(SUM($AW500:AZ500)<0,0,IF(SUM($AX500:AZ500)+AZ500>$AW500,$AW500-SUM($AX500:AZ500),AZ500))","v":0},{"$f":"IF(SUM($AW500:BA500)<0,0,IF(SUM($AX500:BA500)+BA500>$AW500,$AW500-SUM($AX500:BA500),BA500))","v":0},{"$f":"IF(SUM($AW500:BB500)<0,0,IF(SUM($AX500:BB500)+BB500>$AW500,$AW500-SUM($AX500:BB500),BB500))","v":0},{"$f":"IF(SUM($AW500:BC500)<0,0,IF(SUM($AX500:BC500)+BC500>$AW500,$AW500-SUM($AX500:BC500),BC500))","v":0},{"$f":"IF(SUM($AW500:BD500)<0,0,IF(SUM($AX500:BD500)+BD500>$AW500,$AW500-SUM($AX500:BD500),BD500))","v":0},{"$f":"IF(SUM($AW500:BE500)<0,0,IF(SUM($AX500:BE500)+BE500>$AW500,$AW500-SUM($AX500:BE500),BE500))","v":0},{"$f":"IF(SUM($AW500:BF500)<0,0,IF(SUM($AX500:BF500)+BF500>$AW500,$AW500-SUM($AX500:BF500),BF500))","v":0},{"$f":"IF(SUM($AW500:BG500)<0,0,IF(SUM($AX500:BG500)+BG500>$AW500,$AW500-SUM($AX500:BG500),BG500))","v":0},{"$f":"IF(SUM($AW500:BH500)<0,0,IF(SUM($AX500:BH500)+BH500>$AW500,$AW500-SUM($AX500:BH500),BH500))","v":0},{"$f":"IF(SUM($AW500:BI500)<0,0,IF(SUM($AX500:BI500)+BI500>$AW500,$AW500-SUM($AX500:BI500),BI500))","v":0},{"$f":"IF(SUM($AW500:BJ500)<0,0,IF(SUM($AX500:BJ500)+BJ500>$AW500,$AW500-SUM($AX500:BJ500),BJ500))","v":0},{"$f":"IF(SUM($AW500:BK500)<0,0,IF(SUM($AX500:BK500)+BK500>$AW500,$AW500-SUM($AX500:BK500),BK500))","v":0},{"$f":"IF(SUM($AW500:BL500)<0,0,IF(SUM($AX500:BL500)+BL500>$AW500,$AW500-SUM($AX500:BL500),BL500))","v":0},{"$f":"IF(SUM($AW500:BM500)<0,0,IF(SUM($AX500:BM500)+BM500>$AW500,$AW500-SUM($AX500:BM500),BM500))","v":0},{"$f":"IF(SUM($AW500:BN500)<0,0,IF(SUM($AX500:BN500)+BN500>$AW500,$AW500-SUM($AX500:BN500),BN500))","v":0},{"$f":"IF(SUM($AW500:BO500)<0,0,IF(SUM($AX500:BO500)+BO500>$AW500,$AW500-SUM($AX500:BO500),BO500))","v":0},{"$f":"IF(SUM($AW500:BP500)<0,0,IF(SUM($AX500:BP500)+BP500>$AW500,$AW500-SUM($AX500:BP500),BP500))","v":0},{"$f":"IF(SUM($AW500:BQ500)<0,0,IF(SUM($AX500:BQ500)+BQ500>$AW500,$AW500-SUM($AX500:BQ500),BQ500))","v":0},{"$f":"IF(SUM($AW500:BR500)<0,0,IF(SUM($AX500:BR500)+BR500>$AW500,$AW500-SUM($AX500:BR500),BR500))","v":0},{"$f":"IF(SUM($AW500:BS500)<0,0,IF(SUM($AX500:BS500)+BS500>$AW500,$AW500-SUM($AX500:BS500),BS500))","v":0},{"$f":"IF(SUM($AW500:BT500)<0,0,IF(SUM($AX500:BT500)+BT500>$AW500,$AW500-SUM($AX500:BT500),BT500))","v":0},{"$f":"IF(SUM($AW500:BU500)<0,0,IF(SUM($AX500:BU500)+BU500>$AW500,$AW500-SUM($AX500:BU500),BU500))","v":0},{"$f":"IF(SUM($AW500:BV500)<0,0,IF(SUM($AX500:BV500)+BV500>$AW500,$AW500-SUM($AX500:BV500),BV500))","v":0},{"$f":"IF(SUM($AW500:BW500)<0,0,IF(SUM($AX500:BW500)+BW500>$AW500,$AW500-SUM($AX500:BW500),BW500))","v":0},{"$f":"IF(SUM($AW500:BX500)<0,0,IF(SUM($AX500:BX500)+BX500>$AW500,$AW500-SUM($AX500:BX500),BX500))","v":0},{"$f":"IF(SUM($AW500:BY500)<0,0,IF(SUM($AX500:BY500)+BY500>$AW500,$AW500-SUM($AX500:BY500),BY500))","v":0},{"$f":"IF(SUM($AW500:BZ500)<0,0,IF(SUM($AX500:BZ500)+BZ500>$AW500,$AW500-SUM($AX500:BZ500),BZ500))","v":0},{"$f":"IF(SUM($AW500:CA500)<0,0,IF(SUM($AX500:CA500)+CA500>$AW500,$AW500-SUM($AX500:CA500),CA500))","v":0},{"$f":"IF(SUM($AW500:CB500)<0,0,IF(SUM($AX500:CB500)+CB500>$AW500,$AW500-SUM($AX500:CB500),CB500))","v":0},{"$f":"IF(SUM($AW500:CC500)<0,0,IF(SUM($AX500:CC500)+CC500>$AW500,$AW500-SUM($AX500:CC500),CC500))","v":0},{"$f":"IF(SUM($AW500:CD500)<0,0,IF(SUM($AX500:CD500)+CD500>$AW500,$AW500-SUM($AX500:CD500),CD500))","v":0},{"$f":"IF(SUM($AW500:CE500)<0,0,IF(SUM($AX500:CE500)+CE500>$AW500,$AW500-SUM($AX500:CE500),CE500))","v":0},{"$f":"IF(SUM($AW500:CF500)<0,0,IF(SUM($AX500:CF500)+CF500>$AW500,$AW500-SUM($AX500:CF500),CF500))","v":0},{"$f":"IF(SUM($AW500:CG500)<0,0,IF(SUM($AX500:CG500)+CG500>$AW500,$AW500-SUM($AX500:CG500),CG500))","v":0},{"$f":"IF(SUM($AW500:CH500)<0,0,IF(SUM($AX500:CH500)+CH500>$AW500,$AW500-SUM($AX500:CH500),CH500))","v":0},{"$f":"IF(SUM($AW500:CI500)<0,0,IF(SUM($AX500:CI500)+CI500>$AW500,$AW500-SUM($AX500:CI500),CI500))","v":0},{"$f":"IF(SUM($AW500:CJ500)<0,0,IF(SUM($AX500:CJ500)+CJ500>$AW500,$AW500-SUM($AX500:CJ500),CJ500))","v":0},{"$f":"IF(SUM($AW500:CK500)<0,0,IF(SUM($AX500:CK500)+CK500>$AW500,$AW500-SUM($AX500:CK500),CK500))","v":0},{"$f":"IF(SUM($AW500:CL500)<0,0,IF(SUM($AX500:CL500)+CL500>$AW500,$AW500-SUM($AX500:CL500),CL500))","v":0},{"$f":"IF(SUM($AW500:CM500)<0,0,IF(SUM($AX500:CM500)+CM500>$AW500,$AW500-SUM($AX500:CM500),CM500))","v":0},{"$f":"IF(SUM($AW500:CN500)<0,0,IF(SUM($AX500:CN500)+CN500>$AW500,$AW500-SUM($AX500:CN500),CN500))","v":0},{"$f":"IF(SUM($AW500:CO500)<0,0,IF(SUM($AX500:CO500)+CO500>$AW500,$AW500-SUM($AX500:CO500),CO500))","v":0},{"$f":"IF(SUM($AW500:CP500)<0,0,IF(SUM($AX500:CP500)+CP500>$AW500,$AW500-SUM($AX500:CP500),CP500))","v":0},{"$f":"IF(SUM($AW500:CQ500)<0,0,IF(SUM($AX500:CQ500)+CQ500>$AW500,$AW500-SUM($AX500:CQ500),CQ500))","v":0},{"$f":"IF(SUM($AW500:CR500)<0,0,IF(SUM($AX500:CR500)+CR500>$AW500,$AW500-SUM($AX500:CR500),CR500))","v":0},{"$f":"IF(SUM($AW500:CS500)<0,0,IF(SUM($AX500:CS500)+CS500>$AW500,$AW500-SUM($AX500:CS500),CS500))","v":0},{"$f":"IF(SUM($AW500:CT500)<0,0,IF(SUM($AX500:CT500)+CT500>$AW500,$AW500-SUM($AX500:CT500),CT500))","v":0},{"$f":"IF(SUM($AW500:CU500)<0,0,IF(SUM($AX500:CU500)+CU500>$AW500,$AW500-SUM($AX500:CU500),CU500))","v":0},{"$f":"IF(SUM($AW500:CV500)<0,0,IF(SUM($AX500:CV500)+CV500>$AW500,$AW500-SUM($AX500:CV500),CV500))","v":0},{"$f":"IF(SUM($AW500:CW500)<0,0,IF(SUM($AX500:CW500)+CW500>$AW500,$AW500-SUM($AX500:CW500),CW500))","v":0},{"$f":"IF(SUM($AW500:CX500)<0,0,IF(SUM($AX500:CX500)+CX500>$AW500,$AW500-SUM($AX500:CX500),CX500))","v":0},{"$f":"IF(SUM($AW500:CY500)<0,0,IF(SUM($AX500:CY500)+CY500>$AW500,$AW500-SUM($AX500:CY500),CY500))","v":0},{"$f":"IF(SUM($AW500:CZ500)<0,0,IF(SUM($AX500:CZ500)+CZ500>$AW500,$AW500-SUM($AX500:CZ500),CZ500))","v":0},{"$f":"IF(SUM($AW500:DA500)<0,0,IF(SUM($AX500:DA500)+DA500>$AW500,$AW500-SUM($AX500:DA500),DA500))","v":0},{"$f":"IF(SUM($AW500:DB500)<0,0,IF(SUM($AX500:DB500)+DB500>$AW500,$AW500-SUM($AX500:DB500),DB500))","v":0},{"$f":"IF(SUM($AW500:DC500)<0,0,IF(SUM($AX500:DC500)+DC500>$AW500,$AW500-SUM($AX500:DC500),DC500))","v":0},{"$f":"IF(SUM($AW500:DD500)<0,0,IF(SUM($AX500:DD500)+DD500>$AW500,$AW500-SUM($AX500:DD500),DD500))","v":0},{"$f":"IF(SUM($AW500:DE500)<0,0,IF(SUM($AX500:DE500)+DE500>$AW500,$AW500-SUM($AX500:DE500),DE500))","v":0},{"$f":"IF(SUM($AW500:DF500)<0,0,IF(SUM($AX500:DF500)+DF500>$AW500,$AW500-SUM($AX500:DF500),DF500))","v":0},{"$f":"IF(SUM($AW500:DG500)<0,0,IF(SUM($AX500:DG500)+DG500>$AW500,$AW500-SUM($AX500:DG500),DG500))","v":0},{"$f":"IF(SUM($AW500:DH500)<0,0,IF(SUM($AX500:DH500)+DH500>$AW500,$AW500-SUM($AX500:DH500),DH500))","v":0},{"$f":"IF(SUM($AW500:DI500)<0,0,IF(SUM($AX500:DI500)+DI500>$AW500,$AW500-SUM($AX500:DI500),DI500))","v":0},{"$f":"IF(SUM($AW500:DJ500)<0,0,IF(SUM($AX500:DJ500)+DJ500>$AW500,$AW500-SUM($AX500:DJ500),DJ500))","v":0},{"$f":"IF(SUM($AW500:DK500)<0,0,IF(SUM($AX500:DK500)+DK500>$AW500,$AW500-SUM($AX500:DK500),DK500))","v":0},{"$f":"IF(SUM($AW500:DL500)<0,0,IF(SUM($AX500:DL500)+DL500>$AW500,$AW500-SUM($AX500:DL500),DL500))","v":0},{"$f":"IF(SUM($AW500:DM500)<0,0,IF(SUM($AX500:DM500)+DM500>$AW500,$AW500-SUM($AX500:DM500),DM500))","v":0},{"$f":"IF(SUM($AW500:DN500)<0,0,IF(SUM($AX500:DN500)+DN500>$AW500,$AW500-SUM($AX500:DN500),DN500))","v":0},{"$f":"IF(SUM($AW500:DO500)<0,0,IF(SUM($AX500:DO500)+DO500>$AW500,$AW500-SUM($AX500:DO500),DO500))","v":0},{"$f":"IF(SUM($AW500:DP500)<0,0,IF(SUM($AX500:DP500)+DP500>$AW500,$AW500-SUM($AX500:DP500),DP500))","v":0},{"$f":"IF(SUM($AW500:DQ500)<0,0,IF(SUM($AX500:DQ500)+DQ500>$AW500,$AW500-SUM($AX500:DQ500),DQ500))","v":0},{"$f":"IF(SUM($AW500:DR500)<0,0,IF(SUM($AX500:DR500)+DR500>$AW500,$AW500-SUM($AX500:DR500),DR500))","v":0},{"$f":"IF(SUM($AW500:DS500)<0,0,IF(SUM($AX500:DS500)+DS500>$AW500,$AW500-SUM($AX500:DS500),DS500))","v":0},{"$f":"IF(SUM($AW500:DT500)<0,0,IF(SUM($AX500:DT500)+DT500>$AW500,$AW500-SUM($AX500:DT500),DT500))","v":0},{"$f":"IF(SUM($AW500:DU500)<0,0,IF(SUM($AX500:DU500)+DU500>$AW500,$AW500-SUM($AX500:DU500),DU500))","v":0},{"$f":"IF(SUM($AW500:DV500)<0,0,IF(SUM($AX500:DV500)+DV500>$AW500,$AW500-SUM($AX500:DV500),DV500))","v":0},{"$f":"IF(SUM($AW500:DW500)<0,0,IF(SUM($AX500:DW500)+DW500>$AW500,$AW500-SUM($AX500:DW500),DW500))","v":0},{"$f":"IF(SUM($AW500:DX500)<0,0,IF(SUM($AX500:DX500)+DX500>$AW500,$AW500-SUM($AX500:DX500),DX500))","v":0},{"$f":"IF(SUM($AW500:DY500)<0,0,IF(SUM($AX500:DY500)+DY500>$AW500,$AW500-SUM($AX500:DY500),DY500))","v":0},{"$f":"IF(SUM($AW500:DZ500)<0,0,IF(SUM($AX500:DZ500)+DZ500>$AW500,$AW500-SUM($AX500:DZ500),DZ500))","v":0},{"$f":"IF(SUM($AW500:EA500)<0,0,IF(SUM($AX500:EA500)+EA500>$AW500,$AW500-SUM($AX500:EA500),EA500))","v":0},{"$f":"IF(SUM($AW500:EB500)<0,0,IF(SUM($AX500:EB500)+EB500>$AW500,$AW500-SUM($AX500:EB500),EB500))","v":0},{"$f":"IF(SUM($AW500:EC500)<0,0,IF(SUM($AX500:EC500)+EC500>$AW500,$AW500-SUM($AX500:EC500),EC500))","v":0},{"$f":"IF(SUM($AW500:ED500)<0,0,IF(SUM($AX500:ED500)+ED500>$AW500,$AW500-SUM($AX500:ED500),ED500))","v":0},{"$f":"IF(SUM($AW500:EE500)<0,0,IF(SUM($AX500:EE500)+EE500>$AW500,$AW500-SUM($AX500:EE500),EE500))","v":0},{"$f":"IF(SUM($AW500:EF500)<0,0,IF(SUM($AX500:EF500)+EF500>$AW500,$AW500-SUM($AX500:EF500),EF500))","v":0},{"$f":"IF(SUM($AW500:EG500)<0,0,IF(SUM($AX500:EG500)+EG500>$AW500,$AW500-SUM($AX500:EG500),EG500))","v":0},{"$f":"IF(SUM($AW500:EH500)<0,0,IF(SUM($AX500:EH500)+EH500>$AW500,$AW500-SUM($AX500:EH500),EH500))","v":0},{"$f":"IF(SUM($AW500:EI500)<0,0,IF(SUM($AX500:EI500)+EI500>$AW500,$AW500-SUM($AX500:EI500),EI500))","v":0},{"$f":"IF(SUM($AW500:EJ500)<0,0,IF(SUM($AX500:EJ500)+EJ500>$AW500,$AW500-SUM($AX500:EJ500),EJ500))","v":0},{"$f":"IF(SUM($AW500:EK500)<0,0,IF(SUM($AX500:EK500)+EK500>$AW500,$AW500-SUM($AX500:EK500),EK500))","v":0},{"$f":"IF(SUM($AW500:EL500)<0,0,IF(SUM($AX500:EL500)+EL500>$AW500,$AW500-SUM($AX500:EL500),EL500))","v":0},{"$f":"IF(SUM($AW500:EM500)<0,0,IF(SUM($AX500:EM500)+EM500>$AW500,$AW500-SUM($AX500:EM500),EM500))","v":0},{"$f":"IF(SUM($AW500:EN500)<0,0,IF(SUM($AX500:EN500)+EN500>$AW500,$AW500-SUM($AX500:EN500),EN500))","v":0},{"$f":"IF(SUM($AW500:EO500)<0,0,IF(SUM($AX500:EO500)+EO500>$AW500,$AW500-SUM($AX500:EO500),EO500))","v":0},{"$f":"IF(SUM($AW500:EP500)<0,0,IF(SUM($AX500:EP500)+EP500>$AW500,$AW500-SUM($AX500:EP500),EP500))","v":0},{"$f":"IF(SUM($AW500:EQ500)<0,0,IF(SUM($AX500:EQ500)+EQ500>$AW500,$AW500-SUM($AX500:EQ500),EQ500))","v":0},{"$f":"IF(SUM($AW500:ER500)<0,0,IF(SUM($AX500:ER500)+ER500>$AW500,$AW500-SUM($AX500:ER500),ER500))","v":0},{"$f":"IF(SUM($AW500:ES500)<0,0,IF(SUM($AX500:ES500)+ES500>$AW500,$AW500-SUM($AX500:ES500),ES500))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AT501:AT501)+AT501>$AS27,$AS27-SUM($AT501:AT501),AT501)","v":0},{"$f":"IF(SUM($AT501:AU501)+AU501>$AS27,$AS27-SUM($AT501:AU501),AU501)","v":0},0.24756856999999999,1.737323298245614E-2,{"$f":"IF(SUM($AW501:AX501)<0,0,IF(SUM($AX501:AX501)+AX501>$AW501,$AW501-SUM($AX501:AX501),AX501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:AY501)<0,0,IF(SUM($AX501:AY501)+AY501>$AW501,$AW501-SUM($AX501:AY501),AY501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:AZ501)<0,0,IF(SUM($AX501:AZ501)+AZ501>$AW501,$AW501-SUM($AX501:AZ501),AZ501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BA501)<0,0,IF(SUM($AX501:BA501)+BA501>$AW501,$AW501-SUM($AX501:BA501),BA501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BB501)<0,0,IF(SUM($AX501:BB501)+BB501>$AW501,$AW501-SUM($AX501:BB501),BB501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BC501)<0,0,IF(SUM($AX501:BC501)+BC501>$AW501,$AW501-SUM($AX501:BC501),BC501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BD501)<0,0,IF(SUM($AX501:BD501)+BD501>$AW501,$AW501-SUM($AX501:BD501),BD501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BE501)<0,0,IF(SUM($AX501:BE501)+BE501>$AW501,$AW501-SUM($AX501:BE501),BE501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BF501)<0,0,IF(SUM($AX501:BF501)+BF501>$AW501,$AW501-SUM($AX501:BF501),BF501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BG501)<0,0,IF(SUM($AX501:BG501)+BG501>$AW501,$AW501-SUM($AX501:BG501),BG501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BH501)<0,0,IF(SUM($AX501:BH501)+BH501>$AW501,$AW501-SUM($AX501:BH501),BH501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BI501)<0,0,IF(SUM($AX501:BI501)+BI501>$AW501,$AW501-SUM($AX501:BI501),BI501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BJ501)<0,0,IF(SUM($AX501:BJ501)+BJ501>$AW501,$AW501-SUM($AX501:BJ501),BJ501))","v":1.737323298245614E-2},{"$f":"IF(SUM($AW501:BK501)<0,0,IF(SUM($AX501:BK501)+BK501>$AW501,$AW501-SUM($AX501:BK501),BK501))","v":4.3433082456141026E-3},{"$f":"IF(SUM($AW501:BL501)<0,0,IF(SUM($AX501:BL501)+BL501>$AW501,$AW501-SUM($AX501:BL501),BL501))","v":0},{"$f":"IF(SUM($AW501:BM501)<0,0,IF(SUM($AX501:BM501)+BM501>$AW501,$AW501-SUM($AX501:BM501),BM501))","v":0},{"$f":"IF(SUM($AW501:BN501)<0,0,IF(SUM($AX501:BN501)+BN501>$AW501,$AW501-SUM($AX501:BN501),BN501))","v":0},{"$f":"IF(SUM($AW501:BO501)<0,0,IF(SUM($AX501:BO501)+BO501>$AW501,$AW501-SUM($AX501:BO501),BO501))","v":0},{"$f":"IF(SUM($AW501:BP501)<0,0,IF(SUM($AX501:BP501)+BP501>$AW501,$AW501-SUM($AX501:BP501),BP501))","v":0},{"$f":"IF(SUM($AW501:BQ501)<0,0,IF(SUM($AX501:BQ501)+BQ501>$AW501,$AW501-SUM($AX501:BQ501),BQ501))","v":0},{"$f":"IF(SUM($AW501:BR501)<0,0,IF(SUM($AX501:BR501)+BR501>$AW501,$AW501-SUM($AX501:BR501),BR501))","v":0},{"$f":"IF(SUM($AW501:BS501)<0,0,IF(SUM($AX501:BS501)+BS501>$AW501,$AW501-SUM($AX501:BS501),BS501))","v":0},{"$f":"IF(SUM($AW501:BT501)<0,0,IF(SUM($AX501:BT501)+BT501>$AW501,$AW501-SUM($AX501:BT501),BT501))","v":0},{"$f":"IF(SUM($AW501:BU501)<0,0,IF(SUM($AX501:BU501)+BU501>$AW501,$AW501-SUM($AX501:BU501),BU501))","v":0},{"$f":"IF(SUM($AW501:BV501)<0,0,IF(SUM($AX501:BV501)+BV501>$AW501,$AW501-SUM($AX501:BV501),BV501))","v":0},{"$f":"IF(SUM($AW501:BW501)<0,0,IF(SUM($AX501:BW501)+BW501>$AW501,$AW501-SUM($AX501:BW501),BW501))","v":0},{"$f":"IF(SUM($AW501:BX501)<0,0,IF(SUM($AX501:BX501)+BX501>$AW501,$AW501-SUM($AX501:BX501),BX501))","v":0},{"$f":"IF(SUM($AW501:BY501)<0,0,IF(SUM($AX501:BY501)+BY501>$AW501,$AW501-SUM($AX501:BY501),BY501))","v":0},{"$f":"IF(SUM($AW501:BZ501)<0,0,IF(SUM($AX501:BZ501)+BZ501>$AW501,$AW501-SUM($AX501:BZ501),BZ501))","v":0},{"$f":"IF(SUM($AW501:CA501)<0,0,IF(SUM($AX501:CA501)+CA501>$AW501,$AW501-SUM($AX501:CA501),CA501))","v":0},{"$f":"IF(SUM($AW501:CB501)<0,0,IF(SUM($AX501:CB501)+CB501>$AW501,$AW501-SUM($AX501:CB501),CB501))","v":0},{"$f":"IF(SUM($AW501:CC501)<0,0,IF(SUM($AX501:CC501)+CC501>$AW501,$AW501-SUM($AX501:CC501),CC501))","v":0},{"$f":"IF(SUM($AW501:CD501)<0,0,IF(SUM($AX501:CD501)+CD501>$AW501,$AW501-SUM($AX501:CD501),CD501))","v":0},{"$f":"IF(SUM($AW501:CE501)<0,0,IF(SUM($AX501:CE501)+CE501>$AW501,$AW501-SUM($AX501:CE501),CE501))","v":0},{"$f":"IF(SUM($AW501:CF501)<0,0,IF(SUM($AX501:CF501)+CF501>$AW501,$AW501-SUM($AX501:CF501),CF501))","v":0},{"$f":"IF(SUM($AW501:CG501)<0,0,IF(SUM($AX501:CG501)+CG501>$AW501,$AW501-SUM($AX501:CG501),CG501))","v":0},{"$f":"IF(SUM($AW501:CH501)<0,0,IF(SUM($AX501:CH501)+CH501>$AW501,$AW501-SUM($AX501:CH501),CH501))","v":0},{"$f":"IF(SUM($AW501:CI501)<0,0,IF(SUM($AX501:CI501)+CI501>$AW501,$AW501-SUM($AX501:CI501),CI501))","v":0},{"$f":"IF(SUM($AW501:CJ501)<0,0,IF(SUM($AX501:CJ501)+CJ501>$AW501,$AW501-SUM($AX501:CJ501),CJ501))","v":0},{"$f":"IF(SUM($AW501:CK501)<0,0,IF(SUM($AX501:CK501)+CK501>$AW501,$AW501-SUM($AX501:CK501),CK501))","v":0},{"$f":"IF(SUM($AW501:CL501)<0,0,IF(SUM($AX501:CL501)+CL501>$AW501,$AW501-SUM($AX501:CL501),CL501))","v":0},{"$f":"IF(SUM($AW501:CM501)<0,0,IF(SUM($AX501:CM501)+CM501>$AW501,$AW501-SUM($AX501:CM501),CM501))","v":0},{"$f":"IF(SUM($AW501:CN501)<0,0,IF(SUM($AX501:CN501)+CN501>$AW501,$AW501-SUM($AX501:CN501),CN501))","v":0},{"$f":"IF(SUM($AW501:CO501)<0,0,IF(SUM($AX501:CO501)+CO501>$AW501,$AW501-SUM($AX501:CO501),CO501))","v":0},{"$f":"IF(SUM($AW501:CP501)<0,0,IF(SUM($AX501:CP501)+CP501>$AW501,$AW501-SUM($AX501:CP501),CP501))","v":0},{"$f":"IF(SUM($AW501:CQ501)<0,0,IF(SUM($AX501:CQ501)+CQ501>$AW501,$AW501-SUM($AX501:CQ501),CQ501))","v":0},{"$f":"IF(SUM($AW501:CR501)<0,0,IF(SUM($AX501:CR501)+CR501>$AW501,$AW501-SUM($AX501:CR501),CR501))","v":0},{"$f":"IF(SUM($AW501:CS501)<0,0,IF(SUM($AX501:CS501)+CS501>$AW501,$AW501-SUM($AX501:CS501),CS501))","v":0},{"$f":"IF(SUM($AW501:CT501)<0,0,IF(SUM($AX501:CT501)+CT501>$AW501,$AW501-SUM($AX501:CT501),CT501))","v":0},{"$f":"IF(SUM($AW501:CU501)<0,0,IF(SUM($AX501:CU501)+CU501>$AW501,$AW501-SUM($AX501:CU501),CU501))","v":0},{"$f":"IF(SUM($AW501:CV501)<0,0,IF(SUM($AX501:CV501)+CV501>$AW501,$AW501-SUM($AX501:CV501),CV501))","v":0},{"$f":"IF(SUM($AW501:CW501)<0,0,IF(SUM($AX501:CW501)+CW501>$AW501,$AW501-SUM($AX501:CW501),CW501))","v":0},{"$f":"IF(SUM($AW501:CX501)<0,0,IF(SUM($AX501:CX501)+CX501>$AW501,$AW501-SUM($AX501:CX501),CX501))","v":0},{"$f":"IF(SUM($AW501:CY501)<0,0,IF(SUM($AX501:CY501)+CY501>$AW501,$AW501-SUM($AX501:CY501),CY501))","v":0},{"$f":"IF(SUM($AW501:CZ501)<0,0,IF(SUM($AX501:CZ501)+CZ501>$AW501,$AW501-SUM($AX501:CZ501),CZ501))","v":0},{"$f":"IF(SUM($AW501:DA501)<0,0,IF(SUM($AX501:DA501)+DA501>$AW501,$AW501-SUM($AX501:DA501),DA501))","v":0},{"$f":"IF(SUM($AW501:DB501)<0,0,IF(SUM($AX501:DB501)+DB501>$AW501,$AW501-SUM($AX501:DB501),DB501))","v":0},{"$f":"IF(SUM($AW501:DC501)<0,0,IF(SUM($AX501:DC501)+DC501>$AW501,$AW501-SUM($AX501:DC501),DC501))","v":0},{"$f":"IF(SUM($AW501:DD501)<0,0,IF(SUM($AX501:DD501)+DD501>$AW501,$AW501-SUM($AX501:DD501),DD501))","v":0},{"$f":"IF(SUM($AW501:DE501)<0,0,IF(SUM($AX501:DE501)+DE501>$AW501,$AW501-SUM($AX501:DE501),DE501))","v":0},{"$f":"IF(SUM($AW501:DF501)<0,0,IF(SUM($AX501:DF501)+DF501>$AW501,$AW501-SUM($AX501:DF501),DF501))","v":0},{"$f":"IF(SUM($AW501:DG501)<0,0,IF(SUM($AX501:DG501)+DG501>$AW501,$AW501-SUM($AX501:DG501),DG501))","v":0},{"$f":"IF(SUM($AW501:DH501)<0,0,IF(SUM($AX501:DH501)+DH501>$AW501,$AW501-SUM($AX501:DH501),DH501))","v":0},{"$f":"IF(SUM($AW501:DI501)<0,0,IF(SUM($AX501:DI501)+DI501>$AW501,$AW501-SUM($AX501:DI501),DI501))","v":0},{"$f":"IF(SUM($AW501:DJ501)<0,0,IF(SUM($AX501:DJ501)+DJ501>$AW501,$AW501-SUM($AX501:DJ501),DJ501))","v":0},{"$f":"IF(SUM($AW501:DK501)<0,0,IF(SUM($AX501:DK501)+DK501>$AW501,$AW501-SUM($AX501:DK501),DK501))","v":0},{"$f":"IF(SUM($AW501:DL501)<0,0,IF(SUM($AX501:DL501)+DL501>$AW501,$AW501-SUM($AX501:DL501),DL501))","v":0},{"$f":"IF(SUM($AW501:DM501)<0,0,IF(SUM($AX501:DM501)+DM501>$AW501,$AW501-SUM($AX501:DM501),DM501))","v":0},{"$f":"IF(SUM($AW501:DN501)<0,0,IF(SUM($AX501:DN501)+DN501>$AW501,$AW501-SUM($AX501:DN501),DN501))","v":0},{"$f":"IF(SUM($AW501:DO501)<0,0,IF(SUM($AX501:DO501)+DO501>$AW501,$AW501-SUM($AX501:DO501),DO501))","v":0},{"$f":"IF(SUM($AW501:DP501)<0,0,IF(SUM($AX501:DP501)+DP501>$AW501,$AW501-SUM($AX501:DP501),DP501))","v":0},{"$f":"IF(SUM($AW501:DQ501)<0,0,IF(SUM($AX501:DQ501)+DQ501>$AW501,$AW501-SUM($AX501:DQ501),DQ501))","v":0},{"$f":"IF(SUM($AW501:DR501)<0,0,IF(SUM($AX501:DR501)+DR501>$AW501,$AW501-SUM($AX501:DR501),DR501))","v":0},{"$f":"IF(SUM($AW501:DS501)<0,0,IF(SUM($AX501:DS501)+DS501>$AW501,$AW501-SUM($AX501:DS501),DS501))","v":0},{"$f":"IF(SUM($AW501:DT501)<0,0,IF(SUM($AX501:DT501)+DT501>$AW501,$AW501-SUM($AX501:DT501),DT501))","v":0},{"$f":"IF(SUM($AW501:DU501)<0,0,IF(SUM($AX501:DU501)+DU501>$AW501,$AW501-SUM($AX501:DU501),DU501))","v":0},{"$f":"IF(SUM($AW501:DV501)<0,0,IF(SUM($AX501:DV501)+DV501>$AW501,$AW501-SUM($AX501:DV501),DV501))","v":0},{"$f":"IF(SUM($AW501:DW501)<0,0,IF(SUM($AX501:DW501)+DW501>$AW501,$AW501-SUM($AX501:DW501),DW501))","v":0},{"$f":"IF(SUM($AW501:DX501)<0,0,IF(SUM($AX501:DX501)+DX501>$AW501,$AW501-SUM($AX501:DX501),DX501))","v":0},{"$f":"IF(SUM($AW501:DY501)<0,0,IF(SUM($AX501:DY501)+DY501>$AW501,$AW501-SUM($AX501:DY501),DY501))","v":0},{"$f":"IF(SUM($AW501:DZ501)<0,0,IF(SUM($AX501:DZ501)+DZ501>$AW501,$AW501-SUM($AX501:DZ501),DZ501))","v":0},{"$f":"IF(SUM($AW501:EA501)<0,0,IF(SUM($AX501:EA501)+EA501>$AW501,$AW501-SUM($AX501:EA501),EA501))","v":0},{"$f":"IF(SUM($AW501:EB501)<0,0,IF(SUM($AX501:EB501)+EB501>$AW501,$AW501-SUM($AX501:EB501),EB501))","v":0},{"$f":"IF(SUM($AW501:EC501)<0,0,IF(SUM($AX501:EC501)+EC501>$AW501,$AW501-SUM($AX501:EC501),EC501))","v":0},{"$f":"IF(SUM($AW501:ED501)<0,0,IF(SUM($AX501:ED501)+ED501>$AW501,$AW501-SUM($AX501:ED501),ED501))","v":0},{"$f":"IF(SUM($AW501:EE501)<0,0,IF(SUM($AX501:EE501)+EE501>$AW501,$AW501-SUM($AX501:EE501),EE501))","v":0},{"$f":"IF(SUM($AW501:EF501)<0,0,IF(SUM($AX501:EF501)+EF501>$AW501,$AW501-SUM($AX501:EF501),EF501))","v":0},{"$f":"IF(SUM($AW501:EG501)<0,0,IF(SUM($AX501:EG501)+EG501>$AW501,$AW501-SUM($AX501:EG501),EG501))","v":0},{"$f":"IF(SUM($AW501:EH501)<0,0,IF(SUM($AX501:EH501)+EH501>$AW501,$AW501-SUM($AX501:EH501),EH501))","v":0},{"$f":"IF(SUM($AW501:EI501)<0,0,IF(SUM($AX501:EI501)+EI501>$AW501,$AW501-SUM($AX501:EI501),EI501))","v":0},{"$f":"IF(SUM($AW501:EJ501)<0,0,IF(SUM($AX501:EJ501)+EJ501>$AW501,$AW501-SUM($AX501:EJ501),EJ501))","v":0},{"$f":"IF(SUM($AW501:EK501)<0,0,IF(SUM($AX501:EK501)+EK501>$AW501,$AW501-SUM($AX501:EK501),EK501))","v":0},{"$f":"IF(SUM($AW501:EL501)<0,0,IF(SUM($AX501:EL501)+EL501>$AW501,$AW501-SUM($AX501:EL501),EL501))","v":0},{"$f":"IF(SUM($AW501:EM501)<0,0,IF(SUM($AX501:EM501)+EM501>$AW501,$AW501-SUM($AX501:EM501),EM501))","v":0},{"$f":"IF(SUM($AW501:EN501)<0,0,IF(SUM($AX501:EN501)+EN501>$AW501,$AW501-SUM($AX501:EN501),EN501))","v":0},{"$f":"IF(SUM($AW501:EO501)<0,0,IF(SUM($AX501:EO501)+EO501>$AW501,$AW501-SUM($AX501:EO501),EO501))","v":0},{"$f":"IF(SUM($AW501:EP501)<0,0,IF(SUM($AX501:EP501)+EP501>$AW501,$AW501-SUM($AX501:EP501),EP501))","v":0},{"$f":"IF(SUM($AW501:EQ501)<0,0,IF(SUM($AX501:EQ501)+EQ501>$AW501,$AW501-SUM($AX501:EQ501),EQ501))","v":0},{"$f":"IF(SUM($AW501:ER501)<0,0,IF(SUM($AX501:ER501)+ER501>$AW501,$AW501-SUM($AX501:ER501),ER501))","v":0},{"$f":"IF(SUM($AW501:ES501)<0,0,IF(SUM($AX501:ES501)+ES501>$AW501,$AW501-SUM($AX501:ES501),ES501))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AT502:AT502)+AT502>$AS28,$AS28-SUM($AT502:AT502),AT502)","v":0},{"$f":"IF(SUM($AT502:AU502)+AU502>$AS28,$AS28-SUM($AT502:AU502),AU502)","v":0},0.10849443,7.6136442105263161E-3,{"$f":"IF(SUM($AW502:AX502)<0,0,IF(SUM($AX502:AX502)+AX502>$AW502,$AW502-SUM($AX502:AX502),AX502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:AY502)<0,0,IF(SUM($AX502:AY502)+AY502>$AW502,$AW502-SUM($AX502:AY502),AY502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:AZ502)<0,0,IF(SUM($AX502:AZ502)+AZ502>$AW502,$AW502-SUM($AX502:AZ502),AZ502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BA502)<0,0,IF(SUM($AX502:BA502)+BA502>$AW502,$AW502-SUM($AX502:BA502),BA502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BB502)<0,0,IF(SUM($AX502:BB502)+BB502>$AW502,$AW502-SUM($AX502:BB502),BB502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BC502)<0,0,IF(SUM($AX502:BC502)+BC502>$AW502,$AW502-SUM($AX502:BC502),BC502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BD502)<0,0,IF(SUM($AX502:BD502)+BD502>$AW502,$AW502-SUM($AX502:BD502),BD502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BE502)<0,0,IF(SUM($AX502:BE502)+BE502>$AW502,$AW502-SUM($AX502:BE502),BE502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BF502)<0,0,IF(SUM($AX502:BF502)+BF502>$AW502,$AW502-SUM($AX502:BF502),BF502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BG502)<0,0,IF(SUM($AX502:BG502)+BG502>$AW502,$AW502-SUM($AX502:BG502),BG502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BH502)<0,0,IF(SUM($AX502:BH502)+BH502>$AW502,$AW502-SUM($AX502:BH502),BH502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BI502)<0,0,IF(SUM($AX502:BI502)+BI502>$AW502,$AW502-SUM($AX502:BI502),BI502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BJ502)<0,0,IF(SUM($AX502:BJ502)+BJ502>$AW502,$AW502-SUM($AX502:BJ502),BJ502))","v":7.6136442105263161E-3},{"$f":"IF(SUM($AW502:BK502)<0,0,IF(SUM($AX502:BK502)+BK502>$AW502,$AW502-SUM($AX502:BK502),BK502))","v":1.9034110526315595E-3},{"$f":"IF(SUM($AW502:BL502)<0,0,IF(SUM($AX502:BL502)+BL502>$AW502,$AW502-SUM($AX502:BL502),BL502))","v":0},{"$f":"IF(SUM($AW502:BM502)<0,0,IF(SUM($AX502:BM502)+BM502>$AW502,$AW502-SUM($AX502:BM502),BM502))","v":0},{"$f":"IF(SUM($AW502:BN502)<0,0,IF(SUM($AX502:BN502)+BN502>$AW502,$AW502-SUM($AX502:BN502),BN502))","v":0},{"$f":"IF(SUM($AW502:BO502)<0,0,IF(SUM($AX502:BO502)+BO502>$AW502,$AW502-SUM($AX502:BO502),BO502))","v":0},{"$f":"IF(SUM($AW502:BP502)<0,0,IF(SUM($AX502:BP502)+BP502>$AW502,$AW502-SUM($AX502:BP502),BP502))","v":0},{"$f":"IF(SUM($AW502:BQ502)<0,0,IF(SUM($AX502:BQ502)+BQ502>$AW502,$AW502-SUM($AX502:BQ502),BQ502))","v":0},{"$f":"IF(SUM($AW502:BR502)<0,0,IF(SUM($AX502:BR502)+BR502>$AW502,$AW502-SUM($AX502:BR502),BR502))","v":0},{"$f":"IF(SUM($AW502:BS502)<0,0,IF(SUM($AX502:BS502)+BS502>$AW502,$AW502-SUM($AX502:BS502),BS502))","v":0},{"$f":"IF(SUM($AW502:BT502)<0,0,IF(SUM($AX502:BT502)+BT502>$AW502,$AW502-SUM($AX502:BT502),BT502))","v":0},{"$f":"IF(SUM($AW502:BU502)<0,0,IF(SUM($AX502:BU502)+BU502>$AW502,$AW502-SUM($AX502:BU502),BU502))","v":0},{"$f":"IF(SUM($AW502:BV502)<0,0,IF(SUM($AX502:BV502)+BV502>$AW502,$AW502-SUM($AX502:BV502),BV502))","v":0},{"$f":"IF(SUM($AW502:BW502)<0,0,IF(SUM($AX502:BW502)+BW502>$AW502,$AW502-SUM($AX502:BW502),BW502))","v":0},{"$f":"IF(SUM($AW502:BX502)<0,0,IF(SUM($AX502:BX502)+BX502>$AW502,$AW502-SUM($AX502:BX502),BX502))","v":0},{"$f":"IF(SUM($AW502:BY502)<0,0,IF(SUM($AX502:BY502)+BY502>$AW502,$AW502-SUM($AX502:BY502),BY502))","v":0},{"$f":"IF(SUM($AW502:BZ502)<0,0,IF(SUM($AX502:BZ502)+BZ502>$AW502,$AW502-SUM($AX502:BZ502),BZ502))","v":0},{"$f":"IF(SUM($AW502:CA502)<0,0,IF(SUM($AX502:CA502)+CA502>$AW502,$AW502-SUM($AX502:CA502),CA502))","v":0},{"$f":"IF(SUM($AW502:CB502)<0,0,IF(SUM($AX502:CB502)+CB502>$AW502,$AW502-SUM($AX502:CB502),CB502))","v":0},{"$f":"IF(SUM($AW502:CC502)<0,0,IF(SUM($AX502:CC502)+CC502>$AW502,$AW502-SUM($AX502:CC502),CC502))","v":0},{"$f":"IF(SUM($AW502:CD502)<0,0,IF(SUM($AX502:CD502)+CD502>$AW502,$AW502-SUM($AX502:CD502),CD502))","v":0},{"$f":"IF(SUM($AW502:CE502)<0,0,IF(SUM($AX502:CE502)+CE502>$AW502,$AW502-SUM($AX502:CE502),CE502))","v":0},{"$f":"IF(SUM($AW502:CF502)<0,0,IF(SUM($AX502:CF502)+CF502>$AW502,$AW502-SUM($AX502:CF502),CF502))","v":0},{"$f":"IF(SUM($AW502:CG502)<0,0,IF(SUM($AX502:CG502)+CG502>$AW502,$AW502-SUM($AX502:CG502),CG502))","v":0},{"$f":"IF(SUM($AW502:CH502)<0,0,IF(SUM($AX502:CH502)+CH502>$AW502,$AW502-SUM($AX502:CH502),CH502))","v":0},{"$f":"IF(SUM($AW502:CI502)<0,0,IF(SUM($AX502:CI502)+CI502>$AW502,$AW502-SUM($AX502:CI502),CI502))","v":0},{"$f":"IF(SUM($AW502:CJ502)<0,0,IF(SUM($AX502:CJ502)+CJ502>$AW502,$AW502-SUM($AX502:CJ502),CJ502))","v":0},{"$f":"IF(SUM($AW502:CK502)<0,0,IF(SUM($AX502:CK502)+CK502>$AW502,$AW502-SUM($AX502:CK502),CK502))","v":0},{"$f":"IF(SUM($AW502:CL502)<0,0,IF(SUM($AX502:CL502)+CL502>$AW502,$AW502-SUM($AX502:CL502),CL502))","v":0},{"$f":"IF(SUM($AW502:CM502)<0,0,IF(SUM($AX502:CM502)+CM502>$AW502,$AW502-SUM($AX502:CM502),CM502))","v":0},{"$f":"IF(SUM($AW502:CN502)<0,0,IF(SUM($AX502:CN502)+CN502>$AW502,$AW502-SUM($AX502:CN502),CN502))","v":0},{"$f":"IF(SUM($AW502:CO502)<0,0,IF(SUM($AX502:CO502)+CO502>$AW502,$AW502-SUM($AX502:CO502),CO502))","v":0},{"$f":"IF(SUM($AW502:CP502)<0,0,IF(SUM($AX502:CP502)+CP502>$AW502,$AW502-SUM($AX502:CP502),CP502))","v":0},{"$f":"IF(SUM($AW502:CQ502)<0,0,IF(SUM($AX502:CQ502)+CQ502>$AW502,$AW502-SUM($AX502:CQ502),CQ502))","v":0},{"$f":"IF(SUM($AW502:CR502)<0,0,IF(SUM($AX502:CR502)+CR502>$AW502,$AW502-SUM($AX502:CR502),CR502))","v":0},{"$f":"IF(SUM($AW502:CS502)<0,0,IF(SUM($AX502:CS502)+CS502>$AW502,$AW502-SUM($AX502:CS502),CS502))","v":0},{"$f":"IF(SUM($AW502:CT502)<0,0,IF(SUM($AX502:CT502)+CT502>$AW502,$AW502-SUM($AX502:CT502),CT502))","v":0},{"$f":"IF(SUM($AW502:CU502)<0,0,IF(SUM($AX502:CU502)+CU502>$AW502,$AW502-SUM($AX502:CU502),CU502))","v":0},{"$f":"IF(SUM($AW502:CV502)<0,0,IF(SUM($AX502:CV502)+CV502>$AW502,$AW502-SUM($AX502:CV502),CV502))","v":0},{"$f":"IF(SUM($AW502:CW502)<0,0,IF(SUM($AX502:CW502)+CW502>$AW502,$AW502-SUM($AX502:CW502),CW502))","v":0},{"$f":"IF(SUM($AW502:CX502)<0,0,IF(SUM($AX502:CX502)+CX502>$AW502,$AW502-SUM($AX502:CX502),CX502))","v":0},{"$f":"IF(SUM($AW502:CY502)<0,0,IF(SUM($AX502:CY502)+CY502>$AW502,$AW502-SUM($AX502:CY502),CY502))","v":0},{"$f":"IF(SUM($AW502:CZ502)<0,0,IF(SUM($AX502:CZ502)+CZ502>$AW502,$AW502-SUM($AX502:CZ502),CZ502))","v":0},{"$f":"IF(SUM($AW502:DA502)<0,0,IF(SUM($AX502:DA502)+DA502>$AW502,$AW502-SUM($AX502:DA502),DA502))","v":0},{"$f":"IF(SUM($AW502:DB502)<0,0,IF(SUM($AX502:DB502)+DB502>$AW502,$AW502-SUM($AX502:DB502),DB502))","v":0},{"$f":"IF(SUM($AW502:DC502)<0,0,IF(SUM($AX502:DC502)+DC502>$AW502,$AW502-SUM($AX502:DC502),DC502))","v":0},{"$f":"IF(SUM($AW502:DD502)<0,0,IF(SUM($AX502:DD502)+DD502>$AW502,$AW502-SUM($AX502:DD502),DD502))","v":0},{"$f":"IF(SUM($AW502:DE502)<0,0,IF(SUM($AX502:DE502)+DE502>$AW502,$AW502-SUM($AX502:DE502),DE502))","v":0},{"$f":"IF(SUM($AW502:DF502)<0,0,IF(SUM($AX502:DF502)+DF502>$AW502,$AW502-SUM($AX502:DF502),DF502))","v":0},{"$f":"IF(SUM($AW502:DG502)<0,0,IF(SUM($AX502:DG502)+DG502>$AW502,$AW502-SUM($AX502:DG502),DG502))","v":0},{"$f":"IF(SUM($AW502:DH502)<0,0,IF(SUM($AX502:DH502)+DH502>$AW502,$AW502-SUM($AX502:DH502),DH502))","v":0},{"$f":"IF(SUM($AW502:DI502)<0,0,IF(SUM($AX502:DI502)+DI502>$AW502,$AW502-SUM($AX502:DI502),DI502))","v":0},{"$f":"IF(SUM($AW502:DJ502)<0,0,IF(SUM($AX502:DJ502)+DJ502>$AW502,$AW502-SUM($AX502:DJ502),DJ502))","v":0},{"$f":"IF(SUM($AW502:DK502)<0,0,IF(SUM($AX502:DK502)+DK502>$AW502,$AW502-SUM($AX502:DK502),DK502))","v":0},{"$f":"IF(SUM($AW502:DL502)<0,0,IF(SUM($AX502:DL502)+DL502>$AW502,$AW502-SUM($AX502:DL502),DL502))","v":0},{"$f":"IF(SUM($AW502:DM502)<0,0,IF(SUM($AX502:DM502)+DM502>$AW502,$AW502-SUM($AX502:DM502),DM502))","v":0},{"$f":"IF(SUM($AW502:DN502)<0,0,IF(SUM($AX502:DN502)+DN502>$AW502,$AW502-SUM($AX502:DN502),DN502))","v":0},{"$f":"IF(SUM($AW502:DO502)<0,0,IF(SUM($AX502:DO502)+DO502>$AW502,$AW502-SUM($AX502:DO502),DO502))","v":0},{"$f":"IF(SUM($AW502:DP502)<0,0,IF(SUM($AX502:DP502)+DP502>$AW502,$AW502-SUM($AX502:DP502),DP502))","v":0},{"$f":"IF(SUM($AW502:DQ502)<0,0,IF(SUM($AX502:DQ502)+DQ502>$AW502,$AW502-SUM($AX502:DQ502),DQ502))","v":0},{"$f":"IF(SUM($AW502:DR502)<0,0,IF(SUM($AX502:DR502)+DR502>$AW502,$AW502-SUM($AX502:DR502),DR502))","v":0},{"$f":"IF(SUM($AW502:DS502)<0,0,IF(SUM($AX502:DS502)+DS502>$AW502,$AW502-SUM($AX502:DS502),DS502))","v":0},{"$f":"IF(SUM($AW502:DT502)<0,0,IF(SUM($AX502:DT502)+DT502>$AW502,$AW502-SUM($AX502:DT502),DT502))","v":0},{"$f":"IF(SUM($AW502:DU502)<0,0,IF(SUM($AX502:DU502)+DU502>$AW502,$AW502-SUM($AX502:DU502),DU502))","v":0},{"$f":"IF(SUM($AW502:DV502)<0,0,IF(SUM($AX502:DV502)+DV502>$AW502,$AW502-SUM($AX502:DV502),DV502))","v":0},{"$f":"IF(SUM($AW502:DW502)<0,0,IF(SUM($AX502:DW502)+DW502>$AW502,$AW502-SUM($AX502:DW502),DW502))","v":0},{"$f":"IF(SUM($AW502:DX502)<0,0,IF(SUM($AX502:DX502)+DX502>$AW502,$AW502-SUM($AX502:DX502),DX502))","v":0},{"$f":"IF(SUM($AW502:DY502)<0,0,IF(SUM($AX502:DY502)+DY502>$AW502,$AW502-SUM($AX502:DY502),DY502))","v":0},{"$f":"IF(SUM($AW502:DZ502)<0,0,IF(SUM($AX502:DZ502)+DZ502>$AW502,$AW502-SUM($AX502:DZ502),DZ502))","v":0},{"$f":"IF(SUM($AW502:EA502)<0,0,IF(SUM($AX502:EA502)+EA502>$AW502,$AW502-SUM($AX502:EA502),EA502))","v":0},{"$f":"IF(SUM($AW502:EB502)<0,0,IF(SUM($AX502:EB502)+EB502>$AW502,$AW502-SUM($AX502:EB502),EB502))","v":0},{"$f":"IF(SUM($AW502:EC502)<0,0,IF(SUM($AX502:EC502)+EC502>$AW502,$AW502-SUM($AX502:EC502),EC502))","v":0},{"$f":"IF(SUM($AW502:ED502)<0,0,IF(SUM($AX502:ED502)+ED502>$AW502,$AW502-SUM($AX502:ED502),ED502))","v":0},{"$f":"IF(SUM($AW502:EE502)<0,0,IF(SUM($AX502:EE502)+EE502>$AW502,$AW502-SUM($AX502:EE502),EE502))","v":0},{"$f":"IF(SUM($AW502:EF502)<0,0,IF(SUM($AX502:EF502)+EF502>$AW502,$AW502-SUM($AX502:EF502),EF502))","v":0},{"$f":"IF(SUM($AW502:EG502)<0,0,IF(SUM($AX502:EG502)+EG502>$AW502,$AW502-SUM($AX502:EG502),EG502))","v":0},{"$f":"IF(SUM($AW502:EH502)<0,0,IF(SUM($AX502:EH502)+EH502>$AW502,$AW502-SUM($AX502:EH502),EH502))","v":0},{"$f":"IF(SUM($AW502:EI502)<0,0,IF(SUM($AX502:EI502)+EI502>$AW502,$AW502-SUM($AX502:EI502),EI502))","v":0},{"$f":"IF(SUM($AW502:EJ502)<0,0,IF(SUM($AX502:EJ502)+EJ502>$AW502,$AW502-SUM($AX502:EJ502),EJ502))","v":0},{"$f":"IF(SUM($AW502:EK502)<0,0,IF(SUM($AX502:EK502)+EK502>$AW502,$AW502-SUM($AX502:EK502),EK502))","v":0},{"$f":"IF(SUM($AW502:EL502)<0,0,IF(SUM($AX502:EL502)+EL502>$AW502,$AW502-SUM($AX502:EL502),EL502))","v":0},{"$f":"IF(SUM($AW502:EM502)<0,0,IF(SUM($AX502:EM502)+EM502>$AW502,$AW502-SUM($AX502:EM502),EM502))","v":0},{"$f":"IF(SUM($AW502:EN502)<0,0,IF(SUM($AX502:EN502)+EN502>$AW502,$AW502-SUM($AX502:EN502),EN502))","v":0},{"$f":"IF(SUM($AW502:EO502)<0,0,IF(SUM($AX502:EO502)+EO502>$AW502,$AW502-SUM($AX502:EO502),EO502))","v":0},{"$f":"IF(SUM($AW502:EP502)<0,0,IF(SUM($AX502:EP502)+EP502>$AW502,$AW502-SUM($AX502:EP502),EP502))","v":0},{"$f":"IF(SUM($AW502:EQ502)<0,0,IF(SUM($AX502:EQ502)+EQ502>$AW502,$AW502-SUM($AX502:EQ502),EQ502))","v":0},{"$f":"IF(SUM($AW502:ER502)<0,0,IF(SUM($AX502:ER502)+ER502>$AW502,$AW502-SUM($AX502:ER502),ER502))","v":0},{"$f":"IF(SUM($AW502:ES502)<0,0,IF(SUM($AX502:ES502)+ES502>$AW502,$AW502-SUM($AX502:ES502),ES502))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AT503:AT503)+AT503>$AS29,$AS29-SUM($AT503:AT503),AT503)","v":0},{"$f":"IF(SUM($AT503:AU503)+AU503>$AS29,$AS29-SUM($AT503:AU503),AU503)","v":0},0,0,{"$f":"IF(SUM($AW503:AX503)<0,0,IF(SUM($AX503:AX503)+AX503>$AW503,$AW503-SUM($AX503:AX503),AX503))","v":0},{"$f":"IF(SUM($AW503:AY503)<0,0,IF(SUM($AX503:AY503)+AY503>$AW503,$AW503-SUM($AX503:AY503),AY503))","v":0},{"$f":"IF(SUM($AW503:AZ503)<0,0,IF(SUM($AX503:AZ503)+AZ503>$AW503,$AW503-SUM($AX503:AZ503),AZ503))","v":0},{"$f":"IF(SUM($AW503:BA503)<0,0,IF(SUM($AX503:BA503)+BA503>$AW503,$AW503-SUM($AX503:BA503),BA503))","v":0},{"$f":"IF(SUM($AW503:BB503)<0,0,IF(SUM($AX503:BB503)+BB503>$AW503,$AW503-SUM($AX503:BB503),BB503))","v":0},{"$f":"IF(SUM($AW503:BC503)<0,0,IF(SUM($AX503:BC503)+BC503>$AW503,$AW503-SUM($AX503:BC503),BC503))","v":0},{"$f":"IF(SUM($AW503:BD503)<0,0,IF(SUM($AX503:BD503)+BD503>$AW503,$AW503-SUM($AX503:BD503),BD503))","v":0},{"$f":"IF(SUM($AW503:BE503)<0,0,IF(SUM($AX503:BE503)+BE503>$AW503,$AW503-SUM($AX503:BE503),BE503))","v":0},{"$f":"IF(SUM($AW503:BF503)<0,0,IF(SUM($AX503:BF503)+BF503>$AW503,$AW503-SUM($AX503:BF503),BF503))","v":0},{"$f":"IF(SUM($AW503:BG503)<0,0,IF(SUM($AX503:BG503)+BG503>$AW503,$AW503-SUM($AX503:BG503),BG503))","v":0},{"$f":"IF(SUM($AW503:BH503)<0,0,IF(SUM($AX503:BH503)+BH503>$AW503,$AW503-SUM($AX503:BH503),BH503))","v":0},{"$f":"IF(SUM($AW503:BI503)<0,0,IF(SUM($AX503:BI503)+BI503>$AW503,$AW503-SUM($AX503:BI503),BI503))","v":0},{"$f":"IF(SUM($AW503:BJ503)<0,0,IF(SUM($AX503:BJ503)+BJ503>$AW503,$AW503-SUM($AX503:BJ503),BJ503))","v":0},{"$f":"IF(SUM($AW503:BK503)<0,0,IF(SUM($AX503:BK503)+BK503>$AW503,$AW503-SUM($AX503:BK503),BK503))","v":0},{"$f":"IF(SUM($AW503:BL503)<0,0,IF(SUM($AX503:BL503)+BL503>$AW503,$AW503-SUM($AX503:BL503),BL503))","v":0},{"$f":"IF(SUM($AW503:BM503)<0,0,IF(SUM($AX503:BM503)+BM503>$AW503,$AW503-SUM($AX503:BM503),BM503))","v":0},{"$f":"IF(SUM($AW503:BN503)<0,0,IF(SUM($AX503:BN503)+BN503>$AW503,$AW503-SUM($AX503:BN503),BN503))","v":0},{"$f":"IF(SUM($AW503:BO503)<0,0,IF(SUM($AX503:BO503)+BO503>$AW503,$AW503-SUM($AX503:BO503),BO503))","v":0},{"$f":"IF(SUM($AW503:BP503)<0,0,IF(SUM($AX503:BP503)+BP503>$AW503,$AW503-SUM($AX503:BP503),BP503))","v":0},{"$f":"IF(SUM($AW503:BQ503)<0,0,IF(SUM($AX503:BQ503)+BQ503>$AW503,$AW503-SUM($AX503:BQ503),BQ503))","v":0},{"$f":"IF(SUM($AW503:BR503)<0,0,IF(SUM($AX503:BR503)+BR503>$AW503,$AW503-SUM($AX503:BR503),BR503))","v":0},{"$f":"IF(SUM($AW503:BS503)<0,0,IF(SUM($AX503:BS503)+BS503>$AW503,$AW503-SUM($AX503:BS503),BS503))","v":0},{"$f":"IF(SUM($AW503:BT503)<0,0,IF(SUM($AX503:BT503)+BT503>$AW503,$AW503-SUM($AX503:BT503),BT503))","v":0},{"$f":"IF(SUM($AW503:BU503)<0,0,IF(SUM($AX503:BU503)+BU503>$AW503,$AW503-SUM($AX503:BU503),BU503))","v":0},{"$f":"IF(SUM($AW503:BV503)<0,0,IF(SUM($AX503:BV503)+BV503>$AW503,$AW503-SUM($AX503:BV503),BV503))","v":0},{"$f":"IF(SUM($AW503:BW503)<0,0,IF(SUM($AX503:BW503)+BW503>$AW503,$AW503-SUM($AX503:BW503),BW503))","v":0},{"$f":"IF(SUM($AW503:BX503)<0,0,IF(SUM($AX503:BX503)+BX503>$AW503,$AW503-SUM($AX503:BX503),BX503))","v":0},{"$f":"IF(SUM($AW503:BY503)<0,0,IF(SUM($AX503:BY503)+BY503>$AW503,$AW503-SUM($AX503:BY503),BY503))","v":0},{"$f":"IF(SUM($AW503:BZ503)<0,0,IF(SUM($AX503:BZ503)+BZ503>$AW503,$AW503-SUM($AX503:BZ503),BZ503))","v":0},{"$f":"IF(SUM($AW503:CA503)<0,0,IF(SUM($AX503:CA503)+CA503>$AW503,$AW503-SUM($AX503:CA503),CA503))","v":0},{"$f":"IF(SUM($AW503:CB503)<0,0,IF(SUM($AX503:CB503)+CB503>$AW503,$AW503-SUM($AX503:CB503),CB503))","v":0},{"$f":"IF(SUM($AW503:CC503)<0,0,IF(SUM($AX503:CC503)+CC503>$AW503,$AW503-SUM($AX503:CC503),CC503))","v":0},{"$f":"IF(SUM($AW503:CD503)<0,0,IF(SUM($AX503:CD503)+CD503>$AW503,$AW503-SUM($AX503:CD503),CD503))","v":0},{"$f":"IF(SUM($AW503:CE503)<0,0,IF(SUM($AX503:CE503)+CE503>$AW503,$AW503-SUM($AX503:CE503),CE503))","v":0},{"$f":"IF(SUM($AW503:CF503)<0,0,IF(SUM($AX503:CF503)+CF503>$AW503,$AW503-SUM($AX503:CF503),CF503))","v":0},{"$f":"IF(SUM($AW503:CG503)<0,0,IF(SUM($AX503:CG503)+CG503>$AW503,$AW503-SUM($AX503:CG503),CG503))","v":0},{"$f":"IF(SUM($AW503:CH503)<0,0,IF(SUM($AX503:CH503)+CH503>$AW503,$AW503-SUM($AX503:CH503),CH503))","v":0},{"$f":"IF(SUM($AW503:CI503)<0,0,IF(SUM($AX503:CI503)+CI503>$AW503,$AW503-SUM($AX503:CI503),CI503))","v":0},{"$f":"IF(SUM($AW503:CJ503)<0,0,IF(SUM($AX503:CJ503)+CJ503>$AW503,$AW503-SUM($AX503:CJ503),CJ503))","v":0},{"$f":"IF(SUM($AW503:CK503)<0,0,IF(SUM($AX503:CK503)+CK503>$AW503,$AW503-SUM($AX503:CK503),CK503))","v":0},{"$f":"IF(SUM($AW503:CL503)<0,0,IF(SUM($AX503:CL503)+CL503>$AW503,$AW503-SUM($AX503:CL503),CL503))","v":0},{"$f":"IF(SUM($AW503:CM503)<0,0,IF(SUM($AX503:CM503)+CM503>$AW503,$AW503-SUM($AX503:CM503),CM503))","v":0},{"$f":"IF(SUM($AW503:CN503)<0,0,IF(SUM($AX503:CN503)+CN503>$AW503,$AW503-SUM($AX503:CN503),CN503))","v":0},{"$f":"IF(SUM($AW503:CO503)<0,0,IF(SUM($AX503:CO503)+CO503>$AW503,$AW503-SUM($AX503:CO503),CO503))","v":0},{"$f":"IF(SUM($AW503:CP503)<0,0,IF(SUM($AX503:CP503)+CP503>$AW503,$AW503-SUM($AX503:CP503),CP503))","v":0},{"$f":"IF(SUM($AW503:CQ503)<0,0,IF(SUM($AX503:CQ503)+CQ503>$AW503,$AW503-SUM($AX503:CQ503),CQ503))","v":0},{"$f":"IF(SUM($AW503:CR503)<0,0,IF(SUM($AX503:CR503)+CR503>$AW503,$AW503-SUM($AX503:CR503),CR503))","v":0},{"$f":"IF(SUM($AW503:CS503)<0,0,IF(SUM($AX503:CS503)+CS503>$AW503,$AW503-SUM($AX503:CS503),CS503))","v":0},{"$f":"IF(SUM($AW503:CT503)<0,0,IF(SUM($AX503:CT503)+CT503>$AW503,$AW503-SUM($AX503:CT503),CT503))","v":0},{"$f":"IF(SUM($AW503:CU503)<0,0,IF(SUM($AX503:CU503)+CU503>$AW503,$AW503-SUM($AX503:CU503),CU503))","v":0},{"$f":"IF(SUM($AW503:CV503)<0,0,IF(SUM($AX503:CV503)+CV503>$AW503,$AW503-SUM($AX503:CV503),CV503))","v":0},{"$f":"IF(SUM($AW503:CW503)<0,0,IF(SUM($AX503:CW503)+CW503>$AW503,$AW503-SUM($AX503:CW503),CW503))","v":0},{"$f":"IF(SUM($AW503:CX503)<0,0,IF(SUM($AX503:CX503)+CX503>$AW503,$AW503-SUM($AX503:CX503),CX503))","v":0},{"$f":"IF(SUM($AW503:CY503)<0,0,IF(SUM($AX503:CY503)+CY503>$AW503,$AW503-SUM($AX503:CY503),CY503))","v":0},{"$f":"IF(SUM($AW503:CZ503)<0,0,IF(SUM($AX503:CZ503)+CZ503>$AW503,$AW503-SUM($AX503:CZ503),CZ503))","v":0},{"$f":"IF(SUM($AW503:DA503)<0,0,IF(SUM($AX503:DA503)+DA503>$AW503,$AW503-SUM($AX503:DA503),DA503))","v":0},{"$f":"IF(SUM($AW503:DB503)<0,0,IF(SUM($AX503:DB503)+DB503>$AW503,$AW503-SUM($AX503:DB503),DB503))","v":0},{"$f":"IF(SUM($AW503:DC503)<0,0,IF(SUM($AX503:DC503)+DC503>$AW503,$AW503-SUM($AX503:DC503),DC503))","v":0},{"$f":"IF(SUM($AW503:DD503)<0,0,IF(SUM($AX503:DD503)+DD503>$AW503,$AW503-SUM($AX503:DD503),DD503))","v":0},{"$f":"IF(SUM($AW503:DE503)<0,0,IF(SUM($AX503:DE503)+DE503>$AW503,$AW503-SUM($AX503:DE503),DE503))","v":0},{"$f":"IF(SUM($AW503:DF503)<0,0,IF(SUM($AX503:DF503)+DF503>$AW503,$AW503-SUM($AX503:DF503),DF503))","v":0},{"$f":"IF(SUM($AW503:DG503)<0,0,IF(SUM($AX503:DG503)+DG503>$AW503,$AW503-SUM($AX503:DG503),DG503))","v":0},{"$f":"IF(SUM($AW503:DH503)<0,0,IF(SUM($AX503:DH503)+DH503>$AW503,$AW503-SUM($AX503:DH503),DH503))","v":0},{"$f":"IF(SUM($AW503:DI503)<0,0,IF(SUM($AX503:DI503)+DI503>$AW503,$AW503-SUM($AX503:DI503),DI503))","v":0},{"$f":"IF(SUM($AW503:DJ503)<0,0,IF(SUM($AX503:DJ503)+DJ503>$AW503,$AW503-SUM($AX503:DJ503),DJ503))","v":0},{"$f":"IF(SUM($AW503:DK503)<0,0,IF(SUM($AX503:DK503)+DK503>$AW503,$AW503-SUM($AX503:DK503),DK503))","v":0},{"$f":"IF(SUM($AW503:DL503)<0,0,IF(SUM($AX503:DL503)+DL503>$AW503,$AW503-SUM($AX503:DL503),DL503))","v":0},{"$f":"IF(SUM($AW503:DM503)<0,0,IF(SUM($AX503:DM503)+DM503>$AW503,$AW503-SUM($AX503:DM503),DM503))","v":0},{"$f":"IF(SUM($AW503:DN503)<0,0,IF(SUM($AX503:DN503)+DN503>$AW503,$AW503-SUM($AX503:DN503),DN503))","v":0},{"$f":"IF(SUM($AW503:DO503)<0,0,IF(SUM($AX503:DO503)+DO503>$AW503,$AW503-SUM($AX503:DO503),DO503))","v":0},{"$f":"IF(SUM($AW503:DP503)<0,0,IF(SUM($AX503:DP503)+DP503>$AW503,$AW503-SUM($AX503:DP503),DP503))","v":0},{"$f":"IF(SUM($AW503:DQ503)<0,0,IF(SUM($AX503:DQ503)+DQ503>$AW503,$AW503-SUM($AX503:DQ503),DQ503))","v":0},{"$f":"IF(SUM($AW503:DR503)<0,0,IF(SUM($AX503:DR503)+DR503>$AW503,$AW503-SUM($AX503:DR503),DR503))","v":0},{"$f":"IF(SUM($AW503:DS503)<0,0,IF(SUM($AX503:DS503)+DS503>$AW503,$AW503-SUM($AX503:DS503),DS503))","v":0},{"$f":"IF(SUM($AW503:DT503)<0,0,IF(SUM($AX503:DT503)+DT503>$AW503,$AW503-SUM($AX503:DT503),DT503))","v":0},{"$f":"IF(SUM($AW503:DU503)<0,0,IF(SUM($AX503:DU503)+DU503>$AW503,$AW503-SUM($AX503:DU503),DU503))","v":0},{"$f":"IF(SUM($AW503:DV503)<0,0,IF(SUM($AX503:DV503)+DV503>$AW503,$AW503-SUM($AX503:DV503),DV503))","v":0},{"$f":"IF(SUM($AW503:DW503)<0,0,IF(SUM($AX503:DW503)+DW503>$AW503,$AW503-SUM($AX503:DW503),DW503))","v":0},{"$f":"IF(SUM($AW503:DX503)<0,0,IF(SUM($AX503:DX503)+DX503>$AW503,$AW503-SUM($AX503:DX503),DX503))","v":0},{"$f":"IF(SUM($AW503:DY503)<0,0,IF(SUM($AX503:DY503)+DY503>$AW503,$AW503-SUM($AX503:DY503),DY503))","v":0},{"$f":"IF(SUM($AW503:DZ503)<0,0,IF(SUM($AX503:DZ503)+DZ503>$AW503,$AW503-SUM($AX503:DZ503),DZ503))","v":0},{"$f":"IF(SUM($AW503:EA503)<0,0,IF(SUM($AX503:EA503)+EA503>$AW503,$AW503-SUM($AX503:EA503),EA503))","v":0},{"$f":"IF(SUM($AW503:EB503)<0,0,IF(SUM($AX503:EB503)+EB503>$AW503,$AW503-SUM($AX503:EB503),EB503))","v":0},{"$f":"IF(SUM($AW503:EC503)<0,0,IF(SUM($AX503:EC503)+EC503>$AW503,$AW503-SUM($AX503:EC503),EC503))","v":0},{"$f":"IF(SUM($AW503:ED503)<0,0,IF(SUM($AX503:ED503)+ED503>$AW503,$AW503-SUM($AX503:ED503),ED503))","v":0},{"$f":"IF(SUM($AW503:EE503)<0,0,IF(SUM($AX503:EE503)+EE503>$AW503,$AW503-SUM($AX503:EE503),EE503))","v":0},{"$f":"IF(SUM($AW503:EF503)<0,0,IF(SUM($AX503:EF503)+EF503>$AW503,$AW503-SUM($AX503:EF503),EF503))","v":0},{"$f":"IF(SUM($AW503:EG503)<0,0,IF(SUM($AX503:EG503)+EG503>$AW503,$AW503-SUM($AX503:EG503),EG503))","v":0},{"$f":"IF(SUM($AW503:EH503)<0,0,IF(SUM($AX503:EH503)+EH503>$AW503,$AW503-SUM($AX503:EH503),EH503))","v":0},{"$f":"IF(SUM($AW503:EI503)<0,0,IF(SUM($AX503:EI503)+EI503>$AW503,$AW503-SUM($AX503:EI503),EI503))","v":0},{"$f":"IF(SUM($AW503:EJ503)<0,0,IF(SUM($AX503:EJ503)+EJ503>$AW503,$AW503-SUM($AX503:EJ503),EJ503))","v":0},{"$f":"IF(SUM($AW503:EK503)<0,0,IF(SUM($AX503:EK503)+EK503>$AW503,$AW503-SUM($AX503:EK503),EK503))","v":0},{"$f":"IF(SUM($AW503:EL503)<0,0,IF(SUM($AX503:EL503)+EL503>$AW503,$AW503-SUM($AX503:EL503),EL503))","v":0},{"$f":"IF(SUM($AW503:EM503)<0,0,IF(SUM($AX503:EM503)+EM503>$AW503,$AW503-SUM($AX503:EM503),EM503))","v":0},{"$f":"IF(SUM($AW503:EN503)<0,0,IF(SUM($AX503:EN503)+EN503>$AW503,$AW503-SUM($AX503:EN503),EN503))","v":0},{"$f":"IF(SUM($AW503:EO503)<0,0,IF(SUM($AX503:EO503)+EO503>$AW503,$AW503-SUM($AX503:EO503),EO503))","v":0},{"$f":"IF(SUM($AW503:EP503)<0,0,IF(SUM($AX503:EP503)+EP503>$AW503,$AW503-SUM($AX503:EP503),EP503))","v":0},{"$f":"IF(SUM($AW503:EQ503)<0,0,IF(SUM($AX503:EQ503)+EQ503>$AW503,$AW503-SUM($AX503:EQ503),EQ503))","v":0},{"$f":"IF(SUM($AW503:ER503)<0,0,IF(SUM($AX503:ER503)+ER503>$AW503,$AW503-SUM($AX503:ER503),ER503))","v":0},{"$f":"IF(SUM($AW503:ES503)<0,0,IF(SUM($AX503:ES503)+ES503>$AW503,$AW503-SUM($AX503:ES503),ES503))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0749999999999999E-2,{"$f":"IF(SUM($AT504:AT504)+AT504>$AS30,$AS30-SUM($AT504:AT504),AT504)","v":1.0749999999999999E-2},{"$f":"IF(SUM($AT504:AU504)+AU504>$AS30,$AS30-SUM($AT504:AU504),AU504)","v":1.0749999999999999E-2},0.22768213999999998,2.4614285405405403E-2,{"$f":"IF(SUM($AW504:AX504)<0,0,IF(SUM($AX504:AX504)+AX504>$AW504,$AW504-SUM($AX504:AX504),AX504))","v":2.4614285405405403E-2},{"$f":"IF(SUM($AW504:AY504)<0,0,IF(SUM($AX504:AY504)+AY504>$AW504,$AW504-SUM($AX504:AY504),AY504))","v":2.4614285405405403E-2},{"$f":"IF(SUM($AW504:AZ504)<0,0,IF(SUM($AX504:AZ504)+AZ504>$AW504,$AW504-SUM($AX504:AZ504),AZ504))","v":2.4614285405405403E-2},{"$f":"IF(SUM($AW504:BA504)<0,0,IF(SUM($AX504:BA504)+BA504>$AW504,$AW504-SUM($AX504:BA504),BA504))","v":2.4614285405405403E-2},{"$f":"IF(SUM($AW504:BB504)<0,0,IF(SUM($AX504:BB504)+BB504>$AW504,$AW504-SUM($AX504:BB504),BB504))","v":2.4614285405405403E-2},{"$f":"IF(SUM($AW504:BC504)<0,0,IF(SUM($AX504:BC504)+BC504>$AW504,$AW504-SUM($AX504:BC504),BC504))","v":2.4614285405405403E-2},{"$f":"IF(SUM($AW504:BD504)<0,0,IF(SUM($AX504:BD504)+BD504>$AW504,$AW504-SUM($AX504:BD504),BD504))","v":2.4614285405405403E-2},{"$f":"IF(SUM($AW504:BE504)<0,0,IF(SUM($AX504:BE504)+BE504>$AW504,$AW504-SUM($AX504:BE504),BE504))","v":2.4614285405405403E-2},{"$f":"IF(SUM($AW504:BF504)<0,0,IF(SUM($AX504:BF504)+BF504>$AW504,$AW504-SUM($AX504:BF504),BF504))","v":6.1535713513513612E-3},{"$f":"IF(SUM($AW504:BG504)<0,0,IF(SUM($AX504:BG504)+BG504>$AW504,$AW504-SUM($AX504:BG504),BG504))","v":0},{"$f":"IF(SUM($AW504:BH504)<0,0,IF(SUM($AX504:BH504)+BH504>$AW504,$AW504-SUM($AX504:BH504),BH504))","v":0},{"$f":"IF(SUM($AW504:BI504)<0,0,IF(SUM($AX504:BI504)+BI504>$AW504,$AW504-SUM($AX504:BI504),BI504))","v":0},{"$f":"IF(SUM($AW504:BJ504)<0,0,IF(SUM($AX504:BJ504)+BJ504>$AW504,$AW504-SUM($AX504:BJ504),BJ504))","v":0},{"$f":"IF(SUM($AW504:BK504)<0,0,IF(SUM($AX504:BK504)+BK504>$AW504,$AW504-SUM($AX504:BK504),BK504))","v":0},{"$f":"IF(SUM($AW504:BL504)<0,0,IF(SUM($AX504:BL504)+BL504>$AW504,$AW504-SUM($AX504:BL504),BL504))","v":0},{"$f":"IF(SUM($AW504:BM504)<0,0,IF(SUM($AX504:BM504)+BM504>$AW504,$AW504-SUM($AX504:BM504),BM504))","v":0},{"$f":"IF(SUM($AW504:BN504)<0,0,IF(SUM($AX504:BN504)+BN504>$AW504,$AW504-SUM($AX504:BN504),BN504))","v":0},{"$f":"IF(SUM($AW504:BO504)<0,0,IF(SUM($AX504:BO504)+BO504>$AW504,$AW504-SUM($AX504:BO504),BO504))","v":0},{"$f":"IF(SUM($AW504:BP504)<0,0,IF(SUM($AX504:BP504)+BP504>$AW504,$AW504-SUM($AX504:BP504),BP504))","v":0},{"$f":"IF(SUM($AW504:BQ504)<0,0,IF(SUM($AX504:BQ504)+BQ504>$AW504,$AW504-SUM($AX504:BQ504),BQ504))","v":0},{"$f":"IF(SUM($AW504:BR504)<0,0,IF(SUM($AX504:BR504)+BR504>$AW504,$AW504-SUM($AX504:BR504),BR504))","v":0},{"$f":"IF(SUM($AW504:BS504)<0,0,IF(SUM($AX504:BS504)+BS504>$AW504,$AW504-SUM($AX504:BS504),BS504))","v":0},{"$f":"IF(SUM($AW504:BT504)<0,0,IF(SUM($AX504:BT504)+BT504>$AW504,$AW504-SUM($AX504:BT504),BT504))","v":0},{"$f":"IF(SUM($AW504:BU504)<0,0,IF(SUM($AX504:BU504)+BU504>$AW504,$AW504-SUM($AX504:BU504),BU504))","v":0},{"$f":"IF(SUM($AW504:BV504)<0,0,IF(SUM($AX504:BV504)+BV504>$AW504,$AW504-SUM($AX504:BV504),BV504))","v":0},{"$f":"IF(SUM($AW504:BW504)<0,0,IF(SUM($AX504:BW504)+BW504>$AW504,$AW504-SUM($AX504:BW504),BW504))","v":0},{"$f":"IF(SUM($AW504:BX504)<0,0,IF(SUM($AX504:BX504)+BX504>$AW504,$AW504-SUM($AX504:BX504),BX504))","v":0},{"$f":"IF(SUM($AW504:BY504)<0,0,IF(SUM($AX504:BY504)+BY504>$AW504,$AW504-SUM($AX504:BY504),BY504))","v":0},{"$f":"IF(SUM($AW504:BZ504)<0,0,IF(SUM($AX504:BZ504)+BZ504>$AW504,$AW504-SUM($AX504:BZ504),BZ504))","v":0},{"$f":"IF(SUM($AW504:CA504)<0,0,IF(SUM($AX504:CA504)+CA504>$AW504,$AW504-SUM($AX504:CA504),CA504))","v":0},{"$f":"IF(SUM($AW504:CB504)<0,0,IF(SUM($AX504:CB504)+CB504>$AW504,$AW504-SUM($AX504:CB504),CB504))","v":0},{"$f":"IF(SUM($AW504:CC504)<0,0,IF(SUM($AX504:CC504)+CC504>$AW504,$AW504-SUM($AX504:CC504),CC504))","v":0},{"$f":"IF(SUM($AW504:CD504)<0,0,IF(SUM($AX504:CD504)+CD504>$AW504,$AW504-SUM($AX504:CD504),CD504))","v":0},{"$f":"IF(SUM($AW504:CE504)<0,0,IF(SUM($AX504:CE504)+CE504>$AW504,$AW504-SUM($AX504:CE504),CE504))","v":0},{"$f":"IF(SUM($AW504:CF504)<0,0,IF(SUM($AX504:CF504)+CF504>$AW504,$AW504-SUM($AX504:CF504),CF504))","v":0},{"$f":"IF(SUM($AW504:CG504)<0,0,IF(SUM($AX504:CG504)+CG504>$AW504,$AW504-SUM($AX504:CG504),CG504))","v":0},{"$f":"IF(SUM($AW504:CH504)<0,0,IF(SUM($AX504:CH504)+CH504>$AW504,$AW504-SUM($AX504:CH504),CH504))","v":0},{"$f":"IF(SUM($AW504:CI504)<0,0,IF(SUM($AX504:CI504)+CI504>$AW504,$AW504-SUM($AX504:CI504),CI504))","v":0},{"$f":"IF(SUM($AW504:CJ504)<0,0,IF(SUM($AX504:CJ504)+CJ504>$AW504,$AW504-SUM($AX504:CJ504),CJ504))","v":0},{"$f":"IF(SUM($AW504:CK504)<0,0,IF(SUM($AX504:CK504)+CK504>$AW504,$AW504-SUM($AX504:CK504),CK504))","v":0},{"$f":"IF(SUM($AW504:CL504)<0,0,IF(SUM($AX504:CL504)+CL504>$AW504,$AW504-SUM($AX504:CL504),CL504))","v":0},{"$f":"IF(SUM($AW504:CM504)<0,0,IF(SUM($AX504:CM504)+CM504>$AW504,$AW504-SUM($AX504:CM504),CM504))","v":0},{"$f":"IF(SUM($AW504:CN504)<0,0,IF(SUM($AX504:CN504)+CN504>$AW504,$AW504-SUM($AX504:CN504),CN504))","v":0},{"$f":"IF(SUM($AW504:CO504)<0,0,IF(SUM($AX504:CO504)+CO504>$AW504,$AW504-SUM($AX504:CO504),CO504))","v":0},{"$f":"IF(SUM($AW504:CP504)<0,0,IF(SUM($AX504:CP504)+CP504>$AW504,$AW504-SUM($AX504:CP504),CP504))","v":0},{"$f":"IF(SUM($AW504:CQ504)<0,0,IF(SUM($AX504:CQ504)+CQ504>$AW504,$AW504-SUM($AX504:CQ504),CQ504))","v":0},{"$f":"IF(SUM($AW504:CR504)<0,0,IF(SUM($AX504:CR504)+CR504>$AW504,$AW504-SUM($AX504:CR504),CR504))","v":0},{"$f":"IF(SUM($AW504:CS504)<0,0,IF(SUM($AX504:CS504)+CS504>$AW504,$AW504-SUM($AX504:CS504),CS504))","v":0},{"$f":"IF(SUM($AW504:CT504)<0,0,IF(SUM($AX504:CT504)+CT504>$AW504,$AW504-SUM($AX504:CT504),CT504))","v":0},{"$f":"IF(SUM($AW504:CU504)<0,0,IF(SUM($AX504:CU504)+CU504>$AW504,$AW504-SUM($AX504:CU504),CU504))","v":0},{"$f":"IF(SUM($AW504:CV504)<0,0,IF(SUM($AX504:CV504)+CV504>$AW504,$AW504-SUM($AX504:CV504),CV504))","v":0},{"$f":"IF(SUM($AW504:CW504)<0,0,IF(SUM($AX504:CW504)+CW504>$AW504,$AW504-SUM($AX504:CW504),CW504))","v":0},{"$f":"IF(SUM($AW504:CX504)<0,0,IF(SUM($AX504:CX504)+CX504>$AW504,$AW504-SUM($AX504:CX504),CX504))","v":0},{"$f":"IF(SUM($AW504:CY504)<0,0,IF(SUM($AX504:CY504)+CY504>$AW504,$AW504-SUM($AX504:CY504),CY504))","v":0},{"$f":"IF(SUM($AW504:CZ504)<0,0,IF(SUM($AX504:CZ504)+CZ504>$AW504,$AW504-SUM($AX504:CZ504),CZ504))","v":0},{"$f":"IF(SUM($AW504:DA504)<0,0,IF(SUM($AX504:DA504)+DA504>$AW504,$AW504-SUM($AX504:DA504),DA504))","v":0},{"$f":"IF(SUM($AW504:DB504)<0,0,IF(SUM($AX504:DB504)+DB504>$AW504,$AW504-SUM($AX504:DB504),DB504))","v":0},{"$f":"IF(SUM($AW504:DC504)<0,0,IF(SUM($AX504:DC504)+DC504>$AW504,$AW504-SUM($AX504:DC504),DC504))","v":0},{"$f":"IF(SUM($AW504:DD504)<0,0,IF(SUM($AX504:DD504)+DD504>$AW504,$AW504-SUM($AX504:DD504),DD504))","v":0},{"$f":"IF(SUM($AW504:DE504)<0,0,IF(SUM($AX504:DE504)+DE504>$AW504,$AW504-SUM($AX504:DE504),DE504))","v":0},{"$f":"IF(SUM($AW504:DF504)<0,0,IF(SUM($AX504:DF504)+DF504>$AW504,$AW504-SUM($AX504:DF504),DF504))","v":0},{"$f":"IF(SUM($AW504:DG504)<0,0,IF(SUM($AX504:DG504)+DG504>$AW504,$AW504-SUM($AX504:DG504),DG504))","v":0},{"$f":"IF(SUM($AW504:DH504)<0,0,IF(SUM($AX504:DH504)+DH504>$AW504,$AW504-SUM($AX504:DH504),DH504))","v":0},{"$f":"IF(SUM($AW504:DI504)<0,0,IF(SUM($AX504:DI504)+DI504>$AW504,$AW504-SUM($AX504:DI504),DI504))","v":0},{"$f":"IF(SUM($AW504:DJ504)<0,0,IF(SUM($AX504:DJ504)+DJ504>$AW504,$AW504-SUM($AX504:DJ504),DJ504))","v":0},{"$f":"IF(SUM($AW504:DK504)<0,0,IF(SUM($AX504:DK504)+DK504>$AW504,$AW504-SUM($AX504:DK504),DK504))","v":0},{"$f":"IF(SUM($AW504:DL504)<0,0,IF(SUM($AX504:DL504)+DL504>$AW504,$AW504-SUM($AX504:DL504),DL504))","v":0},{"$f":"IF(SUM($AW504:DM504)<0,0,IF(SUM($AX504:DM504)+DM504>$AW504,$AW504-SUM($AX504:DM504),DM504))","v":0},{"$f":"IF(SUM($AW504:DN504)<0,0,IF(SUM($AX504:DN504)+DN504>$AW504,$AW504-SUM($AX504:DN504),DN504))","v":0},{"$f":"IF(SUM($AW504:DO504)<0,0,IF(SUM($AX504:DO504)+DO504>$AW504,$AW504-SUM($AX504:DO504),DO504))","v":0},{"$f":"IF(SUM($AW504:DP504)<0,0,IF(SUM($AX504:DP504)+DP504>$AW504,$AW504-SUM($AX504:DP504),DP504))","v":0},{"$f":"IF(SUM($AW504:DQ504)<0,0,IF(SUM($AX504:DQ504)+DQ504>$AW504,$AW504-SUM($AX504:DQ504),DQ504))","v":0},{"$f":"IF(SUM($AW504:DR504)<0,0,IF(SUM($AX504:DR504)+DR504>$AW504,$AW504-SUM($AX504:DR504),DR504))","v":0},{"$f":"IF(SUM($AW504:DS504)<0,0,IF(SUM($AX504:DS504)+DS504>$AW504,$AW504-SUM($AX504:DS504),DS504))","v":0},{"$f":"IF(SUM($AW504:DT504)<0,0,IF(SUM($AX504:DT504)+DT504>$AW504,$AW504-SUM($AX504:DT504),DT504))","v":0},{"$f":"IF(SUM($AW504:DU504)<0,0,IF(SUM($AX504:DU504)+DU504>$AW504,$AW504-SUM($AX504:DU504),DU504))","v":0},{"$f":"IF(SUM($AW504:DV504)<0,0,IF(SUM($AX504:DV504)+DV504>$AW504,$AW504-SUM($AX504:DV504),DV504))","v":0},{"$f":"IF(SUM($AW504:DW504)<0,0,IF(SUM($AX504:DW504)+DW504>$AW504,$AW504-SUM($AX504:DW504),DW504))","v":0},{"$f":"IF(SUM($AW504:DX504)<0,0,IF(SUM($AX504:DX504)+DX504>$AW504,$AW504-SUM($AX504:DX504),DX504))","v":0},{"$f":"IF(SUM($AW504:DY504)<0,0,IF(SUM($AX504:DY504)+DY504>$AW504,$AW504-SUM($AX504:DY504),DY504))","v":0},{"$f":"IF(SUM($AW504:DZ504)<0,0,IF(SUM($AX504:DZ504)+DZ504>$AW504,$AW504-SUM($AX504:DZ504),DZ504))","v":0},{"$f":"IF(SUM($AW504:EA504)<0,0,IF(SUM($AX504:EA504)+EA504>$AW504,$AW504-SUM($AX504:EA504),EA504))","v":0},{"$f":"IF(SUM($AW504:EB504)<0,0,IF(SUM($AX504:EB504)+EB504>$AW504,$AW504-SUM($AX504:EB504),EB504))","v":0},{"$f":"IF(SUM($AW504:EC504)<0,0,IF(SUM($AX504:EC504)+EC504>$AW504,$AW504-SUM($AX504:EC504),EC504))","v":0},{"$f":"IF(SUM($AW504:ED504)<0,0,IF(SUM($AX504:ED504)+ED504>$AW504,$AW504-SUM($AX504:ED504),ED504))","v":0},{"$f":"IF(SUM($AW504:EE504)<0,0,IF(SUM($AX504:EE504)+EE504>$AW504,$AW504-SUM($AX504:EE504),EE504))","v":0},{"$f":"IF(SUM($AW504:EF504)<0,0,IF(SUM($AX504:EF504)+EF504>$AW504,$AW504-SUM($AX504:EF504),EF504))","v":0},{"$f":"IF(SUM($AW504:EG504)<0,0,IF(SUM($AX504:EG504)+EG504>$AW504,$AW504-SUM($AX504:EG504),EG504))","v":0},{"$f":"IF(SUM($AW504:EH504)<0,0,IF(SUM($AX504:EH504)+EH504>$AW504,$AW504-SUM($AX504:EH504),EH504))","v":0},{"$f":"IF(SUM($AW504:EI504)<0,0,IF(SUM($AX504:EI504)+EI504>$AW504,$AW504-SUM($AX504:EI504),EI504))","v":0},{"$f":"IF(SUM($AW504:EJ504)<0,0,IF(SUM($AX504:EJ504)+EJ504>$AW504,$AW504-SUM($AX504:EJ504),EJ504))","v":0},{"$f":"IF(SUM($AW504:EK504)<0,0,IF(SUM($AX504:EK504)+EK504>$AW504,$AW504-SUM($AX504:EK504),EK504))","v":0},{"$f":"IF(SUM($AW504:EL504)<0,0,IF(SUM($AX504:EL504)+EL504>$AW504,$AW504-SUM($AX504:EL504),EL504))","v":0},{"$f":"IF(SUM($AW504:EM504)<0,0,IF(SUM($AX504:EM504)+EM504>$AW504,$AW504-SUM($AX504:EM504),EM504))","v":0},{"$f":"IF(SUM($AW504:EN504)<0,0,IF(SUM($AX504:EN504)+EN504>$AW504,$AW504-SUM($AX504:EN504),EN504))","v":0},{"$f":"IF(SUM($AW504:EO504)<0,0,IF(SUM($AX504:EO504)+EO504>$AW504,$AW504-SUM($AX504:EO504),EO504))","v":0},{"$f":"IF(SUM($AW504:EP504)<0,0,IF(SUM($AX504:EP504)+EP504>$AW504,$AW504-SUM($AX504:EP504),EP504))","v":0},{"$f":"IF(SUM($AW504:EQ504)<0,0,IF(SUM($AX504:EQ504)+EQ504>$AW504,$AW504-SUM($AX504:EQ504),EQ504))","v":0},{"$f":"IF(SUM($AW504:ER504)<0,0,IF(SUM($AX504:ER504)+ER504>$AW504,$AW504-SUM($AX504:ER504),ER504))","v":0},{"$f":"IF(SUM($AW504:ES504)<0,0,IF(SUM($AX504:ES504)+ES504>$AW504,$AW504-SUM($AX504:ES504),ES504))","v":0}]
[]
[null,"Depreciation:  2009 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT23/$F508","v":0},{"$f":"IF(SUM($AU508:AU508)+AU508>$AT23,$AT23-SUM($AU508:AU508),AU508)","v":0},{"$f":"$AT36-SUM($I508:$AV508)","v":1.4230999999999998E-3},{"$f":"IF(AW508>0,AW508/(MAX(($F508-COUNT($I508:$AV508))/4,1)),0)","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:AX508)<0,0,IF(SUM($AX508:AX508)+AX508>$AW508,$AW508-SUM($AX508:AX508),AX508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:AY508)<0,0,IF(SUM($AX508:AY508)+AY508>$AW508,$AW508-SUM($AX508:AY508),AY508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:AZ508)<0,0,IF(SUM($AX508:AZ508)+AZ508>$AW508,$AW508-SUM($AX508:AZ508),AZ508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BA508)<0,0,IF(SUM($AX508:BA508)+BA508>$AW508,$AW508-SUM($AX508:BA508),BA508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BB508)<0,0,IF(SUM($AX508:BB508)+BB508>$AW508,$AW508-SUM($AX508:BB508),BB508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BC508)<0,0,IF(SUM($AX508:BC508)+BC508>$AW508,$AW508-SUM($AX508:BC508),BC508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BD508)<0,0,IF(SUM($AX508:BD508)+BD508>$AW508,$AW508-SUM($AX508:BD508),BD508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BE508)<0,0,IF(SUM($AX508:BE508)+BE508>$AW508,$AW508-SUM($AX508:BE508),BE508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BF508)<0,0,IF(SUM($AX508:BF508)+BF508>$AW508,$AW508-SUM($AX508:BF508),BF508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BG508)<0,0,IF(SUM($AX508:BG508)+BG508>$AW508,$AW508-SUM($AX508:BG508),BG508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BH508)<0,0,IF(SUM($AX508:BH508)+BH508>$AW508,$AW508-SUM($AX508:BH508),BH508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BI508)<0,0,IF(SUM($AX508:BI508)+BI508>$AW508,$AW508-SUM($AX508:BI508),BI508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BJ508)<0,0,IF(SUM($AX508:BJ508)+BJ508>$AW508,$AW508-SUM($AX508:BJ508),BJ508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BK508)<0,0,IF(SUM($AX508:BK508)+BK508>$AW508,$AW508-SUM($AX508:BK508),BK508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BL508)<0,0,IF(SUM($AX508:BL508)+BL508>$AW508,$AW508-SUM($AX508:BL508),BL508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BM508)<0,0,IF(SUM($AX508:BM508)+BM508>$AW508,$AW508-SUM($AX508:BM508),BM508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BN508)<0,0,IF(SUM($AX508:BN508)+BN508>$AW508,$AW508-SUM($AX508:BN508),BN508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BO508)<0,0,IF(SUM($AX508:BO508)+BO508>$AW508,$AW508-SUM($AX508:BO508),BO508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BP508)<0,0,IF(SUM($AX508:BP508)+BP508>$AW508,$AW508-SUM($AX508:BP508),BP508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BQ508)<0,0,IF(SUM($AX508:BQ508)+BQ508>$AW508,$AW508-SUM($AX508:BQ508),BQ508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BR508)<0,0,IF(SUM($AX508:BR508)+BR508>$AW508,$AW508-SUM($AX508:BR508),BR508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BS508)<0,0,IF(SUM($AX508:BS508)+BS508>$AW508,$AW508-SUM($AX508:BS508),BS508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BT508)<0,0,IF(SUM($AX508:BT508)+BT508>$AW508,$AW508-SUM($AX508:BT508),BT508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BU508)<0,0,IF(SUM($AX508:BU508)+BU508>$AW508,$AW508-SUM($AX508:BU508),BU508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BV508)<0,0,IF(SUM($AX508:BV508)+BV508>$AW508,$AW508-SUM($AX508:BV508),BV508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BW508)<0,0,IF(SUM($AX508:BW508)+BW508>$AW508,$AW508-SUM($AX508:BW508),BW508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BX508)<0,0,IF(SUM($AX508:BX508)+BX508>$AW508,$AW508-SUM($AX508:BX508),BX508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BY508)<0,0,IF(SUM($AX508:BY508)+BY508>$AW508,$AW508-SUM($AX508:BY508),BY508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:BZ508)<0,0,IF(SUM($AX508:BZ508)+BZ508>$AW508,$AW508-SUM($AX508:BZ508),BZ508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CA508)<0,0,IF(SUM($AX508:CA508)+CA508>$AW508,$AW508-SUM($AX508:CA508),CA508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CB508)<0,0,IF(SUM($AX508:CB508)+CB508>$AW508,$AW508-SUM($AX508:CB508),CB508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CC508)<0,0,IF(SUM($AX508:CC508)+CC508>$AW508,$AW508-SUM($AX508:CC508),CC508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CD508)<0,0,IF(SUM($AX508:CD508)+CD508>$AW508,$AW508-SUM($AX508:CD508),CD508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CE508)<0,0,IF(SUM($AX508:CE508)+CE508>$AW508,$AW508-SUM($AX508:CE508),CE508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CF508)<0,0,IF(SUM($AX508:CF508)+CF508>$AW508,$AW508-SUM($AX508:CF508),CF508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CG508)<0,0,IF(SUM($AX508:CG508)+CG508>$AW508,$AW508-SUM($AX508:CG508),CG508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CH508)<0,0,IF(SUM($AX508:CH508)+CH508>$AW508,$AW508-SUM($AX508:CH508),CH508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CI508)<0,0,IF(SUM($AX508:CI508)+CI508>$AW508,$AW508-SUM($AX508:CI508),CI508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CJ508)<0,0,IF(SUM($AX508:CJ508)+CJ508>$AW508,$AW508-SUM($AX508:CJ508),CJ508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CK508)<0,0,IF(SUM($AX508:CK508)+CK508>$AW508,$AW508-SUM($AX508:CK508),CK508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CL508)<0,0,IF(SUM($AX508:CL508)+CL508>$AW508,$AW508-SUM($AX508:CL508),CL508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CM508)<0,0,IF(SUM($AX508:CM508)+CM508>$AW508,$AW508-SUM($AX508:CM508),CM508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CN508)<0,0,IF(SUM($AX508:CN508)+CN508>$AW508,$AW508-SUM($AX508:CN508),CN508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CO508)<0,0,IF(SUM($AX508:CO508)+CO508>$AW508,$AW508-SUM($AX508:CO508),CO508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CP508)<0,0,IF(SUM($AX508:CP508)+CP508>$AW508,$AW508-SUM($AX508:CP508),CP508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CQ508)<0,0,IF(SUM($AX508:CQ508)+CQ508>$AW508,$AW508-SUM($AX508:CQ508),CQ508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CR508)<0,0,IF(SUM($AX508:CR508)+CR508>$AW508,$AW508-SUM($AX508:CR508),CR508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CS508)<0,0,IF(SUM($AX508:CS508)+CS508>$AW508,$AW508-SUM($AX508:CS508),CS508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CT508)<0,0,IF(SUM($AX508:CT508)+CT508>$AW508,$AW508-SUM($AX508:CT508),CT508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CU508)<0,0,IF(SUM($AX508:CU508)+CU508>$AW508,$AW508-SUM($AX508:CU508),CU508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CV508)<0,0,IF(SUM($AX508:CV508)+CV508>$AW508,$AW508-SUM($AX508:CV508),CV508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CW508)<0,0,IF(SUM($AX508:CW508)+CW508>$AW508,$AW508-SUM($AX508:CW508),CW508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CX508)<0,0,IF(SUM($AX508:CX508)+CX508>$AW508,$AW508-SUM($AX508:CX508),CX508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CY508)<0,0,IF(SUM($AX508:CY508)+CY508>$AW508,$AW508-SUM($AX508:CY508),CY508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:CZ508)<0,0,IF(SUM($AX508:CZ508)+CZ508>$AW508,$AW508-SUM($AX508:CZ508),CZ508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DA508)<0,0,IF(SUM($AX508:DA508)+DA508>$AW508,$AW508-SUM($AX508:DA508),DA508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DB508)<0,0,IF(SUM($AX508:DB508)+DB508>$AW508,$AW508-SUM($AX508:DB508),DB508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DC508)<0,0,IF(SUM($AX508:DC508)+DC508>$AW508,$AW508-SUM($AX508:DC508),DC508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DD508)<0,0,IF(SUM($AX508:DD508)+DD508>$AW508,$AW508-SUM($AX508:DD508),DD508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DE508)<0,0,IF(SUM($AX508:DE508)+DE508>$AW508,$AW508-SUM($AX508:DE508),DE508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DF508)<0,0,IF(SUM($AX508:DF508)+DF508>$AW508,$AW508-SUM($AX508:DF508),DF508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DG508)<0,0,IF(SUM($AX508:DG508)+DG508>$AW508,$AW508-SUM($AX508:DG508),DG508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DH508)<0,0,IF(SUM($AX508:DH508)+DH508>$AW508,$AW508-SUM($AX508:DH508),DH508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DI508)<0,0,IF(SUM($AX508:DI508)+DI508>$AW508,$AW508-SUM($AX508:DI508),DI508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DJ508)<0,0,IF(SUM($AX508:DJ508)+DJ508>$AW508,$AW508-SUM($AX508:DJ508),DJ508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DK508)<0,0,IF(SUM($AX508:DK508)+DK508>$AW508,$AW508-SUM($AX508:DK508),DK508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DL508)<0,0,IF(SUM($AX508:DL508)+DL508>$AW508,$AW508-SUM($AX508:DL508),DL508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DM508)<0,0,IF(SUM($AX508:DM508)+DM508>$AW508,$AW508-SUM($AX508:DM508),DM508))","v":2.0476258992805753E-5},{"$f":"IF(SUM($AW508:DN508)<0,0,IF(SUM($AX508:DN508)+DN508>$AW508,$AW508-SUM($AX508:DN508),DN508))","v":1.0238129496404139E-5},{"$f":"IF(SUM($AW508:DO508)<0,0,IF(SUM($AX508:DO508)+DO508>$AW508,$AW508-SUM($AX508:DO508),DO508))","v":0},{"$f":"IF(SUM($AW508:DP508)<0,0,IF(SUM($AX508:DP508)+DP508>$AW508,$AW508-SUM($AX508:DP508),DP508))","v":0},{"$f":"IF(SUM($AW508:DQ508)<0,0,IF(SUM($AX508:DQ508)+DQ508>$AW508,$AW508-SUM($AX508:DQ508),DQ508))","v":0},{"$f":"IF(SUM($AW508:DR508)<0,0,IF(SUM($AX508:DR508)+DR508>$AW508,$AW508-SUM($AX508:DR508),DR508))","v":0},{"$f":"IF(SUM($AW508:DS508)<0,0,IF(SUM($AX508:DS508)+DS508>$AW508,$AW508-SUM($AX508:DS508),DS508))","v":0},{"$f":"IF(SUM($AW508:DT508)<0,0,IF(SUM($AX508:DT508)+DT508>$AW508,$AW508-SUM($AX508:DT508),DT508))","v":0},{"$f":"IF(SUM($AW508:DU508)<0,0,IF(SUM($AX508:DU508)+DU508>$AW508,$AW508-SUM($AX508:DU508),DU508))","v":0},{"$f":"IF(SUM($AW508:DV508)<0,0,IF(SUM($AX508:DV508)+DV508>$AW508,$AW508-SUM($AX508:DV508),DV508))","v":0},{"$f":"IF(SUM($AW508:DW508)<0,0,IF(SUM($AX508:DW508)+DW508>$AW508,$AW508-SUM($AX508:DW508),DW508))","v":0},{"$f":"IF(SUM($AW508:DX508)<0,0,IF(SUM($AX508:DX508)+DX508>$AW508,$AW508-SUM($AX508:DX508),DX508))","v":0},{"$f":"IF(SUM($AW508:DY508)<0,0,IF(SUM($AX508:DY508)+DY508>$AW508,$AW508-SUM($AX508:DY508),DY508))","v":0},{"$f":"IF(SUM($AW508:DZ508)<0,0,IF(SUM($AX508:DZ508)+DZ508>$AW508,$AW508-SUM($AX508:DZ508),DZ508))","v":0},{"$f":"IF(SUM($AW508:EA508)<0,0,IF(SUM($AX508:EA508)+EA508>$AW508,$AW508-SUM($AX508:EA508),EA508))","v":0},{"$f":"IF(SUM($AW508:EB508)<0,0,IF(SUM($AX508:EB508)+EB508>$AW508,$AW508-SUM($AX508:EB508),EB508))","v":0},{"$f":"IF(SUM($AW508:EC508)<0,0,IF(SUM($AX508:EC508)+EC508>$AW508,$AW508-SUM($AX508:EC508),EC508))","v":0},{"$f":"IF(SUM($AW508:ED508)<0,0,IF(SUM($AX508:ED508)+ED508>$AW508,$AW508-SUM($AX508:ED508),ED508))","v":0},{"$f":"IF(SUM($AW508:EE508)<0,0,IF(SUM($AX508:EE508)+EE508>$AW508,$AW508-SUM($AX508:EE508),EE508))","v":0},{"$f":"IF(SUM($AW508:EF508)<0,0,IF(SUM($AX508:EF508)+EF508>$AW508,$AW508-SUM($AX508:EF508),EF508))","v":0},{"$f":"IF(SUM($AW508:EG508)<0,0,IF(SUM($AX508:EG508)+EG508>$AW508,$AW508-SUM($AX508:EG508),EG508))","v":0},{"$f":"IF(SUM($AW508:EH508)<0,0,IF(SUM($AX508:EH508)+EH508>$AW508,$AW508-SUM($AX508:EH508),EH508))","v":0},{"$f":"IF(SUM($AW508:EI508)<0,0,IF(SUM($AX508:EI508)+EI508>$AW508,$AW508-SUM($AX508:EI508),EI508))","v":0},{"$f":"IF(SUM($AW508:EJ508)<0,0,IF(SUM($AX508:EJ508)+EJ508>$AW508,$AW508-SUM($AX508:EJ508),EJ508))","v":0},{"$f":"IF(SUM($AW508:EK508)<0,0,IF(SUM($AX508:EK508)+EK508>$AW508,$AW508-SUM($AX508:EK508),EK508))","v":0},{"$f":"IF(SUM($AW508:EL508)<0,0,IF(SUM($AX508:EL508)+EL508>$AW508,$AW508-SUM($AX508:EL508),EL508))","v":0},{"$f":"IF(SUM($AW508:EM508)<0,0,IF(SUM($AX508:EM508)+EM508>$AW508,$AW508-SUM($AX508:EM508),EM508))","v":0},{"$f":"IF(SUM($AW508:EN508)<0,0,IF(SUM($AX508:EN508)+EN508>$AW508,$AW508-SUM($AX508:EN508),EN508))","v":0},{"$f":"IF(SUM($AW508:EO508)<0,0,IF(SUM($AX508:EO508)+EO508>$AW508,$AW508-SUM($AX508:EO508),EO508))","v":0},{"$f":"IF(SUM($AW508:EP508)<0,0,IF(SUM($AX508:EP508)+EP508>$AW508,$AW508-SUM($AX508:EP508),EP508))","v":0},{"$f":"IF(SUM($AW508:EQ508)<0,0,IF(SUM($AX508:EQ508)+EQ508>$AW508,$AW508-SUM($AX508:EQ508),EQ508))","v":0},{"$f":"IF(SUM($AW508:ER508)<0,0,IF(SUM($AX508:ER508)+ER508>$AW508,$AW508-SUM($AX508:ER508),ER508))","v":0},{"$f":"IF(SUM($AW508:ES508)<0,0,IF(SUM($AX508:ES508)+ES508>$AW508,$AW508-SUM($AX508:ES508),ES508))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AU509:AU509)+AU509>$AT24,$AT24-SUM($AU509:AU509),AU509)","v":0},1.1449200000000002E-3,2.3129696969696974E-5,{"$f":"IF(SUM($AW509:AX509)<0,0,IF(SUM($AX509:AX509)+AX509>$AW509,$AW509-SUM($AX509:AX509),AX509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:AY509)<0,0,IF(SUM($AX509:AY509)+AY509>$AW509,$AW509-SUM($AX509:AY509),AY509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:AZ509)<0,0,IF(SUM($AX509:AZ509)+AZ509>$AW509,$AW509-SUM($AX509:AZ509),AZ509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BA509)<0,0,IF(SUM($AX509:BA509)+BA509>$AW509,$AW509-SUM($AX509:BA509),BA509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BB509)<0,0,IF(SUM($AX509:BB509)+BB509>$AW509,$AW509-SUM($AX509:BB509),BB509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BC509)<0,0,IF(SUM($AX509:BC509)+BC509>$AW509,$AW509-SUM($AX509:BC509),BC509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BD509)<0,0,IF(SUM($AX509:BD509)+BD509>$AW509,$AW509-SUM($AX509:BD509),BD509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BE509)<0,0,IF(SUM($AX509:BE509)+BE509>$AW509,$AW509-SUM($AX509:BE509),BE509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BF509)<0,0,IF(SUM($AX509:BF509)+BF509>$AW509,$AW509-SUM($AX509:BF509),BF509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BG509)<0,0,IF(SUM($AX509:BG509)+BG509>$AW509,$AW509-SUM($AX509:BG509),BG509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BH509)<0,0,IF(SUM($AX509:BH509)+BH509>$AW509,$AW509-SUM($AX509:BH509),BH509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BI509)<0,0,IF(SUM($AX509:BI509)+BI509>$AW509,$AW509-SUM($AX509:BI509),BI509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BJ509)<0,0,IF(SUM($AX509:BJ509)+BJ509>$AW509,$AW509-SUM($AX509:BJ509),BJ509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BK509)<0,0,IF(SUM($AX509:BK509)+BK509>$AW509,$AW509-SUM($AX509:BK509),BK509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BL509)<0,0,IF(SUM($AX509:BL509)+BL509>$AW509,$AW509-SUM($AX509:BL509),BL509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BM509)<0,0,IF(SUM($AX509:BM509)+BM509>$AW509,$AW509-SUM($AX509:BM509),BM509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BN509)<0,0,IF(SUM($AX509:BN509)+BN509>$AW509,$AW509-SUM($AX509:BN509),BN509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BO509)<0,0,IF(SUM($AX509:BO509)+BO509>$AW509,$AW509-SUM($AX509:BO509),BO509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BP509)<0,0,IF(SUM($AX509:BP509)+BP509>$AW509,$AW509-SUM($AX509:BP509),BP509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BQ509)<0,0,IF(SUM($AX509:BQ509)+BQ509>$AW509,$AW509-SUM($AX509:BQ509),BQ509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BR509)<0,0,IF(SUM($AX509:BR509)+BR509>$AW509,$AW509-SUM($AX509:BR509),BR509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BS509)<0,0,IF(SUM($AX509:BS509)+BS509>$AW509,$AW509-SUM($AX509:BS509),BS509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BT509)<0,0,IF(SUM($AX509:BT509)+BT509>$AW509,$AW509-SUM($AX509:BT509),BT509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BU509)<0,0,IF(SUM($AX509:BU509)+BU509>$AW509,$AW509-SUM($AX509:BU509),BU509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BV509)<0,0,IF(SUM($AX509:BV509)+BV509>$AW509,$AW509-SUM($AX509:BV509),BV509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BW509)<0,0,IF(SUM($AX509:BW509)+BW509>$AW509,$AW509-SUM($AX509:BW509),BW509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BX509)<0,0,IF(SUM($AX509:BX509)+BX509>$AW509,$AW509-SUM($AX509:BX509),BX509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BY509)<0,0,IF(SUM($AX509:BY509)+BY509>$AW509,$AW509-SUM($AX509:BY509),BY509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:BZ509)<0,0,IF(SUM($AX509:BZ509)+BZ509>$AW509,$AW509-SUM($AX509:BZ509),BZ509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CA509)<0,0,IF(SUM($AX509:CA509)+CA509>$AW509,$AW509-SUM($AX509:CA509),CA509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CB509)<0,0,IF(SUM($AX509:CB509)+CB509>$AW509,$AW509-SUM($AX509:CB509),CB509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CC509)<0,0,IF(SUM($AX509:CC509)+CC509>$AW509,$AW509-SUM($AX509:CC509),CC509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CD509)<0,0,IF(SUM($AX509:CD509)+CD509>$AW509,$AW509-SUM($AX509:CD509),CD509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CE509)<0,0,IF(SUM($AX509:CE509)+CE509>$AW509,$AW509-SUM($AX509:CE509),CE509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CF509)<0,0,IF(SUM($AX509:CF509)+CF509>$AW509,$AW509-SUM($AX509:CF509),CF509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CG509)<0,0,IF(SUM($AX509:CG509)+CG509>$AW509,$AW509-SUM($AX509:CG509),CG509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CH509)<0,0,IF(SUM($AX509:CH509)+CH509>$AW509,$AW509-SUM($AX509:CH509),CH509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CI509)<0,0,IF(SUM($AX509:CI509)+CI509>$AW509,$AW509-SUM($AX509:CI509),CI509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CJ509)<0,0,IF(SUM($AX509:CJ509)+CJ509>$AW509,$AW509-SUM($AX509:CJ509),CJ509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CK509)<0,0,IF(SUM($AX509:CK509)+CK509>$AW509,$AW509-SUM($AX509:CK509),CK509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CL509)<0,0,IF(SUM($AX509:CL509)+CL509>$AW509,$AW509-SUM($AX509:CL509),CL509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CM509)<0,0,IF(SUM($AX509:CM509)+CM509>$AW509,$AW509-SUM($AX509:CM509),CM509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CN509)<0,0,IF(SUM($AX509:CN509)+CN509>$AW509,$AW509-SUM($AX509:CN509),CN509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CO509)<0,0,IF(SUM($AX509:CO509)+CO509>$AW509,$AW509-SUM($AX509:CO509),CO509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CP509)<0,0,IF(SUM($AX509:CP509)+CP509>$AW509,$AW509-SUM($AX509:CP509),CP509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CQ509)<0,0,IF(SUM($AX509:CQ509)+CQ509>$AW509,$AW509-SUM($AX509:CQ509),CQ509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CR509)<0,0,IF(SUM($AX509:CR509)+CR509>$AW509,$AW509-SUM($AX509:CR509),CR509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CS509)<0,0,IF(SUM($AX509:CS509)+CS509>$AW509,$AW509-SUM($AX509:CS509),CS509))","v":2.3129696969696974E-5},{"$f":"IF(SUM($AW509:CT509)<0,0,IF(SUM($AX509:CT509)+CT509>$AW509,$AW509-SUM($AX509:CT509),CT509))","v":1.1564848484847852E-5},{"$f":"IF(SUM($AW509:CU509)<0,0,IF(SUM($AX509:CU509)+CU509>$AW509,$AW509-SUM($AX509:CU509),CU509))","v":0},{"$f":"IF(SUM($AW509:CV509)<0,0,IF(SUM($AX509:CV509)+CV509>$AW509,$AW509-SUM($AX509:CV509),CV509))","v":0},{"$f":"IF(SUM($AW509:CW509)<0,0,IF(SUM($AX509:CW509)+CW509>$AW509,$AW509-SUM($AX509:CW509),CW509))","v":0},{"$f":"IF(SUM($AW509:CX509)<0,0,IF(SUM($AX509:CX509)+CX509>$AW509,$AW509-SUM($AX509:CX509),CX509))","v":0},{"$f":"IF(SUM($AW509:CY509)<0,0,IF(SUM($AX509:CY509)+CY509>$AW509,$AW509-SUM($AX509:CY509),CY509))","v":0},{"$f":"IF(SUM($AW509:CZ509)<0,0,IF(SUM($AX509:CZ509)+CZ509>$AW509,$AW509-SUM($AX509:CZ509),CZ509))","v":0},{"$f":"IF(SUM($AW509:DA509)<0,0,IF(SUM($AX509:DA509)+DA509>$AW509,$AW509-SUM($AX509:DA509),DA509))","v":0},{"$f":"IF(SUM($AW509:DB509)<0,0,IF(SUM($AX509:DB509)+DB509>$AW509,$AW509-SUM($AX509:DB509),DB509))","v":0},{"$f":"IF(SUM($AW509:DC509)<0,0,IF(SUM($AX509:DC509)+DC509>$AW509,$AW509-SUM($AX509:DC509),DC509))","v":0},{"$f":"IF(SUM($AW509:DD509)<0,0,IF(SUM($AX509:DD509)+DD509>$AW509,$AW509-SUM($AX509:DD509),DD509))","v":0},{"$f":"IF(SUM($AW509:DE509)<0,0,IF(SUM($AX509:DE509)+DE509>$AW509,$AW509-SUM($AX509:DE509),DE509))","v":0},{"$f":"IF(SUM($AW509:DF509)<0,0,IF(SUM($AX509:DF509)+DF509>$AW509,$AW509-SUM($AX509:DF509),DF509))","v":0},{"$f":"IF(SUM($AW509:DG509)<0,0,IF(SUM($AX509:DG509)+DG509>$AW509,$AW509-SUM($AX509:DG509),DG509))","v":0},{"$f":"IF(SUM($AW509:DH509)<0,0,IF(SUM($AX509:DH509)+DH509>$AW509,$AW509-SUM($AX509:DH509),DH509))","v":0},{"$f":"IF(SUM($AW509:DI509)<0,0,IF(SUM($AX509:DI509)+DI509>$AW509,$AW509-SUM($AX509:DI509),DI509))","v":0},{"$f":"IF(SUM($AW509:DJ509)<0,0,IF(SUM($AX509:DJ509)+DJ509>$AW509,$AW509-SUM($AX509:DJ509),DJ509))","v":0},{"$f":"IF(SUM($AW509:DK509)<0,0,IF(SUM($AX509:DK509)+DK509>$AW509,$AW509-SUM($AX509:DK509),DK509))","v":0},{"$f":"IF(SUM($AW509:DL509)<0,0,IF(SUM($AX509:DL509)+DL509>$AW509,$AW509-SUM($AX509:DL509),DL509))","v":0},{"$f":"IF(SUM($AW509:DM509)<0,0,IF(SUM($AX509:DM509)+DM509>$AW509,$AW509-SUM($AX509:DM509),DM509))","v":0},{"$f":"IF(SUM($AW509:DN509)<0,0,IF(SUM($AX509:DN509)+DN509>$AW509,$AW509-SUM($AX509:DN509),DN509))","v":0},{"$f":"IF(SUM($AW509:DO509)<0,0,IF(SUM($AX509:DO509)+DO509>$AW509,$AW509-SUM($AX509:DO509),DO509))","v":0},{"$f":"IF(SUM($AW509:DP509)<0,0,IF(SUM($AX509:DP509)+DP509>$AW509,$AW509-SUM($AX509:DP509),DP509))","v":0},{"$f":"IF(SUM($AW509:DQ509)<0,0,IF(SUM($AX509:DQ509)+DQ509>$AW509,$AW509-SUM($AX509:DQ509),DQ509))","v":0},{"$f":"IF(SUM($AW509:DR509)<0,0,IF(SUM($AX509:DR509)+DR509>$AW509,$AW509-SUM($AX509:DR509),DR509))","v":0},{"$f":"IF(SUM($AW509:DS509)<0,0,IF(SUM($AX509:DS509)+DS509>$AW509,$AW509-SUM($AX509:DS509),DS509))","v":0},{"$f":"IF(SUM($AW509:DT509)<0,0,IF(SUM($AX509:DT509)+DT509>$AW509,$AW509-SUM($AX509:DT509),DT509))","v":0},{"$f":"IF(SUM($AW509:DU509)<0,0,IF(SUM($AX509:DU509)+DU509>$AW509,$AW509-SUM($AX509:DU509),DU509))","v":0},{"$f":"IF(SUM($AW509:DV509)<0,0,IF(SUM($AX509:DV509)+DV509>$AW509,$AW509-SUM($AX509:DV509),DV509))","v":0},{"$f":"IF(SUM($AW509:DW509)<0,0,IF(SUM($AX509:DW509)+DW509>$AW509,$AW509-SUM($AX509:DW509),DW509))","v":0},{"$f":"IF(SUM($AW509:DX509)<0,0,IF(SUM($AX509:DX509)+DX509>$AW509,$AW509-SUM($AX509:DX509),DX509))","v":0},{"$f":"IF(SUM($AW509:DY509)<0,0,IF(SUM($AX509:DY509)+DY509>$AW509,$AW509-SUM($AX509:DY509),DY509))","v":0},{"$f":"IF(SUM($AW509:DZ509)<0,0,IF(SUM($AX509:DZ509)+DZ509>$AW509,$AW509-SUM($AX509:DZ509),DZ509))","v":0},{"$f":"IF(SUM($AW509:EA509)<0,0,IF(SUM($AX509:EA509)+EA509>$AW509,$AW509-SUM($AX509:EA509),EA509))","v":0},{"$f":"IF(SUM($AW509:EB509)<0,0,IF(SUM($AX509:EB509)+EB509>$AW509,$AW509-SUM($AX509:EB509),EB509))","v":0},{"$f":"IF(SUM($AW509:EC509)<0,0,IF(SUM($AX509:EC509)+EC509>$AW509,$AW509-SUM($AX509:EC509),EC509))","v":0},{"$f":"IF(SUM($AW509:ED509)<0,0,IF(SUM($AX509:ED509)+ED509>$AW509,$AW509-SUM($AX509:ED509),ED509))","v":0},{"$f":"IF(SUM($AW509:EE509)<0,0,IF(SUM($AX509:EE509)+EE509>$AW509,$AW509-SUM($AX509:EE509),EE509))","v":0},{"$f":"IF(SUM($AW509:EF509)<0,0,IF(SUM($AX509:EF509)+EF509>$AW509,$AW509-SUM($AX509:EF509),EF509))","v":0},{"$f":"IF(SUM($AW509:EG509)<0,0,IF(SUM($AX509:EG509)+EG509>$AW509,$AW509-SUM($AX509:EG509),EG509))","v":0},{"$f":"IF(SUM($AW509:EH509)<0,0,IF(SUM($AX509:EH509)+EH509>$AW509,$AW509-SUM($AX509:EH509),EH509))","v":0},{"$f":"IF(SUM($AW509:EI509)<0,0,IF(SUM($AX509:EI509)+EI509>$AW509,$AW509-SUM($AX509:EI509),EI509))","v":0},{"$f":"IF(SUM($AW509:EJ509)<0,0,IF(SUM($AX509:EJ509)+EJ509>$AW509,$AW509-SUM($AX509:EJ509),EJ509))","v":0},{"$f":"IF(SUM($AW509:EK509)<0,0,IF(SUM($AX509:EK509)+EK509>$AW509,$AW509-SUM($AX509:EK509),EK509))","v":0},{"$f":"IF(SUM($AW509:EL509)<0,0,IF(SUM($AX509:EL509)+EL509>$AW509,$AW509-SUM($AX509:EL509),EL509))","v":0},{"$f":"IF(SUM($AW509:EM509)<0,0,IF(SUM($AX509:EM509)+EM509>$AW509,$AW509-SUM($AX509:EM509),EM509))","v":0},{"$f":"IF(SUM($AW509:EN509)<0,0,IF(SUM($AX509:EN509)+EN509>$AW509,$AW509-SUM($AX509:EN509),EN509))","v":0},{"$f":"IF(SUM($AW509:EO509)<0,0,IF(SUM($AX509:EO509)+EO509>$AW509,$AW509-SUM($AX509:EO509),EO509))","v":0},{"$f":"IF(SUM($AW509:EP509)<0,0,IF(SUM($AX509:EP509)+EP509>$AW509,$AW509-SUM($AX509:EP509),EP509))","v":0},{"$f":"IF(SUM($AW509:EQ509)<0,0,IF(SUM($AX509:EQ509)+EQ509>$AW509,$AW509-SUM($AX509:EQ509),EQ509))","v":0},{"$f":"IF(SUM($AW509:ER509)<0,0,IF(SUM($AX509:ER509)+ER509>$AW509,$AW509-SUM($AX509:ER509),ER509))","v":0},{"$f":"IF(SUM($AW509:ES509)<0,0,IF(SUM($AX509:ES509)+ES509>$AW509,$AW509-SUM($AX509:ES509),ES509))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AU510:AU510)+AU510>$AT25,$AT25-SUM($AU510:AU510),AU510)","v":0},7.8502000000000016E-3,2.6610847457627122E-4,{"$f":"IF(SUM($AW510:AX510)<0,0,IF(SUM($AX510:AX510)+AX510>$AW510,$AW510-SUM($AX510:AX510),AX510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:AY510)<0,0,IF(SUM($AX510:AY510)+AY510>$AW510,$AW510-SUM($AX510:AY510),AY510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:AZ510)<0,0,IF(SUM($AX510:AZ510)+AZ510>$AW510,$AW510-SUM($AX510:AZ510),AZ510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BA510)<0,0,IF(SUM($AX510:BA510)+BA510>$AW510,$AW510-SUM($AX510:BA510),BA510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BB510)<0,0,IF(SUM($AX510:BB510)+BB510>$AW510,$AW510-SUM($AX510:BB510),BB510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BC510)<0,0,IF(SUM($AX510:BC510)+BC510>$AW510,$AW510-SUM($AX510:BC510),BC510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BD510)<0,0,IF(SUM($AX510:BD510)+BD510>$AW510,$AW510-SUM($AX510:BD510),BD510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BE510)<0,0,IF(SUM($AX510:BE510)+BE510>$AW510,$AW510-SUM($AX510:BE510),BE510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BF510)<0,0,IF(SUM($AX510:BF510)+BF510>$AW510,$AW510-SUM($AX510:BF510),BF510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BG510)<0,0,IF(SUM($AX510:BG510)+BG510>$AW510,$AW510-SUM($AX510:BG510),BG510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BH510)<0,0,IF(SUM($AX510:BH510)+BH510>$AW510,$AW510-SUM($AX510:BH510),BH510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BI510)<0,0,IF(SUM($AX510:BI510)+BI510>$AW510,$AW510-SUM($AX510:BI510),BI510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BJ510)<0,0,IF(SUM($AX510:BJ510)+BJ510>$AW510,$AW510-SUM($AX510:BJ510),BJ510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BK510)<0,0,IF(SUM($AX510:BK510)+BK510>$AW510,$AW510-SUM($AX510:BK510),BK510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BL510)<0,0,IF(SUM($AX510:BL510)+BL510>$AW510,$AW510-SUM($AX510:BL510),BL510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BM510)<0,0,IF(SUM($AX510:BM510)+BM510>$AW510,$AW510-SUM($AX510:BM510),BM510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BN510)<0,0,IF(SUM($AX510:BN510)+BN510>$AW510,$AW510-SUM($AX510:BN510),BN510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BO510)<0,0,IF(SUM($AX510:BO510)+BO510>$AW510,$AW510-SUM($AX510:BO510),BO510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BP510)<0,0,IF(SUM($AX510:BP510)+BP510>$AW510,$AW510-SUM($AX510:BP510),BP510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BQ510)<0,0,IF(SUM($AX510:BQ510)+BQ510>$AW510,$AW510-SUM($AX510:BQ510),BQ510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BR510)<0,0,IF(SUM($AX510:BR510)+BR510>$AW510,$AW510-SUM($AX510:BR510),BR510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BS510)<0,0,IF(SUM($AX510:BS510)+BS510>$AW510,$AW510-SUM($AX510:BS510),BS510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BT510)<0,0,IF(SUM($AX510:BT510)+BT510>$AW510,$AW510-SUM($AX510:BT510),BT510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BU510)<0,0,IF(SUM($AX510:BU510)+BU510>$AW510,$AW510-SUM($AX510:BU510),BU510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BV510)<0,0,IF(SUM($AX510:BV510)+BV510>$AW510,$AW510-SUM($AX510:BV510),BV510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BW510)<0,0,IF(SUM($AX510:BW510)+BW510>$AW510,$AW510-SUM($AX510:BW510),BW510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BX510)<0,0,IF(SUM($AX510:BX510)+BX510>$AW510,$AW510-SUM($AX510:BX510),BX510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BY510)<0,0,IF(SUM($AX510:BY510)+BY510>$AW510,$AW510-SUM($AX510:BY510),BY510))","v":2.6610847457627122E-4},{"$f":"IF(SUM($AW510:BZ510)<0,0,IF(SUM($AX510:BZ510)+BZ510>$AW510,$AW510-SUM($AX510:BZ510),BZ510))","v":1.3305423728813062E-4},{"$f":"IF(SUM($AW510:CA510)<0,0,IF(SUM($AX510:CA510)+CA510>$AW510,$AW510-SUM($AX510:CA510),CA510))","v":0},{"$f":"IF(SUM($AW510:CB510)<0,0,IF(SUM($AX510:CB510)+CB510>$AW510,$AW510-SUM($AX510:CB510),CB510))","v":0},{"$f":"IF(SUM($AW510:CC510)<0,0,IF(SUM($AX510:CC510)+CC510>$AW510,$AW510-SUM($AX510:CC510),CC510))","v":0},{"$f":"IF(SUM($AW510:CD510)<0,0,IF(SUM($AX510:CD510)+CD510>$AW510,$AW510-SUM($AX510:CD510),CD510))","v":0},{"$f":"IF(SUM($AW510:CE510)<0,0,IF(SUM($AX510:CE510)+CE510>$AW510,$AW510-SUM($AX510:CE510),CE510))","v":0},{"$f":"IF(SUM($AW510:CF510)<0,0,IF(SUM($AX510:CF510)+CF510>$AW510,$AW510-SUM($AX510:CF510),CF510))","v":0},{"$f":"IF(SUM($AW510:CG510)<0,0,IF(SUM($AX510:CG510)+CG510>$AW510,$AW510-SUM($AX510:CG510),CG510))","v":0},{"$f":"IF(SUM($AW510:CH510)<0,0,IF(SUM($AX510:CH510)+CH510>$AW510,$AW510-SUM($AX510:CH510),CH510))","v":0},{"$f":"IF(SUM($AW510:CI510)<0,0,IF(SUM($AX510:CI510)+CI510>$AW510,$AW510-SUM($AX510:CI510),CI510))","v":0},{"$f":"IF(SUM($AW510:CJ510)<0,0,IF(SUM($AX510:CJ510)+CJ510>$AW510,$AW510-SUM($AX510:CJ510),CJ510))","v":0},{"$f":"IF(SUM($AW510:CK510)<0,0,IF(SUM($AX510:CK510)+CK510>$AW510,$AW510-SUM($AX510:CK510),CK510))","v":0},{"$f":"IF(SUM($AW510:CL510)<0,0,IF(SUM($AX510:CL510)+CL510>$AW510,$AW510-SUM($AX510:CL510),CL510))","v":0},{"$f":"IF(SUM($AW510:CM510)<0,0,IF(SUM($AX510:CM510)+CM510>$AW510,$AW510-SUM($AX510:CM510),CM510))","v":0},{"$f":"IF(SUM($AW510:CN510)<0,0,IF(SUM($AX510:CN510)+CN510>$AW510,$AW510-SUM($AX510:CN510),CN510))","v":0},{"$f":"IF(SUM($AW510:CO510)<0,0,IF(SUM($AX510:CO510)+CO510>$AW510,$AW510-SUM($AX510:CO510),CO510))","v":0},{"$f":"IF(SUM($AW510:CP510)<0,0,IF(SUM($AX510:CP510)+CP510>$AW510,$AW510-SUM($AX510:CP510),CP510))","v":0},{"$f":"IF(SUM($AW510:CQ510)<0,0,IF(SUM($AX510:CQ510)+CQ510>$AW510,$AW510-SUM($AX510:CQ510),CQ510))","v":0},{"$f":"IF(SUM($AW510:CR510)<0,0,IF(SUM($AX510:CR510)+CR510>$AW510,$AW510-SUM($AX510:CR510),CR510))","v":0},{"$f":"IF(SUM($AW510:CS510)<0,0,IF(SUM($AX510:CS510)+CS510>$AW510,$AW510-SUM($AX510:CS510),CS510))","v":0},{"$f":"IF(SUM($AW510:CT510)<0,0,IF(SUM($AX510:CT510)+CT510>$AW510,$AW510-SUM($AX510:CT510),CT510))","v":0},{"$f":"IF(SUM($AW510:CU510)<0,0,IF(SUM($AX510:CU510)+CU510>$AW510,$AW510-SUM($AX510:CU510),CU510))","v":0},{"$f":"IF(SUM($AW510:CV510)<0,0,IF(SUM($AX510:CV510)+CV510>$AW510,$AW510-SUM($AX510:CV510),CV510))","v":0},{"$f":"IF(SUM($AW510:CW510)<0,0,IF(SUM($AX510:CW510)+CW510>$AW510,$AW510-SUM($AX510:CW510),CW510))","v":0},{"$f":"IF(SUM($AW510:CX510)<0,0,IF(SUM($AX510:CX510)+CX510>$AW510,$AW510-SUM($AX510:CX510),CX510))","v":0},{"$f":"IF(SUM($AW510:CY510)<0,0,IF(SUM($AX510:CY510)+CY510>$AW510,$AW510-SUM($AX510:CY510),CY510))","v":0},{"$f":"IF(SUM($AW510:CZ510)<0,0,IF(SUM($AX510:CZ510)+CZ510>$AW510,$AW510-SUM($AX510:CZ510),CZ510))","v":0},{"$f":"IF(SUM($AW510:DA510)<0,0,IF(SUM($AX510:DA510)+DA510>$AW510,$AW510-SUM($AX510:DA510),DA510))","v":0},{"$f":"IF(SUM($AW510:DB510)<0,0,IF(SUM($AX510:DB510)+DB510>$AW510,$AW510-SUM($AX510:DB510),DB510))","v":0},{"$f":"IF(SUM($AW510:DC510)<0,0,IF(SUM($AX510:DC510)+DC510>$AW510,$AW510-SUM($AX510:DC510),DC510))","v":0},{"$f":"IF(SUM($AW510:DD510)<0,0,IF(SUM($AX510:DD510)+DD510>$AW510,$AW510-SUM($AX510:DD510),DD510))","v":0},{"$f":"IF(SUM($AW510:DE510)<0,0,IF(SUM($AX510:DE510)+DE510>$AW510,$AW510-SUM($AX510:DE510),DE510))","v":0},{"$f":"IF(SUM($AW510:DF510)<0,0,IF(SUM($AX510:DF510)+DF510>$AW510,$AW510-SUM($AX510:DF510),DF510))","v":0},{"$f":"IF(SUM($AW510:DG510)<0,0,IF(SUM($AX510:DG510)+DG510>$AW510,$AW510-SUM($AX510:DG510),DG510))","v":0},{"$f":"IF(SUM($AW510:DH510)<0,0,IF(SUM($AX510:DH510)+DH510>$AW510,$AW510-SUM($AX510:DH510),DH510))","v":0},{"$f":"IF(SUM($AW510:DI510)<0,0,IF(SUM($AX510:DI510)+DI510>$AW510,$AW510-SUM($AX510:DI510),DI510))","v":0},{"$f":"IF(SUM($AW510:DJ510)<0,0,IF(SUM($AX510:DJ510)+DJ510>$AW510,$AW510-SUM($AX510:DJ510),DJ510))","v":0},{"$f":"IF(SUM($AW510:DK510)<0,0,IF(SUM($AX510:DK510)+DK510>$AW510,$AW510-SUM($AX510:DK510),DK510))","v":0},{"$f":"IF(SUM($AW510:DL510)<0,0,IF(SUM($AX510:DL510)+DL510>$AW510,$AW510-SUM($AX510:DL510),DL510))","v":0},{"$f":"IF(SUM($AW510:DM510)<0,0,IF(SUM($AX510:DM510)+DM510>$AW510,$AW510-SUM($AX510:DM510),DM510))","v":0},{"$f":"IF(SUM($AW510:DN510)<0,0,IF(SUM($AX510:DN510)+DN510>$AW510,$AW510-SUM($AX510:DN510),DN510))","v":0},{"$f":"IF(SUM($AW510:DO510)<0,0,IF(SUM($AX510:DO510)+DO510>$AW510,$AW510-SUM($AX510:DO510),DO510))","v":0},{"$f":"IF(SUM($AW510:DP510)<0,0,IF(SUM($AX510:DP510)+DP510>$AW510,$AW510-SUM($AX510:DP510),DP510))","v":0},{"$f":"IF(SUM($AW510:DQ510)<0,0,IF(SUM($AX510:DQ510)+DQ510>$AW510,$AW510-SUM($AX510:DQ510),DQ510))","v":0},{"$f":"IF(SUM($AW510:DR510)<0,0,IF(SUM($AX510:DR510)+DR510>$AW510,$AW510-SUM($AX510:DR510),DR510))","v":0},{"$f":"IF(SUM($AW510:DS510)<0,0,IF(SUM($AX510:DS510)+DS510>$AW510,$AW510-SUM($AX510:DS510),DS510))","v":0},{"$f":"IF(SUM($AW510:DT510)<0,0,IF(SUM($AX510:DT510)+DT510>$AW510,$AW510-SUM($AX510:DT510),DT510))","v":0},{"$f":"IF(SUM($AW510:DU510)<0,0,IF(SUM($AX510:DU510)+DU510>$AW510,$AW510-SUM($AX510:DU510),DU510))","v":0},{"$f":"IF(SUM($AW510:DV510)<0,0,IF(SUM($AX510:DV510)+DV510>$AW510,$AW510-SUM($AX510:DV510),DV510))","v":0},{"$f":"IF(SUM($AW510:DW510)<0,0,IF(SUM($AX510:DW510)+DW510>$AW510,$AW510-SUM($AX510:DW510),DW510))","v":0},{"$f":"IF(SUM($AW510:DX510)<0,0,IF(SUM($AX510:DX510)+DX510>$AW510,$AW510-SUM($AX510:DX510),DX510))","v":0},{"$f":"IF(SUM($AW510:DY510)<0,0,IF(SUM($AX510:DY510)+DY510>$AW510,$AW510-SUM($AX510:DY510),DY510))","v":0},{"$f":"IF(SUM($AW510:DZ510)<0,0,IF(SUM($AX510:DZ510)+DZ510>$AW510,$AW510-SUM($AX510:DZ510),DZ510))","v":0},{"$f":"IF(SUM($AW510:EA510)<0,0,IF(SUM($AX510:EA510)+EA510>$AW510,$AW510-SUM($AX510:EA510),EA510))","v":0},{"$f":"IF(SUM($AW510:EB510)<0,0,IF(SUM($AX510:EB510)+EB510>$AW510,$AW510-SUM($AX510:EB510),EB510))","v":0},{"$f":"IF(SUM($AW510:EC510)<0,0,IF(SUM($AX510:EC510)+EC510>$AW510,$AW510-SUM($AX510:EC510),EC510))","v":0},{"$f":"IF(SUM($AW510:ED510)<0,0,IF(SUM($AX510:ED510)+ED510>$AW510,$AW510-SUM($AX510:ED510),ED510))","v":0},{"$f":"IF(SUM($AW510:EE510)<0,0,IF(SUM($AX510:EE510)+EE510>$AW510,$AW510-SUM($AX510:EE510),EE510))","v":0},{"$f":"IF(SUM($AW510:EF510)<0,0,IF(SUM($AX510:EF510)+EF510>$AW510,$AW510-SUM($AX510:EF510),EF510))","v":0},{"$f":"IF(SUM($AW510:EG510)<0,0,IF(SUM($AX510:EG510)+EG510>$AW510,$AW510-SUM($AX510:EG510),EG510))","v":0},{"$f":"IF(SUM($AW510:EH510)<0,0,IF(SUM($AX510:EH510)+EH510>$AW510,$AW510-SUM($AX510:EH510),EH510))","v":0},{"$f":"IF(SUM($AW510:EI510)<0,0,IF(SUM($AX510:EI510)+EI510>$AW510,$AW510-SUM($AX510:EI510),EI510))","v":0},{"$f":"IF(SUM($AW510:EJ510)<0,0,IF(SUM($AX510:EJ510)+EJ510>$AW510,$AW510-SUM($AX510:EJ510),EJ510))","v":0},{"$f":"IF(SUM($AW510:EK510)<0,0,IF(SUM($AX510:EK510)+EK510>$AW510,$AW510-SUM($AX510:EK510),EK510))","v":0},{"$f":"IF(SUM($AW510:EL510)<0,0,IF(SUM($AX510:EL510)+EL510>$AW510,$AW510-SUM($AX510:EL510),EL510))","v":0},{"$f":"IF(SUM($AW510:EM510)<0,0,IF(SUM($AX510:EM510)+EM510>$AW510,$AW510-SUM($AX510:EM510),EM510))","v":0},{"$f":"IF(SUM($AW510:EN510)<0,0,IF(SUM($AX510:EN510)+EN510>$AW510,$AW510-SUM($AX510:EN510),EN510))","v":0},{"$f":"IF(SUM($AW510:EO510)<0,0,IF(SUM($AX510:EO510)+EO510>$AW510,$AW510-SUM($AX510:EO510),EO510))","v":0},{"$f":"IF(SUM($AW510:EP510)<0,0,IF(SUM($AX510:EP510)+EP510>$AW510,$AW510-SUM($AX510:EP510),EP510))","v":0},{"$f":"IF(SUM($AW510:EQ510)<0,0,IF(SUM($AX510:EQ510)+EQ510>$AW510,$AW510-SUM($AX510:EQ510),EQ510))","v":0},{"$f":"IF(SUM($AW510:ER510)<0,0,IF(SUM($AX510:ER510)+ER510>$AW510,$AW510-SUM($AX510:ER510),ER510))","v":0},{"$f":"IF(SUM($AW510:ES510)<0,0,IF(SUM($AX510:ES510)+ES510>$AW510,$AW510-SUM($AX510:ES510),ES510))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AU511:AU511)+AU511>$AT26,$AT26-SUM($AU511:AU511),AU511)","v":0},0,0,{"$f":"IF(SUM($AW511:AX511)<0,0,IF(SUM($AX511:AX511)+AX511>$AW511,$AW511-SUM($AX511:AX511),AX511))","v":0},{"$f":"IF(SUM($AW511:AY511)<0,0,IF(SUM($AX511:AY511)+AY511>$AW511,$AW511-SUM($AX511:AY511),AY511))","v":0},{"$f":"IF(SUM($AW511:AZ511)<0,0,IF(SUM($AX511:AZ511)+AZ511>$AW511,$AW511-SUM($AX511:AZ511),AZ511))","v":0},{"$f":"IF(SUM($AW511:BA511)<0,0,IF(SUM($AX511:BA511)+BA511>$AW511,$AW511-SUM($AX511:BA511),BA511))","v":0},{"$f":"IF(SUM($AW511:BB511)<0,0,IF(SUM($AX511:BB511)+BB511>$AW511,$AW511-SUM($AX511:BB511),BB511))","v":0},{"$f":"IF(SUM($AW511:BC511)<0,0,IF(SUM($AX511:BC511)+BC511>$AW511,$AW511-SUM($AX511:BC511),BC511))","v":0},{"$f":"IF(SUM($AW511:BD511)<0,0,IF(SUM($AX511:BD511)+BD511>$AW511,$AW511-SUM($AX511:BD511),BD511))","v":0},{"$f":"IF(SUM($AW511:BE511)<0,0,IF(SUM($AX511:BE511)+BE511>$AW511,$AW511-SUM($AX511:BE511),BE511))","v":0},{"$f":"IF(SUM($AW511:BF511)<0,0,IF(SUM($AX511:BF511)+BF511>$AW511,$AW511-SUM($AX511:BF511),BF511))","v":0},{"$f":"IF(SUM($AW511:BG511)<0,0,IF(SUM($AX511:BG511)+BG511>$AW511,$AW511-SUM($AX511:BG511),BG511))","v":0},{"$f":"IF(SUM($AW511:BH511)<0,0,IF(SUM($AX511:BH511)+BH511>$AW511,$AW511-SUM($AX511:BH511),BH511))","v":0},{"$f":"IF(SUM($AW511:BI511)<0,0,IF(SUM($AX511:BI511)+BI511>$AW511,$AW511-SUM($AX511:BI511),BI511))","v":0},{"$f":"IF(SUM($AW511:BJ511)<0,0,IF(SUM($AX511:BJ511)+BJ511>$AW511,$AW511-SUM($AX511:BJ511),BJ511))","v":0},{"$f":"IF(SUM($AW511:BK511)<0,0,IF(SUM($AX511:BK511)+BK511>$AW511,$AW511-SUM($AX511:BK511),BK511))","v":0},{"$f":"IF(SUM($AW511:BL511)<0,0,IF(SUM($AX511:BL511)+BL511>$AW511,$AW511-SUM($AX511:BL511),BL511))","v":0},{"$f":"IF(SUM($AW511:BM511)<0,0,IF(SUM($AX511:BM511)+BM511>$AW511,$AW511-SUM($AX511:BM511),BM511))","v":0},{"$f":"IF(SUM($AW511:BN511)<0,0,IF(SUM($AX511:BN511)+BN511>$AW511,$AW511-SUM($AX511:BN511),BN511))","v":0},{"$f":"IF(SUM($AW511:BO511)<0,0,IF(SUM($AX511:BO511)+BO511>$AW511,$AW511-SUM($AX511:BO511),BO511))","v":0},{"$f":"IF(SUM($AW511:BP511)<0,0,IF(SUM($AX511:BP511)+BP511>$AW511,$AW511-SUM($AX511:BP511),BP511))","v":0},{"$f":"IF(SUM($AW511:BQ511)<0,0,IF(SUM($AX511:BQ511)+BQ511>$AW511,$AW511-SUM($AX511:BQ511),BQ511))","v":0},{"$f":"IF(SUM($AW511:BR511)<0,0,IF(SUM($AX511:BR511)+BR511>$AW511,$AW511-SUM($AX511:BR511),BR511))","v":0},{"$f":"IF(SUM($AW511:BS511)<0,0,IF(SUM($AX511:BS511)+BS511>$AW511,$AW511-SUM($AX511:BS511),BS511))","v":0},{"$f":"IF(SUM($AW511:BT511)<0,0,IF(SUM($AX511:BT511)+BT511>$AW511,$AW511-SUM($AX511:BT511),BT511))","v":0},{"$f":"IF(SUM($AW511:BU511)<0,0,IF(SUM($AX511:BU511)+BU511>$AW511,$AW511-SUM($AX511:BU511),BU511))","v":0},{"$f":"IF(SUM($AW511:BV511)<0,0,IF(SUM($AX511:BV511)+BV511>$AW511,$AW511-SUM($AX511:BV511),BV511))","v":0},{"$f":"IF(SUM($AW511:BW511)<0,0,IF(SUM($AX511:BW511)+BW511>$AW511,$AW511-SUM($AX511:BW511),BW511))","v":0},{"$f":"IF(SUM($AW511:BX511)<0,0,IF(SUM($AX511:BX511)+BX511>$AW511,$AW511-SUM($AX511:BX511),BX511))","v":0},{"$f":"IF(SUM($AW511:BY511)<0,0,IF(SUM($AX511:BY511)+BY511>$AW511,$AW511-SUM($AX511:BY511),BY511))","v":0},{"$f":"IF(SUM($AW511:BZ511)<0,0,IF(SUM($AX511:BZ511)+BZ511>$AW511,$AW511-SUM($AX511:BZ511),BZ511))","v":0},{"$f":"IF(SUM($AW511:CA511)<0,0,IF(SUM($AX511:CA511)+CA511>$AW511,$AW511-SUM($AX511:CA511),CA511))","v":0},{"$f":"IF(SUM($AW511:CB511)<0,0,IF(SUM($AX511:CB511)+CB511>$AW511,$AW511-SUM($AX511:CB511),CB511))","v":0},{"$f":"IF(SUM($AW511:CC511)<0,0,IF(SUM($AX511:CC511)+CC511>$AW511,$AW511-SUM($AX511:CC511),CC511))","v":0},{"$f":"IF(SUM($AW511:CD511)<0,0,IF(SUM($AX511:CD511)+CD511>$AW511,$AW511-SUM($AX511:CD511),CD511))","v":0},{"$f":"IF(SUM($AW511:CE511)<0,0,IF(SUM($AX511:CE511)+CE511>$AW511,$AW511-SUM($AX511:CE511),CE511))","v":0},{"$f":"IF(SUM($AW511:CF511)<0,0,IF(SUM($AX511:CF511)+CF511>$AW511,$AW511-SUM($AX511:CF511),CF511))","v":0},{"$f":"IF(SUM($AW511:CG511)<0,0,IF(SUM($AX511:CG511)+CG511>$AW511,$AW511-SUM($AX511:CG511),CG511))","v":0},{"$f":"IF(SUM($AW511:CH511)<0,0,IF(SUM($AX511:CH511)+CH511>$AW511,$AW511-SUM($AX511:CH511),CH511))","v":0},{"$f":"IF(SUM($AW511:CI511)<0,0,IF(SUM($AX511:CI511)+CI511>$AW511,$AW511-SUM($AX511:CI511),CI511))","v":0},{"$f":"IF(SUM($AW511:CJ511)<0,0,IF(SUM($AX511:CJ511)+CJ511>$AW511,$AW511-SUM($AX511:CJ511),CJ511))","v":0},{"$f":"IF(SUM($AW511:CK511)<0,0,IF(SUM($AX511:CK511)+CK511>$AW511,$AW511-SUM($AX511:CK511),CK511))","v":0},{"$f":"IF(SUM($AW511:CL511)<0,0,IF(SUM($AX511:CL511)+CL511>$AW511,$AW511-SUM($AX511:CL511),CL511))","v":0},{"$f":"IF(SUM($AW511:CM511)<0,0,IF(SUM($AX511:CM511)+CM511>$AW511,$AW511-SUM($AX511:CM511),CM511))","v":0},{"$f":"IF(SUM($AW511:CN511)<0,0,IF(SUM($AX511:CN511)+CN511>$AW511,$AW511-SUM($AX511:CN511),CN511))","v":0},{"$f":"IF(SUM($AW511:CO511)<0,0,IF(SUM($AX511:CO511)+CO511>$AW511,$AW511-SUM($AX511:CO511),CO511))","v":0},{"$f":"IF(SUM($AW511:CP511)<0,0,IF(SUM($AX511:CP511)+CP511>$AW511,$AW511-SUM($AX511:CP511),CP511))","v":0},{"$f":"IF(SUM($AW511:CQ511)<0,0,IF(SUM($AX511:CQ511)+CQ511>$AW511,$AW511-SUM($AX511:CQ511),CQ511))","v":0},{"$f":"IF(SUM($AW511:CR511)<0,0,IF(SUM($AX511:CR511)+CR511>$AW511,$AW511-SUM($AX511:CR511),CR511))","v":0},{"$f":"IF(SUM($AW511:CS511)<0,0,IF(SUM($AX511:CS511)+CS511>$AW511,$AW511-SUM($AX511:CS511),CS511))","v":0},{"$f":"IF(SUM($AW511:CT511)<0,0,IF(SUM($AX511:CT511)+CT511>$AW511,$AW511-SUM($AX511:CT511),CT511))","v":0},{"$f":"IF(SUM($AW511:CU511)<0,0,IF(SUM($AX511:CU511)+CU511>$AW511,$AW511-SUM($AX511:CU511),CU511))","v":0},{"$f":"IF(SUM($AW511:CV511)<0,0,IF(SUM($AX511:CV511)+CV511>$AW511,$AW511-SUM($AX511:CV511),CV511))","v":0},{"$f":"IF(SUM($AW511:CW511)<0,0,IF(SUM($AX511:CW511)+CW511>$AW511,$AW511-SUM($AX511:CW511),CW511))","v":0},{"$f":"IF(SUM($AW511:CX511)<0,0,IF(SUM($AX511:CX511)+CX511>$AW511,$AW511-SUM($AX511:CX511),CX511))","v":0},{"$f":"IF(SUM($AW511:CY511)<0,0,IF(SUM($AX511:CY511)+CY511>$AW511,$AW511-SUM($AX511:CY511),CY511))","v":0},{"$f":"IF(SUM($AW511:CZ511)<0,0,IF(SUM($AX511:CZ511)+CZ511>$AW511,$AW511-SUM($AX511:CZ511),CZ511))","v":0},{"$f":"IF(SUM($AW511:DA511)<0,0,IF(SUM($AX511:DA511)+DA511>$AW511,$AW511-SUM($AX511:DA511),DA511))","v":0},{"$f":"IF(SUM($AW511:DB511)<0,0,IF(SUM($AX511:DB511)+DB511>$AW511,$AW511-SUM($AX511:DB511),DB511))","v":0},{"$f":"IF(SUM($AW511:DC511)<0,0,IF(SUM($AX511:DC511)+DC511>$AW511,$AW511-SUM($AX511:DC511),DC511))","v":0},{"$f":"IF(SUM($AW511:DD511)<0,0,IF(SUM($AX511:DD511)+DD511>$AW511,$AW511-SUM($AX511:DD511),DD511))","v":0},{"$f":"IF(SUM($AW511:DE511)<0,0,IF(SUM($AX511:DE511)+DE511>$AW511,$AW511-SUM($AX511:DE511),DE511))","v":0},{"$f":"IF(SUM($AW511:DF511)<0,0,IF(SUM($AX511:DF511)+DF511>$AW511,$AW511-SUM($AX511:DF511),DF511))","v":0},{"$f":"IF(SUM($AW511:DG511)<0,0,IF(SUM($AX511:DG511)+DG511>$AW511,$AW511-SUM($AX511:DG511),DG511))","v":0},{"$f":"IF(SUM($AW511:DH511)<0,0,IF(SUM($AX511:DH511)+DH511>$AW511,$AW511-SUM($AX511:DH511),DH511))","v":0},{"$f":"IF(SUM($AW511:DI511)<0,0,IF(SUM($AX511:DI511)+DI511>$AW511,$AW511-SUM($AX511:DI511),DI511))","v":0},{"$f":"IF(SUM($AW511:DJ511)<0,0,IF(SUM($AX511:DJ511)+DJ511>$AW511,$AW511-SUM($AX511:DJ511),DJ511))","v":0},{"$f":"IF(SUM($AW511:DK511)<0,0,IF(SUM($AX511:DK511)+DK511>$AW511,$AW511-SUM($AX511:DK511),DK511))","v":0},{"$f":"IF(SUM($AW511:DL511)<0,0,IF(SUM($AX511:DL511)+DL511>$AW511,$AW511-SUM($AX511:DL511),DL511))","v":0},{"$f":"IF(SUM($AW511:DM511)<0,0,IF(SUM($AX511:DM511)+DM511>$AW511,$AW511-SUM($AX511:DM511),DM511))","v":0},{"$f":"IF(SUM($AW511:DN511)<0,0,IF(SUM($AX511:DN511)+DN511>$AW511,$AW511-SUM($AX511:DN511),DN511))","v":0},{"$f":"IF(SUM($AW511:DO511)<0,0,IF(SUM($AX511:DO511)+DO511>$AW511,$AW511-SUM($AX511:DO511),DO511))","v":0},{"$f":"IF(SUM($AW511:DP511)<0,0,IF(SUM($AX511:DP511)+DP511>$AW511,$AW511-SUM($AX511:DP511),DP511))","v":0},{"$f":"IF(SUM($AW511:DQ511)<0,0,IF(SUM($AX511:DQ511)+DQ511>$AW511,$AW511-SUM($AX511:DQ511),DQ511))","v":0},{"$f":"IF(SUM($AW511:DR511)<0,0,IF(SUM($AX511:DR511)+DR511>$AW511,$AW511-SUM($AX511:DR511),DR511))","v":0},{"$f":"IF(SUM($AW511:DS511)<0,0,IF(SUM($AX511:DS511)+DS511>$AW511,$AW511-SUM($AX511:DS511),DS511))","v":0},{"$f":"IF(SUM($AW511:DT511)<0,0,IF(SUM($AX511:DT511)+DT511>$AW511,$AW511-SUM($AX511:DT511),DT511))","v":0},{"$f":"IF(SUM($AW511:DU511)<0,0,IF(SUM($AX511:DU511)+DU511>$AW511,$AW511-SUM($AX511:DU511),DU511))","v":0},{"$f":"IF(SUM($AW511:DV511)<0,0,IF(SUM($AX511:DV511)+DV511>$AW511,$AW511-SUM($AX511:DV511),DV511))","v":0},{"$f":"IF(SUM($AW511:DW511)<0,0,IF(SUM($AX511:DW511)+DW511>$AW511,$AW511-SUM($AX511:DW511),DW511))","v":0},{"$f":"IF(SUM($AW511:DX511)<0,0,IF(SUM($AX511:DX511)+DX511>$AW511,$AW511-SUM($AX511:DX511),DX511))","v":0},{"$f":"IF(SUM($AW511:DY511)<0,0,IF(SUM($AX511:DY511)+DY511>$AW511,$AW511-SUM($AX511:DY511),DY511))","v":0},{"$f":"IF(SUM($AW511:DZ511)<0,0,IF(SUM($AX511:DZ511)+DZ511>$AW511,$AW511-SUM($AX511:DZ511),DZ511))","v":0},{"$f":"IF(SUM($AW511:EA511)<0,0,IF(SUM($AX511:EA511)+EA511>$AW511,$AW511-SUM($AX511:EA511),EA511))","v":0},{"$f":"IF(SUM($AW511:EB511)<0,0,IF(SUM($AX511:EB511)+EB511>$AW511,$AW511-SUM($AX511:EB511),EB511))","v":0},{"$f":"IF(SUM($AW511:EC511)<0,0,IF(SUM($AX511:EC511)+EC511>$AW511,$AW511-SUM($AX511:EC511),EC511))","v":0},{"$f":"IF(SUM($AW511:ED511)<0,0,IF(SUM($AX511:ED511)+ED511>$AW511,$AW511-SUM($AX511:ED511),ED511))","v":0},{"$f":"IF(SUM($AW511:EE511)<0,0,IF(SUM($AX511:EE511)+EE511>$AW511,$AW511-SUM($AX511:EE511),EE511))","v":0},{"$f":"IF(SUM($AW511:EF511)<0,0,IF(SUM($AX511:EF511)+EF511>$AW511,$AW511-SUM($AX511:EF511),EF511))","v":0},{"$f":"IF(SUM($AW511:EG511)<0,0,IF(SUM($AX511:EG511)+EG511>$AW511,$AW511-SUM($AX511:EG511),EG511))","v":0},{"$f":"IF(SUM($AW511:EH511)<0,0,IF(SUM($AX511:EH511)+EH511>$AW511,$AW511-SUM($AX511:EH511),EH511))","v":0},{"$f":"IF(SUM($AW511:EI511)<0,0,IF(SUM($AX511:EI511)+EI511>$AW511,$AW511-SUM($AX511:EI511),EI511))","v":0},{"$f":"IF(SUM($AW511:EJ511)<0,0,IF(SUM($AX511:EJ511)+EJ511>$AW511,$AW511-SUM($AX511:EJ511),EJ511))","v":0},{"$f":"IF(SUM($AW511:EK511)<0,0,IF(SUM($AX511:EK511)+EK511>$AW511,$AW511-SUM($AX511:EK511),EK511))","v":0},{"$f":"IF(SUM($AW511:EL511)<0,0,IF(SUM($AX511:EL511)+EL511>$AW511,$AW511-SUM($AX511:EL511),EL511))","v":0},{"$f":"IF(SUM($AW511:EM511)<0,0,IF(SUM($AX511:EM511)+EM511>$AW511,$AW511-SUM($AX511:EM511),EM511))","v":0},{"$f":"IF(SUM($AW511:EN511)<0,0,IF(SUM($AX511:EN511)+EN511>$AW511,$AW511-SUM($AX511:EN511),EN511))","v":0},{"$f":"IF(SUM($AW511:EO511)<0,0,IF(SUM($AX511:EO511)+EO511>$AW511,$AW511-SUM($AX511:EO511),EO511))","v":0},{"$f":"IF(SUM($AW511:EP511)<0,0,IF(SUM($AX511:EP511)+EP511>$AW511,$AW511-SUM($AX511:EP511),EP511))","v":0},{"$f":"IF(SUM($AW511:EQ511)<0,0,IF(SUM($AX511:EQ511)+EQ511>$AW511,$AW511-SUM($AX511:EQ511),EQ511))","v":0},{"$f":"IF(SUM($AW511:ER511)<0,0,IF(SUM($AX511:ER511)+ER511>$AW511,$AW511-SUM($AX511:ER511),ER511))","v":0},{"$f":"IF(SUM($AW511:ES511)<0,0,IF(SUM($AX511:ES511)+ES511>$AW511,$AW511-SUM($AX511:ES511),ES511))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AU512:AU512)+AU512>$AT27,$AT27-SUM($AU512:AU512),AU512)","v":0},0.46381264999999999,3.1987079310344828E-2,{"$f":"IF(SUM($AW512:AX512)<0,0,IF(SUM($AX512:AX512)+AX512>$AW512,$AW512-SUM($AX512:AX512),AX512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:AY512)<0,0,IF(SUM($AX512:AY512)+AY512>$AW512,$AW512-SUM($AX512:AY512),AY512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:AZ512)<0,0,IF(SUM($AX512:AZ512)+AZ512>$AW512,$AW512-SUM($AX512:AZ512),AZ512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BA512)<0,0,IF(SUM($AX512:BA512)+BA512>$AW512,$AW512-SUM($AX512:BA512),BA512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BB512)<0,0,IF(SUM($AX512:BB512)+BB512>$AW512,$AW512-SUM($AX512:BB512),BB512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BC512)<0,0,IF(SUM($AX512:BC512)+BC512>$AW512,$AW512-SUM($AX512:BC512),BC512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BD512)<0,0,IF(SUM($AX512:BD512)+BD512>$AW512,$AW512-SUM($AX512:BD512),BD512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BE512)<0,0,IF(SUM($AX512:BE512)+BE512>$AW512,$AW512-SUM($AX512:BE512),BE512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BF512)<0,0,IF(SUM($AX512:BF512)+BF512>$AW512,$AW512-SUM($AX512:BF512),BF512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BG512)<0,0,IF(SUM($AX512:BG512)+BG512>$AW512,$AW512-SUM($AX512:BG512),BG512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BH512)<0,0,IF(SUM($AX512:BH512)+BH512>$AW512,$AW512-SUM($AX512:BH512),BH512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BI512)<0,0,IF(SUM($AX512:BI512)+BI512>$AW512,$AW512-SUM($AX512:BI512),BI512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BJ512)<0,0,IF(SUM($AX512:BJ512)+BJ512>$AW512,$AW512-SUM($AX512:BJ512),BJ512))","v":3.1987079310344828E-2},{"$f":"IF(SUM($AW512:BK512)<0,0,IF(SUM($AX512:BK512)+BK512>$AW512,$AW512-SUM($AX512:BK512),BK512))","v":1.5993539655172362E-2},{"$f":"IF(SUM($AW512:BL512)<0,0,IF(SUM($AX512:BL512)+BL512>$AW512,$AW512-SUM($AX512:BL512),BL512))","v":0},{"$f":"IF(SUM($AW512:BM512)<0,0,IF(SUM($AX512:BM512)+BM512>$AW512,$AW512-SUM($AX512:BM512),BM512))","v":0},{"$f":"IF(SUM($AW512:BN512)<0,0,IF(SUM($AX512:BN512)+BN512>$AW512,$AW512-SUM($AX512:BN512),BN512))","v":0},{"$f":"IF(SUM($AW512:BO512)<0,0,IF(SUM($AX512:BO512)+BO512>$AW512,$AW512-SUM($AX512:BO512),BO512))","v":0},{"$f":"IF(SUM($AW512:BP512)<0,0,IF(SUM($AX512:BP512)+BP512>$AW512,$AW512-SUM($AX512:BP512),BP512))","v":0},{"$f":"IF(SUM($AW512:BQ512)<0,0,IF(SUM($AX512:BQ512)+BQ512>$AW512,$AW512-SUM($AX512:BQ512),BQ512))","v":0},{"$f":"IF(SUM($AW512:BR512)<0,0,IF(SUM($AX512:BR512)+BR512>$AW512,$AW512-SUM($AX512:BR512),BR512))","v":0},{"$f":"IF(SUM($AW512:BS512)<0,0,IF(SUM($AX512:BS512)+BS512>$AW512,$AW512-SUM($AX512:BS512),BS512))","v":0},{"$f":"IF(SUM($AW512:BT512)<0,0,IF(SUM($AX512:BT512)+BT512>$AW512,$AW512-SUM($AX512:BT512),BT512))","v":0},{"$f":"IF(SUM($AW512:BU512)<0,0,IF(SUM($AX512:BU512)+BU512>$AW512,$AW512-SUM($AX512:BU512),BU512))","v":0},{"$f":"IF(SUM($AW512:BV512)<0,0,IF(SUM($AX512:BV512)+BV512>$AW512,$AW512-SUM($AX512:BV512),BV512))","v":0},{"$f":"IF(SUM($AW512:BW512)<0,0,IF(SUM($AX512:BW512)+BW512>$AW512,$AW512-SUM($AX512:BW512),BW512))","v":0},{"$f":"IF(SUM($AW512:BX512)<0,0,IF(SUM($AX512:BX512)+BX512>$AW512,$AW512-SUM($AX512:BX512),BX512))","v":0},{"$f":"IF(SUM($AW512:BY512)<0,0,IF(SUM($AX512:BY512)+BY512>$AW512,$AW512-SUM($AX512:BY512),BY512))","v":0},{"$f":"IF(SUM($AW512:BZ512)<0,0,IF(SUM($AX512:BZ512)+BZ512>$AW512,$AW512-SUM($AX512:BZ512),BZ512))","v":0},{"$f":"IF(SUM($AW512:CA512)<0,0,IF(SUM($AX512:CA512)+CA512>$AW512,$AW512-SUM($AX512:CA512),CA512))","v":0},{"$f":"IF(SUM($AW512:CB512)<0,0,IF(SUM($AX512:CB512)+CB512>$AW512,$AW512-SUM($AX512:CB512),CB512))","v":0},{"$f":"IF(SUM($AW512:CC512)<0,0,IF(SUM($AX512:CC512)+CC512>$AW512,$AW512-SUM($AX512:CC512),CC512))","v":0},{"$f":"IF(SUM($AW512:CD512)<0,0,IF(SUM($AX512:CD512)+CD512>$AW512,$AW512-SUM($AX512:CD512),CD512))","v":0},{"$f":"IF(SUM($AW512:CE512)<0,0,IF(SUM($AX512:CE512)+CE512>$AW512,$AW512-SUM($AX512:CE512),CE512))","v":0},{"$f":"IF(SUM($AW512:CF512)<0,0,IF(SUM($AX512:CF512)+CF512>$AW512,$AW512-SUM($AX512:CF512),CF512))","v":0},{"$f":"IF(SUM($AW512:CG512)<0,0,IF(SUM($AX512:CG512)+CG512>$AW512,$AW512-SUM($AX512:CG512),CG512))","v":0},{"$f":"IF(SUM($AW512:CH512)<0,0,IF(SUM($AX512:CH512)+CH512>$AW512,$AW512-SUM($AX512:CH512),CH512))","v":0},{"$f":"IF(SUM($AW512:CI512)<0,0,IF(SUM($AX512:CI512)+CI512>$AW512,$AW512-SUM($AX512:CI512),CI512))","v":0},{"$f":"IF(SUM($AW512:CJ512)<0,0,IF(SUM($AX512:CJ512)+CJ512>$AW512,$AW512-SUM($AX512:CJ512),CJ512))","v":0},{"$f":"IF(SUM($AW512:CK512)<0,0,IF(SUM($AX512:CK512)+CK512>$AW512,$AW512-SUM($AX512:CK512),CK512))","v":0},{"$f":"IF(SUM($AW512:CL512)<0,0,IF(SUM($AX512:CL512)+CL512>$AW512,$AW512-SUM($AX512:CL512),CL512))","v":0},{"$f":"IF(SUM($AW512:CM512)<0,0,IF(SUM($AX512:CM512)+CM512>$AW512,$AW512-SUM($AX512:CM512),CM512))","v":0},{"$f":"IF(SUM($AW512:CN512)<0,0,IF(SUM($AX512:CN512)+CN512>$AW512,$AW512-SUM($AX512:CN512),CN512))","v":0},{"$f":"IF(SUM($AW512:CO512)<0,0,IF(SUM($AX512:CO512)+CO512>$AW512,$AW512-SUM($AX512:CO512),CO512))","v":0},{"$f":"IF(SUM($AW512:CP512)<0,0,IF(SUM($AX512:CP512)+CP512>$AW512,$AW512-SUM($AX512:CP512),CP512))","v":0},{"$f":"IF(SUM($AW512:CQ512)<0,0,IF(SUM($AX512:CQ512)+CQ512>$AW512,$AW512-SUM($AX512:CQ512),CQ512))","v":0},{"$f":"IF(SUM($AW512:CR512)<0,0,IF(SUM($AX512:CR512)+CR512>$AW512,$AW512-SUM($AX512:CR512),CR512))","v":0},{"$f":"IF(SUM($AW512:CS512)<0,0,IF(SUM($AX512:CS512)+CS512>$AW512,$AW512-SUM($AX512:CS512),CS512))","v":0},{"$f":"IF(SUM($AW512:CT512)<0,0,IF(SUM($AX512:CT512)+CT512>$AW512,$AW512-SUM($AX512:CT512),CT512))","v":0},{"$f":"IF(SUM($AW512:CU512)<0,0,IF(SUM($AX512:CU512)+CU512>$AW512,$AW512-SUM($AX512:CU512),CU512))","v":0},{"$f":"IF(SUM($AW512:CV512)<0,0,IF(SUM($AX512:CV512)+CV512>$AW512,$AW512-SUM($AX512:CV512),CV512))","v":0},{"$f":"IF(SUM($AW512:CW512)<0,0,IF(SUM($AX512:CW512)+CW512>$AW512,$AW512-SUM($AX512:CW512),CW512))","v":0},{"$f":"IF(SUM($AW512:CX512)<0,0,IF(SUM($AX512:CX512)+CX512>$AW512,$AW512-SUM($AX512:CX512),CX512))","v":0},{"$f":"IF(SUM($AW512:CY512)<0,0,IF(SUM($AX512:CY512)+CY512>$AW512,$AW512-SUM($AX512:CY512),CY512))","v":0},{"$f":"IF(SUM($AW512:CZ512)<0,0,IF(SUM($AX512:CZ512)+CZ512>$AW512,$AW512-SUM($AX512:CZ512),CZ512))","v":0},{"$f":"IF(SUM($AW512:DA512)<0,0,IF(SUM($AX512:DA512)+DA512>$AW512,$AW512-SUM($AX512:DA512),DA512))","v":0},{"$f":"IF(SUM($AW512:DB512)<0,0,IF(SUM($AX512:DB512)+DB512>$AW512,$AW512-SUM($AX512:DB512),DB512))","v":0},{"$f":"IF(SUM($AW512:DC512)<0,0,IF(SUM($AX512:DC512)+DC512>$AW512,$AW512-SUM($AX512:DC512),DC512))","v":0},{"$f":"IF(SUM($AW512:DD512)<0,0,IF(SUM($AX512:DD512)+DD512>$AW512,$AW512-SUM($AX512:DD512),DD512))","v":0},{"$f":"IF(SUM($AW512:DE512)<0,0,IF(SUM($AX512:DE512)+DE512>$AW512,$AW512-SUM($AX512:DE512),DE512))","v":0},{"$f":"IF(SUM($AW512:DF512)<0,0,IF(SUM($AX512:DF512)+DF512>$AW512,$AW512-SUM($AX512:DF512),DF512))","v":0},{"$f":"IF(SUM($AW512:DG512)<0,0,IF(SUM($AX512:DG512)+DG512>$AW512,$AW512-SUM($AX512:DG512),DG512))","v":0},{"$f":"IF(SUM($AW512:DH512)<0,0,IF(SUM($AX512:DH512)+DH512>$AW512,$AW512-SUM($AX512:DH512),DH512))","v":0},{"$f":"IF(SUM($AW512:DI512)<0,0,IF(SUM($AX512:DI512)+DI512>$AW512,$AW512-SUM($AX512:DI512),DI512))","v":0},{"$f":"IF(SUM($AW512:DJ512)<0,0,IF(SUM($AX512:DJ512)+DJ512>$AW512,$AW512-SUM($AX512:DJ512),DJ512))","v":0},{"$f":"IF(SUM($AW512:DK512)<0,0,IF(SUM($AX512:DK512)+DK512>$AW512,$AW512-SUM($AX512:DK512),DK512))","v":0},{"$f":"IF(SUM($AW512:DL512)<0,0,IF(SUM($AX512:DL512)+DL512>$AW512,$AW512-SUM($AX512:DL512),DL512))","v":0},{"$f":"IF(SUM($AW512:DM512)<0,0,IF(SUM($AX512:DM512)+DM512>$AW512,$AW512-SUM($AX512:DM512),DM512))","v":0},{"$f":"IF(SUM($AW512:DN512)<0,0,IF(SUM($AX512:DN512)+DN512>$AW512,$AW512-SUM($AX512:DN512),DN512))","v":0},{"$f":"IF(SUM($AW512:DO512)<0,0,IF(SUM($AX512:DO512)+DO512>$AW512,$AW512-SUM($AX512:DO512),DO512))","v":0},{"$f":"IF(SUM($AW512:DP512)<0,0,IF(SUM($AX512:DP512)+DP512>$AW512,$AW512-SUM($AX512:DP512),DP512))","v":0},{"$f":"IF(SUM($AW512:DQ512)<0,0,IF(SUM($AX512:DQ512)+DQ512>$AW512,$AW512-SUM($AX512:DQ512),DQ512))","v":0},{"$f":"IF(SUM($AW512:DR512)<0,0,IF(SUM($AX512:DR512)+DR512>$AW512,$AW512-SUM($AX512:DR512),DR512))","v":0},{"$f":"IF(SUM($AW512:DS512)<0,0,IF(SUM($AX512:DS512)+DS512>$AW512,$AW512-SUM($AX512:DS512),DS512))","v":0},{"$f":"IF(SUM($AW512:DT512)<0,0,IF(SUM($AX512:DT512)+DT512>$AW512,$AW512-SUM($AX512:DT512),DT512))","v":0},{"$f":"IF(SUM($AW512:DU512)<0,0,IF(SUM($AX512:DU512)+DU512>$AW512,$AW512-SUM($AX512:DU512),DU512))","v":0},{"$f":"IF(SUM($AW512:DV512)<0,0,IF(SUM($AX512:DV512)+DV512>$AW512,$AW512-SUM($AX512:DV512),DV512))","v":0},{"$f":"IF(SUM($AW512:DW512)<0,0,IF(SUM($AX512:DW512)+DW512>$AW512,$AW512-SUM($AX512:DW512),DW512))","v":0},{"$f":"IF(SUM($AW512:DX512)<0,0,IF(SUM($AX512:DX512)+DX512>$AW512,$AW512-SUM($AX512:DX512),DX512))","v":0},{"$f":"IF(SUM($AW512:DY512)<0,0,IF(SUM($AX512:DY512)+DY512>$AW512,$AW512-SUM($AX512:DY512),DY512))","v":0},{"$f":"IF(SUM($AW512:DZ512)<0,0,IF(SUM($AX512:DZ512)+DZ512>$AW512,$AW512-SUM($AX512:DZ512),DZ512))","v":0},{"$f":"IF(SUM($AW512:EA512)<0,0,IF(SUM($AX512:EA512)+EA512>$AW512,$AW512-SUM($AX512:EA512),EA512))","v":0},{"$f":"IF(SUM($AW512:EB512)<0,0,IF(SUM($AX512:EB512)+EB512>$AW512,$AW512-SUM($AX512:EB512),EB512))","v":0},{"$f":"IF(SUM($AW512:EC512)<0,0,IF(SUM($AX512:EC512)+EC512>$AW512,$AW512-SUM($AX512:EC512),EC512))","v":0},{"$f":"IF(SUM($AW512:ED512)<0,0,IF(SUM($AX512:ED512)+ED512>$AW512,$AW512-SUM($AX512:ED512),ED512))","v":0},{"$f":"IF(SUM($AW512:EE512)<0,0,IF(SUM($AX512:EE512)+EE512>$AW512,$AW512-SUM($AX512:EE512),EE512))","v":0},{"$f":"IF(SUM($AW512:EF512)<0,0,IF(SUM($AX512:EF512)+EF512>$AW512,$AW512-SUM($AX512:EF512),EF512))","v":0},{"$f":"IF(SUM($AW512:EG512)<0,0,IF(SUM($AX512:EG512)+EG512>$AW512,$AW512-SUM($AX512:EG512),EG512))","v":0},{"$f":"IF(SUM($AW512:EH512)<0,0,IF(SUM($AX512:EH512)+EH512>$AW512,$AW512-SUM($AX512:EH512),EH512))","v":0},{"$f":"IF(SUM($AW512:EI512)<0,0,IF(SUM($AX512:EI512)+EI512>$AW512,$AW512-SUM($AX512:EI512),EI512))","v":0},{"$f":"IF(SUM($AW512:EJ512)<0,0,IF(SUM($AX512:EJ512)+EJ512>$AW512,$AW512-SUM($AX512:EJ512),EJ512))","v":0},{"$f":"IF(SUM($AW512:EK512)<0,0,IF(SUM($AX512:EK512)+EK512>$AW512,$AW512-SUM($AX512:EK512),EK512))","v":0},{"$f":"IF(SUM($AW512:EL512)<0,0,IF(SUM($AX512:EL512)+EL512>$AW512,$AW512-SUM($AX512:EL512),EL512))","v":0},{"$f":"IF(SUM($AW512:EM512)<0,0,IF(SUM($AX512:EM512)+EM512>$AW512,$AW512-SUM($AX512:EM512),EM512))","v":0},{"$f":"IF(SUM($AW512:EN512)<0,0,IF(SUM($AX512:EN512)+EN512>$AW512,$AW512-SUM($AX512:EN512),EN512))","v":0},{"$f":"IF(SUM($AW512:EO512)<0,0,IF(SUM($AX512:EO512)+EO512>$AW512,$AW512-SUM($AX512:EO512),EO512))","v":0},{"$f":"IF(SUM($AW512:EP512)<0,0,IF(SUM($AX512:EP512)+EP512>$AW512,$AW512-SUM($AX512:EP512),EP512))","v":0},{"$f":"IF(SUM($AW512:EQ512)<0,0,IF(SUM($AX512:EQ512)+EQ512>$AW512,$AW512-SUM($AX512:EQ512),EQ512))","v":0},{"$f":"IF(SUM($AW512:ER512)<0,0,IF(SUM($AX512:ER512)+ER512>$AW512,$AW512-SUM($AX512:ER512),ER512))","v":0},{"$f":"IF(SUM($AW512:ES512)<0,0,IF(SUM($AX512:ES512)+ES512>$AW512,$AW512-SUM($AX512:ES512),ES512))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AU513:AU513)+AU513>$AT28,$AT28-SUM($AU513:AU513),AU513)","v":0},0.73988261000000011,5.1026386896551729E-2,{"$f":"IF(SUM($AW513:AX513)<0,0,IF(SUM($AX513:AX513)+AX513>$AW513,$AW513-SUM($AX513:AX513),AX513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:AY513)<0,0,IF(SUM($AX513:AY513)+AY513>$AW513,$AW513-SUM($AX513:AY513),AY513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:AZ513)<0,0,IF(SUM($AX513:AZ513)+AZ513>$AW513,$AW513-SUM($AX513:AZ513),AZ513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BA513)<0,0,IF(SUM($AX513:BA513)+BA513>$AW513,$AW513-SUM($AX513:BA513),BA513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BB513)<0,0,IF(SUM($AX513:BB513)+BB513>$AW513,$AW513-SUM($AX513:BB513),BB513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BC513)<0,0,IF(SUM($AX513:BC513)+BC513>$AW513,$AW513-SUM($AX513:BC513),BC513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BD513)<0,0,IF(SUM($AX513:BD513)+BD513>$AW513,$AW513-SUM($AX513:BD513),BD513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BE513)<0,0,IF(SUM($AX513:BE513)+BE513>$AW513,$AW513-SUM($AX513:BE513),BE513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BF513)<0,0,IF(SUM($AX513:BF513)+BF513>$AW513,$AW513-SUM($AX513:BF513),BF513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BG513)<0,0,IF(SUM($AX513:BG513)+BG513>$AW513,$AW513-SUM($AX513:BG513),BG513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BH513)<0,0,IF(SUM($AX513:BH513)+BH513>$AW513,$AW513-SUM($AX513:BH513),BH513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BI513)<0,0,IF(SUM($AX513:BI513)+BI513>$AW513,$AW513-SUM($AX513:BI513),BI513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BJ513)<0,0,IF(SUM($AX513:BJ513)+BJ513>$AW513,$AW513-SUM($AX513:BJ513),BJ513))","v":5.1026386896551729E-2},{"$f":"IF(SUM($AW513:BK513)<0,0,IF(SUM($AX513:BK513)+BK513>$AW513,$AW513-SUM($AX513:BK513),BK513))","v":2.5513193448276184E-2},{"$f":"IF(SUM($AW513:BL513)<0,0,IF(SUM($AX513:BL513)+BL513>$AW513,$AW513-SUM($AX513:BL513),BL513))","v":0},{"$f":"IF(SUM($AW513:BM513)<0,0,IF(SUM($AX513:BM513)+BM513>$AW513,$AW513-SUM($AX513:BM513),BM513))","v":0},{"$f":"IF(SUM($AW513:BN513)<0,0,IF(SUM($AX513:BN513)+BN513>$AW513,$AW513-SUM($AX513:BN513),BN513))","v":0},{"$f":"IF(SUM($AW513:BO513)<0,0,IF(SUM($AX513:BO513)+BO513>$AW513,$AW513-SUM($AX513:BO513),BO513))","v":0},{"$f":"IF(SUM($AW513:BP513)<0,0,IF(SUM($AX513:BP513)+BP513>$AW513,$AW513-SUM($AX513:BP513),BP513))","v":0},{"$f":"IF(SUM($AW513:BQ513)<0,0,IF(SUM($AX513:BQ513)+BQ513>$AW513,$AW513-SUM($AX513:BQ513),BQ513))","v":0},{"$f":"IF(SUM($AW513:BR513)<0,0,IF(SUM($AX513:BR513)+BR513>$AW513,$AW513-SUM($AX513:BR513),BR513))","v":0},{"$f":"IF(SUM($AW513:BS513)<0,0,IF(SUM($AX513:BS513)+BS513>$AW513,$AW513-SUM($AX513:BS513),BS513))","v":0},{"$f":"IF(SUM($AW513:BT513)<0,0,IF(SUM($AX513:BT513)+BT513>$AW513,$AW513-SUM($AX513:BT513),BT513))","v":0},{"$f":"IF(SUM($AW513:BU513)<0,0,IF(SUM($AX513:BU513)+BU513>$AW513,$AW513-SUM($AX513:BU513),BU513))","v":0},{"$f":"IF(SUM($AW513:BV513)<0,0,IF(SUM($AX513:BV513)+BV513>$AW513,$AW513-SUM($AX513:BV513),BV513))","v":0},{"$f":"IF(SUM($AW513:BW513)<0,0,IF(SUM($AX513:BW513)+BW513>$AW513,$AW513-SUM($AX513:BW513),BW513))","v":0},{"$f":"IF(SUM($AW513:BX513)<0,0,IF(SUM($AX513:BX513)+BX513>$AW513,$AW513-SUM($AX513:BX513),BX513))","v":0},{"$f":"IF(SUM($AW513:BY513)<0,0,IF(SUM($AX513:BY513)+BY513>$AW513,$AW513-SUM($AX513:BY513),BY513))","v":0},{"$f":"IF(SUM($AW513:BZ513)<0,0,IF(SUM($AX513:BZ513)+BZ513>$AW513,$AW513-SUM($AX513:BZ513),BZ513))","v":0},{"$f":"IF(SUM($AW513:CA513)<0,0,IF(SUM($AX513:CA513)+CA513>$AW513,$AW513-SUM($AX513:CA513),CA513))","v":0},{"$f":"IF(SUM($AW513:CB513)<0,0,IF(SUM($AX513:CB513)+CB513>$AW513,$AW513-SUM($AX513:CB513),CB513))","v":0},{"$f":"IF(SUM($AW513:CC513)<0,0,IF(SUM($AX513:CC513)+CC513>$AW513,$AW513-SUM($AX513:CC513),CC513))","v":0},{"$f":"IF(SUM($AW513:CD513)<0,0,IF(SUM($AX513:CD513)+CD513>$AW513,$AW513-SUM($AX513:CD513),CD513))","v":0},{"$f":"IF(SUM($AW513:CE513)<0,0,IF(SUM($AX513:CE513)+CE513>$AW513,$AW513-SUM($AX513:CE513),CE513))","v":0},{"$f":"IF(SUM($AW513:CF513)<0,0,IF(SUM($AX513:CF513)+CF513>$AW513,$AW513-SUM($AX513:CF513),CF513))","v":0},{"$f":"IF(SUM($AW513:CG513)<0,0,IF(SUM($AX513:CG513)+CG513>$AW513,$AW513-SUM($AX513:CG513),CG513))","v":0},{"$f":"IF(SUM($AW513:CH513)<0,0,IF(SUM($AX513:CH513)+CH513>$AW513,$AW513-SUM($AX513:CH513),CH513))","v":0},{"$f":"IF(SUM($AW513:CI513)<0,0,IF(SUM($AX513:CI513)+CI513>$AW513,$AW513-SUM($AX513:CI513),CI513))","v":0},{"$f":"IF(SUM($AW513:CJ513)<0,0,IF(SUM($AX513:CJ513)+CJ513>$AW513,$AW513-SUM($AX513:CJ513),CJ513))","v":0},{"$f":"IF(SUM($AW513:CK513)<0,0,IF(SUM($AX513:CK513)+CK513>$AW513,$AW513-SUM($AX513:CK513),CK513))","v":0},{"$f":"IF(SUM($AW513:CL513)<0,0,IF(SUM($AX513:CL513)+CL513>$AW513,$AW513-SUM($AX513:CL513),CL513))","v":0},{"$f":"IF(SUM($AW513:CM513)<0,0,IF(SUM($AX513:CM513)+CM513>$AW513,$AW513-SUM($AX513:CM513),CM513))","v":0},{"$f":"IF(SUM($AW513:CN513)<0,0,IF(SUM($AX513:CN513)+CN513>$AW513,$AW513-SUM($AX513:CN513),CN513))","v":0},{"$f":"IF(SUM($AW513:CO513)<0,0,IF(SUM($AX513:CO513)+CO513>$AW513,$AW513-SUM($AX513:CO513),CO513))","v":0},{"$f":"IF(SUM($AW513:CP513)<0,0,IF(SUM($AX513:CP513)+CP513>$AW513,$AW513-SUM($AX513:CP513),CP513))","v":0},{"$f":"IF(SUM($AW513:CQ513)<0,0,IF(SUM($AX513:CQ513)+CQ513>$AW513,$AW513-SUM($AX513:CQ513),CQ513))","v":0},{"$f":"IF(SUM($AW513:CR513)<0,0,IF(SUM($AX513:CR513)+CR513>$AW513,$AW513-SUM($AX513:CR513),CR513))","v":0},{"$f":"IF(SUM($AW513:CS513)<0,0,IF(SUM($AX513:CS513)+CS513>$AW513,$AW513-SUM($AX513:CS513),CS513))","v":0},{"$f":"IF(SUM($AW513:CT513)<0,0,IF(SUM($AX513:CT513)+CT513>$AW513,$AW513-SUM($AX513:CT513),CT513))","v":0},{"$f":"IF(SUM($AW513:CU513)<0,0,IF(SUM($AX513:CU513)+CU513>$AW513,$AW513-SUM($AX513:CU513),CU513))","v":0},{"$f":"IF(SUM($AW513:CV513)<0,0,IF(SUM($AX513:CV513)+CV513>$AW513,$AW513-SUM($AX513:CV513),CV513))","v":0},{"$f":"IF(SUM($AW513:CW513)<0,0,IF(SUM($AX513:CW513)+CW513>$AW513,$AW513-SUM($AX513:CW513),CW513))","v":0},{"$f":"IF(SUM($AW513:CX513)<0,0,IF(SUM($AX513:CX513)+CX513>$AW513,$AW513-SUM($AX513:CX513),CX513))","v":0},{"$f":"IF(SUM($AW513:CY513)<0,0,IF(SUM($AX513:CY513)+CY513>$AW513,$AW513-SUM($AX513:CY513),CY513))","v":0},{"$f":"IF(SUM($AW513:CZ513)<0,0,IF(SUM($AX513:CZ513)+CZ513>$AW513,$AW513-SUM($AX513:CZ513),CZ513))","v":0},{"$f":"IF(SUM($AW513:DA513)<0,0,IF(SUM($AX513:DA513)+DA513>$AW513,$AW513-SUM($AX513:DA513),DA513))","v":0},{"$f":"IF(SUM($AW513:DB513)<0,0,IF(SUM($AX513:DB513)+DB513>$AW513,$AW513-SUM($AX513:DB513),DB513))","v":0},{"$f":"IF(SUM($AW513:DC513)<0,0,IF(SUM($AX513:DC513)+DC513>$AW513,$AW513-SUM($AX513:DC513),DC513))","v":0},{"$f":"IF(SUM($AW513:DD513)<0,0,IF(SUM($AX513:DD513)+DD513>$AW513,$AW513-SUM($AX513:DD513),DD513))","v":0},{"$f":"IF(SUM($AW513:DE513)<0,0,IF(SUM($AX513:DE513)+DE513>$AW513,$AW513-SUM($AX513:DE513),DE513))","v":0},{"$f":"IF(SUM($AW513:DF513)<0,0,IF(SUM($AX513:DF513)+DF513>$AW513,$AW513-SUM($AX513:DF513),DF513))","v":0},{"$f":"IF(SUM($AW513:DG513)<0,0,IF(SUM($AX513:DG513)+DG513>$AW513,$AW513-SUM($AX513:DG513),DG513))","v":0},{"$f":"IF(SUM($AW513:DH513)<0,0,IF(SUM($AX513:DH513)+DH513>$AW513,$AW513-SUM($AX513:DH513),DH513))","v":0},{"$f":"IF(SUM($AW513:DI513)<0,0,IF(SUM($AX513:DI513)+DI513>$AW513,$AW513-SUM($AX513:DI513),DI513))","v":0},{"$f":"IF(SUM($AW513:DJ513)<0,0,IF(SUM($AX513:DJ513)+DJ513>$AW513,$AW513-SUM($AX513:DJ513),DJ513))","v":0},{"$f":"IF(SUM($AW513:DK513)<0,0,IF(SUM($AX513:DK513)+DK513>$AW513,$AW513-SUM($AX513:DK513),DK513))","v":0},{"$f":"IF(SUM($AW513:DL513)<0,0,IF(SUM($AX513:DL513)+DL513>$AW513,$AW513-SUM($AX513:DL513),DL513))","v":0},{"$f":"IF(SUM($AW513:DM513)<0,0,IF(SUM($AX513:DM513)+DM513>$AW513,$AW513-SUM($AX513:DM513),DM513))","v":0},{"$f":"IF(SUM($AW513:DN513)<0,0,IF(SUM($AX513:DN513)+DN513>$AW513,$AW513-SUM($AX513:DN513),DN513))","v":0},{"$f":"IF(SUM($AW513:DO513)<0,0,IF(SUM($AX513:DO513)+DO513>$AW513,$AW513-SUM($AX513:DO513),DO513))","v":0},{"$f":"IF(SUM($AW513:DP513)<0,0,IF(SUM($AX513:DP513)+DP513>$AW513,$AW513-SUM($AX513:DP513),DP513))","v":0},{"$f":"IF(SUM($AW513:DQ513)<0,0,IF(SUM($AX513:DQ513)+DQ513>$AW513,$AW513-SUM($AX513:DQ513),DQ513))","v":0},{"$f":"IF(SUM($AW513:DR513)<0,0,IF(SUM($AX513:DR513)+DR513>$AW513,$AW513-SUM($AX513:DR513),DR513))","v":0},{"$f":"IF(SUM($AW513:DS513)<0,0,IF(SUM($AX513:DS513)+DS513>$AW513,$AW513-SUM($AX513:DS513),DS513))","v":0},{"$f":"IF(SUM($AW513:DT513)<0,0,IF(SUM($AX513:DT513)+DT513>$AW513,$AW513-SUM($AX513:DT513),DT513))","v":0},{"$f":"IF(SUM($AW513:DU513)<0,0,IF(SUM($AX513:DU513)+DU513>$AW513,$AW513-SUM($AX513:DU513),DU513))","v":0},{"$f":"IF(SUM($AW513:DV513)<0,0,IF(SUM($AX513:DV513)+DV513>$AW513,$AW513-SUM($AX513:DV513),DV513))","v":0},{"$f":"IF(SUM($AW513:DW513)<0,0,IF(SUM($AX513:DW513)+DW513>$AW513,$AW513-SUM($AX513:DW513),DW513))","v":0},{"$f":"IF(SUM($AW513:DX513)<0,0,IF(SUM($AX513:DX513)+DX513>$AW513,$AW513-SUM($AX513:DX513),DX513))","v":0},{"$f":"IF(SUM($AW513:DY513)<0,0,IF(SUM($AX513:DY513)+DY513>$AW513,$AW513-SUM($AX513:DY513),DY513))","v":0},{"$f":"IF(SUM($AW513:DZ513)<0,0,IF(SUM($AX513:DZ513)+DZ513>$AW513,$AW513-SUM($AX513:DZ513),DZ513))","v":0},{"$f":"IF(SUM($AW513:EA513)<0,0,IF(SUM($AX513:EA513)+EA513>$AW513,$AW513-SUM($AX513:EA513),EA513))","v":0},{"$f":"IF(SUM($AW513:EB513)<0,0,IF(SUM($AX513:EB513)+EB513>$AW513,$AW513-SUM($AX513:EB513),EB513))","v":0},{"$f":"IF(SUM($AW513:EC513)<0,0,IF(SUM($AX513:EC513)+EC513>$AW513,$AW513-SUM($AX513:EC513),EC513))","v":0},{"$f":"IF(SUM($AW513:ED513)<0,0,IF(SUM($AX513:ED513)+ED513>$AW513,$AW513-SUM($AX513:ED513),ED513))","v":0},{"$f":"IF(SUM($AW513:EE513)<0,0,IF(SUM($AX513:EE513)+EE513>$AW513,$AW513-SUM($AX513:EE513),EE513))","v":0},{"$f":"IF(SUM($AW513:EF513)<0,0,IF(SUM($AX513:EF513)+EF513>$AW513,$AW513-SUM($AX513:EF513),EF513))","v":0},{"$f":"IF(SUM($AW513:EG513)<0,0,IF(SUM($AX513:EG513)+EG513>$AW513,$AW513-SUM($AX513:EG513),EG513))","v":0},{"$f":"IF(SUM($AW513:EH513)<0,0,IF(SUM($AX513:EH513)+EH513>$AW513,$AW513-SUM($AX513:EH513),EH513))","v":0},{"$f":"IF(SUM($AW513:EI513)<0,0,IF(SUM($AX513:EI513)+EI513>$AW513,$AW513-SUM($AX513:EI513),EI513))","v":0},{"$f":"IF(SUM($AW513:EJ513)<0,0,IF(SUM($AX513:EJ513)+EJ513>$AW513,$AW513-SUM($AX513:EJ513),EJ513))","v":0},{"$f":"IF(SUM($AW513:EK513)<0,0,IF(SUM($AX513:EK513)+EK513>$AW513,$AW513-SUM($AX513:EK513),EK513))","v":0},{"$f":"IF(SUM($AW513:EL513)<0,0,IF(SUM($AX513:EL513)+EL513>$AW513,$AW513-SUM($AX513:EL513),EL513))","v":0},{"$f":"IF(SUM($AW513:EM513)<0,0,IF(SUM($AX513:EM513)+EM513>$AW513,$AW513-SUM($AX513:EM513),EM513))","v":0},{"$f":"IF(SUM($AW513:EN513)<0,0,IF(SUM($AX513:EN513)+EN513>$AW513,$AW513-SUM($AX513:EN513),EN513))","v":0},{"$f":"IF(SUM($AW513:EO513)<0,0,IF(SUM($AX513:EO513)+EO513>$AW513,$AW513-SUM($AX513:EO513),EO513))","v":0},{"$f":"IF(SUM($AW513:EP513)<0,0,IF(SUM($AX513:EP513)+EP513>$AW513,$AW513-SUM($AX513:EP513),EP513))","v":0},{"$f":"IF(SUM($AW513:EQ513)<0,0,IF(SUM($AX513:EQ513)+EQ513>$AW513,$AW513-SUM($AX513:EQ513),EQ513))","v":0},{"$f":"IF(SUM($AW513:ER513)<0,0,IF(SUM($AX513:ER513)+ER513>$AW513,$AW513-SUM($AX513:ER513),ER513))","v":0},{"$f":"IF(SUM($AW513:ES513)<0,0,IF(SUM($AX513:ES513)+ES513>$AW513,$AW513-SUM($AX513:ES513),ES513))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AU514:AU514)+AU514>$AT29,$AT29-SUM($AU514:AU514),AU514)","v":0},0,0,{"$f":"IF(SUM($AW514:AX514)<0,0,IF(SUM($AX514:AX514)+AX514>$AW514,$AW514-SUM($AX514:AX514),AX514))","v":0},{"$f":"IF(SUM($AW514:AY514)<0,0,IF(SUM($AX514:AY514)+AY514>$AW514,$AW514-SUM($AX514:AY514),AY514))","v":0},{"$f":"IF(SUM($AW514:AZ514)<0,0,IF(SUM($AX514:AZ514)+AZ514>$AW514,$AW514-SUM($AX514:AZ514),AZ514))","v":0},{"$f":"IF(SUM($AW514:BA514)<0,0,IF(SUM($AX514:BA514)+BA514>$AW514,$AW514-SUM($AX514:BA514),BA514))","v":0},{"$f":"IF(SUM($AW514:BB514)<0,0,IF(SUM($AX514:BB514)+BB514>$AW514,$AW514-SUM($AX514:BB514),BB514))","v":0},{"$f":"IF(SUM($AW514:BC514)<0,0,IF(SUM($AX514:BC514)+BC514>$AW514,$AW514-SUM($AX514:BC514),BC514))","v":0},{"$f":"IF(SUM($AW514:BD514)<0,0,IF(SUM($AX514:BD514)+BD514>$AW514,$AW514-SUM($AX514:BD514),BD514))","v":0},{"$f":"IF(SUM($AW514:BE514)<0,0,IF(SUM($AX514:BE514)+BE514>$AW514,$AW514-SUM($AX514:BE514),BE514))","v":0},{"$f":"IF(SUM($AW514:BF514)<0,0,IF(SUM($AX514:BF514)+BF514>$AW514,$AW514-SUM($AX514:BF514),BF514))","v":0},{"$f":"IF(SUM($AW514:BG514)<0,0,IF(SUM($AX514:BG514)+BG514>$AW514,$AW514-SUM($AX514:BG514),BG514))","v":0},{"$f":"IF(SUM($AW514:BH514)<0,0,IF(SUM($AX514:BH514)+BH514>$AW514,$AW514-SUM($AX514:BH514),BH514))","v":0},{"$f":"IF(SUM($AW514:BI514)<0,0,IF(SUM($AX514:BI514)+BI514>$AW514,$AW514-SUM($AX514:BI514),BI514))","v":0},{"$f":"IF(SUM($AW514:BJ514)<0,0,IF(SUM($AX514:BJ514)+BJ514>$AW514,$AW514-SUM($AX514:BJ514),BJ514))","v":0},{"$f":"IF(SUM($AW514:BK514)<0,0,IF(SUM($AX514:BK514)+BK514>$AW514,$AW514-SUM($AX514:BK514),BK514))","v":0},{"$f":"IF(SUM($AW514:BL514)<0,0,IF(SUM($AX514:BL514)+BL514>$AW514,$AW514-SUM($AX514:BL514),BL514))","v":0},{"$f":"IF(SUM($AW514:BM514)<0,0,IF(SUM($AX514:BM514)+BM514>$AW514,$AW514-SUM($AX514:BM514),BM514))","v":0},{"$f":"IF(SUM($AW514:BN514)<0,0,IF(SUM($AX514:BN514)+BN514>$AW514,$AW514-SUM($AX514:BN514),BN514))","v":0},{"$f":"IF(SUM($AW514:BO514)<0,0,IF(SUM($AX514:BO514)+BO514>$AW514,$AW514-SUM($AX514:BO514),BO514))","v":0},{"$f":"IF(SUM($AW514:BP514)<0,0,IF(SUM($AX514:BP514)+BP514>$AW514,$AW514-SUM($AX514:BP514),BP514))","v":0},{"$f":"IF(SUM($AW514:BQ514)<0,0,IF(SUM($AX514:BQ514)+BQ514>$AW514,$AW514-SUM($AX514:BQ514),BQ514))","v":0},{"$f":"IF(SUM($AW514:BR514)<0,0,IF(SUM($AX514:BR514)+BR514>$AW514,$AW514-SUM($AX514:BR514),BR514))","v":0},{"$f":"IF(SUM($AW514:BS514)<0,0,IF(SUM($AX514:BS514)+BS514>$AW514,$AW514-SUM($AX514:BS514),BS514))","v":0},{"$f":"IF(SUM($AW514:BT514)<0,0,IF(SUM($AX514:BT514)+BT514>$AW514,$AW514-SUM($AX514:BT514),BT514))","v":0},{"$f":"IF(SUM($AW514:BU514)<0,0,IF(SUM($AX514:BU514)+BU514>$AW514,$AW514-SUM($AX514:BU514),BU514))","v":0},{"$f":"IF(SUM($AW514:BV514)<0,0,IF(SUM($AX514:BV514)+BV514>$AW514,$AW514-SUM($AX514:BV514),BV514))","v":0},{"$f":"IF(SUM($AW514:BW514)<0,0,IF(SUM($AX514:BW514)+BW514>$AW514,$AW514-SUM($AX514:BW514),BW514))","v":0},{"$f":"IF(SUM($AW514:BX514)<0,0,IF(SUM($AX514:BX514)+BX514>$AW514,$AW514-SUM($AX514:BX514),BX514))","v":0},{"$f":"IF(SUM($AW514:BY514)<0,0,IF(SUM($AX514:BY514)+BY514>$AW514,$AW514-SUM($AX514:BY514),BY514))","v":0},{"$f":"IF(SUM($AW514:BZ514)<0,0,IF(SUM($AX514:BZ514)+BZ514>$AW514,$AW514-SUM($AX514:BZ514),BZ514))","v":0},{"$f":"IF(SUM($AW514:CA514)<0,0,IF(SUM($AX514:CA514)+CA514>$AW514,$AW514-SUM($AX514:CA514),CA514))","v":0},{"$f":"IF(SUM($AW514:CB514)<0,0,IF(SUM($AX514:CB514)+CB514>$AW514,$AW514-SUM($AX514:CB514),CB514))","v":0},{"$f":"IF(SUM($AW514:CC514)<0,0,IF(SUM($AX514:CC514)+CC514>$AW514,$AW514-SUM($AX514:CC514),CC514))","v":0},{"$f":"IF(SUM($AW514:CD514)<0,0,IF(SUM($AX514:CD514)+CD514>$AW514,$AW514-SUM($AX514:CD514),CD514))","v":0},{"$f":"IF(SUM($AW514:CE514)<0,0,IF(SUM($AX514:CE514)+CE514>$AW514,$AW514-SUM($AX514:CE514),CE514))","v":0},{"$f":"IF(SUM($AW514:CF514)<0,0,IF(SUM($AX514:CF514)+CF514>$AW514,$AW514-SUM($AX514:CF514),CF514))","v":0},{"$f":"IF(SUM($AW514:CG514)<0,0,IF(SUM($AX514:CG514)+CG514>$AW514,$AW514-SUM($AX514:CG514),CG514))","v":0},{"$f":"IF(SUM($AW514:CH514)<0,0,IF(SUM($AX514:CH514)+CH514>$AW514,$AW514-SUM($AX514:CH514),CH514))","v":0},{"$f":"IF(SUM($AW514:CI514)<0,0,IF(SUM($AX514:CI514)+CI514>$AW514,$AW514-SUM($AX514:CI514),CI514))","v":0},{"$f":"IF(SUM($AW514:CJ514)<0,0,IF(SUM($AX514:CJ514)+CJ514>$AW514,$AW514-SUM($AX514:CJ514),CJ514))","v":0},{"$f":"IF(SUM($AW514:CK514)<0,0,IF(SUM($AX514:CK514)+CK514>$AW514,$AW514-SUM($AX514:CK514),CK514))","v":0},{"$f":"IF(SUM($AW514:CL514)<0,0,IF(SUM($AX514:CL514)+CL514>$AW514,$AW514-SUM($AX514:CL514),CL514))","v":0},{"$f":"IF(SUM($AW514:CM514)<0,0,IF(SUM($AX514:CM514)+CM514>$AW514,$AW514-SUM($AX514:CM514),CM514))","v":0},{"$f":"IF(SUM($AW514:CN514)<0,0,IF(SUM($AX514:CN514)+CN514>$AW514,$AW514-SUM($AX514:CN514),CN514))","v":0},{"$f":"IF(SUM($AW514:CO514)<0,0,IF(SUM($AX514:CO514)+CO514>$AW514,$AW514-SUM($AX514:CO514),CO514))","v":0},{"$f":"IF(SUM($AW514:CP514)<0,0,IF(SUM($AX514:CP514)+CP514>$AW514,$AW514-SUM($AX514:CP514),CP514))","v":0},{"$f":"IF(SUM($AW514:CQ514)<0,0,IF(SUM($AX514:CQ514)+CQ514>$AW514,$AW514-SUM($AX514:CQ514),CQ514))","v":0},{"$f":"IF(SUM($AW514:CR514)<0,0,IF(SUM($AX514:CR514)+CR514>$AW514,$AW514-SUM($AX514:CR514),CR514))","v":0},{"$f":"IF(SUM($AW514:CS514)<0,0,IF(SUM($AX514:CS514)+CS514>$AW514,$AW514-SUM($AX514:CS514),CS514))","v":0},{"$f":"IF(SUM($AW514:CT514)<0,0,IF(SUM($AX514:CT514)+CT514>$AW514,$AW514-SUM($AX514:CT514),CT514))","v":0},{"$f":"IF(SUM($AW514:CU514)<0,0,IF(SUM($AX514:CU514)+CU514>$AW514,$AW514-SUM($AX514:CU514),CU514))","v":0},{"$f":"IF(SUM($AW514:CV514)<0,0,IF(SUM($AX514:CV514)+CV514>$AW514,$AW514-SUM($AX514:CV514),CV514))","v":0},{"$f":"IF(SUM($AW514:CW514)<0,0,IF(SUM($AX514:CW514)+CW514>$AW514,$AW514-SUM($AX514:CW514),CW514))","v":0},{"$f":"IF(SUM($AW514:CX514)<0,0,IF(SUM($AX514:CX514)+CX514>$AW514,$AW514-SUM($AX514:CX514),CX514))","v":0},{"$f":"IF(SUM($AW514:CY514)<0,0,IF(SUM($AX514:CY514)+CY514>$AW514,$AW514-SUM($AX514:CY514),CY514))","v":0},{"$f":"IF(SUM($AW514:CZ514)<0,0,IF(SUM($AX514:CZ514)+CZ514>$AW514,$AW514-SUM($AX514:CZ514),CZ514))","v":0},{"$f":"IF(SUM($AW514:DA514)<0,0,IF(SUM($AX514:DA514)+DA514>$AW514,$AW514-SUM($AX514:DA514),DA514))","v":0},{"$f":"IF(SUM($AW514:DB514)<0,0,IF(SUM($AX514:DB514)+DB514>$AW514,$AW514-SUM($AX514:DB514),DB514))","v":0},{"$f":"IF(SUM($AW514:DC514)<0,0,IF(SUM($AX514:DC514)+DC514>$AW514,$AW514-SUM($AX514:DC514),DC514))","v":0},{"$f":"IF(SUM($AW514:DD514)<0,0,IF(SUM($AX514:DD514)+DD514>$AW514,$AW514-SUM($AX514:DD514),DD514))","v":0},{"$f":"IF(SUM($AW514:DE514)<0,0,IF(SUM($AX514:DE514)+DE514>$AW514,$AW514-SUM($AX514:DE514),DE514))","v":0},{"$f":"IF(SUM($AW514:DF514)<0,0,IF(SUM($AX514:DF514)+DF514>$AW514,$AW514-SUM($AX514:DF514),DF514))","v":0},{"$f":"IF(SUM($AW514:DG514)<0,0,IF(SUM($AX514:DG514)+DG514>$AW514,$AW514-SUM($AX514:DG514),DG514))","v":0},{"$f":"IF(SUM($AW514:DH514)<0,0,IF(SUM($AX514:DH514)+DH514>$AW514,$AW514-SUM($AX514:DH514),DH514))","v":0},{"$f":"IF(SUM($AW514:DI514)<0,0,IF(SUM($AX514:DI514)+DI514>$AW514,$AW514-SUM($AX514:DI514),DI514))","v":0},{"$f":"IF(SUM($AW514:DJ514)<0,0,IF(SUM($AX514:DJ514)+DJ514>$AW514,$AW514-SUM($AX514:DJ514),DJ514))","v":0},{"$f":"IF(SUM($AW514:DK514)<0,0,IF(SUM($AX514:DK514)+DK514>$AW514,$AW514-SUM($AX514:DK514),DK514))","v":0},{"$f":"IF(SUM($AW514:DL514)<0,0,IF(SUM($AX514:DL514)+DL514>$AW514,$AW514-SUM($AX514:DL514),DL514))","v":0},{"$f":"IF(SUM($AW514:DM514)<0,0,IF(SUM($AX514:DM514)+DM514>$AW514,$AW514-SUM($AX514:DM514),DM514))","v":0},{"$f":"IF(SUM($AW514:DN514)<0,0,IF(SUM($AX514:DN514)+DN514>$AW514,$AW514-SUM($AX514:DN514),DN514))","v":0},{"$f":"IF(SUM($AW514:DO514)<0,0,IF(SUM($AX514:DO514)+DO514>$AW514,$AW514-SUM($AX514:DO514),DO514))","v":0},{"$f":"IF(SUM($AW514:DP514)<0,0,IF(SUM($AX514:DP514)+DP514>$AW514,$AW514-SUM($AX514:DP514),DP514))","v":0},{"$f":"IF(SUM($AW514:DQ514)<0,0,IF(SUM($AX514:DQ514)+DQ514>$AW514,$AW514-SUM($AX514:DQ514),DQ514))","v":0},{"$f":"IF(SUM($AW514:DR514)<0,0,IF(SUM($AX514:DR514)+DR514>$AW514,$AW514-SUM($AX514:DR514),DR514))","v":0},{"$f":"IF(SUM($AW514:DS514)<0,0,IF(SUM($AX514:DS514)+DS514>$AW514,$AW514-SUM($AX514:DS514),DS514))","v":0},{"$f":"IF(SUM($AW514:DT514)<0,0,IF(SUM($AX514:DT514)+DT514>$AW514,$AW514-SUM($AX514:DT514),DT514))","v":0},{"$f":"IF(SUM($AW514:DU514)<0,0,IF(SUM($AX514:DU514)+DU514>$AW514,$AW514-SUM($AX514:DU514),DU514))","v":0},{"$f":"IF(SUM($AW514:DV514)<0,0,IF(SUM($AX514:DV514)+DV514>$AW514,$AW514-SUM($AX514:DV514),DV514))","v":0},{"$f":"IF(SUM($AW514:DW514)<0,0,IF(SUM($AX514:DW514)+DW514>$AW514,$AW514-SUM($AX514:DW514),DW514))","v":0},{"$f":"IF(SUM($AW514:DX514)<0,0,IF(SUM($AX514:DX514)+DX514>$AW514,$AW514-SUM($AX514:DX514),DX514))","v":0},{"$f":"IF(SUM($AW514:DY514)<0,0,IF(SUM($AX514:DY514)+DY514>$AW514,$AW514-SUM($AX514:DY514),DY514))","v":0},{"$f":"IF(SUM($AW514:DZ514)<0,0,IF(SUM($AX514:DZ514)+DZ514>$AW514,$AW514-SUM($AX514:DZ514),DZ514))","v":0},{"$f":"IF(SUM($AW514:EA514)<0,0,IF(SUM($AX514:EA514)+EA514>$AW514,$AW514-SUM($AX514:EA514),EA514))","v":0},{"$f":"IF(SUM($AW514:EB514)<0,0,IF(SUM($AX514:EB514)+EB514>$AW514,$AW514-SUM($AX514:EB514),EB514))","v":0},{"$f":"IF(SUM($AW514:EC514)<0,0,IF(SUM($AX514:EC514)+EC514>$AW514,$AW514-SUM($AX514:EC514),EC514))","v":0},{"$f":"IF(SUM($AW514:ED514)<0,0,IF(SUM($AX514:ED514)+ED514>$AW514,$AW514-SUM($AX514:ED514),ED514))","v":0},{"$f":"IF(SUM($AW514:EE514)<0,0,IF(SUM($AX514:EE514)+EE514>$AW514,$AW514-SUM($AX514:EE514),EE514))","v":0},{"$f":"IF(SUM($AW514:EF514)<0,0,IF(SUM($AX514:EF514)+EF514>$AW514,$AW514-SUM($AX514:EF514),EF514))","v":0},{"$f":"IF(SUM($AW514:EG514)<0,0,IF(SUM($AX514:EG514)+EG514>$AW514,$AW514-SUM($AX514:EG514),EG514))","v":0},{"$f":"IF(SUM($AW514:EH514)<0,0,IF(SUM($AX514:EH514)+EH514>$AW514,$AW514-SUM($AX514:EH514),EH514))","v":0},{"$f":"IF(SUM($AW514:EI514)<0,0,IF(SUM($AX514:EI514)+EI514>$AW514,$AW514-SUM($AX514:EI514),EI514))","v":0},{"$f":"IF(SUM($AW514:EJ514)<0,0,IF(SUM($AX514:EJ514)+EJ514>$AW514,$AW514-SUM($AX514:EJ514),EJ514))","v":0},{"$f":"IF(SUM($AW514:EK514)<0,0,IF(SUM($AX514:EK514)+EK514>$AW514,$AW514-SUM($AX514:EK514),EK514))","v":0},{"$f":"IF(SUM($AW514:EL514)<0,0,IF(SUM($AX514:EL514)+EL514>$AW514,$AW514-SUM($AX514:EL514),EL514))","v":0},{"$f":"IF(SUM($AW514:EM514)<0,0,IF(SUM($AX514:EM514)+EM514>$AW514,$AW514-SUM($AX514:EM514),EM514))","v":0},{"$f":"IF(SUM($AW514:EN514)<0,0,IF(SUM($AX514:EN514)+EN514>$AW514,$AW514-SUM($AX514:EN514),EN514))","v":0},{"$f":"IF(SUM($AW514:EO514)<0,0,IF(SUM($AX514:EO514)+EO514>$AW514,$AW514-SUM($AX514:EO514),EO514))","v":0},{"$f":"IF(SUM($AW514:EP514)<0,0,IF(SUM($AX514:EP514)+EP514>$AW514,$AW514-SUM($AX514:EP514),EP514))","v":0},{"$f":"IF(SUM($AW514:EQ514)<0,0,IF(SUM($AX514:EQ514)+EQ514>$AW514,$AW514-SUM($AX514:EQ514),EQ514))","v":0},{"$f":"IF(SUM($AW514:ER514)<0,0,IF(SUM($AX514:ER514)+ER514>$AW514,$AW514-SUM($AX514:ER514),ER514))","v":0},{"$f":"IF(SUM($AW514:ES514)<0,0,IF(SUM($AX514:ES514)+ES514>$AW514,$AW514-SUM($AX514:ES514),ES514))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0749999999999999E-2,{"$f":"IF(SUM($AU515:AU515)+AU515>$AT30,$AT30-SUM($AU515:AU515),AU515)","v":1.0749999999999999E-2},0.10240550000000001,1.0779526315789476E-2,{"$f":"IF(SUM($AW515:AX515)<0,0,IF(SUM($AX515:AX515)+AX515>$AW515,$AW515-SUM($AX515:AX515),AX515))","v":1.0779526315789476E-2},{"$f":"IF(SUM($AW515:AY515)<0,0,IF(SUM($AX515:AY515)+AY515>$AW515,$AW515-SUM($AX515:AY515),AY515))","v":1.0779526315789476E-2},{"$f":"IF(SUM($AW515:AZ515)<0,0,IF(SUM($AX515:AZ515)+AZ515>$AW515,$AW515-SUM($AX515:AZ515),AZ515))","v":1.0779526315789476E-2},{"$f":"IF(SUM($AW515:BA515)<0,0,IF(SUM($AX515:BA515)+BA515>$AW515,$AW515-SUM($AX515:BA515),BA515))","v":1.0779526315789476E-2},{"$f":"IF(SUM($AW515:BB515)<0,0,IF(SUM($AX515:BB515)+BB515>$AW515,$AW515-SUM($AX515:BB515),BB515))","v":1.0779526315789476E-2},{"$f":"IF(SUM($AW515:BC515)<0,0,IF(SUM($AX515:BC515)+BC515>$AW515,$AW515-SUM($AX515:BC515),BC515))","v":1.0779526315789476E-2},{"$f":"IF(SUM($AW515:BD515)<0,0,IF(SUM($AX515:BD515)+BD515>$AW515,$AW515-SUM($AX515:BD515),BD515))","v":1.0779526315789476E-2},{"$f":"IF(SUM($AW515:BE515)<0,0,IF(SUM($AX515:BE515)+BE515>$AW515,$AW515-SUM($AX515:BE515),BE515))","v":1.0779526315789476E-2},{"$f":"IF(SUM($AW515:BF515)<0,0,IF(SUM($AX515:BF515)+BF515>$AW515,$AW515-SUM($AX515:BF515),BF515))","v":5.3897631578947308E-3},{"$f":"IF(SUM($AW515:BG515)<0,0,IF(SUM($AX515:BG515)+BG515>$AW515,$AW515-SUM($AX515:BG515),BG515))","v":0},{"$f":"IF(SUM($AW515:BH515)<0,0,IF(SUM($AX515:BH515)+BH515>$AW515,$AW515-SUM($AX515:BH515),BH515))","v":0},{"$f":"IF(SUM($AW515:BI515)<0,0,IF(SUM($AX515:BI515)+BI515>$AW515,$AW515-SUM($AX515:BI515),BI515))","v":0},{"$f":"IF(SUM($AW515:BJ515)<0,0,IF(SUM($AX515:BJ515)+BJ515>$AW515,$AW515-SUM($AX515:BJ515),BJ515))","v":0},{"$f":"IF(SUM($AW515:BK515)<0,0,IF(SUM($AX515:BK515)+BK515>$AW515,$AW515-SUM($AX515:BK515),BK515))","v":0},{"$f":"IF(SUM($AW515:BL515)<0,0,IF(SUM($AX515:BL515)+BL515>$AW515,$AW515-SUM($AX515:BL515),BL515))","v":0},{"$f":"IF(SUM($AW515:BM515)<0,0,IF(SUM($AX515:BM515)+BM515>$AW515,$AW515-SUM($AX515:BM515),BM515))","v":0},{"$f":"IF(SUM($AW515:BN515)<0,0,IF(SUM($AX515:BN515)+BN515>$AW515,$AW515-SUM($AX515:BN515),BN515))","v":0},{"$f":"IF(SUM($AW515:BO515)<0,0,IF(SUM($AX515:BO515)+BO515>$AW515,$AW515-SUM($AX515:BO515),BO515))","v":0},{"$f":"IF(SUM($AW515:BP515)<0,0,IF(SUM($AX515:BP515)+BP515>$AW515,$AW515-SUM($AX515:BP515),BP515))","v":0},{"$f":"IF(SUM($AW515:BQ515)<0,0,IF(SUM($AX515:BQ515)+BQ515>$AW515,$AW515-SUM($AX515:BQ515),BQ515))","v":0},{"$f":"IF(SUM($AW515:BR515)<0,0,IF(SUM($AX515:BR515)+BR515>$AW515,$AW515-SUM($AX515:BR515),BR515))","v":0},{"$f":"IF(SUM($AW515:BS515)<0,0,IF(SUM($AX515:BS515)+BS515>$AW515,$AW515-SUM($AX515:BS515),BS515))","v":0},{"$f":"IF(SUM($AW515:BT515)<0,0,IF(SUM($AX515:BT515)+BT515>$AW515,$AW515-SUM($AX515:BT515),BT515))","v":0},{"$f":"IF(SUM($AW515:BU515)<0,0,IF(SUM($AX515:BU515)+BU515>$AW515,$AW515-SUM($AX515:BU515),BU515))","v":0},{"$f":"IF(SUM($AW515:BV515)<0,0,IF(SUM($AX515:BV515)+BV515>$AW515,$AW515-SUM($AX515:BV515),BV515))","v":0},{"$f":"IF(SUM($AW515:BW515)<0,0,IF(SUM($AX515:BW515)+BW515>$AW515,$AW515-SUM($AX515:BW515),BW515))","v":0},{"$f":"IF(SUM($AW515:BX515)<0,0,IF(SUM($AX515:BX515)+BX515>$AW515,$AW515-SUM($AX515:BX515),BX515))","v":0},{"$f":"IF(SUM($AW515:BY515)<0,0,IF(SUM($AX515:BY515)+BY515>$AW515,$AW515-SUM($AX515:BY515),BY515))","v":0},{"$f":"IF(SUM($AW515:BZ515)<0,0,IF(SUM($AX515:BZ515)+BZ515>$AW515,$AW515-SUM($AX515:BZ515),BZ515))","v":0},{"$f":"IF(SUM($AW515:CA515)<0,0,IF(SUM($AX515:CA515)+CA515>$AW515,$AW515-SUM($AX515:CA515),CA515))","v":0},{"$f":"IF(SUM($AW515:CB515)<0,0,IF(SUM($AX515:CB515)+CB515>$AW515,$AW515-SUM($AX515:CB515),CB515))","v":0},{"$f":"IF(SUM($AW515:CC515)<0,0,IF(SUM($AX515:CC515)+CC515>$AW515,$AW515-SUM($AX515:CC515),CC515))","v":0},{"$f":"IF(SUM($AW515:CD515)<0,0,IF(SUM($AX515:CD515)+CD515>$AW515,$AW515-SUM($AX515:CD515),CD515))","v":0},{"$f":"IF(SUM($AW515:CE515)<0,0,IF(SUM($AX515:CE515)+CE515>$AW515,$AW515-SUM($AX515:CE515),CE515))","v":0},{"$f":"IF(SUM($AW515:CF515)<0,0,IF(SUM($AX515:CF515)+CF515>$AW515,$AW515-SUM($AX515:CF515),CF515))","v":0},{"$f":"IF(SUM($AW515:CG515)<0,0,IF(SUM($AX515:CG515)+CG515>$AW515,$AW515-SUM($AX515:CG515),CG515))","v":0},{"$f":"IF(SUM($AW515:CH515)<0,0,IF(SUM($AX515:CH515)+CH515>$AW515,$AW515-SUM($AX515:CH515),CH515))","v":0},{"$f":"IF(SUM($AW515:CI515)<0,0,IF(SUM($AX515:CI515)+CI515>$AW515,$AW515-SUM($AX515:CI515),CI515))","v":0},{"$f":"IF(SUM($AW515:CJ515)<0,0,IF(SUM($AX515:CJ515)+CJ515>$AW515,$AW515-SUM($AX515:CJ515),CJ515))","v":0},{"$f":"IF(SUM($AW515:CK515)<0,0,IF(SUM($AX515:CK515)+CK515>$AW515,$AW515-SUM($AX515:CK515),CK515))","v":0},{"$f":"IF(SUM($AW515:CL515)<0,0,IF(SUM($AX515:CL515)+CL515>$AW515,$AW515-SUM($AX515:CL515),CL515))","v":0},{"$f":"IF(SUM($AW515:CM515)<0,0,IF(SUM($AX515:CM515)+CM515>$AW515,$AW515-SUM($AX515:CM515),CM515))","v":0},{"$f":"IF(SUM($AW515:CN515)<0,0,IF(SUM($AX515:CN515)+CN515>$AW515,$AW515-SUM($AX515:CN515),CN515))","v":0},{"$f":"IF(SUM($AW515:CO515)<0,0,IF(SUM($AX515:CO515)+CO515>$AW515,$AW515-SUM($AX515:CO515),CO515))","v":0},{"$f":"IF(SUM($AW515:CP515)<0,0,IF(SUM($AX515:CP515)+CP515>$AW515,$AW515-SUM($AX515:CP515),CP515))","v":0},{"$f":"IF(SUM($AW515:CQ515)<0,0,IF(SUM($AX515:CQ515)+CQ515>$AW515,$AW515-SUM($AX515:CQ515),CQ515))","v":0},{"$f":"IF(SUM($AW515:CR515)<0,0,IF(SUM($AX515:CR515)+CR515>$AW515,$AW515-SUM($AX515:CR515),CR515))","v":0},{"$f":"IF(SUM($AW515:CS515)<0,0,IF(SUM($AX515:CS515)+CS515>$AW515,$AW515-SUM($AX515:CS515),CS515))","v":0},{"$f":"IF(SUM($AW515:CT515)<0,0,IF(SUM($AX515:CT515)+CT515>$AW515,$AW515-SUM($AX515:CT515),CT515))","v":0},{"$f":"IF(SUM($AW515:CU515)<0,0,IF(SUM($AX515:CU515)+CU515>$AW515,$AW515-SUM($AX515:CU515),CU515))","v":0},{"$f":"IF(SUM($AW515:CV515)<0,0,IF(SUM($AX515:CV515)+CV515>$AW515,$AW515-SUM($AX515:CV515),CV515))","v":0},{"$f":"IF(SUM($AW515:CW515)<0,0,IF(SUM($AX515:CW515)+CW515>$AW515,$AW515-SUM($AX515:CW515),CW515))","v":0},{"$f":"IF(SUM($AW515:CX515)<0,0,IF(SUM($AX515:CX515)+CX515>$AW515,$AW515-SUM($AX515:CX515),CX515))","v":0},{"$f":"IF(SUM($AW515:CY515)<0,0,IF(SUM($AX515:CY515)+CY515>$AW515,$AW515-SUM($AX515:CY515),CY515))","v":0},{"$f":"IF(SUM($AW515:CZ515)<0,0,IF(SUM($AX515:CZ515)+CZ515>$AW515,$AW515-SUM($AX515:CZ515),CZ515))","v":0},{"$f":"IF(SUM($AW515:DA515)<0,0,IF(SUM($AX515:DA515)+DA515>$AW515,$AW515-SUM($AX515:DA515),DA515))","v":0},{"$f":"IF(SUM($AW515:DB515)<0,0,IF(SUM($AX515:DB515)+DB515>$AW515,$AW515-SUM($AX515:DB515),DB515))","v":0},{"$f":"IF(SUM($AW515:DC515)<0,0,IF(SUM($AX515:DC515)+DC515>$AW515,$AW515-SUM($AX515:DC515),DC515))","v":0},{"$f":"IF(SUM($AW515:DD515)<0,0,IF(SUM($AX515:DD515)+DD515>$AW515,$AW515-SUM($AX515:DD515),DD515))","v":0},{"$f":"IF(SUM($AW515:DE515)<0,0,IF(SUM($AX515:DE515)+DE515>$AW515,$AW515-SUM($AX515:DE515),DE515))","v":0},{"$f":"IF(SUM($AW515:DF515)<0,0,IF(SUM($AX515:DF515)+DF515>$AW515,$AW515-SUM($AX515:DF515),DF515))","v":0},{"$f":"IF(SUM($AW515:DG515)<0,0,IF(SUM($AX515:DG515)+DG515>$AW515,$AW515-SUM($AX515:DG515),DG515))","v":0},{"$f":"IF(SUM($AW515:DH515)<0,0,IF(SUM($AX515:DH515)+DH515>$AW515,$AW515-SUM($AX515:DH515),DH515))","v":0},{"$f":"IF(SUM($AW515:DI515)<0,0,IF(SUM($AX515:DI515)+DI515>$AW515,$AW515-SUM($AX515:DI515),DI515))","v":0},{"$f":"IF(SUM($AW515:DJ515)<0,0,IF(SUM($AX515:DJ515)+DJ515>$AW515,$AW515-SUM($AX515:DJ515),DJ515))","v":0},{"$f":"IF(SUM($AW515:DK515)<0,0,IF(SUM($AX515:DK515)+DK515>$AW515,$AW515-SUM($AX515:DK515),DK515))","v":0},{"$f":"IF(SUM($AW515:DL515)<0,0,IF(SUM($AX515:DL515)+DL515>$AW515,$AW515-SUM($AX515:DL515),DL515))","v":0},{"$f":"IF(SUM($AW515:DM515)<0,0,IF(SUM($AX515:DM515)+DM515>$AW515,$AW515-SUM($AX515:DM515),DM515))","v":0},{"$f":"IF(SUM($AW515:DN515)<0,0,IF(SUM($AX515:DN515)+DN515>$AW515,$AW515-SUM($AX515:DN515),DN515))","v":0},{"$f":"IF(SUM($AW515:DO515)<0,0,IF(SUM($AX515:DO515)+DO515>$AW515,$AW515-SUM($AX515:DO515),DO515))","v":0},{"$f":"IF(SUM($AW515:DP515)<0,0,IF(SUM($AX515:DP515)+DP515>$AW515,$AW515-SUM($AX515:DP515),DP515))","v":0},{"$f":"IF(SUM($AW515:DQ515)<0,0,IF(SUM($AX515:DQ515)+DQ515>$AW515,$AW515-SUM($AX515:DQ515),DQ515))","v":0},{"$f":"IF(SUM($AW515:DR515)<0,0,IF(SUM($AX515:DR515)+DR515>$AW515,$AW515-SUM($AX515:DR515),DR515))","v":0},{"$f":"IF(SUM($AW515:DS515)<0,0,IF(SUM($AX515:DS515)+DS515>$AW515,$AW515-SUM($AX515:DS515),DS515))","v":0},{"$f":"IF(SUM($AW515:DT515)<0,0,IF(SUM($AX515:DT515)+DT515>$AW515,$AW515-SUM($AX515:DT515),DT515))","v":0},{"$f":"IF(SUM($AW515:DU515)<0,0,IF(SUM($AX515:DU515)+DU515>$AW515,$AW515-SUM($AX515:DU515),DU515))","v":0},{"$f":"IF(SUM($AW515:DV515)<0,0,IF(SUM($AX515:DV515)+DV515>$AW515,$AW515-SUM($AX515:DV515),DV515))","v":0},{"$f":"IF(SUM($AW515:DW515)<0,0,IF(SUM($AX515:DW515)+DW515>$AW515,$AW515-SUM($AX515:DW515),DW515))","v":0},{"$f":"IF(SUM($AW515:DX515)<0,0,IF(SUM($AX515:DX515)+DX515>$AW515,$AW515-SUM($AX515:DX515),DX515))","v":0},{"$f":"IF(SUM($AW515:DY515)<0,0,IF(SUM($AX515:DY515)+DY515>$AW515,$AW515-SUM($AX515:DY515),DY515))","v":0},{"$f":"IF(SUM($AW515:DZ515)<0,0,IF(SUM($AX515:DZ515)+DZ515>$AW515,$AW515-SUM($AX515:DZ515),DZ515))","v":0},{"$f":"IF(SUM($AW515:EA515)<0,0,IF(SUM($AX515:EA515)+EA515>$AW515,$AW515-SUM($AX515:EA515),EA515))","v":0},{"$f":"IF(SUM($AW515:EB515)<0,0,IF(SUM($AX515:EB515)+EB515>$AW515,$AW515-SUM($AX515:EB515),EB515))","v":0},{"$f":"IF(SUM($AW515:EC515)<0,0,IF(SUM($AX515:EC515)+EC515>$AW515,$AW515-SUM($AX515:EC515),EC515))","v":0},{"$f":"IF(SUM($AW515:ED515)<0,0,IF(SUM($AX515:ED515)+ED515>$AW515,$AW515-SUM($AX515:ED515),ED515))","v":0},{"$f":"IF(SUM($AW515:EE515)<0,0,IF(SUM($AX515:EE515)+EE515>$AW515,$AW515-SUM($AX515:EE515),EE515))","v":0},{"$f":"IF(SUM($AW515:EF515)<0,0,IF(SUM($AX515:EF515)+EF515>$AW515,$AW515-SUM($AX515:EF515),EF515))","v":0},{"$f":"IF(SUM($AW515:EG515)<0,0,IF(SUM($AX515:EG515)+EG515>$AW515,$AW515-SUM($AX515:EG515),EG515))","v":0},{"$f":"IF(SUM($AW515:EH515)<0,0,IF(SUM($AX515:EH515)+EH515>$AW515,$AW515-SUM($AX515:EH515),EH515))","v":0},{"$f":"IF(SUM($AW515:EI515)<0,0,IF(SUM($AX515:EI515)+EI515>$AW515,$AW515-SUM($AX515:EI515),EI515))","v":0},{"$f":"IF(SUM($AW515:EJ515)<0,0,IF(SUM($AX515:EJ515)+EJ515>$AW515,$AW515-SUM($AX515:EJ515),EJ515))","v":0},{"$f":"IF(SUM($AW515:EK515)<0,0,IF(SUM($AX515:EK515)+EK515>$AW515,$AW515-SUM($AX515:EK515),EK515))","v":0},{"$f":"IF(SUM($AW515:EL515)<0,0,IF(SUM($AX515:EL515)+EL515>$AW515,$AW515-SUM($AX515:EL515),EL515))","v":0},{"$f":"IF(SUM($AW515:EM515)<0,0,IF(SUM($AX515:EM515)+EM515>$AW515,$AW515-SUM($AX515:EM515),EM515))","v":0},{"$f":"IF(SUM($AW515:EN515)<0,0,IF(SUM($AX515:EN515)+EN515>$AW515,$AW515-SUM($AX515:EN515),EN515))","v":0},{"$f":"IF(SUM($AW515:EO515)<0,0,IF(SUM($AX515:EO515)+EO515>$AW515,$AW515-SUM($AX515:EO515),EO515))","v":0},{"$f":"IF(SUM($AW515:EP515)<0,0,IF(SUM($AX515:EP515)+EP515>$AW515,$AW515-SUM($AX515:EP515),EP515))","v":0},{"$f":"IF(SUM($AW515:EQ515)<0,0,IF(SUM($AX515:EQ515)+EQ515>$AW515,$AW515-SUM($AX515:EQ515),EQ515))","v":0},{"$f":"IF(SUM($AW515:ER515)<0,0,IF(SUM($AX515:ER515)+ER515>$AW515,$AW515-SUM($AX515:ER515),ER515))","v":0},{"$f":"IF(SUM($AW515:ES515)<0,0,IF(SUM($AX515:ES515)+ES515>$AW515,$AW515-SUM($AX515:ES515),ES515))","v":0}]
[]
[null,"Depreciation:  2009 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU23/$F519","v":0},{"$f":"$AU36-SUM($I519:$AV519)","v":8.5628599999999985E-3},{"$f":"IF(AW519>0,AW519/(MAX(($F519-COUNT($I519:$AV519))/4,1)),0)","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:AX519)<0,0,IF(SUM($AX519:AX519)+AX519>$AW519,$AW519-SUM($AX519:AX519),AX519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:AY519)<0,0,IF(SUM($AX519:AY519)+AY519>$AW519,$AW519-SUM($AX519:AY519),AY519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:AZ519)<0,0,IF(SUM($AX519:AZ519)+AZ519>$AW519,$AW519-SUM($AX519:AZ519),AZ519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BA519)<0,0,IF(SUM($AX519:BA519)+BA519>$AW519,$AW519-SUM($AX519:BA519),BA519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BB519)<0,0,IF(SUM($AX519:BB519)+BB519>$AW519,$AW519-SUM($AX519:BB519),BB519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BC519)<0,0,IF(SUM($AX519:BC519)+BC519>$AW519,$AW519-SUM($AX519:BC519),BC519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BD519)<0,0,IF(SUM($AX519:BD519)+BD519>$AW519,$AW519-SUM($AX519:BD519),BD519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BE519)<0,0,IF(SUM($AX519:BE519)+BE519>$AW519,$AW519-SUM($AX519:BE519),BE519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BF519)<0,0,IF(SUM($AX519:BF519)+BF519>$AW519,$AW519-SUM($AX519:BF519),BF519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BG519)<0,0,IF(SUM($AX519:BG519)+BG519>$AW519,$AW519-SUM($AX519:BG519),BG519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BH519)<0,0,IF(SUM($AX519:BH519)+BH519>$AW519,$AW519-SUM($AX519:BH519),BH519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BI519)<0,0,IF(SUM($AX519:BI519)+BI519>$AW519,$AW519-SUM($AX519:BI519),BI519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BJ519)<0,0,IF(SUM($AX519:BJ519)+BJ519>$AW519,$AW519-SUM($AX519:BJ519),BJ519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BK519)<0,0,IF(SUM($AX519:BK519)+BK519>$AW519,$AW519-SUM($AX519:BK519),BK519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BL519)<0,0,IF(SUM($AX519:BL519)+BL519>$AW519,$AW519-SUM($AX519:BL519),BL519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BM519)<0,0,IF(SUM($AX519:BM519)+BM519>$AW519,$AW519-SUM($AX519:BM519),BM519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BN519)<0,0,IF(SUM($AX519:BN519)+BN519>$AW519,$AW519-SUM($AX519:BN519),BN519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BO519)<0,0,IF(SUM($AX519:BO519)+BO519>$AW519,$AW519-SUM($AX519:BO519),BO519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BP519)<0,0,IF(SUM($AX519:BP519)+BP519>$AW519,$AW519-SUM($AX519:BP519),BP519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BQ519)<0,0,IF(SUM($AX519:BQ519)+BQ519>$AW519,$AW519-SUM($AX519:BQ519),BQ519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BR519)<0,0,IF(SUM($AX519:BR519)+BR519>$AW519,$AW519-SUM($AX519:BR519),BR519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BS519)<0,0,IF(SUM($AX519:BS519)+BS519>$AW519,$AW519-SUM($AX519:BS519),BS519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BT519)<0,0,IF(SUM($AX519:BT519)+BT519>$AW519,$AW519-SUM($AX519:BT519),BT519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BU519)<0,0,IF(SUM($AX519:BU519)+BU519>$AW519,$AW519-SUM($AX519:BU519),BU519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BV519)<0,0,IF(SUM($AX519:BV519)+BV519>$AW519,$AW519-SUM($AX519:BV519),BV519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BW519)<0,0,IF(SUM($AX519:BW519)+BW519>$AW519,$AW519-SUM($AX519:BW519),BW519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BX519)<0,0,IF(SUM($AX519:BX519)+BX519>$AW519,$AW519-SUM($AX519:BX519),BX519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BY519)<0,0,IF(SUM($AX519:BY519)+BY519>$AW519,$AW519-SUM($AX519:BY519),BY519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:BZ519)<0,0,IF(SUM($AX519:BZ519)+BZ519>$AW519,$AW519-SUM($AX519:BZ519),BZ519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CA519)<0,0,IF(SUM($AX519:CA519)+CA519>$AW519,$AW519-SUM($AX519:CA519),CA519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CB519)<0,0,IF(SUM($AX519:CB519)+CB519>$AW519,$AW519-SUM($AX519:CB519),CB519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CC519)<0,0,IF(SUM($AX519:CC519)+CC519>$AW519,$AW519-SUM($AX519:CC519),CC519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CD519)<0,0,IF(SUM($AX519:CD519)+CD519>$AW519,$AW519-SUM($AX519:CD519),CD519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CE519)<0,0,IF(SUM($AX519:CE519)+CE519>$AW519,$AW519-SUM($AX519:CE519),CE519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CF519)<0,0,IF(SUM($AX519:CF519)+CF519>$AW519,$AW519-SUM($AX519:CF519),CF519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CG519)<0,0,IF(SUM($AX519:CG519)+CG519>$AW519,$AW519-SUM($AX519:CG519),CG519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CH519)<0,0,IF(SUM($AX519:CH519)+CH519>$AW519,$AW519-SUM($AX519:CH519),CH519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CI519)<0,0,IF(SUM($AX519:CI519)+CI519>$AW519,$AW519-SUM($AX519:CI519),CI519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CJ519)<0,0,IF(SUM($AX519:CJ519)+CJ519>$AW519,$AW519-SUM($AX519:CJ519),CJ519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CK519)<0,0,IF(SUM($AX519:CK519)+CK519>$AW519,$AW519-SUM($AX519:CK519),CK519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CL519)<0,0,IF(SUM($AX519:CL519)+CL519>$AW519,$AW519-SUM($AX519:CL519),CL519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CM519)<0,0,IF(SUM($AX519:CM519)+CM519>$AW519,$AW519-SUM($AX519:CM519),CM519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CN519)<0,0,IF(SUM($AX519:CN519)+CN519>$AW519,$AW519-SUM($AX519:CN519),CN519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CO519)<0,0,IF(SUM($AX519:CO519)+CO519>$AW519,$AW519-SUM($AX519:CO519),CO519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CP519)<0,0,IF(SUM($AX519:CP519)+CP519>$AW519,$AW519-SUM($AX519:CP519),CP519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CQ519)<0,0,IF(SUM($AX519:CQ519)+CQ519>$AW519,$AW519-SUM($AX519:CQ519),CQ519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CR519)<0,0,IF(SUM($AX519:CR519)+CR519>$AW519,$AW519-SUM($AX519:CR519),CR519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CS519)<0,0,IF(SUM($AX519:CS519)+CS519>$AW519,$AW519-SUM($AX519:CS519),CS519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CT519)<0,0,IF(SUM($AX519:CT519)+CT519>$AW519,$AW519-SUM($AX519:CT519),CT519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CU519)<0,0,IF(SUM($AX519:CU519)+CU519>$AW519,$AW519-SUM($AX519:CU519),CU519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CV519)<0,0,IF(SUM($AX519:CV519)+CV519>$AW519,$AW519-SUM($AX519:CV519),CV519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CW519)<0,0,IF(SUM($AX519:CW519)+CW519>$AW519,$AW519-SUM($AX519:CW519),CW519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CX519)<0,0,IF(SUM($AX519:CX519)+CX519>$AW519,$AW519-SUM($AX519:CX519),CX519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CY519)<0,0,IF(SUM($AX519:CY519)+CY519>$AW519,$AW519-SUM($AX519:CY519),CY519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:CZ519)<0,0,IF(SUM($AX519:CZ519)+CZ519>$AW519,$AW519-SUM($AX519:CZ519),CZ519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DA519)<0,0,IF(SUM($AX519:DA519)+DA519>$AW519,$AW519-SUM($AX519:DA519),DA519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DB519)<0,0,IF(SUM($AX519:DB519)+DB519>$AW519,$AW519-SUM($AX519:DB519),DB519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DC519)<0,0,IF(SUM($AX519:DC519)+DC519>$AW519,$AW519-SUM($AX519:DC519),DC519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DD519)<0,0,IF(SUM($AX519:DD519)+DD519>$AW519,$AW519-SUM($AX519:DD519),DD519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DE519)<0,0,IF(SUM($AX519:DE519)+DE519>$AW519,$AW519-SUM($AX519:DE519),DE519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DF519)<0,0,IF(SUM($AX519:DF519)+DF519>$AW519,$AW519-SUM($AX519:DF519),DF519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DG519)<0,0,IF(SUM($AX519:DG519)+DG519>$AW519,$AW519-SUM($AX519:DG519),DG519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DH519)<0,0,IF(SUM($AX519:DH519)+DH519>$AW519,$AW519-SUM($AX519:DH519),DH519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DI519)<0,0,IF(SUM($AX519:DI519)+DI519>$AW519,$AW519-SUM($AX519:DI519),DI519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DJ519)<0,0,IF(SUM($AX519:DJ519)+DJ519>$AW519,$AW519-SUM($AX519:DJ519),DJ519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DK519)<0,0,IF(SUM($AX519:DK519)+DK519>$AW519,$AW519-SUM($AX519:DK519),DK519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DL519)<0,0,IF(SUM($AX519:DL519)+DL519>$AW519,$AW519-SUM($AX519:DL519),DL519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DM519)<0,0,IF(SUM($AX519:DM519)+DM519>$AW519,$AW519-SUM($AX519:DM519),DM519))","v":1.2276501792114693E-4},{"$f":"IF(SUM($AW519:DN519)<0,0,IF(SUM($AX519:DN519)+DN519>$AW519,$AW519-SUM($AX519:DN519),DN519))","v":9.2073763440867623E-5},{"$f":"IF(SUM($AW519:DO519)<0,0,IF(SUM($AX519:DO519)+DO519>$AW519,$AW519-SUM($AX519:DO519),DO519))","v":0},{"$f":"IF(SUM($AW519:DP519)<0,0,IF(SUM($AX519:DP519)+DP519>$AW519,$AW519-SUM($AX519:DP519),DP519))","v":0},{"$f":"IF(SUM($AW519:DQ519)<0,0,IF(SUM($AX519:DQ519)+DQ519>$AW519,$AW519-SUM($AX519:DQ519),DQ519))","v":0},{"$f":"IF(SUM($AW519:DR519)<0,0,IF(SUM($AX519:DR519)+DR519>$AW519,$AW519-SUM($AX519:DR519),DR519))","v":0},{"$f":"IF(SUM($AW519:DS519)<0,0,IF(SUM($AX519:DS519)+DS519>$AW519,$AW519-SUM($AX519:DS519),DS519))","v":0},{"$f":"IF(SUM($AW519:DT519)<0,0,IF(SUM($AX519:DT519)+DT519>$AW519,$AW519-SUM($AX519:DT519),DT519))","v":0},{"$f":"IF(SUM($AW519:DU519)<0,0,IF(SUM($AX519:DU519)+DU519>$AW519,$AW519-SUM($AX519:DU519),DU519))","v":0},{"$f":"IF(SUM($AW519:DV519)<0,0,IF(SUM($AX519:DV519)+DV519>$AW519,$AW519-SUM($AX519:DV519),DV519))","v":0},{"$f":"IF(SUM($AW519:DW519)<0,0,IF(SUM($AX519:DW519)+DW519>$AW519,$AW519-SUM($AX519:DW519),DW519))","v":0},{"$f":"IF(SUM($AW519:DX519)<0,0,IF(SUM($AX519:DX519)+DX519>$AW519,$AW519-SUM($AX519:DX519),DX519))","v":0},{"$f":"IF(SUM($AW519:DY519)<0,0,IF(SUM($AX519:DY519)+DY519>$AW519,$AW519-SUM($AX519:DY519),DY519))","v":0},{"$f":"IF(SUM($AW519:DZ519)<0,0,IF(SUM($AX519:DZ519)+DZ519>$AW519,$AW519-SUM($AX519:DZ519),DZ519))","v":0},{"$f":"IF(SUM($AW519:EA519)<0,0,IF(SUM($AX519:EA519)+EA519>$AW519,$AW519-SUM($AX519:EA519),EA519))","v":0},{"$f":"IF(SUM($AW519:EB519)<0,0,IF(SUM($AX519:EB519)+EB519>$AW519,$AW519-SUM($AX519:EB519),EB519))","v":0},{"$f":"IF(SUM($AW519:EC519)<0,0,IF(SUM($AX519:EC519)+EC519>$AW519,$AW519-SUM($AX519:EC519),EC519))","v":0},{"$f":"IF(SUM($AW519:ED519)<0,0,IF(SUM($AX519:ED519)+ED519>$AW519,$AW519-SUM($AX519:ED519),ED519))","v":0},{"$f":"IF(SUM($AW519:EE519)<0,0,IF(SUM($AX519:EE519)+EE519>$AW519,$AW519-SUM($AX519:EE519),EE519))","v":0},{"$f":"IF(SUM($AW519:EF519)<0,0,IF(SUM($AX519:EF519)+EF519>$AW519,$AW519-SUM($AX519:EF519),EF519))","v":0},{"$f":"IF(SUM($AW519:EG519)<0,0,IF(SUM($AX519:EG519)+EG519>$AW519,$AW519-SUM($AX519:EG519),EG519))","v":0},{"$f":"IF(SUM($AW519:EH519)<0,0,IF(SUM($AX519:EH519)+EH519>$AW519,$AW519-SUM($AX519:EH519),EH519))","v":0},{"$f":"IF(SUM($AW519:EI519)<0,0,IF(SUM($AX519:EI519)+EI519>$AW519,$AW519-SUM($AX519:EI519),EI519))","v":0},{"$f":"IF(SUM($AW519:EJ519)<0,0,IF(SUM($AX519:EJ519)+EJ519>$AW519,$AW519-SUM($AX519:EJ519),EJ519))","v":0},{"$f":"IF(SUM($AW519:EK519)<0,0,IF(SUM($AX519:EK519)+EK519>$AW519,$AW519-SUM($AX519:EK519),EK519))","v":0},{"$f":"IF(SUM($AW519:EL519)<0,0,IF(SUM($AX519:EL519)+EL519>$AW519,$AW519-SUM($AX519:EL519),EL519))","v":0},{"$f":"IF(SUM($AW519:EM519)<0,0,IF(SUM($AX519:EM519)+EM519>$AW519,$AW519-SUM($AX519:EM519),EM519))","v":0},{"$f":"IF(SUM($AW519:EN519)<0,0,IF(SUM($AX519:EN519)+EN519>$AW519,$AW519-SUM($AX519:EN519),EN519))","v":0},{"$f":"IF(SUM($AW519:EO519)<0,0,IF(SUM($AX519:EO519)+EO519>$AW519,$AW519-SUM($AX519:EO519),EO519))","v":0},{"$f":"IF(SUM($AW519:EP519)<0,0,IF(SUM($AX519:EP519)+EP519>$AW519,$AW519-SUM($AX519:EP519),EP519))","v":0},{"$f":"IF(SUM($AW519:EQ519)<0,0,IF(SUM($AX519:EQ519)+EQ519>$AW519,$AW519-SUM($AX519:EQ519),EQ519))","v":0},{"$f":"IF(SUM($AW519:ER519)<0,0,IF(SUM($AX519:ER519)+ER519>$AW519,$AW519-SUM($AX519:ER519),ER519))","v":0},{"$f":"IF(SUM($AW519:ES519)<0,0,IF(SUM($AX519:ES519)+ES519>$AW519,$AW519-SUM($AX519:ES519),ES519))","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF(SUM($AW520:AX520)<0,0,IF(SUM($AX520:AX520)+AX520>$AW520,$AW520-SUM($AX520:AX520),AX520))","v":0},{"$f":"IF(SUM($AW520:AY520)<0,0,IF(SUM($AX520:AY520)+AY520>$AW520,$AW520-SUM($AX520:AY520),AY520))","v":0},{"$f":"IF(SUM($AW520:AZ520)<0,0,IF(SUM($AX520:AZ520)+AZ520>$AW520,$AW520-SUM($AX520:AZ520),AZ520))","v":0},{"$f":"IF(SUM($AW520:BA520)<0,0,IF(SUM($AX520:BA520)+BA520>$AW520,$AW520-SUM($AX520:BA520),BA520))","v":0},{"$f":"IF(SUM($AW520:BB520)<0,0,IF(SUM($AX520:BB520)+BB520>$AW520,$AW520-SUM($AX520:BB520),BB520))","v":0},{"$f":"IF(SUM($AW520:BC520)<0,0,IF(SUM($AX520:BC520)+BC520>$AW520,$AW520-SUM($AX520:BC520),BC520))","v":0},{"$f":"IF(SUM($AW520:BD520)<0,0,IF(SUM($AX520:BD520)+BD520>$AW520,$AW520-SUM($AX520:BD520),BD520))","v":0},{"$f":"IF(SUM($AW520:BE520)<0,0,IF(SUM($AX520:BE520)+BE520>$AW520,$AW520-SUM($AX520:BE520),BE520))","v":0},{"$f":"IF(SUM($AW520:BF520)<0,0,IF(SUM($AX520:BF520)+BF520>$AW520,$AW520-SUM($AX520:BF520),BF520))","v":0},{"$f":"IF(SUM($AW520:BG520)<0,0,IF(SUM($AX520:BG520)+BG520>$AW520,$AW520-SUM($AX520:BG520),BG520))","v":0},{"$f":"IF(SUM($AW520:BH520)<0,0,IF(SUM($AX520:BH520)+BH520>$AW520,$AW520-SUM($AX520:BH520),BH520))","v":0},{"$f":"IF(SUM($AW520:BI520)<0,0,IF(SUM($AX520:BI520)+BI520>$AW520,$AW520-SUM($AX520:BI520),BI520))","v":0},{"$f":"IF(SUM($AW520:BJ520)<0,0,IF(SUM($AX520:BJ520)+BJ520>$AW520,$AW520-SUM($AX520:BJ520),BJ520))","v":0},{"$f":"IF(SUM($AW520:BK520)<0,0,IF(SUM($AX520:BK520)+BK520>$AW520,$AW520-SUM($AX520:BK520),BK520))","v":0},{"$f":"IF(SUM($AW520:BL520)<0,0,IF(SUM($AX520:BL520)+BL520>$AW520,$AW520-SUM($AX520:BL520),BL520))","v":0},{"$f":"IF(SUM($AW520:BM520)<0,0,IF(SUM($AX520:BM520)+BM520>$AW520,$AW520-SUM($AX520:BM520),BM520))","v":0},{"$f":"IF(SUM($AW520:BN520)<0,0,IF(SUM($AX520:BN520)+BN520>$AW520,$AW520-SUM($AX520:BN520),BN520))","v":0},{"$f":"IF(SUM($AW520:BO520)<0,0,IF(SUM($AX520:BO520)+BO520>$AW520,$AW520-SUM($AX520:BO520),BO520))","v":0},{"$f":"IF(SUM($AW520:BP520)<0,0,IF(SUM($AX520:BP520)+BP520>$AW520,$AW520-SUM($AX520:BP520),BP520))","v":0},{"$f":"IF(SUM($AW520:BQ520)<0,0,IF(SUM($AX520:BQ520)+BQ520>$AW520,$AW520-SUM($AX520:BQ520),BQ520))","v":0},{"$f":"IF(SUM($AW520:BR520)<0,0,IF(SUM($AX520:BR520)+BR520>$AW520,$AW520-SUM($AX520:BR520),BR520))","v":0},{"$f":"IF(SUM($AW520:BS520)<0,0,IF(SUM($AX520:BS520)+BS520>$AW520,$AW520-SUM($AX520:BS520),BS520))","v":0},{"$f":"IF(SUM($AW520:BT520)<0,0,IF(SUM($AX520:BT520)+BT520>$AW520,$AW520-SUM($AX520:BT520),BT520))","v":0},{"$f":"IF(SUM($AW520:BU520)<0,0,IF(SUM($AX520:BU520)+BU520>$AW520,$AW520-SUM($AX520:BU520),BU520))","v":0},{"$f":"IF(SUM($AW520:BV520)<0,0,IF(SUM($AX520:BV520)+BV520>$AW520,$AW520-SUM($AX520:BV520),BV520))","v":0},{"$f":"IF(SUM($AW520:BW520)<0,0,IF(SUM($AX520:BW520)+BW520>$AW520,$AW520-SUM($AX520:BW520),BW520))","v":0},{"$f":"IF(SUM($AW520:BX520)<0,0,IF(SUM($AX520:BX520)+BX520>$AW520,$AW520-SUM($AX520:BX520),BX520))","v":0},{"$f":"IF(SUM($AW520:BY520)<0,0,IF(SUM($AX520:BY520)+BY520>$AW520,$AW520-SUM($AX520:BY520),BY520))","v":0},{"$f":"IF(SUM($AW520:BZ520)<0,0,IF(SUM($AX520:BZ520)+BZ520>$AW520,$AW520-SUM($AX520:BZ520),BZ520))","v":0},{"$f":"IF(SUM($AW520:CA520)<0,0,IF(SUM($AX520:CA520)+CA520>$AW520,$AW520-SUM($AX520:CA520),CA520))","v":0},{"$f":"IF(SUM($AW520:CB520)<0,0,IF(SUM($AX520:CB520)+CB520>$AW520,$AW520-SUM($AX520:CB520),CB520))","v":0},{"$f":"IF(SUM($AW520:CC520)<0,0,IF(SUM($AX520:CC520)+CC520>$AW520,$AW520-SUM($AX520:CC520),CC520))","v":0},{"$f":"IF(SUM($AW520:CD520)<0,0,IF(SUM($AX520:CD520)+CD520>$AW520,$AW520-SUM($AX520:CD520),CD520))","v":0},{"$f":"IF(SUM($AW520:CE520)<0,0,IF(SUM($AX520:CE520)+CE520>$AW520,$AW520-SUM($AX520:CE520),CE520))","v":0},{"$f":"IF(SUM($AW520:CF520)<0,0,IF(SUM($AX520:CF520)+CF520>$AW520,$AW520-SUM($AX520:CF520),CF520))","v":0},{"$f":"IF(SUM($AW520:CG520)<0,0,IF(SUM($AX520:CG520)+CG520>$AW520,$AW520-SUM($AX520:CG520),CG520))","v":0},{"$f":"IF(SUM($AW520:CH520)<0,0,IF(SUM($AX520:CH520)+CH520>$AW520,$AW520-SUM($AX520:CH520),CH520))","v":0},{"$f":"IF(SUM($AW520:CI520)<0,0,IF(SUM($AX520:CI520)+CI520>$AW520,$AW520-SUM($AX520:CI520),CI520))","v":0},{"$f":"IF(SUM($AW520:CJ520)<0,0,IF(SUM($AX520:CJ520)+CJ520>$AW520,$AW520-SUM($AX520:CJ520),CJ520))","v":0},{"$f":"IF(SUM($AW520:CK520)<0,0,IF(SUM($AX520:CK520)+CK520>$AW520,$AW520-SUM($AX520:CK520),CK520))","v":0},{"$f":"IF(SUM($AW520:CL520)<0,0,IF(SUM($AX520:CL520)+CL520>$AW520,$AW520-SUM($AX520:CL520),CL520))","v":0},{"$f":"IF(SUM($AW520:CM520)<0,0,IF(SUM($AX520:CM520)+CM520>$AW520,$AW520-SUM($AX520:CM520),CM520))","v":0},{"$f":"IF(SUM($AW520:CN520)<0,0,IF(SUM($AX520:CN520)+CN520>$AW520,$AW520-SUM($AX520:CN520),CN520))","v":0},{"$f":"IF(SUM($AW520:CO520)<0,0,IF(SUM($AX520:CO520)+CO520>$AW520,$AW520-SUM($AX520:CO520),CO520))","v":0},{"$f":"IF(SUM($AW520:CP520)<0,0,IF(SUM($AX520:CP520)+CP520>$AW520,$AW520-SUM($AX520:CP520),CP520))","v":0},{"$f":"IF(SUM($AW520:CQ520)<0,0,IF(SUM($AX520:CQ520)+CQ520>$AW520,$AW520-SUM($AX520:CQ520),CQ520))","v":0},{"$f":"IF(SUM($AW520:CR520)<0,0,IF(SUM($AX520:CR520)+CR520>$AW520,$AW520-SUM($AX520:CR520),CR520))","v":0},{"$f":"IF(SUM($AW520:CS520)<0,0,IF(SUM($AX520:CS520)+CS520>$AW520,$AW520-SUM($AX520:CS520),CS520))","v":0},{"$f":"IF(SUM($AW520:CT520)<0,0,IF(SUM($AX520:CT520)+CT520>$AW520,$AW520-SUM($AX520:CT520),CT520))","v":0},{"$f":"IF(SUM($AW520:CU520)<0,0,IF(SUM($AX520:CU520)+CU520>$AW520,$AW520-SUM($AX520:CU520),CU520))","v":0},{"$f":"IF(SUM($AW520:CV520)<0,0,IF(SUM($AX520:CV520)+CV520>$AW520,$AW520-SUM($AX520:CV520),CV520))","v":0},{"$f":"IF(SUM($AW520:CW520)<0,0,IF(SUM($AX520:CW520)+CW520>$AW520,$AW520-SUM($AX520:CW520),CW520))","v":0},{"$f":"IF(SUM($AW520:CX520)<0,0,IF(SUM($AX520:CX520)+CX520>$AW520,$AW520-SUM($AX520:CX520),CX520))","v":0},{"$f":"IF(SUM($AW520:CY520)<0,0,IF(SUM($AX520:CY520)+CY520>$AW520,$AW520-SUM($AX520:CY520),CY520))","v":0},{"$f":"IF(SUM($AW520:CZ520)<0,0,IF(SUM($AX520:CZ520)+CZ520>$AW520,$AW520-SUM($AX520:CZ520),CZ520))","v":0},{"$f":"IF(SUM($AW520:DA520)<0,0,IF(SUM($AX520:DA520)+DA520>$AW520,$AW520-SUM($AX520:DA520),DA520))","v":0},{"$f":"IF(SUM($AW520:DB520)<0,0,IF(SUM($AX520:DB520)+DB520>$AW520,$AW520-SUM($AX520:DB520),DB520))","v":0},{"$f":"IF(SUM($AW520:DC520)<0,0,IF(SUM($AX520:DC520)+DC520>$AW520,$AW520-SUM($AX520:DC520),DC520))","v":0},{"$f":"IF(SUM($AW520:DD520)<0,0,IF(SUM($AX520:DD520)+DD520>$AW520,$AW520-SUM($AX520:DD520),DD520))","v":0},{"$f":"IF(SUM($AW520:DE520)<0,0,IF(SUM($AX520:DE520)+DE520>$AW520,$AW520-SUM($AX520:DE520),DE520))","v":0},{"$f":"IF(SUM($AW520:DF520)<0,0,IF(SUM($AX520:DF520)+DF520>$AW520,$AW520-SUM($AX520:DF520),DF520))","v":0},{"$f":"IF(SUM($AW520:DG520)<0,0,IF(SUM($AX520:DG520)+DG520>$AW520,$AW520-SUM($AX520:DG520),DG520))","v":0},{"$f":"IF(SUM($AW520:DH520)<0,0,IF(SUM($AX520:DH520)+DH520>$AW520,$AW520-SUM($AX520:DH520),DH520))","v":0},{"$f":"IF(SUM($AW520:DI520)<0,0,IF(SUM($AX520:DI520)+DI520>$AW520,$AW520-SUM($AX520:DI520),DI520))","v":0},{"$f":"IF(SUM($AW520:DJ520)<0,0,IF(SUM($AX520:DJ520)+DJ520>$AW520,$AW520-SUM($AX520:DJ520),DJ520))","v":0},{"$f":"IF(SUM($AW520:DK520)<0,0,IF(SUM($AX520:DK520)+DK520>$AW520,$AW520-SUM($AX520:DK520),DK520))","v":0},{"$f":"IF(SUM($AW520:DL520)<0,0,IF(SUM($AX520:DL520)+DL520>$AW520,$AW520-SUM($AX520:DL520),DL520))","v":0},{"$f":"IF(SUM($AW520:DM520)<0,0,IF(SUM($AX520:DM520)+DM520>$AW520,$AW520-SUM($AX520:DM520),DM520))","v":0},{"$f":"IF(SUM($AW520:DN520)<0,0,IF(SUM($AX520:DN520)+DN520>$AW520,$AW520-SUM($AX520:DN520),DN520))","v":0},{"$f":"IF(SUM($AW520:DO520)<0,0,IF(SUM($AX520:DO520)+DO520>$AW520,$AW520-SUM($AX520:DO520),DO520))","v":0},{"$f":"IF(SUM($AW520:DP520)<0,0,IF(SUM($AX520:DP520)+DP520>$AW520,$AW520-SUM($AX520:DP520),DP520))","v":0},{"$f":"IF(SUM($AW520:DQ520)<0,0,IF(SUM($AX520:DQ520)+DQ520>$AW520,$AW520-SUM($AX520:DQ520),DQ520))","v":0},{"$f":"IF(SUM($AW520:DR520)<0,0,IF(SUM($AX520:DR520)+DR520>$AW520,$AW520-SUM($AX520:DR520),DR520))","v":0},{"$f":"IF(SUM($AW520:DS520)<0,0,IF(SUM($AX520:DS520)+DS520>$AW520,$AW520-SUM($AX520:DS520),DS520))","v":0},{"$f":"IF(SUM($AW520:DT520)<0,0,IF(SUM($AX520:DT520)+DT520>$AW520,$AW520-SUM($AX520:DT520),DT520))","v":0},{"$f":"IF(SUM($AW520:DU520)<0,0,IF(SUM($AX520:DU520)+DU520>$AW520,$AW520-SUM($AX520:DU520),DU520))","v":0},{"$f":"IF(SUM($AW520:DV520)<0,0,IF(SUM($AX520:DV520)+DV520>$AW520,$AW520-SUM($AX520:DV520),DV520))","v":0},{"$f":"IF(SUM($AW520:DW520)<0,0,IF(SUM($AX520:DW520)+DW520>$AW520,$AW520-SUM($AX520:DW520),DW520))","v":0},{"$f":"IF(SUM($AW520:DX520)<0,0,IF(SUM($AX520:DX520)+DX520>$AW520,$AW520-SUM($AX520:DX520),DX520))","v":0},{"$f":"IF(SUM($AW520:DY520)<0,0,IF(SUM($AX520:DY520)+DY520>$AW520,$AW520-SUM($AX520:DY520),DY520))","v":0},{"$f":"IF(SUM($AW520:DZ520)<0,0,IF(SUM($AX520:DZ520)+DZ520>$AW520,$AW520-SUM($AX520:DZ520),DZ520))","v":0},{"$f":"IF(SUM($AW520:EA520)<0,0,IF(SUM($AX520:EA520)+EA520>$AW520,$AW520-SUM($AX520:EA520),EA520))","v":0},{"$f":"IF(SUM($AW520:EB520)<0,0,IF(SUM($AX520:EB520)+EB520>$AW520,$AW520-SUM($AX520:EB520),EB520))","v":0},{"$f":"IF(SUM($AW520:EC520)<0,0,IF(SUM($AX520:EC520)+EC520>$AW520,$AW520-SUM($AX520:EC520),EC520))","v":0},{"$f":"IF(SUM($AW520:ED520)<0,0,IF(SUM($AX520:ED520)+ED520>$AW520,$AW520-SUM($AX520:ED520),ED520))","v":0},{"$f":"IF(SUM($AW520:EE520)<0,0,IF(SUM($AX520:EE520)+EE520>$AW520,$AW520-SUM($AX520:EE520),EE520))","v":0},{"$f":"IF(SUM($AW520:EF520)<0,0,IF(SUM($AX520:EF520)+EF520>$AW520,$AW520-SUM($AX520:EF520),EF520))","v":0},{"$f":"IF(SUM($AW520:EG520)<0,0,IF(SUM($AX520:EG520)+EG520>$AW520,$AW520-SUM($AX520:EG520),EG520))","v":0},{"$f":"IF(SUM($AW520:EH520)<0,0,IF(SUM($AX520:EH520)+EH520>$AW520,$AW520-SUM($AX520:EH520),EH520))","v":0},{"$f":"IF(SUM($AW520:EI520)<0,0,IF(SUM($AX520:EI520)+EI520>$AW520,$AW520-SUM($AX520:EI520),EI520))","v":0},{"$f":"IF(SUM($AW520:EJ520)<0,0,IF(SUM($AX520:EJ520)+EJ520>$AW520,$AW520-SUM($AX520:EJ520),EJ520))","v":0},{"$f":"IF(SUM($AW520:EK520)<0,0,IF(SUM($AX520:EK520)+EK520>$AW520,$AW520-SUM($AX520:EK520),EK520))","v":0},{"$f":"IF(SUM($AW520:EL520)<0,0,IF(SUM($AX520:EL520)+EL520>$AW520,$AW520-SUM($AX520:EL520),EL520))","v":0},{"$f":"IF(SUM($AW520:EM520)<0,0,IF(SUM($AX520:EM520)+EM520>$AW520,$AW520-SUM($AX520:EM520),EM520))","v":0},{"$f":"IF(SUM($AW520:EN520)<0,0,IF(SUM($AX520:EN520)+EN520>$AW520,$AW520-SUM($AX520:EN520),EN520))","v":0},{"$f":"IF(SUM($AW520:EO520)<0,0,IF(SUM($AX520:EO520)+EO520>$AW520,$AW520-SUM($AX520:EO520),EO520))","v":0},{"$f":"IF(SUM($AW520:EP520)<0,0,IF(SUM($AX520:EP520)+EP520>$AW520,$AW520-SUM($AX520:EP520),EP520))","v":0},{"$f":"IF(SUM($AW520:EQ520)<0,0,IF(SUM($AX520:EQ520)+EQ520>$AW520,$AW520-SUM($AX520:EQ520),EQ520))","v":0},{"$f":"IF(SUM($AW520:ER520)<0,0,IF(SUM($AX520:ER520)+ER520>$AW520,$AW520-SUM($AX520:ER520),ER520))","v":0},{"$f":"IF(SUM($AW520:ES520)<0,0,IF(SUM($AX520:ES520)+ES520>$AW520,$AW520-SUM($AX520:ES520),ES520))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9474400000000002E-3,6.5460168067226897E-5,{"$f":"IF(SUM($AW521:AX521)<0,0,IF(SUM($AX521:AX521)+AX521>$AW521,$AW521-SUM($AX521:AX521),AX521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:AY521)<0,0,IF(SUM($AX521:AY521)+AY521>$AW521,$AW521-SUM($AX521:AY521),AY521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:AZ521)<0,0,IF(SUM($AX521:AZ521)+AZ521>$AW521,$AW521-SUM($AX521:AZ521),AZ521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BA521)<0,0,IF(SUM($AX521:BA521)+BA521>$AW521,$AW521-SUM($AX521:BA521),BA521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BB521)<0,0,IF(SUM($AX521:BB521)+BB521>$AW521,$AW521-SUM($AX521:BB521),BB521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BC521)<0,0,IF(SUM($AX521:BC521)+BC521>$AW521,$AW521-SUM($AX521:BC521),BC521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BD521)<0,0,IF(SUM($AX521:BD521)+BD521>$AW521,$AW521-SUM($AX521:BD521),BD521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BE521)<0,0,IF(SUM($AX521:BE521)+BE521>$AW521,$AW521-SUM($AX521:BE521),BE521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BF521)<0,0,IF(SUM($AX521:BF521)+BF521>$AW521,$AW521-SUM($AX521:BF521),BF521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BG521)<0,0,IF(SUM($AX521:BG521)+BG521>$AW521,$AW521-SUM($AX521:BG521),BG521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BH521)<0,0,IF(SUM($AX521:BH521)+BH521>$AW521,$AW521-SUM($AX521:BH521),BH521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BI521)<0,0,IF(SUM($AX521:BI521)+BI521>$AW521,$AW521-SUM($AX521:BI521),BI521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BJ521)<0,0,IF(SUM($AX521:BJ521)+BJ521>$AW521,$AW521-SUM($AX521:BJ521),BJ521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BK521)<0,0,IF(SUM($AX521:BK521)+BK521>$AW521,$AW521-SUM($AX521:BK521),BK521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BL521)<0,0,IF(SUM($AX521:BL521)+BL521>$AW521,$AW521-SUM($AX521:BL521),BL521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BM521)<0,0,IF(SUM($AX521:BM521)+BM521>$AW521,$AW521-SUM($AX521:BM521),BM521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BN521)<0,0,IF(SUM($AX521:BN521)+BN521>$AW521,$AW521-SUM($AX521:BN521),BN521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BO521)<0,0,IF(SUM($AX521:BO521)+BO521>$AW521,$AW521-SUM($AX521:BO521),BO521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BP521)<0,0,IF(SUM($AX521:BP521)+BP521>$AW521,$AW521-SUM($AX521:BP521),BP521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BQ521)<0,0,IF(SUM($AX521:BQ521)+BQ521>$AW521,$AW521-SUM($AX521:BQ521),BQ521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BR521)<0,0,IF(SUM($AX521:BR521)+BR521>$AW521,$AW521-SUM($AX521:BR521),BR521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BS521)<0,0,IF(SUM($AX521:BS521)+BS521>$AW521,$AW521-SUM($AX521:BS521),BS521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BT521)<0,0,IF(SUM($AX521:BT521)+BT521>$AW521,$AW521-SUM($AX521:BT521),BT521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BU521)<0,0,IF(SUM($AX521:BU521)+BU521>$AW521,$AW521-SUM($AX521:BU521),BU521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BV521)<0,0,IF(SUM($AX521:BV521)+BV521>$AW521,$AW521-SUM($AX521:BV521),BV521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BW521)<0,0,IF(SUM($AX521:BW521)+BW521>$AW521,$AW521-SUM($AX521:BW521),BW521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BX521)<0,0,IF(SUM($AX521:BX521)+BX521>$AW521,$AW521-SUM($AX521:BX521),BX521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BY521)<0,0,IF(SUM($AX521:BY521)+BY521>$AW521,$AW521-SUM($AX521:BY521),BY521))","v":6.5460168067226897E-5},{"$f":"IF(SUM($AW521:BZ521)<0,0,IF(SUM($AX521:BZ521)+BZ521>$AW521,$AW521-SUM($AX521:BZ521),BZ521))","v":4.9095126050421271E-5},{"$f":"IF(SUM($AW521:CA521)<0,0,IF(SUM($AX521:CA521)+CA521>$AW521,$AW521-SUM($AX521:CA521),CA521))","v":0},{"$f":"IF(SUM($AW521:CB521)<0,0,IF(SUM($AX521:CB521)+CB521>$AW521,$AW521-SUM($AX521:CB521),CB521))","v":0},{"$f":"IF(SUM($AW521:CC521)<0,0,IF(SUM($AX521:CC521)+CC521>$AW521,$AW521-SUM($AX521:CC521),CC521))","v":0},{"$f":"IF(SUM($AW521:CD521)<0,0,IF(SUM($AX521:CD521)+CD521>$AW521,$AW521-SUM($AX521:CD521),CD521))","v":0},{"$f":"IF(SUM($AW521:CE521)<0,0,IF(SUM($AX521:CE521)+CE521>$AW521,$AW521-SUM($AX521:CE521),CE521))","v":0},{"$f":"IF(SUM($AW521:CF521)<0,0,IF(SUM($AX521:CF521)+CF521>$AW521,$AW521-SUM($AX521:CF521),CF521))","v":0},{"$f":"IF(SUM($AW521:CG521)<0,0,IF(SUM($AX521:CG521)+CG521>$AW521,$AW521-SUM($AX521:CG521),CG521))","v":0},{"$f":"IF(SUM($AW521:CH521)<0,0,IF(SUM($AX521:CH521)+CH521>$AW521,$AW521-SUM($AX521:CH521),CH521))","v":0},{"$f":"IF(SUM($AW521:CI521)<0,0,IF(SUM($AX521:CI521)+CI521>$AW521,$AW521-SUM($AX521:CI521),CI521))","v":0},{"$f":"IF(SUM($AW521:CJ521)<0,0,IF(SUM($AX521:CJ521)+CJ521>$AW521,$AW521-SUM($AX521:CJ521),CJ521))","v":0},{"$f":"IF(SUM($AW521:CK521)<0,0,IF(SUM($AX521:CK521)+CK521>$AW521,$AW521-SUM($AX521:CK521),CK521))","v":0},{"$f":"IF(SUM($AW521:CL521)<0,0,IF(SUM($AX521:CL521)+CL521>$AW521,$AW521-SUM($AX521:CL521),CL521))","v":0},{"$f":"IF(SUM($AW521:CM521)<0,0,IF(SUM($AX521:CM521)+CM521>$AW521,$AW521-SUM($AX521:CM521),CM521))","v":0},{"$f":"IF(SUM($AW521:CN521)<0,0,IF(SUM($AX521:CN521)+CN521>$AW521,$AW521-SUM($AX521:CN521),CN521))","v":0},{"$f":"IF(SUM($AW521:CO521)<0,0,IF(SUM($AX521:CO521)+CO521>$AW521,$AW521-SUM($AX521:CO521),CO521))","v":0},{"$f":"IF(SUM($AW521:CP521)<0,0,IF(SUM($AX521:CP521)+CP521>$AW521,$AW521-SUM($AX521:CP521),CP521))","v":0},{"$f":"IF(SUM($AW521:CQ521)<0,0,IF(SUM($AX521:CQ521)+CQ521>$AW521,$AW521-SUM($AX521:CQ521),CQ521))","v":0},{"$f":"IF(SUM($AW521:CR521)<0,0,IF(SUM($AX521:CR521)+CR521>$AW521,$AW521-SUM($AX521:CR521),CR521))","v":0},{"$f":"IF(SUM($AW521:CS521)<0,0,IF(SUM($AX521:CS521)+CS521>$AW521,$AW521-SUM($AX521:CS521),CS521))","v":0},{"$f":"IF(SUM($AW521:CT521)<0,0,IF(SUM($AX521:CT521)+CT521>$AW521,$AW521-SUM($AX521:CT521),CT521))","v":0},{"$f":"IF(SUM($AW521:CU521)<0,0,IF(SUM($AX521:CU521)+CU521>$AW521,$AW521-SUM($AX521:CU521),CU521))","v":0},{"$f":"IF(SUM($AW521:CV521)<0,0,IF(SUM($AX521:CV521)+CV521>$AW521,$AW521-SUM($AX521:CV521),CV521))","v":0},{"$f":"IF(SUM($AW521:CW521)<0,0,IF(SUM($AX521:CW521)+CW521>$AW521,$AW521-SUM($AX521:CW521),CW521))","v":0},{"$f":"IF(SUM($AW521:CX521)<0,0,IF(SUM($AX521:CX521)+CX521>$AW521,$AW521-SUM($AX521:CX521),CX521))","v":0},{"$f":"IF(SUM($AW521:CY521)<0,0,IF(SUM($AX521:CY521)+CY521>$AW521,$AW521-SUM($AX521:CY521),CY521))","v":0},{"$f":"IF(SUM($AW521:CZ521)<0,0,IF(SUM($AX521:CZ521)+CZ521>$AW521,$AW521-SUM($AX521:CZ521),CZ521))","v":0},{"$f":"IF(SUM($AW521:DA521)<0,0,IF(SUM($AX521:DA521)+DA521>$AW521,$AW521-SUM($AX521:DA521),DA521))","v":0},{"$f":"IF(SUM($AW521:DB521)<0,0,IF(SUM($AX521:DB521)+DB521>$AW521,$AW521-SUM($AX521:DB521),DB521))","v":0},{"$f":"IF(SUM($AW521:DC521)<0,0,IF(SUM($AX521:DC521)+DC521>$AW521,$AW521-SUM($AX521:DC521),DC521))","v":0},{"$f":"IF(SUM($AW521:DD521)<0,0,IF(SUM($AX521:DD521)+DD521>$AW521,$AW521-SUM($AX521:DD521),DD521))","v":0},{"$f":"IF(SUM($AW521:DE521)<0,0,IF(SUM($AX521:DE521)+DE521>$AW521,$AW521-SUM($AX521:DE521),DE521))","v":0},{"$f":"IF(SUM($AW521:DF521)<0,0,IF(SUM($AX521:DF521)+DF521>$AW521,$AW521-SUM($AX521:DF521),DF521))","v":0},{"$f":"IF(SUM($AW521:DG521)<0,0,IF(SUM($AX521:DG521)+DG521>$AW521,$AW521-SUM($AX521:DG521),DG521))","v":0},{"$f":"IF(SUM($AW521:DH521)<0,0,IF(SUM($AX521:DH521)+DH521>$AW521,$AW521-SUM($AX521:DH521),DH521))","v":0},{"$f":"IF(SUM($AW521:DI521)<0,0,IF(SUM($AX521:DI521)+DI521>$AW521,$AW521-SUM($AX521:DI521),DI521))","v":0},{"$f":"IF(SUM($AW521:DJ521)<0,0,IF(SUM($AX521:DJ521)+DJ521>$AW521,$AW521-SUM($AX521:DJ521),DJ521))","v":0},{"$f":"IF(SUM($AW521:DK521)<0,0,IF(SUM($AX521:DK521)+DK521>$AW521,$AW521-SUM($AX521:DK521),DK521))","v":0},{"$f":"IF(SUM($AW521:DL521)<0,0,IF(SUM($AX521:DL521)+DL521>$AW521,$AW521-SUM($AX521:DL521),DL521))","v":0},{"$f":"IF(SUM($AW521:DM521)<0,0,IF(SUM($AX521:DM521)+DM521>$AW521,$AW521-SUM($AX521:DM521),DM521))","v":0},{"$f":"IF(SUM($AW521:DN521)<0,0,IF(SUM($AX521:DN521)+DN521>$AW521,$AW521-SUM($AX521:DN521),DN521))","v":0},{"$f":"IF(SUM($AW521:DO521)<0,0,IF(SUM($AX521:DO521)+DO521>$AW521,$AW521-SUM($AX521:DO521),DO521))","v":0},{"$f":"IF(SUM($AW521:DP521)<0,0,IF(SUM($AX521:DP521)+DP521>$AW521,$AW521-SUM($AX521:DP521),DP521))","v":0},{"$f":"IF(SUM($AW521:DQ521)<0,0,IF(SUM($AX521:DQ521)+DQ521>$AW521,$AW521-SUM($AX521:DQ521),DQ521))","v":0},{"$f":"IF(SUM($AW521:DR521)<0,0,IF(SUM($AX521:DR521)+DR521>$AW521,$AW521-SUM($AX521:DR521),DR521))","v":0},{"$f":"IF(SUM($AW521:DS521)<0,0,IF(SUM($AX521:DS521)+DS521>$AW521,$AW521-SUM($AX521:DS521),DS521))","v":0},{"$f":"IF(SUM($AW521:DT521)<0,0,IF(SUM($AX521:DT521)+DT521>$AW521,$AW521-SUM($AX521:DT521),DT521))","v":0},{"$f":"IF(SUM($AW521:DU521)<0,0,IF(SUM($AX521:DU521)+DU521>$AW521,$AW521-SUM($AX521:DU521),DU521))","v":0},{"$f":"IF(SUM($AW521:DV521)<0,0,IF(SUM($AX521:DV521)+DV521>$AW521,$AW521-SUM($AX521:DV521),DV521))","v":0},{"$f":"IF(SUM($AW521:DW521)<0,0,IF(SUM($AX521:DW521)+DW521>$AW521,$AW521-SUM($AX521:DW521),DW521))","v":0},{"$f":"IF(SUM($AW521:DX521)<0,0,IF(SUM($AX521:DX521)+DX521>$AW521,$AW521-SUM($AX521:DX521),DX521))","v":0},{"$f":"IF(SUM($AW521:DY521)<0,0,IF(SUM($AX521:DY521)+DY521>$AW521,$AW521-SUM($AX521:DY521),DY521))","v":0},{"$f":"IF(SUM($AW521:DZ521)<0,0,IF(SUM($AX521:DZ521)+DZ521>$AW521,$AW521-SUM($AX521:DZ521),DZ521))","v":0},{"$f":"IF(SUM($AW521:EA521)<0,0,IF(SUM($AX521:EA521)+EA521>$AW521,$AW521-SUM($AX521:EA521),EA521))","v":0},{"$f":"IF(SUM($AW521:EB521)<0,0,IF(SUM($AX521:EB521)+EB521>$AW521,$AW521-SUM($AX521:EB521),EB521))","v":0},{"$f":"IF(SUM($AW521:EC521)<0,0,IF(SUM($AX521:EC521)+EC521>$AW521,$AW521-SUM($AX521:EC521),EC521))","v":0},{"$f":"IF(SUM($AW521:ED521)<0,0,IF(SUM($AX521:ED521)+ED521>$AW521,$AW521-SUM($AX521:ED521),ED521))","v":0},{"$f":"IF(SUM($AW521:EE521)<0,0,IF(SUM($AX521:EE521)+EE521>$AW521,$AW521-SUM($AX521:EE521),EE521))","v":0},{"$f":"IF(SUM($AW521:EF521)<0,0,IF(SUM($AX521:EF521)+EF521>$AW521,$AW521-SUM($AX521:EF521),EF521))","v":0},{"$f":"IF(SUM($AW521:EG521)<0,0,IF(SUM($AX521:EG521)+EG521>$AW521,$AW521-SUM($AX521:EG521),EG521))","v":0},{"$f":"IF(SUM($AW521:EH521)<0,0,IF(SUM($AX521:EH521)+EH521>$AW521,$AW521-SUM($AX521:EH521),EH521))","v":0},{"$f":"IF(SUM($AW521:EI521)<0,0,IF(SUM($AX521:EI521)+EI521>$AW521,$AW521-SUM($AX521:EI521),EI521))","v":0},{"$f":"IF(SUM($AW521:EJ521)<0,0,IF(SUM($AX521:EJ521)+EJ521>$AW521,$AW521-SUM($AX521:EJ521),EJ521))","v":0},{"$f":"IF(SUM($AW521:EK521)<0,0,IF(SUM($AX521:EK521)+EK521>$AW521,$AW521-SUM($AX521:EK521),EK521))","v":0},{"$f":"IF(SUM($AW521:EL521)<0,0,IF(SUM($AX521:EL521)+EL521>$AW521,$AW521-SUM($AX521:EL521),EL521))","v":0},{"$f":"IF(SUM($AW521:EM521)<0,0,IF(SUM($AX521:EM521)+EM521>$AW521,$AW521-SUM($AX521:EM521),EM521))","v":0},{"$f":"IF(SUM($AW521:EN521)<0,0,IF(SUM($AX521:EN521)+EN521>$AW521,$AW521-SUM($AX521:EN521),EN521))","v":0},{"$f":"IF(SUM($AW521:EO521)<0,0,IF(SUM($AX521:EO521)+EO521>$AW521,$AW521-SUM($AX521:EO521),EO521))","v":0},{"$f":"IF(SUM($AW521:EP521)<0,0,IF(SUM($AX521:EP521)+EP521>$AW521,$AW521-SUM($AX521:EP521),EP521))","v":0},{"$f":"IF(SUM($AW521:EQ521)<0,0,IF(SUM($AX521:EQ521)+EQ521>$AW521,$AW521-SUM($AX521:EQ521),EQ521))","v":0},{"$f":"IF(SUM($AW521:ER521)<0,0,IF(SUM($AX521:ER521)+ER521>$AW521,$AW521-SUM($AX521:ER521),ER521))","v":0},{"$f":"IF(SUM($AW521:ES521)<0,0,IF(SUM($AX521:ES521)+ES521>$AW521,$AW521-SUM($AX521:ES521),ES521))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF(SUM($AW522:AX522)<0,0,IF(SUM($AX522:AX522)+AX522>$AW522,$AW522-SUM($AX522:AX522),AX522))","v":0},{"$f":"IF(SUM($AW522:AY522)<0,0,IF(SUM($AX522:AY522)+AY522>$AW522,$AW522-SUM($AX522:AY522),AY522))","v":0},{"$f":"IF(SUM($AW522:AZ522)<0,0,IF(SUM($AX522:AZ522)+AZ522>$AW522,$AW522-SUM($AX522:AZ522),AZ522))","v":0},{"$f":"IF(SUM($AW522:BA522)<0,0,IF(SUM($AX522:BA522)+BA522>$AW522,$AW522-SUM($AX522:BA522),BA522))","v":0},{"$f":"IF(SUM($AW522:BB522)<0,0,IF(SUM($AX522:BB522)+BB522>$AW522,$AW522-SUM($AX522:BB522),BB522))","v":0},{"$f":"IF(SUM($AW522:BC522)<0,0,IF(SUM($AX522:BC522)+BC522>$AW522,$AW522-SUM($AX522:BC522),BC522))","v":0},{"$f":"IF(SUM($AW522:BD522)<0,0,IF(SUM($AX522:BD522)+BD522>$AW522,$AW522-SUM($AX522:BD522),BD522))","v":0},{"$f":"IF(SUM($AW522:BE522)<0,0,IF(SUM($AX522:BE522)+BE522>$AW522,$AW522-SUM($AX522:BE522),BE522))","v":0},{"$f":"IF(SUM($AW522:BF522)<0,0,IF(SUM($AX522:BF522)+BF522>$AW522,$AW522-SUM($AX522:BF522),BF522))","v":0},{"$f":"IF(SUM($AW522:BG522)<0,0,IF(SUM($AX522:BG522)+BG522>$AW522,$AW522-SUM($AX522:BG522),BG522))","v":0},{"$f":"IF(SUM($AW522:BH522)<0,0,IF(SUM($AX522:BH522)+BH522>$AW522,$AW522-SUM($AX522:BH522),BH522))","v":0},{"$f":"IF(SUM($AW522:BI522)<0,0,IF(SUM($AX522:BI522)+BI522>$AW522,$AW522-SUM($AX522:BI522),BI522))","v":0},{"$f":"IF(SUM($AW522:BJ522)<0,0,IF(SUM($AX522:BJ522)+BJ522>$AW522,$AW522-SUM($AX522:BJ522),BJ522))","v":0},{"$f":"IF(SUM($AW522:BK522)<0,0,IF(SUM($AX522:BK522)+BK522>$AW522,$AW522-SUM($AX522:BK522),BK522))","v":0},{"$f":"IF(SUM($AW522:BL522)<0,0,IF(SUM($AX522:BL522)+BL522>$AW522,$AW522-SUM($AX522:BL522),BL522))","v":0},{"$f":"IF(SUM($AW522:BM522)<0,0,IF(SUM($AX522:BM522)+BM522>$AW522,$AW522-SUM($AX522:BM522),BM522))","v":0},{"$f":"IF(SUM($AW522:BN522)<0,0,IF(SUM($AX522:BN522)+BN522>$AW522,$AW522-SUM($AX522:BN522),BN522))","v":0},{"$f":"IF(SUM($AW522:BO522)<0,0,IF(SUM($AX522:BO522)+BO522>$AW522,$AW522-SUM($AX522:BO522),BO522))","v":0},{"$f":"IF(SUM($AW522:BP522)<0,0,IF(SUM($AX522:BP522)+BP522>$AW522,$AW522-SUM($AX522:BP522),BP522))","v":0},{"$f":"IF(SUM($AW522:BQ522)<0,0,IF(SUM($AX522:BQ522)+BQ522>$AW522,$AW522-SUM($AX522:BQ522),BQ522))","v":0},{"$f":"IF(SUM($AW522:BR522)<0,0,IF(SUM($AX522:BR522)+BR522>$AW522,$AW522-SUM($AX522:BR522),BR522))","v":0},{"$f":"IF(SUM($AW522:BS522)<0,0,IF(SUM($AX522:BS522)+BS522>$AW522,$AW522-SUM($AX522:BS522),BS522))","v":0},{"$f":"IF(SUM($AW522:BT522)<0,0,IF(SUM($AX522:BT522)+BT522>$AW522,$AW522-SUM($AX522:BT522),BT522))","v":0},{"$f":"IF(SUM($AW522:BU522)<0,0,IF(SUM($AX522:BU522)+BU522>$AW522,$AW522-SUM($AX522:BU522),BU522))","v":0},{"$f":"IF(SUM($AW522:BV522)<0,0,IF(SUM($AX522:BV522)+BV522>$AW522,$AW522-SUM($AX522:BV522),BV522))","v":0},{"$f":"IF(SUM($AW522:BW522)<0,0,IF(SUM($AX522:BW522)+BW522>$AW522,$AW522-SUM($AX522:BW522),BW522))","v":0},{"$f":"IF(SUM($AW522:BX522)<0,0,IF(SUM($AX522:BX522)+BX522>$AW522,$AW522-SUM($AX522:BX522),BX522))","v":0},{"$f":"IF(SUM($AW522:BY522)<0,0,IF(SUM($AX522:BY522)+BY522>$AW522,$AW522-SUM($AX522:BY522),BY522))","v":0},{"$f":"IF(SUM($AW522:BZ522)<0,0,IF(SUM($AX522:BZ522)+BZ522>$AW522,$AW522-SUM($AX522:BZ522),BZ522))","v":0},{"$f":"IF(SUM($AW522:CA522)<0,0,IF(SUM($AX522:CA522)+CA522>$AW522,$AW522-SUM($AX522:CA522),CA522))","v":0},{"$f":"IF(SUM($AW522:CB522)<0,0,IF(SUM($AX522:CB522)+CB522>$AW522,$AW522-SUM($AX522:CB522),CB522))","v":0},{"$f":"IF(SUM($AW522:CC522)<0,0,IF(SUM($AX522:CC522)+CC522>$AW522,$AW522-SUM($AX522:CC522),CC522))","v":0},{"$f":"IF(SUM($AW522:CD522)<0,0,IF(SUM($AX522:CD522)+CD522>$AW522,$AW522-SUM($AX522:CD522),CD522))","v":0},{"$f":"IF(SUM($AW522:CE522)<0,0,IF(SUM($AX522:CE522)+CE522>$AW522,$AW522-SUM($AX522:CE522),CE522))","v":0},{"$f":"IF(SUM($AW522:CF522)<0,0,IF(SUM($AX522:CF522)+CF522>$AW522,$AW522-SUM($AX522:CF522),CF522))","v":0},{"$f":"IF(SUM($AW522:CG522)<0,0,IF(SUM($AX522:CG522)+CG522>$AW522,$AW522-SUM($AX522:CG522),CG522))","v":0},{"$f":"IF(SUM($AW522:CH522)<0,0,IF(SUM($AX522:CH522)+CH522>$AW522,$AW522-SUM($AX522:CH522),CH522))","v":0},{"$f":"IF(SUM($AW522:CI522)<0,0,IF(SUM($AX522:CI522)+CI522>$AW522,$AW522-SUM($AX522:CI522),CI522))","v":0},{"$f":"IF(SUM($AW522:CJ522)<0,0,IF(SUM($AX522:CJ522)+CJ522>$AW522,$AW522-SUM($AX522:CJ522),CJ522))","v":0},{"$f":"IF(SUM($AW522:CK522)<0,0,IF(SUM($AX522:CK522)+CK522>$AW522,$AW522-SUM($AX522:CK522),CK522))","v":0},{"$f":"IF(SUM($AW522:CL522)<0,0,IF(SUM($AX522:CL522)+CL522>$AW522,$AW522-SUM($AX522:CL522),CL522))","v":0},{"$f":"IF(SUM($AW522:CM522)<0,0,IF(SUM($AX522:CM522)+CM522>$AW522,$AW522-SUM($AX522:CM522),CM522))","v":0},{"$f":"IF(SUM($AW522:CN522)<0,0,IF(SUM($AX522:CN522)+CN522>$AW522,$AW522-SUM($AX522:CN522),CN522))","v":0},{"$f":"IF(SUM($AW522:CO522)<0,0,IF(SUM($AX522:CO522)+CO522>$AW522,$AW522-SUM($AX522:CO522),CO522))","v":0},{"$f":"IF(SUM($AW522:CP522)<0,0,IF(SUM($AX522:CP522)+CP522>$AW522,$AW522-SUM($AX522:CP522),CP522))","v":0},{"$f":"IF(SUM($AW522:CQ522)<0,0,IF(SUM($AX522:CQ522)+CQ522>$AW522,$AW522-SUM($AX522:CQ522),CQ522))","v":0},{"$f":"IF(SUM($AW522:CR522)<0,0,IF(SUM($AX522:CR522)+CR522>$AW522,$AW522-SUM($AX522:CR522),CR522))","v":0},{"$f":"IF(SUM($AW522:CS522)<0,0,IF(SUM($AX522:CS522)+CS522>$AW522,$AW522-SUM($AX522:CS522),CS522))","v":0},{"$f":"IF(SUM($AW522:CT522)<0,0,IF(SUM($AX522:CT522)+CT522>$AW522,$AW522-SUM($AX522:CT522),CT522))","v":0},{"$f":"IF(SUM($AW522:CU522)<0,0,IF(SUM($AX522:CU522)+CU522>$AW522,$AW522-SUM($AX522:CU522),CU522))","v":0},{"$f":"IF(SUM($AW522:CV522)<0,0,IF(SUM($AX522:CV522)+CV522>$AW522,$AW522-SUM($AX522:CV522),CV522))","v":0},{"$f":"IF(SUM($AW522:CW522)<0,0,IF(SUM($AX522:CW522)+CW522>$AW522,$AW522-SUM($AX522:CW522),CW522))","v":0},{"$f":"IF(SUM($AW522:CX522)<0,0,IF(SUM($AX522:CX522)+CX522>$AW522,$AW522-SUM($AX522:CX522),CX522))","v":0},{"$f":"IF(SUM($AW522:CY522)<0,0,IF(SUM($AX522:CY522)+CY522>$AW522,$AW522-SUM($AX522:CY522),CY522))","v":0},{"$f":"IF(SUM($AW522:CZ522)<0,0,IF(SUM($AX522:CZ522)+CZ522>$AW522,$AW522-SUM($AX522:CZ522),CZ522))","v":0},{"$f":"IF(SUM($AW522:DA522)<0,0,IF(SUM($AX522:DA522)+DA522>$AW522,$AW522-SUM($AX522:DA522),DA522))","v":0},{"$f":"IF(SUM($AW522:DB522)<0,0,IF(SUM($AX522:DB522)+DB522>$AW522,$AW522-SUM($AX522:DB522),DB522))","v":0},{"$f":"IF(SUM($AW522:DC522)<0,0,IF(SUM($AX522:DC522)+DC522>$AW522,$AW522-SUM($AX522:DC522),DC522))","v":0},{"$f":"IF(SUM($AW522:DD522)<0,0,IF(SUM($AX522:DD522)+DD522>$AW522,$AW522-SUM($AX522:DD522),DD522))","v":0},{"$f":"IF(SUM($AW522:DE522)<0,0,IF(SUM($AX522:DE522)+DE522>$AW522,$AW522-SUM($AX522:DE522),DE522))","v":0},{"$f":"IF(SUM($AW522:DF522)<0,0,IF(SUM($AX522:DF522)+DF522>$AW522,$AW522-SUM($AX522:DF522),DF522))","v":0},{"$f":"IF(SUM($AW522:DG522)<0,0,IF(SUM($AX522:DG522)+DG522>$AW522,$AW522-SUM($AX522:DG522),DG522))","v":0},{"$f":"IF(SUM($AW522:DH522)<0,0,IF(SUM($AX522:DH522)+DH522>$AW522,$AW522-SUM($AX522:DH522),DH522))","v":0},{"$f":"IF(SUM($AW522:DI522)<0,0,IF(SUM($AX522:DI522)+DI522>$AW522,$AW522-SUM($AX522:DI522),DI522))","v":0},{"$f":"IF(SUM($AW522:DJ522)<0,0,IF(SUM($AX522:DJ522)+DJ522>$AW522,$AW522-SUM($AX522:DJ522),DJ522))","v":0},{"$f":"IF(SUM($AW522:DK522)<0,0,IF(SUM($AX522:DK522)+DK522>$AW522,$AW522-SUM($AX522:DK522),DK522))","v":0},{"$f":"IF(SUM($AW522:DL522)<0,0,IF(SUM($AX522:DL522)+DL522>$AW522,$AW522-SUM($AX522:DL522),DL522))","v":0},{"$f":"IF(SUM($AW522:DM522)<0,0,IF(SUM($AX522:DM522)+DM522>$AW522,$AW522-SUM($AX522:DM522),DM522))","v":0},{"$f":"IF(SUM($AW522:DN522)<0,0,IF(SUM($AX522:DN522)+DN522>$AW522,$AW522-SUM($AX522:DN522),DN522))","v":0},{"$f":"IF(SUM($AW522:DO522)<0,0,IF(SUM($AX522:DO522)+DO522>$AW522,$AW522-SUM($AX522:DO522),DO522))","v":0},{"$f":"IF(SUM($AW522:DP522)<0,0,IF(SUM($AX522:DP522)+DP522>$AW522,$AW522-SUM($AX522:DP522),DP522))","v":0},{"$f":"IF(SUM($AW522:DQ522)<0,0,IF(SUM($AX522:DQ522)+DQ522>$AW522,$AW522-SUM($AX522:DQ522),DQ522))","v":0},{"$f":"IF(SUM($AW522:DR522)<0,0,IF(SUM($AX522:DR522)+DR522>$AW522,$AW522-SUM($AX522:DR522),DR522))","v":0},{"$f":"IF(SUM($AW522:DS522)<0,0,IF(SUM($AX522:DS522)+DS522>$AW522,$AW522-SUM($AX522:DS522),DS522))","v":0},{"$f":"IF(SUM($AW522:DT522)<0,0,IF(SUM($AX522:DT522)+DT522>$AW522,$AW522-SUM($AX522:DT522),DT522))","v":0},{"$f":"IF(SUM($AW522:DU522)<0,0,IF(SUM($AX522:DU522)+DU522>$AW522,$AW522-SUM($AX522:DU522),DU522))","v":0},{"$f":"IF(SUM($AW522:DV522)<0,0,IF(SUM($AX522:DV522)+DV522>$AW522,$AW522-SUM($AX522:DV522),DV522))","v":0},{"$f":"IF(SUM($AW522:DW522)<0,0,IF(SUM($AX522:DW522)+DW522>$AW522,$AW522-SUM($AX522:DW522),DW522))","v":0},{"$f":"IF(SUM($AW522:DX522)<0,0,IF(SUM($AX522:DX522)+DX522>$AW522,$AW522-SUM($AX522:DX522),DX522))","v":0},{"$f":"IF(SUM($AW522:DY522)<0,0,IF(SUM($AX522:DY522)+DY522>$AW522,$AW522-SUM($AX522:DY522),DY522))","v":0},{"$f":"IF(SUM($AW522:DZ522)<0,0,IF(SUM($AX522:DZ522)+DZ522>$AW522,$AW522-SUM($AX522:DZ522),DZ522))","v":0},{"$f":"IF(SUM($AW522:EA522)<0,0,IF(SUM($AX522:EA522)+EA522>$AW522,$AW522-SUM($AX522:EA522),EA522))","v":0},{"$f":"IF(SUM($AW522:EB522)<0,0,IF(SUM($AX522:EB522)+EB522>$AW522,$AW522-SUM($AX522:EB522),EB522))","v":0},{"$f":"IF(SUM($AW522:EC522)<0,0,IF(SUM($AX522:EC522)+EC522>$AW522,$AW522-SUM($AX522:EC522),EC522))","v":0},{"$f":"IF(SUM($AW522:ED522)<0,0,IF(SUM($AX522:ED522)+ED522>$AW522,$AW522-SUM($AX522:ED522),ED522))","v":0},{"$f":"IF(SUM($AW522:EE522)<0,0,IF(SUM($AX522:EE522)+EE522>$AW522,$AW522-SUM($AX522:EE522),EE522))","v":0},{"$f":"IF(SUM($AW522:EF522)<0,0,IF(SUM($AX522:EF522)+EF522>$AW522,$AW522-SUM($AX522:EF522),EF522))","v":0},{"$f":"IF(SUM($AW522:EG522)<0,0,IF(SUM($AX522:EG522)+EG522>$AW522,$AW522-SUM($AX522:EG522),EG522))","v":0},{"$f":"IF(SUM($AW522:EH522)<0,0,IF(SUM($AX522:EH522)+EH522>$AW522,$AW522-SUM($AX522:EH522),EH522))","v":0},{"$f":"IF(SUM($AW522:EI522)<0,0,IF(SUM($AX522:EI522)+EI522>$AW522,$AW522-SUM($AX522:EI522),EI522))","v":0},{"$f":"IF(SUM($AW522:EJ522)<0,0,IF(SUM($AX522:EJ522)+EJ522>$AW522,$AW522-SUM($AX522:EJ522),EJ522))","v":0},{"$f":"IF(SUM($AW522:EK522)<0,0,IF(SUM($AX522:EK522)+EK522>$AW522,$AW522-SUM($AX522:EK522),EK522))","v":0},{"$f":"IF(SUM($AW522:EL522)<0,0,IF(SUM($AX522:EL522)+EL522>$AW522,$AW522-SUM($AX522:EL522),EL522))","v":0},{"$f":"IF(SUM($AW522:EM522)<0,0,IF(SUM($AX522:EM522)+EM522>$AW522,$AW522-SUM($AX522:EM522),EM522))","v":0},{"$f":"IF(SUM($AW522:EN522)<0,0,IF(SUM($AX522:EN522)+EN522>$AW522,$AW522-SUM($AX522:EN522),EN522))","v":0},{"$f":"IF(SUM($AW522:EO522)<0,0,IF(SUM($AX522:EO522)+EO522>$AW522,$AW522-SUM($AX522:EO522),EO522))","v":0},{"$f":"IF(SUM($AW522:EP522)<0,0,IF(SUM($AX522:EP522)+EP522>$AW522,$AW522-SUM($AX522:EP522),EP522))","v":0},{"$f":"IF(SUM($AW522:EQ522)<0,0,IF(SUM($AX522:EQ522)+EQ522>$AW522,$AW522-SUM($AX522:EQ522),EQ522))","v":0},{"$f":"IF(SUM($AW522:ER522)<0,0,IF(SUM($AX522:ER522)+ER522>$AW522,$AW522-SUM($AX522:ER522),ER522))","v":0},{"$f":"IF(SUM($AW522:ES522)<0,0,IF(SUM($AX522:ES522)+ES522>$AW522,$AW522-SUM($AX522:ES522),ES522))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.2751500000000001E-3,2.8984067796610169E-4,{"$f":"IF(SUM($AW523:AX523)<0,0,IF(SUM($AX523:AX523)+AX523>$AW523,$AW523-SUM($AX523:AX523),AX523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:AY523)<0,0,IF(SUM($AX523:AY523)+AY523>$AW523,$AW523-SUM($AX523:AY523),AY523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:AZ523)<0,0,IF(SUM($AX523:AZ523)+AZ523>$AW523,$AW523-SUM($AX523:AZ523),AZ523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BA523)<0,0,IF(SUM($AX523:BA523)+BA523>$AW523,$AW523-SUM($AX523:BA523),BA523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BB523)<0,0,IF(SUM($AX523:BB523)+BB523>$AW523,$AW523-SUM($AX523:BB523),BB523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BC523)<0,0,IF(SUM($AX523:BC523)+BC523>$AW523,$AW523-SUM($AX523:BC523),BC523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BD523)<0,0,IF(SUM($AX523:BD523)+BD523>$AW523,$AW523-SUM($AX523:BD523),BD523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BE523)<0,0,IF(SUM($AX523:BE523)+BE523>$AW523,$AW523-SUM($AX523:BE523),BE523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BF523)<0,0,IF(SUM($AX523:BF523)+BF523>$AW523,$AW523-SUM($AX523:BF523),BF523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BG523)<0,0,IF(SUM($AX523:BG523)+BG523>$AW523,$AW523-SUM($AX523:BG523),BG523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BH523)<0,0,IF(SUM($AX523:BH523)+BH523>$AW523,$AW523-SUM($AX523:BH523),BH523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BI523)<0,0,IF(SUM($AX523:BI523)+BI523>$AW523,$AW523-SUM($AX523:BI523),BI523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BJ523)<0,0,IF(SUM($AX523:BJ523)+BJ523>$AW523,$AW523-SUM($AX523:BJ523),BJ523))","v":2.8984067796610169E-4},{"$f":"IF(SUM($AW523:BK523)<0,0,IF(SUM($AX523:BK523)+BK523>$AW523,$AW523-SUM($AX523:BK523),BK523))","v":2.1738050847457634E-4},{"$f":"IF(SUM($AW523:BL523)<0,0,IF(SUM($AX523:BL523)+BL523>$AW523,$AW523-SUM($AX523:BL523),BL523))","v":0},{"$f":"IF(SUM($AW523:BM523)<0,0,IF(SUM($AX523:BM523)+BM523>$AW523,$AW523-SUM($AX523:BM523),BM523))","v":0},{"$f":"IF(SUM($AW523:BN523)<0,0,IF(SUM($AX523:BN523)+BN523>$AW523,$AW523-SUM($AX523:BN523),BN523))","v":0},{"$f":"IF(SUM($AW523:BO523)<0,0,IF(SUM($AX523:BO523)+BO523>$AW523,$AW523-SUM($AX523:BO523),BO523))","v":0},{"$f":"IF(SUM($AW523:BP523)<0,0,IF(SUM($AX523:BP523)+BP523>$AW523,$AW523-SUM($AX523:BP523),BP523))","v":0},{"$f":"IF(SUM($AW523:BQ523)<0,0,IF(SUM($AX523:BQ523)+BQ523>$AW523,$AW523-SUM($AX523:BQ523),BQ523))","v":0},{"$f":"IF(SUM($AW523:BR523)<0,0,IF(SUM($AX523:BR523)+BR523>$AW523,$AW523-SUM($AX523:BR523),BR523))","v":0},{"$f":"IF(SUM($AW523:BS523)<0,0,IF(SUM($AX523:BS523)+BS523>$AW523,$AW523-SUM($AX523:BS523),BS523))","v":0},{"$f":"IF(SUM($AW523:BT523)<0,0,IF(SUM($AX523:BT523)+BT523>$AW523,$AW523-SUM($AX523:BT523),BT523))","v":0},{"$f":"IF(SUM($AW523:BU523)<0,0,IF(SUM($AX523:BU523)+BU523>$AW523,$AW523-SUM($AX523:BU523),BU523))","v":0},{"$f":"IF(SUM($AW523:BV523)<0,0,IF(SUM($AX523:BV523)+BV523>$AW523,$AW523-SUM($AX523:BV523),BV523))","v":0},{"$f":"IF(SUM($AW523:BW523)<0,0,IF(SUM($AX523:BW523)+BW523>$AW523,$AW523-SUM($AX523:BW523),BW523))","v":0},{"$f":"IF(SUM($AW523:BX523)<0,0,IF(SUM($AX523:BX523)+BX523>$AW523,$AW523-SUM($AX523:BX523),BX523))","v":0},{"$f":"IF(SUM($AW523:BY523)<0,0,IF(SUM($AX523:BY523)+BY523>$AW523,$AW523-SUM($AX523:BY523),BY523))","v":0},{"$f":"IF(SUM($AW523:BZ523)<0,0,IF(SUM($AX523:BZ523)+BZ523>$AW523,$AW523-SUM($AX523:BZ523),BZ523))","v":0},{"$f":"IF(SUM($AW523:CA523)<0,0,IF(SUM($AX523:CA523)+CA523>$AW523,$AW523-SUM($AX523:CA523),CA523))","v":0},{"$f":"IF(SUM($AW523:CB523)<0,0,IF(SUM($AX523:CB523)+CB523>$AW523,$AW523-SUM($AX523:CB523),CB523))","v":0},{"$f":"IF(SUM($AW523:CC523)<0,0,IF(SUM($AX523:CC523)+CC523>$AW523,$AW523-SUM($AX523:CC523),CC523))","v":0},{"$f":"IF(SUM($AW523:CD523)<0,0,IF(SUM($AX523:CD523)+CD523>$AW523,$AW523-SUM($AX523:CD523),CD523))","v":0},{"$f":"IF(SUM($AW523:CE523)<0,0,IF(SUM($AX523:CE523)+CE523>$AW523,$AW523-SUM($AX523:CE523),CE523))","v":0},{"$f":"IF(SUM($AW523:CF523)<0,0,IF(SUM($AX523:CF523)+CF523>$AW523,$AW523-SUM($AX523:CF523),CF523))","v":0},{"$f":"IF(SUM($AW523:CG523)<0,0,IF(SUM($AX523:CG523)+CG523>$AW523,$AW523-SUM($AX523:CG523),CG523))","v":0},{"$f":"IF(SUM($AW523:CH523)<0,0,IF(SUM($AX523:CH523)+CH523>$AW523,$AW523-SUM($AX523:CH523),CH523))","v":0},{"$f":"IF(SUM($AW523:CI523)<0,0,IF(SUM($AX523:CI523)+CI523>$AW523,$AW523-SUM($AX523:CI523),CI523))","v":0},{"$f":"IF(SUM($AW523:CJ523)<0,0,IF(SUM($AX523:CJ523)+CJ523>$AW523,$AW523-SUM($AX523:CJ523),CJ523))","v":0},{"$f":"IF(SUM($AW523:CK523)<0,0,IF(SUM($AX523:CK523)+CK523>$AW523,$AW523-SUM($AX523:CK523),CK523))","v":0},{"$f":"IF(SUM($AW523:CL523)<0,0,IF(SUM($AX523:CL523)+CL523>$AW523,$AW523-SUM($AX523:CL523),CL523))","v":0},{"$f":"IF(SUM($AW523:CM523)<0,0,IF(SUM($AX523:CM523)+CM523>$AW523,$AW523-SUM($AX523:CM523),CM523))","v":0},{"$f":"IF(SUM($AW523:CN523)<0,0,IF(SUM($AX523:CN523)+CN523>$AW523,$AW523-SUM($AX523:CN523),CN523))","v":0},{"$f":"IF(SUM($AW523:CO523)<0,0,IF(SUM($AX523:CO523)+CO523>$AW523,$AW523-SUM($AX523:CO523),CO523))","v":0},{"$f":"IF(SUM($AW523:CP523)<0,0,IF(SUM($AX523:CP523)+CP523>$AW523,$AW523-SUM($AX523:CP523),CP523))","v":0},{"$f":"IF(SUM($AW523:CQ523)<0,0,IF(SUM($AX523:CQ523)+CQ523>$AW523,$AW523-SUM($AX523:CQ523),CQ523))","v":0},{"$f":"IF(SUM($AW523:CR523)<0,0,IF(SUM($AX523:CR523)+CR523>$AW523,$AW523-SUM($AX523:CR523),CR523))","v":0},{"$f":"IF(SUM($AW523:CS523)<0,0,IF(SUM($AX523:CS523)+CS523>$AW523,$AW523-SUM($AX523:CS523),CS523))","v":0},{"$f":"IF(SUM($AW523:CT523)<0,0,IF(SUM($AX523:CT523)+CT523>$AW523,$AW523-SUM($AX523:CT523),CT523))","v":0},{"$f":"IF(SUM($AW523:CU523)<0,0,IF(SUM($AX523:CU523)+CU523>$AW523,$AW523-SUM($AX523:CU523),CU523))","v":0},{"$f":"IF(SUM($AW523:CV523)<0,0,IF(SUM($AX523:CV523)+CV523>$AW523,$AW523-SUM($AX523:CV523),CV523))","v":0},{"$f":"IF(SUM($AW523:CW523)<0,0,IF(SUM($AX523:CW523)+CW523>$AW523,$AW523-SUM($AX523:CW523),CW523))","v":0},{"$f":"IF(SUM($AW523:CX523)<0,0,IF(SUM($AX523:CX523)+CX523>$AW523,$AW523-SUM($AX523:CX523),CX523))","v":0},{"$f":"IF(SUM($AW523:CY523)<0,0,IF(SUM($AX523:CY523)+CY523>$AW523,$AW523-SUM($AX523:CY523),CY523))","v":0},{"$f":"IF(SUM($AW523:CZ523)<0,0,IF(SUM($AX523:CZ523)+CZ523>$AW523,$AW523-SUM($AX523:CZ523),CZ523))","v":0},{"$f":"IF(SUM($AW523:DA523)<0,0,IF(SUM($AX523:DA523)+DA523>$AW523,$AW523-SUM($AX523:DA523),DA523))","v":0},{"$f":"IF(SUM($AW523:DB523)<0,0,IF(SUM($AX523:DB523)+DB523>$AW523,$AW523-SUM($AX523:DB523),DB523))","v":0},{"$f":"IF(SUM($AW523:DC523)<0,0,IF(SUM($AX523:DC523)+DC523>$AW523,$AW523-SUM($AX523:DC523),DC523))","v":0},{"$f":"IF(SUM($AW523:DD523)<0,0,IF(SUM($AX523:DD523)+DD523>$AW523,$AW523-SUM($AX523:DD523),DD523))","v":0},{"$f":"IF(SUM($AW523:DE523)<0,0,IF(SUM($AX523:DE523)+DE523>$AW523,$AW523-SUM($AX523:DE523),DE523))","v":0},{"$f":"IF(SUM($AW523:DF523)<0,0,IF(SUM($AX523:DF523)+DF523>$AW523,$AW523-SUM($AX523:DF523),DF523))","v":0},{"$f":"IF(SUM($AW523:DG523)<0,0,IF(SUM($AX523:DG523)+DG523>$AW523,$AW523-SUM($AX523:DG523),DG523))","v":0},{"$f":"IF(SUM($AW523:DH523)<0,0,IF(SUM($AX523:DH523)+DH523>$AW523,$AW523-SUM($AX523:DH523),DH523))","v":0},{"$f":"IF(SUM($AW523:DI523)<0,0,IF(SUM($AX523:DI523)+DI523>$AW523,$AW523-SUM($AX523:DI523),DI523))","v":0},{"$f":"IF(SUM($AW523:DJ523)<0,0,IF(SUM($AX523:DJ523)+DJ523>$AW523,$AW523-SUM($AX523:DJ523),DJ523))","v":0},{"$f":"IF(SUM($AW523:DK523)<0,0,IF(SUM($AX523:DK523)+DK523>$AW523,$AW523-SUM($AX523:DK523),DK523))","v":0},{"$f":"IF(SUM($AW523:DL523)<0,0,IF(SUM($AX523:DL523)+DL523>$AW523,$AW523-SUM($AX523:DL523),DL523))","v":0},{"$f":"IF(SUM($AW523:DM523)<0,0,IF(SUM($AX523:DM523)+DM523>$AW523,$AW523-SUM($AX523:DM523),DM523))","v":0},{"$f":"IF(SUM($AW523:DN523)<0,0,IF(SUM($AX523:DN523)+DN523>$AW523,$AW523-SUM($AX523:DN523),DN523))","v":0},{"$f":"IF(SUM($AW523:DO523)<0,0,IF(SUM($AX523:DO523)+DO523>$AW523,$AW523-SUM($AX523:DO523),DO523))","v":0},{"$f":"IF(SUM($AW523:DP523)<0,0,IF(SUM($AX523:DP523)+DP523>$AW523,$AW523-SUM($AX523:DP523),DP523))","v":0},{"$f":"IF(SUM($AW523:DQ523)<0,0,IF(SUM($AX523:DQ523)+DQ523>$AW523,$AW523-SUM($AX523:DQ523),DQ523))","v":0},{"$f":"IF(SUM($AW523:DR523)<0,0,IF(SUM($AX523:DR523)+DR523>$AW523,$AW523-SUM($AX523:DR523),DR523))","v":0},{"$f":"IF(SUM($AW523:DS523)<0,0,IF(SUM($AX523:DS523)+DS523>$AW523,$AW523-SUM($AX523:DS523),DS523))","v":0},{"$f":"IF(SUM($AW523:DT523)<0,0,IF(SUM($AX523:DT523)+DT523>$AW523,$AW523-SUM($AX523:DT523),DT523))","v":0},{"$f":"IF(SUM($AW523:DU523)<0,0,IF(SUM($AX523:DU523)+DU523>$AW523,$AW523-SUM($AX523:DU523),DU523))","v":0},{"$f":"IF(SUM($AW523:DV523)<0,0,IF(SUM($AX523:DV523)+DV523>$AW523,$AW523-SUM($AX523:DV523),DV523))","v":0},{"$f":"IF(SUM($AW523:DW523)<0,0,IF(SUM($AX523:DW523)+DW523>$AW523,$AW523-SUM($AX523:DW523),DW523))","v":0},{"$f":"IF(SUM($AW523:DX523)<0,0,IF(SUM($AX523:DX523)+DX523>$AW523,$AW523-SUM($AX523:DX523),DX523))","v":0},{"$f":"IF(SUM($AW523:DY523)<0,0,IF(SUM($AX523:DY523)+DY523>$AW523,$AW523-SUM($AX523:DY523),DY523))","v":0},{"$f":"IF(SUM($AW523:DZ523)<0,0,IF(SUM($AX523:DZ523)+DZ523>$AW523,$AW523-SUM($AX523:DZ523),DZ523))","v":0},{"$f":"IF(SUM($AW523:EA523)<0,0,IF(SUM($AX523:EA523)+EA523>$AW523,$AW523-SUM($AX523:EA523),EA523))","v":0},{"$f":"IF(SUM($AW523:EB523)<0,0,IF(SUM($AX523:EB523)+EB523>$AW523,$AW523-SUM($AX523:EB523),EB523))","v":0},{"$f":"IF(SUM($AW523:EC523)<0,0,IF(SUM($AX523:EC523)+EC523>$AW523,$AW523-SUM($AX523:EC523),EC523))","v":0},{"$f":"IF(SUM($AW523:ED523)<0,0,IF(SUM($AX523:ED523)+ED523>$AW523,$AW523-SUM($AX523:ED523),ED523))","v":0},{"$f":"IF(SUM($AW523:EE523)<0,0,IF(SUM($AX523:EE523)+EE523>$AW523,$AW523-SUM($AX523:EE523),EE523))","v":0},{"$f":"IF(SUM($AW523:EF523)<0,0,IF(SUM($AX523:EF523)+EF523>$AW523,$AW523-SUM($AX523:EF523),EF523))","v":0},{"$f":"IF(SUM($AW523:EG523)<0,0,IF(SUM($AX523:EG523)+EG523>$AW523,$AW523-SUM($AX523:EG523),EG523))","v":0},{"$f":"IF(SUM($AW523:EH523)<0,0,IF(SUM($AX523:EH523)+EH523>$AW523,$AW523-SUM($AX523:EH523),EH523))","v":0},{"$f":"IF(SUM($AW523:EI523)<0,0,IF(SUM($AX523:EI523)+EI523>$AW523,$AW523-SUM($AX523:EI523),EI523))","v":0},{"$f":"IF(SUM($AW523:EJ523)<0,0,IF(SUM($AX523:EJ523)+EJ523>$AW523,$AW523-SUM($AX523:EJ523),EJ523))","v":0},{"$f":"IF(SUM($AW523:EK523)<0,0,IF(SUM($AX523:EK523)+EK523>$AW523,$AW523-SUM($AX523:EK523),EK523))","v":0},{"$f":"IF(SUM($AW523:EL523)<0,0,IF(SUM($AX523:EL523)+EL523>$AW523,$AW523-SUM($AX523:EL523),EL523))","v":0},{"$f":"IF(SUM($AW523:EM523)<0,0,IF(SUM($AX523:EM523)+EM523>$AW523,$AW523-SUM($AX523:EM523),EM523))","v":0},{"$f":"IF(SUM($AW523:EN523)<0,0,IF(SUM($AX523:EN523)+EN523>$AW523,$AW523-SUM($AX523:EN523),EN523))","v":0},{"$f":"IF(SUM($AW523:EO523)<0,0,IF(SUM($AX523:EO523)+EO523>$AW523,$AW523-SUM($AX523:EO523),EO523))","v":0},{"$f":"IF(SUM($AW523:EP523)<0,0,IF(SUM($AX523:EP523)+EP523>$AW523,$AW523-SUM($AX523:EP523),EP523))","v":0},{"$f":"IF(SUM($AW523:EQ523)<0,0,IF(SUM($AX523:EQ523)+EQ523>$AW523,$AW523-SUM($AX523:EQ523),EQ523))","v":0},{"$f":"IF(SUM($AW523:ER523)<0,0,IF(SUM($AX523:ER523)+ER523>$AW523,$AW523-SUM($AX523:ER523),ER523))","v":0},{"$f":"IF(SUM($AW523:ES523)<0,0,IF(SUM($AX523:ES523)+ES523>$AW523,$AW523-SUM($AX523:ES523),ES523))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.16139918,1.0942317288135594E-2,{"$f":"IF(SUM($AW524:AX524)<0,0,IF(SUM($AX524:AX524)+AX524>$AW524,$AW524-SUM($AX524:AX524),AX524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:AY524)<0,0,IF(SUM($AX524:AY524)+AY524>$AW524,$AW524-SUM($AX524:AY524),AY524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:AZ524)<0,0,IF(SUM($AX524:AZ524)+AZ524>$AW524,$AW524-SUM($AX524:AZ524),AZ524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BA524)<0,0,IF(SUM($AX524:BA524)+BA524>$AW524,$AW524-SUM($AX524:BA524),BA524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BB524)<0,0,IF(SUM($AX524:BB524)+BB524>$AW524,$AW524-SUM($AX524:BB524),BB524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BC524)<0,0,IF(SUM($AX524:BC524)+BC524>$AW524,$AW524-SUM($AX524:BC524),BC524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BD524)<0,0,IF(SUM($AX524:BD524)+BD524>$AW524,$AW524-SUM($AX524:BD524),BD524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BE524)<0,0,IF(SUM($AX524:BE524)+BE524>$AW524,$AW524-SUM($AX524:BE524),BE524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BF524)<0,0,IF(SUM($AX524:BF524)+BF524>$AW524,$AW524-SUM($AX524:BF524),BF524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BG524)<0,0,IF(SUM($AX524:BG524)+BG524>$AW524,$AW524-SUM($AX524:BG524),BG524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BH524)<0,0,IF(SUM($AX524:BH524)+BH524>$AW524,$AW524-SUM($AX524:BH524),BH524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BI524)<0,0,IF(SUM($AX524:BI524)+BI524>$AW524,$AW524-SUM($AX524:BI524),BI524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BJ524)<0,0,IF(SUM($AX524:BJ524)+BJ524>$AW524,$AW524-SUM($AX524:BJ524),BJ524))","v":1.0942317288135594E-2},{"$f":"IF(SUM($AW524:BK524)<0,0,IF(SUM($AX524:BK524)+BK524>$AW524,$AW524-SUM($AX524:BK524),BK524))","v":8.2067379661016626E-3},{"$f":"IF(SUM($AW524:BL524)<0,0,IF(SUM($AX524:BL524)+BL524>$AW524,$AW524-SUM($AX524:BL524),BL524))","v":0},{"$f":"IF(SUM($AW524:BM524)<0,0,IF(SUM($AX524:BM524)+BM524>$AW524,$AW524-SUM($AX524:BM524),BM524))","v":0},{"$f":"IF(SUM($AW524:BN524)<0,0,IF(SUM($AX524:BN524)+BN524>$AW524,$AW524-SUM($AX524:BN524),BN524))","v":0},{"$f":"IF(SUM($AW524:BO524)<0,0,IF(SUM($AX524:BO524)+BO524>$AW524,$AW524-SUM($AX524:BO524),BO524))","v":0},{"$f":"IF(SUM($AW524:BP524)<0,0,IF(SUM($AX524:BP524)+BP524>$AW524,$AW524-SUM($AX524:BP524),BP524))","v":0},{"$f":"IF(SUM($AW524:BQ524)<0,0,IF(SUM($AX524:BQ524)+BQ524>$AW524,$AW524-SUM($AX524:BQ524),BQ524))","v":0},{"$f":"IF(SUM($AW524:BR524)<0,0,IF(SUM($AX524:BR524)+BR524>$AW524,$AW524-SUM($AX524:BR524),BR524))","v":0},{"$f":"IF(SUM($AW524:BS524)<0,0,IF(SUM($AX524:BS524)+BS524>$AW524,$AW524-SUM($AX524:BS524),BS524))","v":0},{"$f":"IF(SUM($AW524:BT524)<0,0,IF(SUM($AX524:BT524)+BT524>$AW524,$AW524-SUM($AX524:BT524),BT524))","v":0},{"$f":"IF(SUM($AW524:BU524)<0,0,IF(SUM($AX524:BU524)+BU524>$AW524,$AW524-SUM($AX524:BU524),BU524))","v":0},{"$f":"IF(SUM($AW524:BV524)<0,0,IF(SUM($AX524:BV524)+BV524>$AW524,$AW524-SUM($AX524:BV524),BV524))","v":0},{"$f":"IF(SUM($AW524:BW524)<0,0,IF(SUM($AX524:BW524)+BW524>$AW524,$AW524-SUM($AX524:BW524),BW524))","v":0},{"$f":"IF(SUM($AW524:BX524)<0,0,IF(SUM($AX524:BX524)+BX524>$AW524,$AW524-SUM($AX524:BX524),BX524))","v":0},{"$f":"IF(SUM($AW524:BY524)<0,0,IF(SUM($AX524:BY524)+BY524>$AW524,$AW524-SUM($AX524:BY524),BY524))","v":0},{"$f":"IF(SUM($AW524:BZ524)<0,0,IF(SUM($AX524:BZ524)+BZ524>$AW524,$AW524-SUM($AX524:BZ524),BZ524))","v":0},{"$f":"IF(SUM($AW524:CA524)<0,0,IF(SUM($AX524:CA524)+CA524>$AW524,$AW524-SUM($AX524:CA524),CA524))","v":0},{"$f":"IF(SUM($AW524:CB524)<0,0,IF(SUM($AX524:CB524)+CB524>$AW524,$AW524-SUM($AX524:CB524),CB524))","v":0},{"$f":"IF(SUM($AW524:CC524)<0,0,IF(SUM($AX524:CC524)+CC524>$AW524,$AW524-SUM($AX524:CC524),CC524))","v":0},{"$f":"IF(SUM($AW524:CD524)<0,0,IF(SUM($AX524:CD524)+CD524>$AW524,$AW524-SUM($AX524:CD524),CD524))","v":0},{"$f":"IF(SUM($AW524:CE524)<0,0,IF(SUM($AX524:CE524)+CE524>$AW524,$AW524-SUM($AX524:CE524),CE524))","v":0},{"$f":"IF(SUM($AW524:CF524)<0,0,IF(SUM($AX524:CF524)+CF524>$AW524,$AW524-SUM($AX524:CF524),CF524))","v":0},{"$f":"IF(SUM($AW524:CG524)<0,0,IF(SUM($AX524:CG524)+CG524>$AW524,$AW524-SUM($AX524:CG524),CG524))","v":0},{"$f":"IF(SUM($AW524:CH524)<0,0,IF(SUM($AX524:CH524)+CH524>$AW524,$AW524-SUM($AX524:CH524),CH524))","v":0},{"$f":"IF(SUM($AW524:CI524)<0,0,IF(SUM($AX524:CI524)+CI524>$AW524,$AW524-SUM($AX524:CI524),CI524))","v":0},{"$f":"IF(SUM($AW524:CJ524)<0,0,IF(SUM($AX524:CJ524)+CJ524>$AW524,$AW524-SUM($AX524:CJ524),CJ524))","v":0},{"$f":"IF(SUM($AW524:CK524)<0,0,IF(SUM($AX524:CK524)+CK524>$AW524,$AW524-SUM($AX524:CK524),CK524))","v":0},{"$f":"IF(SUM($AW524:CL524)<0,0,IF(SUM($AX524:CL524)+CL524>$AW524,$AW524-SUM($AX524:CL524),CL524))","v":0},{"$f":"IF(SUM($AW524:CM524)<0,0,IF(SUM($AX524:CM524)+CM524>$AW524,$AW524-SUM($AX524:CM524),CM524))","v":0},{"$f":"IF(SUM($AW524:CN524)<0,0,IF(SUM($AX524:CN524)+CN524>$AW524,$AW524-SUM($AX524:CN524),CN524))","v":0},{"$f":"IF(SUM($AW524:CO524)<0,0,IF(SUM($AX524:CO524)+CO524>$AW524,$AW524-SUM($AX524:CO524),CO524))","v":0},{"$f":"IF(SUM($AW524:CP524)<0,0,IF(SUM($AX524:CP524)+CP524>$AW524,$AW524-SUM($AX524:CP524),CP524))","v":0},{"$f":"IF(SUM($AW524:CQ524)<0,0,IF(SUM($AX524:CQ524)+CQ524>$AW524,$AW524-SUM($AX524:CQ524),CQ524))","v":0},{"$f":"IF(SUM($AW524:CR524)<0,0,IF(SUM($AX524:CR524)+CR524>$AW524,$AW524-SUM($AX524:CR524),CR524))","v":0},{"$f":"IF(SUM($AW524:CS524)<0,0,IF(SUM($AX524:CS524)+CS524>$AW524,$AW524-SUM($AX524:CS524),CS524))","v":0},{"$f":"IF(SUM($AW524:CT524)<0,0,IF(SUM($AX524:CT524)+CT524>$AW524,$AW524-SUM($AX524:CT524),CT524))","v":0},{"$f":"IF(SUM($AW524:CU524)<0,0,IF(SUM($AX524:CU524)+CU524>$AW524,$AW524-SUM($AX524:CU524),CU524))","v":0},{"$f":"IF(SUM($AW524:CV524)<0,0,IF(SUM($AX524:CV524)+CV524>$AW524,$AW524-SUM($AX524:CV524),CV524))","v":0},{"$f":"IF(SUM($AW524:CW524)<0,0,IF(SUM($AX524:CW524)+CW524>$AW524,$AW524-SUM($AX524:CW524),CW524))","v":0},{"$f":"IF(SUM($AW524:CX524)<0,0,IF(SUM($AX524:CX524)+CX524>$AW524,$AW524-SUM($AX524:CX524),CX524))","v":0},{"$f":"IF(SUM($AW524:CY524)<0,0,IF(SUM($AX524:CY524)+CY524>$AW524,$AW524-SUM($AX524:CY524),CY524))","v":0},{"$f":"IF(SUM($AW524:CZ524)<0,0,IF(SUM($AX524:CZ524)+CZ524>$AW524,$AW524-SUM($AX524:CZ524),CZ524))","v":0},{"$f":"IF(SUM($AW524:DA524)<0,0,IF(SUM($AX524:DA524)+DA524>$AW524,$AW524-SUM($AX524:DA524),DA524))","v":0},{"$f":"IF(SUM($AW524:DB524)<0,0,IF(SUM($AX524:DB524)+DB524>$AW524,$AW524-SUM($AX524:DB524),DB524))","v":0},{"$f":"IF(SUM($AW524:DC524)<0,0,IF(SUM($AX524:DC524)+DC524>$AW524,$AW524-SUM($AX524:DC524),DC524))","v":0},{"$f":"IF(SUM($AW524:DD524)<0,0,IF(SUM($AX524:DD524)+DD524>$AW524,$AW524-SUM($AX524:DD524),DD524))","v":0},{"$f":"IF(SUM($AW524:DE524)<0,0,IF(SUM($AX524:DE524)+DE524>$AW524,$AW524-SUM($AX524:DE524),DE524))","v":0},{"$f":"IF(SUM($AW524:DF524)<0,0,IF(SUM($AX524:DF524)+DF524>$AW524,$AW524-SUM($AX524:DF524),DF524))","v":0},{"$f":"IF(SUM($AW524:DG524)<0,0,IF(SUM($AX524:DG524)+DG524>$AW524,$AW524-SUM($AX524:DG524),DG524))","v":0},{"$f":"IF(SUM($AW524:DH524)<0,0,IF(SUM($AX524:DH524)+DH524>$AW524,$AW524-SUM($AX524:DH524),DH524))","v":0},{"$f":"IF(SUM($AW524:DI524)<0,0,IF(SUM($AX524:DI524)+DI524>$AW524,$AW524-SUM($AX524:DI524),DI524))","v":0},{"$f":"IF(SUM($AW524:DJ524)<0,0,IF(SUM($AX524:DJ524)+DJ524>$AW524,$AW524-SUM($AX524:DJ524),DJ524))","v":0},{"$f":"IF(SUM($AW524:DK524)<0,0,IF(SUM($AX524:DK524)+DK524>$AW524,$AW524-SUM($AX524:DK524),DK524))","v":0},{"$f":"IF(SUM($AW524:DL524)<0,0,IF(SUM($AX524:DL524)+DL524>$AW524,$AW524-SUM($AX524:DL524),DL524))","v":0},{"$f":"IF(SUM($AW524:DM524)<0,0,IF(SUM($AX524:DM524)+DM524>$AW524,$AW524-SUM($AX524:DM524),DM524))","v":0},{"$f":"IF(SUM($AW524:DN524)<0,0,IF(SUM($AX524:DN524)+DN524>$AW524,$AW524-SUM($AX524:DN524),DN524))","v":0},{"$f":"IF(SUM($AW524:DO524)<0,0,IF(SUM($AX524:DO524)+DO524>$AW524,$AW524-SUM($AX524:DO524),DO524))","v":0},{"$f":"IF(SUM($AW524:DP524)<0,0,IF(SUM($AX524:DP524)+DP524>$AW524,$AW524-SUM($AX524:DP524),DP524))","v":0},{"$f":"IF(SUM($AW524:DQ524)<0,0,IF(SUM($AX524:DQ524)+DQ524>$AW524,$AW524-SUM($AX524:DQ524),DQ524))","v":0},{"$f":"IF(SUM($AW524:DR524)<0,0,IF(SUM($AX524:DR524)+DR524>$AW524,$AW524-SUM($AX524:DR524),DR524))","v":0},{"$f":"IF(SUM($AW524:DS524)<0,0,IF(SUM($AX524:DS524)+DS524>$AW524,$AW524-SUM($AX524:DS524),DS524))","v":0},{"$f":"IF(SUM($AW524:DT524)<0,0,IF(SUM($AX524:DT524)+DT524>$AW524,$AW524-SUM($AX524:DT524),DT524))","v":0},{"$f":"IF(SUM($AW524:DU524)<0,0,IF(SUM($AX524:DU524)+DU524>$AW524,$AW524-SUM($AX524:DU524),DU524))","v":0},{"$f":"IF(SUM($AW524:DV524)<0,0,IF(SUM($AX524:DV524)+DV524>$AW524,$AW524-SUM($AX524:DV524),DV524))","v":0},{"$f":"IF(SUM($AW524:DW524)<0,0,IF(SUM($AX524:DW524)+DW524>$AW524,$AW524-SUM($AX524:DW524),DW524))","v":0},{"$f":"IF(SUM($AW524:DX524)<0,0,IF(SUM($AX524:DX524)+DX524>$AW524,$AW524-SUM($AX524:DX524),DX524))","v":0},{"$f":"IF(SUM($AW524:DY524)<0,0,IF(SUM($AX524:DY524)+DY524>$AW524,$AW524-SUM($AX524:DY524),DY524))","v":0},{"$f":"IF(SUM($AW524:DZ524)<0,0,IF(SUM($AX524:DZ524)+DZ524>$AW524,$AW524-SUM($AX524:DZ524),DZ524))","v":0},{"$f":"IF(SUM($AW524:EA524)<0,0,IF(SUM($AX524:EA524)+EA524>$AW524,$AW524-SUM($AX524:EA524),EA524))","v":0},{"$f":"IF(SUM($AW524:EB524)<0,0,IF(SUM($AX524:EB524)+EB524>$AW524,$AW524-SUM($AX524:EB524),EB524))","v":0},{"$f":"IF(SUM($AW524:EC524)<0,0,IF(SUM($AX524:EC524)+EC524>$AW524,$AW524-SUM($AX524:EC524),EC524))","v":0},{"$f":"IF(SUM($AW524:ED524)<0,0,IF(SUM($AX524:ED524)+ED524>$AW524,$AW524-SUM($AX524:ED524),ED524))","v":0},{"$f":"IF(SUM($AW524:EE524)<0,0,IF(SUM($AX524:EE524)+EE524>$AW524,$AW524-SUM($AX524:EE524),EE524))","v":0},{"$f":"IF(SUM($AW524:EF524)<0,0,IF(SUM($AX524:EF524)+EF524>$AW524,$AW524-SUM($AX524:EF524),EF524))","v":0},{"$f":"IF(SUM($AW524:EG524)<0,0,IF(SUM($AX524:EG524)+EG524>$AW524,$AW524-SUM($AX524:EG524),EG524))","v":0},{"$f":"IF(SUM($AW524:EH524)<0,0,IF(SUM($AX524:EH524)+EH524>$AW524,$AW524-SUM($AX524:EH524),EH524))","v":0},{"$f":"IF(SUM($AW524:EI524)<0,0,IF(SUM($AX524:EI524)+EI524>$AW524,$AW524-SUM($AX524:EI524),EI524))","v":0},{"$f":"IF(SUM($AW524:EJ524)<0,0,IF(SUM($AX524:EJ524)+EJ524>$AW524,$AW524-SUM($AX524:EJ524),EJ524))","v":0},{"$f":"IF(SUM($AW524:EK524)<0,0,IF(SUM($AX524:EK524)+EK524>$AW524,$AW524-SUM($AX524:EK524),EK524))","v":0},{"$f":"IF(SUM($AW524:EL524)<0,0,IF(SUM($AX524:EL524)+EL524>$AW524,$AW524-SUM($AX524:EL524),EL524))","v":0},{"$f":"IF(SUM($AW524:EM524)<0,0,IF(SUM($AX524:EM524)+EM524>$AW524,$AW524-SUM($AX524:EM524),EM524))","v":0},{"$f":"IF(SUM($AW524:EN524)<0,0,IF(SUM($AX524:EN524)+EN524>$AW524,$AW524-SUM($AX524:EN524),EN524))","v":0},{"$f":"IF(SUM($AW524:EO524)<0,0,IF(SUM($AX524:EO524)+EO524>$AW524,$AW524-SUM($AX524:EO524),EO524))","v":0},{"$f":"IF(SUM($AW524:EP524)<0,0,IF(SUM($AX524:EP524)+EP524>$AW524,$AW524-SUM($AX524:EP524),EP524))","v":0},{"$f":"IF(SUM($AW524:EQ524)<0,0,IF(SUM($AX524:EQ524)+EQ524>$AW524,$AW524-SUM($AX524:EQ524),EQ524))","v":0},{"$f":"IF(SUM($AW524:ER524)<0,0,IF(SUM($AX524:ER524)+ER524>$AW524,$AW524-SUM($AX524:ER524),ER524))","v":0},{"$f":"IF(SUM($AW524:ES524)<0,0,IF(SUM($AX524:ES524)+ES524>$AW524,$AW524-SUM($AX524:ES524),ES524))","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF(SUM($AW525:AX525)<0,0,IF(SUM($AX525:AX525)+AX525>$AW525,$AW525-SUM($AX525:AX525),AX525))","v":0},{"$f":"IF(SUM($AW525:AY525)<0,0,IF(SUM($AX525:AY525)+AY525>$AW525,$AW525-SUM($AX525:AY525),AY525))","v":0},{"$f":"IF(SUM($AW525:AZ525)<0,0,IF(SUM($AX525:AZ525)+AZ525>$AW525,$AW525-SUM($AX525:AZ525),AZ525))","v":0},{"$f":"IF(SUM($AW525:BA525)<0,0,IF(SUM($AX525:BA525)+BA525>$AW525,$AW525-SUM($AX525:BA525),BA525))","v":0},{"$f":"IF(SUM($AW525:BB525)<0,0,IF(SUM($AX525:BB525)+BB525>$AW525,$AW525-SUM($AX525:BB525),BB525))","v":0},{"$f":"IF(SUM($AW525:BC525)<0,0,IF(SUM($AX525:BC525)+BC525>$AW525,$AW525-SUM($AX525:BC525),BC525))","v":0},{"$f":"IF(SUM($AW525:BD525)<0,0,IF(SUM($AX525:BD525)+BD525>$AW525,$AW525-SUM($AX525:BD525),BD525))","v":0},{"$f":"IF(SUM($AW525:BE525)<0,0,IF(SUM($AX525:BE525)+BE525>$AW525,$AW525-SUM($AX525:BE525),BE525))","v":0},{"$f":"IF(SUM($AW525:BF525)<0,0,IF(SUM($AX525:BF525)+BF525>$AW525,$AW525-SUM($AX525:BF525),BF525))","v":0},{"$f":"IF(SUM($AW525:BG525)<0,0,IF(SUM($AX525:BG525)+BG525>$AW525,$AW525-SUM($AX525:BG525),BG525))","v":0},{"$f":"IF(SUM($AW525:BH525)<0,0,IF(SUM($AX525:BH525)+BH525>$AW525,$AW525-SUM($AX525:BH525),BH525))","v":0},{"$f":"IF(SUM($AW525:BI525)<0,0,IF(SUM($AX525:BI525)+BI525>$AW525,$AW525-SUM($AX525:BI525),BI525))","v":0},{"$f":"IF(SUM($AW525:BJ525)<0,0,IF(SUM($AX525:BJ525)+BJ525>$AW525,$AW525-SUM($AX525:BJ525),BJ525))","v":0},{"$f":"IF(SUM($AW525:BK525)<0,0,IF(SUM($AX525:BK525)+BK525>$AW525,$AW525-SUM($AX525:BK525),BK525))","v":0},{"$f":"IF(SUM($AW525:BL525)<0,0,IF(SUM($AX525:BL525)+BL525>$AW525,$AW525-SUM($AX525:BL525),BL525))","v":0},{"$f":"IF(SUM($AW525:BM525)<0,0,IF(SUM($AX525:BM525)+BM525>$AW525,$AW525-SUM($AX525:BM525),BM525))","v":0},{"$f":"IF(SUM($AW525:BN525)<0,0,IF(SUM($AX525:BN525)+BN525>$AW525,$AW525-SUM($AX525:BN525),BN525))","v":0},{"$f":"IF(SUM($AW525:BO525)<0,0,IF(SUM($AX525:BO525)+BO525>$AW525,$AW525-SUM($AX525:BO525),BO525))","v":0},{"$f":"IF(SUM($AW525:BP525)<0,0,IF(SUM($AX525:BP525)+BP525>$AW525,$AW525-SUM($AX525:BP525),BP525))","v":0},{"$f":"IF(SUM($AW525:BQ525)<0,0,IF(SUM($AX525:BQ525)+BQ525>$AW525,$AW525-SUM($AX525:BQ525),BQ525))","v":0},{"$f":"IF(SUM($AW525:BR525)<0,0,IF(SUM($AX525:BR525)+BR525>$AW525,$AW525-SUM($AX525:BR525),BR525))","v":0},{"$f":"IF(SUM($AW525:BS525)<0,0,IF(SUM($AX525:BS525)+BS525>$AW525,$AW525-SUM($AX525:BS525),BS525))","v":0},{"$f":"IF(SUM($AW525:BT525)<0,0,IF(SUM($AX525:BT525)+BT525>$AW525,$AW525-SUM($AX525:BT525),BT525))","v":0},{"$f":"IF(SUM($AW525:BU525)<0,0,IF(SUM($AX525:BU525)+BU525>$AW525,$AW525-SUM($AX525:BU525),BU525))","v":0},{"$f":"IF(SUM($AW525:BV525)<0,0,IF(SUM($AX525:BV525)+BV525>$AW525,$AW525-SUM($AX525:BV525),BV525))","v":0},{"$f":"IF(SUM($AW525:BW525)<0,0,IF(SUM($AX525:BW525)+BW525>$AW525,$AW525-SUM($AX525:BW525),BW525))","v":0},{"$f":"IF(SUM($AW525:BX525)<0,0,IF(SUM($AX525:BX525)+BX525>$AW525,$AW525-SUM($AX525:BX525),BX525))","v":0},{"$f":"IF(SUM($AW525:BY525)<0,0,IF(SUM($AX525:BY525)+BY525>$AW525,$AW525-SUM($AX525:BY525),BY525))","v":0},{"$f":"IF(SUM($AW525:BZ525)<0,0,IF(SUM($AX525:BZ525)+BZ525>$AW525,$AW525-SUM($AX525:BZ525),BZ525))","v":0},{"$f":"IF(SUM($AW525:CA525)<0,0,IF(SUM($AX525:CA525)+CA525>$AW525,$AW525-SUM($AX525:CA525),CA525))","v":0},{"$f":"IF(SUM($AW525:CB525)<0,0,IF(SUM($AX525:CB525)+CB525>$AW525,$AW525-SUM($AX525:CB525),CB525))","v":0},{"$f":"IF(SUM($AW525:CC525)<0,0,IF(SUM($AX525:CC525)+CC525>$AW525,$AW525-SUM($AX525:CC525),CC525))","v":0},{"$f":"IF(SUM($AW525:CD525)<0,0,IF(SUM($AX525:CD525)+CD525>$AW525,$AW525-SUM($AX525:CD525),CD525))","v":0},{"$f":"IF(SUM($AW525:CE525)<0,0,IF(SUM($AX525:CE525)+CE525>$AW525,$AW525-SUM($AX525:CE525),CE525))","v":0},{"$f":"IF(SUM($AW525:CF525)<0,0,IF(SUM($AX525:CF525)+CF525>$AW525,$AW525-SUM($AX525:CF525),CF525))","v":0},{"$f":"IF(SUM($AW525:CG525)<0,0,IF(SUM($AX525:CG525)+CG525>$AW525,$AW525-SUM($AX525:CG525),CG525))","v":0},{"$f":"IF(SUM($AW525:CH525)<0,0,IF(SUM($AX525:CH525)+CH525>$AW525,$AW525-SUM($AX525:CH525),CH525))","v":0},{"$f":"IF(SUM($AW525:CI525)<0,0,IF(SUM($AX525:CI525)+CI525>$AW525,$AW525-SUM($AX525:CI525),CI525))","v":0},{"$f":"IF(SUM($AW525:CJ525)<0,0,IF(SUM($AX525:CJ525)+CJ525>$AW525,$AW525-SUM($AX525:CJ525),CJ525))","v":0},{"$f":"IF(SUM($AW525:CK525)<0,0,IF(SUM($AX525:CK525)+CK525>$AW525,$AW525-SUM($AX525:CK525),CK525))","v":0},{"$f":"IF(SUM($AW525:CL525)<0,0,IF(SUM($AX525:CL525)+CL525>$AW525,$AW525-SUM($AX525:CL525),CL525))","v":0},{"$f":"IF(SUM($AW525:CM525)<0,0,IF(SUM($AX525:CM525)+CM525>$AW525,$AW525-SUM($AX525:CM525),CM525))","v":0},{"$f":"IF(SUM($AW525:CN525)<0,0,IF(SUM($AX525:CN525)+CN525>$AW525,$AW525-SUM($AX525:CN525),CN525))","v":0},{"$f":"IF(SUM($AW525:CO525)<0,0,IF(SUM($AX525:CO525)+CO525>$AW525,$AW525-SUM($AX525:CO525),CO525))","v":0},{"$f":"IF(SUM($AW525:CP525)<0,0,IF(SUM($AX525:CP525)+CP525>$AW525,$AW525-SUM($AX525:CP525),CP525))","v":0},{"$f":"IF(SUM($AW525:CQ525)<0,0,IF(SUM($AX525:CQ525)+CQ525>$AW525,$AW525-SUM($AX525:CQ525),CQ525))","v":0},{"$f":"IF(SUM($AW525:CR525)<0,0,IF(SUM($AX525:CR525)+CR525>$AW525,$AW525-SUM($AX525:CR525),CR525))","v":0},{"$f":"IF(SUM($AW525:CS525)<0,0,IF(SUM($AX525:CS525)+CS525>$AW525,$AW525-SUM($AX525:CS525),CS525))","v":0},{"$f":"IF(SUM($AW525:CT525)<0,0,IF(SUM($AX525:CT525)+CT525>$AW525,$AW525-SUM($AX525:CT525),CT525))","v":0},{"$f":"IF(SUM($AW525:CU525)<0,0,IF(SUM($AX525:CU525)+CU525>$AW525,$AW525-SUM($AX525:CU525),CU525))","v":0},{"$f":"IF(SUM($AW525:CV525)<0,0,IF(SUM($AX525:CV525)+CV525>$AW525,$AW525-SUM($AX525:CV525),CV525))","v":0},{"$f":"IF(SUM($AW525:CW525)<0,0,IF(SUM($AX525:CW525)+CW525>$AW525,$AW525-SUM($AX525:CW525),CW525))","v":0},{"$f":"IF(SUM($AW525:CX525)<0,0,IF(SUM($AX525:CX525)+CX525>$AW525,$AW525-SUM($AX525:CX525),CX525))","v":0},{"$f":"IF(SUM($AW525:CY525)<0,0,IF(SUM($AX525:CY525)+CY525>$AW525,$AW525-SUM($AX525:CY525),CY525))","v":0},{"$f":"IF(SUM($AW525:CZ525)<0,0,IF(SUM($AX525:CZ525)+CZ525>$AW525,$AW525-SUM($AX525:CZ525),CZ525))","v":0},{"$f":"IF(SUM($AW525:DA525)<0,0,IF(SUM($AX525:DA525)+DA525>$AW525,$AW525-SUM($AX525:DA525),DA525))","v":0},{"$f":"IF(SUM($AW525:DB525)<0,0,IF(SUM($AX525:DB525)+DB525>$AW525,$AW525-SUM($AX525:DB525),DB525))","v":0},{"$f":"IF(SUM($AW525:DC525)<0,0,IF(SUM($AX525:DC525)+DC525>$AW525,$AW525-SUM($AX525:DC525),DC525))","v":0},{"$f":"IF(SUM($AW525:DD525)<0,0,IF(SUM($AX525:DD525)+DD525>$AW525,$AW525-SUM($AX525:DD525),DD525))","v":0},{"$f":"IF(SUM($AW525:DE525)<0,0,IF(SUM($AX525:DE525)+DE525>$AW525,$AW525-SUM($AX525:DE525),DE525))","v":0},{"$f":"IF(SUM($AW525:DF525)<0,0,IF(SUM($AX525:DF525)+DF525>$AW525,$AW525-SUM($AX525:DF525),DF525))","v":0},{"$f":"IF(SUM($AW525:DG525)<0,0,IF(SUM($AX525:DG525)+DG525>$AW525,$AW525-SUM($AX525:DG525),DG525))","v":0},{"$f":"IF(SUM($AW525:DH525)<0,0,IF(SUM($AX525:DH525)+DH525>$AW525,$AW525-SUM($AX525:DH525),DH525))","v":0},{"$f":"IF(SUM($AW525:DI525)<0,0,IF(SUM($AX525:DI525)+DI525>$AW525,$AW525-SUM($AX525:DI525),DI525))","v":0},{"$f":"IF(SUM($AW525:DJ525)<0,0,IF(SUM($AX525:DJ525)+DJ525>$AW525,$AW525-SUM($AX525:DJ525),DJ525))","v":0},{"$f":"IF(SUM($AW525:DK525)<0,0,IF(SUM($AX525:DK525)+DK525>$AW525,$AW525-SUM($AX525:DK525),DK525))","v":0},{"$f":"IF(SUM($AW525:DL525)<0,0,IF(SUM($AX525:DL525)+DL525>$AW525,$AW525-SUM($AX525:DL525),DL525))","v":0},{"$f":"IF(SUM($AW525:DM525)<0,0,IF(SUM($AX525:DM525)+DM525>$AW525,$AW525-SUM($AX525:DM525),DM525))","v":0},{"$f":"IF(SUM($AW525:DN525)<0,0,IF(SUM($AX525:DN525)+DN525>$AW525,$AW525-SUM($AX525:DN525),DN525))","v":0},{"$f":"IF(SUM($AW525:DO525)<0,0,IF(SUM($AX525:DO525)+DO525>$AW525,$AW525-SUM($AX525:DO525),DO525))","v":0},{"$f":"IF(SUM($AW525:DP525)<0,0,IF(SUM($AX525:DP525)+DP525>$AW525,$AW525-SUM($AX525:DP525),DP525))","v":0},{"$f":"IF(SUM($AW525:DQ525)<0,0,IF(SUM($AX525:DQ525)+DQ525>$AW525,$AW525-SUM($AX525:DQ525),DQ525))","v":0},{"$f":"IF(SUM($AW525:DR525)<0,0,IF(SUM($AX525:DR525)+DR525>$AW525,$AW525-SUM($AX525:DR525),DR525))","v":0},{"$f":"IF(SUM($AW525:DS525)<0,0,IF(SUM($AX525:DS525)+DS525>$AW525,$AW525-SUM($AX525:DS525),DS525))","v":0},{"$f":"IF(SUM($AW525:DT525)<0,0,IF(SUM($AX525:DT525)+DT525>$AW525,$AW525-SUM($AX525:DT525),DT525))","v":0},{"$f":"IF(SUM($AW525:DU525)<0,0,IF(SUM($AX525:DU525)+DU525>$AW525,$AW525-SUM($AX525:DU525),DU525))","v":0},{"$f":"IF(SUM($AW525:DV525)<0,0,IF(SUM($AX525:DV525)+DV525>$AW525,$AW525-SUM($AX525:DV525),DV525))","v":0},{"$f":"IF(SUM($AW525:DW525)<0,0,IF(SUM($AX525:DW525)+DW525>$AW525,$AW525-SUM($AX525:DW525),DW525))","v":0},{"$f":"IF(SUM($AW525:DX525)<0,0,IF(SUM($AX525:DX525)+DX525>$AW525,$AW525-SUM($AX525:DX525),DX525))","v":0},{"$f":"IF(SUM($AW525:DY525)<0,0,IF(SUM($AX525:DY525)+DY525>$AW525,$AW525-SUM($AX525:DY525),DY525))","v":0},{"$f":"IF(SUM($AW525:DZ525)<0,0,IF(SUM($AX525:DZ525)+DZ525>$AW525,$AW525-SUM($AX525:DZ525),DZ525))","v":0},{"$f":"IF(SUM($AW525:EA525)<0,0,IF(SUM($AX525:EA525)+EA525>$AW525,$AW525-SUM($AX525:EA525),EA525))","v":0},{"$f":"IF(SUM($AW525:EB525)<0,0,IF(SUM($AX525:EB525)+EB525>$AW525,$AW525-SUM($AX525:EB525),EB525))","v":0},{"$f":"IF(SUM($AW525:EC525)<0,0,IF(SUM($AX525:EC525)+EC525>$AW525,$AW525-SUM($AX525:EC525),EC525))","v":0},{"$f":"IF(SUM($AW525:ED525)<0,0,IF(SUM($AX525:ED525)+ED525>$AW525,$AW525-SUM($AX525:ED525),ED525))","v":0},{"$f":"IF(SUM($AW525:EE525)<0,0,IF(SUM($AX525:EE525)+EE525>$AW525,$AW525-SUM($AX525:EE525),EE525))","v":0},{"$f":"IF(SUM($AW525:EF525)<0,0,IF(SUM($AX525:EF525)+EF525>$AW525,$AW525-SUM($AX525:EF525),EF525))","v":0},{"$f":"IF(SUM($AW525:EG525)<0,0,IF(SUM($AX525:EG525)+EG525>$AW525,$AW525-SUM($AX525:EG525),EG525))","v":0},{"$f":"IF(SUM($AW525:EH525)<0,0,IF(SUM($AX525:EH525)+EH525>$AW525,$AW525-SUM($AX525:EH525),EH525))","v":0},{"$f":"IF(SUM($AW525:EI525)<0,0,IF(SUM($AX525:EI525)+EI525>$AW525,$AW525-SUM($AX525:EI525),EI525))","v":0},{"$f":"IF(SUM($AW525:EJ525)<0,0,IF(SUM($AX525:EJ525)+EJ525>$AW525,$AW525-SUM($AX525:EJ525),EJ525))","v":0},{"$f":"IF(SUM($AW525:EK525)<0,0,IF(SUM($AX525:EK525)+EK525>$AW525,$AW525-SUM($AX525:EK525),EK525))","v":0},{"$f":"IF(SUM($AW525:EL525)<0,0,IF(SUM($AX525:EL525)+EL525>$AW525,$AW525-SUM($AX525:EL525),EL525))","v":0},{"$f":"IF(SUM($AW525:EM525)<0,0,IF(SUM($AX525:EM525)+EM525>$AW525,$AW525-SUM($AX525:EM525),EM525))","v":0},{"$f":"IF(SUM($AW525:EN525)<0,0,IF(SUM($AX525:EN525)+EN525>$AW525,$AW525-SUM($AX525:EN525),EN525))","v":0},{"$f":"IF(SUM($AW525:EO525)<0,0,IF(SUM($AX525:EO525)+EO525>$AW525,$AW525-SUM($AX525:EO525),EO525))","v":0},{"$f":"IF(SUM($AW525:EP525)<0,0,IF(SUM($AX525:EP525)+EP525>$AW525,$AW525-SUM($AX525:EP525),EP525))","v":0},{"$f":"IF(SUM($AW525:EQ525)<0,0,IF(SUM($AX525:EQ525)+EQ525>$AW525,$AW525-SUM($AX525:EQ525),EQ525))","v":0},{"$f":"IF(SUM($AW525:ER525)<0,0,IF(SUM($AX525:ER525)+ER525>$AW525,$AW525-SUM($AX525:ER525),ER525))","v":0},{"$f":"IF(SUM($AW525:ES525)<0,0,IF(SUM($AX525:ES525)+ES525>$AW525,$AW525-SUM($AX525:ES525),ES525))","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0749999999999999E-2,8.4814580000000014E-2,8.6989312820512834E-3,{"$f":"IF(SUM($AW526:AX526)<0,0,IF(SUM($AX526:AX526)+AX526>$AW526,$AW526-SUM($AX526:AX526),AX526))","v":8.6989312820512834E-3},{"$f":"IF(SUM($AW526:AY526)<0,0,IF(SUM($AX526:AY526)+AY526>$AW526,$AW526-SUM($AX526:AY526),AY526))","v":8.6989312820512834E-3},{"$f":"IF(SUM($AW526:AZ526)<0,0,IF(SUM($AX526:AZ526)+AZ526>$AW526,$AW526-SUM($AX526:AZ526),AZ526))","v":8.6989312820512834E-3},{"$f":"IF(SUM($AW526:BA526)<0,0,IF(SUM($AX526:BA526)+BA526>$AW526,$AW526-SUM($AX526:BA526),BA526))","v":8.6989312820512834E-3},{"$f":"IF(SUM($AW526:BB526)<0,0,IF(SUM($AX526:BB526)+BB526>$AW526,$AW526-SUM($AX526:BB526),BB526))","v":8.6989312820512834E-3},{"$f":"IF(SUM($AW526:BC526)<0,0,IF(SUM($AX526:BC526)+BC526>$AW526,$AW526-SUM($AX526:BC526),BC526))","v":8.6989312820512834E-3},{"$f":"IF(SUM($AW526:BD526)<0,0,IF(SUM($AX526:BD526)+BD526>$AW526,$AW526-SUM($AX526:BD526),BD526))","v":8.6989312820512834E-3},{"$f":"IF(SUM($AW526:BE526)<0,0,IF(SUM($AX526:BE526)+BE526>$AW526,$AW526-SUM($AX526:BE526),BE526))","v":8.6989312820512834E-3},{"$f":"IF(SUM($AW526:BF526)<0,0,IF(SUM($AX526:BF526)+BF526>$AW526,$AW526-SUM($AX526:BF526),BF526))","v":6.5241984615384691E-3},{"$f":"IF(SUM($AW526:BG526)<0,0,IF(SUM($AX526:BG526)+BG526>$AW526,$AW526-SUM($AX526:BG526),BG526))","v":0},{"$f":"IF(SUM($AW526:BH526)<0,0,IF(SUM($AX526:BH526)+BH526>$AW526,$AW526-SUM($AX526:BH526),BH526))","v":0},{"$f":"IF(SUM($AW526:BI526)<0,0,IF(SUM($AX526:BI526)+BI526>$AW526,$AW526-SUM($AX526:BI526),BI526))","v":0},{"$f":"IF(SUM($AW526:BJ526)<0,0,IF(SUM($AX526:BJ526)+BJ526>$AW526,$AW526-SUM($AX526:BJ526),BJ526))","v":0},{"$f":"IF(SUM($AW526:BK526)<0,0,IF(SUM($AX526:BK526)+BK526>$AW526,$AW526-SUM($AX526:BK526),BK526))","v":0},{"$f":"IF(SUM($AW526:BL526)<0,0,IF(SUM($AX526:BL526)+BL526>$AW526,$AW526-SUM($AX526:BL526),BL526))","v":0},{"$f":"IF(SUM($AW526:BM526)<0,0,IF(SUM($AX526:BM526)+BM526>$AW526,$AW526-SUM($AX526:BM526),BM526))","v":0},{"$f":"IF(SUM($AW526:BN526)<0,0,IF(SUM($AX526:BN526)+BN526>$AW526,$AW526-SUM($AX526:BN526),BN526))","v":0},{"$f":"IF(SUM($AW526:BO526)<0,0,IF(SUM($AX526:BO526)+BO526>$AW526,$AW526-SUM($AX526:BO526),BO526))","v":0},{"$f":"IF(SUM($AW526:BP526)<0,0,IF(SUM($AX526:BP526)+BP526>$AW526,$AW526-SUM($AX526:BP526),BP526))","v":0},{"$f":"IF(SUM($AW526:BQ526)<0,0,IF(SUM($AX526:BQ526)+BQ526>$AW526,$AW526-SUM($AX526:BQ526),BQ526))","v":0},{"$f":"IF(SUM($AW526:BR526)<0,0,IF(SUM($AX526:BR526)+BR526>$AW526,$AW526-SUM($AX526:BR526),BR526))","v":0},{"$f":"IF(SUM($AW526:BS526)<0,0,IF(SUM($AX526:BS526)+BS526>$AW526,$AW526-SUM($AX526:BS526),BS526))","v":0},{"$f":"IF(SUM($AW526:BT526)<0,0,IF(SUM($AX526:BT526)+BT526>$AW526,$AW526-SUM($AX526:BT526),BT526))","v":0},{"$f":"IF(SUM($AW526:BU526)<0,0,IF(SUM($AX526:BU526)+BU526>$AW526,$AW526-SUM($AX526:BU526),BU526))","v":0},{"$f":"IF(SUM($AW526:BV526)<0,0,IF(SUM($AX526:BV526)+BV526>$AW526,$AW526-SUM($AX526:BV526),BV526))","v":0},{"$f":"IF(SUM($AW526:BW526)<0,0,IF(SUM($AX526:BW526)+BW526>$AW526,$AW526-SUM($AX526:BW526),BW526))","v":0},{"$f":"IF(SUM($AW526:BX526)<0,0,IF(SUM($AX526:BX526)+BX526>$AW526,$AW526-SUM($AX526:BX526),BX526))","v":0},{"$f":"IF(SUM($AW526:BY526)<0,0,IF(SUM($AX526:BY526)+BY526>$AW526,$AW526-SUM($AX526:BY526),BY526))","v":0},{"$f":"IF(SUM($AW526:BZ526)<0,0,IF(SUM($AX526:BZ526)+BZ526>$AW526,$AW526-SUM($AX526:BZ526),BZ526))","v":0},{"$f":"IF(SUM($AW526:CA526)<0,0,IF(SUM($AX526:CA526)+CA526>$AW526,$AW526-SUM($AX526:CA526),CA526))","v":0},{"$f":"IF(SUM($AW526:CB526)<0,0,IF(SUM($AX526:CB526)+CB526>$AW526,$AW526-SUM($AX526:CB526),CB526))","v":0},{"$f":"IF(SUM($AW526:CC526)<0,0,IF(SUM($AX526:CC526)+CC526>$AW526,$AW526-SUM($AX526:CC526),CC526))","v":0},{"$f":"IF(SUM($AW526:CD526)<0,0,IF(SUM($AX526:CD526)+CD526>$AW526,$AW526-SUM($AX526:CD526),CD526))","v":0},{"$f":"IF(SUM($AW526:CE526)<0,0,IF(SUM($AX526:CE526)+CE526>$AW526,$AW526-SUM($AX526:CE526),CE526))","v":0},{"$f":"IF(SUM($AW526:CF526)<0,0,IF(SUM($AX526:CF526)+CF526>$AW526,$AW526-SUM($AX526:CF526),CF526))","v":0},{"$f":"IF(SUM($AW526:CG526)<0,0,IF(SUM($AX526:CG526)+CG526>$AW526,$AW526-SUM($AX526:CG526),CG526))","v":0},{"$f":"IF(SUM($AW526:CH526)<0,0,IF(SUM($AX526:CH526)+CH526>$AW526,$AW526-SUM($AX526:CH526),CH526))","v":0},{"$f":"IF(SUM($AW526:CI526)<0,0,IF(SUM($AX526:CI526)+CI526>$AW526,$AW526-SUM($AX526:CI526),CI526))","v":0},{"$f":"IF(SUM($AW526:CJ526)<0,0,IF(SUM($AX526:CJ526)+CJ526>$AW526,$AW526-SUM($AX526:CJ526),CJ526))","v":0},{"$f":"IF(SUM($AW526:CK526)<0,0,IF(SUM($AX526:CK526)+CK526>$AW526,$AW526-SUM($AX526:CK526),CK526))","v":0},{"$f":"IF(SUM($AW526:CL526)<0,0,IF(SUM($AX526:CL526)+CL526>$AW526,$AW526-SUM($AX526:CL526),CL526))","v":0},{"$f":"IF(SUM($AW526:CM526)<0,0,IF(SUM($AX526:CM526)+CM526>$AW526,$AW526-SUM($AX526:CM526),CM526))","v":0},{"$f":"IF(SUM($AW526:CN526)<0,0,IF(SUM($AX526:CN526)+CN526>$AW526,$AW526-SUM($AX526:CN526),CN526))","v":0},{"$f":"IF(SUM($AW526:CO526)<0,0,IF(SUM($AX526:CO526)+CO526>$AW526,$AW526-SUM($AX526:CO526),CO526))","v":0},{"$f":"IF(SUM($AW526:CP526)<0,0,IF(SUM($AX526:CP526)+CP526>$AW526,$AW526-SUM($AX526:CP526),CP526))","v":0},{"$f":"IF(SUM($AW526:CQ526)<0,0,IF(SUM($AX526:CQ526)+CQ526>$AW526,$AW526-SUM($AX526:CQ526),CQ526))","v":0},{"$f":"IF(SUM($AW526:CR526)<0,0,IF(SUM($AX526:CR526)+CR526>$AW526,$AW526-SUM($AX526:CR526),CR526))","v":0},{"$f":"IF(SUM($AW526:CS526)<0,0,IF(SUM($AX526:CS526)+CS526>$AW526,$AW526-SUM($AX526:CS526),CS526))","v":0},{"$f":"IF(SUM($AW526:CT526)<0,0,IF(SUM($AX526:CT526)+CT526>$AW526,$AW526-SUM($AX526:CT526),CT526))","v":0},{"$f":"IF(SUM($AW526:CU526)<0,0,IF(SUM($AX526:CU526)+CU526>$AW526,$AW526-SUM($AX526:CU526),CU526))","v":0},{"$f":"IF(SUM($AW526:CV526)<0,0,IF(SUM($AX526:CV526)+CV526>$AW526,$AW526-SUM($AX526:CV526),CV526))","v":0},{"$f":"IF(SUM($AW526:CW526)<0,0,IF(SUM($AX526:CW526)+CW526>$AW526,$AW526-SUM($AX526:CW526),CW526))","v":0},{"$f":"IF(SUM($AW526:CX526)<0,0,IF(SUM($AX526:CX526)+CX526>$AW526,$AW526-SUM($AX526:CX526),CX526))","v":0},{"$f":"IF(SUM($AW526:CY526)<0,0,IF(SUM($AX526:CY526)+CY526>$AW526,$AW526-SUM($AX526:CY526),CY526))","v":0},{"$f":"IF(SUM($AW526:CZ526)<0,0,IF(SUM($AX526:CZ526)+CZ526>$AW526,$AW526-SUM($AX526:CZ526),CZ526))","v":0},{"$f":"IF(SUM($AW526:DA526)<0,0,IF(SUM($AX526:DA526)+DA526>$AW526,$AW526-SUM($AX526:DA526),DA526))","v":0},{"$f":"IF(SUM($AW526:DB526)<0,0,IF(SUM($AX526:DB526)+DB526>$AW526,$AW526-SUM($AX526:DB526),DB526))","v":0},{"$f":"IF(SUM($AW526:DC526)<0,0,IF(SUM($AX526:DC526)+DC526>$AW526,$AW526-SUM($AX526:DC526),DC526))","v":0},{"$f":"IF(SUM($AW526:DD526)<0,0,IF(SUM($AX526:DD526)+DD526>$AW526,$AW526-SUM($AX526:DD526),DD526))","v":0},{"$f":"IF(SUM($AW526:DE526)<0,0,IF(SUM($AX526:DE526)+DE526>$AW526,$AW526-SUM($AX526:DE526),DE526))","v":0},{"$f":"IF(SUM($AW526:DF526)<0,0,IF(SUM($AX526:DF526)+DF526>$AW526,$AW526-SUM($AX526:DF526),DF526))","v":0},{"$f":"IF(SUM($AW526:DG526)<0,0,IF(SUM($AX526:DG526)+DG526>$AW526,$AW526-SUM($AX526:DG526),DG526))","v":0},{"$f":"IF(SUM($AW526:DH526)<0,0,IF(SUM($AX526:DH526)+DH526>$AW526,$AW526-SUM($AX526:DH526),DH526))","v":0},{"$f":"IF(SUM($AW526:DI526)<0,0,IF(SUM($AX526:DI526)+DI526>$AW526,$AW526-SUM($AX526:DI526),DI526))","v":0},{"$f":"IF(SUM($AW526:DJ526)<0,0,IF(SUM($AX526:DJ526)+DJ526>$AW526,$AW526-SUM($AX526:DJ526),DJ526))","v":0},{"$f":"IF(SUM($AW526:DK526)<0,0,IF(SUM($AX526:DK526)+DK526>$AW526,$AW526-SUM($AX526:DK526),DK526))","v":0},{"$f":"IF(SUM($AW526:DL526)<0,0,IF(SUM($AX526:DL526)+DL526>$AW526,$AW526-SUM($AX526:DL526),DL526))","v":0},{"$f":"IF(SUM($AW526:DM526)<0,0,IF(SUM($AX526:DM526)+DM526>$AW526,$AW526-SUM($AX526:DM526),DM526))","v":0},{"$f":"IF(SUM($AW526:DN526)<0,0,IF(SUM($AX526:DN526)+DN526>$AW526,$AW526-SUM($AX526:DN526),DN526))","v":0},{"$f":"IF(SUM($AW526:DO526)<0,0,IF(SUM($AX526:DO526)+DO526>$AW526,$AW526-SUM($AX526:DO526),DO526))","v":0},{"$f":"IF(SUM($AW526:DP526)<0,0,IF(SUM($AX526:DP526)+DP526>$AW526,$AW526-SUM($AX526:DP526),DP526))","v":0},{"$f":"IF(SUM($AW526:DQ526)<0,0,IF(SUM($AX526:DQ526)+DQ526>$AW526,$AW526-SUM($AX526:DQ526),DQ526))","v":0},{"$f":"IF(SUM($AW526:DR526)<0,0,IF(SUM($AX526:DR526)+DR526>$AW526,$AW526-SUM($AX526:DR526),DR526))","v":0},{"$f":"IF(SUM($AW526:DS526)<0,0,IF(SUM($AX526:DS526)+DS526>$AW526,$AW526-SUM($AX526:DS526),DS526))","v":0},{"$f":"IF(SUM($AW526:DT526)<0,0,IF(SUM($AX526:DT526)+DT526>$AW526,$AW526-SUM($AX526:DT526),DT526))","v":0},{"$f":"IF(SUM($AW526:DU526)<0,0,IF(SUM($AX526:DU526)+DU526>$AW526,$AW526-SUM($AX526:DU526),DU526))","v":0},{"$f":"IF(SUM($AW526:DV526)<0,0,IF(SUM($AX526:DV526)+DV526>$AW526,$AW526-SUM($AX526:DV526),DV526))","v":0},{"$f":"IF(SUM($AW526:DW526)<0,0,IF(SUM($AX526:DW526)+DW526>$AW526,$AW526-SUM($AX526:DW526),DW526))","v":0},{"$f":"IF(SUM($AW526:DX526)<0,0,IF(SUM($AX526:DX526)+DX526>$AW526,$AW526-SUM($AX526:DX526),DX526))","v":0},{"$f":"IF(SUM($AW526:DY526)<0,0,IF(SUM($AX526:DY526)+DY526>$AW526,$AW526-SUM($AX526:DY526),DY526))","v":0},{"$f":"IF(SUM($AW526:DZ526)<0,0,IF(SUM($AX526:DZ526)+DZ526>$AW526,$AW526-SUM($AX526:DZ526),DZ526))","v":0},{"$f":"IF(SUM($AW526:EA526)<0,0,IF(SUM($AX526:EA526)+EA526>$AW526,$AW526-SUM($AX526:EA526),EA526))","v":0},{"$f":"IF(SUM($AW526:EB526)<0,0,IF(SUM($AX526:EB526)+EB526>$AW526,$AW526-SUM($AX526:EB526),EB526))","v":0},{"$f":"IF(SUM($AW526:EC526)<0,0,IF(SUM($AX526:EC526)+EC526>$AW526,$AW526-SUM($AX526:EC526),EC526))","v":0},{"$f":"IF(SUM($AW526:ED526)<0,0,IF(SUM($AX526:ED526)+ED526>$AW526,$AW526-SUM($AX526:ED526),ED526))","v":0},{"$f":"IF(SUM($AW526:EE526)<0,0,IF(SUM($AX526:EE526)+EE526>$AW526,$AW526-SUM($AX526:EE526),EE526))","v":0},{"$f":"IF(SUM($AW526:EF526)<0,0,IF(SUM($AX526:EF526)+EF526>$AW526,$AW526-SUM($AX526:EF526),EF526))","v":0},{"$f":"IF(SUM($AW526:EG526)<0,0,IF(SUM($AX526:EG526)+EG526>$AW526,$AW526-SUM($AX526:EG526),EG526))","v":0},{"$f":"IF(SUM($AW526:EH526)<0,0,IF(SUM($AX526:EH526)+EH526>$AW526,$AW526-SUM($AX526:EH526),EH526))","v":0},{"$f":"IF(SUM($AW526:EI526)<0,0,IF(SUM($AX526:EI526)+EI526>$AW526,$AW526-SUM($AX526:EI526),EI526))","v":0},{"$f":"IF(SUM($AW526:EJ526)<0,0,IF(SUM($AX526:EJ526)+EJ526>$AW526,$AW526-SUM($AX526:EJ526),EJ526))","v":0},{"$f":"IF(SUM($AW526:EK526)<0,0,IF(SUM($AX526:EK526)+EK526>$AW526,$AW526-SUM($AX526:EK526),EK526))","v":0},{"$f":"IF(SUM($AW526:EL526)<0,0,IF(SUM($AX526:EL526)+EL526>$AW526,$AW526-SUM($AX526:EL526),EL526))","v":0},{"$f":"IF(SUM($AW526:EM526)<0,0,IF(SUM($AX526:EM526)+EM526>$AW526,$AW526-SUM($AX526:EM526),EM526))","v":0},{"$f":"IF(SUM($AW526:EN526)<0,0,IF(SUM($AX526:EN526)+EN526>$AW526,$AW526-SUM($AX526:EN526),EN526))","v":0},{"$f":"IF(SUM($AW526:EO526)<0,0,IF(SUM($AX526:EO526)+EO526>$AW526,$AW526-SUM($AX526:EO526),EO526))","v":0},{"$f":"IF(SUM($AW526:EP526)<0,0,IF(SUM($AX526:EP526)+EP526>$AW526,$AW526-SUM($AX526:EP526),EP526))","v":0},{"$f":"IF(SUM($AW526:EQ526)<0,0,IF(SUM($AX526:EQ526)+EQ526>$AW526,$AW526-SUM($AX526:EQ526),EQ526))","v":0},{"$f":"IF(SUM($AW526:ER526)<0,0,IF(SUM($AX526:ER526)+ER526>$AW526,$AW526-SUM($AX526:ER526),ER526))","v":0},{"$f":"IF(SUM($AW526:ES526)<0,0,IF(SUM($AX526:ES526)+ES526>$AW526,$AW526-SUM($AX526:ES526),ES526))","v":0}]
[]
[null,"Depreciation:  2009 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$9","v":280},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV36-SUM($I530:$AV530)","v":7.1535999999999995E-4},{"$f":"IF(AW530>0,AW530/(MAX(($F530-COUNT($I530:$AV530))/4,1)),0)","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:AX530)<0,0,IF(SUM($AX530:AX530)+AX530>$AW530,$AW530-SUM($AX530:AX530),AX530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:AY530)<0,0,IF(SUM($AX530:AY530)+AY530>$AW530,$AW530-SUM($AX530:AY530),AY530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:AZ530)<0,0,IF(SUM($AX530:AZ530)+AZ530>$AW530,$AW530-SUM($AX530:AZ530),AZ530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BA530)<0,0,IF(SUM($AX530:BA530)+BA530>$AW530,$AW530-SUM($AX530:BA530),BA530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BB530)<0,0,IF(SUM($AX530:BB530)+BB530>$AW530,$AW530-SUM($AX530:BB530),BB530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BC530)<0,0,IF(SUM($AX530:BC530)+BC530>$AW530,$AW530-SUM($AX530:BC530),BC530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BD530)<0,0,IF(SUM($AX530:BD530)+BD530>$AW530,$AW530-SUM($AX530:BD530),BD530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BE530)<0,0,IF(SUM($AX530:BE530)+BE530>$AW530,$AW530-SUM($AX530:BE530),BE530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BF530)<0,0,IF(SUM($AX530:BF530)+BF530>$AW530,$AW530-SUM($AX530:BF530),BF530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BG530)<0,0,IF(SUM($AX530:BG530)+BG530>$AW530,$AW530-SUM($AX530:BG530),BG530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BH530)<0,0,IF(SUM($AX530:BH530)+BH530>$AW530,$AW530-SUM($AX530:BH530),BH530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BI530)<0,0,IF(SUM($AX530:BI530)+BI530>$AW530,$AW530-SUM($AX530:BI530),BI530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BJ530)<0,0,IF(SUM($AX530:BJ530)+BJ530>$AW530,$AW530-SUM($AX530:BJ530),BJ530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BK530)<0,0,IF(SUM($AX530:BK530)+BK530>$AW530,$AW530-SUM($AX530:BK530),BK530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BL530)<0,0,IF(SUM($AX530:BL530)+BL530>$AW530,$AW530-SUM($AX530:BL530),BL530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BM530)<0,0,IF(SUM($AX530:BM530)+BM530>$AW530,$AW530-SUM($AX530:BM530),BM530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BN530)<0,0,IF(SUM($AX530:BN530)+BN530>$AW530,$AW530-SUM($AX530:BN530),BN530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BO530)<0,0,IF(SUM($AX530:BO530)+BO530>$AW530,$AW530-SUM($AX530:BO530),BO530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BP530)<0,0,IF(SUM($AX530:BP530)+BP530>$AW530,$AW530-SUM($AX530:BP530),BP530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BQ530)<0,0,IF(SUM($AX530:BQ530)+BQ530>$AW530,$AW530-SUM($AX530:BQ530),BQ530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BR530)<0,0,IF(SUM($AX530:BR530)+BR530>$AW530,$AW530-SUM($AX530:BR530),BR530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BS530)<0,0,IF(SUM($AX530:BS530)+BS530>$AW530,$AW530-SUM($AX530:BS530),BS530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BT530)<0,0,IF(SUM($AX530:BT530)+BT530>$AW530,$AW530-SUM($AX530:BT530),BT530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BU530)<0,0,IF(SUM($AX530:BU530)+BU530>$AW530,$AW530-SUM($AX530:BU530),BU530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BV530)<0,0,IF(SUM($AX530:BV530)+BV530>$AW530,$AW530-SUM($AX530:BV530),BV530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BW530)<0,0,IF(SUM($AX530:BW530)+BW530>$AW530,$AW530-SUM($AX530:BW530),BW530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BX530)<0,0,IF(SUM($AX530:BX530)+BX530>$AW530,$AW530-SUM($AX530:BX530),BX530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BY530)<0,0,IF(SUM($AX530:BY530)+BY530>$AW530,$AW530-SUM($AX530:BY530),BY530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:BZ530)<0,0,IF(SUM($AX530:BZ530)+BZ530>$AW530,$AW530-SUM($AX530:BZ530),BZ530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CA530)<0,0,IF(SUM($AX530:CA530)+CA530>$AW530,$AW530-SUM($AX530:CA530),CA530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CB530)<0,0,IF(SUM($AX530:CB530)+CB530>$AW530,$AW530-SUM($AX530:CB530),CB530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CC530)<0,0,IF(SUM($AX530:CC530)+CC530>$AW530,$AW530-SUM($AX530:CC530),CC530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CD530)<0,0,IF(SUM($AX530:CD530)+CD530>$AW530,$AW530-SUM($AX530:CD530),CD530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CE530)<0,0,IF(SUM($AX530:CE530)+CE530>$AW530,$AW530-SUM($AX530:CE530),CE530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CF530)<0,0,IF(SUM($AX530:CF530)+CF530>$AW530,$AW530-SUM($AX530:CF530),CF530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CG530)<0,0,IF(SUM($AX530:CG530)+CG530>$AW530,$AW530-SUM($AX530:CG530),CG530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CH530)<0,0,IF(SUM($AX530:CH530)+CH530>$AW530,$AW530-SUM($AX530:CH530),CH530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CI530)<0,0,IF(SUM($AX530:CI530)+CI530>$AW530,$AW530-SUM($AX530:CI530),CI530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CJ530)<0,0,IF(SUM($AX530:CJ530)+CJ530>$AW530,$AW530-SUM($AX530:CJ530),CJ530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CK530)<0,0,IF(SUM($AX530:CK530)+CK530>$AW530,$AW530-SUM($AX530:CK530),CK530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CL530)<0,0,IF(SUM($AX530:CL530)+CL530>$AW530,$AW530-SUM($AX530:CL530),CL530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CM530)<0,0,IF(SUM($AX530:CM530)+CM530>$AW530,$AW530-SUM($AX530:CM530),CM530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CN530)<0,0,IF(SUM($AX530:CN530)+CN530>$AW530,$AW530-SUM($AX530:CN530),CN530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CO530)<0,0,IF(SUM($AX530:CO530)+CO530>$AW530,$AW530-SUM($AX530:CO530),CO530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CP530)<0,0,IF(SUM($AX530:CP530)+CP530>$AW530,$AW530-SUM($AX530:CP530),CP530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CQ530)<0,0,IF(SUM($AX530:CQ530)+CQ530>$AW530,$AW530-SUM($AX530:CQ530),CQ530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CR530)<0,0,IF(SUM($AX530:CR530)+CR530>$AW530,$AW530-SUM($AX530:CR530),CR530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CS530)<0,0,IF(SUM($AX530:CS530)+CS530>$AW530,$AW530-SUM($AX530:CS530),CS530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CT530)<0,0,IF(SUM($AX530:CT530)+CT530>$AW530,$AW530-SUM($AX530:CT530),CT530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CU530)<0,0,IF(SUM($AX530:CU530)+CU530>$AW530,$AW530-SUM($AX530:CU530),CU530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CV530)<0,0,IF(SUM($AX530:CV530)+CV530>$AW530,$AW530-SUM($AX530:CV530),CV530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CW530)<0,0,IF(SUM($AX530:CW530)+CW530>$AW530,$AW530-SUM($AX530:CW530),CW530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CX530)<0,0,IF(SUM($AX530:CX530)+CX530>$AW530,$AW530-SUM($AX530:CX530),CX530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CY530)<0,0,IF(SUM($AX530:CY530)+CY530>$AW530,$AW530-SUM($AX530:CY530),CY530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:CZ530)<0,0,IF(SUM($AX530:CZ530)+CZ530>$AW530,$AW530-SUM($AX530:CZ530),CZ530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DA530)<0,0,IF(SUM($AX530:DA530)+DA530>$AW530,$AW530-SUM($AX530:DA530),DA530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DB530)<0,0,IF(SUM($AX530:DB530)+DB530>$AW530,$AW530-SUM($AX530:DB530),DB530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DC530)<0,0,IF(SUM($AX530:DC530)+DC530>$AW530,$AW530-SUM($AX530:DC530),DC530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DD530)<0,0,IF(SUM($AX530:DD530)+DD530>$AW530,$AW530-SUM($AX530:DD530),DD530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DE530)<0,0,IF(SUM($AX530:DE530)+DE530>$AW530,$AW530-SUM($AX530:DE530),DE530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DF530)<0,0,IF(SUM($AX530:DF530)+DF530>$AW530,$AW530-SUM($AX530:DF530),DF530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DG530)<0,0,IF(SUM($AX530:DG530)+DG530>$AW530,$AW530-SUM($AX530:DG530),DG530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DH530)<0,0,IF(SUM($AX530:DH530)+DH530>$AW530,$AW530-SUM($AX530:DH530),DH530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DI530)<0,0,IF(SUM($AX530:DI530)+DI530>$AW530,$AW530-SUM($AX530:DI530),DI530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DJ530)<0,0,IF(SUM($AX530:DJ530)+DJ530>$AW530,$AW530-SUM($AX530:DJ530),DJ530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DK530)<0,0,IF(SUM($AX530:DK530)+DK530>$AW530,$AW530-SUM($AX530:DK530),DK530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DL530)<0,0,IF(SUM($AX530:DL530)+DL530>$AW530,$AW530-SUM($AX530:DL530),DL530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DM530)<0,0,IF(SUM($AX530:DM530)+DM530>$AW530,$AW530-SUM($AX530:DM530),DM530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DN530)<0,0,IF(SUM($AX530:DN530)+DN530>$AW530,$AW530-SUM($AX530:DN530),DN530))","v":1.0219428571428571E-5},{"$f":"IF(SUM($AW530:DO530)<0,0,IF(SUM($AX530:DO530)+DO530>$AW530,$AW530-SUM($AX530:DO530),DO530))","v":1.0842021724855044E-19},{"$f":"IF(SUM($AW530:DP530)<0,0,IF(SUM($AX530:DP530)+DP530>$AW530,$AW530-SUM($AX530:DP530),DP530))","v":1.0842021724855044E-19},{"$f":"IF(SUM($AW530:DQ530)<0,0,IF(SUM($AX530:DQ530)+DQ530>$AW530,$AW530-SUM($AX530:DQ530),DQ530))","v":1.0842021724855044E-19},{"$f":"IF(SUM($AW530:DR530)<0,0,IF(SUM($AX530:DR530)+DR530>$AW530,$AW530-SUM($AX530:DR530),DR530))","v":1.0842021724855044E-19},{"$f":"IF(SUM($AW530:DS530)<0,0,IF(SUM($AX530:DS530)+DS530>$AW530,$AW530-SUM($AX530:DS530),DS530))","v":1.0842021724855044E-19},{"$f":"IF(SUM($AW530:DT530)<0,0,IF(SUM($AX530:DT530)+DT530>$AW530,$AW530-SUM($AX530:DT530),DT530))","v":1.0842021724855044E-19},{"$f":"IF(SUM($AW530:DU530)<0,0,IF(SUM($AX530:DU530)+DU530>$AW530,$AW530-SUM($AX530:DU530),DU530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:DV530)<0,0,IF(SUM($AX530:DV530)+DV530>$AW530,$AW530-SUM($AX530:DV530),DV530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:DW530)<0,0,IF(SUM($AX530:DW530)+DW530>$AW530,$AW530-SUM($AX530:DW530),DW530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:DX530)<0,0,IF(SUM($AX530:DX530)+DX530>$AW530,$AW530-SUM($AX530:DX530),DX530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:DY530)<0,0,IF(SUM($AX530:DY530)+DY530>$AW530,$AW530-SUM($AX530:DY530),DY530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:DZ530)<0,0,IF(SUM($AX530:DZ530)+DZ530>$AW530,$AW530-SUM($AX530:DZ530),DZ530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EA530)<0,0,IF(SUM($AX530:EA530)+EA530>$AW530,$AW530-SUM($AX530:EA530),EA530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EB530)<0,0,IF(SUM($AX530:EB530)+EB530>$AW530,$AW530-SUM($AX530:EB530),EB530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EC530)<0,0,IF(SUM($AX530:EC530)+EC530>$AW530,$AW530-SUM($AX530:EC530),EC530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:ED530)<0,0,IF(SUM($AX530:ED530)+ED530>$AW530,$AW530-SUM($AX530:ED530),ED530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EE530)<0,0,IF(SUM($AX530:EE530)+EE530>$AW530,$AW530-SUM($AX530:EE530),EE530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EF530)<0,0,IF(SUM($AX530:EF530)+EF530>$AW530,$AW530-SUM($AX530:EF530),EF530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EG530)<0,0,IF(SUM($AX530:EG530)+EG530>$AW530,$AW530-SUM($AX530:EG530),EG530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EH530)<0,0,IF(SUM($AX530:EH530)+EH530>$AW530,$AW530-SUM($AX530:EH530),EH530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EI530)<0,0,IF(SUM($AX530:EI530)+EI530>$AW530,$AW530-SUM($AX530:EI530),EI530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EJ530)<0,0,IF(SUM($AX530:EJ530)+EJ530>$AW530,$AW530-SUM($AX530:EJ530),EJ530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EK530)<0,0,IF(SUM($AX530:EK530)+EK530>$AW530,$AW530-SUM($AX530:EK530),EK530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EL530)<0,0,IF(SUM($AX530:EL530)+EL530>$AW530,$AW530-SUM($AX530:EL530),EL530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EM530)<0,0,IF(SUM($AX530:EM530)+EM530>$AW530,$AW530-SUM($AX530:EM530),EM530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EN530)<0,0,IF(SUM($AX530:EN530)+EN530>$AW530,$AW530-SUM($AX530:EN530),EN530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EO530)<0,0,IF(SUM($AX530:EO530)+EO530>$AW530,$AW530-SUM($AX530:EO530),EO530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EP530)<0,0,IF(SUM($AX530:EP530)+EP530>$AW530,$AW530-SUM($AX530:EP530),EP530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:EQ530)<0,0,IF(SUM($AX530:EQ530)+EQ530>$AW530,$AW530-SUM($AX530:EQ530),EQ530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:ER530)<0,0,IF(SUM($AX530:ER530)+ER530>$AW530,$AW530-SUM($AX530:ER530),ER530))","v":-5.4210108624275222E-19},{"$f":"IF(SUM($AW530:ES530)<0,0,IF(SUM($AX530:ES530)+ES530>$AW530,$AW530-SUM($AX530:ES530),ES530))","v":-5.4210108624275222E-19}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$10","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(SUM($AW531:AX531)<0,0,IF(SUM($AX531:AX531)+AX531>$AW531,$AW531-SUM($AX531:AX531),AX531))","v":0},{"$f":"IF(SUM($AW531:AY531)<0,0,IF(SUM($AX531:AY531)+AY531>$AW531,$AW531-SUM($AX531:AY531),AY531))","v":0},{"$f":"IF(SUM($AW531:AZ531)<0,0,IF(SUM($AX531:AZ531)+AZ531>$AW531,$AW531-SUM($AX531:AZ531),AZ531))","v":0},{"$f":"IF(SUM($AW531:BA531)<0,0,IF(SUM($AX531:BA531)+BA531>$AW531,$AW531-SUM($AX531:BA531),BA531))","v":0},{"$f":"IF(SUM($AW531:BB531)<0,0,IF(SUM($AX531:BB531)+BB531>$AW531,$AW531-SUM($AX531:BB531),BB531))","v":0},{"$f":"IF(SUM($AW531:BC531)<0,0,IF(SUM($AX531:BC531)+BC531>$AW531,$AW531-SUM($AX531:BC531),BC531))","v":0},{"$f":"IF(SUM($AW531:BD531)<0,0,IF(SUM($AX531:BD531)+BD531>$AW531,$AW531-SUM($AX531:BD531),BD531))","v":0},{"$f":"IF(SUM($AW531:BE531)<0,0,IF(SUM($AX531:BE531)+BE531>$AW531,$AW531-SUM($AX531:BE531),BE531))","v":0},{"$f":"IF(SUM($AW531:BF531)<0,0,IF(SUM($AX531:BF531)+BF531>$AW531,$AW531-SUM($AX531:BF531),BF531))","v":0},{"$f":"IF(SUM($AW531:BG531)<0,0,IF(SUM($AX531:BG531)+BG531>$AW531,$AW531-SUM($AX531:BG531),BG531))","v":0},{"$f":"IF(SUM($AW531:BH531)<0,0,IF(SUM($AX531:BH531)+BH531>$AW531,$AW531-SUM($AX531:BH531),BH531))","v":0},{"$f":"IF(SUM($AW531:BI531)<0,0,IF(SUM($AX531:BI531)+BI531>$AW531,$AW531-SUM($AX531:BI531),BI531))","v":0},{"$f":"IF(SUM($AW531:BJ531)<0,0,IF(SUM($AX531:BJ531)+BJ531>$AW531,$AW531-SUM($AX531:BJ531),BJ531))","v":0},{"$f":"IF(SUM($AW531:BK531)<0,0,IF(SUM($AX531:BK531)+BK531>$AW531,$AW531-SUM($AX531:BK531),BK531))","v":0},{"$f":"IF(SUM($AW531:BL531)<0,0,IF(SUM($AX531:BL531)+BL531>$AW531,$AW531-SUM($AX531:BL531),BL531))","v":0},{"$f":"IF(SUM($AW531:BM531)<0,0,IF(SUM($AX531:BM531)+BM531>$AW531,$AW531-SUM($AX531:BM531),BM531))","v":0},{"$f":"IF(SUM($AW531:BN531)<0,0,IF(SUM($AX531:BN531)+BN531>$AW531,$AW531-SUM($AX531:BN531),BN531))","v":0},{"$f":"IF(SUM($AW531:BO531)<0,0,IF(SUM($AX531:BO531)+BO531>$AW531,$AW531-SUM($AX531:BO531),BO531))","v":0},{"$f":"IF(SUM($AW531:BP531)<0,0,IF(SUM($AX531:BP531)+BP531>$AW531,$AW531-SUM($AX531:BP531),BP531))","v":0},{"$f":"IF(SUM($AW531:BQ531)<0,0,IF(SUM($AX531:BQ531)+BQ531>$AW531,$AW531-SUM($AX531:BQ531),BQ531))","v":0},{"$f":"IF(SUM($AW531:BR531)<0,0,IF(SUM($AX531:BR531)+BR531>$AW531,$AW531-SUM($AX531:BR531),BR531))","v":0},{"$f":"IF(SUM($AW531:BS531)<0,0,IF(SUM($AX531:BS531)+BS531>$AW531,$AW531-SUM($AX531:BS531),BS531))","v":0},{"$f":"IF(SUM($AW531:BT531)<0,0,IF(SUM($AX531:BT531)+BT531>$AW531,$AW531-SUM($AX531:BT531),BT531))","v":0},{"$f":"IF(SUM($AW531:BU531)<0,0,IF(SUM($AX531:BU531)+BU531>$AW531,$AW531-SUM($AX531:BU531),BU531))","v":0},{"$f":"IF(SUM($AW531:BV531)<0,0,IF(SUM($AX531:BV531)+BV531>$AW531,$AW531-SUM($AX531:BV531),BV531))","v":0},{"$f":"IF(SUM($AW531:BW531)<0,0,IF(SUM($AX531:BW531)+BW531>$AW531,$AW531-SUM($AX531:BW531),BW531))","v":0},{"$f":"IF(SUM($AW531:BX531)<0,0,IF(SUM($AX531:BX531)+BX531>$AW531,$AW531-SUM($AX531:BX531),BX531))","v":0},{"$f":"IF(SUM($AW531:BY531)<0,0,IF(SUM($AX531:BY531)+BY531>$AW531,$AW531-SUM($AX531:BY531),BY531))","v":0},{"$f":"IF(SUM($AW531:BZ531)<0,0,IF(SUM($AX531:BZ531)+BZ531>$AW531,$AW531-SUM($AX531:BZ531),BZ531))","v":0},{"$f":"IF(SUM($AW531:CA531)<0,0,IF(SUM($AX531:CA531)+CA531>$AW531,$AW531-SUM($AX531:CA531),CA531))","v":0},{"$f":"IF(SUM($AW531:CB531)<0,0,IF(SUM($AX531:CB531)+CB531>$AW531,$AW531-SUM($AX531:CB531),CB531))","v":0},{"$f":"IF(SUM($AW531:CC531)<0,0,IF(SUM($AX531:CC531)+CC531>$AW531,$AW531-SUM($AX531:CC531),CC531))","v":0},{"$f":"IF(SUM($AW531:CD531)<0,0,IF(SUM($AX531:CD531)+CD531>$AW531,$AW531-SUM($AX531:CD531),CD531))","v":0},{"$f":"IF(SUM($AW531:CE531)<0,0,IF(SUM($AX531:CE531)+CE531>$AW531,$AW531-SUM($AX531:CE531),CE531))","v":0},{"$f":"IF(SUM($AW531:CF531)<0,0,IF(SUM($AX531:CF531)+CF531>$AW531,$AW531-SUM($AX531:CF531),CF531))","v":0},{"$f":"IF(SUM($AW531:CG531)<0,0,IF(SUM($AX531:CG531)+CG531>$AW531,$AW531-SUM($AX531:CG531),CG531))","v":0},{"$f":"IF(SUM($AW531:CH531)<0,0,IF(SUM($AX531:CH531)+CH531>$AW531,$AW531-SUM($AX531:CH531),CH531))","v":0},{"$f":"IF(SUM($AW531:CI531)<0,0,IF(SUM($AX531:CI531)+CI531>$AW531,$AW531-SUM($AX531:CI531),CI531))","v":0},{"$f":"IF(SUM($AW531:CJ531)<0,0,IF(SUM($AX531:CJ531)+CJ531>$AW531,$AW531-SUM($AX531:CJ531),CJ531))","v":0},{"$f":"IF(SUM($AW531:CK531)<0,0,IF(SUM($AX531:CK531)+CK531>$AW531,$AW531-SUM($AX531:CK531),CK531))","v":0},{"$f":"IF(SUM($AW531:CL531)<0,0,IF(SUM($AX531:CL531)+CL531>$AW531,$AW531-SUM($AX531:CL531),CL531))","v":0},{"$f":"IF(SUM($AW531:CM531)<0,0,IF(SUM($AX531:CM531)+CM531>$AW531,$AW531-SUM($AX531:CM531),CM531))","v":0},{"$f":"IF(SUM($AW531:CN531)<0,0,IF(SUM($AX531:CN531)+CN531>$AW531,$AW531-SUM($AX531:CN531),CN531))","v":0},{"$f":"IF(SUM($AW531:CO531)<0,0,IF(SUM($AX531:CO531)+CO531>$AW531,$AW531-SUM($AX531:CO531),CO531))","v":0},{"$f":"IF(SUM($AW531:CP531)<0,0,IF(SUM($AX531:CP531)+CP531>$AW531,$AW531-SUM($AX531:CP531),CP531))","v":0},{"$f":"IF(SUM($AW531:CQ531)<0,0,IF(SUM($AX531:CQ531)+CQ531>$AW531,$AW531-SUM($AX531:CQ531),CQ531))","v":0},{"$f":"IF(SUM($AW531:CR531)<0,0,IF(SUM($AX531:CR531)+CR531>$AW531,$AW531-SUM($AX531:CR531),CR531))","v":0},{"$f":"IF(SUM($AW531:CS531)<0,0,IF(SUM($AX531:CS531)+CS531>$AW531,$AW531-SUM($AX531:CS531),CS531))","v":0},{"$f":"IF(SUM($AW531:CT531)<0,0,IF(SUM($AX531:CT531)+CT531>$AW531,$AW531-SUM($AX531:CT531),CT531))","v":0},{"$f":"IF(SUM($AW531:CU531)<0,0,IF(SUM($AX531:CU531)+CU531>$AW531,$AW531-SUM($AX531:CU531),CU531))","v":0},{"$f":"IF(SUM($AW531:CV531)<0,0,IF(SUM($AX531:CV531)+CV531>$AW531,$AW531-SUM($AX531:CV531),CV531))","v":0},{"$f":"IF(SUM($AW531:CW531)<0,0,IF(SUM($AX531:CW531)+CW531>$AW531,$AW531-SUM($AX531:CW531),CW531))","v":0},{"$f":"IF(SUM($AW531:CX531)<0,0,IF(SUM($AX531:CX531)+CX531>$AW531,$AW531-SUM($AX531:CX531),CX531))","v":0},{"$f":"IF(SUM($AW531:CY531)<0,0,IF(SUM($AX531:CY531)+CY531>$AW531,$AW531-SUM($AX531:CY531),CY531))","v":0},{"$f":"IF(SUM($AW531:CZ531)<0,0,IF(SUM($AX531:CZ531)+CZ531>$AW531,$AW531-SUM($AX531:CZ531),CZ531))","v":0},{"$f":"IF(SUM($AW531:DA531)<0,0,IF(SUM($AX531:DA531)+DA531>$AW531,$AW531-SUM($AX531:DA531),DA531))","v":0},{"$f":"IF(SUM($AW531:DB531)<0,0,IF(SUM($AX531:DB531)+DB531>$AW531,$AW531-SUM($AX531:DB531),DB531))","v":0},{"$f":"IF(SUM($AW531:DC531)<0,0,IF(SUM($AX531:DC531)+DC531>$AW531,$AW531-SUM($AX531:DC531),DC531))","v":0},{"$f":"IF(SUM($AW531:DD531)<0,0,IF(SUM($AX531:DD531)+DD531>$AW531,$AW531-SUM($AX531:DD531),DD531))","v":0},{"$f":"IF(SUM($AW531:DE531)<0,0,IF(SUM($AX531:DE531)+DE531>$AW531,$AW531-SUM($AX531:DE531),DE531))","v":0},{"$f":"IF(SUM($AW531:DF531)<0,0,IF(SUM($AX531:DF531)+DF531>$AW531,$AW531-SUM($AX531:DF531),DF531))","v":0},{"$f":"IF(SUM($AW531:DG531)<0,0,IF(SUM($AX531:DG531)+DG531>$AW531,$AW531-SUM($AX531:DG531),DG531))","v":0},{"$f":"IF(SUM($AW531:DH531)<0,0,IF(SUM($AX531:DH531)+DH531>$AW531,$AW531-SUM($AX531:DH531),DH531))","v":0},{"$f":"IF(SUM($AW531:DI531)<0,0,IF(SUM($AX531:DI531)+DI531>$AW531,$AW531-SUM($AX531:DI531),DI531))","v":0},{"$f":"IF(SUM($AW531:DJ531)<0,0,IF(SUM($AX531:DJ531)+DJ531>$AW531,$AW531-SUM($AX531:DJ531),DJ531))","v":0},{"$f":"IF(SUM($AW531:DK531)<0,0,IF(SUM($AX531:DK531)+DK531>$AW531,$AW531-SUM($AX531:DK531),DK531))","v":0},{"$f":"IF(SUM($AW531:DL531)<0,0,IF(SUM($AX531:DL531)+DL531>$AW531,$AW531-SUM($AX531:DL531),DL531))","v":0},{"$f":"IF(SUM($AW531:DM531)<0,0,IF(SUM($AX531:DM531)+DM531>$AW531,$AW531-SUM($AX531:DM531),DM531))","v":0},{"$f":"IF(SUM($AW531:DN531)<0,0,IF(SUM($AX531:DN531)+DN531>$AW531,$AW531-SUM($AX531:DN531),DN531))","v":0},{"$f":"IF(SUM($AW531:DO531)<0,0,IF(SUM($AX531:DO531)+DO531>$AW531,$AW531-SUM($AX531:DO531),DO531))","v":0},{"$f":"IF(SUM($AW531:DP531)<0,0,IF(SUM($AX531:DP531)+DP531>$AW531,$AW531-SUM($AX531:DP531),DP531))","v":0},{"$f":"IF(SUM($AW531:DQ531)<0,0,IF(SUM($AX531:DQ531)+DQ531>$AW531,$AW531-SUM($AX531:DQ531),DQ531))","v":0},{"$f":"IF(SUM($AW531:DR531)<0,0,IF(SUM($AX531:DR531)+DR531>$AW531,$AW531-SUM($AX531:DR531),DR531))","v":0},{"$f":"IF(SUM($AW531:DS531)<0,0,IF(SUM($AX531:DS531)+DS531>$AW531,$AW531-SUM($AX531:DS531),DS531))","v":0},{"$f":"IF(SUM($AW531:DT531)<0,0,IF(SUM($AX531:DT531)+DT531>$AW531,$AW531-SUM($AX531:DT531),DT531))","v":0},{"$f":"IF(SUM($AW531:DU531)<0,0,IF(SUM($AX531:DU531)+DU531>$AW531,$AW531-SUM($AX531:DU531),DU531))","v":0},{"$f":"IF(SUM($AW531:DV531)<0,0,IF(SUM($AX531:DV531)+DV531>$AW531,$AW531-SUM($AX531:DV531),DV531))","v":0},{"$f":"IF(SUM($AW531:DW531)<0,0,IF(SUM($AX531:DW531)+DW531>$AW531,$AW531-SUM($AX531:DW531),DW531))","v":0},{"$f":"IF(SUM($AW531:DX531)<0,0,IF(SUM($AX531:DX531)+DX531>$AW531,$AW531-SUM($AX531:DX531),DX531))","v":0},{"$f":"IF(SUM($AW531:DY531)<0,0,IF(SUM($AX531:DY531)+DY531>$AW531,$AW531-SUM($AX531:DY531),DY531))","v":0},{"$f":"IF(SUM($AW531:DZ531)<0,0,IF(SUM($AX531:DZ531)+DZ531>$AW531,$AW531-SUM($AX531:DZ531),DZ531))","v":0},{"$f":"IF(SUM($AW531:EA531)<0,0,IF(SUM($AX531:EA531)+EA531>$AW531,$AW531-SUM($AX531:EA531),EA531))","v":0},{"$f":"IF(SUM($AW531:EB531)<0,0,IF(SUM($AX531:EB531)+EB531>$AW531,$AW531-SUM($AX531:EB531),EB531))","v":0},{"$f":"IF(SUM($AW531:EC531)<0,0,IF(SUM($AX531:EC531)+EC531>$AW531,$AW531-SUM($AX531:EC531),EC531))","v":0},{"$f":"IF(SUM($AW531:ED531)<0,0,IF(SUM($AX531:ED531)+ED531>$AW531,$AW531-SUM($AX531:ED531),ED531))","v":0},{"$f":"IF(SUM($AW531:EE531)<0,0,IF(SUM($AX531:EE531)+EE531>$AW531,$AW531-SUM($AX531:EE531),EE531))","v":0},{"$f":"IF(SUM($AW531:EF531)<0,0,IF(SUM($AX531:EF531)+EF531>$AW531,$AW531-SUM($AX531:EF531),EF531))","v":0},{"$f":"IF(SUM($AW531:EG531)<0,0,IF(SUM($AX531:EG531)+EG531>$AW531,$AW531-SUM($AX531:EG531),EG531))","v":0},{"$f":"IF(SUM($AW531:EH531)<0,0,IF(SUM($AX531:EH531)+EH531>$AW531,$AW531-SUM($AX531:EH531),EH531))","v":0},{"$f":"IF(SUM($AW531:EI531)<0,0,IF(SUM($AX531:EI531)+EI531>$AW531,$AW531-SUM($AX531:EI531),EI531))","v":0},{"$f":"IF(SUM($AW531:EJ531)<0,0,IF(SUM($AX531:EJ531)+EJ531>$AW531,$AW531-SUM($AX531:EJ531),EJ531))","v":0},{"$f":"IF(SUM($AW531:EK531)<0,0,IF(SUM($AX531:EK531)+EK531>$AW531,$AW531-SUM($AX531:EK531),EK531))","v":0},{"$f":"IF(SUM($AW531:EL531)<0,0,IF(SUM($AX531:EL531)+EL531>$AW531,$AW531-SUM($AX531:EL531),EL531))","v":0},{"$f":"IF(SUM($AW531:EM531)<0,0,IF(SUM($AX531:EM531)+EM531>$AW531,$AW531-SUM($AX531:EM531),EM531))","v":0},{"$f":"IF(SUM($AW531:EN531)<0,0,IF(SUM($AX531:EN531)+EN531>$AW531,$AW531-SUM($AX531:EN531),EN531))","v":0},{"$f":"IF(SUM($AW531:EO531)<0,0,IF(SUM($AX531:EO531)+EO531>$AW531,$AW531-SUM($AX531:EO531),EO531))","v":0},{"$f":"IF(SUM($AW531:EP531)<0,0,IF(SUM($AX531:EP531)+EP531>$AW531,$AW531-SUM($AX531:EP531),EP531))","v":0},{"$f":"IF(SUM($AW531:EQ531)<0,0,IF(SUM($AX531:EQ531)+EQ531>$AW531,$AW531-SUM($AX531:EQ531),EQ531))","v":0},{"$f":"IF(SUM($AW531:ER531)<0,0,IF(SUM($AX531:ER531)+ER531>$AW531,$AW531-SUM($AX531:ER531),ER531))","v":0},{"$f":"IF(SUM($AW531:ES531)<0,0,IF(SUM($AX531:ES531)+ES531>$AW531,$AW531-SUM($AX531:ES531),ES531))","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$11","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(SUM($AW532:AX532)<0,0,IF(SUM($AX532:AX532)+AX532>$AW532,$AW532-SUM($AX532:AX532),AX532))","v":0},{"$f":"IF(SUM($AW532:AY532)<0,0,IF(SUM($AX532:AY532)+AY532>$AW532,$AW532-SUM($AX532:AY532),AY532))","v":0},{"$f":"IF(SUM($AW532:AZ532)<0,0,IF(SUM($AX532:AZ532)+AZ532>$AW532,$AW532-SUM($AX532:AZ532),AZ532))","v":0},{"$f":"IF(SUM($AW532:BA532)<0,0,IF(SUM($AX532:BA532)+BA532>$AW532,$AW532-SUM($AX532:BA532),BA532))","v":0},{"$f":"IF(SUM($AW532:BB532)<0,0,IF(SUM($AX532:BB532)+BB532>$AW532,$AW532-SUM($AX532:BB532),BB532))","v":0},{"$f":"IF(SUM($AW532:BC532)<0,0,IF(SUM($AX532:BC532)+BC532>$AW532,$AW532-SUM($AX532:BC532),BC532))","v":0},{"$f":"IF(SUM($AW532:BD532)<0,0,IF(SUM($AX532:BD532)+BD532>$AW532,$AW532-SUM($AX532:BD532),BD532))","v":0},{"$f":"IF(SUM($AW532:BE532)<0,0,IF(SUM($AX532:BE532)+BE532>$AW532,$AW532-SUM($AX532:BE532),BE532))","v":0},{"$f":"IF(SUM($AW532:BF532)<0,0,IF(SUM($AX532:BF532)+BF532>$AW532,$AW532-SUM($AX532:BF532),BF532))","v":0},{"$f":"IF(SUM($AW532:BG532)<0,0,IF(SUM($AX532:BG532)+BG532>$AW532,$AW532-SUM($AX532:BG532),BG532))","v":0},{"$f":"IF(SUM($AW532:BH532)<0,0,IF(SUM($AX532:BH532)+BH532>$AW532,$AW532-SUM($AX532:BH532),BH532))","v":0},{"$f":"IF(SUM($AW532:BI532)<0,0,IF(SUM($AX532:BI532)+BI532>$AW532,$AW532-SUM($AX532:BI532),BI532))","v":0},{"$f":"IF(SUM($AW532:BJ532)<0,0,IF(SUM($AX532:BJ532)+BJ532>$AW532,$AW532-SUM($AX532:BJ532),BJ532))","v":0},{"$f":"IF(SUM($AW532:BK532)<0,0,IF(SUM($AX532:BK532)+BK532>$AW532,$AW532-SUM($AX532:BK532),BK532))","v":0},{"$f":"IF(SUM($AW532:BL532)<0,0,IF(SUM($AX532:BL532)+BL532>$AW532,$AW532-SUM($AX532:BL532),BL532))","v":0},{"$f":"IF(SUM($AW532:BM532)<0,0,IF(SUM($AX532:BM532)+BM532>$AW532,$AW532-SUM($AX532:BM532),BM532))","v":0},{"$f":"IF(SUM($AW532:BN532)<0,0,IF(SUM($AX532:BN532)+BN532>$AW532,$AW532-SUM($AX532:BN532),BN532))","v":0},{"$f":"IF(SUM($AW532:BO532)<0,0,IF(SUM($AX532:BO532)+BO532>$AW532,$AW532-SUM($AX532:BO532),BO532))","v":0},{"$f":"IF(SUM($AW532:BP532)<0,0,IF(SUM($AX532:BP532)+BP532>$AW532,$AW532-SUM($AX532:BP532),BP532))","v":0},{"$f":"IF(SUM($AW532:BQ532)<0,0,IF(SUM($AX532:BQ532)+BQ532>$AW532,$AW532-SUM($AX532:BQ532),BQ532))","v":0},{"$f":"IF(SUM($AW532:BR532)<0,0,IF(SUM($AX532:BR532)+BR532>$AW532,$AW532-SUM($AX532:BR532),BR532))","v":0},{"$f":"IF(SUM($AW532:BS532)<0,0,IF(SUM($AX532:BS532)+BS532>$AW532,$AW532-SUM($AX532:BS532),BS532))","v":0},{"$f":"IF(SUM($AW532:BT532)<0,0,IF(SUM($AX532:BT532)+BT532>$AW532,$AW532-SUM($AX532:BT532),BT532))","v":0},{"$f":"IF(SUM($AW532:BU532)<0,0,IF(SUM($AX532:BU532)+BU532>$AW532,$AW532-SUM($AX532:BU532),BU532))","v":0},{"$f":"IF(SUM($AW532:BV532)<0,0,IF(SUM($AX532:BV532)+BV532>$AW532,$AW532-SUM($AX532:BV532),BV532))","v":0},{"$f":"IF(SUM($AW532:BW532)<0,0,IF(SUM($AX532:BW532)+BW532>$AW532,$AW532-SUM($AX532:BW532),BW532))","v":0},{"$f":"IF(SUM($AW532:BX532)<0,0,IF(SUM($AX532:BX532)+BX532>$AW532,$AW532-SUM($AX532:BX532),BX532))","v":0},{"$f":"IF(SUM($AW532:BY532)<0,0,IF(SUM($AX532:BY532)+BY532>$AW532,$AW532-SUM($AX532:BY532),BY532))","v":0},{"$f":"IF(SUM($AW532:BZ532)<0,0,IF(SUM($AX532:BZ532)+BZ532>$AW532,$AW532-SUM($AX532:BZ532),BZ532))","v":0},{"$f":"IF(SUM($AW532:CA532)<0,0,IF(SUM($AX532:CA532)+CA532>$AW532,$AW532-SUM($AX532:CA532),CA532))","v":0},{"$f":"IF(SUM($AW532:CB532)<0,0,IF(SUM($AX532:CB532)+CB532>$AW532,$AW532-SUM($AX532:CB532),CB532))","v":0},{"$f":"IF(SUM($AW532:CC532)<0,0,IF(SUM($AX532:CC532)+CC532>$AW532,$AW532-SUM($AX532:CC532),CC532))","v":0},{"$f":"IF(SUM($AW532:CD532)<0,0,IF(SUM($AX532:CD532)+CD532>$AW532,$AW532-SUM($AX532:CD532),CD532))","v":0},{"$f":"IF(SUM($AW532:CE532)<0,0,IF(SUM($AX532:CE532)+CE532>$AW532,$AW532-SUM($AX532:CE532),CE532))","v":0},{"$f":"IF(SUM($AW532:CF532)<0,0,IF(SUM($AX532:CF532)+CF532>$AW532,$AW532-SUM($AX532:CF532),CF532))","v":0},{"$f":"IF(SUM($AW532:CG532)<0,0,IF(SUM($AX532:CG532)+CG532>$AW532,$AW532-SUM($AX532:CG532),CG532))","v":0},{"$f":"IF(SUM($AW532:CH532)<0,0,IF(SUM($AX532:CH532)+CH532>$AW532,$AW532-SUM($AX532:CH532),CH532))","v":0},{"$f":"IF(SUM($AW532:CI532)<0,0,IF(SUM($AX532:CI532)+CI532>$AW532,$AW532-SUM($AX532:CI532),CI532))","v":0},{"$f":"IF(SUM($AW532:CJ532)<0,0,IF(SUM($AX532:CJ532)+CJ532>$AW532,$AW532-SUM($AX532:CJ532),CJ532))","v":0},{"$f":"IF(SUM($AW532:CK532)<0,0,IF(SUM($AX532:CK532)+CK532>$AW532,$AW532-SUM($AX532:CK532),CK532))","v":0},{"$f":"IF(SUM($AW532:CL532)<0,0,IF(SUM($AX532:CL532)+CL532>$AW532,$AW532-SUM($AX532:CL532),CL532))","v":0},{"$f":"IF(SUM($AW532:CM532)<0,0,IF(SUM($AX532:CM532)+CM532>$AW532,$AW532-SUM($AX532:CM532),CM532))","v":0},{"$f":"IF(SUM($AW532:CN532)<0,0,IF(SUM($AX532:CN532)+CN532>$AW532,$AW532-SUM($AX532:CN532),CN532))","v":0},{"$f":"IF(SUM($AW532:CO532)<0,0,IF(SUM($AX532:CO532)+CO532>$AW532,$AW532-SUM($AX532:CO532),CO532))","v":0},{"$f":"IF(SUM($AW532:CP532)<0,0,IF(SUM($AX532:CP532)+CP532>$AW532,$AW532-SUM($AX532:CP532),CP532))","v":0},{"$f":"IF(SUM($AW532:CQ532)<0,0,IF(SUM($AX532:CQ532)+CQ532>$AW532,$AW532-SUM($AX532:CQ532),CQ532))","v":0},{"$f":"IF(SUM($AW532:CR532)<0,0,IF(SUM($AX532:CR532)+CR532>$AW532,$AW532-SUM($AX532:CR532),CR532))","v":0},{"$f":"IF(SUM($AW532:CS532)<0,0,IF(SUM($AX532:CS532)+CS532>$AW532,$AW532-SUM($AX532:CS532),CS532))","v":0},{"$f":"IF(SUM($AW532:CT532)<0,0,IF(SUM($AX532:CT532)+CT532>$AW532,$AW532-SUM($AX532:CT532),CT532))","v":0},{"$f":"IF(SUM($AW532:CU532)<0,0,IF(SUM($AX532:CU532)+CU532>$AW532,$AW532-SUM($AX532:CU532),CU532))","v":0},{"$f":"IF(SUM($AW532:CV532)<0,0,IF(SUM($AX532:CV532)+CV532>$AW532,$AW532-SUM($AX532:CV532),CV532))","v":0},{"$f":"IF(SUM($AW532:CW532)<0,0,IF(SUM($AX532:CW532)+CW532>$AW532,$AW532-SUM($AX532:CW532),CW532))","v":0},{"$f":"IF(SUM($AW532:CX532)<0,0,IF(SUM($AX532:CX532)+CX532>$AW532,$AW532-SUM($AX532:CX532),CX532))","v":0},{"$f":"IF(SUM($AW532:CY532)<0,0,IF(SUM($AX532:CY532)+CY532>$AW532,$AW532-SUM($AX532:CY532),CY532))","v":0},{"$f":"IF(SUM($AW532:CZ532)<0,0,IF(SUM($AX532:CZ532)+CZ532>$AW532,$AW532-SUM($AX532:CZ532),CZ532))","v":0},{"$f":"IF(SUM($AW532:DA532)<0,0,IF(SUM($AX532:DA532)+DA532>$AW532,$AW532-SUM($AX532:DA532),DA532))","v":0},{"$f":"IF(SUM($AW532:DB532)<0,0,IF(SUM($AX532:DB532)+DB532>$AW532,$AW532-SUM($AX532:DB532),DB532))","v":0},{"$f":"IF(SUM($AW532:DC532)<0,0,IF(SUM($AX532:DC532)+DC532>$AW532,$AW532-SUM($AX532:DC532),DC532))","v":0},{"$f":"IF(SUM($AW532:DD532)<0,0,IF(SUM($AX532:DD532)+DD532>$AW532,$AW532-SUM($AX532:DD532),DD532))","v":0},{"$f":"IF(SUM($AW532:DE532)<0,0,IF(SUM($AX532:DE532)+DE532>$AW532,$AW532-SUM($AX532:DE532),DE532))","v":0},{"$f":"IF(SUM($AW532:DF532)<0,0,IF(SUM($AX532:DF532)+DF532>$AW532,$AW532-SUM($AX532:DF532),DF532))","v":0},{"$f":"IF(SUM($AW532:DG532)<0,0,IF(SUM($AX532:DG532)+DG532>$AW532,$AW532-SUM($AX532:DG532),DG532))","v":0},{"$f":"IF(SUM($AW532:DH532)<0,0,IF(SUM($AX532:DH532)+DH532>$AW532,$AW532-SUM($AX532:DH532),DH532))","v":0},{"$f":"IF(SUM($AW532:DI532)<0,0,IF(SUM($AX532:DI532)+DI532>$AW532,$AW532-SUM($AX532:DI532),DI532))","v":0},{"$f":"IF(SUM($AW532:DJ532)<0,0,IF(SUM($AX532:DJ532)+DJ532>$AW532,$AW532-SUM($AX532:DJ532),DJ532))","v":0},{"$f":"IF(SUM($AW532:DK532)<0,0,IF(SUM($AX532:DK532)+DK532>$AW532,$AW532-SUM($AX532:DK532),DK532))","v":0},{"$f":"IF(SUM($AW532:DL532)<0,0,IF(SUM($AX532:DL532)+DL532>$AW532,$AW532-SUM($AX532:DL532),DL532))","v":0},{"$f":"IF(SUM($AW532:DM532)<0,0,IF(SUM($AX532:DM532)+DM532>$AW532,$AW532-SUM($AX532:DM532),DM532))","v":0},{"$f":"IF(SUM($AW532:DN532)<0,0,IF(SUM($AX532:DN532)+DN532>$AW532,$AW532-SUM($AX532:DN532),DN532))","v":0},{"$f":"IF(SUM($AW532:DO532)<0,0,IF(SUM($AX532:DO532)+DO532>$AW532,$AW532-SUM($AX532:DO532),DO532))","v":0},{"$f":"IF(SUM($AW532:DP532)<0,0,IF(SUM($AX532:DP532)+DP532>$AW532,$AW532-SUM($AX532:DP532),DP532))","v":0},{"$f":"IF(SUM($AW532:DQ532)<0,0,IF(SUM($AX532:DQ532)+DQ532>$AW532,$AW532-SUM($AX532:DQ532),DQ532))","v":0},{"$f":"IF(SUM($AW532:DR532)<0,0,IF(SUM($AX532:DR532)+DR532>$AW532,$AW532-SUM($AX532:DR532),DR532))","v":0},{"$f":"IF(SUM($AW532:DS532)<0,0,IF(SUM($AX532:DS532)+DS532>$AW532,$AW532-SUM($AX532:DS532),DS532))","v":0},{"$f":"IF(SUM($AW532:DT532)<0,0,IF(SUM($AX532:DT532)+DT532>$AW532,$AW532-SUM($AX532:DT532),DT532))","v":0},{"$f":"IF(SUM($AW532:DU532)<0,0,IF(SUM($AX532:DU532)+DU532>$AW532,$AW532-SUM($AX532:DU532),DU532))","v":0},{"$f":"IF(SUM($AW532:DV532)<0,0,IF(SUM($AX532:DV532)+DV532>$AW532,$AW532-SUM($AX532:DV532),DV532))","v":0},{"$f":"IF(SUM($AW532:DW532)<0,0,IF(SUM($AX532:DW532)+DW532>$AW532,$AW532-SUM($AX532:DW532),DW532))","v":0},{"$f":"IF(SUM($AW532:DX532)<0,0,IF(SUM($AX532:DX532)+DX532>$AW532,$AW532-SUM($AX532:DX532),DX532))","v":0},{"$f":"IF(SUM($AW532:DY532)<0,0,IF(SUM($AX532:DY532)+DY532>$AW532,$AW532-SUM($AX532:DY532),DY532))","v":0},{"$f":"IF(SUM($AW532:DZ532)<0,0,IF(SUM($AX532:DZ532)+DZ532>$AW532,$AW532-SUM($AX532:DZ532),DZ532))","v":0},{"$f":"IF(SUM($AW532:EA532)<0,0,IF(SUM($AX532:EA532)+EA532>$AW532,$AW532-SUM($AX532:EA532),EA532))","v":0},{"$f":"IF(SUM($AW532:EB532)<0,0,IF(SUM($AX532:EB532)+EB532>$AW532,$AW532-SUM($AX532:EB532),EB532))","v":0},{"$f":"IF(SUM($AW532:EC532)<0,0,IF(SUM($AX532:EC532)+EC532>$AW532,$AW532-SUM($AX532:EC532),EC532))","v":0},{"$f":"IF(SUM($AW532:ED532)<0,0,IF(SUM($AX532:ED532)+ED532>$AW532,$AW532-SUM($AX532:ED532),ED532))","v":0},{"$f":"IF(SUM($AW532:EE532)<0,0,IF(SUM($AX532:EE532)+EE532>$AW532,$AW532-SUM($AX532:EE532),EE532))","v":0},{"$f":"IF(SUM($AW532:EF532)<0,0,IF(SUM($AX532:EF532)+EF532>$AW532,$AW532-SUM($AX532:EF532),EF532))","v":0},{"$f":"IF(SUM($AW532:EG532)<0,0,IF(SUM($AX532:EG532)+EG532>$AW532,$AW532-SUM($AX532:EG532),EG532))","v":0},{"$f":"IF(SUM($AW532:EH532)<0,0,IF(SUM($AX532:EH532)+EH532>$AW532,$AW532-SUM($AX532:EH532),EH532))","v":0},{"$f":"IF(SUM($AW532:EI532)<0,0,IF(SUM($AX532:EI532)+EI532>$AW532,$AW532-SUM($AX532:EI532),EI532))","v":0},{"$f":"IF(SUM($AW532:EJ532)<0,0,IF(SUM($AX532:EJ532)+EJ532>$AW532,$AW532-SUM($AX532:EJ532),EJ532))","v":0},{"$f":"IF(SUM($AW532:EK532)<0,0,IF(SUM($AX532:EK532)+EK532>$AW532,$AW532-SUM($AX532:EK532),EK532))","v":0},{"$f":"IF(SUM($AW532:EL532)<0,0,IF(SUM($AX532:EL532)+EL532>$AW532,$AW532-SUM($AX532:EL532),EL532))","v":0},{"$f":"IF(SUM($AW532:EM532)<0,0,IF(SUM($AX532:EM532)+EM532>$AW532,$AW532-SUM($AX532:EM532),EM532))","v":0},{"$f":"IF(SUM($AW532:EN532)<0,0,IF(SUM($AX532:EN532)+EN532>$AW532,$AW532-SUM($AX532:EN532),EN532))","v":0},{"$f":"IF(SUM($AW532:EO532)<0,0,IF(SUM($AX532:EO532)+EO532>$AW532,$AW532-SUM($AX532:EO532),EO532))","v":0},{"$f":"IF(SUM($AW532:EP532)<0,0,IF(SUM($AX532:EP532)+EP532>$AW532,$AW532-SUM($AX532:EP532),EP532))","v":0},{"$f":"IF(SUM($AW532:EQ532)<0,0,IF(SUM($AX532:EQ532)+EQ532>$AW532,$AW532-SUM($AX532:EQ532),EQ532))","v":0},{"$f":"IF(SUM($AW532:ER532)<0,0,IF(SUM($AX532:ER532)+ER532>$AW532,$AW532-SUM($AX532:ER532),ER532))","v":0},{"$f":"IF(SUM($AW532:ES532)<0,0,IF(SUM($AX532:ES532)+ES532>$AW532,$AW532-SUM($AX532:ES532),ES532))","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$12","v":120},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(SUM($AW533:AX533)<0,0,IF(SUM($AX533:AX533)+AX533>$AW533,$AW533-SUM($AX533:AX533),AX533))","v":0},{"$f":"IF(SUM($AW533:AY533)<0,0,IF(SUM($AX533:AY533)+AY533>$AW533,$AW533-SUM($AX533:AY533),AY533))","v":0},{"$f":"IF(SUM($AW533:AZ533)<0,0,IF(SUM($AX533:AZ533)+AZ533>$AW533,$AW533-SUM($AX533:AZ533),AZ533))","v":0},{"$f":"IF(SUM($AW533:BA533)<0,0,IF(SUM($AX533:BA533)+BA533>$AW533,$AW533-SUM($AX533:BA533),BA533))","v":0},{"$f":"IF(SUM($AW533:BB533)<0,0,IF(SUM($AX533:BB533)+BB533>$AW533,$AW533-SUM($AX533:BB533),BB533))","v":0},{"$f":"IF(SUM($AW533:BC533)<0,0,IF(SUM($AX533:BC533)+BC533>$AW533,$AW533-SUM($AX533:BC533),BC533))","v":0},{"$f":"IF(SUM($AW533:BD533)<0,0,IF(SUM($AX533:BD533)+BD533>$AW533,$AW533-SUM($AX533:BD533),BD533))","v":0},{"$f":"IF(SUM($AW533:BE533)<0,0,IF(SUM($AX533:BE533)+BE533>$AW533,$AW533-SUM($AX533:BE533),BE533))","v":0},{"$f":"IF(SUM($AW533:BF533)<0,0,IF(SUM($AX533:BF533)+BF533>$AW533,$AW533-SUM($AX533:BF533),BF533))","v":0},{"$f":"IF(SUM($AW533:BG533)<0,0,IF(SUM($AX533:BG533)+BG533>$AW533,$AW533-SUM($AX533:BG533),BG533))","v":0},{"$f":"IF(SUM($AW533:BH533)<0,0,IF(SUM($AX533:BH533)+BH533>$AW533,$AW533-SUM($AX533:BH533),BH533))","v":0},{"$f":"IF(SUM($AW533:BI533)<0,0,IF(SUM($AX533:BI533)+BI533>$AW533,$AW533-SUM($AX533:BI533),BI533))","v":0},{"$f":"IF(SUM($AW533:BJ533)<0,0,IF(SUM($AX533:BJ533)+BJ533>$AW533,$AW533-SUM($AX533:BJ533),BJ533))","v":0},{"$f":"IF(SUM($AW533:BK533)<0,0,IF(SUM($AX533:BK533)+BK533>$AW533,$AW533-SUM($AX533:BK533),BK533))","v":0},{"$f":"IF(SUM($AW533:BL533)<0,0,IF(SUM($AX533:BL533)+BL533>$AW533,$AW533-SUM($AX533:BL533),BL533))","v":0},{"$f":"IF(SUM($AW533:BM533)<0,0,IF(SUM($AX533:BM533)+BM533>$AW533,$AW533-SUM($AX533:BM533),BM533))","v":0},{"$f":"IF(SUM($AW533:BN533)<0,0,IF(SUM($AX533:BN533)+BN533>$AW533,$AW533-SUM($AX533:BN533),BN533))","v":0},{"$f":"IF(SUM($AW533:BO533)<0,0,IF(SUM($AX533:BO533)+BO533>$AW533,$AW533-SUM($AX533:BO533),BO533))","v":0},{"$f":"IF(SUM($AW533:BP533)<0,0,IF(SUM($AX533:BP533)+BP533>$AW533,$AW533-SUM($AX533:BP533),BP533))","v":0},{"$f":"IF(SUM($AW533:BQ533)<0,0,IF(SUM($AX533:BQ533)+BQ533>$AW533,$AW533-SUM($AX533:BQ533),BQ533))","v":0},{"$f":"IF(SUM($AW533:BR533)<0,0,IF(SUM($AX533:BR533)+BR533>$AW533,$AW533-SUM($AX533:BR533),BR533))","v":0},{"$f":"IF(SUM($AW533:BS533)<0,0,IF(SUM($AX533:BS533)+BS533>$AW533,$AW533-SUM($AX533:BS533),BS533))","v":0},{"$f":"IF(SUM($AW533:BT533)<0,0,IF(SUM($AX533:BT533)+BT533>$AW533,$AW533-SUM($AX533:BT533),BT533))","v":0},{"$f":"IF(SUM($AW533:BU533)<0,0,IF(SUM($AX533:BU533)+BU533>$AW533,$AW533-SUM($AX533:BU533),BU533))","v":0},{"$f":"IF(SUM($AW533:BV533)<0,0,IF(SUM($AX533:BV533)+BV533>$AW533,$AW533-SUM($AX533:BV533),BV533))","v":0},{"$f":"IF(SUM($AW533:BW533)<0,0,IF(SUM($AX533:BW533)+BW533>$AW533,$AW533-SUM($AX533:BW533),BW533))","v":0},{"$f":"IF(SUM($AW533:BX533)<0,0,IF(SUM($AX533:BX533)+BX533>$AW533,$AW533-SUM($AX533:BX533),BX533))","v":0},{"$f":"IF(SUM($AW533:BY533)<0,0,IF(SUM($AX533:BY533)+BY533>$AW533,$AW533-SUM($AX533:BY533),BY533))","v":0},{"$f":"IF(SUM($AW533:BZ533)<0,0,IF(SUM($AX533:BZ533)+BZ533>$AW533,$AW533-SUM($AX533:BZ533),BZ533))","v":0},{"$f":"IF(SUM($AW533:CA533)<0,0,IF(SUM($AX533:CA533)+CA533>$AW533,$AW533-SUM($AX533:CA533),CA533))","v":0},{"$f":"IF(SUM($AW533:CB533)<0,0,IF(SUM($AX533:CB533)+CB533>$AW533,$AW533-SUM($AX533:CB533),CB533))","v":0},{"$f":"IF(SUM($AW533:CC533)<0,0,IF(SUM($AX533:CC533)+CC533>$AW533,$AW533-SUM($AX533:CC533),CC533))","v":0},{"$f":"IF(SUM($AW533:CD533)<0,0,IF(SUM($AX533:CD533)+CD533>$AW533,$AW533-SUM($AX533:CD533),CD533))","v":0},{"$f":"IF(SUM($AW533:CE533)<0,0,IF(SUM($AX533:CE533)+CE533>$AW533,$AW533-SUM($AX533:CE533),CE533))","v":0},{"$f":"IF(SUM($AW533:CF533)<0,0,IF(SUM($AX533:CF533)+CF533>$AW533,$AW533-SUM($AX533:CF533),CF533))","v":0},{"$f":"IF(SUM($AW533:CG533)<0,0,IF(SUM($AX533:CG533)+CG533>$AW533,$AW533-SUM($AX533:CG533),CG533))","v":0},{"$f":"IF(SUM($AW533:CH533)<0,0,IF(SUM($AX533:CH533)+CH533>$AW533,$AW533-SUM($AX533:CH533),CH533))","v":0},{"$f":"IF(SUM($AW533:CI533)<0,0,IF(SUM($AX533:CI533)+CI533>$AW533,$AW533-SUM($AX533:CI533),CI533))","v":0},{"$f":"IF(SUM($AW533:CJ533)<0,0,IF(SUM($AX533:CJ533)+CJ533>$AW533,$AW533-SUM($AX533:CJ533),CJ533))","v":0},{"$f":"IF(SUM($AW533:CK533)<0,0,IF(SUM($AX533:CK533)+CK533>$AW533,$AW533-SUM($AX533:CK533),CK533))","v":0},{"$f":"IF(SUM($AW533:CL533)<0,0,IF(SUM($AX533:CL533)+CL533>$AW533,$AW533-SUM($AX533:CL533),CL533))","v":0},{"$f":"IF(SUM($AW533:CM533)<0,0,IF(SUM($AX533:CM533)+CM533>$AW533,$AW533-SUM($AX533:CM533),CM533))","v":0},{"$f":"IF(SUM($AW533:CN533)<0,0,IF(SUM($AX533:CN533)+CN533>$AW533,$AW533-SUM($AX533:CN533),CN533))","v":0},{"$f":"IF(SUM($AW533:CO533)<0,0,IF(SUM($AX533:CO533)+CO533>$AW533,$AW533-SUM($AX533:CO533),CO533))","v":0},{"$f":"IF(SUM($AW533:CP533)<0,0,IF(SUM($AX533:CP533)+CP533>$AW533,$AW533-SUM($AX533:CP533),CP533))","v":0},{"$f":"IF(SUM($AW533:CQ533)<0,0,IF(SUM($AX533:CQ533)+CQ533>$AW533,$AW533-SUM($AX533:CQ533),CQ533))","v":0},{"$f":"IF(SUM($AW533:CR533)<0,0,IF(SUM($AX533:CR533)+CR533>$AW533,$AW533-SUM($AX533:CR533),CR533))","v":0},{"$f":"IF(SUM($AW533:CS533)<0,0,IF(SUM($AX533:CS533)+CS533>$AW533,$AW533-SUM($AX533:CS533),CS533))","v":0},{"$f":"IF(SUM($AW533:CT533)<0,0,IF(SUM($AX533:CT533)+CT533>$AW533,$AW533-SUM($AX533:CT533),CT533))","v":0},{"$f":"IF(SUM($AW533:CU533)<0,0,IF(SUM($AX533:CU533)+CU533>$AW533,$AW533-SUM($AX533:CU533),CU533))","v":0},{"$f":"IF(SUM($AW533:CV533)<0,0,IF(SUM($AX533:CV533)+CV533>$AW533,$AW533-SUM($AX533:CV533),CV533))","v":0},{"$f":"IF(SUM($AW533:CW533)<0,0,IF(SUM($AX533:CW533)+CW533>$AW533,$AW533-SUM($AX533:CW533),CW533))","v":0},{"$f":"IF(SUM($AW533:CX533)<0,0,IF(SUM($AX533:CX533)+CX533>$AW533,$AW533-SUM($AX533:CX533),CX533))","v":0},{"$f":"IF(SUM($AW533:CY533)<0,0,IF(SUM($AX533:CY533)+CY533>$AW533,$AW533-SUM($AX533:CY533),CY533))","v":0},{"$f":"IF(SUM($AW533:CZ533)<0,0,IF(SUM($AX533:CZ533)+CZ533>$AW533,$AW533-SUM($AX533:CZ533),CZ533))","v":0},{"$f":"IF(SUM($AW533:DA533)<0,0,IF(SUM($AX533:DA533)+DA533>$AW533,$AW533-SUM($AX533:DA533),DA533))","v":0},{"$f":"IF(SUM($AW533:DB533)<0,0,IF(SUM($AX533:DB533)+DB533>$AW533,$AW533-SUM($AX533:DB533),DB533))","v":0},{"$f":"IF(SUM($AW533:DC533)<0,0,IF(SUM($AX533:DC533)+DC533>$AW533,$AW533-SUM($AX533:DC533),DC533))","v":0},{"$f":"IF(SUM($AW533:DD533)<0,0,IF(SUM($AX533:DD533)+DD533>$AW533,$AW533-SUM($AX533:DD533),DD533))","v":0},{"$f":"IF(SUM($AW533:DE533)<0,0,IF(SUM($AX533:DE533)+DE533>$AW533,$AW533-SUM($AX533:DE533),DE533))","v":0},{"$f":"IF(SUM($AW533:DF533)<0,0,IF(SUM($AX533:DF533)+DF533>$AW533,$AW533-SUM($AX533:DF533),DF533))","v":0},{"$f":"IF(SUM($AW533:DG533)<0,0,IF(SUM($AX533:DG533)+DG533>$AW533,$AW533-SUM($AX533:DG533),DG533))","v":0},{"$f":"IF(SUM($AW533:DH533)<0,0,IF(SUM($AX533:DH533)+DH533>$AW533,$AW533-SUM($AX533:DH533),DH533))","v":0},{"$f":"IF(SUM($AW533:DI533)<0,0,IF(SUM($AX533:DI533)+DI533>$AW533,$AW533-SUM($AX533:DI533),DI533))","v":0},{"$f":"IF(SUM($AW533:DJ533)<0,0,IF(SUM($AX533:DJ533)+DJ533>$AW533,$AW533-SUM($AX533:DJ533),DJ533))","v":0},{"$f":"IF(SUM($AW533:DK533)<0,0,IF(SUM($AX533:DK533)+DK533>$AW533,$AW533-SUM($AX533:DK533),DK533))","v":0},{"$f":"IF(SUM($AW533:DL533)<0,0,IF(SUM($AX533:DL533)+DL533>$AW533,$AW533-SUM($AX533:DL533),DL533))","v":0},{"$f":"IF(SUM($AW533:DM533)<0,0,IF(SUM($AX533:DM533)+DM533>$AW533,$AW533-SUM($AX533:DM533),DM533))","v":0},{"$f":"IF(SUM($AW533:DN533)<0,0,IF(SUM($AX533:DN533)+DN533>$AW533,$AW533-SUM($AX533:DN533),DN533))","v":0},{"$f":"IF(SUM($AW533:DO533)<0,0,IF(SUM($AX533:DO533)+DO533>$AW533,$AW533-SUM($AX533:DO533),DO533))","v":0},{"$f":"IF(SUM($AW533:DP533)<0,0,IF(SUM($AX533:DP533)+DP533>$AW533,$AW533-SUM($AX533:DP533),DP533))","v":0},{"$f":"IF(SUM($AW533:DQ533)<0,0,IF(SUM($AX533:DQ533)+DQ533>$AW533,$AW533-SUM($AX533:DQ533),DQ533))","v":0},{"$f":"IF(SUM($AW533:DR533)<0,0,IF(SUM($AX533:DR533)+DR533>$AW533,$AW533-SUM($AX533:DR533),DR533))","v":0},{"$f":"IF(SUM($AW533:DS533)<0,0,IF(SUM($AX533:DS533)+DS533>$AW533,$AW533-SUM($AX533:DS533),DS533))","v":0},{"$f":"IF(SUM($AW533:DT533)<0,0,IF(SUM($AX533:DT533)+DT533>$AW533,$AW533-SUM($AX533:DT533),DT533))","v":0},{"$f":"IF(SUM($AW533:DU533)<0,0,IF(SUM($AX533:DU533)+DU533>$AW533,$AW533-SUM($AX533:DU533),DU533))","v":0},{"$f":"IF(SUM($AW533:DV533)<0,0,IF(SUM($AX533:DV533)+DV533>$AW533,$AW533-SUM($AX533:DV533),DV533))","v":0},{"$f":"IF(SUM($AW533:DW533)<0,0,IF(SUM($AX533:DW533)+DW533>$AW533,$AW533-SUM($AX533:DW533),DW533))","v":0},{"$f":"IF(SUM($AW533:DX533)<0,0,IF(SUM($AX533:DX533)+DX533>$AW533,$AW533-SUM($AX533:DX533),DX533))","v":0},{"$f":"IF(SUM($AW533:DY533)<0,0,IF(SUM($AX533:DY533)+DY533>$AW533,$AW533-SUM($AX533:DY533),DY533))","v":0},{"$f":"IF(SUM($AW533:DZ533)<0,0,IF(SUM($AX533:DZ533)+DZ533>$AW533,$AW533-SUM($AX533:DZ533),DZ533))","v":0},{"$f":"IF(SUM($AW533:EA533)<0,0,IF(SUM($AX533:EA533)+EA533>$AW533,$AW533-SUM($AX533:EA533),EA533))","v":0},{"$f":"IF(SUM($AW533:EB533)<0,0,IF(SUM($AX533:EB533)+EB533>$AW533,$AW533-SUM($AX533:EB533),EB533))","v":0},{"$f":"IF(SUM($AW533:EC533)<0,0,IF(SUM($AX533:EC533)+EC533>$AW533,$AW533-SUM($AX533:EC533),EC533))","v":0},{"$f":"IF(SUM($AW533:ED533)<0,0,IF(SUM($AX533:ED533)+ED533>$AW533,$AW533-SUM($AX533:ED533),ED533))","v":0},{"$f":"IF(SUM($AW533:EE533)<0,0,IF(SUM($AX533:EE533)+EE533>$AW533,$AW533-SUM($AX533:EE533),EE533))","v":0},{"$f":"IF(SUM($AW533:EF533)<0,0,IF(SUM($AX533:EF533)+EF533>$AW533,$AW533-SUM($AX533:EF533),EF533))","v":0},{"$f":"IF(SUM($AW533:EG533)<0,0,IF(SUM($AX533:EG533)+EG533>$AW533,$AW533-SUM($AX533:EG533),EG533))","v":0},{"$f":"IF(SUM($AW533:EH533)<0,0,IF(SUM($AX533:EH533)+EH533>$AW533,$AW533-SUM($AX533:EH533),EH533))","v":0},{"$f":"IF(SUM($AW533:EI533)<0,0,IF(SUM($AX533:EI533)+EI533>$AW533,$AW533-SUM($AX533:EI533),EI533))","v":0},{"$f":"IF(SUM($AW533:EJ533)<0,0,IF(SUM($AX533:EJ533)+EJ533>$AW533,$AW533-SUM($AX533:EJ533),EJ533))","v":0},{"$f":"IF(SUM($AW533:EK533)<0,0,IF(SUM($AX533:EK533)+EK533>$AW533,$AW533-SUM($AX533:EK533),EK533))","v":0},{"$f":"IF(SUM($AW533:EL533)<0,0,IF(SUM($AX533:EL533)+EL533>$AW533,$AW533-SUM($AX533:EL533),EL533))","v":0},{"$f":"IF(SUM($AW533:EM533)<0,0,IF(SUM($AX533:EM533)+EM533>$AW533,$AW533-SUM($AX533:EM533),EM533))","v":0},{"$f":"IF(SUM($AW533:EN533)<0,0,IF(SUM($AX533:EN533)+EN533>$AW533,$AW533-SUM($AX533:EN533),EN533))","v":0},{"$f":"IF(SUM($AW533:EO533)<0,0,IF(SUM($AX533:EO533)+EO533>$AW533,$AW533-SUM($AX533:EO533),EO533))","v":0},{"$f":"IF(SUM($AW533:EP533)<0,0,IF(SUM($AX533:EP533)+EP533>$AW533,$AW533-SUM($AX533:EP533),EP533))","v":0},{"$f":"IF(SUM($AW533:EQ533)<0,0,IF(SUM($AX533:EQ533)+EQ533>$AW533,$AW533-SUM($AX533:EQ533),EQ533))","v":0},{"$f":"IF(SUM($AW533:ER533)<0,0,IF(SUM($AX533:ER533)+ER533>$AW533,$AW533-SUM($AX533:ER533),ER533))","v":0},{"$f":"IF(SUM($AW533:ES533)<0,0,IF(SUM($AX533:ES533)+ES533>$AW533,$AW533-SUM($AX533:ES533),ES533))","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$13","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(SUM($AW534:AX534)<0,0,IF(SUM($AX534:AX534)+AX534>$AW534,$AW534-SUM($AX534:AX534),AX534))","v":0},{"$f":"IF(SUM($AW534:AY534)<0,0,IF(SUM($AX534:AY534)+AY534>$AW534,$AW534-SUM($AX534:AY534),AY534))","v":0},{"$f":"IF(SUM($AW534:AZ534)<0,0,IF(SUM($AX534:AZ534)+AZ534>$AW534,$AW534-SUM($AX534:AZ534),AZ534))","v":0},{"$f":"IF(SUM($AW534:BA534)<0,0,IF(SUM($AX534:BA534)+BA534>$AW534,$AW534-SUM($AX534:BA534),BA534))","v":0},{"$f":"IF(SUM($AW534:BB534)<0,0,IF(SUM($AX534:BB534)+BB534>$AW534,$AW534-SUM($AX534:BB534),BB534))","v":0},{"$f":"IF(SUM($AW534:BC534)<0,0,IF(SUM($AX534:BC534)+BC534>$AW534,$AW534-SUM($AX534:BC534),BC534))","v":0},{"$f":"IF(SUM($AW534:BD534)<0,0,IF(SUM($AX534:BD534)+BD534>$AW534,$AW534-SUM($AX534:BD534),BD534))","v":0},{"$f":"IF(SUM($AW534:BE534)<0,0,IF(SUM($AX534:BE534)+BE534>$AW534,$AW534-SUM($AX534:BE534),BE534))","v":0},{"$f":"IF(SUM($AW534:BF534)<0,0,IF(SUM($AX534:BF534)+BF534>$AW534,$AW534-SUM($AX534:BF534),BF534))","v":0},{"$f":"IF(SUM($AW534:BG534)<0,0,IF(SUM($AX534:BG534)+BG534>$AW534,$AW534-SUM($AX534:BG534),BG534))","v":0},{"$f":"IF(SUM($AW534:BH534)<0,0,IF(SUM($AX534:BH534)+BH534>$AW534,$AW534-SUM($AX534:BH534),BH534))","v":0},{"$f":"IF(SUM($AW534:BI534)<0,0,IF(SUM($AX534:BI534)+BI534>$AW534,$AW534-SUM($AX534:BI534),BI534))","v":0},{"$f":"IF(SUM($AW534:BJ534)<0,0,IF(SUM($AX534:BJ534)+BJ534>$AW534,$AW534-SUM($AX534:BJ534),BJ534))","v":0},{"$f":"IF(SUM($AW534:BK534)<0,0,IF(SUM($AX534:BK534)+BK534>$AW534,$AW534-SUM($AX534:BK534),BK534))","v":0},{"$f":"IF(SUM($AW534:BL534)<0,0,IF(SUM($AX534:BL534)+BL534>$AW534,$AW534-SUM($AX534:BL534),BL534))","v":0},{"$f":"IF(SUM($AW534:BM534)<0,0,IF(SUM($AX534:BM534)+BM534>$AW534,$AW534-SUM($AX534:BM534),BM534))","v":0},{"$f":"IF(SUM($AW534:BN534)<0,0,IF(SUM($AX534:BN534)+BN534>$AW534,$AW534-SUM($AX534:BN534),BN534))","v":0},{"$f":"IF(SUM($AW534:BO534)<0,0,IF(SUM($AX534:BO534)+BO534>$AW534,$AW534-SUM($AX534:BO534),BO534))","v":0},{"$f":"IF(SUM($AW534:BP534)<0,0,IF(SUM($AX534:BP534)+BP534>$AW534,$AW534-SUM($AX534:BP534),BP534))","v":0},{"$f":"IF(SUM($AW534:BQ534)<0,0,IF(SUM($AX534:BQ534)+BQ534>$AW534,$AW534-SUM($AX534:BQ534),BQ534))","v":0},{"$f":"IF(SUM($AW534:BR534)<0,0,IF(SUM($AX534:BR534)+BR534>$AW534,$AW534-SUM($AX534:BR534),BR534))","v":0},{"$f":"IF(SUM($AW534:BS534)<0,0,IF(SUM($AX534:BS534)+BS534>$AW534,$AW534-SUM($AX534:BS534),BS534))","v":0},{"$f":"IF(SUM($AW534:BT534)<0,0,IF(SUM($AX534:BT534)+BT534>$AW534,$AW534-SUM($AX534:BT534),BT534))","v":0},{"$f":"IF(SUM($AW534:BU534)<0,0,IF(SUM($AX534:BU534)+BU534>$AW534,$AW534-SUM($AX534:BU534),BU534))","v":0},{"$f":"IF(SUM($AW534:BV534)<0,0,IF(SUM($AX534:BV534)+BV534>$AW534,$AW534-SUM($AX534:BV534),BV534))","v":0},{"$f":"IF(SUM($AW534:BW534)<0,0,IF(SUM($AX534:BW534)+BW534>$AW534,$AW534-SUM($AX534:BW534),BW534))","v":0},{"$f":"IF(SUM($AW534:BX534)<0,0,IF(SUM($AX534:BX534)+BX534>$AW534,$AW534-SUM($AX534:BX534),BX534))","v":0},{"$f":"IF(SUM($AW534:BY534)<0,0,IF(SUM($AX534:BY534)+BY534>$AW534,$AW534-SUM($AX534:BY534),BY534))","v":0},{"$f":"IF(SUM($AW534:BZ534)<0,0,IF(SUM($AX534:BZ534)+BZ534>$AW534,$AW534-SUM($AX534:BZ534),BZ534))","v":0},{"$f":"IF(SUM($AW534:CA534)<0,0,IF(SUM($AX534:CA534)+CA534>$AW534,$AW534-SUM($AX534:CA534),CA534))","v":0},{"$f":"IF(SUM($AW534:CB534)<0,0,IF(SUM($AX534:CB534)+CB534>$AW534,$AW534-SUM($AX534:CB534),CB534))","v":0},{"$f":"IF(SUM($AW534:CC534)<0,0,IF(SUM($AX534:CC534)+CC534>$AW534,$AW534-SUM($AX534:CC534),CC534))","v":0},{"$f":"IF(SUM($AW534:CD534)<0,0,IF(SUM($AX534:CD534)+CD534>$AW534,$AW534-SUM($AX534:CD534),CD534))","v":0},{"$f":"IF(SUM($AW534:CE534)<0,0,IF(SUM($AX534:CE534)+CE534>$AW534,$AW534-SUM($AX534:CE534),CE534))","v":0},{"$f":"IF(SUM($AW534:CF534)<0,0,IF(SUM($AX534:CF534)+CF534>$AW534,$AW534-SUM($AX534:CF534),CF534))","v":0},{"$f":"IF(SUM($AW534:CG534)<0,0,IF(SUM($AX534:CG534)+CG534>$AW534,$AW534-SUM($AX534:CG534),CG534))","v":0},{"$f":"IF(SUM($AW534:CH534)<0,0,IF(SUM($AX534:CH534)+CH534>$AW534,$AW534-SUM($AX534:CH534),CH534))","v":0},{"$f":"IF(SUM($AW534:CI534)<0,0,IF(SUM($AX534:CI534)+CI534>$AW534,$AW534-SUM($AX534:CI534),CI534))","v":0},{"$f":"IF(SUM($AW534:CJ534)<0,0,IF(SUM($AX534:CJ534)+CJ534>$AW534,$AW534-SUM($AX534:CJ534),CJ534))","v":0},{"$f":"IF(SUM($AW534:CK534)<0,0,IF(SUM($AX534:CK534)+CK534>$AW534,$AW534-SUM($AX534:CK534),CK534))","v":0},{"$f":"IF(SUM($AW534:CL534)<0,0,IF(SUM($AX534:CL534)+CL534>$AW534,$AW534-SUM($AX534:CL534),CL534))","v":0},{"$f":"IF(SUM($AW534:CM534)<0,0,IF(SUM($AX534:CM534)+CM534>$AW534,$AW534-SUM($AX534:CM534),CM534))","v":0},{"$f":"IF(SUM($AW534:CN534)<0,0,IF(SUM($AX534:CN534)+CN534>$AW534,$AW534-SUM($AX534:CN534),CN534))","v":0},{"$f":"IF(SUM($AW534:CO534)<0,0,IF(SUM($AX534:CO534)+CO534>$AW534,$AW534-SUM($AX534:CO534),CO534))","v":0},{"$f":"IF(SUM($AW534:CP534)<0,0,IF(SUM($AX534:CP534)+CP534>$AW534,$AW534-SUM($AX534:CP534),CP534))","v":0},{"$f":"IF(SUM($AW534:CQ534)<0,0,IF(SUM($AX534:CQ534)+CQ534>$AW534,$AW534-SUM($AX534:CQ534),CQ534))","v":0},{"$f":"IF(SUM($AW534:CR534)<0,0,IF(SUM($AX534:CR534)+CR534>$AW534,$AW534-SUM($AX534:CR534),CR534))","v":0},{"$f":"IF(SUM($AW534:CS534)<0,0,IF(SUM($AX534:CS534)+CS534>$AW534,$AW534-SUM($AX534:CS534),CS534))","v":0},{"$f":"IF(SUM($AW534:CT534)<0,0,IF(SUM($AX534:CT534)+CT534>$AW534,$AW534-SUM($AX534:CT534),CT534))","v":0},{"$f":"IF(SUM($AW534:CU534)<0,0,IF(SUM($AX534:CU534)+CU534>$AW534,$AW534-SUM($AX534:CU534),CU534))","v":0},{"$f":"IF(SUM($AW534:CV534)<0,0,IF(SUM($AX534:CV534)+CV534>$AW534,$AW534-SUM($AX534:CV534),CV534))","v":0},{"$f":"IF(SUM($AW534:CW534)<0,0,IF(SUM($AX534:CW534)+CW534>$AW534,$AW534-SUM($AX534:CW534),CW534))","v":0},{"$f":"IF(SUM($AW534:CX534)<0,0,IF(SUM($AX534:CX534)+CX534>$AW534,$AW534-SUM($AX534:CX534),CX534))","v":0},{"$f":"IF(SUM($AW534:CY534)<0,0,IF(SUM($AX534:CY534)+CY534>$AW534,$AW534-SUM($AX534:CY534),CY534))","v":0},{"$f":"IF(SUM($AW534:CZ534)<0,0,IF(SUM($AX534:CZ534)+CZ534>$AW534,$AW534-SUM($AX534:CZ534),CZ534))","v":0},{"$f":"IF(SUM($AW534:DA534)<0,0,IF(SUM($AX534:DA534)+DA534>$AW534,$AW534-SUM($AX534:DA534),DA534))","v":0},{"$f":"IF(SUM($AW534:DB534)<0,0,IF(SUM($AX534:DB534)+DB534>$AW534,$AW534-SUM($AX534:DB534),DB534))","v":0},{"$f":"IF(SUM($AW534:DC534)<0,0,IF(SUM($AX534:DC534)+DC534>$AW534,$AW534-SUM($AX534:DC534),DC534))","v":0},{"$f":"IF(SUM($AW534:DD534)<0,0,IF(SUM($AX534:DD534)+DD534>$AW534,$AW534-SUM($AX534:DD534),DD534))","v":0},{"$f":"IF(SUM($AW534:DE534)<0,0,IF(SUM($AX534:DE534)+DE534>$AW534,$AW534-SUM($AX534:DE534),DE534))","v":0},{"$f":"IF(SUM($AW534:DF534)<0,0,IF(SUM($AX534:DF534)+DF534>$AW534,$AW534-SUM($AX534:DF534),DF534))","v":0},{"$f":"IF(SUM($AW534:DG534)<0,0,IF(SUM($AX534:DG534)+DG534>$AW534,$AW534-SUM($AX534:DG534),DG534))","v":0},{"$f":"IF(SUM($AW534:DH534)<0,0,IF(SUM($AX534:DH534)+DH534>$AW534,$AW534-SUM($AX534:DH534),DH534))","v":0},{"$f":"IF(SUM($AW534:DI534)<0,0,IF(SUM($AX534:DI534)+DI534>$AW534,$AW534-SUM($AX534:DI534),DI534))","v":0},{"$f":"IF(SUM($AW534:DJ534)<0,0,IF(SUM($AX534:DJ534)+DJ534>$AW534,$AW534-SUM($AX534:DJ534),DJ534))","v":0},{"$f":"IF(SUM($AW534:DK534)<0,0,IF(SUM($AX534:DK534)+DK534>$AW534,$AW534-SUM($AX534:DK534),DK534))","v":0},{"$f":"IF(SUM($AW534:DL534)<0,0,IF(SUM($AX534:DL534)+DL534>$AW534,$AW534-SUM($AX534:DL534),DL534))","v":0},{"$f":"IF(SUM($AW534:DM534)<0,0,IF(SUM($AX534:DM534)+DM534>$AW534,$AW534-SUM($AX534:DM534),DM534))","v":0},{"$f":"IF(SUM($AW534:DN534)<0,0,IF(SUM($AX534:DN534)+DN534>$AW534,$AW534-SUM($AX534:DN534),DN534))","v":0},{"$f":"IF(SUM($AW534:DO534)<0,0,IF(SUM($AX534:DO534)+DO534>$AW534,$AW534-SUM($AX534:DO534),DO534))","v":0},{"$f":"IF(SUM($AW534:DP534)<0,0,IF(SUM($AX534:DP534)+DP534>$AW534,$AW534-SUM($AX534:DP534),DP534))","v":0},{"$f":"IF(SUM($AW534:DQ534)<0,0,IF(SUM($AX534:DQ534)+DQ534>$AW534,$AW534-SUM($AX534:DQ534),DQ534))","v":0},{"$f":"IF(SUM($AW534:DR534)<0,0,IF(SUM($AX534:DR534)+DR534>$AW534,$AW534-SUM($AX534:DR534),DR534))","v":0},{"$f":"IF(SUM($AW534:DS534)<0,0,IF(SUM($AX534:DS534)+DS534>$AW534,$AW534-SUM($AX534:DS534),DS534))","v":0},{"$f":"IF(SUM($AW534:DT534)<0,0,IF(SUM($AX534:DT534)+DT534>$AW534,$AW534-SUM($AX534:DT534),DT534))","v":0},{"$f":"IF(SUM($AW534:DU534)<0,0,IF(SUM($AX534:DU534)+DU534>$AW534,$AW534-SUM($AX534:DU534),DU534))","v":0},{"$f":"IF(SUM($AW534:DV534)<0,0,IF(SUM($AX534:DV534)+DV534>$AW534,$AW534-SUM($AX534:DV534),DV534))","v":0},{"$f":"IF(SUM($AW534:DW534)<0,0,IF(SUM($AX534:DW534)+DW534>$AW534,$AW534-SUM($AX534:DW534),DW534))","v":0},{"$f":"IF(SUM($AW534:DX534)<0,0,IF(SUM($AX534:DX534)+DX534>$AW534,$AW534-SUM($AX534:DX534),DX534))","v":0},{"$f":"IF(SUM($AW534:DY534)<0,0,IF(SUM($AX534:DY534)+DY534>$AW534,$AW534-SUM($AX534:DY534),DY534))","v":0},{"$f":"IF(SUM($AW534:DZ534)<0,0,IF(SUM($AX534:DZ534)+DZ534>$AW534,$AW534-SUM($AX534:DZ534),DZ534))","v":0},{"$f":"IF(SUM($AW534:EA534)<0,0,IF(SUM($AX534:EA534)+EA534>$AW534,$AW534-SUM($AX534:EA534),EA534))","v":0},{"$f":"IF(SUM($AW534:EB534)<0,0,IF(SUM($AX534:EB534)+EB534>$AW534,$AW534-SUM($AX534:EB534),EB534))","v":0},{"$f":"IF(SUM($AW534:EC534)<0,0,IF(SUM($AX534:EC534)+EC534>$AW534,$AW534-SUM($AX534:EC534),EC534))","v":0},{"$f":"IF(SUM($AW534:ED534)<0,0,IF(SUM($AX534:ED534)+ED534>$AW534,$AW534-SUM($AX534:ED534),ED534))","v":0},{"$f":"IF(SUM($AW534:EE534)<0,0,IF(SUM($AX534:EE534)+EE534>$AW534,$AW534-SUM($AX534:EE534),EE534))","v":0},{"$f":"IF(SUM($AW534:EF534)<0,0,IF(SUM($AX534:EF534)+EF534>$AW534,$AW534-SUM($AX534:EF534),EF534))","v":0},{"$f":"IF(SUM($AW534:EG534)<0,0,IF(SUM($AX534:EG534)+EG534>$AW534,$AW534-SUM($AX534:EG534),EG534))","v":0},{"$f":"IF(SUM($AW534:EH534)<0,0,IF(SUM($AX534:EH534)+EH534>$AW534,$AW534-SUM($AX534:EH534),EH534))","v":0},{"$f":"IF(SUM($AW534:EI534)<0,0,IF(SUM($AX534:EI534)+EI534>$AW534,$AW534-SUM($AX534:EI534),EI534))","v":0},{"$f":"IF(SUM($AW534:EJ534)<0,0,IF(SUM($AX534:EJ534)+EJ534>$AW534,$AW534-SUM($AX534:EJ534),EJ534))","v":0},{"$f":"IF(SUM($AW534:EK534)<0,0,IF(SUM($AX534:EK534)+EK534>$AW534,$AW534-SUM($AX534:EK534),EK534))","v":0},{"$f":"IF(SUM($AW534:EL534)<0,0,IF(SUM($AX534:EL534)+EL534>$AW534,$AW534-SUM($AX534:EL534),EL534))","v":0},{"$f":"IF(SUM($AW534:EM534)<0,0,IF(SUM($AX534:EM534)+EM534>$AW534,$AW534-SUM($AX534:EM534),EM534))","v":0},{"$f":"IF(SUM($AW534:EN534)<0,0,IF(SUM($AX534:EN534)+EN534>$AW534,$AW534-SUM($AX534:EN534),EN534))","v":0},{"$f":"IF(SUM($AW534:EO534)<0,0,IF(SUM($AX534:EO534)+EO534>$AW534,$AW534-SUM($AX534:EO534),EO534))","v":0},{"$f":"IF(SUM($AW534:EP534)<0,0,IF(SUM($AX534:EP534)+EP534>$AW534,$AW534-SUM($AX534:EP534),EP534))","v":0},{"$f":"IF(SUM($AW534:EQ534)<0,0,IF(SUM($AX534:EQ534)+EQ534>$AW534,$AW534-SUM($AX534:EQ534),EQ534))","v":0},{"$f":"IF(SUM($AW534:ER534)<0,0,IF(SUM($AX534:ER534)+ER534>$AW534,$AW534-SUM($AX534:ER534),ER534))","v":0},{"$f":"IF(SUM($AW534:ES534)<0,0,IF(SUM($AX534:ES534)+ES534>$AW534,$AW534-SUM($AX534:ES534),ES534))","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$14","v":60},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58868282000000005,3.9245521333333339E-2,{"$f":"IF(SUM($AW535:AX535)<0,0,IF(SUM($AX535:AX535)+AX535>$AW535,$AW535-SUM($AX535:AX535),AX535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:AY535)<0,0,IF(SUM($AX535:AY535)+AY535>$AW535,$AW535-SUM($AX535:AY535),AY535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:AZ535)<0,0,IF(SUM($AX535:AZ535)+AZ535>$AW535,$AW535-SUM($AX535:AZ535),AZ535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BA535)<0,0,IF(SUM($AX535:BA535)+BA535>$AW535,$AW535-SUM($AX535:BA535),BA535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BB535)<0,0,IF(SUM($AX535:BB535)+BB535>$AW535,$AW535-SUM($AX535:BB535),BB535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BC535)<0,0,IF(SUM($AX535:BC535)+BC535>$AW535,$AW535-SUM($AX535:BC535),BC535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BD535)<0,0,IF(SUM($AX535:BD535)+BD535>$AW535,$AW535-SUM($AX535:BD535),BD535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BE535)<0,0,IF(SUM($AX535:BE535)+BE535>$AW535,$AW535-SUM($AX535:BE535),BE535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BF535)<0,0,IF(SUM($AX535:BF535)+BF535>$AW535,$AW535-SUM($AX535:BF535),BF535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BG535)<0,0,IF(SUM($AX535:BG535)+BG535>$AW535,$AW535-SUM($AX535:BG535),BG535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BH535)<0,0,IF(SUM($AX535:BH535)+BH535>$AW535,$AW535-SUM($AX535:BH535),BH535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BI535)<0,0,IF(SUM($AX535:BI535)+BI535>$AW535,$AW535-SUM($AX535:BI535),BI535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BJ535)<0,0,IF(SUM($AX535:BJ535)+BJ535>$AW535,$AW535-SUM($AX535:BJ535),BJ535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BK535)<0,0,IF(SUM($AX535:BK535)+BK535>$AW535,$AW535-SUM($AX535:BK535),BK535))","v":3.9245521333333339E-2},{"$f":"IF(SUM($AW535:BL535)<0,0,IF(SUM($AX535:BL535)+BL535>$AW535,$AW535-SUM($AX535:BL535),BL535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BM535)<0,0,IF(SUM($AX535:BM535)+BM535>$AW535,$AW535-SUM($AX535:BM535),BM535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BN535)<0,0,IF(SUM($AX535:BN535)+BN535>$AW535,$AW535-SUM($AX535:BN535),BN535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BO535)<0,0,IF(SUM($AX535:BO535)+BO535>$AW535,$AW535-SUM($AX535:BO535),BO535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BP535)<0,0,IF(SUM($AX535:BP535)+BP535>$AW535,$AW535-SUM($AX535:BP535),BP535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BQ535)<0,0,IF(SUM($AX535:BQ535)+BQ535>$AW535,$AW535-SUM($AX535:BQ535),BQ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BR535)<0,0,IF(SUM($AX535:BR535)+BR535>$AW535,$AW535-SUM($AX535:BR535),BR535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BS535)<0,0,IF(SUM($AX535:BS535)+BS535>$AW535,$AW535-SUM($AX535:BS535),BS535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BT535)<0,0,IF(SUM($AX535:BT535)+BT535>$AW535,$AW535-SUM($AX535:BT535),BT535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BU535)<0,0,IF(SUM($AX535:BU535)+BU535>$AW535,$AW535-SUM($AX535:BU535),BU535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BV535)<0,0,IF(SUM($AX535:BV535)+BV535>$AW535,$AW535-SUM($AX535:BV535),BV535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BW535)<0,0,IF(SUM($AX535:BW535)+BW535>$AW535,$AW535-SUM($AX535:BW535),BW535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BX535)<0,0,IF(SUM($AX535:BX535)+BX535>$AW535,$AW535-SUM($AX535:BX535),BX535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BY535)<0,0,IF(SUM($AX535:BY535)+BY535>$AW535,$AW535-SUM($AX535:BY535),BY535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:BZ535)<0,0,IF(SUM($AX535:BZ535)+BZ535>$AW535,$AW535-SUM($AX535:BZ535),BZ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CA535)<0,0,IF(SUM($AX535:CA535)+CA535>$AW535,$AW535-SUM($AX535:CA535),CA535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CB535)<0,0,IF(SUM($AX535:CB535)+CB535>$AW535,$AW535-SUM($AX535:CB535),CB535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CC535)<0,0,IF(SUM($AX535:CC535)+CC535>$AW535,$AW535-SUM($AX535:CC535),CC535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CD535)<0,0,IF(SUM($AX535:CD535)+CD535>$AW535,$AW535-SUM($AX535:CD535),CD535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CE535)<0,0,IF(SUM($AX535:CE535)+CE535>$AW535,$AW535-SUM($AX535:CE535),CE535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CF535)<0,0,IF(SUM($AX535:CF535)+CF535>$AW535,$AW535-SUM($AX535:CF535),CF535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CG535)<0,0,IF(SUM($AX535:CG535)+CG535>$AW535,$AW535-SUM($AX535:CG535),CG535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CH535)<0,0,IF(SUM($AX535:CH535)+CH535>$AW535,$AW535-SUM($AX535:CH535),CH535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CI535)<0,0,IF(SUM($AX535:CI535)+CI535>$AW535,$AW535-SUM($AX535:CI535),CI535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CJ535)<0,0,IF(SUM($AX535:CJ535)+CJ535>$AW535,$AW535-SUM($AX535:CJ535),CJ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CK535)<0,0,IF(SUM($AX535:CK535)+CK535>$AW535,$AW535-SUM($AX535:CK535),CK535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CL535)<0,0,IF(SUM($AX535:CL535)+CL535>$AW535,$AW535-SUM($AX535:CL535),CL535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CM535)<0,0,IF(SUM($AX535:CM535)+CM535>$AW535,$AW535-SUM($AX535:CM535),CM535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CN535)<0,0,IF(SUM($AX535:CN535)+CN535>$AW535,$AW535-SUM($AX535:CN535),CN535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CO535)<0,0,IF(SUM($AX535:CO535)+CO535>$AW535,$AW535-SUM($AX535:CO535),CO535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CP535)<0,0,IF(SUM($AX535:CP535)+CP535>$AW535,$AW535-SUM($AX535:CP535),CP535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CQ535)<0,0,IF(SUM($AX535:CQ535)+CQ535>$AW535,$AW535-SUM($AX535:CQ535),CQ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CR535)<0,0,IF(SUM($AX535:CR535)+CR535>$AW535,$AW535-SUM($AX535:CR535),CR535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CS535)<0,0,IF(SUM($AX535:CS535)+CS535>$AW535,$AW535-SUM($AX535:CS535),CS535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CT535)<0,0,IF(SUM($AX535:CT535)+CT535>$AW535,$AW535-SUM($AX535:CT535),CT535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CU535)<0,0,IF(SUM($AX535:CU535)+CU535>$AW535,$AW535-SUM($AX535:CU535),CU535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CV535)<0,0,IF(SUM($AX535:CV535)+CV535>$AW535,$AW535-SUM($AX535:CV535),CV535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CW535)<0,0,IF(SUM($AX535:CW535)+CW535>$AW535,$AW535-SUM($AX535:CW535),CW535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CX535)<0,0,IF(SUM($AX535:CX535)+CX535>$AW535,$AW535-SUM($AX535:CX535),CX535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CY535)<0,0,IF(SUM($AX535:CY535)+CY535>$AW535,$AW535-SUM($AX535:CY535),CY535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:CZ535)<0,0,IF(SUM($AX535:CZ535)+CZ535>$AW535,$AW535-SUM($AX535:CZ535),CZ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DA535)<0,0,IF(SUM($AX535:DA535)+DA535>$AW535,$AW535-SUM($AX535:DA535),DA535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DB535)<0,0,IF(SUM($AX535:DB535)+DB535>$AW535,$AW535-SUM($AX535:DB535),DB535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DC535)<0,0,IF(SUM($AX535:DC535)+DC535>$AW535,$AW535-SUM($AX535:DC535),DC535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DD535)<0,0,IF(SUM($AX535:DD535)+DD535>$AW535,$AW535-SUM($AX535:DD535),DD535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DE535)<0,0,IF(SUM($AX535:DE535)+DE535>$AW535,$AW535-SUM($AX535:DE535),DE535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DF535)<0,0,IF(SUM($AX535:DF535)+DF535>$AW535,$AW535-SUM($AX535:DF535),DF535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DG535)<0,0,IF(SUM($AX535:DG535)+DG535>$AW535,$AW535-SUM($AX535:DG535),DG535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DH535)<0,0,IF(SUM($AX535:DH535)+DH535>$AW535,$AW535-SUM($AX535:DH535),DH535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DI535)<0,0,IF(SUM($AX535:DI535)+DI535>$AW535,$AW535-SUM($AX535:DI535),DI535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DJ535)<0,0,IF(SUM($AX535:DJ535)+DJ535>$AW535,$AW535-SUM($AX535:DJ535),DJ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DK535)<0,0,IF(SUM($AX535:DK535)+DK535>$AW535,$AW535-SUM($AX535:DK535),DK535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DL535)<0,0,IF(SUM($AX535:DL535)+DL535>$AW535,$AW535-SUM($AX535:DL535),DL535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DM535)<0,0,IF(SUM($AX535:DM535)+DM535>$AW535,$AW535-SUM($AX535:DM535),DM535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DN535)<0,0,IF(SUM($AX535:DN535)+DN535>$AW535,$AW535-SUM($AX535:DN535),DN535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DO535)<0,0,IF(SUM($AX535:DO535)+DO535>$AW535,$AW535-SUM($AX535:DO535),DO535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DP535)<0,0,IF(SUM($AX535:DP535)+DP535>$AW535,$AW535-SUM($AX535:DP535),DP535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DQ535)<0,0,IF(SUM($AX535:DQ535)+DQ535>$AW535,$AW535-SUM($AX535:DQ535),DQ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DR535)<0,0,IF(SUM($AX535:DR535)+DR535>$AW535,$AW535-SUM($AX535:DR535),DR535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DS535)<0,0,IF(SUM($AX535:DS535)+DS535>$AW535,$AW535-SUM($AX535:DS535),DS535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DT535)<0,0,IF(SUM($AX535:DT535)+DT535>$AW535,$AW535-SUM($AX535:DT535),DT535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DU535)<0,0,IF(SUM($AX535:DU535)+DU535>$AW535,$AW535-SUM($AX535:DU535),DU535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DV535)<0,0,IF(SUM($AX535:DV535)+DV535>$AW535,$AW535-SUM($AX535:DV535),DV535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DW535)<0,0,IF(SUM($AX535:DW535)+DW535>$AW535,$AW535-SUM($AX535:DW535),DW535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DX535)<0,0,IF(SUM($AX535:DX535)+DX535>$AW535,$AW535-SUM($AX535:DX535),DX535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DY535)<0,0,IF(SUM($AX535:DY535)+DY535>$AW535,$AW535-SUM($AX535:DY535),DY535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:DZ535)<0,0,IF(SUM($AX535:DZ535)+DZ535>$AW535,$AW535-SUM($AX535:DZ535),DZ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EA535)<0,0,IF(SUM($AX535:EA535)+EA535>$AW535,$AW535-SUM($AX535:EA535),EA535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EB535)<0,0,IF(SUM($AX535:EB535)+EB535>$AW535,$AW535-SUM($AX535:EB535),EB535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EC535)<0,0,IF(SUM($AX535:EC535)+EC535>$AW535,$AW535-SUM($AX535:EC535),EC535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:ED535)<0,0,IF(SUM($AX535:ED535)+ED535>$AW535,$AW535-SUM($AX535:ED535),ED535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EE535)<0,0,IF(SUM($AX535:EE535)+EE535>$AW535,$AW535-SUM($AX535:EE535),EE535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EF535)<0,0,IF(SUM($AX535:EF535)+EF535>$AW535,$AW535-SUM($AX535:EF535),EF535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EG535)<0,0,IF(SUM($AX535:EG535)+EG535>$AW535,$AW535-SUM($AX535:EG535),EG535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EH535)<0,0,IF(SUM($AX535:EH535)+EH535>$AW535,$AW535-SUM($AX535:EH535),EH535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EI535)<0,0,IF(SUM($AX535:EI535)+EI535>$AW535,$AW535-SUM($AX535:EI535),EI535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EJ535)<0,0,IF(SUM($AX535:EJ535)+EJ535>$AW535,$AW535-SUM($AX535:EJ535),EJ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EK535)<0,0,IF(SUM($AX535:EK535)+EK535>$AW535,$AW535-SUM($AX535:EK535),EK535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EL535)<0,0,IF(SUM($AX535:EL535)+EL535>$AW535,$AW535-SUM($AX535:EL535),EL535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EM535)<0,0,IF(SUM($AX535:EM535)+EM535>$AW535,$AW535-SUM($AX535:EM535),EM535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EN535)<0,0,IF(SUM($AX535:EN535)+EN535>$AW535,$AW535-SUM($AX535:EN535),EN535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EO535)<0,0,IF(SUM($AX535:EO535)+EO535>$AW535,$AW535-SUM($AX535:EO535),EO535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EP535)<0,0,IF(SUM($AX535:EP535)+EP535>$AW535,$AW535-SUM($AX535:EP535),EP535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:EQ535)<0,0,IF(SUM($AX535:EQ535)+EQ535>$AW535,$AW535-SUM($AX535:EQ535),EQ535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:ER535)<0,0,IF(SUM($AX535:ER535)+ER535>$AW535,$AW535-SUM($AX535:ER535),ER535))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AW535:ES535)<0,0,IF(SUM($AX535:ES535)+ES535>$AW535,$AW535-SUM($AX535:ES535),ES535))","v":-2.2204460492503131E-16}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$15","v":200},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.881E-2,3.7619999999999998E-4,{"$f":"IF(SUM($AW536:AX536)<0,0,IF(SUM($AX536:AX536)+AX536>$AW536,$AW536-SUM($AX536:AX536),AX536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:AY536)<0,0,IF(SUM($AX536:AY536)+AY536>$AW536,$AW536-SUM($AX536:AY536),AY536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:AZ536)<0,0,IF(SUM($AX536:AZ536)+AZ536>$AW536,$AW536-SUM($AX536:AZ536),AZ536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BA536)<0,0,IF(SUM($AX536:BA536)+BA536>$AW536,$AW536-SUM($AX536:BA536),BA536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BB536)<0,0,IF(SUM($AX536:BB536)+BB536>$AW536,$AW536-SUM($AX536:BB536),BB536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BC536)<0,0,IF(SUM($AX536:BC536)+BC536>$AW536,$AW536-SUM($AX536:BC536),BC536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BD536)<0,0,IF(SUM($AX536:BD536)+BD536>$AW536,$AW536-SUM($AX536:BD536),BD536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BE536)<0,0,IF(SUM($AX536:BE536)+BE536>$AW536,$AW536-SUM($AX536:BE536),BE536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BF536)<0,0,IF(SUM($AX536:BF536)+BF536>$AW536,$AW536-SUM($AX536:BF536),BF536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BG536)<0,0,IF(SUM($AX536:BG536)+BG536>$AW536,$AW536-SUM($AX536:BG536),BG536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BH536)<0,0,IF(SUM($AX536:BH536)+BH536>$AW536,$AW536-SUM($AX536:BH536),BH536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BI536)<0,0,IF(SUM($AX536:BI536)+BI536>$AW536,$AW536-SUM($AX536:BI536),BI536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BJ536)<0,0,IF(SUM($AX536:BJ536)+BJ536>$AW536,$AW536-SUM($AX536:BJ536),BJ536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BK536)<0,0,IF(SUM($AX536:BK536)+BK536>$AW536,$AW536-SUM($AX536:BK536),BK536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BL536)<0,0,IF(SUM($AX536:BL536)+BL536>$AW536,$AW536-SUM($AX536:BL536),BL536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BM536)<0,0,IF(SUM($AX536:BM536)+BM536>$AW536,$AW536-SUM($AX536:BM536),BM536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BN536)<0,0,IF(SUM($AX536:BN536)+BN536>$AW536,$AW536-SUM($AX536:BN536),BN536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BO536)<0,0,IF(SUM($AX536:BO536)+BO536>$AW536,$AW536-SUM($AX536:BO536),BO536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BP536)<0,0,IF(SUM($AX536:BP536)+BP536>$AW536,$AW536-SUM($AX536:BP536),BP536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BQ536)<0,0,IF(SUM($AX536:BQ536)+BQ536>$AW536,$AW536-SUM($AX536:BQ536),BQ536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BR536)<0,0,IF(SUM($AX536:BR536)+BR536>$AW536,$AW536-SUM($AX536:BR536),BR536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BS536)<0,0,IF(SUM($AX536:BS536)+BS536>$AW536,$AW536-SUM($AX536:BS536),BS536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BT536)<0,0,IF(SUM($AX536:BT536)+BT536>$AW536,$AW536-SUM($AX536:BT536),BT536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BU536)<0,0,IF(SUM($AX536:BU536)+BU536>$AW536,$AW536-SUM($AX536:BU536),BU536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BV536)<0,0,IF(SUM($AX536:BV536)+BV536>$AW536,$AW536-SUM($AX536:BV536),BV536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BW536)<0,0,IF(SUM($AX536:BW536)+BW536>$AW536,$AW536-SUM($AX536:BW536),BW536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BX536)<0,0,IF(SUM($AX536:BX536)+BX536>$AW536,$AW536-SUM($AX536:BX536),BX536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BY536)<0,0,IF(SUM($AX536:BY536)+BY536>$AW536,$AW536-SUM($AX536:BY536),BY536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:BZ536)<0,0,IF(SUM($AX536:BZ536)+BZ536>$AW536,$AW536-SUM($AX536:BZ536),BZ536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CA536)<0,0,IF(SUM($AX536:CA536)+CA536>$AW536,$AW536-SUM($AX536:CA536),CA536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CB536)<0,0,IF(SUM($AX536:CB536)+CB536>$AW536,$AW536-SUM($AX536:CB536),CB536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CC536)<0,0,IF(SUM($AX536:CC536)+CC536>$AW536,$AW536-SUM($AX536:CC536),CC536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CD536)<0,0,IF(SUM($AX536:CD536)+CD536>$AW536,$AW536-SUM($AX536:CD536),CD536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CE536)<0,0,IF(SUM($AX536:CE536)+CE536>$AW536,$AW536-SUM($AX536:CE536),CE536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CF536)<0,0,IF(SUM($AX536:CF536)+CF536>$AW536,$AW536-SUM($AX536:CF536),CF536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CG536)<0,0,IF(SUM($AX536:CG536)+CG536>$AW536,$AW536-SUM($AX536:CG536),CG536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CH536)<0,0,IF(SUM($AX536:CH536)+CH536>$AW536,$AW536-SUM($AX536:CH536),CH536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CI536)<0,0,IF(SUM($AX536:CI536)+CI536>$AW536,$AW536-SUM($AX536:CI536),CI536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CJ536)<0,0,IF(SUM($AX536:CJ536)+CJ536>$AW536,$AW536-SUM($AX536:CJ536),CJ536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CK536)<0,0,IF(SUM($AX536:CK536)+CK536>$AW536,$AW536-SUM($AX536:CK536),CK536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CL536)<0,0,IF(SUM($AX536:CL536)+CL536>$AW536,$AW536-SUM($AX536:CL536),CL536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CM536)<0,0,IF(SUM($AX536:CM536)+CM536>$AW536,$AW536-SUM($AX536:CM536),CM536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CN536)<0,0,IF(SUM($AX536:CN536)+CN536>$AW536,$AW536-SUM($AX536:CN536),CN536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CO536)<0,0,IF(SUM($AX536:CO536)+CO536>$AW536,$AW536-SUM($AX536:CO536),CO536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CP536)<0,0,IF(SUM($AX536:CP536)+CP536>$AW536,$AW536-SUM($AX536:CP536),CP536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CQ536)<0,0,IF(SUM($AX536:CQ536)+CQ536>$AW536,$AW536-SUM($AX536:CQ536),CQ536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CR536)<0,0,IF(SUM($AX536:CR536)+CR536>$AW536,$AW536-SUM($AX536:CR536),CR536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CS536)<0,0,IF(SUM($AX536:CS536)+CS536>$AW536,$AW536-SUM($AX536:CS536),CS536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CT536)<0,0,IF(SUM($AX536:CT536)+CT536>$AW536,$AW536-SUM($AX536:CT536),CT536))","v":3.7619999999999998E-4},{"$f":"IF(SUM($AW536:CU536)<0,0,IF(SUM($AX536:CU536)+CU536>$AW536,$AW536-SUM($AX536:CU536),CU536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:CV536)<0,0,IF(SUM($AX536:CV536)+CV536>$AW536,$AW536-SUM($AX536:CV536),CV536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:CW536)<0,0,IF(SUM($AX536:CW536)+CW536>$AW536,$AW536-SUM($AX536:CW536),CW536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:CX536)<0,0,IF(SUM($AX536:CX536)+CX536>$AW536,$AW536-SUM($AX536:CX536),CX536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:CY536)<0,0,IF(SUM($AX536:CY536)+CY536>$AW536,$AW536-SUM($AX536:CY536),CY536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:CZ536)<0,0,IF(SUM($AX536:CZ536)+CZ536>$AW536,$AW536-SUM($AX536:CZ536),CZ536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DA536)<0,0,IF(SUM($AX536:DA536)+DA536>$AW536,$AW536-SUM($AX536:DA536),DA536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DB536)<0,0,IF(SUM($AX536:DB536)+DB536>$AW536,$AW536-SUM($AX536:DB536),DB536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DC536)<0,0,IF(SUM($AX536:DC536)+DC536>$AW536,$AW536-SUM($AX536:DC536),DC536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DD536)<0,0,IF(SUM($AX536:DD536)+DD536>$AW536,$AW536-SUM($AX536:DD536),DD536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DE536)<0,0,IF(SUM($AX536:DE536)+DE536>$AW536,$AW536-SUM($AX536:DE536),DE536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DF536)<0,0,IF(SUM($AX536:DF536)+DF536>$AW536,$AW536-SUM($AX536:DF536),DF536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DG536)<0,0,IF(SUM($AX536:DG536)+DG536>$AW536,$AW536-SUM($AX536:DG536),DG536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DH536)<0,0,IF(SUM($AX536:DH536)+DH536>$AW536,$AW536-SUM($AX536:DH536),DH536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DI536)<0,0,IF(SUM($AX536:DI536)+DI536>$AW536,$AW536-SUM($AX536:DI536),DI536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DJ536)<0,0,IF(SUM($AX536:DJ536)+DJ536>$AW536,$AW536-SUM($AX536:DJ536),DJ536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DK536)<0,0,IF(SUM($AX536:DK536)+DK536>$AW536,$AW536-SUM($AX536:DK536),DK536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DL536)<0,0,IF(SUM($AX536:DL536)+DL536>$AW536,$AW536-SUM($AX536:DL536),DL536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DM536)<0,0,IF(SUM($AX536:DM536)+DM536>$AW536,$AW536-SUM($AX536:DM536),DM536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DN536)<0,0,IF(SUM($AX536:DN536)+DN536>$AW536,$AW536-SUM($AX536:DN536),DN536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DO536)<0,0,IF(SUM($AX536:DO536)+DO536>$AW536,$AW536-SUM($AX536:DO536),DO536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DP536)<0,0,IF(SUM($AX536:DP536)+DP536>$AW536,$AW536-SUM($AX536:DP536),DP536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DQ536)<0,0,IF(SUM($AX536:DQ536)+DQ536>$AW536,$AW536-SUM($AX536:DQ536),DQ536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DR536)<0,0,IF(SUM($AX536:DR536)+DR536>$AW536,$AW536-SUM($AX536:DR536),DR536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DS536)<0,0,IF(SUM($AX536:DS536)+DS536>$AW536,$AW536-SUM($AX536:DS536),DS536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DT536)<0,0,IF(SUM($AX536:DT536)+DT536>$AW536,$AW536-SUM($AX536:DT536),DT536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DU536)<0,0,IF(SUM($AX536:DU536)+DU536>$AW536,$AW536-SUM($AX536:DU536),DU536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DV536)<0,0,IF(SUM($AX536:DV536)+DV536>$AW536,$AW536-SUM($AX536:DV536),DV536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DW536)<0,0,IF(SUM($AX536:DW536)+DW536>$AW536,$AW536-SUM($AX536:DW536),DW536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DX536)<0,0,IF(SUM($AX536:DX536)+DX536>$AW536,$AW536-SUM($AX536:DX536),DX536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DY536)<0,0,IF(SUM($AX536:DY536)+DY536>$AW536,$AW536-SUM($AX536:DY536),DY536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:DZ536)<0,0,IF(SUM($AX536:DZ536)+DZ536>$AW536,$AW536-SUM($AX536:DZ536),DZ536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EA536)<0,0,IF(SUM($AX536:EA536)+EA536>$AW536,$AW536-SUM($AX536:EA536),EA536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EB536)<0,0,IF(SUM($AX536:EB536)+EB536>$AW536,$AW536-SUM($AX536:EB536),EB536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EC536)<0,0,IF(SUM($AX536:EC536)+EC536>$AW536,$AW536-SUM($AX536:EC536),EC536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:ED536)<0,0,IF(SUM($AX536:ED536)+ED536>$AW536,$AW536-SUM($AX536:ED536),ED536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EE536)<0,0,IF(SUM($AX536:EE536)+EE536>$AW536,$AW536-SUM($AX536:EE536),EE536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EF536)<0,0,IF(SUM($AX536:EF536)+EF536>$AW536,$AW536-SUM($AX536:EF536),EF536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EG536)<0,0,IF(SUM($AX536:EG536)+EG536>$AW536,$AW536-SUM($AX536:EG536),EG536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EH536)<0,0,IF(SUM($AX536:EH536)+EH536>$AW536,$AW536-SUM($AX536:EH536),EH536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EI536)<0,0,IF(SUM($AX536:EI536)+EI536>$AW536,$AW536-SUM($AX536:EI536),EI536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EJ536)<0,0,IF(SUM($AX536:EJ536)+EJ536>$AW536,$AW536-SUM($AX536:EJ536),EJ536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EK536)<0,0,IF(SUM($AX536:EK536)+EK536>$AW536,$AW536-SUM($AX536:EK536),EK536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EL536)<0,0,IF(SUM($AX536:EL536)+EL536>$AW536,$AW536-SUM($AX536:EL536),EL536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EM536)<0,0,IF(SUM($AX536:EM536)+EM536>$AW536,$AW536-SUM($AX536:EM536),EM536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EN536)<0,0,IF(SUM($AX536:EN536)+EN536>$AW536,$AW536-SUM($AX536:EN536),EN536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EO536)<0,0,IF(SUM($AX536:EO536)+EO536>$AW536,$AW536-SUM($AX536:EO536),EO536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EP536)<0,0,IF(SUM($AX536:EP536)+EP536>$AW536,$AW536-SUM($AX536:EP536),EP536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:EQ536)<0,0,IF(SUM($AX536:EQ536)+EQ536>$AW536,$AW536-SUM($AX536:EQ536),EQ536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:ER536)<0,0,IF(SUM($AX536:ER536)+ER536>$AW536,$AW536-SUM($AX536:ER536),ER536))","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AW536:ES536)<0,0,IF(SUM($AX536:ES536)+ES536>$AW536,$AW536-SUM($AX536:ES536),ES536))","v":-3.4694469519536142E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$16","v":40},"  quarters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12330345,1.2330345E-2,{"$f":"IF(SUM($AW537:AX537)<0,0,IF(SUM($AX537:AX537)+AX537>$AW537,$AW537-SUM($AX537:AX537),AX537))","v":1.2330345E-2},{"$f":"IF(SUM($AW537:AY537)<0,0,IF(SUM($AX537:AY537)+AY537>$AW537,$AW537-SUM($AX537:AY537),AY537))","v":1.2330345E-2},{"$f":"IF(SUM($AW537:AZ537)<0,0,IF(SUM($AX537:AZ537)+AZ537>$AW537,$AW537-SUM($AX537:AZ537),AZ537))","v":1.2330345E-2},{"$f":"IF(SUM($AW537:BA537)<0,0,IF(SUM($AX537:BA537)+BA537>$AW537,$AW537-SUM($AX537:BA537),BA537))","v":1.2330345E-2},{"$f":"IF(SUM($AW537:BB537)<0,0,IF(SUM($AX537:BB537)+BB537>$AW537,$AW537-SUM($AX537:BB537),BB537))","v":1.2330345E-2},{"$f":"IF(SUM($AW537:BC537)<0,0,IF(SUM($AX537:BC537)+BC537>$AW537,$AW537-SUM($AX537:BC537),BC537))","v":1.2330345E-2},{"$f":"IF(SUM($AW537:BD537)<0,0,IF(SUM($AX537:BD537)+BD537>$AW537,$AW537-SUM($AX537:BD537),BD537))","v":1.2330345E-2},{"$f":"IF(SUM($AW537:BE537)<0,0,IF(SUM($AX537:BE537)+BE537>$AW537,$AW537-SUM($AX537:BE537),BE537))","v":1.2330345E-2},{"$f":"IF(SUM($AW537:BF537)<0,0,IF(SUM($AX537:BF537)+BF537>$AW537,$AW537-SUM($AX537:BF537),BF537))","v":1.2330345E-2},{"$f":"IF(SUM($AW537:BG537)<0,0,IF(SUM($AX537:BG537)+BG537>$AW537,$AW537-SUM($AX537:BG537),BG537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BH537)<0,0,IF(SUM($AX537:BH537)+BH537>$AW537,$AW537-SUM($AX537:BH537),BH537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BI537)<0,0,IF(SUM($AX537:BI537)+BI537>$AW537,$AW537-SUM($AX537:BI537),BI537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BJ537)<0,0,IF(SUM($AX537:BJ537)+BJ537>$AW537,$AW537-SUM($AX537:BJ537),BJ537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BK537)<0,0,IF(SUM($AX537:BK537)+BK537>$AW537,$AW537-SUM($AX537:BK537),BK537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BL537)<0,0,IF(SUM($AX537:BL537)+BL537>$AW537,$AW537-SUM($AX537:BL537),BL537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BM537)<0,0,IF(SUM($AX537:BM537)+BM537>$AW537,$AW537-SUM($AX537:BM537),BM537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BN537)<0,0,IF(SUM($AX537:BN537)+BN537>$AW537,$AW537-SUM($AX537:BN537),BN537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BO537)<0,0,IF(SUM($AX537:BO537)+BO537>$AW537,$AW537-SUM($AX537:BO537),BO537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BP537)<0,0,IF(SUM($AX537:BP537)+BP537>$AW537,$AW537-SUM($AX537:BP537),BP537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BQ537)<0,0,IF(SUM($AX537:BQ537)+BQ537>$AW537,$AW537-SUM($AX537:BQ537),BQ537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BR537)<0,0,IF(SUM($AX537:BR537)+BR537>$AW537,$AW537-SUM($AX537:BR537),BR537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BS537)<0,0,IF(SUM($AX537:BS537)+BS537>$AW537,$AW537-SUM($AX537:BS537),BS537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BT537)<0,0,IF(SUM($AX537:BT537)+BT537>$AW537,$AW537-SUM($AX537:BT537),BT537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BU537)<0,0,IF(SUM($AX537:BU537)+BU537>$AW537,$AW537-SUM($AX537:BU537),BU537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BV537)<0,0,IF(SUM($AX537:BV537)+BV537>$AW537,$AW537-SUM($AX537:BV537),BV537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BW537)<0,0,IF(SUM($AX537:BW537)+BW537>$AW537,$AW537-SUM($AX537:BW537),BW537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BX537)<0,0,IF(SUM($AX537:BX537)+BX537>$AW537,$AW537-SUM($AX537:BX537),BX537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BY537)<0,0,IF(SUM($AX537:BY537)+BY537>$AW537,$AW537-SUM($AX537:BY537),BY537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:BZ537)<0,0,IF(SUM($AX537:BZ537)+BZ537>$AW537,$AW537-SUM($AX537:BZ537),BZ537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CA537)<0,0,IF(SUM($AX537:CA537)+CA537>$AW537,$AW537-SUM($AX537:CA537),CA537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CB537)<0,0,IF(SUM($AX537:CB537)+CB537>$AW537,$AW537-SUM($AX537:CB537),CB537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CC537)<0,0,IF(SUM($AX537:CC537)+CC537>$AW537,$AW537-SUM($AX537:CC537),CC537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CD537)<0,0,IF(SUM($AX537:CD537)+CD537>$AW537,$AW537-SUM($AX537:CD537),CD537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CE537)<0,0,IF(SUM($AX537:CE537)+CE537>$AW537,$AW537-SUM($AX537:CE537),CE537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CF537)<0,0,IF(SUM($AX537:CF537)+CF537>$AW537,$AW537-SUM($AX537:CF537),CF537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CG537)<0,0,IF(SUM($AX537:CG537)+CG537>$AW537,$AW537-SUM($AX537:CG537),CG537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CH537)<0,0,IF(SUM($AX537:CH537)+CH537>$AW537,$AW537-SUM($AX537:CH537),CH537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CI537)<0,0,IF(SUM($AX537:CI537)+CI537>$AW537,$AW537-SUM($AX537:CI537),CI537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CJ537)<0,0,IF(SUM($AX537:CJ537)+CJ537>$AW537,$AW537-SUM($AX537:CJ537),CJ537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CK537)<0,0,IF(SUM($AX537:CK537)+CK537>$AW537,$AW537-SUM($AX537:CK537),CK537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CL537)<0,0,IF(SUM($AX537:CL537)+CL537>$AW537,$AW537-SUM($AX537:CL537),CL537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CM537)<0,0,IF(SUM($AX537:CM537)+CM537>$AW537,$AW537-SUM($AX537:CM537),CM537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CN537)<0,0,IF(SUM($AX537:CN537)+CN537>$AW537,$AW537-SUM($AX537:CN537),CN537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CO537)<0,0,IF(SUM($AX537:CO537)+CO537>$AW537,$AW537-SUM($AX537:CO537),CO537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CP537)<0,0,IF(SUM($AX537:CP537)+CP537>$AW537,$AW537-SUM($AX537:CP537),CP537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CQ537)<0,0,IF(SUM($AX537:CQ537)+CQ537>$AW537,$AW537-SUM($AX537:CQ537),CQ537))","v":1.3877787807814457E-17},{"$f":"IF(SUM($AW537:CR537)<0,0,IF(SUM($AX537:CR537)+CR537>$AW537,$AW537-SUM($AX537:CR537),CR537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:CS537)<0,0,IF(SUM($AX537:CS537)+CS537>$AW537,$AW537-SUM($AX537:CS537),CS537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:CT537)<0,0,IF(SUM($AX537:CT537)+CT537>$AW537,$AW537-SUM($AX537:CT537),CT537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:CU537)<0,0,IF(SUM($AX537:CU537)+CU537>$AW537,$AW537-SUM($AX537:CU537),CU537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:CV537)<0,0,IF(SUM($AX537:CV537)+CV537>$AW537,$AW537-SUM($AX537:CV537),CV537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:CW537)<0,0,IF(SUM($AX537:CW537)+CW537>$AW537,$AW537-SUM($AX537:CW537),CW537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:CX537)<0,0,IF(SUM($AX537:CX537)+CX537>$AW537,$AW537-SUM($AX537:CX537),CX537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:CY537)<0,0,IF(SUM($AX537:CY537)+CY537>$AW537,$AW537-SUM($AX537:CY537),CY537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:CZ537)<0,0,IF(SUM($AX537:CZ537)+CZ537>$AW537,$AW537-SUM($AX537:CZ537),CZ537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DA537)<0,0,IF(SUM($AX537:DA537)+DA537>$AW537,$AW537-SUM($AX537:DA537),DA537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DB537)<0,0,IF(SUM($AX537:DB537)+DB537>$AW537,$AW537-SUM($AX537:DB537),DB537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DC537)<0,0,IF(SUM($AX537:DC537)+DC537>$AW537,$AW537-SUM($AX537:DC537),DC537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DD537)<0,0,IF(SUM($AX537:DD537)+DD537>$AW537,$AW537-SUM($AX537:DD537),DD537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DE537)<0,0,IF(SUM($AX537:DE537)+DE537>$AW537,$AW537-SUM($AX537:DE537),DE537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DF537)<0,0,IF(SUM($AX537:DF537)+DF537>$AW537,$AW537-SUM($AX537:DF537),DF537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DG537)<0,0,IF(SUM($AX537:DG537)+DG537>$AW537,$AW537-SUM($AX537:DG537),DG537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DH537)<0,0,IF(SUM($AX537:DH537)+DH537>$AW537,$AW537-SUM($AX537:DH537),DH537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DI537)<0,0,IF(SUM($AX537:DI537)+DI537>$AW537,$AW537-SUM($AX537:DI537),DI537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DJ537)<0,0,IF(SUM($AX537:DJ537)+DJ537>$AW537,$AW537-SUM($AX537:DJ537),DJ537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DK537)<0,0,IF(SUM($AX537:DK537)+DK537>$AW537,$AW537-SUM($AX537:DK537),DK537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DL537)<0,0,IF(SUM($AX537:DL537)+DL537>$AW537,$AW537-SUM($AX537:DL537),DL537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DM537)<0,0,IF(SUM($AX537:DM537)+DM537>$AW537,$AW537-SUM($AX537:DM537),DM537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DN537)<0,0,IF(SUM($AX537:DN537)+DN537>$AW537,$AW537-SUM($AX537:DN537),DN537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DO537)<0,0,IF(SUM($AX537:DO537)+DO537>$AW537,$AW537-SUM($AX537:DO537),DO537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DP537)<0,0,IF(SUM($AX537:DP537)+DP537>$AW537,$AW537-SUM($AX537:DP537),DP537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DQ537)<0,0,IF(SUM($AX537:DQ537)+DQ537>$AW537,$AW537-SUM($AX537:DQ537),DQ537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DR537)<0,0,IF(SUM($AX537:DR537)+DR537>$AW537,$AW537-SUM($AX537:DR537),DR537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DS537)<0,0,IF(SUM($AX537:DS537)+DS537>$AW537,$AW537-SUM($AX537:DS537),DS537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DT537)<0,0,IF(SUM($AX537:DT537)+DT537>$AW537,$AW537-SUM($AX537:DT537),DT537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DU537)<0,0,IF(SUM($AX537:DU537)+DU537>$AW537,$AW537-SUM($AX537:DU537),DU537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DV537)<0,0,IF(SUM($AX537:DV537)+DV537>$AW537,$AW537-SUM($AX537:DV537),DV537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DW537)<0,0,IF(SUM($AX537:DW537)+DW537>$AW537,$AW537-SUM($AX537:DW537),DW537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DX537)<0,0,IF(SUM($AX537:DX537)+DX537>$AW537,$AW537-SUM($AX537:DX537),DX537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DY537)<0,0,IF(SUM($AX537:DY537)+DY537>$AW537,$AW537-SUM($AX537:DY537),DY537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:DZ537)<0,0,IF(SUM($AX537:DZ537)+DZ537>$AW537,$AW537-SUM($AX537:DZ537),DZ537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EA537)<0,0,IF(SUM($AX537:EA537)+EA537>$AW537,$AW537-SUM($AX537:EA537),EA537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EB537)<0,0,IF(SUM($AX537:EB537)+EB537>$AW537,$AW537-SUM($AX537:EB537),EB537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EC537)<0,0,IF(SUM($AX537:EC537)+EC537>$AW537,$AW537-SUM($AX537:EC537),EC537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:ED537)<0,0,IF(SUM($AX537:ED537)+ED537>$AW537,$AW537-SUM($AX537:ED537),ED537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EE537)<0,0,IF(SUM($AX537:EE537)+EE537>$AW537,$AW537-SUM($AX537:EE537),EE537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EF537)<0,0,IF(SUM($AX537:EF537)+EF537>$AW537,$AW537-SUM($AX537:EF537),EF537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EG537)<0,0,IF(SUM($AX537:EG537)+EG537>$AW537,$AW537-SUM($AX537:EG537),EG537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EH537)<0,0,IF(SUM($AX537:EH537)+EH537>$AW537,$AW537-SUM($AX537:EH537),EH537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EI537)<0,0,IF(SUM($AX537:EI537)+EI537>$AW537,$AW537-SUM($AX537:EI537),EI537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EJ537)<0,0,IF(SUM($AX537:EJ537)+EJ537>$AW537,$AW537-SUM($AX537:EJ537),EJ537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EK537)<0,0,IF(SUM($AX537:EK537)+EK537>$AW537,$AW537-SUM($AX537:EK537),EK537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EL537)<0,0,IF(SUM($AX537:EL537)+EL537>$AW537,$AW537-SUM($AX537:EL537),EL537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EM537)<0,0,IF(SUM($AX537:EM537)+EM537>$AW537,$AW537-SUM($AX537:EM537),EM537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EN537)<0,0,IF(SUM($AX537:EN537)+EN537>$AW537,$AW537-SUM($AX537:EN537),EN537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EO537)<0,0,IF(SUM($AX537:EO537)+EO537>$AW537,$AW537-SUM($AX537:EO537),EO537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EP537)<0,0,IF(SUM($AX537:EP537)+EP537>$AW537,$AW537-SUM($AX537:EP537),EP537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:EQ537)<0,0,IF(SUM($AX537:EQ537)+EQ537>$AW537,$AW537-SUM($AX537:EQ537),EQ537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:ER537)<0,0,IF(SUM($AX537:ER537)+ER537>$AW537,$AW537-SUM($AX537:ER537),ER537))","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AW537:ES537)<0,0,IF(SUM($AX537:ES537)+ES537>$AW537,$AW537-SUM($AX537:ES537),ES537))","v":-4.9960036108132044E-16}]

{"sheet":"CAPEX 2010-2019 roll forward","index":9,"n_rows":207,"n_cols":110,"rows_kept":207,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"},null,null,null,null,null,null,2010,{"$f":"I2+1","v":2011},{"$f":"J2+1","v":2012},2013,2014,null,{"$f":"M2+1","v":2015},{"$f":"O2+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW2+1","v":2076},{"$f":"BX2+1","v":2077},{"$f":"BY2+1","v":2078},{"$f":"BZ2+1","v":2079},{"$f":"CA2+1","v":2080},{"$f":"CB2+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"CQ2+1","v":2096},{"$f":"CR2+1","v":2097},{"$f":"CS2+1","v":2098},{"$f":"CT2+1","v":2099},2100,{"$f":"CV2+1","v":2101},{"$f":"CW2+1","v":2102},{"$f":"CX2+1","v":2103},{"$f":"CY2+1","v":2104},{"$f":"CZ2+1","v":2105},{"$f":"DA2+1","v":2106},{"$f":"DB2+1","v":2107},{"$f":"DC2+1","v":2108},{"$f":"DD2+1","v":2109},{"$f":"DE2+1","v":2110}]
[null,"CAPEX and capital base 2010-2110"]
[]
[]
[]
[null,"Capital base (beginning of year)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",null,{"$f":"I64","v":-8.2936999999999997E-2},{"$f":"J64","v":-8.2936999999999997E-2},{"$f":"K64","v":-8.2936999999999997E-2},{"$f":"L64","v":-5.7303999999999994E-2},null,{"$f":"M64-N87","v":2.5633000000000003E-2},{"$f":"O64","v":3.4117930441176476},{"$f":"P64","v":5.3632578482352953},5.5984471306386565,5.5166519207277318,5.6898970071628074,5.6044583644469403,5.5190197217310732,5.4335810790152062,5.3481424362993391,5.262703793583472,5.1772651508676049,5.0918265081517378,5.0063878654358707,4.9209492227200036,4.8355105800041365,4.7500719372882694,4.6646332945724023,4.5791946518565352,4.4937560091406681,4.408317366424801,4.3228787237089339,4.2374400809930668,4.1520014382771997,4.0665627955613326,3.9811241528454655,3.8956855101295984,3.8102468674137313,3.7248082246978642,3.6393695819819971,3.55393093926613,3.4684922965502629,3.3830536538343958,3.2976150111185287,3.2121763684026616,3.1267377256867945,3.0412990829709274,2.9558604402550603,2.8704217975391932,2.7849831548233261,2.699544512107459,2.614105869391592,2.5286672266757249,2.4432285839598578,2.3577899412439907,2.2723512985281236,2.1869126558122565,2.1014740130963894,2.0160353703805223,1.930596727664655,1.8451580849487876,1.7597194422329203,1.674280799517053,1.5888421568011857,1.5034035140853184,1.417964871369451,1.3325262286535837,1.2470875859377164,1.1616489432218491,1.0762103005059818,0.99077165779011456,0.90533301507424735,0.81989437235838014,0.73445572964251293,0.64901708692664573,0.56357844421077852,{"$f":"CB64","v":0.47813980149491131},0.3927011587790441,0.30726251606317689,0.22220082922966261,0.13713914239614833,5.2077455562634045E-2,1.5394868729119777E-2,7.2868656098890056E-3,3.6434328049437261E-3,-1.5534448727372308E-15,2.9637750587063749E-15,8.1471288049250745E-15,1.3330482551143774E-14,1.8513836297362474E-14,2.3697190043581173E-14,2.8880543789799873E-14,3.4063897536018573E-14,3.9247251282237272E-14,4.4430605028455972E-14,4.9613958774674671E-14,5.4797312520893371E-14,5.998066626711207E-14,6.516402001333077E-14,7.034737375954947E-14,7.5530727505768169E-14,8.0714081251986869E-14,8.5897434998205568E-14,9.1080788744424268E-14,9.6264142490642968E-14,1.0144749623686167E-13]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",null,0,-1.32E-3,-2.64E-3,-3.96E-3,null,0,{"$f":"O65","v":0},0.70019399999999998,0.68619012000000001,0.67218624000000005,0.65818236000000008,0.64417848000000011,0.63017460000000014,0.61617072000000017,0.6021668400000002,0.58816296000000023,0.57415908000000027,0.5601552000000003,0.54615132000000033,0.53214744000000036,0.51814356000000039,0.50413968000000042,0.4901358000000004,0.47613192000000037,0.46212804000000035,0.44812416000000033,0.4341202800000003,0.42011640000000028,0.40611252000000025,0.39210864000000023,0.37810476000000021,0.36410088000000018,0.35009700000000016,0.33609312000000013,0.32208924000000011,0.30808536000000009,0.29408148000000006,0.28007760000000004,0.26607372000000001,0.25206983999999999,0.23806595999999999,0.22406208,0.2100582,0.19605432,0.18205044000000001,0.16804656000000001,0.15404268000000002,0.14003880000000002,0.12603492000000002,0.11203104000000003,9.802716000000003E-2,8.4023280000000033E-2,7.0019400000000037E-2,5.6015520000000041E-2,4.2011640000000045E-2,2.8007760000000045E-2,1.4003880000000045E-2,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",null,0.43113199999999996,0.36618245636947178,0.39678367076981513,0.72149784571672715,null,1.6644701637420989,2.6769224640831975,{"$f":"P66","v":3.4822850244242951},3.3591125414320597,3.4781045339994243,3.691164301888969,3.5484428563758437,3.4057214108627183,3.2629999653495929,3.1202785198364675,2.9775570743233422,2.8348356288102168,2.6921141832970914,2.549392737783966,2.4066712922708406,2.2639498467577153,2.1212284012445899,1.9785069557314647,1.8357855102183396,1.6930640647052144,1.5503426191920893,1.4076211736789641,1.264899728165839,1.1221782826527138,0.97945683713958864,0.83673539162646349,0.69401394611333833,0.55129250060021318,0.41615057068312999,0.30069778038446204,0.18524499008579423,0.10007644423157108,5.0574738377347273E-2,3.1025775856456356E-2,1.1476813335565439E-2,-4.4790560149721159E-15,-4.5623227418190027E-15,-4.6455894686658894E-15,-4.7288561955127761E-15,-4.3125225612783424E-15,1.4328815911568427E-15,7.1782857435920278E-15,1.2923689896027213E-14,1.8669094048462398E-14,2.4414498200897583E-14,3.0159902353332768E-14,3.5905306505767953E-14,4.1650710658203138E-14,4.7396114810638323E-14,5.3141518963073509E-14,5.8886923115508694E-14,6.4632327267943879E-14,7.0377731420379064E-14,7.6123135572814249E-14,8.1868539725249434E-14,8.7613943877684619E-14,9.3359348030119804E-14,9.9104752182554989E-14,1.0485015633499017E-13,1.1059556048742536E-13,1.1634096463986054E-13,1.2208636879229573E-13,1.2783177294473091E-13,1.335771770971661E-13,1.3932258124960128E-13,1.4506798540203647E-13,1.5081338955447166E-13,1.5655879370690684E-13,1.6230419785934203E-13,1.6804960201177721E-13,1.737950061642124E-13,1.7954041031664758E-13,1.8528581446908277E-13,1.9103121862151795E-13,1.9677662277395314E-13,2.0252202692638832E-13,2.0826743107882351E-13,2.1401283523125869E-13,2.1975823938369388E-13,2.2550364353612906E-13,2.3124904768856425E-13,2.3699445184099943E-13,2.4273985599343462E-13,2.484852601458698E-13,2.5423066429830499E-13,2.5997606845074017E-13,2.6572147260317536E-13,2.7146687675561054E-13,2.7721228090804573E-13,2.8295768506048091E-13,2.887030892129161E-13,2.9444849336535128E-13,3.0019389751778647E-13,3.0593930167022165E-13,3.1168470582265684E-13,3.1743010997509202E-13]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",null,0,-2.9235877587403892E-3,-7.7587762681730569E-3,0.12099338796105696,null,0.307542447383442,0.70485321473879536,0.6806879820941486,1.3777225694495021,1.7504576377448555,1.6882210679355421,1.6259844981262286,1.5637479283169151,1.5015113585076016,1.4392747886982882,1.3770382188889747,1.3148016490796612,1.2525650792703478,1.1903285094610343,1.1280919396517208,1.0658553698424074,1.0036188000330939,0.94138223022378043,0.87914566041446696,0.81690909060515349,0.75467252079584002,0.69243595098652655,0.63019938117721308,0.56796281136789961,0.50572624155858614,0.44348967174927273,0.38125310193995932,0.3190165321306459,0.25677996232133249,0.19931065848999924,0.14184135465866599,9.0174017493999364E-2,5.2102680329332636E-2,1.4031343164665908E-2,-7.0776717819853729E-16,-3.7470027081099033E-16,4.0245584642661925E-16,1.1796119636642288E-15,1.9567680809018384E-15,2.733924198139448E-15,3.5110803153770576E-15,4.2882364326146671E-15,5.0653925498522767E-15,5.8425486670898863E-15,6.6197047843274959E-15,7.3968609015651055E-15,8.174017018802715E-15,8.9511731360403246E-15,9.7283292532779342E-15,1.0505485370515544E-14,1.1809997424450103E-14,1.3114509478384662E-14,1.4419021532319221E-14,1.572353358625378E-14,1.7028045640188338E-14,1.8332557694122897E-14,1.9637069748057456E-14,2.0941581801992015E-14,2.2246093855926574E-14,2.3550605909861133E-14,2.4855117963795692E-14,2.6159630017730251E-14,2.746414207166481E-14,2.8768654125599369E-14,3.0073166179533928E-14,3.1377678233468487E-14,3.2682190287403046E-14,3.3986702341337605E-14,3.5291214395272164E-14,3.6595726449206722E-14,3.7900238503141281E-14,3.920475055707584E-14,4.0509262611010399E-14,4.1813774664944958E-14,4.3118286718879517E-14,4.4422798772814076E-14,4.5727310826748635E-14,4.7031822880683194E-14,4.8336334934617753E-14,4.9640846988552312E-14,5.0945359042486871E-14,5.224987109642143E-14,5.3554383150355989E-14,5.4858895204290548E-14,5.6163407258225106E-14,5.7467919312159665E-14,5.8772431366094224E-14,6.0076943420028783E-14,6.1381455473963342E-14,6.2685967527897901E-14,6.399047958183246E-14,6.5294991635767019E-14,6.6599503689701578E-14,6.7904015743636137E-14,6.9208527797570696E-14,7.0513039851505255E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",null,0.18188199999999999,0.51770506726392973,1.0909393262074316,1.2800647438406514,null,1.8426223738584093,2.272040003659952,2.5950164377948282,2.6029522515297039,2.4296265105045798,2.2544849485993224,2.0249347901402515,1.7953846316811806,1.5658344732221097,1.3362843147630388,1.1067341563039679,0.88394942475046889,0.66116469319696991,0.47739182142509062,0.32754343227607829,0.17769504312706599,8.5567154866452666E-2,3.1228593272506336E-2,1.0102567078560179E-2,3.4005372846140237E-3,1.2169085183977302E-15,1.7512033489985868E-15,2.2854981795994433E-15,2.8197930102002999E-15,3.3540878408011565E-15,3.8883826714020131E-15,4.4226775020028697E-15,4.9569723326037263E-15,5.4912671632045829E-15,6.0255619938054394E-15,6.559856824406296E-15,7.0941516550071526E-15,7.6284464856080092E-15,8.1627413162088658E-15,8.6970361468097224E-15,9.231330977410579E-15,9.7656258080114355E-15,1.0299920638612292E-14,1.0834215469213149E-14,1.1368510299814005E-14,1.1902805130414862E-14,1.2437099961015718E-14,1.2971394791616575E-14,1.3505689622217432E-14,1.4039984452818288E-14,1.4574279283419145E-14,1.5108574114020001E-14,1.5642868944620858E-14,1.6177163775221715E-14,1.6711458605822571E-14,1.7245753436423428E-14,1.7780048267024284E-14,1.8314343097625141E-14,1.8848637928225997E-14,1.9382932758826854E-14,1.9917227589427711E-14,2.0451522420028567E-14,2.0985817250629424E-14,2.152011208123028E-14,2.2054406911831137E-14,2.2588701742431994E-14,2.312299657303285E-14,2.3657291403633707E-14,2.4191586234234563E-14,2.472588106483542E-14,2.5260175895436277E-14,2.5794470726037133E-14,2.632876555663799E-14,2.6863060387238846E-14,2.7397355217839703E-14,2.7931650048440559E-14,2.8465944879041416E-14,2.9000239709642273E-14,2.9534534540243129E-14,3.0068829370843986E-14,3.0603124201444842E-14,3.1137419032045699E-14,3.1671713862646556E-14,3.2206008693247412E-14,3.2740303523848269E-14,3.3274598354449125E-14,3.3808893185049982E-14,3.4343188015650838E-14,3.4877482846251695E-14,3.5411777676852552E-14,3.5946072507453408E-14,3.6480367338054265E-14,3.7014662168655121E-14,3.7548956999255978E-14,3.8083251829856835E-14,3.8617546660457691E-14,3.9151841491058548E-14,3.9686136321659404E-14,4.0220431152260261E-14,4.0754725982861117E-14,4.1289020813461974E-14]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",null,0,-8.8095373988610975E-2,-0.26667737968606187,-0.44767456209711748,null,0,0.10197000000000001,0.13134869000000002,0.2158948872666667,0.22891008238633337,0.24088118049992335,0.22156733559507069,0.20225349069021803,0.18293964578536537,0.16362580088051271,0.14431195597566004,0.12499811107080738,0.10568426616595472,8.6370421261102059E-2,6.7056576356249398E-2,4.7742731451396729E-2,2.842888654654406E-2,1.5913041641691376E-2,5.8089760701720283E-3,1.9553089386526662E-3,-3.5561831257524545E-17,-8.066464163292153E-17,-8.4134088584875144E-17,-8.7603535536828758E-17,-9.1072982488782372E-17,-9.4542429440735987E-17,-4.5970172113385388E-17,5.1174342541315809E-17,1.4831885719601701E-16,2.454633718507182E-16,3.426078865054194E-16,4.397524011601206E-16,5.368969158148218E-16,6.3404143046952299E-16,7.3118594512422419E-16,8.2833045977892539E-16,9.2547497443362658E-16,1.0226194890883278E-15,1.119764003743029E-15,1.2169085183977302E-15,1.3140530330524314E-15,1.4111975477071326E-15,1.5083420623618338E-15,1.605486577016535E-15,1.7026310916712362E-15,1.7997756063259374E-15,1.8969201209806386E-15,1.9940646356353398E-15,2.091209150290041E-15,2.1883536649447421E-15,2.2854981795994433E-15,2.3826426942541445E-15,2.4797872089088457E-15,3.0765320846448674E-15,3.673276960380889E-15,4.2700218361169107E-15,4.8667667118529323E-15,5.4635115875889539E-15,6.0602564633249756E-15,6.6570013390609972E-15,7.2537462147970189E-15,7.8504910905330405E-15,8.4472359662690621E-15,9.0439808420050838E-15,9.6407257177411054E-15,{"$f":"CA69","v":1.0237470593477127E-14},1.0834215469213149E-14,1.143096034494917E-14,1.2027705220685192E-14,1.2624450096421214E-14,1.3221194972157235E-14,1.3817939847893257E-14,1.4414684723629279E-14,1.50114295993653E-14,1.5608174475101322E-14,1.6204919350837343E-14,1.6801664226573365E-14,1.7398409102309387E-14,1.7995153978045408E-14,1.859189885378143E-14,1.9188643729517452E-14,1.9785388605253473E-14,2.0382133480989495E-14,2.0978878356725517E-14,2.1575623232461538E-14,2.217236810819756E-14,2.2769112983933582E-14,2.3365857859669603E-14,2.3962602735405625E-14,2.4559347611141646E-14,2.5156092486877668E-14,2.575283736261369E-14,2.6349582238349711E-14,2.6946327114085733E-14,2.7543071989821755E-14,2.8139816865557776E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",null,8.9103999999999989E-2,8.8668538937902289E-2,8.7774293695638453E-2,1.4063970131106538,null,1.4982289831236355,2.1252436886477937,{"$f":"P70","v":2.0808199341719518},2.0363961796961099,1.991972425220268,1.9475486707444261,1.9031249162685842,1.8587011617927423,1.8142774073169003,1.7698536528410584,1.7254298983652165,1.6810061438893746,1.6365823894135327,1.5921586349376908,1.5477348804618489,1.503311125986007,1.4588873715101651,1.4144636170343232,1.3700398625584813,1.3256161080826394,1.2811923536067975,1.2367685991309556,1.1923448446551137,1.1479210901792718,1.1034973357034299,1.059073581227588,1.0146498267517461,0.97022607227590418,0.92580231780006228,0.88137856332422038,0.83695480884837847,0.79253105437253657,0.74810729989669467,0.70368354542085276,0.65925979094501086,0.61483603646916896,0.57041228199332705,0.52598852751748515,0.4815647730416433,0.43714101856580145,0.39271726408995961,0.34829350961411776,0.30386975513827591,0.25944600066243406,0.21502224618659221,0.17059849171075037,0.12811611847383317,8.563374523691597E-2,4.3151371999998772E-2,2.8158415999998118E-2,1.3165459999997466E-2,-3.2421981766006525E-15,-4.1164988084929632E-15,-4.990799440385274E-15,-5.8651000722775848E-15,-6.0732668893948016E-15,-6.2814337065120185E-15,-6.4896005236292353E-15,-6.6977673407464522E-15,-6.905934157863669E-15,-7.1141009749808859E-15,-7.3222677920981027E-15,-7.5304346092153196E-15,1.5872719805187785E-15,1.0704978570252877E-14,1.9822685159986975E-14,2.8940391749721073E-14,3.8058098339455171E-14,4.7175804929189269E-14,5.6293511518923367E-14,6.5411218108657465E-14,7.4528924698391563E-14,8.3646631288125661E-14,9.2764337877859759E-14,1.0188204446759386E-13,1.1099975105732796E-13,1.2011745764706205E-13,1.2923516423679615E-13,1.3835287082653025E-13,1.4747057741626435E-13,1.5658828400599845E-13,1.6570599059573254E-13,1.7482369718546664E-13,1.8394140377520074E-13,1.9305911036493484E-13,2.0217681695466894E-13,2.1129452354440303E-13,2.2041223013413713E-13,2.2952993672387123E-13,2.3864764331360533E-13,2.4776534990333943E-13,2.5688305649307352E-13,2.6600076308280762E-13,2.7511846967254172E-13,2.8423617626227582E-13,2.9335388285200992E-13]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",null,4.4697000000000001E-2,-0.27489905291383043,-0.82455937254920419,-0.91399922827315772,null,1.3962082568182632,1.8382145599042556,1.7332409010278083,1.5968561824516536,1.4298204715254992,1.2584515516808448,1.0169465503410402,0.77544154900123574,0.53393654766143128,0.34805208784778474,0.1621676280341382,7.1407560681391397E-2,3.9922617035949633E-2,1.8942313272299852E-2,6.3760074086500439E-3,2.2291196666301971E-16,4.4495657158805102E-16,6.6700117651308233E-16,9.3067914486155701E-16,1.2359904766334751E-15,1.5413018084053931E-15,1.8466131401773112E-15,2.1519244719492292E-15,2.4572358037211472E-15,2.7625471354930653E-15,3.0678584672649833E-15,3.3731697990369014E-15,3.6784811308088194E-15,3.9837924625807375E-15,4.2891037943526555E-15,4.5944151261245736E-15,4.8997264578964916E-15,5.2050377896684097E-15,5.5103491214403277E-15,5.8156604532122458E-15,6.1209717849841638E-15,6.4262831167560819E-15,6.7315944485279999E-15,7.036905780299918E-15,7.342217112071836E-15,7.6475284438437541E-15,7.9528397756156721E-15,8.2581511073875902E-15,8.5634624391595082E-15,8.8687737709314263E-15,9.1740851027033443E-15,9.4793964344752624E-15,9.7847077662471804E-15,1.0090019098019098E-14,1.0395330429791017E-14,1.0700641761562935E-14,1.1005953093334853E-14,1.1311264425106771E-14,1.1616575756878689E-14,1.1921887088650607E-14,1.2227198420422525E-14,1.2532509752194443E-14,1.2837821083966361E-14,1.3143132415738279E-14,1.3448443747510197E-14,1.3753755079282115E-14,1.4059066411054033E-14,1.4364377742825951E-14,1.4669689074597869E-14,1.4975000406369787E-14,1.5280311738141705E-14,1.5585623069913623E-14,1.5890934401685541E-14,1.6196245733457459E-14,1.6501557065229377E-14,1.6806868397001296E-14,1.7112179728773214E-14,1.7417491060545132E-14,1.772280239231705E-14,1.8028113724088968E-14,1.8333425055860886E-14,1.8638736387632804E-14,1.8944047719404722E-14,1.924935905117664E-14,1.9554670382948558E-14,1.9859981714720476E-14,2.0165293046492394E-14,2.0470604378264312E-14,2.077591571003623E-14,2.1081227041808148E-14,2.1386538373580066E-14,2.1691849705351984E-14,2.1997161037123902E-14,2.230247236889582E-14,2.2607783700667738E-14,2.2913095032439657E-14,2.3218406364211575E-14,2.3523717695983493E-14,2.3829029027755411E-14,2.4134340359527329E-14,2.4439651691299247E-14]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"$m    ",null,{"$f":"SUM(J9:J18)","v":0.66387799999999986},{"$f":"SUM(K9:K18)","v":0.52238104791012185},0.39092476216944627,2.1060152002588146,null,6.7347052249258494,13.131036975151641,16.766850817748328,17.47357186246435,17.497729822108692,17.428831088511835,16.58963779129396,15.750444494076083,14.911251196858208,14.127678441166491,13.344105685474773,12.662422749149526,12.040014936531586,11.467123623577056,10.936570791145391,10.41220825716873,9.9519422314891166,9.5362635324761698,9.1562091481965577,8.7968291587569443,8.4426490200195303,8.0938247275053836,7.7450004349912369,7.3961761424770911,7.0473518499629444,6.6985275574487959,6.3497032649346501,6.0008789724205034,5.6596341955023988,5.3428458241806895,5.0260574528589794,4.7453552926483829,4.5139159724377844,4.3124293955605175,4.1349828126832531,3.9796397221559752,3.8357734449642673,3.6919071677725603,3.5480408905808525,3.404174613389146,3.2603083361974443,3.1164420590057427,2.9725757818140415,2.8287095046223398,2.6848432274306391,2.5409769502389374,2.3990520542861602,2.257127158333383,2.1152022623806066,2.0007667836647456,1.8863313049488859,1.773723322233026,1.6742807995171656,1.5888421568013062,1.5034035140854467,1.4179648713695876,1.3325262286537281,1.2470875859378694,1.1616489432220101,1.0762103005061512,{"$f":"SUM(BW9:BW18)","v":0.99077165779029219},0.90533301507443342,0.81989437235857421,0.73445572964272465,0.64901708692687521,0.56357844421102576,0.47813980149517604,0.39270115877932638,0.30726251606347688,0.22220082922998016,0.13713914239648348,5.2077455562986749E-2,1.5394868729490099E-2,7.2868656102769288E-3,3.6434328053492533E-3,4.2157770330231159E-13,4.4369889706796783E-13,4.6648622464839917E-13,4.8927355222883051E-13,5.1206087980926185E-13,5.3484820738969319E-13,5.5763553497012452E-13,5.8042286255055586E-13,6.032101901309872E-13,6.2599751771141854E-13,6.4878484529184988E-13,6.7157217287228121E-13,6.9435950045271255E-13,7.1714682803314389E-13,7.3993415561357523E-13,7.6272148319400657E-13,7.855088107744379E-13,8.0829613835486924E-13,8.3108346593530058E-13,8.5387079351573192E-13,8.7665812109616326E-13]
[]
[null,"CAPEX:  forecast used for AA depreciation"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW62","v":0},{"$f":"'Model inputs'!AX62","v":0},{"$f":"'Model inputs'!AY62","v":0},{"$f":"'Model inputs'!AZ62","v":0},{"$f":"'Model inputs'!BA62","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW63","v":6.6000000000000003E-2},{"$f":"'Model inputs'!AX63","v":0},{"$f":"'Model inputs'!AY63","v":0},{"$f":"'Model inputs'!AZ63","v":0},{"$f":"'Model inputs'!BA63","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW64","v":3.3674863089158449},{"$f":"'Model inputs'!AX64","v":3.4717272590738539},{"$f":"'Model inputs'!AY64","v":0.80892118360293963},{"$f":"'Model inputs'!AZ64","v":0.85068272053114746},{"$f":"'Model inputs'!BA64","v":0.89205273124844575}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW65","v":8.7707632762211676E-2},{"$f":"'Model inputs'!AX65","v":5.7348022520768357E-2},{"$f":"'Model inputs'!AY65","v":6.0379417840118917E-2},{"$f":"'Model inputs'!AZ65","v":6.3496578496739231E-2},{"$f":"'Model inputs'!BA65","v":6.6584514891264462E-2}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW66","v":0.42835399104105432},{"$f":"'Model inputs'!AX66","v":1.8832621248064165},{"$f":"'Model inputs'!AY66","v":1.9439976196542332},{"$f":"'Model inputs'!AZ66","v":0.47722088854091643},{"$f":"'Model inputs'!BA66","v":0.50042887525202462}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW67","v":1.3214306098291646},{"$f":"'Model inputs'!AX67","v":1.3572994756325982},{"$f":"'Model inputs'!AY67","v":3.6227650704071343E-2},{"$f":"'Model inputs'!AZ67","v":3.8097947098043532E-2},{"$f":"'Model inputs'!BA67","v":3.9950708934758675E-2}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW68","v":2.1773053104884667E-2},{"$f":"'Model inputs'!AX68","v":2.2939209008307336E-2},{"$f":"'Model inputs'!AY68","v":2.4151767136047567E-2},{"$f":"'Model inputs'!AZ68","v":2.5398631398695696E-2},{"$f":"'Model inputs'!BA68","v":2.6633805956505784E-2}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW69","v":3.4280805291383043},{"$f":"'Model inputs'!AX69","v":2.3263326672154334},{"$f":"'Model inputs'!AY69","v":0.81263250172579704},{"$f":"'Model inputs'!AZ69","v":1.2230038187473664},{"$f":"'Model inputs'!BA69","v":0.63695606663274662}]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW70","v":0},{"$f":"'Model inputs'!AX70","v":0},{"$f":"'Model inputs'!AY70","v":0},{"$f":"'Model inputs'!AZ70","v":0},{"$f":"'Model inputs'!BA70","v":0}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I23:I32)","v":8.720832124791464},{"$f":"SUM(J23:J32)","v":9.118908758257378},3.6863101406632075,2.6779005848129089,2.1626067029157459]
[]
[null,"CAPEX:  2010-2019:  actual and forecast"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW48","v":-8.2936999999999997E-2},{"$f":"'Model inputs'!AX48","v":0},{"$f":"'Model inputs'!AY48","v":0},{"$f":"'Model inputs'!AZ48","v":2.5633E-2},{"$f":"'Model inputs'!BA48","v":0},null,{"$f":"'Model inputs'!BB48","v":3.3865370000000006},{"$f":"'Model inputs'!BC48","v":2.0002208600000002},{"$f":"'Model inputs'!BD48","v":0.31251992200000001},{"$f":"'Model inputs'!BE48","v":0},{"$f":"'Model inputs'!BF48","v":0.25504029634600006}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW49","v":0},{"$f":"'Model inputs'!AX49","v":0},{"$f":"'Model inputs'!AY49","v":0},{"$f":"'Model inputs'!AZ49","v":0},{"$f":"'Model inputs'!BA49","v":0},null,{"$f":"'Model inputs'!BB49","v":0},{"$f":"'Model inputs'!BC49","v":0.70019399999999998},{"$f":"'Model inputs'!BD49","v":0},{"$f":"'Model inputs'!BE49","v":0},{"$f":"'Model inputs'!BF49","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW50","v":0.43113199999999996},{"$f":"'Model inputs'!AX50","v":4.7300000000000002E-2},{"$f":"'Model inputs'!AY50","v":0.258575},{"$f":"'Model inputs'!AZ50","v":0.57965199999999995},{"$f":"'Model inputs'!BA50","v":0.90852733333333335},null,{"$f":"'Model inputs'!BB50","v":1.0700052000000002},{"$f":"'Model inputs'!BC50","v":0.89858229999999994},{"$f":"'Model inputs'!BD50","v":0},{"$f":"'Model inputs'!BE50","v":0.24216447555960002},{"$f":"'Model inputs'!BF50","v":0.34430440006710006}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW51","v":0},{"$f":"'Model inputs'!AX51","v":0},{"$f":"'Model inputs'!AY51","v":0},{"$f":"'Model inputs'!AZ51","v":0.1356},{"$f":"'Model inputs'!BA51","v":0.17405899999999999},null,{"$f":"'Model inputs'!BB51","v":0.40788000000000008},{"$f":"'Model inputs'!BC51","v":0},{"$f":"'Model inputs'!BD51","v":0.72119982000000005},{"$f":"'Model inputs'!BE51","v":0.42094029494000013},{"$f":"'Model inputs'!BF51","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW52","v":0.18188199999999999},{"$f":"'Model inputs'!AX52","v":0.36437999999999998},{"$f":"'Model inputs'!AY52","v":0.72734200000000004},{"$f":"'Model inputs'!AZ52","v":0.472833},{"$f":"'Model inputs'!BA52","v":0.86580751332598271},null,{"$f":"'Model inputs'!BB52","v":0.56683990000000017},{"$f":"'Model inputs'!BC52","v":0.49818803100000009},{"$f":"'Model inputs'!BD52","v":0.21635994600000003},{"$f":"'Model inputs'!BE52","v":4.9522387640000012E-2},{"$f":"'Model inputs'!BF52","v":5.1008059269200011E-2}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW53","v":0},{"$f":"'Model inputs'!AX53","v":0},{"$f":"'Model inputs'!AY53","v":0},{"$f":"'Model inputs'!AZ53","v":0},{"$f":"'Model inputs'!BA53","v":0},null,{"$f":"'Model inputs'!BB53","v":0.10197000000000001},{"$f":"'Model inputs'!BC53","v":3.6176689999999997E-2},{"$f":"'Model inputs'!BD53","v":9.3755976600000013E-2},{"$f":"'Model inputs'!BE53","v":2.8475372893000006E-2},{"$f":"'Model inputs'!BF53","v":2.9329634079790005E-2}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW54","v":8.9103999999999989E-2},{"$f":"'Model inputs'!AX54","v":0},{"$f":"'Model inputs'!AY54","v":0},{"$f":"'Model inputs'!AZ54","v":1.32},{"$f":"'Model inputs'!BA54","v":9.1374800000000006E-2},null,{"$f":"'Model inputs'!BB54","v":0.658273},{"$f":"'Model inputs'!BC54","v":0},{"$f":"'Model inputs'!BD54","v":0},{"$f":"'Model inputs'!BE54","v":0},{"$f":"'Model inputs'!BF54","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW55","v":4.4697000000000001E-2},{"$f":"'Model inputs'!AX55","v":2.3212E-2},{"$f":"'Model inputs'!AY55","v":2.5780999999999998E-2},{"$f":"'Model inputs'!AZ55","v":0.56726471408400003},{"$f":"'Model inputs'!BA55","v":0.9512439246090002},null,{"$f":"'Model inputs'!BB55","v":0.59275123707305022},{"$f":"'Model inputs'!BC55","v":0.1050463988179155},{"$f":"'Model inputs'!BD55","v":8.4139979000000018E-2},{"$f":"'Model inputs'!BE55","v":6.1902984550000019E-2},{"$f":"'Model inputs'!BF55","v":6.3760074086500015E-2}]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW56","v":0},{"$f":"'Model inputs'!AX56","v":0},{"$f":"'Model inputs'!AY56","v":0},{"$f":"'Model inputs'!AZ56","v":0},{"$f":"'Model inputs'!BA56","v":0},null,{"$f":"'Model inputs'!BB56","v":0},{"$f":"'Model inputs'!BC56","v":0},{"$f":"'Model inputs'!BD56","v":0},{"$f":"'Model inputs'!BE56","v":0},{"$f":"'Model inputs'!BF56","v":0}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I37:I46)","v":0.66387799999999986},{"$f":"SUM(J37:J46)","v":0.434892},1.011698,3.1009827140840005,2.9910125712683167,null,6.7842563370730513,4.2384082798179152,1.4279756436000002,0.80300551558260025,0.74344246384859025]
[]
[null,"Depreciation"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,I$99:I$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,J$99:J$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,K$99:K$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,L$99:L$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,M$99:M$208)","v":0},null,{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,O$99:O$208)","v":3.7695588235294114E-4},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,P$99:P$208)","v":4.8756055882352947E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,Q$99:Q$208)","v":7.7330639596638662E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,R$99:R$208)","v":8.1795209910924371E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,S$99:S$208)","v":8.1795209910924371E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,T$99:T$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,U$99:U$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,V$99:V$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,W$99:W$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,X$99:X$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,Y$99:Y$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,Z$99:Z$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AA$99:AA$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AB$99:AB$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AC$99:AC$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AD$99:AD$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AE$99:AE$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AF$99:AF$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AG$99:AG$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AH$99:AH$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AI$99:AI$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AJ$99:AJ$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AK$99:AK$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AL$99:AL$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AM$99:AM$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AN$99:AN$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AO$99:AO$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AP$99:AP$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AQ$99:AQ$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AR$99:AR$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AS$99:AS$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AT$99:AT$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AU$99:AU$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AV$99:AV$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AW$99:AW$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AX$99:AX$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AY$99:AY$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,AZ$99:AZ$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BA$99:BA$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BB$99:BB$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BC$99:BC$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BD$99:BD$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BE$99:BE$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BF$99:BF$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BG$99:BG$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BH$99:BH$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BI$99:BI$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BJ$99:BJ$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BK$99:BK$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BL$99:BL$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BM$99:BM$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BN$99:BN$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BO$99:BO$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BP$99:BP$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BQ$99:BQ$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BR$99:BR$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BS$99:BS$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BT$99:BT$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BU$99:BU$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BV$99:BV$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BW$99:BW$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BX$99:BX$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BY$99:BY$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,BZ$99:BZ$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CA$99:CA$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CB$99:CB$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CC$99:CC$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CD$99:CD$208)","v":8.5438642715867236E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CE$99:CE$208)","v":8.5061686833514283E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CF$99:CF$208)","v":8.5061686833514283E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CG$99:CG$208)","v":8.5061686833514283E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CH$99:CH$208)","v":3.6682586833514268E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CI$99:CI$208)","v":8.1080031192307719E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CJ$99:CJ$208)","v":3.6434328049452795E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CK$99:CK$208)","v":3.6434328049452795E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CL$99:CL$208)","v":-4.5172199314436057E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CM$99:CM$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CN$99:CN$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CO$99:CO$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CP$99:CP$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CQ$99:CQ$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CR$99:CR$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CS$99:CS$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CT$99:CT$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CU$99:CU$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CV$99:CV$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CW$99:CW$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CX$99:CX$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CY$99:CY$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,CZ$99:CZ$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,DA$99:DA$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,DB$99:DB$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,DC$99:DC$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,DD$99:DD$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,DE$99:DE$208)","v":-5.1833537462186996E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B9,DF$99:DF$208)","v":-5.1833537462186996E-15}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,I$99:I$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,J$99:J$208)","v":1.32E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,K$99:K$208)","v":1.32E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,L$99:L$208)","v":1.32E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,M$99:M$208)","v":1.32E-3},null,{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,O$99:O$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,P$99:P$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,Q$99:Q$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,R$99:R$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,S$99:S$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,T$99:T$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,U$99:U$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,V$99:V$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,W$99:W$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,X$99:X$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,Y$99:Y$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,Z$99:Z$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AA$99:AA$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AB$99:AB$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AC$99:AC$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AD$99:AD$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AE$99:AE$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AF$99:AF$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AG$99:AG$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AH$99:AH$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AI$99:AI$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AJ$99:AJ$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AK$99:AK$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AL$99:AL$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AM$99:AM$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AN$99:AN$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AO$99:AO$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AP$99:AP$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AQ$99:AQ$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AR$99:AR$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AS$99:AS$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AT$99:AT$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AU$99:AU$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AV$99:AV$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AW$99:AW$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AX$99:AX$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AY$99:AY$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,AZ$99:AZ$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BA$99:BA$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BB$99:BB$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BC$99:BC$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BD$99:BD$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BE$99:BE$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BF$99:BF$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BG$99:BG$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BH$99:BH$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BI$99:BI$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BJ$99:BJ$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BK$99:BK$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BL$99:BL$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BM$99:BM$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BN$99:BN$208)","v":1.400388E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BO$99:BO$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BP$99:BP$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BQ$99:BQ$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BR$99:BR$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BS$99:BS$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BT$99:BT$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BU$99:BU$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BV$99:BV$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BW$99:BW$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BX$99:BX$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BY$99:BY$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,BZ$99:BZ$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CA$99:CA$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CB$99:CB$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CC$99:CC$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CD$99:CD$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CE$99:CE$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CF$99:CF$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CG$99:CG$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CH$99:CH$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CI$99:CI$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CJ$99:CJ$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CK$99:CK$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CL$99:CL$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CM$99:CM$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CN$99:CN$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CO$99:CO$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CP$99:CP$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CQ$99:CQ$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CR$99:CR$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CS$99:CS$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CT$99:CT$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CU$99:CU$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CV$99:CV$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CW$99:CW$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CX$99:CX$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CY$99:CY$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,CZ$99:CZ$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,DA$99:DA$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,DB$99:DB$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,DC$99:DC$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,DD$99:DD$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,DE$99:DE$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B10,DF$99:DF$208)","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,I$99:I$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,J$99:J$208)","v":0.11224954363052816},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,K$99:K$208)","v":0.22797378559965664},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,L$99:L$208)","v":0.25493782505308799},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,M$99:M$208)","v":0.28329391573745955},null,{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,O$99:O$208)","v":5.7552899658901868E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,P$99:P$208)","v":9.3219739658901873E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,Q$99:Q$208)","v":0.12317248299223521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,R$99:R$208)","v":0.12317248299223521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,S$99:S$208)","v":0.13124463217755522},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,T$99:T$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,U$99:U$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,V$99:V$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,W$99:W$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,X$99:X$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,Y$99:Y$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,Z$99:Z$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AA$99:AA$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AB$99:AB$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AC$99:AC$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AD$99:AD$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AE$99:AE$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AF$99:AF$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AG$99:AG$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AH$99:AH$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AI$99:AI$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AJ$99:AJ$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AK$99:AK$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AL$99:AL$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AM$99:AM$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AN$99:AN$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AO$99:AO$208)","v":0.14272144551312521},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AP$99:AP$208)","v":0.13514192991708315},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AQ$99:AQ$208)","v":0.11545279029866798},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AR$99:AR$208)","v":0.11545279029866781},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AS$99:AS$208)","v":8.5168545854223149E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AT$99:AT$208)","v":4.950170585422381E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AU$99:AU$208)","v":1.9548962520890917E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AV$99:AV$208)","v":1.9548962520890917E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AW$99:AW$208)","v":1.1476813335569918E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AX$99:AX$208)","v":8.3266726846886741E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AY$99:AY$208)","v":8.3266726846886741E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,AZ$99:AZ$208)","v":8.3266726846886741E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BA$99:BA$208)","v":-4.163336342344337E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BB$99:BB$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BC$99:BC$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BD$99:BD$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BE$99:BE$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BF$99:BF$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BG$99:BG$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BH$99:BH$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BI$99:BI$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BJ$99:BJ$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BK$99:BK$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BL$99:BL$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BM$99:BM$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BN$99:BN$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BO$99:BO$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BP$99:BP$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BQ$99:BQ$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BR$99:BR$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BS$99:BS$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BT$99:BT$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BU$99:BU$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BV$99:BV$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BW$99:BW$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BX$99:BX$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BY$99:BY$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,BZ$99:BZ$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CA$99:CA$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CB$99:CB$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CC$99:CC$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CD$99:CD$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CE$99:CE$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CF$99:CF$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CG$99:CG$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CH$99:CH$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CI$99:CI$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CJ$99:CJ$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CK$99:CK$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CL$99:CL$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CM$99:CM$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CN$99:CN$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CO$99:CO$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CP$99:CP$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CQ$99:CQ$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CR$99:CR$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CS$99:CS$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CT$99:CT$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CU$99:CU$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CV$99:CV$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CW$99:CW$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CX$99:CX$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CY$99:CY$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,CZ$99:CZ$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,DA$99:DA$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,DB$99:DB$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,DC$99:DC$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,DD$99:DD$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,DE$99:DE$208)","v":-5.7454041524351851E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B11,DF$99:DF$208)","v":-5.7454041524351851E-15}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,I$99:I$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,J$99:J$208)","v":2.9235877587403892E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,K$99:K$208)","v":4.8351885094326677E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,L$99:L$208)","v":6.8478357707699652E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,M$99:M$208)","v":8.964388387327939E-3},null,{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,O$99:O$208)","v":1.056923264464674E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,P$99:P$208)","v":2.4165232644646741E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,Q$99:Q$208)","v":2.4165232644646741E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,R$99:R$208)","v":4.8205226644646743E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,S$99:S$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,T$99:T$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,U$99:U$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,V$99:V$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,W$99:W$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,X$99:X$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,Y$99:Y$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,Z$99:Z$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AA$99:AA$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AB$99:AB$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AC$99:AC$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AD$99:AD$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AE$99:AE$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AF$99:AF$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AG$99:AG$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AH$99:AH$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AI$99:AI$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AJ$99:AJ$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AK$99:AK$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AL$99:AL$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AM$99:AM$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AN$99:AN$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AO$99:AO$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AP$99:AP$208)","v":6.2236569809313413E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AQ$99:AQ$208)","v":5.7469303831333259E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AR$99:AR$208)","v":5.7469303831333259E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AS$99:AS$208)","v":5.1667337164666621E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AT$99:AT$208)","v":3.8071337164666728E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AU$99:AU$208)","v":3.8071337164666728E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AV$99:AV$208)","v":1.4031343164666615E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AW$99:AW$208)","v":-3.3306690738754696E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AX$99:AX$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AY$99:AY$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,AZ$99:AZ$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BA$99:BA$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BB$99:BB$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BC$99:BC$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BD$99:BD$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BE$99:BE$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BF$99:BF$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BG$99:BG$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BH$99:BH$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BI$99:BI$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BJ$99:BJ$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BK$99:BK$208)","v":-7.7715611723760958E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BL$99:BL$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BM$99:BM$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BN$99:BN$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BO$99:BO$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BP$99:BP$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BQ$99:BQ$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BR$99:BR$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BS$99:BS$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BT$99:BT$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BU$99:BU$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BV$99:BV$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BW$99:BW$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BX$99:BX$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BY$99:BY$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,BZ$99:BZ$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CA$99:CA$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CB$99:CB$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CC$99:CC$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CD$99:CD$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CE$99:CE$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CF$99:CF$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CG$99:CG$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CH$99:CH$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CI$99:CI$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CJ$99:CJ$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CK$99:CK$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CL$99:CL$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CM$99:CM$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CN$99:CN$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CO$99:CO$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CP$99:CP$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CQ$99:CQ$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CR$99:CR$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CS$99:CS$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CT$99:CT$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CU$99:CU$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CV$99:CV$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CW$99:CW$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CX$99:CX$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CY$99:CY$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,CZ$99:CZ$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,DA$99:DA$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,DB$99:DB$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,DC$99:DC$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,DD$99:DD$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,DE$99:DE$208)","v":-1.3045120539345589E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B12,DF$99:DF$208)","v":-1.3045120539345589E-15}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,I$99:I$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,J$99:J$208)","v":2.8556932736070288E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,K$99:K$208)","v":0.15410774105649808},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,L$99:L$208)","v":0.28370758236678029},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,M$99:M$208)","v":0.31552230826950806},null,{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,O$99:O$208)","v":0.13742227019845749},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,P$99:P$208)","v":0.17521159686512416},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,Q$99:Q$208)","v":0.20842413226512418},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,R$99:R$208)","v":0.22284812866512418},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,S$99:S$208)","v":0.22614962117445753},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,T$99:T$208)","v":0.22955015845907087},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,U$99:U$208)","v":0.22955015845907087},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,V$99:V$208)","v":0.22955015845907087},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,W$99:W$208)","v":0.22955015845907087},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,X$99:X$208)","v":0.22955015845907087},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,Y$99:Y$208)","v":0.22278473155349895},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,Z$99:Z$208)","v":0.22278473155349895},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AA$99:AA$208)","v":0.18377287177187931},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AB$99:AB$208)","v":0.1498483891490123},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AC$99:AC$208)","v":0.1498483891490123},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AD$99:AD$208)","v":9.2127888260613328E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AE$99:AE$208)","v":5.433856159394633E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AF$99:AF$208)","v":2.1126026193946157E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AG$99:AG$208)","v":6.7020297939461553E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AH$99:AH$208)","v":3.4005372846128068E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AI$99:AI$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AJ$99:AJ$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AK$99:AK$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AL$99:AL$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AM$99:AM$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AN$99:AN$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AO$99:AO$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AP$99:AP$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AQ$99:AQ$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AR$99:AR$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AS$99:AS$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AT$99:AT$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AU$99:AU$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AV$99:AV$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AW$99:AW$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AX$99:AX$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AY$99:AY$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,AZ$99:AZ$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BA$99:BA$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BB$99:BB$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BC$99:BC$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BD$99:BD$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BE$99:BE$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BF$99:BF$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BG$99:BG$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BH$99:BH$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BI$99:BI$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BJ$99:BJ$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BK$99:BK$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BL$99:BL$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BM$99:BM$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BN$99:BN$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BO$99:BO$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BP$99:BP$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BQ$99:BQ$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BR$99:BR$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BS$99:BS$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BT$99:BT$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BU$99:BU$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BV$99:BV$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BW$99:BW$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BX$99:BX$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BY$99:BY$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,BZ$99:BZ$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CA$99:CA$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CB$99:CB$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CC$99:CC$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CD$99:CD$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CE$99:CE$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CF$99:CF$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CG$99:CG$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CH$99:CH$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CI$99:CI$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CJ$99:CJ$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CK$99:CK$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CL$99:CL$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CM$99:CM$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CN$99:CN$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CO$99:CO$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CP$99:CP$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CQ$99:CQ$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CR$99:CR$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CS$99:CS$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CT$99:CT$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CU$99:CU$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CV$99:CV$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CW$99:CW$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CX$99:CX$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CY$99:CY$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,CZ$99:CZ$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,DA$99:DA$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,DB$99:DB$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,DC$99:DC$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,DD$99:DD$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,DE$99:DE$208)","v":-5.3429483060085659E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B13,DF$99:DF$208)","v":-5.3429483060085659E-16}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,I$99:I$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,J$99:J$208)","v":8.8095373988610975E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,K$99:K$208)","v":0.17858200569745086},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,L$99:L$208)","v":0.18099718241105561},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,M$99:M$208)","v":0.18353704555092518},null,{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,O$99:O$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,P$99:P$208)","v":6.7980000000000002E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,Q$99:Q$208)","v":9.2097793333333344E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,R$99:R$208)","v":1.5460177773333335E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,S$99:S$208)","v":1.7358535966200003E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,T$99:T$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,U$99:U$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,V$99:V$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,W$99:W$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,X$99:X$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,Y$99:Y$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,Z$99:Z$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AA$99:AA$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AB$99:AB$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AC$99:AC$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AD$99:AD$208)","v":1.9313844904852669E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AE$99:AE$208)","v":1.2515844904852682E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AF$99:AF$208)","v":1.0104065571519348E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AG$99:AG$208)","v":3.8536671315193621E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AH$99:AH$208)","v":1.9553089386527018E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AI$99:AI$208)","v":4.5102810375396984E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AJ$99:AJ$208)","v":3.4694469519536142E-18},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AK$99:AK$208)","v":3.4694469519536142E-18},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AL$99:AL$208)","v":3.4694469519536142E-18},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AM$99:AM$208)","v":3.4694469519536142E-18},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AN$99:AN$208)","v":-4.8572257327350599E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AO$99:AO$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AP$99:AP$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AQ$99:AQ$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AR$99:AR$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AS$99:AS$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AT$99:AT$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AU$99:AU$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AV$99:AV$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AW$99:AW$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AX$99:AX$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AY$99:AY$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,AZ$99:AZ$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BA$99:BA$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BB$99:BB$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BC$99:BC$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BD$99:BD$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BE$99:BE$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BF$99:BF$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BG$99:BG$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BH$99:BH$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BI$99:BI$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BJ$99:BJ$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BK$99:BK$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BL$99:BL$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BM$99:BM$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BN$99:BN$208)","v":-9.7144514654701197E-17},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BO$99:BO$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BP$99:BP$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BQ$99:BQ$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BR$99:BR$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BS$99:BS$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BT$99:BT$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BU$99:BU$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BV$99:BV$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BW$99:BW$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BX$99:BX$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BY$99:BY$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,BZ$99:BZ$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CA$99:CA$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CB$99:CB$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CC$99:CC$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CD$99:CD$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CE$99:CE$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CF$99:CF$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CG$99:CG$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CH$99:CH$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CI$99:CI$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CJ$99:CJ$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CK$99:CK$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CL$99:CL$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CM$99:CM$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CN$99:CN$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CO$99:CO$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CP$99:CP$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CQ$99:CQ$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CR$99:CR$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CS$99:CS$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CT$99:CT$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CU$99:CU$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CV$99:CV$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CW$99:CW$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CX$99:CX$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CY$99:CY$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,CZ$99:CZ$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,DA$99:DA$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,DB$99:DB$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,DC$99:DC$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,DD$99:DD$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,DE$99:DE$208)","v":-5.9674487573602164E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B14,DF$99:DF$208)","v":-5.9674487573602164E-16}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,I$99:I$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,J$99:J$208)","v":4.3546106209769336E-4},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,K$99:K$208)","v":8.9424524226384007E-4},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,L$99:L$208)","v":1.3772805849847913E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,M$99:M$208)","v":1.8852532129587053E-3},null,{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,O$99:O$208)","v":3.1258294475841858E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,P$99:P$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,Q$99:Q$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,R$99:R$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,S$99:S$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,T$99:T$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,U$99:U$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,V$99:V$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,W$99:W$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,X$99:X$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,Y$99:Y$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,Z$99:Z$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AA$99:AA$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AB$99:AB$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AC$99:AC$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AD$99:AD$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AE$99:AE$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AF$99:AF$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AG$99:AG$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AH$99:AH$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AI$99:AI$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AJ$99:AJ$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AK$99:AK$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AL$99:AL$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AM$99:AM$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AN$99:AN$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AO$99:AO$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AP$99:AP$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AQ$99:AQ$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AR$99:AR$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AS$99:AS$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AT$99:AT$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AU$99:AU$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AV$99:AV$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AW$99:AW$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AX$99:AX$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AY$99:AY$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,AZ$99:AZ$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BA$99:BA$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BB$99:BB$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BC$99:BC$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BD$99:BD$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BE$99:BE$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BF$99:BF$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BG$99:BG$208)","v":4.4423754475841862E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BH$99:BH$208)","v":4.2482373236917198E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BI$99:BI$208)","v":4.2482373236917198E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BJ$99:BJ$208)","v":4.2482373236917198E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BK$99:BK$208)","v":1.4992956000000652E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BL$99:BL$208)","v":1.4992956000000652E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BM$99:BM$208)","v":1.3165460000000708E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BN$99:BN$208)","v":8.7430063189231078E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BO$99:BO$208)","v":8.7430063189231078E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BP$99:BP$208)","v":8.7430063189231078E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BQ$99:BQ$208)","v":2.0816681711721685E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BR$99:BR$208)","v":2.0816681711721685E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BS$99:BS$208)","v":2.0816681711721685E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BT$99:BT$208)","v":2.0816681711721685E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BU$99:BU$208)","v":2.0816681711721685E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BV$99:BV$208)","v":2.0816681711721685E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BW$99:BW$208)","v":2.0816681711721685E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BX$99:BX$208)","v":2.0816681711721685E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BY$99:BY$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,BZ$99:BZ$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CA$99:CA$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CB$99:CB$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CC$99:CC$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CD$99:CD$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CE$99:CE$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CF$99:CF$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CG$99:CG$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CH$99:CH$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CI$99:CI$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CJ$99:CJ$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CK$99:CK$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CL$99:CL$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CM$99:CM$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CN$99:CN$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CO$99:CO$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CP$99:CP$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CQ$99:CQ$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CR$99:CR$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CS$99:CS$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CT$99:CT$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CU$99:CU$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CV$99:CV$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CW$99:CW$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CX$99:CX$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CY$99:CY$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,CZ$99:CZ$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,DA$99:DA$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,DB$99:DB$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,DC$99:DC$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,DD$99:DD$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,DE$99:DE$208)","v":-9.1177065897340981E-15},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B15,DF$99:DF$208)","v":-9.1177065897340981E-15}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,I$99:I$208)","v":0},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,J$99:J$208)","v":0.34280805291383043},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,K$99:K$208)","v":0.57544131963537382},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,L$99:L$208)","v":0.65670456980795355},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,M$99:M$208)","v":0.77900495168269024},null,{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,O$99:O$208)","v":0.15074493398705793},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,P$99:P$208)","v":0.21002005769436294},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,Q$99:Q$208)","v":0.22052469757615448},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,R$99:R$208)","v":0.22893869547615447},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,S$99:S$208)","v":0.23512899393115447},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,T$99:T$208)","v":0.24150500133980446},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,U$99:U$208)","v":0.24150500133980446},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,V$99:V$208)","v":0.24150500133980446},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,W$99:W$208)","v":0.18588445981364654},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,X$99:X$208)","v":0.18588445981364654},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,Y$99:Y$208)","v":9.0760067352746804E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,Z$99:Z$208)","v":3.1484943645441764E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AA$99:AA$208)","v":2.0980303763649781E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AB$99:AB$208)","v":1.2566305863649808E-2},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AC$99:AC$208)","v":6.376007408649821E-3},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AD$99:AD$208)","v":-2.2204460492503131E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AE$99:AE$208)","v":-2.2204460492503131E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AF$99:AF$208)","v":-2.6367796834847468E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AG$99:AG$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AH$99:AH$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AI$99:AI$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AJ$99:AJ$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AK$99:AK$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AL$99:AL$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AM$99:AM$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AN$99:AN$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AO$99:AO$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AP$99:AP$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AQ$99:AQ$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AR$99:AR$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AS$99:AS$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AT$99:AT$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AU$99:AU$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AV$99:AV$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AW$99:AW$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AX$99:AX$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AY$99:AY$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,AZ$99:AZ$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BA$99:BA$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BB$99:BB$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BC$99:BC$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BD$99:BD$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BE$99:BE$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BF$99:BF$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BG$99:BG$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BH$99:BH$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BI$99:BI$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BJ$99:BJ$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BK$99:BK$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BL$99:BL$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BM$99:BM$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BN$99:BN$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BO$99:BO$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BP$99:BP$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BQ$99:BQ$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BR$99:BR$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BS$99:BS$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BT$99:BT$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BU$99:BU$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BV$99:BV$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BW$99:BW$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BX$99:BX$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BY$99:BY$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,BZ$99:BZ$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CA$99:CA$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CB$99:CB$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CC$99:CC$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CD$99:CD$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CE$99:CE$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CF$99:CF$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CG$99:CG$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CH$99:CH$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CI$99:CI$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CJ$99:CJ$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CK$99:CK$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CL$99:CL$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CM$99:CM$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CN$99:CN$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CO$99:CO$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CP$99:CP$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CQ$99:CQ$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CR$99:CR$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CS$99:CS$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CT$99:CT$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CU$99:CU$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CV$99:CV$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CW$99:CW$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CX$99:CX$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CY$99:CY$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,CZ$99:CZ$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,DA$99:DA$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,DB$99:DB$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,DC$99:DC$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,DD$99:DD$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,DE$99:DE$208)","v":-3.0531133177191805E-16},{"$f":"SUMIF($B$99:$B$208,'Model inputs'!$B16,DF$99:DF$208)","v":-3.0531133177191805E-16}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I51:I59)","v":0},{"$f":"SUM(J51:J59)","v":0.57638895208987795},1.143154285740676,1.3858922759946322,1.5735278628408698,null,0.38792458684725883,0.60259443722123052,0.72125459888397447,0.77884755593826016,0.81234119744544697,0.83919329721787572,0.83919329721787572,0.83919329721787572,0.7835727556917178,0.7835727556917178,0.68168293632524612,0.62240781261794109,0.57289131295452955,0.53055283243166251,0.52436253397666255,0.46026602567961344,0.41567869901294652,0.38005438427961291,0.35937998943961291,0.35418013873741294,0.34882429251414693,0.34882429251414682,0.34882429251414682,0.34882429251414682,0.34882429251414682,0.34882429251414682,0.34882429251414671,0.34124477691810473,0.31678837132170934,0.31678837132170923,0.28070216021059791,0.23143932021059868,0.20148657687726582,0.1774465828772657,0.15534309052727774,0.14386627719170747,0.14386627719170747,0.14386627719170747,0.14386627719170697,0.14386627719170164,0.14386627719170164,0.14386627719170164,0.14386627719170164,0.14386627719170164,0.14386627719170164,0.14192489595277699,0.14192489595277699,0.14192489595277699,0.11443547871586043,0.11443547871585991,0.11260798271585996,9.9442522715860127E-2,8.5438642715859631E-2,8.5438642715859631E-2,8.5438642715858965E-2,8.5438642715858965E-2,8.5438642715858965E-2,8.5438642715858965E-2,8.5438642715858965E-2,8.5438642715858965E-2,{"$f":"SUM(BW51:BW59)","v":8.5438642715858965E-2},8.5438642715858965E-2,8.5438642715849639E-2,8.5438642715849639E-2,8.5438642715849639E-2,8.5438642715849639E-2,8.5438642715849639E-2,8.5438642715849639E-2,8.5061686833496686E-2,8.5061686833496686E-2,8.5061686833496686E-2,3.6682586833496664E-2,8.1080031192131679E-3,3.6434328049276756E-3,3.6434328049276756E-3,-2.2121193765656244E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14,-2.2787327580431338E-14]
[]
[null,"Capital base (end of year)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"I9+I37-I51","v":-8.2936999999999997E-2},{"$f":"J9+J37-J51","v":-8.2936999999999997E-2},-8.2936999999999997E-2,-5.7303999999999994E-2,-5.7303999999999994E-2,null,{"$f":"O9+O37-O51","v":3.4117930441176476},{"$f":"P9+P37-P51","v":5.3632578482352953},{"$f":"Q9+Q37-Q51","v":5.5984471306386565},{"$f":"R9+R37-R51","v":5.5166519207277318},5.6898970071628074,5.6044583644469403,5.5190197217310732,5.4335810790152062,5.3481424362993391,5.262703793583472,5.1772651508676049,5.0918265081517378,5.0063878654358707,4.9209492227200036,4.8355105800041365,4.7500719372882694,4.6646332945724023,4.5791946518565352,4.4937560091406681,4.408317366424801,4.3228787237089339,4.2374400809930668,4.1520014382771997,4.0665627955613326,3.9811241528454655,3.8956855101295984,3.8102468674137313,3.7248082246978642,3.6393695819819971,3.55393093926613,3.4684922965502629,3.3830536538343958,3.2976150111185287,3.2121763684026616,3.1267377256867945,3.0412990829709274,2.9558604402550603,2.8704217975391932,2.7849831548233261,2.699544512107459,2.614105869391592,2.5286672266757249,2.4432285839598578,2.3577899412439907,2.2723512985281236,2.1869126558122565,2.1014740130963894,2.0160353703805223,1.930596727664655,1.8451580849487876,1.7597194422329203,1.674280799517053,1.5888421568011857,1.5034035140853184,1.417964871369451,1.3325262286535837,1.2470875859377164,1.1616489432218491,1.0762103005059818,0.99077165779011456,{"$f":"BW9+BW37-BW51","v":0.90533301507424735},0.81989437235838014,0.73445572964251293,0.64901708692664573,0.56357844421077852,0.47813980149491131,0.3927011587790441,0.30726251606317689,0.22220082922966261,0.13713914239614833,5.2077455562634045E-2,1.5394868729119777E-2,7.2868656098890056E-3,3.6434328049437261E-3,-1.5534448727372308E-15,2.9637750587063749E-15,8.1471288049250745E-15,1.3330482551143774E-14,1.8513836297362474E-14,2.3697190043581173E-14,2.8880543789799873E-14,3.4063897536018573E-14,3.9247251282237272E-14,4.4430605028455972E-14,4.9613958774674671E-14,5.4797312520893371E-14,5.998066626711207E-14,6.516402001333077E-14,7.034737375954947E-14,7.5530727505768169E-14,8.0714081251986869E-14,8.5897434998205568E-14,9.1080788744424268E-14,9.6264142490642968E-14,1.0144749623686167E-13,1.0663084998308037E-13]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"I10+I38-I52","v":0},-1.32E-3,-2.64E-3,-3.96E-3,-5.28E-3,null,{"$f":"O10+O38-O52","v":0},{"$f":"P10+P38-P52","v":0.70019399999999998},{"$f":"Q10+Q38-Q52","v":0.68619012000000001},{"$f":"R10+R38-R52","v":0.67218624000000005},0.65818236000000008,0.64417848000000011,0.63017460000000014,0.61617072000000017,0.6021668400000002,0.58816296000000023,0.57415908000000027,0.5601552000000003,0.54615132000000033,0.53214744000000036,0.51814356000000039,0.50413968000000042,0.4901358000000004,0.47613192000000037,0.46212804000000035,0.44812416000000033,0.4341202800000003,0.42011640000000028,0.40611252000000025,0.39210864000000023,0.37810476000000021,0.36410088000000018,0.35009700000000016,0.33609312000000013,0.32208924000000011,0.30808536000000009,0.29408148000000006,0.28007760000000004,0.26607372000000001,0.25206983999999999,0.23806595999999999,0.22406208,0.2100582,0.19605432,0.18205044000000001,0.16804656000000001,0.15404268000000002,0.14003880000000002,0.12603492000000002,0.11203104000000003,9.802716000000003E-2,8.4023280000000033E-2,7.0019400000000037E-2,5.6015520000000041E-2,4.2011640000000045E-2,2.8007760000000045E-2,1.4003880000000045E-2,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17,4.5102810375396984E-17]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",0.43113199999999996,0.36618245636947178,0.39678367076981513,0.72149784571672715,1.3467312633126007,null,{"$f":"O11+O39-O53","v":2.6769224640831975},3.4822850244242951,3.3591125414320597,3.4781045339994243,3.691164301888969,3.5484428563758437,3.4057214108627183,3.2629999653495929,3.1202785198364675,2.9775570743233422,2.8348356288102168,2.6921141832970914,2.549392737783966,2.4066712922708406,2.2639498467577153,2.1212284012445899,1.9785069557314647,1.8357855102183396,1.6930640647052144,1.5503426191920893,1.4076211736789641,1.264899728165839,1.1221782826527138,0.97945683713958864,0.83673539162646349,0.69401394611333833,0.55129250060021318,0.41615057068312999,0.30069778038446204,0.18524499008579423,0.10007644423157108,5.0574738377347273E-2,3.1025775856456356E-2,1.1476813335565439E-2,-4.4790560149721159E-15,-4.5623227418190027E-15,-4.6455894686658894E-15,-4.7288561955127761E-15,-4.3125225612783424E-15,1.4328815911568427E-15,7.1782857435920278E-15,1.2923689896027213E-14,1.8669094048462398E-14,2.4414498200897583E-14,3.0159902353332768E-14,3.5905306505767953E-14,4.1650710658203138E-14,4.7396114810638323E-14,5.3141518963073509E-14,5.8886923115508694E-14,6.4632327267943879E-14,7.0377731420379064E-14,7.6123135572814249E-14,8.1868539725249434E-14,8.7613943877684619E-14,9.3359348030119804E-14,9.9104752182554989E-14,1.0485015633499017E-13,1.1059556048742536E-13,1.1634096463986054E-13,1.2208636879229573E-13,1.2783177294473091E-13,1.335771770971661E-13,1.3932258124960128E-13,1.4506798540203647E-13,1.5081338955447166E-13,1.5655879370690684E-13,1.6230419785934203E-13,1.6804960201177721E-13,1.737950061642124E-13,1.7954041031664758E-13,1.8528581446908277E-13,1.9103121862151795E-13,1.9677662277395314E-13,2.0252202692638832E-13,2.0826743107882351E-13,2.1401283523125869E-13,2.1975823938369388E-13,2.2550364353612906E-13,2.3124904768856425E-13,2.3699445184099943E-13,2.4273985599343462E-13,2.484852601458698E-13,2.5423066429830499E-13,2.5997606845074017E-13,2.6572147260317536E-13,2.7146687675561054E-13,2.7721228090804573E-13,2.8295768506048091E-13,2.887030892129161E-13,2.9444849336535128E-13,3.0019389751778647E-13,3.0593930167022165E-13,3.1168470582265684E-13,3.1743010997509202E-13,3.2317551412752721E-13]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",0,-2.9235877587403892E-3,-7.7587762681730569E-3,0.12099338796105696,0.28608799957372899,null,0.70485321473879536,0.6806879820941486,1.3777225694495021,1.7504576377448555,1.6882210679355421,1.6259844981262286,1.5637479283169151,1.5015113585076016,1.4392747886982882,1.3770382188889747,1.3148016490796612,1.2525650792703478,1.1903285094610343,1.1280919396517208,1.0658553698424074,1.0036188000330939,0.94138223022378043,0.87914566041446696,0.81690909060515349,0.75467252079584002,0.69243595098652655,0.63019938117721308,0.56796281136789961,0.50572624155858614,0.44348967174927273,0.38125310193995932,0.3190165321306459,0.25677996232133249,0.19931065848999924,0.14184135465866599,9.0174017493999364E-2,5.2102680329332636E-2,1.4031343164665908E-2,-7.0776717819853729E-16,-3.7470027081099033E-16,4.0245584642661925E-16,1.1796119636642288E-15,1.9567680809018384E-15,2.733924198139448E-15,3.5110803153770576E-15,4.2882364326146671E-15,5.0653925498522767E-15,5.8425486670898863E-15,6.6197047843274959E-15,7.3968609015651055E-15,8.174017018802715E-15,8.9511731360403246E-15,9.7283292532779342E-15,1.0505485370515544E-14,1.1809997424450103E-14,1.3114509478384662E-14,1.4419021532319221E-14,1.572353358625378E-14,1.7028045640188338E-14,1.8332557694122897E-14,1.9637069748057456E-14,2.0941581801992015E-14,2.2246093855926574E-14,2.3550605909861133E-14,2.4855117963795692E-14,2.6159630017730251E-14,2.746414207166481E-14,2.8768654125599369E-14,3.0073166179533928E-14,3.1377678233468487E-14,3.2682190287403046E-14,3.3986702341337605E-14,3.5291214395272164E-14,3.6595726449206722E-14,3.7900238503141281E-14,3.920475055707584E-14,4.0509262611010399E-14,4.1813774664944958E-14,4.3118286718879517E-14,4.4422798772814076E-14,4.5727310826748635E-14,4.7031822880683194E-14,4.8336334934617753E-14,4.9640846988552312E-14,5.0945359042486871E-14,5.224987109642143E-14,5.3554383150355989E-14,5.4858895204290548E-14,5.6163407258225106E-14,5.7467919312159665E-14,5.8772431366094224E-14,6.0076943420028783E-14,6.1381455473963342E-14,6.2685967527897901E-14,6.399047958183246E-14,6.5294991635767019E-14,6.6599503689701578E-14,6.7904015743636137E-14,6.9208527797570696E-14,7.0513039851505255E-14,7.1817551905439814E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",0.18188199999999999,0.51770506726392973,{"$f":"K13+K41-K55","v":1.0909393262074316},1.2800647438406514,1.830349948897126,null,2.272040003659952,2.5950164377948282,2.6029522515297039,2.4296265105045798,2.2544849485993224,2.0249347901402515,1.7953846316811806,1.5658344732221097,1.3362843147630388,1.1067341563039679,0.88394942475046889,0.66116469319696991,0.47739182142509062,0.32754343227607829,0.17769504312706599,8.5567154866452666E-2,3.1228593272506336E-2,1.0102567078560179E-2,3.4005372846140237E-3,1.2169085183977302E-15,1.7512033489985868E-15,2.2854981795994433E-15,2.8197930102002999E-15,3.3540878408011565E-15,3.8883826714020131E-15,4.4226775020028697E-15,4.9569723326037263E-15,5.4912671632045829E-15,6.0255619938054394E-15,6.559856824406296E-15,7.0941516550071526E-15,7.6284464856080092E-15,8.1627413162088658E-15,8.6970361468097224E-15,9.231330977410579E-15,9.7656258080114355E-15,1.0299920638612292E-14,1.0834215469213149E-14,1.1368510299814005E-14,1.1902805130414862E-14,1.2437099961015718E-14,1.2971394791616575E-14,1.3505689622217432E-14,1.4039984452818288E-14,1.4574279283419145E-14,1.5108574114020001E-14,1.5642868944620858E-14,1.6177163775221715E-14,1.6711458605822571E-14,1.7245753436423428E-14,1.7780048267024284E-14,1.8314343097625141E-14,1.8848637928225997E-14,1.9382932758826854E-14,1.9917227589427711E-14,2.0451522420028567E-14,2.0985817250629424E-14,2.152011208123028E-14,2.2054406911831137E-14,2.2588701742431994E-14,2.312299657303285E-14,2.3657291403633707E-14,2.4191586234234563E-14,2.472588106483542E-14,2.5260175895436277E-14,2.5794470726037133E-14,2.632876555663799E-14,2.6863060387238846E-14,2.7397355217839703E-14,2.7931650048440559E-14,2.8465944879041416E-14,2.9000239709642273E-14,2.9534534540243129E-14,3.0068829370843986E-14,3.0603124201444842E-14,3.1137419032045699E-14,3.1671713862646556E-14,3.2206008693247412E-14,3.2740303523848269E-14,3.3274598354449125E-14,3.3808893185049982E-14,3.4343188015650838E-14,3.4877482846251695E-14,3.5411777676852552E-14,3.5946072507453408E-14,3.6480367338054265E-14,3.7014662168655121E-14,3.7548956999255978E-14,3.8083251829856835E-14,3.8617546660457691E-14,3.9151841491058548E-14,3.9686136321659404E-14,4.0220431152260261E-14,4.0754725982861117E-14,4.1289020813461974E-14,4.1823315644062831E-14]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",0,-8.8095373988610975E-2,-0.26667737968606187,-0.44767456209711748,-0.63121160764804263,null,0.10197000000000001,{"$f":"P14+P42-P56","v":0.13134869000000002},0.2158948872666667,0.22891008238633337,0.24088118049992335,0.22156733559507069,0.20225349069021803,0.18293964578536537,0.16362580088051271,0.14431195597566004,0.12499811107080738,0.10568426616595472,8.6370421261102059E-2,6.7056576356249398E-2,4.7742731451396729E-2,2.842888654654406E-2,1.5913041641691376E-2,5.8089760701720283E-3,1.9553089386526662E-3,-3.5561831257524545E-17,-8.066464163292153E-17,-8.4134088584875144E-17,-8.7603535536828758E-17,-9.1072982488782372E-17,-9.4542429440735987E-17,-4.5970172113385388E-17,5.1174342541315809E-17,1.4831885719601701E-16,2.454633718507182E-16,3.426078865054194E-16,4.397524011601206E-16,5.368969158148218E-16,6.3404143046952299E-16,7.3118594512422419E-16,8.2833045977892539E-16,9.2547497443362658E-16,1.0226194890883278E-15,1.119764003743029E-15,1.2169085183977302E-15,1.3140530330524314E-15,1.4111975477071326E-15,1.5083420623618338E-15,1.605486577016535E-15,1.7026310916712362E-15,1.7997756063259374E-15,1.8969201209806386E-15,1.9940646356353398E-15,2.091209150290041E-15,2.1883536649447421E-15,2.2854981795994433E-15,2.3826426942541445E-15,2.4797872089088457E-15,3.0765320846448674E-15,3.673276960380889E-15,4.2700218361169107E-15,4.8667667118529323E-15,5.4635115875889539E-15,6.0602564633249756E-15,6.6570013390609972E-15,{"$f":"BV14+BV42-BV56","v":7.2537462147970189E-15},7.8504910905330405E-15,8.4472359662690621E-15,9.0439808420050838E-15,9.6407257177411054E-15,1.0237470593477127E-14,1.0834215469213149E-14,1.143096034494917E-14,1.2027705220685192E-14,1.2624450096421214E-14,1.3221194972157235E-14,1.3817939847893257E-14,1.4414684723629279E-14,1.50114295993653E-14,1.5608174475101322E-14,1.6204919350837343E-14,1.6801664226573365E-14,1.7398409102309387E-14,1.7995153978045408E-14,1.859189885378143E-14,1.9188643729517452E-14,1.9785388605253473E-14,2.0382133480989495E-14,2.0978878356725517E-14,2.1575623232461538E-14,2.217236810819756E-14,2.2769112983933582E-14,2.3365857859669603E-14,2.3962602735405625E-14,2.4559347611141646E-14,2.5156092486877668E-14,2.575283736261369E-14,2.6349582238349711E-14,2.6946327114085733E-14,2.7543071989821755E-14,2.8139816865557776E-14,2.8736561741293798E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",8.9103999999999989E-2,8.8668538937902289E-2,8.7774293695638453E-2,1.4063970131106538,1.4958865598976951,null,{"$f":"O15+O43-O57","v":2.1252436886477937},{"$f":"P15+P43-P57","v":2.0808199341719518},2.0363961796961099,1.991972425220268,1.9475486707444261,1.9031249162685842,1.8587011617927423,1.8142774073169003,1.7698536528410584,1.7254298983652165,1.6810061438893746,1.6365823894135327,1.5921586349376908,1.5477348804618489,1.503311125986007,1.4588873715101651,1.4144636170343232,1.3700398625584813,1.3256161080826394,1.2811923536067975,1.2367685991309556,1.1923448446551137,1.1479210901792718,1.1034973357034299,1.059073581227588,1.0146498267517461,0.97022607227590418,0.92580231780006228,0.88137856332422038,0.83695480884837847,0.79253105437253657,0.74810729989669467,0.70368354542085276,0.65925979094501086,0.61483603646916896,0.57041228199332705,0.52598852751748515,0.4815647730416433,0.43714101856580145,0.39271726408995961,0.34829350961411776,0.30386975513827591,0.25944600066243406,0.21502224618659221,0.17059849171075037,0.12811611847383317,8.563374523691597E-2,4.3151371999998772E-2,2.8158415999998118E-2,1.3165459999997466E-2,-3.2421981766006525E-15,-4.1164988084929632E-15,-4.990799440385274E-15,-5.8651000722775848E-15,-6.0732668893948016E-15,-6.2814337065120185E-15,-6.4896005236292353E-15,-6.6977673407464522E-15,-6.905934157863669E-15,-7.1141009749808859E-15,-7.3222677920981027E-15,-7.5304346092153196E-15,1.5872719805187785E-15,1.0704978570252877E-14,1.9822685159986975E-14,2.8940391749721073E-14,3.8058098339455171E-14,4.7175804929189269E-14,5.6293511518923367E-14,6.5411218108657465E-14,7.4528924698391563E-14,8.3646631288125661E-14,9.2764337877859759E-14,1.0188204446759386E-13,1.1099975105732796E-13,1.2011745764706205E-13,1.2923516423679615E-13,1.3835287082653025E-13,1.4747057741626435E-13,1.5658828400599845E-13,1.6570599059573254E-13,1.7482369718546664E-13,1.8394140377520074E-13,1.9305911036493484E-13,2.0217681695466894E-13,2.1129452354440303E-13,2.2041223013413713E-13,2.2952993672387123E-13,2.3864764331360533E-13,2.4776534990333943E-13,2.5688305649307352E-13,2.6600076308280762E-13,2.7511846967254172E-13,2.8423617626227582E-13,2.9335388285200992E-13,3.0247158944174402E-13]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",4.4697000000000001E-2,-0.27489905291383043,-0.82455937254920419,-0.91399922827315772,-0.74176025534684775,null,1.8382145599042556,{"$f":"P16+P44-P58","v":1.7332409010278083},1.5968561824516536,1.4298204715254992,1.2584515516808448,1.0169465503410402,0.77544154900123574,0.53393654766143128,0.34805208784778474,0.1621676280341382,7.1407560681391397E-2,3.9922617035949633E-2,1.8942313272299852E-2,6.3760074086500439E-3,2.2291196666301971E-16,4.4495657158805102E-16,6.6700117651308233E-16,9.3067914486155701E-16,1.2359904766334751E-15,1.5413018084053931E-15,1.8466131401773112E-15,2.1519244719492292E-15,2.4572358037211472E-15,2.7625471354930653E-15,3.0678584672649833E-15,3.3731697990369014E-15,3.6784811308088194E-15,3.9837924625807375E-15,4.2891037943526555E-15,4.5944151261245736E-15,4.8997264578964916E-15,5.2050377896684097E-15,5.5103491214403277E-15,5.8156604532122458E-15,6.1209717849841638E-15,6.4262831167560819E-15,6.7315944485279999E-15,7.036905780299918E-15,7.342217112071836E-15,7.6475284438437541E-15,7.9528397756156721E-15,8.2581511073875902E-15,8.5634624391595082E-15,8.8687737709314263E-15,9.1740851027033443E-15,9.4793964344752624E-15,9.7847077662471804E-15,1.0090019098019098E-14,1.0395330429791017E-14,1.0700641761562935E-14,1.1005953093334853E-14,1.1311264425106771E-14,1.1616575756878689E-14,1.1921887088650607E-14,1.2227198420422525E-14,1.2532509752194443E-14,1.2837821083966361E-14,1.3143132415738279E-14,1.3448443747510197E-14,1.3753755079282115E-14,1.4059066411054033E-14,1.4364377742825951E-14,1.4669689074597869E-14,1.4975000406369787E-14,1.5280311738141705E-14,1.5585623069913623E-14,1.5890934401685541E-14,1.6196245733457459E-14,1.6501557065229377E-14,1.6806868397001296E-14,1.7112179728773214E-14,1.7417491060545132E-14,1.772280239231705E-14,1.8028113724088968E-14,1.8333425055860886E-14,1.8638736387632804E-14,1.8944047719404722E-14,1.924935905117664E-14,1.9554670382948558E-14,1.9859981714720476E-14,2.0165293046492394E-14,2.0470604378264312E-14,2.077591571003623E-14,2.1081227041808148E-14,2.1386538373580066E-14,2.1691849705351984E-14,2.1997161037123902E-14,2.230247236889582E-14,2.2607783700667738E-14,2.2913095032439657E-14,2.3218406364211575E-14,2.3523717695983493E-14,2.3829029027755411E-14,2.4134340359527329E-14,2.4439651691299247E-14,2.4744963023071165E-14]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",0,0,0,0,0,null,0,{"$f":"P17+P45-P59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I64:I73)","v":0.66387799999999986},{"$f":"SUM(J64:J73)","v":0.52238104791012185},0.39092476216944627,2.1060152002588146,3.5234999086862606,null,13.131036975151641,16.766850817748328,17.47357186246435,17.497729822108692,17.428831088511835,16.58963779129396,15.750444494076083,14.911251196858208,14.127678441166491,13.344105685474773,12.662422749149526,12.040014936531586,11.467123623577056,10.936570791145391,10.41220825716873,9.9519422314891166,9.5362635324761698,9.1562091481965577,8.7968291587569443,8.4426490200195303,8.0938247275053836,7.7450004349912369,7.3961761424770911,7.0473518499629444,6.6985275574487959,6.3497032649346501,6.0008789724205034,5.6596341955023988,5.3428458241806895,5.0260574528589794,4.7453552926483829,4.5139159724377844,4.3124293955605175,4.1349828126832531,3.9796397221559752,3.8357734449642673,3.6919071677725603,3.5480408905808525,3.404174613389146,3.2603083361974443,3.1164420590057427,2.9725757818140415,2.8287095046223398,2.6848432274306391,2.5409769502389374,2.3990520542861602,2.257127158333383,2.1152022623806066,2.0007667836647456,1.8863313049488859,1.773723322233026,1.6742807995171656,1.5888421568013062,1.5034035140854467,1.4179648713695876,1.3325262286537281,1.2470875859378694,1.1616489432220101,1.0762103005061512,0.99077165779029219,{"$f":"SUM(BW64:BW73)","v":0.90533301507443342},0.81989437235857421,0.73445572964272465,0.64901708692687521,0.56357844421102576,0.47813980149517604,0.39270115877932638,0.30726251606347688,0.22220082922998016,0.13713914239648348,5.2077455562986749E-2,1.5394868729490099E-2,7.2868656102769288E-3,3.6434328053492533E-3,4.2157770330231159E-13,4.4369889706796783E-13,4.6648622464839917E-13,4.8927355222883051E-13,5.1206087980926185E-13,5.3484820738969319E-13,5.5763553497012452E-13,5.8042286255055586E-13,6.032101901309872E-13,6.2599751771141854E-13,6.4878484529184988E-13,6.7157217287228121E-13,6.9435950045271255E-13,7.1714682803314389E-13,7.3993415561357523E-13,7.6272148319400657E-13,7.855088107744379E-13,8.0829613835486924E-13,8.3108346593530058E-13,8.5387079351573192E-13,8.7665812109616326E-13,8.9944544867659459E-13]
[]
[null,"Check"]
[]
[null,"Capital base 2010",null,null,null,"$m",{"$f":"I19","v":0}]
[null,"CAPEX:  2010-2019:  actual",null,null,null,"$m",{"$f":"SUM(I47:S47)","v":22.199551525274476}]
[null,"Depreciation",null,null,null,"$m",{"$f":"SUM(I60:DF60)","v":25.410756841513209}]
[null,"Over-depreciation adjustment",null,null,null,"$m",{"$f":"N96","v":-3.2112053162395888}]
[null,"Capital base 2110",null,null,null,"$m",{"$f":"G78+G79-G80-G81","v":8.5620399659092072E-13}]
[null,"Non-depreciable assets end 2110",null,null,null,"$m",{"$f":"ET72","v":0}]
[null,"Difference",null,null,null,"$m",{"$f":"G82-G83","v":8.5620399659092072E-13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Over-depreciation"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,"$m",{"$f":"MIN(N101,0)+MIN(N112,0)+MIN(N123,0)+MIN(N134,0)","v":-8.2936999999999997E-2}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,"$m",{"$f":"MIN(N102,0)+MIN(N113,0)+MIN(N124,0)+MIN(N135,0)","v":-5.28E-3}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,"$m",-0.31773890042949809]
[null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,"$m",-2.1454447809712986E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,"$m",-1.227242496128339E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,"$m",-0.63121160764804263]
[null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,"$m",-2.342423225940343E-3]
[null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,"$m",-2.1379685121651111]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"$m",{"$f":"SUM(N87:N95)","v":-3.2112053162395888}]
[]
[]
[null,"Depreciation:  2010 CAPEX",null,null,null,"     Asset life",null,null,null,null,null,null,null,"Written down value"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,{"$f":"I23/$F101","v":0},{"$f":"IF(SUM($I101:J101)+J101>$I23,$I23-SUM($I101:J101),J101)","v":0},{"$f":"IF(SUM($I101:K101)+K101>$I23,$I23-SUM($I101:K101),K101)","v":0},{"$f":"IF(SUM($I101:L101)+L101>$I23,$I23-SUM($I101:L101),L101)","v":0},{"$f":"$I37-SUM($I101:$M101)","v":-8.2936999999999997E-2},{"$f":"IF(N101>0,N101/(MAX($F101-5,1)),0)","v":0},{"$f":"IF(SUM($N101:O101)<0,0,IF(SUM($O101:O101)+O101>$N101,$N101-SUM($O101:O101),O101))","v":0},{"$f":"IF(SUM($N101:P101)<0,0,IF(SUM($O101:P101)+P101>$N101,$N101-SUM($O101:P101),P101))","v":0},{"$f":"IF(SUM($N101:Q101)<0,0,IF(SUM($O101:Q101)+Q101>$N101,$N101-SUM($O101:Q101),Q101))","v":0},{"$f":"IF(SUM($N101:R101)<0,0,IF(SUM($O101:R101)+R101>$N101,$N101-SUM($O101:R101),R101))","v":0},{"$f":"IF(SUM($N101:S101)<0,0,IF(SUM($O101:S101)+S101>$N101,$N101-SUM($O101:S101),S101))","v":0},{"$f":"IF(SUM($N101:T101)<0,0,IF(SUM($O101:T101)+T101>$N101,$N101-SUM($O101:T101),T101))","v":0},{"$f":"IF(SUM($N101:U101)<0,0,IF(SUM($O101:U101)+U101>$N101,$N101-SUM($O101:U101),U101))","v":0},{"$f":"IF(SUM($N101:V101)<0,0,IF(SUM($O101:V101)+V101>$N101,$N101-SUM($O101:V101),V101))","v":0},{"$f":"IF(SUM($N101:W101)<0,0,IF(SUM($O101:W101)+W101>$N101,$N101-SUM($O101:W101),W101))","v":0},{"$f":"IF(SUM($N101:X101)<0,0,IF(SUM($O101:X101)+X101>$N101,$N101-SUM($O101:X101),X101))","v":0},{"$f":"IF(SUM($N101:Y101)<0,0,IF(SUM($O101:Y101)+Y101>$N101,$N101-SUM($O101:Y101),Y101))","v":0},{"$f":"IF(SUM($N101:Z101)<0,0,IF(SUM($O101:Z101)+Z101>$N101,$N101-SUM($O101:Z101),Z101))","v":0},{"$f":"IF(SUM($N101:AA101)<0,0,IF(SUM($O101:AA101)+AA101>$N101,$N101-SUM($O101:AA101),AA101))","v":0},{"$f":"IF(SUM($N101:AB101)<0,0,IF(SUM($O101:AB101)+AB101>$N101,$N101-SUM($O101:AB101),AB101))","v":0},{"$f":"IF(SUM($N101:AC101)<0,0,IF(SUM($O101:AC101)+AC101>$N101,$N101-SUM($O101:AC101),AC101))","v":0},{"$f":"IF(SUM($N101:AD101)<0,0,IF(SUM($O101:AD101)+AD101>$N101,$N101-SUM($O101:AD101),AD101))","v":0},{"$f":"IF(SUM($N101:AE101)<0,0,IF(SUM($O101:AE101)+AE101>$N101,$N101-SUM($O101:AE101),AE101))","v":0},{"$f":"IF(SUM($N101:AF101)<0,0,IF(SUM($O101:AF101)+AF101>$N101,$N101-SUM($O101:AF101),AF101))","v":0},{"$f":"IF(SUM($N101:AG101)<0,0,IF(SUM($O101:AG101)+AG101>$N101,$N101-SUM($O101:AG101),AG101))","v":0},{"$f":"IF(SUM($N101:AH101)<0,0,IF(SUM($O101:AH101)+AH101>$N101,$N101-SUM($O101:AH101),AH101))","v":0},{"$f":"IF(SUM($N101:AI101)<0,0,IF(SUM($O101:AI101)+AI101>$N101,$N101-SUM($O101:AI101),AI101))","v":0},{"$f":"IF(SUM($N101:AJ101)<0,0,IF(SUM($O101:AJ101)+AJ101>$N101,$N101-SUM($O101:AJ101),AJ101))","v":0},{"$f":"IF(SUM($N101:AK101)<0,0,IF(SUM($O101:AK101)+AK101>$N101,$N101-SUM($O101:AK101),AK101))","v":0},{"$f":"IF(SUM($N101:AL101)<0,0,IF(SUM($O101:AL101)+AL101>$N101,$N101-SUM($O101:AL101),AL101))","v":0},{"$f":"IF(SUM($N101:AM101)<0,0,IF(SUM($O101:AM101)+AM101>$N101,$N101-SUM($O101:AM101),AM101))","v":0},{"$f":"IF(SUM($N101:AN101)<0,0,IF(SUM($O101:AN101)+AN101>$N101,$N101-SUM($O101:AN101),AN101))","v":0},{"$f":"IF(SUM($N101:AO101)<0,0,IF(SUM($O101:AO101)+AO101>$N101,$N101-SUM($O101:AO101),AO101))","v":0},{"$f":"IF(SUM($N101:AP101)<0,0,IF(SUM($O101:AP101)+AP101>$N101,$N101-SUM($O101:AP101),AP101))","v":0},{"$f":"IF(SUM($N101:AQ101)<0,0,IF(SUM($O101:AQ101)+AQ101>$N101,$N101-SUM($O101:AQ101),AQ101))","v":0},{"$f":"IF(SUM($N101:AR101)<0,0,IF(SUM($O101:AR101)+AR101>$N101,$N101-SUM($O101:AR101),AR101))","v":0},{"$f":"IF(SUM($N101:AS101)<0,0,IF(SUM($O101:AS101)+AS101>$N101,$N101-SUM($O101:AS101),AS101))","v":0},{"$f":"IF(SUM($N101:AT101)<0,0,IF(SUM($O101:AT101)+AT101>$N101,$N101-SUM($O101:AT101),AT101))","v":0},{"$f":"IF(SUM($N101:AU101)<0,0,IF(SUM($O101:AU101)+AU101>$N101,$N101-SUM($O101:AU101),AU101))","v":0},{"$f":"IF(SUM($N101:AV101)<0,0,IF(SUM($O101:AV101)+AV101>$N101,$N101-SUM($O101:AV101),AV101))","v":0},{"$f":"IF(SUM($N101:AW101)<0,0,IF(SUM($O101:AW101)+AW101>$N101,$N101-SUM($O101:AW101),AW101))","v":0},{"$f":"IF(SUM($N101:AX101)<0,0,IF(SUM($O101:AX101)+AX101>$N101,$N101-SUM($O101:AX101),AX101))","v":0},{"$f":"IF(SUM($N101:AY101)<0,0,IF(SUM($O101:AY101)+AY101>$N101,$N101-SUM($O101:AY101),AY101))","v":0},{"$f":"IF(SUM($N101:AZ101)<0,0,IF(SUM($O101:AZ101)+AZ101>$N101,$N101-SUM($O101:AZ101),AZ101))","v":0},{"$f":"IF(SUM($N101:BA101)<0,0,IF(SUM($O101:BA101)+BA101>$N101,$N101-SUM($O101:BA101),BA101))","v":0},{"$f":"IF(SUM($N101:BB101)<0,0,IF(SUM($O101:BB101)+BB101>$N101,$N101-SUM($O101:BB101),BB101))","v":0},{"$f":"IF(SUM($N101:BC101)<0,0,IF(SUM($O101:BC101)+BC101>$N101,$N101-SUM($O101:BC101),BC101))","v":0},{"$f":"IF(SUM($N101:BD101)<0,0,IF(SUM($O101:BD101)+BD101>$N101,$N101-SUM($O101:BD101),BD101))","v":0},{"$f":"IF(SUM($N101:BE101)<0,0,IF(SUM($O101:BE101)+BE101>$N101,$N101-SUM($O101:BE101),BE101))","v":0},{"$f":"IF(SUM($N101:BF101)<0,0,IF(SUM($O101:BF101)+BF101>$N101,$N101-SUM($O101:BF101),BF101))","v":0},{"$f":"IF(SUM($N101:BG101)<0,0,IF(SUM($O101:BG101)+BG101>$N101,$N101-SUM($O101:BG101),BG101))","v":0},{"$f":"IF(SUM($N101:BH101)<0,0,IF(SUM($O101:BH101)+BH101>$N101,$N101-SUM($O101:BH101),BH101))","v":0},{"$f":"IF(SUM($N101:BI101)<0,0,IF(SUM($O101:BI101)+BI101>$N101,$N101-SUM($O101:BI101),BI101))","v":0},{"$f":"IF(SUM($N101:BJ101)<0,0,IF(SUM($O101:BJ101)+BJ101>$N101,$N101-SUM($O101:BJ101),BJ101))","v":0},{"$f":"IF(SUM($N101:BK101)<0,0,IF(SUM($O101:BK101)+BK101>$N101,$N101-SUM($O101:BK101),BK101))","v":0},{"$f":"IF(SUM($N101:BL101)<0,0,IF(SUM($O101:BL101)+BL101>$N101,$N101-SUM($O101:BL101),BL101))","v":0},{"$f":"IF(SUM($N101:BM101)<0,0,IF(SUM($O101:BM101)+BM101>$N101,$N101-SUM($O101:BM101),BM101))","v":0},{"$f":"IF(SUM($N101:BN101)<0,0,IF(SUM($O101:BN101)+BN101>$N101,$N101-SUM($O101:BN101),BN101))","v":0},{"$f":"IF(SUM($N101:BO101)<0,0,IF(SUM($O101:BO101)+BO101>$N101,$N101-SUM($O101:BO101),BO101))","v":0},{"$f":"IF(SUM($N101:BP101)<0,0,IF(SUM($O101:BP101)+BP101>$N101,$N101-SUM($O101:BP101),BP101))","v":0},{"$f":"IF(SUM($N101:BQ101)<0,0,IF(SUM($O101:BQ101)+BQ101>$N101,$N101-SUM($O101:BQ101),BQ101))","v":0},{"$f":"IF(SUM($N101:BR101)<0,0,IF(SUM($O101:BR101)+BR101>$N101,$N101-SUM($O101:BR101),BR101))","v":0},{"$f":"IF(SUM($N101:BS101)<0,0,IF(SUM($O101:BS101)+BS101>$N101,$N101-SUM($O101:BS101),BS101))","v":0},{"$f":"IF(SUM($N101:BT101)<0,0,IF(SUM($O101:BT101)+BT101>$N101,$N101-SUM($O101:BT101),BT101))","v":0},{"$f":"IF(SUM($N101:BU101)<0,0,IF(SUM($O101:BU101)+BU101>$N101,$N101-SUM($O101:BU101),BU101))","v":0},{"$f":"IF(SUM($N101:BV101)<0,0,IF(SUM($O101:BV101)+BV101>$N101,$N101-SUM($O101:BV101),BV101))","v":0},{"$f":"IF(SUM($N101:BW101)<0,0,IF(SUM($O101:BW101)+BW101>$N101,$N101-SUM($O101:BW101),BW101))","v":0},{"$f":"IF(SUM($N101:BX101)<0,0,IF(SUM($O101:BX101)+BX101>$N101,$N101-SUM($O101:BX101),BX101))","v":0},{"$f":"IF(SUM($N101:BY101)<0,0,IF(SUM($O101:BY101)+BY101>$N101,$N101-SUM($O101:BY101),BY101))","v":0},{"$f":"IF(SUM($N101:BZ101)<0,0,IF(SUM($O101:BZ101)+BZ101>$N101,$N101-SUM($O101:BZ101),BZ101))","v":0},{"$f":"IF(SUM($N101:CA101)<0,0,IF(SUM($O101:CA101)+CA101>$N101,$N101-SUM($O101:CA101),CA101))","v":0},{"$f":"IF(SUM($N101:CB101)<0,0,IF(SUM($O101:CB101)+CB101>$N101,$N101-SUM($O101:CB101),CB101))","v":0},{"$f":"IF(SUM($N101:CC101)<0,0,IF(SUM($O101:CC101)+CC101>$N101,$N101-SUM($O101:CC101),CC101))","v":0},{"$f":"IF(SUM($N101:CD101)<0,0,IF(SUM($O101:CD101)+CD101>$N101,$N101-SUM($O101:CD101),CD101))","v":0},{"$f":"IF(SUM($N101:CE101)<0,0,IF(SUM($O101:CE101)+CE101>$N101,$N101-SUM($O101:CE101),CE101))","v":0},{"$f":"IF(SUM($N101:CF101)<0,0,IF(SUM($O101:CF101)+CF101>$N101,$N101-SUM($O101:CF101),CF101))","v":0},{"$f":"IF(SUM($N101:CG101)<0,0,IF(SUM($O101:CG101)+CG101>$N101,$N101-SUM($O101:CG101),CG101))","v":0},{"$f":"IF(SUM($N101:CH101)<0,0,IF(SUM($O101:CH101)+CH101>$N101,$N101-SUM($O101:CH101),CH101))","v":0},{"$f":"IF(SUM($N101:CI101)<0,0,IF(SUM($O101:CI101)+CI101>$N101,$N101-SUM($O101:CI101),CI101))","v":0},{"$f":"IF(SUM($N101:CJ101)<0,0,IF(SUM($O101:CJ101)+CJ101>$N101,$N101-SUM($O101:CJ101),CJ101))","v":0},{"$f":"IF(SUM($N101:CK101)<0,0,IF(SUM($O101:CK101)+CK101>$N101,$N101-SUM($O101:CK101),CK101))","v":0},{"$f":"IF(SUM($N101:CL101)<0,0,IF(SUM($O101:CL101)+CL101>$N101,$N101-SUM($O101:CL101),CL101))","v":0},{"$f":"IF(SUM($N101:CM101)<0,0,IF(SUM($O101:CM101)+CM101>$N101,$N101-SUM($O101:CM101),CM101))","v":0},{"$f":"IF(SUM($N101:CN101)<0,0,IF(SUM($O101:CN101)+CN101>$N101,$N101-SUM($O101:CN101),CN101))","v":0},{"$f":"IF(SUM($N101:CO101)<0,0,IF(SUM($O101:CO101)+CO101>$N101,$N101-SUM($O101:CO101),CO101))","v":0},{"$f":"IF(SUM($N101:CP101)<0,0,IF(SUM($O101:CP101)+CP101>$N101,$N101-SUM($O101:CP101),CP101))","v":0},{"$f":"IF(SUM($N101:CQ101)<0,0,IF(SUM($O101:CQ101)+CQ101>$N101,$N101-SUM($O101:CQ101),CQ101))","v":0},{"$f":"IF(SUM($N101:CR101)<0,0,IF(SUM($O101:CR101)+CR101>$N101,$N101-SUM($O101:CR101),CR101))","v":0},{"$f":"IF(SUM($N101:CS101)<0,0,IF(SUM($O101:CS101)+CS101>$N101,$N101-SUM($O101:CS101),CS101))","v":0},{"$f":"IF(SUM($N101:CT101)<0,0,IF(SUM($O101:CT101)+CT101>$N101,$N101-SUM($O101:CT101),CT101))","v":0},{"$f":"IF(SUM($N101:CU101)<0,0,IF(SUM($O101:CU101)+CU101>$N101,$N101-SUM($O101:CU101),CU101))","v":0},{"$f":"IF(SUM($N101:CV101)<0,0,IF(SUM($O101:CV101)+CV101>$N101,$N101-SUM($O101:CV101),CV101))","v":0},{"$f":"IF(SUM($N101:CW101)<0,0,IF(SUM($O101:CW101)+CW101>$N101,$N101-SUM($O101:CW101),CW101))","v":0},{"$f":"IF(SUM($N101:CX101)<0,0,IF(SUM($O101:CX101)+CX101>$N101,$N101-SUM($O101:CX101),CX101))","v":0},{"$f":"IF(SUM($N101:CY101)<0,0,IF(SUM($O101:CY101)+CY101>$N101,$N101-SUM($O101:CY101),CY101))","v":0},{"$f":"IF(SUM($N101:CZ101)<0,0,IF(SUM($O101:CZ101)+CZ101>$N101,$N101-SUM($O101:CZ101),CZ101))","v":0},{"$f":"IF(SUM($N101:DA101)<0,0,IF(SUM($O101:DA101)+DA101>$N101,$N101-SUM($O101:DA101),DA101))","v":0},{"$f":"IF(SUM($N101:DB101)<0,0,IF(SUM($O101:DB101)+DB101>$N101,$N101-SUM($O101:DB101),DB101))","v":0},{"$f":"IF(SUM($N101:DC101)<0,0,IF(SUM($O101:DC101)+DC101>$N101,$N101-SUM($O101:DC101),DC101))","v":0},{"$f":"IF(SUM($N101:DD101)<0,0,IF(SUM($O101:DD101)+DD101>$N101,$N101-SUM($O101:DD101),DD101))","v":0},{"$f":"IF(SUM($N101:DE101)<0,0,IF(SUM($O101:DE101)+DE101>$N101,$N101-SUM($O101:DE101),DE101))","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,1.32E-3,{"$f":"IF(SUM($I102:J102)+J102>$I24,$I24-SUM($I102:J102),J102)","v":1.32E-3},{"$f":"IF(SUM($I102:K102)+K102>$I24,$I24-SUM($I102:K102),K102)","v":1.32E-3},{"$f":"IF(SUM($I102:L102)+L102>$I24,$I24-SUM($I102:L102),L102)","v":1.32E-3},{"$f":"$I38-SUM($I102:$M102)","v":-5.28E-3},{"$f":"IF(N102>0,N102/(MAX($F102-5,1)),0)","v":0},{"$f":"IF(SUM($N102:O102)<0,0,IF(SUM($O102:O102)+O102>$N102,$N102-SUM($O102:O102),O102))","v":0},{"$f":"IF(SUM($N102:P102)<0,0,IF(SUM($O102:P102)+P102>$N102,$N102-SUM($O102:P102),P102))","v":0},{"$f":"IF(SUM($N102:Q102)<0,0,IF(SUM($O102:Q102)+Q102>$N102,$N102-SUM($O102:Q102),Q102))","v":0},{"$f":"IF(SUM($N102:R102)<0,0,IF(SUM($O102:R102)+R102>$N102,$N102-SUM($O102:R102),R102))","v":0},{"$f":"IF(SUM($N102:S102)<0,0,IF(SUM($O102:S102)+S102>$N102,$N102-SUM($O102:S102),S102))","v":0},{"$f":"IF(SUM($N102:T102)<0,0,IF(SUM($O102:T102)+T102>$N102,$N102-SUM($O102:T102),T102))","v":0},{"$f":"IF(SUM($N102:U102)<0,0,IF(SUM($O102:U102)+U102>$N102,$N102-SUM($O102:U102),U102))","v":0},{"$f":"IF(SUM($N102:V102)<0,0,IF(SUM($O102:V102)+V102>$N102,$N102-SUM($O102:V102),V102))","v":0},{"$f":"IF(SUM($N102:W102)<0,0,IF(SUM($O102:W102)+W102>$N102,$N102-SUM($O102:W102),W102))","v":0},{"$f":"IF(SUM($N102:X102)<0,0,IF(SUM($O102:X102)+X102>$N102,$N102-SUM($O102:X102),X102))","v":0},{"$f":"IF(SUM($N102:Y102)<0,0,IF(SUM($O102:Y102)+Y102>$N102,$N102-SUM($O102:Y102),Y102))","v":0},{"$f":"IF(SUM($N102:Z102)<0,0,IF(SUM($O102:Z102)+Z102>$N102,$N102-SUM($O102:Z102),Z102))","v":0},{"$f":"IF(SUM($N102:AA102)<0,0,IF(SUM($O102:AA102)+AA102>$N102,$N102-SUM($O102:AA102),AA102))","v":0},{"$f":"IF(SUM($N102:AB102)<0,0,IF(SUM($O102:AB102)+AB102>$N102,$N102-SUM($O102:AB102),AB102))","v":0},{"$f":"IF(SUM($N102:AC102)<0,0,IF(SUM($O102:AC102)+AC102>$N102,$N102-SUM($O102:AC102),AC102))","v":0},{"$f":"IF(SUM($N102:AD102)<0,0,IF(SUM($O102:AD102)+AD102>$N102,$N102-SUM($O102:AD102),AD102))","v":0},{"$f":"IF(SUM($N102:AE102)<0,0,IF(SUM($O102:AE102)+AE102>$N102,$N102-SUM($O102:AE102),AE102))","v":0},{"$f":"IF(SUM($N102:AF102)<0,0,IF(SUM($O102:AF102)+AF102>$N102,$N102-SUM($O102:AF102),AF102))","v":0},{"$f":"IF(SUM($N102:AG102)<0,0,IF(SUM($O102:AG102)+AG102>$N102,$N102-SUM($O102:AG102),AG102))","v":0},{"$f":"IF(SUM($N102:AH102)<0,0,IF(SUM($O102:AH102)+AH102>$N102,$N102-SUM($O102:AH102),AH102))","v":0},{"$f":"IF(SUM($N102:AI102)<0,0,IF(SUM($O102:AI102)+AI102>$N102,$N102-SUM($O102:AI102),AI102))","v":0},{"$f":"IF(SUM($N102:AJ102)<0,0,IF(SUM($O102:AJ102)+AJ102>$N102,$N102-SUM($O102:AJ102),AJ102))","v":0},{"$f":"IF(SUM($N102:AK102)<0,0,IF(SUM($O102:AK102)+AK102>$N102,$N102-SUM($O102:AK102),AK102))","v":0},{"$f":"IF(SUM($N102:AL102)<0,0,IF(SUM($O102:AL102)+AL102>$N102,$N102-SUM($O102:AL102),AL102))","v":0},{"$f":"IF(SUM($N102:AM102)<0,0,IF(SUM($O102:AM102)+AM102>$N102,$N102-SUM($O102:AM102),AM102))","v":0},{"$f":"IF(SUM($N102:AN102)<0,0,IF(SUM($O102:AN102)+AN102>$N102,$N102-SUM($O102:AN102),AN102))","v":0},{"$f":"IF(SUM($N102:AO102)<0,0,IF(SUM($O102:AO102)+AO102>$N102,$N102-SUM($O102:AO102),AO102))","v":0},{"$f":"IF(SUM($N102:AP102)<0,0,IF(SUM($O102:AP102)+AP102>$N102,$N102-SUM($O102:AP102),AP102))","v":0},{"$f":"IF(SUM($N102:AQ102)<0,0,IF(SUM($O102:AQ102)+AQ102>$N102,$N102-SUM($O102:AQ102),AQ102))","v":0},{"$f":"IF(SUM($N102:AR102)<0,0,IF(SUM($O102:AR102)+AR102>$N102,$N102-SUM($O102:AR102),AR102))","v":0},{"$f":"IF(SUM($N102:AS102)<0,0,IF(SUM($O102:AS102)+AS102>$N102,$N102-SUM($O102:AS102),AS102))","v":0},{"$f":"IF(SUM($N102:AT102)<0,0,IF(SUM($O102:AT102)+AT102>$N102,$N102-SUM($O102:AT102),AT102))","v":0},{"$f":"IF(SUM($N102:AU102)<0,0,IF(SUM($O102:AU102)+AU102>$N102,$N102-SUM($O102:AU102),AU102))","v":0},{"$f":"IF(SUM($N102:AV102)<0,0,IF(SUM($O102:AV102)+AV102>$N102,$N102-SUM($O102:AV102),AV102))","v":0},{"$f":"IF(SUM($N102:AW102)<0,0,IF(SUM($O102:AW102)+AW102>$N102,$N102-SUM($O102:AW102),AW102))","v":0},{"$f":"IF(SUM($N102:AX102)<0,0,IF(SUM($O102:AX102)+AX102>$N102,$N102-SUM($O102:AX102),AX102))","v":0},{"$f":"IF(SUM($N102:AY102)<0,0,IF(SUM($O102:AY102)+AY102>$N102,$N102-SUM($O102:AY102),AY102))","v":0},{"$f":"IF(SUM($N102:AZ102)<0,0,IF(SUM($O102:AZ102)+AZ102>$N102,$N102-SUM($O102:AZ102),AZ102))","v":0},{"$f":"IF(SUM($N102:BA102)<0,0,IF(SUM($O102:BA102)+BA102>$N102,$N102-SUM($O102:BA102),BA102))","v":0},{"$f":"IF(SUM($N102:BB102)<0,0,IF(SUM($O102:BB102)+BB102>$N102,$N102-SUM($O102:BB102),BB102))","v":0},{"$f":"IF(SUM($N102:BC102)<0,0,IF(SUM($O102:BC102)+BC102>$N102,$N102-SUM($O102:BC102),BC102))","v":0},{"$f":"IF(SUM($N102:BD102)<0,0,IF(SUM($O102:BD102)+BD102>$N102,$N102-SUM($O102:BD102),BD102))","v":0},{"$f":"IF(SUM($N102:BE102)<0,0,IF(SUM($O102:BE102)+BE102>$N102,$N102-SUM($O102:BE102),BE102))","v":0},{"$f":"IF(SUM($N102:BF102)<0,0,IF(SUM($O102:BF102)+BF102>$N102,$N102-SUM($O102:BF102),BF102))","v":0},{"$f":"IF(SUM($N102:BG102)<0,0,IF(SUM($O102:BG102)+BG102>$N102,$N102-SUM($O102:BG102),BG102))","v":0},{"$f":"IF(SUM($N102:BH102)<0,0,IF(SUM($O102:BH102)+BH102>$N102,$N102-SUM($O102:BH102),BH102))","v":0},{"$f":"IF(SUM($N102:BI102)<0,0,IF(SUM($O102:BI102)+BI102>$N102,$N102-SUM($O102:BI102),BI102))","v":0},{"$f":"IF(SUM($N102:BJ102)<0,0,IF(SUM($O102:BJ102)+BJ102>$N102,$N102-SUM($O102:BJ102),BJ102))","v":0},{"$f":"IF(SUM($N102:BK102)<0,0,IF(SUM($O102:BK102)+BK102>$N102,$N102-SUM($O102:BK102),BK102))","v":0},{"$f":"IF(SUM($N102:BL102)<0,0,IF(SUM($O102:BL102)+BL102>$N102,$N102-SUM($O102:BL102),BL102))","v":0},{"$f":"IF(SUM($N102:BM102)<0,0,IF(SUM($O102:BM102)+BM102>$N102,$N102-SUM($O102:BM102),BM102))","v":0},{"$f":"IF(SUM($N102:BN102)<0,0,IF(SUM($O102:BN102)+BN102>$N102,$N102-SUM($O102:BN102),BN102))","v":0},{"$f":"IF(SUM($N102:BO102)<0,0,IF(SUM($O102:BO102)+BO102>$N102,$N102-SUM($O102:BO102),BO102))","v":0},{"$f":"IF(SUM($N102:BP102)<0,0,IF(SUM($O102:BP102)+BP102>$N102,$N102-SUM($O102:BP102),BP102))","v":0},{"$f":"IF(SUM($N102:BQ102)<0,0,IF(SUM($O102:BQ102)+BQ102>$N102,$N102-SUM($O102:BQ102),BQ102))","v":0},{"$f":"IF(SUM($N102:BR102)<0,0,IF(SUM($O102:BR102)+BR102>$N102,$N102-SUM($O102:BR102),BR102))","v":0},{"$f":"IF(SUM($N102:BS102)<0,0,IF(SUM($O102:BS102)+BS102>$N102,$N102-SUM($O102:BS102),BS102))","v":0},{"$f":"IF(SUM($N102:BT102)<0,0,IF(SUM($O102:BT102)+BT102>$N102,$N102-SUM($O102:BT102),BT102))","v":0},{"$f":"IF(SUM($N102:BU102)<0,0,IF(SUM($O102:BU102)+BU102>$N102,$N102-SUM($O102:BU102),BU102))","v":0},{"$f":"IF(SUM($N102:BV102)<0,0,IF(SUM($O102:BV102)+BV102>$N102,$N102-SUM($O102:BV102),BV102))","v":0},{"$f":"IF(SUM($N102:BW102)<0,0,IF(SUM($O102:BW102)+BW102>$N102,$N102-SUM($O102:BW102),BW102))","v":0},{"$f":"IF(SUM($N102:BX102)<0,0,IF(SUM($O102:BX102)+BX102>$N102,$N102-SUM($O102:BX102),BX102))","v":0},{"$f":"IF(SUM($N102:BY102)<0,0,IF(SUM($O102:BY102)+BY102>$N102,$N102-SUM($O102:BY102),BY102))","v":0},{"$f":"IF(SUM($N102:BZ102)<0,0,IF(SUM($O102:BZ102)+BZ102>$N102,$N102-SUM($O102:BZ102),BZ102))","v":0},{"$f":"IF(SUM($N102:CA102)<0,0,IF(SUM($O102:CA102)+CA102>$N102,$N102-SUM($O102:CA102),CA102))","v":0},{"$f":"IF(SUM($N102:CB102)<0,0,IF(SUM($O102:CB102)+CB102>$N102,$N102-SUM($O102:CB102),CB102))","v":0},{"$f":"IF(SUM($N102:CC102)<0,0,IF(SUM($O102:CC102)+CC102>$N102,$N102-SUM($O102:CC102),CC102))","v":0},{"$f":"IF(SUM($N102:CD102)<0,0,IF(SUM($O102:CD102)+CD102>$N102,$N102-SUM($O102:CD102),CD102))","v":0},{"$f":"IF(SUM($N102:CE102)<0,0,IF(SUM($O102:CE102)+CE102>$N102,$N102-SUM($O102:CE102),CE102))","v":0},{"$f":"IF(SUM($N102:CF102)<0,0,IF(SUM($O102:CF102)+CF102>$N102,$N102-SUM($O102:CF102),CF102))","v":0},{"$f":"IF(SUM($N102:CG102)<0,0,IF(SUM($O102:CG102)+CG102>$N102,$N102-SUM($O102:CG102),CG102))","v":0},{"$f":"IF(SUM($N102:CH102)<0,0,IF(SUM($O102:CH102)+CH102>$N102,$N102-SUM($O102:CH102),CH102))","v":0},{"$f":"IF(SUM($N102:CI102)<0,0,IF(SUM($O102:CI102)+CI102>$N102,$N102-SUM($O102:CI102),CI102))","v":0},{"$f":"IF(SUM($N102:CJ102)<0,0,IF(SUM($O102:CJ102)+CJ102>$N102,$N102-SUM($O102:CJ102),CJ102))","v":0},{"$f":"IF(SUM($N102:CK102)<0,0,IF(SUM($O102:CK102)+CK102>$N102,$N102-SUM($O102:CK102),CK102))","v":0},{"$f":"IF(SUM($N102:CL102)<0,0,IF(SUM($O102:CL102)+CL102>$N102,$N102-SUM($O102:CL102),CL102))","v":0},{"$f":"IF(SUM($N102:CM102)<0,0,IF(SUM($O102:CM102)+CM102>$N102,$N102-SUM($O102:CM102),CM102))","v":0},{"$f":"IF(SUM($N102:CN102)<0,0,IF(SUM($O102:CN102)+CN102>$N102,$N102-SUM($O102:CN102),CN102))","v":0},{"$f":"IF(SUM($N102:CO102)<0,0,IF(SUM($O102:CO102)+CO102>$N102,$N102-SUM($O102:CO102),CO102))","v":0},{"$f":"IF(SUM($N102:CP102)<0,0,IF(SUM($O102:CP102)+CP102>$N102,$N102-SUM($O102:CP102),CP102))","v":0},{"$f":"IF(SUM($N102:CQ102)<0,0,IF(SUM($O102:CQ102)+CQ102>$N102,$N102-SUM($O102:CQ102),CQ102))","v":0},{"$f":"IF(SUM($N102:CR102)<0,0,IF(SUM($O102:CR102)+CR102>$N102,$N102-SUM($O102:CR102),CR102))","v":0},{"$f":"IF(SUM($N102:CS102)<0,0,IF(SUM($O102:CS102)+CS102>$N102,$N102-SUM($O102:CS102),CS102))","v":0},{"$f":"IF(SUM($N102:CT102)<0,0,IF(SUM($O102:CT102)+CT102>$N102,$N102-SUM($O102:CT102),CT102))","v":0},{"$f":"IF(SUM($N102:CU102)<0,0,IF(SUM($O102:CU102)+CU102>$N102,$N102-SUM($O102:CU102),CU102))","v":0},{"$f":"IF(SUM($N102:CV102)<0,0,IF(SUM($O102:CV102)+CV102>$N102,$N102-SUM($O102:CV102),CV102))","v":0},{"$f":"IF(SUM($N102:CW102)<0,0,IF(SUM($O102:CW102)+CW102>$N102,$N102-SUM($O102:CW102),CW102))","v":0},{"$f":"IF(SUM($N102:CX102)<0,0,IF(SUM($O102:CX102)+CX102>$N102,$N102-SUM($O102:CX102),CX102))","v":0},{"$f":"IF(SUM($N102:CY102)<0,0,IF(SUM($O102:CY102)+CY102>$N102,$N102-SUM($O102:CY102),CY102))","v":0},{"$f":"IF(SUM($N102:CZ102)<0,0,IF(SUM($O102:CZ102)+CZ102>$N102,$N102-SUM($O102:CZ102),CZ102))","v":0},{"$f":"IF(SUM($N102:DA102)<0,0,IF(SUM($O102:DA102)+DA102>$N102,$N102-SUM($O102:DA102),DA102))","v":0},{"$f":"IF(SUM($N102:DB102)<0,0,IF(SUM($O102:DB102)+DB102>$N102,$N102-SUM($O102:DB102),DB102))","v":0},{"$f":"IF(SUM($N102:DC102)<0,0,IF(SUM($O102:DC102)+DC102>$N102,$N102-SUM($O102:DC102),DC102))","v":0},{"$f":"IF(SUM($N102:DD102)<0,0,IF(SUM($O102:DD102)+DD102>$N102,$N102-SUM($O102:DD102),DD102))","v":0},{"$f":"IF(SUM($N102:DE102)<0,0,IF(SUM($O102:DE102)+DE102>$N102,$N102-SUM($O102:DE102),DE102))","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,0.11224954363052816,{"$f":"IF(SUM($I103:J103)+J103>$I25,$I25-SUM($I103:J103),J103)","v":0.11224954363052816},{"$f":"IF(SUM($I103:K103)+K103>$I25,$I25-SUM($I103:K103),K103)","v":0.11224954363052816},{"$f":"IF(SUM($I103:L103)+L103>$I25,$I25-SUM($I103:L103),L103)","v":0.11224954363052816},-1.7866174522112699E-2,0,{"$f":"IF(SUM($N103:O103)<0,0,IF(SUM($O103:O103)+O103>$N103,$N103-SUM($O103:O103),O103))","v":0},{"$f":"IF(SUM($N103:P103)<0,0,IF(SUM($O103:P103)+P103>$N103,$N103-SUM($O103:P103),P103))","v":0},{"$f":"IF(SUM($N103:Q103)<0,0,IF(SUM($O103:Q103)+Q103>$N103,$N103-SUM($O103:Q103),Q103))","v":0},{"$f":"IF(SUM($N103:R103)<0,0,IF(SUM($O103:R103)+R103>$N103,$N103-SUM($O103:R103),R103))","v":0},{"$f":"IF(SUM($N103:S103)<0,0,IF(SUM($O103:S103)+S103>$N103,$N103-SUM($O103:S103),S103))","v":0},{"$f":"IF(SUM($N103:T103)<0,0,IF(SUM($O103:T103)+T103>$N103,$N103-SUM($O103:T103),T103))","v":0},{"$f":"IF(SUM($N103:U103)<0,0,IF(SUM($O103:U103)+U103>$N103,$N103-SUM($O103:U103),U103))","v":0},{"$f":"IF(SUM($N103:V103)<0,0,IF(SUM($O103:V103)+V103>$N103,$N103-SUM($O103:V103),V103))","v":0},{"$f":"IF(SUM($N103:W103)<0,0,IF(SUM($O103:W103)+W103>$N103,$N103-SUM($O103:W103),W103))","v":0},{"$f":"IF(SUM($N103:X103)<0,0,IF(SUM($O103:X103)+X103>$N103,$N103-SUM($O103:X103),X103))","v":0},{"$f":"IF(SUM($N103:Y103)<0,0,IF(SUM($O103:Y103)+Y103>$N103,$N103-SUM($O103:Y103),Y103))","v":0},{"$f":"IF(SUM($N103:Z103)<0,0,IF(SUM($O103:Z103)+Z103>$N103,$N103-SUM($O103:Z103),Z103))","v":0},{"$f":"IF(SUM($N103:AA103)<0,0,IF(SUM($O103:AA103)+AA103>$N103,$N103-SUM($O103:AA103),AA103))","v":0},{"$f":"IF(SUM($N103:AB103)<0,0,IF(SUM($O103:AB103)+AB103>$N103,$N103-SUM($O103:AB103),AB103))","v":0},{"$f":"IF(SUM($N103:AC103)<0,0,IF(SUM($O103:AC103)+AC103>$N103,$N103-SUM($O103:AC103),AC103))","v":0},{"$f":"IF(SUM($N103:AD103)<0,0,IF(SUM($O103:AD103)+AD103>$N103,$N103-SUM($O103:AD103),AD103))","v":0},{"$f":"IF(SUM($N103:AE103)<0,0,IF(SUM($O103:AE103)+AE103>$N103,$N103-SUM($O103:AE103),AE103))","v":0},{"$f":"IF(SUM($N103:AF103)<0,0,IF(SUM($O103:AF103)+AF103>$N103,$N103-SUM($O103:AF103),AF103))","v":0},{"$f":"IF(SUM($N103:AG103)<0,0,IF(SUM($O103:AG103)+AG103>$N103,$N103-SUM($O103:AG103),AG103))","v":0},{"$f":"IF(SUM($N103:AH103)<0,0,IF(SUM($O103:AH103)+AH103>$N103,$N103-SUM($O103:AH103),AH103))","v":0},{"$f":"IF(SUM($N103:AI103)<0,0,IF(SUM($O103:AI103)+AI103>$N103,$N103-SUM($O103:AI103),AI103))","v":0},{"$f":"IF(SUM($N103:AJ103)<0,0,IF(SUM($O103:AJ103)+AJ103>$N103,$N103-SUM($O103:AJ103),AJ103))","v":0},{"$f":"IF(SUM($N103:AK103)<0,0,IF(SUM($O103:AK103)+AK103>$N103,$N103-SUM($O103:AK103),AK103))","v":0},{"$f":"IF(SUM($N103:AL103)<0,0,IF(SUM($O103:AL103)+AL103>$N103,$N103-SUM($O103:AL103),AL103))","v":0},{"$f":"IF(SUM($N103:AM103)<0,0,IF(SUM($O103:AM103)+AM103>$N103,$N103-SUM($O103:AM103),AM103))","v":0},{"$f":"IF(SUM($N103:AN103)<0,0,IF(SUM($O103:AN103)+AN103>$N103,$N103-SUM($O103:AN103),AN103))","v":0},{"$f":"IF(SUM($N103:AO103)<0,0,IF(SUM($O103:AO103)+AO103>$N103,$N103-SUM($O103:AO103),AO103))","v":0},{"$f":"IF(SUM($N103:AP103)<0,0,IF(SUM($O103:AP103)+AP103>$N103,$N103-SUM($O103:AP103),AP103))","v":0},{"$f":"IF(SUM($N103:AQ103)<0,0,IF(SUM($O103:AQ103)+AQ103>$N103,$N103-SUM($O103:AQ103),AQ103))","v":0},{"$f":"IF(SUM($N103:AR103)<0,0,IF(SUM($O103:AR103)+AR103>$N103,$N103-SUM($O103:AR103),AR103))","v":0},{"$f":"IF(SUM($N103:AS103)<0,0,IF(SUM($O103:AS103)+AS103>$N103,$N103-SUM($O103:AS103),AS103))","v":0},{"$f":"IF(SUM($N103:AT103)<0,0,IF(SUM($O103:AT103)+AT103>$N103,$N103-SUM($O103:AT103),AT103))","v":0},{"$f":"IF(SUM($N103:AU103)<0,0,IF(SUM($O103:AU103)+AU103>$N103,$N103-SUM($O103:AU103),AU103))","v":0},{"$f":"IF(SUM($N103:AV103)<0,0,IF(SUM($O103:AV103)+AV103>$N103,$N103-SUM($O103:AV103),AV103))","v":0},{"$f":"IF(SUM($N103:AW103)<0,0,IF(SUM($O103:AW103)+AW103>$N103,$N103-SUM($O103:AW103),AW103))","v":0},{"$f":"IF(SUM($N103:AX103)<0,0,IF(SUM($O103:AX103)+AX103>$N103,$N103-SUM($O103:AX103),AX103))","v":0},{"$f":"IF(SUM($N103:AY103)<0,0,IF(SUM($O103:AY103)+AY103>$N103,$N103-SUM($O103:AY103),AY103))","v":0},{"$f":"IF(SUM($N103:AZ103)<0,0,IF(SUM($O103:AZ103)+AZ103>$N103,$N103-SUM($O103:AZ103),AZ103))","v":0},{"$f":"IF(SUM($N103:BA103)<0,0,IF(SUM($O103:BA103)+BA103>$N103,$N103-SUM($O103:BA103),BA103))","v":0},{"$f":"IF(SUM($N103:BB103)<0,0,IF(SUM($O103:BB103)+BB103>$N103,$N103-SUM($O103:BB103),BB103))","v":0},{"$f":"IF(SUM($N103:BC103)<0,0,IF(SUM($O103:BC103)+BC103>$N103,$N103-SUM($O103:BC103),BC103))","v":0},{"$f":"IF(SUM($N103:BD103)<0,0,IF(SUM($O103:BD103)+BD103>$N103,$N103-SUM($O103:BD103),BD103))","v":0},{"$f":"IF(SUM($N103:BE103)<0,0,IF(SUM($O103:BE103)+BE103>$N103,$N103-SUM($O103:BE103),BE103))","v":0},{"$f":"IF(SUM($N103:BF103)<0,0,IF(SUM($O103:BF103)+BF103>$N103,$N103-SUM($O103:BF103),BF103))","v":0},{"$f":"IF(SUM($N103:BG103)<0,0,IF(SUM($O103:BG103)+BG103>$N103,$N103-SUM($O103:BG103),BG103))","v":0},{"$f":"IF(SUM($N103:BH103)<0,0,IF(SUM($O103:BH103)+BH103>$N103,$N103-SUM($O103:BH103),BH103))","v":0},{"$f":"IF(SUM($N103:BI103)<0,0,IF(SUM($O103:BI103)+BI103>$N103,$N103-SUM($O103:BI103),BI103))","v":0},{"$f":"IF(SUM($N103:BJ103)<0,0,IF(SUM($O103:BJ103)+BJ103>$N103,$N103-SUM($O103:BJ103),BJ103))","v":0},{"$f":"IF(SUM($N103:BK103)<0,0,IF(SUM($O103:BK103)+BK103>$N103,$N103-SUM($O103:BK103),BK103))","v":0},{"$f":"IF(SUM($N103:BL103)<0,0,IF(SUM($O103:BL103)+BL103>$N103,$N103-SUM($O103:BL103),BL103))","v":0},{"$f":"IF(SUM($N103:BM103)<0,0,IF(SUM($O103:BM103)+BM103>$N103,$N103-SUM($O103:BM103),BM103))","v":0},{"$f":"IF(SUM($N103:BN103)<0,0,IF(SUM($O103:BN103)+BN103>$N103,$N103-SUM($O103:BN103),BN103))","v":0},{"$f":"IF(SUM($N103:BO103)<0,0,IF(SUM($O103:BO103)+BO103>$N103,$N103-SUM($O103:BO103),BO103))","v":0},{"$f":"IF(SUM($N103:BP103)<0,0,IF(SUM($O103:BP103)+BP103>$N103,$N103-SUM($O103:BP103),BP103))","v":0},{"$f":"IF(SUM($N103:BQ103)<0,0,IF(SUM($O103:BQ103)+BQ103>$N103,$N103-SUM($O103:BQ103),BQ103))","v":0},{"$f":"IF(SUM($N103:BR103)<0,0,IF(SUM($O103:BR103)+BR103>$N103,$N103-SUM($O103:BR103),BR103))","v":0},{"$f":"IF(SUM($N103:BS103)<0,0,IF(SUM($O103:BS103)+BS103>$N103,$N103-SUM($O103:BS103),BS103))","v":0},{"$f":"IF(SUM($N103:BT103)<0,0,IF(SUM($O103:BT103)+BT103>$N103,$N103-SUM($O103:BT103),BT103))","v":0},{"$f":"IF(SUM($N103:BU103)<0,0,IF(SUM($O103:BU103)+BU103>$N103,$N103-SUM($O103:BU103),BU103))","v":0},{"$f":"IF(SUM($N103:BV103)<0,0,IF(SUM($O103:BV103)+BV103>$N103,$N103-SUM($O103:BV103),BV103))","v":0},{"$f":"IF(SUM($N103:BW103)<0,0,IF(SUM($O103:BW103)+BW103>$N103,$N103-SUM($O103:BW103),BW103))","v":0},{"$f":"IF(SUM($N103:BX103)<0,0,IF(SUM($O103:BX103)+BX103>$N103,$N103-SUM($O103:BX103),BX103))","v":0},{"$f":"IF(SUM($N103:BY103)<0,0,IF(SUM($O103:BY103)+BY103>$N103,$N103-SUM($O103:BY103),BY103))","v":0},{"$f":"IF(SUM($N103:BZ103)<0,0,IF(SUM($O103:BZ103)+BZ103>$N103,$N103-SUM($O103:BZ103),BZ103))","v":0},{"$f":"IF(SUM($N103:CA103)<0,0,IF(SUM($O103:CA103)+CA103>$N103,$N103-SUM($O103:CA103),CA103))","v":0},{"$f":"IF(SUM($N103:CB103)<0,0,IF(SUM($O103:CB103)+CB103>$N103,$N103-SUM($O103:CB103),CB103))","v":0},{"$f":"IF(SUM($N103:CC103)<0,0,IF(SUM($O103:CC103)+CC103>$N103,$N103-SUM($O103:CC103),CC103))","v":0},{"$f":"IF(SUM($N103:CD103)<0,0,IF(SUM($O103:CD103)+CD103>$N103,$N103-SUM($O103:CD103),CD103))","v":0},{"$f":"IF(SUM($N103:CE103)<0,0,IF(SUM($O103:CE103)+CE103>$N103,$N103-SUM($O103:CE103),CE103))","v":0},{"$f":"IF(SUM($N103:CF103)<0,0,IF(SUM($O103:CF103)+CF103>$N103,$N103-SUM($O103:CF103),CF103))","v":0},{"$f":"IF(SUM($N103:CG103)<0,0,IF(SUM($O103:CG103)+CG103>$N103,$N103-SUM($O103:CG103),CG103))","v":0},{"$f":"IF(SUM($N103:CH103)<0,0,IF(SUM($O103:CH103)+CH103>$N103,$N103-SUM($O103:CH103),CH103))","v":0},{"$f":"IF(SUM($N103:CI103)<0,0,IF(SUM($O103:CI103)+CI103>$N103,$N103-SUM($O103:CI103),CI103))","v":0},{"$f":"IF(SUM($N103:CJ103)<0,0,IF(SUM($O103:CJ103)+CJ103>$N103,$N103-SUM($O103:CJ103),CJ103))","v":0},{"$f":"IF(SUM($N103:CK103)<0,0,IF(SUM($O103:CK103)+CK103>$N103,$N103-SUM($O103:CK103),CK103))","v":0},{"$f":"IF(SUM($N103:CL103)<0,0,IF(SUM($O103:CL103)+CL103>$N103,$N103-SUM($O103:CL103),CL103))","v":0},{"$f":"IF(SUM($N103:CM103)<0,0,IF(SUM($O103:CM103)+CM103>$N103,$N103-SUM($O103:CM103),CM103))","v":0},{"$f":"IF(SUM($N103:CN103)<0,0,IF(SUM($O103:CN103)+CN103>$N103,$N103-SUM($O103:CN103),CN103))","v":0},{"$f":"IF(SUM($N103:CO103)<0,0,IF(SUM($O103:CO103)+CO103>$N103,$N103-SUM($O103:CO103),CO103))","v":0},{"$f":"IF(SUM($N103:CP103)<0,0,IF(SUM($O103:CP103)+CP103>$N103,$N103-SUM($O103:CP103),CP103))","v":0},{"$f":"IF(SUM($N103:CQ103)<0,0,IF(SUM($O103:CQ103)+CQ103>$N103,$N103-SUM($O103:CQ103),CQ103))","v":0},{"$f":"IF(SUM($N103:CR103)<0,0,IF(SUM($O103:CR103)+CR103>$N103,$N103-SUM($O103:CR103),CR103))","v":0},{"$f":"IF(SUM($N103:CS103)<0,0,IF(SUM($O103:CS103)+CS103>$N103,$N103-SUM($O103:CS103),CS103))","v":0},{"$f":"IF(SUM($N103:CT103)<0,0,IF(SUM($O103:CT103)+CT103>$N103,$N103-SUM($O103:CT103),CT103))","v":0},{"$f":"IF(SUM($N103:CU103)<0,0,IF(SUM($O103:CU103)+CU103>$N103,$N103-SUM($O103:CU103),CU103))","v":0},{"$f":"IF(SUM($N103:CV103)<0,0,IF(SUM($O103:CV103)+CV103>$N103,$N103-SUM($O103:CV103),CV103))","v":0},{"$f":"IF(SUM($N103:CW103)<0,0,IF(SUM($O103:CW103)+CW103>$N103,$N103-SUM($O103:CW103),CW103))","v":0},{"$f":"IF(SUM($N103:CX103)<0,0,IF(SUM($O103:CX103)+CX103>$N103,$N103-SUM($O103:CX103),CX103))","v":0},{"$f":"IF(SUM($N103:CY103)<0,0,IF(SUM($O103:CY103)+CY103>$N103,$N103-SUM($O103:CY103),CY103))","v":0},{"$f":"IF(SUM($N103:CZ103)<0,0,IF(SUM($O103:CZ103)+CZ103>$N103,$N103-SUM($O103:CZ103),CZ103))","v":0},{"$f":"IF(SUM($N103:DA103)<0,0,IF(SUM($O103:DA103)+DA103>$N103,$N103-SUM($O103:DA103),DA103))","v":0},{"$f":"IF(SUM($N103:DB103)<0,0,IF(SUM($O103:DB103)+DB103>$N103,$N103-SUM($O103:DB103),DB103))","v":0},{"$f":"IF(SUM($N103:DC103)<0,0,IF(SUM($O103:DC103)+DC103>$N103,$N103-SUM($O103:DC103),DC103))","v":0},{"$f":"IF(SUM($N103:DD103)<0,0,IF(SUM($O103:DD103)+DD103>$N103,$N103-SUM($O103:DD103),DD103))","v":0},{"$f":"IF(SUM($N103:DE103)<0,0,IF(SUM($O103:DE103)+DE103>$N103,$N103-SUM($O103:DE103),DE103))","v":0}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,2.9235877587403892E-3,{"$f":"IF(SUM($I104:J104)+J104>$I26,$I26-SUM($I104:J104),J104)","v":2.9235877587403892E-3},{"$f":"IF(SUM($I104:K104)+K104>$I26,$I26-SUM($I104:K104),K104)","v":2.9235877587403892E-3},{"$f":"IF(SUM($I104:L104)+L104>$I26,$I26-SUM($I104:L104),L104)","v":2.9235877587403892E-3},-1.1694351034961557E-2,0,{"$f":"IF(SUM($N104:O104)<0,0,IF(SUM($O104:O104)+O104>$N104,$N104-SUM($O104:O104),O104))","v":0},{"$f":"IF(SUM($N104:P104)<0,0,IF(SUM($O104:P104)+P104>$N104,$N104-SUM($O104:P104),P104))","v":0},{"$f":"IF(SUM($N104:Q104)<0,0,IF(SUM($O104:Q104)+Q104>$N104,$N104-SUM($O104:Q104),Q104))","v":0},{"$f":"IF(SUM($N104:R104)<0,0,IF(SUM($O104:R104)+R104>$N104,$N104-SUM($O104:R104),R104))","v":0},{"$f":"IF(SUM($N104:S104)<0,0,IF(SUM($O104:S104)+S104>$N104,$N104-SUM($O104:S104),S104))","v":0},{"$f":"IF(SUM($N104:T104)<0,0,IF(SUM($O104:T104)+T104>$N104,$N104-SUM($O104:T104),T104))","v":0},{"$f":"IF(SUM($N104:U104)<0,0,IF(SUM($O104:U104)+U104>$N104,$N104-SUM($O104:U104),U104))","v":0},{"$f":"IF(SUM($N104:V104)<0,0,IF(SUM($O104:V104)+V104>$N104,$N104-SUM($O104:V104),V104))","v":0},{"$f":"IF(SUM($N104:W104)<0,0,IF(SUM($O104:W104)+W104>$N104,$N104-SUM($O104:W104),W104))","v":0},{"$f":"IF(SUM($N104:X104)<0,0,IF(SUM($O104:X104)+X104>$N104,$N104-SUM($O104:X104),X104))","v":0},{"$f":"IF(SUM($N104:Y104)<0,0,IF(SUM($O104:Y104)+Y104>$N104,$N104-SUM($O104:Y104),Y104))","v":0},{"$f":"IF(SUM($N104:Z104)<0,0,IF(SUM($O104:Z104)+Z104>$N104,$N104-SUM($O104:Z104),Z104))","v":0},{"$f":"IF(SUM($N104:AA104)<0,0,IF(SUM($O104:AA104)+AA104>$N104,$N104-SUM($O104:AA104),AA104))","v":0},{"$f":"IF(SUM($N104:AB104)<0,0,IF(SUM($O104:AB104)+AB104>$N104,$N104-SUM($O104:AB104),AB104))","v":0},{"$f":"IF(SUM($N104:AC104)<0,0,IF(SUM($O104:AC104)+AC104>$N104,$N104-SUM($O104:AC104),AC104))","v":0},{"$f":"IF(SUM($N104:AD104)<0,0,IF(SUM($O104:AD104)+AD104>$N104,$N104-SUM($O104:AD104),AD104))","v":0},{"$f":"IF(SUM($N104:AE104)<0,0,IF(SUM($O104:AE104)+AE104>$N104,$N104-SUM($O104:AE104),AE104))","v":0},{"$f":"IF(SUM($N104:AF104)<0,0,IF(SUM($O104:AF104)+AF104>$N104,$N104-SUM($O104:AF104),AF104))","v":0},{"$f":"IF(SUM($N104:AG104)<0,0,IF(SUM($O104:AG104)+AG104>$N104,$N104-SUM($O104:AG104),AG104))","v":0},{"$f":"IF(SUM($N104:AH104)<0,0,IF(SUM($O104:AH104)+AH104>$N104,$N104-SUM($O104:AH104),AH104))","v":0},{"$f":"IF(SUM($N104:AI104)<0,0,IF(SUM($O104:AI104)+AI104>$N104,$N104-SUM($O104:AI104),AI104))","v":0},{"$f":"IF(SUM($N104:AJ104)<0,0,IF(SUM($O104:AJ104)+AJ104>$N104,$N104-SUM($O104:AJ104),AJ104))","v":0},{"$f":"IF(SUM($N104:AK104)<0,0,IF(SUM($O104:AK104)+AK104>$N104,$N104-SUM($O104:AK104),AK104))","v":0},{"$f":"IF(SUM($N104:AL104)<0,0,IF(SUM($O104:AL104)+AL104>$N104,$N104-SUM($O104:AL104),AL104))","v":0},{"$f":"IF(SUM($N104:AM104)<0,0,IF(SUM($O104:AM104)+AM104>$N104,$N104-SUM($O104:AM104),AM104))","v":0},{"$f":"IF(SUM($N104:AN104)<0,0,IF(SUM($O104:AN104)+AN104>$N104,$N104-SUM($O104:AN104),AN104))","v":0},{"$f":"IF(SUM($N104:AO104)<0,0,IF(SUM($O104:AO104)+AO104>$N104,$N104-SUM($O104:AO104),AO104))","v":0},{"$f":"IF(SUM($N104:AP104)<0,0,IF(SUM($O104:AP104)+AP104>$N104,$N104-SUM($O104:AP104),AP104))","v":0},{"$f":"IF(SUM($N104:AQ104)<0,0,IF(SUM($O104:AQ104)+AQ104>$N104,$N104-SUM($O104:AQ104),AQ104))","v":0},{"$f":"IF(SUM($N104:AR104)<0,0,IF(SUM($O104:AR104)+AR104>$N104,$N104-SUM($O104:AR104),AR104))","v":0},{"$f":"IF(SUM($N104:AS104)<0,0,IF(SUM($O104:AS104)+AS104>$N104,$N104-SUM($O104:AS104),AS104))","v":0},{"$f":"IF(SUM($N104:AT104)<0,0,IF(SUM($O104:AT104)+AT104>$N104,$N104-SUM($O104:AT104),AT104))","v":0},{"$f":"IF(SUM($N104:AU104)<0,0,IF(SUM($O104:AU104)+AU104>$N104,$N104-SUM($O104:AU104),AU104))","v":0},{"$f":"IF(SUM($N104:AV104)<0,0,IF(SUM($O104:AV104)+AV104>$N104,$N104-SUM($O104:AV104),AV104))","v":0},{"$f":"IF(SUM($N104:AW104)<0,0,IF(SUM($O104:AW104)+AW104>$N104,$N104-SUM($O104:AW104),AW104))","v":0},{"$f":"IF(SUM($N104:AX104)<0,0,IF(SUM($O104:AX104)+AX104>$N104,$N104-SUM($O104:AX104),AX104))","v":0},{"$f":"IF(SUM($N104:AY104)<0,0,IF(SUM($O104:AY104)+AY104>$N104,$N104-SUM($O104:AY104),AY104))","v":0},{"$f":"IF(SUM($N104:AZ104)<0,0,IF(SUM($O104:AZ104)+AZ104>$N104,$N104-SUM($O104:AZ104),AZ104))","v":0},{"$f":"IF(SUM($N104:BA104)<0,0,IF(SUM($O104:BA104)+BA104>$N104,$N104-SUM($O104:BA104),BA104))","v":0},{"$f":"IF(SUM($N104:BB104)<0,0,IF(SUM($O104:BB104)+BB104>$N104,$N104-SUM($O104:BB104),BB104))","v":0},{"$f":"IF(SUM($N104:BC104)<0,0,IF(SUM($O104:BC104)+BC104>$N104,$N104-SUM($O104:BC104),BC104))","v":0},{"$f":"IF(SUM($N104:BD104)<0,0,IF(SUM($O104:BD104)+BD104>$N104,$N104-SUM($O104:BD104),BD104))","v":0},{"$f":"IF(SUM($N104:BE104)<0,0,IF(SUM($O104:BE104)+BE104>$N104,$N104-SUM($O104:BE104),BE104))","v":0},{"$f":"IF(SUM($N104:BF104)<0,0,IF(SUM($O104:BF104)+BF104>$N104,$N104-SUM($O104:BF104),BF104))","v":0},{"$f":"IF(SUM($N104:BG104)<0,0,IF(SUM($O104:BG104)+BG104>$N104,$N104-SUM($O104:BG104),BG104))","v":0},{"$f":"IF(SUM($N104:BH104)<0,0,IF(SUM($O104:BH104)+BH104>$N104,$N104-SUM($O104:BH104),BH104))","v":0},{"$f":"IF(SUM($N104:BI104)<0,0,IF(SUM($O104:BI104)+BI104>$N104,$N104-SUM($O104:BI104),BI104))","v":0},{"$f":"IF(SUM($N104:BJ104)<0,0,IF(SUM($O104:BJ104)+BJ104>$N104,$N104-SUM($O104:BJ104),BJ104))","v":0},{"$f":"IF(SUM($N104:BK104)<0,0,IF(SUM($O104:BK104)+BK104>$N104,$N104-SUM($O104:BK104),BK104))","v":0},{"$f":"IF(SUM($N104:BL104)<0,0,IF(SUM($O104:BL104)+BL104>$N104,$N104-SUM($O104:BL104),BL104))","v":0},{"$f":"IF(SUM($N104:BM104)<0,0,IF(SUM($O104:BM104)+BM104>$N104,$N104-SUM($O104:BM104),BM104))","v":0},{"$f":"IF(SUM($N104:BN104)<0,0,IF(SUM($O104:BN104)+BN104>$N104,$N104-SUM($O104:BN104),BN104))","v":0},{"$f":"IF(SUM($N104:BO104)<0,0,IF(SUM($O104:BO104)+BO104>$N104,$N104-SUM($O104:BO104),BO104))","v":0},{"$f":"IF(SUM($N104:BP104)<0,0,IF(SUM($O104:BP104)+BP104>$N104,$N104-SUM($O104:BP104),BP104))","v":0},{"$f":"IF(SUM($N104:BQ104)<0,0,IF(SUM($O104:BQ104)+BQ104>$N104,$N104-SUM($O104:BQ104),BQ104))","v":0},{"$f":"IF(SUM($N104:BR104)<0,0,IF(SUM($O104:BR104)+BR104>$N104,$N104-SUM($O104:BR104),BR104))","v":0},{"$f":"IF(SUM($N104:BS104)<0,0,IF(SUM($O104:BS104)+BS104>$N104,$N104-SUM($O104:BS104),BS104))","v":0},{"$f":"IF(SUM($N104:BT104)<0,0,IF(SUM($O104:BT104)+BT104>$N104,$N104-SUM($O104:BT104),BT104))","v":0},{"$f":"IF(SUM($N104:BU104)<0,0,IF(SUM($O104:BU104)+BU104>$N104,$N104-SUM($O104:BU104),BU104))","v":0},{"$f":"IF(SUM($N104:BV104)<0,0,IF(SUM($O104:BV104)+BV104>$N104,$N104-SUM($O104:BV104),BV104))","v":0},{"$f":"IF(SUM($N104:BW104)<0,0,IF(SUM($O104:BW104)+BW104>$N104,$N104-SUM($O104:BW104),BW104))","v":0},{"$f":"IF(SUM($N104:BX104)<0,0,IF(SUM($O104:BX104)+BX104>$N104,$N104-SUM($O104:BX104),BX104))","v":0},{"$f":"IF(SUM($N104:BY104)<0,0,IF(SUM($O104:BY104)+BY104>$N104,$N104-SUM($O104:BY104),BY104))","v":0},{"$f":"IF(SUM($N104:BZ104)<0,0,IF(SUM($O104:BZ104)+BZ104>$N104,$N104-SUM($O104:BZ104),BZ104))","v":0},{"$f":"IF(SUM($N104:CA104)<0,0,IF(SUM($O104:CA104)+CA104>$N104,$N104-SUM($O104:CA104),CA104))","v":0},{"$f":"IF(SUM($N104:CB104)<0,0,IF(SUM($O104:CB104)+CB104>$N104,$N104-SUM($O104:CB104),CB104))","v":0},{"$f":"IF(SUM($N104:CC104)<0,0,IF(SUM($O104:CC104)+CC104>$N104,$N104-SUM($O104:CC104),CC104))","v":0},{"$f":"IF(SUM($N104:CD104)<0,0,IF(SUM($O104:CD104)+CD104>$N104,$N104-SUM($O104:CD104),CD104))","v":0},{"$f":"IF(SUM($N104:CE104)<0,0,IF(SUM($O104:CE104)+CE104>$N104,$N104-SUM($O104:CE104),CE104))","v":0},{"$f":"IF(SUM($N104:CF104)<0,0,IF(SUM($O104:CF104)+CF104>$N104,$N104-SUM($O104:CF104),CF104))","v":0},{"$f":"IF(SUM($N104:CG104)<0,0,IF(SUM($O104:CG104)+CG104>$N104,$N104-SUM($O104:CG104),CG104))","v":0},{"$f":"IF(SUM($N104:CH104)<0,0,IF(SUM($O104:CH104)+CH104>$N104,$N104-SUM($O104:CH104),CH104))","v":0},{"$f":"IF(SUM($N104:CI104)<0,0,IF(SUM($O104:CI104)+CI104>$N104,$N104-SUM($O104:CI104),CI104))","v":0},{"$f":"IF(SUM($N104:CJ104)<0,0,IF(SUM($O104:CJ104)+CJ104>$N104,$N104-SUM($O104:CJ104),CJ104))","v":0},{"$f":"IF(SUM($N104:CK104)<0,0,IF(SUM($O104:CK104)+CK104>$N104,$N104-SUM($O104:CK104),CK104))","v":0},{"$f":"IF(SUM($N104:CL104)<0,0,IF(SUM($O104:CL104)+CL104>$N104,$N104-SUM($O104:CL104),CL104))","v":0},{"$f":"IF(SUM($N104:CM104)<0,0,IF(SUM($O104:CM104)+CM104>$N104,$N104-SUM($O104:CM104),CM104))","v":0},{"$f":"IF(SUM($N104:CN104)<0,0,IF(SUM($O104:CN104)+CN104>$N104,$N104-SUM($O104:CN104),CN104))","v":0},{"$f":"IF(SUM($N104:CO104)<0,0,IF(SUM($O104:CO104)+CO104>$N104,$N104-SUM($O104:CO104),CO104))","v":0},{"$f":"IF(SUM($N104:CP104)<0,0,IF(SUM($O104:CP104)+CP104>$N104,$N104-SUM($O104:CP104),CP104))","v":0},{"$f":"IF(SUM($N104:CQ104)<0,0,IF(SUM($O104:CQ104)+CQ104>$N104,$N104-SUM($O104:CQ104),CQ104))","v":0},{"$f":"IF(SUM($N104:CR104)<0,0,IF(SUM($O104:CR104)+CR104>$N104,$N104-SUM($O104:CR104),CR104))","v":0},{"$f":"IF(SUM($N104:CS104)<0,0,IF(SUM($O104:CS104)+CS104>$N104,$N104-SUM($O104:CS104),CS104))","v":0},{"$f":"IF(SUM($N104:CT104)<0,0,IF(SUM($O104:CT104)+CT104>$N104,$N104-SUM($O104:CT104),CT104))","v":0},{"$f":"IF(SUM($N104:CU104)<0,0,IF(SUM($O104:CU104)+CU104>$N104,$N104-SUM($O104:CU104),CU104))","v":0},{"$f":"IF(SUM($N104:CV104)<0,0,IF(SUM($O104:CV104)+CV104>$N104,$N104-SUM($O104:CV104),CV104))","v":0},{"$f":"IF(SUM($N104:CW104)<0,0,IF(SUM($O104:CW104)+CW104>$N104,$N104-SUM($O104:CW104),CW104))","v":0},{"$f":"IF(SUM($N104:CX104)<0,0,IF(SUM($O104:CX104)+CX104>$N104,$N104-SUM($O104:CX104),CX104))","v":0},{"$f":"IF(SUM($N104:CY104)<0,0,IF(SUM($O104:CY104)+CY104>$N104,$N104-SUM($O104:CY104),CY104))","v":0},{"$f":"IF(SUM($N104:CZ104)<0,0,IF(SUM($O104:CZ104)+CZ104>$N104,$N104-SUM($O104:CZ104),CZ104))","v":0},{"$f":"IF(SUM($N104:DA104)<0,0,IF(SUM($O104:DA104)+DA104>$N104,$N104-SUM($O104:DA104),DA104))","v":0},{"$f":"IF(SUM($N104:DB104)<0,0,IF(SUM($O104:DB104)+DB104>$N104,$N104-SUM($O104:DB104),DB104))","v":0},{"$f":"IF(SUM($N104:DC104)<0,0,IF(SUM($O104:DC104)+DC104>$N104,$N104-SUM($O104:DC104),DC104))","v":0},{"$f":"IF(SUM($N104:DD104)<0,0,IF(SUM($O104:DD104)+DD104>$N104,$N104-SUM($O104:DD104),DD104))","v":0},{"$f":"IF(SUM($N104:DE104)<0,0,IF(SUM($O104:DE104)+DE104>$N104,$N104-SUM($O104:DE104),DE104))","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,2.8556932736070288E-2,{"$f":"IF(SUM($I105:J105)+J105>$I27,$I27-SUM($I105:J105),J105)","v":2.8556932736070288E-2},{"$f":"IF(SUM($I105:K105)+K105>$I27,$I27-SUM($I105:K105),K105)","v":2.8556932736070288E-2},{"$f":"IF(SUM($I105:L105)+L105>$I27,$I27-SUM($I105:L105),L105)","v":2.8556932736070288E-2},6.7654269055718835E-2,6.7654269055718837E-3,{"$f":"IF(SUM($N105:O105)<0,0,IF(SUM($O105:O105)+O105>$N105,$N105-SUM($O105:O105),O105))","v":6.7654269055718837E-3},{"$f":"IF(SUM($N105:P105)<0,0,IF(SUM($O105:P105)+P105>$N105,$N105-SUM($O105:P105),P105))","v":6.7654269055718837E-3},{"$f":"IF(SUM($N105:Q105)<0,0,IF(SUM($O105:Q105)+Q105>$N105,$N105-SUM($O105:Q105),Q105))","v":6.7654269055718837E-3},{"$f":"IF(SUM($N105:R105)<0,0,IF(SUM($O105:R105)+R105>$N105,$N105-SUM($O105:R105),R105))","v":6.7654269055718837E-3},{"$f":"IF(SUM($N105:S105)<0,0,IF(SUM($O105:S105)+S105>$N105,$N105-SUM($O105:S105),S105))","v":6.7654269055718837E-3},{"$f":"IF(SUM($N105:T105)<0,0,IF(SUM($O105:T105)+T105>$N105,$N105-SUM($O105:T105),T105))","v":6.7654269055718837E-3},{"$f":"IF(SUM($N105:U105)<0,0,IF(SUM($O105:U105)+U105>$N105,$N105-SUM($O105:U105),U105))","v":6.7654269055718837E-3},{"$f":"IF(SUM($N105:V105)<0,0,IF(SUM($O105:V105)+V105>$N105,$N105-SUM($O105:V105),V105))","v":6.7654269055718837E-3},{"$f":"IF(SUM($N105:W105)<0,0,IF(SUM($O105:W105)+W105>$N105,$N105-SUM($O105:W105),W105))","v":6.7654269055718837E-3},{"$f":"IF(SUM($N105:X105)<0,0,IF(SUM($O105:X105)+X105>$N105,$N105-SUM($O105:X105),X105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:Y105)<0,0,IF(SUM($O105:Y105)+Y105>$N105,$N105-SUM($O105:Y105),Y105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:Z105)<0,0,IF(SUM($O105:Z105)+Z105>$N105,$N105-SUM($O105:Z105),Z105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AA105)<0,0,IF(SUM($O105:AA105)+AA105>$N105,$N105-SUM($O105:AA105),AA105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AB105)<0,0,IF(SUM($O105:AB105)+AB105>$N105,$N105-SUM($O105:AB105),AB105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AC105)<0,0,IF(SUM($O105:AC105)+AC105>$N105,$N105-SUM($O105:AC105),AC105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AD105)<0,0,IF(SUM($O105:AD105)+AD105>$N105,$N105-SUM($O105:AD105),AD105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AE105)<0,0,IF(SUM($O105:AE105)+AE105>$N105,$N105-SUM($O105:AE105),AE105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AF105)<0,0,IF(SUM($O105:AF105)+AF105>$N105,$N105-SUM($O105:AF105),AF105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AG105)<0,0,IF(SUM($O105:AG105)+AG105>$N105,$N105-SUM($O105:AG105),AG105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AH105)<0,0,IF(SUM($O105:AH105)+AH105>$N105,$N105-SUM($O105:AH105),AH105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AI105)<0,0,IF(SUM($O105:AI105)+AI105>$N105,$N105-SUM($O105:AI105),AI105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AJ105)<0,0,IF(SUM($O105:AJ105)+AJ105>$N105,$N105-SUM($O105:AJ105),AJ105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AK105)<0,0,IF(SUM($O105:AK105)+AK105>$N105,$N105-SUM($O105:AK105),AK105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AL105)<0,0,IF(SUM($O105:AL105)+AL105>$N105,$N105-SUM($O105:AL105),AL105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AM105)<0,0,IF(SUM($O105:AM105)+AM105>$N105,$N105-SUM($O105:AM105),AM105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AN105)<0,0,IF(SUM($O105:AN105)+AN105>$N105,$N105-SUM($O105:AN105),AN105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AO105)<0,0,IF(SUM($O105:AO105)+AO105>$N105,$N105-SUM($O105:AO105),AO105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AP105)<0,0,IF(SUM($O105:AP105)+AP105>$N105,$N105-SUM($O105:AP105),AP105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AQ105)<0,0,IF(SUM($O105:AQ105)+AQ105>$N105,$N105-SUM($O105:AQ105),AQ105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AR105)<0,0,IF(SUM($O105:AR105)+AR105>$N105,$N105-SUM($O105:AR105),AR105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AS105)<0,0,IF(SUM($O105:AS105)+AS105>$N105,$N105-SUM($O105:AS105),AS105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AT105)<0,0,IF(SUM($O105:AT105)+AT105>$N105,$N105-SUM($O105:AT105),AT105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AU105)<0,0,IF(SUM($O105:AU105)+AU105>$N105,$N105-SUM($O105:AU105),AU105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AV105)<0,0,IF(SUM($O105:AV105)+AV105>$N105,$N105-SUM($O105:AV105),AV105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AW105)<0,0,IF(SUM($O105:AW105)+AW105>$N105,$N105-SUM($O105:AW105),AW105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AX105)<0,0,IF(SUM($O105:AX105)+AX105>$N105,$N105-SUM($O105:AX105),AX105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AY105)<0,0,IF(SUM($O105:AY105)+AY105>$N105,$N105-SUM($O105:AY105),AY105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:AZ105)<0,0,IF(SUM($O105:AZ105)+AZ105>$N105,$N105-SUM($O105:AZ105),AZ105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BA105)<0,0,IF(SUM($O105:BA105)+BA105>$N105,$N105-SUM($O105:BA105),BA105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BB105)<0,0,IF(SUM($O105:BB105)+BB105>$N105,$N105-SUM($O105:BB105),BB105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BC105)<0,0,IF(SUM($O105:BC105)+BC105>$N105,$N105-SUM($O105:BC105),BC105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BD105)<0,0,IF(SUM($O105:BD105)+BD105>$N105,$N105-SUM($O105:BD105),BD105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BE105)<0,0,IF(SUM($O105:BE105)+BE105>$N105,$N105-SUM($O105:BE105),BE105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BF105)<0,0,IF(SUM($O105:BF105)+BF105>$N105,$N105-SUM($O105:BF105),BF105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BG105)<0,0,IF(SUM($O105:BG105)+BG105>$N105,$N105-SUM($O105:BG105),BG105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BH105)<0,0,IF(SUM($O105:BH105)+BH105>$N105,$N105-SUM($O105:BH105),BH105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BI105)<0,0,IF(SUM($O105:BI105)+BI105>$N105,$N105-SUM($O105:BI105),BI105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BJ105)<0,0,IF(SUM($O105:BJ105)+BJ105>$N105,$N105-SUM($O105:BJ105),BJ105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BK105)<0,0,IF(SUM($O105:BK105)+BK105>$N105,$N105-SUM($O105:BK105),BK105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BL105)<0,0,IF(SUM($O105:BL105)+BL105>$N105,$N105-SUM($O105:BL105),BL105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BM105)<0,0,IF(SUM($O105:BM105)+BM105>$N105,$N105-SUM($O105:BM105),BM105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BN105)<0,0,IF(SUM($O105:BN105)+BN105>$N105,$N105-SUM($O105:BN105),BN105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BO105)<0,0,IF(SUM($O105:BO105)+BO105>$N105,$N105-SUM($O105:BO105),BO105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BP105)<0,0,IF(SUM($O105:BP105)+BP105>$N105,$N105-SUM($O105:BP105),BP105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BQ105)<0,0,IF(SUM($O105:BQ105)+BQ105>$N105,$N105-SUM($O105:BQ105),BQ105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BR105)<0,0,IF(SUM($O105:BR105)+BR105>$N105,$N105-SUM($O105:BR105),BR105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BS105)<0,0,IF(SUM($O105:BS105)+BS105>$N105,$N105-SUM($O105:BS105),BS105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BT105)<0,0,IF(SUM($O105:BT105)+BT105>$N105,$N105-SUM($O105:BT105),BT105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BU105)<0,0,IF(SUM($O105:BU105)+BU105>$N105,$N105-SUM($O105:BU105),BU105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BV105)<0,0,IF(SUM($O105:BV105)+BV105>$N105,$N105-SUM($O105:BV105),BV105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BW105)<0,0,IF(SUM($O105:BW105)+BW105>$N105,$N105-SUM($O105:BW105),BW105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BX105)<0,0,IF(SUM($O105:BX105)+BX105>$N105,$N105-SUM($O105:BX105),BX105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BY105)<0,0,IF(SUM($O105:BY105)+BY105>$N105,$N105-SUM($O105:BY105),BY105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:BZ105)<0,0,IF(SUM($O105:BZ105)+BZ105>$N105,$N105-SUM($O105:BZ105),BZ105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CA105)<0,0,IF(SUM($O105:CA105)+CA105>$N105,$N105-SUM($O105:CA105),CA105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CB105)<0,0,IF(SUM($O105:CB105)+CB105>$N105,$N105-SUM($O105:CB105),CB105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CC105)<0,0,IF(SUM($O105:CC105)+CC105>$N105,$N105-SUM($O105:CC105),CC105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CD105)<0,0,IF(SUM($O105:CD105)+CD105>$N105,$N105-SUM($O105:CD105),CD105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CE105)<0,0,IF(SUM($O105:CE105)+CE105>$N105,$N105-SUM($O105:CE105),CE105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CF105)<0,0,IF(SUM($O105:CF105)+CF105>$N105,$N105-SUM($O105:CF105),CF105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CG105)<0,0,IF(SUM($O105:CG105)+CG105>$N105,$N105-SUM($O105:CG105),CG105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CH105)<0,0,IF(SUM($O105:CH105)+CH105>$N105,$N105-SUM($O105:CH105),CH105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CI105)<0,0,IF(SUM($O105:CI105)+CI105>$N105,$N105-SUM($O105:CI105),CI105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CJ105)<0,0,IF(SUM($O105:CJ105)+CJ105>$N105,$N105-SUM($O105:CJ105),CJ105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CK105)<0,0,IF(SUM($O105:CK105)+CK105>$N105,$N105-SUM($O105:CK105),CK105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CL105)<0,0,IF(SUM($O105:CL105)+CL105>$N105,$N105-SUM($O105:CL105),CL105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CM105)<0,0,IF(SUM($O105:CM105)+CM105>$N105,$N105-SUM($O105:CM105),CM105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CN105)<0,0,IF(SUM($O105:CN105)+CN105>$N105,$N105-SUM($O105:CN105),CN105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CO105)<0,0,IF(SUM($O105:CO105)+CO105>$N105,$N105-SUM($O105:CO105),CO105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CP105)<0,0,IF(SUM($O105:CP105)+CP105>$N105,$N105-SUM($O105:CP105),CP105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CQ105)<0,0,IF(SUM($O105:CQ105)+CQ105>$N105,$N105-SUM($O105:CQ105),CQ105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CR105)<0,0,IF(SUM($O105:CR105)+CR105>$N105,$N105-SUM($O105:CR105),CR105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CS105)<0,0,IF(SUM($O105:CS105)+CS105>$N105,$N105-SUM($O105:CS105),CS105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CT105)<0,0,IF(SUM($O105:CT105)+CT105>$N105,$N105-SUM($O105:CT105),CT105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CU105)<0,0,IF(SUM($O105:CU105)+CU105>$N105,$N105-SUM($O105:CU105),CU105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CV105)<0,0,IF(SUM($O105:CV105)+CV105>$N105,$N105-SUM($O105:CV105),CV105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CW105)<0,0,IF(SUM($O105:CW105)+CW105>$N105,$N105-SUM($O105:CW105),CW105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CX105)<0,0,IF(SUM($O105:CX105)+CX105>$N105,$N105-SUM($O105:CX105),CX105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CY105)<0,0,IF(SUM($O105:CY105)+CY105>$N105,$N105-SUM($O105:CY105),CY105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:CZ105)<0,0,IF(SUM($O105:CZ105)+CZ105>$N105,$N105-SUM($O105:CZ105),CZ105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:DA105)<0,0,IF(SUM($O105:DA105)+DA105>$N105,$N105-SUM($O105:DA105),DA105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:DB105)<0,0,IF(SUM($O105:DB105)+DB105>$N105,$N105-SUM($O105:DB105),DB105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:DC105)<0,0,IF(SUM($O105:DC105)+DC105>$N105,$N105-SUM($O105:DC105),DC105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:DD105)<0,0,IF(SUM($O105:DD105)+DD105>$N105,$N105-SUM($O105:DD105),DD105))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N105:DE105)<0,0,IF(SUM($O105:DE105)+DE105>$N105,$N105-SUM($O105:DE105),DE105))","v":-1.3877787807814457E-17}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,8.8095373988610975E-2,{"$f":"IF(SUM($I106:J106)+J106>$I28,$I28-SUM($I106:J106),J106)","v":8.8095373988610975E-2},{"$f":"IF(SUM($I106:K106)+K106>$I28,$I28-SUM($I106:K106),K106)","v":8.8095373988610975E-2},{"$f":"IF(SUM($I106:L106)+L106>$I28,$I28-SUM($I106:L106),L106)","v":8.8095373988610975E-2},-0.3523814959544439,0,{"$f":"IF(SUM($N106:O106)<0,0,IF(SUM($O106:O106)+O106>$N106,$N106-SUM($O106:O106),O106))","v":0},{"$f":"IF(SUM($N106:P106)<0,0,IF(SUM($O106:P106)+P106>$N106,$N106-SUM($O106:P106),P106))","v":0},{"$f":"IF(SUM($N106:Q106)<0,0,IF(SUM($O106:Q106)+Q106>$N106,$N106-SUM($O106:Q106),Q106))","v":0},{"$f":"IF(SUM($N106:R106)<0,0,IF(SUM($O106:R106)+R106>$N106,$N106-SUM($O106:R106),R106))","v":0},{"$f":"IF(SUM($N106:S106)<0,0,IF(SUM($O106:S106)+S106>$N106,$N106-SUM($O106:S106),S106))","v":0},{"$f":"IF(SUM($N106:T106)<0,0,IF(SUM($O106:T106)+T106>$N106,$N106-SUM($O106:T106),T106))","v":0},{"$f":"IF(SUM($N106:U106)<0,0,IF(SUM($O106:U106)+U106>$N106,$N106-SUM($O106:U106),U106))","v":0},{"$f":"IF(SUM($N106:V106)<0,0,IF(SUM($O106:V106)+V106>$N106,$N106-SUM($O106:V106),V106))","v":0},{"$f":"IF(SUM($N106:W106)<0,0,IF(SUM($O106:W106)+W106>$N106,$N106-SUM($O106:W106),W106))","v":0},{"$f":"IF(SUM($N106:X106)<0,0,IF(SUM($O106:X106)+X106>$N106,$N106-SUM($O106:X106),X106))","v":0},{"$f":"IF(SUM($N106:Y106)<0,0,IF(SUM($O106:Y106)+Y106>$N106,$N106-SUM($O106:Y106),Y106))","v":0},{"$f":"IF(SUM($N106:Z106)<0,0,IF(SUM($O106:Z106)+Z106>$N106,$N106-SUM($O106:Z106),Z106))","v":0},{"$f":"IF(SUM($N106:AA106)<0,0,IF(SUM($O106:AA106)+AA106>$N106,$N106-SUM($O106:AA106),AA106))","v":0},{"$f":"IF(SUM($N106:AB106)<0,0,IF(SUM($O106:AB106)+AB106>$N106,$N106-SUM($O106:AB106),AB106))","v":0},{"$f":"IF(SUM($N106:AC106)<0,0,IF(SUM($O106:AC106)+AC106>$N106,$N106-SUM($O106:AC106),AC106))","v":0},{"$f":"IF(SUM($N106:AD106)<0,0,IF(SUM($O106:AD106)+AD106>$N106,$N106-SUM($O106:AD106),AD106))","v":0},{"$f":"IF(SUM($N106:AE106)<0,0,IF(SUM($O106:AE106)+AE106>$N106,$N106-SUM($O106:AE106),AE106))","v":0},{"$f":"IF(SUM($N106:AF106)<0,0,IF(SUM($O106:AF106)+AF106>$N106,$N106-SUM($O106:AF106),AF106))","v":0},{"$f":"IF(SUM($N106:AG106)<0,0,IF(SUM($O106:AG106)+AG106>$N106,$N106-SUM($O106:AG106),AG106))","v":0},{"$f":"IF(SUM($N106:AH106)<0,0,IF(SUM($O106:AH106)+AH106>$N106,$N106-SUM($O106:AH106),AH106))","v":0},{"$f":"IF(SUM($N106:AI106)<0,0,IF(SUM($O106:AI106)+AI106>$N106,$N106-SUM($O106:AI106),AI106))","v":0},{"$f":"IF(SUM($N106:AJ106)<0,0,IF(SUM($O106:AJ106)+AJ106>$N106,$N106-SUM($O106:AJ106),AJ106))","v":0},{"$f":"IF(SUM($N106:AK106)<0,0,IF(SUM($O106:AK106)+AK106>$N106,$N106-SUM($O106:AK106),AK106))","v":0},{"$f":"IF(SUM($N106:AL106)<0,0,IF(SUM($O106:AL106)+AL106>$N106,$N106-SUM($O106:AL106),AL106))","v":0},{"$f":"IF(SUM($N106:AM106)<0,0,IF(SUM($O106:AM106)+AM106>$N106,$N106-SUM($O106:AM106),AM106))","v":0},{"$f":"IF(SUM($N106:AN106)<0,0,IF(SUM($O106:AN106)+AN106>$N106,$N106-SUM($O106:AN106),AN106))","v":0},{"$f":"IF(SUM($N106:AO106)<0,0,IF(SUM($O106:AO106)+AO106>$N106,$N106-SUM($O106:AO106),AO106))","v":0},{"$f":"IF(SUM($N106:AP106)<0,0,IF(SUM($O106:AP106)+AP106>$N106,$N106-SUM($O106:AP106),AP106))","v":0},{"$f":"IF(SUM($N106:AQ106)<0,0,IF(SUM($O106:AQ106)+AQ106>$N106,$N106-SUM($O106:AQ106),AQ106))","v":0},{"$f":"IF(SUM($N106:AR106)<0,0,IF(SUM($O106:AR106)+AR106>$N106,$N106-SUM($O106:AR106),AR106))","v":0},{"$f":"IF(SUM($N106:AS106)<0,0,IF(SUM($O106:AS106)+AS106>$N106,$N106-SUM($O106:AS106),AS106))","v":0},{"$f":"IF(SUM($N106:AT106)<0,0,IF(SUM($O106:AT106)+AT106>$N106,$N106-SUM($O106:AT106),AT106))","v":0},{"$f":"IF(SUM($N106:AU106)<0,0,IF(SUM($O106:AU106)+AU106>$N106,$N106-SUM($O106:AU106),AU106))","v":0},{"$f":"IF(SUM($N106:AV106)<0,0,IF(SUM($O106:AV106)+AV106>$N106,$N106-SUM($O106:AV106),AV106))","v":0},{"$f":"IF(SUM($N106:AW106)<0,0,IF(SUM($O106:AW106)+AW106>$N106,$N106-SUM($O106:AW106),AW106))","v":0},{"$f":"IF(SUM($N106:AX106)<0,0,IF(SUM($O106:AX106)+AX106>$N106,$N106-SUM($O106:AX106),AX106))","v":0},{"$f":"IF(SUM($N106:AY106)<0,0,IF(SUM($O106:AY106)+AY106>$N106,$N106-SUM($O106:AY106),AY106))","v":0},{"$f":"IF(SUM($N106:AZ106)<0,0,IF(SUM($O106:AZ106)+AZ106>$N106,$N106-SUM($O106:AZ106),AZ106))","v":0},{"$f":"IF(SUM($N106:BA106)<0,0,IF(SUM($O106:BA106)+BA106>$N106,$N106-SUM($O106:BA106),BA106))","v":0},{"$f":"IF(SUM($N106:BB106)<0,0,IF(SUM($O106:BB106)+BB106>$N106,$N106-SUM($O106:BB106),BB106))","v":0},{"$f":"IF(SUM($N106:BC106)<0,0,IF(SUM($O106:BC106)+BC106>$N106,$N106-SUM($O106:BC106),BC106))","v":0},{"$f":"IF(SUM($N106:BD106)<0,0,IF(SUM($O106:BD106)+BD106>$N106,$N106-SUM($O106:BD106),BD106))","v":0},{"$f":"IF(SUM($N106:BE106)<0,0,IF(SUM($O106:BE106)+BE106>$N106,$N106-SUM($O106:BE106),BE106))","v":0},{"$f":"IF(SUM($N106:BF106)<0,0,IF(SUM($O106:BF106)+BF106>$N106,$N106-SUM($O106:BF106),BF106))","v":0},{"$f":"IF(SUM($N106:BG106)<0,0,IF(SUM($O106:BG106)+BG106>$N106,$N106-SUM($O106:BG106),BG106))","v":0},{"$f":"IF(SUM($N106:BH106)<0,0,IF(SUM($O106:BH106)+BH106>$N106,$N106-SUM($O106:BH106),BH106))","v":0},{"$f":"IF(SUM($N106:BI106)<0,0,IF(SUM($O106:BI106)+BI106>$N106,$N106-SUM($O106:BI106),BI106))","v":0},{"$f":"IF(SUM($N106:BJ106)<0,0,IF(SUM($O106:BJ106)+BJ106>$N106,$N106-SUM($O106:BJ106),BJ106))","v":0},{"$f":"IF(SUM($N106:BK106)<0,0,IF(SUM($O106:BK106)+BK106>$N106,$N106-SUM($O106:BK106),BK106))","v":0},{"$f":"IF(SUM($N106:BL106)<0,0,IF(SUM($O106:BL106)+BL106>$N106,$N106-SUM($O106:BL106),BL106))","v":0},{"$f":"IF(SUM($N106:BM106)<0,0,IF(SUM($O106:BM106)+BM106>$N106,$N106-SUM($O106:BM106),BM106))","v":0},{"$f":"IF(SUM($N106:BN106)<0,0,IF(SUM($O106:BN106)+BN106>$N106,$N106-SUM($O106:BN106),BN106))","v":0},{"$f":"IF(SUM($N106:BO106)<0,0,IF(SUM($O106:BO106)+BO106>$N106,$N106-SUM($O106:BO106),BO106))","v":0},{"$f":"IF(SUM($N106:BP106)<0,0,IF(SUM($O106:BP106)+BP106>$N106,$N106-SUM($O106:BP106),BP106))","v":0},{"$f":"IF(SUM($N106:BQ106)<0,0,IF(SUM($O106:BQ106)+BQ106>$N106,$N106-SUM($O106:BQ106),BQ106))","v":0},{"$f":"IF(SUM($N106:BR106)<0,0,IF(SUM($O106:BR106)+BR106>$N106,$N106-SUM($O106:BR106),BR106))","v":0},{"$f":"IF(SUM($N106:BS106)<0,0,IF(SUM($O106:BS106)+BS106>$N106,$N106-SUM($O106:BS106),BS106))","v":0},{"$f":"IF(SUM($N106:BT106)<0,0,IF(SUM($O106:BT106)+BT106>$N106,$N106-SUM($O106:BT106),BT106))","v":0},{"$f":"IF(SUM($N106:BU106)<0,0,IF(SUM($O106:BU106)+BU106>$N106,$N106-SUM($O106:BU106),BU106))","v":0},{"$f":"IF(SUM($N106:BV106)<0,0,IF(SUM($O106:BV106)+BV106>$N106,$N106-SUM($O106:BV106),BV106))","v":0},{"$f":"IF(SUM($N106:BW106)<0,0,IF(SUM($O106:BW106)+BW106>$N106,$N106-SUM($O106:BW106),BW106))","v":0},{"$f":"IF(SUM($N106:BX106)<0,0,IF(SUM($O106:BX106)+BX106>$N106,$N106-SUM($O106:BX106),BX106))","v":0},{"$f":"IF(SUM($N106:BY106)<0,0,IF(SUM($O106:BY106)+BY106>$N106,$N106-SUM($O106:BY106),BY106))","v":0},{"$f":"IF(SUM($N106:BZ106)<0,0,IF(SUM($O106:BZ106)+BZ106>$N106,$N106-SUM($O106:BZ106),BZ106))","v":0},{"$f":"IF(SUM($N106:CA106)<0,0,IF(SUM($O106:CA106)+CA106>$N106,$N106-SUM($O106:CA106),CA106))","v":0},{"$f":"IF(SUM($N106:CB106)<0,0,IF(SUM($O106:CB106)+CB106>$N106,$N106-SUM($O106:CB106),CB106))","v":0},{"$f":"IF(SUM($N106:CC106)<0,0,IF(SUM($O106:CC106)+CC106>$N106,$N106-SUM($O106:CC106),CC106))","v":0},{"$f":"IF(SUM($N106:CD106)<0,0,IF(SUM($O106:CD106)+CD106>$N106,$N106-SUM($O106:CD106),CD106))","v":0},{"$f":"IF(SUM($N106:CE106)<0,0,IF(SUM($O106:CE106)+CE106>$N106,$N106-SUM($O106:CE106),CE106))","v":0},{"$f":"IF(SUM($N106:CF106)<0,0,IF(SUM($O106:CF106)+CF106>$N106,$N106-SUM($O106:CF106),CF106))","v":0},{"$f":"IF(SUM($N106:CG106)<0,0,IF(SUM($O106:CG106)+CG106>$N106,$N106-SUM($O106:CG106),CG106))","v":0},{"$f":"IF(SUM($N106:CH106)<0,0,IF(SUM($O106:CH106)+CH106>$N106,$N106-SUM($O106:CH106),CH106))","v":0},{"$f":"IF(SUM($N106:CI106)<0,0,IF(SUM($O106:CI106)+CI106>$N106,$N106-SUM($O106:CI106),CI106))","v":0},{"$f":"IF(SUM($N106:CJ106)<0,0,IF(SUM($O106:CJ106)+CJ106>$N106,$N106-SUM($O106:CJ106),CJ106))","v":0},{"$f":"IF(SUM($N106:CK106)<0,0,IF(SUM($O106:CK106)+CK106>$N106,$N106-SUM($O106:CK106),CK106))","v":0},{"$f":"IF(SUM($N106:CL106)<0,0,IF(SUM($O106:CL106)+CL106>$N106,$N106-SUM($O106:CL106),CL106))","v":0},{"$f":"IF(SUM($N106:CM106)<0,0,IF(SUM($O106:CM106)+CM106>$N106,$N106-SUM($O106:CM106),CM106))","v":0},{"$f":"IF(SUM($N106:CN106)<0,0,IF(SUM($O106:CN106)+CN106>$N106,$N106-SUM($O106:CN106),CN106))","v":0},{"$f":"IF(SUM($N106:CO106)<0,0,IF(SUM($O106:CO106)+CO106>$N106,$N106-SUM($O106:CO106),CO106))","v":0},{"$f":"IF(SUM($N106:CP106)<0,0,IF(SUM($O106:CP106)+CP106>$N106,$N106-SUM($O106:CP106),CP106))","v":0},{"$f":"IF(SUM($N106:CQ106)<0,0,IF(SUM($O106:CQ106)+CQ106>$N106,$N106-SUM($O106:CQ106),CQ106))","v":0},{"$f":"IF(SUM($N106:CR106)<0,0,IF(SUM($O106:CR106)+CR106>$N106,$N106-SUM($O106:CR106),CR106))","v":0},{"$f":"IF(SUM($N106:CS106)<0,0,IF(SUM($O106:CS106)+CS106>$N106,$N106-SUM($O106:CS106),CS106))","v":0},{"$f":"IF(SUM($N106:CT106)<0,0,IF(SUM($O106:CT106)+CT106>$N106,$N106-SUM($O106:CT106),CT106))","v":0},{"$f":"IF(SUM($N106:CU106)<0,0,IF(SUM($O106:CU106)+CU106>$N106,$N106-SUM($O106:CU106),CU106))","v":0},{"$f":"IF(SUM($N106:CV106)<0,0,IF(SUM($O106:CV106)+CV106>$N106,$N106-SUM($O106:CV106),CV106))","v":0},{"$f":"IF(SUM($N106:CW106)<0,0,IF(SUM($O106:CW106)+CW106>$N106,$N106-SUM($O106:CW106),CW106))","v":0},{"$f":"IF(SUM($N106:CX106)<0,0,IF(SUM($O106:CX106)+CX106>$N106,$N106-SUM($O106:CX106),CX106))","v":0},{"$f":"IF(SUM($N106:CY106)<0,0,IF(SUM($O106:CY106)+CY106>$N106,$N106-SUM($O106:CY106),CY106))","v":0},{"$f":"IF(SUM($N106:CZ106)<0,0,IF(SUM($O106:CZ106)+CZ106>$N106,$N106-SUM($O106:CZ106),CZ106))","v":0},{"$f":"IF(SUM($N106:DA106)<0,0,IF(SUM($O106:DA106)+DA106>$N106,$N106-SUM($O106:DA106),DA106))","v":0},{"$f":"IF(SUM($N106:DB106)<0,0,IF(SUM($O106:DB106)+DB106>$N106,$N106-SUM($O106:DB106),DB106))","v":0},{"$f":"IF(SUM($N106:DC106)<0,0,IF(SUM($O106:DC106)+DC106>$N106,$N106-SUM($O106:DC106),DC106))","v":0},{"$f":"IF(SUM($N106:DD106)<0,0,IF(SUM($O106:DD106)+DD106>$N106,$N106-SUM($O106:DD106),DD106))","v":0},{"$f":"IF(SUM($N106:DE106)<0,0,IF(SUM($O106:DE106)+DE106>$N106,$N106-SUM($O106:DE106),DE106))","v":0}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,4.3546106209769336E-4,{"$f":"IF(SUM($I107:J107)+J107>$I29,$I29-SUM($I107:J107),J107)","v":4.3546106209769336E-4},{"$f":"IF(SUM($I107:K107)+K107>$I29,$I29-SUM($I107:K107),K107)","v":4.3546106209769336E-4},{"$f":"IF(SUM($I107:L107)+L107>$I29,$I29-SUM($I107:L107),L107)","v":4.3546106209769336E-4},8.7362155751609216E-2,1.9413812389246492E-3,{"$f":"IF(SUM($N107:O107)<0,0,IF(SUM($O107:O107)+O107>$N107,$N107-SUM($O107:O107),O107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:P107)<0,0,IF(SUM($O107:P107)+P107>$N107,$N107-SUM($O107:P107),P107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:Q107)<0,0,IF(SUM($O107:Q107)+Q107>$N107,$N107-SUM($O107:Q107),Q107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:R107)<0,0,IF(SUM($O107:R107)+R107>$N107,$N107-SUM($O107:R107),R107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:S107)<0,0,IF(SUM($O107:S107)+S107>$N107,$N107-SUM($O107:S107),S107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:T107)<0,0,IF(SUM($O107:T107)+T107>$N107,$N107-SUM($O107:T107),T107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:U107)<0,0,IF(SUM($O107:U107)+U107>$N107,$N107-SUM($O107:U107),U107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:V107)<0,0,IF(SUM($O107:V107)+V107>$N107,$N107-SUM($O107:V107),V107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:W107)<0,0,IF(SUM($O107:W107)+W107>$N107,$N107-SUM($O107:W107),W107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:X107)<0,0,IF(SUM($O107:X107)+X107>$N107,$N107-SUM($O107:X107),X107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:Y107)<0,0,IF(SUM($O107:Y107)+Y107>$N107,$N107-SUM($O107:Y107),Y107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:Z107)<0,0,IF(SUM($O107:Z107)+Z107>$N107,$N107-SUM($O107:Z107),Z107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AA107)<0,0,IF(SUM($O107:AA107)+AA107>$N107,$N107-SUM($O107:AA107),AA107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AB107)<0,0,IF(SUM($O107:AB107)+AB107>$N107,$N107-SUM($O107:AB107),AB107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AC107)<0,0,IF(SUM($O107:AC107)+AC107>$N107,$N107-SUM($O107:AC107),AC107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AD107)<0,0,IF(SUM($O107:AD107)+AD107>$N107,$N107-SUM($O107:AD107),AD107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AE107)<0,0,IF(SUM($O107:AE107)+AE107>$N107,$N107-SUM($O107:AE107),AE107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AF107)<0,0,IF(SUM($O107:AF107)+AF107>$N107,$N107-SUM($O107:AF107),AF107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AG107)<0,0,IF(SUM($O107:AG107)+AG107>$N107,$N107-SUM($O107:AG107),AG107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AH107)<0,0,IF(SUM($O107:AH107)+AH107>$N107,$N107-SUM($O107:AH107),AH107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AI107)<0,0,IF(SUM($O107:AI107)+AI107>$N107,$N107-SUM($O107:AI107),AI107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AJ107)<0,0,IF(SUM($O107:AJ107)+AJ107>$N107,$N107-SUM($O107:AJ107),AJ107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AK107)<0,0,IF(SUM($O107:AK107)+AK107>$N107,$N107-SUM($O107:AK107),AK107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AL107)<0,0,IF(SUM($O107:AL107)+AL107>$N107,$N107-SUM($O107:AL107),AL107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AM107)<0,0,IF(SUM($O107:AM107)+AM107>$N107,$N107-SUM($O107:AM107),AM107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AN107)<0,0,IF(SUM($O107:AN107)+AN107>$N107,$N107-SUM($O107:AN107),AN107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AO107)<0,0,IF(SUM($O107:AO107)+AO107>$N107,$N107-SUM($O107:AO107),AO107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AP107)<0,0,IF(SUM($O107:AP107)+AP107>$N107,$N107-SUM($O107:AP107),AP107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AQ107)<0,0,IF(SUM($O107:AQ107)+AQ107>$N107,$N107-SUM($O107:AQ107),AQ107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AR107)<0,0,IF(SUM($O107:AR107)+AR107>$N107,$N107-SUM($O107:AR107),AR107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AS107)<0,0,IF(SUM($O107:AS107)+AS107>$N107,$N107-SUM($O107:AS107),AS107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AT107)<0,0,IF(SUM($O107:AT107)+AT107>$N107,$N107-SUM($O107:AT107),AT107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AU107)<0,0,IF(SUM($O107:AU107)+AU107>$N107,$N107-SUM($O107:AU107),AU107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AV107)<0,0,IF(SUM($O107:AV107)+AV107>$N107,$N107-SUM($O107:AV107),AV107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AW107)<0,0,IF(SUM($O107:AW107)+AW107>$N107,$N107-SUM($O107:AW107),AW107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AX107)<0,0,IF(SUM($O107:AX107)+AX107>$N107,$N107-SUM($O107:AX107),AX107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AY107)<0,0,IF(SUM($O107:AY107)+AY107>$N107,$N107-SUM($O107:AY107),AY107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:AZ107)<0,0,IF(SUM($O107:AZ107)+AZ107>$N107,$N107-SUM($O107:AZ107),AZ107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:BA107)<0,0,IF(SUM($O107:BA107)+BA107>$N107,$N107-SUM($O107:BA107),BA107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:BB107)<0,0,IF(SUM($O107:BB107)+BB107>$N107,$N107-SUM($O107:BB107),BB107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:BC107)<0,0,IF(SUM($O107:BC107)+BC107>$N107,$N107-SUM($O107:BC107),BC107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:BD107)<0,0,IF(SUM($O107:BD107)+BD107>$N107,$N107-SUM($O107:BD107),BD107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:BE107)<0,0,IF(SUM($O107:BE107)+BE107>$N107,$N107-SUM($O107:BE107),BE107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:BF107)<0,0,IF(SUM($O107:BF107)+BF107>$N107,$N107-SUM($O107:BF107),BF107))","v":1.9413812389246492E-3},{"$f":"IF(SUM($N107:BG107)<0,0,IF(SUM($O107:BG107)+BG107>$N107,$N107-SUM($O107:BG107),BG107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BH107)<0,0,IF(SUM($O107:BH107)+BH107>$N107,$N107-SUM($O107:BH107),BH107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BI107)<0,0,IF(SUM($O107:BI107)+BI107>$N107,$N107-SUM($O107:BI107),BI107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BJ107)<0,0,IF(SUM($O107:BJ107)+BJ107>$N107,$N107-SUM($O107:BJ107),BJ107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BK107)<0,0,IF(SUM($O107:BK107)+BK107>$N107,$N107-SUM($O107:BK107),BK107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BL107)<0,0,IF(SUM($O107:BL107)+BL107>$N107,$N107-SUM($O107:BL107),BL107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BM107)<0,0,IF(SUM($O107:BM107)+BM107>$N107,$N107-SUM($O107:BM107),BM107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BN107)<0,0,IF(SUM($O107:BN107)+BN107>$N107,$N107-SUM($O107:BN107),BN107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BO107)<0,0,IF(SUM($O107:BO107)+BO107>$N107,$N107-SUM($O107:BO107),BO107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BP107)<0,0,IF(SUM($O107:BP107)+BP107>$N107,$N107-SUM($O107:BP107),BP107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BQ107)<0,0,IF(SUM($O107:BQ107)+BQ107>$N107,$N107-SUM($O107:BQ107),BQ107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BR107)<0,0,IF(SUM($O107:BR107)+BR107>$N107,$N107-SUM($O107:BR107),BR107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BS107)<0,0,IF(SUM($O107:BS107)+BS107>$N107,$N107-SUM($O107:BS107),BS107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BT107)<0,0,IF(SUM($O107:BT107)+BT107>$N107,$N107-SUM($O107:BT107),BT107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BU107)<0,0,IF(SUM($O107:BU107)+BU107>$N107,$N107-SUM($O107:BU107),BU107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BV107)<0,0,IF(SUM($O107:BV107)+BV107>$N107,$N107-SUM($O107:BV107),BV107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BW107)<0,0,IF(SUM($O107:BW107)+BW107>$N107,$N107-SUM($O107:BW107),BW107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BX107)<0,0,IF(SUM($O107:BX107)+BX107>$N107,$N107-SUM($O107:BX107),BX107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BY107)<0,0,IF(SUM($O107:BY107)+BY107>$N107,$N107-SUM($O107:BY107),BY107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:BZ107)<0,0,IF(SUM($O107:BZ107)+BZ107>$N107,$N107-SUM($O107:BZ107),BZ107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CA107)<0,0,IF(SUM($O107:CA107)+CA107>$N107,$N107-SUM($O107:CA107),CA107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CB107)<0,0,IF(SUM($O107:CB107)+CB107>$N107,$N107-SUM($O107:CB107),CB107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CC107)<0,0,IF(SUM($O107:CC107)+CC107>$N107,$N107-SUM($O107:CC107),CC107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CD107)<0,0,IF(SUM($O107:CD107)+CD107>$N107,$N107-SUM($O107:CD107),CD107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CE107)<0,0,IF(SUM($O107:CE107)+CE107>$N107,$N107-SUM($O107:CE107),CE107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CF107)<0,0,IF(SUM($O107:CF107)+CF107>$N107,$N107-SUM($O107:CF107),CF107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CG107)<0,0,IF(SUM($O107:CG107)+CG107>$N107,$N107-SUM($O107:CG107),CG107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CH107)<0,0,IF(SUM($O107:CH107)+CH107>$N107,$N107-SUM($O107:CH107),CH107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CI107)<0,0,IF(SUM($O107:CI107)+CI107>$N107,$N107-SUM($O107:CI107),CI107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CJ107)<0,0,IF(SUM($O107:CJ107)+CJ107>$N107,$N107-SUM($O107:CJ107),CJ107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CK107)<0,0,IF(SUM($O107:CK107)+CK107>$N107,$N107-SUM($O107:CK107),CK107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CL107)<0,0,IF(SUM($O107:CL107)+CL107>$N107,$N107-SUM($O107:CL107),CL107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CM107)<0,0,IF(SUM($O107:CM107)+CM107>$N107,$N107-SUM($O107:CM107),CM107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CN107)<0,0,IF(SUM($O107:CN107)+CN107>$N107,$N107-SUM($O107:CN107),CN107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CO107)<0,0,IF(SUM($O107:CO107)+CO107>$N107,$N107-SUM($O107:CO107),CO107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CP107)<0,0,IF(SUM($O107:CP107)+CP107>$N107,$N107-SUM($O107:CP107),CP107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CQ107)<0,0,IF(SUM($O107:CQ107)+CQ107>$N107,$N107-SUM($O107:CQ107),CQ107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CR107)<0,0,IF(SUM($O107:CR107)+CR107>$N107,$N107-SUM($O107:CR107),CR107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CS107)<0,0,IF(SUM($O107:CS107)+CS107>$N107,$N107-SUM($O107:CS107),CS107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CT107)<0,0,IF(SUM($O107:CT107)+CT107>$N107,$N107-SUM($O107:CT107),CT107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CU107)<0,0,IF(SUM($O107:CU107)+CU107>$N107,$N107-SUM($O107:CU107),CU107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CV107)<0,0,IF(SUM($O107:CV107)+CV107>$N107,$N107-SUM($O107:CV107),CV107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CW107)<0,0,IF(SUM($O107:CW107)+CW107>$N107,$N107-SUM($O107:CW107),CW107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CX107)<0,0,IF(SUM($O107:CX107)+CX107>$N107,$N107-SUM($O107:CX107),CX107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CY107)<0,0,IF(SUM($O107:CY107)+CY107>$N107,$N107-SUM($O107:CY107),CY107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:CZ107)<0,0,IF(SUM($O107:CZ107)+CZ107>$N107,$N107-SUM($O107:CZ107),CZ107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:DA107)<0,0,IF(SUM($O107:DA107)+DA107>$N107,$N107-SUM($O107:DA107),DA107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:DB107)<0,0,IF(SUM($O107:DB107)+DB107>$N107,$N107-SUM($O107:DB107),DB107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:DC107)<0,0,IF(SUM($O107:DC107)+DC107>$N107,$N107-SUM($O107:DC107),DC107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:DD107)<0,0,IF(SUM($O107:DD107)+DD107>$N107,$N107-SUM($O107:DD107),DD107))","v":-1.3877787807814457E-17},{"$f":"IF(SUM($N107:DE107)<0,0,IF(SUM($O107:DE107)+DE107>$N107,$N107-SUM($O107:DE107),DE107))","v":-1.3877787807814457E-17}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,0.34280805291383043,{"$f":"IF(SUM($I108:J108)+J108>$I30,$I30-SUM($I108:J108),J108)","v":0.34280805291383043},{"$f":"IF(SUM($I108:K108)+K108>$I30,$I30-SUM($I108:K108),K108)","v":0.34280805291383043},{"$f":"IF(SUM($I108:L108)+L108>$I30,$I30-SUM($I108:L108),L108)","v":0.34280805291383043},-1.3265352116553217,0,{"$f":"IF(SUM($N108:O108)<0,0,IF(SUM($O108:O108)+O108>$N108,$N108-SUM($O108:O108),O108))","v":0},{"$f":"IF(SUM($N108:P108)<0,0,IF(SUM($O108:P108)+P108>$N108,$N108-SUM($O108:P108),P108))","v":0},{"$f":"IF(SUM($N108:Q108)<0,0,IF(SUM($O108:Q108)+Q108>$N108,$N108-SUM($O108:Q108),Q108))","v":0},{"$f":"IF(SUM($N108:R108)<0,0,IF(SUM($O108:R108)+R108>$N108,$N108-SUM($O108:R108),R108))","v":0},{"$f":"IF(SUM($N108:S108)<0,0,IF(SUM($O108:S108)+S108>$N108,$N108-SUM($O108:S108),S108))","v":0},{"$f":"IF(SUM($N108:T108)<0,0,IF(SUM($O108:T108)+T108>$N108,$N108-SUM($O108:T108),T108))","v":0},{"$f":"IF(SUM($N108:U108)<0,0,IF(SUM($O108:U108)+U108>$N108,$N108-SUM($O108:U108),U108))","v":0},{"$f":"IF(SUM($N108:V108)<0,0,IF(SUM($O108:V108)+V108>$N108,$N108-SUM($O108:V108),V108))","v":0},{"$f":"IF(SUM($N108:W108)<0,0,IF(SUM($O108:W108)+W108>$N108,$N108-SUM($O108:W108),W108))","v":0},{"$f":"IF(SUM($N108:X108)<0,0,IF(SUM($O108:X108)+X108>$N108,$N108-SUM($O108:X108),X108))","v":0},{"$f":"IF(SUM($N108:Y108)<0,0,IF(SUM($O108:Y108)+Y108>$N108,$N108-SUM($O108:Y108),Y108))","v":0},{"$f":"IF(SUM($N108:Z108)<0,0,IF(SUM($O108:Z108)+Z108>$N108,$N108-SUM($O108:Z108),Z108))","v":0},{"$f":"IF(SUM($N108:AA108)<0,0,IF(SUM($O108:AA108)+AA108>$N108,$N108-SUM($O108:AA108),AA108))","v":0},{"$f":"IF(SUM($N108:AB108)<0,0,IF(SUM($O108:AB108)+AB108>$N108,$N108-SUM($O108:AB108),AB108))","v":0},{"$f":"IF(SUM($N108:AC108)<0,0,IF(SUM($O108:AC108)+AC108>$N108,$N108-SUM($O108:AC108),AC108))","v":0},{"$f":"IF(SUM($N108:AD108)<0,0,IF(SUM($O108:AD108)+AD108>$N108,$N108-SUM($O108:AD108),AD108))","v":0},{"$f":"IF(SUM($N108:AE108)<0,0,IF(SUM($O108:AE108)+AE108>$N108,$N108-SUM($O108:AE108),AE108))","v":0},{"$f":"IF(SUM($N108:AF108)<0,0,IF(SUM($O108:AF108)+AF108>$N108,$N108-SUM($O108:AF108),AF108))","v":0},{"$f":"IF(SUM($N108:AG108)<0,0,IF(SUM($O108:AG108)+AG108>$N108,$N108-SUM($O108:AG108),AG108))","v":0},{"$f":"IF(SUM($N108:AH108)<0,0,IF(SUM($O108:AH108)+AH108>$N108,$N108-SUM($O108:AH108),AH108))","v":0},{"$f":"IF(SUM($N108:AI108)<0,0,IF(SUM($O108:AI108)+AI108>$N108,$N108-SUM($O108:AI108),AI108))","v":0},{"$f":"IF(SUM($N108:AJ108)<0,0,IF(SUM($O108:AJ108)+AJ108>$N108,$N108-SUM($O108:AJ108),AJ108))","v":0},{"$f":"IF(SUM($N108:AK108)<0,0,IF(SUM($O108:AK108)+AK108>$N108,$N108-SUM($O108:AK108),AK108))","v":0},{"$f":"IF(SUM($N108:AL108)<0,0,IF(SUM($O108:AL108)+AL108>$N108,$N108-SUM($O108:AL108),AL108))","v":0},{"$f":"IF(SUM($N108:AM108)<0,0,IF(SUM($O108:AM108)+AM108>$N108,$N108-SUM($O108:AM108),AM108))","v":0},{"$f":"IF(SUM($N108:AN108)<0,0,IF(SUM($O108:AN108)+AN108>$N108,$N108-SUM($O108:AN108),AN108))","v":0},{"$f":"IF(SUM($N108:AO108)<0,0,IF(SUM($O108:AO108)+AO108>$N108,$N108-SUM($O108:AO108),AO108))","v":0},{"$f":"IF(SUM($N108:AP108)<0,0,IF(SUM($O108:AP108)+AP108>$N108,$N108-SUM($O108:AP108),AP108))","v":0},{"$f":"IF(SUM($N108:AQ108)<0,0,IF(SUM($O108:AQ108)+AQ108>$N108,$N108-SUM($O108:AQ108),AQ108))","v":0},{"$f":"IF(SUM($N108:AR108)<0,0,IF(SUM($O108:AR108)+AR108>$N108,$N108-SUM($O108:AR108),AR108))","v":0},{"$f":"IF(SUM($N108:AS108)<0,0,IF(SUM($O108:AS108)+AS108>$N108,$N108-SUM($O108:AS108),AS108))","v":0},{"$f":"IF(SUM($N108:AT108)<0,0,IF(SUM($O108:AT108)+AT108>$N108,$N108-SUM($O108:AT108),AT108))","v":0},{"$f":"IF(SUM($N108:AU108)<0,0,IF(SUM($O108:AU108)+AU108>$N108,$N108-SUM($O108:AU108),AU108))","v":0},{"$f":"IF(SUM($N108:AV108)<0,0,IF(SUM($O108:AV108)+AV108>$N108,$N108-SUM($O108:AV108),AV108))","v":0},{"$f":"IF(SUM($N108:AW108)<0,0,IF(SUM($O108:AW108)+AW108>$N108,$N108-SUM($O108:AW108),AW108))","v":0},{"$f":"IF(SUM($N108:AX108)<0,0,IF(SUM($O108:AX108)+AX108>$N108,$N108-SUM($O108:AX108),AX108))","v":0},{"$f":"IF(SUM($N108:AY108)<0,0,IF(SUM($O108:AY108)+AY108>$N108,$N108-SUM($O108:AY108),AY108))","v":0},{"$f":"IF(SUM($N108:AZ108)<0,0,IF(SUM($O108:AZ108)+AZ108>$N108,$N108-SUM($O108:AZ108),AZ108))","v":0},{"$f":"IF(SUM($N108:BA108)<0,0,IF(SUM($O108:BA108)+BA108>$N108,$N108-SUM($O108:BA108),BA108))","v":0},{"$f":"IF(SUM($N108:BB108)<0,0,IF(SUM($O108:BB108)+BB108>$N108,$N108-SUM($O108:BB108),BB108))","v":0},{"$f":"IF(SUM($N108:BC108)<0,0,IF(SUM($O108:BC108)+BC108>$N108,$N108-SUM($O108:BC108),BC108))","v":0},{"$f":"IF(SUM($N108:BD108)<0,0,IF(SUM($O108:BD108)+BD108>$N108,$N108-SUM($O108:BD108),BD108))","v":0},{"$f":"IF(SUM($N108:BE108)<0,0,IF(SUM($O108:BE108)+BE108>$N108,$N108-SUM($O108:BE108),BE108))","v":0},{"$f":"IF(SUM($N108:BF108)<0,0,IF(SUM($O108:BF108)+BF108>$N108,$N108-SUM($O108:BF108),BF108))","v":0},{"$f":"IF(SUM($N108:BG108)<0,0,IF(SUM($O108:BG108)+BG108>$N108,$N108-SUM($O108:BG108),BG108))","v":0},{"$f":"IF(SUM($N108:BH108)<0,0,IF(SUM($O108:BH108)+BH108>$N108,$N108-SUM($O108:BH108),BH108))","v":0},{"$f":"IF(SUM($N108:BI108)<0,0,IF(SUM($O108:BI108)+BI108>$N108,$N108-SUM($O108:BI108),BI108))","v":0},{"$f":"IF(SUM($N108:BJ108)<0,0,IF(SUM($O108:BJ108)+BJ108>$N108,$N108-SUM($O108:BJ108),BJ108))","v":0},{"$f":"IF(SUM($N108:BK108)<0,0,IF(SUM($O108:BK108)+BK108>$N108,$N108-SUM($O108:BK108),BK108))","v":0},{"$f":"IF(SUM($N108:BL108)<0,0,IF(SUM($O108:BL108)+BL108>$N108,$N108-SUM($O108:BL108),BL108))","v":0},{"$f":"IF(SUM($N108:BM108)<0,0,IF(SUM($O108:BM108)+BM108>$N108,$N108-SUM($O108:BM108),BM108))","v":0},{"$f":"IF(SUM($N108:BN108)<0,0,IF(SUM($O108:BN108)+BN108>$N108,$N108-SUM($O108:BN108),BN108))","v":0},{"$f":"IF(SUM($N108:BO108)<0,0,IF(SUM($O108:BO108)+BO108>$N108,$N108-SUM($O108:BO108),BO108))","v":0},{"$f":"IF(SUM($N108:BP108)<0,0,IF(SUM($O108:BP108)+BP108>$N108,$N108-SUM($O108:BP108),BP108))","v":0},{"$f":"IF(SUM($N108:BQ108)<0,0,IF(SUM($O108:BQ108)+BQ108>$N108,$N108-SUM($O108:BQ108),BQ108))","v":0},{"$f":"IF(SUM($N108:BR108)<0,0,IF(SUM($O108:BR108)+BR108>$N108,$N108-SUM($O108:BR108),BR108))","v":0},{"$f":"IF(SUM($N108:BS108)<0,0,IF(SUM($O108:BS108)+BS108>$N108,$N108-SUM($O108:BS108),BS108))","v":0},{"$f":"IF(SUM($N108:BT108)<0,0,IF(SUM($O108:BT108)+BT108>$N108,$N108-SUM($O108:BT108),BT108))","v":0},{"$f":"IF(SUM($N108:BU108)<0,0,IF(SUM($O108:BU108)+BU108>$N108,$N108-SUM($O108:BU108),BU108))","v":0},{"$f":"IF(SUM($N108:BV108)<0,0,IF(SUM($O108:BV108)+BV108>$N108,$N108-SUM($O108:BV108),BV108))","v":0},{"$f":"IF(SUM($N108:BW108)<0,0,IF(SUM($O108:BW108)+BW108>$N108,$N108-SUM($O108:BW108),BW108))","v":0},{"$f":"IF(SUM($N108:BX108)<0,0,IF(SUM($O108:BX108)+BX108>$N108,$N108-SUM($O108:BX108),BX108))","v":0},{"$f":"IF(SUM($N108:BY108)<0,0,IF(SUM($O108:BY108)+BY108>$N108,$N108-SUM($O108:BY108),BY108))","v":0},{"$f":"IF(SUM($N108:BZ108)<0,0,IF(SUM($O108:BZ108)+BZ108>$N108,$N108-SUM($O108:BZ108),BZ108))","v":0},{"$f":"IF(SUM($N108:CA108)<0,0,IF(SUM($O108:CA108)+CA108>$N108,$N108-SUM($O108:CA108),CA108))","v":0},{"$f":"IF(SUM($N108:CB108)<0,0,IF(SUM($O108:CB108)+CB108>$N108,$N108-SUM($O108:CB108),CB108))","v":0},{"$f":"IF(SUM($N108:CC108)<0,0,IF(SUM($O108:CC108)+CC108>$N108,$N108-SUM($O108:CC108),CC108))","v":0},{"$f":"IF(SUM($N108:CD108)<0,0,IF(SUM($O108:CD108)+CD108>$N108,$N108-SUM($O108:CD108),CD108))","v":0},{"$f":"IF(SUM($N108:CE108)<0,0,IF(SUM($O108:CE108)+CE108>$N108,$N108-SUM($O108:CE108),CE108))","v":0},{"$f":"IF(SUM($N108:CF108)<0,0,IF(SUM($O108:CF108)+CF108>$N108,$N108-SUM($O108:CF108),CF108))","v":0},{"$f":"IF(SUM($N108:CG108)<0,0,IF(SUM($O108:CG108)+CG108>$N108,$N108-SUM($O108:CG108),CG108))","v":0},{"$f":"IF(SUM($N108:CH108)<0,0,IF(SUM($O108:CH108)+CH108>$N108,$N108-SUM($O108:CH108),CH108))","v":0},{"$f":"IF(SUM($N108:CI108)<0,0,IF(SUM($O108:CI108)+CI108>$N108,$N108-SUM($O108:CI108),CI108))","v":0},{"$f":"IF(SUM($N108:CJ108)<0,0,IF(SUM($O108:CJ108)+CJ108>$N108,$N108-SUM($O108:CJ108),CJ108))","v":0},{"$f":"IF(SUM($N108:CK108)<0,0,IF(SUM($O108:CK108)+CK108>$N108,$N108-SUM($O108:CK108),CK108))","v":0},{"$f":"IF(SUM($N108:CL108)<0,0,IF(SUM($O108:CL108)+CL108>$N108,$N108-SUM($O108:CL108),CL108))","v":0},{"$f":"IF(SUM($N108:CM108)<0,0,IF(SUM($O108:CM108)+CM108>$N108,$N108-SUM($O108:CM108),CM108))","v":0},{"$f":"IF(SUM($N108:CN108)<0,0,IF(SUM($O108:CN108)+CN108>$N108,$N108-SUM($O108:CN108),CN108))","v":0},{"$f":"IF(SUM($N108:CO108)<0,0,IF(SUM($O108:CO108)+CO108>$N108,$N108-SUM($O108:CO108),CO108))","v":0},{"$f":"IF(SUM($N108:CP108)<0,0,IF(SUM($O108:CP108)+CP108>$N108,$N108-SUM($O108:CP108),CP108))","v":0},{"$f":"IF(SUM($N108:CQ108)<0,0,IF(SUM($O108:CQ108)+CQ108>$N108,$N108-SUM($O108:CQ108),CQ108))","v":0},{"$f":"IF(SUM($N108:CR108)<0,0,IF(SUM($O108:CR108)+CR108>$N108,$N108-SUM($O108:CR108),CR108))","v":0},{"$f":"IF(SUM($N108:CS108)<0,0,IF(SUM($O108:CS108)+CS108>$N108,$N108-SUM($O108:CS108),CS108))","v":0},{"$f":"IF(SUM($N108:CT108)<0,0,IF(SUM($O108:CT108)+CT108>$N108,$N108-SUM($O108:CT108),CT108))","v":0},{"$f":"IF(SUM($N108:CU108)<0,0,IF(SUM($O108:CU108)+CU108>$N108,$N108-SUM($O108:CU108),CU108))","v":0},{"$f":"IF(SUM($N108:CV108)<0,0,IF(SUM($O108:CV108)+CV108>$N108,$N108-SUM($O108:CV108),CV108))","v":0},{"$f":"IF(SUM($N108:CW108)<0,0,IF(SUM($O108:CW108)+CW108>$N108,$N108-SUM($O108:CW108),CW108))","v":0},{"$f":"IF(SUM($N108:CX108)<0,0,IF(SUM($O108:CX108)+CX108>$N108,$N108-SUM($O108:CX108),CX108))","v":0},{"$f":"IF(SUM($N108:CY108)<0,0,IF(SUM($O108:CY108)+CY108>$N108,$N108-SUM($O108:CY108),CY108))","v":0},{"$f":"IF(SUM($N108:CZ108)<0,0,IF(SUM($O108:CZ108)+CZ108>$N108,$N108-SUM($O108:CZ108),CZ108))","v":0},{"$f":"IF(SUM($N108:DA108)<0,0,IF(SUM($O108:DA108)+DA108>$N108,$N108-SUM($O108:DA108),DA108))","v":0},{"$f":"IF(SUM($N108:DB108)<0,0,IF(SUM($O108:DB108)+DB108>$N108,$N108-SUM($O108:DB108),DB108))","v":0},{"$f":"IF(SUM($N108:DC108)<0,0,IF(SUM($O108:DC108)+DC108>$N108,$N108-SUM($O108:DC108),DC108))","v":0},{"$f":"IF(SUM($N108:DD108)<0,0,IF(SUM($O108:DD108)+DD108>$N108,$N108-SUM($O108:DD108),DD108))","v":0},{"$f":"IF(SUM($N108:DE108)<0,0,IF(SUM($O108:DE108)+DE108>$N108,$N108-SUM($O108:DE108),DE108))","v":0}]
[]
[null,"Depreciation:  2011 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,null,{"$f":"J23/$F112","v":0},{"$f":"IF(SUM($I112:K112)+K112>$J23,$J23-SUM($I112:K112),K112)","v":0},{"$f":"IF(SUM($I112:L112)+L112>$J23,$J23-SUM($I112:L112),L112)","v":0},{"$f":"$J37-SUM($I112:$M112)","v":0},{"$f":"IF(N112>0,N112/(MAX($F112-4,1)),0)","v":0},{"$f":"IF(SUM($N112:O112)<0,0,IF(SUM($O112:O112)+O112>$N112,$N112-SUM($O112:O112),O112))","v":0},{"$f":"IF(SUM($N112:P112)<0,0,IF(SUM($O112:P112)+P112>$N112,$N112-SUM($O112:P112),P112))","v":0},{"$f":"IF(SUM($N112:Q112)<0,0,IF(SUM($O112:Q112)+Q112>$N112,$N112-SUM($O112:Q112),Q112))","v":0},{"$f":"IF(SUM($N112:R112)<0,0,IF(SUM($O112:R112)+R112>$N112,$N112-SUM($O112:R112),R112))","v":0},{"$f":"IF(SUM($N112:S112)<0,0,IF(SUM($O112:S112)+S112>$N112,$N112-SUM($O112:S112),S112))","v":0},{"$f":"IF(SUM($N112:T112)<0,0,IF(SUM($O112:T112)+T112>$N112,$N112-SUM($O112:T112),T112))","v":0},{"$f":"IF(SUM($N112:U112)<0,0,IF(SUM($O112:U112)+U112>$N112,$N112-SUM($O112:U112),U112))","v":0},{"$f":"IF(SUM($N112:V112)<0,0,IF(SUM($O112:V112)+V112>$N112,$N112-SUM($O112:V112),V112))","v":0},{"$f":"IF(SUM($N112:W112)<0,0,IF(SUM($O112:W112)+W112>$N112,$N112-SUM($O112:W112),W112))","v":0},{"$f":"IF(SUM($N112:X112)<0,0,IF(SUM($O112:X112)+X112>$N112,$N112-SUM($O112:X112),X112))","v":0},{"$f":"IF(SUM($N112:Y112)<0,0,IF(SUM($O112:Y112)+Y112>$N112,$N112-SUM($O112:Y112),Y112))","v":0},{"$f":"IF(SUM($N112:Z112)<0,0,IF(SUM($O112:Z112)+Z112>$N112,$N112-SUM($O112:Z112),Z112))","v":0},{"$f":"IF(SUM($N112:AA112)<0,0,IF(SUM($O112:AA112)+AA112>$N112,$N112-SUM($O112:AA112),AA112))","v":0},{"$f":"IF(SUM($N112:AB112)<0,0,IF(SUM($O112:AB112)+AB112>$N112,$N112-SUM($O112:AB112),AB112))","v":0},{"$f":"IF(SUM($N112:AC112)<0,0,IF(SUM($O112:AC112)+AC112>$N112,$N112-SUM($O112:AC112),AC112))","v":0},{"$f":"IF(SUM($N112:AD112)<0,0,IF(SUM($O112:AD112)+AD112>$N112,$N112-SUM($O112:AD112),AD112))","v":0},{"$f":"IF(SUM($N112:AE112)<0,0,IF(SUM($O112:AE112)+AE112>$N112,$N112-SUM($O112:AE112),AE112))","v":0},{"$f":"IF(SUM($N112:AF112)<0,0,IF(SUM($O112:AF112)+AF112>$N112,$N112-SUM($O112:AF112),AF112))","v":0},{"$f":"IF(SUM($N112:AG112)<0,0,IF(SUM($O112:AG112)+AG112>$N112,$N112-SUM($O112:AG112),AG112))","v":0},{"$f":"IF(SUM($N112:AH112)<0,0,IF(SUM($O112:AH112)+AH112>$N112,$N112-SUM($O112:AH112),AH112))","v":0},{"$f":"IF(SUM($N112:AI112)<0,0,IF(SUM($O112:AI112)+AI112>$N112,$N112-SUM($O112:AI112),AI112))","v":0},{"$f":"IF(SUM($N112:AJ112)<0,0,IF(SUM($O112:AJ112)+AJ112>$N112,$N112-SUM($O112:AJ112),AJ112))","v":0},{"$f":"IF(SUM($N112:AK112)<0,0,IF(SUM($O112:AK112)+AK112>$N112,$N112-SUM($O112:AK112),AK112))","v":0},{"$f":"IF(SUM($N112:AL112)<0,0,IF(SUM($O112:AL112)+AL112>$N112,$N112-SUM($O112:AL112),AL112))","v":0},{"$f":"IF(SUM($N112:AM112)<0,0,IF(SUM($O112:AM112)+AM112>$N112,$N112-SUM($O112:AM112),AM112))","v":0},{"$f":"IF(SUM($N112:AN112)<0,0,IF(SUM($O112:AN112)+AN112>$N112,$N112-SUM($O112:AN112),AN112))","v":0},{"$f":"IF(SUM($N112:AO112)<0,0,IF(SUM($O112:AO112)+AO112>$N112,$N112-SUM($O112:AO112),AO112))","v":0},{"$f":"IF(SUM($N112:AP112)<0,0,IF(SUM($O112:AP112)+AP112>$N112,$N112-SUM($O112:AP112),AP112))","v":0},{"$f":"IF(SUM($N112:AQ112)<0,0,IF(SUM($O112:AQ112)+AQ112>$N112,$N112-SUM($O112:AQ112),AQ112))","v":0},{"$f":"IF(SUM($N112:AR112)<0,0,IF(SUM($O112:AR112)+AR112>$N112,$N112-SUM($O112:AR112),AR112))","v":0},{"$f":"IF(SUM($N112:AS112)<0,0,IF(SUM($O112:AS112)+AS112>$N112,$N112-SUM($O112:AS112),AS112))","v":0},{"$f":"IF(SUM($N112:AT112)<0,0,IF(SUM($O112:AT112)+AT112>$N112,$N112-SUM($O112:AT112),AT112))","v":0},{"$f":"IF(SUM($N112:AU112)<0,0,IF(SUM($O112:AU112)+AU112>$N112,$N112-SUM($O112:AU112),AU112))","v":0},{"$f":"IF(SUM($N112:AV112)<0,0,IF(SUM($O112:AV112)+AV112>$N112,$N112-SUM($O112:AV112),AV112))","v":0},{"$f":"IF(SUM($N112:AW112)<0,0,IF(SUM($O112:AW112)+AW112>$N112,$N112-SUM($O112:AW112),AW112))","v":0},{"$f":"IF(SUM($N112:AX112)<0,0,IF(SUM($O112:AX112)+AX112>$N112,$N112-SUM($O112:AX112),AX112))","v":0},{"$f":"IF(SUM($N112:AY112)<0,0,IF(SUM($O112:AY112)+AY112>$N112,$N112-SUM($O112:AY112),AY112))","v":0},{"$f":"IF(SUM($N112:AZ112)<0,0,IF(SUM($O112:AZ112)+AZ112>$N112,$N112-SUM($O112:AZ112),AZ112))","v":0},{"$f":"IF(SUM($N112:BA112)<0,0,IF(SUM($O112:BA112)+BA112>$N112,$N112-SUM($O112:BA112),BA112))","v":0},{"$f":"IF(SUM($N112:BB112)<0,0,IF(SUM($O112:BB112)+BB112>$N112,$N112-SUM($O112:BB112),BB112))","v":0},{"$f":"IF(SUM($N112:BC112)<0,0,IF(SUM($O112:BC112)+BC112>$N112,$N112-SUM($O112:BC112),BC112))","v":0},{"$f":"IF(SUM($N112:BD112)<0,0,IF(SUM($O112:BD112)+BD112>$N112,$N112-SUM($O112:BD112),BD112))","v":0},{"$f":"IF(SUM($N112:BE112)<0,0,IF(SUM($O112:BE112)+BE112>$N112,$N112-SUM($O112:BE112),BE112))","v":0},{"$f":"IF(SUM($N112:BF112)<0,0,IF(SUM($O112:BF112)+BF112>$N112,$N112-SUM($O112:BF112),BF112))","v":0},{"$f":"IF(SUM($N112:BG112)<0,0,IF(SUM($O112:BG112)+BG112>$N112,$N112-SUM($O112:BG112),BG112))","v":0},{"$f":"IF(SUM($N112:BH112)<0,0,IF(SUM($O112:BH112)+BH112>$N112,$N112-SUM($O112:BH112),BH112))","v":0},{"$f":"IF(SUM($N112:BI112)<0,0,IF(SUM($O112:BI112)+BI112>$N112,$N112-SUM($O112:BI112),BI112))","v":0},{"$f":"IF(SUM($N112:BJ112)<0,0,IF(SUM($O112:BJ112)+BJ112>$N112,$N112-SUM($O112:BJ112),BJ112))","v":0},{"$f":"IF(SUM($N112:BK112)<0,0,IF(SUM($O112:BK112)+BK112>$N112,$N112-SUM($O112:BK112),BK112))","v":0},{"$f":"IF(SUM($N112:BL112)<0,0,IF(SUM($O112:BL112)+BL112>$N112,$N112-SUM($O112:BL112),BL112))","v":0},{"$f":"IF(SUM($N112:BM112)<0,0,IF(SUM($O112:BM112)+BM112>$N112,$N112-SUM($O112:BM112),BM112))","v":0},{"$f":"IF(SUM($N112:BN112)<0,0,IF(SUM($O112:BN112)+BN112>$N112,$N112-SUM($O112:BN112),BN112))","v":0},{"$f":"IF(SUM($N112:BO112)<0,0,IF(SUM($O112:BO112)+BO112>$N112,$N112-SUM($O112:BO112),BO112))","v":0},{"$f":"IF(SUM($N112:BP112)<0,0,IF(SUM($O112:BP112)+BP112>$N112,$N112-SUM($O112:BP112),BP112))","v":0},{"$f":"IF(SUM($N112:BQ112)<0,0,IF(SUM($O112:BQ112)+BQ112>$N112,$N112-SUM($O112:BQ112),BQ112))","v":0},{"$f":"IF(SUM($N112:BR112)<0,0,IF(SUM($O112:BR112)+BR112>$N112,$N112-SUM($O112:BR112),BR112))","v":0},{"$f":"IF(SUM($N112:BS112)<0,0,IF(SUM($O112:BS112)+BS112>$N112,$N112-SUM($O112:BS112),BS112))","v":0},{"$f":"IF(SUM($N112:BT112)<0,0,IF(SUM($O112:BT112)+BT112>$N112,$N112-SUM($O112:BT112),BT112))","v":0},{"$f":"IF(SUM($N112:BU112)<0,0,IF(SUM($O112:BU112)+BU112>$N112,$N112-SUM($O112:BU112),BU112))","v":0},{"$f":"IF(SUM($N112:BV112)<0,0,IF(SUM($O112:BV112)+BV112>$N112,$N112-SUM($O112:BV112),BV112))","v":0},{"$f":"IF(SUM($N112:BW112)<0,0,IF(SUM($O112:BW112)+BW112>$N112,$N112-SUM($O112:BW112),BW112))","v":0},{"$f":"IF(SUM($N112:BX112)<0,0,IF(SUM($O112:BX112)+BX112>$N112,$N112-SUM($O112:BX112),BX112))","v":0},{"$f":"IF(SUM($N112:BY112)<0,0,IF(SUM($O112:BY112)+BY112>$N112,$N112-SUM($O112:BY112),BY112))","v":0},{"$f":"IF(SUM($N112:BZ112)<0,0,IF(SUM($O112:BZ112)+BZ112>$N112,$N112-SUM($O112:BZ112),BZ112))","v":0},{"$f":"IF(SUM($N112:CA112)<0,0,IF(SUM($O112:CA112)+CA112>$N112,$N112-SUM($O112:CA112),CA112))","v":0},{"$f":"IF(SUM($N112:CB112)<0,0,IF(SUM($O112:CB112)+CB112>$N112,$N112-SUM($O112:CB112),CB112))","v":0},{"$f":"IF(SUM($N112:CC112)<0,0,IF(SUM($O112:CC112)+CC112>$N112,$N112-SUM($O112:CC112),CC112))","v":0},{"$f":"IF(SUM($N112:CD112)<0,0,IF(SUM($O112:CD112)+CD112>$N112,$N112-SUM($O112:CD112),CD112))","v":0},{"$f":"IF(SUM($N112:CE112)<0,0,IF(SUM($O112:CE112)+CE112>$N112,$N112-SUM($O112:CE112),CE112))","v":0},{"$f":"IF(SUM($N112:CF112)<0,0,IF(SUM($O112:CF112)+CF112>$N112,$N112-SUM($O112:CF112),CF112))","v":0},{"$f":"IF(SUM($N112:CG112)<0,0,IF(SUM($O112:CG112)+CG112>$N112,$N112-SUM($O112:CG112),CG112))","v":0},{"$f":"IF(SUM($N112:CH112)<0,0,IF(SUM($O112:CH112)+CH112>$N112,$N112-SUM($O112:CH112),CH112))","v":0},{"$f":"IF(SUM($N112:CI112)<0,0,IF(SUM($O112:CI112)+CI112>$N112,$N112-SUM($O112:CI112),CI112))","v":0},{"$f":"IF(SUM($N112:CJ112)<0,0,IF(SUM($O112:CJ112)+CJ112>$N112,$N112-SUM($O112:CJ112),CJ112))","v":0},{"$f":"IF(SUM($N112:CK112)<0,0,IF(SUM($O112:CK112)+CK112>$N112,$N112-SUM($O112:CK112),CK112))","v":0},{"$f":"IF(SUM($N112:CL112)<0,0,IF(SUM($O112:CL112)+CL112>$N112,$N112-SUM($O112:CL112),CL112))","v":0},{"$f":"IF(SUM($N112:CM112)<0,0,IF(SUM($O112:CM112)+CM112>$N112,$N112-SUM($O112:CM112),CM112))","v":0},{"$f":"IF(SUM($N112:CN112)<0,0,IF(SUM($O112:CN112)+CN112>$N112,$N112-SUM($O112:CN112),CN112))","v":0},{"$f":"IF(SUM($N112:CO112)<0,0,IF(SUM($O112:CO112)+CO112>$N112,$N112-SUM($O112:CO112),CO112))","v":0},{"$f":"IF(SUM($N112:CP112)<0,0,IF(SUM($O112:CP112)+CP112>$N112,$N112-SUM($O112:CP112),CP112))","v":0},{"$f":"IF(SUM($N112:CQ112)<0,0,IF(SUM($O112:CQ112)+CQ112>$N112,$N112-SUM($O112:CQ112),CQ112))","v":0},{"$f":"IF(SUM($N112:CR112)<0,0,IF(SUM($O112:CR112)+CR112>$N112,$N112-SUM($O112:CR112),CR112))","v":0},{"$f":"IF(SUM($N112:CS112)<0,0,IF(SUM($O112:CS112)+CS112>$N112,$N112-SUM($O112:CS112),CS112))","v":0},{"$f":"IF(SUM($N112:CT112)<0,0,IF(SUM($O112:CT112)+CT112>$N112,$N112-SUM($O112:CT112),CT112))","v":0},{"$f":"IF(SUM($N112:CU112)<0,0,IF(SUM($O112:CU112)+CU112>$N112,$N112-SUM($O112:CU112),CU112))","v":0},{"$f":"IF(SUM($N112:CV112)<0,0,IF(SUM($O112:CV112)+CV112>$N112,$N112-SUM($O112:CV112),CV112))","v":0},{"$f":"IF(SUM($N112:CW112)<0,0,IF(SUM($O112:CW112)+CW112>$N112,$N112-SUM($O112:CW112),CW112))","v":0},{"$f":"IF(SUM($N112:CX112)<0,0,IF(SUM($O112:CX112)+CX112>$N112,$N112-SUM($O112:CX112),CX112))","v":0},{"$f":"IF(SUM($N112:CY112)<0,0,IF(SUM($O112:CY112)+CY112>$N112,$N112-SUM($O112:CY112),CY112))","v":0},{"$f":"IF(SUM($N112:CZ112)<0,0,IF(SUM($O112:CZ112)+CZ112>$N112,$N112-SUM($O112:CZ112),CZ112))","v":0},{"$f":"IF(SUM($N112:DA112)<0,0,IF(SUM($O112:DA112)+DA112>$N112,$N112-SUM($O112:DA112),DA112))","v":0},{"$f":"IF(SUM($N112:DB112)<0,0,IF(SUM($O112:DB112)+DB112>$N112,$N112-SUM($O112:DB112),DB112))","v":0},{"$f":"IF(SUM($N112:DC112)<0,0,IF(SUM($O112:DC112)+DC112>$N112,$N112-SUM($O112:DC112),DC112))","v":0},{"$f":"IF(SUM($N112:DD112)<0,0,IF(SUM($O112:DD112)+DD112>$N112,$N112-SUM($O112:DD112),DD112))","v":0},{"$f":"IF(SUM($N112:DE112)<0,0,IF(SUM($O112:DE112)+DE112>$N112,$N112-SUM($O112:DE112),DE112))","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,null,0,{"$f":"IF(SUM($I113:K113)+K113>$J24,$J24-SUM($I113:K113),K113)","v":0},{"$f":"IF(SUM($I113:L113)+L113>$J24,$J24-SUM($I113:L113),L113)","v":0},{"$f":"$J38-SUM($I113:$M113)","v":0},{"$f":"IF(N113>0,N113/(MAX($F113-4,1)),0)","v":0},{"$f":"IF(SUM($N113:O113)<0,0,IF(SUM($O113:O113)+O113>$N113,$N113-SUM($O113:O113),O113))","v":0},{"$f":"IF(SUM($N113:P113)<0,0,IF(SUM($O113:P113)+P113>$N113,$N113-SUM($O113:P113),P113))","v":0},{"$f":"IF(SUM($N113:Q113)<0,0,IF(SUM($O113:Q113)+Q113>$N113,$N113-SUM($O113:Q113),Q113))","v":0},{"$f":"IF(SUM($N113:R113)<0,0,IF(SUM($O113:R113)+R113>$N113,$N113-SUM($O113:R113),R113))","v":0},{"$f":"IF(SUM($N113:S113)<0,0,IF(SUM($O113:S113)+S113>$N113,$N113-SUM($O113:S113),S113))","v":0},{"$f":"IF(SUM($N113:T113)<0,0,IF(SUM($O113:T113)+T113>$N113,$N113-SUM($O113:T113),T113))","v":0},{"$f":"IF(SUM($N113:U113)<0,0,IF(SUM($O113:U113)+U113>$N113,$N113-SUM($O113:U113),U113))","v":0},{"$f":"IF(SUM($N113:V113)<0,0,IF(SUM($O113:V113)+V113>$N113,$N113-SUM($O113:V113),V113))","v":0},{"$f":"IF(SUM($N113:W113)<0,0,IF(SUM($O113:W113)+W113>$N113,$N113-SUM($O113:W113),W113))","v":0},{"$f":"IF(SUM($N113:X113)<0,0,IF(SUM($O113:X113)+X113>$N113,$N113-SUM($O113:X113),X113))","v":0},{"$f":"IF(SUM($N113:Y113)<0,0,IF(SUM($O113:Y113)+Y113>$N113,$N113-SUM($O113:Y113),Y113))","v":0},{"$f":"IF(SUM($N113:Z113)<0,0,IF(SUM($O113:Z113)+Z113>$N113,$N113-SUM($O113:Z113),Z113))","v":0},{"$f":"IF(SUM($N113:AA113)<0,0,IF(SUM($O113:AA113)+AA113>$N113,$N113-SUM($O113:AA113),AA113))","v":0},{"$f":"IF(SUM($N113:AB113)<0,0,IF(SUM($O113:AB113)+AB113>$N113,$N113-SUM($O113:AB113),AB113))","v":0},{"$f":"IF(SUM($N113:AC113)<0,0,IF(SUM($O113:AC113)+AC113>$N113,$N113-SUM($O113:AC113),AC113))","v":0},{"$f":"IF(SUM($N113:AD113)<0,0,IF(SUM($O113:AD113)+AD113>$N113,$N113-SUM($O113:AD113),AD113))","v":0},{"$f":"IF(SUM($N113:AE113)<0,0,IF(SUM($O113:AE113)+AE113>$N113,$N113-SUM($O113:AE113),AE113))","v":0},{"$f":"IF(SUM($N113:AF113)<0,0,IF(SUM($O113:AF113)+AF113>$N113,$N113-SUM($O113:AF113),AF113))","v":0},{"$f":"IF(SUM($N113:AG113)<0,0,IF(SUM($O113:AG113)+AG113>$N113,$N113-SUM($O113:AG113),AG113))","v":0},{"$f":"IF(SUM($N113:AH113)<0,0,IF(SUM($O113:AH113)+AH113>$N113,$N113-SUM($O113:AH113),AH113))","v":0},{"$f":"IF(SUM($N113:AI113)<0,0,IF(SUM($O113:AI113)+AI113>$N113,$N113-SUM($O113:AI113),AI113))","v":0},{"$f":"IF(SUM($N113:AJ113)<0,0,IF(SUM($O113:AJ113)+AJ113>$N113,$N113-SUM($O113:AJ113),AJ113))","v":0},{"$f":"IF(SUM($N113:AK113)<0,0,IF(SUM($O113:AK113)+AK113>$N113,$N113-SUM($O113:AK113),AK113))","v":0},{"$f":"IF(SUM($N113:AL113)<0,0,IF(SUM($O113:AL113)+AL113>$N113,$N113-SUM($O113:AL113),AL113))","v":0},{"$f":"IF(SUM($N113:AM113)<0,0,IF(SUM($O113:AM113)+AM113>$N113,$N113-SUM($O113:AM113),AM113))","v":0},{"$f":"IF(SUM($N113:AN113)<0,0,IF(SUM($O113:AN113)+AN113>$N113,$N113-SUM($O113:AN113),AN113))","v":0},{"$f":"IF(SUM($N113:AO113)<0,0,IF(SUM($O113:AO113)+AO113>$N113,$N113-SUM($O113:AO113),AO113))","v":0},{"$f":"IF(SUM($N113:AP113)<0,0,IF(SUM($O113:AP113)+AP113>$N113,$N113-SUM($O113:AP113),AP113))","v":0},{"$f":"IF(SUM($N113:AQ113)<0,0,IF(SUM($O113:AQ113)+AQ113>$N113,$N113-SUM($O113:AQ113),AQ113))","v":0},{"$f":"IF(SUM($N113:AR113)<0,0,IF(SUM($O113:AR113)+AR113>$N113,$N113-SUM($O113:AR113),AR113))","v":0},{"$f":"IF(SUM($N113:AS113)<0,0,IF(SUM($O113:AS113)+AS113>$N113,$N113-SUM($O113:AS113),AS113))","v":0},{"$f":"IF(SUM($N113:AT113)<0,0,IF(SUM($O113:AT113)+AT113>$N113,$N113-SUM($O113:AT113),AT113))","v":0},{"$f":"IF(SUM($N113:AU113)<0,0,IF(SUM($O113:AU113)+AU113>$N113,$N113-SUM($O113:AU113),AU113))","v":0},{"$f":"IF(SUM($N113:AV113)<0,0,IF(SUM($O113:AV113)+AV113>$N113,$N113-SUM($O113:AV113),AV113))","v":0},{"$f":"IF(SUM($N113:AW113)<0,0,IF(SUM($O113:AW113)+AW113>$N113,$N113-SUM($O113:AW113),AW113))","v":0},{"$f":"IF(SUM($N113:AX113)<0,0,IF(SUM($O113:AX113)+AX113>$N113,$N113-SUM($O113:AX113),AX113))","v":0},{"$f":"IF(SUM($N113:AY113)<0,0,IF(SUM($O113:AY113)+AY113>$N113,$N113-SUM($O113:AY113),AY113))","v":0},{"$f":"IF(SUM($N113:AZ113)<0,0,IF(SUM($O113:AZ113)+AZ113>$N113,$N113-SUM($O113:AZ113),AZ113))","v":0},{"$f":"IF(SUM($N113:BA113)<0,0,IF(SUM($O113:BA113)+BA113>$N113,$N113-SUM($O113:BA113),BA113))","v":0},{"$f":"IF(SUM($N113:BB113)<0,0,IF(SUM($O113:BB113)+BB113>$N113,$N113-SUM($O113:BB113),BB113))","v":0},{"$f":"IF(SUM($N113:BC113)<0,0,IF(SUM($O113:BC113)+BC113>$N113,$N113-SUM($O113:BC113),BC113))","v":0},{"$f":"IF(SUM($N113:BD113)<0,0,IF(SUM($O113:BD113)+BD113>$N113,$N113-SUM($O113:BD113),BD113))","v":0},{"$f":"IF(SUM($N113:BE113)<0,0,IF(SUM($O113:BE113)+BE113>$N113,$N113-SUM($O113:BE113),BE113))","v":0},{"$f":"IF(SUM($N113:BF113)<0,0,IF(SUM($O113:BF113)+BF113>$N113,$N113-SUM($O113:BF113),BF113))","v":0},{"$f":"IF(SUM($N113:BG113)<0,0,IF(SUM($O113:BG113)+BG113>$N113,$N113-SUM($O113:BG113),BG113))","v":0},{"$f":"IF(SUM($N113:BH113)<0,0,IF(SUM($O113:BH113)+BH113>$N113,$N113-SUM($O113:BH113),BH113))","v":0},{"$f":"IF(SUM($N113:BI113)<0,0,IF(SUM($O113:BI113)+BI113>$N113,$N113-SUM($O113:BI113),BI113))","v":0},{"$f":"IF(SUM($N113:BJ113)<0,0,IF(SUM($O113:BJ113)+BJ113>$N113,$N113-SUM($O113:BJ113),BJ113))","v":0},{"$f":"IF(SUM($N113:BK113)<0,0,IF(SUM($O113:BK113)+BK113>$N113,$N113-SUM($O113:BK113),BK113))","v":0},{"$f":"IF(SUM($N113:BL113)<0,0,IF(SUM($O113:BL113)+BL113>$N113,$N113-SUM($O113:BL113),BL113))","v":0},{"$f":"IF(SUM($N113:BM113)<0,0,IF(SUM($O113:BM113)+BM113>$N113,$N113-SUM($O113:BM113),BM113))","v":0},{"$f":"IF(SUM($N113:BN113)<0,0,IF(SUM($O113:BN113)+BN113>$N113,$N113-SUM($O113:BN113),BN113))","v":0},{"$f":"IF(SUM($N113:BO113)<0,0,IF(SUM($O113:BO113)+BO113>$N113,$N113-SUM($O113:BO113),BO113))","v":0},{"$f":"IF(SUM($N113:BP113)<0,0,IF(SUM($O113:BP113)+BP113>$N113,$N113-SUM($O113:BP113),BP113))","v":0},{"$f":"IF(SUM($N113:BQ113)<0,0,IF(SUM($O113:BQ113)+BQ113>$N113,$N113-SUM($O113:BQ113),BQ113))","v":0},{"$f":"IF(SUM($N113:BR113)<0,0,IF(SUM($O113:BR113)+BR113>$N113,$N113-SUM($O113:BR113),BR113))","v":0},{"$f":"IF(SUM($N113:BS113)<0,0,IF(SUM($O113:BS113)+BS113>$N113,$N113-SUM($O113:BS113),BS113))","v":0},{"$f":"IF(SUM($N113:BT113)<0,0,IF(SUM($O113:BT113)+BT113>$N113,$N113-SUM($O113:BT113),BT113))","v":0},{"$f":"IF(SUM($N113:BU113)<0,0,IF(SUM($O113:BU113)+BU113>$N113,$N113-SUM($O113:BU113),BU113))","v":0},{"$f":"IF(SUM($N113:BV113)<0,0,IF(SUM($O113:BV113)+BV113>$N113,$N113-SUM($O113:BV113),BV113))","v":0},{"$f":"IF(SUM($N113:BW113)<0,0,IF(SUM($O113:BW113)+BW113>$N113,$N113-SUM($O113:BW113),BW113))","v":0},{"$f":"IF(SUM($N113:BX113)<0,0,IF(SUM($O113:BX113)+BX113>$N113,$N113-SUM($O113:BX113),BX113))","v":0},{"$f":"IF(SUM($N113:BY113)<0,0,IF(SUM($O113:BY113)+BY113>$N113,$N113-SUM($O113:BY113),BY113))","v":0},{"$f":"IF(SUM($N113:BZ113)<0,0,IF(SUM($O113:BZ113)+BZ113>$N113,$N113-SUM($O113:BZ113),BZ113))","v":0},{"$f":"IF(SUM($N113:CA113)<0,0,IF(SUM($O113:CA113)+CA113>$N113,$N113-SUM($O113:CA113),CA113))","v":0},{"$f":"IF(SUM($N113:CB113)<0,0,IF(SUM($O113:CB113)+CB113>$N113,$N113-SUM($O113:CB113),CB113))","v":0},{"$f":"IF(SUM($N113:CC113)<0,0,IF(SUM($O113:CC113)+CC113>$N113,$N113-SUM($O113:CC113),CC113))","v":0},{"$f":"IF(SUM($N113:CD113)<0,0,IF(SUM($O113:CD113)+CD113>$N113,$N113-SUM($O113:CD113),CD113))","v":0},{"$f":"IF(SUM($N113:CE113)<0,0,IF(SUM($O113:CE113)+CE113>$N113,$N113-SUM($O113:CE113),CE113))","v":0},{"$f":"IF(SUM($N113:CF113)<0,0,IF(SUM($O113:CF113)+CF113>$N113,$N113-SUM($O113:CF113),CF113))","v":0},{"$f":"IF(SUM($N113:CG113)<0,0,IF(SUM($O113:CG113)+CG113>$N113,$N113-SUM($O113:CG113),CG113))","v":0},{"$f":"IF(SUM($N113:CH113)<0,0,IF(SUM($O113:CH113)+CH113>$N113,$N113-SUM($O113:CH113),CH113))","v":0},{"$f":"IF(SUM($N113:CI113)<0,0,IF(SUM($O113:CI113)+CI113>$N113,$N113-SUM($O113:CI113),CI113))","v":0},{"$f":"IF(SUM($N113:CJ113)<0,0,IF(SUM($O113:CJ113)+CJ113>$N113,$N113-SUM($O113:CJ113),CJ113))","v":0},{"$f":"IF(SUM($N113:CK113)<0,0,IF(SUM($O113:CK113)+CK113>$N113,$N113-SUM($O113:CK113),CK113))","v":0},{"$f":"IF(SUM($N113:CL113)<0,0,IF(SUM($O113:CL113)+CL113>$N113,$N113-SUM($O113:CL113),CL113))","v":0},{"$f":"IF(SUM($N113:CM113)<0,0,IF(SUM($O113:CM113)+CM113>$N113,$N113-SUM($O113:CM113),CM113))","v":0},{"$f":"IF(SUM($N113:CN113)<0,0,IF(SUM($O113:CN113)+CN113>$N113,$N113-SUM($O113:CN113),CN113))","v":0},{"$f":"IF(SUM($N113:CO113)<0,0,IF(SUM($O113:CO113)+CO113>$N113,$N113-SUM($O113:CO113),CO113))","v":0},{"$f":"IF(SUM($N113:CP113)<0,0,IF(SUM($O113:CP113)+CP113>$N113,$N113-SUM($O113:CP113),CP113))","v":0},{"$f":"IF(SUM($N113:CQ113)<0,0,IF(SUM($O113:CQ113)+CQ113>$N113,$N113-SUM($O113:CQ113),CQ113))","v":0},{"$f":"IF(SUM($N113:CR113)<0,0,IF(SUM($O113:CR113)+CR113>$N113,$N113-SUM($O113:CR113),CR113))","v":0},{"$f":"IF(SUM($N113:CS113)<0,0,IF(SUM($O113:CS113)+CS113>$N113,$N113-SUM($O113:CS113),CS113))","v":0},{"$f":"IF(SUM($N113:CT113)<0,0,IF(SUM($O113:CT113)+CT113>$N113,$N113-SUM($O113:CT113),CT113))","v":0},{"$f":"IF(SUM($N113:CU113)<0,0,IF(SUM($O113:CU113)+CU113>$N113,$N113-SUM($O113:CU113),CU113))","v":0},{"$f":"IF(SUM($N113:CV113)<0,0,IF(SUM($O113:CV113)+CV113>$N113,$N113-SUM($O113:CV113),CV113))","v":0},{"$f":"IF(SUM($N113:CW113)<0,0,IF(SUM($O113:CW113)+CW113>$N113,$N113-SUM($O113:CW113),CW113))","v":0},{"$f":"IF(SUM($N113:CX113)<0,0,IF(SUM($O113:CX113)+CX113>$N113,$N113-SUM($O113:CX113),CX113))","v":0},{"$f":"IF(SUM($N113:CY113)<0,0,IF(SUM($O113:CY113)+CY113>$N113,$N113-SUM($O113:CY113),CY113))","v":0},{"$f":"IF(SUM($N113:CZ113)<0,0,IF(SUM($O113:CZ113)+CZ113>$N113,$N113-SUM($O113:CZ113),CZ113))","v":0},{"$f":"IF(SUM($N113:DA113)<0,0,IF(SUM($O113:DA113)+DA113>$N113,$N113-SUM($O113:DA113),DA113))","v":0},{"$f":"IF(SUM($N113:DB113)<0,0,IF(SUM($O113:DB113)+DB113>$N113,$N113-SUM($O113:DB113),DB113))","v":0},{"$f":"IF(SUM($N113:DC113)<0,0,IF(SUM($O113:DC113)+DC113>$N113,$N113-SUM($O113:DC113),DC113))","v":0},{"$f":"IF(SUM($N113:DD113)<0,0,IF(SUM($O113:DD113)+DD113>$N113,$N113-SUM($O113:DD113),DD113))","v":0},{"$f":"IF(SUM($N113:DE113)<0,0,IF(SUM($O113:DE113)+DE113>$N113,$N113-SUM($O113:DE113),DE113))","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,null,0.11572424196912846,{"$f":"IF(SUM($I114:K114)+K114>$J25,$J25-SUM($I114:K114),K114)","v":0.11572424196912846},{"$f":"IF(SUM($I114:L114)+L114>$J25,$J25-SUM($I114:L114),L114)","v":0.11572424196912846},-0.2998727259073854,0,{"$f":"IF(SUM($N114:O114)<0,0,IF(SUM($O114:O114)+O114>$N114,$N114-SUM($O114:O114),O114))","v":0},{"$f":"IF(SUM($N114:P114)<0,0,IF(SUM($O114:P114)+P114>$N114,$N114-SUM($O114:P114),P114))","v":0},{"$f":"IF(SUM($N114:Q114)<0,0,IF(SUM($O114:Q114)+Q114>$N114,$N114-SUM($O114:Q114),Q114))","v":0},{"$f":"IF(SUM($N114:R114)<0,0,IF(SUM($O114:R114)+R114>$N114,$N114-SUM($O114:R114),R114))","v":0},{"$f":"IF(SUM($N114:S114)<0,0,IF(SUM($O114:S114)+S114>$N114,$N114-SUM($O114:S114),S114))","v":0},{"$f":"IF(SUM($N114:T114)<0,0,IF(SUM($O114:T114)+T114>$N114,$N114-SUM($O114:T114),T114))","v":0},{"$f":"IF(SUM($N114:U114)<0,0,IF(SUM($O114:U114)+U114>$N114,$N114-SUM($O114:U114),U114))","v":0},{"$f":"IF(SUM($N114:V114)<0,0,IF(SUM($O114:V114)+V114>$N114,$N114-SUM($O114:V114),V114))","v":0},{"$f":"IF(SUM($N114:W114)<0,0,IF(SUM($O114:W114)+W114>$N114,$N114-SUM($O114:W114),W114))","v":0},{"$f":"IF(SUM($N114:X114)<0,0,IF(SUM($O114:X114)+X114>$N114,$N114-SUM($O114:X114),X114))","v":0},{"$f":"IF(SUM($N114:Y114)<0,0,IF(SUM($O114:Y114)+Y114>$N114,$N114-SUM($O114:Y114),Y114))","v":0},{"$f":"IF(SUM($N114:Z114)<0,0,IF(SUM($O114:Z114)+Z114>$N114,$N114-SUM($O114:Z114),Z114))","v":0},{"$f":"IF(SUM($N114:AA114)<0,0,IF(SUM($O114:AA114)+AA114>$N114,$N114-SUM($O114:AA114),AA114))","v":0},{"$f":"IF(SUM($N114:AB114)<0,0,IF(SUM($O114:AB114)+AB114>$N114,$N114-SUM($O114:AB114),AB114))","v":0},{"$f":"IF(SUM($N114:AC114)<0,0,IF(SUM($O114:AC114)+AC114>$N114,$N114-SUM($O114:AC114),AC114))","v":0},{"$f":"IF(SUM($N114:AD114)<0,0,IF(SUM($O114:AD114)+AD114>$N114,$N114-SUM($O114:AD114),AD114))","v":0},{"$f":"IF(SUM($N114:AE114)<0,0,IF(SUM($O114:AE114)+AE114>$N114,$N114-SUM($O114:AE114),AE114))","v":0},{"$f":"IF(SUM($N114:AF114)<0,0,IF(SUM($O114:AF114)+AF114>$N114,$N114-SUM($O114:AF114),AF114))","v":0},{"$f":"IF(SUM($N114:AG114)<0,0,IF(SUM($O114:AG114)+AG114>$N114,$N114-SUM($O114:AG114),AG114))","v":0},{"$f":"IF(SUM($N114:AH114)<0,0,IF(SUM($O114:AH114)+AH114>$N114,$N114-SUM($O114:AH114),AH114))","v":0},{"$f":"IF(SUM($N114:AI114)<0,0,IF(SUM($O114:AI114)+AI114>$N114,$N114-SUM($O114:AI114),AI114))","v":0},{"$f":"IF(SUM($N114:AJ114)<0,0,IF(SUM($O114:AJ114)+AJ114>$N114,$N114-SUM($O114:AJ114),AJ114))","v":0},{"$f":"IF(SUM($N114:AK114)<0,0,IF(SUM($O114:AK114)+AK114>$N114,$N114-SUM($O114:AK114),AK114))","v":0},{"$f":"IF(SUM($N114:AL114)<0,0,IF(SUM($O114:AL114)+AL114>$N114,$N114-SUM($O114:AL114),AL114))","v":0},{"$f":"IF(SUM($N114:AM114)<0,0,IF(SUM($O114:AM114)+AM114>$N114,$N114-SUM($O114:AM114),AM114))","v":0},{"$f":"IF(SUM($N114:AN114)<0,0,IF(SUM($O114:AN114)+AN114>$N114,$N114-SUM($O114:AN114),AN114))","v":0},{"$f":"IF(SUM($N114:AO114)<0,0,IF(SUM($O114:AO114)+AO114>$N114,$N114-SUM($O114:AO114),AO114))","v":0},{"$f":"IF(SUM($N114:AP114)<0,0,IF(SUM($O114:AP114)+AP114>$N114,$N114-SUM($O114:AP114),AP114))","v":0},{"$f":"IF(SUM($N114:AQ114)<0,0,IF(SUM($O114:AQ114)+AQ114>$N114,$N114-SUM($O114:AQ114),AQ114))","v":0},{"$f":"IF(SUM($N114:AR114)<0,0,IF(SUM($O114:AR114)+AR114>$N114,$N114-SUM($O114:AR114),AR114))","v":0},{"$f":"IF(SUM($N114:AS114)<0,0,IF(SUM($O114:AS114)+AS114>$N114,$N114-SUM($O114:AS114),AS114))","v":0},{"$f":"IF(SUM($N114:AT114)<0,0,IF(SUM($O114:AT114)+AT114>$N114,$N114-SUM($O114:AT114),AT114))","v":0},{"$f":"IF(SUM($N114:AU114)<0,0,IF(SUM($O114:AU114)+AU114>$N114,$N114-SUM($O114:AU114),AU114))","v":0},{"$f":"IF(SUM($N114:AV114)<0,0,IF(SUM($O114:AV114)+AV114>$N114,$N114-SUM($O114:AV114),AV114))","v":0},{"$f":"IF(SUM($N114:AW114)<0,0,IF(SUM($O114:AW114)+AW114>$N114,$N114-SUM($O114:AW114),AW114))","v":0},{"$f":"IF(SUM($N114:AX114)<0,0,IF(SUM($O114:AX114)+AX114>$N114,$N114-SUM($O114:AX114),AX114))","v":0},{"$f":"IF(SUM($N114:AY114)<0,0,IF(SUM($O114:AY114)+AY114>$N114,$N114-SUM($O114:AY114),AY114))","v":0},{"$f":"IF(SUM($N114:AZ114)<0,0,IF(SUM($O114:AZ114)+AZ114>$N114,$N114-SUM($O114:AZ114),AZ114))","v":0},{"$f":"IF(SUM($N114:BA114)<0,0,IF(SUM($O114:BA114)+BA114>$N114,$N114-SUM($O114:BA114),BA114))","v":0},{"$f":"IF(SUM($N114:BB114)<0,0,IF(SUM($O114:BB114)+BB114>$N114,$N114-SUM($O114:BB114),BB114))","v":0},{"$f":"IF(SUM($N114:BC114)<0,0,IF(SUM($O114:BC114)+BC114>$N114,$N114-SUM($O114:BC114),BC114))","v":0},{"$f":"IF(SUM($N114:BD114)<0,0,IF(SUM($O114:BD114)+BD114>$N114,$N114-SUM($O114:BD114),BD114))","v":0},{"$f":"IF(SUM($N114:BE114)<0,0,IF(SUM($O114:BE114)+BE114>$N114,$N114-SUM($O114:BE114),BE114))","v":0},{"$f":"IF(SUM($N114:BF114)<0,0,IF(SUM($O114:BF114)+BF114>$N114,$N114-SUM($O114:BF114),BF114))","v":0},{"$f":"IF(SUM($N114:BG114)<0,0,IF(SUM($O114:BG114)+BG114>$N114,$N114-SUM($O114:BG114),BG114))","v":0},{"$f":"IF(SUM($N114:BH114)<0,0,IF(SUM($O114:BH114)+BH114>$N114,$N114-SUM($O114:BH114),BH114))","v":0},{"$f":"IF(SUM($N114:BI114)<0,0,IF(SUM($O114:BI114)+BI114>$N114,$N114-SUM($O114:BI114),BI114))","v":0},{"$f":"IF(SUM($N114:BJ114)<0,0,IF(SUM($O114:BJ114)+BJ114>$N114,$N114-SUM($O114:BJ114),BJ114))","v":0},{"$f":"IF(SUM($N114:BK114)<0,0,IF(SUM($O114:BK114)+BK114>$N114,$N114-SUM($O114:BK114),BK114))","v":0},{"$f":"IF(SUM($N114:BL114)<0,0,IF(SUM($O114:BL114)+BL114>$N114,$N114-SUM($O114:BL114),BL114))","v":0},{"$f":"IF(SUM($N114:BM114)<0,0,IF(SUM($O114:BM114)+BM114>$N114,$N114-SUM($O114:BM114),BM114))","v":0},{"$f":"IF(SUM($N114:BN114)<0,0,IF(SUM($O114:BN114)+BN114>$N114,$N114-SUM($O114:BN114),BN114))","v":0},{"$f":"IF(SUM($N114:BO114)<0,0,IF(SUM($O114:BO114)+BO114>$N114,$N114-SUM($O114:BO114),BO114))","v":0},{"$f":"IF(SUM($N114:BP114)<0,0,IF(SUM($O114:BP114)+BP114>$N114,$N114-SUM($O114:BP114),BP114))","v":0},{"$f":"IF(SUM($N114:BQ114)<0,0,IF(SUM($O114:BQ114)+BQ114>$N114,$N114-SUM($O114:BQ114),BQ114))","v":0},{"$f":"IF(SUM($N114:BR114)<0,0,IF(SUM($O114:BR114)+BR114>$N114,$N114-SUM($O114:BR114),BR114))","v":0},{"$f":"IF(SUM($N114:BS114)<0,0,IF(SUM($O114:BS114)+BS114>$N114,$N114-SUM($O114:BS114),BS114))","v":0},{"$f":"IF(SUM($N114:BT114)<0,0,IF(SUM($O114:BT114)+BT114>$N114,$N114-SUM($O114:BT114),BT114))","v":0},{"$f":"IF(SUM($N114:BU114)<0,0,IF(SUM($O114:BU114)+BU114>$N114,$N114-SUM($O114:BU114),BU114))","v":0},{"$f":"IF(SUM($N114:BV114)<0,0,IF(SUM($O114:BV114)+BV114>$N114,$N114-SUM($O114:BV114),BV114))","v":0},{"$f":"IF(SUM($N114:BW114)<0,0,IF(SUM($O114:BW114)+BW114>$N114,$N114-SUM($O114:BW114),BW114))","v":0},{"$f":"IF(SUM($N114:BX114)<0,0,IF(SUM($O114:BX114)+BX114>$N114,$N114-SUM($O114:BX114),BX114))","v":0},{"$f":"IF(SUM($N114:BY114)<0,0,IF(SUM($O114:BY114)+BY114>$N114,$N114-SUM($O114:BY114),BY114))","v":0},{"$f":"IF(SUM($N114:BZ114)<0,0,IF(SUM($O114:BZ114)+BZ114>$N114,$N114-SUM($O114:BZ114),BZ114))","v":0},{"$f":"IF(SUM($N114:CA114)<0,0,IF(SUM($O114:CA114)+CA114>$N114,$N114-SUM($O114:CA114),CA114))","v":0},{"$f":"IF(SUM($N114:CB114)<0,0,IF(SUM($O114:CB114)+CB114>$N114,$N114-SUM($O114:CB114),CB114))","v":0},{"$f":"IF(SUM($N114:CC114)<0,0,IF(SUM($O114:CC114)+CC114>$N114,$N114-SUM($O114:CC114),CC114))","v":0},{"$f":"IF(SUM($N114:CD114)<0,0,IF(SUM($O114:CD114)+CD114>$N114,$N114-SUM($O114:CD114),CD114))","v":0},{"$f":"IF(SUM($N114:CE114)<0,0,IF(SUM($O114:CE114)+CE114>$N114,$N114-SUM($O114:CE114),CE114))","v":0},{"$f":"IF(SUM($N114:CF114)<0,0,IF(SUM($O114:CF114)+CF114>$N114,$N114-SUM($O114:CF114),CF114))","v":0},{"$f":"IF(SUM($N114:CG114)<0,0,IF(SUM($O114:CG114)+CG114>$N114,$N114-SUM($O114:CG114),CG114))","v":0},{"$f":"IF(SUM($N114:CH114)<0,0,IF(SUM($O114:CH114)+CH114>$N114,$N114-SUM($O114:CH114),CH114))","v":0},{"$f":"IF(SUM($N114:CI114)<0,0,IF(SUM($O114:CI114)+CI114>$N114,$N114-SUM($O114:CI114),CI114))","v":0},{"$f":"IF(SUM($N114:CJ114)<0,0,IF(SUM($O114:CJ114)+CJ114>$N114,$N114-SUM($O114:CJ114),CJ114))","v":0},{"$f":"IF(SUM($N114:CK114)<0,0,IF(SUM($O114:CK114)+CK114>$N114,$N114-SUM($O114:CK114),CK114))","v":0},{"$f":"IF(SUM($N114:CL114)<0,0,IF(SUM($O114:CL114)+CL114>$N114,$N114-SUM($O114:CL114),CL114))","v":0},{"$f":"IF(SUM($N114:CM114)<0,0,IF(SUM($O114:CM114)+CM114>$N114,$N114-SUM($O114:CM114),CM114))","v":0},{"$f":"IF(SUM($N114:CN114)<0,0,IF(SUM($O114:CN114)+CN114>$N114,$N114-SUM($O114:CN114),CN114))","v":0},{"$f":"IF(SUM($N114:CO114)<0,0,IF(SUM($O114:CO114)+CO114>$N114,$N114-SUM($O114:CO114),CO114))","v":0},{"$f":"IF(SUM($N114:CP114)<0,0,IF(SUM($O114:CP114)+CP114>$N114,$N114-SUM($O114:CP114),CP114))","v":0},{"$f":"IF(SUM($N114:CQ114)<0,0,IF(SUM($O114:CQ114)+CQ114>$N114,$N114-SUM($O114:CQ114),CQ114))","v":0},{"$f":"IF(SUM($N114:CR114)<0,0,IF(SUM($O114:CR114)+CR114>$N114,$N114-SUM($O114:CR114),CR114))","v":0},{"$f":"IF(SUM($N114:CS114)<0,0,IF(SUM($O114:CS114)+CS114>$N114,$N114-SUM($O114:CS114),CS114))","v":0},{"$f":"IF(SUM($N114:CT114)<0,0,IF(SUM($O114:CT114)+CT114>$N114,$N114-SUM($O114:CT114),CT114))","v":0},{"$f":"IF(SUM($N114:CU114)<0,0,IF(SUM($O114:CU114)+CU114>$N114,$N114-SUM($O114:CU114),CU114))","v":0},{"$f":"IF(SUM($N114:CV114)<0,0,IF(SUM($O114:CV114)+CV114>$N114,$N114-SUM($O114:CV114),CV114))","v":0},{"$f":"IF(SUM($N114:CW114)<0,0,IF(SUM($O114:CW114)+CW114>$N114,$N114-SUM($O114:CW114),CW114))","v":0},{"$f":"IF(SUM($N114:CX114)<0,0,IF(SUM($O114:CX114)+CX114>$N114,$N114-SUM($O114:CX114),CX114))","v":0},{"$f":"IF(SUM($N114:CY114)<0,0,IF(SUM($O114:CY114)+CY114>$N114,$N114-SUM($O114:CY114),CY114))","v":0},{"$f":"IF(SUM($N114:CZ114)<0,0,IF(SUM($O114:CZ114)+CZ114>$N114,$N114-SUM($O114:CZ114),CZ114))","v":0},{"$f":"IF(SUM($N114:DA114)<0,0,IF(SUM($O114:DA114)+DA114>$N114,$N114-SUM($O114:DA114),DA114))","v":0},{"$f":"IF(SUM($N114:DB114)<0,0,IF(SUM($O114:DB114)+DB114>$N114,$N114-SUM($O114:DB114),DB114))","v":0},{"$f":"IF(SUM($N114:DC114)<0,0,IF(SUM($O114:DC114)+DC114>$N114,$N114-SUM($O114:DC114),DC114))","v":0},{"$f":"IF(SUM($N114:DD114)<0,0,IF(SUM($O114:DD114)+DD114>$N114,$N114-SUM($O114:DD114),DD114))","v":0},{"$f":"IF(SUM($N114:DE114)<0,0,IF(SUM($O114:DE114)+DE114>$N114,$N114-SUM($O114:DE114),DE114))","v":0}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,null,1.9116007506922786E-3,{"$f":"IF(SUM($I115:K115)+K115>$J26,$J26-SUM($I115:K115),K115)","v":1.9116007506922786E-3},{"$f":"IF(SUM($I115:L115)+L115>$J26,$J26-SUM($I115:L115),L115)","v":1.9116007506922786E-3},-5.7348022520768357E-3,0,{"$f":"IF(SUM($N115:O115)<0,0,IF(SUM($O115:O115)+O115>$N115,$N115-SUM($O115:O115),O115))","v":0},{"$f":"IF(SUM($N115:P115)<0,0,IF(SUM($O115:P115)+P115>$N115,$N115-SUM($O115:P115),P115))","v":0},{"$f":"IF(SUM($N115:Q115)<0,0,IF(SUM($O115:Q115)+Q115>$N115,$N115-SUM($O115:Q115),Q115))","v":0},{"$f":"IF(SUM($N115:R115)<0,0,IF(SUM($O115:R115)+R115>$N115,$N115-SUM($O115:R115),R115))","v":0},{"$f":"IF(SUM($N115:S115)<0,0,IF(SUM($O115:S115)+S115>$N115,$N115-SUM($O115:S115),S115))","v":0},{"$f":"IF(SUM($N115:T115)<0,0,IF(SUM($O115:T115)+T115>$N115,$N115-SUM($O115:T115),T115))","v":0},{"$f":"IF(SUM($N115:U115)<0,0,IF(SUM($O115:U115)+U115>$N115,$N115-SUM($O115:U115),U115))","v":0},{"$f":"IF(SUM($N115:V115)<0,0,IF(SUM($O115:V115)+V115>$N115,$N115-SUM($O115:V115),V115))","v":0},{"$f":"IF(SUM($N115:W115)<0,0,IF(SUM($O115:W115)+W115>$N115,$N115-SUM($O115:W115),W115))","v":0},{"$f":"IF(SUM($N115:X115)<0,0,IF(SUM($O115:X115)+X115>$N115,$N115-SUM($O115:X115),X115))","v":0},{"$f":"IF(SUM($N115:Y115)<0,0,IF(SUM($O115:Y115)+Y115>$N115,$N115-SUM($O115:Y115),Y115))","v":0},{"$f":"IF(SUM($N115:Z115)<0,0,IF(SUM($O115:Z115)+Z115>$N115,$N115-SUM($O115:Z115),Z115))","v":0},{"$f":"IF(SUM($N115:AA115)<0,0,IF(SUM($O115:AA115)+AA115>$N115,$N115-SUM($O115:AA115),AA115))","v":0},{"$f":"IF(SUM($N115:AB115)<0,0,IF(SUM($O115:AB115)+AB115>$N115,$N115-SUM($O115:AB115),AB115))","v":0},{"$f":"IF(SUM($N115:AC115)<0,0,IF(SUM($O115:AC115)+AC115>$N115,$N115-SUM($O115:AC115),AC115))","v":0},{"$f":"IF(SUM($N115:AD115)<0,0,IF(SUM($O115:AD115)+AD115>$N115,$N115-SUM($O115:AD115),AD115))","v":0},{"$f":"IF(SUM($N115:AE115)<0,0,IF(SUM($O115:AE115)+AE115>$N115,$N115-SUM($O115:AE115),AE115))","v":0},{"$f":"IF(SUM($N115:AF115)<0,0,IF(SUM($O115:AF115)+AF115>$N115,$N115-SUM($O115:AF115),AF115))","v":0},{"$f":"IF(SUM($N115:AG115)<0,0,IF(SUM($O115:AG115)+AG115>$N115,$N115-SUM($O115:AG115),AG115))","v":0},{"$f":"IF(SUM($N115:AH115)<0,0,IF(SUM($O115:AH115)+AH115>$N115,$N115-SUM($O115:AH115),AH115))","v":0},{"$f":"IF(SUM($N115:AI115)<0,0,IF(SUM($O115:AI115)+AI115>$N115,$N115-SUM($O115:AI115),AI115))","v":0},{"$f":"IF(SUM($N115:AJ115)<0,0,IF(SUM($O115:AJ115)+AJ115>$N115,$N115-SUM($O115:AJ115),AJ115))","v":0},{"$f":"IF(SUM($N115:AK115)<0,0,IF(SUM($O115:AK115)+AK115>$N115,$N115-SUM($O115:AK115),AK115))","v":0},{"$f":"IF(SUM($N115:AL115)<0,0,IF(SUM($O115:AL115)+AL115>$N115,$N115-SUM($O115:AL115),AL115))","v":0},{"$f":"IF(SUM($N115:AM115)<0,0,IF(SUM($O115:AM115)+AM115>$N115,$N115-SUM($O115:AM115),AM115))","v":0},{"$f":"IF(SUM($N115:AN115)<0,0,IF(SUM($O115:AN115)+AN115>$N115,$N115-SUM($O115:AN115),AN115))","v":0},{"$f":"IF(SUM($N115:AO115)<0,0,IF(SUM($O115:AO115)+AO115>$N115,$N115-SUM($O115:AO115),AO115))","v":0},{"$f":"IF(SUM($N115:AP115)<0,0,IF(SUM($O115:AP115)+AP115>$N115,$N115-SUM($O115:AP115),AP115))","v":0},{"$f":"IF(SUM($N115:AQ115)<0,0,IF(SUM($O115:AQ115)+AQ115>$N115,$N115-SUM($O115:AQ115),AQ115))","v":0},{"$f":"IF(SUM($N115:AR115)<0,0,IF(SUM($O115:AR115)+AR115>$N115,$N115-SUM($O115:AR115),AR115))","v":0},{"$f":"IF(SUM($N115:AS115)<0,0,IF(SUM($O115:AS115)+AS115>$N115,$N115-SUM($O115:AS115),AS115))","v":0},{"$f":"IF(SUM($N115:AT115)<0,0,IF(SUM($O115:AT115)+AT115>$N115,$N115-SUM($O115:AT115),AT115))","v":0},{"$f":"IF(SUM($N115:AU115)<0,0,IF(SUM($O115:AU115)+AU115>$N115,$N115-SUM($O115:AU115),AU115))","v":0},{"$f":"IF(SUM($N115:AV115)<0,0,IF(SUM($O115:AV115)+AV115>$N115,$N115-SUM($O115:AV115),AV115))","v":0},{"$f":"IF(SUM($N115:AW115)<0,0,IF(SUM($O115:AW115)+AW115>$N115,$N115-SUM($O115:AW115),AW115))","v":0},{"$f":"IF(SUM($N115:AX115)<0,0,IF(SUM($O115:AX115)+AX115>$N115,$N115-SUM($O115:AX115),AX115))","v":0},{"$f":"IF(SUM($N115:AY115)<0,0,IF(SUM($O115:AY115)+AY115>$N115,$N115-SUM($O115:AY115),AY115))","v":0},{"$f":"IF(SUM($N115:AZ115)<0,0,IF(SUM($O115:AZ115)+AZ115>$N115,$N115-SUM($O115:AZ115),AZ115))","v":0},{"$f":"IF(SUM($N115:BA115)<0,0,IF(SUM($O115:BA115)+BA115>$N115,$N115-SUM($O115:BA115),BA115))","v":0},{"$f":"IF(SUM($N115:BB115)<0,0,IF(SUM($O115:BB115)+BB115>$N115,$N115-SUM($O115:BB115),BB115))","v":0},{"$f":"IF(SUM($N115:BC115)<0,0,IF(SUM($O115:BC115)+BC115>$N115,$N115-SUM($O115:BC115),BC115))","v":0},{"$f":"IF(SUM($N115:BD115)<0,0,IF(SUM($O115:BD115)+BD115>$N115,$N115-SUM($O115:BD115),BD115))","v":0},{"$f":"IF(SUM($N115:BE115)<0,0,IF(SUM($O115:BE115)+BE115>$N115,$N115-SUM($O115:BE115),BE115))","v":0},{"$f":"IF(SUM($N115:BF115)<0,0,IF(SUM($O115:BF115)+BF115>$N115,$N115-SUM($O115:BF115),BF115))","v":0},{"$f":"IF(SUM($N115:BG115)<0,0,IF(SUM($O115:BG115)+BG115>$N115,$N115-SUM($O115:BG115),BG115))","v":0},{"$f":"IF(SUM($N115:BH115)<0,0,IF(SUM($O115:BH115)+BH115>$N115,$N115-SUM($O115:BH115),BH115))","v":0},{"$f":"IF(SUM($N115:BI115)<0,0,IF(SUM($O115:BI115)+BI115>$N115,$N115-SUM($O115:BI115),BI115))","v":0},{"$f":"IF(SUM($N115:BJ115)<0,0,IF(SUM($O115:BJ115)+BJ115>$N115,$N115-SUM($O115:BJ115),BJ115))","v":0},{"$f":"IF(SUM($N115:BK115)<0,0,IF(SUM($O115:BK115)+BK115>$N115,$N115-SUM($O115:BK115),BK115))","v":0},{"$f":"IF(SUM($N115:BL115)<0,0,IF(SUM($O115:BL115)+BL115>$N115,$N115-SUM($O115:BL115),BL115))","v":0},{"$f":"IF(SUM($N115:BM115)<0,0,IF(SUM($O115:BM115)+BM115>$N115,$N115-SUM($O115:BM115),BM115))","v":0},{"$f":"IF(SUM($N115:BN115)<0,0,IF(SUM($O115:BN115)+BN115>$N115,$N115-SUM($O115:BN115),BN115))","v":0},{"$f":"IF(SUM($N115:BO115)<0,0,IF(SUM($O115:BO115)+BO115>$N115,$N115-SUM($O115:BO115),BO115))","v":0},{"$f":"IF(SUM($N115:BP115)<0,0,IF(SUM($O115:BP115)+BP115>$N115,$N115-SUM($O115:BP115),BP115))","v":0},{"$f":"IF(SUM($N115:BQ115)<0,0,IF(SUM($O115:BQ115)+BQ115>$N115,$N115-SUM($O115:BQ115),BQ115))","v":0},{"$f":"IF(SUM($N115:BR115)<0,0,IF(SUM($O115:BR115)+BR115>$N115,$N115-SUM($O115:BR115),BR115))","v":0},{"$f":"IF(SUM($N115:BS115)<0,0,IF(SUM($O115:BS115)+BS115>$N115,$N115-SUM($O115:BS115),BS115))","v":0},{"$f":"IF(SUM($N115:BT115)<0,0,IF(SUM($O115:BT115)+BT115>$N115,$N115-SUM($O115:BT115),BT115))","v":0},{"$f":"IF(SUM($N115:BU115)<0,0,IF(SUM($O115:BU115)+BU115>$N115,$N115-SUM($O115:BU115),BU115))","v":0},{"$f":"IF(SUM($N115:BV115)<0,0,IF(SUM($O115:BV115)+BV115>$N115,$N115-SUM($O115:BV115),BV115))","v":0},{"$f":"IF(SUM($N115:BW115)<0,0,IF(SUM($O115:BW115)+BW115>$N115,$N115-SUM($O115:BW115),BW115))","v":0},{"$f":"IF(SUM($N115:BX115)<0,0,IF(SUM($O115:BX115)+BX115>$N115,$N115-SUM($O115:BX115),BX115))","v":0},{"$f":"IF(SUM($N115:BY115)<0,0,IF(SUM($O115:BY115)+BY115>$N115,$N115-SUM($O115:BY115),BY115))","v":0},{"$f":"IF(SUM($N115:BZ115)<0,0,IF(SUM($O115:BZ115)+BZ115>$N115,$N115-SUM($O115:BZ115),BZ115))","v":0},{"$f":"IF(SUM($N115:CA115)<0,0,IF(SUM($O115:CA115)+CA115>$N115,$N115-SUM($O115:CA115),CA115))","v":0},{"$f":"IF(SUM($N115:CB115)<0,0,IF(SUM($O115:CB115)+CB115>$N115,$N115-SUM($O115:CB115),CB115))","v":0},{"$f":"IF(SUM($N115:CC115)<0,0,IF(SUM($O115:CC115)+CC115>$N115,$N115-SUM($O115:CC115),CC115))","v":0},{"$f":"IF(SUM($N115:CD115)<0,0,IF(SUM($O115:CD115)+CD115>$N115,$N115-SUM($O115:CD115),CD115))","v":0},{"$f":"IF(SUM($N115:CE115)<0,0,IF(SUM($O115:CE115)+CE115>$N115,$N115-SUM($O115:CE115),CE115))","v":0},{"$f":"IF(SUM($N115:CF115)<0,0,IF(SUM($O115:CF115)+CF115>$N115,$N115-SUM($O115:CF115),CF115))","v":0},{"$f":"IF(SUM($N115:CG115)<0,0,IF(SUM($O115:CG115)+CG115>$N115,$N115-SUM($O115:CG115),CG115))","v":0},{"$f":"IF(SUM($N115:CH115)<0,0,IF(SUM($O115:CH115)+CH115>$N115,$N115-SUM($O115:CH115),CH115))","v":0},{"$f":"IF(SUM($N115:CI115)<0,0,IF(SUM($O115:CI115)+CI115>$N115,$N115-SUM($O115:CI115),CI115))","v":0},{"$f":"IF(SUM($N115:CJ115)<0,0,IF(SUM($O115:CJ115)+CJ115>$N115,$N115-SUM($O115:CJ115),CJ115))","v":0},{"$f":"IF(SUM($N115:CK115)<0,0,IF(SUM($O115:CK115)+CK115>$N115,$N115-SUM($O115:CK115),CK115))","v":0},{"$f":"IF(SUM($N115:CL115)<0,0,IF(SUM($O115:CL115)+CL115>$N115,$N115-SUM($O115:CL115),CL115))","v":0},{"$f":"IF(SUM($N115:CM115)<0,0,IF(SUM($O115:CM115)+CM115>$N115,$N115-SUM($O115:CM115),CM115))","v":0},{"$f":"IF(SUM($N115:CN115)<0,0,IF(SUM($O115:CN115)+CN115>$N115,$N115-SUM($O115:CN115),CN115))","v":0},{"$f":"IF(SUM($N115:CO115)<0,0,IF(SUM($O115:CO115)+CO115>$N115,$N115-SUM($O115:CO115),CO115))","v":0},{"$f":"IF(SUM($N115:CP115)<0,0,IF(SUM($O115:CP115)+CP115>$N115,$N115-SUM($O115:CP115),CP115))","v":0},{"$f":"IF(SUM($N115:CQ115)<0,0,IF(SUM($O115:CQ115)+CQ115>$N115,$N115-SUM($O115:CQ115),CQ115))","v":0},{"$f":"IF(SUM($N115:CR115)<0,0,IF(SUM($O115:CR115)+CR115>$N115,$N115-SUM($O115:CR115),CR115))","v":0},{"$f":"IF(SUM($N115:CS115)<0,0,IF(SUM($O115:CS115)+CS115>$N115,$N115-SUM($O115:CS115),CS115))","v":0},{"$f":"IF(SUM($N115:CT115)<0,0,IF(SUM($O115:CT115)+CT115>$N115,$N115-SUM($O115:CT115),CT115))","v":0},{"$f":"IF(SUM($N115:CU115)<0,0,IF(SUM($O115:CU115)+CU115>$N115,$N115-SUM($O115:CU115),CU115))","v":0},{"$f":"IF(SUM($N115:CV115)<0,0,IF(SUM($O115:CV115)+CV115>$N115,$N115-SUM($O115:CV115),CV115))","v":0},{"$f":"IF(SUM($N115:CW115)<0,0,IF(SUM($O115:CW115)+CW115>$N115,$N115-SUM($O115:CW115),CW115))","v":0},{"$f":"IF(SUM($N115:CX115)<0,0,IF(SUM($O115:CX115)+CX115>$N115,$N115-SUM($O115:CX115),CX115))","v":0},{"$f":"IF(SUM($N115:CY115)<0,0,IF(SUM($O115:CY115)+CY115>$N115,$N115-SUM($O115:CY115),CY115))","v":0},{"$f":"IF(SUM($N115:CZ115)<0,0,IF(SUM($O115:CZ115)+CZ115>$N115,$N115-SUM($O115:CZ115),CZ115))","v":0},{"$f":"IF(SUM($N115:DA115)<0,0,IF(SUM($O115:DA115)+DA115>$N115,$N115-SUM($O115:DA115),DA115))","v":0},{"$f":"IF(SUM($N115:DB115)<0,0,IF(SUM($O115:DB115)+DB115>$N115,$N115-SUM($O115:DB115),DB115))","v":0},{"$f":"IF(SUM($N115:DC115)<0,0,IF(SUM($O115:DC115)+DC115>$N115,$N115-SUM($O115:DC115),DC115))","v":0},{"$f":"IF(SUM($N115:DD115)<0,0,IF(SUM($O115:DD115)+DD115>$N115,$N115-SUM($O115:DD115),DD115))","v":0},{"$f":"IF(SUM($N115:DE115)<0,0,IF(SUM($O115:DE115)+DE115>$N115,$N115-SUM($O115:DE115),DE115))","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,null,0.12555080832042778,{"$f":"IF(SUM($I116:K116)+K116>$J27,$J27-SUM($I116:K116),K116)","v":0.12555080832042778},{"$f":"IF(SUM($I116:L116)+L116>$J27,$J27-SUM($I116:L116),L116)","v":0.12555080832042778},-1.227242496128339E-2,0,{"$f":"IF(SUM($N116:O116)<0,0,IF(SUM($O116:O116)+O116>$N116,$N116-SUM($O116:O116),O116))","v":0},{"$f":"IF(SUM($N116:P116)<0,0,IF(SUM($O116:P116)+P116>$N116,$N116-SUM($O116:P116),P116))","v":0},{"$f":"IF(SUM($N116:Q116)<0,0,IF(SUM($O116:Q116)+Q116>$N116,$N116-SUM($O116:Q116),Q116))","v":0},{"$f":"IF(SUM($N116:R116)<0,0,IF(SUM($O116:R116)+R116>$N116,$N116-SUM($O116:R116),R116))","v":0},{"$f":"IF(SUM($N116:S116)<0,0,IF(SUM($O116:S116)+S116>$N116,$N116-SUM($O116:S116),S116))","v":0},{"$f":"IF(SUM($N116:T116)<0,0,IF(SUM($O116:T116)+T116>$N116,$N116-SUM($O116:T116),T116))","v":0},{"$f":"IF(SUM($N116:U116)<0,0,IF(SUM($O116:U116)+U116>$N116,$N116-SUM($O116:U116),U116))","v":0},{"$f":"IF(SUM($N116:V116)<0,0,IF(SUM($O116:V116)+V116>$N116,$N116-SUM($O116:V116),V116))","v":0},{"$f":"IF(SUM($N116:W116)<0,0,IF(SUM($O116:W116)+W116>$N116,$N116-SUM($O116:W116),W116))","v":0},{"$f":"IF(SUM($N116:X116)<0,0,IF(SUM($O116:X116)+X116>$N116,$N116-SUM($O116:X116),X116))","v":0},{"$f":"IF(SUM($N116:Y116)<0,0,IF(SUM($O116:Y116)+Y116>$N116,$N116-SUM($O116:Y116),Y116))","v":0},{"$f":"IF(SUM($N116:Z116)<0,0,IF(SUM($O116:Z116)+Z116>$N116,$N116-SUM($O116:Z116),Z116))","v":0},{"$f":"IF(SUM($N116:AA116)<0,0,IF(SUM($O116:AA116)+AA116>$N116,$N116-SUM($O116:AA116),AA116))","v":0},{"$f":"IF(SUM($N116:AB116)<0,0,IF(SUM($O116:AB116)+AB116>$N116,$N116-SUM($O116:AB116),AB116))","v":0},{"$f":"IF(SUM($N116:AC116)<0,0,IF(SUM($O116:AC116)+AC116>$N116,$N116-SUM($O116:AC116),AC116))","v":0},{"$f":"IF(SUM($N116:AD116)<0,0,IF(SUM($O116:AD116)+AD116>$N116,$N116-SUM($O116:AD116),AD116))","v":0},{"$f":"IF(SUM($N116:AE116)<0,0,IF(SUM($O116:AE116)+AE116>$N116,$N116-SUM($O116:AE116),AE116))","v":0},{"$f":"IF(SUM($N116:AF116)<0,0,IF(SUM($O116:AF116)+AF116>$N116,$N116-SUM($O116:AF116),AF116))","v":0},{"$f":"IF(SUM($N116:AG116)<0,0,IF(SUM($O116:AG116)+AG116>$N116,$N116-SUM($O116:AG116),AG116))","v":0},{"$f":"IF(SUM($N116:AH116)<0,0,IF(SUM($O116:AH116)+AH116>$N116,$N116-SUM($O116:AH116),AH116))","v":0},{"$f":"IF(SUM($N116:AI116)<0,0,IF(SUM($O116:AI116)+AI116>$N116,$N116-SUM($O116:AI116),AI116))","v":0},{"$f":"IF(SUM($N116:AJ116)<0,0,IF(SUM($O116:AJ116)+AJ116>$N116,$N116-SUM($O116:AJ116),AJ116))","v":0},{"$f":"IF(SUM($N116:AK116)<0,0,IF(SUM($O116:AK116)+AK116>$N116,$N116-SUM($O116:AK116),AK116))","v":0},{"$f":"IF(SUM($N116:AL116)<0,0,IF(SUM($O116:AL116)+AL116>$N116,$N116-SUM($O116:AL116),AL116))","v":0},{"$f":"IF(SUM($N116:AM116)<0,0,IF(SUM($O116:AM116)+AM116>$N116,$N116-SUM($O116:AM116),AM116))","v":0},{"$f":"IF(SUM($N116:AN116)<0,0,IF(SUM($O116:AN116)+AN116>$N116,$N116-SUM($O116:AN116),AN116))","v":0},{"$f":"IF(SUM($N116:AO116)<0,0,IF(SUM($O116:AO116)+AO116>$N116,$N116-SUM($O116:AO116),AO116))","v":0},{"$f":"IF(SUM($N116:AP116)<0,0,IF(SUM($O116:AP116)+AP116>$N116,$N116-SUM($O116:AP116),AP116))","v":0},{"$f":"IF(SUM($N116:AQ116)<0,0,IF(SUM($O116:AQ116)+AQ116>$N116,$N116-SUM($O116:AQ116),AQ116))","v":0},{"$f":"IF(SUM($N116:AR116)<0,0,IF(SUM($O116:AR116)+AR116>$N116,$N116-SUM($O116:AR116),AR116))","v":0},{"$f":"IF(SUM($N116:AS116)<0,0,IF(SUM($O116:AS116)+AS116>$N116,$N116-SUM($O116:AS116),AS116))","v":0},{"$f":"IF(SUM($N116:AT116)<0,0,IF(SUM($O116:AT116)+AT116>$N116,$N116-SUM($O116:AT116),AT116))","v":0},{"$f":"IF(SUM($N116:AU116)<0,0,IF(SUM($O116:AU116)+AU116>$N116,$N116-SUM($O116:AU116),AU116))","v":0},{"$f":"IF(SUM($N116:AV116)<0,0,IF(SUM($O116:AV116)+AV116>$N116,$N116-SUM($O116:AV116),AV116))","v":0},{"$f":"IF(SUM($N116:AW116)<0,0,IF(SUM($O116:AW116)+AW116>$N116,$N116-SUM($O116:AW116),AW116))","v":0},{"$f":"IF(SUM($N116:AX116)<0,0,IF(SUM($O116:AX116)+AX116>$N116,$N116-SUM($O116:AX116),AX116))","v":0},{"$f":"IF(SUM($N116:AY116)<0,0,IF(SUM($O116:AY116)+AY116>$N116,$N116-SUM($O116:AY116),AY116))","v":0},{"$f":"IF(SUM($N116:AZ116)<0,0,IF(SUM($O116:AZ116)+AZ116>$N116,$N116-SUM($O116:AZ116),AZ116))","v":0},{"$f":"IF(SUM($N116:BA116)<0,0,IF(SUM($O116:BA116)+BA116>$N116,$N116-SUM($O116:BA116),BA116))","v":0},{"$f":"IF(SUM($N116:BB116)<0,0,IF(SUM($O116:BB116)+BB116>$N116,$N116-SUM($O116:BB116),BB116))","v":0},{"$f":"IF(SUM($N116:BC116)<0,0,IF(SUM($O116:BC116)+BC116>$N116,$N116-SUM($O116:BC116),BC116))","v":0},{"$f":"IF(SUM($N116:BD116)<0,0,IF(SUM($O116:BD116)+BD116>$N116,$N116-SUM($O116:BD116),BD116))","v":0},{"$f":"IF(SUM($N116:BE116)<0,0,IF(SUM($O116:BE116)+BE116>$N116,$N116-SUM($O116:BE116),BE116))","v":0},{"$f":"IF(SUM($N116:BF116)<0,0,IF(SUM($O116:BF116)+BF116>$N116,$N116-SUM($O116:BF116),BF116))","v":0},{"$f":"IF(SUM($N116:BG116)<0,0,IF(SUM($O116:BG116)+BG116>$N116,$N116-SUM($O116:BG116),BG116))","v":0},{"$f":"IF(SUM($N116:BH116)<0,0,IF(SUM($O116:BH116)+BH116>$N116,$N116-SUM($O116:BH116),BH116))","v":0},{"$f":"IF(SUM($N116:BI116)<0,0,IF(SUM($O116:BI116)+BI116>$N116,$N116-SUM($O116:BI116),BI116))","v":0},{"$f":"IF(SUM($N116:BJ116)<0,0,IF(SUM($O116:BJ116)+BJ116>$N116,$N116-SUM($O116:BJ116),BJ116))","v":0},{"$f":"IF(SUM($N116:BK116)<0,0,IF(SUM($O116:BK116)+BK116>$N116,$N116-SUM($O116:BK116),BK116))","v":0},{"$f":"IF(SUM($N116:BL116)<0,0,IF(SUM($O116:BL116)+BL116>$N116,$N116-SUM($O116:BL116),BL116))","v":0},{"$f":"IF(SUM($N116:BM116)<0,0,IF(SUM($O116:BM116)+BM116>$N116,$N116-SUM($O116:BM116),BM116))","v":0},{"$f":"IF(SUM($N116:BN116)<0,0,IF(SUM($O116:BN116)+BN116>$N116,$N116-SUM($O116:BN116),BN116))","v":0},{"$f":"IF(SUM($N116:BO116)<0,0,IF(SUM($O116:BO116)+BO116>$N116,$N116-SUM($O116:BO116),BO116))","v":0},{"$f":"IF(SUM($N116:BP116)<0,0,IF(SUM($O116:BP116)+BP116>$N116,$N116-SUM($O116:BP116),BP116))","v":0},{"$f":"IF(SUM($N116:BQ116)<0,0,IF(SUM($O116:BQ116)+BQ116>$N116,$N116-SUM($O116:BQ116),BQ116))","v":0},{"$f":"IF(SUM($N116:BR116)<0,0,IF(SUM($O116:BR116)+BR116>$N116,$N116-SUM($O116:BR116),BR116))","v":0},{"$f":"IF(SUM($N116:BS116)<0,0,IF(SUM($O116:BS116)+BS116>$N116,$N116-SUM($O116:BS116),BS116))","v":0},{"$f":"IF(SUM($N116:BT116)<0,0,IF(SUM($O116:BT116)+BT116>$N116,$N116-SUM($O116:BT116),BT116))","v":0},{"$f":"IF(SUM($N116:BU116)<0,0,IF(SUM($O116:BU116)+BU116>$N116,$N116-SUM($O116:BU116),BU116))","v":0},{"$f":"IF(SUM($N116:BV116)<0,0,IF(SUM($O116:BV116)+BV116>$N116,$N116-SUM($O116:BV116),BV116))","v":0},{"$f":"IF(SUM($N116:BW116)<0,0,IF(SUM($O116:BW116)+BW116>$N116,$N116-SUM($O116:BW116),BW116))","v":0},{"$f":"IF(SUM($N116:BX116)<0,0,IF(SUM($O116:BX116)+BX116>$N116,$N116-SUM($O116:BX116),BX116))","v":0},{"$f":"IF(SUM($N116:BY116)<0,0,IF(SUM($O116:BY116)+BY116>$N116,$N116-SUM($O116:BY116),BY116))","v":0},{"$f":"IF(SUM($N116:BZ116)<0,0,IF(SUM($O116:BZ116)+BZ116>$N116,$N116-SUM($O116:BZ116),BZ116))","v":0},{"$f":"IF(SUM($N116:CA116)<0,0,IF(SUM($O116:CA116)+CA116>$N116,$N116-SUM($O116:CA116),CA116))","v":0},{"$f":"IF(SUM($N116:CB116)<0,0,IF(SUM($O116:CB116)+CB116>$N116,$N116-SUM($O116:CB116),CB116))","v":0},{"$f":"IF(SUM($N116:CC116)<0,0,IF(SUM($O116:CC116)+CC116>$N116,$N116-SUM($O116:CC116),CC116))","v":0},{"$f":"IF(SUM($N116:CD116)<0,0,IF(SUM($O116:CD116)+CD116>$N116,$N116-SUM($O116:CD116),CD116))","v":0},{"$f":"IF(SUM($N116:CE116)<0,0,IF(SUM($O116:CE116)+CE116>$N116,$N116-SUM($O116:CE116),CE116))","v":0},{"$f":"IF(SUM($N116:CF116)<0,0,IF(SUM($O116:CF116)+CF116>$N116,$N116-SUM($O116:CF116),CF116))","v":0},{"$f":"IF(SUM($N116:CG116)<0,0,IF(SUM($O116:CG116)+CG116>$N116,$N116-SUM($O116:CG116),CG116))","v":0},{"$f":"IF(SUM($N116:CH116)<0,0,IF(SUM($O116:CH116)+CH116>$N116,$N116-SUM($O116:CH116),CH116))","v":0},{"$f":"IF(SUM($N116:CI116)<0,0,IF(SUM($O116:CI116)+CI116>$N116,$N116-SUM($O116:CI116),CI116))","v":0},{"$f":"IF(SUM($N116:CJ116)<0,0,IF(SUM($O116:CJ116)+CJ116>$N116,$N116-SUM($O116:CJ116),CJ116))","v":0},{"$f":"IF(SUM($N116:CK116)<0,0,IF(SUM($O116:CK116)+CK116>$N116,$N116-SUM($O116:CK116),CK116))","v":0},{"$f":"IF(SUM($N116:CL116)<0,0,IF(SUM($O116:CL116)+CL116>$N116,$N116-SUM($O116:CL116),CL116))","v":0},{"$f":"IF(SUM($N116:CM116)<0,0,IF(SUM($O116:CM116)+CM116>$N116,$N116-SUM($O116:CM116),CM116))","v":0},{"$f":"IF(SUM($N116:CN116)<0,0,IF(SUM($O116:CN116)+CN116>$N116,$N116-SUM($O116:CN116),CN116))","v":0},{"$f":"IF(SUM($N116:CO116)<0,0,IF(SUM($O116:CO116)+CO116>$N116,$N116-SUM($O116:CO116),CO116))","v":0},{"$f":"IF(SUM($N116:CP116)<0,0,IF(SUM($O116:CP116)+CP116>$N116,$N116-SUM($O116:CP116),CP116))","v":0},{"$f":"IF(SUM($N116:CQ116)<0,0,IF(SUM($O116:CQ116)+CQ116>$N116,$N116-SUM($O116:CQ116),CQ116))","v":0},{"$f":"IF(SUM($N116:CR116)<0,0,IF(SUM($O116:CR116)+CR116>$N116,$N116-SUM($O116:CR116),CR116))","v":0},{"$f":"IF(SUM($N116:CS116)<0,0,IF(SUM($O116:CS116)+CS116>$N116,$N116-SUM($O116:CS116),CS116))","v":0},{"$f":"IF(SUM($N116:CT116)<0,0,IF(SUM($O116:CT116)+CT116>$N116,$N116-SUM($O116:CT116),CT116))","v":0},{"$f":"IF(SUM($N116:CU116)<0,0,IF(SUM($O116:CU116)+CU116>$N116,$N116-SUM($O116:CU116),CU116))","v":0},{"$f":"IF(SUM($N116:CV116)<0,0,IF(SUM($O116:CV116)+CV116>$N116,$N116-SUM($O116:CV116),CV116))","v":0},{"$f":"IF(SUM($N116:CW116)<0,0,IF(SUM($O116:CW116)+CW116>$N116,$N116-SUM($O116:CW116),CW116))","v":0},{"$f":"IF(SUM($N116:CX116)<0,0,IF(SUM($O116:CX116)+CX116>$N116,$N116-SUM($O116:CX116),CX116))","v":0},{"$f":"IF(SUM($N116:CY116)<0,0,IF(SUM($O116:CY116)+CY116>$N116,$N116-SUM($O116:CY116),CY116))","v":0},{"$f":"IF(SUM($N116:CZ116)<0,0,IF(SUM($O116:CZ116)+CZ116>$N116,$N116-SUM($O116:CZ116),CZ116))","v":0},{"$f":"IF(SUM($N116:DA116)<0,0,IF(SUM($O116:DA116)+DA116>$N116,$N116-SUM($O116:DA116),DA116))","v":0},{"$f":"IF(SUM($N116:DB116)<0,0,IF(SUM($O116:DB116)+DB116>$N116,$N116-SUM($O116:DB116),DB116))","v":0},{"$f":"IF(SUM($N116:DC116)<0,0,IF(SUM($O116:DC116)+DC116>$N116,$N116-SUM($O116:DC116),DC116))","v":0},{"$f":"IF(SUM($N116:DD116)<0,0,IF(SUM($O116:DD116)+DD116>$N116,$N116-SUM($O116:DD116),DD116))","v":0},{"$f":"IF(SUM($N116:DE116)<0,0,IF(SUM($O116:DE116)+DE116>$N116,$N116-SUM($O116:DE116),DE116))","v":0}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,null,9.0486631708839887E-2,{"$f":"IF(SUM($I117:K117)+K117>$J28,$J28-SUM($I117:K117),K117)","v":9.0486631708839887E-2},{"$f":"IF(SUM($I117:L117)+L117>$J28,$J28-SUM($I117:L117),L117)","v":9.0486631708839887E-2},-0.27145989512651969,0,{"$f":"IF(SUM($N117:O117)<0,0,IF(SUM($O117:O117)+O117>$N117,$N117-SUM($O117:O117),O117))","v":0},{"$f":"IF(SUM($N117:P117)<0,0,IF(SUM($O117:P117)+P117>$N117,$N117-SUM($O117:P117),P117))","v":0},{"$f":"IF(SUM($N117:Q117)<0,0,IF(SUM($O117:Q117)+Q117>$N117,$N117-SUM($O117:Q117),Q117))","v":0},{"$f":"IF(SUM($N117:R117)<0,0,IF(SUM($O117:R117)+R117>$N117,$N117-SUM($O117:R117),R117))","v":0},{"$f":"IF(SUM($N117:S117)<0,0,IF(SUM($O117:S117)+S117>$N117,$N117-SUM($O117:S117),S117))","v":0},{"$f":"IF(SUM($N117:T117)<0,0,IF(SUM($O117:T117)+T117>$N117,$N117-SUM($O117:T117),T117))","v":0},{"$f":"IF(SUM($N117:U117)<0,0,IF(SUM($O117:U117)+U117>$N117,$N117-SUM($O117:U117),U117))","v":0},{"$f":"IF(SUM($N117:V117)<0,0,IF(SUM($O117:V117)+V117>$N117,$N117-SUM($O117:V117),V117))","v":0},{"$f":"IF(SUM($N117:W117)<0,0,IF(SUM($O117:W117)+W117>$N117,$N117-SUM($O117:W117),W117))","v":0},{"$f":"IF(SUM($N117:X117)<0,0,IF(SUM($O117:X117)+X117>$N117,$N117-SUM($O117:X117),X117))","v":0},{"$f":"IF(SUM($N117:Y117)<0,0,IF(SUM($O117:Y117)+Y117>$N117,$N117-SUM($O117:Y117),Y117))","v":0},{"$f":"IF(SUM($N117:Z117)<0,0,IF(SUM($O117:Z117)+Z117>$N117,$N117-SUM($O117:Z117),Z117))","v":0},{"$f":"IF(SUM($N117:AA117)<0,0,IF(SUM($O117:AA117)+AA117>$N117,$N117-SUM($O117:AA117),AA117))","v":0},{"$f":"IF(SUM($N117:AB117)<0,0,IF(SUM($O117:AB117)+AB117>$N117,$N117-SUM($O117:AB117),AB117))","v":0},{"$f":"IF(SUM($N117:AC117)<0,0,IF(SUM($O117:AC117)+AC117>$N117,$N117-SUM($O117:AC117),AC117))","v":0},{"$f":"IF(SUM($N117:AD117)<0,0,IF(SUM($O117:AD117)+AD117>$N117,$N117-SUM($O117:AD117),AD117))","v":0},{"$f":"IF(SUM($N117:AE117)<0,0,IF(SUM($O117:AE117)+AE117>$N117,$N117-SUM($O117:AE117),AE117))","v":0},{"$f":"IF(SUM($N117:AF117)<0,0,IF(SUM($O117:AF117)+AF117>$N117,$N117-SUM($O117:AF117),AF117))","v":0},{"$f":"IF(SUM($N117:AG117)<0,0,IF(SUM($O117:AG117)+AG117>$N117,$N117-SUM($O117:AG117),AG117))","v":0},{"$f":"IF(SUM($N117:AH117)<0,0,IF(SUM($O117:AH117)+AH117>$N117,$N117-SUM($O117:AH117),AH117))","v":0},{"$f":"IF(SUM($N117:AI117)<0,0,IF(SUM($O117:AI117)+AI117>$N117,$N117-SUM($O117:AI117),AI117))","v":0},{"$f":"IF(SUM($N117:AJ117)<0,0,IF(SUM($O117:AJ117)+AJ117>$N117,$N117-SUM($O117:AJ117),AJ117))","v":0},{"$f":"IF(SUM($N117:AK117)<0,0,IF(SUM($O117:AK117)+AK117>$N117,$N117-SUM($O117:AK117),AK117))","v":0},{"$f":"IF(SUM($N117:AL117)<0,0,IF(SUM($O117:AL117)+AL117>$N117,$N117-SUM($O117:AL117),AL117))","v":0},{"$f":"IF(SUM($N117:AM117)<0,0,IF(SUM($O117:AM117)+AM117>$N117,$N117-SUM($O117:AM117),AM117))","v":0},{"$f":"IF(SUM($N117:AN117)<0,0,IF(SUM($O117:AN117)+AN117>$N117,$N117-SUM($O117:AN117),AN117))","v":0},{"$f":"IF(SUM($N117:AO117)<0,0,IF(SUM($O117:AO117)+AO117>$N117,$N117-SUM($O117:AO117),AO117))","v":0},{"$f":"IF(SUM($N117:AP117)<0,0,IF(SUM($O117:AP117)+AP117>$N117,$N117-SUM($O117:AP117),AP117))","v":0},{"$f":"IF(SUM($N117:AQ117)<0,0,IF(SUM($O117:AQ117)+AQ117>$N117,$N117-SUM($O117:AQ117),AQ117))","v":0},{"$f":"IF(SUM($N117:AR117)<0,0,IF(SUM($O117:AR117)+AR117>$N117,$N117-SUM($O117:AR117),AR117))","v":0},{"$f":"IF(SUM($N117:AS117)<0,0,IF(SUM($O117:AS117)+AS117>$N117,$N117-SUM($O117:AS117),AS117))","v":0},{"$f":"IF(SUM($N117:AT117)<0,0,IF(SUM($O117:AT117)+AT117>$N117,$N117-SUM($O117:AT117),AT117))","v":0},{"$f":"IF(SUM($N117:AU117)<0,0,IF(SUM($O117:AU117)+AU117>$N117,$N117-SUM($O117:AU117),AU117))","v":0},{"$f":"IF(SUM($N117:AV117)<0,0,IF(SUM($O117:AV117)+AV117>$N117,$N117-SUM($O117:AV117),AV117))","v":0},{"$f":"IF(SUM($N117:AW117)<0,0,IF(SUM($O117:AW117)+AW117>$N117,$N117-SUM($O117:AW117),AW117))","v":0},{"$f":"IF(SUM($N117:AX117)<0,0,IF(SUM($O117:AX117)+AX117>$N117,$N117-SUM($O117:AX117),AX117))","v":0},{"$f":"IF(SUM($N117:AY117)<0,0,IF(SUM($O117:AY117)+AY117>$N117,$N117-SUM($O117:AY117),AY117))","v":0},{"$f":"IF(SUM($N117:AZ117)<0,0,IF(SUM($O117:AZ117)+AZ117>$N117,$N117-SUM($O117:AZ117),AZ117))","v":0},{"$f":"IF(SUM($N117:BA117)<0,0,IF(SUM($O117:BA117)+BA117>$N117,$N117-SUM($O117:BA117),BA117))","v":0},{"$f":"IF(SUM($N117:BB117)<0,0,IF(SUM($O117:BB117)+BB117>$N117,$N117-SUM($O117:BB117),BB117))","v":0},{"$f":"IF(SUM($N117:BC117)<0,0,IF(SUM($O117:BC117)+BC117>$N117,$N117-SUM($O117:BC117),BC117))","v":0},{"$f":"IF(SUM($N117:BD117)<0,0,IF(SUM($O117:BD117)+BD117>$N117,$N117-SUM($O117:BD117),BD117))","v":0},{"$f":"IF(SUM($N117:BE117)<0,0,IF(SUM($O117:BE117)+BE117>$N117,$N117-SUM($O117:BE117),BE117))","v":0},{"$f":"IF(SUM($N117:BF117)<0,0,IF(SUM($O117:BF117)+BF117>$N117,$N117-SUM($O117:BF117),BF117))","v":0},{"$f":"IF(SUM($N117:BG117)<0,0,IF(SUM($O117:BG117)+BG117>$N117,$N117-SUM($O117:BG117),BG117))","v":0},{"$f":"IF(SUM($N117:BH117)<0,0,IF(SUM($O117:BH117)+BH117>$N117,$N117-SUM($O117:BH117),BH117))","v":0},{"$f":"IF(SUM($N117:BI117)<0,0,IF(SUM($O117:BI117)+BI117>$N117,$N117-SUM($O117:BI117),BI117))","v":0},{"$f":"IF(SUM($N117:BJ117)<0,0,IF(SUM($O117:BJ117)+BJ117>$N117,$N117-SUM($O117:BJ117),BJ117))","v":0},{"$f":"IF(SUM($N117:BK117)<0,0,IF(SUM($O117:BK117)+BK117>$N117,$N117-SUM($O117:BK117),BK117))","v":0},{"$f":"IF(SUM($N117:BL117)<0,0,IF(SUM($O117:BL117)+BL117>$N117,$N117-SUM($O117:BL117),BL117))","v":0},{"$f":"IF(SUM($N117:BM117)<0,0,IF(SUM($O117:BM117)+BM117>$N117,$N117-SUM($O117:BM117),BM117))","v":0},{"$f":"IF(SUM($N117:BN117)<0,0,IF(SUM($O117:BN117)+BN117>$N117,$N117-SUM($O117:BN117),BN117))","v":0},{"$f":"IF(SUM($N117:BO117)<0,0,IF(SUM($O117:BO117)+BO117>$N117,$N117-SUM($O117:BO117),BO117))","v":0},{"$f":"IF(SUM($N117:BP117)<0,0,IF(SUM($O117:BP117)+BP117>$N117,$N117-SUM($O117:BP117),BP117))","v":0},{"$f":"IF(SUM($N117:BQ117)<0,0,IF(SUM($O117:BQ117)+BQ117>$N117,$N117-SUM($O117:BQ117),BQ117))","v":0},{"$f":"IF(SUM($N117:BR117)<0,0,IF(SUM($O117:BR117)+BR117>$N117,$N117-SUM($O117:BR117),BR117))","v":0},{"$f":"IF(SUM($N117:BS117)<0,0,IF(SUM($O117:BS117)+BS117>$N117,$N117-SUM($O117:BS117),BS117))","v":0},{"$f":"IF(SUM($N117:BT117)<0,0,IF(SUM($O117:BT117)+BT117>$N117,$N117-SUM($O117:BT117),BT117))","v":0},{"$f":"IF(SUM($N117:BU117)<0,0,IF(SUM($O117:BU117)+BU117>$N117,$N117-SUM($O117:BU117),BU117))","v":0},{"$f":"IF(SUM($N117:BV117)<0,0,IF(SUM($O117:BV117)+BV117>$N117,$N117-SUM($O117:BV117),BV117))","v":0},{"$f":"IF(SUM($N117:BW117)<0,0,IF(SUM($O117:BW117)+BW117>$N117,$N117-SUM($O117:BW117),BW117))","v":0},{"$f":"IF(SUM($N117:BX117)<0,0,IF(SUM($O117:BX117)+BX117>$N117,$N117-SUM($O117:BX117),BX117))","v":0},{"$f":"IF(SUM($N117:BY117)<0,0,IF(SUM($O117:BY117)+BY117>$N117,$N117-SUM($O117:BY117),BY117))","v":0},{"$f":"IF(SUM($N117:BZ117)<0,0,IF(SUM($O117:BZ117)+BZ117>$N117,$N117-SUM($O117:BZ117),BZ117))","v":0},{"$f":"IF(SUM($N117:CA117)<0,0,IF(SUM($O117:CA117)+CA117>$N117,$N117-SUM($O117:CA117),CA117))","v":0},{"$f":"IF(SUM($N117:CB117)<0,0,IF(SUM($O117:CB117)+CB117>$N117,$N117-SUM($O117:CB117),CB117))","v":0},{"$f":"IF(SUM($N117:CC117)<0,0,IF(SUM($O117:CC117)+CC117>$N117,$N117-SUM($O117:CC117),CC117))","v":0},{"$f":"IF(SUM($N117:CD117)<0,0,IF(SUM($O117:CD117)+CD117>$N117,$N117-SUM($O117:CD117),CD117))","v":0},{"$f":"IF(SUM($N117:CE117)<0,0,IF(SUM($O117:CE117)+CE117>$N117,$N117-SUM($O117:CE117),CE117))","v":0},{"$f":"IF(SUM($N117:CF117)<0,0,IF(SUM($O117:CF117)+CF117>$N117,$N117-SUM($O117:CF117),CF117))","v":0},{"$f":"IF(SUM($N117:CG117)<0,0,IF(SUM($O117:CG117)+CG117>$N117,$N117-SUM($O117:CG117),CG117))","v":0},{"$f":"IF(SUM($N117:CH117)<0,0,IF(SUM($O117:CH117)+CH117>$N117,$N117-SUM($O117:CH117),CH117))","v":0},{"$f":"IF(SUM($N117:CI117)<0,0,IF(SUM($O117:CI117)+CI117>$N117,$N117-SUM($O117:CI117),CI117))","v":0},{"$f":"IF(SUM($N117:CJ117)<0,0,IF(SUM($O117:CJ117)+CJ117>$N117,$N117-SUM($O117:CJ117),CJ117))","v":0},{"$f":"IF(SUM($N117:CK117)<0,0,IF(SUM($O117:CK117)+CK117>$N117,$N117-SUM($O117:CK117),CK117))","v":0},{"$f":"IF(SUM($N117:CL117)<0,0,IF(SUM($O117:CL117)+CL117>$N117,$N117-SUM($O117:CL117),CL117))","v":0},{"$f":"IF(SUM($N117:CM117)<0,0,IF(SUM($O117:CM117)+CM117>$N117,$N117-SUM($O117:CM117),CM117))","v":0},{"$f":"IF(SUM($N117:CN117)<0,0,IF(SUM($O117:CN117)+CN117>$N117,$N117-SUM($O117:CN117),CN117))","v":0},{"$f":"IF(SUM($N117:CO117)<0,0,IF(SUM($O117:CO117)+CO117>$N117,$N117-SUM($O117:CO117),CO117))","v":0},{"$f":"IF(SUM($N117:CP117)<0,0,IF(SUM($O117:CP117)+CP117>$N117,$N117-SUM($O117:CP117),CP117))","v":0},{"$f":"IF(SUM($N117:CQ117)<0,0,IF(SUM($O117:CQ117)+CQ117>$N117,$N117-SUM($O117:CQ117),CQ117))","v":0},{"$f":"IF(SUM($N117:CR117)<0,0,IF(SUM($O117:CR117)+CR117>$N117,$N117-SUM($O117:CR117),CR117))","v":0},{"$f":"IF(SUM($N117:CS117)<0,0,IF(SUM($O117:CS117)+CS117>$N117,$N117-SUM($O117:CS117),CS117))","v":0},{"$f":"IF(SUM($N117:CT117)<0,0,IF(SUM($O117:CT117)+CT117>$N117,$N117-SUM($O117:CT117),CT117))","v":0},{"$f":"IF(SUM($N117:CU117)<0,0,IF(SUM($O117:CU117)+CU117>$N117,$N117-SUM($O117:CU117),CU117))","v":0},{"$f":"IF(SUM($N117:CV117)<0,0,IF(SUM($O117:CV117)+CV117>$N117,$N117-SUM($O117:CV117),CV117))","v":0},{"$f":"IF(SUM($N117:CW117)<0,0,IF(SUM($O117:CW117)+CW117>$N117,$N117-SUM($O117:CW117),CW117))","v":0},{"$f":"IF(SUM($N117:CX117)<0,0,IF(SUM($O117:CX117)+CX117>$N117,$N117-SUM($O117:CX117),CX117))","v":0},{"$f":"IF(SUM($N117:CY117)<0,0,IF(SUM($O117:CY117)+CY117>$N117,$N117-SUM($O117:CY117),CY117))","v":0},{"$f":"IF(SUM($N117:CZ117)<0,0,IF(SUM($O117:CZ117)+CZ117>$N117,$N117-SUM($O117:CZ117),CZ117))","v":0},{"$f":"IF(SUM($N117:DA117)<0,0,IF(SUM($O117:DA117)+DA117>$N117,$N117-SUM($O117:DA117),DA117))","v":0},{"$f":"IF(SUM($N117:DB117)<0,0,IF(SUM($O117:DB117)+DB117>$N117,$N117-SUM($O117:DB117),DB117))","v":0},{"$f":"IF(SUM($N117:DC117)<0,0,IF(SUM($O117:DC117)+DC117>$N117,$N117-SUM($O117:DC117),DC117))","v":0},{"$f":"IF(SUM($N117:DD117)<0,0,IF(SUM($O117:DD117)+DD117>$N117,$N117-SUM($O117:DD117),DD117))","v":0},{"$f":"IF(SUM($N117:DE117)<0,0,IF(SUM($O117:DE117)+DE117>$N117,$N117-SUM($O117:DE117),DE117))","v":0}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,null,4.5878418016614671E-4,{"$f":"IF(SUM($I118:K118)+K118>$J29,$J29-SUM($I118:K118),K118)","v":4.5878418016614671E-4},{"$f":"IF(SUM($I118:L118)+L118>$J29,$J29-SUM($I118:L118),L118)","v":4.5878418016614671E-4},-1.3763525404984402E-3,0,{"$f":"IF(SUM($N118:O118)<0,0,IF(SUM($O118:O118)+O118>$N118,$N118-SUM($O118:O118),O118))","v":0},{"$f":"IF(SUM($N118:P118)<0,0,IF(SUM($O118:P118)+P118>$N118,$N118-SUM($O118:P118),P118))","v":0},{"$f":"IF(SUM($N118:Q118)<0,0,IF(SUM($O118:Q118)+Q118>$N118,$N118-SUM($O118:Q118),Q118))","v":0},{"$f":"IF(SUM($N118:R118)<0,0,IF(SUM($O118:R118)+R118>$N118,$N118-SUM($O118:R118),R118))","v":0},{"$f":"IF(SUM($N118:S118)<0,0,IF(SUM($O118:S118)+S118>$N118,$N118-SUM($O118:S118),S118))","v":0},{"$f":"IF(SUM($N118:T118)<0,0,IF(SUM($O118:T118)+T118>$N118,$N118-SUM($O118:T118),T118))","v":0},{"$f":"IF(SUM($N118:U118)<0,0,IF(SUM($O118:U118)+U118>$N118,$N118-SUM($O118:U118),U118))","v":0},{"$f":"IF(SUM($N118:V118)<0,0,IF(SUM($O118:V118)+V118>$N118,$N118-SUM($O118:V118),V118))","v":0},{"$f":"IF(SUM($N118:W118)<0,0,IF(SUM($O118:W118)+W118>$N118,$N118-SUM($O118:W118),W118))","v":0},{"$f":"IF(SUM($N118:X118)<0,0,IF(SUM($O118:X118)+X118>$N118,$N118-SUM($O118:X118),X118))","v":0},{"$f":"IF(SUM($N118:Y118)<0,0,IF(SUM($O118:Y118)+Y118>$N118,$N118-SUM($O118:Y118),Y118))","v":0},{"$f":"IF(SUM($N118:Z118)<0,0,IF(SUM($O118:Z118)+Z118>$N118,$N118-SUM($O118:Z118),Z118))","v":0},{"$f":"IF(SUM($N118:AA118)<0,0,IF(SUM($O118:AA118)+AA118>$N118,$N118-SUM($O118:AA118),AA118))","v":0},{"$f":"IF(SUM($N118:AB118)<0,0,IF(SUM($O118:AB118)+AB118>$N118,$N118-SUM($O118:AB118),AB118))","v":0},{"$f":"IF(SUM($N118:AC118)<0,0,IF(SUM($O118:AC118)+AC118>$N118,$N118-SUM($O118:AC118),AC118))","v":0},{"$f":"IF(SUM($N118:AD118)<0,0,IF(SUM($O118:AD118)+AD118>$N118,$N118-SUM($O118:AD118),AD118))","v":0},{"$f":"IF(SUM($N118:AE118)<0,0,IF(SUM($O118:AE118)+AE118>$N118,$N118-SUM($O118:AE118),AE118))","v":0},{"$f":"IF(SUM($N118:AF118)<0,0,IF(SUM($O118:AF118)+AF118>$N118,$N118-SUM($O118:AF118),AF118))","v":0},{"$f":"IF(SUM($N118:AG118)<0,0,IF(SUM($O118:AG118)+AG118>$N118,$N118-SUM($O118:AG118),AG118))","v":0},{"$f":"IF(SUM($N118:AH118)<0,0,IF(SUM($O118:AH118)+AH118>$N118,$N118-SUM($O118:AH118),AH118))","v":0},{"$f":"IF(SUM($N118:AI118)<0,0,IF(SUM($O118:AI118)+AI118>$N118,$N118-SUM($O118:AI118),AI118))","v":0},{"$f":"IF(SUM($N118:AJ118)<0,0,IF(SUM($O118:AJ118)+AJ118>$N118,$N118-SUM($O118:AJ118),AJ118))","v":0},{"$f":"IF(SUM($N118:AK118)<0,0,IF(SUM($O118:AK118)+AK118>$N118,$N118-SUM($O118:AK118),AK118))","v":0},{"$f":"IF(SUM($N118:AL118)<0,0,IF(SUM($O118:AL118)+AL118>$N118,$N118-SUM($O118:AL118),AL118))","v":0},{"$f":"IF(SUM($N118:AM118)<0,0,IF(SUM($O118:AM118)+AM118>$N118,$N118-SUM($O118:AM118),AM118))","v":0},{"$f":"IF(SUM($N118:AN118)<0,0,IF(SUM($O118:AN118)+AN118>$N118,$N118-SUM($O118:AN118),AN118))","v":0},{"$f":"IF(SUM($N118:AO118)<0,0,IF(SUM($O118:AO118)+AO118>$N118,$N118-SUM($O118:AO118),AO118))","v":0},{"$f":"IF(SUM($N118:AP118)<0,0,IF(SUM($O118:AP118)+AP118>$N118,$N118-SUM($O118:AP118),AP118))","v":0},{"$f":"IF(SUM($N118:AQ118)<0,0,IF(SUM($O118:AQ118)+AQ118>$N118,$N118-SUM($O118:AQ118),AQ118))","v":0},{"$f":"IF(SUM($N118:AR118)<0,0,IF(SUM($O118:AR118)+AR118>$N118,$N118-SUM($O118:AR118),AR118))","v":0},{"$f":"IF(SUM($N118:AS118)<0,0,IF(SUM($O118:AS118)+AS118>$N118,$N118-SUM($O118:AS118),AS118))","v":0},{"$f":"IF(SUM($N118:AT118)<0,0,IF(SUM($O118:AT118)+AT118>$N118,$N118-SUM($O118:AT118),AT118))","v":0},{"$f":"IF(SUM($N118:AU118)<0,0,IF(SUM($O118:AU118)+AU118>$N118,$N118-SUM($O118:AU118),AU118))","v":0},{"$f":"IF(SUM($N118:AV118)<0,0,IF(SUM($O118:AV118)+AV118>$N118,$N118-SUM($O118:AV118),AV118))","v":0},{"$f":"IF(SUM($N118:AW118)<0,0,IF(SUM($O118:AW118)+AW118>$N118,$N118-SUM($O118:AW118),AW118))","v":0},{"$f":"IF(SUM($N118:AX118)<0,0,IF(SUM($O118:AX118)+AX118>$N118,$N118-SUM($O118:AX118),AX118))","v":0},{"$f":"IF(SUM($N118:AY118)<0,0,IF(SUM($O118:AY118)+AY118>$N118,$N118-SUM($O118:AY118),AY118))","v":0},{"$f":"IF(SUM($N118:AZ118)<0,0,IF(SUM($O118:AZ118)+AZ118>$N118,$N118-SUM($O118:AZ118),AZ118))","v":0},{"$f":"IF(SUM($N118:BA118)<0,0,IF(SUM($O118:BA118)+BA118>$N118,$N118-SUM($O118:BA118),BA118))","v":0},{"$f":"IF(SUM($N118:BB118)<0,0,IF(SUM($O118:BB118)+BB118>$N118,$N118-SUM($O118:BB118),BB118))","v":0},{"$f":"IF(SUM($N118:BC118)<0,0,IF(SUM($O118:BC118)+BC118>$N118,$N118-SUM($O118:BC118),BC118))","v":0},{"$f":"IF(SUM($N118:BD118)<0,0,IF(SUM($O118:BD118)+BD118>$N118,$N118-SUM($O118:BD118),BD118))","v":0},{"$f":"IF(SUM($N118:BE118)<0,0,IF(SUM($O118:BE118)+BE118>$N118,$N118-SUM($O118:BE118),BE118))","v":0},{"$f":"IF(SUM($N118:BF118)<0,0,IF(SUM($O118:BF118)+BF118>$N118,$N118-SUM($O118:BF118),BF118))","v":0},{"$f":"IF(SUM($N118:BG118)<0,0,IF(SUM($O118:BG118)+BG118>$N118,$N118-SUM($O118:BG118),BG118))","v":0},{"$f":"IF(SUM($N118:BH118)<0,0,IF(SUM($O118:BH118)+BH118>$N118,$N118-SUM($O118:BH118),BH118))","v":0},{"$f":"IF(SUM($N118:BI118)<0,0,IF(SUM($O118:BI118)+BI118>$N118,$N118-SUM($O118:BI118),BI118))","v":0},{"$f":"IF(SUM($N118:BJ118)<0,0,IF(SUM($O118:BJ118)+BJ118>$N118,$N118-SUM($O118:BJ118),BJ118))","v":0},{"$f":"IF(SUM($N118:BK118)<0,0,IF(SUM($O118:BK118)+BK118>$N118,$N118-SUM($O118:BK118),BK118))","v":0},{"$f":"IF(SUM($N118:BL118)<0,0,IF(SUM($O118:BL118)+BL118>$N118,$N118-SUM($O118:BL118),BL118))","v":0},{"$f":"IF(SUM($N118:BM118)<0,0,IF(SUM($O118:BM118)+BM118>$N118,$N118-SUM($O118:BM118),BM118))","v":0},{"$f":"IF(SUM($N118:BN118)<0,0,IF(SUM($O118:BN118)+BN118>$N118,$N118-SUM($O118:BN118),BN118))","v":0},{"$f":"IF(SUM($N118:BO118)<0,0,IF(SUM($O118:BO118)+BO118>$N118,$N118-SUM($O118:BO118),BO118))","v":0},{"$f":"IF(SUM($N118:BP118)<0,0,IF(SUM($O118:BP118)+BP118>$N118,$N118-SUM($O118:BP118),BP118))","v":0},{"$f":"IF(SUM($N118:BQ118)<0,0,IF(SUM($O118:BQ118)+BQ118>$N118,$N118-SUM($O118:BQ118),BQ118))","v":0},{"$f":"IF(SUM($N118:BR118)<0,0,IF(SUM($O118:BR118)+BR118>$N118,$N118-SUM($O118:BR118),BR118))","v":0},{"$f":"IF(SUM($N118:BS118)<0,0,IF(SUM($O118:BS118)+BS118>$N118,$N118-SUM($O118:BS118),BS118))","v":0},{"$f":"IF(SUM($N118:BT118)<0,0,IF(SUM($O118:BT118)+BT118>$N118,$N118-SUM($O118:BT118),BT118))","v":0},{"$f":"IF(SUM($N118:BU118)<0,0,IF(SUM($O118:BU118)+BU118>$N118,$N118-SUM($O118:BU118),BU118))","v":0},{"$f":"IF(SUM($N118:BV118)<0,0,IF(SUM($O118:BV118)+BV118>$N118,$N118-SUM($O118:BV118),BV118))","v":0},{"$f":"IF(SUM($N118:BW118)<0,0,IF(SUM($O118:BW118)+BW118>$N118,$N118-SUM($O118:BW118),BW118))","v":0},{"$f":"IF(SUM($N118:BX118)<0,0,IF(SUM($O118:BX118)+BX118>$N118,$N118-SUM($O118:BX118),BX118))","v":0},{"$f":"IF(SUM($N118:BY118)<0,0,IF(SUM($O118:BY118)+BY118>$N118,$N118-SUM($O118:BY118),BY118))","v":0},{"$f":"IF(SUM($N118:BZ118)<0,0,IF(SUM($O118:BZ118)+BZ118>$N118,$N118-SUM($O118:BZ118),BZ118))","v":0},{"$f":"IF(SUM($N118:CA118)<0,0,IF(SUM($O118:CA118)+CA118>$N118,$N118-SUM($O118:CA118),CA118))","v":0},{"$f":"IF(SUM($N118:CB118)<0,0,IF(SUM($O118:CB118)+CB118>$N118,$N118-SUM($O118:CB118),CB118))","v":0},{"$f":"IF(SUM($N118:CC118)<0,0,IF(SUM($O118:CC118)+CC118>$N118,$N118-SUM($O118:CC118),CC118))","v":0},{"$f":"IF(SUM($N118:CD118)<0,0,IF(SUM($O118:CD118)+CD118>$N118,$N118-SUM($O118:CD118),CD118))","v":0},{"$f":"IF(SUM($N118:CE118)<0,0,IF(SUM($O118:CE118)+CE118>$N118,$N118-SUM($O118:CE118),CE118))","v":0},{"$f":"IF(SUM($N118:CF118)<0,0,IF(SUM($O118:CF118)+CF118>$N118,$N118-SUM($O118:CF118),CF118))","v":0},{"$f":"IF(SUM($N118:CG118)<0,0,IF(SUM($O118:CG118)+CG118>$N118,$N118-SUM($O118:CG118),CG118))","v":0},{"$f":"IF(SUM($N118:CH118)<0,0,IF(SUM($O118:CH118)+CH118>$N118,$N118-SUM($O118:CH118),CH118))","v":0},{"$f":"IF(SUM($N118:CI118)<0,0,IF(SUM($O118:CI118)+CI118>$N118,$N118-SUM($O118:CI118),CI118))","v":0},{"$f":"IF(SUM($N118:CJ118)<0,0,IF(SUM($O118:CJ118)+CJ118>$N118,$N118-SUM($O118:CJ118),CJ118))","v":0},{"$f":"IF(SUM($N118:CK118)<0,0,IF(SUM($O118:CK118)+CK118>$N118,$N118-SUM($O118:CK118),CK118))","v":0},{"$f":"IF(SUM($N118:CL118)<0,0,IF(SUM($O118:CL118)+CL118>$N118,$N118-SUM($O118:CL118),CL118))","v":0},{"$f":"IF(SUM($N118:CM118)<0,0,IF(SUM($O118:CM118)+CM118>$N118,$N118-SUM($O118:CM118),CM118))","v":0},{"$f":"IF(SUM($N118:CN118)<0,0,IF(SUM($O118:CN118)+CN118>$N118,$N118-SUM($O118:CN118),CN118))","v":0},{"$f":"IF(SUM($N118:CO118)<0,0,IF(SUM($O118:CO118)+CO118>$N118,$N118-SUM($O118:CO118),CO118))","v":0},{"$f":"IF(SUM($N118:CP118)<0,0,IF(SUM($O118:CP118)+CP118>$N118,$N118-SUM($O118:CP118),CP118))","v":0},{"$f":"IF(SUM($N118:CQ118)<0,0,IF(SUM($O118:CQ118)+CQ118>$N118,$N118-SUM($O118:CQ118),CQ118))","v":0},{"$f":"IF(SUM($N118:CR118)<0,0,IF(SUM($O118:CR118)+CR118>$N118,$N118-SUM($O118:CR118),CR118))","v":0},{"$f":"IF(SUM($N118:CS118)<0,0,IF(SUM($O118:CS118)+CS118>$N118,$N118-SUM($O118:CS118),CS118))","v":0},{"$f":"IF(SUM($N118:CT118)<0,0,IF(SUM($O118:CT118)+CT118>$N118,$N118-SUM($O118:CT118),CT118))","v":0},{"$f":"IF(SUM($N118:CU118)<0,0,IF(SUM($O118:CU118)+CU118>$N118,$N118-SUM($O118:CU118),CU118))","v":0},{"$f":"IF(SUM($N118:CV118)<0,0,IF(SUM($O118:CV118)+CV118>$N118,$N118-SUM($O118:CV118),CV118))","v":0},{"$f":"IF(SUM($N118:CW118)<0,0,IF(SUM($O118:CW118)+CW118>$N118,$N118-SUM($O118:CW118),CW118))","v":0},{"$f":"IF(SUM($N118:CX118)<0,0,IF(SUM($O118:CX118)+CX118>$N118,$N118-SUM($O118:CX118),CX118))","v":0},{"$f":"IF(SUM($N118:CY118)<0,0,IF(SUM($O118:CY118)+CY118>$N118,$N118-SUM($O118:CY118),CY118))","v":0},{"$f":"IF(SUM($N118:CZ118)<0,0,IF(SUM($O118:CZ118)+CZ118>$N118,$N118-SUM($O118:CZ118),CZ118))","v":0},{"$f":"IF(SUM($N118:DA118)<0,0,IF(SUM($O118:DA118)+DA118>$N118,$N118-SUM($O118:DA118),DA118))","v":0},{"$f":"IF(SUM($N118:DB118)<0,0,IF(SUM($O118:DB118)+DB118>$N118,$N118-SUM($O118:DB118),DB118))","v":0},{"$f":"IF(SUM($N118:DC118)<0,0,IF(SUM($O118:DC118)+DC118>$N118,$N118-SUM($O118:DC118),DC118))","v":0},{"$f":"IF(SUM($N118:DD118)<0,0,IF(SUM($O118:DD118)+DD118>$N118,$N118-SUM($O118:DD118),DD118))","v":0},{"$f":"IF(SUM($N118:DE118)<0,0,IF(SUM($O118:DE118)+DE118>$N118,$N118-SUM($O118:DE118),DE118))","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,null,0.23263326672154333,{"$f":"IF(SUM($I119:K119)+K119>$J30,$J30-SUM($I119:K119),K119)","v":0.23263326672154333},{"$f":"IF(SUM($I119:L119)+L119>$J30,$J30-SUM($I119:L119),L119)","v":0.23263326672154333},-0.67468780016462992,0,{"$f":"IF(SUM($N119:O119)<0,0,IF(SUM($O119:O119)+O119>$N119,$N119-SUM($O119:O119),O119))","v":0},{"$f":"IF(SUM($N119:P119)<0,0,IF(SUM($O119:P119)+P119>$N119,$N119-SUM($O119:P119),P119))","v":0},{"$f":"IF(SUM($N119:Q119)<0,0,IF(SUM($O119:Q119)+Q119>$N119,$N119-SUM($O119:Q119),Q119))","v":0},{"$f":"IF(SUM($N119:R119)<0,0,IF(SUM($O119:R119)+R119>$N119,$N119-SUM($O119:R119),R119))","v":0},{"$f":"IF(SUM($N119:S119)<0,0,IF(SUM($O119:S119)+S119>$N119,$N119-SUM($O119:S119),S119))","v":0},{"$f":"IF(SUM($N119:T119)<0,0,IF(SUM($O119:T119)+T119>$N119,$N119-SUM($O119:T119),T119))","v":0},{"$f":"IF(SUM($N119:U119)<0,0,IF(SUM($O119:U119)+U119>$N119,$N119-SUM($O119:U119),U119))","v":0},{"$f":"IF(SUM($N119:V119)<0,0,IF(SUM($O119:V119)+V119>$N119,$N119-SUM($O119:V119),V119))","v":0},{"$f":"IF(SUM($N119:W119)<0,0,IF(SUM($O119:W119)+W119>$N119,$N119-SUM($O119:W119),W119))","v":0},{"$f":"IF(SUM($N119:X119)<0,0,IF(SUM($O119:X119)+X119>$N119,$N119-SUM($O119:X119),X119))","v":0},{"$f":"IF(SUM($N119:Y119)<0,0,IF(SUM($O119:Y119)+Y119>$N119,$N119-SUM($O119:Y119),Y119))","v":0},{"$f":"IF(SUM($N119:Z119)<0,0,IF(SUM($O119:Z119)+Z119>$N119,$N119-SUM($O119:Z119),Z119))","v":0},{"$f":"IF(SUM($N119:AA119)<0,0,IF(SUM($O119:AA119)+AA119>$N119,$N119-SUM($O119:AA119),AA119))","v":0},{"$f":"IF(SUM($N119:AB119)<0,0,IF(SUM($O119:AB119)+AB119>$N119,$N119-SUM($O119:AB119),AB119))","v":0},{"$f":"IF(SUM($N119:AC119)<0,0,IF(SUM($O119:AC119)+AC119>$N119,$N119-SUM($O119:AC119),AC119))","v":0},{"$f":"IF(SUM($N119:AD119)<0,0,IF(SUM($O119:AD119)+AD119>$N119,$N119-SUM($O119:AD119),AD119))","v":0},{"$f":"IF(SUM($N119:AE119)<0,0,IF(SUM($O119:AE119)+AE119>$N119,$N119-SUM($O119:AE119),AE119))","v":0},{"$f":"IF(SUM($N119:AF119)<0,0,IF(SUM($O119:AF119)+AF119>$N119,$N119-SUM($O119:AF119),AF119))","v":0},{"$f":"IF(SUM($N119:AG119)<0,0,IF(SUM($O119:AG119)+AG119>$N119,$N119-SUM($O119:AG119),AG119))","v":0},{"$f":"IF(SUM($N119:AH119)<0,0,IF(SUM($O119:AH119)+AH119>$N119,$N119-SUM($O119:AH119),AH119))","v":0},{"$f":"IF(SUM($N119:AI119)<0,0,IF(SUM($O119:AI119)+AI119>$N119,$N119-SUM($O119:AI119),AI119))","v":0},{"$f":"IF(SUM($N119:AJ119)<0,0,IF(SUM($O119:AJ119)+AJ119>$N119,$N119-SUM($O119:AJ119),AJ119))","v":0},{"$f":"IF(SUM($N119:AK119)<0,0,IF(SUM($O119:AK119)+AK119>$N119,$N119-SUM($O119:AK119),AK119))","v":0},{"$f":"IF(SUM($N119:AL119)<0,0,IF(SUM($O119:AL119)+AL119>$N119,$N119-SUM($O119:AL119),AL119))","v":0},{"$f":"IF(SUM($N119:AM119)<0,0,IF(SUM($O119:AM119)+AM119>$N119,$N119-SUM($O119:AM119),AM119))","v":0},{"$f":"IF(SUM($N119:AN119)<0,0,IF(SUM($O119:AN119)+AN119>$N119,$N119-SUM($O119:AN119),AN119))","v":0},{"$f":"IF(SUM($N119:AO119)<0,0,IF(SUM($O119:AO119)+AO119>$N119,$N119-SUM($O119:AO119),AO119))","v":0},{"$f":"IF(SUM($N119:AP119)<0,0,IF(SUM($O119:AP119)+AP119>$N119,$N119-SUM($O119:AP119),AP119))","v":0},{"$f":"IF(SUM($N119:AQ119)<0,0,IF(SUM($O119:AQ119)+AQ119>$N119,$N119-SUM($O119:AQ119),AQ119))","v":0},{"$f":"IF(SUM($N119:AR119)<0,0,IF(SUM($O119:AR119)+AR119>$N119,$N119-SUM($O119:AR119),AR119))","v":0},{"$f":"IF(SUM($N119:AS119)<0,0,IF(SUM($O119:AS119)+AS119>$N119,$N119-SUM($O119:AS119),AS119))","v":0},{"$f":"IF(SUM($N119:AT119)<0,0,IF(SUM($O119:AT119)+AT119>$N119,$N119-SUM($O119:AT119),AT119))","v":0},{"$f":"IF(SUM($N119:AU119)<0,0,IF(SUM($O119:AU119)+AU119>$N119,$N119-SUM($O119:AU119),AU119))","v":0},{"$f":"IF(SUM($N119:AV119)<0,0,IF(SUM($O119:AV119)+AV119>$N119,$N119-SUM($O119:AV119),AV119))","v":0},{"$f":"IF(SUM($N119:AW119)<0,0,IF(SUM($O119:AW119)+AW119>$N119,$N119-SUM($O119:AW119),AW119))","v":0},{"$f":"IF(SUM($N119:AX119)<0,0,IF(SUM($O119:AX119)+AX119>$N119,$N119-SUM($O119:AX119),AX119))","v":0},{"$f":"IF(SUM($N119:AY119)<0,0,IF(SUM($O119:AY119)+AY119>$N119,$N119-SUM($O119:AY119),AY119))","v":0},{"$f":"IF(SUM($N119:AZ119)<0,0,IF(SUM($O119:AZ119)+AZ119>$N119,$N119-SUM($O119:AZ119),AZ119))","v":0},{"$f":"IF(SUM($N119:BA119)<0,0,IF(SUM($O119:BA119)+BA119>$N119,$N119-SUM($O119:BA119),BA119))","v":0},{"$f":"IF(SUM($N119:BB119)<0,0,IF(SUM($O119:BB119)+BB119>$N119,$N119-SUM($O119:BB119),BB119))","v":0},{"$f":"IF(SUM($N119:BC119)<0,0,IF(SUM($O119:BC119)+BC119>$N119,$N119-SUM($O119:BC119),BC119))","v":0},{"$f":"IF(SUM($N119:BD119)<0,0,IF(SUM($O119:BD119)+BD119>$N119,$N119-SUM($O119:BD119),BD119))","v":0},{"$f":"IF(SUM($N119:BE119)<0,0,IF(SUM($O119:BE119)+BE119>$N119,$N119-SUM($O119:BE119),BE119))","v":0},{"$f":"IF(SUM($N119:BF119)<0,0,IF(SUM($O119:BF119)+BF119>$N119,$N119-SUM($O119:BF119),BF119))","v":0},{"$f":"IF(SUM($N119:BG119)<0,0,IF(SUM($O119:BG119)+BG119>$N119,$N119-SUM($O119:BG119),BG119))","v":0},{"$f":"IF(SUM($N119:BH119)<0,0,IF(SUM($O119:BH119)+BH119>$N119,$N119-SUM($O119:BH119),BH119))","v":0},{"$f":"IF(SUM($N119:BI119)<0,0,IF(SUM($O119:BI119)+BI119>$N119,$N119-SUM($O119:BI119),BI119))","v":0},{"$f":"IF(SUM($N119:BJ119)<0,0,IF(SUM($O119:BJ119)+BJ119>$N119,$N119-SUM($O119:BJ119),BJ119))","v":0},{"$f":"IF(SUM($N119:BK119)<0,0,IF(SUM($O119:BK119)+BK119>$N119,$N119-SUM($O119:BK119),BK119))","v":0},{"$f":"IF(SUM($N119:BL119)<0,0,IF(SUM($O119:BL119)+BL119>$N119,$N119-SUM($O119:BL119),BL119))","v":0},{"$f":"IF(SUM($N119:BM119)<0,0,IF(SUM($O119:BM119)+BM119>$N119,$N119-SUM($O119:BM119),BM119))","v":0},{"$f":"IF(SUM($N119:BN119)<0,0,IF(SUM($O119:BN119)+BN119>$N119,$N119-SUM($O119:BN119),BN119))","v":0},{"$f":"IF(SUM($N119:BO119)<0,0,IF(SUM($O119:BO119)+BO119>$N119,$N119-SUM($O119:BO119),BO119))","v":0},{"$f":"IF(SUM($N119:BP119)<0,0,IF(SUM($O119:BP119)+BP119>$N119,$N119-SUM($O119:BP119),BP119))","v":0},{"$f":"IF(SUM($N119:BQ119)<0,0,IF(SUM($O119:BQ119)+BQ119>$N119,$N119-SUM($O119:BQ119),BQ119))","v":0},{"$f":"IF(SUM($N119:BR119)<0,0,IF(SUM($O119:BR119)+BR119>$N119,$N119-SUM($O119:BR119),BR119))","v":0},{"$f":"IF(SUM($N119:BS119)<0,0,IF(SUM($O119:BS119)+BS119>$N119,$N119-SUM($O119:BS119),BS119))","v":0},{"$f":"IF(SUM($N119:BT119)<0,0,IF(SUM($O119:BT119)+BT119>$N119,$N119-SUM($O119:BT119),BT119))","v":0},{"$f":"IF(SUM($N119:BU119)<0,0,IF(SUM($O119:BU119)+BU119>$N119,$N119-SUM($O119:BU119),BU119))","v":0},{"$f":"IF(SUM($N119:BV119)<0,0,IF(SUM($O119:BV119)+BV119>$N119,$N119-SUM($O119:BV119),BV119))","v":0},{"$f":"IF(SUM($N119:BW119)<0,0,IF(SUM($O119:BW119)+BW119>$N119,$N119-SUM($O119:BW119),BW119))","v":0},{"$f":"IF(SUM($N119:BX119)<0,0,IF(SUM($O119:BX119)+BX119>$N119,$N119-SUM($O119:BX119),BX119))","v":0},{"$f":"IF(SUM($N119:BY119)<0,0,IF(SUM($O119:BY119)+BY119>$N119,$N119-SUM($O119:BY119),BY119))","v":0},{"$f":"IF(SUM($N119:BZ119)<0,0,IF(SUM($O119:BZ119)+BZ119>$N119,$N119-SUM($O119:BZ119),BZ119))","v":0},{"$f":"IF(SUM($N119:CA119)<0,0,IF(SUM($O119:CA119)+CA119>$N119,$N119-SUM($O119:CA119),CA119))","v":0},{"$f":"IF(SUM($N119:CB119)<0,0,IF(SUM($O119:CB119)+CB119>$N119,$N119-SUM($O119:CB119),CB119))","v":0},{"$f":"IF(SUM($N119:CC119)<0,0,IF(SUM($O119:CC119)+CC119>$N119,$N119-SUM($O119:CC119),CC119))","v":0},{"$f":"IF(SUM($N119:CD119)<0,0,IF(SUM($O119:CD119)+CD119>$N119,$N119-SUM($O119:CD119),CD119))","v":0},{"$f":"IF(SUM($N119:CE119)<0,0,IF(SUM($O119:CE119)+CE119>$N119,$N119-SUM($O119:CE119),CE119))","v":0},{"$f":"IF(SUM($N119:CF119)<0,0,IF(SUM($O119:CF119)+CF119>$N119,$N119-SUM($O119:CF119),CF119))","v":0},{"$f":"IF(SUM($N119:CG119)<0,0,IF(SUM($O119:CG119)+CG119>$N119,$N119-SUM($O119:CG119),CG119))","v":0},{"$f":"IF(SUM($N119:CH119)<0,0,IF(SUM($O119:CH119)+CH119>$N119,$N119-SUM($O119:CH119),CH119))","v":0},{"$f":"IF(SUM($N119:CI119)<0,0,IF(SUM($O119:CI119)+CI119>$N119,$N119-SUM($O119:CI119),CI119))","v":0},{"$f":"IF(SUM($N119:CJ119)<0,0,IF(SUM($O119:CJ119)+CJ119>$N119,$N119-SUM($O119:CJ119),CJ119))","v":0},{"$f":"IF(SUM($N119:CK119)<0,0,IF(SUM($O119:CK119)+CK119>$N119,$N119-SUM($O119:CK119),CK119))","v":0},{"$f":"IF(SUM($N119:CL119)<0,0,IF(SUM($O119:CL119)+CL119>$N119,$N119-SUM($O119:CL119),CL119))","v":0},{"$f":"IF(SUM($N119:CM119)<0,0,IF(SUM($O119:CM119)+CM119>$N119,$N119-SUM($O119:CM119),CM119))","v":0},{"$f":"IF(SUM($N119:CN119)<0,0,IF(SUM($O119:CN119)+CN119>$N119,$N119-SUM($O119:CN119),CN119))","v":0},{"$f":"IF(SUM($N119:CO119)<0,0,IF(SUM($O119:CO119)+CO119>$N119,$N119-SUM($O119:CO119),CO119))","v":0},{"$f":"IF(SUM($N119:CP119)<0,0,IF(SUM($O119:CP119)+CP119>$N119,$N119-SUM($O119:CP119),CP119))","v":0},{"$f":"IF(SUM($N119:CQ119)<0,0,IF(SUM($O119:CQ119)+CQ119>$N119,$N119-SUM($O119:CQ119),CQ119))","v":0},{"$f":"IF(SUM($N119:CR119)<0,0,IF(SUM($O119:CR119)+CR119>$N119,$N119-SUM($O119:CR119),CR119))","v":0},{"$f":"IF(SUM($N119:CS119)<0,0,IF(SUM($O119:CS119)+CS119>$N119,$N119-SUM($O119:CS119),CS119))","v":0},{"$f":"IF(SUM($N119:CT119)<0,0,IF(SUM($O119:CT119)+CT119>$N119,$N119-SUM($O119:CT119),CT119))","v":0},{"$f":"IF(SUM($N119:CU119)<0,0,IF(SUM($O119:CU119)+CU119>$N119,$N119-SUM($O119:CU119),CU119))","v":0},{"$f":"IF(SUM($N119:CV119)<0,0,IF(SUM($O119:CV119)+CV119>$N119,$N119-SUM($O119:CV119),CV119))","v":0},{"$f":"IF(SUM($N119:CW119)<0,0,IF(SUM($O119:CW119)+CW119>$N119,$N119-SUM($O119:CW119),CW119))","v":0},{"$f":"IF(SUM($N119:CX119)<0,0,IF(SUM($O119:CX119)+CX119>$N119,$N119-SUM($O119:CX119),CX119))","v":0},{"$f":"IF(SUM($N119:CY119)<0,0,IF(SUM($O119:CY119)+CY119>$N119,$N119-SUM($O119:CY119),CY119))","v":0},{"$f":"IF(SUM($N119:CZ119)<0,0,IF(SUM($O119:CZ119)+CZ119>$N119,$N119-SUM($O119:CZ119),CZ119))","v":0},{"$f":"IF(SUM($N119:DA119)<0,0,IF(SUM($O119:DA119)+DA119>$N119,$N119-SUM($O119:DA119),DA119))","v":0},{"$f":"IF(SUM($N119:DB119)<0,0,IF(SUM($O119:DB119)+DB119>$N119,$N119-SUM($O119:DB119),DB119))","v":0},{"$f":"IF(SUM($N119:DC119)<0,0,IF(SUM($O119:DC119)+DC119>$N119,$N119-SUM($O119:DC119),DC119))","v":0},{"$f":"IF(SUM($N119:DD119)<0,0,IF(SUM($O119:DD119)+DD119>$N119,$N119-SUM($O119:DD119),DD119))","v":0},{"$f":"IF(SUM($N119:DE119)<0,0,IF(SUM($O119:DE119)+DE119>$N119,$N119-SUM($O119:DE119),DE119))","v":0}]
[]
[null,"Depreciation:  2012 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,null,null,{"$f":"K23/$F123","v":0},{"$f":"IF(SUM($I123:L123)+L123>$K23,$K23-SUM($I123:L123),L123)","v":0},{"$f":"$K37-SUM($I123:$M123)","v":0},{"$f":"IF(N123>0,N123/(MAX($F123-3,1)),0)","v":0},{"$f":"IF(SUM($N123:O123)<0,0,IF(SUM($O123:O123)+O123>$N123,$N123-SUM($O123:O123),O123))","v":0},{"$f":"IF(SUM($N123:P123)<0,0,IF(SUM($O123:P123)+P123>$N123,$N123-SUM($O123:P123),P123))","v":0},{"$f":"IF(SUM($N123:Q123)<0,0,IF(SUM($O123:Q123)+Q123>$N123,$N123-SUM($O123:Q123),Q123))","v":0},{"$f":"IF(SUM($N123:R123)<0,0,IF(SUM($O123:R123)+R123>$N123,$N123-SUM($O123:R123),R123))","v":0},{"$f":"IF(SUM($N123:S123)<0,0,IF(SUM($O123:S123)+S123>$N123,$N123-SUM($O123:S123),S123))","v":0},{"$f":"IF(SUM($N123:T123)<0,0,IF(SUM($O123:T123)+T123>$N123,$N123-SUM($O123:T123),T123))","v":0},{"$f":"IF(SUM($N123:U123)<0,0,IF(SUM($O123:U123)+U123>$N123,$N123-SUM($O123:U123),U123))","v":0},{"$f":"IF(SUM($N123:V123)<0,0,IF(SUM($O123:V123)+V123>$N123,$N123-SUM($O123:V123),V123))","v":0},{"$f":"IF(SUM($N123:W123)<0,0,IF(SUM($O123:W123)+W123>$N123,$N123-SUM($O123:W123),W123))","v":0},{"$f":"IF(SUM($N123:X123)<0,0,IF(SUM($O123:X123)+X123>$N123,$N123-SUM($O123:X123),X123))","v":0},{"$f":"IF(SUM($N123:Y123)<0,0,IF(SUM($O123:Y123)+Y123>$N123,$N123-SUM($O123:Y123),Y123))","v":0},{"$f":"IF(SUM($N123:Z123)<0,0,IF(SUM($O123:Z123)+Z123>$N123,$N123-SUM($O123:Z123),Z123))","v":0},{"$f":"IF(SUM($N123:AA123)<0,0,IF(SUM($O123:AA123)+AA123>$N123,$N123-SUM($O123:AA123),AA123))","v":0},{"$f":"IF(SUM($N123:AB123)<0,0,IF(SUM($O123:AB123)+AB123>$N123,$N123-SUM($O123:AB123),AB123))","v":0},{"$f":"IF(SUM($N123:AC123)<0,0,IF(SUM($O123:AC123)+AC123>$N123,$N123-SUM($O123:AC123),AC123))","v":0},{"$f":"IF(SUM($N123:AD123)<0,0,IF(SUM($O123:AD123)+AD123>$N123,$N123-SUM($O123:AD123),AD123))","v":0},{"$f":"IF(SUM($N123:AE123)<0,0,IF(SUM($O123:AE123)+AE123>$N123,$N123-SUM($O123:AE123),AE123))","v":0},{"$f":"IF(SUM($N123:AF123)<0,0,IF(SUM($O123:AF123)+AF123>$N123,$N123-SUM($O123:AF123),AF123))","v":0},{"$f":"IF(SUM($N123:AG123)<0,0,IF(SUM($O123:AG123)+AG123>$N123,$N123-SUM($O123:AG123),AG123))","v":0},{"$f":"IF(SUM($N123:AH123)<0,0,IF(SUM($O123:AH123)+AH123>$N123,$N123-SUM($O123:AH123),AH123))","v":0},{"$f":"IF(SUM($N123:AI123)<0,0,IF(SUM($O123:AI123)+AI123>$N123,$N123-SUM($O123:AI123),AI123))","v":0},{"$f":"IF(SUM($N123:AJ123)<0,0,IF(SUM($O123:AJ123)+AJ123>$N123,$N123-SUM($O123:AJ123),AJ123))","v":0},{"$f":"IF(SUM($N123:AK123)<0,0,IF(SUM($O123:AK123)+AK123>$N123,$N123-SUM($O123:AK123),AK123))","v":0},{"$f":"IF(SUM($N123:AL123)<0,0,IF(SUM($O123:AL123)+AL123>$N123,$N123-SUM($O123:AL123),AL123))","v":0},{"$f":"IF(SUM($N123:AM123)<0,0,IF(SUM($O123:AM123)+AM123>$N123,$N123-SUM($O123:AM123),AM123))","v":0},{"$f":"IF(SUM($N123:AN123)<0,0,IF(SUM($O123:AN123)+AN123>$N123,$N123-SUM($O123:AN123),AN123))","v":0},{"$f":"IF(SUM($N123:AO123)<0,0,IF(SUM($O123:AO123)+AO123>$N123,$N123-SUM($O123:AO123),AO123))","v":0},{"$f":"IF(SUM($N123:AP123)<0,0,IF(SUM($O123:AP123)+AP123>$N123,$N123-SUM($O123:AP123),AP123))","v":0},{"$f":"IF(SUM($N123:AQ123)<0,0,IF(SUM($O123:AQ123)+AQ123>$N123,$N123-SUM($O123:AQ123),AQ123))","v":0},{"$f":"IF(SUM($N123:AR123)<0,0,IF(SUM($O123:AR123)+AR123>$N123,$N123-SUM($O123:AR123),AR123))","v":0},{"$f":"IF(SUM($N123:AS123)<0,0,IF(SUM($O123:AS123)+AS123>$N123,$N123-SUM($O123:AS123),AS123))","v":0},{"$f":"IF(SUM($N123:AT123)<0,0,IF(SUM($O123:AT123)+AT123>$N123,$N123-SUM($O123:AT123),AT123))","v":0},{"$f":"IF(SUM($N123:AU123)<0,0,IF(SUM($O123:AU123)+AU123>$N123,$N123-SUM($O123:AU123),AU123))","v":0},{"$f":"IF(SUM($N123:AV123)<0,0,IF(SUM($O123:AV123)+AV123>$N123,$N123-SUM($O123:AV123),AV123))","v":0},{"$f":"IF(SUM($N123:AW123)<0,0,IF(SUM($O123:AW123)+AW123>$N123,$N123-SUM($O123:AW123),AW123))","v":0},{"$f":"IF(SUM($N123:AX123)<0,0,IF(SUM($O123:AX123)+AX123>$N123,$N123-SUM($O123:AX123),AX123))","v":0},{"$f":"IF(SUM($N123:AY123)<0,0,IF(SUM($O123:AY123)+AY123>$N123,$N123-SUM($O123:AY123),AY123))","v":0},{"$f":"IF(SUM($N123:AZ123)<0,0,IF(SUM($O123:AZ123)+AZ123>$N123,$N123-SUM($O123:AZ123),AZ123))","v":0},{"$f":"IF(SUM($N123:BA123)<0,0,IF(SUM($O123:BA123)+BA123>$N123,$N123-SUM($O123:BA123),BA123))","v":0},{"$f":"IF(SUM($N123:BB123)<0,0,IF(SUM($O123:BB123)+BB123>$N123,$N123-SUM($O123:BB123),BB123))","v":0},{"$f":"IF(SUM($N123:BC123)<0,0,IF(SUM($O123:BC123)+BC123>$N123,$N123-SUM($O123:BC123),BC123))","v":0},{"$f":"IF(SUM($N123:BD123)<0,0,IF(SUM($O123:BD123)+BD123>$N123,$N123-SUM($O123:BD123),BD123))","v":0},{"$f":"IF(SUM($N123:BE123)<0,0,IF(SUM($O123:BE123)+BE123>$N123,$N123-SUM($O123:BE123),BE123))","v":0},{"$f":"IF(SUM($N123:BF123)<0,0,IF(SUM($O123:BF123)+BF123>$N123,$N123-SUM($O123:BF123),BF123))","v":0},{"$f":"IF(SUM($N123:BG123)<0,0,IF(SUM($O123:BG123)+BG123>$N123,$N123-SUM($O123:BG123),BG123))","v":0},{"$f":"IF(SUM($N123:BH123)<0,0,IF(SUM($O123:BH123)+BH123>$N123,$N123-SUM($O123:BH123),BH123))","v":0},{"$f":"IF(SUM($N123:BI123)<0,0,IF(SUM($O123:BI123)+BI123>$N123,$N123-SUM($O123:BI123),BI123))","v":0},{"$f":"IF(SUM($N123:BJ123)<0,0,IF(SUM($O123:BJ123)+BJ123>$N123,$N123-SUM($O123:BJ123),BJ123))","v":0},{"$f":"IF(SUM($N123:BK123)<0,0,IF(SUM($O123:BK123)+BK123>$N123,$N123-SUM($O123:BK123),BK123))","v":0},{"$f":"IF(SUM($N123:BL123)<0,0,IF(SUM($O123:BL123)+BL123>$N123,$N123-SUM($O123:BL123),BL123))","v":0},{"$f":"IF(SUM($N123:BM123)<0,0,IF(SUM($O123:BM123)+BM123>$N123,$N123-SUM($O123:BM123),BM123))","v":0},{"$f":"IF(SUM($N123:BN123)<0,0,IF(SUM($O123:BN123)+BN123>$N123,$N123-SUM($O123:BN123),BN123))","v":0},{"$f":"IF(SUM($N123:BO123)<0,0,IF(SUM($O123:BO123)+BO123>$N123,$N123-SUM($O123:BO123),BO123))","v":0},{"$f":"IF(SUM($N123:BP123)<0,0,IF(SUM($O123:BP123)+BP123>$N123,$N123-SUM($O123:BP123),BP123))","v":0},{"$f":"IF(SUM($N123:BQ123)<0,0,IF(SUM($O123:BQ123)+BQ123>$N123,$N123-SUM($O123:BQ123),BQ123))","v":0},{"$f":"IF(SUM($N123:BR123)<0,0,IF(SUM($O123:BR123)+BR123>$N123,$N123-SUM($O123:BR123),BR123))","v":0},{"$f":"IF(SUM($N123:BS123)<0,0,IF(SUM($O123:BS123)+BS123>$N123,$N123-SUM($O123:BS123),BS123))","v":0},{"$f":"IF(SUM($N123:BT123)<0,0,IF(SUM($O123:BT123)+BT123>$N123,$N123-SUM($O123:BT123),BT123))","v":0},{"$f":"IF(SUM($N123:BU123)<0,0,IF(SUM($O123:BU123)+BU123>$N123,$N123-SUM($O123:BU123),BU123))","v":0},{"$f":"IF(SUM($N123:BV123)<0,0,IF(SUM($O123:BV123)+BV123>$N123,$N123-SUM($O123:BV123),BV123))","v":0},{"$f":"IF(SUM($N123:BW123)<0,0,IF(SUM($O123:BW123)+BW123>$N123,$N123-SUM($O123:BW123),BW123))","v":0},{"$f":"IF(SUM($N123:BX123)<0,0,IF(SUM($O123:BX123)+BX123>$N123,$N123-SUM($O123:BX123),BX123))","v":0},{"$f":"IF(SUM($N123:BY123)<0,0,IF(SUM($O123:BY123)+BY123>$N123,$N123-SUM($O123:BY123),BY123))","v":0},{"$f":"IF(SUM($N123:BZ123)<0,0,IF(SUM($O123:BZ123)+BZ123>$N123,$N123-SUM($O123:BZ123),BZ123))","v":0},{"$f":"IF(SUM($N123:CA123)<0,0,IF(SUM($O123:CA123)+CA123>$N123,$N123-SUM($O123:CA123),CA123))","v":0},{"$f":"IF(SUM($N123:CB123)<0,0,IF(SUM($O123:CB123)+CB123>$N123,$N123-SUM($O123:CB123),CB123))","v":0},{"$f":"IF(SUM($N123:CC123)<0,0,IF(SUM($O123:CC123)+CC123>$N123,$N123-SUM($O123:CC123),CC123))","v":0},{"$f":"IF(SUM($N123:CD123)<0,0,IF(SUM($O123:CD123)+CD123>$N123,$N123-SUM($O123:CD123),CD123))","v":0},{"$f":"IF(SUM($N123:CE123)<0,0,IF(SUM($O123:CE123)+CE123>$N123,$N123-SUM($O123:CE123),CE123))","v":0},{"$f":"IF(SUM($N123:CF123)<0,0,IF(SUM($O123:CF123)+CF123>$N123,$N123-SUM($O123:CF123),CF123))","v":0},{"$f":"IF(SUM($N123:CG123)<0,0,IF(SUM($O123:CG123)+CG123>$N123,$N123-SUM($O123:CG123),CG123))","v":0},{"$f":"IF(SUM($N123:CH123)<0,0,IF(SUM($O123:CH123)+CH123>$N123,$N123-SUM($O123:CH123),CH123))","v":0},{"$f":"IF(SUM($N123:CI123)<0,0,IF(SUM($O123:CI123)+CI123>$N123,$N123-SUM($O123:CI123),CI123))","v":0},{"$f":"IF(SUM($N123:CJ123)<0,0,IF(SUM($O123:CJ123)+CJ123>$N123,$N123-SUM($O123:CJ123),CJ123))","v":0},{"$f":"IF(SUM($N123:CK123)<0,0,IF(SUM($O123:CK123)+CK123>$N123,$N123-SUM($O123:CK123),CK123))","v":0},{"$f":"IF(SUM($N123:CL123)<0,0,IF(SUM($O123:CL123)+CL123>$N123,$N123-SUM($O123:CL123),CL123))","v":0},{"$f":"IF(SUM($N123:CM123)<0,0,IF(SUM($O123:CM123)+CM123>$N123,$N123-SUM($O123:CM123),CM123))","v":0},{"$f":"IF(SUM($N123:CN123)<0,0,IF(SUM($O123:CN123)+CN123>$N123,$N123-SUM($O123:CN123),CN123))","v":0},{"$f":"IF(SUM($N123:CO123)<0,0,IF(SUM($O123:CO123)+CO123>$N123,$N123-SUM($O123:CO123),CO123))","v":0},{"$f":"IF(SUM($N123:CP123)<0,0,IF(SUM($O123:CP123)+CP123>$N123,$N123-SUM($O123:CP123),CP123))","v":0},{"$f":"IF(SUM($N123:CQ123)<0,0,IF(SUM($O123:CQ123)+CQ123>$N123,$N123-SUM($O123:CQ123),CQ123))","v":0},{"$f":"IF(SUM($N123:CR123)<0,0,IF(SUM($O123:CR123)+CR123>$N123,$N123-SUM($O123:CR123),CR123))","v":0},{"$f":"IF(SUM($N123:CS123)<0,0,IF(SUM($O123:CS123)+CS123>$N123,$N123-SUM($O123:CS123),CS123))","v":0},{"$f":"IF(SUM($N123:CT123)<0,0,IF(SUM($O123:CT123)+CT123>$N123,$N123-SUM($O123:CT123),CT123))","v":0},{"$f":"IF(SUM($N123:CU123)<0,0,IF(SUM($O123:CU123)+CU123>$N123,$N123-SUM($O123:CU123),CU123))","v":0},{"$f":"IF(SUM($N123:CV123)<0,0,IF(SUM($O123:CV123)+CV123>$N123,$N123-SUM($O123:CV123),CV123))","v":0},{"$f":"IF(SUM($N123:CW123)<0,0,IF(SUM($O123:CW123)+CW123>$N123,$N123-SUM($O123:CW123),CW123))","v":0},{"$f":"IF(SUM($N123:CX123)<0,0,IF(SUM($O123:CX123)+CX123>$N123,$N123-SUM($O123:CX123),CX123))","v":0},{"$f":"IF(SUM($N123:CY123)<0,0,IF(SUM($O123:CY123)+CY123>$N123,$N123-SUM($O123:CY123),CY123))","v":0},{"$f":"IF(SUM($N123:CZ123)<0,0,IF(SUM($O123:CZ123)+CZ123>$N123,$N123-SUM($O123:CZ123),CZ123))","v":0},{"$f":"IF(SUM($N123:DA123)<0,0,IF(SUM($O123:DA123)+DA123>$N123,$N123-SUM($O123:DA123),DA123))","v":0},{"$f":"IF(SUM($N123:DB123)<0,0,IF(SUM($O123:DB123)+DB123>$N123,$N123-SUM($O123:DB123),DB123))","v":0},{"$f":"IF(SUM($N123:DC123)<0,0,IF(SUM($O123:DC123)+DC123>$N123,$N123-SUM($O123:DC123),DC123))","v":0},{"$f":"IF(SUM($N123:DD123)<0,0,IF(SUM($O123:DD123)+DD123>$N123,$N123-SUM($O123:DD123),DD123))","v":0},{"$f":"IF(SUM($N123:DE123)<0,0,IF(SUM($O123:DE123)+DE123>$N123,$N123-SUM($O123:DE123),DE123))","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,null,null,0,{"$f":"IF(SUM($I124:L124)+L124>$K24,$K24-SUM($I124:L124),L124)","v":0},{"$f":"$K38-SUM($I124:$M124)","v":0},{"$f":"IF(N124>0,N124/(MAX($F124-3,1)),0)","v":0},{"$f":"IF(SUM($N124:O124)<0,0,IF(SUM($O124:O124)+O124>$N124,$N124-SUM($O124:O124),O124))","v":0},{"$f":"IF(SUM($N124:P124)<0,0,IF(SUM($O124:P124)+P124>$N124,$N124-SUM($O124:P124),P124))","v":0},{"$f":"IF(SUM($N124:Q124)<0,0,IF(SUM($O124:Q124)+Q124>$N124,$N124-SUM($O124:Q124),Q124))","v":0},{"$f":"IF(SUM($N124:R124)<0,0,IF(SUM($O124:R124)+R124>$N124,$N124-SUM($O124:R124),R124))","v":0},{"$f":"IF(SUM($N124:S124)<0,0,IF(SUM($O124:S124)+S124>$N124,$N124-SUM($O124:S124),S124))","v":0},{"$f":"IF(SUM($N124:T124)<0,0,IF(SUM($O124:T124)+T124>$N124,$N124-SUM($O124:T124),T124))","v":0},{"$f":"IF(SUM($N124:U124)<0,0,IF(SUM($O124:U124)+U124>$N124,$N124-SUM($O124:U124),U124))","v":0},{"$f":"IF(SUM($N124:V124)<0,0,IF(SUM($O124:V124)+V124>$N124,$N124-SUM($O124:V124),V124))","v":0},{"$f":"IF(SUM($N124:W124)<0,0,IF(SUM($O124:W124)+W124>$N124,$N124-SUM($O124:W124),W124))","v":0},{"$f":"IF(SUM($N124:X124)<0,0,IF(SUM($O124:X124)+X124>$N124,$N124-SUM($O124:X124),X124))","v":0},{"$f":"IF(SUM($N124:Y124)<0,0,IF(SUM($O124:Y124)+Y124>$N124,$N124-SUM($O124:Y124),Y124))","v":0},{"$f":"IF(SUM($N124:Z124)<0,0,IF(SUM($O124:Z124)+Z124>$N124,$N124-SUM($O124:Z124),Z124))","v":0},{"$f":"IF(SUM($N124:AA124)<0,0,IF(SUM($O124:AA124)+AA124>$N124,$N124-SUM($O124:AA124),AA124))","v":0},{"$f":"IF(SUM($N124:AB124)<0,0,IF(SUM($O124:AB124)+AB124>$N124,$N124-SUM($O124:AB124),AB124))","v":0},{"$f":"IF(SUM($N124:AC124)<0,0,IF(SUM($O124:AC124)+AC124>$N124,$N124-SUM($O124:AC124),AC124))","v":0},{"$f":"IF(SUM($N124:AD124)<0,0,IF(SUM($O124:AD124)+AD124>$N124,$N124-SUM($O124:AD124),AD124))","v":0},{"$f":"IF(SUM($N124:AE124)<0,0,IF(SUM($O124:AE124)+AE124>$N124,$N124-SUM($O124:AE124),AE124))","v":0},{"$f":"IF(SUM($N124:AF124)<0,0,IF(SUM($O124:AF124)+AF124>$N124,$N124-SUM($O124:AF124),AF124))","v":0},{"$f":"IF(SUM($N124:AG124)<0,0,IF(SUM($O124:AG124)+AG124>$N124,$N124-SUM($O124:AG124),AG124))","v":0},{"$f":"IF(SUM($N124:AH124)<0,0,IF(SUM($O124:AH124)+AH124>$N124,$N124-SUM($O124:AH124),AH124))","v":0},{"$f":"IF(SUM($N124:AI124)<0,0,IF(SUM($O124:AI124)+AI124>$N124,$N124-SUM($O124:AI124),AI124))","v":0},{"$f":"IF(SUM($N124:AJ124)<0,0,IF(SUM($O124:AJ124)+AJ124>$N124,$N124-SUM($O124:AJ124),AJ124))","v":0},{"$f":"IF(SUM($N124:AK124)<0,0,IF(SUM($O124:AK124)+AK124>$N124,$N124-SUM($O124:AK124),AK124))","v":0},{"$f":"IF(SUM($N124:AL124)<0,0,IF(SUM($O124:AL124)+AL124>$N124,$N124-SUM($O124:AL124),AL124))","v":0},{"$f":"IF(SUM($N124:AM124)<0,0,IF(SUM($O124:AM124)+AM124>$N124,$N124-SUM($O124:AM124),AM124))","v":0},{"$f":"IF(SUM($N124:AN124)<0,0,IF(SUM($O124:AN124)+AN124>$N124,$N124-SUM($O124:AN124),AN124))","v":0},{"$f":"IF(SUM($N124:AO124)<0,0,IF(SUM($O124:AO124)+AO124>$N124,$N124-SUM($O124:AO124),AO124))","v":0},{"$f":"IF(SUM($N124:AP124)<0,0,IF(SUM($O124:AP124)+AP124>$N124,$N124-SUM($O124:AP124),AP124))","v":0},{"$f":"IF(SUM($N124:AQ124)<0,0,IF(SUM($O124:AQ124)+AQ124>$N124,$N124-SUM($O124:AQ124),AQ124))","v":0},{"$f":"IF(SUM($N124:AR124)<0,0,IF(SUM($O124:AR124)+AR124>$N124,$N124-SUM($O124:AR124),AR124))","v":0},{"$f":"IF(SUM($N124:AS124)<0,0,IF(SUM($O124:AS124)+AS124>$N124,$N124-SUM($O124:AS124),AS124))","v":0},{"$f":"IF(SUM($N124:AT124)<0,0,IF(SUM($O124:AT124)+AT124>$N124,$N124-SUM($O124:AT124),AT124))","v":0},{"$f":"IF(SUM($N124:AU124)<0,0,IF(SUM($O124:AU124)+AU124>$N124,$N124-SUM($O124:AU124),AU124))","v":0},{"$f":"IF(SUM($N124:AV124)<0,0,IF(SUM($O124:AV124)+AV124>$N124,$N124-SUM($O124:AV124),AV124))","v":0},{"$f":"IF(SUM($N124:AW124)<0,0,IF(SUM($O124:AW124)+AW124>$N124,$N124-SUM($O124:AW124),AW124))","v":0},{"$f":"IF(SUM($N124:AX124)<0,0,IF(SUM($O124:AX124)+AX124>$N124,$N124-SUM($O124:AX124),AX124))","v":0},{"$f":"IF(SUM($N124:AY124)<0,0,IF(SUM($O124:AY124)+AY124>$N124,$N124-SUM($O124:AY124),AY124))","v":0},{"$f":"IF(SUM($N124:AZ124)<0,0,IF(SUM($O124:AZ124)+AZ124>$N124,$N124-SUM($O124:AZ124),AZ124))","v":0},{"$f":"IF(SUM($N124:BA124)<0,0,IF(SUM($O124:BA124)+BA124>$N124,$N124-SUM($O124:BA124),BA124))","v":0},{"$f":"IF(SUM($N124:BB124)<0,0,IF(SUM($O124:BB124)+BB124>$N124,$N124-SUM($O124:BB124),BB124))","v":0},{"$f":"IF(SUM($N124:BC124)<0,0,IF(SUM($O124:BC124)+BC124>$N124,$N124-SUM($O124:BC124),BC124))","v":0},{"$f":"IF(SUM($N124:BD124)<0,0,IF(SUM($O124:BD124)+BD124>$N124,$N124-SUM($O124:BD124),BD124))","v":0},{"$f":"IF(SUM($N124:BE124)<0,0,IF(SUM($O124:BE124)+BE124>$N124,$N124-SUM($O124:BE124),BE124))","v":0},{"$f":"IF(SUM($N124:BF124)<0,0,IF(SUM($O124:BF124)+BF124>$N124,$N124-SUM($O124:BF124),BF124))","v":0},{"$f":"IF(SUM($N124:BG124)<0,0,IF(SUM($O124:BG124)+BG124>$N124,$N124-SUM($O124:BG124),BG124))","v":0},{"$f":"IF(SUM($N124:BH124)<0,0,IF(SUM($O124:BH124)+BH124>$N124,$N124-SUM($O124:BH124),BH124))","v":0},{"$f":"IF(SUM($N124:BI124)<0,0,IF(SUM($O124:BI124)+BI124>$N124,$N124-SUM($O124:BI124),BI124))","v":0},{"$f":"IF(SUM($N124:BJ124)<0,0,IF(SUM($O124:BJ124)+BJ124>$N124,$N124-SUM($O124:BJ124),BJ124))","v":0},{"$f":"IF(SUM($N124:BK124)<0,0,IF(SUM($O124:BK124)+BK124>$N124,$N124-SUM($O124:BK124),BK124))","v":0},{"$f":"IF(SUM($N124:BL124)<0,0,IF(SUM($O124:BL124)+BL124>$N124,$N124-SUM($O124:BL124),BL124))","v":0},{"$f":"IF(SUM($N124:BM124)<0,0,IF(SUM($O124:BM124)+BM124>$N124,$N124-SUM($O124:BM124),BM124))","v":0},{"$f":"IF(SUM($N124:BN124)<0,0,IF(SUM($O124:BN124)+BN124>$N124,$N124-SUM($O124:BN124),BN124))","v":0},{"$f":"IF(SUM($N124:BO124)<0,0,IF(SUM($O124:BO124)+BO124>$N124,$N124-SUM($O124:BO124),BO124))","v":0},{"$f":"IF(SUM($N124:BP124)<0,0,IF(SUM($O124:BP124)+BP124>$N124,$N124-SUM($O124:BP124),BP124))","v":0},{"$f":"IF(SUM($N124:BQ124)<0,0,IF(SUM($O124:BQ124)+BQ124>$N124,$N124-SUM($O124:BQ124),BQ124))","v":0},{"$f":"IF(SUM($N124:BR124)<0,0,IF(SUM($O124:BR124)+BR124>$N124,$N124-SUM($O124:BR124),BR124))","v":0},{"$f":"IF(SUM($N124:BS124)<0,0,IF(SUM($O124:BS124)+BS124>$N124,$N124-SUM($O124:BS124),BS124))","v":0},{"$f":"IF(SUM($N124:BT124)<0,0,IF(SUM($O124:BT124)+BT124>$N124,$N124-SUM($O124:BT124),BT124))","v":0},{"$f":"IF(SUM($N124:BU124)<0,0,IF(SUM($O124:BU124)+BU124>$N124,$N124-SUM($O124:BU124),BU124))","v":0},{"$f":"IF(SUM($N124:BV124)<0,0,IF(SUM($O124:BV124)+BV124>$N124,$N124-SUM($O124:BV124),BV124))","v":0},{"$f":"IF(SUM($N124:BW124)<0,0,IF(SUM($O124:BW124)+BW124>$N124,$N124-SUM($O124:BW124),BW124))","v":0},{"$f":"IF(SUM($N124:BX124)<0,0,IF(SUM($O124:BX124)+BX124>$N124,$N124-SUM($O124:BX124),BX124))","v":0},{"$f":"IF(SUM($N124:BY124)<0,0,IF(SUM($O124:BY124)+BY124>$N124,$N124-SUM($O124:BY124),BY124))","v":0},{"$f":"IF(SUM($N124:BZ124)<0,0,IF(SUM($O124:BZ124)+BZ124>$N124,$N124-SUM($O124:BZ124),BZ124))","v":0},{"$f":"IF(SUM($N124:CA124)<0,0,IF(SUM($O124:CA124)+CA124>$N124,$N124-SUM($O124:CA124),CA124))","v":0},{"$f":"IF(SUM($N124:CB124)<0,0,IF(SUM($O124:CB124)+CB124>$N124,$N124-SUM($O124:CB124),CB124))","v":0},{"$f":"IF(SUM($N124:CC124)<0,0,IF(SUM($O124:CC124)+CC124>$N124,$N124-SUM($O124:CC124),CC124))","v":0},{"$f":"IF(SUM($N124:CD124)<0,0,IF(SUM($O124:CD124)+CD124>$N124,$N124-SUM($O124:CD124),CD124))","v":0},{"$f":"IF(SUM($N124:CE124)<0,0,IF(SUM($O124:CE124)+CE124>$N124,$N124-SUM($O124:CE124),CE124))","v":0},{"$f":"IF(SUM($N124:CF124)<0,0,IF(SUM($O124:CF124)+CF124>$N124,$N124-SUM($O124:CF124),CF124))","v":0},{"$f":"IF(SUM($N124:CG124)<0,0,IF(SUM($O124:CG124)+CG124>$N124,$N124-SUM($O124:CG124),CG124))","v":0},{"$f":"IF(SUM($N124:CH124)<0,0,IF(SUM($O124:CH124)+CH124>$N124,$N124-SUM($O124:CH124),CH124))","v":0},{"$f":"IF(SUM($N124:CI124)<0,0,IF(SUM($O124:CI124)+CI124>$N124,$N124-SUM($O124:CI124),CI124))","v":0},{"$f":"IF(SUM($N124:CJ124)<0,0,IF(SUM($O124:CJ124)+CJ124>$N124,$N124-SUM($O124:CJ124),CJ124))","v":0},{"$f":"IF(SUM($N124:CK124)<0,0,IF(SUM($O124:CK124)+CK124>$N124,$N124-SUM($O124:CK124),CK124))","v":0},{"$f":"IF(SUM($N124:CL124)<0,0,IF(SUM($O124:CL124)+CL124>$N124,$N124-SUM($O124:CL124),CL124))","v":0},{"$f":"IF(SUM($N124:CM124)<0,0,IF(SUM($O124:CM124)+CM124>$N124,$N124-SUM($O124:CM124),CM124))","v":0},{"$f":"IF(SUM($N124:CN124)<0,0,IF(SUM($O124:CN124)+CN124>$N124,$N124-SUM($O124:CN124),CN124))","v":0},{"$f":"IF(SUM($N124:CO124)<0,0,IF(SUM($O124:CO124)+CO124>$N124,$N124-SUM($O124:CO124),CO124))","v":0},{"$f":"IF(SUM($N124:CP124)<0,0,IF(SUM($O124:CP124)+CP124>$N124,$N124-SUM($O124:CP124),CP124))","v":0},{"$f":"IF(SUM($N124:CQ124)<0,0,IF(SUM($O124:CQ124)+CQ124>$N124,$N124-SUM($O124:CQ124),CQ124))","v":0},{"$f":"IF(SUM($N124:CR124)<0,0,IF(SUM($O124:CR124)+CR124>$N124,$N124-SUM($O124:CR124),CR124))","v":0},{"$f":"IF(SUM($N124:CS124)<0,0,IF(SUM($O124:CS124)+CS124>$N124,$N124-SUM($O124:CS124),CS124))","v":0},{"$f":"IF(SUM($N124:CT124)<0,0,IF(SUM($O124:CT124)+CT124>$N124,$N124-SUM($O124:CT124),CT124))","v":0},{"$f":"IF(SUM($N124:CU124)<0,0,IF(SUM($O124:CU124)+CU124>$N124,$N124-SUM($O124:CU124),CU124))","v":0},{"$f":"IF(SUM($N124:CV124)<0,0,IF(SUM($O124:CV124)+CV124>$N124,$N124-SUM($O124:CV124),CV124))","v":0},{"$f":"IF(SUM($N124:CW124)<0,0,IF(SUM($O124:CW124)+CW124>$N124,$N124-SUM($O124:CW124),CW124))","v":0},{"$f":"IF(SUM($N124:CX124)<0,0,IF(SUM($O124:CX124)+CX124>$N124,$N124-SUM($O124:CX124),CX124))","v":0},{"$f":"IF(SUM($N124:CY124)<0,0,IF(SUM($O124:CY124)+CY124>$N124,$N124-SUM($O124:CY124),CY124))","v":0},{"$f":"IF(SUM($N124:CZ124)<0,0,IF(SUM($O124:CZ124)+CZ124>$N124,$N124-SUM($O124:CZ124),CZ124))","v":0},{"$f":"IF(SUM($N124:DA124)<0,0,IF(SUM($O124:DA124)+DA124>$N124,$N124-SUM($O124:DA124),DA124))","v":0},{"$f":"IF(SUM($N124:DB124)<0,0,IF(SUM($O124:DB124)+DB124>$N124,$N124-SUM($O124:DB124),DB124))","v":0},{"$f":"IF(SUM($N124:DC124)<0,0,IF(SUM($O124:DC124)+DC124>$N124,$N124-SUM($O124:DC124),DC124))","v":0},{"$f":"IF(SUM($N124:DD124)<0,0,IF(SUM($O124:DD124)+DD124>$N124,$N124-SUM($O124:DD124),DD124))","v":0},{"$f":"IF(SUM($N124:DE124)<0,0,IF(SUM($O124:DE124)+DE124>$N124,$N124-SUM($O124:DE124),DE124))","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,null,null,2.6964039453431322E-2,{"$f":"IF(SUM($I125:L125)+L125>$K25,$K25-SUM($I125:L125),L125)","v":2.6964039453431322E-2},0.20464692109313737,7.5795155960421247E-3,{"$f":"IF(SUM($N125:O125)<0,0,IF(SUM($O125:O125)+O125>$N125,$N125-SUM($O125:O125),O125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:P125)<0,0,IF(SUM($O125:P125)+P125>$N125,$N125-SUM($O125:P125),P125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:Q125)<0,0,IF(SUM($O125:Q125)+Q125>$N125,$N125-SUM($O125:Q125),Q125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:R125)<0,0,IF(SUM($O125:R125)+R125>$N125,$N125-SUM($O125:R125),R125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:S125)<0,0,IF(SUM($O125:S125)+S125>$N125,$N125-SUM($O125:S125),S125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:T125)<0,0,IF(SUM($O125:T125)+T125>$N125,$N125-SUM($O125:T125),T125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:U125)<0,0,IF(SUM($O125:U125)+U125>$N125,$N125-SUM($O125:U125),U125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:V125)<0,0,IF(SUM($O125:V125)+V125>$N125,$N125-SUM($O125:V125),V125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:W125)<0,0,IF(SUM($O125:W125)+W125>$N125,$N125-SUM($O125:W125),W125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:X125)<0,0,IF(SUM($O125:X125)+X125>$N125,$N125-SUM($O125:X125),X125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:Y125)<0,0,IF(SUM($O125:Y125)+Y125>$N125,$N125-SUM($O125:Y125),Y125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:Z125)<0,0,IF(SUM($O125:Z125)+Z125>$N125,$N125-SUM($O125:Z125),Z125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AA125)<0,0,IF(SUM($O125:AA125)+AA125>$N125,$N125-SUM($O125:AA125),AA125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AB125)<0,0,IF(SUM($O125:AB125)+AB125>$N125,$N125-SUM($O125:AB125),AB125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AC125)<0,0,IF(SUM($O125:AC125)+AC125>$N125,$N125-SUM($O125:AC125),AC125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AD125)<0,0,IF(SUM($O125:AD125)+AD125>$N125,$N125-SUM($O125:AD125),AD125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AE125)<0,0,IF(SUM($O125:AE125)+AE125>$N125,$N125-SUM($O125:AE125),AE125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AF125)<0,0,IF(SUM($O125:AF125)+AF125>$N125,$N125-SUM($O125:AF125),AF125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AG125)<0,0,IF(SUM($O125:AG125)+AG125>$N125,$N125-SUM($O125:AG125),AG125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AH125)<0,0,IF(SUM($O125:AH125)+AH125>$N125,$N125-SUM($O125:AH125),AH125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AI125)<0,0,IF(SUM($O125:AI125)+AI125>$N125,$N125-SUM($O125:AI125),AI125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AJ125)<0,0,IF(SUM($O125:AJ125)+AJ125>$N125,$N125-SUM($O125:AJ125),AJ125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AK125)<0,0,IF(SUM($O125:AK125)+AK125>$N125,$N125-SUM($O125:AK125),AK125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AL125)<0,0,IF(SUM($O125:AL125)+AL125>$N125,$N125-SUM($O125:AL125),AL125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AM125)<0,0,IF(SUM($O125:AM125)+AM125>$N125,$N125-SUM($O125:AM125),AM125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AN125)<0,0,IF(SUM($O125:AN125)+AN125>$N125,$N125-SUM($O125:AN125),AN125))","v":7.5795155960421247E-3},{"$f":"IF(SUM($N125:AO125)<0,0,IF(SUM($O125:AO125)+AO125>$N125,$N125-SUM($O125:AO125),AO125))","v":8.3266726846886741E-17},{"$f":"IF(SUM($N125:AP125)<0,0,IF(SUM($O125:AP125)+AP125>$N125,$N125-SUM($O125:AP125),AP125))","v":8.3266726846886741E-17},{"$f":"IF(SUM($N125:AQ125)<0,0,IF(SUM($O125:AQ125)+AQ125>$N125,$N125-SUM($O125:AQ125),AQ125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:AR125)<0,0,IF(SUM($O125:AR125)+AR125>$N125,$N125-SUM($O125:AR125),AR125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:AS125)<0,0,IF(SUM($O125:AS125)+AS125>$N125,$N125-SUM($O125:AS125),AS125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:AT125)<0,0,IF(SUM($O125:AT125)+AT125>$N125,$N125-SUM($O125:AT125),AT125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:AU125)<0,0,IF(SUM($O125:AU125)+AU125>$N125,$N125-SUM($O125:AU125),AU125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:AV125)<0,0,IF(SUM($O125:AV125)+AV125>$N125,$N125-SUM($O125:AV125),AV125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:AW125)<0,0,IF(SUM($O125:AW125)+AW125>$N125,$N125-SUM($O125:AW125),AW125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:AX125)<0,0,IF(SUM($O125:AX125)+AX125>$N125,$N125-SUM($O125:AX125),AX125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:AY125)<0,0,IF(SUM($O125:AY125)+AY125>$N125,$N125-SUM($O125:AY125),AY125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:AZ125)<0,0,IF(SUM($O125:AZ125)+AZ125>$N125,$N125-SUM($O125:AZ125),AZ125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BA125)<0,0,IF(SUM($O125:BA125)+BA125>$N125,$N125-SUM($O125:BA125),BA125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BB125)<0,0,IF(SUM($O125:BB125)+BB125>$N125,$N125-SUM($O125:BB125),BB125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BC125)<0,0,IF(SUM($O125:BC125)+BC125>$N125,$N125-SUM($O125:BC125),BC125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BD125)<0,0,IF(SUM($O125:BD125)+BD125>$N125,$N125-SUM($O125:BD125),BD125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BE125)<0,0,IF(SUM($O125:BE125)+BE125>$N125,$N125-SUM($O125:BE125),BE125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BF125)<0,0,IF(SUM($O125:BF125)+BF125>$N125,$N125-SUM($O125:BF125),BF125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BG125)<0,0,IF(SUM($O125:BG125)+BG125>$N125,$N125-SUM($O125:BG125),BG125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BH125)<0,0,IF(SUM($O125:BH125)+BH125>$N125,$N125-SUM($O125:BH125),BH125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BI125)<0,0,IF(SUM($O125:BI125)+BI125>$N125,$N125-SUM($O125:BI125),BI125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BJ125)<0,0,IF(SUM($O125:BJ125)+BJ125>$N125,$N125-SUM($O125:BJ125),BJ125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BK125)<0,0,IF(SUM($O125:BK125)+BK125>$N125,$N125-SUM($O125:BK125),BK125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BL125)<0,0,IF(SUM($O125:BL125)+BL125>$N125,$N125-SUM($O125:BL125),BL125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BM125)<0,0,IF(SUM($O125:BM125)+BM125>$N125,$N125-SUM($O125:BM125),BM125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BN125)<0,0,IF(SUM($O125:BN125)+BN125>$N125,$N125-SUM($O125:BN125),BN125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BO125)<0,0,IF(SUM($O125:BO125)+BO125>$N125,$N125-SUM($O125:BO125),BO125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BP125)<0,0,IF(SUM($O125:BP125)+BP125>$N125,$N125-SUM($O125:BP125),BP125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BQ125)<0,0,IF(SUM($O125:BQ125)+BQ125>$N125,$N125-SUM($O125:BQ125),BQ125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BR125)<0,0,IF(SUM($O125:BR125)+BR125>$N125,$N125-SUM($O125:BR125),BR125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BS125)<0,0,IF(SUM($O125:BS125)+BS125>$N125,$N125-SUM($O125:BS125),BS125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BT125)<0,0,IF(SUM($O125:BT125)+BT125>$N125,$N125-SUM($O125:BT125),BT125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BU125)<0,0,IF(SUM($O125:BU125)+BU125>$N125,$N125-SUM($O125:BU125),BU125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BV125)<0,0,IF(SUM($O125:BV125)+BV125>$N125,$N125-SUM($O125:BV125),BV125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BW125)<0,0,IF(SUM($O125:BW125)+BW125>$N125,$N125-SUM($O125:BW125),BW125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BX125)<0,0,IF(SUM($O125:BX125)+BX125>$N125,$N125-SUM($O125:BX125),BX125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BY125)<0,0,IF(SUM($O125:BY125)+BY125>$N125,$N125-SUM($O125:BY125),BY125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:BZ125)<0,0,IF(SUM($O125:BZ125)+BZ125>$N125,$N125-SUM($O125:BZ125),BZ125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CA125)<0,0,IF(SUM($O125:CA125)+CA125>$N125,$N125-SUM($O125:CA125),CA125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CB125)<0,0,IF(SUM($O125:CB125)+CB125>$N125,$N125-SUM($O125:CB125),CB125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CC125)<0,0,IF(SUM($O125:CC125)+CC125>$N125,$N125-SUM($O125:CC125),CC125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CD125)<0,0,IF(SUM($O125:CD125)+CD125>$N125,$N125-SUM($O125:CD125),CD125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CE125)<0,0,IF(SUM($O125:CE125)+CE125>$N125,$N125-SUM($O125:CE125),CE125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CF125)<0,0,IF(SUM($O125:CF125)+CF125>$N125,$N125-SUM($O125:CF125),CF125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CG125)<0,0,IF(SUM($O125:CG125)+CG125>$N125,$N125-SUM($O125:CG125),CG125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CH125)<0,0,IF(SUM($O125:CH125)+CH125>$N125,$N125-SUM($O125:CH125),CH125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CI125)<0,0,IF(SUM($O125:CI125)+CI125>$N125,$N125-SUM($O125:CI125),CI125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CJ125)<0,0,IF(SUM($O125:CJ125)+CJ125>$N125,$N125-SUM($O125:CJ125),CJ125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CK125)<0,0,IF(SUM($O125:CK125)+CK125>$N125,$N125-SUM($O125:CK125),CK125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CL125)<0,0,IF(SUM($O125:CL125)+CL125>$N125,$N125-SUM($O125:CL125),CL125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CM125)<0,0,IF(SUM($O125:CM125)+CM125>$N125,$N125-SUM($O125:CM125),CM125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CN125)<0,0,IF(SUM($O125:CN125)+CN125>$N125,$N125-SUM($O125:CN125),CN125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CO125)<0,0,IF(SUM($O125:CO125)+CO125>$N125,$N125-SUM($O125:CO125),CO125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CP125)<0,0,IF(SUM($O125:CP125)+CP125>$N125,$N125-SUM($O125:CP125),CP125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CQ125)<0,0,IF(SUM($O125:CQ125)+CQ125>$N125,$N125-SUM($O125:CQ125),CQ125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CR125)<0,0,IF(SUM($O125:CR125)+CR125>$N125,$N125-SUM($O125:CR125),CR125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CS125)<0,0,IF(SUM($O125:CS125)+CS125>$N125,$N125-SUM($O125:CS125),CS125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CT125)<0,0,IF(SUM($O125:CT125)+CT125>$N125,$N125-SUM($O125:CT125),CT125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CU125)<0,0,IF(SUM($O125:CU125)+CU125>$N125,$N125-SUM($O125:CU125),CU125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CV125)<0,0,IF(SUM($O125:CV125)+CV125>$N125,$N125-SUM($O125:CV125),CV125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CW125)<0,0,IF(SUM($O125:CW125)+CW125>$N125,$N125-SUM($O125:CW125),CW125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CX125)<0,0,IF(SUM($O125:CX125)+CX125>$N125,$N125-SUM($O125:CX125),CX125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CY125)<0,0,IF(SUM($O125:CY125)+CY125>$N125,$N125-SUM($O125:CY125),CY125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:CZ125)<0,0,IF(SUM($O125:CZ125)+CZ125>$N125,$N125-SUM($O125:CZ125),CZ125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:DA125)<0,0,IF(SUM($O125:DA125)+DA125>$N125,$N125-SUM($O125:DA125),DA125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:DB125)<0,0,IF(SUM($O125:DB125)+DB125>$N125,$N125-SUM($O125:DB125),DB125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:DC125)<0,0,IF(SUM($O125:DC125)+DC125>$N125,$N125-SUM($O125:DC125),DC125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:DD125)<0,0,IF(SUM($O125:DD125)+DD125>$N125,$N125-SUM($O125:DD125),DD125))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N125:DE125)<0,0,IF(SUM($O125:DE125)+DE125>$N125,$N125-SUM($O125:DE125),DE125))","v":-8.3266726846886741E-17}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,null,null,2.0126472613372971E-3,{"$f":"IF(SUM($I126:L126)+L126>$K26,$K26-SUM($I126:L126),L126)","v":2.0126472613372971E-3},-4.0252945226745942E-3,0,{"$f":"IF(SUM($N126:O126)<0,0,IF(SUM($O126:O126)+O126>$N126,$N126-SUM($O126:O126),O126))","v":0},{"$f":"IF(SUM($N126:P126)<0,0,IF(SUM($O126:P126)+P126>$N126,$N126-SUM($O126:P126),P126))","v":0},{"$f":"IF(SUM($N126:Q126)<0,0,IF(SUM($O126:Q126)+Q126>$N126,$N126-SUM($O126:Q126),Q126))","v":0},{"$f":"IF(SUM($N126:R126)<0,0,IF(SUM($O126:R126)+R126>$N126,$N126-SUM($O126:R126),R126))","v":0},{"$f":"IF(SUM($N126:S126)<0,0,IF(SUM($O126:S126)+S126>$N126,$N126-SUM($O126:S126),S126))","v":0},{"$f":"IF(SUM($N126:T126)<0,0,IF(SUM($O126:T126)+T126>$N126,$N126-SUM($O126:T126),T126))","v":0},{"$f":"IF(SUM($N126:U126)<0,0,IF(SUM($O126:U126)+U126>$N126,$N126-SUM($O126:U126),U126))","v":0},{"$f":"IF(SUM($N126:V126)<0,0,IF(SUM($O126:V126)+V126>$N126,$N126-SUM($O126:V126),V126))","v":0},{"$f":"IF(SUM($N126:W126)<0,0,IF(SUM($O126:W126)+W126>$N126,$N126-SUM($O126:W126),W126))","v":0},{"$f":"IF(SUM($N126:X126)<0,0,IF(SUM($O126:X126)+X126>$N126,$N126-SUM($O126:X126),X126))","v":0},{"$f":"IF(SUM($N126:Y126)<0,0,IF(SUM($O126:Y126)+Y126>$N126,$N126-SUM($O126:Y126),Y126))","v":0},{"$f":"IF(SUM($N126:Z126)<0,0,IF(SUM($O126:Z126)+Z126>$N126,$N126-SUM($O126:Z126),Z126))","v":0},{"$f":"IF(SUM($N126:AA126)<0,0,IF(SUM($O126:AA126)+AA126>$N126,$N126-SUM($O126:AA126),AA126))","v":0},{"$f":"IF(SUM($N126:AB126)<0,0,IF(SUM($O126:AB126)+AB126>$N126,$N126-SUM($O126:AB126),AB126))","v":0},{"$f":"IF(SUM($N126:AC126)<0,0,IF(SUM($O126:AC126)+AC126>$N126,$N126-SUM($O126:AC126),AC126))","v":0},{"$f":"IF(SUM($N126:AD126)<0,0,IF(SUM($O126:AD126)+AD126>$N126,$N126-SUM($O126:AD126),AD126))","v":0},{"$f":"IF(SUM($N126:AE126)<0,0,IF(SUM($O126:AE126)+AE126>$N126,$N126-SUM($O126:AE126),AE126))","v":0},{"$f":"IF(SUM($N126:AF126)<0,0,IF(SUM($O126:AF126)+AF126>$N126,$N126-SUM($O126:AF126),AF126))","v":0},{"$f":"IF(SUM($N126:AG126)<0,0,IF(SUM($O126:AG126)+AG126>$N126,$N126-SUM($O126:AG126),AG126))","v":0},{"$f":"IF(SUM($N126:AH126)<0,0,IF(SUM($O126:AH126)+AH126>$N126,$N126-SUM($O126:AH126),AH126))","v":0},{"$f":"IF(SUM($N126:AI126)<0,0,IF(SUM($O126:AI126)+AI126>$N126,$N126-SUM($O126:AI126),AI126))","v":0},{"$f":"IF(SUM($N126:AJ126)<0,0,IF(SUM($O126:AJ126)+AJ126>$N126,$N126-SUM($O126:AJ126),AJ126))","v":0},{"$f":"IF(SUM($N126:AK126)<0,0,IF(SUM($O126:AK126)+AK126>$N126,$N126-SUM($O126:AK126),AK126))","v":0},{"$f":"IF(SUM($N126:AL126)<0,0,IF(SUM($O126:AL126)+AL126>$N126,$N126-SUM($O126:AL126),AL126))","v":0},{"$f":"IF(SUM($N126:AM126)<0,0,IF(SUM($O126:AM126)+AM126>$N126,$N126-SUM($O126:AM126),AM126))","v":0},{"$f":"IF(SUM($N126:AN126)<0,0,IF(SUM($O126:AN126)+AN126>$N126,$N126-SUM($O126:AN126),AN126))","v":0},{"$f":"IF(SUM($N126:AO126)<0,0,IF(SUM($O126:AO126)+AO126>$N126,$N126-SUM($O126:AO126),AO126))","v":0},{"$f":"IF(SUM($N126:AP126)<0,0,IF(SUM($O126:AP126)+AP126>$N126,$N126-SUM($O126:AP126),AP126))","v":0},{"$f":"IF(SUM($N126:AQ126)<0,0,IF(SUM($O126:AQ126)+AQ126>$N126,$N126-SUM($O126:AQ126),AQ126))","v":0},{"$f":"IF(SUM($N126:AR126)<0,0,IF(SUM($O126:AR126)+AR126>$N126,$N126-SUM($O126:AR126),AR126))","v":0},{"$f":"IF(SUM($N126:AS126)<0,0,IF(SUM($O126:AS126)+AS126>$N126,$N126-SUM($O126:AS126),AS126))","v":0},{"$f":"IF(SUM($N126:AT126)<0,0,IF(SUM($O126:AT126)+AT126>$N126,$N126-SUM($O126:AT126),AT126))","v":0},{"$f":"IF(SUM($N126:AU126)<0,0,IF(SUM($O126:AU126)+AU126>$N126,$N126-SUM($O126:AU126),AU126))","v":0},{"$f":"IF(SUM($N126:AV126)<0,0,IF(SUM($O126:AV126)+AV126>$N126,$N126-SUM($O126:AV126),AV126))","v":0},{"$f":"IF(SUM($N126:AW126)<0,0,IF(SUM($O126:AW126)+AW126>$N126,$N126-SUM($O126:AW126),AW126))","v":0},{"$f":"IF(SUM($N126:AX126)<0,0,IF(SUM($O126:AX126)+AX126>$N126,$N126-SUM($O126:AX126),AX126))","v":0},{"$f":"IF(SUM($N126:AY126)<0,0,IF(SUM($O126:AY126)+AY126>$N126,$N126-SUM($O126:AY126),AY126))","v":0},{"$f":"IF(SUM($N126:AZ126)<0,0,IF(SUM($O126:AZ126)+AZ126>$N126,$N126-SUM($O126:AZ126),AZ126))","v":0},{"$f":"IF(SUM($N126:BA126)<0,0,IF(SUM($O126:BA126)+BA126>$N126,$N126-SUM($O126:BA126),BA126))","v":0},{"$f":"IF(SUM($N126:BB126)<0,0,IF(SUM($O126:BB126)+BB126>$N126,$N126-SUM($O126:BB126),BB126))","v":0},{"$f":"IF(SUM($N126:BC126)<0,0,IF(SUM($O126:BC126)+BC126>$N126,$N126-SUM($O126:BC126),BC126))","v":0},{"$f":"IF(SUM($N126:BD126)<0,0,IF(SUM($O126:BD126)+BD126>$N126,$N126-SUM($O126:BD126),BD126))","v":0},{"$f":"IF(SUM($N126:BE126)<0,0,IF(SUM($O126:BE126)+BE126>$N126,$N126-SUM($O126:BE126),BE126))","v":0},{"$f":"IF(SUM($N126:BF126)<0,0,IF(SUM($O126:BF126)+BF126>$N126,$N126-SUM($O126:BF126),BF126))","v":0},{"$f":"IF(SUM($N126:BG126)<0,0,IF(SUM($O126:BG126)+BG126>$N126,$N126-SUM($O126:BG126),BG126))","v":0},{"$f":"IF(SUM($N126:BH126)<0,0,IF(SUM($O126:BH126)+BH126>$N126,$N126-SUM($O126:BH126),BH126))","v":0},{"$f":"IF(SUM($N126:BI126)<0,0,IF(SUM($O126:BI126)+BI126>$N126,$N126-SUM($O126:BI126),BI126))","v":0},{"$f":"IF(SUM($N126:BJ126)<0,0,IF(SUM($O126:BJ126)+BJ126>$N126,$N126-SUM($O126:BJ126),BJ126))","v":0},{"$f":"IF(SUM($N126:BK126)<0,0,IF(SUM($O126:BK126)+BK126>$N126,$N126-SUM($O126:BK126),BK126))","v":0},{"$f":"IF(SUM($N126:BL126)<0,0,IF(SUM($O126:BL126)+BL126>$N126,$N126-SUM($O126:BL126),BL126))","v":0},{"$f":"IF(SUM($N126:BM126)<0,0,IF(SUM($O126:BM126)+BM126>$N126,$N126-SUM($O126:BM126),BM126))","v":0},{"$f":"IF(SUM($N126:BN126)<0,0,IF(SUM($O126:BN126)+BN126>$N126,$N126-SUM($O126:BN126),BN126))","v":0},{"$f":"IF(SUM($N126:BO126)<0,0,IF(SUM($O126:BO126)+BO126>$N126,$N126-SUM($O126:BO126),BO126))","v":0},{"$f":"IF(SUM($N126:BP126)<0,0,IF(SUM($O126:BP126)+BP126>$N126,$N126-SUM($O126:BP126),BP126))","v":0},{"$f":"IF(SUM($N126:BQ126)<0,0,IF(SUM($O126:BQ126)+BQ126>$N126,$N126-SUM($O126:BQ126),BQ126))","v":0},{"$f":"IF(SUM($N126:BR126)<0,0,IF(SUM($O126:BR126)+BR126>$N126,$N126-SUM($O126:BR126),BR126))","v":0},{"$f":"IF(SUM($N126:BS126)<0,0,IF(SUM($O126:BS126)+BS126>$N126,$N126-SUM($O126:BS126),BS126))","v":0},{"$f":"IF(SUM($N126:BT126)<0,0,IF(SUM($O126:BT126)+BT126>$N126,$N126-SUM($O126:BT126),BT126))","v":0},{"$f":"IF(SUM($N126:BU126)<0,0,IF(SUM($O126:BU126)+BU126>$N126,$N126-SUM($O126:BU126),BU126))","v":0},{"$f":"IF(SUM($N126:BV126)<0,0,IF(SUM($O126:BV126)+BV126>$N126,$N126-SUM($O126:BV126),BV126))","v":0},{"$f":"IF(SUM($N126:BW126)<0,0,IF(SUM($O126:BW126)+BW126>$N126,$N126-SUM($O126:BW126),BW126))","v":0},{"$f":"IF(SUM($N126:BX126)<0,0,IF(SUM($O126:BX126)+BX126>$N126,$N126-SUM($O126:BX126),BX126))","v":0},{"$f":"IF(SUM($N126:BY126)<0,0,IF(SUM($O126:BY126)+BY126>$N126,$N126-SUM($O126:BY126),BY126))","v":0},{"$f":"IF(SUM($N126:BZ126)<0,0,IF(SUM($O126:BZ126)+BZ126>$N126,$N126-SUM($O126:BZ126),BZ126))","v":0},{"$f":"IF(SUM($N126:CA126)<0,0,IF(SUM($O126:CA126)+CA126>$N126,$N126-SUM($O126:CA126),CA126))","v":0},{"$f":"IF(SUM($N126:CB126)<0,0,IF(SUM($O126:CB126)+CB126>$N126,$N126-SUM($O126:CB126),CB126))","v":0},{"$f":"IF(SUM($N126:CC126)<0,0,IF(SUM($O126:CC126)+CC126>$N126,$N126-SUM($O126:CC126),CC126))","v":0},{"$f":"IF(SUM($N126:CD126)<0,0,IF(SUM($O126:CD126)+CD126>$N126,$N126-SUM($O126:CD126),CD126))","v":0},{"$f":"IF(SUM($N126:CE126)<0,0,IF(SUM($O126:CE126)+CE126>$N126,$N126-SUM($O126:CE126),CE126))","v":0},{"$f":"IF(SUM($N126:CF126)<0,0,IF(SUM($O126:CF126)+CF126>$N126,$N126-SUM($O126:CF126),CF126))","v":0},{"$f":"IF(SUM($N126:CG126)<0,0,IF(SUM($O126:CG126)+CG126>$N126,$N126-SUM($O126:CG126),CG126))","v":0},{"$f":"IF(SUM($N126:CH126)<0,0,IF(SUM($O126:CH126)+CH126>$N126,$N126-SUM($O126:CH126),CH126))","v":0},{"$f":"IF(SUM($N126:CI126)<0,0,IF(SUM($O126:CI126)+CI126>$N126,$N126-SUM($O126:CI126),CI126))","v":0},{"$f":"IF(SUM($N126:CJ126)<0,0,IF(SUM($O126:CJ126)+CJ126>$N126,$N126-SUM($O126:CJ126),CJ126))","v":0},{"$f":"IF(SUM($N126:CK126)<0,0,IF(SUM($O126:CK126)+CK126>$N126,$N126-SUM($O126:CK126),CK126))","v":0},{"$f":"IF(SUM($N126:CL126)<0,0,IF(SUM($O126:CL126)+CL126>$N126,$N126-SUM($O126:CL126),CL126))","v":0},{"$f":"IF(SUM($N126:CM126)<0,0,IF(SUM($O126:CM126)+CM126>$N126,$N126-SUM($O126:CM126),CM126))","v":0},{"$f":"IF(SUM($N126:CN126)<0,0,IF(SUM($O126:CN126)+CN126>$N126,$N126-SUM($O126:CN126),CN126))","v":0},{"$f":"IF(SUM($N126:CO126)<0,0,IF(SUM($O126:CO126)+CO126>$N126,$N126-SUM($O126:CO126),CO126))","v":0},{"$f":"IF(SUM($N126:CP126)<0,0,IF(SUM($O126:CP126)+CP126>$N126,$N126-SUM($O126:CP126),CP126))","v":0},{"$f":"IF(SUM($N126:CQ126)<0,0,IF(SUM($O126:CQ126)+CQ126>$N126,$N126-SUM($O126:CQ126),CQ126))","v":0},{"$f":"IF(SUM($N126:CR126)<0,0,IF(SUM($O126:CR126)+CR126>$N126,$N126-SUM($O126:CR126),CR126))","v":0},{"$f":"IF(SUM($N126:CS126)<0,0,IF(SUM($O126:CS126)+CS126>$N126,$N126-SUM($O126:CS126),CS126))","v":0},{"$f":"IF(SUM($N126:CT126)<0,0,IF(SUM($O126:CT126)+CT126>$N126,$N126-SUM($O126:CT126),CT126))","v":0},{"$f":"IF(SUM($N126:CU126)<0,0,IF(SUM($O126:CU126)+CU126>$N126,$N126-SUM($O126:CU126),CU126))","v":0},{"$f":"IF(SUM($N126:CV126)<0,0,IF(SUM($O126:CV126)+CV126>$N126,$N126-SUM($O126:CV126),CV126))","v":0},{"$f":"IF(SUM($N126:CW126)<0,0,IF(SUM($O126:CW126)+CW126>$N126,$N126-SUM($O126:CW126),CW126))","v":0},{"$f":"IF(SUM($N126:CX126)<0,0,IF(SUM($O126:CX126)+CX126>$N126,$N126-SUM($O126:CX126),CX126))","v":0},{"$f":"IF(SUM($N126:CY126)<0,0,IF(SUM($O126:CY126)+CY126>$N126,$N126-SUM($O126:CY126),CY126))","v":0},{"$f":"IF(SUM($N126:CZ126)<0,0,IF(SUM($O126:CZ126)+CZ126>$N126,$N126-SUM($O126:CZ126),CZ126))","v":0},{"$f":"IF(SUM($N126:DA126)<0,0,IF(SUM($O126:DA126)+DA126>$N126,$N126-SUM($O126:DA126),DA126))","v":0},{"$f":"IF(SUM($N126:DB126)<0,0,IF(SUM($O126:DB126)+DB126>$N126,$N126-SUM($O126:DB126),DB126))","v":0},{"$f":"IF(SUM($N126:DC126)<0,0,IF(SUM($O126:DC126)+DC126>$N126,$N126-SUM($O126:DC126),DC126))","v":0},{"$f":"IF(SUM($N126:DD126)<0,0,IF(SUM($O126:DD126)+DD126>$N126,$N126-SUM($O126:DD126),DD126))","v":0},{"$f":"IF(SUM($N126:DE126)<0,0,IF(SUM($O126:DE126)+DE126>$N126,$N126-SUM($O126:DE126),DE126))","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,null,null,0.12959984131028221,{"$f":"IF(SUM($I127:L127)+L127>$K27,$K27-SUM($I127:L127),L127)","v":0.12959984131028221},0.46814231737943562,3.9011859781619633E-2,{"$f":"IF(SUM($N127:O127)<0,0,IF(SUM($O127:O127)+O127>$N127,$N127-SUM($O127:O127),O127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:P127)<0,0,IF(SUM($O127:P127)+P127>$N127,$N127-SUM($O127:P127),P127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:Q127)<0,0,IF(SUM($O127:Q127)+Q127>$N127,$N127-SUM($O127:Q127),Q127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:R127)<0,0,IF(SUM($O127:R127)+R127>$N127,$N127-SUM($O127:R127),R127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:S127)<0,0,IF(SUM($O127:S127)+S127>$N127,$N127-SUM($O127:S127),S127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:T127)<0,0,IF(SUM($O127:T127)+T127>$N127,$N127-SUM($O127:T127),T127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:U127)<0,0,IF(SUM($O127:U127)+U127>$N127,$N127-SUM($O127:U127),U127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:V127)<0,0,IF(SUM($O127:V127)+V127>$N127,$N127-SUM($O127:V127),V127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:W127)<0,0,IF(SUM($O127:W127)+W127>$N127,$N127-SUM($O127:W127),W127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:X127)<0,0,IF(SUM($O127:X127)+X127>$N127,$N127-SUM($O127:X127),X127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:Y127)<0,0,IF(SUM($O127:Y127)+Y127>$N127,$N127-SUM($O127:Y127),Y127))","v":3.9011859781619633E-2},{"$f":"IF(SUM($N127:Z127)<0,0,IF(SUM($O127:Z127)+Z127>$N127,$N127-SUM($O127:Z127),Z127))","v":0},{"$f":"IF(SUM($N127:AA127)<0,0,IF(SUM($O127:AA127)+AA127>$N127,$N127-SUM($O127:AA127),AA127))","v":0},{"$f":"IF(SUM($N127:AB127)<0,0,IF(SUM($O127:AB127)+AB127>$N127,$N127-SUM($O127:AB127),AB127))","v":0},{"$f":"IF(SUM($N127:AC127)<0,0,IF(SUM($O127:AC127)+AC127>$N127,$N127-SUM($O127:AC127),AC127))","v":0},{"$f":"IF(SUM($N127:AD127)<0,0,IF(SUM($O127:AD127)+AD127>$N127,$N127-SUM($O127:AD127),AD127))","v":0},{"$f":"IF(SUM($N127:AE127)<0,0,IF(SUM($O127:AE127)+AE127>$N127,$N127-SUM($O127:AE127),AE127))","v":0},{"$f":"IF(SUM($N127:AF127)<0,0,IF(SUM($O127:AF127)+AF127>$N127,$N127-SUM($O127:AF127),AF127))","v":0},{"$f":"IF(SUM($N127:AG127)<0,0,IF(SUM($O127:AG127)+AG127>$N127,$N127-SUM($O127:AG127),AG127))","v":0},{"$f":"IF(SUM($N127:AH127)<0,0,IF(SUM($O127:AH127)+AH127>$N127,$N127-SUM($O127:AH127),AH127))","v":0},{"$f":"IF(SUM($N127:AI127)<0,0,IF(SUM($O127:AI127)+AI127>$N127,$N127-SUM($O127:AI127),AI127))","v":0},{"$f":"IF(SUM($N127:AJ127)<0,0,IF(SUM($O127:AJ127)+AJ127>$N127,$N127-SUM($O127:AJ127),AJ127))","v":0},{"$f":"IF(SUM($N127:AK127)<0,0,IF(SUM($O127:AK127)+AK127>$N127,$N127-SUM($O127:AK127),AK127))","v":0},{"$f":"IF(SUM($N127:AL127)<0,0,IF(SUM($O127:AL127)+AL127>$N127,$N127-SUM($O127:AL127),AL127))","v":0},{"$f":"IF(SUM($N127:AM127)<0,0,IF(SUM($O127:AM127)+AM127>$N127,$N127-SUM($O127:AM127),AM127))","v":0},{"$f":"IF(SUM($N127:AN127)<0,0,IF(SUM($O127:AN127)+AN127>$N127,$N127-SUM($O127:AN127),AN127))","v":0},{"$f":"IF(SUM($N127:AO127)<0,0,IF(SUM($O127:AO127)+AO127>$N127,$N127-SUM($O127:AO127),AO127))","v":0},{"$f":"IF(SUM($N127:AP127)<0,0,IF(SUM($O127:AP127)+AP127>$N127,$N127-SUM($O127:AP127),AP127))","v":0},{"$f":"IF(SUM($N127:AQ127)<0,0,IF(SUM($O127:AQ127)+AQ127>$N127,$N127-SUM($O127:AQ127),AQ127))","v":0},{"$f":"IF(SUM($N127:AR127)<0,0,IF(SUM($O127:AR127)+AR127>$N127,$N127-SUM($O127:AR127),AR127))","v":0},{"$f":"IF(SUM($N127:AS127)<0,0,IF(SUM($O127:AS127)+AS127>$N127,$N127-SUM($O127:AS127),AS127))","v":0},{"$f":"IF(SUM($N127:AT127)<0,0,IF(SUM($O127:AT127)+AT127>$N127,$N127-SUM($O127:AT127),AT127))","v":0},{"$f":"IF(SUM($N127:AU127)<0,0,IF(SUM($O127:AU127)+AU127>$N127,$N127-SUM($O127:AU127),AU127))","v":0},{"$f":"IF(SUM($N127:AV127)<0,0,IF(SUM($O127:AV127)+AV127>$N127,$N127-SUM($O127:AV127),AV127))","v":0},{"$f":"IF(SUM($N127:AW127)<0,0,IF(SUM($O127:AW127)+AW127>$N127,$N127-SUM($O127:AW127),AW127))","v":0},{"$f":"IF(SUM($N127:AX127)<0,0,IF(SUM($O127:AX127)+AX127>$N127,$N127-SUM($O127:AX127),AX127))","v":0},{"$f":"IF(SUM($N127:AY127)<0,0,IF(SUM($O127:AY127)+AY127>$N127,$N127-SUM($O127:AY127),AY127))","v":0},{"$f":"IF(SUM($N127:AZ127)<0,0,IF(SUM($O127:AZ127)+AZ127>$N127,$N127-SUM($O127:AZ127),AZ127))","v":0},{"$f":"IF(SUM($N127:BA127)<0,0,IF(SUM($O127:BA127)+BA127>$N127,$N127-SUM($O127:BA127),BA127))","v":0},{"$f":"IF(SUM($N127:BB127)<0,0,IF(SUM($O127:BB127)+BB127>$N127,$N127-SUM($O127:BB127),BB127))","v":0},{"$f":"IF(SUM($N127:BC127)<0,0,IF(SUM($O127:BC127)+BC127>$N127,$N127-SUM($O127:BC127),BC127))","v":0},{"$f":"IF(SUM($N127:BD127)<0,0,IF(SUM($O127:BD127)+BD127>$N127,$N127-SUM($O127:BD127),BD127))","v":0},{"$f":"IF(SUM($N127:BE127)<0,0,IF(SUM($O127:BE127)+BE127>$N127,$N127-SUM($O127:BE127),BE127))","v":0},{"$f":"IF(SUM($N127:BF127)<0,0,IF(SUM($O127:BF127)+BF127>$N127,$N127-SUM($O127:BF127),BF127))","v":0},{"$f":"IF(SUM($N127:BG127)<0,0,IF(SUM($O127:BG127)+BG127>$N127,$N127-SUM($O127:BG127),BG127))","v":0},{"$f":"IF(SUM($N127:BH127)<0,0,IF(SUM($O127:BH127)+BH127>$N127,$N127-SUM($O127:BH127),BH127))","v":0},{"$f":"IF(SUM($N127:BI127)<0,0,IF(SUM($O127:BI127)+BI127>$N127,$N127-SUM($O127:BI127),BI127))","v":0},{"$f":"IF(SUM($N127:BJ127)<0,0,IF(SUM($O127:BJ127)+BJ127>$N127,$N127-SUM($O127:BJ127),BJ127))","v":0},{"$f":"IF(SUM($N127:BK127)<0,0,IF(SUM($O127:BK127)+BK127>$N127,$N127-SUM($O127:BK127),BK127))","v":0},{"$f":"IF(SUM($N127:BL127)<0,0,IF(SUM($O127:BL127)+BL127>$N127,$N127-SUM($O127:BL127),BL127))","v":0},{"$f":"IF(SUM($N127:BM127)<0,0,IF(SUM($O127:BM127)+BM127>$N127,$N127-SUM($O127:BM127),BM127))","v":0},{"$f":"IF(SUM($N127:BN127)<0,0,IF(SUM($O127:BN127)+BN127>$N127,$N127-SUM($O127:BN127),BN127))","v":0},{"$f":"IF(SUM($N127:BO127)<0,0,IF(SUM($O127:BO127)+BO127>$N127,$N127-SUM($O127:BO127),BO127))","v":0},{"$f":"IF(SUM($N127:BP127)<0,0,IF(SUM($O127:BP127)+BP127>$N127,$N127-SUM($O127:BP127),BP127))","v":0},{"$f":"IF(SUM($N127:BQ127)<0,0,IF(SUM($O127:BQ127)+BQ127>$N127,$N127-SUM($O127:BQ127),BQ127))","v":0},{"$f":"IF(SUM($N127:BR127)<0,0,IF(SUM($O127:BR127)+BR127>$N127,$N127-SUM($O127:BR127),BR127))","v":0},{"$f":"IF(SUM($N127:BS127)<0,0,IF(SUM($O127:BS127)+BS127>$N127,$N127-SUM($O127:BS127),BS127))","v":0},{"$f":"IF(SUM($N127:BT127)<0,0,IF(SUM($O127:BT127)+BT127>$N127,$N127-SUM($O127:BT127),BT127))","v":0},{"$f":"IF(SUM($N127:BU127)<0,0,IF(SUM($O127:BU127)+BU127>$N127,$N127-SUM($O127:BU127),BU127))","v":0},{"$f":"IF(SUM($N127:BV127)<0,0,IF(SUM($O127:BV127)+BV127>$N127,$N127-SUM($O127:BV127),BV127))","v":0},{"$f":"IF(SUM($N127:BW127)<0,0,IF(SUM($O127:BW127)+BW127>$N127,$N127-SUM($O127:BW127),BW127))","v":0},{"$f":"IF(SUM($N127:BX127)<0,0,IF(SUM($O127:BX127)+BX127>$N127,$N127-SUM($O127:BX127),BX127))","v":0},{"$f":"IF(SUM($N127:BY127)<0,0,IF(SUM($O127:BY127)+BY127>$N127,$N127-SUM($O127:BY127),BY127))","v":0},{"$f":"IF(SUM($N127:BZ127)<0,0,IF(SUM($O127:BZ127)+BZ127>$N127,$N127-SUM($O127:BZ127),BZ127))","v":0},{"$f":"IF(SUM($N127:CA127)<0,0,IF(SUM($O127:CA127)+CA127>$N127,$N127-SUM($O127:CA127),CA127))","v":0},{"$f":"IF(SUM($N127:CB127)<0,0,IF(SUM($O127:CB127)+CB127>$N127,$N127-SUM($O127:CB127),CB127))","v":0},{"$f":"IF(SUM($N127:CC127)<0,0,IF(SUM($O127:CC127)+CC127>$N127,$N127-SUM($O127:CC127),CC127))","v":0},{"$f":"IF(SUM($N127:CD127)<0,0,IF(SUM($O127:CD127)+CD127>$N127,$N127-SUM($O127:CD127),CD127))","v":0},{"$f":"IF(SUM($N127:CE127)<0,0,IF(SUM($O127:CE127)+CE127>$N127,$N127-SUM($O127:CE127),CE127))","v":0},{"$f":"IF(SUM($N127:CF127)<0,0,IF(SUM($O127:CF127)+CF127>$N127,$N127-SUM($O127:CF127),CF127))","v":0},{"$f":"IF(SUM($N127:CG127)<0,0,IF(SUM($O127:CG127)+CG127>$N127,$N127-SUM($O127:CG127),CG127))","v":0},{"$f":"IF(SUM($N127:CH127)<0,0,IF(SUM($O127:CH127)+CH127>$N127,$N127-SUM($O127:CH127),CH127))","v":0},{"$f":"IF(SUM($N127:CI127)<0,0,IF(SUM($O127:CI127)+CI127>$N127,$N127-SUM($O127:CI127),CI127))","v":0},{"$f":"IF(SUM($N127:CJ127)<0,0,IF(SUM($O127:CJ127)+CJ127>$N127,$N127-SUM($O127:CJ127),CJ127))","v":0},{"$f":"IF(SUM($N127:CK127)<0,0,IF(SUM($O127:CK127)+CK127>$N127,$N127-SUM($O127:CK127),CK127))","v":0},{"$f":"IF(SUM($N127:CL127)<0,0,IF(SUM($O127:CL127)+CL127>$N127,$N127-SUM($O127:CL127),CL127))","v":0},{"$f":"IF(SUM($N127:CM127)<0,0,IF(SUM($O127:CM127)+CM127>$N127,$N127-SUM($O127:CM127),CM127))","v":0},{"$f":"IF(SUM($N127:CN127)<0,0,IF(SUM($O127:CN127)+CN127>$N127,$N127-SUM($O127:CN127),CN127))","v":0},{"$f":"IF(SUM($N127:CO127)<0,0,IF(SUM($O127:CO127)+CO127>$N127,$N127-SUM($O127:CO127),CO127))","v":0},{"$f":"IF(SUM($N127:CP127)<0,0,IF(SUM($O127:CP127)+CP127>$N127,$N127-SUM($O127:CP127),CP127))","v":0},{"$f":"IF(SUM($N127:CQ127)<0,0,IF(SUM($O127:CQ127)+CQ127>$N127,$N127-SUM($O127:CQ127),CQ127))","v":0},{"$f":"IF(SUM($N127:CR127)<0,0,IF(SUM($O127:CR127)+CR127>$N127,$N127-SUM($O127:CR127),CR127))","v":0},{"$f":"IF(SUM($N127:CS127)<0,0,IF(SUM($O127:CS127)+CS127>$N127,$N127-SUM($O127:CS127),CS127))","v":0},{"$f":"IF(SUM($N127:CT127)<0,0,IF(SUM($O127:CT127)+CT127>$N127,$N127-SUM($O127:CT127),CT127))","v":0},{"$f":"IF(SUM($N127:CU127)<0,0,IF(SUM($O127:CU127)+CU127>$N127,$N127-SUM($O127:CU127),CU127))","v":0},{"$f":"IF(SUM($N127:CV127)<0,0,IF(SUM($O127:CV127)+CV127>$N127,$N127-SUM($O127:CV127),CV127))","v":0},{"$f":"IF(SUM($N127:CW127)<0,0,IF(SUM($O127:CW127)+CW127>$N127,$N127-SUM($O127:CW127),CW127))","v":0},{"$f":"IF(SUM($N127:CX127)<0,0,IF(SUM($O127:CX127)+CX127>$N127,$N127-SUM($O127:CX127),CX127))","v":0},{"$f":"IF(SUM($N127:CY127)<0,0,IF(SUM($O127:CY127)+CY127>$N127,$N127-SUM($O127:CY127),CY127))","v":0},{"$f":"IF(SUM($N127:CZ127)<0,0,IF(SUM($O127:CZ127)+CZ127>$N127,$N127-SUM($O127:CZ127),CZ127))","v":0},{"$f":"IF(SUM($N127:DA127)<0,0,IF(SUM($O127:DA127)+DA127>$N127,$N127-SUM($O127:DA127),DA127))","v":0},{"$f":"IF(SUM($N127:DB127)<0,0,IF(SUM($O127:DB127)+DB127>$N127,$N127-SUM($O127:DB127),DB127))","v":0},{"$f":"IF(SUM($N127:DC127)<0,0,IF(SUM($O127:DC127)+DC127>$N127,$N127-SUM($O127:DC127),DC127))","v":0},{"$f":"IF(SUM($N127:DD127)<0,0,IF(SUM($O127:DD127)+DD127>$N127,$N127-SUM($O127:DD127),DD127))","v":0},{"$f":"IF(SUM($N127:DE127)<0,0,IF(SUM($O127:DE127)+DE127>$N127,$N127-SUM($O127:DE127),DE127))","v":0}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,null,null,2.4151767136047562E-3,{"$f":"IF(SUM($I128:L128)+L128>$K28,$K28-SUM($I128:L128),L128)","v":2.4151767136047562E-3},-4.8303534272095125E-3,0,{"$f":"IF(SUM($N128:O128)<0,0,IF(SUM($O128:O128)+O128>$N128,$N128-SUM($O128:O128),O128))","v":0},{"$f":"IF(SUM($N128:P128)<0,0,IF(SUM($O128:P128)+P128>$N128,$N128-SUM($O128:P128),P128))","v":0},{"$f":"IF(SUM($N128:Q128)<0,0,IF(SUM($O128:Q128)+Q128>$N128,$N128-SUM($O128:Q128),Q128))","v":0},{"$f":"IF(SUM($N128:R128)<0,0,IF(SUM($O128:R128)+R128>$N128,$N128-SUM($O128:R128),R128))","v":0},{"$f":"IF(SUM($N128:S128)<0,0,IF(SUM($O128:S128)+S128>$N128,$N128-SUM($O128:S128),S128))","v":0},{"$f":"IF(SUM($N128:T128)<0,0,IF(SUM($O128:T128)+T128>$N128,$N128-SUM($O128:T128),T128))","v":0},{"$f":"IF(SUM($N128:U128)<0,0,IF(SUM($O128:U128)+U128>$N128,$N128-SUM($O128:U128),U128))","v":0},{"$f":"IF(SUM($N128:V128)<0,0,IF(SUM($O128:V128)+V128>$N128,$N128-SUM($O128:V128),V128))","v":0},{"$f":"IF(SUM($N128:W128)<0,0,IF(SUM($O128:W128)+W128>$N128,$N128-SUM($O128:W128),W128))","v":0},{"$f":"IF(SUM($N128:X128)<0,0,IF(SUM($O128:X128)+X128>$N128,$N128-SUM($O128:X128),X128))","v":0},{"$f":"IF(SUM($N128:Y128)<0,0,IF(SUM($O128:Y128)+Y128>$N128,$N128-SUM($O128:Y128),Y128))","v":0},{"$f":"IF(SUM($N128:Z128)<0,0,IF(SUM($O128:Z128)+Z128>$N128,$N128-SUM($O128:Z128),Z128))","v":0},{"$f":"IF(SUM($N128:AA128)<0,0,IF(SUM($O128:AA128)+AA128>$N128,$N128-SUM($O128:AA128),AA128))","v":0},{"$f":"IF(SUM($N128:AB128)<0,0,IF(SUM($O128:AB128)+AB128>$N128,$N128-SUM($O128:AB128),AB128))","v":0},{"$f":"IF(SUM($N128:AC128)<0,0,IF(SUM($O128:AC128)+AC128>$N128,$N128-SUM($O128:AC128),AC128))","v":0},{"$f":"IF(SUM($N128:AD128)<0,0,IF(SUM($O128:AD128)+AD128>$N128,$N128-SUM($O128:AD128),AD128))","v":0},{"$f":"IF(SUM($N128:AE128)<0,0,IF(SUM($O128:AE128)+AE128>$N128,$N128-SUM($O128:AE128),AE128))","v":0},{"$f":"IF(SUM($N128:AF128)<0,0,IF(SUM($O128:AF128)+AF128>$N128,$N128-SUM($O128:AF128),AF128))","v":0},{"$f":"IF(SUM($N128:AG128)<0,0,IF(SUM($O128:AG128)+AG128>$N128,$N128-SUM($O128:AG128),AG128))","v":0},{"$f":"IF(SUM($N128:AH128)<0,0,IF(SUM($O128:AH128)+AH128>$N128,$N128-SUM($O128:AH128),AH128))","v":0},{"$f":"IF(SUM($N128:AI128)<0,0,IF(SUM($O128:AI128)+AI128>$N128,$N128-SUM($O128:AI128),AI128))","v":0},{"$f":"IF(SUM($N128:AJ128)<0,0,IF(SUM($O128:AJ128)+AJ128>$N128,$N128-SUM($O128:AJ128),AJ128))","v":0},{"$f":"IF(SUM($N128:AK128)<0,0,IF(SUM($O128:AK128)+AK128>$N128,$N128-SUM($O128:AK128),AK128))","v":0},{"$f":"IF(SUM($N128:AL128)<0,0,IF(SUM($O128:AL128)+AL128>$N128,$N128-SUM($O128:AL128),AL128))","v":0},{"$f":"IF(SUM($N128:AM128)<0,0,IF(SUM($O128:AM128)+AM128>$N128,$N128-SUM($O128:AM128),AM128))","v":0},{"$f":"IF(SUM($N128:AN128)<0,0,IF(SUM($O128:AN128)+AN128>$N128,$N128-SUM($O128:AN128),AN128))","v":0},{"$f":"IF(SUM($N128:AO128)<0,0,IF(SUM($O128:AO128)+AO128>$N128,$N128-SUM($O128:AO128),AO128))","v":0},{"$f":"IF(SUM($N128:AP128)<0,0,IF(SUM($O128:AP128)+AP128>$N128,$N128-SUM($O128:AP128),AP128))","v":0},{"$f":"IF(SUM($N128:AQ128)<0,0,IF(SUM($O128:AQ128)+AQ128>$N128,$N128-SUM($O128:AQ128),AQ128))","v":0},{"$f":"IF(SUM($N128:AR128)<0,0,IF(SUM($O128:AR128)+AR128>$N128,$N128-SUM($O128:AR128),AR128))","v":0},{"$f":"IF(SUM($N128:AS128)<0,0,IF(SUM($O128:AS128)+AS128>$N128,$N128-SUM($O128:AS128),AS128))","v":0},{"$f":"IF(SUM($N128:AT128)<0,0,IF(SUM($O128:AT128)+AT128>$N128,$N128-SUM($O128:AT128),AT128))","v":0},{"$f":"IF(SUM($N128:AU128)<0,0,IF(SUM($O128:AU128)+AU128>$N128,$N128-SUM($O128:AU128),AU128))","v":0},{"$f":"IF(SUM($N128:AV128)<0,0,IF(SUM($O128:AV128)+AV128>$N128,$N128-SUM($O128:AV128),AV128))","v":0},{"$f":"IF(SUM($N128:AW128)<0,0,IF(SUM($O128:AW128)+AW128>$N128,$N128-SUM($O128:AW128),AW128))","v":0},{"$f":"IF(SUM($N128:AX128)<0,0,IF(SUM($O128:AX128)+AX128>$N128,$N128-SUM($O128:AX128),AX128))","v":0},{"$f":"IF(SUM($N128:AY128)<0,0,IF(SUM($O128:AY128)+AY128>$N128,$N128-SUM($O128:AY128),AY128))","v":0},{"$f":"IF(SUM($N128:AZ128)<0,0,IF(SUM($O128:AZ128)+AZ128>$N128,$N128-SUM($O128:AZ128),AZ128))","v":0},{"$f":"IF(SUM($N128:BA128)<0,0,IF(SUM($O128:BA128)+BA128>$N128,$N128-SUM($O128:BA128),BA128))","v":0},{"$f":"IF(SUM($N128:BB128)<0,0,IF(SUM($O128:BB128)+BB128>$N128,$N128-SUM($O128:BB128),BB128))","v":0},{"$f":"IF(SUM($N128:BC128)<0,0,IF(SUM($O128:BC128)+BC128>$N128,$N128-SUM($O128:BC128),BC128))","v":0},{"$f":"IF(SUM($N128:BD128)<0,0,IF(SUM($O128:BD128)+BD128>$N128,$N128-SUM($O128:BD128),BD128))","v":0},{"$f":"IF(SUM($N128:BE128)<0,0,IF(SUM($O128:BE128)+BE128>$N128,$N128-SUM($O128:BE128),BE128))","v":0},{"$f":"IF(SUM($N128:BF128)<0,0,IF(SUM($O128:BF128)+BF128>$N128,$N128-SUM($O128:BF128),BF128))","v":0},{"$f":"IF(SUM($N128:BG128)<0,0,IF(SUM($O128:BG128)+BG128>$N128,$N128-SUM($O128:BG128),BG128))","v":0},{"$f":"IF(SUM($N128:BH128)<0,0,IF(SUM($O128:BH128)+BH128>$N128,$N128-SUM($O128:BH128),BH128))","v":0},{"$f":"IF(SUM($N128:BI128)<0,0,IF(SUM($O128:BI128)+BI128>$N128,$N128-SUM($O128:BI128),BI128))","v":0},{"$f":"IF(SUM($N128:BJ128)<0,0,IF(SUM($O128:BJ128)+BJ128>$N128,$N128-SUM($O128:BJ128),BJ128))","v":0},{"$f":"IF(SUM($N128:BK128)<0,0,IF(SUM($O128:BK128)+BK128>$N128,$N128-SUM($O128:BK128),BK128))","v":0},{"$f":"IF(SUM($N128:BL128)<0,0,IF(SUM($O128:BL128)+BL128>$N128,$N128-SUM($O128:BL128),BL128))","v":0},{"$f":"IF(SUM($N128:BM128)<0,0,IF(SUM($O128:BM128)+BM128>$N128,$N128-SUM($O128:BM128),BM128))","v":0},{"$f":"IF(SUM($N128:BN128)<0,0,IF(SUM($O128:BN128)+BN128>$N128,$N128-SUM($O128:BN128),BN128))","v":0},{"$f":"IF(SUM($N128:BO128)<0,0,IF(SUM($O128:BO128)+BO128>$N128,$N128-SUM($O128:BO128),BO128))","v":0},{"$f":"IF(SUM($N128:BP128)<0,0,IF(SUM($O128:BP128)+BP128>$N128,$N128-SUM($O128:BP128),BP128))","v":0},{"$f":"IF(SUM($N128:BQ128)<0,0,IF(SUM($O128:BQ128)+BQ128>$N128,$N128-SUM($O128:BQ128),BQ128))","v":0},{"$f":"IF(SUM($N128:BR128)<0,0,IF(SUM($O128:BR128)+BR128>$N128,$N128-SUM($O128:BR128),BR128))","v":0},{"$f":"IF(SUM($N128:BS128)<0,0,IF(SUM($O128:BS128)+BS128>$N128,$N128-SUM($O128:BS128),BS128))","v":0},{"$f":"IF(SUM($N128:BT128)<0,0,IF(SUM($O128:BT128)+BT128>$N128,$N128-SUM($O128:BT128),BT128))","v":0},{"$f":"IF(SUM($N128:BU128)<0,0,IF(SUM($O128:BU128)+BU128>$N128,$N128-SUM($O128:BU128),BU128))","v":0},{"$f":"IF(SUM($N128:BV128)<0,0,IF(SUM($O128:BV128)+BV128>$N128,$N128-SUM($O128:BV128),BV128))","v":0},{"$f":"IF(SUM($N128:BW128)<0,0,IF(SUM($O128:BW128)+BW128>$N128,$N128-SUM($O128:BW128),BW128))","v":0},{"$f":"IF(SUM($N128:BX128)<0,0,IF(SUM($O128:BX128)+BX128>$N128,$N128-SUM($O128:BX128),BX128))","v":0},{"$f":"IF(SUM($N128:BY128)<0,0,IF(SUM($O128:BY128)+BY128>$N128,$N128-SUM($O128:BY128),BY128))","v":0},{"$f":"IF(SUM($N128:BZ128)<0,0,IF(SUM($O128:BZ128)+BZ128>$N128,$N128-SUM($O128:BZ128),BZ128))","v":0},{"$f":"IF(SUM($N128:CA128)<0,0,IF(SUM($O128:CA128)+CA128>$N128,$N128-SUM($O128:CA128),CA128))","v":0},{"$f":"IF(SUM($N128:CB128)<0,0,IF(SUM($O128:CB128)+CB128>$N128,$N128-SUM($O128:CB128),CB128))","v":0},{"$f":"IF(SUM($N128:CC128)<0,0,IF(SUM($O128:CC128)+CC128>$N128,$N128-SUM($O128:CC128),CC128))","v":0},{"$f":"IF(SUM($N128:CD128)<0,0,IF(SUM($O128:CD128)+CD128>$N128,$N128-SUM($O128:CD128),CD128))","v":0},{"$f":"IF(SUM($N128:CE128)<0,0,IF(SUM($O128:CE128)+CE128>$N128,$N128-SUM($O128:CE128),CE128))","v":0},{"$f":"IF(SUM($N128:CF128)<0,0,IF(SUM($O128:CF128)+CF128>$N128,$N128-SUM($O128:CF128),CF128))","v":0},{"$f":"IF(SUM($N128:CG128)<0,0,IF(SUM($O128:CG128)+CG128>$N128,$N128-SUM($O128:CG128),CG128))","v":0},{"$f":"IF(SUM($N128:CH128)<0,0,IF(SUM($O128:CH128)+CH128>$N128,$N128-SUM($O128:CH128),CH128))","v":0},{"$f":"IF(SUM($N128:CI128)<0,0,IF(SUM($O128:CI128)+CI128>$N128,$N128-SUM($O128:CI128),CI128))","v":0},{"$f":"IF(SUM($N128:CJ128)<0,0,IF(SUM($O128:CJ128)+CJ128>$N128,$N128-SUM($O128:CJ128),CJ128))","v":0},{"$f":"IF(SUM($N128:CK128)<0,0,IF(SUM($O128:CK128)+CK128>$N128,$N128-SUM($O128:CK128),CK128))","v":0},{"$f":"IF(SUM($N128:CL128)<0,0,IF(SUM($O128:CL128)+CL128>$N128,$N128-SUM($O128:CL128),CL128))","v":0},{"$f":"IF(SUM($N128:CM128)<0,0,IF(SUM($O128:CM128)+CM128>$N128,$N128-SUM($O128:CM128),CM128))","v":0},{"$f":"IF(SUM($N128:CN128)<0,0,IF(SUM($O128:CN128)+CN128>$N128,$N128-SUM($O128:CN128),CN128))","v":0},{"$f":"IF(SUM($N128:CO128)<0,0,IF(SUM($O128:CO128)+CO128>$N128,$N128-SUM($O128:CO128),CO128))","v":0},{"$f":"IF(SUM($N128:CP128)<0,0,IF(SUM($O128:CP128)+CP128>$N128,$N128-SUM($O128:CP128),CP128))","v":0},{"$f":"IF(SUM($N128:CQ128)<0,0,IF(SUM($O128:CQ128)+CQ128>$N128,$N128-SUM($O128:CQ128),CQ128))","v":0},{"$f":"IF(SUM($N128:CR128)<0,0,IF(SUM($O128:CR128)+CR128>$N128,$N128-SUM($O128:CR128),CR128))","v":0},{"$f":"IF(SUM($N128:CS128)<0,0,IF(SUM($O128:CS128)+CS128>$N128,$N128-SUM($O128:CS128),CS128))","v":0},{"$f":"IF(SUM($N128:CT128)<0,0,IF(SUM($O128:CT128)+CT128>$N128,$N128-SUM($O128:CT128),CT128))","v":0},{"$f":"IF(SUM($N128:CU128)<0,0,IF(SUM($O128:CU128)+CU128>$N128,$N128-SUM($O128:CU128),CU128))","v":0},{"$f":"IF(SUM($N128:CV128)<0,0,IF(SUM($O128:CV128)+CV128>$N128,$N128-SUM($O128:CV128),CV128))","v":0},{"$f":"IF(SUM($N128:CW128)<0,0,IF(SUM($O128:CW128)+CW128>$N128,$N128-SUM($O128:CW128),CW128))","v":0},{"$f":"IF(SUM($N128:CX128)<0,0,IF(SUM($O128:CX128)+CX128>$N128,$N128-SUM($O128:CX128),CX128))","v":0},{"$f":"IF(SUM($N128:CY128)<0,0,IF(SUM($O128:CY128)+CY128>$N128,$N128-SUM($O128:CY128),CY128))","v":0},{"$f":"IF(SUM($N128:CZ128)<0,0,IF(SUM($O128:CZ128)+CZ128>$N128,$N128-SUM($O128:CZ128),CZ128))","v":0},{"$f":"IF(SUM($N128:DA128)<0,0,IF(SUM($O128:DA128)+DA128>$N128,$N128-SUM($O128:DA128),DA128))","v":0},{"$f":"IF(SUM($N128:DB128)<0,0,IF(SUM($O128:DB128)+DB128>$N128,$N128-SUM($O128:DB128),DB128))","v":0},{"$f":"IF(SUM($N128:DC128)<0,0,IF(SUM($O128:DC128)+DC128>$N128,$N128-SUM($O128:DC128),DC128))","v":0},{"$f":"IF(SUM($N128:DD128)<0,0,IF(SUM($O128:DD128)+DD128>$N128,$N128-SUM($O128:DD128),DD128))","v":0},{"$f":"IF(SUM($N128:DE128)<0,0,IF(SUM($O128:DE128)+DE128>$N128,$N128-SUM($O128:DE128),DE128))","v":0}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,null,null,4.8303534272095132E-4,{"$f":"IF(SUM($I129:L129)+L129>$K29,$K29-SUM($I129:L129),L129)","v":4.8303534272095132E-4},-9.6607068544190264E-4,0,{"$f":"IF(SUM($N129:O129)<0,0,IF(SUM($O129:O129)+O129>$N129,$N129-SUM($O129:O129),O129))","v":0},{"$f":"IF(SUM($N129:P129)<0,0,IF(SUM($O129:P129)+P129>$N129,$N129-SUM($O129:P129),P129))","v":0},{"$f":"IF(SUM($N129:Q129)<0,0,IF(SUM($O129:Q129)+Q129>$N129,$N129-SUM($O129:Q129),Q129))","v":0},{"$f":"IF(SUM($N129:R129)<0,0,IF(SUM($O129:R129)+R129>$N129,$N129-SUM($O129:R129),R129))","v":0},{"$f":"IF(SUM($N129:S129)<0,0,IF(SUM($O129:S129)+S129>$N129,$N129-SUM($O129:S129),S129))","v":0},{"$f":"IF(SUM($N129:T129)<0,0,IF(SUM($O129:T129)+T129>$N129,$N129-SUM($O129:T129),T129))","v":0},{"$f":"IF(SUM($N129:U129)<0,0,IF(SUM($O129:U129)+U129>$N129,$N129-SUM($O129:U129),U129))","v":0},{"$f":"IF(SUM($N129:V129)<0,0,IF(SUM($O129:V129)+V129>$N129,$N129-SUM($O129:V129),V129))","v":0},{"$f":"IF(SUM($N129:W129)<0,0,IF(SUM($O129:W129)+W129>$N129,$N129-SUM($O129:W129),W129))","v":0},{"$f":"IF(SUM($N129:X129)<0,0,IF(SUM($O129:X129)+X129>$N129,$N129-SUM($O129:X129),X129))","v":0},{"$f":"IF(SUM($N129:Y129)<0,0,IF(SUM($O129:Y129)+Y129>$N129,$N129-SUM($O129:Y129),Y129))","v":0},{"$f":"IF(SUM($N129:Z129)<0,0,IF(SUM($O129:Z129)+Z129>$N129,$N129-SUM($O129:Z129),Z129))","v":0},{"$f":"IF(SUM($N129:AA129)<0,0,IF(SUM($O129:AA129)+AA129>$N129,$N129-SUM($O129:AA129),AA129))","v":0},{"$f":"IF(SUM($N129:AB129)<0,0,IF(SUM($O129:AB129)+AB129>$N129,$N129-SUM($O129:AB129),AB129))","v":0},{"$f":"IF(SUM($N129:AC129)<0,0,IF(SUM($O129:AC129)+AC129>$N129,$N129-SUM($O129:AC129),AC129))","v":0},{"$f":"IF(SUM($N129:AD129)<0,0,IF(SUM($O129:AD129)+AD129>$N129,$N129-SUM($O129:AD129),AD129))","v":0},{"$f":"IF(SUM($N129:AE129)<0,0,IF(SUM($O129:AE129)+AE129>$N129,$N129-SUM($O129:AE129),AE129))","v":0},{"$f":"IF(SUM($N129:AF129)<0,0,IF(SUM($O129:AF129)+AF129>$N129,$N129-SUM($O129:AF129),AF129))","v":0},{"$f":"IF(SUM($N129:AG129)<0,0,IF(SUM($O129:AG129)+AG129>$N129,$N129-SUM($O129:AG129),AG129))","v":0},{"$f":"IF(SUM($N129:AH129)<0,0,IF(SUM($O129:AH129)+AH129>$N129,$N129-SUM($O129:AH129),AH129))","v":0},{"$f":"IF(SUM($N129:AI129)<0,0,IF(SUM($O129:AI129)+AI129>$N129,$N129-SUM($O129:AI129),AI129))","v":0},{"$f":"IF(SUM($N129:AJ129)<0,0,IF(SUM($O129:AJ129)+AJ129>$N129,$N129-SUM($O129:AJ129),AJ129))","v":0},{"$f":"IF(SUM($N129:AK129)<0,0,IF(SUM($O129:AK129)+AK129>$N129,$N129-SUM($O129:AK129),AK129))","v":0},{"$f":"IF(SUM($N129:AL129)<0,0,IF(SUM($O129:AL129)+AL129>$N129,$N129-SUM($O129:AL129),AL129))","v":0},{"$f":"IF(SUM($N129:AM129)<0,0,IF(SUM($O129:AM129)+AM129>$N129,$N129-SUM($O129:AM129),AM129))","v":0},{"$f":"IF(SUM($N129:AN129)<0,0,IF(SUM($O129:AN129)+AN129>$N129,$N129-SUM($O129:AN129),AN129))","v":0},{"$f":"IF(SUM($N129:AO129)<0,0,IF(SUM($O129:AO129)+AO129>$N129,$N129-SUM($O129:AO129),AO129))","v":0},{"$f":"IF(SUM($N129:AP129)<0,0,IF(SUM($O129:AP129)+AP129>$N129,$N129-SUM($O129:AP129),AP129))","v":0},{"$f":"IF(SUM($N129:AQ129)<0,0,IF(SUM($O129:AQ129)+AQ129>$N129,$N129-SUM($O129:AQ129),AQ129))","v":0},{"$f":"IF(SUM($N129:AR129)<0,0,IF(SUM($O129:AR129)+AR129>$N129,$N129-SUM($O129:AR129),AR129))","v":0},{"$f":"IF(SUM($N129:AS129)<0,0,IF(SUM($O129:AS129)+AS129>$N129,$N129-SUM($O129:AS129),AS129))","v":0},{"$f":"IF(SUM($N129:AT129)<0,0,IF(SUM($O129:AT129)+AT129>$N129,$N129-SUM($O129:AT129),AT129))","v":0},{"$f":"IF(SUM($N129:AU129)<0,0,IF(SUM($O129:AU129)+AU129>$N129,$N129-SUM($O129:AU129),AU129))","v":0},{"$f":"IF(SUM($N129:AV129)<0,0,IF(SUM($O129:AV129)+AV129>$N129,$N129-SUM($O129:AV129),AV129))","v":0},{"$f":"IF(SUM($N129:AW129)<0,0,IF(SUM($O129:AW129)+AW129>$N129,$N129-SUM($O129:AW129),AW129))","v":0},{"$f":"IF(SUM($N129:AX129)<0,0,IF(SUM($O129:AX129)+AX129>$N129,$N129-SUM($O129:AX129),AX129))","v":0},{"$f":"IF(SUM($N129:AY129)<0,0,IF(SUM($O129:AY129)+AY129>$N129,$N129-SUM($O129:AY129),AY129))","v":0},{"$f":"IF(SUM($N129:AZ129)<0,0,IF(SUM($O129:AZ129)+AZ129>$N129,$N129-SUM($O129:AZ129),AZ129))","v":0},{"$f":"IF(SUM($N129:BA129)<0,0,IF(SUM($O129:BA129)+BA129>$N129,$N129-SUM($O129:BA129),BA129))","v":0},{"$f":"IF(SUM($N129:BB129)<0,0,IF(SUM($O129:BB129)+BB129>$N129,$N129-SUM($O129:BB129),BB129))","v":0},{"$f":"IF(SUM($N129:BC129)<0,0,IF(SUM($O129:BC129)+BC129>$N129,$N129-SUM($O129:BC129),BC129))","v":0},{"$f":"IF(SUM($N129:BD129)<0,0,IF(SUM($O129:BD129)+BD129>$N129,$N129-SUM($O129:BD129),BD129))","v":0},{"$f":"IF(SUM($N129:BE129)<0,0,IF(SUM($O129:BE129)+BE129>$N129,$N129-SUM($O129:BE129),BE129))","v":0},{"$f":"IF(SUM($N129:BF129)<0,0,IF(SUM($O129:BF129)+BF129>$N129,$N129-SUM($O129:BF129),BF129))","v":0},{"$f":"IF(SUM($N129:BG129)<0,0,IF(SUM($O129:BG129)+BG129>$N129,$N129-SUM($O129:BG129),BG129))","v":0},{"$f":"IF(SUM($N129:BH129)<0,0,IF(SUM($O129:BH129)+BH129>$N129,$N129-SUM($O129:BH129),BH129))","v":0},{"$f":"IF(SUM($N129:BI129)<0,0,IF(SUM($O129:BI129)+BI129>$N129,$N129-SUM($O129:BI129),BI129))","v":0},{"$f":"IF(SUM($N129:BJ129)<0,0,IF(SUM($O129:BJ129)+BJ129>$N129,$N129-SUM($O129:BJ129),BJ129))","v":0},{"$f":"IF(SUM($N129:BK129)<0,0,IF(SUM($O129:BK129)+BK129>$N129,$N129-SUM($O129:BK129),BK129))","v":0},{"$f":"IF(SUM($N129:BL129)<0,0,IF(SUM($O129:BL129)+BL129>$N129,$N129-SUM($O129:BL129),BL129))","v":0},{"$f":"IF(SUM($N129:BM129)<0,0,IF(SUM($O129:BM129)+BM129>$N129,$N129-SUM($O129:BM129),BM129))","v":0},{"$f":"IF(SUM($N129:BN129)<0,0,IF(SUM($O129:BN129)+BN129>$N129,$N129-SUM($O129:BN129),BN129))","v":0},{"$f":"IF(SUM($N129:BO129)<0,0,IF(SUM($O129:BO129)+BO129>$N129,$N129-SUM($O129:BO129),BO129))","v":0},{"$f":"IF(SUM($N129:BP129)<0,0,IF(SUM($O129:BP129)+BP129>$N129,$N129-SUM($O129:BP129),BP129))","v":0},{"$f":"IF(SUM($N129:BQ129)<0,0,IF(SUM($O129:BQ129)+BQ129>$N129,$N129-SUM($O129:BQ129),BQ129))","v":0},{"$f":"IF(SUM($N129:BR129)<0,0,IF(SUM($O129:BR129)+BR129>$N129,$N129-SUM($O129:BR129),BR129))","v":0},{"$f":"IF(SUM($N129:BS129)<0,0,IF(SUM($O129:BS129)+BS129>$N129,$N129-SUM($O129:BS129),BS129))","v":0},{"$f":"IF(SUM($N129:BT129)<0,0,IF(SUM($O129:BT129)+BT129>$N129,$N129-SUM($O129:BT129),BT129))","v":0},{"$f":"IF(SUM($N129:BU129)<0,0,IF(SUM($O129:BU129)+BU129>$N129,$N129-SUM($O129:BU129),BU129))","v":0},{"$f":"IF(SUM($N129:BV129)<0,0,IF(SUM($O129:BV129)+BV129>$N129,$N129-SUM($O129:BV129),BV129))","v":0},{"$f":"IF(SUM($N129:BW129)<0,0,IF(SUM($O129:BW129)+BW129>$N129,$N129-SUM($O129:BW129),BW129))","v":0},{"$f":"IF(SUM($N129:BX129)<0,0,IF(SUM($O129:BX129)+BX129>$N129,$N129-SUM($O129:BX129),BX129))","v":0},{"$f":"IF(SUM($N129:BY129)<0,0,IF(SUM($O129:BY129)+BY129>$N129,$N129-SUM($O129:BY129),BY129))","v":0},{"$f":"IF(SUM($N129:BZ129)<0,0,IF(SUM($O129:BZ129)+BZ129>$N129,$N129-SUM($O129:BZ129),BZ129))","v":0},{"$f":"IF(SUM($N129:CA129)<0,0,IF(SUM($O129:CA129)+CA129>$N129,$N129-SUM($O129:CA129),CA129))","v":0},{"$f":"IF(SUM($N129:CB129)<0,0,IF(SUM($O129:CB129)+CB129>$N129,$N129-SUM($O129:CB129),CB129))","v":0},{"$f":"IF(SUM($N129:CC129)<0,0,IF(SUM($O129:CC129)+CC129>$N129,$N129-SUM($O129:CC129),CC129))","v":0},{"$f":"IF(SUM($N129:CD129)<0,0,IF(SUM($O129:CD129)+CD129>$N129,$N129-SUM($O129:CD129),CD129))","v":0},{"$f":"IF(SUM($N129:CE129)<0,0,IF(SUM($O129:CE129)+CE129>$N129,$N129-SUM($O129:CE129),CE129))","v":0},{"$f":"IF(SUM($N129:CF129)<0,0,IF(SUM($O129:CF129)+CF129>$N129,$N129-SUM($O129:CF129),CF129))","v":0},{"$f":"IF(SUM($N129:CG129)<0,0,IF(SUM($O129:CG129)+CG129>$N129,$N129-SUM($O129:CG129),CG129))","v":0},{"$f":"IF(SUM($N129:CH129)<0,0,IF(SUM($O129:CH129)+CH129>$N129,$N129-SUM($O129:CH129),CH129))","v":0},{"$f":"IF(SUM($N129:CI129)<0,0,IF(SUM($O129:CI129)+CI129>$N129,$N129-SUM($O129:CI129),CI129))","v":0},{"$f":"IF(SUM($N129:CJ129)<0,0,IF(SUM($O129:CJ129)+CJ129>$N129,$N129-SUM($O129:CJ129),CJ129))","v":0},{"$f":"IF(SUM($N129:CK129)<0,0,IF(SUM($O129:CK129)+CK129>$N129,$N129-SUM($O129:CK129),CK129))","v":0},{"$f":"IF(SUM($N129:CL129)<0,0,IF(SUM($O129:CL129)+CL129>$N129,$N129-SUM($O129:CL129),CL129))","v":0},{"$f":"IF(SUM($N129:CM129)<0,0,IF(SUM($O129:CM129)+CM129>$N129,$N129-SUM($O129:CM129),CM129))","v":0},{"$f":"IF(SUM($N129:CN129)<0,0,IF(SUM($O129:CN129)+CN129>$N129,$N129-SUM($O129:CN129),CN129))","v":0},{"$f":"IF(SUM($N129:CO129)<0,0,IF(SUM($O129:CO129)+CO129>$N129,$N129-SUM($O129:CO129),CO129))","v":0},{"$f":"IF(SUM($N129:CP129)<0,0,IF(SUM($O129:CP129)+CP129>$N129,$N129-SUM($O129:CP129),CP129))","v":0},{"$f":"IF(SUM($N129:CQ129)<0,0,IF(SUM($O129:CQ129)+CQ129>$N129,$N129-SUM($O129:CQ129),CQ129))","v":0},{"$f":"IF(SUM($N129:CR129)<0,0,IF(SUM($O129:CR129)+CR129>$N129,$N129-SUM($O129:CR129),CR129))","v":0},{"$f":"IF(SUM($N129:CS129)<0,0,IF(SUM($O129:CS129)+CS129>$N129,$N129-SUM($O129:CS129),CS129))","v":0},{"$f":"IF(SUM($N129:CT129)<0,0,IF(SUM($O129:CT129)+CT129>$N129,$N129-SUM($O129:CT129),CT129))","v":0},{"$f":"IF(SUM($N129:CU129)<0,0,IF(SUM($O129:CU129)+CU129>$N129,$N129-SUM($O129:CU129),CU129))","v":0},{"$f":"IF(SUM($N129:CV129)<0,0,IF(SUM($O129:CV129)+CV129>$N129,$N129-SUM($O129:CV129),CV129))","v":0},{"$f":"IF(SUM($N129:CW129)<0,0,IF(SUM($O129:CW129)+CW129>$N129,$N129-SUM($O129:CW129),CW129))","v":0},{"$f":"IF(SUM($N129:CX129)<0,0,IF(SUM($O129:CX129)+CX129>$N129,$N129-SUM($O129:CX129),CX129))","v":0},{"$f":"IF(SUM($N129:CY129)<0,0,IF(SUM($O129:CY129)+CY129>$N129,$N129-SUM($O129:CY129),CY129))","v":0},{"$f":"IF(SUM($N129:CZ129)<0,0,IF(SUM($O129:CZ129)+CZ129>$N129,$N129-SUM($O129:CZ129),CZ129))","v":0},{"$f":"IF(SUM($N129:DA129)<0,0,IF(SUM($O129:DA129)+DA129>$N129,$N129-SUM($O129:DA129),DA129))","v":0},{"$f":"IF(SUM($N129:DB129)<0,0,IF(SUM($O129:DB129)+DB129>$N129,$N129-SUM($O129:DB129),DB129))","v":0},{"$f":"IF(SUM($N129:DC129)<0,0,IF(SUM($O129:DC129)+DC129>$N129,$N129-SUM($O129:DC129),DC129))","v":0},{"$f":"IF(SUM($N129:DD129)<0,0,IF(SUM($O129:DD129)+DD129>$N129,$N129-SUM($O129:DD129),DD129))","v":0},{"$f":"IF(SUM($N129:DE129)<0,0,IF(SUM($O129:DE129)+DE129>$N129,$N129-SUM($O129:DE129),DE129))","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,null,null,8.126325017257971E-2,{"$f":"IF(SUM($I130:L130)+L130>$K30,$K30-SUM($I130:L130),L130)","v":8.126325017257971E-2},-0.13674550034515942,0,{"$f":"IF(SUM($N130:O130)<0,0,IF(SUM($O130:O130)+O130>$N130,$N130-SUM($O130:O130),O130))","v":0},{"$f":"IF(SUM($N130:P130)<0,0,IF(SUM($O130:P130)+P130>$N130,$N130-SUM($O130:P130),P130))","v":0},{"$f":"IF(SUM($N130:Q130)<0,0,IF(SUM($O130:Q130)+Q130>$N130,$N130-SUM($O130:Q130),Q130))","v":0},{"$f":"IF(SUM($N130:R130)<0,0,IF(SUM($O130:R130)+R130>$N130,$N130-SUM($O130:R130),R130))","v":0},{"$f":"IF(SUM($N130:S130)<0,0,IF(SUM($O130:S130)+S130>$N130,$N130-SUM($O130:S130),S130))","v":0},{"$f":"IF(SUM($N130:T130)<0,0,IF(SUM($O130:T130)+T130>$N130,$N130-SUM($O130:T130),T130))","v":0},{"$f":"IF(SUM($N130:U130)<0,0,IF(SUM($O130:U130)+U130>$N130,$N130-SUM($O130:U130),U130))","v":0},{"$f":"IF(SUM($N130:V130)<0,0,IF(SUM($O130:V130)+V130>$N130,$N130-SUM($O130:V130),V130))","v":0},{"$f":"IF(SUM($N130:W130)<0,0,IF(SUM($O130:W130)+W130>$N130,$N130-SUM($O130:W130),W130))","v":0},{"$f":"IF(SUM($N130:X130)<0,0,IF(SUM($O130:X130)+X130>$N130,$N130-SUM($O130:X130),X130))","v":0},{"$f":"IF(SUM($N130:Y130)<0,0,IF(SUM($O130:Y130)+Y130>$N130,$N130-SUM($O130:Y130),Y130))","v":0},{"$f":"IF(SUM($N130:Z130)<0,0,IF(SUM($O130:Z130)+Z130>$N130,$N130-SUM($O130:Z130),Z130))","v":0},{"$f":"IF(SUM($N130:AA130)<0,0,IF(SUM($O130:AA130)+AA130>$N130,$N130-SUM($O130:AA130),AA130))","v":0},{"$f":"IF(SUM($N130:AB130)<0,0,IF(SUM($O130:AB130)+AB130>$N130,$N130-SUM($O130:AB130),AB130))","v":0},{"$f":"IF(SUM($N130:AC130)<0,0,IF(SUM($O130:AC130)+AC130>$N130,$N130-SUM($O130:AC130),AC130))","v":0},{"$f":"IF(SUM($N130:AD130)<0,0,IF(SUM($O130:AD130)+AD130>$N130,$N130-SUM($O130:AD130),AD130))","v":0},{"$f":"IF(SUM($N130:AE130)<0,0,IF(SUM($O130:AE130)+AE130>$N130,$N130-SUM($O130:AE130),AE130))","v":0},{"$f":"IF(SUM($N130:AF130)<0,0,IF(SUM($O130:AF130)+AF130>$N130,$N130-SUM($O130:AF130),AF130))","v":0},{"$f":"IF(SUM($N130:AG130)<0,0,IF(SUM($O130:AG130)+AG130>$N130,$N130-SUM($O130:AG130),AG130))","v":0},{"$f":"IF(SUM($N130:AH130)<0,0,IF(SUM($O130:AH130)+AH130>$N130,$N130-SUM($O130:AH130),AH130))","v":0},{"$f":"IF(SUM($N130:AI130)<0,0,IF(SUM($O130:AI130)+AI130>$N130,$N130-SUM($O130:AI130),AI130))","v":0},{"$f":"IF(SUM($N130:AJ130)<0,0,IF(SUM($O130:AJ130)+AJ130>$N130,$N130-SUM($O130:AJ130),AJ130))","v":0},{"$f":"IF(SUM($N130:AK130)<0,0,IF(SUM($O130:AK130)+AK130>$N130,$N130-SUM($O130:AK130),AK130))","v":0},{"$f":"IF(SUM($N130:AL130)<0,0,IF(SUM($O130:AL130)+AL130>$N130,$N130-SUM($O130:AL130),AL130))","v":0},{"$f":"IF(SUM($N130:AM130)<0,0,IF(SUM($O130:AM130)+AM130>$N130,$N130-SUM($O130:AM130),AM130))","v":0},{"$f":"IF(SUM($N130:AN130)<0,0,IF(SUM($O130:AN130)+AN130>$N130,$N130-SUM($O130:AN130),AN130))","v":0},{"$f":"IF(SUM($N130:AO130)<0,0,IF(SUM($O130:AO130)+AO130>$N130,$N130-SUM($O130:AO130),AO130))","v":0},{"$f":"IF(SUM($N130:AP130)<0,0,IF(SUM($O130:AP130)+AP130>$N130,$N130-SUM($O130:AP130),AP130))","v":0},{"$f":"IF(SUM($N130:AQ130)<0,0,IF(SUM($O130:AQ130)+AQ130>$N130,$N130-SUM($O130:AQ130),AQ130))","v":0},{"$f":"IF(SUM($N130:AR130)<0,0,IF(SUM($O130:AR130)+AR130>$N130,$N130-SUM($O130:AR130),AR130))","v":0},{"$f":"IF(SUM($N130:AS130)<0,0,IF(SUM($O130:AS130)+AS130>$N130,$N130-SUM($O130:AS130),AS130))","v":0},{"$f":"IF(SUM($N130:AT130)<0,0,IF(SUM($O130:AT130)+AT130>$N130,$N130-SUM($O130:AT130),AT130))","v":0},{"$f":"IF(SUM($N130:AU130)<0,0,IF(SUM($O130:AU130)+AU130>$N130,$N130-SUM($O130:AU130),AU130))","v":0},{"$f":"IF(SUM($N130:AV130)<0,0,IF(SUM($O130:AV130)+AV130>$N130,$N130-SUM($O130:AV130),AV130))","v":0},{"$f":"IF(SUM($N130:AW130)<0,0,IF(SUM($O130:AW130)+AW130>$N130,$N130-SUM($O130:AW130),AW130))","v":0},{"$f":"IF(SUM($N130:AX130)<0,0,IF(SUM($O130:AX130)+AX130>$N130,$N130-SUM($O130:AX130),AX130))","v":0},{"$f":"IF(SUM($N130:AY130)<0,0,IF(SUM($O130:AY130)+AY130>$N130,$N130-SUM($O130:AY130),AY130))","v":0},{"$f":"IF(SUM($N130:AZ130)<0,0,IF(SUM($O130:AZ130)+AZ130>$N130,$N130-SUM($O130:AZ130),AZ130))","v":0},{"$f":"IF(SUM($N130:BA130)<0,0,IF(SUM($O130:BA130)+BA130>$N130,$N130-SUM($O130:BA130),BA130))","v":0},{"$f":"IF(SUM($N130:BB130)<0,0,IF(SUM($O130:BB130)+BB130>$N130,$N130-SUM($O130:BB130),BB130))","v":0},{"$f":"IF(SUM($N130:BC130)<0,0,IF(SUM($O130:BC130)+BC130>$N130,$N130-SUM($O130:BC130),BC130))","v":0},{"$f":"IF(SUM($N130:BD130)<0,0,IF(SUM($O130:BD130)+BD130>$N130,$N130-SUM($O130:BD130),BD130))","v":0},{"$f":"IF(SUM($N130:BE130)<0,0,IF(SUM($O130:BE130)+BE130>$N130,$N130-SUM($O130:BE130),BE130))","v":0},{"$f":"IF(SUM($N130:BF130)<0,0,IF(SUM($O130:BF130)+BF130>$N130,$N130-SUM($O130:BF130),BF130))","v":0},{"$f":"IF(SUM($N130:BG130)<0,0,IF(SUM($O130:BG130)+BG130>$N130,$N130-SUM($O130:BG130),BG130))","v":0},{"$f":"IF(SUM($N130:BH130)<0,0,IF(SUM($O130:BH130)+BH130>$N130,$N130-SUM($O130:BH130),BH130))","v":0},{"$f":"IF(SUM($N130:BI130)<0,0,IF(SUM($O130:BI130)+BI130>$N130,$N130-SUM($O130:BI130),BI130))","v":0},{"$f":"IF(SUM($N130:BJ130)<0,0,IF(SUM($O130:BJ130)+BJ130>$N130,$N130-SUM($O130:BJ130),BJ130))","v":0},{"$f":"IF(SUM($N130:BK130)<0,0,IF(SUM($O130:BK130)+BK130>$N130,$N130-SUM($O130:BK130),BK130))","v":0},{"$f":"IF(SUM($N130:BL130)<0,0,IF(SUM($O130:BL130)+BL130>$N130,$N130-SUM($O130:BL130),BL130))","v":0},{"$f":"IF(SUM($N130:BM130)<0,0,IF(SUM($O130:BM130)+BM130>$N130,$N130-SUM($O130:BM130),BM130))","v":0},{"$f":"IF(SUM($N130:BN130)<0,0,IF(SUM($O130:BN130)+BN130>$N130,$N130-SUM($O130:BN130),BN130))","v":0},{"$f":"IF(SUM($N130:BO130)<0,0,IF(SUM($O130:BO130)+BO130>$N130,$N130-SUM($O130:BO130),BO130))","v":0},{"$f":"IF(SUM($N130:BP130)<0,0,IF(SUM($O130:BP130)+BP130>$N130,$N130-SUM($O130:BP130),BP130))","v":0},{"$f":"IF(SUM($N130:BQ130)<0,0,IF(SUM($O130:BQ130)+BQ130>$N130,$N130-SUM($O130:BQ130),BQ130))","v":0},{"$f":"IF(SUM($N130:BR130)<0,0,IF(SUM($O130:BR130)+BR130>$N130,$N130-SUM($O130:BR130),BR130))","v":0},{"$f":"IF(SUM($N130:BS130)<0,0,IF(SUM($O130:BS130)+BS130>$N130,$N130-SUM($O130:BS130),BS130))","v":0},{"$f":"IF(SUM($N130:BT130)<0,0,IF(SUM($O130:BT130)+BT130>$N130,$N130-SUM($O130:BT130),BT130))","v":0},{"$f":"IF(SUM($N130:BU130)<0,0,IF(SUM($O130:BU130)+BU130>$N130,$N130-SUM($O130:BU130),BU130))","v":0},{"$f":"IF(SUM($N130:BV130)<0,0,IF(SUM($O130:BV130)+BV130>$N130,$N130-SUM($O130:BV130),BV130))","v":0},{"$f":"IF(SUM($N130:BW130)<0,0,IF(SUM($O130:BW130)+BW130>$N130,$N130-SUM($O130:BW130),BW130))","v":0},{"$f":"IF(SUM($N130:BX130)<0,0,IF(SUM($O130:BX130)+BX130>$N130,$N130-SUM($O130:BX130),BX130))","v":0},{"$f":"IF(SUM($N130:BY130)<0,0,IF(SUM($O130:BY130)+BY130>$N130,$N130-SUM($O130:BY130),BY130))","v":0},{"$f":"IF(SUM($N130:BZ130)<0,0,IF(SUM($O130:BZ130)+BZ130>$N130,$N130-SUM($O130:BZ130),BZ130))","v":0},{"$f":"IF(SUM($N130:CA130)<0,0,IF(SUM($O130:CA130)+CA130>$N130,$N130-SUM($O130:CA130),CA130))","v":0},{"$f":"IF(SUM($N130:CB130)<0,0,IF(SUM($O130:CB130)+CB130>$N130,$N130-SUM($O130:CB130),CB130))","v":0},{"$f":"IF(SUM($N130:CC130)<0,0,IF(SUM($O130:CC130)+CC130>$N130,$N130-SUM($O130:CC130),CC130))","v":0},{"$f":"IF(SUM($N130:CD130)<0,0,IF(SUM($O130:CD130)+CD130>$N130,$N130-SUM($O130:CD130),CD130))","v":0},{"$f":"IF(SUM($N130:CE130)<0,0,IF(SUM($O130:CE130)+CE130>$N130,$N130-SUM($O130:CE130),CE130))","v":0},{"$f":"IF(SUM($N130:CF130)<0,0,IF(SUM($O130:CF130)+CF130>$N130,$N130-SUM($O130:CF130),CF130))","v":0},{"$f":"IF(SUM($N130:CG130)<0,0,IF(SUM($O130:CG130)+CG130>$N130,$N130-SUM($O130:CG130),CG130))","v":0},{"$f":"IF(SUM($N130:CH130)<0,0,IF(SUM($O130:CH130)+CH130>$N130,$N130-SUM($O130:CH130),CH130))","v":0},{"$f":"IF(SUM($N130:CI130)<0,0,IF(SUM($O130:CI130)+CI130>$N130,$N130-SUM($O130:CI130),CI130))","v":0},{"$f":"IF(SUM($N130:CJ130)<0,0,IF(SUM($O130:CJ130)+CJ130>$N130,$N130-SUM($O130:CJ130),CJ130))","v":0},{"$f":"IF(SUM($N130:CK130)<0,0,IF(SUM($O130:CK130)+CK130>$N130,$N130-SUM($O130:CK130),CK130))","v":0},{"$f":"IF(SUM($N130:CL130)<0,0,IF(SUM($O130:CL130)+CL130>$N130,$N130-SUM($O130:CL130),CL130))","v":0},{"$f":"IF(SUM($N130:CM130)<0,0,IF(SUM($O130:CM130)+CM130>$N130,$N130-SUM($O130:CM130),CM130))","v":0},{"$f":"IF(SUM($N130:CN130)<0,0,IF(SUM($O130:CN130)+CN130>$N130,$N130-SUM($O130:CN130),CN130))","v":0},{"$f":"IF(SUM($N130:CO130)<0,0,IF(SUM($O130:CO130)+CO130>$N130,$N130-SUM($O130:CO130),CO130))","v":0},{"$f":"IF(SUM($N130:CP130)<0,0,IF(SUM($O130:CP130)+CP130>$N130,$N130-SUM($O130:CP130),CP130))","v":0},{"$f":"IF(SUM($N130:CQ130)<0,0,IF(SUM($O130:CQ130)+CQ130>$N130,$N130-SUM($O130:CQ130),CQ130))","v":0},{"$f":"IF(SUM($N130:CR130)<0,0,IF(SUM($O130:CR130)+CR130>$N130,$N130-SUM($O130:CR130),CR130))","v":0},{"$f":"IF(SUM($N130:CS130)<0,0,IF(SUM($O130:CS130)+CS130>$N130,$N130-SUM($O130:CS130),CS130))","v":0},{"$f":"IF(SUM($N130:CT130)<0,0,IF(SUM($O130:CT130)+CT130>$N130,$N130-SUM($O130:CT130),CT130))","v":0},{"$f":"IF(SUM($N130:CU130)<0,0,IF(SUM($O130:CU130)+CU130>$N130,$N130-SUM($O130:CU130),CU130))","v":0},{"$f":"IF(SUM($N130:CV130)<0,0,IF(SUM($O130:CV130)+CV130>$N130,$N130-SUM($O130:CV130),CV130))","v":0},{"$f":"IF(SUM($N130:CW130)<0,0,IF(SUM($O130:CW130)+CW130>$N130,$N130-SUM($O130:CW130),CW130))","v":0},{"$f":"IF(SUM($N130:CX130)<0,0,IF(SUM($O130:CX130)+CX130>$N130,$N130-SUM($O130:CX130),CX130))","v":0},{"$f":"IF(SUM($N130:CY130)<0,0,IF(SUM($O130:CY130)+CY130>$N130,$N130-SUM($O130:CY130),CY130))","v":0},{"$f":"IF(SUM($N130:CZ130)<0,0,IF(SUM($O130:CZ130)+CZ130>$N130,$N130-SUM($O130:CZ130),CZ130))","v":0},{"$f":"IF(SUM($N130:DA130)<0,0,IF(SUM($O130:DA130)+DA130>$N130,$N130-SUM($O130:DA130),DA130))","v":0},{"$f":"IF(SUM($N130:DB130)<0,0,IF(SUM($O130:DB130)+DB130>$N130,$N130-SUM($O130:DB130),DB130))","v":0},{"$f":"IF(SUM($N130:DC130)<0,0,IF(SUM($O130:DC130)+DC130>$N130,$N130-SUM($O130:DC130),DC130))","v":0},{"$f":"IF(SUM($N130:DD130)<0,0,IF(SUM($O130:DD130)+DD130>$N130,$N130-SUM($O130:DD130),DD130))","v":0},{"$f":"IF(SUM($N130:DE130)<0,0,IF(SUM($O130:DE130)+DE130>$N130,$N130-SUM($O130:DE130),DE130))","v":0}]
[]
[null,"Depreciation:  2013 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,null,null,null,{"$f":"L23/$F134","v":0},{"$f":"$L37-SUM($I134:$M134)","v":2.5633E-2},{"$f":"IF(N134>0,N134/(MAX($F134-2,1)),0)","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:O134)<0,0,IF(SUM($O134:O134)+O134>$N134,$N134-SUM($O134:O134),O134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:P134)<0,0,IF(SUM($O134:P134)+P134>$N134,$N134-SUM($O134:P134),P134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:Q134)<0,0,IF(SUM($O134:Q134)+Q134>$N134,$N134-SUM($O134:Q134),Q134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:R134)<0,0,IF(SUM($O134:R134)+R134>$N134,$N134-SUM($O134:R134),R134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:S134)<0,0,IF(SUM($O134:S134)+S134>$N134,$N134-SUM($O134:S134),S134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:T134)<0,0,IF(SUM($O134:T134)+T134>$N134,$N134-SUM($O134:T134),T134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:U134)<0,0,IF(SUM($O134:U134)+U134>$N134,$N134-SUM($O134:U134),U134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:V134)<0,0,IF(SUM($O134:V134)+V134>$N134,$N134-SUM($O134:V134),V134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:W134)<0,0,IF(SUM($O134:W134)+W134>$N134,$N134-SUM($O134:W134),W134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:X134)<0,0,IF(SUM($O134:X134)+X134>$N134,$N134-SUM($O134:X134),X134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:Y134)<0,0,IF(SUM($O134:Y134)+Y134>$N134,$N134-SUM($O134:Y134),Y134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:Z134)<0,0,IF(SUM($O134:Z134)+Z134>$N134,$N134-SUM($O134:Z134),Z134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AA134)<0,0,IF(SUM($O134:AA134)+AA134>$N134,$N134-SUM($O134:AA134),AA134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AB134)<0,0,IF(SUM($O134:AB134)+AB134>$N134,$N134-SUM($O134:AB134),AB134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AC134)<0,0,IF(SUM($O134:AC134)+AC134>$N134,$N134-SUM($O134:AC134),AC134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AD134)<0,0,IF(SUM($O134:AD134)+AD134>$N134,$N134-SUM($O134:AD134),AD134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AE134)<0,0,IF(SUM($O134:AE134)+AE134>$N134,$N134-SUM($O134:AE134),AE134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AF134)<0,0,IF(SUM($O134:AF134)+AF134>$N134,$N134-SUM($O134:AF134),AF134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AG134)<0,0,IF(SUM($O134:AG134)+AG134>$N134,$N134-SUM($O134:AG134),AG134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AH134)<0,0,IF(SUM($O134:AH134)+AH134>$N134,$N134-SUM($O134:AH134),AH134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AI134)<0,0,IF(SUM($O134:AI134)+AI134>$N134,$N134-SUM($O134:AI134),AI134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AJ134)<0,0,IF(SUM($O134:AJ134)+AJ134>$N134,$N134-SUM($O134:AJ134),AJ134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AK134)<0,0,IF(SUM($O134:AK134)+AK134>$N134,$N134-SUM($O134:AK134),AK134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AL134)<0,0,IF(SUM($O134:AL134)+AL134>$N134,$N134-SUM($O134:AL134),AL134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AM134)<0,0,IF(SUM($O134:AM134)+AM134>$N134,$N134-SUM($O134:AM134),AM134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AN134)<0,0,IF(SUM($O134:AN134)+AN134>$N134,$N134-SUM($O134:AN134),AN134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AO134)<0,0,IF(SUM($O134:AO134)+AO134>$N134,$N134-SUM($O134:AO134),AO134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AP134)<0,0,IF(SUM($O134:AP134)+AP134>$N134,$N134-SUM($O134:AP134),AP134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AQ134)<0,0,IF(SUM($O134:AQ134)+AQ134>$N134,$N134-SUM($O134:AQ134),AQ134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AR134)<0,0,IF(SUM($O134:AR134)+AR134>$N134,$N134-SUM($O134:AR134),AR134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AS134)<0,0,IF(SUM($O134:AS134)+AS134>$N134,$N134-SUM($O134:AS134),AS134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AT134)<0,0,IF(SUM($O134:AT134)+AT134>$N134,$N134-SUM($O134:AT134),AT134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AU134)<0,0,IF(SUM($O134:AU134)+AU134>$N134,$N134-SUM($O134:AU134),AU134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AV134)<0,0,IF(SUM($O134:AV134)+AV134>$N134,$N134-SUM($O134:AV134),AV134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AW134)<0,0,IF(SUM($O134:AW134)+AW134>$N134,$N134-SUM($O134:AW134),AW134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AX134)<0,0,IF(SUM($O134:AX134)+AX134>$N134,$N134-SUM($O134:AX134),AX134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AY134)<0,0,IF(SUM($O134:AY134)+AY134>$N134,$N134-SUM($O134:AY134),AY134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:AZ134)<0,0,IF(SUM($O134:AZ134)+AZ134>$N134,$N134-SUM($O134:AZ134),AZ134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BA134)<0,0,IF(SUM($O134:BA134)+BA134>$N134,$N134-SUM($O134:BA134),BA134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BB134)<0,0,IF(SUM($O134:BB134)+BB134>$N134,$N134-SUM($O134:BB134),BB134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BC134)<0,0,IF(SUM($O134:BC134)+BC134>$N134,$N134-SUM($O134:BC134),BC134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BD134)<0,0,IF(SUM($O134:BD134)+BD134>$N134,$N134-SUM($O134:BD134),BD134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BE134)<0,0,IF(SUM($O134:BE134)+BE134>$N134,$N134-SUM($O134:BE134),BE134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BF134)<0,0,IF(SUM($O134:BF134)+BF134>$N134,$N134-SUM($O134:BF134),BF134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BG134)<0,0,IF(SUM($O134:BG134)+BG134>$N134,$N134-SUM($O134:BG134),BG134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BH134)<0,0,IF(SUM($O134:BH134)+BH134>$N134,$N134-SUM($O134:BH134),BH134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BI134)<0,0,IF(SUM($O134:BI134)+BI134>$N134,$N134-SUM($O134:BI134),BI134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BJ134)<0,0,IF(SUM($O134:BJ134)+BJ134>$N134,$N134-SUM($O134:BJ134),BJ134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BK134)<0,0,IF(SUM($O134:BK134)+BK134>$N134,$N134-SUM($O134:BK134),BK134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BL134)<0,0,IF(SUM($O134:BL134)+BL134>$N134,$N134-SUM($O134:BL134),BL134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BM134)<0,0,IF(SUM($O134:BM134)+BM134>$N134,$N134-SUM($O134:BM134),BM134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BN134)<0,0,IF(SUM($O134:BN134)+BN134>$N134,$N134-SUM($O134:BN134),BN134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BO134)<0,0,IF(SUM($O134:BO134)+BO134>$N134,$N134-SUM($O134:BO134),BO134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BP134)<0,0,IF(SUM($O134:BP134)+BP134>$N134,$N134-SUM($O134:BP134),BP134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BQ134)<0,0,IF(SUM($O134:BQ134)+BQ134>$N134,$N134-SUM($O134:BQ134),BQ134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BR134)<0,0,IF(SUM($O134:BR134)+BR134>$N134,$N134-SUM($O134:BR134),BR134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BS134)<0,0,IF(SUM($O134:BS134)+BS134>$N134,$N134-SUM($O134:BS134),BS134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BT134)<0,0,IF(SUM($O134:BT134)+BT134>$N134,$N134-SUM($O134:BT134),BT134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BU134)<0,0,IF(SUM($O134:BU134)+BU134>$N134,$N134-SUM($O134:BU134),BU134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BV134)<0,0,IF(SUM($O134:BV134)+BV134>$N134,$N134-SUM($O134:BV134),BV134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BW134)<0,0,IF(SUM($O134:BW134)+BW134>$N134,$N134-SUM($O134:BW134),BW134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BX134)<0,0,IF(SUM($O134:BX134)+BX134>$N134,$N134-SUM($O134:BX134),BX134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BY134)<0,0,IF(SUM($O134:BY134)+BY134>$N134,$N134-SUM($O134:BY134),BY134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:BZ134)<0,0,IF(SUM($O134:BZ134)+BZ134>$N134,$N134-SUM($O134:BZ134),BZ134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:CA134)<0,0,IF(SUM($O134:CA134)+CA134>$N134,$N134-SUM($O134:CA134),CA134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:CB134)<0,0,IF(SUM($O134:CB134)+CB134>$N134,$N134-SUM($O134:CB134),CB134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:CC134)<0,0,IF(SUM($O134:CC134)+CC134>$N134,$N134-SUM($O134:CC134),CC134))","v":3.7695588235294114E-4},{"$f":"IF(SUM($N134:CD134)<0,0,IF(SUM($O134:CD134)+CD134>$N134,$N134-SUM($O134:CD134),CD134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CE134)<0,0,IF(SUM($O134:CE134)+CE134>$N134,$N134-SUM($O134:CE134),CE134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CF134)<0,0,IF(SUM($O134:CF134)+CF134>$N134,$N134-SUM($O134:CF134),CF134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CG134)<0,0,IF(SUM($O134:CG134)+CG134>$N134,$N134-SUM($O134:CG134),CG134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CH134)<0,0,IF(SUM($O134:CH134)+CH134>$N134,$N134-SUM($O134:CH134),CH134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CI134)<0,0,IF(SUM($O134:CI134)+CI134>$N134,$N134-SUM($O134:CI134),CI134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CJ134)<0,0,IF(SUM($O134:CJ134)+CJ134>$N134,$N134-SUM($O134:CJ134),CJ134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CK134)<0,0,IF(SUM($O134:CK134)+CK134>$N134,$N134-SUM($O134:CK134),CK134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CL134)<0,0,IF(SUM($O134:CL134)+CL134>$N134,$N134-SUM($O134:CL134),CL134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CM134)<0,0,IF(SUM($O134:CM134)+CM134>$N134,$N134-SUM($O134:CM134),CM134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CN134)<0,0,IF(SUM($O134:CN134)+CN134>$N134,$N134-SUM($O134:CN134),CN134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CO134)<0,0,IF(SUM($O134:CO134)+CO134>$N134,$N134-SUM($O134:CO134),CO134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CP134)<0,0,IF(SUM($O134:CP134)+CP134>$N134,$N134-SUM($O134:CP134),CP134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CQ134)<0,0,IF(SUM($O134:CQ134)+CQ134>$N134,$N134-SUM($O134:CQ134),CQ134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CR134)<0,0,IF(SUM($O134:CR134)+CR134>$N134,$N134-SUM($O134:CR134),CR134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CS134)<0,0,IF(SUM($O134:CS134)+CS134>$N134,$N134-SUM($O134:CS134),CS134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CT134)<0,0,IF(SUM($O134:CT134)+CT134>$N134,$N134-SUM($O134:CT134),CT134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CU134)<0,0,IF(SUM($O134:CU134)+CU134>$N134,$N134-SUM($O134:CU134),CU134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CV134)<0,0,IF(SUM($O134:CV134)+CV134>$N134,$N134-SUM($O134:CV134),CV134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CW134)<0,0,IF(SUM($O134:CW134)+CW134>$N134,$N134-SUM($O134:CW134),CW134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CX134)<0,0,IF(SUM($O134:CX134)+CX134>$N134,$N134-SUM($O134:CX134),CX134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CY134)<0,0,IF(SUM($O134:CY134)+CY134>$N134,$N134-SUM($O134:CY134),CY134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:CZ134)<0,0,IF(SUM($O134:CZ134)+CZ134>$N134,$N134-SUM($O134:CZ134),CZ134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:DA134)<0,0,IF(SUM($O134:DA134)+DA134>$N134,$N134-SUM($O134:DA134),DA134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:DB134)<0,0,IF(SUM($O134:DB134)+DB134>$N134,$N134-SUM($O134:DB134),DB134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:DC134)<0,0,IF(SUM($O134:DC134)+DC134>$N134,$N134-SUM($O134:DC134),DC134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:DD134)<0,0,IF(SUM($O134:DD134)+DD134>$N134,$N134-SUM($O134:DD134),DD134))","v":-2.0816681711721685E-17},{"$f":"IF(SUM($N134:DE134)<0,0,IF(SUM($O134:DE134)+DE134>$N134,$N134-SUM($O134:DE134),DE134))","v":-2.0816681711721685E-17}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,null,null,null,0,{"$f":"$L38-SUM($I135:$M135)","v":0},{"$f":"IF(N135>0,N135/(MAX($F135-2,1)),0)","v":0},{"$f":"IF(SUM($N135:O135)<0,0,IF(SUM($O135:O135)+O135>$N135,$N135-SUM($O135:O135),O135))","v":0},{"$f":"IF(SUM($N135:P135)<0,0,IF(SUM($O135:P135)+P135>$N135,$N135-SUM($O135:P135),P135))","v":0},{"$f":"IF(SUM($N135:Q135)<0,0,IF(SUM($O135:Q135)+Q135>$N135,$N135-SUM($O135:Q135),Q135))","v":0},{"$f":"IF(SUM($N135:R135)<0,0,IF(SUM($O135:R135)+R135>$N135,$N135-SUM($O135:R135),R135))","v":0},{"$f":"IF(SUM($N135:S135)<0,0,IF(SUM($O135:S135)+S135>$N135,$N135-SUM($O135:S135),S135))","v":0},{"$f":"IF(SUM($N135:T135)<0,0,IF(SUM($O135:T135)+T135>$N135,$N135-SUM($O135:T135),T135))","v":0},{"$f":"IF(SUM($N135:U135)<0,0,IF(SUM($O135:U135)+U135>$N135,$N135-SUM($O135:U135),U135))","v":0},{"$f":"IF(SUM($N135:V135)<0,0,IF(SUM($O135:V135)+V135>$N135,$N135-SUM($O135:V135),V135))","v":0},{"$f":"IF(SUM($N135:W135)<0,0,IF(SUM($O135:W135)+W135>$N135,$N135-SUM($O135:W135),W135))","v":0},{"$f":"IF(SUM($N135:X135)<0,0,IF(SUM($O135:X135)+X135>$N135,$N135-SUM($O135:X135),X135))","v":0},{"$f":"IF(SUM($N135:Y135)<0,0,IF(SUM($O135:Y135)+Y135>$N135,$N135-SUM($O135:Y135),Y135))","v":0},{"$f":"IF(SUM($N135:Z135)<0,0,IF(SUM($O135:Z135)+Z135>$N135,$N135-SUM($O135:Z135),Z135))","v":0},{"$f":"IF(SUM($N135:AA135)<0,0,IF(SUM($O135:AA135)+AA135>$N135,$N135-SUM($O135:AA135),AA135))","v":0},{"$f":"IF(SUM($N135:AB135)<0,0,IF(SUM($O135:AB135)+AB135>$N135,$N135-SUM($O135:AB135),AB135))","v":0},{"$f":"IF(SUM($N135:AC135)<0,0,IF(SUM($O135:AC135)+AC135>$N135,$N135-SUM($O135:AC135),AC135))","v":0},{"$f":"IF(SUM($N135:AD135)<0,0,IF(SUM($O135:AD135)+AD135>$N135,$N135-SUM($O135:AD135),AD135))","v":0},{"$f":"IF(SUM($N135:AE135)<0,0,IF(SUM($O135:AE135)+AE135>$N135,$N135-SUM($O135:AE135),AE135))","v":0},{"$f":"IF(SUM($N135:AF135)<0,0,IF(SUM($O135:AF135)+AF135>$N135,$N135-SUM($O135:AF135),AF135))","v":0},{"$f":"IF(SUM($N135:AG135)<0,0,IF(SUM($O135:AG135)+AG135>$N135,$N135-SUM($O135:AG135),AG135))","v":0},{"$f":"IF(SUM($N135:AH135)<0,0,IF(SUM($O135:AH135)+AH135>$N135,$N135-SUM($O135:AH135),AH135))","v":0},{"$f":"IF(SUM($N135:AI135)<0,0,IF(SUM($O135:AI135)+AI135>$N135,$N135-SUM($O135:AI135),AI135))","v":0},{"$f":"IF(SUM($N135:AJ135)<0,0,IF(SUM($O135:AJ135)+AJ135>$N135,$N135-SUM($O135:AJ135),AJ135))","v":0},{"$f":"IF(SUM($N135:AK135)<0,0,IF(SUM($O135:AK135)+AK135>$N135,$N135-SUM($O135:AK135),AK135))","v":0},{"$f":"IF(SUM($N135:AL135)<0,0,IF(SUM($O135:AL135)+AL135>$N135,$N135-SUM($O135:AL135),AL135))","v":0},{"$f":"IF(SUM($N135:AM135)<0,0,IF(SUM($O135:AM135)+AM135>$N135,$N135-SUM($O135:AM135),AM135))","v":0},{"$f":"IF(SUM($N135:AN135)<0,0,IF(SUM($O135:AN135)+AN135>$N135,$N135-SUM($O135:AN135),AN135))","v":0},{"$f":"IF(SUM($N135:AO135)<0,0,IF(SUM($O135:AO135)+AO135>$N135,$N135-SUM($O135:AO135),AO135))","v":0},{"$f":"IF(SUM($N135:AP135)<0,0,IF(SUM($O135:AP135)+AP135>$N135,$N135-SUM($O135:AP135),AP135))","v":0},{"$f":"IF(SUM($N135:AQ135)<0,0,IF(SUM($O135:AQ135)+AQ135>$N135,$N135-SUM($O135:AQ135),AQ135))","v":0},{"$f":"IF(SUM($N135:AR135)<0,0,IF(SUM($O135:AR135)+AR135>$N135,$N135-SUM($O135:AR135),AR135))","v":0},{"$f":"IF(SUM($N135:AS135)<0,0,IF(SUM($O135:AS135)+AS135>$N135,$N135-SUM($O135:AS135),AS135))","v":0},{"$f":"IF(SUM($N135:AT135)<0,0,IF(SUM($O135:AT135)+AT135>$N135,$N135-SUM($O135:AT135),AT135))","v":0},{"$f":"IF(SUM($N135:AU135)<0,0,IF(SUM($O135:AU135)+AU135>$N135,$N135-SUM($O135:AU135),AU135))","v":0},{"$f":"IF(SUM($N135:AV135)<0,0,IF(SUM($O135:AV135)+AV135>$N135,$N135-SUM($O135:AV135),AV135))","v":0},{"$f":"IF(SUM($N135:AW135)<0,0,IF(SUM($O135:AW135)+AW135>$N135,$N135-SUM($O135:AW135),AW135))","v":0},{"$f":"IF(SUM($N135:AX135)<0,0,IF(SUM($O135:AX135)+AX135>$N135,$N135-SUM($O135:AX135),AX135))","v":0},{"$f":"IF(SUM($N135:AY135)<0,0,IF(SUM($O135:AY135)+AY135>$N135,$N135-SUM($O135:AY135),AY135))","v":0},{"$f":"IF(SUM($N135:AZ135)<0,0,IF(SUM($O135:AZ135)+AZ135>$N135,$N135-SUM($O135:AZ135),AZ135))","v":0},{"$f":"IF(SUM($N135:BA135)<0,0,IF(SUM($O135:BA135)+BA135>$N135,$N135-SUM($O135:BA135),BA135))","v":0},{"$f":"IF(SUM($N135:BB135)<0,0,IF(SUM($O135:BB135)+BB135>$N135,$N135-SUM($O135:BB135),BB135))","v":0},{"$f":"IF(SUM($N135:BC135)<0,0,IF(SUM($O135:BC135)+BC135>$N135,$N135-SUM($O135:BC135),BC135))","v":0},{"$f":"IF(SUM($N135:BD135)<0,0,IF(SUM($O135:BD135)+BD135>$N135,$N135-SUM($O135:BD135),BD135))","v":0},{"$f":"IF(SUM($N135:BE135)<0,0,IF(SUM($O135:BE135)+BE135>$N135,$N135-SUM($O135:BE135),BE135))","v":0},{"$f":"IF(SUM($N135:BF135)<0,0,IF(SUM($O135:BF135)+BF135>$N135,$N135-SUM($O135:BF135),BF135))","v":0},{"$f":"IF(SUM($N135:BG135)<0,0,IF(SUM($O135:BG135)+BG135>$N135,$N135-SUM($O135:BG135),BG135))","v":0},{"$f":"IF(SUM($N135:BH135)<0,0,IF(SUM($O135:BH135)+BH135>$N135,$N135-SUM($O135:BH135),BH135))","v":0},{"$f":"IF(SUM($N135:BI135)<0,0,IF(SUM($O135:BI135)+BI135>$N135,$N135-SUM($O135:BI135),BI135))","v":0},{"$f":"IF(SUM($N135:BJ135)<0,0,IF(SUM($O135:BJ135)+BJ135>$N135,$N135-SUM($O135:BJ135),BJ135))","v":0},{"$f":"IF(SUM($N135:BK135)<0,0,IF(SUM($O135:BK135)+BK135>$N135,$N135-SUM($O135:BK135),BK135))","v":0},{"$f":"IF(SUM($N135:BL135)<0,0,IF(SUM($O135:BL135)+BL135>$N135,$N135-SUM($O135:BL135),BL135))","v":0},{"$f":"IF(SUM($N135:BM135)<0,0,IF(SUM($O135:BM135)+BM135>$N135,$N135-SUM($O135:BM135),BM135))","v":0},{"$f":"IF(SUM($N135:BN135)<0,0,IF(SUM($O135:BN135)+BN135>$N135,$N135-SUM($O135:BN135),BN135))","v":0},{"$f":"IF(SUM($N135:BO135)<0,0,IF(SUM($O135:BO135)+BO135>$N135,$N135-SUM($O135:BO135),BO135))","v":0},{"$f":"IF(SUM($N135:BP135)<0,0,IF(SUM($O135:BP135)+BP135>$N135,$N135-SUM($O135:BP135),BP135))","v":0},{"$f":"IF(SUM($N135:BQ135)<0,0,IF(SUM($O135:BQ135)+BQ135>$N135,$N135-SUM($O135:BQ135),BQ135))","v":0},{"$f":"IF(SUM($N135:BR135)<0,0,IF(SUM($O135:BR135)+BR135>$N135,$N135-SUM($O135:BR135),BR135))","v":0},{"$f":"IF(SUM($N135:BS135)<0,0,IF(SUM($O135:BS135)+BS135>$N135,$N135-SUM($O135:BS135),BS135))","v":0},{"$f":"IF(SUM($N135:BT135)<0,0,IF(SUM($O135:BT135)+BT135>$N135,$N135-SUM($O135:BT135),BT135))","v":0},{"$f":"IF(SUM($N135:BU135)<0,0,IF(SUM($O135:BU135)+BU135>$N135,$N135-SUM($O135:BU135),BU135))","v":0},{"$f":"IF(SUM($N135:BV135)<0,0,IF(SUM($O135:BV135)+BV135>$N135,$N135-SUM($O135:BV135),BV135))","v":0},{"$f":"IF(SUM($N135:BW135)<0,0,IF(SUM($O135:BW135)+BW135>$N135,$N135-SUM($O135:BW135),BW135))","v":0},{"$f":"IF(SUM($N135:BX135)<0,0,IF(SUM($O135:BX135)+BX135>$N135,$N135-SUM($O135:BX135),BX135))","v":0},{"$f":"IF(SUM($N135:BY135)<0,0,IF(SUM($O135:BY135)+BY135>$N135,$N135-SUM($O135:BY135),BY135))","v":0},{"$f":"IF(SUM($N135:BZ135)<0,0,IF(SUM($O135:BZ135)+BZ135>$N135,$N135-SUM($O135:BZ135),BZ135))","v":0},{"$f":"IF(SUM($N135:CA135)<0,0,IF(SUM($O135:CA135)+CA135>$N135,$N135-SUM($O135:CA135),CA135))","v":0},{"$f":"IF(SUM($N135:CB135)<0,0,IF(SUM($O135:CB135)+CB135>$N135,$N135-SUM($O135:CB135),CB135))","v":0},{"$f":"IF(SUM($N135:CC135)<0,0,IF(SUM($O135:CC135)+CC135>$N135,$N135-SUM($O135:CC135),CC135))","v":0},{"$f":"IF(SUM($N135:CD135)<0,0,IF(SUM($O135:CD135)+CD135>$N135,$N135-SUM($O135:CD135),CD135))","v":0},{"$f":"IF(SUM($N135:CE135)<0,0,IF(SUM($O135:CE135)+CE135>$N135,$N135-SUM($O135:CE135),CE135))","v":0},{"$f":"IF(SUM($N135:CF135)<0,0,IF(SUM($O135:CF135)+CF135>$N135,$N135-SUM($O135:CF135),CF135))","v":0},{"$f":"IF(SUM($N135:CG135)<0,0,IF(SUM($O135:CG135)+CG135>$N135,$N135-SUM($O135:CG135),CG135))","v":0},{"$f":"IF(SUM($N135:CH135)<0,0,IF(SUM($O135:CH135)+CH135>$N135,$N135-SUM($O135:CH135),CH135))","v":0},{"$f":"IF(SUM($N135:CI135)<0,0,IF(SUM($O135:CI135)+CI135>$N135,$N135-SUM($O135:CI135),CI135))","v":0},{"$f":"IF(SUM($N135:CJ135)<0,0,IF(SUM($O135:CJ135)+CJ135>$N135,$N135-SUM($O135:CJ135),CJ135))","v":0},{"$f":"IF(SUM($N135:CK135)<0,0,IF(SUM($O135:CK135)+CK135>$N135,$N135-SUM($O135:CK135),CK135))","v":0},{"$f":"IF(SUM($N135:CL135)<0,0,IF(SUM($O135:CL135)+CL135>$N135,$N135-SUM($O135:CL135),CL135))","v":0},{"$f":"IF(SUM($N135:CM135)<0,0,IF(SUM($O135:CM135)+CM135>$N135,$N135-SUM($O135:CM135),CM135))","v":0},{"$f":"IF(SUM($N135:CN135)<0,0,IF(SUM($O135:CN135)+CN135>$N135,$N135-SUM($O135:CN135),CN135))","v":0},{"$f":"IF(SUM($N135:CO135)<0,0,IF(SUM($O135:CO135)+CO135>$N135,$N135-SUM($O135:CO135),CO135))","v":0},{"$f":"IF(SUM($N135:CP135)<0,0,IF(SUM($O135:CP135)+CP135>$N135,$N135-SUM($O135:CP135),CP135))","v":0},{"$f":"IF(SUM($N135:CQ135)<0,0,IF(SUM($O135:CQ135)+CQ135>$N135,$N135-SUM($O135:CQ135),CQ135))","v":0},{"$f":"IF(SUM($N135:CR135)<0,0,IF(SUM($O135:CR135)+CR135>$N135,$N135-SUM($O135:CR135),CR135))","v":0},{"$f":"IF(SUM($N135:CS135)<0,0,IF(SUM($O135:CS135)+CS135>$N135,$N135-SUM($O135:CS135),CS135))","v":0},{"$f":"IF(SUM($N135:CT135)<0,0,IF(SUM($O135:CT135)+CT135>$N135,$N135-SUM($O135:CT135),CT135))","v":0},{"$f":"IF(SUM($N135:CU135)<0,0,IF(SUM($O135:CU135)+CU135>$N135,$N135-SUM($O135:CU135),CU135))","v":0},{"$f":"IF(SUM($N135:CV135)<0,0,IF(SUM($O135:CV135)+CV135>$N135,$N135-SUM($O135:CV135),CV135))","v":0},{"$f":"IF(SUM($N135:CW135)<0,0,IF(SUM($O135:CW135)+CW135>$N135,$N135-SUM($O135:CW135),CW135))","v":0},{"$f":"IF(SUM($N135:CX135)<0,0,IF(SUM($O135:CX135)+CX135>$N135,$N135-SUM($O135:CX135),CX135))","v":0},{"$f":"IF(SUM($N135:CY135)<0,0,IF(SUM($O135:CY135)+CY135>$N135,$N135-SUM($O135:CY135),CY135))","v":0},{"$f":"IF(SUM($N135:CZ135)<0,0,IF(SUM($O135:CZ135)+CZ135>$N135,$N135-SUM($O135:CZ135),CZ135))","v":0},{"$f":"IF(SUM($N135:DA135)<0,0,IF(SUM($O135:DA135)+DA135>$N135,$N135-SUM($O135:DA135),DA135))","v":0},{"$f":"IF(SUM($N135:DB135)<0,0,IF(SUM($O135:DB135)+DB135>$N135,$N135-SUM($O135:DB135),DB135))","v":0},{"$f":"IF(SUM($N135:DC135)<0,0,IF(SUM($O135:DC135)+DC135>$N135,$N135-SUM($O135:DC135),DC135))","v":0},{"$f":"IF(SUM($N135:DD135)<0,0,IF(SUM($O135:DD135)+DD135>$N135,$N135-SUM($O135:DD135),DD135))","v":0},{"$f":"IF(SUM($N135:DE135)<0,0,IF(SUM($O135:DE135)+DE135>$N135,$N135-SUM($O135:DE135),DE135))","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,null,null,null,2.8356090684371581E-2,0.55129590931562833,1.9689139618415296E-2,{"$f":"IF(SUM($N136:O136)<0,0,IF(SUM($O136:O136)+O136>$N136,$N136-SUM($O136:O136),O136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:P136)<0,0,IF(SUM($O136:P136)+P136>$N136,$N136-SUM($O136:P136),P136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:Q136)<0,0,IF(SUM($O136:Q136)+Q136>$N136,$N136-SUM($O136:Q136),Q136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:R136)<0,0,IF(SUM($O136:R136)+R136>$N136,$N136-SUM($O136:R136),R136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:S136)<0,0,IF(SUM($O136:S136)+S136>$N136,$N136-SUM($O136:S136),S136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:T136)<0,0,IF(SUM($O136:T136)+T136>$N136,$N136-SUM($O136:T136),T136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:U136)<0,0,IF(SUM($O136:U136)+U136>$N136,$N136-SUM($O136:U136),U136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:V136)<0,0,IF(SUM($O136:V136)+V136>$N136,$N136-SUM($O136:V136),V136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:W136)<0,0,IF(SUM($O136:W136)+W136>$N136,$N136-SUM($O136:W136),W136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:X136)<0,0,IF(SUM($O136:X136)+X136>$N136,$N136-SUM($O136:X136),X136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:Y136)<0,0,IF(SUM($O136:Y136)+Y136>$N136,$N136-SUM($O136:Y136),Y136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:Z136)<0,0,IF(SUM($O136:Z136)+Z136>$N136,$N136-SUM($O136:Z136),Z136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AA136)<0,0,IF(SUM($O136:AA136)+AA136>$N136,$N136-SUM($O136:AA136),AA136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AB136)<0,0,IF(SUM($O136:AB136)+AB136>$N136,$N136-SUM($O136:AB136),AB136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AC136)<0,0,IF(SUM($O136:AC136)+AC136>$N136,$N136-SUM($O136:AC136),AC136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AD136)<0,0,IF(SUM($O136:AD136)+AD136>$N136,$N136-SUM($O136:AD136),AD136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AE136)<0,0,IF(SUM($O136:AE136)+AE136>$N136,$N136-SUM($O136:AE136),AE136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AF136)<0,0,IF(SUM($O136:AF136)+AF136>$N136,$N136-SUM($O136:AF136),AF136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AG136)<0,0,IF(SUM($O136:AG136)+AG136>$N136,$N136-SUM($O136:AG136),AG136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AH136)<0,0,IF(SUM($O136:AH136)+AH136>$N136,$N136-SUM($O136:AH136),AH136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AI136)<0,0,IF(SUM($O136:AI136)+AI136>$N136,$N136-SUM($O136:AI136),AI136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AJ136)<0,0,IF(SUM($O136:AJ136)+AJ136>$N136,$N136-SUM($O136:AJ136),AJ136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AK136)<0,0,IF(SUM($O136:AK136)+AK136>$N136,$N136-SUM($O136:AK136),AK136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AL136)<0,0,IF(SUM($O136:AL136)+AL136>$N136,$N136-SUM($O136:AL136),AL136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AM136)<0,0,IF(SUM($O136:AM136)+AM136>$N136,$N136-SUM($O136:AM136),AM136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AN136)<0,0,IF(SUM($O136:AN136)+AN136>$N136,$N136-SUM($O136:AN136),AN136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AO136)<0,0,IF(SUM($O136:AO136)+AO136>$N136,$N136-SUM($O136:AO136),AO136))","v":1.9689139618415296E-2},{"$f":"IF(SUM($N136:AP136)<0,0,IF(SUM($O136:AP136)+AP136>$N136,$N136-SUM($O136:AP136),AP136))","v":1.1102230246251565E-16},{"$f":"IF(SUM($N136:AQ136)<0,0,IF(SUM($O136:AQ136)+AQ136>$N136,$N136-SUM($O136:AQ136),AQ136))","v":1.1102230246251565E-16},{"$f":"IF(SUM($N136:AR136)<0,0,IF(SUM($O136:AR136)+AR136>$N136,$N136-SUM($O136:AR136),AR136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:AS136)<0,0,IF(SUM($O136:AS136)+AS136>$N136,$N136-SUM($O136:AS136),AS136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:AT136)<0,0,IF(SUM($O136:AT136)+AT136>$N136,$N136-SUM($O136:AT136),AT136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:AU136)<0,0,IF(SUM($O136:AU136)+AU136>$N136,$N136-SUM($O136:AU136),AU136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:AV136)<0,0,IF(SUM($O136:AV136)+AV136>$N136,$N136-SUM($O136:AV136),AV136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:AW136)<0,0,IF(SUM($O136:AW136)+AW136>$N136,$N136-SUM($O136:AW136),AW136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:AX136)<0,0,IF(SUM($O136:AX136)+AX136>$N136,$N136-SUM($O136:AX136),AX136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:AY136)<0,0,IF(SUM($O136:AY136)+AY136>$N136,$N136-SUM($O136:AY136),AY136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:AZ136)<0,0,IF(SUM($O136:AZ136)+AZ136>$N136,$N136-SUM($O136:AZ136),AZ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BA136)<0,0,IF(SUM($O136:BA136)+BA136>$N136,$N136-SUM($O136:BA136),BA136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BB136)<0,0,IF(SUM($O136:BB136)+BB136>$N136,$N136-SUM($O136:BB136),BB136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BC136)<0,0,IF(SUM($O136:BC136)+BC136>$N136,$N136-SUM($O136:BC136),BC136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BD136)<0,0,IF(SUM($O136:BD136)+BD136>$N136,$N136-SUM($O136:BD136),BD136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BE136)<0,0,IF(SUM($O136:BE136)+BE136>$N136,$N136-SUM($O136:BE136),BE136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BF136)<0,0,IF(SUM($O136:BF136)+BF136>$N136,$N136-SUM($O136:BF136),BF136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BG136)<0,0,IF(SUM($O136:BG136)+BG136>$N136,$N136-SUM($O136:BG136),BG136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BH136)<0,0,IF(SUM($O136:BH136)+BH136>$N136,$N136-SUM($O136:BH136),BH136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BI136)<0,0,IF(SUM($O136:BI136)+BI136>$N136,$N136-SUM($O136:BI136),BI136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BJ136)<0,0,IF(SUM($O136:BJ136)+BJ136>$N136,$N136-SUM($O136:BJ136),BJ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BK136)<0,0,IF(SUM($O136:BK136)+BK136>$N136,$N136-SUM($O136:BK136),BK136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BL136)<0,0,IF(SUM($O136:BL136)+BL136>$N136,$N136-SUM($O136:BL136),BL136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BM136)<0,0,IF(SUM($O136:BM136)+BM136>$N136,$N136-SUM($O136:BM136),BM136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BN136)<0,0,IF(SUM($O136:BN136)+BN136>$N136,$N136-SUM($O136:BN136),BN136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BO136)<0,0,IF(SUM($O136:BO136)+BO136>$N136,$N136-SUM($O136:BO136),BO136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BP136)<0,0,IF(SUM($O136:BP136)+BP136>$N136,$N136-SUM($O136:BP136),BP136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BQ136)<0,0,IF(SUM($O136:BQ136)+BQ136>$N136,$N136-SUM($O136:BQ136),BQ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BR136)<0,0,IF(SUM($O136:BR136)+BR136>$N136,$N136-SUM($O136:BR136),BR136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BS136)<0,0,IF(SUM($O136:BS136)+BS136>$N136,$N136-SUM($O136:BS136),BS136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BT136)<0,0,IF(SUM($O136:BT136)+BT136>$N136,$N136-SUM($O136:BT136),BT136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BU136)<0,0,IF(SUM($O136:BU136)+BU136>$N136,$N136-SUM($O136:BU136),BU136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BV136)<0,0,IF(SUM($O136:BV136)+BV136>$N136,$N136-SUM($O136:BV136),BV136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BW136)<0,0,IF(SUM($O136:BW136)+BW136>$N136,$N136-SUM($O136:BW136),BW136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BX136)<0,0,IF(SUM($O136:BX136)+BX136>$N136,$N136-SUM($O136:BX136),BX136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BY136)<0,0,IF(SUM($O136:BY136)+BY136>$N136,$N136-SUM($O136:BY136),BY136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:BZ136)<0,0,IF(SUM($O136:BZ136)+BZ136>$N136,$N136-SUM($O136:BZ136),BZ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CA136)<0,0,IF(SUM($O136:CA136)+CA136>$N136,$N136-SUM($O136:CA136),CA136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CB136)<0,0,IF(SUM($O136:CB136)+CB136>$N136,$N136-SUM($O136:CB136),CB136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CC136)<0,0,IF(SUM($O136:CC136)+CC136>$N136,$N136-SUM($O136:CC136),CC136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CD136)<0,0,IF(SUM($O136:CD136)+CD136>$N136,$N136-SUM($O136:CD136),CD136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CE136)<0,0,IF(SUM($O136:CE136)+CE136>$N136,$N136-SUM($O136:CE136),CE136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CF136)<0,0,IF(SUM($O136:CF136)+CF136>$N136,$N136-SUM($O136:CF136),CF136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CG136)<0,0,IF(SUM($O136:CG136)+CG136>$N136,$N136-SUM($O136:CG136),CG136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CH136)<0,0,IF(SUM($O136:CH136)+CH136>$N136,$N136-SUM($O136:CH136),CH136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CI136)<0,0,IF(SUM($O136:CI136)+CI136>$N136,$N136-SUM($O136:CI136),CI136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CJ136)<0,0,IF(SUM($O136:CJ136)+CJ136>$N136,$N136-SUM($O136:CJ136),CJ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CK136)<0,0,IF(SUM($O136:CK136)+CK136>$N136,$N136-SUM($O136:CK136),CK136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CL136)<0,0,IF(SUM($O136:CL136)+CL136>$N136,$N136-SUM($O136:CL136),CL136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CM136)<0,0,IF(SUM($O136:CM136)+CM136>$N136,$N136-SUM($O136:CM136),CM136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CN136)<0,0,IF(SUM($O136:CN136)+CN136>$N136,$N136-SUM($O136:CN136),CN136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CO136)<0,0,IF(SUM($O136:CO136)+CO136>$N136,$N136-SUM($O136:CO136),CO136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CP136)<0,0,IF(SUM($O136:CP136)+CP136>$N136,$N136-SUM($O136:CP136),CP136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CQ136)<0,0,IF(SUM($O136:CQ136)+CQ136>$N136,$N136-SUM($O136:CQ136),CQ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CR136)<0,0,IF(SUM($O136:CR136)+CR136>$N136,$N136-SUM($O136:CR136),CR136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CS136)<0,0,IF(SUM($O136:CS136)+CS136>$N136,$N136-SUM($O136:CS136),CS136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CT136)<0,0,IF(SUM($O136:CT136)+CT136>$N136,$N136-SUM($O136:CT136),CT136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CU136)<0,0,IF(SUM($O136:CU136)+CU136>$N136,$N136-SUM($O136:CU136),CU136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CV136)<0,0,IF(SUM($O136:CV136)+CV136>$N136,$N136-SUM($O136:CV136),CV136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CW136)<0,0,IF(SUM($O136:CW136)+CW136>$N136,$N136-SUM($O136:CW136),CW136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CX136)<0,0,IF(SUM($O136:CX136)+CX136>$N136,$N136-SUM($O136:CX136),CX136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CY136)<0,0,IF(SUM($O136:CY136)+CY136>$N136,$N136-SUM($O136:CY136),CY136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:CZ136)<0,0,IF(SUM($O136:CZ136)+CZ136>$N136,$N136-SUM($O136:CZ136),CZ136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:DA136)<0,0,IF(SUM($O136:DA136)+DA136>$N136,$N136-SUM($O136:DA136),DA136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:DB136)<0,0,IF(SUM($O136:DB136)+DB136>$N136,$N136-SUM($O136:DB136),DB136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:DC136)<0,0,IF(SUM($O136:DC136)+DC136>$N136,$N136-SUM($O136:DC136),DC136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:DD136)<0,0,IF(SUM($O136:DD136)+DD136>$N136,$N136-SUM($O136:DD136),DD136))","v":-1.1102230246251565E-16},{"$f":"IF(SUM($N136:DE136)<0,0,IF(SUM($O136:DE136)+DE136>$N136,$N136-SUM($O136:DE136),DE136))","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,null,null,null,2.1165526165579742E-3,0.13348344738344203,4.7672659779800725E-3,{"$f":"IF(SUM($N137:O137)<0,0,IF(SUM($O137:O137)+O137>$N137,$N137-SUM($O137:O137),O137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:P137)<0,0,IF(SUM($O137:P137)+P137>$N137,$N137-SUM($O137:P137),P137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:Q137)<0,0,IF(SUM($O137:Q137)+Q137>$N137,$N137-SUM($O137:Q137),Q137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:R137)<0,0,IF(SUM($O137:R137)+R137>$N137,$N137-SUM($O137:R137),R137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:S137)<0,0,IF(SUM($O137:S137)+S137>$N137,$N137-SUM($O137:S137),S137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:T137)<0,0,IF(SUM($O137:T137)+T137>$N137,$N137-SUM($O137:T137),T137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:U137)<0,0,IF(SUM($O137:U137)+U137>$N137,$N137-SUM($O137:U137),U137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:V137)<0,0,IF(SUM($O137:V137)+V137>$N137,$N137-SUM($O137:V137),V137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:W137)<0,0,IF(SUM($O137:W137)+W137>$N137,$N137-SUM($O137:W137),W137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:X137)<0,0,IF(SUM($O137:X137)+X137>$N137,$N137-SUM($O137:X137),X137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:Y137)<0,0,IF(SUM($O137:Y137)+Y137>$N137,$N137-SUM($O137:Y137),Y137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:Z137)<0,0,IF(SUM($O137:Z137)+Z137>$N137,$N137-SUM($O137:Z137),Z137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AA137)<0,0,IF(SUM($O137:AA137)+AA137>$N137,$N137-SUM($O137:AA137),AA137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AB137)<0,0,IF(SUM($O137:AB137)+AB137>$N137,$N137-SUM($O137:AB137),AB137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AC137)<0,0,IF(SUM($O137:AC137)+AC137>$N137,$N137-SUM($O137:AC137),AC137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AD137)<0,0,IF(SUM($O137:AD137)+AD137>$N137,$N137-SUM($O137:AD137),AD137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AE137)<0,0,IF(SUM($O137:AE137)+AE137>$N137,$N137-SUM($O137:AE137),AE137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AF137)<0,0,IF(SUM($O137:AF137)+AF137>$N137,$N137-SUM($O137:AF137),AF137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AG137)<0,0,IF(SUM($O137:AG137)+AG137>$N137,$N137-SUM($O137:AG137),AG137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AH137)<0,0,IF(SUM($O137:AH137)+AH137>$N137,$N137-SUM($O137:AH137),AH137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AI137)<0,0,IF(SUM($O137:AI137)+AI137>$N137,$N137-SUM($O137:AI137),AI137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AJ137)<0,0,IF(SUM($O137:AJ137)+AJ137>$N137,$N137-SUM($O137:AJ137),AJ137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AK137)<0,0,IF(SUM($O137:AK137)+AK137>$N137,$N137-SUM($O137:AK137),AK137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AL137)<0,0,IF(SUM($O137:AL137)+AL137>$N137,$N137-SUM($O137:AL137),AL137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AM137)<0,0,IF(SUM($O137:AM137)+AM137>$N137,$N137-SUM($O137:AM137),AM137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AN137)<0,0,IF(SUM($O137:AN137)+AN137>$N137,$N137-SUM($O137:AN137),AN137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AO137)<0,0,IF(SUM($O137:AO137)+AO137>$N137,$N137-SUM($O137:AO137),AO137))","v":4.7672659779800725E-3},{"$f":"IF(SUM($N137:AP137)<0,0,IF(SUM($O137:AP137)+AP137>$N137,$N137-SUM($O137:AP137),AP137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AQ137)<0,0,IF(SUM($O137:AQ137)+AQ137>$N137,$N137-SUM($O137:AQ137),AQ137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AR137)<0,0,IF(SUM($O137:AR137)+AR137>$N137,$N137-SUM($O137:AR137),AR137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AS137)<0,0,IF(SUM($O137:AS137)+AS137>$N137,$N137-SUM($O137:AS137),AS137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AT137)<0,0,IF(SUM($O137:AT137)+AT137>$N137,$N137-SUM($O137:AT137),AT137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AU137)<0,0,IF(SUM($O137:AU137)+AU137>$N137,$N137-SUM($O137:AU137),AU137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AV137)<0,0,IF(SUM($O137:AV137)+AV137>$N137,$N137-SUM($O137:AV137),AV137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AW137)<0,0,IF(SUM($O137:AW137)+AW137>$N137,$N137-SUM($O137:AW137),AW137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AX137)<0,0,IF(SUM($O137:AX137)+AX137>$N137,$N137-SUM($O137:AX137),AX137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AY137)<0,0,IF(SUM($O137:AY137)+AY137>$N137,$N137-SUM($O137:AY137),AY137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:AZ137)<0,0,IF(SUM($O137:AZ137)+AZ137>$N137,$N137-SUM($O137:AZ137),AZ137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BA137)<0,0,IF(SUM($O137:BA137)+BA137>$N137,$N137-SUM($O137:BA137),BA137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BB137)<0,0,IF(SUM($O137:BB137)+BB137>$N137,$N137-SUM($O137:BB137),BB137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BC137)<0,0,IF(SUM($O137:BC137)+BC137>$N137,$N137-SUM($O137:BC137),BC137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BD137)<0,0,IF(SUM($O137:BD137)+BD137>$N137,$N137-SUM($O137:BD137),BD137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BE137)<0,0,IF(SUM($O137:BE137)+BE137>$N137,$N137-SUM($O137:BE137),BE137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BF137)<0,0,IF(SUM($O137:BF137)+BF137>$N137,$N137-SUM($O137:BF137),BF137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BG137)<0,0,IF(SUM($O137:BG137)+BG137>$N137,$N137-SUM($O137:BG137),BG137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BH137)<0,0,IF(SUM($O137:BH137)+BH137>$N137,$N137-SUM($O137:BH137),BH137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BI137)<0,0,IF(SUM($O137:BI137)+BI137>$N137,$N137-SUM($O137:BI137),BI137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BJ137)<0,0,IF(SUM($O137:BJ137)+BJ137>$N137,$N137-SUM($O137:BJ137),BJ137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BK137)<0,0,IF(SUM($O137:BK137)+BK137>$N137,$N137-SUM($O137:BK137),BK137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BL137)<0,0,IF(SUM($O137:BL137)+BL137>$N137,$N137-SUM($O137:BL137),BL137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BM137)<0,0,IF(SUM($O137:BM137)+BM137>$N137,$N137-SUM($O137:BM137),BM137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BN137)<0,0,IF(SUM($O137:BN137)+BN137>$N137,$N137-SUM($O137:BN137),BN137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BO137)<0,0,IF(SUM($O137:BO137)+BO137>$N137,$N137-SUM($O137:BO137),BO137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BP137)<0,0,IF(SUM($O137:BP137)+BP137>$N137,$N137-SUM($O137:BP137),BP137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BQ137)<0,0,IF(SUM($O137:BQ137)+BQ137>$N137,$N137-SUM($O137:BQ137),BQ137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BR137)<0,0,IF(SUM($O137:BR137)+BR137>$N137,$N137-SUM($O137:BR137),BR137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BS137)<0,0,IF(SUM($O137:BS137)+BS137>$N137,$N137-SUM($O137:BS137),BS137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BT137)<0,0,IF(SUM($O137:BT137)+BT137>$N137,$N137-SUM($O137:BT137),BT137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BU137)<0,0,IF(SUM($O137:BU137)+BU137>$N137,$N137-SUM($O137:BU137),BU137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BV137)<0,0,IF(SUM($O137:BV137)+BV137>$N137,$N137-SUM($O137:BV137),BV137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BW137)<0,0,IF(SUM($O137:BW137)+BW137>$N137,$N137-SUM($O137:BW137),BW137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BX137)<0,0,IF(SUM($O137:BX137)+BX137>$N137,$N137-SUM($O137:BX137),BX137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BY137)<0,0,IF(SUM($O137:BY137)+BY137>$N137,$N137-SUM($O137:BY137),BY137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:BZ137)<0,0,IF(SUM($O137:BZ137)+BZ137>$N137,$N137-SUM($O137:BZ137),BZ137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CA137)<0,0,IF(SUM($O137:CA137)+CA137>$N137,$N137-SUM($O137:CA137),CA137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CB137)<0,0,IF(SUM($O137:CB137)+CB137>$N137,$N137-SUM($O137:CB137),CB137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CC137)<0,0,IF(SUM($O137:CC137)+CC137>$N137,$N137-SUM($O137:CC137),CC137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CD137)<0,0,IF(SUM($O137:CD137)+CD137>$N137,$N137-SUM($O137:CD137),CD137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CE137)<0,0,IF(SUM($O137:CE137)+CE137>$N137,$N137-SUM($O137:CE137),CE137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CF137)<0,0,IF(SUM($O137:CF137)+CF137>$N137,$N137-SUM($O137:CF137),CF137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CG137)<0,0,IF(SUM($O137:CG137)+CG137>$N137,$N137-SUM($O137:CG137),CG137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CH137)<0,0,IF(SUM($O137:CH137)+CH137>$N137,$N137-SUM($O137:CH137),CH137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CI137)<0,0,IF(SUM($O137:CI137)+CI137>$N137,$N137-SUM($O137:CI137),CI137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CJ137)<0,0,IF(SUM($O137:CJ137)+CJ137>$N137,$N137-SUM($O137:CJ137),CJ137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CK137)<0,0,IF(SUM($O137:CK137)+CK137>$N137,$N137-SUM($O137:CK137),CK137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CL137)<0,0,IF(SUM($O137:CL137)+CL137>$N137,$N137-SUM($O137:CL137),CL137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CM137)<0,0,IF(SUM($O137:CM137)+CM137>$N137,$N137-SUM($O137:CM137),CM137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CN137)<0,0,IF(SUM($O137:CN137)+CN137>$N137,$N137-SUM($O137:CN137),CN137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CO137)<0,0,IF(SUM($O137:CO137)+CO137>$N137,$N137-SUM($O137:CO137),CO137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CP137)<0,0,IF(SUM($O137:CP137)+CP137>$N137,$N137-SUM($O137:CP137),CP137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CQ137)<0,0,IF(SUM($O137:CQ137)+CQ137>$N137,$N137-SUM($O137:CQ137),CQ137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CR137)<0,0,IF(SUM($O137:CR137)+CR137>$N137,$N137-SUM($O137:CR137),CR137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CS137)<0,0,IF(SUM($O137:CS137)+CS137>$N137,$N137-SUM($O137:CS137),CS137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CT137)<0,0,IF(SUM($O137:CT137)+CT137>$N137,$N137-SUM($O137:CT137),CT137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CU137)<0,0,IF(SUM($O137:CU137)+CU137>$N137,$N137-SUM($O137:CU137),CU137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CV137)<0,0,IF(SUM($O137:CV137)+CV137>$N137,$N137-SUM($O137:CV137),CV137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CW137)<0,0,IF(SUM($O137:CW137)+CW137>$N137,$N137-SUM($O137:CW137),CW137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CX137)<0,0,IF(SUM($O137:CX137)+CX137>$N137,$N137-SUM($O137:CX137),CX137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CY137)<0,0,IF(SUM($O137:CY137)+CY137>$N137,$N137-SUM($O137:CY137),CY137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:CZ137)<0,0,IF(SUM($O137:CZ137)+CZ137>$N137,$N137-SUM($O137:CZ137),CZ137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:DA137)<0,0,IF(SUM($O137:DA137)+DA137>$N137,$N137-SUM($O137:DA137),DA137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:DB137)<0,0,IF(SUM($O137:DB137)+DB137>$N137,$N137-SUM($O137:DB137),DB137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:DC137)<0,0,IF(SUM($O137:DC137)+DC137>$N137,$N137-SUM($O137:DC137),DC137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:DD137)<0,0,IF(SUM($O137:DD137)+DD137>$N137,$N137-SUM($O137:DD137),DD137))","v":-8.3266726846886741E-17},{"$f":"IF(SUM($N137:DE137)<0,0,IF(SUM($O137:DE137)+DE137>$N137,$N137-SUM($O137:DE137),DE137))","v":-8.3266726846886741E-17}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,null,null,null,3.1814725902727763E-2,0.44101827409727223,3.3924482622867097E-2,{"$f":"IF(SUM($N138:O138)<0,0,IF(SUM($O138:O138)+O138>$N138,$N138-SUM($O138:O138),O138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:P138)<0,0,IF(SUM($O138:P138)+P138>$N138,$N138-SUM($O138:P138),P138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:Q138)<0,0,IF(SUM($O138:Q138)+Q138>$N138,$N138-SUM($O138:Q138),Q138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:R138)<0,0,IF(SUM($O138:R138)+R138>$N138,$N138-SUM($O138:R138),R138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:S138)<0,0,IF(SUM($O138:S138)+S138>$N138,$N138-SUM($O138:S138),S138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:T138)<0,0,IF(SUM($O138:T138)+T138>$N138,$N138-SUM($O138:T138),T138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:U138)<0,0,IF(SUM($O138:U138)+U138>$N138,$N138-SUM($O138:U138),U138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:V138)<0,0,IF(SUM($O138:V138)+V138>$N138,$N138-SUM($O138:V138),V138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:W138)<0,0,IF(SUM($O138:W138)+W138>$N138,$N138-SUM($O138:W138),W138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:X138)<0,0,IF(SUM($O138:X138)+X138>$N138,$N138-SUM($O138:X138),X138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:Y138)<0,0,IF(SUM($O138:Y138)+Y138>$N138,$N138-SUM($O138:Y138),Y138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:Z138)<0,0,IF(SUM($O138:Z138)+Z138>$N138,$N138-SUM($O138:Z138),Z138))","v":3.3924482622867097E-2},{"$f":"IF(SUM($N138:AA138)<0,0,IF(SUM($O138:AA138)+AA138>$N138,$N138-SUM($O138:AA138),AA138))","v":1.1102230246251565E-16},{"$f":"IF(SUM($N138:AB138)<0,0,IF(SUM($O138:AB138)+AB138>$N138,$N138-SUM($O138:AB138),AB138))","v":1.1102230246251565E-16},{"$f":"IF(SUM($N138:AC138)<0,0,IF(SUM($O138:AC138)+AC138>$N138,$N138-SUM($O138:AC138),AC138))","v":1.1102230246251565E-16},{"$f":"IF(SUM($N138:AD138)<0,0,IF(SUM($O138:AD138)+AD138>$N138,$N138-SUM($O138:AD138),AD138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AE138)<0,0,IF(SUM($O138:AE138)+AE138>$N138,$N138-SUM($O138:AE138),AE138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AF138)<0,0,IF(SUM($O138:AF138)+AF138>$N138,$N138-SUM($O138:AF138),AF138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AG138)<0,0,IF(SUM($O138:AG138)+AG138>$N138,$N138-SUM($O138:AG138),AG138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AH138)<0,0,IF(SUM($O138:AH138)+AH138>$N138,$N138-SUM($O138:AH138),AH138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AI138)<0,0,IF(SUM($O138:AI138)+AI138>$N138,$N138-SUM($O138:AI138),AI138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AJ138)<0,0,IF(SUM($O138:AJ138)+AJ138>$N138,$N138-SUM($O138:AJ138),AJ138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AK138)<0,0,IF(SUM($O138:AK138)+AK138>$N138,$N138-SUM($O138:AK138),AK138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AL138)<0,0,IF(SUM($O138:AL138)+AL138>$N138,$N138-SUM($O138:AL138),AL138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AM138)<0,0,IF(SUM($O138:AM138)+AM138>$N138,$N138-SUM($O138:AM138),AM138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AN138)<0,0,IF(SUM($O138:AN138)+AN138>$N138,$N138-SUM($O138:AN138),AN138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AO138)<0,0,IF(SUM($O138:AO138)+AO138>$N138,$N138-SUM($O138:AO138),AO138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AP138)<0,0,IF(SUM($O138:AP138)+AP138>$N138,$N138-SUM($O138:AP138),AP138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AQ138)<0,0,IF(SUM($O138:AQ138)+AQ138>$N138,$N138-SUM($O138:AQ138),AQ138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AR138)<0,0,IF(SUM($O138:AR138)+AR138>$N138,$N138-SUM($O138:AR138),AR138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AS138)<0,0,IF(SUM($O138:AS138)+AS138>$N138,$N138-SUM($O138:AS138),AS138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AT138)<0,0,IF(SUM($O138:AT138)+AT138>$N138,$N138-SUM($O138:AT138),AT138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AU138)<0,0,IF(SUM($O138:AU138)+AU138>$N138,$N138-SUM($O138:AU138),AU138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AV138)<0,0,IF(SUM($O138:AV138)+AV138>$N138,$N138-SUM($O138:AV138),AV138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AW138)<0,0,IF(SUM($O138:AW138)+AW138>$N138,$N138-SUM($O138:AW138),AW138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AX138)<0,0,IF(SUM($O138:AX138)+AX138>$N138,$N138-SUM($O138:AX138),AX138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AY138)<0,0,IF(SUM($O138:AY138)+AY138>$N138,$N138-SUM($O138:AY138),AY138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:AZ138)<0,0,IF(SUM($O138:AZ138)+AZ138>$N138,$N138-SUM($O138:AZ138),AZ138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BA138)<0,0,IF(SUM($O138:BA138)+BA138>$N138,$N138-SUM($O138:BA138),BA138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BB138)<0,0,IF(SUM($O138:BB138)+BB138>$N138,$N138-SUM($O138:BB138),BB138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BC138)<0,0,IF(SUM($O138:BC138)+BC138>$N138,$N138-SUM($O138:BC138),BC138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BD138)<0,0,IF(SUM($O138:BD138)+BD138>$N138,$N138-SUM($O138:BD138),BD138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BE138)<0,0,IF(SUM($O138:BE138)+BE138>$N138,$N138-SUM($O138:BE138),BE138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BF138)<0,0,IF(SUM($O138:BF138)+BF138>$N138,$N138-SUM($O138:BF138),BF138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BG138)<0,0,IF(SUM($O138:BG138)+BG138>$N138,$N138-SUM($O138:BG138),BG138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BH138)<0,0,IF(SUM($O138:BH138)+BH138>$N138,$N138-SUM($O138:BH138),BH138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BI138)<0,0,IF(SUM($O138:BI138)+BI138>$N138,$N138-SUM($O138:BI138),BI138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BJ138)<0,0,IF(SUM($O138:BJ138)+BJ138>$N138,$N138-SUM($O138:BJ138),BJ138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BK138)<0,0,IF(SUM($O138:BK138)+BK138>$N138,$N138-SUM($O138:BK138),BK138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BL138)<0,0,IF(SUM($O138:BL138)+BL138>$N138,$N138-SUM($O138:BL138),BL138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BM138)<0,0,IF(SUM($O138:BM138)+BM138>$N138,$N138-SUM($O138:BM138),BM138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BN138)<0,0,IF(SUM($O138:BN138)+BN138>$N138,$N138-SUM($O138:BN138),BN138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BO138)<0,0,IF(SUM($O138:BO138)+BO138>$N138,$N138-SUM($O138:BO138),BO138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BP138)<0,0,IF(SUM($O138:BP138)+BP138>$N138,$N138-SUM($O138:BP138),BP138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BQ138)<0,0,IF(SUM($O138:BQ138)+BQ138>$N138,$N138-SUM($O138:BQ138),BQ138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BR138)<0,0,IF(SUM($O138:BR138)+BR138>$N138,$N138-SUM($O138:BR138),BR138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BS138)<0,0,IF(SUM($O138:BS138)+BS138>$N138,$N138-SUM($O138:BS138),BS138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BT138)<0,0,IF(SUM($O138:BT138)+BT138>$N138,$N138-SUM($O138:BT138),BT138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BU138)<0,0,IF(SUM($O138:BU138)+BU138>$N138,$N138-SUM($O138:BU138),BU138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BV138)<0,0,IF(SUM($O138:BV138)+BV138>$N138,$N138-SUM($O138:BV138),BV138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BW138)<0,0,IF(SUM($O138:BW138)+BW138>$N138,$N138-SUM($O138:BW138),BW138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BX138)<0,0,IF(SUM($O138:BX138)+BX138>$N138,$N138-SUM($O138:BX138),BX138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BY138)<0,0,IF(SUM($O138:BY138)+BY138>$N138,$N138-SUM($O138:BY138),BY138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:BZ138)<0,0,IF(SUM($O138:BZ138)+BZ138>$N138,$N138-SUM($O138:BZ138),BZ138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CA138)<0,0,IF(SUM($O138:CA138)+CA138>$N138,$N138-SUM($O138:CA138),CA138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CB138)<0,0,IF(SUM($O138:CB138)+CB138>$N138,$N138-SUM($O138:CB138),CB138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CC138)<0,0,IF(SUM($O138:CC138)+CC138>$N138,$N138-SUM($O138:CC138),CC138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CD138)<0,0,IF(SUM($O138:CD138)+CD138>$N138,$N138-SUM($O138:CD138),CD138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CE138)<0,0,IF(SUM($O138:CE138)+CE138>$N138,$N138-SUM($O138:CE138),CE138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CF138)<0,0,IF(SUM($O138:CF138)+CF138>$N138,$N138-SUM($O138:CF138),CF138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CG138)<0,0,IF(SUM($O138:CG138)+CG138>$N138,$N138-SUM($O138:CG138),CG138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CH138)<0,0,IF(SUM($O138:CH138)+CH138>$N138,$N138-SUM($O138:CH138),CH138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CI138)<0,0,IF(SUM($O138:CI138)+CI138>$N138,$N138-SUM($O138:CI138),CI138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CJ138)<0,0,IF(SUM($O138:CJ138)+CJ138>$N138,$N138-SUM($O138:CJ138),CJ138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CK138)<0,0,IF(SUM($O138:CK138)+CK138>$N138,$N138-SUM($O138:CK138),CK138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CL138)<0,0,IF(SUM($O138:CL138)+CL138>$N138,$N138-SUM($O138:CL138),CL138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CM138)<0,0,IF(SUM($O138:CM138)+CM138>$N138,$N138-SUM($O138:CM138),CM138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CN138)<0,0,IF(SUM($O138:CN138)+CN138>$N138,$N138-SUM($O138:CN138),CN138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CO138)<0,0,IF(SUM($O138:CO138)+CO138>$N138,$N138-SUM($O138:CO138),CO138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CP138)<0,0,IF(SUM($O138:CP138)+CP138>$N138,$N138-SUM($O138:CP138),CP138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CQ138)<0,0,IF(SUM($O138:CQ138)+CQ138>$N138,$N138-SUM($O138:CQ138),CQ138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CR138)<0,0,IF(SUM($O138:CR138)+CR138>$N138,$N138-SUM($O138:CR138),CR138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CS138)<0,0,IF(SUM($O138:CS138)+CS138>$N138,$N138-SUM($O138:CS138),CS138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CT138)<0,0,IF(SUM($O138:CT138)+CT138>$N138,$N138-SUM($O138:CT138),CT138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CU138)<0,0,IF(SUM($O138:CU138)+CU138>$N138,$N138-SUM($O138:CU138),CU138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CV138)<0,0,IF(SUM($O138:CV138)+CV138>$N138,$N138-SUM($O138:CV138),CV138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CW138)<0,0,IF(SUM($O138:CW138)+CW138>$N138,$N138-SUM($O138:CW138),CW138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CX138)<0,0,IF(SUM($O138:CX138)+CX138>$N138,$N138-SUM($O138:CX138),CX138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CY138)<0,0,IF(SUM($O138:CY138)+CY138>$N138,$N138-SUM($O138:CY138),CY138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:CZ138)<0,0,IF(SUM($O138:CZ138)+CZ138>$N138,$N138-SUM($O138:CZ138),CZ138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:DA138)<0,0,IF(SUM($O138:DA138)+DA138>$N138,$N138-SUM($O138:DA138),DA138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:DB138)<0,0,IF(SUM($O138:DB138)+DB138>$N138,$N138-SUM($O138:DB138),DB138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:DC138)<0,0,IF(SUM($O138:DC138)+DC138>$N138,$N138-SUM($O138:DC138),DC138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:DD138)<0,0,IF(SUM($O138:DD138)+DD138>$N138,$N138-SUM($O138:DD138),DD138))","v":-2.2204460492503131E-16},{"$f":"IF(SUM($N138:DE138)<0,0,IF(SUM($O138:DE138)+DE138>$N138,$N138-SUM($O138:DE138),DE138))","v":-2.2204460492503131E-16}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,null,null,null,2.5398631398695689E-3,-2.5398631398695689E-3,0,{"$f":"IF(SUM($N139:O139)<0,0,IF(SUM($O139:O139)+O139>$N139,$N139-SUM($O139:O139),O139))","v":0},{"$f":"IF(SUM($N139:P139)<0,0,IF(SUM($O139:P139)+P139>$N139,$N139-SUM($O139:P139),P139))","v":0},{"$f":"IF(SUM($N139:Q139)<0,0,IF(SUM($O139:Q139)+Q139>$N139,$N139-SUM($O139:Q139),Q139))","v":0},{"$f":"IF(SUM($N139:R139)<0,0,IF(SUM($O139:R139)+R139>$N139,$N139-SUM($O139:R139),R139))","v":0},{"$f":"IF(SUM($N139:S139)<0,0,IF(SUM($O139:S139)+S139>$N139,$N139-SUM($O139:S139),S139))","v":0},{"$f":"IF(SUM($N139:T139)<0,0,IF(SUM($O139:T139)+T139>$N139,$N139-SUM($O139:T139),T139))","v":0},{"$f":"IF(SUM($N139:U139)<0,0,IF(SUM($O139:U139)+U139>$N139,$N139-SUM($O139:U139),U139))","v":0},{"$f":"IF(SUM($N139:V139)<0,0,IF(SUM($O139:V139)+V139>$N139,$N139-SUM($O139:V139),V139))","v":0},{"$f":"IF(SUM($N139:W139)<0,0,IF(SUM($O139:W139)+W139>$N139,$N139-SUM($O139:W139),W139))","v":0},{"$f":"IF(SUM($N139:X139)<0,0,IF(SUM($O139:X139)+X139>$N139,$N139-SUM($O139:X139),X139))","v":0},{"$f":"IF(SUM($N139:Y139)<0,0,IF(SUM($O139:Y139)+Y139>$N139,$N139-SUM($O139:Y139),Y139))","v":0},{"$f":"IF(SUM($N139:Z139)<0,0,IF(SUM($O139:Z139)+Z139>$N139,$N139-SUM($O139:Z139),Z139))","v":0},{"$f":"IF(SUM($N139:AA139)<0,0,IF(SUM($O139:AA139)+AA139>$N139,$N139-SUM($O139:AA139),AA139))","v":0},{"$f":"IF(SUM($N139:AB139)<0,0,IF(SUM($O139:AB139)+AB139>$N139,$N139-SUM($O139:AB139),AB139))","v":0},{"$f":"IF(SUM($N139:AC139)<0,0,IF(SUM($O139:AC139)+AC139>$N139,$N139-SUM($O139:AC139),AC139))","v":0},{"$f":"IF(SUM($N139:AD139)<0,0,IF(SUM($O139:AD139)+AD139>$N139,$N139-SUM($O139:AD139),AD139))","v":0},{"$f":"IF(SUM($N139:AE139)<0,0,IF(SUM($O139:AE139)+AE139>$N139,$N139-SUM($O139:AE139),AE139))","v":0},{"$f":"IF(SUM($N139:AF139)<0,0,IF(SUM($O139:AF139)+AF139>$N139,$N139-SUM($O139:AF139),AF139))","v":0},{"$f":"IF(SUM($N139:AG139)<0,0,IF(SUM($O139:AG139)+AG139>$N139,$N139-SUM($O139:AG139),AG139))","v":0},{"$f":"IF(SUM($N139:AH139)<0,0,IF(SUM($O139:AH139)+AH139>$N139,$N139-SUM($O139:AH139),AH139))","v":0},{"$f":"IF(SUM($N139:AI139)<0,0,IF(SUM($O139:AI139)+AI139>$N139,$N139-SUM($O139:AI139),AI139))","v":0},{"$f":"IF(SUM($N139:AJ139)<0,0,IF(SUM($O139:AJ139)+AJ139>$N139,$N139-SUM($O139:AJ139),AJ139))","v":0},{"$f":"IF(SUM($N139:AK139)<0,0,IF(SUM($O139:AK139)+AK139>$N139,$N139-SUM($O139:AK139),AK139))","v":0},{"$f":"IF(SUM($N139:AL139)<0,0,IF(SUM($O139:AL139)+AL139>$N139,$N139-SUM($O139:AL139),AL139))","v":0},{"$f":"IF(SUM($N139:AM139)<0,0,IF(SUM($O139:AM139)+AM139>$N139,$N139-SUM($O139:AM139),AM139))","v":0},{"$f":"IF(SUM($N139:AN139)<0,0,IF(SUM($O139:AN139)+AN139>$N139,$N139-SUM($O139:AN139),AN139))","v":0},{"$f":"IF(SUM($N139:AO139)<0,0,IF(SUM($O139:AO139)+AO139>$N139,$N139-SUM($O139:AO139),AO139))","v":0},{"$f":"IF(SUM($N139:AP139)<0,0,IF(SUM($O139:AP139)+AP139>$N139,$N139-SUM($O139:AP139),AP139))","v":0},{"$f":"IF(SUM($N139:AQ139)<0,0,IF(SUM($O139:AQ139)+AQ139>$N139,$N139-SUM($O139:AQ139),AQ139))","v":0},{"$f":"IF(SUM($N139:AR139)<0,0,IF(SUM($O139:AR139)+AR139>$N139,$N139-SUM($O139:AR139),AR139))","v":0},{"$f":"IF(SUM($N139:AS139)<0,0,IF(SUM($O139:AS139)+AS139>$N139,$N139-SUM($O139:AS139),AS139))","v":0},{"$f":"IF(SUM($N139:AT139)<0,0,IF(SUM($O139:AT139)+AT139>$N139,$N139-SUM($O139:AT139),AT139))","v":0},{"$f":"IF(SUM($N139:AU139)<0,0,IF(SUM($O139:AU139)+AU139>$N139,$N139-SUM($O139:AU139),AU139))","v":0},{"$f":"IF(SUM($N139:AV139)<0,0,IF(SUM($O139:AV139)+AV139>$N139,$N139-SUM($O139:AV139),AV139))","v":0},{"$f":"IF(SUM($N139:AW139)<0,0,IF(SUM($O139:AW139)+AW139>$N139,$N139-SUM($O139:AW139),AW139))","v":0},{"$f":"IF(SUM($N139:AX139)<0,0,IF(SUM($O139:AX139)+AX139>$N139,$N139-SUM($O139:AX139),AX139))","v":0},{"$f":"IF(SUM($N139:AY139)<0,0,IF(SUM($O139:AY139)+AY139>$N139,$N139-SUM($O139:AY139),AY139))","v":0},{"$f":"IF(SUM($N139:AZ139)<0,0,IF(SUM($O139:AZ139)+AZ139>$N139,$N139-SUM($O139:AZ139),AZ139))","v":0},{"$f":"IF(SUM($N139:BA139)<0,0,IF(SUM($O139:BA139)+BA139>$N139,$N139-SUM($O139:BA139),BA139))","v":0},{"$f":"IF(SUM($N139:BB139)<0,0,IF(SUM($O139:BB139)+BB139>$N139,$N139-SUM($O139:BB139),BB139))","v":0},{"$f":"IF(SUM($N139:BC139)<0,0,IF(SUM($O139:BC139)+BC139>$N139,$N139-SUM($O139:BC139),BC139))","v":0},{"$f":"IF(SUM($N139:BD139)<0,0,IF(SUM($O139:BD139)+BD139>$N139,$N139-SUM($O139:BD139),BD139))","v":0},{"$f":"IF(SUM($N139:BE139)<0,0,IF(SUM($O139:BE139)+BE139>$N139,$N139-SUM($O139:BE139),BE139))","v":0},{"$f":"IF(SUM($N139:BF139)<0,0,IF(SUM($O139:BF139)+BF139>$N139,$N139-SUM($O139:BF139),BF139))","v":0},{"$f":"IF(SUM($N139:BG139)<0,0,IF(SUM($O139:BG139)+BG139>$N139,$N139-SUM($O139:BG139),BG139))","v":0},{"$f":"IF(SUM($N139:BH139)<0,0,IF(SUM($O139:BH139)+BH139>$N139,$N139-SUM($O139:BH139),BH139))","v":0},{"$f":"IF(SUM($N139:BI139)<0,0,IF(SUM($O139:BI139)+BI139>$N139,$N139-SUM($O139:BI139),BI139))","v":0},{"$f":"IF(SUM($N139:BJ139)<0,0,IF(SUM($O139:BJ139)+BJ139>$N139,$N139-SUM($O139:BJ139),BJ139))","v":0},{"$f":"IF(SUM($N139:BK139)<0,0,IF(SUM($O139:BK139)+BK139>$N139,$N139-SUM($O139:BK139),BK139))","v":0},{"$f":"IF(SUM($N139:BL139)<0,0,IF(SUM($O139:BL139)+BL139>$N139,$N139-SUM($O139:BL139),BL139))","v":0},{"$f":"IF(SUM($N139:BM139)<0,0,IF(SUM($O139:BM139)+BM139>$N139,$N139-SUM($O139:BM139),BM139))","v":0},{"$f":"IF(SUM($N139:BN139)<0,0,IF(SUM($O139:BN139)+BN139>$N139,$N139-SUM($O139:BN139),BN139))","v":0},{"$f":"IF(SUM($N139:BO139)<0,0,IF(SUM($O139:BO139)+BO139>$N139,$N139-SUM($O139:BO139),BO139))","v":0},{"$f":"IF(SUM($N139:BP139)<0,0,IF(SUM($O139:BP139)+BP139>$N139,$N139-SUM($O139:BP139),BP139))","v":0},{"$f":"IF(SUM($N139:BQ139)<0,0,IF(SUM($O139:BQ139)+BQ139>$N139,$N139-SUM($O139:BQ139),BQ139))","v":0},{"$f":"IF(SUM($N139:BR139)<0,0,IF(SUM($O139:BR139)+BR139>$N139,$N139-SUM($O139:BR139),BR139))","v":0},{"$f":"IF(SUM($N139:BS139)<0,0,IF(SUM($O139:BS139)+BS139>$N139,$N139-SUM($O139:BS139),BS139))","v":0},{"$f":"IF(SUM($N139:BT139)<0,0,IF(SUM($O139:BT139)+BT139>$N139,$N139-SUM($O139:BT139),BT139))","v":0},{"$f":"IF(SUM($N139:BU139)<0,0,IF(SUM($O139:BU139)+BU139>$N139,$N139-SUM($O139:BU139),BU139))","v":0},{"$f":"IF(SUM($N139:BV139)<0,0,IF(SUM($O139:BV139)+BV139>$N139,$N139-SUM($O139:BV139),BV139))","v":0},{"$f":"IF(SUM($N139:BW139)<0,0,IF(SUM($O139:BW139)+BW139>$N139,$N139-SUM($O139:BW139),BW139))","v":0},{"$f":"IF(SUM($N139:BX139)<0,0,IF(SUM($O139:BX139)+BX139>$N139,$N139-SUM($O139:BX139),BX139))","v":0},{"$f":"IF(SUM($N139:BY139)<0,0,IF(SUM($O139:BY139)+BY139>$N139,$N139-SUM($O139:BY139),BY139))","v":0},{"$f":"IF(SUM($N139:BZ139)<0,0,IF(SUM($O139:BZ139)+BZ139>$N139,$N139-SUM($O139:BZ139),BZ139))","v":0},{"$f":"IF(SUM($N139:CA139)<0,0,IF(SUM($O139:CA139)+CA139>$N139,$N139-SUM($O139:CA139),CA139))","v":0},{"$f":"IF(SUM($N139:CB139)<0,0,IF(SUM($O139:CB139)+CB139>$N139,$N139-SUM($O139:CB139),CB139))","v":0},{"$f":"IF(SUM($N139:CC139)<0,0,IF(SUM($O139:CC139)+CC139>$N139,$N139-SUM($O139:CC139),CC139))","v":0},{"$f":"IF(SUM($N139:CD139)<0,0,IF(SUM($O139:CD139)+CD139>$N139,$N139-SUM($O139:CD139),CD139))","v":0},{"$f":"IF(SUM($N139:CE139)<0,0,IF(SUM($O139:CE139)+CE139>$N139,$N139-SUM($O139:CE139),CE139))","v":0},{"$f":"IF(SUM($N139:CF139)<0,0,IF(SUM($O139:CF139)+CF139>$N139,$N139-SUM($O139:CF139),CF139))","v":0},{"$f":"IF(SUM($N139:CG139)<0,0,IF(SUM($O139:CG139)+CG139>$N139,$N139-SUM($O139:CG139),CG139))","v":0},{"$f":"IF(SUM($N139:CH139)<0,0,IF(SUM($O139:CH139)+CH139>$N139,$N139-SUM($O139:CH139),CH139))","v":0},{"$f":"IF(SUM($N139:CI139)<0,0,IF(SUM($O139:CI139)+CI139>$N139,$N139-SUM($O139:CI139),CI139))","v":0},{"$f":"IF(SUM($N139:CJ139)<0,0,IF(SUM($O139:CJ139)+CJ139>$N139,$N139-SUM($O139:CJ139),CJ139))","v":0},{"$f":"IF(SUM($N139:CK139)<0,0,IF(SUM($O139:CK139)+CK139>$N139,$N139-SUM($O139:CK139),CK139))","v":0},{"$f":"IF(SUM($N139:CL139)<0,0,IF(SUM($O139:CL139)+CL139>$N139,$N139-SUM($O139:CL139),CL139))","v":0},{"$f":"IF(SUM($N139:CM139)<0,0,IF(SUM($O139:CM139)+CM139>$N139,$N139-SUM($O139:CM139),CM139))","v":0},{"$f":"IF(SUM($N139:CN139)<0,0,IF(SUM($O139:CN139)+CN139>$N139,$N139-SUM($O139:CN139),CN139))","v":0},{"$f":"IF(SUM($N139:CO139)<0,0,IF(SUM($O139:CO139)+CO139>$N139,$N139-SUM($O139:CO139),CO139))","v":0},{"$f":"IF(SUM($N139:CP139)<0,0,IF(SUM($O139:CP139)+CP139>$N139,$N139-SUM($O139:CP139),CP139))","v":0},{"$f":"IF(SUM($N139:CQ139)<0,0,IF(SUM($O139:CQ139)+CQ139>$N139,$N139-SUM($O139:CQ139),CQ139))","v":0},{"$f":"IF(SUM($N139:CR139)<0,0,IF(SUM($O139:CR139)+CR139>$N139,$N139-SUM($O139:CR139),CR139))","v":0},{"$f":"IF(SUM($N139:CS139)<0,0,IF(SUM($O139:CS139)+CS139>$N139,$N139-SUM($O139:CS139),CS139))","v":0},{"$f":"IF(SUM($N139:CT139)<0,0,IF(SUM($O139:CT139)+CT139>$N139,$N139-SUM($O139:CT139),CT139))","v":0},{"$f":"IF(SUM($N139:CU139)<0,0,IF(SUM($O139:CU139)+CU139>$N139,$N139-SUM($O139:CU139),CU139))","v":0},{"$f":"IF(SUM($N139:CV139)<0,0,IF(SUM($O139:CV139)+CV139>$N139,$N139-SUM($O139:CV139),CV139))","v":0},{"$f":"IF(SUM($N139:CW139)<0,0,IF(SUM($O139:CW139)+CW139>$N139,$N139-SUM($O139:CW139),CW139))","v":0},{"$f":"IF(SUM($N139:CX139)<0,0,IF(SUM($O139:CX139)+CX139>$N139,$N139-SUM($O139:CX139),CX139))","v":0},{"$f":"IF(SUM($N139:CY139)<0,0,IF(SUM($O139:CY139)+CY139>$N139,$N139-SUM($O139:CY139),CY139))","v":0},{"$f":"IF(SUM($N139:CZ139)<0,0,IF(SUM($O139:CZ139)+CZ139>$N139,$N139-SUM($O139:CZ139),CZ139))","v":0},{"$f":"IF(SUM($N139:DA139)<0,0,IF(SUM($O139:DA139)+DA139>$N139,$N139-SUM($O139:DA139),DA139))","v":0},{"$f":"IF(SUM($N139:DB139)<0,0,IF(SUM($O139:DB139)+DB139>$N139,$N139-SUM($O139:DB139),DB139))","v":0},{"$f":"IF(SUM($N139:DC139)<0,0,IF(SUM($O139:DC139)+DC139>$N139,$N139-SUM($O139:DC139),DC139))","v":0},{"$f":"IF(SUM($N139:DD139)<0,0,IF(SUM($O139:DD139)+DD139>$N139,$N139-SUM($O139:DD139),DD139))","v":0},{"$f":"IF(SUM($N139:DE139)<0,0,IF(SUM($O139:DE139)+DE139>$N139,$N139-SUM($O139:DE139),DE139))","v":0}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,null,null,null,5.0797262797391395E-4,1.3194920273720261,2.748941723691721E-2,{"$f":"IF(SUM($N140:O140)<0,0,IF(SUM($O140:O140)+O140>$N140,$N140-SUM($O140:O140),O140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:P140)<0,0,IF(SUM($O140:P140)+P140>$N140,$N140-SUM($O140:P140),P140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:Q140)<0,0,IF(SUM($O140:Q140)+Q140>$N140,$N140-SUM($O140:Q140),Q140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:R140)<0,0,IF(SUM($O140:R140)+R140>$N140,$N140-SUM($O140:R140),R140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:S140)<0,0,IF(SUM($O140:S140)+S140>$N140,$N140-SUM($O140:S140),S140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:T140)<0,0,IF(SUM($O140:T140)+T140>$N140,$N140-SUM($O140:T140),T140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:U140)<0,0,IF(SUM($O140:U140)+U140>$N140,$N140-SUM($O140:U140),U140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:V140)<0,0,IF(SUM($O140:V140)+V140>$N140,$N140-SUM($O140:V140),V140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:W140)<0,0,IF(SUM($O140:W140)+W140>$N140,$N140-SUM($O140:W140),W140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:X140)<0,0,IF(SUM($O140:X140)+X140>$N140,$N140-SUM($O140:X140),X140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:Y140)<0,0,IF(SUM($O140:Y140)+Y140>$N140,$N140-SUM($O140:Y140),Y140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:Z140)<0,0,IF(SUM($O140:Z140)+Z140>$N140,$N140-SUM($O140:Z140),Z140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AA140)<0,0,IF(SUM($O140:AA140)+AA140>$N140,$N140-SUM($O140:AA140),AA140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AB140)<0,0,IF(SUM($O140:AB140)+AB140>$N140,$N140-SUM($O140:AB140),AB140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AC140)<0,0,IF(SUM($O140:AC140)+AC140>$N140,$N140-SUM($O140:AC140),AC140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AD140)<0,0,IF(SUM($O140:AD140)+AD140>$N140,$N140-SUM($O140:AD140),AD140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AE140)<0,0,IF(SUM($O140:AE140)+AE140>$N140,$N140-SUM($O140:AE140),AE140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AF140)<0,0,IF(SUM($O140:AF140)+AF140>$N140,$N140-SUM($O140:AF140),AF140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AG140)<0,0,IF(SUM($O140:AG140)+AG140>$N140,$N140-SUM($O140:AG140),AG140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AH140)<0,0,IF(SUM($O140:AH140)+AH140>$N140,$N140-SUM($O140:AH140),AH140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AI140)<0,0,IF(SUM($O140:AI140)+AI140>$N140,$N140-SUM($O140:AI140),AI140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AJ140)<0,0,IF(SUM($O140:AJ140)+AJ140>$N140,$N140-SUM($O140:AJ140),AJ140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AK140)<0,0,IF(SUM($O140:AK140)+AK140>$N140,$N140-SUM($O140:AK140),AK140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AL140)<0,0,IF(SUM($O140:AL140)+AL140>$N140,$N140-SUM($O140:AL140),AL140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AM140)<0,0,IF(SUM($O140:AM140)+AM140>$N140,$N140-SUM($O140:AM140),AM140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AN140)<0,0,IF(SUM($O140:AN140)+AN140>$N140,$N140-SUM($O140:AN140),AN140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AO140)<0,0,IF(SUM($O140:AO140)+AO140>$N140,$N140-SUM($O140:AO140),AO140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AP140)<0,0,IF(SUM($O140:AP140)+AP140>$N140,$N140-SUM($O140:AP140),AP140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AQ140)<0,0,IF(SUM($O140:AQ140)+AQ140>$N140,$N140-SUM($O140:AQ140),AQ140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AR140)<0,0,IF(SUM($O140:AR140)+AR140>$N140,$N140-SUM($O140:AR140),AR140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AS140)<0,0,IF(SUM($O140:AS140)+AS140>$N140,$N140-SUM($O140:AS140),AS140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AT140)<0,0,IF(SUM($O140:AT140)+AT140>$N140,$N140-SUM($O140:AT140),AT140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AU140)<0,0,IF(SUM($O140:AU140)+AU140>$N140,$N140-SUM($O140:AU140),AU140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AV140)<0,0,IF(SUM($O140:AV140)+AV140>$N140,$N140-SUM($O140:AV140),AV140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AW140)<0,0,IF(SUM($O140:AW140)+AW140>$N140,$N140-SUM($O140:AW140),AW140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AX140)<0,0,IF(SUM($O140:AX140)+AX140>$N140,$N140-SUM($O140:AX140),AX140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AY140)<0,0,IF(SUM($O140:AY140)+AY140>$N140,$N140-SUM($O140:AY140),AY140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:AZ140)<0,0,IF(SUM($O140:AZ140)+AZ140>$N140,$N140-SUM($O140:AZ140),AZ140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BA140)<0,0,IF(SUM($O140:BA140)+BA140>$N140,$N140-SUM($O140:BA140),BA140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BB140)<0,0,IF(SUM($O140:BB140)+BB140>$N140,$N140-SUM($O140:BB140),BB140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BC140)<0,0,IF(SUM($O140:BC140)+BC140>$N140,$N140-SUM($O140:BC140),BC140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BD140)<0,0,IF(SUM($O140:BD140)+BD140>$N140,$N140-SUM($O140:BD140),BD140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BE140)<0,0,IF(SUM($O140:BE140)+BE140>$N140,$N140-SUM($O140:BE140),BE140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BF140)<0,0,IF(SUM($O140:BF140)+BF140>$N140,$N140-SUM($O140:BF140),BF140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BG140)<0,0,IF(SUM($O140:BG140)+BG140>$N140,$N140-SUM($O140:BG140),BG140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BH140)<0,0,IF(SUM($O140:BH140)+BH140>$N140,$N140-SUM($O140:BH140),BH140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BI140)<0,0,IF(SUM($O140:BI140)+BI140>$N140,$N140-SUM($O140:BI140),BI140))","v":2.748941723691721E-2},{"$f":"IF(SUM($N140:BJ140)<0,0,IF(SUM($O140:BJ140)+BJ140>$N140,$N140-SUM($O140:BJ140),BJ140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BK140)<0,0,IF(SUM($O140:BK140)+BK140>$N140,$N140-SUM($O140:BK140),BK140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BL140)<0,0,IF(SUM($O140:BL140)+BL140>$N140,$N140-SUM($O140:BL140),BL140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BM140)<0,0,IF(SUM($O140:BM140)+BM140>$N140,$N140-SUM($O140:BM140),BM140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BN140)<0,0,IF(SUM($O140:BN140)+BN140>$N140,$N140-SUM($O140:BN140),BN140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BO140)<0,0,IF(SUM($O140:BO140)+BO140>$N140,$N140-SUM($O140:BO140),BO140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BP140)<0,0,IF(SUM($O140:BP140)+BP140>$N140,$N140-SUM($O140:BP140),BP140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BQ140)<0,0,IF(SUM($O140:BQ140)+BQ140>$N140,$N140-SUM($O140:BQ140),BQ140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BR140)<0,0,IF(SUM($O140:BR140)+BR140>$N140,$N140-SUM($O140:BR140),BR140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BS140)<0,0,IF(SUM($O140:BS140)+BS140>$N140,$N140-SUM($O140:BS140),BS140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BT140)<0,0,IF(SUM($O140:BT140)+BT140>$N140,$N140-SUM($O140:BT140),BT140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BU140)<0,0,IF(SUM($O140:BU140)+BU140>$N140,$N140-SUM($O140:BU140),BU140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BV140)<0,0,IF(SUM($O140:BV140)+BV140>$N140,$N140-SUM($O140:BV140),BV140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BW140)<0,0,IF(SUM($O140:BW140)+BW140>$N140,$N140-SUM($O140:BW140),BW140))","v":6.6613381477509392E-16},{"$f":"IF(SUM($N140:BX140)<0,0,IF(SUM($O140:BX140)+BX140>$N140,$N140-SUM($O140:BX140),BX140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:BY140)<0,0,IF(SUM($O140:BY140)+BY140>$N140,$N140-SUM($O140:BY140),BY140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:BZ140)<0,0,IF(SUM($O140:BZ140)+BZ140>$N140,$N140-SUM($O140:BZ140),BZ140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CA140)<0,0,IF(SUM($O140:CA140)+CA140>$N140,$N140-SUM($O140:CA140),CA140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CB140)<0,0,IF(SUM($O140:CB140)+CB140>$N140,$N140-SUM($O140:CB140),CB140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CC140)<0,0,IF(SUM($O140:CC140)+CC140>$N140,$N140-SUM($O140:CC140),CC140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CD140)<0,0,IF(SUM($O140:CD140)+CD140>$N140,$N140-SUM($O140:CD140),CD140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CE140)<0,0,IF(SUM($O140:CE140)+CE140>$N140,$N140-SUM($O140:CE140),CE140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CF140)<0,0,IF(SUM($O140:CF140)+CF140>$N140,$N140-SUM($O140:CF140),CF140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CG140)<0,0,IF(SUM($O140:CG140)+CG140>$N140,$N140-SUM($O140:CG140),CG140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CH140)<0,0,IF(SUM($O140:CH140)+CH140>$N140,$N140-SUM($O140:CH140),CH140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CI140)<0,0,IF(SUM($O140:CI140)+CI140>$N140,$N140-SUM($O140:CI140),CI140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CJ140)<0,0,IF(SUM($O140:CJ140)+CJ140>$N140,$N140-SUM($O140:CJ140),CJ140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CK140)<0,0,IF(SUM($O140:CK140)+CK140>$N140,$N140-SUM($O140:CK140),CK140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CL140)<0,0,IF(SUM($O140:CL140)+CL140>$N140,$N140-SUM($O140:CL140),CL140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CM140)<0,0,IF(SUM($O140:CM140)+CM140>$N140,$N140-SUM($O140:CM140),CM140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CN140)<0,0,IF(SUM($O140:CN140)+CN140>$N140,$N140-SUM($O140:CN140),CN140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CO140)<0,0,IF(SUM($O140:CO140)+CO140>$N140,$N140-SUM($O140:CO140),CO140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CP140)<0,0,IF(SUM($O140:CP140)+CP140>$N140,$N140-SUM($O140:CP140),CP140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CQ140)<0,0,IF(SUM($O140:CQ140)+CQ140>$N140,$N140-SUM($O140:CQ140),CQ140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CR140)<0,0,IF(SUM($O140:CR140)+CR140>$N140,$N140-SUM($O140:CR140),CR140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CS140)<0,0,IF(SUM($O140:CS140)+CS140>$N140,$N140-SUM($O140:CS140),CS140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CT140)<0,0,IF(SUM($O140:CT140)+CT140>$N140,$N140-SUM($O140:CT140),CT140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CU140)<0,0,IF(SUM($O140:CU140)+CU140>$N140,$N140-SUM($O140:CU140),CU140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CV140)<0,0,IF(SUM($O140:CV140)+CV140>$N140,$N140-SUM($O140:CV140),CV140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CW140)<0,0,IF(SUM($O140:CW140)+CW140>$N140,$N140-SUM($O140:CW140),CW140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CX140)<0,0,IF(SUM($O140:CX140)+CX140>$N140,$N140-SUM($O140:CX140),CX140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CY140)<0,0,IF(SUM($O140:CY140)+CY140>$N140,$N140-SUM($O140:CY140),CY140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:CZ140)<0,0,IF(SUM($O140:CZ140)+CZ140>$N140,$N140-SUM($O140:CZ140),CZ140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:DA140)<0,0,IF(SUM($O140:DA140)+DA140>$N140,$N140-SUM($O140:DA140),DA140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:DB140)<0,0,IF(SUM($O140:DB140)+DB140>$N140,$N140-SUM($O140:DB140),DB140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:DC140)<0,0,IF(SUM($O140:DC140)+DC140>$N140,$N140-SUM($O140:DC140),DC140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:DD140)<0,0,IF(SUM($O140:DD140)+DD140>$N140,$N140-SUM($O140:DD140),DD140))","v":-8.659739592076221E-15},{"$f":"IF(SUM($N140:DE140)<0,0,IF(SUM($O140:DE140)+DE140>$N140,$N140-SUM($O140:DE140),DE140))","v":-8.659739592076221E-15}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,null,null,null,0.12230038187473664,0.4449643322092634,5.5620541526157925E-2,{"$f":"IF(SUM($N141:O141)<0,0,IF(SUM($O141:O141)+O141>$N141,$N141-SUM($O141:O141),O141))","v":5.5620541526157925E-2},{"$f":"IF(SUM($N141:P141)<0,0,IF(SUM($O141:P141)+P141>$N141,$N141-SUM($O141:P141),P141))","v":5.5620541526157925E-2},{"$f":"IF(SUM($N141:Q141)<0,0,IF(SUM($O141:Q141)+Q141>$N141,$N141-SUM($O141:Q141),Q141))","v":5.5620541526157925E-2},{"$f":"IF(SUM($N141:R141)<0,0,IF(SUM($O141:R141)+R141>$N141,$N141-SUM($O141:R141),R141))","v":5.5620541526157925E-2},{"$f":"IF(SUM($N141:S141)<0,0,IF(SUM($O141:S141)+S141>$N141,$N141-SUM($O141:S141),S141))","v":5.5620541526157925E-2},{"$f":"IF(SUM($N141:T141)<0,0,IF(SUM($O141:T141)+T141>$N141,$N141-SUM($O141:T141),T141))","v":5.5620541526157925E-2},{"$f":"IF(SUM($N141:U141)<0,0,IF(SUM($O141:U141)+U141>$N141,$N141-SUM($O141:U141),U141))","v":5.5620541526157925E-2},{"$f":"IF(SUM($N141:V141)<0,0,IF(SUM($O141:V141)+V141>$N141,$N141-SUM($O141:V141),V141))","v":0},{"$f":"IF(SUM($N141:W141)<0,0,IF(SUM($O141:W141)+W141>$N141,$N141-SUM($O141:W141),W141))","v":0},{"$f":"IF(SUM($N141:X141)<0,0,IF(SUM($O141:X141)+X141>$N141,$N141-SUM($O141:X141),X141))","v":0},{"$f":"IF(SUM($N141:Y141)<0,0,IF(SUM($O141:Y141)+Y141>$N141,$N141-SUM($O141:Y141),Y141))","v":0},{"$f":"IF(SUM($N141:Z141)<0,0,IF(SUM($O141:Z141)+Z141>$N141,$N141-SUM($O141:Z141),Z141))","v":0},{"$f":"IF(SUM($N141:AA141)<0,0,IF(SUM($O141:AA141)+AA141>$N141,$N141-SUM($O141:AA141),AA141))","v":0},{"$f":"IF(SUM($N141:AB141)<0,0,IF(SUM($O141:AB141)+AB141>$N141,$N141-SUM($O141:AB141),AB141))","v":0},{"$f":"IF(SUM($N141:AC141)<0,0,IF(SUM($O141:AC141)+AC141>$N141,$N141-SUM($O141:AC141),AC141))","v":0},{"$f":"IF(SUM($N141:AD141)<0,0,IF(SUM($O141:AD141)+AD141>$N141,$N141-SUM($O141:AD141),AD141))","v":0},{"$f":"IF(SUM($N141:AE141)<0,0,IF(SUM($O141:AE141)+AE141>$N141,$N141-SUM($O141:AE141),AE141))","v":0},{"$f":"IF(SUM($N141:AF141)<0,0,IF(SUM($O141:AF141)+AF141>$N141,$N141-SUM($O141:AF141),AF141))","v":0},{"$f":"IF(SUM($N141:AG141)<0,0,IF(SUM($O141:AG141)+AG141>$N141,$N141-SUM($O141:AG141),AG141))","v":0},{"$f":"IF(SUM($N141:AH141)<0,0,IF(SUM($O141:AH141)+AH141>$N141,$N141-SUM($O141:AH141),AH141))","v":0},{"$f":"IF(SUM($N141:AI141)<0,0,IF(SUM($O141:AI141)+AI141>$N141,$N141-SUM($O141:AI141),AI141))","v":0},{"$f":"IF(SUM($N141:AJ141)<0,0,IF(SUM($O141:AJ141)+AJ141>$N141,$N141-SUM($O141:AJ141),AJ141))","v":0},{"$f":"IF(SUM($N141:AK141)<0,0,IF(SUM($O141:AK141)+AK141>$N141,$N141-SUM($O141:AK141),AK141))","v":0},{"$f":"IF(SUM($N141:AL141)<0,0,IF(SUM($O141:AL141)+AL141>$N141,$N141-SUM($O141:AL141),AL141))","v":0},{"$f":"IF(SUM($N141:AM141)<0,0,IF(SUM($O141:AM141)+AM141>$N141,$N141-SUM($O141:AM141),AM141))","v":0},{"$f":"IF(SUM($N141:AN141)<0,0,IF(SUM($O141:AN141)+AN141>$N141,$N141-SUM($O141:AN141),AN141))","v":0},{"$f":"IF(SUM($N141:AO141)<0,0,IF(SUM($O141:AO141)+AO141>$N141,$N141-SUM($O141:AO141),AO141))","v":0},{"$f":"IF(SUM($N141:AP141)<0,0,IF(SUM($O141:AP141)+AP141>$N141,$N141-SUM($O141:AP141),AP141))","v":0},{"$f":"IF(SUM($N141:AQ141)<0,0,IF(SUM($O141:AQ141)+AQ141>$N141,$N141-SUM($O141:AQ141),AQ141))","v":0},{"$f":"IF(SUM($N141:AR141)<0,0,IF(SUM($O141:AR141)+AR141>$N141,$N141-SUM($O141:AR141),AR141))","v":0},{"$f":"IF(SUM($N141:AS141)<0,0,IF(SUM($O141:AS141)+AS141>$N141,$N141-SUM($O141:AS141),AS141))","v":0},{"$f":"IF(SUM($N141:AT141)<0,0,IF(SUM($O141:AT141)+AT141>$N141,$N141-SUM($O141:AT141),AT141))","v":0},{"$f":"IF(SUM($N141:AU141)<0,0,IF(SUM($O141:AU141)+AU141>$N141,$N141-SUM($O141:AU141),AU141))","v":0},{"$f":"IF(SUM($N141:AV141)<0,0,IF(SUM($O141:AV141)+AV141>$N141,$N141-SUM($O141:AV141),AV141))","v":0},{"$f":"IF(SUM($N141:AW141)<0,0,IF(SUM($O141:AW141)+AW141>$N141,$N141-SUM($O141:AW141),AW141))","v":0},{"$f":"IF(SUM($N141:AX141)<0,0,IF(SUM($O141:AX141)+AX141>$N141,$N141-SUM($O141:AX141),AX141))","v":0},{"$f":"IF(SUM($N141:AY141)<0,0,IF(SUM($O141:AY141)+AY141>$N141,$N141-SUM($O141:AY141),AY141))","v":0},{"$f":"IF(SUM($N141:AZ141)<0,0,IF(SUM($O141:AZ141)+AZ141>$N141,$N141-SUM($O141:AZ141),AZ141))","v":0},{"$f":"IF(SUM($N141:BA141)<0,0,IF(SUM($O141:BA141)+BA141>$N141,$N141-SUM($O141:BA141),BA141))","v":0},{"$f":"IF(SUM($N141:BB141)<0,0,IF(SUM($O141:BB141)+BB141>$N141,$N141-SUM($O141:BB141),BB141))","v":0},{"$f":"IF(SUM($N141:BC141)<0,0,IF(SUM($O141:BC141)+BC141>$N141,$N141-SUM($O141:BC141),BC141))","v":0},{"$f":"IF(SUM($N141:BD141)<0,0,IF(SUM($O141:BD141)+BD141>$N141,$N141-SUM($O141:BD141),BD141))","v":0},{"$f":"IF(SUM($N141:BE141)<0,0,IF(SUM($O141:BE141)+BE141>$N141,$N141-SUM($O141:BE141),BE141))","v":0},{"$f":"IF(SUM($N141:BF141)<0,0,IF(SUM($O141:BF141)+BF141>$N141,$N141-SUM($O141:BF141),BF141))","v":0},{"$f":"IF(SUM($N141:BG141)<0,0,IF(SUM($O141:BG141)+BG141>$N141,$N141-SUM($O141:BG141),BG141))","v":0},{"$f":"IF(SUM($N141:BH141)<0,0,IF(SUM($O141:BH141)+BH141>$N141,$N141-SUM($O141:BH141),BH141))","v":0},{"$f":"IF(SUM($N141:BI141)<0,0,IF(SUM($O141:BI141)+BI141>$N141,$N141-SUM($O141:BI141),BI141))","v":0},{"$f":"IF(SUM($N141:BJ141)<0,0,IF(SUM($O141:BJ141)+BJ141>$N141,$N141-SUM($O141:BJ141),BJ141))","v":0},{"$f":"IF(SUM($N141:BK141)<0,0,IF(SUM($O141:BK141)+BK141>$N141,$N141-SUM($O141:BK141),BK141))","v":0},{"$f":"IF(SUM($N141:BL141)<0,0,IF(SUM($O141:BL141)+BL141>$N141,$N141-SUM($O141:BL141),BL141))","v":0},{"$f":"IF(SUM($N141:BM141)<0,0,IF(SUM($O141:BM141)+BM141>$N141,$N141-SUM($O141:BM141),BM141))","v":0},{"$f":"IF(SUM($N141:BN141)<0,0,IF(SUM($O141:BN141)+BN141>$N141,$N141-SUM($O141:BN141),BN141))","v":0},{"$f":"IF(SUM($N141:BO141)<0,0,IF(SUM($O141:BO141)+BO141>$N141,$N141-SUM($O141:BO141),BO141))","v":0},{"$f":"IF(SUM($N141:BP141)<0,0,IF(SUM($O141:BP141)+BP141>$N141,$N141-SUM($O141:BP141),BP141))","v":0},{"$f":"IF(SUM($N141:BQ141)<0,0,IF(SUM($O141:BQ141)+BQ141>$N141,$N141-SUM($O141:BQ141),BQ141))","v":0},{"$f":"IF(SUM($N141:BR141)<0,0,IF(SUM($O141:BR141)+BR141>$N141,$N141-SUM($O141:BR141),BR141))","v":0},{"$f":"IF(SUM($N141:BS141)<0,0,IF(SUM($O141:BS141)+BS141>$N141,$N141-SUM($O141:BS141),BS141))","v":0},{"$f":"IF(SUM($N141:BT141)<0,0,IF(SUM($O141:BT141)+BT141>$N141,$N141-SUM($O141:BT141),BT141))","v":0},{"$f":"IF(SUM($N141:BU141)<0,0,IF(SUM($O141:BU141)+BU141>$N141,$N141-SUM($O141:BU141),BU141))","v":0},{"$f":"IF(SUM($N141:BV141)<0,0,IF(SUM($O141:BV141)+BV141>$N141,$N141-SUM($O141:BV141),BV141))","v":0},{"$f":"IF(SUM($N141:BW141)<0,0,IF(SUM($O141:BW141)+BW141>$N141,$N141-SUM($O141:BW141),BW141))","v":0},{"$f":"IF(SUM($N141:BX141)<0,0,IF(SUM($O141:BX141)+BX141>$N141,$N141-SUM($O141:BX141),BX141))","v":0},{"$f":"IF(SUM($N141:BY141)<0,0,IF(SUM($O141:BY141)+BY141>$N141,$N141-SUM($O141:BY141),BY141))","v":0},{"$f":"IF(SUM($N141:BZ141)<0,0,IF(SUM($O141:BZ141)+BZ141>$N141,$N141-SUM($O141:BZ141),BZ141))","v":0},{"$f":"IF(SUM($N141:CA141)<0,0,IF(SUM($O141:CA141)+CA141>$N141,$N141-SUM($O141:CA141),CA141))","v":0},{"$f":"IF(SUM($N141:CB141)<0,0,IF(SUM($O141:CB141)+CB141>$N141,$N141-SUM($O141:CB141),CB141))","v":0},{"$f":"IF(SUM($N141:CC141)<0,0,IF(SUM($O141:CC141)+CC141>$N141,$N141-SUM($O141:CC141),CC141))","v":0},{"$f":"IF(SUM($N141:CD141)<0,0,IF(SUM($O141:CD141)+CD141>$N141,$N141-SUM($O141:CD141),CD141))","v":0},{"$f":"IF(SUM($N141:CE141)<0,0,IF(SUM($O141:CE141)+CE141>$N141,$N141-SUM($O141:CE141),CE141))","v":0},{"$f":"IF(SUM($N141:CF141)<0,0,IF(SUM($O141:CF141)+CF141>$N141,$N141-SUM($O141:CF141),CF141))","v":0},{"$f":"IF(SUM($N141:CG141)<0,0,IF(SUM($O141:CG141)+CG141>$N141,$N141-SUM($O141:CG141),CG141))","v":0},{"$f":"IF(SUM($N141:CH141)<0,0,IF(SUM($O141:CH141)+CH141>$N141,$N141-SUM($O141:CH141),CH141))","v":0},{"$f":"IF(SUM($N141:CI141)<0,0,IF(SUM($O141:CI141)+CI141>$N141,$N141-SUM($O141:CI141),CI141))","v":0},{"$f":"IF(SUM($N141:CJ141)<0,0,IF(SUM($O141:CJ141)+CJ141>$N141,$N141-SUM($O141:CJ141),CJ141))","v":0},{"$f":"IF(SUM($N141:CK141)<0,0,IF(SUM($O141:CK141)+CK141>$N141,$N141-SUM($O141:CK141),CK141))","v":0},{"$f":"IF(SUM($N141:CL141)<0,0,IF(SUM($O141:CL141)+CL141>$N141,$N141-SUM($O141:CL141),CL141))","v":0},{"$f":"IF(SUM($N141:CM141)<0,0,IF(SUM($O141:CM141)+CM141>$N141,$N141-SUM($O141:CM141),CM141))","v":0},{"$f":"IF(SUM($N141:CN141)<0,0,IF(SUM($O141:CN141)+CN141>$N141,$N141-SUM($O141:CN141),CN141))","v":0},{"$f":"IF(SUM($N141:CO141)<0,0,IF(SUM($O141:CO141)+CO141>$N141,$N141-SUM($O141:CO141),CO141))","v":0},{"$f":"IF(SUM($N141:CP141)<0,0,IF(SUM($O141:CP141)+CP141>$N141,$N141-SUM($O141:CP141),CP141))","v":0},{"$f":"IF(SUM($N141:CQ141)<0,0,IF(SUM($O141:CQ141)+CQ141>$N141,$N141-SUM($O141:CQ141),CQ141))","v":0},{"$f":"IF(SUM($N141:CR141)<0,0,IF(SUM($O141:CR141)+CR141>$N141,$N141-SUM($O141:CR141),CR141))","v":0},{"$f":"IF(SUM($N141:CS141)<0,0,IF(SUM($O141:CS141)+CS141>$N141,$N141-SUM($O141:CS141),CS141))","v":0},{"$f":"IF(SUM($N141:CT141)<0,0,IF(SUM($O141:CT141)+CT141>$N141,$N141-SUM($O141:CT141),CT141))","v":0},{"$f":"IF(SUM($N141:CU141)<0,0,IF(SUM($O141:CU141)+CU141>$N141,$N141-SUM($O141:CU141),CU141))","v":0},{"$f":"IF(SUM($N141:CV141)<0,0,IF(SUM($O141:CV141)+CV141>$N141,$N141-SUM($O141:CV141),CV141))","v":0},{"$f":"IF(SUM($N141:CW141)<0,0,IF(SUM($O141:CW141)+CW141>$N141,$N141-SUM($O141:CW141),CW141))","v":0},{"$f":"IF(SUM($N141:CX141)<0,0,IF(SUM($O141:CX141)+CX141>$N141,$N141-SUM($O141:CX141),CX141))","v":0},{"$f":"IF(SUM($N141:CY141)<0,0,IF(SUM($O141:CY141)+CY141>$N141,$N141-SUM($O141:CY141),CY141))","v":0},{"$f":"IF(SUM($N141:CZ141)<0,0,IF(SUM($O141:CZ141)+CZ141>$N141,$N141-SUM($O141:CZ141),CZ141))","v":0},{"$f":"IF(SUM($N141:DA141)<0,0,IF(SUM($O141:DA141)+DA141>$N141,$N141-SUM($O141:DA141),DA141))","v":0},{"$f":"IF(SUM($N141:DB141)<0,0,IF(SUM($O141:DB141)+DB141>$N141,$N141-SUM($O141:DB141),DB141))","v":0},{"$f":"IF(SUM($N141:DC141)<0,0,IF(SUM($O141:DC141)+DC141>$N141,$N141-SUM($O141:DC141),DC141))","v":0},{"$f":"IF(SUM($N141:DD141)<0,0,IF(SUM($O141:DD141)+DD141>$N141,$N141-SUM($O141:DD141),DD141))","v":0},{"$f":"IF(SUM($N141:DE141)<0,0,IF(SUM($O141:DE141)+DE141>$N141,$N141-SUM($O141:DE141),DE141))","v":0}]
[]
[null,"Depreciation:  2014 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,null,null,null,null,null,{"$f":"M37/$F145","v":0},{"$f":"IF(SUM($I145:O145)+O145>$M37,$M37-SUM($I145:O145),O145)","v":0},{"$f":"IF(SUM($I145:P145)+P145>$M37,$M37-SUM($I145:P145),P145)","v":0},{"$f":"IF(SUM($I145:Q145)+Q145>$M37,$M37-SUM($I145:Q145),Q145)","v":0},{"$f":"IF(SUM($I145:R145)+R145>$M37,$M37-SUM($I145:R145),R145)","v":0},{"$f":"IF(SUM($I145:S145)+S145>$M37,$M37-SUM($I145:S145),S145)","v":0},{"$f":"IF(SUM($I145:T145)+T145>$M37,$M37-SUM($I145:T145),T145)","v":0},{"$f":"IF(SUM($I145:U145)+U145>$M37,$M37-SUM($I145:U145),U145)","v":0},{"$f":"IF(SUM($I145:V145)+V145>$M37,$M37-SUM($I145:V145),V145)","v":0},{"$f":"IF(SUM($I145:W145)+W145>$M37,$M37-SUM($I145:W145),W145)","v":0},{"$f":"IF(SUM($I145:X145)+X145>$M37,$M37-SUM($I145:X145),X145)","v":0},{"$f":"IF(SUM($I145:Y145)+Y145>$M37,$M37-SUM($I145:Y145),Y145)","v":0},{"$f":"IF(SUM($I145:Z145)+Z145>$M37,$M37-SUM($I145:Z145),Z145)","v":0},{"$f":"IF(SUM($I145:AA145)+AA145>$M37,$M37-SUM($I145:AA145),AA145)","v":0},{"$f":"IF(SUM($I145:AB145)+AB145>$M37,$M37-SUM($I145:AB145),AB145)","v":0},{"$f":"IF(SUM($I145:AC145)+AC145>$M37,$M37-SUM($I145:AC145),AC145)","v":0},{"$f":"IF(SUM($I145:AD145)+AD145>$M37,$M37-SUM($I145:AD145),AD145)","v":0},{"$f":"IF(SUM($I145:AE145)+AE145>$M37,$M37-SUM($I145:AE145),AE145)","v":0},{"$f":"IF(SUM($I145:AF145)+AF145>$M37,$M37-SUM($I145:AF145),AF145)","v":0},{"$f":"IF(SUM($I145:AG145)+AG145>$M37,$M37-SUM($I145:AG145),AG145)","v":0},{"$f":"IF(SUM($I145:AH145)+AH145>$M37,$M37-SUM($I145:AH145),AH145)","v":0},{"$f":"IF(SUM($I145:AI145)+AI145>$M37,$M37-SUM($I145:AI145),AI145)","v":0},{"$f":"IF(SUM($I145:AJ145)+AJ145>$M37,$M37-SUM($I145:AJ145),AJ145)","v":0},{"$f":"IF(SUM($I145:AK145)+AK145>$M37,$M37-SUM($I145:AK145),AK145)","v":0},{"$f":"IF(SUM($I145:AL145)+AL145>$M37,$M37-SUM($I145:AL145),AL145)","v":0},{"$f":"IF(SUM($I145:AM145)+AM145>$M37,$M37-SUM($I145:AM145),AM145)","v":0},{"$f":"IF(SUM($I145:AN145)+AN145>$M37,$M37-SUM($I145:AN145),AN145)","v":0},{"$f":"IF(SUM($I145:AO145)+AO145>$M37,$M37-SUM($I145:AO145),AO145)","v":0},{"$f":"IF(SUM($I145:AP145)+AP145>$M37,$M37-SUM($I145:AP145),AP145)","v":0},{"$f":"IF(SUM($I145:AQ145)+AQ145>$M37,$M37-SUM($I145:AQ145),AQ145)","v":0},{"$f":"IF(SUM($I145:AR145)+AR145>$M37,$M37-SUM($I145:AR145),AR145)","v":0},{"$f":"IF(SUM($I145:AS145)+AS145>$M37,$M37-SUM($I145:AS145),AS145)","v":0},{"$f":"IF(SUM($I145:AT145)+AT145>$M37,$M37-SUM($I145:AT145),AT145)","v":0},{"$f":"IF(SUM($I145:AU145)+AU145>$M37,$M37-SUM($I145:AU145),AU145)","v":0},{"$f":"IF(SUM($I145:AV145)+AV145>$M37,$M37-SUM($I145:AV145),AV145)","v":0},{"$f":"IF(SUM($I145:AW145)+AW145>$M37,$M37-SUM($I145:AW145),AW145)","v":0},{"$f":"IF(SUM($I145:AX145)+AX145>$M37,$M37-SUM($I145:AX145),AX145)","v":0},{"$f":"IF(SUM($I145:AY145)+AY145>$M37,$M37-SUM($I145:AY145),AY145)","v":0},{"$f":"IF(SUM($I145:AZ145)+AZ145>$M37,$M37-SUM($I145:AZ145),AZ145)","v":0},{"$f":"IF(SUM($I145:BA145)+BA145>$M37,$M37-SUM($I145:BA145),BA145)","v":0},{"$f":"IF(SUM($I145:BB145)+BB145>$M37,$M37-SUM($I145:BB145),BB145)","v":0},{"$f":"IF(SUM($I145:BC145)+BC145>$M37,$M37-SUM($I145:BC145),BC145)","v":0},{"$f":"IF(SUM($I145:BD145)+BD145>$M37,$M37-SUM($I145:BD145),BD145)","v":0},{"$f":"IF(SUM($I145:BE145)+BE145>$M37,$M37-SUM($I145:BE145),BE145)","v":0},{"$f":"IF(SUM($I145:BF145)+BF145>$M37,$M37-SUM($I145:BF145),BF145)","v":0},{"$f":"IF(SUM($I145:BG145)+BG145>$M37,$M37-SUM($I145:BG145),BG145)","v":0},{"$f":"IF(SUM($I145:BH145)+BH145>$M37,$M37-SUM($I145:BH145),BH145)","v":0},{"$f":"IF(SUM($I145:BI145)+BI145>$M37,$M37-SUM($I145:BI145),BI145)","v":0},{"$f":"IF(SUM($I145:BJ145)+BJ145>$M37,$M37-SUM($I145:BJ145),BJ145)","v":0},{"$f":"IF(SUM($I145:BK145)+BK145>$M37,$M37-SUM($I145:BK145),BK145)","v":0},{"$f":"IF(SUM($I145:BL145)+BL145>$M37,$M37-SUM($I145:BL145),BL145)","v":0},{"$f":"IF(SUM($I145:BM145)+BM145>$M37,$M37-SUM($I145:BM145),BM145)","v":0},{"$f":"IF(SUM($I145:BN145)+BN145>$M37,$M37-SUM($I145:BN145),BN145)","v":0},{"$f":"IF(SUM($I145:BO145)+BO145>$M37,$M37-SUM($I145:BO145),BO145)","v":0},{"$f":"IF(SUM($I145:BP145)+BP145>$M37,$M37-SUM($I145:BP145),BP145)","v":0},{"$f":"IF(SUM($I145:BQ145)+BQ145>$M37,$M37-SUM($I145:BQ145),BQ145)","v":0},{"$f":"IF(SUM($I145:BR145)+BR145>$M37,$M37-SUM($I145:BR145),BR145)","v":0},{"$f":"IF(SUM($I145:BS145)+BS145>$M37,$M37-SUM($I145:BS145),BS145)","v":0},{"$f":"IF(SUM($I145:BT145)+BT145>$M37,$M37-SUM($I145:BT145),BT145)","v":0},{"$f":"IF(SUM($I145:BU145)+BU145>$M37,$M37-SUM($I145:BU145),BU145)","v":0},{"$f":"IF(SUM($I145:BV145)+BV145>$M37,$M37-SUM($I145:BV145),BV145)","v":0},{"$f":"IF(SUM($I145:BW145)+BW145>$M37,$M37-SUM($I145:BW145),BW145)","v":0},{"$f":"IF(SUM($I145:BX145)+BX145>$M37,$M37-SUM($I145:BX145),BX145)","v":0},{"$f":"IF(SUM($I145:BY145)+BY145>$M37,$M37-SUM($I145:BY145),BY145)","v":0},{"$f":"IF(SUM($I145:BZ145)+BZ145>$M37,$M37-SUM($I145:BZ145),BZ145)","v":0},{"$f":"IF(SUM($I145:CA145)+CA145>$M37,$M37-SUM($I145:CA145),CA145)","v":0},{"$f":"IF(SUM($I145:CB145)+CB145>$M37,$M37-SUM($I145:CB145),CB145)","v":0},{"$f":"IF(SUM($I145:CC145)+CC145>$M37,$M37-SUM($I145:CC145),CC145)","v":0},{"$f":"IF(SUM($I145:CD145)+CD145>$M37,$M37-SUM($I145:CD145),CD145)","v":0},{"$f":"IF(SUM($I145:CE145)+CE145>$M37,$M37-SUM($I145:CE145),CE145)","v":0},{"$f":"IF(SUM($I145:CF145)+CF145>$M37,$M37-SUM($I145:CF145),CF145)","v":0},{"$f":"IF(SUM($I145:CG145)+CG145>$M37,$M37-SUM($I145:CG145),CG145)","v":0},{"$f":"IF(SUM($I145:CH145)+CH145>$M37,$M37-SUM($I145:CH145),CH145)","v":0},{"$f":"IF(SUM($I145:CI145)+CI145>$M37,$M37-SUM($I145:CI145),CI145)","v":0},{"$f":"IF(SUM($I145:CJ145)+CJ145>$M37,$M37-SUM($I145:CJ145),CJ145)","v":0},{"$f":"IF(SUM($I145:CK145)+CK145>$M37,$M37-SUM($I145:CK145),CK145)","v":0},{"$f":"IF(SUM($I145:CL145)+CL145>$M37,$M37-SUM($I145:CL145),CL145)","v":0},{"$f":"IF(SUM($I145:CM145)+CM145>$M37,$M37-SUM($I145:CM145),CM145)","v":0},{"$f":"IF(SUM($I145:CN145)+CN145>$M37,$M37-SUM($I145:CN145),CN145)","v":0},{"$f":"IF(SUM($I145:CO145)+CO145>$M37,$M37-SUM($I145:CO145),CO145)","v":0},{"$f":"IF(SUM($I145:CP145)+CP145>$M37,$M37-SUM($I145:CP145),CP145)","v":0},{"$f":"IF(SUM($I145:CQ145)+CQ145>$M37,$M37-SUM($I145:CQ145),CQ145)","v":0},{"$f":"IF(SUM($I145:CR145)+CR145>$M37,$M37-SUM($I145:CR145),CR145)","v":0},{"$f":"IF(SUM($I145:CS145)+CS145>$M37,$M37-SUM($I145:CS145),CS145)","v":0},{"$f":"IF(SUM($I145:CT145)+CT145>$M37,$M37-SUM($I145:CT145),CT145)","v":0},{"$f":"IF(SUM($I145:CU145)+CU145>$M37,$M37-SUM($I145:CU145),CU145)","v":0},{"$f":"IF(SUM($I145:CV145)+CV145>$M37,$M37-SUM($I145:CV145),CV145)","v":0},{"$f":"IF(SUM($I145:CW145)+CW145>$M37,$M37-SUM($I145:CW145),CW145)","v":0},{"$f":"IF(SUM($I145:CX145)+CX145>$M37,$M37-SUM($I145:CX145),CX145)","v":0},{"$f":"IF(SUM($I145:CY145)+CY145>$M37,$M37-SUM($I145:CY145),CY145)","v":0},{"$f":"IF(SUM($I145:CZ145)+CZ145>$M37,$M37-SUM($I145:CZ145),CZ145)","v":0},{"$f":"IF(SUM($I145:DA145)+DA145>$M37,$M37-SUM($I145:DA145),DA145)","v":0},{"$f":"IF(SUM($I145:DB145)+DB145>$M37,$M37-SUM($I145:DB145),DB145)","v":0},{"$f":"IF(SUM($I145:DC145)+DC145>$M37,$M37-SUM($I145:DC145),DC145)","v":0},{"$f":"IF(SUM($I145:DD145)+DD145>$M37,$M37-SUM($I145:DD145),DD145)","v":0},{"$f":"IF(SUM($I145:DE145)+DE145>$M37,$M37-SUM($I145:DE145),DE145)","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,null,null,null,null,null,{"$f":"M38/$F146","v":0},{"$f":"IF(SUM($I146:O146)+O146>$M38,$M38-SUM($I146:O146),O146)","v":0},{"$f":"IF(SUM($I146:P146)+P146>$M38,$M38-SUM($I146:P146),P146)","v":0},{"$f":"IF(SUM($I146:Q146)+Q146>$M38,$M38-SUM($I146:Q146),Q146)","v":0},{"$f":"IF(SUM($I146:R146)+R146>$M38,$M38-SUM($I146:R146),R146)","v":0},{"$f":"IF(SUM($I146:S146)+S146>$M38,$M38-SUM($I146:S146),S146)","v":0},{"$f":"IF(SUM($I146:T146)+T146>$M38,$M38-SUM($I146:T146),T146)","v":0},{"$f":"IF(SUM($I146:U146)+U146>$M38,$M38-SUM($I146:U146),U146)","v":0},{"$f":"IF(SUM($I146:V146)+V146>$M38,$M38-SUM($I146:V146),V146)","v":0},{"$f":"IF(SUM($I146:W146)+W146>$M38,$M38-SUM($I146:W146),W146)","v":0},{"$f":"IF(SUM($I146:X146)+X146>$M38,$M38-SUM($I146:X146),X146)","v":0},{"$f":"IF(SUM($I146:Y146)+Y146>$M38,$M38-SUM($I146:Y146),Y146)","v":0},{"$f":"IF(SUM($I146:Z146)+Z146>$M38,$M38-SUM($I146:Z146),Z146)","v":0},{"$f":"IF(SUM($I146:AA146)+AA146>$M38,$M38-SUM($I146:AA146),AA146)","v":0},{"$f":"IF(SUM($I146:AB146)+AB146>$M38,$M38-SUM($I146:AB146),AB146)","v":0},{"$f":"IF(SUM($I146:AC146)+AC146>$M38,$M38-SUM($I146:AC146),AC146)","v":0},{"$f":"IF(SUM($I146:AD146)+AD146>$M38,$M38-SUM($I146:AD146),AD146)","v":0},{"$f":"IF(SUM($I146:AE146)+AE146>$M38,$M38-SUM($I146:AE146),AE146)","v":0},{"$f":"IF(SUM($I146:AF146)+AF146>$M38,$M38-SUM($I146:AF146),AF146)","v":0},{"$f":"IF(SUM($I146:AG146)+AG146>$M38,$M38-SUM($I146:AG146),AG146)","v":0},{"$f":"IF(SUM($I146:AH146)+AH146>$M38,$M38-SUM($I146:AH146),AH146)","v":0},{"$f":"IF(SUM($I146:AI146)+AI146>$M38,$M38-SUM($I146:AI146),AI146)","v":0},{"$f":"IF(SUM($I146:AJ146)+AJ146>$M38,$M38-SUM($I146:AJ146),AJ146)","v":0},{"$f":"IF(SUM($I146:AK146)+AK146>$M38,$M38-SUM($I146:AK146),AK146)","v":0},{"$f":"IF(SUM($I146:AL146)+AL146>$M38,$M38-SUM($I146:AL146),AL146)","v":0},{"$f":"IF(SUM($I146:AM146)+AM146>$M38,$M38-SUM($I146:AM146),AM146)","v":0},{"$f":"IF(SUM($I146:AN146)+AN146>$M38,$M38-SUM($I146:AN146),AN146)","v":0},{"$f":"IF(SUM($I146:AO146)+AO146>$M38,$M38-SUM($I146:AO146),AO146)","v":0},{"$f":"IF(SUM($I146:AP146)+AP146>$M38,$M38-SUM($I146:AP146),AP146)","v":0},{"$f":"IF(SUM($I146:AQ146)+AQ146>$M38,$M38-SUM($I146:AQ146),AQ146)","v":0},{"$f":"IF(SUM($I146:AR146)+AR146>$M38,$M38-SUM($I146:AR146),AR146)","v":0},{"$f":"IF(SUM($I146:AS146)+AS146>$M38,$M38-SUM($I146:AS146),AS146)","v":0},{"$f":"IF(SUM($I146:AT146)+AT146>$M38,$M38-SUM($I146:AT146),AT146)","v":0},{"$f":"IF(SUM($I146:AU146)+AU146>$M38,$M38-SUM($I146:AU146),AU146)","v":0},{"$f":"IF(SUM($I146:AV146)+AV146>$M38,$M38-SUM($I146:AV146),AV146)","v":0},{"$f":"IF(SUM($I146:AW146)+AW146>$M38,$M38-SUM($I146:AW146),AW146)","v":0},{"$f":"IF(SUM($I146:AX146)+AX146>$M38,$M38-SUM($I146:AX146),AX146)","v":0},{"$f":"IF(SUM($I146:AY146)+AY146>$M38,$M38-SUM($I146:AY146),AY146)","v":0},{"$f":"IF(SUM($I146:AZ146)+AZ146>$M38,$M38-SUM($I146:AZ146),AZ146)","v":0},{"$f":"IF(SUM($I146:BA146)+BA146>$M38,$M38-SUM($I146:BA146),BA146)","v":0},{"$f":"IF(SUM($I146:BB146)+BB146>$M38,$M38-SUM($I146:BB146),BB146)","v":0},{"$f":"IF(SUM($I146:BC146)+BC146>$M38,$M38-SUM($I146:BC146),BC146)","v":0},{"$f":"IF(SUM($I146:BD146)+BD146>$M38,$M38-SUM($I146:BD146),BD146)","v":0},{"$f":"IF(SUM($I146:BE146)+BE146>$M38,$M38-SUM($I146:BE146),BE146)","v":0},{"$f":"IF(SUM($I146:BF146)+BF146>$M38,$M38-SUM($I146:BF146),BF146)","v":0},{"$f":"IF(SUM($I146:BG146)+BG146>$M38,$M38-SUM($I146:BG146),BG146)","v":0},{"$f":"IF(SUM($I146:BH146)+BH146>$M38,$M38-SUM($I146:BH146),BH146)","v":0},{"$f":"IF(SUM($I146:BI146)+BI146>$M38,$M38-SUM($I146:BI146),BI146)","v":0},{"$f":"IF(SUM($I146:BJ146)+BJ146>$M38,$M38-SUM($I146:BJ146),BJ146)","v":0},{"$f":"IF(SUM($I146:BK146)+BK146>$M38,$M38-SUM($I146:BK146),BK146)","v":0},{"$f":"IF(SUM($I146:BL146)+BL146>$M38,$M38-SUM($I146:BL146),BL146)","v":0},{"$f":"IF(SUM($I146:BM146)+BM146>$M38,$M38-SUM($I146:BM146),BM146)","v":0},{"$f":"IF(SUM($I146:BN146)+BN146>$M38,$M38-SUM($I146:BN146),BN146)","v":0},{"$f":"IF(SUM($I146:BO146)+BO146>$M38,$M38-SUM($I146:BO146),BO146)","v":0},{"$f":"IF(SUM($I146:BP146)+BP146>$M38,$M38-SUM($I146:BP146),BP146)","v":0},{"$f":"IF(SUM($I146:BQ146)+BQ146>$M38,$M38-SUM($I146:BQ146),BQ146)","v":0},{"$f":"IF(SUM($I146:BR146)+BR146>$M38,$M38-SUM($I146:BR146),BR146)","v":0},{"$f":"IF(SUM($I146:BS146)+BS146>$M38,$M38-SUM($I146:BS146),BS146)","v":0},{"$f":"IF(SUM($I146:BT146)+BT146>$M38,$M38-SUM($I146:BT146),BT146)","v":0},{"$f":"IF(SUM($I146:BU146)+BU146>$M38,$M38-SUM($I146:BU146),BU146)","v":0},{"$f":"IF(SUM($I146:BV146)+BV146>$M38,$M38-SUM($I146:BV146),BV146)","v":0},{"$f":"IF(SUM($I146:BW146)+BW146>$M38,$M38-SUM($I146:BW146),BW146)","v":0},{"$f":"IF(SUM($I146:BX146)+BX146>$M38,$M38-SUM($I146:BX146),BX146)","v":0},{"$f":"IF(SUM($I146:BY146)+BY146>$M38,$M38-SUM($I146:BY146),BY146)","v":0},{"$f":"IF(SUM($I146:BZ146)+BZ146>$M38,$M38-SUM($I146:BZ146),BZ146)","v":0},{"$f":"IF(SUM($I146:CA146)+CA146>$M38,$M38-SUM($I146:CA146),CA146)","v":0},{"$f":"IF(SUM($I146:CB146)+CB146>$M38,$M38-SUM($I146:CB146),CB146)","v":0},{"$f":"IF(SUM($I146:CC146)+CC146>$M38,$M38-SUM($I146:CC146),CC146)","v":0},{"$f":"IF(SUM($I146:CD146)+CD146>$M38,$M38-SUM($I146:CD146),CD146)","v":0},{"$f":"IF(SUM($I146:CE146)+CE146>$M38,$M38-SUM($I146:CE146),CE146)","v":0},{"$f":"IF(SUM($I146:CF146)+CF146>$M38,$M38-SUM($I146:CF146),CF146)","v":0},{"$f":"IF(SUM($I146:CG146)+CG146>$M38,$M38-SUM($I146:CG146),CG146)","v":0},{"$f":"IF(SUM($I146:CH146)+CH146>$M38,$M38-SUM($I146:CH146),CH146)","v":0},{"$f":"IF(SUM($I146:CI146)+CI146>$M38,$M38-SUM($I146:CI146),CI146)","v":0},{"$f":"IF(SUM($I146:CJ146)+CJ146>$M38,$M38-SUM($I146:CJ146),CJ146)","v":0},{"$f":"IF(SUM($I146:CK146)+CK146>$M38,$M38-SUM($I146:CK146),CK146)","v":0},{"$f":"IF(SUM($I146:CL146)+CL146>$M38,$M38-SUM($I146:CL146),CL146)","v":0},{"$f":"IF(SUM($I146:CM146)+CM146>$M38,$M38-SUM($I146:CM146),CM146)","v":0},{"$f":"IF(SUM($I146:CN146)+CN146>$M38,$M38-SUM($I146:CN146),CN146)","v":0},{"$f":"IF(SUM($I146:CO146)+CO146>$M38,$M38-SUM($I146:CO146),CO146)","v":0},{"$f":"IF(SUM($I146:CP146)+CP146>$M38,$M38-SUM($I146:CP146),CP146)","v":0},{"$f":"IF(SUM($I146:CQ146)+CQ146>$M38,$M38-SUM($I146:CQ146),CQ146)","v":0},{"$f":"IF(SUM($I146:CR146)+CR146>$M38,$M38-SUM($I146:CR146),CR146)","v":0},{"$f":"IF(SUM($I146:CS146)+CS146>$M38,$M38-SUM($I146:CS146),CS146)","v":0},{"$f":"IF(SUM($I146:CT146)+CT146>$M38,$M38-SUM($I146:CT146),CT146)","v":0},{"$f":"IF(SUM($I146:CU146)+CU146>$M38,$M38-SUM($I146:CU146),CU146)","v":0},{"$f":"IF(SUM($I146:CV146)+CV146>$M38,$M38-SUM($I146:CV146),CV146)","v":0},{"$f":"IF(SUM($I146:CW146)+CW146>$M38,$M38-SUM($I146:CW146),CW146)","v":0},{"$f":"IF(SUM($I146:CX146)+CX146>$M38,$M38-SUM($I146:CX146),CX146)","v":0},{"$f":"IF(SUM($I146:CY146)+CY146>$M38,$M38-SUM($I146:CY146),CY146)","v":0},{"$f":"IF(SUM($I146:CZ146)+CZ146>$M38,$M38-SUM($I146:CZ146),CZ146)","v":0},{"$f":"IF(SUM($I146:DA146)+DA146>$M38,$M38-SUM($I146:DA146),DA146)","v":0},{"$f":"IF(SUM($I146:DB146)+DB146>$M38,$M38-SUM($I146:DB146),DB146)","v":0},{"$f":"IF(SUM($I146:DC146)+DC146>$M38,$M38-SUM($I146:DC146),DC146)","v":0},{"$f":"IF(SUM($I146:DD146)+DD146>$M38,$M38-SUM($I146:DD146),DD146)","v":0},{"$f":"IF(SUM($I146:DE146)+DE146>$M38,$M38-SUM($I146:DE146),DE146)","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,null,null,null,null,null,3.0284244444444445E-2,{"$f":"IF(SUM($I147:O147)+O147>$M39,$M39-SUM($I147:O147),O147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:P147)+P147>$M39,$M39-SUM($I147:P147),P147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:Q147)+Q147>$M39,$M39-SUM($I147:Q147),Q147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:R147)+R147>$M39,$M39-SUM($I147:R147),R147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:S147)+S147>$M39,$M39-SUM($I147:S147),S147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:T147)+T147>$M39,$M39-SUM($I147:T147),T147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:U147)+U147>$M39,$M39-SUM($I147:U147),U147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:V147)+V147>$M39,$M39-SUM($I147:V147),V147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:W147)+W147>$M39,$M39-SUM($I147:W147),W147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:X147)+X147>$M39,$M39-SUM($I147:X147),X147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:Y147)+Y147>$M39,$M39-SUM($I147:Y147),Y147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:Z147)+Z147>$M39,$M39-SUM($I147:Z147),Z147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AA147)+AA147>$M39,$M39-SUM($I147:AA147),AA147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AB147)+AB147>$M39,$M39-SUM($I147:AB147),AB147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AC147)+AC147>$M39,$M39-SUM($I147:AC147),AC147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AD147)+AD147>$M39,$M39-SUM($I147:AD147),AD147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AE147)+AE147>$M39,$M39-SUM($I147:AE147),AE147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AF147)+AF147>$M39,$M39-SUM($I147:AF147),AF147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AG147)+AG147>$M39,$M39-SUM($I147:AG147),AG147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AH147)+AH147>$M39,$M39-SUM($I147:AH147),AH147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AI147)+AI147>$M39,$M39-SUM($I147:AI147),AI147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AJ147)+AJ147>$M39,$M39-SUM($I147:AJ147),AJ147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AK147)+AK147>$M39,$M39-SUM($I147:AK147),AK147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AL147)+AL147>$M39,$M39-SUM($I147:AL147),AL147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AM147)+AM147>$M39,$M39-SUM($I147:AM147),AM147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AN147)+AN147>$M39,$M39-SUM($I147:AN147),AN147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AO147)+AO147>$M39,$M39-SUM($I147:AO147),AO147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AP147)+AP147>$M39,$M39-SUM($I147:AP147),AP147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AQ147)+AQ147>$M39,$M39-SUM($I147:AQ147),AQ147)","v":3.0284244444444445E-2},{"$f":"IF(SUM($I147:AR147)+AR147>$M39,$M39-SUM($I147:AR147),AR147)","v":0},{"$f":"IF(SUM($I147:AS147)+AS147>$M39,$M39-SUM($I147:AS147),AS147)","v":0},{"$f":"IF(SUM($I147:AT147)+AT147>$M39,$M39-SUM($I147:AT147),AT147)","v":0},{"$f":"IF(SUM($I147:AU147)+AU147>$M39,$M39-SUM($I147:AU147),AU147)","v":0},{"$f":"IF(SUM($I147:AV147)+AV147>$M39,$M39-SUM($I147:AV147),AV147)","v":0},{"$f":"IF(SUM($I147:AW147)+AW147>$M39,$M39-SUM($I147:AW147),AW147)","v":0},{"$f":"IF(SUM($I147:AX147)+AX147>$M39,$M39-SUM($I147:AX147),AX147)","v":0},{"$f":"IF(SUM($I147:AY147)+AY147>$M39,$M39-SUM($I147:AY147),AY147)","v":0},{"$f":"IF(SUM($I147:AZ147)+AZ147>$M39,$M39-SUM($I147:AZ147),AZ147)","v":0},{"$f":"IF(SUM($I147:BA147)+BA147>$M39,$M39-SUM($I147:BA147),BA147)","v":0},{"$f":"IF(SUM($I147:BB147)+BB147>$M39,$M39-SUM($I147:BB147),BB147)","v":0},{"$f":"IF(SUM($I147:BC147)+BC147>$M39,$M39-SUM($I147:BC147),BC147)","v":0},{"$f":"IF(SUM($I147:BD147)+BD147>$M39,$M39-SUM($I147:BD147),BD147)","v":0},{"$f":"IF(SUM($I147:BE147)+BE147>$M39,$M39-SUM($I147:BE147),BE147)","v":0},{"$f":"IF(SUM($I147:BF147)+BF147>$M39,$M39-SUM($I147:BF147),BF147)","v":0},{"$f":"IF(SUM($I147:BG147)+BG147>$M39,$M39-SUM($I147:BG147),BG147)","v":0},{"$f":"IF(SUM($I147:BH147)+BH147>$M39,$M39-SUM($I147:BH147),BH147)","v":0},{"$f":"IF(SUM($I147:BI147)+BI147>$M39,$M39-SUM($I147:BI147),BI147)","v":0},{"$f":"IF(SUM($I147:BJ147)+BJ147>$M39,$M39-SUM($I147:BJ147),BJ147)","v":0},{"$f":"IF(SUM($I147:BK147)+BK147>$M39,$M39-SUM($I147:BK147),BK147)","v":0},{"$f":"IF(SUM($I147:BL147)+BL147>$M39,$M39-SUM($I147:BL147),BL147)","v":0},{"$f":"IF(SUM($I147:BM147)+BM147>$M39,$M39-SUM($I147:BM147),BM147)","v":0},{"$f":"IF(SUM($I147:BN147)+BN147>$M39,$M39-SUM($I147:BN147),BN147)","v":0},{"$f":"IF(SUM($I147:BO147)+BO147>$M39,$M39-SUM($I147:BO147),BO147)","v":0},{"$f":"IF(SUM($I147:BP147)+BP147>$M39,$M39-SUM($I147:BP147),BP147)","v":0},{"$f":"IF(SUM($I147:BQ147)+BQ147>$M39,$M39-SUM($I147:BQ147),BQ147)","v":0},{"$f":"IF(SUM($I147:BR147)+BR147>$M39,$M39-SUM($I147:BR147),BR147)","v":0},{"$f":"IF(SUM($I147:BS147)+BS147>$M39,$M39-SUM($I147:BS147),BS147)","v":0},{"$f":"IF(SUM($I147:BT147)+BT147>$M39,$M39-SUM($I147:BT147),BT147)","v":0},{"$f":"IF(SUM($I147:BU147)+BU147>$M39,$M39-SUM($I147:BU147),BU147)","v":0},{"$f":"IF(SUM($I147:BV147)+BV147>$M39,$M39-SUM($I147:BV147),BV147)","v":0},{"$f":"IF(SUM($I147:BW147)+BW147>$M39,$M39-SUM($I147:BW147),BW147)","v":0},{"$f":"IF(SUM($I147:BX147)+BX147>$M39,$M39-SUM($I147:BX147),BX147)","v":0},{"$f":"IF(SUM($I147:BY147)+BY147>$M39,$M39-SUM($I147:BY147),BY147)","v":0},{"$f":"IF(SUM($I147:BZ147)+BZ147>$M39,$M39-SUM($I147:BZ147),BZ147)","v":0},{"$f":"IF(SUM($I147:CA147)+CA147>$M39,$M39-SUM($I147:CA147),CA147)","v":0},{"$f":"IF(SUM($I147:CB147)+CB147>$M39,$M39-SUM($I147:CB147),CB147)","v":0},{"$f":"IF(SUM($I147:CC147)+CC147>$M39,$M39-SUM($I147:CC147),CC147)","v":0},{"$f":"IF(SUM($I147:CD147)+CD147>$M39,$M39-SUM($I147:CD147),CD147)","v":0},{"$f":"IF(SUM($I147:CE147)+CE147>$M39,$M39-SUM($I147:CE147),CE147)","v":0},{"$f":"IF(SUM($I147:CF147)+CF147>$M39,$M39-SUM($I147:CF147),CF147)","v":0},{"$f":"IF(SUM($I147:CG147)+CG147>$M39,$M39-SUM($I147:CG147),CG147)","v":0},{"$f":"IF(SUM($I147:CH147)+CH147>$M39,$M39-SUM($I147:CH147),CH147)","v":0},{"$f":"IF(SUM($I147:CI147)+CI147>$M39,$M39-SUM($I147:CI147),CI147)","v":0},{"$f":"IF(SUM($I147:CJ147)+CJ147>$M39,$M39-SUM($I147:CJ147),CJ147)","v":0},{"$f":"IF(SUM($I147:CK147)+CK147>$M39,$M39-SUM($I147:CK147),CK147)","v":0},{"$f":"IF(SUM($I147:CL147)+CL147>$M39,$M39-SUM($I147:CL147),CL147)","v":0},{"$f":"IF(SUM($I147:CM147)+CM147>$M39,$M39-SUM($I147:CM147),CM147)","v":0},{"$f":"IF(SUM($I147:CN147)+CN147>$M39,$M39-SUM($I147:CN147),CN147)","v":0},{"$f":"IF(SUM($I147:CO147)+CO147>$M39,$M39-SUM($I147:CO147),CO147)","v":0},{"$f":"IF(SUM($I147:CP147)+CP147>$M39,$M39-SUM($I147:CP147),CP147)","v":0},{"$f":"IF(SUM($I147:CQ147)+CQ147>$M39,$M39-SUM($I147:CQ147),CQ147)","v":0},{"$f":"IF(SUM($I147:CR147)+CR147>$M39,$M39-SUM($I147:CR147),CR147)","v":0},{"$f":"IF(SUM($I147:CS147)+CS147>$M39,$M39-SUM($I147:CS147),CS147)","v":0},{"$f":"IF(SUM($I147:CT147)+CT147>$M39,$M39-SUM($I147:CT147),CT147)","v":0},{"$f":"IF(SUM($I147:CU147)+CU147>$M39,$M39-SUM($I147:CU147),CU147)","v":0},{"$f":"IF(SUM($I147:CV147)+CV147>$M39,$M39-SUM($I147:CV147),CV147)","v":0},{"$f":"IF(SUM($I147:CW147)+CW147>$M39,$M39-SUM($I147:CW147),CW147)","v":0},{"$f":"IF(SUM($I147:CX147)+CX147>$M39,$M39-SUM($I147:CX147),CX147)","v":0},{"$f":"IF(SUM($I147:CY147)+CY147>$M39,$M39-SUM($I147:CY147),CY147)","v":0},{"$f":"IF(SUM($I147:CZ147)+CZ147>$M39,$M39-SUM($I147:CZ147),CZ147)","v":0},{"$f":"IF(SUM($I147:DA147)+DA147>$M39,$M39-SUM($I147:DA147),DA147)","v":0},{"$f":"IF(SUM($I147:DB147)+DB147>$M39,$M39-SUM($I147:DB147),DB147)","v":0},{"$f":"IF(SUM($I147:DC147)+DC147>$M39,$M39-SUM($I147:DC147),DC147)","v":0},{"$f":"IF(SUM($I147:DD147)+DD147>$M39,$M39-SUM($I147:DD147),DD147)","v":0},{"$f":"IF(SUM($I147:DE147)+DE147>$M39,$M39-SUM($I147:DE147),DE147)","v":0}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,null,null,null,null,null,5.8019666666666667E-3,{"$f":"IF(SUM($I148:O148)+O148>$M40,$M40-SUM($I148:O148),O148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:P148)+P148>$M40,$M40-SUM($I148:P148),P148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:Q148)+Q148>$M40,$M40-SUM($I148:Q148),Q148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:R148)+R148>$M40,$M40-SUM($I148:R148),R148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:S148)+S148>$M40,$M40-SUM($I148:S148),S148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:T148)+T148>$M40,$M40-SUM($I148:T148),T148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:U148)+U148>$M40,$M40-SUM($I148:U148),U148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:V148)+V148>$M40,$M40-SUM($I148:V148),V148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:W148)+W148>$M40,$M40-SUM($I148:W148),W148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:X148)+X148>$M40,$M40-SUM($I148:X148),X148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:Y148)+Y148>$M40,$M40-SUM($I148:Y148),Y148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:Z148)+Z148>$M40,$M40-SUM($I148:Z148),Z148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AA148)+AA148>$M40,$M40-SUM($I148:AA148),AA148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AB148)+AB148>$M40,$M40-SUM($I148:AB148),AB148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AC148)+AC148>$M40,$M40-SUM($I148:AC148),AC148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AD148)+AD148>$M40,$M40-SUM($I148:AD148),AD148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AE148)+AE148>$M40,$M40-SUM($I148:AE148),AE148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AF148)+AF148>$M40,$M40-SUM($I148:AF148),AF148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AG148)+AG148>$M40,$M40-SUM($I148:AG148),AG148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AH148)+AH148>$M40,$M40-SUM($I148:AH148),AH148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AI148)+AI148>$M40,$M40-SUM($I148:AI148),AI148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AJ148)+AJ148>$M40,$M40-SUM($I148:AJ148),AJ148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AK148)+AK148>$M40,$M40-SUM($I148:AK148),AK148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AL148)+AL148>$M40,$M40-SUM($I148:AL148),AL148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AM148)+AM148>$M40,$M40-SUM($I148:AM148),AM148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AN148)+AN148>$M40,$M40-SUM($I148:AN148),AN148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AO148)+AO148>$M40,$M40-SUM($I148:AO148),AO148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AP148)+AP148>$M40,$M40-SUM($I148:AP148),AP148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AQ148)+AQ148>$M40,$M40-SUM($I148:AQ148),AQ148)","v":5.8019666666666667E-3},{"$f":"IF(SUM($I148:AR148)+AR148>$M40,$M40-SUM($I148:AR148),AR148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:AS148)+AS148>$M40,$M40-SUM($I148:AS148),AS148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:AT148)+AT148>$M40,$M40-SUM($I148:AT148),AT148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:AU148)+AU148>$M40,$M40-SUM($I148:AU148),AU148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:AV148)+AV148>$M40,$M40-SUM($I148:AV148),AV148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:AW148)+AW148>$M40,$M40-SUM($I148:AW148),AW148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:AX148)+AX148>$M40,$M40-SUM($I148:AX148),AX148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:AY148)+AY148>$M40,$M40-SUM($I148:AY148),AY148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:AZ148)+AZ148>$M40,$M40-SUM($I148:AZ148),AZ148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BA148)+BA148>$M40,$M40-SUM($I148:BA148),BA148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BB148)+BB148>$M40,$M40-SUM($I148:BB148),BB148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BC148)+BC148>$M40,$M40-SUM($I148:BC148),BC148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BD148)+BD148>$M40,$M40-SUM($I148:BD148),BD148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BE148)+BE148>$M40,$M40-SUM($I148:BE148),BE148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BF148)+BF148>$M40,$M40-SUM($I148:BF148),BF148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BG148)+BG148>$M40,$M40-SUM($I148:BG148),BG148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BH148)+BH148>$M40,$M40-SUM($I148:BH148),BH148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BI148)+BI148>$M40,$M40-SUM($I148:BI148),BI148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BJ148)+BJ148>$M40,$M40-SUM($I148:BJ148),BJ148)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I148:BK148)+BK148>$M40,$M40-SUM($I148:BK148),BK148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BL148)+BL148>$M40,$M40-SUM($I148:BL148),BL148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BM148)+BM148>$M40,$M40-SUM($I148:BM148),BM148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BN148)+BN148>$M40,$M40-SUM($I148:BN148),BN148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BO148)+BO148>$M40,$M40-SUM($I148:BO148),BO148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BP148)+BP148>$M40,$M40-SUM($I148:BP148),BP148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BQ148)+BQ148>$M40,$M40-SUM($I148:BQ148),BQ148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BR148)+BR148>$M40,$M40-SUM($I148:BR148),BR148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BS148)+BS148>$M40,$M40-SUM($I148:BS148),BS148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BT148)+BT148>$M40,$M40-SUM($I148:BT148),BT148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BU148)+BU148>$M40,$M40-SUM($I148:BU148),BU148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BV148)+BV148>$M40,$M40-SUM($I148:BV148),BV148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BW148)+BW148>$M40,$M40-SUM($I148:BW148),BW148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BX148)+BX148>$M40,$M40-SUM($I148:BX148),BX148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BY148)+BY148>$M40,$M40-SUM($I148:BY148),BY148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:BZ148)+BZ148>$M40,$M40-SUM($I148:BZ148),BZ148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CA148)+CA148>$M40,$M40-SUM($I148:CA148),CA148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CB148)+CB148>$M40,$M40-SUM($I148:CB148),CB148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CC148)+CC148>$M40,$M40-SUM($I148:CC148),CC148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CD148)+CD148>$M40,$M40-SUM($I148:CD148),CD148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CE148)+CE148>$M40,$M40-SUM($I148:CE148),CE148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CF148)+CF148>$M40,$M40-SUM($I148:CF148),CF148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CG148)+CG148>$M40,$M40-SUM($I148:CG148),CG148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CH148)+CH148>$M40,$M40-SUM($I148:CH148),CH148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CI148)+CI148>$M40,$M40-SUM($I148:CI148),CI148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CJ148)+CJ148>$M40,$M40-SUM($I148:CJ148),CJ148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CK148)+CK148>$M40,$M40-SUM($I148:CK148),CK148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CL148)+CL148>$M40,$M40-SUM($I148:CL148),CL148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CM148)+CM148>$M40,$M40-SUM($I148:CM148),CM148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CN148)+CN148>$M40,$M40-SUM($I148:CN148),CN148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CO148)+CO148>$M40,$M40-SUM($I148:CO148),CO148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CP148)+CP148>$M40,$M40-SUM($I148:CP148),CP148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CQ148)+CQ148>$M40,$M40-SUM($I148:CQ148),CQ148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CR148)+CR148>$M40,$M40-SUM($I148:CR148),CR148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CS148)+CS148>$M40,$M40-SUM($I148:CS148),CS148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CT148)+CT148>$M40,$M40-SUM($I148:CT148),CT148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CU148)+CU148>$M40,$M40-SUM($I148:CU148),CU148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CV148)+CV148>$M40,$M40-SUM($I148:CV148),CV148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CW148)+CW148>$M40,$M40-SUM($I148:CW148),CW148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CX148)+CX148>$M40,$M40-SUM($I148:CX148),CX148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CY148)+CY148>$M40,$M40-SUM($I148:CY148),CY148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:CZ148)+CZ148>$M40,$M40-SUM($I148:CZ148),CZ148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:DA148)+DA148>$M40,$M40-SUM($I148:DA148),DA148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:DB148)+DB148>$M40,$M40-SUM($I148:DB148),DB148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:DC148)+DC148>$M40,$M40-SUM($I148:DC148),DC148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:DD148)+DD148>$M40,$M40-SUM($I148:DD148),DD148)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I148:DE148)+DE148>$M40,$M40-SUM($I148:DE148),DE148)","v":-4.9960036108132044E-16}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,null,null,null,null,null,5.7720500888398849E-2,{"$f":"IF(SUM($I149:O149)+O149>$M41,$M41-SUM($I149:O149),O149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:P149)+P149>$M41,$M41-SUM($I149:P149),P149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:Q149)+Q149>$M41,$M41-SUM($I149:Q149),Q149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:R149)+R149>$M41,$M41-SUM($I149:R149),R149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:S149)+S149>$M41,$M41-SUM($I149:S149),S149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:T149)+T149>$M41,$M41-SUM($I149:T149),T149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:U149)+U149>$M41,$M41-SUM($I149:U149),U149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:V149)+V149>$M41,$M41-SUM($I149:V149),V149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:W149)+W149>$M41,$M41-SUM($I149:W149),W149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:X149)+X149>$M41,$M41-SUM($I149:X149),X149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:Y149)+Y149>$M41,$M41-SUM($I149:Y149),Y149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:Z149)+Z149>$M41,$M41-SUM($I149:Z149),Z149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:AA149)+AA149>$M41,$M41-SUM($I149:AA149),AA149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:AB149)+AB149>$M41,$M41-SUM($I149:AB149),AB149)","v":5.7720500888398849E-2},{"$f":"IF(SUM($I149:AC149)+AC149>$M41,$M41-SUM($I149:AC149),AC149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AD149)+AD149>$M41,$M41-SUM($I149:AD149),AD149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AE149)+AE149>$M41,$M41-SUM($I149:AE149),AE149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AF149)+AF149>$M41,$M41-SUM($I149:AF149),AF149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AG149)+AG149>$M41,$M41-SUM($I149:AG149),AG149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AH149)+AH149>$M41,$M41-SUM($I149:AH149),AH149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AI149)+AI149>$M41,$M41-SUM($I149:AI149),AI149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AJ149)+AJ149>$M41,$M41-SUM($I149:AJ149),AJ149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AK149)+AK149>$M41,$M41-SUM($I149:AK149),AK149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AL149)+AL149>$M41,$M41-SUM($I149:AL149),AL149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AM149)+AM149>$M41,$M41-SUM($I149:AM149),AM149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AN149)+AN149>$M41,$M41-SUM($I149:AN149),AN149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AO149)+AO149>$M41,$M41-SUM($I149:AO149),AO149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AP149)+AP149>$M41,$M41-SUM($I149:AP149),AP149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AQ149)+AQ149>$M41,$M41-SUM($I149:AQ149),AQ149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AR149)+AR149>$M41,$M41-SUM($I149:AR149),AR149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AS149)+AS149>$M41,$M41-SUM($I149:AS149),AS149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AT149)+AT149>$M41,$M41-SUM($I149:AT149),AT149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AU149)+AU149>$M41,$M41-SUM($I149:AU149),AU149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AV149)+AV149>$M41,$M41-SUM($I149:AV149),AV149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AW149)+AW149>$M41,$M41-SUM($I149:AW149),AW149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AX149)+AX149>$M41,$M41-SUM($I149:AX149),AX149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AY149)+AY149>$M41,$M41-SUM($I149:AY149),AY149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:AZ149)+AZ149>$M41,$M41-SUM($I149:AZ149),AZ149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BA149)+BA149>$M41,$M41-SUM($I149:BA149),BA149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BB149)+BB149>$M41,$M41-SUM($I149:BB149),BB149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BC149)+BC149>$M41,$M41-SUM($I149:BC149),BC149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BD149)+BD149>$M41,$M41-SUM($I149:BD149),BD149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BE149)+BE149>$M41,$M41-SUM($I149:BE149),BE149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BF149)+BF149>$M41,$M41-SUM($I149:BF149),BF149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BG149)+BG149>$M41,$M41-SUM($I149:BG149),BG149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BH149)+BH149>$M41,$M41-SUM($I149:BH149),BH149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BI149)+BI149>$M41,$M41-SUM($I149:BI149),BI149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BJ149)+BJ149>$M41,$M41-SUM($I149:BJ149),BJ149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BK149)+BK149>$M41,$M41-SUM($I149:BK149),BK149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BL149)+BL149>$M41,$M41-SUM($I149:BL149),BL149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BM149)+BM149>$M41,$M41-SUM($I149:BM149),BM149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BN149)+BN149>$M41,$M41-SUM($I149:BN149),BN149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BO149)+BO149>$M41,$M41-SUM($I149:BO149),BO149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BP149)+BP149>$M41,$M41-SUM($I149:BP149),BP149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BQ149)+BQ149>$M41,$M41-SUM($I149:BQ149),BQ149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BR149)+BR149>$M41,$M41-SUM($I149:BR149),BR149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BS149)+BS149>$M41,$M41-SUM($I149:BS149),BS149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BT149)+BT149>$M41,$M41-SUM($I149:BT149),BT149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BU149)+BU149>$M41,$M41-SUM($I149:BU149),BU149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BV149)+BV149>$M41,$M41-SUM($I149:BV149),BV149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BW149)+BW149>$M41,$M41-SUM($I149:BW149),BW149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BX149)+BX149>$M41,$M41-SUM($I149:BX149),BX149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BY149)+BY149>$M41,$M41-SUM($I149:BY149),BY149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:BZ149)+BZ149>$M41,$M41-SUM($I149:BZ149),BZ149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CA149)+CA149>$M41,$M41-SUM($I149:CA149),CA149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CB149)+CB149>$M41,$M41-SUM($I149:CB149),CB149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CC149)+CC149>$M41,$M41-SUM($I149:CC149),CC149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CD149)+CD149>$M41,$M41-SUM($I149:CD149),CD149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CE149)+CE149>$M41,$M41-SUM($I149:CE149),CE149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CF149)+CF149>$M41,$M41-SUM($I149:CF149),CF149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CG149)+CG149>$M41,$M41-SUM($I149:CG149),CG149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CH149)+CH149>$M41,$M41-SUM($I149:CH149),CH149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CI149)+CI149>$M41,$M41-SUM($I149:CI149),CI149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CJ149)+CJ149>$M41,$M41-SUM($I149:CJ149),CJ149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CK149)+CK149>$M41,$M41-SUM($I149:CK149),CK149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CL149)+CL149>$M41,$M41-SUM($I149:CL149),CL149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CM149)+CM149>$M41,$M41-SUM($I149:CM149),CM149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CN149)+CN149>$M41,$M41-SUM($I149:CN149),CN149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CO149)+CO149>$M41,$M41-SUM($I149:CO149),CO149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CP149)+CP149>$M41,$M41-SUM($I149:CP149),CP149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CQ149)+CQ149>$M41,$M41-SUM($I149:CQ149),CQ149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CR149)+CR149>$M41,$M41-SUM($I149:CR149),CR149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CS149)+CS149>$M41,$M41-SUM($I149:CS149),CS149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CT149)+CT149>$M41,$M41-SUM($I149:CT149),CT149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CU149)+CU149>$M41,$M41-SUM($I149:CU149),CU149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CV149)+CV149>$M41,$M41-SUM($I149:CV149),CV149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CW149)+CW149>$M41,$M41-SUM($I149:CW149),CW149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CX149)+CX149>$M41,$M41-SUM($I149:CX149),CX149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CY149)+CY149>$M41,$M41-SUM($I149:CY149),CY149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:CZ149)+CZ149>$M41,$M41-SUM($I149:CZ149),CZ149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:DA149)+DA149>$M41,$M41-SUM($I149:DA149),DA149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:DB149)+DB149>$M41,$M41-SUM($I149:DB149),DB149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:DC149)+DC149>$M41,$M41-SUM($I149:DC149),DC149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:DD149)+DD149>$M41,$M41-SUM($I149:DD149),DD149)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I149:DE149)+DE149>$M41,$M41-SUM($I149:DE149),DE149)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,null,null,null,null,null,0,{"$f":"IF(SUM($I150:O150)+O150>$M42,$M42-SUM($I150:O150),O150)","v":0},{"$f":"IF(SUM($I150:P150)+P150>$M42,$M42-SUM($I150:P150),P150)","v":0},{"$f":"IF(SUM($I150:Q150)+Q150>$M42,$M42-SUM($I150:Q150),Q150)","v":0},{"$f":"IF(SUM($I150:R150)+R150>$M42,$M42-SUM($I150:R150),R150)","v":0},{"$f":"IF(SUM($I150:S150)+S150>$M42,$M42-SUM($I150:S150),S150)","v":0},{"$f":"IF(SUM($I150:T150)+T150>$M42,$M42-SUM($I150:T150),T150)","v":0},{"$f":"IF(SUM($I150:U150)+U150>$M42,$M42-SUM($I150:U150),U150)","v":0},{"$f":"IF(SUM($I150:V150)+V150>$M42,$M42-SUM($I150:V150),V150)","v":0},{"$f":"IF(SUM($I150:W150)+W150>$M42,$M42-SUM($I150:W150),W150)","v":0},{"$f":"IF(SUM($I150:X150)+X150>$M42,$M42-SUM($I150:X150),X150)","v":0},{"$f":"IF(SUM($I150:Y150)+Y150>$M42,$M42-SUM($I150:Y150),Y150)","v":0},{"$f":"IF(SUM($I150:Z150)+Z150>$M42,$M42-SUM($I150:Z150),Z150)","v":0},{"$f":"IF(SUM($I150:AA150)+AA150>$M42,$M42-SUM($I150:AA150),AA150)","v":0},{"$f":"IF(SUM($I150:AB150)+AB150>$M42,$M42-SUM($I150:AB150),AB150)","v":0},{"$f":"IF(SUM($I150:AC150)+AC150>$M42,$M42-SUM($I150:AC150),AC150)","v":0},{"$f":"IF(SUM($I150:AD150)+AD150>$M42,$M42-SUM($I150:AD150),AD150)","v":0},{"$f":"IF(SUM($I150:AE150)+AE150>$M42,$M42-SUM($I150:AE150),AE150)","v":0},{"$f":"IF(SUM($I150:AF150)+AF150>$M42,$M42-SUM($I150:AF150),AF150)","v":0},{"$f":"IF(SUM($I150:AG150)+AG150>$M42,$M42-SUM($I150:AG150),AG150)","v":0},{"$f":"IF(SUM($I150:AH150)+AH150>$M42,$M42-SUM($I150:AH150),AH150)","v":0},{"$f":"IF(SUM($I150:AI150)+AI150>$M42,$M42-SUM($I150:AI150),AI150)","v":0},{"$f":"IF(SUM($I150:AJ150)+AJ150>$M42,$M42-SUM($I150:AJ150),AJ150)","v":0},{"$f":"IF(SUM($I150:AK150)+AK150>$M42,$M42-SUM($I150:AK150),AK150)","v":0},{"$f":"IF(SUM($I150:AL150)+AL150>$M42,$M42-SUM($I150:AL150),AL150)","v":0},{"$f":"IF(SUM($I150:AM150)+AM150>$M42,$M42-SUM($I150:AM150),AM150)","v":0},{"$f":"IF(SUM($I150:AN150)+AN150>$M42,$M42-SUM($I150:AN150),AN150)","v":0},{"$f":"IF(SUM($I150:AO150)+AO150>$M42,$M42-SUM($I150:AO150),AO150)","v":0},{"$f":"IF(SUM($I150:AP150)+AP150>$M42,$M42-SUM($I150:AP150),AP150)","v":0},{"$f":"IF(SUM($I150:AQ150)+AQ150>$M42,$M42-SUM($I150:AQ150),AQ150)","v":0},{"$f":"IF(SUM($I150:AR150)+AR150>$M42,$M42-SUM($I150:AR150),AR150)","v":0},{"$f":"IF(SUM($I150:AS150)+AS150>$M42,$M42-SUM($I150:AS150),AS150)","v":0},{"$f":"IF(SUM($I150:AT150)+AT150>$M42,$M42-SUM($I150:AT150),AT150)","v":0},{"$f":"IF(SUM($I150:AU150)+AU150>$M42,$M42-SUM($I150:AU150),AU150)","v":0},{"$f":"IF(SUM($I150:AV150)+AV150>$M42,$M42-SUM($I150:AV150),AV150)","v":0},{"$f":"IF(SUM($I150:AW150)+AW150>$M42,$M42-SUM($I150:AW150),AW150)","v":0},{"$f":"IF(SUM($I150:AX150)+AX150>$M42,$M42-SUM($I150:AX150),AX150)","v":0},{"$f":"IF(SUM($I150:AY150)+AY150>$M42,$M42-SUM($I150:AY150),AY150)","v":0},{"$f":"IF(SUM($I150:AZ150)+AZ150>$M42,$M42-SUM($I150:AZ150),AZ150)","v":0},{"$f":"IF(SUM($I150:BA150)+BA150>$M42,$M42-SUM($I150:BA150),BA150)","v":0},{"$f":"IF(SUM($I150:BB150)+BB150>$M42,$M42-SUM($I150:BB150),BB150)","v":0},{"$f":"IF(SUM($I150:BC150)+BC150>$M42,$M42-SUM($I150:BC150),BC150)","v":0},{"$f":"IF(SUM($I150:BD150)+BD150>$M42,$M42-SUM($I150:BD150),BD150)","v":0},{"$f":"IF(SUM($I150:BE150)+BE150>$M42,$M42-SUM($I150:BE150),BE150)","v":0},{"$f":"IF(SUM($I150:BF150)+BF150>$M42,$M42-SUM($I150:BF150),BF150)","v":0},{"$f":"IF(SUM($I150:BG150)+BG150>$M42,$M42-SUM($I150:BG150),BG150)","v":0},{"$f":"IF(SUM($I150:BH150)+BH150>$M42,$M42-SUM($I150:BH150),BH150)","v":0},{"$f":"IF(SUM($I150:BI150)+BI150>$M42,$M42-SUM($I150:BI150),BI150)","v":0},{"$f":"IF(SUM($I150:BJ150)+BJ150>$M42,$M42-SUM($I150:BJ150),BJ150)","v":0},{"$f":"IF(SUM($I150:BK150)+BK150>$M42,$M42-SUM($I150:BK150),BK150)","v":0},{"$f":"IF(SUM($I150:BL150)+BL150>$M42,$M42-SUM($I150:BL150),BL150)","v":0},{"$f":"IF(SUM($I150:BM150)+BM150>$M42,$M42-SUM($I150:BM150),BM150)","v":0},{"$f":"IF(SUM($I150:BN150)+BN150>$M42,$M42-SUM($I150:BN150),BN150)","v":0},{"$f":"IF(SUM($I150:BO150)+BO150>$M42,$M42-SUM($I150:BO150),BO150)","v":0},{"$f":"IF(SUM($I150:BP150)+BP150>$M42,$M42-SUM($I150:BP150),BP150)","v":0},{"$f":"IF(SUM($I150:BQ150)+BQ150>$M42,$M42-SUM($I150:BQ150),BQ150)","v":0},{"$f":"IF(SUM($I150:BR150)+BR150>$M42,$M42-SUM($I150:BR150),BR150)","v":0},{"$f":"IF(SUM($I150:BS150)+BS150>$M42,$M42-SUM($I150:BS150),BS150)","v":0},{"$f":"IF(SUM($I150:BT150)+BT150>$M42,$M42-SUM($I150:BT150),BT150)","v":0},{"$f":"IF(SUM($I150:BU150)+BU150>$M42,$M42-SUM($I150:BU150),BU150)","v":0},{"$f":"IF(SUM($I150:BV150)+BV150>$M42,$M42-SUM($I150:BV150),BV150)","v":0},{"$f":"IF(SUM($I150:BW150)+BW150>$M42,$M42-SUM($I150:BW150),BW150)","v":0},{"$f":"IF(SUM($I150:BX150)+BX150>$M42,$M42-SUM($I150:BX150),BX150)","v":0},{"$f":"IF(SUM($I150:BY150)+BY150>$M42,$M42-SUM($I150:BY150),BY150)","v":0},{"$f":"IF(SUM($I150:BZ150)+BZ150>$M42,$M42-SUM($I150:BZ150),BZ150)","v":0},{"$f":"IF(SUM($I150:CA150)+CA150>$M42,$M42-SUM($I150:CA150),CA150)","v":0},{"$f":"IF(SUM($I150:CB150)+CB150>$M42,$M42-SUM($I150:CB150),CB150)","v":0},{"$f":"IF(SUM($I150:CC150)+CC150>$M42,$M42-SUM($I150:CC150),CC150)","v":0},{"$f":"IF(SUM($I150:CD150)+CD150>$M42,$M42-SUM($I150:CD150),CD150)","v":0},{"$f":"IF(SUM($I150:CE150)+CE150>$M42,$M42-SUM($I150:CE150),CE150)","v":0},{"$f":"IF(SUM($I150:CF150)+CF150>$M42,$M42-SUM($I150:CF150),CF150)","v":0},{"$f":"IF(SUM($I150:CG150)+CG150>$M42,$M42-SUM($I150:CG150),CG150)","v":0},{"$f":"IF(SUM($I150:CH150)+CH150>$M42,$M42-SUM($I150:CH150),CH150)","v":0},{"$f":"IF(SUM($I150:CI150)+CI150>$M42,$M42-SUM($I150:CI150),CI150)","v":0},{"$f":"IF(SUM($I150:CJ150)+CJ150>$M42,$M42-SUM($I150:CJ150),CJ150)","v":0},{"$f":"IF(SUM($I150:CK150)+CK150>$M42,$M42-SUM($I150:CK150),CK150)","v":0},{"$f":"IF(SUM($I150:CL150)+CL150>$M42,$M42-SUM($I150:CL150),CL150)","v":0},{"$f":"IF(SUM($I150:CM150)+CM150>$M42,$M42-SUM($I150:CM150),CM150)","v":0},{"$f":"IF(SUM($I150:CN150)+CN150>$M42,$M42-SUM($I150:CN150),CN150)","v":0},{"$f":"IF(SUM($I150:CO150)+CO150>$M42,$M42-SUM($I150:CO150),CO150)","v":0},{"$f":"IF(SUM($I150:CP150)+CP150>$M42,$M42-SUM($I150:CP150),CP150)","v":0},{"$f":"IF(SUM($I150:CQ150)+CQ150>$M42,$M42-SUM($I150:CQ150),CQ150)","v":0},{"$f":"IF(SUM($I150:CR150)+CR150>$M42,$M42-SUM($I150:CR150),CR150)","v":0},{"$f":"IF(SUM($I150:CS150)+CS150>$M42,$M42-SUM($I150:CS150),CS150)","v":0},{"$f":"IF(SUM($I150:CT150)+CT150>$M42,$M42-SUM($I150:CT150),CT150)","v":0},{"$f":"IF(SUM($I150:CU150)+CU150>$M42,$M42-SUM($I150:CU150),CU150)","v":0},{"$f":"IF(SUM($I150:CV150)+CV150>$M42,$M42-SUM($I150:CV150),CV150)","v":0},{"$f":"IF(SUM($I150:CW150)+CW150>$M42,$M42-SUM($I150:CW150),CW150)","v":0},{"$f":"IF(SUM($I150:CX150)+CX150>$M42,$M42-SUM($I150:CX150),CX150)","v":0},{"$f":"IF(SUM($I150:CY150)+CY150>$M42,$M42-SUM($I150:CY150),CY150)","v":0},{"$f":"IF(SUM($I150:CZ150)+CZ150>$M42,$M42-SUM($I150:CZ150),CZ150)","v":0},{"$f":"IF(SUM($I150:DA150)+DA150>$M42,$M42-SUM($I150:DA150),DA150)","v":0},{"$f":"IF(SUM($I150:DB150)+DB150>$M42,$M42-SUM($I150:DB150),DB150)","v":0},{"$f":"IF(SUM($I150:DC150)+DC150>$M42,$M42-SUM($I150:DC150),DC150)","v":0},{"$f":"IF(SUM($I150:DD150)+DD150>$M42,$M42-SUM($I150:DD150),DD150)","v":0},{"$f":"IF(SUM($I150:DE150)+DE150>$M42,$M42-SUM($I150:DE150),DE150)","v":0}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,null,null,null,null,null,1.8274960000000001E-3,{"$f":"IF(SUM($I151:O151)+O151>$M43,$M43-SUM($I151:O151),O151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:P151)+P151>$M43,$M43-SUM($I151:P151),P151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:Q151)+Q151>$M43,$M43-SUM($I151:Q151),Q151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:R151)+R151>$M43,$M43-SUM($I151:R151),R151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:S151)+S151>$M43,$M43-SUM($I151:S151),S151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:T151)+T151>$M43,$M43-SUM($I151:T151),T151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:U151)+U151>$M43,$M43-SUM($I151:U151),U151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:V151)+V151>$M43,$M43-SUM($I151:V151),V151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:W151)+W151>$M43,$M43-SUM($I151:W151),W151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:X151)+X151>$M43,$M43-SUM($I151:X151),X151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:Y151)+Y151>$M43,$M43-SUM($I151:Y151),Y151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:Z151)+Z151>$M43,$M43-SUM($I151:Z151),Z151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AA151)+AA151>$M43,$M43-SUM($I151:AA151),AA151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AB151)+AB151>$M43,$M43-SUM($I151:AB151),AB151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AC151)+AC151>$M43,$M43-SUM($I151:AC151),AC151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AD151)+AD151>$M43,$M43-SUM($I151:AD151),AD151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AE151)+AE151>$M43,$M43-SUM($I151:AE151),AE151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AF151)+AF151>$M43,$M43-SUM($I151:AF151),AF151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AG151)+AG151>$M43,$M43-SUM($I151:AG151),AG151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AH151)+AH151>$M43,$M43-SUM($I151:AH151),AH151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AI151)+AI151>$M43,$M43-SUM($I151:AI151),AI151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AJ151)+AJ151>$M43,$M43-SUM($I151:AJ151),AJ151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AK151)+AK151>$M43,$M43-SUM($I151:AK151),AK151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AL151)+AL151>$M43,$M43-SUM($I151:AL151),AL151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AM151)+AM151>$M43,$M43-SUM($I151:AM151),AM151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AN151)+AN151>$M43,$M43-SUM($I151:AN151),AN151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AO151)+AO151>$M43,$M43-SUM($I151:AO151),AO151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AP151)+AP151>$M43,$M43-SUM($I151:AP151),AP151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AQ151)+AQ151>$M43,$M43-SUM($I151:AQ151),AQ151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AR151)+AR151>$M43,$M43-SUM($I151:AR151),AR151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AS151)+AS151>$M43,$M43-SUM($I151:AS151),AS151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AT151)+AT151>$M43,$M43-SUM($I151:AT151),AT151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AU151)+AU151>$M43,$M43-SUM($I151:AU151),AU151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AV151)+AV151>$M43,$M43-SUM($I151:AV151),AV151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AW151)+AW151>$M43,$M43-SUM($I151:AW151),AW151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AX151)+AX151>$M43,$M43-SUM($I151:AX151),AX151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AY151)+AY151>$M43,$M43-SUM($I151:AY151),AY151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:AZ151)+AZ151>$M43,$M43-SUM($I151:AZ151),AZ151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BA151)+BA151>$M43,$M43-SUM($I151:BA151),BA151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BB151)+BB151>$M43,$M43-SUM($I151:BB151),BB151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BC151)+BC151>$M43,$M43-SUM($I151:BC151),BC151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BD151)+BD151>$M43,$M43-SUM($I151:BD151),BD151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BE151)+BE151>$M43,$M43-SUM($I151:BE151),BE151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BF151)+BF151>$M43,$M43-SUM($I151:BF151),BF151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BG151)+BG151>$M43,$M43-SUM($I151:BG151),BG151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BH151)+BH151>$M43,$M43-SUM($I151:BH151),BH151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BI151)+BI151>$M43,$M43-SUM($I151:BI151),BI151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BJ151)+BJ151>$M43,$M43-SUM($I151:BJ151),BJ151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BK151)+BK151>$M43,$M43-SUM($I151:BK151),BK151)","v":1.8274960000000001E-3},{"$f":"IF(SUM($I151:BL151)+BL151>$M43,$M43-SUM($I151:BL151),BL151)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I151:BM151)+BM151>$M43,$M43-SUM($I151:BM151),BM151)","v":0},{"$f":"IF(SUM($I151:BN151)+BN151>$M43,$M43-SUM($I151:BN151),BN151)","v":0},{"$f":"IF(SUM($I151:BO151)+BO151>$M43,$M43-SUM($I151:BO151),BO151)","v":0},{"$f":"IF(SUM($I151:BP151)+BP151>$M43,$M43-SUM($I151:BP151),BP151)","v":0},{"$f":"IF(SUM($I151:BQ151)+BQ151>$M43,$M43-SUM($I151:BQ151),BQ151)","v":0},{"$f":"IF(SUM($I151:BR151)+BR151>$M43,$M43-SUM($I151:BR151),BR151)","v":0},{"$f":"IF(SUM($I151:BS151)+BS151>$M43,$M43-SUM($I151:BS151),BS151)","v":0},{"$f":"IF(SUM($I151:BT151)+BT151>$M43,$M43-SUM($I151:BT151),BT151)","v":0},{"$f":"IF(SUM($I151:BU151)+BU151>$M43,$M43-SUM($I151:BU151),BU151)","v":0},{"$f":"IF(SUM($I151:BV151)+BV151>$M43,$M43-SUM($I151:BV151),BV151)","v":0},{"$f":"IF(SUM($I151:BW151)+BW151>$M43,$M43-SUM($I151:BW151),BW151)","v":0},{"$f":"IF(SUM($I151:BX151)+BX151>$M43,$M43-SUM($I151:BX151),BX151)","v":0},{"$f":"IF(SUM($I151:BY151)+BY151>$M43,$M43-SUM($I151:BY151),BY151)","v":0},{"$f":"IF(SUM($I151:BZ151)+BZ151>$M43,$M43-SUM($I151:BZ151),BZ151)","v":0},{"$f":"IF(SUM($I151:CA151)+CA151>$M43,$M43-SUM($I151:CA151),CA151)","v":0},{"$f":"IF(SUM($I151:CB151)+CB151>$M43,$M43-SUM($I151:CB151),CB151)","v":0},{"$f":"IF(SUM($I151:CC151)+CC151>$M43,$M43-SUM($I151:CC151),CC151)","v":0},{"$f":"IF(SUM($I151:CD151)+CD151>$M43,$M43-SUM($I151:CD151),CD151)","v":0},{"$f":"IF(SUM($I151:CE151)+CE151>$M43,$M43-SUM($I151:CE151),CE151)","v":0},{"$f":"IF(SUM($I151:CF151)+CF151>$M43,$M43-SUM($I151:CF151),CF151)","v":0},{"$f":"IF(SUM($I151:CG151)+CG151>$M43,$M43-SUM($I151:CG151),CG151)","v":0},{"$f":"IF(SUM($I151:CH151)+CH151>$M43,$M43-SUM($I151:CH151),CH151)","v":0},{"$f":"IF(SUM($I151:CI151)+CI151>$M43,$M43-SUM($I151:CI151),CI151)","v":0},{"$f":"IF(SUM($I151:CJ151)+CJ151>$M43,$M43-SUM($I151:CJ151),CJ151)","v":0},{"$f":"IF(SUM($I151:CK151)+CK151>$M43,$M43-SUM($I151:CK151),CK151)","v":0},{"$f":"IF(SUM($I151:CL151)+CL151>$M43,$M43-SUM($I151:CL151),CL151)","v":0},{"$f":"IF(SUM($I151:CM151)+CM151>$M43,$M43-SUM($I151:CM151),CM151)","v":0},{"$f":"IF(SUM($I151:CN151)+CN151>$M43,$M43-SUM($I151:CN151),CN151)","v":0},{"$f":"IF(SUM($I151:CO151)+CO151>$M43,$M43-SUM($I151:CO151),CO151)","v":0},{"$f":"IF(SUM($I151:CP151)+CP151>$M43,$M43-SUM($I151:CP151),CP151)","v":0},{"$f":"IF(SUM($I151:CQ151)+CQ151>$M43,$M43-SUM($I151:CQ151),CQ151)","v":0},{"$f":"IF(SUM($I151:CR151)+CR151>$M43,$M43-SUM($I151:CR151),CR151)","v":0},{"$f":"IF(SUM($I151:CS151)+CS151>$M43,$M43-SUM($I151:CS151),CS151)","v":0},{"$f":"IF(SUM($I151:CT151)+CT151>$M43,$M43-SUM($I151:CT151),CT151)","v":0},{"$f":"IF(SUM($I151:CU151)+CU151>$M43,$M43-SUM($I151:CU151),CU151)","v":0},{"$f":"IF(SUM($I151:CV151)+CV151>$M43,$M43-SUM($I151:CV151),CV151)","v":0},{"$f":"IF(SUM($I151:CW151)+CW151>$M43,$M43-SUM($I151:CW151),CW151)","v":0},{"$f":"IF(SUM($I151:CX151)+CX151>$M43,$M43-SUM($I151:CX151),CX151)","v":0},{"$f":"IF(SUM($I151:CY151)+CY151>$M43,$M43-SUM($I151:CY151),CY151)","v":0},{"$f":"IF(SUM($I151:CZ151)+CZ151>$M43,$M43-SUM($I151:CZ151),CZ151)","v":0},{"$f":"IF(SUM($I151:DA151)+DA151>$M43,$M43-SUM($I151:DA151),DA151)","v":0},{"$f":"IF(SUM($I151:DB151)+DB151>$M43,$M43-SUM($I151:DB151),DB151)","v":0},{"$f":"IF(SUM($I151:DC151)+DC151>$M43,$M43-SUM($I151:DC151),DC151)","v":0},{"$f":"IF(SUM($I151:DD151)+DD151>$M43,$M43-SUM($I151:DD151),DD151)","v":0},{"$f":"IF(SUM($I151:DE151)+DE151>$M43,$M43-SUM($I151:DE151),DE151)","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,null,null,null,null,null,9.5124392460900015E-2,{"$f":"IF(SUM($I152:O152)+O152>$M44,$M44-SUM($I152:O152),O152)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I152:P152)+P152>$M44,$M44-SUM($I152:P152),P152)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I152:Q152)+Q152>$M44,$M44-SUM($I152:Q152),Q152)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I152:R152)+R152>$M44,$M44-SUM($I152:R152),R152)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I152:S152)+S152>$M44,$M44-SUM($I152:S152),S152)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I152:T152)+T152>$M44,$M44-SUM($I152:T152),T152)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I152:U152)+U152>$M44,$M44-SUM($I152:U152),U152)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I152:V152)+V152>$M44,$M44-SUM($I152:V152),V152)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I152:W152)+W152>$M44,$M44-SUM($I152:W152),W152)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I152:X152)+X152>$M44,$M44-SUM($I152:X152),X152)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I152:Y152)+Y152>$M44,$M44-SUM($I152:Y152),Y152)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I152:Z152)+Z152>$M44,$M44-SUM($I152:Z152),Z152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AA152)+AA152>$M44,$M44-SUM($I152:AA152),AA152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AB152)+AB152>$M44,$M44-SUM($I152:AB152),AB152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AC152)+AC152>$M44,$M44-SUM($I152:AC152),AC152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AD152)+AD152>$M44,$M44-SUM($I152:AD152),AD152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AE152)+AE152>$M44,$M44-SUM($I152:AE152),AE152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AF152)+AF152>$M44,$M44-SUM($I152:AF152),AF152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AG152)+AG152>$M44,$M44-SUM($I152:AG152),AG152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AH152)+AH152>$M44,$M44-SUM($I152:AH152),AH152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AI152)+AI152>$M44,$M44-SUM($I152:AI152),AI152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AJ152)+AJ152>$M44,$M44-SUM($I152:AJ152),AJ152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AK152)+AK152>$M44,$M44-SUM($I152:AK152),AK152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AL152)+AL152>$M44,$M44-SUM($I152:AL152),AL152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AM152)+AM152>$M44,$M44-SUM($I152:AM152),AM152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AN152)+AN152>$M44,$M44-SUM($I152:AN152),AN152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AO152)+AO152>$M44,$M44-SUM($I152:AO152),AO152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AP152)+AP152>$M44,$M44-SUM($I152:AP152),AP152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AQ152)+AQ152>$M44,$M44-SUM($I152:AQ152),AQ152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AR152)+AR152>$M44,$M44-SUM($I152:AR152),AR152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AS152)+AS152>$M44,$M44-SUM($I152:AS152),AS152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AT152)+AT152>$M44,$M44-SUM($I152:AT152),AT152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AU152)+AU152>$M44,$M44-SUM($I152:AU152),AU152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AV152)+AV152>$M44,$M44-SUM($I152:AV152),AV152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AW152)+AW152>$M44,$M44-SUM($I152:AW152),AW152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AX152)+AX152>$M44,$M44-SUM($I152:AX152),AX152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AY152)+AY152>$M44,$M44-SUM($I152:AY152),AY152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:AZ152)+AZ152>$M44,$M44-SUM($I152:AZ152),AZ152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BA152)+BA152>$M44,$M44-SUM($I152:BA152),BA152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BB152)+BB152>$M44,$M44-SUM($I152:BB152),BB152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BC152)+BC152>$M44,$M44-SUM($I152:BC152),BC152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BD152)+BD152>$M44,$M44-SUM($I152:BD152),BD152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BE152)+BE152>$M44,$M44-SUM($I152:BE152),BE152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BF152)+BF152>$M44,$M44-SUM($I152:BF152),BF152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BG152)+BG152>$M44,$M44-SUM($I152:BG152),BG152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BH152)+BH152>$M44,$M44-SUM($I152:BH152),BH152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BI152)+BI152>$M44,$M44-SUM($I152:BI152),BI152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BJ152)+BJ152>$M44,$M44-SUM($I152:BJ152),BJ152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BK152)+BK152>$M44,$M44-SUM($I152:BK152),BK152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BL152)+BL152>$M44,$M44-SUM($I152:BL152),BL152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BM152)+BM152>$M44,$M44-SUM($I152:BM152),BM152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BN152)+BN152>$M44,$M44-SUM($I152:BN152),BN152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BO152)+BO152>$M44,$M44-SUM($I152:BO152),BO152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BP152)+BP152>$M44,$M44-SUM($I152:BP152),BP152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BQ152)+BQ152>$M44,$M44-SUM($I152:BQ152),BQ152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BR152)+BR152>$M44,$M44-SUM($I152:BR152),BR152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BS152)+BS152>$M44,$M44-SUM($I152:BS152),BS152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BT152)+BT152>$M44,$M44-SUM($I152:BT152),BT152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BU152)+BU152>$M44,$M44-SUM($I152:BU152),BU152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BV152)+BV152>$M44,$M44-SUM($I152:BV152),BV152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BW152)+BW152>$M44,$M44-SUM($I152:BW152),BW152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BX152)+BX152>$M44,$M44-SUM($I152:BX152),BX152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BY152)+BY152>$M44,$M44-SUM($I152:BY152),BY152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:BZ152)+BZ152>$M44,$M44-SUM($I152:BZ152),BZ152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CA152)+CA152>$M44,$M44-SUM($I152:CA152),CA152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CB152)+CB152>$M44,$M44-SUM($I152:CB152),CB152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CC152)+CC152>$M44,$M44-SUM($I152:CC152),CC152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CD152)+CD152>$M44,$M44-SUM($I152:CD152),CD152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CE152)+CE152>$M44,$M44-SUM($I152:CE152),CE152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CF152)+CF152>$M44,$M44-SUM($I152:CF152),CF152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CG152)+CG152>$M44,$M44-SUM($I152:CG152),CG152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CH152)+CH152>$M44,$M44-SUM($I152:CH152),CH152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CI152)+CI152>$M44,$M44-SUM($I152:CI152),CI152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CJ152)+CJ152>$M44,$M44-SUM($I152:CJ152),CJ152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CK152)+CK152>$M44,$M44-SUM($I152:CK152),CK152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CL152)+CL152>$M44,$M44-SUM($I152:CL152),CL152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CM152)+CM152>$M44,$M44-SUM($I152:CM152),CM152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CN152)+CN152>$M44,$M44-SUM($I152:CN152),CN152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CO152)+CO152>$M44,$M44-SUM($I152:CO152),CO152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CP152)+CP152>$M44,$M44-SUM($I152:CP152),CP152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CQ152)+CQ152>$M44,$M44-SUM($I152:CQ152),CQ152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CR152)+CR152>$M44,$M44-SUM($I152:CR152),CR152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CS152)+CS152>$M44,$M44-SUM($I152:CS152),CS152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CT152)+CT152>$M44,$M44-SUM($I152:CT152),CT152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CU152)+CU152>$M44,$M44-SUM($I152:CU152),CU152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CV152)+CV152>$M44,$M44-SUM($I152:CV152),CV152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CW152)+CW152>$M44,$M44-SUM($I152:CW152),CW152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CX152)+CX152>$M44,$M44-SUM($I152:CX152),CX152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CY152)+CY152>$M44,$M44-SUM($I152:CY152),CY152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:CZ152)+CZ152>$M44,$M44-SUM($I152:CZ152),CZ152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:DA152)+DA152>$M44,$M44-SUM($I152:DA152),DA152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:DB152)+DB152>$M44,$M44-SUM($I152:DB152),DB152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:DC152)+DC152>$M44,$M44-SUM($I152:DC152),DC152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:DD152)+DD152>$M44,$M44-SUM($I152:DD152),DD152)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I152:DE152)+DE152>$M44,$M44-SUM($I152:DE152),DE152)","v":-2.2204460492503131E-16}]
[]
[null,"Depreciation:  2015 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,null,null,null,null,null,null,{"$f":"O37/$F156","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:P156)+P156>$O37,$O37-SUM($I156:P156),P156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:Q156)+Q156>$O37,$O37-SUM($I156:Q156),Q156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:R156)+R156>$O37,$O37-SUM($I156:R156),R156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:S156)+S156>$O37,$O37-SUM($I156:S156),S156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:T156)+T156>$O37,$O37-SUM($I156:T156),T156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:U156)+U156>$O37,$O37-SUM($I156:U156),U156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:V156)+V156>$O37,$O37-SUM($I156:V156),V156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:W156)+W156>$O37,$O37-SUM($I156:W156),W156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:X156)+X156>$O37,$O37-SUM($I156:X156),X156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:Y156)+Y156>$O37,$O37-SUM($I156:Y156),Y156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:Z156)+Z156>$O37,$O37-SUM($I156:Z156),Z156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AA156)+AA156>$O37,$O37-SUM($I156:AA156),AA156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AB156)+AB156>$O37,$O37-SUM($I156:AB156),AB156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AC156)+AC156>$O37,$O37-SUM($I156:AC156),AC156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AD156)+AD156>$O37,$O37-SUM($I156:AD156),AD156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AE156)+AE156>$O37,$O37-SUM($I156:AE156),AE156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AF156)+AF156>$O37,$O37-SUM($I156:AF156),AF156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AG156)+AG156>$O37,$O37-SUM($I156:AG156),AG156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AH156)+AH156>$O37,$O37-SUM($I156:AH156),AH156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AI156)+AI156>$O37,$O37-SUM($I156:AI156),AI156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AJ156)+AJ156>$O37,$O37-SUM($I156:AJ156),AJ156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AK156)+AK156>$O37,$O37-SUM($I156:AK156),AK156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AL156)+AL156>$O37,$O37-SUM($I156:AL156),AL156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AM156)+AM156>$O37,$O37-SUM($I156:AM156),AM156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AN156)+AN156>$O37,$O37-SUM($I156:AN156),AN156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AO156)+AO156>$O37,$O37-SUM($I156:AO156),AO156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AP156)+AP156>$O37,$O37-SUM($I156:AP156),AP156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AQ156)+AQ156>$O37,$O37-SUM($I156:AQ156),AQ156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AR156)+AR156>$O37,$O37-SUM($I156:AR156),AR156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AS156)+AS156>$O37,$O37-SUM($I156:AS156),AS156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AT156)+AT156>$O37,$O37-SUM($I156:AT156),AT156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AU156)+AU156>$O37,$O37-SUM($I156:AU156),AU156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AV156)+AV156>$O37,$O37-SUM($I156:AV156),AV156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AW156)+AW156>$O37,$O37-SUM($I156:AW156),AW156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AX156)+AX156>$O37,$O37-SUM($I156:AX156),AX156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AY156)+AY156>$O37,$O37-SUM($I156:AY156),AY156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:AZ156)+AZ156>$O37,$O37-SUM($I156:AZ156),AZ156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BA156)+BA156>$O37,$O37-SUM($I156:BA156),BA156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BB156)+BB156>$O37,$O37-SUM($I156:BB156),BB156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BC156)+BC156>$O37,$O37-SUM($I156:BC156),BC156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BD156)+BD156>$O37,$O37-SUM($I156:BD156),BD156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BE156)+BE156>$O37,$O37-SUM($I156:BE156),BE156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BF156)+BF156>$O37,$O37-SUM($I156:BF156),BF156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BG156)+BG156>$O37,$O37-SUM($I156:BG156),BG156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BH156)+BH156>$O37,$O37-SUM($I156:BH156),BH156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BI156)+BI156>$O37,$O37-SUM($I156:BI156),BI156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BJ156)+BJ156>$O37,$O37-SUM($I156:BJ156),BJ156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BK156)+BK156>$O37,$O37-SUM($I156:BK156),BK156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BL156)+BL156>$O37,$O37-SUM($I156:BL156),BL156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BM156)+BM156>$O37,$O37-SUM($I156:BM156),BM156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BN156)+BN156>$O37,$O37-SUM($I156:BN156),BN156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BO156)+BO156>$O37,$O37-SUM($I156:BO156),BO156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BP156)+BP156>$O37,$O37-SUM($I156:BP156),BP156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BQ156)+BQ156>$O37,$O37-SUM($I156:BQ156),BQ156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BR156)+BR156>$O37,$O37-SUM($I156:BR156),BR156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BS156)+BS156>$O37,$O37-SUM($I156:BS156),BS156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BT156)+BT156>$O37,$O37-SUM($I156:BT156),BT156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BU156)+BU156>$O37,$O37-SUM($I156:BU156),BU156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BV156)+BV156>$O37,$O37-SUM($I156:BV156),BV156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BW156)+BW156>$O37,$O37-SUM($I156:BW156),BW156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BX156)+BX156>$O37,$O37-SUM($I156:BX156),BX156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BY156)+BY156>$O37,$O37-SUM($I156:BY156),BY156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:BZ156)+BZ156>$O37,$O37-SUM($I156:BZ156),BZ156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:CA156)+CA156>$O37,$O37-SUM($I156:CA156),CA156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:CB156)+CB156>$O37,$O37-SUM($I156:CB156),CB156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:CC156)+CC156>$O37,$O37-SUM($I156:CC156),CC156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:CD156)+CD156>$O37,$O37-SUM($I156:CD156),CD156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:CE156)+CE156>$O37,$O37-SUM($I156:CE156),CE156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:CF156)+CF156>$O37,$O37-SUM($I156:CF156),CF156)","v":4.8379100000000008E-2},{"$f":"IF(SUM($I156:CG156)+CG156>$O37,$O37-SUM($I156:CG156),CG156)","v":0},{"$f":"IF(SUM($I156:CH156)+CH156>$O37,$O37-SUM($I156:CH156),CH156)","v":0},{"$f":"IF(SUM($I156:CI156)+CI156>$O37,$O37-SUM($I156:CI156),CI156)","v":0},{"$f":"IF(SUM($I156:CJ156)+CJ156>$O37,$O37-SUM($I156:CJ156),CJ156)","v":0},{"$f":"IF(SUM($I156:CK156)+CK156>$O37,$O37-SUM($I156:CK156),CK156)","v":0},{"$f":"IF(SUM($I156:CL156)+CL156>$O37,$O37-SUM($I156:CL156),CL156)","v":0},{"$f":"IF(SUM($I156:CM156)+CM156>$O37,$O37-SUM($I156:CM156),CM156)","v":0},{"$f":"IF(SUM($I156:CN156)+CN156>$O37,$O37-SUM($I156:CN156),CN156)","v":0},{"$f":"IF(SUM($I156:CO156)+CO156>$O37,$O37-SUM($I156:CO156),CO156)","v":0},{"$f":"IF(SUM($I156:CP156)+CP156>$O37,$O37-SUM($I156:CP156),CP156)","v":0},{"$f":"IF(SUM($I156:CQ156)+CQ156>$O37,$O37-SUM($I156:CQ156),CQ156)","v":0},{"$f":"IF(SUM($I156:CR156)+CR156>$O37,$O37-SUM($I156:CR156),CR156)","v":0},{"$f":"IF(SUM($I156:CS156)+CS156>$O37,$O37-SUM($I156:CS156),CS156)","v":0},{"$f":"IF(SUM($I156:CT156)+CT156>$O37,$O37-SUM($I156:CT156),CT156)","v":0},{"$f":"IF(SUM($I156:CU156)+CU156>$O37,$O37-SUM($I156:CU156),CU156)","v":0},{"$f":"IF(SUM($I156:CV156)+CV156>$O37,$O37-SUM($I156:CV156),CV156)","v":0},{"$f":"IF(SUM($I156:CW156)+CW156>$O37,$O37-SUM($I156:CW156),CW156)","v":0},{"$f":"IF(SUM($I156:CX156)+CX156>$O37,$O37-SUM($I156:CX156),CX156)","v":0},{"$f":"IF(SUM($I156:CY156)+CY156>$O37,$O37-SUM($I156:CY156),CY156)","v":0},{"$f":"IF(SUM($I156:CZ156)+CZ156>$O37,$O37-SUM($I156:CZ156),CZ156)","v":0},{"$f":"IF(SUM($I156:DA156)+DA156>$O37,$O37-SUM($I156:DA156),DA156)","v":0},{"$f":"IF(SUM($I156:DB156)+DB156>$O37,$O37-SUM($I156:DB156),DB156)","v":0},{"$f":"IF(SUM($I156:DC156)+DC156>$O37,$O37-SUM($I156:DC156),DC156)","v":0},{"$f":"IF(SUM($I156:DD156)+DD156>$O37,$O37-SUM($I156:DD156),DD156)","v":0},{"$f":"IF(SUM($I156:DE156)+DE156>$O37,$O37-SUM($I156:DE156),DE156)","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I157:P157)+P157>$O38,$O38-SUM($I157:P157),P157)","v":0},{"$f":"IF(SUM($I157:Q157)+Q157>$O38,$O38-SUM($I157:Q157),Q157)","v":0},{"$f":"IF(SUM($I157:R157)+R157>$O38,$O38-SUM($I157:R157),R157)","v":0},{"$f":"IF(SUM($I157:S157)+S157>$O38,$O38-SUM($I157:S157),S157)","v":0},{"$f":"IF(SUM($I157:T157)+T157>$O38,$O38-SUM($I157:T157),T157)","v":0},{"$f":"IF(SUM($I157:U157)+U157>$O38,$O38-SUM($I157:U157),U157)","v":0},{"$f":"IF(SUM($I157:V157)+V157>$O38,$O38-SUM($I157:V157),V157)","v":0},{"$f":"IF(SUM($I157:W157)+W157>$O38,$O38-SUM($I157:W157),W157)","v":0},{"$f":"IF(SUM($I157:X157)+X157>$O38,$O38-SUM($I157:X157),X157)","v":0},{"$f":"IF(SUM($I157:Y157)+Y157>$O38,$O38-SUM($I157:Y157),Y157)","v":0},{"$f":"IF(SUM($I157:Z157)+Z157>$O38,$O38-SUM($I157:Z157),Z157)","v":0},{"$f":"IF(SUM($I157:AA157)+AA157>$O38,$O38-SUM($I157:AA157),AA157)","v":0},{"$f":"IF(SUM($I157:AB157)+AB157>$O38,$O38-SUM($I157:AB157),AB157)","v":0},{"$f":"IF(SUM($I157:AC157)+AC157>$O38,$O38-SUM($I157:AC157),AC157)","v":0},{"$f":"IF(SUM($I157:AD157)+AD157>$O38,$O38-SUM($I157:AD157),AD157)","v":0},{"$f":"IF(SUM($I157:AE157)+AE157>$O38,$O38-SUM($I157:AE157),AE157)","v":0},{"$f":"IF(SUM($I157:AF157)+AF157>$O38,$O38-SUM($I157:AF157),AF157)","v":0},{"$f":"IF(SUM($I157:AG157)+AG157>$O38,$O38-SUM($I157:AG157),AG157)","v":0},{"$f":"IF(SUM($I157:AH157)+AH157>$O38,$O38-SUM($I157:AH157),AH157)","v":0},{"$f":"IF(SUM($I157:AI157)+AI157>$O38,$O38-SUM($I157:AI157),AI157)","v":0},{"$f":"IF(SUM($I157:AJ157)+AJ157>$O38,$O38-SUM($I157:AJ157),AJ157)","v":0},{"$f":"IF(SUM($I157:AK157)+AK157>$O38,$O38-SUM($I157:AK157),AK157)","v":0},{"$f":"IF(SUM($I157:AL157)+AL157>$O38,$O38-SUM($I157:AL157),AL157)","v":0},{"$f":"IF(SUM($I157:AM157)+AM157>$O38,$O38-SUM($I157:AM157),AM157)","v":0},{"$f":"IF(SUM($I157:AN157)+AN157>$O38,$O38-SUM($I157:AN157),AN157)","v":0},{"$f":"IF(SUM($I157:AO157)+AO157>$O38,$O38-SUM($I157:AO157),AO157)","v":0},{"$f":"IF(SUM($I157:AP157)+AP157>$O38,$O38-SUM($I157:AP157),AP157)","v":0},{"$f":"IF(SUM($I157:AQ157)+AQ157>$O38,$O38-SUM($I157:AQ157),AQ157)","v":0},{"$f":"IF(SUM($I157:AR157)+AR157>$O38,$O38-SUM($I157:AR157),AR157)","v":0},{"$f":"IF(SUM($I157:AS157)+AS157>$O38,$O38-SUM($I157:AS157),AS157)","v":0},{"$f":"IF(SUM($I157:AT157)+AT157>$O38,$O38-SUM($I157:AT157),AT157)","v":0},{"$f":"IF(SUM($I157:AU157)+AU157>$O38,$O38-SUM($I157:AU157),AU157)","v":0},{"$f":"IF(SUM($I157:AV157)+AV157>$O38,$O38-SUM($I157:AV157),AV157)","v":0},{"$f":"IF(SUM($I157:AW157)+AW157>$O38,$O38-SUM($I157:AW157),AW157)","v":0},{"$f":"IF(SUM($I157:AX157)+AX157>$O38,$O38-SUM($I157:AX157),AX157)","v":0},{"$f":"IF(SUM($I157:AY157)+AY157>$O38,$O38-SUM($I157:AY157),AY157)","v":0},{"$f":"IF(SUM($I157:AZ157)+AZ157>$O38,$O38-SUM($I157:AZ157),AZ157)","v":0},{"$f":"IF(SUM($I157:BA157)+BA157>$O38,$O38-SUM($I157:BA157),BA157)","v":0},{"$f":"IF(SUM($I157:BB157)+BB157>$O38,$O38-SUM($I157:BB157),BB157)","v":0},{"$f":"IF(SUM($I157:BC157)+BC157>$O38,$O38-SUM($I157:BC157),BC157)","v":0},{"$f":"IF(SUM($I157:BD157)+BD157>$O38,$O38-SUM($I157:BD157),BD157)","v":0},{"$f":"IF(SUM($I157:BE157)+BE157>$O38,$O38-SUM($I157:BE157),BE157)","v":0},{"$f":"IF(SUM($I157:BF157)+BF157>$O38,$O38-SUM($I157:BF157),BF157)","v":0},{"$f":"IF(SUM($I157:BG157)+BG157>$O38,$O38-SUM($I157:BG157),BG157)","v":0},{"$f":"IF(SUM($I157:BH157)+BH157>$O38,$O38-SUM($I157:BH157),BH157)","v":0},{"$f":"IF(SUM($I157:BI157)+BI157>$O38,$O38-SUM($I157:BI157),BI157)","v":0},{"$f":"IF(SUM($I157:BJ157)+BJ157>$O38,$O38-SUM($I157:BJ157),BJ157)","v":0},{"$f":"IF(SUM($I157:BK157)+BK157>$O38,$O38-SUM($I157:BK157),BK157)","v":0},{"$f":"IF(SUM($I157:BL157)+BL157>$O38,$O38-SUM($I157:BL157),BL157)","v":0},{"$f":"IF(SUM($I157:BM157)+BM157>$O38,$O38-SUM($I157:BM157),BM157)","v":0},{"$f":"IF(SUM($I157:BN157)+BN157>$O38,$O38-SUM($I157:BN157),BN157)","v":0},{"$f":"IF(SUM($I157:BO157)+BO157>$O38,$O38-SUM($I157:BO157),BO157)","v":0},{"$f":"IF(SUM($I157:BP157)+BP157>$O38,$O38-SUM($I157:BP157),BP157)","v":0},{"$f":"IF(SUM($I157:BQ157)+BQ157>$O38,$O38-SUM($I157:BQ157),BQ157)","v":0},{"$f":"IF(SUM($I157:BR157)+BR157>$O38,$O38-SUM($I157:BR157),BR157)","v":0},{"$f":"IF(SUM($I157:BS157)+BS157>$O38,$O38-SUM($I157:BS157),BS157)","v":0},{"$f":"IF(SUM($I157:BT157)+BT157>$O38,$O38-SUM($I157:BT157),BT157)","v":0},{"$f":"IF(SUM($I157:BU157)+BU157>$O38,$O38-SUM($I157:BU157),BU157)","v":0},{"$f":"IF(SUM($I157:BV157)+BV157>$O38,$O38-SUM($I157:BV157),BV157)","v":0},{"$f":"IF(SUM($I157:BW157)+BW157>$O38,$O38-SUM($I157:BW157),BW157)","v":0},{"$f":"IF(SUM($I157:BX157)+BX157>$O38,$O38-SUM($I157:BX157),BX157)","v":0},{"$f":"IF(SUM($I157:BY157)+BY157>$O38,$O38-SUM($I157:BY157),BY157)","v":0},{"$f":"IF(SUM($I157:BZ157)+BZ157>$O38,$O38-SUM($I157:BZ157),BZ157)","v":0},{"$f":"IF(SUM($I157:CA157)+CA157>$O38,$O38-SUM($I157:CA157),CA157)","v":0},{"$f":"IF(SUM($I157:CB157)+CB157>$O38,$O38-SUM($I157:CB157),CB157)","v":0},{"$f":"IF(SUM($I157:CC157)+CC157>$O38,$O38-SUM($I157:CC157),CC157)","v":0},{"$f":"IF(SUM($I157:CD157)+CD157>$O38,$O38-SUM($I157:CD157),CD157)","v":0},{"$f":"IF(SUM($I157:CE157)+CE157>$O38,$O38-SUM($I157:CE157),CE157)","v":0},{"$f":"IF(SUM($I157:CF157)+CF157>$O38,$O38-SUM($I157:CF157),CF157)","v":0},{"$f":"IF(SUM($I157:CG157)+CG157>$O38,$O38-SUM($I157:CG157),CG157)","v":0},{"$f":"IF(SUM($I157:CH157)+CH157>$O38,$O38-SUM($I157:CH157),CH157)","v":0},{"$f":"IF(SUM($I157:CI157)+CI157>$O38,$O38-SUM($I157:CI157),CI157)","v":0},{"$f":"IF(SUM($I157:CJ157)+CJ157>$O38,$O38-SUM($I157:CJ157),CJ157)","v":0},{"$f":"IF(SUM($I157:CK157)+CK157>$O38,$O38-SUM($I157:CK157),CK157)","v":0},{"$f":"IF(SUM($I157:CL157)+CL157>$O38,$O38-SUM($I157:CL157),CL157)","v":0},{"$f":"IF(SUM($I157:CM157)+CM157>$O38,$O38-SUM($I157:CM157),CM157)","v":0},{"$f":"IF(SUM($I157:CN157)+CN157>$O38,$O38-SUM($I157:CN157),CN157)","v":0},{"$f":"IF(SUM($I157:CO157)+CO157>$O38,$O38-SUM($I157:CO157),CO157)","v":0},{"$f":"IF(SUM($I157:CP157)+CP157>$O38,$O38-SUM($I157:CP157),CP157)","v":0},{"$f":"IF(SUM($I157:CQ157)+CQ157>$O38,$O38-SUM($I157:CQ157),CQ157)","v":0},{"$f":"IF(SUM($I157:CR157)+CR157>$O38,$O38-SUM($I157:CR157),CR157)","v":0},{"$f":"IF(SUM($I157:CS157)+CS157>$O38,$O38-SUM($I157:CS157),CS157)","v":0},{"$f":"IF(SUM($I157:CT157)+CT157>$O38,$O38-SUM($I157:CT157),CT157)","v":0},{"$f":"IF(SUM($I157:CU157)+CU157>$O38,$O38-SUM($I157:CU157),CU157)","v":0},{"$f":"IF(SUM($I157:CV157)+CV157>$O38,$O38-SUM($I157:CV157),CV157)","v":0},{"$f":"IF(SUM($I157:CW157)+CW157>$O38,$O38-SUM($I157:CW157),CW157)","v":0},{"$f":"IF(SUM($I157:CX157)+CX157>$O38,$O38-SUM($I157:CX157),CX157)","v":0},{"$f":"IF(SUM($I157:CY157)+CY157>$O38,$O38-SUM($I157:CY157),CY157)","v":0},{"$f":"IF(SUM($I157:CZ157)+CZ157>$O38,$O38-SUM($I157:CZ157),CZ157)","v":0},{"$f":"IF(SUM($I157:DA157)+DA157>$O38,$O38-SUM($I157:DA157),DA157)","v":0},{"$f":"IF(SUM($I157:DB157)+DB157>$O38,$O38-SUM($I157:DB157),DB157)","v":0},{"$f":"IF(SUM($I157:DC157)+DC157>$O38,$O38-SUM($I157:DC157),DC157)","v":0},{"$f":"IF(SUM($I157:DD157)+DD157>$O38,$O38-SUM($I157:DD157),DD157)","v":0},{"$f":"IF(SUM($I157:DE157)+DE157>$O38,$O38-SUM($I157:DE157),DE157)","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,null,null,null,null,null,null,3.5666840000000005E-2,{"$f":"IF(SUM($I158:P158)+P158>$O39,$O39-SUM($I158:P158),P158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:Q158)+Q158>$O39,$O39-SUM($I158:Q158),Q158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:R158)+R158>$O39,$O39-SUM($I158:R158),R158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:S158)+S158>$O39,$O39-SUM($I158:S158),S158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:T158)+T158>$O39,$O39-SUM($I158:T158),T158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:U158)+U158>$O39,$O39-SUM($I158:U158),U158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:V158)+V158>$O39,$O39-SUM($I158:V158),V158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:W158)+W158>$O39,$O39-SUM($I158:W158),W158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:X158)+X158>$O39,$O39-SUM($I158:X158),X158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:Y158)+Y158>$O39,$O39-SUM($I158:Y158),Y158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:Z158)+Z158>$O39,$O39-SUM($I158:Z158),Z158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AA158)+AA158>$O39,$O39-SUM($I158:AA158),AA158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AB158)+AB158>$O39,$O39-SUM($I158:AB158),AB158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AC158)+AC158>$O39,$O39-SUM($I158:AC158),AC158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AD158)+AD158>$O39,$O39-SUM($I158:AD158),AD158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AE158)+AE158>$O39,$O39-SUM($I158:AE158),AE158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AF158)+AF158>$O39,$O39-SUM($I158:AF158),AF158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AG158)+AG158>$O39,$O39-SUM($I158:AG158),AG158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AH158)+AH158>$O39,$O39-SUM($I158:AH158),AH158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AI158)+AI158>$O39,$O39-SUM($I158:AI158),AI158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AJ158)+AJ158>$O39,$O39-SUM($I158:AJ158),AJ158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AK158)+AK158>$O39,$O39-SUM($I158:AK158),AK158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AL158)+AL158>$O39,$O39-SUM($I158:AL158),AL158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AM158)+AM158>$O39,$O39-SUM($I158:AM158),AM158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AN158)+AN158>$O39,$O39-SUM($I158:AN158),AN158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AO158)+AO158>$O39,$O39-SUM($I158:AO158),AO158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AP158)+AP158>$O39,$O39-SUM($I158:AP158),AP158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AQ158)+AQ158>$O39,$O39-SUM($I158:AQ158),AQ158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AR158)+AR158>$O39,$O39-SUM($I158:AR158),AR158)","v":3.5666840000000005E-2},{"$f":"IF(SUM($I158:AS158)+AS158>$O39,$O39-SUM($I158:AS158),AS158)","v":6.6613381477509392E-16},{"$f":"IF(SUM($I158:AT158)+AT158>$O39,$O39-SUM($I158:AT158),AT158)","v":6.6613381477509392E-16},{"$f":"IF(SUM($I158:AU158)+AU158>$O39,$O39-SUM($I158:AU158),AU158)","v":6.6613381477509392E-16},{"$f":"IF(SUM($I158:AV158)+AV158>$O39,$O39-SUM($I158:AV158),AV158)","v":6.6613381477509392E-16},{"$f":"IF(SUM($I158:AW158)+AW158>$O39,$O39-SUM($I158:AW158),AW158)","v":6.6613381477509392E-16},{"$f":"IF(SUM($I158:AX158)+AX158>$O39,$O39-SUM($I158:AX158),AX158)","v":6.6613381477509392E-16},{"$f":"IF(SUM($I158:AY158)+AY158>$O39,$O39-SUM($I158:AY158),AY158)","v":6.6613381477509392E-16},{"$f":"IF(SUM($I158:AZ158)+AZ158>$O39,$O39-SUM($I158:AZ158),AZ158)","v":6.6613381477509392E-16},{"$f":"IF(SUM($I158:BA158)+BA158>$O39,$O39-SUM($I158:BA158),BA158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BB158)+BB158>$O39,$O39-SUM($I158:BB158),BB158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BC158)+BC158>$O39,$O39-SUM($I158:BC158),BC158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BD158)+BD158>$O39,$O39-SUM($I158:BD158),BD158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BE158)+BE158>$O39,$O39-SUM($I158:BE158),BE158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BF158)+BF158>$O39,$O39-SUM($I158:BF158),BF158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BG158)+BG158>$O39,$O39-SUM($I158:BG158),BG158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BH158)+BH158>$O39,$O39-SUM($I158:BH158),BH158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BI158)+BI158>$O39,$O39-SUM($I158:BI158),BI158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BJ158)+BJ158>$O39,$O39-SUM($I158:BJ158),BJ158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BK158)+BK158>$O39,$O39-SUM($I158:BK158),BK158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BL158)+BL158>$O39,$O39-SUM($I158:BL158),BL158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BM158)+BM158>$O39,$O39-SUM($I158:BM158),BM158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BN158)+BN158>$O39,$O39-SUM($I158:BN158),BN158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BO158)+BO158>$O39,$O39-SUM($I158:BO158),BO158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BP158)+BP158>$O39,$O39-SUM($I158:BP158),BP158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BQ158)+BQ158>$O39,$O39-SUM($I158:BQ158),BQ158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BR158)+BR158>$O39,$O39-SUM($I158:BR158),BR158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BS158)+BS158>$O39,$O39-SUM($I158:BS158),BS158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BT158)+BT158>$O39,$O39-SUM($I158:BT158),BT158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BU158)+BU158>$O39,$O39-SUM($I158:BU158),BU158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BV158)+BV158>$O39,$O39-SUM($I158:BV158),BV158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BW158)+BW158>$O39,$O39-SUM($I158:BW158),BW158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BX158)+BX158>$O39,$O39-SUM($I158:BX158),BX158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BY158)+BY158>$O39,$O39-SUM($I158:BY158),BY158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:BZ158)+BZ158>$O39,$O39-SUM($I158:BZ158),BZ158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CA158)+CA158>$O39,$O39-SUM($I158:CA158),CA158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CB158)+CB158>$O39,$O39-SUM($I158:CB158),CB158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CC158)+CC158>$O39,$O39-SUM($I158:CC158),CC158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CD158)+CD158>$O39,$O39-SUM($I158:CD158),CD158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CE158)+CE158>$O39,$O39-SUM($I158:CE158),CE158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CF158)+CF158>$O39,$O39-SUM($I158:CF158),CF158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CG158)+CG158>$O39,$O39-SUM($I158:CG158),CG158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CH158)+CH158>$O39,$O39-SUM($I158:CH158),CH158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CI158)+CI158>$O39,$O39-SUM($I158:CI158),CI158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CJ158)+CJ158>$O39,$O39-SUM($I158:CJ158),CJ158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CK158)+CK158>$O39,$O39-SUM($I158:CK158),CK158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CL158)+CL158>$O39,$O39-SUM($I158:CL158),CL158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CM158)+CM158>$O39,$O39-SUM($I158:CM158),CM158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CN158)+CN158>$O39,$O39-SUM($I158:CN158),CN158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CO158)+CO158>$O39,$O39-SUM($I158:CO158),CO158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CP158)+CP158>$O39,$O39-SUM($I158:CP158),CP158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CQ158)+CQ158>$O39,$O39-SUM($I158:CQ158),CQ158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CR158)+CR158>$O39,$O39-SUM($I158:CR158),CR158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CS158)+CS158>$O39,$O39-SUM($I158:CS158),CS158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CT158)+CT158>$O39,$O39-SUM($I158:CT158),CT158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CU158)+CU158>$O39,$O39-SUM($I158:CU158),CU158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CV158)+CV158>$O39,$O39-SUM($I158:CV158),CV158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CW158)+CW158>$O39,$O39-SUM($I158:CW158),CW158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CX158)+CX158>$O39,$O39-SUM($I158:CX158),CX158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CY158)+CY158>$O39,$O39-SUM($I158:CY158),CY158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:CZ158)+CZ158>$O39,$O39-SUM($I158:CZ158),CZ158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:DA158)+DA158>$O39,$O39-SUM($I158:DA158),DA158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:DB158)+DB158>$O39,$O39-SUM($I158:DB158),DB158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:DC158)+DC158>$O39,$O39-SUM($I158:DC158),DC158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:DD158)+DD158>$O39,$O39-SUM($I158:DD158),DD158)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I158:DE158)+DE158>$O39,$O39-SUM($I158:DE158),DE158)","v":-4.6629367034256575E-15}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,null,null,null,null,null,null,1.3596000000000002E-2,{"$f":"IF(SUM($I159:P159)+P159>$O40,$O40-SUM($I159:P159),P159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:Q159)+Q159>$O40,$O40-SUM($I159:Q159),Q159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:R159)+R159>$O40,$O40-SUM($I159:R159),R159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:S159)+S159>$O40,$O40-SUM($I159:S159),S159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:T159)+T159>$O40,$O40-SUM($I159:T159),T159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:U159)+U159>$O40,$O40-SUM($I159:U159),U159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:V159)+V159>$O40,$O40-SUM($I159:V159),V159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:W159)+W159>$O40,$O40-SUM($I159:W159),W159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:X159)+X159>$O40,$O40-SUM($I159:X159),X159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:Y159)+Y159>$O40,$O40-SUM($I159:Y159),Y159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:Z159)+Z159>$O40,$O40-SUM($I159:Z159),Z159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AA159)+AA159>$O40,$O40-SUM($I159:AA159),AA159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AB159)+AB159>$O40,$O40-SUM($I159:AB159),AB159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AC159)+AC159>$O40,$O40-SUM($I159:AC159),AC159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AD159)+AD159>$O40,$O40-SUM($I159:AD159),AD159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AE159)+AE159>$O40,$O40-SUM($I159:AE159),AE159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AF159)+AF159>$O40,$O40-SUM($I159:AF159),AF159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AG159)+AG159>$O40,$O40-SUM($I159:AG159),AG159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AH159)+AH159>$O40,$O40-SUM($I159:AH159),AH159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AI159)+AI159>$O40,$O40-SUM($I159:AI159),AI159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AJ159)+AJ159>$O40,$O40-SUM($I159:AJ159),AJ159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AK159)+AK159>$O40,$O40-SUM($I159:AK159),AK159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AL159)+AL159>$O40,$O40-SUM($I159:AL159),AL159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AM159)+AM159>$O40,$O40-SUM($I159:AM159),AM159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AN159)+AN159>$O40,$O40-SUM($I159:AN159),AN159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AO159)+AO159>$O40,$O40-SUM($I159:AO159),AO159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AP159)+AP159>$O40,$O40-SUM($I159:AP159),AP159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AQ159)+AQ159>$O40,$O40-SUM($I159:AQ159),AQ159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AR159)+AR159>$O40,$O40-SUM($I159:AR159),AR159)","v":1.3596000000000002E-2},{"$f":"IF(SUM($I159:AS159)+AS159>$O40,$O40-SUM($I159:AS159),AS159)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I159:AT159)+AT159>$O40,$O40-SUM($I159:AT159),AT159)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I159:AU159)+AU159>$O40,$O40-SUM($I159:AU159),AU159)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I159:AV159)+AV159>$O40,$O40-SUM($I159:AV159),AV159)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I159:AW159)+AW159>$O40,$O40-SUM($I159:AW159),AW159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:AX159)+AX159>$O40,$O40-SUM($I159:AX159),AX159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:AY159)+AY159>$O40,$O40-SUM($I159:AY159),AY159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:AZ159)+AZ159>$O40,$O40-SUM($I159:AZ159),AZ159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BA159)+BA159>$O40,$O40-SUM($I159:BA159),BA159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BB159)+BB159>$O40,$O40-SUM($I159:BB159),BB159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BC159)+BC159>$O40,$O40-SUM($I159:BC159),BC159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BD159)+BD159>$O40,$O40-SUM($I159:BD159),BD159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BE159)+BE159>$O40,$O40-SUM($I159:BE159),BE159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BF159)+BF159>$O40,$O40-SUM($I159:BF159),BF159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BG159)+BG159>$O40,$O40-SUM($I159:BG159),BG159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BH159)+BH159>$O40,$O40-SUM($I159:BH159),BH159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BI159)+BI159>$O40,$O40-SUM($I159:BI159),BI159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BJ159)+BJ159>$O40,$O40-SUM($I159:BJ159),BJ159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BK159)+BK159>$O40,$O40-SUM($I159:BK159),BK159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BL159)+BL159>$O40,$O40-SUM($I159:BL159),BL159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BM159)+BM159>$O40,$O40-SUM($I159:BM159),BM159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BN159)+BN159>$O40,$O40-SUM($I159:BN159),BN159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BO159)+BO159>$O40,$O40-SUM($I159:BO159),BO159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BP159)+BP159>$O40,$O40-SUM($I159:BP159),BP159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BQ159)+BQ159>$O40,$O40-SUM($I159:BQ159),BQ159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BR159)+BR159>$O40,$O40-SUM($I159:BR159),BR159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BS159)+BS159>$O40,$O40-SUM($I159:BS159),BS159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BT159)+BT159>$O40,$O40-SUM($I159:BT159),BT159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BU159)+BU159>$O40,$O40-SUM($I159:BU159),BU159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BV159)+BV159>$O40,$O40-SUM($I159:BV159),BV159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BW159)+BW159>$O40,$O40-SUM($I159:BW159),BW159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BX159)+BX159>$O40,$O40-SUM($I159:BX159),BX159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BY159)+BY159>$O40,$O40-SUM($I159:BY159),BY159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:BZ159)+BZ159>$O40,$O40-SUM($I159:BZ159),BZ159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CA159)+CA159>$O40,$O40-SUM($I159:CA159),CA159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CB159)+CB159>$O40,$O40-SUM($I159:CB159),CB159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CC159)+CC159>$O40,$O40-SUM($I159:CC159),CC159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CD159)+CD159>$O40,$O40-SUM($I159:CD159),CD159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CE159)+CE159>$O40,$O40-SUM($I159:CE159),CE159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CF159)+CF159>$O40,$O40-SUM($I159:CF159),CF159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CG159)+CG159>$O40,$O40-SUM($I159:CG159),CG159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CH159)+CH159>$O40,$O40-SUM($I159:CH159),CH159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CI159)+CI159>$O40,$O40-SUM($I159:CI159),CI159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CJ159)+CJ159>$O40,$O40-SUM($I159:CJ159),CJ159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CK159)+CK159>$O40,$O40-SUM($I159:CK159),CK159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CL159)+CL159>$O40,$O40-SUM($I159:CL159),CL159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CM159)+CM159>$O40,$O40-SUM($I159:CM159),CM159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CN159)+CN159>$O40,$O40-SUM($I159:CN159),CN159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CO159)+CO159>$O40,$O40-SUM($I159:CO159),CO159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CP159)+CP159>$O40,$O40-SUM($I159:CP159),CP159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CQ159)+CQ159>$O40,$O40-SUM($I159:CQ159),CQ159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CR159)+CR159>$O40,$O40-SUM($I159:CR159),CR159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CS159)+CS159>$O40,$O40-SUM($I159:CS159),CS159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CT159)+CT159>$O40,$O40-SUM($I159:CT159),CT159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CU159)+CU159>$O40,$O40-SUM($I159:CU159),CU159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CV159)+CV159>$O40,$O40-SUM($I159:CV159),CV159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CW159)+CW159>$O40,$O40-SUM($I159:CW159),CW159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CX159)+CX159>$O40,$O40-SUM($I159:CX159),CX159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CY159)+CY159>$O40,$O40-SUM($I159:CY159),CY159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:CZ159)+CZ159>$O40,$O40-SUM($I159:CZ159),CZ159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:DA159)+DA159>$O40,$O40-SUM($I159:DA159),DA159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:DB159)+DB159>$O40,$O40-SUM($I159:DB159),DB159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:DC159)+DC159>$O40,$O40-SUM($I159:DC159),DC159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:DD159)+DD159>$O40,$O40-SUM($I159:DD159),DD159)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I159:DE159)+DE159>$O40,$O40-SUM($I159:DE159),DE159)","v":-3.3306690738754696E-16}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,null,null,null,null,null,null,3.7789326666666678E-2,{"$f":"IF(SUM($I160:P160)+P160>$O41,$O41-SUM($I160:P160),P160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:Q160)+Q160>$O41,$O41-SUM($I160:Q160),Q160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:R160)+R160>$O41,$O41-SUM($I160:R160),R160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:S160)+S160>$O41,$O41-SUM($I160:S160),S160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:T160)+T160>$O41,$O41-SUM($I160:T160),T160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:U160)+U160>$O41,$O41-SUM($I160:U160),U160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:V160)+V160>$O41,$O41-SUM($I160:V160),V160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:W160)+W160>$O41,$O41-SUM($I160:W160),W160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:X160)+X160>$O41,$O41-SUM($I160:X160),X160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:Y160)+Y160>$O41,$O41-SUM($I160:Y160),Y160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:Z160)+Z160>$O41,$O41-SUM($I160:Z160),Z160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:AA160)+AA160>$O41,$O41-SUM($I160:AA160),AA160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:AB160)+AB160>$O41,$O41-SUM($I160:AB160),AB160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:AC160)+AC160>$O41,$O41-SUM($I160:AC160),AC160)","v":3.7789326666666678E-2},{"$f":"IF(SUM($I160:AD160)+AD160>$O41,$O41-SUM($I160:AD160),AD160)","v":0},{"$f":"IF(SUM($I160:AE160)+AE160>$O41,$O41-SUM($I160:AE160),AE160)","v":0},{"$f":"IF(SUM($I160:AF160)+AF160>$O41,$O41-SUM($I160:AF160),AF160)","v":0},{"$f":"IF(SUM($I160:AG160)+AG160>$O41,$O41-SUM($I160:AG160),AG160)","v":0},{"$f":"IF(SUM($I160:AH160)+AH160>$O41,$O41-SUM($I160:AH160),AH160)","v":0},{"$f":"IF(SUM($I160:AI160)+AI160>$O41,$O41-SUM($I160:AI160),AI160)","v":0},{"$f":"IF(SUM($I160:AJ160)+AJ160>$O41,$O41-SUM($I160:AJ160),AJ160)","v":0},{"$f":"IF(SUM($I160:AK160)+AK160>$O41,$O41-SUM($I160:AK160),AK160)","v":0},{"$f":"IF(SUM($I160:AL160)+AL160>$O41,$O41-SUM($I160:AL160),AL160)","v":0},{"$f":"IF(SUM($I160:AM160)+AM160>$O41,$O41-SUM($I160:AM160),AM160)","v":0},{"$f":"IF(SUM($I160:AN160)+AN160>$O41,$O41-SUM($I160:AN160),AN160)","v":0},{"$f":"IF(SUM($I160:AO160)+AO160>$O41,$O41-SUM($I160:AO160),AO160)","v":0},{"$f":"IF(SUM($I160:AP160)+AP160>$O41,$O41-SUM($I160:AP160),AP160)","v":0},{"$f":"IF(SUM($I160:AQ160)+AQ160>$O41,$O41-SUM($I160:AQ160),AQ160)","v":0},{"$f":"IF(SUM($I160:AR160)+AR160>$O41,$O41-SUM($I160:AR160),AR160)","v":0},{"$f":"IF(SUM($I160:AS160)+AS160>$O41,$O41-SUM($I160:AS160),AS160)","v":0},{"$f":"IF(SUM($I160:AT160)+AT160>$O41,$O41-SUM($I160:AT160),AT160)","v":0},{"$f":"IF(SUM($I160:AU160)+AU160>$O41,$O41-SUM($I160:AU160),AU160)","v":0},{"$f":"IF(SUM($I160:AV160)+AV160>$O41,$O41-SUM($I160:AV160),AV160)","v":0},{"$f":"IF(SUM($I160:AW160)+AW160>$O41,$O41-SUM($I160:AW160),AW160)","v":0},{"$f":"IF(SUM($I160:AX160)+AX160>$O41,$O41-SUM($I160:AX160),AX160)","v":0},{"$f":"IF(SUM($I160:AY160)+AY160>$O41,$O41-SUM($I160:AY160),AY160)","v":0},{"$f":"IF(SUM($I160:AZ160)+AZ160>$O41,$O41-SUM($I160:AZ160),AZ160)","v":0},{"$f":"IF(SUM($I160:BA160)+BA160>$O41,$O41-SUM($I160:BA160),BA160)","v":0},{"$f":"IF(SUM($I160:BB160)+BB160>$O41,$O41-SUM($I160:BB160),BB160)","v":0},{"$f":"IF(SUM($I160:BC160)+BC160>$O41,$O41-SUM($I160:BC160),BC160)","v":0},{"$f":"IF(SUM($I160:BD160)+BD160>$O41,$O41-SUM($I160:BD160),BD160)","v":0},{"$f":"IF(SUM($I160:BE160)+BE160>$O41,$O41-SUM($I160:BE160),BE160)","v":0},{"$f":"IF(SUM($I160:BF160)+BF160>$O41,$O41-SUM($I160:BF160),BF160)","v":0},{"$f":"IF(SUM($I160:BG160)+BG160>$O41,$O41-SUM($I160:BG160),BG160)","v":0},{"$f":"IF(SUM($I160:BH160)+BH160>$O41,$O41-SUM($I160:BH160),BH160)","v":0},{"$f":"IF(SUM($I160:BI160)+BI160>$O41,$O41-SUM($I160:BI160),BI160)","v":0},{"$f":"IF(SUM($I160:BJ160)+BJ160>$O41,$O41-SUM($I160:BJ160),BJ160)","v":0},{"$f":"IF(SUM($I160:BK160)+BK160>$O41,$O41-SUM($I160:BK160),BK160)","v":0},{"$f":"IF(SUM($I160:BL160)+BL160>$O41,$O41-SUM($I160:BL160),BL160)","v":0},{"$f":"IF(SUM($I160:BM160)+BM160>$O41,$O41-SUM($I160:BM160),BM160)","v":0},{"$f":"IF(SUM($I160:BN160)+BN160>$O41,$O41-SUM($I160:BN160),BN160)","v":0},{"$f":"IF(SUM($I160:BO160)+BO160>$O41,$O41-SUM($I160:BO160),BO160)","v":0},{"$f":"IF(SUM($I160:BP160)+BP160>$O41,$O41-SUM($I160:BP160),BP160)","v":0},{"$f":"IF(SUM($I160:BQ160)+BQ160>$O41,$O41-SUM($I160:BQ160),BQ160)","v":0},{"$f":"IF(SUM($I160:BR160)+BR160>$O41,$O41-SUM($I160:BR160),BR160)","v":0},{"$f":"IF(SUM($I160:BS160)+BS160>$O41,$O41-SUM($I160:BS160),BS160)","v":0},{"$f":"IF(SUM($I160:BT160)+BT160>$O41,$O41-SUM($I160:BT160),BT160)","v":0},{"$f":"IF(SUM($I160:BU160)+BU160>$O41,$O41-SUM($I160:BU160),BU160)","v":0},{"$f":"IF(SUM($I160:BV160)+BV160>$O41,$O41-SUM($I160:BV160),BV160)","v":0},{"$f":"IF(SUM($I160:BW160)+BW160>$O41,$O41-SUM($I160:BW160),BW160)","v":0},{"$f":"IF(SUM($I160:BX160)+BX160>$O41,$O41-SUM($I160:BX160),BX160)","v":0},{"$f":"IF(SUM($I160:BY160)+BY160>$O41,$O41-SUM($I160:BY160),BY160)","v":0},{"$f":"IF(SUM($I160:BZ160)+BZ160>$O41,$O41-SUM($I160:BZ160),BZ160)","v":0},{"$f":"IF(SUM($I160:CA160)+CA160>$O41,$O41-SUM($I160:CA160),CA160)","v":0},{"$f":"IF(SUM($I160:CB160)+CB160>$O41,$O41-SUM($I160:CB160),CB160)","v":0},{"$f":"IF(SUM($I160:CC160)+CC160>$O41,$O41-SUM($I160:CC160),CC160)","v":0},{"$f":"IF(SUM($I160:CD160)+CD160>$O41,$O41-SUM($I160:CD160),CD160)","v":0},{"$f":"IF(SUM($I160:CE160)+CE160>$O41,$O41-SUM($I160:CE160),CE160)","v":0},{"$f":"IF(SUM($I160:CF160)+CF160>$O41,$O41-SUM($I160:CF160),CF160)","v":0},{"$f":"IF(SUM($I160:CG160)+CG160>$O41,$O41-SUM($I160:CG160),CG160)","v":0},{"$f":"IF(SUM($I160:CH160)+CH160>$O41,$O41-SUM($I160:CH160),CH160)","v":0},{"$f":"IF(SUM($I160:CI160)+CI160>$O41,$O41-SUM($I160:CI160),CI160)","v":0},{"$f":"IF(SUM($I160:CJ160)+CJ160>$O41,$O41-SUM($I160:CJ160),CJ160)","v":0},{"$f":"IF(SUM($I160:CK160)+CK160>$O41,$O41-SUM($I160:CK160),CK160)","v":0},{"$f":"IF(SUM($I160:CL160)+CL160>$O41,$O41-SUM($I160:CL160),CL160)","v":0},{"$f":"IF(SUM($I160:CM160)+CM160>$O41,$O41-SUM($I160:CM160),CM160)","v":0},{"$f":"IF(SUM($I160:CN160)+CN160>$O41,$O41-SUM($I160:CN160),CN160)","v":0},{"$f":"IF(SUM($I160:CO160)+CO160>$O41,$O41-SUM($I160:CO160),CO160)","v":0},{"$f":"IF(SUM($I160:CP160)+CP160>$O41,$O41-SUM($I160:CP160),CP160)","v":0},{"$f":"IF(SUM($I160:CQ160)+CQ160>$O41,$O41-SUM($I160:CQ160),CQ160)","v":0},{"$f":"IF(SUM($I160:CR160)+CR160>$O41,$O41-SUM($I160:CR160),CR160)","v":0},{"$f":"IF(SUM($I160:CS160)+CS160>$O41,$O41-SUM($I160:CS160),CS160)","v":0},{"$f":"IF(SUM($I160:CT160)+CT160>$O41,$O41-SUM($I160:CT160),CT160)","v":0},{"$f":"IF(SUM($I160:CU160)+CU160>$O41,$O41-SUM($I160:CU160),CU160)","v":0},{"$f":"IF(SUM($I160:CV160)+CV160>$O41,$O41-SUM($I160:CV160),CV160)","v":0},{"$f":"IF(SUM($I160:CW160)+CW160>$O41,$O41-SUM($I160:CW160),CW160)","v":0},{"$f":"IF(SUM($I160:CX160)+CX160>$O41,$O41-SUM($I160:CX160),CX160)","v":0},{"$f":"IF(SUM($I160:CY160)+CY160>$O41,$O41-SUM($I160:CY160),CY160)","v":0},{"$f":"IF(SUM($I160:CZ160)+CZ160>$O41,$O41-SUM($I160:CZ160),CZ160)","v":0},{"$f":"IF(SUM($I160:DA160)+DA160>$O41,$O41-SUM($I160:DA160),DA160)","v":0},{"$f":"IF(SUM($I160:DB160)+DB160>$O41,$O41-SUM($I160:DB160),DB160)","v":0},{"$f":"IF(SUM($I160:DC160)+DC160>$O41,$O41-SUM($I160:DC160),DC160)","v":0},{"$f":"IF(SUM($I160:DD160)+DD160>$O41,$O41-SUM($I160:DD160),DD160)","v":0},{"$f":"IF(SUM($I160:DE160)+DE160>$O41,$O41-SUM($I160:DE160),DE160)","v":0}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,null,null,null,null,null,null,6.7980000000000002E-3,{"$f":"IF(SUM($I161:P161)+P161>$O42,$O42-SUM($I161:P161),P161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:Q161)+Q161>$O42,$O42-SUM($I161:Q161),Q161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:R161)+R161>$O42,$O42-SUM($I161:R161),R161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:S161)+S161>$O42,$O42-SUM($I161:S161),S161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:T161)+T161>$O42,$O42-SUM($I161:T161),T161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:U161)+U161>$O42,$O42-SUM($I161:U161),U161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:V161)+V161>$O42,$O42-SUM($I161:V161),V161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:W161)+W161>$O42,$O42-SUM($I161:W161),W161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:X161)+X161>$O42,$O42-SUM($I161:X161),X161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:Y161)+Y161>$O42,$O42-SUM($I161:Y161),Y161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:Z161)+Z161>$O42,$O42-SUM($I161:Z161),Z161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:AA161)+AA161>$O42,$O42-SUM($I161:AA161),AA161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:AB161)+AB161>$O42,$O42-SUM($I161:AB161),AB161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:AC161)+AC161>$O42,$O42-SUM($I161:AC161),AC161)","v":6.7980000000000002E-3},{"$f":"IF(SUM($I161:AD161)+AD161>$O42,$O42-SUM($I161:AD161),AD161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AE161)+AE161>$O42,$O42-SUM($I161:AE161),AE161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AF161)+AF161>$O42,$O42-SUM($I161:AF161),AF161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AG161)+AG161>$O42,$O42-SUM($I161:AG161),AG161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AH161)+AH161>$O42,$O42-SUM($I161:AH161),AH161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AI161)+AI161>$O42,$O42-SUM($I161:AI161),AI161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AJ161)+AJ161>$O42,$O42-SUM($I161:AJ161),AJ161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AK161)+AK161>$O42,$O42-SUM($I161:AK161),AK161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AL161)+AL161>$O42,$O42-SUM($I161:AL161),AL161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AM161)+AM161>$O42,$O42-SUM($I161:AM161),AM161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AN161)+AN161>$O42,$O42-SUM($I161:AN161),AN161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AO161)+AO161>$O42,$O42-SUM($I161:AO161),AO161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AP161)+AP161>$O42,$O42-SUM($I161:AP161),AP161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AQ161)+AQ161>$O42,$O42-SUM($I161:AQ161),AQ161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AR161)+AR161>$O42,$O42-SUM($I161:AR161),AR161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AS161)+AS161>$O42,$O42-SUM($I161:AS161),AS161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AT161)+AT161>$O42,$O42-SUM($I161:AT161),AT161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AU161)+AU161>$O42,$O42-SUM($I161:AU161),AU161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AV161)+AV161>$O42,$O42-SUM($I161:AV161),AV161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AW161)+AW161>$O42,$O42-SUM($I161:AW161),AW161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AX161)+AX161>$O42,$O42-SUM($I161:AX161),AX161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AY161)+AY161>$O42,$O42-SUM($I161:AY161),AY161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:AZ161)+AZ161>$O42,$O42-SUM($I161:AZ161),AZ161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BA161)+BA161>$O42,$O42-SUM($I161:BA161),BA161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BB161)+BB161>$O42,$O42-SUM($I161:BB161),BB161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BC161)+BC161>$O42,$O42-SUM($I161:BC161),BC161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BD161)+BD161>$O42,$O42-SUM($I161:BD161),BD161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BE161)+BE161>$O42,$O42-SUM($I161:BE161),BE161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BF161)+BF161>$O42,$O42-SUM($I161:BF161),BF161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BG161)+BG161>$O42,$O42-SUM($I161:BG161),BG161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BH161)+BH161>$O42,$O42-SUM($I161:BH161),BH161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BI161)+BI161>$O42,$O42-SUM($I161:BI161),BI161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BJ161)+BJ161>$O42,$O42-SUM($I161:BJ161),BJ161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BK161)+BK161>$O42,$O42-SUM($I161:BK161),BK161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BL161)+BL161>$O42,$O42-SUM($I161:BL161),BL161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BM161)+BM161>$O42,$O42-SUM($I161:BM161),BM161)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I161:BN161)+BN161>$O42,$O42-SUM($I161:BN161),BN161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BO161)+BO161>$O42,$O42-SUM($I161:BO161),BO161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BP161)+BP161>$O42,$O42-SUM($I161:BP161),BP161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BQ161)+BQ161>$O42,$O42-SUM($I161:BQ161),BQ161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BR161)+BR161>$O42,$O42-SUM($I161:BR161),BR161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BS161)+BS161>$O42,$O42-SUM($I161:BS161),BS161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BT161)+BT161>$O42,$O42-SUM($I161:BT161),BT161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BU161)+BU161>$O42,$O42-SUM($I161:BU161),BU161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BV161)+BV161>$O42,$O42-SUM($I161:BV161),BV161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BW161)+BW161>$O42,$O42-SUM($I161:BW161),BW161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BX161)+BX161>$O42,$O42-SUM($I161:BX161),BX161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BY161)+BY161>$O42,$O42-SUM($I161:BY161),BY161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:BZ161)+BZ161>$O42,$O42-SUM($I161:BZ161),BZ161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CA161)+CA161>$O42,$O42-SUM($I161:CA161),CA161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CB161)+CB161>$O42,$O42-SUM($I161:CB161),CB161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CC161)+CC161>$O42,$O42-SUM($I161:CC161),CC161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CD161)+CD161>$O42,$O42-SUM($I161:CD161),CD161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CE161)+CE161>$O42,$O42-SUM($I161:CE161),CE161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CF161)+CF161>$O42,$O42-SUM($I161:CF161),CF161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CG161)+CG161>$O42,$O42-SUM($I161:CG161),CG161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CH161)+CH161>$O42,$O42-SUM($I161:CH161),CH161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CI161)+CI161>$O42,$O42-SUM($I161:CI161),CI161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CJ161)+CJ161>$O42,$O42-SUM($I161:CJ161),CJ161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CK161)+CK161>$O42,$O42-SUM($I161:CK161),CK161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CL161)+CL161>$O42,$O42-SUM($I161:CL161),CL161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CM161)+CM161>$O42,$O42-SUM($I161:CM161),CM161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CN161)+CN161>$O42,$O42-SUM($I161:CN161),CN161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CO161)+CO161>$O42,$O42-SUM($I161:CO161),CO161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CP161)+CP161>$O42,$O42-SUM($I161:CP161),CP161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CQ161)+CQ161>$O42,$O42-SUM($I161:CQ161),CQ161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CR161)+CR161>$O42,$O42-SUM($I161:CR161),CR161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CS161)+CS161>$O42,$O42-SUM($I161:CS161),CS161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CT161)+CT161>$O42,$O42-SUM($I161:CT161),CT161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CU161)+CU161>$O42,$O42-SUM($I161:CU161),CU161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CV161)+CV161>$O42,$O42-SUM($I161:CV161),CV161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CW161)+CW161>$O42,$O42-SUM($I161:CW161),CW161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CX161)+CX161>$O42,$O42-SUM($I161:CX161),CX161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CY161)+CY161>$O42,$O42-SUM($I161:CY161),CY161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:CZ161)+CZ161>$O42,$O42-SUM($I161:CZ161),CZ161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:DA161)+DA161>$O42,$O42-SUM($I161:DA161),DA161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:DB161)+DB161>$O42,$O42-SUM($I161:DB161),DB161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:DC161)+DC161>$O42,$O42-SUM($I161:DC161),DC161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:DD161)+DD161>$O42,$O42-SUM($I161:DD161),DD161)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I161:DE161)+DE161>$O42,$O42-SUM($I161:DE161),DE161)","v":-4.8572257327350599E-16}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,null,null,null,null,null,null,1.316546E-2,{"$f":"IF(SUM($I162:P162)+P162>$O43,$O43-SUM($I162:P162),P162)","v":1.316546E-2},{"$f":"IF(SUM($I162:Q162)+Q162>$O43,$O43-SUM($I162:Q162),Q162)","v":1.316546E-2},{"$f":"IF(SUM($I162:R162)+R162>$O43,$O43-SUM($I162:R162),R162)","v":1.316546E-2},{"$f":"IF(SUM($I162:S162)+S162>$O43,$O43-SUM($I162:S162),S162)","v":1.316546E-2},{"$f":"IF(SUM($I162:T162)+T162>$O43,$O43-SUM($I162:T162),T162)","v":1.316546E-2},{"$f":"IF(SUM($I162:U162)+U162>$O43,$O43-SUM($I162:U162),U162)","v":1.316546E-2},{"$f":"IF(SUM($I162:V162)+V162>$O43,$O43-SUM($I162:V162),V162)","v":1.316546E-2},{"$f":"IF(SUM($I162:W162)+W162>$O43,$O43-SUM($I162:W162),W162)","v":1.316546E-2},{"$f":"IF(SUM($I162:X162)+X162>$O43,$O43-SUM($I162:X162),X162)","v":1.316546E-2},{"$f":"IF(SUM($I162:Y162)+Y162>$O43,$O43-SUM($I162:Y162),Y162)","v":1.316546E-2},{"$f":"IF(SUM($I162:Z162)+Z162>$O43,$O43-SUM($I162:Z162),Z162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AA162)+AA162>$O43,$O43-SUM($I162:AA162),AA162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AB162)+AB162>$O43,$O43-SUM($I162:AB162),AB162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AC162)+AC162>$O43,$O43-SUM($I162:AC162),AC162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AD162)+AD162>$O43,$O43-SUM($I162:AD162),AD162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AE162)+AE162>$O43,$O43-SUM($I162:AE162),AE162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AF162)+AF162>$O43,$O43-SUM($I162:AF162),AF162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AG162)+AG162>$O43,$O43-SUM($I162:AG162),AG162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AH162)+AH162>$O43,$O43-SUM($I162:AH162),AH162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AI162)+AI162>$O43,$O43-SUM($I162:AI162),AI162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AJ162)+AJ162>$O43,$O43-SUM($I162:AJ162),AJ162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AK162)+AK162>$O43,$O43-SUM($I162:AK162),AK162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AL162)+AL162>$O43,$O43-SUM($I162:AL162),AL162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AM162)+AM162>$O43,$O43-SUM($I162:AM162),AM162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AN162)+AN162>$O43,$O43-SUM($I162:AN162),AN162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AO162)+AO162>$O43,$O43-SUM($I162:AO162),AO162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AP162)+AP162>$O43,$O43-SUM($I162:AP162),AP162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AQ162)+AQ162>$O43,$O43-SUM($I162:AQ162),AQ162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AR162)+AR162>$O43,$O43-SUM($I162:AR162),AR162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AS162)+AS162>$O43,$O43-SUM($I162:AS162),AS162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AT162)+AT162>$O43,$O43-SUM($I162:AT162),AT162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AU162)+AU162>$O43,$O43-SUM($I162:AU162),AU162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AV162)+AV162>$O43,$O43-SUM($I162:AV162),AV162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AW162)+AW162>$O43,$O43-SUM($I162:AW162),AW162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AX162)+AX162>$O43,$O43-SUM($I162:AX162),AX162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AY162)+AY162>$O43,$O43-SUM($I162:AY162),AY162)","v":1.316546E-2},{"$f":"IF(SUM($I162:AZ162)+AZ162>$O43,$O43-SUM($I162:AZ162),AZ162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BA162)+BA162>$O43,$O43-SUM($I162:BA162),BA162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BB162)+BB162>$O43,$O43-SUM($I162:BB162),BB162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BC162)+BC162>$O43,$O43-SUM($I162:BC162),BC162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BD162)+BD162>$O43,$O43-SUM($I162:BD162),BD162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BE162)+BE162>$O43,$O43-SUM($I162:BE162),BE162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BF162)+BF162>$O43,$O43-SUM($I162:BF162),BF162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BG162)+BG162>$O43,$O43-SUM($I162:BG162),BG162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BH162)+BH162>$O43,$O43-SUM($I162:BH162),BH162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BI162)+BI162>$O43,$O43-SUM($I162:BI162),BI162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BJ162)+BJ162>$O43,$O43-SUM($I162:BJ162),BJ162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BK162)+BK162>$O43,$O43-SUM($I162:BK162),BK162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BL162)+BL162>$O43,$O43-SUM($I162:BL162),BL162)","v":1.316546E-2},{"$f":"IF(SUM($I162:BM162)+BM162>$O43,$O43-SUM($I162:BM162),BM162)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I162:BN162)+BN162>$O43,$O43-SUM($I162:BN162),BN162)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I162:BO162)+BO162>$O43,$O43-SUM($I162:BO162),BO162)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I162:BP162)+BP162>$O43,$O43-SUM($I162:BP162),BP162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BQ162)+BQ162>$O43,$O43-SUM($I162:BQ162),BQ162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BR162)+BR162>$O43,$O43-SUM($I162:BR162),BR162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BS162)+BS162>$O43,$O43-SUM($I162:BS162),BS162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BT162)+BT162>$O43,$O43-SUM($I162:BT162),BT162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BU162)+BU162>$O43,$O43-SUM($I162:BU162),BU162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BV162)+BV162>$O43,$O43-SUM($I162:BV162),BV162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BW162)+BW162>$O43,$O43-SUM($I162:BW162),BW162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BX162)+BX162>$O43,$O43-SUM($I162:BX162),BX162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BY162)+BY162>$O43,$O43-SUM($I162:BY162),BY162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:BZ162)+BZ162>$O43,$O43-SUM($I162:BZ162),BZ162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CA162)+CA162>$O43,$O43-SUM($I162:CA162),CA162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CB162)+CB162>$O43,$O43-SUM($I162:CB162),CB162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CC162)+CC162>$O43,$O43-SUM($I162:CC162),CC162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CD162)+CD162>$O43,$O43-SUM($I162:CD162),CD162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CE162)+CE162>$O43,$O43-SUM($I162:CE162),CE162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CF162)+CF162>$O43,$O43-SUM($I162:CF162),CF162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CG162)+CG162>$O43,$O43-SUM($I162:CG162),CG162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CH162)+CH162>$O43,$O43-SUM($I162:CH162),CH162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CI162)+CI162>$O43,$O43-SUM($I162:CI162),CI162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CJ162)+CJ162>$O43,$O43-SUM($I162:CJ162),CJ162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CK162)+CK162>$O43,$O43-SUM($I162:CK162),CK162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CL162)+CL162>$O43,$O43-SUM($I162:CL162),CL162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CM162)+CM162>$O43,$O43-SUM($I162:CM162),CM162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CN162)+CN162>$O43,$O43-SUM($I162:CN162),CN162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CO162)+CO162>$O43,$O43-SUM($I162:CO162),CO162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CP162)+CP162>$O43,$O43-SUM($I162:CP162),CP162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CQ162)+CQ162>$O43,$O43-SUM($I162:CQ162),CQ162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CR162)+CR162>$O43,$O43-SUM($I162:CR162),CR162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CS162)+CS162>$O43,$O43-SUM($I162:CS162),CS162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CT162)+CT162>$O43,$O43-SUM($I162:CT162),CT162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CU162)+CU162>$O43,$O43-SUM($I162:CU162),CU162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CV162)+CV162>$O43,$O43-SUM($I162:CV162),CV162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CW162)+CW162>$O43,$O43-SUM($I162:CW162),CW162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CX162)+CX162>$O43,$O43-SUM($I162:CX162),CX162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CY162)+CY162>$O43,$O43-SUM($I162:CY162),CY162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:CZ162)+CZ162>$O43,$O43-SUM($I162:CZ162),CZ162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:DA162)+DA162>$O43,$O43-SUM($I162:DA162),DA162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:DB162)+DB162>$O43,$O43-SUM($I162:DB162),DB162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:DC162)+DC162>$O43,$O43-SUM($I162:DC162),DC162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:DD162)+DD162>$O43,$O43-SUM($I162:DD162),DD162)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I162:DE162)+DE162>$O43,$O43-SUM($I162:DE162),DE162)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,null,null,null,null,null,null,5.9275123707305019E-2,{"$f":"IF(SUM($I163:P163)+P163>$O44,$O44-SUM($I163:P163),P163)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I163:Q163)+Q163>$O44,$O44-SUM($I163:Q163),Q163)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I163:R163)+R163>$O44,$O44-SUM($I163:R163),R163)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I163:S163)+S163>$O44,$O44-SUM($I163:S163),S163)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I163:T163)+T163>$O44,$O44-SUM($I163:T163),T163)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I163:U163)+U163>$O44,$O44-SUM($I163:U163),U163)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I163:V163)+V163>$O44,$O44-SUM($I163:V163),V163)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I163:W163)+W163>$O44,$O44-SUM($I163:W163),W163)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I163:X163)+X163>$O44,$O44-SUM($I163:X163),X163)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I163:Y163)+Y163>$O44,$O44-SUM($I163:Y163),Y163)","v":0},{"$f":"IF(SUM($I163:Z163)+Z163>$O44,$O44-SUM($I163:Z163),Z163)","v":0},{"$f":"IF(SUM($I163:AA163)+AA163>$O44,$O44-SUM($I163:AA163),AA163)","v":0},{"$f":"IF(SUM($I163:AB163)+AB163>$O44,$O44-SUM($I163:AB163),AB163)","v":0},{"$f":"IF(SUM($I163:AC163)+AC163>$O44,$O44-SUM($I163:AC163),AC163)","v":0},{"$f":"IF(SUM($I163:AD163)+AD163>$O44,$O44-SUM($I163:AD163),AD163)","v":0},{"$f":"IF(SUM($I163:AE163)+AE163>$O44,$O44-SUM($I163:AE163),AE163)","v":0},{"$f":"IF(SUM($I163:AF163)+AF163>$O44,$O44-SUM($I163:AF163),AF163)","v":0},{"$f":"IF(SUM($I163:AG163)+AG163>$O44,$O44-SUM($I163:AG163),AG163)","v":0},{"$f":"IF(SUM($I163:AH163)+AH163>$O44,$O44-SUM($I163:AH163),AH163)","v":0},{"$f":"IF(SUM($I163:AI163)+AI163>$O44,$O44-SUM($I163:AI163),AI163)","v":0},{"$f":"IF(SUM($I163:AJ163)+AJ163>$O44,$O44-SUM($I163:AJ163),AJ163)","v":0},{"$f":"IF(SUM($I163:AK163)+AK163>$O44,$O44-SUM($I163:AK163),AK163)","v":0},{"$f":"IF(SUM($I163:AL163)+AL163>$O44,$O44-SUM($I163:AL163),AL163)","v":0},{"$f":"IF(SUM($I163:AM163)+AM163>$O44,$O44-SUM($I163:AM163),AM163)","v":0},{"$f":"IF(SUM($I163:AN163)+AN163>$O44,$O44-SUM($I163:AN163),AN163)","v":0},{"$f":"IF(SUM($I163:AO163)+AO163>$O44,$O44-SUM($I163:AO163),AO163)","v":0},{"$f":"IF(SUM($I163:AP163)+AP163>$O44,$O44-SUM($I163:AP163),AP163)","v":0},{"$f":"IF(SUM($I163:AQ163)+AQ163>$O44,$O44-SUM($I163:AQ163),AQ163)","v":0},{"$f":"IF(SUM($I163:AR163)+AR163>$O44,$O44-SUM($I163:AR163),AR163)","v":0},{"$f":"IF(SUM($I163:AS163)+AS163>$O44,$O44-SUM($I163:AS163),AS163)","v":0},{"$f":"IF(SUM($I163:AT163)+AT163>$O44,$O44-SUM($I163:AT163),AT163)","v":0},{"$f":"IF(SUM($I163:AU163)+AU163>$O44,$O44-SUM($I163:AU163),AU163)","v":0},{"$f":"IF(SUM($I163:AV163)+AV163>$O44,$O44-SUM($I163:AV163),AV163)","v":0},{"$f":"IF(SUM($I163:AW163)+AW163>$O44,$O44-SUM($I163:AW163),AW163)","v":0},{"$f":"IF(SUM($I163:AX163)+AX163>$O44,$O44-SUM($I163:AX163),AX163)","v":0},{"$f":"IF(SUM($I163:AY163)+AY163>$O44,$O44-SUM($I163:AY163),AY163)","v":0},{"$f":"IF(SUM($I163:AZ163)+AZ163>$O44,$O44-SUM($I163:AZ163),AZ163)","v":0},{"$f":"IF(SUM($I163:BA163)+BA163>$O44,$O44-SUM($I163:BA163),BA163)","v":0},{"$f":"IF(SUM($I163:BB163)+BB163>$O44,$O44-SUM($I163:BB163),BB163)","v":0},{"$f":"IF(SUM($I163:BC163)+BC163>$O44,$O44-SUM($I163:BC163),BC163)","v":0},{"$f":"IF(SUM($I163:BD163)+BD163>$O44,$O44-SUM($I163:BD163),BD163)","v":0},{"$f":"IF(SUM($I163:BE163)+BE163>$O44,$O44-SUM($I163:BE163),BE163)","v":0},{"$f":"IF(SUM($I163:BF163)+BF163>$O44,$O44-SUM($I163:BF163),BF163)","v":0},{"$f":"IF(SUM($I163:BG163)+BG163>$O44,$O44-SUM($I163:BG163),BG163)","v":0},{"$f":"IF(SUM($I163:BH163)+BH163>$O44,$O44-SUM($I163:BH163),BH163)","v":0},{"$f":"IF(SUM($I163:BI163)+BI163>$O44,$O44-SUM($I163:BI163),BI163)","v":0},{"$f":"IF(SUM($I163:BJ163)+BJ163>$O44,$O44-SUM($I163:BJ163),BJ163)","v":0},{"$f":"IF(SUM($I163:BK163)+BK163>$O44,$O44-SUM($I163:BK163),BK163)","v":0},{"$f":"IF(SUM($I163:BL163)+BL163>$O44,$O44-SUM($I163:BL163),BL163)","v":0},{"$f":"IF(SUM($I163:BM163)+BM163>$O44,$O44-SUM($I163:BM163),BM163)","v":0},{"$f":"IF(SUM($I163:BN163)+BN163>$O44,$O44-SUM($I163:BN163),BN163)","v":0},{"$f":"IF(SUM($I163:BO163)+BO163>$O44,$O44-SUM($I163:BO163),BO163)","v":0},{"$f":"IF(SUM($I163:BP163)+BP163>$O44,$O44-SUM($I163:BP163),BP163)","v":0},{"$f":"IF(SUM($I163:BQ163)+BQ163>$O44,$O44-SUM($I163:BQ163),BQ163)","v":0},{"$f":"IF(SUM($I163:BR163)+BR163>$O44,$O44-SUM($I163:BR163),BR163)","v":0},{"$f":"IF(SUM($I163:BS163)+BS163>$O44,$O44-SUM($I163:BS163),BS163)","v":0},{"$f":"IF(SUM($I163:BT163)+BT163>$O44,$O44-SUM($I163:BT163),BT163)","v":0},{"$f":"IF(SUM($I163:BU163)+BU163>$O44,$O44-SUM($I163:BU163),BU163)","v":0},{"$f":"IF(SUM($I163:BV163)+BV163>$O44,$O44-SUM($I163:BV163),BV163)","v":0},{"$f":"IF(SUM($I163:BW163)+BW163>$O44,$O44-SUM($I163:BW163),BW163)","v":0},{"$f":"IF(SUM($I163:BX163)+BX163>$O44,$O44-SUM($I163:BX163),BX163)","v":0},{"$f":"IF(SUM($I163:BY163)+BY163>$O44,$O44-SUM($I163:BY163),BY163)","v":0},{"$f":"IF(SUM($I163:BZ163)+BZ163>$O44,$O44-SUM($I163:BZ163),BZ163)","v":0},{"$f":"IF(SUM($I163:CA163)+CA163>$O44,$O44-SUM($I163:CA163),CA163)","v":0},{"$f":"IF(SUM($I163:CB163)+CB163>$O44,$O44-SUM($I163:CB163),CB163)","v":0},{"$f":"IF(SUM($I163:CC163)+CC163>$O44,$O44-SUM($I163:CC163),CC163)","v":0},{"$f":"IF(SUM($I163:CD163)+CD163>$O44,$O44-SUM($I163:CD163),CD163)","v":0},{"$f":"IF(SUM($I163:CE163)+CE163>$O44,$O44-SUM($I163:CE163),CE163)","v":0},{"$f":"IF(SUM($I163:CF163)+CF163>$O44,$O44-SUM($I163:CF163),CF163)","v":0},{"$f":"IF(SUM($I163:CG163)+CG163>$O44,$O44-SUM($I163:CG163),CG163)","v":0},{"$f":"IF(SUM($I163:CH163)+CH163>$O44,$O44-SUM($I163:CH163),CH163)","v":0},{"$f":"IF(SUM($I163:CI163)+CI163>$O44,$O44-SUM($I163:CI163),CI163)","v":0},{"$f":"IF(SUM($I163:CJ163)+CJ163>$O44,$O44-SUM($I163:CJ163),CJ163)","v":0},{"$f":"IF(SUM($I163:CK163)+CK163>$O44,$O44-SUM($I163:CK163),CK163)","v":0},{"$f":"IF(SUM($I163:CL163)+CL163>$O44,$O44-SUM($I163:CL163),CL163)","v":0},{"$f":"IF(SUM($I163:CM163)+CM163>$O44,$O44-SUM($I163:CM163),CM163)","v":0},{"$f":"IF(SUM($I163:CN163)+CN163>$O44,$O44-SUM($I163:CN163),CN163)","v":0},{"$f":"IF(SUM($I163:CO163)+CO163>$O44,$O44-SUM($I163:CO163),CO163)","v":0},{"$f":"IF(SUM($I163:CP163)+CP163>$O44,$O44-SUM($I163:CP163),CP163)","v":0},{"$f":"IF(SUM($I163:CQ163)+CQ163>$O44,$O44-SUM($I163:CQ163),CQ163)","v":0},{"$f":"IF(SUM($I163:CR163)+CR163>$O44,$O44-SUM($I163:CR163),CR163)","v":0},{"$f":"IF(SUM($I163:CS163)+CS163>$O44,$O44-SUM($I163:CS163),CS163)","v":0},{"$f":"IF(SUM($I163:CT163)+CT163>$O44,$O44-SUM($I163:CT163),CT163)","v":0},{"$f":"IF(SUM($I163:CU163)+CU163>$O44,$O44-SUM($I163:CU163),CU163)","v":0},{"$f":"IF(SUM($I163:CV163)+CV163>$O44,$O44-SUM($I163:CV163),CV163)","v":0},{"$f":"IF(SUM($I163:CW163)+CW163>$O44,$O44-SUM($I163:CW163),CW163)","v":0},{"$f":"IF(SUM($I163:CX163)+CX163>$O44,$O44-SUM($I163:CX163),CX163)","v":0},{"$f":"IF(SUM($I163:CY163)+CY163>$O44,$O44-SUM($I163:CY163),CY163)","v":0},{"$f":"IF(SUM($I163:CZ163)+CZ163>$O44,$O44-SUM($I163:CZ163),CZ163)","v":0},{"$f":"IF(SUM($I163:DA163)+DA163>$O44,$O44-SUM($I163:DA163),DA163)","v":0},{"$f":"IF(SUM($I163:DB163)+DB163>$O44,$O44-SUM($I163:DB163),DB163)","v":0},{"$f":"IF(SUM($I163:DC163)+DC163>$O44,$O44-SUM($I163:DC163),DC163)","v":0},{"$f":"IF(SUM($I163:DD163)+DD163>$O44,$O44-SUM($I163:DD163),DD163)","v":0},{"$f":"IF(SUM($I163:DE163)+DE163>$O44,$O44-SUM($I163:DE163),DE163)","v":0}]
[]
[null,"Depreciation:  2016 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,null,null,null,null,null,null,null,{"$f":"P37/$F167","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:Q167)+Q167>$P37,$P37-SUM($I167:Q167),Q167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:R167)+R167>$P37,$P37-SUM($I167:R167),R167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:S167)+S167>$P37,$P37-SUM($I167:S167),S167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:T167)+T167>$P37,$P37-SUM($I167:T167),T167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:U167)+U167>$P37,$P37-SUM($I167:U167),U167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:V167)+V167>$P37,$P37-SUM($I167:V167),V167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:W167)+W167>$P37,$P37-SUM($I167:W167),W167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:X167)+X167>$P37,$P37-SUM($I167:X167),X167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:Y167)+Y167>$P37,$P37-SUM($I167:Y167),Y167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:Z167)+Z167>$P37,$P37-SUM($I167:Z167),Z167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AA167)+AA167>$P37,$P37-SUM($I167:AA167),AA167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AB167)+AB167>$P37,$P37-SUM($I167:AB167),AB167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AC167)+AC167>$P37,$P37-SUM($I167:AC167),AC167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AD167)+AD167>$P37,$P37-SUM($I167:AD167),AD167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AE167)+AE167>$P37,$P37-SUM($I167:AE167),AE167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AF167)+AF167>$P37,$P37-SUM($I167:AF167),AF167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AG167)+AG167>$P37,$P37-SUM($I167:AG167),AG167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AH167)+AH167>$P37,$P37-SUM($I167:AH167),AH167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AI167)+AI167>$P37,$P37-SUM($I167:AI167),AI167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AJ167)+AJ167>$P37,$P37-SUM($I167:AJ167),AJ167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AK167)+AK167>$P37,$P37-SUM($I167:AK167),AK167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AL167)+AL167>$P37,$P37-SUM($I167:AL167),AL167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AM167)+AM167>$P37,$P37-SUM($I167:AM167),AM167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AN167)+AN167>$P37,$P37-SUM($I167:AN167),AN167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AO167)+AO167>$P37,$P37-SUM($I167:AO167),AO167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AP167)+AP167>$P37,$P37-SUM($I167:AP167),AP167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AQ167)+AQ167>$P37,$P37-SUM($I167:AQ167),AQ167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AR167)+AR167>$P37,$P37-SUM($I167:AR167),AR167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AS167)+AS167>$P37,$P37-SUM($I167:AS167),AS167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AT167)+AT167>$P37,$P37-SUM($I167:AT167),AT167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AU167)+AU167>$P37,$P37-SUM($I167:AU167),AU167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AV167)+AV167>$P37,$P37-SUM($I167:AV167),AV167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AW167)+AW167>$P37,$P37-SUM($I167:AW167),AW167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AX167)+AX167>$P37,$P37-SUM($I167:AX167),AX167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AY167)+AY167>$P37,$P37-SUM($I167:AY167),AY167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:AZ167)+AZ167>$P37,$P37-SUM($I167:AZ167),AZ167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BA167)+BA167>$P37,$P37-SUM($I167:BA167),BA167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BB167)+BB167>$P37,$P37-SUM($I167:BB167),BB167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BC167)+BC167>$P37,$P37-SUM($I167:BC167),BC167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BD167)+BD167>$P37,$P37-SUM($I167:BD167),BD167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BE167)+BE167>$P37,$P37-SUM($I167:BE167),BE167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BF167)+BF167>$P37,$P37-SUM($I167:BF167),BF167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BG167)+BG167>$P37,$P37-SUM($I167:BG167),BG167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BH167)+BH167>$P37,$P37-SUM($I167:BH167),BH167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BI167)+BI167>$P37,$P37-SUM($I167:BI167),BI167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BJ167)+BJ167>$P37,$P37-SUM($I167:BJ167),BJ167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BK167)+BK167>$P37,$P37-SUM($I167:BK167),BK167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BL167)+BL167>$P37,$P37-SUM($I167:BL167),BL167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BM167)+BM167>$P37,$P37-SUM($I167:BM167),BM167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BN167)+BN167>$P37,$P37-SUM($I167:BN167),BN167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BO167)+BO167>$P37,$P37-SUM($I167:BO167),BO167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BP167)+BP167>$P37,$P37-SUM($I167:BP167),BP167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BQ167)+BQ167>$P37,$P37-SUM($I167:BQ167),BQ167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BR167)+BR167>$P37,$P37-SUM($I167:BR167),BR167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BS167)+BS167>$P37,$P37-SUM($I167:BS167),BS167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BT167)+BT167>$P37,$P37-SUM($I167:BT167),BT167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BU167)+BU167>$P37,$P37-SUM($I167:BU167),BU167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BV167)+BV167>$P37,$P37-SUM($I167:BV167),BV167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BW167)+BW167>$P37,$P37-SUM($I167:BW167),BW167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BX167)+BX167>$P37,$P37-SUM($I167:BX167),BX167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BY167)+BY167>$P37,$P37-SUM($I167:BY167),BY167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:BZ167)+BZ167>$P37,$P37-SUM($I167:BZ167),BZ167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:CA167)+CA167>$P37,$P37-SUM($I167:CA167),CA167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:CB167)+CB167>$P37,$P37-SUM($I167:CB167),CB167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:CC167)+CC167>$P37,$P37-SUM($I167:CC167),CC167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:CD167)+CD167>$P37,$P37-SUM($I167:CD167),CD167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:CE167)+CE167>$P37,$P37-SUM($I167:CE167),CE167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:CF167)+CF167>$P37,$P37-SUM($I167:CF167),CF167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:CG167)+CG167>$P37,$P37-SUM($I167:CG167),CG167)","v":2.8574583714285718E-2},{"$f":"IF(SUM($I167:CH167)+CH167>$P37,$P37-SUM($I167:CH167),CH167)","v":2.2204460492503131E-15},{"$f":"IF(SUM($I167:CI167)+CI167>$P37,$P37-SUM($I167:CI167),CI167)","v":2.2204460492503131E-15},{"$f":"IF(SUM($I167:CJ167)+CJ167>$P37,$P37-SUM($I167:CJ167),CJ167)","v":2.2204460492503131E-15},{"$f":"IF(SUM($I167:CK167)+CK167>$P37,$P37-SUM($I167:CK167),CK167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CL167)+CL167>$P37,$P37-SUM($I167:CL167),CL167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CM167)+CM167>$P37,$P37-SUM($I167:CM167),CM167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CN167)+CN167>$P37,$P37-SUM($I167:CN167),CN167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CO167)+CO167>$P37,$P37-SUM($I167:CO167),CO167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CP167)+CP167>$P37,$P37-SUM($I167:CP167),CP167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CQ167)+CQ167>$P37,$P37-SUM($I167:CQ167),CQ167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CR167)+CR167>$P37,$P37-SUM($I167:CR167),CR167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CS167)+CS167>$P37,$P37-SUM($I167:CS167),CS167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CT167)+CT167>$P37,$P37-SUM($I167:CT167),CT167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CU167)+CU167>$P37,$P37-SUM($I167:CU167),CU167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CV167)+CV167>$P37,$P37-SUM($I167:CV167),CV167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CW167)+CW167>$P37,$P37-SUM($I167:CW167),CW167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CX167)+CX167>$P37,$P37-SUM($I167:CX167),CX167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CY167)+CY167>$P37,$P37-SUM($I167:CY167),CY167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:CZ167)+CZ167>$P37,$P37-SUM($I167:CZ167),CZ167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:DA167)+DA167>$P37,$P37-SUM($I167:DA167),DA167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:DB167)+DB167>$P37,$P37-SUM($I167:DB167),DB167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:DC167)+DC167>$P37,$P37-SUM($I167:DC167),DC167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:DD167)+DD167>$P37,$P37-SUM($I167:DD167),DD167)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($I167:DE167)+DE167>$P37,$P37-SUM($I167:DE167),DE167)","v":-4.4408920985006262E-15}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,null,null,null,null,null,null,null,1.400388E-2,{"$f":"IF(SUM($I168:Q168)+Q168>$P38,$P38-SUM($I168:Q168),Q168)","v":1.400388E-2},{"$f":"IF(SUM($I168:R168)+R168>$P38,$P38-SUM($I168:R168),R168)","v":1.400388E-2},{"$f":"IF(SUM($I168:S168)+S168>$P38,$P38-SUM($I168:S168),S168)","v":1.400388E-2},{"$f":"IF(SUM($I168:T168)+T168>$P38,$P38-SUM($I168:T168),T168)","v":1.400388E-2},{"$f":"IF(SUM($I168:U168)+U168>$P38,$P38-SUM($I168:U168),U168)","v":1.400388E-2},{"$f":"IF(SUM($I168:V168)+V168>$P38,$P38-SUM($I168:V168),V168)","v":1.400388E-2},{"$f":"IF(SUM($I168:W168)+W168>$P38,$P38-SUM($I168:W168),W168)","v":1.400388E-2},{"$f":"IF(SUM($I168:X168)+X168>$P38,$P38-SUM($I168:X168),X168)","v":1.400388E-2},{"$f":"IF(SUM($I168:Y168)+Y168>$P38,$P38-SUM($I168:Y168),Y168)","v":1.400388E-2},{"$f":"IF(SUM($I168:Z168)+Z168>$P38,$P38-SUM($I168:Z168),Z168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AA168)+AA168>$P38,$P38-SUM($I168:AA168),AA168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AB168)+AB168>$P38,$P38-SUM($I168:AB168),AB168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AC168)+AC168>$P38,$P38-SUM($I168:AC168),AC168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AD168)+AD168>$P38,$P38-SUM($I168:AD168),AD168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AE168)+AE168>$P38,$P38-SUM($I168:AE168),AE168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AF168)+AF168>$P38,$P38-SUM($I168:AF168),AF168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AG168)+AG168>$P38,$P38-SUM($I168:AG168),AG168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AH168)+AH168>$P38,$P38-SUM($I168:AH168),AH168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AI168)+AI168>$P38,$P38-SUM($I168:AI168),AI168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AJ168)+AJ168>$P38,$P38-SUM($I168:AJ168),AJ168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AK168)+AK168>$P38,$P38-SUM($I168:AK168),AK168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AL168)+AL168>$P38,$P38-SUM($I168:AL168),AL168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AM168)+AM168>$P38,$P38-SUM($I168:AM168),AM168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AN168)+AN168>$P38,$P38-SUM($I168:AN168),AN168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AO168)+AO168>$P38,$P38-SUM($I168:AO168),AO168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AP168)+AP168>$P38,$P38-SUM($I168:AP168),AP168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AQ168)+AQ168>$P38,$P38-SUM($I168:AQ168),AQ168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AR168)+AR168>$P38,$P38-SUM($I168:AR168),AR168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AS168)+AS168>$P38,$P38-SUM($I168:AS168),AS168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AT168)+AT168>$P38,$P38-SUM($I168:AT168),AT168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AU168)+AU168>$P38,$P38-SUM($I168:AU168),AU168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AV168)+AV168>$P38,$P38-SUM($I168:AV168),AV168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AW168)+AW168>$P38,$P38-SUM($I168:AW168),AW168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AX168)+AX168>$P38,$P38-SUM($I168:AX168),AX168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AY168)+AY168>$P38,$P38-SUM($I168:AY168),AY168)","v":1.400388E-2},{"$f":"IF(SUM($I168:AZ168)+AZ168>$P38,$P38-SUM($I168:AZ168),AZ168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BA168)+BA168>$P38,$P38-SUM($I168:BA168),BA168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BB168)+BB168>$P38,$P38-SUM($I168:BB168),BB168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BC168)+BC168>$P38,$P38-SUM($I168:BC168),BC168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BD168)+BD168>$P38,$P38-SUM($I168:BD168),BD168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BE168)+BE168>$P38,$P38-SUM($I168:BE168),BE168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BF168)+BF168>$P38,$P38-SUM($I168:BF168),BF168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BG168)+BG168>$P38,$P38-SUM($I168:BG168),BG168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BH168)+BH168>$P38,$P38-SUM($I168:BH168),BH168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BI168)+BI168>$P38,$P38-SUM($I168:BI168),BI168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BJ168)+BJ168>$P38,$P38-SUM($I168:BJ168),BJ168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BK168)+BK168>$P38,$P38-SUM($I168:BK168),BK168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BL168)+BL168>$P38,$P38-SUM($I168:BL168),BL168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BM168)+BM168>$P38,$P38-SUM($I168:BM168),BM168)","v":1.400388E-2},{"$f":"IF(SUM($I168:BN168)+BN168>$P38,$P38-SUM($I168:BN168),BN168)","v":0},{"$f":"IF(SUM($I168:BO168)+BO168>$P38,$P38-SUM($I168:BO168),BO168)","v":0},{"$f":"IF(SUM($I168:BP168)+BP168>$P38,$P38-SUM($I168:BP168),BP168)","v":0},{"$f":"IF(SUM($I168:BQ168)+BQ168>$P38,$P38-SUM($I168:BQ168),BQ168)","v":0},{"$f":"IF(SUM($I168:BR168)+BR168>$P38,$P38-SUM($I168:BR168),BR168)","v":0},{"$f":"IF(SUM($I168:BS168)+BS168>$P38,$P38-SUM($I168:BS168),BS168)","v":0},{"$f":"IF(SUM($I168:BT168)+BT168>$P38,$P38-SUM($I168:BT168),BT168)","v":0},{"$f":"IF(SUM($I168:BU168)+BU168>$P38,$P38-SUM($I168:BU168),BU168)","v":0},{"$f":"IF(SUM($I168:BV168)+BV168>$P38,$P38-SUM($I168:BV168),BV168)","v":0},{"$f":"IF(SUM($I168:BW168)+BW168>$P38,$P38-SUM($I168:BW168),BW168)","v":0},{"$f":"IF(SUM($I168:BX168)+BX168>$P38,$P38-SUM($I168:BX168),BX168)","v":0},{"$f":"IF(SUM($I168:BY168)+BY168>$P38,$P38-SUM($I168:BY168),BY168)","v":0},{"$f":"IF(SUM($I168:BZ168)+BZ168>$P38,$P38-SUM($I168:BZ168),BZ168)","v":0},{"$f":"IF(SUM($I168:CA168)+CA168>$P38,$P38-SUM($I168:CA168),CA168)","v":0},{"$f":"IF(SUM($I168:CB168)+CB168>$P38,$P38-SUM($I168:CB168),CB168)","v":0},{"$f":"IF(SUM($I168:CC168)+CC168>$P38,$P38-SUM($I168:CC168),CC168)","v":0},{"$f":"IF(SUM($I168:CD168)+CD168>$P38,$P38-SUM($I168:CD168),CD168)","v":0},{"$f":"IF(SUM($I168:CE168)+CE168>$P38,$P38-SUM($I168:CE168),CE168)","v":0},{"$f":"IF(SUM($I168:CF168)+CF168>$P38,$P38-SUM($I168:CF168),CF168)","v":0},{"$f":"IF(SUM($I168:CG168)+CG168>$P38,$P38-SUM($I168:CG168),CG168)","v":0},{"$f":"IF(SUM($I168:CH168)+CH168>$P38,$P38-SUM($I168:CH168),CH168)","v":0},{"$f":"IF(SUM($I168:CI168)+CI168>$P38,$P38-SUM($I168:CI168),CI168)","v":0},{"$f":"IF(SUM($I168:CJ168)+CJ168>$P38,$P38-SUM($I168:CJ168),CJ168)","v":0},{"$f":"IF(SUM($I168:CK168)+CK168>$P38,$P38-SUM($I168:CK168),CK168)","v":0},{"$f":"IF(SUM($I168:CL168)+CL168>$P38,$P38-SUM($I168:CL168),CL168)","v":0},{"$f":"IF(SUM($I168:CM168)+CM168>$P38,$P38-SUM($I168:CM168),CM168)","v":0},{"$f":"IF(SUM($I168:CN168)+CN168>$P38,$P38-SUM($I168:CN168),CN168)","v":0},{"$f":"IF(SUM($I168:CO168)+CO168>$P38,$P38-SUM($I168:CO168),CO168)","v":0},{"$f":"IF(SUM($I168:CP168)+CP168>$P38,$P38-SUM($I168:CP168),CP168)","v":0},{"$f":"IF(SUM($I168:CQ168)+CQ168>$P38,$P38-SUM($I168:CQ168),CQ168)","v":0},{"$f":"IF(SUM($I168:CR168)+CR168>$P38,$P38-SUM($I168:CR168),CR168)","v":0},{"$f":"IF(SUM($I168:CS168)+CS168>$P38,$P38-SUM($I168:CS168),CS168)","v":0},{"$f":"IF(SUM($I168:CT168)+CT168>$P38,$P38-SUM($I168:CT168),CT168)","v":0},{"$f":"IF(SUM($I168:CU168)+CU168>$P38,$P38-SUM($I168:CU168),CU168)","v":0},{"$f":"IF(SUM($I168:CV168)+CV168>$P38,$P38-SUM($I168:CV168),CV168)","v":0},{"$f":"IF(SUM($I168:CW168)+CW168>$P38,$P38-SUM($I168:CW168),CW168)","v":0},{"$f":"IF(SUM($I168:CX168)+CX168>$P38,$P38-SUM($I168:CX168),CX168)","v":0},{"$f":"IF(SUM($I168:CY168)+CY168>$P38,$P38-SUM($I168:CY168),CY168)","v":0},{"$f":"IF(SUM($I168:CZ168)+CZ168>$P38,$P38-SUM($I168:CZ168),CZ168)","v":0},{"$f":"IF(SUM($I168:DA168)+DA168>$P38,$P38-SUM($I168:DA168),DA168)","v":0},{"$f":"IF(SUM($I168:DB168)+DB168>$P38,$P38-SUM($I168:DB168),DB168)","v":0},{"$f":"IF(SUM($I168:DC168)+DC168>$P38,$P38-SUM($I168:DC168),DC168)","v":0},{"$f":"IF(SUM($I168:DD168)+DD168>$P38,$P38-SUM($I168:DD168),DD168)","v":0},{"$f":"IF(SUM($I168:DE168)+DE168>$P38,$P38-SUM($I168:DE168),DE168)","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,null,null,null,null,null,null,null,2.995274333333333E-2,{"$f":"IF(SUM($I169:Q169)+Q169>$P39,$P39-SUM($I169:Q169),Q169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:R169)+R169>$P39,$P39-SUM($I169:R169),R169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:S169)+S169>$P39,$P39-SUM($I169:S169),S169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:T169)+T169>$P39,$P39-SUM($I169:T169),T169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:U169)+U169>$P39,$P39-SUM($I169:U169),U169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:V169)+V169>$P39,$P39-SUM($I169:V169),V169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:W169)+W169>$P39,$P39-SUM($I169:W169),W169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:X169)+X169>$P39,$P39-SUM($I169:X169),X169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:Y169)+Y169>$P39,$P39-SUM($I169:Y169),Y169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:Z169)+Z169>$P39,$P39-SUM($I169:Z169),Z169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AA169)+AA169>$P39,$P39-SUM($I169:AA169),AA169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AB169)+AB169>$P39,$P39-SUM($I169:AB169),AB169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AC169)+AC169>$P39,$P39-SUM($I169:AC169),AC169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AD169)+AD169>$P39,$P39-SUM($I169:AD169),AD169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AE169)+AE169>$P39,$P39-SUM($I169:AE169),AE169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AF169)+AF169>$P39,$P39-SUM($I169:AF169),AF169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AG169)+AG169>$P39,$P39-SUM($I169:AG169),AG169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AH169)+AH169>$P39,$P39-SUM($I169:AH169),AH169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AI169)+AI169>$P39,$P39-SUM($I169:AI169),AI169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AJ169)+AJ169>$P39,$P39-SUM($I169:AJ169),AJ169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AK169)+AK169>$P39,$P39-SUM($I169:AK169),AK169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AL169)+AL169>$P39,$P39-SUM($I169:AL169),AL169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AM169)+AM169>$P39,$P39-SUM($I169:AM169),AM169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AN169)+AN169>$P39,$P39-SUM($I169:AN169),AN169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AO169)+AO169>$P39,$P39-SUM($I169:AO169),AO169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AP169)+AP169>$P39,$P39-SUM($I169:AP169),AP169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AQ169)+AQ169>$P39,$P39-SUM($I169:AQ169),AQ169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AR169)+AR169>$P39,$P39-SUM($I169:AR169),AR169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AS169)+AS169>$P39,$P39-SUM($I169:AS169),AS169)","v":2.995274333333333E-2},{"$f":"IF(SUM($I169:AT169)+AT169>$P39,$P39-SUM($I169:AT169),AT169)","v":4.4408920985006262E-16},{"$f":"IF(SUM($I169:AU169)+AU169>$P39,$P39-SUM($I169:AU169),AU169)","v":4.4408920985006262E-16},{"$f":"IF(SUM($I169:AV169)+AV169>$P39,$P39-SUM($I169:AV169),AV169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:AW169)+AW169>$P39,$P39-SUM($I169:AW169),AW169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:AX169)+AX169>$P39,$P39-SUM($I169:AX169),AX169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:AY169)+AY169>$P39,$P39-SUM($I169:AY169),AY169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:AZ169)+AZ169>$P39,$P39-SUM($I169:AZ169),AZ169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BA169)+BA169>$P39,$P39-SUM($I169:BA169),BA169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BB169)+BB169>$P39,$P39-SUM($I169:BB169),BB169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BC169)+BC169>$P39,$P39-SUM($I169:BC169),BC169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BD169)+BD169>$P39,$P39-SUM($I169:BD169),BD169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BE169)+BE169>$P39,$P39-SUM($I169:BE169),BE169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BF169)+BF169>$P39,$P39-SUM($I169:BF169),BF169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BG169)+BG169>$P39,$P39-SUM($I169:BG169),BG169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BH169)+BH169>$P39,$P39-SUM($I169:BH169),BH169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BI169)+BI169>$P39,$P39-SUM($I169:BI169),BI169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BJ169)+BJ169>$P39,$P39-SUM($I169:BJ169),BJ169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BK169)+BK169>$P39,$P39-SUM($I169:BK169),BK169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BL169)+BL169>$P39,$P39-SUM($I169:BL169),BL169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BM169)+BM169>$P39,$P39-SUM($I169:BM169),BM169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BN169)+BN169>$P39,$P39-SUM($I169:BN169),BN169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BO169)+BO169>$P39,$P39-SUM($I169:BO169),BO169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BP169)+BP169>$P39,$P39-SUM($I169:BP169),BP169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BQ169)+BQ169>$P39,$P39-SUM($I169:BQ169),BQ169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BR169)+BR169>$P39,$P39-SUM($I169:BR169),BR169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BS169)+BS169>$P39,$P39-SUM($I169:BS169),BS169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BT169)+BT169>$P39,$P39-SUM($I169:BT169),BT169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BU169)+BU169>$P39,$P39-SUM($I169:BU169),BU169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BV169)+BV169>$P39,$P39-SUM($I169:BV169),BV169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BW169)+BW169>$P39,$P39-SUM($I169:BW169),BW169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BX169)+BX169>$P39,$P39-SUM($I169:BX169),BX169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BY169)+BY169>$P39,$P39-SUM($I169:BY169),BY169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:BZ169)+BZ169>$P39,$P39-SUM($I169:BZ169),BZ169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CA169)+CA169>$P39,$P39-SUM($I169:CA169),CA169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CB169)+CB169>$P39,$P39-SUM($I169:CB169),CB169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CC169)+CC169>$P39,$P39-SUM($I169:CC169),CC169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CD169)+CD169>$P39,$P39-SUM($I169:CD169),CD169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CE169)+CE169>$P39,$P39-SUM($I169:CE169),CE169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CF169)+CF169>$P39,$P39-SUM($I169:CF169),CF169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CG169)+CG169>$P39,$P39-SUM($I169:CG169),CG169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CH169)+CH169>$P39,$P39-SUM($I169:CH169),CH169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CI169)+CI169>$P39,$P39-SUM($I169:CI169),CI169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CJ169)+CJ169>$P39,$P39-SUM($I169:CJ169),CJ169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CK169)+CK169>$P39,$P39-SUM($I169:CK169),CK169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CL169)+CL169>$P39,$P39-SUM($I169:CL169),CL169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CM169)+CM169>$P39,$P39-SUM($I169:CM169),CM169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CN169)+CN169>$P39,$P39-SUM($I169:CN169),CN169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CO169)+CO169>$P39,$P39-SUM($I169:CO169),CO169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CP169)+CP169>$P39,$P39-SUM($I169:CP169),CP169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CQ169)+CQ169>$P39,$P39-SUM($I169:CQ169),CQ169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CR169)+CR169>$P39,$P39-SUM($I169:CR169),CR169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CS169)+CS169>$P39,$P39-SUM($I169:CS169),CS169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CT169)+CT169>$P39,$P39-SUM($I169:CT169),CT169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CU169)+CU169>$P39,$P39-SUM($I169:CU169),CU169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CV169)+CV169>$P39,$P39-SUM($I169:CV169),CV169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CW169)+CW169>$P39,$P39-SUM($I169:CW169),CW169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CX169)+CX169>$P39,$P39-SUM($I169:CX169),CX169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CY169)+CY169>$P39,$P39-SUM($I169:CY169),CY169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:CZ169)+CZ169>$P39,$P39-SUM($I169:CZ169),CZ169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:DA169)+DA169>$P39,$P39-SUM($I169:DA169),DA169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:DB169)+DB169>$P39,$P39-SUM($I169:DB169),DB169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:DC169)+DC169>$P39,$P39-SUM($I169:DC169),DC169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:DD169)+DD169>$P39,$P39-SUM($I169:DD169),DD169)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I169:DE169)+DE169>$P39,$P39-SUM($I169:DE169),DE169)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I170:Q170)+Q170>$P40,$P40-SUM($I170:Q170),Q170)","v":0},{"$f":"IF(SUM($I170:R170)+R170>$P40,$P40-SUM($I170:R170),R170)","v":0},{"$f":"IF(SUM($I170:S170)+S170>$P40,$P40-SUM($I170:S170),S170)","v":0},{"$f":"IF(SUM($I170:T170)+T170>$P40,$P40-SUM($I170:T170),T170)","v":0},{"$f":"IF(SUM($I170:U170)+U170>$P40,$P40-SUM($I170:U170),U170)","v":0},{"$f":"IF(SUM($I170:V170)+V170>$P40,$P40-SUM($I170:V170),V170)","v":0},{"$f":"IF(SUM($I170:W170)+W170>$P40,$P40-SUM($I170:W170),W170)","v":0},{"$f":"IF(SUM($I170:X170)+X170>$P40,$P40-SUM($I170:X170),X170)","v":0},{"$f":"IF(SUM($I170:Y170)+Y170>$P40,$P40-SUM($I170:Y170),Y170)","v":0},{"$f":"IF(SUM($I170:Z170)+Z170>$P40,$P40-SUM($I170:Z170),Z170)","v":0},{"$f":"IF(SUM($I170:AA170)+AA170>$P40,$P40-SUM($I170:AA170),AA170)","v":0},{"$f":"IF(SUM($I170:AB170)+AB170>$P40,$P40-SUM($I170:AB170),AB170)","v":0},{"$f":"IF(SUM($I170:AC170)+AC170>$P40,$P40-SUM($I170:AC170),AC170)","v":0},{"$f":"IF(SUM($I170:AD170)+AD170>$P40,$P40-SUM($I170:AD170),AD170)","v":0},{"$f":"IF(SUM($I170:AE170)+AE170>$P40,$P40-SUM($I170:AE170),AE170)","v":0},{"$f":"IF(SUM($I170:AF170)+AF170>$P40,$P40-SUM($I170:AF170),AF170)","v":0},{"$f":"IF(SUM($I170:AG170)+AG170>$P40,$P40-SUM($I170:AG170),AG170)","v":0},{"$f":"IF(SUM($I170:AH170)+AH170>$P40,$P40-SUM($I170:AH170),AH170)","v":0},{"$f":"IF(SUM($I170:AI170)+AI170>$P40,$P40-SUM($I170:AI170),AI170)","v":0},{"$f":"IF(SUM($I170:AJ170)+AJ170>$P40,$P40-SUM($I170:AJ170),AJ170)","v":0},{"$f":"IF(SUM($I170:AK170)+AK170>$P40,$P40-SUM($I170:AK170),AK170)","v":0},{"$f":"IF(SUM($I170:AL170)+AL170>$P40,$P40-SUM($I170:AL170),AL170)","v":0},{"$f":"IF(SUM($I170:AM170)+AM170>$P40,$P40-SUM($I170:AM170),AM170)","v":0},{"$f":"IF(SUM($I170:AN170)+AN170>$P40,$P40-SUM($I170:AN170),AN170)","v":0},{"$f":"IF(SUM($I170:AO170)+AO170>$P40,$P40-SUM($I170:AO170),AO170)","v":0},{"$f":"IF(SUM($I170:AP170)+AP170>$P40,$P40-SUM($I170:AP170),AP170)","v":0},{"$f":"IF(SUM($I170:AQ170)+AQ170>$P40,$P40-SUM($I170:AQ170),AQ170)","v":0},{"$f":"IF(SUM($I170:AR170)+AR170>$P40,$P40-SUM($I170:AR170),AR170)","v":0},{"$f":"IF(SUM($I170:AS170)+AS170>$P40,$P40-SUM($I170:AS170),AS170)","v":0},{"$f":"IF(SUM($I170:AT170)+AT170>$P40,$P40-SUM($I170:AT170),AT170)","v":0},{"$f":"IF(SUM($I170:AU170)+AU170>$P40,$P40-SUM($I170:AU170),AU170)","v":0},{"$f":"IF(SUM($I170:AV170)+AV170>$P40,$P40-SUM($I170:AV170),AV170)","v":0},{"$f":"IF(SUM($I170:AW170)+AW170>$P40,$P40-SUM($I170:AW170),AW170)","v":0},{"$f":"IF(SUM($I170:AX170)+AX170>$P40,$P40-SUM($I170:AX170),AX170)","v":0},{"$f":"IF(SUM($I170:AY170)+AY170>$P40,$P40-SUM($I170:AY170),AY170)","v":0},{"$f":"IF(SUM($I170:AZ170)+AZ170>$P40,$P40-SUM($I170:AZ170),AZ170)","v":0},{"$f":"IF(SUM($I170:BA170)+BA170>$P40,$P40-SUM($I170:BA170),BA170)","v":0},{"$f":"IF(SUM($I170:BB170)+BB170>$P40,$P40-SUM($I170:BB170),BB170)","v":0},{"$f":"IF(SUM($I170:BC170)+BC170>$P40,$P40-SUM($I170:BC170),BC170)","v":0},{"$f":"IF(SUM($I170:BD170)+BD170>$P40,$P40-SUM($I170:BD170),BD170)","v":0},{"$f":"IF(SUM($I170:BE170)+BE170>$P40,$P40-SUM($I170:BE170),BE170)","v":0},{"$f":"IF(SUM($I170:BF170)+BF170>$P40,$P40-SUM($I170:BF170),BF170)","v":0},{"$f":"IF(SUM($I170:BG170)+BG170>$P40,$P40-SUM($I170:BG170),BG170)","v":0},{"$f":"IF(SUM($I170:BH170)+BH170>$P40,$P40-SUM($I170:BH170),BH170)","v":0},{"$f":"IF(SUM($I170:BI170)+BI170>$P40,$P40-SUM($I170:BI170),BI170)","v":0},{"$f":"IF(SUM($I170:BJ170)+BJ170>$P40,$P40-SUM($I170:BJ170),BJ170)","v":0},{"$f":"IF(SUM($I170:BK170)+BK170>$P40,$P40-SUM($I170:BK170),BK170)","v":0},{"$f":"IF(SUM($I170:BL170)+BL170>$P40,$P40-SUM($I170:BL170),BL170)","v":0},{"$f":"IF(SUM($I170:BM170)+BM170>$P40,$P40-SUM($I170:BM170),BM170)","v":0},{"$f":"IF(SUM($I170:BN170)+BN170>$P40,$P40-SUM($I170:BN170),BN170)","v":0},{"$f":"IF(SUM($I170:BO170)+BO170>$P40,$P40-SUM($I170:BO170),BO170)","v":0},{"$f":"IF(SUM($I170:BP170)+BP170>$P40,$P40-SUM($I170:BP170),BP170)","v":0},{"$f":"IF(SUM($I170:BQ170)+BQ170>$P40,$P40-SUM($I170:BQ170),BQ170)","v":0},{"$f":"IF(SUM($I170:BR170)+BR170>$P40,$P40-SUM($I170:BR170),BR170)","v":0},{"$f":"IF(SUM($I170:BS170)+BS170>$P40,$P40-SUM($I170:BS170),BS170)","v":0},{"$f":"IF(SUM($I170:BT170)+BT170>$P40,$P40-SUM($I170:BT170),BT170)","v":0},{"$f":"IF(SUM($I170:BU170)+BU170>$P40,$P40-SUM($I170:BU170),BU170)","v":0},{"$f":"IF(SUM($I170:BV170)+BV170>$P40,$P40-SUM($I170:BV170),BV170)","v":0},{"$f":"IF(SUM($I170:BW170)+BW170>$P40,$P40-SUM($I170:BW170),BW170)","v":0},{"$f":"IF(SUM($I170:BX170)+BX170>$P40,$P40-SUM($I170:BX170),BX170)","v":0},{"$f":"IF(SUM($I170:BY170)+BY170>$P40,$P40-SUM($I170:BY170),BY170)","v":0},{"$f":"IF(SUM($I170:BZ170)+BZ170>$P40,$P40-SUM($I170:BZ170),BZ170)","v":0},{"$f":"IF(SUM($I170:CA170)+CA170>$P40,$P40-SUM($I170:CA170),CA170)","v":0},{"$f":"IF(SUM($I170:CB170)+CB170>$P40,$P40-SUM($I170:CB170),CB170)","v":0},{"$f":"IF(SUM($I170:CC170)+CC170>$P40,$P40-SUM($I170:CC170),CC170)","v":0},{"$f":"IF(SUM($I170:CD170)+CD170>$P40,$P40-SUM($I170:CD170),CD170)","v":0},{"$f":"IF(SUM($I170:CE170)+CE170>$P40,$P40-SUM($I170:CE170),CE170)","v":0},{"$f":"IF(SUM($I170:CF170)+CF170>$P40,$P40-SUM($I170:CF170),CF170)","v":0},{"$f":"IF(SUM($I170:CG170)+CG170>$P40,$P40-SUM($I170:CG170),CG170)","v":0},{"$f":"IF(SUM($I170:CH170)+CH170>$P40,$P40-SUM($I170:CH170),CH170)","v":0},{"$f":"IF(SUM($I170:CI170)+CI170>$P40,$P40-SUM($I170:CI170),CI170)","v":0},{"$f":"IF(SUM($I170:CJ170)+CJ170>$P40,$P40-SUM($I170:CJ170),CJ170)","v":0},{"$f":"IF(SUM($I170:CK170)+CK170>$P40,$P40-SUM($I170:CK170),CK170)","v":0},{"$f":"IF(SUM($I170:CL170)+CL170>$P40,$P40-SUM($I170:CL170),CL170)","v":0},{"$f":"IF(SUM($I170:CM170)+CM170>$P40,$P40-SUM($I170:CM170),CM170)","v":0},{"$f":"IF(SUM($I170:CN170)+CN170>$P40,$P40-SUM($I170:CN170),CN170)","v":0},{"$f":"IF(SUM($I170:CO170)+CO170>$P40,$P40-SUM($I170:CO170),CO170)","v":0},{"$f":"IF(SUM($I170:CP170)+CP170>$P40,$P40-SUM($I170:CP170),CP170)","v":0},{"$f":"IF(SUM($I170:CQ170)+CQ170>$P40,$P40-SUM($I170:CQ170),CQ170)","v":0},{"$f":"IF(SUM($I170:CR170)+CR170>$P40,$P40-SUM($I170:CR170),CR170)","v":0},{"$f":"IF(SUM($I170:CS170)+CS170>$P40,$P40-SUM($I170:CS170),CS170)","v":0},{"$f":"IF(SUM($I170:CT170)+CT170>$P40,$P40-SUM($I170:CT170),CT170)","v":0},{"$f":"IF(SUM($I170:CU170)+CU170>$P40,$P40-SUM($I170:CU170),CU170)","v":0},{"$f":"IF(SUM($I170:CV170)+CV170>$P40,$P40-SUM($I170:CV170),CV170)","v":0},{"$f":"IF(SUM($I170:CW170)+CW170>$P40,$P40-SUM($I170:CW170),CW170)","v":0},{"$f":"IF(SUM($I170:CX170)+CX170>$P40,$P40-SUM($I170:CX170),CX170)","v":0},{"$f":"IF(SUM($I170:CY170)+CY170>$P40,$P40-SUM($I170:CY170),CY170)","v":0},{"$f":"IF(SUM($I170:CZ170)+CZ170>$P40,$P40-SUM($I170:CZ170),CZ170)","v":0},{"$f":"IF(SUM($I170:DA170)+DA170>$P40,$P40-SUM($I170:DA170),DA170)","v":0},{"$f":"IF(SUM($I170:DB170)+DB170>$P40,$P40-SUM($I170:DB170),DB170)","v":0},{"$f":"IF(SUM($I170:DC170)+DC170>$P40,$P40-SUM($I170:DC170),DC170)","v":0},{"$f":"IF(SUM($I170:DD170)+DD170>$P40,$P40-SUM($I170:DD170),DD170)","v":0},{"$f":"IF(SUM($I170:DE170)+DE170>$P40,$P40-SUM($I170:DE170),DE170)","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,null,null,null,null,null,null,null,3.3212535400000007E-2,{"$f":"IF(SUM($I171:Q171)+Q171>$P41,$P41-SUM($I171:Q171),Q171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:R171)+R171>$P41,$P41-SUM($I171:R171),R171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:S171)+S171>$P41,$P41-SUM($I171:S171),S171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:T171)+T171>$P41,$P41-SUM($I171:T171),T171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:U171)+U171>$P41,$P41-SUM($I171:U171),U171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:V171)+V171>$P41,$P41-SUM($I171:V171),V171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:W171)+W171>$P41,$P41-SUM($I171:W171),W171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:X171)+X171>$P41,$P41-SUM($I171:X171),X171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:Y171)+Y171>$P41,$P41-SUM($I171:Y171),Y171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:Z171)+Z171>$P41,$P41-SUM($I171:Z171),Z171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:AA171)+AA171>$P41,$P41-SUM($I171:AA171),AA171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:AB171)+AB171>$P41,$P41-SUM($I171:AB171),AB171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:AC171)+AC171>$P41,$P41-SUM($I171:AC171),AC171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:AD171)+AD171>$P41,$P41-SUM($I171:AD171),AD171)","v":3.3212535400000007E-2},{"$f":"IF(SUM($I171:AE171)+AE171>$P41,$P41-SUM($I171:AE171),AE171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AF171)+AF171>$P41,$P41-SUM($I171:AF171),AF171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AG171)+AG171>$P41,$P41-SUM($I171:AG171),AG171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AH171)+AH171>$P41,$P41-SUM($I171:AH171),AH171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AI171)+AI171>$P41,$P41-SUM($I171:AI171),AI171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AJ171)+AJ171>$P41,$P41-SUM($I171:AJ171),AJ171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AK171)+AK171>$P41,$P41-SUM($I171:AK171),AK171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AL171)+AL171>$P41,$P41-SUM($I171:AL171),AL171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AM171)+AM171>$P41,$P41-SUM($I171:AM171),AM171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AN171)+AN171>$P41,$P41-SUM($I171:AN171),AN171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AO171)+AO171>$P41,$P41-SUM($I171:AO171),AO171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AP171)+AP171>$P41,$P41-SUM($I171:AP171),AP171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AQ171)+AQ171>$P41,$P41-SUM($I171:AQ171),AQ171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AR171)+AR171>$P41,$P41-SUM($I171:AR171),AR171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AS171)+AS171>$P41,$P41-SUM($I171:AS171),AS171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AT171)+AT171>$P41,$P41-SUM($I171:AT171),AT171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AU171)+AU171>$P41,$P41-SUM($I171:AU171),AU171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AV171)+AV171>$P41,$P41-SUM($I171:AV171),AV171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AW171)+AW171>$P41,$P41-SUM($I171:AW171),AW171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AX171)+AX171>$P41,$P41-SUM($I171:AX171),AX171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AY171)+AY171>$P41,$P41-SUM($I171:AY171),AY171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:AZ171)+AZ171>$P41,$P41-SUM($I171:AZ171),AZ171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BA171)+BA171>$P41,$P41-SUM($I171:BA171),BA171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BB171)+BB171>$P41,$P41-SUM($I171:BB171),BB171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BC171)+BC171>$P41,$P41-SUM($I171:BC171),BC171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BD171)+BD171>$P41,$P41-SUM($I171:BD171),BD171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BE171)+BE171>$P41,$P41-SUM($I171:BE171),BE171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BF171)+BF171>$P41,$P41-SUM($I171:BF171),BF171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BG171)+BG171>$P41,$P41-SUM($I171:BG171),BG171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BH171)+BH171>$P41,$P41-SUM($I171:BH171),BH171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BI171)+BI171>$P41,$P41-SUM($I171:BI171),BI171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BJ171)+BJ171>$P41,$P41-SUM($I171:BJ171),BJ171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BK171)+BK171>$P41,$P41-SUM($I171:BK171),BK171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BL171)+BL171>$P41,$P41-SUM($I171:BL171),BL171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BM171)+BM171>$P41,$P41-SUM($I171:BM171),BM171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BN171)+BN171>$P41,$P41-SUM($I171:BN171),BN171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BO171)+BO171>$P41,$P41-SUM($I171:BO171),BO171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BP171)+BP171>$P41,$P41-SUM($I171:BP171),BP171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BQ171)+BQ171>$P41,$P41-SUM($I171:BQ171),BQ171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BR171)+BR171>$P41,$P41-SUM($I171:BR171),BR171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BS171)+BS171>$P41,$P41-SUM($I171:BS171),BS171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BT171)+BT171>$P41,$P41-SUM($I171:BT171),BT171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BU171)+BU171>$P41,$P41-SUM($I171:BU171),BU171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BV171)+BV171>$P41,$P41-SUM($I171:BV171),BV171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BW171)+BW171>$P41,$P41-SUM($I171:BW171),BW171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BX171)+BX171>$P41,$P41-SUM($I171:BX171),BX171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BY171)+BY171>$P41,$P41-SUM($I171:BY171),BY171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:BZ171)+BZ171>$P41,$P41-SUM($I171:BZ171),BZ171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CA171)+CA171>$P41,$P41-SUM($I171:CA171),CA171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CB171)+CB171>$P41,$P41-SUM($I171:CB171),CB171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CC171)+CC171>$P41,$P41-SUM($I171:CC171),CC171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CD171)+CD171>$P41,$P41-SUM($I171:CD171),CD171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CE171)+CE171>$P41,$P41-SUM($I171:CE171),CE171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CF171)+CF171>$P41,$P41-SUM($I171:CF171),CF171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CG171)+CG171>$P41,$P41-SUM($I171:CG171),CG171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CH171)+CH171>$P41,$P41-SUM($I171:CH171),CH171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CI171)+CI171>$P41,$P41-SUM($I171:CI171),CI171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CJ171)+CJ171>$P41,$P41-SUM($I171:CJ171),CJ171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CK171)+CK171>$P41,$P41-SUM($I171:CK171),CK171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CL171)+CL171>$P41,$P41-SUM($I171:CL171),CL171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CM171)+CM171>$P41,$P41-SUM($I171:CM171),CM171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CN171)+CN171>$P41,$P41-SUM($I171:CN171),CN171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CO171)+CO171>$P41,$P41-SUM($I171:CO171),CO171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CP171)+CP171>$P41,$P41-SUM($I171:CP171),CP171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CQ171)+CQ171>$P41,$P41-SUM($I171:CQ171),CQ171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CR171)+CR171>$P41,$P41-SUM($I171:CR171),CR171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CS171)+CS171>$P41,$P41-SUM($I171:CS171),CS171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CT171)+CT171>$P41,$P41-SUM($I171:CT171),CT171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CU171)+CU171>$P41,$P41-SUM($I171:CU171),CU171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CV171)+CV171>$P41,$P41-SUM($I171:CV171),CV171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CW171)+CW171>$P41,$P41-SUM($I171:CW171),CW171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CX171)+CX171>$P41,$P41-SUM($I171:CX171),CX171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CY171)+CY171>$P41,$P41-SUM($I171:CY171),CY171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:CZ171)+CZ171>$P41,$P41-SUM($I171:CZ171),CZ171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:DA171)+DA171>$P41,$P41-SUM($I171:DA171),DA171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:DB171)+DB171>$P41,$P41-SUM($I171:DB171),DB171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:DC171)+DC171>$P41,$P41-SUM($I171:DC171),DC171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:DD171)+DD171>$P41,$P41-SUM($I171:DD171),DD171)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($I171:DE171)+DE171>$P41,$P41-SUM($I171:DE171),DE171)","v":-1.6653345369377348E-16}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,null,null,null,null,null,null,null,2.4117793333333333E-3,{"$f":"IF(SUM($I172:Q172)+Q172>$P42,$P42-SUM($I172:Q172),Q172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:R172)+R172>$P42,$P42-SUM($I172:R172),R172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:S172)+S172>$P42,$P42-SUM($I172:S172),S172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:T172)+T172>$P42,$P42-SUM($I172:T172),T172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:U172)+U172>$P42,$P42-SUM($I172:U172),U172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:V172)+V172>$P42,$P42-SUM($I172:V172),V172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:W172)+W172>$P42,$P42-SUM($I172:W172),W172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:X172)+X172>$P42,$P42-SUM($I172:X172),X172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:Y172)+Y172>$P42,$P42-SUM($I172:Y172),Y172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:Z172)+Z172>$P42,$P42-SUM($I172:Z172),Z172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:AA172)+AA172>$P42,$P42-SUM($I172:AA172),AA172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:AB172)+AB172>$P42,$P42-SUM($I172:AB172),AB172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:AC172)+AC172>$P42,$P42-SUM($I172:AC172),AC172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:AD172)+AD172>$P42,$P42-SUM($I172:AD172),AD172)","v":2.4117793333333333E-3},{"$f":"IF(SUM($I172:AE172)+AE172>$P42,$P42-SUM($I172:AE172),AE172)","v":0},{"$f":"IF(SUM($I172:AF172)+AF172>$P42,$P42-SUM($I172:AF172),AF172)","v":0},{"$f":"IF(SUM($I172:AG172)+AG172>$P42,$P42-SUM($I172:AG172),AG172)","v":0},{"$f":"IF(SUM($I172:AH172)+AH172>$P42,$P42-SUM($I172:AH172),AH172)","v":0},{"$f":"IF(SUM($I172:AI172)+AI172>$P42,$P42-SUM($I172:AI172),AI172)","v":0},{"$f":"IF(SUM($I172:AJ172)+AJ172>$P42,$P42-SUM($I172:AJ172),AJ172)","v":0},{"$f":"IF(SUM($I172:AK172)+AK172>$P42,$P42-SUM($I172:AK172),AK172)","v":0},{"$f":"IF(SUM($I172:AL172)+AL172>$P42,$P42-SUM($I172:AL172),AL172)","v":0},{"$f":"IF(SUM($I172:AM172)+AM172>$P42,$P42-SUM($I172:AM172),AM172)","v":0},{"$f":"IF(SUM($I172:AN172)+AN172>$P42,$P42-SUM($I172:AN172),AN172)","v":0},{"$f":"IF(SUM($I172:AO172)+AO172>$P42,$P42-SUM($I172:AO172),AO172)","v":0},{"$f":"IF(SUM($I172:AP172)+AP172>$P42,$P42-SUM($I172:AP172),AP172)","v":0},{"$f":"IF(SUM($I172:AQ172)+AQ172>$P42,$P42-SUM($I172:AQ172),AQ172)","v":0},{"$f":"IF(SUM($I172:AR172)+AR172>$P42,$P42-SUM($I172:AR172),AR172)","v":0},{"$f":"IF(SUM($I172:AS172)+AS172>$P42,$P42-SUM($I172:AS172),AS172)","v":0},{"$f":"IF(SUM($I172:AT172)+AT172>$P42,$P42-SUM($I172:AT172),AT172)","v":0},{"$f":"IF(SUM($I172:AU172)+AU172>$P42,$P42-SUM($I172:AU172),AU172)","v":0},{"$f":"IF(SUM($I172:AV172)+AV172>$P42,$P42-SUM($I172:AV172),AV172)","v":0},{"$f":"IF(SUM($I172:AW172)+AW172>$P42,$P42-SUM($I172:AW172),AW172)","v":0},{"$f":"IF(SUM($I172:AX172)+AX172>$P42,$P42-SUM($I172:AX172),AX172)","v":0},{"$f":"IF(SUM($I172:AY172)+AY172>$P42,$P42-SUM($I172:AY172),AY172)","v":0},{"$f":"IF(SUM($I172:AZ172)+AZ172>$P42,$P42-SUM($I172:AZ172),AZ172)","v":0},{"$f":"IF(SUM($I172:BA172)+BA172>$P42,$P42-SUM($I172:BA172),BA172)","v":0},{"$f":"IF(SUM($I172:BB172)+BB172>$P42,$P42-SUM($I172:BB172),BB172)","v":0},{"$f":"IF(SUM($I172:BC172)+BC172>$P42,$P42-SUM($I172:BC172),BC172)","v":0},{"$f":"IF(SUM($I172:BD172)+BD172>$P42,$P42-SUM($I172:BD172),BD172)","v":0},{"$f":"IF(SUM($I172:BE172)+BE172>$P42,$P42-SUM($I172:BE172),BE172)","v":0},{"$f":"IF(SUM($I172:BF172)+BF172>$P42,$P42-SUM($I172:BF172),BF172)","v":0},{"$f":"IF(SUM($I172:BG172)+BG172>$P42,$P42-SUM($I172:BG172),BG172)","v":0},{"$f":"IF(SUM($I172:BH172)+BH172>$P42,$P42-SUM($I172:BH172),BH172)","v":0},{"$f":"IF(SUM($I172:BI172)+BI172>$P42,$P42-SUM($I172:BI172),BI172)","v":0},{"$f":"IF(SUM($I172:BJ172)+BJ172>$P42,$P42-SUM($I172:BJ172),BJ172)","v":0},{"$f":"IF(SUM($I172:BK172)+BK172>$P42,$P42-SUM($I172:BK172),BK172)","v":0},{"$f":"IF(SUM($I172:BL172)+BL172>$P42,$P42-SUM($I172:BL172),BL172)","v":0},{"$f":"IF(SUM($I172:BM172)+BM172>$P42,$P42-SUM($I172:BM172),BM172)","v":0},{"$f":"IF(SUM($I172:BN172)+BN172>$P42,$P42-SUM($I172:BN172),BN172)","v":0},{"$f":"IF(SUM($I172:BO172)+BO172>$P42,$P42-SUM($I172:BO172),BO172)","v":0},{"$f":"IF(SUM($I172:BP172)+BP172>$P42,$P42-SUM($I172:BP172),BP172)","v":0},{"$f":"IF(SUM($I172:BQ172)+BQ172>$P42,$P42-SUM($I172:BQ172),BQ172)","v":0},{"$f":"IF(SUM($I172:BR172)+BR172>$P42,$P42-SUM($I172:BR172),BR172)","v":0},{"$f":"IF(SUM($I172:BS172)+BS172>$P42,$P42-SUM($I172:BS172),BS172)","v":0},{"$f":"IF(SUM($I172:BT172)+BT172>$P42,$P42-SUM($I172:BT172),BT172)","v":0},{"$f":"IF(SUM($I172:BU172)+BU172>$P42,$P42-SUM($I172:BU172),BU172)","v":0},{"$f":"IF(SUM($I172:BV172)+BV172>$P42,$P42-SUM($I172:BV172),BV172)","v":0},{"$f":"IF(SUM($I172:BW172)+BW172>$P42,$P42-SUM($I172:BW172),BW172)","v":0},{"$f":"IF(SUM($I172:BX172)+BX172>$P42,$P42-SUM($I172:BX172),BX172)","v":0},{"$f":"IF(SUM($I172:BY172)+BY172>$P42,$P42-SUM($I172:BY172),BY172)","v":0},{"$f":"IF(SUM($I172:BZ172)+BZ172>$P42,$P42-SUM($I172:BZ172),BZ172)","v":0},{"$f":"IF(SUM($I172:CA172)+CA172>$P42,$P42-SUM($I172:CA172),CA172)","v":0},{"$f":"IF(SUM($I172:CB172)+CB172>$P42,$P42-SUM($I172:CB172),CB172)","v":0},{"$f":"IF(SUM($I172:CC172)+CC172>$P42,$P42-SUM($I172:CC172),CC172)","v":0},{"$f":"IF(SUM($I172:CD172)+CD172>$P42,$P42-SUM($I172:CD172),CD172)","v":0},{"$f":"IF(SUM($I172:CE172)+CE172>$P42,$P42-SUM($I172:CE172),CE172)","v":0},{"$f":"IF(SUM($I172:CF172)+CF172>$P42,$P42-SUM($I172:CF172),CF172)","v":0},{"$f":"IF(SUM($I172:CG172)+CG172>$P42,$P42-SUM($I172:CG172),CG172)","v":0},{"$f":"IF(SUM($I172:CH172)+CH172>$P42,$P42-SUM($I172:CH172),CH172)","v":0},{"$f":"IF(SUM($I172:CI172)+CI172>$P42,$P42-SUM($I172:CI172),CI172)","v":0},{"$f":"IF(SUM($I172:CJ172)+CJ172>$P42,$P42-SUM($I172:CJ172),CJ172)","v":0},{"$f":"IF(SUM($I172:CK172)+CK172>$P42,$P42-SUM($I172:CK172),CK172)","v":0},{"$f":"IF(SUM($I172:CL172)+CL172>$P42,$P42-SUM($I172:CL172),CL172)","v":0},{"$f":"IF(SUM($I172:CM172)+CM172>$P42,$P42-SUM($I172:CM172),CM172)","v":0},{"$f":"IF(SUM($I172:CN172)+CN172>$P42,$P42-SUM($I172:CN172),CN172)","v":0},{"$f":"IF(SUM($I172:CO172)+CO172>$P42,$P42-SUM($I172:CO172),CO172)","v":0},{"$f":"IF(SUM($I172:CP172)+CP172>$P42,$P42-SUM($I172:CP172),CP172)","v":0},{"$f":"IF(SUM($I172:CQ172)+CQ172>$P42,$P42-SUM($I172:CQ172),CQ172)","v":0},{"$f":"IF(SUM($I172:CR172)+CR172>$P42,$P42-SUM($I172:CR172),CR172)","v":0},{"$f":"IF(SUM($I172:CS172)+CS172>$P42,$P42-SUM($I172:CS172),CS172)","v":0},{"$f":"IF(SUM($I172:CT172)+CT172>$P42,$P42-SUM($I172:CT172),CT172)","v":0},{"$f":"IF(SUM($I172:CU172)+CU172>$P42,$P42-SUM($I172:CU172),CU172)","v":0},{"$f":"IF(SUM($I172:CV172)+CV172>$P42,$P42-SUM($I172:CV172),CV172)","v":0},{"$f":"IF(SUM($I172:CW172)+CW172>$P42,$P42-SUM($I172:CW172),CW172)","v":0},{"$f":"IF(SUM($I172:CX172)+CX172>$P42,$P42-SUM($I172:CX172),CX172)","v":0},{"$f":"IF(SUM($I172:CY172)+CY172>$P42,$P42-SUM($I172:CY172),CY172)","v":0},{"$f":"IF(SUM($I172:CZ172)+CZ172>$P42,$P42-SUM($I172:CZ172),CZ172)","v":0},{"$f":"IF(SUM($I172:DA172)+DA172>$P42,$P42-SUM($I172:DA172),DA172)","v":0},{"$f":"IF(SUM($I172:DB172)+DB172>$P42,$P42-SUM($I172:DB172),DB172)","v":0},{"$f":"IF(SUM($I172:DC172)+DC172>$P42,$P42-SUM($I172:DC172),DC172)","v":0},{"$f":"IF(SUM($I172:DD172)+DD172>$P42,$P42-SUM($I172:DD172),DD172)","v":0},{"$f":"IF(SUM($I172:DE172)+DE172>$P42,$P42-SUM($I172:DE172),DE172)","v":0}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I173:Q173)+Q173>$P43,$P43-SUM($I173:Q173),Q173)","v":0},{"$f":"IF(SUM($I173:R173)+R173>$P43,$P43-SUM($I173:R173),R173)","v":0},{"$f":"IF(SUM($I173:S173)+S173>$P43,$P43-SUM($I173:S173),S173)","v":0},{"$f":"IF(SUM($I173:T173)+T173>$P43,$P43-SUM($I173:T173),T173)","v":0},{"$f":"IF(SUM($I173:U173)+U173>$P43,$P43-SUM($I173:U173),U173)","v":0},{"$f":"IF(SUM($I173:V173)+V173>$P43,$P43-SUM($I173:V173),V173)","v":0},{"$f":"IF(SUM($I173:W173)+W173>$P43,$P43-SUM($I173:W173),W173)","v":0},{"$f":"IF(SUM($I173:X173)+X173>$P43,$P43-SUM($I173:X173),X173)","v":0},{"$f":"IF(SUM($I173:Y173)+Y173>$P43,$P43-SUM($I173:Y173),Y173)","v":0},{"$f":"IF(SUM($I173:Z173)+Z173>$P43,$P43-SUM($I173:Z173),Z173)","v":0},{"$f":"IF(SUM($I173:AA173)+AA173>$P43,$P43-SUM($I173:AA173),AA173)","v":0},{"$f":"IF(SUM($I173:AB173)+AB173>$P43,$P43-SUM($I173:AB173),AB173)","v":0},{"$f":"IF(SUM($I173:AC173)+AC173>$P43,$P43-SUM($I173:AC173),AC173)","v":0},{"$f":"IF(SUM($I173:AD173)+AD173>$P43,$P43-SUM($I173:AD173),AD173)","v":0},{"$f":"IF(SUM($I173:AE173)+AE173>$P43,$P43-SUM($I173:AE173),AE173)","v":0},{"$f":"IF(SUM($I173:AF173)+AF173>$P43,$P43-SUM($I173:AF173),AF173)","v":0},{"$f":"IF(SUM($I173:AG173)+AG173>$P43,$P43-SUM($I173:AG173),AG173)","v":0},{"$f":"IF(SUM($I173:AH173)+AH173>$P43,$P43-SUM($I173:AH173),AH173)","v":0},{"$f":"IF(SUM($I173:AI173)+AI173>$P43,$P43-SUM($I173:AI173),AI173)","v":0},{"$f":"IF(SUM($I173:AJ173)+AJ173>$P43,$P43-SUM($I173:AJ173),AJ173)","v":0},{"$f":"IF(SUM($I173:AK173)+AK173>$P43,$P43-SUM($I173:AK173),AK173)","v":0},{"$f":"IF(SUM($I173:AL173)+AL173>$P43,$P43-SUM($I173:AL173),AL173)","v":0},{"$f":"IF(SUM($I173:AM173)+AM173>$P43,$P43-SUM($I173:AM173),AM173)","v":0},{"$f":"IF(SUM($I173:AN173)+AN173>$P43,$P43-SUM($I173:AN173),AN173)","v":0},{"$f":"IF(SUM($I173:AO173)+AO173>$P43,$P43-SUM($I173:AO173),AO173)","v":0},{"$f":"IF(SUM($I173:AP173)+AP173>$P43,$P43-SUM($I173:AP173),AP173)","v":0},{"$f":"IF(SUM($I173:AQ173)+AQ173>$P43,$P43-SUM($I173:AQ173),AQ173)","v":0},{"$f":"IF(SUM($I173:AR173)+AR173>$P43,$P43-SUM($I173:AR173),AR173)","v":0},{"$f":"IF(SUM($I173:AS173)+AS173>$P43,$P43-SUM($I173:AS173),AS173)","v":0},{"$f":"IF(SUM($I173:AT173)+AT173>$P43,$P43-SUM($I173:AT173),AT173)","v":0},{"$f":"IF(SUM($I173:AU173)+AU173>$P43,$P43-SUM($I173:AU173),AU173)","v":0},{"$f":"IF(SUM($I173:AV173)+AV173>$P43,$P43-SUM($I173:AV173),AV173)","v":0},{"$f":"IF(SUM($I173:AW173)+AW173>$P43,$P43-SUM($I173:AW173),AW173)","v":0},{"$f":"IF(SUM($I173:AX173)+AX173>$P43,$P43-SUM($I173:AX173),AX173)","v":0},{"$f":"IF(SUM($I173:AY173)+AY173>$P43,$P43-SUM($I173:AY173),AY173)","v":0},{"$f":"IF(SUM($I173:AZ173)+AZ173>$P43,$P43-SUM($I173:AZ173),AZ173)","v":0},{"$f":"IF(SUM($I173:BA173)+BA173>$P43,$P43-SUM($I173:BA173),BA173)","v":0},{"$f":"IF(SUM($I173:BB173)+BB173>$P43,$P43-SUM($I173:BB173),BB173)","v":0},{"$f":"IF(SUM($I173:BC173)+BC173>$P43,$P43-SUM($I173:BC173),BC173)","v":0},{"$f":"IF(SUM($I173:BD173)+BD173>$P43,$P43-SUM($I173:BD173),BD173)","v":0},{"$f":"IF(SUM($I173:BE173)+BE173>$P43,$P43-SUM($I173:BE173),BE173)","v":0},{"$f":"IF(SUM($I173:BF173)+BF173>$P43,$P43-SUM($I173:BF173),BF173)","v":0},{"$f":"IF(SUM($I173:BG173)+BG173>$P43,$P43-SUM($I173:BG173),BG173)","v":0},{"$f":"IF(SUM($I173:BH173)+BH173>$P43,$P43-SUM($I173:BH173),BH173)","v":0},{"$f":"IF(SUM($I173:BI173)+BI173>$P43,$P43-SUM($I173:BI173),BI173)","v":0},{"$f":"IF(SUM($I173:BJ173)+BJ173>$P43,$P43-SUM($I173:BJ173),BJ173)","v":0},{"$f":"IF(SUM($I173:BK173)+BK173>$P43,$P43-SUM($I173:BK173),BK173)","v":0},{"$f":"IF(SUM($I173:BL173)+BL173>$P43,$P43-SUM($I173:BL173),BL173)","v":0},{"$f":"IF(SUM($I173:BM173)+BM173>$P43,$P43-SUM($I173:BM173),BM173)","v":0},{"$f":"IF(SUM($I173:BN173)+BN173>$P43,$P43-SUM($I173:BN173),BN173)","v":0},{"$f":"IF(SUM($I173:BO173)+BO173>$P43,$P43-SUM($I173:BO173),BO173)","v":0},{"$f":"IF(SUM($I173:BP173)+BP173>$P43,$P43-SUM($I173:BP173),BP173)","v":0},{"$f":"IF(SUM($I173:BQ173)+BQ173>$P43,$P43-SUM($I173:BQ173),BQ173)","v":0},{"$f":"IF(SUM($I173:BR173)+BR173>$P43,$P43-SUM($I173:BR173),BR173)","v":0},{"$f":"IF(SUM($I173:BS173)+BS173>$P43,$P43-SUM($I173:BS173),BS173)","v":0},{"$f":"IF(SUM($I173:BT173)+BT173>$P43,$P43-SUM($I173:BT173),BT173)","v":0},{"$f":"IF(SUM($I173:BU173)+BU173>$P43,$P43-SUM($I173:BU173),BU173)","v":0},{"$f":"IF(SUM($I173:BV173)+BV173>$P43,$P43-SUM($I173:BV173),BV173)","v":0},{"$f":"IF(SUM($I173:BW173)+BW173>$P43,$P43-SUM($I173:BW173),BW173)","v":0},{"$f":"IF(SUM($I173:BX173)+BX173>$P43,$P43-SUM($I173:BX173),BX173)","v":0},{"$f":"IF(SUM($I173:BY173)+BY173>$P43,$P43-SUM($I173:BY173),BY173)","v":0},{"$f":"IF(SUM($I173:BZ173)+BZ173>$P43,$P43-SUM($I173:BZ173),BZ173)","v":0},{"$f":"IF(SUM($I173:CA173)+CA173>$P43,$P43-SUM($I173:CA173),CA173)","v":0},{"$f":"IF(SUM($I173:CB173)+CB173>$P43,$P43-SUM($I173:CB173),CB173)","v":0},{"$f":"IF(SUM($I173:CC173)+CC173>$P43,$P43-SUM($I173:CC173),CC173)","v":0},{"$f":"IF(SUM($I173:CD173)+CD173>$P43,$P43-SUM($I173:CD173),CD173)","v":0},{"$f":"IF(SUM($I173:CE173)+CE173>$P43,$P43-SUM($I173:CE173),CE173)","v":0},{"$f":"IF(SUM($I173:CF173)+CF173>$P43,$P43-SUM($I173:CF173),CF173)","v":0},{"$f":"IF(SUM($I173:CG173)+CG173>$P43,$P43-SUM($I173:CG173),CG173)","v":0},{"$f":"IF(SUM($I173:CH173)+CH173>$P43,$P43-SUM($I173:CH173),CH173)","v":0},{"$f":"IF(SUM($I173:CI173)+CI173>$P43,$P43-SUM($I173:CI173),CI173)","v":0},{"$f":"IF(SUM($I173:CJ173)+CJ173>$P43,$P43-SUM($I173:CJ173),CJ173)","v":0},{"$f":"IF(SUM($I173:CK173)+CK173>$P43,$P43-SUM($I173:CK173),CK173)","v":0},{"$f":"IF(SUM($I173:CL173)+CL173>$P43,$P43-SUM($I173:CL173),CL173)","v":0},{"$f":"IF(SUM($I173:CM173)+CM173>$P43,$P43-SUM($I173:CM173),CM173)","v":0},{"$f":"IF(SUM($I173:CN173)+CN173>$P43,$P43-SUM($I173:CN173),CN173)","v":0},{"$f":"IF(SUM($I173:CO173)+CO173>$P43,$P43-SUM($I173:CO173),CO173)","v":0},{"$f":"IF(SUM($I173:CP173)+CP173>$P43,$P43-SUM($I173:CP173),CP173)","v":0},{"$f":"IF(SUM($I173:CQ173)+CQ173>$P43,$P43-SUM($I173:CQ173),CQ173)","v":0},{"$f":"IF(SUM($I173:CR173)+CR173>$P43,$P43-SUM($I173:CR173),CR173)","v":0},{"$f":"IF(SUM($I173:CS173)+CS173>$P43,$P43-SUM($I173:CS173),CS173)","v":0},{"$f":"IF(SUM($I173:CT173)+CT173>$P43,$P43-SUM($I173:CT173),CT173)","v":0},{"$f":"IF(SUM($I173:CU173)+CU173>$P43,$P43-SUM($I173:CU173),CU173)","v":0},{"$f":"IF(SUM($I173:CV173)+CV173>$P43,$P43-SUM($I173:CV173),CV173)","v":0},{"$f":"IF(SUM($I173:CW173)+CW173>$P43,$P43-SUM($I173:CW173),CW173)","v":0},{"$f":"IF(SUM($I173:CX173)+CX173>$P43,$P43-SUM($I173:CX173),CX173)","v":0},{"$f":"IF(SUM($I173:CY173)+CY173>$P43,$P43-SUM($I173:CY173),CY173)","v":0},{"$f":"IF(SUM($I173:CZ173)+CZ173>$P43,$P43-SUM($I173:CZ173),CZ173)","v":0},{"$f":"IF(SUM($I173:DA173)+DA173>$P43,$P43-SUM($I173:DA173),DA173)","v":0},{"$f":"IF(SUM($I173:DB173)+DB173>$P43,$P43-SUM($I173:DB173),DB173)","v":0},{"$f":"IF(SUM($I173:DC173)+DC173>$P43,$P43-SUM($I173:DC173),DC173)","v":0},{"$f":"IF(SUM($I173:DD173)+DD173>$P43,$P43-SUM($I173:DD173),DD173)","v":0},{"$f":"IF(SUM($I173:DE173)+DE173>$P43,$P43-SUM($I173:DE173),DE173)","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,null,null,null,null,null,null,null,1.0504639881791549E-2,{"$f":"IF(SUM($I174:Q174)+Q174>$P44,$P44-SUM($I174:Q174),Q174)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I174:R174)+R174>$P44,$P44-SUM($I174:R174),R174)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I174:S174)+S174>$P44,$P44-SUM($I174:S174),S174)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I174:T174)+T174>$P44,$P44-SUM($I174:T174),T174)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I174:U174)+U174>$P44,$P44-SUM($I174:U174),U174)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I174:V174)+V174>$P44,$P44-SUM($I174:V174),V174)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I174:W174)+W174>$P44,$P44-SUM($I174:W174),W174)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I174:X174)+X174>$P44,$P44-SUM($I174:X174),X174)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I174:Y174)+Y174>$P44,$P44-SUM($I174:Y174),Y174)","v":1.0504639881791539E-2},{"$f":"IF(SUM($I174:Z174)+Z174>$P44,$P44-SUM($I174:Z174),Z174)","v":0},{"$f":"IF(SUM($I174:AA174)+AA174>$P44,$P44-SUM($I174:AA174),AA174)","v":0},{"$f":"IF(SUM($I174:AB174)+AB174>$P44,$P44-SUM($I174:AB174),AB174)","v":0},{"$f":"IF(SUM($I174:AC174)+AC174>$P44,$P44-SUM($I174:AC174),AC174)","v":0},{"$f":"IF(SUM($I174:AD174)+AD174>$P44,$P44-SUM($I174:AD174),AD174)","v":0},{"$f":"IF(SUM($I174:AE174)+AE174>$P44,$P44-SUM($I174:AE174),AE174)","v":0},{"$f":"IF(SUM($I174:AF174)+AF174>$P44,$P44-SUM($I174:AF174),AF174)","v":0},{"$f":"IF(SUM($I174:AG174)+AG174>$P44,$P44-SUM($I174:AG174),AG174)","v":0},{"$f":"IF(SUM($I174:AH174)+AH174>$P44,$P44-SUM($I174:AH174),AH174)","v":0},{"$f":"IF(SUM($I174:AI174)+AI174>$P44,$P44-SUM($I174:AI174),AI174)","v":0},{"$f":"IF(SUM($I174:AJ174)+AJ174>$P44,$P44-SUM($I174:AJ174),AJ174)","v":0},{"$f":"IF(SUM($I174:AK174)+AK174>$P44,$P44-SUM($I174:AK174),AK174)","v":0},{"$f":"IF(SUM($I174:AL174)+AL174>$P44,$P44-SUM($I174:AL174),AL174)","v":0},{"$f":"IF(SUM($I174:AM174)+AM174>$P44,$P44-SUM($I174:AM174),AM174)","v":0},{"$f":"IF(SUM($I174:AN174)+AN174>$P44,$P44-SUM($I174:AN174),AN174)","v":0},{"$f":"IF(SUM($I174:AO174)+AO174>$P44,$P44-SUM($I174:AO174),AO174)","v":0},{"$f":"IF(SUM($I174:AP174)+AP174>$P44,$P44-SUM($I174:AP174),AP174)","v":0},{"$f":"IF(SUM($I174:AQ174)+AQ174>$P44,$P44-SUM($I174:AQ174),AQ174)","v":0},{"$f":"IF(SUM($I174:AR174)+AR174>$P44,$P44-SUM($I174:AR174),AR174)","v":0},{"$f":"IF(SUM($I174:AS174)+AS174>$P44,$P44-SUM($I174:AS174),AS174)","v":0},{"$f":"IF(SUM($I174:AT174)+AT174>$P44,$P44-SUM($I174:AT174),AT174)","v":0},{"$f":"IF(SUM($I174:AU174)+AU174>$P44,$P44-SUM($I174:AU174),AU174)","v":0},{"$f":"IF(SUM($I174:AV174)+AV174>$P44,$P44-SUM($I174:AV174),AV174)","v":0},{"$f":"IF(SUM($I174:AW174)+AW174>$P44,$P44-SUM($I174:AW174),AW174)","v":0},{"$f":"IF(SUM($I174:AX174)+AX174>$P44,$P44-SUM($I174:AX174),AX174)","v":0},{"$f":"IF(SUM($I174:AY174)+AY174>$P44,$P44-SUM($I174:AY174),AY174)","v":0},{"$f":"IF(SUM($I174:AZ174)+AZ174>$P44,$P44-SUM($I174:AZ174),AZ174)","v":0},{"$f":"IF(SUM($I174:BA174)+BA174>$P44,$P44-SUM($I174:BA174),BA174)","v":0},{"$f":"IF(SUM($I174:BB174)+BB174>$P44,$P44-SUM($I174:BB174),BB174)","v":0},{"$f":"IF(SUM($I174:BC174)+BC174>$P44,$P44-SUM($I174:BC174),BC174)","v":0},{"$f":"IF(SUM($I174:BD174)+BD174>$P44,$P44-SUM($I174:BD174),BD174)","v":0},{"$f":"IF(SUM($I174:BE174)+BE174>$P44,$P44-SUM($I174:BE174),BE174)","v":0},{"$f":"IF(SUM($I174:BF174)+BF174>$P44,$P44-SUM($I174:BF174),BF174)","v":0},{"$f":"IF(SUM($I174:BG174)+BG174>$P44,$P44-SUM($I174:BG174),BG174)","v":0},{"$f":"IF(SUM($I174:BH174)+BH174>$P44,$P44-SUM($I174:BH174),BH174)","v":0},{"$f":"IF(SUM($I174:BI174)+BI174>$P44,$P44-SUM($I174:BI174),BI174)","v":0},{"$f":"IF(SUM($I174:BJ174)+BJ174>$P44,$P44-SUM($I174:BJ174),BJ174)","v":0},{"$f":"IF(SUM($I174:BK174)+BK174>$P44,$P44-SUM($I174:BK174),BK174)","v":0},{"$f":"IF(SUM($I174:BL174)+BL174>$P44,$P44-SUM($I174:BL174),BL174)","v":0},{"$f":"IF(SUM($I174:BM174)+BM174>$P44,$P44-SUM($I174:BM174),BM174)","v":0},{"$f":"IF(SUM($I174:BN174)+BN174>$P44,$P44-SUM($I174:BN174),BN174)","v":0},{"$f":"IF(SUM($I174:BO174)+BO174>$P44,$P44-SUM($I174:BO174),BO174)","v":0},{"$f":"IF(SUM($I174:BP174)+BP174>$P44,$P44-SUM($I174:BP174),BP174)","v":0},{"$f":"IF(SUM($I174:BQ174)+BQ174>$P44,$P44-SUM($I174:BQ174),BQ174)","v":0},{"$f":"IF(SUM($I174:BR174)+BR174>$P44,$P44-SUM($I174:BR174),BR174)","v":0},{"$f":"IF(SUM($I174:BS174)+BS174>$P44,$P44-SUM($I174:BS174),BS174)","v":0},{"$f":"IF(SUM($I174:BT174)+BT174>$P44,$P44-SUM($I174:BT174),BT174)","v":0},{"$f":"IF(SUM($I174:BU174)+BU174>$P44,$P44-SUM($I174:BU174),BU174)","v":0},{"$f":"IF(SUM($I174:BV174)+BV174>$P44,$P44-SUM($I174:BV174),BV174)","v":0},{"$f":"IF(SUM($I174:BW174)+BW174>$P44,$P44-SUM($I174:BW174),BW174)","v":0},{"$f":"IF(SUM($I174:BX174)+BX174>$P44,$P44-SUM($I174:BX174),BX174)","v":0},{"$f":"IF(SUM($I174:BY174)+BY174>$P44,$P44-SUM($I174:BY174),BY174)","v":0},{"$f":"IF(SUM($I174:BZ174)+BZ174>$P44,$P44-SUM($I174:BZ174),BZ174)","v":0},{"$f":"IF(SUM($I174:CA174)+CA174>$P44,$P44-SUM($I174:CA174),CA174)","v":0},{"$f":"IF(SUM($I174:CB174)+CB174>$P44,$P44-SUM($I174:CB174),CB174)","v":0},{"$f":"IF(SUM($I174:CC174)+CC174>$P44,$P44-SUM($I174:CC174),CC174)","v":0},{"$f":"IF(SUM($I174:CD174)+CD174>$P44,$P44-SUM($I174:CD174),CD174)","v":0},{"$f":"IF(SUM($I174:CE174)+CE174>$P44,$P44-SUM($I174:CE174),CE174)","v":0},{"$f":"IF(SUM($I174:CF174)+CF174>$P44,$P44-SUM($I174:CF174),CF174)","v":0},{"$f":"IF(SUM($I174:CG174)+CG174>$P44,$P44-SUM($I174:CG174),CG174)","v":0},{"$f":"IF(SUM($I174:CH174)+CH174>$P44,$P44-SUM($I174:CH174),CH174)","v":0},{"$f":"IF(SUM($I174:CI174)+CI174>$P44,$P44-SUM($I174:CI174),CI174)","v":0},{"$f":"IF(SUM($I174:CJ174)+CJ174>$P44,$P44-SUM($I174:CJ174),CJ174)","v":0},{"$f":"IF(SUM($I174:CK174)+CK174>$P44,$P44-SUM($I174:CK174),CK174)","v":0},{"$f":"IF(SUM($I174:CL174)+CL174>$P44,$P44-SUM($I174:CL174),CL174)","v":0},{"$f":"IF(SUM($I174:CM174)+CM174>$P44,$P44-SUM($I174:CM174),CM174)","v":0},{"$f":"IF(SUM($I174:CN174)+CN174>$P44,$P44-SUM($I174:CN174),CN174)","v":0},{"$f":"IF(SUM($I174:CO174)+CO174>$P44,$P44-SUM($I174:CO174),CO174)","v":0},{"$f":"IF(SUM($I174:CP174)+CP174>$P44,$P44-SUM($I174:CP174),CP174)","v":0},{"$f":"IF(SUM($I174:CQ174)+CQ174>$P44,$P44-SUM($I174:CQ174),CQ174)","v":0},{"$f":"IF(SUM($I174:CR174)+CR174>$P44,$P44-SUM($I174:CR174),CR174)","v":0},{"$f":"IF(SUM($I174:CS174)+CS174>$P44,$P44-SUM($I174:CS174),CS174)","v":0},{"$f":"IF(SUM($I174:CT174)+CT174>$P44,$P44-SUM($I174:CT174),CT174)","v":0},{"$f":"IF(SUM($I174:CU174)+CU174>$P44,$P44-SUM($I174:CU174),CU174)","v":0},{"$f":"IF(SUM($I174:CV174)+CV174>$P44,$P44-SUM($I174:CV174),CV174)","v":0},{"$f":"IF(SUM($I174:CW174)+CW174>$P44,$P44-SUM($I174:CW174),CW174)","v":0},{"$f":"IF(SUM($I174:CX174)+CX174>$P44,$P44-SUM($I174:CX174),CX174)","v":0},{"$f":"IF(SUM($I174:CY174)+CY174>$P44,$P44-SUM($I174:CY174),CY174)","v":0},{"$f":"IF(SUM($I174:CZ174)+CZ174>$P44,$P44-SUM($I174:CZ174),CZ174)","v":0},{"$f":"IF(SUM($I174:DA174)+DA174>$P44,$P44-SUM($I174:DA174),DA174)","v":0},{"$f":"IF(SUM($I174:DB174)+DB174>$P44,$P44-SUM($I174:DB174),DB174)","v":0},{"$f":"IF(SUM($I174:DC174)+DC174>$P44,$P44-SUM($I174:DC174),DC174)","v":0},{"$f":"IF(SUM($I174:DD174)+DD174>$P44,$P44-SUM($I174:DD174),DD174)","v":0},{"$f":"IF(SUM($I174:DE174)+DE174>$P44,$P44-SUM($I174:DE174),DE174)","v":0}]
[]
[null,"Depreciation:  2017 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,null,null,null,null,null,null,null,null,{"$f":"Q37/$F178","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:R178)+R178>$Q37,$Q37-SUM($I178:R178),R178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:S178)+S178>$Q37,$Q37-SUM($I178:S178),S178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:T178)+T178>$Q37,$Q37-SUM($I178:T178),T178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:U178)+U178>$Q37,$Q37-SUM($I178:U178),U178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:V178)+V178>$Q37,$Q37-SUM($I178:V178),V178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:W178)+W178>$Q37,$Q37-SUM($I178:W178),W178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:X178)+X178>$Q37,$Q37-SUM($I178:X178),X178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:Y178)+Y178>$Q37,$Q37-SUM($I178:Y178),Y178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:Z178)+Z178>$Q37,$Q37-SUM($I178:Z178),Z178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AA178)+AA178>$Q37,$Q37-SUM($I178:AA178),AA178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AB178)+AB178>$Q37,$Q37-SUM($I178:AB178),AB178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AC178)+AC178>$Q37,$Q37-SUM($I178:AC178),AC178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AD178)+AD178>$Q37,$Q37-SUM($I178:AD178),AD178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AE178)+AE178>$Q37,$Q37-SUM($I178:AE178),AE178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AF178)+AF178>$Q37,$Q37-SUM($I178:AF178),AF178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AG178)+AG178>$Q37,$Q37-SUM($I178:AG178),AG178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AH178)+AH178>$Q37,$Q37-SUM($I178:AH178),AH178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AI178)+AI178>$Q37,$Q37-SUM($I178:AI178),AI178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AJ178)+AJ178>$Q37,$Q37-SUM($I178:AJ178),AJ178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AK178)+AK178>$Q37,$Q37-SUM($I178:AK178),AK178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AL178)+AL178>$Q37,$Q37-SUM($I178:AL178),AL178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AM178)+AM178>$Q37,$Q37-SUM($I178:AM178),AM178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AN178)+AN178>$Q37,$Q37-SUM($I178:AN178),AN178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AO178)+AO178>$Q37,$Q37-SUM($I178:AO178),AO178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AP178)+AP178>$Q37,$Q37-SUM($I178:AP178),AP178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AQ178)+AQ178>$Q37,$Q37-SUM($I178:AQ178),AQ178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AR178)+AR178>$Q37,$Q37-SUM($I178:AR178),AR178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AS178)+AS178>$Q37,$Q37-SUM($I178:AS178),AS178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AT178)+AT178>$Q37,$Q37-SUM($I178:AT178),AT178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AU178)+AU178>$Q37,$Q37-SUM($I178:AU178),AU178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AV178)+AV178>$Q37,$Q37-SUM($I178:AV178),AV178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AW178)+AW178>$Q37,$Q37-SUM($I178:AW178),AW178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AX178)+AX178>$Q37,$Q37-SUM($I178:AX178),AX178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AY178)+AY178>$Q37,$Q37-SUM($I178:AY178),AY178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:AZ178)+AZ178>$Q37,$Q37-SUM($I178:AZ178),AZ178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BA178)+BA178>$Q37,$Q37-SUM($I178:BA178),BA178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BB178)+BB178>$Q37,$Q37-SUM($I178:BB178),BB178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BC178)+BC178>$Q37,$Q37-SUM($I178:BC178),BC178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BD178)+BD178>$Q37,$Q37-SUM($I178:BD178),BD178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BE178)+BE178>$Q37,$Q37-SUM($I178:BE178),BE178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BF178)+BF178>$Q37,$Q37-SUM($I178:BF178),BF178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BG178)+BG178>$Q37,$Q37-SUM($I178:BG178),BG178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BH178)+BH178>$Q37,$Q37-SUM($I178:BH178),BH178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BI178)+BI178>$Q37,$Q37-SUM($I178:BI178),BI178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BJ178)+BJ178>$Q37,$Q37-SUM($I178:BJ178),BJ178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BK178)+BK178>$Q37,$Q37-SUM($I178:BK178),BK178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BL178)+BL178>$Q37,$Q37-SUM($I178:BL178),BL178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BM178)+BM178>$Q37,$Q37-SUM($I178:BM178),BM178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BN178)+BN178>$Q37,$Q37-SUM($I178:BN178),BN178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BO178)+BO178>$Q37,$Q37-SUM($I178:BO178),BO178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BP178)+BP178>$Q37,$Q37-SUM($I178:BP178),BP178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BQ178)+BQ178>$Q37,$Q37-SUM($I178:BQ178),BQ178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BR178)+BR178>$Q37,$Q37-SUM($I178:BR178),BR178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BS178)+BS178>$Q37,$Q37-SUM($I178:BS178),BS178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BT178)+BT178>$Q37,$Q37-SUM($I178:BT178),BT178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BU178)+BU178>$Q37,$Q37-SUM($I178:BU178),BU178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BV178)+BV178>$Q37,$Q37-SUM($I178:BV178),BV178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BW178)+BW178>$Q37,$Q37-SUM($I178:BW178),BW178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BX178)+BX178>$Q37,$Q37-SUM($I178:BX178),BX178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BY178)+BY178>$Q37,$Q37-SUM($I178:BY178),BY178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:BZ178)+BZ178>$Q37,$Q37-SUM($I178:BZ178),BZ178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:CA178)+CA178>$Q37,$Q37-SUM($I178:CA178),CA178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:CB178)+CB178>$Q37,$Q37-SUM($I178:CB178),CB178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:CC178)+CC178>$Q37,$Q37-SUM($I178:CC178),CC178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:CD178)+CD178>$Q37,$Q37-SUM($I178:CD178),CD178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:CE178)+CE178>$Q37,$Q37-SUM($I178:CE178),CE178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:CF178)+CF178>$Q37,$Q37-SUM($I178:CF178),CF178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:CG178)+CG178>$Q37,$Q37-SUM($I178:CG178),CG178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:CH178)+CH178>$Q37,$Q37-SUM($I178:CH178),CH178)","v":4.4645703142857139E-3},{"$f":"IF(SUM($I178:CI178)+CI178>$Q37,$Q37-SUM($I178:CI178),CI178)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I178:CJ178)+CJ178>$Q37,$Q37-SUM($I178:CJ178),CJ178)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I178:CK178)+CK178>$Q37,$Q37-SUM($I178:CK178),CK178)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I178:CL178)+CL178>$Q37,$Q37-SUM($I178:CL178),CL178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CM178)+CM178>$Q37,$Q37-SUM($I178:CM178),CM178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CN178)+CN178>$Q37,$Q37-SUM($I178:CN178),CN178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CO178)+CO178>$Q37,$Q37-SUM($I178:CO178),CO178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CP178)+CP178>$Q37,$Q37-SUM($I178:CP178),CP178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CQ178)+CQ178>$Q37,$Q37-SUM($I178:CQ178),CQ178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CR178)+CR178>$Q37,$Q37-SUM($I178:CR178),CR178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CS178)+CS178>$Q37,$Q37-SUM($I178:CS178),CS178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CT178)+CT178>$Q37,$Q37-SUM($I178:CT178),CT178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CU178)+CU178>$Q37,$Q37-SUM($I178:CU178),CU178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CV178)+CV178>$Q37,$Q37-SUM($I178:CV178),CV178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CW178)+CW178>$Q37,$Q37-SUM($I178:CW178),CW178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CX178)+CX178>$Q37,$Q37-SUM($I178:CX178),CX178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CY178)+CY178>$Q37,$Q37-SUM($I178:CY178),CY178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:CZ178)+CZ178>$Q37,$Q37-SUM($I178:CZ178),CZ178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:DA178)+DA178>$Q37,$Q37-SUM($I178:DA178),DA178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:DB178)+DB178>$Q37,$Q37-SUM($I178:DB178),DB178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:DC178)+DC178>$Q37,$Q37-SUM($I178:DC178),DC178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:DD178)+DD178>$Q37,$Q37-SUM($I178:DD178),DD178)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I178:DE178)+DE178>$Q37,$Q37-SUM($I178:DE178),DE178)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I179:R179)+R179>$Q38,$Q38-SUM($I179:R179),R179)","v":0},{"$f":"IF(SUM($I179:S179)+S179>$Q38,$Q38-SUM($I179:S179),S179)","v":0},{"$f":"IF(SUM($I179:T179)+T179>$Q38,$Q38-SUM($I179:T179),T179)","v":0},{"$f":"IF(SUM($I179:U179)+U179>$Q38,$Q38-SUM($I179:U179),U179)","v":0},{"$f":"IF(SUM($I179:V179)+V179>$Q38,$Q38-SUM($I179:V179),V179)","v":0},{"$f":"IF(SUM($I179:W179)+W179>$Q38,$Q38-SUM($I179:W179),W179)","v":0},{"$f":"IF(SUM($I179:X179)+X179>$Q38,$Q38-SUM($I179:X179),X179)","v":0},{"$f":"IF(SUM($I179:Y179)+Y179>$Q38,$Q38-SUM($I179:Y179),Y179)","v":0},{"$f":"IF(SUM($I179:Z179)+Z179>$Q38,$Q38-SUM($I179:Z179),Z179)","v":0},{"$f":"IF(SUM($I179:AA179)+AA179>$Q38,$Q38-SUM($I179:AA179),AA179)","v":0},{"$f":"IF(SUM($I179:AB179)+AB179>$Q38,$Q38-SUM($I179:AB179),AB179)","v":0},{"$f":"IF(SUM($I179:AC179)+AC179>$Q38,$Q38-SUM($I179:AC179),AC179)","v":0},{"$f":"IF(SUM($I179:AD179)+AD179>$Q38,$Q38-SUM($I179:AD179),AD179)","v":0},{"$f":"IF(SUM($I179:AE179)+AE179>$Q38,$Q38-SUM($I179:AE179),AE179)","v":0},{"$f":"IF(SUM($I179:AF179)+AF179>$Q38,$Q38-SUM($I179:AF179),AF179)","v":0},{"$f":"IF(SUM($I179:AG179)+AG179>$Q38,$Q38-SUM($I179:AG179),AG179)","v":0},{"$f":"IF(SUM($I179:AH179)+AH179>$Q38,$Q38-SUM($I179:AH179),AH179)","v":0},{"$f":"IF(SUM($I179:AI179)+AI179>$Q38,$Q38-SUM($I179:AI179),AI179)","v":0},{"$f":"IF(SUM($I179:AJ179)+AJ179>$Q38,$Q38-SUM($I179:AJ179),AJ179)","v":0},{"$f":"IF(SUM($I179:AK179)+AK179>$Q38,$Q38-SUM($I179:AK179),AK179)","v":0},{"$f":"IF(SUM($I179:AL179)+AL179>$Q38,$Q38-SUM($I179:AL179),AL179)","v":0},{"$f":"IF(SUM($I179:AM179)+AM179>$Q38,$Q38-SUM($I179:AM179),AM179)","v":0},{"$f":"IF(SUM($I179:AN179)+AN179>$Q38,$Q38-SUM($I179:AN179),AN179)","v":0},{"$f":"IF(SUM($I179:AO179)+AO179>$Q38,$Q38-SUM($I179:AO179),AO179)","v":0},{"$f":"IF(SUM($I179:AP179)+AP179>$Q38,$Q38-SUM($I179:AP179),AP179)","v":0},{"$f":"IF(SUM($I179:AQ179)+AQ179>$Q38,$Q38-SUM($I179:AQ179),AQ179)","v":0},{"$f":"IF(SUM($I179:AR179)+AR179>$Q38,$Q38-SUM($I179:AR179),AR179)","v":0},{"$f":"IF(SUM($I179:AS179)+AS179>$Q38,$Q38-SUM($I179:AS179),AS179)","v":0},{"$f":"IF(SUM($I179:AT179)+AT179>$Q38,$Q38-SUM($I179:AT179),AT179)","v":0},{"$f":"IF(SUM($I179:AU179)+AU179>$Q38,$Q38-SUM($I179:AU179),AU179)","v":0},{"$f":"IF(SUM($I179:AV179)+AV179>$Q38,$Q38-SUM($I179:AV179),AV179)","v":0},{"$f":"IF(SUM($I179:AW179)+AW179>$Q38,$Q38-SUM($I179:AW179),AW179)","v":0},{"$f":"IF(SUM($I179:AX179)+AX179>$Q38,$Q38-SUM($I179:AX179),AX179)","v":0},{"$f":"IF(SUM($I179:AY179)+AY179>$Q38,$Q38-SUM($I179:AY179),AY179)","v":0},{"$f":"IF(SUM($I179:AZ179)+AZ179>$Q38,$Q38-SUM($I179:AZ179),AZ179)","v":0},{"$f":"IF(SUM($I179:BA179)+BA179>$Q38,$Q38-SUM($I179:BA179),BA179)","v":0},{"$f":"IF(SUM($I179:BB179)+BB179>$Q38,$Q38-SUM($I179:BB179),BB179)","v":0},{"$f":"IF(SUM($I179:BC179)+BC179>$Q38,$Q38-SUM($I179:BC179),BC179)","v":0},{"$f":"IF(SUM($I179:BD179)+BD179>$Q38,$Q38-SUM($I179:BD179),BD179)","v":0},{"$f":"IF(SUM($I179:BE179)+BE179>$Q38,$Q38-SUM($I179:BE179),BE179)","v":0},{"$f":"IF(SUM($I179:BF179)+BF179>$Q38,$Q38-SUM($I179:BF179),BF179)","v":0},{"$f":"IF(SUM($I179:BG179)+BG179>$Q38,$Q38-SUM($I179:BG179),BG179)","v":0},{"$f":"IF(SUM($I179:BH179)+BH179>$Q38,$Q38-SUM($I179:BH179),BH179)","v":0},{"$f":"IF(SUM($I179:BI179)+BI179>$Q38,$Q38-SUM($I179:BI179),BI179)","v":0},{"$f":"IF(SUM($I179:BJ179)+BJ179>$Q38,$Q38-SUM($I179:BJ179),BJ179)","v":0},{"$f":"IF(SUM($I179:BK179)+BK179>$Q38,$Q38-SUM($I179:BK179),BK179)","v":0},{"$f":"IF(SUM($I179:BL179)+BL179>$Q38,$Q38-SUM($I179:BL179),BL179)","v":0},{"$f":"IF(SUM($I179:BM179)+BM179>$Q38,$Q38-SUM($I179:BM179),BM179)","v":0},{"$f":"IF(SUM($I179:BN179)+BN179>$Q38,$Q38-SUM($I179:BN179),BN179)","v":0},{"$f":"IF(SUM($I179:BO179)+BO179>$Q38,$Q38-SUM($I179:BO179),BO179)","v":0},{"$f":"IF(SUM($I179:BP179)+BP179>$Q38,$Q38-SUM($I179:BP179),BP179)","v":0},{"$f":"IF(SUM($I179:BQ179)+BQ179>$Q38,$Q38-SUM($I179:BQ179),BQ179)","v":0},{"$f":"IF(SUM($I179:BR179)+BR179>$Q38,$Q38-SUM($I179:BR179),BR179)","v":0},{"$f":"IF(SUM($I179:BS179)+BS179>$Q38,$Q38-SUM($I179:BS179),BS179)","v":0},{"$f":"IF(SUM($I179:BT179)+BT179>$Q38,$Q38-SUM($I179:BT179),BT179)","v":0},{"$f":"IF(SUM($I179:BU179)+BU179>$Q38,$Q38-SUM($I179:BU179),BU179)","v":0},{"$f":"IF(SUM($I179:BV179)+BV179>$Q38,$Q38-SUM($I179:BV179),BV179)","v":0},{"$f":"IF(SUM($I179:BW179)+BW179>$Q38,$Q38-SUM($I179:BW179),BW179)","v":0},{"$f":"IF(SUM($I179:BX179)+BX179>$Q38,$Q38-SUM($I179:BX179),BX179)","v":0},{"$f":"IF(SUM($I179:BY179)+BY179>$Q38,$Q38-SUM($I179:BY179),BY179)","v":0},{"$f":"IF(SUM($I179:BZ179)+BZ179>$Q38,$Q38-SUM($I179:BZ179),BZ179)","v":0},{"$f":"IF(SUM($I179:CA179)+CA179>$Q38,$Q38-SUM($I179:CA179),CA179)","v":0},{"$f":"IF(SUM($I179:CB179)+CB179>$Q38,$Q38-SUM($I179:CB179),CB179)","v":0},{"$f":"IF(SUM($I179:CC179)+CC179>$Q38,$Q38-SUM($I179:CC179),CC179)","v":0},{"$f":"IF(SUM($I179:CD179)+CD179>$Q38,$Q38-SUM($I179:CD179),CD179)","v":0},{"$f":"IF(SUM($I179:CE179)+CE179>$Q38,$Q38-SUM($I179:CE179),CE179)","v":0},{"$f":"IF(SUM($I179:CF179)+CF179>$Q38,$Q38-SUM($I179:CF179),CF179)","v":0},{"$f":"IF(SUM($I179:CG179)+CG179>$Q38,$Q38-SUM($I179:CG179),CG179)","v":0},{"$f":"IF(SUM($I179:CH179)+CH179>$Q38,$Q38-SUM($I179:CH179),CH179)","v":0},{"$f":"IF(SUM($I179:CI179)+CI179>$Q38,$Q38-SUM($I179:CI179),CI179)","v":0},{"$f":"IF(SUM($I179:CJ179)+CJ179>$Q38,$Q38-SUM($I179:CJ179),CJ179)","v":0},{"$f":"IF(SUM($I179:CK179)+CK179>$Q38,$Q38-SUM($I179:CK179),CK179)","v":0},{"$f":"IF(SUM($I179:CL179)+CL179>$Q38,$Q38-SUM($I179:CL179),CL179)","v":0},{"$f":"IF(SUM($I179:CM179)+CM179>$Q38,$Q38-SUM($I179:CM179),CM179)","v":0},{"$f":"IF(SUM($I179:CN179)+CN179>$Q38,$Q38-SUM($I179:CN179),CN179)","v":0},{"$f":"IF(SUM($I179:CO179)+CO179>$Q38,$Q38-SUM($I179:CO179),CO179)","v":0},{"$f":"IF(SUM($I179:CP179)+CP179>$Q38,$Q38-SUM($I179:CP179),CP179)","v":0},{"$f":"IF(SUM($I179:CQ179)+CQ179>$Q38,$Q38-SUM($I179:CQ179),CQ179)","v":0},{"$f":"IF(SUM($I179:CR179)+CR179>$Q38,$Q38-SUM($I179:CR179),CR179)","v":0},{"$f":"IF(SUM($I179:CS179)+CS179>$Q38,$Q38-SUM($I179:CS179),CS179)","v":0},{"$f":"IF(SUM($I179:CT179)+CT179>$Q38,$Q38-SUM($I179:CT179),CT179)","v":0},{"$f":"IF(SUM($I179:CU179)+CU179>$Q38,$Q38-SUM($I179:CU179),CU179)","v":0},{"$f":"IF(SUM($I179:CV179)+CV179>$Q38,$Q38-SUM($I179:CV179),CV179)","v":0},{"$f":"IF(SUM($I179:CW179)+CW179>$Q38,$Q38-SUM($I179:CW179),CW179)","v":0},{"$f":"IF(SUM($I179:CX179)+CX179>$Q38,$Q38-SUM($I179:CX179),CX179)","v":0},{"$f":"IF(SUM($I179:CY179)+CY179>$Q38,$Q38-SUM($I179:CY179),CY179)","v":0},{"$f":"IF(SUM($I179:CZ179)+CZ179>$Q38,$Q38-SUM($I179:CZ179),CZ179)","v":0},{"$f":"IF(SUM($I179:DA179)+DA179>$Q38,$Q38-SUM($I179:DA179),DA179)","v":0},{"$f":"IF(SUM($I179:DB179)+DB179>$Q38,$Q38-SUM($I179:DB179),DB179)","v":0},{"$f":"IF(SUM($I179:DC179)+DC179>$Q38,$Q38-SUM($I179:DC179),DC179)","v":0},{"$f":"IF(SUM($I179:DD179)+DD179>$Q38,$Q38-SUM($I179:DD179),DD179)","v":0},{"$f":"IF(SUM($I179:DE179)+DE179>$Q38,$Q38-SUM($I179:DE179),DE179)","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I180:R180)+R180>$Q39,$Q39-SUM($I180:R180),R180)","v":0},{"$f":"IF(SUM($I180:S180)+S180>$Q39,$Q39-SUM($I180:S180),S180)","v":0},{"$f":"IF(SUM($I180:T180)+T180>$Q39,$Q39-SUM($I180:T180),T180)","v":0},{"$f":"IF(SUM($I180:U180)+U180>$Q39,$Q39-SUM($I180:U180),U180)","v":0},{"$f":"IF(SUM($I180:V180)+V180>$Q39,$Q39-SUM($I180:V180),V180)","v":0},{"$f":"IF(SUM($I180:W180)+W180>$Q39,$Q39-SUM($I180:W180),W180)","v":0},{"$f":"IF(SUM($I180:X180)+X180>$Q39,$Q39-SUM($I180:X180),X180)","v":0},{"$f":"IF(SUM($I180:Y180)+Y180>$Q39,$Q39-SUM($I180:Y180),Y180)","v":0},{"$f":"IF(SUM($I180:Z180)+Z180>$Q39,$Q39-SUM($I180:Z180),Z180)","v":0},{"$f":"IF(SUM($I180:AA180)+AA180>$Q39,$Q39-SUM($I180:AA180),AA180)","v":0},{"$f":"IF(SUM($I180:AB180)+AB180>$Q39,$Q39-SUM($I180:AB180),AB180)","v":0},{"$f":"IF(SUM($I180:AC180)+AC180>$Q39,$Q39-SUM($I180:AC180),AC180)","v":0},{"$f":"IF(SUM($I180:AD180)+AD180>$Q39,$Q39-SUM($I180:AD180),AD180)","v":0},{"$f":"IF(SUM($I180:AE180)+AE180>$Q39,$Q39-SUM($I180:AE180),AE180)","v":0},{"$f":"IF(SUM($I180:AF180)+AF180>$Q39,$Q39-SUM($I180:AF180),AF180)","v":0},{"$f":"IF(SUM($I180:AG180)+AG180>$Q39,$Q39-SUM($I180:AG180),AG180)","v":0},{"$f":"IF(SUM($I180:AH180)+AH180>$Q39,$Q39-SUM($I180:AH180),AH180)","v":0},{"$f":"IF(SUM($I180:AI180)+AI180>$Q39,$Q39-SUM($I180:AI180),AI180)","v":0},{"$f":"IF(SUM($I180:AJ180)+AJ180>$Q39,$Q39-SUM($I180:AJ180),AJ180)","v":0},{"$f":"IF(SUM($I180:AK180)+AK180>$Q39,$Q39-SUM($I180:AK180),AK180)","v":0},{"$f":"IF(SUM($I180:AL180)+AL180>$Q39,$Q39-SUM($I180:AL180),AL180)","v":0},{"$f":"IF(SUM($I180:AM180)+AM180>$Q39,$Q39-SUM($I180:AM180),AM180)","v":0},{"$f":"IF(SUM($I180:AN180)+AN180>$Q39,$Q39-SUM($I180:AN180),AN180)","v":0},{"$f":"IF(SUM($I180:AO180)+AO180>$Q39,$Q39-SUM($I180:AO180),AO180)","v":0},{"$f":"IF(SUM($I180:AP180)+AP180>$Q39,$Q39-SUM($I180:AP180),AP180)","v":0},{"$f":"IF(SUM($I180:AQ180)+AQ180>$Q39,$Q39-SUM($I180:AQ180),AQ180)","v":0},{"$f":"IF(SUM($I180:AR180)+AR180>$Q39,$Q39-SUM($I180:AR180),AR180)","v":0},{"$f":"IF(SUM($I180:AS180)+AS180>$Q39,$Q39-SUM($I180:AS180),AS180)","v":0},{"$f":"IF(SUM($I180:AT180)+AT180>$Q39,$Q39-SUM($I180:AT180),AT180)","v":0},{"$f":"IF(SUM($I180:AU180)+AU180>$Q39,$Q39-SUM($I180:AU180),AU180)","v":0},{"$f":"IF(SUM($I180:AV180)+AV180>$Q39,$Q39-SUM($I180:AV180),AV180)","v":0},{"$f":"IF(SUM($I180:AW180)+AW180>$Q39,$Q39-SUM($I180:AW180),AW180)","v":0},{"$f":"IF(SUM($I180:AX180)+AX180>$Q39,$Q39-SUM($I180:AX180),AX180)","v":0},{"$f":"IF(SUM($I180:AY180)+AY180>$Q39,$Q39-SUM($I180:AY180),AY180)","v":0},{"$f":"IF(SUM($I180:AZ180)+AZ180>$Q39,$Q39-SUM($I180:AZ180),AZ180)","v":0},{"$f":"IF(SUM($I180:BA180)+BA180>$Q39,$Q39-SUM($I180:BA180),BA180)","v":0},{"$f":"IF(SUM($I180:BB180)+BB180>$Q39,$Q39-SUM($I180:BB180),BB180)","v":0},{"$f":"IF(SUM($I180:BC180)+BC180>$Q39,$Q39-SUM($I180:BC180),BC180)","v":0},{"$f":"IF(SUM($I180:BD180)+BD180>$Q39,$Q39-SUM($I180:BD180),BD180)","v":0},{"$f":"IF(SUM($I180:BE180)+BE180>$Q39,$Q39-SUM($I180:BE180),BE180)","v":0},{"$f":"IF(SUM($I180:BF180)+BF180>$Q39,$Q39-SUM($I180:BF180),BF180)","v":0},{"$f":"IF(SUM($I180:BG180)+BG180>$Q39,$Q39-SUM($I180:BG180),BG180)","v":0},{"$f":"IF(SUM($I180:BH180)+BH180>$Q39,$Q39-SUM($I180:BH180),BH180)","v":0},{"$f":"IF(SUM($I180:BI180)+BI180>$Q39,$Q39-SUM($I180:BI180),BI180)","v":0},{"$f":"IF(SUM($I180:BJ180)+BJ180>$Q39,$Q39-SUM($I180:BJ180),BJ180)","v":0},{"$f":"IF(SUM($I180:BK180)+BK180>$Q39,$Q39-SUM($I180:BK180),BK180)","v":0},{"$f":"IF(SUM($I180:BL180)+BL180>$Q39,$Q39-SUM($I180:BL180),BL180)","v":0},{"$f":"IF(SUM($I180:BM180)+BM180>$Q39,$Q39-SUM($I180:BM180),BM180)","v":0},{"$f":"IF(SUM($I180:BN180)+BN180>$Q39,$Q39-SUM($I180:BN180),BN180)","v":0},{"$f":"IF(SUM($I180:BO180)+BO180>$Q39,$Q39-SUM($I180:BO180),BO180)","v":0},{"$f":"IF(SUM($I180:BP180)+BP180>$Q39,$Q39-SUM($I180:BP180),BP180)","v":0},{"$f":"IF(SUM($I180:BQ180)+BQ180>$Q39,$Q39-SUM($I180:BQ180),BQ180)","v":0},{"$f":"IF(SUM($I180:BR180)+BR180>$Q39,$Q39-SUM($I180:BR180),BR180)","v":0},{"$f":"IF(SUM($I180:BS180)+BS180>$Q39,$Q39-SUM($I180:BS180),BS180)","v":0},{"$f":"IF(SUM($I180:BT180)+BT180>$Q39,$Q39-SUM($I180:BT180),BT180)","v":0},{"$f":"IF(SUM($I180:BU180)+BU180>$Q39,$Q39-SUM($I180:BU180),BU180)","v":0},{"$f":"IF(SUM($I180:BV180)+BV180>$Q39,$Q39-SUM($I180:BV180),BV180)","v":0},{"$f":"IF(SUM($I180:BW180)+BW180>$Q39,$Q39-SUM($I180:BW180),BW180)","v":0},{"$f":"IF(SUM($I180:BX180)+BX180>$Q39,$Q39-SUM($I180:BX180),BX180)","v":0},{"$f":"IF(SUM($I180:BY180)+BY180>$Q39,$Q39-SUM($I180:BY180),BY180)","v":0},{"$f":"IF(SUM($I180:BZ180)+BZ180>$Q39,$Q39-SUM($I180:BZ180),BZ180)","v":0},{"$f":"IF(SUM($I180:CA180)+CA180>$Q39,$Q39-SUM($I180:CA180),CA180)","v":0},{"$f":"IF(SUM($I180:CB180)+CB180>$Q39,$Q39-SUM($I180:CB180),CB180)","v":0},{"$f":"IF(SUM($I180:CC180)+CC180>$Q39,$Q39-SUM($I180:CC180),CC180)","v":0},{"$f":"IF(SUM($I180:CD180)+CD180>$Q39,$Q39-SUM($I180:CD180),CD180)","v":0},{"$f":"IF(SUM($I180:CE180)+CE180>$Q39,$Q39-SUM($I180:CE180),CE180)","v":0},{"$f":"IF(SUM($I180:CF180)+CF180>$Q39,$Q39-SUM($I180:CF180),CF180)","v":0},{"$f":"IF(SUM($I180:CG180)+CG180>$Q39,$Q39-SUM($I180:CG180),CG180)","v":0},{"$f":"IF(SUM($I180:CH180)+CH180>$Q39,$Q39-SUM($I180:CH180),CH180)","v":0},{"$f":"IF(SUM($I180:CI180)+CI180>$Q39,$Q39-SUM($I180:CI180),CI180)","v":0},{"$f":"IF(SUM($I180:CJ180)+CJ180>$Q39,$Q39-SUM($I180:CJ180),CJ180)","v":0},{"$f":"IF(SUM($I180:CK180)+CK180>$Q39,$Q39-SUM($I180:CK180),CK180)","v":0},{"$f":"IF(SUM($I180:CL180)+CL180>$Q39,$Q39-SUM($I180:CL180),CL180)","v":0},{"$f":"IF(SUM($I180:CM180)+CM180>$Q39,$Q39-SUM($I180:CM180),CM180)","v":0},{"$f":"IF(SUM($I180:CN180)+CN180>$Q39,$Q39-SUM($I180:CN180),CN180)","v":0},{"$f":"IF(SUM($I180:CO180)+CO180>$Q39,$Q39-SUM($I180:CO180),CO180)","v":0},{"$f":"IF(SUM($I180:CP180)+CP180>$Q39,$Q39-SUM($I180:CP180),CP180)","v":0},{"$f":"IF(SUM($I180:CQ180)+CQ180>$Q39,$Q39-SUM($I180:CQ180),CQ180)","v":0},{"$f":"IF(SUM($I180:CR180)+CR180>$Q39,$Q39-SUM($I180:CR180),CR180)","v":0},{"$f":"IF(SUM($I180:CS180)+CS180>$Q39,$Q39-SUM($I180:CS180),CS180)","v":0},{"$f":"IF(SUM($I180:CT180)+CT180>$Q39,$Q39-SUM($I180:CT180),CT180)","v":0},{"$f":"IF(SUM($I180:CU180)+CU180>$Q39,$Q39-SUM($I180:CU180),CU180)","v":0},{"$f":"IF(SUM($I180:CV180)+CV180>$Q39,$Q39-SUM($I180:CV180),CV180)","v":0},{"$f":"IF(SUM($I180:CW180)+CW180>$Q39,$Q39-SUM($I180:CW180),CW180)","v":0},{"$f":"IF(SUM($I180:CX180)+CX180>$Q39,$Q39-SUM($I180:CX180),CX180)","v":0},{"$f":"IF(SUM($I180:CY180)+CY180>$Q39,$Q39-SUM($I180:CY180),CY180)","v":0},{"$f":"IF(SUM($I180:CZ180)+CZ180>$Q39,$Q39-SUM($I180:CZ180),CZ180)","v":0},{"$f":"IF(SUM($I180:DA180)+DA180>$Q39,$Q39-SUM($I180:DA180),DA180)","v":0},{"$f":"IF(SUM($I180:DB180)+DB180>$Q39,$Q39-SUM($I180:DB180),DB180)","v":0},{"$f":"IF(SUM($I180:DC180)+DC180>$Q39,$Q39-SUM($I180:DC180),DC180)","v":0},{"$f":"IF(SUM($I180:DD180)+DD180>$Q39,$Q39-SUM($I180:DD180),DD180)","v":0},{"$f":"IF(SUM($I180:DE180)+DE180>$Q39,$Q39-SUM($I180:DE180),DE180)","v":0}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,null,null,null,null,null,null,null,null,2.4039994000000002E-2,{"$f":"IF(SUM($I181:R181)+R181>$Q40,$Q40-SUM($I181:R181),R181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:S181)+S181>$Q40,$Q40-SUM($I181:S181),S181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:T181)+T181>$Q40,$Q40-SUM($I181:T181),T181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:U181)+U181>$Q40,$Q40-SUM($I181:U181),U181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:V181)+V181>$Q40,$Q40-SUM($I181:V181),V181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:W181)+W181>$Q40,$Q40-SUM($I181:W181),W181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:X181)+X181>$Q40,$Q40-SUM($I181:X181),X181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:Y181)+Y181>$Q40,$Q40-SUM($I181:Y181),Y181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:Z181)+Z181>$Q40,$Q40-SUM($I181:Z181),Z181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AA181)+AA181>$Q40,$Q40-SUM($I181:AA181),AA181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AB181)+AB181>$Q40,$Q40-SUM($I181:AB181),AB181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AC181)+AC181>$Q40,$Q40-SUM($I181:AC181),AC181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AD181)+AD181>$Q40,$Q40-SUM($I181:AD181),AD181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AE181)+AE181>$Q40,$Q40-SUM($I181:AE181),AE181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AF181)+AF181>$Q40,$Q40-SUM($I181:AF181),AF181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AG181)+AG181>$Q40,$Q40-SUM($I181:AG181),AG181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AH181)+AH181>$Q40,$Q40-SUM($I181:AH181),AH181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AI181)+AI181>$Q40,$Q40-SUM($I181:AI181),AI181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AJ181)+AJ181>$Q40,$Q40-SUM($I181:AJ181),AJ181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AK181)+AK181>$Q40,$Q40-SUM($I181:AK181),AK181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AL181)+AL181>$Q40,$Q40-SUM($I181:AL181),AL181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AM181)+AM181>$Q40,$Q40-SUM($I181:AM181),AM181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AN181)+AN181>$Q40,$Q40-SUM($I181:AN181),AN181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AO181)+AO181>$Q40,$Q40-SUM($I181:AO181),AO181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AP181)+AP181>$Q40,$Q40-SUM($I181:AP181),AP181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AQ181)+AQ181>$Q40,$Q40-SUM($I181:AQ181),AQ181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AR181)+AR181>$Q40,$Q40-SUM($I181:AR181),AR181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AS181)+AS181>$Q40,$Q40-SUM($I181:AS181),AS181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AT181)+AT181>$Q40,$Q40-SUM($I181:AT181),AT181)","v":2.4039994000000002E-2},{"$f":"IF(SUM($I181:AU181)+AU181>$Q40,$Q40-SUM($I181:AU181),AU181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:AV181)+AV181>$Q40,$Q40-SUM($I181:AV181),AV181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:AW181)+AW181>$Q40,$Q40-SUM($I181:AW181),AW181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:AX181)+AX181>$Q40,$Q40-SUM($I181:AX181),AX181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:AY181)+AY181>$Q40,$Q40-SUM($I181:AY181),AY181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:AZ181)+AZ181>$Q40,$Q40-SUM($I181:AZ181),AZ181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BA181)+BA181>$Q40,$Q40-SUM($I181:BA181),BA181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BB181)+BB181>$Q40,$Q40-SUM($I181:BB181),BB181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BC181)+BC181>$Q40,$Q40-SUM($I181:BC181),BC181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BD181)+BD181>$Q40,$Q40-SUM($I181:BD181),BD181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BE181)+BE181>$Q40,$Q40-SUM($I181:BE181),BE181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BF181)+BF181>$Q40,$Q40-SUM($I181:BF181),BF181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BG181)+BG181>$Q40,$Q40-SUM($I181:BG181),BG181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BH181)+BH181>$Q40,$Q40-SUM($I181:BH181),BH181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BI181)+BI181>$Q40,$Q40-SUM($I181:BI181),BI181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BJ181)+BJ181>$Q40,$Q40-SUM($I181:BJ181),BJ181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BK181)+BK181>$Q40,$Q40-SUM($I181:BK181),BK181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BL181)+BL181>$Q40,$Q40-SUM($I181:BL181),BL181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BM181)+BM181>$Q40,$Q40-SUM($I181:BM181),BM181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BN181)+BN181>$Q40,$Q40-SUM($I181:BN181),BN181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BO181)+BO181>$Q40,$Q40-SUM($I181:BO181),BO181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BP181)+BP181>$Q40,$Q40-SUM($I181:BP181),BP181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BQ181)+BQ181>$Q40,$Q40-SUM($I181:BQ181),BQ181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BR181)+BR181>$Q40,$Q40-SUM($I181:BR181),BR181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BS181)+BS181>$Q40,$Q40-SUM($I181:BS181),BS181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BT181)+BT181>$Q40,$Q40-SUM($I181:BT181),BT181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BU181)+BU181>$Q40,$Q40-SUM($I181:BU181),BU181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BV181)+BV181>$Q40,$Q40-SUM($I181:BV181),BV181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BW181)+BW181>$Q40,$Q40-SUM($I181:BW181),BW181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BX181)+BX181>$Q40,$Q40-SUM($I181:BX181),BX181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BY181)+BY181>$Q40,$Q40-SUM($I181:BY181),BY181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:BZ181)+BZ181>$Q40,$Q40-SUM($I181:BZ181),BZ181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CA181)+CA181>$Q40,$Q40-SUM($I181:CA181),CA181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CB181)+CB181>$Q40,$Q40-SUM($I181:CB181),CB181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CC181)+CC181>$Q40,$Q40-SUM($I181:CC181),CC181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CD181)+CD181>$Q40,$Q40-SUM($I181:CD181),CD181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CE181)+CE181>$Q40,$Q40-SUM($I181:CE181),CE181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CF181)+CF181>$Q40,$Q40-SUM($I181:CF181),CF181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CG181)+CG181>$Q40,$Q40-SUM($I181:CG181),CG181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CH181)+CH181>$Q40,$Q40-SUM($I181:CH181),CH181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CI181)+CI181>$Q40,$Q40-SUM($I181:CI181),CI181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CJ181)+CJ181>$Q40,$Q40-SUM($I181:CJ181),CJ181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CK181)+CK181>$Q40,$Q40-SUM($I181:CK181),CK181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CL181)+CL181>$Q40,$Q40-SUM($I181:CL181),CL181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CM181)+CM181>$Q40,$Q40-SUM($I181:CM181),CM181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CN181)+CN181>$Q40,$Q40-SUM($I181:CN181),CN181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CO181)+CO181>$Q40,$Q40-SUM($I181:CO181),CO181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CP181)+CP181>$Q40,$Q40-SUM($I181:CP181),CP181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CQ181)+CQ181>$Q40,$Q40-SUM($I181:CQ181),CQ181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CR181)+CR181>$Q40,$Q40-SUM($I181:CR181),CR181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CS181)+CS181>$Q40,$Q40-SUM($I181:CS181),CS181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CT181)+CT181>$Q40,$Q40-SUM($I181:CT181),CT181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CU181)+CU181>$Q40,$Q40-SUM($I181:CU181),CU181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CV181)+CV181>$Q40,$Q40-SUM($I181:CV181),CV181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CW181)+CW181>$Q40,$Q40-SUM($I181:CW181),CW181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CX181)+CX181>$Q40,$Q40-SUM($I181:CX181),CX181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CY181)+CY181>$Q40,$Q40-SUM($I181:CY181),CY181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:CZ181)+CZ181>$Q40,$Q40-SUM($I181:CZ181),CZ181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:DA181)+DA181>$Q40,$Q40-SUM($I181:DA181),DA181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:DB181)+DB181>$Q40,$Q40-SUM($I181:DB181),DB181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:DC181)+DC181>$Q40,$Q40-SUM($I181:DC181),DC181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:DD181)+DD181>$Q40,$Q40-SUM($I181:DD181),DD181)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I181:DE181)+DE181>$Q40,$Q40-SUM($I181:DE181),DE181)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,null,null,null,null,null,null,null,null,1.4423996400000002E-2,{"$f":"IF(SUM($I182:R182)+R182>$Q41,$Q41-SUM($I182:R182),R182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:S182)+S182>$Q41,$Q41-SUM($I182:S182),S182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:T182)+T182>$Q41,$Q41-SUM($I182:T182),T182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:U182)+U182>$Q41,$Q41-SUM($I182:U182),U182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:V182)+V182>$Q41,$Q41-SUM($I182:V182),V182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:W182)+W182>$Q41,$Q41-SUM($I182:W182),W182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:X182)+X182>$Q41,$Q41-SUM($I182:X182),X182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:Y182)+Y182>$Q41,$Q41-SUM($I182:Y182),Y182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:Z182)+Z182>$Q41,$Q41-SUM($I182:Z182),Z182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:AA182)+AA182>$Q41,$Q41-SUM($I182:AA182),AA182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:AB182)+AB182>$Q41,$Q41-SUM($I182:AB182),AB182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:AC182)+AC182>$Q41,$Q41-SUM($I182:AC182),AC182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:AD182)+AD182>$Q41,$Q41-SUM($I182:AD182),AD182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:AE182)+AE182>$Q41,$Q41-SUM($I182:AE182),AE182)","v":1.4423996400000002E-2},{"$f":"IF(SUM($I182:AF182)+AF182>$Q41,$Q41-SUM($I182:AF182),AF182)","v":0},{"$f":"IF(SUM($I182:AG182)+AG182>$Q41,$Q41-SUM($I182:AG182),AG182)","v":0},{"$f":"IF(SUM($I182:AH182)+AH182>$Q41,$Q41-SUM($I182:AH182),AH182)","v":0},{"$f":"IF(SUM($I182:AI182)+AI182>$Q41,$Q41-SUM($I182:AI182),AI182)","v":0},{"$f":"IF(SUM($I182:AJ182)+AJ182>$Q41,$Q41-SUM($I182:AJ182),AJ182)","v":0},{"$f":"IF(SUM($I182:AK182)+AK182>$Q41,$Q41-SUM($I182:AK182),AK182)","v":0},{"$f":"IF(SUM($I182:AL182)+AL182>$Q41,$Q41-SUM($I182:AL182),AL182)","v":0},{"$f":"IF(SUM($I182:AM182)+AM182>$Q41,$Q41-SUM($I182:AM182),AM182)","v":0},{"$f":"IF(SUM($I182:AN182)+AN182>$Q41,$Q41-SUM($I182:AN182),AN182)","v":0},{"$f":"IF(SUM($I182:AO182)+AO182>$Q41,$Q41-SUM($I182:AO182),AO182)","v":0},{"$f":"IF(SUM($I182:AP182)+AP182>$Q41,$Q41-SUM($I182:AP182),AP182)","v":0},{"$f":"IF(SUM($I182:AQ182)+AQ182>$Q41,$Q41-SUM($I182:AQ182),AQ182)","v":0},{"$f":"IF(SUM($I182:AR182)+AR182>$Q41,$Q41-SUM($I182:AR182),AR182)","v":0},{"$f":"IF(SUM($I182:AS182)+AS182>$Q41,$Q41-SUM($I182:AS182),AS182)","v":0},{"$f":"IF(SUM($I182:AT182)+AT182>$Q41,$Q41-SUM($I182:AT182),AT182)","v":0},{"$f":"IF(SUM($I182:AU182)+AU182>$Q41,$Q41-SUM($I182:AU182),AU182)","v":0},{"$f":"IF(SUM($I182:AV182)+AV182>$Q41,$Q41-SUM($I182:AV182),AV182)","v":0},{"$f":"IF(SUM($I182:AW182)+AW182>$Q41,$Q41-SUM($I182:AW182),AW182)","v":0},{"$f":"IF(SUM($I182:AX182)+AX182>$Q41,$Q41-SUM($I182:AX182),AX182)","v":0},{"$f":"IF(SUM($I182:AY182)+AY182>$Q41,$Q41-SUM($I182:AY182),AY182)","v":0},{"$f":"IF(SUM($I182:AZ182)+AZ182>$Q41,$Q41-SUM($I182:AZ182),AZ182)","v":0},{"$f":"IF(SUM($I182:BA182)+BA182>$Q41,$Q41-SUM($I182:BA182),BA182)","v":0},{"$f":"IF(SUM($I182:BB182)+BB182>$Q41,$Q41-SUM($I182:BB182),BB182)","v":0},{"$f":"IF(SUM($I182:BC182)+BC182>$Q41,$Q41-SUM($I182:BC182),BC182)","v":0},{"$f":"IF(SUM($I182:BD182)+BD182>$Q41,$Q41-SUM($I182:BD182),BD182)","v":0},{"$f":"IF(SUM($I182:BE182)+BE182>$Q41,$Q41-SUM($I182:BE182),BE182)","v":0},{"$f":"IF(SUM($I182:BF182)+BF182>$Q41,$Q41-SUM($I182:BF182),BF182)","v":0},{"$f":"IF(SUM($I182:BG182)+BG182>$Q41,$Q41-SUM($I182:BG182),BG182)","v":0},{"$f":"IF(SUM($I182:BH182)+BH182>$Q41,$Q41-SUM($I182:BH182),BH182)","v":0},{"$f":"IF(SUM($I182:BI182)+BI182>$Q41,$Q41-SUM($I182:BI182),BI182)","v":0},{"$f":"IF(SUM($I182:BJ182)+BJ182>$Q41,$Q41-SUM($I182:BJ182),BJ182)","v":0},{"$f":"IF(SUM($I182:BK182)+BK182>$Q41,$Q41-SUM($I182:BK182),BK182)","v":0},{"$f":"IF(SUM($I182:BL182)+BL182>$Q41,$Q41-SUM($I182:BL182),BL182)","v":0},{"$f":"IF(SUM($I182:BM182)+BM182>$Q41,$Q41-SUM($I182:BM182),BM182)","v":0},{"$f":"IF(SUM($I182:BN182)+BN182>$Q41,$Q41-SUM($I182:BN182),BN182)","v":0},{"$f":"IF(SUM($I182:BO182)+BO182>$Q41,$Q41-SUM($I182:BO182),BO182)","v":0},{"$f":"IF(SUM($I182:BP182)+BP182>$Q41,$Q41-SUM($I182:BP182),BP182)","v":0},{"$f":"IF(SUM($I182:BQ182)+BQ182>$Q41,$Q41-SUM($I182:BQ182),BQ182)","v":0},{"$f":"IF(SUM($I182:BR182)+BR182>$Q41,$Q41-SUM($I182:BR182),BR182)","v":0},{"$f":"IF(SUM($I182:BS182)+BS182>$Q41,$Q41-SUM($I182:BS182),BS182)","v":0},{"$f":"IF(SUM($I182:BT182)+BT182>$Q41,$Q41-SUM($I182:BT182),BT182)","v":0},{"$f":"IF(SUM($I182:BU182)+BU182>$Q41,$Q41-SUM($I182:BU182),BU182)","v":0},{"$f":"IF(SUM($I182:BV182)+BV182>$Q41,$Q41-SUM($I182:BV182),BV182)","v":0},{"$f":"IF(SUM($I182:BW182)+BW182>$Q41,$Q41-SUM($I182:BW182),BW182)","v":0},{"$f":"IF(SUM($I182:BX182)+BX182>$Q41,$Q41-SUM($I182:BX182),BX182)","v":0},{"$f":"IF(SUM($I182:BY182)+BY182>$Q41,$Q41-SUM($I182:BY182),BY182)","v":0},{"$f":"IF(SUM($I182:BZ182)+BZ182>$Q41,$Q41-SUM($I182:BZ182),BZ182)","v":0},{"$f":"IF(SUM($I182:CA182)+CA182>$Q41,$Q41-SUM($I182:CA182),CA182)","v":0},{"$f":"IF(SUM($I182:CB182)+CB182>$Q41,$Q41-SUM($I182:CB182),CB182)","v":0},{"$f":"IF(SUM($I182:CC182)+CC182>$Q41,$Q41-SUM($I182:CC182),CC182)","v":0},{"$f":"IF(SUM($I182:CD182)+CD182>$Q41,$Q41-SUM($I182:CD182),CD182)","v":0},{"$f":"IF(SUM($I182:CE182)+CE182>$Q41,$Q41-SUM($I182:CE182),CE182)","v":0},{"$f":"IF(SUM($I182:CF182)+CF182>$Q41,$Q41-SUM($I182:CF182),CF182)","v":0},{"$f":"IF(SUM($I182:CG182)+CG182>$Q41,$Q41-SUM($I182:CG182),CG182)","v":0},{"$f":"IF(SUM($I182:CH182)+CH182>$Q41,$Q41-SUM($I182:CH182),CH182)","v":0},{"$f":"IF(SUM($I182:CI182)+CI182>$Q41,$Q41-SUM($I182:CI182),CI182)","v":0},{"$f":"IF(SUM($I182:CJ182)+CJ182>$Q41,$Q41-SUM($I182:CJ182),CJ182)","v":0},{"$f":"IF(SUM($I182:CK182)+CK182>$Q41,$Q41-SUM($I182:CK182),CK182)","v":0},{"$f":"IF(SUM($I182:CL182)+CL182>$Q41,$Q41-SUM($I182:CL182),CL182)","v":0},{"$f":"IF(SUM($I182:CM182)+CM182>$Q41,$Q41-SUM($I182:CM182),CM182)","v":0},{"$f":"IF(SUM($I182:CN182)+CN182>$Q41,$Q41-SUM($I182:CN182),CN182)","v":0},{"$f":"IF(SUM($I182:CO182)+CO182>$Q41,$Q41-SUM($I182:CO182),CO182)","v":0},{"$f":"IF(SUM($I182:CP182)+CP182>$Q41,$Q41-SUM($I182:CP182),CP182)","v":0},{"$f":"IF(SUM($I182:CQ182)+CQ182>$Q41,$Q41-SUM($I182:CQ182),CQ182)","v":0},{"$f":"IF(SUM($I182:CR182)+CR182>$Q41,$Q41-SUM($I182:CR182),CR182)","v":0},{"$f":"IF(SUM($I182:CS182)+CS182>$Q41,$Q41-SUM($I182:CS182),CS182)","v":0},{"$f":"IF(SUM($I182:CT182)+CT182>$Q41,$Q41-SUM($I182:CT182),CT182)","v":0},{"$f":"IF(SUM($I182:CU182)+CU182>$Q41,$Q41-SUM($I182:CU182),CU182)","v":0},{"$f":"IF(SUM($I182:CV182)+CV182>$Q41,$Q41-SUM($I182:CV182),CV182)","v":0},{"$f":"IF(SUM($I182:CW182)+CW182>$Q41,$Q41-SUM($I182:CW182),CW182)","v":0},{"$f":"IF(SUM($I182:CX182)+CX182>$Q41,$Q41-SUM($I182:CX182),CX182)","v":0},{"$f":"IF(SUM($I182:CY182)+CY182>$Q41,$Q41-SUM($I182:CY182),CY182)","v":0},{"$f":"IF(SUM($I182:CZ182)+CZ182>$Q41,$Q41-SUM($I182:CZ182),CZ182)","v":0},{"$f":"IF(SUM($I182:DA182)+DA182>$Q41,$Q41-SUM($I182:DA182),DA182)","v":0},{"$f":"IF(SUM($I182:DB182)+DB182>$Q41,$Q41-SUM($I182:DB182),DB182)","v":0},{"$f":"IF(SUM($I182:DC182)+DC182>$Q41,$Q41-SUM($I182:DC182),DC182)","v":0},{"$f":"IF(SUM($I182:DD182)+DD182>$Q41,$Q41-SUM($I182:DD182),DD182)","v":0},{"$f":"IF(SUM($I182:DE182)+DE182>$Q41,$Q41-SUM($I182:DE182),DE182)","v":0}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,null,null,null,null,null,null,null,null,6.2503984400000007E-3,{"$f":"IF(SUM($I183:R183)+R183>$Q42,$Q42-SUM($I183:R183),R183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:S183)+S183>$Q42,$Q42-SUM($I183:S183),S183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:T183)+T183>$Q42,$Q42-SUM($I183:T183),T183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:U183)+U183>$Q42,$Q42-SUM($I183:U183),U183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:V183)+V183>$Q42,$Q42-SUM($I183:V183),V183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:W183)+W183>$Q42,$Q42-SUM($I183:W183),W183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:X183)+X183>$Q42,$Q42-SUM($I183:X183),X183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:Y183)+Y183>$Q42,$Q42-SUM($I183:Y183),Y183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:Z183)+Z183>$Q42,$Q42-SUM($I183:Z183),Z183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:AA183)+AA183>$Q42,$Q42-SUM($I183:AA183),AA183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:AB183)+AB183>$Q42,$Q42-SUM($I183:AB183),AB183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:AC183)+AC183>$Q42,$Q42-SUM($I183:AC183),AC183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:AD183)+AD183>$Q42,$Q42-SUM($I183:AD183),AD183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:AE183)+AE183>$Q42,$Q42-SUM($I183:AE183),AE183)","v":6.2503984400000007E-3},{"$f":"IF(SUM($I183:AF183)+AF183>$Q42,$Q42-SUM($I183:AF183),AF183)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I183:AG183)+AG183>$Q42,$Q42-SUM($I183:AG183),AG183)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I183:AH183)+AH183>$Q42,$Q42-SUM($I183:AH183),AH183)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I183:AI183)+AI183>$Q42,$Q42-SUM($I183:AI183),AI183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AJ183)+AJ183>$Q42,$Q42-SUM($I183:AJ183),AJ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AK183)+AK183>$Q42,$Q42-SUM($I183:AK183),AK183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AL183)+AL183>$Q42,$Q42-SUM($I183:AL183),AL183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AM183)+AM183>$Q42,$Q42-SUM($I183:AM183),AM183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AN183)+AN183>$Q42,$Q42-SUM($I183:AN183),AN183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AO183)+AO183>$Q42,$Q42-SUM($I183:AO183),AO183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AP183)+AP183>$Q42,$Q42-SUM($I183:AP183),AP183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AQ183)+AQ183>$Q42,$Q42-SUM($I183:AQ183),AQ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AR183)+AR183>$Q42,$Q42-SUM($I183:AR183),AR183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AS183)+AS183>$Q42,$Q42-SUM($I183:AS183),AS183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AT183)+AT183>$Q42,$Q42-SUM($I183:AT183),AT183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AU183)+AU183>$Q42,$Q42-SUM($I183:AU183),AU183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AV183)+AV183>$Q42,$Q42-SUM($I183:AV183),AV183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AW183)+AW183>$Q42,$Q42-SUM($I183:AW183),AW183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AX183)+AX183>$Q42,$Q42-SUM($I183:AX183),AX183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AY183)+AY183>$Q42,$Q42-SUM($I183:AY183),AY183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:AZ183)+AZ183>$Q42,$Q42-SUM($I183:AZ183),AZ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BA183)+BA183>$Q42,$Q42-SUM($I183:BA183),BA183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BB183)+BB183>$Q42,$Q42-SUM($I183:BB183),BB183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BC183)+BC183>$Q42,$Q42-SUM($I183:BC183),BC183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BD183)+BD183>$Q42,$Q42-SUM($I183:BD183),BD183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BE183)+BE183>$Q42,$Q42-SUM($I183:BE183),BE183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BF183)+BF183>$Q42,$Q42-SUM($I183:BF183),BF183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BG183)+BG183>$Q42,$Q42-SUM($I183:BG183),BG183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BH183)+BH183>$Q42,$Q42-SUM($I183:BH183),BH183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BI183)+BI183>$Q42,$Q42-SUM($I183:BI183),BI183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BJ183)+BJ183>$Q42,$Q42-SUM($I183:BJ183),BJ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BK183)+BK183>$Q42,$Q42-SUM($I183:BK183),BK183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BL183)+BL183>$Q42,$Q42-SUM($I183:BL183),BL183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BM183)+BM183>$Q42,$Q42-SUM($I183:BM183),BM183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BN183)+BN183>$Q42,$Q42-SUM($I183:BN183),BN183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BO183)+BO183>$Q42,$Q42-SUM($I183:BO183),BO183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BP183)+BP183>$Q42,$Q42-SUM($I183:BP183),BP183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BQ183)+BQ183>$Q42,$Q42-SUM($I183:BQ183),BQ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BR183)+BR183>$Q42,$Q42-SUM($I183:BR183),BR183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BS183)+BS183>$Q42,$Q42-SUM($I183:BS183),BS183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BT183)+BT183>$Q42,$Q42-SUM($I183:BT183),BT183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BU183)+BU183>$Q42,$Q42-SUM($I183:BU183),BU183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BV183)+BV183>$Q42,$Q42-SUM($I183:BV183),BV183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BW183)+BW183>$Q42,$Q42-SUM($I183:BW183),BW183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BX183)+BX183>$Q42,$Q42-SUM($I183:BX183),BX183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BY183)+BY183>$Q42,$Q42-SUM($I183:BY183),BY183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:BZ183)+BZ183>$Q42,$Q42-SUM($I183:BZ183),BZ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CA183)+CA183>$Q42,$Q42-SUM($I183:CA183),CA183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CB183)+CB183>$Q42,$Q42-SUM($I183:CB183),CB183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CC183)+CC183>$Q42,$Q42-SUM($I183:CC183),CC183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CD183)+CD183>$Q42,$Q42-SUM($I183:CD183),CD183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CE183)+CE183>$Q42,$Q42-SUM($I183:CE183),CE183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CF183)+CF183>$Q42,$Q42-SUM($I183:CF183),CF183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CG183)+CG183>$Q42,$Q42-SUM($I183:CG183),CG183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CH183)+CH183>$Q42,$Q42-SUM($I183:CH183),CH183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CI183)+CI183>$Q42,$Q42-SUM($I183:CI183),CI183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CJ183)+CJ183>$Q42,$Q42-SUM($I183:CJ183),CJ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CK183)+CK183>$Q42,$Q42-SUM($I183:CK183),CK183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CL183)+CL183>$Q42,$Q42-SUM($I183:CL183),CL183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CM183)+CM183>$Q42,$Q42-SUM($I183:CM183),CM183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CN183)+CN183>$Q42,$Q42-SUM($I183:CN183),CN183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CO183)+CO183>$Q42,$Q42-SUM($I183:CO183),CO183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CP183)+CP183>$Q42,$Q42-SUM($I183:CP183),CP183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CQ183)+CQ183>$Q42,$Q42-SUM($I183:CQ183),CQ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CR183)+CR183>$Q42,$Q42-SUM($I183:CR183),CR183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CS183)+CS183>$Q42,$Q42-SUM($I183:CS183),CS183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CT183)+CT183>$Q42,$Q42-SUM($I183:CT183),CT183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CU183)+CU183>$Q42,$Q42-SUM($I183:CU183),CU183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CV183)+CV183>$Q42,$Q42-SUM($I183:CV183),CV183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CW183)+CW183>$Q42,$Q42-SUM($I183:CW183),CW183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CX183)+CX183>$Q42,$Q42-SUM($I183:CX183),CX183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CY183)+CY183>$Q42,$Q42-SUM($I183:CY183),CY183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:CZ183)+CZ183>$Q42,$Q42-SUM($I183:CZ183),CZ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:DA183)+DA183>$Q42,$Q42-SUM($I183:DA183),DA183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:DB183)+DB183>$Q42,$Q42-SUM($I183:DB183),DB183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:DC183)+DC183>$Q42,$Q42-SUM($I183:DC183),DC183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:DD183)+DD183>$Q42,$Q42-SUM($I183:DD183),DD183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I183:DE183)+DE183>$Q42,$Q42-SUM($I183:DE183),DE183)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I184:R184)+R184>$Q43,$Q43-SUM($I184:R184),R184)","v":0},{"$f":"IF(SUM($I184:S184)+S184>$Q43,$Q43-SUM($I184:S184),S184)","v":0},{"$f":"IF(SUM($I184:T184)+T184>$Q43,$Q43-SUM($I184:T184),T184)","v":0},{"$f":"IF(SUM($I184:U184)+U184>$Q43,$Q43-SUM($I184:U184),U184)","v":0},{"$f":"IF(SUM($I184:V184)+V184>$Q43,$Q43-SUM($I184:V184),V184)","v":0},{"$f":"IF(SUM($I184:W184)+W184>$Q43,$Q43-SUM($I184:W184),W184)","v":0},{"$f":"IF(SUM($I184:X184)+X184>$Q43,$Q43-SUM($I184:X184),X184)","v":0},{"$f":"IF(SUM($I184:Y184)+Y184>$Q43,$Q43-SUM($I184:Y184),Y184)","v":0},{"$f":"IF(SUM($I184:Z184)+Z184>$Q43,$Q43-SUM($I184:Z184),Z184)","v":0},{"$f":"IF(SUM($I184:AA184)+AA184>$Q43,$Q43-SUM($I184:AA184),AA184)","v":0},{"$f":"IF(SUM($I184:AB184)+AB184>$Q43,$Q43-SUM($I184:AB184),AB184)","v":0},{"$f":"IF(SUM($I184:AC184)+AC184>$Q43,$Q43-SUM($I184:AC184),AC184)","v":0},{"$f":"IF(SUM($I184:AD184)+AD184>$Q43,$Q43-SUM($I184:AD184),AD184)","v":0},{"$f":"IF(SUM($I184:AE184)+AE184>$Q43,$Q43-SUM($I184:AE184),AE184)","v":0},{"$f":"IF(SUM($I184:AF184)+AF184>$Q43,$Q43-SUM($I184:AF184),AF184)","v":0},{"$f":"IF(SUM($I184:AG184)+AG184>$Q43,$Q43-SUM($I184:AG184),AG184)","v":0},{"$f":"IF(SUM($I184:AH184)+AH184>$Q43,$Q43-SUM($I184:AH184),AH184)","v":0},{"$f":"IF(SUM($I184:AI184)+AI184>$Q43,$Q43-SUM($I184:AI184),AI184)","v":0},{"$f":"IF(SUM($I184:AJ184)+AJ184>$Q43,$Q43-SUM($I184:AJ184),AJ184)","v":0},{"$f":"IF(SUM($I184:AK184)+AK184>$Q43,$Q43-SUM($I184:AK184),AK184)","v":0},{"$f":"IF(SUM($I184:AL184)+AL184>$Q43,$Q43-SUM($I184:AL184),AL184)","v":0},{"$f":"IF(SUM($I184:AM184)+AM184>$Q43,$Q43-SUM($I184:AM184),AM184)","v":0},{"$f":"IF(SUM($I184:AN184)+AN184>$Q43,$Q43-SUM($I184:AN184),AN184)","v":0},{"$f":"IF(SUM($I184:AO184)+AO184>$Q43,$Q43-SUM($I184:AO184),AO184)","v":0},{"$f":"IF(SUM($I184:AP184)+AP184>$Q43,$Q43-SUM($I184:AP184),AP184)","v":0},{"$f":"IF(SUM($I184:AQ184)+AQ184>$Q43,$Q43-SUM($I184:AQ184),AQ184)","v":0},{"$f":"IF(SUM($I184:AR184)+AR184>$Q43,$Q43-SUM($I184:AR184),AR184)","v":0},{"$f":"IF(SUM($I184:AS184)+AS184>$Q43,$Q43-SUM($I184:AS184),AS184)","v":0},{"$f":"IF(SUM($I184:AT184)+AT184>$Q43,$Q43-SUM($I184:AT184),AT184)","v":0},{"$f":"IF(SUM($I184:AU184)+AU184>$Q43,$Q43-SUM($I184:AU184),AU184)","v":0},{"$f":"IF(SUM($I184:AV184)+AV184>$Q43,$Q43-SUM($I184:AV184),AV184)","v":0},{"$f":"IF(SUM($I184:AW184)+AW184>$Q43,$Q43-SUM($I184:AW184),AW184)","v":0},{"$f":"IF(SUM($I184:AX184)+AX184>$Q43,$Q43-SUM($I184:AX184),AX184)","v":0},{"$f":"IF(SUM($I184:AY184)+AY184>$Q43,$Q43-SUM($I184:AY184),AY184)","v":0},{"$f":"IF(SUM($I184:AZ184)+AZ184>$Q43,$Q43-SUM($I184:AZ184),AZ184)","v":0},{"$f":"IF(SUM($I184:BA184)+BA184>$Q43,$Q43-SUM($I184:BA184),BA184)","v":0},{"$f":"IF(SUM($I184:BB184)+BB184>$Q43,$Q43-SUM($I184:BB184),BB184)","v":0},{"$f":"IF(SUM($I184:BC184)+BC184>$Q43,$Q43-SUM($I184:BC184),BC184)","v":0},{"$f":"IF(SUM($I184:BD184)+BD184>$Q43,$Q43-SUM($I184:BD184),BD184)","v":0},{"$f":"IF(SUM($I184:BE184)+BE184>$Q43,$Q43-SUM($I184:BE184),BE184)","v":0},{"$f":"IF(SUM($I184:BF184)+BF184>$Q43,$Q43-SUM($I184:BF184),BF184)","v":0},{"$f":"IF(SUM($I184:BG184)+BG184>$Q43,$Q43-SUM($I184:BG184),BG184)","v":0},{"$f":"IF(SUM($I184:BH184)+BH184>$Q43,$Q43-SUM($I184:BH184),BH184)","v":0},{"$f":"IF(SUM($I184:BI184)+BI184>$Q43,$Q43-SUM($I184:BI184),BI184)","v":0},{"$f":"IF(SUM($I184:BJ184)+BJ184>$Q43,$Q43-SUM($I184:BJ184),BJ184)","v":0},{"$f":"IF(SUM($I184:BK184)+BK184>$Q43,$Q43-SUM($I184:BK184),BK184)","v":0},{"$f":"IF(SUM($I184:BL184)+BL184>$Q43,$Q43-SUM($I184:BL184),BL184)","v":0},{"$f":"IF(SUM($I184:BM184)+BM184>$Q43,$Q43-SUM($I184:BM184),BM184)","v":0},{"$f":"IF(SUM($I184:BN184)+BN184>$Q43,$Q43-SUM($I184:BN184),BN184)","v":0},{"$f":"IF(SUM($I184:BO184)+BO184>$Q43,$Q43-SUM($I184:BO184),BO184)","v":0},{"$f":"IF(SUM($I184:BP184)+BP184>$Q43,$Q43-SUM($I184:BP184),BP184)","v":0},{"$f":"IF(SUM($I184:BQ184)+BQ184>$Q43,$Q43-SUM($I184:BQ184),BQ184)","v":0},{"$f":"IF(SUM($I184:BR184)+BR184>$Q43,$Q43-SUM($I184:BR184),BR184)","v":0},{"$f":"IF(SUM($I184:BS184)+BS184>$Q43,$Q43-SUM($I184:BS184),BS184)","v":0},{"$f":"IF(SUM($I184:BT184)+BT184>$Q43,$Q43-SUM($I184:BT184),BT184)","v":0},{"$f":"IF(SUM($I184:BU184)+BU184>$Q43,$Q43-SUM($I184:BU184),BU184)","v":0},{"$f":"IF(SUM($I184:BV184)+BV184>$Q43,$Q43-SUM($I184:BV184),BV184)","v":0},{"$f":"IF(SUM($I184:BW184)+BW184>$Q43,$Q43-SUM($I184:BW184),BW184)","v":0},{"$f":"IF(SUM($I184:BX184)+BX184>$Q43,$Q43-SUM($I184:BX184),BX184)","v":0},{"$f":"IF(SUM($I184:BY184)+BY184>$Q43,$Q43-SUM($I184:BY184),BY184)","v":0},{"$f":"IF(SUM($I184:BZ184)+BZ184>$Q43,$Q43-SUM($I184:BZ184),BZ184)","v":0},{"$f":"IF(SUM($I184:CA184)+CA184>$Q43,$Q43-SUM($I184:CA184),CA184)","v":0},{"$f":"IF(SUM($I184:CB184)+CB184>$Q43,$Q43-SUM($I184:CB184),CB184)","v":0},{"$f":"IF(SUM($I184:CC184)+CC184>$Q43,$Q43-SUM($I184:CC184),CC184)","v":0},{"$f":"IF(SUM($I184:CD184)+CD184>$Q43,$Q43-SUM($I184:CD184),CD184)","v":0},{"$f":"IF(SUM($I184:CE184)+CE184>$Q43,$Q43-SUM($I184:CE184),CE184)","v":0},{"$f":"IF(SUM($I184:CF184)+CF184>$Q43,$Q43-SUM($I184:CF184),CF184)","v":0},{"$f":"IF(SUM($I184:CG184)+CG184>$Q43,$Q43-SUM($I184:CG184),CG184)","v":0},{"$f":"IF(SUM($I184:CH184)+CH184>$Q43,$Q43-SUM($I184:CH184),CH184)","v":0},{"$f":"IF(SUM($I184:CI184)+CI184>$Q43,$Q43-SUM($I184:CI184),CI184)","v":0},{"$f":"IF(SUM($I184:CJ184)+CJ184>$Q43,$Q43-SUM($I184:CJ184),CJ184)","v":0},{"$f":"IF(SUM($I184:CK184)+CK184>$Q43,$Q43-SUM($I184:CK184),CK184)","v":0},{"$f":"IF(SUM($I184:CL184)+CL184>$Q43,$Q43-SUM($I184:CL184),CL184)","v":0},{"$f":"IF(SUM($I184:CM184)+CM184>$Q43,$Q43-SUM($I184:CM184),CM184)","v":0},{"$f":"IF(SUM($I184:CN184)+CN184>$Q43,$Q43-SUM($I184:CN184),CN184)","v":0},{"$f":"IF(SUM($I184:CO184)+CO184>$Q43,$Q43-SUM($I184:CO184),CO184)","v":0},{"$f":"IF(SUM($I184:CP184)+CP184>$Q43,$Q43-SUM($I184:CP184),CP184)","v":0},{"$f":"IF(SUM($I184:CQ184)+CQ184>$Q43,$Q43-SUM($I184:CQ184),CQ184)","v":0},{"$f":"IF(SUM($I184:CR184)+CR184>$Q43,$Q43-SUM($I184:CR184),CR184)","v":0},{"$f":"IF(SUM($I184:CS184)+CS184>$Q43,$Q43-SUM($I184:CS184),CS184)","v":0},{"$f":"IF(SUM($I184:CT184)+CT184>$Q43,$Q43-SUM($I184:CT184),CT184)","v":0},{"$f":"IF(SUM($I184:CU184)+CU184>$Q43,$Q43-SUM($I184:CU184),CU184)","v":0},{"$f":"IF(SUM($I184:CV184)+CV184>$Q43,$Q43-SUM($I184:CV184),CV184)","v":0},{"$f":"IF(SUM($I184:CW184)+CW184>$Q43,$Q43-SUM($I184:CW184),CW184)","v":0},{"$f":"IF(SUM($I184:CX184)+CX184>$Q43,$Q43-SUM($I184:CX184),CX184)","v":0},{"$f":"IF(SUM($I184:CY184)+CY184>$Q43,$Q43-SUM($I184:CY184),CY184)","v":0},{"$f":"IF(SUM($I184:CZ184)+CZ184>$Q43,$Q43-SUM($I184:CZ184),CZ184)","v":0},{"$f":"IF(SUM($I184:DA184)+DA184>$Q43,$Q43-SUM($I184:DA184),DA184)","v":0},{"$f":"IF(SUM($I184:DB184)+DB184>$Q43,$Q43-SUM($I184:DB184),DB184)","v":0},{"$f":"IF(SUM($I184:DC184)+DC184>$Q43,$Q43-SUM($I184:DC184),DC184)","v":0},{"$f":"IF(SUM($I184:DD184)+DD184>$Q43,$Q43-SUM($I184:DD184),DD184)","v":0},{"$f":"IF(SUM($I184:DE184)+DE184>$Q43,$Q43-SUM($I184:DE184),DE184)","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,null,null,null,null,null,null,null,null,8.4139979000000011E-3,{"$f":"IF(SUM($I185:R185)+R185>$Q44,$Q44-SUM($I185:R185),R185)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I185:S185)+S185>$Q44,$Q44-SUM($I185:S185),S185)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I185:T185)+T185>$Q44,$Q44-SUM($I185:T185),T185)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I185:U185)+U185>$Q44,$Q44-SUM($I185:U185),U185)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I185:V185)+V185>$Q44,$Q44-SUM($I185:V185),V185)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I185:W185)+W185>$Q44,$Q44-SUM($I185:W185),W185)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I185:X185)+X185>$Q44,$Q44-SUM($I185:X185),X185)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I185:Y185)+Y185>$Q44,$Q44-SUM($I185:Y185),Y185)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I185:Z185)+Z185>$Q44,$Q44-SUM($I185:Z185),Z185)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I185:AA185)+AA185>$Q44,$Q44-SUM($I185:AA185),AA185)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I185:AB185)+AB185>$Q44,$Q44-SUM($I185:AB185),AB185)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I185:AC185)+AC185>$Q44,$Q44-SUM($I185:AC185),AC185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AD185)+AD185>$Q44,$Q44-SUM($I185:AD185),AD185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AE185)+AE185>$Q44,$Q44-SUM($I185:AE185),AE185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AF185)+AF185>$Q44,$Q44-SUM($I185:AF185),AF185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AG185)+AG185>$Q44,$Q44-SUM($I185:AG185),AG185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AH185)+AH185>$Q44,$Q44-SUM($I185:AH185),AH185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AI185)+AI185>$Q44,$Q44-SUM($I185:AI185),AI185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AJ185)+AJ185>$Q44,$Q44-SUM($I185:AJ185),AJ185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AK185)+AK185>$Q44,$Q44-SUM($I185:AK185),AK185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AL185)+AL185>$Q44,$Q44-SUM($I185:AL185),AL185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AM185)+AM185>$Q44,$Q44-SUM($I185:AM185),AM185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AN185)+AN185>$Q44,$Q44-SUM($I185:AN185),AN185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AO185)+AO185>$Q44,$Q44-SUM($I185:AO185),AO185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AP185)+AP185>$Q44,$Q44-SUM($I185:AP185),AP185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AQ185)+AQ185>$Q44,$Q44-SUM($I185:AQ185),AQ185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AR185)+AR185>$Q44,$Q44-SUM($I185:AR185),AR185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AS185)+AS185>$Q44,$Q44-SUM($I185:AS185),AS185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AT185)+AT185>$Q44,$Q44-SUM($I185:AT185),AT185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AU185)+AU185>$Q44,$Q44-SUM($I185:AU185),AU185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AV185)+AV185>$Q44,$Q44-SUM($I185:AV185),AV185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AW185)+AW185>$Q44,$Q44-SUM($I185:AW185),AW185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AX185)+AX185>$Q44,$Q44-SUM($I185:AX185),AX185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AY185)+AY185>$Q44,$Q44-SUM($I185:AY185),AY185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:AZ185)+AZ185>$Q44,$Q44-SUM($I185:AZ185),AZ185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BA185)+BA185>$Q44,$Q44-SUM($I185:BA185),BA185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BB185)+BB185>$Q44,$Q44-SUM($I185:BB185),BB185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BC185)+BC185>$Q44,$Q44-SUM($I185:BC185),BC185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BD185)+BD185>$Q44,$Q44-SUM($I185:BD185),BD185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BE185)+BE185>$Q44,$Q44-SUM($I185:BE185),BE185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BF185)+BF185>$Q44,$Q44-SUM($I185:BF185),BF185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BG185)+BG185>$Q44,$Q44-SUM($I185:BG185),BG185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BH185)+BH185>$Q44,$Q44-SUM($I185:BH185),BH185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BI185)+BI185>$Q44,$Q44-SUM($I185:BI185),BI185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BJ185)+BJ185>$Q44,$Q44-SUM($I185:BJ185),BJ185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BK185)+BK185>$Q44,$Q44-SUM($I185:BK185),BK185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BL185)+BL185>$Q44,$Q44-SUM($I185:BL185),BL185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BM185)+BM185>$Q44,$Q44-SUM($I185:BM185),BM185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BN185)+BN185>$Q44,$Q44-SUM($I185:BN185),BN185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BO185)+BO185>$Q44,$Q44-SUM($I185:BO185),BO185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BP185)+BP185>$Q44,$Q44-SUM($I185:BP185),BP185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BQ185)+BQ185>$Q44,$Q44-SUM($I185:BQ185),BQ185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BR185)+BR185>$Q44,$Q44-SUM($I185:BR185),BR185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BS185)+BS185>$Q44,$Q44-SUM($I185:BS185),BS185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BT185)+BT185>$Q44,$Q44-SUM($I185:BT185),BT185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BU185)+BU185>$Q44,$Q44-SUM($I185:BU185),BU185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BV185)+BV185>$Q44,$Q44-SUM($I185:BV185),BV185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BW185)+BW185>$Q44,$Q44-SUM($I185:BW185),BW185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BX185)+BX185>$Q44,$Q44-SUM($I185:BX185),BX185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BY185)+BY185>$Q44,$Q44-SUM($I185:BY185),BY185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:BZ185)+BZ185>$Q44,$Q44-SUM($I185:BZ185),BZ185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CA185)+CA185>$Q44,$Q44-SUM($I185:CA185),CA185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CB185)+CB185>$Q44,$Q44-SUM($I185:CB185),CB185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CC185)+CC185>$Q44,$Q44-SUM($I185:CC185),CC185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CD185)+CD185>$Q44,$Q44-SUM($I185:CD185),CD185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CE185)+CE185>$Q44,$Q44-SUM($I185:CE185),CE185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CF185)+CF185>$Q44,$Q44-SUM($I185:CF185),CF185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CG185)+CG185>$Q44,$Q44-SUM($I185:CG185),CG185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CH185)+CH185>$Q44,$Q44-SUM($I185:CH185),CH185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CI185)+CI185>$Q44,$Q44-SUM($I185:CI185),CI185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CJ185)+CJ185>$Q44,$Q44-SUM($I185:CJ185),CJ185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CK185)+CK185>$Q44,$Q44-SUM($I185:CK185),CK185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CL185)+CL185>$Q44,$Q44-SUM($I185:CL185),CL185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CM185)+CM185>$Q44,$Q44-SUM($I185:CM185),CM185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CN185)+CN185>$Q44,$Q44-SUM($I185:CN185),CN185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CO185)+CO185>$Q44,$Q44-SUM($I185:CO185),CO185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CP185)+CP185>$Q44,$Q44-SUM($I185:CP185),CP185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CQ185)+CQ185>$Q44,$Q44-SUM($I185:CQ185),CQ185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CR185)+CR185>$Q44,$Q44-SUM($I185:CR185),CR185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CS185)+CS185>$Q44,$Q44-SUM($I185:CS185),CS185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CT185)+CT185>$Q44,$Q44-SUM($I185:CT185),CT185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CU185)+CU185>$Q44,$Q44-SUM($I185:CU185),CU185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CV185)+CV185>$Q44,$Q44-SUM($I185:CV185),CV185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CW185)+CW185>$Q44,$Q44-SUM($I185:CW185),CW185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CX185)+CX185>$Q44,$Q44-SUM($I185:CX185),CX185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CY185)+CY185>$Q44,$Q44-SUM($I185:CY185),CY185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:CZ185)+CZ185>$Q44,$Q44-SUM($I185:CZ185),CZ185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:DA185)+DA185>$Q44,$Q44-SUM($I185:DA185),DA185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:DB185)+DB185>$Q44,$Q44-SUM($I185:DB185),DB185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:DC185)+DC185>$Q44,$Q44-SUM($I185:DC185),DC185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:DD185)+DD185>$Q44,$Q44-SUM($I185:DD185),DD185)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I185:DE185)+DE185>$Q44,$Q44-SUM($I185:DE185),DE185)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  2018 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"R37/$F189","v":0},{"$f":"IF(SUM($I189:S189)+S189>$R37,$R37-SUM($I189:S189),S189)","v":0},{"$f":"IF(SUM($I189:T189)+T189>$R37,$R37-SUM($I189:T189),T189)","v":0},{"$f":"IF(SUM($I189:U189)+U189>$R37,$R37-SUM($I189:U189),U189)","v":0},{"$f":"IF(SUM($I189:V189)+V189>$R37,$R37-SUM($I189:V189),V189)","v":0},{"$f":"IF(SUM($I189:W189)+W189>$R37,$R37-SUM($I189:W189),W189)","v":0},{"$f":"IF(SUM($I189:X189)+X189>$R37,$R37-SUM($I189:X189),X189)","v":0},{"$f":"IF(SUM($I189:Y189)+Y189>$R37,$R37-SUM($I189:Y189),Y189)","v":0},{"$f":"IF(SUM($I189:Z189)+Z189>$R37,$R37-SUM($I189:Z189),Z189)","v":0},{"$f":"IF(SUM($I189:AA189)+AA189>$R37,$R37-SUM($I189:AA189),AA189)","v":0},{"$f":"IF(SUM($I189:AB189)+AB189>$R37,$R37-SUM($I189:AB189),AB189)","v":0},{"$f":"IF(SUM($I189:AC189)+AC189>$R37,$R37-SUM($I189:AC189),AC189)","v":0},{"$f":"IF(SUM($I189:AD189)+AD189>$R37,$R37-SUM($I189:AD189),AD189)","v":0},{"$f":"IF(SUM($I189:AE189)+AE189>$R37,$R37-SUM($I189:AE189),AE189)","v":0},{"$f":"IF(SUM($I189:AF189)+AF189>$R37,$R37-SUM($I189:AF189),AF189)","v":0},{"$f":"IF(SUM($I189:AG189)+AG189>$R37,$R37-SUM($I189:AG189),AG189)","v":0},{"$f":"IF(SUM($I189:AH189)+AH189>$R37,$R37-SUM($I189:AH189),AH189)","v":0},{"$f":"IF(SUM($I189:AI189)+AI189>$R37,$R37-SUM($I189:AI189),AI189)","v":0},{"$f":"IF(SUM($I189:AJ189)+AJ189>$R37,$R37-SUM($I189:AJ189),AJ189)","v":0},{"$f":"IF(SUM($I189:AK189)+AK189>$R37,$R37-SUM($I189:AK189),AK189)","v":0},{"$f":"IF(SUM($I189:AL189)+AL189>$R37,$R37-SUM($I189:AL189),AL189)","v":0},{"$f":"IF(SUM($I189:AM189)+AM189>$R37,$R37-SUM($I189:AM189),AM189)","v":0},{"$f":"IF(SUM($I189:AN189)+AN189>$R37,$R37-SUM($I189:AN189),AN189)","v":0},{"$f":"IF(SUM($I189:AO189)+AO189>$R37,$R37-SUM($I189:AO189),AO189)","v":0},{"$f":"IF(SUM($I189:AP189)+AP189>$R37,$R37-SUM($I189:AP189),AP189)","v":0},{"$f":"IF(SUM($I189:AQ189)+AQ189>$R37,$R37-SUM($I189:AQ189),AQ189)","v":0},{"$f":"IF(SUM($I189:AR189)+AR189>$R37,$R37-SUM($I189:AR189),AR189)","v":0},{"$f":"IF(SUM($I189:AS189)+AS189>$R37,$R37-SUM($I189:AS189),AS189)","v":0},{"$f":"IF(SUM($I189:AT189)+AT189>$R37,$R37-SUM($I189:AT189),AT189)","v":0},{"$f":"IF(SUM($I189:AU189)+AU189>$R37,$R37-SUM($I189:AU189),AU189)","v":0},{"$f":"IF(SUM($I189:AV189)+AV189>$R37,$R37-SUM($I189:AV189),AV189)","v":0},{"$f":"IF(SUM($I189:AW189)+AW189>$R37,$R37-SUM($I189:AW189),AW189)","v":0},{"$f":"IF(SUM($I189:AX189)+AX189>$R37,$R37-SUM($I189:AX189),AX189)","v":0},{"$f":"IF(SUM($I189:AY189)+AY189>$R37,$R37-SUM($I189:AY189),AY189)","v":0},{"$f":"IF(SUM($I189:AZ189)+AZ189>$R37,$R37-SUM($I189:AZ189),AZ189)","v":0},{"$f":"IF(SUM($I189:BA189)+BA189>$R37,$R37-SUM($I189:BA189),BA189)","v":0},{"$f":"IF(SUM($I189:BB189)+BB189>$R37,$R37-SUM($I189:BB189),BB189)","v":0},{"$f":"IF(SUM($I189:BC189)+BC189>$R37,$R37-SUM($I189:BC189),BC189)","v":0},{"$f":"IF(SUM($I189:BD189)+BD189>$R37,$R37-SUM($I189:BD189),BD189)","v":0},{"$f":"IF(SUM($I189:BE189)+BE189>$R37,$R37-SUM($I189:BE189),BE189)","v":0},{"$f":"IF(SUM($I189:BF189)+BF189>$R37,$R37-SUM($I189:BF189),BF189)","v":0},{"$f":"IF(SUM($I189:BG189)+BG189>$R37,$R37-SUM($I189:BG189),BG189)","v":0},{"$f":"IF(SUM($I189:BH189)+BH189>$R37,$R37-SUM($I189:BH189),BH189)","v":0},{"$f":"IF(SUM($I189:BI189)+BI189>$R37,$R37-SUM($I189:BI189),BI189)","v":0},{"$f":"IF(SUM($I189:BJ189)+BJ189>$R37,$R37-SUM($I189:BJ189),BJ189)","v":0},{"$f":"IF(SUM($I189:BK189)+BK189>$R37,$R37-SUM($I189:BK189),BK189)","v":0},{"$f":"IF(SUM($I189:BL189)+BL189>$R37,$R37-SUM($I189:BL189),BL189)","v":0},{"$f":"IF(SUM($I189:BM189)+BM189>$R37,$R37-SUM($I189:BM189),BM189)","v":0},{"$f":"IF(SUM($I189:BN189)+BN189>$R37,$R37-SUM($I189:BN189),BN189)","v":0},{"$f":"IF(SUM($I189:BO189)+BO189>$R37,$R37-SUM($I189:BO189),BO189)","v":0},{"$f":"IF(SUM($I189:BP189)+BP189>$R37,$R37-SUM($I189:BP189),BP189)","v":0},{"$f":"IF(SUM($I189:BQ189)+BQ189>$R37,$R37-SUM($I189:BQ189),BQ189)","v":0},{"$f":"IF(SUM($I189:BR189)+BR189>$R37,$R37-SUM($I189:BR189),BR189)","v":0},{"$f":"IF(SUM($I189:BS189)+BS189>$R37,$R37-SUM($I189:BS189),BS189)","v":0},{"$f":"IF(SUM($I189:BT189)+BT189>$R37,$R37-SUM($I189:BT189),BT189)","v":0},{"$f":"IF(SUM($I189:BU189)+BU189>$R37,$R37-SUM($I189:BU189),BU189)","v":0},{"$f":"IF(SUM($I189:BV189)+BV189>$R37,$R37-SUM($I189:BV189),BV189)","v":0},{"$f":"IF(SUM($I189:BW189)+BW189>$R37,$R37-SUM($I189:BW189),BW189)","v":0},{"$f":"IF(SUM($I189:BX189)+BX189>$R37,$R37-SUM($I189:BX189),BX189)","v":0},{"$f":"IF(SUM($I189:BY189)+BY189>$R37,$R37-SUM($I189:BY189),BY189)","v":0},{"$f":"IF(SUM($I189:BZ189)+BZ189>$R37,$R37-SUM($I189:BZ189),BZ189)","v":0},{"$f":"IF(SUM($I189:CA189)+CA189>$R37,$R37-SUM($I189:CA189),CA189)","v":0},{"$f":"IF(SUM($I189:CB189)+CB189>$R37,$R37-SUM($I189:CB189),CB189)","v":0},{"$f":"IF(SUM($I189:CC189)+CC189>$R37,$R37-SUM($I189:CC189),CC189)","v":0},{"$f":"IF(SUM($I189:CD189)+CD189>$R37,$R37-SUM($I189:CD189),CD189)","v":0},{"$f":"IF(SUM($I189:CE189)+CE189>$R37,$R37-SUM($I189:CE189),CE189)","v":0},{"$f":"IF(SUM($I189:CF189)+CF189>$R37,$R37-SUM($I189:CF189),CF189)","v":0},{"$f":"IF(SUM($I189:CG189)+CG189>$R37,$R37-SUM($I189:CG189),CG189)","v":0},{"$f":"IF(SUM($I189:CH189)+CH189>$R37,$R37-SUM($I189:CH189),CH189)","v":0},{"$f":"IF(SUM($I189:CI189)+CI189>$R37,$R37-SUM($I189:CI189),CI189)","v":0},{"$f":"IF(SUM($I189:CJ189)+CJ189>$R37,$R37-SUM($I189:CJ189),CJ189)","v":0},{"$f":"IF(SUM($I189:CK189)+CK189>$R37,$R37-SUM($I189:CK189),CK189)","v":0},{"$f":"IF(SUM($I189:CL189)+CL189>$R37,$R37-SUM($I189:CL189),CL189)","v":0},{"$f":"IF(SUM($I189:CM189)+CM189>$R37,$R37-SUM($I189:CM189),CM189)","v":0},{"$f":"IF(SUM($I189:CN189)+CN189>$R37,$R37-SUM($I189:CN189),CN189)","v":0},{"$f":"IF(SUM($I189:CO189)+CO189>$R37,$R37-SUM($I189:CO189),CO189)","v":0},{"$f":"IF(SUM($I189:CP189)+CP189>$R37,$R37-SUM($I189:CP189),CP189)","v":0},{"$f":"IF(SUM($I189:CQ189)+CQ189>$R37,$R37-SUM($I189:CQ189),CQ189)","v":0},{"$f":"IF(SUM($I189:CR189)+CR189>$R37,$R37-SUM($I189:CR189),CR189)","v":0},{"$f":"IF(SUM($I189:CS189)+CS189>$R37,$R37-SUM($I189:CS189),CS189)","v":0},{"$f":"IF(SUM($I189:CT189)+CT189>$R37,$R37-SUM($I189:CT189),CT189)","v":0},{"$f":"IF(SUM($I189:CU189)+CU189>$R37,$R37-SUM($I189:CU189),CU189)","v":0},{"$f":"IF(SUM($I189:CV189)+CV189>$R37,$R37-SUM($I189:CV189),CV189)","v":0},{"$f":"IF(SUM($I189:CW189)+CW189>$R37,$R37-SUM($I189:CW189),CW189)","v":0},{"$f":"IF(SUM($I189:CX189)+CX189>$R37,$R37-SUM($I189:CX189),CX189)","v":0},{"$f":"IF(SUM($I189:CY189)+CY189>$R37,$R37-SUM($I189:CY189),CY189)","v":0},{"$f":"IF(SUM($I189:CZ189)+CZ189>$R37,$R37-SUM($I189:CZ189),CZ189)","v":0},{"$f":"IF(SUM($I189:DA189)+DA189>$R37,$R37-SUM($I189:DA189),DA189)","v":0},{"$f":"IF(SUM($I189:DB189)+DB189>$R37,$R37-SUM($I189:DB189),DB189)","v":0},{"$f":"IF(SUM($I189:DC189)+DC189>$R37,$R37-SUM($I189:DC189),DC189)","v":0},{"$f":"IF(SUM($I189:DD189)+DD189>$R37,$R37-SUM($I189:DD189),DD189)","v":0},{"$f":"IF(SUM($I189:DE189)+DE189>$R37,$R37-SUM($I189:DE189),DE189)","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I190:S190)+S190>$R38,$R38-SUM($I190:S190),S190)","v":0},{"$f":"IF(SUM($I190:T190)+T190>$R38,$R38-SUM($I190:T190),T190)","v":0},{"$f":"IF(SUM($I190:U190)+U190>$R38,$R38-SUM($I190:U190),U190)","v":0},{"$f":"IF(SUM($I190:V190)+V190>$R38,$R38-SUM($I190:V190),V190)","v":0},{"$f":"IF(SUM($I190:W190)+W190>$R38,$R38-SUM($I190:W190),W190)","v":0},{"$f":"IF(SUM($I190:X190)+X190>$R38,$R38-SUM($I190:X190),X190)","v":0},{"$f":"IF(SUM($I190:Y190)+Y190>$R38,$R38-SUM($I190:Y190),Y190)","v":0},{"$f":"IF(SUM($I190:Z190)+Z190>$R38,$R38-SUM($I190:Z190),Z190)","v":0},{"$f":"IF(SUM($I190:AA190)+AA190>$R38,$R38-SUM($I190:AA190),AA190)","v":0},{"$f":"IF(SUM($I190:AB190)+AB190>$R38,$R38-SUM($I190:AB190),AB190)","v":0},{"$f":"IF(SUM($I190:AC190)+AC190>$R38,$R38-SUM($I190:AC190),AC190)","v":0},{"$f":"IF(SUM($I190:AD190)+AD190>$R38,$R38-SUM($I190:AD190),AD190)","v":0},{"$f":"IF(SUM($I190:AE190)+AE190>$R38,$R38-SUM($I190:AE190),AE190)","v":0},{"$f":"IF(SUM($I190:AF190)+AF190>$R38,$R38-SUM($I190:AF190),AF190)","v":0},{"$f":"IF(SUM($I190:AG190)+AG190>$R38,$R38-SUM($I190:AG190),AG190)","v":0},{"$f":"IF(SUM($I190:AH190)+AH190>$R38,$R38-SUM($I190:AH190),AH190)","v":0},{"$f":"IF(SUM($I190:AI190)+AI190>$R38,$R38-SUM($I190:AI190),AI190)","v":0},{"$f":"IF(SUM($I190:AJ190)+AJ190>$R38,$R38-SUM($I190:AJ190),AJ190)","v":0},{"$f":"IF(SUM($I190:AK190)+AK190>$R38,$R38-SUM($I190:AK190),AK190)","v":0},{"$f":"IF(SUM($I190:AL190)+AL190>$R38,$R38-SUM($I190:AL190),AL190)","v":0},{"$f":"IF(SUM($I190:AM190)+AM190>$R38,$R38-SUM($I190:AM190),AM190)","v":0},{"$f":"IF(SUM($I190:AN190)+AN190>$R38,$R38-SUM($I190:AN190),AN190)","v":0},{"$f":"IF(SUM($I190:AO190)+AO190>$R38,$R38-SUM($I190:AO190),AO190)","v":0},{"$f":"IF(SUM($I190:AP190)+AP190>$R38,$R38-SUM($I190:AP190),AP190)","v":0},{"$f":"IF(SUM($I190:AQ190)+AQ190>$R38,$R38-SUM($I190:AQ190),AQ190)","v":0},{"$f":"IF(SUM($I190:AR190)+AR190>$R38,$R38-SUM($I190:AR190),AR190)","v":0},{"$f":"IF(SUM($I190:AS190)+AS190>$R38,$R38-SUM($I190:AS190),AS190)","v":0},{"$f":"IF(SUM($I190:AT190)+AT190>$R38,$R38-SUM($I190:AT190),AT190)","v":0},{"$f":"IF(SUM($I190:AU190)+AU190>$R38,$R38-SUM($I190:AU190),AU190)","v":0},{"$f":"IF(SUM($I190:AV190)+AV190>$R38,$R38-SUM($I190:AV190),AV190)","v":0},{"$f":"IF(SUM($I190:AW190)+AW190>$R38,$R38-SUM($I190:AW190),AW190)","v":0},{"$f":"IF(SUM($I190:AX190)+AX190>$R38,$R38-SUM($I190:AX190),AX190)","v":0},{"$f":"IF(SUM($I190:AY190)+AY190>$R38,$R38-SUM($I190:AY190),AY190)","v":0},{"$f":"IF(SUM($I190:AZ190)+AZ190>$R38,$R38-SUM($I190:AZ190),AZ190)","v":0},{"$f":"IF(SUM($I190:BA190)+BA190>$R38,$R38-SUM($I190:BA190),BA190)","v":0},{"$f":"IF(SUM($I190:BB190)+BB190>$R38,$R38-SUM($I190:BB190),BB190)","v":0},{"$f":"IF(SUM($I190:BC190)+BC190>$R38,$R38-SUM($I190:BC190),BC190)","v":0},{"$f":"IF(SUM($I190:BD190)+BD190>$R38,$R38-SUM($I190:BD190),BD190)","v":0},{"$f":"IF(SUM($I190:BE190)+BE190>$R38,$R38-SUM($I190:BE190),BE190)","v":0},{"$f":"IF(SUM($I190:BF190)+BF190>$R38,$R38-SUM($I190:BF190),BF190)","v":0},{"$f":"IF(SUM($I190:BG190)+BG190>$R38,$R38-SUM($I190:BG190),BG190)","v":0},{"$f":"IF(SUM($I190:BH190)+BH190>$R38,$R38-SUM($I190:BH190),BH190)","v":0},{"$f":"IF(SUM($I190:BI190)+BI190>$R38,$R38-SUM($I190:BI190),BI190)","v":0},{"$f":"IF(SUM($I190:BJ190)+BJ190>$R38,$R38-SUM($I190:BJ190),BJ190)","v":0},{"$f":"IF(SUM($I190:BK190)+BK190>$R38,$R38-SUM($I190:BK190),BK190)","v":0},{"$f":"IF(SUM($I190:BL190)+BL190>$R38,$R38-SUM($I190:BL190),BL190)","v":0},{"$f":"IF(SUM($I190:BM190)+BM190>$R38,$R38-SUM($I190:BM190),BM190)","v":0},{"$f":"IF(SUM($I190:BN190)+BN190>$R38,$R38-SUM($I190:BN190),BN190)","v":0},{"$f":"IF(SUM($I190:BO190)+BO190>$R38,$R38-SUM($I190:BO190),BO190)","v":0},{"$f":"IF(SUM($I190:BP190)+BP190>$R38,$R38-SUM($I190:BP190),BP190)","v":0},{"$f":"IF(SUM($I190:BQ190)+BQ190>$R38,$R38-SUM($I190:BQ190),BQ190)","v":0},{"$f":"IF(SUM($I190:BR190)+BR190>$R38,$R38-SUM($I190:BR190),BR190)","v":0},{"$f":"IF(SUM($I190:BS190)+BS190>$R38,$R38-SUM($I190:BS190),BS190)","v":0},{"$f":"IF(SUM($I190:BT190)+BT190>$R38,$R38-SUM($I190:BT190),BT190)","v":0},{"$f":"IF(SUM($I190:BU190)+BU190>$R38,$R38-SUM($I190:BU190),BU190)","v":0},{"$f":"IF(SUM($I190:BV190)+BV190>$R38,$R38-SUM($I190:BV190),BV190)","v":0},{"$f":"IF(SUM($I190:BW190)+BW190>$R38,$R38-SUM($I190:BW190),BW190)","v":0},{"$f":"IF(SUM($I190:BX190)+BX190>$R38,$R38-SUM($I190:BX190),BX190)","v":0},{"$f":"IF(SUM($I190:BY190)+BY190>$R38,$R38-SUM($I190:BY190),BY190)","v":0},{"$f":"IF(SUM($I190:BZ190)+BZ190>$R38,$R38-SUM($I190:BZ190),BZ190)","v":0},{"$f":"IF(SUM($I190:CA190)+CA190>$R38,$R38-SUM($I190:CA190),CA190)","v":0},{"$f":"IF(SUM($I190:CB190)+CB190>$R38,$R38-SUM($I190:CB190),CB190)","v":0},{"$f":"IF(SUM($I190:CC190)+CC190>$R38,$R38-SUM($I190:CC190),CC190)","v":0},{"$f":"IF(SUM($I190:CD190)+CD190>$R38,$R38-SUM($I190:CD190),CD190)","v":0},{"$f":"IF(SUM($I190:CE190)+CE190>$R38,$R38-SUM($I190:CE190),CE190)","v":0},{"$f":"IF(SUM($I190:CF190)+CF190>$R38,$R38-SUM($I190:CF190),CF190)","v":0},{"$f":"IF(SUM($I190:CG190)+CG190>$R38,$R38-SUM($I190:CG190),CG190)","v":0},{"$f":"IF(SUM($I190:CH190)+CH190>$R38,$R38-SUM($I190:CH190),CH190)","v":0},{"$f":"IF(SUM($I190:CI190)+CI190>$R38,$R38-SUM($I190:CI190),CI190)","v":0},{"$f":"IF(SUM($I190:CJ190)+CJ190>$R38,$R38-SUM($I190:CJ190),CJ190)","v":0},{"$f":"IF(SUM($I190:CK190)+CK190>$R38,$R38-SUM($I190:CK190),CK190)","v":0},{"$f":"IF(SUM($I190:CL190)+CL190>$R38,$R38-SUM($I190:CL190),CL190)","v":0},{"$f":"IF(SUM($I190:CM190)+CM190>$R38,$R38-SUM($I190:CM190),CM190)","v":0},{"$f":"IF(SUM($I190:CN190)+CN190>$R38,$R38-SUM($I190:CN190),CN190)","v":0},{"$f":"IF(SUM($I190:CO190)+CO190>$R38,$R38-SUM($I190:CO190),CO190)","v":0},{"$f":"IF(SUM($I190:CP190)+CP190>$R38,$R38-SUM($I190:CP190),CP190)","v":0},{"$f":"IF(SUM($I190:CQ190)+CQ190>$R38,$R38-SUM($I190:CQ190),CQ190)","v":0},{"$f":"IF(SUM($I190:CR190)+CR190>$R38,$R38-SUM($I190:CR190),CR190)","v":0},{"$f":"IF(SUM($I190:CS190)+CS190>$R38,$R38-SUM($I190:CS190),CS190)","v":0},{"$f":"IF(SUM($I190:CT190)+CT190>$R38,$R38-SUM($I190:CT190),CT190)","v":0},{"$f":"IF(SUM($I190:CU190)+CU190>$R38,$R38-SUM($I190:CU190),CU190)","v":0},{"$f":"IF(SUM($I190:CV190)+CV190>$R38,$R38-SUM($I190:CV190),CV190)","v":0},{"$f":"IF(SUM($I190:CW190)+CW190>$R38,$R38-SUM($I190:CW190),CW190)","v":0},{"$f":"IF(SUM($I190:CX190)+CX190>$R38,$R38-SUM($I190:CX190),CX190)","v":0},{"$f":"IF(SUM($I190:CY190)+CY190>$R38,$R38-SUM($I190:CY190),CY190)","v":0},{"$f":"IF(SUM($I190:CZ190)+CZ190>$R38,$R38-SUM($I190:CZ190),CZ190)","v":0},{"$f":"IF(SUM($I190:DA190)+DA190>$R38,$R38-SUM($I190:DA190),DA190)","v":0},{"$f":"IF(SUM($I190:DB190)+DB190>$R38,$R38-SUM($I190:DB190),DB190)","v":0},{"$f":"IF(SUM($I190:DC190)+DC190>$R38,$R38-SUM($I190:DC190),DC190)","v":0},{"$f":"IF(SUM($I190:DD190)+DD190>$R38,$R38-SUM($I190:DD190),DD190)","v":0},{"$f":"IF(SUM($I190:DE190)+DE190>$R38,$R38-SUM($I190:DE190),DE190)","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,8.0721491853200013E-3,{"$f":"IF(SUM($I191:S191)+S191>$R39,$R39-SUM($I191:S191),S191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:T191)+T191>$R39,$R39-SUM($I191:T191),T191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:U191)+U191>$R39,$R39-SUM($I191:U191),U191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:V191)+V191>$R39,$R39-SUM($I191:V191),V191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:W191)+W191>$R39,$R39-SUM($I191:W191),W191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:X191)+X191>$R39,$R39-SUM($I191:X191),X191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:Y191)+Y191>$R39,$R39-SUM($I191:Y191),Y191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:Z191)+Z191>$R39,$R39-SUM($I191:Z191),Z191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AA191)+AA191>$R39,$R39-SUM($I191:AA191),AA191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AB191)+AB191>$R39,$R39-SUM($I191:AB191),AB191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AC191)+AC191>$R39,$R39-SUM($I191:AC191),AC191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AD191)+AD191>$R39,$R39-SUM($I191:AD191),AD191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AE191)+AE191>$R39,$R39-SUM($I191:AE191),AE191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AF191)+AF191>$R39,$R39-SUM($I191:AF191),AF191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AG191)+AG191>$R39,$R39-SUM($I191:AG191),AG191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AH191)+AH191>$R39,$R39-SUM($I191:AH191),AH191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AI191)+AI191>$R39,$R39-SUM($I191:AI191),AI191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AJ191)+AJ191>$R39,$R39-SUM($I191:AJ191),AJ191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AK191)+AK191>$R39,$R39-SUM($I191:AK191),AK191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AL191)+AL191>$R39,$R39-SUM($I191:AL191),AL191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AM191)+AM191>$R39,$R39-SUM($I191:AM191),AM191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AN191)+AN191>$R39,$R39-SUM($I191:AN191),AN191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AO191)+AO191>$R39,$R39-SUM($I191:AO191),AO191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AP191)+AP191>$R39,$R39-SUM($I191:AP191),AP191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AQ191)+AQ191>$R39,$R39-SUM($I191:AQ191),AQ191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AR191)+AR191>$R39,$R39-SUM($I191:AR191),AR191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AS191)+AS191>$R39,$R39-SUM($I191:AS191),AS191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AT191)+AT191>$R39,$R39-SUM($I191:AT191),AT191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AU191)+AU191>$R39,$R39-SUM($I191:AU191),AU191)","v":8.0721491853200013E-3},{"$f":"IF(SUM($I191:AV191)+AV191>$R39,$R39-SUM($I191:AV191),AV191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:AW191)+AW191>$R39,$R39-SUM($I191:AW191),AW191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:AX191)+AX191>$R39,$R39-SUM($I191:AX191),AX191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:AY191)+AY191>$R39,$R39-SUM($I191:AY191),AY191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:AZ191)+AZ191>$R39,$R39-SUM($I191:AZ191),AZ191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BA191)+BA191>$R39,$R39-SUM($I191:BA191),BA191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BB191)+BB191>$R39,$R39-SUM($I191:BB191),BB191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BC191)+BC191>$R39,$R39-SUM($I191:BC191),BC191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BD191)+BD191>$R39,$R39-SUM($I191:BD191),BD191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BE191)+BE191>$R39,$R39-SUM($I191:BE191),BE191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BF191)+BF191>$R39,$R39-SUM($I191:BF191),BF191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BG191)+BG191>$R39,$R39-SUM($I191:BG191),BG191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BH191)+BH191>$R39,$R39-SUM($I191:BH191),BH191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BI191)+BI191>$R39,$R39-SUM($I191:BI191),BI191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BJ191)+BJ191>$R39,$R39-SUM($I191:BJ191),BJ191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BK191)+BK191>$R39,$R39-SUM($I191:BK191),BK191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BL191)+BL191>$R39,$R39-SUM($I191:BL191),BL191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BM191)+BM191>$R39,$R39-SUM($I191:BM191),BM191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BN191)+BN191>$R39,$R39-SUM($I191:BN191),BN191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BO191)+BO191>$R39,$R39-SUM($I191:BO191),BO191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BP191)+BP191>$R39,$R39-SUM($I191:BP191),BP191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BQ191)+BQ191>$R39,$R39-SUM($I191:BQ191),BQ191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BR191)+BR191>$R39,$R39-SUM($I191:BR191),BR191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BS191)+BS191>$R39,$R39-SUM($I191:BS191),BS191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BT191)+BT191>$R39,$R39-SUM($I191:BT191),BT191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BU191)+BU191>$R39,$R39-SUM($I191:BU191),BU191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BV191)+BV191>$R39,$R39-SUM($I191:BV191),BV191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BW191)+BW191>$R39,$R39-SUM($I191:BW191),BW191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BX191)+BX191>$R39,$R39-SUM($I191:BX191),BX191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BY191)+BY191>$R39,$R39-SUM($I191:BY191),BY191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:BZ191)+BZ191>$R39,$R39-SUM($I191:BZ191),BZ191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CA191)+CA191>$R39,$R39-SUM($I191:CA191),CA191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CB191)+CB191>$R39,$R39-SUM($I191:CB191),CB191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CC191)+CC191>$R39,$R39-SUM($I191:CC191),CC191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CD191)+CD191>$R39,$R39-SUM($I191:CD191),CD191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CE191)+CE191>$R39,$R39-SUM($I191:CE191),CE191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CF191)+CF191>$R39,$R39-SUM($I191:CF191),CF191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CG191)+CG191>$R39,$R39-SUM($I191:CG191),CG191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CH191)+CH191>$R39,$R39-SUM($I191:CH191),CH191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CI191)+CI191>$R39,$R39-SUM($I191:CI191),CI191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CJ191)+CJ191>$R39,$R39-SUM($I191:CJ191),CJ191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CK191)+CK191>$R39,$R39-SUM($I191:CK191),CK191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CL191)+CL191>$R39,$R39-SUM($I191:CL191),CL191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CM191)+CM191>$R39,$R39-SUM($I191:CM191),CM191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CN191)+CN191>$R39,$R39-SUM($I191:CN191),CN191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CO191)+CO191>$R39,$R39-SUM($I191:CO191),CO191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CP191)+CP191>$R39,$R39-SUM($I191:CP191),CP191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CQ191)+CQ191>$R39,$R39-SUM($I191:CQ191),CQ191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CR191)+CR191>$R39,$R39-SUM($I191:CR191),CR191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CS191)+CS191>$R39,$R39-SUM($I191:CS191),CS191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CT191)+CT191>$R39,$R39-SUM($I191:CT191),CT191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CU191)+CU191>$R39,$R39-SUM($I191:CU191),CU191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CV191)+CV191>$R39,$R39-SUM($I191:CV191),CV191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CW191)+CW191>$R39,$R39-SUM($I191:CW191),CW191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CX191)+CX191>$R39,$R39-SUM($I191:CX191),CX191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CY191)+CY191>$R39,$R39-SUM($I191:CY191),CY191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:CZ191)+CZ191>$R39,$R39-SUM($I191:CZ191),CZ191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:DA191)+DA191>$R39,$R39-SUM($I191:DA191),DA191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:DB191)+DB191>$R39,$R39-SUM($I191:DB191),DB191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:DC191)+DC191>$R39,$R39-SUM($I191:DC191),DC191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:DD191)+DD191>$R39,$R39-SUM($I191:DD191),DD191)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I191:DE191)+DE191>$R39,$R39-SUM($I191:DE191),DE191)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,1.4031343164666671E-2,{"$f":"IF(SUM($I192:S192)+S192>$R40,$R40-SUM($I192:S192),S192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:T192)+T192>$R40,$R40-SUM($I192:T192),T192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:U192)+U192>$R40,$R40-SUM($I192:U192),U192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:V192)+V192>$R40,$R40-SUM($I192:V192),V192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:W192)+W192>$R40,$R40-SUM($I192:W192),W192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:X192)+X192>$R40,$R40-SUM($I192:X192),X192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:Y192)+Y192>$R40,$R40-SUM($I192:Y192),Y192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:Z192)+Z192>$R40,$R40-SUM($I192:Z192),Z192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AA192)+AA192>$R40,$R40-SUM($I192:AA192),AA192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AB192)+AB192>$R40,$R40-SUM($I192:AB192),AB192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AC192)+AC192>$R40,$R40-SUM($I192:AC192),AC192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AD192)+AD192>$R40,$R40-SUM($I192:AD192),AD192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AE192)+AE192>$R40,$R40-SUM($I192:AE192),AE192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AF192)+AF192>$R40,$R40-SUM($I192:AF192),AF192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AG192)+AG192>$R40,$R40-SUM($I192:AG192),AG192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AH192)+AH192>$R40,$R40-SUM($I192:AH192),AH192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AI192)+AI192>$R40,$R40-SUM($I192:AI192),AI192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AJ192)+AJ192>$R40,$R40-SUM($I192:AJ192),AJ192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AK192)+AK192>$R40,$R40-SUM($I192:AK192),AK192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AL192)+AL192>$R40,$R40-SUM($I192:AL192),AL192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AM192)+AM192>$R40,$R40-SUM($I192:AM192),AM192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AN192)+AN192>$R40,$R40-SUM($I192:AN192),AN192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AO192)+AO192>$R40,$R40-SUM($I192:AO192),AO192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AP192)+AP192>$R40,$R40-SUM($I192:AP192),AP192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AQ192)+AQ192>$R40,$R40-SUM($I192:AQ192),AQ192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AR192)+AR192>$R40,$R40-SUM($I192:AR192),AR192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AS192)+AS192>$R40,$R40-SUM($I192:AS192),AS192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AT192)+AT192>$R40,$R40-SUM($I192:AT192),AT192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AU192)+AU192>$R40,$R40-SUM($I192:AU192),AU192)","v":1.4031343164666671E-2},{"$f":"IF(SUM($I192:AV192)+AV192>$R40,$R40-SUM($I192:AV192),AV192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:AW192)+AW192>$R40,$R40-SUM($I192:AW192),AW192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:AX192)+AX192>$R40,$R40-SUM($I192:AX192),AX192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:AY192)+AY192>$R40,$R40-SUM($I192:AY192),AY192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:AZ192)+AZ192>$R40,$R40-SUM($I192:AZ192),AZ192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BA192)+BA192>$R40,$R40-SUM($I192:BA192),BA192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BB192)+BB192>$R40,$R40-SUM($I192:BB192),BB192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BC192)+BC192>$R40,$R40-SUM($I192:BC192),BC192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BD192)+BD192>$R40,$R40-SUM($I192:BD192),BD192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BE192)+BE192>$R40,$R40-SUM($I192:BE192),BE192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BF192)+BF192>$R40,$R40-SUM($I192:BF192),BF192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BG192)+BG192>$R40,$R40-SUM($I192:BG192),BG192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BH192)+BH192>$R40,$R40-SUM($I192:BH192),BH192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BI192)+BI192>$R40,$R40-SUM($I192:BI192),BI192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BJ192)+BJ192>$R40,$R40-SUM($I192:BJ192),BJ192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BK192)+BK192>$R40,$R40-SUM($I192:BK192),BK192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BL192)+BL192>$R40,$R40-SUM($I192:BL192),BL192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BM192)+BM192>$R40,$R40-SUM($I192:BM192),BM192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BN192)+BN192>$R40,$R40-SUM($I192:BN192),BN192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BO192)+BO192>$R40,$R40-SUM($I192:BO192),BO192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BP192)+BP192>$R40,$R40-SUM($I192:BP192),BP192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BQ192)+BQ192>$R40,$R40-SUM($I192:BQ192),BQ192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BR192)+BR192>$R40,$R40-SUM($I192:BR192),BR192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BS192)+BS192>$R40,$R40-SUM($I192:BS192),BS192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BT192)+BT192>$R40,$R40-SUM($I192:BT192),BT192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BU192)+BU192>$R40,$R40-SUM($I192:BU192),BU192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BV192)+BV192>$R40,$R40-SUM($I192:BV192),BV192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BW192)+BW192>$R40,$R40-SUM($I192:BW192),BW192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BX192)+BX192>$R40,$R40-SUM($I192:BX192),BX192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BY192)+BY192>$R40,$R40-SUM($I192:BY192),BY192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:BZ192)+BZ192>$R40,$R40-SUM($I192:BZ192),BZ192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CA192)+CA192>$R40,$R40-SUM($I192:CA192),CA192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CB192)+CB192>$R40,$R40-SUM($I192:CB192),CB192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CC192)+CC192>$R40,$R40-SUM($I192:CC192),CC192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CD192)+CD192>$R40,$R40-SUM($I192:CD192),CD192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CE192)+CE192>$R40,$R40-SUM($I192:CE192),CE192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CF192)+CF192>$R40,$R40-SUM($I192:CF192),CF192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CG192)+CG192>$R40,$R40-SUM($I192:CG192),CG192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CH192)+CH192>$R40,$R40-SUM($I192:CH192),CH192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CI192)+CI192>$R40,$R40-SUM($I192:CI192),CI192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CJ192)+CJ192>$R40,$R40-SUM($I192:CJ192),CJ192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CK192)+CK192>$R40,$R40-SUM($I192:CK192),CK192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CL192)+CL192>$R40,$R40-SUM($I192:CL192),CL192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CM192)+CM192>$R40,$R40-SUM($I192:CM192),CM192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CN192)+CN192>$R40,$R40-SUM($I192:CN192),CN192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CO192)+CO192>$R40,$R40-SUM($I192:CO192),CO192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CP192)+CP192>$R40,$R40-SUM($I192:CP192),CP192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CQ192)+CQ192>$R40,$R40-SUM($I192:CQ192),CQ192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CR192)+CR192>$R40,$R40-SUM($I192:CR192),CR192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CS192)+CS192>$R40,$R40-SUM($I192:CS192),CS192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CT192)+CT192>$R40,$R40-SUM($I192:CT192),CT192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CU192)+CU192>$R40,$R40-SUM($I192:CU192),CU192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CV192)+CV192>$R40,$R40-SUM($I192:CV192),CV192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CW192)+CW192>$R40,$R40-SUM($I192:CW192),CW192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CX192)+CX192>$R40,$R40-SUM($I192:CX192),CX192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CY192)+CY192>$R40,$R40-SUM($I192:CY192),CY192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:CZ192)+CZ192>$R40,$R40-SUM($I192:CZ192),CZ192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:DA192)+DA192>$R40,$R40-SUM($I192:DA192),DA192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:DB192)+DB192>$R40,$R40-SUM($I192:DB192),DB192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:DC192)+DC192>$R40,$R40-SUM($I192:DC192),DC192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:DD192)+DD192>$R40,$R40-SUM($I192:DD192),DD192)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I192:DE192)+DE192>$R40,$R40-SUM($I192:DE192),DE192)","v":-2.7755575615628914E-16}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,3.3014925093333342E-3,{"$f":"IF(SUM($I193:S193)+S193>$R41,$R41-SUM($I193:S193),S193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:T193)+T193>$R41,$R41-SUM($I193:T193),T193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:U193)+U193>$R41,$R41-SUM($I193:U193),U193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:V193)+V193>$R41,$R41-SUM($I193:V193),V193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:W193)+W193>$R41,$R41-SUM($I193:W193),W193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:X193)+X193>$R41,$R41-SUM($I193:X193),X193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:Y193)+Y193>$R41,$R41-SUM($I193:Y193),Y193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:Z193)+Z193>$R41,$R41-SUM($I193:Z193),Z193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:AA193)+AA193>$R41,$R41-SUM($I193:AA193),AA193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:AB193)+AB193>$R41,$R41-SUM($I193:AB193),AB193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:AC193)+AC193>$R41,$R41-SUM($I193:AC193),AC193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:AD193)+AD193>$R41,$R41-SUM($I193:AD193),AD193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:AE193)+AE193>$R41,$R41-SUM($I193:AE193),AE193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:AF193)+AF193>$R41,$R41-SUM($I193:AF193),AF193)","v":3.3014925093333342E-3},{"$f":"IF(SUM($I193:AG193)+AG193>$R41,$R41-SUM($I193:AG193),AG193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AH193)+AH193>$R41,$R41-SUM($I193:AH193),AH193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AI193)+AI193>$R41,$R41-SUM($I193:AI193),AI193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AJ193)+AJ193>$R41,$R41-SUM($I193:AJ193),AJ193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AK193)+AK193>$R41,$R41-SUM($I193:AK193),AK193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AL193)+AL193>$R41,$R41-SUM($I193:AL193),AL193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AM193)+AM193>$R41,$R41-SUM($I193:AM193),AM193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AN193)+AN193>$R41,$R41-SUM($I193:AN193),AN193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AO193)+AO193>$R41,$R41-SUM($I193:AO193),AO193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AP193)+AP193>$R41,$R41-SUM($I193:AP193),AP193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AQ193)+AQ193>$R41,$R41-SUM($I193:AQ193),AQ193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AR193)+AR193>$R41,$R41-SUM($I193:AR193),AR193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AS193)+AS193>$R41,$R41-SUM($I193:AS193),AS193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AT193)+AT193>$R41,$R41-SUM($I193:AT193),AT193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AU193)+AU193>$R41,$R41-SUM($I193:AU193),AU193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AV193)+AV193>$R41,$R41-SUM($I193:AV193),AV193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AW193)+AW193>$R41,$R41-SUM($I193:AW193),AW193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AX193)+AX193>$R41,$R41-SUM($I193:AX193),AX193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AY193)+AY193>$R41,$R41-SUM($I193:AY193),AY193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:AZ193)+AZ193>$R41,$R41-SUM($I193:AZ193),AZ193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BA193)+BA193>$R41,$R41-SUM($I193:BA193),BA193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BB193)+BB193>$R41,$R41-SUM($I193:BB193),BB193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BC193)+BC193>$R41,$R41-SUM($I193:BC193),BC193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BD193)+BD193>$R41,$R41-SUM($I193:BD193),BD193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BE193)+BE193>$R41,$R41-SUM($I193:BE193),BE193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BF193)+BF193>$R41,$R41-SUM($I193:BF193),BF193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BG193)+BG193>$R41,$R41-SUM($I193:BG193),BG193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BH193)+BH193>$R41,$R41-SUM($I193:BH193),BH193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BI193)+BI193>$R41,$R41-SUM($I193:BI193),BI193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BJ193)+BJ193>$R41,$R41-SUM($I193:BJ193),BJ193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BK193)+BK193>$R41,$R41-SUM($I193:BK193),BK193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BL193)+BL193>$R41,$R41-SUM($I193:BL193),BL193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BM193)+BM193>$R41,$R41-SUM($I193:BM193),BM193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BN193)+BN193>$R41,$R41-SUM($I193:BN193),BN193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BO193)+BO193>$R41,$R41-SUM($I193:BO193),BO193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BP193)+BP193>$R41,$R41-SUM($I193:BP193),BP193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BQ193)+BQ193>$R41,$R41-SUM($I193:BQ193),BQ193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BR193)+BR193>$R41,$R41-SUM($I193:BR193),BR193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BS193)+BS193>$R41,$R41-SUM($I193:BS193),BS193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BT193)+BT193>$R41,$R41-SUM($I193:BT193),BT193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BU193)+BU193>$R41,$R41-SUM($I193:BU193),BU193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BV193)+BV193>$R41,$R41-SUM($I193:BV193),BV193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BW193)+BW193>$R41,$R41-SUM($I193:BW193),BW193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BX193)+BX193>$R41,$R41-SUM($I193:BX193),BX193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BY193)+BY193>$R41,$R41-SUM($I193:BY193),BY193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:BZ193)+BZ193>$R41,$R41-SUM($I193:BZ193),BZ193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CA193)+CA193>$R41,$R41-SUM($I193:CA193),CA193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CB193)+CB193>$R41,$R41-SUM($I193:CB193),CB193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CC193)+CC193>$R41,$R41-SUM($I193:CC193),CC193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CD193)+CD193>$R41,$R41-SUM($I193:CD193),CD193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CE193)+CE193>$R41,$R41-SUM($I193:CE193),CE193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CF193)+CF193>$R41,$R41-SUM($I193:CF193),CF193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CG193)+CG193>$R41,$R41-SUM($I193:CG193),CG193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CH193)+CH193>$R41,$R41-SUM($I193:CH193),CH193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CI193)+CI193>$R41,$R41-SUM($I193:CI193),CI193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CJ193)+CJ193>$R41,$R41-SUM($I193:CJ193),CJ193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CK193)+CK193>$R41,$R41-SUM($I193:CK193),CK193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CL193)+CL193>$R41,$R41-SUM($I193:CL193),CL193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CM193)+CM193>$R41,$R41-SUM($I193:CM193),CM193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CN193)+CN193>$R41,$R41-SUM($I193:CN193),CN193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CO193)+CO193>$R41,$R41-SUM($I193:CO193),CO193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CP193)+CP193>$R41,$R41-SUM($I193:CP193),CP193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CQ193)+CQ193>$R41,$R41-SUM($I193:CQ193),CQ193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CR193)+CR193>$R41,$R41-SUM($I193:CR193),CR193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CS193)+CS193>$R41,$R41-SUM($I193:CS193),CS193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CT193)+CT193>$R41,$R41-SUM($I193:CT193),CT193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CU193)+CU193>$R41,$R41-SUM($I193:CU193),CU193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CV193)+CV193>$R41,$R41-SUM($I193:CV193),CV193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CW193)+CW193>$R41,$R41-SUM($I193:CW193),CW193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CX193)+CX193>$R41,$R41-SUM($I193:CX193),CX193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CY193)+CY193>$R41,$R41-SUM($I193:CY193),CY193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:CZ193)+CZ193>$R41,$R41-SUM($I193:CZ193),CZ193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:DA193)+DA193>$R41,$R41-SUM($I193:DA193),DA193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:DB193)+DB193>$R41,$R41-SUM($I193:DB193),DB193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:DC193)+DC193>$R41,$R41-SUM($I193:DC193),DC193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:DD193)+DD193>$R41,$R41-SUM($I193:DD193),DD193)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I193:DE193)+DE193>$R41,$R41-SUM($I193:DE193),DE193)","v":-1.3877787807814457E-17}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,1.898358192866667E-3,{"$f":"IF(SUM($I194:S194)+S194>$R42,$R42-SUM($I194:S194),S194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:T194)+T194>$R42,$R42-SUM($I194:T194),T194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:U194)+U194>$R42,$R42-SUM($I194:U194),U194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:V194)+V194>$R42,$R42-SUM($I194:V194),V194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:W194)+W194>$R42,$R42-SUM($I194:W194),W194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:X194)+X194>$R42,$R42-SUM($I194:X194),X194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:Y194)+Y194>$R42,$R42-SUM($I194:Y194),Y194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:Z194)+Z194>$R42,$R42-SUM($I194:Z194),Z194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:AA194)+AA194>$R42,$R42-SUM($I194:AA194),AA194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:AB194)+AB194>$R42,$R42-SUM($I194:AB194),AB194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:AC194)+AC194>$R42,$R42-SUM($I194:AC194),AC194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:AD194)+AD194>$R42,$R42-SUM($I194:AD194),AD194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:AE194)+AE194>$R42,$R42-SUM($I194:AE194),AE194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:AF194)+AF194>$R42,$R42-SUM($I194:AF194),AF194)","v":1.898358192866667E-3},{"$f":"IF(SUM($I194:AG194)+AG194>$R42,$R42-SUM($I194:AG194),AG194)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I194:AH194)+AH194>$R42,$R42-SUM($I194:AH194),AH194)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I194:AI194)+AI194>$R42,$R42-SUM($I194:AI194),AI194)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I194:AJ194)+AJ194>$R42,$R42-SUM($I194:AJ194),AJ194)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I194:AK194)+AK194>$R42,$R42-SUM($I194:AK194),AK194)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I194:AL194)+AL194>$R42,$R42-SUM($I194:AL194),AL194)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I194:AM194)+AM194>$R42,$R42-SUM($I194:AM194),AM194)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I194:AN194)+AN194>$R42,$R42-SUM($I194:AN194),AN194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AO194)+AO194>$R42,$R42-SUM($I194:AO194),AO194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AP194)+AP194>$R42,$R42-SUM($I194:AP194),AP194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AQ194)+AQ194>$R42,$R42-SUM($I194:AQ194),AQ194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AR194)+AR194>$R42,$R42-SUM($I194:AR194),AR194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AS194)+AS194>$R42,$R42-SUM($I194:AS194),AS194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AT194)+AT194>$R42,$R42-SUM($I194:AT194),AT194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AU194)+AU194>$R42,$R42-SUM($I194:AU194),AU194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AV194)+AV194>$R42,$R42-SUM($I194:AV194),AV194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AW194)+AW194>$R42,$R42-SUM($I194:AW194),AW194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AX194)+AX194>$R42,$R42-SUM($I194:AX194),AX194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AY194)+AY194>$R42,$R42-SUM($I194:AY194),AY194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:AZ194)+AZ194>$R42,$R42-SUM($I194:AZ194),AZ194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BA194)+BA194>$R42,$R42-SUM($I194:BA194),BA194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BB194)+BB194>$R42,$R42-SUM($I194:BB194),BB194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BC194)+BC194>$R42,$R42-SUM($I194:BC194),BC194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BD194)+BD194>$R42,$R42-SUM($I194:BD194),BD194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BE194)+BE194>$R42,$R42-SUM($I194:BE194),BE194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BF194)+BF194>$R42,$R42-SUM($I194:BF194),BF194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BG194)+BG194>$R42,$R42-SUM($I194:BG194),BG194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BH194)+BH194>$R42,$R42-SUM($I194:BH194),BH194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BI194)+BI194>$R42,$R42-SUM($I194:BI194),BI194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BJ194)+BJ194>$R42,$R42-SUM($I194:BJ194),BJ194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BK194)+BK194>$R42,$R42-SUM($I194:BK194),BK194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BL194)+BL194>$R42,$R42-SUM($I194:BL194),BL194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BM194)+BM194>$R42,$R42-SUM($I194:BM194),BM194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BN194)+BN194>$R42,$R42-SUM($I194:BN194),BN194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BO194)+BO194>$R42,$R42-SUM($I194:BO194),BO194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BP194)+BP194>$R42,$R42-SUM($I194:BP194),BP194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BQ194)+BQ194>$R42,$R42-SUM($I194:BQ194),BQ194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BR194)+BR194>$R42,$R42-SUM($I194:BR194),BR194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BS194)+BS194>$R42,$R42-SUM($I194:BS194),BS194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BT194)+BT194>$R42,$R42-SUM($I194:BT194),BT194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BU194)+BU194>$R42,$R42-SUM($I194:BU194),BU194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BV194)+BV194>$R42,$R42-SUM($I194:BV194),BV194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BW194)+BW194>$R42,$R42-SUM($I194:BW194),BW194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BX194)+BX194>$R42,$R42-SUM($I194:BX194),BX194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BY194)+BY194>$R42,$R42-SUM($I194:BY194),BY194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:BZ194)+BZ194>$R42,$R42-SUM($I194:BZ194),BZ194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CA194)+CA194>$R42,$R42-SUM($I194:CA194),CA194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CB194)+CB194>$R42,$R42-SUM($I194:CB194),CB194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CC194)+CC194>$R42,$R42-SUM($I194:CC194),CC194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CD194)+CD194>$R42,$R42-SUM($I194:CD194),CD194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CE194)+CE194>$R42,$R42-SUM($I194:CE194),CE194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CF194)+CF194>$R42,$R42-SUM($I194:CF194),CF194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CG194)+CG194>$R42,$R42-SUM($I194:CG194),CG194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CH194)+CH194>$R42,$R42-SUM($I194:CH194),CH194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CI194)+CI194>$R42,$R42-SUM($I194:CI194),CI194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CJ194)+CJ194>$R42,$R42-SUM($I194:CJ194),CJ194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CK194)+CK194>$R42,$R42-SUM($I194:CK194),CK194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CL194)+CL194>$R42,$R42-SUM($I194:CL194),CL194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CM194)+CM194>$R42,$R42-SUM($I194:CM194),CM194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CN194)+CN194>$R42,$R42-SUM($I194:CN194),CN194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CO194)+CO194>$R42,$R42-SUM($I194:CO194),CO194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CP194)+CP194>$R42,$R42-SUM($I194:CP194),CP194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CQ194)+CQ194>$R42,$R42-SUM($I194:CQ194),CQ194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CR194)+CR194>$R42,$R42-SUM($I194:CR194),CR194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CS194)+CS194>$R42,$R42-SUM($I194:CS194),CS194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CT194)+CT194>$R42,$R42-SUM($I194:CT194),CT194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CU194)+CU194>$R42,$R42-SUM($I194:CU194),CU194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CV194)+CV194>$R42,$R42-SUM($I194:CV194),CV194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CW194)+CW194>$R42,$R42-SUM($I194:CW194),CW194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CX194)+CX194>$R42,$R42-SUM($I194:CX194),CX194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CY194)+CY194>$R42,$R42-SUM($I194:CY194),CY194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:CZ194)+CZ194>$R42,$R42-SUM($I194:CZ194),CZ194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:DA194)+DA194>$R42,$R42-SUM($I194:DA194),DA194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:DB194)+DB194>$R42,$R42-SUM($I194:DB194),DB194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:DC194)+DC194>$R42,$R42-SUM($I194:DC194),DC194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:DD194)+DD194>$R42,$R42-SUM($I194:DD194),DD194)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I194:DE194)+DE194>$R42,$R42-SUM($I194:DE194),DE194)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I195:S195)+S195>$R43,$R43-SUM($I195:S195),S195)","v":0},{"$f":"IF(SUM($I195:T195)+T195>$R43,$R43-SUM($I195:T195),T195)","v":0},{"$f":"IF(SUM($I195:U195)+U195>$R43,$R43-SUM($I195:U195),U195)","v":0},{"$f":"IF(SUM($I195:V195)+V195>$R43,$R43-SUM($I195:V195),V195)","v":0},{"$f":"IF(SUM($I195:W195)+W195>$R43,$R43-SUM($I195:W195),W195)","v":0},{"$f":"IF(SUM($I195:X195)+X195>$R43,$R43-SUM($I195:X195),X195)","v":0},{"$f":"IF(SUM($I195:Y195)+Y195>$R43,$R43-SUM($I195:Y195),Y195)","v":0},{"$f":"IF(SUM($I195:Z195)+Z195>$R43,$R43-SUM($I195:Z195),Z195)","v":0},{"$f":"IF(SUM($I195:AA195)+AA195>$R43,$R43-SUM($I195:AA195),AA195)","v":0},{"$f":"IF(SUM($I195:AB195)+AB195>$R43,$R43-SUM($I195:AB195),AB195)","v":0},{"$f":"IF(SUM($I195:AC195)+AC195>$R43,$R43-SUM($I195:AC195),AC195)","v":0},{"$f":"IF(SUM($I195:AD195)+AD195>$R43,$R43-SUM($I195:AD195),AD195)","v":0},{"$f":"IF(SUM($I195:AE195)+AE195>$R43,$R43-SUM($I195:AE195),AE195)","v":0},{"$f":"IF(SUM($I195:AF195)+AF195>$R43,$R43-SUM($I195:AF195),AF195)","v":0},{"$f":"IF(SUM($I195:AG195)+AG195>$R43,$R43-SUM($I195:AG195),AG195)","v":0},{"$f":"IF(SUM($I195:AH195)+AH195>$R43,$R43-SUM($I195:AH195),AH195)","v":0},{"$f":"IF(SUM($I195:AI195)+AI195>$R43,$R43-SUM($I195:AI195),AI195)","v":0},{"$f":"IF(SUM($I195:AJ195)+AJ195>$R43,$R43-SUM($I195:AJ195),AJ195)","v":0},{"$f":"IF(SUM($I195:AK195)+AK195>$R43,$R43-SUM($I195:AK195),AK195)","v":0},{"$f":"IF(SUM($I195:AL195)+AL195>$R43,$R43-SUM($I195:AL195),AL195)","v":0},{"$f":"IF(SUM($I195:AM195)+AM195>$R43,$R43-SUM($I195:AM195),AM195)","v":0},{"$f":"IF(SUM($I195:AN195)+AN195>$R43,$R43-SUM($I195:AN195),AN195)","v":0},{"$f":"IF(SUM($I195:AO195)+AO195>$R43,$R43-SUM($I195:AO195),AO195)","v":0},{"$f":"IF(SUM($I195:AP195)+AP195>$R43,$R43-SUM($I195:AP195),AP195)","v":0},{"$f":"IF(SUM($I195:AQ195)+AQ195>$R43,$R43-SUM($I195:AQ195),AQ195)","v":0},{"$f":"IF(SUM($I195:AR195)+AR195>$R43,$R43-SUM($I195:AR195),AR195)","v":0},{"$f":"IF(SUM($I195:AS195)+AS195>$R43,$R43-SUM($I195:AS195),AS195)","v":0},{"$f":"IF(SUM($I195:AT195)+AT195>$R43,$R43-SUM($I195:AT195),AT195)","v":0},{"$f":"IF(SUM($I195:AU195)+AU195>$R43,$R43-SUM($I195:AU195),AU195)","v":0},{"$f":"IF(SUM($I195:AV195)+AV195>$R43,$R43-SUM($I195:AV195),AV195)","v":0},{"$f":"IF(SUM($I195:AW195)+AW195>$R43,$R43-SUM($I195:AW195),AW195)","v":0},{"$f":"IF(SUM($I195:AX195)+AX195>$R43,$R43-SUM($I195:AX195),AX195)","v":0},{"$f":"IF(SUM($I195:AY195)+AY195>$R43,$R43-SUM($I195:AY195),AY195)","v":0},{"$f":"IF(SUM($I195:AZ195)+AZ195>$R43,$R43-SUM($I195:AZ195),AZ195)","v":0},{"$f":"IF(SUM($I195:BA195)+BA195>$R43,$R43-SUM($I195:BA195),BA195)","v":0},{"$f":"IF(SUM($I195:BB195)+BB195>$R43,$R43-SUM($I195:BB195),BB195)","v":0},{"$f":"IF(SUM($I195:BC195)+BC195>$R43,$R43-SUM($I195:BC195),BC195)","v":0},{"$f":"IF(SUM($I195:BD195)+BD195>$R43,$R43-SUM($I195:BD195),BD195)","v":0},{"$f":"IF(SUM($I195:BE195)+BE195>$R43,$R43-SUM($I195:BE195),BE195)","v":0},{"$f":"IF(SUM($I195:BF195)+BF195>$R43,$R43-SUM($I195:BF195),BF195)","v":0},{"$f":"IF(SUM($I195:BG195)+BG195>$R43,$R43-SUM($I195:BG195),BG195)","v":0},{"$f":"IF(SUM($I195:BH195)+BH195>$R43,$R43-SUM($I195:BH195),BH195)","v":0},{"$f":"IF(SUM($I195:BI195)+BI195>$R43,$R43-SUM($I195:BI195),BI195)","v":0},{"$f":"IF(SUM($I195:BJ195)+BJ195>$R43,$R43-SUM($I195:BJ195),BJ195)","v":0},{"$f":"IF(SUM($I195:BK195)+BK195>$R43,$R43-SUM($I195:BK195),BK195)","v":0},{"$f":"IF(SUM($I195:BL195)+BL195>$R43,$R43-SUM($I195:BL195),BL195)","v":0},{"$f":"IF(SUM($I195:BM195)+BM195>$R43,$R43-SUM($I195:BM195),BM195)","v":0},{"$f":"IF(SUM($I195:BN195)+BN195>$R43,$R43-SUM($I195:BN195),BN195)","v":0},{"$f":"IF(SUM($I195:BO195)+BO195>$R43,$R43-SUM($I195:BO195),BO195)","v":0},{"$f":"IF(SUM($I195:BP195)+BP195>$R43,$R43-SUM($I195:BP195),BP195)","v":0},{"$f":"IF(SUM($I195:BQ195)+BQ195>$R43,$R43-SUM($I195:BQ195),BQ195)","v":0},{"$f":"IF(SUM($I195:BR195)+BR195>$R43,$R43-SUM($I195:BR195),BR195)","v":0},{"$f":"IF(SUM($I195:BS195)+BS195>$R43,$R43-SUM($I195:BS195),BS195)","v":0},{"$f":"IF(SUM($I195:BT195)+BT195>$R43,$R43-SUM($I195:BT195),BT195)","v":0},{"$f":"IF(SUM($I195:BU195)+BU195>$R43,$R43-SUM($I195:BU195),BU195)","v":0},{"$f":"IF(SUM($I195:BV195)+BV195>$R43,$R43-SUM($I195:BV195),BV195)","v":0},{"$f":"IF(SUM($I195:BW195)+BW195>$R43,$R43-SUM($I195:BW195),BW195)","v":0},{"$f":"IF(SUM($I195:BX195)+BX195>$R43,$R43-SUM($I195:BX195),BX195)","v":0},{"$f":"IF(SUM($I195:BY195)+BY195>$R43,$R43-SUM($I195:BY195),BY195)","v":0},{"$f":"IF(SUM($I195:BZ195)+BZ195>$R43,$R43-SUM($I195:BZ195),BZ195)","v":0},{"$f":"IF(SUM($I195:CA195)+CA195>$R43,$R43-SUM($I195:CA195),CA195)","v":0},{"$f":"IF(SUM($I195:CB195)+CB195>$R43,$R43-SUM($I195:CB195),CB195)","v":0},{"$f":"IF(SUM($I195:CC195)+CC195>$R43,$R43-SUM($I195:CC195),CC195)","v":0},{"$f":"IF(SUM($I195:CD195)+CD195>$R43,$R43-SUM($I195:CD195),CD195)","v":0},{"$f":"IF(SUM($I195:CE195)+CE195>$R43,$R43-SUM($I195:CE195),CE195)","v":0},{"$f":"IF(SUM($I195:CF195)+CF195>$R43,$R43-SUM($I195:CF195),CF195)","v":0},{"$f":"IF(SUM($I195:CG195)+CG195>$R43,$R43-SUM($I195:CG195),CG195)","v":0},{"$f":"IF(SUM($I195:CH195)+CH195>$R43,$R43-SUM($I195:CH195),CH195)","v":0},{"$f":"IF(SUM($I195:CI195)+CI195>$R43,$R43-SUM($I195:CI195),CI195)","v":0},{"$f":"IF(SUM($I195:CJ195)+CJ195>$R43,$R43-SUM($I195:CJ195),CJ195)","v":0},{"$f":"IF(SUM($I195:CK195)+CK195>$R43,$R43-SUM($I195:CK195),CK195)","v":0},{"$f":"IF(SUM($I195:CL195)+CL195>$R43,$R43-SUM($I195:CL195),CL195)","v":0},{"$f":"IF(SUM($I195:CM195)+CM195>$R43,$R43-SUM($I195:CM195),CM195)","v":0},{"$f":"IF(SUM($I195:CN195)+CN195>$R43,$R43-SUM($I195:CN195),CN195)","v":0},{"$f":"IF(SUM($I195:CO195)+CO195>$R43,$R43-SUM($I195:CO195),CO195)","v":0},{"$f":"IF(SUM($I195:CP195)+CP195>$R43,$R43-SUM($I195:CP195),CP195)","v":0},{"$f":"IF(SUM($I195:CQ195)+CQ195>$R43,$R43-SUM($I195:CQ195),CQ195)","v":0},{"$f":"IF(SUM($I195:CR195)+CR195>$R43,$R43-SUM($I195:CR195),CR195)","v":0},{"$f":"IF(SUM($I195:CS195)+CS195>$R43,$R43-SUM($I195:CS195),CS195)","v":0},{"$f":"IF(SUM($I195:CT195)+CT195>$R43,$R43-SUM($I195:CT195),CT195)","v":0},{"$f":"IF(SUM($I195:CU195)+CU195>$R43,$R43-SUM($I195:CU195),CU195)","v":0},{"$f":"IF(SUM($I195:CV195)+CV195>$R43,$R43-SUM($I195:CV195),CV195)","v":0},{"$f":"IF(SUM($I195:CW195)+CW195>$R43,$R43-SUM($I195:CW195),CW195)","v":0},{"$f":"IF(SUM($I195:CX195)+CX195>$R43,$R43-SUM($I195:CX195),CX195)","v":0},{"$f":"IF(SUM($I195:CY195)+CY195>$R43,$R43-SUM($I195:CY195),CY195)","v":0},{"$f":"IF(SUM($I195:CZ195)+CZ195>$R43,$R43-SUM($I195:CZ195),CZ195)","v":0},{"$f":"IF(SUM($I195:DA195)+DA195>$R43,$R43-SUM($I195:DA195),DA195)","v":0},{"$f":"IF(SUM($I195:DB195)+DB195>$R43,$R43-SUM($I195:DB195),DB195)","v":0},{"$f":"IF(SUM($I195:DC195)+DC195>$R43,$R43-SUM($I195:DC195),DC195)","v":0},{"$f":"IF(SUM($I195:DD195)+DD195>$R43,$R43-SUM($I195:DD195),DD195)","v":0},{"$f":"IF(SUM($I195:DE195)+DE195>$R43,$R43-SUM($I195:DE195),DE195)","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,6.1902984550000015E-3,{"$f":"IF(SUM($I196:S196)+S196>$R44,$R44-SUM($I196:S196),S196)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I196:T196)+T196>$R44,$R44-SUM($I196:T196),T196)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I196:U196)+U196>$R44,$R44-SUM($I196:U196),U196)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I196:V196)+V196>$R44,$R44-SUM($I196:V196),V196)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I196:W196)+W196>$R44,$R44-SUM($I196:W196),W196)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I196:X196)+X196>$R44,$R44-SUM($I196:X196),X196)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I196:Y196)+Y196>$R44,$R44-SUM($I196:Y196),Y196)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I196:Z196)+Z196>$R44,$R44-SUM($I196:Z196),Z196)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I196:AA196)+AA196>$R44,$R44-SUM($I196:AA196),AA196)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I196:AB196)+AB196>$R44,$R44-SUM($I196:AB196),AB196)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I196:AC196)+AC196>$R44,$R44-SUM($I196:AC196),AC196)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I196:AD196)+AD196>$R44,$R44-SUM($I196:AD196),AD196)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I196:AE196)+AE196>$R44,$R44-SUM($I196:AE196),AE196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AF196)+AF196>$R44,$R44-SUM($I196:AF196),AF196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AG196)+AG196>$R44,$R44-SUM($I196:AG196),AG196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AH196)+AH196>$R44,$R44-SUM($I196:AH196),AH196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AI196)+AI196>$R44,$R44-SUM($I196:AI196),AI196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AJ196)+AJ196>$R44,$R44-SUM($I196:AJ196),AJ196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AK196)+AK196>$R44,$R44-SUM($I196:AK196),AK196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AL196)+AL196>$R44,$R44-SUM($I196:AL196),AL196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AM196)+AM196>$R44,$R44-SUM($I196:AM196),AM196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AN196)+AN196>$R44,$R44-SUM($I196:AN196),AN196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AO196)+AO196>$R44,$R44-SUM($I196:AO196),AO196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AP196)+AP196>$R44,$R44-SUM($I196:AP196),AP196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AQ196)+AQ196>$R44,$R44-SUM($I196:AQ196),AQ196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AR196)+AR196>$R44,$R44-SUM($I196:AR196),AR196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AS196)+AS196>$R44,$R44-SUM($I196:AS196),AS196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AT196)+AT196>$R44,$R44-SUM($I196:AT196),AT196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AU196)+AU196>$R44,$R44-SUM($I196:AU196),AU196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AV196)+AV196>$R44,$R44-SUM($I196:AV196),AV196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AW196)+AW196>$R44,$R44-SUM($I196:AW196),AW196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AX196)+AX196>$R44,$R44-SUM($I196:AX196),AX196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AY196)+AY196>$R44,$R44-SUM($I196:AY196),AY196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:AZ196)+AZ196>$R44,$R44-SUM($I196:AZ196),AZ196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BA196)+BA196>$R44,$R44-SUM($I196:BA196),BA196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BB196)+BB196>$R44,$R44-SUM($I196:BB196),BB196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BC196)+BC196>$R44,$R44-SUM($I196:BC196),BC196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BD196)+BD196>$R44,$R44-SUM($I196:BD196),BD196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BE196)+BE196>$R44,$R44-SUM($I196:BE196),BE196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BF196)+BF196>$R44,$R44-SUM($I196:BF196),BF196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BG196)+BG196>$R44,$R44-SUM($I196:BG196),BG196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BH196)+BH196>$R44,$R44-SUM($I196:BH196),BH196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BI196)+BI196>$R44,$R44-SUM($I196:BI196),BI196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BJ196)+BJ196>$R44,$R44-SUM($I196:BJ196),BJ196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BK196)+BK196>$R44,$R44-SUM($I196:BK196),BK196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BL196)+BL196>$R44,$R44-SUM($I196:BL196),BL196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BM196)+BM196>$R44,$R44-SUM($I196:BM196),BM196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BN196)+BN196>$R44,$R44-SUM($I196:BN196),BN196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BO196)+BO196>$R44,$R44-SUM($I196:BO196),BO196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BP196)+BP196>$R44,$R44-SUM($I196:BP196),BP196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BQ196)+BQ196>$R44,$R44-SUM($I196:BQ196),BQ196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BR196)+BR196>$R44,$R44-SUM($I196:BR196),BR196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BS196)+BS196>$R44,$R44-SUM($I196:BS196),BS196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BT196)+BT196>$R44,$R44-SUM($I196:BT196),BT196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BU196)+BU196>$R44,$R44-SUM($I196:BU196),BU196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BV196)+BV196>$R44,$R44-SUM($I196:BV196),BV196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BW196)+BW196>$R44,$R44-SUM($I196:BW196),BW196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BX196)+BX196>$R44,$R44-SUM($I196:BX196),BX196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BY196)+BY196>$R44,$R44-SUM($I196:BY196),BY196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:BZ196)+BZ196>$R44,$R44-SUM($I196:BZ196),BZ196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CA196)+CA196>$R44,$R44-SUM($I196:CA196),CA196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CB196)+CB196>$R44,$R44-SUM($I196:CB196),CB196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CC196)+CC196>$R44,$R44-SUM($I196:CC196),CC196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CD196)+CD196>$R44,$R44-SUM($I196:CD196),CD196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CE196)+CE196>$R44,$R44-SUM($I196:CE196),CE196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CF196)+CF196>$R44,$R44-SUM($I196:CF196),CF196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CG196)+CG196>$R44,$R44-SUM($I196:CG196),CG196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CH196)+CH196>$R44,$R44-SUM($I196:CH196),CH196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CI196)+CI196>$R44,$R44-SUM($I196:CI196),CI196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CJ196)+CJ196>$R44,$R44-SUM($I196:CJ196),CJ196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CK196)+CK196>$R44,$R44-SUM($I196:CK196),CK196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CL196)+CL196>$R44,$R44-SUM($I196:CL196),CL196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CM196)+CM196>$R44,$R44-SUM($I196:CM196),CM196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CN196)+CN196>$R44,$R44-SUM($I196:CN196),CN196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CO196)+CO196>$R44,$R44-SUM($I196:CO196),CO196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CP196)+CP196>$R44,$R44-SUM($I196:CP196),CP196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CQ196)+CQ196>$R44,$R44-SUM($I196:CQ196),CQ196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CR196)+CR196>$R44,$R44-SUM($I196:CR196),CR196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CS196)+CS196>$R44,$R44-SUM($I196:CS196),CS196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CT196)+CT196>$R44,$R44-SUM($I196:CT196),CT196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CU196)+CU196>$R44,$R44-SUM($I196:CU196),CU196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CV196)+CV196>$R44,$R44-SUM($I196:CV196),CV196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CW196)+CW196>$R44,$R44-SUM($I196:CW196),CW196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CX196)+CX196>$R44,$R44-SUM($I196:CX196),CX196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CY196)+CY196>$R44,$R44-SUM($I196:CY196),CY196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:CZ196)+CZ196>$R44,$R44-SUM($I196:CZ196),CZ196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:DA196)+DA196>$R44,$R44-SUM($I196:DA196),DA196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:DB196)+DB196>$R44,$R44-SUM($I196:DB196),DB196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:DC196)+DC196>$R44,$R44-SUM($I196:DC196),DC196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:DD196)+DD196>$R44,$R44-SUM($I196:DD196),DD196)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I196:DE196)+DE196>$R44,$R44-SUM($I196:DE196),DE196)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  2019 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$9","v":70},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S37/$F200","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:T200)+T200>$S37,$S37-SUM($I200:T200),T200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:U200)+U200>$S37,$S37-SUM($I200:U200),U200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:V200)+V200>$S37,$S37-SUM($I200:V200),V200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:W200)+W200>$S37,$S37-SUM($I200:W200),W200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:X200)+X200>$S37,$S37-SUM($I200:X200),X200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:Y200)+Y200>$S37,$S37-SUM($I200:Y200),Y200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:Z200)+Z200>$S37,$S37-SUM($I200:Z200),Z200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AA200)+AA200>$S37,$S37-SUM($I200:AA200),AA200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AB200)+AB200>$S37,$S37-SUM($I200:AB200),AB200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AC200)+AC200>$S37,$S37-SUM($I200:AC200),AC200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AD200)+AD200>$S37,$S37-SUM($I200:AD200),AD200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AE200)+AE200>$S37,$S37-SUM($I200:AE200),AE200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AF200)+AF200>$S37,$S37-SUM($I200:AF200),AF200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AG200)+AG200>$S37,$S37-SUM($I200:AG200),AG200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AH200)+AH200>$S37,$S37-SUM($I200:AH200),AH200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AI200)+AI200>$S37,$S37-SUM($I200:AI200),AI200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AJ200)+AJ200>$S37,$S37-SUM($I200:AJ200),AJ200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AK200)+AK200>$S37,$S37-SUM($I200:AK200),AK200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AL200)+AL200>$S37,$S37-SUM($I200:AL200),AL200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AM200)+AM200>$S37,$S37-SUM($I200:AM200),AM200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AN200)+AN200>$S37,$S37-SUM($I200:AN200),AN200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AO200)+AO200>$S37,$S37-SUM($I200:AO200),AO200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AP200)+AP200>$S37,$S37-SUM($I200:AP200),AP200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AQ200)+AQ200>$S37,$S37-SUM($I200:AQ200),AQ200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AR200)+AR200>$S37,$S37-SUM($I200:AR200),AR200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AS200)+AS200>$S37,$S37-SUM($I200:AS200),AS200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AT200)+AT200>$S37,$S37-SUM($I200:AT200),AT200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AU200)+AU200>$S37,$S37-SUM($I200:AU200),AU200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AV200)+AV200>$S37,$S37-SUM($I200:AV200),AV200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AW200)+AW200>$S37,$S37-SUM($I200:AW200),AW200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AX200)+AX200>$S37,$S37-SUM($I200:AX200),AX200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AY200)+AY200>$S37,$S37-SUM($I200:AY200),AY200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:AZ200)+AZ200>$S37,$S37-SUM($I200:AZ200),AZ200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BA200)+BA200>$S37,$S37-SUM($I200:BA200),BA200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BB200)+BB200>$S37,$S37-SUM($I200:BB200),BB200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BC200)+BC200>$S37,$S37-SUM($I200:BC200),BC200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BD200)+BD200>$S37,$S37-SUM($I200:BD200),BD200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BE200)+BE200>$S37,$S37-SUM($I200:BE200),BE200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BF200)+BF200>$S37,$S37-SUM($I200:BF200),BF200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BG200)+BG200>$S37,$S37-SUM($I200:BG200),BG200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BH200)+BH200>$S37,$S37-SUM($I200:BH200),BH200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BI200)+BI200>$S37,$S37-SUM($I200:BI200),BI200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BJ200)+BJ200>$S37,$S37-SUM($I200:BJ200),BJ200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BK200)+BK200>$S37,$S37-SUM($I200:BK200),BK200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BL200)+BL200>$S37,$S37-SUM($I200:BL200),BL200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BM200)+BM200>$S37,$S37-SUM($I200:BM200),BM200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BN200)+BN200>$S37,$S37-SUM($I200:BN200),BN200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BO200)+BO200>$S37,$S37-SUM($I200:BO200),BO200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BP200)+BP200>$S37,$S37-SUM($I200:BP200),BP200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BQ200)+BQ200>$S37,$S37-SUM($I200:BQ200),BQ200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BR200)+BR200>$S37,$S37-SUM($I200:BR200),BR200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BS200)+BS200>$S37,$S37-SUM($I200:BS200),BS200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BT200)+BT200>$S37,$S37-SUM($I200:BT200),BT200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BU200)+BU200>$S37,$S37-SUM($I200:BU200),BU200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BV200)+BV200>$S37,$S37-SUM($I200:BV200),BV200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BW200)+BW200>$S37,$S37-SUM($I200:BW200),BW200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BX200)+BX200>$S37,$S37-SUM($I200:BX200),BX200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BY200)+BY200>$S37,$S37-SUM($I200:BY200),BY200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:BZ200)+BZ200>$S37,$S37-SUM($I200:BZ200),BZ200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CA200)+CA200>$S37,$S37-SUM($I200:CA200),CA200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CB200)+CB200>$S37,$S37-SUM($I200:CB200),CB200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CC200)+CC200>$S37,$S37-SUM($I200:CC200),CC200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CD200)+CD200>$S37,$S37-SUM($I200:CD200),CD200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CE200)+CE200>$S37,$S37-SUM($I200:CE200),CE200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CF200)+CF200>$S37,$S37-SUM($I200:CF200),CF200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CG200)+CG200>$S37,$S37-SUM($I200:CG200),CG200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CH200)+CH200>$S37,$S37-SUM($I200:CH200),CH200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CI200)+CI200>$S37,$S37-SUM($I200:CI200),CI200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CJ200)+CJ200>$S37,$S37-SUM($I200:CJ200),CJ200)","v":3.6434328049428579E-3},{"$f":"IF(SUM($I200:CK200)+CK200>$S37,$S37-SUM($I200:CK200),CK200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CL200)+CL200>$S37,$S37-SUM($I200:CL200),CL200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CM200)+CM200>$S37,$S37-SUM($I200:CM200),CM200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CN200)+CN200>$S37,$S37-SUM($I200:CN200),CN200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CO200)+CO200>$S37,$S37-SUM($I200:CO200),CO200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CP200)+CP200>$S37,$S37-SUM($I200:CP200),CP200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CQ200)+CQ200>$S37,$S37-SUM($I200:CQ200),CQ200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CR200)+CR200>$S37,$S37-SUM($I200:CR200),CR200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CS200)+CS200>$S37,$S37-SUM($I200:CS200),CS200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CT200)+CT200>$S37,$S37-SUM($I200:CT200),CT200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CU200)+CU200>$S37,$S37-SUM($I200:CU200),CU200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CV200)+CV200>$S37,$S37-SUM($I200:CV200),CV200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CW200)+CW200>$S37,$S37-SUM($I200:CW200),CW200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CX200)+CX200>$S37,$S37-SUM($I200:CX200),CX200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CY200)+CY200>$S37,$S37-SUM($I200:CY200),CY200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:CZ200)+CZ200>$S37,$S37-SUM($I200:CZ200),CZ200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:DA200)+DA200>$S37,$S37-SUM($I200:DA200),DA200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:DB200)+DB200>$S37,$S37-SUM($I200:DB200),DB200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:DC200)+DC200>$S37,$S37-SUM($I200:DC200),DC200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:DD200)+DD200>$S37,$S37-SUM($I200:DD200),DD200)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($I200:DE200)+DE200>$S37,$S37-SUM($I200:DE200),DE200)","v":-2.7755575615628914E-16}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$10","v":50},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I201:T201)+T201>$S38,$S38-SUM($I201:T201),T201)","v":0},{"$f":"IF(SUM($I201:U201)+U201>$S38,$S38-SUM($I201:U201),U201)","v":0},{"$f":"IF(SUM($I201:V201)+V201>$S38,$S38-SUM($I201:V201),V201)","v":0},{"$f":"IF(SUM($I201:W201)+W201>$S38,$S38-SUM($I201:W201),W201)","v":0},{"$f":"IF(SUM($I201:X201)+X201>$S38,$S38-SUM($I201:X201),X201)","v":0},{"$f":"IF(SUM($I201:Y201)+Y201>$S38,$S38-SUM($I201:Y201),Y201)","v":0},{"$f":"IF(SUM($I201:Z201)+Z201>$S38,$S38-SUM($I201:Z201),Z201)","v":0},{"$f":"IF(SUM($I201:AA201)+AA201>$S38,$S38-SUM($I201:AA201),AA201)","v":0},{"$f":"IF(SUM($I201:AB201)+AB201>$S38,$S38-SUM($I201:AB201),AB201)","v":0},{"$f":"IF(SUM($I201:AC201)+AC201>$S38,$S38-SUM($I201:AC201),AC201)","v":0},{"$f":"IF(SUM($I201:AD201)+AD201>$S38,$S38-SUM($I201:AD201),AD201)","v":0},{"$f":"IF(SUM($I201:AE201)+AE201>$S38,$S38-SUM($I201:AE201),AE201)","v":0},{"$f":"IF(SUM($I201:AF201)+AF201>$S38,$S38-SUM($I201:AF201),AF201)","v":0},{"$f":"IF(SUM($I201:AG201)+AG201>$S38,$S38-SUM($I201:AG201),AG201)","v":0},{"$f":"IF(SUM($I201:AH201)+AH201>$S38,$S38-SUM($I201:AH201),AH201)","v":0},{"$f":"IF(SUM($I201:AI201)+AI201>$S38,$S38-SUM($I201:AI201),AI201)","v":0},{"$f":"IF(SUM($I201:AJ201)+AJ201>$S38,$S38-SUM($I201:AJ201),AJ201)","v":0},{"$f":"IF(SUM($I201:AK201)+AK201>$S38,$S38-SUM($I201:AK201),AK201)","v":0},{"$f":"IF(SUM($I201:AL201)+AL201>$S38,$S38-SUM($I201:AL201),AL201)","v":0},{"$f":"IF(SUM($I201:AM201)+AM201>$S38,$S38-SUM($I201:AM201),AM201)","v":0},{"$f":"IF(SUM($I201:AN201)+AN201>$S38,$S38-SUM($I201:AN201),AN201)","v":0},{"$f":"IF(SUM($I201:AO201)+AO201>$S38,$S38-SUM($I201:AO201),AO201)","v":0},{"$f":"IF(SUM($I201:AP201)+AP201>$S38,$S38-SUM($I201:AP201),AP201)","v":0},{"$f":"IF(SUM($I201:AQ201)+AQ201>$S38,$S38-SUM($I201:AQ201),AQ201)","v":0},{"$f":"IF(SUM($I201:AR201)+AR201>$S38,$S38-SUM($I201:AR201),AR201)","v":0},{"$f":"IF(SUM($I201:AS201)+AS201>$S38,$S38-SUM($I201:AS201),AS201)","v":0},{"$f":"IF(SUM($I201:AT201)+AT201>$S38,$S38-SUM($I201:AT201),AT201)","v":0},{"$f":"IF(SUM($I201:AU201)+AU201>$S38,$S38-SUM($I201:AU201),AU201)","v":0},{"$f":"IF(SUM($I201:AV201)+AV201>$S38,$S38-SUM($I201:AV201),AV201)","v":0},{"$f":"IF(SUM($I201:AW201)+AW201>$S38,$S38-SUM($I201:AW201),AW201)","v":0},{"$f":"IF(SUM($I201:AX201)+AX201>$S38,$S38-SUM($I201:AX201),AX201)","v":0},{"$f":"IF(SUM($I201:AY201)+AY201>$S38,$S38-SUM($I201:AY201),AY201)","v":0},{"$f":"IF(SUM($I201:AZ201)+AZ201>$S38,$S38-SUM($I201:AZ201),AZ201)","v":0},{"$f":"IF(SUM($I201:BA201)+BA201>$S38,$S38-SUM($I201:BA201),BA201)","v":0},{"$f":"IF(SUM($I201:BB201)+BB201>$S38,$S38-SUM($I201:BB201),BB201)","v":0},{"$f":"IF(SUM($I201:BC201)+BC201>$S38,$S38-SUM($I201:BC201),BC201)","v":0},{"$f":"IF(SUM($I201:BD201)+BD201>$S38,$S38-SUM($I201:BD201),BD201)","v":0},{"$f":"IF(SUM($I201:BE201)+BE201>$S38,$S38-SUM($I201:BE201),BE201)","v":0},{"$f":"IF(SUM($I201:BF201)+BF201>$S38,$S38-SUM($I201:BF201),BF201)","v":0},{"$f":"IF(SUM($I201:BG201)+BG201>$S38,$S38-SUM($I201:BG201),BG201)","v":0},{"$f":"IF(SUM($I201:BH201)+BH201>$S38,$S38-SUM($I201:BH201),BH201)","v":0},{"$f":"IF(SUM($I201:BI201)+BI201>$S38,$S38-SUM($I201:BI201),BI201)","v":0},{"$f":"IF(SUM($I201:BJ201)+BJ201>$S38,$S38-SUM($I201:BJ201),BJ201)","v":0},{"$f":"IF(SUM($I201:BK201)+BK201>$S38,$S38-SUM($I201:BK201),BK201)","v":0},{"$f":"IF(SUM($I201:BL201)+BL201>$S38,$S38-SUM($I201:BL201),BL201)","v":0},{"$f":"IF(SUM($I201:BM201)+BM201>$S38,$S38-SUM($I201:BM201),BM201)","v":0},{"$f":"IF(SUM($I201:BN201)+BN201>$S38,$S38-SUM($I201:BN201),BN201)","v":0},{"$f":"IF(SUM($I201:BO201)+BO201>$S38,$S38-SUM($I201:BO201),BO201)","v":0},{"$f":"IF(SUM($I201:BP201)+BP201>$S38,$S38-SUM($I201:BP201),BP201)","v":0},{"$f":"IF(SUM($I201:BQ201)+BQ201>$S38,$S38-SUM($I201:BQ201),BQ201)","v":0},{"$f":"IF(SUM($I201:BR201)+BR201>$S38,$S38-SUM($I201:BR201),BR201)","v":0},{"$f":"IF(SUM($I201:BS201)+BS201>$S38,$S38-SUM($I201:BS201),BS201)","v":0},{"$f":"IF(SUM($I201:BT201)+BT201>$S38,$S38-SUM($I201:BT201),BT201)","v":0},{"$f":"IF(SUM($I201:BU201)+BU201>$S38,$S38-SUM($I201:BU201),BU201)","v":0},{"$f":"IF(SUM($I201:BV201)+BV201>$S38,$S38-SUM($I201:BV201),BV201)","v":0},{"$f":"IF(SUM($I201:BW201)+BW201>$S38,$S38-SUM($I201:BW201),BW201)","v":0},{"$f":"IF(SUM($I201:BX201)+BX201>$S38,$S38-SUM($I201:BX201),BX201)","v":0},{"$f":"IF(SUM($I201:BY201)+BY201>$S38,$S38-SUM($I201:BY201),BY201)","v":0},{"$f":"IF(SUM($I201:BZ201)+BZ201>$S38,$S38-SUM($I201:BZ201),BZ201)","v":0},{"$f":"IF(SUM($I201:CA201)+CA201>$S38,$S38-SUM($I201:CA201),CA201)","v":0},{"$f":"IF(SUM($I201:CB201)+CB201>$S38,$S38-SUM($I201:CB201),CB201)","v":0},{"$f":"IF(SUM($I201:CC201)+CC201>$S38,$S38-SUM($I201:CC201),CC201)","v":0},{"$f":"IF(SUM($I201:CD201)+CD201>$S38,$S38-SUM($I201:CD201),CD201)","v":0},{"$f":"IF(SUM($I201:CE201)+CE201>$S38,$S38-SUM($I201:CE201),CE201)","v":0},{"$f":"IF(SUM($I201:CF201)+CF201>$S38,$S38-SUM($I201:CF201),CF201)","v":0},{"$f":"IF(SUM($I201:CG201)+CG201>$S38,$S38-SUM($I201:CG201),CG201)","v":0},{"$f":"IF(SUM($I201:CH201)+CH201>$S38,$S38-SUM($I201:CH201),CH201)","v":0},{"$f":"IF(SUM($I201:CI201)+CI201>$S38,$S38-SUM($I201:CI201),CI201)","v":0},{"$f":"IF(SUM($I201:CJ201)+CJ201>$S38,$S38-SUM($I201:CJ201),CJ201)","v":0},{"$f":"IF(SUM($I201:CK201)+CK201>$S38,$S38-SUM($I201:CK201),CK201)","v":0},{"$f":"IF(SUM($I201:CL201)+CL201>$S38,$S38-SUM($I201:CL201),CL201)","v":0},{"$f":"IF(SUM($I201:CM201)+CM201>$S38,$S38-SUM($I201:CM201),CM201)","v":0},{"$f":"IF(SUM($I201:CN201)+CN201>$S38,$S38-SUM($I201:CN201),CN201)","v":0},{"$f":"IF(SUM($I201:CO201)+CO201>$S38,$S38-SUM($I201:CO201),CO201)","v":0},{"$f":"IF(SUM($I201:CP201)+CP201>$S38,$S38-SUM($I201:CP201),CP201)","v":0},{"$f":"IF(SUM($I201:CQ201)+CQ201>$S38,$S38-SUM($I201:CQ201),CQ201)","v":0},{"$f":"IF(SUM($I201:CR201)+CR201>$S38,$S38-SUM($I201:CR201),CR201)","v":0},{"$f":"IF(SUM($I201:CS201)+CS201>$S38,$S38-SUM($I201:CS201),CS201)","v":0},{"$f":"IF(SUM($I201:CT201)+CT201>$S38,$S38-SUM($I201:CT201),CT201)","v":0},{"$f":"IF(SUM($I201:CU201)+CU201>$S38,$S38-SUM($I201:CU201),CU201)","v":0},{"$f":"IF(SUM($I201:CV201)+CV201>$S38,$S38-SUM($I201:CV201),CV201)","v":0},{"$f":"IF(SUM($I201:CW201)+CW201>$S38,$S38-SUM($I201:CW201),CW201)","v":0},{"$f":"IF(SUM($I201:CX201)+CX201>$S38,$S38-SUM($I201:CX201),CX201)","v":0},{"$f":"IF(SUM($I201:CY201)+CY201>$S38,$S38-SUM($I201:CY201),CY201)","v":0},{"$f":"IF(SUM($I201:CZ201)+CZ201>$S38,$S38-SUM($I201:CZ201),CZ201)","v":0},{"$f":"IF(SUM($I201:DA201)+DA201>$S38,$S38-SUM($I201:DA201),DA201)","v":0},{"$f":"IF(SUM($I201:DB201)+DB201>$S38,$S38-SUM($I201:DB201),DB201)","v":0},{"$f":"IF(SUM($I201:DC201)+DC201>$S38,$S38-SUM($I201:DC201),DC201)","v":0},{"$f":"IF(SUM($I201:DD201)+DD201>$S38,$S38-SUM($I201:DD201),DD201)","v":0},{"$f":"IF(SUM($I201:DE201)+DE201>$S38,$S38-SUM($I201:DE201),DE201)","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$11","v":30},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,null,1.1476813335570001E-2,{"$f":"IF(SUM($I202:T202)+T202>$S39,$S39-SUM($I202:T202),T202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:U202)+U202>$S39,$S39-SUM($I202:U202),U202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:V202)+V202>$S39,$S39-SUM($I202:V202),V202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:W202)+W202>$S39,$S39-SUM($I202:W202),W202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:X202)+X202>$S39,$S39-SUM($I202:X202),X202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:Y202)+Y202>$S39,$S39-SUM($I202:Y202),Y202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:Z202)+Z202>$S39,$S39-SUM($I202:Z202),Z202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AA202)+AA202>$S39,$S39-SUM($I202:AA202),AA202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AB202)+AB202>$S39,$S39-SUM($I202:AB202),AB202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AC202)+AC202>$S39,$S39-SUM($I202:AC202),AC202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AD202)+AD202>$S39,$S39-SUM($I202:AD202),AD202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AE202)+AE202>$S39,$S39-SUM($I202:AE202),AE202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AF202)+AF202>$S39,$S39-SUM($I202:AF202),AF202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AG202)+AG202>$S39,$S39-SUM($I202:AG202),AG202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AH202)+AH202>$S39,$S39-SUM($I202:AH202),AH202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AI202)+AI202>$S39,$S39-SUM($I202:AI202),AI202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AJ202)+AJ202>$S39,$S39-SUM($I202:AJ202),AJ202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AK202)+AK202>$S39,$S39-SUM($I202:AK202),AK202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AL202)+AL202>$S39,$S39-SUM($I202:AL202),AL202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AM202)+AM202>$S39,$S39-SUM($I202:AM202),AM202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AN202)+AN202>$S39,$S39-SUM($I202:AN202),AN202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AO202)+AO202>$S39,$S39-SUM($I202:AO202),AO202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AP202)+AP202>$S39,$S39-SUM($I202:AP202),AP202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AQ202)+AQ202>$S39,$S39-SUM($I202:AQ202),AQ202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AR202)+AR202>$S39,$S39-SUM($I202:AR202),AR202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AS202)+AS202>$S39,$S39-SUM($I202:AS202),AS202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AT202)+AT202>$S39,$S39-SUM($I202:AT202),AT202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AU202)+AU202>$S39,$S39-SUM($I202:AU202),AU202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AV202)+AV202>$S39,$S39-SUM($I202:AV202),AV202)","v":1.1476813335570001E-2},{"$f":"IF(SUM($I202:AW202)+AW202>$S39,$S39-SUM($I202:AW202),AW202)","v":1.6653345369377348E-16},{"$f":"IF(SUM($I202:AX202)+AX202>$S39,$S39-SUM($I202:AX202),AX202)","v":1.6653345369377348E-16},{"$f":"IF(SUM($I202:AY202)+AY202>$S39,$S39-SUM($I202:AY202),AY202)","v":1.6653345369377348E-16},{"$f":"IF(SUM($I202:AZ202)+AZ202>$S39,$S39-SUM($I202:AZ202),AZ202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BA202)+BA202>$S39,$S39-SUM($I202:BA202),BA202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BB202)+BB202>$S39,$S39-SUM($I202:BB202),BB202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BC202)+BC202>$S39,$S39-SUM($I202:BC202),BC202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BD202)+BD202>$S39,$S39-SUM($I202:BD202),BD202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BE202)+BE202>$S39,$S39-SUM($I202:BE202),BE202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BF202)+BF202>$S39,$S39-SUM($I202:BF202),BF202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BG202)+BG202>$S39,$S39-SUM($I202:BG202),BG202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BH202)+BH202>$S39,$S39-SUM($I202:BH202),BH202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BI202)+BI202>$S39,$S39-SUM($I202:BI202),BI202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BJ202)+BJ202>$S39,$S39-SUM($I202:BJ202),BJ202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BK202)+BK202>$S39,$S39-SUM($I202:BK202),BK202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BL202)+BL202>$S39,$S39-SUM($I202:BL202),BL202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BM202)+BM202>$S39,$S39-SUM($I202:BM202),BM202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BN202)+BN202>$S39,$S39-SUM($I202:BN202),BN202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BO202)+BO202>$S39,$S39-SUM($I202:BO202),BO202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BP202)+BP202>$S39,$S39-SUM($I202:BP202),BP202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BQ202)+BQ202>$S39,$S39-SUM($I202:BQ202),BQ202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BR202)+BR202>$S39,$S39-SUM($I202:BR202),BR202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BS202)+BS202>$S39,$S39-SUM($I202:BS202),BS202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BT202)+BT202>$S39,$S39-SUM($I202:BT202),BT202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BU202)+BU202>$S39,$S39-SUM($I202:BU202),BU202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BV202)+BV202>$S39,$S39-SUM($I202:BV202),BV202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BW202)+BW202>$S39,$S39-SUM($I202:BW202),BW202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BX202)+BX202>$S39,$S39-SUM($I202:BX202),BX202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BY202)+BY202>$S39,$S39-SUM($I202:BY202),BY202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:BZ202)+BZ202>$S39,$S39-SUM($I202:BZ202),BZ202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CA202)+CA202>$S39,$S39-SUM($I202:CA202),CA202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CB202)+CB202>$S39,$S39-SUM($I202:CB202),CB202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CC202)+CC202>$S39,$S39-SUM($I202:CC202),CC202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CD202)+CD202>$S39,$S39-SUM($I202:CD202),CD202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CE202)+CE202>$S39,$S39-SUM($I202:CE202),CE202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CF202)+CF202>$S39,$S39-SUM($I202:CF202),CF202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CG202)+CG202>$S39,$S39-SUM($I202:CG202),CG202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CH202)+CH202>$S39,$S39-SUM($I202:CH202),CH202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CI202)+CI202>$S39,$S39-SUM($I202:CI202),CI202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CJ202)+CJ202>$S39,$S39-SUM($I202:CJ202),CJ202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CK202)+CK202>$S39,$S39-SUM($I202:CK202),CK202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CL202)+CL202>$S39,$S39-SUM($I202:CL202),CL202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CM202)+CM202>$S39,$S39-SUM($I202:CM202),CM202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CN202)+CN202>$S39,$S39-SUM($I202:CN202),CN202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CO202)+CO202>$S39,$S39-SUM($I202:CO202),CO202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CP202)+CP202>$S39,$S39-SUM($I202:CP202),CP202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CQ202)+CQ202>$S39,$S39-SUM($I202:CQ202),CQ202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CR202)+CR202>$S39,$S39-SUM($I202:CR202),CR202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CS202)+CS202>$S39,$S39-SUM($I202:CS202),CS202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CT202)+CT202>$S39,$S39-SUM($I202:CT202),CT202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CU202)+CU202>$S39,$S39-SUM($I202:CU202),CU202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CV202)+CV202>$S39,$S39-SUM($I202:CV202),CV202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CW202)+CW202>$S39,$S39-SUM($I202:CW202),CW202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CX202)+CX202>$S39,$S39-SUM($I202:CX202),CX202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CY202)+CY202>$S39,$S39-SUM($I202:CY202),CY202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:CZ202)+CZ202>$S39,$S39-SUM($I202:CZ202),CZ202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:DA202)+DA202>$S39,$S39-SUM($I202:DA202),DA202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:DB202)+DB202>$S39,$S39-SUM($I202:DB202),DB202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:DC202)+DC202>$S39,$S39-SUM($I202:DC202),DC202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:DD202)+DD202>$S39,$S39-SUM($I202:DD202),DD202)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I202:DE202)+DE202>$S39,$S39-SUM($I202:DE202),DE202)","v":-3.3306690738754696E-16}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$12","v":30},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I203:T203)+T203>$S40,$S40-SUM($I203:T203),T203)","v":0},{"$f":"IF(SUM($I203:U203)+U203>$S40,$S40-SUM($I203:U203),U203)","v":0},{"$f":"IF(SUM($I203:V203)+V203>$S40,$S40-SUM($I203:V203),V203)","v":0},{"$f":"IF(SUM($I203:W203)+W203>$S40,$S40-SUM($I203:W203),W203)","v":0},{"$f":"IF(SUM($I203:X203)+X203>$S40,$S40-SUM($I203:X203),X203)","v":0},{"$f":"IF(SUM($I203:Y203)+Y203>$S40,$S40-SUM($I203:Y203),Y203)","v":0},{"$f":"IF(SUM($I203:Z203)+Z203>$S40,$S40-SUM($I203:Z203),Z203)","v":0},{"$f":"IF(SUM($I203:AA203)+AA203>$S40,$S40-SUM($I203:AA203),AA203)","v":0},{"$f":"IF(SUM($I203:AB203)+AB203>$S40,$S40-SUM($I203:AB203),AB203)","v":0},{"$f":"IF(SUM($I203:AC203)+AC203>$S40,$S40-SUM($I203:AC203),AC203)","v":0},{"$f":"IF(SUM($I203:AD203)+AD203>$S40,$S40-SUM($I203:AD203),AD203)","v":0},{"$f":"IF(SUM($I203:AE203)+AE203>$S40,$S40-SUM($I203:AE203),AE203)","v":0},{"$f":"IF(SUM($I203:AF203)+AF203>$S40,$S40-SUM($I203:AF203),AF203)","v":0},{"$f":"IF(SUM($I203:AG203)+AG203>$S40,$S40-SUM($I203:AG203),AG203)","v":0},{"$f":"IF(SUM($I203:AH203)+AH203>$S40,$S40-SUM($I203:AH203),AH203)","v":0},{"$f":"IF(SUM($I203:AI203)+AI203>$S40,$S40-SUM($I203:AI203),AI203)","v":0},{"$f":"IF(SUM($I203:AJ203)+AJ203>$S40,$S40-SUM($I203:AJ203),AJ203)","v":0},{"$f":"IF(SUM($I203:AK203)+AK203>$S40,$S40-SUM($I203:AK203),AK203)","v":0},{"$f":"IF(SUM($I203:AL203)+AL203>$S40,$S40-SUM($I203:AL203),AL203)","v":0},{"$f":"IF(SUM($I203:AM203)+AM203>$S40,$S40-SUM($I203:AM203),AM203)","v":0},{"$f":"IF(SUM($I203:AN203)+AN203>$S40,$S40-SUM($I203:AN203),AN203)","v":0},{"$f":"IF(SUM($I203:AO203)+AO203>$S40,$S40-SUM($I203:AO203),AO203)","v":0},{"$f":"IF(SUM($I203:AP203)+AP203>$S40,$S40-SUM($I203:AP203),AP203)","v":0},{"$f":"IF(SUM($I203:AQ203)+AQ203>$S40,$S40-SUM($I203:AQ203),AQ203)","v":0},{"$f":"IF(SUM($I203:AR203)+AR203>$S40,$S40-SUM($I203:AR203),AR203)","v":0},{"$f":"IF(SUM($I203:AS203)+AS203>$S40,$S40-SUM($I203:AS203),AS203)","v":0},{"$f":"IF(SUM($I203:AT203)+AT203>$S40,$S40-SUM($I203:AT203),AT203)","v":0},{"$f":"IF(SUM($I203:AU203)+AU203>$S40,$S40-SUM($I203:AU203),AU203)","v":0},{"$f":"IF(SUM($I203:AV203)+AV203>$S40,$S40-SUM($I203:AV203),AV203)","v":0},{"$f":"IF(SUM($I203:AW203)+AW203>$S40,$S40-SUM($I203:AW203),AW203)","v":0},{"$f":"IF(SUM($I203:AX203)+AX203>$S40,$S40-SUM($I203:AX203),AX203)","v":0},{"$f":"IF(SUM($I203:AY203)+AY203>$S40,$S40-SUM($I203:AY203),AY203)","v":0},{"$f":"IF(SUM($I203:AZ203)+AZ203>$S40,$S40-SUM($I203:AZ203),AZ203)","v":0},{"$f":"IF(SUM($I203:BA203)+BA203>$S40,$S40-SUM($I203:BA203),BA203)","v":0},{"$f":"IF(SUM($I203:BB203)+BB203>$S40,$S40-SUM($I203:BB203),BB203)","v":0},{"$f":"IF(SUM($I203:BC203)+BC203>$S40,$S40-SUM($I203:BC203),BC203)","v":0},{"$f":"IF(SUM($I203:BD203)+BD203>$S40,$S40-SUM($I203:BD203),BD203)","v":0},{"$f":"IF(SUM($I203:BE203)+BE203>$S40,$S40-SUM($I203:BE203),BE203)","v":0},{"$f":"IF(SUM($I203:BF203)+BF203>$S40,$S40-SUM($I203:BF203),BF203)","v":0},{"$f":"IF(SUM($I203:BG203)+BG203>$S40,$S40-SUM($I203:BG203),BG203)","v":0},{"$f":"IF(SUM($I203:BH203)+BH203>$S40,$S40-SUM($I203:BH203),BH203)","v":0},{"$f":"IF(SUM($I203:BI203)+BI203>$S40,$S40-SUM($I203:BI203),BI203)","v":0},{"$f":"IF(SUM($I203:BJ203)+BJ203>$S40,$S40-SUM($I203:BJ203),BJ203)","v":0},{"$f":"IF(SUM($I203:BK203)+BK203>$S40,$S40-SUM($I203:BK203),BK203)","v":0},{"$f":"IF(SUM($I203:BL203)+BL203>$S40,$S40-SUM($I203:BL203),BL203)","v":0},{"$f":"IF(SUM($I203:BM203)+BM203>$S40,$S40-SUM($I203:BM203),BM203)","v":0},{"$f":"IF(SUM($I203:BN203)+BN203>$S40,$S40-SUM($I203:BN203),BN203)","v":0},{"$f":"IF(SUM($I203:BO203)+BO203>$S40,$S40-SUM($I203:BO203),BO203)","v":0},{"$f":"IF(SUM($I203:BP203)+BP203>$S40,$S40-SUM($I203:BP203),BP203)","v":0},{"$f":"IF(SUM($I203:BQ203)+BQ203>$S40,$S40-SUM($I203:BQ203),BQ203)","v":0},{"$f":"IF(SUM($I203:BR203)+BR203>$S40,$S40-SUM($I203:BR203),BR203)","v":0},{"$f":"IF(SUM($I203:BS203)+BS203>$S40,$S40-SUM($I203:BS203),BS203)","v":0},{"$f":"IF(SUM($I203:BT203)+BT203>$S40,$S40-SUM($I203:BT203),BT203)","v":0},{"$f":"IF(SUM($I203:BU203)+BU203>$S40,$S40-SUM($I203:BU203),BU203)","v":0},{"$f":"IF(SUM($I203:BV203)+BV203>$S40,$S40-SUM($I203:BV203),BV203)","v":0},{"$f":"IF(SUM($I203:BW203)+BW203>$S40,$S40-SUM($I203:BW203),BW203)","v":0},{"$f":"IF(SUM($I203:BX203)+BX203>$S40,$S40-SUM($I203:BX203),BX203)","v":0},{"$f":"IF(SUM($I203:BY203)+BY203>$S40,$S40-SUM($I203:BY203),BY203)","v":0},{"$f":"IF(SUM($I203:BZ203)+BZ203>$S40,$S40-SUM($I203:BZ203),BZ203)","v":0},{"$f":"IF(SUM($I203:CA203)+CA203>$S40,$S40-SUM($I203:CA203),CA203)","v":0},{"$f":"IF(SUM($I203:CB203)+CB203>$S40,$S40-SUM($I203:CB203),CB203)","v":0},{"$f":"IF(SUM($I203:CC203)+CC203>$S40,$S40-SUM($I203:CC203),CC203)","v":0},{"$f":"IF(SUM($I203:CD203)+CD203>$S40,$S40-SUM($I203:CD203),CD203)","v":0},{"$f":"IF(SUM($I203:CE203)+CE203>$S40,$S40-SUM($I203:CE203),CE203)","v":0},{"$f":"IF(SUM($I203:CF203)+CF203>$S40,$S40-SUM($I203:CF203),CF203)","v":0},{"$f":"IF(SUM($I203:CG203)+CG203>$S40,$S40-SUM($I203:CG203),CG203)","v":0},{"$f":"IF(SUM($I203:CH203)+CH203>$S40,$S40-SUM($I203:CH203),CH203)","v":0},{"$f":"IF(SUM($I203:CI203)+CI203>$S40,$S40-SUM($I203:CI203),CI203)","v":0},{"$f":"IF(SUM($I203:CJ203)+CJ203>$S40,$S40-SUM($I203:CJ203),CJ203)","v":0},{"$f":"IF(SUM($I203:CK203)+CK203>$S40,$S40-SUM($I203:CK203),CK203)","v":0},{"$f":"IF(SUM($I203:CL203)+CL203>$S40,$S40-SUM($I203:CL203),CL203)","v":0},{"$f":"IF(SUM($I203:CM203)+CM203>$S40,$S40-SUM($I203:CM203),CM203)","v":0},{"$f":"IF(SUM($I203:CN203)+CN203>$S40,$S40-SUM($I203:CN203),CN203)","v":0},{"$f":"IF(SUM($I203:CO203)+CO203>$S40,$S40-SUM($I203:CO203),CO203)","v":0},{"$f":"IF(SUM($I203:CP203)+CP203>$S40,$S40-SUM($I203:CP203),CP203)","v":0},{"$f":"IF(SUM($I203:CQ203)+CQ203>$S40,$S40-SUM($I203:CQ203),CQ203)","v":0},{"$f":"IF(SUM($I203:CR203)+CR203>$S40,$S40-SUM($I203:CR203),CR203)","v":0},{"$f":"IF(SUM($I203:CS203)+CS203>$S40,$S40-SUM($I203:CS203),CS203)","v":0},{"$f":"IF(SUM($I203:CT203)+CT203>$S40,$S40-SUM($I203:CT203),CT203)","v":0},{"$f":"IF(SUM($I203:CU203)+CU203>$S40,$S40-SUM($I203:CU203),CU203)","v":0},{"$f":"IF(SUM($I203:CV203)+CV203>$S40,$S40-SUM($I203:CV203),CV203)","v":0},{"$f":"IF(SUM($I203:CW203)+CW203>$S40,$S40-SUM($I203:CW203),CW203)","v":0},{"$f":"IF(SUM($I203:CX203)+CX203>$S40,$S40-SUM($I203:CX203),CX203)","v":0},{"$f":"IF(SUM($I203:CY203)+CY203>$S40,$S40-SUM($I203:CY203),CY203)","v":0},{"$f":"IF(SUM($I203:CZ203)+CZ203>$S40,$S40-SUM($I203:CZ203),CZ203)","v":0},{"$f":"IF(SUM($I203:DA203)+DA203>$S40,$S40-SUM($I203:DA203),DA203)","v":0},{"$f":"IF(SUM($I203:DB203)+DB203>$S40,$S40-SUM($I203:DB203),DB203)","v":0},{"$f":"IF(SUM($I203:DC203)+DC203>$S40,$S40-SUM($I203:DC203),DC203)","v":0},{"$f":"IF(SUM($I203:DD203)+DD203>$S40,$S40-SUM($I203:DD203),DD203)","v":0},{"$f":"IF(SUM($I203:DE203)+DE203>$S40,$S40-SUM($I203:DE203),DE203)","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$13","v":15},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,null,3.4005372846133341E-3,{"$f":"IF(SUM($I204:T204)+T204>$S41,$S41-SUM($I204:T204),T204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:U204)+U204>$S41,$S41-SUM($I204:U204),U204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:V204)+V204>$S41,$S41-SUM($I204:V204),V204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:W204)+W204>$S41,$S41-SUM($I204:W204),W204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:X204)+X204>$S41,$S41-SUM($I204:X204),X204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:Y204)+Y204>$S41,$S41-SUM($I204:Y204),Y204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:Z204)+Z204>$S41,$S41-SUM($I204:Z204),Z204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:AA204)+AA204>$S41,$S41-SUM($I204:AA204),AA204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:AB204)+AB204>$S41,$S41-SUM($I204:AB204),AB204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:AC204)+AC204>$S41,$S41-SUM($I204:AC204),AC204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:AD204)+AD204>$S41,$S41-SUM($I204:AD204),AD204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:AE204)+AE204>$S41,$S41-SUM($I204:AE204),AE204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:AF204)+AF204>$S41,$S41-SUM($I204:AF204),AF204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:AG204)+AG204>$S41,$S41-SUM($I204:AG204),AG204)","v":3.4005372846133341E-3},{"$f":"IF(SUM($I204:AH204)+AH204>$S41,$S41-SUM($I204:AH204),AH204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AI204)+AI204>$S41,$S41-SUM($I204:AI204),AI204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AJ204)+AJ204>$S41,$S41-SUM($I204:AJ204),AJ204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AK204)+AK204>$S41,$S41-SUM($I204:AK204),AK204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AL204)+AL204>$S41,$S41-SUM($I204:AL204),AL204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AM204)+AM204>$S41,$S41-SUM($I204:AM204),AM204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AN204)+AN204>$S41,$S41-SUM($I204:AN204),AN204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AO204)+AO204>$S41,$S41-SUM($I204:AO204),AO204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AP204)+AP204>$S41,$S41-SUM($I204:AP204),AP204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AQ204)+AQ204>$S41,$S41-SUM($I204:AQ204),AQ204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AR204)+AR204>$S41,$S41-SUM($I204:AR204),AR204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AS204)+AS204>$S41,$S41-SUM($I204:AS204),AS204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AT204)+AT204>$S41,$S41-SUM($I204:AT204),AT204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AU204)+AU204>$S41,$S41-SUM($I204:AU204),AU204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AV204)+AV204>$S41,$S41-SUM($I204:AV204),AV204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AW204)+AW204>$S41,$S41-SUM($I204:AW204),AW204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AX204)+AX204>$S41,$S41-SUM($I204:AX204),AX204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AY204)+AY204>$S41,$S41-SUM($I204:AY204),AY204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:AZ204)+AZ204>$S41,$S41-SUM($I204:AZ204),AZ204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BA204)+BA204>$S41,$S41-SUM($I204:BA204),BA204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BB204)+BB204>$S41,$S41-SUM($I204:BB204),BB204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BC204)+BC204>$S41,$S41-SUM($I204:BC204),BC204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BD204)+BD204>$S41,$S41-SUM($I204:BD204),BD204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BE204)+BE204>$S41,$S41-SUM($I204:BE204),BE204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BF204)+BF204>$S41,$S41-SUM($I204:BF204),BF204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BG204)+BG204>$S41,$S41-SUM($I204:BG204),BG204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BH204)+BH204>$S41,$S41-SUM($I204:BH204),BH204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BI204)+BI204>$S41,$S41-SUM($I204:BI204),BI204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BJ204)+BJ204>$S41,$S41-SUM($I204:BJ204),BJ204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BK204)+BK204>$S41,$S41-SUM($I204:BK204),BK204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BL204)+BL204>$S41,$S41-SUM($I204:BL204),BL204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BM204)+BM204>$S41,$S41-SUM($I204:BM204),BM204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BN204)+BN204>$S41,$S41-SUM($I204:BN204),BN204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BO204)+BO204>$S41,$S41-SUM($I204:BO204),BO204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BP204)+BP204>$S41,$S41-SUM($I204:BP204),BP204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BQ204)+BQ204>$S41,$S41-SUM($I204:BQ204),BQ204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BR204)+BR204>$S41,$S41-SUM($I204:BR204),BR204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BS204)+BS204>$S41,$S41-SUM($I204:BS204),BS204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BT204)+BT204>$S41,$S41-SUM($I204:BT204),BT204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BU204)+BU204>$S41,$S41-SUM($I204:BU204),BU204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BV204)+BV204>$S41,$S41-SUM($I204:BV204),BV204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BW204)+BW204>$S41,$S41-SUM($I204:BW204),BW204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BX204)+BX204>$S41,$S41-SUM($I204:BX204),BX204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BY204)+BY204>$S41,$S41-SUM($I204:BY204),BY204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:BZ204)+BZ204>$S41,$S41-SUM($I204:BZ204),BZ204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CA204)+CA204>$S41,$S41-SUM($I204:CA204),CA204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CB204)+CB204>$S41,$S41-SUM($I204:CB204),CB204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CC204)+CC204>$S41,$S41-SUM($I204:CC204),CC204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CD204)+CD204>$S41,$S41-SUM($I204:CD204),CD204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CE204)+CE204>$S41,$S41-SUM($I204:CE204),CE204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CF204)+CF204>$S41,$S41-SUM($I204:CF204),CF204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CG204)+CG204>$S41,$S41-SUM($I204:CG204),CG204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CH204)+CH204>$S41,$S41-SUM($I204:CH204),CH204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CI204)+CI204>$S41,$S41-SUM($I204:CI204),CI204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CJ204)+CJ204>$S41,$S41-SUM($I204:CJ204),CJ204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CK204)+CK204>$S41,$S41-SUM($I204:CK204),CK204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CL204)+CL204>$S41,$S41-SUM($I204:CL204),CL204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CM204)+CM204>$S41,$S41-SUM($I204:CM204),CM204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CN204)+CN204>$S41,$S41-SUM($I204:CN204),CN204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CO204)+CO204>$S41,$S41-SUM($I204:CO204),CO204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CP204)+CP204>$S41,$S41-SUM($I204:CP204),CP204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CQ204)+CQ204>$S41,$S41-SUM($I204:CQ204),CQ204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CR204)+CR204>$S41,$S41-SUM($I204:CR204),CR204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CS204)+CS204>$S41,$S41-SUM($I204:CS204),CS204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CT204)+CT204>$S41,$S41-SUM($I204:CT204),CT204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CU204)+CU204>$S41,$S41-SUM($I204:CU204),CU204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CV204)+CV204>$S41,$S41-SUM($I204:CV204),CV204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CW204)+CW204>$S41,$S41-SUM($I204:CW204),CW204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CX204)+CX204>$S41,$S41-SUM($I204:CX204),CX204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CY204)+CY204>$S41,$S41-SUM($I204:CY204),CY204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:CZ204)+CZ204>$S41,$S41-SUM($I204:CZ204),CZ204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:DA204)+DA204>$S41,$S41-SUM($I204:DA204),DA204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:DB204)+DB204>$S41,$S41-SUM($I204:DB204),DB204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:DC204)+DC204>$S41,$S41-SUM($I204:DC204),DC204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:DD204)+DD204>$S41,$S41-SUM($I204:DD204),DD204)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I204:DE204)+DE204>$S41,$S41-SUM($I204:DE204),DE204)","v":-6.9388939039072284E-18}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$14","v":15},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,null,1.9553089386526671E-3,{"$f":"IF(SUM($I205:T205)+T205>$S42,$S42-SUM($I205:T205),T205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:U205)+U205>$S42,$S42-SUM($I205:U205),U205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:V205)+V205>$S42,$S42-SUM($I205:V205),V205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:W205)+W205>$S42,$S42-SUM($I205:W205),W205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:X205)+X205>$S42,$S42-SUM($I205:X205),X205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:Y205)+Y205>$S42,$S42-SUM($I205:Y205),Y205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:Z205)+Z205>$S42,$S42-SUM($I205:Z205),Z205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:AA205)+AA205>$S42,$S42-SUM($I205:AA205),AA205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:AB205)+AB205>$S42,$S42-SUM($I205:AB205),AB205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:AC205)+AC205>$S42,$S42-SUM($I205:AC205),AC205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:AD205)+AD205>$S42,$S42-SUM($I205:AD205),AD205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:AE205)+AE205>$S42,$S42-SUM($I205:AE205),AE205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:AF205)+AF205>$S42,$S42-SUM($I205:AF205),AF205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:AG205)+AG205>$S42,$S42-SUM($I205:AG205),AG205)","v":1.9553089386526671E-3},{"$f":"IF(SUM($I205:AH205)+AH205>$S42,$S42-SUM($I205:AH205),AH205)","v":1.0408340855860843E-17},{"$f":"IF(SUM($I205:AI205)+AI205>$S42,$S42-SUM($I205:AI205),AI205)","v":1.0408340855860843E-17},{"$f":"IF(SUM($I205:AJ205)+AJ205>$S42,$S42-SUM($I205:AJ205),AJ205)","v":1.0408340855860843E-17},{"$f":"IF(SUM($I205:AK205)+AK205>$S42,$S42-SUM($I205:AK205),AK205)","v":1.0408340855860843E-17},{"$f":"IF(SUM($I205:AL205)+AL205>$S42,$S42-SUM($I205:AL205),AL205)","v":1.0408340855860843E-17},{"$f":"IF(SUM($I205:AM205)+AM205>$S42,$S42-SUM($I205:AM205),AM205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AN205)+AN205>$S42,$S42-SUM($I205:AN205),AN205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AO205)+AO205>$S42,$S42-SUM($I205:AO205),AO205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AP205)+AP205>$S42,$S42-SUM($I205:AP205),AP205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AQ205)+AQ205>$S42,$S42-SUM($I205:AQ205),AQ205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AR205)+AR205>$S42,$S42-SUM($I205:AR205),AR205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AS205)+AS205>$S42,$S42-SUM($I205:AS205),AS205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AT205)+AT205>$S42,$S42-SUM($I205:AT205),AT205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AU205)+AU205>$S42,$S42-SUM($I205:AU205),AU205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AV205)+AV205>$S42,$S42-SUM($I205:AV205),AV205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AW205)+AW205>$S42,$S42-SUM($I205:AW205),AW205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AX205)+AX205>$S42,$S42-SUM($I205:AX205),AX205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AY205)+AY205>$S42,$S42-SUM($I205:AY205),AY205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:AZ205)+AZ205>$S42,$S42-SUM($I205:AZ205),AZ205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BA205)+BA205>$S42,$S42-SUM($I205:BA205),BA205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BB205)+BB205>$S42,$S42-SUM($I205:BB205),BB205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BC205)+BC205>$S42,$S42-SUM($I205:BC205),BC205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BD205)+BD205>$S42,$S42-SUM($I205:BD205),BD205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BE205)+BE205>$S42,$S42-SUM($I205:BE205),BE205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BF205)+BF205>$S42,$S42-SUM($I205:BF205),BF205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BG205)+BG205>$S42,$S42-SUM($I205:BG205),BG205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BH205)+BH205>$S42,$S42-SUM($I205:BH205),BH205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BI205)+BI205>$S42,$S42-SUM($I205:BI205),BI205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BJ205)+BJ205>$S42,$S42-SUM($I205:BJ205),BJ205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BK205)+BK205>$S42,$S42-SUM($I205:BK205),BK205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BL205)+BL205>$S42,$S42-SUM($I205:BL205),BL205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BM205)+BM205>$S42,$S42-SUM($I205:BM205),BM205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BN205)+BN205>$S42,$S42-SUM($I205:BN205),BN205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BO205)+BO205>$S42,$S42-SUM($I205:BO205),BO205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BP205)+BP205>$S42,$S42-SUM($I205:BP205),BP205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BQ205)+BQ205>$S42,$S42-SUM($I205:BQ205),BQ205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BR205)+BR205>$S42,$S42-SUM($I205:BR205),BR205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BS205)+BS205>$S42,$S42-SUM($I205:BS205),BS205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BT205)+BT205>$S42,$S42-SUM($I205:BT205),BT205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BU205)+BU205>$S42,$S42-SUM($I205:BU205),BU205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BV205)+BV205>$S42,$S42-SUM($I205:BV205),BV205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BW205)+BW205>$S42,$S42-SUM($I205:BW205),BW205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BX205)+BX205>$S42,$S42-SUM($I205:BX205),BX205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BY205)+BY205>$S42,$S42-SUM($I205:BY205),BY205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:BZ205)+BZ205>$S42,$S42-SUM($I205:BZ205),BZ205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CA205)+CA205>$S42,$S42-SUM($I205:CA205),CA205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CB205)+CB205>$S42,$S42-SUM($I205:CB205),CB205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CC205)+CC205>$S42,$S42-SUM($I205:CC205),CC205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CD205)+CD205>$S42,$S42-SUM($I205:CD205),CD205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CE205)+CE205>$S42,$S42-SUM($I205:CE205),CE205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CF205)+CF205>$S42,$S42-SUM($I205:CF205),CF205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CG205)+CG205>$S42,$S42-SUM($I205:CG205),CG205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CH205)+CH205>$S42,$S42-SUM($I205:CH205),CH205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CI205)+CI205>$S42,$S42-SUM($I205:CI205),CI205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CJ205)+CJ205>$S42,$S42-SUM($I205:CJ205),CJ205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CK205)+CK205>$S42,$S42-SUM($I205:CK205),CK205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CL205)+CL205>$S42,$S42-SUM($I205:CL205),CL205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CM205)+CM205>$S42,$S42-SUM($I205:CM205),CM205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CN205)+CN205>$S42,$S42-SUM($I205:CN205),CN205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CO205)+CO205>$S42,$S42-SUM($I205:CO205),CO205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CP205)+CP205>$S42,$S42-SUM($I205:CP205),CP205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CQ205)+CQ205>$S42,$S42-SUM($I205:CQ205),CQ205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CR205)+CR205>$S42,$S42-SUM($I205:CR205),CR205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CS205)+CS205>$S42,$S42-SUM($I205:CS205),CS205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CT205)+CT205>$S42,$S42-SUM($I205:CT205),CT205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CU205)+CU205>$S42,$S42-SUM($I205:CU205),CU205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CV205)+CV205>$S42,$S42-SUM($I205:CV205),CV205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CW205)+CW205>$S42,$S42-SUM($I205:CW205),CW205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CX205)+CX205>$S42,$S42-SUM($I205:CX205),CX205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CY205)+CY205>$S42,$S42-SUM($I205:CY205),CY205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:CZ205)+CZ205>$S42,$S42-SUM($I205:CZ205),CZ205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:DA205)+DA205>$S42,$S42-SUM($I205:DA205),DA205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:DB205)+DB205>$S42,$S42-SUM($I205:DB205),DB205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:DC205)+DC205>$S42,$S42-SUM($I205:DC205),DC205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:DD205)+DD205>$S42,$S42-SUM($I205:DD205),DD205)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I205:DE205)+DE205>$S42,$S42-SUM($I205:DE205),DE205)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$15","v":50},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($I206:T206)+T206>$S43,$S43-SUM($I206:T206),T206)","v":0},{"$f":"IF(SUM($I206:U206)+U206>$S43,$S43-SUM($I206:U206),U206)","v":0},{"$f":"IF(SUM($I206:V206)+V206>$S43,$S43-SUM($I206:V206),V206)","v":0},{"$f":"IF(SUM($I206:W206)+W206>$S43,$S43-SUM($I206:W206),W206)","v":0},{"$f":"IF(SUM($I206:X206)+X206>$S43,$S43-SUM($I206:X206),X206)","v":0},{"$f":"IF(SUM($I206:Y206)+Y206>$S43,$S43-SUM($I206:Y206),Y206)","v":0},{"$f":"IF(SUM($I206:Z206)+Z206>$S43,$S43-SUM($I206:Z206),Z206)","v":0},{"$f":"IF(SUM($I206:AA206)+AA206>$S43,$S43-SUM($I206:AA206),AA206)","v":0},{"$f":"IF(SUM($I206:AB206)+AB206>$S43,$S43-SUM($I206:AB206),AB206)","v":0},{"$f":"IF(SUM($I206:AC206)+AC206>$S43,$S43-SUM($I206:AC206),AC206)","v":0},{"$f":"IF(SUM($I206:AD206)+AD206>$S43,$S43-SUM($I206:AD206),AD206)","v":0},{"$f":"IF(SUM($I206:AE206)+AE206>$S43,$S43-SUM($I206:AE206),AE206)","v":0},{"$f":"IF(SUM($I206:AF206)+AF206>$S43,$S43-SUM($I206:AF206),AF206)","v":0},{"$f":"IF(SUM($I206:AG206)+AG206>$S43,$S43-SUM($I206:AG206),AG206)","v":0},{"$f":"IF(SUM($I206:AH206)+AH206>$S43,$S43-SUM($I206:AH206),AH206)","v":0},{"$f":"IF(SUM($I206:AI206)+AI206>$S43,$S43-SUM($I206:AI206),AI206)","v":0},{"$f":"IF(SUM($I206:AJ206)+AJ206>$S43,$S43-SUM($I206:AJ206),AJ206)","v":0},{"$f":"IF(SUM($I206:AK206)+AK206>$S43,$S43-SUM($I206:AK206),AK206)","v":0},{"$f":"IF(SUM($I206:AL206)+AL206>$S43,$S43-SUM($I206:AL206),AL206)","v":0},{"$f":"IF(SUM($I206:AM206)+AM206>$S43,$S43-SUM($I206:AM206),AM206)","v":0},{"$f":"IF(SUM($I206:AN206)+AN206>$S43,$S43-SUM($I206:AN206),AN206)","v":0},{"$f":"IF(SUM($I206:AO206)+AO206>$S43,$S43-SUM($I206:AO206),AO206)","v":0},{"$f":"IF(SUM($I206:AP206)+AP206>$S43,$S43-SUM($I206:AP206),AP206)","v":0},{"$f":"IF(SUM($I206:AQ206)+AQ206>$S43,$S43-SUM($I206:AQ206),AQ206)","v":0},{"$f":"IF(SUM($I206:AR206)+AR206>$S43,$S43-SUM($I206:AR206),AR206)","v":0},{"$f":"IF(SUM($I206:AS206)+AS206>$S43,$S43-SUM($I206:AS206),AS206)","v":0},{"$f":"IF(SUM($I206:AT206)+AT206>$S43,$S43-SUM($I206:AT206),AT206)","v":0},{"$f":"IF(SUM($I206:AU206)+AU206>$S43,$S43-SUM($I206:AU206),AU206)","v":0},{"$f":"IF(SUM($I206:AV206)+AV206>$S43,$S43-SUM($I206:AV206),AV206)","v":0},{"$f":"IF(SUM($I206:AW206)+AW206>$S43,$S43-SUM($I206:AW206),AW206)","v":0},{"$f":"IF(SUM($I206:AX206)+AX206>$S43,$S43-SUM($I206:AX206),AX206)","v":0},{"$f":"IF(SUM($I206:AY206)+AY206>$S43,$S43-SUM($I206:AY206),AY206)","v":0},{"$f":"IF(SUM($I206:AZ206)+AZ206>$S43,$S43-SUM($I206:AZ206),AZ206)","v":0},{"$f":"IF(SUM($I206:BA206)+BA206>$S43,$S43-SUM($I206:BA206),BA206)","v":0},{"$f":"IF(SUM($I206:BB206)+BB206>$S43,$S43-SUM($I206:BB206),BB206)","v":0},{"$f":"IF(SUM($I206:BC206)+BC206>$S43,$S43-SUM($I206:BC206),BC206)","v":0},{"$f":"IF(SUM($I206:BD206)+BD206>$S43,$S43-SUM($I206:BD206),BD206)","v":0},{"$f":"IF(SUM($I206:BE206)+BE206>$S43,$S43-SUM($I206:BE206),BE206)","v":0},{"$f":"IF(SUM($I206:BF206)+BF206>$S43,$S43-SUM($I206:BF206),BF206)","v":0},{"$f":"IF(SUM($I206:BG206)+BG206>$S43,$S43-SUM($I206:BG206),BG206)","v":0},{"$f":"IF(SUM($I206:BH206)+BH206>$S43,$S43-SUM($I206:BH206),BH206)","v":0},{"$f":"IF(SUM($I206:BI206)+BI206>$S43,$S43-SUM($I206:BI206),BI206)","v":0},{"$f":"IF(SUM($I206:BJ206)+BJ206>$S43,$S43-SUM($I206:BJ206),BJ206)","v":0},{"$f":"IF(SUM($I206:BK206)+BK206>$S43,$S43-SUM($I206:BK206),BK206)","v":0},{"$f":"IF(SUM($I206:BL206)+BL206>$S43,$S43-SUM($I206:BL206),BL206)","v":0},{"$f":"IF(SUM($I206:BM206)+BM206>$S43,$S43-SUM($I206:BM206),BM206)","v":0},{"$f":"IF(SUM($I206:BN206)+BN206>$S43,$S43-SUM($I206:BN206),BN206)","v":0},{"$f":"IF(SUM($I206:BO206)+BO206>$S43,$S43-SUM($I206:BO206),BO206)","v":0},{"$f":"IF(SUM($I206:BP206)+BP206>$S43,$S43-SUM($I206:BP206),BP206)","v":0},{"$f":"IF(SUM($I206:BQ206)+BQ206>$S43,$S43-SUM($I206:BQ206),BQ206)","v":0},{"$f":"IF(SUM($I206:BR206)+BR206>$S43,$S43-SUM($I206:BR206),BR206)","v":0},{"$f":"IF(SUM($I206:BS206)+BS206>$S43,$S43-SUM($I206:BS206),BS206)","v":0},{"$f":"IF(SUM($I206:BT206)+BT206>$S43,$S43-SUM($I206:BT206),BT206)","v":0},{"$f":"IF(SUM($I206:BU206)+BU206>$S43,$S43-SUM($I206:BU206),BU206)","v":0},{"$f":"IF(SUM($I206:BV206)+BV206>$S43,$S43-SUM($I206:BV206),BV206)","v":0},{"$f":"IF(SUM($I206:BW206)+BW206>$S43,$S43-SUM($I206:BW206),BW206)","v":0},{"$f":"IF(SUM($I206:BX206)+BX206>$S43,$S43-SUM($I206:BX206),BX206)","v":0},{"$f":"IF(SUM($I206:BY206)+BY206>$S43,$S43-SUM($I206:BY206),BY206)","v":0},{"$f":"IF(SUM($I206:BZ206)+BZ206>$S43,$S43-SUM($I206:BZ206),BZ206)","v":0},{"$f":"IF(SUM($I206:CA206)+CA206>$S43,$S43-SUM($I206:CA206),CA206)","v":0},{"$f":"IF(SUM($I206:CB206)+CB206>$S43,$S43-SUM($I206:CB206),CB206)","v":0},{"$f":"IF(SUM($I206:CC206)+CC206>$S43,$S43-SUM($I206:CC206),CC206)","v":0},{"$f":"IF(SUM($I206:CD206)+CD206>$S43,$S43-SUM($I206:CD206),CD206)","v":0},{"$f":"IF(SUM($I206:CE206)+CE206>$S43,$S43-SUM($I206:CE206),CE206)","v":0},{"$f":"IF(SUM($I206:CF206)+CF206>$S43,$S43-SUM($I206:CF206),CF206)","v":0},{"$f":"IF(SUM($I206:CG206)+CG206>$S43,$S43-SUM($I206:CG206),CG206)","v":0},{"$f":"IF(SUM($I206:CH206)+CH206>$S43,$S43-SUM($I206:CH206),CH206)","v":0},{"$f":"IF(SUM($I206:CI206)+CI206>$S43,$S43-SUM($I206:CI206),CI206)","v":0},{"$f":"IF(SUM($I206:CJ206)+CJ206>$S43,$S43-SUM($I206:CJ206),CJ206)","v":0},{"$f":"IF(SUM($I206:CK206)+CK206>$S43,$S43-SUM($I206:CK206),CK206)","v":0},{"$f":"IF(SUM($I206:CL206)+CL206>$S43,$S43-SUM($I206:CL206),CL206)","v":0},{"$f":"IF(SUM($I206:CM206)+CM206>$S43,$S43-SUM($I206:CM206),CM206)","v":0},{"$f":"IF(SUM($I206:CN206)+CN206>$S43,$S43-SUM($I206:CN206),CN206)","v":0},{"$f":"IF(SUM($I206:CO206)+CO206>$S43,$S43-SUM($I206:CO206),CO206)","v":0},{"$f":"IF(SUM($I206:CP206)+CP206>$S43,$S43-SUM($I206:CP206),CP206)","v":0},{"$f":"IF(SUM($I206:CQ206)+CQ206>$S43,$S43-SUM($I206:CQ206),CQ206)","v":0},{"$f":"IF(SUM($I206:CR206)+CR206>$S43,$S43-SUM($I206:CR206),CR206)","v":0},{"$f":"IF(SUM($I206:CS206)+CS206>$S43,$S43-SUM($I206:CS206),CS206)","v":0},{"$f":"IF(SUM($I206:CT206)+CT206>$S43,$S43-SUM($I206:CT206),CT206)","v":0},{"$f":"IF(SUM($I206:CU206)+CU206>$S43,$S43-SUM($I206:CU206),CU206)","v":0},{"$f":"IF(SUM($I206:CV206)+CV206>$S43,$S43-SUM($I206:CV206),CV206)","v":0},{"$f":"IF(SUM($I206:CW206)+CW206>$S43,$S43-SUM($I206:CW206),CW206)","v":0},{"$f":"IF(SUM($I206:CX206)+CX206>$S43,$S43-SUM($I206:CX206),CX206)","v":0},{"$f":"IF(SUM($I206:CY206)+CY206>$S43,$S43-SUM($I206:CY206),CY206)","v":0},{"$f":"IF(SUM($I206:CZ206)+CZ206>$S43,$S43-SUM($I206:CZ206),CZ206)","v":0},{"$f":"IF(SUM($I206:DA206)+DA206>$S43,$S43-SUM($I206:DA206),DA206)","v":0},{"$f":"IF(SUM($I206:DB206)+DB206>$S43,$S43-SUM($I206:DB206),DB206)","v":0},{"$f":"IF(SUM($I206:DC206)+DC206>$S43,$S43-SUM($I206:DC206),DC206)","v":0},{"$f":"IF(SUM($I206:DD206)+DD206>$S43,$S43-SUM($I206:DD206),DD206)","v":0},{"$f":"IF(SUM($I206:DE206)+DE206>$S43,$S43-SUM($I206:DE206),DE206)","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$16","v":10},"  years","$m    ",null,null,null,null,null,null,null,null,null,null,null,6.3760074086500014E-3,{"$f":"IF(SUM($I207:T207)+T207>$S44,$S44-SUM($I207:T207),T207)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I207:U207)+U207>$S44,$S44-SUM($I207:U207),U207)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I207:V207)+V207>$S44,$S44-SUM($I207:V207),V207)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I207:W207)+W207>$S44,$S44-SUM($I207:W207),W207)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I207:X207)+X207>$S44,$S44-SUM($I207:X207),X207)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I207:Y207)+Y207>$S44,$S44-SUM($I207:Y207),Y207)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I207:Z207)+Z207>$S44,$S44-SUM($I207:Z207),Z207)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I207:AA207)+AA207>$S44,$S44-SUM($I207:AA207),AA207)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I207:AB207)+AB207>$S44,$S44-SUM($I207:AB207),AB207)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I207:AC207)+AC207>$S44,$S44-SUM($I207:AC207),AC207)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I207:AD207)+AD207>$S44,$S44-SUM($I207:AD207),AD207)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I207:AE207)+AE207>$S44,$S44-SUM($I207:AE207),AE207)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I207:AF207)+AF207>$S44,$S44-SUM($I207:AF207),AF207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AG207)+AG207>$S44,$S44-SUM($I207:AG207),AG207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AH207)+AH207>$S44,$S44-SUM($I207:AH207),AH207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AI207)+AI207>$S44,$S44-SUM($I207:AI207),AI207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AJ207)+AJ207>$S44,$S44-SUM($I207:AJ207),AJ207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AK207)+AK207>$S44,$S44-SUM($I207:AK207),AK207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AL207)+AL207>$S44,$S44-SUM($I207:AL207),AL207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AM207)+AM207>$S44,$S44-SUM($I207:AM207),AM207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AN207)+AN207>$S44,$S44-SUM($I207:AN207),AN207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AO207)+AO207>$S44,$S44-SUM($I207:AO207),AO207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AP207)+AP207>$S44,$S44-SUM($I207:AP207),AP207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AQ207)+AQ207>$S44,$S44-SUM($I207:AQ207),AQ207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AR207)+AR207>$S44,$S44-SUM($I207:AR207),AR207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AS207)+AS207>$S44,$S44-SUM($I207:AS207),AS207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AT207)+AT207>$S44,$S44-SUM($I207:AT207),AT207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AU207)+AU207>$S44,$S44-SUM($I207:AU207),AU207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AV207)+AV207>$S44,$S44-SUM($I207:AV207),AV207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AW207)+AW207>$S44,$S44-SUM($I207:AW207),AW207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AX207)+AX207>$S44,$S44-SUM($I207:AX207),AX207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AY207)+AY207>$S44,$S44-SUM($I207:AY207),AY207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:AZ207)+AZ207>$S44,$S44-SUM($I207:AZ207),AZ207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BA207)+BA207>$S44,$S44-SUM($I207:BA207),BA207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BB207)+BB207>$S44,$S44-SUM($I207:BB207),BB207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BC207)+BC207>$S44,$S44-SUM($I207:BC207),BC207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BD207)+BD207>$S44,$S44-SUM($I207:BD207),BD207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BE207)+BE207>$S44,$S44-SUM($I207:BE207),BE207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BF207)+BF207>$S44,$S44-SUM($I207:BF207),BF207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BG207)+BG207>$S44,$S44-SUM($I207:BG207),BG207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BH207)+BH207>$S44,$S44-SUM($I207:BH207),BH207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BI207)+BI207>$S44,$S44-SUM($I207:BI207),BI207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BJ207)+BJ207>$S44,$S44-SUM($I207:BJ207),BJ207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BK207)+BK207>$S44,$S44-SUM($I207:BK207),BK207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BL207)+BL207>$S44,$S44-SUM($I207:BL207),BL207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BM207)+BM207>$S44,$S44-SUM($I207:BM207),BM207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BN207)+BN207>$S44,$S44-SUM($I207:BN207),BN207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BO207)+BO207>$S44,$S44-SUM($I207:BO207),BO207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BP207)+BP207>$S44,$S44-SUM($I207:BP207),BP207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BQ207)+BQ207>$S44,$S44-SUM($I207:BQ207),BQ207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BR207)+BR207>$S44,$S44-SUM($I207:BR207),BR207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BS207)+BS207>$S44,$S44-SUM($I207:BS207),BS207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BT207)+BT207>$S44,$S44-SUM($I207:BT207),BT207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BU207)+BU207>$S44,$S44-SUM($I207:BU207),BU207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BV207)+BV207>$S44,$S44-SUM($I207:BV207),BV207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BW207)+BW207>$S44,$S44-SUM($I207:BW207),BW207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BX207)+BX207>$S44,$S44-SUM($I207:BX207),BX207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BY207)+BY207>$S44,$S44-SUM($I207:BY207),BY207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:BZ207)+BZ207>$S44,$S44-SUM($I207:BZ207),BZ207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CA207)+CA207>$S44,$S44-SUM($I207:CA207),CA207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CB207)+CB207>$S44,$S44-SUM($I207:CB207),CB207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CC207)+CC207>$S44,$S44-SUM($I207:CC207),CC207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CD207)+CD207>$S44,$S44-SUM($I207:CD207),CD207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CE207)+CE207>$S44,$S44-SUM($I207:CE207),CE207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CF207)+CF207>$S44,$S44-SUM($I207:CF207),CF207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CG207)+CG207>$S44,$S44-SUM($I207:CG207),CG207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CH207)+CH207>$S44,$S44-SUM($I207:CH207),CH207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CI207)+CI207>$S44,$S44-SUM($I207:CI207),CI207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CJ207)+CJ207>$S44,$S44-SUM($I207:CJ207),CJ207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CK207)+CK207>$S44,$S44-SUM($I207:CK207),CK207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CL207)+CL207>$S44,$S44-SUM($I207:CL207),CL207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CM207)+CM207>$S44,$S44-SUM($I207:CM207),CM207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CN207)+CN207>$S44,$S44-SUM($I207:CN207),CN207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CO207)+CO207>$S44,$S44-SUM($I207:CO207),CO207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CP207)+CP207>$S44,$S44-SUM($I207:CP207),CP207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CQ207)+CQ207>$S44,$S44-SUM($I207:CQ207),CQ207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CR207)+CR207>$S44,$S44-SUM($I207:CR207),CR207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CS207)+CS207>$S44,$S44-SUM($I207:CS207),CS207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CT207)+CT207>$S44,$S44-SUM($I207:CT207),CT207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CU207)+CU207>$S44,$S44-SUM($I207:CU207),CU207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CV207)+CV207>$S44,$S44-SUM($I207:CV207),CV207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CW207)+CW207>$S44,$S44-SUM($I207:CW207),CW207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CX207)+CX207>$S44,$S44-SUM($I207:CX207),CX207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CY207)+CY207>$S44,$S44-SUM($I207:CY207),CY207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:CZ207)+CZ207>$S44,$S44-SUM($I207:CZ207),CZ207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:DA207)+DA207>$S44,$S44-SUM($I207:DA207),DA207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:DB207)+DB207>$S44,$S44-SUM($I207:DB207),DB207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:DC207)+DC207>$S44,$S44-SUM($I207:DC207),DC207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:DD207)+DD207>$S44,$S44-SUM($I207:DD207),DD207)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I207:DE207)+DE207>$S44,$S44-SUM($I207:DE207),DE207)","v":-2.7755575615628914E-17}]

{"sheet":"Capital base 2010-2019","index":10,"n_rows":70,"n_cols":109,"rows_kept":70,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"},null,null,null,null,null,null,{"$f":"2010","v":2010},{"$f":"I2+1","v":2011},{"$f":"J2+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BV2+1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"CP2+1","v":2096},{"$f":"CQ2+1","v":2097},{"$f":"CR2+1","v":2098},{"$f":"CS2+1","v":2099},{"$f":"CT2+1","v":2100},{"$f":"CU2+1","v":2101},{"$f":"CV2+1","v":2102},{"$f":"CW2+1","v":2103},{"$f":"CX2+1","v":2104},{"$f":"CY2+1","v":2105},{"$f":"CZ2+1","v":2106},{"$f":"DA2+1","v":2107},{"$f":"DB2+1","v":2108},{"$f":"DC2+1","v":2109},{"$f":"DD2+1","v":2110}]
[null,"Capital base 2010-2110"]
[]
[]
[]
[null,"Capital base (beginning of year)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW9+'CAPEX 2000-2009 roll forward'!AX9+'CAPEX 2010-2019 roll forward'!I9","v":371.32146337885445},{"$f":"I50","v":364.42754673696709},{"$f":"J50","v":357.61656709507974},350.8055874531924,344.02024081130503,{"$f":"M50-'CAPEX 2010-2019 roll forward'!N87","v":337.2921981694177},333.86775552753033,329.05661978976065,322.50940401399089,315.62109373250689,308.98335917705458,302.09058432525626,295.19416604065304,288.29774775604983,281.40132947144662,274.5049111868434,267.60849290224019,260.71207461763697,253.81565633303373,246.91923804843049,240.02281976382724,233.126401479224,226.22998319462076,219.33356491001751,212.43714662541427,205.54072834081103,198.64431005620779,191.74789177160454,184.8514734870013,177.95505520239806,171.05863691779481,164.16221863319157,157.26580034858833,150.36938206398509,143.47296377938184,136.5765454947786,129.68012721017536,122.78370892557211,115.88729064096887,108.99087235636563,102.09445407176239,95.198035787159142,88.301617502555899,81.405199217952656,74.508780933349414,67.612362648746171,60.715944364142935,53.819526079539699,46.923107794936463,40.026689510333227,33.130271225729992,26.233852941126752,19.337434656523513,12.441016371920274,5.5445980873170351,2.0486103127029258,1.9530530480786767,1.8574957834544277,1.7619385188301786,1.6663812542059295,1.5708239895816805,1.4752667249574314,1.3797094603331823,1.2841521957089332,1.1885949310846842,1.0930376664604351,{"$f":"BV50","v":1.0009452874468745},0.91001379411975702,0.82120240271856582,0.73457347728099087,0.6490170869259253,0.56357844421005809,0.47813980149419089,0.39270115877832368,0.30726251606245647,0.22220082922894219,0.1371391423954279,5.2077455561913621E-2,1.5394868728399354E-2,7.2868656091685819E-3,3.6434328042233028E-3,-7.2197629819026332E-13,-7.1745853615773347E-13,-7.1227464031042853E-13,-7.0709074446312359E-13,-7.0190684861581865E-13,{"$f":"CP50","v":-6.967229527685137E-13},{"$f":"CQ50","v":-6.9153905692120876E-13},{"$f":"CR50","v":-6.8635516107390382E-13},{"$f":"CS50","v":-6.8117126522659888E-13},{"$f":"CT50","v":-6.7598736937929393E-13},{"$f":"CU50","v":-6.7080347353198899E-13},{"$f":"CV50","v":-6.6561957768468405E-13},{"$f":"CW50","v":-6.6043568183737911E-13},{"$f":"CX50","v":-6.5525178599007416E-13},{"$f":"CY50","v":-6.5006789014276922E-13},{"$f":"CZ50","v":-6.4488399429546428E-13},{"$f":"DA50","v":-6.3970009844815934E-13},{"$f":"DB50","v":-6.345162026008544E-13},{"$f":"DC50","v":-6.2933230675354945E-13},{"$f":"DD50","v":-6.2414841090624451E-13}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW10+'CAPEX 2000-2009 roll forward'!AX10+'CAPEX 2010-2019 roll forward'!I10","v":7.1436105479537098},6.9367948082667628,{"$f":"J51","v":6.728659068579816},6.5205233288928692,6.3123875892059225,{"$f":"M51-'CAPEX 2010-2019 roll forward'!N88","v":6.1095318495189757},5.9027161098320287,6.3960943701450814,6.1892786304581344,5.9684590107711877,5.74763939108424,5.5268197713972924,5.3060001517103448,5.0851805320233971,4.8643609123364495,4.6435412926495019,4.4227216729625543,4.2019020532756066,3.9810824335886594,3.7602628139017122,3.5394431942147651,3.3186235745278179,3.0978039548408707,2.8769843351539235,2.6561647154669763,2.4353450957800291,2.2145254760930819,1.9937058564061347,1.7728862367191875,1.5520666170322404,1.3312469973452932,1.110427377658346,0.88960775797139879,0.66878813828445161,0.44796851859750442,0.33026992989538723,0.31569237217811297,0.30111481446083871,0.28653725674356445,0.27195969902629019,0.25738214130901593,0.24280458359174167,0.22822702587446742,0.21364946815719316,0.1990719104399189,0.18449435272264464,0.16991679500537038,0.15533923728809612,0.14076167957082186,0.1261841218535476,0.11203103999998662,9.8027159999986624E-2,8.4023279999986628E-2,7.0019399999986631E-2,5.6015519999986635E-2,4.2011639999986639E-2,2.8007759999986639E-2,1.4003879999986639E-2,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW11+'CAPEX 2000-2009 roll forward'!AX11+'CAPEX 2010-2019 roll forward'!I11","v":46.013028280806722},43.821734277130126,{"$f":"J52","v":41.134358729822999},38.542533940546747,36.244822111817065,{"$f":"M52-'CAPEX 2010-2019 roll forward'!N89","v":34.56536842616584},33.012947622489243,31.231551019153745,28.515905275818245,26.012471264709013,23.61117717810728,20.857506542253127,18.092359093063404,15.327211643873682,12.562064194683959,10.64540643703684,9.5772383709323172,8.5090703048277945,7.4409022387232726,6.3727341726187507,5.3045661065142289,4.2727284307847073,3.4022753128051844,2.7079968700756618,2.1497644392628068,1.8466358545749502,1.642250852935621,1.4559199784599124,1.2871300977615887,1.1247878018451225,0.97945683713960285,0.83673539162648158,0.69401394611336031,0.55129250060023904,0.41615057068316474,0.30069778038450556,0.18524499008584658,0.10007644423163226,5.0574738377417272E-2,3.1025775856535182E-2,1.1476813335653091E-2,9.1999324824953987E-14,1.007423311438771E-13,1.094853374628002E-13,1.1822834378172331E-13,1.2747095046172774E-13,1.4204262765993292E-13,1.566143048581381E-13,1.7118598205634328E-13,1.8575765925454846E-13,2.0032933645275364E-13,2.1490101365095882E-13,2.29472690849164E-13,2.4404436804736918E-13,2.5861604524557436E-13,2.7318772244377953E-13,2.8775939964198471E-13,3.0233107684018989E-13,3.1690275403839507E-13,3.3147443123660025E-13,3.4604610843480543E-13,3.6061778563301061E-13,3.7518946283121579E-13,3.8976114002942097E-13,4.0433281722762615E-13,4.1890449442583133E-13,4.3347617162403651E-13,4.4804784882224169E-13,4.6261952602044687E-13,4.7719120321865205E-13,4.9176288041685723E-13,5.0633455761506241E-13,5.2090623481326759E-13,5.3547791201147277E-13,5.5004958920967795E-13,5.6462126640788313E-13,5.7919294360608831E-13,5.9376462080429349E-13,6.0833629800249867E-13,6.2290797520070385E-13,6.3747965239890902E-13,6.520513295971142E-13,6.6662300679531938E-13,6.8119468399352456E-13,6.9576636119172974E-13,7.1033803838993492E-13,7.249097155881401E-13,7.3948139278634528E-13,7.5405306998455046E-13,7.6862474718275564E-13,7.8319642438096082E-13,7.97768101579166E-13,8.1233977877737118E-13,8.2691145597557636E-13,8.4148313317378154E-13,8.5605481037198672E-13,8.706264875701919E-13,8.8519816476839708E-13,8.9976984196660226E-13,9.1434151916480744E-13,9.2891319636301262E-13]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW12+'CAPEX 2000-2009 roll forward'!AX12+'CAPEX 2010-2019 roll forward'!I12","v":2.0972180691810056},1.9879696768552855,1.875797696770825,1.7617141159356722,1.781217887839182,{"$f":"M53-'CAPEX 2010-2019 roll forward'!N90","v":1.8585185549358467},2.1571501626101264,2.0373325376397595,2.6251187326693923,2.9126454026390256,2.7551917836686588,2.5837068215336254,2.412221859398592,2.2407368972635586,2.0692519351285252,1.9290801153431247,1.820221437907356,1.7113627604715873,1.6025040830358186,1.4936454056000499,1.3847867281642812,1.2779310037285123,1.1756278389177435,1.0760875515236414,0.97864785854620595,0.88307851494377054,0.78821290050800175,0.6978320614736544,0.63031038600480016,0.56796281136790061,0.50572624155858725,0.44348967174927384,0.38125310193996048,0.31901653213064712,0.25677996232133377,0.19931065849000057,0.14184135465866748,9.017401749400103E-2,5.2102680329334461E-2,1.4031343164667892E-2,1.4380857615847731E-15,1.9329156331071573E-15,2.8718347144796041E-15,3.810753795852051E-15,4.7496728772244978E-15,5.6885919585969447E-15,6.6275110399693915E-15,7.5664301213418383E-15,8.5053492027142852E-15,9.444268284086732E-15,1.0383187365459179E-14,1.1322106446831626E-14,1.2261025528204073E-14,1.3199944609576519E-14,1.4138863690948966E-14,1.5077782772321413E-14,1.6544057790390809E-14,1.8010332808460205E-14,1.9476607826529602E-14,2.0942882844598998E-14,2.2409157862668394E-14,2.387543288073779E-14,2.5341707898807186E-14,2.6807982916876583E-14,2.8274257934945979E-14,2.9740532953015375E-14,3.1206807971084771E-14,3.2673082989154167E-14,3.4139358007223564E-14,3.560563302529296E-14,3.7071908043362356E-14,3.8538183061431752E-14,4.0004458079501148E-14,4.1470733097570545E-14,4.2937008115639941E-14,4.4403283133709337E-14,4.5869558151778733E-14,4.7335833169848129E-14,4.8802108187917526E-14,5.0268383205986922E-14,5.1734658224056318E-14,5.3200933242125714E-14,5.466720826019511E-14,5.6133483278264507E-14,5.7599758296333903E-14,5.9066033314403299E-14,6.0532308332472695E-14,6.1998583350542091E-14,6.3464858368611488E-14,6.4931133386680884E-14,6.639740840475028E-14,6.7863683422819676E-14,6.9329958440889072E-14,7.0796233458958469E-14,7.2262508477027865E-14,7.3728783495097261E-14,7.5195058513166657E-14,7.6661333531236053E-14,7.812760854930545E-14,7.9593883567374846E-14,8.1060158585444242E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW13+'CAPEX 2000-2009 roll forward'!AX13+'CAPEX 2010-2019 roll forward'!I13","v":2.1257907652676011},2.137949638927322,2.304049579850973,2.7075607124541961,2.7269630037471368,{"$f":"M54-'CAPEX 2010-2019 roll forward'!N91","v":3.1197975074246163},3.5176127925843375,3.7106476831289341,3.5856785540068641,3.2647231141247945,2.9447099312219249,2.5902438314135185,2.2417047663162739,1.9084755376081524,1.5863887016316742,1.3362843147633636,1.106734156304314,0.88394942475083638,0.66116469319735871,0.47739182142550063,0.32754343227650962,0.17769504312751858,8.5567154866926509E-2,3.122859327300144E-2,1.010256707907704E-2,3.4005372851526414E-3,5.6159157185708963E-13,5.8388287694360885E-13,6.0617418203012807E-13,6.2846548711664729E-13,6.5075679220316651E-13,6.7304809728968573E-13,6.9533940237620495E-13,7.1763070746272417E-13,7.3992201254924339E-13,7.6221331763576261E-13,7.8450462272228183E-13,8.0679592780880105E-13,8.2908723289532027E-13,8.5137853798183949E-13,8.737600486891095E-13,8.9614155939637952E-13,9.1852307010364953E-13,9.4090458081091954E-13,9.6328609151818956E-13,9.8566760222545957E-13,1.0080491129327296E-12,1.0304306236399996E-12,1.0528121343472696E-12,1.0751936450545396E-12,1.0975751557618096E-12,1.1199566664690797E-12,1.1423381771763497E-12,1.1647196878836197E-12,1.1871011985908897E-12,1.2094827092981597E-12,1.2318642200054297E-12,1.2542457307126997E-12,1.2766272414199697E-12,1.2990087521272398E-12,1.3213902628345098E-12,1.3437717735417798E-12,1.3661532842490498E-12,1.3885347949563198E-12,1.4109163056635898E-12,1.4332978163708598E-12,1.4556793270781299E-12,1.4780608377853999E-12,1.5004423484926699E-12,1.5228238591999399E-12,1.5452053699072099E-12,1.5675868806144799E-12,1.5899683913217499E-12,1.61234990202902E-12,1.63473141273629E-12,1.65711292344356E-12,1.67949443415083E-12,1.7018759448581E-12,1.72425745556537E-12,1.74663896627264E-12,1.7690204769799101E-12,1.7914019876871801E-12,1.8137834983944501E-12,1.8361650091017201E-12,1.8585465198089901E-12,1.8809280305162601E-12,1.9033095412235301E-12,1.9256910519308001E-12,1.9480725626380702E-12,1.9704540733453402E-12,1.9928355840526102E-12,2.0152170947598802E-12,2.0375986054671502E-12,2.0599801161744202E-12,2.0823616268816902E-12,2.1047431375889603E-12,2.1271246482962303E-12,2.1495061590035003E-12,2.1718876697107703E-12,2.1942691804180403E-12,2.2166506911253103E-12]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW14+'CAPEX 2000-2009 roll forward'!AX14+'CAPEX 2010-2019 roll forward'!I14","v":1.7298093750000001},1.6108984038804295,1.4038920587722479,1.1063990819552263,0.80649092842460002,{"$f":"M55-'CAPEX 2010-2019 roll forward'!N92","v":1.1352545194021468},1.1183135482825763,1.0355792671630057,1.0036262726434351,0.90437562008353112,0.80038670527041722,0.66519152989196362,0.52822382139219004,0.3917827086370973,0.25780850958570822,0.16362580088051282,0.14431195597566038,0.12499811107080794,0.1056842661659555,8.6370421261103059E-2,6.7056576356250619E-2,4.7742731451398172E-2,2.8428886546545726E-2,1.5913041641693264E-2,5.8089760701741378E-3,1.9553089386549981E-3,2.5188184871183239E-15,2.6961939625369524E-15,2.9152028013790243E-15,3.1342116402210962E-15,3.3532204790631681E-15,3.57222931790524E-15,3.8432798610266161E-15,4.1629026614753428E-15,4.4825254619240695E-15,4.8021482623727962E-15,5.1217710628215229E-15,5.4413938632702497E-15,5.7610166637189764E-15,6.0806394641677031E-15,6.4002622646164298E-15,6.7198850650651565E-15,7.0395078655138832E-15,7.3591306659626099E-15,7.6787534664113366E-15,7.9983762668600633E-15,8.31799906730879E-15,8.6376218677575167E-15,8.9572446682062434E-15,9.2768674686549701E-15,9.5964902691036968E-15,9.9161130695524236E-15,1.023573587000115E-14,1.0555358670449877E-14,1.0874981470898604E-14,1.119460427134733E-14,1.1514227071796057E-14,1.1833849872244784E-14,1.2153472672693511E-14,1.2972695834223558E-14,1.3791918995753605E-14,1.4611142157283652E-14,1.5430365318813699E-14,1.6249588480343746E-14,1.7068811641873793E-14,{"$f":"BU55","v":1.7888034803403841E-14},1.8707257964933888E-14,1.9526481126463935E-14,2.0345704287993982E-14,2.1164927449524029E-14,2.1984150611054076E-14,2.2803373772584123E-14,2.3622596934114171E-14,2.4441820095644218E-14,2.5261043257174265E-14,2.6080266418704312E-14,2.6899489580234359E-14,2.7718712741764406E-14,2.8537935903294454E-14,2.9357159064824501E-14,3.0176382226354548E-14,3.0995605387884595E-14,3.1814828549414642E-14,3.2634051710944689E-14,3.3453274872474736E-14,3.4272498034004784E-14,3.5091721195534831E-14,3.5910944357064878E-14,3.6730167518594925E-14,3.7549390680124972E-14,3.8368613841655019E-14,3.9187837003185066E-14,4.0007060164715114E-14,4.0826283326245161E-14,4.1645506487775208E-14,4.2464729649305255E-14,4.3283952810835302E-14,4.4103175972365349E-14,4.4922399133895397E-14,4.5741622295425444E-14,4.6560845456955491E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW15+'CAPEX 2000-2009 roll forward'!AX15+'CAPEX 2010-2019 roll forward'!I15","v":6.215583525690441},6.1263532087112145,{"$f":"J56","v":5.9475834306698898},5.768354868448399,6.9086432708841876,{"$f":"M56-'CAPEX 2010-2019 roll forward'!N93","v":6.8221409239179422},7.3020796069387162,7.0924869954836476,6.8697289240285793,6.6469708525735109,6.4242127811184426,6.2014547096633743,5.978696638208306,5.7559385667532377,5.5331804952981694,5.310422423843101,5.0876643523880327,4.8649062809329644,4.6421482094778961,4.4193901380228278,4.1966320665677594,3.9738739951126907,3.7511159236576219,3.5283578522025532,3.3055997807474844,3.0828417092924156,2.8600836378373469,2.6373255663822781,2.4145674949272093,2.1918094234721406,1.969051352017072,1.7462932805620035,1.523535209106935,1.3007771376518664,1.0780190661967979,0.94208843921043073,0.89298525669276674,0.84388207417510275,0.79477889165743876,0.74567570913977477,0.69657252662211078,0.6475240326044468,0.59859869743678273,0.54974321451911867,0.50091523160145468,0.45208724868379063,0.40325926576612658,0.35486281225472716,0.3068957484455177,0.25982220066242057,0.21502224618657875,0.17059849171073693,0.12811611847381979,8.5633745236902648E-2,4.3151371999985498E-2,2.8158415999984896E-2,1.3165459999984294E-2,-1.6363646548889221E-14,-1.718720651910921E-14,-1.80107664893292E-14,-1.8834326459549189E-14,-1.8991752614994084E-14,-1.9149178770438979E-14,-1.9306604925883875E-14,-1.946403108132877E-14,-1.9621457236773665E-14,-1.977888339221856E-14,-1.9936309547663456E-14,-2.0093735703108351E-14,-1.0925288451701931E-14,-1.7568412002955114E-15,7.4116060511109083E-15,1.6580053302517328E-14,2.5748500553923748E-14,3.4916947805330167E-14,4.4085395056736587E-14,5.3253842308143007E-14,6.2422289559549426E-14,7.1590736810955846E-14,8.0759184062362266E-14,8.9927631313768686E-14,9.9096078565175105E-14,1.0826452581658152E-13,1.1743297306798794E-13,1.2660142031939436E-13,1.3576986757080078E-13,1.449383148222072E-13,1.5410676207361362E-13,1.6327520932502004E-13,1.7244365657642646E-13,1.8161210382783288E-13,1.907805510792393E-13,1.9994899833064572E-13,2.0911744558205214E-13,2.1828589283345856E-13,2.2745434008486498E-13,2.366227873362714E-13,2.4579123458767782E-13,2.5495968183908424E-13,2.6412812909049066E-13,2.7329657634189708E-13]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW16+'CAPEX 2000-2009 roll forward'!AX16+'CAPEX 2010-2019 roll forward'!I16","v":2.0925586721691305},1.7291455192452889,1.0435070589076167,0.15466111359840107,-0.24506547867439432,{"$f":"M57-'CAPEX 2010-2019 roll forward'!N94","v":1.8260248911181849},2.2857477166484088,2.1260957858060396,1.9092150324388315,1.6891570449724578,1.4935805456120204,1.2584515516808674,1.0169465503410646,0.77544154900126172,0.53393654766145882,0.34805208784781383,0.16216762803416884,7.1407560681423579E-2,3.9922617035983356E-2,1.8942313272335115E-2,6.3760074086868478E-3,3.8567239679654364E-14,4.03297187312468E-14,4.2092197782839236E-14,4.3896310197855115E-14,4.5742055976294438E-14,4.7587801754733761E-14,4.9433547533173083E-14,5.1279293311612406E-14,5.3125039090051729E-14,5.4970784868491052E-14,5.6816530646930374E-14,5.8662276425369697E-14,6.050802220380902E-14,6.2353767982248343E-14,6.4199513760687665E-14,6.6045259539126988E-14,6.7891005317566311E-14,6.9736751096005634E-14,7.1582496874444956E-14,7.3428242652884279E-14,7.5273988431323602E-14,7.7119734209762925E-14,7.8965479988202247E-14,8.081122576664157E-14,8.2656971545080893E-14,8.4502717323520216E-14,8.6348463101959538E-14,8.8707687029287996E-14,9.1066910956616454E-14,9.3426134883944911E-14,9.5785358811273369E-14,9.8144582738601827E-14,1.0050380666593028E-13,1.0286303059325874E-13,1.052222545205872E-13,1.0758147844791566E-13,1.0994070237524411E-13,1.1229992630257257E-13,1.1465915022990103E-13,1.1701837415722949E-13,1.1937759808455795E-13,1.217368220118864E-13,1.2409604593921486E-13,1.2645526986654332E-13,1.2881449379387178E-13,1.3117371772120023E-13,1.3353294164852869E-13,1.3589216557585715E-13,1.3825138950318561E-13,1.4061061343051406E-13,1.4296983735784252E-13,1.4532906128517098E-13,1.4768828521249944E-13,1.5004750913982789E-13,1.5240673306715635E-13,1.5476595699448481E-13,1.5712518092181327E-13,1.5948440484914173E-13,1.6184362877647018E-13,1.6420285270379864E-13,1.665620766311271E-13,1.6892130055845556E-13,1.7128052448578401E-13,1.7363974841311247E-13,1.7599897234044093E-13,1.7835819626776939E-13,1.8071742019509784E-13,1.830766441224263E-13,1.8543586804975476E-13,1.8779509197708322E-13,1.9015431590441167E-13,1.9251353983174013E-13,1.9487276375906859E-13,1.9723198768639705E-13,1.9959121161372551E-13,2.0195043554105396E-13,2.0430965946838242E-13,2.0666888339571088E-13,2.0902810732303934E-13,2.1138733125036779E-13]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW17+'CAPEX 2000-2009 roll forward'!AX17+'CAPEX 2010-2019 roll forward'!I17","v":3.8232880434782608},3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,{"$f":"M58-'CAPEX 2010-2019 roll forward'!N95","v":3.8232880434782608},3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I9:I18)","v":442.56235065840127},{"$f":"SUM(J9:J18)","v":432.60168031346177},421.87770276193243,411.19062265850215,402.37898816802698,396.55212288537956,392.9876111303941,386.50969549175915,377.03124347953269,366.84318408585875,356.58354553661582,345.59724712656833,334.5936069645615,323.60580323468844,312.63160881125083,302.70461170268595,293.75284052022289,284.9029591571263,276.11235291773693,267.37126317801108,258.67251191880791,250.01828430143493,241.59409030973396,233.39342119736631,225.36652300606534,217.61727340510433,209.97267096706074,202.35596327780547,194.779655745893,187.21496989959439,179.66740638933433,172.12245239826669,164.57749840719899,157.03254441613132,149.49516994065968,142.17220034623801,135.03917922726987,127.94224431941284,120.8945722515558,113.87685292703209,106.88317359650836,99.911652446834651,92.95173126934651,85.991879944108376,79.032056118870216,72.072232293632069,65.112408468393937,58.153016172562076,51.194053266432391,44.235983876328817,37.280612555396218,30.325766636317187,23.372862098477075,16.419957560636959,9.4670530227968417,5.9420684121827723,5.8175143115585639,5.6947877069343553,5.5852265623101465,5.4896692976859374,5.3941120330617292,5.2985547684375227,5.2029975038133145,5.1074402391891063,5.011882974564899,{"$f":"SUM(BV9:BV18)","v":4.9163257099406916},4.8242333309271723,4.7333018376000968,4.6444904461989465,4.5578615207614224,4.4723051304064079,4.3868664876905914,4.3014278449747749,4.2159892022589585,4.130550559543142,4.0454888727096785,3.960427185876215,3.8753654990427511,3.8386829122092876,3.830574909090108,3.8269314762852131,3.8232880434803187,3.8232880434803742,3.8232880434804302,3.8232880434804861,3.8232880434805421,3.823288043480598,3.823288043480654,3.8232880434807099,3.8232880434807659,3.8232880434808219,3.8232880434808778,3.8232880434809338,3.8232880434809897,3.8232880434810452,3.8232880434811012,3.8232880434811571,3.8232880434812131,3.823288043481269,3.823288043481325,3.823288043481381]
[]
[null,"CAPEX"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW48","v":-8.2936999999999997E-2},{"$f":"'Model inputs'!AX48","v":0},{"$f":"'Model inputs'!AY48","v":0},{"$f":"'Model inputs'!AZ48","v":2.5633E-2},{"$f":"'Model inputs'!BA48","v":0},{"$f":"'Model inputs'!BB48","v":3.3865370000000006},{"$f":"'Model inputs'!BC48","v":2.0002208600000002},{"$f":"'Model inputs'!BD48","v":0.31251992200000001},{"$f":"'Model inputs'!BE48","v":0},{"$f":"'Model inputs'!BF48","v":0.25504029634600006}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW49","v":0},{"$f":"'Model inputs'!AX49","v":0},{"$f":"'Model inputs'!AY49","v":0},{"$f":"'Model inputs'!AZ49","v":0},{"$f":"'Model inputs'!BA49","v":0},{"$f":"'Model inputs'!BB49","v":0},{"$f":"'Model inputs'!BC49","v":0.70019399999999998},{"$f":"'Model inputs'!BD49","v":0},{"$f":"'Model inputs'!BE49","v":0},{"$f":"'Model inputs'!BF49","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW50","v":0.43113199999999996},{"$f":"'Model inputs'!AX50","v":4.7300000000000002E-2},{"$f":"'Model inputs'!AY50","v":0.258575},{"$f":"'Model inputs'!AZ50","v":0.57965199999999995},{"$f":"'Model inputs'!BA50","v":0.90852733333333335},{"$f":"'Model inputs'!BB50","v":1.0700052000000002},{"$f":"'Model inputs'!BC50","v":0.89858229999999994},{"$f":"'Model inputs'!BD50","v":0},{"$f":"'Model inputs'!BE50","v":0.24216447555960002},{"$f":"'Model inputs'!BF50","v":0.34430440006710006}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW51","v":0},{"$f":"'Model inputs'!AX51","v":0},{"$f":"'Model inputs'!AY51","v":0},{"$f":"'Model inputs'!AZ51","v":0.1356},{"$f":"'Model inputs'!BA51","v":0.17405899999999999},{"$f":"'Model inputs'!BB51","v":0.40788000000000008},{"$f":"'Model inputs'!BC51","v":0},{"$f":"'Model inputs'!BD51","v":0.72119982000000005},{"$f":"'Model inputs'!BE51","v":0.42094029494000013},{"$f":"'Model inputs'!BF51","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW52","v":0.18188199999999999},{"$f":"'Model inputs'!AX52","v":0.36437999999999998},{"$f":"'Model inputs'!AY52","v":0.72734200000000004},{"$f":"'Model inputs'!AZ52","v":0.472833},{"$f":"'Model inputs'!BA52","v":0.86580751332598271},{"$f":"'Model inputs'!BB52","v":0.56683990000000017},{"$f":"'Model inputs'!BC52","v":0.49818803100000009},{"$f":"'Model inputs'!BD52","v":0.21635994600000003},{"$f":"'Model inputs'!BE52","v":4.9522387640000012E-2},{"$f":"'Model inputs'!BF52","v":5.1008059269200011E-2}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW53","v":0},{"$f":"'Model inputs'!AX53","v":0},{"$f":"'Model inputs'!AY53","v":0},{"$f":"'Model inputs'!AZ53","v":0},{"$f":"'Model inputs'!BA53","v":0},{"$f":"'Model inputs'!BB53","v":0.10197000000000001},{"$f":"'Model inputs'!BC53","v":3.6176689999999997E-2},{"$f":"'Model inputs'!BD53","v":9.3755976600000013E-2},{"$f":"'Model inputs'!BE53","v":2.8475372893000006E-2},{"$f":"'Model inputs'!BF53","v":2.9329634079790005E-2}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW54","v":8.9103999999999989E-2},{"$f":"'Model inputs'!AX54","v":0},{"$f":"'Model inputs'!AY54","v":0},{"$f":"'Model inputs'!AZ54","v":1.32},{"$f":"'Model inputs'!BA54","v":9.1374800000000006E-2},{"$f":"'Model inputs'!BB54","v":0.658273},{"$f":"'Model inputs'!BC54","v":0},{"$f":"'Model inputs'!BD54","v":0},{"$f":"'Model inputs'!BE54","v":0},{"$f":"'Model inputs'!BF54","v":0}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW55","v":4.4697000000000001E-2},{"$f":"'Model inputs'!AX55","v":2.3212E-2},{"$f":"'Model inputs'!AY55","v":2.5780999999999998E-2},{"$f":"'Model inputs'!AZ55","v":0.56726471408400003},{"$f":"'Model inputs'!BA55","v":0.9512439246090002},{"$f":"'Model inputs'!BB55","v":0.59275123707305022},{"$f":"'Model inputs'!BC55","v":0.1050463988179155},{"$f":"'Model inputs'!BD55","v":8.4139979000000018E-2},{"$f":"'Model inputs'!BE55","v":6.1902984550000019E-2},{"$f":"'Model inputs'!BF55","v":6.3760074086500015E-2}]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Model inputs'!AW56","v":0},{"$f":"'Model inputs'!AX56","v":0},{"$f":"'Model inputs'!AY56","v":0},{"$f":"'Model inputs'!AZ56","v":0},{"$f":"'Model inputs'!BA56","v":0},{"$f":"'Model inputs'!BB56","v":0},{"$f":"'Model inputs'!BC56","v":0},{"$f":"'Model inputs'!BD56","v":0},{"$f":"'Model inputs'!BE56","v":0},{"$f":"'Model inputs'!BF56","v":0}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I23:I32)","v":0.66387799999999986},{"$f":"SUM(J23:J32)","v":0.434892},1.011698,3.1009827140840005,2.9910125712683167,6.7842563370730513,4.2384082798179152,1.4279756436000002,0.80300551558260025,0.74344246384859025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV23:BV32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW23+'CAPEX 2000-2009 roll forward'!AX50+'CAPEX 2010-2019 roll forward'!I51","v":6.8109796418873714},{"$f":"'ICB roll forward'!AX23+'CAPEX 2000-2009 roll forward'!AY50+'CAPEX 2010-2019 roll forward'!J51","v":6.8109796418873714},{"$f":"'ICB roll forward'!AY23+'CAPEX 2000-2009 roll forward'!AZ50+'CAPEX 2010-2019 roll forward'!K51","v":6.8109796418873714},{"$f":"'ICB roll forward'!AZ23+'CAPEX 2000-2009 roll forward'!BA50+'CAPEX 2010-2019 roll forward'!L51","v":6.8109796418873714},{"$f":"'ICB roll forward'!BA23+'CAPEX 2000-2009 roll forward'!BB50+'CAPEX 2010-2019 roll forward'!M51","v":6.8109796418873714},{"$f":"'ICB roll forward'!BB23+'CAPEX 2000-2009 roll forward'!BC50+'CAPEX 2010-2019 roll forward'!N51","v":6.8109796418873714},{"$f":"'ICB roll forward'!BC23+'CAPEX 2000-2009 roll forward'!BD50+'CAPEX 2010-2019 roll forward'!O51","v":6.8113565977697244},{"$f":"'ICB roll forward'!BD23+'CAPEX 2000-2009 roll forward'!BE50+'CAPEX 2010-2019 roll forward'!P51","v":6.8597356977697244},{"$f":"'ICB roll forward'!BE23+'CAPEX 2000-2009 roll forward'!BF50+'CAPEX 2010-2019 roll forward'!Q51","v":6.88831028148401},{"$f":"'ICB roll forward'!BF23+'CAPEX 2000-2009 roll forward'!BG50+'CAPEX 2010-2019 roll forward'!R51","v":6.8927748517982961},{"$f":"'ICB roll forward'!BG23+'CAPEX 2000-2009 roll forward'!BH50+'CAPEX 2010-2019 roll forward'!S51","v":6.8927748517982961},{"$f":"'ICB roll forward'!BH23+'CAPEX 2000-2009 roll forward'!BI50+'CAPEX 2010-2019 roll forward'!T51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BI23+'CAPEX 2000-2009 roll forward'!BJ50+'CAPEX 2010-2019 roll forward'!U51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BJ23+'CAPEX 2000-2009 roll forward'!BK50+'CAPEX 2010-2019 roll forward'!V51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BK23+'CAPEX 2000-2009 roll forward'!BL50+'CAPEX 2010-2019 roll forward'!W51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BL23+'CAPEX 2000-2009 roll forward'!BM50+'CAPEX 2010-2019 roll forward'!X51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BM23+'CAPEX 2000-2009 roll forward'!BN50+'CAPEX 2010-2019 roll forward'!Y51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BN23+'CAPEX 2000-2009 roll forward'!BO50+'CAPEX 2010-2019 roll forward'!Z51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BO23+'CAPEX 2000-2009 roll forward'!BP50+'CAPEX 2010-2019 roll forward'!AA51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BP23+'CAPEX 2000-2009 roll forward'!BQ50+'CAPEX 2010-2019 roll forward'!AB51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BQ23+'CAPEX 2000-2009 roll forward'!BR50+'CAPEX 2010-2019 roll forward'!AC51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BR23+'CAPEX 2000-2009 roll forward'!BS50+'CAPEX 2010-2019 roll forward'!AD51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BS23+'CAPEX 2000-2009 roll forward'!BT50+'CAPEX 2010-2019 roll forward'!AE51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BT23+'CAPEX 2000-2009 roll forward'!BU50+'CAPEX 2010-2019 roll forward'!AF51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BU23+'CAPEX 2000-2009 roll forward'!BV50+'CAPEX 2010-2019 roll forward'!AG51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BV23+'CAPEX 2000-2009 roll forward'!BW50+'CAPEX 2010-2019 roll forward'!AH51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BW23+'CAPEX 2000-2009 roll forward'!BX50+'CAPEX 2010-2019 roll forward'!AI51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BX23+'CAPEX 2000-2009 roll forward'!BY50+'CAPEX 2010-2019 roll forward'!AJ51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BY23+'CAPEX 2000-2009 roll forward'!BZ50+'CAPEX 2010-2019 roll forward'!AK51","v":6.8964182846032385},{"$f":"'ICB roll forward'!BZ23+'CAPEX 2000-2009 roll forward'!CA50+'CAPEX 2010-2019 roll forward'!AL51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CA23+'CAPEX 2000-2009 roll forward'!CB50+'CAPEX 2010-2019 roll forward'!AM51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CB23+'CAPEX 2000-2009 roll forward'!CC50+'CAPEX 2010-2019 roll forward'!AN51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CC23+'CAPEX 2000-2009 roll forward'!CD50+'CAPEX 2010-2019 roll forward'!AO51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CD23+'CAPEX 2000-2009 roll forward'!CE50+'CAPEX 2010-2019 roll forward'!AP51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CE23+'CAPEX 2000-2009 roll forward'!CF50+'CAPEX 2010-2019 roll forward'!AQ51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CF23+'CAPEX 2000-2009 roll forward'!CG50+'CAPEX 2010-2019 roll forward'!AR51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CG23+'CAPEX 2000-2009 roll forward'!CH50+'CAPEX 2010-2019 roll forward'!AS51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CH23+'CAPEX 2000-2009 roll forward'!CI50+'CAPEX 2010-2019 roll forward'!AT51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CI23+'CAPEX 2000-2009 roll forward'!CJ50+'CAPEX 2010-2019 roll forward'!AU51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CJ23+'CAPEX 2000-2009 roll forward'!CK50+'CAPEX 2010-2019 roll forward'!AV51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CK23+'CAPEX 2000-2009 roll forward'!CL50+'CAPEX 2010-2019 roll forward'!AW51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CL23+'CAPEX 2000-2009 roll forward'!CM50+'CAPEX 2010-2019 roll forward'!AX51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CM23+'CAPEX 2000-2009 roll forward'!CN50+'CAPEX 2010-2019 roll forward'!AY51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CN23+'CAPEX 2000-2009 roll forward'!CO50+'CAPEX 2010-2019 roll forward'!AZ51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CO23+'CAPEX 2000-2009 roll forward'!CP50+'CAPEX 2010-2019 roll forward'!BA51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CP23+'CAPEX 2000-2009 roll forward'!CQ50+'CAPEX 2010-2019 roll forward'!BB51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CQ23+'CAPEX 2000-2009 roll forward'!CR50+'CAPEX 2010-2019 roll forward'!BC51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CR23+'CAPEX 2000-2009 roll forward'!CS50+'CAPEX 2010-2019 roll forward'!BD51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CS23+'CAPEX 2000-2009 roll forward'!CT50+'CAPEX 2010-2019 roll forward'!BE51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CT23+'CAPEX 2000-2009 roll forward'!CU50+'CAPEX 2010-2019 roll forward'!BF51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CU23+'CAPEX 2000-2009 roll forward'!CV50+'CAPEX 2010-2019 roll forward'!BG51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CV23+'CAPEX 2000-2009 roll forward'!CW50+'CAPEX 2010-2019 roll forward'!BH51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CW23+'CAPEX 2000-2009 roll forward'!CX50+'CAPEX 2010-2019 roll forward'!BI51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CX23+'CAPEX 2000-2009 roll forward'!CY50+'CAPEX 2010-2019 roll forward'!BJ51","v":6.8964182846032385},{"$f":"'ICB roll forward'!CY23+'CAPEX 2000-2009 roll forward'!CZ50+'CAPEX 2010-2019 roll forward'!BK51","v":3.4959877746141093},{"$f":"'ICB roll forward'!CZ23+'CAPEX 2000-2009 roll forward'!DA50+'CAPEX 2010-2019 roll forward'!BL51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DA23+'CAPEX 2000-2009 roll forward'!DB50+'CAPEX 2010-2019 roll forward'!BM51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DB23+'CAPEX 2000-2009 roll forward'!DC50+'CAPEX 2010-2019 roll forward'!BN51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DC23+'CAPEX 2000-2009 roll forward'!DD50+'CAPEX 2010-2019 roll forward'!BO51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DD23+'CAPEX 2000-2009 roll forward'!DE50+'CAPEX 2010-2019 roll forward'!BP51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DE23+'CAPEX 2000-2009 roll forward'!DF50+'CAPEX 2010-2019 roll forward'!BQ51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DF23+'CAPEX 2000-2009 roll forward'!DG50+'CAPEX 2010-2019 roll forward'!BR51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DG23+'CAPEX 2000-2009 roll forward'!DH50+'CAPEX 2010-2019 roll forward'!BS51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DH23+'CAPEX 2000-2009 roll forward'!DI50+'CAPEX 2010-2019 roll forward'!BT51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DI23+'CAPEX 2000-2009 roll forward'!DJ50+'CAPEX 2010-2019 roll forward'!BU51","v":9.5557264624249183E-2},{"$f":"'ICB roll forward'!DJ23+'CAPEX 2000-2009 roll forward'!DK50+'CAPEX 2010-2019 roll forward'!BV51","v":9.2092379013560613E-2},{"$f":"'ICB roll forward'!DK23+'CAPEX 2000-2009 roll forward'!DL50+'CAPEX 2010-2019 roll forward'!BW51","v":9.093149332711753E-2},{"$f":"'ICB roll forward'!DL23+'CAPEX 2000-2009 roll forward'!DM50+'CAPEX 2010-2019 roll forward'!BX51","v":8.8811391401191167E-2},{"$f":"'ICB roll forward'!DM23+'CAPEX 2000-2009 roll forward'!DN50+'CAPEX 2010-2019 roll forward'!BY51","v":8.6628925437574889E-2},{"$f":"'ICB roll forward'!DN23+'CAPEX 2000-2009 roll forward'!DO50+'CAPEX 2010-2019 roll forward'!BZ51","v":8.5556390355065584E-2},{"$f":"'ICB roll forward'!DO23+'CAPEX 2000-2009 roll forward'!DP50+'CAPEX 2010-2019 roll forward'!CA51","v":8.5438642715867236E-2},{"$f":"'ICB roll forward'!DP23+'CAPEX 2000-2009 roll forward'!DQ50+'CAPEX 2010-2019 roll forward'!CB51","v":8.5438642715867236E-2},{"$f":"'ICB roll forward'!DQ23+'CAPEX 2000-2009 roll forward'!DR50+'CAPEX 2010-2019 roll forward'!CC51","v":8.5438642715867236E-2},{"$f":"'ICB roll forward'!DR23+'CAPEX 2000-2009 roll forward'!DS50+'CAPEX 2010-2019 roll forward'!CD51","v":8.5438642715867236E-2},{"$f":"'ICB roll forward'!DS23+'CAPEX 2000-2009 roll forward'!DT50+'CAPEX 2010-2019 roll forward'!CE51","v":8.5061686833514283E-2},{"$f":"'ICB roll forward'!DT23+'CAPEX 2000-2009 roll forward'!DU50+'CAPEX 2010-2019 roll forward'!CF51","v":8.5061686833514283E-2},{"$f":"'ICB roll forward'!DU23+'CAPEX 2000-2009 roll forward'!DV50+'CAPEX 2010-2019 roll forward'!CG51","v":8.5061686833514283E-2},{"$f":"'ICB roll forward'!DV23+'CAPEX 2000-2009 roll forward'!DW50+'CAPEX 2010-2019 roll forward'!CH51","v":3.6682586833514268E-2},{"$f":"'ICB roll forward'!DW23+'CAPEX 2000-2009 roll forward'!DX50+'CAPEX 2010-2019 roll forward'!CI51","v":8.1080031192307719E-3},{"$f":"'ICB roll forward'!DX23+'CAPEX 2000-2009 roll forward'!DY50+'CAPEX 2010-2019 roll forward'!CJ51","v":3.6434328049452791E-3},{"$f":"'ICB roll forward'!DY23+'CAPEX 2000-2009 roll forward'!DZ50+'CAPEX 2010-2019 roll forward'!CK51","v":3.6434328049452791E-3},{"$f":"'ICB roll forward'!DZ23+'CAPEX 2000-2009 roll forward'!EA50+'CAPEX 2010-2019 roll forward'!CL51","v":-4.5177620325298484E-15},{"$f":"'ICB roll forward'!EA23+'CAPEX 2000-2009 roll forward'!EB50+'CAPEX 2010-2019 roll forward'!CM51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EB23+'CAPEX 2000-2009 roll forward'!EC50+'CAPEX 2010-2019 roll forward'!CN51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EC23+'CAPEX 2000-2009 roll forward'!ED50+'CAPEX 2010-2019 roll forward'!CO51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!ED23+'CAPEX 2000-2009 roll forward'!EE50+'CAPEX 2010-2019 roll forward'!CP51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EE23+'CAPEX 2000-2009 roll forward'!EF50+'CAPEX 2010-2019 roll forward'!CQ51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EF23+'CAPEX 2000-2009 roll forward'!EG50+'CAPEX 2010-2019 roll forward'!CR51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EG23+'CAPEX 2000-2009 roll forward'!EH50+'CAPEX 2010-2019 roll forward'!CS51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EH23+'CAPEX 2000-2009 roll forward'!EI50+'CAPEX 2010-2019 roll forward'!CT51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EI23+'CAPEX 2000-2009 roll forward'!EJ50+'CAPEX 2010-2019 roll forward'!CU51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EJ23+'CAPEX 2000-2009 roll forward'!EK50+'CAPEX 2010-2019 roll forward'!CV51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EK23+'CAPEX 2000-2009 roll forward'!EL50+'CAPEX 2010-2019 roll forward'!CW51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EL23+'CAPEX 2000-2009 roll forward'!EM50+'CAPEX 2010-2019 roll forward'!CX51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EM23+'CAPEX 2000-2009 roll forward'!EN50+'CAPEX 2010-2019 roll forward'!CY51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EN23+'CAPEX 2000-2009 roll forward'!EO50+'CAPEX 2010-2019 roll forward'!CZ51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EO23+'CAPEX 2000-2009 roll forward'!EP50+'CAPEX 2010-2019 roll forward'!DA51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EP23+'CAPEX 2000-2009 roll forward'!EQ50+'CAPEX 2010-2019 roll forward'!DB51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!EQ23+'CAPEX 2000-2009 roll forward'!ER50+'CAPEX 2010-2019 roll forward'!DC51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!ER23+'CAPEX 2000-2009 roll forward'!ES50+'CAPEX 2010-2019 roll forward'!DD51","v":-5.1838958473049424E-15},{"$f":"'ICB roll forward'!ES23+'CAPEX 2000-2009 roll forward'!ET50+'CAPEX 2010-2019 roll forward'!DE51","v":-5.1838958473049424E-15}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW24+'CAPEX 2000-2009 roll forward'!AX51+'CAPEX 2010-2019 roll forward'!I52","v":0.20681573968694719},{"$f":"'ICB roll forward'!AX24+'CAPEX 2000-2009 roll forward'!AY51+'CAPEX 2010-2019 roll forward'!J52","v":0.20813573968694718},{"$f":"'ICB roll forward'!AY24+'CAPEX 2000-2009 roll forward'!AZ51+'CAPEX 2010-2019 roll forward'!K52","v":0.20813573968694718},{"$f":"'ICB roll forward'!AZ24+'CAPEX 2000-2009 roll forward'!BA51+'CAPEX 2010-2019 roll forward'!L52","v":0.20813573968694718},{"$f":"'ICB roll forward'!BA24+'CAPEX 2000-2009 roll forward'!BB51+'CAPEX 2010-2019 roll forward'!M52","v":0.20813573968694718},{"$f":"'ICB roll forward'!BB24+'CAPEX 2000-2009 roll forward'!BC51+'CAPEX 2010-2019 roll forward'!N52","v":0.20681573968694719},{"$f":"'ICB roll forward'!BC24+'CAPEX 2000-2009 roll forward'!BD51+'CAPEX 2010-2019 roll forward'!O52","v":0.20681573968694719},{"$f":"'ICB roll forward'!BD24+'CAPEX 2000-2009 roll forward'!BE51+'CAPEX 2010-2019 roll forward'!P52","v":0.20681573968694719},{"$f":"'ICB roll forward'!BE24+'CAPEX 2000-2009 roll forward'!BF51+'CAPEX 2010-2019 roll forward'!Q52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BF24+'CAPEX 2000-2009 roll forward'!BG51+'CAPEX 2010-2019 roll forward'!R52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BG24+'CAPEX 2000-2009 roll forward'!BH51+'CAPEX 2010-2019 roll forward'!S52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BH24+'CAPEX 2000-2009 roll forward'!BI51+'CAPEX 2010-2019 roll forward'!T52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BI24+'CAPEX 2000-2009 roll forward'!BJ51+'CAPEX 2010-2019 roll forward'!U52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BJ24+'CAPEX 2000-2009 roll forward'!BK51+'CAPEX 2010-2019 roll forward'!V52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BK24+'CAPEX 2000-2009 roll forward'!BL51+'CAPEX 2010-2019 roll forward'!W52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BL24+'CAPEX 2000-2009 roll forward'!BM51+'CAPEX 2010-2019 roll forward'!X52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BM24+'CAPEX 2000-2009 roll forward'!BN51+'CAPEX 2010-2019 roll forward'!Y52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BN24+'CAPEX 2000-2009 roll forward'!BO51+'CAPEX 2010-2019 roll forward'!Z52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BO24+'CAPEX 2000-2009 roll forward'!BP51+'CAPEX 2010-2019 roll forward'!AA52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BP24+'CAPEX 2000-2009 roll forward'!BQ51+'CAPEX 2010-2019 roll forward'!AB52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BQ24+'CAPEX 2000-2009 roll forward'!BR51+'CAPEX 2010-2019 roll forward'!AC52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BR24+'CAPEX 2000-2009 roll forward'!BS51+'CAPEX 2010-2019 roll forward'!AD52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BS24+'CAPEX 2000-2009 roll forward'!BT51+'CAPEX 2010-2019 roll forward'!AE52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BT24+'CAPEX 2000-2009 roll forward'!BU51+'CAPEX 2010-2019 roll forward'!AF52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BU24+'CAPEX 2000-2009 roll forward'!BV51+'CAPEX 2010-2019 roll forward'!AG52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BV24+'CAPEX 2000-2009 roll forward'!BW51+'CAPEX 2010-2019 roll forward'!AH52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BW24+'CAPEX 2000-2009 roll forward'!BX51+'CAPEX 2010-2019 roll forward'!AI52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BX24+'CAPEX 2000-2009 roll forward'!BY51+'CAPEX 2010-2019 roll forward'!AJ52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BY24+'CAPEX 2000-2009 roll forward'!BZ51+'CAPEX 2010-2019 roll forward'!AK52","v":0.22081961968694719},{"$f":"'ICB roll forward'!BZ24+'CAPEX 2000-2009 roll forward'!CA51+'CAPEX 2010-2019 roll forward'!AL52","v":0.22081961968694719},{"$f":"'ICB roll forward'!CA24+'CAPEX 2000-2009 roll forward'!CB51+'CAPEX 2010-2019 roll forward'!AM52","v":0.22081961968694719},{"$f":"'ICB roll forward'!CB24+'CAPEX 2000-2009 roll forward'!CC51+'CAPEX 2010-2019 roll forward'!AN52","v":0.22081961968694719},{"$f":"'ICB roll forward'!CC24+'CAPEX 2000-2009 roll forward'!CD51+'CAPEX 2010-2019 roll forward'!AO52","v":0.22081961968694719},{"$f":"'ICB roll forward'!CD24+'CAPEX 2000-2009 roll forward'!CE51+'CAPEX 2010-2019 roll forward'!AP52","v":0.22081961968694719},{"$f":"'ICB roll forward'!CE24+'CAPEX 2000-2009 roll forward'!CF51+'CAPEX 2010-2019 roll forward'!AQ52","v":0.11769858870211719},{"$f":"'ICB roll forward'!CF24+'CAPEX 2000-2009 roll forward'!CG51+'CAPEX 2010-2019 roll forward'!AR52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CG24+'CAPEX 2000-2009 roll forward'!CH51+'CAPEX 2010-2019 roll forward'!AS52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CH24+'CAPEX 2000-2009 roll forward'!CI51+'CAPEX 2010-2019 roll forward'!AT52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CI24+'CAPEX 2000-2009 roll forward'!CJ51+'CAPEX 2010-2019 roll forward'!AU52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CJ24+'CAPEX 2000-2009 roll forward'!CK51+'CAPEX 2010-2019 roll forward'!AV52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CK24+'CAPEX 2000-2009 roll forward'!CL51+'CAPEX 2010-2019 roll forward'!AW52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CL24+'CAPEX 2000-2009 roll forward'!CM51+'CAPEX 2010-2019 roll forward'!AX52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CM24+'CAPEX 2000-2009 roll forward'!CN51+'CAPEX 2010-2019 roll forward'!AY52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CN24+'CAPEX 2000-2009 roll forward'!CO51+'CAPEX 2010-2019 roll forward'!AZ52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CO24+'CAPEX 2000-2009 roll forward'!CP51+'CAPEX 2010-2019 roll forward'!BA52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CP24+'CAPEX 2000-2009 roll forward'!CQ51+'CAPEX 2010-2019 roll forward'!BB52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CQ24+'CAPEX 2000-2009 roll forward'!CR51+'CAPEX 2010-2019 roll forward'!BC52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CR24+'CAPEX 2000-2009 roll forward'!CS51+'CAPEX 2010-2019 roll forward'!BD52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CS24+'CAPEX 2000-2009 roll forward'!CT51+'CAPEX 2010-2019 roll forward'!BE52","v":1.4577557717274266E-2},{"$f":"'ICB roll forward'!CT24+'CAPEX 2000-2009 roll forward'!CU51+'CAPEX 2010-2019 roll forward'!BF52","v":1.4153081853560991E-2},{"$f":"'ICB roll forward'!CU24+'CAPEX 2000-2009 roll forward'!CV51+'CAPEX 2010-2019 roll forward'!BG52","v":1.400388E-2},{"$f":"'ICB roll forward'!CV24+'CAPEX 2000-2009 roll forward'!CW51+'CAPEX 2010-2019 roll forward'!BH52","v":1.400388E-2},{"$f":"'ICB roll forward'!CW24+'CAPEX 2000-2009 roll forward'!CX51+'CAPEX 2010-2019 roll forward'!BI52","v":1.400388E-2},{"$f":"'ICB roll forward'!CX24+'CAPEX 2000-2009 roll forward'!CY51+'CAPEX 2010-2019 roll forward'!BJ52","v":1.400388E-2},{"$f":"'ICB roll forward'!CY24+'CAPEX 2000-2009 roll forward'!CZ51+'CAPEX 2010-2019 roll forward'!BK52","v":1.400388E-2},{"$f":"'ICB roll forward'!CZ24+'CAPEX 2000-2009 roll forward'!DA51+'CAPEX 2010-2019 roll forward'!BL52","v":1.400388E-2},{"$f":"'ICB roll forward'!DA24+'CAPEX 2000-2009 roll forward'!DB51+'CAPEX 2010-2019 roll forward'!BM52","v":1.400388E-2},{"$f":"'ICB roll forward'!DB24+'CAPEX 2000-2009 roll forward'!DC51+'CAPEX 2010-2019 roll forward'!BN52","v":1.400388E-2},{"$f":"'ICB roll forward'!DC24+'CAPEX 2000-2009 roll forward'!DD51+'CAPEX 2010-2019 roll forward'!BO52","v":0},{"$f":"'ICB roll forward'!DD24+'CAPEX 2000-2009 roll forward'!DE51+'CAPEX 2010-2019 roll forward'!BP52","v":0},{"$f":"'ICB roll forward'!DE24+'CAPEX 2000-2009 roll forward'!DF51+'CAPEX 2010-2019 roll forward'!BQ52","v":0},{"$f":"'ICB roll forward'!DF24+'CAPEX 2000-2009 roll forward'!DG51+'CAPEX 2010-2019 roll forward'!BR52","v":0},{"$f":"'ICB roll forward'!DG24+'CAPEX 2000-2009 roll forward'!DH51+'CAPEX 2010-2019 roll forward'!BS52","v":0},{"$f":"'ICB roll forward'!DH24+'CAPEX 2000-2009 roll forward'!DI51+'CAPEX 2010-2019 roll forward'!BT52","v":0},{"$f":"'ICB roll forward'!DI24+'CAPEX 2000-2009 roll forward'!DJ51+'CAPEX 2010-2019 roll forward'!BU52","v":0},{"$f":"'ICB roll forward'!DJ24+'CAPEX 2000-2009 roll forward'!DK51+'CAPEX 2010-2019 roll forward'!BV52","v":0},{"$f":"'ICB roll forward'!DK24+'CAPEX 2000-2009 roll forward'!DL51+'CAPEX 2010-2019 roll forward'!BW52","v":0},{"$f":"'ICB roll forward'!DL24+'CAPEX 2000-2009 roll forward'!DM51+'CAPEX 2010-2019 roll forward'!BX52","v":0},{"$f":"'ICB roll forward'!DM24+'CAPEX 2000-2009 roll forward'!DN51+'CAPEX 2010-2019 roll forward'!BY52","v":0},{"$f":"'ICB roll forward'!DN24+'CAPEX 2000-2009 roll forward'!DO51+'CAPEX 2010-2019 roll forward'!BZ52","v":0},{"$f":"'ICB roll forward'!DO24+'CAPEX 2000-2009 roll forward'!DP51+'CAPEX 2010-2019 roll forward'!CA52","v":0},{"$f":"'ICB roll forward'!DP24+'CAPEX 2000-2009 roll forward'!DQ51+'CAPEX 2010-2019 roll forward'!CB52","v":0},{"$f":"'ICB roll forward'!DQ24+'CAPEX 2000-2009 roll forward'!DR51+'CAPEX 2010-2019 roll forward'!CC52","v":0},{"$f":"'ICB roll forward'!DR24+'CAPEX 2000-2009 roll forward'!DS51+'CAPEX 2010-2019 roll forward'!CD52","v":0},{"$f":"'ICB roll forward'!DS24+'CAPEX 2000-2009 roll forward'!DT51+'CAPEX 2010-2019 roll forward'!CE52","v":0},{"$f":"'ICB roll forward'!DT24+'CAPEX 2000-2009 roll forward'!DU51+'CAPEX 2010-2019 roll forward'!CF52","v":0},{"$f":"'ICB roll forward'!DU24+'CAPEX 2000-2009 roll forward'!DV51+'CAPEX 2010-2019 roll forward'!CG52","v":0},{"$f":"'ICB roll forward'!DV24+'CAPEX 2000-2009 roll forward'!DW51+'CAPEX 2010-2019 roll forward'!CH52","v":0},{"$f":"'ICB roll forward'!DW24+'CAPEX 2000-2009 roll forward'!DX51+'CAPEX 2010-2019 roll forward'!CI52","v":0},{"$f":"'ICB roll forward'!DX24+'CAPEX 2000-2009 roll forward'!DY51+'CAPEX 2010-2019 roll forward'!CJ52","v":0},{"$f":"'ICB roll forward'!DY24+'CAPEX 2000-2009 roll forward'!DZ51+'CAPEX 2010-2019 roll forward'!CK52","v":0},{"$f":"'ICB roll forward'!DZ24+'CAPEX 2000-2009 roll forward'!EA51+'CAPEX 2010-2019 roll forward'!CL52","v":0},{"$f":"'ICB roll forward'!EA24+'CAPEX 2000-2009 roll forward'!EB51+'CAPEX 2010-2019 roll forward'!CM52","v":0},{"$f":"'ICB roll forward'!EB24+'CAPEX 2000-2009 roll forward'!EC51+'CAPEX 2010-2019 roll forward'!CN52","v":0},{"$f":"'ICB roll forward'!EC24+'CAPEX 2000-2009 roll forward'!ED51+'CAPEX 2010-2019 roll forward'!CO52","v":0},{"$f":"'ICB roll forward'!ED24+'CAPEX 2000-2009 roll forward'!EE51+'CAPEX 2010-2019 roll forward'!CP52","v":0},{"$f":"'ICB roll forward'!EE24+'CAPEX 2000-2009 roll forward'!EF51+'CAPEX 2010-2019 roll forward'!CQ52","v":0},{"$f":"'ICB roll forward'!EF24+'CAPEX 2000-2009 roll forward'!EG51+'CAPEX 2010-2019 roll forward'!CR52","v":0},{"$f":"'ICB roll forward'!EG24+'CAPEX 2000-2009 roll forward'!EH51+'CAPEX 2010-2019 roll forward'!CS52","v":0},{"$f":"'ICB roll forward'!EH24+'CAPEX 2000-2009 roll forward'!EI51+'CAPEX 2010-2019 roll forward'!CT52","v":0},{"$f":"'ICB roll forward'!EI24+'CAPEX 2000-2009 roll forward'!EJ51+'CAPEX 2010-2019 roll forward'!CU52","v":0},{"$f":"'ICB roll forward'!EJ24+'CAPEX 2000-2009 roll forward'!EK51+'CAPEX 2010-2019 roll forward'!CV52","v":0},{"$f":"'ICB roll forward'!EK24+'CAPEX 2000-2009 roll forward'!EL51+'CAPEX 2010-2019 roll forward'!CW52","v":0},{"$f":"'ICB roll forward'!EL24+'CAPEX 2000-2009 roll forward'!EM51+'CAPEX 2010-2019 roll forward'!CX52","v":0},{"$f":"'ICB roll forward'!EM24+'CAPEX 2000-2009 roll forward'!EN51+'CAPEX 2010-2019 roll forward'!CY52","v":0},{"$f":"'ICB roll forward'!EN24+'CAPEX 2000-2009 roll forward'!EO51+'CAPEX 2010-2019 roll forward'!CZ52","v":0},{"$f":"'ICB roll forward'!EO24+'CAPEX 2000-2009 roll forward'!EP51+'CAPEX 2010-2019 roll forward'!DA52","v":0},{"$f":"'ICB roll forward'!EP24+'CAPEX 2000-2009 roll forward'!EQ51+'CAPEX 2010-2019 roll forward'!DB52","v":0},{"$f":"'ICB roll forward'!EQ24+'CAPEX 2000-2009 roll forward'!ER51+'CAPEX 2010-2019 roll forward'!DC52","v":0},{"$f":"'ICB roll forward'!ER24+'CAPEX 2000-2009 roll forward'!ES51+'CAPEX 2010-2019 roll forward'!DD52","v":0},{"$f":"'ICB roll forward'!ES24+'CAPEX 2000-2009 roll forward'!ET51+'CAPEX 2010-2019 roll forward'!DE52","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW25+'CAPEX 2000-2009 roll forward'!AX52+'CAPEX 2010-2019 roll forward'!I53","v":2.6224260036765967},{"$f":"'ICB roll forward'!AX25+'CAPEX 2000-2009 roll forward'!AY52+'CAPEX 2010-2019 roll forward'!J53","v":2.7346755473071247},{"$f":"'ICB roll forward'!AY25+'CAPEX 2000-2009 roll forward'!AZ52+'CAPEX 2010-2019 roll forward'!K53","v":2.8503997892762536},{"$f":"'ICB roll forward'!AZ25+'CAPEX 2000-2009 roll forward'!BA52+'CAPEX 2010-2019 roll forward'!L53","v":2.8773638287296848},{"$f":"'ICB roll forward'!BA25+'CAPEX 2000-2009 roll forward'!BB52+'CAPEX 2010-2019 roll forward'!M53","v":2.9057199194140564},{"$f":"'ICB roll forward'!BB25+'CAPEX 2000-2009 roll forward'!BC52+'CAPEX 2010-2019 roll forward'!N53","v":2.6224260036765967},{"$f":"'ICB roll forward'!BC25+'CAPEX 2000-2009 roll forward'!BD52+'CAPEX 2010-2019 roll forward'!O53","v":2.6799789033354986},{"$f":"'ICB roll forward'!BD25+'CAPEX 2000-2009 roll forward'!BE52+'CAPEX 2010-2019 roll forward'!P53","v":2.7156457433354988},{"$f":"'ICB roll forward'!BE25+'CAPEX 2000-2009 roll forward'!BF52+'CAPEX 2010-2019 roll forward'!Q53","v":2.7455984866688321},{"$f":"'ICB roll forward'!BF25+'CAPEX 2000-2009 roll forward'!BG52+'CAPEX 2010-2019 roll forward'!R53","v":2.7455984866688321},{"$f":"'ICB roll forward'!BG25+'CAPEX 2000-2009 roll forward'!BH52+'CAPEX 2010-2019 roll forward'!S53","v":2.7536706358541521},{"$f":"'ICB roll forward'!BH25+'CAPEX 2000-2009 roll forward'!BI52+'CAPEX 2010-2019 roll forward'!T53","v":2.7651474491897221},{"$f":"'ICB roll forward'!BI25+'CAPEX 2000-2009 roll forward'!BJ52+'CAPEX 2010-2019 roll forward'!U53","v":2.7651474491897221},{"$f":"'ICB roll forward'!BJ25+'CAPEX 2000-2009 roll forward'!BK52+'CAPEX 2010-2019 roll forward'!V53","v":2.7651474491897221},{"$f":"'ICB roll forward'!BK25+'CAPEX 2000-2009 roll forward'!BL52+'CAPEX 2010-2019 roll forward'!W53","v":1.9166577576471182},{"$f":"'ICB roll forward'!BL25+'CAPEX 2000-2009 roll forward'!BM52+'CAPEX 2010-2019 roll forward'!X53","v":1.0681680661045219},{"$f":"'ICB roll forward'!BM25+'CAPEX 2000-2009 roll forward'!BN52+'CAPEX 2010-2019 roll forward'!Y53","v":1.0681680661045219},{"$f":"'ICB roll forward'!BN25+'CAPEX 2000-2009 roll forward'!BO52+'CAPEX 2010-2019 roll forward'!Z53","v":1.0681680661045219},{"$f":"'ICB roll forward'!BO25+'CAPEX 2000-2009 roll forward'!BP52+'CAPEX 2010-2019 roll forward'!AA53","v":1.0681680661045219},{"$f":"'ICB roll forward'!BP25+'CAPEX 2000-2009 roll forward'!BQ52+'CAPEX 2010-2019 roll forward'!AB53","v":1.0681680661045219},{"$f":"'ICB roll forward'!BQ25+'CAPEX 2000-2009 roll forward'!BR52+'CAPEX 2010-2019 roll forward'!AC53","v":1.0318376757295216},{"$f":"'ICB roll forward'!BR25+'CAPEX 2000-2009 roll forward'!BS52+'CAPEX 2010-2019 roll forward'!AD53","v":0.87045311797952296},{"$f":"'ICB roll forward'!BS25+'CAPEX 2000-2009 roll forward'!BT52+'CAPEX 2010-2019 roll forward'!AE53","v":0.69427844272952233},{"$f":"'ICB roll forward'!BT25+'CAPEX 2000-2009 roll forward'!BU52+'CAPEX 2010-2019 roll forward'!AF53","v":0.55823243081285501},{"$f":"'ICB roll forward'!BU25+'CAPEX 2000-2009 roll forward'!BV52+'CAPEX 2010-2019 roll forward'!AG53","v":0.30312858468785664},{"$f":"'ICB roll forward'!BV25+'CAPEX 2000-2009 roll forward'!BW52+'CAPEX 2010-2019 roll forward'!AH53","v":0.2043850016393291},{"$f":"'ICB roll forward'!BW25+'CAPEX 2000-2009 roll forward'!BX52+'CAPEX 2010-2019 roll forward'!AI53","v":0.18633087447570865},{"$f":"'ICB roll forward'!BX25+'CAPEX 2000-2009 roll forward'!BY52+'CAPEX 2010-2019 roll forward'!AJ53","v":0.16878988069832368},{"$f":"'ICB roll forward'!BY25+'CAPEX 2000-2009 roll forward'!BZ52+'CAPEX 2010-2019 roll forward'!AK53","v":0.16234229591646615},{"$f":"'ICB roll forward'!BZ25+'CAPEX 2000-2009 roll forward'!CA52+'CAPEX 2010-2019 roll forward'!AL53","v":0.14533096470551971},{"$f":"'ICB roll forward'!CA25+'CAPEX 2000-2009 roll forward'!CB52+'CAPEX 2010-2019 roll forward'!AM53","v":0.14272144551312127},{"$f":"'ICB roll forward'!CB25+'CAPEX 2000-2009 roll forward'!CC52+'CAPEX 2010-2019 roll forward'!AN53","v":0.14272144551312127},{"$f":"'ICB roll forward'!CC25+'CAPEX 2000-2009 roll forward'!CD52+'CAPEX 2010-2019 roll forward'!AO53","v":0.14272144551312127},{"$f":"'ICB roll forward'!CD25+'CAPEX 2000-2009 roll forward'!CE52+'CAPEX 2010-2019 roll forward'!AP53","v":0.13514192991707433},{"$f":"'ICB roll forward'!CE25+'CAPEX 2000-2009 roll forward'!CF52+'CAPEX 2010-2019 roll forward'!AQ53","v":0.11545279029865915},{"$f":"'ICB roll forward'!CF25+'CAPEX 2000-2009 roll forward'!CG52+'CAPEX 2010-2019 roll forward'!AR53","v":0.11545279029865899},{"$f":"'ICB roll forward'!CG25+'CAPEX 2000-2009 roll forward'!CH52+'CAPEX 2010-2019 roll forward'!AS53","v":8.5168545854214323E-2},{"$f":"'ICB roll forward'!CH25+'CAPEX 2000-2009 roll forward'!CI52+'CAPEX 2010-2019 roll forward'!AT53","v":4.9501705854214983E-2},{"$f":"'ICB roll forward'!CI25+'CAPEX 2000-2009 roll forward'!CJ52+'CAPEX 2010-2019 roll forward'!AU53","v":1.9548962520882091E-2},{"$f":"'ICB roll forward'!CJ25+'CAPEX 2000-2009 roll forward'!CK52+'CAPEX 2010-2019 roll forward'!AV53","v":1.9548962520882091E-2},{"$f":"'ICB roll forward'!CK25+'CAPEX 2000-2009 roll forward'!CL52+'CAPEX 2010-2019 roll forward'!AW53","v":1.1476813335561092E-2},{"$f":"'ICB roll forward'!CL25+'CAPEX 2000-2009 roll forward'!CM52+'CAPEX 2010-2019 roll forward'!AX53","v":-8.7430063189231078E-15},{"$f":"'ICB roll forward'!CM25+'CAPEX 2000-2009 roll forward'!CN52+'CAPEX 2010-2019 roll forward'!AY53","v":-8.7430063189231078E-15},{"$f":"'ICB roll forward'!CN25+'CAPEX 2000-2009 roll forward'!CO52+'CAPEX 2010-2019 roll forward'!AZ53","v":-8.7430063189231078E-15},{"$f":"'ICB roll forward'!CO25+'CAPEX 2000-2009 roll forward'!CP52+'CAPEX 2010-2019 roll forward'!BA53","v":-9.2426066800044282E-15},{"$f":"'ICB roll forward'!CP25+'CAPEX 2000-2009 roll forward'!CQ52+'CAPEX 2010-2019 roll forward'!BB53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CQ25+'CAPEX 2000-2009 roll forward'!CR52+'CAPEX 2010-2019 roll forward'!BC53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CR25+'CAPEX 2000-2009 roll forward'!CS52+'CAPEX 2010-2019 roll forward'!BD53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CS25+'CAPEX 2000-2009 roll forward'!CT52+'CAPEX 2010-2019 roll forward'!BE53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CT25+'CAPEX 2000-2009 roll forward'!CU52+'CAPEX 2010-2019 roll forward'!BF53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CU25+'CAPEX 2000-2009 roll forward'!CV52+'CAPEX 2010-2019 roll forward'!BG53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CV25+'CAPEX 2000-2009 roll forward'!CW52+'CAPEX 2010-2019 roll forward'!BH53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CW25+'CAPEX 2000-2009 roll forward'!CX52+'CAPEX 2010-2019 roll forward'!BI53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CX25+'CAPEX 2000-2009 roll forward'!CY52+'CAPEX 2010-2019 roll forward'!BJ53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CY25+'CAPEX 2000-2009 roll forward'!CZ52+'CAPEX 2010-2019 roll forward'!BK53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!CZ25+'CAPEX 2000-2009 roll forward'!DA52+'CAPEX 2010-2019 roll forward'!BL53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DA25+'CAPEX 2000-2009 roll forward'!DB52+'CAPEX 2010-2019 roll forward'!BM53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DB25+'CAPEX 2000-2009 roll forward'!DC52+'CAPEX 2010-2019 roll forward'!BN53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DC25+'CAPEX 2000-2009 roll forward'!DD52+'CAPEX 2010-2019 roll forward'!BO53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DD25+'CAPEX 2000-2009 roll forward'!DE52+'CAPEX 2010-2019 roll forward'!BP53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DE25+'CAPEX 2000-2009 roll forward'!DF52+'CAPEX 2010-2019 roll forward'!BQ53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DF25+'CAPEX 2000-2009 roll forward'!DG52+'CAPEX 2010-2019 roll forward'!BR53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DG25+'CAPEX 2000-2009 roll forward'!DH52+'CAPEX 2010-2019 roll forward'!BS53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DH25+'CAPEX 2000-2009 roll forward'!DI52+'CAPEX 2010-2019 roll forward'!BT53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DI25+'CAPEX 2000-2009 roll forward'!DJ52+'CAPEX 2010-2019 roll forward'!BU53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DJ25+'CAPEX 2000-2009 roll forward'!DK52+'CAPEX 2010-2019 roll forward'!BV53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DK25+'CAPEX 2000-2009 roll forward'!DL52+'CAPEX 2010-2019 roll forward'!BW53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DL25+'CAPEX 2000-2009 roll forward'!DM52+'CAPEX 2010-2019 roll forward'!BX53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DM25+'CAPEX 2000-2009 roll forward'!DN52+'CAPEX 2010-2019 roll forward'!BY53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DN25+'CAPEX 2000-2009 roll forward'!DO52+'CAPEX 2010-2019 roll forward'!BZ53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DO25+'CAPEX 2000-2009 roll forward'!DP52+'CAPEX 2010-2019 roll forward'!CA53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DP25+'CAPEX 2000-2009 roll forward'!DQ52+'CAPEX 2010-2019 roll forward'!CB53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DQ25+'CAPEX 2000-2009 roll forward'!DR52+'CAPEX 2010-2019 roll forward'!CC53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DR25+'CAPEX 2000-2009 roll forward'!DS52+'CAPEX 2010-2019 roll forward'!CD53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DS25+'CAPEX 2000-2009 roll forward'!DT52+'CAPEX 2010-2019 roll forward'!CE53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DT25+'CAPEX 2000-2009 roll forward'!DU52+'CAPEX 2010-2019 roll forward'!CF53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DU25+'CAPEX 2000-2009 roll forward'!DV52+'CAPEX 2010-2019 roll forward'!CG53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DV25+'CAPEX 2000-2009 roll forward'!DW52+'CAPEX 2010-2019 roll forward'!CH53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DW25+'CAPEX 2000-2009 roll forward'!DX52+'CAPEX 2010-2019 roll forward'!CI53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DX25+'CAPEX 2000-2009 roll forward'!DY52+'CAPEX 2010-2019 roll forward'!CJ53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DY25+'CAPEX 2000-2009 roll forward'!DZ52+'CAPEX 2010-2019 roll forward'!CK53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!DZ25+'CAPEX 2000-2009 roll forward'!EA52+'CAPEX 2010-2019 roll forward'!CL53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EA25+'CAPEX 2000-2009 roll forward'!EB52+'CAPEX 2010-2019 roll forward'!CM53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EB25+'CAPEX 2000-2009 roll forward'!EC52+'CAPEX 2010-2019 roll forward'!CN53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EC25+'CAPEX 2000-2009 roll forward'!ED52+'CAPEX 2010-2019 roll forward'!CO53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!ED25+'CAPEX 2000-2009 roll forward'!EE52+'CAPEX 2010-2019 roll forward'!CP53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EE25+'CAPEX 2000-2009 roll forward'!EF52+'CAPEX 2010-2019 roll forward'!CQ53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EF25+'CAPEX 2000-2009 roll forward'!EG52+'CAPEX 2010-2019 roll forward'!CR53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EG25+'CAPEX 2000-2009 roll forward'!EH52+'CAPEX 2010-2019 roll forward'!CS53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EH25+'CAPEX 2000-2009 roll forward'!EI52+'CAPEX 2010-2019 roll forward'!CT53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EI25+'CAPEX 2000-2009 roll forward'!EJ52+'CAPEX 2010-2019 roll forward'!CU53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EJ25+'CAPEX 2000-2009 roll forward'!EK52+'CAPEX 2010-2019 roll forward'!CV53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EK25+'CAPEX 2000-2009 roll forward'!EL52+'CAPEX 2010-2019 roll forward'!CW53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EL25+'CAPEX 2000-2009 roll forward'!EM52+'CAPEX 2010-2019 roll forward'!CX53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EM25+'CAPEX 2000-2009 roll forward'!EN52+'CAPEX 2010-2019 roll forward'!CY53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EN25+'CAPEX 2000-2009 roll forward'!EO52+'CAPEX 2010-2019 roll forward'!CZ53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EO25+'CAPEX 2000-2009 roll forward'!EP52+'CAPEX 2010-2019 roll forward'!DA53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EP25+'CAPEX 2000-2009 roll forward'!EQ52+'CAPEX 2010-2019 roll forward'!DB53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!EQ25+'CAPEX 2000-2009 roll forward'!ER52+'CAPEX 2010-2019 roll forward'!DC53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!ER25+'CAPEX 2000-2009 roll forward'!ES52+'CAPEX 2010-2019 roll forward'!DD53","v":-1.457167719820518E-14},{"$f":"'ICB roll forward'!ES25+'CAPEX 2000-2009 roll forward'!ET52+'CAPEX 2010-2019 roll forward'!DE53","v":-1.457167719820518E-14}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW26+'CAPEX 2000-2009 roll forward'!AX53+'CAPEX 2010-2019 roll forward'!I54","v":0.10924839232572017},{"$f":"'ICB roll forward'!AX26+'CAPEX 2000-2009 roll forward'!AY53+'CAPEX 2010-2019 roll forward'!J54","v":0.11217198008446057},{"$f":"'ICB roll forward'!AY26+'CAPEX 2000-2009 roll forward'!AZ53+'CAPEX 2010-2019 roll forward'!K54","v":0.11408358083515284},{"$f":"'ICB roll forward'!AZ26+'CAPEX 2000-2009 roll forward'!BA53+'CAPEX 2010-2019 roll forward'!L54","v":0.11609622809649014},{"$f":"'ICB roll forward'!BA26+'CAPEX 2000-2009 roll forward'!BB53+'CAPEX 2010-2019 roll forward'!M54","v":0.11821278071304811},{"$f":"'ICB roll forward'!BB26+'CAPEX 2000-2009 roll forward'!BC53+'CAPEX 2010-2019 roll forward'!N54","v":0.10924839232572017},{"$f":"'ICB roll forward'!BC26+'CAPEX 2000-2009 roll forward'!BD53+'CAPEX 2010-2019 roll forward'!O54","v":0.11981762497036691},{"$f":"'ICB roll forward'!BD26+'CAPEX 2000-2009 roll forward'!BE53+'CAPEX 2010-2019 roll forward'!P54","v":0.13341362497036691},{"$f":"'ICB roll forward'!BE26+'CAPEX 2000-2009 roll forward'!BF53+'CAPEX 2010-2019 roll forward'!Q54","v":0.13341362497036691},{"$f":"'ICB roll forward'!BF26+'CAPEX 2000-2009 roll forward'!BG53+'CAPEX 2010-2019 roll forward'!R54","v":0.15745361897036692},{"$f":"'ICB roll forward'!BG26+'CAPEX 2000-2009 roll forward'!BH53+'CAPEX 2010-2019 roll forward'!S54","v":0.17148496213503359},{"$f":"'ICB roll forward'!BH26+'CAPEX 2000-2009 roll forward'!BI53+'CAPEX 2010-2019 roll forward'!T54","v":0.17148496213503359},{"$f":"'ICB roll forward'!BI26+'CAPEX 2000-2009 roll forward'!BJ53+'CAPEX 2010-2019 roll forward'!U54","v":0.17148496213503359},{"$f":"'ICB roll forward'!BJ26+'CAPEX 2000-2009 roll forward'!BK53+'CAPEX 2010-2019 roll forward'!V54","v":0.17148496213503359},{"$f":"'ICB roll forward'!BK26+'CAPEX 2000-2009 roll forward'!BL53+'CAPEX 2010-2019 roll forward'!W54","v":0.14017181978540055},{"$f":"'ICB roll forward'!BL26+'CAPEX 2000-2009 roll forward'!BM53+'CAPEX 2010-2019 roll forward'!X54","v":0.10885867743576877},{"$f":"'ICB roll forward'!BM26+'CAPEX 2000-2009 roll forward'!BN53+'CAPEX 2010-2019 roll forward'!Y54","v":0.10885867743576877},{"$f":"'ICB roll forward'!BN26+'CAPEX 2000-2009 roll forward'!BO53+'CAPEX 2010-2019 roll forward'!Z54","v":0.10885867743576877},{"$f":"'ICB roll forward'!BO26+'CAPEX 2000-2009 roll forward'!BP53+'CAPEX 2010-2019 roll forward'!AA54","v":0.10885867743576877},{"$f":"'ICB roll forward'!BP26+'CAPEX 2000-2009 roll forward'!BQ53+'CAPEX 2010-2019 roll forward'!AB54","v":0.10885867743576877},{"$f":"'ICB roll forward'!BQ26+'CAPEX 2000-2009 roll forward'!BR53+'CAPEX 2010-2019 roll forward'!AC54","v":0.10685572443576877},{"$f":"'ICB roll forward'!BR26+'CAPEX 2000-2009 roll forward'!BS53+'CAPEX 2010-2019 roll forward'!AD54","v":0.10230316481076879},{"$f":"'ICB roll forward'!BS26+'CAPEX 2000-2009 roll forward'!BT53+'CAPEX 2010-2019 roll forward'!AE54","v":9.9540287394102103E-2},{"$f":"'ICB roll forward'!BT26+'CAPEX 2000-2009 roll forward'!BU53+'CAPEX 2010-2019 roll forward'!AF54","v":9.743969297743546E-2},{"$f":"'ICB roll forward'!BU26+'CAPEX 2000-2009 roll forward'!BV53+'CAPEX 2010-2019 roll forward'!AG54","v":9.5569343602435464E-2},{"$f":"'ICB roll forward'!BV26+'CAPEX 2000-2009 roll forward'!BW53+'CAPEX 2010-2019 roll forward'!AH54","v":9.4865614435768769E-2},{"$f":"'ICB roll forward'!BW26+'CAPEX 2000-2009 roll forward'!BX53+'CAPEX 2010-2019 roll forward'!AI54","v":9.0380839034347293E-2},{"$f":"'ICB roll forward'!BX26+'CAPEX 2000-2009 roll forward'!BY53+'CAPEX 2010-2019 roll forward'!AJ54","v":6.7521675468854236E-2},{"$f":"'ICB roll forward'!BY26+'CAPEX 2000-2009 roll forward'!BZ53+'CAPEX 2010-2019 roll forward'!AK54","v":6.2347574636899598E-2},{"$f":"'ICB roll forward'!BZ26+'CAPEX 2000-2009 roll forward'!CA53+'CAPEX 2010-2019 roll forward'!AL54","v":6.2236569809313393E-2},{"$f":"'ICB roll forward'!CA26+'CAPEX 2000-2009 roll forward'!CB53+'CAPEX 2010-2019 roll forward'!AM54","v":6.2236569809313393E-2},{"$f":"'ICB roll forward'!CB26+'CAPEX 2000-2009 roll forward'!CC53+'CAPEX 2010-2019 roll forward'!AN54","v":6.2236569809313344E-2},{"$f":"'ICB roll forward'!CC26+'CAPEX 2000-2009 roll forward'!CD53+'CAPEX 2010-2019 roll forward'!AO54","v":6.2236569809313344E-2},{"$f":"'ICB roll forward'!CD26+'CAPEX 2000-2009 roll forward'!CE53+'CAPEX 2010-2019 roll forward'!AP54","v":6.2236569809313344E-2},{"$f":"'ICB roll forward'!CE26+'CAPEX 2000-2009 roll forward'!CF53+'CAPEX 2010-2019 roll forward'!AQ54","v":5.7469303831333189E-2},{"$f":"'ICB roll forward'!CF26+'CAPEX 2000-2009 roll forward'!CG53+'CAPEX 2010-2019 roll forward'!AR54","v":5.7469303831333099E-2},{"$f":"'ICB roll forward'!CG26+'CAPEX 2000-2009 roll forward'!CH53+'CAPEX 2010-2019 roll forward'!AS54","v":5.1667337164666462E-2},{"$f":"'ICB roll forward'!CH26+'CAPEX 2000-2009 roll forward'!CI53+'CAPEX 2010-2019 roll forward'!AT54","v":3.8071337164666569E-2},{"$f":"'ICB roll forward'!CI26+'CAPEX 2000-2009 roll forward'!CJ53+'CAPEX 2010-2019 roll forward'!AU54","v":3.8071337164666569E-2},{"$f":"'ICB roll forward'!CJ26+'CAPEX 2000-2009 roll forward'!CK53+'CAPEX 2010-2019 roll forward'!AV54","v":1.4031343164666454E-2},{"$f":"'ICB roll forward'!CK26+'CAPEX 2000-2009 roll forward'!CL53+'CAPEX 2010-2019 roll forward'!AW54","v":-4.9482987152238422E-16},{"$f":"'ICB roll forward'!CL26+'CAPEX 2000-2009 roll forward'!CM53+'CAPEX 2010-2019 roll forward'!AX54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CM26+'CAPEX 2000-2009 roll forward'!CN53+'CAPEX 2010-2019 roll forward'!AY54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CN26+'CAPEX 2000-2009 roll forward'!CO53+'CAPEX 2010-2019 roll forward'!AZ54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CO26+'CAPEX 2000-2009 roll forward'!CP53+'CAPEX 2010-2019 roll forward'!BA54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CP26+'CAPEX 2000-2009 roll forward'!CQ53+'CAPEX 2010-2019 roll forward'!BB54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CQ26+'CAPEX 2000-2009 roll forward'!CR53+'CAPEX 2010-2019 roll forward'!BC54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CR26+'CAPEX 2000-2009 roll forward'!CS53+'CAPEX 2010-2019 roll forward'!BD54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CS26+'CAPEX 2000-2009 roll forward'!CT53+'CAPEX 2010-2019 roll forward'!BE54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CT26+'CAPEX 2000-2009 roll forward'!CU53+'CAPEX 2010-2019 roll forward'!BF54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CU26+'CAPEX 2000-2009 roll forward'!CV53+'CAPEX 2010-2019 roll forward'!BG54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CV26+'CAPEX 2000-2009 roll forward'!CW53+'CAPEX 2010-2019 roll forward'!BH54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CW26+'CAPEX 2000-2009 roll forward'!CX53+'CAPEX 2010-2019 roll forward'!BI54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CX26+'CAPEX 2000-2009 roll forward'!CY53+'CAPEX 2010-2019 roll forward'!BJ54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CY26+'CAPEX 2000-2009 roll forward'!CZ53+'CAPEX 2010-2019 roll forward'!BK54","v":-9.3891908137244684E-16},{"$f":"'ICB roll forward'!CZ26+'CAPEX 2000-2009 roll forward'!DA53+'CAPEX 2010-2019 roll forward'!BL54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DA26+'CAPEX 2000-2009 roll forward'!DB53+'CAPEX 2010-2019 roll forward'!BM54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DB26+'CAPEX 2000-2009 roll forward'!DC53+'CAPEX 2010-2019 roll forward'!BN54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DC26+'CAPEX 2000-2009 roll forward'!DD53+'CAPEX 2010-2019 roll forward'!BO54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DD26+'CAPEX 2000-2009 roll forward'!DE53+'CAPEX 2010-2019 roll forward'!BP54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DE26+'CAPEX 2000-2009 roll forward'!DF53+'CAPEX 2010-2019 roll forward'!BQ54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DF26+'CAPEX 2000-2009 roll forward'!DG53+'CAPEX 2010-2019 roll forward'!BR54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DG26+'CAPEX 2000-2009 roll forward'!DH53+'CAPEX 2010-2019 roll forward'!BS54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DH26+'CAPEX 2000-2009 roll forward'!DI53+'CAPEX 2010-2019 roll forward'!BT54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DI26+'CAPEX 2000-2009 roll forward'!DJ53+'CAPEX 2010-2019 roll forward'!BU54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DJ26+'CAPEX 2000-2009 roll forward'!DK53+'CAPEX 2010-2019 roll forward'!BV54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DK26+'CAPEX 2000-2009 roll forward'!DL53+'CAPEX 2010-2019 roll forward'!BW54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DL26+'CAPEX 2000-2009 roll forward'!DM53+'CAPEX 2010-2019 roll forward'!BX54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DM26+'CAPEX 2000-2009 roll forward'!DN53+'CAPEX 2010-2019 roll forward'!BY54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DN26+'CAPEX 2000-2009 roll forward'!DO53+'CAPEX 2010-2019 roll forward'!BZ54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DO26+'CAPEX 2000-2009 roll forward'!DP53+'CAPEX 2010-2019 roll forward'!CA54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DP26+'CAPEX 2000-2009 roll forward'!DQ53+'CAPEX 2010-2019 roll forward'!CB54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DQ26+'CAPEX 2000-2009 roll forward'!DR53+'CAPEX 2010-2019 roll forward'!CC54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DR26+'CAPEX 2000-2009 roll forward'!DS53+'CAPEX 2010-2019 roll forward'!CD54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DS26+'CAPEX 2000-2009 roll forward'!DT53+'CAPEX 2010-2019 roll forward'!CE54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DT26+'CAPEX 2000-2009 roll forward'!DU53+'CAPEX 2010-2019 roll forward'!CF54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DU26+'CAPEX 2000-2009 roll forward'!DV53+'CAPEX 2010-2019 roll forward'!CG54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DV26+'CAPEX 2000-2009 roll forward'!DW53+'CAPEX 2010-2019 roll forward'!CH54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DW26+'CAPEX 2000-2009 roll forward'!DX53+'CAPEX 2010-2019 roll forward'!CI54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DX26+'CAPEX 2000-2009 roll forward'!DY53+'CAPEX 2010-2019 roll forward'!CJ54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DY26+'CAPEX 2000-2009 roll forward'!DZ53+'CAPEX 2010-2019 roll forward'!CK54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!DZ26+'CAPEX 2000-2009 roll forward'!EA53+'CAPEX 2010-2019 roll forward'!CL54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EA26+'CAPEX 2000-2009 roll forward'!EB53+'CAPEX 2010-2019 roll forward'!CM54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EB26+'CAPEX 2000-2009 roll forward'!EC53+'CAPEX 2010-2019 roll forward'!CN54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EC26+'CAPEX 2000-2009 roll forward'!ED53+'CAPEX 2010-2019 roll forward'!CO54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!ED26+'CAPEX 2000-2009 roll forward'!EE53+'CAPEX 2010-2019 roll forward'!CP54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EE26+'CAPEX 2000-2009 roll forward'!EF53+'CAPEX 2010-2019 roll forward'!CQ54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EF26+'CAPEX 2000-2009 roll forward'!EG53+'CAPEX 2010-2019 roll forward'!CR54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EG26+'CAPEX 2000-2009 roll forward'!EH53+'CAPEX 2010-2019 roll forward'!CS54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EH26+'CAPEX 2000-2009 roll forward'!EI53+'CAPEX 2010-2019 roll forward'!CT54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EI26+'CAPEX 2000-2009 roll forward'!EJ53+'CAPEX 2010-2019 roll forward'!CU54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EJ26+'CAPEX 2000-2009 roll forward'!EK53+'CAPEX 2010-2019 roll forward'!CV54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EK26+'CAPEX 2000-2009 roll forward'!EL53+'CAPEX 2010-2019 roll forward'!CW54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EL26+'CAPEX 2000-2009 roll forward'!EM53+'CAPEX 2010-2019 roll forward'!CX54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EM26+'CAPEX 2000-2009 roll forward'!EN53+'CAPEX 2010-2019 roll forward'!CY54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EN26+'CAPEX 2000-2009 roll forward'!EO53+'CAPEX 2010-2019 roll forward'!CZ54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EO26+'CAPEX 2000-2009 roll forward'!EP53+'CAPEX 2010-2019 roll forward'!DA54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EP26+'CAPEX 2000-2009 roll forward'!EQ53+'CAPEX 2010-2019 roll forward'!DB54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!EQ26+'CAPEX 2000-2009 roll forward'!ER53+'CAPEX 2010-2019 roll forward'!DC54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!ER26+'CAPEX 2000-2009 roll forward'!ES53+'CAPEX 2010-2019 roll forward'!DD54","v":-1.4662750180693962E-15},{"$f":"'ICB roll forward'!ES26+'CAPEX 2000-2009 roll forward'!ET53+'CAPEX 2010-2019 roll forward'!DE54","v":-1.4662750180693962E-15}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW27+'CAPEX 2000-2009 roll forward'!AX54+'CAPEX 2010-2019 roll forward'!I55","v":0.16972312634027886},{"$f":"'ICB roll forward'!AX27+'CAPEX 2000-2009 roll forward'!AY54+'CAPEX 2010-2019 roll forward'!J55","v":0.19828005907634916},{"$f":"'ICB roll forward'!AY27+'CAPEX 2000-2009 roll forward'!AZ54+'CAPEX 2010-2019 roll forward'!K55","v":0.32383086739677691},{"$f":"'ICB roll forward'!AZ27+'CAPEX 2000-2009 roll forward'!BA54+'CAPEX 2010-2019 roll forward'!L55","v":0.45343070870705915},{"$f":"'ICB roll forward'!BA27+'CAPEX 2000-2009 roll forward'!BB54+'CAPEX 2010-2019 roll forward'!M55","v":0.48524543460978692},{"$f":"'ICB roll forward'!BB27+'CAPEX 2000-2009 roll forward'!BC54+'CAPEX 2010-2019 roll forward'!N55","v":0.16902461484027886},{"$f":"'ICB roll forward'!BC27+'CAPEX 2000-2009 roll forward'!BD54+'CAPEX 2010-2019 roll forward'!O55","v":0.30515314045540298},{"$f":"'ICB roll forward'!BD27+'CAPEX 2000-2009 roll forward'!BE54+'CAPEX 2010-2019 roll forward'!P55","v":0.34132907512206967},{"$f":"'ICB roll forward'!BE27+'CAPEX 2000-2009 roll forward'!BF54+'CAPEX 2010-2019 roll forward'!Q55","v":0.3704778275220697},{"$f":"'ICB roll forward'!BF27+'CAPEX 2000-2009 roll forward'!BG54+'CAPEX 2010-2019 roll forward'!R55","v":0.37102124217206972},{"$f":"'ICB roll forward'!BG27+'CAPEX 2000-2009 roll forward'!BH54+'CAPEX 2010-2019 roll forward'!S55","v":0.3544660998084066},{"$f":"'ICB roll forward'!BH27+'CAPEX 2000-2009 roll forward'!BI54+'CAPEX 2010-2019 roll forward'!T55","v":0.3485390650972448},{"$f":"'ICB roll forward'!BI27+'CAPEX 2000-2009 roll forward'!BJ54+'CAPEX 2010-2019 roll forward'!U55","v":0.33322922870812155},{"$f":"'ICB roll forward'!BJ27+'CAPEX 2000-2009 roll forward'!BK54+'CAPEX 2010-2019 roll forward'!V55","v":0.32208683597647814},{"$f":"'ICB roll forward'!BK27+'CAPEX 2000-2009 roll forward'!BL54+'CAPEX 2010-2019 roll forward'!W55","v":0.25010438686831066},{"$f":"'ICB roll forward'!BL27+'CAPEX 2000-2009 roll forward'!BM54+'CAPEX 2010-2019 roll forward'!X55","v":0.22955015845904961},{"$f":"'ICB roll forward'!BM27+'CAPEX 2000-2009 roll forward'!BN54+'CAPEX 2010-2019 roll forward'!Y55","v":0.22278473155347769},{"$f":"'ICB roll forward'!BN27+'CAPEX 2000-2009 roll forward'!BO54+'CAPEX 2010-2019 roll forward'!Z55","v":0.22278473155347769},{"$f":"'ICB roll forward'!BO27+'CAPEX 2000-2009 roll forward'!BP54+'CAPEX 2010-2019 roll forward'!AA55","v":0.18377287177185805},{"$f":"'ICB roll forward'!BP27+'CAPEX 2000-2009 roll forward'!BQ54+'CAPEX 2010-2019 roll forward'!AB55","v":0.14984838914899104},{"$f":"'ICB roll forward'!BQ27+'CAPEX 2000-2009 roll forward'!BR54+'CAPEX 2010-2019 roll forward'!AC55","v":0.14984838914899104},{"$f":"'ICB roll forward'!BR27+'CAPEX 2000-2009 roll forward'!BS54+'CAPEX 2010-2019 roll forward'!AD55","v":9.2127888260592067E-2},{"$f":"'ICB roll forward'!BS27+'CAPEX 2000-2009 roll forward'!BT54+'CAPEX 2010-2019 roll forward'!AE55","v":5.4338561593925069E-2},{"$f":"'ICB roll forward'!BT27+'CAPEX 2000-2009 roll forward'!BU54+'CAPEX 2010-2019 roll forward'!AF55","v":2.11260261939244E-2},{"$f":"'ICB roll forward'!BU27+'CAPEX 2000-2009 roll forward'!BV54+'CAPEX 2010-2019 roll forward'!AG55","v":6.7020297939243984E-3},{"$f":"'ICB roll forward'!BV27+'CAPEX 2000-2009 roll forward'!BW54+'CAPEX 2010-2019 roll forward'!AH55","v":3.4005372845910499E-3},{"$f":"'ICB roll forward'!BW27+'CAPEX 2000-2009 roll forward'!BX54+'CAPEX 2010-2019 roll forward'!AI55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!BX27+'CAPEX 2000-2009 roll forward'!BY54+'CAPEX 2010-2019 roll forward'!AJ55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!BY27+'CAPEX 2000-2009 roll forward'!BZ54+'CAPEX 2010-2019 roll forward'!AK55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!BZ27+'CAPEX 2000-2009 roll forward'!CA54+'CAPEX 2010-2019 roll forward'!AL55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CA27+'CAPEX 2000-2009 roll forward'!CB54+'CAPEX 2010-2019 roll forward'!AM55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CB27+'CAPEX 2000-2009 roll forward'!CC54+'CAPEX 2010-2019 roll forward'!AN55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CC27+'CAPEX 2000-2009 roll forward'!CD54+'CAPEX 2010-2019 roll forward'!AO55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CD27+'CAPEX 2000-2009 roll forward'!CE54+'CAPEX 2010-2019 roll forward'!AP55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CE27+'CAPEX 2000-2009 roll forward'!CF54+'CAPEX 2010-2019 roll forward'!AQ55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CF27+'CAPEX 2000-2009 roll forward'!CG54+'CAPEX 2010-2019 roll forward'!AR55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CG27+'CAPEX 2000-2009 roll forward'!CH54+'CAPEX 2010-2019 roll forward'!AS55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CH27+'CAPEX 2000-2009 roll forward'!CI54+'CAPEX 2010-2019 roll forward'!AT55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CI27+'CAPEX 2000-2009 roll forward'!CJ54+'CAPEX 2010-2019 roll forward'!AU55","v":-2.229130508651922E-14},{"$f":"'ICB roll forward'!CJ27+'CAPEX 2000-2009 roll forward'!CK54+'CAPEX 2010-2019 roll forward'!AV55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CK27+'CAPEX 2000-2009 roll forward'!CL54+'CAPEX 2010-2019 roll forward'!AW55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CL27+'CAPEX 2000-2009 roll forward'!CM54+'CAPEX 2010-2019 roll forward'!AX55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CM27+'CAPEX 2000-2009 roll forward'!CN54+'CAPEX 2010-2019 roll forward'!AY55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CN27+'CAPEX 2000-2009 roll forward'!CO54+'CAPEX 2010-2019 roll forward'!AZ55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CO27+'CAPEX 2000-2009 roll forward'!CP54+'CAPEX 2010-2019 roll forward'!BA55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CP27+'CAPEX 2000-2009 roll forward'!CQ54+'CAPEX 2010-2019 roll forward'!BB55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CQ27+'CAPEX 2000-2009 roll forward'!CR54+'CAPEX 2010-2019 roll forward'!BC55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CR27+'CAPEX 2000-2009 roll forward'!CS54+'CAPEX 2010-2019 roll forward'!BD55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CS27+'CAPEX 2000-2009 roll forward'!CT54+'CAPEX 2010-2019 roll forward'!BE55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CT27+'CAPEX 2000-2009 roll forward'!CU54+'CAPEX 2010-2019 roll forward'!BF55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CU27+'CAPEX 2000-2009 roll forward'!CV54+'CAPEX 2010-2019 roll forward'!BG55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CV27+'CAPEX 2000-2009 roll forward'!CW54+'CAPEX 2010-2019 roll forward'!BH55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CW27+'CAPEX 2000-2009 roll forward'!CX54+'CAPEX 2010-2019 roll forward'!BI55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CX27+'CAPEX 2000-2009 roll forward'!CY54+'CAPEX 2010-2019 roll forward'!BJ55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CY27+'CAPEX 2000-2009 roll forward'!CZ54+'CAPEX 2010-2019 roll forward'!BK55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!CZ27+'CAPEX 2000-2009 roll forward'!DA54+'CAPEX 2010-2019 roll forward'!BL55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DA27+'CAPEX 2000-2009 roll forward'!DB54+'CAPEX 2010-2019 roll forward'!BM55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DB27+'CAPEX 2000-2009 roll forward'!DC54+'CAPEX 2010-2019 roll forward'!BN55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DC27+'CAPEX 2000-2009 roll forward'!DD54+'CAPEX 2010-2019 roll forward'!BO55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DD27+'CAPEX 2000-2009 roll forward'!DE54+'CAPEX 2010-2019 roll forward'!BP55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DE27+'CAPEX 2000-2009 roll forward'!DF54+'CAPEX 2010-2019 roll forward'!BQ55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DF27+'CAPEX 2000-2009 roll forward'!DG54+'CAPEX 2010-2019 roll forward'!BR55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DG27+'CAPEX 2000-2009 roll forward'!DH54+'CAPEX 2010-2019 roll forward'!BS55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DH27+'CAPEX 2000-2009 roll forward'!DI54+'CAPEX 2010-2019 roll forward'!BT55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DI27+'CAPEX 2000-2009 roll forward'!DJ54+'CAPEX 2010-2019 roll forward'!BU55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DJ27+'CAPEX 2000-2009 roll forward'!DK54+'CAPEX 2010-2019 roll forward'!BV55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DK27+'CAPEX 2000-2009 roll forward'!DL54+'CAPEX 2010-2019 roll forward'!BW55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DL27+'CAPEX 2000-2009 roll forward'!DM54+'CAPEX 2010-2019 roll forward'!BX55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DM27+'CAPEX 2000-2009 roll forward'!DN54+'CAPEX 2010-2019 roll forward'!BY55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DN27+'CAPEX 2000-2009 roll forward'!DO54+'CAPEX 2010-2019 roll forward'!BZ55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DO27+'CAPEX 2000-2009 roll forward'!DP54+'CAPEX 2010-2019 roll forward'!CA55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DP27+'CAPEX 2000-2009 roll forward'!DQ54+'CAPEX 2010-2019 roll forward'!CB55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DQ27+'CAPEX 2000-2009 roll forward'!DR54+'CAPEX 2010-2019 roll forward'!CC55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DR27+'CAPEX 2000-2009 roll forward'!DS54+'CAPEX 2010-2019 roll forward'!CD55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DS27+'CAPEX 2000-2009 roll forward'!DT54+'CAPEX 2010-2019 roll forward'!CE55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DT27+'CAPEX 2000-2009 roll forward'!DU54+'CAPEX 2010-2019 roll forward'!CF55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DU27+'CAPEX 2000-2009 roll forward'!DV54+'CAPEX 2010-2019 roll forward'!CG55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DV27+'CAPEX 2000-2009 roll forward'!DW54+'CAPEX 2010-2019 roll forward'!CH55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DW27+'CAPEX 2000-2009 roll forward'!DX54+'CAPEX 2010-2019 roll forward'!CI55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DX27+'CAPEX 2000-2009 roll forward'!DY54+'CAPEX 2010-2019 roll forward'!CJ55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DY27+'CAPEX 2000-2009 roll forward'!DZ54+'CAPEX 2010-2019 roll forward'!CK55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!DZ27+'CAPEX 2000-2009 roll forward'!EA54+'CAPEX 2010-2019 roll forward'!CL55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EA27+'CAPEX 2000-2009 roll forward'!EB54+'CAPEX 2010-2019 roll forward'!CM55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EB27+'CAPEX 2000-2009 roll forward'!EC54+'CAPEX 2010-2019 roll forward'!CN55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EC27+'CAPEX 2000-2009 roll forward'!ED54+'CAPEX 2010-2019 roll forward'!CO55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!ED27+'CAPEX 2000-2009 roll forward'!EE54+'CAPEX 2010-2019 roll forward'!CP55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EE27+'CAPEX 2000-2009 roll forward'!EF54+'CAPEX 2010-2019 roll forward'!CQ55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EF27+'CAPEX 2000-2009 roll forward'!EG54+'CAPEX 2010-2019 roll forward'!CR55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EG27+'CAPEX 2000-2009 roll forward'!EH54+'CAPEX 2010-2019 roll forward'!CS55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EH27+'CAPEX 2000-2009 roll forward'!EI54+'CAPEX 2010-2019 roll forward'!CT55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EI27+'CAPEX 2000-2009 roll forward'!EJ54+'CAPEX 2010-2019 roll forward'!CU55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EJ27+'CAPEX 2000-2009 roll forward'!EK54+'CAPEX 2010-2019 roll forward'!CV55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EK27+'CAPEX 2000-2009 roll forward'!EL54+'CAPEX 2010-2019 roll forward'!CW55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EL27+'CAPEX 2000-2009 roll forward'!EM54+'CAPEX 2010-2019 roll forward'!CX55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EM27+'CAPEX 2000-2009 roll forward'!EN54+'CAPEX 2010-2019 roll forward'!CY55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EN27+'CAPEX 2000-2009 roll forward'!EO54+'CAPEX 2010-2019 roll forward'!CZ55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EO27+'CAPEX 2000-2009 roll forward'!EP54+'CAPEX 2010-2019 roll forward'!DA55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EP27+'CAPEX 2000-2009 roll forward'!EQ54+'CAPEX 2010-2019 roll forward'!DB55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!EQ27+'CAPEX 2000-2009 roll forward'!ER54+'CAPEX 2010-2019 roll forward'!DC55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!ER27+'CAPEX 2000-2009 roll forward'!ES54+'CAPEX 2010-2019 roll forward'!DD55","v":-2.2381510707270014E-14},{"$f":"'ICB roll forward'!ES27+'CAPEX 2000-2009 roll forward'!ET54+'CAPEX 2010-2019 roll forward'!DE55","v":-2.2381510707270014E-14}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW28+'CAPEX 2000-2009 roll forward'!AX55+'CAPEX 2010-2019 roll forward'!I56","v":0.11891097111957066},{"$f":"'ICB roll forward'!AX28+'CAPEX 2000-2009 roll forward'!AY55+'CAPEX 2010-2019 roll forward'!J56","v":0.20700634510818164},{"$f":"'ICB roll forward'!AY28+'CAPEX 2000-2009 roll forward'!AZ55+'CAPEX 2010-2019 roll forward'!K56","v":0.29749297681702153},{"$f":"'ICB roll forward'!AZ28+'CAPEX 2000-2009 roll forward'!BA55+'CAPEX 2010-2019 roll forward'!L56","v":0.29990815353062628},{"$f":"'ICB roll forward'!BA28+'CAPEX 2000-2009 roll forward'!BB55+'CAPEX 2010-2019 roll forward'!M56","v":0.30244801667049581},{"$f":"'ICB roll forward'!BB28+'CAPEX 2000-2009 roll forward'!BC55+'CAPEX 2010-2019 roll forward'!N56","v":0.11891097111957066},{"$f":"'ICB roll forward'!BC28+'CAPEX 2000-2009 roll forward'!BD55+'CAPEX 2010-2019 roll forward'!O56","v":0.11891097111957066},{"$f":"'ICB roll forward'!BD28+'CAPEX 2000-2009 roll forward'!BE55+'CAPEX 2010-2019 roll forward'!P56","v":0.12570897111957066},{"$f":"'ICB roll forward'!BE28+'CAPEX 2000-2009 roll forward'!BF55+'CAPEX 2010-2019 roll forward'!Q56","v":0.12772602545290401},{"$f":"'ICB roll forward'!BF28+'CAPEX 2000-2009 roll forward'!BG55+'CAPEX 2010-2019 roll forward'!R56","v":0.13331854889290401},{"$f":"'ICB roll forward'!BG28+'CAPEX 2000-2009 roll forward'!BH55+'CAPEX 2010-2019 roll forward'!S56","v":0.1351951753784536},{"$f":"'ICB roll forward'!BH28+'CAPEX 2000-2009 roll forward'!BI55+'CAPEX 2010-2019 roll forward'!T56","v":0.1369677084997736},{"$f":"'ICB roll forward'!BI28+'CAPEX 2000-2009 roll forward'!BJ55+'CAPEX 2010-2019 roll forward'!U56","v":0.13644111275509277},{"$f":"'ICB roll forward'!BJ28+'CAPEX 2000-2009 roll forward'!BK55+'CAPEX 2010-2019 roll forward'!V56","v":0.13397419905138905},{"$f":"'ICB roll forward'!BK28+'CAPEX 2000-2009 roll forward'!BL55+'CAPEX 2010-2019 roll forward'!W56","v":9.4182708705195406E-2},{"$f":"'ICB roll forward'!BL28+'CAPEX 2000-2009 roll forward'!BM55+'CAPEX 2010-2019 roll forward'!X56","v":1.9313844904852447E-2},{"$f":"'ICB roll forward'!BM28+'CAPEX 2000-2009 roll forward'!BN55+'CAPEX 2010-2019 roll forward'!Y56","v":1.9313844904852447E-2},{"$f":"'ICB roll forward'!BN28+'CAPEX 2000-2009 roll forward'!BO55+'CAPEX 2010-2019 roll forward'!Z56","v":1.9313844904852447E-2},{"$f":"'ICB roll forward'!BO28+'CAPEX 2000-2009 roll forward'!BP55+'CAPEX 2010-2019 roll forward'!AA56","v":1.9313844904852447E-2},{"$f":"'ICB roll forward'!BP28+'CAPEX 2000-2009 roll forward'!BQ55+'CAPEX 2010-2019 roll forward'!AB56","v":1.9313844904852447E-2},{"$f":"'ICB roll forward'!BQ28+'CAPEX 2000-2009 roll forward'!BR55+'CAPEX 2010-2019 roll forward'!AC56","v":1.9313844904852447E-2},{"$f":"'ICB roll forward'!BR28+'CAPEX 2000-2009 roll forward'!BS55+'CAPEX 2010-2019 roll forward'!AD56","v":1.9313844904852447E-2},{"$f":"'ICB roll forward'!BS28+'CAPEX 2000-2009 roll forward'!BT55+'CAPEX 2010-2019 roll forward'!AE56","v":1.251584490485246E-2},{"$f":"'ICB roll forward'!BT28+'CAPEX 2000-2009 roll forward'!BU55+'CAPEX 2010-2019 roll forward'!AF56","v":1.0104065571519126E-2},{"$f":"'ICB roll forward'!BU28+'CAPEX 2000-2009 roll forward'!BV55+'CAPEX 2010-2019 roll forward'!AG56","v":3.8536671315191396E-3},{"$f":"'ICB roll forward'!BV28+'CAPEX 2000-2009 roll forward'!BW55+'CAPEX 2010-2019 roll forward'!AH56","v":1.9553089386524793E-3},{"$f":"'ICB roll forward'!BW28+'CAPEX 2000-2009 roll forward'!BX55+'CAPEX 2010-2019 roll forward'!AI56","v":-1.7737547541862853E-16},{"$f":"'ICB roll forward'!BX28+'CAPEX 2000-2009 roll forward'!BY55+'CAPEX 2010-2019 roll forward'!AJ56","v":-2.190088388420719E-16},{"$f":"'ICB roll forward'!BY28+'CAPEX 2000-2009 roll forward'!BZ55+'CAPEX 2010-2019 roll forward'!AK56","v":-2.190088388420719E-16},{"$f":"'ICB roll forward'!BZ28+'CAPEX 2000-2009 roll forward'!CA55+'CAPEX 2010-2019 roll forward'!AL56","v":-2.190088388420719E-16},{"$f":"'ICB roll forward'!CA28+'CAPEX 2000-2009 roll forward'!CB55+'CAPEX 2010-2019 roll forward'!AM56","v":-2.190088388420719E-16},{"$f":"'ICB roll forward'!CB28+'CAPEX 2000-2009 roll forward'!CC55+'CAPEX 2010-2019 roll forward'!AN56","v":-2.7105054312137611E-16},{"$f":"'ICB roll forward'!CC28+'CAPEX 2000-2009 roll forward'!CD55+'CAPEX 2010-2019 roll forward'!AO56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CD28+'CAPEX 2000-2009 roll forward'!CE55+'CAPEX 2010-2019 roll forward'!AP56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CE28+'CAPEX 2000-2009 roll forward'!CF55+'CAPEX 2010-2019 roll forward'!AQ56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CF28+'CAPEX 2000-2009 roll forward'!CG55+'CAPEX 2010-2019 roll forward'!AR56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CG28+'CAPEX 2000-2009 roll forward'!CH55+'CAPEX 2010-2019 roll forward'!AS56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CH28+'CAPEX 2000-2009 roll forward'!CI55+'CAPEX 2010-2019 roll forward'!AT56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CI28+'CAPEX 2000-2009 roll forward'!CJ55+'CAPEX 2010-2019 roll forward'!AU56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CJ28+'CAPEX 2000-2009 roll forward'!CK55+'CAPEX 2010-2019 roll forward'!AV56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CK28+'CAPEX 2000-2009 roll forward'!CL55+'CAPEX 2010-2019 roll forward'!AW56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CL28+'CAPEX 2000-2009 roll forward'!CM55+'CAPEX 2010-2019 roll forward'!AX56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CM28+'CAPEX 2000-2009 roll forward'!CN55+'CAPEX 2010-2019 roll forward'!AY56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CN28+'CAPEX 2000-2009 roll forward'!CO55+'CAPEX 2010-2019 roll forward'!AZ56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CO28+'CAPEX 2000-2009 roll forward'!CP55+'CAPEX 2010-2019 roll forward'!BA56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CP28+'CAPEX 2000-2009 roll forward'!CQ55+'CAPEX 2010-2019 roll forward'!BB56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CQ28+'CAPEX 2000-2009 roll forward'!CR55+'CAPEX 2010-2019 roll forward'!BC56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CR28+'CAPEX 2000-2009 roll forward'!CS55+'CAPEX 2010-2019 roll forward'!BD56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CS28+'CAPEX 2000-2009 roll forward'!CT55+'CAPEX 2010-2019 roll forward'!BE56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CT28+'CAPEX 2000-2009 roll forward'!CU55+'CAPEX 2010-2019 roll forward'!BF56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CU28+'CAPEX 2000-2009 roll forward'!CV55+'CAPEX 2010-2019 roll forward'!BG56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CV28+'CAPEX 2000-2009 roll forward'!CW55+'CAPEX 2010-2019 roll forward'!BH56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CW28+'CAPEX 2000-2009 roll forward'!CX55+'CAPEX 2010-2019 roll forward'!BI56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CX28+'CAPEX 2000-2009 roll forward'!CY55+'CAPEX 2010-2019 roll forward'!BJ56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CY28+'CAPEX 2000-2009 roll forward'!CZ55+'CAPEX 2010-2019 roll forward'!BK56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!CZ28+'CAPEX 2000-2009 roll forward'!DA55+'CAPEX 2010-2019 roll forward'!BL56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!DA28+'CAPEX 2000-2009 roll forward'!DB55+'CAPEX 2010-2019 roll forward'!BM56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!DB28+'CAPEX 2000-2009 roll forward'!DC55+'CAPEX 2010-2019 roll forward'!BN56","v":-3.1962280044872671E-16},{"$f":"'ICB roll forward'!DC28+'CAPEX 2000-2009 roll forward'!DD55+'CAPEX 2010-2019 roll forward'!BO56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DD28+'CAPEX 2000-2009 roll forward'!DE55+'CAPEX 2010-2019 roll forward'!BP56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DE28+'CAPEX 2000-2009 roll forward'!DF55+'CAPEX 2010-2019 roll forward'!BQ56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DF28+'CAPEX 2000-2009 roll forward'!DG55+'CAPEX 2010-2019 roll forward'!BR56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DG28+'CAPEX 2000-2009 roll forward'!DH55+'CAPEX 2010-2019 roll forward'!BS56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DH28+'CAPEX 2000-2009 roll forward'!DI55+'CAPEX 2010-2019 roll forward'!BT56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DI28+'CAPEX 2000-2009 roll forward'!DJ55+'CAPEX 2010-2019 roll forward'!BU56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DJ28+'CAPEX 2000-2009 roll forward'!DK55+'CAPEX 2010-2019 roll forward'!BV56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DK28+'CAPEX 2000-2009 roll forward'!DL55+'CAPEX 2010-2019 roll forward'!BW56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DL28+'CAPEX 2000-2009 roll forward'!DM55+'CAPEX 2010-2019 roll forward'!BX56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DM28+'CAPEX 2000-2009 roll forward'!DN55+'CAPEX 2010-2019 roll forward'!BY56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DN28+'CAPEX 2000-2009 roll forward'!DO55+'CAPEX 2010-2019 roll forward'!BZ56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DO28+'CAPEX 2000-2009 roll forward'!DP55+'CAPEX 2010-2019 roll forward'!CA56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DP28+'CAPEX 2000-2009 roll forward'!DQ55+'CAPEX 2010-2019 roll forward'!CB56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DQ28+'CAPEX 2000-2009 roll forward'!DR55+'CAPEX 2010-2019 roll forward'!CC56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DR28+'CAPEX 2000-2009 roll forward'!DS55+'CAPEX 2010-2019 roll forward'!CD56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DS28+'CAPEX 2000-2009 roll forward'!DT55+'CAPEX 2010-2019 roll forward'!CE56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DT28+'CAPEX 2000-2009 roll forward'!DU55+'CAPEX 2010-2019 roll forward'!CF56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DU28+'CAPEX 2000-2009 roll forward'!DV55+'CAPEX 2010-2019 roll forward'!CG56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DV28+'CAPEX 2000-2009 roll forward'!DW55+'CAPEX 2010-2019 roll forward'!CH56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DW28+'CAPEX 2000-2009 roll forward'!DX55+'CAPEX 2010-2019 roll forward'!CI56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DX28+'CAPEX 2000-2009 roll forward'!DY55+'CAPEX 2010-2019 roll forward'!CJ56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DY28+'CAPEX 2000-2009 roll forward'!DZ55+'CAPEX 2010-2019 roll forward'!CK56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!DZ28+'CAPEX 2000-2009 roll forward'!EA55+'CAPEX 2010-2019 roll forward'!CL56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EA28+'CAPEX 2000-2009 roll forward'!EB55+'CAPEX 2010-2019 roll forward'!CM56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EB28+'CAPEX 2000-2009 roll forward'!EC55+'CAPEX 2010-2019 roll forward'!CN56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EC28+'CAPEX 2000-2009 roll forward'!ED55+'CAPEX 2010-2019 roll forward'!CO56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!ED28+'CAPEX 2000-2009 roll forward'!EE55+'CAPEX 2010-2019 roll forward'!CP56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EE28+'CAPEX 2000-2009 roll forward'!EF55+'CAPEX 2010-2019 roll forward'!CQ56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EF28+'CAPEX 2000-2009 roll forward'!EG55+'CAPEX 2010-2019 roll forward'!CR56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EG28+'CAPEX 2000-2009 roll forward'!EH55+'CAPEX 2010-2019 roll forward'!CS56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EH28+'CAPEX 2000-2009 roll forward'!EI55+'CAPEX 2010-2019 roll forward'!CT56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EI28+'CAPEX 2000-2009 roll forward'!EJ55+'CAPEX 2010-2019 roll forward'!CU56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EJ28+'CAPEX 2000-2009 roll forward'!EK55+'CAPEX 2010-2019 roll forward'!CV56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EK28+'CAPEX 2000-2009 roll forward'!EL55+'CAPEX 2010-2019 roll forward'!CW56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EL28+'CAPEX 2000-2009 roll forward'!EM55+'CAPEX 2010-2019 roll forward'!CX56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EM28+'CAPEX 2000-2009 roll forward'!EN55+'CAPEX 2010-2019 roll forward'!CY56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EN28+'CAPEX 2000-2009 roll forward'!EO55+'CAPEX 2010-2019 roll forward'!CZ56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EO28+'CAPEX 2000-2009 roll forward'!EP55+'CAPEX 2010-2019 roll forward'!DA56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EP28+'CAPEX 2000-2009 roll forward'!EQ55+'CAPEX 2010-2019 roll forward'!DB56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!EQ28+'CAPEX 2000-2009 roll forward'!ER55+'CAPEX 2010-2019 roll forward'!DC56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!ER28+'CAPEX 2000-2009 roll forward'!ES55+'CAPEX 2010-2019 roll forward'!DD56","v":-8.1922316153004715E-16},{"$f":"'ICB roll forward'!ES28+'CAPEX 2000-2009 roll forward'!ET55+'CAPEX 2010-2019 roll forward'!DE56","v":-8.1922316153004715E-16}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW29+'CAPEX 2000-2009 roll forward'!AX56+'CAPEX 2010-2019 roll forward'!I57","v":0.17833431697922675},{"$f":"'ICB roll forward'!AX29+'CAPEX 2000-2009 roll forward'!AY56+'CAPEX 2010-2019 roll forward'!J57","v":0.17876977804132443},{"$f":"'ICB roll forward'!AY29+'CAPEX 2000-2009 roll forward'!AZ56+'CAPEX 2010-2019 roll forward'!K57","v":0.17922856222149058},{"$f":"'ICB roll forward'!AZ29+'CAPEX 2000-2009 roll forward'!BA56+'CAPEX 2010-2019 roll forward'!L57","v":0.17971159756421154},{"$f":"'ICB roll forward'!BA29+'CAPEX 2000-2009 roll forward'!BB56+'CAPEX 2010-2019 roll forward'!M57","v":0.18021957019218546},{"$f":"'ICB roll forward'!BB29+'CAPEX 2000-2009 roll forward'!BC56+'CAPEX 2010-2019 roll forward'!N57","v":0.17833431697922675},{"$f":"'ICB roll forward'!BC29+'CAPEX 2000-2009 roll forward'!BD56+'CAPEX 2010-2019 roll forward'!O57","v":0.20959261145506861},{"$f":"'ICB roll forward'!BD29+'CAPEX 2000-2009 roll forward'!BE56+'CAPEX 2010-2019 roll forward'!P57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BE29+'CAPEX 2000-2009 roll forward'!BF56+'CAPEX 2010-2019 roll forward'!Q57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BF29+'CAPEX 2000-2009 roll forward'!BG56+'CAPEX 2010-2019 roll forward'!R57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BG29+'CAPEX 2000-2009 roll forward'!BH56+'CAPEX 2010-2019 roll forward'!S57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BH29+'CAPEX 2000-2009 roll forward'!BI56+'CAPEX 2010-2019 roll forward'!T57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BI29+'CAPEX 2000-2009 roll forward'!BJ56+'CAPEX 2010-2019 roll forward'!U57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BJ29+'CAPEX 2000-2009 roll forward'!BK56+'CAPEX 2010-2019 roll forward'!V57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BK29+'CAPEX 2000-2009 roll forward'!BL56+'CAPEX 2010-2019 roll forward'!W57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BL29+'CAPEX 2000-2009 roll forward'!BM56+'CAPEX 2010-2019 roll forward'!X57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BM29+'CAPEX 2000-2009 roll forward'!BN56+'CAPEX 2010-2019 roll forward'!Y57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BN29+'CAPEX 2000-2009 roll forward'!BO56+'CAPEX 2010-2019 roll forward'!Z57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BO29+'CAPEX 2000-2009 roll forward'!BP56+'CAPEX 2010-2019 roll forward'!AA57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BP29+'CAPEX 2000-2009 roll forward'!BQ56+'CAPEX 2010-2019 roll forward'!AB57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BQ29+'CAPEX 2000-2009 roll forward'!BR56+'CAPEX 2010-2019 roll forward'!AC57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BR29+'CAPEX 2000-2009 roll forward'!BS56+'CAPEX 2010-2019 roll forward'!AD57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BS29+'CAPEX 2000-2009 roll forward'!BT56+'CAPEX 2010-2019 roll forward'!AE57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BT29+'CAPEX 2000-2009 roll forward'!BU56+'CAPEX 2010-2019 roll forward'!AF57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BU29+'CAPEX 2000-2009 roll forward'!BV56+'CAPEX 2010-2019 roll forward'!AG57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BV29+'CAPEX 2000-2009 roll forward'!BW56+'CAPEX 2010-2019 roll forward'!AH57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BW29+'CAPEX 2000-2009 roll forward'!BX56+'CAPEX 2010-2019 roll forward'!AI57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BX29+'CAPEX 2000-2009 roll forward'!BY56+'CAPEX 2010-2019 roll forward'!AJ57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BY29+'CAPEX 2000-2009 roll forward'!BZ56+'CAPEX 2010-2019 roll forward'!AK57","v":0.2227580714550686},{"$f":"'ICB roll forward'!BZ29+'CAPEX 2000-2009 roll forward'!CA56+'CAPEX 2010-2019 roll forward'!AL57","v":0.2227580714550686},{"$f":"'ICB roll forward'!CA29+'CAPEX 2000-2009 roll forward'!CB56+'CAPEX 2010-2019 roll forward'!AM57","v":0.2227580714550686},{"$f":"'ICB roll forward'!CB29+'CAPEX 2000-2009 roll forward'!CC56+'CAPEX 2010-2019 roll forward'!AN57","v":0.2227580714550686},{"$f":"'ICB roll forward'!CC29+'CAPEX 2000-2009 roll forward'!CD56+'CAPEX 2010-2019 roll forward'!AO57","v":0.2227580714550686},{"$f":"'ICB roll forward'!CD29+'CAPEX 2000-2009 roll forward'!CE56+'CAPEX 2010-2019 roll forward'!AP57","v":0.2227580714550686},{"$f":"'ICB roll forward'!CE29+'CAPEX 2000-2009 roll forward'!CF56+'CAPEX 2010-2019 roll forward'!AQ57","v":0.13593062698636721},{"$f":"'ICB roll forward'!CF29+'CAPEX 2000-2009 roll forward'!CG56+'CAPEX 2010-2019 roll forward'!AR57","v":4.9103182517664025E-2},{"$f":"'ICB roll forward'!CG29+'CAPEX 2000-2009 roll forward'!CH56+'CAPEX 2010-2019 roll forward'!AS57","v":4.9103182517664025E-2},{"$f":"'ICB roll forward'!CH29+'CAPEX 2000-2009 roll forward'!CI56+'CAPEX 2010-2019 roll forward'!AT57","v":4.9103182517664025E-2},{"$f":"'ICB roll forward'!CI29+'CAPEX 2000-2009 roll forward'!CJ56+'CAPEX 2010-2019 roll forward'!AU57","v":4.9103182517664025E-2},{"$f":"'ICB roll forward'!CJ29+'CAPEX 2000-2009 roll forward'!CK56+'CAPEX 2010-2019 roll forward'!AV57","v":4.9103182517664025E-2},{"$f":"'ICB roll forward'!CK29+'CAPEX 2000-2009 roll forward'!CL56+'CAPEX 2010-2019 roll forward'!AW57","v":4.9048494017664028E-2},{"$f":"'ICB roll forward'!CL29+'CAPEX 2000-2009 roll forward'!CM56+'CAPEX 2010-2019 roll forward'!AX57","v":4.8925335167664029E-2},{"$f":"'ICB roll forward'!CM29+'CAPEX 2000-2009 roll forward'!CN56+'CAPEX 2010-2019 roll forward'!AY57","v":4.8855482917664027E-2},{"$f":"'ICB roll forward'!CN29+'CAPEX 2000-2009 roll forward'!CO56+'CAPEX 2010-2019 roll forward'!AZ57","v":4.8827982917664027E-2},{"$f":"'ICB roll forward'!CO29+'CAPEX 2000-2009 roll forward'!CP56+'CAPEX 2010-2019 roll forward'!BA57","v":4.8827982917664027E-2},{"$f":"'ICB roll forward'!CP29+'CAPEX 2000-2009 roll forward'!CQ56+'CAPEX 2010-2019 roll forward'!BB57","v":4.8827982917664027E-2},{"$f":"'ICB roll forward'!CQ29+'CAPEX 2000-2009 roll forward'!CR56+'CAPEX 2010-2019 roll forward'!BC57","v":4.8396453511399415E-2},{"$f":"'ICB roll forward'!CR29+'CAPEX 2000-2009 roll forward'!CS56+'CAPEX 2010-2019 roll forward'!BD57","v":4.7967063809209468E-2},{"$f":"'ICB roll forward'!CS29+'CAPEX 2000-2009 roll forward'!CT56+'CAPEX 2010-2019 roll forward'!BE57","v":4.7073547783097157E-2},{"$f":"'ICB roll forward'!CT29+'CAPEX 2000-2009 roll forward'!CU56+'CAPEX 2010-2019 roll forward'!BF57","v":4.4799954475841813E-2},{"$f":"'ICB roll forward'!CU29+'CAPEX 2000-2009 roll forward'!CV56+'CAPEX 2010-2019 roll forward'!BG57","v":4.4423754475841813E-2},{"$f":"'ICB roll forward'!CV29+'CAPEX 2000-2009 roll forward'!CW56+'CAPEX 2010-2019 roll forward'!BH57","v":4.2482373236917149E-2},{"$f":"'ICB roll forward'!CW29+'CAPEX 2000-2009 roll forward'!CX56+'CAPEX 2010-2019 roll forward'!BI57","v":4.2482373236917149E-2},{"$f":"'ICB roll forward'!CX29+'CAPEX 2000-2009 roll forward'!CY56+'CAPEX 2010-2019 roll forward'!BJ57","v":4.2482373236917149E-2},{"$f":"'ICB roll forward'!CY29+'CAPEX 2000-2009 roll forward'!CZ56+'CAPEX 2010-2019 roll forward'!BK57","v":1.4992956000000602E-2},{"$f":"'ICB roll forward'!CZ29+'CAPEX 2000-2009 roll forward'!DA56+'CAPEX 2010-2019 roll forward'!BL57","v":1.4992956000000602E-2},{"$f":"'ICB roll forward'!DA29+'CAPEX 2000-2009 roll forward'!DB56+'CAPEX 2010-2019 roll forward'!BM57","v":1.3165460000000658E-2},{"$f":"'ICB roll forward'!DB29+'CAPEX 2000-2009 roll forward'!DC56+'CAPEX 2010-2019 roll forward'!BN57","v":8.2355997021998917E-16},{"$f":"'ICB roll forward'!DC29+'CAPEX 2000-2009 roll forward'!DD56+'CAPEX 2010-2019 roll forward'!BO57","v":8.2355997021998917E-16},{"$f":"'ICB roll forward'!DD29+'CAPEX 2000-2009 roll forward'!DE56+'CAPEX 2010-2019 roll forward'!BP57","v":8.2355997021998917E-16},{"$f":"'ICB roll forward'!DE29+'CAPEX 2000-2009 roll forward'!DF56+'CAPEX 2010-2019 roll forward'!BQ57","v":1.5742615544489524E-16},{"$f":"'ICB roll forward'!DF29+'CAPEX 2000-2009 roll forward'!DG56+'CAPEX 2010-2019 roll forward'!BR57","v":1.5742615544489524E-16},{"$f":"'ICB roll forward'!DG29+'CAPEX 2000-2009 roll forward'!DH56+'CAPEX 2010-2019 roll forward'!BS57","v":1.5742615544489524E-16},{"$f":"'ICB roll forward'!DH29+'CAPEX 2000-2009 roll forward'!DI56+'CAPEX 2010-2019 roll forward'!BT57","v":1.5742615544489524E-16},{"$f":"'ICB roll forward'!DI29+'CAPEX 2000-2009 roll forward'!DJ56+'CAPEX 2010-2019 roll forward'!BU57","v":1.5742615544489524E-16},{"$f":"'ICB roll forward'!DJ29+'CAPEX 2000-2009 roll forward'!DK56+'CAPEX 2010-2019 roll forward'!BV57","v":1.5742615544489524E-16},{"$f":"'ICB roll forward'!DK29+'CAPEX 2000-2009 roll forward'!DL56+'CAPEX 2010-2019 roll forward'!BW57","v":1.5742615544489524E-16},{"$f":"'ICB roll forward'!DL29+'CAPEX 2000-2009 roll forward'!DM56+'CAPEX 2010-2019 roll forward'!BX57","v":1.5742615544489524E-16},{"$f":"'ICB roll forward'!DM29+'CAPEX 2000-2009 roll forward'!DN56+'CAPEX 2010-2019 roll forward'!BY57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DN29+'CAPEX 2000-2009 roll forward'!DO56+'CAPEX 2010-2019 roll forward'!BZ57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DO29+'CAPEX 2000-2009 roll forward'!DP56+'CAPEX 2010-2019 roll forward'!CA57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DP29+'CAPEX 2000-2009 roll forward'!DQ56+'CAPEX 2010-2019 roll forward'!CB57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DQ29+'CAPEX 2000-2009 roll forward'!DR56+'CAPEX 2010-2019 roll forward'!CC57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DR29+'CAPEX 2000-2009 roll forward'!DS56+'CAPEX 2010-2019 roll forward'!CD57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DS29+'CAPEX 2000-2009 roll forward'!DT56+'CAPEX 2010-2019 roll forward'!CE57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DT29+'CAPEX 2000-2009 roll forward'!DU56+'CAPEX 2010-2019 roll forward'!CF57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DU29+'CAPEX 2000-2009 roll forward'!DV56+'CAPEX 2010-2019 roll forward'!CG57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DV29+'CAPEX 2000-2009 roll forward'!DW56+'CAPEX 2010-2019 roll forward'!CH57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DW29+'CAPEX 2000-2009 roll forward'!DX56+'CAPEX 2010-2019 roll forward'!CI57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DX29+'CAPEX 2000-2009 roll forward'!DY56+'CAPEX 2010-2019 roll forward'!CJ57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DY29+'CAPEX 2000-2009 roll forward'!DZ56+'CAPEX 2010-2019 roll forward'!CK57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!DZ29+'CAPEX 2000-2009 roll forward'!EA56+'CAPEX 2010-2019 roll forward'!CL57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EA29+'CAPEX 2000-2009 roll forward'!EB56+'CAPEX 2010-2019 roll forward'!CM57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EB29+'CAPEX 2000-2009 roll forward'!EC56+'CAPEX 2010-2019 roll forward'!CN57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EC29+'CAPEX 2000-2009 roll forward'!ED56+'CAPEX 2010-2019 roll forward'!CO57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!ED29+'CAPEX 2000-2009 roll forward'!EE56+'CAPEX 2010-2019 roll forward'!CP57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EE29+'CAPEX 2000-2009 roll forward'!EF56+'CAPEX 2010-2019 roll forward'!CQ57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EF29+'CAPEX 2000-2009 roll forward'!EG56+'CAPEX 2010-2019 roll forward'!CR57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EG29+'CAPEX 2000-2009 roll forward'!EH56+'CAPEX 2010-2019 roll forward'!CS57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EH29+'CAPEX 2000-2009 roll forward'!EI56+'CAPEX 2010-2019 roll forward'!CT57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EI29+'CAPEX 2000-2009 roll forward'!EJ56+'CAPEX 2010-2019 roll forward'!CU57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EJ29+'CAPEX 2000-2009 roll forward'!EK56+'CAPEX 2010-2019 roll forward'!CV57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EK29+'CAPEX 2000-2009 roll forward'!EL56+'CAPEX 2010-2019 roll forward'!CW57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EL29+'CAPEX 2000-2009 roll forward'!EM56+'CAPEX 2010-2019 roll forward'!CX57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EM29+'CAPEX 2000-2009 roll forward'!EN56+'CAPEX 2010-2019 roll forward'!CY57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EN29+'CAPEX 2000-2009 roll forward'!EO56+'CAPEX 2010-2019 roll forward'!CZ57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EO29+'CAPEX 2000-2009 roll forward'!EP56+'CAPEX 2010-2019 roll forward'!DA57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EP29+'CAPEX 2000-2009 roll forward'!EQ56+'CAPEX 2010-2019 roll forward'!DB57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!EQ29+'CAPEX 2000-2009 roll forward'!ER56+'CAPEX 2010-2019 roll forward'!DC57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!ER29+'CAPEX 2000-2009 roll forward'!ES56+'CAPEX 2010-2019 roll forward'!DD57","v":-9.1684472514064197E-15},{"$f":"'ICB roll forward'!ES29+'CAPEX 2000-2009 roll forward'!ET56+'CAPEX 2010-2019 roll forward'!DE57","v":-9.1684472514064197E-15}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'ICB roll forward'!AW30+'CAPEX 2000-2009 roll forward'!AX57+'CAPEX 2010-2019 roll forward'!I58","v":0.40811015292384184},{"$f":"'ICB roll forward'!AX30+'CAPEX 2000-2009 roll forward'!AY57+'CAPEX 2010-2019 roll forward'!J58","v":0.70885046033767218},{"$f":"'ICB roll forward'!AY30+'CAPEX 2000-2009 roll forward'!AZ57+'CAPEX 2010-2019 roll forward'!K58","v":0.91462694530921573},{"$f":"'ICB roll forward'!AZ30+'CAPEX 2000-2009 roll forward'!BA57+'CAPEX 2010-2019 roll forward'!L58","v":0.96699130635679542},{"$f":"'ICB roll forward'!BA30+'CAPEX 2000-2009 roll forward'!BB57+'CAPEX 2010-2019 roll forward'!M58","v":1.0181220669815321},{"$f":"'ICB roll forward'!BB30+'CAPEX 2000-2009 roll forward'!BC57+'CAPEX 2010-2019 roll forward'!N58","v":0.13302841154282657},{"$f":"'ICB roll forward'!BC30+'CAPEX 2000-2009 roll forward'!BD57+'CAPEX 2010-2019 roll forward'!O58","v":0.26469832966028456},{"$f":"'ICB roll forward'!BD30+'CAPEX 2000-2009 roll forward'!BE57+'CAPEX 2010-2019 roll forward'!P58","v":0.30102073236720828},{"$f":"'ICB roll forward'!BE30+'CAPEX 2000-2009 roll forward'!BF57+'CAPEX 2010-2019 roll forward'!Q58","v":0.28196097201637388},{"$f":"'ICB roll forward'!BF30+'CAPEX 2000-2009 roll forward'!BG57+'CAPEX 2010-2019 roll forward'!R58","v":0.2593365734469375},{"$f":"'ICB roll forward'!BG30+'CAPEX 2000-2009 roll forward'!BH57+'CAPEX 2010-2019 roll forward'!S58","v":0.23512899393115294},{"$f":"'ICB roll forward'!BH30+'CAPEX 2000-2009 roll forward'!BI57+'CAPEX 2010-2019 roll forward'!T58","v":0.2415050013398029},{"$f":"'ICB roll forward'!BI30+'CAPEX 2000-2009 roll forward'!BJ57+'CAPEX 2010-2019 roll forward'!U58","v":0.2415050013398029},{"$f":"'ICB roll forward'!BJ30+'CAPEX 2000-2009 roll forward'!BK57+'CAPEX 2010-2019 roll forward'!V58","v":0.2415050013398029},{"$f":"'ICB roll forward'!BK30+'CAPEX 2000-2009 roll forward'!BL57+'CAPEX 2010-2019 roll forward'!W58","v":0.18588445981364499},{"$f":"'ICB roll forward'!BL30+'CAPEX 2000-2009 roll forward'!BM57+'CAPEX 2010-2019 roll forward'!X58","v":0.18588445981364499},{"$f":"'ICB roll forward'!BM30+'CAPEX 2000-2009 roll forward'!BN57+'CAPEX 2010-2019 roll forward'!Y58","v":9.0760067352745263E-2},{"$f":"'ICB roll forward'!BN30+'CAPEX 2000-2009 roll forward'!BO57+'CAPEX 2010-2019 roll forward'!Z58","v":3.1484943645440223E-2},{"$f":"'ICB roll forward'!BO30+'CAPEX 2000-2009 roll forward'!BP57+'CAPEX 2010-2019 roll forward'!AA58","v":2.0980303763648241E-2},{"$f":"'ICB roll forward'!BP30+'CAPEX 2000-2009 roll forward'!BQ57+'CAPEX 2010-2019 roll forward'!AB58","v":1.2566305863648267E-2},{"$f":"'ICB roll forward'!BQ30+'CAPEX 2000-2009 roll forward'!BR57+'CAPEX 2010-2019 roll forward'!AC58","v":6.3760074086482805E-3},{"$f":"'ICB roll forward'!BR30+'CAPEX 2000-2009 roll forward'!BS57+'CAPEX 2010-2019 roll forward'!AD58","v":-1.762479051592436E-15},{"$f":"'ICB roll forward'!BS30+'CAPEX 2000-2009 roll forward'!BT57+'CAPEX 2010-2019 roll forward'!AE58","v":-1.762479051592436E-15},{"$f":"'ICB roll forward'!BT30+'CAPEX 2000-2009 roll forward'!BU57+'CAPEX 2010-2019 roll forward'!AF58","v":-1.8041124150158794E-15},{"$f":"'ICB roll forward'!BU30+'CAPEX 2000-2009 roll forward'!BV57+'CAPEX 2010-2019 roll forward'!AG58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!BV30+'CAPEX 2000-2009 roll forward'!BW57+'CAPEX 2010-2019 roll forward'!AH58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!BW30+'CAPEX 2000-2009 roll forward'!BX57+'CAPEX 2010-2019 roll forward'!AI58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!BX30+'CAPEX 2000-2009 roll forward'!BY57+'CAPEX 2010-2019 roll forward'!AJ58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!BY30+'CAPEX 2000-2009 roll forward'!BZ57+'CAPEX 2010-2019 roll forward'!AK58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!BZ30+'CAPEX 2000-2009 roll forward'!CA57+'CAPEX 2010-2019 roll forward'!AL58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CA30+'CAPEX 2000-2009 roll forward'!CB57+'CAPEX 2010-2019 roll forward'!AM58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CB30+'CAPEX 2000-2009 roll forward'!CC57+'CAPEX 2010-2019 roll forward'!AN58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CC30+'CAPEX 2000-2009 roll forward'!CD57+'CAPEX 2010-2019 roll forward'!AO58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CD30+'CAPEX 2000-2009 roll forward'!CE57+'CAPEX 2010-2019 roll forward'!AP58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CE30+'CAPEX 2000-2009 roll forward'!CF57+'CAPEX 2010-2019 roll forward'!AQ58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CF30+'CAPEX 2000-2009 roll forward'!CG57+'CAPEX 2010-2019 roll forward'!AR58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CG30+'CAPEX 2000-2009 roll forward'!CH57+'CAPEX 2010-2019 roll forward'!AS58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CH30+'CAPEX 2000-2009 roll forward'!CI57+'CAPEX 2010-2019 roll forward'!AT58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CI30+'CAPEX 2000-2009 roll forward'!CJ57+'CAPEX 2010-2019 roll forward'!AU58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CJ30+'CAPEX 2000-2009 roll forward'!CK57+'CAPEX 2010-2019 roll forward'!AV58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CK30+'CAPEX 2000-2009 roll forward'!CL57+'CAPEX 2010-2019 roll forward'!AW58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CL30+'CAPEX 2000-2009 roll forward'!CM57+'CAPEX 2010-2019 roll forward'!AX58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CM30+'CAPEX 2000-2009 roll forward'!CN57+'CAPEX 2010-2019 roll forward'!AY58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CN30+'CAPEX 2000-2009 roll forward'!CO57+'CAPEX 2010-2019 roll forward'!AZ58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CO30+'CAPEX 2000-2009 roll forward'!CP57+'CAPEX 2010-2019 roll forward'!BA58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CP30+'CAPEX 2000-2009 roll forward'!CQ57+'CAPEX 2010-2019 roll forward'!BB58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CQ30+'CAPEX 2000-2009 roll forward'!CR57+'CAPEX 2010-2019 roll forward'!BC58","v":-1.8457457784393227E-15},{"$f":"'ICB roll forward'!CR30+'CAPEX 2000-2009 roll forward'!CS57+'CAPEX 2010-2019 roll forward'!BD58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!CS30+'CAPEX 2000-2009 roll forward'!CT57+'CAPEX 2010-2019 roll forward'!BE58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!CT30+'CAPEX 2000-2009 roll forward'!CU57+'CAPEX 2010-2019 roll forward'!BF58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!CU30+'CAPEX 2000-2009 roll forward'!CV57+'CAPEX 2010-2019 roll forward'!BG58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!CV30+'CAPEX 2000-2009 roll forward'!CW57+'CAPEX 2010-2019 roll forward'!BH58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!CW30+'CAPEX 2000-2009 roll forward'!CX57+'CAPEX 2010-2019 roll forward'!BI58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!CX30+'CAPEX 2000-2009 roll forward'!CY57+'CAPEX 2010-2019 roll forward'!BJ58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!CY30+'CAPEX 2000-2009 roll forward'!CZ57+'CAPEX 2010-2019 roll forward'!BK58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!CZ30+'CAPEX 2000-2009 roll forward'!DA57+'CAPEX 2010-2019 roll forward'!BL58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DA30+'CAPEX 2000-2009 roll forward'!DB57+'CAPEX 2010-2019 roll forward'!BM58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DB30+'CAPEX 2000-2009 roll forward'!DC57+'CAPEX 2010-2019 roll forward'!BN58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DC30+'CAPEX 2000-2009 roll forward'!DD57+'CAPEX 2010-2019 roll forward'!BO58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DD30+'CAPEX 2000-2009 roll forward'!DE57+'CAPEX 2010-2019 roll forward'!BP58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DE30+'CAPEX 2000-2009 roll forward'!DF57+'CAPEX 2010-2019 roll forward'!BQ58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DF30+'CAPEX 2000-2009 roll forward'!DG57+'CAPEX 2010-2019 roll forward'!BR58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DG30+'CAPEX 2000-2009 roll forward'!DH57+'CAPEX 2010-2019 roll forward'!BS58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DH30+'CAPEX 2000-2009 roll forward'!DI57+'CAPEX 2010-2019 roll forward'!BT58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DI30+'CAPEX 2000-2009 roll forward'!DJ57+'CAPEX 2010-2019 roll forward'!BU58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DJ30+'CAPEX 2000-2009 roll forward'!DK57+'CAPEX 2010-2019 roll forward'!BV58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DK30+'CAPEX 2000-2009 roll forward'!DL57+'CAPEX 2010-2019 roll forward'!BW58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DL30+'CAPEX 2000-2009 roll forward'!DM57+'CAPEX 2010-2019 roll forward'!BX58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DM30+'CAPEX 2000-2009 roll forward'!DN57+'CAPEX 2010-2019 roll forward'!BY58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DN30+'CAPEX 2000-2009 roll forward'!DO57+'CAPEX 2010-2019 roll forward'!BZ58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DO30+'CAPEX 2000-2009 roll forward'!DP57+'CAPEX 2010-2019 roll forward'!CA58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DP30+'CAPEX 2000-2009 roll forward'!DQ57+'CAPEX 2010-2019 roll forward'!CB58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DQ30+'CAPEX 2000-2009 roll forward'!DR57+'CAPEX 2010-2019 roll forward'!CC58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DR30+'CAPEX 2000-2009 roll forward'!DS57+'CAPEX 2010-2019 roll forward'!CD58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DS30+'CAPEX 2000-2009 roll forward'!DT57+'CAPEX 2010-2019 roll forward'!CE58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DT30+'CAPEX 2000-2009 roll forward'!DU57+'CAPEX 2010-2019 roll forward'!CF58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DU30+'CAPEX 2000-2009 roll forward'!DV57+'CAPEX 2010-2019 roll forward'!CG58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DV30+'CAPEX 2000-2009 roll forward'!DW57+'CAPEX 2010-2019 roll forward'!CH58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DW30+'CAPEX 2000-2009 roll forward'!DX57+'CAPEX 2010-2019 roll forward'!CI58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DX30+'CAPEX 2000-2009 roll forward'!DY57+'CAPEX 2010-2019 roll forward'!CJ58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DY30+'CAPEX 2000-2009 roll forward'!DZ57+'CAPEX 2010-2019 roll forward'!CK58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!DZ30+'CAPEX 2000-2009 roll forward'!EA57+'CAPEX 2010-2019 roll forward'!CL58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EA30+'CAPEX 2000-2009 roll forward'!EB57+'CAPEX 2010-2019 roll forward'!CM58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EB30+'CAPEX 2000-2009 roll forward'!EC57+'CAPEX 2010-2019 roll forward'!CN58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EC30+'CAPEX 2000-2009 roll forward'!ED57+'CAPEX 2010-2019 roll forward'!CO58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!ED30+'CAPEX 2000-2009 roll forward'!EE57+'CAPEX 2010-2019 roll forward'!CP58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EE30+'CAPEX 2000-2009 roll forward'!EF57+'CAPEX 2010-2019 roll forward'!CQ58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EF30+'CAPEX 2000-2009 roll forward'!EG57+'CAPEX 2010-2019 roll forward'!CR58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EG30+'CAPEX 2000-2009 roll forward'!EH57+'CAPEX 2010-2019 roll forward'!CS58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EH30+'CAPEX 2000-2009 roll forward'!EI57+'CAPEX 2010-2019 roll forward'!CT58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EI30+'CAPEX 2000-2009 roll forward'!EJ57+'CAPEX 2010-2019 roll forward'!CU58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EJ30+'CAPEX 2000-2009 roll forward'!EK57+'CAPEX 2010-2019 roll forward'!CV58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EK30+'CAPEX 2000-2009 roll forward'!EL57+'CAPEX 2010-2019 roll forward'!CW58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EL30+'CAPEX 2000-2009 roll forward'!EM57+'CAPEX 2010-2019 roll forward'!CX58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EM30+'CAPEX 2000-2009 roll forward'!EN57+'CAPEX 2010-2019 roll forward'!CY58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EN30+'CAPEX 2000-2009 roll forward'!EO57+'CAPEX 2010-2019 roll forward'!CZ58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EO30+'CAPEX 2000-2009 roll forward'!EP57+'CAPEX 2010-2019 roll forward'!DA58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EP30+'CAPEX 2000-2009 roll forward'!EQ57+'CAPEX 2010-2019 roll forward'!DB58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!EQ30+'CAPEX 2000-2009 roll forward'!ER57+'CAPEX 2010-2019 roll forward'!DC58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!ER30+'CAPEX 2000-2009 roll forward'!ES57+'CAPEX 2010-2019 roll forward'!DD58","v":-2.3592239273284576E-15},{"$f":"'ICB roll forward'!ES30+'CAPEX 2000-2009 roll forward'!ET57+'CAPEX 2010-2019 roll forward'!DE58","v":-2.3592239273284576E-15}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I37:I45)","v":10.62454834493955},{"$f":"SUM(J37:J45)","v":11.158869551529431},11.698778103430232,11.912617204559185,12.029083170155422,10.348768092058535,10.716323918452861,10.906427655826453,10.991064909256574,11.003081013091421,10.986298410047514,11.003640162006832,10.987803729873027,10.97419442343768,9.9269971085649242,8.9517711824630926,8.8498813630966211,8.7906062393893158,8.7410897397259042,8.6987512592030374,8.654227617373035,8.4241939917009869,8.2006691123676543,8.0268981913009849,7.7492496009609875,7.6446024380435924,7.6167076892552856,7.5763075319124074,7.5646858462985955,7.547563510260062,7.544953991067664,7.544953991067664,7.544953991067664,7.5373744754716165,7.3229695944216902,7.1330211189681441,7.0969349078570332,7.0476720678570342,7.0177193245237008,6.9936793305237011,6.9715211496737126,6.9599211774881429,6.9598513252381426,6.9598238252381428,6.9598238252381428,6.9598238252381375,6.959392295831873,6.958962906129682,6.95806939010357,6.9553713209326009,6.9548459190790402,6.9529045378401158,6.9529045378401158,6.9529045378401158,3.5249846106140694,0.12455410062420867,0.12272660462420873,0.10956114462420889,9.5557264624208396E-2,9.5557264624208396E-2,9.555726462420773E-2,9.555726462420773E-2,9.555726462420773E-2,9.555726462420773E-2,9.555726462420773E-2,{"$f":"SUM(BV37:BV45)","v":9.209237901351916E-2},9.0931493327076077E-2,8.8811391401149714E-2,8.662892543752411E-2,8.5556390355014805E-2,8.5438642715816457E-2,8.5438642715816457E-2,8.5438642715816457E-2,8.5438642715816457E-2,8.5061686833463504E-2,8.5061686833463504E-2,8.5061686833463504E-2,3.6682586833463503E-2,8.1080031191800069E-3,3.6434328048945129E-3,3.6434328048945129E-3,-5.5284119296339362E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14,-5.5950253111114456E-14]
[]
[null,"Capital base (end of year)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"I9+I23-I37","v":364.42754673696709},357.61656709507974,350.8055874531924,344.02024081130503,337.20926116941769,333.86775552753033,329.05661978976065,322.50940401399089,315.62109373250689,308.98335917705458,302.09058432525626,295.19416604065304,288.29774775604983,281.40132947144662,274.5049111868434,267.60849290224019,260.71207461763697,253.81565633303373,246.91923804843049,240.02281976382724,233.126401479224,226.22998319462076,219.33356491001751,212.43714662541427,205.54072834081103,198.64431005620779,191.74789177160454,184.8514734870013,177.95505520239806,171.05863691779481,164.16221863319157,157.26580034858833,150.36938206398509,143.47296377938184,136.5765454947786,129.68012721017536,122.78370892557211,115.88729064096887,108.99087235636563,102.09445407176239,95.198035787159142,88.301617502555899,81.405199217952656,74.508780933349414,67.612362648746171,60.715944364142935,53.819526079539699,46.923107794936463,40.026689510333227,33.130271225729992,26.233852941126752,19.337434656523513,12.441016371920274,5.5445980873170351,2.0486103127029258,1.9530530480786767,1.8574957834544277,1.7619385188301786,1.6663812542059295,1.5708239895816805,1.4752667249574314,1.3797094603331823,1.2841521957089332,1.1885949310846842,{"$f":"BU9+BU23-BU37","v":1.0930376664604351},1.0009452874468745,0.91001379411975702,0.82120240271856582,0.73457347728099087,0.6490170869259253,0.56357844421005809,0.47813980149419089,0.39270115877832368,0.30726251606245647,0.22220082922894219,0.1371391423954279,5.2077455561913621E-2,1.5394868728399354E-2,7.2868656091685819E-3,3.6434328042233028E-3,-7.2197629819026332E-13,-7.1745853615773347E-13,-7.1227464031042853E-13,-7.0709074446312359E-13,-7.0190684861581865E-13,-6.967229527685137E-13,-6.9153905692120876E-13,-6.8635516107390382E-13,-6.8117126522659888E-13,-6.7598736937929393E-13,-6.7080347353198899E-13,-6.6561957768468405E-13,-6.6043568183737911E-13,-6.5525178599007416E-13,-6.5006789014276922E-13,-6.4488399429546428E-13,-6.3970009844815934E-13,-6.345162026008544E-13,-6.2933230675354945E-13,-6.2414841090624451E-13,-6.1896451505893957E-13]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"I10+I24-I38","v":6.9367948082667628},{"$f":"J10+J24-J38","v":6.728659068579816},6.5205233288928692,6.3123875892059225,6.1042518495189757,5.9027161098320287,6.3960943701450814,6.1892786304581344,5.9684590107711877,5.74763939108424,5.5268197713972924,5.3060001517103448,5.0851805320233971,4.8643609123364495,4.6435412926495019,4.4227216729625543,4.2019020532756066,3.9810824335886594,3.7602628139017122,3.5394431942147651,3.3186235745278179,3.0978039548408707,2.8769843351539235,2.6561647154669763,2.4353450957800291,2.2145254760930819,1.9937058564061347,1.7728862367191875,1.5520666170322404,1.3312469973452932,1.110427377658346,0.88960775797139879,0.66878813828445161,0.44796851859750442,0.33026992989538723,0.31569237217811297,0.30111481446083871,0.28653725674356445,0.27195969902629019,0.25738214130901593,0.24280458359174167,0.22822702587446742,0.21364946815719316,0.1990719104399189,0.18449435272264464,0.16991679500537038,0.15533923728809612,0.14076167957082186,0.1261841218535476,0.11203103999998662,9.8027159999986624E-2,8.4023279999986628E-2,7.0019399999986631E-2,5.6015519999986635E-2,4.2011639999986639E-2,2.8007759999986639E-2,1.4003879999986639E-2,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,{"$f":"BV10+BV24-BV38","v":-1.3360840211973368E-14},-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14,-1.3360840211973368E-14]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"I11+I25-I39","v":43.821734277130126},{"$f":"J11+J25-J39","v":41.134358729822999},38.542533940546747,36.244822111817065,34.247629525736343,33.012947622489243,31.231551019153745,28.515905275818245,26.012471264709013,23.61117717810728,20.857506542253127,18.092359093063404,15.327211643873682,12.562064194683959,10.64540643703684,9.5772383709323172,8.5090703048277945,7.4409022387232726,6.3727341726187507,5.3045661065142289,4.2727284307847073,3.4022753128051844,2.7079968700756618,2.1497644392628068,1.8466358545749502,1.642250852935621,1.4559199784599124,1.2871300977615887,1.1247878018451225,0.97945683713960285,0.83673539162648158,0.69401394611336031,0.55129250060023904,0.41615057068316474,0.30069778038450556,0.18524499008584658,0.10007644423163226,5.0574738377417272E-2,3.1025775856535182E-2,1.1476813335653091E-2,9.1999324824953987E-14,1.007423311438771E-13,1.094853374628002E-13,1.1822834378172331E-13,1.2747095046172774E-13,1.4204262765993292E-13,1.566143048581381E-13,1.7118598205634328E-13,1.8575765925454846E-13,2.0032933645275364E-13,2.1490101365095882E-13,2.29472690849164E-13,2.4404436804736918E-13,2.5861604524557436E-13,2.7318772244377953E-13,2.8775939964198471E-13,3.0233107684018989E-13,3.1690275403839507E-13,3.3147443123660025E-13,3.4604610843480543E-13,3.6061778563301061E-13,3.7518946283121579E-13,3.8976114002942097E-13,4.0433281722762615E-13,4.1890449442583133E-13,{"$f":"BV11+BV25-BV39","v":4.3347617162403651E-13},4.4804784882224169E-13,4.6261952602044687E-13,4.7719120321865205E-13,4.9176288041685723E-13,5.0633455761506241E-13,5.2090623481326759E-13,5.3547791201147277E-13,5.5004958920967795E-13,5.6462126640788313E-13,5.7919294360608831E-13,5.9376462080429349E-13,6.0833629800249867E-13,6.2290797520070385E-13,6.3747965239890902E-13,6.520513295971142E-13,6.6662300679531938E-13,6.8119468399352456E-13,6.9576636119172974E-13,7.1033803838993492E-13,7.249097155881401E-13,7.3948139278634528E-13,7.5405306998455046E-13,7.6862474718275564E-13,7.8319642438096082E-13,7.97768101579166E-13,8.1233977877737118E-13,8.2691145597557636E-13,8.4148313317378154E-13,8.5605481037198672E-13,8.706264875701919E-13,8.8519816476839708E-13,8.9976984196660226E-13,9.1434151916480744E-13,9.2891319636301262E-13,9.434848735612178E-13]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"I12+I26-I40","v":1.9879696768552855},{"$f":"J12+J26-J40","v":1.875797696770825},1.7617141159356722,1.781217887839182,1.8370641071261338,2.1571501626101264,2.0373325376397595,2.6251187326693923,2.9126454026390256,2.7551917836686588,2.5837068215336254,2.412221859398592,2.2407368972635586,2.0692519351285252,1.9290801153431247,1.820221437907356,1.7113627604715873,1.6025040830358186,1.4936454056000499,1.3847867281642812,1.2779310037285123,1.1756278389177435,1.0760875515236414,0.97864785854620595,0.88307851494377054,0.78821290050800175,0.6978320614736544,0.63031038600480016,0.56796281136790061,0.50572624155858725,0.44348967174927384,0.38125310193996048,0.31901653213064712,0.25677996232133377,0.19931065849000057,0.14184135465866748,9.017401749400103E-2,5.2102680329334461E-2,1.4031343164667892E-2,1.4380857615847731E-15,1.9329156331071573E-15,2.8718347144796041E-15,3.810753795852051E-15,4.7496728772244978E-15,5.6885919585969447E-15,6.6275110399693915E-15,7.5664301213418383E-15,8.5053492027142852E-15,9.444268284086732E-15,1.0383187365459179E-14,1.1322106446831626E-14,1.2261025528204073E-14,1.3199944609576519E-14,1.4138863690948966E-14,1.5077782772321413E-14,1.6544057790390809E-14,1.8010332808460205E-14,1.9476607826529602E-14,2.0942882844598998E-14,2.2409157862668394E-14,2.387543288073779E-14,2.5341707898807186E-14,2.6807982916876583E-14,2.8274257934945979E-14,2.9740532953015375E-14,{"$f":"BV12+BV26-BV40","v":3.1206807971084771E-14},3.2673082989154167E-14,3.4139358007223564E-14,3.560563302529296E-14,3.7071908043362356E-14,3.8538183061431752E-14,4.0004458079501148E-14,4.1470733097570545E-14,4.2937008115639941E-14,4.4403283133709337E-14,4.5869558151778733E-14,4.7335833169848129E-14,4.8802108187917526E-14,5.0268383205986922E-14,5.1734658224056318E-14,5.3200933242125714E-14,5.466720826019511E-14,5.6133483278264507E-14,5.7599758296333903E-14,5.9066033314403299E-14,6.0532308332472695E-14,6.1998583350542091E-14,6.3464858368611488E-14,6.4931133386680884E-14,6.639740840475028E-14,6.7863683422819676E-14,6.9329958440889072E-14,7.0796233458958469E-14,7.2262508477027865E-14,7.3728783495097261E-14,7.5195058513166657E-14,7.6661333531236053E-14,7.812760854930545E-14,7.9593883567374846E-14,8.1060158585444242E-14,8.2526433603513638E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"I13+I27-I41","v":2.137949638927322},{"$f":"J13+J27-J41","v":2.304049579850973},2.7075607124541961,2.7269630037471368,3.1075250824633329,3.5176127925843375,3.7106476831289341,3.5856785540068641,3.2647231141247945,2.9447099312219249,2.5902438314135185,2.2417047663162739,1.9084755376081524,1.5863887016316742,1.3362843147633636,1.106734156304314,0.88394942475083638,0.66116469319735871,0.47739182142550063,0.32754343227650962,0.17769504312751858,8.5567154866926509E-2,3.122859327300144E-2,1.010256707907704E-2,3.4005372851526414E-3,5.6159157185708963E-13,5.8388287694360885E-13,6.0617418203012807E-13,6.2846548711664729E-13,6.5075679220316651E-13,6.7304809728968573E-13,6.9533940237620495E-13,7.1763070746272417E-13,7.3992201254924339E-13,7.6221331763576261E-13,7.8450462272228183E-13,8.0679592780880105E-13,8.2908723289532027E-13,8.5137853798183949E-13,8.737600486891095E-13,8.9614155939637952E-13,9.1852307010364953E-13,9.4090458081091954E-13,9.6328609151818956E-13,9.8566760222545957E-13,1.0080491129327296E-12,1.0304306236399996E-12,1.0528121343472696E-12,1.0751936450545396E-12,1.0975751557618096E-12,1.1199566664690797E-12,1.1423381771763497E-12,1.1647196878836197E-12,1.1871011985908897E-12,1.2094827092981597E-12,1.2318642200054297E-12,1.2542457307126997E-12,1.2766272414199697E-12,1.2990087521272398E-12,1.3213902628345098E-12,1.3437717735417798E-12,1.3661532842490498E-12,1.3885347949563198E-12,1.4109163056635898E-12,1.4332978163708598E-12,{"$f":"BV13+BV27-BV41","v":1.4556793270781299E-12},1.4780608377853999E-12,1.5004423484926699E-12,1.5228238591999399E-12,1.5452053699072099E-12,1.5675868806144799E-12,1.5899683913217499E-12,1.61234990202902E-12,1.63473141273629E-12,1.65711292344356E-12,1.67949443415083E-12,1.7018759448581E-12,1.72425745556537E-12,1.74663896627264E-12,1.7690204769799101E-12,1.7914019876871801E-12,1.8137834983944501E-12,1.8361650091017201E-12,1.8585465198089901E-12,1.8809280305162601E-12,1.9033095412235301E-12,1.9256910519308001E-12,1.9480725626380702E-12,1.9704540733453402E-12,1.9928355840526102E-12,2.0152170947598802E-12,2.0375986054671502E-12,2.0599801161744202E-12,2.0823616268816902E-12,2.1047431375889603E-12,2.1271246482962303E-12,2.1495061590035003E-12,2.1718876697107703E-12,2.1942691804180403E-12,2.2166506911253103E-12,2.2390322018325803E-12]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"I14+I28-I42","v":1.6108984038804295},{"$f":"J14+J28-J42","v":1.4038920587722479},1.1063990819552263,0.80649092842460002,0.50404291175410421,1.1183135482825763,1.0355792671630057,1.0036262726434351,0.90437562008353112,0.80038670527041722,0.66519152989196362,0.52822382139219004,0.3917827086370973,0.25780850958570822,0.16362580088051282,0.14431195597566038,0.12499811107080794,0.1056842661659555,8.6370421261103059E-2,6.7056576356250619E-2,4.7742731451398172E-2,2.8428886546545726E-2,1.5913041641693264E-2,5.8089760701741378E-3,1.9553089386549981E-3,2.5188184871183239E-15,2.6961939625369524E-15,2.9152028013790243E-15,3.1342116402210962E-15,3.3532204790631681E-15,3.57222931790524E-15,3.8432798610266161E-15,4.1629026614753428E-15,4.4825254619240695E-15,4.8021482623727962E-15,5.1217710628215229E-15,5.4413938632702497E-15,5.7610166637189764E-15,6.0806394641677031E-15,6.4002622646164298E-15,6.7198850650651565E-15,7.0395078655138832E-15,7.3591306659626099E-15,7.6787534664113366E-15,7.9983762668600633E-15,8.31799906730879E-15,8.6376218677575167E-15,8.9572446682062434E-15,9.2768674686549701E-15,9.5964902691036968E-15,9.9161130695524236E-15,1.023573587000115E-14,1.0555358670449877E-14,1.0874981470898604E-14,1.119460427134733E-14,1.1514227071796057E-14,1.1833849872244784E-14,1.2153472672693511E-14,1.2972695834223558E-14,1.3791918995753605E-14,1.4611142157283652E-14,1.5430365318813699E-14,1.6249588480343746E-14,1.7068811641873793E-14,1.7888034803403841E-14,{"$f":"BV14+BV28-BV42","v":1.8707257964933888E-14},1.9526481126463935E-14,2.0345704287993982E-14,2.1164927449524029E-14,2.1984150611054076E-14,2.2803373772584123E-14,2.3622596934114171E-14,2.4441820095644218E-14,2.5261043257174265E-14,2.6080266418704312E-14,2.6899489580234359E-14,2.7718712741764406E-14,2.8537935903294454E-14,2.9357159064824501E-14,3.0176382226354548E-14,3.0995605387884595E-14,3.1814828549414642E-14,3.2634051710944689E-14,3.3453274872474736E-14,3.4272498034004784E-14,3.5091721195534831E-14,3.5910944357064878E-14,3.6730167518594925E-14,3.7549390680124972E-14,3.8368613841655019E-14,3.9187837003185066E-14,4.0007060164715114E-14,4.0826283326245161E-14,4.1645506487775208E-14,4.2464729649305255E-14,4.3283952810835302E-14,4.4103175972365349E-14,4.4922399133895397E-14,4.5741622295425444E-14,4.6560845456955491E-14,4.7380068618485538E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"I15+I29-I43","v":6.1263532087112145},{"$f":"J15+J29-J43","v":5.9475834306698898},5.768354868448399,6.9086432708841876,6.8197985006920021,7.3020796069387162,7.0924869954836476,6.8697289240285793,6.6469708525735109,6.4242127811184426,6.2014547096633743,5.978696638208306,5.7559385667532377,5.5331804952981694,5.310422423843101,5.0876643523880327,4.8649062809329644,4.6421482094778961,4.4193901380228278,4.1966320665677594,3.9738739951126907,3.7511159236576219,3.5283578522025532,3.3055997807474844,3.0828417092924156,2.8600836378373469,2.6373255663822781,2.4145674949272093,2.1918094234721406,1.969051352017072,1.7462932805620035,1.523535209106935,1.3007771376518664,1.0780190661967979,0.94208843921043073,0.89298525669276674,0.84388207417510275,0.79477889165743876,0.74567570913977477,0.69657252662211078,0.6475240326044468,0.59859869743678273,0.54974321451911867,0.50091523160145468,0.45208724868379063,0.40325926576612658,0.35486281225472716,0.3068957484455177,0.25982220066242057,0.21502224618657875,0.17059849171073693,0.12811611847381979,8.5633745236902648E-2,4.3151371999985498E-2,2.8158415999984896E-2,1.3165459999984294E-2,-1.6363646548889221E-14,-1.718720651910921E-14,-1.80107664893292E-14,-1.8834326459549189E-14,-1.8991752614994084E-14,-1.9149178770438979E-14,-1.9306604925883875E-14,-1.946403108132877E-14,-1.9621457236773665E-14,{"$f":"BV15+BV29-BV43","v":-1.977888339221856E-14},-1.9936309547663456E-14,-2.0093735703108351E-14,-1.0925288451701931E-14,-1.7568412002955114E-15,7.4116060511109083E-15,1.6580053302517328E-14,2.5748500553923748E-14,3.4916947805330167E-14,4.4085395056736587E-14,5.3253842308143007E-14,6.2422289559549426E-14,7.1590736810955846E-14,8.0759184062362266E-14,8.9927631313768686E-14,9.9096078565175105E-14,1.0826452581658152E-13,1.1743297306798794E-13,1.2660142031939436E-13,1.3576986757080078E-13,1.449383148222072E-13,1.5410676207361362E-13,1.6327520932502004E-13,1.7244365657642646E-13,1.8161210382783288E-13,1.907805510792393E-13,1.9994899833064572E-13,2.0911744558205214E-13,2.1828589283345856E-13,2.2745434008486498E-13,2.366227873362714E-13,2.4579123458767782E-13,2.5495968183908424E-13,2.6412812909049066E-13,2.7329657634189708E-13,2.824650235933035E-13]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"I16+I30-I44","v":1.7291455192452889},{"$f":"J16+J30-J44","v":1.0435070589076167},0.15466111359840107,-0.24506547867439432,-0.31194362104692619,2.2857477166484088,2.1260957858060396,1.9092150324388315,1.6891570449724578,1.4935805456120204,1.2584515516808674,1.0169465503410646,0.77544154900126172,0.53393654766145882,0.34805208784781383,0.16216762803416884,7.1407560681423579E-2,3.9922617035983356E-2,1.8942313272335115E-2,6.3760074086868478E-3,3.8567239679654364E-14,4.03297187312468E-14,4.2092197782839236E-14,4.3896310197855115E-14,4.5742055976294438E-14,4.7587801754733761E-14,4.9433547533173083E-14,5.1279293311612406E-14,5.3125039090051729E-14,5.4970784868491052E-14,5.6816530646930374E-14,5.8662276425369697E-14,6.050802220380902E-14,6.2353767982248343E-14,6.4199513760687665E-14,6.6045259539126988E-14,6.7891005317566311E-14,6.9736751096005634E-14,7.1582496874444956E-14,7.3428242652884279E-14,7.5273988431323602E-14,7.7119734209762925E-14,7.8965479988202247E-14,8.081122576664157E-14,8.2656971545080893E-14,8.4502717323520216E-14,8.6348463101959538E-14,8.8707687029287996E-14,9.1066910956616454E-14,9.3426134883944911E-14,9.5785358811273369E-14,9.8144582738601827E-14,1.0050380666593028E-13,1.0286303059325874E-13,1.052222545205872E-13,1.0758147844791566E-13,1.0994070237524411E-13,1.1229992630257257E-13,1.1465915022990103E-13,1.1701837415722949E-13,1.1937759808455795E-13,1.217368220118864E-13,1.2409604593921486E-13,1.2645526986654332E-13,1.2881449379387178E-13,{"$f":"BV16+BV30-BV44","v":1.3117371772120023E-13},1.3353294164852869E-13,1.3589216557585715E-13,1.3825138950318561E-13,1.4061061343051406E-13,1.4296983735784252E-13,1.4532906128517098E-13,1.4768828521249944E-13,1.5004750913982789E-13,1.5240673306715635E-13,1.5476595699448481E-13,1.5712518092181327E-13,1.5948440484914173E-13,1.6184362877647018E-13,1.6420285270379864E-13,1.665620766311271E-13,1.6892130055845556E-13,1.7128052448578401E-13,1.7363974841311247E-13,1.7599897234044093E-13,1.7835819626776939E-13,1.8071742019509784E-13,1.830766441224263E-13,1.8543586804975476E-13,1.8779509197708322E-13,1.9015431590441167E-13,1.9251353983174013E-13,1.9487276375906859E-13,1.9723198768639705E-13,1.9959121161372551E-13,2.0195043554105396E-13,2.0430965946838242E-13,2.0666888339571088E-13,2.0902810732303934E-13,2.1138733125036779E-13,2.1374655517769625E-13]
[null,{"$f":"'Model inputs'!B17","v":"Non-depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"I17+I31-I45","v":3.8232880434782608},{"$f":"J17+J31-J45","v":3.8232880434782608},3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,{"$f":"BV17+BV31-BV45","v":3.8232880434782608},3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I50:I59)","v":432.60168031346177},{"$f":"SUM(J50:J59)","v":421.87770276193243},411.19062265850215,402.37898816802698,393.34091756913989,392.9876111303941,386.50969549175915,377.03124347953269,366.84318408585875,356.58354553661582,345.59724712656833,334.5936069645615,323.60580323468844,312.63160881125083,302.70461170268595,293.75284052022289,284.9029591571263,276.11235291773693,267.37126317801108,258.67251191880791,250.01828430143493,241.59409030973396,233.39342119736631,225.36652300606534,217.61727340510433,209.97267096706074,202.35596327780547,194.779655745893,187.21496989959439,179.66740638933433,172.12245239826669,164.57749840719899,157.03254441613132,149.49516994065968,142.17220034623801,135.03917922726987,127.94224431941284,120.8945722515558,113.87685292703209,106.88317359650836,99.911652446834651,92.95173126934651,85.991879944108376,79.032056118870216,72.072232293632069,65.112408468393937,58.153016172562076,51.194053266432391,44.235983876328817,37.280612555396218,30.325766636317187,23.372862098477075,16.419957560636959,9.4670530227968417,5.9420684121827723,5.8175143115585639,5.6947877069343553,5.5852265623101465,5.4896692976859374,5.3941120330617292,5.2985547684375227,5.2029975038133145,5.1074402391891063,5.011882974564899,4.9163257099406916,{"$f":"SUM(BV50:BV59)","v":4.8242333309271723},4.7333018376000968,4.6444904461989465,4.5578615207614224,4.4723051304064079,4.3868664876905914,4.3014278449747749,4.2159892022589585,4.130550559543142,4.0454888727096785,3.960427185876215,3.8753654990427511,3.8386829122092876,3.830574909090108,3.8269314762852131,3.8232880434803187,3.8232880434803742,3.8232880434804302,3.8232880434804861,3.8232880434805421,3.823288043480598,3.823288043480654,3.8232880434807099,3.8232880434807659,3.8232880434808219,3.8232880434808778,3.8232880434809338,3.8232880434809897,3.8232880434810452,3.8232880434811012,3.8232880434811571,3.8232880434812131,3.823288043481269,3.823288043481325,3.823288043481381,3.8232880434814369]
[]
[null,"Check"]
[]
[null,"Capital base 2010",null,null,null,"$m",{"$f":"I19","v":442.56235065840127}]
[null,"CAPEX:  2010-2019:  actual and forecast",null,null,null,"$m",{"$f":"SUM(I33:DE33)","v":22.199551525274476}]
[null,"Depreciation",null,null,null,"$m",{"$f":"SUM(I46:DE46)","v":464.14981945643405}]
[null,"Over-depreciation 2010-2015",null,null,null,"$m",{"$f":"'CAPEX 2010-2019 roll forward'!N96","v":-3.2112053162395888}]
[null,"Capital base end 2110",null,null,null,"$m",{"$f":"G64+G65-G66-G67","v":3.8232880434813161}]
[null,"Non-depreciable assets end 2110",null,null,null,"$m",{"$f":"DE58","v":3.8232880434782608}]
[null,"Difference",null,null,null,"$m",{"$f":"G68-G69","v":3.0553337637684308E-12}]

{"sheet":"Tax asset base_1994-1999","index":11,"n_rows":553,"n_cols":155,"rows_kept":553,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"},null,null,null,null,null,null,{"$f":"'Model inputs'!I125","v":1994},{"$f":"'Model inputs'!J125","v":1994},{"$f":"'Model inputs'!K125","v":1994},{"$f":"'Model inputs'!L125","v":1995},{"$f":"'Model inputs'!M125","v":1995},{"$f":"'Model inputs'!N125","v":1995},{"$f":"'Model inputs'!O125","v":1995},{"$f":"'Model inputs'!P125","v":1996},{"$f":"'Model inputs'!Q125","v":1996},{"$f":"'Model inputs'!R125","v":1996},{"$f":"'Model inputs'!S125","v":1996},{"$f":"'Model inputs'!T125","v":1997},{"$f":"'Model inputs'!U125","v":1997},{"$f":"'Model inputs'!V125","v":1997},{"$f":"'Model inputs'!W125","v":1997},{"$f":"'Model inputs'!X125","v":1998},{"$f":"'Model inputs'!Y125","v":1998},{"$f":"'Model inputs'!Z125","v":1998},{"$f":"'Model inputs'!AA125","v":1998},{"$f":"'Model inputs'!AB125","v":1999},{"$f":"'Model inputs'!AC125","v":1999},{"$f":"'Model inputs'!AD125","v":1999},{"$f":"'Model inputs'!AE125","v":1999},{"$f":"'Model inputs'!I2","v":2000},2000,2000,2000,{"$f":"AF2+1","v":2001},{"$f":"AJ2","v":2001},{"$f":"AK2","v":2001},{"$f":"AL2","v":2001},{"$f":"AJ2+1","v":2002},{"$f":"AN2","v":2002},{"$f":"AO2","v":2002},{"$f":"AP2","v":2002},{"$f":"AN2+1","v":2003},{"$f":"AR2","v":2003},{"$f":"AS2","v":2003},{"$f":"AT2","v":2003},{"$f":"AR2+1","v":2004},{"$f":"AV2","v":2004},{"$f":"AW2","v":2004},{"$f":"AX2","v":2004},{"$f":"AV2+1","v":2005},{"$f":"AZ2","v":2005},{"$f":"BA2","v":2005},{"$f":"BB2","v":2005},{"$f":"AZ2+1","v":2006},{"$f":"BD2","v":2006},{"$f":"BE2","v":2006},{"$f":"BF2","v":2006},{"$f":"BD2+1","v":2007},{"$f":"BH2","v":2007},{"$f":"BI2","v":2007},{"$f":"BJ2","v":2007},{"$f":"BH2+1","v":2008},{"$f":"BL2","v":2008},{"$f":"BM2","v":2008},{"$f":"BN2","v":2008},{"$f":"BL2+1","v":2009},{"$f":"BP2","v":2009},{"$f":"BQ2","v":2009},{"$f":"BR2","v":2009},{"$f":"BP2+1","v":2010},{"$f":"BT2","v":2010},{"$f":"BU2","v":2010},{"$f":"BV2","v":2010},{"$f":"BT2+1","v":2011},{"$f":"BX2","v":2011},{"$f":"BY2","v":2011},{"$f":"BZ2","v":2011},{"$f":"BX2+1","v":2012},{"$f":"CB2","v":2012},{"$f":"CC2","v":2012},{"$f":"CD2","v":2012},{"$f":"CB2+1","v":2013},{"$f":"CF2","v":2013},{"$f":"CG2","v":2013},{"$f":"CH2","v":2013},{"$f":"CF2+1","v":2014},{"$f":"CJ2","v":2014},{"$f":"CK2","v":2014},{"$f":"CL2","v":2014},{"$f":"CJ2+1","v":2015},{"$f":"CN2","v":2015},{"$f":"CO2","v":2015},{"$f":"CP2","v":2015},{"$f":"CN2+1","v":2016},{"$f":"CR2","v":2016},{"$f":"CS2","v":2016},{"$f":"CT2","v":2016},{"$f":"CR2+1","v":2017},{"$f":"CV2","v":2017},{"$f":"CW2","v":2017},{"$f":"CX2","v":2017},{"$f":"CV2+1","v":2018},{"$f":"CZ2","v":2018},{"$f":"DA2","v":2018},{"$f":"DB2","v":2018},{"$f":"CZ2+1","v":2019},{"$f":"DD2","v":2019},{"$f":"DE2","v":2019},{"$f":"DF2","v":2019},{"$f":"DD2+1","v":2020},{"$f":"DH2","v":2020},{"$f":"DI2","v":2020},{"$f":"DJ2","v":2020},{"$f":"DH2+1","v":2021},{"$f":"DL2","v":2021},{"$f":"DM2","v":2021},{"$f":"DN2","v":2021},{"$f":"DL2+1","v":2022},{"$f":"DP2","v":2022},{"$f":"DQ2","v":2022},{"$f":"DR2","v":2022},{"$f":"DP2+1","v":2023},{"$f":"DT2","v":2023},{"$f":"DU2","v":2023},{"$f":"DV2","v":2023},{"$f":"DT2+1","v":2024},{"$f":"DX2","v":2024},{"$f":"DY2","v":2024},{"$f":"DZ2","v":2024},{"$f":"DX2+1","v":2025},{"$f":"EB2","v":2025},{"$f":"EC2","v":2025},{"$f":"ED2","v":2025},{"$f":"EB2+1","v":2026},{"$f":"EF2","v":2026},{"$f":"EG2","v":2026},{"$f":"EH2","v":2026},{"$f":"EF2+1","v":2027},{"$f":"EJ2","v":2027},{"$f":"EK2","v":2027},{"$f":"EL2","v":2027},{"$f":"EJ2+1","v":2028},{"$f":"EN2","v":2028},{"$f":"EO2","v":2028},{"$f":"EP2","v":2028},{"$f":"EN2+1","v":2029},{"$f":"ER2","v":2029},{"$f":"ES2","v":2029},{"$f":"ET2","v":2029},{"$f":"ER2+1","v":2030},{"$f":"EV2","v":2030},{"$f":"EW2","v":2030},{"$f":"EX2","v":2030}]
[null,"Tax asset base 1994-1999",null,null,null,null,null,null,{"$f":"'Model inputs'!I126","v":"Q2"},{"$f":"'Model inputs'!J126","v":"Q3"},{"$f":"'Model inputs'!K126","v":"Q4"},{"$f":"'Model inputs'!L126","v":"Q1"},{"$f":"'Model inputs'!M126","v":"Q2"},{"$f":"'Model inputs'!N126","v":"Q3"},{"$f":"'Model inputs'!O126","v":"Q4"},{"$f":"'Model inputs'!P126","v":"Q1"},{"$f":"'Model inputs'!Q126","v":"Q2"},{"$f":"'Model inputs'!R126","v":"Q3"},{"$f":"'Model inputs'!S126","v":"Q4"},{"$f":"'Model inputs'!T126","v":"Q1"},{"$f":"'Model inputs'!U126","v":"Q2"},{"$f":"'Model inputs'!V126","v":"Q3"},{"$f":"'Model inputs'!W126","v":"Q4"},{"$f":"'Model inputs'!X126","v":"Q1"},{"$f":"'Model inputs'!Y126","v":"Q2"},{"$f":"'Model inputs'!Z126","v":"Q3"},{"$f":"'Model inputs'!AA126","v":"Q4"},{"$f":"'Model inputs'!AB126","v":"Q1"},{"$f":"'Model inputs'!AC126","v":"Q2"},{"$f":"'Model inputs'!AD126","v":"Q3"},{"$f":"'Model inputs'!AE126","v":"Q4"},{"$f":"'Model inputs'!I3","v":"Q1"},"Q2","Q3","Q4","Q1",{"$f":"AG3","v":"Q2"},"Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4",{"$f":"CR3","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[]
[]
[]
[null,"Tax asset base (beginning of period)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Model inputs'!I128:R128)","v":354.38158899999996},{"$f":"S48","v":365.78781541749998},{"$f":"T48","v":362.21125295149994},373.68668292862492,370.85410525999993,366.69267621099988,362.11654478274988,357.43550079162492,352.63028582962488,347.7699378452499,342.89171449574991,338.0271950212499,333.14313125924991,328.25906749724993,323.37500373524995,318.49093997324997,313.60687621124998,308.72281244925,303.83874868725002,298.95468492525004,294.07062116325005,289.18655740125007,284.30249363925009,279.41842987725011,274.53436611525012,269.65030235325014,264.76623859125016,259.88217482925018,254.99811106725016,250.11404730525015,245.22998354325014,240.34591978125013,235.46185601925012,230.57779225725011,225.6937284952501,220.80966473325009,215.92560097125008,211.04153720925007,206.15747344725006,201.27340968525004,196.38934592325003,191.50528216125002,186.62121839925001,181.73715463725,176.85309087524999,171.96902711324998,167.08496335124997,162.20089958924996,157.31683582724995,152.43277206524994,147.54870830324992,142.66464454124991,137.7805807792499,132.89651701724989,128.01245325524988,123.12838949324988,118.24432573124989,113.36026196924989,108.47619820724989,103.5921344452499,98.7080706832499,93.824006921249904,88.939943159249907,84.05587939724991,79.171815635249914,74.287751873249917,{"$f":"CF48","v":69.40368811124992},64.519624349249924,59.635560587249927,54.75149682524993,49.867433063249933,44.983369301249937,40.09930553924994,35.215241777249943,30.331178015249943,25.447114253249943,20.563050491249943,15.678986729249942,10.794922967249942,5.9108592052499418,1.0267954432499415,0.57250154374971429,0.31615759774949936,7.2953118624284441E-2,3.1202255249730304E-2,1.4573082250176686E-2,6.7689785006225514E-3,2.7164776261323657E-3,1.1510676266417916E-3,5.5170000215117574E-4,2.4128750266135793E-4,3.1716216296068939E-12,3.681864519213332E-12,4.1921074088197702E-12,4.7023555025966363E-12,5.2126660464186375E-12,5.7229765902406388E-12,6.23328713406264E-12,6.7435976778846413E-12,7.2539082217066425E-12,7.7642187655286438E-12,8.274529309350645E-12,8.7848398531726463E-12,9.2951503969946475E-12,9.8054609408166488E-12,1.031577148463865E-11,1.0826082028460651E-11,1.1336392572282653E-11,1.1846703116104654E-11,1.2357013659926655E-11,1.2867324203748656E-11,1.3377634747570658E-11,1.3887945291392659E-11,1.439825583521466E-11,1.4908566379036661E-11,1.5418876922858663E-11,1.5929187466680664E-11,1.6439498010502665E-11,1.6949808554324666E-11,1.7460119098146668E-11,1.7970429641968669E-11,1.848074018579067E-11,1.8991050729612671E-11,1.9501361273434673E-11,2.0011671817256674E-11,2.0521982361078675E-11,2.1032292904900676E-11,2.1542603448722678E-11,2.2052913992544679E-11,2.256322453636668E-11,{"$f":"ER48","v":2.3073535080188681E-11},2.3583845624010683E-11,2.4094156167832684E-11,2.4604466711654685E-11,2.5114777255476686E-11,2.5625087799298688E-11,2.6135398343120689E-11]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Model inputs'!I129:R129)","v":4.5868180900000004},{"$f":"S49","v":4.5672508738750004},8.3222575776250007,8.3165194460000009,8.2098053272500007,8.1030912085000004,7.9963770897500002,7.8896629709999999,7.7829488522499997,7.6762347334999994,7.5695206147499992,7.4628064959999989,7.3560923772499986,7.2493782584999984,7.1426641397499981,7.0359500209999979,6.9292359022499976,6.8225217834999974,6.7158076647499971,6.6090935459999969,6.5023794272499966,6.3956653084999964,6.2889511897499961,6.1822370709999959,6.0755229522499956,5.9688088334999954,5.8620947147499951,5.7553805959999949,5.6486664772499946,5.5419523584999943,5.4352382397499941,5.3285241209999938,5.2218100022499936,5.1150958834999933,5.0083817647499931,4.9016676459999928,4.7949535272499926,4.6882394084999923,4.5815252897499921,4.4748111709999918,4.3680970522499916,4.2613829334999913,4.1546688147499911,4.0479546959999908,3.941240577249991,3.8345264584999912,3.7278123397499914,3.6210982209999916,3.5143841022499918,3.407669983499992,3.3009558647499921,3.1942417459999923,3.0875276272499925,2.9808135084999927,2.8740993897499929,2.7673852709999931,2.6606711522499933,2.5539570334999935,2.4472429147499937,2.3405287959999939,2.2338146772499941,2.1271005584999942,2.0203864397499944,1.9136723209999944,1.8069582022499944,1.7002440834999943,1.5935299647499943,1.4868158459999943,1.3801017272499942,1.2733876084999942,1.1666734897499942,1.0599593709999942,0.95324525224999412,0.84653113349999409,0.73981701474999406,0.63310289599999403,0.526388777249994,0.41967465849999397,0.31296053974999394,0.20624642099999393,9.9532302249993931E-2,5.0153409624997487E-2,1.246617125001015E-3,-1.5959455978986625E-15,1.9845236565174673E-15,5.5649929109335972E-15,9.145462165349727E-15,1.2725931419765857E-14,1.6306400674181987E-14,1.9886869928598117E-14,2.3467339183014246E-14,2.7047808437430376E-14,3.0628277691846506E-14,3.4208746946262636E-14,3.7789216200678766E-14,4.1369685455094896E-14,4.4950154709511025E-14,4.8530623963927155E-14,5.2111093218343285E-14,5.5691562472759415E-14,5.9272031727175545E-14,6.2852500981591675E-14,6.6432970236007804E-14,7.0013439490423934E-14,7.3593908744840064E-14,7.7174377999256194E-14,8.0754847253672324E-14,8.4335316508088454E-14,8.7915785762504584E-14,9.1496255016920713E-14,9.5076724271336843E-14,9.8657193525752973E-14,1.022376627801691E-13,1.0581813203458523E-13,1.0939860128900136E-13,1.1297907054341749E-13,1.1655953979783362E-13,1.2014000905224975E-13,1.2372047830666588E-13,1.2730094756108201E-13,1.3088141681549814E-13,1.3446188606991427E-13,1.380423553243304E-13,1.4162282457874653E-13,1.4520329383316266E-13,1.4878376308757879E-13,1.5236423234199492E-13,1.5594470159641105E-13,1.5952517085082718E-13,1.6310564010524331E-13,1.6668610935965944E-13,1.7026657861407557E-13,1.738470478684917E-13,1.7742751712290783E-13,1.8100798637732396E-13,1.8458845563174009E-13,1.8816892488615622E-13]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Model inputs'!I130:R130)","v":28.736501899999997},32.770543836249999,{"$f":"T50","v":36.284555919875004},36.488311344019792,36.428033365957049,36.160807692769303,35.698860657706554,35.226420407143813,34.779916171706063,34.96418914226831,34.677342608455561,34.231213435142813,33.740453451330062,33.251549282517317,32.760087447579572,32.268625612641827,31.777163777704079,31.28570194276633,30.794240107828582,30.302778272890833,29.811316437953085,29.319854603015337,28.828392768077588,28.33693093313984,27.845469098202091,27.354007263264343,26.862545428326595,26.371083593388846,25.879621758451098,25.388159923513349,24.896698088575601,24.405236253637852,23.913774418700104,23.422312583762356,22.930850748824607,22.439388913886859,21.94792707894911,21.456465244011362,20.965003409073613,20.473541574135865,19.982079739198117,19.490617904260368,18.99915606932262,18.507694234384871,18.016232399447123,17.524770564509375,17.033308729571626,16.541846894633878,16.050385059696129,15.558923224758383,15.067461389820636,14.575999554882889,14.084537719945143,13.593075885007396,13.101614050069649,12.610152215131903,12.118690380194156,11.627228545256409,11.135766710318663,10.644304875380916,10.15284304044317,9.6613812055054229,9.1699193705676763,8.6784575356299296,8.186995700692183,7.6955338657544354,7.2040720308166879,6.7126101958789404,6.2211483609411928,5.7296865260034453,5.2382246910656978,4.7467628561279502,4.2553010211902027,3.7638391862524552,3.2723773513147076,2.7809155163769601,2.2894536814392126,1.7979918465014653,1.306530011563718,0.81506817662597064,0.32360634168822328,0.19135078050052207,0.11401082193781729,8.5772537875116101E-2,6.587149100016948E-2,5.1111479250222108E-2,3.8969919375276316E-2,2.7045525000330528E-2,1.5209845500384732E-2,3.7881900004389096E-3,6.7044887549308528E-4,7.1427250547052607E-5,3.1576125600971285E-5,6.5545027630280195E-13,7.1002131583029759E-13,7.6459235535779324E-13,8.1916339488528889E-13,8.7373443441278453E-13,9.2830547394028018E-13,9.8287651346777583E-13,1.0374475529952715E-12,1.0920185925227671E-12,1.1465896320502628E-12,1.2011606715777584E-12,1.2557317111052541E-12,1.3103027506327497E-12,1.3648737901602453E-12,1.419444829687741E-12,1.4740158692152366E-12,1.5285869087427323E-12,1.5831579482702279E-12,1.6377289877977236E-12,1.6923000273252192E-12,1.7468710668527149E-12,1.8014421063802105E-12,1.8560131459077062E-12,1.9105841854352018E-12,1.9651552249626975E-12,2.0197262644901931E-12,2.0742973040176887E-12,2.1288683435451844E-12,2.18343938307268E-12,2.2380104226001757E-12,2.2925814621276713E-12,2.347152501655167E-12,2.4017235411826626E-12,2.4562945807101583E-12,2.5108656202376539E-12,2.5654366597651496E-12,2.6200076992926452E-12,2.6745787388201409E-12,2.7291497783476365E-12,2.7837208178751321E-12,2.8382918574026278E-12,2.8928628969301234E-12,2.9474339364576191E-12,3.0020049759851147E-12]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Model inputs'!I131:R131)","v":4.3474000000000006E-2},4.2930575000000006E-2,6.3395850000000004E-2,0.11095815123020934,0.4520083532929568,0.86792162485570423,1.1358416780434515,1.3893138223561989,1.4426057914189463,1.4271775749816937,1.4084517877944411,1.3897260006071885,1.3710002134199359,1.3592328162326834,1.3404200491704308,1.3216072821081781,1.3027945150459255,1.2839817479836728,1.2651689809214202,1.2463562138591675,1.2275434467969148,1.2087306797346622,1.1899179126724095,1.1711051456101569,1.1522923785479042,1.1334796114856516,1.1146668444233989,1.0958540773611463,1.0770413102988936,1.058228543236641,1.0394157761743883,1.0206030091121356,1.001790242049883,0.98297747498763033,0.96416470792537767,0.94535194086312502,0.92653917380087236,0.90772640673861971,0.88891363967636705,0.8701008726141144,0.85128810555186174,0.83247533848960908,0.81366257142735643,0.79484980436510377,0.77603703730285112,0.75722427024059846,0.73841150317834581,0.71959873611609315,0.7007859690538405,0.68197320199158784,0.66316043492933519,0.64434766786708253,0.62553490080482987,0.60672213374257722,0.58790936668032456,0.56909659961807191,0.55028383255581925,0.5314710654935666,0.51265829843131394,0.49384553136906134,0.47503276430680874,0.45621999724455614,0.43740723018230354,0.41859446312005094,0.39978169605779834,0.38096892899554574,0.36215616193329314,0.34334339487104054,0.32453062780878794,0.30571786074653534,0.28690509368428274,0.26809232662203014,0.24927955955977751,0.23046679249752489,0.21165402543527226,0.19284125837301963,0.174028491310767,0.15521572424851438,0.13640295718626175,0.11759019012400913,9.877742306175652E-2,8.0508080999503906E-2,6.2238738937251292E-2,4.4232005624998752E-2,2.6829876499998781E-2,1.3708507874998528E-2,5.857197624998112E-3,1.4919062499980295E-3,4.7561012499739114E-4,3.4791949999782139E-4,2.6093962499891381E-4,1.7395975000000625E-4,8.6979875001106505E-5,2.2067579968226836E-15,3.293128573653159E-15,4.3933769382914489E-15,5.4936253029297388E-15,6.5938736675680287E-15,7.6941220322063186E-15,8.7943703968446085E-15,9.8946187614828984E-15,1.0994867126121188E-14,1.2095115490759478E-14,1.3195363855397768E-14,1.4295612220036058E-14,1.5395860584674348E-14,1.6496108949312638E-14,1.7596357313950928E-14,1.8696605678589218E-14,1.9796854043227508E-14,2.0897102407865797E-14,2.1997350772504087E-14,2.3097599137142377E-14,2.4197847501780667E-14,2.5298095866418957E-14,2.6398344231057247E-14,2.7498592595695537E-14,2.8598840960333827E-14,2.9699089324972117E-14,3.0799337689610407E-14,3.1899586054248696E-14,3.2999834418886986E-14,3.4100082783525276E-14,3.5200331148163566E-14,3.6300579512801856E-14,3.7400827877440146E-14,3.8501076242078436E-14,3.9601324606716726E-14,4.0701572971355016E-14,{"$f":"EQ51","v":4.1801821335993306E-14},4.2902069700631595E-14,4.4002318065269885E-14,4.5102566429908175E-14,4.6202814794546465E-14,4.7303063159184755E-14,4.8403311523823045E-14,4.9503559888461335E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Model inputs'!I132:R132)","v":4.6208323300000007},5.3832788817499999,5.4516611695000003,6.9325881902499997,7.0572239979999996,8.2428459284999995,8.3222597082499998,8.2386389142500001,8.0248359560000004,7.7926142580000004,7.5562953900000007,7.3189074470000008,7.081519504000001,6.8498965610000013,6.6123644930000012,6.374832425000001,6.1373003570000009,5.8997682890000007,5.6622362210000006,5.4247041530000004,5.1871720850000003,4.9496400170000001,4.712107949,4.4745758809999998,4.2370438129999997,3.9995117449999995,3.7619796769999994,3.5244476089999992,3.2869155409999991,3.0493834729999989,2.8118514049999987,2.5743193369999986,2.3367872689999984,2.0992552009999983,1.8617231329999984,1.6241910649999984,1.3866589969999985,1.1491269289999986,0.91159486099999865,0.67406279299999872,0.43653072499999873,0.31451946524999874,0.21445738949999921,0.11954162074999952,6.5214434999998711E-2,1.8583266499997954E-2,6.3651687499983126E-3,1.7652647499992284E-3,8.9814500000014435E-4,6.0257500000662528E-4,4.3237500001310533E-4,2.8825000001958496E-4,1.4412500002606459E-4,3.2544225560954265E-14,3.9027320871548588E-14,4.551041618214291E-14,5.1998715663165163E-14,5.8487015144187415E-14,6.4975314625209668E-14,7.1463614106231921E-14,7.7951913587254174E-14,8.4440213068276426E-14,9.0928512549298679E-14,9.7422016200748862E-14,1.0391551985219905E-13,1.1040902350364923E-13,{"$f":"CF52","v":1.1690252715509941E-13},1.2339603080654959E-13,1.2988953445799978E-13,1.3638303810944996E-13,1.4287654176090014E-13,1.4937004541235033E-13,1.5586354906380051E-13,1.6235705271525069E-13,1.6885055636670088E-13,1.7534406001815106E-13,1.8183756366960124E-13,1.8833106732105143E-13,1.9482457097250161E-13,2.0131807462395179E-13,2.0781157827540198E-13,2.1430508192685216E-13,2.2079858557830234E-13,2.2729208922975253E-13,2.3378559288120271E-13,2.4027909653265289E-13,2.4677260018410307E-13,2.5326610383555326E-13,2.5975960748700344E-13,2.6625311113845362E-13,2.7274661478990381E-13,2.7924011844135399E-13,2.8573362209280417E-13,2.9222712574425436E-13,2.9872062939570454E-13,3.0521413304715472E-13,3.1170763669860491E-13,3.1820114035005509E-13,3.2469464400150527E-13,3.3118814765295546E-13,3.3768165130440564E-13,3.4417515495585582E-13,3.5066865860730601E-13,3.5716216225875619E-13,3.6365566591020637E-13,3.7014916956165655E-13,3.7664267321310674E-13,3.8313617686455692E-13,3.896296805160071E-13,3.9612318416745729E-13,4.0261668781890747E-13,4.0911019147035765E-13,4.1560369512180784E-13,4.2209719877325802E-13,4.285907024247082E-13,4.3508420607615839E-13,4.4157770972760857E-13,4.4807121337905875E-13,4.5456471703050894E-13,4.6105822068195912E-13,4.675517243334093E-13,4.7404522798485949E-13,4.8053873163630967E-13,4.8703223528775985E-13,4.9352573893921003E-13,5.0001924259066022E-13,5.065127462421104E-13,5.1300624989356058E-13,5.1949975354501077E-13,5.2599325719646095E-13,5.3248676084791113E-13,5.3898026449936132E-13,5.454737681508115E-13,5.5196727180226168E-13,5.5846077545371187E-13,5.6495427910516205E-13,5.7144778275661223E-13]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Model inputs'!I133:R133)","v":1.0654488099999999},1.3089822897500001,1.6248202970000001,1.6094050025,1.5666161809999999,1.5339040594999998,1.4908633204999997,1.4478225814999997,1.4047818424999996,1.3617411034999996,1.3187003644999995,1.2756596254999994,1.2326188864999994,1.1895781474999993,1.1465374084999993,1.1034966694999992,1.0604559304999992,1.0174151914999991,0.9743744524999991,0.93133371349999905,0.888292974499999,0.84525223549999895,0.8022114964999989,0.75917075749999885,0.7161300184999988,0.67308927949999875,0.6300485404999987,0.58700780149999865,0.5439670624999986,0.50092632349999855,0.45788558449999855,0.41484484549999856,0.37180410649999857,0.32876336749999857,0.28572262849999858,0.24268188949999858,0.19964115049999859,0.15660041149999859,0.1135596724999986,7.0518933499998604E-2,2.7478194499998609E-2,1.107367574999861E-2,1.4233994999987773E-3,5.0383499999911031E-4,2.5191749999945378E-4,-2.0274580625478933E-16,1.4072944198861848E-16,4.8420469023202628E-16,8.2767993847543408E-16,1.1711551867188419E-15,1.5146304349622497E-15,1.8581056832056575E-15,2.2015809314490653E-15,2.5450561796924731E-15,2.8885314279358809E-15,3.2320066761792887E-15,3.5754819244226965E-15,3.9189571726661043E-15,4.2624324209095121E-15,4.6059076691529199E-15,4.9493829173963277E-15,5.2928581656397355E-15,5.6363334138831434E-15,5.9798086621265512E-15,6.323283910369959E-15,{"$f":"CE53","v":6.6667591586133668E-15},7.0102344068567746E-15,7.3537096551001824E-15,7.6971849033435902E-15,8.040660151586998E-15,8.3841353998304058E-15,8.7276106480738136E-15,9.0710858963172214E-15,9.4145611445606292E-15,9.758036392804037E-15,1.0101511641047445E-14,1.0444986889290853E-14,1.078846213753426E-14,1.1131937385777668E-14,1.1475412634021076E-14,1.1818887882264484E-14,1.2162363130507892E-14,1.2505838378751299E-14,1.2849313626994707E-14,1.3192788875238115E-14,1.3536264123481523E-14,1.3879739371724931E-14,1.4223214619968338E-14,1.4566689868211746E-14,1.4910165116455154E-14,1.5253640364698562E-14,1.559711561294197E-14,1.5940590861185377E-14,1.6284066109428785E-14,1.6627541357672193E-14,1.6971016605915601E-14,1.7314491854159009E-14,1.7657967102402417E-14,1.8001442350645824E-14,1.8344917598889232E-14,1.868839284713264E-14,1.9031868095376048E-14,1.9375343343619456E-14,1.9718818591862863E-14,2.0062293840106271E-14,2.0405769088349679E-14,2.0749244336593087E-14,2.1092719584836495E-14,2.1436194833079902E-14,2.177967008132331E-14,2.2123145329566718E-14,2.2466620577810126E-14,2.2810095826053534E-14,2.3153571074296941E-14,2.3497046322540349E-14,2.3840521570783757E-14,2.4183996819027165E-14,2.4527472067270573E-14,2.487094731551398E-14,2.5214422563757388E-14,2.5557897812000796E-14,2.5901373060244204E-14,2.6244848308487612E-14,2.6588323556731019E-14,2.6931798804974427E-14,2.7275274053217835E-14,2.7618749301461243E-14,2.7962224549704651E-14,2.8305699797948058E-14,2.8649175046191466E-14,2.8992650294434874E-14,2.9336125542678282E-14,2.967960079092169E-14,3.0023076039165097E-14,3.0366551287408505E-14,3.0710026535651913E-14,3.1053501783895321E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Model inputs'!I134:R134)","v":4.8415115599999998},6.1153275354999996,{"$f":"T54","v":6.6316184351249996},6.5470017425,6.8140435798750003,6.8301554256250006,6.7398289480000004,6.6495024703750003,6.5591759927500002,6.4688495151250001,6.3785230374999999,6.2881965598749998,6.1978700822499997,6.1207593146249994,6.0302676406249995,5.9397759666249996,5.8492842926249997,5.7587926186249998,5.6683009446249999,5.577809270625,5.4873175966250001,5.3968259226250002,5.3063342486250002,5.2158425746250003,5.1253509006250004,5.0348592266250005,4.9443675526250006,4.8538758786250007,4.7633842046250008,4.6728925306250009,4.582400856625001,4.4919091826250011,4.4014175086250011,4.3109258346250012,4.2204341606250013,4.1299424866250014,4.0394508126250015,3.9489591386250016,3.8584674646250017,3.7679757906250018,3.6774841166250019,3.5869924426250019,3.496500768625002,3.4060090946250021,3.3155174206250022,3.2250257466250023,3.1345340726250024,3.0440423986250025,2.9535507246250026,2.8630590506250027,2.7725673766250027,2.6820757026250028,2.5915840286250029,2.501092354625003,2.4106006806250031,2.3201090066250032,2.2296173326250033,2.1391256586250034,2.0486339846250035,1.9581423106250035,1.8676506366250036,1.7771589626250037,1.6866672886250038,1.5961756146250039,1.505683940625004,1.4151922666250041,1.3247005926250042,1.2342089186250043,1.1437172446250043,1.0532255706250044,0.96273389662500441,0.87224222262500439,0.78175054862500437,0.69125887462500435,0.60076720062500433,0.51027552662500431,0.41978385262500434,0.32929217862500437,0.23880050462500441,0.14830883062500444,5.7817156625004459E-2,2.7844377125006238E-2,1.4550783500005349E-2,8.6758021250044615E-3,2.8008207500089021E-3,1.3215710000137868E-3,1.1563746250186024E-3,9.9117825002341788E-4,8.2598187502823351E-4,6.6078550003304914E-4,4.9558912503786477E-4,3.3039275004268041E-4,1.6519637504749601E-4,5.2311616410144479E-14,5.7659768886580975E-14,6.3007921363017472E-14,6.8356073839453968E-14,7.377188053145356E-14,7.9187687223453151E-14,8.4603493915452743E-14,9.0019300607452335E-14,9.5435107299451927E-14,1.0085091399145152E-13,1.0626672068345111E-13,1.116825273754507E-13,1.1709833406745029E-13,1.2251414075944989E-13,1.2792994745144948E-13,1.3334575414344907E-13,1.3876156083544866E-13,1.4417736752744825E-13,1.4959317421944784E-13,1.5500898091144744E-13,1.6042478760344703E-13,1.6584059429544662E-13,1.7125640098744621E-13,1.766722076794458E-13,1.8208801437144539E-13,1.8750382106344499E-13,1.9291962775544458E-13,1.9833543444744417E-13,2.0375124113944376E-13,2.0916704783144335E-13,2.1458285452344295E-13,2.1999866121544254E-13,2.2541446790744213E-13,2.3083027459944172E-13,2.3624608129144131E-13,2.416618879834409E-13,2.470776946754405E-13,2.5249350136744009E-13,2.5790930805943968E-13,2.6332511475143927E-13,2.6874092144343886E-13,2.7415672813543845E-13,2.7957253482743805E-13,2.8498834151943764E-13]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Model inputs'!I135:R135)","v":0},0,0,0,0,0,0,2.4141020000000003E-2,7.7137394500000012E-2,0.1606968815,0.17125714324999999,0.17842045099999998,0.25449888774999996,0.41289690874999996,0.40201022449999996,0.39112354024999996,0.38023685599999996,0.36935017174999996,0.35846348749999996,0.34757680324999995,0.33669011899999995,0.32580343474999995,0.31491675049999995,0.30403006624999995,0.29314338199999995,0.28225669774999995,0.27137001349999995,0.26048332924999995,0.24959664499999995,0.23870996074999995,0.22782327649999995,0.21693659224999995,0.20604990799999995,0.19516322374999995,0.18427653949999995,0.17338985524999995,0.16250317099999995,0.15161648674999995,0.14072980249999995,0.12984311824999994,0.11895643399999994,0.10806974974999994,9.7183065499999943E-2,8.6296381249999943E-2,7.5409696999999942E-2,6.4523012749999942E-2,5.3636328499999941E-2,4.2749644249999941E-2,3.2466485499999947E-2,2.3523324249999984E-2,1.6717738249999992E-2,1.0278186249999991E-2,4.1288952500000455E-3,1.2750217548429532E-16,9.8011876392689601E-17,6.852157730108388E-17,3.903127820947816E-17,6.1582683397176652E-17,8.4134088584875144E-17,6.6179700608515191E-16,1.2394599235854287E-15,1.8171228410857054E-15,2.3947857585859822E-15,2.972448676086259E-15,3.5501115935865357E-15,4.1277745110868125E-15,4.7054374285870892E-15,5.283100346087366E-15,5.8607632635876428E-15,6.4384261810879195E-15,7.0160890985881963E-15,7.5937520160884731E-15,8.1714149335887498E-15,8.7490778510890266E-15,9.3267407685893033E-15,9.9044036860895801E-15,1.0482066603589857E-14,1.1059729521090134E-14,1.163739243859041E-14,1.2215055356090687E-14,1.2792718273590964E-14,1.3370381191091241E-14,1.3948044108591517E-14,1.4525707026091794E-14,1.5103369943592071E-14,1.5681032861092348E-14,1.6258695778592624E-14,1.6836358696092901E-14,1.7414021613593178E-14,1.7991684531093455E-14,1.8569347448593732E-14,1.9147010366094008E-14,1.9724673283594285E-14,2.0302336201094562E-14,2.0879999118594839E-14,2.1457662036095115E-14,2.2035324953595392E-14,2.2612987871095669E-14,2.3190650788595946E-14,2.3768313706096222E-14,2.4345976623596499E-14,2.4923639541096776E-14,2.5501302458597053E-14,2.6078965376097329E-14,2.6656628293597606E-14,2.7234291211097883E-14,2.781195412859816E-14,2.8389617046098437E-14,2.8967279963598713E-14,2.954494288109899E-14,3.0122605798599267E-14,3.0700268716099544E-14,3.127793163359982E-14,3.1855594551100097E-14,3.2433257468600374E-14,3.3010920386100651E-14,3.3588583303600927E-14,3.4166246221101204E-14,3.4743909138601481E-14,3.5321572056101758E-14,3.5899234973602034E-14,3.6476897891102311E-14,3.7054560808602588E-14,3.7632223726102865E-14,3.8209886643603141E-14,3.8787549561103418E-14,3.9365212478603695E-14,3.9942875396103972E-14,4.0520538313604249E-14,4.1098201231104525E-14,4.1675864148604802E-14,4.2253527066105079E-14,4.2831189983605356E-14,4.3408852901105632E-14,4.3986515818605909E-14,4.4564178736106186E-14,4.5141841653606463E-14]
[]
[null,null,null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S9:S17)","v":398.27617569},{"$f":"SUM(T9:T17)","v":415.97612940962506},420.58956220062498,433.69146680512495,431.3818360653749,428.43140215074988,423.50057618499994,418.30100297824993,412.7016878307499,407.62144105412483,401.97180544199983,396.17212503637495,390.37718466174994,384.69235878637488,378.809355138375,372.926351490375,367.043347842375,361.160344194375,355.277340546375,349.394336898375,343.51133325037512,337.62832960237512,331.74532595437501,325.86232230637512,319.97931865837506,314.09631501037512,308.21331136237524,302.33030771437518,296.44730406637512,290.56430041837507,284.68129677037507,278.79829312237513,272.91528947437513,267.03228582637513,261.14928217837513,255.26627853037508,249.38327488237505,243.50027123437502,237.61726758637502,231.73426393837502,225.85126029037505,220.11041367087498,214.39827047787497,208.70000430362495,203.04299435937497,197.39368043237491,191.77903149362493,186.17200074862492,180.56930631337494,174.96852342537491,169.3700034826249,163.7718756488749,158.17403807612487,152.57822089912491,146.9866767423749,141.39513258562488,135.80358842887489,130.21204427212493,124.62050011537494,119.02895595862493,113.43741180187494,107.84586764512497,102.25432348837498,96.662779331624989,91.071235174875,{"$f":"SUM(CF9:CF17)","v":85.47969101812501},79.88814686137502,74.296602704625045,68.705058547875055,63.113514391125058,57.521970234375068,51.930426077625079,46.338881920875082,40.747337764125099,35.155793607375109,29.564249450625116,23.972705293875126,18.381161137125126,12.789616980375138,7.1980728236251457,1.6065286668751522,0.9223581919999837,0.50820455924982166,0.21163346424965682,0.12670444350017154,8.0714640375686167E-2,5.2752470126201635E-2,3.224508712678139E-2,1.7662505127360197E-2,5.3485950029399975E-3,1.6682651285212587E-3,5.7577975410239295E-4,2.8375237968346551E-4,5.2650983345305796E-12,5.8473471019598183E-12,6.429672197222E-12,7.0119972924841817E-12,7.5943900419619265E-12,8.1767827914396712E-12,8.759175540917416E-12,9.3415682903951608E-12,9.9239610398729056E-12,1.050635378935065E-11,1.1088746538828395E-11,1.167113928830614E-11,1.2253532037783885E-11,1.2835924787261629E-11,1.3418317536739374E-11,1.4000710286217119E-11,1.4583103035694864E-11,1.5165495785172609E-11,1.5747888534650353E-11,1.6330281284128098E-11,1.6912674033605843E-11,1.7495066783083588E-11,1.8077459532561332E-11,1.8659852282039077E-11,1.9242245031516822E-11,1.9824637780994567E-11,2.0407030530472312E-11,2.0989423279950056E-11,2.1571816029427801E-11,2.2154208778905546E-11,2.2736601528383291E-11,2.3318994277861035E-11,2.390138702733878E-11,2.4483779776816525E-11,2.506617252629427E-11,2.5648565275772015E-11,{"$f":"SUM(ER9:ER17)","v":2.6230958025249759E-11},2.6813350774727504E-11,2.7395743524205249E-11,2.7978136273682994E-11,2.8560529023160738E-11,2.9142921772638483E-11,2.9725314522116228E-11,3.0307707271593973E-11]
[]
[null,"CAPEX:  actual"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!S128","v":15.835996280000002},{"$f":"'Model inputs'!T128","v":1.0511573500000004},{"$f":"'Model inputs'!U128","v":16.116289259999999},{"$f":"'Model inputs'!V128","v":2.00973523},{"$f":"'Model inputs'!W128","v":0.70600554000000004},{"$f":"'Model inputs'!X128","v":0.30012823},{"$f":"'Model inputs'!Y128","v":0.19896727},{"$f":"'Model inputs'!Z128","v":7.7283389999999993E-2},{"$f":"'Model inputs'!AA128","v":2.3116410000000004E-2},{"$f":"'Model inputs'!AB128","v":5.5300000000000002E-3},{"$f":"'Model inputs'!AC128","v":1.9303000000000001E-2},{"$f":"'Model inputs'!AD128","v":0},{"$f":"'Model inputs'!AE128","v":0}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!S129","v":3.7768010000000005E-2},{"$f":"'Model inputs'!T129","v":3.8128140299999997},{"$f":"'Model inputs'!U129","v":9.9729369999999998E-2},{"$f":"'Model inputs'!V129","v":0},{"$f":"'Model inputs'!W129","v":0},{"$f":"'Model inputs'!X129","v":0},{"$f":"'Model inputs'!Y129","v":0},{"$f":"'Model inputs'!Z129","v":0},{"$f":"'Model inputs'!AA129","v":0},{"$f":"'Model inputs'!AB129","v":0},{"$f":"'Model inputs'!AC129","v":0},{"$f":"'Model inputs'!AD129","v":0},{"$f":"'Model inputs'!AE129","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!S130","v":4.3932482100000003},{"$f":"'Model inputs'!T130","v":3.9281339600000007},{"$f":"'Model inputs'!U130","v":0.66697897501979053},{"$f":"'Model inputs'!V130","v":0.41128281},{"$f":"'Model inputs'!W130","v":0.20947615},{"$f":"'Model inputs'!X130","v":1.7373239999999998E-2},{"$f":"'Model inputs'!Y130","v":7.0971900000000006E-3},{"$f":"'Model inputs'!Z130","v":3.3121919999999999E-2},{"$f":"'Model inputs'!AA130","v":0.66431314999999991},{"$f":"'Model inputs'!AB130","v":0.20149755999999999},{"$f":"'Model inputs'!AC130","v":4.4733639999999998E-2},{"$f":"'Model inputs'!AD130","v":6.6200000000000005E-4},{"$f":"'Model inputs'!AE130","v":2.5260899999999999E-3}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!S131","v":0},{"$f":"'Model inputs'!T131","v":2.1008699999999998E-2},{"$f":"'Model inputs'!U131","v":4.8368334980209343E-2},{"$f":"'Model inputs'!V131","v":0.34246084000000004},{"$f":"'Model inputs'!W131","v":0.42160467000000001},{"$f":"'Model inputs'!X131","v":0.27888151},{"$f":"'Model inputs'!Y131","v":0.26791961999999997},{"$f":"'Model inputs'!Z131","v":7.1088440000000003E-2},{"$f":"'Model inputs'!AA131+'Model inputs'!AB131+'Model inputs'!AC131","v":3.2568599999999986E-3},{"$f":"'Model inputs'!AB131-'Model inputs'!AB131","v":0},{"$f":"'Model inputs'!AC131-'Model inputs'!AC131","v":0},{"$f":"'Model inputs'!AD131","v":0},{"$f":"'Model inputs'!AE131","v":6.9583900000000001E-3}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!S132","v":0.87796735999999986},{"$f":"'Model inputs'!T132","v":0.20585228},{"$f":"'Model inputs'!U132","v":1.6235433199999998},{"$f":"'Model inputs'!V132","v":0.30784069000000003},{"$f":"'Model inputs'!W132","v":1.3765228300000001},{"$f":"'Model inputs'!X132","v":0.30472775000000002},{"$f":"'Model inputs'!Y132","v":0.14931137},{"$f":"'Model inputs'!Z132","v":2.2861990000000002E-2},{"$f":"'Model inputs'!AA132","v":5.0147999999999998E-3},{"$f":"'Model inputs'!AB132","v":1.0430000000000001E-3},{"$f":"'Model inputs'!AC132","v":0},{"$f":"'Model inputs'!AD132","v":0},{"$f":"'Model inputs'!AE132","v":5.7650000000000002E-3}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!S133","v":0.27016970000000001},{"$f":"'Model inputs'!T133","v":0.34922846999999996},{"$f":"'Model inputs'!U133","v":2.6705880000000001E-2},{"$f":"'Model inputs'!V133","v":0},{"$f":"'Model inputs'!W133","v":1.0076700000000001E-2},{"$f":"'Model inputs'!X133","v":0},{"$f":"'Model inputs'!Y133","v":0},{"$f":"'Model inputs'!Z133","v":0},{"$f":"'Model inputs'!AA133","v":0},{"$f":"'Model inputs'!AB133","v":0},{"$f":"'Model inputs'!AC133","v":0},{"$f":"'Model inputs'!AD133","v":0},{"$f":"'Model inputs'!AE133","v":0}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!S134","v":1.33433487},{"$f":"'Model inputs'!T134+'Model inputs'!U134","v":0.59348898000000005},{"$f":"'Model inputs'!U134-'Model inputs'!U134","v":0},{"$f":"'Model inputs'!V134","v":0.35165853000000002},{"$f":"'Model inputs'!W134+'Model inputs'!X134+'Model inputs'!Y134","v":0.10512427000000001},{"$f":"'Model inputs'!X134-'Model inputs'!X134","v":0},{"$f":"'Model inputs'!Y134-'Model inputs'!Y134","v":0},{"$f":"'Model inputs'!Z134","v":0},{"$f":"'Model inputs'!AA134","v":0},{"$f":"'Model inputs'!AB134","v":0},{"$f":"'Model inputs'!AC134","v":0},{"$f":"'Model inputs'!AD134","v":0},{"$f":"'Model inputs'!AE134","v":1.3215709999999999E-2}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"'Model inputs'!S135","v":0},{"$f":"'Model inputs'!T135","v":0},{"$f":"'Model inputs'!U135","v":0},{"$f":"'Model inputs'!V135","v":0},{"$f":"'Model inputs'!W135","v":0},{"$f":"'Model inputs'!X135","v":0},{"$f":"'Model inputs'!Y135","v":2.4141020000000003E-2},{"$f":"'Model inputs'!Z135","v":5.3599899999999999E-2},{"$f":"'Model inputs'!AA135","v":8.5503010000000004E-2},{"$f":"'Model inputs'!AB135","v":1.4641360000000001E-2},{"$f":"'Model inputs'!AC135","v":1.161044E-2},{"$f":"'Model inputs'!AD135","v":8.0815829999999991E-2},{"$f":"'Model inputs'!AE135","v":0.16515580999999999}]
[]
[null,null,null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S22:S30)","v":22.749484430000003},9.9616837700000005,18.58161514,3.4229780999999999,2.8288101600000002,0.90111073000000008,0.64743646999999993,0.25795563999999999,0.78120422999999994,0.22271191999999998,7.5647080000000005E-2,8.1477829999999987E-2,{"$f":"SUM(AE22:AE30)","v":0.19362099999999999},null,{"$f":"SUM(AG22:AG29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AX22:AX29)","v":0},{"$f":"SUM(AY22:AY29)","v":0},{"$f":"SUM(AZ22:AZ29)","v":0},{"$f":"SUM(BA22:BA29)","v":0},{"$f":"SUM(BB22:BB29)","v":0},{"$f":"SUM(BC22:BC29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM22:BM29)","v":0},0,0,0,0,0,0,{"$f":"SUM(BT22:BT29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF22:EF29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax depreciation "]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,S$71:S$221)","v":4.4297698624999997},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,T$71:T$221)","v":4.6277198159999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,U$71:U$221)","v":4.6408592828749997},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,V$71:V$221)","v":4.8423128986249999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,W$71:W$221)","v":4.8674345890000001},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,X$71:X$221)","v":4.8762596582500004},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,Y$71:Y$221)","v":4.8800112611250004},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,Z$71:Z$221)","v":4.8824983520000007},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AA$71:AA$221)","v":4.8834643943750011},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AB$71:AB$221)","v":4.883753349500001},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AC$71:AC$221)","v":4.8838224745000005},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AD$71:AD$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AE$71:AE$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AF$71:AF$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AG$71:AG$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AH$71:AH$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AI$71:AI$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AJ$71:AJ$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AK$71:AK$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AL$71:AL$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AM$71:AM$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AN$71:AN$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AO$71:AO$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AP$71:AP$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AQ$71:AQ$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AR$71:AR$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AS$71:AS$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AT$71:AT$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AU$71:AU$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AV$71:AV$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AW$71:AW$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AX$71:AX$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AY$71:AY$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,AZ$71:AZ$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BA$71:BA$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BB$71:BB$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BC$71:BC$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BD$71:BD$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BE$71:BE$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BF$71:BF$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BG$71:BG$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BH$71:BH$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BI$71:BI$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BJ$71:BJ$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BK$71:BK$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BL$71:BL$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BM$71:BM$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BN$71:BN$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BO$71:BO$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BP$71:BP$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BQ$71:BQ$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BR$71:BR$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BS$71:BS$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BT$71:BT$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BU$71:BU$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BV$71:BV$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BW$71:BW$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BX$71:BX$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BY$71:BY$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,BZ$71:BZ$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CA$71:CA$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CB$71:CB$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CC$71:CC$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CD$71:CD$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CE$71:CE$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CF$71:CF$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CG$71:CG$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CH$71:CH$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CI$71:CI$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CJ$71:CJ$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CK$71:CK$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CL$71:CL$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CM$71:CM$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CN$71:CN$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CO$71:CO$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CP$71:CP$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CQ$71:CQ$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CR$71:CR$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CS$71:CS$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CT$71:CT$221)","v":4.8840637620000003},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CU$71:CU$221)","v":0.45429389950022731},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CV$71:CV$221)","v":0.25634394600021493},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CW$71:CW$221)","v":0.24320447912521492},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CX$71:CX$221)","v":4.1750863374554137E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CY$71:CY$221)","v":1.6629172999553618E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,CZ$71:CZ$221)","v":7.8041037495541346E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DA$71:DA$221)","v":4.0525008744901857E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DB$71:DB$221)","v":1.5654099994905741E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DC$71:DC$221)","v":5.9936762449061586E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DD$71:DD$221)","v":3.1041249948981782E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DE$71:DE$221)","v":2.412874994897363E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DF$71:DF$221)","v":-5.1024288960643815E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DG$71:DG$221)","v":-5.1024288960643815E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DH$71:DH$221)","v":-5.1024809377686609E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DI$71:DI$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DJ$71:DJ$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DK$71:DK$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DL$71:DL$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DM$71:DM$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DN$71:DN$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DO$71:DO$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DP$71:DP$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DQ$71:DQ$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DR$71:DR$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DS$71:DS$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DT$71:DT$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DU$71:DU$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DV$71:DV$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DW$71:DW$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DX$71:DX$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DY$71:DY$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,DZ$71:DZ$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EA$71:EA$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EB$71:EB$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EC$71:EC$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,ED$71:ED$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EE$71:EE$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EF$71:EF$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EG$71:EG$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EH$71:EH$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EI$71:EI$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EJ$71:EJ$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EK$71:EK$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EL$71:EL$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EM$71:EM$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EN$71:EN$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EO$71:EO$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EP$71:EP$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EQ$71:EQ$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,ER$71:ER$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,ES$71:ES$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,ET$71:ET$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EU$71:EU$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EV$71:EV$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EW$71:EW$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EX$71:EX$221)","v":-5.1031054382200125E-13},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B9,EY$71:EY$221)","v":-5.1031054382200125E-13}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,S$71:S$221)","v":5.7335226125000006E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,T$71:T$221)","v":5.7807326250000006E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,U$71:U$221)","v":0.105467501625},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,V$71:V$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,W$71:W$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,X$71:X$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,Y$71:Y$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,Z$71:Z$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AA$71:AA$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AB$71:AB$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AC$71:AC$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AD$71:AD$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AE$71:AE$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AF$71:AF$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AG$71:AG$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AH$71:AH$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AI$71:AI$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AJ$71:AJ$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AK$71:AK$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AL$71:AL$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AM$71:AM$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AN$71:AN$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AO$71:AO$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AP$71:AP$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AQ$71:AQ$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AR$71:AR$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AS$71:AS$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AT$71:AT$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AU$71:AU$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AV$71:AV$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AW$71:AW$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AX$71:AX$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AY$71:AY$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,AZ$71:AZ$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BA$71:BA$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BB$71:BB$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BC$71:BC$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BD$71:BD$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BE$71:BE$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BF$71:BF$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BG$71:BG$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BH$71:BH$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BI$71:BI$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BJ$71:BJ$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BK$71:BK$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BL$71:BL$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BM$71:BM$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BN$71:BN$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BO$71:BO$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BP$71:BP$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BQ$71:BQ$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BR$71:BR$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BS$71:BS$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BT$71:BT$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BU$71:BU$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BV$71:BV$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BW$71:BW$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BX$71:BX$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BY$71:BY$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,BZ$71:BZ$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CA$71:CA$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CB$71:CB$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CC$71:CC$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CD$71:CD$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CE$71:CE$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CF$71:CF$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CG$71:CG$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CH$71:CH$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CI$71:CI$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CJ$71:CJ$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CK$71:CK$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CL$71:CL$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CM$71:CM$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CN$71:CN$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CO$71:CO$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CP$71:CP$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CQ$71:CQ$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CR$71:CR$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CS$71:CS$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CT$71:CT$221)","v":0.10671411875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CU$71:CU$221)","v":4.9378892624996444E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CV$71:CV$221)","v":4.8906792499996472E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CW$71:CW$221)","v":1.2466171250026109E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CX$71:CX$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CY$71:CY$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,CZ$71:CZ$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DA$71:DA$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DB$71:DB$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DC$71:DC$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DD$71:DD$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DE$71:DE$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DF$71:DF$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DG$71:DG$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DH$71:DH$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DI$71:DI$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DJ$71:DJ$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DK$71:DK$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DL$71:DL$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DM$71:DM$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DN$71:DN$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DO$71:DO$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DP$71:DP$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DQ$71:DQ$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DR$71:DR$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DS$71:DS$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DT$71:DT$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DU$71:DU$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DV$71:DV$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DW$71:DW$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DX$71:DX$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DY$71:DY$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,DZ$71:DZ$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EA$71:EA$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EB$71:EB$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EC$71:EC$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,ED$71:ED$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EE$71:EE$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EF$71:EF$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EG$71:EG$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EH$71:EH$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EI$71:EI$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EJ$71:EJ$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EK$71:EK$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EL$71:EL$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EM$71:EM$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EN$71:EN$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EO$71:EO$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EP$71:EP$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EQ$71:EQ$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,ER$71:ER$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,ES$71:ES$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,ET$71:ET$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EU$71:EU$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EV$71:EV$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EW$71:EW$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EX$71:EX$221)","v":-3.5804692544161298E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B10,EY$71:EY$221)","v":-3.5804692544161298E-15}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,S$71:S$221)","v":0.35920627374999997},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,T$71:T$221)","v":0.41412187637499998},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,U$71:U$221)","v":0.463223550875},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,V$71:V$221)","v":0.47156078806274737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,W$71:W$221)","v":0.4767018231877474},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,X$71:X$221)","v":0.47932027506274738},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,Y$71:Y$221)","v":0.47953744056274739},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,Z$71:Z$221)","v":0.47962615543774739},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AA$71:AA$221)","v":0.48004017943774741},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AB$71:AB$221)","v":0.4883440938127474},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AC$71:AC$221)","v":0.49086281331274739},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AD$71:AD$221)","v":0.49142198381274738},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AE$71:AE$221)","v":0.49143025881274738},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AF$71:AF$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AG$71:AG$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AH$71:AH$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AI$71:AI$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AJ$71:AJ$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AK$71:AK$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AL$71:AL$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AM$71:AM$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AN$71:AN$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AO$71:AO$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AP$71:AP$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AQ$71:AQ$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AR$71:AR$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AS$71:AS$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AT$71:AT$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AU$71:AU$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AV$71:AV$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AW$71:AW$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AX$71:AX$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AY$71:AY$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,AZ$71:AZ$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BA$71:BA$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BB$71:BB$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BC$71:BC$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BD$71:BD$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BE$71:BE$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BF$71:BF$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BG$71:BG$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BH$71:BH$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BI$71:BI$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BJ$71:BJ$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BK$71:BK$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BL$71:BL$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BM$71:BM$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BN$71:BN$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BO$71:BO$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BP$71:BP$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BQ$71:BQ$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BR$71:BR$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BS$71:BS$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BT$71:BT$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BU$71:BU$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BV$71:BV$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BW$71:BW$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BX$71:BX$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BY$71:BY$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,BZ$71:BZ$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CA$71:CA$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CB$71:CB$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CC$71:CC$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CD$71:CD$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CE$71:CE$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CF$71:CF$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CG$71:CG$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CH$71:CH$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CI$71:CI$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CJ$71:CJ$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CK$71:CK$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CL$71:CL$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CM$71:CM$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CN$71:CN$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CO$71:CO$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CP$71:CP$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CQ$71:CQ$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CR$71:CR$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CS$71:CS$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CT$71:CT$221)","v":0.49146183493774737},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CU$71:CU$221)","v":0.13225556118770121},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CV$71:CV$221)","v":7.7339958562704772E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CW$71:CW$221)","v":2.823828406270119E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CX$71:CX$221)","v":1.9901046874946621E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CY$71:CY$221)","v":1.4760011749947373E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,CZ$71:CZ$221)","v":1.2141559874945791E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DA$71:DA$221)","v":1.1924394374945789E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DB$71:DB$221)","v":1.1835679499945797E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DC$71:DC$221)","v":1.1421655499945822E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DD$71:DD$221)","v":3.1177411249458243E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DE$71:DE$221)","v":5.9902162494603268E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DF$71:DF$221)","v":3.9851124946081322E-5},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DG$71:DG$221)","v":3.1576124945521008E-5},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DH$71:DH$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DI$71:DI$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DJ$71:DJ$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DK$71:DK$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DL$71:DL$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DM$71:DM$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DN$71:DN$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DO$71:DO$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DP$71:DP$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DQ$71:DQ$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DR$71:DR$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DS$71:DS$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DT$71:DT$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DU$71:DU$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DV$71:DV$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DW$71:DW$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DX$71:DX$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DY$71:DY$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,DZ$71:DZ$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EA$71:EA$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EB$71:EB$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EC$71:EC$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,ED$71:ED$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EE$71:EE$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EF$71:EF$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EG$71:EG$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EH$71:EH$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EI$71:EI$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EJ$71:EJ$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EK$71:EK$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EL$71:EL$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EM$71:EM$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EN$71:EN$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EO$71:EO$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EP$71:EP$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EQ$71:EQ$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,ER$71:ER$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,ES$71:ES$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,ET$71:ET$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EU$71:EU$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EV$71:EV$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EW$71:EW$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EX$71:EX$221)","v":-5.4571039527495646E-14},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B11,EY$71:EY$221)","v":-5.4571039527495646E-14}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,S$71:S$221)","v":5.4342500000000005E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,T$71:T$221)","v":5.4342500000000005E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,U$71:U$221)","v":8.0603375000000009E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,V$71:V$221)","v":1.4106379372526168E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,W$71:W$221)","v":5.6913984372526172E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,X$71:X$221)","v":1.0961456812252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,Y$71:Y$221)","v":1.4447475687252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,Z$71:Z$221)","v":1.7796470937252618E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AA$71:AA$221)","v":1.8685076437252618E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AB$71:AB$221)","v":1.8725787187252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AC$71:AC$221)","v":1.8725787187252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AD$71:AD$221)","v":1.8725787187252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AE$71:AE$221)","v":1.8725787187252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AF$71:AF$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AG$71:AG$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AH$71:AH$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AI$71:AI$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AJ$71:AJ$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AK$71:AK$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AL$71:AL$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AM$71:AM$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AN$71:AN$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AO$71:AO$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AP$71:AP$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AQ$71:AQ$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AR$71:AR$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AS$71:AS$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AT$71:AT$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AU$71:AU$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AV$71:AV$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AW$71:AW$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AX$71:AX$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AY$71:AY$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,AZ$71:AZ$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BA$71:BA$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BB$71:BB$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BC$71:BC$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BD$71:BD$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BE$71:BE$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BF$71:BF$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BG$71:BG$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BH$71:BH$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BI$71:BI$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BJ$71:BJ$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BK$71:BK$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BL$71:BL$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BM$71:BM$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BN$71:BN$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BO$71:BO$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BP$71:BP$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BQ$71:BQ$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BR$71:BR$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BS$71:BS$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BT$71:BT$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BU$71:BU$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BV$71:BV$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BW$71:BW$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BX$71:BX$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BY$71:BY$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,BZ$71:BZ$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CA$71:CA$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CB$71:CB$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CC$71:CC$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CD$71:CD$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CE$71:CE$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CF$71:CF$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CG$71:CG$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CH$71:CH$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CI$71:CI$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CJ$71:CJ$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CK$71:CK$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CL$71:CL$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CM$71:CM$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CN$71:CN$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CO$71:CO$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CP$71:CP$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CQ$71:CQ$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CR$71:CR$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CS$71:CS$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CT$71:CT$221)","v":1.8812767062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CU$71:CU$221)","v":1.8269342062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CV$71:CV$221)","v":1.8269342062252617E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CW$71:CW$221)","v":1.800673331225254E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CX$71:CX$221)","v":1.7402129124999971E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CY$71:CY$221)","v":1.3121368625000253E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,CZ$71:CZ$221)","v":7.8513102500004164E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DA$71:DA$221)","v":4.3652913750000825E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DB$71:DB$221)","v":1.0162961250006384E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DC$71:DC$221)","v":1.2769062499956975E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DD$71:DD$221)","v":8.6979874998907553E-5},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DE$71:DE$221)","v":8.6979874998907553E-5},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DF$71:DF$221)","v":8.6979874998899747E-5},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DG$71:DG$221)","v":8.6979874998899747E-5},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DH$71:DH$221)","v":-1.0863705768304754E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DI$71:DI$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DJ$71:DJ$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DK$71:DK$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DL$71:DL$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DM$71:DM$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DN$71:DN$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DO$71:DO$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DP$71:DP$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DQ$71:DQ$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DR$71:DR$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DS$71:DS$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DT$71:DT$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DU$71:DU$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DV$71:DV$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DW$71:DW$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DX$71:DX$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DY$71:DY$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,DZ$71:DZ$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EA$71:EA$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EB$71:EB$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EC$71:EC$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,ED$71:ED$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EE$71:EE$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EF$71:EF$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EG$71:EG$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EH$71:EH$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EI$71:EI$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EJ$71:EJ$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EK$71:EK$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EL$71:EL$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EM$71:EM$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EN$71:EN$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EO$71:EO$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EP$71:EP$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EQ$71:EQ$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,ER$71:ER$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,ES$71:ES$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,ET$71:ET$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EU$71:EU$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EV$71:EV$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EW$71:EW$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EX$71:EX$221)","v":-1.1002483646382899E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B12,EY$71:EY$221)","v":-1.1002483646382899E-15}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,S$71:S$221)","v":0.11552080825000002},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,T$71:T$221)","v":0.13746999225000001},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,U$71:U$221)","v":0.14261629924999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,V$71:V$221)","v":0.18320488224999998},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,W$71:W$221)","v":0.19090089949999997},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,X$71:X$221)","v":0.22531397024999997},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,Y$71:Y$221)","v":0.23293216399999997},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,Z$71:Z$221)","v":0.23666494824999998},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AA$71:AA$221)","v":0.23723649799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AB$71:AB$221)","v":0.237361868},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AC$71:AC$221)","v":0.23738794299999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AD$71:AD$221)","v":0.23738794299999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AE$71:AE$221)","v":0.23738794299999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AF$71:AF$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AG$71:AG$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AH$71:AH$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AI$71:AI$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AJ$71:AJ$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AK$71:AK$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AL$71:AL$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AM$71:AM$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AN$71:AN$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AO$71:AO$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AP$71:AP$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AQ$71:AQ$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AR$71:AR$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AS$71:AS$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AT$71:AT$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AU$71:AU$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AV$71:AV$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AW$71:AW$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AX$71:AX$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AY$71:AY$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,AZ$71:AZ$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BA$71:BA$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BB$71:BB$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BC$71:BC$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BD$71:BD$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BE$71:BE$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BF$71:BF$221)","v":0.23753206799999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BG$71:BG$221)","v":0.12201125974999999},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BH$71:BH$221)","v":0.10006207574999955},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BI$71:BI$221)","v":9.4915768749999685E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BJ$71:BJ$221)","v":5.4327185750000812E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BK$71:BK$221)","v":4.6631168500000757E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BL$71:BL$221)","v":1.2218097749999641E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BM$71:BM$221)","v":4.5999039999990842E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BN$71:BN$221)","v":8.6711974999908407E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BO$71:BO$221)","v":2.9556999999351906E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BP$71:BP$221)","v":1.7019999999351993E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BQ$71:BQ$221)","v":1.4412499999352037E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BR$71:BR$221)","v":1.4412499999352037E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BS$71:BS$221)","v":1.4412499999352037E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BT$71:BT$221)","v":-6.4830953105943223E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BU$71:BU$221)","v":-6.4830953105943223E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BV$71:BV$221)","v":-6.4882994810222527E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BW$71:BW$221)","v":-6.4882994810222527E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BX$71:BX$221)","v":-6.4882994810222527E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BY$71:BY$221)","v":-6.4882994810222527E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,BZ$71:BZ$221)","v":-6.4882994810222527E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CA$71:CA$221)","v":-6.4882994810222527E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CB$71:CB$221)","v":-6.4882994810222527E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CC$71:CC$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CD$71:CD$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CE$71:CE$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CF$71:CF$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CG$71:CG$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CH$71:CH$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CI$71:CI$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CJ$71:CJ$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CK$71:CK$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CL$71:CL$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CM$71:CM$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CN$71:CN$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CO$71:CO$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CP$71:CP$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CQ$71:CQ$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CR$71:CR$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CS$71:CS$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CT$71:CT$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CU$71:CU$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CV$71:CV$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CW$71:CW$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CX$71:CX$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CY$71:CY$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,CZ$71:CZ$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DA$71:DA$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DB$71:DB$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DC$71:DC$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DD$71:DD$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DE$71:DE$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DF$71:DF$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DG$71:DG$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DH$71:DH$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DI$71:DI$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DJ$71:DJ$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DK$71:DK$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DL$71:DL$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DM$71:DM$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DN$71:DN$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DO$71:DO$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DP$71:DP$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DQ$71:DQ$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DR$71:DR$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DS$71:DS$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DT$71:DT$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DU$71:DU$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DV$71:DV$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DW$71:DW$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DX$71:DX$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DY$71:DY$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,DZ$71:DZ$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EA$71:EA$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EB$71:EB$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EC$71:EC$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,ED$71:ED$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EE$71:EE$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EF$71:EF$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EG$71:EG$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EH$71:EH$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EI$71:EI$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EJ$71:EJ$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EK$71:EK$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EL$71:EL$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EM$71:EM$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EN$71:EN$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EO$71:EO$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EP$71:EP$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EQ$71:EQ$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,ER$71:ER$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,ES$71:ES$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,ET$71:ET$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EU$71:EU$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EV$71:EV$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EW$71:EW$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EX$71:EX$221)","v":-6.4935036514501832E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B13,EY$71:EY$221)","v":-6.4935036514501832E-15}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,S$71:S$221)","v":2.6636220249999999E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,T$71:T$221)","v":3.3390462750000002E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,U$71:U$221)","v":4.2121174499999997E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,V$71:V$221)","v":4.2788821499999997E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,W$71:W$221)","v":4.2788821499999997E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,X$71:X$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,Y$71:Y$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,Z$71:Z$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AA$71:AA$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AB$71:AB$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AC$71:AC$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AD$71:AD$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AE$71:AE$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AF$71:AF$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AG$71:AG$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AH$71:AH$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AI$71:AI$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AJ$71:AJ$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AK$71:AK$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AL$71:AL$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AM$71:AM$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AN$71:AN$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AO$71:AO$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AP$71:AP$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AQ$71:AQ$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AR$71:AR$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AS$71:AS$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AT$71:AT$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AU$71:AU$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AV$71:AV$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AW$71:AW$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AX$71:AX$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AY$71:AY$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,AZ$71:AZ$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BA$71:BA$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BB$71:BB$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BC$71:BC$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BD$71:BD$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BE$71:BE$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BF$71:BF$221)","v":4.3040738999999995E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BG$71:BG$221)","v":1.6404518749999999E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BH$71:BH$221)","v":9.6502762499998326E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BI$71:BI$221)","v":9.1956449999966699E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BJ$71:BJ$221)","v":2.5191749999965653E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BK$71:BK$221)","v":2.5191749999965653E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BL$71:BL$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BM$71:BM$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BN$71:BN$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BO$71:BO$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BP$71:BP$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BQ$71:BQ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BR$71:BR$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BS$71:BS$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BT$71:BT$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BU$71:BU$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BV$71:BV$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BW$71:BW$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BX$71:BX$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BY$71:BY$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,BZ$71:BZ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CA$71:CA$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CB$71:CB$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CC$71:CC$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CD$71:CD$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CE$71:CE$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CF$71:CF$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CG$71:CG$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CH$71:CH$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CI$71:CI$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CJ$71:CJ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CK$71:CK$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CL$71:CL$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CM$71:CM$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CN$71:CN$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CO$71:CO$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CP$71:CP$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CQ$71:CQ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CR$71:CR$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CS$71:CS$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CT$71:CT$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CU$71:CU$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CV$71:CV$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CW$71:CW$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CX$71:CX$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CY$71:CY$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,CZ$71:CZ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DA$71:DA$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DB$71:DB$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DC$71:DC$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DD$71:DD$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DE$71:DE$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DF$71:DF$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DG$71:DG$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DH$71:DH$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DI$71:DI$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DJ$71:DJ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DK$71:DK$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DL$71:DL$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DM$71:DM$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DN$71:DN$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DO$71:DO$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DP$71:DP$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DQ$71:DQ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DR$71:DR$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DS$71:DS$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DT$71:DT$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DU$71:DU$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DV$71:DV$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DW$71:DW$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DX$71:DX$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DY$71:DY$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,DZ$71:DZ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EA$71:EA$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EB$71:EB$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EC$71:EC$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,ED$71:ED$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EE$71:EE$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EF$71:EF$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EG$71:EG$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EH$71:EH$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EI$71:EI$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EJ$71:EJ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EK$71:EK$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EL$71:EL$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EM$71:EM$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EN$71:EN$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EO$71:EO$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EP$71:EP$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EQ$71:EQ$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,ER$71:ER$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,ES$71:ES$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,ET$71:ET$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EU$71:EU$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EV$71:EV$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EW$71:EW$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EX$71:EX$221)","v":-3.434752482434078E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B14,EY$71:EY$221)","v":-3.434752482434078E-16}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,S$71:S$221)","v":6.0518894499999996E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,T$71:T$221)","v":7.7198080374999992E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,U$71:U$221)","v":8.461669262499999E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,V$71:V$221)","v":8.461669262499999E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,W$71:W$221)","v":8.9012424249999986E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,X$71:X$221)","v":9.0326477624999985E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,Y$71:Y$221)","v":9.0326477624999985E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,Z$71:Z$221)","v":9.0326477624999985E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AA$71:AA$221)","v":9.0326477624999985E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AB$71:AB$221)","v":9.0326477624999985E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AC$71:AC$221)","v":9.0326477624999985E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AD$71:AD$221)","v":9.0326477624999985E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AE$71:AE$221)","v":9.0326477624999985E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AF$71:AF$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AG$71:AG$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AH$71:AH$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AI$71:AI$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AJ$71:AJ$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AK$71:AK$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AL$71:AL$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AM$71:AM$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AN$71:AN$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AO$71:AO$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AP$71:AP$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AQ$71:AQ$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AR$71:AR$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AS$71:AS$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AT$71:AT$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AU$71:AU$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AV$71:AV$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AW$71:AW$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AX$71:AX$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AY$71:AY$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,AZ$71:AZ$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BA$71:BA$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BB$71:BB$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BC$71:BC$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BD$71:BD$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BE$71:BE$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BF$71:BF$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BG$71:BG$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BH$71:BH$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BI$71:BI$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BJ$71:BJ$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BK$71:BK$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BL$71:BL$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BM$71:BM$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BN$71:BN$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BO$71:BO$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BP$71:BP$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BQ$71:BQ$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BR$71:BR$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BS$71:BS$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BT$71:BT$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BU$71:BU$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BV$71:BV$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BW$71:BW$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BX$71:BX$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BY$71:BY$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,BZ$71:BZ$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CA$71:CA$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CB$71:CB$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CC$71:CC$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CD$71:CD$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CE$71:CE$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CF$71:CF$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CG$71:CG$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CH$71:CH$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CI$71:CI$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CJ$71:CJ$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CK$71:CK$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CL$71:CL$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CM$71:CM$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CN$71:CN$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CO$71:CO$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CP$71:CP$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CQ$71:CQ$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CR$71:CR$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CS$71:CS$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CT$71:CT$221)","v":9.049167399999998E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CU$71:CU$221)","v":2.9972779499998221E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CV$71:CV$221)","v":1.3293593625000889E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CW$71:CW$221)","v":5.8749813750008885E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CX$71:CX$221)","v":5.8749813749955594E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CY$71:CY$221)","v":1.4792497499951152E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,CZ$71:CZ$221)","v":1.651963749951844E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DA$71:DA$221)","v":1.651963749951844E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DB$71:DB$221)","v":1.651963749951844E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DC$71:DC$221)","v":1.651963749951844E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DD$71:DD$221)","v":1.651963749951844E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DE$71:DE$221)","v":1.651963749951844E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DF$71:DF$221)","v":1.651963749951844E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DG$71:DG$221)","v":1.651963749951844E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DH$71:DH$221)","v":-5.3481524764364963E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DI$71:DI$221)","v":-5.3481524764364963E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DJ$71:DJ$221)","v":-5.3481524764364963E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DK$71:DK$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DL$71:DL$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DM$71:DM$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DN$71:DN$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DO$71:DO$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DP$71:DP$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DQ$71:DQ$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DR$71:DR$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DS$71:DS$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DT$71:DT$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DU$71:DU$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DV$71:DV$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DW$71:DW$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DX$71:DX$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DY$71:DY$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,DZ$71:DZ$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EA$71:EA$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EB$71:EB$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EC$71:EC$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,ED$71:ED$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EE$71:EE$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EF$71:EF$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EG$71:EG$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EH$71:EH$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EI$71:EI$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EJ$71:EJ$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EK$71:EK$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EL$71:EL$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EM$71:EM$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EN$71:EN$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EO$71:EO$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EP$71:EP$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EQ$71:EQ$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,ER$71:ER$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,ES$71:ES$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,ET$71:ET$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EU$71:EU$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EV$71:EV$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EW$71:EW$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EX$71:EX$221)","v":-5.4158066919995917E-15},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B15,EY$71:EY$221)","v":-5.4158066919995917E-15}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,S$71:S$221)","v":0},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,T$71:T$221)","v":0},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,U$71:U$221)","v":0},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,V$71:V$221)","v":0},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,W$71:W$221)","v":0},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,X$71:X$221)","v":0},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,Y$71:Y$221)","v":0},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,Z$71:Z$221)","v":6.0352550000000011E-4},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AA$71:AA$221)","v":1.9435230000000002E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AB$71:AB$221)","v":4.0810982499999999E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AC$71:AC$221)","v":4.4471322500000002E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AD$71:AD$221)","v":4.7373932500000002E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AE$71:AE$221)","v":6.7577890000000002E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AF$71:AF$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AG$71:AG$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AH$71:AH$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AI$71:AI$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AJ$71:AJ$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AK$71:AK$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AL$71:AL$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AM$71:AM$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AN$71:AN$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AO$71:AO$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AP$71:AP$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AQ$71:AQ$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AR$71:AR$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AS$71:AS$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AT$71:AT$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AU$71:AU$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AV$71:AV$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AW$71:AW$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AX$71:AX$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AY$71:AY$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,AZ$71:AZ$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BA$71:BA$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BB$71:BB$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BC$71:BC$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BD$71:BD$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BE$71:BE$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BF$71:BF$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BG$71:BG$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BH$71:BH$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BI$71:BI$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BJ$71:BJ$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BK$71:BK$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BL$71:BL$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BM$71:BM$221)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BN$71:BN$221)","v":1.0283158749999993E-2},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BO$71:BO$221)","v":8.9431612499999633E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BP$71:BP$221)","v":6.8055859999999919E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BQ$71:BQ$221)","v":6.4395520000000012E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BR$71:BR$221)","v":6.1492909999999457E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BS$71:BS$221)","v":4.128895249999918E-3},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BT$71:BT$221)","v":2.9490299091605721E-17},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BU$71:BU$221)","v":2.9490299091605721E-17},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BV$71:BV$221)","v":2.9490299091605721E-17},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BW$71:BW$221)","v":-2.2551405187698492E-17},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BX$71:BX$221)","v":-2.2551405187698492E-17},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BY$71:BY$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,BZ$71:BZ$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CA$71:CA$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CB$71:CB$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CC$71:CC$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CD$71:CD$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CE$71:CE$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CF$71:CF$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CG$71:CG$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CH$71:CH$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CI$71:CI$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CJ$71:CJ$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CK$71:CK$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CL$71:CL$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CM$71:CM$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CN$71:CN$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CO$71:CO$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CP$71:CP$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CQ$71:CQ$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CR$71:CR$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CS$71:CS$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CT$71:CT$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CU$71:CU$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CV$71:CV$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CW$71:CW$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CX$71:CX$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CY$71:CY$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,CZ$71:CZ$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DA$71:DA$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DB$71:DB$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DC$71:DC$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DD$71:DD$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DE$71:DE$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DF$71:DF$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DG$71:DG$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DH$71:DH$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DI$71:DI$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DJ$71:DJ$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DK$71:DK$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DL$71:DL$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DM$71:DM$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DN$71:DN$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DO$71:DO$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DP$71:DP$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DQ$71:DQ$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DR$71:DR$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DS$71:DS$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DT$71:DT$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DU$71:DU$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DV$71:DV$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DW$71:DW$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DX$71:DX$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DY$71:DY$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,DZ$71:DZ$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EA$71:EA$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EB$71:EB$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EC$71:EC$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,ED$71:ED$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EE$71:EE$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EF$71:EF$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EG$71:EG$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EH$71:EH$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EI$71:EI$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EJ$71:EJ$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EK$71:EK$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EL$71:EL$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EM$71:EM$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EN$71:EN$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EO$71:EO$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EP$71:EP$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EQ$71:EQ$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,ER$71:ER$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,ES$71:ES$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,ET$71:ET$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EU$71:EU$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EV$71:EV$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EW$71:EW$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EX$71:EX$221)","v":-5.7766291750027676E-16},{"$f":"SUMIF($B$71:$B$221,'Model inputs'!$B16,EY$71:EY$221)","v":-5.7766291750027676E-16}]
[]
[null,null,null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S35:S43)","v":5.0495307103750005},{"$f":"SUM(T35:T43)","v":5.3482509789999995},5.4797105354999998,5.7326088397500001,5.7792440746250007,5.8319366957500014,5.8470096767500017,5.857270787500001,5.8614510066250007,5.8723475321250023,5.875327485625002,5.8764182046250015,5.8784468753750012,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.8830036480000008,5.7408466195000001,5.7121431929999993,5.6982661742499996,5.6570099442500013,5.6493139270000015,5.6146489387500003,5.6070307449999994,5.6026944352499992,5.6007828879999941,5.5985199427499932,5.5981278337499933,5.5978375727499934,5.5958171769999936,5.5915441567499942,5.5915441567499942,5.5915441567499942,5.5915441567499942,5.5915441567499942,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,{"$f":"SUM(CF35:CF43)","v":5.5915441567499933},5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,5.5915441567499933,0.68417047487516847,0.41415363275016226,0.29657109500016476,8.4929020749485287E-2,4.5989803124485362E-2,2.7962170249484532E-2,2.0507382999420246E-2,1.4582581999421198E-2,1.2313910124420195E-2,3.6803298744187392E-3,1.0924853744188659E-3,2.9202737441892744E-4,2.8375237441836715E-4,-5.822487674292387E-13,-5.8232509526218168E-13,-5.8232509526218168E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,{"$f":"SUM(ER35:ER43)","v":-5.8239274947774478E-13},-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13,-5.8239274947774478E-13]
[]
[null,"Tax asset base (end of period)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"S9+S22-S35","v":365.78781541749998},362.21125295149994,373.68668292862492,370.85410525999993,366.69267621099988,362.11654478274988,357.43550079162492,352.63028582962488,347.7699378452499,342.89171449574991,338.0271950212499,333.14313125924991,328.25906749724993,323.37500373524995,318.49093997324997,313.60687621124998,308.72281244925,303.83874868725002,298.95468492525004,294.07062116325005,289.18655740125007,284.30249363925009,279.41842987725011,274.53436611525012,269.65030235325014,264.76623859125016,259.88217482925018,254.99811106725016,250.11404730525015,245.22998354325014,240.34591978125013,235.46185601925012,{"$f":"AY9+AY22-AY35","v":230.57779225725011},225.6937284952501,220.80966473325009,215.92560097125008,211.04153720925007,206.15747344725006,201.27340968525004,196.38934592325003,191.50528216125002,186.62121839925001,181.73715463725,176.85309087524999,171.96902711324998,167.08496335124997,162.20089958924996,157.31683582724995,152.43277206524994,147.54870830324992,142.66464454124991,137.7805807792499,132.89651701724989,128.01245325524988,123.12838949324988,118.24432573124989,113.36026196924989,108.47619820724989,103.5921344452499,98.7080706832499,93.824006921249904,88.939943159249907,84.05587939724991,79.171815635249914,{"$f":"CE9+CE22-CE35","v":74.287751873249917},69.40368811124992,64.519624349249924,59.635560587249927,54.75149682524993,49.867433063249933,44.983369301249937,40.09930553924994,35.215241777249943,30.331178015249943,25.447114253249943,20.563050491249943,15.678986729249942,10.794922967249942,5.9108592052499418,1.0267954432499415,0.57250154374971429,0.31615759774949936,7.2953118624284441E-2,3.1202255249730304E-2,1.4573082250176686E-2,6.7689785006225514E-3,2.7164776261323657E-3,1.1510676266417916E-3,5.5170000215117574E-4,2.4128750266135793E-4,3.1716216296068939E-12,3.681864519213332E-12,4.1921074088197702E-12,4.7023555025966363E-12,5.2126660464186375E-12,5.7229765902406388E-12,{"$f":"DK9+DK22-DK35","v":6.23328713406264E-12},6.7435976778846413E-12,7.2539082217066425E-12,7.7642187655286438E-12,8.274529309350645E-12,8.7848398531726463E-12,9.2951503969946475E-12,9.8054609408166488E-12,1.031577148463865E-11,1.0826082028460651E-11,1.1336392572282653E-11,1.1846703116104654E-11,1.2357013659926655E-11,1.2867324203748656E-11,1.3377634747570658E-11,1.3887945291392659E-11,1.439825583521466E-11,1.4908566379036661E-11,1.5418876922858663E-11,1.5929187466680664E-11,1.6439498010502665E-11,1.6949808554324666E-11,1.7460119098146668E-11,1.7970429641968669E-11,1.848074018579067E-11,1.8991050729612671E-11,1.9501361273434673E-11,2.0011671817256674E-11,2.0521982361078675E-11,2.1032292904900676E-11,2.1542603448722678E-11,2.2052913992544679E-11,{"$f":"EQ9+EQ22-EQ35","v":2.256322453636668E-11},2.3073535080188681E-11,2.3583845624010683E-11,2.4094156167832684E-11,2.4604466711654685E-11,2.5114777255476686E-11,2.5625087799298688E-11,2.6135398343120689E-11,2.664570888694269E-11]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"S10+S23-S36","v":4.5672508738750004},8.3222575776250007,8.3165194460000009,8.2098053272500007,8.1030912085000004,7.9963770897500002,7.8896629709999999,7.7829488522499997,7.6762347334999994,7.5695206147499992,7.4628064959999989,7.3560923772499986,7.2493782584999984,7.1426641397499981,7.0359500209999979,6.9292359022499976,6.8225217834999974,6.7158076647499971,6.6090935459999969,6.5023794272499966,6.3956653084999964,6.2889511897499961,6.1822370709999959,6.0755229522499956,5.9688088334999954,5.8620947147499951,5.7553805959999949,5.6486664772499946,5.5419523584999943,5.4352382397499941,5.3285241209999938,5.2218100022499936,{"$f":"AY10+AY23-AY36","v":5.1150958834999933},5.0083817647499931,4.9016676459999928,4.7949535272499926,4.6882394084999923,4.5815252897499921,4.4748111709999918,4.3680970522499916,4.2613829334999913,4.1546688147499911,4.0479546959999908,3.941240577249991,3.8345264584999912,3.7278123397499914,3.6210982209999916,3.5143841022499918,3.407669983499992,3.3009558647499921,3.1942417459999923,3.0875276272499925,2.9808135084999927,2.8740993897499929,2.7673852709999931,2.6606711522499933,2.5539570334999935,2.4472429147499937,2.3405287959999939,2.2338146772499941,2.1271005584999942,2.0203864397499944,1.9136723209999944,1.8069582022499944,{"$f":"CE10+CE23-CE36","v":1.7002440834999943},1.5935299647499943,1.4868158459999943,1.3801017272499942,1.2733876084999942,1.1666734897499942,1.0599593709999942,0.95324525224999412,0.84653113349999409,0.73981701474999406,0.63310289599999403,0.526388777249994,0.41967465849999397,0.31296053974999394,0.20624642099999393,9.9532302249993931E-2,5.0153409624997487E-2,1.246617125001015E-3,-1.5959455978986625E-15,1.9845236565174673E-15,5.5649929109335972E-15,9.145462165349727E-15,1.2725931419765857E-14,1.6306400674181987E-14,1.9886869928598117E-14,2.3467339183014246E-14,2.7047808437430376E-14,3.0628277691846506E-14,3.4208746946262636E-14,3.7789216200678766E-14,4.1369685455094896E-14,4.4950154709511025E-14,{"$f":"DK10+DK23-DK36","v":4.8530623963927155E-14},5.2111093218343285E-14,5.5691562472759415E-14,5.9272031727175545E-14,6.2852500981591675E-14,6.6432970236007804E-14,7.0013439490423934E-14,7.3593908744840064E-14,7.7174377999256194E-14,8.0754847253672324E-14,8.4335316508088454E-14,8.7915785762504584E-14,9.1496255016920713E-14,9.5076724271336843E-14,9.8657193525752973E-14,1.022376627801691E-13,1.0581813203458523E-13,1.0939860128900136E-13,1.1297907054341749E-13,1.1655953979783362E-13,1.2014000905224975E-13,1.2372047830666588E-13,1.2730094756108201E-13,1.3088141681549814E-13,1.3446188606991427E-13,1.380423553243304E-13,1.4162282457874653E-13,1.4520329383316266E-13,1.4878376308757879E-13,1.5236423234199492E-13,1.5594470159641105E-13,1.5952517085082718E-13,{"$f":"EQ10+EQ23-EQ36","v":1.6310564010524331E-13},1.6668610935965944E-13,1.7026657861407557E-13,1.738470478684917E-13,1.7742751712290783E-13,1.8100798637732396E-13,1.8458845563174009E-13,1.8816892488615622E-13,1.9174939414057235E-13]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"S11+S24-S37","v":32.770543836249999},36.284555919875004,36.488311344019792,36.428033365957049,36.160807692769303,35.698860657706554,35.226420407143813,34.779916171706063,34.96418914226831,34.677342608455561,34.231213435142813,33.740453451330062,33.251549282517317,32.760087447579572,32.268625612641827,31.777163777704079,31.28570194276633,30.794240107828582,30.302778272890833,29.811316437953085,29.319854603015337,28.828392768077588,28.33693093313984,27.845469098202091,27.354007263264343,26.862545428326595,26.371083593388846,25.879621758451098,25.388159923513349,24.896698088575601,24.405236253637852,23.913774418700104,{"$f":"AY11+AY24-AY37","v":23.422312583762356},22.930850748824607,22.439388913886859,21.94792707894911,21.456465244011362,20.965003409073613,20.473541574135865,19.982079739198117,19.490617904260368,18.99915606932262,18.507694234384871,18.016232399447123,17.524770564509375,17.033308729571626,16.541846894633878,16.050385059696129,15.558923224758383,15.067461389820636,14.575999554882889,14.084537719945143,13.593075885007396,13.101614050069649,12.610152215131903,12.118690380194156,11.627228545256409,11.135766710318663,10.644304875380916,10.15284304044317,9.6613812055054229,9.1699193705676763,8.6784575356299296,8.186995700692183,{"$f":"CE11+CE24-CE37","v":7.6955338657544354},7.2040720308166879,6.7126101958789404,6.2211483609411928,5.7296865260034453,5.2382246910656978,4.7467628561279502,4.2553010211902027,3.7638391862524552,3.2723773513147076,2.7809155163769601,2.2894536814392126,1.7979918465014653,1.306530011563718,0.81506817662597064,0.32360634168822328,0.19135078050052207,0.11401082193781729,8.5772537875116101E-2,6.587149100016948E-2,5.1111479250222108E-2,3.8969919375276316E-2,2.7045525000330528E-2,1.5209845500384732E-2,3.7881900004389096E-3,6.7044887549308528E-4,7.1427250547052607E-5,3.1576125600971285E-5,6.5545027630280195E-13,7.1002131583029759E-13,7.6459235535779324E-13,8.1916339488528889E-13,{"$f":"DK11+DK24-DK37","v":8.7373443441278453E-13},9.2830547394028018E-13,9.8287651346777583E-13,1.0374475529952715E-12,1.0920185925227671E-12,1.1465896320502628E-12,1.2011606715777584E-12,1.2557317111052541E-12,1.3103027506327497E-12,1.3648737901602453E-12,1.419444829687741E-12,1.4740158692152366E-12,1.5285869087427323E-12,1.5831579482702279E-12,1.6377289877977236E-12,1.6923000273252192E-12,1.7468710668527149E-12,1.8014421063802105E-12,1.8560131459077062E-12,1.9105841854352018E-12,1.9651552249626975E-12,2.0197262644901931E-12,2.0742973040176887E-12,2.1288683435451844E-12,2.18343938307268E-12,2.2380104226001757E-12,2.2925814621276713E-12,2.347152501655167E-12,2.4017235411826626E-12,2.4562945807101583E-12,2.5108656202376539E-12,2.5654366597651496E-12,{"$f":"EQ11+EQ24-EQ37","v":2.6200076992926452E-12},2.6745787388201409E-12,2.7291497783476365E-12,2.7837208178751321E-12,2.8382918574026278E-12,2.8928628969301234E-12,2.9474339364576191E-12,3.0020049759851147E-12,3.0565760155126104E-12]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"S12+S25-S38","v":4.2930575000000006E-2},6.3395850000000004E-2,0.11095815123020934,0.4520083532929568,0.86792162485570423,1.1358416780434515,1.3893138223561989,1.4426057914189463,1.4271775749816937,1.4084517877944411,1.3897260006071885,1.3710002134199359,1.3592328162326834,1.3404200491704308,1.3216072821081781,1.3027945150459255,1.2839817479836728,1.2651689809214202,1.2463562138591675,1.2275434467969148,1.2087306797346622,1.1899179126724095,1.1711051456101569,1.1522923785479042,1.1334796114856516,1.1146668444233989,1.0958540773611463,1.0770413102988936,1.058228543236641,1.0394157761743883,1.0206030091121356,1.001790242049883,{"$f":"AY12+AY25-AY38","v":0.98297747498763033},0.96416470792537767,0.94535194086312502,0.92653917380087236,0.90772640673861971,0.88891363967636705,0.8701008726141144,0.85128810555186174,0.83247533848960908,0.81366257142735643,0.79484980436510377,0.77603703730285112,0.75722427024059846,0.73841150317834581,0.71959873611609315,0.7007859690538405,0.68197320199158784,0.66316043492933519,0.64434766786708253,0.62553490080482987,0.60672213374257722,0.58790936668032456,0.56909659961807191,0.55028383255581925,0.5314710654935666,0.51265829843131394,0.49384553136906134,0.47503276430680874,0.45621999724455614,0.43740723018230354,0.41859446312005094,0.39978169605779834,{"$f":"CE12+CE25-CE38","v":0.38096892899554574},0.36215616193329314,0.34334339487104054,0.32453062780878794,0.30571786074653534,0.28690509368428274,0.26809232662203014,0.24927955955977751,0.23046679249752489,0.21165402543527226,0.19284125837301963,0.174028491310767,0.15521572424851438,0.13640295718626175,0.11759019012400913,9.877742306175652E-2,8.0508080999503906E-2,6.2238738937251292E-2,4.4232005624998752E-2,2.6829876499998781E-2,1.3708507874998528E-2,5.857197624998112E-3,1.4919062499980295E-3,4.7561012499739114E-4,3.4791949999782139E-4,2.6093962499891381E-4,1.7395975000000625E-4,8.6979875001106505E-5,2.2067579968226836E-15,3.293128573653159E-15,4.3933769382914489E-15,5.4936253029297388E-15,{"$f":"DK12+DK25-DK38","v":6.5938736675680287E-15},7.6941220322063186E-15,8.7943703968446085E-15,9.8946187614828984E-15,1.0994867126121188E-14,1.2095115490759478E-14,1.3195363855397768E-14,1.4295612220036058E-14,1.5395860584674348E-14,1.6496108949312638E-14,1.7596357313950928E-14,1.8696605678589218E-14,1.9796854043227508E-14,2.0897102407865797E-14,2.1997350772504087E-14,2.3097599137142377E-14,2.4197847501780667E-14,2.5298095866418957E-14,2.6398344231057247E-14,2.7498592595695537E-14,2.8598840960333827E-14,2.9699089324972117E-14,3.0799337689610407E-14,3.1899586054248696E-14,3.2999834418886986E-14,3.4100082783525276E-14,3.5200331148163566E-14,3.6300579512801856E-14,3.7400827877440146E-14,3.8501076242078436E-14,3.9601324606716726E-14,4.0701572971355016E-14,{"$f":"EQ12+EQ25-EQ38","v":4.1801821335993306E-14},4.2902069700631595E-14,4.4002318065269885E-14,4.5102566429908175E-14,4.6202814794546465E-14,4.7303063159184755E-14,4.8403311523823045E-14,4.9503559888461335E-14,5.0603808253099625E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"S13+S26-S39","v":5.3832788817499999},5.4516611695000003,6.9325881902499997,7.0572239979999996,8.2428459284999995,8.3222597082499998,8.2386389142500001,8.0248359560000004,7.7926142580000004,7.5562953900000007,7.3189074470000008,7.081519504000001,6.8498965610000013,6.6123644930000012,6.374832425000001,6.1373003570000009,5.8997682890000007,5.6622362210000006,5.4247041530000004,5.1871720850000003,4.9496400170000001,4.712107949,4.4745758809999998,4.2370438129999997,3.9995117449999995,3.7619796769999994,3.5244476089999992,3.2869155409999991,3.0493834729999989,2.8118514049999987,2.5743193369999986,2.3367872689999984,{"$f":"AY13+AY26-AY39","v":2.0992552009999983},1.8617231329999984,1.6241910649999984,1.3866589969999985,1.1491269289999986,0.91159486099999865,0.67406279299999872,0.43653072499999873,0.31451946524999874,0.21445738949999921,0.11954162074999952,6.5214434999998711E-2,1.8583266499997954E-2,6.3651687499983126E-3,1.7652647499992284E-3,8.9814500000014435E-4,6.0257500000662528E-4,4.3237500001310533E-4,2.8825000001958496E-4,1.4412500002606459E-4,3.2544225560954265E-14,3.9027320871548588E-14,4.551041618214291E-14,5.1998715663165163E-14,5.8487015144187415E-14,6.4975314625209668E-14,7.1463614106231921E-14,7.7951913587254174E-14,8.4440213068276426E-14,9.0928512549298679E-14,9.7422016200748862E-14,1.0391551985219905E-13,{"$f":"CE13+CE26-CE39","v":1.1040902350364923E-13},1.1690252715509941E-13,1.2339603080654959E-13,1.2988953445799978E-13,1.3638303810944996E-13,1.4287654176090014E-13,1.4937004541235033E-13,1.5586354906380051E-13,1.6235705271525069E-13,1.6885055636670088E-13,1.7534406001815106E-13,1.8183756366960124E-13,1.8833106732105143E-13,1.9482457097250161E-13,2.0131807462395179E-13,2.0781157827540198E-13,2.1430508192685216E-13,2.2079858557830234E-13,2.2729208922975253E-13,2.3378559288120271E-13,2.4027909653265289E-13,2.4677260018410307E-13,2.5326610383555326E-13,2.5975960748700344E-13,2.6625311113845362E-13,2.7274661478990381E-13,2.7924011844135399E-13,2.8573362209280417E-13,2.9222712574425436E-13,2.9872062939570454E-13,3.0521413304715472E-13,3.1170763669860491E-13,{"$f":"DK13+DK26-DK39","v":3.1820114035005509E-13},3.2469464400150527E-13,3.3118814765295546E-13,3.3768165130440564E-13,3.4417515495585582E-13,3.5066865860730601E-13,3.5716216225875619E-13,3.6365566591020637E-13,3.7014916956165655E-13,3.7664267321310674E-13,3.8313617686455692E-13,3.896296805160071E-13,3.9612318416745729E-13,4.0261668781890747E-13,4.0911019147035765E-13,4.1560369512180784E-13,4.2209719877325802E-13,4.285907024247082E-13,4.3508420607615839E-13,4.4157770972760857E-13,4.4807121337905875E-13,4.5456471703050894E-13,4.6105822068195912E-13,4.675517243334093E-13,4.7404522798485949E-13,4.8053873163630967E-13,4.8703223528775985E-13,4.9352573893921003E-13,5.0001924259066022E-13,5.065127462421104E-13,5.1300624989356058E-13,5.1949975354501077E-13,{"$f":"EQ13+EQ26-EQ39","v":5.2599325719646095E-13},5.3248676084791113E-13,5.3898026449936132E-13,5.454737681508115E-13,5.5196727180226168E-13,5.5846077545371187E-13,5.6495427910516205E-13,5.7144778275661223E-13,5.7794128640806242E-13]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"S14+S27-S40","v":1.3089822897500001},1.6248202970000001,1.6094050025,1.5666161809999999,1.5339040594999998,1.4908633204999997,1.4478225814999997,1.4047818424999996,1.3617411034999996,1.3187003644999995,1.2756596254999994,1.2326188864999994,1.1895781474999993,1.1465374084999993,1.1034966694999992,1.0604559304999992,1.0174151914999991,0.9743744524999991,0.93133371349999905,0.888292974499999,0.84525223549999895,0.8022114964999989,0.75917075749999885,0.7161300184999988,0.67308927949999875,0.6300485404999987,0.58700780149999865,0.5439670624999986,0.50092632349999855,0.45788558449999855,0.41484484549999856,0.37180410649999857,{"$f":"AY14+AY27-AY40","v":0.32876336749999857},0.28572262849999858,0.24268188949999858,0.19964115049999859,0.15660041149999859,0.1135596724999986,7.0518933499998604E-2,2.7478194499998609E-2,1.107367574999861E-2,1.4233994999987773E-3,5.0383499999911031E-4,2.5191749999945378E-4,-2.0274580625478933E-16,1.4072944198861848E-16,4.8420469023202628E-16,8.2767993847543408E-16,1.1711551867188419E-15,1.5146304349622497E-15,1.8581056832056575E-15,2.2015809314490653E-15,2.5450561796924731E-15,2.8885314279358809E-15,3.2320066761792887E-15,3.5754819244226965E-15,3.9189571726661043E-15,4.2624324209095121E-15,4.6059076691529199E-15,4.9493829173963277E-15,5.2928581656397355E-15,5.6363334138831434E-15,5.9798086621265512E-15,6.323283910369959E-15,{"$f":"CE14+CE27-CE40","v":6.6667591586133668E-15},7.0102344068567746E-15,7.3537096551001824E-15,7.6971849033435902E-15,8.040660151586998E-15,8.3841353998304058E-15,8.7276106480738136E-15,9.0710858963172214E-15,9.4145611445606292E-15,9.758036392804037E-15,1.0101511641047445E-14,1.0444986889290853E-14,1.078846213753426E-14,1.1131937385777668E-14,1.1475412634021076E-14,1.1818887882264484E-14,1.2162363130507892E-14,1.2505838378751299E-14,1.2849313626994707E-14,1.3192788875238115E-14,1.3536264123481523E-14,1.3879739371724931E-14,1.4223214619968338E-14,1.4566689868211746E-14,1.4910165116455154E-14,1.5253640364698562E-14,1.559711561294197E-14,1.5940590861185377E-14,1.6284066109428785E-14,1.6627541357672193E-14,1.6971016605915601E-14,1.7314491854159009E-14,{"$f":"DK14+DK27-DK40","v":1.7657967102402417E-14},1.8001442350645824E-14,1.8344917598889232E-14,1.868839284713264E-14,1.9031868095376048E-14,1.9375343343619456E-14,1.9718818591862863E-14,2.0062293840106271E-14,2.0405769088349679E-14,2.0749244336593087E-14,2.1092719584836495E-14,2.1436194833079902E-14,2.177967008132331E-14,2.2123145329566718E-14,2.2466620577810126E-14,2.2810095826053534E-14,2.3153571074296941E-14,2.3497046322540349E-14,2.3840521570783757E-14,2.4183996819027165E-14,2.4527472067270573E-14,2.487094731551398E-14,2.5214422563757388E-14,2.5557897812000796E-14,2.5901373060244204E-14,2.6244848308487612E-14,2.6588323556731019E-14,2.6931798804974427E-14,2.7275274053217835E-14,2.7618749301461243E-14,2.7962224549704651E-14,2.8305699797948058E-14,{"$f":"EQ14+EQ27-EQ40","v":2.8649175046191466E-14},2.8992650294434874E-14,2.9336125542678282E-14,2.967960079092169E-14,3.0023076039165097E-14,3.0366551287408505E-14,3.0710026535651913E-14,3.1053501783895321E-14,3.1396977032138729E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"S15+S28-S41","v":6.1153275354999996},6.6316184351249996,6.5470017425,6.8140435798750003,6.8301554256250006,6.7398289480000004,6.6495024703750003,6.5591759927500002,6.4688495151250001,6.3785230374999999,6.2881965598749998,6.1978700822499997,6.1207593146249994,6.0302676406249995,5.9397759666249996,5.8492842926249997,5.7587926186249998,5.6683009446249999,5.577809270625,5.4873175966250001,5.3968259226250002,5.3063342486250002,5.2158425746250003,5.1253509006250004,5.0348592266250005,4.9443675526250006,4.8538758786250007,4.7633842046250008,4.6728925306250009,4.582400856625001,4.4919091826250011,4.4014175086250011,{"$f":"AY15+AY28-AY41","v":4.3109258346250012},4.2204341606250013,4.1299424866250014,4.0394508126250015,3.9489591386250016,3.8584674646250017,3.7679757906250018,3.6774841166250019,3.5869924426250019,3.496500768625002,3.4060090946250021,3.3155174206250022,3.2250257466250023,3.1345340726250024,3.0440423986250025,2.9535507246250026,2.8630590506250027,2.7725673766250027,2.6820757026250028,2.5915840286250029,2.501092354625003,2.4106006806250031,2.3201090066250032,2.2296173326250033,2.1391256586250034,2.0486339846250035,1.9581423106250035,1.8676506366250036,1.7771589626250037,1.6866672886250038,1.5961756146250039,1.505683940625004,{"$f":"CE15+CE28-CE41","v":1.4151922666250041},1.3247005926250042,1.2342089186250043,1.1437172446250043,1.0532255706250044,0.96273389662500441,0.87224222262500439,0.78175054862500437,0.69125887462500435,0.60076720062500433,0.51027552662500431,0.41978385262500434,0.32929217862500437,0.23880050462500441,0.14830883062500444,5.7817156625004459E-2,2.7844377125006238E-2,1.4550783500005349E-2,8.6758021250044615E-3,2.8008207500089021E-3,1.3215710000137868E-3,1.1563746250186024E-3,9.9117825002341788E-4,8.2598187502823351E-4,6.6078550003304914E-4,4.9558912503786477E-4,3.3039275004268041E-4,1.6519637504749601E-4,5.2311616410144479E-14,5.7659768886580975E-14,6.3007921363017472E-14,6.8356073839453968E-14,{"$f":"DK15+DK28-DK41","v":7.377188053145356E-14},7.9187687223453151E-14,8.4603493915452743E-14,9.0019300607452335E-14,9.5435107299451927E-14,1.0085091399145152E-13,1.0626672068345111E-13,1.116825273754507E-13,1.1709833406745029E-13,1.2251414075944989E-13,1.2792994745144948E-13,1.3334575414344907E-13,1.3876156083544866E-13,1.4417736752744825E-13,1.4959317421944784E-13,1.5500898091144744E-13,1.6042478760344703E-13,1.6584059429544662E-13,1.7125640098744621E-13,1.766722076794458E-13,1.8208801437144539E-13,1.8750382106344499E-13,1.9291962775544458E-13,1.9833543444744417E-13,2.0375124113944376E-13,2.0916704783144335E-13,2.1458285452344295E-13,2.1999866121544254E-13,2.2541446790744213E-13,2.3083027459944172E-13,2.3624608129144131E-13,2.416618879834409E-13,{"$f":"EQ15+EQ28-EQ41","v":2.470776946754405E-13},2.5249350136744009E-13,2.5790930805943968E-13,2.6332511475143927E-13,2.6874092144343886E-13,2.7415672813543845E-13,2.7957253482743805E-13,2.8498834151943764E-13,2.9040414821143723E-13]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"S16+S29-S42","v":0},0,0,0,0,0,2.4141020000000003E-2,7.7137394500000012E-2,0.1606968815,0.17125714324999999,0.17842045099999998,0.25449888774999996,0.41289690874999996,0.40201022449999996,0.39112354024999996,0.38023685599999996,0.36935017174999996,0.35846348749999996,0.34757680324999995,0.33669011899999995,0.32580343474999995,0.31491675049999995,0.30403006624999995,0.29314338199999995,0.28225669774999995,0.27137001349999995,0.26048332924999995,0.24959664499999995,0.23870996074999995,0.22782327649999995,0.21693659224999995,0.20604990799999995,{"$f":"AY16+AY29-AY42","v":0.19516322374999995},0.18427653949999995,0.17338985524999995,0.16250317099999995,0.15161648674999995,0.14072980249999995,0.12984311824999994,0.11895643399999994,0.10806974974999994,9.7183065499999943E-2,8.6296381249999943E-2,7.5409696999999942E-2,6.4523012749999942E-2,5.3636328499999941E-2,4.2749644249999941E-2,3.2466485499999947E-2,2.3523324249999984E-2,1.6717738249999992E-2,1.0278186249999991E-2,4.1288952500000455E-3,1.2750217548429532E-16,9.8011876392689601E-17,6.852157730108388E-17,3.903127820947816E-17,6.1582683397176652E-17,8.4134088584875144E-17,6.6179700608515191E-16,1.2394599235854287E-15,1.8171228410857054E-15,2.3947857585859822E-15,2.972448676086259E-15,3.5501115935865357E-15,{"$f":"CE16+CE29-CE42","v":4.1277745110868125E-15},4.7054374285870892E-15,5.283100346087366E-15,5.8607632635876428E-15,6.4384261810879195E-15,7.0160890985881963E-15,7.5937520160884731E-15,8.1714149335887498E-15,8.7490778510890266E-15,9.3267407685893033E-15,9.9044036860895801E-15,1.0482066603589857E-14,1.1059729521090134E-14,1.163739243859041E-14,1.2215055356090687E-14,1.2792718273590964E-14,1.3370381191091241E-14,1.3948044108591517E-14,1.4525707026091794E-14,1.5103369943592071E-14,1.5681032861092348E-14,1.6258695778592624E-14,1.6836358696092901E-14,1.7414021613593178E-14,1.7991684531093455E-14,1.8569347448593732E-14,1.9147010366094008E-14,1.9724673283594285E-14,2.0302336201094562E-14,2.0879999118594839E-14,2.1457662036095115E-14,2.2035324953595392E-14,{"$f":"DK16+DK29-DK42","v":2.2612987871095669E-14},2.3190650788595946E-14,2.3768313706096222E-14,2.4345976623596499E-14,2.4923639541096776E-14,2.5501302458597053E-14,2.6078965376097329E-14,2.6656628293597606E-14,2.7234291211097883E-14,2.781195412859816E-14,2.8389617046098437E-14,2.8967279963598713E-14,2.954494288109899E-14,3.0122605798599267E-14,3.0700268716099544E-14,3.127793163359982E-14,3.1855594551100097E-14,3.2433257468600374E-14,3.3010920386100651E-14,3.3588583303600927E-14,3.4166246221101204E-14,3.4743909138601481E-14,3.5321572056101758E-14,3.5899234973602034E-14,3.6476897891102311E-14,3.7054560808602588E-14,3.7632223726102865E-14,3.8209886643603141E-14,3.8787549561103418E-14,3.9365212478603695E-14,3.9942875396103972E-14,4.0520538313604249E-14,{"$f":"EQ16+EQ29-EQ42","v":4.1098201231104525E-14},4.1675864148604802E-14,4.2253527066105079E-14,4.2831189983605356E-14,4.3408852901105632E-14,4.3986515818605909E-14,4.4564178736106186E-14,4.5141841653606463E-14,4.5719504571106739E-14]
[]
[null,null,null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S48:S56)","v":415.97612940962506},{"$f":"SUM(T48:T56)","v":420.58956220062498},433.69146680512495,431.3818360653749,428.43140215074988,423.50057618499994,418.30100297824993,412.7016878307499,407.62144105412483,401.97180544199983,396.17212503637495,390.37718466174994,384.69235878637488,378.809355138375,372.926351490375,367.043347842375,361.160344194375,355.277340546375,349.394336898375,343.51133325037512,337.62832960237512,331.74532595437501,325.86232230637512,319.97931865837506,314.09631501037512,308.21331136237524,302.33030771437518,296.44730406637512,290.56430041837507,284.68129677037507,278.79829312237513,272.91528947437513,267.03228582637513,261.14928217837513,255.26627853037508,249.38327488237505,243.50027123437502,237.61726758637502,231.73426393837502,225.85126029037505,220.11041367087498,214.39827047787497,208.70000430362495,203.04299435937497,197.39368043237491,191.77903149362493,186.17200074862492,180.56930631337494,174.96852342537491,169.3700034826249,163.7718756488749,158.17403807612487,152.57822089912491,146.9866767423749,141.39513258562488,135.80358842887489,130.21204427212493,124.62050011537494,119.02895595862493,113.43741180187494,107.84586764512497,102.25432348837498,96.662779331624989,91.071235174875,85.47969101812501,{"$f":"SUM(CF48:CF56)","v":79.88814686137502},74.296602704625045,68.705058547875055,63.113514391125058,57.521970234375068,51.930426077625079,46.338881920875082,40.747337764125099,35.155793607375109,29.564249450625116,23.972705293875126,18.381161137125126,12.789616980375138,7.1980728236251457,1.6065286668751522,0.9223581919999837,0.50820455924982166,0.21163346424965682,0.12670444350017154,8.0714640375686167E-2,5.2752470126201635E-2,3.224508712678139E-2,1.7662505127360197E-2,5.3485950029399975E-3,1.6682651285212587E-3,5.7577975410239295E-4,2.8375237968346551E-4,5.2650983345305796E-12,5.8473471019598183E-12,6.429672197222E-12,7.0119972924841817E-12,7.5943900419619265E-12,8.1767827914396712E-12,8.759175540917416E-12,9.3415682903951608E-12,9.9239610398729056E-12,1.050635378935065E-11,1.1088746538828395E-11,1.167113928830614E-11,1.2253532037783885E-11,1.2835924787261629E-11,1.3418317536739374E-11,1.4000710286217119E-11,1.4583103035694864E-11,1.5165495785172609E-11,1.5747888534650353E-11,1.6330281284128098E-11,1.6912674033605843E-11,1.7495066783083588E-11,1.8077459532561332E-11,1.8659852282039077E-11,1.9242245031516822E-11,1.9824637780994567E-11,2.0407030530472312E-11,2.0989423279950056E-11,2.1571816029427801E-11,2.2154208778905546E-11,2.2736601528383291E-11,2.3318994277861035E-11,2.390138702733878E-11,2.4483779776816525E-11,2.506617252629427E-11,2.5648565275772015E-11,2.6230958025249759E-11,{"$f":"SUM(ER48:ER56)","v":2.6813350774727504E-11},2.7395743524205249E-11,2.7978136273682994E-11,2.8560529023160738E-11,2.9142921772638483E-11,2.9725314522116228E-11,3.0307707271593973E-11,3.0890100021071717E-11]
[]
[null,"Check"]
[]
[null,"Asset base Q4 1996",null,null,null,"$m",{"$f":"S18","v":398.27617569}]
[null,"CAPEX:  Q4 1996 - Q4 1999:  actual",null,null,null,"$m",{"$f":"SUM(S31:EY31)","v":60.705736500000008}]
[null,"Tax depreciation",null,null,null,"$m",{"$f":"SUM(S44:EY44)","v":458.98191218996959}]
[null,"Asset base end Q4 2030",null,null,null,"$m",{"$f":"G61+G62-G63","v":3.0411229090532288E-11}]
[null,"Asset base end Q4 2030",null,null,null,"$m",{"$f":"EY57","v":3.0890100021071717E-11}]
[null,"Difference",null,null,null,"$m",{"$f":"G64-G65","v":-4.7887093053942953E-13}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Depreciation:  initial assets",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"S9/$F71","v":4.4297698624999997},{"$f":"IF(SUM($S71:S71)+S71>$S9,$S9-SUM($S71:S71),S71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:T71)+T71>$S9,$S9-SUM($S71:T71),T71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:U71)+U71>$S9,$S9-SUM($S71:U71),U71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:V71)+V71>$S9,$S9-SUM($S71:V71),V71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:W71)+W71>$S9,$S9-SUM($S71:W71),W71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:X71)+X71>$S9,$S9-SUM($S71:X71),X71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:Y71)+Y71>$S9,$S9-SUM($S71:Y71),Y71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:Z71)+Z71>$S9,$S9-SUM($S71:Z71),Z71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AA71)+AA71>$S9,$S9-SUM($S71:AA71),AA71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AB71)+AB71>$S9,$S9-SUM($S71:AB71),AB71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AC71)+AC71>$S9,$S9-SUM($S71:AC71),AC71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AD71)+AD71>$S9,$S9-SUM($S71:AD71),AD71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AE71)+AE71>$S9,$S9-SUM($S71:AE71),AE71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AF71)+AF71>$S9,$S9-SUM($S71:AF71),AF71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AG71)+AG71>$S9,$S9-SUM($S71:AG71),AG71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AH71)+AH71>$S9,$S9-SUM($S71:AH71),AH71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AI71)+AI71>$S9,$S9-SUM($S71:AI71),AI71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AJ71)+AJ71>$S9,$S9-SUM($S71:AJ71),AJ71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AK71)+AK71>$S9,$S9-SUM($S71:AK71),AK71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AL71)+AL71>$S9,$S9-SUM($S71:AL71),AL71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AM71)+AM71>$S9,$S9-SUM($S71:AM71),AM71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AN71)+AN71>$S9,$S9-SUM($S71:AN71),AN71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AO71)+AO71>$S9,$S9-SUM($S71:AO71),AO71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AP71)+AP71>$S9,$S9-SUM($S71:AP71),AP71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AQ71)+AQ71>$S9,$S9-SUM($S71:AQ71),AQ71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AR71)+AR71>$S9,$S9-SUM($S71:AR71),AR71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AS71)+AS71>$S9,$S9-SUM($S71:AS71),AS71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AT71)+AT71>$S9,$S9-SUM($S71:AT71),AT71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AU71)+AU71>$S9,$S9-SUM($S71:AU71),AU71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AV71)+AV71>$S9,$S9-SUM($S71:AV71),AV71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AW71)+AW71>$S9,$S9-SUM($S71:AW71),AW71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AX71)+AX71>$S9,$S9-SUM($S71:AX71),AX71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AY71)+AY71>$S9,$S9-SUM($S71:AY71),AY71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:AZ71)+AZ71>$S9,$S9-SUM($S71:AZ71),AZ71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BA71)+BA71>$S9,$S9-SUM($S71:BA71),BA71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BB71)+BB71>$S9,$S9-SUM($S71:BB71),BB71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BC71)+BC71>$S9,$S9-SUM($S71:BC71),BC71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BD71)+BD71>$S9,$S9-SUM($S71:BD71),BD71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BE71)+BE71>$S9,$S9-SUM($S71:BE71),BE71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BF71)+BF71>$S9,$S9-SUM($S71:BF71),BF71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BG71)+BG71>$S9,$S9-SUM($S71:BG71),BG71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BH71)+BH71>$S9,$S9-SUM($S71:BH71),BH71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BI71)+BI71>$S9,$S9-SUM($S71:BI71),BI71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BJ71)+BJ71>$S9,$S9-SUM($S71:BJ71),BJ71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BK71)+BK71>$S9,$S9-SUM($S71:BK71),BK71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BL71)+BL71>$S9,$S9-SUM($S71:BL71),BL71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BM71)+BM71>$S9,$S9-SUM($S71:BM71),BM71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BN71)+BN71>$S9,$S9-SUM($S71:BN71),BN71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BO71)+BO71>$S9,$S9-SUM($S71:BO71),BO71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BP71)+BP71>$S9,$S9-SUM($S71:BP71),BP71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BQ71)+BQ71>$S9,$S9-SUM($S71:BQ71),BQ71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BR71)+BR71>$S9,$S9-SUM($S71:BR71),BR71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BS71)+BS71>$S9,$S9-SUM($S71:BS71),BS71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BT71)+BT71>$S9,$S9-SUM($S71:BT71),BT71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BU71)+BU71>$S9,$S9-SUM($S71:BU71),BU71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BV71)+BV71>$S9,$S9-SUM($S71:BV71),BV71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BW71)+BW71>$S9,$S9-SUM($S71:BW71),BW71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BX71)+BX71>$S9,$S9-SUM($S71:BX71),BX71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BY71)+BY71>$S9,$S9-SUM($S71:BY71),BY71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:BZ71)+BZ71>$S9,$S9-SUM($S71:BZ71),BZ71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CA71)+CA71>$S9,$S9-SUM($S71:CA71),CA71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CB71)+CB71>$S9,$S9-SUM($S71:CB71),CB71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CC71)+CC71>$S9,$S9-SUM($S71:CC71),CC71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CD71)+CD71>$S9,$S9-SUM($S71:CD71),CD71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CE71)+CE71>$S9,$S9-SUM($S71:CE71),CE71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CF71)+CF71>$S9,$S9-SUM($S71:CF71),CF71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CG71)+CG71>$S9,$S9-SUM($S71:CG71),CG71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CH71)+CH71>$S9,$S9-SUM($S71:CH71),CH71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CI71)+CI71>$S9,$S9-SUM($S71:CI71),CI71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CJ71)+CJ71>$S9,$S9-SUM($S71:CJ71),CJ71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CK71)+CK71>$S9,$S9-SUM($S71:CK71),CK71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CL71)+CL71>$S9,$S9-SUM($S71:CL71),CL71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CM71)+CM71>$S9,$S9-SUM($S71:CM71),CM71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CN71)+CN71>$S9,$S9-SUM($S71:CN71),CN71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CO71)+CO71>$S9,$S9-SUM($S71:CO71),CO71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CP71)+CP71>$S9,$S9-SUM($S71:CP71),CP71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CQ71)+CQ71>$S9,$S9-SUM($S71:CQ71),CQ71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CR71)+CR71>$S9,$S9-SUM($S71:CR71),CR71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CS71)+CS71>$S9,$S9-SUM($S71:CS71),CS71)","v":4.4297698624999997},{"$f":"IF(SUM($S71:CT71)+CT71>$S9,$S9-SUM($S71:CT71),CT71)","v":2.2737367544323206E-13},{"$f":"IF(SUM($S71:CU71)+CU71>$S9,$S9-SUM($S71:CU71),CU71)","v":2.2737367544323206E-13},{"$f":"IF(SUM($S71:CV71)+CV71>$S9,$S9-SUM($S71:CV71),CV71)","v":2.2737367544323206E-13},{"$f":"IF(SUM($S71:CW71)+CW71>$S9,$S9-SUM($S71:CW71),CW71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:CX71)+CX71>$S9,$S9-SUM($S71:CX71),CX71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:CY71)+CY71>$S9,$S9-SUM($S71:CY71),CY71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:CZ71)+CZ71>$S9,$S9-SUM($S71:CZ71),CZ71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DA71)+DA71>$S9,$S9-SUM($S71:DA71),DA71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DB71)+DB71>$S9,$S9-SUM($S71:DB71),DB71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DC71)+DC71>$S9,$S9-SUM($S71:DC71),DC71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DD71)+DD71>$S9,$S9-SUM($S71:DD71),DD71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DE71)+DE71>$S9,$S9-SUM($S71:DE71),DE71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DF71)+DF71>$S9,$S9-SUM($S71:DF71),DF71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DG71)+DG71>$S9,$S9-SUM($S71:DG71),DG71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DH71)+DH71>$S9,$S9-SUM($S71:DH71),DH71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DI71)+DI71>$S9,$S9-SUM($S71:DI71),DI71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DJ71)+DJ71>$S9,$S9-SUM($S71:DJ71),DJ71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DK71)+DK71>$S9,$S9-SUM($S71:DK71),DK71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DL71)+DL71>$S9,$S9-SUM($S71:DL71),DL71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DM71)+DM71>$S9,$S9-SUM($S71:DM71),DM71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DN71)+DN71>$S9,$S9-SUM($S71:DN71),DN71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DO71)+DO71>$S9,$S9-SUM($S71:DO71),DO71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DP71)+DP71>$S9,$S9-SUM($S71:DP71),DP71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DQ71)+DQ71>$S9,$S9-SUM($S71:DQ71),DQ71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DR71)+DR71>$S9,$S9-SUM($S71:DR71),DR71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DS71)+DS71>$S9,$S9-SUM($S71:DS71),DS71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DT71)+DT71>$S9,$S9-SUM($S71:DT71),DT71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DU71)+DU71>$S9,$S9-SUM($S71:DU71),DU71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DV71)+DV71>$S9,$S9-SUM($S71:DV71),DV71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DW71)+DW71>$S9,$S9-SUM($S71:DW71),DW71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DX71)+DX71>$S9,$S9-SUM($S71:DX71),DX71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DY71)+DY71>$S9,$S9-SUM($S71:DY71),DY71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:DZ71)+DZ71>$S9,$S9-SUM($S71:DZ71),DZ71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EA71)+EA71>$S9,$S9-SUM($S71:EA71),EA71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EB71)+EB71>$S9,$S9-SUM($S71:EB71),EB71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EC71)+EC71>$S9,$S9-SUM($S71:EC71),EC71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:ED71)+ED71>$S9,$S9-SUM($S71:ED71),ED71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EE71)+EE71>$S9,$S9-SUM($S71:EE71),EE71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EF71)+EF71>$S9,$S9-SUM($S71:EF71),EF71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EG71)+EG71>$S9,$S9-SUM($S71:EG71),EG71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EH71)+EH71>$S9,$S9-SUM($S71:EH71),EH71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EI71)+EI71>$S9,$S9-SUM($S71:EI71),EI71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EJ71)+EJ71>$S9,$S9-SUM($S71:EJ71),EJ71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EK71)+EK71>$S9,$S9-SUM($S71:EK71),EK71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EL71)+EL71>$S9,$S9-SUM($S71:EL71),EL71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EM71)+EM71>$S9,$S9-SUM($S71:EM71),EM71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EN71)+EN71>$S9,$S9-SUM($S71:EN71),EN71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EO71)+EO71>$S9,$S9-SUM($S71:EO71),EO71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EP71)+EP71>$S9,$S9-SUM($S71:EP71),EP71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EQ71)+EQ71>$S9,$S9-SUM($S71:EQ71),EQ71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:ER71)+ER71>$S9,$S9-SUM($S71:ER71),ER71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:ES71)+ES71>$S9,$S9-SUM($S71:ES71),ES71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:ET71)+ET71>$S9,$S9-SUM($S71:ET71),ET71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EU71)+EU71>$S9,$S9-SUM($S71:EU71),EU71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EV71)+EV71>$S9,$S9-SUM($S71:EV71),EV71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EW71)+EW71>$S9,$S9-SUM($S71:EW71),EW71)","v":-4.5474735088646412E-13},{"$f":"IF(SUM($S71:EX71)+EX71>$S9,$S9-SUM($S71:EX71),EX71)","v":-4.5474735088646412E-13}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,5.7335226125000006E-2,{"$f":"IF(SUM($S72:S72)+S72>$S10,$S10-SUM($S72:S72),S72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:T72)+T72>$S10,$S10-SUM($S72:T72),T72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:U72)+U72>$S10,$S10-SUM($S72:U72),U72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:V72)+V72>$S10,$S10-SUM($S72:V72),V72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:W72)+W72>$S10,$S10-SUM($S72:W72),W72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:X72)+X72>$S10,$S10-SUM($S72:X72),X72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:Y72)+Y72>$S10,$S10-SUM($S72:Y72),Y72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:Z72)+Z72>$S10,$S10-SUM($S72:Z72),Z72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AA72)+AA72>$S10,$S10-SUM($S72:AA72),AA72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AB72)+AB72>$S10,$S10-SUM($S72:AB72),AB72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AC72)+AC72>$S10,$S10-SUM($S72:AC72),AC72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AD72)+AD72>$S10,$S10-SUM($S72:AD72),AD72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AE72)+AE72>$S10,$S10-SUM($S72:AE72),AE72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AF72)+AF72>$S10,$S10-SUM($S72:AF72),AF72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AG72)+AG72>$S10,$S10-SUM($S72:AG72),AG72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AH72)+AH72>$S10,$S10-SUM($S72:AH72),AH72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AI72)+AI72>$S10,$S10-SUM($S72:AI72),AI72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AJ72)+AJ72>$S10,$S10-SUM($S72:AJ72),AJ72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AK72)+AK72>$S10,$S10-SUM($S72:AK72),AK72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AL72)+AL72>$S10,$S10-SUM($S72:AL72),AL72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AM72)+AM72>$S10,$S10-SUM($S72:AM72),AM72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AN72)+AN72>$S10,$S10-SUM($S72:AN72),AN72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AO72)+AO72>$S10,$S10-SUM($S72:AO72),AO72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AP72)+AP72>$S10,$S10-SUM($S72:AP72),AP72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AQ72)+AQ72>$S10,$S10-SUM($S72:AQ72),AQ72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AR72)+AR72>$S10,$S10-SUM($S72:AR72),AR72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AS72)+AS72>$S10,$S10-SUM($S72:AS72),AS72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AT72)+AT72>$S10,$S10-SUM($S72:AT72),AT72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AU72)+AU72>$S10,$S10-SUM($S72:AU72),AU72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AV72)+AV72>$S10,$S10-SUM($S72:AV72),AV72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AW72)+AW72>$S10,$S10-SUM($S72:AW72),AW72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AX72)+AX72>$S10,$S10-SUM($S72:AX72),AX72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AY72)+AY72>$S10,$S10-SUM($S72:AY72),AY72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:AZ72)+AZ72>$S10,$S10-SUM($S72:AZ72),AZ72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BA72)+BA72>$S10,$S10-SUM($S72:BA72),BA72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BB72)+BB72>$S10,$S10-SUM($S72:BB72),BB72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BC72)+BC72>$S10,$S10-SUM($S72:BC72),BC72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BD72)+BD72>$S10,$S10-SUM($S72:BD72),BD72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BE72)+BE72>$S10,$S10-SUM($S72:BE72),BE72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BF72)+BF72>$S10,$S10-SUM($S72:BF72),BF72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BG72)+BG72>$S10,$S10-SUM($S72:BG72),BG72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BH72)+BH72>$S10,$S10-SUM($S72:BH72),BH72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BI72)+BI72>$S10,$S10-SUM($S72:BI72),BI72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BJ72)+BJ72>$S10,$S10-SUM($S72:BJ72),BJ72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BK72)+BK72>$S10,$S10-SUM($S72:BK72),BK72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BL72)+BL72>$S10,$S10-SUM($S72:BL72),BL72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BM72)+BM72>$S10,$S10-SUM($S72:BM72),BM72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BN72)+BN72>$S10,$S10-SUM($S72:BN72),BN72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BO72)+BO72>$S10,$S10-SUM($S72:BO72),BO72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BP72)+BP72>$S10,$S10-SUM($S72:BP72),BP72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BQ72)+BQ72>$S10,$S10-SUM($S72:BQ72),BQ72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BR72)+BR72>$S10,$S10-SUM($S72:BR72),BR72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BS72)+BS72>$S10,$S10-SUM($S72:BS72),BS72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BT72)+BT72>$S10,$S10-SUM($S72:BT72),BT72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BU72)+BU72>$S10,$S10-SUM($S72:BU72),BU72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BV72)+BV72>$S10,$S10-SUM($S72:BV72),BV72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BW72)+BW72>$S10,$S10-SUM($S72:BW72),BW72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BX72)+BX72>$S10,$S10-SUM($S72:BX72),BX72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BY72)+BY72>$S10,$S10-SUM($S72:BY72),BY72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:BZ72)+BZ72>$S10,$S10-SUM($S72:BZ72),BZ72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CA72)+CA72>$S10,$S10-SUM($S72:CA72),CA72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CB72)+CB72>$S10,$S10-SUM($S72:CB72),CB72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CC72)+CC72>$S10,$S10-SUM($S72:CC72),CC72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CD72)+CD72>$S10,$S10-SUM($S72:CD72),CD72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CE72)+CE72>$S10,$S10-SUM($S72:CE72),CE72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CF72)+CF72>$S10,$S10-SUM($S72:CF72),CF72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CG72)+CG72>$S10,$S10-SUM($S72:CG72),CG72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CH72)+CH72>$S10,$S10-SUM($S72:CH72),CH72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CI72)+CI72>$S10,$S10-SUM($S72:CI72),CI72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CJ72)+CJ72>$S10,$S10-SUM($S72:CJ72),CJ72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CK72)+CK72>$S10,$S10-SUM($S72:CK72),CK72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CL72)+CL72>$S10,$S10-SUM($S72:CL72),CL72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CM72)+CM72>$S10,$S10-SUM($S72:CM72),CM72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CN72)+CN72>$S10,$S10-SUM($S72:CN72),CN72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CO72)+CO72>$S10,$S10-SUM($S72:CO72),CO72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CP72)+CP72>$S10,$S10-SUM($S72:CP72),CP72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CQ72)+CQ72>$S10,$S10-SUM($S72:CQ72),CQ72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CR72)+CR72>$S10,$S10-SUM($S72:CR72),CR72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CS72)+CS72>$S10,$S10-SUM($S72:CS72),CS72)","v":5.7335226125000006E-2},{"$f":"IF(SUM($S72:CT72)+CT72>$S10,$S10-SUM($S72:CT72),CT72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:CU72)+CU72>$S10,$S10-SUM($S72:CU72),CU72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:CV72)+CV72>$S10,$S10-SUM($S72:CV72),CV72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:CW72)+CW72>$S10,$S10-SUM($S72:CW72),CW72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:CX72)+CX72>$S10,$S10-SUM($S72:CX72),CX72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:CY72)+CY72>$S10,$S10-SUM($S72:CY72),CY72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:CZ72)+CZ72>$S10,$S10-SUM($S72:CZ72),CZ72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DA72)+DA72>$S10,$S10-SUM($S72:DA72),DA72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DB72)+DB72>$S10,$S10-SUM($S72:DB72),DB72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DC72)+DC72>$S10,$S10-SUM($S72:DC72),DC72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DD72)+DD72>$S10,$S10-SUM($S72:DD72),DD72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DE72)+DE72>$S10,$S10-SUM($S72:DE72),DE72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DF72)+DF72>$S10,$S10-SUM($S72:DF72),DF72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DG72)+DG72>$S10,$S10-SUM($S72:DG72),DG72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DH72)+DH72>$S10,$S10-SUM($S72:DH72),DH72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DI72)+DI72>$S10,$S10-SUM($S72:DI72),DI72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DJ72)+DJ72>$S10,$S10-SUM($S72:DJ72),DJ72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DK72)+DK72>$S10,$S10-SUM($S72:DK72),DK72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DL72)+DL72>$S10,$S10-SUM($S72:DL72),DL72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DM72)+DM72>$S10,$S10-SUM($S72:DM72),DM72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DN72)+DN72>$S10,$S10-SUM($S72:DN72),DN72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DO72)+DO72>$S10,$S10-SUM($S72:DO72),DO72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DP72)+DP72>$S10,$S10-SUM($S72:DP72),DP72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DQ72)+DQ72>$S10,$S10-SUM($S72:DQ72),DQ72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DR72)+DR72>$S10,$S10-SUM($S72:DR72),DR72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DS72)+DS72>$S10,$S10-SUM($S72:DS72),DS72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DT72)+DT72>$S10,$S10-SUM($S72:DT72),DT72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DU72)+DU72>$S10,$S10-SUM($S72:DU72),DU72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DV72)+DV72>$S10,$S10-SUM($S72:DV72),DV72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DW72)+DW72>$S10,$S10-SUM($S72:DW72),DW72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DX72)+DX72>$S10,$S10-SUM($S72:DX72),DX72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DY72)+DY72>$S10,$S10-SUM($S72:DY72),DY72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:DZ72)+DZ72>$S10,$S10-SUM($S72:DZ72),DZ72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EA72)+EA72>$S10,$S10-SUM($S72:EA72),EA72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EB72)+EB72>$S10,$S10-SUM($S72:EB72),EB72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EC72)+EC72>$S10,$S10-SUM($S72:EC72),EC72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:ED72)+ED72>$S10,$S10-SUM($S72:ED72),ED72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EE72)+EE72>$S10,$S10-SUM($S72:EE72),EE72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EF72)+EF72>$S10,$S10-SUM($S72:EF72),EF72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EG72)+EG72>$S10,$S10-SUM($S72:EG72),EG72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EH72)+EH72>$S10,$S10-SUM($S72:EH72),EH72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EI72)+EI72>$S10,$S10-SUM($S72:EI72),EI72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EJ72)+EJ72>$S10,$S10-SUM($S72:EJ72),EJ72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EK72)+EK72>$S10,$S10-SUM($S72:EK72),EK72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EL72)+EL72>$S10,$S10-SUM($S72:EL72),EL72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EM72)+EM72>$S10,$S10-SUM($S72:EM72),EM72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EN72)+EN72>$S10,$S10-SUM($S72:EN72),EN72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EO72)+EO72>$S10,$S10-SUM($S72:EO72),EO72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EP72)+EP72>$S10,$S10-SUM($S72:EP72),EP72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EQ72)+EQ72>$S10,$S10-SUM($S72:EQ72),EQ72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:ER72)+ER72>$S10,$S10-SUM($S72:ER72),ER72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:ES72)+ES72>$S10,$S10-SUM($S72:ES72),ES72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:ET72)+ET72>$S10,$S10-SUM($S72:ET72),ET72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EU72)+EU72>$S10,$S10-SUM($S72:EU72),EU72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EV72)+EV72>$S10,$S10-SUM($S72:EV72),EV72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EW72)+EW72>$S10,$S10-SUM($S72:EW72),EW72)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S72:EX72)+EX72>$S10,$S10-SUM($S72:EX72),EX72)","v":-3.5527136788005009E-15}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,0.35920627374999997,{"$f":"IF(SUM($S73:S73)+S73>$S11,$S11-SUM($S73:S73),S73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:T73)+T73>$S11,$S11-SUM($S73:T73),T73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:U73)+U73>$S11,$S11-SUM($S73:U73),U73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:V73)+V73>$S11,$S11-SUM($S73:V73),V73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:W73)+W73>$S11,$S11-SUM($S73:W73),W73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:X73)+X73>$S11,$S11-SUM($S73:X73),X73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:Y73)+Y73>$S11,$S11-SUM($S73:Y73),Y73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:Z73)+Z73>$S11,$S11-SUM($S73:Z73),Z73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AA73)+AA73>$S11,$S11-SUM($S73:AA73),AA73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AB73)+AB73>$S11,$S11-SUM($S73:AB73),AB73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AC73)+AC73>$S11,$S11-SUM($S73:AC73),AC73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AD73)+AD73>$S11,$S11-SUM($S73:AD73),AD73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AE73)+AE73>$S11,$S11-SUM($S73:AE73),AE73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AF73)+AF73>$S11,$S11-SUM($S73:AF73),AF73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AG73)+AG73>$S11,$S11-SUM($S73:AG73),AG73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AH73)+AH73>$S11,$S11-SUM($S73:AH73),AH73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AI73)+AI73>$S11,$S11-SUM($S73:AI73),AI73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AJ73)+AJ73>$S11,$S11-SUM($S73:AJ73),AJ73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AK73)+AK73>$S11,$S11-SUM($S73:AK73),AK73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AL73)+AL73>$S11,$S11-SUM($S73:AL73),AL73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AM73)+AM73>$S11,$S11-SUM($S73:AM73),AM73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AN73)+AN73>$S11,$S11-SUM($S73:AN73),AN73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AO73)+AO73>$S11,$S11-SUM($S73:AO73),AO73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AP73)+AP73>$S11,$S11-SUM($S73:AP73),AP73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AQ73)+AQ73>$S11,$S11-SUM($S73:AQ73),AQ73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AR73)+AR73>$S11,$S11-SUM($S73:AR73),AR73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AS73)+AS73>$S11,$S11-SUM($S73:AS73),AS73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AT73)+AT73>$S11,$S11-SUM($S73:AT73),AT73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AU73)+AU73>$S11,$S11-SUM($S73:AU73),AU73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AV73)+AV73>$S11,$S11-SUM($S73:AV73),AV73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AW73)+AW73>$S11,$S11-SUM($S73:AW73),AW73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AX73)+AX73>$S11,$S11-SUM($S73:AX73),AX73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AY73)+AY73>$S11,$S11-SUM($S73:AY73),AY73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:AZ73)+AZ73>$S11,$S11-SUM($S73:AZ73),AZ73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BA73)+BA73>$S11,$S11-SUM($S73:BA73),BA73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BB73)+BB73>$S11,$S11-SUM($S73:BB73),BB73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BC73)+BC73>$S11,$S11-SUM($S73:BC73),BC73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BD73)+BD73>$S11,$S11-SUM($S73:BD73),BD73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BE73)+BE73>$S11,$S11-SUM($S73:BE73),BE73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BF73)+BF73>$S11,$S11-SUM($S73:BF73),BF73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BG73)+BG73>$S11,$S11-SUM($S73:BG73),BG73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BH73)+BH73>$S11,$S11-SUM($S73:BH73),BH73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BI73)+BI73>$S11,$S11-SUM($S73:BI73),BI73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BJ73)+BJ73>$S11,$S11-SUM($S73:BJ73),BJ73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BK73)+BK73>$S11,$S11-SUM($S73:BK73),BK73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BL73)+BL73>$S11,$S11-SUM($S73:BL73),BL73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BM73)+BM73>$S11,$S11-SUM($S73:BM73),BM73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BN73)+BN73>$S11,$S11-SUM($S73:BN73),BN73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BO73)+BO73>$S11,$S11-SUM($S73:BO73),BO73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BP73)+BP73>$S11,$S11-SUM($S73:BP73),BP73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BQ73)+BQ73>$S11,$S11-SUM($S73:BQ73),BQ73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BR73)+BR73>$S11,$S11-SUM($S73:BR73),BR73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BS73)+BS73>$S11,$S11-SUM($S73:BS73),BS73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BT73)+BT73>$S11,$S11-SUM($S73:BT73),BT73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BU73)+BU73>$S11,$S11-SUM($S73:BU73),BU73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BV73)+BV73>$S11,$S11-SUM($S73:BV73),BV73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BW73)+BW73>$S11,$S11-SUM($S73:BW73),BW73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BX73)+BX73>$S11,$S11-SUM($S73:BX73),BX73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BY73)+BY73>$S11,$S11-SUM($S73:BY73),BY73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:BZ73)+BZ73>$S11,$S11-SUM($S73:BZ73),BZ73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CA73)+CA73>$S11,$S11-SUM($S73:CA73),CA73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CB73)+CB73>$S11,$S11-SUM($S73:CB73),CB73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CC73)+CC73>$S11,$S11-SUM($S73:CC73),CC73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CD73)+CD73>$S11,$S11-SUM($S73:CD73),CD73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CE73)+CE73>$S11,$S11-SUM($S73:CE73),CE73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CF73)+CF73>$S11,$S11-SUM($S73:CF73),CF73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CG73)+CG73>$S11,$S11-SUM($S73:CG73),CG73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CH73)+CH73>$S11,$S11-SUM($S73:CH73),CH73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CI73)+CI73>$S11,$S11-SUM($S73:CI73),CI73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CJ73)+CJ73>$S11,$S11-SUM($S73:CJ73),CJ73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CK73)+CK73>$S11,$S11-SUM($S73:CK73),CK73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CL73)+CL73>$S11,$S11-SUM($S73:CL73),CL73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CM73)+CM73>$S11,$S11-SUM($S73:CM73),CM73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CN73)+CN73>$S11,$S11-SUM($S73:CN73),CN73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CO73)+CO73>$S11,$S11-SUM($S73:CO73),CO73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CP73)+CP73>$S11,$S11-SUM($S73:CP73),CP73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CQ73)+CQ73>$S11,$S11-SUM($S73:CQ73),CQ73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CR73)+CR73>$S11,$S11-SUM($S73:CR73),CR73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CS73)+CS73>$S11,$S11-SUM($S73:CS73),CS73)","v":0.35920627374999997},{"$f":"IF(SUM($S73:CT73)+CT73>$S11,$S11-SUM($S73:CT73),CT73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:CU73)+CU73>$S11,$S11-SUM($S73:CU73),CU73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:CV73)+CV73>$S11,$S11-SUM($S73:CV73),CV73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:CW73)+CW73>$S11,$S11-SUM($S73:CW73),CW73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:CX73)+CX73>$S11,$S11-SUM($S73:CX73),CX73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:CY73)+CY73>$S11,$S11-SUM($S73:CY73),CY73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:CZ73)+CZ73>$S11,$S11-SUM($S73:CZ73),CZ73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DA73)+DA73>$S11,$S11-SUM($S73:DA73),DA73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DB73)+DB73>$S11,$S11-SUM($S73:DB73),DB73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DC73)+DC73>$S11,$S11-SUM($S73:DC73),DC73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DD73)+DD73>$S11,$S11-SUM($S73:DD73),DD73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DE73)+DE73>$S11,$S11-SUM($S73:DE73),DE73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DF73)+DF73>$S11,$S11-SUM($S73:DF73),DF73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DG73)+DG73>$S11,$S11-SUM($S73:DG73),DG73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DH73)+DH73>$S11,$S11-SUM($S73:DH73),DH73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DI73)+DI73>$S11,$S11-SUM($S73:DI73),DI73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DJ73)+DJ73>$S11,$S11-SUM($S73:DJ73),DJ73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DK73)+DK73>$S11,$S11-SUM($S73:DK73),DK73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DL73)+DL73>$S11,$S11-SUM($S73:DL73),DL73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DM73)+DM73>$S11,$S11-SUM($S73:DM73),DM73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DN73)+DN73>$S11,$S11-SUM($S73:DN73),DN73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DO73)+DO73>$S11,$S11-SUM($S73:DO73),DO73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DP73)+DP73>$S11,$S11-SUM($S73:DP73),DP73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DQ73)+DQ73>$S11,$S11-SUM($S73:DQ73),DQ73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DR73)+DR73>$S11,$S11-SUM($S73:DR73),DR73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DS73)+DS73>$S11,$S11-SUM($S73:DS73),DS73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DT73)+DT73>$S11,$S11-SUM($S73:DT73),DT73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DU73)+DU73>$S11,$S11-SUM($S73:DU73),DU73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DV73)+DV73>$S11,$S11-SUM($S73:DV73),DV73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DW73)+DW73>$S11,$S11-SUM($S73:DW73),DW73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DX73)+DX73>$S11,$S11-SUM($S73:DX73),DX73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DY73)+DY73>$S11,$S11-SUM($S73:DY73),DY73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:DZ73)+DZ73>$S11,$S11-SUM($S73:DZ73),DZ73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EA73)+EA73>$S11,$S11-SUM($S73:EA73),EA73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EB73)+EB73>$S11,$S11-SUM($S73:EB73),EB73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EC73)+EC73>$S11,$S11-SUM($S73:EC73),EC73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:ED73)+ED73>$S11,$S11-SUM($S73:ED73),ED73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EE73)+EE73>$S11,$S11-SUM($S73:EE73),EE73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EF73)+EF73>$S11,$S11-SUM($S73:EF73),EF73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EG73)+EG73>$S11,$S11-SUM($S73:EG73),EG73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EH73)+EH73>$S11,$S11-SUM($S73:EH73),EH73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EI73)+EI73>$S11,$S11-SUM($S73:EI73),EI73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EJ73)+EJ73>$S11,$S11-SUM($S73:EJ73),EJ73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EK73)+EK73>$S11,$S11-SUM($S73:EK73),EK73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EL73)+EL73>$S11,$S11-SUM($S73:EL73),EL73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EM73)+EM73>$S11,$S11-SUM($S73:EM73),EM73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EN73)+EN73>$S11,$S11-SUM($S73:EN73),EN73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EO73)+EO73>$S11,$S11-SUM($S73:EO73),EO73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EP73)+EP73>$S11,$S11-SUM($S73:EP73),EP73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EQ73)+EQ73>$S11,$S11-SUM($S73:EQ73),EQ73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:ER73)+ER73>$S11,$S11-SUM($S73:ER73),ER73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:ES73)+ES73>$S11,$S11-SUM($S73:ES73),ES73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:ET73)+ET73>$S11,$S11-SUM($S73:ET73),ET73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EU73)+EU73>$S11,$S11-SUM($S73:EU73),EU73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EV73)+EV73>$S11,$S11-SUM($S73:EV73),EV73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EW73)+EW73>$S11,$S11-SUM($S73:EW73),EW73)","v":-4.6185277824406512E-14},{"$f":"IF(SUM($S73:EX73)+EX73>$S11,$S11-SUM($S73:EX73),EX73)","v":-4.6185277824406512E-14}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,5.4342500000000005E-4,{"$f":"IF(SUM($S74:S74)+S74>$S12,$S12-SUM($S74:S74),S74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:T74)+T74>$S12,$S12-SUM($S74:T74),T74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:U74)+U74>$S12,$S12-SUM($S74:U74),U74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:V74)+V74>$S12,$S12-SUM($S74:V74),V74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:W74)+W74>$S12,$S12-SUM($S74:W74),W74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:X74)+X74>$S12,$S12-SUM($S74:X74),X74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:Y74)+Y74>$S12,$S12-SUM($S74:Y74),Y74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:Z74)+Z74>$S12,$S12-SUM($S74:Z74),Z74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AA74)+AA74>$S12,$S12-SUM($S74:AA74),AA74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AB74)+AB74>$S12,$S12-SUM($S74:AB74),AB74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AC74)+AC74>$S12,$S12-SUM($S74:AC74),AC74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AD74)+AD74>$S12,$S12-SUM($S74:AD74),AD74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AE74)+AE74>$S12,$S12-SUM($S74:AE74),AE74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AF74)+AF74>$S12,$S12-SUM($S74:AF74),AF74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AG74)+AG74>$S12,$S12-SUM($S74:AG74),AG74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AH74)+AH74>$S12,$S12-SUM($S74:AH74),AH74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AI74)+AI74>$S12,$S12-SUM($S74:AI74),AI74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AJ74)+AJ74>$S12,$S12-SUM($S74:AJ74),AJ74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AK74)+AK74>$S12,$S12-SUM($S74:AK74),AK74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AL74)+AL74>$S12,$S12-SUM($S74:AL74),AL74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AM74)+AM74>$S12,$S12-SUM($S74:AM74),AM74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AN74)+AN74>$S12,$S12-SUM($S74:AN74),AN74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AO74)+AO74>$S12,$S12-SUM($S74:AO74),AO74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AP74)+AP74>$S12,$S12-SUM($S74:AP74),AP74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AQ74)+AQ74>$S12,$S12-SUM($S74:AQ74),AQ74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AR74)+AR74>$S12,$S12-SUM($S74:AR74),AR74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AS74)+AS74>$S12,$S12-SUM($S74:AS74),AS74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AT74)+AT74>$S12,$S12-SUM($S74:AT74),AT74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AU74)+AU74>$S12,$S12-SUM($S74:AU74),AU74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AV74)+AV74>$S12,$S12-SUM($S74:AV74),AV74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AW74)+AW74>$S12,$S12-SUM($S74:AW74),AW74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AX74)+AX74>$S12,$S12-SUM($S74:AX74),AX74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AY74)+AY74>$S12,$S12-SUM($S74:AY74),AY74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:AZ74)+AZ74>$S12,$S12-SUM($S74:AZ74),AZ74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BA74)+BA74>$S12,$S12-SUM($S74:BA74),BA74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BB74)+BB74>$S12,$S12-SUM($S74:BB74),BB74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BC74)+BC74>$S12,$S12-SUM($S74:BC74),BC74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BD74)+BD74>$S12,$S12-SUM($S74:BD74),BD74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BE74)+BE74>$S12,$S12-SUM($S74:BE74),BE74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BF74)+BF74>$S12,$S12-SUM($S74:BF74),BF74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BG74)+BG74>$S12,$S12-SUM($S74:BG74),BG74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BH74)+BH74>$S12,$S12-SUM($S74:BH74),BH74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BI74)+BI74>$S12,$S12-SUM($S74:BI74),BI74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BJ74)+BJ74>$S12,$S12-SUM($S74:BJ74),BJ74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BK74)+BK74>$S12,$S12-SUM($S74:BK74),BK74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BL74)+BL74>$S12,$S12-SUM($S74:BL74),BL74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BM74)+BM74>$S12,$S12-SUM($S74:BM74),BM74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BN74)+BN74>$S12,$S12-SUM($S74:BN74),BN74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BO74)+BO74>$S12,$S12-SUM($S74:BO74),BO74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BP74)+BP74>$S12,$S12-SUM($S74:BP74),BP74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BQ74)+BQ74>$S12,$S12-SUM($S74:BQ74),BQ74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BR74)+BR74>$S12,$S12-SUM($S74:BR74),BR74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BS74)+BS74>$S12,$S12-SUM($S74:BS74),BS74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BT74)+BT74>$S12,$S12-SUM($S74:BT74),BT74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BU74)+BU74>$S12,$S12-SUM($S74:BU74),BU74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BV74)+BV74>$S12,$S12-SUM($S74:BV74),BV74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BW74)+BW74>$S12,$S12-SUM($S74:BW74),BW74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BX74)+BX74>$S12,$S12-SUM($S74:BX74),BX74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BY74)+BY74>$S12,$S12-SUM($S74:BY74),BY74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:BZ74)+BZ74>$S12,$S12-SUM($S74:BZ74),BZ74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CA74)+CA74>$S12,$S12-SUM($S74:CA74),CA74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CB74)+CB74>$S12,$S12-SUM($S74:CB74),CB74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CC74)+CC74>$S12,$S12-SUM($S74:CC74),CC74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CD74)+CD74>$S12,$S12-SUM($S74:CD74),CD74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CE74)+CE74>$S12,$S12-SUM($S74:CE74),CE74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CF74)+CF74>$S12,$S12-SUM($S74:CF74),CF74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CG74)+CG74>$S12,$S12-SUM($S74:CG74),CG74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CH74)+CH74>$S12,$S12-SUM($S74:CH74),CH74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CI74)+CI74>$S12,$S12-SUM($S74:CI74),CI74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CJ74)+CJ74>$S12,$S12-SUM($S74:CJ74),CJ74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CK74)+CK74>$S12,$S12-SUM($S74:CK74),CK74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CL74)+CL74>$S12,$S12-SUM($S74:CL74),CL74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CM74)+CM74>$S12,$S12-SUM($S74:CM74),CM74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CN74)+CN74>$S12,$S12-SUM($S74:CN74),CN74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CO74)+CO74>$S12,$S12-SUM($S74:CO74),CO74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CP74)+CP74>$S12,$S12-SUM($S74:CP74),CP74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CQ74)+CQ74>$S12,$S12-SUM($S74:CQ74),CQ74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CR74)+CR74>$S12,$S12-SUM($S74:CR74),CR74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CS74)+CS74>$S12,$S12-SUM($S74:CS74),CS74)","v":5.4342500000000005E-4},{"$f":"IF(SUM($S74:CT74)+CT74>$S12,$S12-SUM($S74:CT74),CT74)","v":0},{"$f":"IF(SUM($S74:CU74)+CU74>$S12,$S12-SUM($S74:CU74),CU74)","v":0},{"$f":"IF(SUM($S74:CV74)+CV74>$S12,$S12-SUM($S74:CV74),CV74)","v":0},{"$f":"IF(SUM($S74:CW74)+CW74>$S12,$S12-SUM($S74:CW74),CW74)","v":0},{"$f":"IF(SUM($S74:CX74)+CX74>$S12,$S12-SUM($S74:CX74),CX74)","v":0},{"$f":"IF(SUM($S74:CY74)+CY74>$S12,$S12-SUM($S74:CY74),CY74)","v":0},{"$f":"IF(SUM($S74:CZ74)+CZ74>$S12,$S12-SUM($S74:CZ74),CZ74)","v":0},{"$f":"IF(SUM($S74:DA74)+DA74>$S12,$S12-SUM($S74:DA74),DA74)","v":0},{"$f":"IF(SUM($S74:DB74)+DB74>$S12,$S12-SUM($S74:DB74),DB74)","v":0},{"$f":"IF(SUM($S74:DC74)+DC74>$S12,$S12-SUM($S74:DC74),DC74)","v":0},{"$f":"IF(SUM($S74:DD74)+DD74>$S12,$S12-SUM($S74:DD74),DD74)","v":0},{"$f":"IF(SUM($S74:DE74)+DE74>$S12,$S12-SUM($S74:DE74),DE74)","v":0},{"$f":"IF(SUM($S74:DF74)+DF74>$S12,$S12-SUM($S74:DF74),DF74)","v":0},{"$f":"IF(SUM($S74:DG74)+DG74>$S12,$S12-SUM($S74:DG74),DG74)","v":0},{"$f":"IF(SUM($S74:DH74)+DH74>$S12,$S12-SUM($S74:DH74),DH74)","v":0},{"$f":"IF(SUM($S74:DI74)+DI74>$S12,$S12-SUM($S74:DI74),DI74)","v":0},{"$f":"IF(SUM($S74:DJ74)+DJ74>$S12,$S12-SUM($S74:DJ74),DJ74)","v":0},{"$f":"IF(SUM($S74:DK74)+DK74>$S12,$S12-SUM($S74:DK74),DK74)","v":0},{"$f":"IF(SUM($S74:DL74)+DL74>$S12,$S12-SUM($S74:DL74),DL74)","v":0},{"$f":"IF(SUM($S74:DM74)+DM74>$S12,$S12-SUM($S74:DM74),DM74)","v":0},{"$f":"IF(SUM($S74:DN74)+DN74>$S12,$S12-SUM($S74:DN74),DN74)","v":0},{"$f":"IF(SUM($S74:DO74)+DO74>$S12,$S12-SUM($S74:DO74),DO74)","v":0},{"$f":"IF(SUM($S74:DP74)+DP74>$S12,$S12-SUM($S74:DP74),DP74)","v":0},{"$f":"IF(SUM($S74:DQ74)+DQ74>$S12,$S12-SUM($S74:DQ74),DQ74)","v":0},{"$f":"IF(SUM($S74:DR74)+DR74>$S12,$S12-SUM($S74:DR74),DR74)","v":0},{"$f":"IF(SUM($S74:DS74)+DS74>$S12,$S12-SUM($S74:DS74),DS74)","v":0},{"$f":"IF(SUM($S74:DT74)+DT74>$S12,$S12-SUM($S74:DT74),DT74)","v":0},{"$f":"IF(SUM($S74:DU74)+DU74>$S12,$S12-SUM($S74:DU74),DU74)","v":0},{"$f":"IF(SUM($S74:DV74)+DV74>$S12,$S12-SUM($S74:DV74),DV74)","v":0},{"$f":"IF(SUM($S74:DW74)+DW74>$S12,$S12-SUM($S74:DW74),DW74)","v":0},{"$f":"IF(SUM($S74:DX74)+DX74>$S12,$S12-SUM($S74:DX74),DX74)","v":0},{"$f":"IF(SUM($S74:DY74)+DY74>$S12,$S12-SUM($S74:DY74),DY74)","v":0},{"$f":"IF(SUM($S74:DZ74)+DZ74>$S12,$S12-SUM($S74:DZ74),DZ74)","v":0},{"$f":"IF(SUM($S74:EA74)+EA74>$S12,$S12-SUM($S74:EA74),EA74)","v":0},{"$f":"IF(SUM($S74:EB74)+EB74>$S12,$S12-SUM($S74:EB74),EB74)","v":0},{"$f":"IF(SUM($S74:EC74)+EC74>$S12,$S12-SUM($S74:EC74),EC74)","v":0},{"$f":"IF(SUM($S74:ED74)+ED74>$S12,$S12-SUM($S74:ED74),ED74)","v":0},{"$f":"IF(SUM($S74:EE74)+EE74>$S12,$S12-SUM($S74:EE74),EE74)","v":0},{"$f":"IF(SUM($S74:EF74)+EF74>$S12,$S12-SUM($S74:EF74),EF74)","v":0},{"$f":"IF(SUM($S74:EG74)+EG74>$S12,$S12-SUM($S74:EG74),EG74)","v":0},{"$f":"IF(SUM($S74:EH74)+EH74>$S12,$S12-SUM($S74:EH74),EH74)","v":0},{"$f":"IF(SUM($S74:EI74)+EI74>$S12,$S12-SUM($S74:EI74),EI74)","v":0},{"$f":"IF(SUM($S74:EJ74)+EJ74>$S12,$S12-SUM($S74:EJ74),EJ74)","v":0},{"$f":"IF(SUM($S74:EK74)+EK74>$S12,$S12-SUM($S74:EK74),EK74)","v":0},{"$f":"IF(SUM($S74:EL74)+EL74>$S12,$S12-SUM($S74:EL74),EL74)","v":0},{"$f":"IF(SUM($S74:EM74)+EM74>$S12,$S12-SUM($S74:EM74),EM74)","v":0},{"$f":"IF(SUM($S74:EN74)+EN74>$S12,$S12-SUM($S74:EN74),EN74)","v":0},{"$f":"IF(SUM($S74:EO74)+EO74>$S12,$S12-SUM($S74:EO74),EO74)","v":0},{"$f":"IF(SUM($S74:EP74)+EP74>$S12,$S12-SUM($S74:EP74),EP74)","v":0},{"$f":"IF(SUM($S74:EQ74)+EQ74>$S12,$S12-SUM($S74:EQ74),EQ74)","v":0},{"$f":"IF(SUM($S74:ER74)+ER74>$S12,$S12-SUM($S74:ER74),ER74)","v":0},{"$f":"IF(SUM($S74:ES74)+ES74>$S12,$S12-SUM($S74:ES74),ES74)","v":0},{"$f":"IF(SUM($S74:ET74)+ET74>$S12,$S12-SUM($S74:ET74),ET74)","v":0},{"$f":"IF(SUM($S74:EU74)+EU74>$S12,$S12-SUM($S74:EU74),EU74)","v":0},{"$f":"IF(SUM($S74:EV74)+EV74>$S12,$S12-SUM($S74:EV74),EV74)","v":0},{"$f":"IF(SUM($S74:EW74)+EW74>$S12,$S12-SUM($S74:EW74),EW74)","v":0},{"$f":"IF(SUM($S74:EX74)+EX74>$S12,$S12-SUM($S74:EX74),EX74)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,0.11552080825000002,{"$f":"IF(SUM($S75:S75)+S75>$S13,$S13-SUM($S75:S75),S75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:T75)+T75>$S13,$S13-SUM($S75:T75),T75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:U75)+U75>$S13,$S13-SUM($S75:U75),U75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:V75)+V75>$S13,$S13-SUM($S75:V75),V75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:W75)+W75>$S13,$S13-SUM($S75:W75),W75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:X75)+X75>$S13,$S13-SUM($S75:X75),X75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:Y75)+Y75>$S13,$S13-SUM($S75:Y75),Y75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:Z75)+Z75>$S13,$S13-SUM($S75:Z75),Z75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AA75)+AA75>$S13,$S13-SUM($S75:AA75),AA75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AB75)+AB75>$S13,$S13-SUM($S75:AB75),AB75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AC75)+AC75>$S13,$S13-SUM($S75:AC75),AC75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AD75)+AD75>$S13,$S13-SUM($S75:AD75),AD75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AE75)+AE75>$S13,$S13-SUM($S75:AE75),AE75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AF75)+AF75>$S13,$S13-SUM($S75:AF75),AF75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AG75)+AG75>$S13,$S13-SUM($S75:AG75),AG75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AH75)+AH75>$S13,$S13-SUM($S75:AH75),AH75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AI75)+AI75>$S13,$S13-SUM($S75:AI75),AI75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AJ75)+AJ75>$S13,$S13-SUM($S75:AJ75),AJ75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AK75)+AK75>$S13,$S13-SUM($S75:AK75),AK75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AL75)+AL75>$S13,$S13-SUM($S75:AL75),AL75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AM75)+AM75>$S13,$S13-SUM($S75:AM75),AM75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AN75)+AN75>$S13,$S13-SUM($S75:AN75),AN75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AO75)+AO75>$S13,$S13-SUM($S75:AO75),AO75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AP75)+AP75>$S13,$S13-SUM($S75:AP75),AP75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AQ75)+AQ75>$S13,$S13-SUM($S75:AQ75),AQ75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AR75)+AR75>$S13,$S13-SUM($S75:AR75),AR75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AS75)+AS75>$S13,$S13-SUM($S75:AS75),AS75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AT75)+AT75>$S13,$S13-SUM($S75:AT75),AT75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AU75)+AU75>$S13,$S13-SUM($S75:AU75),AU75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AV75)+AV75>$S13,$S13-SUM($S75:AV75),AV75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AW75)+AW75>$S13,$S13-SUM($S75:AW75),AW75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AX75)+AX75>$S13,$S13-SUM($S75:AX75),AX75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AY75)+AY75>$S13,$S13-SUM($S75:AY75),AY75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:AZ75)+AZ75>$S13,$S13-SUM($S75:AZ75),AZ75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:BA75)+BA75>$S13,$S13-SUM($S75:BA75),BA75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:BB75)+BB75>$S13,$S13-SUM($S75:BB75),BB75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:BC75)+BC75>$S13,$S13-SUM($S75:BC75),BC75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:BD75)+BD75>$S13,$S13-SUM($S75:BD75),BD75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:BE75)+BE75>$S13,$S13-SUM($S75:BE75),BE75)","v":0.11552080825000002},{"$f":"IF(SUM($S75:BF75)+BF75>$S13,$S13-SUM($S75:BF75),BF75)","v":0},{"$f":"IF(SUM($S75:BG75)+BG75>$S13,$S13-SUM($S75:BG75),BG75)","v":0},{"$f":"IF(SUM($S75:BH75)+BH75>$S13,$S13-SUM($S75:BH75),BH75)","v":0},{"$f":"IF(SUM($S75:BI75)+BI75>$S13,$S13-SUM($S75:BI75),BI75)","v":0},{"$f":"IF(SUM($S75:BJ75)+BJ75>$S13,$S13-SUM($S75:BJ75),BJ75)","v":0},{"$f":"IF(SUM($S75:BK75)+BK75>$S13,$S13-SUM($S75:BK75),BK75)","v":0},{"$f":"IF(SUM($S75:BL75)+BL75>$S13,$S13-SUM($S75:BL75),BL75)","v":0},{"$f":"IF(SUM($S75:BM75)+BM75>$S13,$S13-SUM($S75:BM75),BM75)","v":0},{"$f":"IF(SUM($S75:BN75)+BN75>$S13,$S13-SUM($S75:BN75),BN75)","v":0},{"$f":"IF(SUM($S75:BO75)+BO75>$S13,$S13-SUM($S75:BO75),BO75)","v":0},{"$f":"IF(SUM($S75:BP75)+BP75>$S13,$S13-SUM($S75:BP75),BP75)","v":0},{"$f":"IF(SUM($S75:BQ75)+BQ75>$S13,$S13-SUM($S75:BQ75),BQ75)","v":0},{"$f":"IF(SUM($S75:BR75)+BR75>$S13,$S13-SUM($S75:BR75),BR75)","v":0},{"$f":"IF(SUM($S75:BS75)+BS75>$S13,$S13-SUM($S75:BS75),BS75)","v":0},{"$f":"IF(SUM($S75:BT75)+BT75>$S13,$S13-SUM($S75:BT75),BT75)","v":0},{"$f":"IF(SUM($S75:BU75)+BU75>$S13,$S13-SUM($S75:BU75),BU75)","v":0},{"$f":"IF(SUM($S75:BV75)+BV75>$S13,$S13-SUM($S75:BV75),BV75)","v":0},{"$f":"IF(SUM($S75:BW75)+BW75>$S13,$S13-SUM($S75:BW75),BW75)","v":0},{"$f":"IF(SUM($S75:BX75)+BX75>$S13,$S13-SUM($S75:BX75),BX75)","v":0},{"$f":"IF(SUM($S75:BY75)+BY75>$S13,$S13-SUM($S75:BY75),BY75)","v":0},{"$f":"IF(SUM($S75:BZ75)+BZ75>$S13,$S13-SUM($S75:BZ75),BZ75)","v":0},{"$f":"IF(SUM($S75:CA75)+CA75>$S13,$S13-SUM($S75:CA75),CA75)","v":0},{"$f":"IF(SUM($S75:CB75)+CB75>$S13,$S13-SUM($S75:CB75),CB75)","v":0},{"$f":"IF(SUM($S75:CC75)+CC75>$S13,$S13-SUM($S75:CC75),CC75)","v":0},{"$f":"IF(SUM($S75:CD75)+CD75>$S13,$S13-SUM($S75:CD75),CD75)","v":0},{"$f":"IF(SUM($S75:CE75)+CE75>$S13,$S13-SUM($S75:CE75),CE75)","v":0},{"$f":"IF(SUM($S75:CF75)+CF75>$S13,$S13-SUM($S75:CF75),CF75)","v":0},{"$f":"IF(SUM($S75:CG75)+CG75>$S13,$S13-SUM($S75:CG75),CG75)","v":0},{"$f":"IF(SUM($S75:CH75)+CH75>$S13,$S13-SUM($S75:CH75),CH75)","v":0},{"$f":"IF(SUM($S75:CI75)+CI75>$S13,$S13-SUM($S75:CI75),CI75)","v":0},{"$f":"IF(SUM($S75:CJ75)+CJ75>$S13,$S13-SUM($S75:CJ75),CJ75)","v":0},{"$f":"IF(SUM($S75:CK75)+CK75>$S13,$S13-SUM($S75:CK75),CK75)","v":0},{"$f":"IF(SUM($S75:CL75)+CL75>$S13,$S13-SUM($S75:CL75),CL75)","v":0},{"$f":"IF(SUM($S75:CM75)+CM75>$S13,$S13-SUM($S75:CM75),CM75)","v":0},{"$f":"IF(SUM($S75:CN75)+CN75>$S13,$S13-SUM($S75:CN75),CN75)","v":0},{"$f":"IF(SUM($S75:CO75)+CO75>$S13,$S13-SUM($S75:CO75),CO75)","v":0},{"$f":"IF(SUM($S75:CP75)+CP75>$S13,$S13-SUM($S75:CP75),CP75)","v":0},{"$f":"IF(SUM($S75:CQ75)+CQ75>$S13,$S13-SUM($S75:CQ75),CQ75)","v":0},{"$f":"IF(SUM($S75:CR75)+CR75>$S13,$S13-SUM($S75:CR75),CR75)","v":0},{"$f":"IF(SUM($S75:CS75)+CS75>$S13,$S13-SUM($S75:CS75),CS75)","v":0},{"$f":"IF(SUM($S75:CT75)+CT75>$S13,$S13-SUM($S75:CT75),CT75)","v":0},{"$f":"IF(SUM($S75:CU75)+CU75>$S13,$S13-SUM($S75:CU75),CU75)","v":0},{"$f":"IF(SUM($S75:CV75)+CV75>$S13,$S13-SUM($S75:CV75),CV75)","v":0},{"$f":"IF(SUM($S75:CW75)+CW75>$S13,$S13-SUM($S75:CW75),CW75)","v":0},{"$f":"IF(SUM($S75:CX75)+CX75>$S13,$S13-SUM($S75:CX75),CX75)","v":0},{"$f":"IF(SUM($S75:CY75)+CY75>$S13,$S13-SUM($S75:CY75),CY75)","v":0},{"$f":"IF(SUM($S75:CZ75)+CZ75>$S13,$S13-SUM($S75:CZ75),CZ75)","v":0},{"$f":"IF(SUM($S75:DA75)+DA75>$S13,$S13-SUM($S75:DA75),DA75)","v":0},{"$f":"IF(SUM($S75:DB75)+DB75>$S13,$S13-SUM($S75:DB75),DB75)","v":0},{"$f":"IF(SUM($S75:DC75)+DC75>$S13,$S13-SUM($S75:DC75),DC75)","v":0},{"$f":"IF(SUM($S75:DD75)+DD75>$S13,$S13-SUM($S75:DD75),DD75)","v":0},{"$f":"IF(SUM($S75:DE75)+DE75>$S13,$S13-SUM($S75:DE75),DE75)","v":0},{"$f":"IF(SUM($S75:DF75)+DF75>$S13,$S13-SUM($S75:DF75),DF75)","v":0},{"$f":"IF(SUM($S75:DG75)+DG75>$S13,$S13-SUM($S75:DG75),DG75)","v":0},{"$f":"IF(SUM($S75:DH75)+DH75>$S13,$S13-SUM($S75:DH75),DH75)","v":0},{"$f":"IF(SUM($S75:DI75)+DI75>$S13,$S13-SUM($S75:DI75),DI75)","v":0},{"$f":"IF(SUM($S75:DJ75)+DJ75>$S13,$S13-SUM($S75:DJ75),DJ75)","v":0},{"$f":"IF(SUM($S75:DK75)+DK75>$S13,$S13-SUM($S75:DK75),DK75)","v":0},{"$f":"IF(SUM($S75:DL75)+DL75>$S13,$S13-SUM($S75:DL75),DL75)","v":0},{"$f":"IF(SUM($S75:DM75)+DM75>$S13,$S13-SUM($S75:DM75),DM75)","v":0},{"$f":"IF(SUM($S75:DN75)+DN75>$S13,$S13-SUM($S75:DN75),DN75)","v":0},{"$f":"IF(SUM($S75:DO75)+DO75>$S13,$S13-SUM($S75:DO75),DO75)","v":0},{"$f":"IF(SUM($S75:DP75)+DP75>$S13,$S13-SUM($S75:DP75),DP75)","v":0},{"$f":"IF(SUM($S75:DQ75)+DQ75>$S13,$S13-SUM($S75:DQ75),DQ75)","v":0},{"$f":"IF(SUM($S75:DR75)+DR75>$S13,$S13-SUM($S75:DR75),DR75)","v":0},{"$f":"IF(SUM($S75:DS75)+DS75>$S13,$S13-SUM($S75:DS75),DS75)","v":0},{"$f":"IF(SUM($S75:DT75)+DT75>$S13,$S13-SUM($S75:DT75),DT75)","v":0},{"$f":"IF(SUM($S75:DU75)+DU75>$S13,$S13-SUM($S75:DU75),DU75)","v":0},{"$f":"IF(SUM($S75:DV75)+DV75>$S13,$S13-SUM($S75:DV75),DV75)","v":0},{"$f":"IF(SUM($S75:DW75)+DW75>$S13,$S13-SUM($S75:DW75),DW75)","v":0},{"$f":"IF(SUM($S75:DX75)+DX75>$S13,$S13-SUM($S75:DX75),DX75)","v":0},{"$f":"IF(SUM($S75:DY75)+DY75>$S13,$S13-SUM($S75:DY75),DY75)","v":0},{"$f":"IF(SUM($S75:DZ75)+DZ75>$S13,$S13-SUM($S75:DZ75),DZ75)","v":0},{"$f":"IF(SUM($S75:EA75)+EA75>$S13,$S13-SUM($S75:EA75),EA75)","v":0},{"$f":"IF(SUM($S75:EB75)+EB75>$S13,$S13-SUM($S75:EB75),EB75)","v":0},{"$f":"IF(SUM($S75:EC75)+EC75>$S13,$S13-SUM($S75:EC75),EC75)","v":0},{"$f":"IF(SUM($S75:ED75)+ED75>$S13,$S13-SUM($S75:ED75),ED75)","v":0},{"$f":"IF(SUM($S75:EE75)+EE75>$S13,$S13-SUM($S75:EE75),EE75)","v":0},{"$f":"IF(SUM($S75:EF75)+EF75>$S13,$S13-SUM($S75:EF75),EF75)","v":0},{"$f":"IF(SUM($S75:EG75)+EG75>$S13,$S13-SUM($S75:EG75),EG75)","v":0},{"$f":"IF(SUM($S75:EH75)+EH75>$S13,$S13-SUM($S75:EH75),EH75)","v":0},{"$f":"IF(SUM($S75:EI75)+EI75>$S13,$S13-SUM($S75:EI75),EI75)","v":0},{"$f":"IF(SUM($S75:EJ75)+EJ75>$S13,$S13-SUM($S75:EJ75),EJ75)","v":0},{"$f":"IF(SUM($S75:EK75)+EK75>$S13,$S13-SUM($S75:EK75),EK75)","v":0},{"$f":"IF(SUM($S75:EL75)+EL75>$S13,$S13-SUM($S75:EL75),EL75)","v":0},{"$f":"IF(SUM($S75:EM75)+EM75>$S13,$S13-SUM($S75:EM75),EM75)","v":0},{"$f":"IF(SUM($S75:EN75)+EN75>$S13,$S13-SUM($S75:EN75),EN75)","v":0},{"$f":"IF(SUM($S75:EO75)+EO75>$S13,$S13-SUM($S75:EO75),EO75)","v":0},{"$f":"IF(SUM($S75:EP75)+EP75>$S13,$S13-SUM($S75:EP75),EP75)","v":0},{"$f":"IF(SUM($S75:EQ75)+EQ75>$S13,$S13-SUM($S75:EQ75),EQ75)","v":0},{"$f":"IF(SUM($S75:ER75)+ER75>$S13,$S13-SUM($S75:ER75),ER75)","v":0},{"$f":"IF(SUM($S75:ES75)+ES75>$S13,$S13-SUM($S75:ES75),ES75)","v":0},{"$f":"IF(SUM($S75:ET75)+ET75>$S13,$S13-SUM($S75:ET75),ET75)","v":0},{"$f":"IF(SUM($S75:EU75)+EU75>$S13,$S13-SUM($S75:EU75),EU75)","v":0},{"$f":"IF(SUM($S75:EV75)+EV75>$S13,$S13-SUM($S75:EV75),EV75)","v":0},{"$f":"IF(SUM($S75:EW75)+EW75>$S13,$S13-SUM($S75:EW75),EW75)","v":0},{"$f":"IF(SUM($S75:EX75)+EX75>$S13,$S13-SUM($S75:EX75),EX75)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,2.6636220249999999E-2,{"$f":"IF(SUM($S76:S76)+S76>$S14,$S14-SUM($S76:S76),S76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:T76)+T76>$S14,$S14-SUM($S76:T76),T76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:U76)+U76>$S14,$S14-SUM($S76:U76),U76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:V76)+V76>$S14,$S14-SUM($S76:V76),V76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:W76)+W76>$S14,$S14-SUM($S76:W76),W76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:X76)+X76>$S14,$S14-SUM($S76:X76),X76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:Y76)+Y76>$S14,$S14-SUM($S76:Y76),Y76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:Z76)+Z76>$S14,$S14-SUM($S76:Z76),Z76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AA76)+AA76>$S14,$S14-SUM($S76:AA76),AA76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AB76)+AB76>$S14,$S14-SUM($S76:AB76),AB76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AC76)+AC76>$S14,$S14-SUM($S76:AC76),AC76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AD76)+AD76>$S14,$S14-SUM($S76:AD76),AD76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AE76)+AE76>$S14,$S14-SUM($S76:AE76),AE76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AF76)+AF76>$S14,$S14-SUM($S76:AF76),AF76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AG76)+AG76>$S14,$S14-SUM($S76:AG76),AG76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AH76)+AH76>$S14,$S14-SUM($S76:AH76),AH76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AI76)+AI76>$S14,$S14-SUM($S76:AI76),AI76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AJ76)+AJ76>$S14,$S14-SUM($S76:AJ76),AJ76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AK76)+AK76>$S14,$S14-SUM($S76:AK76),AK76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AL76)+AL76>$S14,$S14-SUM($S76:AL76),AL76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AM76)+AM76>$S14,$S14-SUM($S76:AM76),AM76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AN76)+AN76>$S14,$S14-SUM($S76:AN76),AN76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AO76)+AO76>$S14,$S14-SUM($S76:AO76),AO76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AP76)+AP76>$S14,$S14-SUM($S76:AP76),AP76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AQ76)+AQ76>$S14,$S14-SUM($S76:AQ76),AQ76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AR76)+AR76>$S14,$S14-SUM($S76:AR76),AR76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AS76)+AS76>$S14,$S14-SUM($S76:AS76),AS76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AT76)+AT76>$S14,$S14-SUM($S76:AT76),AT76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AU76)+AU76>$S14,$S14-SUM($S76:AU76),AU76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AV76)+AV76>$S14,$S14-SUM($S76:AV76),AV76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AW76)+AW76>$S14,$S14-SUM($S76:AW76),AW76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AX76)+AX76>$S14,$S14-SUM($S76:AX76),AX76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AY76)+AY76>$S14,$S14-SUM($S76:AY76),AY76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:AZ76)+AZ76>$S14,$S14-SUM($S76:AZ76),AZ76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:BA76)+BA76>$S14,$S14-SUM($S76:BA76),BA76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:BB76)+BB76>$S14,$S14-SUM($S76:BB76),BB76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:BC76)+BC76>$S14,$S14-SUM($S76:BC76),BC76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:BD76)+BD76>$S14,$S14-SUM($S76:BD76),BD76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:BE76)+BE76>$S14,$S14-SUM($S76:BE76),BE76)","v":2.6636220249999999E-2},{"$f":"IF(SUM($S76:BF76)+BF76>$S14,$S14-SUM($S76:BF76),BF76)","v":0},{"$f":"IF(SUM($S76:BG76)+BG76>$S14,$S14-SUM($S76:BG76),BG76)","v":0},{"$f":"IF(SUM($S76:BH76)+BH76>$S14,$S14-SUM($S76:BH76),BH76)","v":0},{"$f":"IF(SUM($S76:BI76)+BI76>$S14,$S14-SUM($S76:BI76),BI76)","v":0},{"$f":"IF(SUM($S76:BJ76)+BJ76>$S14,$S14-SUM($S76:BJ76),BJ76)","v":0},{"$f":"IF(SUM($S76:BK76)+BK76>$S14,$S14-SUM($S76:BK76),BK76)","v":0},{"$f":"IF(SUM($S76:BL76)+BL76>$S14,$S14-SUM($S76:BL76),BL76)","v":0},{"$f":"IF(SUM($S76:BM76)+BM76>$S14,$S14-SUM($S76:BM76),BM76)","v":0},{"$f":"IF(SUM($S76:BN76)+BN76>$S14,$S14-SUM($S76:BN76),BN76)","v":0},{"$f":"IF(SUM($S76:BO76)+BO76>$S14,$S14-SUM($S76:BO76),BO76)","v":0},{"$f":"IF(SUM($S76:BP76)+BP76>$S14,$S14-SUM($S76:BP76),BP76)","v":0},{"$f":"IF(SUM($S76:BQ76)+BQ76>$S14,$S14-SUM($S76:BQ76),BQ76)","v":0},{"$f":"IF(SUM($S76:BR76)+BR76>$S14,$S14-SUM($S76:BR76),BR76)","v":0},{"$f":"IF(SUM($S76:BS76)+BS76>$S14,$S14-SUM($S76:BS76),BS76)","v":0},{"$f":"IF(SUM($S76:BT76)+BT76>$S14,$S14-SUM($S76:BT76),BT76)","v":0},{"$f":"IF(SUM($S76:BU76)+BU76>$S14,$S14-SUM($S76:BU76),BU76)","v":0},{"$f":"IF(SUM($S76:BV76)+BV76>$S14,$S14-SUM($S76:BV76),BV76)","v":0},{"$f":"IF(SUM($S76:BW76)+BW76>$S14,$S14-SUM($S76:BW76),BW76)","v":0},{"$f":"IF(SUM($S76:BX76)+BX76>$S14,$S14-SUM($S76:BX76),BX76)","v":0},{"$f":"IF(SUM($S76:BY76)+BY76>$S14,$S14-SUM($S76:BY76),BY76)","v":0},{"$f":"IF(SUM($S76:BZ76)+BZ76>$S14,$S14-SUM($S76:BZ76),BZ76)","v":0},{"$f":"IF(SUM($S76:CA76)+CA76>$S14,$S14-SUM($S76:CA76),CA76)","v":0},{"$f":"IF(SUM($S76:CB76)+CB76>$S14,$S14-SUM($S76:CB76),CB76)","v":0},{"$f":"IF(SUM($S76:CC76)+CC76>$S14,$S14-SUM($S76:CC76),CC76)","v":0},{"$f":"IF(SUM($S76:CD76)+CD76>$S14,$S14-SUM($S76:CD76),CD76)","v":0},{"$f":"IF(SUM($S76:CE76)+CE76>$S14,$S14-SUM($S76:CE76),CE76)","v":0},{"$f":"IF(SUM($S76:CF76)+CF76>$S14,$S14-SUM($S76:CF76),CF76)","v":0},{"$f":"IF(SUM($S76:CG76)+CG76>$S14,$S14-SUM($S76:CG76),CG76)","v":0},{"$f":"IF(SUM($S76:CH76)+CH76>$S14,$S14-SUM($S76:CH76),CH76)","v":0},{"$f":"IF(SUM($S76:CI76)+CI76>$S14,$S14-SUM($S76:CI76),CI76)","v":0},{"$f":"IF(SUM($S76:CJ76)+CJ76>$S14,$S14-SUM($S76:CJ76),CJ76)","v":0},{"$f":"IF(SUM($S76:CK76)+CK76>$S14,$S14-SUM($S76:CK76),CK76)","v":0},{"$f":"IF(SUM($S76:CL76)+CL76>$S14,$S14-SUM($S76:CL76),CL76)","v":0},{"$f":"IF(SUM($S76:CM76)+CM76>$S14,$S14-SUM($S76:CM76),CM76)","v":0},{"$f":"IF(SUM($S76:CN76)+CN76>$S14,$S14-SUM($S76:CN76),CN76)","v":0},{"$f":"IF(SUM($S76:CO76)+CO76>$S14,$S14-SUM($S76:CO76),CO76)","v":0},{"$f":"IF(SUM($S76:CP76)+CP76>$S14,$S14-SUM($S76:CP76),CP76)","v":0},{"$f":"IF(SUM($S76:CQ76)+CQ76>$S14,$S14-SUM($S76:CQ76),CQ76)","v":0},{"$f":"IF(SUM($S76:CR76)+CR76>$S14,$S14-SUM($S76:CR76),CR76)","v":0},{"$f":"IF(SUM($S76:CS76)+CS76>$S14,$S14-SUM($S76:CS76),CS76)","v":0},{"$f":"IF(SUM($S76:CT76)+CT76>$S14,$S14-SUM($S76:CT76),CT76)","v":0},{"$f":"IF(SUM($S76:CU76)+CU76>$S14,$S14-SUM($S76:CU76),CU76)","v":0},{"$f":"IF(SUM($S76:CV76)+CV76>$S14,$S14-SUM($S76:CV76),CV76)","v":0},{"$f":"IF(SUM($S76:CW76)+CW76>$S14,$S14-SUM($S76:CW76),CW76)","v":0},{"$f":"IF(SUM($S76:CX76)+CX76>$S14,$S14-SUM($S76:CX76),CX76)","v":0},{"$f":"IF(SUM($S76:CY76)+CY76>$S14,$S14-SUM($S76:CY76),CY76)","v":0},{"$f":"IF(SUM($S76:CZ76)+CZ76>$S14,$S14-SUM($S76:CZ76),CZ76)","v":0},{"$f":"IF(SUM($S76:DA76)+DA76>$S14,$S14-SUM($S76:DA76),DA76)","v":0},{"$f":"IF(SUM($S76:DB76)+DB76>$S14,$S14-SUM($S76:DB76),DB76)","v":0},{"$f":"IF(SUM($S76:DC76)+DC76>$S14,$S14-SUM($S76:DC76),DC76)","v":0},{"$f":"IF(SUM($S76:DD76)+DD76>$S14,$S14-SUM($S76:DD76),DD76)","v":0},{"$f":"IF(SUM($S76:DE76)+DE76>$S14,$S14-SUM($S76:DE76),DE76)","v":0},{"$f":"IF(SUM($S76:DF76)+DF76>$S14,$S14-SUM($S76:DF76),DF76)","v":0},{"$f":"IF(SUM($S76:DG76)+DG76>$S14,$S14-SUM($S76:DG76),DG76)","v":0},{"$f":"IF(SUM($S76:DH76)+DH76>$S14,$S14-SUM($S76:DH76),DH76)","v":0},{"$f":"IF(SUM($S76:DI76)+DI76>$S14,$S14-SUM($S76:DI76),DI76)","v":0},{"$f":"IF(SUM($S76:DJ76)+DJ76>$S14,$S14-SUM($S76:DJ76),DJ76)","v":0},{"$f":"IF(SUM($S76:DK76)+DK76>$S14,$S14-SUM($S76:DK76),DK76)","v":0},{"$f":"IF(SUM($S76:DL76)+DL76>$S14,$S14-SUM($S76:DL76),DL76)","v":0},{"$f":"IF(SUM($S76:DM76)+DM76>$S14,$S14-SUM($S76:DM76),DM76)","v":0},{"$f":"IF(SUM($S76:DN76)+DN76>$S14,$S14-SUM($S76:DN76),DN76)","v":0},{"$f":"IF(SUM($S76:DO76)+DO76>$S14,$S14-SUM($S76:DO76),DO76)","v":0},{"$f":"IF(SUM($S76:DP76)+DP76>$S14,$S14-SUM($S76:DP76),DP76)","v":0},{"$f":"IF(SUM($S76:DQ76)+DQ76>$S14,$S14-SUM($S76:DQ76),DQ76)","v":0},{"$f":"IF(SUM($S76:DR76)+DR76>$S14,$S14-SUM($S76:DR76),DR76)","v":0},{"$f":"IF(SUM($S76:DS76)+DS76>$S14,$S14-SUM($S76:DS76),DS76)","v":0},{"$f":"IF(SUM($S76:DT76)+DT76>$S14,$S14-SUM($S76:DT76),DT76)","v":0},{"$f":"IF(SUM($S76:DU76)+DU76>$S14,$S14-SUM($S76:DU76),DU76)","v":0},{"$f":"IF(SUM($S76:DV76)+DV76>$S14,$S14-SUM($S76:DV76),DV76)","v":0},{"$f":"IF(SUM($S76:DW76)+DW76>$S14,$S14-SUM($S76:DW76),DW76)","v":0},{"$f":"IF(SUM($S76:DX76)+DX76>$S14,$S14-SUM($S76:DX76),DX76)","v":0},{"$f":"IF(SUM($S76:DY76)+DY76>$S14,$S14-SUM($S76:DY76),DY76)","v":0},{"$f":"IF(SUM($S76:DZ76)+DZ76>$S14,$S14-SUM($S76:DZ76),DZ76)","v":0},{"$f":"IF(SUM($S76:EA76)+EA76>$S14,$S14-SUM($S76:EA76),EA76)","v":0},{"$f":"IF(SUM($S76:EB76)+EB76>$S14,$S14-SUM($S76:EB76),EB76)","v":0},{"$f":"IF(SUM($S76:EC76)+EC76>$S14,$S14-SUM($S76:EC76),EC76)","v":0},{"$f":"IF(SUM($S76:ED76)+ED76>$S14,$S14-SUM($S76:ED76),ED76)","v":0},{"$f":"IF(SUM($S76:EE76)+EE76>$S14,$S14-SUM($S76:EE76),EE76)","v":0},{"$f":"IF(SUM($S76:EF76)+EF76>$S14,$S14-SUM($S76:EF76),EF76)","v":0},{"$f":"IF(SUM($S76:EG76)+EG76>$S14,$S14-SUM($S76:EG76),EG76)","v":0},{"$f":"IF(SUM($S76:EH76)+EH76>$S14,$S14-SUM($S76:EH76),EH76)","v":0},{"$f":"IF(SUM($S76:EI76)+EI76>$S14,$S14-SUM($S76:EI76),EI76)","v":0},{"$f":"IF(SUM($S76:EJ76)+EJ76>$S14,$S14-SUM($S76:EJ76),EJ76)","v":0},{"$f":"IF(SUM($S76:EK76)+EK76>$S14,$S14-SUM($S76:EK76),EK76)","v":0},{"$f":"IF(SUM($S76:EL76)+EL76>$S14,$S14-SUM($S76:EL76),EL76)","v":0},{"$f":"IF(SUM($S76:EM76)+EM76>$S14,$S14-SUM($S76:EM76),EM76)","v":0},{"$f":"IF(SUM($S76:EN76)+EN76>$S14,$S14-SUM($S76:EN76),EN76)","v":0},{"$f":"IF(SUM($S76:EO76)+EO76>$S14,$S14-SUM($S76:EO76),EO76)","v":0},{"$f":"IF(SUM($S76:EP76)+EP76>$S14,$S14-SUM($S76:EP76),EP76)","v":0},{"$f":"IF(SUM($S76:EQ76)+EQ76>$S14,$S14-SUM($S76:EQ76),EQ76)","v":0},{"$f":"IF(SUM($S76:ER76)+ER76>$S14,$S14-SUM($S76:ER76),ER76)","v":0},{"$f":"IF(SUM($S76:ES76)+ES76>$S14,$S14-SUM($S76:ES76),ES76)","v":0},{"$f":"IF(SUM($S76:ET76)+ET76>$S14,$S14-SUM($S76:ET76),ET76)","v":0},{"$f":"IF(SUM($S76:EU76)+EU76>$S14,$S14-SUM($S76:EU76),EU76)","v":0},{"$f":"IF(SUM($S76:EV76)+EV76>$S14,$S14-SUM($S76:EV76),EV76)","v":0},{"$f":"IF(SUM($S76:EW76)+EW76>$S14,$S14-SUM($S76:EW76),EW76)","v":0},{"$f":"IF(SUM($S76:EX76)+EX76>$S14,$S14-SUM($S76:EX76),EX76)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,6.0518894499999996E-2,{"$f":"IF(SUM($S77:S77)+S77>$S15,$S15-SUM($S77:S77),S77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:T77)+T77>$S15,$S15-SUM($S77:T77),T77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:U77)+U77>$S15,$S15-SUM($S77:U77),U77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:V77)+V77>$S15,$S15-SUM($S77:V77),V77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:W77)+W77>$S15,$S15-SUM($S77:W77),W77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:X77)+X77>$S15,$S15-SUM($S77:X77),X77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:Y77)+Y77>$S15,$S15-SUM($S77:Y77),Y77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:Z77)+Z77>$S15,$S15-SUM($S77:Z77),Z77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AA77)+AA77>$S15,$S15-SUM($S77:AA77),AA77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AB77)+AB77>$S15,$S15-SUM($S77:AB77),AB77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AC77)+AC77>$S15,$S15-SUM($S77:AC77),AC77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AD77)+AD77>$S15,$S15-SUM($S77:AD77),AD77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AE77)+AE77>$S15,$S15-SUM($S77:AE77),AE77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AF77)+AF77>$S15,$S15-SUM($S77:AF77),AF77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AG77)+AG77>$S15,$S15-SUM($S77:AG77),AG77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AH77)+AH77>$S15,$S15-SUM($S77:AH77),AH77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AI77)+AI77>$S15,$S15-SUM($S77:AI77),AI77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AJ77)+AJ77>$S15,$S15-SUM($S77:AJ77),AJ77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AK77)+AK77>$S15,$S15-SUM($S77:AK77),AK77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AL77)+AL77>$S15,$S15-SUM($S77:AL77),AL77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AM77)+AM77>$S15,$S15-SUM($S77:AM77),AM77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AN77)+AN77>$S15,$S15-SUM($S77:AN77),AN77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AO77)+AO77>$S15,$S15-SUM($S77:AO77),AO77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AP77)+AP77>$S15,$S15-SUM($S77:AP77),AP77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AQ77)+AQ77>$S15,$S15-SUM($S77:AQ77),AQ77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AR77)+AR77>$S15,$S15-SUM($S77:AR77),AR77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AS77)+AS77>$S15,$S15-SUM($S77:AS77),AS77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AT77)+AT77>$S15,$S15-SUM($S77:AT77),AT77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AU77)+AU77>$S15,$S15-SUM($S77:AU77),AU77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AV77)+AV77>$S15,$S15-SUM($S77:AV77),AV77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AW77)+AW77>$S15,$S15-SUM($S77:AW77),AW77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AX77)+AX77>$S15,$S15-SUM($S77:AX77),AX77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AY77)+AY77>$S15,$S15-SUM($S77:AY77),AY77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:AZ77)+AZ77>$S15,$S15-SUM($S77:AZ77),AZ77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BA77)+BA77>$S15,$S15-SUM($S77:BA77),BA77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BB77)+BB77>$S15,$S15-SUM($S77:BB77),BB77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BC77)+BC77>$S15,$S15-SUM($S77:BC77),BC77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BD77)+BD77>$S15,$S15-SUM($S77:BD77),BD77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BE77)+BE77>$S15,$S15-SUM($S77:BE77),BE77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BF77)+BF77>$S15,$S15-SUM($S77:BF77),BF77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BG77)+BG77>$S15,$S15-SUM($S77:BG77),BG77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BH77)+BH77>$S15,$S15-SUM($S77:BH77),BH77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BI77)+BI77>$S15,$S15-SUM($S77:BI77),BI77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BJ77)+BJ77>$S15,$S15-SUM($S77:BJ77),BJ77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BK77)+BK77>$S15,$S15-SUM($S77:BK77),BK77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BL77)+BL77>$S15,$S15-SUM($S77:BL77),BL77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BM77)+BM77>$S15,$S15-SUM($S77:BM77),BM77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BN77)+BN77>$S15,$S15-SUM($S77:BN77),BN77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BO77)+BO77>$S15,$S15-SUM($S77:BO77),BO77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BP77)+BP77>$S15,$S15-SUM($S77:BP77),BP77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BQ77)+BQ77>$S15,$S15-SUM($S77:BQ77),BQ77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BR77)+BR77>$S15,$S15-SUM($S77:BR77),BR77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BS77)+BS77>$S15,$S15-SUM($S77:BS77),BS77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BT77)+BT77>$S15,$S15-SUM($S77:BT77),BT77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BU77)+BU77>$S15,$S15-SUM($S77:BU77),BU77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BV77)+BV77>$S15,$S15-SUM($S77:BV77),BV77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BW77)+BW77>$S15,$S15-SUM($S77:BW77),BW77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BX77)+BX77>$S15,$S15-SUM($S77:BX77),BX77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BY77)+BY77>$S15,$S15-SUM($S77:BY77),BY77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:BZ77)+BZ77>$S15,$S15-SUM($S77:BZ77),BZ77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CA77)+CA77>$S15,$S15-SUM($S77:CA77),CA77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CB77)+CB77>$S15,$S15-SUM($S77:CB77),CB77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CC77)+CC77>$S15,$S15-SUM($S77:CC77),CC77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CD77)+CD77>$S15,$S15-SUM($S77:CD77),CD77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CE77)+CE77>$S15,$S15-SUM($S77:CE77),CE77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CF77)+CF77>$S15,$S15-SUM($S77:CF77),CF77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CG77)+CG77>$S15,$S15-SUM($S77:CG77),CG77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CH77)+CH77>$S15,$S15-SUM($S77:CH77),CH77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CI77)+CI77>$S15,$S15-SUM($S77:CI77),CI77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CJ77)+CJ77>$S15,$S15-SUM($S77:CJ77),CJ77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CK77)+CK77>$S15,$S15-SUM($S77:CK77),CK77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CL77)+CL77>$S15,$S15-SUM($S77:CL77),CL77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CM77)+CM77>$S15,$S15-SUM($S77:CM77),CM77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CN77)+CN77>$S15,$S15-SUM($S77:CN77),CN77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CO77)+CO77>$S15,$S15-SUM($S77:CO77),CO77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CP77)+CP77>$S15,$S15-SUM($S77:CP77),CP77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CQ77)+CQ77>$S15,$S15-SUM($S77:CQ77),CQ77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CR77)+CR77>$S15,$S15-SUM($S77:CR77),CR77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CS77)+CS77>$S15,$S15-SUM($S77:CS77),CS77)","v":6.0518894499999996E-2},{"$f":"IF(SUM($S77:CT77)+CT77>$S15,$S15-SUM($S77:CT77),CT77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:CU77)+CU77>$S15,$S15-SUM($S77:CU77),CU77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:CV77)+CV77>$S15,$S15-SUM($S77:CV77),CV77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:CW77)+CW77>$S15,$S15-SUM($S77:CW77),CW77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:CX77)+CX77>$S15,$S15-SUM($S77:CX77),CX77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:CY77)+CY77>$S15,$S15-SUM($S77:CY77),CY77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:CZ77)+CZ77>$S15,$S15-SUM($S77:CZ77),CZ77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DA77)+DA77>$S15,$S15-SUM($S77:DA77),DA77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DB77)+DB77>$S15,$S15-SUM($S77:DB77),DB77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DC77)+DC77>$S15,$S15-SUM($S77:DC77),DC77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DD77)+DD77>$S15,$S15-SUM($S77:DD77),DD77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DE77)+DE77>$S15,$S15-SUM($S77:DE77),DE77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DF77)+DF77>$S15,$S15-SUM($S77:DF77),DF77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DG77)+DG77>$S15,$S15-SUM($S77:DG77),DG77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DH77)+DH77>$S15,$S15-SUM($S77:DH77),DH77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DI77)+DI77>$S15,$S15-SUM($S77:DI77),DI77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DJ77)+DJ77>$S15,$S15-SUM($S77:DJ77),DJ77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DK77)+DK77>$S15,$S15-SUM($S77:DK77),DK77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DL77)+DL77>$S15,$S15-SUM($S77:DL77),DL77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DM77)+DM77>$S15,$S15-SUM($S77:DM77),DM77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DN77)+DN77>$S15,$S15-SUM($S77:DN77),DN77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DO77)+DO77>$S15,$S15-SUM($S77:DO77),DO77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DP77)+DP77>$S15,$S15-SUM($S77:DP77),DP77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DQ77)+DQ77>$S15,$S15-SUM($S77:DQ77),DQ77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DR77)+DR77>$S15,$S15-SUM($S77:DR77),DR77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DS77)+DS77>$S15,$S15-SUM($S77:DS77),DS77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DT77)+DT77>$S15,$S15-SUM($S77:DT77),DT77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DU77)+DU77>$S15,$S15-SUM($S77:DU77),DU77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DV77)+DV77>$S15,$S15-SUM($S77:DV77),DV77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DW77)+DW77>$S15,$S15-SUM($S77:DW77),DW77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DX77)+DX77>$S15,$S15-SUM($S77:DX77),DX77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DY77)+DY77>$S15,$S15-SUM($S77:DY77),DY77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:DZ77)+DZ77>$S15,$S15-SUM($S77:DZ77),DZ77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EA77)+EA77>$S15,$S15-SUM($S77:EA77),EA77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EB77)+EB77>$S15,$S15-SUM($S77:EB77),EB77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EC77)+EC77>$S15,$S15-SUM($S77:EC77),EC77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:ED77)+ED77>$S15,$S15-SUM($S77:ED77),ED77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EE77)+EE77>$S15,$S15-SUM($S77:EE77),EE77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EF77)+EF77>$S15,$S15-SUM($S77:EF77),EF77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EG77)+EG77>$S15,$S15-SUM($S77:EG77),EG77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EH77)+EH77>$S15,$S15-SUM($S77:EH77),EH77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EI77)+EI77>$S15,$S15-SUM($S77:EI77),EI77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EJ77)+EJ77>$S15,$S15-SUM($S77:EJ77),EJ77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EK77)+EK77>$S15,$S15-SUM($S77:EK77),EK77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EL77)+EL77>$S15,$S15-SUM($S77:EL77),EL77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EM77)+EM77>$S15,$S15-SUM($S77:EM77),EM77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EN77)+EN77>$S15,$S15-SUM($S77:EN77),EN77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EO77)+EO77>$S15,$S15-SUM($S77:EO77),EO77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EP77)+EP77>$S15,$S15-SUM($S77:EP77),EP77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EQ77)+EQ77>$S15,$S15-SUM($S77:EQ77),EQ77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:ER77)+ER77>$S15,$S15-SUM($S77:ER77),ER77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:ES77)+ES77>$S15,$S15-SUM($S77:ES77),ES77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:ET77)+ET77>$S15,$S15-SUM($S77:ET77),ET77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EU77)+EU77>$S15,$S15-SUM($S77:EU77),EU77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EV77)+EV77>$S15,$S15-SUM($S77:EV77),EV77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EW77)+EW77>$S15,$S15-SUM($S77:EW77),EW77)","v":-1.7763568394002505E-15},{"$f":"IF(SUM($S77:EX77)+EX77>$S15,$S15-SUM($S77:EX77),EX77)","v":-1.7763568394002505E-15}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S78:S78)+S78>$S16,$S16-SUM($S78:S78),S78)","v":0},{"$f":"IF(SUM($S78:T78)+T78>$S16,$S16-SUM($S78:T78),T78)","v":0},{"$f":"IF(SUM($S78:U78)+U78>$S16,$S16-SUM($S78:U78),U78)","v":0},{"$f":"IF(SUM($S78:V78)+V78>$S16,$S16-SUM($S78:V78),V78)","v":0},{"$f":"IF(SUM($S78:W78)+W78>$S16,$S16-SUM($S78:W78),W78)","v":0},{"$f":"IF(SUM($S78:X78)+X78>$S16,$S16-SUM($S78:X78),X78)","v":0},{"$f":"IF(SUM($S78:Y78)+Y78>$S16,$S16-SUM($S78:Y78),Y78)","v":0},{"$f":"IF(SUM($S78:Z78)+Z78>$S16,$S16-SUM($S78:Z78),Z78)","v":0},{"$f":"IF(SUM($S78:AA78)+AA78>$S16,$S16-SUM($S78:AA78),AA78)","v":0},{"$f":"IF(SUM($S78:AB78)+AB78>$S16,$S16-SUM($S78:AB78),AB78)","v":0},{"$f":"IF(SUM($S78:AC78)+AC78>$S16,$S16-SUM($S78:AC78),AC78)","v":0},{"$f":"IF(SUM($S78:AD78)+AD78>$S16,$S16-SUM($S78:AD78),AD78)","v":0},{"$f":"IF(SUM($S78:AE78)+AE78>$S16,$S16-SUM($S78:AE78),AE78)","v":0},{"$f":"IF(SUM($S78:AF78)+AF78>$S16,$S16-SUM($S78:AF78),AF78)","v":0},{"$f":"IF(SUM($S78:AG78)+AG78>$S16,$S16-SUM($S78:AG78),AG78)","v":0},{"$f":"IF(SUM($S78:AH78)+AH78>$S16,$S16-SUM($S78:AH78),AH78)","v":0},{"$f":"IF(SUM($S78:AI78)+AI78>$S16,$S16-SUM($S78:AI78),AI78)","v":0},{"$f":"IF(SUM($S78:AJ78)+AJ78>$S16,$S16-SUM($S78:AJ78),AJ78)","v":0},{"$f":"IF(SUM($S78:AK78)+AK78>$S16,$S16-SUM($S78:AK78),AK78)","v":0},{"$f":"IF(SUM($S78:AL78)+AL78>$S16,$S16-SUM($S78:AL78),AL78)","v":0},{"$f":"IF(SUM($S78:AM78)+AM78>$S16,$S16-SUM($S78:AM78),AM78)","v":0},{"$f":"IF(SUM($S78:AN78)+AN78>$S16,$S16-SUM($S78:AN78),AN78)","v":0},{"$f":"IF(SUM($S78:AO78)+AO78>$S16,$S16-SUM($S78:AO78),AO78)","v":0},{"$f":"IF(SUM($S78:AP78)+AP78>$S16,$S16-SUM($S78:AP78),AP78)","v":0},{"$f":"IF(SUM($S78:AQ78)+AQ78>$S16,$S16-SUM($S78:AQ78),AQ78)","v":0},{"$f":"IF(SUM($S78:AR78)+AR78>$S16,$S16-SUM($S78:AR78),AR78)","v":0},{"$f":"IF(SUM($S78:AS78)+AS78>$S16,$S16-SUM($S78:AS78),AS78)","v":0},{"$f":"IF(SUM($S78:AT78)+AT78>$S16,$S16-SUM($S78:AT78),AT78)","v":0},{"$f":"IF(SUM($S78:AU78)+AU78>$S16,$S16-SUM($S78:AU78),AU78)","v":0},{"$f":"IF(SUM($S78:AV78)+AV78>$S16,$S16-SUM($S78:AV78),AV78)","v":0},{"$f":"IF(SUM($S78:AW78)+AW78>$S16,$S16-SUM($S78:AW78),AW78)","v":0},{"$f":"IF(SUM($S78:AX78)+AX78>$S16,$S16-SUM($S78:AX78),AX78)","v":0},{"$f":"IF(SUM($S78:AY78)+AY78>$S16,$S16-SUM($S78:AY78),AY78)","v":0},{"$f":"IF(SUM($S78:AZ78)+AZ78>$S16,$S16-SUM($S78:AZ78),AZ78)","v":0},{"$f":"IF(SUM($S78:BA78)+BA78>$S16,$S16-SUM($S78:BA78),BA78)","v":0},{"$f":"IF(SUM($S78:BB78)+BB78>$S16,$S16-SUM($S78:BB78),BB78)","v":0},{"$f":"IF(SUM($S78:BC78)+BC78>$S16,$S16-SUM($S78:BC78),BC78)","v":0},{"$f":"IF(SUM($S78:BD78)+BD78>$S16,$S16-SUM($S78:BD78),BD78)","v":0},{"$f":"IF(SUM($S78:BE78)+BE78>$S16,$S16-SUM($S78:BE78),BE78)","v":0},{"$f":"IF(SUM($S78:BF78)+BF78>$S16,$S16-SUM($S78:BF78),BF78)","v":0},{"$f":"IF(SUM($S78:BG78)+BG78>$S16,$S16-SUM($S78:BG78),BG78)","v":0},{"$f":"IF(SUM($S78:BH78)+BH78>$S16,$S16-SUM($S78:BH78),BH78)","v":0},{"$f":"IF(SUM($S78:BI78)+BI78>$S16,$S16-SUM($S78:BI78),BI78)","v":0},{"$f":"IF(SUM($S78:BJ78)+BJ78>$S16,$S16-SUM($S78:BJ78),BJ78)","v":0},{"$f":"IF(SUM($S78:BK78)+BK78>$S16,$S16-SUM($S78:BK78),BK78)","v":0},{"$f":"IF(SUM($S78:BL78)+BL78>$S16,$S16-SUM($S78:BL78),BL78)","v":0},{"$f":"IF(SUM($S78:BM78)+BM78>$S16,$S16-SUM($S78:BM78),BM78)","v":0},{"$f":"IF(SUM($S78:BN78)+BN78>$S16,$S16-SUM($S78:BN78),BN78)","v":0},{"$f":"IF(SUM($S78:BO78)+BO78>$S16,$S16-SUM($S78:BO78),BO78)","v":0},{"$f":"IF(SUM($S78:BP78)+BP78>$S16,$S16-SUM($S78:BP78),BP78)","v":0},{"$f":"IF(SUM($S78:BQ78)+BQ78>$S16,$S16-SUM($S78:BQ78),BQ78)","v":0},{"$f":"IF(SUM($S78:BR78)+BR78>$S16,$S16-SUM($S78:BR78),BR78)","v":0},{"$f":"IF(SUM($S78:BS78)+BS78>$S16,$S16-SUM($S78:BS78),BS78)","v":0},{"$f":"IF(SUM($S78:BT78)+BT78>$S16,$S16-SUM($S78:BT78),BT78)","v":0},{"$f":"IF(SUM($S78:BU78)+BU78>$S16,$S16-SUM($S78:BU78),BU78)","v":0},{"$f":"IF(SUM($S78:BV78)+BV78>$S16,$S16-SUM($S78:BV78),BV78)","v":0},{"$f":"IF(SUM($S78:BW78)+BW78>$S16,$S16-SUM($S78:BW78),BW78)","v":0},{"$f":"IF(SUM($S78:BX78)+BX78>$S16,$S16-SUM($S78:BX78),BX78)","v":0},{"$f":"IF(SUM($S78:BY78)+BY78>$S16,$S16-SUM($S78:BY78),BY78)","v":0},{"$f":"IF(SUM($S78:BZ78)+BZ78>$S16,$S16-SUM($S78:BZ78),BZ78)","v":0},{"$f":"IF(SUM($S78:CA78)+CA78>$S16,$S16-SUM($S78:CA78),CA78)","v":0},{"$f":"IF(SUM($S78:CB78)+CB78>$S16,$S16-SUM($S78:CB78),CB78)","v":0},{"$f":"IF(SUM($S78:CC78)+CC78>$S16,$S16-SUM($S78:CC78),CC78)","v":0},{"$f":"IF(SUM($S78:CD78)+CD78>$S16,$S16-SUM($S78:CD78),CD78)","v":0},{"$f":"IF(SUM($S78:CE78)+CE78>$S16,$S16-SUM($S78:CE78),CE78)","v":0},{"$f":"IF(SUM($S78:CF78)+CF78>$S16,$S16-SUM($S78:CF78),CF78)","v":0},{"$f":"IF(SUM($S78:CG78)+CG78>$S16,$S16-SUM($S78:CG78),CG78)","v":0},{"$f":"IF(SUM($S78:CH78)+CH78>$S16,$S16-SUM($S78:CH78),CH78)","v":0},{"$f":"IF(SUM($S78:CI78)+CI78>$S16,$S16-SUM($S78:CI78),CI78)","v":0},{"$f":"IF(SUM($S78:CJ78)+CJ78>$S16,$S16-SUM($S78:CJ78),CJ78)","v":0},{"$f":"IF(SUM($S78:CK78)+CK78>$S16,$S16-SUM($S78:CK78),CK78)","v":0},{"$f":"IF(SUM($S78:CL78)+CL78>$S16,$S16-SUM($S78:CL78),CL78)","v":0},{"$f":"IF(SUM($S78:CM78)+CM78>$S16,$S16-SUM($S78:CM78),CM78)","v":0},{"$f":"IF(SUM($S78:CN78)+CN78>$S16,$S16-SUM($S78:CN78),CN78)","v":0},{"$f":"IF(SUM($S78:CO78)+CO78>$S16,$S16-SUM($S78:CO78),CO78)","v":0},{"$f":"IF(SUM($S78:CP78)+CP78>$S16,$S16-SUM($S78:CP78),CP78)","v":0},{"$f":"IF(SUM($S78:CQ78)+CQ78>$S16,$S16-SUM($S78:CQ78),CQ78)","v":0},{"$f":"IF(SUM($S78:CR78)+CR78>$S16,$S16-SUM($S78:CR78),CR78)","v":0},{"$f":"IF(SUM($S78:CS78)+CS78>$S16,$S16-SUM($S78:CS78),CS78)","v":0},{"$f":"IF(SUM($S78:CT78)+CT78>$S16,$S16-SUM($S78:CT78),CT78)","v":0},{"$f":"IF(SUM($S78:CU78)+CU78>$S16,$S16-SUM($S78:CU78),CU78)","v":0},{"$f":"IF(SUM($S78:CV78)+CV78>$S16,$S16-SUM($S78:CV78),CV78)","v":0},{"$f":"IF(SUM($S78:CW78)+CW78>$S16,$S16-SUM($S78:CW78),CW78)","v":0},{"$f":"IF(SUM($S78:CX78)+CX78>$S16,$S16-SUM($S78:CX78),CX78)","v":0},{"$f":"IF(SUM($S78:CY78)+CY78>$S16,$S16-SUM($S78:CY78),CY78)","v":0},{"$f":"IF(SUM($S78:CZ78)+CZ78>$S16,$S16-SUM($S78:CZ78),CZ78)","v":0},{"$f":"IF(SUM($S78:DA78)+DA78>$S16,$S16-SUM($S78:DA78),DA78)","v":0},{"$f":"IF(SUM($S78:DB78)+DB78>$S16,$S16-SUM($S78:DB78),DB78)","v":0},{"$f":"IF(SUM($S78:DC78)+DC78>$S16,$S16-SUM($S78:DC78),DC78)","v":0},{"$f":"IF(SUM($S78:DD78)+DD78>$S16,$S16-SUM($S78:DD78),DD78)","v":0},{"$f":"IF(SUM($S78:DE78)+DE78>$S16,$S16-SUM($S78:DE78),DE78)","v":0},{"$f":"IF(SUM($S78:DF78)+DF78>$S16,$S16-SUM($S78:DF78),DF78)","v":0},{"$f":"IF(SUM($S78:DG78)+DG78>$S16,$S16-SUM($S78:DG78),DG78)","v":0},{"$f":"IF(SUM($S78:DH78)+DH78>$S16,$S16-SUM($S78:DH78),DH78)","v":0},{"$f":"IF(SUM($S78:DI78)+DI78>$S16,$S16-SUM($S78:DI78),DI78)","v":0},{"$f":"IF(SUM($S78:DJ78)+DJ78>$S16,$S16-SUM($S78:DJ78),DJ78)","v":0},{"$f":"IF(SUM($S78:DK78)+DK78>$S16,$S16-SUM($S78:DK78),DK78)","v":0},{"$f":"IF(SUM($S78:DL78)+DL78>$S16,$S16-SUM($S78:DL78),DL78)","v":0},{"$f":"IF(SUM($S78:DM78)+DM78>$S16,$S16-SUM($S78:DM78),DM78)","v":0},{"$f":"IF(SUM($S78:DN78)+DN78>$S16,$S16-SUM($S78:DN78),DN78)","v":0},{"$f":"IF(SUM($S78:DO78)+DO78>$S16,$S16-SUM($S78:DO78),DO78)","v":0},{"$f":"IF(SUM($S78:DP78)+DP78>$S16,$S16-SUM($S78:DP78),DP78)","v":0},{"$f":"IF(SUM($S78:DQ78)+DQ78>$S16,$S16-SUM($S78:DQ78),DQ78)","v":0},{"$f":"IF(SUM($S78:DR78)+DR78>$S16,$S16-SUM($S78:DR78),DR78)","v":0},{"$f":"IF(SUM($S78:DS78)+DS78>$S16,$S16-SUM($S78:DS78),DS78)","v":0},{"$f":"IF(SUM($S78:DT78)+DT78>$S16,$S16-SUM($S78:DT78),DT78)","v":0},{"$f":"IF(SUM($S78:DU78)+DU78>$S16,$S16-SUM($S78:DU78),DU78)","v":0},{"$f":"IF(SUM($S78:DV78)+DV78>$S16,$S16-SUM($S78:DV78),DV78)","v":0},{"$f":"IF(SUM($S78:DW78)+DW78>$S16,$S16-SUM($S78:DW78),DW78)","v":0},{"$f":"IF(SUM($S78:DX78)+DX78>$S16,$S16-SUM($S78:DX78),DX78)","v":0},{"$f":"IF(SUM($S78:DY78)+DY78>$S16,$S16-SUM($S78:DY78),DY78)","v":0},{"$f":"IF(SUM($S78:DZ78)+DZ78>$S16,$S16-SUM($S78:DZ78),DZ78)","v":0},{"$f":"IF(SUM($S78:EA78)+EA78>$S16,$S16-SUM($S78:EA78),EA78)","v":0},{"$f":"IF(SUM($S78:EB78)+EB78>$S16,$S16-SUM($S78:EB78),EB78)","v":0},{"$f":"IF(SUM($S78:EC78)+EC78>$S16,$S16-SUM($S78:EC78),EC78)","v":0},{"$f":"IF(SUM($S78:ED78)+ED78>$S16,$S16-SUM($S78:ED78),ED78)","v":0},{"$f":"IF(SUM($S78:EE78)+EE78>$S16,$S16-SUM($S78:EE78),EE78)","v":0},{"$f":"IF(SUM($S78:EF78)+EF78>$S16,$S16-SUM($S78:EF78),EF78)","v":0},{"$f":"IF(SUM($S78:EG78)+EG78>$S16,$S16-SUM($S78:EG78),EG78)","v":0},{"$f":"IF(SUM($S78:EH78)+EH78>$S16,$S16-SUM($S78:EH78),EH78)","v":0},{"$f":"IF(SUM($S78:EI78)+EI78>$S16,$S16-SUM($S78:EI78),EI78)","v":0},{"$f":"IF(SUM($S78:EJ78)+EJ78>$S16,$S16-SUM($S78:EJ78),EJ78)","v":0},{"$f":"IF(SUM($S78:EK78)+EK78>$S16,$S16-SUM($S78:EK78),EK78)","v":0},{"$f":"IF(SUM($S78:EL78)+EL78>$S16,$S16-SUM($S78:EL78),EL78)","v":0},{"$f":"IF(SUM($S78:EM78)+EM78>$S16,$S16-SUM($S78:EM78),EM78)","v":0},{"$f":"IF(SUM($S78:EN78)+EN78>$S16,$S16-SUM($S78:EN78),EN78)","v":0},{"$f":"IF(SUM($S78:EO78)+EO78>$S16,$S16-SUM($S78:EO78),EO78)","v":0},{"$f":"IF(SUM($S78:EP78)+EP78>$S16,$S16-SUM($S78:EP78),EP78)","v":0},{"$f":"IF(SUM($S78:EQ78)+EQ78>$S16,$S16-SUM($S78:EQ78),EQ78)","v":0},{"$f":"IF(SUM($S78:ER78)+ER78>$S16,$S16-SUM($S78:ER78),ER78)","v":0},{"$f":"IF(SUM($S78:ES78)+ES78>$S16,$S16-SUM($S78:ES78),ES78)","v":0},{"$f":"IF(SUM($S78:ET78)+ET78>$S16,$S16-SUM($S78:ET78),ET78)","v":0},{"$f":"IF(SUM($S78:EU78)+EU78>$S16,$S16-SUM($S78:EU78),EU78)","v":0},{"$f":"IF(SUM($S78:EV78)+EV78>$S16,$S16-SUM($S78:EV78),EV78)","v":0},{"$f":"IF(SUM($S78:EW78)+EW78>$S16,$S16-SUM($S78:EW78),EW78)","v":0},{"$f":"IF(SUM($S78:EX78)+EX78>$S16,$S16-SUM($S78:EX78),EX78)","v":0}]
[]
[null,"Depreciation:  1996 Q4 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S22/$F82","v":0.19794995350000003},{"$f":"IF(SUM($S82:T82)+T82>$S22,$S22-SUM($S82:T82),T82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:U82)+U82>$S22,$S22-SUM($S82:U82),U82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:V82)+V82>$S22,$S22-SUM($S82:V82),V82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:W82)+W82>$S22,$S22-SUM($S82:W82),W82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:X82)+X82>$S22,$S22-SUM($S82:X82),X82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:Y82)+Y82>$S22,$S22-SUM($S82:Y82),Y82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:Z82)+Z82>$S22,$S22-SUM($S82:Z82),Z82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AA82)+AA82>$S22,$S22-SUM($S82:AA82),AA82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AB82)+AB82>$S22,$S22-SUM($S82:AB82),AB82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AC82)+AC82>$S22,$S22-SUM($S82:AC82),AC82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AD82)+AD82>$S22,$S22-SUM($S82:AD82),AD82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AE82)+AE82>$S22,$S22-SUM($S82:AE82),AE82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AF82)+AF82>$S22,$S22-SUM($S82:AF82),AF82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AG82)+AG82>$S22,$S22-SUM($S82:AG82),AG82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AH82)+AH82>$S22,$S22-SUM($S82:AH82),AH82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AI82)+AI82>$S22,$S22-SUM($S82:AI82),AI82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AJ82)+AJ82>$S22,$S22-SUM($S82:AJ82),AJ82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AK82)+AK82>$S22,$S22-SUM($S82:AK82),AK82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AL82)+AL82>$S22,$S22-SUM($S82:AL82),AL82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AM82)+AM82>$S22,$S22-SUM($S82:AM82),AM82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AN82)+AN82>$S22,$S22-SUM($S82:AN82),AN82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AO82)+AO82>$S22,$S22-SUM($S82:AO82),AO82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AP82)+AP82>$S22,$S22-SUM($S82:AP82),AP82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AQ82)+AQ82>$S22,$S22-SUM($S82:AQ82),AQ82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AR82)+AR82>$S22,$S22-SUM($S82:AR82),AR82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AS82)+AS82>$S22,$S22-SUM($S82:AS82),AS82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AT82)+AT82>$S22,$S22-SUM($S82:AT82),AT82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AU82)+AU82>$S22,$S22-SUM($S82:AU82),AU82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AV82)+AV82>$S22,$S22-SUM($S82:AV82),AV82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AW82)+AW82>$S22,$S22-SUM($S82:AW82),AW82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AX82)+AX82>$S22,$S22-SUM($S82:AX82),AX82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AY82)+AY82>$S22,$S22-SUM($S82:AY82),AY82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:AZ82)+AZ82>$S22,$S22-SUM($S82:AZ82),AZ82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BA82)+BA82>$S22,$S22-SUM($S82:BA82),BA82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BB82)+BB82>$S22,$S22-SUM($S82:BB82),BB82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BC82)+BC82>$S22,$S22-SUM($S82:BC82),BC82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BD82)+BD82>$S22,$S22-SUM($S82:BD82),BD82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BE82)+BE82>$S22,$S22-SUM($S82:BE82),BE82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BF82)+BF82>$S22,$S22-SUM($S82:BF82),BF82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BG82)+BG82>$S22,$S22-SUM($S82:BG82),BG82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BH82)+BH82>$S22,$S22-SUM($S82:BH82),BH82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BI82)+BI82>$S22,$S22-SUM($S82:BI82),BI82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BJ82)+BJ82>$S22,$S22-SUM($S82:BJ82),BJ82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BK82)+BK82>$S22,$S22-SUM($S82:BK82),BK82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BL82)+BL82>$S22,$S22-SUM($S82:BL82),BL82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BM82)+BM82>$S22,$S22-SUM($S82:BM82),BM82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BN82)+BN82>$S22,$S22-SUM($S82:BN82),BN82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BO82)+BO82>$S22,$S22-SUM($S82:BO82),BO82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BP82)+BP82>$S22,$S22-SUM($S82:BP82),BP82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BQ82)+BQ82>$S22,$S22-SUM($S82:BQ82),BQ82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BR82)+BR82>$S22,$S22-SUM($S82:BR82),BR82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BS82)+BS82>$S22,$S22-SUM($S82:BS82),BS82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BT82)+BT82>$S22,$S22-SUM($S82:BT82),BT82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BU82)+BU82>$S22,$S22-SUM($S82:BU82),BU82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BV82)+BV82>$S22,$S22-SUM($S82:BV82),BV82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BW82)+BW82>$S22,$S22-SUM($S82:BW82),BW82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BX82)+BX82>$S22,$S22-SUM($S82:BX82),BX82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BY82)+BY82>$S22,$S22-SUM($S82:BY82),BY82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:BZ82)+BZ82>$S22,$S22-SUM($S82:BZ82),BZ82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CA82)+CA82>$S22,$S22-SUM($S82:CA82),CA82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CB82)+CB82>$S22,$S22-SUM($S82:CB82),CB82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CC82)+CC82>$S22,$S22-SUM($S82:CC82),CC82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CD82)+CD82>$S22,$S22-SUM($S82:CD82),CD82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CE82)+CE82>$S22,$S22-SUM($S82:CE82),CE82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CF82)+CF82>$S22,$S22-SUM($S82:CF82),CF82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CG82)+CG82>$S22,$S22-SUM($S82:CG82),CG82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CH82)+CH82>$S22,$S22-SUM($S82:CH82),CH82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CI82)+CI82>$S22,$S22-SUM($S82:CI82),CI82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CJ82)+CJ82>$S22,$S22-SUM($S82:CJ82),CJ82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CK82)+CK82>$S22,$S22-SUM($S82:CK82),CK82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CL82)+CL82>$S22,$S22-SUM($S82:CL82),CL82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CM82)+CM82>$S22,$S22-SUM($S82:CM82),CM82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CN82)+CN82>$S22,$S22-SUM($S82:CN82),CN82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CO82)+CO82>$S22,$S22-SUM($S82:CO82),CO82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CP82)+CP82>$S22,$S22-SUM($S82:CP82),CP82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CQ82)+CQ82>$S22,$S22-SUM($S82:CQ82),CQ82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CR82)+CR82>$S22,$S22-SUM($S82:CR82),CR82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CS82)+CS82>$S22,$S22-SUM($S82:CS82),CS82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CT82)+CT82>$S22,$S22-SUM($S82:CT82),CT82)","v":0.19794995350000003},{"$f":"IF(SUM($S82:CU82)+CU82>$S22,$S22-SUM($S82:CU82),CU82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:CV82)+CV82>$S22,$S22-SUM($S82:CV82),CV82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:CW82)+CW82>$S22,$S22-SUM($S82:CW82),CW82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:CX82)+CX82>$S22,$S22-SUM($S82:CX82),CX82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:CY82)+CY82>$S22,$S22-SUM($S82:CY82),CY82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:CZ82)+CZ82>$S22,$S22-SUM($S82:CZ82),CZ82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DA82)+DA82>$S22,$S22-SUM($S82:DA82),DA82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DB82)+DB82>$S22,$S22-SUM($S82:DB82),DB82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DC82)+DC82>$S22,$S22-SUM($S82:DC82),DC82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DD82)+DD82>$S22,$S22-SUM($S82:DD82),DD82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DE82)+DE82>$S22,$S22-SUM($S82:DE82),DE82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DF82)+DF82>$S22,$S22-SUM($S82:DF82),DF82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DG82)+DG82>$S22,$S22-SUM($S82:DG82),DG82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DH82)+DH82>$S22,$S22-SUM($S82:DH82),DH82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DI82)+DI82>$S22,$S22-SUM($S82:DI82),DI82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DJ82)+DJ82>$S22,$S22-SUM($S82:DJ82),DJ82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DK82)+DK82>$S22,$S22-SUM($S82:DK82),DK82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DL82)+DL82>$S22,$S22-SUM($S82:DL82),DL82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DM82)+DM82>$S22,$S22-SUM($S82:DM82),DM82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DN82)+DN82>$S22,$S22-SUM($S82:DN82),DN82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DO82)+DO82>$S22,$S22-SUM($S82:DO82),DO82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DP82)+DP82>$S22,$S22-SUM($S82:DP82),DP82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DQ82)+DQ82>$S22,$S22-SUM($S82:DQ82),DQ82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DR82)+DR82>$S22,$S22-SUM($S82:DR82),DR82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DS82)+DS82>$S22,$S22-SUM($S82:DS82),DS82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DT82)+DT82>$S22,$S22-SUM($S82:DT82),DT82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DU82)+DU82>$S22,$S22-SUM($S82:DU82),DU82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DV82)+DV82>$S22,$S22-SUM($S82:DV82),DV82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DW82)+DW82>$S22,$S22-SUM($S82:DW82),DW82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DX82)+DX82>$S22,$S22-SUM($S82:DX82),DX82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DY82)+DY82>$S22,$S22-SUM($S82:DY82),DY82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:DZ82)+DZ82>$S22,$S22-SUM($S82:DZ82),DZ82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EA82)+EA82>$S22,$S22-SUM($S82:EA82),EA82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EB82)+EB82>$S22,$S22-SUM($S82:EB82),EB82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EC82)+EC82>$S22,$S22-SUM($S82:EC82),EC82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:ED82)+ED82>$S22,$S22-SUM($S82:ED82),ED82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EE82)+EE82>$S22,$S22-SUM($S82:EE82),EE82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EF82)+EF82>$S22,$S22-SUM($S82:EF82),EF82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EG82)+EG82>$S22,$S22-SUM($S82:EG82),EG82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EH82)+EH82>$S22,$S22-SUM($S82:EH82),EH82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EI82)+EI82>$S22,$S22-SUM($S82:EI82),EI82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EJ82)+EJ82>$S22,$S22-SUM($S82:EJ82),EJ82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EK82)+EK82>$S22,$S22-SUM($S82:EK82),EK82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EL82)+EL82>$S22,$S22-SUM($S82:EL82),EL82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EM82)+EM82>$S22,$S22-SUM($S82:EM82),EM82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EN82)+EN82>$S22,$S22-SUM($S82:EN82),EN82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EO82)+EO82>$S22,$S22-SUM($S82:EO82),EO82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EP82)+EP82>$S22,$S22-SUM($S82:EP82),EP82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EQ82)+EQ82>$S22,$S22-SUM($S82:EQ82),EQ82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:ER82)+ER82>$S22,$S22-SUM($S82:ER82),ER82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:ES82)+ES82>$S22,$S22-SUM($S82:ES82),ES82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:ET82)+ET82>$S22,$S22-SUM($S82:ET82),ET82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EU82)+EU82>$S22,$S22-SUM($S82:EU82),EU82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EV82)+EV82>$S22,$S22-SUM($S82:EV82),EV82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EW82)+EW82>$S22,$S22-SUM($S82:EW82),EW82)","v":-1.2434497875801753E-14},{"$f":"IF(SUM($S82:EX82)+EX82>$S22,$S22-SUM($S82:EX82),EX82)","v":-1.2434497875801753E-14}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,4.7210012500000008E-4,{"$f":"IF(SUM($S83:T83)+T83>$S23,$S23-SUM($S83:T83),T83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:U83)+U83>$S23,$S23-SUM($S83:U83),U83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:V83)+V83>$S23,$S23-SUM($S83:V83),V83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:W83)+W83>$S23,$S23-SUM($S83:W83),W83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:X83)+X83>$S23,$S23-SUM($S83:X83),X83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:Y83)+Y83>$S23,$S23-SUM($S83:Y83),Y83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:Z83)+Z83>$S23,$S23-SUM($S83:Z83),Z83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AA83)+AA83>$S23,$S23-SUM($S83:AA83),AA83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AB83)+AB83>$S23,$S23-SUM($S83:AB83),AB83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AC83)+AC83>$S23,$S23-SUM($S83:AC83),AC83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AD83)+AD83>$S23,$S23-SUM($S83:AD83),AD83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AE83)+AE83>$S23,$S23-SUM($S83:AE83),AE83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AF83)+AF83>$S23,$S23-SUM($S83:AF83),AF83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AG83)+AG83>$S23,$S23-SUM($S83:AG83),AG83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AH83)+AH83>$S23,$S23-SUM($S83:AH83),AH83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AI83)+AI83>$S23,$S23-SUM($S83:AI83),AI83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AJ83)+AJ83>$S23,$S23-SUM($S83:AJ83),AJ83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AK83)+AK83>$S23,$S23-SUM($S83:AK83),AK83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AL83)+AL83>$S23,$S23-SUM($S83:AL83),AL83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AM83)+AM83>$S23,$S23-SUM($S83:AM83),AM83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AN83)+AN83>$S23,$S23-SUM($S83:AN83),AN83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AO83)+AO83>$S23,$S23-SUM($S83:AO83),AO83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AP83)+AP83>$S23,$S23-SUM($S83:AP83),AP83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AQ83)+AQ83>$S23,$S23-SUM($S83:AQ83),AQ83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AR83)+AR83>$S23,$S23-SUM($S83:AR83),AR83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AS83)+AS83>$S23,$S23-SUM($S83:AS83),AS83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AT83)+AT83>$S23,$S23-SUM($S83:AT83),AT83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AU83)+AU83>$S23,$S23-SUM($S83:AU83),AU83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AV83)+AV83>$S23,$S23-SUM($S83:AV83),AV83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AW83)+AW83>$S23,$S23-SUM($S83:AW83),AW83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AX83)+AX83>$S23,$S23-SUM($S83:AX83),AX83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AY83)+AY83>$S23,$S23-SUM($S83:AY83),AY83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:AZ83)+AZ83>$S23,$S23-SUM($S83:AZ83),AZ83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BA83)+BA83>$S23,$S23-SUM($S83:BA83),BA83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BB83)+BB83>$S23,$S23-SUM($S83:BB83),BB83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BC83)+BC83>$S23,$S23-SUM($S83:BC83),BC83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BD83)+BD83>$S23,$S23-SUM($S83:BD83),BD83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BE83)+BE83>$S23,$S23-SUM($S83:BE83),BE83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BF83)+BF83>$S23,$S23-SUM($S83:BF83),BF83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BG83)+BG83>$S23,$S23-SUM($S83:BG83),BG83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BH83)+BH83>$S23,$S23-SUM($S83:BH83),BH83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BI83)+BI83>$S23,$S23-SUM($S83:BI83),BI83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BJ83)+BJ83>$S23,$S23-SUM($S83:BJ83),BJ83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BK83)+BK83>$S23,$S23-SUM($S83:BK83),BK83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BL83)+BL83>$S23,$S23-SUM($S83:BL83),BL83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BM83)+BM83>$S23,$S23-SUM($S83:BM83),BM83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BN83)+BN83>$S23,$S23-SUM($S83:BN83),BN83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BO83)+BO83>$S23,$S23-SUM($S83:BO83),BO83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BP83)+BP83>$S23,$S23-SUM($S83:BP83),BP83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BQ83)+BQ83>$S23,$S23-SUM($S83:BQ83),BQ83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BR83)+BR83>$S23,$S23-SUM($S83:BR83),BR83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BS83)+BS83>$S23,$S23-SUM($S83:BS83),BS83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BT83)+BT83>$S23,$S23-SUM($S83:BT83),BT83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BU83)+BU83>$S23,$S23-SUM($S83:BU83),BU83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BV83)+BV83>$S23,$S23-SUM($S83:BV83),BV83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BW83)+BW83>$S23,$S23-SUM($S83:BW83),BW83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BX83)+BX83>$S23,$S23-SUM($S83:BX83),BX83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BY83)+BY83>$S23,$S23-SUM($S83:BY83),BY83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:BZ83)+BZ83>$S23,$S23-SUM($S83:BZ83),BZ83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CA83)+CA83>$S23,$S23-SUM($S83:CA83),CA83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CB83)+CB83>$S23,$S23-SUM($S83:CB83),CB83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CC83)+CC83>$S23,$S23-SUM($S83:CC83),CC83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CD83)+CD83>$S23,$S23-SUM($S83:CD83),CD83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CE83)+CE83>$S23,$S23-SUM($S83:CE83),CE83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CF83)+CF83>$S23,$S23-SUM($S83:CF83),CF83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CG83)+CG83>$S23,$S23-SUM($S83:CG83),CG83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CH83)+CH83>$S23,$S23-SUM($S83:CH83),CH83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CI83)+CI83>$S23,$S23-SUM($S83:CI83),CI83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CJ83)+CJ83>$S23,$S23-SUM($S83:CJ83),CJ83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CK83)+CK83>$S23,$S23-SUM($S83:CK83),CK83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CL83)+CL83>$S23,$S23-SUM($S83:CL83),CL83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CM83)+CM83>$S23,$S23-SUM($S83:CM83),CM83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CN83)+CN83>$S23,$S23-SUM($S83:CN83),CN83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CO83)+CO83>$S23,$S23-SUM($S83:CO83),CO83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CP83)+CP83>$S23,$S23-SUM($S83:CP83),CP83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CQ83)+CQ83>$S23,$S23-SUM($S83:CQ83),CQ83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CR83)+CR83>$S23,$S23-SUM($S83:CR83),CR83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CS83)+CS83>$S23,$S23-SUM($S83:CS83),CS83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CT83)+CT83>$S23,$S23-SUM($S83:CT83),CT83)","v":4.7210012500000008E-4},{"$f":"IF(SUM($S83:CU83)+CU83>$S23,$S23-SUM($S83:CU83),CU83)","v":2.7755575615628914E-17},{"$f":"IF(SUM($S83:CV83)+CV83>$S23,$S23-SUM($S83:CV83),CV83)","v":2.7755575615628914E-17},{"$f":"IF(SUM($S83:CW83)+CW83>$S23,$S23-SUM($S83:CW83),CW83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:CX83)+CX83>$S23,$S23-SUM($S83:CX83),CX83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:CY83)+CY83>$S23,$S23-SUM($S83:CY83),CY83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:CZ83)+CZ83>$S23,$S23-SUM($S83:CZ83),CZ83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DA83)+DA83>$S23,$S23-SUM($S83:DA83),DA83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DB83)+DB83>$S23,$S23-SUM($S83:DB83),DB83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DC83)+DC83>$S23,$S23-SUM($S83:DC83),DC83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DD83)+DD83>$S23,$S23-SUM($S83:DD83),DD83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DE83)+DE83>$S23,$S23-SUM($S83:DE83),DE83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DF83)+DF83>$S23,$S23-SUM($S83:DF83),DF83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DG83)+DG83>$S23,$S23-SUM($S83:DG83),DG83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DH83)+DH83>$S23,$S23-SUM($S83:DH83),DH83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DI83)+DI83>$S23,$S23-SUM($S83:DI83),DI83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DJ83)+DJ83>$S23,$S23-SUM($S83:DJ83),DJ83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DK83)+DK83>$S23,$S23-SUM($S83:DK83),DK83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DL83)+DL83>$S23,$S23-SUM($S83:DL83),DL83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DM83)+DM83>$S23,$S23-SUM($S83:DM83),DM83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DN83)+DN83>$S23,$S23-SUM($S83:DN83),DN83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DO83)+DO83>$S23,$S23-SUM($S83:DO83),DO83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DP83)+DP83>$S23,$S23-SUM($S83:DP83),DP83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DQ83)+DQ83>$S23,$S23-SUM($S83:DQ83),DQ83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DR83)+DR83>$S23,$S23-SUM($S83:DR83),DR83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DS83)+DS83>$S23,$S23-SUM($S83:DS83),DS83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DT83)+DT83>$S23,$S23-SUM($S83:DT83),DT83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DU83)+DU83>$S23,$S23-SUM($S83:DU83),DU83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DV83)+DV83>$S23,$S23-SUM($S83:DV83),DV83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DW83)+DW83>$S23,$S23-SUM($S83:DW83),DW83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DX83)+DX83>$S23,$S23-SUM($S83:DX83),DX83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DY83)+DY83>$S23,$S23-SUM($S83:DY83),DY83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:DZ83)+DZ83>$S23,$S23-SUM($S83:DZ83),DZ83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EA83)+EA83>$S23,$S23-SUM($S83:EA83),EA83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EB83)+EB83>$S23,$S23-SUM($S83:EB83),EB83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EC83)+EC83>$S23,$S23-SUM($S83:EC83),EC83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:ED83)+ED83>$S23,$S23-SUM($S83:ED83),ED83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EE83)+EE83>$S23,$S23-SUM($S83:EE83),EE83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EF83)+EF83>$S23,$S23-SUM($S83:EF83),EF83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EG83)+EG83>$S23,$S23-SUM($S83:EG83),EG83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EH83)+EH83>$S23,$S23-SUM($S83:EH83),EH83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EI83)+EI83>$S23,$S23-SUM($S83:EI83),EI83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EJ83)+EJ83>$S23,$S23-SUM($S83:EJ83),EJ83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EK83)+EK83>$S23,$S23-SUM($S83:EK83),EK83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EL83)+EL83>$S23,$S23-SUM($S83:EL83),EL83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EM83)+EM83>$S23,$S23-SUM($S83:EM83),EM83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EN83)+EN83>$S23,$S23-SUM($S83:EN83),EN83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EO83)+EO83>$S23,$S23-SUM($S83:EO83),EO83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EP83)+EP83>$S23,$S23-SUM($S83:EP83),EP83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EQ83)+EQ83>$S23,$S23-SUM($S83:EQ83),EQ83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:ER83)+ER83>$S23,$S23-SUM($S83:ER83),ER83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:ES83)+ES83>$S23,$S23-SUM($S83:ES83),ES83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:ET83)+ET83>$S23,$S23-SUM($S83:ET83),ET83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EU83)+EU83>$S23,$S23-SUM($S83:EU83),EU83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EV83)+EV83>$S23,$S23-SUM($S83:EV83),EV83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EW83)+EW83>$S23,$S23-SUM($S83:EW83),EW83)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S83:EX83)+EX83>$S23,$S23-SUM($S83:EX83),EX83)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,5.4915602625000004E-2,{"$f":"IF(SUM($S84:T84)+T84>$S24,$S24-SUM($S84:T84),T84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:U84)+U84>$S24,$S24-SUM($S84:U84),U84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:V84)+V84>$S24,$S24-SUM($S84:V84),V84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:W84)+W84>$S24,$S24-SUM($S84:W84),W84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:X84)+X84>$S24,$S24-SUM($S84:X84),X84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:Y84)+Y84>$S24,$S24-SUM($S84:Y84),Y84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:Z84)+Z84>$S24,$S24-SUM($S84:Z84),Z84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AA84)+AA84>$S24,$S24-SUM($S84:AA84),AA84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AB84)+AB84>$S24,$S24-SUM($S84:AB84),AB84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AC84)+AC84>$S24,$S24-SUM($S84:AC84),AC84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AD84)+AD84>$S24,$S24-SUM($S84:AD84),AD84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AE84)+AE84>$S24,$S24-SUM($S84:AE84),AE84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AF84)+AF84>$S24,$S24-SUM($S84:AF84),AF84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AG84)+AG84>$S24,$S24-SUM($S84:AG84),AG84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AH84)+AH84>$S24,$S24-SUM($S84:AH84),AH84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AI84)+AI84>$S24,$S24-SUM($S84:AI84),AI84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AJ84)+AJ84>$S24,$S24-SUM($S84:AJ84),AJ84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AK84)+AK84>$S24,$S24-SUM($S84:AK84),AK84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AL84)+AL84>$S24,$S24-SUM($S84:AL84),AL84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AM84)+AM84>$S24,$S24-SUM($S84:AM84),AM84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AN84)+AN84>$S24,$S24-SUM($S84:AN84),AN84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AO84)+AO84>$S24,$S24-SUM($S84:AO84),AO84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AP84)+AP84>$S24,$S24-SUM($S84:AP84),AP84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AQ84)+AQ84>$S24,$S24-SUM($S84:AQ84),AQ84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AR84)+AR84>$S24,$S24-SUM($S84:AR84),AR84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AS84)+AS84>$S24,$S24-SUM($S84:AS84),AS84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AT84)+AT84>$S24,$S24-SUM($S84:AT84),AT84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AU84)+AU84>$S24,$S24-SUM($S84:AU84),AU84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AV84)+AV84>$S24,$S24-SUM($S84:AV84),AV84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AW84)+AW84>$S24,$S24-SUM($S84:AW84),AW84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AX84)+AX84>$S24,$S24-SUM($S84:AX84),AX84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AY84)+AY84>$S24,$S24-SUM($S84:AY84),AY84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:AZ84)+AZ84>$S24,$S24-SUM($S84:AZ84),AZ84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BA84)+BA84>$S24,$S24-SUM($S84:BA84),BA84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BB84)+BB84>$S24,$S24-SUM($S84:BB84),BB84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BC84)+BC84>$S24,$S24-SUM($S84:BC84),BC84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BD84)+BD84>$S24,$S24-SUM($S84:BD84),BD84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BE84)+BE84>$S24,$S24-SUM($S84:BE84),BE84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BF84)+BF84>$S24,$S24-SUM($S84:BF84),BF84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BG84)+BG84>$S24,$S24-SUM($S84:BG84),BG84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BH84)+BH84>$S24,$S24-SUM($S84:BH84),BH84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BI84)+BI84>$S24,$S24-SUM($S84:BI84),BI84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BJ84)+BJ84>$S24,$S24-SUM($S84:BJ84),BJ84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BK84)+BK84>$S24,$S24-SUM($S84:BK84),BK84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BL84)+BL84>$S24,$S24-SUM($S84:BL84),BL84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BM84)+BM84>$S24,$S24-SUM($S84:BM84),BM84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BN84)+BN84>$S24,$S24-SUM($S84:BN84),BN84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BO84)+BO84>$S24,$S24-SUM($S84:BO84),BO84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BP84)+BP84>$S24,$S24-SUM($S84:BP84),BP84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BQ84)+BQ84>$S24,$S24-SUM($S84:BQ84),BQ84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BR84)+BR84>$S24,$S24-SUM($S84:BR84),BR84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BS84)+BS84>$S24,$S24-SUM($S84:BS84),BS84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BT84)+BT84>$S24,$S24-SUM($S84:BT84),BT84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BU84)+BU84>$S24,$S24-SUM($S84:BU84),BU84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BV84)+BV84>$S24,$S24-SUM($S84:BV84),BV84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BW84)+BW84>$S24,$S24-SUM($S84:BW84),BW84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BX84)+BX84>$S24,$S24-SUM($S84:BX84),BX84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BY84)+BY84>$S24,$S24-SUM($S84:BY84),BY84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:BZ84)+BZ84>$S24,$S24-SUM($S84:BZ84),BZ84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CA84)+CA84>$S24,$S24-SUM($S84:CA84),CA84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CB84)+CB84>$S24,$S24-SUM($S84:CB84),CB84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CC84)+CC84>$S24,$S24-SUM($S84:CC84),CC84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CD84)+CD84>$S24,$S24-SUM($S84:CD84),CD84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CE84)+CE84>$S24,$S24-SUM($S84:CE84),CE84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CF84)+CF84>$S24,$S24-SUM($S84:CF84),CF84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CG84)+CG84>$S24,$S24-SUM($S84:CG84),CG84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CH84)+CH84>$S24,$S24-SUM($S84:CH84),CH84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CI84)+CI84>$S24,$S24-SUM($S84:CI84),CI84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CJ84)+CJ84>$S24,$S24-SUM($S84:CJ84),CJ84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CK84)+CK84>$S24,$S24-SUM($S84:CK84),CK84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CL84)+CL84>$S24,$S24-SUM($S84:CL84),CL84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CM84)+CM84>$S24,$S24-SUM($S84:CM84),CM84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CN84)+CN84>$S24,$S24-SUM($S84:CN84),CN84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CO84)+CO84>$S24,$S24-SUM($S84:CO84),CO84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CP84)+CP84>$S24,$S24-SUM($S84:CP84),CP84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CQ84)+CQ84>$S24,$S24-SUM($S84:CQ84),CQ84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CR84)+CR84>$S24,$S24-SUM($S84:CR84),CR84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CS84)+CS84>$S24,$S24-SUM($S84:CS84),CS84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CT84)+CT84>$S24,$S24-SUM($S84:CT84),CT84)","v":5.4915602625000004E-2},{"$f":"IF(SUM($S84:CU84)+CU84>$S24,$S24-SUM($S84:CU84),CU84)","v":3.5527136788005009E-15},{"$f":"IF(SUM($S84:CV84)+CV84>$S24,$S24-SUM($S84:CV84),CV84)","v":3.5527136788005009E-15},{"$f":"IF(SUM($S84:CW84)+CW84>$S24,$S24-SUM($S84:CW84),CW84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:CX84)+CX84>$S24,$S24-SUM($S84:CX84),CX84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:CY84)+CY84>$S24,$S24-SUM($S84:CY84),CY84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:CZ84)+CZ84>$S24,$S24-SUM($S84:CZ84),CZ84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DA84)+DA84>$S24,$S24-SUM($S84:DA84),DA84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DB84)+DB84>$S24,$S24-SUM($S84:DB84),DB84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DC84)+DC84>$S24,$S24-SUM($S84:DC84),DC84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DD84)+DD84>$S24,$S24-SUM($S84:DD84),DD84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DE84)+DE84>$S24,$S24-SUM($S84:DE84),DE84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DF84)+DF84>$S24,$S24-SUM($S84:DF84),DF84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DG84)+DG84>$S24,$S24-SUM($S84:DG84),DG84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DH84)+DH84>$S24,$S24-SUM($S84:DH84),DH84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DI84)+DI84>$S24,$S24-SUM($S84:DI84),DI84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DJ84)+DJ84>$S24,$S24-SUM($S84:DJ84),DJ84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DK84)+DK84>$S24,$S24-SUM($S84:DK84),DK84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DL84)+DL84>$S24,$S24-SUM($S84:DL84),DL84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DM84)+DM84>$S24,$S24-SUM($S84:DM84),DM84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DN84)+DN84>$S24,$S24-SUM($S84:DN84),DN84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DO84)+DO84>$S24,$S24-SUM($S84:DO84),DO84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DP84)+DP84>$S24,$S24-SUM($S84:DP84),DP84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DQ84)+DQ84>$S24,$S24-SUM($S84:DQ84),DQ84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DR84)+DR84>$S24,$S24-SUM($S84:DR84),DR84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DS84)+DS84>$S24,$S24-SUM($S84:DS84),DS84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DT84)+DT84>$S24,$S24-SUM($S84:DT84),DT84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DU84)+DU84>$S24,$S24-SUM($S84:DU84),DU84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DV84)+DV84>$S24,$S24-SUM($S84:DV84),DV84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DW84)+DW84>$S24,$S24-SUM($S84:DW84),DW84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DX84)+DX84>$S24,$S24-SUM($S84:DX84),DX84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DY84)+DY84>$S24,$S24-SUM($S84:DY84),DY84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:DZ84)+DZ84>$S24,$S24-SUM($S84:DZ84),DZ84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EA84)+EA84>$S24,$S24-SUM($S84:EA84),EA84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EB84)+EB84>$S24,$S24-SUM($S84:EB84),EB84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EC84)+EC84>$S24,$S24-SUM($S84:EC84),EC84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:ED84)+ED84>$S24,$S24-SUM($S84:ED84),ED84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EE84)+EE84>$S24,$S24-SUM($S84:EE84),EE84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EF84)+EF84>$S24,$S24-SUM($S84:EF84),EF84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EG84)+EG84>$S24,$S24-SUM($S84:EG84),EG84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EH84)+EH84>$S24,$S24-SUM($S84:EH84),EH84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EI84)+EI84>$S24,$S24-SUM($S84:EI84),EI84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EJ84)+EJ84>$S24,$S24-SUM($S84:EJ84),EJ84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EK84)+EK84>$S24,$S24-SUM($S84:EK84),EK84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EL84)+EL84>$S24,$S24-SUM($S84:EL84),EL84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EM84)+EM84>$S24,$S24-SUM($S84:EM84),EM84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EN84)+EN84>$S24,$S24-SUM($S84:EN84),EN84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EO84)+EO84>$S24,$S24-SUM($S84:EO84),EO84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EP84)+EP84>$S24,$S24-SUM($S84:EP84),EP84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EQ84)+EQ84>$S24,$S24-SUM($S84:EQ84),EQ84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:ER84)+ER84>$S24,$S24-SUM($S84:ER84),ER84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:ES84)+ES84>$S24,$S24-SUM($S84:ES84),ES84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:ET84)+ET84>$S24,$S24-SUM($S84:ET84),ET84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EU84)+EU84>$S24,$S24-SUM($S84:EU84),EU84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EV84)+EV84>$S24,$S24-SUM($S84:EV84),EV84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EW84)+EW84>$S24,$S24-SUM($S84:EW84),EW84)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S84:EX84)+EX84>$S24,$S24-SUM($S84:EX84),EX84)","v":-3.5527136788005009E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S85:T85)+T85>$S25,$S25-SUM($S85:T85),T85)","v":0},{"$f":"IF(SUM($S85:U85)+U85>$S25,$S25-SUM($S85:U85),U85)","v":0},{"$f":"IF(SUM($S85:V85)+V85>$S25,$S25-SUM($S85:V85),V85)","v":0},{"$f":"IF(SUM($S85:W85)+W85>$S25,$S25-SUM($S85:W85),W85)","v":0},{"$f":"IF(SUM($S85:X85)+X85>$S25,$S25-SUM($S85:X85),X85)","v":0},{"$f":"IF(SUM($S85:Y85)+Y85>$S25,$S25-SUM($S85:Y85),Y85)","v":0},{"$f":"IF(SUM($S85:Z85)+Z85>$S25,$S25-SUM($S85:Z85),Z85)","v":0},{"$f":"IF(SUM($S85:AA85)+AA85>$S25,$S25-SUM($S85:AA85),AA85)","v":0},{"$f":"IF(SUM($S85:AB85)+AB85>$S25,$S25-SUM($S85:AB85),AB85)","v":0},{"$f":"IF(SUM($S85:AC85)+AC85>$S25,$S25-SUM($S85:AC85),AC85)","v":0},{"$f":"IF(SUM($S85:AD85)+AD85>$S25,$S25-SUM($S85:AD85),AD85)","v":0},{"$f":"IF(SUM($S85:AE85)+AE85>$S25,$S25-SUM($S85:AE85),AE85)","v":0},{"$f":"IF(SUM($S85:AF85)+AF85>$S25,$S25-SUM($S85:AF85),AF85)","v":0},{"$f":"IF(SUM($S85:AG85)+AG85>$S25,$S25-SUM($S85:AG85),AG85)","v":0},{"$f":"IF(SUM($S85:AH85)+AH85>$S25,$S25-SUM($S85:AH85),AH85)","v":0},{"$f":"IF(SUM($S85:AI85)+AI85>$S25,$S25-SUM($S85:AI85),AI85)","v":0},{"$f":"IF(SUM($S85:AJ85)+AJ85>$S25,$S25-SUM($S85:AJ85),AJ85)","v":0},{"$f":"IF(SUM($S85:AK85)+AK85>$S25,$S25-SUM($S85:AK85),AK85)","v":0},{"$f":"IF(SUM($S85:AL85)+AL85>$S25,$S25-SUM($S85:AL85),AL85)","v":0},{"$f":"IF(SUM($S85:AM85)+AM85>$S25,$S25-SUM($S85:AM85),AM85)","v":0},{"$f":"IF(SUM($S85:AN85)+AN85>$S25,$S25-SUM($S85:AN85),AN85)","v":0},{"$f":"IF(SUM($S85:AO85)+AO85>$S25,$S25-SUM($S85:AO85),AO85)","v":0},{"$f":"IF(SUM($S85:AP85)+AP85>$S25,$S25-SUM($S85:AP85),AP85)","v":0},{"$f":"IF(SUM($S85:AQ85)+AQ85>$S25,$S25-SUM($S85:AQ85),AQ85)","v":0},{"$f":"IF(SUM($S85:AR85)+AR85>$S25,$S25-SUM($S85:AR85),AR85)","v":0},{"$f":"IF(SUM($S85:AS85)+AS85>$S25,$S25-SUM($S85:AS85),AS85)","v":0},{"$f":"IF(SUM($S85:AT85)+AT85>$S25,$S25-SUM($S85:AT85),AT85)","v":0},{"$f":"IF(SUM($S85:AU85)+AU85>$S25,$S25-SUM($S85:AU85),AU85)","v":0},{"$f":"IF(SUM($S85:AV85)+AV85>$S25,$S25-SUM($S85:AV85),AV85)","v":0},{"$f":"IF(SUM($S85:AW85)+AW85>$S25,$S25-SUM($S85:AW85),AW85)","v":0},{"$f":"IF(SUM($S85:AX85)+AX85>$S25,$S25-SUM($S85:AX85),AX85)","v":0},{"$f":"IF(SUM($S85:AY85)+AY85>$S25,$S25-SUM($S85:AY85),AY85)","v":0},{"$f":"IF(SUM($S85:AZ85)+AZ85>$S25,$S25-SUM($S85:AZ85),AZ85)","v":0},{"$f":"IF(SUM($S85:BA85)+BA85>$S25,$S25-SUM($S85:BA85),BA85)","v":0},{"$f":"IF(SUM($S85:BB85)+BB85>$S25,$S25-SUM($S85:BB85),BB85)","v":0},{"$f":"IF(SUM($S85:BC85)+BC85>$S25,$S25-SUM($S85:BC85),BC85)","v":0},{"$f":"IF(SUM($S85:BD85)+BD85>$S25,$S25-SUM($S85:BD85),BD85)","v":0},{"$f":"IF(SUM($S85:BE85)+BE85>$S25,$S25-SUM($S85:BE85),BE85)","v":0},{"$f":"IF(SUM($S85:BF85)+BF85>$S25,$S25-SUM($S85:BF85),BF85)","v":0},{"$f":"IF(SUM($S85:BG85)+BG85>$S25,$S25-SUM($S85:BG85),BG85)","v":0},{"$f":"IF(SUM($S85:BH85)+BH85>$S25,$S25-SUM($S85:BH85),BH85)","v":0},{"$f":"IF(SUM($S85:BI85)+BI85>$S25,$S25-SUM($S85:BI85),BI85)","v":0},{"$f":"IF(SUM($S85:BJ85)+BJ85>$S25,$S25-SUM($S85:BJ85),BJ85)","v":0},{"$f":"IF(SUM($S85:BK85)+BK85>$S25,$S25-SUM($S85:BK85),BK85)","v":0},{"$f":"IF(SUM($S85:BL85)+BL85>$S25,$S25-SUM($S85:BL85),BL85)","v":0},{"$f":"IF(SUM($S85:BM85)+BM85>$S25,$S25-SUM($S85:BM85),BM85)","v":0},{"$f":"IF(SUM($S85:BN85)+BN85>$S25,$S25-SUM($S85:BN85),BN85)","v":0},{"$f":"IF(SUM($S85:BO85)+BO85>$S25,$S25-SUM($S85:BO85),BO85)","v":0},{"$f":"IF(SUM($S85:BP85)+BP85>$S25,$S25-SUM($S85:BP85),BP85)","v":0},{"$f":"IF(SUM($S85:BQ85)+BQ85>$S25,$S25-SUM($S85:BQ85),BQ85)","v":0},{"$f":"IF(SUM($S85:BR85)+BR85>$S25,$S25-SUM($S85:BR85),BR85)","v":0},{"$f":"IF(SUM($S85:BS85)+BS85>$S25,$S25-SUM($S85:BS85),BS85)","v":0},{"$f":"IF(SUM($S85:BT85)+BT85>$S25,$S25-SUM($S85:BT85),BT85)","v":0},{"$f":"IF(SUM($S85:BU85)+BU85>$S25,$S25-SUM($S85:BU85),BU85)","v":0},{"$f":"IF(SUM($S85:BV85)+BV85>$S25,$S25-SUM($S85:BV85),BV85)","v":0},{"$f":"IF(SUM($S85:BW85)+BW85>$S25,$S25-SUM($S85:BW85),BW85)","v":0},{"$f":"IF(SUM($S85:BX85)+BX85>$S25,$S25-SUM($S85:BX85),BX85)","v":0},{"$f":"IF(SUM($S85:BY85)+BY85>$S25,$S25-SUM($S85:BY85),BY85)","v":0},{"$f":"IF(SUM($S85:BZ85)+BZ85>$S25,$S25-SUM($S85:BZ85),BZ85)","v":0},{"$f":"IF(SUM($S85:CA85)+CA85>$S25,$S25-SUM($S85:CA85),CA85)","v":0},{"$f":"IF(SUM($S85:CB85)+CB85>$S25,$S25-SUM($S85:CB85),CB85)","v":0},{"$f":"IF(SUM($S85:CC85)+CC85>$S25,$S25-SUM($S85:CC85),CC85)","v":0},{"$f":"IF(SUM($S85:CD85)+CD85>$S25,$S25-SUM($S85:CD85),CD85)","v":0},{"$f":"IF(SUM($S85:CE85)+CE85>$S25,$S25-SUM($S85:CE85),CE85)","v":0},{"$f":"IF(SUM($S85:CF85)+CF85>$S25,$S25-SUM($S85:CF85),CF85)","v":0},{"$f":"IF(SUM($S85:CG85)+CG85>$S25,$S25-SUM($S85:CG85),CG85)","v":0},{"$f":"IF(SUM($S85:CH85)+CH85>$S25,$S25-SUM($S85:CH85),CH85)","v":0},{"$f":"IF(SUM($S85:CI85)+CI85>$S25,$S25-SUM($S85:CI85),CI85)","v":0},{"$f":"IF(SUM($S85:CJ85)+CJ85>$S25,$S25-SUM($S85:CJ85),CJ85)","v":0},{"$f":"IF(SUM($S85:CK85)+CK85>$S25,$S25-SUM($S85:CK85),CK85)","v":0},{"$f":"IF(SUM($S85:CL85)+CL85>$S25,$S25-SUM($S85:CL85),CL85)","v":0},{"$f":"IF(SUM($S85:CM85)+CM85>$S25,$S25-SUM($S85:CM85),CM85)","v":0},{"$f":"IF(SUM($S85:CN85)+CN85>$S25,$S25-SUM($S85:CN85),CN85)","v":0},{"$f":"IF(SUM($S85:CO85)+CO85>$S25,$S25-SUM($S85:CO85),CO85)","v":0},{"$f":"IF(SUM($S85:CP85)+CP85>$S25,$S25-SUM($S85:CP85),CP85)","v":0},{"$f":"IF(SUM($S85:CQ85)+CQ85>$S25,$S25-SUM($S85:CQ85),CQ85)","v":0},{"$f":"IF(SUM($S85:CR85)+CR85>$S25,$S25-SUM($S85:CR85),CR85)","v":0},{"$f":"IF(SUM($S85:CS85)+CS85>$S25,$S25-SUM($S85:CS85),CS85)","v":0},{"$f":"IF(SUM($S85:CT85)+CT85>$S25,$S25-SUM($S85:CT85),CT85)","v":0},{"$f":"IF(SUM($S85:CU85)+CU85>$S25,$S25-SUM($S85:CU85),CU85)","v":0},{"$f":"IF(SUM($S85:CV85)+CV85>$S25,$S25-SUM($S85:CV85),CV85)","v":0},{"$f":"IF(SUM($S85:CW85)+CW85>$S25,$S25-SUM($S85:CW85),CW85)","v":0},{"$f":"IF(SUM($S85:CX85)+CX85>$S25,$S25-SUM($S85:CX85),CX85)","v":0},{"$f":"IF(SUM($S85:CY85)+CY85>$S25,$S25-SUM($S85:CY85),CY85)","v":0},{"$f":"IF(SUM($S85:CZ85)+CZ85>$S25,$S25-SUM($S85:CZ85),CZ85)","v":0},{"$f":"IF(SUM($S85:DA85)+DA85>$S25,$S25-SUM($S85:DA85),DA85)","v":0},{"$f":"IF(SUM($S85:DB85)+DB85>$S25,$S25-SUM($S85:DB85),DB85)","v":0},{"$f":"IF(SUM($S85:DC85)+DC85>$S25,$S25-SUM($S85:DC85),DC85)","v":0},{"$f":"IF(SUM($S85:DD85)+DD85>$S25,$S25-SUM($S85:DD85),DD85)","v":0},{"$f":"IF(SUM($S85:DE85)+DE85>$S25,$S25-SUM($S85:DE85),DE85)","v":0},{"$f":"IF(SUM($S85:DF85)+DF85>$S25,$S25-SUM($S85:DF85),DF85)","v":0},{"$f":"IF(SUM($S85:DG85)+DG85>$S25,$S25-SUM($S85:DG85),DG85)","v":0},{"$f":"IF(SUM($S85:DH85)+DH85>$S25,$S25-SUM($S85:DH85),DH85)","v":0},{"$f":"IF(SUM($S85:DI85)+DI85>$S25,$S25-SUM($S85:DI85),DI85)","v":0},{"$f":"IF(SUM($S85:DJ85)+DJ85>$S25,$S25-SUM($S85:DJ85),DJ85)","v":0},{"$f":"IF(SUM($S85:DK85)+DK85>$S25,$S25-SUM($S85:DK85),DK85)","v":0},{"$f":"IF(SUM($S85:DL85)+DL85>$S25,$S25-SUM($S85:DL85),DL85)","v":0},{"$f":"IF(SUM($S85:DM85)+DM85>$S25,$S25-SUM($S85:DM85),DM85)","v":0},{"$f":"IF(SUM($S85:DN85)+DN85>$S25,$S25-SUM($S85:DN85),DN85)","v":0},{"$f":"IF(SUM($S85:DO85)+DO85>$S25,$S25-SUM($S85:DO85),DO85)","v":0},{"$f":"IF(SUM($S85:DP85)+DP85>$S25,$S25-SUM($S85:DP85),DP85)","v":0},{"$f":"IF(SUM($S85:DQ85)+DQ85>$S25,$S25-SUM($S85:DQ85),DQ85)","v":0},{"$f":"IF(SUM($S85:DR85)+DR85>$S25,$S25-SUM($S85:DR85),DR85)","v":0},{"$f":"IF(SUM($S85:DS85)+DS85>$S25,$S25-SUM($S85:DS85),DS85)","v":0},{"$f":"IF(SUM($S85:DT85)+DT85>$S25,$S25-SUM($S85:DT85),DT85)","v":0},{"$f":"IF(SUM($S85:DU85)+DU85>$S25,$S25-SUM($S85:DU85),DU85)","v":0},{"$f":"IF(SUM($S85:DV85)+DV85>$S25,$S25-SUM($S85:DV85),DV85)","v":0},{"$f":"IF(SUM($S85:DW85)+DW85>$S25,$S25-SUM($S85:DW85),DW85)","v":0},{"$f":"IF(SUM($S85:DX85)+DX85>$S25,$S25-SUM($S85:DX85),DX85)","v":0},{"$f":"IF(SUM($S85:DY85)+DY85>$S25,$S25-SUM($S85:DY85),DY85)","v":0},{"$f":"IF(SUM($S85:DZ85)+DZ85>$S25,$S25-SUM($S85:DZ85),DZ85)","v":0},{"$f":"IF(SUM($S85:EA85)+EA85>$S25,$S25-SUM($S85:EA85),EA85)","v":0},{"$f":"IF(SUM($S85:EB85)+EB85>$S25,$S25-SUM($S85:EB85),EB85)","v":0},{"$f":"IF(SUM($S85:EC85)+EC85>$S25,$S25-SUM($S85:EC85),EC85)","v":0},{"$f":"IF(SUM($S85:ED85)+ED85>$S25,$S25-SUM($S85:ED85),ED85)","v":0},{"$f":"IF(SUM($S85:EE85)+EE85>$S25,$S25-SUM($S85:EE85),EE85)","v":0},{"$f":"IF(SUM($S85:EF85)+EF85>$S25,$S25-SUM($S85:EF85),EF85)","v":0},{"$f":"IF(SUM($S85:EG85)+EG85>$S25,$S25-SUM($S85:EG85),EG85)","v":0},{"$f":"IF(SUM($S85:EH85)+EH85>$S25,$S25-SUM($S85:EH85),EH85)","v":0},{"$f":"IF(SUM($S85:EI85)+EI85>$S25,$S25-SUM($S85:EI85),EI85)","v":0},{"$f":"IF(SUM($S85:EJ85)+EJ85>$S25,$S25-SUM($S85:EJ85),EJ85)","v":0},{"$f":"IF(SUM($S85:EK85)+EK85>$S25,$S25-SUM($S85:EK85),EK85)","v":0},{"$f":"IF(SUM($S85:EL85)+EL85>$S25,$S25-SUM($S85:EL85),EL85)","v":0},{"$f":"IF(SUM($S85:EM85)+EM85>$S25,$S25-SUM($S85:EM85),EM85)","v":0},{"$f":"IF(SUM($S85:EN85)+EN85>$S25,$S25-SUM($S85:EN85),EN85)","v":0},{"$f":"IF(SUM($S85:EO85)+EO85>$S25,$S25-SUM($S85:EO85),EO85)","v":0},{"$f":"IF(SUM($S85:EP85)+EP85>$S25,$S25-SUM($S85:EP85),EP85)","v":0},{"$f":"IF(SUM($S85:EQ85)+EQ85>$S25,$S25-SUM($S85:EQ85),EQ85)","v":0},{"$f":"IF(SUM($S85:ER85)+ER85>$S25,$S25-SUM($S85:ER85),ER85)","v":0},{"$f":"IF(SUM($S85:ES85)+ES85>$S25,$S25-SUM($S85:ES85),ES85)","v":0},{"$f":"IF(SUM($S85:ET85)+ET85>$S25,$S25-SUM($S85:ET85),ET85)","v":0},{"$f":"IF(SUM($S85:EU85)+EU85>$S25,$S25-SUM($S85:EU85),EU85)","v":0},{"$f":"IF(SUM($S85:EV85)+EV85>$S25,$S25-SUM($S85:EV85),EV85)","v":0},{"$f":"IF(SUM($S85:EW85)+EW85>$S25,$S25-SUM($S85:EW85),EW85)","v":0},{"$f":"IF(SUM($S85:EX85)+EX85>$S25,$S25-SUM($S85:EX85),EX85)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,2.1949183999999997E-2,{"$f":"IF(SUM($S86:T86)+T86>$S26,$S26-SUM($S86:T86),T86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:U86)+U86>$S26,$S26-SUM($S86:U86),U86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:V86)+V86>$S26,$S26-SUM($S86:V86),V86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:W86)+W86>$S26,$S26-SUM($S86:W86),W86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:X86)+X86>$S26,$S26-SUM($S86:X86),X86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:Y86)+Y86>$S26,$S26-SUM($S86:Y86),Y86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:Z86)+Z86>$S26,$S26-SUM($S86:Z86),Z86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AA86)+AA86>$S26,$S26-SUM($S86:AA86),AA86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AB86)+AB86>$S26,$S26-SUM($S86:AB86),AB86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AC86)+AC86>$S26,$S26-SUM($S86:AC86),AC86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AD86)+AD86>$S26,$S26-SUM($S86:AD86),AD86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AE86)+AE86>$S26,$S26-SUM($S86:AE86),AE86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AF86)+AF86>$S26,$S26-SUM($S86:AF86),AF86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AG86)+AG86>$S26,$S26-SUM($S86:AG86),AG86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AH86)+AH86>$S26,$S26-SUM($S86:AH86),AH86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AI86)+AI86>$S26,$S26-SUM($S86:AI86),AI86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AJ86)+AJ86>$S26,$S26-SUM($S86:AJ86),AJ86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AK86)+AK86>$S26,$S26-SUM($S86:AK86),AK86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AL86)+AL86>$S26,$S26-SUM($S86:AL86),AL86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AM86)+AM86>$S26,$S26-SUM($S86:AM86),AM86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AN86)+AN86>$S26,$S26-SUM($S86:AN86),AN86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AO86)+AO86>$S26,$S26-SUM($S86:AO86),AO86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AP86)+AP86>$S26,$S26-SUM($S86:AP86),AP86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AQ86)+AQ86>$S26,$S26-SUM($S86:AQ86),AQ86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AR86)+AR86>$S26,$S26-SUM($S86:AR86),AR86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AS86)+AS86>$S26,$S26-SUM($S86:AS86),AS86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AT86)+AT86>$S26,$S26-SUM($S86:AT86),AT86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AU86)+AU86>$S26,$S26-SUM($S86:AU86),AU86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AV86)+AV86>$S26,$S26-SUM($S86:AV86),AV86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AW86)+AW86>$S26,$S26-SUM($S86:AW86),AW86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AX86)+AX86>$S26,$S26-SUM($S86:AX86),AX86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AY86)+AY86>$S26,$S26-SUM($S86:AY86),AY86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:AZ86)+AZ86>$S26,$S26-SUM($S86:AZ86),AZ86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:BA86)+BA86>$S26,$S26-SUM($S86:BA86),BA86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:BB86)+BB86>$S26,$S26-SUM($S86:BB86),BB86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:BC86)+BC86>$S26,$S26-SUM($S86:BC86),BC86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:BD86)+BD86>$S26,$S26-SUM($S86:BD86),BD86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:BE86)+BE86>$S26,$S26-SUM($S86:BE86),BE86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:BF86)+BF86>$S26,$S26-SUM($S86:BF86),BF86)","v":2.1949183999999997E-2},{"$f":"IF(SUM($S86:BG86)+BG86>$S26,$S26-SUM($S86:BG86),BG86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BH86)+BH86>$S26,$S26-SUM($S86:BH86),BH86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BI86)+BI86>$S26,$S26-SUM($S86:BI86),BI86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BJ86)+BJ86>$S26,$S26-SUM($S86:BJ86),BJ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BK86)+BK86>$S26,$S26-SUM($S86:BK86),BK86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BL86)+BL86>$S26,$S26-SUM($S86:BL86),BL86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BM86)+BM86>$S26,$S26-SUM($S86:BM86),BM86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BN86)+BN86>$S26,$S26-SUM($S86:BN86),BN86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BO86)+BO86>$S26,$S26-SUM($S86:BO86),BO86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BP86)+BP86>$S26,$S26-SUM($S86:BP86),BP86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BQ86)+BQ86>$S26,$S26-SUM($S86:BQ86),BQ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BR86)+BR86>$S26,$S26-SUM($S86:BR86),BR86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BS86)+BS86>$S26,$S26-SUM($S86:BS86),BS86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BT86)+BT86>$S26,$S26-SUM($S86:BT86),BT86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BU86)+BU86>$S26,$S26-SUM($S86:BU86),BU86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BV86)+BV86>$S26,$S26-SUM($S86:BV86),BV86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BW86)+BW86>$S26,$S26-SUM($S86:BW86),BW86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BX86)+BX86>$S26,$S26-SUM($S86:BX86),BX86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BY86)+BY86>$S26,$S26-SUM($S86:BY86),BY86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:BZ86)+BZ86>$S26,$S26-SUM($S86:BZ86),BZ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CA86)+CA86>$S26,$S26-SUM($S86:CA86),CA86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CB86)+CB86>$S26,$S26-SUM($S86:CB86),CB86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CC86)+CC86>$S26,$S26-SUM($S86:CC86),CC86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CD86)+CD86>$S26,$S26-SUM($S86:CD86),CD86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CE86)+CE86>$S26,$S26-SUM($S86:CE86),CE86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CF86)+CF86>$S26,$S26-SUM($S86:CF86),CF86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CG86)+CG86>$S26,$S26-SUM($S86:CG86),CG86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CH86)+CH86>$S26,$S26-SUM($S86:CH86),CH86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CI86)+CI86>$S26,$S26-SUM($S86:CI86),CI86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CJ86)+CJ86>$S26,$S26-SUM($S86:CJ86),CJ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CK86)+CK86>$S26,$S26-SUM($S86:CK86),CK86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CL86)+CL86>$S26,$S26-SUM($S86:CL86),CL86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CM86)+CM86>$S26,$S26-SUM($S86:CM86),CM86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CN86)+CN86>$S26,$S26-SUM($S86:CN86),CN86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CO86)+CO86>$S26,$S26-SUM($S86:CO86),CO86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CP86)+CP86>$S26,$S26-SUM($S86:CP86),CP86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CQ86)+CQ86>$S26,$S26-SUM($S86:CQ86),CQ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CR86)+CR86>$S26,$S26-SUM($S86:CR86),CR86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CS86)+CS86>$S26,$S26-SUM($S86:CS86),CS86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CT86)+CT86>$S26,$S26-SUM($S86:CT86),CT86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CU86)+CU86>$S26,$S26-SUM($S86:CU86),CU86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CV86)+CV86>$S26,$S26-SUM($S86:CV86),CV86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CW86)+CW86>$S26,$S26-SUM($S86:CW86),CW86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CX86)+CX86>$S26,$S26-SUM($S86:CX86),CX86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CY86)+CY86>$S26,$S26-SUM($S86:CY86),CY86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:CZ86)+CZ86>$S26,$S26-SUM($S86:CZ86),CZ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DA86)+DA86>$S26,$S26-SUM($S86:DA86),DA86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DB86)+DB86>$S26,$S26-SUM($S86:DB86),DB86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DC86)+DC86>$S26,$S26-SUM($S86:DC86),DC86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DD86)+DD86>$S26,$S26-SUM($S86:DD86),DD86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DE86)+DE86>$S26,$S26-SUM($S86:DE86),DE86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DF86)+DF86>$S26,$S26-SUM($S86:DF86),DF86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DG86)+DG86>$S26,$S26-SUM($S86:DG86),DG86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DH86)+DH86>$S26,$S26-SUM($S86:DH86),DH86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DI86)+DI86>$S26,$S26-SUM($S86:DI86),DI86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DJ86)+DJ86>$S26,$S26-SUM($S86:DJ86),DJ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DK86)+DK86>$S26,$S26-SUM($S86:DK86),DK86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DL86)+DL86>$S26,$S26-SUM($S86:DL86),DL86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DM86)+DM86>$S26,$S26-SUM($S86:DM86),DM86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DN86)+DN86>$S26,$S26-SUM($S86:DN86),DN86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DO86)+DO86>$S26,$S26-SUM($S86:DO86),DO86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DP86)+DP86>$S26,$S26-SUM($S86:DP86),DP86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DQ86)+DQ86>$S26,$S26-SUM($S86:DQ86),DQ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DR86)+DR86>$S26,$S26-SUM($S86:DR86),DR86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DS86)+DS86>$S26,$S26-SUM($S86:DS86),DS86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DT86)+DT86>$S26,$S26-SUM($S86:DT86),DT86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DU86)+DU86>$S26,$S26-SUM($S86:DU86),DU86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DV86)+DV86>$S26,$S26-SUM($S86:DV86),DV86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DW86)+DW86>$S26,$S26-SUM($S86:DW86),DW86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DX86)+DX86>$S26,$S26-SUM($S86:DX86),DX86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DY86)+DY86>$S26,$S26-SUM($S86:DY86),DY86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:DZ86)+DZ86>$S26,$S26-SUM($S86:DZ86),DZ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EA86)+EA86>$S26,$S26-SUM($S86:EA86),EA86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EB86)+EB86>$S26,$S26-SUM($S86:EB86),EB86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EC86)+EC86>$S26,$S26-SUM($S86:EC86),EC86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:ED86)+ED86>$S26,$S26-SUM($S86:ED86),ED86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EE86)+EE86>$S26,$S26-SUM($S86:EE86),EE86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EF86)+EF86>$S26,$S26-SUM($S86:EF86),EF86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EG86)+EG86>$S26,$S26-SUM($S86:EG86),EG86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EH86)+EH86>$S26,$S26-SUM($S86:EH86),EH86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EI86)+EI86>$S26,$S26-SUM($S86:EI86),EI86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EJ86)+EJ86>$S26,$S26-SUM($S86:EJ86),EJ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EK86)+EK86>$S26,$S26-SUM($S86:EK86),EK86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EL86)+EL86>$S26,$S26-SUM($S86:EL86),EL86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EM86)+EM86>$S26,$S26-SUM($S86:EM86),EM86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EN86)+EN86>$S26,$S26-SUM($S86:EN86),EN86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EO86)+EO86>$S26,$S26-SUM($S86:EO86),EO86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EP86)+EP86>$S26,$S26-SUM($S86:EP86),EP86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EQ86)+EQ86>$S26,$S26-SUM($S86:EQ86),EQ86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:ER86)+ER86>$S26,$S26-SUM($S86:ER86),ER86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:ES86)+ES86>$S26,$S26-SUM($S86:ES86),ES86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:ET86)+ET86>$S26,$S26-SUM($S86:ET86),ET86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EU86)+EU86>$S26,$S26-SUM($S86:EU86),EU86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EV86)+EV86>$S26,$S26-SUM($S86:EV86),EV86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EW86)+EW86>$S26,$S26-SUM($S86:EW86),EW86)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S86:EX86)+EX86>$S26,$S26-SUM($S86:EX86),EX86)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,6.7542425000000003E-3,{"$f":"IF(SUM($S87:T87)+T87>$S27,$S27-SUM($S87:T87),T87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:U87)+U87>$S27,$S27-SUM($S87:U87),U87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:V87)+V87>$S27,$S27-SUM($S87:V87),V87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:W87)+W87>$S27,$S27-SUM($S87:W87),W87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:X87)+X87>$S27,$S27-SUM($S87:X87),X87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:Y87)+Y87>$S27,$S27-SUM($S87:Y87),Y87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:Z87)+Z87>$S27,$S27-SUM($S87:Z87),Z87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AA87)+AA87>$S27,$S27-SUM($S87:AA87),AA87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AB87)+AB87>$S27,$S27-SUM($S87:AB87),AB87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AC87)+AC87>$S27,$S27-SUM($S87:AC87),AC87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AD87)+AD87>$S27,$S27-SUM($S87:AD87),AD87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AE87)+AE87>$S27,$S27-SUM($S87:AE87),AE87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AF87)+AF87>$S27,$S27-SUM($S87:AF87),AF87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AG87)+AG87>$S27,$S27-SUM($S87:AG87),AG87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AH87)+AH87>$S27,$S27-SUM($S87:AH87),AH87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AI87)+AI87>$S27,$S27-SUM($S87:AI87),AI87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AJ87)+AJ87>$S27,$S27-SUM($S87:AJ87),AJ87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AK87)+AK87>$S27,$S27-SUM($S87:AK87),AK87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AL87)+AL87>$S27,$S27-SUM($S87:AL87),AL87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AM87)+AM87>$S27,$S27-SUM($S87:AM87),AM87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AN87)+AN87>$S27,$S27-SUM($S87:AN87),AN87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AO87)+AO87>$S27,$S27-SUM($S87:AO87),AO87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AP87)+AP87>$S27,$S27-SUM($S87:AP87),AP87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AQ87)+AQ87>$S27,$S27-SUM($S87:AQ87),AQ87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AR87)+AR87>$S27,$S27-SUM($S87:AR87),AR87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AS87)+AS87>$S27,$S27-SUM($S87:AS87),AS87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AT87)+AT87>$S27,$S27-SUM($S87:AT87),AT87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AU87)+AU87>$S27,$S27-SUM($S87:AU87),AU87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AV87)+AV87>$S27,$S27-SUM($S87:AV87),AV87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AW87)+AW87>$S27,$S27-SUM($S87:AW87),AW87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AX87)+AX87>$S27,$S27-SUM($S87:AX87),AX87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AY87)+AY87>$S27,$S27-SUM($S87:AY87),AY87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:AZ87)+AZ87>$S27,$S27-SUM($S87:AZ87),AZ87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:BA87)+BA87>$S27,$S27-SUM($S87:BA87),BA87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:BB87)+BB87>$S27,$S27-SUM($S87:BB87),BB87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:BC87)+BC87>$S27,$S27-SUM($S87:BC87),BC87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:BD87)+BD87>$S27,$S27-SUM($S87:BD87),BD87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:BE87)+BE87>$S27,$S27-SUM($S87:BE87),BE87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:BF87)+BF87>$S27,$S27-SUM($S87:BF87),BF87)","v":6.7542425000000003E-3},{"$f":"IF(SUM($S87:BG87)+BG87>$S27,$S27-SUM($S87:BG87),BG87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BH87)+BH87>$S27,$S27-SUM($S87:BH87),BH87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BI87)+BI87>$S27,$S27-SUM($S87:BI87),BI87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BJ87)+BJ87>$S27,$S27-SUM($S87:BJ87),BJ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BK87)+BK87>$S27,$S27-SUM($S87:BK87),BK87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BL87)+BL87>$S27,$S27-SUM($S87:BL87),BL87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BM87)+BM87>$S27,$S27-SUM($S87:BM87),BM87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BN87)+BN87>$S27,$S27-SUM($S87:BN87),BN87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BO87)+BO87>$S27,$S27-SUM($S87:BO87),BO87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BP87)+BP87>$S27,$S27-SUM($S87:BP87),BP87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BQ87)+BQ87>$S27,$S27-SUM($S87:BQ87),BQ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BR87)+BR87>$S27,$S27-SUM($S87:BR87),BR87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BS87)+BS87>$S27,$S27-SUM($S87:BS87),BS87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BT87)+BT87>$S27,$S27-SUM($S87:BT87),BT87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BU87)+BU87>$S27,$S27-SUM($S87:BU87),BU87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BV87)+BV87>$S27,$S27-SUM($S87:BV87),BV87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BW87)+BW87>$S27,$S27-SUM($S87:BW87),BW87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BX87)+BX87>$S27,$S27-SUM($S87:BX87),BX87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BY87)+BY87>$S27,$S27-SUM($S87:BY87),BY87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:BZ87)+BZ87>$S27,$S27-SUM($S87:BZ87),BZ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CA87)+CA87>$S27,$S27-SUM($S87:CA87),CA87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CB87)+CB87>$S27,$S27-SUM($S87:CB87),CB87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CC87)+CC87>$S27,$S27-SUM($S87:CC87),CC87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CD87)+CD87>$S27,$S27-SUM($S87:CD87),CD87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CE87)+CE87>$S27,$S27-SUM($S87:CE87),CE87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CF87)+CF87>$S27,$S27-SUM($S87:CF87),CF87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CG87)+CG87>$S27,$S27-SUM($S87:CG87),CG87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CH87)+CH87>$S27,$S27-SUM($S87:CH87),CH87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CI87)+CI87>$S27,$S27-SUM($S87:CI87),CI87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CJ87)+CJ87>$S27,$S27-SUM($S87:CJ87),CJ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CK87)+CK87>$S27,$S27-SUM($S87:CK87),CK87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CL87)+CL87>$S27,$S27-SUM($S87:CL87),CL87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CM87)+CM87>$S27,$S27-SUM($S87:CM87),CM87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CN87)+CN87>$S27,$S27-SUM($S87:CN87),CN87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CO87)+CO87>$S27,$S27-SUM($S87:CO87),CO87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CP87)+CP87>$S27,$S27-SUM($S87:CP87),CP87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CQ87)+CQ87>$S27,$S27-SUM($S87:CQ87),CQ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CR87)+CR87>$S27,$S27-SUM($S87:CR87),CR87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CS87)+CS87>$S27,$S27-SUM($S87:CS87),CS87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CT87)+CT87>$S27,$S27-SUM($S87:CT87),CT87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CU87)+CU87>$S27,$S27-SUM($S87:CU87),CU87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CV87)+CV87>$S27,$S27-SUM($S87:CV87),CV87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CW87)+CW87>$S27,$S27-SUM($S87:CW87),CW87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CX87)+CX87>$S27,$S27-SUM($S87:CX87),CX87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CY87)+CY87>$S27,$S27-SUM($S87:CY87),CY87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:CZ87)+CZ87>$S27,$S27-SUM($S87:CZ87),CZ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DA87)+DA87>$S27,$S27-SUM($S87:DA87),DA87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DB87)+DB87>$S27,$S27-SUM($S87:DB87),DB87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DC87)+DC87>$S27,$S27-SUM($S87:DC87),DC87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DD87)+DD87>$S27,$S27-SUM($S87:DD87),DD87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DE87)+DE87>$S27,$S27-SUM($S87:DE87),DE87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DF87)+DF87>$S27,$S27-SUM($S87:DF87),DF87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DG87)+DG87>$S27,$S27-SUM($S87:DG87),DG87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DH87)+DH87>$S27,$S27-SUM($S87:DH87),DH87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DI87)+DI87>$S27,$S27-SUM($S87:DI87),DI87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DJ87)+DJ87>$S27,$S27-SUM($S87:DJ87),DJ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DK87)+DK87>$S27,$S27-SUM($S87:DK87),DK87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DL87)+DL87>$S27,$S27-SUM($S87:DL87),DL87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DM87)+DM87>$S27,$S27-SUM($S87:DM87),DM87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DN87)+DN87>$S27,$S27-SUM($S87:DN87),DN87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DO87)+DO87>$S27,$S27-SUM($S87:DO87),DO87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DP87)+DP87>$S27,$S27-SUM($S87:DP87),DP87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DQ87)+DQ87>$S27,$S27-SUM($S87:DQ87),DQ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DR87)+DR87>$S27,$S27-SUM($S87:DR87),DR87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DS87)+DS87>$S27,$S27-SUM($S87:DS87),DS87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DT87)+DT87>$S27,$S27-SUM($S87:DT87),DT87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DU87)+DU87>$S27,$S27-SUM($S87:DU87),DU87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DV87)+DV87>$S27,$S27-SUM($S87:DV87),DV87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DW87)+DW87>$S27,$S27-SUM($S87:DW87),DW87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DX87)+DX87>$S27,$S27-SUM($S87:DX87),DX87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DY87)+DY87>$S27,$S27-SUM($S87:DY87),DY87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:DZ87)+DZ87>$S27,$S27-SUM($S87:DZ87),DZ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EA87)+EA87>$S27,$S27-SUM($S87:EA87),EA87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EB87)+EB87>$S27,$S27-SUM($S87:EB87),EB87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EC87)+EC87>$S27,$S27-SUM($S87:EC87),EC87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:ED87)+ED87>$S27,$S27-SUM($S87:ED87),ED87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EE87)+EE87>$S27,$S27-SUM($S87:EE87),EE87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EF87)+EF87>$S27,$S27-SUM($S87:EF87),EF87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EG87)+EG87>$S27,$S27-SUM($S87:EG87),EG87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EH87)+EH87>$S27,$S27-SUM($S87:EH87),EH87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EI87)+EI87>$S27,$S27-SUM($S87:EI87),EI87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EJ87)+EJ87>$S27,$S27-SUM($S87:EJ87),EJ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EK87)+EK87>$S27,$S27-SUM($S87:EK87),EK87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EL87)+EL87>$S27,$S27-SUM($S87:EL87),EL87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EM87)+EM87>$S27,$S27-SUM($S87:EM87),EM87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EN87)+EN87>$S27,$S27-SUM($S87:EN87),EN87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EO87)+EO87>$S27,$S27-SUM($S87:EO87),EO87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EP87)+EP87>$S27,$S27-SUM($S87:EP87),EP87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EQ87)+EQ87>$S27,$S27-SUM($S87:EQ87),EQ87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:ER87)+ER87>$S27,$S27-SUM($S87:ER87),ER87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:ES87)+ES87>$S27,$S27-SUM($S87:ES87),ES87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:ET87)+ET87>$S27,$S27-SUM($S87:ET87),ET87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EU87)+EU87>$S27,$S27-SUM($S87:EU87),EU87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EV87)+EV87>$S27,$S27-SUM($S87:EV87),EV87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EW87)+EW87>$S27,$S27-SUM($S87:EW87),EW87)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S87:EX87)+EX87>$S27,$S27-SUM($S87:EX87),EX87)","v":-1.6653345369377348E-16}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,1.6679185874999999E-2,{"$f":"IF(SUM($S88:T88)+T88>$S28,$S28-SUM($S88:T88),T88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:U88)+U88>$S28,$S28-SUM($S88:U88),U88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:V88)+V88>$S28,$S28-SUM($S88:V88),V88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:W88)+W88>$S28,$S28-SUM($S88:W88),W88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:X88)+X88>$S28,$S28-SUM($S88:X88),X88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:Y88)+Y88>$S28,$S28-SUM($S88:Y88),Y88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:Z88)+Z88>$S28,$S28-SUM($S88:Z88),Z88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AA88)+AA88>$S28,$S28-SUM($S88:AA88),AA88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AB88)+AB88>$S28,$S28-SUM($S88:AB88),AB88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AC88)+AC88>$S28,$S28-SUM($S88:AC88),AC88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AD88)+AD88>$S28,$S28-SUM($S88:AD88),AD88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AE88)+AE88>$S28,$S28-SUM($S88:AE88),AE88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AF88)+AF88>$S28,$S28-SUM($S88:AF88),AF88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AG88)+AG88>$S28,$S28-SUM($S88:AG88),AG88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AH88)+AH88>$S28,$S28-SUM($S88:AH88),AH88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AI88)+AI88>$S28,$S28-SUM($S88:AI88),AI88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AJ88)+AJ88>$S28,$S28-SUM($S88:AJ88),AJ88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AK88)+AK88>$S28,$S28-SUM($S88:AK88),AK88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AL88)+AL88>$S28,$S28-SUM($S88:AL88),AL88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AM88)+AM88>$S28,$S28-SUM($S88:AM88),AM88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AN88)+AN88>$S28,$S28-SUM($S88:AN88),AN88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AO88)+AO88>$S28,$S28-SUM($S88:AO88),AO88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AP88)+AP88>$S28,$S28-SUM($S88:AP88),AP88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AQ88)+AQ88>$S28,$S28-SUM($S88:AQ88),AQ88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AR88)+AR88>$S28,$S28-SUM($S88:AR88),AR88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AS88)+AS88>$S28,$S28-SUM($S88:AS88),AS88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AT88)+AT88>$S28,$S28-SUM($S88:AT88),AT88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AU88)+AU88>$S28,$S28-SUM($S88:AU88),AU88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AV88)+AV88>$S28,$S28-SUM($S88:AV88),AV88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AW88)+AW88>$S28,$S28-SUM($S88:AW88),AW88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AX88)+AX88>$S28,$S28-SUM($S88:AX88),AX88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AY88)+AY88>$S28,$S28-SUM($S88:AY88),AY88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:AZ88)+AZ88>$S28,$S28-SUM($S88:AZ88),AZ88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BA88)+BA88>$S28,$S28-SUM($S88:BA88),BA88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BB88)+BB88>$S28,$S28-SUM($S88:BB88),BB88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BC88)+BC88>$S28,$S28-SUM($S88:BC88),BC88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BD88)+BD88>$S28,$S28-SUM($S88:BD88),BD88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BE88)+BE88>$S28,$S28-SUM($S88:BE88),BE88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BF88)+BF88>$S28,$S28-SUM($S88:BF88),BF88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BG88)+BG88>$S28,$S28-SUM($S88:BG88),BG88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BH88)+BH88>$S28,$S28-SUM($S88:BH88),BH88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BI88)+BI88>$S28,$S28-SUM($S88:BI88),BI88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BJ88)+BJ88>$S28,$S28-SUM($S88:BJ88),BJ88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BK88)+BK88>$S28,$S28-SUM($S88:BK88),BK88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BL88)+BL88>$S28,$S28-SUM($S88:BL88),BL88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BM88)+BM88>$S28,$S28-SUM($S88:BM88),BM88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BN88)+BN88>$S28,$S28-SUM($S88:BN88),BN88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BO88)+BO88>$S28,$S28-SUM($S88:BO88),BO88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BP88)+BP88>$S28,$S28-SUM($S88:BP88),BP88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BQ88)+BQ88>$S28,$S28-SUM($S88:BQ88),BQ88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BR88)+BR88>$S28,$S28-SUM($S88:BR88),BR88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BS88)+BS88>$S28,$S28-SUM($S88:BS88),BS88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BT88)+BT88>$S28,$S28-SUM($S88:BT88),BT88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BU88)+BU88>$S28,$S28-SUM($S88:BU88),BU88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BV88)+BV88>$S28,$S28-SUM($S88:BV88),BV88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BW88)+BW88>$S28,$S28-SUM($S88:BW88),BW88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BX88)+BX88>$S28,$S28-SUM($S88:BX88),BX88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BY88)+BY88>$S28,$S28-SUM($S88:BY88),BY88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:BZ88)+BZ88>$S28,$S28-SUM($S88:BZ88),BZ88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CA88)+CA88>$S28,$S28-SUM($S88:CA88),CA88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CB88)+CB88>$S28,$S28-SUM($S88:CB88),CB88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CC88)+CC88>$S28,$S28-SUM($S88:CC88),CC88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CD88)+CD88>$S28,$S28-SUM($S88:CD88),CD88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CE88)+CE88>$S28,$S28-SUM($S88:CE88),CE88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CF88)+CF88>$S28,$S28-SUM($S88:CF88),CF88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CG88)+CG88>$S28,$S28-SUM($S88:CG88),CG88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CH88)+CH88>$S28,$S28-SUM($S88:CH88),CH88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CI88)+CI88>$S28,$S28-SUM($S88:CI88),CI88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CJ88)+CJ88>$S28,$S28-SUM($S88:CJ88),CJ88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CK88)+CK88>$S28,$S28-SUM($S88:CK88),CK88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CL88)+CL88>$S28,$S28-SUM($S88:CL88),CL88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CM88)+CM88>$S28,$S28-SUM($S88:CM88),CM88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CN88)+CN88>$S28,$S28-SUM($S88:CN88),CN88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CO88)+CO88>$S28,$S28-SUM($S88:CO88),CO88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CP88)+CP88>$S28,$S28-SUM($S88:CP88),CP88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CQ88)+CQ88>$S28,$S28-SUM($S88:CQ88),CQ88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CR88)+CR88>$S28,$S28-SUM($S88:CR88),CR88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CS88)+CS88>$S28,$S28-SUM($S88:CS88),CS88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CT88)+CT88>$S28,$S28-SUM($S88:CT88),CT88)","v":1.6679185874999999E-2},{"$f":"IF(SUM($S88:CU88)+CU88>$S28,$S28-SUM($S88:CU88),CU88)","v":2.6645352591003757E-15},{"$f":"IF(SUM($S88:CV88)+CV88>$S28,$S28-SUM($S88:CV88),CV88)","v":2.6645352591003757E-15},{"$f":"IF(SUM($S88:CW88)+CW88>$S28,$S28-SUM($S88:CW88),CW88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:CX88)+CX88>$S28,$S28-SUM($S88:CX88),CX88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:CY88)+CY88>$S28,$S28-SUM($S88:CY88),CY88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:CZ88)+CZ88>$S28,$S28-SUM($S88:CZ88),CZ88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DA88)+DA88>$S28,$S28-SUM($S88:DA88),DA88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DB88)+DB88>$S28,$S28-SUM($S88:DB88),DB88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DC88)+DC88>$S28,$S28-SUM($S88:DC88),DC88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DD88)+DD88>$S28,$S28-SUM($S88:DD88),DD88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DE88)+DE88>$S28,$S28-SUM($S88:DE88),DE88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DF88)+DF88>$S28,$S28-SUM($S88:DF88),DF88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DG88)+DG88>$S28,$S28-SUM($S88:DG88),DG88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DH88)+DH88>$S28,$S28-SUM($S88:DH88),DH88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DI88)+DI88>$S28,$S28-SUM($S88:DI88),DI88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DJ88)+DJ88>$S28,$S28-SUM($S88:DJ88),DJ88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DK88)+DK88>$S28,$S28-SUM($S88:DK88),DK88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DL88)+DL88>$S28,$S28-SUM($S88:DL88),DL88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DM88)+DM88>$S28,$S28-SUM($S88:DM88),DM88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DN88)+DN88>$S28,$S28-SUM($S88:DN88),DN88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DO88)+DO88>$S28,$S28-SUM($S88:DO88),DO88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DP88)+DP88>$S28,$S28-SUM($S88:DP88),DP88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DQ88)+DQ88>$S28,$S28-SUM($S88:DQ88),DQ88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DR88)+DR88>$S28,$S28-SUM($S88:DR88),DR88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DS88)+DS88>$S28,$S28-SUM($S88:DS88),DS88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DT88)+DT88>$S28,$S28-SUM($S88:DT88),DT88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DU88)+DU88>$S28,$S28-SUM($S88:DU88),DU88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DV88)+DV88>$S28,$S28-SUM($S88:DV88),DV88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DW88)+DW88>$S28,$S28-SUM($S88:DW88),DW88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DX88)+DX88>$S28,$S28-SUM($S88:DX88),DX88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DY88)+DY88>$S28,$S28-SUM($S88:DY88),DY88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:DZ88)+DZ88>$S28,$S28-SUM($S88:DZ88),DZ88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EA88)+EA88>$S28,$S28-SUM($S88:EA88),EA88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EB88)+EB88>$S28,$S28-SUM($S88:EB88),EB88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EC88)+EC88>$S28,$S28-SUM($S88:EC88),EC88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:ED88)+ED88>$S28,$S28-SUM($S88:ED88),ED88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EE88)+EE88>$S28,$S28-SUM($S88:EE88),EE88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EF88)+EF88>$S28,$S28-SUM($S88:EF88),EF88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EG88)+EG88>$S28,$S28-SUM($S88:EG88),EG88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EH88)+EH88>$S28,$S28-SUM($S88:EH88),EH88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EI88)+EI88>$S28,$S28-SUM($S88:EI88),EI88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EJ88)+EJ88>$S28,$S28-SUM($S88:EJ88),EJ88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EK88)+EK88>$S28,$S28-SUM($S88:EK88),EK88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EL88)+EL88>$S28,$S28-SUM($S88:EL88),EL88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EM88)+EM88>$S28,$S28-SUM($S88:EM88),EM88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EN88)+EN88>$S28,$S28-SUM($S88:EN88),EN88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EO88)+EO88>$S28,$S28-SUM($S88:EO88),EO88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EP88)+EP88>$S28,$S28-SUM($S88:EP88),EP88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EQ88)+EQ88>$S28,$S28-SUM($S88:EQ88),EQ88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:ER88)+ER88>$S28,$S28-SUM($S88:ER88),ER88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:ES88)+ES88>$S28,$S28-SUM($S88:ES88),ES88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:ET88)+ET88>$S28,$S28-SUM($S88:ET88),ET88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EU88)+EU88>$S28,$S28-SUM($S88:EU88),EU88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EV88)+EV88>$S28,$S28-SUM($S88:EV88),EV88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EW88)+EW88>$S28,$S28-SUM($S88:EW88),EW88)","v":-2.6645352591003757E-15},{"$f":"IF(SUM($S88:EX88)+EX88>$S28,$S28-SUM($S88:EX88),EX88)","v":-2.6645352591003757E-15}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S89:T89)+T89>$S29,$S29-SUM($S89:T89),T89)","v":0},{"$f":"IF(SUM($S89:U89)+U89>$S29,$S29-SUM($S89:U89),U89)","v":0},{"$f":"IF(SUM($S89:V89)+V89>$S29,$S29-SUM($S89:V89),V89)","v":0},{"$f":"IF(SUM($S89:W89)+W89>$S29,$S29-SUM($S89:W89),W89)","v":0},{"$f":"IF(SUM($S89:X89)+X89>$S29,$S29-SUM($S89:X89),X89)","v":0},{"$f":"IF(SUM($S89:Y89)+Y89>$S29,$S29-SUM($S89:Y89),Y89)","v":0},{"$f":"IF(SUM($S89:Z89)+Z89>$S29,$S29-SUM($S89:Z89),Z89)","v":0},{"$f":"IF(SUM($S89:AA89)+AA89>$S29,$S29-SUM($S89:AA89),AA89)","v":0},{"$f":"IF(SUM($S89:AB89)+AB89>$S29,$S29-SUM($S89:AB89),AB89)","v":0},{"$f":"IF(SUM($S89:AC89)+AC89>$S29,$S29-SUM($S89:AC89),AC89)","v":0},{"$f":"IF(SUM($S89:AD89)+AD89>$S29,$S29-SUM($S89:AD89),AD89)","v":0},{"$f":"IF(SUM($S89:AE89)+AE89>$S29,$S29-SUM($S89:AE89),AE89)","v":0},{"$f":"IF(SUM($S89:AF89)+AF89>$S29,$S29-SUM($S89:AF89),AF89)","v":0},{"$f":"IF(SUM($S89:AG89)+AG89>$S29,$S29-SUM($S89:AG89),AG89)","v":0},{"$f":"IF(SUM($S89:AH89)+AH89>$S29,$S29-SUM($S89:AH89),AH89)","v":0},{"$f":"IF(SUM($S89:AI89)+AI89>$S29,$S29-SUM($S89:AI89),AI89)","v":0},{"$f":"IF(SUM($S89:AJ89)+AJ89>$S29,$S29-SUM($S89:AJ89),AJ89)","v":0},{"$f":"IF(SUM($S89:AK89)+AK89>$S29,$S29-SUM($S89:AK89),AK89)","v":0},{"$f":"IF(SUM($S89:AL89)+AL89>$S29,$S29-SUM($S89:AL89),AL89)","v":0},{"$f":"IF(SUM($S89:AM89)+AM89>$S29,$S29-SUM($S89:AM89),AM89)","v":0},{"$f":"IF(SUM($S89:AN89)+AN89>$S29,$S29-SUM($S89:AN89),AN89)","v":0},{"$f":"IF(SUM($S89:AO89)+AO89>$S29,$S29-SUM($S89:AO89),AO89)","v":0},{"$f":"IF(SUM($S89:AP89)+AP89>$S29,$S29-SUM($S89:AP89),AP89)","v":0},{"$f":"IF(SUM($S89:AQ89)+AQ89>$S29,$S29-SUM($S89:AQ89),AQ89)","v":0},{"$f":"IF(SUM($S89:AR89)+AR89>$S29,$S29-SUM($S89:AR89),AR89)","v":0},{"$f":"IF(SUM($S89:AS89)+AS89>$S29,$S29-SUM($S89:AS89),AS89)","v":0},{"$f":"IF(SUM($S89:AT89)+AT89>$S29,$S29-SUM($S89:AT89),AT89)","v":0},{"$f":"IF(SUM($S89:AU89)+AU89>$S29,$S29-SUM($S89:AU89),AU89)","v":0},{"$f":"IF(SUM($S89:AV89)+AV89>$S29,$S29-SUM($S89:AV89),AV89)","v":0},{"$f":"IF(SUM($S89:AW89)+AW89>$S29,$S29-SUM($S89:AW89),AW89)","v":0},{"$f":"IF(SUM($S89:AX89)+AX89>$S29,$S29-SUM($S89:AX89),AX89)","v":0},{"$f":"IF(SUM($S89:AY89)+AY89>$S29,$S29-SUM($S89:AY89),AY89)","v":0},{"$f":"IF(SUM($S89:AZ89)+AZ89>$S29,$S29-SUM($S89:AZ89),AZ89)","v":0},{"$f":"IF(SUM($S89:BA89)+BA89>$S29,$S29-SUM($S89:BA89),BA89)","v":0},{"$f":"IF(SUM($S89:BB89)+BB89>$S29,$S29-SUM($S89:BB89),BB89)","v":0},{"$f":"IF(SUM($S89:BC89)+BC89>$S29,$S29-SUM($S89:BC89),BC89)","v":0},{"$f":"IF(SUM($S89:BD89)+BD89>$S29,$S29-SUM($S89:BD89),BD89)","v":0},{"$f":"IF(SUM($S89:BE89)+BE89>$S29,$S29-SUM($S89:BE89),BE89)","v":0},{"$f":"IF(SUM($S89:BF89)+BF89>$S29,$S29-SUM($S89:BF89),BF89)","v":0},{"$f":"IF(SUM($S89:BG89)+BG89>$S29,$S29-SUM($S89:BG89),BG89)","v":0},{"$f":"IF(SUM($S89:BH89)+BH89>$S29,$S29-SUM($S89:BH89),BH89)","v":0},{"$f":"IF(SUM($S89:BI89)+BI89>$S29,$S29-SUM($S89:BI89),BI89)","v":0},{"$f":"IF(SUM($S89:BJ89)+BJ89>$S29,$S29-SUM($S89:BJ89),BJ89)","v":0},{"$f":"IF(SUM($S89:BK89)+BK89>$S29,$S29-SUM($S89:BK89),BK89)","v":0},{"$f":"IF(SUM($S89:BL89)+BL89>$S29,$S29-SUM($S89:BL89),BL89)","v":0},{"$f":"IF(SUM($S89:BM89)+BM89>$S29,$S29-SUM($S89:BM89),BM89)","v":0},{"$f":"IF(SUM($S89:BN89)+BN89>$S29,$S29-SUM($S89:BN89),BN89)","v":0},{"$f":"IF(SUM($S89:BO89)+BO89>$S29,$S29-SUM($S89:BO89),BO89)","v":0},{"$f":"IF(SUM($S89:BP89)+BP89>$S29,$S29-SUM($S89:BP89),BP89)","v":0},{"$f":"IF(SUM($S89:BQ89)+BQ89>$S29,$S29-SUM($S89:BQ89),BQ89)","v":0},{"$f":"IF(SUM($S89:BR89)+BR89>$S29,$S29-SUM($S89:BR89),BR89)","v":0},{"$f":"IF(SUM($S89:BS89)+BS89>$S29,$S29-SUM($S89:BS89),BS89)","v":0},{"$f":"IF(SUM($S89:BT89)+BT89>$S29,$S29-SUM($S89:BT89),BT89)","v":0},{"$f":"IF(SUM($S89:BU89)+BU89>$S29,$S29-SUM($S89:BU89),BU89)","v":0},{"$f":"IF(SUM($S89:BV89)+BV89>$S29,$S29-SUM($S89:BV89),BV89)","v":0},{"$f":"IF(SUM($S89:BW89)+BW89>$S29,$S29-SUM($S89:BW89),BW89)","v":0},{"$f":"IF(SUM($S89:BX89)+BX89>$S29,$S29-SUM($S89:BX89),BX89)","v":0},{"$f":"IF(SUM($S89:BY89)+BY89>$S29,$S29-SUM($S89:BY89),BY89)","v":0},{"$f":"IF(SUM($S89:BZ89)+BZ89>$S29,$S29-SUM($S89:BZ89),BZ89)","v":0},{"$f":"IF(SUM($S89:CA89)+CA89>$S29,$S29-SUM($S89:CA89),CA89)","v":0},{"$f":"IF(SUM($S89:CB89)+CB89>$S29,$S29-SUM($S89:CB89),CB89)","v":0},{"$f":"IF(SUM($S89:CC89)+CC89>$S29,$S29-SUM($S89:CC89),CC89)","v":0},{"$f":"IF(SUM($S89:CD89)+CD89>$S29,$S29-SUM($S89:CD89),CD89)","v":0},{"$f":"IF(SUM($S89:CE89)+CE89>$S29,$S29-SUM($S89:CE89),CE89)","v":0},{"$f":"IF(SUM($S89:CF89)+CF89>$S29,$S29-SUM($S89:CF89),CF89)","v":0},{"$f":"IF(SUM($S89:CG89)+CG89>$S29,$S29-SUM($S89:CG89),CG89)","v":0},{"$f":"IF(SUM($S89:CH89)+CH89>$S29,$S29-SUM($S89:CH89),CH89)","v":0},{"$f":"IF(SUM($S89:CI89)+CI89>$S29,$S29-SUM($S89:CI89),CI89)","v":0},{"$f":"IF(SUM($S89:CJ89)+CJ89>$S29,$S29-SUM($S89:CJ89),CJ89)","v":0},{"$f":"IF(SUM($S89:CK89)+CK89>$S29,$S29-SUM($S89:CK89),CK89)","v":0},{"$f":"IF(SUM($S89:CL89)+CL89>$S29,$S29-SUM($S89:CL89),CL89)","v":0},{"$f":"IF(SUM($S89:CM89)+CM89>$S29,$S29-SUM($S89:CM89),CM89)","v":0},{"$f":"IF(SUM($S89:CN89)+CN89>$S29,$S29-SUM($S89:CN89),CN89)","v":0},{"$f":"IF(SUM($S89:CO89)+CO89>$S29,$S29-SUM($S89:CO89),CO89)","v":0},{"$f":"IF(SUM($S89:CP89)+CP89>$S29,$S29-SUM($S89:CP89),CP89)","v":0},{"$f":"IF(SUM($S89:CQ89)+CQ89>$S29,$S29-SUM($S89:CQ89),CQ89)","v":0},{"$f":"IF(SUM($S89:CR89)+CR89>$S29,$S29-SUM($S89:CR89),CR89)","v":0},{"$f":"IF(SUM($S89:CS89)+CS89>$S29,$S29-SUM($S89:CS89),CS89)","v":0},{"$f":"IF(SUM($S89:CT89)+CT89>$S29,$S29-SUM($S89:CT89),CT89)","v":0},{"$f":"IF(SUM($S89:CU89)+CU89>$S29,$S29-SUM($S89:CU89),CU89)","v":0},{"$f":"IF(SUM($S89:CV89)+CV89>$S29,$S29-SUM($S89:CV89),CV89)","v":0},{"$f":"IF(SUM($S89:CW89)+CW89>$S29,$S29-SUM($S89:CW89),CW89)","v":0},{"$f":"IF(SUM($S89:CX89)+CX89>$S29,$S29-SUM($S89:CX89),CX89)","v":0},{"$f":"IF(SUM($S89:CY89)+CY89>$S29,$S29-SUM($S89:CY89),CY89)","v":0},{"$f":"IF(SUM($S89:CZ89)+CZ89>$S29,$S29-SUM($S89:CZ89),CZ89)","v":0},{"$f":"IF(SUM($S89:DA89)+DA89>$S29,$S29-SUM($S89:DA89),DA89)","v":0},{"$f":"IF(SUM($S89:DB89)+DB89>$S29,$S29-SUM($S89:DB89),DB89)","v":0},{"$f":"IF(SUM($S89:DC89)+DC89>$S29,$S29-SUM($S89:DC89),DC89)","v":0},{"$f":"IF(SUM($S89:DD89)+DD89>$S29,$S29-SUM($S89:DD89),DD89)","v":0},{"$f":"IF(SUM($S89:DE89)+DE89>$S29,$S29-SUM($S89:DE89),DE89)","v":0},{"$f":"IF(SUM($S89:DF89)+DF89>$S29,$S29-SUM($S89:DF89),DF89)","v":0},{"$f":"IF(SUM($S89:DG89)+DG89>$S29,$S29-SUM($S89:DG89),DG89)","v":0},{"$f":"IF(SUM($S89:DH89)+DH89>$S29,$S29-SUM($S89:DH89),DH89)","v":0},{"$f":"IF(SUM($S89:DI89)+DI89>$S29,$S29-SUM($S89:DI89),DI89)","v":0},{"$f":"IF(SUM($S89:DJ89)+DJ89>$S29,$S29-SUM($S89:DJ89),DJ89)","v":0},{"$f":"IF(SUM($S89:DK89)+DK89>$S29,$S29-SUM($S89:DK89),DK89)","v":0},{"$f":"IF(SUM($S89:DL89)+DL89>$S29,$S29-SUM($S89:DL89),DL89)","v":0},{"$f":"IF(SUM($S89:DM89)+DM89>$S29,$S29-SUM($S89:DM89),DM89)","v":0},{"$f":"IF(SUM($S89:DN89)+DN89>$S29,$S29-SUM($S89:DN89),DN89)","v":0},{"$f":"IF(SUM($S89:DO89)+DO89>$S29,$S29-SUM($S89:DO89),DO89)","v":0},{"$f":"IF(SUM($S89:DP89)+DP89>$S29,$S29-SUM($S89:DP89),DP89)","v":0},{"$f":"IF(SUM($S89:DQ89)+DQ89>$S29,$S29-SUM($S89:DQ89),DQ89)","v":0},{"$f":"IF(SUM($S89:DR89)+DR89>$S29,$S29-SUM($S89:DR89),DR89)","v":0},{"$f":"IF(SUM($S89:DS89)+DS89>$S29,$S29-SUM($S89:DS89),DS89)","v":0},{"$f":"IF(SUM($S89:DT89)+DT89>$S29,$S29-SUM($S89:DT89),DT89)","v":0},{"$f":"IF(SUM($S89:DU89)+DU89>$S29,$S29-SUM($S89:DU89),DU89)","v":0},{"$f":"IF(SUM($S89:DV89)+DV89>$S29,$S29-SUM($S89:DV89),DV89)","v":0},{"$f":"IF(SUM($S89:DW89)+DW89>$S29,$S29-SUM($S89:DW89),DW89)","v":0},{"$f":"IF(SUM($S89:DX89)+DX89>$S29,$S29-SUM($S89:DX89),DX89)","v":0},{"$f":"IF(SUM($S89:DY89)+DY89>$S29,$S29-SUM($S89:DY89),DY89)","v":0},{"$f":"IF(SUM($S89:DZ89)+DZ89>$S29,$S29-SUM($S89:DZ89),DZ89)","v":0},{"$f":"IF(SUM($S89:EA89)+EA89>$S29,$S29-SUM($S89:EA89),EA89)","v":0},{"$f":"IF(SUM($S89:EB89)+EB89>$S29,$S29-SUM($S89:EB89),EB89)","v":0},{"$f":"IF(SUM($S89:EC89)+EC89>$S29,$S29-SUM($S89:EC89),EC89)","v":0},{"$f":"IF(SUM($S89:ED89)+ED89>$S29,$S29-SUM($S89:ED89),ED89)","v":0},{"$f":"IF(SUM($S89:EE89)+EE89>$S29,$S29-SUM($S89:EE89),EE89)","v":0},{"$f":"IF(SUM($S89:EF89)+EF89>$S29,$S29-SUM($S89:EF89),EF89)","v":0},{"$f":"IF(SUM($S89:EG89)+EG89>$S29,$S29-SUM($S89:EG89),EG89)","v":0},{"$f":"IF(SUM($S89:EH89)+EH89>$S29,$S29-SUM($S89:EH89),EH89)","v":0},{"$f":"IF(SUM($S89:EI89)+EI89>$S29,$S29-SUM($S89:EI89),EI89)","v":0},{"$f":"IF(SUM($S89:EJ89)+EJ89>$S29,$S29-SUM($S89:EJ89),EJ89)","v":0},{"$f":"IF(SUM($S89:EK89)+EK89>$S29,$S29-SUM($S89:EK89),EK89)","v":0},{"$f":"IF(SUM($S89:EL89)+EL89>$S29,$S29-SUM($S89:EL89),EL89)","v":0},{"$f":"IF(SUM($S89:EM89)+EM89>$S29,$S29-SUM($S89:EM89),EM89)","v":0},{"$f":"IF(SUM($S89:EN89)+EN89>$S29,$S29-SUM($S89:EN89),EN89)","v":0},{"$f":"IF(SUM($S89:EO89)+EO89>$S29,$S29-SUM($S89:EO89),EO89)","v":0},{"$f":"IF(SUM($S89:EP89)+EP89>$S29,$S29-SUM($S89:EP89),EP89)","v":0},{"$f":"IF(SUM($S89:EQ89)+EQ89>$S29,$S29-SUM($S89:EQ89),EQ89)","v":0},{"$f":"IF(SUM($S89:ER89)+ER89>$S29,$S29-SUM($S89:ER89),ER89)","v":0},{"$f":"IF(SUM($S89:ES89)+ES89>$S29,$S29-SUM($S89:ES89),ES89)","v":0},{"$f":"IF(SUM($S89:ET89)+ET89>$S29,$S29-SUM($S89:ET89),ET89)","v":0},{"$f":"IF(SUM($S89:EU89)+EU89>$S29,$S29-SUM($S89:EU89),EU89)","v":0},{"$f":"IF(SUM($S89:EV89)+EV89>$S29,$S29-SUM($S89:EV89),EV89)","v":0},{"$f":"IF(SUM($S89:EW89)+EW89>$S29,$S29-SUM($S89:EW89),EW89)","v":0},{"$f":"IF(SUM($S89:EX89)+EX89>$S29,$S29-SUM($S89:EX89),EX89)","v":0}]
[]
[null,"Depreciation:  1997 Q1 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T22/$F93","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:U93)+U93>$T22,$T22-SUM($S93:U93),U93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:V93)+V93>$T22,$T22-SUM($S93:V93),V93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:W93)+W93>$T22,$T22-SUM($S93:W93),W93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:X93)+X93>$T22,$T22-SUM($S93:X93),X93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:Y93)+Y93>$T22,$T22-SUM($S93:Y93),Y93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:Z93)+Z93>$T22,$T22-SUM($S93:Z93),Z93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AA93)+AA93>$T22,$T22-SUM($S93:AA93),AA93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AB93)+AB93>$T22,$T22-SUM($S93:AB93),AB93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AC93)+AC93>$T22,$T22-SUM($S93:AC93),AC93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AD93)+AD93>$T22,$T22-SUM($S93:AD93),AD93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AE93)+AE93>$T22,$T22-SUM($S93:AE93),AE93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AF93)+AF93>$T22,$T22-SUM($S93:AF93),AF93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AG93)+AG93>$T22,$T22-SUM($S93:AG93),AG93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AH93)+AH93>$T22,$T22-SUM($S93:AH93),AH93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AI93)+AI93>$T22,$T22-SUM($S93:AI93),AI93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AJ93)+AJ93>$T22,$T22-SUM($S93:AJ93),AJ93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AK93)+AK93>$T22,$T22-SUM($S93:AK93),AK93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AL93)+AL93>$T22,$T22-SUM($S93:AL93),AL93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AM93)+AM93>$T22,$T22-SUM($S93:AM93),AM93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AN93)+AN93>$T22,$T22-SUM($S93:AN93),AN93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AO93)+AO93>$T22,$T22-SUM($S93:AO93),AO93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AP93)+AP93>$T22,$T22-SUM($S93:AP93),AP93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AQ93)+AQ93>$T22,$T22-SUM($S93:AQ93),AQ93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AR93)+AR93>$T22,$T22-SUM($S93:AR93),AR93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AS93)+AS93>$T22,$T22-SUM($S93:AS93),AS93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AT93)+AT93>$T22,$T22-SUM($S93:AT93),AT93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AU93)+AU93>$T22,$T22-SUM($S93:AU93),AU93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AV93)+AV93>$T22,$T22-SUM($S93:AV93),AV93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AW93)+AW93>$T22,$T22-SUM($S93:AW93),AW93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AX93)+AX93>$T22,$T22-SUM($S93:AX93),AX93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AY93)+AY93>$T22,$T22-SUM($S93:AY93),AY93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:AZ93)+AZ93>$T22,$T22-SUM($S93:AZ93),AZ93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BA93)+BA93>$T22,$T22-SUM($S93:BA93),BA93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BB93)+BB93>$T22,$T22-SUM($S93:BB93),BB93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BC93)+BC93>$T22,$T22-SUM($S93:BC93),BC93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BD93)+BD93>$T22,$T22-SUM($S93:BD93),BD93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BE93)+BE93>$T22,$T22-SUM($S93:BE93),BE93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BF93)+BF93>$T22,$T22-SUM($S93:BF93),BF93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BG93)+BG93>$T22,$T22-SUM($S93:BG93),BG93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BH93)+BH93>$T22,$T22-SUM($S93:BH93),BH93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BI93)+BI93>$T22,$T22-SUM($S93:BI93),BI93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BJ93)+BJ93>$T22,$T22-SUM($S93:BJ93),BJ93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BK93)+BK93>$T22,$T22-SUM($S93:BK93),BK93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BL93)+BL93>$T22,$T22-SUM($S93:BL93),BL93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BM93)+BM93>$T22,$T22-SUM($S93:BM93),BM93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BN93)+BN93>$T22,$T22-SUM($S93:BN93),BN93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BO93)+BO93>$T22,$T22-SUM($S93:BO93),BO93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BP93)+BP93>$T22,$T22-SUM($S93:BP93),BP93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BQ93)+BQ93>$T22,$T22-SUM($S93:BQ93),BQ93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BR93)+BR93>$T22,$T22-SUM($S93:BR93),BR93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BS93)+BS93>$T22,$T22-SUM($S93:BS93),BS93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BT93)+BT93>$T22,$T22-SUM($S93:BT93),BT93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BU93)+BU93>$T22,$T22-SUM($S93:BU93),BU93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BV93)+BV93>$T22,$T22-SUM($S93:BV93),BV93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BW93)+BW93>$T22,$T22-SUM($S93:BW93),BW93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BX93)+BX93>$T22,$T22-SUM($S93:BX93),BX93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BY93)+BY93>$T22,$T22-SUM($S93:BY93),BY93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:BZ93)+BZ93>$T22,$T22-SUM($S93:BZ93),BZ93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CA93)+CA93>$T22,$T22-SUM($S93:CA93),CA93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CB93)+CB93>$T22,$T22-SUM($S93:CB93),CB93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CC93)+CC93>$T22,$T22-SUM($S93:CC93),CC93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CD93)+CD93>$T22,$T22-SUM($S93:CD93),CD93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CE93)+CE93>$T22,$T22-SUM($S93:CE93),CE93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CF93)+CF93>$T22,$T22-SUM($S93:CF93),CF93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CG93)+CG93>$T22,$T22-SUM($S93:CG93),CG93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CH93)+CH93>$T22,$T22-SUM($S93:CH93),CH93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CI93)+CI93>$T22,$T22-SUM($S93:CI93),CI93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CJ93)+CJ93>$T22,$T22-SUM($S93:CJ93),CJ93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CK93)+CK93>$T22,$T22-SUM($S93:CK93),CK93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CL93)+CL93>$T22,$T22-SUM($S93:CL93),CL93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CM93)+CM93>$T22,$T22-SUM($S93:CM93),CM93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CN93)+CN93>$T22,$T22-SUM($S93:CN93),CN93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CO93)+CO93>$T22,$T22-SUM($S93:CO93),CO93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CP93)+CP93>$T22,$T22-SUM($S93:CP93),CP93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CQ93)+CQ93>$T22,$T22-SUM($S93:CQ93),CQ93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CR93)+CR93>$T22,$T22-SUM($S93:CR93),CR93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CS93)+CS93>$T22,$T22-SUM($S93:CS93),CS93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CT93)+CT93>$T22,$T22-SUM($S93:CT93),CT93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CU93)+CU93>$T22,$T22-SUM($S93:CU93),CU93)","v":1.3139466875000005E-2},{"$f":"IF(SUM($S93:CV93)+CV93>$T22,$T22-SUM($S93:CV93),CV93)","v":0},{"$f":"IF(SUM($S93:CW93)+CW93>$T22,$T22-SUM($S93:CW93),CW93)","v":0},{"$f":"IF(SUM($S93:CX93)+CX93>$T22,$T22-SUM($S93:CX93),CX93)","v":0},{"$f":"IF(SUM($S93:CY93)+CY93>$T22,$T22-SUM($S93:CY93),CY93)","v":0},{"$f":"IF(SUM($S93:CZ93)+CZ93>$T22,$T22-SUM($S93:CZ93),CZ93)","v":0},{"$f":"IF(SUM($S93:DA93)+DA93>$T22,$T22-SUM($S93:DA93),DA93)","v":0},{"$f":"IF(SUM($S93:DB93)+DB93>$T22,$T22-SUM($S93:DB93),DB93)","v":0},{"$f":"IF(SUM($S93:DC93)+DC93>$T22,$T22-SUM($S93:DC93),DC93)","v":0},{"$f":"IF(SUM($S93:DD93)+DD93>$T22,$T22-SUM($S93:DD93),DD93)","v":0},{"$f":"IF(SUM($S93:DE93)+DE93>$T22,$T22-SUM($S93:DE93),DE93)","v":0},{"$f":"IF(SUM($S93:DF93)+DF93>$T22,$T22-SUM($S93:DF93),DF93)","v":0},{"$f":"IF(SUM($S93:DG93)+DG93>$T22,$T22-SUM($S93:DG93),DG93)","v":0},{"$f":"IF(SUM($S93:DH93)+DH93>$T22,$T22-SUM($S93:DH93),DH93)","v":0},{"$f":"IF(SUM($S93:DI93)+DI93>$T22,$T22-SUM($S93:DI93),DI93)","v":0},{"$f":"IF(SUM($S93:DJ93)+DJ93>$T22,$T22-SUM($S93:DJ93),DJ93)","v":0},{"$f":"IF(SUM($S93:DK93)+DK93>$T22,$T22-SUM($S93:DK93),DK93)","v":0},{"$f":"IF(SUM($S93:DL93)+DL93>$T22,$T22-SUM($S93:DL93),DL93)","v":0},{"$f":"IF(SUM($S93:DM93)+DM93>$T22,$T22-SUM($S93:DM93),DM93)","v":0},{"$f":"IF(SUM($S93:DN93)+DN93>$T22,$T22-SUM($S93:DN93),DN93)","v":0},{"$f":"IF(SUM($S93:DO93)+DO93>$T22,$T22-SUM($S93:DO93),DO93)","v":0},{"$f":"IF(SUM($S93:DP93)+DP93>$T22,$T22-SUM($S93:DP93),DP93)","v":0},{"$f":"IF(SUM($S93:DQ93)+DQ93>$T22,$T22-SUM($S93:DQ93),DQ93)","v":0},{"$f":"IF(SUM($S93:DR93)+DR93>$T22,$T22-SUM($S93:DR93),DR93)","v":0},{"$f":"IF(SUM($S93:DS93)+DS93>$T22,$T22-SUM($S93:DS93),DS93)","v":0},{"$f":"IF(SUM($S93:DT93)+DT93>$T22,$T22-SUM($S93:DT93),DT93)","v":0},{"$f":"IF(SUM($S93:DU93)+DU93>$T22,$T22-SUM($S93:DU93),DU93)","v":0},{"$f":"IF(SUM($S93:DV93)+DV93>$T22,$T22-SUM($S93:DV93),DV93)","v":0},{"$f":"IF(SUM($S93:DW93)+DW93>$T22,$T22-SUM($S93:DW93),DW93)","v":0},{"$f":"IF(SUM($S93:DX93)+DX93>$T22,$T22-SUM($S93:DX93),DX93)","v":0},{"$f":"IF(SUM($S93:DY93)+DY93>$T22,$T22-SUM($S93:DY93),DY93)","v":0},{"$f":"IF(SUM($S93:DZ93)+DZ93>$T22,$T22-SUM($S93:DZ93),DZ93)","v":0},{"$f":"IF(SUM($S93:EA93)+EA93>$T22,$T22-SUM($S93:EA93),EA93)","v":0},{"$f":"IF(SUM($S93:EB93)+EB93>$T22,$T22-SUM($S93:EB93),EB93)","v":0},{"$f":"IF(SUM($S93:EC93)+EC93>$T22,$T22-SUM($S93:EC93),EC93)","v":0},{"$f":"IF(SUM($S93:ED93)+ED93>$T22,$T22-SUM($S93:ED93),ED93)","v":0},{"$f":"IF(SUM($S93:EE93)+EE93>$T22,$T22-SUM($S93:EE93),EE93)","v":0},{"$f":"IF(SUM($S93:EF93)+EF93>$T22,$T22-SUM($S93:EF93),EF93)","v":0},{"$f":"IF(SUM($S93:EG93)+EG93>$T22,$T22-SUM($S93:EG93),EG93)","v":0},{"$f":"IF(SUM($S93:EH93)+EH93>$T22,$T22-SUM($S93:EH93),EH93)","v":0},{"$f":"IF(SUM($S93:EI93)+EI93>$T22,$T22-SUM($S93:EI93),EI93)","v":0},{"$f":"IF(SUM($S93:EJ93)+EJ93>$T22,$T22-SUM($S93:EJ93),EJ93)","v":0},{"$f":"IF(SUM($S93:EK93)+EK93>$T22,$T22-SUM($S93:EK93),EK93)","v":0},{"$f":"IF(SUM($S93:EL93)+EL93>$T22,$T22-SUM($S93:EL93),EL93)","v":0},{"$f":"IF(SUM($S93:EM93)+EM93>$T22,$T22-SUM($S93:EM93),EM93)","v":0},{"$f":"IF(SUM($S93:EN93)+EN93>$T22,$T22-SUM($S93:EN93),EN93)","v":0},{"$f":"IF(SUM($S93:EO93)+EO93>$T22,$T22-SUM($S93:EO93),EO93)","v":0},{"$f":"IF(SUM($S93:EP93)+EP93>$T22,$T22-SUM($S93:EP93),EP93)","v":0},{"$f":"IF(SUM($S93:EQ93)+EQ93>$T22,$T22-SUM($S93:EQ93),EQ93)","v":0},{"$f":"IF(SUM($S93:ER93)+ER93>$T22,$T22-SUM($S93:ER93),ER93)","v":0},{"$f":"IF(SUM($S93:ES93)+ES93>$T22,$T22-SUM($S93:ES93),ES93)","v":0},{"$f":"IF(SUM($S93:ET93)+ET93>$T22,$T22-SUM($S93:ET93),ET93)","v":0},{"$f":"IF(SUM($S93:EU93)+EU93>$T22,$T22-SUM($S93:EU93),EU93)","v":0},{"$f":"IF(SUM($S93:EV93)+EV93>$T22,$T22-SUM($S93:EV93),EV93)","v":0},{"$f":"IF(SUM($S93:EW93)+EW93>$T22,$T22-SUM($S93:EW93),EW93)","v":0},{"$f":"IF(SUM($S93:EX93)+EX93>$T22,$T22-SUM($S93:EX93),EX93)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,4.7660175374999995E-2,{"$f":"IF(SUM($S94:U94)+U94>$T23,$T23-SUM($S94:U94),U94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:V94)+V94>$T23,$T23-SUM($S94:V94),V94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:W94)+W94>$T23,$T23-SUM($S94:W94),W94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:X94)+X94>$T23,$T23-SUM($S94:X94),X94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:Y94)+Y94>$T23,$T23-SUM($S94:Y94),Y94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:Z94)+Z94>$T23,$T23-SUM($S94:Z94),Z94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AA94)+AA94>$T23,$T23-SUM($S94:AA94),AA94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AB94)+AB94>$T23,$T23-SUM($S94:AB94),AB94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AC94)+AC94>$T23,$T23-SUM($S94:AC94),AC94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AD94)+AD94>$T23,$T23-SUM($S94:AD94),AD94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AE94)+AE94>$T23,$T23-SUM($S94:AE94),AE94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AF94)+AF94>$T23,$T23-SUM($S94:AF94),AF94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AG94)+AG94>$T23,$T23-SUM($S94:AG94),AG94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AH94)+AH94>$T23,$T23-SUM($S94:AH94),AH94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AI94)+AI94>$T23,$T23-SUM($S94:AI94),AI94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AJ94)+AJ94>$T23,$T23-SUM($S94:AJ94),AJ94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AK94)+AK94>$T23,$T23-SUM($S94:AK94),AK94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AL94)+AL94>$T23,$T23-SUM($S94:AL94),AL94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AM94)+AM94>$T23,$T23-SUM($S94:AM94),AM94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AN94)+AN94>$T23,$T23-SUM($S94:AN94),AN94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AO94)+AO94>$T23,$T23-SUM($S94:AO94),AO94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AP94)+AP94>$T23,$T23-SUM($S94:AP94),AP94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AQ94)+AQ94>$T23,$T23-SUM($S94:AQ94),AQ94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AR94)+AR94>$T23,$T23-SUM($S94:AR94),AR94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AS94)+AS94>$T23,$T23-SUM($S94:AS94),AS94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AT94)+AT94>$T23,$T23-SUM($S94:AT94),AT94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AU94)+AU94>$T23,$T23-SUM($S94:AU94),AU94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AV94)+AV94>$T23,$T23-SUM($S94:AV94),AV94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AW94)+AW94>$T23,$T23-SUM($S94:AW94),AW94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AX94)+AX94>$T23,$T23-SUM($S94:AX94),AX94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AY94)+AY94>$T23,$T23-SUM($S94:AY94),AY94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:AZ94)+AZ94>$T23,$T23-SUM($S94:AZ94),AZ94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BA94)+BA94>$T23,$T23-SUM($S94:BA94),BA94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BB94)+BB94>$T23,$T23-SUM($S94:BB94),BB94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BC94)+BC94>$T23,$T23-SUM($S94:BC94),BC94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BD94)+BD94>$T23,$T23-SUM($S94:BD94),BD94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BE94)+BE94>$T23,$T23-SUM($S94:BE94),BE94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BF94)+BF94>$T23,$T23-SUM($S94:BF94),BF94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BG94)+BG94>$T23,$T23-SUM($S94:BG94),BG94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BH94)+BH94>$T23,$T23-SUM($S94:BH94),BH94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BI94)+BI94>$T23,$T23-SUM($S94:BI94),BI94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BJ94)+BJ94>$T23,$T23-SUM($S94:BJ94),BJ94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BK94)+BK94>$T23,$T23-SUM($S94:BK94),BK94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BL94)+BL94>$T23,$T23-SUM($S94:BL94),BL94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BM94)+BM94>$T23,$T23-SUM($S94:BM94),BM94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BN94)+BN94>$T23,$T23-SUM($S94:BN94),BN94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BO94)+BO94>$T23,$T23-SUM($S94:BO94),BO94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BP94)+BP94>$T23,$T23-SUM($S94:BP94),BP94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BQ94)+BQ94>$T23,$T23-SUM($S94:BQ94),BQ94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BR94)+BR94>$T23,$T23-SUM($S94:BR94),BR94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BS94)+BS94>$T23,$T23-SUM($S94:BS94),BS94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BT94)+BT94>$T23,$T23-SUM($S94:BT94),BT94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BU94)+BU94>$T23,$T23-SUM($S94:BU94),BU94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BV94)+BV94>$T23,$T23-SUM($S94:BV94),BV94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BW94)+BW94>$T23,$T23-SUM($S94:BW94),BW94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BX94)+BX94>$T23,$T23-SUM($S94:BX94),BX94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BY94)+BY94>$T23,$T23-SUM($S94:BY94),BY94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:BZ94)+BZ94>$T23,$T23-SUM($S94:BZ94),BZ94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CA94)+CA94>$T23,$T23-SUM($S94:CA94),CA94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CB94)+CB94>$T23,$T23-SUM($S94:CB94),CB94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CC94)+CC94>$T23,$T23-SUM($S94:CC94),CC94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CD94)+CD94>$T23,$T23-SUM($S94:CD94),CD94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CE94)+CE94>$T23,$T23-SUM($S94:CE94),CE94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CF94)+CF94>$T23,$T23-SUM($S94:CF94),CF94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CG94)+CG94>$T23,$T23-SUM($S94:CG94),CG94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CH94)+CH94>$T23,$T23-SUM($S94:CH94),CH94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CI94)+CI94>$T23,$T23-SUM($S94:CI94),CI94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CJ94)+CJ94>$T23,$T23-SUM($S94:CJ94),CJ94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CK94)+CK94>$T23,$T23-SUM($S94:CK94),CK94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CL94)+CL94>$T23,$T23-SUM($S94:CL94),CL94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CM94)+CM94>$T23,$T23-SUM($S94:CM94),CM94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CN94)+CN94>$T23,$T23-SUM($S94:CN94),CN94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CO94)+CO94>$T23,$T23-SUM($S94:CO94),CO94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CP94)+CP94>$T23,$T23-SUM($S94:CP94),CP94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CQ94)+CQ94>$T23,$T23-SUM($S94:CQ94),CQ94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CR94)+CR94>$T23,$T23-SUM($S94:CR94),CR94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CS94)+CS94>$T23,$T23-SUM($S94:CS94),CS94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CT94)+CT94>$T23,$T23-SUM($S94:CT94),CT94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CU94)+CU94>$T23,$T23-SUM($S94:CU94),CU94)","v":4.7660175374999995E-2},{"$f":"IF(SUM($S94:CV94)+CV94>$T23,$T23-SUM($S94:CV94),CV94)","v":6.2172489379008766E-15},{"$f":"IF(SUM($S94:CW94)+CW94>$T23,$T23-SUM($S94:CW94),CW94)","v":0},{"$f":"IF(SUM($S94:CX94)+CX94>$T23,$T23-SUM($S94:CX94),CX94)","v":0},{"$f":"IF(SUM($S94:CY94)+CY94>$T23,$T23-SUM($S94:CY94),CY94)","v":0},{"$f":"IF(SUM($S94:CZ94)+CZ94>$T23,$T23-SUM($S94:CZ94),CZ94)","v":0},{"$f":"IF(SUM($S94:DA94)+DA94>$T23,$T23-SUM($S94:DA94),DA94)","v":0},{"$f":"IF(SUM($S94:DB94)+DB94>$T23,$T23-SUM($S94:DB94),DB94)","v":0},{"$f":"IF(SUM($S94:DC94)+DC94>$T23,$T23-SUM($S94:DC94),DC94)","v":0},{"$f":"IF(SUM($S94:DD94)+DD94>$T23,$T23-SUM($S94:DD94),DD94)","v":0},{"$f":"IF(SUM($S94:DE94)+DE94>$T23,$T23-SUM($S94:DE94),DE94)","v":0},{"$f":"IF(SUM($S94:DF94)+DF94>$T23,$T23-SUM($S94:DF94),DF94)","v":0},{"$f":"IF(SUM($S94:DG94)+DG94>$T23,$T23-SUM($S94:DG94),DG94)","v":0},{"$f":"IF(SUM($S94:DH94)+DH94>$T23,$T23-SUM($S94:DH94),DH94)","v":0},{"$f":"IF(SUM($S94:DI94)+DI94>$T23,$T23-SUM($S94:DI94),DI94)","v":0},{"$f":"IF(SUM($S94:DJ94)+DJ94>$T23,$T23-SUM($S94:DJ94),DJ94)","v":0},{"$f":"IF(SUM($S94:DK94)+DK94>$T23,$T23-SUM($S94:DK94),DK94)","v":0},{"$f":"IF(SUM($S94:DL94)+DL94>$T23,$T23-SUM($S94:DL94),DL94)","v":0},{"$f":"IF(SUM($S94:DM94)+DM94>$T23,$T23-SUM($S94:DM94),DM94)","v":0},{"$f":"IF(SUM($S94:DN94)+DN94>$T23,$T23-SUM($S94:DN94),DN94)","v":0},{"$f":"IF(SUM($S94:DO94)+DO94>$T23,$T23-SUM($S94:DO94),DO94)","v":0},{"$f":"IF(SUM($S94:DP94)+DP94>$T23,$T23-SUM($S94:DP94),DP94)","v":0},{"$f":"IF(SUM($S94:DQ94)+DQ94>$T23,$T23-SUM($S94:DQ94),DQ94)","v":0},{"$f":"IF(SUM($S94:DR94)+DR94>$T23,$T23-SUM($S94:DR94),DR94)","v":0},{"$f":"IF(SUM($S94:DS94)+DS94>$T23,$T23-SUM($S94:DS94),DS94)","v":0},{"$f":"IF(SUM($S94:DT94)+DT94>$T23,$T23-SUM($S94:DT94),DT94)","v":0},{"$f":"IF(SUM($S94:DU94)+DU94>$T23,$T23-SUM($S94:DU94),DU94)","v":0},{"$f":"IF(SUM($S94:DV94)+DV94>$T23,$T23-SUM($S94:DV94),DV94)","v":0},{"$f":"IF(SUM($S94:DW94)+DW94>$T23,$T23-SUM($S94:DW94),DW94)","v":0},{"$f":"IF(SUM($S94:DX94)+DX94>$T23,$T23-SUM($S94:DX94),DX94)","v":0},{"$f":"IF(SUM($S94:DY94)+DY94>$T23,$T23-SUM($S94:DY94),DY94)","v":0},{"$f":"IF(SUM($S94:DZ94)+DZ94>$T23,$T23-SUM($S94:DZ94),DZ94)","v":0},{"$f":"IF(SUM($S94:EA94)+EA94>$T23,$T23-SUM($S94:EA94),EA94)","v":0},{"$f":"IF(SUM($S94:EB94)+EB94>$T23,$T23-SUM($S94:EB94),EB94)","v":0},{"$f":"IF(SUM($S94:EC94)+EC94>$T23,$T23-SUM($S94:EC94),EC94)","v":0},{"$f":"IF(SUM($S94:ED94)+ED94>$T23,$T23-SUM($S94:ED94),ED94)","v":0},{"$f":"IF(SUM($S94:EE94)+EE94>$T23,$T23-SUM($S94:EE94),EE94)","v":0},{"$f":"IF(SUM($S94:EF94)+EF94>$T23,$T23-SUM($S94:EF94),EF94)","v":0},{"$f":"IF(SUM($S94:EG94)+EG94>$T23,$T23-SUM($S94:EG94),EG94)","v":0},{"$f":"IF(SUM($S94:EH94)+EH94>$T23,$T23-SUM($S94:EH94),EH94)","v":0},{"$f":"IF(SUM($S94:EI94)+EI94>$T23,$T23-SUM($S94:EI94),EI94)","v":0},{"$f":"IF(SUM($S94:EJ94)+EJ94>$T23,$T23-SUM($S94:EJ94),EJ94)","v":0},{"$f":"IF(SUM($S94:EK94)+EK94>$T23,$T23-SUM($S94:EK94),EK94)","v":0},{"$f":"IF(SUM($S94:EL94)+EL94>$T23,$T23-SUM($S94:EL94),EL94)","v":0},{"$f":"IF(SUM($S94:EM94)+EM94>$T23,$T23-SUM($S94:EM94),EM94)","v":0},{"$f":"IF(SUM($S94:EN94)+EN94>$T23,$T23-SUM($S94:EN94),EN94)","v":0},{"$f":"IF(SUM($S94:EO94)+EO94>$T23,$T23-SUM($S94:EO94),EO94)","v":0},{"$f":"IF(SUM($S94:EP94)+EP94>$T23,$T23-SUM($S94:EP94),EP94)","v":0},{"$f":"IF(SUM($S94:EQ94)+EQ94>$T23,$T23-SUM($S94:EQ94),EQ94)","v":0},{"$f":"IF(SUM($S94:ER94)+ER94>$T23,$T23-SUM($S94:ER94),ER94)","v":0},{"$f":"IF(SUM($S94:ES94)+ES94>$T23,$T23-SUM($S94:ES94),ES94)","v":0},{"$f":"IF(SUM($S94:ET94)+ET94>$T23,$T23-SUM($S94:ET94),ET94)","v":0},{"$f":"IF(SUM($S94:EU94)+EU94>$T23,$T23-SUM($S94:EU94),EU94)","v":0},{"$f":"IF(SUM($S94:EV94)+EV94>$T23,$T23-SUM($S94:EV94),EV94)","v":0},{"$f":"IF(SUM($S94:EW94)+EW94>$T23,$T23-SUM($S94:EW94),EW94)","v":0},{"$f":"IF(SUM($S94:EX94)+EX94>$T23,$T23-SUM($S94:EX94),EX94)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,4.9101674500000012E-2,{"$f":"IF(SUM($S95:U95)+U95>$T24,$T24-SUM($S95:U95),U95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:V95)+V95>$T24,$T24-SUM($S95:V95),V95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:W95)+W95>$T24,$T24-SUM($S95:W95),W95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:X95)+X95>$T24,$T24-SUM($S95:X95),X95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:Y95)+Y95>$T24,$T24-SUM($S95:Y95),Y95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:Z95)+Z95>$T24,$T24-SUM($S95:Z95),Z95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AA95)+AA95>$T24,$T24-SUM($S95:AA95),AA95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AB95)+AB95>$T24,$T24-SUM($S95:AB95),AB95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AC95)+AC95>$T24,$T24-SUM($S95:AC95),AC95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AD95)+AD95>$T24,$T24-SUM($S95:AD95),AD95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AE95)+AE95>$T24,$T24-SUM($S95:AE95),AE95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AF95)+AF95>$T24,$T24-SUM($S95:AF95),AF95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AG95)+AG95>$T24,$T24-SUM($S95:AG95),AG95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AH95)+AH95>$T24,$T24-SUM($S95:AH95),AH95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AI95)+AI95>$T24,$T24-SUM($S95:AI95),AI95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AJ95)+AJ95>$T24,$T24-SUM($S95:AJ95),AJ95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AK95)+AK95>$T24,$T24-SUM($S95:AK95),AK95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AL95)+AL95>$T24,$T24-SUM($S95:AL95),AL95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AM95)+AM95>$T24,$T24-SUM($S95:AM95),AM95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AN95)+AN95>$T24,$T24-SUM($S95:AN95),AN95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AO95)+AO95>$T24,$T24-SUM($S95:AO95),AO95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AP95)+AP95>$T24,$T24-SUM($S95:AP95),AP95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AQ95)+AQ95>$T24,$T24-SUM($S95:AQ95),AQ95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AR95)+AR95>$T24,$T24-SUM($S95:AR95),AR95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AS95)+AS95>$T24,$T24-SUM($S95:AS95),AS95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AT95)+AT95>$T24,$T24-SUM($S95:AT95),AT95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AU95)+AU95>$T24,$T24-SUM($S95:AU95),AU95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AV95)+AV95>$T24,$T24-SUM($S95:AV95),AV95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AW95)+AW95>$T24,$T24-SUM($S95:AW95),AW95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AX95)+AX95>$T24,$T24-SUM($S95:AX95),AX95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AY95)+AY95>$T24,$T24-SUM($S95:AY95),AY95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:AZ95)+AZ95>$T24,$T24-SUM($S95:AZ95),AZ95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BA95)+BA95>$T24,$T24-SUM($S95:BA95),BA95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BB95)+BB95>$T24,$T24-SUM($S95:BB95),BB95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BC95)+BC95>$T24,$T24-SUM($S95:BC95),BC95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BD95)+BD95>$T24,$T24-SUM($S95:BD95),BD95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BE95)+BE95>$T24,$T24-SUM($S95:BE95),BE95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BF95)+BF95>$T24,$T24-SUM($S95:BF95),BF95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BG95)+BG95>$T24,$T24-SUM($S95:BG95),BG95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BH95)+BH95>$T24,$T24-SUM($S95:BH95),BH95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BI95)+BI95>$T24,$T24-SUM($S95:BI95),BI95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BJ95)+BJ95>$T24,$T24-SUM($S95:BJ95),BJ95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BK95)+BK95>$T24,$T24-SUM($S95:BK95),BK95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BL95)+BL95>$T24,$T24-SUM($S95:BL95),BL95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BM95)+BM95>$T24,$T24-SUM($S95:BM95),BM95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BN95)+BN95>$T24,$T24-SUM($S95:BN95),BN95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BO95)+BO95>$T24,$T24-SUM($S95:BO95),BO95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BP95)+BP95>$T24,$T24-SUM($S95:BP95),BP95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BQ95)+BQ95>$T24,$T24-SUM($S95:BQ95),BQ95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BR95)+BR95>$T24,$T24-SUM($S95:BR95),BR95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BS95)+BS95>$T24,$T24-SUM($S95:BS95),BS95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BT95)+BT95>$T24,$T24-SUM($S95:BT95),BT95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BU95)+BU95>$T24,$T24-SUM($S95:BU95),BU95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BV95)+BV95>$T24,$T24-SUM($S95:BV95),BV95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BW95)+BW95>$T24,$T24-SUM($S95:BW95),BW95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BX95)+BX95>$T24,$T24-SUM($S95:BX95),BX95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BY95)+BY95>$T24,$T24-SUM($S95:BY95),BY95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:BZ95)+BZ95>$T24,$T24-SUM($S95:BZ95),BZ95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CA95)+CA95>$T24,$T24-SUM($S95:CA95),CA95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CB95)+CB95>$T24,$T24-SUM($S95:CB95),CB95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CC95)+CC95>$T24,$T24-SUM($S95:CC95),CC95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CD95)+CD95>$T24,$T24-SUM($S95:CD95),CD95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CE95)+CE95>$T24,$T24-SUM($S95:CE95),CE95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CF95)+CF95>$T24,$T24-SUM($S95:CF95),CF95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CG95)+CG95>$T24,$T24-SUM($S95:CG95),CG95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CH95)+CH95>$T24,$T24-SUM($S95:CH95),CH95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CI95)+CI95>$T24,$T24-SUM($S95:CI95),CI95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CJ95)+CJ95>$T24,$T24-SUM($S95:CJ95),CJ95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CK95)+CK95>$T24,$T24-SUM($S95:CK95),CK95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CL95)+CL95>$T24,$T24-SUM($S95:CL95),CL95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CM95)+CM95>$T24,$T24-SUM($S95:CM95),CM95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CN95)+CN95>$T24,$T24-SUM($S95:CN95),CN95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CO95)+CO95>$T24,$T24-SUM($S95:CO95),CO95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CP95)+CP95>$T24,$T24-SUM($S95:CP95),CP95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CQ95)+CQ95>$T24,$T24-SUM($S95:CQ95),CQ95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CR95)+CR95>$T24,$T24-SUM($S95:CR95),CR95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CS95)+CS95>$T24,$T24-SUM($S95:CS95),CS95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CT95)+CT95>$T24,$T24-SUM($S95:CT95),CT95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CU95)+CU95>$T24,$T24-SUM($S95:CU95),CU95)","v":4.9101674500000012E-2},{"$f":"IF(SUM($S95:CV95)+CV95>$T24,$T24-SUM($S95:CV95),CV95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:CW95)+CW95>$T24,$T24-SUM($S95:CW95),CW95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:CX95)+CX95>$T24,$T24-SUM($S95:CX95),CX95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:CY95)+CY95>$T24,$T24-SUM($S95:CY95),CY95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:CZ95)+CZ95>$T24,$T24-SUM($S95:CZ95),CZ95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DA95)+DA95>$T24,$T24-SUM($S95:DA95),DA95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DB95)+DB95>$T24,$T24-SUM($S95:DB95),DB95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DC95)+DC95>$T24,$T24-SUM($S95:DC95),DC95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DD95)+DD95>$T24,$T24-SUM($S95:DD95),DD95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DE95)+DE95>$T24,$T24-SUM($S95:DE95),DE95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DF95)+DF95>$T24,$T24-SUM($S95:DF95),DF95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DG95)+DG95>$T24,$T24-SUM($S95:DG95),DG95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DH95)+DH95>$T24,$T24-SUM($S95:DH95),DH95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DI95)+DI95>$T24,$T24-SUM($S95:DI95),DI95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DJ95)+DJ95>$T24,$T24-SUM($S95:DJ95),DJ95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DK95)+DK95>$T24,$T24-SUM($S95:DK95),DK95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DL95)+DL95>$T24,$T24-SUM($S95:DL95),DL95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DM95)+DM95>$T24,$T24-SUM($S95:DM95),DM95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DN95)+DN95>$T24,$T24-SUM($S95:DN95),DN95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DO95)+DO95>$T24,$T24-SUM($S95:DO95),DO95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DP95)+DP95>$T24,$T24-SUM($S95:DP95),DP95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DQ95)+DQ95>$T24,$T24-SUM($S95:DQ95),DQ95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DR95)+DR95>$T24,$T24-SUM($S95:DR95),DR95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DS95)+DS95>$T24,$T24-SUM($S95:DS95),DS95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DT95)+DT95>$T24,$T24-SUM($S95:DT95),DT95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DU95)+DU95>$T24,$T24-SUM($S95:DU95),DU95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DV95)+DV95>$T24,$T24-SUM($S95:DV95),DV95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DW95)+DW95>$T24,$T24-SUM($S95:DW95),DW95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DX95)+DX95>$T24,$T24-SUM($S95:DX95),DX95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DY95)+DY95>$T24,$T24-SUM($S95:DY95),DY95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:DZ95)+DZ95>$T24,$T24-SUM($S95:DZ95),DZ95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EA95)+EA95>$T24,$T24-SUM($S95:EA95),EA95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EB95)+EB95>$T24,$T24-SUM($S95:EB95),EB95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EC95)+EC95>$T24,$T24-SUM($S95:EC95),EC95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:ED95)+ED95>$T24,$T24-SUM($S95:ED95),ED95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EE95)+EE95>$T24,$T24-SUM($S95:EE95),EE95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EF95)+EF95>$T24,$T24-SUM($S95:EF95),EF95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EG95)+EG95>$T24,$T24-SUM($S95:EG95),EG95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EH95)+EH95>$T24,$T24-SUM($S95:EH95),EH95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EI95)+EI95>$T24,$T24-SUM($S95:EI95),EI95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EJ95)+EJ95>$T24,$T24-SUM($S95:EJ95),EJ95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EK95)+EK95>$T24,$T24-SUM($S95:EK95),EK95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EL95)+EL95>$T24,$T24-SUM($S95:EL95),EL95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EM95)+EM95>$T24,$T24-SUM($S95:EM95),EM95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EN95)+EN95>$T24,$T24-SUM($S95:EN95),EN95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EO95)+EO95>$T24,$T24-SUM($S95:EO95),EO95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EP95)+EP95>$T24,$T24-SUM($S95:EP95),EP95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EQ95)+EQ95>$T24,$T24-SUM($S95:EQ95),EQ95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:ER95)+ER95>$T24,$T24-SUM($S95:ER95),ER95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:ES95)+ES95>$T24,$T24-SUM($S95:ES95),ES95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:ET95)+ET95>$T24,$T24-SUM($S95:ET95),ET95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EU95)+EU95>$T24,$T24-SUM($S95:EU95),EU95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EV95)+EV95>$T24,$T24-SUM($S95:EV95),EV95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EW95)+EW95>$T24,$T24-SUM($S95:EW95),EW95)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($S95:EX95)+EX95>$T24,$T24-SUM($S95:EX95),EX95)","v":-3.5527136788005009E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,2.6260874999999999E-4,{"$f":"IF(SUM($S96:U96)+U96>$T25,$T25-SUM($S96:U96),U96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:V96)+V96>$T25,$T25-SUM($S96:V96),V96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:W96)+W96>$T25,$T25-SUM($S96:W96),W96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:X96)+X96>$T25,$T25-SUM($S96:X96),X96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:Y96)+Y96>$T25,$T25-SUM($S96:Y96),Y96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:Z96)+Z96>$T25,$T25-SUM($S96:Z96),Z96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AA96)+AA96>$T25,$T25-SUM($S96:AA96),AA96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AB96)+AB96>$T25,$T25-SUM($S96:AB96),AB96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AC96)+AC96>$T25,$T25-SUM($S96:AC96),AC96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AD96)+AD96>$T25,$T25-SUM($S96:AD96),AD96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AE96)+AE96>$T25,$T25-SUM($S96:AE96),AE96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AF96)+AF96>$T25,$T25-SUM($S96:AF96),AF96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AG96)+AG96>$T25,$T25-SUM($S96:AG96),AG96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AH96)+AH96>$T25,$T25-SUM($S96:AH96),AH96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AI96)+AI96>$T25,$T25-SUM($S96:AI96),AI96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AJ96)+AJ96>$T25,$T25-SUM($S96:AJ96),AJ96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AK96)+AK96>$T25,$T25-SUM($S96:AK96),AK96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AL96)+AL96>$T25,$T25-SUM($S96:AL96),AL96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AM96)+AM96>$T25,$T25-SUM($S96:AM96),AM96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AN96)+AN96>$T25,$T25-SUM($S96:AN96),AN96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AO96)+AO96>$T25,$T25-SUM($S96:AO96),AO96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AP96)+AP96>$T25,$T25-SUM($S96:AP96),AP96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AQ96)+AQ96>$T25,$T25-SUM($S96:AQ96),AQ96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AR96)+AR96>$T25,$T25-SUM($S96:AR96),AR96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AS96)+AS96>$T25,$T25-SUM($S96:AS96),AS96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AT96)+AT96>$T25,$T25-SUM($S96:AT96),AT96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AU96)+AU96>$T25,$T25-SUM($S96:AU96),AU96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AV96)+AV96>$T25,$T25-SUM($S96:AV96),AV96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AW96)+AW96>$T25,$T25-SUM($S96:AW96),AW96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AX96)+AX96>$T25,$T25-SUM($S96:AX96),AX96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AY96)+AY96>$T25,$T25-SUM($S96:AY96),AY96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:AZ96)+AZ96>$T25,$T25-SUM($S96:AZ96),AZ96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BA96)+BA96>$T25,$T25-SUM($S96:BA96),BA96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BB96)+BB96>$T25,$T25-SUM($S96:BB96),BB96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BC96)+BC96>$T25,$T25-SUM($S96:BC96),BC96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BD96)+BD96>$T25,$T25-SUM($S96:BD96),BD96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BE96)+BE96>$T25,$T25-SUM($S96:BE96),BE96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BF96)+BF96>$T25,$T25-SUM($S96:BF96),BF96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BG96)+BG96>$T25,$T25-SUM($S96:BG96),BG96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BH96)+BH96>$T25,$T25-SUM($S96:BH96),BH96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BI96)+BI96>$T25,$T25-SUM($S96:BI96),BI96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BJ96)+BJ96>$T25,$T25-SUM($S96:BJ96),BJ96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BK96)+BK96>$T25,$T25-SUM($S96:BK96),BK96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BL96)+BL96>$T25,$T25-SUM($S96:BL96),BL96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BM96)+BM96>$T25,$T25-SUM($S96:BM96),BM96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BN96)+BN96>$T25,$T25-SUM($S96:BN96),BN96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BO96)+BO96>$T25,$T25-SUM($S96:BO96),BO96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BP96)+BP96>$T25,$T25-SUM($S96:BP96),BP96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BQ96)+BQ96>$T25,$T25-SUM($S96:BQ96),BQ96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BR96)+BR96>$T25,$T25-SUM($S96:BR96),BR96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BS96)+BS96>$T25,$T25-SUM($S96:BS96),BS96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BT96)+BT96>$T25,$T25-SUM($S96:BT96),BT96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BU96)+BU96>$T25,$T25-SUM($S96:BU96),BU96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BV96)+BV96>$T25,$T25-SUM($S96:BV96),BV96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BW96)+BW96>$T25,$T25-SUM($S96:BW96),BW96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BX96)+BX96>$T25,$T25-SUM($S96:BX96),BX96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BY96)+BY96>$T25,$T25-SUM($S96:BY96),BY96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:BZ96)+BZ96>$T25,$T25-SUM($S96:BZ96),BZ96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CA96)+CA96>$T25,$T25-SUM($S96:CA96),CA96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CB96)+CB96>$T25,$T25-SUM($S96:CB96),CB96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CC96)+CC96>$T25,$T25-SUM($S96:CC96),CC96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CD96)+CD96>$T25,$T25-SUM($S96:CD96),CD96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CE96)+CE96>$T25,$T25-SUM($S96:CE96),CE96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CF96)+CF96>$T25,$T25-SUM($S96:CF96),CF96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CG96)+CG96>$T25,$T25-SUM($S96:CG96),CG96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CH96)+CH96>$T25,$T25-SUM($S96:CH96),CH96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CI96)+CI96>$T25,$T25-SUM($S96:CI96),CI96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CJ96)+CJ96>$T25,$T25-SUM($S96:CJ96),CJ96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CK96)+CK96>$T25,$T25-SUM($S96:CK96),CK96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CL96)+CL96>$T25,$T25-SUM($S96:CL96),CL96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CM96)+CM96>$T25,$T25-SUM($S96:CM96),CM96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CN96)+CN96>$T25,$T25-SUM($S96:CN96),CN96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CO96)+CO96>$T25,$T25-SUM($S96:CO96),CO96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CP96)+CP96>$T25,$T25-SUM($S96:CP96),CP96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CQ96)+CQ96>$T25,$T25-SUM($S96:CQ96),CQ96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CR96)+CR96>$T25,$T25-SUM($S96:CR96),CR96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CS96)+CS96>$T25,$T25-SUM($S96:CS96),CS96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CT96)+CT96>$T25,$T25-SUM($S96:CT96),CT96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CU96)+CU96>$T25,$T25-SUM($S96:CU96),CU96)","v":2.6260874999999999E-4},{"$f":"IF(SUM($S96:CV96)+CV96>$T25,$T25-SUM($S96:CV96),CV96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:CW96)+CW96>$T25,$T25-SUM($S96:CW96),CW96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:CX96)+CX96>$T25,$T25-SUM($S96:CX96),CX96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:CY96)+CY96>$T25,$T25-SUM($S96:CY96),CY96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:CZ96)+CZ96>$T25,$T25-SUM($S96:CZ96),CZ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DA96)+DA96>$T25,$T25-SUM($S96:DA96),DA96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DB96)+DB96>$T25,$T25-SUM($S96:DB96),DB96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DC96)+DC96>$T25,$T25-SUM($S96:DC96),DC96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DD96)+DD96>$T25,$T25-SUM($S96:DD96),DD96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DE96)+DE96>$T25,$T25-SUM($S96:DE96),DE96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DF96)+DF96>$T25,$T25-SUM($S96:DF96),DF96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DG96)+DG96>$T25,$T25-SUM($S96:DG96),DG96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DH96)+DH96>$T25,$T25-SUM($S96:DH96),DH96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DI96)+DI96>$T25,$T25-SUM($S96:DI96),DI96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DJ96)+DJ96>$T25,$T25-SUM($S96:DJ96),DJ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DK96)+DK96>$T25,$T25-SUM($S96:DK96),DK96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DL96)+DL96>$T25,$T25-SUM($S96:DL96),DL96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DM96)+DM96>$T25,$T25-SUM($S96:DM96),DM96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DN96)+DN96>$T25,$T25-SUM($S96:DN96),DN96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DO96)+DO96>$T25,$T25-SUM($S96:DO96),DO96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DP96)+DP96>$T25,$T25-SUM($S96:DP96),DP96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DQ96)+DQ96>$T25,$T25-SUM($S96:DQ96),DQ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DR96)+DR96>$T25,$T25-SUM($S96:DR96),DR96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DS96)+DS96>$T25,$T25-SUM($S96:DS96),DS96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DT96)+DT96>$T25,$T25-SUM($S96:DT96),DT96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DU96)+DU96>$T25,$T25-SUM($S96:DU96),DU96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DV96)+DV96>$T25,$T25-SUM($S96:DV96),DV96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DW96)+DW96>$T25,$T25-SUM($S96:DW96),DW96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DX96)+DX96>$T25,$T25-SUM($S96:DX96),DX96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DY96)+DY96>$T25,$T25-SUM($S96:DY96),DY96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:DZ96)+DZ96>$T25,$T25-SUM($S96:DZ96),DZ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EA96)+EA96>$T25,$T25-SUM($S96:EA96),EA96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EB96)+EB96>$T25,$T25-SUM($S96:EB96),EB96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EC96)+EC96>$T25,$T25-SUM($S96:EC96),EC96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:ED96)+ED96>$T25,$T25-SUM($S96:ED96),ED96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EE96)+EE96>$T25,$T25-SUM($S96:EE96),EE96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EF96)+EF96>$T25,$T25-SUM($S96:EF96),EF96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EG96)+EG96>$T25,$T25-SUM($S96:EG96),EG96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EH96)+EH96>$T25,$T25-SUM($S96:EH96),EH96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EI96)+EI96>$T25,$T25-SUM($S96:EI96),EI96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EJ96)+EJ96>$T25,$T25-SUM($S96:EJ96),EJ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EK96)+EK96>$T25,$T25-SUM($S96:EK96),EK96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EL96)+EL96>$T25,$T25-SUM($S96:EL96),EL96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EM96)+EM96>$T25,$T25-SUM($S96:EM96),EM96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EN96)+EN96>$T25,$T25-SUM($S96:EN96),EN96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EO96)+EO96>$T25,$T25-SUM($S96:EO96),EO96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EP96)+EP96>$T25,$T25-SUM($S96:EP96),EP96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EQ96)+EQ96>$T25,$T25-SUM($S96:EQ96),EQ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:ER96)+ER96>$T25,$T25-SUM($S96:ER96),ER96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:ES96)+ES96>$T25,$T25-SUM($S96:ES96),ES96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:ET96)+ET96>$T25,$T25-SUM($S96:ET96),ET96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EU96)+EU96>$T25,$T25-SUM($S96:EU96),EU96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EV96)+EV96>$T25,$T25-SUM($S96:EV96),EV96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EW96)+EW96>$T25,$T25-SUM($S96:EW96),EW96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S96:EX96)+EX96>$T25,$T25-SUM($S96:EX96),EX96)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,5.1463070000000001E-3,{"$f":"IF(SUM($S97:U97)+U97>$T26,$T26-SUM($S97:U97),U97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:V97)+V97>$T26,$T26-SUM($S97:V97),V97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:W97)+W97>$T26,$T26-SUM($S97:W97),W97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:X97)+X97>$T26,$T26-SUM($S97:X97),X97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:Y97)+Y97>$T26,$T26-SUM($S97:Y97),Y97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:Z97)+Z97>$T26,$T26-SUM($S97:Z97),Z97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AA97)+AA97>$T26,$T26-SUM($S97:AA97),AA97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AB97)+AB97>$T26,$T26-SUM($S97:AB97),AB97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AC97)+AC97>$T26,$T26-SUM($S97:AC97),AC97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AD97)+AD97>$T26,$T26-SUM($S97:AD97),AD97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AE97)+AE97>$T26,$T26-SUM($S97:AE97),AE97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AF97)+AF97>$T26,$T26-SUM($S97:AF97),AF97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AG97)+AG97>$T26,$T26-SUM($S97:AG97),AG97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AH97)+AH97>$T26,$T26-SUM($S97:AH97),AH97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AI97)+AI97>$T26,$T26-SUM($S97:AI97),AI97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AJ97)+AJ97>$T26,$T26-SUM($S97:AJ97),AJ97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AK97)+AK97>$T26,$T26-SUM($S97:AK97),AK97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AL97)+AL97>$T26,$T26-SUM($S97:AL97),AL97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AM97)+AM97>$T26,$T26-SUM($S97:AM97),AM97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AN97)+AN97>$T26,$T26-SUM($S97:AN97),AN97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AO97)+AO97>$T26,$T26-SUM($S97:AO97),AO97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AP97)+AP97>$T26,$T26-SUM($S97:AP97),AP97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AQ97)+AQ97>$T26,$T26-SUM($S97:AQ97),AQ97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AR97)+AR97>$T26,$T26-SUM($S97:AR97),AR97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AS97)+AS97>$T26,$T26-SUM($S97:AS97),AS97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AT97)+AT97>$T26,$T26-SUM($S97:AT97),AT97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AU97)+AU97>$T26,$T26-SUM($S97:AU97),AU97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AV97)+AV97>$T26,$T26-SUM($S97:AV97),AV97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AW97)+AW97>$T26,$T26-SUM($S97:AW97),AW97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AX97)+AX97>$T26,$T26-SUM($S97:AX97),AX97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AY97)+AY97>$T26,$T26-SUM($S97:AY97),AY97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:AZ97)+AZ97>$T26,$T26-SUM($S97:AZ97),AZ97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:BA97)+BA97>$T26,$T26-SUM($S97:BA97),BA97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:BB97)+BB97>$T26,$T26-SUM($S97:BB97),BB97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:BC97)+BC97>$T26,$T26-SUM($S97:BC97),BC97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:BD97)+BD97>$T26,$T26-SUM($S97:BD97),BD97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:BE97)+BE97>$T26,$T26-SUM($S97:BE97),BE97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:BF97)+BF97>$T26,$T26-SUM($S97:BF97),BF97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:BG97)+BG97>$T26,$T26-SUM($S97:BG97),BG97)","v":5.1463070000000001E-3},{"$f":"IF(SUM($S97:BH97)+BH97>$T26,$T26-SUM($S97:BH97),BH97)","v":1.3877787807814457E-16},{"$f":"IF(SUM($S97:BI97)+BI97>$T26,$T26-SUM($S97:BI97),BI97)","v":1.3877787807814457E-16},{"$f":"IF(SUM($S97:BJ97)+BJ97>$T26,$T26-SUM($S97:BJ97),BJ97)","v":1.3877787807814457E-16},{"$f":"IF(SUM($S97:BK97)+BK97>$T26,$T26-SUM($S97:BK97),BK97)","v":1.3877787807814457E-16},{"$f":"IF(SUM($S97:BL97)+BL97>$T26,$T26-SUM($S97:BL97),BL97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BM97)+BM97>$T26,$T26-SUM($S97:BM97),BM97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BN97)+BN97>$T26,$T26-SUM($S97:BN97),BN97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BO97)+BO97>$T26,$T26-SUM($S97:BO97),BO97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BP97)+BP97>$T26,$T26-SUM($S97:BP97),BP97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BQ97)+BQ97>$T26,$T26-SUM($S97:BQ97),BQ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BR97)+BR97>$T26,$T26-SUM($S97:BR97),BR97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BS97)+BS97>$T26,$T26-SUM($S97:BS97),BS97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BT97)+BT97>$T26,$T26-SUM($S97:BT97),BT97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BU97)+BU97>$T26,$T26-SUM($S97:BU97),BU97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BV97)+BV97>$T26,$T26-SUM($S97:BV97),BV97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BW97)+BW97>$T26,$T26-SUM($S97:BW97),BW97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BX97)+BX97>$T26,$T26-SUM($S97:BX97),BX97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BY97)+BY97>$T26,$T26-SUM($S97:BY97),BY97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:BZ97)+BZ97>$T26,$T26-SUM($S97:BZ97),BZ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CA97)+CA97>$T26,$T26-SUM($S97:CA97),CA97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CB97)+CB97>$T26,$T26-SUM($S97:CB97),CB97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CC97)+CC97>$T26,$T26-SUM($S97:CC97),CC97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CD97)+CD97>$T26,$T26-SUM($S97:CD97),CD97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CE97)+CE97>$T26,$T26-SUM($S97:CE97),CE97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CF97)+CF97>$T26,$T26-SUM($S97:CF97),CF97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CG97)+CG97>$T26,$T26-SUM($S97:CG97),CG97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CH97)+CH97>$T26,$T26-SUM($S97:CH97),CH97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CI97)+CI97>$T26,$T26-SUM($S97:CI97),CI97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CJ97)+CJ97>$T26,$T26-SUM($S97:CJ97),CJ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CK97)+CK97>$T26,$T26-SUM($S97:CK97),CK97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CL97)+CL97>$T26,$T26-SUM($S97:CL97),CL97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CM97)+CM97>$T26,$T26-SUM($S97:CM97),CM97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CN97)+CN97>$T26,$T26-SUM($S97:CN97),CN97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CO97)+CO97>$T26,$T26-SUM($S97:CO97),CO97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CP97)+CP97>$T26,$T26-SUM($S97:CP97),CP97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CQ97)+CQ97>$T26,$T26-SUM($S97:CQ97),CQ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CR97)+CR97>$T26,$T26-SUM($S97:CR97),CR97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CS97)+CS97>$T26,$T26-SUM($S97:CS97),CS97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CT97)+CT97>$T26,$T26-SUM($S97:CT97),CT97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CU97)+CU97>$T26,$T26-SUM($S97:CU97),CU97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CV97)+CV97>$T26,$T26-SUM($S97:CV97),CV97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CW97)+CW97>$T26,$T26-SUM($S97:CW97),CW97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CX97)+CX97>$T26,$T26-SUM($S97:CX97),CX97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CY97)+CY97>$T26,$T26-SUM($S97:CY97),CY97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:CZ97)+CZ97>$T26,$T26-SUM($S97:CZ97),CZ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DA97)+DA97>$T26,$T26-SUM($S97:DA97),DA97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DB97)+DB97>$T26,$T26-SUM($S97:DB97),DB97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DC97)+DC97>$T26,$T26-SUM($S97:DC97),DC97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DD97)+DD97>$T26,$T26-SUM($S97:DD97),DD97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DE97)+DE97>$T26,$T26-SUM($S97:DE97),DE97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DF97)+DF97>$T26,$T26-SUM($S97:DF97),DF97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DG97)+DG97>$T26,$T26-SUM($S97:DG97),DG97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DH97)+DH97>$T26,$T26-SUM($S97:DH97),DH97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DI97)+DI97>$T26,$T26-SUM($S97:DI97),DI97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DJ97)+DJ97>$T26,$T26-SUM($S97:DJ97),DJ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DK97)+DK97>$T26,$T26-SUM($S97:DK97),DK97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DL97)+DL97>$T26,$T26-SUM($S97:DL97),DL97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DM97)+DM97>$T26,$T26-SUM($S97:DM97),DM97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DN97)+DN97>$T26,$T26-SUM($S97:DN97),DN97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DO97)+DO97>$T26,$T26-SUM($S97:DO97),DO97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DP97)+DP97>$T26,$T26-SUM($S97:DP97),DP97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DQ97)+DQ97>$T26,$T26-SUM($S97:DQ97),DQ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DR97)+DR97>$T26,$T26-SUM($S97:DR97),DR97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DS97)+DS97>$T26,$T26-SUM($S97:DS97),DS97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DT97)+DT97>$T26,$T26-SUM($S97:DT97),DT97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DU97)+DU97>$T26,$T26-SUM($S97:DU97),DU97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DV97)+DV97>$T26,$T26-SUM($S97:DV97),DV97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DW97)+DW97>$T26,$T26-SUM($S97:DW97),DW97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DX97)+DX97>$T26,$T26-SUM($S97:DX97),DX97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DY97)+DY97>$T26,$T26-SUM($S97:DY97),DY97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:DZ97)+DZ97>$T26,$T26-SUM($S97:DZ97),DZ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EA97)+EA97>$T26,$T26-SUM($S97:EA97),EA97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EB97)+EB97>$T26,$T26-SUM($S97:EB97),EB97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EC97)+EC97>$T26,$T26-SUM($S97:EC97),EC97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:ED97)+ED97>$T26,$T26-SUM($S97:ED97),ED97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EE97)+EE97>$T26,$T26-SUM($S97:EE97),EE97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EF97)+EF97>$T26,$T26-SUM($S97:EF97),EF97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EG97)+EG97>$T26,$T26-SUM($S97:EG97),EG97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EH97)+EH97>$T26,$T26-SUM($S97:EH97),EH97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EI97)+EI97>$T26,$T26-SUM($S97:EI97),EI97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EJ97)+EJ97>$T26,$T26-SUM($S97:EJ97),EJ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EK97)+EK97>$T26,$T26-SUM($S97:EK97),EK97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EL97)+EL97>$T26,$T26-SUM($S97:EL97),EL97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EM97)+EM97>$T26,$T26-SUM($S97:EM97),EM97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EN97)+EN97>$T26,$T26-SUM($S97:EN97),EN97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EO97)+EO97>$T26,$T26-SUM($S97:EO97),EO97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EP97)+EP97>$T26,$T26-SUM($S97:EP97),EP97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EQ97)+EQ97>$T26,$T26-SUM($S97:EQ97),EQ97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:ER97)+ER97>$T26,$T26-SUM($S97:ER97),ER97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:ES97)+ES97>$T26,$T26-SUM($S97:ES97),ES97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:ET97)+ET97>$T26,$T26-SUM($S97:ET97),ET97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EU97)+EU97>$T26,$T26-SUM($S97:EU97),EU97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EV97)+EV97>$T26,$T26-SUM($S97:EV97),EV97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EW97)+EW97>$T26,$T26-SUM($S97:EW97),EW97)","v":-4.163336342344337E-16},{"$f":"IF(SUM($S97:EX97)+EX97>$T26,$T26-SUM($S97:EX97),EX97)","v":-4.163336342344337E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,8.7307117499999982E-3,{"$f":"IF(SUM($S98:U98)+U98>$T27,$T27-SUM($S98:U98),U98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:V98)+V98>$T27,$T27-SUM($S98:V98),V98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:W98)+W98>$T27,$T27-SUM($S98:W98),W98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:X98)+X98>$T27,$T27-SUM($S98:X98),X98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:Y98)+Y98>$T27,$T27-SUM($S98:Y98),Y98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:Z98)+Z98>$T27,$T27-SUM($S98:Z98),Z98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AA98)+AA98>$T27,$T27-SUM($S98:AA98),AA98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AB98)+AB98>$T27,$T27-SUM($S98:AB98),AB98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AC98)+AC98>$T27,$T27-SUM($S98:AC98),AC98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AD98)+AD98>$T27,$T27-SUM($S98:AD98),AD98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AE98)+AE98>$T27,$T27-SUM($S98:AE98),AE98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AF98)+AF98>$T27,$T27-SUM($S98:AF98),AF98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AG98)+AG98>$T27,$T27-SUM($S98:AG98),AG98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AH98)+AH98>$T27,$T27-SUM($S98:AH98),AH98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AI98)+AI98>$T27,$T27-SUM($S98:AI98),AI98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AJ98)+AJ98>$T27,$T27-SUM($S98:AJ98),AJ98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AK98)+AK98>$T27,$T27-SUM($S98:AK98),AK98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AL98)+AL98>$T27,$T27-SUM($S98:AL98),AL98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AM98)+AM98>$T27,$T27-SUM($S98:AM98),AM98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AN98)+AN98>$T27,$T27-SUM($S98:AN98),AN98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AO98)+AO98>$T27,$T27-SUM($S98:AO98),AO98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AP98)+AP98>$T27,$T27-SUM($S98:AP98),AP98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AQ98)+AQ98>$T27,$T27-SUM($S98:AQ98),AQ98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AR98)+AR98>$T27,$T27-SUM($S98:AR98),AR98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AS98)+AS98>$T27,$T27-SUM($S98:AS98),AS98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AT98)+AT98>$T27,$T27-SUM($S98:AT98),AT98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AU98)+AU98>$T27,$T27-SUM($S98:AU98),AU98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AV98)+AV98>$T27,$T27-SUM($S98:AV98),AV98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AW98)+AW98>$T27,$T27-SUM($S98:AW98),AW98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AX98)+AX98>$T27,$T27-SUM($S98:AX98),AX98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AY98)+AY98>$T27,$T27-SUM($S98:AY98),AY98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:AZ98)+AZ98>$T27,$T27-SUM($S98:AZ98),AZ98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:BA98)+BA98>$T27,$T27-SUM($S98:BA98),BA98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:BB98)+BB98>$T27,$T27-SUM($S98:BB98),BB98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:BC98)+BC98>$T27,$T27-SUM($S98:BC98),BC98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:BD98)+BD98>$T27,$T27-SUM($S98:BD98),BD98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:BE98)+BE98>$T27,$T27-SUM($S98:BE98),BE98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:BF98)+BF98>$T27,$T27-SUM($S98:BF98),BF98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:BG98)+BG98>$T27,$T27-SUM($S98:BG98),BG98)","v":8.7307117499999982E-3},{"$f":"IF(SUM($S98:BH98)+BH98>$T27,$T27-SUM($S98:BH98),BH98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BI98)+BI98>$T27,$T27-SUM($S98:BI98),BI98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BJ98)+BJ98>$T27,$T27-SUM($S98:BJ98),BJ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BK98)+BK98>$T27,$T27-SUM($S98:BK98),BK98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BL98)+BL98>$T27,$T27-SUM($S98:BL98),BL98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BM98)+BM98>$T27,$T27-SUM($S98:BM98),BM98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BN98)+BN98>$T27,$T27-SUM($S98:BN98),BN98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BO98)+BO98>$T27,$T27-SUM($S98:BO98),BO98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BP98)+BP98>$T27,$T27-SUM($S98:BP98),BP98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BQ98)+BQ98>$T27,$T27-SUM($S98:BQ98),BQ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BR98)+BR98>$T27,$T27-SUM($S98:BR98),BR98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BS98)+BS98>$T27,$T27-SUM($S98:BS98),BS98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BT98)+BT98>$T27,$T27-SUM($S98:BT98),BT98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BU98)+BU98>$T27,$T27-SUM($S98:BU98),BU98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BV98)+BV98>$T27,$T27-SUM($S98:BV98),BV98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BW98)+BW98>$T27,$T27-SUM($S98:BW98),BW98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BX98)+BX98>$T27,$T27-SUM($S98:BX98),BX98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BY98)+BY98>$T27,$T27-SUM($S98:BY98),BY98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:BZ98)+BZ98>$T27,$T27-SUM($S98:BZ98),BZ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CA98)+CA98>$T27,$T27-SUM($S98:CA98),CA98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CB98)+CB98>$T27,$T27-SUM($S98:CB98),CB98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CC98)+CC98>$T27,$T27-SUM($S98:CC98),CC98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CD98)+CD98>$T27,$T27-SUM($S98:CD98),CD98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CE98)+CE98>$T27,$T27-SUM($S98:CE98),CE98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CF98)+CF98>$T27,$T27-SUM($S98:CF98),CF98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CG98)+CG98>$T27,$T27-SUM($S98:CG98),CG98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CH98)+CH98>$T27,$T27-SUM($S98:CH98),CH98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CI98)+CI98>$T27,$T27-SUM($S98:CI98),CI98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CJ98)+CJ98>$T27,$T27-SUM($S98:CJ98),CJ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CK98)+CK98>$T27,$T27-SUM($S98:CK98),CK98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CL98)+CL98>$T27,$T27-SUM($S98:CL98),CL98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CM98)+CM98>$T27,$T27-SUM($S98:CM98),CM98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CN98)+CN98>$T27,$T27-SUM($S98:CN98),CN98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CO98)+CO98>$T27,$T27-SUM($S98:CO98),CO98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CP98)+CP98>$T27,$T27-SUM($S98:CP98),CP98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CQ98)+CQ98>$T27,$T27-SUM($S98:CQ98),CQ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CR98)+CR98>$T27,$T27-SUM($S98:CR98),CR98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CS98)+CS98>$T27,$T27-SUM($S98:CS98),CS98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CT98)+CT98>$T27,$T27-SUM($S98:CT98),CT98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CU98)+CU98>$T27,$T27-SUM($S98:CU98),CU98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CV98)+CV98>$T27,$T27-SUM($S98:CV98),CV98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CW98)+CW98>$T27,$T27-SUM($S98:CW98),CW98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CX98)+CX98>$T27,$T27-SUM($S98:CX98),CX98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CY98)+CY98>$T27,$T27-SUM($S98:CY98),CY98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:CZ98)+CZ98>$T27,$T27-SUM($S98:CZ98),CZ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DA98)+DA98>$T27,$T27-SUM($S98:DA98),DA98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DB98)+DB98>$T27,$T27-SUM($S98:DB98),DB98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DC98)+DC98>$T27,$T27-SUM($S98:DC98),DC98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DD98)+DD98>$T27,$T27-SUM($S98:DD98),DD98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DE98)+DE98>$T27,$T27-SUM($S98:DE98),DE98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DF98)+DF98>$T27,$T27-SUM($S98:DF98),DF98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DG98)+DG98>$T27,$T27-SUM($S98:DG98),DG98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DH98)+DH98>$T27,$T27-SUM($S98:DH98),DH98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DI98)+DI98>$T27,$T27-SUM($S98:DI98),DI98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DJ98)+DJ98>$T27,$T27-SUM($S98:DJ98),DJ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DK98)+DK98>$T27,$T27-SUM($S98:DK98),DK98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DL98)+DL98>$T27,$T27-SUM($S98:DL98),DL98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DM98)+DM98>$T27,$T27-SUM($S98:DM98),DM98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DN98)+DN98>$T27,$T27-SUM($S98:DN98),DN98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DO98)+DO98>$T27,$T27-SUM($S98:DO98),DO98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DP98)+DP98>$T27,$T27-SUM($S98:DP98),DP98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DQ98)+DQ98>$T27,$T27-SUM($S98:DQ98),DQ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DR98)+DR98>$T27,$T27-SUM($S98:DR98),DR98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DS98)+DS98>$T27,$T27-SUM($S98:DS98),DS98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DT98)+DT98>$T27,$T27-SUM($S98:DT98),DT98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DU98)+DU98>$T27,$T27-SUM($S98:DU98),DU98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DV98)+DV98>$T27,$T27-SUM($S98:DV98),DV98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DW98)+DW98>$T27,$T27-SUM($S98:DW98),DW98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DX98)+DX98>$T27,$T27-SUM($S98:DX98),DX98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DY98)+DY98>$T27,$T27-SUM($S98:DY98),DY98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:DZ98)+DZ98>$T27,$T27-SUM($S98:DZ98),DZ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EA98)+EA98>$T27,$T27-SUM($S98:EA98),EA98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EB98)+EB98>$T27,$T27-SUM($S98:EB98),EB98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EC98)+EC98>$T27,$T27-SUM($S98:EC98),EC98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:ED98)+ED98>$T27,$T27-SUM($S98:ED98),ED98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EE98)+EE98>$T27,$T27-SUM($S98:EE98),EE98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EF98)+EF98>$T27,$T27-SUM($S98:EF98),EF98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EG98)+EG98>$T27,$T27-SUM($S98:EG98),EG98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EH98)+EH98>$T27,$T27-SUM($S98:EH98),EH98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EI98)+EI98>$T27,$T27-SUM($S98:EI98),EI98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EJ98)+EJ98>$T27,$T27-SUM($S98:EJ98),EJ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EK98)+EK98>$T27,$T27-SUM($S98:EK98),EK98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EL98)+EL98>$T27,$T27-SUM($S98:EL98),EL98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EM98)+EM98>$T27,$T27-SUM($S98:EM98),EM98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EN98)+EN98>$T27,$T27-SUM($S98:EN98),EN98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EO98)+EO98>$T27,$T27-SUM($S98:EO98),EO98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EP98)+EP98>$T27,$T27-SUM($S98:EP98),EP98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EQ98)+EQ98>$T27,$T27-SUM($S98:EQ98),EQ98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:ER98)+ER98>$T27,$T27-SUM($S98:ER98),ER98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:ES98)+ES98>$T27,$T27-SUM($S98:ES98),ES98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:ET98)+ET98>$T27,$T27-SUM($S98:ET98),ET98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EU98)+EU98>$T27,$T27-SUM($S98:EU98),EU98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EV98)+EV98>$T27,$T27-SUM($S98:EV98),EV98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EW98)+EW98>$T27,$T27-SUM($S98:EW98),EW98)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($S98:EX98)+EX98>$T27,$T27-SUM($S98:EX98),EX98)","v":-1.6653345369377348E-16}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,7.4186122500000005E-3,{"$f":"IF(SUM($S99:U99)+U99>$T28,$T28-SUM($S99:U99),U99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:V99)+V99>$T28,$T28-SUM($S99:V99),V99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:W99)+W99>$T28,$T28-SUM($S99:W99),W99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:X99)+X99>$T28,$T28-SUM($S99:X99),X99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:Y99)+Y99>$T28,$T28-SUM($S99:Y99),Y99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:Z99)+Z99>$T28,$T28-SUM($S99:Z99),Z99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AA99)+AA99>$T28,$T28-SUM($S99:AA99),AA99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AB99)+AB99>$T28,$T28-SUM($S99:AB99),AB99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AC99)+AC99>$T28,$T28-SUM($S99:AC99),AC99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AD99)+AD99>$T28,$T28-SUM($S99:AD99),AD99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AE99)+AE99>$T28,$T28-SUM($S99:AE99),AE99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AF99)+AF99>$T28,$T28-SUM($S99:AF99),AF99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AG99)+AG99>$T28,$T28-SUM($S99:AG99),AG99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AH99)+AH99>$T28,$T28-SUM($S99:AH99),AH99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AI99)+AI99>$T28,$T28-SUM($S99:AI99),AI99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AJ99)+AJ99>$T28,$T28-SUM($S99:AJ99),AJ99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AK99)+AK99>$T28,$T28-SUM($S99:AK99),AK99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AL99)+AL99>$T28,$T28-SUM($S99:AL99),AL99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AM99)+AM99>$T28,$T28-SUM($S99:AM99),AM99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AN99)+AN99>$T28,$T28-SUM($S99:AN99),AN99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AO99)+AO99>$T28,$T28-SUM($S99:AO99),AO99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AP99)+AP99>$T28,$T28-SUM($S99:AP99),AP99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AQ99)+AQ99>$T28,$T28-SUM($S99:AQ99),AQ99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AR99)+AR99>$T28,$T28-SUM($S99:AR99),AR99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AS99)+AS99>$T28,$T28-SUM($S99:AS99),AS99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AT99)+AT99>$T28,$T28-SUM($S99:AT99),AT99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AU99)+AU99>$T28,$T28-SUM($S99:AU99),AU99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AV99)+AV99>$T28,$T28-SUM($S99:AV99),AV99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AW99)+AW99>$T28,$T28-SUM($S99:AW99),AW99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AX99)+AX99>$T28,$T28-SUM($S99:AX99),AX99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AY99)+AY99>$T28,$T28-SUM($S99:AY99),AY99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:AZ99)+AZ99>$T28,$T28-SUM($S99:AZ99),AZ99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BA99)+BA99>$T28,$T28-SUM($S99:BA99),BA99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BB99)+BB99>$T28,$T28-SUM($S99:BB99),BB99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BC99)+BC99>$T28,$T28-SUM($S99:BC99),BC99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BD99)+BD99>$T28,$T28-SUM($S99:BD99),BD99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BE99)+BE99>$T28,$T28-SUM($S99:BE99),BE99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BF99)+BF99>$T28,$T28-SUM($S99:BF99),BF99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BG99)+BG99>$T28,$T28-SUM($S99:BG99),BG99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BH99)+BH99>$T28,$T28-SUM($S99:BH99),BH99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BI99)+BI99>$T28,$T28-SUM($S99:BI99),BI99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BJ99)+BJ99>$T28,$T28-SUM($S99:BJ99),BJ99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BK99)+BK99>$T28,$T28-SUM($S99:BK99),BK99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BL99)+BL99>$T28,$T28-SUM($S99:BL99),BL99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BM99)+BM99>$T28,$T28-SUM($S99:BM99),BM99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BN99)+BN99>$T28,$T28-SUM($S99:BN99),BN99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BO99)+BO99>$T28,$T28-SUM($S99:BO99),BO99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BP99)+BP99>$T28,$T28-SUM($S99:BP99),BP99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BQ99)+BQ99>$T28,$T28-SUM($S99:BQ99),BQ99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BR99)+BR99>$T28,$T28-SUM($S99:BR99),BR99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BS99)+BS99>$T28,$T28-SUM($S99:BS99),BS99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BT99)+BT99>$T28,$T28-SUM($S99:BT99),BT99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BU99)+BU99>$T28,$T28-SUM($S99:BU99),BU99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BV99)+BV99>$T28,$T28-SUM($S99:BV99),BV99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BW99)+BW99>$T28,$T28-SUM($S99:BW99),BW99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BX99)+BX99>$T28,$T28-SUM($S99:BX99),BX99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BY99)+BY99>$T28,$T28-SUM($S99:BY99),BY99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:BZ99)+BZ99>$T28,$T28-SUM($S99:BZ99),BZ99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CA99)+CA99>$T28,$T28-SUM($S99:CA99),CA99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CB99)+CB99>$T28,$T28-SUM($S99:CB99),CB99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CC99)+CC99>$T28,$T28-SUM($S99:CC99),CC99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CD99)+CD99>$T28,$T28-SUM($S99:CD99),CD99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CE99)+CE99>$T28,$T28-SUM($S99:CE99),CE99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CF99)+CF99>$T28,$T28-SUM($S99:CF99),CF99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CG99)+CG99>$T28,$T28-SUM($S99:CG99),CG99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CH99)+CH99>$T28,$T28-SUM($S99:CH99),CH99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CI99)+CI99>$T28,$T28-SUM($S99:CI99),CI99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CJ99)+CJ99>$T28,$T28-SUM($S99:CJ99),CJ99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CK99)+CK99>$T28,$T28-SUM($S99:CK99),CK99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CL99)+CL99>$T28,$T28-SUM($S99:CL99),CL99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CM99)+CM99>$T28,$T28-SUM($S99:CM99),CM99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CN99)+CN99>$T28,$T28-SUM($S99:CN99),CN99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CO99)+CO99>$T28,$T28-SUM($S99:CO99),CO99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CP99)+CP99>$T28,$T28-SUM($S99:CP99),CP99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CQ99)+CQ99>$T28,$T28-SUM($S99:CQ99),CQ99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CR99)+CR99>$T28,$T28-SUM($S99:CR99),CR99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CS99)+CS99>$T28,$T28-SUM($S99:CS99),CS99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CT99)+CT99>$T28,$T28-SUM($S99:CT99),CT99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CU99)+CU99>$T28,$T28-SUM($S99:CU99),CU99)","v":7.4186122500000005E-3},{"$f":"IF(SUM($S99:CV99)+CV99>$T28,$T28-SUM($S99:CV99),CV99)","v":0},{"$f":"IF(SUM($S99:CW99)+CW99>$T28,$T28-SUM($S99:CW99),CW99)","v":0},{"$f":"IF(SUM($S99:CX99)+CX99>$T28,$T28-SUM($S99:CX99),CX99)","v":0},{"$f":"IF(SUM($S99:CY99)+CY99>$T28,$T28-SUM($S99:CY99),CY99)","v":0},{"$f":"IF(SUM($S99:CZ99)+CZ99>$T28,$T28-SUM($S99:CZ99),CZ99)","v":0},{"$f":"IF(SUM($S99:DA99)+DA99>$T28,$T28-SUM($S99:DA99),DA99)","v":0},{"$f":"IF(SUM($S99:DB99)+DB99>$T28,$T28-SUM($S99:DB99),DB99)","v":0},{"$f":"IF(SUM($S99:DC99)+DC99>$T28,$T28-SUM($S99:DC99),DC99)","v":0},{"$f":"IF(SUM($S99:DD99)+DD99>$T28,$T28-SUM($S99:DD99),DD99)","v":0},{"$f":"IF(SUM($S99:DE99)+DE99>$T28,$T28-SUM($S99:DE99),DE99)","v":0},{"$f":"IF(SUM($S99:DF99)+DF99>$T28,$T28-SUM($S99:DF99),DF99)","v":0},{"$f":"IF(SUM($S99:DG99)+DG99>$T28,$T28-SUM($S99:DG99),DG99)","v":0},{"$f":"IF(SUM($S99:DH99)+DH99>$T28,$T28-SUM($S99:DH99),DH99)","v":0},{"$f":"IF(SUM($S99:DI99)+DI99>$T28,$T28-SUM($S99:DI99),DI99)","v":0},{"$f":"IF(SUM($S99:DJ99)+DJ99>$T28,$T28-SUM($S99:DJ99),DJ99)","v":0},{"$f":"IF(SUM($S99:DK99)+DK99>$T28,$T28-SUM($S99:DK99),DK99)","v":0},{"$f":"IF(SUM($S99:DL99)+DL99>$T28,$T28-SUM($S99:DL99),DL99)","v":0},{"$f":"IF(SUM($S99:DM99)+DM99>$T28,$T28-SUM($S99:DM99),DM99)","v":0},{"$f":"IF(SUM($S99:DN99)+DN99>$T28,$T28-SUM($S99:DN99),DN99)","v":0},{"$f":"IF(SUM($S99:DO99)+DO99>$T28,$T28-SUM($S99:DO99),DO99)","v":0},{"$f":"IF(SUM($S99:DP99)+DP99>$T28,$T28-SUM($S99:DP99),DP99)","v":0},{"$f":"IF(SUM($S99:DQ99)+DQ99>$T28,$T28-SUM($S99:DQ99),DQ99)","v":0},{"$f":"IF(SUM($S99:DR99)+DR99>$T28,$T28-SUM($S99:DR99),DR99)","v":0},{"$f":"IF(SUM($S99:DS99)+DS99>$T28,$T28-SUM($S99:DS99),DS99)","v":0},{"$f":"IF(SUM($S99:DT99)+DT99>$T28,$T28-SUM($S99:DT99),DT99)","v":0},{"$f":"IF(SUM($S99:DU99)+DU99>$T28,$T28-SUM($S99:DU99),DU99)","v":0},{"$f":"IF(SUM($S99:DV99)+DV99>$T28,$T28-SUM($S99:DV99),DV99)","v":0},{"$f":"IF(SUM($S99:DW99)+DW99>$T28,$T28-SUM($S99:DW99),DW99)","v":0},{"$f":"IF(SUM($S99:DX99)+DX99>$T28,$T28-SUM($S99:DX99),DX99)","v":0},{"$f":"IF(SUM($S99:DY99)+DY99>$T28,$T28-SUM($S99:DY99),DY99)","v":0},{"$f":"IF(SUM($S99:DZ99)+DZ99>$T28,$T28-SUM($S99:DZ99),DZ99)","v":0},{"$f":"IF(SUM($S99:EA99)+EA99>$T28,$T28-SUM($S99:EA99),EA99)","v":0},{"$f":"IF(SUM($S99:EB99)+EB99>$T28,$T28-SUM($S99:EB99),EB99)","v":0},{"$f":"IF(SUM($S99:EC99)+EC99>$T28,$T28-SUM($S99:EC99),EC99)","v":0},{"$f":"IF(SUM($S99:ED99)+ED99>$T28,$T28-SUM($S99:ED99),ED99)","v":0},{"$f":"IF(SUM($S99:EE99)+EE99>$T28,$T28-SUM($S99:EE99),EE99)","v":0},{"$f":"IF(SUM($S99:EF99)+EF99>$T28,$T28-SUM($S99:EF99),EF99)","v":0},{"$f":"IF(SUM($S99:EG99)+EG99>$T28,$T28-SUM($S99:EG99),EG99)","v":0},{"$f":"IF(SUM($S99:EH99)+EH99>$T28,$T28-SUM($S99:EH99),EH99)","v":0},{"$f":"IF(SUM($S99:EI99)+EI99>$T28,$T28-SUM($S99:EI99),EI99)","v":0},{"$f":"IF(SUM($S99:EJ99)+EJ99>$T28,$T28-SUM($S99:EJ99),EJ99)","v":0},{"$f":"IF(SUM($S99:EK99)+EK99>$T28,$T28-SUM($S99:EK99),EK99)","v":0},{"$f":"IF(SUM($S99:EL99)+EL99>$T28,$T28-SUM($S99:EL99),EL99)","v":0},{"$f":"IF(SUM($S99:EM99)+EM99>$T28,$T28-SUM($S99:EM99),EM99)","v":0},{"$f":"IF(SUM($S99:EN99)+EN99>$T28,$T28-SUM($S99:EN99),EN99)","v":0},{"$f":"IF(SUM($S99:EO99)+EO99>$T28,$T28-SUM($S99:EO99),EO99)","v":0},{"$f":"IF(SUM($S99:EP99)+EP99>$T28,$T28-SUM($S99:EP99),EP99)","v":0},{"$f":"IF(SUM($S99:EQ99)+EQ99>$T28,$T28-SUM($S99:EQ99),EQ99)","v":0},{"$f":"IF(SUM($S99:ER99)+ER99>$T28,$T28-SUM($S99:ER99),ER99)","v":0},{"$f":"IF(SUM($S99:ES99)+ES99>$T28,$T28-SUM($S99:ES99),ES99)","v":0},{"$f":"IF(SUM($S99:ET99)+ET99>$T28,$T28-SUM($S99:ET99),ET99)","v":0},{"$f":"IF(SUM($S99:EU99)+EU99>$T28,$T28-SUM($S99:EU99),EU99)","v":0},{"$f":"IF(SUM($S99:EV99)+EV99>$T28,$T28-SUM($S99:EV99),EV99)","v":0},{"$f":"IF(SUM($S99:EW99)+EW99>$T28,$T28-SUM($S99:EW99),EW99)","v":0},{"$f":"IF(SUM($S99:EX99)+EX99>$T28,$T28-SUM($S99:EX99),EX99)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S100:U100)+U100>$T29,$T29-SUM($S100:U100),U100)","v":0},{"$f":"IF(SUM($S100:V100)+V100>$T29,$T29-SUM($S100:V100),V100)","v":0},{"$f":"IF(SUM($S100:W100)+W100>$T29,$T29-SUM($S100:W100),W100)","v":0},{"$f":"IF(SUM($S100:X100)+X100>$T29,$T29-SUM($S100:X100),X100)","v":0},{"$f":"IF(SUM($S100:Y100)+Y100>$T29,$T29-SUM($S100:Y100),Y100)","v":0},{"$f":"IF(SUM($S100:Z100)+Z100>$T29,$T29-SUM($S100:Z100),Z100)","v":0},{"$f":"IF(SUM($S100:AA100)+AA100>$T29,$T29-SUM($S100:AA100),AA100)","v":0},{"$f":"IF(SUM($S100:AB100)+AB100>$T29,$T29-SUM($S100:AB100),AB100)","v":0},{"$f":"IF(SUM($S100:AC100)+AC100>$T29,$T29-SUM($S100:AC100),AC100)","v":0},{"$f":"IF(SUM($S100:AD100)+AD100>$T29,$T29-SUM($S100:AD100),AD100)","v":0},{"$f":"IF(SUM($S100:AE100)+AE100>$T29,$T29-SUM($S100:AE100),AE100)","v":0},{"$f":"IF(SUM($S100:AF100)+AF100>$T29,$T29-SUM($S100:AF100),AF100)","v":0},{"$f":"IF(SUM($S100:AG100)+AG100>$T29,$T29-SUM($S100:AG100),AG100)","v":0},{"$f":"IF(SUM($S100:AH100)+AH100>$T29,$T29-SUM($S100:AH100),AH100)","v":0},{"$f":"IF(SUM($S100:AI100)+AI100>$T29,$T29-SUM($S100:AI100),AI100)","v":0},{"$f":"IF(SUM($S100:AJ100)+AJ100>$T29,$T29-SUM($S100:AJ100),AJ100)","v":0},{"$f":"IF(SUM($S100:AK100)+AK100>$T29,$T29-SUM($S100:AK100),AK100)","v":0},{"$f":"IF(SUM($S100:AL100)+AL100>$T29,$T29-SUM($S100:AL100),AL100)","v":0},{"$f":"IF(SUM($S100:AM100)+AM100>$T29,$T29-SUM($S100:AM100),AM100)","v":0},{"$f":"IF(SUM($S100:AN100)+AN100>$T29,$T29-SUM($S100:AN100),AN100)","v":0},{"$f":"IF(SUM($S100:AO100)+AO100>$T29,$T29-SUM($S100:AO100),AO100)","v":0},{"$f":"IF(SUM($S100:AP100)+AP100>$T29,$T29-SUM($S100:AP100),AP100)","v":0},{"$f":"IF(SUM($S100:AQ100)+AQ100>$T29,$T29-SUM($S100:AQ100),AQ100)","v":0},{"$f":"IF(SUM($S100:AR100)+AR100>$T29,$T29-SUM($S100:AR100),AR100)","v":0},{"$f":"IF(SUM($S100:AS100)+AS100>$T29,$T29-SUM($S100:AS100),AS100)","v":0},{"$f":"IF(SUM($S100:AT100)+AT100>$T29,$T29-SUM($S100:AT100),AT100)","v":0},{"$f":"IF(SUM($S100:AU100)+AU100>$T29,$T29-SUM($S100:AU100),AU100)","v":0},{"$f":"IF(SUM($S100:AV100)+AV100>$T29,$T29-SUM($S100:AV100),AV100)","v":0},{"$f":"IF(SUM($S100:AW100)+AW100>$T29,$T29-SUM($S100:AW100),AW100)","v":0},{"$f":"IF(SUM($S100:AX100)+AX100>$T29,$T29-SUM($S100:AX100),AX100)","v":0},{"$f":"IF(SUM($S100:AY100)+AY100>$T29,$T29-SUM($S100:AY100),AY100)","v":0},{"$f":"IF(SUM($S100:AZ100)+AZ100>$T29,$T29-SUM($S100:AZ100),AZ100)","v":0},{"$f":"IF(SUM($S100:BA100)+BA100>$T29,$T29-SUM($S100:BA100),BA100)","v":0},{"$f":"IF(SUM($S100:BB100)+BB100>$T29,$T29-SUM($S100:BB100),BB100)","v":0},{"$f":"IF(SUM($S100:BC100)+BC100>$T29,$T29-SUM($S100:BC100),BC100)","v":0},{"$f":"IF(SUM($S100:BD100)+BD100>$T29,$T29-SUM($S100:BD100),BD100)","v":0},{"$f":"IF(SUM($S100:BE100)+BE100>$T29,$T29-SUM($S100:BE100),BE100)","v":0},{"$f":"IF(SUM($S100:BF100)+BF100>$T29,$T29-SUM($S100:BF100),BF100)","v":0},{"$f":"IF(SUM($S100:BG100)+BG100>$T29,$T29-SUM($S100:BG100),BG100)","v":0},{"$f":"IF(SUM($S100:BH100)+BH100>$T29,$T29-SUM($S100:BH100),BH100)","v":0},{"$f":"IF(SUM($S100:BI100)+BI100>$T29,$T29-SUM($S100:BI100),BI100)","v":0},{"$f":"IF(SUM($S100:BJ100)+BJ100>$T29,$T29-SUM($S100:BJ100),BJ100)","v":0},{"$f":"IF(SUM($S100:BK100)+BK100>$T29,$T29-SUM($S100:BK100),BK100)","v":0},{"$f":"IF(SUM($S100:BL100)+BL100>$T29,$T29-SUM($S100:BL100),BL100)","v":0},{"$f":"IF(SUM($S100:BM100)+BM100>$T29,$T29-SUM($S100:BM100),BM100)","v":0},{"$f":"IF(SUM($S100:BN100)+BN100>$T29,$T29-SUM($S100:BN100),BN100)","v":0},{"$f":"IF(SUM($S100:BO100)+BO100>$T29,$T29-SUM($S100:BO100),BO100)","v":0},{"$f":"IF(SUM($S100:BP100)+BP100>$T29,$T29-SUM($S100:BP100),BP100)","v":0},{"$f":"IF(SUM($S100:BQ100)+BQ100>$T29,$T29-SUM($S100:BQ100),BQ100)","v":0},{"$f":"IF(SUM($S100:BR100)+BR100>$T29,$T29-SUM($S100:BR100),BR100)","v":0},{"$f":"IF(SUM($S100:BS100)+BS100>$T29,$T29-SUM($S100:BS100),BS100)","v":0},{"$f":"IF(SUM($S100:BT100)+BT100>$T29,$T29-SUM($S100:BT100),BT100)","v":0},{"$f":"IF(SUM($S100:BU100)+BU100>$T29,$T29-SUM($S100:BU100),BU100)","v":0},{"$f":"IF(SUM($S100:BV100)+BV100>$T29,$T29-SUM($S100:BV100),BV100)","v":0},{"$f":"IF(SUM($S100:BW100)+BW100>$T29,$T29-SUM($S100:BW100),BW100)","v":0},{"$f":"IF(SUM($S100:BX100)+BX100>$T29,$T29-SUM($S100:BX100),BX100)","v":0},{"$f":"IF(SUM($S100:BY100)+BY100>$T29,$T29-SUM($S100:BY100),BY100)","v":0},{"$f":"IF(SUM($S100:BZ100)+BZ100>$T29,$T29-SUM($S100:BZ100),BZ100)","v":0},{"$f":"IF(SUM($S100:CA100)+CA100>$T29,$T29-SUM($S100:CA100),CA100)","v":0},{"$f":"IF(SUM($S100:CB100)+CB100>$T29,$T29-SUM($S100:CB100),CB100)","v":0},{"$f":"IF(SUM($S100:CC100)+CC100>$T29,$T29-SUM($S100:CC100),CC100)","v":0},{"$f":"IF(SUM($S100:CD100)+CD100>$T29,$T29-SUM($S100:CD100),CD100)","v":0},{"$f":"IF(SUM($S100:CE100)+CE100>$T29,$T29-SUM($S100:CE100),CE100)","v":0},{"$f":"IF(SUM($S100:CF100)+CF100>$T29,$T29-SUM($S100:CF100),CF100)","v":0},{"$f":"IF(SUM($S100:CG100)+CG100>$T29,$T29-SUM($S100:CG100),CG100)","v":0},{"$f":"IF(SUM($S100:CH100)+CH100>$T29,$T29-SUM($S100:CH100),CH100)","v":0},{"$f":"IF(SUM($S100:CI100)+CI100>$T29,$T29-SUM($S100:CI100),CI100)","v":0},{"$f":"IF(SUM($S100:CJ100)+CJ100>$T29,$T29-SUM($S100:CJ100),CJ100)","v":0},{"$f":"IF(SUM($S100:CK100)+CK100>$T29,$T29-SUM($S100:CK100),CK100)","v":0},{"$f":"IF(SUM($S100:CL100)+CL100>$T29,$T29-SUM($S100:CL100),CL100)","v":0},{"$f":"IF(SUM($S100:CM100)+CM100>$T29,$T29-SUM($S100:CM100),CM100)","v":0},{"$f":"IF(SUM($S100:CN100)+CN100>$T29,$T29-SUM($S100:CN100),CN100)","v":0},{"$f":"IF(SUM($S100:CO100)+CO100>$T29,$T29-SUM($S100:CO100),CO100)","v":0},{"$f":"IF(SUM($S100:CP100)+CP100>$T29,$T29-SUM($S100:CP100),CP100)","v":0},{"$f":"IF(SUM($S100:CQ100)+CQ100>$T29,$T29-SUM($S100:CQ100),CQ100)","v":0},{"$f":"IF(SUM($S100:CR100)+CR100>$T29,$T29-SUM($S100:CR100),CR100)","v":0},{"$f":"IF(SUM($S100:CS100)+CS100>$T29,$T29-SUM($S100:CS100),CS100)","v":0},{"$f":"IF(SUM($S100:CT100)+CT100>$T29,$T29-SUM($S100:CT100),CT100)","v":0},{"$f":"IF(SUM($S100:CU100)+CU100>$T29,$T29-SUM($S100:CU100),CU100)","v":0},{"$f":"IF(SUM($S100:CV100)+CV100>$T29,$T29-SUM($S100:CV100),CV100)","v":0},{"$f":"IF(SUM($S100:CW100)+CW100>$T29,$T29-SUM($S100:CW100),CW100)","v":0},{"$f":"IF(SUM($S100:CX100)+CX100>$T29,$T29-SUM($S100:CX100),CX100)","v":0},{"$f":"IF(SUM($S100:CY100)+CY100>$T29,$T29-SUM($S100:CY100),CY100)","v":0},{"$f":"IF(SUM($S100:CZ100)+CZ100>$T29,$T29-SUM($S100:CZ100),CZ100)","v":0},{"$f":"IF(SUM($S100:DA100)+DA100>$T29,$T29-SUM($S100:DA100),DA100)","v":0},{"$f":"IF(SUM($S100:DB100)+DB100>$T29,$T29-SUM($S100:DB100),DB100)","v":0},{"$f":"IF(SUM($S100:DC100)+DC100>$T29,$T29-SUM($S100:DC100),DC100)","v":0},{"$f":"IF(SUM($S100:DD100)+DD100>$T29,$T29-SUM($S100:DD100),DD100)","v":0},{"$f":"IF(SUM($S100:DE100)+DE100>$T29,$T29-SUM($S100:DE100),DE100)","v":0},{"$f":"IF(SUM($S100:DF100)+DF100>$T29,$T29-SUM($S100:DF100),DF100)","v":0},{"$f":"IF(SUM($S100:DG100)+DG100>$T29,$T29-SUM($S100:DG100),DG100)","v":0},{"$f":"IF(SUM($S100:DH100)+DH100>$T29,$T29-SUM($S100:DH100),DH100)","v":0},{"$f":"IF(SUM($S100:DI100)+DI100>$T29,$T29-SUM($S100:DI100),DI100)","v":0},{"$f":"IF(SUM($S100:DJ100)+DJ100>$T29,$T29-SUM($S100:DJ100),DJ100)","v":0},{"$f":"IF(SUM($S100:DK100)+DK100>$T29,$T29-SUM($S100:DK100),DK100)","v":0},{"$f":"IF(SUM($S100:DL100)+DL100>$T29,$T29-SUM($S100:DL100),DL100)","v":0},{"$f":"IF(SUM($S100:DM100)+DM100>$T29,$T29-SUM($S100:DM100),DM100)","v":0},{"$f":"IF(SUM($S100:DN100)+DN100>$T29,$T29-SUM($S100:DN100),DN100)","v":0},{"$f":"IF(SUM($S100:DO100)+DO100>$T29,$T29-SUM($S100:DO100),DO100)","v":0},{"$f":"IF(SUM($S100:DP100)+DP100>$T29,$T29-SUM($S100:DP100),DP100)","v":0},{"$f":"IF(SUM($S100:DQ100)+DQ100>$T29,$T29-SUM($S100:DQ100),DQ100)","v":0},{"$f":"IF(SUM($S100:DR100)+DR100>$T29,$T29-SUM($S100:DR100),DR100)","v":0},{"$f":"IF(SUM($S100:DS100)+DS100>$T29,$T29-SUM($S100:DS100),DS100)","v":0},{"$f":"IF(SUM($S100:DT100)+DT100>$T29,$T29-SUM($S100:DT100),DT100)","v":0},{"$f":"IF(SUM($S100:DU100)+DU100>$T29,$T29-SUM($S100:DU100),DU100)","v":0},{"$f":"IF(SUM($S100:DV100)+DV100>$T29,$T29-SUM($S100:DV100),DV100)","v":0},{"$f":"IF(SUM($S100:DW100)+DW100>$T29,$T29-SUM($S100:DW100),DW100)","v":0},{"$f":"IF(SUM($S100:DX100)+DX100>$T29,$T29-SUM($S100:DX100),DX100)","v":0},{"$f":"IF(SUM($S100:DY100)+DY100>$T29,$T29-SUM($S100:DY100),DY100)","v":0},{"$f":"IF(SUM($S100:DZ100)+DZ100>$T29,$T29-SUM($S100:DZ100),DZ100)","v":0},{"$f":"IF(SUM($S100:EA100)+EA100>$T29,$T29-SUM($S100:EA100),EA100)","v":0},{"$f":"IF(SUM($S100:EB100)+EB100>$T29,$T29-SUM($S100:EB100),EB100)","v":0},{"$f":"IF(SUM($S100:EC100)+EC100>$T29,$T29-SUM($S100:EC100),EC100)","v":0},{"$f":"IF(SUM($S100:ED100)+ED100>$T29,$T29-SUM($S100:ED100),ED100)","v":0},{"$f":"IF(SUM($S100:EE100)+EE100>$T29,$T29-SUM($S100:EE100),EE100)","v":0},{"$f":"IF(SUM($S100:EF100)+EF100>$T29,$T29-SUM($S100:EF100),EF100)","v":0},{"$f":"IF(SUM($S100:EG100)+EG100>$T29,$T29-SUM($S100:EG100),EG100)","v":0},{"$f":"IF(SUM($S100:EH100)+EH100>$T29,$T29-SUM($S100:EH100),EH100)","v":0},{"$f":"IF(SUM($S100:EI100)+EI100>$T29,$T29-SUM($S100:EI100),EI100)","v":0},{"$f":"IF(SUM($S100:EJ100)+EJ100>$T29,$T29-SUM($S100:EJ100),EJ100)","v":0},{"$f":"IF(SUM($S100:EK100)+EK100>$T29,$T29-SUM($S100:EK100),EK100)","v":0},{"$f":"IF(SUM($S100:EL100)+EL100>$T29,$T29-SUM($S100:EL100),EL100)","v":0},{"$f":"IF(SUM($S100:EM100)+EM100>$T29,$T29-SUM($S100:EM100),EM100)","v":0},{"$f":"IF(SUM($S100:EN100)+EN100>$T29,$T29-SUM($S100:EN100),EN100)","v":0},{"$f":"IF(SUM($S100:EO100)+EO100>$T29,$T29-SUM($S100:EO100),EO100)","v":0},{"$f":"IF(SUM($S100:EP100)+EP100>$T29,$T29-SUM($S100:EP100),EP100)","v":0},{"$f":"IF(SUM($S100:EQ100)+EQ100>$T29,$T29-SUM($S100:EQ100),EQ100)","v":0},{"$f":"IF(SUM($S100:ER100)+ER100>$T29,$T29-SUM($S100:ER100),ER100)","v":0},{"$f":"IF(SUM($S100:ES100)+ES100>$T29,$T29-SUM($S100:ES100),ES100)","v":0},{"$f":"IF(SUM($S100:ET100)+ET100>$T29,$T29-SUM($S100:ET100),ET100)","v":0},{"$f":"IF(SUM($S100:EU100)+EU100>$T29,$T29-SUM($S100:EU100),EU100)","v":0},{"$f":"IF(SUM($S100:EV100)+EV100>$T29,$T29-SUM($S100:EV100),EV100)","v":0},{"$f":"IF(SUM($S100:EW100)+EW100>$T29,$T29-SUM($S100:EW100),EW100)","v":0},{"$f":"IF(SUM($S100:EX100)+EX100>$T29,$T29-SUM($S100:EX100),EX100)","v":0}]
[]
[null,"Depreciation:  1997 Q2 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U22/$F104","v":0.20145361574999998},{"$f":"IF(SUM($S104:V104)+V104>$U22,$U22-SUM($S104:V104),V104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:W104)+W104>$U22,$U22-SUM($S104:W104),W104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:X104)+X104>$U22,$U22-SUM($S104:X104),X104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:Y104)+Y104>$U22,$U22-SUM($S104:Y104),Y104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:Z104)+Z104>$U22,$U22-SUM($S104:Z104),Z104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AA104)+AA104>$U22,$U22-SUM($S104:AA104),AA104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AB104)+AB104>$U22,$U22-SUM($S104:AB104),AB104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AC104)+AC104>$U22,$U22-SUM($S104:AC104),AC104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AD104)+AD104>$U22,$U22-SUM($S104:AD104),AD104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AE104)+AE104>$U22,$U22-SUM($S104:AE104),AE104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AF104)+AF104>$U22,$U22-SUM($S104:AF104),AF104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AG104)+AG104>$U22,$U22-SUM($S104:AG104),AG104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AH104)+AH104>$U22,$U22-SUM($S104:AH104),AH104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AI104)+AI104>$U22,$U22-SUM($S104:AI104),AI104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AJ104)+AJ104>$U22,$U22-SUM($S104:AJ104),AJ104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AK104)+AK104>$U22,$U22-SUM($S104:AK104),AK104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AL104)+AL104>$U22,$U22-SUM($S104:AL104),AL104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AM104)+AM104>$U22,$U22-SUM($S104:AM104),AM104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AN104)+AN104>$U22,$U22-SUM($S104:AN104),AN104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AO104)+AO104>$U22,$U22-SUM($S104:AO104),AO104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AP104)+AP104>$U22,$U22-SUM($S104:AP104),AP104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AQ104)+AQ104>$U22,$U22-SUM($S104:AQ104),AQ104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AR104)+AR104>$U22,$U22-SUM($S104:AR104),AR104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AS104)+AS104>$U22,$U22-SUM($S104:AS104),AS104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AT104)+AT104>$U22,$U22-SUM($S104:AT104),AT104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AU104)+AU104>$U22,$U22-SUM($S104:AU104),AU104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AV104)+AV104>$U22,$U22-SUM($S104:AV104),AV104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AW104)+AW104>$U22,$U22-SUM($S104:AW104),AW104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AX104)+AX104>$U22,$U22-SUM($S104:AX104),AX104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AY104)+AY104>$U22,$U22-SUM($S104:AY104),AY104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:AZ104)+AZ104>$U22,$U22-SUM($S104:AZ104),AZ104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BA104)+BA104>$U22,$U22-SUM($S104:BA104),BA104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BB104)+BB104>$U22,$U22-SUM($S104:BB104),BB104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BC104)+BC104>$U22,$U22-SUM($S104:BC104),BC104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BD104)+BD104>$U22,$U22-SUM($S104:BD104),BD104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BE104)+BE104>$U22,$U22-SUM($S104:BE104),BE104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BF104)+BF104>$U22,$U22-SUM($S104:BF104),BF104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BG104)+BG104>$U22,$U22-SUM($S104:BG104),BG104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BH104)+BH104>$U22,$U22-SUM($S104:BH104),BH104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BI104)+BI104>$U22,$U22-SUM($S104:BI104),BI104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BJ104)+BJ104>$U22,$U22-SUM($S104:BJ104),BJ104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BK104)+BK104>$U22,$U22-SUM($S104:BK104),BK104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BL104)+BL104>$U22,$U22-SUM($S104:BL104),BL104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BM104)+BM104>$U22,$U22-SUM($S104:BM104),BM104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BN104)+BN104>$U22,$U22-SUM($S104:BN104),BN104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BO104)+BO104>$U22,$U22-SUM($S104:BO104),BO104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BP104)+BP104>$U22,$U22-SUM($S104:BP104),BP104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BQ104)+BQ104>$U22,$U22-SUM($S104:BQ104),BQ104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BR104)+BR104>$U22,$U22-SUM($S104:BR104),BR104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BS104)+BS104>$U22,$U22-SUM($S104:BS104),BS104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BT104)+BT104>$U22,$U22-SUM($S104:BT104),BT104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BU104)+BU104>$U22,$U22-SUM($S104:BU104),BU104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BV104)+BV104>$U22,$U22-SUM($S104:BV104),BV104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BW104)+BW104>$U22,$U22-SUM($S104:BW104),BW104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BX104)+BX104>$U22,$U22-SUM($S104:BX104),BX104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BY104)+BY104>$U22,$U22-SUM($S104:BY104),BY104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:BZ104)+BZ104>$U22,$U22-SUM($S104:BZ104),BZ104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CA104)+CA104>$U22,$U22-SUM($S104:CA104),CA104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CB104)+CB104>$U22,$U22-SUM($S104:CB104),CB104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CC104)+CC104>$U22,$U22-SUM($S104:CC104),CC104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CD104)+CD104>$U22,$U22-SUM($S104:CD104),CD104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CE104)+CE104>$U22,$U22-SUM($S104:CE104),CE104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CF104)+CF104>$U22,$U22-SUM($S104:CF104),CF104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CG104)+CG104>$U22,$U22-SUM($S104:CG104),CG104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CH104)+CH104>$U22,$U22-SUM($S104:CH104),CH104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CI104)+CI104>$U22,$U22-SUM($S104:CI104),CI104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CJ104)+CJ104>$U22,$U22-SUM($S104:CJ104),CJ104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CK104)+CK104>$U22,$U22-SUM($S104:CK104),CK104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CL104)+CL104>$U22,$U22-SUM($S104:CL104),CL104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CM104)+CM104>$U22,$U22-SUM($S104:CM104),CM104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CN104)+CN104>$U22,$U22-SUM($S104:CN104),CN104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CO104)+CO104>$U22,$U22-SUM($S104:CO104),CO104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CP104)+CP104>$U22,$U22-SUM($S104:CP104),CP104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CQ104)+CQ104>$U22,$U22-SUM($S104:CQ104),CQ104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CR104)+CR104>$U22,$U22-SUM($S104:CR104),CR104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CS104)+CS104>$U22,$U22-SUM($S104:CS104),CS104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CT104)+CT104>$U22,$U22-SUM($S104:CT104),CT104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CU104)+CU104>$U22,$U22-SUM($S104:CU104),CU104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CV104)+CV104>$U22,$U22-SUM($S104:CV104),CV104)","v":0.20145361574999998},{"$f":"IF(SUM($S104:CW104)+CW104>$U22,$U22-SUM($S104:CW104),CW104)","v":2.1316282072803006E-14},{"$f":"IF(SUM($S104:CX104)+CX104>$U22,$U22-SUM($S104:CX104),CX104)","v":2.1316282072803006E-14},{"$f":"IF(SUM($S104:CY104)+CY104>$U22,$U22-SUM($S104:CY104),CY104)","v":2.1316282072803006E-14},{"$f":"IF(SUM($S104:CZ104)+CZ104>$U22,$U22-SUM($S104:CZ104),CZ104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DA104)+DA104>$U22,$U22-SUM($S104:DA104),DA104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DB104)+DB104>$U22,$U22-SUM($S104:DB104),DB104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DC104)+DC104>$U22,$U22-SUM($S104:DC104),DC104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DD104)+DD104>$U22,$U22-SUM($S104:DD104),DD104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DE104)+DE104>$U22,$U22-SUM($S104:DE104),DE104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DF104)+DF104>$U22,$U22-SUM($S104:DF104),DF104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DG104)+DG104>$U22,$U22-SUM($S104:DG104),DG104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DH104)+DH104>$U22,$U22-SUM($S104:DH104),DH104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DI104)+DI104>$U22,$U22-SUM($S104:DI104),DI104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DJ104)+DJ104>$U22,$U22-SUM($S104:DJ104),DJ104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DK104)+DK104>$U22,$U22-SUM($S104:DK104),DK104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DL104)+DL104>$U22,$U22-SUM($S104:DL104),DL104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DM104)+DM104>$U22,$U22-SUM($S104:DM104),DM104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DN104)+DN104>$U22,$U22-SUM($S104:DN104),DN104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DO104)+DO104>$U22,$U22-SUM($S104:DO104),DO104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DP104)+DP104>$U22,$U22-SUM($S104:DP104),DP104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DQ104)+DQ104>$U22,$U22-SUM($S104:DQ104),DQ104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DR104)+DR104>$U22,$U22-SUM($S104:DR104),DR104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DS104)+DS104>$U22,$U22-SUM($S104:DS104),DS104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DT104)+DT104>$U22,$U22-SUM($S104:DT104),DT104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DU104)+DU104>$U22,$U22-SUM($S104:DU104),DU104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DV104)+DV104>$U22,$U22-SUM($S104:DV104),DV104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DW104)+DW104>$U22,$U22-SUM($S104:DW104),DW104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DX104)+DX104>$U22,$U22-SUM($S104:DX104),DX104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DY104)+DY104>$U22,$U22-SUM($S104:DY104),DY104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:DZ104)+DZ104>$U22,$U22-SUM($S104:DZ104),DZ104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EA104)+EA104>$U22,$U22-SUM($S104:EA104),EA104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EB104)+EB104>$U22,$U22-SUM($S104:EB104),EB104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EC104)+EC104>$U22,$U22-SUM($S104:EC104),EC104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:ED104)+ED104>$U22,$U22-SUM($S104:ED104),ED104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EE104)+EE104>$U22,$U22-SUM($S104:EE104),EE104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EF104)+EF104>$U22,$U22-SUM($S104:EF104),EF104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EG104)+EG104>$U22,$U22-SUM($S104:EG104),EG104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EH104)+EH104>$U22,$U22-SUM($S104:EH104),EH104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EI104)+EI104>$U22,$U22-SUM($S104:EI104),EI104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EJ104)+EJ104>$U22,$U22-SUM($S104:EJ104),EJ104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EK104)+EK104>$U22,$U22-SUM($S104:EK104),EK104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EL104)+EL104>$U22,$U22-SUM($S104:EL104),EL104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EM104)+EM104>$U22,$U22-SUM($S104:EM104),EM104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EN104)+EN104>$U22,$U22-SUM($S104:EN104),EN104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EO104)+EO104>$U22,$U22-SUM($S104:EO104),EO104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EP104)+EP104>$U22,$U22-SUM($S104:EP104),EP104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EQ104)+EQ104>$U22,$U22-SUM($S104:EQ104),EQ104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:ER104)+ER104>$U22,$U22-SUM($S104:ER104),ER104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:ES104)+ES104>$U22,$U22-SUM($S104:ES104),ES104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:ET104)+ET104>$U22,$U22-SUM($S104:ET104),ET104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EU104)+EU104>$U22,$U22-SUM($S104:EU104),EU104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EV104)+EV104>$U22,$U22-SUM($S104:EV104),EV104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EW104)+EW104>$U22,$U22-SUM($S104:EW104),EW104)","v":-4.2632564145606011E-14},{"$f":"IF(SUM($S104:EX104)+EX104>$U22,$U22-SUM($S104:EX104),EX104)","v":-4.2632564145606011E-14}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2466171249999999E-3,{"$f":"IF(SUM($S105:V105)+V105>$U23,$U23-SUM($S105:V105),V105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:W105)+W105>$U23,$U23-SUM($S105:W105),W105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:X105)+X105>$U23,$U23-SUM($S105:X105),X105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:Y105)+Y105>$U23,$U23-SUM($S105:Y105),Y105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:Z105)+Z105>$U23,$U23-SUM($S105:Z105),Z105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AA105)+AA105>$U23,$U23-SUM($S105:AA105),AA105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AB105)+AB105>$U23,$U23-SUM($S105:AB105),AB105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AC105)+AC105>$U23,$U23-SUM($S105:AC105),AC105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AD105)+AD105>$U23,$U23-SUM($S105:AD105),AD105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AE105)+AE105>$U23,$U23-SUM($S105:AE105),AE105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AF105)+AF105>$U23,$U23-SUM($S105:AF105),AF105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AG105)+AG105>$U23,$U23-SUM($S105:AG105),AG105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AH105)+AH105>$U23,$U23-SUM($S105:AH105),AH105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AI105)+AI105>$U23,$U23-SUM($S105:AI105),AI105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AJ105)+AJ105>$U23,$U23-SUM($S105:AJ105),AJ105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AK105)+AK105>$U23,$U23-SUM($S105:AK105),AK105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AL105)+AL105>$U23,$U23-SUM($S105:AL105),AL105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AM105)+AM105>$U23,$U23-SUM($S105:AM105),AM105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AN105)+AN105>$U23,$U23-SUM($S105:AN105),AN105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AO105)+AO105>$U23,$U23-SUM($S105:AO105),AO105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AP105)+AP105>$U23,$U23-SUM($S105:AP105),AP105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AQ105)+AQ105>$U23,$U23-SUM($S105:AQ105),AQ105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AR105)+AR105>$U23,$U23-SUM($S105:AR105),AR105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AS105)+AS105>$U23,$U23-SUM($S105:AS105),AS105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AT105)+AT105>$U23,$U23-SUM($S105:AT105),AT105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AU105)+AU105>$U23,$U23-SUM($S105:AU105),AU105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AV105)+AV105>$U23,$U23-SUM($S105:AV105),AV105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AW105)+AW105>$U23,$U23-SUM($S105:AW105),AW105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AX105)+AX105>$U23,$U23-SUM($S105:AX105),AX105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AY105)+AY105>$U23,$U23-SUM($S105:AY105),AY105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:AZ105)+AZ105>$U23,$U23-SUM($S105:AZ105),AZ105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BA105)+BA105>$U23,$U23-SUM($S105:BA105),BA105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BB105)+BB105>$U23,$U23-SUM($S105:BB105),BB105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BC105)+BC105>$U23,$U23-SUM($S105:BC105),BC105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BD105)+BD105>$U23,$U23-SUM($S105:BD105),BD105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BE105)+BE105>$U23,$U23-SUM($S105:BE105),BE105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BF105)+BF105>$U23,$U23-SUM($S105:BF105),BF105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BG105)+BG105>$U23,$U23-SUM($S105:BG105),BG105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BH105)+BH105>$U23,$U23-SUM($S105:BH105),BH105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BI105)+BI105>$U23,$U23-SUM($S105:BI105),BI105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BJ105)+BJ105>$U23,$U23-SUM($S105:BJ105),BJ105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BK105)+BK105>$U23,$U23-SUM($S105:BK105),BK105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BL105)+BL105>$U23,$U23-SUM($S105:BL105),BL105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BM105)+BM105>$U23,$U23-SUM($S105:BM105),BM105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BN105)+BN105>$U23,$U23-SUM($S105:BN105),BN105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BO105)+BO105>$U23,$U23-SUM($S105:BO105),BO105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BP105)+BP105>$U23,$U23-SUM($S105:BP105),BP105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BQ105)+BQ105>$U23,$U23-SUM($S105:BQ105),BQ105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BR105)+BR105>$U23,$U23-SUM($S105:BR105),BR105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BS105)+BS105>$U23,$U23-SUM($S105:BS105),BS105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BT105)+BT105>$U23,$U23-SUM($S105:BT105),BT105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BU105)+BU105>$U23,$U23-SUM($S105:BU105),BU105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BV105)+BV105>$U23,$U23-SUM($S105:BV105),BV105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BW105)+BW105>$U23,$U23-SUM($S105:BW105),BW105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BX105)+BX105>$U23,$U23-SUM($S105:BX105),BX105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BY105)+BY105>$U23,$U23-SUM($S105:BY105),BY105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:BZ105)+BZ105>$U23,$U23-SUM($S105:BZ105),BZ105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CA105)+CA105>$U23,$U23-SUM($S105:CA105),CA105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CB105)+CB105>$U23,$U23-SUM($S105:CB105),CB105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CC105)+CC105>$U23,$U23-SUM($S105:CC105),CC105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CD105)+CD105>$U23,$U23-SUM($S105:CD105),CD105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CE105)+CE105>$U23,$U23-SUM($S105:CE105),CE105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CF105)+CF105>$U23,$U23-SUM($S105:CF105),CF105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CG105)+CG105>$U23,$U23-SUM($S105:CG105),CG105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CH105)+CH105>$U23,$U23-SUM($S105:CH105),CH105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CI105)+CI105>$U23,$U23-SUM($S105:CI105),CI105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CJ105)+CJ105>$U23,$U23-SUM($S105:CJ105),CJ105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CK105)+CK105>$U23,$U23-SUM($S105:CK105),CK105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CL105)+CL105>$U23,$U23-SUM($S105:CL105),CL105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CM105)+CM105>$U23,$U23-SUM($S105:CM105),CM105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CN105)+CN105>$U23,$U23-SUM($S105:CN105),CN105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CO105)+CO105>$U23,$U23-SUM($S105:CO105),CO105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CP105)+CP105>$U23,$U23-SUM($S105:CP105),CP105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CQ105)+CQ105>$U23,$U23-SUM($S105:CQ105),CQ105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CR105)+CR105>$U23,$U23-SUM($S105:CR105),CR105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CS105)+CS105>$U23,$U23-SUM($S105:CS105),CS105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CT105)+CT105>$U23,$U23-SUM($S105:CT105),CT105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CU105)+CU105>$U23,$U23-SUM($S105:CU105),CU105)","v":1.2466171249999999E-3},{"$f":"IF(SUM($S105:CV105)+CV105>$U23,$U23-SUM($S105:CV105),CV105)","v":1.2466171249999186E-3},{"$f":"IF(SUM($S105:CW105)+CW105>$U23,$U23-SUM($S105:CW105),CW105)","v":0},{"$f":"IF(SUM($S105:CX105)+CX105>$U23,$U23-SUM($S105:CX105),CX105)","v":0},{"$f":"IF(SUM($S105:CY105)+CY105>$U23,$U23-SUM($S105:CY105),CY105)","v":0},{"$f":"IF(SUM($S105:CZ105)+CZ105>$U23,$U23-SUM($S105:CZ105),CZ105)","v":0},{"$f":"IF(SUM($S105:DA105)+DA105>$U23,$U23-SUM($S105:DA105),DA105)","v":0},{"$f":"IF(SUM($S105:DB105)+DB105>$U23,$U23-SUM($S105:DB105),DB105)","v":0},{"$f":"IF(SUM($S105:DC105)+DC105>$U23,$U23-SUM($S105:DC105),DC105)","v":0},{"$f":"IF(SUM($S105:DD105)+DD105>$U23,$U23-SUM($S105:DD105),DD105)","v":0},{"$f":"IF(SUM($S105:DE105)+DE105>$U23,$U23-SUM($S105:DE105),DE105)","v":0},{"$f":"IF(SUM($S105:DF105)+DF105>$U23,$U23-SUM($S105:DF105),DF105)","v":0},{"$f":"IF(SUM($S105:DG105)+DG105>$U23,$U23-SUM($S105:DG105),DG105)","v":0},{"$f":"IF(SUM($S105:DH105)+DH105>$U23,$U23-SUM($S105:DH105),DH105)","v":0},{"$f":"IF(SUM($S105:DI105)+DI105>$U23,$U23-SUM($S105:DI105),DI105)","v":0},{"$f":"IF(SUM($S105:DJ105)+DJ105>$U23,$U23-SUM($S105:DJ105),DJ105)","v":0},{"$f":"IF(SUM($S105:DK105)+DK105>$U23,$U23-SUM($S105:DK105),DK105)","v":0},{"$f":"IF(SUM($S105:DL105)+DL105>$U23,$U23-SUM($S105:DL105),DL105)","v":0},{"$f":"IF(SUM($S105:DM105)+DM105>$U23,$U23-SUM($S105:DM105),DM105)","v":0},{"$f":"IF(SUM($S105:DN105)+DN105>$U23,$U23-SUM($S105:DN105),DN105)","v":0},{"$f":"IF(SUM($S105:DO105)+DO105>$U23,$U23-SUM($S105:DO105),DO105)","v":0},{"$f":"IF(SUM($S105:DP105)+DP105>$U23,$U23-SUM($S105:DP105),DP105)","v":0},{"$f":"IF(SUM($S105:DQ105)+DQ105>$U23,$U23-SUM($S105:DQ105),DQ105)","v":0},{"$f":"IF(SUM($S105:DR105)+DR105>$U23,$U23-SUM($S105:DR105),DR105)","v":0},{"$f":"IF(SUM($S105:DS105)+DS105>$U23,$U23-SUM($S105:DS105),DS105)","v":0},{"$f":"IF(SUM($S105:DT105)+DT105>$U23,$U23-SUM($S105:DT105),DT105)","v":0},{"$f":"IF(SUM($S105:DU105)+DU105>$U23,$U23-SUM($S105:DU105),DU105)","v":0},{"$f":"IF(SUM($S105:DV105)+DV105>$U23,$U23-SUM($S105:DV105),DV105)","v":0},{"$f":"IF(SUM($S105:DW105)+DW105>$U23,$U23-SUM($S105:DW105),DW105)","v":0},{"$f":"IF(SUM($S105:DX105)+DX105>$U23,$U23-SUM($S105:DX105),DX105)","v":0},{"$f":"IF(SUM($S105:DY105)+DY105>$U23,$U23-SUM($S105:DY105),DY105)","v":0},{"$f":"IF(SUM($S105:DZ105)+DZ105>$U23,$U23-SUM($S105:DZ105),DZ105)","v":0},{"$f":"IF(SUM($S105:EA105)+EA105>$U23,$U23-SUM($S105:EA105),EA105)","v":0},{"$f":"IF(SUM($S105:EB105)+EB105>$U23,$U23-SUM($S105:EB105),EB105)","v":0},{"$f":"IF(SUM($S105:EC105)+EC105>$U23,$U23-SUM($S105:EC105),EC105)","v":0},{"$f":"IF(SUM($S105:ED105)+ED105>$U23,$U23-SUM($S105:ED105),ED105)","v":0},{"$f":"IF(SUM($S105:EE105)+EE105>$U23,$U23-SUM($S105:EE105),EE105)","v":0},{"$f":"IF(SUM($S105:EF105)+EF105>$U23,$U23-SUM($S105:EF105),EF105)","v":0},{"$f":"IF(SUM($S105:EG105)+EG105>$U23,$U23-SUM($S105:EG105),EG105)","v":0},{"$f":"IF(SUM($S105:EH105)+EH105>$U23,$U23-SUM($S105:EH105),EH105)","v":0},{"$f":"IF(SUM($S105:EI105)+EI105>$U23,$U23-SUM($S105:EI105),EI105)","v":0},{"$f":"IF(SUM($S105:EJ105)+EJ105>$U23,$U23-SUM($S105:EJ105),EJ105)","v":0},{"$f":"IF(SUM($S105:EK105)+EK105>$U23,$U23-SUM($S105:EK105),EK105)","v":0},{"$f":"IF(SUM($S105:EL105)+EL105>$U23,$U23-SUM($S105:EL105),EL105)","v":0},{"$f":"IF(SUM($S105:EM105)+EM105>$U23,$U23-SUM($S105:EM105),EM105)","v":0},{"$f":"IF(SUM($S105:EN105)+EN105>$U23,$U23-SUM($S105:EN105),EN105)","v":0},{"$f":"IF(SUM($S105:EO105)+EO105>$U23,$U23-SUM($S105:EO105),EO105)","v":0},{"$f":"IF(SUM($S105:EP105)+EP105>$U23,$U23-SUM($S105:EP105),EP105)","v":0},{"$f":"IF(SUM($S105:EQ105)+EQ105>$U23,$U23-SUM($S105:EQ105),EQ105)","v":0},{"$f":"IF(SUM($S105:ER105)+ER105>$U23,$U23-SUM($S105:ER105),ER105)","v":0},{"$f":"IF(SUM($S105:ES105)+ES105>$U23,$U23-SUM($S105:ES105),ES105)","v":0},{"$f":"IF(SUM($S105:ET105)+ET105>$U23,$U23-SUM($S105:ET105),ET105)","v":0},{"$f":"IF(SUM($S105:EU105)+EU105>$U23,$U23-SUM($S105:EU105),EU105)","v":0},{"$f":"IF(SUM($S105:EV105)+EV105>$U23,$U23-SUM($S105:EV105),EV105)","v":0},{"$f":"IF(SUM($S105:EW105)+EW105>$U23,$U23-SUM($S105:EW105),EW105)","v":0},{"$f":"IF(SUM($S105:EX105)+EX105>$U23,$U23-SUM($S105:EX105),EX105)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,8.337237187747381E-3,{"$f":"IF(SUM($S106:V106)+V106>$U24,$U24-SUM($S106:V106),V106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:W106)+W106>$U24,$U24-SUM($S106:W106),W106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:X106)+X106>$U24,$U24-SUM($S106:X106),X106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:Y106)+Y106>$U24,$U24-SUM($S106:Y106),Y106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:Z106)+Z106>$U24,$U24-SUM($S106:Z106),Z106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AA106)+AA106>$U24,$U24-SUM($S106:AA106),AA106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AB106)+AB106>$U24,$U24-SUM($S106:AB106),AB106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AC106)+AC106>$U24,$U24-SUM($S106:AC106),AC106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AD106)+AD106>$U24,$U24-SUM($S106:AD106),AD106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AE106)+AE106>$U24,$U24-SUM($S106:AE106),AE106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AF106)+AF106>$U24,$U24-SUM($S106:AF106),AF106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AG106)+AG106>$U24,$U24-SUM($S106:AG106),AG106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AH106)+AH106>$U24,$U24-SUM($S106:AH106),AH106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AI106)+AI106>$U24,$U24-SUM($S106:AI106),AI106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AJ106)+AJ106>$U24,$U24-SUM($S106:AJ106),AJ106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AK106)+AK106>$U24,$U24-SUM($S106:AK106),AK106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AL106)+AL106>$U24,$U24-SUM($S106:AL106),AL106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AM106)+AM106>$U24,$U24-SUM($S106:AM106),AM106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AN106)+AN106>$U24,$U24-SUM($S106:AN106),AN106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AO106)+AO106>$U24,$U24-SUM($S106:AO106),AO106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AP106)+AP106>$U24,$U24-SUM($S106:AP106),AP106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AQ106)+AQ106>$U24,$U24-SUM($S106:AQ106),AQ106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AR106)+AR106>$U24,$U24-SUM($S106:AR106),AR106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AS106)+AS106>$U24,$U24-SUM($S106:AS106),AS106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AT106)+AT106>$U24,$U24-SUM($S106:AT106),AT106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AU106)+AU106>$U24,$U24-SUM($S106:AU106),AU106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AV106)+AV106>$U24,$U24-SUM($S106:AV106),AV106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AW106)+AW106>$U24,$U24-SUM($S106:AW106),AW106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AX106)+AX106>$U24,$U24-SUM($S106:AX106),AX106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AY106)+AY106>$U24,$U24-SUM($S106:AY106),AY106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:AZ106)+AZ106>$U24,$U24-SUM($S106:AZ106),AZ106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BA106)+BA106>$U24,$U24-SUM($S106:BA106),BA106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BB106)+BB106>$U24,$U24-SUM($S106:BB106),BB106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BC106)+BC106>$U24,$U24-SUM($S106:BC106),BC106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BD106)+BD106>$U24,$U24-SUM($S106:BD106),BD106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BE106)+BE106>$U24,$U24-SUM($S106:BE106),BE106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BF106)+BF106>$U24,$U24-SUM($S106:BF106),BF106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BG106)+BG106>$U24,$U24-SUM($S106:BG106),BG106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BH106)+BH106>$U24,$U24-SUM($S106:BH106),BH106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BI106)+BI106>$U24,$U24-SUM($S106:BI106),BI106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BJ106)+BJ106>$U24,$U24-SUM($S106:BJ106),BJ106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BK106)+BK106>$U24,$U24-SUM($S106:BK106),BK106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BL106)+BL106>$U24,$U24-SUM($S106:BL106),BL106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BM106)+BM106>$U24,$U24-SUM($S106:BM106),BM106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BN106)+BN106>$U24,$U24-SUM($S106:BN106),BN106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BO106)+BO106>$U24,$U24-SUM($S106:BO106),BO106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BP106)+BP106>$U24,$U24-SUM($S106:BP106),BP106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BQ106)+BQ106>$U24,$U24-SUM($S106:BQ106),BQ106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BR106)+BR106>$U24,$U24-SUM($S106:BR106),BR106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BS106)+BS106>$U24,$U24-SUM($S106:BS106),BS106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BT106)+BT106>$U24,$U24-SUM($S106:BT106),BT106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BU106)+BU106>$U24,$U24-SUM($S106:BU106),BU106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BV106)+BV106>$U24,$U24-SUM($S106:BV106),BV106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BW106)+BW106>$U24,$U24-SUM($S106:BW106),BW106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BX106)+BX106>$U24,$U24-SUM($S106:BX106),BX106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BY106)+BY106>$U24,$U24-SUM($S106:BY106),BY106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:BZ106)+BZ106>$U24,$U24-SUM($S106:BZ106),BZ106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CA106)+CA106>$U24,$U24-SUM($S106:CA106),CA106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CB106)+CB106>$U24,$U24-SUM($S106:CB106),CB106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CC106)+CC106>$U24,$U24-SUM($S106:CC106),CC106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CD106)+CD106>$U24,$U24-SUM($S106:CD106),CD106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CE106)+CE106>$U24,$U24-SUM($S106:CE106),CE106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CF106)+CF106>$U24,$U24-SUM($S106:CF106),CF106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CG106)+CG106>$U24,$U24-SUM($S106:CG106),CG106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CH106)+CH106>$U24,$U24-SUM($S106:CH106),CH106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CI106)+CI106>$U24,$U24-SUM($S106:CI106),CI106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CJ106)+CJ106>$U24,$U24-SUM($S106:CJ106),CJ106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CK106)+CK106>$U24,$U24-SUM($S106:CK106),CK106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CL106)+CL106>$U24,$U24-SUM($S106:CL106),CL106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CM106)+CM106>$U24,$U24-SUM($S106:CM106),CM106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CN106)+CN106>$U24,$U24-SUM($S106:CN106),CN106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CO106)+CO106>$U24,$U24-SUM($S106:CO106),CO106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CP106)+CP106>$U24,$U24-SUM($S106:CP106),CP106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CQ106)+CQ106>$U24,$U24-SUM($S106:CQ106),CQ106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CR106)+CR106>$U24,$U24-SUM($S106:CR106),CR106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CS106)+CS106>$U24,$U24-SUM($S106:CS106),CS106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CT106)+CT106>$U24,$U24-SUM($S106:CT106),CT106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CU106)+CU106>$U24,$U24-SUM($S106:CU106),CU106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CV106)+CV106>$U24,$U24-SUM($S106:CV106),CV106)","v":8.337237187747381E-3},{"$f":"IF(SUM($S106:CW106)+CW106>$U24,$U24-SUM($S106:CW106),CW106)","v":6.6613381477509392E-16},{"$f":"IF(SUM($S106:CX106)+CX106>$U24,$U24-SUM($S106:CX106),CX106)","v":6.6613381477509392E-16},{"$f":"IF(SUM($S106:CY106)+CY106>$U24,$U24-SUM($S106:CY106),CY106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:CZ106)+CZ106>$U24,$U24-SUM($S106:CZ106),CZ106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DA106)+DA106>$U24,$U24-SUM($S106:DA106),DA106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DB106)+DB106>$U24,$U24-SUM($S106:DB106),DB106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DC106)+DC106>$U24,$U24-SUM($S106:DC106),DC106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DD106)+DD106>$U24,$U24-SUM($S106:DD106),DD106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DE106)+DE106>$U24,$U24-SUM($S106:DE106),DE106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DF106)+DF106>$U24,$U24-SUM($S106:DF106),DF106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DG106)+DG106>$U24,$U24-SUM($S106:DG106),DG106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DH106)+DH106>$U24,$U24-SUM($S106:DH106),DH106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DI106)+DI106>$U24,$U24-SUM($S106:DI106),DI106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DJ106)+DJ106>$U24,$U24-SUM($S106:DJ106),DJ106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DK106)+DK106>$U24,$U24-SUM($S106:DK106),DK106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DL106)+DL106>$U24,$U24-SUM($S106:DL106),DL106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DM106)+DM106>$U24,$U24-SUM($S106:DM106),DM106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DN106)+DN106>$U24,$U24-SUM($S106:DN106),DN106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DO106)+DO106>$U24,$U24-SUM($S106:DO106),DO106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DP106)+DP106>$U24,$U24-SUM($S106:DP106),DP106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DQ106)+DQ106>$U24,$U24-SUM($S106:DQ106),DQ106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DR106)+DR106>$U24,$U24-SUM($S106:DR106),DR106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DS106)+DS106>$U24,$U24-SUM($S106:DS106),DS106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DT106)+DT106>$U24,$U24-SUM($S106:DT106),DT106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DU106)+DU106>$U24,$U24-SUM($S106:DU106),DU106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DV106)+DV106>$U24,$U24-SUM($S106:DV106),DV106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DW106)+DW106>$U24,$U24-SUM($S106:DW106),DW106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DX106)+DX106>$U24,$U24-SUM($S106:DX106),DX106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DY106)+DY106>$U24,$U24-SUM($S106:DY106),DY106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:DZ106)+DZ106>$U24,$U24-SUM($S106:DZ106),DZ106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EA106)+EA106>$U24,$U24-SUM($S106:EA106),EA106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EB106)+EB106>$U24,$U24-SUM($S106:EB106),EB106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EC106)+EC106>$U24,$U24-SUM($S106:EC106),EC106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:ED106)+ED106>$U24,$U24-SUM($S106:ED106),ED106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EE106)+EE106>$U24,$U24-SUM($S106:EE106),EE106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EF106)+EF106>$U24,$U24-SUM($S106:EF106),EF106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EG106)+EG106>$U24,$U24-SUM($S106:EG106),EG106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EH106)+EH106>$U24,$U24-SUM($S106:EH106),EH106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EI106)+EI106>$U24,$U24-SUM($S106:EI106),EI106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EJ106)+EJ106>$U24,$U24-SUM($S106:EJ106),EJ106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EK106)+EK106>$U24,$U24-SUM($S106:EK106),EK106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EL106)+EL106>$U24,$U24-SUM($S106:EL106),EL106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EM106)+EM106>$U24,$U24-SUM($S106:EM106),EM106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EN106)+EN106>$U24,$U24-SUM($S106:EN106),EN106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EO106)+EO106>$U24,$U24-SUM($S106:EO106),EO106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EP106)+EP106>$U24,$U24-SUM($S106:EP106),EP106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EQ106)+EQ106>$U24,$U24-SUM($S106:EQ106),EQ106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:ER106)+ER106>$U24,$U24-SUM($S106:ER106),ER106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:ES106)+ES106>$U24,$U24-SUM($S106:ES106),ES106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:ET106)+ET106>$U24,$U24-SUM($S106:ET106),ET106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EU106)+EU106>$U24,$U24-SUM($S106:EU106),EU106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EV106)+EV106>$U24,$U24-SUM($S106:EV106),EV106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EW106)+EW106>$U24,$U24-SUM($S106:EW106),EW106)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($S106:EX106)+EX106>$U24,$U24-SUM($S106:EX106),EX106)","v":-6.6613381477509392E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,6.0460418725261675E-4,{"$f":"IF(SUM($S107:V107)+V107>$U25,$U25-SUM($S107:V107),V107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:W107)+W107>$U25,$U25-SUM($S107:W107),W107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:X107)+X107>$U25,$U25-SUM($S107:X107),X107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:Y107)+Y107>$U25,$U25-SUM($S107:Y107),Y107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:Z107)+Z107>$U25,$U25-SUM($S107:Z107),Z107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AA107)+AA107>$U25,$U25-SUM($S107:AA107),AA107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AB107)+AB107>$U25,$U25-SUM($S107:AB107),AB107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AC107)+AC107>$U25,$U25-SUM($S107:AC107),AC107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AD107)+AD107>$U25,$U25-SUM($S107:AD107),AD107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AE107)+AE107>$U25,$U25-SUM($S107:AE107),AE107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AF107)+AF107>$U25,$U25-SUM($S107:AF107),AF107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AG107)+AG107>$U25,$U25-SUM($S107:AG107),AG107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AH107)+AH107>$U25,$U25-SUM($S107:AH107),AH107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AI107)+AI107>$U25,$U25-SUM($S107:AI107),AI107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AJ107)+AJ107>$U25,$U25-SUM($S107:AJ107),AJ107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AK107)+AK107>$U25,$U25-SUM($S107:AK107),AK107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AL107)+AL107>$U25,$U25-SUM($S107:AL107),AL107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AM107)+AM107>$U25,$U25-SUM($S107:AM107),AM107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AN107)+AN107>$U25,$U25-SUM($S107:AN107),AN107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AO107)+AO107>$U25,$U25-SUM($S107:AO107),AO107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AP107)+AP107>$U25,$U25-SUM($S107:AP107),AP107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AQ107)+AQ107>$U25,$U25-SUM($S107:AQ107),AQ107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AR107)+AR107>$U25,$U25-SUM($S107:AR107),AR107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AS107)+AS107>$U25,$U25-SUM($S107:AS107),AS107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AT107)+AT107>$U25,$U25-SUM($S107:AT107),AT107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AU107)+AU107>$U25,$U25-SUM($S107:AU107),AU107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AV107)+AV107>$U25,$U25-SUM($S107:AV107),AV107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AW107)+AW107>$U25,$U25-SUM($S107:AW107),AW107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AX107)+AX107>$U25,$U25-SUM($S107:AX107),AX107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AY107)+AY107>$U25,$U25-SUM($S107:AY107),AY107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:AZ107)+AZ107>$U25,$U25-SUM($S107:AZ107),AZ107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BA107)+BA107>$U25,$U25-SUM($S107:BA107),BA107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BB107)+BB107>$U25,$U25-SUM($S107:BB107),BB107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BC107)+BC107>$U25,$U25-SUM($S107:BC107),BC107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BD107)+BD107>$U25,$U25-SUM($S107:BD107),BD107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BE107)+BE107>$U25,$U25-SUM($S107:BE107),BE107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BF107)+BF107>$U25,$U25-SUM($S107:BF107),BF107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BG107)+BG107>$U25,$U25-SUM($S107:BG107),BG107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BH107)+BH107>$U25,$U25-SUM($S107:BH107),BH107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BI107)+BI107>$U25,$U25-SUM($S107:BI107),BI107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BJ107)+BJ107>$U25,$U25-SUM($S107:BJ107),BJ107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BK107)+BK107>$U25,$U25-SUM($S107:BK107),BK107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BL107)+BL107>$U25,$U25-SUM($S107:BL107),BL107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BM107)+BM107>$U25,$U25-SUM($S107:BM107),BM107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BN107)+BN107>$U25,$U25-SUM($S107:BN107),BN107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BO107)+BO107>$U25,$U25-SUM($S107:BO107),BO107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BP107)+BP107>$U25,$U25-SUM($S107:BP107),BP107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BQ107)+BQ107>$U25,$U25-SUM($S107:BQ107),BQ107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BR107)+BR107>$U25,$U25-SUM($S107:BR107),BR107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BS107)+BS107>$U25,$U25-SUM($S107:BS107),BS107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BT107)+BT107>$U25,$U25-SUM($S107:BT107),BT107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BU107)+BU107>$U25,$U25-SUM($S107:BU107),BU107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BV107)+BV107>$U25,$U25-SUM($S107:BV107),BV107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BW107)+BW107>$U25,$U25-SUM($S107:BW107),BW107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BX107)+BX107>$U25,$U25-SUM($S107:BX107),BX107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BY107)+BY107>$U25,$U25-SUM($S107:BY107),BY107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:BZ107)+BZ107>$U25,$U25-SUM($S107:BZ107),BZ107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CA107)+CA107>$U25,$U25-SUM($S107:CA107),CA107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CB107)+CB107>$U25,$U25-SUM($S107:CB107),CB107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CC107)+CC107>$U25,$U25-SUM($S107:CC107),CC107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CD107)+CD107>$U25,$U25-SUM($S107:CD107),CD107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CE107)+CE107>$U25,$U25-SUM($S107:CE107),CE107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CF107)+CF107>$U25,$U25-SUM($S107:CF107),CF107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CG107)+CG107>$U25,$U25-SUM($S107:CG107),CG107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CH107)+CH107>$U25,$U25-SUM($S107:CH107),CH107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CI107)+CI107>$U25,$U25-SUM($S107:CI107),CI107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CJ107)+CJ107>$U25,$U25-SUM($S107:CJ107),CJ107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CK107)+CK107>$U25,$U25-SUM($S107:CK107),CK107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CL107)+CL107>$U25,$U25-SUM($S107:CL107),CL107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CM107)+CM107>$U25,$U25-SUM($S107:CM107),CM107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CN107)+CN107>$U25,$U25-SUM($S107:CN107),CN107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CO107)+CO107>$U25,$U25-SUM($S107:CO107),CO107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CP107)+CP107>$U25,$U25-SUM($S107:CP107),CP107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CQ107)+CQ107>$U25,$U25-SUM($S107:CQ107),CQ107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CR107)+CR107>$U25,$U25-SUM($S107:CR107),CR107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CS107)+CS107>$U25,$U25-SUM($S107:CS107),CS107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CT107)+CT107>$U25,$U25-SUM($S107:CT107),CT107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CU107)+CU107>$U25,$U25-SUM($S107:CU107),CU107)","v":6.0460418725261675E-4},{"$f":"IF(SUM($S107:CV107)+CV107>$U25,$U25-SUM($S107:CV107),CV107)","v":6.0460418725256926E-4},{"$f":"IF(SUM($S107:CW107)+CW107>$U25,$U25-SUM($S107:CW107),CW107)","v":0},{"$f":"IF(SUM($S107:CX107)+CX107>$U25,$U25-SUM($S107:CX107),CX107)","v":0},{"$f":"IF(SUM($S107:CY107)+CY107>$U25,$U25-SUM($S107:CY107),CY107)","v":0},{"$f":"IF(SUM($S107:CZ107)+CZ107>$U25,$U25-SUM($S107:CZ107),CZ107)","v":0},{"$f":"IF(SUM($S107:DA107)+DA107>$U25,$U25-SUM($S107:DA107),DA107)","v":0},{"$f":"IF(SUM($S107:DB107)+DB107>$U25,$U25-SUM($S107:DB107),DB107)","v":0},{"$f":"IF(SUM($S107:DC107)+DC107>$U25,$U25-SUM($S107:DC107),DC107)","v":0},{"$f":"IF(SUM($S107:DD107)+DD107>$U25,$U25-SUM($S107:DD107),DD107)","v":0},{"$f":"IF(SUM($S107:DE107)+DE107>$U25,$U25-SUM($S107:DE107),DE107)","v":0},{"$f":"IF(SUM($S107:DF107)+DF107>$U25,$U25-SUM($S107:DF107),DF107)","v":0},{"$f":"IF(SUM($S107:DG107)+DG107>$U25,$U25-SUM($S107:DG107),DG107)","v":0},{"$f":"IF(SUM($S107:DH107)+DH107>$U25,$U25-SUM($S107:DH107),DH107)","v":0},{"$f":"IF(SUM($S107:DI107)+DI107>$U25,$U25-SUM($S107:DI107),DI107)","v":0},{"$f":"IF(SUM($S107:DJ107)+DJ107>$U25,$U25-SUM($S107:DJ107),DJ107)","v":0},{"$f":"IF(SUM($S107:DK107)+DK107>$U25,$U25-SUM($S107:DK107),DK107)","v":0},{"$f":"IF(SUM($S107:DL107)+DL107>$U25,$U25-SUM($S107:DL107),DL107)","v":0},{"$f":"IF(SUM($S107:DM107)+DM107>$U25,$U25-SUM($S107:DM107),DM107)","v":0},{"$f":"IF(SUM($S107:DN107)+DN107>$U25,$U25-SUM($S107:DN107),DN107)","v":0},{"$f":"IF(SUM($S107:DO107)+DO107>$U25,$U25-SUM($S107:DO107),DO107)","v":0},{"$f":"IF(SUM($S107:DP107)+DP107>$U25,$U25-SUM($S107:DP107),DP107)","v":0},{"$f":"IF(SUM($S107:DQ107)+DQ107>$U25,$U25-SUM($S107:DQ107),DQ107)","v":0},{"$f":"IF(SUM($S107:DR107)+DR107>$U25,$U25-SUM($S107:DR107),DR107)","v":0},{"$f":"IF(SUM($S107:DS107)+DS107>$U25,$U25-SUM($S107:DS107),DS107)","v":0},{"$f":"IF(SUM($S107:DT107)+DT107>$U25,$U25-SUM($S107:DT107),DT107)","v":0},{"$f":"IF(SUM($S107:DU107)+DU107>$U25,$U25-SUM($S107:DU107),DU107)","v":0},{"$f":"IF(SUM($S107:DV107)+DV107>$U25,$U25-SUM($S107:DV107),DV107)","v":0},{"$f":"IF(SUM($S107:DW107)+DW107>$U25,$U25-SUM($S107:DW107),DW107)","v":0},{"$f":"IF(SUM($S107:DX107)+DX107>$U25,$U25-SUM($S107:DX107),DX107)","v":0},{"$f":"IF(SUM($S107:DY107)+DY107>$U25,$U25-SUM($S107:DY107),DY107)","v":0},{"$f":"IF(SUM($S107:DZ107)+DZ107>$U25,$U25-SUM($S107:DZ107),DZ107)","v":0},{"$f":"IF(SUM($S107:EA107)+EA107>$U25,$U25-SUM($S107:EA107),EA107)","v":0},{"$f":"IF(SUM($S107:EB107)+EB107>$U25,$U25-SUM($S107:EB107),EB107)","v":0},{"$f":"IF(SUM($S107:EC107)+EC107>$U25,$U25-SUM($S107:EC107),EC107)","v":0},{"$f":"IF(SUM($S107:ED107)+ED107>$U25,$U25-SUM($S107:ED107),ED107)","v":0},{"$f":"IF(SUM($S107:EE107)+EE107>$U25,$U25-SUM($S107:EE107),EE107)","v":0},{"$f":"IF(SUM($S107:EF107)+EF107>$U25,$U25-SUM($S107:EF107),EF107)","v":0},{"$f":"IF(SUM($S107:EG107)+EG107>$U25,$U25-SUM($S107:EG107),EG107)","v":0},{"$f":"IF(SUM($S107:EH107)+EH107>$U25,$U25-SUM($S107:EH107),EH107)","v":0},{"$f":"IF(SUM($S107:EI107)+EI107>$U25,$U25-SUM($S107:EI107),EI107)","v":0},{"$f":"IF(SUM($S107:EJ107)+EJ107>$U25,$U25-SUM($S107:EJ107),EJ107)","v":0},{"$f":"IF(SUM($S107:EK107)+EK107>$U25,$U25-SUM($S107:EK107),EK107)","v":0},{"$f":"IF(SUM($S107:EL107)+EL107>$U25,$U25-SUM($S107:EL107),EL107)","v":0},{"$f":"IF(SUM($S107:EM107)+EM107>$U25,$U25-SUM($S107:EM107),EM107)","v":0},{"$f":"IF(SUM($S107:EN107)+EN107>$U25,$U25-SUM($S107:EN107),EN107)","v":0},{"$f":"IF(SUM($S107:EO107)+EO107>$U25,$U25-SUM($S107:EO107),EO107)","v":0},{"$f":"IF(SUM($S107:EP107)+EP107>$U25,$U25-SUM($S107:EP107),EP107)","v":0},{"$f":"IF(SUM($S107:EQ107)+EQ107>$U25,$U25-SUM($S107:EQ107),EQ107)","v":0},{"$f":"IF(SUM($S107:ER107)+ER107>$U25,$U25-SUM($S107:ER107),ER107)","v":0},{"$f":"IF(SUM($S107:ES107)+ES107>$U25,$U25-SUM($S107:ES107),ES107)","v":0},{"$f":"IF(SUM($S107:ET107)+ET107>$U25,$U25-SUM($S107:ET107),ET107)","v":0},{"$f":"IF(SUM($S107:EU107)+EU107>$U25,$U25-SUM($S107:EU107),EU107)","v":0},{"$f":"IF(SUM($S107:EV107)+EV107>$U25,$U25-SUM($S107:EV107),EV107)","v":0},{"$f":"IF(SUM($S107:EW107)+EW107>$U25,$U25-SUM($S107:EW107),EW107)","v":0},{"$f":"IF(SUM($S107:EX107)+EX107>$U25,$U25-SUM($S107:EX107),EX107)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,4.0588582999999998E-2,{"$f":"IF(SUM($S108:V108)+V108>$U26,$U26-SUM($S108:V108),V108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:W108)+W108>$U26,$U26-SUM($S108:W108),W108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:X108)+X108>$U26,$U26-SUM($S108:X108),X108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:Y108)+Y108>$U26,$U26-SUM($S108:Y108),Y108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:Z108)+Z108>$U26,$U26-SUM($S108:Z108),Z108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AA108)+AA108>$U26,$U26-SUM($S108:AA108),AA108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AB108)+AB108>$U26,$U26-SUM($S108:AB108),AB108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AC108)+AC108>$U26,$U26-SUM($S108:AC108),AC108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AD108)+AD108>$U26,$U26-SUM($S108:AD108),AD108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AE108)+AE108>$U26,$U26-SUM($S108:AE108),AE108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AF108)+AF108>$U26,$U26-SUM($S108:AF108),AF108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AG108)+AG108>$U26,$U26-SUM($S108:AG108),AG108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AH108)+AH108>$U26,$U26-SUM($S108:AH108),AH108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AI108)+AI108>$U26,$U26-SUM($S108:AI108),AI108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AJ108)+AJ108>$U26,$U26-SUM($S108:AJ108),AJ108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AK108)+AK108>$U26,$U26-SUM($S108:AK108),AK108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AL108)+AL108>$U26,$U26-SUM($S108:AL108),AL108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AM108)+AM108>$U26,$U26-SUM($S108:AM108),AM108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AN108)+AN108>$U26,$U26-SUM($S108:AN108),AN108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AO108)+AO108>$U26,$U26-SUM($S108:AO108),AO108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AP108)+AP108>$U26,$U26-SUM($S108:AP108),AP108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AQ108)+AQ108>$U26,$U26-SUM($S108:AQ108),AQ108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AR108)+AR108>$U26,$U26-SUM($S108:AR108),AR108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AS108)+AS108>$U26,$U26-SUM($S108:AS108),AS108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AT108)+AT108>$U26,$U26-SUM($S108:AT108),AT108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AU108)+AU108>$U26,$U26-SUM($S108:AU108),AU108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AV108)+AV108>$U26,$U26-SUM($S108:AV108),AV108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AW108)+AW108>$U26,$U26-SUM($S108:AW108),AW108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AX108)+AX108>$U26,$U26-SUM($S108:AX108),AX108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AY108)+AY108>$U26,$U26-SUM($S108:AY108),AY108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:AZ108)+AZ108>$U26,$U26-SUM($S108:AZ108),AZ108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:BA108)+BA108>$U26,$U26-SUM($S108:BA108),BA108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:BB108)+BB108>$U26,$U26-SUM($S108:BB108),BB108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:BC108)+BC108>$U26,$U26-SUM($S108:BC108),BC108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:BD108)+BD108>$U26,$U26-SUM($S108:BD108),BD108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:BE108)+BE108>$U26,$U26-SUM($S108:BE108),BE108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:BF108)+BF108>$U26,$U26-SUM($S108:BF108),BF108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:BG108)+BG108>$U26,$U26-SUM($S108:BG108),BG108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:BH108)+BH108>$U26,$U26-SUM($S108:BH108),BH108)","v":4.0588582999999998E-2},{"$f":"IF(SUM($S108:BI108)+BI108>$U26,$U26-SUM($S108:BI108),BI108)","v":1.1102230246251565E-15},{"$f":"IF(SUM($S108:BJ108)+BJ108>$U26,$U26-SUM($S108:BJ108),BJ108)","v":1.1102230246251565E-15},{"$f":"IF(SUM($S108:BK108)+BK108>$U26,$U26-SUM($S108:BK108),BK108)","v":1.1102230246251565E-15},{"$f":"IF(SUM($S108:BL108)+BL108>$U26,$U26-SUM($S108:BL108),BL108)","v":1.1102230246251565E-15},{"$f":"IF(SUM($S108:BM108)+BM108>$U26,$U26-SUM($S108:BM108),BM108)","v":1.1102230246251565E-15},{"$f":"IF(SUM($S108:BN108)+BN108>$U26,$U26-SUM($S108:BN108),BN108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BO108)+BO108>$U26,$U26-SUM($S108:BO108),BO108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BP108)+BP108>$U26,$U26-SUM($S108:BP108),BP108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BQ108)+BQ108>$U26,$U26-SUM($S108:BQ108),BQ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BR108)+BR108>$U26,$U26-SUM($S108:BR108),BR108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BS108)+BS108>$U26,$U26-SUM($S108:BS108),BS108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BT108)+BT108>$U26,$U26-SUM($S108:BT108),BT108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BU108)+BU108>$U26,$U26-SUM($S108:BU108),BU108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BV108)+BV108>$U26,$U26-SUM($S108:BV108),BV108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BW108)+BW108>$U26,$U26-SUM($S108:BW108),BW108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BX108)+BX108>$U26,$U26-SUM($S108:BX108),BX108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BY108)+BY108>$U26,$U26-SUM($S108:BY108),BY108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:BZ108)+BZ108>$U26,$U26-SUM($S108:BZ108),BZ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CA108)+CA108>$U26,$U26-SUM($S108:CA108),CA108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CB108)+CB108>$U26,$U26-SUM($S108:CB108),CB108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CC108)+CC108>$U26,$U26-SUM($S108:CC108),CC108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CD108)+CD108>$U26,$U26-SUM($S108:CD108),CD108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CE108)+CE108>$U26,$U26-SUM($S108:CE108),CE108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CF108)+CF108>$U26,$U26-SUM($S108:CF108),CF108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CG108)+CG108>$U26,$U26-SUM($S108:CG108),CG108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CH108)+CH108>$U26,$U26-SUM($S108:CH108),CH108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CI108)+CI108>$U26,$U26-SUM($S108:CI108),CI108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CJ108)+CJ108>$U26,$U26-SUM($S108:CJ108),CJ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CK108)+CK108>$U26,$U26-SUM($S108:CK108),CK108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CL108)+CL108>$U26,$U26-SUM($S108:CL108),CL108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CM108)+CM108>$U26,$U26-SUM($S108:CM108),CM108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CN108)+CN108>$U26,$U26-SUM($S108:CN108),CN108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CO108)+CO108>$U26,$U26-SUM($S108:CO108),CO108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CP108)+CP108>$U26,$U26-SUM($S108:CP108),CP108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CQ108)+CQ108>$U26,$U26-SUM($S108:CQ108),CQ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CR108)+CR108>$U26,$U26-SUM($S108:CR108),CR108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CS108)+CS108>$U26,$U26-SUM($S108:CS108),CS108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CT108)+CT108>$U26,$U26-SUM($S108:CT108),CT108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CU108)+CU108>$U26,$U26-SUM($S108:CU108),CU108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CV108)+CV108>$U26,$U26-SUM($S108:CV108),CV108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CW108)+CW108>$U26,$U26-SUM($S108:CW108),CW108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CX108)+CX108>$U26,$U26-SUM($S108:CX108),CX108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CY108)+CY108>$U26,$U26-SUM($S108:CY108),CY108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:CZ108)+CZ108>$U26,$U26-SUM($S108:CZ108),CZ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DA108)+DA108>$U26,$U26-SUM($S108:DA108),DA108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DB108)+DB108>$U26,$U26-SUM($S108:DB108),DB108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DC108)+DC108>$U26,$U26-SUM($S108:DC108),DC108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DD108)+DD108>$U26,$U26-SUM($S108:DD108),DD108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DE108)+DE108>$U26,$U26-SUM($S108:DE108),DE108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DF108)+DF108>$U26,$U26-SUM($S108:DF108),DF108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DG108)+DG108>$U26,$U26-SUM($S108:DG108),DG108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DH108)+DH108>$U26,$U26-SUM($S108:DH108),DH108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DI108)+DI108>$U26,$U26-SUM($S108:DI108),DI108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DJ108)+DJ108>$U26,$U26-SUM($S108:DJ108),DJ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DK108)+DK108>$U26,$U26-SUM($S108:DK108),DK108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DL108)+DL108>$U26,$U26-SUM($S108:DL108),DL108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DM108)+DM108>$U26,$U26-SUM($S108:DM108),DM108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DN108)+DN108>$U26,$U26-SUM($S108:DN108),DN108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DO108)+DO108>$U26,$U26-SUM($S108:DO108),DO108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DP108)+DP108>$U26,$U26-SUM($S108:DP108),DP108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DQ108)+DQ108>$U26,$U26-SUM($S108:DQ108),DQ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DR108)+DR108>$U26,$U26-SUM($S108:DR108),DR108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DS108)+DS108>$U26,$U26-SUM($S108:DS108),DS108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DT108)+DT108>$U26,$U26-SUM($S108:DT108),DT108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DU108)+DU108>$U26,$U26-SUM($S108:DU108),DU108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DV108)+DV108>$U26,$U26-SUM($S108:DV108),DV108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DW108)+DW108>$U26,$U26-SUM($S108:DW108),DW108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DX108)+DX108>$U26,$U26-SUM($S108:DX108),DX108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DY108)+DY108>$U26,$U26-SUM($S108:DY108),DY108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:DZ108)+DZ108>$U26,$U26-SUM($S108:DZ108),DZ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EA108)+EA108>$U26,$U26-SUM($S108:EA108),EA108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EB108)+EB108>$U26,$U26-SUM($S108:EB108),EB108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EC108)+EC108>$U26,$U26-SUM($S108:EC108),EC108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:ED108)+ED108>$U26,$U26-SUM($S108:ED108),ED108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EE108)+EE108>$U26,$U26-SUM($S108:EE108),EE108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EF108)+EF108>$U26,$U26-SUM($S108:EF108),EF108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EG108)+EG108>$U26,$U26-SUM($S108:EG108),EG108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EH108)+EH108>$U26,$U26-SUM($S108:EH108),EH108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EI108)+EI108>$U26,$U26-SUM($S108:EI108),EI108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EJ108)+EJ108>$U26,$U26-SUM($S108:EJ108),EJ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EK108)+EK108>$U26,$U26-SUM($S108:EK108),EK108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EL108)+EL108>$U26,$U26-SUM($S108:EL108),EL108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EM108)+EM108>$U26,$U26-SUM($S108:EM108),EM108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EN108)+EN108>$U26,$U26-SUM($S108:EN108),EN108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EO108)+EO108>$U26,$U26-SUM($S108:EO108),EO108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EP108)+EP108>$U26,$U26-SUM($S108:EP108),EP108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EQ108)+EQ108>$U26,$U26-SUM($S108:EQ108),EQ108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:ER108)+ER108>$U26,$U26-SUM($S108:ER108),ER108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:ES108)+ES108>$U26,$U26-SUM($S108:ES108),ES108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:ET108)+ET108>$U26,$U26-SUM($S108:ET108),ET108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EU108)+EU108>$U26,$U26-SUM($S108:EU108),EU108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EV108)+EV108>$U26,$U26-SUM($S108:EV108),EV108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EW108)+EW108>$U26,$U26-SUM($S108:EW108),EW108)","v":-4.4408920985006262E-15},{"$f":"IF(SUM($S108:EX108)+EX108>$U26,$U26-SUM($S108:EX108),EX108)","v":-4.4408920985006262E-15}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,6.6764700000000005E-4,{"$f":"IF(SUM($S109:V109)+V109>$U27,$U27-SUM($S109:V109),V109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:W109)+W109>$U27,$U27-SUM($S109:W109),W109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:X109)+X109>$U27,$U27-SUM($S109:X109),X109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:Y109)+Y109>$U27,$U27-SUM($S109:Y109),Y109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:Z109)+Z109>$U27,$U27-SUM($S109:Z109),Z109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AA109)+AA109>$U27,$U27-SUM($S109:AA109),AA109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AB109)+AB109>$U27,$U27-SUM($S109:AB109),AB109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AC109)+AC109>$U27,$U27-SUM($S109:AC109),AC109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AD109)+AD109>$U27,$U27-SUM($S109:AD109),AD109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AE109)+AE109>$U27,$U27-SUM($S109:AE109),AE109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AF109)+AF109>$U27,$U27-SUM($S109:AF109),AF109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AG109)+AG109>$U27,$U27-SUM($S109:AG109),AG109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AH109)+AH109>$U27,$U27-SUM($S109:AH109),AH109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AI109)+AI109>$U27,$U27-SUM($S109:AI109),AI109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AJ109)+AJ109>$U27,$U27-SUM($S109:AJ109),AJ109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AK109)+AK109>$U27,$U27-SUM($S109:AK109),AK109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AL109)+AL109>$U27,$U27-SUM($S109:AL109),AL109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AM109)+AM109>$U27,$U27-SUM($S109:AM109),AM109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AN109)+AN109>$U27,$U27-SUM($S109:AN109),AN109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AO109)+AO109>$U27,$U27-SUM($S109:AO109),AO109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AP109)+AP109>$U27,$U27-SUM($S109:AP109),AP109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AQ109)+AQ109>$U27,$U27-SUM($S109:AQ109),AQ109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AR109)+AR109>$U27,$U27-SUM($S109:AR109),AR109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AS109)+AS109>$U27,$U27-SUM($S109:AS109),AS109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AT109)+AT109>$U27,$U27-SUM($S109:AT109),AT109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AU109)+AU109>$U27,$U27-SUM($S109:AU109),AU109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AV109)+AV109>$U27,$U27-SUM($S109:AV109),AV109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AW109)+AW109>$U27,$U27-SUM($S109:AW109),AW109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AX109)+AX109>$U27,$U27-SUM($S109:AX109),AX109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AY109)+AY109>$U27,$U27-SUM($S109:AY109),AY109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:AZ109)+AZ109>$U27,$U27-SUM($S109:AZ109),AZ109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:BA109)+BA109>$U27,$U27-SUM($S109:BA109),BA109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:BB109)+BB109>$U27,$U27-SUM($S109:BB109),BB109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:BC109)+BC109>$U27,$U27-SUM($S109:BC109),BC109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:BD109)+BD109>$U27,$U27-SUM($S109:BD109),BD109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:BE109)+BE109>$U27,$U27-SUM($S109:BE109),BE109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:BF109)+BF109>$U27,$U27-SUM($S109:BF109),BF109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:BG109)+BG109>$U27,$U27-SUM($S109:BG109),BG109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:BH109)+BH109>$U27,$U27-SUM($S109:BH109),BH109)","v":6.6764700000000005E-4},{"$f":"IF(SUM($S109:BI109)+BI109>$U27,$U27-SUM($S109:BI109),BI109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BJ109)+BJ109>$U27,$U27-SUM($S109:BJ109),BJ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BK109)+BK109>$U27,$U27-SUM($S109:BK109),BK109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BL109)+BL109>$U27,$U27-SUM($S109:BL109),BL109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BM109)+BM109>$U27,$U27-SUM($S109:BM109),BM109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BN109)+BN109>$U27,$U27-SUM($S109:BN109),BN109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BO109)+BO109>$U27,$U27-SUM($S109:BO109),BO109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BP109)+BP109>$U27,$U27-SUM($S109:BP109),BP109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BQ109)+BQ109>$U27,$U27-SUM($S109:BQ109),BQ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BR109)+BR109>$U27,$U27-SUM($S109:BR109),BR109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BS109)+BS109>$U27,$U27-SUM($S109:BS109),BS109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BT109)+BT109>$U27,$U27-SUM($S109:BT109),BT109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BU109)+BU109>$U27,$U27-SUM($S109:BU109),BU109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BV109)+BV109>$U27,$U27-SUM($S109:BV109),BV109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BW109)+BW109>$U27,$U27-SUM($S109:BW109),BW109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BX109)+BX109>$U27,$U27-SUM($S109:BX109),BX109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BY109)+BY109>$U27,$U27-SUM($S109:BY109),BY109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:BZ109)+BZ109>$U27,$U27-SUM($S109:BZ109),BZ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CA109)+CA109>$U27,$U27-SUM($S109:CA109),CA109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CB109)+CB109>$U27,$U27-SUM($S109:CB109),CB109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CC109)+CC109>$U27,$U27-SUM($S109:CC109),CC109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CD109)+CD109>$U27,$U27-SUM($S109:CD109),CD109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CE109)+CE109>$U27,$U27-SUM($S109:CE109),CE109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CF109)+CF109>$U27,$U27-SUM($S109:CF109),CF109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CG109)+CG109>$U27,$U27-SUM($S109:CG109),CG109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CH109)+CH109>$U27,$U27-SUM($S109:CH109),CH109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CI109)+CI109>$U27,$U27-SUM($S109:CI109),CI109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CJ109)+CJ109>$U27,$U27-SUM($S109:CJ109),CJ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CK109)+CK109>$U27,$U27-SUM($S109:CK109),CK109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CL109)+CL109>$U27,$U27-SUM($S109:CL109),CL109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CM109)+CM109>$U27,$U27-SUM($S109:CM109),CM109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CN109)+CN109>$U27,$U27-SUM($S109:CN109),CN109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CO109)+CO109>$U27,$U27-SUM($S109:CO109),CO109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CP109)+CP109>$U27,$U27-SUM($S109:CP109),CP109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CQ109)+CQ109>$U27,$U27-SUM($S109:CQ109),CQ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CR109)+CR109>$U27,$U27-SUM($S109:CR109),CR109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CS109)+CS109>$U27,$U27-SUM($S109:CS109),CS109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CT109)+CT109>$U27,$U27-SUM($S109:CT109),CT109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CU109)+CU109>$U27,$U27-SUM($S109:CU109),CU109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CV109)+CV109>$U27,$U27-SUM($S109:CV109),CV109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CW109)+CW109>$U27,$U27-SUM($S109:CW109),CW109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CX109)+CX109>$U27,$U27-SUM($S109:CX109),CX109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CY109)+CY109>$U27,$U27-SUM($S109:CY109),CY109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:CZ109)+CZ109>$U27,$U27-SUM($S109:CZ109),CZ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DA109)+DA109>$U27,$U27-SUM($S109:DA109),DA109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DB109)+DB109>$U27,$U27-SUM($S109:DB109),DB109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DC109)+DC109>$U27,$U27-SUM($S109:DC109),DC109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DD109)+DD109>$U27,$U27-SUM($S109:DD109),DD109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DE109)+DE109>$U27,$U27-SUM($S109:DE109),DE109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DF109)+DF109>$U27,$U27-SUM($S109:DF109),DF109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DG109)+DG109>$U27,$U27-SUM($S109:DG109),DG109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DH109)+DH109>$U27,$U27-SUM($S109:DH109),DH109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DI109)+DI109>$U27,$U27-SUM($S109:DI109),DI109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DJ109)+DJ109>$U27,$U27-SUM($S109:DJ109),DJ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DK109)+DK109>$U27,$U27-SUM($S109:DK109),DK109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DL109)+DL109>$U27,$U27-SUM($S109:DL109),DL109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DM109)+DM109>$U27,$U27-SUM($S109:DM109),DM109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DN109)+DN109>$U27,$U27-SUM($S109:DN109),DN109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DO109)+DO109>$U27,$U27-SUM($S109:DO109),DO109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DP109)+DP109>$U27,$U27-SUM($S109:DP109),DP109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DQ109)+DQ109>$U27,$U27-SUM($S109:DQ109),DQ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DR109)+DR109>$U27,$U27-SUM($S109:DR109),DR109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DS109)+DS109>$U27,$U27-SUM($S109:DS109),DS109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DT109)+DT109>$U27,$U27-SUM($S109:DT109),DT109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DU109)+DU109>$U27,$U27-SUM($S109:DU109),DU109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DV109)+DV109>$U27,$U27-SUM($S109:DV109),DV109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DW109)+DW109>$U27,$U27-SUM($S109:DW109),DW109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DX109)+DX109>$U27,$U27-SUM($S109:DX109),DX109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DY109)+DY109>$U27,$U27-SUM($S109:DY109),DY109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:DZ109)+DZ109>$U27,$U27-SUM($S109:DZ109),DZ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EA109)+EA109>$U27,$U27-SUM($S109:EA109),EA109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EB109)+EB109>$U27,$U27-SUM($S109:EB109),EB109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EC109)+EC109>$U27,$U27-SUM($S109:EC109),EC109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:ED109)+ED109>$U27,$U27-SUM($S109:ED109),ED109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EE109)+EE109>$U27,$U27-SUM($S109:EE109),EE109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EF109)+EF109>$U27,$U27-SUM($S109:EF109),EF109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EG109)+EG109>$U27,$U27-SUM($S109:EG109),EG109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EH109)+EH109>$U27,$U27-SUM($S109:EH109),EH109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EI109)+EI109>$U27,$U27-SUM($S109:EI109),EI109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EJ109)+EJ109>$U27,$U27-SUM($S109:EJ109),EJ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EK109)+EK109>$U27,$U27-SUM($S109:EK109),EK109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EL109)+EL109>$U27,$U27-SUM($S109:EL109),EL109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EM109)+EM109>$U27,$U27-SUM($S109:EM109),EM109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EN109)+EN109>$U27,$U27-SUM($S109:EN109),EN109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EO109)+EO109>$U27,$U27-SUM($S109:EO109),EO109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EP109)+EP109>$U27,$U27-SUM($S109:EP109),EP109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EQ109)+EQ109>$U27,$U27-SUM($S109:EQ109),EQ109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:ER109)+ER109>$U27,$U27-SUM($S109:ER109),ER109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:ES109)+ES109>$U27,$U27-SUM($S109:ES109),ES109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:ET109)+ET109>$U27,$U27-SUM($S109:ET109),ET109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EU109)+EU109>$U27,$U27-SUM($S109:EU109),EU109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EV109)+EV109>$U27,$U27-SUM($S109:EV109),EV109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EW109)+EW109>$U27,$U27-SUM($S109:EW109),EW109)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($S109:EX109)+EX109>$U27,$U27-SUM($S109:EX109),EX109)","v":-1.0408340855860843E-17}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S110:V110)+V110>$U28,$U28-SUM($S110:V110),V110)","v":0},{"$f":"IF(SUM($S110:W110)+W110>$U28,$U28-SUM($S110:W110),W110)","v":0},{"$f":"IF(SUM($S110:X110)+X110>$U28,$U28-SUM($S110:X110),X110)","v":0},{"$f":"IF(SUM($S110:Y110)+Y110>$U28,$U28-SUM($S110:Y110),Y110)","v":0},{"$f":"IF(SUM($S110:Z110)+Z110>$U28,$U28-SUM($S110:Z110),Z110)","v":0},{"$f":"IF(SUM($S110:AA110)+AA110>$U28,$U28-SUM($S110:AA110),AA110)","v":0},{"$f":"IF(SUM($S110:AB110)+AB110>$U28,$U28-SUM($S110:AB110),AB110)","v":0},{"$f":"IF(SUM($S110:AC110)+AC110>$U28,$U28-SUM($S110:AC110),AC110)","v":0},{"$f":"IF(SUM($S110:AD110)+AD110>$U28,$U28-SUM($S110:AD110),AD110)","v":0},{"$f":"IF(SUM($S110:AE110)+AE110>$U28,$U28-SUM($S110:AE110),AE110)","v":0},{"$f":"IF(SUM($S110:AF110)+AF110>$U28,$U28-SUM($S110:AF110),AF110)","v":0},{"$f":"IF(SUM($S110:AG110)+AG110>$U28,$U28-SUM($S110:AG110),AG110)","v":0},{"$f":"IF(SUM($S110:AH110)+AH110>$U28,$U28-SUM($S110:AH110),AH110)","v":0},{"$f":"IF(SUM($S110:AI110)+AI110>$U28,$U28-SUM($S110:AI110),AI110)","v":0},{"$f":"IF(SUM($S110:AJ110)+AJ110>$U28,$U28-SUM($S110:AJ110),AJ110)","v":0},{"$f":"IF(SUM($S110:AK110)+AK110>$U28,$U28-SUM($S110:AK110),AK110)","v":0},{"$f":"IF(SUM($S110:AL110)+AL110>$U28,$U28-SUM($S110:AL110),AL110)","v":0},{"$f":"IF(SUM($S110:AM110)+AM110>$U28,$U28-SUM($S110:AM110),AM110)","v":0},{"$f":"IF(SUM($S110:AN110)+AN110>$U28,$U28-SUM($S110:AN110),AN110)","v":0},{"$f":"IF(SUM($S110:AO110)+AO110>$U28,$U28-SUM($S110:AO110),AO110)","v":0},{"$f":"IF(SUM($S110:AP110)+AP110>$U28,$U28-SUM($S110:AP110),AP110)","v":0},{"$f":"IF(SUM($S110:AQ110)+AQ110>$U28,$U28-SUM($S110:AQ110),AQ110)","v":0},{"$f":"IF(SUM($S110:AR110)+AR110>$U28,$U28-SUM($S110:AR110),AR110)","v":0},{"$f":"IF(SUM($S110:AS110)+AS110>$U28,$U28-SUM($S110:AS110),AS110)","v":0},{"$f":"IF(SUM($S110:AT110)+AT110>$U28,$U28-SUM($S110:AT110),AT110)","v":0},{"$f":"IF(SUM($S110:AU110)+AU110>$U28,$U28-SUM($S110:AU110),AU110)","v":0},{"$f":"IF(SUM($S110:AV110)+AV110>$U28,$U28-SUM($S110:AV110),AV110)","v":0},{"$f":"IF(SUM($S110:AW110)+AW110>$U28,$U28-SUM($S110:AW110),AW110)","v":0},{"$f":"IF(SUM($S110:AX110)+AX110>$U28,$U28-SUM($S110:AX110),AX110)","v":0},{"$f":"IF(SUM($S110:AY110)+AY110>$U28,$U28-SUM($S110:AY110),AY110)","v":0},{"$f":"IF(SUM($S110:AZ110)+AZ110>$U28,$U28-SUM($S110:AZ110),AZ110)","v":0},{"$f":"IF(SUM($S110:BA110)+BA110>$U28,$U28-SUM($S110:BA110),BA110)","v":0},{"$f":"IF(SUM($S110:BB110)+BB110>$U28,$U28-SUM($S110:BB110),BB110)","v":0},{"$f":"IF(SUM($S110:BC110)+BC110>$U28,$U28-SUM($S110:BC110),BC110)","v":0},{"$f":"IF(SUM($S110:BD110)+BD110>$U28,$U28-SUM($S110:BD110),BD110)","v":0},{"$f":"IF(SUM($S110:BE110)+BE110>$U28,$U28-SUM($S110:BE110),BE110)","v":0},{"$f":"IF(SUM($S110:BF110)+BF110>$U28,$U28-SUM($S110:BF110),BF110)","v":0},{"$f":"IF(SUM($S110:BG110)+BG110>$U28,$U28-SUM($S110:BG110),BG110)","v":0},{"$f":"IF(SUM($S110:BH110)+BH110>$U28,$U28-SUM($S110:BH110),BH110)","v":0},{"$f":"IF(SUM($S110:BI110)+BI110>$U28,$U28-SUM($S110:BI110),BI110)","v":0},{"$f":"IF(SUM($S110:BJ110)+BJ110>$U28,$U28-SUM($S110:BJ110),BJ110)","v":0},{"$f":"IF(SUM($S110:BK110)+BK110>$U28,$U28-SUM($S110:BK110),BK110)","v":0},{"$f":"IF(SUM($S110:BL110)+BL110>$U28,$U28-SUM($S110:BL110),BL110)","v":0},{"$f":"IF(SUM($S110:BM110)+BM110>$U28,$U28-SUM($S110:BM110),BM110)","v":0},{"$f":"IF(SUM($S110:BN110)+BN110>$U28,$U28-SUM($S110:BN110),BN110)","v":0},{"$f":"IF(SUM($S110:BO110)+BO110>$U28,$U28-SUM($S110:BO110),BO110)","v":0},{"$f":"IF(SUM($S110:BP110)+BP110>$U28,$U28-SUM($S110:BP110),BP110)","v":0},{"$f":"IF(SUM($S110:BQ110)+BQ110>$U28,$U28-SUM($S110:BQ110),BQ110)","v":0},{"$f":"IF(SUM($S110:BR110)+BR110>$U28,$U28-SUM($S110:BR110),BR110)","v":0},{"$f":"IF(SUM($S110:BS110)+BS110>$U28,$U28-SUM($S110:BS110),BS110)","v":0},{"$f":"IF(SUM($S110:BT110)+BT110>$U28,$U28-SUM($S110:BT110),BT110)","v":0},{"$f":"IF(SUM($S110:BU110)+BU110>$U28,$U28-SUM($S110:BU110),BU110)","v":0},{"$f":"IF(SUM($S110:BV110)+BV110>$U28,$U28-SUM($S110:BV110),BV110)","v":0},{"$f":"IF(SUM($S110:BW110)+BW110>$U28,$U28-SUM($S110:BW110),BW110)","v":0},{"$f":"IF(SUM($S110:BX110)+BX110>$U28,$U28-SUM($S110:BX110),BX110)","v":0},{"$f":"IF(SUM($S110:BY110)+BY110>$U28,$U28-SUM($S110:BY110),BY110)","v":0},{"$f":"IF(SUM($S110:BZ110)+BZ110>$U28,$U28-SUM($S110:BZ110),BZ110)","v":0},{"$f":"IF(SUM($S110:CA110)+CA110>$U28,$U28-SUM($S110:CA110),CA110)","v":0},{"$f":"IF(SUM($S110:CB110)+CB110>$U28,$U28-SUM($S110:CB110),CB110)","v":0},{"$f":"IF(SUM($S110:CC110)+CC110>$U28,$U28-SUM($S110:CC110),CC110)","v":0},{"$f":"IF(SUM($S110:CD110)+CD110>$U28,$U28-SUM($S110:CD110),CD110)","v":0},{"$f":"IF(SUM($S110:CE110)+CE110>$U28,$U28-SUM($S110:CE110),CE110)","v":0},{"$f":"IF(SUM($S110:CF110)+CF110>$U28,$U28-SUM($S110:CF110),CF110)","v":0},{"$f":"IF(SUM($S110:CG110)+CG110>$U28,$U28-SUM($S110:CG110),CG110)","v":0},{"$f":"IF(SUM($S110:CH110)+CH110>$U28,$U28-SUM($S110:CH110),CH110)","v":0},{"$f":"IF(SUM($S110:CI110)+CI110>$U28,$U28-SUM($S110:CI110),CI110)","v":0},{"$f":"IF(SUM($S110:CJ110)+CJ110>$U28,$U28-SUM($S110:CJ110),CJ110)","v":0},{"$f":"IF(SUM($S110:CK110)+CK110>$U28,$U28-SUM($S110:CK110),CK110)","v":0},{"$f":"IF(SUM($S110:CL110)+CL110>$U28,$U28-SUM($S110:CL110),CL110)","v":0},{"$f":"IF(SUM($S110:CM110)+CM110>$U28,$U28-SUM($S110:CM110),CM110)","v":0},{"$f":"IF(SUM($S110:CN110)+CN110>$U28,$U28-SUM($S110:CN110),CN110)","v":0},{"$f":"IF(SUM($S110:CO110)+CO110>$U28,$U28-SUM($S110:CO110),CO110)","v":0},{"$f":"IF(SUM($S110:CP110)+CP110>$U28,$U28-SUM($S110:CP110),CP110)","v":0},{"$f":"IF(SUM($S110:CQ110)+CQ110>$U28,$U28-SUM($S110:CQ110),CQ110)","v":0},{"$f":"IF(SUM($S110:CR110)+CR110>$U28,$U28-SUM($S110:CR110),CR110)","v":0},{"$f":"IF(SUM($S110:CS110)+CS110>$U28,$U28-SUM($S110:CS110),CS110)","v":0},{"$f":"IF(SUM($S110:CT110)+CT110>$U28,$U28-SUM($S110:CT110),CT110)","v":0},{"$f":"IF(SUM($S110:CU110)+CU110>$U28,$U28-SUM($S110:CU110),CU110)","v":0},{"$f":"IF(SUM($S110:CV110)+CV110>$U28,$U28-SUM($S110:CV110),CV110)","v":0},{"$f":"IF(SUM($S110:CW110)+CW110>$U28,$U28-SUM($S110:CW110),CW110)","v":0},{"$f":"IF(SUM($S110:CX110)+CX110>$U28,$U28-SUM($S110:CX110),CX110)","v":0},{"$f":"IF(SUM($S110:CY110)+CY110>$U28,$U28-SUM($S110:CY110),CY110)","v":0},{"$f":"IF(SUM($S110:CZ110)+CZ110>$U28,$U28-SUM($S110:CZ110),CZ110)","v":0},{"$f":"IF(SUM($S110:DA110)+DA110>$U28,$U28-SUM($S110:DA110),DA110)","v":0},{"$f":"IF(SUM($S110:DB110)+DB110>$U28,$U28-SUM($S110:DB110),DB110)","v":0},{"$f":"IF(SUM($S110:DC110)+DC110>$U28,$U28-SUM($S110:DC110),DC110)","v":0},{"$f":"IF(SUM($S110:DD110)+DD110>$U28,$U28-SUM($S110:DD110),DD110)","v":0},{"$f":"IF(SUM($S110:DE110)+DE110>$U28,$U28-SUM($S110:DE110),DE110)","v":0},{"$f":"IF(SUM($S110:DF110)+DF110>$U28,$U28-SUM($S110:DF110),DF110)","v":0},{"$f":"IF(SUM($S110:DG110)+DG110>$U28,$U28-SUM($S110:DG110),DG110)","v":0},{"$f":"IF(SUM($S110:DH110)+DH110>$U28,$U28-SUM($S110:DH110),DH110)","v":0},{"$f":"IF(SUM($S110:DI110)+DI110>$U28,$U28-SUM($S110:DI110),DI110)","v":0},{"$f":"IF(SUM($S110:DJ110)+DJ110>$U28,$U28-SUM($S110:DJ110),DJ110)","v":0},{"$f":"IF(SUM($S110:DK110)+DK110>$U28,$U28-SUM($S110:DK110),DK110)","v":0},{"$f":"IF(SUM($S110:DL110)+DL110>$U28,$U28-SUM($S110:DL110),DL110)","v":0},{"$f":"IF(SUM($S110:DM110)+DM110>$U28,$U28-SUM($S110:DM110),DM110)","v":0},{"$f":"IF(SUM($S110:DN110)+DN110>$U28,$U28-SUM($S110:DN110),DN110)","v":0},{"$f":"IF(SUM($S110:DO110)+DO110>$U28,$U28-SUM($S110:DO110),DO110)","v":0},{"$f":"IF(SUM($S110:DP110)+DP110>$U28,$U28-SUM($S110:DP110),DP110)","v":0},{"$f":"IF(SUM($S110:DQ110)+DQ110>$U28,$U28-SUM($S110:DQ110),DQ110)","v":0},{"$f":"IF(SUM($S110:DR110)+DR110>$U28,$U28-SUM($S110:DR110),DR110)","v":0},{"$f":"IF(SUM($S110:DS110)+DS110>$U28,$U28-SUM($S110:DS110),DS110)","v":0},{"$f":"IF(SUM($S110:DT110)+DT110>$U28,$U28-SUM($S110:DT110),DT110)","v":0},{"$f":"IF(SUM($S110:DU110)+DU110>$U28,$U28-SUM($S110:DU110),DU110)","v":0},{"$f":"IF(SUM($S110:DV110)+DV110>$U28,$U28-SUM($S110:DV110),DV110)","v":0},{"$f":"IF(SUM($S110:DW110)+DW110>$U28,$U28-SUM($S110:DW110),DW110)","v":0},{"$f":"IF(SUM($S110:DX110)+DX110>$U28,$U28-SUM($S110:DX110),DX110)","v":0},{"$f":"IF(SUM($S110:DY110)+DY110>$U28,$U28-SUM($S110:DY110),DY110)","v":0},{"$f":"IF(SUM($S110:DZ110)+DZ110>$U28,$U28-SUM($S110:DZ110),DZ110)","v":0},{"$f":"IF(SUM($S110:EA110)+EA110>$U28,$U28-SUM($S110:EA110),EA110)","v":0},{"$f":"IF(SUM($S110:EB110)+EB110>$U28,$U28-SUM($S110:EB110),EB110)","v":0},{"$f":"IF(SUM($S110:EC110)+EC110>$U28,$U28-SUM($S110:EC110),EC110)","v":0},{"$f":"IF(SUM($S110:ED110)+ED110>$U28,$U28-SUM($S110:ED110),ED110)","v":0},{"$f":"IF(SUM($S110:EE110)+EE110>$U28,$U28-SUM($S110:EE110),EE110)","v":0},{"$f":"IF(SUM($S110:EF110)+EF110>$U28,$U28-SUM($S110:EF110),EF110)","v":0},{"$f":"IF(SUM($S110:EG110)+EG110>$U28,$U28-SUM($S110:EG110),EG110)","v":0},{"$f":"IF(SUM($S110:EH110)+EH110>$U28,$U28-SUM($S110:EH110),EH110)","v":0},{"$f":"IF(SUM($S110:EI110)+EI110>$U28,$U28-SUM($S110:EI110),EI110)","v":0},{"$f":"IF(SUM($S110:EJ110)+EJ110>$U28,$U28-SUM($S110:EJ110),EJ110)","v":0},{"$f":"IF(SUM($S110:EK110)+EK110>$U28,$U28-SUM($S110:EK110),EK110)","v":0},{"$f":"IF(SUM($S110:EL110)+EL110>$U28,$U28-SUM($S110:EL110),EL110)","v":0},{"$f":"IF(SUM($S110:EM110)+EM110>$U28,$U28-SUM($S110:EM110),EM110)","v":0},{"$f":"IF(SUM($S110:EN110)+EN110>$U28,$U28-SUM($S110:EN110),EN110)","v":0},{"$f":"IF(SUM($S110:EO110)+EO110>$U28,$U28-SUM($S110:EO110),EO110)","v":0},{"$f":"IF(SUM($S110:EP110)+EP110>$U28,$U28-SUM($S110:EP110),EP110)","v":0},{"$f":"IF(SUM($S110:EQ110)+EQ110>$U28,$U28-SUM($S110:EQ110),EQ110)","v":0},{"$f":"IF(SUM($S110:ER110)+ER110>$U28,$U28-SUM($S110:ER110),ER110)","v":0},{"$f":"IF(SUM($S110:ES110)+ES110>$U28,$U28-SUM($S110:ES110),ES110)","v":0},{"$f":"IF(SUM($S110:ET110)+ET110>$U28,$U28-SUM($S110:ET110),ET110)","v":0},{"$f":"IF(SUM($S110:EU110)+EU110>$U28,$U28-SUM($S110:EU110),EU110)","v":0},{"$f":"IF(SUM($S110:EV110)+EV110>$U28,$U28-SUM($S110:EV110),EV110)","v":0},{"$f":"IF(SUM($S110:EW110)+EW110>$U28,$U28-SUM($S110:EW110),EW110)","v":0},{"$f":"IF(SUM($S110:EX110)+EX110>$U28,$U28-SUM($S110:EX110),EX110)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S111:V111)+V111>$U29,$U29-SUM($S111:V111),V111)","v":0},{"$f":"IF(SUM($S111:W111)+W111>$U29,$U29-SUM($S111:W111),W111)","v":0},{"$f":"IF(SUM($S111:X111)+X111>$U29,$U29-SUM($S111:X111),X111)","v":0},{"$f":"IF(SUM($S111:Y111)+Y111>$U29,$U29-SUM($S111:Y111),Y111)","v":0},{"$f":"IF(SUM($S111:Z111)+Z111>$U29,$U29-SUM($S111:Z111),Z111)","v":0},{"$f":"IF(SUM($S111:AA111)+AA111>$U29,$U29-SUM($S111:AA111),AA111)","v":0},{"$f":"IF(SUM($S111:AB111)+AB111>$U29,$U29-SUM($S111:AB111),AB111)","v":0},{"$f":"IF(SUM($S111:AC111)+AC111>$U29,$U29-SUM($S111:AC111),AC111)","v":0},{"$f":"IF(SUM($S111:AD111)+AD111>$U29,$U29-SUM($S111:AD111),AD111)","v":0},{"$f":"IF(SUM($S111:AE111)+AE111>$U29,$U29-SUM($S111:AE111),AE111)","v":0},{"$f":"IF(SUM($S111:AF111)+AF111>$U29,$U29-SUM($S111:AF111),AF111)","v":0},{"$f":"IF(SUM($S111:AG111)+AG111>$U29,$U29-SUM($S111:AG111),AG111)","v":0},{"$f":"IF(SUM($S111:AH111)+AH111>$U29,$U29-SUM($S111:AH111),AH111)","v":0},{"$f":"IF(SUM($S111:AI111)+AI111>$U29,$U29-SUM($S111:AI111),AI111)","v":0},{"$f":"IF(SUM($S111:AJ111)+AJ111>$U29,$U29-SUM($S111:AJ111),AJ111)","v":0},{"$f":"IF(SUM($S111:AK111)+AK111>$U29,$U29-SUM($S111:AK111),AK111)","v":0},{"$f":"IF(SUM($S111:AL111)+AL111>$U29,$U29-SUM($S111:AL111),AL111)","v":0},{"$f":"IF(SUM($S111:AM111)+AM111>$U29,$U29-SUM($S111:AM111),AM111)","v":0},{"$f":"IF(SUM($S111:AN111)+AN111>$U29,$U29-SUM($S111:AN111),AN111)","v":0},{"$f":"IF(SUM($S111:AO111)+AO111>$U29,$U29-SUM($S111:AO111),AO111)","v":0},{"$f":"IF(SUM($S111:AP111)+AP111>$U29,$U29-SUM($S111:AP111),AP111)","v":0},{"$f":"IF(SUM($S111:AQ111)+AQ111>$U29,$U29-SUM($S111:AQ111),AQ111)","v":0},{"$f":"IF(SUM($S111:AR111)+AR111>$U29,$U29-SUM($S111:AR111),AR111)","v":0},{"$f":"IF(SUM($S111:AS111)+AS111>$U29,$U29-SUM($S111:AS111),AS111)","v":0},{"$f":"IF(SUM($S111:AT111)+AT111>$U29,$U29-SUM($S111:AT111),AT111)","v":0},{"$f":"IF(SUM($S111:AU111)+AU111>$U29,$U29-SUM($S111:AU111),AU111)","v":0},{"$f":"IF(SUM($S111:AV111)+AV111>$U29,$U29-SUM($S111:AV111),AV111)","v":0},{"$f":"IF(SUM($S111:AW111)+AW111>$U29,$U29-SUM($S111:AW111),AW111)","v":0},{"$f":"IF(SUM($S111:AX111)+AX111>$U29,$U29-SUM($S111:AX111),AX111)","v":0},{"$f":"IF(SUM($S111:AY111)+AY111>$U29,$U29-SUM($S111:AY111),AY111)","v":0},{"$f":"IF(SUM($S111:AZ111)+AZ111>$U29,$U29-SUM($S111:AZ111),AZ111)","v":0},{"$f":"IF(SUM($S111:BA111)+BA111>$U29,$U29-SUM($S111:BA111),BA111)","v":0},{"$f":"IF(SUM($S111:BB111)+BB111>$U29,$U29-SUM($S111:BB111),BB111)","v":0},{"$f":"IF(SUM($S111:BC111)+BC111>$U29,$U29-SUM($S111:BC111),BC111)","v":0},{"$f":"IF(SUM($S111:BD111)+BD111>$U29,$U29-SUM($S111:BD111),BD111)","v":0},{"$f":"IF(SUM($S111:BE111)+BE111>$U29,$U29-SUM($S111:BE111),BE111)","v":0},{"$f":"IF(SUM($S111:BF111)+BF111>$U29,$U29-SUM($S111:BF111),BF111)","v":0},{"$f":"IF(SUM($S111:BG111)+BG111>$U29,$U29-SUM($S111:BG111),BG111)","v":0},{"$f":"IF(SUM($S111:BH111)+BH111>$U29,$U29-SUM($S111:BH111),BH111)","v":0},{"$f":"IF(SUM($S111:BI111)+BI111>$U29,$U29-SUM($S111:BI111),BI111)","v":0},{"$f":"IF(SUM($S111:BJ111)+BJ111>$U29,$U29-SUM($S111:BJ111),BJ111)","v":0},{"$f":"IF(SUM($S111:BK111)+BK111>$U29,$U29-SUM($S111:BK111),BK111)","v":0},{"$f":"IF(SUM($S111:BL111)+BL111>$U29,$U29-SUM($S111:BL111),BL111)","v":0},{"$f":"IF(SUM($S111:BM111)+BM111>$U29,$U29-SUM($S111:BM111),BM111)","v":0},{"$f":"IF(SUM($S111:BN111)+BN111>$U29,$U29-SUM($S111:BN111),BN111)","v":0},{"$f":"IF(SUM($S111:BO111)+BO111>$U29,$U29-SUM($S111:BO111),BO111)","v":0},{"$f":"IF(SUM($S111:BP111)+BP111>$U29,$U29-SUM($S111:BP111),BP111)","v":0},{"$f":"IF(SUM($S111:BQ111)+BQ111>$U29,$U29-SUM($S111:BQ111),BQ111)","v":0},{"$f":"IF(SUM($S111:BR111)+BR111>$U29,$U29-SUM($S111:BR111),BR111)","v":0},{"$f":"IF(SUM($S111:BS111)+BS111>$U29,$U29-SUM($S111:BS111),BS111)","v":0},{"$f":"IF(SUM($S111:BT111)+BT111>$U29,$U29-SUM($S111:BT111),BT111)","v":0},{"$f":"IF(SUM($S111:BU111)+BU111>$U29,$U29-SUM($S111:BU111),BU111)","v":0},{"$f":"IF(SUM($S111:BV111)+BV111>$U29,$U29-SUM($S111:BV111),BV111)","v":0},{"$f":"IF(SUM($S111:BW111)+BW111>$U29,$U29-SUM($S111:BW111),BW111)","v":0},{"$f":"IF(SUM($S111:BX111)+BX111>$U29,$U29-SUM($S111:BX111),BX111)","v":0},{"$f":"IF(SUM($S111:BY111)+BY111>$U29,$U29-SUM($S111:BY111),BY111)","v":0},{"$f":"IF(SUM($S111:BZ111)+BZ111>$U29,$U29-SUM($S111:BZ111),BZ111)","v":0},{"$f":"IF(SUM($S111:CA111)+CA111>$U29,$U29-SUM($S111:CA111),CA111)","v":0},{"$f":"IF(SUM($S111:CB111)+CB111>$U29,$U29-SUM($S111:CB111),CB111)","v":0},{"$f":"IF(SUM($S111:CC111)+CC111>$U29,$U29-SUM($S111:CC111),CC111)","v":0},{"$f":"IF(SUM($S111:CD111)+CD111>$U29,$U29-SUM($S111:CD111),CD111)","v":0},{"$f":"IF(SUM($S111:CE111)+CE111>$U29,$U29-SUM($S111:CE111),CE111)","v":0},{"$f":"IF(SUM($S111:CF111)+CF111>$U29,$U29-SUM($S111:CF111),CF111)","v":0},{"$f":"IF(SUM($S111:CG111)+CG111>$U29,$U29-SUM($S111:CG111),CG111)","v":0},{"$f":"IF(SUM($S111:CH111)+CH111>$U29,$U29-SUM($S111:CH111),CH111)","v":0},{"$f":"IF(SUM($S111:CI111)+CI111>$U29,$U29-SUM($S111:CI111),CI111)","v":0},{"$f":"IF(SUM($S111:CJ111)+CJ111>$U29,$U29-SUM($S111:CJ111),CJ111)","v":0},{"$f":"IF(SUM($S111:CK111)+CK111>$U29,$U29-SUM($S111:CK111),CK111)","v":0},{"$f":"IF(SUM($S111:CL111)+CL111>$U29,$U29-SUM($S111:CL111),CL111)","v":0},{"$f":"IF(SUM($S111:CM111)+CM111>$U29,$U29-SUM($S111:CM111),CM111)","v":0},{"$f":"IF(SUM($S111:CN111)+CN111>$U29,$U29-SUM($S111:CN111),CN111)","v":0},{"$f":"IF(SUM($S111:CO111)+CO111>$U29,$U29-SUM($S111:CO111),CO111)","v":0},{"$f":"IF(SUM($S111:CP111)+CP111>$U29,$U29-SUM($S111:CP111),CP111)","v":0},{"$f":"IF(SUM($S111:CQ111)+CQ111>$U29,$U29-SUM($S111:CQ111),CQ111)","v":0},{"$f":"IF(SUM($S111:CR111)+CR111>$U29,$U29-SUM($S111:CR111),CR111)","v":0},{"$f":"IF(SUM($S111:CS111)+CS111>$U29,$U29-SUM($S111:CS111),CS111)","v":0},{"$f":"IF(SUM($S111:CT111)+CT111>$U29,$U29-SUM($S111:CT111),CT111)","v":0},{"$f":"IF(SUM($S111:CU111)+CU111>$U29,$U29-SUM($S111:CU111),CU111)","v":0},{"$f":"IF(SUM($S111:CV111)+CV111>$U29,$U29-SUM($S111:CV111),CV111)","v":0},{"$f":"IF(SUM($S111:CW111)+CW111>$U29,$U29-SUM($S111:CW111),CW111)","v":0},{"$f":"IF(SUM($S111:CX111)+CX111>$U29,$U29-SUM($S111:CX111),CX111)","v":0},{"$f":"IF(SUM($S111:CY111)+CY111>$U29,$U29-SUM($S111:CY111),CY111)","v":0},{"$f":"IF(SUM($S111:CZ111)+CZ111>$U29,$U29-SUM($S111:CZ111),CZ111)","v":0},{"$f":"IF(SUM($S111:DA111)+DA111>$U29,$U29-SUM($S111:DA111),DA111)","v":0},{"$f":"IF(SUM($S111:DB111)+DB111>$U29,$U29-SUM($S111:DB111),DB111)","v":0},{"$f":"IF(SUM($S111:DC111)+DC111>$U29,$U29-SUM($S111:DC111),DC111)","v":0},{"$f":"IF(SUM($S111:DD111)+DD111>$U29,$U29-SUM($S111:DD111),DD111)","v":0},{"$f":"IF(SUM($S111:DE111)+DE111>$U29,$U29-SUM($S111:DE111),DE111)","v":0},{"$f":"IF(SUM($S111:DF111)+DF111>$U29,$U29-SUM($S111:DF111),DF111)","v":0},{"$f":"IF(SUM($S111:DG111)+DG111>$U29,$U29-SUM($S111:DG111),DG111)","v":0},{"$f":"IF(SUM($S111:DH111)+DH111>$U29,$U29-SUM($S111:DH111),DH111)","v":0},{"$f":"IF(SUM($S111:DI111)+DI111>$U29,$U29-SUM($S111:DI111),DI111)","v":0},{"$f":"IF(SUM($S111:DJ111)+DJ111>$U29,$U29-SUM($S111:DJ111),DJ111)","v":0},{"$f":"IF(SUM($S111:DK111)+DK111>$U29,$U29-SUM($S111:DK111),DK111)","v":0},{"$f":"IF(SUM($S111:DL111)+DL111>$U29,$U29-SUM($S111:DL111),DL111)","v":0},{"$f":"IF(SUM($S111:DM111)+DM111>$U29,$U29-SUM($S111:DM111),DM111)","v":0},{"$f":"IF(SUM($S111:DN111)+DN111>$U29,$U29-SUM($S111:DN111),DN111)","v":0},{"$f":"IF(SUM($S111:DO111)+DO111>$U29,$U29-SUM($S111:DO111),DO111)","v":0},{"$f":"IF(SUM($S111:DP111)+DP111>$U29,$U29-SUM($S111:DP111),DP111)","v":0},{"$f":"IF(SUM($S111:DQ111)+DQ111>$U29,$U29-SUM($S111:DQ111),DQ111)","v":0},{"$f":"IF(SUM($S111:DR111)+DR111>$U29,$U29-SUM($S111:DR111),DR111)","v":0},{"$f":"IF(SUM($S111:DS111)+DS111>$U29,$U29-SUM($S111:DS111),DS111)","v":0},{"$f":"IF(SUM($S111:DT111)+DT111>$U29,$U29-SUM($S111:DT111),DT111)","v":0},{"$f":"IF(SUM($S111:DU111)+DU111>$U29,$U29-SUM($S111:DU111),DU111)","v":0},{"$f":"IF(SUM($S111:DV111)+DV111>$U29,$U29-SUM($S111:DV111),DV111)","v":0},{"$f":"IF(SUM($S111:DW111)+DW111>$U29,$U29-SUM($S111:DW111),DW111)","v":0},{"$f":"IF(SUM($S111:DX111)+DX111>$U29,$U29-SUM($S111:DX111),DX111)","v":0},{"$f":"IF(SUM($S111:DY111)+DY111>$U29,$U29-SUM($S111:DY111),DY111)","v":0},{"$f":"IF(SUM($S111:DZ111)+DZ111>$U29,$U29-SUM($S111:DZ111),DZ111)","v":0},{"$f":"IF(SUM($S111:EA111)+EA111>$U29,$U29-SUM($S111:EA111),EA111)","v":0},{"$f":"IF(SUM($S111:EB111)+EB111>$U29,$U29-SUM($S111:EB111),EB111)","v":0},{"$f":"IF(SUM($S111:EC111)+EC111>$U29,$U29-SUM($S111:EC111),EC111)","v":0},{"$f":"IF(SUM($S111:ED111)+ED111>$U29,$U29-SUM($S111:ED111),ED111)","v":0},{"$f":"IF(SUM($S111:EE111)+EE111>$U29,$U29-SUM($S111:EE111),EE111)","v":0},{"$f":"IF(SUM($S111:EF111)+EF111>$U29,$U29-SUM($S111:EF111),EF111)","v":0},{"$f":"IF(SUM($S111:EG111)+EG111>$U29,$U29-SUM($S111:EG111),EG111)","v":0},{"$f":"IF(SUM($S111:EH111)+EH111>$U29,$U29-SUM($S111:EH111),EH111)","v":0},{"$f":"IF(SUM($S111:EI111)+EI111>$U29,$U29-SUM($S111:EI111),EI111)","v":0},{"$f":"IF(SUM($S111:EJ111)+EJ111>$U29,$U29-SUM($S111:EJ111),EJ111)","v":0},{"$f":"IF(SUM($S111:EK111)+EK111>$U29,$U29-SUM($S111:EK111),EK111)","v":0},{"$f":"IF(SUM($S111:EL111)+EL111>$U29,$U29-SUM($S111:EL111),EL111)","v":0},{"$f":"IF(SUM($S111:EM111)+EM111>$U29,$U29-SUM($S111:EM111),EM111)","v":0},{"$f":"IF(SUM($S111:EN111)+EN111>$U29,$U29-SUM($S111:EN111),EN111)","v":0},{"$f":"IF(SUM($S111:EO111)+EO111>$U29,$U29-SUM($S111:EO111),EO111)","v":0},{"$f":"IF(SUM($S111:EP111)+EP111>$U29,$U29-SUM($S111:EP111),EP111)","v":0},{"$f":"IF(SUM($S111:EQ111)+EQ111>$U29,$U29-SUM($S111:EQ111),EQ111)","v":0},{"$f":"IF(SUM($S111:ER111)+ER111>$U29,$U29-SUM($S111:ER111),ER111)","v":0},{"$f":"IF(SUM($S111:ES111)+ES111>$U29,$U29-SUM($S111:ES111),ES111)","v":0},{"$f":"IF(SUM($S111:ET111)+ET111>$U29,$U29-SUM($S111:ET111),ET111)","v":0},{"$f":"IF(SUM($S111:EU111)+EU111>$U29,$U29-SUM($S111:EU111),EU111)","v":0},{"$f":"IF(SUM($S111:EV111)+EV111>$U29,$U29-SUM($S111:EV111),EV111)","v":0},{"$f":"IF(SUM($S111:EW111)+EW111>$U29,$U29-SUM($S111:EW111),EW111)","v":0},{"$f":"IF(SUM($S111:EX111)+EX111>$U29,$U29-SUM($S111:EX111),EX111)","v":0}]
[]
[null,"Depreciation:  1997 Q3 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V22/$F115","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:W115)+W115>$V22,$V22-SUM($S115:W115),W115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:X115)+X115>$V22,$V22-SUM($S115:X115),X115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:Y115)+Y115>$V22,$V22-SUM($S115:Y115),Y115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:Z115)+Z115>$V22,$V22-SUM($S115:Z115),Z115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AA115)+AA115>$V22,$V22-SUM($S115:AA115),AA115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AB115)+AB115>$V22,$V22-SUM($S115:AB115),AB115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AC115)+AC115>$V22,$V22-SUM($S115:AC115),AC115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AD115)+AD115>$V22,$V22-SUM($S115:AD115),AD115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AE115)+AE115>$V22,$V22-SUM($S115:AE115),AE115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AF115)+AF115>$V22,$V22-SUM($S115:AF115),AF115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AG115)+AG115>$V22,$V22-SUM($S115:AG115),AG115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AH115)+AH115>$V22,$V22-SUM($S115:AH115),AH115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AI115)+AI115>$V22,$V22-SUM($S115:AI115),AI115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AJ115)+AJ115>$V22,$V22-SUM($S115:AJ115),AJ115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AK115)+AK115>$V22,$V22-SUM($S115:AK115),AK115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AL115)+AL115>$V22,$V22-SUM($S115:AL115),AL115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AM115)+AM115>$V22,$V22-SUM($S115:AM115),AM115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AN115)+AN115>$V22,$V22-SUM($S115:AN115),AN115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AO115)+AO115>$V22,$V22-SUM($S115:AO115),AO115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AP115)+AP115>$V22,$V22-SUM($S115:AP115),AP115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AQ115)+AQ115>$V22,$V22-SUM($S115:AQ115),AQ115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AR115)+AR115>$V22,$V22-SUM($S115:AR115),AR115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AS115)+AS115>$V22,$V22-SUM($S115:AS115),AS115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AT115)+AT115>$V22,$V22-SUM($S115:AT115),AT115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AU115)+AU115>$V22,$V22-SUM($S115:AU115),AU115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AV115)+AV115>$V22,$V22-SUM($S115:AV115),AV115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AW115)+AW115>$V22,$V22-SUM($S115:AW115),AW115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AX115)+AX115>$V22,$V22-SUM($S115:AX115),AX115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AY115)+AY115>$V22,$V22-SUM($S115:AY115),AY115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:AZ115)+AZ115>$V22,$V22-SUM($S115:AZ115),AZ115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BA115)+BA115>$V22,$V22-SUM($S115:BA115),BA115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BB115)+BB115>$V22,$V22-SUM($S115:BB115),BB115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BC115)+BC115>$V22,$V22-SUM($S115:BC115),BC115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BD115)+BD115>$V22,$V22-SUM($S115:BD115),BD115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BE115)+BE115>$V22,$V22-SUM($S115:BE115),BE115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BF115)+BF115>$V22,$V22-SUM($S115:BF115),BF115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BG115)+BG115>$V22,$V22-SUM($S115:BG115),BG115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BH115)+BH115>$V22,$V22-SUM($S115:BH115),BH115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BI115)+BI115>$V22,$V22-SUM($S115:BI115),BI115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BJ115)+BJ115>$V22,$V22-SUM($S115:BJ115),BJ115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BK115)+BK115>$V22,$V22-SUM($S115:BK115),BK115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BL115)+BL115>$V22,$V22-SUM($S115:BL115),BL115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BM115)+BM115>$V22,$V22-SUM($S115:BM115),BM115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BN115)+BN115>$V22,$V22-SUM($S115:BN115),BN115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BO115)+BO115>$V22,$V22-SUM($S115:BO115),BO115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BP115)+BP115>$V22,$V22-SUM($S115:BP115),BP115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BQ115)+BQ115>$V22,$V22-SUM($S115:BQ115),BQ115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BR115)+BR115>$V22,$V22-SUM($S115:BR115),BR115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BS115)+BS115>$V22,$V22-SUM($S115:BS115),BS115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BT115)+BT115>$V22,$V22-SUM($S115:BT115),BT115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BU115)+BU115>$V22,$V22-SUM($S115:BU115),BU115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BV115)+BV115>$V22,$V22-SUM($S115:BV115),BV115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BW115)+BW115>$V22,$V22-SUM($S115:BW115),BW115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BX115)+BX115>$V22,$V22-SUM($S115:BX115),BX115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BY115)+BY115>$V22,$V22-SUM($S115:BY115),BY115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:BZ115)+BZ115>$V22,$V22-SUM($S115:BZ115),BZ115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CA115)+CA115>$V22,$V22-SUM($S115:CA115),CA115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CB115)+CB115>$V22,$V22-SUM($S115:CB115),CB115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CC115)+CC115>$V22,$V22-SUM($S115:CC115),CC115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CD115)+CD115>$V22,$V22-SUM($S115:CD115),CD115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CE115)+CE115>$V22,$V22-SUM($S115:CE115),CE115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CF115)+CF115>$V22,$V22-SUM($S115:CF115),CF115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CG115)+CG115>$V22,$V22-SUM($S115:CG115),CG115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CH115)+CH115>$V22,$V22-SUM($S115:CH115),CH115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CI115)+CI115>$V22,$V22-SUM($S115:CI115),CI115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CJ115)+CJ115>$V22,$V22-SUM($S115:CJ115),CJ115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CK115)+CK115>$V22,$V22-SUM($S115:CK115),CK115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CL115)+CL115>$V22,$V22-SUM($S115:CL115),CL115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CM115)+CM115>$V22,$V22-SUM($S115:CM115),CM115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CN115)+CN115>$V22,$V22-SUM($S115:CN115),CN115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CO115)+CO115>$V22,$V22-SUM($S115:CO115),CO115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CP115)+CP115>$V22,$V22-SUM($S115:CP115),CP115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CQ115)+CQ115>$V22,$V22-SUM($S115:CQ115),CQ115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CR115)+CR115>$V22,$V22-SUM($S115:CR115),CR115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CS115)+CS115>$V22,$V22-SUM($S115:CS115),CS115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CT115)+CT115>$V22,$V22-SUM($S115:CT115),CT115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CU115)+CU115>$V22,$V22-SUM($S115:CU115),CU115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CV115)+CV115>$V22,$V22-SUM($S115:CV115),CV115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CW115)+CW115>$V22,$V22-SUM($S115:CW115),CW115)","v":2.5121690374999998E-2},{"$f":"IF(SUM($S115:CX115)+CX115>$V22,$V22-SUM($S115:CX115),CX115)","v":0},{"$f":"IF(SUM($S115:CY115)+CY115>$V22,$V22-SUM($S115:CY115),CY115)","v":0},{"$f":"IF(SUM($S115:CZ115)+CZ115>$V22,$V22-SUM($S115:CZ115),CZ115)","v":0},{"$f":"IF(SUM($S115:DA115)+DA115>$V22,$V22-SUM($S115:DA115),DA115)","v":0},{"$f":"IF(SUM($S115:DB115)+DB115>$V22,$V22-SUM($S115:DB115),DB115)","v":0},{"$f":"IF(SUM($S115:DC115)+DC115>$V22,$V22-SUM($S115:DC115),DC115)","v":0},{"$f":"IF(SUM($S115:DD115)+DD115>$V22,$V22-SUM($S115:DD115),DD115)","v":0},{"$f":"IF(SUM($S115:DE115)+DE115>$V22,$V22-SUM($S115:DE115),DE115)","v":0},{"$f":"IF(SUM($S115:DF115)+DF115>$V22,$V22-SUM($S115:DF115),DF115)","v":0},{"$f":"IF(SUM($S115:DG115)+DG115>$V22,$V22-SUM($S115:DG115),DG115)","v":0},{"$f":"IF(SUM($S115:DH115)+DH115>$V22,$V22-SUM($S115:DH115),DH115)","v":0},{"$f":"IF(SUM($S115:DI115)+DI115>$V22,$V22-SUM($S115:DI115),DI115)","v":0},{"$f":"IF(SUM($S115:DJ115)+DJ115>$V22,$V22-SUM($S115:DJ115),DJ115)","v":0},{"$f":"IF(SUM($S115:DK115)+DK115>$V22,$V22-SUM($S115:DK115),DK115)","v":0},{"$f":"IF(SUM($S115:DL115)+DL115>$V22,$V22-SUM($S115:DL115),DL115)","v":0},{"$f":"IF(SUM($S115:DM115)+DM115>$V22,$V22-SUM($S115:DM115),DM115)","v":0},{"$f":"IF(SUM($S115:DN115)+DN115>$V22,$V22-SUM($S115:DN115),DN115)","v":0},{"$f":"IF(SUM($S115:DO115)+DO115>$V22,$V22-SUM($S115:DO115),DO115)","v":0},{"$f":"IF(SUM($S115:DP115)+DP115>$V22,$V22-SUM($S115:DP115),DP115)","v":0},{"$f":"IF(SUM($S115:DQ115)+DQ115>$V22,$V22-SUM($S115:DQ115),DQ115)","v":0},{"$f":"IF(SUM($S115:DR115)+DR115>$V22,$V22-SUM($S115:DR115),DR115)","v":0},{"$f":"IF(SUM($S115:DS115)+DS115>$V22,$V22-SUM($S115:DS115),DS115)","v":0},{"$f":"IF(SUM($S115:DT115)+DT115>$V22,$V22-SUM($S115:DT115),DT115)","v":0},{"$f":"IF(SUM($S115:DU115)+DU115>$V22,$V22-SUM($S115:DU115),DU115)","v":0},{"$f":"IF(SUM($S115:DV115)+DV115>$V22,$V22-SUM($S115:DV115),DV115)","v":0},{"$f":"IF(SUM($S115:DW115)+DW115>$V22,$V22-SUM($S115:DW115),DW115)","v":0},{"$f":"IF(SUM($S115:DX115)+DX115>$V22,$V22-SUM($S115:DX115),DX115)","v":0},{"$f":"IF(SUM($S115:DY115)+DY115>$V22,$V22-SUM($S115:DY115),DY115)","v":0},{"$f":"IF(SUM($S115:DZ115)+DZ115>$V22,$V22-SUM($S115:DZ115),DZ115)","v":0},{"$f":"IF(SUM($S115:EA115)+EA115>$V22,$V22-SUM($S115:EA115),EA115)","v":0},{"$f":"IF(SUM($S115:EB115)+EB115>$V22,$V22-SUM($S115:EB115),EB115)","v":0},{"$f":"IF(SUM($S115:EC115)+EC115>$V22,$V22-SUM($S115:EC115),EC115)","v":0},{"$f":"IF(SUM($S115:ED115)+ED115>$V22,$V22-SUM($S115:ED115),ED115)","v":0},{"$f":"IF(SUM($S115:EE115)+EE115>$V22,$V22-SUM($S115:EE115),EE115)","v":0},{"$f":"IF(SUM($S115:EF115)+EF115>$V22,$V22-SUM($S115:EF115),EF115)","v":0},{"$f":"IF(SUM($S115:EG115)+EG115>$V22,$V22-SUM($S115:EG115),EG115)","v":0},{"$f":"IF(SUM($S115:EH115)+EH115>$V22,$V22-SUM($S115:EH115),EH115)","v":0},{"$f":"IF(SUM($S115:EI115)+EI115>$V22,$V22-SUM($S115:EI115),EI115)","v":0},{"$f":"IF(SUM($S115:EJ115)+EJ115>$V22,$V22-SUM($S115:EJ115),EJ115)","v":0},{"$f":"IF(SUM($S115:EK115)+EK115>$V22,$V22-SUM($S115:EK115),EK115)","v":0},{"$f":"IF(SUM($S115:EL115)+EL115>$V22,$V22-SUM($S115:EL115),EL115)","v":0},{"$f":"IF(SUM($S115:EM115)+EM115>$V22,$V22-SUM($S115:EM115),EM115)","v":0},{"$f":"IF(SUM($S115:EN115)+EN115>$V22,$V22-SUM($S115:EN115),EN115)","v":0},{"$f":"IF(SUM($S115:EO115)+EO115>$V22,$V22-SUM($S115:EO115),EO115)","v":0},{"$f":"IF(SUM($S115:EP115)+EP115>$V22,$V22-SUM($S115:EP115),EP115)","v":0},{"$f":"IF(SUM($S115:EQ115)+EQ115>$V22,$V22-SUM($S115:EQ115),EQ115)","v":0},{"$f":"IF(SUM($S115:ER115)+ER115>$V22,$V22-SUM($S115:ER115),ER115)","v":0},{"$f":"IF(SUM($S115:ES115)+ES115>$V22,$V22-SUM($S115:ES115),ES115)","v":0},{"$f":"IF(SUM($S115:ET115)+ET115>$V22,$V22-SUM($S115:ET115),ET115)","v":0},{"$f":"IF(SUM($S115:EU115)+EU115>$V22,$V22-SUM($S115:EU115),EU115)","v":0},{"$f":"IF(SUM($S115:EV115)+EV115>$V22,$V22-SUM($S115:EV115),EV115)","v":0},{"$f":"IF(SUM($S115:EW115)+EW115>$V22,$V22-SUM($S115:EW115),EW115)","v":0},{"$f":"IF(SUM($S115:EX115)+EX115>$V22,$V22-SUM($S115:EX115),EX115)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S116:W116)+W116>$V23,$V23-SUM($S116:W116),W116)","v":0},{"$f":"IF(SUM($S116:X116)+X116>$V23,$V23-SUM($S116:X116),X116)","v":0},{"$f":"IF(SUM($S116:Y116)+Y116>$V23,$V23-SUM($S116:Y116),Y116)","v":0},{"$f":"IF(SUM($S116:Z116)+Z116>$V23,$V23-SUM($S116:Z116),Z116)","v":0},{"$f":"IF(SUM($S116:AA116)+AA116>$V23,$V23-SUM($S116:AA116),AA116)","v":0},{"$f":"IF(SUM($S116:AB116)+AB116>$V23,$V23-SUM($S116:AB116),AB116)","v":0},{"$f":"IF(SUM($S116:AC116)+AC116>$V23,$V23-SUM($S116:AC116),AC116)","v":0},{"$f":"IF(SUM($S116:AD116)+AD116>$V23,$V23-SUM($S116:AD116),AD116)","v":0},{"$f":"IF(SUM($S116:AE116)+AE116>$V23,$V23-SUM($S116:AE116),AE116)","v":0},{"$f":"IF(SUM($S116:AF116)+AF116>$V23,$V23-SUM($S116:AF116),AF116)","v":0},{"$f":"IF(SUM($S116:AG116)+AG116>$V23,$V23-SUM($S116:AG116),AG116)","v":0},{"$f":"IF(SUM($S116:AH116)+AH116>$V23,$V23-SUM($S116:AH116),AH116)","v":0},{"$f":"IF(SUM($S116:AI116)+AI116>$V23,$V23-SUM($S116:AI116),AI116)","v":0},{"$f":"IF(SUM($S116:AJ116)+AJ116>$V23,$V23-SUM($S116:AJ116),AJ116)","v":0},{"$f":"IF(SUM($S116:AK116)+AK116>$V23,$V23-SUM($S116:AK116),AK116)","v":0},{"$f":"IF(SUM($S116:AL116)+AL116>$V23,$V23-SUM($S116:AL116),AL116)","v":0},{"$f":"IF(SUM($S116:AM116)+AM116>$V23,$V23-SUM($S116:AM116),AM116)","v":0},{"$f":"IF(SUM($S116:AN116)+AN116>$V23,$V23-SUM($S116:AN116),AN116)","v":0},{"$f":"IF(SUM($S116:AO116)+AO116>$V23,$V23-SUM($S116:AO116),AO116)","v":0},{"$f":"IF(SUM($S116:AP116)+AP116>$V23,$V23-SUM($S116:AP116),AP116)","v":0},{"$f":"IF(SUM($S116:AQ116)+AQ116>$V23,$V23-SUM($S116:AQ116),AQ116)","v":0},{"$f":"IF(SUM($S116:AR116)+AR116>$V23,$V23-SUM($S116:AR116),AR116)","v":0},{"$f":"IF(SUM($S116:AS116)+AS116>$V23,$V23-SUM($S116:AS116),AS116)","v":0},{"$f":"IF(SUM($S116:AT116)+AT116>$V23,$V23-SUM($S116:AT116),AT116)","v":0},{"$f":"IF(SUM($S116:AU116)+AU116>$V23,$V23-SUM($S116:AU116),AU116)","v":0},{"$f":"IF(SUM($S116:AV116)+AV116>$V23,$V23-SUM($S116:AV116),AV116)","v":0},{"$f":"IF(SUM($S116:AW116)+AW116>$V23,$V23-SUM($S116:AW116),AW116)","v":0},{"$f":"IF(SUM($S116:AX116)+AX116>$V23,$V23-SUM($S116:AX116),AX116)","v":0},{"$f":"IF(SUM($S116:AY116)+AY116>$V23,$V23-SUM($S116:AY116),AY116)","v":0},{"$f":"IF(SUM($S116:AZ116)+AZ116>$V23,$V23-SUM($S116:AZ116),AZ116)","v":0},{"$f":"IF(SUM($S116:BA116)+BA116>$V23,$V23-SUM($S116:BA116),BA116)","v":0},{"$f":"IF(SUM($S116:BB116)+BB116>$V23,$V23-SUM($S116:BB116),BB116)","v":0},{"$f":"IF(SUM($S116:BC116)+BC116>$V23,$V23-SUM($S116:BC116),BC116)","v":0},{"$f":"IF(SUM($S116:BD116)+BD116>$V23,$V23-SUM($S116:BD116),BD116)","v":0},{"$f":"IF(SUM($S116:BE116)+BE116>$V23,$V23-SUM($S116:BE116),BE116)","v":0},{"$f":"IF(SUM($S116:BF116)+BF116>$V23,$V23-SUM($S116:BF116),BF116)","v":0},{"$f":"IF(SUM($S116:BG116)+BG116>$V23,$V23-SUM($S116:BG116),BG116)","v":0},{"$f":"IF(SUM($S116:BH116)+BH116>$V23,$V23-SUM($S116:BH116),BH116)","v":0},{"$f":"IF(SUM($S116:BI116)+BI116>$V23,$V23-SUM($S116:BI116),BI116)","v":0},{"$f":"IF(SUM($S116:BJ116)+BJ116>$V23,$V23-SUM($S116:BJ116),BJ116)","v":0},{"$f":"IF(SUM($S116:BK116)+BK116>$V23,$V23-SUM($S116:BK116),BK116)","v":0},{"$f":"IF(SUM($S116:BL116)+BL116>$V23,$V23-SUM($S116:BL116),BL116)","v":0},{"$f":"IF(SUM($S116:BM116)+BM116>$V23,$V23-SUM($S116:BM116),BM116)","v":0},{"$f":"IF(SUM($S116:BN116)+BN116>$V23,$V23-SUM($S116:BN116),BN116)","v":0},{"$f":"IF(SUM($S116:BO116)+BO116>$V23,$V23-SUM($S116:BO116),BO116)","v":0},{"$f":"IF(SUM($S116:BP116)+BP116>$V23,$V23-SUM($S116:BP116),BP116)","v":0},{"$f":"IF(SUM($S116:BQ116)+BQ116>$V23,$V23-SUM($S116:BQ116),BQ116)","v":0},{"$f":"IF(SUM($S116:BR116)+BR116>$V23,$V23-SUM($S116:BR116),BR116)","v":0},{"$f":"IF(SUM($S116:BS116)+BS116>$V23,$V23-SUM($S116:BS116),BS116)","v":0},{"$f":"IF(SUM($S116:BT116)+BT116>$V23,$V23-SUM($S116:BT116),BT116)","v":0},{"$f":"IF(SUM($S116:BU116)+BU116>$V23,$V23-SUM($S116:BU116),BU116)","v":0},{"$f":"IF(SUM($S116:BV116)+BV116>$V23,$V23-SUM($S116:BV116),BV116)","v":0},{"$f":"IF(SUM($S116:BW116)+BW116>$V23,$V23-SUM($S116:BW116),BW116)","v":0},{"$f":"IF(SUM($S116:BX116)+BX116>$V23,$V23-SUM($S116:BX116),BX116)","v":0},{"$f":"IF(SUM($S116:BY116)+BY116>$V23,$V23-SUM($S116:BY116),BY116)","v":0},{"$f":"IF(SUM($S116:BZ116)+BZ116>$V23,$V23-SUM($S116:BZ116),BZ116)","v":0},{"$f":"IF(SUM($S116:CA116)+CA116>$V23,$V23-SUM($S116:CA116),CA116)","v":0},{"$f":"IF(SUM($S116:CB116)+CB116>$V23,$V23-SUM($S116:CB116),CB116)","v":0},{"$f":"IF(SUM($S116:CC116)+CC116>$V23,$V23-SUM($S116:CC116),CC116)","v":0},{"$f":"IF(SUM($S116:CD116)+CD116>$V23,$V23-SUM($S116:CD116),CD116)","v":0},{"$f":"IF(SUM($S116:CE116)+CE116>$V23,$V23-SUM($S116:CE116),CE116)","v":0},{"$f":"IF(SUM($S116:CF116)+CF116>$V23,$V23-SUM($S116:CF116),CF116)","v":0},{"$f":"IF(SUM($S116:CG116)+CG116>$V23,$V23-SUM($S116:CG116),CG116)","v":0},{"$f":"IF(SUM($S116:CH116)+CH116>$V23,$V23-SUM($S116:CH116),CH116)","v":0},{"$f":"IF(SUM($S116:CI116)+CI116>$V23,$V23-SUM($S116:CI116),CI116)","v":0},{"$f":"IF(SUM($S116:CJ116)+CJ116>$V23,$V23-SUM($S116:CJ116),CJ116)","v":0},{"$f":"IF(SUM($S116:CK116)+CK116>$V23,$V23-SUM($S116:CK116),CK116)","v":0},{"$f":"IF(SUM($S116:CL116)+CL116>$V23,$V23-SUM($S116:CL116),CL116)","v":0},{"$f":"IF(SUM($S116:CM116)+CM116>$V23,$V23-SUM($S116:CM116),CM116)","v":0},{"$f":"IF(SUM($S116:CN116)+CN116>$V23,$V23-SUM($S116:CN116),CN116)","v":0},{"$f":"IF(SUM($S116:CO116)+CO116>$V23,$V23-SUM($S116:CO116),CO116)","v":0},{"$f":"IF(SUM($S116:CP116)+CP116>$V23,$V23-SUM($S116:CP116),CP116)","v":0},{"$f":"IF(SUM($S116:CQ116)+CQ116>$V23,$V23-SUM($S116:CQ116),CQ116)","v":0},{"$f":"IF(SUM($S116:CR116)+CR116>$V23,$V23-SUM($S116:CR116),CR116)","v":0},{"$f":"IF(SUM($S116:CS116)+CS116>$V23,$V23-SUM($S116:CS116),CS116)","v":0},{"$f":"IF(SUM($S116:CT116)+CT116>$V23,$V23-SUM($S116:CT116),CT116)","v":0},{"$f":"IF(SUM($S116:CU116)+CU116>$V23,$V23-SUM($S116:CU116),CU116)","v":0},{"$f":"IF(SUM($S116:CV116)+CV116>$V23,$V23-SUM($S116:CV116),CV116)","v":0},{"$f":"IF(SUM($S116:CW116)+CW116>$V23,$V23-SUM($S116:CW116),CW116)","v":0},{"$f":"IF(SUM($S116:CX116)+CX116>$V23,$V23-SUM($S116:CX116),CX116)","v":0},{"$f":"IF(SUM($S116:CY116)+CY116>$V23,$V23-SUM($S116:CY116),CY116)","v":0},{"$f":"IF(SUM($S116:CZ116)+CZ116>$V23,$V23-SUM($S116:CZ116),CZ116)","v":0},{"$f":"IF(SUM($S116:DA116)+DA116>$V23,$V23-SUM($S116:DA116),DA116)","v":0},{"$f":"IF(SUM($S116:DB116)+DB116>$V23,$V23-SUM($S116:DB116),DB116)","v":0},{"$f":"IF(SUM($S116:DC116)+DC116>$V23,$V23-SUM($S116:DC116),DC116)","v":0},{"$f":"IF(SUM($S116:DD116)+DD116>$V23,$V23-SUM($S116:DD116),DD116)","v":0},{"$f":"IF(SUM($S116:DE116)+DE116>$V23,$V23-SUM($S116:DE116),DE116)","v":0},{"$f":"IF(SUM($S116:DF116)+DF116>$V23,$V23-SUM($S116:DF116),DF116)","v":0},{"$f":"IF(SUM($S116:DG116)+DG116>$V23,$V23-SUM($S116:DG116),DG116)","v":0},{"$f":"IF(SUM($S116:DH116)+DH116>$V23,$V23-SUM($S116:DH116),DH116)","v":0},{"$f":"IF(SUM($S116:DI116)+DI116>$V23,$V23-SUM($S116:DI116),DI116)","v":0},{"$f":"IF(SUM($S116:DJ116)+DJ116>$V23,$V23-SUM($S116:DJ116),DJ116)","v":0},{"$f":"IF(SUM($S116:DK116)+DK116>$V23,$V23-SUM($S116:DK116),DK116)","v":0},{"$f":"IF(SUM($S116:DL116)+DL116>$V23,$V23-SUM($S116:DL116),DL116)","v":0},{"$f":"IF(SUM($S116:DM116)+DM116>$V23,$V23-SUM($S116:DM116),DM116)","v":0},{"$f":"IF(SUM($S116:DN116)+DN116>$V23,$V23-SUM($S116:DN116),DN116)","v":0},{"$f":"IF(SUM($S116:DO116)+DO116>$V23,$V23-SUM($S116:DO116),DO116)","v":0},{"$f":"IF(SUM($S116:DP116)+DP116>$V23,$V23-SUM($S116:DP116),DP116)","v":0},{"$f":"IF(SUM($S116:DQ116)+DQ116>$V23,$V23-SUM($S116:DQ116),DQ116)","v":0},{"$f":"IF(SUM($S116:DR116)+DR116>$V23,$V23-SUM($S116:DR116),DR116)","v":0},{"$f":"IF(SUM($S116:DS116)+DS116>$V23,$V23-SUM($S116:DS116),DS116)","v":0},{"$f":"IF(SUM($S116:DT116)+DT116>$V23,$V23-SUM($S116:DT116),DT116)","v":0},{"$f":"IF(SUM($S116:DU116)+DU116>$V23,$V23-SUM($S116:DU116),DU116)","v":0},{"$f":"IF(SUM($S116:DV116)+DV116>$V23,$V23-SUM($S116:DV116),DV116)","v":0},{"$f":"IF(SUM($S116:DW116)+DW116>$V23,$V23-SUM($S116:DW116),DW116)","v":0},{"$f":"IF(SUM($S116:DX116)+DX116>$V23,$V23-SUM($S116:DX116),DX116)","v":0},{"$f":"IF(SUM($S116:DY116)+DY116>$V23,$V23-SUM($S116:DY116),DY116)","v":0},{"$f":"IF(SUM($S116:DZ116)+DZ116>$V23,$V23-SUM($S116:DZ116),DZ116)","v":0},{"$f":"IF(SUM($S116:EA116)+EA116>$V23,$V23-SUM($S116:EA116),EA116)","v":0},{"$f":"IF(SUM($S116:EB116)+EB116>$V23,$V23-SUM($S116:EB116),EB116)","v":0},{"$f":"IF(SUM($S116:EC116)+EC116>$V23,$V23-SUM($S116:EC116),EC116)","v":0},{"$f":"IF(SUM($S116:ED116)+ED116>$V23,$V23-SUM($S116:ED116),ED116)","v":0},{"$f":"IF(SUM($S116:EE116)+EE116>$V23,$V23-SUM($S116:EE116),EE116)","v":0},{"$f":"IF(SUM($S116:EF116)+EF116>$V23,$V23-SUM($S116:EF116),EF116)","v":0},{"$f":"IF(SUM($S116:EG116)+EG116>$V23,$V23-SUM($S116:EG116),EG116)","v":0},{"$f":"IF(SUM($S116:EH116)+EH116>$V23,$V23-SUM($S116:EH116),EH116)","v":0},{"$f":"IF(SUM($S116:EI116)+EI116>$V23,$V23-SUM($S116:EI116),EI116)","v":0},{"$f":"IF(SUM($S116:EJ116)+EJ116>$V23,$V23-SUM($S116:EJ116),EJ116)","v":0},{"$f":"IF(SUM($S116:EK116)+EK116>$V23,$V23-SUM($S116:EK116),EK116)","v":0},{"$f":"IF(SUM($S116:EL116)+EL116>$V23,$V23-SUM($S116:EL116),EL116)","v":0},{"$f":"IF(SUM($S116:EM116)+EM116>$V23,$V23-SUM($S116:EM116),EM116)","v":0},{"$f":"IF(SUM($S116:EN116)+EN116>$V23,$V23-SUM($S116:EN116),EN116)","v":0},{"$f":"IF(SUM($S116:EO116)+EO116>$V23,$V23-SUM($S116:EO116),EO116)","v":0},{"$f":"IF(SUM($S116:EP116)+EP116>$V23,$V23-SUM($S116:EP116),EP116)","v":0},{"$f":"IF(SUM($S116:EQ116)+EQ116>$V23,$V23-SUM($S116:EQ116),EQ116)","v":0},{"$f":"IF(SUM($S116:ER116)+ER116>$V23,$V23-SUM($S116:ER116),ER116)","v":0},{"$f":"IF(SUM($S116:ES116)+ES116>$V23,$V23-SUM($S116:ES116),ES116)","v":0},{"$f":"IF(SUM($S116:ET116)+ET116>$V23,$V23-SUM($S116:ET116),ET116)","v":0},{"$f":"IF(SUM($S116:EU116)+EU116>$V23,$V23-SUM($S116:EU116),EU116)","v":0},{"$f":"IF(SUM($S116:EV116)+EV116>$V23,$V23-SUM($S116:EV116),EV116)","v":0},{"$f":"IF(SUM($S116:EW116)+EW116>$V23,$V23-SUM($S116:EW116),EW116)","v":0},{"$f":"IF(SUM($S116:EX116)+EX116>$V23,$V23-SUM($S116:EX116),EX116)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1410351250000003E-3,{"$f":"IF(SUM($S117:W117)+W117>$V24,$V24-SUM($S117:W117),W117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:X117)+X117>$V24,$V24-SUM($S117:X117),X117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:Y117)+Y117>$V24,$V24-SUM($S117:Y117),Y117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:Z117)+Z117>$V24,$V24-SUM($S117:Z117),Z117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AA117)+AA117>$V24,$V24-SUM($S117:AA117),AA117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AB117)+AB117>$V24,$V24-SUM($S117:AB117),AB117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AC117)+AC117>$V24,$V24-SUM($S117:AC117),AC117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AD117)+AD117>$V24,$V24-SUM($S117:AD117),AD117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AE117)+AE117>$V24,$V24-SUM($S117:AE117),AE117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AF117)+AF117>$V24,$V24-SUM($S117:AF117),AF117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AG117)+AG117>$V24,$V24-SUM($S117:AG117),AG117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AH117)+AH117>$V24,$V24-SUM($S117:AH117),AH117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AI117)+AI117>$V24,$V24-SUM($S117:AI117),AI117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AJ117)+AJ117>$V24,$V24-SUM($S117:AJ117),AJ117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AK117)+AK117>$V24,$V24-SUM($S117:AK117),AK117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AL117)+AL117>$V24,$V24-SUM($S117:AL117),AL117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AM117)+AM117>$V24,$V24-SUM($S117:AM117),AM117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AN117)+AN117>$V24,$V24-SUM($S117:AN117),AN117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AO117)+AO117>$V24,$V24-SUM($S117:AO117),AO117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AP117)+AP117>$V24,$V24-SUM($S117:AP117),AP117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AQ117)+AQ117>$V24,$V24-SUM($S117:AQ117),AQ117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AR117)+AR117>$V24,$V24-SUM($S117:AR117),AR117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AS117)+AS117>$V24,$V24-SUM($S117:AS117),AS117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AT117)+AT117>$V24,$V24-SUM($S117:AT117),AT117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AU117)+AU117>$V24,$V24-SUM($S117:AU117),AU117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AV117)+AV117>$V24,$V24-SUM($S117:AV117),AV117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AW117)+AW117>$V24,$V24-SUM($S117:AW117),AW117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AX117)+AX117>$V24,$V24-SUM($S117:AX117),AX117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AY117)+AY117>$V24,$V24-SUM($S117:AY117),AY117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:AZ117)+AZ117>$V24,$V24-SUM($S117:AZ117),AZ117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BA117)+BA117>$V24,$V24-SUM($S117:BA117),BA117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BB117)+BB117>$V24,$V24-SUM($S117:BB117),BB117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BC117)+BC117>$V24,$V24-SUM($S117:BC117),BC117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BD117)+BD117>$V24,$V24-SUM($S117:BD117),BD117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BE117)+BE117>$V24,$V24-SUM($S117:BE117),BE117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BF117)+BF117>$V24,$V24-SUM($S117:BF117),BF117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BG117)+BG117>$V24,$V24-SUM($S117:BG117),BG117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BH117)+BH117>$V24,$V24-SUM($S117:BH117),BH117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BI117)+BI117>$V24,$V24-SUM($S117:BI117),BI117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BJ117)+BJ117>$V24,$V24-SUM($S117:BJ117),BJ117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BK117)+BK117>$V24,$V24-SUM($S117:BK117),BK117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BL117)+BL117>$V24,$V24-SUM($S117:BL117),BL117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BM117)+BM117>$V24,$V24-SUM($S117:BM117),BM117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BN117)+BN117>$V24,$V24-SUM($S117:BN117),BN117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BO117)+BO117>$V24,$V24-SUM($S117:BO117),BO117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BP117)+BP117>$V24,$V24-SUM($S117:BP117),BP117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BQ117)+BQ117>$V24,$V24-SUM($S117:BQ117),BQ117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BR117)+BR117>$V24,$V24-SUM($S117:BR117),BR117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BS117)+BS117>$V24,$V24-SUM($S117:BS117),BS117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BT117)+BT117>$V24,$V24-SUM($S117:BT117),BT117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BU117)+BU117>$V24,$V24-SUM($S117:BU117),BU117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BV117)+BV117>$V24,$V24-SUM($S117:BV117),BV117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BW117)+BW117>$V24,$V24-SUM($S117:BW117),BW117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BX117)+BX117>$V24,$V24-SUM($S117:BX117),BX117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BY117)+BY117>$V24,$V24-SUM($S117:BY117),BY117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:BZ117)+BZ117>$V24,$V24-SUM($S117:BZ117),BZ117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CA117)+CA117>$V24,$V24-SUM($S117:CA117),CA117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CB117)+CB117>$V24,$V24-SUM($S117:CB117),CB117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CC117)+CC117>$V24,$V24-SUM($S117:CC117),CC117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CD117)+CD117>$V24,$V24-SUM($S117:CD117),CD117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CE117)+CE117>$V24,$V24-SUM($S117:CE117),CE117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CF117)+CF117>$V24,$V24-SUM($S117:CF117),CF117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CG117)+CG117>$V24,$V24-SUM($S117:CG117),CG117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CH117)+CH117>$V24,$V24-SUM($S117:CH117),CH117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CI117)+CI117>$V24,$V24-SUM($S117:CI117),CI117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CJ117)+CJ117>$V24,$V24-SUM($S117:CJ117),CJ117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CK117)+CK117>$V24,$V24-SUM($S117:CK117),CK117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CL117)+CL117>$V24,$V24-SUM($S117:CL117),CL117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CM117)+CM117>$V24,$V24-SUM($S117:CM117),CM117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CN117)+CN117>$V24,$V24-SUM($S117:CN117),CN117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CO117)+CO117>$V24,$V24-SUM($S117:CO117),CO117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CP117)+CP117>$V24,$V24-SUM($S117:CP117),CP117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CQ117)+CQ117>$V24,$V24-SUM($S117:CQ117),CQ117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CR117)+CR117>$V24,$V24-SUM($S117:CR117),CR117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CS117)+CS117>$V24,$V24-SUM($S117:CS117),CS117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CT117)+CT117>$V24,$V24-SUM($S117:CT117),CT117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CU117)+CU117>$V24,$V24-SUM($S117:CU117),CU117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CV117)+CV117>$V24,$V24-SUM($S117:CV117),CV117)","v":5.1410351250000003E-3},{"$f":"IF(SUM($S117:CW117)+CW117>$V24,$V24-SUM($S117:CW117),CW117)","v":5.1410351249992492E-3},{"$f":"IF(SUM($S117:CX117)+CX117>$V24,$V24-SUM($S117:CX117),CX117)","v":0},{"$f":"IF(SUM($S117:CY117)+CY117>$V24,$V24-SUM($S117:CY117),CY117)","v":0},{"$f":"IF(SUM($S117:CZ117)+CZ117>$V24,$V24-SUM($S117:CZ117),CZ117)","v":0},{"$f":"IF(SUM($S117:DA117)+DA117>$V24,$V24-SUM($S117:DA117),DA117)","v":0},{"$f":"IF(SUM($S117:DB117)+DB117>$V24,$V24-SUM($S117:DB117),DB117)","v":0},{"$f":"IF(SUM($S117:DC117)+DC117>$V24,$V24-SUM($S117:DC117),DC117)","v":0},{"$f":"IF(SUM($S117:DD117)+DD117>$V24,$V24-SUM($S117:DD117),DD117)","v":0},{"$f":"IF(SUM($S117:DE117)+DE117>$V24,$V24-SUM($S117:DE117),DE117)","v":0},{"$f":"IF(SUM($S117:DF117)+DF117>$V24,$V24-SUM($S117:DF117),DF117)","v":0},{"$f":"IF(SUM($S117:DG117)+DG117>$V24,$V24-SUM($S117:DG117),DG117)","v":0},{"$f":"IF(SUM($S117:DH117)+DH117>$V24,$V24-SUM($S117:DH117),DH117)","v":0},{"$f":"IF(SUM($S117:DI117)+DI117>$V24,$V24-SUM($S117:DI117),DI117)","v":0},{"$f":"IF(SUM($S117:DJ117)+DJ117>$V24,$V24-SUM($S117:DJ117),DJ117)","v":0},{"$f":"IF(SUM($S117:DK117)+DK117>$V24,$V24-SUM($S117:DK117),DK117)","v":0},{"$f":"IF(SUM($S117:DL117)+DL117>$V24,$V24-SUM($S117:DL117),DL117)","v":0},{"$f":"IF(SUM($S117:DM117)+DM117>$V24,$V24-SUM($S117:DM117),DM117)","v":0},{"$f":"IF(SUM($S117:DN117)+DN117>$V24,$V24-SUM($S117:DN117),DN117)","v":0},{"$f":"IF(SUM($S117:DO117)+DO117>$V24,$V24-SUM($S117:DO117),DO117)","v":0},{"$f":"IF(SUM($S117:DP117)+DP117>$V24,$V24-SUM($S117:DP117),DP117)","v":0},{"$f":"IF(SUM($S117:DQ117)+DQ117>$V24,$V24-SUM($S117:DQ117),DQ117)","v":0},{"$f":"IF(SUM($S117:DR117)+DR117>$V24,$V24-SUM($S117:DR117),DR117)","v":0},{"$f":"IF(SUM($S117:DS117)+DS117>$V24,$V24-SUM($S117:DS117),DS117)","v":0},{"$f":"IF(SUM($S117:DT117)+DT117>$V24,$V24-SUM($S117:DT117),DT117)","v":0},{"$f":"IF(SUM($S117:DU117)+DU117>$V24,$V24-SUM($S117:DU117),DU117)","v":0},{"$f":"IF(SUM($S117:DV117)+DV117>$V24,$V24-SUM($S117:DV117),DV117)","v":0},{"$f":"IF(SUM($S117:DW117)+DW117>$V24,$V24-SUM($S117:DW117),DW117)","v":0},{"$f":"IF(SUM($S117:DX117)+DX117>$V24,$V24-SUM($S117:DX117),DX117)","v":0},{"$f":"IF(SUM($S117:DY117)+DY117>$V24,$V24-SUM($S117:DY117),DY117)","v":0},{"$f":"IF(SUM($S117:DZ117)+DZ117>$V24,$V24-SUM($S117:DZ117),DZ117)","v":0},{"$f":"IF(SUM($S117:EA117)+EA117>$V24,$V24-SUM($S117:EA117),EA117)","v":0},{"$f":"IF(SUM($S117:EB117)+EB117>$V24,$V24-SUM($S117:EB117),EB117)","v":0},{"$f":"IF(SUM($S117:EC117)+EC117>$V24,$V24-SUM($S117:EC117),EC117)","v":0},{"$f":"IF(SUM($S117:ED117)+ED117>$V24,$V24-SUM($S117:ED117),ED117)","v":0},{"$f":"IF(SUM($S117:EE117)+EE117>$V24,$V24-SUM($S117:EE117),EE117)","v":0},{"$f":"IF(SUM($S117:EF117)+EF117>$V24,$V24-SUM($S117:EF117),EF117)","v":0},{"$f":"IF(SUM($S117:EG117)+EG117>$V24,$V24-SUM($S117:EG117),EG117)","v":0},{"$f":"IF(SUM($S117:EH117)+EH117>$V24,$V24-SUM($S117:EH117),EH117)","v":0},{"$f":"IF(SUM($S117:EI117)+EI117>$V24,$V24-SUM($S117:EI117),EI117)","v":0},{"$f":"IF(SUM($S117:EJ117)+EJ117>$V24,$V24-SUM($S117:EJ117),EJ117)","v":0},{"$f":"IF(SUM($S117:EK117)+EK117>$V24,$V24-SUM($S117:EK117),EK117)","v":0},{"$f":"IF(SUM($S117:EL117)+EL117>$V24,$V24-SUM($S117:EL117),EL117)","v":0},{"$f":"IF(SUM($S117:EM117)+EM117>$V24,$V24-SUM($S117:EM117),EM117)","v":0},{"$f":"IF(SUM($S117:EN117)+EN117>$V24,$V24-SUM($S117:EN117),EN117)","v":0},{"$f":"IF(SUM($S117:EO117)+EO117>$V24,$V24-SUM($S117:EO117),EO117)","v":0},{"$f":"IF(SUM($S117:EP117)+EP117>$V24,$V24-SUM($S117:EP117),EP117)","v":0},{"$f":"IF(SUM($S117:EQ117)+EQ117>$V24,$V24-SUM($S117:EQ117),EQ117)","v":0},{"$f":"IF(SUM($S117:ER117)+ER117>$V24,$V24-SUM($S117:ER117),ER117)","v":0},{"$f":"IF(SUM($S117:ES117)+ES117>$V24,$V24-SUM($S117:ES117),ES117)","v":0},{"$f":"IF(SUM($S117:ET117)+ET117>$V24,$V24-SUM($S117:ET117),ET117)","v":0},{"$f":"IF(SUM($S117:EU117)+EU117>$V24,$V24-SUM($S117:EU117),EU117)","v":0},{"$f":"IF(SUM($S117:EV117)+EV117>$V24,$V24-SUM($S117:EV117),EV117)","v":0},{"$f":"IF(SUM($S117:EW117)+EW117>$V24,$V24-SUM($S117:EW117),EW117)","v":0},{"$f":"IF(SUM($S117:EX117)+EX117>$V24,$V24-SUM($S117:EX117),EX117)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2807605000000004E-3,{"$f":"IF(SUM($S118:W118)+W118>$V25,$V25-SUM($S118:W118),W118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:X118)+X118>$V25,$V25-SUM($S118:X118),X118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:Y118)+Y118>$V25,$V25-SUM($S118:Y118),Y118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:Z118)+Z118>$V25,$V25-SUM($S118:Z118),Z118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AA118)+AA118>$V25,$V25-SUM($S118:AA118),AA118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AB118)+AB118>$V25,$V25-SUM($S118:AB118),AB118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AC118)+AC118>$V25,$V25-SUM($S118:AC118),AC118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AD118)+AD118>$V25,$V25-SUM($S118:AD118),AD118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AE118)+AE118>$V25,$V25-SUM($S118:AE118),AE118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AF118)+AF118>$V25,$V25-SUM($S118:AF118),AF118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AG118)+AG118>$V25,$V25-SUM($S118:AG118),AG118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AH118)+AH118>$V25,$V25-SUM($S118:AH118),AH118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AI118)+AI118>$V25,$V25-SUM($S118:AI118),AI118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AJ118)+AJ118>$V25,$V25-SUM($S118:AJ118),AJ118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AK118)+AK118>$V25,$V25-SUM($S118:AK118),AK118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AL118)+AL118>$V25,$V25-SUM($S118:AL118),AL118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AM118)+AM118>$V25,$V25-SUM($S118:AM118),AM118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AN118)+AN118>$V25,$V25-SUM($S118:AN118),AN118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AO118)+AO118>$V25,$V25-SUM($S118:AO118),AO118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AP118)+AP118>$V25,$V25-SUM($S118:AP118),AP118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AQ118)+AQ118>$V25,$V25-SUM($S118:AQ118),AQ118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AR118)+AR118>$V25,$V25-SUM($S118:AR118),AR118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AS118)+AS118>$V25,$V25-SUM($S118:AS118),AS118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AT118)+AT118>$V25,$V25-SUM($S118:AT118),AT118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AU118)+AU118>$V25,$V25-SUM($S118:AU118),AU118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AV118)+AV118>$V25,$V25-SUM($S118:AV118),AV118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AW118)+AW118>$V25,$V25-SUM($S118:AW118),AW118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AX118)+AX118>$V25,$V25-SUM($S118:AX118),AX118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AY118)+AY118>$V25,$V25-SUM($S118:AY118),AY118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:AZ118)+AZ118>$V25,$V25-SUM($S118:AZ118),AZ118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BA118)+BA118>$V25,$V25-SUM($S118:BA118),BA118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BB118)+BB118>$V25,$V25-SUM($S118:BB118),BB118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BC118)+BC118>$V25,$V25-SUM($S118:BC118),BC118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BD118)+BD118>$V25,$V25-SUM($S118:BD118),BD118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BE118)+BE118>$V25,$V25-SUM($S118:BE118),BE118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BF118)+BF118>$V25,$V25-SUM($S118:BF118),BF118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BG118)+BG118>$V25,$V25-SUM($S118:BG118),BG118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BH118)+BH118>$V25,$V25-SUM($S118:BH118),BH118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BI118)+BI118>$V25,$V25-SUM($S118:BI118),BI118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BJ118)+BJ118>$V25,$V25-SUM($S118:BJ118),BJ118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BK118)+BK118>$V25,$V25-SUM($S118:BK118),BK118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BL118)+BL118>$V25,$V25-SUM($S118:BL118),BL118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BM118)+BM118>$V25,$V25-SUM($S118:BM118),BM118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BN118)+BN118>$V25,$V25-SUM($S118:BN118),BN118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BO118)+BO118>$V25,$V25-SUM($S118:BO118),BO118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BP118)+BP118>$V25,$V25-SUM($S118:BP118),BP118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BQ118)+BQ118>$V25,$V25-SUM($S118:BQ118),BQ118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BR118)+BR118>$V25,$V25-SUM($S118:BR118),BR118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BS118)+BS118>$V25,$V25-SUM($S118:BS118),BS118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BT118)+BT118>$V25,$V25-SUM($S118:BT118),BT118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BU118)+BU118>$V25,$V25-SUM($S118:BU118),BU118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BV118)+BV118>$V25,$V25-SUM($S118:BV118),BV118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BW118)+BW118>$V25,$V25-SUM($S118:BW118),BW118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BX118)+BX118>$V25,$V25-SUM($S118:BX118),BX118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BY118)+BY118>$V25,$V25-SUM($S118:BY118),BY118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:BZ118)+BZ118>$V25,$V25-SUM($S118:BZ118),BZ118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CA118)+CA118>$V25,$V25-SUM($S118:CA118),CA118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CB118)+CB118>$V25,$V25-SUM($S118:CB118),CB118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CC118)+CC118>$V25,$V25-SUM($S118:CC118),CC118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CD118)+CD118>$V25,$V25-SUM($S118:CD118),CD118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CE118)+CE118>$V25,$V25-SUM($S118:CE118),CE118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CF118)+CF118>$V25,$V25-SUM($S118:CF118),CF118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CG118)+CG118>$V25,$V25-SUM($S118:CG118),CG118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CH118)+CH118>$V25,$V25-SUM($S118:CH118),CH118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CI118)+CI118>$V25,$V25-SUM($S118:CI118),CI118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CJ118)+CJ118>$V25,$V25-SUM($S118:CJ118),CJ118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CK118)+CK118>$V25,$V25-SUM($S118:CK118),CK118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CL118)+CL118>$V25,$V25-SUM($S118:CL118),CL118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CM118)+CM118>$V25,$V25-SUM($S118:CM118),CM118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CN118)+CN118>$V25,$V25-SUM($S118:CN118),CN118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CO118)+CO118>$V25,$V25-SUM($S118:CO118),CO118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CP118)+CP118>$V25,$V25-SUM($S118:CP118),CP118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CQ118)+CQ118>$V25,$V25-SUM($S118:CQ118),CQ118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CR118)+CR118>$V25,$V25-SUM($S118:CR118),CR118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CS118)+CS118>$V25,$V25-SUM($S118:CS118),CS118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CT118)+CT118>$V25,$V25-SUM($S118:CT118),CT118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CU118)+CU118>$V25,$V25-SUM($S118:CU118),CU118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CV118)+CV118>$V25,$V25-SUM($S118:CV118),CV118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CW118)+CW118>$V25,$V25-SUM($S118:CW118),CW118)","v":4.2807605000000004E-3},{"$f":"IF(SUM($S118:CX118)+CX118>$V25,$V25-SUM($S118:CX118),CX118)","v":2.7755575615628914E-16},{"$f":"IF(SUM($S118:CY118)+CY118>$V25,$V25-SUM($S118:CY118),CY118)","v":2.7755575615628914E-16},{"$f":"IF(SUM($S118:CZ118)+CZ118>$V25,$V25-SUM($S118:CZ118),CZ118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DA118)+DA118>$V25,$V25-SUM($S118:DA118),DA118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DB118)+DB118>$V25,$V25-SUM($S118:DB118),DB118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DC118)+DC118>$V25,$V25-SUM($S118:DC118),DC118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DD118)+DD118>$V25,$V25-SUM($S118:DD118),DD118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DE118)+DE118>$V25,$V25-SUM($S118:DE118),DE118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DF118)+DF118>$V25,$V25-SUM($S118:DF118),DF118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DG118)+DG118>$V25,$V25-SUM($S118:DG118),DG118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DH118)+DH118>$V25,$V25-SUM($S118:DH118),DH118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DI118)+DI118>$V25,$V25-SUM($S118:DI118),DI118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DJ118)+DJ118>$V25,$V25-SUM($S118:DJ118),DJ118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DK118)+DK118>$V25,$V25-SUM($S118:DK118),DK118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DL118)+DL118>$V25,$V25-SUM($S118:DL118),DL118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DM118)+DM118>$V25,$V25-SUM($S118:DM118),DM118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DN118)+DN118>$V25,$V25-SUM($S118:DN118),DN118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DO118)+DO118>$V25,$V25-SUM($S118:DO118),DO118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DP118)+DP118>$V25,$V25-SUM($S118:DP118),DP118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DQ118)+DQ118>$V25,$V25-SUM($S118:DQ118),DQ118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DR118)+DR118>$V25,$V25-SUM($S118:DR118),DR118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DS118)+DS118>$V25,$V25-SUM($S118:DS118),DS118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DT118)+DT118>$V25,$V25-SUM($S118:DT118),DT118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DU118)+DU118>$V25,$V25-SUM($S118:DU118),DU118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DV118)+DV118>$V25,$V25-SUM($S118:DV118),DV118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DW118)+DW118>$V25,$V25-SUM($S118:DW118),DW118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DX118)+DX118>$V25,$V25-SUM($S118:DX118),DX118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DY118)+DY118>$V25,$V25-SUM($S118:DY118),DY118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:DZ118)+DZ118>$V25,$V25-SUM($S118:DZ118),DZ118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EA118)+EA118>$V25,$V25-SUM($S118:EA118),EA118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EB118)+EB118>$V25,$V25-SUM($S118:EB118),EB118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EC118)+EC118>$V25,$V25-SUM($S118:EC118),EC118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:ED118)+ED118>$V25,$V25-SUM($S118:ED118),ED118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EE118)+EE118>$V25,$V25-SUM($S118:EE118),EE118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EF118)+EF118>$V25,$V25-SUM($S118:EF118),EF118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EG118)+EG118>$V25,$V25-SUM($S118:EG118),EG118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EH118)+EH118>$V25,$V25-SUM($S118:EH118),EH118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EI118)+EI118>$V25,$V25-SUM($S118:EI118),EI118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EJ118)+EJ118>$V25,$V25-SUM($S118:EJ118),EJ118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EK118)+EK118>$V25,$V25-SUM($S118:EK118),EK118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EL118)+EL118>$V25,$V25-SUM($S118:EL118),EL118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EM118)+EM118>$V25,$V25-SUM($S118:EM118),EM118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EN118)+EN118>$V25,$V25-SUM($S118:EN118),EN118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EO118)+EO118>$V25,$V25-SUM($S118:EO118),EO118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EP118)+EP118>$V25,$V25-SUM($S118:EP118),EP118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EQ118)+EQ118>$V25,$V25-SUM($S118:EQ118),EQ118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:ER118)+ER118>$V25,$V25-SUM($S118:ER118),ER118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:ES118)+ES118>$V25,$V25-SUM($S118:ES118),ES118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:ET118)+ET118>$V25,$V25-SUM($S118:ET118),ET118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EU118)+EU118>$V25,$V25-SUM($S118:EU118),EU118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EV118)+EV118>$V25,$V25-SUM($S118:EV118),EV118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EW118)+EW118>$V25,$V25-SUM($S118:EW118),EW118)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S118:EX118)+EX118>$V25,$V25-SUM($S118:EX118),EX118)","v":-2.7755575615628914E-16}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.696017250000001E-3,{"$f":"IF(SUM($S119:W119)+W119>$V26,$V26-SUM($S119:W119),W119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:X119)+X119>$V26,$V26-SUM($S119:X119),X119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:Y119)+Y119>$V26,$V26-SUM($S119:Y119),Y119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:Z119)+Z119>$V26,$V26-SUM($S119:Z119),Z119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AA119)+AA119>$V26,$V26-SUM($S119:AA119),AA119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AB119)+AB119>$V26,$V26-SUM($S119:AB119),AB119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AC119)+AC119>$V26,$V26-SUM($S119:AC119),AC119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AD119)+AD119>$V26,$V26-SUM($S119:AD119),AD119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AE119)+AE119>$V26,$V26-SUM($S119:AE119),AE119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AF119)+AF119>$V26,$V26-SUM($S119:AF119),AF119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AG119)+AG119>$V26,$V26-SUM($S119:AG119),AG119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AH119)+AH119>$V26,$V26-SUM($S119:AH119),AH119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AI119)+AI119>$V26,$V26-SUM($S119:AI119),AI119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AJ119)+AJ119>$V26,$V26-SUM($S119:AJ119),AJ119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AK119)+AK119>$V26,$V26-SUM($S119:AK119),AK119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AL119)+AL119>$V26,$V26-SUM($S119:AL119),AL119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AM119)+AM119>$V26,$V26-SUM($S119:AM119),AM119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AN119)+AN119>$V26,$V26-SUM($S119:AN119),AN119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AO119)+AO119>$V26,$V26-SUM($S119:AO119),AO119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AP119)+AP119>$V26,$V26-SUM($S119:AP119),AP119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AQ119)+AQ119>$V26,$V26-SUM($S119:AQ119),AQ119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AR119)+AR119>$V26,$V26-SUM($S119:AR119),AR119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AS119)+AS119>$V26,$V26-SUM($S119:AS119),AS119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AT119)+AT119>$V26,$V26-SUM($S119:AT119),AT119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AU119)+AU119>$V26,$V26-SUM($S119:AU119),AU119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AV119)+AV119>$V26,$V26-SUM($S119:AV119),AV119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AW119)+AW119>$V26,$V26-SUM($S119:AW119),AW119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AX119)+AX119>$V26,$V26-SUM($S119:AX119),AX119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AY119)+AY119>$V26,$V26-SUM($S119:AY119),AY119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:AZ119)+AZ119>$V26,$V26-SUM($S119:AZ119),AZ119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BA119)+BA119>$V26,$V26-SUM($S119:BA119),BA119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BB119)+BB119>$V26,$V26-SUM($S119:BB119),BB119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BC119)+BC119>$V26,$V26-SUM($S119:BC119),BC119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BD119)+BD119>$V26,$V26-SUM($S119:BD119),BD119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BE119)+BE119>$V26,$V26-SUM($S119:BE119),BE119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BF119)+BF119>$V26,$V26-SUM($S119:BF119),BF119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BG119)+BG119>$V26,$V26-SUM($S119:BG119),BG119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BH119)+BH119>$V26,$V26-SUM($S119:BH119),BH119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BI119)+BI119>$V26,$V26-SUM($S119:BI119),BI119)","v":7.696017250000001E-3},{"$f":"IF(SUM($S119:BJ119)+BJ119>$V26,$V26-SUM($S119:BJ119),BJ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BK119)+BK119>$V26,$V26-SUM($S119:BK119),BK119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BL119)+BL119>$V26,$V26-SUM($S119:BL119),BL119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BM119)+BM119>$V26,$V26-SUM($S119:BM119),BM119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BN119)+BN119>$V26,$V26-SUM($S119:BN119),BN119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BO119)+BO119>$V26,$V26-SUM($S119:BO119),BO119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BP119)+BP119>$V26,$V26-SUM($S119:BP119),BP119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BQ119)+BQ119>$V26,$V26-SUM($S119:BQ119),BQ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BR119)+BR119>$V26,$V26-SUM($S119:BR119),BR119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BS119)+BS119>$V26,$V26-SUM($S119:BS119),BS119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BT119)+BT119>$V26,$V26-SUM($S119:BT119),BT119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BU119)+BU119>$V26,$V26-SUM($S119:BU119),BU119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BV119)+BV119>$V26,$V26-SUM($S119:BV119),BV119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BW119)+BW119>$V26,$V26-SUM($S119:BW119),BW119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BX119)+BX119>$V26,$V26-SUM($S119:BX119),BX119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BY119)+BY119>$V26,$V26-SUM($S119:BY119),BY119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:BZ119)+BZ119>$V26,$V26-SUM($S119:BZ119),BZ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CA119)+CA119>$V26,$V26-SUM($S119:CA119),CA119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CB119)+CB119>$V26,$V26-SUM($S119:CB119),CB119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CC119)+CC119>$V26,$V26-SUM($S119:CC119),CC119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CD119)+CD119>$V26,$V26-SUM($S119:CD119),CD119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CE119)+CE119>$V26,$V26-SUM($S119:CE119),CE119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CF119)+CF119>$V26,$V26-SUM($S119:CF119),CF119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CG119)+CG119>$V26,$V26-SUM($S119:CG119),CG119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CH119)+CH119>$V26,$V26-SUM($S119:CH119),CH119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CI119)+CI119>$V26,$V26-SUM($S119:CI119),CI119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CJ119)+CJ119>$V26,$V26-SUM($S119:CJ119),CJ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CK119)+CK119>$V26,$V26-SUM($S119:CK119),CK119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CL119)+CL119>$V26,$V26-SUM($S119:CL119),CL119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CM119)+CM119>$V26,$V26-SUM($S119:CM119),CM119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CN119)+CN119>$V26,$V26-SUM($S119:CN119),CN119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CO119)+CO119>$V26,$V26-SUM($S119:CO119),CO119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CP119)+CP119>$V26,$V26-SUM($S119:CP119),CP119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CQ119)+CQ119>$V26,$V26-SUM($S119:CQ119),CQ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CR119)+CR119>$V26,$V26-SUM($S119:CR119),CR119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CS119)+CS119>$V26,$V26-SUM($S119:CS119),CS119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CT119)+CT119>$V26,$V26-SUM($S119:CT119),CT119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CU119)+CU119>$V26,$V26-SUM($S119:CU119),CU119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CV119)+CV119>$V26,$V26-SUM($S119:CV119),CV119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CW119)+CW119>$V26,$V26-SUM($S119:CW119),CW119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CX119)+CX119>$V26,$V26-SUM($S119:CX119),CX119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CY119)+CY119>$V26,$V26-SUM($S119:CY119),CY119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:CZ119)+CZ119>$V26,$V26-SUM($S119:CZ119),CZ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DA119)+DA119>$V26,$V26-SUM($S119:DA119),DA119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DB119)+DB119>$V26,$V26-SUM($S119:DB119),DB119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DC119)+DC119>$V26,$V26-SUM($S119:DC119),DC119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DD119)+DD119>$V26,$V26-SUM($S119:DD119),DD119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DE119)+DE119>$V26,$V26-SUM($S119:DE119),DE119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DF119)+DF119>$V26,$V26-SUM($S119:DF119),DF119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DG119)+DG119>$V26,$V26-SUM($S119:DG119),DG119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DH119)+DH119>$V26,$V26-SUM($S119:DH119),DH119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DI119)+DI119>$V26,$V26-SUM($S119:DI119),DI119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DJ119)+DJ119>$V26,$V26-SUM($S119:DJ119),DJ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DK119)+DK119>$V26,$V26-SUM($S119:DK119),DK119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DL119)+DL119>$V26,$V26-SUM($S119:DL119),DL119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DM119)+DM119>$V26,$V26-SUM($S119:DM119),DM119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DN119)+DN119>$V26,$V26-SUM($S119:DN119),DN119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DO119)+DO119>$V26,$V26-SUM($S119:DO119),DO119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DP119)+DP119>$V26,$V26-SUM($S119:DP119),DP119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DQ119)+DQ119>$V26,$V26-SUM($S119:DQ119),DQ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DR119)+DR119>$V26,$V26-SUM($S119:DR119),DR119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DS119)+DS119>$V26,$V26-SUM($S119:DS119),DS119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DT119)+DT119>$V26,$V26-SUM($S119:DT119),DT119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DU119)+DU119>$V26,$V26-SUM($S119:DU119),DU119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DV119)+DV119>$V26,$V26-SUM($S119:DV119),DV119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DW119)+DW119>$V26,$V26-SUM($S119:DW119),DW119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DX119)+DX119>$V26,$V26-SUM($S119:DX119),DX119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DY119)+DY119>$V26,$V26-SUM($S119:DY119),DY119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:DZ119)+DZ119>$V26,$V26-SUM($S119:DZ119),DZ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EA119)+EA119>$V26,$V26-SUM($S119:EA119),EA119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EB119)+EB119>$V26,$V26-SUM($S119:EB119),EB119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EC119)+EC119>$V26,$V26-SUM($S119:EC119),EC119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:ED119)+ED119>$V26,$V26-SUM($S119:ED119),ED119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EE119)+EE119>$V26,$V26-SUM($S119:EE119),EE119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EF119)+EF119>$V26,$V26-SUM($S119:EF119),EF119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EG119)+EG119>$V26,$V26-SUM($S119:EG119),EG119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EH119)+EH119>$V26,$V26-SUM($S119:EH119),EH119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EI119)+EI119>$V26,$V26-SUM($S119:EI119),EI119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EJ119)+EJ119>$V26,$V26-SUM($S119:EJ119),EJ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EK119)+EK119>$V26,$V26-SUM($S119:EK119),EK119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EL119)+EL119>$V26,$V26-SUM($S119:EL119),EL119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EM119)+EM119>$V26,$V26-SUM($S119:EM119),EM119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EN119)+EN119>$V26,$V26-SUM($S119:EN119),EN119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EO119)+EO119>$V26,$V26-SUM($S119:EO119),EO119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EP119)+EP119>$V26,$V26-SUM($S119:EP119),EP119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EQ119)+EQ119>$V26,$V26-SUM($S119:EQ119),EQ119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:ER119)+ER119>$V26,$V26-SUM($S119:ER119),ER119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:ES119)+ES119>$V26,$V26-SUM($S119:ES119),ES119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:ET119)+ET119>$V26,$V26-SUM($S119:ET119),ET119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EU119)+EU119>$V26,$V26-SUM($S119:EU119),EU119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EV119)+EV119>$V26,$V26-SUM($S119:EV119),EV119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EW119)+EW119>$V26,$V26-SUM($S119:EW119),EW119)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($S119:EX119)+EX119>$V26,$V26-SUM($S119:EX119),EX119)","v":-5.5511151231257827E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S120:W120)+W120>$V27,$V27-SUM($S120:W120),W120)","v":0},{"$f":"IF(SUM($S120:X120)+X120>$V27,$V27-SUM($S120:X120),X120)","v":0},{"$f":"IF(SUM($S120:Y120)+Y120>$V27,$V27-SUM($S120:Y120),Y120)","v":0},{"$f":"IF(SUM($S120:Z120)+Z120>$V27,$V27-SUM($S120:Z120),Z120)","v":0},{"$f":"IF(SUM($S120:AA120)+AA120>$V27,$V27-SUM($S120:AA120),AA120)","v":0},{"$f":"IF(SUM($S120:AB120)+AB120>$V27,$V27-SUM($S120:AB120),AB120)","v":0},{"$f":"IF(SUM($S120:AC120)+AC120>$V27,$V27-SUM($S120:AC120),AC120)","v":0},{"$f":"IF(SUM($S120:AD120)+AD120>$V27,$V27-SUM($S120:AD120),AD120)","v":0},{"$f":"IF(SUM($S120:AE120)+AE120>$V27,$V27-SUM($S120:AE120),AE120)","v":0},{"$f":"IF(SUM($S120:AF120)+AF120>$V27,$V27-SUM($S120:AF120),AF120)","v":0},{"$f":"IF(SUM($S120:AG120)+AG120>$V27,$V27-SUM($S120:AG120),AG120)","v":0},{"$f":"IF(SUM($S120:AH120)+AH120>$V27,$V27-SUM($S120:AH120),AH120)","v":0},{"$f":"IF(SUM($S120:AI120)+AI120>$V27,$V27-SUM($S120:AI120),AI120)","v":0},{"$f":"IF(SUM($S120:AJ120)+AJ120>$V27,$V27-SUM($S120:AJ120),AJ120)","v":0},{"$f":"IF(SUM($S120:AK120)+AK120>$V27,$V27-SUM($S120:AK120),AK120)","v":0},{"$f":"IF(SUM($S120:AL120)+AL120>$V27,$V27-SUM($S120:AL120),AL120)","v":0},{"$f":"IF(SUM($S120:AM120)+AM120>$V27,$V27-SUM($S120:AM120),AM120)","v":0},{"$f":"IF(SUM($S120:AN120)+AN120>$V27,$V27-SUM($S120:AN120),AN120)","v":0},{"$f":"IF(SUM($S120:AO120)+AO120>$V27,$V27-SUM($S120:AO120),AO120)","v":0},{"$f":"IF(SUM($S120:AP120)+AP120>$V27,$V27-SUM($S120:AP120),AP120)","v":0},{"$f":"IF(SUM($S120:AQ120)+AQ120>$V27,$V27-SUM($S120:AQ120),AQ120)","v":0},{"$f":"IF(SUM($S120:AR120)+AR120>$V27,$V27-SUM($S120:AR120),AR120)","v":0},{"$f":"IF(SUM($S120:AS120)+AS120>$V27,$V27-SUM($S120:AS120),AS120)","v":0},{"$f":"IF(SUM($S120:AT120)+AT120>$V27,$V27-SUM($S120:AT120),AT120)","v":0},{"$f":"IF(SUM($S120:AU120)+AU120>$V27,$V27-SUM($S120:AU120),AU120)","v":0},{"$f":"IF(SUM($S120:AV120)+AV120>$V27,$V27-SUM($S120:AV120),AV120)","v":0},{"$f":"IF(SUM($S120:AW120)+AW120>$V27,$V27-SUM($S120:AW120),AW120)","v":0},{"$f":"IF(SUM($S120:AX120)+AX120>$V27,$V27-SUM($S120:AX120),AX120)","v":0},{"$f":"IF(SUM($S120:AY120)+AY120>$V27,$V27-SUM($S120:AY120),AY120)","v":0},{"$f":"IF(SUM($S120:AZ120)+AZ120>$V27,$V27-SUM($S120:AZ120),AZ120)","v":0},{"$f":"IF(SUM($S120:BA120)+BA120>$V27,$V27-SUM($S120:BA120),BA120)","v":0},{"$f":"IF(SUM($S120:BB120)+BB120>$V27,$V27-SUM($S120:BB120),BB120)","v":0},{"$f":"IF(SUM($S120:BC120)+BC120>$V27,$V27-SUM($S120:BC120),BC120)","v":0},{"$f":"IF(SUM($S120:BD120)+BD120>$V27,$V27-SUM($S120:BD120),BD120)","v":0},{"$f":"IF(SUM($S120:BE120)+BE120>$V27,$V27-SUM($S120:BE120),BE120)","v":0},{"$f":"IF(SUM($S120:BF120)+BF120>$V27,$V27-SUM($S120:BF120),BF120)","v":0},{"$f":"IF(SUM($S120:BG120)+BG120>$V27,$V27-SUM($S120:BG120),BG120)","v":0},{"$f":"IF(SUM($S120:BH120)+BH120>$V27,$V27-SUM($S120:BH120),BH120)","v":0},{"$f":"IF(SUM($S120:BI120)+BI120>$V27,$V27-SUM($S120:BI120),BI120)","v":0},{"$f":"IF(SUM($S120:BJ120)+BJ120>$V27,$V27-SUM($S120:BJ120),BJ120)","v":0},{"$f":"IF(SUM($S120:BK120)+BK120>$V27,$V27-SUM($S120:BK120),BK120)","v":0},{"$f":"IF(SUM($S120:BL120)+BL120>$V27,$V27-SUM($S120:BL120),BL120)","v":0},{"$f":"IF(SUM($S120:BM120)+BM120>$V27,$V27-SUM($S120:BM120),BM120)","v":0},{"$f":"IF(SUM($S120:BN120)+BN120>$V27,$V27-SUM($S120:BN120),BN120)","v":0},{"$f":"IF(SUM($S120:BO120)+BO120>$V27,$V27-SUM($S120:BO120),BO120)","v":0},{"$f":"IF(SUM($S120:BP120)+BP120>$V27,$V27-SUM($S120:BP120),BP120)","v":0},{"$f":"IF(SUM($S120:BQ120)+BQ120>$V27,$V27-SUM($S120:BQ120),BQ120)","v":0},{"$f":"IF(SUM($S120:BR120)+BR120>$V27,$V27-SUM($S120:BR120),BR120)","v":0},{"$f":"IF(SUM($S120:BS120)+BS120>$V27,$V27-SUM($S120:BS120),BS120)","v":0},{"$f":"IF(SUM($S120:BT120)+BT120>$V27,$V27-SUM($S120:BT120),BT120)","v":0},{"$f":"IF(SUM($S120:BU120)+BU120>$V27,$V27-SUM($S120:BU120),BU120)","v":0},{"$f":"IF(SUM($S120:BV120)+BV120>$V27,$V27-SUM($S120:BV120),BV120)","v":0},{"$f":"IF(SUM($S120:BW120)+BW120>$V27,$V27-SUM($S120:BW120),BW120)","v":0},{"$f":"IF(SUM($S120:BX120)+BX120>$V27,$V27-SUM($S120:BX120),BX120)","v":0},{"$f":"IF(SUM($S120:BY120)+BY120>$V27,$V27-SUM($S120:BY120),BY120)","v":0},{"$f":"IF(SUM($S120:BZ120)+BZ120>$V27,$V27-SUM($S120:BZ120),BZ120)","v":0},{"$f":"IF(SUM($S120:CA120)+CA120>$V27,$V27-SUM($S120:CA120),CA120)","v":0},{"$f":"IF(SUM($S120:CB120)+CB120>$V27,$V27-SUM($S120:CB120),CB120)","v":0},{"$f":"IF(SUM($S120:CC120)+CC120>$V27,$V27-SUM($S120:CC120),CC120)","v":0},{"$f":"IF(SUM($S120:CD120)+CD120>$V27,$V27-SUM($S120:CD120),CD120)","v":0},{"$f":"IF(SUM($S120:CE120)+CE120>$V27,$V27-SUM($S120:CE120),CE120)","v":0},{"$f":"IF(SUM($S120:CF120)+CF120>$V27,$V27-SUM($S120:CF120),CF120)","v":0},{"$f":"IF(SUM($S120:CG120)+CG120>$V27,$V27-SUM($S120:CG120),CG120)","v":0},{"$f":"IF(SUM($S120:CH120)+CH120>$V27,$V27-SUM($S120:CH120),CH120)","v":0},{"$f":"IF(SUM($S120:CI120)+CI120>$V27,$V27-SUM($S120:CI120),CI120)","v":0},{"$f":"IF(SUM($S120:CJ120)+CJ120>$V27,$V27-SUM($S120:CJ120),CJ120)","v":0},{"$f":"IF(SUM($S120:CK120)+CK120>$V27,$V27-SUM($S120:CK120),CK120)","v":0},{"$f":"IF(SUM($S120:CL120)+CL120>$V27,$V27-SUM($S120:CL120),CL120)","v":0},{"$f":"IF(SUM($S120:CM120)+CM120>$V27,$V27-SUM($S120:CM120),CM120)","v":0},{"$f":"IF(SUM($S120:CN120)+CN120>$V27,$V27-SUM($S120:CN120),CN120)","v":0},{"$f":"IF(SUM($S120:CO120)+CO120>$V27,$V27-SUM($S120:CO120),CO120)","v":0},{"$f":"IF(SUM($S120:CP120)+CP120>$V27,$V27-SUM($S120:CP120),CP120)","v":0},{"$f":"IF(SUM($S120:CQ120)+CQ120>$V27,$V27-SUM($S120:CQ120),CQ120)","v":0},{"$f":"IF(SUM($S120:CR120)+CR120>$V27,$V27-SUM($S120:CR120),CR120)","v":0},{"$f":"IF(SUM($S120:CS120)+CS120>$V27,$V27-SUM($S120:CS120),CS120)","v":0},{"$f":"IF(SUM($S120:CT120)+CT120>$V27,$V27-SUM($S120:CT120),CT120)","v":0},{"$f":"IF(SUM($S120:CU120)+CU120>$V27,$V27-SUM($S120:CU120),CU120)","v":0},{"$f":"IF(SUM($S120:CV120)+CV120>$V27,$V27-SUM($S120:CV120),CV120)","v":0},{"$f":"IF(SUM($S120:CW120)+CW120>$V27,$V27-SUM($S120:CW120),CW120)","v":0},{"$f":"IF(SUM($S120:CX120)+CX120>$V27,$V27-SUM($S120:CX120),CX120)","v":0},{"$f":"IF(SUM($S120:CY120)+CY120>$V27,$V27-SUM($S120:CY120),CY120)","v":0},{"$f":"IF(SUM($S120:CZ120)+CZ120>$V27,$V27-SUM($S120:CZ120),CZ120)","v":0},{"$f":"IF(SUM($S120:DA120)+DA120>$V27,$V27-SUM($S120:DA120),DA120)","v":0},{"$f":"IF(SUM($S120:DB120)+DB120>$V27,$V27-SUM($S120:DB120),DB120)","v":0},{"$f":"IF(SUM($S120:DC120)+DC120>$V27,$V27-SUM($S120:DC120),DC120)","v":0},{"$f":"IF(SUM($S120:DD120)+DD120>$V27,$V27-SUM($S120:DD120),DD120)","v":0},{"$f":"IF(SUM($S120:DE120)+DE120>$V27,$V27-SUM($S120:DE120),DE120)","v":0},{"$f":"IF(SUM($S120:DF120)+DF120>$V27,$V27-SUM($S120:DF120),DF120)","v":0},{"$f":"IF(SUM($S120:DG120)+DG120>$V27,$V27-SUM($S120:DG120),DG120)","v":0},{"$f":"IF(SUM($S120:DH120)+DH120>$V27,$V27-SUM($S120:DH120),DH120)","v":0},{"$f":"IF(SUM($S120:DI120)+DI120>$V27,$V27-SUM($S120:DI120),DI120)","v":0},{"$f":"IF(SUM($S120:DJ120)+DJ120>$V27,$V27-SUM($S120:DJ120),DJ120)","v":0},{"$f":"IF(SUM($S120:DK120)+DK120>$V27,$V27-SUM($S120:DK120),DK120)","v":0},{"$f":"IF(SUM($S120:DL120)+DL120>$V27,$V27-SUM($S120:DL120),DL120)","v":0},{"$f":"IF(SUM($S120:DM120)+DM120>$V27,$V27-SUM($S120:DM120),DM120)","v":0},{"$f":"IF(SUM($S120:DN120)+DN120>$V27,$V27-SUM($S120:DN120),DN120)","v":0},{"$f":"IF(SUM($S120:DO120)+DO120>$V27,$V27-SUM($S120:DO120),DO120)","v":0},{"$f":"IF(SUM($S120:DP120)+DP120>$V27,$V27-SUM($S120:DP120),DP120)","v":0},{"$f":"IF(SUM($S120:DQ120)+DQ120>$V27,$V27-SUM($S120:DQ120),DQ120)","v":0},{"$f":"IF(SUM($S120:DR120)+DR120>$V27,$V27-SUM($S120:DR120),DR120)","v":0},{"$f":"IF(SUM($S120:DS120)+DS120>$V27,$V27-SUM($S120:DS120),DS120)","v":0},{"$f":"IF(SUM($S120:DT120)+DT120>$V27,$V27-SUM($S120:DT120),DT120)","v":0},{"$f":"IF(SUM($S120:DU120)+DU120>$V27,$V27-SUM($S120:DU120),DU120)","v":0},{"$f":"IF(SUM($S120:DV120)+DV120>$V27,$V27-SUM($S120:DV120),DV120)","v":0},{"$f":"IF(SUM($S120:DW120)+DW120>$V27,$V27-SUM($S120:DW120),DW120)","v":0},{"$f":"IF(SUM($S120:DX120)+DX120>$V27,$V27-SUM($S120:DX120),DX120)","v":0},{"$f":"IF(SUM($S120:DY120)+DY120>$V27,$V27-SUM($S120:DY120),DY120)","v":0},{"$f":"IF(SUM($S120:DZ120)+DZ120>$V27,$V27-SUM($S120:DZ120),DZ120)","v":0},{"$f":"IF(SUM($S120:EA120)+EA120>$V27,$V27-SUM($S120:EA120),EA120)","v":0},{"$f":"IF(SUM($S120:EB120)+EB120>$V27,$V27-SUM($S120:EB120),EB120)","v":0},{"$f":"IF(SUM($S120:EC120)+EC120>$V27,$V27-SUM($S120:EC120),EC120)","v":0},{"$f":"IF(SUM($S120:ED120)+ED120>$V27,$V27-SUM($S120:ED120),ED120)","v":0},{"$f":"IF(SUM($S120:EE120)+EE120>$V27,$V27-SUM($S120:EE120),EE120)","v":0},{"$f":"IF(SUM($S120:EF120)+EF120>$V27,$V27-SUM($S120:EF120),EF120)","v":0},{"$f":"IF(SUM($S120:EG120)+EG120>$V27,$V27-SUM($S120:EG120),EG120)","v":0},{"$f":"IF(SUM($S120:EH120)+EH120>$V27,$V27-SUM($S120:EH120),EH120)","v":0},{"$f":"IF(SUM($S120:EI120)+EI120>$V27,$V27-SUM($S120:EI120),EI120)","v":0},{"$f":"IF(SUM($S120:EJ120)+EJ120>$V27,$V27-SUM($S120:EJ120),EJ120)","v":0},{"$f":"IF(SUM($S120:EK120)+EK120>$V27,$V27-SUM($S120:EK120),EK120)","v":0},{"$f":"IF(SUM($S120:EL120)+EL120>$V27,$V27-SUM($S120:EL120),EL120)","v":0},{"$f":"IF(SUM($S120:EM120)+EM120>$V27,$V27-SUM($S120:EM120),EM120)","v":0},{"$f":"IF(SUM($S120:EN120)+EN120>$V27,$V27-SUM($S120:EN120),EN120)","v":0},{"$f":"IF(SUM($S120:EO120)+EO120>$V27,$V27-SUM($S120:EO120),EO120)","v":0},{"$f":"IF(SUM($S120:EP120)+EP120>$V27,$V27-SUM($S120:EP120),EP120)","v":0},{"$f":"IF(SUM($S120:EQ120)+EQ120>$V27,$V27-SUM($S120:EQ120),EQ120)","v":0},{"$f":"IF(SUM($S120:ER120)+ER120>$V27,$V27-SUM($S120:ER120),ER120)","v":0},{"$f":"IF(SUM($S120:ES120)+ES120>$V27,$V27-SUM($S120:ES120),ES120)","v":0},{"$f":"IF(SUM($S120:ET120)+ET120>$V27,$V27-SUM($S120:ET120),ET120)","v":0},{"$f":"IF(SUM($S120:EU120)+EU120>$V27,$V27-SUM($S120:EU120),EU120)","v":0},{"$f":"IF(SUM($S120:EV120)+EV120>$V27,$V27-SUM($S120:EV120),EV120)","v":0},{"$f":"IF(SUM($S120:EW120)+EW120>$V27,$V27-SUM($S120:EW120),EW120)","v":0},{"$f":"IF(SUM($S120:EX120)+EX120>$V27,$V27-SUM($S120:EX120),EX120)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3957316250000005E-3,{"$f":"IF(SUM($S121:W121)+W121>$V28,$V28-SUM($S121:W121),W121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:X121)+X121>$V28,$V28-SUM($S121:X121),X121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:Y121)+Y121>$V28,$V28-SUM($S121:Y121),Y121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:Z121)+Z121>$V28,$V28-SUM($S121:Z121),Z121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AA121)+AA121>$V28,$V28-SUM($S121:AA121),AA121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AB121)+AB121>$V28,$V28-SUM($S121:AB121),AB121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AC121)+AC121>$V28,$V28-SUM($S121:AC121),AC121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AD121)+AD121>$V28,$V28-SUM($S121:AD121),AD121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AE121)+AE121>$V28,$V28-SUM($S121:AE121),AE121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AF121)+AF121>$V28,$V28-SUM($S121:AF121),AF121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AG121)+AG121>$V28,$V28-SUM($S121:AG121),AG121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AH121)+AH121>$V28,$V28-SUM($S121:AH121),AH121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AI121)+AI121>$V28,$V28-SUM($S121:AI121),AI121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AJ121)+AJ121>$V28,$V28-SUM($S121:AJ121),AJ121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AK121)+AK121>$V28,$V28-SUM($S121:AK121),AK121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AL121)+AL121>$V28,$V28-SUM($S121:AL121),AL121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AM121)+AM121>$V28,$V28-SUM($S121:AM121),AM121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AN121)+AN121>$V28,$V28-SUM($S121:AN121),AN121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AO121)+AO121>$V28,$V28-SUM($S121:AO121),AO121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AP121)+AP121>$V28,$V28-SUM($S121:AP121),AP121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AQ121)+AQ121>$V28,$V28-SUM($S121:AQ121),AQ121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AR121)+AR121>$V28,$V28-SUM($S121:AR121),AR121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AS121)+AS121>$V28,$V28-SUM($S121:AS121),AS121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AT121)+AT121>$V28,$V28-SUM($S121:AT121),AT121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AU121)+AU121>$V28,$V28-SUM($S121:AU121),AU121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AV121)+AV121>$V28,$V28-SUM($S121:AV121),AV121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AW121)+AW121>$V28,$V28-SUM($S121:AW121),AW121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AX121)+AX121>$V28,$V28-SUM($S121:AX121),AX121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AY121)+AY121>$V28,$V28-SUM($S121:AY121),AY121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:AZ121)+AZ121>$V28,$V28-SUM($S121:AZ121),AZ121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BA121)+BA121>$V28,$V28-SUM($S121:BA121),BA121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BB121)+BB121>$V28,$V28-SUM($S121:BB121),BB121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BC121)+BC121>$V28,$V28-SUM($S121:BC121),BC121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BD121)+BD121>$V28,$V28-SUM($S121:BD121),BD121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BE121)+BE121>$V28,$V28-SUM($S121:BE121),BE121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BF121)+BF121>$V28,$V28-SUM($S121:BF121),BF121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BG121)+BG121>$V28,$V28-SUM($S121:BG121),BG121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BH121)+BH121>$V28,$V28-SUM($S121:BH121),BH121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BI121)+BI121>$V28,$V28-SUM($S121:BI121),BI121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BJ121)+BJ121>$V28,$V28-SUM($S121:BJ121),BJ121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BK121)+BK121>$V28,$V28-SUM($S121:BK121),BK121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BL121)+BL121>$V28,$V28-SUM($S121:BL121),BL121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BM121)+BM121>$V28,$V28-SUM($S121:BM121),BM121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BN121)+BN121>$V28,$V28-SUM($S121:BN121),BN121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BO121)+BO121>$V28,$V28-SUM($S121:BO121),BO121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BP121)+BP121>$V28,$V28-SUM($S121:BP121),BP121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BQ121)+BQ121>$V28,$V28-SUM($S121:BQ121),BQ121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BR121)+BR121>$V28,$V28-SUM($S121:BR121),BR121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BS121)+BS121>$V28,$V28-SUM($S121:BS121),BS121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BT121)+BT121>$V28,$V28-SUM($S121:BT121),BT121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BU121)+BU121>$V28,$V28-SUM($S121:BU121),BU121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BV121)+BV121>$V28,$V28-SUM($S121:BV121),BV121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BW121)+BW121>$V28,$V28-SUM($S121:BW121),BW121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BX121)+BX121>$V28,$V28-SUM($S121:BX121),BX121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BY121)+BY121>$V28,$V28-SUM($S121:BY121),BY121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:BZ121)+BZ121>$V28,$V28-SUM($S121:BZ121),BZ121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CA121)+CA121>$V28,$V28-SUM($S121:CA121),CA121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CB121)+CB121>$V28,$V28-SUM($S121:CB121),CB121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CC121)+CC121>$V28,$V28-SUM($S121:CC121),CC121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CD121)+CD121>$V28,$V28-SUM($S121:CD121),CD121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CE121)+CE121>$V28,$V28-SUM($S121:CE121),CE121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CF121)+CF121>$V28,$V28-SUM($S121:CF121),CF121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CG121)+CG121>$V28,$V28-SUM($S121:CG121),CG121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CH121)+CH121>$V28,$V28-SUM($S121:CH121),CH121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CI121)+CI121>$V28,$V28-SUM($S121:CI121),CI121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CJ121)+CJ121>$V28,$V28-SUM($S121:CJ121),CJ121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CK121)+CK121>$V28,$V28-SUM($S121:CK121),CK121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CL121)+CL121>$V28,$V28-SUM($S121:CL121),CL121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CM121)+CM121>$V28,$V28-SUM($S121:CM121),CM121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CN121)+CN121>$V28,$V28-SUM($S121:CN121),CN121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CO121)+CO121>$V28,$V28-SUM($S121:CO121),CO121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CP121)+CP121>$V28,$V28-SUM($S121:CP121),CP121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CQ121)+CQ121>$V28,$V28-SUM($S121:CQ121),CQ121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CR121)+CR121>$V28,$V28-SUM($S121:CR121),CR121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CS121)+CS121>$V28,$V28-SUM($S121:CS121),CS121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CT121)+CT121>$V28,$V28-SUM($S121:CT121),CT121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CU121)+CU121>$V28,$V28-SUM($S121:CU121),CU121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CV121)+CV121>$V28,$V28-SUM($S121:CV121),CV121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CW121)+CW121>$V28,$V28-SUM($S121:CW121),CW121)","v":4.3957316250000005E-3},{"$f":"IF(SUM($S121:CX121)+CX121>$V28,$V28-SUM($S121:CX121),CX121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:CY121)+CY121>$V28,$V28-SUM($S121:CY121),CY121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:CZ121)+CZ121>$V28,$V28-SUM($S121:CZ121),CZ121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DA121)+DA121>$V28,$V28-SUM($S121:DA121),DA121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DB121)+DB121>$V28,$V28-SUM($S121:DB121),DB121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DC121)+DC121>$V28,$V28-SUM($S121:DC121),DC121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DD121)+DD121>$V28,$V28-SUM($S121:DD121),DD121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DE121)+DE121>$V28,$V28-SUM($S121:DE121),DE121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DF121)+DF121>$V28,$V28-SUM($S121:DF121),DF121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DG121)+DG121>$V28,$V28-SUM($S121:DG121),DG121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DH121)+DH121>$V28,$V28-SUM($S121:DH121),DH121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DI121)+DI121>$V28,$V28-SUM($S121:DI121),DI121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DJ121)+DJ121>$V28,$V28-SUM($S121:DJ121),DJ121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DK121)+DK121>$V28,$V28-SUM($S121:DK121),DK121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DL121)+DL121>$V28,$V28-SUM($S121:DL121),DL121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DM121)+DM121>$V28,$V28-SUM($S121:DM121),DM121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DN121)+DN121>$V28,$V28-SUM($S121:DN121),DN121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DO121)+DO121>$V28,$V28-SUM($S121:DO121),DO121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DP121)+DP121>$V28,$V28-SUM($S121:DP121),DP121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DQ121)+DQ121>$V28,$V28-SUM($S121:DQ121),DQ121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DR121)+DR121>$V28,$V28-SUM($S121:DR121),DR121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DS121)+DS121>$V28,$V28-SUM($S121:DS121),DS121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DT121)+DT121>$V28,$V28-SUM($S121:DT121),DT121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DU121)+DU121>$V28,$V28-SUM($S121:DU121),DU121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DV121)+DV121>$V28,$V28-SUM($S121:DV121),DV121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DW121)+DW121>$V28,$V28-SUM($S121:DW121),DW121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DX121)+DX121>$V28,$V28-SUM($S121:DX121),DX121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DY121)+DY121>$V28,$V28-SUM($S121:DY121),DY121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:DZ121)+DZ121>$V28,$V28-SUM($S121:DZ121),DZ121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EA121)+EA121>$V28,$V28-SUM($S121:EA121),EA121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EB121)+EB121>$V28,$V28-SUM($S121:EB121),EB121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EC121)+EC121>$V28,$V28-SUM($S121:EC121),EC121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:ED121)+ED121>$V28,$V28-SUM($S121:ED121),ED121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EE121)+EE121>$V28,$V28-SUM($S121:EE121),EE121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EF121)+EF121>$V28,$V28-SUM($S121:EF121),EF121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EG121)+EG121>$V28,$V28-SUM($S121:EG121),EG121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EH121)+EH121>$V28,$V28-SUM($S121:EH121),EH121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EI121)+EI121>$V28,$V28-SUM($S121:EI121),EI121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EJ121)+EJ121>$V28,$V28-SUM($S121:EJ121),EJ121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EK121)+EK121>$V28,$V28-SUM($S121:EK121),EK121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EL121)+EL121>$V28,$V28-SUM($S121:EL121),EL121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EM121)+EM121>$V28,$V28-SUM($S121:EM121),EM121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EN121)+EN121>$V28,$V28-SUM($S121:EN121),EN121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EO121)+EO121>$V28,$V28-SUM($S121:EO121),EO121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EP121)+EP121>$V28,$V28-SUM($S121:EP121),EP121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EQ121)+EQ121>$V28,$V28-SUM($S121:EQ121),EQ121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:ER121)+ER121>$V28,$V28-SUM($S121:ER121),ER121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:ES121)+ES121>$V28,$V28-SUM($S121:ES121),ES121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:ET121)+ET121>$V28,$V28-SUM($S121:ET121),ET121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EU121)+EU121>$V28,$V28-SUM($S121:EU121),EU121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EV121)+EV121>$V28,$V28-SUM($S121:EV121),EV121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EW121)+EW121>$V28,$V28-SUM($S121:EW121),EW121)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S121:EX121)+EX121>$V28,$V28-SUM($S121:EX121),EX121)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S122:W122)+W122>$V29,$V29-SUM($S122:W122),W122)","v":0},{"$f":"IF(SUM($S122:X122)+X122>$V29,$V29-SUM($S122:X122),X122)","v":0},{"$f":"IF(SUM($S122:Y122)+Y122>$V29,$V29-SUM($S122:Y122),Y122)","v":0},{"$f":"IF(SUM($S122:Z122)+Z122>$V29,$V29-SUM($S122:Z122),Z122)","v":0},{"$f":"IF(SUM($S122:AA122)+AA122>$V29,$V29-SUM($S122:AA122),AA122)","v":0},{"$f":"IF(SUM($S122:AB122)+AB122>$V29,$V29-SUM($S122:AB122),AB122)","v":0},{"$f":"IF(SUM($S122:AC122)+AC122>$V29,$V29-SUM($S122:AC122),AC122)","v":0},{"$f":"IF(SUM($S122:AD122)+AD122>$V29,$V29-SUM($S122:AD122),AD122)","v":0},{"$f":"IF(SUM($S122:AE122)+AE122>$V29,$V29-SUM($S122:AE122),AE122)","v":0},{"$f":"IF(SUM($S122:AF122)+AF122>$V29,$V29-SUM($S122:AF122),AF122)","v":0},{"$f":"IF(SUM($S122:AG122)+AG122>$V29,$V29-SUM($S122:AG122),AG122)","v":0},{"$f":"IF(SUM($S122:AH122)+AH122>$V29,$V29-SUM($S122:AH122),AH122)","v":0},{"$f":"IF(SUM($S122:AI122)+AI122>$V29,$V29-SUM($S122:AI122),AI122)","v":0},{"$f":"IF(SUM($S122:AJ122)+AJ122>$V29,$V29-SUM($S122:AJ122),AJ122)","v":0},{"$f":"IF(SUM($S122:AK122)+AK122>$V29,$V29-SUM($S122:AK122),AK122)","v":0},{"$f":"IF(SUM($S122:AL122)+AL122>$V29,$V29-SUM($S122:AL122),AL122)","v":0},{"$f":"IF(SUM($S122:AM122)+AM122>$V29,$V29-SUM($S122:AM122),AM122)","v":0},{"$f":"IF(SUM($S122:AN122)+AN122>$V29,$V29-SUM($S122:AN122),AN122)","v":0},{"$f":"IF(SUM($S122:AO122)+AO122>$V29,$V29-SUM($S122:AO122),AO122)","v":0},{"$f":"IF(SUM($S122:AP122)+AP122>$V29,$V29-SUM($S122:AP122),AP122)","v":0},{"$f":"IF(SUM($S122:AQ122)+AQ122>$V29,$V29-SUM($S122:AQ122),AQ122)","v":0},{"$f":"IF(SUM($S122:AR122)+AR122>$V29,$V29-SUM($S122:AR122),AR122)","v":0},{"$f":"IF(SUM($S122:AS122)+AS122>$V29,$V29-SUM($S122:AS122),AS122)","v":0},{"$f":"IF(SUM($S122:AT122)+AT122>$V29,$V29-SUM($S122:AT122),AT122)","v":0},{"$f":"IF(SUM($S122:AU122)+AU122>$V29,$V29-SUM($S122:AU122),AU122)","v":0},{"$f":"IF(SUM($S122:AV122)+AV122>$V29,$V29-SUM($S122:AV122),AV122)","v":0},{"$f":"IF(SUM($S122:AW122)+AW122>$V29,$V29-SUM($S122:AW122),AW122)","v":0},{"$f":"IF(SUM($S122:AX122)+AX122>$V29,$V29-SUM($S122:AX122),AX122)","v":0},{"$f":"IF(SUM($S122:AY122)+AY122>$V29,$V29-SUM($S122:AY122),AY122)","v":0},{"$f":"IF(SUM($S122:AZ122)+AZ122>$V29,$V29-SUM($S122:AZ122),AZ122)","v":0},{"$f":"IF(SUM($S122:BA122)+BA122>$V29,$V29-SUM($S122:BA122),BA122)","v":0},{"$f":"IF(SUM($S122:BB122)+BB122>$V29,$V29-SUM($S122:BB122),BB122)","v":0},{"$f":"IF(SUM($S122:BC122)+BC122>$V29,$V29-SUM($S122:BC122),BC122)","v":0},{"$f":"IF(SUM($S122:BD122)+BD122>$V29,$V29-SUM($S122:BD122),BD122)","v":0},{"$f":"IF(SUM($S122:BE122)+BE122>$V29,$V29-SUM($S122:BE122),BE122)","v":0},{"$f":"IF(SUM($S122:BF122)+BF122>$V29,$V29-SUM($S122:BF122),BF122)","v":0},{"$f":"IF(SUM($S122:BG122)+BG122>$V29,$V29-SUM($S122:BG122),BG122)","v":0},{"$f":"IF(SUM($S122:BH122)+BH122>$V29,$V29-SUM($S122:BH122),BH122)","v":0},{"$f":"IF(SUM($S122:BI122)+BI122>$V29,$V29-SUM($S122:BI122),BI122)","v":0},{"$f":"IF(SUM($S122:BJ122)+BJ122>$V29,$V29-SUM($S122:BJ122),BJ122)","v":0},{"$f":"IF(SUM($S122:BK122)+BK122>$V29,$V29-SUM($S122:BK122),BK122)","v":0},{"$f":"IF(SUM($S122:BL122)+BL122>$V29,$V29-SUM($S122:BL122),BL122)","v":0},{"$f":"IF(SUM($S122:BM122)+BM122>$V29,$V29-SUM($S122:BM122),BM122)","v":0},{"$f":"IF(SUM($S122:BN122)+BN122>$V29,$V29-SUM($S122:BN122),BN122)","v":0},{"$f":"IF(SUM($S122:BO122)+BO122>$V29,$V29-SUM($S122:BO122),BO122)","v":0},{"$f":"IF(SUM($S122:BP122)+BP122>$V29,$V29-SUM($S122:BP122),BP122)","v":0},{"$f":"IF(SUM($S122:BQ122)+BQ122>$V29,$V29-SUM($S122:BQ122),BQ122)","v":0},{"$f":"IF(SUM($S122:BR122)+BR122>$V29,$V29-SUM($S122:BR122),BR122)","v":0},{"$f":"IF(SUM($S122:BS122)+BS122>$V29,$V29-SUM($S122:BS122),BS122)","v":0},{"$f":"IF(SUM($S122:BT122)+BT122>$V29,$V29-SUM($S122:BT122),BT122)","v":0},{"$f":"IF(SUM($S122:BU122)+BU122>$V29,$V29-SUM($S122:BU122),BU122)","v":0},{"$f":"IF(SUM($S122:BV122)+BV122>$V29,$V29-SUM($S122:BV122),BV122)","v":0},{"$f":"IF(SUM($S122:BW122)+BW122>$V29,$V29-SUM($S122:BW122),BW122)","v":0},{"$f":"IF(SUM($S122:BX122)+BX122>$V29,$V29-SUM($S122:BX122),BX122)","v":0},{"$f":"IF(SUM($S122:BY122)+BY122>$V29,$V29-SUM($S122:BY122),BY122)","v":0},{"$f":"IF(SUM($S122:BZ122)+BZ122>$V29,$V29-SUM($S122:BZ122),BZ122)","v":0},{"$f":"IF(SUM($S122:CA122)+CA122>$V29,$V29-SUM($S122:CA122),CA122)","v":0},{"$f":"IF(SUM($S122:CB122)+CB122>$V29,$V29-SUM($S122:CB122),CB122)","v":0},{"$f":"IF(SUM($S122:CC122)+CC122>$V29,$V29-SUM($S122:CC122),CC122)","v":0},{"$f":"IF(SUM($S122:CD122)+CD122>$V29,$V29-SUM($S122:CD122),CD122)","v":0},{"$f":"IF(SUM($S122:CE122)+CE122>$V29,$V29-SUM($S122:CE122),CE122)","v":0},{"$f":"IF(SUM($S122:CF122)+CF122>$V29,$V29-SUM($S122:CF122),CF122)","v":0},{"$f":"IF(SUM($S122:CG122)+CG122>$V29,$V29-SUM($S122:CG122),CG122)","v":0},{"$f":"IF(SUM($S122:CH122)+CH122>$V29,$V29-SUM($S122:CH122),CH122)","v":0},{"$f":"IF(SUM($S122:CI122)+CI122>$V29,$V29-SUM($S122:CI122),CI122)","v":0},{"$f":"IF(SUM($S122:CJ122)+CJ122>$V29,$V29-SUM($S122:CJ122),CJ122)","v":0},{"$f":"IF(SUM($S122:CK122)+CK122>$V29,$V29-SUM($S122:CK122),CK122)","v":0},{"$f":"IF(SUM($S122:CL122)+CL122>$V29,$V29-SUM($S122:CL122),CL122)","v":0},{"$f":"IF(SUM($S122:CM122)+CM122>$V29,$V29-SUM($S122:CM122),CM122)","v":0},{"$f":"IF(SUM($S122:CN122)+CN122>$V29,$V29-SUM($S122:CN122),CN122)","v":0},{"$f":"IF(SUM($S122:CO122)+CO122>$V29,$V29-SUM($S122:CO122),CO122)","v":0},{"$f":"IF(SUM($S122:CP122)+CP122>$V29,$V29-SUM($S122:CP122),CP122)","v":0},{"$f":"IF(SUM($S122:CQ122)+CQ122>$V29,$V29-SUM($S122:CQ122),CQ122)","v":0},{"$f":"IF(SUM($S122:CR122)+CR122>$V29,$V29-SUM($S122:CR122),CR122)","v":0},{"$f":"IF(SUM($S122:CS122)+CS122>$V29,$V29-SUM($S122:CS122),CS122)","v":0},{"$f":"IF(SUM($S122:CT122)+CT122>$V29,$V29-SUM($S122:CT122),CT122)","v":0},{"$f":"IF(SUM($S122:CU122)+CU122>$V29,$V29-SUM($S122:CU122),CU122)","v":0},{"$f":"IF(SUM($S122:CV122)+CV122>$V29,$V29-SUM($S122:CV122),CV122)","v":0},{"$f":"IF(SUM($S122:CW122)+CW122>$V29,$V29-SUM($S122:CW122),CW122)","v":0},{"$f":"IF(SUM($S122:CX122)+CX122>$V29,$V29-SUM($S122:CX122),CX122)","v":0},{"$f":"IF(SUM($S122:CY122)+CY122>$V29,$V29-SUM($S122:CY122),CY122)","v":0},{"$f":"IF(SUM($S122:CZ122)+CZ122>$V29,$V29-SUM($S122:CZ122),CZ122)","v":0},{"$f":"IF(SUM($S122:DA122)+DA122>$V29,$V29-SUM($S122:DA122),DA122)","v":0},{"$f":"IF(SUM($S122:DB122)+DB122>$V29,$V29-SUM($S122:DB122),DB122)","v":0},{"$f":"IF(SUM($S122:DC122)+DC122>$V29,$V29-SUM($S122:DC122),DC122)","v":0},{"$f":"IF(SUM($S122:DD122)+DD122>$V29,$V29-SUM($S122:DD122),DD122)","v":0},{"$f":"IF(SUM($S122:DE122)+DE122>$V29,$V29-SUM($S122:DE122),DE122)","v":0},{"$f":"IF(SUM($S122:DF122)+DF122>$V29,$V29-SUM($S122:DF122),DF122)","v":0},{"$f":"IF(SUM($S122:DG122)+DG122>$V29,$V29-SUM($S122:DG122),DG122)","v":0},{"$f":"IF(SUM($S122:DH122)+DH122>$V29,$V29-SUM($S122:DH122),DH122)","v":0},{"$f":"IF(SUM($S122:DI122)+DI122>$V29,$V29-SUM($S122:DI122),DI122)","v":0},{"$f":"IF(SUM($S122:DJ122)+DJ122>$V29,$V29-SUM($S122:DJ122),DJ122)","v":0},{"$f":"IF(SUM($S122:DK122)+DK122>$V29,$V29-SUM($S122:DK122),DK122)","v":0},{"$f":"IF(SUM($S122:DL122)+DL122>$V29,$V29-SUM($S122:DL122),DL122)","v":0},{"$f":"IF(SUM($S122:DM122)+DM122>$V29,$V29-SUM($S122:DM122),DM122)","v":0},{"$f":"IF(SUM($S122:DN122)+DN122>$V29,$V29-SUM($S122:DN122),DN122)","v":0},{"$f":"IF(SUM($S122:DO122)+DO122>$V29,$V29-SUM($S122:DO122),DO122)","v":0},{"$f":"IF(SUM($S122:DP122)+DP122>$V29,$V29-SUM($S122:DP122),DP122)","v":0},{"$f":"IF(SUM($S122:DQ122)+DQ122>$V29,$V29-SUM($S122:DQ122),DQ122)","v":0},{"$f":"IF(SUM($S122:DR122)+DR122>$V29,$V29-SUM($S122:DR122),DR122)","v":0},{"$f":"IF(SUM($S122:DS122)+DS122>$V29,$V29-SUM($S122:DS122),DS122)","v":0},{"$f":"IF(SUM($S122:DT122)+DT122>$V29,$V29-SUM($S122:DT122),DT122)","v":0},{"$f":"IF(SUM($S122:DU122)+DU122>$V29,$V29-SUM($S122:DU122),DU122)","v":0},{"$f":"IF(SUM($S122:DV122)+DV122>$V29,$V29-SUM($S122:DV122),DV122)","v":0},{"$f":"IF(SUM($S122:DW122)+DW122>$V29,$V29-SUM($S122:DW122),DW122)","v":0},{"$f":"IF(SUM($S122:DX122)+DX122>$V29,$V29-SUM($S122:DX122),DX122)","v":0},{"$f":"IF(SUM($S122:DY122)+DY122>$V29,$V29-SUM($S122:DY122),DY122)","v":0},{"$f":"IF(SUM($S122:DZ122)+DZ122>$V29,$V29-SUM($S122:DZ122),DZ122)","v":0},{"$f":"IF(SUM($S122:EA122)+EA122>$V29,$V29-SUM($S122:EA122),EA122)","v":0},{"$f":"IF(SUM($S122:EB122)+EB122>$V29,$V29-SUM($S122:EB122),EB122)","v":0},{"$f":"IF(SUM($S122:EC122)+EC122>$V29,$V29-SUM($S122:EC122),EC122)","v":0},{"$f":"IF(SUM($S122:ED122)+ED122>$V29,$V29-SUM($S122:ED122),ED122)","v":0},{"$f":"IF(SUM($S122:EE122)+EE122>$V29,$V29-SUM($S122:EE122),EE122)","v":0},{"$f":"IF(SUM($S122:EF122)+EF122>$V29,$V29-SUM($S122:EF122),EF122)","v":0},{"$f":"IF(SUM($S122:EG122)+EG122>$V29,$V29-SUM($S122:EG122),EG122)","v":0},{"$f":"IF(SUM($S122:EH122)+EH122>$V29,$V29-SUM($S122:EH122),EH122)","v":0},{"$f":"IF(SUM($S122:EI122)+EI122>$V29,$V29-SUM($S122:EI122),EI122)","v":0},{"$f":"IF(SUM($S122:EJ122)+EJ122>$V29,$V29-SUM($S122:EJ122),EJ122)","v":0},{"$f":"IF(SUM($S122:EK122)+EK122>$V29,$V29-SUM($S122:EK122),EK122)","v":0},{"$f":"IF(SUM($S122:EL122)+EL122>$V29,$V29-SUM($S122:EL122),EL122)","v":0},{"$f":"IF(SUM($S122:EM122)+EM122>$V29,$V29-SUM($S122:EM122),EM122)","v":0},{"$f":"IF(SUM($S122:EN122)+EN122>$V29,$V29-SUM($S122:EN122),EN122)","v":0},{"$f":"IF(SUM($S122:EO122)+EO122>$V29,$V29-SUM($S122:EO122),EO122)","v":0},{"$f":"IF(SUM($S122:EP122)+EP122>$V29,$V29-SUM($S122:EP122),EP122)","v":0},{"$f":"IF(SUM($S122:EQ122)+EQ122>$V29,$V29-SUM($S122:EQ122),EQ122)","v":0},{"$f":"IF(SUM($S122:ER122)+ER122>$V29,$V29-SUM($S122:ER122),ER122)","v":0},{"$f":"IF(SUM($S122:ES122)+ES122>$V29,$V29-SUM($S122:ES122),ES122)","v":0},{"$f":"IF(SUM($S122:ET122)+ET122>$V29,$V29-SUM($S122:ET122),ET122)","v":0},{"$f":"IF(SUM($S122:EU122)+EU122>$V29,$V29-SUM($S122:EU122),EU122)","v":0},{"$f":"IF(SUM($S122:EV122)+EV122>$V29,$V29-SUM($S122:EV122),EV122)","v":0},{"$f":"IF(SUM($S122:EW122)+EW122>$V29,$V29-SUM($S122:EW122),EW122)","v":0},{"$f":"IF(SUM($S122:EX122)+EX122>$V29,$V29-SUM($S122:EX122),EX122)","v":0}]
[]
[null,"Depreciation:  1997 Q4 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W22/$F126","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:X126)+X126>$W22,$W22-SUM($S126:X126),X126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:Y126)+Y126>$W22,$W22-SUM($S126:Y126),Y126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:Z126)+Z126>$W22,$W22-SUM($S126:Z126),Z126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AA126)+AA126>$W22,$W22-SUM($S126:AA126),AA126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AB126)+AB126>$W22,$W22-SUM($S126:AB126),AB126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AC126)+AC126>$W22,$W22-SUM($S126:AC126),AC126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AD126)+AD126>$W22,$W22-SUM($S126:AD126),AD126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AE126)+AE126>$W22,$W22-SUM($S126:AE126),AE126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AF126)+AF126>$W22,$W22-SUM($S126:AF126),AF126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AG126)+AG126>$W22,$W22-SUM($S126:AG126),AG126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AH126)+AH126>$W22,$W22-SUM($S126:AH126),AH126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AI126)+AI126>$W22,$W22-SUM($S126:AI126),AI126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AJ126)+AJ126>$W22,$W22-SUM($S126:AJ126),AJ126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AK126)+AK126>$W22,$W22-SUM($S126:AK126),AK126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AL126)+AL126>$W22,$W22-SUM($S126:AL126),AL126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AM126)+AM126>$W22,$W22-SUM($S126:AM126),AM126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AN126)+AN126>$W22,$W22-SUM($S126:AN126),AN126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AO126)+AO126>$W22,$W22-SUM($S126:AO126),AO126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AP126)+AP126>$W22,$W22-SUM($S126:AP126),AP126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AQ126)+AQ126>$W22,$W22-SUM($S126:AQ126),AQ126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AR126)+AR126>$W22,$W22-SUM($S126:AR126),AR126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AS126)+AS126>$W22,$W22-SUM($S126:AS126),AS126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AT126)+AT126>$W22,$W22-SUM($S126:AT126),AT126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AU126)+AU126>$W22,$W22-SUM($S126:AU126),AU126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AV126)+AV126>$W22,$W22-SUM($S126:AV126),AV126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AW126)+AW126>$W22,$W22-SUM($S126:AW126),AW126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AX126)+AX126>$W22,$W22-SUM($S126:AX126),AX126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AY126)+AY126>$W22,$W22-SUM($S126:AY126),AY126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:AZ126)+AZ126>$W22,$W22-SUM($S126:AZ126),AZ126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BA126)+BA126>$W22,$W22-SUM($S126:BA126),BA126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BB126)+BB126>$W22,$W22-SUM($S126:BB126),BB126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BC126)+BC126>$W22,$W22-SUM($S126:BC126),BC126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BD126)+BD126>$W22,$W22-SUM($S126:BD126),BD126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BE126)+BE126>$W22,$W22-SUM($S126:BE126),BE126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BF126)+BF126>$W22,$W22-SUM($S126:BF126),BF126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BG126)+BG126>$W22,$W22-SUM($S126:BG126),BG126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BH126)+BH126>$W22,$W22-SUM($S126:BH126),BH126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BI126)+BI126>$W22,$W22-SUM($S126:BI126),BI126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BJ126)+BJ126>$W22,$W22-SUM($S126:BJ126),BJ126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BK126)+BK126>$W22,$W22-SUM($S126:BK126),BK126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BL126)+BL126>$W22,$W22-SUM($S126:BL126),BL126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BM126)+BM126>$W22,$W22-SUM($S126:BM126),BM126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BN126)+BN126>$W22,$W22-SUM($S126:BN126),BN126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BO126)+BO126>$W22,$W22-SUM($S126:BO126),BO126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BP126)+BP126>$W22,$W22-SUM($S126:BP126),BP126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BQ126)+BQ126>$W22,$W22-SUM($S126:BQ126),BQ126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BR126)+BR126>$W22,$W22-SUM($S126:BR126),BR126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BS126)+BS126>$W22,$W22-SUM($S126:BS126),BS126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BT126)+BT126>$W22,$W22-SUM($S126:BT126),BT126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BU126)+BU126>$W22,$W22-SUM($S126:BU126),BU126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BV126)+BV126>$W22,$W22-SUM($S126:BV126),BV126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BW126)+BW126>$W22,$W22-SUM($S126:BW126),BW126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BX126)+BX126>$W22,$W22-SUM($S126:BX126),BX126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BY126)+BY126>$W22,$W22-SUM($S126:BY126),BY126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:BZ126)+BZ126>$W22,$W22-SUM($S126:BZ126),BZ126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CA126)+CA126>$W22,$W22-SUM($S126:CA126),CA126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CB126)+CB126>$W22,$W22-SUM($S126:CB126),CB126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CC126)+CC126>$W22,$W22-SUM($S126:CC126),CC126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CD126)+CD126>$W22,$W22-SUM($S126:CD126),CD126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CE126)+CE126>$W22,$W22-SUM($S126:CE126),CE126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CF126)+CF126>$W22,$W22-SUM($S126:CF126),CF126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CG126)+CG126>$W22,$W22-SUM($S126:CG126),CG126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CH126)+CH126>$W22,$W22-SUM($S126:CH126),CH126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CI126)+CI126>$W22,$W22-SUM($S126:CI126),CI126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CJ126)+CJ126>$W22,$W22-SUM($S126:CJ126),CJ126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CK126)+CK126>$W22,$W22-SUM($S126:CK126),CK126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CL126)+CL126>$W22,$W22-SUM($S126:CL126),CL126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CM126)+CM126>$W22,$W22-SUM($S126:CM126),CM126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CN126)+CN126>$W22,$W22-SUM($S126:CN126),CN126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CO126)+CO126>$W22,$W22-SUM($S126:CO126),CO126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CP126)+CP126>$W22,$W22-SUM($S126:CP126),CP126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CQ126)+CQ126>$W22,$W22-SUM($S126:CQ126),CQ126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CR126)+CR126>$W22,$W22-SUM($S126:CR126),CR126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CS126)+CS126>$W22,$W22-SUM($S126:CS126),CS126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CT126)+CT126>$W22,$W22-SUM($S126:CT126),CT126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CU126)+CU126>$W22,$W22-SUM($S126:CU126),CU126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CV126)+CV126>$W22,$W22-SUM($S126:CV126),CV126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CW126)+CW126>$W22,$W22-SUM($S126:CW126),CW126)","v":8.8250692500000012E-3},{"$f":"IF(SUM($S126:CX126)+CX126>$W22,$W22-SUM($S126:CX126),CX126)","v":8.8250692499994843E-3},{"$f":"IF(SUM($S126:CY126)+CY126>$W22,$W22-SUM($S126:CY126),CY126)","v":0},{"$f":"IF(SUM($S126:CZ126)+CZ126>$W22,$W22-SUM($S126:CZ126),CZ126)","v":0},{"$f":"IF(SUM($S126:DA126)+DA126>$W22,$W22-SUM($S126:DA126),DA126)","v":0},{"$f":"IF(SUM($S126:DB126)+DB126>$W22,$W22-SUM($S126:DB126),DB126)","v":0},{"$f":"IF(SUM($S126:DC126)+DC126>$W22,$W22-SUM($S126:DC126),DC126)","v":0},{"$f":"IF(SUM($S126:DD126)+DD126>$W22,$W22-SUM($S126:DD126),DD126)","v":0},{"$f":"IF(SUM($S126:DE126)+DE126>$W22,$W22-SUM($S126:DE126),DE126)","v":0},{"$f":"IF(SUM($S126:DF126)+DF126>$W22,$W22-SUM($S126:DF126),DF126)","v":0},{"$f":"IF(SUM($S126:DG126)+DG126>$W22,$W22-SUM($S126:DG126),DG126)","v":0},{"$f":"IF(SUM($S126:DH126)+DH126>$W22,$W22-SUM($S126:DH126),DH126)","v":0},{"$f":"IF(SUM($S126:DI126)+DI126>$W22,$W22-SUM($S126:DI126),DI126)","v":0},{"$f":"IF(SUM($S126:DJ126)+DJ126>$W22,$W22-SUM($S126:DJ126),DJ126)","v":0},{"$f":"IF(SUM($S126:DK126)+DK126>$W22,$W22-SUM($S126:DK126),DK126)","v":0},{"$f":"IF(SUM($S126:DL126)+DL126>$W22,$W22-SUM($S126:DL126),DL126)","v":0},{"$f":"IF(SUM($S126:DM126)+DM126>$W22,$W22-SUM($S126:DM126),DM126)","v":0},{"$f":"IF(SUM($S126:DN126)+DN126>$W22,$W22-SUM($S126:DN126),DN126)","v":0},{"$f":"IF(SUM($S126:DO126)+DO126>$W22,$W22-SUM($S126:DO126),DO126)","v":0},{"$f":"IF(SUM($S126:DP126)+DP126>$W22,$W22-SUM($S126:DP126),DP126)","v":0},{"$f":"IF(SUM($S126:DQ126)+DQ126>$W22,$W22-SUM($S126:DQ126),DQ126)","v":0},{"$f":"IF(SUM($S126:DR126)+DR126>$W22,$W22-SUM($S126:DR126),DR126)","v":0},{"$f":"IF(SUM($S126:DS126)+DS126>$W22,$W22-SUM($S126:DS126),DS126)","v":0},{"$f":"IF(SUM($S126:DT126)+DT126>$W22,$W22-SUM($S126:DT126),DT126)","v":0},{"$f":"IF(SUM($S126:DU126)+DU126>$W22,$W22-SUM($S126:DU126),DU126)","v":0},{"$f":"IF(SUM($S126:DV126)+DV126>$W22,$W22-SUM($S126:DV126),DV126)","v":0},{"$f":"IF(SUM($S126:DW126)+DW126>$W22,$W22-SUM($S126:DW126),DW126)","v":0},{"$f":"IF(SUM($S126:DX126)+DX126>$W22,$W22-SUM($S126:DX126),DX126)","v":0},{"$f":"IF(SUM($S126:DY126)+DY126>$W22,$W22-SUM($S126:DY126),DY126)","v":0},{"$f":"IF(SUM($S126:DZ126)+DZ126>$W22,$W22-SUM($S126:DZ126),DZ126)","v":0},{"$f":"IF(SUM($S126:EA126)+EA126>$W22,$W22-SUM($S126:EA126),EA126)","v":0},{"$f":"IF(SUM($S126:EB126)+EB126>$W22,$W22-SUM($S126:EB126),EB126)","v":0},{"$f":"IF(SUM($S126:EC126)+EC126>$W22,$W22-SUM($S126:EC126),EC126)","v":0},{"$f":"IF(SUM($S126:ED126)+ED126>$W22,$W22-SUM($S126:ED126),ED126)","v":0},{"$f":"IF(SUM($S126:EE126)+EE126>$W22,$W22-SUM($S126:EE126),EE126)","v":0},{"$f":"IF(SUM($S126:EF126)+EF126>$W22,$W22-SUM($S126:EF126),EF126)","v":0},{"$f":"IF(SUM($S126:EG126)+EG126>$W22,$W22-SUM($S126:EG126),EG126)","v":0},{"$f":"IF(SUM($S126:EH126)+EH126>$W22,$W22-SUM($S126:EH126),EH126)","v":0},{"$f":"IF(SUM($S126:EI126)+EI126>$W22,$W22-SUM($S126:EI126),EI126)","v":0},{"$f":"IF(SUM($S126:EJ126)+EJ126>$W22,$W22-SUM($S126:EJ126),EJ126)","v":0},{"$f":"IF(SUM($S126:EK126)+EK126>$W22,$W22-SUM($S126:EK126),EK126)","v":0},{"$f":"IF(SUM($S126:EL126)+EL126>$W22,$W22-SUM($S126:EL126),EL126)","v":0},{"$f":"IF(SUM($S126:EM126)+EM126>$W22,$W22-SUM($S126:EM126),EM126)","v":0},{"$f":"IF(SUM($S126:EN126)+EN126>$W22,$W22-SUM($S126:EN126),EN126)","v":0},{"$f":"IF(SUM($S126:EO126)+EO126>$W22,$W22-SUM($S126:EO126),EO126)","v":0},{"$f":"IF(SUM($S126:EP126)+EP126>$W22,$W22-SUM($S126:EP126),EP126)","v":0},{"$f":"IF(SUM($S126:EQ126)+EQ126>$W22,$W22-SUM($S126:EQ126),EQ126)","v":0},{"$f":"IF(SUM($S126:ER126)+ER126>$W22,$W22-SUM($S126:ER126),ER126)","v":0},{"$f":"IF(SUM($S126:ES126)+ES126>$W22,$W22-SUM($S126:ES126),ES126)","v":0},{"$f":"IF(SUM($S126:ET126)+ET126>$W22,$W22-SUM($S126:ET126),ET126)","v":0},{"$f":"IF(SUM($S126:EU126)+EU126>$W22,$W22-SUM($S126:EU126),EU126)","v":0},{"$f":"IF(SUM($S126:EV126)+EV126>$W22,$W22-SUM($S126:EV126),EV126)","v":0},{"$f":"IF(SUM($S126:EW126)+EW126>$W22,$W22-SUM($S126:EW126),EW126)","v":0},{"$f":"IF(SUM($S126:EX126)+EX126>$W22,$W22-SUM($S126:EX126),EX126)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S127:X127)+X127>$W23,$W23-SUM($S127:X127),X127)","v":0},{"$f":"IF(SUM($S127:Y127)+Y127>$W23,$W23-SUM($S127:Y127),Y127)","v":0},{"$f":"IF(SUM($S127:Z127)+Z127>$W23,$W23-SUM($S127:Z127),Z127)","v":0},{"$f":"IF(SUM($S127:AA127)+AA127>$W23,$W23-SUM($S127:AA127),AA127)","v":0},{"$f":"IF(SUM($S127:AB127)+AB127>$W23,$W23-SUM($S127:AB127),AB127)","v":0},{"$f":"IF(SUM($S127:AC127)+AC127>$W23,$W23-SUM($S127:AC127),AC127)","v":0},{"$f":"IF(SUM($S127:AD127)+AD127>$W23,$W23-SUM($S127:AD127),AD127)","v":0},{"$f":"IF(SUM($S127:AE127)+AE127>$W23,$W23-SUM($S127:AE127),AE127)","v":0},{"$f":"IF(SUM($S127:AF127)+AF127>$W23,$W23-SUM($S127:AF127),AF127)","v":0},{"$f":"IF(SUM($S127:AG127)+AG127>$W23,$W23-SUM($S127:AG127),AG127)","v":0},{"$f":"IF(SUM($S127:AH127)+AH127>$W23,$W23-SUM($S127:AH127),AH127)","v":0},{"$f":"IF(SUM($S127:AI127)+AI127>$W23,$W23-SUM($S127:AI127),AI127)","v":0},{"$f":"IF(SUM($S127:AJ127)+AJ127>$W23,$W23-SUM($S127:AJ127),AJ127)","v":0},{"$f":"IF(SUM($S127:AK127)+AK127>$W23,$W23-SUM($S127:AK127),AK127)","v":0},{"$f":"IF(SUM($S127:AL127)+AL127>$W23,$W23-SUM($S127:AL127),AL127)","v":0},{"$f":"IF(SUM($S127:AM127)+AM127>$W23,$W23-SUM($S127:AM127),AM127)","v":0},{"$f":"IF(SUM($S127:AN127)+AN127>$W23,$W23-SUM($S127:AN127),AN127)","v":0},{"$f":"IF(SUM($S127:AO127)+AO127>$W23,$W23-SUM($S127:AO127),AO127)","v":0},{"$f":"IF(SUM($S127:AP127)+AP127>$W23,$W23-SUM($S127:AP127),AP127)","v":0},{"$f":"IF(SUM($S127:AQ127)+AQ127>$W23,$W23-SUM($S127:AQ127),AQ127)","v":0},{"$f":"IF(SUM($S127:AR127)+AR127>$W23,$W23-SUM($S127:AR127),AR127)","v":0},{"$f":"IF(SUM($S127:AS127)+AS127>$W23,$W23-SUM($S127:AS127),AS127)","v":0},{"$f":"IF(SUM($S127:AT127)+AT127>$W23,$W23-SUM($S127:AT127),AT127)","v":0},{"$f":"IF(SUM($S127:AU127)+AU127>$W23,$W23-SUM($S127:AU127),AU127)","v":0},{"$f":"IF(SUM($S127:AV127)+AV127>$W23,$W23-SUM($S127:AV127),AV127)","v":0},{"$f":"IF(SUM($S127:AW127)+AW127>$W23,$W23-SUM($S127:AW127),AW127)","v":0},{"$f":"IF(SUM($S127:AX127)+AX127>$W23,$W23-SUM($S127:AX127),AX127)","v":0},{"$f":"IF(SUM($S127:AY127)+AY127>$W23,$W23-SUM($S127:AY127),AY127)","v":0},{"$f":"IF(SUM($S127:AZ127)+AZ127>$W23,$W23-SUM($S127:AZ127),AZ127)","v":0},{"$f":"IF(SUM($S127:BA127)+BA127>$W23,$W23-SUM($S127:BA127),BA127)","v":0},{"$f":"IF(SUM($S127:BB127)+BB127>$W23,$W23-SUM($S127:BB127),BB127)","v":0},{"$f":"IF(SUM($S127:BC127)+BC127>$W23,$W23-SUM($S127:BC127),BC127)","v":0},{"$f":"IF(SUM($S127:BD127)+BD127>$W23,$W23-SUM($S127:BD127),BD127)","v":0},{"$f":"IF(SUM($S127:BE127)+BE127>$W23,$W23-SUM($S127:BE127),BE127)","v":0},{"$f":"IF(SUM($S127:BF127)+BF127>$W23,$W23-SUM($S127:BF127),BF127)","v":0},{"$f":"IF(SUM($S127:BG127)+BG127>$W23,$W23-SUM($S127:BG127),BG127)","v":0},{"$f":"IF(SUM($S127:BH127)+BH127>$W23,$W23-SUM($S127:BH127),BH127)","v":0},{"$f":"IF(SUM($S127:BI127)+BI127>$W23,$W23-SUM($S127:BI127),BI127)","v":0},{"$f":"IF(SUM($S127:BJ127)+BJ127>$W23,$W23-SUM($S127:BJ127),BJ127)","v":0},{"$f":"IF(SUM($S127:BK127)+BK127>$W23,$W23-SUM($S127:BK127),BK127)","v":0},{"$f":"IF(SUM($S127:BL127)+BL127>$W23,$W23-SUM($S127:BL127),BL127)","v":0},{"$f":"IF(SUM($S127:BM127)+BM127>$W23,$W23-SUM($S127:BM127),BM127)","v":0},{"$f":"IF(SUM($S127:BN127)+BN127>$W23,$W23-SUM($S127:BN127),BN127)","v":0},{"$f":"IF(SUM($S127:BO127)+BO127>$W23,$W23-SUM($S127:BO127),BO127)","v":0},{"$f":"IF(SUM($S127:BP127)+BP127>$W23,$W23-SUM($S127:BP127),BP127)","v":0},{"$f":"IF(SUM($S127:BQ127)+BQ127>$W23,$W23-SUM($S127:BQ127),BQ127)","v":0},{"$f":"IF(SUM($S127:BR127)+BR127>$W23,$W23-SUM($S127:BR127),BR127)","v":0},{"$f":"IF(SUM($S127:BS127)+BS127>$W23,$W23-SUM($S127:BS127),BS127)","v":0},{"$f":"IF(SUM($S127:BT127)+BT127>$W23,$W23-SUM($S127:BT127),BT127)","v":0},{"$f":"IF(SUM($S127:BU127)+BU127>$W23,$W23-SUM($S127:BU127),BU127)","v":0},{"$f":"IF(SUM($S127:BV127)+BV127>$W23,$W23-SUM($S127:BV127),BV127)","v":0},{"$f":"IF(SUM($S127:BW127)+BW127>$W23,$W23-SUM($S127:BW127),BW127)","v":0},{"$f":"IF(SUM($S127:BX127)+BX127>$W23,$W23-SUM($S127:BX127),BX127)","v":0},{"$f":"IF(SUM($S127:BY127)+BY127>$W23,$W23-SUM($S127:BY127),BY127)","v":0},{"$f":"IF(SUM($S127:BZ127)+BZ127>$W23,$W23-SUM($S127:BZ127),BZ127)","v":0},{"$f":"IF(SUM($S127:CA127)+CA127>$W23,$W23-SUM($S127:CA127),CA127)","v":0},{"$f":"IF(SUM($S127:CB127)+CB127>$W23,$W23-SUM($S127:CB127),CB127)","v":0},{"$f":"IF(SUM($S127:CC127)+CC127>$W23,$W23-SUM($S127:CC127),CC127)","v":0},{"$f":"IF(SUM($S127:CD127)+CD127>$W23,$W23-SUM($S127:CD127),CD127)","v":0},{"$f":"IF(SUM($S127:CE127)+CE127>$W23,$W23-SUM($S127:CE127),CE127)","v":0},{"$f":"IF(SUM($S127:CF127)+CF127>$W23,$W23-SUM($S127:CF127),CF127)","v":0},{"$f":"IF(SUM($S127:CG127)+CG127>$W23,$W23-SUM($S127:CG127),CG127)","v":0},{"$f":"IF(SUM($S127:CH127)+CH127>$W23,$W23-SUM($S127:CH127),CH127)","v":0},{"$f":"IF(SUM($S127:CI127)+CI127>$W23,$W23-SUM($S127:CI127),CI127)","v":0},{"$f":"IF(SUM($S127:CJ127)+CJ127>$W23,$W23-SUM($S127:CJ127),CJ127)","v":0},{"$f":"IF(SUM($S127:CK127)+CK127>$W23,$W23-SUM($S127:CK127),CK127)","v":0},{"$f":"IF(SUM($S127:CL127)+CL127>$W23,$W23-SUM($S127:CL127),CL127)","v":0},{"$f":"IF(SUM($S127:CM127)+CM127>$W23,$W23-SUM($S127:CM127),CM127)","v":0},{"$f":"IF(SUM($S127:CN127)+CN127>$W23,$W23-SUM($S127:CN127),CN127)","v":0},{"$f":"IF(SUM($S127:CO127)+CO127>$W23,$W23-SUM($S127:CO127),CO127)","v":0},{"$f":"IF(SUM($S127:CP127)+CP127>$W23,$W23-SUM($S127:CP127),CP127)","v":0},{"$f":"IF(SUM($S127:CQ127)+CQ127>$W23,$W23-SUM($S127:CQ127),CQ127)","v":0},{"$f":"IF(SUM($S127:CR127)+CR127>$W23,$W23-SUM($S127:CR127),CR127)","v":0},{"$f":"IF(SUM($S127:CS127)+CS127>$W23,$W23-SUM($S127:CS127),CS127)","v":0},{"$f":"IF(SUM($S127:CT127)+CT127>$W23,$W23-SUM($S127:CT127),CT127)","v":0},{"$f":"IF(SUM($S127:CU127)+CU127>$W23,$W23-SUM($S127:CU127),CU127)","v":0},{"$f":"IF(SUM($S127:CV127)+CV127>$W23,$W23-SUM($S127:CV127),CV127)","v":0},{"$f":"IF(SUM($S127:CW127)+CW127>$W23,$W23-SUM($S127:CW127),CW127)","v":0},{"$f":"IF(SUM($S127:CX127)+CX127>$W23,$W23-SUM($S127:CX127),CX127)","v":0},{"$f":"IF(SUM($S127:CY127)+CY127>$W23,$W23-SUM($S127:CY127),CY127)","v":0},{"$f":"IF(SUM($S127:CZ127)+CZ127>$W23,$W23-SUM($S127:CZ127),CZ127)","v":0},{"$f":"IF(SUM($S127:DA127)+DA127>$W23,$W23-SUM($S127:DA127),DA127)","v":0},{"$f":"IF(SUM($S127:DB127)+DB127>$W23,$W23-SUM($S127:DB127),DB127)","v":0},{"$f":"IF(SUM($S127:DC127)+DC127>$W23,$W23-SUM($S127:DC127),DC127)","v":0},{"$f":"IF(SUM($S127:DD127)+DD127>$W23,$W23-SUM($S127:DD127),DD127)","v":0},{"$f":"IF(SUM($S127:DE127)+DE127>$W23,$W23-SUM($S127:DE127),DE127)","v":0},{"$f":"IF(SUM($S127:DF127)+DF127>$W23,$W23-SUM($S127:DF127),DF127)","v":0},{"$f":"IF(SUM($S127:DG127)+DG127>$W23,$W23-SUM($S127:DG127),DG127)","v":0},{"$f":"IF(SUM($S127:DH127)+DH127>$W23,$W23-SUM($S127:DH127),DH127)","v":0},{"$f":"IF(SUM($S127:DI127)+DI127>$W23,$W23-SUM($S127:DI127),DI127)","v":0},{"$f":"IF(SUM($S127:DJ127)+DJ127>$W23,$W23-SUM($S127:DJ127),DJ127)","v":0},{"$f":"IF(SUM($S127:DK127)+DK127>$W23,$W23-SUM($S127:DK127),DK127)","v":0},{"$f":"IF(SUM($S127:DL127)+DL127>$W23,$W23-SUM($S127:DL127),DL127)","v":0},{"$f":"IF(SUM($S127:DM127)+DM127>$W23,$W23-SUM($S127:DM127),DM127)","v":0},{"$f":"IF(SUM($S127:DN127)+DN127>$W23,$W23-SUM($S127:DN127),DN127)","v":0},{"$f":"IF(SUM($S127:DO127)+DO127>$W23,$W23-SUM($S127:DO127),DO127)","v":0},{"$f":"IF(SUM($S127:DP127)+DP127>$W23,$W23-SUM($S127:DP127),DP127)","v":0},{"$f":"IF(SUM($S127:DQ127)+DQ127>$W23,$W23-SUM($S127:DQ127),DQ127)","v":0},{"$f":"IF(SUM($S127:DR127)+DR127>$W23,$W23-SUM($S127:DR127),DR127)","v":0},{"$f":"IF(SUM($S127:DS127)+DS127>$W23,$W23-SUM($S127:DS127),DS127)","v":0},{"$f":"IF(SUM($S127:DT127)+DT127>$W23,$W23-SUM($S127:DT127),DT127)","v":0},{"$f":"IF(SUM($S127:DU127)+DU127>$W23,$W23-SUM($S127:DU127),DU127)","v":0},{"$f":"IF(SUM($S127:DV127)+DV127>$W23,$W23-SUM($S127:DV127),DV127)","v":0},{"$f":"IF(SUM($S127:DW127)+DW127>$W23,$W23-SUM($S127:DW127),DW127)","v":0},{"$f":"IF(SUM($S127:DX127)+DX127>$W23,$W23-SUM($S127:DX127),DX127)","v":0},{"$f":"IF(SUM($S127:DY127)+DY127>$W23,$W23-SUM($S127:DY127),DY127)","v":0},{"$f":"IF(SUM($S127:DZ127)+DZ127>$W23,$W23-SUM($S127:DZ127),DZ127)","v":0},{"$f":"IF(SUM($S127:EA127)+EA127>$W23,$W23-SUM($S127:EA127),EA127)","v":0},{"$f":"IF(SUM($S127:EB127)+EB127>$W23,$W23-SUM($S127:EB127),EB127)","v":0},{"$f":"IF(SUM($S127:EC127)+EC127>$W23,$W23-SUM($S127:EC127),EC127)","v":0},{"$f":"IF(SUM($S127:ED127)+ED127>$W23,$W23-SUM($S127:ED127),ED127)","v":0},{"$f":"IF(SUM($S127:EE127)+EE127>$W23,$W23-SUM($S127:EE127),EE127)","v":0},{"$f":"IF(SUM($S127:EF127)+EF127>$W23,$W23-SUM($S127:EF127),EF127)","v":0},{"$f":"IF(SUM($S127:EG127)+EG127>$W23,$W23-SUM($S127:EG127),EG127)","v":0},{"$f":"IF(SUM($S127:EH127)+EH127>$W23,$W23-SUM($S127:EH127),EH127)","v":0},{"$f":"IF(SUM($S127:EI127)+EI127>$W23,$W23-SUM($S127:EI127),EI127)","v":0},{"$f":"IF(SUM($S127:EJ127)+EJ127>$W23,$W23-SUM($S127:EJ127),EJ127)","v":0},{"$f":"IF(SUM($S127:EK127)+EK127>$W23,$W23-SUM($S127:EK127),EK127)","v":0},{"$f":"IF(SUM($S127:EL127)+EL127>$W23,$W23-SUM($S127:EL127),EL127)","v":0},{"$f":"IF(SUM($S127:EM127)+EM127>$W23,$W23-SUM($S127:EM127),EM127)","v":0},{"$f":"IF(SUM($S127:EN127)+EN127>$W23,$W23-SUM($S127:EN127),EN127)","v":0},{"$f":"IF(SUM($S127:EO127)+EO127>$W23,$W23-SUM($S127:EO127),EO127)","v":0},{"$f":"IF(SUM($S127:EP127)+EP127>$W23,$W23-SUM($S127:EP127),EP127)","v":0},{"$f":"IF(SUM($S127:EQ127)+EQ127>$W23,$W23-SUM($S127:EQ127),EQ127)","v":0},{"$f":"IF(SUM($S127:ER127)+ER127>$W23,$W23-SUM($S127:ER127),ER127)","v":0},{"$f":"IF(SUM($S127:ES127)+ES127>$W23,$W23-SUM($S127:ES127),ES127)","v":0},{"$f":"IF(SUM($S127:ET127)+ET127>$W23,$W23-SUM($S127:ET127),ET127)","v":0},{"$f":"IF(SUM($S127:EU127)+EU127>$W23,$W23-SUM($S127:EU127),EU127)","v":0},{"$f":"IF(SUM($S127:EV127)+EV127>$W23,$W23-SUM($S127:EV127),EV127)","v":0},{"$f":"IF(SUM($S127:EW127)+EW127>$W23,$W23-SUM($S127:EW127),EW127)","v":0},{"$f":"IF(SUM($S127:EX127)+EX127>$W23,$W23-SUM($S127:EX127),EX127)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6184518749999999E-3,{"$f":"IF(SUM($S128:X128)+X128>$W24,$W24-SUM($S128:X128),X128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:Y128)+Y128>$W24,$W24-SUM($S128:Y128),Y128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:Z128)+Z128>$W24,$W24-SUM($S128:Z128),Z128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AA128)+AA128>$W24,$W24-SUM($S128:AA128),AA128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AB128)+AB128>$W24,$W24-SUM($S128:AB128),AB128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AC128)+AC128>$W24,$W24-SUM($S128:AC128),AC128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AD128)+AD128>$W24,$W24-SUM($S128:AD128),AD128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AE128)+AE128>$W24,$W24-SUM($S128:AE128),AE128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AF128)+AF128>$W24,$W24-SUM($S128:AF128),AF128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AG128)+AG128>$W24,$W24-SUM($S128:AG128),AG128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AH128)+AH128>$W24,$W24-SUM($S128:AH128),AH128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AI128)+AI128>$W24,$W24-SUM($S128:AI128),AI128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AJ128)+AJ128>$W24,$W24-SUM($S128:AJ128),AJ128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AK128)+AK128>$W24,$W24-SUM($S128:AK128),AK128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AL128)+AL128>$W24,$W24-SUM($S128:AL128),AL128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AM128)+AM128>$W24,$W24-SUM($S128:AM128),AM128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AN128)+AN128>$W24,$W24-SUM($S128:AN128),AN128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AO128)+AO128>$W24,$W24-SUM($S128:AO128),AO128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AP128)+AP128>$W24,$W24-SUM($S128:AP128),AP128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AQ128)+AQ128>$W24,$W24-SUM($S128:AQ128),AQ128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AR128)+AR128>$W24,$W24-SUM($S128:AR128),AR128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AS128)+AS128>$W24,$W24-SUM($S128:AS128),AS128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AT128)+AT128>$W24,$W24-SUM($S128:AT128),AT128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AU128)+AU128>$W24,$W24-SUM($S128:AU128),AU128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AV128)+AV128>$W24,$W24-SUM($S128:AV128),AV128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AW128)+AW128>$W24,$W24-SUM($S128:AW128),AW128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AX128)+AX128>$W24,$W24-SUM($S128:AX128),AX128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AY128)+AY128>$W24,$W24-SUM($S128:AY128),AY128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:AZ128)+AZ128>$W24,$W24-SUM($S128:AZ128),AZ128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BA128)+BA128>$W24,$W24-SUM($S128:BA128),BA128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BB128)+BB128>$W24,$W24-SUM($S128:BB128),BB128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BC128)+BC128>$W24,$W24-SUM($S128:BC128),BC128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BD128)+BD128>$W24,$W24-SUM($S128:BD128),BD128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BE128)+BE128>$W24,$W24-SUM($S128:BE128),BE128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BF128)+BF128>$W24,$W24-SUM($S128:BF128),BF128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BG128)+BG128>$W24,$W24-SUM($S128:BG128),BG128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BH128)+BH128>$W24,$W24-SUM($S128:BH128),BH128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BI128)+BI128>$W24,$W24-SUM($S128:BI128),BI128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BJ128)+BJ128>$W24,$W24-SUM($S128:BJ128),BJ128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BK128)+BK128>$W24,$W24-SUM($S128:BK128),BK128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BL128)+BL128>$W24,$W24-SUM($S128:BL128),BL128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BM128)+BM128>$W24,$W24-SUM($S128:BM128),BM128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BN128)+BN128>$W24,$W24-SUM($S128:BN128),BN128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BO128)+BO128>$W24,$W24-SUM($S128:BO128),BO128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BP128)+BP128>$W24,$W24-SUM($S128:BP128),BP128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BQ128)+BQ128>$W24,$W24-SUM($S128:BQ128),BQ128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BR128)+BR128>$W24,$W24-SUM($S128:BR128),BR128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BS128)+BS128>$W24,$W24-SUM($S128:BS128),BS128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BT128)+BT128>$W24,$W24-SUM($S128:BT128),BT128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BU128)+BU128>$W24,$W24-SUM($S128:BU128),BU128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BV128)+BV128>$W24,$W24-SUM($S128:BV128),BV128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BW128)+BW128>$W24,$W24-SUM($S128:BW128),BW128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BX128)+BX128>$W24,$W24-SUM($S128:BX128),BX128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BY128)+BY128>$W24,$W24-SUM($S128:BY128),BY128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:BZ128)+BZ128>$W24,$W24-SUM($S128:BZ128),BZ128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CA128)+CA128>$W24,$W24-SUM($S128:CA128),CA128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CB128)+CB128>$W24,$W24-SUM($S128:CB128),CB128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CC128)+CC128>$W24,$W24-SUM($S128:CC128),CC128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CD128)+CD128>$W24,$W24-SUM($S128:CD128),CD128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CE128)+CE128>$W24,$W24-SUM($S128:CE128),CE128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CF128)+CF128>$W24,$W24-SUM($S128:CF128),CF128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CG128)+CG128>$W24,$W24-SUM($S128:CG128),CG128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CH128)+CH128>$W24,$W24-SUM($S128:CH128),CH128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CI128)+CI128>$W24,$W24-SUM($S128:CI128),CI128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CJ128)+CJ128>$W24,$W24-SUM($S128:CJ128),CJ128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CK128)+CK128>$W24,$W24-SUM($S128:CK128),CK128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CL128)+CL128>$W24,$W24-SUM($S128:CL128),CL128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CM128)+CM128>$W24,$W24-SUM($S128:CM128),CM128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CN128)+CN128>$W24,$W24-SUM($S128:CN128),CN128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CO128)+CO128>$W24,$W24-SUM($S128:CO128),CO128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CP128)+CP128>$W24,$W24-SUM($S128:CP128),CP128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CQ128)+CQ128>$W24,$W24-SUM($S128:CQ128),CQ128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CR128)+CR128>$W24,$W24-SUM($S128:CR128),CR128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CS128)+CS128>$W24,$W24-SUM($S128:CS128),CS128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CT128)+CT128>$W24,$W24-SUM($S128:CT128),CT128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CU128)+CU128>$W24,$W24-SUM($S128:CU128),CU128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CV128)+CV128>$W24,$W24-SUM($S128:CV128),CV128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CW128)+CW128>$W24,$W24-SUM($S128:CW128),CW128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CX128)+CX128>$W24,$W24-SUM($S128:CX128),CX128)","v":2.6184518749999999E-3},{"$f":"IF(SUM($S128:CY128)+CY128>$W24,$W24-SUM($S128:CY128),CY128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:CZ128)+CZ128>$W24,$W24-SUM($S128:CZ128),CZ128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DA128)+DA128>$W24,$W24-SUM($S128:DA128),DA128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DB128)+DB128>$W24,$W24-SUM($S128:DB128),DB128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DC128)+DC128>$W24,$W24-SUM($S128:DC128),DC128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DD128)+DD128>$W24,$W24-SUM($S128:DD128),DD128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DE128)+DE128>$W24,$W24-SUM($S128:DE128),DE128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DF128)+DF128>$W24,$W24-SUM($S128:DF128),DF128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DG128)+DG128>$W24,$W24-SUM($S128:DG128),DG128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DH128)+DH128>$W24,$W24-SUM($S128:DH128),DH128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DI128)+DI128>$W24,$W24-SUM($S128:DI128),DI128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DJ128)+DJ128>$W24,$W24-SUM($S128:DJ128),DJ128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DK128)+DK128>$W24,$W24-SUM($S128:DK128),DK128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DL128)+DL128>$W24,$W24-SUM($S128:DL128),DL128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DM128)+DM128>$W24,$W24-SUM($S128:DM128),DM128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DN128)+DN128>$W24,$W24-SUM($S128:DN128),DN128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DO128)+DO128>$W24,$W24-SUM($S128:DO128),DO128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DP128)+DP128>$W24,$W24-SUM($S128:DP128),DP128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DQ128)+DQ128>$W24,$W24-SUM($S128:DQ128),DQ128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DR128)+DR128>$W24,$W24-SUM($S128:DR128),DR128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DS128)+DS128>$W24,$W24-SUM($S128:DS128),DS128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DT128)+DT128>$W24,$W24-SUM($S128:DT128),DT128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DU128)+DU128>$W24,$W24-SUM($S128:DU128),DU128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DV128)+DV128>$W24,$W24-SUM($S128:DV128),DV128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DW128)+DW128>$W24,$W24-SUM($S128:DW128),DW128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DX128)+DX128>$W24,$W24-SUM($S128:DX128),DX128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DY128)+DY128>$W24,$W24-SUM($S128:DY128),DY128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:DZ128)+DZ128>$W24,$W24-SUM($S128:DZ128),DZ128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EA128)+EA128>$W24,$W24-SUM($S128:EA128),EA128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EB128)+EB128>$W24,$W24-SUM($S128:EB128),EB128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EC128)+EC128>$W24,$W24-SUM($S128:EC128),EC128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:ED128)+ED128>$W24,$W24-SUM($S128:ED128),ED128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EE128)+EE128>$W24,$W24-SUM($S128:EE128),EE128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EF128)+EF128>$W24,$W24-SUM($S128:EF128),EF128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EG128)+EG128>$W24,$W24-SUM($S128:EG128),EG128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EH128)+EH128>$W24,$W24-SUM($S128:EH128),EH128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EI128)+EI128>$W24,$W24-SUM($S128:EI128),EI128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EJ128)+EJ128>$W24,$W24-SUM($S128:EJ128),EJ128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EK128)+EK128>$W24,$W24-SUM($S128:EK128),EK128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EL128)+EL128>$W24,$W24-SUM($S128:EL128),EL128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EM128)+EM128>$W24,$W24-SUM($S128:EM128),EM128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EN128)+EN128>$W24,$W24-SUM($S128:EN128),EN128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EO128)+EO128>$W24,$W24-SUM($S128:EO128),EO128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EP128)+EP128>$W24,$W24-SUM($S128:EP128),EP128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EQ128)+EQ128>$W24,$W24-SUM($S128:EQ128),EQ128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:ER128)+ER128>$W24,$W24-SUM($S128:ER128),ER128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:ES128)+ES128>$W24,$W24-SUM($S128:ES128),ES128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:ET128)+ET128>$W24,$W24-SUM($S128:ET128),ET128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EU128)+EU128>$W24,$W24-SUM($S128:EU128),EU128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EV128)+EV128>$W24,$W24-SUM($S128:EV128),EV128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EW128)+EW128>$W24,$W24-SUM($S128:EW128),EW128)","v":-2.4980018054066022E-16},{"$f":"IF(SUM($S128:EX128)+EX128>$W24,$W24-SUM($S128:EX128),EX128)","v":-2.4980018054066022E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.270058375E-3,{"$f":"IF(SUM($S129:X129)+X129>$W25,$W25-SUM($S129:X129),X129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:Y129)+Y129>$W25,$W25-SUM($S129:Y129),Y129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:Z129)+Z129>$W25,$W25-SUM($S129:Z129),Z129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AA129)+AA129>$W25,$W25-SUM($S129:AA129),AA129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AB129)+AB129>$W25,$W25-SUM($S129:AB129),AB129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AC129)+AC129>$W25,$W25-SUM($S129:AC129),AC129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AD129)+AD129>$W25,$W25-SUM($S129:AD129),AD129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AE129)+AE129>$W25,$W25-SUM($S129:AE129),AE129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AF129)+AF129>$W25,$W25-SUM($S129:AF129),AF129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AG129)+AG129>$W25,$W25-SUM($S129:AG129),AG129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AH129)+AH129>$W25,$W25-SUM($S129:AH129),AH129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AI129)+AI129>$W25,$W25-SUM($S129:AI129),AI129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AJ129)+AJ129>$W25,$W25-SUM($S129:AJ129),AJ129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AK129)+AK129>$W25,$W25-SUM($S129:AK129),AK129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AL129)+AL129>$W25,$W25-SUM($S129:AL129),AL129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AM129)+AM129>$W25,$W25-SUM($S129:AM129),AM129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AN129)+AN129>$W25,$W25-SUM($S129:AN129),AN129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AO129)+AO129>$W25,$W25-SUM($S129:AO129),AO129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AP129)+AP129>$W25,$W25-SUM($S129:AP129),AP129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AQ129)+AQ129>$W25,$W25-SUM($S129:AQ129),AQ129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AR129)+AR129>$W25,$W25-SUM($S129:AR129),AR129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AS129)+AS129>$W25,$W25-SUM($S129:AS129),AS129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AT129)+AT129>$W25,$W25-SUM($S129:AT129),AT129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AU129)+AU129>$W25,$W25-SUM($S129:AU129),AU129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AV129)+AV129>$W25,$W25-SUM($S129:AV129),AV129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AW129)+AW129>$W25,$W25-SUM($S129:AW129),AW129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AX129)+AX129>$W25,$W25-SUM($S129:AX129),AX129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AY129)+AY129>$W25,$W25-SUM($S129:AY129),AY129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:AZ129)+AZ129>$W25,$W25-SUM($S129:AZ129),AZ129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BA129)+BA129>$W25,$W25-SUM($S129:BA129),BA129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BB129)+BB129>$W25,$W25-SUM($S129:BB129),BB129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BC129)+BC129>$W25,$W25-SUM($S129:BC129),BC129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BD129)+BD129>$W25,$W25-SUM($S129:BD129),BD129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BE129)+BE129>$W25,$W25-SUM($S129:BE129),BE129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BF129)+BF129>$W25,$W25-SUM($S129:BF129),BF129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BG129)+BG129>$W25,$W25-SUM($S129:BG129),BG129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BH129)+BH129>$W25,$W25-SUM($S129:BH129),BH129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BI129)+BI129>$W25,$W25-SUM($S129:BI129),BI129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BJ129)+BJ129>$W25,$W25-SUM($S129:BJ129),BJ129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BK129)+BK129>$W25,$W25-SUM($S129:BK129),BK129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BL129)+BL129>$W25,$W25-SUM($S129:BL129),BL129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BM129)+BM129>$W25,$W25-SUM($S129:BM129),BM129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BN129)+BN129>$W25,$W25-SUM($S129:BN129),BN129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BO129)+BO129>$W25,$W25-SUM($S129:BO129),BO129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BP129)+BP129>$W25,$W25-SUM($S129:BP129),BP129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BQ129)+BQ129>$W25,$W25-SUM($S129:BQ129),BQ129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BR129)+BR129>$W25,$W25-SUM($S129:BR129),BR129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BS129)+BS129>$W25,$W25-SUM($S129:BS129),BS129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BT129)+BT129>$W25,$W25-SUM($S129:BT129),BT129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BU129)+BU129>$W25,$W25-SUM($S129:BU129),BU129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BV129)+BV129>$W25,$W25-SUM($S129:BV129),BV129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BW129)+BW129>$W25,$W25-SUM($S129:BW129),BW129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BX129)+BX129>$W25,$W25-SUM($S129:BX129),BX129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BY129)+BY129>$W25,$W25-SUM($S129:BY129),BY129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:BZ129)+BZ129>$W25,$W25-SUM($S129:BZ129),BZ129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CA129)+CA129>$W25,$W25-SUM($S129:CA129),CA129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CB129)+CB129>$W25,$W25-SUM($S129:CB129),CB129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CC129)+CC129>$W25,$W25-SUM($S129:CC129),CC129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CD129)+CD129>$W25,$W25-SUM($S129:CD129),CD129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CE129)+CE129>$W25,$W25-SUM($S129:CE129),CE129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CF129)+CF129>$W25,$W25-SUM($S129:CF129),CF129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CG129)+CG129>$W25,$W25-SUM($S129:CG129),CG129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CH129)+CH129>$W25,$W25-SUM($S129:CH129),CH129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CI129)+CI129>$W25,$W25-SUM($S129:CI129),CI129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CJ129)+CJ129>$W25,$W25-SUM($S129:CJ129),CJ129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CK129)+CK129>$W25,$W25-SUM($S129:CK129),CK129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CL129)+CL129>$W25,$W25-SUM($S129:CL129),CL129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CM129)+CM129>$W25,$W25-SUM($S129:CM129),CM129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CN129)+CN129>$W25,$W25-SUM($S129:CN129),CN129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CO129)+CO129>$W25,$W25-SUM($S129:CO129),CO129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CP129)+CP129>$W25,$W25-SUM($S129:CP129),CP129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CQ129)+CQ129>$W25,$W25-SUM($S129:CQ129),CQ129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CR129)+CR129>$W25,$W25-SUM($S129:CR129),CR129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CS129)+CS129>$W25,$W25-SUM($S129:CS129),CS129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CT129)+CT129>$W25,$W25-SUM($S129:CT129),CT129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CU129)+CU129>$W25,$W25-SUM($S129:CU129),CU129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CV129)+CV129>$W25,$W25-SUM($S129:CV129),CV129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CW129)+CW129>$W25,$W25-SUM($S129:CW129),CW129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CX129)+CX129>$W25,$W25-SUM($S129:CX129),CX129)","v":5.270058375E-3},{"$f":"IF(SUM($S129:CY129)+CY129>$W25,$W25-SUM($S129:CY129),CY129)","v":1.6653345369377348E-16},{"$f":"IF(SUM($S129:CZ129)+CZ129>$W25,$W25-SUM($S129:CZ129),CZ129)","v":1.6653345369377348E-16},{"$f":"IF(SUM($S129:DA129)+DA129>$W25,$W25-SUM($S129:DA129),DA129)","v":1.6653345369377348E-16},{"$f":"IF(SUM($S129:DB129)+DB129>$W25,$W25-SUM($S129:DB129),DB129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DC129)+DC129>$W25,$W25-SUM($S129:DC129),DC129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DD129)+DD129>$W25,$W25-SUM($S129:DD129),DD129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DE129)+DE129>$W25,$W25-SUM($S129:DE129),DE129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DF129)+DF129>$W25,$W25-SUM($S129:DF129),DF129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DG129)+DG129>$W25,$W25-SUM($S129:DG129),DG129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DH129)+DH129>$W25,$W25-SUM($S129:DH129),DH129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DI129)+DI129>$W25,$W25-SUM($S129:DI129),DI129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DJ129)+DJ129>$W25,$W25-SUM($S129:DJ129),DJ129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DK129)+DK129>$W25,$W25-SUM($S129:DK129),DK129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DL129)+DL129>$W25,$W25-SUM($S129:DL129),DL129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DM129)+DM129>$W25,$W25-SUM($S129:DM129),DM129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DN129)+DN129>$W25,$W25-SUM($S129:DN129),DN129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DO129)+DO129>$W25,$W25-SUM($S129:DO129),DO129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DP129)+DP129>$W25,$W25-SUM($S129:DP129),DP129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DQ129)+DQ129>$W25,$W25-SUM($S129:DQ129),DQ129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DR129)+DR129>$W25,$W25-SUM($S129:DR129),DR129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DS129)+DS129>$W25,$W25-SUM($S129:DS129),DS129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DT129)+DT129>$W25,$W25-SUM($S129:DT129),DT129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DU129)+DU129>$W25,$W25-SUM($S129:DU129),DU129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DV129)+DV129>$W25,$W25-SUM($S129:DV129),DV129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DW129)+DW129>$W25,$W25-SUM($S129:DW129),DW129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DX129)+DX129>$W25,$W25-SUM($S129:DX129),DX129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DY129)+DY129>$W25,$W25-SUM($S129:DY129),DY129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:DZ129)+DZ129>$W25,$W25-SUM($S129:DZ129),DZ129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EA129)+EA129>$W25,$W25-SUM($S129:EA129),EA129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EB129)+EB129>$W25,$W25-SUM($S129:EB129),EB129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EC129)+EC129>$W25,$W25-SUM($S129:EC129),EC129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:ED129)+ED129>$W25,$W25-SUM($S129:ED129),ED129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EE129)+EE129>$W25,$W25-SUM($S129:EE129),EE129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EF129)+EF129>$W25,$W25-SUM($S129:EF129),EF129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EG129)+EG129>$W25,$W25-SUM($S129:EG129),EG129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EH129)+EH129>$W25,$W25-SUM($S129:EH129),EH129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EI129)+EI129>$W25,$W25-SUM($S129:EI129),EI129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EJ129)+EJ129>$W25,$W25-SUM($S129:EJ129),EJ129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EK129)+EK129>$W25,$W25-SUM($S129:EK129),EK129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EL129)+EL129>$W25,$W25-SUM($S129:EL129),EL129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EM129)+EM129>$W25,$W25-SUM($S129:EM129),EM129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EN129)+EN129>$W25,$W25-SUM($S129:EN129),EN129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EO129)+EO129>$W25,$W25-SUM($S129:EO129),EO129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EP129)+EP129>$W25,$W25-SUM($S129:EP129),EP129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EQ129)+EQ129>$W25,$W25-SUM($S129:EQ129),EQ129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:ER129)+ER129>$W25,$W25-SUM($S129:ER129),ER129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:ES129)+ES129>$W25,$W25-SUM($S129:ES129),ES129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:ET129)+ET129>$W25,$W25-SUM($S129:ET129),ET129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EU129)+EU129>$W25,$W25-SUM($S129:EU129),EU129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EV129)+EV129>$W25,$W25-SUM($S129:EV129),EV129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EW129)+EW129>$W25,$W25-SUM($S129:EW129),EW129)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($S129:EX129)+EX129>$W25,$W25-SUM($S129:EX129),EX129)","v":-3.3306690738754696E-16}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4413070750000004E-2,{"$f":"IF(SUM($S130:X130)+X130>$W26,$W26-SUM($S130:X130),X130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:Y130)+Y130>$W26,$W26-SUM($S130:Y130),Y130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:Z130)+Z130>$W26,$W26-SUM($S130:Z130),Z130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AA130)+AA130>$W26,$W26-SUM($S130:AA130),AA130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AB130)+AB130>$W26,$W26-SUM($S130:AB130),AB130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AC130)+AC130>$W26,$W26-SUM($S130:AC130),AC130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AD130)+AD130>$W26,$W26-SUM($S130:AD130),AD130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AE130)+AE130>$W26,$W26-SUM($S130:AE130),AE130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AF130)+AF130>$W26,$W26-SUM($S130:AF130),AF130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AG130)+AG130>$W26,$W26-SUM($S130:AG130),AG130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AH130)+AH130>$W26,$W26-SUM($S130:AH130),AH130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AI130)+AI130>$W26,$W26-SUM($S130:AI130),AI130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AJ130)+AJ130>$W26,$W26-SUM($S130:AJ130),AJ130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AK130)+AK130>$W26,$W26-SUM($S130:AK130),AK130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AL130)+AL130>$W26,$W26-SUM($S130:AL130),AL130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AM130)+AM130>$W26,$W26-SUM($S130:AM130),AM130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AN130)+AN130>$W26,$W26-SUM($S130:AN130),AN130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AO130)+AO130>$W26,$W26-SUM($S130:AO130),AO130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AP130)+AP130>$W26,$W26-SUM($S130:AP130),AP130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AQ130)+AQ130>$W26,$W26-SUM($S130:AQ130),AQ130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AR130)+AR130>$W26,$W26-SUM($S130:AR130),AR130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AS130)+AS130>$W26,$W26-SUM($S130:AS130),AS130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AT130)+AT130>$W26,$W26-SUM($S130:AT130),AT130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AU130)+AU130>$W26,$W26-SUM($S130:AU130),AU130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AV130)+AV130>$W26,$W26-SUM($S130:AV130),AV130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AW130)+AW130>$W26,$W26-SUM($S130:AW130),AW130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AX130)+AX130>$W26,$W26-SUM($S130:AX130),AX130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AY130)+AY130>$W26,$W26-SUM($S130:AY130),AY130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:AZ130)+AZ130>$W26,$W26-SUM($S130:AZ130),AZ130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BA130)+BA130>$W26,$W26-SUM($S130:BA130),BA130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BB130)+BB130>$W26,$W26-SUM($S130:BB130),BB130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BC130)+BC130>$W26,$W26-SUM($S130:BC130),BC130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BD130)+BD130>$W26,$W26-SUM($S130:BD130),BD130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BE130)+BE130>$W26,$W26-SUM($S130:BE130),BE130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BF130)+BF130>$W26,$W26-SUM($S130:BF130),BF130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BG130)+BG130>$W26,$W26-SUM($S130:BG130),BG130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BH130)+BH130>$W26,$W26-SUM($S130:BH130),BH130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BI130)+BI130>$W26,$W26-SUM($S130:BI130),BI130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BJ130)+BJ130>$W26,$W26-SUM($S130:BJ130),BJ130)","v":3.4413070750000004E-2},{"$f":"IF(SUM($S130:BK130)+BK130>$W26,$W26-SUM($S130:BK130),BK130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BL130)+BL130>$W26,$W26-SUM($S130:BL130),BL130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BM130)+BM130>$W26,$W26-SUM($S130:BM130),BM130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BN130)+BN130>$W26,$W26-SUM($S130:BN130),BN130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BO130)+BO130>$W26,$W26-SUM($S130:BO130),BO130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BP130)+BP130>$W26,$W26-SUM($S130:BP130),BP130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BQ130)+BQ130>$W26,$W26-SUM($S130:BQ130),BQ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BR130)+BR130>$W26,$W26-SUM($S130:BR130),BR130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BS130)+BS130>$W26,$W26-SUM($S130:BS130),BS130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BT130)+BT130>$W26,$W26-SUM($S130:BT130),BT130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BU130)+BU130>$W26,$W26-SUM($S130:BU130),BU130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BV130)+BV130>$W26,$W26-SUM($S130:BV130),BV130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BW130)+BW130>$W26,$W26-SUM($S130:BW130),BW130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BX130)+BX130>$W26,$W26-SUM($S130:BX130),BX130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BY130)+BY130>$W26,$W26-SUM($S130:BY130),BY130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:BZ130)+BZ130>$W26,$W26-SUM($S130:BZ130),BZ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CA130)+CA130>$W26,$W26-SUM($S130:CA130),CA130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CB130)+CB130>$W26,$W26-SUM($S130:CB130),CB130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CC130)+CC130>$W26,$W26-SUM($S130:CC130),CC130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CD130)+CD130>$W26,$W26-SUM($S130:CD130),CD130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CE130)+CE130>$W26,$W26-SUM($S130:CE130),CE130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CF130)+CF130>$W26,$W26-SUM($S130:CF130),CF130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CG130)+CG130>$W26,$W26-SUM($S130:CG130),CG130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CH130)+CH130>$W26,$W26-SUM($S130:CH130),CH130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CI130)+CI130>$W26,$W26-SUM($S130:CI130),CI130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CJ130)+CJ130>$W26,$W26-SUM($S130:CJ130),CJ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CK130)+CK130>$W26,$W26-SUM($S130:CK130),CK130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CL130)+CL130>$W26,$W26-SUM($S130:CL130),CL130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CM130)+CM130>$W26,$W26-SUM($S130:CM130),CM130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CN130)+CN130>$W26,$W26-SUM($S130:CN130),CN130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CO130)+CO130>$W26,$W26-SUM($S130:CO130),CO130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CP130)+CP130>$W26,$W26-SUM($S130:CP130),CP130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CQ130)+CQ130>$W26,$W26-SUM($S130:CQ130),CQ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CR130)+CR130>$W26,$W26-SUM($S130:CR130),CR130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CS130)+CS130>$W26,$W26-SUM($S130:CS130),CS130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CT130)+CT130>$W26,$W26-SUM($S130:CT130),CT130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CU130)+CU130>$W26,$W26-SUM($S130:CU130),CU130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CV130)+CV130>$W26,$W26-SUM($S130:CV130),CV130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CW130)+CW130>$W26,$W26-SUM($S130:CW130),CW130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CX130)+CX130>$W26,$W26-SUM($S130:CX130),CX130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CY130)+CY130>$W26,$W26-SUM($S130:CY130),CY130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:CZ130)+CZ130>$W26,$W26-SUM($S130:CZ130),CZ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DA130)+DA130>$W26,$W26-SUM($S130:DA130),DA130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DB130)+DB130>$W26,$W26-SUM($S130:DB130),DB130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DC130)+DC130>$W26,$W26-SUM($S130:DC130),DC130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DD130)+DD130>$W26,$W26-SUM($S130:DD130),DD130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DE130)+DE130>$W26,$W26-SUM($S130:DE130),DE130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DF130)+DF130>$W26,$W26-SUM($S130:DF130),DF130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DG130)+DG130>$W26,$W26-SUM($S130:DG130),DG130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DH130)+DH130>$W26,$W26-SUM($S130:DH130),DH130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DI130)+DI130>$W26,$W26-SUM($S130:DI130),DI130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DJ130)+DJ130>$W26,$W26-SUM($S130:DJ130),DJ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DK130)+DK130>$W26,$W26-SUM($S130:DK130),DK130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DL130)+DL130>$W26,$W26-SUM($S130:DL130),DL130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DM130)+DM130>$W26,$W26-SUM($S130:DM130),DM130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DN130)+DN130>$W26,$W26-SUM($S130:DN130),DN130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DO130)+DO130>$W26,$W26-SUM($S130:DO130),DO130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DP130)+DP130>$W26,$W26-SUM($S130:DP130),DP130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DQ130)+DQ130>$W26,$W26-SUM($S130:DQ130),DQ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DR130)+DR130>$W26,$W26-SUM($S130:DR130),DR130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DS130)+DS130>$W26,$W26-SUM($S130:DS130),DS130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DT130)+DT130>$W26,$W26-SUM($S130:DT130),DT130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DU130)+DU130>$W26,$W26-SUM($S130:DU130),DU130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DV130)+DV130>$W26,$W26-SUM($S130:DV130),DV130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DW130)+DW130>$W26,$W26-SUM($S130:DW130),DW130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DX130)+DX130>$W26,$W26-SUM($S130:DX130),DX130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DY130)+DY130>$W26,$W26-SUM($S130:DY130),DY130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:DZ130)+DZ130>$W26,$W26-SUM($S130:DZ130),DZ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EA130)+EA130>$W26,$W26-SUM($S130:EA130),EA130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EB130)+EB130>$W26,$W26-SUM($S130:EB130),EB130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EC130)+EC130>$W26,$W26-SUM($S130:EC130),EC130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:ED130)+ED130>$W26,$W26-SUM($S130:ED130),ED130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EE130)+EE130>$W26,$W26-SUM($S130:EE130),EE130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EF130)+EF130>$W26,$W26-SUM($S130:EF130),EF130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EG130)+EG130>$W26,$W26-SUM($S130:EG130),EG130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EH130)+EH130>$W26,$W26-SUM($S130:EH130),EH130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EI130)+EI130>$W26,$W26-SUM($S130:EI130),EI130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EJ130)+EJ130>$W26,$W26-SUM($S130:EJ130),EJ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EK130)+EK130>$W26,$W26-SUM($S130:EK130),EK130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EL130)+EL130>$W26,$W26-SUM($S130:EL130),EL130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EM130)+EM130>$W26,$W26-SUM($S130:EM130),EM130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EN130)+EN130>$W26,$W26-SUM($S130:EN130),EN130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EO130)+EO130>$W26,$W26-SUM($S130:EO130),EO130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EP130)+EP130>$W26,$W26-SUM($S130:EP130),EP130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EQ130)+EQ130>$W26,$W26-SUM($S130:EQ130),EQ130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:ER130)+ER130>$W26,$W26-SUM($S130:ER130),ER130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:ES130)+ES130>$W26,$W26-SUM($S130:ES130),ES130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:ET130)+ET130>$W26,$W26-SUM($S130:ET130),ET130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EU130)+EU130>$W26,$W26-SUM($S130:EU130),EU130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EV130)+EV130>$W26,$W26-SUM($S130:EV130),EV130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EW130)+EW130>$W26,$W26-SUM($S130:EW130),EW130)","v":-1.1102230246251565E-15},{"$f":"IF(SUM($S130:EX130)+EX130>$W26,$W26-SUM($S130:EX130),EX130)","v":-1.1102230246251565E-15}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.519175E-4,{"$f":"IF(SUM($S131:X131)+X131>$W27,$W27-SUM($S131:X131),X131)","v":2.519175E-4},{"$f":"IF(SUM($S131:Y131)+Y131>$W27,$W27-SUM($S131:Y131),Y131)","v":2.519175E-4},{"$f":"IF(SUM($S131:Z131)+Z131>$W27,$W27-SUM($S131:Z131),Z131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AA131)+AA131>$W27,$W27-SUM($S131:AA131),AA131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AB131)+AB131>$W27,$W27-SUM($S131:AB131),AB131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AC131)+AC131>$W27,$W27-SUM($S131:AC131),AC131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AD131)+AD131>$W27,$W27-SUM($S131:AD131),AD131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AE131)+AE131>$W27,$W27-SUM($S131:AE131),AE131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AF131)+AF131>$W27,$W27-SUM($S131:AF131),AF131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AG131)+AG131>$W27,$W27-SUM($S131:AG131),AG131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AH131)+AH131>$W27,$W27-SUM($S131:AH131),AH131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AI131)+AI131>$W27,$W27-SUM($S131:AI131),AI131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AJ131)+AJ131>$W27,$W27-SUM($S131:AJ131),AJ131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AK131)+AK131>$W27,$W27-SUM($S131:AK131),AK131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AL131)+AL131>$W27,$W27-SUM($S131:AL131),AL131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AM131)+AM131>$W27,$W27-SUM($S131:AM131),AM131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AN131)+AN131>$W27,$W27-SUM($S131:AN131),AN131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AO131)+AO131>$W27,$W27-SUM($S131:AO131),AO131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AP131)+AP131>$W27,$W27-SUM($S131:AP131),AP131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AQ131)+AQ131>$W27,$W27-SUM($S131:AQ131),AQ131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AR131)+AR131>$W27,$W27-SUM($S131:AR131),AR131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AS131)+AS131>$W27,$W27-SUM($S131:AS131),AS131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AT131)+AT131>$W27,$W27-SUM($S131:AT131),AT131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AU131)+AU131>$W27,$W27-SUM($S131:AU131),AU131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AV131)+AV131>$W27,$W27-SUM($S131:AV131),AV131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AW131)+AW131>$W27,$W27-SUM($S131:AW131),AW131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AX131)+AX131>$W27,$W27-SUM($S131:AX131),AX131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AY131)+AY131>$W27,$W27-SUM($S131:AY131),AY131)","v":2.519175E-4},{"$f":"IF(SUM($S131:AZ131)+AZ131>$W27,$W27-SUM($S131:AZ131),AZ131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BA131)+BA131>$W27,$W27-SUM($S131:BA131),BA131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BB131)+BB131>$W27,$W27-SUM($S131:BB131),BB131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BC131)+BC131>$W27,$W27-SUM($S131:BC131),BC131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BD131)+BD131>$W27,$W27-SUM($S131:BD131),BD131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BE131)+BE131>$W27,$W27-SUM($S131:BE131),BE131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BF131)+BF131>$W27,$W27-SUM($S131:BF131),BF131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BG131)+BG131>$W27,$W27-SUM($S131:BG131),BG131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BH131)+BH131>$W27,$W27-SUM($S131:BH131),BH131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BI131)+BI131>$W27,$W27-SUM($S131:BI131),BI131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BJ131)+BJ131>$W27,$W27-SUM($S131:BJ131),BJ131)","v":2.519175E-4},{"$f":"IF(SUM($S131:BK131)+BK131>$W27,$W27-SUM($S131:BK131),BK131)","v":0},{"$f":"IF(SUM($S131:BL131)+BL131>$W27,$W27-SUM($S131:BL131),BL131)","v":0},{"$f":"IF(SUM($S131:BM131)+BM131>$W27,$W27-SUM($S131:BM131),BM131)","v":0},{"$f":"IF(SUM($S131:BN131)+BN131>$W27,$W27-SUM($S131:BN131),BN131)","v":0},{"$f":"IF(SUM($S131:BO131)+BO131>$W27,$W27-SUM($S131:BO131),BO131)","v":0},{"$f":"IF(SUM($S131:BP131)+BP131>$W27,$W27-SUM($S131:BP131),BP131)","v":0},{"$f":"IF(SUM($S131:BQ131)+BQ131>$W27,$W27-SUM($S131:BQ131),BQ131)","v":0},{"$f":"IF(SUM($S131:BR131)+BR131>$W27,$W27-SUM($S131:BR131),BR131)","v":0},{"$f":"IF(SUM($S131:BS131)+BS131>$W27,$W27-SUM($S131:BS131),BS131)","v":0},{"$f":"IF(SUM($S131:BT131)+BT131>$W27,$W27-SUM($S131:BT131),BT131)","v":0},{"$f":"IF(SUM($S131:BU131)+BU131>$W27,$W27-SUM($S131:BU131),BU131)","v":0},{"$f":"IF(SUM($S131:BV131)+BV131>$W27,$W27-SUM($S131:BV131),BV131)","v":0},{"$f":"IF(SUM($S131:BW131)+BW131>$W27,$W27-SUM($S131:BW131),BW131)","v":0},{"$f":"IF(SUM($S131:BX131)+BX131>$W27,$W27-SUM($S131:BX131),BX131)","v":0},{"$f":"IF(SUM($S131:BY131)+BY131>$W27,$W27-SUM($S131:BY131),BY131)","v":0},{"$f":"IF(SUM($S131:BZ131)+BZ131>$W27,$W27-SUM($S131:BZ131),BZ131)","v":0},{"$f":"IF(SUM($S131:CA131)+CA131>$W27,$W27-SUM($S131:CA131),CA131)","v":0},{"$f":"IF(SUM($S131:CB131)+CB131>$W27,$W27-SUM($S131:CB131),CB131)","v":0},{"$f":"IF(SUM($S131:CC131)+CC131>$W27,$W27-SUM($S131:CC131),CC131)","v":0},{"$f":"IF(SUM($S131:CD131)+CD131>$W27,$W27-SUM($S131:CD131),CD131)","v":0},{"$f":"IF(SUM($S131:CE131)+CE131>$W27,$W27-SUM($S131:CE131),CE131)","v":0},{"$f":"IF(SUM($S131:CF131)+CF131>$W27,$W27-SUM($S131:CF131),CF131)","v":0},{"$f":"IF(SUM($S131:CG131)+CG131>$W27,$W27-SUM($S131:CG131),CG131)","v":0},{"$f":"IF(SUM($S131:CH131)+CH131>$W27,$W27-SUM($S131:CH131),CH131)","v":0},{"$f":"IF(SUM($S131:CI131)+CI131>$W27,$W27-SUM($S131:CI131),CI131)","v":0},{"$f":"IF(SUM($S131:CJ131)+CJ131>$W27,$W27-SUM($S131:CJ131),CJ131)","v":0},{"$f":"IF(SUM($S131:CK131)+CK131>$W27,$W27-SUM($S131:CK131),CK131)","v":0},{"$f":"IF(SUM($S131:CL131)+CL131>$W27,$W27-SUM($S131:CL131),CL131)","v":0},{"$f":"IF(SUM($S131:CM131)+CM131>$W27,$W27-SUM($S131:CM131),CM131)","v":0},{"$f":"IF(SUM($S131:CN131)+CN131>$W27,$W27-SUM($S131:CN131),CN131)","v":0},{"$f":"IF(SUM($S131:CO131)+CO131>$W27,$W27-SUM($S131:CO131),CO131)","v":0},{"$f":"IF(SUM($S131:CP131)+CP131>$W27,$W27-SUM($S131:CP131),CP131)","v":0},{"$f":"IF(SUM($S131:CQ131)+CQ131>$W27,$W27-SUM($S131:CQ131),CQ131)","v":0},{"$f":"IF(SUM($S131:CR131)+CR131>$W27,$W27-SUM($S131:CR131),CR131)","v":0},{"$f":"IF(SUM($S131:CS131)+CS131>$W27,$W27-SUM($S131:CS131),CS131)","v":0},{"$f":"IF(SUM($S131:CT131)+CT131>$W27,$W27-SUM($S131:CT131),CT131)","v":0},{"$f":"IF(SUM($S131:CU131)+CU131>$W27,$W27-SUM($S131:CU131),CU131)","v":0},{"$f":"IF(SUM($S131:CV131)+CV131>$W27,$W27-SUM($S131:CV131),CV131)","v":0},{"$f":"IF(SUM($S131:CW131)+CW131>$W27,$W27-SUM($S131:CW131),CW131)","v":0},{"$f":"IF(SUM($S131:CX131)+CX131>$W27,$W27-SUM($S131:CX131),CX131)","v":0},{"$f":"IF(SUM($S131:CY131)+CY131>$W27,$W27-SUM($S131:CY131),CY131)","v":0},{"$f":"IF(SUM($S131:CZ131)+CZ131>$W27,$W27-SUM($S131:CZ131),CZ131)","v":0},{"$f":"IF(SUM($S131:DA131)+DA131>$W27,$W27-SUM($S131:DA131),DA131)","v":0},{"$f":"IF(SUM($S131:DB131)+DB131>$W27,$W27-SUM($S131:DB131),DB131)","v":0},{"$f":"IF(SUM($S131:DC131)+DC131>$W27,$W27-SUM($S131:DC131),DC131)","v":0},{"$f":"IF(SUM($S131:DD131)+DD131>$W27,$W27-SUM($S131:DD131),DD131)","v":0},{"$f":"IF(SUM($S131:DE131)+DE131>$W27,$W27-SUM($S131:DE131),DE131)","v":0},{"$f":"IF(SUM($S131:DF131)+DF131>$W27,$W27-SUM($S131:DF131),DF131)","v":0},{"$f":"IF(SUM($S131:DG131)+DG131>$W27,$W27-SUM($S131:DG131),DG131)","v":0},{"$f":"IF(SUM($S131:DH131)+DH131>$W27,$W27-SUM($S131:DH131),DH131)","v":0},{"$f":"IF(SUM($S131:DI131)+DI131>$W27,$W27-SUM($S131:DI131),DI131)","v":0},{"$f":"IF(SUM($S131:DJ131)+DJ131>$W27,$W27-SUM($S131:DJ131),DJ131)","v":0},{"$f":"IF(SUM($S131:DK131)+DK131>$W27,$W27-SUM($S131:DK131),DK131)","v":0},{"$f":"IF(SUM($S131:DL131)+DL131>$W27,$W27-SUM($S131:DL131),DL131)","v":0},{"$f":"IF(SUM($S131:DM131)+DM131>$W27,$W27-SUM($S131:DM131),DM131)","v":0},{"$f":"IF(SUM($S131:DN131)+DN131>$W27,$W27-SUM($S131:DN131),DN131)","v":0},{"$f":"IF(SUM($S131:DO131)+DO131>$W27,$W27-SUM($S131:DO131),DO131)","v":0},{"$f":"IF(SUM($S131:DP131)+DP131>$W27,$W27-SUM($S131:DP131),DP131)","v":0},{"$f":"IF(SUM($S131:DQ131)+DQ131>$W27,$W27-SUM($S131:DQ131),DQ131)","v":0},{"$f":"IF(SUM($S131:DR131)+DR131>$W27,$W27-SUM($S131:DR131),DR131)","v":0},{"$f":"IF(SUM($S131:DS131)+DS131>$W27,$W27-SUM($S131:DS131),DS131)","v":0},{"$f":"IF(SUM($S131:DT131)+DT131>$W27,$W27-SUM($S131:DT131),DT131)","v":0},{"$f":"IF(SUM($S131:DU131)+DU131>$W27,$W27-SUM($S131:DU131),DU131)","v":0},{"$f":"IF(SUM($S131:DV131)+DV131>$W27,$W27-SUM($S131:DV131),DV131)","v":0},{"$f":"IF(SUM($S131:DW131)+DW131>$W27,$W27-SUM($S131:DW131),DW131)","v":0},{"$f":"IF(SUM($S131:DX131)+DX131>$W27,$W27-SUM($S131:DX131),DX131)","v":0},{"$f":"IF(SUM($S131:DY131)+DY131>$W27,$W27-SUM($S131:DY131),DY131)","v":0},{"$f":"IF(SUM($S131:DZ131)+DZ131>$W27,$W27-SUM($S131:DZ131),DZ131)","v":0},{"$f":"IF(SUM($S131:EA131)+EA131>$W27,$W27-SUM($S131:EA131),EA131)","v":0},{"$f":"IF(SUM($S131:EB131)+EB131>$W27,$W27-SUM($S131:EB131),EB131)","v":0},{"$f":"IF(SUM($S131:EC131)+EC131>$W27,$W27-SUM($S131:EC131),EC131)","v":0},{"$f":"IF(SUM($S131:ED131)+ED131>$W27,$W27-SUM($S131:ED131),ED131)","v":0},{"$f":"IF(SUM($S131:EE131)+EE131>$W27,$W27-SUM($S131:EE131),EE131)","v":0},{"$f":"IF(SUM($S131:EF131)+EF131>$W27,$W27-SUM($S131:EF131),EF131)","v":0},{"$f":"IF(SUM($S131:EG131)+EG131>$W27,$W27-SUM($S131:EG131),EG131)","v":0},{"$f":"IF(SUM($S131:EH131)+EH131>$W27,$W27-SUM($S131:EH131),EH131)","v":0},{"$f":"IF(SUM($S131:EI131)+EI131>$W27,$W27-SUM($S131:EI131),EI131)","v":0},{"$f":"IF(SUM($S131:EJ131)+EJ131>$W27,$W27-SUM($S131:EJ131),EJ131)","v":0},{"$f":"IF(SUM($S131:EK131)+EK131>$W27,$W27-SUM($S131:EK131),EK131)","v":0},{"$f":"IF(SUM($S131:EL131)+EL131>$W27,$W27-SUM($S131:EL131),EL131)","v":0},{"$f":"IF(SUM($S131:EM131)+EM131>$W27,$W27-SUM($S131:EM131),EM131)","v":0},{"$f":"IF(SUM($S131:EN131)+EN131>$W27,$W27-SUM($S131:EN131),EN131)","v":0},{"$f":"IF(SUM($S131:EO131)+EO131>$W27,$W27-SUM($S131:EO131),EO131)","v":0},{"$f":"IF(SUM($S131:EP131)+EP131>$W27,$W27-SUM($S131:EP131),EP131)","v":0},{"$f":"IF(SUM($S131:EQ131)+EQ131>$W27,$W27-SUM($S131:EQ131),EQ131)","v":0},{"$f":"IF(SUM($S131:ER131)+ER131>$W27,$W27-SUM($S131:ER131),ER131)","v":0},{"$f":"IF(SUM($S131:ES131)+ES131>$W27,$W27-SUM($S131:ES131),ES131)","v":0},{"$f":"IF(SUM($S131:ET131)+ET131>$W27,$W27-SUM($S131:ET131),ET131)","v":0},{"$f":"IF(SUM($S131:EU131)+EU131>$W27,$W27-SUM($S131:EU131),EU131)","v":0},{"$f":"IF(SUM($S131:EV131)+EV131>$W27,$W27-SUM($S131:EV131),EV131)","v":0},{"$f":"IF(SUM($S131:EW131)+EW131>$W27,$W27-SUM($S131:EW131),EW131)","v":0},{"$f":"IF(SUM($S131:EX131)+EX131>$W27,$W27-SUM($S131:EX131),EX131)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3140533750000002E-3,{"$f":"IF(SUM($S132:X132)+X132>$W28,$W28-SUM($S132:X132),X132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:Y132)+Y132>$W28,$W28-SUM($S132:Y132),Y132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:Z132)+Z132>$W28,$W28-SUM($S132:Z132),Z132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AA132)+AA132>$W28,$W28-SUM($S132:AA132),AA132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AB132)+AB132>$W28,$W28-SUM($S132:AB132),AB132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AC132)+AC132>$W28,$W28-SUM($S132:AC132),AC132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AD132)+AD132>$W28,$W28-SUM($S132:AD132),AD132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AE132)+AE132>$W28,$W28-SUM($S132:AE132),AE132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AF132)+AF132>$W28,$W28-SUM($S132:AF132),AF132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AG132)+AG132>$W28,$W28-SUM($S132:AG132),AG132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AH132)+AH132>$W28,$W28-SUM($S132:AH132),AH132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AI132)+AI132>$W28,$W28-SUM($S132:AI132),AI132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AJ132)+AJ132>$W28,$W28-SUM($S132:AJ132),AJ132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AK132)+AK132>$W28,$W28-SUM($S132:AK132),AK132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AL132)+AL132>$W28,$W28-SUM($S132:AL132),AL132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AM132)+AM132>$W28,$W28-SUM($S132:AM132),AM132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AN132)+AN132>$W28,$W28-SUM($S132:AN132),AN132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AO132)+AO132>$W28,$W28-SUM($S132:AO132),AO132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AP132)+AP132>$W28,$W28-SUM($S132:AP132),AP132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AQ132)+AQ132>$W28,$W28-SUM($S132:AQ132),AQ132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AR132)+AR132>$W28,$W28-SUM($S132:AR132),AR132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AS132)+AS132>$W28,$W28-SUM($S132:AS132),AS132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AT132)+AT132>$W28,$W28-SUM($S132:AT132),AT132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AU132)+AU132>$W28,$W28-SUM($S132:AU132),AU132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AV132)+AV132>$W28,$W28-SUM($S132:AV132),AV132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AW132)+AW132>$W28,$W28-SUM($S132:AW132),AW132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AX132)+AX132>$W28,$W28-SUM($S132:AX132),AX132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AY132)+AY132>$W28,$W28-SUM($S132:AY132),AY132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:AZ132)+AZ132>$W28,$W28-SUM($S132:AZ132),AZ132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BA132)+BA132>$W28,$W28-SUM($S132:BA132),BA132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BB132)+BB132>$W28,$W28-SUM($S132:BB132),BB132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BC132)+BC132>$W28,$W28-SUM($S132:BC132),BC132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BD132)+BD132>$W28,$W28-SUM($S132:BD132),BD132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BE132)+BE132>$W28,$W28-SUM($S132:BE132),BE132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BF132)+BF132>$W28,$W28-SUM($S132:BF132),BF132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BG132)+BG132>$W28,$W28-SUM($S132:BG132),BG132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BH132)+BH132>$W28,$W28-SUM($S132:BH132),BH132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BI132)+BI132>$W28,$W28-SUM($S132:BI132),BI132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BJ132)+BJ132>$W28,$W28-SUM($S132:BJ132),BJ132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BK132)+BK132>$W28,$W28-SUM($S132:BK132),BK132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BL132)+BL132>$W28,$W28-SUM($S132:BL132),BL132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BM132)+BM132>$W28,$W28-SUM($S132:BM132),BM132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BN132)+BN132>$W28,$W28-SUM($S132:BN132),BN132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BO132)+BO132>$W28,$W28-SUM($S132:BO132),BO132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BP132)+BP132>$W28,$W28-SUM($S132:BP132),BP132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BQ132)+BQ132>$W28,$W28-SUM($S132:BQ132),BQ132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BR132)+BR132>$W28,$W28-SUM($S132:BR132),BR132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BS132)+BS132>$W28,$W28-SUM($S132:BS132),BS132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BT132)+BT132>$W28,$W28-SUM($S132:BT132),BT132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BU132)+BU132>$W28,$W28-SUM($S132:BU132),BU132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BV132)+BV132>$W28,$W28-SUM($S132:BV132),BV132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BW132)+BW132>$W28,$W28-SUM($S132:BW132),BW132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BX132)+BX132>$W28,$W28-SUM($S132:BX132),BX132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BY132)+BY132>$W28,$W28-SUM($S132:BY132),BY132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:BZ132)+BZ132>$W28,$W28-SUM($S132:BZ132),BZ132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CA132)+CA132>$W28,$W28-SUM($S132:CA132),CA132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CB132)+CB132>$W28,$W28-SUM($S132:CB132),CB132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CC132)+CC132>$W28,$W28-SUM($S132:CC132),CC132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CD132)+CD132>$W28,$W28-SUM($S132:CD132),CD132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CE132)+CE132>$W28,$W28-SUM($S132:CE132),CE132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CF132)+CF132>$W28,$W28-SUM($S132:CF132),CF132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CG132)+CG132>$W28,$W28-SUM($S132:CG132),CG132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CH132)+CH132>$W28,$W28-SUM($S132:CH132),CH132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CI132)+CI132>$W28,$W28-SUM($S132:CI132),CI132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CJ132)+CJ132>$W28,$W28-SUM($S132:CJ132),CJ132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CK132)+CK132>$W28,$W28-SUM($S132:CK132),CK132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CL132)+CL132>$W28,$W28-SUM($S132:CL132),CL132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CM132)+CM132>$W28,$W28-SUM($S132:CM132),CM132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CN132)+CN132>$W28,$W28-SUM($S132:CN132),CN132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CO132)+CO132>$W28,$W28-SUM($S132:CO132),CO132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CP132)+CP132>$W28,$W28-SUM($S132:CP132),CP132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CQ132)+CQ132>$W28,$W28-SUM($S132:CQ132),CQ132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CR132)+CR132>$W28,$W28-SUM($S132:CR132),CR132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CS132)+CS132>$W28,$W28-SUM($S132:CS132),CS132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CT132)+CT132>$W28,$W28-SUM($S132:CT132),CT132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CU132)+CU132>$W28,$W28-SUM($S132:CU132),CU132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CV132)+CV132>$W28,$W28-SUM($S132:CV132),CV132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CW132)+CW132>$W28,$W28-SUM($S132:CW132),CW132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CX132)+CX132>$W28,$W28-SUM($S132:CX132),CX132)","v":1.3140533750000002E-3},{"$f":"IF(SUM($S132:CY132)+CY132>$W28,$W28-SUM($S132:CY132),CY132)","v":6.9388939039072284E-17},{"$f":"IF(SUM($S132:CZ132)+CZ132>$W28,$W28-SUM($S132:CZ132),CZ132)","v":6.9388939039072284E-17},{"$f":"IF(SUM($S132:DA132)+DA132>$W28,$W28-SUM($S132:DA132),DA132)","v":6.9388939039072284E-17},{"$f":"IF(SUM($S132:DB132)+DB132>$W28,$W28-SUM($S132:DB132),DB132)","v":6.9388939039072284E-17},{"$f":"IF(SUM($S132:DC132)+DC132>$W28,$W28-SUM($S132:DC132),DC132)","v":6.9388939039072284E-17},{"$f":"IF(SUM($S132:DD132)+DD132>$W28,$W28-SUM($S132:DD132),DD132)","v":6.9388939039072284E-17},{"$f":"IF(SUM($S132:DE132)+DE132>$W28,$W28-SUM($S132:DE132),DE132)","v":6.9388939039072284E-17},{"$f":"IF(SUM($S132:DF132)+DF132>$W28,$W28-SUM($S132:DF132),DF132)","v":6.9388939039072284E-17},{"$f":"IF(SUM($S132:DG132)+DG132>$W28,$W28-SUM($S132:DG132),DG132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DH132)+DH132>$W28,$W28-SUM($S132:DH132),DH132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DI132)+DI132>$W28,$W28-SUM($S132:DI132),DI132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DJ132)+DJ132>$W28,$W28-SUM($S132:DJ132),DJ132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DK132)+DK132>$W28,$W28-SUM($S132:DK132),DK132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DL132)+DL132>$W28,$W28-SUM($S132:DL132),DL132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DM132)+DM132>$W28,$W28-SUM($S132:DM132),DM132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DN132)+DN132>$W28,$W28-SUM($S132:DN132),DN132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DO132)+DO132>$W28,$W28-SUM($S132:DO132),DO132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DP132)+DP132>$W28,$W28-SUM($S132:DP132),DP132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DQ132)+DQ132>$W28,$W28-SUM($S132:DQ132),DQ132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DR132)+DR132>$W28,$W28-SUM($S132:DR132),DR132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DS132)+DS132>$W28,$W28-SUM($S132:DS132),DS132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DT132)+DT132>$W28,$W28-SUM($S132:DT132),DT132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DU132)+DU132>$W28,$W28-SUM($S132:DU132),DU132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DV132)+DV132>$W28,$W28-SUM($S132:DV132),DV132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DW132)+DW132>$W28,$W28-SUM($S132:DW132),DW132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DX132)+DX132>$W28,$W28-SUM($S132:DX132),DX132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DY132)+DY132>$W28,$W28-SUM($S132:DY132),DY132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:DZ132)+DZ132>$W28,$W28-SUM($S132:DZ132),DZ132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EA132)+EA132>$W28,$W28-SUM($S132:EA132),EA132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EB132)+EB132>$W28,$W28-SUM($S132:EB132),EB132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EC132)+EC132>$W28,$W28-SUM($S132:EC132),EC132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:ED132)+ED132>$W28,$W28-SUM($S132:ED132),ED132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EE132)+EE132>$W28,$W28-SUM($S132:EE132),EE132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EF132)+EF132>$W28,$W28-SUM($S132:EF132),EF132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EG132)+EG132>$W28,$W28-SUM($S132:EG132),EG132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EH132)+EH132>$W28,$W28-SUM($S132:EH132),EH132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EI132)+EI132>$W28,$W28-SUM($S132:EI132),EI132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EJ132)+EJ132>$W28,$W28-SUM($S132:EJ132),EJ132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EK132)+EK132>$W28,$W28-SUM($S132:EK132),EK132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EL132)+EL132>$W28,$W28-SUM($S132:EL132),EL132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EM132)+EM132>$W28,$W28-SUM($S132:EM132),EM132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EN132)+EN132>$W28,$W28-SUM($S132:EN132),EN132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EO132)+EO132>$W28,$W28-SUM($S132:EO132),EO132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EP132)+EP132>$W28,$W28-SUM($S132:EP132),EP132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EQ132)+EQ132>$W28,$W28-SUM($S132:EQ132),EQ132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:ER132)+ER132>$W28,$W28-SUM($S132:ER132),ER132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:ES132)+ES132>$W28,$W28-SUM($S132:ES132),ES132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:ET132)+ET132>$W28,$W28-SUM($S132:ET132),ET132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EU132)+EU132>$W28,$W28-SUM($S132:EU132),EU132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EV132)+EV132>$W28,$W28-SUM($S132:EV132),EV132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EW132)+EW132>$W28,$W28-SUM($S132:EW132),EW132)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($S132:EX132)+EX132>$W28,$W28-SUM($S132:EX132),EX132)","v":-4.8572257327350599E-16}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S133:X133)+X133>$W29,$W29-SUM($S133:X133),X133)","v":0},{"$f":"IF(SUM($S133:Y133)+Y133>$W29,$W29-SUM($S133:Y133),Y133)","v":0},{"$f":"IF(SUM($S133:Z133)+Z133>$W29,$W29-SUM($S133:Z133),Z133)","v":0},{"$f":"IF(SUM($S133:AA133)+AA133>$W29,$W29-SUM($S133:AA133),AA133)","v":0},{"$f":"IF(SUM($S133:AB133)+AB133>$W29,$W29-SUM($S133:AB133),AB133)","v":0},{"$f":"IF(SUM($S133:AC133)+AC133>$W29,$W29-SUM($S133:AC133),AC133)","v":0},{"$f":"IF(SUM($S133:AD133)+AD133>$W29,$W29-SUM($S133:AD133),AD133)","v":0},{"$f":"IF(SUM($S133:AE133)+AE133>$W29,$W29-SUM($S133:AE133),AE133)","v":0},{"$f":"IF(SUM($S133:AF133)+AF133>$W29,$W29-SUM($S133:AF133),AF133)","v":0},{"$f":"IF(SUM($S133:AG133)+AG133>$W29,$W29-SUM($S133:AG133),AG133)","v":0},{"$f":"IF(SUM($S133:AH133)+AH133>$W29,$W29-SUM($S133:AH133),AH133)","v":0},{"$f":"IF(SUM($S133:AI133)+AI133>$W29,$W29-SUM($S133:AI133),AI133)","v":0},{"$f":"IF(SUM($S133:AJ133)+AJ133>$W29,$W29-SUM($S133:AJ133),AJ133)","v":0},{"$f":"IF(SUM($S133:AK133)+AK133>$W29,$W29-SUM($S133:AK133),AK133)","v":0},{"$f":"IF(SUM($S133:AL133)+AL133>$W29,$W29-SUM($S133:AL133),AL133)","v":0},{"$f":"IF(SUM($S133:AM133)+AM133>$W29,$W29-SUM($S133:AM133),AM133)","v":0},{"$f":"IF(SUM($S133:AN133)+AN133>$W29,$W29-SUM($S133:AN133),AN133)","v":0},{"$f":"IF(SUM($S133:AO133)+AO133>$W29,$W29-SUM($S133:AO133),AO133)","v":0},{"$f":"IF(SUM($S133:AP133)+AP133>$W29,$W29-SUM($S133:AP133),AP133)","v":0},{"$f":"IF(SUM($S133:AQ133)+AQ133>$W29,$W29-SUM($S133:AQ133),AQ133)","v":0},{"$f":"IF(SUM($S133:AR133)+AR133>$W29,$W29-SUM($S133:AR133),AR133)","v":0},{"$f":"IF(SUM($S133:AS133)+AS133>$W29,$W29-SUM($S133:AS133),AS133)","v":0},{"$f":"IF(SUM($S133:AT133)+AT133>$W29,$W29-SUM($S133:AT133),AT133)","v":0},{"$f":"IF(SUM($S133:AU133)+AU133>$W29,$W29-SUM($S133:AU133),AU133)","v":0},{"$f":"IF(SUM($S133:AV133)+AV133>$W29,$W29-SUM($S133:AV133),AV133)","v":0},{"$f":"IF(SUM($S133:AW133)+AW133>$W29,$W29-SUM($S133:AW133),AW133)","v":0},{"$f":"IF(SUM($S133:AX133)+AX133>$W29,$W29-SUM($S133:AX133),AX133)","v":0},{"$f":"IF(SUM($S133:AY133)+AY133>$W29,$W29-SUM($S133:AY133),AY133)","v":0},{"$f":"IF(SUM($S133:AZ133)+AZ133>$W29,$W29-SUM($S133:AZ133),AZ133)","v":0},{"$f":"IF(SUM($S133:BA133)+BA133>$W29,$W29-SUM($S133:BA133),BA133)","v":0},{"$f":"IF(SUM($S133:BB133)+BB133>$W29,$W29-SUM($S133:BB133),BB133)","v":0},{"$f":"IF(SUM($S133:BC133)+BC133>$W29,$W29-SUM($S133:BC133),BC133)","v":0},{"$f":"IF(SUM($S133:BD133)+BD133>$W29,$W29-SUM($S133:BD133),BD133)","v":0},{"$f":"IF(SUM($S133:BE133)+BE133>$W29,$W29-SUM($S133:BE133),BE133)","v":0},{"$f":"IF(SUM($S133:BF133)+BF133>$W29,$W29-SUM($S133:BF133),BF133)","v":0},{"$f":"IF(SUM($S133:BG133)+BG133>$W29,$W29-SUM($S133:BG133),BG133)","v":0},{"$f":"IF(SUM($S133:BH133)+BH133>$W29,$W29-SUM($S133:BH133),BH133)","v":0},{"$f":"IF(SUM($S133:BI133)+BI133>$W29,$W29-SUM($S133:BI133),BI133)","v":0},{"$f":"IF(SUM($S133:BJ133)+BJ133>$W29,$W29-SUM($S133:BJ133),BJ133)","v":0},{"$f":"IF(SUM($S133:BK133)+BK133>$W29,$W29-SUM($S133:BK133),BK133)","v":0},{"$f":"IF(SUM($S133:BL133)+BL133>$W29,$W29-SUM($S133:BL133),BL133)","v":0},{"$f":"IF(SUM($S133:BM133)+BM133>$W29,$W29-SUM($S133:BM133),BM133)","v":0},{"$f":"IF(SUM($S133:BN133)+BN133>$W29,$W29-SUM($S133:BN133),BN133)","v":0},{"$f":"IF(SUM($S133:BO133)+BO133>$W29,$W29-SUM($S133:BO133),BO133)","v":0},{"$f":"IF(SUM($S133:BP133)+BP133>$W29,$W29-SUM($S133:BP133),BP133)","v":0},{"$f":"IF(SUM($S133:BQ133)+BQ133>$W29,$W29-SUM($S133:BQ133),BQ133)","v":0},{"$f":"IF(SUM($S133:BR133)+BR133>$W29,$W29-SUM($S133:BR133),BR133)","v":0},{"$f":"IF(SUM($S133:BS133)+BS133>$W29,$W29-SUM($S133:BS133),BS133)","v":0},{"$f":"IF(SUM($S133:BT133)+BT133>$W29,$W29-SUM($S133:BT133),BT133)","v":0},{"$f":"IF(SUM($S133:BU133)+BU133>$W29,$W29-SUM($S133:BU133),BU133)","v":0},{"$f":"IF(SUM($S133:BV133)+BV133>$W29,$W29-SUM($S133:BV133),BV133)","v":0},{"$f":"IF(SUM($S133:BW133)+BW133>$W29,$W29-SUM($S133:BW133),BW133)","v":0},{"$f":"IF(SUM($S133:BX133)+BX133>$W29,$W29-SUM($S133:BX133),BX133)","v":0},{"$f":"IF(SUM($S133:BY133)+BY133>$W29,$W29-SUM($S133:BY133),BY133)","v":0},{"$f":"IF(SUM($S133:BZ133)+BZ133>$W29,$W29-SUM($S133:BZ133),BZ133)","v":0},{"$f":"IF(SUM($S133:CA133)+CA133>$W29,$W29-SUM($S133:CA133),CA133)","v":0},{"$f":"IF(SUM($S133:CB133)+CB133>$W29,$W29-SUM($S133:CB133),CB133)","v":0},{"$f":"IF(SUM($S133:CC133)+CC133>$W29,$W29-SUM($S133:CC133),CC133)","v":0},{"$f":"IF(SUM($S133:CD133)+CD133>$W29,$W29-SUM($S133:CD133),CD133)","v":0},{"$f":"IF(SUM($S133:CE133)+CE133>$W29,$W29-SUM($S133:CE133),CE133)","v":0},{"$f":"IF(SUM($S133:CF133)+CF133>$W29,$W29-SUM($S133:CF133),CF133)","v":0},{"$f":"IF(SUM($S133:CG133)+CG133>$W29,$W29-SUM($S133:CG133),CG133)","v":0},{"$f":"IF(SUM($S133:CH133)+CH133>$W29,$W29-SUM($S133:CH133),CH133)","v":0},{"$f":"IF(SUM($S133:CI133)+CI133>$W29,$W29-SUM($S133:CI133),CI133)","v":0},{"$f":"IF(SUM($S133:CJ133)+CJ133>$W29,$W29-SUM($S133:CJ133),CJ133)","v":0},{"$f":"IF(SUM($S133:CK133)+CK133>$W29,$W29-SUM($S133:CK133),CK133)","v":0},{"$f":"IF(SUM($S133:CL133)+CL133>$W29,$W29-SUM($S133:CL133),CL133)","v":0},{"$f":"IF(SUM($S133:CM133)+CM133>$W29,$W29-SUM($S133:CM133),CM133)","v":0},{"$f":"IF(SUM($S133:CN133)+CN133>$W29,$W29-SUM($S133:CN133),CN133)","v":0},{"$f":"IF(SUM($S133:CO133)+CO133>$W29,$W29-SUM($S133:CO133),CO133)","v":0},{"$f":"IF(SUM($S133:CP133)+CP133>$W29,$W29-SUM($S133:CP133),CP133)","v":0},{"$f":"IF(SUM($S133:CQ133)+CQ133>$W29,$W29-SUM($S133:CQ133),CQ133)","v":0},{"$f":"IF(SUM($S133:CR133)+CR133>$W29,$W29-SUM($S133:CR133),CR133)","v":0},{"$f":"IF(SUM($S133:CS133)+CS133>$W29,$W29-SUM($S133:CS133),CS133)","v":0},{"$f":"IF(SUM($S133:CT133)+CT133>$W29,$W29-SUM($S133:CT133),CT133)","v":0},{"$f":"IF(SUM($S133:CU133)+CU133>$W29,$W29-SUM($S133:CU133),CU133)","v":0},{"$f":"IF(SUM($S133:CV133)+CV133>$W29,$W29-SUM($S133:CV133),CV133)","v":0},{"$f":"IF(SUM($S133:CW133)+CW133>$W29,$W29-SUM($S133:CW133),CW133)","v":0},{"$f":"IF(SUM($S133:CX133)+CX133>$W29,$W29-SUM($S133:CX133),CX133)","v":0},{"$f":"IF(SUM($S133:CY133)+CY133>$W29,$W29-SUM($S133:CY133),CY133)","v":0},{"$f":"IF(SUM($S133:CZ133)+CZ133>$W29,$W29-SUM($S133:CZ133),CZ133)","v":0},{"$f":"IF(SUM($S133:DA133)+DA133>$W29,$W29-SUM($S133:DA133),DA133)","v":0},{"$f":"IF(SUM($S133:DB133)+DB133>$W29,$W29-SUM($S133:DB133),DB133)","v":0},{"$f":"IF(SUM($S133:DC133)+DC133>$W29,$W29-SUM($S133:DC133),DC133)","v":0},{"$f":"IF(SUM($S133:DD133)+DD133>$W29,$W29-SUM($S133:DD133),DD133)","v":0},{"$f":"IF(SUM($S133:DE133)+DE133>$W29,$W29-SUM($S133:DE133),DE133)","v":0},{"$f":"IF(SUM($S133:DF133)+DF133>$W29,$W29-SUM($S133:DF133),DF133)","v":0},{"$f":"IF(SUM($S133:DG133)+DG133>$W29,$W29-SUM($S133:DG133),DG133)","v":0},{"$f":"IF(SUM($S133:DH133)+DH133>$W29,$W29-SUM($S133:DH133),DH133)","v":0},{"$f":"IF(SUM($S133:DI133)+DI133>$W29,$W29-SUM($S133:DI133),DI133)","v":0},{"$f":"IF(SUM($S133:DJ133)+DJ133>$W29,$W29-SUM($S133:DJ133),DJ133)","v":0},{"$f":"IF(SUM($S133:DK133)+DK133>$W29,$W29-SUM($S133:DK133),DK133)","v":0},{"$f":"IF(SUM($S133:DL133)+DL133>$W29,$W29-SUM($S133:DL133),DL133)","v":0},{"$f":"IF(SUM($S133:DM133)+DM133>$W29,$W29-SUM($S133:DM133),DM133)","v":0},{"$f":"IF(SUM($S133:DN133)+DN133>$W29,$W29-SUM($S133:DN133),DN133)","v":0},{"$f":"IF(SUM($S133:DO133)+DO133>$W29,$W29-SUM($S133:DO133),DO133)","v":0},{"$f":"IF(SUM($S133:DP133)+DP133>$W29,$W29-SUM($S133:DP133),DP133)","v":0},{"$f":"IF(SUM($S133:DQ133)+DQ133>$W29,$W29-SUM($S133:DQ133),DQ133)","v":0},{"$f":"IF(SUM($S133:DR133)+DR133>$W29,$W29-SUM($S133:DR133),DR133)","v":0},{"$f":"IF(SUM($S133:DS133)+DS133>$W29,$W29-SUM($S133:DS133),DS133)","v":0},{"$f":"IF(SUM($S133:DT133)+DT133>$W29,$W29-SUM($S133:DT133),DT133)","v":0},{"$f":"IF(SUM($S133:DU133)+DU133>$W29,$W29-SUM($S133:DU133),DU133)","v":0},{"$f":"IF(SUM($S133:DV133)+DV133>$W29,$W29-SUM($S133:DV133),DV133)","v":0},{"$f":"IF(SUM($S133:DW133)+DW133>$W29,$W29-SUM($S133:DW133),DW133)","v":0},{"$f":"IF(SUM($S133:DX133)+DX133>$W29,$W29-SUM($S133:DX133),DX133)","v":0},{"$f":"IF(SUM($S133:DY133)+DY133>$W29,$W29-SUM($S133:DY133),DY133)","v":0},{"$f":"IF(SUM($S133:DZ133)+DZ133>$W29,$W29-SUM($S133:DZ133),DZ133)","v":0},{"$f":"IF(SUM($S133:EA133)+EA133>$W29,$W29-SUM($S133:EA133),EA133)","v":0},{"$f":"IF(SUM($S133:EB133)+EB133>$W29,$W29-SUM($S133:EB133),EB133)","v":0},{"$f":"IF(SUM($S133:EC133)+EC133>$W29,$W29-SUM($S133:EC133),EC133)","v":0},{"$f":"IF(SUM($S133:ED133)+ED133>$W29,$W29-SUM($S133:ED133),ED133)","v":0},{"$f":"IF(SUM($S133:EE133)+EE133>$W29,$W29-SUM($S133:EE133),EE133)","v":0},{"$f":"IF(SUM($S133:EF133)+EF133>$W29,$W29-SUM($S133:EF133),EF133)","v":0},{"$f":"IF(SUM($S133:EG133)+EG133>$W29,$W29-SUM($S133:EG133),EG133)","v":0},{"$f":"IF(SUM($S133:EH133)+EH133>$W29,$W29-SUM($S133:EH133),EH133)","v":0},{"$f":"IF(SUM($S133:EI133)+EI133>$W29,$W29-SUM($S133:EI133),EI133)","v":0},{"$f":"IF(SUM($S133:EJ133)+EJ133>$W29,$W29-SUM($S133:EJ133),EJ133)","v":0},{"$f":"IF(SUM($S133:EK133)+EK133>$W29,$W29-SUM($S133:EK133),EK133)","v":0},{"$f":"IF(SUM($S133:EL133)+EL133>$W29,$W29-SUM($S133:EL133),EL133)","v":0},{"$f":"IF(SUM($S133:EM133)+EM133>$W29,$W29-SUM($S133:EM133),EM133)","v":0},{"$f":"IF(SUM($S133:EN133)+EN133>$W29,$W29-SUM($S133:EN133),EN133)","v":0},{"$f":"IF(SUM($S133:EO133)+EO133>$W29,$W29-SUM($S133:EO133),EO133)","v":0},{"$f":"IF(SUM($S133:EP133)+EP133>$W29,$W29-SUM($S133:EP133),EP133)","v":0},{"$f":"IF(SUM($S133:EQ133)+EQ133>$W29,$W29-SUM($S133:EQ133),EQ133)","v":0},{"$f":"IF(SUM($S133:ER133)+ER133>$W29,$W29-SUM($S133:ER133),ER133)","v":0},{"$f":"IF(SUM($S133:ES133)+ES133>$W29,$W29-SUM($S133:ES133),ES133)","v":0},{"$f":"IF(SUM($S133:ET133)+ET133>$W29,$W29-SUM($S133:ET133),ET133)","v":0},{"$f":"IF(SUM($S133:EU133)+EU133>$W29,$W29-SUM($S133:EU133),EU133)","v":0},{"$f":"IF(SUM($S133:EV133)+EV133>$W29,$W29-SUM($S133:EV133),EV133)","v":0},{"$f":"IF(SUM($S133:EW133)+EW133>$W29,$W29-SUM($S133:EW133),EW133)","v":0},{"$f":"IF(SUM($S133:EX133)+EX133>$W29,$W29-SUM($S133:EX133),EX133)","v":0}]
[]
[null,"Depreciation:  1998 Q1 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X22/$F137","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:Y137)+Y137>$X22,$X22-SUM($S137:Y137),Y137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:Z137)+Z137>$X22,$X22-SUM($S137:Z137),Z137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AA137)+AA137>$X22,$X22-SUM($S137:AA137),AA137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AB137)+AB137>$X22,$X22-SUM($S137:AB137),AB137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AC137)+AC137>$X22,$X22-SUM($S137:AC137),AC137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AD137)+AD137>$X22,$X22-SUM($S137:AD137),AD137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AE137)+AE137>$X22,$X22-SUM($S137:AE137),AE137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AF137)+AF137>$X22,$X22-SUM($S137:AF137),AF137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AG137)+AG137>$X22,$X22-SUM($S137:AG137),AG137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AH137)+AH137>$X22,$X22-SUM($S137:AH137),AH137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AI137)+AI137>$X22,$X22-SUM($S137:AI137),AI137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AJ137)+AJ137>$X22,$X22-SUM($S137:AJ137),AJ137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AK137)+AK137>$X22,$X22-SUM($S137:AK137),AK137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AL137)+AL137>$X22,$X22-SUM($S137:AL137),AL137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AM137)+AM137>$X22,$X22-SUM($S137:AM137),AM137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AN137)+AN137>$X22,$X22-SUM($S137:AN137),AN137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AO137)+AO137>$X22,$X22-SUM($S137:AO137),AO137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AP137)+AP137>$X22,$X22-SUM($S137:AP137),AP137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AQ137)+AQ137>$X22,$X22-SUM($S137:AQ137),AQ137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AR137)+AR137>$X22,$X22-SUM($S137:AR137),AR137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AS137)+AS137>$X22,$X22-SUM($S137:AS137),AS137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AT137)+AT137>$X22,$X22-SUM($S137:AT137),AT137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AU137)+AU137>$X22,$X22-SUM($S137:AU137),AU137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AV137)+AV137>$X22,$X22-SUM($S137:AV137),AV137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AW137)+AW137>$X22,$X22-SUM($S137:AW137),AW137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AX137)+AX137>$X22,$X22-SUM($S137:AX137),AX137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AY137)+AY137>$X22,$X22-SUM($S137:AY137),AY137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:AZ137)+AZ137>$X22,$X22-SUM($S137:AZ137),AZ137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BA137)+BA137>$X22,$X22-SUM($S137:BA137),BA137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BB137)+BB137>$X22,$X22-SUM($S137:BB137),BB137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BC137)+BC137>$X22,$X22-SUM($S137:BC137),BC137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BD137)+BD137>$X22,$X22-SUM($S137:BD137),BD137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BE137)+BE137>$X22,$X22-SUM($S137:BE137),BE137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BF137)+BF137>$X22,$X22-SUM($S137:BF137),BF137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BG137)+BG137>$X22,$X22-SUM($S137:BG137),BG137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BH137)+BH137>$X22,$X22-SUM($S137:BH137),BH137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BI137)+BI137>$X22,$X22-SUM($S137:BI137),BI137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BJ137)+BJ137>$X22,$X22-SUM($S137:BJ137),BJ137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BK137)+BK137>$X22,$X22-SUM($S137:BK137),BK137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BL137)+BL137>$X22,$X22-SUM($S137:BL137),BL137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BM137)+BM137>$X22,$X22-SUM($S137:BM137),BM137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BN137)+BN137>$X22,$X22-SUM($S137:BN137),BN137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BO137)+BO137>$X22,$X22-SUM($S137:BO137),BO137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BP137)+BP137>$X22,$X22-SUM($S137:BP137),BP137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BQ137)+BQ137>$X22,$X22-SUM($S137:BQ137),BQ137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BR137)+BR137>$X22,$X22-SUM($S137:BR137),BR137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BS137)+BS137>$X22,$X22-SUM($S137:BS137),BS137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BT137)+BT137>$X22,$X22-SUM($S137:BT137),BT137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BU137)+BU137>$X22,$X22-SUM($S137:BU137),BU137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BV137)+BV137>$X22,$X22-SUM($S137:BV137),BV137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BW137)+BW137>$X22,$X22-SUM($S137:BW137),BW137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BX137)+BX137>$X22,$X22-SUM($S137:BX137),BX137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BY137)+BY137>$X22,$X22-SUM($S137:BY137),BY137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:BZ137)+BZ137>$X22,$X22-SUM($S137:BZ137),BZ137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CA137)+CA137>$X22,$X22-SUM($S137:CA137),CA137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CB137)+CB137>$X22,$X22-SUM($S137:CB137),CB137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CC137)+CC137>$X22,$X22-SUM($S137:CC137),CC137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CD137)+CD137>$X22,$X22-SUM($S137:CD137),CD137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CE137)+CE137>$X22,$X22-SUM($S137:CE137),CE137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CF137)+CF137>$X22,$X22-SUM($S137:CF137),CF137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CG137)+CG137>$X22,$X22-SUM($S137:CG137),CG137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CH137)+CH137>$X22,$X22-SUM($S137:CH137),CH137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CI137)+CI137>$X22,$X22-SUM($S137:CI137),CI137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CJ137)+CJ137>$X22,$X22-SUM($S137:CJ137),CJ137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CK137)+CK137>$X22,$X22-SUM($S137:CK137),CK137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CL137)+CL137>$X22,$X22-SUM($S137:CL137),CL137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CM137)+CM137>$X22,$X22-SUM($S137:CM137),CM137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CN137)+CN137>$X22,$X22-SUM($S137:CN137),CN137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CO137)+CO137>$X22,$X22-SUM($S137:CO137),CO137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CP137)+CP137>$X22,$X22-SUM($S137:CP137),CP137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CQ137)+CQ137>$X22,$X22-SUM($S137:CQ137),CQ137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CR137)+CR137>$X22,$X22-SUM($S137:CR137),CR137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CS137)+CS137>$X22,$X22-SUM($S137:CS137),CS137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CT137)+CT137>$X22,$X22-SUM($S137:CT137),CT137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CU137)+CU137>$X22,$X22-SUM($S137:CU137),CU137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CV137)+CV137>$X22,$X22-SUM($S137:CV137),CV137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CW137)+CW137>$X22,$X22-SUM($S137:CW137),CW137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CX137)+CX137>$X22,$X22-SUM($S137:CX137),CX137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CY137)+CY137>$X22,$X22-SUM($S137:CY137),CY137)","v":3.7516028750000001E-3},{"$f":"IF(SUM($S137:CZ137)+CZ137>$X22,$X22-SUM($S137:CZ137),CZ137)","v":0},{"$f":"IF(SUM($S137:DA137)+DA137>$X22,$X22-SUM($S137:DA137),DA137)","v":0},{"$f":"IF(SUM($S137:DB137)+DB137>$X22,$X22-SUM($S137:DB137),DB137)","v":0},{"$f":"IF(SUM($S137:DC137)+DC137>$X22,$X22-SUM($S137:DC137),DC137)","v":0},{"$f":"IF(SUM($S137:DD137)+DD137>$X22,$X22-SUM($S137:DD137),DD137)","v":0},{"$f":"IF(SUM($S137:DE137)+DE137>$X22,$X22-SUM($S137:DE137),DE137)","v":0},{"$f":"IF(SUM($S137:DF137)+DF137>$X22,$X22-SUM($S137:DF137),DF137)","v":0},{"$f":"IF(SUM($S137:DG137)+DG137>$X22,$X22-SUM($S137:DG137),DG137)","v":0},{"$f":"IF(SUM($S137:DH137)+DH137>$X22,$X22-SUM($S137:DH137),DH137)","v":0},{"$f":"IF(SUM($S137:DI137)+DI137>$X22,$X22-SUM($S137:DI137),DI137)","v":0},{"$f":"IF(SUM($S137:DJ137)+DJ137>$X22,$X22-SUM($S137:DJ137),DJ137)","v":0},{"$f":"IF(SUM($S137:DK137)+DK137>$X22,$X22-SUM($S137:DK137),DK137)","v":0},{"$f":"IF(SUM($S137:DL137)+DL137>$X22,$X22-SUM($S137:DL137),DL137)","v":0},{"$f":"IF(SUM($S137:DM137)+DM137>$X22,$X22-SUM($S137:DM137),DM137)","v":0},{"$f":"IF(SUM($S137:DN137)+DN137>$X22,$X22-SUM($S137:DN137),DN137)","v":0},{"$f":"IF(SUM($S137:DO137)+DO137>$X22,$X22-SUM($S137:DO137),DO137)","v":0},{"$f":"IF(SUM($S137:DP137)+DP137>$X22,$X22-SUM($S137:DP137),DP137)","v":0},{"$f":"IF(SUM($S137:DQ137)+DQ137>$X22,$X22-SUM($S137:DQ137),DQ137)","v":0},{"$f":"IF(SUM($S137:DR137)+DR137>$X22,$X22-SUM($S137:DR137),DR137)","v":0},{"$f":"IF(SUM($S137:DS137)+DS137>$X22,$X22-SUM($S137:DS137),DS137)","v":0},{"$f":"IF(SUM($S137:DT137)+DT137>$X22,$X22-SUM($S137:DT137),DT137)","v":0},{"$f":"IF(SUM($S137:DU137)+DU137>$X22,$X22-SUM($S137:DU137),DU137)","v":0},{"$f":"IF(SUM($S137:DV137)+DV137>$X22,$X22-SUM($S137:DV137),DV137)","v":0},{"$f":"IF(SUM($S137:DW137)+DW137>$X22,$X22-SUM($S137:DW137),DW137)","v":0},{"$f":"IF(SUM($S137:DX137)+DX137>$X22,$X22-SUM($S137:DX137),DX137)","v":0},{"$f":"IF(SUM($S137:DY137)+DY137>$X22,$X22-SUM($S137:DY137),DY137)","v":0},{"$f":"IF(SUM($S137:DZ137)+DZ137>$X22,$X22-SUM($S137:DZ137),DZ137)","v":0},{"$f":"IF(SUM($S137:EA137)+EA137>$X22,$X22-SUM($S137:EA137),EA137)","v":0},{"$f":"IF(SUM($S137:EB137)+EB137>$X22,$X22-SUM($S137:EB137),EB137)","v":0},{"$f":"IF(SUM($S137:EC137)+EC137>$X22,$X22-SUM($S137:EC137),EC137)","v":0},{"$f":"IF(SUM($S137:ED137)+ED137>$X22,$X22-SUM($S137:ED137),ED137)","v":0},{"$f":"IF(SUM($S137:EE137)+EE137>$X22,$X22-SUM($S137:EE137),EE137)","v":0},{"$f":"IF(SUM($S137:EF137)+EF137>$X22,$X22-SUM($S137:EF137),EF137)","v":0},{"$f":"IF(SUM($S137:EG137)+EG137>$X22,$X22-SUM($S137:EG137),EG137)","v":0},{"$f":"IF(SUM($S137:EH137)+EH137>$X22,$X22-SUM($S137:EH137),EH137)","v":0},{"$f":"IF(SUM($S137:EI137)+EI137>$X22,$X22-SUM($S137:EI137),EI137)","v":0},{"$f":"IF(SUM($S137:EJ137)+EJ137>$X22,$X22-SUM($S137:EJ137),EJ137)","v":0},{"$f":"IF(SUM($S137:EK137)+EK137>$X22,$X22-SUM($S137:EK137),EK137)","v":0},{"$f":"IF(SUM($S137:EL137)+EL137>$X22,$X22-SUM($S137:EL137),EL137)","v":0},{"$f":"IF(SUM($S137:EM137)+EM137>$X22,$X22-SUM($S137:EM137),EM137)","v":0},{"$f":"IF(SUM($S137:EN137)+EN137>$X22,$X22-SUM($S137:EN137),EN137)","v":0},{"$f":"IF(SUM($S137:EO137)+EO137>$X22,$X22-SUM($S137:EO137),EO137)","v":0},{"$f":"IF(SUM($S137:EP137)+EP137>$X22,$X22-SUM($S137:EP137),EP137)","v":0},{"$f":"IF(SUM($S137:EQ137)+EQ137>$X22,$X22-SUM($S137:EQ137),EQ137)","v":0},{"$f":"IF(SUM($S137:ER137)+ER137>$X22,$X22-SUM($S137:ER137),ER137)","v":0},{"$f":"IF(SUM($S137:ES137)+ES137>$X22,$X22-SUM($S137:ES137),ES137)","v":0},{"$f":"IF(SUM($S137:ET137)+ET137>$X22,$X22-SUM($S137:ET137),ET137)","v":0},{"$f":"IF(SUM($S137:EU137)+EU137>$X22,$X22-SUM($S137:EU137),EU137)","v":0},{"$f":"IF(SUM($S137:EV137)+EV137>$X22,$X22-SUM($S137:EV137),EV137)","v":0},{"$f":"IF(SUM($S137:EW137)+EW137>$X22,$X22-SUM($S137:EW137),EW137)","v":0},{"$f":"IF(SUM($S137:EX137)+EX137>$X22,$X22-SUM($S137:EX137),EX137)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S138:Y138)+Y138>$X23,$X23-SUM($S138:Y138),Y138)","v":0},{"$f":"IF(SUM($S138:Z138)+Z138>$X23,$X23-SUM($S138:Z138),Z138)","v":0},{"$f":"IF(SUM($S138:AA138)+AA138>$X23,$X23-SUM($S138:AA138),AA138)","v":0},{"$f":"IF(SUM($S138:AB138)+AB138>$X23,$X23-SUM($S138:AB138),AB138)","v":0},{"$f":"IF(SUM($S138:AC138)+AC138>$X23,$X23-SUM($S138:AC138),AC138)","v":0},{"$f":"IF(SUM($S138:AD138)+AD138>$X23,$X23-SUM($S138:AD138),AD138)","v":0},{"$f":"IF(SUM($S138:AE138)+AE138>$X23,$X23-SUM($S138:AE138),AE138)","v":0},{"$f":"IF(SUM($S138:AF138)+AF138>$X23,$X23-SUM($S138:AF138),AF138)","v":0},{"$f":"IF(SUM($S138:AG138)+AG138>$X23,$X23-SUM($S138:AG138),AG138)","v":0},{"$f":"IF(SUM($S138:AH138)+AH138>$X23,$X23-SUM($S138:AH138),AH138)","v":0},{"$f":"IF(SUM($S138:AI138)+AI138>$X23,$X23-SUM($S138:AI138),AI138)","v":0},{"$f":"IF(SUM($S138:AJ138)+AJ138>$X23,$X23-SUM($S138:AJ138),AJ138)","v":0},{"$f":"IF(SUM($S138:AK138)+AK138>$X23,$X23-SUM($S138:AK138),AK138)","v":0},{"$f":"IF(SUM($S138:AL138)+AL138>$X23,$X23-SUM($S138:AL138),AL138)","v":0},{"$f":"IF(SUM($S138:AM138)+AM138>$X23,$X23-SUM($S138:AM138),AM138)","v":0},{"$f":"IF(SUM($S138:AN138)+AN138>$X23,$X23-SUM($S138:AN138),AN138)","v":0},{"$f":"IF(SUM($S138:AO138)+AO138>$X23,$X23-SUM($S138:AO138),AO138)","v":0},{"$f":"IF(SUM($S138:AP138)+AP138>$X23,$X23-SUM($S138:AP138),AP138)","v":0},{"$f":"IF(SUM($S138:AQ138)+AQ138>$X23,$X23-SUM($S138:AQ138),AQ138)","v":0},{"$f":"IF(SUM($S138:AR138)+AR138>$X23,$X23-SUM($S138:AR138),AR138)","v":0},{"$f":"IF(SUM($S138:AS138)+AS138>$X23,$X23-SUM($S138:AS138),AS138)","v":0},{"$f":"IF(SUM($S138:AT138)+AT138>$X23,$X23-SUM($S138:AT138),AT138)","v":0},{"$f":"IF(SUM($S138:AU138)+AU138>$X23,$X23-SUM($S138:AU138),AU138)","v":0},{"$f":"IF(SUM($S138:AV138)+AV138>$X23,$X23-SUM($S138:AV138),AV138)","v":0},{"$f":"IF(SUM($S138:AW138)+AW138>$X23,$X23-SUM($S138:AW138),AW138)","v":0},{"$f":"IF(SUM($S138:AX138)+AX138>$X23,$X23-SUM($S138:AX138),AX138)","v":0},{"$f":"IF(SUM($S138:AY138)+AY138>$X23,$X23-SUM($S138:AY138),AY138)","v":0},{"$f":"IF(SUM($S138:AZ138)+AZ138>$X23,$X23-SUM($S138:AZ138),AZ138)","v":0},{"$f":"IF(SUM($S138:BA138)+BA138>$X23,$X23-SUM($S138:BA138),BA138)","v":0},{"$f":"IF(SUM($S138:BB138)+BB138>$X23,$X23-SUM($S138:BB138),BB138)","v":0},{"$f":"IF(SUM($S138:BC138)+BC138>$X23,$X23-SUM($S138:BC138),BC138)","v":0},{"$f":"IF(SUM($S138:BD138)+BD138>$X23,$X23-SUM($S138:BD138),BD138)","v":0},{"$f":"IF(SUM($S138:BE138)+BE138>$X23,$X23-SUM($S138:BE138),BE138)","v":0},{"$f":"IF(SUM($S138:BF138)+BF138>$X23,$X23-SUM($S138:BF138),BF138)","v":0},{"$f":"IF(SUM($S138:BG138)+BG138>$X23,$X23-SUM($S138:BG138),BG138)","v":0},{"$f":"IF(SUM($S138:BH138)+BH138>$X23,$X23-SUM($S138:BH138),BH138)","v":0},{"$f":"IF(SUM($S138:BI138)+BI138>$X23,$X23-SUM($S138:BI138),BI138)","v":0},{"$f":"IF(SUM($S138:BJ138)+BJ138>$X23,$X23-SUM($S138:BJ138),BJ138)","v":0},{"$f":"IF(SUM($S138:BK138)+BK138>$X23,$X23-SUM($S138:BK138),BK138)","v":0},{"$f":"IF(SUM($S138:BL138)+BL138>$X23,$X23-SUM($S138:BL138),BL138)","v":0},{"$f":"IF(SUM($S138:BM138)+BM138>$X23,$X23-SUM($S138:BM138),BM138)","v":0},{"$f":"IF(SUM($S138:BN138)+BN138>$X23,$X23-SUM($S138:BN138),BN138)","v":0},{"$f":"IF(SUM($S138:BO138)+BO138>$X23,$X23-SUM($S138:BO138),BO138)","v":0},{"$f":"IF(SUM($S138:BP138)+BP138>$X23,$X23-SUM($S138:BP138),BP138)","v":0},{"$f":"IF(SUM($S138:BQ138)+BQ138>$X23,$X23-SUM($S138:BQ138),BQ138)","v":0},{"$f":"IF(SUM($S138:BR138)+BR138>$X23,$X23-SUM($S138:BR138),BR138)","v":0},{"$f":"IF(SUM($S138:BS138)+BS138>$X23,$X23-SUM($S138:BS138),BS138)","v":0},{"$f":"IF(SUM($S138:BT138)+BT138>$X23,$X23-SUM($S138:BT138),BT138)","v":0},{"$f":"IF(SUM($S138:BU138)+BU138>$X23,$X23-SUM($S138:BU138),BU138)","v":0},{"$f":"IF(SUM($S138:BV138)+BV138>$X23,$X23-SUM($S138:BV138),BV138)","v":0},{"$f":"IF(SUM($S138:BW138)+BW138>$X23,$X23-SUM($S138:BW138),BW138)","v":0},{"$f":"IF(SUM($S138:BX138)+BX138>$X23,$X23-SUM($S138:BX138),BX138)","v":0},{"$f":"IF(SUM($S138:BY138)+BY138>$X23,$X23-SUM($S138:BY138),BY138)","v":0},{"$f":"IF(SUM($S138:BZ138)+BZ138>$X23,$X23-SUM($S138:BZ138),BZ138)","v":0},{"$f":"IF(SUM($S138:CA138)+CA138>$X23,$X23-SUM($S138:CA138),CA138)","v":0},{"$f":"IF(SUM($S138:CB138)+CB138>$X23,$X23-SUM($S138:CB138),CB138)","v":0},{"$f":"IF(SUM($S138:CC138)+CC138>$X23,$X23-SUM($S138:CC138),CC138)","v":0},{"$f":"IF(SUM($S138:CD138)+CD138>$X23,$X23-SUM($S138:CD138),CD138)","v":0},{"$f":"IF(SUM($S138:CE138)+CE138>$X23,$X23-SUM($S138:CE138),CE138)","v":0},{"$f":"IF(SUM($S138:CF138)+CF138>$X23,$X23-SUM($S138:CF138),CF138)","v":0},{"$f":"IF(SUM($S138:CG138)+CG138>$X23,$X23-SUM($S138:CG138),CG138)","v":0},{"$f":"IF(SUM($S138:CH138)+CH138>$X23,$X23-SUM($S138:CH138),CH138)","v":0},{"$f":"IF(SUM($S138:CI138)+CI138>$X23,$X23-SUM($S138:CI138),CI138)","v":0},{"$f":"IF(SUM($S138:CJ138)+CJ138>$X23,$X23-SUM($S138:CJ138),CJ138)","v":0},{"$f":"IF(SUM($S138:CK138)+CK138>$X23,$X23-SUM($S138:CK138),CK138)","v":0},{"$f":"IF(SUM($S138:CL138)+CL138>$X23,$X23-SUM($S138:CL138),CL138)","v":0},{"$f":"IF(SUM($S138:CM138)+CM138>$X23,$X23-SUM($S138:CM138),CM138)","v":0},{"$f":"IF(SUM($S138:CN138)+CN138>$X23,$X23-SUM($S138:CN138),CN138)","v":0},{"$f":"IF(SUM($S138:CO138)+CO138>$X23,$X23-SUM($S138:CO138),CO138)","v":0},{"$f":"IF(SUM($S138:CP138)+CP138>$X23,$X23-SUM($S138:CP138),CP138)","v":0},{"$f":"IF(SUM($S138:CQ138)+CQ138>$X23,$X23-SUM($S138:CQ138),CQ138)","v":0},{"$f":"IF(SUM($S138:CR138)+CR138>$X23,$X23-SUM($S138:CR138),CR138)","v":0},{"$f":"IF(SUM($S138:CS138)+CS138>$X23,$X23-SUM($S138:CS138),CS138)","v":0},{"$f":"IF(SUM($S138:CT138)+CT138>$X23,$X23-SUM($S138:CT138),CT138)","v":0},{"$f":"IF(SUM($S138:CU138)+CU138>$X23,$X23-SUM($S138:CU138),CU138)","v":0},{"$f":"IF(SUM($S138:CV138)+CV138>$X23,$X23-SUM($S138:CV138),CV138)","v":0},{"$f":"IF(SUM($S138:CW138)+CW138>$X23,$X23-SUM($S138:CW138),CW138)","v":0},{"$f":"IF(SUM($S138:CX138)+CX138>$X23,$X23-SUM($S138:CX138),CX138)","v":0},{"$f":"IF(SUM($S138:CY138)+CY138>$X23,$X23-SUM($S138:CY138),CY138)","v":0},{"$f":"IF(SUM($S138:CZ138)+CZ138>$X23,$X23-SUM($S138:CZ138),CZ138)","v":0},{"$f":"IF(SUM($S138:DA138)+DA138>$X23,$X23-SUM($S138:DA138),DA138)","v":0},{"$f":"IF(SUM($S138:DB138)+DB138>$X23,$X23-SUM($S138:DB138),DB138)","v":0},{"$f":"IF(SUM($S138:DC138)+DC138>$X23,$X23-SUM($S138:DC138),DC138)","v":0},{"$f":"IF(SUM($S138:DD138)+DD138>$X23,$X23-SUM($S138:DD138),DD138)","v":0},{"$f":"IF(SUM($S138:DE138)+DE138>$X23,$X23-SUM($S138:DE138),DE138)","v":0},{"$f":"IF(SUM($S138:DF138)+DF138>$X23,$X23-SUM($S138:DF138),DF138)","v":0},{"$f":"IF(SUM($S138:DG138)+DG138>$X23,$X23-SUM($S138:DG138),DG138)","v":0},{"$f":"IF(SUM($S138:DH138)+DH138>$X23,$X23-SUM($S138:DH138),DH138)","v":0},{"$f":"IF(SUM($S138:DI138)+DI138>$X23,$X23-SUM($S138:DI138),DI138)","v":0},{"$f":"IF(SUM($S138:DJ138)+DJ138>$X23,$X23-SUM($S138:DJ138),DJ138)","v":0},{"$f":"IF(SUM($S138:DK138)+DK138>$X23,$X23-SUM($S138:DK138),DK138)","v":0},{"$f":"IF(SUM($S138:DL138)+DL138>$X23,$X23-SUM($S138:DL138),DL138)","v":0},{"$f":"IF(SUM($S138:DM138)+DM138>$X23,$X23-SUM($S138:DM138),DM138)","v":0},{"$f":"IF(SUM($S138:DN138)+DN138>$X23,$X23-SUM($S138:DN138),DN138)","v":0},{"$f":"IF(SUM($S138:DO138)+DO138>$X23,$X23-SUM($S138:DO138),DO138)","v":0},{"$f":"IF(SUM($S138:DP138)+DP138>$X23,$X23-SUM($S138:DP138),DP138)","v":0},{"$f":"IF(SUM($S138:DQ138)+DQ138>$X23,$X23-SUM($S138:DQ138),DQ138)","v":0},{"$f":"IF(SUM($S138:DR138)+DR138>$X23,$X23-SUM($S138:DR138),DR138)","v":0},{"$f":"IF(SUM($S138:DS138)+DS138>$X23,$X23-SUM($S138:DS138),DS138)","v":0},{"$f":"IF(SUM($S138:DT138)+DT138>$X23,$X23-SUM($S138:DT138),DT138)","v":0},{"$f":"IF(SUM($S138:DU138)+DU138>$X23,$X23-SUM($S138:DU138),DU138)","v":0},{"$f":"IF(SUM($S138:DV138)+DV138>$X23,$X23-SUM($S138:DV138),DV138)","v":0},{"$f":"IF(SUM($S138:DW138)+DW138>$X23,$X23-SUM($S138:DW138),DW138)","v":0},{"$f":"IF(SUM($S138:DX138)+DX138>$X23,$X23-SUM($S138:DX138),DX138)","v":0},{"$f":"IF(SUM($S138:DY138)+DY138>$X23,$X23-SUM($S138:DY138),DY138)","v":0},{"$f":"IF(SUM($S138:DZ138)+DZ138>$X23,$X23-SUM($S138:DZ138),DZ138)","v":0},{"$f":"IF(SUM($S138:EA138)+EA138>$X23,$X23-SUM($S138:EA138),EA138)","v":0},{"$f":"IF(SUM($S138:EB138)+EB138>$X23,$X23-SUM($S138:EB138),EB138)","v":0},{"$f":"IF(SUM($S138:EC138)+EC138>$X23,$X23-SUM($S138:EC138),EC138)","v":0},{"$f":"IF(SUM($S138:ED138)+ED138>$X23,$X23-SUM($S138:ED138),ED138)","v":0},{"$f":"IF(SUM($S138:EE138)+EE138>$X23,$X23-SUM($S138:EE138),EE138)","v":0},{"$f":"IF(SUM($S138:EF138)+EF138>$X23,$X23-SUM($S138:EF138),EF138)","v":0},{"$f":"IF(SUM($S138:EG138)+EG138>$X23,$X23-SUM($S138:EG138),EG138)","v":0},{"$f":"IF(SUM($S138:EH138)+EH138>$X23,$X23-SUM($S138:EH138),EH138)","v":0},{"$f":"IF(SUM($S138:EI138)+EI138>$X23,$X23-SUM($S138:EI138),EI138)","v":0},{"$f":"IF(SUM($S138:EJ138)+EJ138>$X23,$X23-SUM($S138:EJ138),EJ138)","v":0},{"$f":"IF(SUM($S138:EK138)+EK138>$X23,$X23-SUM($S138:EK138),EK138)","v":0},{"$f":"IF(SUM($S138:EL138)+EL138>$X23,$X23-SUM($S138:EL138),EL138)","v":0},{"$f":"IF(SUM($S138:EM138)+EM138>$X23,$X23-SUM($S138:EM138),EM138)","v":0},{"$f":"IF(SUM($S138:EN138)+EN138>$X23,$X23-SUM($S138:EN138),EN138)","v":0},{"$f":"IF(SUM($S138:EO138)+EO138>$X23,$X23-SUM($S138:EO138),EO138)","v":0},{"$f":"IF(SUM($S138:EP138)+EP138>$X23,$X23-SUM($S138:EP138),EP138)","v":0},{"$f":"IF(SUM($S138:EQ138)+EQ138>$X23,$X23-SUM($S138:EQ138),EQ138)","v":0},{"$f":"IF(SUM($S138:ER138)+ER138>$X23,$X23-SUM($S138:ER138),ER138)","v":0},{"$f":"IF(SUM($S138:ES138)+ES138>$X23,$X23-SUM($S138:ES138),ES138)","v":0},{"$f":"IF(SUM($S138:ET138)+ET138>$X23,$X23-SUM($S138:ET138),ET138)","v":0},{"$f":"IF(SUM($S138:EU138)+EU138>$X23,$X23-SUM($S138:EU138),EU138)","v":0},{"$f":"IF(SUM($S138:EV138)+EV138>$X23,$X23-SUM($S138:EV138),EV138)","v":0},{"$f":"IF(SUM($S138:EW138)+EW138>$X23,$X23-SUM($S138:EW138),EW138)","v":0},{"$f":"IF(SUM($S138:EX138)+EX138>$X23,$X23-SUM($S138:EX138),EX138)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1716549999999997E-4,{"$f":"IF(SUM($S139:Y139)+Y139>$X24,$X24-SUM($S139:Y139),Y139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:Z139)+Z139>$X24,$X24-SUM($S139:Z139),Z139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AA139)+AA139>$X24,$X24-SUM($S139:AA139),AA139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AB139)+AB139>$X24,$X24-SUM($S139:AB139),AB139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AC139)+AC139>$X24,$X24-SUM($S139:AC139),AC139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AD139)+AD139>$X24,$X24-SUM($S139:AD139),AD139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AE139)+AE139>$X24,$X24-SUM($S139:AE139),AE139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AF139)+AF139>$X24,$X24-SUM($S139:AF139),AF139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AG139)+AG139>$X24,$X24-SUM($S139:AG139),AG139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AH139)+AH139>$X24,$X24-SUM($S139:AH139),AH139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AI139)+AI139>$X24,$X24-SUM($S139:AI139),AI139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AJ139)+AJ139>$X24,$X24-SUM($S139:AJ139),AJ139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AK139)+AK139>$X24,$X24-SUM($S139:AK139),AK139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AL139)+AL139>$X24,$X24-SUM($S139:AL139),AL139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AM139)+AM139>$X24,$X24-SUM($S139:AM139),AM139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AN139)+AN139>$X24,$X24-SUM($S139:AN139),AN139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AO139)+AO139>$X24,$X24-SUM($S139:AO139),AO139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AP139)+AP139>$X24,$X24-SUM($S139:AP139),AP139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AQ139)+AQ139>$X24,$X24-SUM($S139:AQ139),AQ139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AR139)+AR139>$X24,$X24-SUM($S139:AR139),AR139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AS139)+AS139>$X24,$X24-SUM($S139:AS139),AS139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AT139)+AT139>$X24,$X24-SUM($S139:AT139),AT139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AU139)+AU139>$X24,$X24-SUM($S139:AU139),AU139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AV139)+AV139>$X24,$X24-SUM($S139:AV139),AV139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AW139)+AW139>$X24,$X24-SUM($S139:AW139),AW139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AX139)+AX139>$X24,$X24-SUM($S139:AX139),AX139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AY139)+AY139>$X24,$X24-SUM($S139:AY139),AY139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:AZ139)+AZ139>$X24,$X24-SUM($S139:AZ139),AZ139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BA139)+BA139>$X24,$X24-SUM($S139:BA139),BA139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BB139)+BB139>$X24,$X24-SUM($S139:BB139),BB139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BC139)+BC139>$X24,$X24-SUM($S139:BC139),BC139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BD139)+BD139>$X24,$X24-SUM($S139:BD139),BD139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BE139)+BE139>$X24,$X24-SUM($S139:BE139),BE139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BF139)+BF139>$X24,$X24-SUM($S139:BF139),BF139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BG139)+BG139>$X24,$X24-SUM($S139:BG139),BG139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BH139)+BH139>$X24,$X24-SUM($S139:BH139),BH139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BI139)+BI139>$X24,$X24-SUM($S139:BI139),BI139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BJ139)+BJ139>$X24,$X24-SUM($S139:BJ139),BJ139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BK139)+BK139>$X24,$X24-SUM($S139:BK139),BK139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BL139)+BL139>$X24,$X24-SUM($S139:BL139),BL139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BM139)+BM139>$X24,$X24-SUM($S139:BM139),BM139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BN139)+BN139>$X24,$X24-SUM($S139:BN139),BN139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BO139)+BO139>$X24,$X24-SUM($S139:BO139),BO139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BP139)+BP139>$X24,$X24-SUM($S139:BP139),BP139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BQ139)+BQ139>$X24,$X24-SUM($S139:BQ139),BQ139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BR139)+BR139>$X24,$X24-SUM($S139:BR139),BR139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BS139)+BS139>$X24,$X24-SUM($S139:BS139),BS139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BT139)+BT139>$X24,$X24-SUM($S139:BT139),BT139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BU139)+BU139>$X24,$X24-SUM($S139:BU139),BU139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BV139)+BV139>$X24,$X24-SUM($S139:BV139),BV139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BW139)+BW139>$X24,$X24-SUM($S139:BW139),BW139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BX139)+BX139>$X24,$X24-SUM($S139:BX139),BX139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BY139)+BY139>$X24,$X24-SUM($S139:BY139),BY139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:BZ139)+BZ139>$X24,$X24-SUM($S139:BZ139),BZ139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CA139)+CA139>$X24,$X24-SUM($S139:CA139),CA139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CB139)+CB139>$X24,$X24-SUM($S139:CB139),CB139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CC139)+CC139>$X24,$X24-SUM($S139:CC139),CC139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CD139)+CD139>$X24,$X24-SUM($S139:CD139),CD139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CE139)+CE139>$X24,$X24-SUM($S139:CE139),CE139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CF139)+CF139>$X24,$X24-SUM($S139:CF139),CF139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CG139)+CG139>$X24,$X24-SUM($S139:CG139),CG139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CH139)+CH139>$X24,$X24-SUM($S139:CH139),CH139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CI139)+CI139>$X24,$X24-SUM($S139:CI139),CI139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CJ139)+CJ139>$X24,$X24-SUM($S139:CJ139),CJ139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CK139)+CK139>$X24,$X24-SUM($S139:CK139),CK139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CL139)+CL139>$X24,$X24-SUM($S139:CL139),CL139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CM139)+CM139>$X24,$X24-SUM($S139:CM139),CM139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CN139)+CN139>$X24,$X24-SUM($S139:CN139),CN139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CO139)+CO139>$X24,$X24-SUM($S139:CO139),CO139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CP139)+CP139>$X24,$X24-SUM($S139:CP139),CP139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CQ139)+CQ139>$X24,$X24-SUM($S139:CQ139),CQ139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CR139)+CR139>$X24,$X24-SUM($S139:CR139),CR139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CS139)+CS139>$X24,$X24-SUM($S139:CS139),CS139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CT139)+CT139>$X24,$X24-SUM($S139:CT139),CT139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CU139)+CU139>$X24,$X24-SUM($S139:CU139),CU139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CV139)+CV139>$X24,$X24-SUM($S139:CV139),CV139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CW139)+CW139>$X24,$X24-SUM($S139:CW139),CW139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CX139)+CX139>$X24,$X24-SUM($S139:CX139),CX139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CY139)+CY139>$X24,$X24-SUM($S139:CY139),CY139)","v":2.1716549999999997E-4},{"$f":"IF(SUM($S139:CZ139)+CZ139>$X24,$X24-SUM($S139:CZ139),CZ139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DA139)+DA139>$X24,$X24-SUM($S139:DA139),DA139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DB139)+DB139>$X24,$X24-SUM($S139:DB139),DB139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DC139)+DC139>$X24,$X24-SUM($S139:DC139),DC139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DD139)+DD139>$X24,$X24-SUM($S139:DD139),DD139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DE139)+DE139>$X24,$X24-SUM($S139:DE139),DE139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DF139)+DF139>$X24,$X24-SUM($S139:DF139),DF139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DG139)+DG139>$X24,$X24-SUM($S139:DG139),DG139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DH139)+DH139>$X24,$X24-SUM($S139:DH139),DH139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DI139)+DI139>$X24,$X24-SUM($S139:DI139),DI139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DJ139)+DJ139>$X24,$X24-SUM($S139:DJ139),DJ139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DK139)+DK139>$X24,$X24-SUM($S139:DK139),DK139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DL139)+DL139>$X24,$X24-SUM($S139:DL139),DL139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DM139)+DM139>$X24,$X24-SUM($S139:DM139),DM139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DN139)+DN139>$X24,$X24-SUM($S139:DN139),DN139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DO139)+DO139>$X24,$X24-SUM($S139:DO139),DO139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DP139)+DP139>$X24,$X24-SUM($S139:DP139),DP139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DQ139)+DQ139>$X24,$X24-SUM($S139:DQ139),DQ139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DR139)+DR139>$X24,$X24-SUM($S139:DR139),DR139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DS139)+DS139>$X24,$X24-SUM($S139:DS139),DS139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DT139)+DT139>$X24,$X24-SUM($S139:DT139),DT139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DU139)+DU139>$X24,$X24-SUM($S139:DU139),DU139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DV139)+DV139>$X24,$X24-SUM($S139:DV139),DV139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DW139)+DW139>$X24,$X24-SUM($S139:DW139),DW139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DX139)+DX139>$X24,$X24-SUM($S139:DX139),DX139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DY139)+DY139>$X24,$X24-SUM($S139:DY139),DY139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:DZ139)+DZ139>$X24,$X24-SUM($S139:DZ139),DZ139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EA139)+EA139>$X24,$X24-SUM($S139:EA139),EA139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EB139)+EB139>$X24,$X24-SUM($S139:EB139),EB139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EC139)+EC139>$X24,$X24-SUM($S139:EC139),EC139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:ED139)+ED139>$X24,$X24-SUM($S139:ED139),ED139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EE139)+EE139>$X24,$X24-SUM($S139:EE139),EE139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EF139)+EF139>$X24,$X24-SUM($S139:EF139),EF139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EG139)+EG139>$X24,$X24-SUM($S139:EG139),EG139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EH139)+EH139>$X24,$X24-SUM($S139:EH139),EH139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EI139)+EI139>$X24,$X24-SUM($S139:EI139),EI139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EJ139)+EJ139>$X24,$X24-SUM($S139:EJ139),EJ139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EK139)+EK139>$X24,$X24-SUM($S139:EK139),EK139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EL139)+EL139>$X24,$X24-SUM($S139:EL139),EL139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EM139)+EM139>$X24,$X24-SUM($S139:EM139),EM139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EN139)+EN139>$X24,$X24-SUM($S139:EN139),EN139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EO139)+EO139>$X24,$X24-SUM($S139:EO139),EO139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EP139)+EP139>$X24,$X24-SUM($S139:EP139),EP139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EQ139)+EQ139>$X24,$X24-SUM($S139:EQ139),EQ139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:ER139)+ER139>$X24,$X24-SUM($S139:ER139),ER139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:ES139)+ES139>$X24,$X24-SUM($S139:ES139),ES139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:ET139)+ET139>$X24,$X24-SUM($S139:ET139),ET139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EU139)+EU139>$X24,$X24-SUM($S139:EU139),EU139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EV139)+EV139>$X24,$X24-SUM($S139:EV139),EV139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EW139)+EW139>$X24,$X24-SUM($S139:EW139),EW139)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S139:EX139)+EX139>$X24,$X24-SUM($S139:EX139),EX139)","v":-3.4694469519536142E-18}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.486018875E-3,{"$f":"IF(SUM($S140:Y140)+Y140>$X25,$X25-SUM($S140:Y140),Y140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:Z140)+Z140>$X25,$X25-SUM($S140:Z140),Z140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AA140)+AA140>$X25,$X25-SUM($S140:AA140),AA140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AB140)+AB140>$X25,$X25-SUM($S140:AB140),AB140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AC140)+AC140>$X25,$X25-SUM($S140:AC140),AC140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AD140)+AD140>$X25,$X25-SUM($S140:AD140),AD140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AE140)+AE140>$X25,$X25-SUM($S140:AE140),AE140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AF140)+AF140>$X25,$X25-SUM($S140:AF140),AF140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AG140)+AG140>$X25,$X25-SUM($S140:AG140),AG140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AH140)+AH140>$X25,$X25-SUM($S140:AH140),AH140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AI140)+AI140>$X25,$X25-SUM($S140:AI140),AI140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AJ140)+AJ140>$X25,$X25-SUM($S140:AJ140),AJ140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AK140)+AK140>$X25,$X25-SUM($S140:AK140),AK140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AL140)+AL140>$X25,$X25-SUM($S140:AL140),AL140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AM140)+AM140>$X25,$X25-SUM($S140:AM140),AM140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AN140)+AN140>$X25,$X25-SUM($S140:AN140),AN140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AO140)+AO140>$X25,$X25-SUM($S140:AO140),AO140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AP140)+AP140>$X25,$X25-SUM($S140:AP140),AP140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AQ140)+AQ140>$X25,$X25-SUM($S140:AQ140),AQ140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AR140)+AR140>$X25,$X25-SUM($S140:AR140),AR140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AS140)+AS140>$X25,$X25-SUM($S140:AS140),AS140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AT140)+AT140>$X25,$X25-SUM($S140:AT140),AT140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AU140)+AU140>$X25,$X25-SUM($S140:AU140),AU140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AV140)+AV140>$X25,$X25-SUM($S140:AV140),AV140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AW140)+AW140>$X25,$X25-SUM($S140:AW140),AW140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AX140)+AX140>$X25,$X25-SUM($S140:AX140),AX140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AY140)+AY140>$X25,$X25-SUM($S140:AY140),AY140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:AZ140)+AZ140>$X25,$X25-SUM($S140:AZ140),AZ140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BA140)+BA140>$X25,$X25-SUM($S140:BA140),BA140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BB140)+BB140>$X25,$X25-SUM($S140:BB140),BB140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BC140)+BC140>$X25,$X25-SUM($S140:BC140),BC140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BD140)+BD140>$X25,$X25-SUM($S140:BD140),BD140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BE140)+BE140>$X25,$X25-SUM($S140:BE140),BE140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BF140)+BF140>$X25,$X25-SUM($S140:BF140),BF140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BG140)+BG140>$X25,$X25-SUM($S140:BG140),BG140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BH140)+BH140>$X25,$X25-SUM($S140:BH140),BH140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BI140)+BI140>$X25,$X25-SUM($S140:BI140),BI140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BJ140)+BJ140>$X25,$X25-SUM($S140:BJ140),BJ140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BK140)+BK140>$X25,$X25-SUM($S140:BK140),BK140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BL140)+BL140>$X25,$X25-SUM($S140:BL140),BL140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BM140)+BM140>$X25,$X25-SUM($S140:BM140),BM140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BN140)+BN140>$X25,$X25-SUM($S140:BN140),BN140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BO140)+BO140>$X25,$X25-SUM($S140:BO140),BO140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BP140)+BP140>$X25,$X25-SUM($S140:BP140),BP140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BQ140)+BQ140>$X25,$X25-SUM($S140:BQ140),BQ140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BR140)+BR140>$X25,$X25-SUM($S140:BR140),BR140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BS140)+BS140>$X25,$X25-SUM($S140:BS140),BS140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BT140)+BT140>$X25,$X25-SUM($S140:BT140),BT140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BU140)+BU140>$X25,$X25-SUM($S140:BU140),BU140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BV140)+BV140>$X25,$X25-SUM($S140:BV140),BV140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BW140)+BW140>$X25,$X25-SUM($S140:BW140),BW140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BX140)+BX140>$X25,$X25-SUM($S140:BX140),BX140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BY140)+BY140>$X25,$X25-SUM($S140:BY140),BY140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:BZ140)+BZ140>$X25,$X25-SUM($S140:BZ140),BZ140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CA140)+CA140>$X25,$X25-SUM($S140:CA140),CA140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CB140)+CB140>$X25,$X25-SUM($S140:CB140),CB140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CC140)+CC140>$X25,$X25-SUM($S140:CC140),CC140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CD140)+CD140>$X25,$X25-SUM($S140:CD140),CD140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CE140)+CE140>$X25,$X25-SUM($S140:CE140),CE140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CF140)+CF140>$X25,$X25-SUM($S140:CF140),CF140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CG140)+CG140>$X25,$X25-SUM($S140:CG140),CG140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CH140)+CH140>$X25,$X25-SUM($S140:CH140),CH140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CI140)+CI140>$X25,$X25-SUM($S140:CI140),CI140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CJ140)+CJ140>$X25,$X25-SUM($S140:CJ140),CJ140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CK140)+CK140>$X25,$X25-SUM($S140:CK140),CK140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CL140)+CL140>$X25,$X25-SUM($S140:CL140),CL140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CM140)+CM140>$X25,$X25-SUM($S140:CM140),CM140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CN140)+CN140>$X25,$X25-SUM($S140:CN140),CN140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CO140)+CO140>$X25,$X25-SUM($S140:CO140),CO140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CP140)+CP140>$X25,$X25-SUM($S140:CP140),CP140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CQ140)+CQ140>$X25,$X25-SUM($S140:CQ140),CQ140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CR140)+CR140>$X25,$X25-SUM($S140:CR140),CR140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CS140)+CS140>$X25,$X25-SUM($S140:CS140),CS140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CT140)+CT140>$X25,$X25-SUM($S140:CT140),CT140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CU140)+CU140>$X25,$X25-SUM($S140:CU140),CU140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CV140)+CV140>$X25,$X25-SUM($S140:CV140),CV140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CW140)+CW140>$X25,$X25-SUM($S140:CW140),CW140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CX140)+CX140>$X25,$X25-SUM($S140:CX140),CX140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CY140)+CY140>$X25,$X25-SUM($S140:CY140),CY140)","v":3.486018875E-3},{"$f":"IF(SUM($S140:CZ140)+CZ140>$X25,$X25-SUM($S140:CZ140),CZ140)","v":2.2204460492503131E-16},{"$f":"IF(SUM($S140:DA140)+DA140>$X25,$X25-SUM($S140:DA140),DA140)","v":2.2204460492503131E-16},{"$f":"IF(SUM($S140:DB140)+DB140>$X25,$X25-SUM($S140:DB140),DB140)","v":2.2204460492503131E-16},{"$f":"IF(SUM($S140:DC140)+DC140>$X25,$X25-SUM($S140:DC140),DC140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DD140)+DD140>$X25,$X25-SUM($S140:DD140),DD140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DE140)+DE140>$X25,$X25-SUM($S140:DE140),DE140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DF140)+DF140>$X25,$X25-SUM($S140:DF140),DF140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DG140)+DG140>$X25,$X25-SUM($S140:DG140),DG140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DH140)+DH140>$X25,$X25-SUM($S140:DH140),DH140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DI140)+DI140>$X25,$X25-SUM($S140:DI140),DI140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DJ140)+DJ140>$X25,$X25-SUM($S140:DJ140),DJ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DK140)+DK140>$X25,$X25-SUM($S140:DK140),DK140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DL140)+DL140>$X25,$X25-SUM($S140:DL140),DL140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DM140)+DM140>$X25,$X25-SUM($S140:DM140),DM140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DN140)+DN140>$X25,$X25-SUM($S140:DN140),DN140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DO140)+DO140>$X25,$X25-SUM($S140:DO140),DO140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DP140)+DP140>$X25,$X25-SUM($S140:DP140),DP140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DQ140)+DQ140>$X25,$X25-SUM($S140:DQ140),DQ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DR140)+DR140>$X25,$X25-SUM($S140:DR140),DR140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DS140)+DS140>$X25,$X25-SUM($S140:DS140),DS140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DT140)+DT140>$X25,$X25-SUM($S140:DT140),DT140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DU140)+DU140>$X25,$X25-SUM($S140:DU140),DU140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DV140)+DV140>$X25,$X25-SUM($S140:DV140),DV140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DW140)+DW140>$X25,$X25-SUM($S140:DW140),DW140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DX140)+DX140>$X25,$X25-SUM($S140:DX140),DX140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DY140)+DY140>$X25,$X25-SUM($S140:DY140),DY140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:DZ140)+DZ140>$X25,$X25-SUM($S140:DZ140),DZ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EA140)+EA140>$X25,$X25-SUM($S140:EA140),EA140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EB140)+EB140>$X25,$X25-SUM($S140:EB140),EB140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EC140)+EC140>$X25,$X25-SUM($S140:EC140),EC140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:ED140)+ED140>$X25,$X25-SUM($S140:ED140),ED140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EE140)+EE140>$X25,$X25-SUM($S140:EE140),EE140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EF140)+EF140>$X25,$X25-SUM($S140:EF140),EF140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EG140)+EG140>$X25,$X25-SUM($S140:EG140),EG140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EH140)+EH140>$X25,$X25-SUM($S140:EH140),EH140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EI140)+EI140>$X25,$X25-SUM($S140:EI140),EI140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EJ140)+EJ140>$X25,$X25-SUM($S140:EJ140),EJ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EK140)+EK140>$X25,$X25-SUM($S140:EK140),EK140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EL140)+EL140>$X25,$X25-SUM($S140:EL140),EL140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EM140)+EM140>$X25,$X25-SUM($S140:EM140),EM140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EN140)+EN140>$X25,$X25-SUM($S140:EN140),EN140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EO140)+EO140>$X25,$X25-SUM($S140:EO140),EO140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EP140)+EP140>$X25,$X25-SUM($S140:EP140),EP140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EQ140)+EQ140>$X25,$X25-SUM($S140:EQ140),EQ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:ER140)+ER140>$X25,$X25-SUM($S140:ER140),ER140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:ES140)+ES140>$X25,$X25-SUM($S140:ES140),ES140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:ET140)+ET140>$X25,$X25-SUM($S140:ET140),ET140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EU140)+EU140>$X25,$X25-SUM($S140:EU140),EU140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EV140)+EV140>$X25,$X25-SUM($S140:EV140),EV140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EW140)+EW140>$X25,$X25-SUM($S140:EW140),EW140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S140:EX140)+EX140>$X25,$X25-SUM($S140:EX140),EX140)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6181937500000001E-3,{"$f":"IF(SUM($S141:Y141)+Y141>$X26,$X26-SUM($S141:Y141),Y141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:Z141)+Z141>$X26,$X26-SUM($S141:Z141),Z141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AA141)+AA141>$X26,$X26-SUM($S141:AA141),AA141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AB141)+AB141>$X26,$X26-SUM($S141:AB141),AB141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AC141)+AC141>$X26,$X26-SUM($S141:AC141),AC141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AD141)+AD141>$X26,$X26-SUM($S141:AD141),AD141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AE141)+AE141>$X26,$X26-SUM($S141:AE141),AE141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AF141)+AF141>$X26,$X26-SUM($S141:AF141),AF141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AG141)+AG141>$X26,$X26-SUM($S141:AG141),AG141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AH141)+AH141>$X26,$X26-SUM($S141:AH141),AH141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AI141)+AI141>$X26,$X26-SUM($S141:AI141),AI141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AJ141)+AJ141>$X26,$X26-SUM($S141:AJ141),AJ141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AK141)+AK141>$X26,$X26-SUM($S141:AK141),AK141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AL141)+AL141>$X26,$X26-SUM($S141:AL141),AL141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AM141)+AM141>$X26,$X26-SUM($S141:AM141),AM141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AN141)+AN141>$X26,$X26-SUM($S141:AN141),AN141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AO141)+AO141>$X26,$X26-SUM($S141:AO141),AO141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AP141)+AP141>$X26,$X26-SUM($S141:AP141),AP141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AQ141)+AQ141>$X26,$X26-SUM($S141:AQ141),AQ141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AR141)+AR141>$X26,$X26-SUM($S141:AR141),AR141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AS141)+AS141>$X26,$X26-SUM($S141:AS141),AS141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AT141)+AT141>$X26,$X26-SUM($S141:AT141),AT141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AU141)+AU141>$X26,$X26-SUM($S141:AU141),AU141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AV141)+AV141>$X26,$X26-SUM($S141:AV141),AV141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AW141)+AW141>$X26,$X26-SUM($S141:AW141),AW141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AX141)+AX141>$X26,$X26-SUM($S141:AX141),AX141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AY141)+AY141>$X26,$X26-SUM($S141:AY141),AY141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:AZ141)+AZ141>$X26,$X26-SUM($S141:AZ141),AZ141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BA141)+BA141>$X26,$X26-SUM($S141:BA141),BA141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BB141)+BB141>$X26,$X26-SUM($S141:BB141),BB141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BC141)+BC141>$X26,$X26-SUM($S141:BC141),BC141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BD141)+BD141>$X26,$X26-SUM($S141:BD141),BD141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BE141)+BE141>$X26,$X26-SUM($S141:BE141),BE141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BF141)+BF141>$X26,$X26-SUM($S141:BF141),BF141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BG141)+BG141>$X26,$X26-SUM($S141:BG141),BG141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BH141)+BH141>$X26,$X26-SUM($S141:BH141),BH141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BI141)+BI141>$X26,$X26-SUM($S141:BI141),BI141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BJ141)+BJ141>$X26,$X26-SUM($S141:BJ141),BJ141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BK141)+BK141>$X26,$X26-SUM($S141:BK141),BK141)","v":7.6181937500000001E-3},{"$f":"IF(SUM($S141:BL141)+BL141>$X26,$X26-SUM($S141:BL141),BL141)","v":0},{"$f":"IF(SUM($S141:BM141)+BM141>$X26,$X26-SUM($S141:BM141),BM141)","v":0},{"$f":"IF(SUM($S141:BN141)+BN141>$X26,$X26-SUM($S141:BN141),BN141)","v":0},{"$f":"IF(SUM($S141:BO141)+BO141>$X26,$X26-SUM($S141:BO141),BO141)","v":0},{"$f":"IF(SUM($S141:BP141)+BP141>$X26,$X26-SUM($S141:BP141),BP141)","v":0},{"$f":"IF(SUM($S141:BQ141)+BQ141>$X26,$X26-SUM($S141:BQ141),BQ141)","v":0},{"$f":"IF(SUM($S141:BR141)+BR141>$X26,$X26-SUM($S141:BR141),BR141)","v":0},{"$f":"IF(SUM($S141:BS141)+BS141>$X26,$X26-SUM($S141:BS141),BS141)","v":0},{"$f":"IF(SUM($S141:BT141)+BT141>$X26,$X26-SUM($S141:BT141),BT141)","v":0},{"$f":"IF(SUM($S141:BU141)+BU141>$X26,$X26-SUM($S141:BU141),BU141)","v":0},{"$f":"IF(SUM($S141:BV141)+BV141>$X26,$X26-SUM($S141:BV141),BV141)","v":0},{"$f":"IF(SUM($S141:BW141)+BW141>$X26,$X26-SUM($S141:BW141),BW141)","v":0},{"$f":"IF(SUM($S141:BX141)+BX141>$X26,$X26-SUM($S141:BX141),BX141)","v":0},{"$f":"IF(SUM($S141:BY141)+BY141>$X26,$X26-SUM($S141:BY141),BY141)","v":0},{"$f":"IF(SUM($S141:BZ141)+BZ141>$X26,$X26-SUM($S141:BZ141),BZ141)","v":0},{"$f":"IF(SUM($S141:CA141)+CA141>$X26,$X26-SUM($S141:CA141),CA141)","v":0},{"$f":"IF(SUM($S141:CB141)+CB141>$X26,$X26-SUM($S141:CB141),CB141)","v":0},{"$f":"IF(SUM($S141:CC141)+CC141>$X26,$X26-SUM($S141:CC141),CC141)","v":0},{"$f":"IF(SUM($S141:CD141)+CD141>$X26,$X26-SUM($S141:CD141),CD141)","v":0},{"$f":"IF(SUM($S141:CE141)+CE141>$X26,$X26-SUM($S141:CE141),CE141)","v":0},{"$f":"IF(SUM($S141:CF141)+CF141>$X26,$X26-SUM($S141:CF141),CF141)","v":0},{"$f":"IF(SUM($S141:CG141)+CG141>$X26,$X26-SUM($S141:CG141),CG141)","v":0},{"$f":"IF(SUM($S141:CH141)+CH141>$X26,$X26-SUM($S141:CH141),CH141)","v":0},{"$f":"IF(SUM($S141:CI141)+CI141>$X26,$X26-SUM($S141:CI141),CI141)","v":0},{"$f":"IF(SUM($S141:CJ141)+CJ141>$X26,$X26-SUM($S141:CJ141),CJ141)","v":0},{"$f":"IF(SUM($S141:CK141)+CK141>$X26,$X26-SUM($S141:CK141),CK141)","v":0},{"$f":"IF(SUM($S141:CL141)+CL141>$X26,$X26-SUM($S141:CL141),CL141)","v":0},{"$f":"IF(SUM($S141:CM141)+CM141>$X26,$X26-SUM($S141:CM141),CM141)","v":0},{"$f":"IF(SUM($S141:CN141)+CN141>$X26,$X26-SUM($S141:CN141),CN141)","v":0},{"$f":"IF(SUM($S141:CO141)+CO141>$X26,$X26-SUM($S141:CO141),CO141)","v":0},{"$f":"IF(SUM($S141:CP141)+CP141>$X26,$X26-SUM($S141:CP141),CP141)","v":0},{"$f":"IF(SUM($S141:CQ141)+CQ141>$X26,$X26-SUM($S141:CQ141),CQ141)","v":0},{"$f":"IF(SUM($S141:CR141)+CR141>$X26,$X26-SUM($S141:CR141),CR141)","v":0},{"$f":"IF(SUM($S141:CS141)+CS141>$X26,$X26-SUM($S141:CS141),CS141)","v":0},{"$f":"IF(SUM($S141:CT141)+CT141>$X26,$X26-SUM($S141:CT141),CT141)","v":0},{"$f":"IF(SUM($S141:CU141)+CU141>$X26,$X26-SUM($S141:CU141),CU141)","v":0},{"$f":"IF(SUM($S141:CV141)+CV141>$X26,$X26-SUM($S141:CV141),CV141)","v":0},{"$f":"IF(SUM($S141:CW141)+CW141>$X26,$X26-SUM($S141:CW141),CW141)","v":0},{"$f":"IF(SUM($S141:CX141)+CX141>$X26,$X26-SUM($S141:CX141),CX141)","v":0},{"$f":"IF(SUM($S141:CY141)+CY141>$X26,$X26-SUM($S141:CY141),CY141)","v":0},{"$f":"IF(SUM($S141:CZ141)+CZ141>$X26,$X26-SUM($S141:CZ141),CZ141)","v":0},{"$f":"IF(SUM($S141:DA141)+DA141>$X26,$X26-SUM($S141:DA141),DA141)","v":0},{"$f":"IF(SUM($S141:DB141)+DB141>$X26,$X26-SUM($S141:DB141),DB141)","v":0},{"$f":"IF(SUM($S141:DC141)+DC141>$X26,$X26-SUM($S141:DC141),DC141)","v":0},{"$f":"IF(SUM($S141:DD141)+DD141>$X26,$X26-SUM($S141:DD141),DD141)","v":0},{"$f":"IF(SUM($S141:DE141)+DE141>$X26,$X26-SUM($S141:DE141),DE141)","v":0},{"$f":"IF(SUM($S141:DF141)+DF141>$X26,$X26-SUM($S141:DF141),DF141)","v":0},{"$f":"IF(SUM($S141:DG141)+DG141>$X26,$X26-SUM($S141:DG141),DG141)","v":0},{"$f":"IF(SUM($S141:DH141)+DH141>$X26,$X26-SUM($S141:DH141),DH141)","v":0},{"$f":"IF(SUM($S141:DI141)+DI141>$X26,$X26-SUM($S141:DI141),DI141)","v":0},{"$f":"IF(SUM($S141:DJ141)+DJ141>$X26,$X26-SUM($S141:DJ141),DJ141)","v":0},{"$f":"IF(SUM($S141:DK141)+DK141>$X26,$X26-SUM($S141:DK141),DK141)","v":0},{"$f":"IF(SUM($S141:DL141)+DL141>$X26,$X26-SUM($S141:DL141),DL141)","v":0},{"$f":"IF(SUM($S141:DM141)+DM141>$X26,$X26-SUM($S141:DM141),DM141)","v":0},{"$f":"IF(SUM($S141:DN141)+DN141>$X26,$X26-SUM($S141:DN141),DN141)","v":0},{"$f":"IF(SUM($S141:DO141)+DO141>$X26,$X26-SUM($S141:DO141),DO141)","v":0},{"$f":"IF(SUM($S141:DP141)+DP141>$X26,$X26-SUM($S141:DP141),DP141)","v":0},{"$f":"IF(SUM($S141:DQ141)+DQ141>$X26,$X26-SUM($S141:DQ141),DQ141)","v":0},{"$f":"IF(SUM($S141:DR141)+DR141>$X26,$X26-SUM($S141:DR141),DR141)","v":0},{"$f":"IF(SUM($S141:DS141)+DS141>$X26,$X26-SUM($S141:DS141),DS141)","v":0},{"$f":"IF(SUM($S141:DT141)+DT141>$X26,$X26-SUM($S141:DT141),DT141)","v":0},{"$f":"IF(SUM($S141:DU141)+DU141>$X26,$X26-SUM($S141:DU141),DU141)","v":0},{"$f":"IF(SUM($S141:DV141)+DV141>$X26,$X26-SUM($S141:DV141),DV141)","v":0},{"$f":"IF(SUM($S141:DW141)+DW141>$X26,$X26-SUM($S141:DW141),DW141)","v":0},{"$f":"IF(SUM($S141:DX141)+DX141>$X26,$X26-SUM($S141:DX141),DX141)","v":0},{"$f":"IF(SUM($S141:DY141)+DY141>$X26,$X26-SUM($S141:DY141),DY141)","v":0},{"$f":"IF(SUM($S141:DZ141)+DZ141>$X26,$X26-SUM($S141:DZ141),DZ141)","v":0},{"$f":"IF(SUM($S141:EA141)+EA141>$X26,$X26-SUM($S141:EA141),EA141)","v":0},{"$f":"IF(SUM($S141:EB141)+EB141>$X26,$X26-SUM($S141:EB141),EB141)","v":0},{"$f":"IF(SUM($S141:EC141)+EC141>$X26,$X26-SUM($S141:EC141),EC141)","v":0},{"$f":"IF(SUM($S141:ED141)+ED141>$X26,$X26-SUM($S141:ED141),ED141)","v":0},{"$f":"IF(SUM($S141:EE141)+EE141>$X26,$X26-SUM($S141:EE141),EE141)","v":0},{"$f":"IF(SUM($S141:EF141)+EF141>$X26,$X26-SUM($S141:EF141),EF141)","v":0},{"$f":"IF(SUM($S141:EG141)+EG141>$X26,$X26-SUM($S141:EG141),EG141)","v":0},{"$f":"IF(SUM($S141:EH141)+EH141>$X26,$X26-SUM($S141:EH141),EH141)","v":0},{"$f":"IF(SUM($S141:EI141)+EI141>$X26,$X26-SUM($S141:EI141),EI141)","v":0},{"$f":"IF(SUM($S141:EJ141)+EJ141>$X26,$X26-SUM($S141:EJ141),EJ141)","v":0},{"$f":"IF(SUM($S141:EK141)+EK141>$X26,$X26-SUM($S141:EK141),EK141)","v":0},{"$f":"IF(SUM($S141:EL141)+EL141>$X26,$X26-SUM($S141:EL141),EL141)","v":0},{"$f":"IF(SUM($S141:EM141)+EM141>$X26,$X26-SUM($S141:EM141),EM141)","v":0},{"$f":"IF(SUM($S141:EN141)+EN141>$X26,$X26-SUM($S141:EN141),EN141)","v":0},{"$f":"IF(SUM($S141:EO141)+EO141>$X26,$X26-SUM($S141:EO141),EO141)","v":0},{"$f":"IF(SUM($S141:EP141)+EP141>$X26,$X26-SUM($S141:EP141),EP141)","v":0},{"$f":"IF(SUM($S141:EQ141)+EQ141>$X26,$X26-SUM($S141:EQ141),EQ141)","v":0},{"$f":"IF(SUM($S141:ER141)+ER141>$X26,$X26-SUM($S141:ER141),ER141)","v":0},{"$f":"IF(SUM($S141:ES141)+ES141>$X26,$X26-SUM($S141:ES141),ES141)","v":0},{"$f":"IF(SUM($S141:ET141)+ET141>$X26,$X26-SUM($S141:ET141),ET141)","v":0},{"$f":"IF(SUM($S141:EU141)+EU141>$X26,$X26-SUM($S141:EU141),EU141)","v":0},{"$f":"IF(SUM($S141:EV141)+EV141>$X26,$X26-SUM($S141:EV141),EV141)","v":0},{"$f":"IF(SUM($S141:EW141)+EW141>$X26,$X26-SUM($S141:EW141),EW141)","v":0},{"$f":"IF(SUM($S141:EX141)+EX141>$X26,$X26-SUM($S141:EX141),EX141)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S142:Y142)+Y142>$X27,$X27-SUM($S142:Y142),Y142)","v":0},{"$f":"IF(SUM($S142:Z142)+Z142>$X27,$X27-SUM($S142:Z142),Z142)","v":0},{"$f":"IF(SUM($S142:AA142)+AA142>$X27,$X27-SUM($S142:AA142),AA142)","v":0},{"$f":"IF(SUM($S142:AB142)+AB142>$X27,$X27-SUM($S142:AB142),AB142)","v":0},{"$f":"IF(SUM($S142:AC142)+AC142>$X27,$X27-SUM($S142:AC142),AC142)","v":0},{"$f":"IF(SUM($S142:AD142)+AD142>$X27,$X27-SUM($S142:AD142),AD142)","v":0},{"$f":"IF(SUM($S142:AE142)+AE142>$X27,$X27-SUM($S142:AE142),AE142)","v":0},{"$f":"IF(SUM($S142:AF142)+AF142>$X27,$X27-SUM($S142:AF142),AF142)","v":0},{"$f":"IF(SUM($S142:AG142)+AG142>$X27,$X27-SUM($S142:AG142),AG142)","v":0},{"$f":"IF(SUM($S142:AH142)+AH142>$X27,$X27-SUM($S142:AH142),AH142)","v":0},{"$f":"IF(SUM($S142:AI142)+AI142>$X27,$X27-SUM($S142:AI142),AI142)","v":0},{"$f":"IF(SUM($S142:AJ142)+AJ142>$X27,$X27-SUM($S142:AJ142),AJ142)","v":0},{"$f":"IF(SUM($S142:AK142)+AK142>$X27,$X27-SUM($S142:AK142),AK142)","v":0},{"$f":"IF(SUM($S142:AL142)+AL142>$X27,$X27-SUM($S142:AL142),AL142)","v":0},{"$f":"IF(SUM($S142:AM142)+AM142>$X27,$X27-SUM($S142:AM142),AM142)","v":0},{"$f":"IF(SUM($S142:AN142)+AN142>$X27,$X27-SUM($S142:AN142),AN142)","v":0},{"$f":"IF(SUM($S142:AO142)+AO142>$X27,$X27-SUM($S142:AO142),AO142)","v":0},{"$f":"IF(SUM($S142:AP142)+AP142>$X27,$X27-SUM($S142:AP142),AP142)","v":0},{"$f":"IF(SUM($S142:AQ142)+AQ142>$X27,$X27-SUM($S142:AQ142),AQ142)","v":0},{"$f":"IF(SUM($S142:AR142)+AR142>$X27,$X27-SUM($S142:AR142),AR142)","v":0},{"$f":"IF(SUM($S142:AS142)+AS142>$X27,$X27-SUM($S142:AS142),AS142)","v":0},{"$f":"IF(SUM($S142:AT142)+AT142>$X27,$X27-SUM($S142:AT142),AT142)","v":0},{"$f":"IF(SUM($S142:AU142)+AU142>$X27,$X27-SUM($S142:AU142),AU142)","v":0},{"$f":"IF(SUM($S142:AV142)+AV142>$X27,$X27-SUM($S142:AV142),AV142)","v":0},{"$f":"IF(SUM($S142:AW142)+AW142>$X27,$X27-SUM($S142:AW142),AW142)","v":0},{"$f":"IF(SUM($S142:AX142)+AX142>$X27,$X27-SUM($S142:AX142),AX142)","v":0},{"$f":"IF(SUM($S142:AY142)+AY142>$X27,$X27-SUM($S142:AY142),AY142)","v":0},{"$f":"IF(SUM($S142:AZ142)+AZ142>$X27,$X27-SUM($S142:AZ142),AZ142)","v":0},{"$f":"IF(SUM($S142:BA142)+BA142>$X27,$X27-SUM($S142:BA142),BA142)","v":0},{"$f":"IF(SUM($S142:BB142)+BB142>$X27,$X27-SUM($S142:BB142),BB142)","v":0},{"$f":"IF(SUM($S142:BC142)+BC142>$X27,$X27-SUM($S142:BC142),BC142)","v":0},{"$f":"IF(SUM($S142:BD142)+BD142>$X27,$X27-SUM($S142:BD142),BD142)","v":0},{"$f":"IF(SUM($S142:BE142)+BE142>$X27,$X27-SUM($S142:BE142),BE142)","v":0},{"$f":"IF(SUM($S142:BF142)+BF142>$X27,$X27-SUM($S142:BF142),BF142)","v":0},{"$f":"IF(SUM($S142:BG142)+BG142>$X27,$X27-SUM($S142:BG142),BG142)","v":0},{"$f":"IF(SUM($S142:BH142)+BH142>$X27,$X27-SUM($S142:BH142),BH142)","v":0},{"$f":"IF(SUM($S142:BI142)+BI142>$X27,$X27-SUM($S142:BI142),BI142)","v":0},{"$f":"IF(SUM($S142:BJ142)+BJ142>$X27,$X27-SUM($S142:BJ142),BJ142)","v":0},{"$f":"IF(SUM($S142:BK142)+BK142>$X27,$X27-SUM($S142:BK142),BK142)","v":0},{"$f":"IF(SUM($S142:BL142)+BL142>$X27,$X27-SUM($S142:BL142),BL142)","v":0},{"$f":"IF(SUM($S142:BM142)+BM142>$X27,$X27-SUM($S142:BM142),BM142)","v":0},{"$f":"IF(SUM($S142:BN142)+BN142>$X27,$X27-SUM($S142:BN142),BN142)","v":0},{"$f":"IF(SUM($S142:BO142)+BO142>$X27,$X27-SUM($S142:BO142),BO142)","v":0},{"$f":"IF(SUM($S142:BP142)+BP142>$X27,$X27-SUM($S142:BP142),BP142)","v":0},{"$f":"IF(SUM($S142:BQ142)+BQ142>$X27,$X27-SUM($S142:BQ142),BQ142)","v":0},{"$f":"IF(SUM($S142:BR142)+BR142>$X27,$X27-SUM($S142:BR142),BR142)","v":0},{"$f":"IF(SUM($S142:BS142)+BS142>$X27,$X27-SUM($S142:BS142),BS142)","v":0},{"$f":"IF(SUM($S142:BT142)+BT142>$X27,$X27-SUM($S142:BT142),BT142)","v":0},{"$f":"IF(SUM($S142:BU142)+BU142>$X27,$X27-SUM($S142:BU142),BU142)","v":0},{"$f":"IF(SUM($S142:BV142)+BV142>$X27,$X27-SUM($S142:BV142),BV142)","v":0},{"$f":"IF(SUM($S142:BW142)+BW142>$X27,$X27-SUM($S142:BW142),BW142)","v":0},{"$f":"IF(SUM($S142:BX142)+BX142>$X27,$X27-SUM($S142:BX142),BX142)","v":0},{"$f":"IF(SUM($S142:BY142)+BY142>$X27,$X27-SUM($S142:BY142),BY142)","v":0},{"$f":"IF(SUM($S142:BZ142)+BZ142>$X27,$X27-SUM($S142:BZ142),BZ142)","v":0},{"$f":"IF(SUM($S142:CA142)+CA142>$X27,$X27-SUM($S142:CA142),CA142)","v":0},{"$f":"IF(SUM($S142:CB142)+CB142>$X27,$X27-SUM($S142:CB142),CB142)","v":0},{"$f":"IF(SUM($S142:CC142)+CC142>$X27,$X27-SUM($S142:CC142),CC142)","v":0},{"$f":"IF(SUM($S142:CD142)+CD142>$X27,$X27-SUM($S142:CD142),CD142)","v":0},{"$f":"IF(SUM($S142:CE142)+CE142>$X27,$X27-SUM($S142:CE142),CE142)","v":0},{"$f":"IF(SUM($S142:CF142)+CF142>$X27,$X27-SUM($S142:CF142),CF142)","v":0},{"$f":"IF(SUM($S142:CG142)+CG142>$X27,$X27-SUM($S142:CG142),CG142)","v":0},{"$f":"IF(SUM($S142:CH142)+CH142>$X27,$X27-SUM($S142:CH142),CH142)","v":0},{"$f":"IF(SUM($S142:CI142)+CI142>$X27,$X27-SUM($S142:CI142),CI142)","v":0},{"$f":"IF(SUM($S142:CJ142)+CJ142>$X27,$X27-SUM($S142:CJ142),CJ142)","v":0},{"$f":"IF(SUM($S142:CK142)+CK142>$X27,$X27-SUM($S142:CK142),CK142)","v":0},{"$f":"IF(SUM($S142:CL142)+CL142>$X27,$X27-SUM($S142:CL142),CL142)","v":0},{"$f":"IF(SUM($S142:CM142)+CM142>$X27,$X27-SUM($S142:CM142),CM142)","v":0},{"$f":"IF(SUM($S142:CN142)+CN142>$X27,$X27-SUM($S142:CN142),CN142)","v":0},{"$f":"IF(SUM($S142:CO142)+CO142>$X27,$X27-SUM($S142:CO142),CO142)","v":0},{"$f":"IF(SUM($S142:CP142)+CP142>$X27,$X27-SUM($S142:CP142),CP142)","v":0},{"$f":"IF(SUM($S142:CQ142)+CQ142>$X27,$X27-SUM($S142:CQ142),CQ142)","v":0},{"$f":"IF(SUM($S142:CR142)+CR142>$X27,$X27-SUM($S142:CR142),CR142)","v":0},{"$f":"IF(SUM($S142:CS142)+CS142>$X27,$X27-SUM($S142:CS142),CS142)","v":0},{"$f":"IF(SUM($S142:CT142)+CT142>$X27,$X27-SUM($S142:CT142),CT142)","v":0},{"$f":"IF(SUM($S142:CU142)+CU142>$X27,$X27-SUM($S142:CU142),CU142)","v":0},{"$f":"IF(SUM($S142:CV142)+CV142>$X27,$X27-SUM($S142:CV142),CV142)","v":0},{"$f":"IF(SUM($S142:CW142)+CW142>$X27,$X27-SUM($S142:CW142),CW142)","v":0},{"$f":"IF(SUM($S142:CX142)+CX142>$X27,$X27-SUM($S142:CX142),CX142)","v":0},{"$f":"IF(SUM($S142:CY142)+CY142>$X27,$X27-SUM($S142:CY142),CY142)","v":0},{"$f":"IF(SUM($S142:CZ142)+CZ142>$X27,$X27-SUM($S142:CZ142),CZ142)","v":0},{"$f":"IF(SUM($S142:DA142)+DA142>$X27,$X27-SUM($S142:DA142),DA142)","v":0},{"$f":"IF(SUM($S142:DB142)+DB142>$X27,$X27-SUM($S142:DB142),DB142)","v":0},{"$f":"IF(SUM($S142:DC142)+DC142>$X27,$X27-SUM($S142:DC142),DC142)","v":0},{"$f":"IF(SUM($S142:DD142)+DD142>$X27,$X27-SUM($S142:DD142),DD142)","v":0},{"$f":"IF(SUM($S142:DE142)+DE142>$X27,$X27-SUM($S142:DE142),DE142)","v":0},{"$f":"IF(SUM($S142:DF142)+DF142>$X27,$X27-SUM($S142:DF142),DF142)","v":0},{"$f":"IF(SUM($S142:DG142)+DG142>$X27,$X27-SUM($S142:DG142),DG142)","v":0},{"$f":"IF(SUM($S142:DH142)+DH142>$X27,$X27-SUM($S142:DH142),DH142)","v":0},{"$f":"IF(SUM($S142:DI142)+DI142>$X27,$X27-SUM($S142:DI142),DI142)","v":0},{"$f":"IF(SUM($S142:DJ142)+DJ142>$X27,$X27-SUM($S142:DJ142),DJ142)","v":0},{"$f":"IF(SUM($S142:DK142)+DK142>$X27,$X27-SUM($S142:DK142),DK142)","v":0},{"$f":"IF(SUM($S142:DL142)+DL142>$X27,$X27-SUM($S142:DL142),DL142)","v":0},{"$f":"IF(SUM($S142:DM142)+DM142>$X27,$X27-SUM($S142:DM142),DM142)","v":0},{"$f":"IF(SUM($S142:DN142)+DN142>$X27,$X27-SUM($S142:DN142),DN142)","v":0},{"$f":"IF(SUM($S142:DO142)+DO142>$X27,$X27-SUM($S142:DO142),DO142)","v":0},{"$f":"IF(SUM($S142:DP142)+DP142>$X27,$X27-SUM($S142:DP142),DP142)","v":0},{"$f":"IF(SUM($S142:DQ142)+DQ142>$X27,$X27-SUM($S142:DQ142),DQ142)","v":0},{"$f":"IF(SUM($S142:DR142)+DR142>$X27,$X27-SUM($S142:DR142),DR142)","v":0},{"$f":"IF(SUM($S142:DS142)+DS142>$X27,$X27-SUM($S142:DS142),DS142)","v":0},{"$f":"IF(SUM($S142:DT142)+DT142>$X27,$X27-SUM($S142:DT142),DT142)","v":0},{"$f":"IF(SUM($S142:DU142)+DU142>$X27,$X27-SUM($S142:DU142),DU142)","v":0},{"$f":"IF(SUM($S142:DV142)+DV142>$X27,$X27-SUM($S142:DV142),DV142)","v":0},{"$f":"IF(SUM($S142:DW142)+DW142>$X27,$X27-SUM($S142:DW142),DW142)","v":0},{"$f":"IF(SUM($S142:DX142)+DX142>$X27,$X27-SUM($S142:DX142),DX142)","v":0},{"$f":"IF(SUM($S142:DY142)+DY142>$X27,$X27-SUM($S142:DY142),DY142)","v":0},{"$f":"IF(SUM($S142:DZ142)+DZ142>$X27,$X27-SUM($S142:DZ142),DZ142)","v":0},{"$f":"IF(SUM($S142:EA142)+EA142>$X27,$X27-SUM($S142:EA142),EA142)","v":0},{"$f":"IF(SUM($S142:EB142)+EB142>$X27,$X27-SUM($S142:EB142),EB142)","v":0},{"$f":"IF(SUM($S142:EC142)+EC142>$X27,$X27-SUM($S142:EC142),EC142)","v":0},{"$f":"IF(SUM($S142:ED142)+ED142>$X27,$X27-SUM($S142:ED142),ED142)","v":0},{"$f":"IF(SUM($S142:EE142)+EE142>$X27,$X27-SUM($S142:EE142),EE142)","v":0},{"$f":"IF(SUM($S142:EF142)+EF142>$X27,$X27-SUM($S142:EF142),EF142)","v":0},{"$f":"IF(SUM($S142:EG142)+EG142>$X27,$X27-SUM($S142:EG142),EG142)","v":0},{"$f":"IF(SUM($S142:EH142)+EH142>$X27,$X27-SUM($S142:EH142),EH142)","v":0},{"$f":"IF(SUM($S142:EI142)+EI142>$X27,$X27-SUM($S142:EI142),EI142)","v":0},{"$f":"IF(SUM($S142:EJ142)+EJ142>$X27,$X27-SUM($S142:EJ142),EJ142)","v":0},{"$f":"IF(SUM($S142:EK142)+EK142>$X27,$X27-SUM($S142:EK142),EK142)","v":0},{"$f":"IF(SUM($S142:EL142)+EL142>$X27,$X27-SUM($S142:EL142),EL142)","v":0},{"$f":"IF(SUM($S142:EM142)+EM142>$X27,$X27-SUM($S142:EM142),EM142)","v":0},{"$f":"IF(SUM($S142:EN142)+EN142>$X27,$X27-SUM($S142:EN142),EN142)","v":0},{"$f":"IF(SUM($S142:EO142)+EO142>$X27,$X27-SUM($S142:EO142),EO142)","v":0},{"$f":"IF(SUM($S142:EP142)+EP142>$X27,$X27-SUM($S142:EP142),EP142)","v":0},{"$f":"IF(SUM($S142:EQ142)+EQ142>$X27,$X27-SUM($S142:EQ142),EQ142)","v":0},{"$f":"IF(SUM($S142:ER142)+ER142>$X27,$X27-SUM($S142:ER142),ER142)","v":0},{"$f":"IF(SUM($S142:ES142)+ES142>$X27,$X27-SUM($S142:ES142),ES142)","v":0},{"$f":"IF(SUM($S142:ET142)+ET142>$X27,$X27-SUM($S142:ET142),ET142)","v":0},{"$f":"IF(SUM($S142:EU142)+EU142>$X27,$X27-SUM($S142:EU142),EU142)","v":0},{"$f":"IF(SUM($S142:EV142)+EV142>$X27,$X27-SUM($S142:EV142),EV142)","v":0},{"$f":"IF(SUM($S142:EW142)+EW142>$X27,$X27-SUM($S142:EW142),EW142)","v":0},{"$f":"IF(SUM($S142:EX142)+EX142>$X27,$X27-SUM($S142:EX142),EX142)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S143:Y143)+Y143>$X28,$X28-SUM($S143:Y143),Y143)","v":0},{"$f":"IF(SUM($S143:Z143)+Z143>$X28,$X28-SUM($S143:Z143),Z143)","v":0},{"$f":"IF(SUM($S143:AA143)+AA143>$X28,$X28-SUM($S143:AA143),AA143)","v":0},{"$f":"IF(SUM($S143:AB143)+AB143>$X28,$X28-SUM($S143:AB143),AB143)","v":0},{"$f":"IF(SUM($S143:AC143)+AC143>$X28,$X28-SUM($S143:AC143),AC143)","v":0},{"$f":"IF(SUM($S143:AD143)+AD143>$X28,$X28-SUM($S143:AD143),AD143)","v":0},{"$f":"IF(SUM($S143:AE143)+AE143>$X28,$X28-SUM($S143:AE143),AE143)","v":0},{"$f":"IF(SUM($S143:AF143)+AF143>$X28,$X28-SUM($S143:AF143),AF143)","v":0},{"$f":"IF(SUM($S143:AG143)+AG143>$X28,$X28-SUM($S143:AG143),AG143)","v":0},{"$f":"IF(SUM($S143:AH143)+AH143>$X28,$X28-SUM($S143:AH143),AH143)","v":0},{"$f":"IF(SUM($S143:AI143)+AI143>$X28,$X28-SUM($S143:AI143),AI143)","v":0},{"$f":"IF(SUM($S143:AJ143)+AJ143>$X28,$X28-SUM($S143:AJ143),AJ143)","v":0},{"$f":"IF(SUM($S143:AK143)+AK143>$X28,$X28-SUM($S143:AK143),AK143)","v":0},{"$f":"IF(SUM($S143:AL143)+AL143>$X28,$X28-SUM($S143:AL143),AL143)","v":0},{"$f":"IF(SUM($S143:AM143)+AM143>$X28,$X28-SUM($S143:AM143),AM143)","v":0},{"$f":"IF(SUM($S143:AN143)+AN143>$X28,$X28-SUM($S143:AN143),AN143)","v":0},{"$f":"IF(SUM($S143:AO143)+AO143>$X28,$X28-SUM($S143:AO143),AO143)","v":0},{"$f":"IF(SUM($S143:AP143)+AP143>$X28,$X28-SUM($S143:AP143),AP143)","v":0},{"$f":"IF(SUM($S143:AQ143)+AQ143>$X28,$X28-SUM($S143:AQ143),AQ143)","v":0},{"$f":"IF(SUM($S143:AR143)+AR143>$X28,$X28-SUM($S143:AR143),AR143)","v":0},{"$f":"IF(SUM($S143:AS143)+AS143>$X28,$X28-SUM($S143:AS143),AS143)","v":0},{"$f":"IF(SUM($S143:AT143)+AT143>$X28,$X28-SUM($S143:AT143),AT143)","v":0},{"$f":"IF(SUM($S143:AU143)+AU143>$X28,$X28-SUM($S143:AU143),AU143)","v":0},{"$f":"IF(SUM($S143:AV143)+AV143>$X28,$X28-SUM($S143:AV143),AV143)","v":0},{"$f":"IF(SUM($S143:AW143)+AW143>$X28,$X28-SUM($S143:AW143),AW143)","v":0},{"$f":"IF(SUM($S143:AX143)+AX143>$X28,$X28-SUM($S143:AX143),AX143)","v":0},{"$f":"IF(SUM($S143:AY143)+AY143>$X28,$X28-SUM($S143:AY143),AY143)","v":0},{"$f":"IF(SUM($S143:AZ143)+AZ143>$X28,$X28-SUM($S143:AZ143),AZ143)","v":0},{"$f":"IF(SUM($S143:BA143)+BA143>$X28,$X28-SUM($S143:BA143),BA143)","v":0},{"$f":"IF(SUM($S143:BB143)+BB143>$X28,$X28-SUM($S143:BB143),BB143)","v":0},{"$f":"IF(SUM($S143:BC143)+BC143>$X28,$X28-SUM($S143:BC143),BC143)","v":0},{"$f":"IF(SUM($S143:BD143)+BD143>$X28,$X28-SUM($S143:BD143),BD143)","v":0},{"$f":"IF(SUM($S143:BE143)+BE143>$X28,$X28-SUM($S143:BE143),BE143)","v":0},{"$f":"IF(SUM($S143:BF143)+BF143>$X28,$X28-SUM($S143:BF143),BF143)","v":0},{"$f":"IF(SUM($S143:BG143)+BG143>$X28,$X28-SUM($S143:BG143),BG143)","v":0},{"$f":"IF(SUM($S143:BH143)+BH143>$X28,$X28-SUM($S143:BH143),BH143)","v":0},{"$f":"IF(SUM($S143:BI143)+BI143>$X28,$X28-SUM($S143:BI143),BI143)","v":0},{"$f":"IF(SUM($S143:BJ143)+BJ143>$X28,$X28-SUM($S143:BJ143),BJ143)","v":0},{"$f":"IF(SUM($S143:BK143)+BK143>$X28,$X28-SUM($S143:BK143),BK143)","v":0},{"$f":"IF(SUM($S143:BL143)+BL143>$X28,$X28-SUM($S143:BL143),BL143)","v":0},{"$f":"IF(SUM($S143:BM143)+BM143>$X28,$X28-SUM($S143:BM143),BM143)","v":0},{"$f":"IF(SUM($S143:BN143)+BN143>$X28,$X28-SUM($S143:BN143),BN143)","v":0},{"$f":"IF(SUM($S143:BO143)+BO143>$X28,$X28-SUM($S143:BO143),BO143)","v":0},{"$f":"IF(SUM($S143:BP143)+BP143>$X28,$X28-SUM($S143:BP143),BP143)","v":0},{"$f":"IF(SUM($S143:BQ143)+BQ143>$X28,$X28-SUM($S143:BQ143),BQ143)","v":0},{"$f":"IF(SUM($S143:BR143)+BR143>$X28,$X28-SUM($S143:BR143),BR143)","v":0},{"$f":"IF(SUM($S143:BS143)+BS143>$X28,$X28-SUM($S143:BS143),BS143)","v":0},{"$f":"IF(SUM($S143:BT143)+BT143>$X28,$X28-SUM($S143:BT143),BT143)","v":0},{"$f":"IF(SUM($S143:BU143)+BU143>$X28,$X28-SUM($S143:BU143),BU143)","v":0},{"$f":"IF(SUM($S143:BV143)+BV143>$X28,$X28-SUM($S143:BV143),BV143)","v":0},{"$f":"IF(SUM($S143:BW143)+BW143>$X28,$X28-SUM($S143:BW143),BW143)","v":0},{"$f":"IF(SUM($S143:BX143)+BX143>$X28,$X28-SUM($S143:BX143),BX143)","v":0},{"$f":"IF(SUM($S143:BY143)+BY143>$X28,$X28-SUM($S143:BY143),BY143)","v":0},{"$f":"IF(SUM($S143:BZ143)+BZ143>$X28,$X28-SUM($S143:BZ143),BZ143)","v":0},{"$f":"IF(SUM($S143:CA143)+CA143>$X28,$X28-SUM($S143:CA143),CA143)","v":0},{"$f":"IF(SUM($S143:CB143)+CB143>$X28,$X28-SUM($S143:CB143),CB143)","v":0},{"$f":"IF(SUM($S143:CC143)+CC143>$X28,$X28-SUM($S143:CC143),CC143)","v":0},{"$f":"IF(SUM($S143:CD143)+CD143>$X28,$X28-SUM($S143:CD143),CD143)","v":0},{"$f":"IF(SUM($S143:CE143)+CE143>$X28,$X28-SUM($S143:CE143),CE143)","v":0},{"$f":"IF(SUM($S143:CF143)+CF143>$X28,$X28-SUM($S143:CF143),CF143)","v":0},{"$f":"IF(SUM($S143:CG143)+CG143>$X28,$X28-SUM($S143:CG143),CG143)","v":0},{"$f":"IF(SUM($S143:CH143)+CH143>$X28,$X28-SUM($S143:CH143),CH143)","v":0},{"$f":"IF(SUM($S143:CI143)+CI143>$X28,$X28-SUM($S143:CI143),CI143)","v":0},{"$f":"IF(SUM($S143:CJ143)+CJ143>$X28,$X28-SUM($S143:CJ143),CJ143)","v":0},{"$f":"IF(SUM($S143:CK143)+CK143>$X28,$X28-SUM($S143:CK143),CK143)","v":0},{"$f":"IF(SUM($S143:CL143)+CL143>$X28,$X28-SUM($S143:CL143),CL143)","v":0},{"$f":"IF(SUM($S143:CM143)+CM143>$X28,$X28-SUM($S143:CM143),CM143)","v":0},{"$f":"IF(SUM($S143:CN143)+CN143>$X28,$X28-SUM($S143:CN143),CN143)","v":0},{"$f":"IF(SUM($S143:CO143)+CO143>$X28,$X28-SUM($S143:CO143),CO143)","v":0},{"$f":"IF(SUM($S143:CP143)+CP143>$X28,$X28-SUM($S143:CP143),CP143)","v":0},{"$f":"IF(SUM($S143:CQ143)+CQ143>$X28,$X28-SUM($S143:CQ143),CQ143)","v":0},{"$f":"IF(SUM($S143:CR143)+CR143>$X28,$X28-SUM($S143:CR143),CR143)","v":0},{"$f":"IF(SUM($S143:CS143)+CS143>$X28,$X28-SUM($S143:CS143),CS143)","v":0},{"$f":"IF(SUM($S143:CT143)+CT143>$X28,$X28-SUM($S143:CT143),CT143)","v":0},{"$f":"IF(SUM($S143:CU143)+CU143>$X28,$X28-SUM($S143:CU143),CU143)","v":0},{"$f":"IF(SUM($S143:CV143)+CV143>$X28,$X28-SUM($S143:CV143),CV143)","v":0},{"$f":"IF(SUM($S143:CW143)+CW143>$X28,$X28-SUM($S143:CW143),CW143)","v":0},{"$f":"IF(SUM($S143:CX143)+CX143>$X28,$X28-SUM($S143:CX143),CX143)","v":0},{"$f":"IF(SUM($S143:CY143)+CY143>$X28,$X28-SUM($S143:CY143),CY143)","v":0},{"$f":"IF(SUM($S143:CZ143)+CZ143>$X28,$X28-SUM($S143:CZ143),CZ143)","v":0},{"$f":"IF(SUM($S143:DA143)+DA143>$X28,$X28-SUM($S143:DA143),DA143)","v":0},{"$f":"IF(SUM($S143:DB143)+DB143>$X28,$X28-SUM($S143:DB143),DB143)","v":0},{"$f":"IF(SUM($S143:DC143)+DC143>$X28,$X28-SUM($S143:DC143),DC143)","v":0},{"$f":"IF(SUM($S143:DD143)+DD143>$X28,$X28-SUM($S143:DD143),DD143)","v":0},{"$f":"IF(SUM($S143:DE143)+DE143>$X28,$X28-SUM($S143:DE143),DE143)","v":0},{"$f":"IF(SUM($S143:DF143)+DF143>$X28,$X28-SUM($S143:DF143),DF143)","v":0},{"$f":"IF(SUM($S143:DG143)+DG143>$X28,$X28-SUM($S143:DG143),DG143)","v":0},{"$f":"IF(SUM($S143:DH143)+DH143>$X28,$X28-SUM($S143:DH143),DH143)","v":0},{"$f":"IF(SUM($S143:DI143)+DI143>$X28,$X28-SUM($S143:DI143),DI143)","v":0},{"$f":"IF(SUM($S143:DJ143)+DJ143>$X28,$X28-SUM($S143:DJ143),DJ143)","v":0},{"$f":"IF(SUM($S143:DK143)+DK143>$X28,$X28-SUM($S143:DK143),DK143)","v":0},{"$f":"IF(SUM($S143:DL143)+DL143>$X28,$X28-SUM($S143:DL143),DL143)","v":0},{"$f":"IF(SUM($S143:DM143)+DM143>$X28,$X28-SUM($S143:DM143),DM143)","v":0},{"$f":"IF(SUM($S143:DN143)+DN143>$X28,$X28-SUM($S143:DN143),DN143)","v":0},{"$f":"IF(SUM($S143:DO143)+DO143>$X28,$X28-SUM($S143:DO143),DO143)","v":0},{"$f":"IF(SUM($S143:DP143)+DP143>$X28,$X28-SUM($S143:DP143),DP143)","v":0},{"$f":"IF(SUM($S143:DQ143)+DQ143>$X28,$X28-SUM($S143:DQ143),DQ143)","v":0},{"$f":"IF(SUM($S143:DR143)+DR143>$X28,$X28-SUM($S143:DR143),DR143)","v":0},{"$f":"IF(SUM($S143:DS143)+DS143>$X28,$X28-SUM($S143:DS143),DS143)","v":0},{"$f":"IF(SUM($S143:DT143)+DT143>$X28,$X28-SUM($S143:DT143),DT143)","v":0},{"$f":"IF(SUM($S143:DU143)+DU143>$X28,$X28-SUM($S143:DU143),DU143)","v":0},{"$f":"IF(SUM($S143:DV143)+DV143>$X28,$X28-SUM($S143:DV143),DV143)","v":0},{"$f":"IF(SUM($S143:DW143)+DW143>$X28,$X28-SUM($S143:DW143),DW143)","v":0},{"$f":"IF(SUM($S143:DX143)+DX143>$X28,$X28-SUM($S143:DX143),DX143)","v":0},{"$f":"IF(SUM($S143:DY143)+DY143>$X28,$X28-SUM($S143:DY143),DY143)","v":0},{"$f":"IF(SUM($S143:DZ143)+DZ143>$X28,$X28-SUM($S143:DZ143),DZ143)","v":0},{"$f":"IF(SUM($S143:EA143)+EA143>$X28,$X28-SUM($S143:EA143),EA143)","v":0},{"$f":"IF(SUM($S143:EB143)+EB143>$X28,$X28-SUM($S143:EB143),EB143)","v":0},{"$f":"IF(SUM($S143:EC143)+EC143>$X28,$X28-SUM($S143:EC143),EC143)","v":0},{"$f":"IF(SUM($S143:ED143)+ED143>$X28,$X28-SUM($S143:ED143),ED143)","v":0},{"$f":"IF(SUM($S143:EE143)+EE143>$X28,$X28-SUM($S143:EE143),EE143)","v":0},{"$f":"IF(SUM($S143:EF143)+EF143>$X28,$X28-SUM($S143:EF143),EF143)","v":0},{"$f":"IF(SUM($S143:EG143)+EG143>$X28,$X28-SUM($S143:EG143),EG143)","v":0},{"$f":"IF(SUM($S143:EH143)+EH143>$X28,$X28-SUM($S143:EH143),EH143)","v":0},{"$f":"IF(SUM($S143:EI143)+EI143>$X28,$X28-SUM($S143:EI143),EI143)","v":0},{"$f":"IF(SUM($S143:EJ143)+EJ143>$X28,$X28-SUM($S143:EJ143),EJ143)","v":0},{"$f":"IF(SUM($S143:EK143)+EK143>$X28,$X28-SUM($S143:EK143),EK143)","v":0},{"$f":"IF(SUM($S143:EL143)+EL143>$X28,$X28-SUM($S143:EL143),EL143)","v":0},{"$f":"IF(SUM($S143:EM143)+EM143>$X28,$X28-SUM($S143:EM143),EM143)","v":0},{"$f":"IF(SUM($S143:EN143)+EN143>$X28,$X28-SUM($S143:EN143),EN143)","v":0},{"$f":"IF(SUM($S143:EO143)+EO143>$X28,$X28-SUM($S143:EO143),EO143)","v":0},{"$f":"IF(SUM($S143:EP143)+EP143>$X28,$X28-SUM($S143:EP143),EP143)","v":0},{"$f":"IF(SUM($S143:EQ143)+EQ143>$X28,$X28-SUM($S143:EQ143),EQ143)","v":0},{"$f":"IF(SUM($S143:ER143)+ER143>$X28,$X28-SUM($S143:ER143),ER143)","v":0},{"$f":"IF(SUM($S143:ES143)+ES143>$X28,$X28-SUM($S143:ES143),ES143)","v":0},{"$f":"IF(SUM($S143:ET143)+ET143>$X28,$X28-SUM($S143:ET143),ET143)","v":0},{"$f":"IF(SUM($S143:EU143)+EU143>$X28,$X28-SUM($S143:EU143),EU143)","v":0},{"$f":"IF(SUM($S143:EV143)+EV143>$X28,$X28-SUM($S143:EV143),EV143)","v":0},{"$f":"IF(SUM($S143:EW143)+EW143>$X28,$X28-SUM($S143:EW143),EW143)","v":0},{"$f":"IF(SUM($S143:EX143)+EX143>$X28,$X28-SUM($S143:EX143),EX143)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S144:Y144)+Y144>$X29,$X29-SUM($S144:Y144),Y144)","v":0},{"$f":"IF(SUM($S144:Z144)+Z144>$X29,$X29-SUM($S144:Z144),Z144)","v":0},{"$f":"IF(SUM($S144:AA144)+AA144>$X29,$X29-SUM($S144:AA144),AA144)","v":0},{"$f":"IF(SUM($S144:AB144)+AB144>$X29,$X29-SUM($S144:AB144),AB144)","v":0},{"$f":"IF(SUM($S144:AC144)+AC144>$X29,$X29-SUM($S144:AC144),AC144)","v":0},{"$f":"IF(SUM($S144:AD144)+AD144>$X29,$X29-SUM($S144:AD144),AD144)","v":0},{"$f":"IF(SUM($S144:AE144)+AE144>$X29,$X29-SUM($S144:AE144),AE144)","v":0},{"$f":"IF(SUM($S144:AF144)+AF144>$X29,$X29-SUM($S144:AF144),AF144)","v":0},{"$f":"IF(SUM($S144:AG144)+AG144>$X29,$X29-SUM($S144:AG144),AG144)","v":0},{"$f":"IF(SUM($S144:AH144)+AH144>$X29,$X29-SUM($S144:AH144),AH144)","v":0},{"$f":"IF(SUM($S144:AI144)+AI144>$X29,$X29-SUM($S144:AI144),AI144)","v":0},{"$f":"IF(SUM($S144:AJ144)+AJ144>$X29,$X29-SUM($S144:AJ144),AJ144)","v":0},{"$f":"IF(SUM($S144:AK144)+AK144>$X29,$X29-SUM($S144:AK144),AK144)","v":0},{"$f":"IF(SUM($S144:AL144)+AL144>$X29,$X29-SUM($S144:AL144),AL144)","v":0},{"$f":"IF(SUM($S144:AM144)+AM144>$X29,$X29-SUM($S144:AM144),AM144)","v":0},{"$f":"IF(SUM($S144:AN144)+AN144>$X29,$X29-SUM($S144:AN144),AN144)","v":0},{"$f":"IF(SUM($S144:AO144)+AO144>$X29,$X29-SUM($S144:AO144),AO144)","v":0},{"$f":"IF(SUM($S144:AP144)+AP144>$X29,$X29-SUM($S144:AP144),AP144)","v":0},{"$f":"IF(SUM($S144:AQ144)+AQ144>$X29,$X29-SUM($S144:AQ144),AQ144)","v":0},{"$f":"IF(SUM($S144:AR144)+AR144>$X29,$X29-SUM($S144:AR144),AR144)","v":0},{"$f":"IF(SUM($S144:AS144)+AS144>$X29,$X29-SUM($S144:AS144),AS144)","v":0},{"$f":"IF(SUM($S144:AT144)+AT144>$X29,$X29-SUM($S144:AT144),AT144)","v":0},{"$f":"IF(SUM($S144:AU144)+AU144>$X29,$X29-SUM($S144:AU144),AU144)","v":0},{"$f":"IF(SUM($S144:AV144)+AV144>$X29,$X29-SUM($S144:AV144),AV144)","v":0},{"$f":"IF(SUM($S144:AW144)+AW144>$X29,$X29-SUM($S144:AW144),AW144)","v":0},{"$f":"IF(SUM($S144:AX144)+AX144>$X29,$X29-SUM($S144:AX144),AX144)","v":0},{"$f":"IF(SUM($S144:AY144)+AY144>$X29,$X29-SUM($S144:AY144),AY144)","v":0},{"$f":"IF(SUM($S144:AZ144)+AZ144>$X29,$X29-SUM($S144:AZ144),AZ144)","v":0},{"$f":"IF(SUM($S144:BA144)+BA144>$X29,$X29-SUM($S144:BA144),BA144)","v":0},{"$f":"IF(SUM($S144:BB144)+BB144>$X29,$X29-SUM($S144:BB144),BB144)","v":0},{"$f":"IF(SUM($S144:BC144)+BC144>$X29,$X29-SUM($S144:BC144),BC144)","v":0},{"$f":"IF(SUM($S144:BD144)+BD144>$X29,$X29-SUM($S144:BD144),BD144)","v":0},{"$f":"IF(SUM($S144:BE144)+BE144>$X29,$X29-SUM($S144:BE144),BE144)","v":0},{"$f":"IF(SUM($S144:BF144)+BF144>$X29,$X29-SUM($S144:BF144),BF144)","v":0},{"$f":"IF(SUM($S144:BG144)+BG144>$X29,$X29-SUM($S144:BG144),BG144)","v":0},{"$f":"IF(SUM($S144:BH144)+BH144>$X29,$X29-SUM($S144:BH144),BH144)","v":0},{"$f":"IF(SUM($S144:BI144)+BI144>$X29,$X29-SUM($S144:BI144),BI144)","v":0},{"$f":"IF(SUM($S144:BJ144)+BJ144>$X29,$X29-SUM($S144:BJ144),BJ144)","v":0},{"$f":"IF(SUM($S144:BK144)+BK144>$X29,$X29-SUM($S144:BK144),BK144)","v":0},{"$f":"IF(SUM($S144:BL144)+BL144>$X29,$X29-SUM($S144:BL144),BL144)","v":0},{"$f":"IF(SUM($S144:BM144)+BM144>$X29,$X29-SUM($S144:BM144),BM144)","v":0},{"$f":"IF(SUM($S144:BN144)+BN144>$X29,$X29-SUM($S144:BN144),BN144)","v":0},{"$f":"IF(SUM($S144:BO144)+BO144>$X29,$X29-SUM($S144:BO144),BO144)","v":0},{"$f":"IF(SUM($S144:BP144)+BP144>$X29,$X29-SUM($S144:BP144),BP144)","v":0},{"$f":"IF(SUM($S144:BQ144)+BQ144>$X29,$X29-SUM($S144:BQ144),BQ144)","v":0},{"$f":"IF(SUM($S144:BR144)+BR144>$X29,$X29-SUM($S144:BR144),BR144)","v":0},{"$f":"IF(SUM($S144:BS144)+BS144>$X29,$X29-SUM($S144:BS144),BS144)","v":0},{"$f":"IF(SUM($S144:BT144)+BT144>$X29,$X29-SUM($S144:BT144),BT144)","v":0},{"$f":"IF(SUM($S144:BU144)+BU144>$X29,$X29-SUM($S144:BU144),BU144)","v":0},{"$f":"IF(SUM($S144:BV144)+BV144>$X29,$X29-SUM($S144:BV144),BV144)","v":0},{"$f":"IF(SUM($S144:BW144)+BW144>$X29,$X29-SUM($S144:BW144),BW144)","v":0},{"$f":"IF(SUM($S144:BX144)+BX144>$X29,$X29-SUM($S144:BX144),BX144)","v":0},{"$f":"IF(SUM($S144:BY144)+BY144>$X29,$X29-SUM($S144:BY144),BY144)","v":0},{"$f":"IF(SUM($S144:BZ144)+BZ144>$X29,$X29-SUM($S144:BZ144),BZ144)","v":0},{"$f":"IF(SUM($S144:CA144)+CA144>$X29,$X29-SUM($S144:CA144),CA144)","v":0},{"$f":"IF(SUM($S144:CB144)+CB144>$X29,$X29-SUM($S144:CB144),CB144)","v":0},{"$f":"IF(SUM($S144:CC144)+CC144>$X29,$X29-SUM($S144:CC144),CC144)","v":0},{"$f":"IF(SUM($S144:CD144)+CD144>$X29,$X29-SUM($S144:CD144),CD144)","v":0},{"$f":"IF(SUM($S144:CE144)+CE144>$X29,$X29-SUM($S144:CE144),CE144)","v":0},{"$f":"IF(SUM($S144:CF144)+CF144>$X29,$X29-SUM($S144:CF144),CF144)","v":0},{"$f":"IF(SUM($S144:CG144)+CG144>$X29,$X29-SUM($S144:CG144),CG144)","v":0},{"$f":"IF(SUM($S144:CH144)+CH144>$X29,$X29-SUM($S144:CH144),CH144)","v":0},{"$f":"IF(SUM($S144:CI144)+CI144>$X29,$X29-SUM($S144:CI144),CI144)","v":0},{"$f":"IF(SUM($S144:CJ144)+CJ144>$X29,$X29-SUM($S144:CJ144),CJ144)","v":0},{"$f":"IF(SUM($S144:CK144)+CK144>$X29,$X29-SUM($S144:CK144),CK144)","v":0},{"$f":"IF(SUM($S144:CL144)+CL144>$X29,$X29-SUM($S144:CL144),CL144)","v":0},{"$f":"IF(SUM($S144:CM144)+CM144>$X29,$X29-SUM($S144:CM144),CM144)","v":0},{"$f":"IF(SUM($S144:CN144)+CN144>$X29,$X29-SUM($S144:CN144),CN144)","v":0},{"$f":"IF(SUM($S144:CO144)+CO144>$X29,$X29-SUM($S144:CO144),CO144)","v":0},{"$f":"IF(SUM($S144:CP144)+CP144>$X29,$X29-SUM($S144:CP144),CP144)","v":0},{"$f":"IF(SUM($S144:CQ144)+CQ144>$X29,$X29-SUM($S144:CQ144),CQ144)","v":0},{"$f":"IF(SUM($S144:CR144)+CR144>$X29,$X29-SUM($S144:CR144),CR144)","v":0},{"$f":"IF(SUM($S144:CS144)+CS144>$X29,$X29-SUM($S144:CS144),CS144)","v":0},{"$f":"IF(SUM($S144:CT144)+CT144>$X29,$X29-SUM($S144:CT144),CT144)","v":0},{"$f":"IF(SUM($S144:CU144)+CU144>$X29,$X29-SUM($S144:CU144),CU144)","v":0},{"$f":"IF(SUM($S144:CV144)+CV144>$X29,$X29-SUM($S144:CV144),CV144)","v":0},{"$f":"IF(SUM($S144:CW144)+CW144>$X29,$X29-SUM($S144:CW144),CW144)","v":0},{"$f":"IF(SUM($S144:CX144)+CX144>$X29,$X29-SUM($S144:CX144),CX144)","v":0},{"$f":"IF(SUM($S144:CY144)+CY144>$X29,$X29-SUM($S144:CY144),CY144)","v":0},{"$f":"IF(SUM($S144:CZ144)+CZ144>$X29,$X29-SUM($S144:CZ144),CZ144)","v":0},{"$f":"IF(SUM($S144:DA144)+DA144>$X29,$X29-SUM($S144:DA144),DA144)","v":0},{"$f":"IF(SUM($S144:DB144)+DB144>$X29,$X29-SUM($S144:DB144),DB144)","v":0},{"$f":"IF(SUM($S144:DC144)+DC144>$X29,$X29-SUM($S144:DC144),DC144)","v":0},{"$f":"IF(SUM($S144:DD144)+DD144>$X29,$X29-SUM($S144:DD144),DD144)","v":0},{"$f":"IF(SUM($S144:DE144)+DE144>$X29,$X29-SUM($S144:DE144),DE144)","v":0},{"$f":"IF(SUM($S144:DF144)+DF144>$X29,$X29-SUM($S144:DF144),DF144)","v":0},{"$f":"IF(SUM($S144:DG144)+DG144>$X29,$X29-SUM($S144:DG144),DG144)","v":0},{"$f":"IF(SUM($S144:DH144)+DH144>$X29,$X29-SUM($S144:DH144),DH144)","v":0},{"$f":"IF(SUM($S144:DI144)+DI144>$X29,$X29-SUM($S144:DI144),DI144)","v":0},{"$f":"IF(SUM($S144:DJ144)+DJ144>$X29,$X29-SUM($S144:DJ144),DJ144)","v":0},{"$f":"IF(SUM($S144:DK144)+DK144>$X29,$X29-SUM($S144:DK144),DK144)","v":0},{"$f":"IF(SUM($S144:DL144)+DL144>$X29,$X29-SUM($S144:DL144),DL144)","v":0},{"$f":"IF(SUM($S144:DM144)+DM144>$X29,$X29-SUM($S144:DM144),DM144)","v":0},{"$f":"IF(SUM($S144:DN144)+DN144>$X29,$X29-SUM($S144:DN144),DN144)","v":0},{"$f":"IF(SUM($S144:DO144)+DO144>$X29,$X29-SUM($S144:DO144),DO144)","v":0},{"$f":"IF(SUM($S144:DP144)+DP144>$X29,$X29-SUM($S144:DP144),DP144)","v":0},{"$f":"IF(SUM($S144:DQ144)+DQ144>$X29,$X29-SUM($S144:DQ144),DQ144)","v":0},{"$f":"IF(SUM($S144:DR144)+DR144>$X29,$X29-SUM($S144:DR144),DR144)","v":0},{"$f":"IF(SUM($S144:DS144)+DS144>$X29,$X29-SUM($S144:DS144),DS144)","v":0},{"$f":"IF(SUM($S144:DT144)+DT144>$X29,$X29-SUM($S144:DT144),DT144)","v":0},{"$f":"IF(SUM($S144:DU144)+DU144>$X29,$X29-SUM($S144:DU144),DU144)","v":0},{"$f":"IF(SUM($S144:DV144)+DV144>$X29,$X29-SUM($S144:DV144),DV144)","v":0},{"$f":"IF(SUM($S144:DW144)+DW144>$X29,$X29-SUM($S144:DW144),DW144)","v":0},{"$f":"IF(SUM($S144:DX144)+DX144>$X29,$X29-SUM($S144:DX144),DX144)","v":0},{"$f":"IF(SUM($S144:DY144)+DY144>$X29,$X29-SUM($S144:DY144),DY144)","v":0},{"$f":"IF(SUM($S144:DZ144)+DZ144>$X29,$X29-SUM($S144:DZ144),DZ144)","v":0},{"$f":"IF(SUM($S144:EA144)+EA144>$X29,$X29-SUM($S144:EA144),EA144)","v":0},{"$f":"IF(SUM($S144:EB144)+EB144>$X29,$X29-SUM($S144:EB144),EB144)","v":0},{"$f":"IF(SUM($S144:EC144)+EC144>$X29,$X29-SUM($S144:EC144),EC144)","v":0},{"$f":"IF(SUM($S144:ED144)+ED144>$X29,$X29-SUM($S144:ED144),ED144)","v":0},{"$f":"IF(SUM($S144:EE144)+EE144>$X29,$X29-SUM($S144:EE144),EE144)","v":0},{"$f":"IF(SUM($S144:EF144)+EF144>$X29,$X29-SUM($S144:EF144),EF144)","v":0},{"$f":"IF(SUM($S144:EG144)+EG144>$X29,$X29-SUM($S144:EG144),EG144)","v":0},{"$f":"IF(SUM($S144:EH144)+EH144>$X29,$X29-SUM($S144:EH144),EH144)","v":0},{"$f":"IF(SUM($S144:EI144)+EI144>$X29,$X29-SUM($S144:EI144),EI144)","v":0},{"$f":"IF(SUM($S144:EJ144)+EJ144>$X29,$X29-SUM($S144:EJ144),EJ144)","v":0},{"$f":"IF(SUM($S144:EK144)+EK144>$X29,$X29-SUM($S144:EK144),EK144)","v":0},{"$f":"IF(SUM($S144:EL144)+EL144>$X29,$X29-SUM($S144:EL144),EL144)","v":0},{"$f":"IF(SUM($S144:EM144)+EM144>$X29,$X29-SUM($S144:EM144),EM144)","v":0},{"$f":"IF(SUM($S144:EN144)+EN144>$X29,$X29-SUM($S144:EN144),EN144)","v":0},{"$f":"IF(SUM($S144:EO144)+EO144>$X29,$X29-SUM($S144:EO144),EO144)","v":0},{"$f":"IF(SUM($S144:EP144)+EP144>$X29,$X29-SUM($S144:EP144),EP144)","v":0},{"$f":"IF(SUM($S144:EQ144)+EQ144>$X29,$X29-SUM($S144:EQ144),EQ144)","v":0},{"$f":"IF(SUM($S144:ER144)+ER144>$X29,$X29-SUM($S144:ER144),ER144)","v":0},{"$f":"IF(SUM($S144:ES144)+ES144>$X29,$X29-SUM($S144:ES144),ES144)","v":0},{"$f":"IF(SUM($S144:ET144)+ET144>$X29,$X29-SUM($S144:ET144),ET144)","v":0},{"$f":"IF(SUM($S144:EU144)+EU144>$X29,$X29-SUM($S144:EU144),EU144)","v":0},{"$f":"IF(SUM($S144:EV144)+EV144>$X29,$X29-SUM($S144:EV144),EV144)","v":0},{"$f":"IF(SUM($S144:EW144)+EW144>$X29,$X29-SUM($S144:EW144),EW144)","v":0},{"$f":"IF(SUM($S144:EX144)+EX144>$X29,$X29-SUM($S144:EX144),EX144)","v":0}]
[]
[null,"Depreciation:  1998 Q2 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y22/$F148","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:Z148)+Z148>$Y22,$Y22-SUM($S148:Z148),Z148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AA148)+AA148>$Y22,$Y22-SUM($S148:AA148),AA148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AB148)+AB148>$Y22,$Y22-SUM($S148:AB148),AB148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AC148)+AC148>$Y22,$Y22-SUM($S148:AC148),AC148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AD148)+AD148>$Y22,$Y22-SUM($S148:AD148),AD148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AE148)+AE148>$Y22,$Y22-SUM($S148:AE148),AE148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AF148)+AF148>$Y22,$Y22-SUM($S148:AF148),AF148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AG148)+AG148>$Y22,$Y22-SUM($S148:AG148),AG148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AH148)+AH148>$Y22,$Y22-SUM($S148:AH148),AH148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AI148)+AI148>$Y22,$Y22-SUM($S148:AI148),AI148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AJ148)+AJ148>$Y22,$Y22-SUM($S148:AJ148),AJ148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AK148)+AK148>$Y22,$Y22-SUM($S148:AK148),AK148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AL148)+AL148>$Y22,$Y22-SUM($S148:AL148),AL148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AM148)+AM148>$Y22,$Y22-SUM($S148:AM148),AM148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AN148)+AN148>$Y22,$Y22-SUM($S148:AN148),AN148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AO148)+AO148>$Y22,$Y22-SUM($S148:AO148),AO148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AP148)+AP148>$Y22,$Y22-SUM($S148:AP148),AP148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AQ148)+AQ148>$Y22,$Y22-SUM($S148:AQ148),AQ148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AR148)+AR148>$Y22,$Y22-SUM($S148:AR148),AR148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AS148)+AS148>$Y22,$Y22-SUM($S148:AS148),AS148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AT148)+AT148>$Y22,$Y22-SUM($S148:AT148),AT148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AU148)+AU148>$Y22,$Y22-SUM($S148:AU148),AU148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AV148)+AV148>$Y22,$Y22-SUM($S148:AV148),AV148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AW148)+AW148>$Y22,$Y22-SUM($S148:AW148),AW148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AX148)+AX148>$Y22,$Y22-SUM($S148:AX148),AX148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AY148)+AY148>$Y22,$Y22-SUM($S148:AY148),AY148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:AZ148)+AZ148>$Y22,$Y22-SUM($S148:AZ148),AZ148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BA148)+BA148>$Y22,$Y22-SUM($S148:BA148),BA148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BB148)+BB148>$Y22,$Y22-SUM($S148:BB148),BB148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BC148)+BC148>$Y22,$Y22-SUM($S148:BC148),BC148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BD148)+BD148>$Y22,$Y22-SUM($S148:BD148),BD148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BE148)+BE148>$Y22,$Y22-SUM($S148:BE148),BE148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BF148)+BF148>$Y22,$Y22-SUM($S148:BF148),BF148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BG148)+BG148>$Y22,$Y22-SUM($S148:BG148),BG148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BH148)+BH148>$Y22,$Y22-SUM($S148:BH148),BH148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BI148)+BI148>$Y22,$Y22-SUM($S148:BI148),BI148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BJ148)+BJ148>$Y22,$Y22-SUM($S148:BJ148),BJ148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BK148)+BK148>$Y22,$Y22-SUM($S148:BK148),BK148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BL148)+BL148>$Y22,$Y22-SUM($S148:BL148),BL148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BM148)+BM148>$Y22,$Y22-SUM($S148:BM148),BM148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BN148)+BN148>$Y22,$Y22-SUM($S148:BN148),BN148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BO148)+BO148>$Y22,$Y22-SUM($S148:BO148),BO148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BP148)+BP148>$Y22,$Y22-SUM($S148:BP148),BP148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BQ148)+BQ148>$Y22,$Y22-SUM($S148:BQ148),BQ148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BR148)+BR148>$Y22,$Y22-SUM($S148:BR148),BR148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BS148)+BS148>$Y22,$Y22-SUM($S148:BS148),BS148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BT148)+BT148>$Y22,$Y22-SUM($S148:BT148),BT148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BU148)+BU148>$Y22,$Y22-SUM($S148:BU148),BU148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BV148)+BV148>$Y22,$Y22-SUM($S148:BV148),BV148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BW148)+BW148>$Y22,$Y22-SUM($S148:BW148),BW148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BX148)+BX148>$Y22,$Y22-SUM($S148:BX148),BX148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BY148)+BY148>$Y22,$Y22-SUM($S148:BY148),BY148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:BZ148)+BZ148>$Y22,$Y22-SUM($S148:BZ148),BZ148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CA148)+CA148>$Y22,$Y22-SUM($S148:CA148),CA148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CB148)+CB148>$Y22,$Y22-SUM($S148:CB148),CB148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CC148)+CC148>$Y22,$Y22-SUM($S148:CC148),CC148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CD148)+CD148>$Y22,$Y22-SUM($S148:CD148),CD148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CE148)+CE148>$Y22,$Y22-SUM($S148:CE148),CE148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CF148)+CF148>$Y22,$Y22-SUM($S148:CF148),CF148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CG148)+CG148>$Y22,$Y22-SUM($S148:CG148),CG148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CH148)+CH148>$Y22,$Y22-SUM($S148:CH148),CH148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CI148)+CI148>$Y22,$Y22-SUM($S148:CI148),CI148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CJ148)+CJ148>$Y22,$Y22-SUM($S148:CJ148),CJ148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CK148)+CK148>$Y22,$Y22-SUM($S148:CK148),CK148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CL148)+CL148>$Y22,$Y22-SUM($S148:CL148),CL148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CM148)+CM148>$Y22,$Y22-SUM($S148:CM148),CM148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CN148)+CN148>$Y22,$Y22-SUM($S148:CN148),CN148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CO148)+CO148>$Y22,$Y22-SUM($S148:CO148),CO148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CP148)+CP148>$Y22,$Y22-SUM($S148:CP148),CP148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CQ148)+CQ148>$Y22,$Y22-SUM($S148:CQ148),CQ148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CR148)+CR148>$Y22,$Y22-SUM($S148:CR148),CR148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CS148)+CS148>$Y22,$Y22-SUM($S148:CS148),CS148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CT148)+CT148>$Y22,$Y22-SUM($S148:CT148),CT148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CU148)+CU148>$Y22,$Y22-SUM($S148:CU148),CU148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CV148)+CV148>$Y22,$Y22-SUM($S148:CV148),CV148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CW148)+CW148>$Y22,$Y22-SUM($S148:CW148),CW148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CX148)+CX148>$Y22,$Y22-SUM($S148:CX148),CX148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CY148)+CY148>$Y22,$Y22-SUM($S148:CY148),CY148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:CZ148)+CZ148>$Y22,$Y22-SUM($S148:CZ148),CZ148)","v":2.4870908749999999E-3},{"$f":"IF(SUM($S148:DA148)+DA148>$Y22,$Y22-SUM($S148:DA148),DA148)","v":3.8857805861880479E-16},{"$f":"IF(SUM($S148:DB148)+DB148>$Y22,$Y22-SUM($S148:DB148),DB148)","v":3.8857805861880479E-16},{"$f":"IF(SUM($S148:DC148)+DC148>$Y22,$Y22-SUM($S148:DC148),DC148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DD148)+DD148>$Y22,$Y22-SUM($S148:DD148),DD148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DE148)+DE148>$Y22,$Y22-SUM($S148:DE148),DE148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DF148)+DF148>$Y22,$Y22-SUM($S148:DF148),DF148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DG148)+DG148>$Y22,$Y22-SUM($S148:DG148),DG148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DH148)+DH148>$Y22,$Y22-SUM($S148:DH148),DH148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DI148)+DI148>$Y22,$Y22-SUM($S148:DI148),DI148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DJ148)+DJ148>$Y22,$Y22-SUM($S148:DJ148),DJ148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DK148)+DK148>$Y22,$Y22-SUM($S148:DK148),DK148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DL148)+DL148>$Y22,$Y22-SUM($S148:DL148),DL148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DM148)+DM148>$Y22,$Y22-SUM($S148:DM148),DM148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DN148)+DN148>$Y22,$Y22-SUM($S148:DN148),DN148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DO148)+DO148>$Y22,$Y22-SUM($S148:DO148),DO148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DP148)+DP148>$Y22,$Y22-SUM($S148:DP148),DP148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DQ148)+DQ148>$Y22,$Y22-SUM($S148:DQ148),DQ148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DR148)+DR148>$Y22,$Y22-SUM($S148:DR148),DR148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DS148)+DS148>$Y22,$Y22-SUM($S148:DS148),DS148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DT148)+DT148>$Y22,$Y22-SUM($S148:DT148),DT148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DU148)+DU148>$Y22,$Y22-SUM($S148:DU148),DU148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DV148)+DV148>$Y22,$Y22-SUM($S148:DV148),DV148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DW148)+DW148>$Y22,$Y22-SUM($S148:DW148),DW148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DX148)+DX148>$Y22,$Y22-SUM($S148:DX148),DX148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DY148)+DY148>$Y22,$Y22-SUM($S148:DY148),DY148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:DZ148)+DZ148>$Y22,$Y22-SUM($S148:DZ148),DZ148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EA148)+EA148>$Y22,$Y22-SUM($S148:EA148),EA148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EB148)+EB148>$Y22,$Y22-SUM($S148:EB148),EB148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EC148)+EC148>$Y22,$Y22-SUM($S148:EC148),EC148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:ED148)+ED148>$Y22,$Y22-SUM($S148:ED148),ED148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EE148)+EE148>$Y22,$Y22-SUM($S148:EE148),EE148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EF148)+EF148>$Y22,$Y22-SUM($S148:EF148),EF148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EG148)+EG148>$Y22,$Y22-SUM($S148:EG148),EG148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EH148)+EH148>$Y22,$Y22-SUM($S148:EH148),EH148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EI148)+EI148>$Y22,$Y22-SUM($S148:EI148),EI148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EJ148)+EJ148>$Y22,$Y22-SUM($S148:EJ148),EJ148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EK148)+EK148>$Y22,$Y22-SUM($S148:EK148),EK148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EL148)+EL148>$Y22,$Y22-SUM($S148:EL148),EL148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EM148)+EM148>$Y22,$Y22-SUM($S148:EM148),EM148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EN148)+EN148>$Y22,$Y22-SUM($S148:EN148),EN148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EO148)+EO148>$Y22,$Y22-SUM($S148:EO148),EO148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EP148)+EP148>$Y22,$Y22-SUM($S148:EP148),EP148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EQ148)+EQ148>$Y22,$Y22-SUM($S148:EQ148),EQ148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:ER148)+ER148>$Y22,$Y22-SUM($S148:ER148),ER148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:ES148)+ES148>$Y22,$Y22-SUM($S148:ES148),ES148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:ET148)+ET148>$Y22,$Y22-SUM($S148:ET148),ET148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EU148)+EU148>$Y22,$Y22-SUM($S148:EU148),EU148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EV148)+EV148>$Y22,$Y22-SUM($S148:EV148),EV148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EW148)+EW148>$Y22,$Y22-SUM($S148:EW148),EW148)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($S148:EX148)+EX148>$Y22,$Y22-SUM($S148:EX148),EX148)","v":-3.8857805861880479E-16}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S149:Z149)+Z149>$Y23,$Y23-SUM($S149:Z149),Z149)","v":0},{"$f":"IF(SUM($S149:AA149)+AA149>$Y23,$Y23-SUM($S149:AA149),AA149)","v":0},{"$f":"IF(SUM($S149:AB149)+AB149>$Y23,$Y23-SUM($S149:AB149),AB149)","v":0},{"$f":"IF(SUM($S149:AC149)+AC149>$Y23,$Y23-SUM($S149:AC149),AC149)","v":0},{"$f":"IF(SUM($S149:AD149)+AD149>$Y23,$Y23-SUM($S149:AD149),AD149)","v":0},{"$f":"IF(SUM($S149:AE149)+AE149>$Y23,$Y23-SUM($S149:AE149),AE149)","v":0},{"$f":"IF(SUM($S149:AF149)+AF149>$Y23,$Y23-SUM($S149:AF149),AF149)","v":0},{"$f":"IF(SUM($S149:AG149)+AG149>$Y23,$Y23-SUM($S149:AG149),AG149)","v":0},{"$f":"IF(SUM($S149:AH149)+AH149>$Y23,$Y23-SUM($S149:AH149),AH149)","v":0},{"$f":"IF(SUM($S149:AI149)+AI149>$Y23,$Y23-SUM($S149:AI149),AI149)","v":0},{"$f":"IF(SUM($S149:AJ149)+AJ149>$Y23,$Y23-SUM($S149:AJ149),AJ149)","v":0},{"$f":"IF(SUM($S149:AK149)+AK149>$Y23,$Y23-SUM($S149:AK149),AK149)","v":0},{"$f":"IF(SUM($S149:AL149)+AL149>$Y23,$Y23-SUM($S149:AL149),AL149)","v":0},{"$f":"IF(SUM($S149:AM149)+AM149>$Y23,$Y23-SUM($S149:AM149),AM149)","v":0},{"$f":"IF(SUM($S149:AN149)+AN149>$Y23,$Y23-SUM($S149:AN149),AN149)","v":0},{"$f":"IF(SUM($S149:AO149)+AO149>$Y23,$Y23-SUM($S149:AO149),AO149)","v":0},{"$f":"IF(SUM($S149:AP149)+AP149>$Y23,$Y23-SUM($S149:AP149),AP149)","v":0},{"$f":"IF(SUM($S149:AQ149)+AQ149>$Y23,$Y23-SUM($S149:AQ149),AQ149)","v":0},{"$f":"IF(SUM($S149:AR149)+AR149>$Y23,$Y23-SUM($S149:AR149),AR149)","v":0},{"$f":"IF(SUM($S149:AS149)+AS149>$Y23,$Y23-SUM($S149:AS149),AS149)","v":0},{"$f":"IF(SUM($S149:AT149)+AT149>$Y23,$Y23-SUM($S149:AT149),AT149)","v":0},{"$f":"IF(SUM($S149:AU149)+AU149>$Y23,$Y23-SUM($S149:AU149),AU149)","v":0},{"$f":"IF(SUM($S149:AV149)+AV149>$Y23,$Y23-SUM($S149:AV149),AV149)","v":0},{"$f":"IF(SUM($S149:AW149)+AW149>$Y23,$Y23-SUM($S149:AW149),AW149)","v":0},{"$f":"IF(SUM($S149:AX149)+AX149>$Y23,$Y23-SUM($S149:AX149),AX149)","v":0},{"$f":"IF(SUM($S149:AY149)+AY149>$Y23,$Y23-SUM($S149:AY149),AY149)","v":0},{"$f":"IF(SUM($S149:AZ149)+AZ149>$Y23,$Y23-SUM($S149:AZ149),AZ149)","v":0},{"$f":"IF(SUM($S149:BA149)+BA149>$Y23,$Y23-SUM($S149:BA149),BA149)","v":0},{"$f":"IF(SUM($S149:BB149)+BB149>$Y23,$Y23-SUM($S149:BB149),BB149)","v":0},{"$f":"IF(SUM($S149:BC149)+BC149>$Y23,$Y23-SUM($S149:BC149),BC149)","v":0},{"$f":"IF(SUM($S149:BD149)+BD149>$Y23,$Y23-SUM($S149:BD149),BD149)","v":0},{"$f":"IF(SUM($S149:BE149)+BE149>$Y23,$Y23-SUM($S149:BE149),BE149)","v":0},{"$f":"IF(SUM($S149:BF149)+BF149>$Y23,$Y23-SUM($S149:BF149),BF149)","v":0},{"$f":"IF(SUM($S149:BG149)+BG149>$Y23,$Y23-SUM($S149:BG149),BG149)","v":0},{"$f":"IF(SUM($S149:BH149)+BH149>$Y23,$Y23-SUM($S149:BH149),BH149)","v":0},{"$f":"IF(SUM($S149:BI149)+BI149>$Y23,$Y23-SUM($S149:BI149),BI149)","v":0},{"$f":"IF(SUM($S149:BJ149)+BJ149>$Y23,$Y23-SUM($S149:BJ149),BJ149)","v":0},{"$f":"IF(SUM($S149:BK149)+BK149>$Y23,$Y23-SUM($S149:BK149),BK149)","v":0},{"$f":"IF(SUM($S149:BL149)+BL149>$Y23,$Y23-SUM($S149:BL149),BL149)","v":0},{"$f":"IF(SUM($S149:BM149)+BM149>$Y23,$Y23-SUM($S149:BM149),BM149)","v":0},{"$f":"IF(SUM($S149:BN149)+BN149>$Y23,$Y23-SUM($S149:BN149),BN149)","v":0},{"$f":"IF(SUM($S149:BO149)+BO149>$Y23,$Y23-SUM($S149:BO149),BO149)","v":0},{"$f":"IF(SUM($S149:BP149)+BP149>$Y23,$Y23-SUM($S149:BP149),BP149)","v":0},{"$f":"IF(SUM($S149:BQ149)+BQ149>$Y23,$Y23-SUM($S149:BQ149),BQ149)","v":0},{"$f":"IF(SUM($S149:BR149)+BR149>$Y23,$Y23-SUM($S149:BR149),BR149)","v":0},{"$f":"IF(SUM($S149:BS149)+BS149>$Y23,$Y23-SUM($S149:BS149),BS149)","v":0},{"$f":"IF(SUM($S149:BT149)+BT149>$Y23,$Y23-SUM($S149:BT149),BT149)","v":0},{"$f":"IF(SUM($S149:BU149)+BU149>$Y23,$Y23-SUM($S149:BU149),BU149)","v":0},{"$f":"IF(SUM($S149:BV149)+BV149>$Y23,$Y23-SUM($S149:BV149),BV149)","v":0},{"$f":"IF(SUM($S149:BW149)+BW149>$Y23,$Y23-SUM($S149:BW149),BW149)","v":0},{"$f":"IF(SUM($S149:BX149)+BX149>$Y23,$Y23-SUM($S149:BX149),BX149)","v":0},{"$f":"IF(SUM($S149:BY149)+BY149>$Y23,$Y23-SUM($S149:BY149),BY149)","v":0},{"$f":"IF(SUM($S149:BZ149)+BZ149>$Y23,$Y23-SUM($S149:BZ149),BZ149)","v":0},{"$f":"IF(SUM($S149:CA149)+CA149>$Y23,$Y23-SUM($S149:CA149),CA149)","v":0},{"$f":"IF(SUM($S149:CB149)+CB149>$Y23,$Y23-SUM($S149:CB149),CB149)","v":0},{"$f":"IF(SUM($S149:CC149)+CC149>$Y23,$Y23-SUM($S149:CC149),CC149)","v":0},{"$f":"IF(SUM($S149:CD149)+CD149>$Y23,$Y23-SUM($S149:CD149),CD149)","v":0},{"$f":"IF(SUM($S149:CE149)+CE149>$Y23,$Y23-SUM($S149:CE149),CE149)","v":0},{"$f":"IF(SUM($S149:CF149)+CF149>$Y23,$Y23-SUM($S149:CF149),CF149)","v":0},{"$f":"IF(SUM($S149:CG149)+CG149>$Y23,$Y23-SUM($S149:CG149),CG149)","v":0},{"$f":"IF(SUM($S149:CH149)+CH149>$Y23,$Y23-SUM($S149:CH149),CH149)","v":0},{"$f":"IF(SUM($S149:CI149)+CI149>$Y23,$Y23-SUM($S149:CI149),CI149)","v":0},{"$f":"IF(SUM($S149:CJ149)+CJ149>$Y23,$Y23-SUM($S149:CJ149),CJ149)","v":0},{"$f":"IF(SUM($S149:CK149)+CK149>$Y23,$Y23-SUM($S149:CK149),CK149)","v":0},{"$f":"IF(SUM($S149:CL149)+CL149>$Y23,$Y23-SUM($S149:CL149),CL149)","v":0},{"$f":"IF(SUM($S149:CM149)+CM149>$Y23,$Y23-SUM($S149:CM149),CM149)","v":0},{"$f":"IF(SUM($S149:CN149)+CN149>$Y23,$Y23-SUM($S149:CN149),CN149)","v":0},{"$f":"IF(SUM($S149:CO149)+CO149>$Y23,$Y23-SUM($S149:CO149),CO149)","v":0},{"$f":"IF(SUM($S149:CP149)+CP149>$Y23,$Y23-SUM($S149:CP149),CP149)","v":0},{"$f":"IF(SUM($S149:CQ149)+CQ149>$Y23,$Y23-SUM($S149:CQ149),CQ149)","v":0},{"$f":"IF(SUM($S149:CR149)+CR149>$Y23,$Y23-SUM($S149:CR149),CR149)","v":0},{"$f":"IF(SUM($S149:CS149)+CS149>$Y23,$Y23-SUM($S149:CS149),CS149)","v":0},{"$f":"IF(SUM($S149:CT149)+CT149>$Y23,$Y23-SUM($S149:CT149),CT149)","v":0},{"$f":"IF(SUM($S149:CU149)+CU149>$Y23,$Y23-SUM($S149:CU149),CU149)","v":0},{"$f":"IF(SUM($S149:CV149)+CV149>$Y23,$Y23-SUM($S149:CV149),CV149)","v":0},{"$f":"IF(SUM($S149:CW149)+CW149>$Y23,$Y23-SUM($S149:CW149),CW149)","v":0},{"$f":"IF(SUM($S149:CX149)+CX149>$Y23,$Y23-SUM($S149:CX149),CX149)","v":0},{"$f":"IF(SUM($S149:CY149)+CY149>$Y23,$Y23-SUM($S149:CY149),CY149)","v":0},{"$f":"IF(SUM($S149:CZ149)+CZ149>$Y23,$Y23-SUM($S149:CZ149),CZ149)","v":0},{"$f":"IF(SUM($S149:DA149)+DA149>$Y23,$Y23-SUM($S149:DA149),DA149)","v":0},{"$f":"IF(SUM($S149:DB149)+DB149>$Y23,$Y23-SUM($S149:DB149),DB149)","v":0},{"$f":"IF(SUM($S149:DC149)+DC149>$Y23,$Y23-SUM($S149:DC149),DC149)","v":0},{"$f":"IF(SUM($S149:DD149)+DD149>$Y23,$Y23-SUM($S149:DD149),DD149)","v":0},{"$f":"IF(SUM($S149:DE149)+DE149>$Y23,$Y23-SUM($S149:DE149),DE149)","v":0},{"$f":"IF(SUM($S149:DF149)+DF149>$Y23,$Y23-SUM($S149:DF149),DF149)","v":0},{"$f":"IF(SUM($S149:DG149)+DG149>$Y23,$Y23-SUM($S149:DG149),DG149)","v":0},{"$f":"IF(SUM($S149:DH149)+DH149>$Y23,$Y23-SUM($S149:DH149),DH149)","v":0},{"$f":"IF(SUM($S149:DI149)+DI149>$Y23,$Y23-SUM($S149:DI149),DI149)","v":0},{"$f":"IF(SUM($S149:DJ149)+DJ149>$Y23,$Y23-SUM($S149:DJ149),DJ149)","v":0},{"$f":"IF(SUM($S149:DK149)+DK149>$Y23,$Y23-SUM($S149:DK149),DK149)","v":0},{"$f":"IF(SUM($S149:DL149)+DL149>$Y23,$Y23-SUM($S149:DL149),DL149)","v":0},{"$f":"IF(SUM($S149:DM149)+DM149>$Y23,$Y23-SUM($S149:DM149),DM149)","v":0},{"$f":"IF(SUM($S149:DN149)+DN149>$Y23,$Y23-SUM($S149:DN149),DN149)","v":0},{"$f":"IF(SUM($S149:DO149)+DO149>$Y23,$Y23-SUM($S149:DO149),DO149)","v":0},{"$f":"IF(SUM($S149:DP149)+DP149>$Y23,$Y23-SUM($S149:DP149),DP149)","v":0},{"$f":"IF(SUM($S149:DQ149)+DQ149>$Y23,$Y23-SUM($S149:DQ149),DQ149)","v":0},{"$f":"IF(SUM($S149:DR149)+DR149>$Y23,$Y23-SUM($S149:DR149),DR149)","v":0},{"$f":"IF(SUM($S149:DS149)+DS149>$Y23,$Y23-SUM($S149:DS149),DS149)","v":0},{"$f":"IF(SUM($S149:DT149)+DT149>$Y23,$Y23-SUM($S149:DT149),DT149)","v":0},{"$f":"IF(SUM($S149:DU149)+DU149>$Y23,$Y23-SUM($S149:DU149),DU149)","v":0},{"$f":"IF(SUM($S149:DV149)+DV149>$Y23,$Y23-SUM($S149:DV149),DV149)","v":0},{"$f":"IF(SUM($S149:DW149)+DW149>$Y23,$Y23-SUM($S149:DW149),DW149)","v":0},{"$f":"IF(SUM($S149:DX149)+DX149>$Y23,$Y23-SUM($S149:DX149),DX149)","v":0},{"$f":"IF(SUM($S149:DY149)+DY149>$Y23,$Y23-SUM($S149:DY149),DY149)","v":0},{"$f":"IF(SUM($S149:DZ149)+DZ149>$Y23,$Y23-SUM($S149:DZ149),DZ149)","v":0},{"$f":"IF(SUM($S149:EA149)+EA149>$Y23,$Y23-SUM($S149:EA149),EA149)","v":0},{"$f":"IF(SUM($S149:EB149)+EB149>$Y23,$Y23-SUM($S149:EB149),EB149)","v":0},{"$f":"IF(SUM($S149:EC149)+EC149>$Y23,$Y23-SUM($S149:EC149),EC149)","v":0},{"$f":"IF(SUM($S149:ED149)+ED149>$Y23,$Y23-SUM($S149:ED149),ED149)","v":0},{"$f":"IF(SUM($S149:EE149)+EE149>$Y23,$Y23-SUM($S149:EE149),EE149)","v":0},{"$f":"IF(SUM($S149:EF149)+EF149>$Y23,$Y23-SUM($S149:EF149),EF149)","v":0},{"$f":"IF(SUM($S149:EG149)+EG149>$Y23,$Y23-SUM($S149:EG149),EG149)","v":0},{"$f":"IF(SUM($S149:EH149)+EH149>$Y23,$Y23-SUM($S149:EH149),EH149)","v":0},{"$f":"IF(SUM($S149:EI149)+EI149>$Y23,$Y23-SUM($S149:EI149),EI149)","v":0},{"$f":"IF(SUM($S149:EJ149)+EJ149>$Y23,$Y23-SUM($S149:EJ149),EJ149)","v":0},{"$f":"IF(SUM($S149:EK149)+EK149>$Y23,$Y23-SUM($S149:EK149),EK149)","v":0},{"$f":"IF(SUM($S149:EL149)+EL149>$Y23,$Y23-SUM($S149:EL149),EL149)","v":0},{"$f":"IF(SUM($S149:EM149)+EM149>$Y23,$Y23-SUM($S149:EM149),EM149)","v":0},{"$f":"IF(SUM($S149:EN149)+EN149>$Y23,$Y23-SUM($S149:EN149),EN149)","v":0},{"$f":"IF(SUM($S149:EO149)+EO149>$Y23,$Y23-SUM($S149:EO149),EO149)","v":0},{"$f":"IF(SUM($S149:EP149)+EP149>$Y23,$Y23-SUM($S149:EP149),EP149)","v":0},{"$f":"IF(SUM($S149:EQ149)+EQ149>$Y23,$Y23-SUM($S149:EQ149),EQ149)","v":0},{"$f":"IF(SUM($S149:ER149)+ER149>$Y23,$Y23-SUM($S149:ER149),ER149)","v":0},{"$f":"IF(SUM($S149:ES149)+ES149>$Y23,$Y23-SUM($S149:ES149),ES149)","v":0},{"$f":"IF(SUM($S149:ET149)+ET149>$Y23,$Y23-SUM($S149:ET149),ET149)","v":0},{"$f":"IF(SUM($S149:EU149)+EU149>$Y23,$Y23-SUM($S149:EU149),EU149)","v":0},{"$f":"IF(SUM($S149:EV149)+EV149>$Y23,$Y23-SUM($S149:EV149),EV149)","v":0},{"$f":"IF(SUM($S149:EW149)+EW149>$Y23,$Y23-SUM($S149:EW149),EW149)","v":0},{"$f":"IF(SUM($S149:EX149)+EX149>$Y23,$Y23-SUM($S149:EX149),EX149)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8714875000000005E-5,{"$f":"IF(SUM($S150:Z150)+Z150>$Y24,$Y24-SUM($S150:Z150),Z150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AA150)+AA150>$Y24,$Y24-SUM($S150:AA150),AA150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AB150)+AB150>$Y24,$Y24-SUM($S150:AB150),AB150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AC150)+AC150>$Y24,$Y24-SUM($S150:AC150),AC150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AD150)+AD150>$Y24,$Y24-SUM($S150:AD150),AD150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AE150)+AE150>$Y24,$Y24-SUM($S150:AE150),AE150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AF150)+AF150>$Y24,$Y24-SUM($S150:AF150),AF150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AG150)+AG150>$Y24,$Y24-SUM($S150:AG150),AG150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AH150)+AH150>$Y24,$Y24-SUM($S150:AH150),AH150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AI150)+AI150>$Y24,$Y24-SUM($S150:AI150),AI150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AJ150)+AJ150>$Y24,$Y24-SUM($S150:AJ150),AJ150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AK150)+AK150>$Y24,$Y24-SUM($S150:AK150),AK150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AL150)+AL150>$Y24,$Y24-SUM($S150:AL150),AL150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AM150)+AM150>$Y24,$Y24-SUM($S150:AM150),AM150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AN150)+AN150>$Y24,$Y24-SUM($S150:AN150),AN150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AO150)+AO150>$Y24,$Y24-SUM($S150:AO150),AO150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AP150)+AP150>$Y24,$Y24-SUM($S150:AP150),AP150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AQ150)+AQ150>$Y24,$Y24-SUM($S150:AQ150),AQ150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AR150)+AR150>$Y24,$Y24-SUM($S150:AR150),AR150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AS150)+AS150>$Y24,$Y24-SUM($S150:AS150),AS150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AT150)+AT150>$Y24,$Y24-SUM($S150:AT150),AT150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AU150)+AU150>$Y24,$Y24-SUM($S150:AU150),AU150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AV150)+AV150>$Y24,$Y24-SUM($S150:AV150),AV150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AW150)+AW150>$Y24,$Y24-SUM($S150:AW150),AW150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AX150)+AX150>$Y24,$Y24-SUM($S150:AX150),AX150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AY150)+AY150>$Y24,$Y24-SUM($S150:AY150),AY150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:AZ150)+AZ150>$Y24,$Y24-SUM($S150:AZ150),AZ150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BA150)+BA150>$Y24,$Y24-SUM($S150:BA150),BA150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BB150)+BB150>$Y24,$Y24-SUM($S150:BB150),BB150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BC150)+BC150>$Y24,$Y24-SUM($S150:BC150),BC150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BD150)+BD150>$Y24,$Y24-SUM($S150:BD150),BD150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BE150)+BE150>$Y24,$Y24-SUM($S150:BE150),BE150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BF150)+BF150>$Y24,$Y24-SUM($S150:BF150),BF150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BG150)+BG150>$Y24,$Y24-SUM($S150:BG150),BG150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BH150)+BH150>$Y24,$Y24-SUM($S150:BH150),BH150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BI150)+BI150>$Y24,$Y24-SUM($S150:BI150),BI150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BJ150)+BJ150>$Y24,$Y24-SUM($S150:BJ150),BJ150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BK150)+BK150>$Y24,$Y24-SUM($S150:BK150),BK150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BL150)+BL150>$Y24,$Y24-SUM($S150:BL150),BL150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BM150)+BM150>$Y24,$Y24-SUM($S150:BM150),BM150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BN150)+BN150>$Y24,$Y24-SUM($S150:BN150),BN150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BO150)+BO150>$Y24,$Y24-SUM($S150:BO150),BO150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BP150)+BP150>$Y24,$Y24-SUM($S150:BP150),BP150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BQ150)+BQ150>$Y24,$Y24-SUM($S150:BQ150),BQ150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BR150)+BR150>$Y24,$Y24-SUM($S150:BR150),BR150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BS150)+BS150>$Y24,$Y24-SUM($S150:BS150),BS150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BT150)+BT150>$Y24,$Y24-SUM($S150:BT150),BT150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BU150)+BU150>$Y24,$Y24-SUM($S150:BU150),BU150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BV150)+BV150>$Y24,$Y24-SUM($S150:BV150),BV150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BW150)+BW150>$Y24,$Y24-SUM($S150:BW150),BW150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BX150)+BX150>$Y24,$Y24-SUM($S150:BX150),BX150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BY150)+BY150>$Y24,$Y24-SUM($S150:BY150),BY150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:BZ150)+BZ150>$Y24,$Y24-SUM($S150:BZ150),BZ150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CA150)+CA150>$Y24,$Y24-SUM($S150:CA150),CA150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CB150)+CB150>$Y24,$Y24-SUM($S150:CB150),CB150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CC150)+CC150>$Y24,$Y24-SUM($S150:CC150),CC150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CD150)+CD150>$Y24,$Y24-SUM($S150:CD150),CD150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CE150)+CE150>$Y24,$Y24-SUM($S150:CE150),CE150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CF150)+CF150>$Y24,$Y24-SUM($S150:CF150),CF150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CG150)+CG150>$Y24,$Y24-SUM($S150:CG150),CG150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CH150)+CH150>$Y24,$Y24-SUM($S150:CH150),CH150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CI150)+CI150>$Y24,$Y24-SUM($S150:CI150),CI150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CJ150)+CJ150>$Y24,$Y24-SUM($S150:CJ150),CJ150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CK150)+CK150>$Y24,$Y24-SUM($S150:CK150),CK150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CL150)+CL150>$Y24,$Y24-SUM($S150:CL150),CL150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CM150)+CM150>$Y24,$Y24-SUM($S150:CM150),CM150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CN150)+CN150>$Y24,$Y24-SUM($S150:CN150),CN150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CO150)+CO150>$Y24,$Y24-SUM($S150:CO150),CO150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CP150)+CP150>$Y24,$Y24-SUM($S150:CP150),CP150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CQ150)+CQ150>$Y24,$Y24-SUM($S150:CQ150),CQ150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CR150)+CR150>$Y24,$Y24-SUM($S150:CR150),CR150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CS150)+CS150>$Y24,$Y24-SUM($S150:CS150),CS150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CT150)+CT150>$Y24,$Y24-SUM($S150:CT150),CT150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CU150)+CU150>$Y24,$Y24-SUM($S150:CU150),CU150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CV150)+CV150>$Y24,$Y24-SUM($S150:CV150),CV150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CW150)+CW150>$Y24,$Y24-SUM($S150:CW150),CW150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CX150)+CX150>$Y24,$Y24-SUM($S150:CX150),CX150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CY150)+CY150>$Y24,$Y24-SUM($S150:CY150),CY150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:CZ150)+CZ150>$Y24,$Y24-SUM($S150:CZ150),CZ150)","v":8.8714875000000005E-5},{"$f":"IF(SUM($S150:DA150)+DA150>$Y24,$Y24-SUM($S150:DA150),DA150)","v":9.540979117872439E-18},{"$f":"IF(SUM($S150:DB150)+DB150>$Y24,$Y24-SUM($S150:DB150),DB150)","v":0},{"$f":"IF(SUM($S150:DC150)+DC150>$Y24,$Y24-SUM($S150:DC150),DC150)","v":0},{"$f":"IF(SUM($S150:DD150)+DD150>$Y24,$Y24-SUM($S150:DD150),DD150)","v":0},{"$f":"IF(SUM($S150:DE150)+DE150>$Y24,$Y24-SUM($S150:DE150),DE150)","v":0},{"$f":"IF(SUM($S150:DF150)+DF150>$Y24,$Y24-SUM($S150:DF150),DF150)","v":0},{"$f":"IF(SUM($S150:DG150)+DG150>$Y24,$Y24-SUM($S150:DG150),DG150)","v":0},{"$f":"IF(SUM($S150:DH150)+DH150>$Y24,$Y24-SUM($S150:DH150),DH150)","v":0},{"$f":"IF(SUM($S150:DI150)+DI150>$Y24,$Y24-SUM($S150:DI150),DI150)","v":0},{"$f":"IF(SUM($S150:DJ150)+DJ150>$Y24,$Y24-SUM($S150:DJ150),DJ150)","v":0},{"$f":"IF(SUM($S150:DK150)+DK150>$Y24,$Y24-SUM($S150:DK150),DK150)","v":0},{"$f":"IF(SUM($S150:DL150)+DL150>$Y24,$Y24-SUM($S150:DL150),DL150)","v":0},{"$f":"IF(SUM($S150:DM150)+DM150>$Y24,$Y24-SUM($S150:DM150),DM150)","v":0},{"$f":"IF(SUM($S150:DN150)+DN150>$Y24,$Y24-SUM($S150:DN150),DN150)","v":0},{"$f":"IF(SUM($S150:DO150)+DO150>$Y24,$Y24-SUM($S150:DO150),DO150)","v":0},{"$f":"IF(SUM($S150:DP150)+DP150>$Y24,$Y24-SUM($S150:DP150),DP150)","v":0},{"$f":"IF(SUM($S150:DQ150)+DQ150>$Y24,$Y24-SUM($S150:DQ150),DQ150)","v":0},{"$f":"IF(SUM($S150:DR150)+DR150>$Y24,$Y24-SUM($S150:DR150),DR150)","v":0},{"$f":"IF(SUM($S150:DS150)+DS150>$Y24,$Y24-SUM($S150:DS150),DS150)","v":0},{"$f":"IF(SUM($S150:DT150)+DT150>$Y24,$Y24-SUM($S150:DT150),DT150)","v":0},{"$f":"IF(SUM($S150:DU150)+DU150>$Y24,$Y24-SUM($S150:DU150),DU150)","v":0},{"$f":"IF(SUM($S150:DV150)+DV150>$Y24,$Y24-SUM($S150:DV150),DV150)","v":0},{"$f":"IF(SUM($S150:DW150)+DW150>$Y24,$Y24-SUM($S150:DW150),DW150)","v":0},{"$f":"IF(SUM($S150:DX150)+DX150>$Y24,$Y24-SUM($S150:DX150),DX150)","v":0},{"$f":"IF(SUM($S150:DY150)+DY150>$Y24,$Y24-SUM($S150:DY150),DY150)","v":0},{"$f":"IF(SUM($S150:DZ150)+DZ150>$Y24,$Y24-SUM($S150:DZ150),DZ150)","v":0},{"$f":"IF(SUM($S150:EA150)+EA150>$Y24,$Y24-SUM($S150:EA150),EA150)","v":0},{"$f":"IF(SUM($S150:EB150)+EB150>$Y24,$Y24-SUM($S150:EB150),EB150)","v":0},{"$f":"IF(SUM($S150:EC150)+EC150>$Y24,$Y24-SUM($S150:EC150),EC150)","v":0},{"$f":"IF(SUM($S150:ED150)+ED150>$Y24,$Y24-SUM($S150:ED150),ED150)","v":0},{"$f":"IF(SUM($S150:EE150)+EE150>$Y24,$Y24-SUM($S150:EE150),EE150)","v":0},{"$f":"IF(SUM($S150:EF150)+EF150>$Y24,$Y24-SUM($S150:EF150),EF150)","v":0},{"$f":"IF(SUM($S150:EG150)+EG150>$Y24,$Y24-SUM($S150:EG150),EG150)","v":0},{"$f":"IF(SUM($S150:EH150)+EH150>$Y24,$Y24-SUM($S150:EH150),EH150)","v":0},{"$f":"IF(SUM($S150:EI150)+EI150>$Y24,$Y24-SUM($S150:EI150),EI150)","v":0},{"$f":"IF(SUM($S150:EJ150)+EJ150>$Y24,$Y24-SUM($S150:EJ150),EJ150)","v":0},{"$f":"IF(SUM($S150:EK150)+EK150>$Y24,$Y24-SUM($S150:EK150),EK150)","v":0},{"$f":"IF(SUM($S150:EL150)+EL150>$Y24,$Y24-SUM($S150:EL150),EL150)","v":0},{"$f":"IF(SUM($S150:EM150)+EM150>$Y24,$Y24-SUM($S150:EM150),EM150)","v":0},{"$f":"IF(SUM($S150:EN150)+EN150>$Y24,$Y24-SUM($S150:EN150),EN150)","v":0},{"$f":"IF(SUM($S150:EO150)+EO150>$Y24,$Y24-SUM($S150:EO150),EO150)","v":0},{"$f":"IF(SUM($S150:EP150)+EP150>$Y24,$Y24-SUM($S150:EP150),EP150)","v":0},{"$f":"IF(SUM($S150:EQ150)+EQ150>$Y24,$Y24-SUM($S150:EQ150),EQ150)","v":0},{"$f":"IF(SUM($S150:ER150)+ER150>$Y24,$Y24-SUM($S150:ER150),ER150)","v":0},{"$f":"IF(SUM($S150:ES150)+ES150>$Y24,$Y24-SUM($S150:ES150),ES150)","v":0},{"$f":"IF(SUM($S150:ET150)+ET150>$Y24,$Y24-SUM($S150:ET150),ET150)","v":0},{"$f":"IF(SUM($S150:EU150)+EU150>$Y24,$Y24-SUM($S150:EU150),EU150)","v":0},{"$f":"IF(SUM($S150:EV150)+EV150>$Y24,$Y24-SUM($S150:EV150),EV150)","v":0},{"$f":"IF(SUM($S150:EW150)+EW150>$Y24,$Y24-SUM($S150:EW150),EW150)","v":0},{"$f":"IF(SUM($S150:EX150)+EX150>$Y24,$Y24-SUM($S150:EX150),EX150)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3489952499999994E-3,{"$f":"IF(SUM($S151:Z151)+Z151>$Y25,$Y25-SUM($S151:Z151),Z151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AA151)+AA151>$Y25,$Y25-SUM($S151:AA151),AA151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AB151)+AB151>$Y25,$Y25-SUM($S151:AB151),AB151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AC151)+AC151>$Y25,$Y25-SUM($S151:AC151),AC151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AD151)+AD151>$Y25,$Y25-SUM($S151:AD151),AD151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AE151)+AE151>$Y25,$Y25-SUM($S151:AE151),AE151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AF151)+AF151>$Y25,$Y25-SUM($S151:AF151),AF151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AG151)+AG151>$Y25,$Y25-SUM($S151:AG151),AG151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AH151)+AH151>$Y25,$Y25-SUM($S151:AH151),AH151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AI151)+AI151>$Y25,$Y25-SUM($S151:AI151),AI151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AJ151)+AJ151>$Y25,$Y25-SUM($S151:AJ151),AJ151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AK151)+AK151>$Y25,$Y25-SUM($S151:AK151),AK151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AL151)+AL151>$Y25,$Y25-SUM($S151:AL151),AL151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AM151)+AM151>$Y25,$Y25-SUM($S151:AM151),AM151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AN151)+AN151>$Y25,$Y25-SUM($S151:AN151),AN151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AO151)+AO151>$Y25,$Y25-SUM($S151:AO151),AO151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AP151)+AP151>$Y25,$Y25-SUM($S151:AP151),AP151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AQ151)+AQ151>$Y25,$Y25-SUM($S151:AQ151),AQ151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AR151)+AR151>$Y25,$Y25-SUM($S151:AR151),AR151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AS151)+AS151>$Y25,$Y25-SUM($S151:AS151),AS151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AT151)+AT151>$Y25,$Y25-SUM($S151:AT151),AT151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AU151)+AU151>$Y25,$Y25-SUM($S151:AU151),AU151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AV151)+AV151>$Y25,$Y25-SUM($S151:AV151),AV151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AW151)+AW151>$Y25,$Y25-SUM($S151:AW151),AW151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AX151)+AX151>$Y25,$Y25-SUM($S151:AX151),AX151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AY151)+AY151>$Y25,$Y25-SUM($S151:AY151),AY151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:AZ151)+AZ151>$Y25,$Y25-SUM($S151:AZ151),AZ151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BA151)+BA151>$Y25,$Y25-SUM($S151:BA151),BA151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BB151)+BB151>$Y25,$Y25-SUM($S151:BB151),BB151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BC151)+BC151>$Y25,$Y25-SUM($S151:BC151),BC151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BD151)+BD151>$Y25,$Y25-SUM($S151:BD151),BD151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BE151)+BE151>$Y25,$Y25-SUM($S151:BE151),BE151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BF151)+BF151>$Y25,$Y25-SUM($S151:BF151),BF151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BG151)+BG151>$Y25,$Y25-SUM($S151:BG151),BG151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BH151)+BH151>$Y25,$Y25-SUM($S151:BH151),BH151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BI151)+BI151>$Y25,$Y25-SUM($S151:BI151),BI151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BJ151)+BJ151>$Y25,$Y25-SUM($S151:BJ151),BJ151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BK151)+BK151>$Y25,$Y25-SUM($S151:BK151),BK151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BL151)+BL151>$Y25,$Y25-SUM($S151:BL151),BL151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BM151)+BM151>$Y25,$Y25-SUM($S151:BM151),BM151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BN151)+BN151>$Y25,$Y25-SUM($S151:BN151),BN151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BO151)+BO151>$Y25,$Y25-SUM($S151:BO151),BO151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BP151)+BP151>$Y25,$Y25-SUM($S151:BP151),BP151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BQ151)+BQ151>$Y25,$Y25-SUM($S151:BQ151),BQ151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BR151)+BR151>$Y25,$Y25-SUM($S151:BR151),BR151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BS151)+BS151>$Y25,$Y25-SUM($S151:BS151),BS151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BT151)+BT151>$Y25,$Y25-SUM($S151:BT151),BT151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BU151)+BU151>$Y25,$Y25-SUM($S151:BU151),BU151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BV151)+BV151>$Y25,$Y25-SUM($S151:BV151),BV151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BW151)+BW151>$Y25,$Y25-SUM($S151:BW151),BW151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BX151)+BX151>$Y25,$Y25-SUM($S151:BX151),BX151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BY151)+BY151>$Y25,$Y25-SUM($S151:BY151),BY151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:BZ151)+BZ151>$Y25,$Y25-SUM($S151:BZ151),BZ151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CA151)+CA151>$Y25,$Y25-SUM($S151:CA151),CA151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CB151)+CB151>$Y25,$Y25-SUM($S151:CB151),CB151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CC151)+CC151>$Y25,$Y25-SUM($S151:CC151),CC151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CD151)+CD151>$Y25,$Y25-SUM($S151:CD151),CD151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CE151)+CE151>$Y25,$Y25-SUM($S151:CE151),CE151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CF151)+CF151>$Y25,$Y25-SUM($S151:CF151),CF151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CG151)+CG151>$Y25,$Y25-SUM($S151:CG151),CG151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CH151)+CH151>$Y25,$Y25-SUM($S151:CH151),CH151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CI151)+CI151>$Y25,$Y25-SUM($S151:CI151),CI151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CJ151)+CJ151>$Y25,$Y25-SUM($S151:CJ151),CJ151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CK151)+CK151>$Y25,$Y25-SUM($S151:CK151),CK151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CL151)+CL151>$Y25,$Y25-SUM($S151:CL151),CL151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CM151)+CM151>$Y25,$Y25-SUM($S151:CM151),CM151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CN151)+CN151>$Y25,$Y25-SUM($S151:CN151),CN151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CO151)+CO151>$Y25,$Y25-SUM($S151:CO151),CO151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CP151)+CP151>$Y25,$Y25-SUM($S151:CP151),CP151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CQ151)+CQ151>$Y25,$Y25-SUM($S151:CQ151),CQ151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CR151)+CR151>$Y25,$Y25-SUM($S151:CR151),CR151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CS151)+CS151>$Y25,$Y25-SUM($S151:CS151),CS151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CT151)+CT151>$Y25,$Y25-SUM($S151:CT151),CT151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CU151)+CU151>$Y25,$Y25-SUM($S151:CU151),CU151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CV151)+CV151>$Y25,$Y25-SUM($S151:CV151),CV151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CW151)+CW151>$Y25,$Y25-SUM($S151:CW151),CW151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CX151)+CX151>$Y25,$Y25-SUM($S151:CX151),CX151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CY151)+CY151>$Y25,$Y25-SUM($S151:CY151),CY151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:CZ151)+CZ151>$Y25,$Y25-SUM($S151:CZ151),CZ151)","v":3.3489952499999994E-3},{"$f":"IF(SUM($S151:DA151)+DA151>$Y25,$Y25-SUM($S151:DA151),DA151)","v":5.5511151231257827E-16},{"$f":"IF(SUM($S151:DB151)+DB151>$Y25,$Y25-SUM($S151:DB151),DB151)","v":0},{"$f":"IF(SUM($S151:DC151)+DC151>$Y25,$Y25-SUM($S151:DC151),DC151)","v":0},{"$f":"IF(SUM($S151:DD151)+DD151>$Y25,$Y25-SUM($S151:DD151),DD151)","v":0},{"$f":"IF(SUM($S151:DE151)+DE151>$Y25,$Y25-SUM($S151:DE151),DE151)","v":0},{"$f":"IF(SUM($S151:DF151)+DF151>$Y25,$Y25-SUM($S151:DF151),DF151)","v":0},{"$f":"IF(SUM($S151:DG151)+DG151>$Y25,$Y25-SUM($S151:DG151),DG151)","v":0},{"$f":"IF(SUM($S151:DH151)+DH151>$Y25,$Y25-SUM($S151:DH151),DH151)","v":0},{"$f":"IF(SUM($S151:DI151)+DI151>$Y25,$Y25-SUM($S151:DI151),DI151)","v":0},{"$f":"IF(SUM($S151:DJ151)+DJ151>$Y25,$Y25-SUM($S151:DJ151),DJ151)","v":0},{"$f":"IF(SUM($S151:DK151)+DK151>$Y25,$Y25-SUM($S151:DK151),DK151)","v":0},{"$f":"IF(SUM($S151:DL151)+DL151>$Y25,$Y25-SUM($S151:DL151),DL151)","v":0},{"$f":"IF(SUM($S151:DM151)+DM151>$Y25,$Y25-SUM($S151:DM151),DM151)","v":0},{"$f":"IF(SUM($S151:DN151)+DN151>$Y25,$Y25-SUM($S151:DN151),DN151)","v":0},{"$f":"IF(SUM($S151:DO151)+DO151>$Y25,$Y25-SUM($S151:DO151),DO151)","v":0},{"$f":"IF(SUM($S151:DP151)+DP151>$Y25,$Y25-SUM($S151:DP151),DP151)","v":0},{"$f":"IF(SUM($S151:DQ151)+DQ151>$Y25,$Y25-SUM($S151:DQ151),DQ151)","v":0},{"$f":"IF(SUM($S151:DR151)+DR151>$Y25,$Y25-SUM($S151:DR151),DR151)","v":0},{"$f":"IF(SUM($S151:DS151)+DS151>$Y25,$Y25-SUM($S151:DS151),DS151)","v":0},{"$f":"IF(SUM($S151:DT151)+DT151>$Y25,$Y25-SUM($S151:DT151),DT151)","v":0},{"$f":"IF(SUM($S151:DU151)+DU151>$Y25,$Y25-SUM($S151:DU151),DU151)","v":0},{"$f":"IF(SUM($S151:DV151)+DV151>$Y25,$Y25-SUM($S151:DV151),DV151)","v":0},{"$f":"IF(SUM($S151:DW151)+DW151>$Y25,$Y25-SUM($S151:DW151),DW151)","v":0},{"$f":"IF(SUM($S151:DX151)+DX151>$Y25,$Y25-SUM($S151:DX151),DX151)","v":0},{"$f":"IF(SUM($S151:DY151)+DY151>$Y25,$Y25-SUM($S151:DY151),DY151)","v":0},{"$f":"IF(SUM($S151:DZ151)+DZ151>$Y25,$Y25-SUM($S151:DZ151),DZ151)","v":0},{"$f":"IF(SUM($S151:EA151)+EA151>$Y25,$Y25-SUM($S151:EA151),EA151)","v":0},{"$f":"IF(SUM($S151:EB151)+EB151>$Y25,$Y25-SUM($S151:EB151),EB151)","v":0},{"$f":"IF(SUM($S151:EC151)+EC151>$Y25,$Y25-SUM($S151:EC151),EC151)","v":0},{"$f":"IF(SUM($S151:ED151)+ED151>$Y25,$Y25-SUM($S151:ED151),ED151)","v":0},{"$f":"IF(SUM($S151:EE151)+EE151>$Y25,$Y25-SUM($S151:EE151),EE151)","v":0},{"$f":"IF(SUM($S151:EF151)+EF151>$Y25,$Y25-SUM($S151:EF151),EF151)","v":0},{"$f":"IF(SUM($S151:EG151)+EG151>$Y25,$Y25-SUM($S151:EG151),EG151)","v":0},{"$f":"IF(SUM($S151:EH151)+EH151>$Y25,$Y25-SUM($S151:EH151),EH151)","v":0},{"$f":"IF(SUM($S151:EI151)+EI151>$Y25,$Y25-SUM($S151:EI151),EI151)","v":0},{"$f":"IF(SUM($S151:EJ151)+EJ151>$Y25,$Y25-SUM($S151:EJ151),EJ151)","v":0},{"$f":"IF(SUM($S151:EK151)+EK151>$Y25,$Y25-SUM($S151:EK151),EK151)","v":0},{"$f":"IF(SUM($S151:EL151)+EL151>$Y25,$Y25-SUM($S151:EL151),EL151)","v":0},{"$f":"IF(SUM($S151:EM151)+EM151>$Y25,$Y25-SUM($S151:EM151),EM151)","v":0},{"$f":"IF(SUM($S151:EN151)+EN151>$Y25,$Y25-SUM($S151:EN151),EN151)","v":0},{"$f":"IF(SUM($S151:EO151)+EO151>$Y25,$Y25-SUM($S151:EO151),EO151)","v":0},{"$f":"IF(SUM($S151:EP151)+EP151>$Y25,$Y25-SUM($S151:EP151),EP151)","v":0},{"$f":"IF(SUM($S151:EQ151)+EQ151>$Y25,$Y25-SUM($S151:EQ151),EQ151)","v":0},{"$f":"IF(SUM($S151:ER151)+ER151>$Y25,$Y25-SUM($S151:ER151),ER151)","v":0},{"$f":"IF(SUM($S151:ES151)+ES151>$Y25,$Y25-SUM($S151:ES151),ES151)","v":0},{"$f":"IF(SUM($S151:ET151)+ET151>$Y25,$Y25-SUM($S151:ET151),ET151)","v":0},{"$f":"IF(SUM($S151:EU151)+EU151>$Y25,$Y25-SUM($S151:EU151),EU151)","v":0},{"$f":"IF(SUM($S151:EV151)+EV151>$Y25,$Y25-SUM($S151:EV151),EV151)","v":0},{"$f":"IF(SUM($S151:EW151)+EW151>$Y25,$Y25-SUM($S151:EW151),EW151)","v":0},{"$f":"IF(SUM($S151:EX151)+EX151>$Y25,$Y25-SUM($S151:EX151),EX151)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7327842500000001E-3,{"$f":"IF(SUM($S152:Z152)+Z152>$Y26,$Y26-SUM($S152:Z152),Z152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AA152)+AA152>$Y26,$Y26-SUM($S152:AA152),AA152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AB152)+AB152>$Y26,$Y26-SUM($S152:AB152),AB152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AC152)+AC152>$Y26,$Y26-SUM($S152:AC152),AC152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AD152)+AD152>$Y26,$Y26-SUM($S152:AD152),AD152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AE152)+AE152>$Y26,$Y26-SUM($S152:AE152),AE152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AF152)+AF152>$Y26,$Y26-SUM($S152:AF152),AF152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AG152)+AG152>$Y26,$Y26-SUM($S152:AG152),AG152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AH152)+AH152>$Y26,$Y26-SUM($S152:AH152),AH152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AI152)+AI152>$Y26,$Y26-SUM($S152:AI152),AI152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AJ152)+AJ152>$Y26,$Y26-SUM($S152:AJ152),AJ152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AK152)+AK152>$Y26,$Y26-SUM($S152:AK152),AK152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AL152)+AL152>$Y26,$Y26-SUM($S152:AL152),AL152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AM152)+AM152>$Y26,$Y26-SUM($S152:AM152),AM152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AN152)+AN152>$Y26,$Y26-SUM($S152:AN152),AN152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AO152)+AO152>$Y26,$Y26-SUM($S152:AO152),AO152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AP152)+AP152>$Y26,$Y26-SUM($S152:AP152),AP152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AQ152)+AQ152>$Y26,$Y26-SUM($S152:AQ152),AQ152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AR152)+AR152>$Y26,$Y26-SUM($S152:AR152),AR152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AS152)+AS152>$Y26,$Y26-SUM($S152:AS152),AS152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AT152)+AT152>$Y26,$Y26-SUM($S152:AT152),AT152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AU152)+AU152>$Y26,$Y26-SUM($S152:AU152),AU152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AV152)+AV152>$Y26,$Y26-SUM($S152:AV152),AV152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AW152)+AW152>$Y26,$Y26-SUM($S152:AW152),AW152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AX152)+AX152>$Y26,$Y26-SUM($S152:AX152),AX152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AY152)+AY152>$Y26,$Y26-SUM($S152:AY152),AY152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:AZ152)+AZ152>$Y26,$Y26-SUM($S152:AZ152),AZ152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BA152)+BA152>$Y26,$Y26-SUM($S152:BA152),BA152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BB152)+BB152>$Y26,$Y26-SUM($S152:BB152),BB152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BC152)+BC152>$Y26,$Y26-SUM($S152:BC152),BC152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BD152)+BD152>$Y26,$Y26-SUM($S152:BD152),BD152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BE152)+BE152>$Y26,$Y26-SUM($S152:BE152),BE152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BF152)+BF152>$Y26,$Y26-SUM($S152:BF152),BF152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BG152)+BG152>$Y26,$Y26-SUM($S152:BG152),BG152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BH152)+BH152>$Y26,$Y26-SUM($S152:BH152),BH152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BI152)+BI152>$Y26,$Y26-SUM($S152:BI152),BI152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BJ152)+BJ152>$Y26,$Y26-SUM($S152:BJ152),BJ152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BK152)+BK152>$Y26,$Y26-SUM($S152:BK152),BK152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BL152)+BL152>$Y26,$Y26-SUM($S152:BL152),BL152)","v":3.7327842500000001E-3},{"$f":"IF(SUM($S152:BM152)+BM152>$Y26,$Y26-SUM($S152:BM152),BM152)","v":0},{"$f":"IF(SUM($S152:BN152)+BN152>$Y26,$Y26-SUM($S152:BN152),BN152)","v":0},{"$f":"IF(SUM($S152:BO152)+BO152>$Y26,$Y26-SUM($S152:BO152),BO152)","v":0},{"$f":"IF(SUM($S152:BP152)+BP152>$Y26,$Y26-SUM($S152:BP152),BP152)","v":0},{"$f":"IF(SUM($S152:BQ152)+BQ152>$Y26,$Y26-SUM($S152:BQ152),BQ152)","v":0},{"$f":"IF(SUM($S152:BR152)+BR152>$Y26,$Y26-SUM($S152:BR152),BR152)","v":0},{"$f":"IF(SUM($S152:BS152)+BS152>$Y26,$Y26-SUM($S152:BS152),BS152)","v":0},{"$f":"IF(SUM($S152:BT152)+BT152>$Y26,$Y26-SUM($S152:BT152),BT152)","v":0},{"$f":"IF(SUM($S152:BU152)+BU152>$Y26,$Y26-SUM($S152:BU152),BU152)","v":0},{"$f":"IF(SUM($S152:BV152)+BV152>$Y26,$Y26-SUM($S152:BV152),BV152)","v":0},{"$f":"IF(SUM($S152:BW152)+BW152>$Y26,$Y26-SUM($S152:BW152),BW152)","v":0},{"$f":"IF(SUM($S152:BX152)+BX152>$Y26,$Y26-SUM($S152:BX152),BX152)","v":0},{"$f":"IF(SUM($S152:BY152)+BY152>$Y26,$Y26-SUM($S152:BY152),BY152)","v":0},{"$f":"IF(SUM($S152:BZ152)+BZ152>$Y26,$Y26-SUM($S152:BZ152),BZ152)","v":0},{"$f":"IF(SUM($S152:CA152)+CA152>$Y26,$Y26-SUM($S152:CA152),CA152)","v":0},{"$f":"IF(SUM($S152:CB152)+CB152>$Y26,$Y26-SUM($S152:CB152),CB152)","v":0},{"$f":"IF(SUM($S152:CC152)+CC152>$Y26,$Y26-SUM($S152:CC152),CC152)","v":0},{"$f":"IF(SUM($S152:CD152)+CD152>$Y26,$Y26-SUM($S152:CD152),CD152)","v":0},{"$f":"IF(SUM($S152:CE152)+CE152>$Y26,$Y26-SUM($S152:CE152),CE152)","v":0},{"$f":"IF(SUM($S152:CF152)+CF152>$Y26,$Y26-SUM($S152:CF152),CF152)","v":0},{"$f":"IF(SUM($S152:CG152)+CG152>$Y26,$Y26-SUM($S152:CG152),CG152)","v":0},{"$f":"IF(SUM($S152:CH152)+CH152>$Y26,$Y26-SUM($S152:CH152),CH152)","v":0},{"$f":"IF(SUM($S152:CI152)+CI152>$Y26,$Y26-SUM($S152:CI152),CI152)","v":0},{"$f":"IF(SUM($S152:CJ152)+CJ152>$Y26,$Y26-SUM($S152:CJ152),CJ152)","v":0},{"$f":"IF(SUM($S152:CK152)+CK152>$Y26,$Y26-SUM($S152:CK152),CK152)","v":0},{"$f":"IF(SUM($S152:CL152)+CL152>$Y26,$Y26-SUM($S152:CL152),CL152)","v":0},{"$f":"IF(SUM($S152:CM152)+CM152>$Y26,$Y26-SUM($S152:CM152),CM152)","v":0},{"$f":"IF(SUM($S152:CN152)+CN152>$Y26,$Y26-SUM($S152:CN152),CN152)","v":0},{"$f":"IF(SUM($S152:CO152)+CO152>$Y26,$Y26-SUM($S152:CO152),CO152)","v":0},{"$f":"IF(SUM($S152:CP152)+CP152>$Y26,$Y26-SUM($S152:CP152),CP152)","v":0},{"$f":"IF(SUM($S152:CQ152)+CQ152>$Y26,$Y26-SUM($S152:CQ152),CQ152)","v":0},{"$f":"IF(SUM($S152:CR152)+CR152>$Y26,$Y26-SUM($S152:CR152),CR152)","v":0},{"$f":"IF(SUM($S152:CS152)+CS152>$Y26,$Y26-SUM($S152:CS152),CS152)","v":0},{"$f":"IF(SUM($S152:CT152)+CT152>$Y26,$Y26-SUM($S152:CT152),CT152)","v":0},{"$f":"IF(SUM($S152:CU152)+CU152>$Y26,$Y26-SUM($S152:CU152),CU152)","v":0},{"$f":"IF(SUM($S152:CV152)+CV152>$Y26,$Y26-SUM($S152:CV152),CV152)","v":0},{"$f":"IF(SUM($S152:CW152)+CW152>$Y26,$Y26-SUM($S152:CW152),CW152)","v":0},{"$f":"IF(SUM($S152:CX152)+CX152>$Y26,$Y26-SUM($S152:CX152),CX152)","v":0},{"$f":"IF(SUM($S152:CY152)+CY152>$Y26,$Y26-SUM($S152:CY152),CY152)","v":0},{"$f":"IF(SUM($S152:CZ152)+CZ152>$Y26,$Y26-SUM($S152:CZ152),CZ152)","v":0},{"$f":"IF(SUM($S152:DA152)+DA152>$Y26,$Y26-SUM($S152:DA152),DA152)","v":0},{"$f":"IF(SUM($S152:DB152)+DB152>$Y26,$Y26-SUM($S152:DB152),DB152)","v":0},{"$f":"IF(SUM($S152:DC152)+DC152>$Y26,$Y26-SUM($S152:DC152),DC152)","v":0},{"$f":"IF(SUM($S152:DD152)+DD152>$Y26,$Y26-SUM($S152:DD152),DD152)","v":0},{"$f":"IF(SUM($S152:DE152)+DE152>$Y26,$Y26-SUM($S152:DE152),DE152)","v":0},{"$f":"IF(SUM($S152:DF152)+DF152>$Y26,$Y26-SUM($S152:DF152),DF152)","v":0},{"$f":"IF(SUM($S152:DG152)+DG152>$Y26,$Y26-SUM($S152:DG152),DG152)","v":0},{"$f":"IF(SUM($S152:DH152)+DH152>$Y26,$Y26-SUM($S152:DH152),DH152)","v":0},{"$f":"IF(SUM($S152:DI152)+DI152>$Y26,$Y26-SUM($S152:DI152),DI152)","v":0},{"$f":"IF(SUM($S152:DJ152)+DJ152>$Y26,$Y26-SUM($S152:DJ152),DJ152)","v":0},{"$f":"IF(SUM($S152:DK152)+DK152>$Y26,$Y26-SUM($S152:DK152),DK152)","v":0},{"$f":"IF(SUM($S152:DL152)+DL152>$Y26,$Y26-SUM($S152:DL152),DL152)","v":0},{"$f":"IF(SUM($S152:DM152)+DM152>$Y26,$Y26-SUM($S152:DM152),DM152)","v":0},{"$f":"IF(SUM($S152:DN152)+DN152>$Y26,$Y26-SUM($S152:DN152),DN152)","v":0},{"$f":"IF(SUM($S152:DO152)+DO152>$Y26,$Y26-SUM($S152:DO152),DO152)","v":0},{"$f":"IF(SUM($S152:DP152)+DP152>$Y26,$Y26-SUM($S152:DP152),DP152)","v":0},{"$f":"IF(SUM($S152:DQ152)+DQ152>$Y26,$Y26-SUM($S152:DQ152),DQ152)","v":0},{"$f":"IF(SUM($S152:DR152)+DR152>$Y26,$Y26-SUM($S152:DR152),DR152)","v":0},{"$f":"IF(SUM($S152:DS152)+DS152>$Y26,$Y26-SUM($S152:DS152),DS152)","v":0},{"$f":"IF(SUM($S152:DT152)+DT152>$Y26,$Y26-SUM($S152:DT152),DT152)","v":0},{"$f":"IF(SUM($S152:DU152)+DU152>$Y26,$Y26-SUM($S152:DU152),DU152)","v":0},{"$f":"IF(SUM($S152:DV152)+DV152>$Y26,$Y26-SUM($S152:DV152),DV152)","v":0},{"$f":"IF(SUM($S152:DW152)+DW152>$Y26,$Y26-SUM($S152:DW152),DW152)","v":0},{"$f":"IF(SUM($S152:DX152)+DX152>$Y26,$Y26-SUM($S152:DX152),DX152)","v":0},{"$f":"IF(SUM($S152:DY152)+DY152>$Y26,$Y26-SUM($S152:DY152),DY152)","v":0},{"$f":"IF(SUM($S152:DZ152)+DZ152>$Y26,$Y26-SUM($S152:DZ152),DZ152)","v":0},{"$f":"IF(SUM($S152:EA152)+EA152>$Y26,$Y26-SUM($S152:EA152),EA152)","v":0},{"$f":"IF(SUM($S152:EB152)+EB152>$Y26,$Y26-SUM($S152:EB152),EB152)","v":0},{"$f":"IF(SUM($S152:EC152)+EC152>$Y26,$Y26-SUM($S152:EC152),EC152)","v":0},{"$f":"IF(SUM($S152:ED152)+ED152>$Y26,$Y26-SUM($S152:ED152),ED152)","v":0},{"$f":"IF(SUM($S152:EE152)+EE152>$Y26,$Y26-SUM($S152:EE152),EE152)","v":0},{"$f":"IF(SUM($S152:EF152)+EF152>$Y26,$Y26-SUM($S152:EF152),EF152)","v":0},{"$f":"IF(SUM($S152:EG152)+EG152>$Y26,$Y26-SUM($S152:EG152),EG152)","v":0},{"$f":"IF(SUM($S152:EH152)+EH152>$Y26,$Y26-SUM($S152:EH152),EH152)","v":0},{"$f":"IF(SUM($S152:EI152)+EI152>$Y26,$Y26-SUM($S152:EI152),EI152)","v":0},{"$f":"IF(SUM($S152:EJ152)+EJ152>$Y26,$Y26-SUM($S152:EJ152),EJ152)","v":0},{"$f":"IF(SUM($S152:EK152)+EK152>$Y26,$Y26-SUM($S152:EK152),EK152)","v":0},{"$f":"IF(SUM($S152:EL152)+EL152>$Y26,$Y26-SUM($S152:EL152),EL152)","v":0},{"$f":"IF(SUM($S152:EM152)+EM152>$Y26,$Y26-SUM($S152:EM152),EM152)","v":0},{"$f":"IF(SUM($S152:EN152)+EN152>$Y26,$Y26-SUM($S152:EN152),EN152)","v":0},{"$f":"IF(SUM($S152:EO152)+EO152>$Y26,$Y26-SUM($S152:EO152),EO152)","v":0},{"$f":"IF(SUM($S152:EP152)+EP152>$Y26,$Y26-SUM($S152:EP152),EP152)","v":0},{"$f":"IF(SUM($S152:EQ152)+EQ152>$Y26,$Y26-SUM($S152:EQ152),EQ152)","v":0},{"$f":"IF(SUM($S152:ER152)+ER152>$Y26,$Y26-SUM($S152:ER152),ER152)","v":0},{"$f":"IF(SUM($S152:ES152)+ES152>$Y26,$Y26-SUM($S152:ES152),ES152)","v":0},{"$f":"IF(SUM($S152:ET152)+ET152>$Y26,$Y26-SUM($S152:ET152),ET152)","v":0},{"$f":"IF(SUM($S152:EU152)+EU152>$Y26,$Y26-SUM($S152:EU152),EU152)","v":0},{"$f":"IF(SUM($S152:EV152)+EV152>$Y26,$Y26-SUM($S152:EV152),EV152)","v":0},{"$f":"IF(SUM($S152:EW152)+EW152>$Y26,$Y26-SUM($S152:EW152),EW152)","v":0},{"$f":"IF(SUM($S152:EX152)+EX152>$Y26,$Y26-SUM($S152:EX152),EX152)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S153:Z153)+Z153>$Y27,$Y27-SUM($S153:Z153),Z153)","v":0},{"$f":"IF(SUM($S153:AA153)+AA153>$Y27,$Y27-SUM($S153:AA153),AA153)","v":0},{"$f":"IF(SUM($S153:AB153)+AB153>$Y27,$Y27-SUM($S153:AB153),AB153)","v":0},{"$f":"IF(SUM($S153:AC153)+AC153>$Y27,$Y27-SUM($S153:AC153),AC153)","v":0},{"$f":"IF(SUM($S153:AD153)+AD153>$Y27,$Y27-SUM($S153:AD153),AD153)","v":0},{"$f":"IF(SUM($S153:AE153)+AE153>$Y27,$Y27-SUM($S153:AE153),AE153)","v":0},{"$f":"IF(SUM($S153:AF153)+AF153>$Y27,$Y27-SUM($S153:AF153),AF153)","v":0},{"$f":"IF(SUM($S153:AG153)+AG153>$Y27,$Y27-SUM($S153:AG153),AG153)","v":0},{"$f":"IF(SUM($S153:AH153)+AH153>$Y27,$Y27-SUM($S153:AH153),AH153)","v":0},{"$f":"IF(SUM($S153:AI153)+AI153>$Y27,$Y27-SUM($S153:AI153),AI153)","v":0},{"$f":"IF(SUM($S153:AJ153)+AJ153>$Y27,$Y27-SUM($S153:AJ153),AJ153)","v":0},{"$f":"IF(SUM($S153:AK153)+AK153>$Y27,$Y27-SUM($S153:AK153),AK153)","v":0},{"$f":"IF(SUM($S153:AL153)+AL153>$Y27,$Y27-SUM($S153:AL153),AL153)","v":0},{"$f":"IF(SUM($S153:AM153)+AM153>$Y27,$Y27-SUM($S153:AM153),AM153)","v":0},{"$f":"IF(SUM($S153:AN153)+AN153>$Y27,$Y27-SUM($S153:AN153),AN153)","v":0},{"$f":"IF(SUM($S153:AO153)+AO153>$Y27,$Y27-SUM($S153:AO153),AO153)","v":0},{"$f":"IF(SUM($S153:AP153)+AP153>$Y27,$Y27-SUM($S153:AP153),AP153)","v":0},{"$f":"IF(SUM($S153:AQ153)+AQ153>$Y27,$Y27-SUM($S153:AQ153),AQ153)","v":0},{"$f":"IF(SUM($S153:AR153)+AR153>$Y27,$Y27-SUM($S153:AR153),AR153)","v":0},{"$f":"IF(SUM($S153:AS153)+AS153>$Y27,$Y27-SUM($S153:AS153),AS153)","v":0},{"$f":"IF(SUM($S153:AT153)+AT153>$Y27,$Y27-SUM($S153:AT153),AT153)","v":0},{"$f":"IF(SUM($S153:AU153)+AU153>$Y27,$Y27-SUM($S153:AU153),AU153)","v":0},{"$f":"IF(SUM($S153:AV153)+AV153>$Y27,$Y27-SUM($S153:AV153),AV153)","v":0},{"$f":"IF(SUM($S153:AW153)+AW153>$Y27,$Y27-SUM($S153:AW153),AW153)","v":0},{"$f":"IF(SUM($S153:AX153)+AX153>$Y27,$Y27-SUM($S153:AX153),AX153)","v":0},{"$f":"IF(SUM($S153:AY153)+AY153>$Y27,$Y27-SUM($S153:AY153),AY153)","v":0},{"$f":"IF(SUM($S153:AZ153)+AZ153>$Y27,$Y27-SUM($S153:AZ153),AZ153)","v":0},{"$f":"IF(SUM($S153:BA153)+BA153>$Y27,$Y27-SUM($S153:BA153),BA153)","v":0},{"$f":"IF(SUM($S153:BB153)+BB153>$Y27,$Y27-SUM($S153:BB153),BB153)","v":0},{"$f":"IF(SUM($S153:BC153)+BC153>$Y27,$Y27-SUM($S153:BC153),BC153)","v":0},{"$f":"IF(SUM($S153:BD153)+BD153>$Y27,$Y27-SUM($S153:BD153),BD153)","v":0},{"$f":"IF(SUM($S153:BE153)+BE153>$Y27,$Y27-SUM($S153:BE153),BE153)","v":0},{"$f":"IF(SUM($S153:BF153)+BF153>$Y27,$Y27-SUM($S153:BF153),BF153)","v":0},{"$f":"IF(SUM($S153:BG153)+BG153>$Y27,$Y27-SUM($S153:BG153),BG153)","v":0},{"$f":"IF(SUM($S153:BH153)+BH153>$Y27,$Y27-SUM($S153:BH153),BH153)","v":0},{"$f":"IF(SUM($S153:BI153)+BI153>$Y27,$Y27-SUM($S153:BI153),BI153)","v":0},{"$f":"IF(SUM($S153:BJ153)+BJ153>$Y27,$Y27-SUM($S153:BJ153),BJ153)","v":0},{"$f":"IF(SUM($S153:BK153)+BK153>$Y27,$Y27-SUM($S153:BK153),BK153)","v":0},{"$f":"IF(SUM($S153:BL153)+BL153>$Y27,$Y27-SUM($S153:BL153),BL153)","v":0},{"$f":"IF(SUM($S153:BM153)+BM153>$Y27,$Y27-SUM($S153:BM153),BM153)","v":0},{"$f":"IF(SUM($S153:BN153)+BN153>$Y27,$Y27-SUM($S153:BN153),BN153)","v":0},{"$f":"IF(SUM($S153:BO153)+BO153>$Y27,$Y27-SUM($S153:BO153),BO153)","v":0},{"$f":"IF(SUM($S153:BP153)+BP153>$Y27,$Y27-SUM($S153:BP153),BP153)","v":0},{"$f":"IF(SUM($S153:BQ153)+BQ153>$Y27,$Y27-SUM($S153:BQ153),BQ153)","v":0},{"$f":"IF(SUM($S153:BR153)+BR153>$Y27,$Y27-SUM($S153:BR153),BR153)","v":0},{"$f":"IF(SUM($S153:BS153)+BS153>$Y27,$Y27-SUM($S153:BS153),BS153)","v":0},{"$f":"IF(SUM($S153:BT153)+BT153>$Y27,$Y27-SUM($S153:BT153),BT153)","v":0},{"$f":"IF(SUM($S153:BU153)+BU153>$Y27,$Y27-SUM($S153:BU153),BU153)","v":0},{"$f":"IF(SUM($S153:BV153)+BV153>$Y27,$Y27-SUM($S153:BV153),BV153)","v":0},{"$f":"IF(SUM($S153:BW153)+BW153>$Y27,$Y27-SUM($S153:BW153),BW153)","v":0},{"$f":"IF(SUM($S153:BX153)+BX153>$Y27,$Y27-SUM($S153:BX153),BX153)","v":0},{"$f":"IF(SUM($S153:BY153)+BY153>$Y27,$Y27-SUM($S153:BY153),BY153)","v":0},{"$f":"IF(SUM($S153:BZ153)+BZ153>$Y27,$Y27-SUM($S153:BZ153),BZ153)","v":0},{"$f":"IF(SUM($S153:CA153)+CA153>$Y27,$Y27-SUM($S153:CA153),CA153)","v":0},{"$f":"IF(SUM($S153:CB153)+CB153>$Y27,$Y27-SUM($S153:CB153),CB153)","v":0},{"$f":"IF(SUM($S153:CC153)+CC153>$Y27,$Y27-SUM($S153:CC153),CC153)","v":0},{"$f":"IF(SUM($S153:CD153)+CD153>$Y27,$Y27-SUM($S153:CD153),CD153)","v":0},{"$f":"IF(SUM($S153:CE153)+CE153>$Y27,$Y27-SUM($S153:CE153),CE153)","v":0},{"$f":"IF(SUM($S153:CF153)+CF153>$Y27,$Y27-SUM($S153:CF153),CF153)","v":0},{"$f":"IF(SUM($S153:CG153)+CG153>$Y27,$Y27-SUM($S153:CG153),CG153)","v":0},{"$f":"IF(SUM($S153:CH153)+CH153>$Y27,$Y27-SUM($S153:CH153),CH153)","v":0},{"$f":"IF(SUM($S153:CI153)+CI153>$Y27,$Y27-SUM($S153:CI153),CI153)","v":0},{"$f":"IF(SUM($S153:CJ153)+CJ153>$Y27,$Y27-SUM($S153:CJ153),CJ153)","v":0},{"$f":"IF(SUM($S153:CK153)+CK153>$Y27,$Y27-SUM($S153:CK153),CK153)","v":0},{"$f":"IF(SUM($S153:CL153)+CL153>$Y27,$Y27-SUM($S153:CL153),CL153)","v":0},{"$f":"IF(SUM($S153:CM153)+CM153>$Y27,$Y27-SUM($S153:CM153),CM153)","v":0},{"$f":"IF(SUM($S153:CN153)+CN153>$Y27,$Y27-SUM($S153:CN153),CN153)","v":0},{"$f":"IF(SUM($S153:CO153)+CO153>$Y27,$Y27-SUM($S153:CO153),CO153)","v":0},{"$f":"IF(SUM($S153:CP153)+CP153>$Y27,$Y27-SUM($S153:CP153),CP153)","v":0},{"$f":"IF(SUM($S153:CQ153)+CQ153>$Y27,$Y27-SUM($S153:CQ153),CQ153)","v":0},{"$f":"IF(SUM($S153:CR153)+CR153>$Y27,$Y27-SUM($S153:CR153),CR153)","v":0},{"$f":"IF(SUM($S153:CS153)+CS153>$Y27,$Y27-SUM($S153:CS153),CS153)","v":0},{"$f":"IF(SUM($S153:CT153)+CT153>$Y27,$Y27-SUM($S153:CT153),CT153)","v":0},{"$f":"IF(SUM($S153:CU153)+CU153>$Y27,$Y27-SUM($S153:CU153),CU153)","v":0},{"$f":"IF(SUM($S153:CV153)+CV153>$Y27,$Y27-SUM($S153:CV153),CV153)","v":0},{"$f":"IF(SUM($S153:CW153)+CW153>$Y27,$Y27-SUM($S153:CW153),CW153)","v":0},{"$f":"IF(SUM($S153:CX153)+CX153>$Y27,$Y27-SUM($S153:CX153),CX153)","v":0},{"$f":"IF(SUM($S153:CY153)+CY153>$Y27,$Y27-SUM($S153:CY153),CY153)","v":0},{"$f":"IF(SUM($S153:CZ153)+CZ153>$Y27,$Y27-SUM($S153:CZ153),CZ153)","v":0},{"$f":"IF(SUM($S153:DA153)+DA153>$Y27,$Y27-SUM($S153:DA153),DA153)","v":0},{"$f":"IF(SUM($S153:DB153)+DB153>$Y27,$Y27-SUM($S153:DB153),DB153)","v":0},{"$f":"IF(SUM($S153:DC153)+DC153>$Y27,$Y27-SUM($S153:DC153),DC153)","v":0},{"$f":"IF(SUM($S153:DD153)+DD153>$Y27,$Y27-SUM($S153:DD153),DD153)","v":0},{"$f":"IF(SUM($S153:DE153)+DE153>$Y27,$Y27-SUM($S153:DE153),DE153)","v":0},{"$f":"IF(SUM($S153:DF153)+DF153>$Y27,$Y27-SUM($S153:DF153),DF153)","v":0},{"$f":"IF(SUM($S153:DG153)+DG153>$Y27,$Y27-SUM($S153:DG153),DG153)","v":0},{"$f":"IF(SUM($S153:DH153)+DH153>$Y27,$Y27-SUM($S153:DH153),DH153)","v":0},{"$f":"IF(SUM($S153:DI153)+DI153>$Y27,$Y27-SUM($S153:DI153),DI153)","v":0},{"$f":"IF(SUM($S153:DJ153)+DJ153>$Y27,$Y27-SUM($S153:DJ153),DJ153)","v":0},{"$f":"IF(SUM($S153:DK153)+DK153>$Y27,$Y27-SUM($S153:DK153),DK153)","v":0},{"$f":"IF(SUM($S153:DL153)+DL153>$Y27,$Y27-SUM($S153:DL153),DL153)","v":0},{"$f":"IF(SUM($S153:DM153)+DM153>$Y27,$Y27-SUM($S153:DM153),DM153)","v":0},{"$f":"IF(SUM($S153:DN153)+DN153>$Y27,$Y27-SUM($S153:DN153),DN153)","v":0},{"$f":"IF(SUM($S153:DO153)+DO153>$Y27,$Y27-SUM($S153:DO153),DO153)","v":0},{"$f":"IF(SUM($S153:DP153)+DP153>$Y27,$Y27-SUM($S153:DP153),DP153)","v":0},{"$f":"IF(SUM($S153:DQ153)+DQ153>$Y27,$Y27-SUM($S153:DQ153),DQ153)","v":0},{"$f":"IF(SUM($S153:DR153)+DR153>$Y27,$Y27-SUM($S153:DR153),DR153)","v":0},{"$f":"IF(SUM($S153:DS153)+DS153>$Y27,$Y27-SUM($S153:DS153),DS153)","v":0},{"$f":"IF(SUM($S153:DT153)+DT153>$Y27,$Y27-SUM($S153:DT153),DT153)","v":0},{"$f":"IF(SUM($S153:DU153)+DU153>$Y27,$Y27-SUM($S153:DU153),DU153)","v":0},{"$f":"IF(SUM($S153:DV153)+DV153>$Y27,$Y27-SUM($S153:DV153),DV153)","v":0},{"$f":"IF(SUM($S153:DW153)+DW153>$Y27,$Y27-SUM($S153:DW153),DW153)","v":0},{"$f":"IF(SUM($S153:DX153)+DX153>$Y27,$Y27-SUM($S153:DX153),DX153)","v":0},{"$f":"IF(SUM($S153:DY153)+DY153>$Y27,$Y27-SUM($S153:DY153),DY153)","v":0},{"$f":"IF(SUM($S153:DZ153)+DZ153>$Y27,$Y27-SUM($S153:DZ153),DZ153)","v":0},{"$f":"IF(SUM($S153:EA153)+EA153>$Y27,$Y27-SUM($S153:EA153),EA153)","v":0},{"$f":"IF(SUM($S153:EB153)+EB153>$Y27,$Y27-SUM($S153:EB153),EB153)","v":0},{"$f":"IF(SUM($S153:EC153)+EC153>$Y27,$Y27-SUM($S153:EC153),EC153)","v":0},{"$f":"IF(SUM($S153:ED153)+ED153>$Y27,$Y27-SUM($S153:ED153),ED153)","v":0},{"$f":"IF(SUM($S153:EE153)+EE153>$Y27,$Y27-SUM($S153:EE153),EE153)","v":0},{"$f":"IF(SUM($S153:EF153)+EF153>$Y27,$Y27-SUM($S153:EF153),EF153)","v":0},{"$f":"IF(SUM($S153:EG153)+EG153>$Y27,$Y27-SUM($S153:EG153),EG153)","v":0},{"$f":"IF(SUM($S153:EH153)+EH153>$Y27,$Y27-SUM($S153:EH153),EH153)","v":0},{"$f":"IF(SUM($S153:EI153)+EI153>$Y27,$Y27-SUM($S153:EI153),EI153)","v":0},{"$f":"IF(SUM($S153:EJ153)+EJ153>$Y27,$Y27-SUM($S153:EJ153),EJ153)","v":0},{"$f":"IF(SUM($S153:EK153)+EK153>$Y27,$Y27-SUM($S153:EK153),EK153)","v":0},{"$f":"IF(SUM($S153:EL153)+EL153>$Y27,$Y27-SUM($S153:EL153),EL153)","v":0},{"$f":"IF(SUM($S153:EM153)+EM153>$Y27,$Y27-SUM($S153:EM153),EM153)","v":0},{"$f":"IF(SUM($S153:EN153)+EN153>$Y27,$Y27-SUM($S153:EN153),EN153)","v":0},{"$f":"IF(SUM($S153:EO153)+EO153>$Y27,$Y27-SUM($S153:EO153),EO153)","v":0},{"$f":"IF(SUM($S153:EP153)+EP153>$Y27,$Y27-SUM($S153:EP153),EP153)","v":0},{"$f":"IF(SUM($S153:EQ153)+EQ153>$Y27,$Y27-SUM($S153:EQ153),EQ153)","v":0},{"$f":"IF(SUM($S153:ER153)+ER153>$Y27,$Y27-SUM($S153:ER153),ER153)","v":0},{"$f":"IF(SUM($S153:ES153)+ES153>$Y27,$Y27-SUM($S153:ES153),ES153)","v":0},{"$f":"IF(SUM($S153:ET153)+ET153>$Y27,$Y27-SUM($S153:ET153),ET153)","v":0},{"$f":"IF(SUM($S153:EU153)+EU153>$Y27,$Y27-SUM($S153:EU153),EU153)","v":0},{"$f":"IF(SUM($S153:EV153)+EV153>$Y27,$Y27-SUM($S153:EV153),EV153)","v":0},{"$f":"IF(SUM($S153:EW153)+EW153>$Y27,$Y27-SUM($S153:EW153),EW153)","v":0},{"$f":"IF(SUM($S153:EX153)+EX153>$Y27,$Y27-SUM($S153:EX153),EX153)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S154:Z154)+Z154>$Y28,$Y28-SUM($S154:Z154),Z154)","v":0},{"$f":"IF(SUM($S154:AA154)+AA154>$Y28,$Y28-SUM($S154:AA154),AA154)","v":0},{"$f":"IF(SUM($S154:AB154)+AB154>$Y28,$Y28-SUM($S154:AB154),AB154)","v":0},{"$f":"IF(SUM($S154:AC154)+AC154>$Y28,$Y28-SUM($S154:AC154),AC154)","v":0},{"$f":"IF(SUM($S154:AD154)+AD154>$Y28,$Y28-SUM($S154:AD154),AD154)","v":0},{"$f":"IF(SUM($S154:AE154)+AE154>$Y28,$Y28-SUM($S154:AE154),AE154)","v":0},{"$f":"IF(SUM($S154:AF154)+AF154>$Y28,$Y28-SUM($S154:AF154),AF154)","v":0},{"$f":"IF(SUM($S154:AG154)+AG154>$Y28,$Y28-SUM($S154:AG154),AG154)","v":0},{"$f":"IF(SUM($S154:AH154)+AH154>$Y28,$Y28-SUM($S154:AH154),AH154)","v":0},{"$f":"IF(SUM($S154:AI154)+AI154>$Y28,$Y28-SUM($S154:AI154),AI154)","v":0},{"$f":"IF(SUM($S154:AJ154)+AJ154>$Y28,$Y28-SUM($S154:AJ154),AJ154)","v":0},{"$f":"IF(SUM($S154:AK154)+AK154>$Y28,$Y28-SUM($S154:AK154),AK154)","v":0},{"$f":"IF(SUM($S154:AL154)+AL154>$Y28,$Y28-SUM($S154:AL154),AL154)","v":0},{"$f":"IF(SUM($S154:AM154)+AM154>$Y28,$Y28-SUM($S154:AM154),AM154)","v":0},{"$f":"IF(SUM($S154:AN154)+AN154>$Y28,$Y28-SUM($S154:AN154),AN154)","v":0},{"$f":"IF(SUM($S154:AO154)+AO154>$Y28,$Y28-SUM($S154:AO154),AO154)","v":0},{"$f":"IF(SUM($S154:AP154)+AP154>$Y28,$Y28-SUM($S154:AP154),AP154)","v":0},{"$f":"IF(SUM($S154:AQ154)+AQ154>$Y28,$Y28-SUM($S154:AQ154),AQ154)","v":0},{"$f":"IF(SUM($S154:AR154)+AR154>$Y28,$Y28-SUM($S154:AR154),AR154)","v":0},{"$f":"IF(SUM($S154:AS154)+AS154>$Y28,$Y28-SUM($S154:AS154),AS154)","v":0},{"$f":"IF(SUM($S154:AT154)+AT154>$Y28,$Y28-SUM($S154:AT154),AT154)","v":0},{"$f":"IF(SUM($S154:AU154)+AU154>$Y28,$Y28-SUM($S154:AU154),AU154)","v":0},{"$f":"IF(SUM($S154:AV154)+AV154>$Y28,$Y28-SUM($S154:AV154),AV154)","v":0},{"$f":"IF(SUM($S154:AW154)+AW154>$Y28,$Y28-SUM($S154:AW154),AW154)","v":0},{"$f":"IF(SUM($S154:AX154)+AX154>$Y28,$Y28-SUM($S154:AX154),AX154)","v":0},{"$f":"IF(SUM($S154:AY154)+AY154>$Y28,$Y28-SUM($S154:AY154),AY154)","v":0},{"$f":"IF(SUM($S154:AZ154)+AZ154>$Y28,$Y28-SUM($S154:AZ154),AZ154)","v":0},{"$f":"IF(SUM($S154:BA154)+BA154>$Y28,$Y28-SUM($S154:BA154),BA154)","v":0},{"$f":"IF(SUM($S154:BB154)+BB154>$Y28,$Y28-SUM($S154:BB154),BB154)","v":0},{"$f":"IF(SUM($S154:BC154)+BC154>$Y28,$Y28-SUM($S154:BC154),BC154)","v":0},{"$f":"IF(SUM($S154:BD154)+BD154>$Y28,$Y28-SUM($S154:BD154),BD154)","v":0},{"$f":"IF(SUM($S154:BE154)+BE154>$Y28,$Y28-SUM($S154:BE154),BE154)","v":0},{"$f":"IF(SUM($S154:BF154)+BF154>$Y28,$Y28-SUM($S154:BF154),BF154)","v":0},{"$f":"IF(SUM($S154:BG154)+BG154>$Y28,$Y28-SUM($S154:BG154),BG154)","v":0},{"$f":"IF(SUM($S154:BH154)+BH154>$Y28,$Y28-SUM($S154:BH154),BH154)","v":0},{"$f":"IF(SUM($S154:BI154)+BI154>$Y28,$Y28-SUM($S154:BI154),BI154)","v":0},{"$f":"IF(SUM($S154:BJ154)+BJ154>$Y28,$Y28-SUM($S154:BJ154),BJ154)","v":0},{"$f":"IF(SUM($S154:BK154)+BK154>$Y28,$Y28-SUM($S154:BK154),BK154)","v":0},{"$f":"IF(SUM($S154:BL154)+BL154>$Y28,$Y28-SUM($S154:BL154),BL154)","v":0},{"$f":"IF(SUM($S154:BM154)+BM154>$Y28,$Y28-SUM($S154:BM154),BM154)","v":0},{"$f":"IF(SUM($S154:BN154)+BN154>$Y28,$Y28-SUM($S154:BN154),BN154)","v":0},{"$f":"IF(SUM($S154:BO154)+BO154>$Y28,$Y28-SUM($S154:BO154),BO154)","v":0},{"$f":"IF(SUM($S154:BP154)+BP154>$Y28,$Y28-SUM($S154:BP154),BP154)","v":0},{"$f":"IF(SUM($S154:BQ154)+BQ154>$Y28,$Y28-SUM($S154:BQ154),BQ154)","v":0},{"$f":"IF(SUM($S154:BR154)+BR154>$Y28,$Y28-SUM($S154:BR154),BR154)","v":0},{"$f":"IF(SUM($S154:BS154)+BS154>$Y28,$Y28-SUM($S154:BS154),BS154)","v":0},{"$f":"IF(SUM($S154:BT154)+BT154>$Y28,$Y28-SUM($S154:BT154),BT154)","v":0},{"$f":"IF(SUM($S154:BU154)+BU154>$Y28,$Y28-SUM($S154:BU154),BU154)","v":0},{"$f":"IF(SUM($S154:BV154)+BV154>$Y28,$Y28-SUM($S154:BV154),BV154)","v":0},{"$f":"IF(SUM($S154:BW154)+BW154>$Y28,$Y28-SUM($S154:BW154),BW154)","v":0},{"$f":"IF(SUM($S154:BX154)+BX154>$Y28,$Y28-SUM($S154:BX154),BX154)","v":0},{"$f":"IF(SUM($S154:BY154)+BY154>$Y28,$Y28-SUM($S154:BY154),BY154)","v":0},{"$f":"IF(SUM($S154:BZ154)+BZ154>$Y28,$Y28-SUM($S154:BZ154),BZ154)","v":0},{"$f":"IF(SUM($S154:CA154)+CA154>$Y28,$Y28-SUM($S154:CA154),CA154)","v":0},{"$f":"IF(SUM($S154:CB154)+CB154>$Y28,$Y28-SUM($S154:CB154),CB154)","v":0},{"$f":"IF(SUM($S154:CC154)+CC154>$Y28,$Y28-SUM($S154:CC154),CC154)","v":0},{"$f":"IF(SUM($S154:CD154)+CD154>$Y28,$Y28-SUM($S154:CD154),CD154)","v":0},{"$f":"IF(SUM($S154:CE154)+CE154>$Y28,$Y28-SUM($S154:CE154),CE154)","v":0},{"$f":"IF(SUM($S154:CF154)+CF154>$Y28,$Y28-SUM($S154:CF154),CF154)","v":0},{"$f":"IF(SUM($S154:CG154)+CG154>$Y28,$Y28-SUM($S154:CG154),CG154)","v":0},{"$f":"IF(SUM($S154:CH154)+CH154>$Y28,$Y28-SUM($S154:CH154),CH154)","v":0},{"$f":"IF(SUM($S154:CI154)+CI154>$Y28,$Y28-SUM($S154:CI154),CI154)","v":0},{"$f":"IF(SUM($S154:CJ154)+CJ154>$Y28,$Y28-SUM($S154:CJ154),CJ154)","v":0},{"$f":"IF(SUM($S154:CK154)+CK154>$Y28,$Y28-SUM($S154:CK154),CK154)","v":0},{"$f":"IF(SUM($S154:CL154)+CL154>$Y28,$Y28-SUM($S154:CL154),CL154)","v":0},{"$f":"IF(SUM($S154:CM154)+CM154>$Y28,$Y28-SUM($S154:CM154),CM154)","v":0},{"$f":"IF(SUM($S154:CN154)+CN154>$Y28,$Y28-SUM($S154:CN154),CN154)","v":0},{"$f":"IF(SUM($S154:CO154)+CO154>$Y28,$Y28-SUM($S154:CO154),CO154)","v":0},{"$f":"IF(SUM($S154:CP154)+CP154>$Y28,$Y28-SUM($S154:CP154),CP154)","v":0},{"$f":"IF(SUM($S154:CQ154)+CQ154>$Y28,$Y28-SUM($S154:CQ154),CQ154)","v":0},{"$f":"IF(SUM($S154:CR154)+CR154>$Y28,$Y28-SUM($S154:CR154),CR154)","v":0},{"$f":"IF(SUM($S154:CS154)+CS154>$Y28,$Y28-SUM($S154:CS154),CS154)","v":0},{"$f":"IF(SUM($S154:CT154)+CT154>$Y28,$Y28-SUM($S154:CT154),CT154)","v":0},{"$f":"IF(SUM($S154:CU154)+CU154>$Y28,$Y28-SUM($S154:CU154),CU154)","v":0},{"$f":"IF(SUM($S154:CV154)+CV154>$Y28,$Y28-SUM($S154:CV154),CV154)","v":0},{"$f":"IF(SUM($S154:CW154)+CW154>$Y28,$Y28-SUM($S154:CW154),CW154)","v":0},{"$f":"IF(SUM($S154:CX154)+CX154>$Y28,$Y28-SUM($S154:CX154),CX154)","v":0},{"$f":"IF(SUM($S154:CY154)+CY154>$Y28,$Y28-SUM($S154:CY154),CY154)","v":0},{"$f":"IF(SUM($S154:CZ154)+CZ154>$Y28,$Y28-SUM($S154:CZ154),CZ154)","v":0},{"$f":"IF(SUM($S154:DA154)+DA154>$Y28,$Y28-SUM($S154:DA154),DA154)","v":0},{"$f":"IF(SUM($S154:DB154)+DB154>$Y28,$Y28-SUM($S154:DB154),DB154)","v":0},{"$f":"IF(SUM($S154:DC154)+DC154>$Y28,$Y28-SUM($S154:DC154),DC154)","v":0},{"$f":"IF(SUM($S154:DD154)+DD154>$Y28,$Y28-SUM($S154:DD154),DD154)","v":0},{"$f":"IF(SUM($S154:DE154)+DE154>$Y28,$Y28-SUM($S154:DE154),DE154)","v":0},{"$f":"IF(SUM($S154:DF154)+DF154>$Y28,$Y28-SUM($S154:DF154),DF154)","v":0},{"$f":"IF(SUM($S154:DG154)+DG154>$Y28,$Y28-SUM($S154:DG154),DG154)","v":0},{"$f":"IF(SUM($S154:DH154)+DH154>$Y28,$Y28-SUM($S154:DH154),DH154)","v":0},{"$f":"IF(SUM($S154:DI154)+DI154>$Y28,$Y28-SUM($S154:DI154),DI154)","v":0},{"$f":"IF(SUM($S154:DJ154)+DJ154>$Y28,$Y28-SUM($S154:DJ154),DJ154)","v":0},{"$f":"IF(SUM($S154:DK154)+DK154>$Y28,$Y28-SUM($S154:DK154),DK154)","v":0},{"$f":"IF(SUM($S154:DL154)+DL154>$Y28,$Y28-SUM($S154:DL154),DL154)","v":0},{"$f":"IF(SUM($S154:DM154)+DM154>$Y28,$Y28-SUM($S154:DM154),DM154)","v":0},{"$f":"IF(SUM($S154:DN154)+DN154>$Y28,$Y28-SUM($S154:DN154),DN154)","v":0},{"$f":"IF(SUM($S154:DO154)+DO154>$Y28,$Y28-SUM($S154:DO154),DO154)","v":0},{"$f":"IF(SUM($S154:DP154)+DP154>$Y28,$Y28-SUM($S154:DP154),DP154)","v":0},{"$f":"IF(SUM($S154:DQ154)+DQ154>$Y28,$Y28-SUM($S154:DQ154),DQ154)","v":0},{"$f":"IF(SUM($S154:DR154)+DR154>$Y28,$Y28-SUM($S154:DR154),DR154)","v":0},{"$f":"IF(SUM($S154:DS154)+DS154>$Y28,$Y28-SUM($S154:DS154),DS154)","v":0},{"$f":"IF(SUM($S154:DT154)+DT154>$Y28,$Y28-SUM($S154:DT154),DT154)","v":0},{"$f":"IF(SUM($S154:DU154)+DU154>$Y28,$Y28-SUM($S154:DU154),DU154)","v":0},{"$f":"IF(SUM($S154:DV154)+DV154>$Y28,$Y28-SUM($S154:DV154),DV154)","v":0},{"$f":"IF(SUM($S154:DW154)+DW154>$Y28,$Y28-SUM($S154:DW154),DW154)","v":0},{"$f":"IF(SUM($S154:DX154)+DX154>$Y28,$Y28-SUM($S154:DX154),DX154)","v":0},{"$f":"IF(SUM($S154:DY154)+DY154>$Y28,$Y28-SUM($S154:DY154),DY154)","v":0},{"$f":"IF(SUM($S154:DZ154)+DZ154>$Y28,$Y28-SUM($S154:DZ154),DZ154)","v":0},{"$f":"IF(SUM($S154:EA154)+EA154>$Y28,$Y28-SUM($S154:EA154),EA154)","v":0},{"$f":"IF(SUM($S154:EB154)+EB154>$Y28,$Y28-SUM($S154:EB154),EB154)","v":0},{"$f":"IF(SUM($S154:EC154)+EC154>$Y28,$Y28-SUM($S154:EC154),EC154)","v":0},{"$f":"IF(SUM($S154:ED154)+ED154>$Y28,$Y28-SUM($S154:ED154),ED154)","v":0},{"$f":"IF(SUM($S154:EE154)+EE154>$Y28,$Y28-SUM($S154:EE154),EE154)","v":0},{"$f":"IF(SUM($S154:EF154)+EF154>$Y28,$Y28-SUM($S154:EF154),EF154)","v":0},{"$f":"IF(SUM($S154:EG154)+EG154>$Y28,$Y28-SUM($S154:EG154),EG154)","v":0},{"$f":"IF(SUM($S154:EH154)+EH154>$Y28,$Y28-SUM($S154:EH154),EH154)","v":0},{"$f":"IF(SUM($S154:EI154)+EI154>$Y28,$Y28-SUM($S154:EI154),EI154)","v":0},{"$f":"IF(SUM($S154:EJ154)+EJ154>$Y28,$Y28-SUM($S154:EJ154),EJ154)","v":0},{"$f":"IF(SUM($S154:EK154)+EK154>$Y28,$Y28-SUM($S154:EK154),EK154)","v":0},{"$f":"IF(SUM($S154:EL154)+EL154>$Y28,$Y28-SUM($S154:EL154),EL154)","v":0},{"$f":"IF(SUM($S154:EM154)+EM154>$Y28,$Y28-SUM($S154:EM154),EM154)","v":0},{"$f":"IF(SUM($S154:EN154)+EN154>$Y28,$Y28-SUM($S154:EN154),EN154)","v":0},{"$f":"IF(SUM($S154:EO154)+EO154>$Y28,$Y28-SUM($S154:EO154),EO154)","v":0},{"$f":"IF(SUM($S154:EP154)+EP154>$Y28,$Y28-SUM($S154:EP154),EP154)","v":0},{"$f":"IF(SUM($S154:EQ154)+EQ154>$Y28,$Y28-SUM($S154:EQ154),EQ154)","v":0},{"$f":"IF(SUM($S154:ER154)+ER154>$Y28,$Y28-SUM($S154:ER154),ER154)","v":0},{"$f":"IF(SUM($S154:ES154)+ES154>$Y28,$Y28-SUM($S154:ES154),ES154)","v":0},{"$f":"IF(SUM($S154:ET154)+ET154>$Y28,$Y28-SUM($S154:ET154),ET154)","v":0},{"$f":"IF(SUM($S154:EU154)+EU154>$Y28,$Y28-SUM($S154:EU154),EU154)","v":0},{"$f":"IF(SUM($S154:EV154)+EV154>$Y28,$Y28-SUM($S154:EV154),EV154)","v":0},{"$f":"IF(SUM($S154:EW154)+EW154>$Y28,$Y28-SUM($S154:EW154),EW154)","v":0},{"$f":"IF(SUM($S154:EX154)+EX154>$Y28,$Y28-SUM($S154:EX154),EX154)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0352550000000011E-4,{"$f":"IF(SUM($S155:Z155)+Z155>$Y29,$Y29-SUM($S155:Z155),Z155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AA155)+AA155>$Y29,$Y29-SUM($S155:AA155),AA155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AB155)+AB155>$Y29,$Y29-SUM($S155:AB155),AB155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AC155)+AC155>$Y29,$Y29-SUM($S155:AC155),AC155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AD155)+AD155>$Y29,$Y29-SUM($S155:AD155),AD155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AE155)+AE155>$Y29,$Y29-SUM($S155:AE155),AE155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AF155)+AF155>$Y29,$Y29-SUM($S155:AF155),AF155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AG155)+AG155>$Y29,$Y29-SUM($S155:AG155),AG155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AH155)+AH155>$Y29,$Y29-SUM($S155:AH155),AH155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AI155)+AI155>$Y29,$Y29-SUM($S155:AI155),AI155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AJ155)+AJ155>$Y29,$Y29-SUM($S155:AJ155),AJ155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AK155)+AK155>$Y29,$Y29-SUM($S155:AK155),AK155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AL155)+AL155>$Y29,$Y29-SUM($S155:AL155),AL155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AM155)+AM155>$Y29,$Y29-SUM($S155:AM155),AM155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AN155)+AN155>$Y29,$Y29-SUM($S155:AN155),AN155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AO155)+AO155>$Y29,$Y29-SUM($S155:AO155),AO155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AP155)+AP155>$Y29,$Y29-SUM($S155:AP155),AP155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AQ155)+AQ155>$Y29,$Y29-SUM($S155:AQ155),AQ155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AR155)+AR155>$Y29,$Y29-SUM($S155:AR155),AR155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AS155)+AS155>$Y29,$Y29-SUM($S155:AS155),AS155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AT155)+AT155>$Y29,$Y29-SUM($S155:AT155),AT155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AU155)+AU155>$Y29,$Y29-SUM($S155:AU155),AU155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AV155)+AV155>$Y29,$Y29-SUM($S155:AV155),AV155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AW155)+AW155>$Y29,$Y29-SUM($S155:AW155),AW155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AX155)+AX155>$Y29,$Y29-SUM($S155:AX155),AX155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AY155)+AY155>$Y29,$Y29-SUM($S155:AY155),AY155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:AZ155)+AZ155>$Y29,$Y29-SUM($S155:AZ155),AZ155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BA155)+BA155>$Y29,$Y29-SUM($S155:BA155),BA155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BB155)+BB155>$Y29,$Y29-SUM($S155:BB155),BB155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BC155)+BC155>$Y29,$Y29-SUM($S155:BC155),BC155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BD155)+BD155>$Y29,$Y29-SUM($S155:BD155),BD155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BE155)+BE155>$Y29,$Y29-SUM($S155:BE155),BE155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BF155)+BF155>$Y29,$Y29-SUM($S155:BF155),BF155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BG155)+BG155>$Y29,$Y29-SUM($S155:BG155),BG155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BH155)+BH155>$Y29,$Y29-SUM($S155:BH155),BH155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BI155)+BI155>$Y29,$Y29-SUM($S155:BI155),BI155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BJ155)+BJ155>$Y29,$Y29-SUM($S155:BJ155),BJ155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BK155)+BK155>$Y29,$Y29-SUM($S155:BK155),BK155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BL155)+BL155>$Y29,$Y29-SUM($S155:BL155),BL155)","v":6.0352550000000011E-4},{"$f":"IF(SUM($S155:BM155)+BM155>$Y29,$Y29-SUM($S155:BM155),BM155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BN155)+BN155>$Y29,$Y29-SUM($S155:BN155),BN155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BO155)+BO155>$Y29,$Y29-SUM($S155:BO155),BO155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BP155)+BP155>$Y29,$Y29-SUM($S155:BP155),BP155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BQ155)+BQ155>$Y29,$Y29-SUM($S155:BQ155),BQ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BR155)+BR155>$Y29,$Y29-SUM($S155:BR155),BR155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BS155)+BS155>$Y29,$Y29-SUM($S155:BS155),BS155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BT155)+BT155>$Y29,$Y29-SUM($S155:BT155),BT155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BU155)+BU155>$Y29,$Y29-SUM($S155:BU155),BU155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BV155)+BV155>$Y29,$Y29-SUM($S155:BV155),BV155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BW155)+BW155>$Y29,$Y29-SUM($S155:BW155),BW155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BX155)+BX155>$Y29,$Y29-SUM($S155:BX155),BX155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BY155)+BY155>$Y29,$Y29-SUM($S155:BY155),BY155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:BZ155)+BZ155>$Y29,$Y29-SUM($S155:BZ155),BZ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CA155)+CA155>$Y29,$Y29-SUM($S155:CA155),CA155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CB155)+CB155>$Y29,$Y29-SUM($S155:CB155),CB155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CC155)+CC155>$Y29,$Y29-SUM($S155:CC155),CC155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CD155)+CD155>$Y29,$Y29-SUM($S155:CD155),CD155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CE155)+CE155>$Y29,$Y29-SUM($S155:CE155),CE155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CF155)+CF155>$Y29,$Y29-SUM($S155:CF155),CF155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CG155)+CG155>$Y29,$Y29-SUM($S155:CG155),CG155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CH155)+CH155>$Y29,$Y29-SUM($S155:CH155),CH155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CI155)+CI155>$Y29,$Y29-SUM($S155:CI155),CI155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CJ155)+CJ155>$Y29,$Y29-SUM($S155:CJ155),CJ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CK155)+CK155>$Y29,$Y29-SUM($S155:CK155),CK155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CL155)+CL155>$Y29,$Y29-SUM($S155:CL155),CL155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CM155)+CM155>$Y29,$Y29-SUM($S155:CM155),CM155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CN155)+CN155>$Y29,$Y29-SUM($S155:CN155),CN155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CO155)+CO155>$Y29,$Y29-SUM($S155:CO155),CO155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CP155)+CP155>$Y29,$Y29-SUM($S155:CP155),CP155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CQ155)+CQ155>$Y29,$Y29-SUM($S155:CQ155),CQ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CR155)+CR155>$Y29,$Y29-SUM($S155:CR155),CR155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CS155)+CS155>$Y29,$Y29-SUM($S155:CS155),CS155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CT155)+CT155>$Y29,$Y29-SUM($S155:CT155),CT155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CU155)+CU155>$Y29,$Y29-SUM($S155:CU155),CU155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CV155)+CV155>$Y29,$Y29-SUM($S155:CV155),CV155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CW155)+CW155>$Y29,$Y29-SUM($S155:CW155),CW155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CX155)+CX155>$Y29,$Y29-SUM($S155:CX155),CX155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CY155)+CY155>$Y29,$Y29-SUM($S155:CY155),CY155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:CZ155)+CZ155>$Y29,$Y29-SUM($S155:CZ155),CZ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DA155)+DA155>$Y29,$Y29-SUM($S155:DA155),DA155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DB155)+DB155>$Y29,$Y29-SUM($S155:DB155),DB155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DC155)+DC155>$Y29,$Y29-SUM($S155:DC155),DC155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DD155)+DD155>$Y29,$Y29-SUM($S155:DD155),DD155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DE155)+DE155>$Y29,$Y29-SUM($S155:DE155),DE155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DF155)+DF155>$Y29,$Y29-SUM($S155:DF155),DF155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DG155)+DG155>$Y29,$Y29-SUM($S155:DG155),DG155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DH155)+DH155>$Y29,$Y29-SUM($S155:DH155),DH155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DI155)+DI155>$Y29,$Y29-SUM($S155:DI155),DI155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DJ155)+DJ155>$Y29,$Y29-SUM($S155:DJ155),DJ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DK155)+DK155>$Y29,$Y29-SUM($S155:DK155),DK155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DL155)+DL155>$Y29,$Y29-SUM($S155:DL155),DL155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DM155)+DM155>$Y29,$Y29-SUM($S155:DM155),DM155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DN155)+DN155>$Y29,$Y29-SUM($S155:DN155),DN155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DO155)+DO155>$Y29,$Y29-SUM($S155:DO155),DO155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DP155)+DP155>$Y29,$Y29-SUM($S155:DP155),DP155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DQ155)+DQ155>$Y29,$Y29-SUM($S155:DQ155),DQ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DR155)+DR155>$Y29,$Y29-SUM($S155:DR155),DR155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DS155)+DS155>$Y29,$Y29-SUM($S155:DS155),DS155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DT155)+DT155>$Y29,$Y29-SUM($S155:DT155),DT155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DU155)+DU155>$Y29,$Y29-SUM($S155:DU155),DU155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DV155)+DV155>$Y29,$Y29-SUM($S155:DV155),DV155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DW155)+DW155>$Y29,$Y29-SUM($S155:DW155),DW155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DX155)+DX155>$Y29,$Y29-SUM($S155:DX155),DX155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DY155)+DY155>$Y29,$Y29-SUM($S155:DY155),DY155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:DZ155)+DZ155>$Y29,$Y29-SUM($S155:DZ155),DZ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EA155)+EA155>$Y29,$Y29-SUM($S155:EA155),EA155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EB155)+EB155>$Y29,$Y29-SUM($S155:EB155),EB155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EC155)+EC155>$Y29,$Y29-SUM($S155:EC155),EC155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:ED155)+ED155>$Y29,$Y29-SUM($S155:ED155),ED155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EE155)+EE155>$Y29,$Y29-SUM($S155:EE155),EE155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EF155)+EF155>$Y29,$Y29-SUM($S155:EF155),EF155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EG155)+EG155>$Y29,$Y29-SUM($S155:EG155),EG155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EH155)+EH155>$Y29,$Y29-SUM($S155:EH155),EH155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EI155)+EI155>$Y29,$Y29-SUM($S155:EI155),EI155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EJ155)+EJ155>$Y29,$Y29-SUM($S155:EJ155),EJ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EK155)+EK155>$Y29,$Y29-SUM($S155:EK155),EK155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EL155)+EL155>$Y29,$Y29-SUM($S155:EL155),EL155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EM155)+EM155>$Y29,$Y29-SUM($S155:EM155),EM155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EN155)+EN155>$Y29,$Y29-SUM($S155:EN155),EN155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EO155)+EO155>$Y29,$Y29-SUM($S155:EO155),EO155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EP155)+EP155>$Y29,$Y29-SUM($S155:EP155),EP155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EQ155)+EQ155>$Y29,$Y29-SUM($S155:EQ155),EQ155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:ER155)+ER155>$Y29,$Y29-SUM($S155:ER155),ER155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:ES155)+ES155>$Y29,$Y29-SUM($S155:ES155),ES155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:ET155)+ET155>$Y29,$Y29-SUM($S155:ET155),ET155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EU155)+EU155>$Y29,$Y29-SUM($S155:EU155),EU155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EV155)+EV155>$Y29,$Y29-SUM($S155:EV155),EV155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EW155)+EW155>$Y29,$Y29-SUM($S155:EW155),EW155)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($S155:EX155)+EX155>$Y29,$Y29-SUM($S155:EX155),EX155)","v":-6.9388939039072284E-18}]
[]
[null,"Depreciation:  1998 Q3 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z22/$F159","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AA159)+AA159>$Z22,$Z22-SUM($S159:AA159),AA159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AB159)+AB159>$Z22,$Z22-SUM($S159:AB159),AB159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AC159)+AC159>$Z22,$Z22-SUM($S159:AC159),AC159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AD159)+AD159>$Z22,$Z22-SUM($S159:AD159),AD159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AE159)+AE159>$Z22,$Z22-SUM($S159:AE159),AE159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AF159)+AF159>$Z22,$Z22-SUM($S159:AF159),AF159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AG159)+AG159>$Z22,$Z22-SUM($S159:AG159),AG159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AH159)+AH159>$Z22,$Z22-SUM($S159:AH159),AH159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AI159)+AI159>$Z22,$Z22-SUM($S159:AI159),AI159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AJ159)+AJ159>$Z22,$Z22-SUM($S159:AJ159),AJ159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AK159)+AK159>$Z22,$Z22-SUM($S159:AK159),AK159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AL159)+AL159>$Z22,$Z22-SUM($S159:AL159),AL159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AM159)+AM159>$Z22,$Z22-SUM($S159:AM159),AM159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AN159)+AN159>$Z22,$Z22-SUM($S159:AN159),AN159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AO159)+AO159>$Z22,$Z22-SUM($S159:AO159),AO159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AP159)+AP159>$Z22,$Z22-SUM($S159:AP159),AP159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AQ159)+AQ159>$Z22,$Z22-SUM($S159:AQ159),AQ159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AR159)+AR159>$Z22,$Z22-SUM($S159:AR159),AR159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AS159)+AS159>$Z22,$Z22-SUM($S159:AS159),AS159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AT159)+AT159>$Z22,$Z22-SUM($S159:AT159),AT159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AU159)+AU159>$Z22,$Z22-SUM($S159:AU159),AU159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AV159)+AV159>$Z22,$Z22-SUM($S159:AV159),AV159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AW159)+AW159>$Z22,$Z22-SUM($S159:AW159),AW159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AX159)+AX159>$Z22,$Z22-SUM($S159:AX159),AX159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AY159)+AY159>$Z22,$Z22-SUM($S159:AY159),AY159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:AZ159)+AZ159>$Z22,$Z22-SUM($S159:AZ159),AZ159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BA159)+BA159>$Z22,$Z22-SUM($S159:BA159),BA159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BB159)+BB159>$Z22,$Z22-SUM($S159:BB159),BB159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BC159)+BC159>$Z22,$Z22-SUM($S159:BC159),BC159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BD159)+BD159>$Z22,$Z22-SUM($S159:BD159),BD159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BE159)+BE159>$Z22,$Z22-SUM($S159:BE159),BE159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BF159)+BF159>$Z22,$Z22-SUM($S159:BF159),BF159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BG159)+BG159>$Z22,$Z22-SUM($S159:BG159),BG159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BH159)+BH159>$Z22,$Z22-SUM($S159:BH159),BH159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BI159)+BI159>$Z22,$Z22-SUM($S159:BI159),BI159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BJ159)+BJ159>$Z22,$Z22-SUM($S159:BJ159),BJ159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BK159)+BK159>$Z22,$Z22-SUM($S159:BK159),BK159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BL159)+BL159>$Z22,$Z22-SUM($S159:BL159),BL159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BM159)+BM159>$Z22,$Z22-SUM($S159:BM159),BM159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BN159)+BN159>$Z22,$Z22-SUM($S159:BN159),BN159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BO159)+BO159>$Z22,$Z22-SUM($S159:BO159),BO159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BP159)+BP159>$Z22,$Z22-SUM($S159:BP159),BP159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BQ159)+BQ159>$Z22,$Z22-SUM($S159:BQ159),BQ159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BR159)+BR159>$Z22,$Z22-SUM($S159:BR159),BR159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BS159)+BS159>$Z22,$Z22-SUM($S159:BS159),BS159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BT159)+BT159>$Z22,$Z22-SUM($S159:BT159),BT159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BU159)+BU159>$Z22,$Z22-SUM($S159:BU159),BU159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BV159)+BV159>$Z22,$Z22-SUM($S159:BV159),BV159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BW159)+BW159>$Z22,$Z22-SUM($S159:BW159),BW159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BX159)+BX159>$Z22,$Z22-SUM($S159:BX159),BX159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BY159)+BY159>$Z22,$Z22-SUM($S159:BY159),BY159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:BZ159)+BZ159>$Z22,$Z22-SUM($S159:BZ159),BZ159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CA159)+CA159>$Z22,$Z22-SUM($S159:CA159),CA159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CB159)+CB159>$Z22,$Z22-SUM($S159:CB159),CB159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CC159)+CC159>$Z22,$Z22-SUM($S159:CC159),CC159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CD159)+CD159>$Z22,$Z22-SUM($S159:CD159),CD159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CE159)+CE159>$Z22,$Z22-SUM($S159:CE159),CE159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CF159)+CF159>$Z22,$Z22-SUM($S159:CF159),CF159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CG159)+CG159>$Z22,$Z22-SUM($S159:CG159),CG159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CH159)+CH159>$Z22,$Z22-SUM($S159:CH159),CH159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CI159)+CI159>$Z22,$Z22-SUM($S159:CI159),CI159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CJ159)+CJ159>$Z22,$Z22-SUM($S159:CJ159),CJ159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CK159)+CK159>$Z22,$Z22-SUM($S159:CK159),CK159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CL159)+CL159>$Z22,$Z22-SUM($S159:CL159),CL159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CM159)+CM159>$Z22,$Z22-SUM($S159:CM159),CM159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CN159)+CN159>$Z22,$Z22-SUM($S159:CN159),CN159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CO159)+CO159>$Z22,$Z22-SUM($S159:CO159),CO159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CP159)+CP159>$Z22,$Z22-SUM($S159:CP159),CP159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CQ159)+CQ159>$Z22,$Z22-SUM($S159:CQ159),CQ159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CR159)+CR159>$Z22,$Z22-SUM($S159:CR159),CR159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CS159)+CS159>$Z22,$Z22-SUM($S159:CS159),CS159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CT159)+CT159>$Z22,$Z22-SUM($S159:CT159),CT159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CU159)+CU159>$Z22,$Z22-SUM($S159:CU159),CU159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CV159)+CV159>$Z22,$Z22-SUM($S159:CV159),CV159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CW159)+CW159>$Z22,$Z22-SUM($S159:CW159),CW159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CX159)+CX159>$Z22,$Z22-SUM($S159:CX159),CX159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CY159)+CY159>$Z22,$Z22-SUM($S159:CY159),CY159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:CZ159)+CZ159>$Z22,$Z22-SUM($S159:CZ159),CZ159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:DA159)+DA159>$Z22,$Z22-SUM($S159:DA159),DA159)","v":9.6604237499999988E-4},{"$f":"IF(SUM($S159:DB159)+DB159>$Z22,$Z22-SUM($S159:DB159),DB159)","v":4.163336342344337E-17},{"$f":"IF(SUM($S159:DC159)+DC159>$Z22,$Z22-SUM($S159:DC159),DC159)","v":4.163336342344337E-17},{"$f":"IF(SUM($S159:DD159)+DD159>$Z22,$Z22-SUM($S159:DD159),DD159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DE159)+DE159>$Z22,$Z22-SUM($S159:DE159),DE159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DF159)+DF159>$Z22,$Z22-SUM($S159:DF159),DF159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DG159)+DG159>$Z22,$Z22-SUM($S159:DG159),DG159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DH159)+DH159>$Z22,$Z22-SUM($S159:DH159),DH159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DI159)+DI159>$Z22,$Z22-SUM($S159:DI159),DI159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DJ159)+DJ159>$Z22,$Z22-SUM($S159:DJ159),DJ159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DK159)+DK159>$Z22,$Z22-SUM($S159:DK159),DK159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DL159)+DL159>$Z22,$Z22-SUM($S159:DL159),DL159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DM159)+DM159>$Z22,$Z22-SUM($S159:DM159),DM159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DN159)+DN159>$Z22,$Z22-SUM($S159:DN159),DN159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DO159)+DO159>$Z22,$Z22-SUM($S159:DO159),DO159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DP159)+DP159>$Z22,$Z22-SUM($S159:DP159),DP159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DQ159)+DQ159>$Z22,$Z22-SUM($S159:DQ159),DQ159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DR159)+DR159>$Z22,$Z22-SUM($S159:DR159),DR159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DS159)+DS159>$Z22,$Z22-SUM($S159:DS159),DS159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DT159)+DT159>$Z22,$Z22-SUM($S159:DT159),DT159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DU159)+DU159>$Z22,$Z22-SUM($S159:DU159),DU159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DV159)+DV159>$Z22,$Z22-SUM($S159:DV159),DV159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DW159)+DW159>$Z22,$Z22-SUM($S159:DW159),DW159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DX159)+DX159>$Z22,$Z22-SUM($S159:DX159),DX159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DY159)+DY159>$Z22,$Z22-SUM($S159:DY159),DY159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:DZ159)+DZ159>$Z22,$Z22-SUM($S159:DZ159),DZ159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EA159)+EA159>$Z22,$Z22-SUM($S159:EA159),EA159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EB159)+EB159>$Z22,$Z22-SUM($S159:EB159),EB159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EC159)+EC159>$Z22,$Z22-SUM($S159:EC159),EC159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:ED159)+ED159>$Z22,$Z22-SUM($S159:ED159),ED159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EE159)+EE159>$Z22,$Z22-SUM($S159:EE159),EE159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EF159)+EF159>$Z22,$Z22-SUM($S159:EF159),EF159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EG159)+EG159>$Z22,$Z22-SUM($S159:EG159),EG159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EH159)+EH159>$Z22,$Z22-SUM($S159:EH159),EH159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EI159)+EI159>$Z22,$Z22-SUM($S159:EI159),EI159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EJ159)+EJ159>$Z22,$Z22-SUM($S159:EJ159),EJ159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EK159)+EK159>$Z22,$Z22-SUM($S159:EK159),EK159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EL159)+EL159>$Z22,$Z22-SUM($S159:EL159),EL159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EM159)+EM159>$Z22,$Z22-SUM($S159:EM159),EM159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EN159)+EN159>$Z22,$Z22-SUM($S159:EN159),EN159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EO159)+EO159>$Z22,$Z22-SUM($S159:EO159),EO159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EP159)+EP159>$Z22,$Z22-SUM($S159:EP159),EP159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EQ159)+EQ159>$Z22,$Z22-SUM($S159:EQ159),EQ159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:ER159)+ER159>$Z22,$Z22-SUM($S159:ER159),ER159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:ES159)+ES159>$Z22,$Z22-SUM($S159:ES159),ES159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:ET159)+ET159>$Z22,$Z22-SUM($S159:ET159),ET159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EU159)+EU159>$Z22,$Z22-SUM($S159:EU159),EU159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EV159)+EV159>$Z22,$Z22-SUM($S159:EV159),EV159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EW159)+EW159>$Z22,$Z22-SUM($S159:EW159),EW159)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S159:EX159)+EX159>$Z22,$Z22-SUM($S159:EX159),EX159)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S160:AA160)+AA160>$Z23,$Z23-SUM($S160:AA160),AA160)","v":0},{"$f":"IF(SUM($S160:AB160)+AB160>$Z23,$Z23-SUM($S160:AB160),AB160)","v":0},{"$f":"IF(SUM($S160:AC160)+AC160>$Z23,$Z23-SUM($S160:AC160),AC160)","v":0},{"$f":"IF(SUM($S160:AD160)+AD160>$Z23,$Z23-SUM($S160:AD160),AD160)","v":0},{"$f":"IF(SUM($S160:AE160)+AE160>$Z23,$Z23-SUM($S160:AE160),AE160)","v":0},{"$f":"IF(SUM($S160:AF160)+AF160>$Z23,$Z23-SUM($S160:AF160),AF160)","v":0},{"$f":"IF(SUM($S160:AG160)+AG160>$Z23,$Z23-SUM($S160:AG160),AG160)","v":0},{"$f":"IF(SUM($S160:AH160)+AH160>$Z23,$Z23-SUM($S160:AH160),AH160)","v":0},{"$f":"IF(SUM($S160:AI160)+AI160>$Z23,$Z23-SUM($S160:AI160),AI160)","v":0},{"$f":"IF(SUM($S160:AJ160)+AJ160>$Z23,$Z23-SUM($S160:AJ160),AJ160)","v":0},{"$f":"IF(SUM($S160:AK160)+AK160>$Z23,$Z23-SUM($S160:AK160),AK160)","v":0},{"$f":"IF(SUM($S160:AL160)+AL160>$Z23,$Z23-SUM($S160:AL160),AL160)","v":0},{"$f":"IF(SUM($S160:AM160)+AM160>$Z23,$Z23-SUM($S160:AM160),AM160)","v":0},{"$f":"IF(SUM($S160:AN160)+AN160>$Z23,$Z23-SUM($S160:AN160),AN160)","v":0},{"$f":"IF(SUM($S160:AO160)+AO160>$Z23,$Z23-SUM($S160:AO160),AO160)","v":0},{"$f":"IF(SUM($S160:AP160)+AP160>$Z23,$Z23-SUM($S160:AP160),AP160)","v":0},{"$f":"IF(SUM($S160:AQ160)+AQ160>$Z23,$Z23-SUM($S160:AQ160),AQ160)","v":0},{"$f":"IF(SUM($S160:AR160)+AR160>$Z23,$Z23-SUM($S160:AR160),AR160)","v":0},{"$f":"IF(SUM($S160:AS160)+AS160>$Z23,$Z23-SUM($S160:AS160),AS160)","v":0},{"$f":"IF(SUM($S160:AT160)+AT160>$Z23,$Z23-SUM($S160:AT160),AT160)","v":0},{"$f":"IF(SUM($S160:AU160)+AU160>$Z23,$Z23-SUM($S160:AU160),AU160)","v":0},{"$f":"IF(SUM($S160:AV160)+AV160>$Z23,$Z23-SUM($S160:AV160),AV160)","v":0},{"$f":"IF(SUM($S160:AW160)+AW160>$Z23,$Z23-SUM($S160:AW160),AW160)","v":0},{"$f":"IF(SUM($S160:AX160)+AX160>$Z23,$Z23-SUM($S160:AX160),AX160)","v":0},{"$f":"IF(SUM($S160:AY160)+AY160>$Z23,$Z23-SUM($S160:AY160),AY160)","v":0},{"$f":"IF(SUM($S160:AZ160)+AZ160>$Z23,$Z23-SUM($S160:AZ160),AZ160)","v":0},{"$f":"IF(SUM($S160:BA160)+BA160>$Z23,$Z23-SUM($S160:BA160),BA160)","v":0},{"$f":"IF(SUM($S160:BB160)+BB160>$Z23,$Z23-SUM($S160:BB160),BB160)","v":0},{"$f":"IF(SUM($S160:BC160)+BC160>$Z23,$Z23-SUM($S160:BC160),BC160)","v":0},{"$f":"IF(SUM($S160:BD160)+BD160>$Z23,$Z23-SUM($S160:BD160),BD160)","v":0},{"$f":"IF(SUM($S160:BE160)+BE160>$Z23,$Z23-SUM($S160:BE160),BE160)","v":0},{"$f":"IF(SUM($S160:BF160)+BF160>$Z23,$Z23-SUM($S160:BF160),BF160)","v":0},{"$f":"IF(SUM($S160:BG160)+BG160>$Z23,$Z23-SUM($S160:BG160),BG160)","v":0},{"$f":"IF(SUM($S160:BH160)+BH160>$Z23,$Z23-SUM($S160:BH160),BH160)","v":0},{"$f":"IF(SUM($S160:BI160)+BI160>$Z23,$Z23-SUM($S160:BI160),BI160)","v":0},{"$f":"IF(SUM($S160:BJ160)+BJ160>$Z23,$Z23-SUM($S160:BJ160),BJ160)","v":0},{"$f":"IF(SUM($S160:BK160)+BK160>$Z23,$Z23-SUM($S160:BK160),BK160)","v":0},{"$f":"IF(SUM($S160:BL160)+BL160>$Z23,$Z23-SUM($S160:BL160),BL160)","v":0},{"$f":"IF(SUM($S160:BM160)+BM160>$Z23,$Z23-SUM($S160:BM160),BM160)","v":0},{"$f":"IF(SUM($S160:BN160)+BN160>$Z23,$Z23-SUM($S160:BN160),BN160)","v":0},{"$f":"IF(SUM($S160:BO160)+BO160>$Z23,$Z23-SUM($S160:BO160),BO160)","v":0},{"$f":"IF(SUM($S160:BP160)+BP160>$Z23,$Z23-SUM($S160:BP160),BP160)","v":0},{"$f":"IF(SUM($S160:BQ160)+BQ160>$Z23,$Z23-SUM($S160:BQ160),BQ160)","v":0},{"$f":"IF(SUM($S160:BR160)+BR160>$Z23,$Z23-SUM($S160:BR160),BR160)","v":0},{"$f":"IF(SUM($S160:BS160)+BS160>$Z23,$Z23-SUM($S160:BS160),BS160)","v":0},{"$f":"IF(SUM($S160:BT160)+BT160>$Z23,$Z23-SUM($S160:BT160),BT160)","v":0},{"$f":"IF(SUM($S160:BU160)+BU160>$Z23,$Z23-SUM($S160:BU160),BU160)","v":0},{"$f":"IF(SUM($S160:BV160)+BV160>$Z23,$Z23-SUM($S160:BV160),BV160)","v":0},{"$f":"IF(SUM($S160:BW160)+BW160>$Z23,$Z23-SUM($S160:BW160),BW160)","v":0},{"$f":"IF(SUM($S160:BX160)+BX160>$Z23,$Z23-SUM($S160:BX160),BX160)","v":0},{"$f":"IF(SUM($S160:BY160)+BY160>$Z23,$Z23-SUM($S160:BY160),BY160)","v":0},{"$f":"IF(SUM($S160:BZ160)+BZ160>$Z23,$Z23-SUM($S160:BZ160),BZ160)","v":0},{"$f":"IF(SUM($S160:CA160)+CA160>$Z23,$Z23-SUM($S160:CA160),CA160)","v":0},{"$f":"IF(SUM($S160:CB160)+CB160>$Z23,$Z23-SUM($S160:CB160),CB160)","v":0},{"$f":"IF(SUM($S160:CC160)+CC160>$Z23,$Z23-SUM($S160:CC160),CC160)","v":0},{"$f":"IF(SUM($S160:CD160)+CD160>$Z23,$Z23-SUM($S160:CD160),CD160)","v":0},{"$f":"IF(SUM($S160:CE160)+CE160>$Z23,$Z23-SUM($S160:CE160),CE160)","v":0},{"$f":"IF(SUM($S160:CF160)+CF160>$Z23,$Z23-SUM($S160:CF160),CF160)","v":0},{"$f":"IF(SUM($S160:CG160)+CG160>$Z23,$Z23-SUM($S160:CG160),CG160)","v":0},{"$f":"IF(SUM($S160:CH160)+CH160>$Z23,$Z23-SUM($S160:CH160),CH160)","v":0},{"$f":"IF(SUM($S160:CI160)+CI160>$Z23,$Z23-SUM($S160:CI160),CI160)","v":0},{"$f":"IF(SUM($S160:CJ160)+CJ160>$Z23,$Z23-SUM($S160:CJ160),CJ160)","v":0},{"$f":"IF(SUM($S160:CK160)+CK160>$Z23,$Z23-SUM($S160:CK160),CK160)","v":0},{"$f":"IF(SUM($S160:CL160)+CL160>$Z23,$Z23-SUM($S160:CL160),CL160)","v":0},{"$f":"IF(SUM($S160:CM160)+CM160>$Z23,$Z23-SUM($S160:CM160),CM160)","v":0},{"$f":"IF(SUM($S160:CN160)+CN160>$Z23,$Z23-SUM($S160:CN160),CN160)","v":0},{"$f":"IF(SUM($S160:CO160)+CO160>$Z23,$Z23-SUM($S160:CO160),CO160)","v":0},{"$f":"IF(SUM($S160:CP160)+CP160>$Z23,$Z23-SUM($S160:CP160),CP160)","v":0},{"$f":"IF(SUM($S160:CQ160)+CQ160>$Z23,$Z23-SUM($S160:CQ160),CQ160)","v":0},{"$f":"IF(SUM($S160:CR160)+CR160>$Z23,$Z23-SUM($S160:CR160),CR160)","v":0},{"$f":"IF(SUM($S160:CS160)+CS160>$Z23,$Z23-SUM($S160:CS160),CS160)","v":0},{"$f":"IF(SUM($S160:CT160)+CT160>$Z23,$Z23-SUM($S160:CT160),CT160)","v":0},{"$f":"IF(SUM($S160:CU160)+CU160>$Z23,$Z23-SUM($S160:CU160),CU160)","v":0},{"$f":"IF(SUM($S160:CV160)+CV160>$Z23,$Z23-SUM($S160:CV160),CV160)","v":0},{"$f":"IF(SUM($S160:CW160)+CW160>$Z23,$Z23-SUM($S160:CW160),CW160)","v":0},{"$f":"IF(SUM($S160:CX160)+CX160>$Z23,$Z23-SUM($S160:CX160),CX160)","v":0},{"$f":"IF(SUM($S160:CY160)+CY160>$Z23,$Z23-SUM($S160:CY160),CY160)","v":0},{"$f":"IF(SUM($S160:CZ160)+CZ160>$Z23,$Z23-SUM($S160:CZ160),CZ160)","v":0},{"$f":"IF(SUM($S160:DA160)+DA160>$Z23,$Z23-SUM($S160:DA160),DA160)","v":0},{"$f":"IF(SUM($S160:DB160)+DB160>$Z23,$Z23-SUM($S160:DB160),DB160)","v":0},{"$f":"IF(SUM($S160:DC160)+DC160>$Z23,$Z23-SUM($S160:DC160),DC160)","v":0},{"$f":"IF(SUM($S160:DD160)+DD160>$Z23,$Z23-SUM($S160:DD160),DD160)","v":0},{"$f":"IF(SUM($S160:DE160)+DE160>$Z23,$Z23-SUM($S160:DE160),DE160)","v":0},{"$f":"IF(SUM($S160:DF160)+DF160>$Z23,$Z23-SUM($S160:DF160),DF160)","v":0},{"$f":"IF(SUM($S160:DG160)+DG160>$Z23,$Z23-SUM($S160:DG160),DG160)","v":0},{"$f":"IF(SUM($S160:DH160)+DH160>$Z23,$Z23-SUM($S160:DH160),DH160)","v":0},{"$f":"IF(SUM($S160:DI160)+DI160>$Z23,$Z23-SUM($S160:DI160),DI160)","v":0},{"$f":"IF(SUM($S160:DJ160)+DJ160>$Z23,$Z23-SUM($S160:DJ160),DJ160)","v":0},{"$f":"IF(SUM($S160:DK160)+DK160>$Z23,$Z23-SUM($S160:DK160),DK160)","v":0},{"$f":"IF(SUM($S160:DL160)+DL160>$Z23,$Z23-SUM($S160:DL160),DL160)","v":0},{"$f":"IF(SUM($S160:DM160)+DM160>$Z23,$Z23-SUM($S160:DM160),DM160)","v":0},{"$f":"IF(SUM($S160:DN160)+DN160>$Z23,$Z23-SUM($S160:DN160),DN160)","v":0},{"$f":"IF(SUM($S160:DO160)+DO160>$Z23,$Z23-SUM($S160:DO160),DO160)","v":0},{"$f":"IF(SUM($S160:DP160)+DP160>$Z23,$Z23-SUM($S160:DP160),DP160)","v":0},{"$f":"IF(SUM($S160:DQ160)+DQ160>$Z23,$Z23-SUM($S160:DQ160),DQ160)","v":0},{"$f":"IF(SUM($S160:DR160)+DR160>$Z23,$Z23-SUM($S160:DR160),DR160)","v":0},{"$f":"IF(SUM($S160:DS160)+DS160>$Z23,$Z23-SUM($S160:DS160),DS160)","v":0},{"$f":"IF(SUM($S160:DT160)+DT160>$Z23,$Z23-SUM($S160:DT160),DT160)","v":0},{"$f":"IF(SUM($S160:DU160)+DU160>$Z23,$Z23-SUM($S160:DU160),DU160)","v":0},{"$f":"IF(SUM($S160:DV160)+DV160>$Z23,$Z23-SUM($S160:DV160),DV160)","v":0},{"$f":"IF(SUM($S160:DW160)+DW160>$Z23,$Z23-SUM($S160:DW160),DW160)","v":0},{"$f":"IF(SUM($S160:DX160)+DX160>$Z23,$Z23-SUM($S160:DX160),DX160)","v":0},{"$f":"IF(SUM($S160:DY160)+DY160>$Z23,$Z23-SUM($S160:DY160),DY160)","v":0},{"$f":"IF(SUM($S160:DZ160)+DZ160>$Z23,$Z23-SUM($S160:DZ160),DZ160)","v":0},{"$f":"IF(SUM($S160:EA160)+EA160>$Z23,$Z23-SUM($S160:EA160),EA160)","v":0},{"$f":"IF(SUM($S160:EB160)+EB160>$Z23,$Z23-SUM($S160:EB160),EB160)","v":0},{"$f":"IF(SUM($S160:EC160)+EC160>$Z23,$Z23-SUM($S160:EC160),EC160)","v":0},{"$f":"IF(SUM($S160:ED160)+ED160>$Z23,$Z23-SUM($S160:ED160),ED160)","v":0},{"$f":"IF(SUM($S160:EE160)+EE160>$Z23,$Z23-SUM($S160:EE160),EE160)","v":0},{"$f":"IF(SUM($S160:EF160)+EF160>$Z23,$Z23-SUM($S160:EF160),EF160)","v":0},{"$f":"IF(SUM($S160:EG160)+EG160>$Z23,$Z23-SUM($S160:EG160),EG160)","v":0},{"$f":"IF(SUM($S160:EH160)+EH160>$Z23,$Z23-SUM($S160:EH160),EH160)","v":0},{"$f":"IF(SUM($S160:EI160)+EI160>$Z23,$Z23-SUM($S160:EI160),EI160)","v":0},{"$f":"IF(SUM($S160:EJ160)+EJ160>$Z23,$Z23-SUM($S160:EJ160),EJ160)","v":0},{"$f":"IF(SUM($S160:EK160)+EK160>$Z23,$Z23-SUM($S160:EK160),EK160)","v":0},{"$f":"IF(SUM($S160:EL160)+EL160>$Z23,$Z23-SUM($S160:EL160),EL160)","v":0},{"$f":"IF(SUM($S160:EM160)+EM160>$Z23,$Z23-SUM($S160:EM160),EM160)","v":0},{"$f":"IF(SUM($S160:EN160)+EN160>$Z23,$Z23-SUM($S160:EN160),EN160)","v":0},{"$f":"IF(SUM($S160:EO160)+EO160>$Z23,$Z23-SUM($S160:EO160),EO160)","v":0},{"$f":"IF(SUM($S160:EP160)+EP160>$Z23,$Z23-SUM($S160:EP160),EP160)","v":0},{"$f":"IF(SUM($S160:EQ160)+EQ160>$Z23,$Z23-SUM($S160:EQ160),EQ160)","v":0},{"$f":"IF(SUM($S160:ER160)+ER160>$Z23,$Z23-SUM($S160:ER160),ER160)","v":0},{"$f":"IF(SUM($S160:ES160)+ES160>$Z23,$Z23-SUM($S160:ES160),ES160)","v":0},{"$f":"IF(SUM($S160:ET160)+ET160>$Z23,$Z23-SUM($S160:ET160),ET160)","v":0},{"$f":"IF(SUM($S160:EU160)+EU160>$Z23,$Z23-SUM($S160:EU160),EU160)","v":0},{"$f":"IF(SUM($S160:EV160)+EV160>$Z23,$Z23-SUM($S160:EV160),EV160)","v":0},{"$f":"IF(SUM($S160:EW160)+EW160>$Z23,$Z23-SUM($S160:EW160),EW160)","v":0},{"$f":"IF(SUM($S160:EX160)+EX160>$Z23,$Z23-SUM($S160:EX160),EX160)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1402399999999998E-4,{"$f":"IF(SUM($S161:AA161)+AA161>$Z24,$Z24-SUM($S161:AA161),AA161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AB161)+AB161>$Z24,$Z24-SUM($S161:AB161),AB161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AC161)+AC161>$Z24,$Z24-SUM($S161:AC161),AC161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AD161)+AD161>$Z24,$Z24-SUM($S161:AD161),AD161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AE161)+AE161>$Z24,$Z24-SUM($S161:AE161),AE161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AF161)+AF161>$Z24,$Z24-SUM($S161:AF161),AF161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AG161)+AG161>$Z24,$Z24-SUM($S161:AG161),AG161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AH161)+AH161>$Z24,$Z24-SUM($S161:AH161),AH161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AI161)+AI161>$Z24,$Z24-SUM($S161:AI161),AI161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AJ161)+AJ161>$Z24,$Z24-SUM($S161:AJ161),AJ161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AK161)+AK161>$Z24,$Z24-SUM($S161:AK161),AK161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AL161)+AL161>$Z24,$Z24-SUM($S161:AL161),AL161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AM161)+AM161>$Z24,$Z24-SUM($S161:AM161),AM161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AN161)+AN161>$Z24,$Z24-SUM($S161:AN161),AN161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AO161)+AO161>$Z24,$Z24-SUM($S161:AO161),AO161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AP161)+AP161>$Z24,$Z24-SUM($S161:AP161),AP161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AQ161)+AQ161>$Z24,$Z24-SUM($S161:AQ161),AQ161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AR161)+AR161>$Z24,$Z24-SUM($S161:AR161),AR161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AS161)+AS161>$Z24,$Z24-SUM($S161:AS161),AS161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AT161)+AT161>$Z24,$Z24-SUM($S161:AT161),AT161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AU161)+AU161>$Z24,$Z24-SUM($S161:AU161),AU161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AV161)+AV161>$Z24,$Z24-SUM($S161:AV161),AV161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AW161)+AW161>$Z24,$Z24-SUM($S161:AW161),AW161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AX161)+AX161>$Z24,$Z24-SUM($S161:AX161),AX161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AY161)+AY161>$Z24,$Z24-SUM($S161:AY161),AY161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:AZ161)+AZ161>$Z24,$Z24-SUM($S161:AZ161),AZ161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BA161)+BA161>$Z24,$Z24-SUM($S161:BA161),BA161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BB161)+BB161>$Z24,$Z24-SUM($S161:BB161),BB161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BC161)+BC161>$Z24,$Z24-SUM($S161:BC161),BC161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BD161)+BD161>$Z24,$Z24-SUM($S161:BD161),BD161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BE161)+BE161>$Z24,$Z24-SUM($S161:BE161),BE161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BF161)+BF161>$Z24,$Z24-SUM($S161:BF161),BF161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BG161)+BG161>$Z24,$Z24-SUM($S161:BG161),BG161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BH161)+BH161>$Z24,$Z24-SUM($S161:BH161),BH161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BI161)+BI161>$Z24,$Z24-SUM($S161:BI161),BI161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BJ161)+BJ161>$Z24,$Z24-SUM($S161:BJ161),BJ161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BK161)+BK161>$Z24,$Z24-SUM($S161:BK161),BK161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BL161)+BL161>$Z24,$Z24-SUM($S161:BL161),BL161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BM161)+BM161>$Z24,$Z24-SUM($S161:BM161),BM161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BN161)+BN161>$Z24,$Z24-SUM($S161:BN161),BN161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BO161)+BO161>$Z24,$Z24-SUM($S161:BO161),BO161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BP161)+BP161>$Z24,$Z24-SUM($S161:BP161),BP161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BQ161)+BQ161>$Z24,$Z24-SUM($S161:BQ161),BQ161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BR161)+BR161>$Z24,$Z24-SUM($S161:BR161),BR161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BS161)+BS161>$Z24,$Z24-SUM($S161:BS161),BS161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BT161)+BT161>$Z24,$Z24-SUM($S161:BT161),BT161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BU161)+BU161>$Z24,$Z24-SUM($S161:BU161),BU161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BV161)+BV161>$Z24,$Z24-SUM($S161:BV161),BV161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BW161)+BW161>$Z24,$Z24-SUM($S161:BW161),BW161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BX161)+BX161>$Z24,$Z24-SUM($S161:BX161),BX161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BY161)+BY161>$Z24,$Z24-SUM($S161:BY161),BY161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:BZ161)+BZ161>$Z24,$Z24-SUM($S161:BZ161),BZ161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CA161)+CA161>$Z24,$Z24-SUM($S161:CA161),CA161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CB161)+CB161>$Z24,$Z24-SUM($S161:CB161),CB161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CC161)+CC161>$Z24,$Z24-SUM($S161:CC161),CC161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CD161)+CD161>$Z24,$Z24-SUM($S161:CD161),CD161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CE161)+CE161>$Z24,$Z24-SUM($S161:CE161),CE161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CF161)+CF161>$Z24,$Z24-SUM($S161:CF161),CF161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CG161)+CG161>$Z24,$Z24-SUM($S161:CG161),CG161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CH161)+CH161>$Z24,$Z24-SUM($S161:CH161),CH161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CI161)+CI161>$Z24,$Z24-SUM($S161:CI161),CI161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CJ161)+CJ161>$Z24,$Z24-SUM($S161:CJ161),CJ161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CK161)+CK161>$Z24,$Z24-SUM($S161:CK161),CK161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CL161)+CL161>$Z24,$Z24-SUM($S161:CL161),CL161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CM161)+CM161>$Z24,$Z24-SUM($S161:CM161),CM161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CN161)+CN161>$Z24,$Z24-SUM($S161:CN161),CN161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CO161)+CO161>$Z24,$Z24-SUM($S161:CO161),CO161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CP161)+CP161>$Z24,$Z24-SUM($S161:CP161),CP161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CQ161)+CQ161>$Z24,$Z24-SUM($S161:CQ161),CQ161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CR161)+CR161>$Z24,$Z24-SUM($S161:CR161),CR161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CS161)+CS161>$Z24,$Z24-SUM($S161:CS161),CS161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CT161)+CT161>$Z24,$Z24-SUM($S161:CT161),CT161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CU161)+CU161>$Z24,$Z24-SUM($S161:CU161),CU161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CV161)+CV161>$Z24,$Z24-SUM($S161:CV161),CV161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CW161)+CW161>$Z24,$Z24-SUM($S161:CW161),CW161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CX161)+CX161>$Z24,$Z24-SUM($S161:CX161),CX161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CY161)+CY161>$Z24,$Z24-SUM($S161:CY161),CY161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:CZ161)+CZ161>$Z24,$Z24-SUM($S161:CZ161),CZ161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:DA161)+DA161>$Z24,$Z24-SUM($S161:DA161),DA161)","v":4.1402399999999998E-4},{"$f":"IF(SUM($S161:DB161)+DB161>$Z24,$Z24-SUM($S161:DB161),DB161)","v":3.4694469519536142E-17},{"$f":"IF(SUM($S161:DC161)+DC161>$Z24,$Z24-SUM($S161:DC161),DC161)","v":3.4694469519536142E-17},{"$f":"IF(SUM($S161:DD161)+DD161>$Z24,$Z24-SUM($S161:DD161),DD161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DE161)+DE161>$Z24,$Z24-SUM($S161:DE161),DE161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DF161)+DF161>$Z24,$Z24-SUM($S161:DF161),DF161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DG161)+DG161>$Z24,$Z24-SUM($S161:DG161),DG161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DH161)+DH161>$Z24,$Z24-SUM($S161:DH161),DH161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DI161)+DI161>$Z24,$Z24-SUM($S161:DI161),DI161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DJ161)+DJ161>$Z24,$Z24-SUM($S161:DJ161),DJ161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DK161)+DK161>$Z24,$Z24-SUM($S161:DK161),DK161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DL161)+DL161>$Z24,$Z24-SUM($S161:DL161),DL161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DM161)+DM161>$Z24,$Z24-SUM($S161:DM161),DM161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DN161)+DN161>$Z24,$Z24-SUM($S161:DN161),DN161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DO161)+DO161>$Z24,$Z24-SUM($S161:DO161),DO161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DP161)+DP161>$Z24,$Z24-SUM($S161:DP161),DP161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DQ161)+DQ161>$Z24,$Z24-SUM($S161:DQ161),DQ161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DR161)+DR161>$Z24,$Z24-SUM($S161:DR161),DR161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DS161)+DS161>$Z24,$Z24-SUM($S161:DS161),DS161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DT161)+DT161>$Z24,$Z24-SUM($S161:DT161),DT161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DU161)+DU161>$Z24,$Z24-SUM($S161:DU161),DU161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DV161)+DV161>$Z24,$Z24-SUM($S161:DV161),DV161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DW161)+DW161>$Z24,$Z24-SUM($S161:DW161),DW161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DX161)+DX161>$Z24,$Z24-SUM($S161:DX161),DX161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DY161)+DY161>$Z24,$Z24-SUM($S161:DY161),DY161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:DZ161)+DZ161>$Z24,$Z24-SUM($S161:DZ161),DZ161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EA161)+EA161>$Z24,$Z24-SUM($S161:EA161),EA161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EB161)+EB161>$Z24,$Z24-SUM($S161:EB161),EB161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EC161)+EC161>$Z24,$Z24-SUM($S161:EC161),EC161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:ED161)+ED161>$Z24,$Z24-SUM($S161:ED161),ED161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EE161)+EE161>$Z24,$Z24-SUM($S161:EE161),EE161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EF161)+EF161>$Z24,$Z24-SUM($S161:EF161),EF161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EG161)+EG161>$Z24,$Z24-SUM($S161:EG161),EG161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EH161)+EH161>$Z24,$Z24-SUM($S161:EH161),EH161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EI161)+EI161>$Z24,$Z24-SUM($S161:EI161),EI161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EJ161)+EJ161>$Z24,$Z24-SUM($S161:EJ161),EJ161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EK161)+EK161>$Z24,$Z24-SUM($S161:EK161),EK161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EL161)+EL161>$Z24,$Z24-SUM($S161:EL161),EL161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EM161)+EM161>$Z24,$Z24-SUM($S161:EM161),EM161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EN161)+EN161>$Z24,$Z24-SUM($S161:EN161),EN161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EO161)+EO161>$Z24,$Z24-SUM($S161:EO161),EO161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EP161)+EP161>$Z24,$Z24-SUM($S161:EP161),EP161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EQ161)+EQ161>$Z24,$Z24-SUM($S161:EQ161),EQ161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:ER161)+ER161>$Z24,$Z24-SUM($S161:ER161),ER161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:ES161)+ES161>$Z24,$Z24-SUM($S161:ES161),ES161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:ET161)+ET161>$Z24,$Z24-SUM($S161:ET161),ET161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EU161)+EU161>$Z24,$Z24-SUM($S161:EU161),EU161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EV161)+EV161>$Z24,$Z24-SUM($S161:EV161),EV161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EW161)+EW161>$Z24,$Z24-SUM($S161:EW161),EW161)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($S161:EX161)+EX161>$Z24,$Z24-SUM($S161:EX161),EX161)","v":-3.4694469519536142E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8860550000000006E-4,{"$f":"IF(SUM($S162:AA162)+AA162>$Z25,$Z25-SUM($S162:AA162),AA162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AB162)+AB162>$Z25,$Z25-SUM($S162:AB162),AB162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AC162)+AC162>$Z25,$Z25-SUM($S162:AC162),AC162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AD162)+AD162>$Z25,$Z25-SUM($S162:AD162),AD162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AE162)+AE162>$Z25,$Z25-SUM($S162:AE162),AE162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AF162)+AF162>$Z25,$Z25-SUM($S162:AF162),AF162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AG162)+AG162>$Z25,$Z25-SUM($S162:AG162),AG162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AH162)+AH162>$Z25,$Z25-SUM($S162:AH162),AH162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AI162)+AI162>$Z25,$Z25-SUM($S162:AI162),AI162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AJ162)+AJ162>$Z25,$Z25-SUM($S162:AJ162),AJ162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AK162)+AK162>$Z25,$Z25-SUM($S162:AK162),AK162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AL162)+AL162>$Z25,$Z25-SUM($S162:AL162),AL162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AM162)+AM162>$Z25,$Z25-SUM($S162:AM162),AM162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AN162)+AN162>$Z25,$Z25-SUM($S162:AN162),AN162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AO162)+AO162>$Z25,$Z25-SUM($S162:AO162),AO162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AP162)+AP162>$Z25,$Z25-SUM($S162:AP162),AP162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AQ162)+AQ162>$Z25,$Z25-SUM($S162:AQ162),AQ162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AR162)+AR162>$Z25,$Z25-SUM($S162:AR162),AR162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AS162)+AS162>$Z25,$Z25-SUM($S162:AS162),AS162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AT162)+AT162>$Z25,$Z25-SUM($S162:AT162),AT162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AU162)+AU162>$Z25,$Z25-SUM($S162:AU162),AU162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AV162)+AV162>$Z25,$Z25-SUM($S162:AV162),AV162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AW162)+AW162>$Z25,$Z25-SUM($S162:AW162),AW162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AX162)+AX162>$Z25,$Z25-SUM($S162:AX162),AX162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AY162)+AY162>$Z25,$Z25-SUM($S162:AY162),AY162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:AZ162)+AZ162>$Z25,$Z25-SUM($S162:AZ162),AZ162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BA162)+BA162>$Z25,$Z25-SUM($S162:BA162),BA162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BB162)+BB162>$Z25,$Z25-SUM($S162:BB162),BB162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BC162)+BC162>$Z25,$Z25-SUM($S162:BC162),BC162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BD162)+BD162>$Z25,$Z25-SUM($S162:BD162),BD162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BE162)+BE162>$Z25,$Z25-SUM($S162:BE162),BE162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BF162)+BF162>$Z25,$Z25-SUM($S162:BF162),BF162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BG162)+BG162>$Z25,$Z25-SUM($S162:BG162),BG162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BH162)+BH162>$Z25,$Z25-SUM($S162:BH162),BH162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BI162)+BI162>$Z25,$Z25-SUM($S162:BI162),BI162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BJ162)+BJ162>$Z25,$Z25-SUM($S162:BJ162),BJ162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BK162)+BK162>$Z25,$Z25-SUM($S162:BK162),BK162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BL162)+BL162>$Z25,$Z25-SUM($S162:BL162),BL162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BM162)+BM162>$Z25,$Z25-SUM($S162:BM162),BM162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BN162)+BN162>$Z25,$Z25-SUM($S162:BN162),BN162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BO162)+BO162>$Z25,$Z25-SUM($S162:BO162),BO162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BP162)+BP162>$Z25,$Z25-SUM($S162:BP162),BP162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BQ162)+BQ162>$Z25,$Z25-SUM($S162:BQ162),BQ162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BR162)+BR162>$Z25,$Z25-SUM($S162:BR162),BR162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BS162)+BS162>$Z25,$Z25-SUM($S162:BS162),BS162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BT162)+BT162>$Z25,$Z25-SUM($S162:BT162),BT162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BU162)+BU162>$Z25,$Z25-SUM($S162:BU162),BU162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BV162)+BV162>$Z25,$Z25-SUM($S162:BV162),BV162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BW162)+BW162>$Z25,$Z25-SUM($S162:BW162),BW162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BX162)+BX162>$Z25,$Z25-SUM($S162:BX162),BX162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BY162)+BY162>$Z25,$Z25-SUM($S162:BY162),BY162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:BZ162)+BZ162>$Z25,$Z25-SUM($S162:BZ162),BZ162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CA162)+CA162>$Z25,$Z25-SUM($S162:CA162),CA162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CB162)+CB162>$Z25,$Z25-SUM($S162:CB162),CB162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CC162)+CC162>$Z25,$Z25-SUM($S162:CC162),CC162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CD162)+CD162>$Z25,$Z25-SUM($S162:CD162),CD162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CE162)+CE162>$Z25,$Z25-SUM($S162:CE162),CE162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CF162)+CF162>$Z25,$Z25-SUM($S162:CF162),CF162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CG162)+CG162>$Z25,$Z25-SUM($S162:CG162),CG162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CH162)+CH162>$Z25,$Z25-SUM($S162:CH162),CH162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CI162)+CI162>$Z25,$Z25-SUM($S162:CI162),CI162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CJ162)+CJ162>$Z25,$Z25-SUM($S162:CJ162),CJ162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CK162)+CK162>$Z25,$Z25-SUM($S162:CK162),CK162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CL162)+CL162>$Z25,$Z25-SUM($S162:CL162),CL162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CM162)+CM162>$Z25,$Z25-SUM($S162:CM162),CM162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CN162)+CN162>$Z25,$Z25-SUM($S162:CN162),CN162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CO162)+CO162>$Z25,$Z25-SUM($S162:CO162),CO162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CP162)+CP162>$Z25,$Z25-SUM($S162:CP162),CP162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CQ162)+CQ162>$Z25,$Z25-SUM($S162:CQ162),CQ162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CR162)+CR162>$Z25,$Z25-SUM($S162:CR162),CR162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CS162)+CS162>$Z25,$Z25-SUM($S162:CS162),CS162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CT162)+CT162>$Z25,$Z25-SUM($S162:CT162),CT162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CU162)+CU162>$Z25,$Z25-SUM($S162:CU162),CU162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CV162)+CV162>$Z25,$Z25-SUM($S162:CV162),CV162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CW162)+CW162>$Z25,$Z25-SUM($S162:CW162),CW162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CX162)+CX162>$Z25,$Z25-SUM($S162:CX162),CX162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CY162)+CY162>$Z25,$Z25-SUM($S162:CY162),CY162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:CZ162)+CZ162>$Z25,$Z25-SUM($S162:CZ162),CZ162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:DA162)+DA162>$Z25,$Z25-SUM($S162:DA162),DA162)","v":8.8860550000000006E-4},{"$f":"IF(SUM($S162:DB162)+DB162>$Z25,$Z25-SUM($S162:DB162),DB162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DC162)+DC162>$Z25,$Z25-SUM($S162:DC162),DC162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DD162)+DD162>$Z25,$Z25-SUM($S162:DD162),DD162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DE162)+DE162>$Z25,$Z25-SUM($S162:DE162),DE162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DF162)+DF162>$Z25,$Z25-SUM($S162:DF162),DF162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DG162)+DG162>$Z25,$Z25-SUM($S162:DG162),DG162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DH162)+DH162>$Z25,$Z25-SUM($S162:DH162),DH162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DI162)+DI162>$Z25,$Z25-SUM($S162:DI162),DI162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DJ162)+DJ162>$Z25,$Z25-SUM($S162:DJ162),DJ162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DK162)+DK162>$Z25,$Z25-SUM($S162:DK162),DK162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DL162)+DL162>$Z25,$Z25-SUM($S162:DL162),DL162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DM162)+DM162>$Z25,$Z25-SUM($S162:DM162),DM162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DN162)+DN162>$Z25,$Z25-SUM($S162:DN162),DN162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DO162)+DO162>$Z25,$Z25-SUM($S162:DO162),DO162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DP162)+DP162>$Z25,$Z25-SUM($S162:DP162),DP162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DQ162)+DQ162>$Z25,$Z25-SUM($S162:DQ162),DQ162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DR162)+DR162>$Z25,$Z25-SUM($S162:DR162),DR162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DS162)+DS162>$Z25,$Z25-SUM($S162:DS162),DS162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DT162)+DT162>$Z25,$Z25-SUM($S162:DT162),DT162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DU162)+DU162>$Z25,$Z25-SUM($S162:DU162),DU162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DV162)+DV162>$Z25,$Z25-SUM($S162:DV162),DV162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DW162)+DW162>$Z25,$Z25-SUM($S162:DW162),DW162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DX162)+DX162>$Z25,$Z25-SUM($S162:DX162),DX162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DY162)+DY162>$Z25,$Z25-SUM($S162:DY162),DY162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:DZ162)+DZ162>$Z25,$Z25-SUM($S162:DZ162),DZ162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EA162)+EA162>$Z25,$Z25-SUM($S162:EA162),EA162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EB162)+EB162>$Z25,$Z25-SUM($S162:EB162),EB162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EC162)+EC162>$Z25,$Z25-SUM($S162:EC162),EC162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:ED162)+ED162>$Z25,$Z25-SUM($S162:ED162),ED162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EE162)+EE162>$Z25,$Z25-SUM($S162:EE162),EE162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EF162)+EF162>$Z25,$Z25-SUM($S162:EF162),EF162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EG162)+EG162>$Z25,$Z25-SUM($S162:EG162),EG162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EH162)+EH162>$Z25,$Z25-SUM($S162:EH162),EH162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EI162)+EI162>$Z25,$Z25-SUM($S162:EI162),EI162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EJ162)+EJ162>$Z25,$Z25-SUM($S162:EJ162),EJ162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EK162)+EK162>$Z25,$Z25-SUM($S162:EK162),EK162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EL162)+EL162>$Z25,$Z25-SUM($S162:EL162),EL162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EM162)+EM162>$Z25,$Z25-SUM($S162:EM162),EM162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EN162)+EN162>$Z25,$Z25-SUM($S162:EN162),EN162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EO162)+EO162>$Z25,$Z25-SUM($S162:EO162),EO162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EP162)+EP162>$Z25,$Z25-SUM($S162:EP162),EP162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EQ162)+EQ162>$Z25,$Z25-SUM($S162:EQ162),EQ162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:ER162)+ER162>$Z25,$Z25-SUM($S162:ER162),ER162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:ES162)+ES162>$Z25,$Z25-SUM($S162:ES162),ES162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:ET162)+ET162>$Z25,$Z25-SUM($S162:ET162),ET162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EU162)+EU162>$Z25,$Z25-SUM($S162:EU162),EU162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EV162)+EV162>$Z25,$Z25-SUM($S162:EV162),EV162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EW162)+EW162>$Z25,$Z25-SUM($S162:EW162),EW162)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S162:EX162)+EX162>$Z25,$Z25-SUM($S162:EX162),EX162)","v":-1.3877787807814457E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7154975000000001E-4,{"$f":"IF(SUM($S163:AA163)+AA163>$Z26,$Z26-SUM($S163:AA163),AA163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AB163)+AB163>$Z26,$Z26-SUM($S163:AB163),AB163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AC163)+AC163>$Z26,$Z26-SUM($S163:AC163),AC163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AD163)+AD163>$Z26,$Z26-SUM($S163:AD163),AD163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AE163)+AE163>$Z26,$Z26-SUM($S163:AE163),AE163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AF163)+AF163>$Z26,$Z26-SUM($S163:AF163),AF163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AG163)+AG163>$Z26,$Z26-SUM($S163:AG163),AG163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AH163)+AH163>$Z26,$Z26-SUM($S163:AH163),AH163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AI163)+AI163>$Z26,$Z26-SUM($S163:AI163),AI163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AJ163)+AJ163>$Z26,$Z26-SUM($S163:AJ163),AJ163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AK163)+AK163>$Z26,$Z26-SUM($S163:AK163),AK163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AL163)+AL163>$Z26,$Z26-SUM($S163:AL163),AL163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AM163)+AM163>$Z26,$Z26-SUM($S163:AM163),AM163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AN163)+AN163>$Z26,$Z26-SUM($S163:AN163),AN163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AO163)+AO163>$Z26,$Z26-SUM($S163:AO163),AO163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AP163)+AP163>$Z26,$Z26-SUM($S163:AP163),AP163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AQ163)+AQ163>$Z26,$Z26-SUM($S163:AQ163),AQ163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AR163)+AR163>$Z26,$Z26-SUM($S163:AR163),AR163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AS163)+AS163>$Z26,$Z26-SUM($S163:AS163),AS163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AT163)+AT163>$Z26,$Z26-SUM($S163:AT163),AT163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AU163)+AU163>$Z26,$Z26-SUM($S163:AU163),AU163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AV163)+AV163>$Z26,$Z26-SUM($S163:AV163),AV163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AW163)+AW163>$Z26,$Z26-SUM($S163:AW163),AW163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AX163)+AX163>$Z26,$Z26-SUM($S163:AX163),AX163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AY163)+AY163>$Z26,$Z26-SUM($S163:AY163),AY163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:AZ163)+AZ163>$Z26,$Z26-SUM($S163:AZ163),AZ163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BA163)+BA163>$Z26,$Z26-SUM($S163:BA163),BA163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BB163)+BB163>$Z26,$Z26-SUM($S163:BB163),BB163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BC163)+BC163>$Z26,$Z26-SUM($S163:BC163),BC163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BD163)+BD163>$Z26,$Z26-SUM($S163:BD163),BD163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BE163)+BE163>$Z26,$Z26-SUM($S163:BE163),BE163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BF163)+BF163>$Z26,$Z26-SUM($S163:BF163),BF163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BG163)+BG163>$Z26,$Z26-SUM($S163:BG163),BG163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BH163)+BH163>$Z26,$Z26-SUM($S163:BH163),BH163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BI163)+BI163>$Z26,$Z26-SUM($S163:BI163),BI163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BJ163)+BJ163>$Z26,$Z26-SUM($S163:BJ163),BJ163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BK163)+BK163>$Z26,$Z26-SUM($S163:BK163),BK163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BL163)+BL163>$Z26,$Z26-SUM($S163:BL163),BL163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BM163)+BM163>$Z26,$Z26-SUM($S163:BM163),BM163)","v":5.7154975000000001E-4},{"$f":"IF(SUM($S163:BN163)+BN163>$Z26,$Z26-SUM($S163:BN163),BN163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BO163)+BO163>$Z26,$Z26-SUM($S163:BO163),BO163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BP163)+BP163>$Z26,$Z26-SUM($S163:BP163),BP163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BQ163)+BQ163>$Z26,$Z26-SUM($S163:BQ163),BQ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BR163)+BR163>$Z26,$Z26-SUM($S163:BR163),BR163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BS163)+BS163>$Z26,$Z26-SUM($S163:BS163),BS163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BT163)+BT163>$Z26,$Z26-SUM($S163:BT163),BT163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BU163)+BU163>$Z26,$Z26-SUM($S163:BU163),BU163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BV163)+BV163>$Z26,$Z26-SUM($S163:BV163),BV163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BW163)+BW163>$Z26,$Z26-SUM($S163:BW163),BW163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BX163)+BX163>$Z26,$Z26-SUM($S163:BX163),BX163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BY163)+BY163>$Z26,$Z26-SUM($S163:BY163),BY163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:BZ163)+BZ163>$Z26,$Z26-SUM($S163:BZ163),BZ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CA163)+CA163>$Z26,$Z26-SUM($S163:CA163),CA163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CB163)+CB163>$Z26,$Z26-SUM($S163:CB163),CB163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CC163)+CC163>$Z26,$Z26-SUM($S163:CC163),CC163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CD163)+CD163>$Z26,$Z26-SUM($S163:CD163),CD163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CE163)+CE163>$Z26,$Z26-SUM($S163:CE163),CE163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CF163)+CF163>$Z26,$Z26-SUM($S163:CF163),CF163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CG163)+CG163>$Z26,$Z26-SUM($S163:CG163),CG163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CH163)+CH163>$Z26,$Z26-SUM($S163:CH163),CH163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CI163)+CI163>$Z26,$Z26-SUM($S163:CI163),CI163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CJ163)+CJ163>$Z26,$Z26-SUM($S163:CJ163),CJ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CK163)+CK163>$Z26,$Z26-SUM($S163:CK163),CK163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CL163)+CL163>$Z26,$Z26-SUM($S163:CL163),CL163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CM163)+CM163>$Z26,$Z26-SUM($S163:CM163),CM163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CN163)+CN163>$Z26,$Z26-SUM($S163:CN163),CN163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CO163)+CO163>$Z26,$Z26-SUM($S163:CO163),CO163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CP163)+CP163>$Z26,$Z26-SUM($S163:CP163),CP163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CQ163)+CQ163>$Z26,$Z26-SUM($S163:CQ163),CQ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CR163)+CR163>$Z26,$Z26-SUM($S163:CR163),CR163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CS163)+CS163>$Z26,$Z26-SUM($S163:CS163),CS163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CT163)+CT163>$Z26,$Z26-SUM($S163:CT163),CT163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CU163)+CU163>$Z26,$Z26-SUM($S163:CU163),CU163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CV163)+CV163>$Z26,$Z26-SUM($S163:CV163),CV163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CW163)+CW163>$Z26,$Z26-SUM($S163:CW163),CW163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CX163)+CX163>$Z26,$Z26-SUM($S163:CX163),CX163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CY163)+CY163>$Z26,$Z26-SUM($S163:CY163),CY163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:CZ163)+CZ163>$Z26,$Z26-SUM($S163:CZ163),CZ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DA163)+DA163>$Z26,$Z26-SUM($S163:DA163),DA163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DB163)+DB163>$Z26,$Z26-SUM($S163:DB163),DB163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DC163)+DC163>$Z26,$Z26-SUM($S163:DC163),DC163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DD163)+DD163>$Z26,$Z26-SUM($S163:DD163),DD163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DE163)+DE163>$Z26,$Z26-SUM($S163:DE163),DE163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DF163)+DF163>$Z26,$Z26-SUM($S163:DF163),DF163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DG163)+DG163>$Z26,$Z26-SUM($S163:DG163),DG163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DH163)+DH163>$Z26,$Z26-SUM($S163:DH163),DH163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DI163)+DI163>$Z26,$Z26-SUM($S163:DI163),DI163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DJ163)+DJ163>$Z26,$Z26-SUM($S163:DJ163),DJ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DK163)+DK163>$Z26,$Z26-SUM($S163:DK163),DK163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DL163)+DL163>$Z26,$Z26-SUM($S163:DL163),DL163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DM163)+DM163>$Z26,$Z26-SUM($S163:DM163),DM163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DN163)+DN163>$Z26,$Z26-SUM($S163:DN163),DN163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DO163)+DO163>$Z26,$Z26-SUM($S163:DO163),DO163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DP163)+DP163>$Z26,$Z26-SUM($S163:DP163),DP163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DQ163)+DQ163>$Z26,$Z26-SUM($S163:DQ163),DQ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DR163)+DR163>$Z26,$Z26-SUM($S163:DR163),DR163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DS163)+DS163>$Z26,$Z26-SUM($S163:DS163),DS163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DT163)+DT163>$Z26,$Z26-SUM($S163:DT163),DT163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DU163)+DU163>$Z26,$Z26-SUM($S163:DU163),DU163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DV163)+DV163>$Z26,$Z26-SUM($S163:DV163),DV163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DW163)+DW163>$Z26,$Z26-SUM($S163:DW163),DW163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DX163)+DX163>$Z26,$Z26-SUM($S163:DX163),DX163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DY163)+DY163>$Z26,$Z26-SUM($S163:DY163),DY163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:DZ163)+DZ163>$Z26,$Z26-SUM($S163:DZ163),DZ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EA163)+EA163>$Z26,$Z26-SUM($S163:EA163),EA163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EB163)+EB163>$Z26,$Z26-SUM($S163:EB163),EB163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EC163)+EC163>$Z26,$Z26-SUM($S163:EC163),EC163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:ED163)+ED163>$Z26,$Z26-SUM($S163:ED163),ED163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EE163)+EE163>$Z26,$Z26-SUM($S163:EE163),EE163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EF163)+EF163>$Z26,$Z26-SUM($S163:EF163),EF163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EG163)+EG163>$Z26,$Z26-SUM($S163:EG163),EG163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EH163)+EH163>$Z26,$Z26-SUM($S163:EH163),EH163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EI163)+EI163>$Z26,$Z26-SUM($S163:EI163),EI163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EJ163)+EJ163>$Z26,$Z26-SUM($S163:EJ163),EJ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EK163)+EK163>$Z26,$Z26-SUM($S163:EK163),EK163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EL163)+EL163>$Z26,$Z26-SUM($S163:EL163),EL163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EM163)+EM163>$Z26,$Z26-SUM($S163:EM163),EM163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EN163)+EN163>$Z26,$Z26-SUM($S163:EN163),EN163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EO163)+EO163>$Z26,$Z26-SUM($S163:EO163),EO163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EP163)+EP163>$Z26,$Z26-SUM($S163:EP163),EP163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EQ163)+EQ163>$Z26,$Z26-SUM($S163:EQ163),EQ163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:ER163)+ER163>$Z26,$Z26-SUM($S163:ER163),ER163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:ES163)+ES163>$Z26,$Z26-SUM($S163:ES163),ES163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:ET163)+ET163>$Z26,$Z26-SUM($S163:ET163),ET163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EU163)+EU163>$Z26,$Z26-SUM($S163:EU163),EU163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EV163)+EV163>$Z26,$Z26-SUM($S163:EV163),EV163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EW163)+EW163>$Z26,$Z26-SUM($S163:EW163),EW163)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($S163:EX163)+EX163>$Z26,$Z26-SUM($S163:EX163),EX163)","v":-1.3877787807814457E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S164:AA164)+AA164>$Z27,$Z27-SUM($S164:AA164),AA164)","v":0},{"$f":"IF(SUM($S164:AB164)+AB164>$Z27,$Z27-SUM($S164:AB164),AB164)","v":0},{"$f":"IF(SUM($S164:AC164)+AC164>$Z27,$Z27-SUM($S164:AC164),AC164)","v":0},{"$f":"IF(SUM($S164:AD164)+AD164>$Z27,$Z27-SUM($S164:AD164),AD164)","v":0},{"$f":"IF(SUM($S164:AE164)+AE164>$Z27,$Z27-SUM($S164:AE164),AE164)","v":0},{"$f":"IF(SUM($S164:AF164)+AF164>$Z27,$Z27-SUM($S164:AF164),AF164)","v":0},{"$f":"IF(SUM($S164:AG164)+AG164>$Z27,$Z27-SUM($S164:AG164),AG164)","v":0},{"$f":"IF(SUM($S164:AH164)+AH164>$Z27,$Z27-SUM($S164:AH164),AH164)","v":0},{"$f":"IF(SUM($S164:AI164)+AI164>$Z27,$Z27-SUM($S164:AI164),AI164)","v":0},{"$f":"IF(SUM($S164:AJ164)+AJ164>$Z27,$Z27-SUM($S164:AJ164),AJ164)","v":0},{"$f":"IF(SUM($S164:AK164)+AK164>$Z27,$Z27-SUM($S164:AK164),AK164)","v":0},{"$f":"IF(SUM($S164:AL164)+AL164>$Z27,$Z27-SUM($S164:AL164),AL164)","v":0},{"$f":"IF(SUM($S164:AM164)+AM164>$Z27,$Z27-SUM($S164:AM164),AM164)","v":0},{"$f":"IF(SUM($S164:AN164)+AN164>$Z27,$Z27-SUM($S164:AN164),AN164)","v":0},{"$f":"IF(SUM($S164:AO164)+AO164>$Z27,$Z27-SUM($S164:AO164),AO164)","v":0},{"$f":"IF(SUM($S164:AP164)+AP164>$Z27,$Z27-SUM($S164:AP164),AP164)","v":0},{"$f":"IF(SUM($S164:AQ164)+AQ164>$Z27,$Z27-SUM($S164:AQ164),AQ164)","v":0},{"$f":"IF(SUM($S164:AR164)+AR164>$Z27,$Z27-SUM($S164:AR164),AR164)","v":0},{"$f":"IF(SUM($S164:AS164)+AS164>$Z27,$Z27-SUM($S164:AS164),AS164)","v":0},{"$f":"IF(SUM($S164:AT164)+AT164>$Z27,$Z27-SUM($S164:AT164),AT164)","v":0},{"$f":"IF(SUM($S164:AU164)+AU164>$Z27,$Z27-SUM($S164:AU164),AU164)","v":0},{"$f":"IF(SUM($S164:AV164)+AV164>$Z27,$Z27-SUM($S164:AV164),AV164)","v":0},{"$f":"IF(SUM($S164:AW164)+AW164>$Z27,$Z27-SUM($S164:AW164),AW164)","v":0},{"$f":"IF(SUM($S164:AX164)+AX164>$Z27,$Z27-SUM($S164:AX164),AX164)","v":0},{"$f":"IF(SUM($S164:AY164)+AY164>$Z27,$Z27-SUM($S164:AY164),AY164)","v":0},{"$f":"IF(SUM($S164:AZ164)+AZ164>$Z27,$Z27-SUM($S164:AZ164),AZ164)","v":0},{"$f":"IF(SUM($S164:BA164)+BA164>$Z27,$Z27-SUM($S164:BA164),BA164)","v":0},{"$f":"IF(SUM($S164:BB164)+BB164>$Z27,$Z27-SUM($S164:BB164),BB164)","v":0},{"$f":"IF(SUM($S164:BC164)+BC164>$Z27,$Z27-SUM($S164:BC164),BC164)","v":0},{"$f":"IF(SUM($S164:BD164)+BD164>$Z27,$Z27-SUM($S164:BD164),BD164)","v":0},{"$f":"IF(SUM($S164:BE164)+BE164>$Z27,$Z27-SUM($S164:BE164),BE164)","v":0},{"$f":"IF(SUM($S164:BF164)+BF164>$Z27,$Z27-SUM($S164:BF164),BF164)","v":0},{"$f":"IF(SUM($S164:BG164)+BG164>$Z27,$Z27-SUM($S164:BG164),BG164)","v":0},{"$f":"IF(SUM($S164:BH164)+BH164>$Z27,$Z27-SUM($S164:BH164),BH164)","v":0},{"$f":"IF(SUM($S164:BI164)+BI164>$Z27,$Z27-SUM($S164:BI164),BI164)","v":0},{"$f":"IF(SUM($S164:BJ164)+BJ164>$Z27,$Z27-SUM($S164:BJ164),BJ164)","v":0},{"$f":"IF(SUM($S164:BK164)+BK164>$Z27,$Z27-SUM($S164:BK164),BK164)","v":0},{"$f":"IF(SUM($S164:BL164)+BL164>$Z27,$Z27-SUM($S164:BL164),BL164)","v":0},{"$f":"IF(SUM($S164:BM164)+BM164>$Z27,$Z27-SUM($S164:BM164),BM164)","v":0},{"$f":"IF(SUM($S164:BN164)+BN164>$Z27,$Z27-SUM($S164:BN164),BN164)","v":0},{"$f":"IF(SUM($S164:BO164)+BO164>$Z27,$Z27-SUM($S164:BO164),BO164)","v":0},{"$f":"IF(SUM($S164:BP164)+BP164>$Z27,$Z27-SUM($S164:BP164),BP164)","v":0},{"$f":"IF(SUM($S164:BQ164)+BQ164>$Z27,$Z27-SUM($S164:BQ164),BQ164)","v":0},{"$f":"IF(SUM($S164:BR164)+BR164>$Z27,$Z27-SUM($S164:BR164),BR164)","v":0},{"$f":"IF(SUM($S164:BS164)+BS164>$Z27,$Z27-SUM($S164:BS164),BS164)","v":0},{"$f":"IF(SUM($S164:BT164)+BT164>$Z27,$Z27-SUM($S164:BT164),BT164)","v":0},{"$f":"IF(SUM($S164:BU164)+BU164>$Z27,$Z27-SUM($S164:BU164),BU164)","v":0},{"$f":"IF(SUM($S164:BV164)+BV164>$Z27,$Z27-SUM($S164:BV164),BV164)","v":0},{"$f":"IF(SUM($S164:BW164)+BW164>$Z27,$Z27-SUM($S164:BW164),BW164)","v":0},{"$f":"IF(SUM($S164:BX164)+BX164>$Z27,$Z27-SUM($S164:BX164),BX164)","v":0},{"$f":"IF(SUM($S164:BY164)+BY164>$Z27,$Z27-SUM($S164:BY164),BY164)","v":0},{"$f":"IF(SUM($S164:BZ164)+BZ164>$Z27,$Z27-SUM($S164:BZ164),BZ164)","v":0},{"$f":"IF(SUM($S164:CA164)+CA164>$Z27,$Z27-SUM($S164:CA164),CA164)","v":0},{"$f":"IF(SUM($S164:CB164)+CB164>$Z27,$Z27-SUM($S164:CB164),CB164)","v":0},{"$f":"IF(SUM($S164:CC164)+CC164>$Z27,$Z27-SUM($S164:CC164),CC164)","v":0},{"$f":"IF(SUM($S164:CD164)+CD164>$Z27,$Z27-SUM($S164:CD164),CD164)","v":0},{"$f":"IF(SUM($S164:CE164)+CE164>$Z27,$Z27-SUM($S164:CE164),CE164)","v":0},{"$f":"IF(SUM($S164:CF164)+CF164>$Z27,$Z27-SUM($S164:CF164),CF164)","v":0},{"$f":"IF(SUM($S164:CG164)+CG164>$Z27,$Z27-SUM($S164:CG164),CG164)","v":0},{"$f":"IF(SUM($S164:CH164)+CH164>$Z27,$Z27-SUM($S164:CH164),CH164)","v":0},{"$f":"IF(SUM($S164:CI164)+CI164>$Z27,$Z27-SUM($S164:CI164),CI164)","v":0},{"$f":"IF(SUM($S164:CJ164)+CJ164>$Z27,$Z27-SUM($S164:CJ164),CJ164)","v":0},{"$f":"IF(SUM($S164:CK164)+CK164>$Z27,$Z27-SUM($S164:CK164),CK164)","v":0},{"$f":"IF(SUM($S164:CL164)+CL164>$Z27,$Z27-SUM($S164:CL164),CL164)","v":0},{"$f":"IF(SUM($S164:CM164)+CM164>$Z27,$Z27-SUM($S164:CM164),CM164)","v":0},{"$f":"IF(SUM($S164:CN164)+CN164>$Z27,$Z27-SUM($S164:CN164),CN164)","v":0},{"$f":"IF(SUM($S164:CO164)+CO164>$Z27,$Z27-SUM($S164:CO164),CO164)","v":0},{"$f":"IF(SUM($S164:CP164)+CP164>$Z27,$Z27-SUM($S164:CP164),CP164)","v":0},{"$f":"IF(SUM($S164:CQ164)+CQ164>$Z27,$Z27-SUM($S164:CQ164),CQ164)","v":0},{"$f":"IF(SUM($S164:CR164)+CR164>$Z27,$Z27-SUM($S164:CR164),CR164)","v":0},{"$f":"IF(SUM($S164:CS164)+CS164>$Z27,$Z27-SUM($S164:CS164),CS164)","v":0},{"$f":"IF(SUM($S164:CT164)+CT164>$Z27,$Z27-SUM($S164:CT164),CT164)","v":0},{"$f":"IF(SUM($S164:CU164)+CU164>$Z27,$Z27-SUM($S164:CU164),CU164)","v":0},{"$f":"IF(SUM($S164:CV164)+CV164>$Z27,$Z27-SUM($S164:CV164),CV164)","v":0},{"$f":"IF(SUM($S164:CW164)+CW164>$Z27,$Z27-SUM($S164:CW164),CW164)","v":0},{"$f":"IF(SUM($S164:CX164)+CX164>$Z27,$Z27-SUM($S164:CX164),CX164)","v":0},{"$f":"IF(SUM($S164:CY164)+CY164>$Z27,$Z27-SUM($S164:CY164),CY164)","v":0},{"$f":"IF(SUM($S164:CZ164)+CZ164>$Z27,$Z27-SUM($S164:CZ164),CZ164)","v":0},{"$f":"IF(SUM($S164:DA164)+DA164>$Z27,$Z27-SUM($S164:DA164),DA164)","v":0},{"$f":"IF(SUM($S164:DB164)+DB164>$Z27,$Z27-SUM($S164:DB164),DB164)","v":0},{"$f":"IF(SUM($S164:DC164)+DC164>$Z27,$Z27-SUM($S164:DC164),DC164)","v":0},{"$f":"IF(SUM($S164:DD164)+DD164>$Z27,$Z27-SUM($S164:DD164),DD164)","v":0},{"$f":"IF(SUM($S164:DE164)+DE164>$Z27,$Z27-SUM($S164:DE164),DE164)","v":0},{"$f":"IF(SUM($S164:DF164)+DF164>$Z27,$Z27-SUM($S164:DF164),DF164)","v":0},{"$f":"IF(SUM($S164:DG164)+DG164>$Z27,$Z27-SUM($S164:DG164),DG164)","v":0},{"$f":"IF(SUM($S164:DH164)+DH164>$Z27,$Z27-SUM($S164:DH164),DH164)","v":0},{"$f":"IF(SUM($S164:DI164)+DI164>$Z27,$Z27-SUM($S164:DI164),DI164)","v":0},{"$f":"IF(SUM($S164:DJ164)+DJ164>$Z27,$Z27-SUM($S164:DJ164),DJ164)","v":0},{"$f":"IF(SUM($S164:DK164)+DK164>$Z27,$Z27-SUM($S164:DK164),DK164)","v":0},{"$f":"IF(SUM($S164:DL164)+DL164>$Z27,$Z27-SUM($S164:DL164),DL164)","v":0},{"$f":"IF(SUM($S164:DM164)+DM164>$Z27,$Z27-SUM($S164:DM164),DM164)","v":0},{"$f":"IF(SUM($S164:DN164)+DN164>$Z27,$Z27-SUM($S164:DN164),DN164)","v":0},{"$f":"IF(SUM($S164:DO164)+DO164>$Z27,$Z27-SUM($S164:DO164),DO164)","v":0},{"$f":"IF(SUM($S164:DP164)+DP164>$Z27,$Z27-SUM($S164:DP164),DP164)","v":0},{"$f":"IF(SUM($S164:DQ164)+DQ164>$Z27,$Z27-SUM($S164:DQ164),DQ164)","v":0},{"$f":"IF(SUM($S164:DR164)+DR164>$Z27,$Z27-SUM($S164:DR164),DR164)","v":0},{"$f":"IF(SUM($S164:DS164)+DS164>$Z27,$Z27-SUM($S164:DS164),DS164)","v":0},{"$f":"IF(SUM($S164:DT164)+DT164>$Z27,$Z27-SUM($S164:DT164),DT164)","v":0},{"$f":"IF(SUM($S164:DU164)+DU164>$Z27,$Z27-SUM($S164:DU164),DU164)","v":0},{"$f":"IF(SUM($S164:DV164)+DV164>$Z27,$Z27-SUM($S164:DV164),DV164)","v":0},{"$f":"IF(SUM($S164:DW164)+DW164>$Z27,$Z27-SUM($S164:DW164),DW164)","v":0},{"$f":"IF(SUM($S164:DX164)+DX164>$Z27,$Z27-SUM($S164:DX164),DX164)","v":0},{"$f":"IF(SUM($S164:DY164)+DY164>$Z27,$Z27-SUM($S164:DY164),DY164)","v":0},{"$f":"IF(SUM($S164:DZ164)+DZ164>$Z27,$Z27-SUM($S164:DZ164),DZ164)","v":0},{"$f":"IF(SUM($S164:EA164)+EA164>$Z27,$Z27-SUM($S164:EA164),EA164)","v":0},{"$f":"IF(SUM($S164:EB164)+EB164>$Z27,$Z27-SUM($S164:EB164),EB164)","v":0},{"$f":"IF(SUM($S164:EC164)+EC164>$Z27,$Z27-SUM($S164:EC164),EC164)","v":0},{"$f":"IF(SUM($S164:ED164)+ED164>$Z27,$Z27-SUM($S164:ED164),ED164)","v":0},{"$f":"IF(SUM($S164:EE164)+EE164>$Z27,$Z27-SUM($S164:EE164),EE164)","v":0},{"$f":"IF(SUM($S164:EF164)+EF164>$Z27,$Z27-SUM($S164:EF164),EF164)","v":0},{"$f":"IF(SUM($S164:EG164)+EG164>$Z27,$Z27-SUM($S164:EG164),EG164)","v":0},{"$f":"IF(SUM($S164:EH164)+EH164>$Z27,$Z27-SUM($S164:EH164),EH164)","v":0},{"$f":"IF(SUM($S164:EI164)+EI164>$Z27,$Z27-SUM($S164:EI164),EI164)","v":0},{"$f":"IF(SUM($S164:EJ164)+EJ164>$Z27,$Z27-SUM($S164:EJ164),EJ164)","v":0},{"$f":"IF(SUM($S164:EK164)+EK164>$Z27,$Z27-SUM($S164:EK164),EK164)","v":0},{"$f":"IF(SUM($S164:EL164)+EL164>$Z27,$Z27-SUM($S164:EL164),EL164)","v":0},{"$f":"IF(SUM($S164:EM164)+EM164>$Z27,$Z27-SUM($S164:EM164),EM164)","v":0},{"$f":"IF(SUM($S164:EN164)+EN164>$Z27,$Z27-SUM($S164:EN164),EN164)","v":0},{"$f":"IF(SUM($S164:EO164)+EO164>$Z27,$Z27-SUM($S164:EO164),EO164)","v":0},{"$f":"IF(SUM($S164:EP164)+EP164>$Z27,$Z27-SUM($S164:EP164),EP164)","v":0},{"$f":"IF(SUM($S164:EQ164)+EQ164>$Z27,$Z27-SUM($S164:EQ164),EQ164)","v":0},{"$f":"IF(SUM($S164:ER164)+ER164>$Z27,$Z27-SUM($S164:ER164),ER164)","v":0},{"$f":"IF(SUM($S164:ES164)+ES164>$Z27,$Z27-SUM($S164:ES164),ES164)","v":0},{"$f":"IF(SUM($S164:ET164)+ET164>$Z27,$Z27-SUM($S164:ET164),ET164)","v":0},{"$f":"IF(SUM($S164:EU164)+EU164>$Z27,$Z27-SUM($S164:EU164),EU164)","v":0},{"$f":"IF(SUM($S164:EV164)+EV164>$Z27,$Z27-SUM($S164:EV164),EV164)","v":0},{"$f":"IF(SUM($S164:EW164)+EW164>$Z27,$Z27-SUM($S164:EW164),EW164)","v":0},{"$f":"IF(SUM($S164:EX164)+EX164>$Z27,$Z27-SUM($S164:EX164),EX164)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S165:AA165)+AA165>$Z28,$Z28-SUM($S165:AA165),AA165)","v":0},{"$f":"IF(SUM($S165:AB165)+AB165>$Z28,$Z28-SUM($S165:AB165),AB165)","v":0},{"$f":"IF(SUM($S165:AC165)+AC165>$Z28,$Z28-SUM($S165:AC165),AC165)","v":0},{"$f":"IF(SUM($S165:AD165)+AD165>$Z28,$Z28-SUM($S165:AD165),AD165)","v":0},{"$f":"IF(SUM($S165:AE165)+AE165>$Z28,$Z28-SUM($S165:AE165),AE165)","v":0},{"$f":"IF(SUM($S165:AF165)+AF165>$Z28,$Z28-SUM($S165:AF165),AF165)","v":0},{"$f":"IF(SUM($S165:AG165)+AG165>$Z28,$Z28-SUM($S165:AG165),AG165)","v":0},{"$f":"IF(SUM($S165:AH165)+AH165>$Z28,$Z28-SUM($S165:AH165),AH165)","v":0},{"$f":"IF(SUM($S165:AI165)+AI165>$Z28,$Z28-SUM($S165:AI165),AI165)","v":0},{"$f":"IF(SUM($S165:AJ165)+AJ165>$Z28,$Z28-SUM($S165:AJ165),AJ165)","v":0},{"$f":"IF(SUM($S165:AK165)+AK165>$Z28,$Z28-SUM($S165:AK165),AK165)","v":0},{"$f":"IF(SUM($S165:AL165)+AL165>$Z28,$Z28-SUM($S165:AL165),AL165)","v":0},{"$f":"IF(SUM($S165:AM165)+AM165>$Z28,$Z28-SUM($S165:AM165),AM165)","v":0},{"$f":"IF(SUM($S165:AN165)+AN165>$Z28,$Z28-SUM($S165:AN165),AN165)","v":0},{"$f":"IF(SUM($S165:AO165)+AO165>$Z28,$Z28-SUM($S165:AO165),AO165)","v":0},{"$f":"IF(SUM($S165:AP165)+AP165>$Z28,$Z28-SUM($S165:AP165),AP165)","v":0},{"$f":"IF(SUM($S165:AQ165)+AQ165>$Z28,$Z28-SUM($S165:AQ165),AQ165)","v":0},{"$f":"IF(SUM($S165:AR165)+AR165>$Z28,$Z28-SUM($S165:AR165),AR165)","v":0},{"$f":"IF(SUM($S165:AS165)+AS165>$Z28,$Z28-SUM($S165:AS165),AS165)","v":0},{"$f":"IF(SUM($S165:AT165)+AT165>$Z28,$Z28-SUM($S165:AT165),AT165)","v":0},{"$f":"IF(SUM($S165:AU165)+AU165>$Z28,$Z28-SUM($S165:AU165),AU165)","v":0},{"$f":"IF(SUM($S165:AV165)+AV165>$Z28,$Z28-SUM($S165:AV165),AV165)","v":0},{"$f":"IF(SUM($S165:AW165)+AW165>$Z28,$Z28-SUM($S165:AW165),AW165)","v":0},{"$f":"IF(SUM($S165:AX165)+AX165>$Z28,$Z28-SUM($S165:AX165),AX165)","v":0},{"$f":"IF(SUM($S165:AY165)+AY165>$Z28,$Z28-SUM($S165:AY165),AY165)","v":0},{"$f":"IF(SUM($S165:AZ165)+AZ165>$Z28,$Z28-SUM($S165:AZ165),AZ165)","v":0},{"$f":"IF(SUM($S165:BA165)+BA165>$Z28,$Z28-SUM($S165:BA165),BA165)","v":0},{"$f":"IF(SUM($S165:BB165)+BB165>$Z28,$Z28-SUM($S165:BB165),BB165)","v":0},{"$f":"IF(SUM($S165:BC165)+BC165>$Z28,$Z28-SUM($S165:BC165),BC165)","v":0},{"$f":"IF(SUM($S165:BD165)+BD165>$Z28,$Z28-SUM($S165:BD165),BD165)","v":0},{"$f":"IF(SUM($S165:BE165)+BE165>$Z28,$Z28-SUM($S165:BE165),BE165)","v":0},{"$f":"IF(SUM($S165:BF165)+BF165>$Z28,$Z28-SUM($S165:BF165),BF165)","v":0},{"$f":"IF(SUM($S165:BG165)+BG165>$Z28,$Z28-SUM($S165:BG165),BG165)","v":0},{"$f":"IF(SUM($S165:BH165)+BH165>$Z28,$Z28-SUM($S165:BH165),BH165)","v":0},{"$f":"IF(SUM($S165:BI165)+BI165>$Z28,$Z28-SUM($S165:BI165),BI165)","v":0},{"$f":"IF(SUM($S165:BJ165)+BJ165>$Z28,$Z28-SUM($S165:BJ165),BJ165)","v":0},{"$f":"IF(SUM($S165:BK165)+BK165>$Z28,$Z28-SUM($S165:BK165),BK165)","v":0},{"$f":"IF(SUM($S165:BL165)+BL165>$Z28,$Z28-SUM($S165:BL165),BL165)","v":0},{"$f":"IF(SUM($S165:BM165)+BM165>$Z28,$Z28-SUM($S165:BM165),BM165)","v":0},{"$f":"IF(SUM($S165:BN165)+BN165>$Z28,$Z28-SUM($S165:BN165),BN165)","v":0},{"$f":"IF(SUM($S165:BO165)+BO165>$Z28,$Z28-SUM($S165:BO165),BO165)","v":0},{"$f":"IF(SUM($S165:BP165)+BP165>$Z28,$Z28-SUM($S165:BP165),BP165)","v":0},{"$f":"IF(SUM($S165:BQ165)+BQ165>$Z28,$Z28-SUM($S165:BQ165),BQ165)","v":0},{"$f":"IF(SUM($S165:BR165)+BR165>$Z28,$Z28-SUM($S165:BR165),BR165)","v":0},{"$f":"IF(SUM($S165:BS165)+BS165>$Z28,$Z28-SUM($S165:BS165),BS165)","v":0},{"$f":"IF(SUM($S165:BT165)+BT165>$Z28,$Z28-SUM($S165:BT165),BT165)","v":0},{"$f":"IF(SUM($S165:BU165)+BU165>$Z28,$Z28-SUM($S165:BU165),BU165)","v":0},{"$f":"IF(SUM($S165:BV165)+BV165>$Z28,$Z28-SUM($S165:BV165),BV165)","v":0},{"$f":"IF(SUM($S165:BW165)+BW165>$Z28,$Z28-SUM($S165:BW165),BW165)","v":0},{"$f":"IF(SUM($S165:BX165)+BX165>$Z28,$Z28-SUM($S165:BX165),BX165)","v":0},{"$f":"IF(SUM($S165:BY165)+BY165>$Z28,$Z28-SUM($S165:BY165),BY165)","v":0},{"$f":"IF(SUM($S165:BZ165)+BZ165>$Z28,$Z28-SUM($S165:BZ165),BZ165)","v":0},{"$f":"IF(SUM($S165:CA165)+CA165>$Z28,$Z28-SUM($S165:CA165),CA165)","v":0},{"$f":"IF(SUM($S165:CB165)+CB165>$Z28,$Z28-SUM($S165:CB165),CB165)","v":0},{"$f":"IF(SUM($S165:CC165)+CC165>$Z28,$Z28-SUM($S165:CC165),CC165)","v":0},{"$f":"IF(SUM($S165:CD165)+CD165>$Z28,$Z28-SUM($S165:CD165),CD165)","v":0},{"$f":"IF(SUM($S165:CE165)+CE165>$Z28,$Z28-SUM($S165:CE165),CE165)","v":0},{"$f":"IF(SUM($S165:CF165)+CF165>$Z28,$Z28-SUM($S165:CF165),CF165)","v":0},{"$f":"IF(SUM($S165:CG165)+CG165>$Z28,$Z28-SUM($S165:CG165),CG165)","v":0},{"$f":"IF(SUM($S165:CH165)+CH165>$Z28,$Z28-SUM($S165:CH165),CH165)","v":0},{"$f":"IF(SUM($S165:CI165)+CI165>$Z28,$Z28-SUM($S165:CI165),CI165)","v":0},{"$f":"IF(SUM($S165:CJ165)+CJ165>$Z28,$Z28-SUM($S165:CJ165),CJ165)","v":0},{"$f":"IF(SUM($S165:CK165)+CK165>$Z28,$Z28-SUM($S165:CK165),CK165)","v":0},{"$f":"IF(SUM($S165:CL165)+CL165>$Z28,$Z28-SUM($S165:CL165),CL165)","v":0},{"$f":"IF(SUM($S165:CM165)+CM165>$Z28,$Z28-SUM($S165:CM165),CM165)","v":0},{"$f":"IF(SUM($S165:CN165)+CN165>$Z28,$Z28-SUM($S165:CN165),CN165)","v":0},{"$f":"IF(SUM($S165:CO165)+CO165>$Z28,$Z28-SUM($S165:CO165),CO165)","v":0},{"$f":"IF(SUM($S165:CP165)+CP165>$Z28,$Z28-SUM($S165:CP165),CP165)","v":0},{"$f":"IF(SUM($S165:CQ165)+CQ165>$Z28,$Z28-SUM($S165:CQ165),CQ165)","v":0},{"$f":"IF(SUM($S165:CR165)+CR165>$Z28,$Z28-SUM($S165:CR165),CR165)","v":0},{"$f":"IF(SUM($S165:CS165)+CS165>$Z28,$Z28-SUM($S165:CS165),CS165)","v":0},{"$f":"IF(SUM($S165:CT165)+CT165>$Z28,$Z28-SUM($S165:CT165),CT165)","v":0},{"$f":"IF(SUM($S165:CU165)+CU165>$Z28,$Z28-SUM($S165:CU165),CU165)","v":0},{"$f":"IF(SUM($S165:CV165)+CV165>$Z28,$Z28-SUM($S165:CV165),CV165)","v":0},{"$f":"IF(SUM($S165:CW165)+CW165>$Z28,$Z28-SUM($S165:CW165),CW165)","v":0},{"$f":"IF(SUM($S165:CX165)+CX165>$Z28,$Z28-SUM($S165:CX165),CX165)","v":0},{"$f":"IF(SUM($S165:CY165)+CY165>$Z28,$Z28-SUM($S165:CY165),CY165)","v":0},{"$f":"IF(SUM($S165:CZ165)+CZ165>$Z28,$Z28-SUM($S165:CZ165),CZ165)","v":0},{"$f":"IF(SUM($S165:DA165)+DA165>$Z28,$Z28-SUM($S165:DA165),DA165)","v":0},{"$f":"IF(SUM($S165:DB165)+DB165>$Z28,$Z28-SUM($S165:DB165),DB165)","v":0},{"$f":"IF(SUM($S165:DC165)+DC165>$Z28,$Z28-SUM($S165:DC165),DC165)","v":0},{"$f":"IF(SUM($S165:DD165)+DD165>$Z28,$Z28-SUM($S165:DD165),DD165)","v":0},{"$f":"IF(SUM($S165:DE165)+DE165>$Z28,$Z28-SUM($S165:DE165),DE165)","v":0},{"$f":"IF(SUM($S165:DF165)+DF165>$Z28,$Z28-SUM($S165:DF165),DF165)","v":0},{"$f":"IF(SUM($S165:DG165)+DG165>$Z28,$Z28-SUM($S165:DG165),DG165)","v":0},{"$f":"IF(SUM($S165:DH165)+DH165>$Z28,$Z28-SUM($S165:DH165),DH165)","v":0},{"$f":"IF(SUM($S165:DI165)+DI165>$Z28,$Z28-SUM($S165:DI165),DI165)","v":0},{"$f":"IF(SUM($S165:DJ165)+DJ165>$Z28,$Z28-SUM($S165:DJ165),DJ165)","v":0},{"$f":"IF(SUM($S165:DK165)+DK165>$Z28,$Z28-SUM($S165:DK165),DK165)","v":0},{"$f":"IF(SUM($S165:DL165)+DL165>$Z28,$Z28-SUM($S165:DL165),DL165)","v":0},{"$f":"IF(SUM($S165:DM165)+DM165>$Z28,$Z28-SUM($S165:DM165),DM165)","v":0},{"$f":"IF(SUM($S165:DN165)+DN165>$Z28,$Z28-SUM($S165:DN165),DN165)","v":0},{"$f":"IF(SUM($S165:DO165)+DO165>$Z28,$Z28-SUM($S165:DO165),DO165)","v":0},{"$f":"IF(SUM($S165:DP165)+DP165>$Z28,$Z28-SUM($S165:DP165),DP165)","v":0},{"$f":"IF(SUM($S165:DQ165)+DQ165>$Z28,$Z28-SUM($S165:DQ165),DQ165)","v":0},{"$f":"IF(SUM($S165:DR165)+DR165>$Z28,$Z28-SUM($S165:DR165),DR165)","v":0},{"$f":"IF(SUM($S165:DS165)+DS165>$Z28,$Z28-SUM($S165:DS165),DS165)","v":0},{"$f":"IF(SUM($S165:DT165)+DT165>$Z28,$Z28-SUM($S165:DT165),DT165)","v":0},{"$f":"IF(SUM($S165:DU165)+DU165>$Z28,$Z28-SUM($S165:DU165),DU165)","v":0},{"$f":"IF(SUM($S165:DV165)+DV165>$Z28,$Z28-SUM($S165:DV165),DV165)","v":0},{"$f":"IF(SUM($S165:DW165)+DW165>$Z28,$Z28-SUM($S165:DW165),DW165)","v":0},{"$f":"IF(SUM($S165:DX165)+DX165>$Z28,$Z28-SUM($S165:DX165),DX165)","v":0},{"$f":"IF(SUM($S165:DY165)+DY165>$Z28,$Z28-SUM($S165:DY165),DY165)","v":0},{"$f":"IF(SUM($S165:DZ165)+DZ165>$Z28,$Z28-SUM($S165:DZ165),DZ165)","v":0},{"$f":"IF(SUM($S165:EA165)+EA165>$Z28,$Z28-SUM($S165:EA165),EA165)","v":0},{"$f":"IF(SUM($S165:EB165)+EB165>$Z28,$Z28-SUM($S165:EB165),EB165)","v":0},{"$f":"IF(SUM($S165:EC165)+EC165>$Z28,$Z28-SUM($S165:EC165),EC165)","v":0},{"$f":"IF(SUM($S165:ED165)+ED165>$Z28,$Z28-SUM($S165:ED165),ED165)","v":0},{"$f":"IF(SUM($S165:EE165)+EE165>$Z28,$Z28-SUM($S165:EE165),EE165)","v":0},{"$f":"IF(SUM($S165:EF165)+EF165>$Z28,$Z28-SUM($S165:EF165),EF165)","v":0},{"$f":"IF(SUM($S165:EG165)+EG165>$Z28,$Z28-SUM($S165:EG165),EG165)","v":0},{"$f":"IF(SUM($S165:EH165)+EH165>$Z28,$Z28-SUM($S165:EH165),EH165)","v":0},{"$f":"IF(SUM($S165:EI165)+EI165>$Z28,$Z28-SUM($S165:EI165),EI165)","v":0},{"$f":"IF(SUM($S165:EJ165)+EJ165>$Z28,$Z28-SUM($S165:EJ165),EJ165)","v":0},{"$f":"IF(SUM($S165:EK165)+EK165>$Z28,$Z28-SUM($S165:EK165),EK165)","v":0},{"$f":"IF(SUM($S165:EL165)+EL165>$Z28,$Z28-SUM($S165:EL165),EL165)","v":0},{"$f":"IF(SUM($S165:EM165)+EM165>$Z28,$Z28-SUM($S165:EM165),EM165)","v":0},{"$f":"IF(SUM($S165:EN165)+EN165>$Z28,$Z28-SUM($S165:EN165),EN165)","v":0},{"$f":"IF(SUM($S165:EO165)+EO165>$Z28,$Z28-SUM($S165:EO165),EO165)","v":0},{"$f":"IF(SUM($S165:EP165)+EP165>$Z28,$Z28-SUM($S165:EP165),EP165)","v":0},{"$f":"IF(SUM($S165:EQ165)+EQ165>$Z28,$Z28-SUM($S165:EQ165),EQ165)","v":0},{"$f":"IF(SUM($S165:ER165)+ER165>$Z28,$Z28-SUM($S165:ER165),ER165)","v":0},{"$f":"IF(SUM($S165:ES165)+ES165>$Z28,$Z28-SUM($S165:ES165),ES165)","v":0},{"$f":"IF(SUM($S165:ET165)+ET165>$Z28,$Z28-SUM($S165:ET165),ET165)","v":0},{"$f":"IF(SUM($S165:EU165)+EU165>$Z28,$Z28-SUM($S165:EU165),EU165)","v":0},{"$f":"IF(SUM($S165:EV165)+EV165>$Z28,$Z28-SUM($S165:EV165),EV165)","v":0},{"$f":"IF(SUM($S165:EW165)+EW165>$Z28,$Z28-SUM($S165:EW165),EW165)","v":0},{"$f":"IF(SUM($S165:EX165)+EX165>$Z28,$Z28-SUM($S165:EX165),EX165)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3399975000000001E-3,{"$f":"IF(SUM($S166:AA166)+AA166>$Z29,$Z29-SUM($S166:AA166),AA166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AB166)+AB166>$Z29,$Z29-SUM($S166:AB166),AB166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AC166)+AC166>$Z29,$Z29-SUM($S166:AC166),AC166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AD166)+AD166>$Z29,$Z29-SUM($S166:AD166),AD166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AE166)+AE166>$Z29,$Z29-SUM($S166:AE166),AE166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AF166)+AF166>$Z29,$Z29-SUM($S166:AF166),AF166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AG166)+AG166>$Z29,$Z29-SUM($S166:AG166),AG166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AH166)+AH166>$Z29,$Z29-SUM($S166:AH166),AH166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AI166)+AI166>$Z29,$Z29-SUM($S166:AI166),AI166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AJ166)+AJ166>$Z29,$Z29-SUM($S166:AJ166),AJ166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AK166)+AK166>$Z29,$Z29-SUM($S166:AK166),AK166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AL166)+AL166>$Z29,$Z29-SUM($S166:AL166),AL166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AM166)+AM166>$Z29,$Z29-SUM($S166:AM166),AM166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AN166)+AN166>$Z29,$Z29-SUM($S166:AN166),AN166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AO166)+AO166>$Z29,$Z29-SUM($S166:AO166),AO166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AP166)+AP166>$Z29,$Z29-SUM($S166:AP166),AP166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AQ166)+AQ166>$Z29,$Z29-SUM($S166:AQ166),AQ166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AR166)+AR166>$Z29,$Z29-SUM($S166:AR166),AR166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AS166)+AS166>$Z29,$Z29-SUM($S166:AS166),AS166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AT166)+AT166>$Z29,$Z29-SUM($S166:AT166),AT166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AU166)+AU166>$Z29,$Z29-SUM($S166:AU166),AU166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AV166)+AV166>$Z29,$Z29-SUM($S166:AV166),AV166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AW166)+AW166>$Z29,$Z29-SUM($S166:AW166),AW166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AX166)+AX166>$Z29,$Z29-SUM($S166:AX166),AX166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AY166)+AY166>$Z29,$Z29-SUM($S166:AY166),AY166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:AZ166)+AZ166>$Z29,$Z29-SUM($S166:AZ166),AZ166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BA166)+BA166>$Z29,$Z29-SUM($S166:BA166),BA166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BB166)+BB166>$Z29,$Z29-SUM($S166:BB166),BB166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BC166)+BC166>$Z29,$Z29-SUM($S166:BC166),BC166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BD166)+BD166>$Z29,$Z29-SUM($S166:BD166),BD166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BE166)+BE166>$Z29,$Z29-SUM($S166:BE166),BE166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BF166)+BF166>$Z29,$Z29-SUM($S166:BF166),BF166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BG166)+BG166>$Z29,$Z29-SUM($S166:BG166),BG166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BH166)+BH166>$Z29,$Z29-SUM($S166:BH166),BH166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BI166)+BI166>$Z29,$Z29-SUM($S166:BI166),BI166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BJ166)+BJ166>$Z29,$Z29-SUM($S166:BJ166),BJ166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BK166)+BK166>$Z29,$Z29-SUM($S166:BK166),BK166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BL166)+BL166>$Z29,$Z29-SUM($S166:BL166),BL166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BM166)+BM166>$Z29,$Z29-SUM($S166:BM166),BM166)","v":1.3399975000000001E-3},{"$f":"IF(SUM($S166:BN166)+BN166>$Z29,$Z29-SUM($S166:BN166),BN166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BO166)+BO166>$Z29,$Z29-SUM($S166:BO166),BO166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BP166)+BP166>$Z29,$Z29-SUM($S166:BP166),BP166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BQ166)+BQ166>$Z29,$Z29-SUM($S166:BQ166),BQ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BR166)+BR166>$Z29,$Z29-SUM($S166:BR166),BR166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BS166)+BS166>$Z29,$Z29-SUM($S166:BS166),BS166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BT166)+BT166>$Z29,$Z29-SUM($S166:BT166),BT166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BU166)+BU166>$Z29,$Z29-SUM($S166:BU166),BU166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BV166)+BV166>$Z29,$Z29-SUM($S166:BV166),BV166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BW166)+BW166>$Z29,$Z29-SUM($S166:BW166),BW166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BX166)+BX166>$Z29,$Z29-SUM($S166:BX166),BX166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BY166)+BY166>$Z29,$Z29-SUM($S166:BY166),BY166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:BZ166)+BZ166>$Z29,$Z29-SUM($S166:BZ166),BZ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CA166)+CA166>$Z29,$Z29-SUM($S166:CA166),CA166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CB166)+CB166>$Z29,$Z29-SUM($S166:CB166),CB166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CC166)+CC166>$Z29,$Z29-SUM($S166:CC166),CC166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CD166)+CD166>$Z29,$Z29-SUM($S166:CD166),CD166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CE166)+CE166>$Z29,$Z29-SUM($S166:CE166),CE166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CF166)+CF166>$Z29,$Z29-SUM($S166:CF166),CF166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CG166)+CG166>$Z29,$Z29-SUM($S166:CG166),CG166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CH166)+CH166>$Z29,$Z29-SUM($S166:CH166),CH166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CI166)+CI166>$Z29,$Z29-SUM($S166:CI166),CI166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CJ166)+CJ166>$Z29,$Z29-SUM($S166:CJ166),CJ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CK166)+CK166>$Z29,$Z29-SUM($S166:CK166),CK166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CL166)+CL166>$Z29,$Z29-SUM($S166:CL166),CL166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CM166)+CM166>$Z29,$Z29-SUM($S166:CM166),CM166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CN166)+CN166>$Z29,$Z29-SUM($S166:CN166),CN166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CO166)+CO166>$Z29,$Z29-SUM($S166:CO166),CO166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CP166)+CP166>$Z29,$Z29-SUM($S166:CP166),CP166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CQ166)+CQ166>$Z29,$Z29-SUM($S166:CQ166),CQ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CR166)+CR166>$Z29,$Z29-SUM($S166:CR166),CR166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CS166)+CS166>$Z29,$Z29-SUM($S166:CS166),CS166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CT166)+CT166>$Z29,$Z29-SUM($S166:CT166),CT166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CU166)+CU166>$Z29,$Z29-SUM($S166:CU166),CU166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CV166)+CV166>$Z29,$Z29-SUM($S166:CV166),CV166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CW166)+CW166>$Z29,$Z29-SUM($S166:CW166),CW166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CX166)+CX166>$Z29,$Z29-SUM($S166:CX166),CX166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CY166)+CY166>$Z29,$Z29-SUM($S166:CY166),CY166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:CZ166)+CZ166>$Z29,$Z29-SUM($S166:CZ166),CZ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DA166)+DA166>$Z29,$Z29-SUM($S166:DA166),DA166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DB166)+DB166>$Z29,$Z29-SUM($S166:DB166),DB166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DC166)+DC166>$Z29,$Z29-SUM($S166:DC166),DC166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DD166)+DD166>$Z29,$Z29-SUM($S166:DD166),DD166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DE166)+DE166>$Z29,$Z29-SUM($S166:DE166),DE166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DF166)+DF166>$Z29,$Z29-SUM($S166:DF166),DF166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DG166)+DG166>$Z29,$Z29-SUM($S166:DG166),DG166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DH166)+DH166>$Z29,$Z29-SUM($S166:DH166),DH166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DI166)+DI166>$Z29,$Z29-SUM($S166:DI166),DI166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DJ166)+DJ166>$Z29,$Z29-SUM($S166:DJ166),DJ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DK166)+DK166>$Z29,$Z29-SUM($S166:DK166),DK166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DL166)+DL166>$Z29,$Z29-SUM($S166:DL166),DL166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DM166)+DM166>$Z29,$Z29-SUM($S166:DM166),DM166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DN166)+DN166>$Z29,$Z29-SUM($S166:DN166),DN166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DO166)+DO166>$Z29,$Z29-SUM($S166:DO166),DO166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DP166)+DP166>$Z29,$Z29-SUM($S166:DP166),DP166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DQ166)+DQ166>$Z29,$Z29-SUM($S166:DQ166),DQ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DR166)+DR166>$Z29,$Z29-SUM($S166:DR166),DR166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DS166)+DS166>$Z29,$Z29-SUM($S166:DS166),DS166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DT166)+DT166>$Z29,$Z29-SUM($S166:DT166),DT166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DU166)+DU166>$Z29,$Z29-SUM($S166:DU166),DU166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DV166)+DV166>$Z29,$Z29-SUM($S166:DV166),DV166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DW166)+DW166>$Z29,$Z29-SUM($S166:DW166),DW166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DX166)+DX166>$Z29,$Z29-SUM($S166:DX166),DX166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DY166)+DY166>$Z29,$Z29-SUM($S166:DY166),DY166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:DZ166)+DZ166>$Z29,$Z29-SUM($S166:DZ166),DZ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EA166)+EA166>$Z29,$Z29-SUM($S166:EA166),EA166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EB166)+EB166>$Z29,$Z29-SUM($S166:EB166),EB166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EC166)+EC166>$Z29,$Z29-SUM($S166:EC166),EC166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:ED166)+ED166>$Z29,$Z29-SUM($S166:ED166),ED166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EE166)+EE166>$Z29,$Z29-SUM($S166:EE166),EE166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EF166)+EF166>$Z29,$Z29-SUM($S166:EF166),EF166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EG166)+EG166>$Z29,$Z29-SUM($S166:EG166),EG166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EH166)+EH166>$Z29,$Z29-SUM($S166:EH166),EH166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EI166)+EI166>$Z29,$Z29-SUM($S166:EI166),EI166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EJ166)+EJ166>$Z29,$Z29-SUM($S166:EJ166),EJ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EK166)+EK166>$Z29,$Z29-SUM($S166:EK166),EK166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EL166)+EL166>$Z29,$Z29-SUM($S166:EL166),EL166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EM166)+EM166>$Z29,$Z29-SUM($S166:EM166),EM166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EN166)+EN166>$Z29,$Z29-SUM($S166:EN166),EN166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EO166)+EO166>$Z29,$Z29-SUM($S166:EO166),EO166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EP166)+EP166>$Z29,$Z29-SUM($S166:EP166),EP166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EQ166)+EQ166>$Z29,$Z29-SUM($S166:EQ166),EQ166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:ER166)+ER166>$Z29,$Z29-SUM($S166:ER166),ER166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:ES166)+ES166>$Z29,$Z29-SUM($S166:ES166),ES166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:ET166)+ET166>$Z29,$Z29-SUM($S166:ET166),ET166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EU166)+EU166>$Z29,$Z29-SUM($S166:EU166),EU166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EV166)+EV166>$Z29,$Z29-SUM($S166:EV166),EV166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EW166)+EW166>$Z29,$Z29-SUM($S166:EW166),EW166)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S166:EX166)+EX166>$Z29,$Z29-SUM($S166:EX166),EX166)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  1998 Q4 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA22/$F170","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AB170)+AB170>$AA22,$AA22-SUM($S170:AB170),AB170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AC170)+AC170>$AA22,$AA22-SUM($S170:AC170),AC170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AD170)+AD170>$AA22,$AA22-SUM($S170:AD170),AD170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AE170)+AE170>$AA22,$AA22-SUM($S170:AE170),AE170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AF170)+AF170>$AA22,$AA22-SUM($S170:AF170),AF170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AG170)+AG170>$AA22,$AA22-SUM($S170:AG170),AG170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AH170)+AH170>$AA22,$AA22-SUM($S170:AH170),AH170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AI170)+AI170>$AA22,$AA22-SUM($S170:AI170),AI170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AJ170)+AJ170>$AA22,$AA22-SUM($S170:AJ170),AJ170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AK170)+AK170>$AA22,$AA22-SUM($S170:AK170),AK170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AL170)+AL170>$AA22,$AA22-SUM($S170:AL170),AL170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AM170)+AM170>$AA22,$AA22-SUM($S170:AM170),AM170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AN170)+AN170>$AA22,$AA22-SUM($S170:AN170),AN170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AO170)+AO170>$AA22,$AA22-SUM($S170:AO170),AO170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AP170)+AP170>$AA22,$AA22-SUM($S170:AP170),AP170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AQ170)+AQ170>$AA22,$AA22-SUM($S170:AQ170),AQ170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AR170)+AR170>$AA22,$AA22-SUM($S170:AR170),AR170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AS170)+AS170>$AA22,$AA22-SUM($S170:AS170),AS170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AT170)+AT170>$AA22,$AA22-SUM($S170:AT170),AT170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AU170)+AU170>$AA22,$AA22-SUM($S170:AU170),AU170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AV170)+AV170>$AA22,$AA22-SUM($S170:AV170),AV170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AW170)+AW170>$AA22,$AA22-SUM($S170:AW170),AW170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AX170)+AX170>$AA22,$AA22-SUM($S170:AX170),AX170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AY170)+AY170>$AA22,$AA22-SUM($S170:AY170),AY170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:AZ170)+AZ170>$AA22,$AA22-SUM($S170:AZ170),AZ170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BA170)+BA170>$AA22,$AA22-SUM($S170:BA170),BA170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BB170)+BB170>$AA22,$AA22-SUM($S170:BB170),BB170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BC170)+BC170>$AA22,$AA22-SUM($S170:BC170),BC170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BD170)+BD170>$AA22,$AA22-SUM($S170:BD170),BD170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BE170)+BE170>$AA22,$AA22-SUM($S170:BE170),BE170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BF170)+BF170>$AA22,$AA22-SUM($S170:BF170),BF170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BG170)+BG170>$AA22,$AA22-SUM($S170:BG170),BG170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BH170)+BH170>$AA22,$AA22-SUM($S170:BH170),BH170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BI170)+BI170>$AA22,$AA22-SUM($S170:BI170),BI170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BJ170)+BJ170>$AA22,$AA22-SUM($S170:BJ170),BJ170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BK170)+BK170>$AA22,$AA22-SUM($S170:BK170),BK170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BL170)+BL170>$AA22,$AA22-SUM($S170:BL170),BL170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BM170)+BM170>$AA22,$AA22-SUM($S170:BM170),BM170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BN170)+BN170>$AA22,$AA22-SUM($S170:BN170),BN170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BO170)+BO170>$AA22,$AA22-SUM($S170:BO170),BO170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BP170)+BP170>$AA22,$AA22-SUM($S170:BP170),BP170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BQ170)+BQ170>$AA22,$AA22-SUM($S170:BQ170),BQ170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BR170)+BR170>$AA22,$AA22-SUM($S170:BR170),BR170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BS170)+BS170>$AA22,$AA22-SUM($S170:BS170),BS170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BT170)+BT170>$AA22,$AA22-SUM($S170:BT170),BT170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BU170)+BU170>$AA22,$AA22-SUM($S170:BU170),BU170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BV170)+BV170>$AA22,$AA22-SUM($S170:BV170),BV170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BW170)+BW170>$AA22,$AA22-SUM($S170:BW170),BW170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BX170)+BX170>$AA22,$AA22-SUM($S170:BX170),BX170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BY170)+BY170>$AA22,$AA22-SUM($S170:BY170),BY170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:BZ170)+BZ170>$AA22,$AA22-SUM($S170:BZ170),BZ170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CA170)+CA170>$AA22,$AA22-SUM($S170:CA170),CA170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CB170)+CB170>$AA22,$AA22-SUM($S170:CB170),CB170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CC170)+CC170>$AA22,$AA22-SUM($S170:CC170),CC170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CD170)+CD170>$AA22,$AA22-SUM($S170:CD170),CD170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CE170)+CE170>$AA22,$AA22-SUM($S170:CE170),CE170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CF170)+CF170>$AA22,$AA22-SUM($S170:CF170),CF170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CG170)+CG170>$AA22,$AA22-SUM($S170:CG170),CG170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CH170)+CH170>$AA22,$AA22-SUM($S170:CH170),CH170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CI170)+CI170>$AA22,$AA22-SUM($S170:CI170),CI170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CJ170)+CJ170>$AA22,$AA22-SUM($S170:CJ170),CJ170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CK170)+CK170>$AA22,$AA22-SUM($S170:CK170),CK170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CL170)+CL170>$AA22,$AA22-SUM($S170:CL170),CL170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CM170)+CM170>$AA22,$AA22-SUM($S170:CM170),CM170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CN170)+CN170>$AA22,$AA22-SUM($S170:CN170),CN170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CO170)+CO170>$AA22,$AA22-SUM($S170:CO170),CO170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CP170)+CP170>$AA22,$AA22-SUM($S170:CP170),CP170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CQ170)+CQ170>$AA22,$AA22-SUM($S170:CQ170),CQ170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CR170)+CR170>$AA22,$AA22-SUM($S170:CR170),CR170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CS170)+CS170>$AA22,$AA22-SUM($S170:CS170),CS170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CT170)+CT170>$AA22,$AA22-SUM($S170:CT170),CT170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CU170)+CU170>$AA22,$AA22-SUM($S170:CU170),CU170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CV170)+CV170>$AA22,$AA22-SUM($S170:CV170),CV170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CW170)+CW170>$AA22,$AA22-SUM($S170:CW170),CW170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CX170)+CX170>$AA22,$AA22-SUM($S170:CX170),CX170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CY170)+CY170>$AA22,$AA22-SUM($S170:CY170),CY170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:CZ170)+CZ170>$AA22,$AA22-SUM($S170:CZ170),CZ170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:DA170)+DA170>$AA22,$AA22-SUM($S170:DA170),DA170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:DB170)+DB170>$AA22,$AA22-SUM($S170:DB170),DB170)","v":2.8895512500000007E-4},{"$f":"IF(SUM($S170:DC170)+DC170>$AA22,$AA22-SUM($S170:DC170),DC170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DD170)+DD170>$AA22,$AA22-SUM($S170:DD170),DD170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DE170)+DE170>$AA22,$AA22-SUM($S170:DE170),DE170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DF170)+DF170>$AA22,$AA22-SUM($S170:DF170),DF170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DG170)+DG170>$AA22,$AA22-SUM($S170:DG170),DG170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DH170)+DH170>$AA22,$AA22-SUM($S170:DH170),DH170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DI170)+DI170>$AA22,$AA22-SUM($S170:DI170),DI170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DJ170)+DJ170>$AA22,$AA22-SUM($S170:DJ170),DJ170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DK170)+DK170>$AA22,$AA22-SUM($S170:DK170),DK170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DL170)+DL170>$AA22,$AA22-SUM($S170:DL170),DL170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DM170)+DM170>$AA22,$AA22-SUM($S170:DM170),DM170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DN170)+DN170>$AA22,$AA22-SUM($S170:DN170),DN170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DO170)+DO170>$AA22,$AA22-SUM($S170:DO170),DO170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DP170)+DP170>$AA22,$AA22-SUM($S170:DP170),DP170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DQ170)+DQ170>$AA22,$AA22-SUM($S170:DQ170),DQ170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DR170)+DR170>$AA22,$AA22-SUM($S170:DR170),DR170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DS170)+DS170>$AA22,$AA22-SUM($S170:DS170),DS170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DT170)+DT170>$AA22,$AA22-SUM($S170:DT170),DT170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DU170)+DU170>$AA22,$AA22-SUM($S170:DU170),DU170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DV170)+DV170>$AA22,$AA22-SUM($S170:DV170),DV170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DW170)+DW170>$AA22,$AA22-SUM($S170:DW170),DW170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DX170)+DX170>$AA22,$AA22-SUM($S170:DX170),DX170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DY170)+DY170>$AA22,$AA22-SUM($S170:DY170),DY170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:DZ170)+DZ170>$AA22,$AA22-SUM($S170:DZ170),DZ170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EA170)+EA170>$AA22,$AA22-SUM($S170:EA170),EA170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EB170)+EB170>$AA22,$AA22-SUM($S170:EB170),EB170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EC170)+EC170>$AA22,$AA22-SUM($S170:EC170),EC170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:ED170)+ED170>$AA22,$AA22-SUM($S170:ED170),ED170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EE170)+EE170>$AA22,$AA22-SUM($S170:EE170),EE170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EF170)+EF170>$AA22,$AA22-SUM($S170:EF170),EF170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EG170)+EG170>$AA22,$AA22-SUM($S170:EG170),EG170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EH170)+EH170>$AA22,$AA22-SUM($S170:EH170),EH170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EI170)+EI170>$AA22,$AA22-SUM($S170:EI170),EI170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EJ170)+EJ170>$AA22,$AA22-SUM($S170:EJ170),EJ170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EK170)+EK170>$AA22,$AA22-SUM($S170:EK170),EK170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EL170)+EL170>$AA22,$AA22-SUM($S170:EL170),EL170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EM170)+EM170>$AA22,$AA22-SUM($S170:EM170),EM170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EN170)+EN170>$AA22,$AA22-SUM($S170:EN170),EN170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EO170)+EO170>$AA22,$AA22-SUM($S170:EO170),EO170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EP170)+EP170>$AA22,$AA22-SUM($S170:EP170),EP170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EQ170)+EQ170>$AA22,$AA22-SUM($S170:EQ170),EQ170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:ER170)+ER170>$AA22,$AA22-SUM($S170:ER170),ER170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:ES170)+ES170>$AA22,$AA22-SUM($S170:ES170),ES170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:ET170)+ET170>$AA22,$AA22-SUM($S170:ET170),ET170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EU170)+EU170>$AA22,$AA22-SUM($S170:EU170),EU170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EV170)+EV170>$AA22,$AA22-SUM($S170:EV170),EV170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EW170)+EW170>$AA22,$AA22-SUM($S170:EW170),EW170)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($S170:EX170)+EX170>$AA22,$AA22-SUM($S170:EX170),EX170)","v":-2.0816681711721685E-17}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S171:AB171)+AB171>$AA23,$AA23-SUM($S171:AB171),AB171)","v":0},{"$f":"IF(SUM($S171:AC171)+AC171>$AA23,$AA23-SUM($S171:AC171),AC171)","v":0},{"$f":"IF(SUM($S171:AD171)+AD171>$AA23,$AA23-SUM($S171:AD171),AD171)","v":0},{"$f":"IF(SUM($S171:AE171)+AE171>$AA23,$AA23-SUM($S171:AE171),AE171)","v":0},{"$f":"IF(SUM($S171:AF171)+AF171>$AA23,$AA23-SUM($S171:AF171),AF171)","v":0},{"$f":"IF(SUM($S171:AG171)+AG171>$AA23,$AA23-SUM($S171:AG171),AG171)","v":0},{"$f":"IF(SUM($S171:AH171)+AH171>$AA23,$AA23-SUM($S171:AH171),AH171)","v":0},{"$f":"IF(SUM($S171:AI171)+AI171>$AA23,$AA23-SUM($S171:AI171),AI171)","v":0},{"$f":"IF(SUM($S171:AJ171)+AJ171>$AA23,$AA23-SUM($S171:AJ171),AJ171)","v":0},{"$f":"IF(SUM($S171:AK171)+AK171>$AA23,$AA23-SUM($S171:AK171),AK171)","v":0},{"$f":"IF(SUM($S171:AL171)+AL171>$AA23,$AA23-SUM($S171:AL171),AL171)","v":0},{"$f":"IF(SUM($S171:AM171)+AM171>$AA23,$AA23-SUM($S171:AM171),AM171)","v":0},{"$f":"IF(SUM($S171:AN171)+AN171>$AA23,$AA23-SUM($S171:AN171),AN171)","v":0},{"$f":"IF(SUM($S171:AO171)+AO171>$AA23,$AA23-SUM($S171:AO171),AO171)","v":0},{"$f":"IF(SUM($S171:AP171)+AP171>$AA23,$AA23-SUM($S171:AP171),AP171)","v":0},{"$f":"IF(SUM($S171:AQ171)+AQ171>$AA23,$AA23-SUM($S171:AQ171),AQ171)","v":0},{"$f":"IF(SUM($S171:AR171)+AR171>$AA23,$AA23-SUM($S171:AR171),AR171)","v":0},{"$f":"IF(SUM($S171:AS171)+AS171>$AA23,$AA23-SUM($S171:AS171),AS171)","v":0},{"$f":"IF(SUM($S171:AT171)+AT171>$AA23,$AA23-SUM($S171:AT171),AT171)","v":0},{"$f":"IF(SUM($S171:AU171)+AU171>$AA23,$AA23-SUM($S171:AU171),AU171)","v":0},{"$f":"IF(SUM($S171:AV171)+AV171>$AA23,$AA23-SUM($S171:AV171),AV171)","v":0},{"$f":"IF(SUM($S171:AW171)+AW171>$AA23,$AA23-SUM($S171:AW171),AW171)","v":0},{"$f":"IF(SUM($S171:AX171)+AX171>$AA23,$AA23-SUM($S171:AX171),AX171)","v":0},{"$f":"IF(SUM($S171:AY171)+AY171>$AA23,$AA23-SUM($S171:AY171),AY171)","v":0},{"$f":"IF(SUM($S171:AZ171)+AZ171>$AA23,$AA23-SUM($S171:AZ171),AZ171)","v":0},{"$f":"IF(SUM($S171:BA171)+BA171>$AA23,$AA23-SUM($S171:BA171),BA171)","v":0},{"$f":"IF(SUM($S171:BB171)+BB171>$AA23,$AA23-SUM($S171:BB171),BB171)","v":0},{"$f":"IF(SUM($S171:BC171)+BC171>$AA23,$AA23-SUM($S171:BC171),BC171)","v":0},{"$f":"IF(SUM($S171:BD171)+BD171>$AA23,$AA23-SUM($S171:BD171),BD171)","v":0},{"$f":"IF(SUM($S171:BE171)+BE171>$AA23,$AA23-SUM($S171:BE171),BE171)","v":0},{"$f":"IF(SUM($S171:BF171)+BF171>$AA23,$AA23-SUM($S171:BF171),BF171)","v":0},{"$f":"IF(SUM($S171:BG171)+BG171>$AA23,$AA23-SUM($S171:BG171),BG171)","v":0},{"$f":"IF(SUM($S171:BH171)+BH171>$AA23,$AA23-SUM($S171:BH171),BH171)","v":0},{"$f":"IF(SUM($S171:BI171)+BI171>$AA23,$AA23-SUM($S171:BI171),BI171)","v":0},{"$f":"IF(SUM($S171:BJ171)+BJ171>$AA23,$AA23-SUM($S171:BJ171),BJ171)","v":0},{"$f":"IF(SUM($S171:BK171)+BK171>$AA23,$AA23-SUM($S171:BK171),BK171)","v":0},{"$f":"IF(SUM($S171:BL171)+BL171>$AA23,$AA23-SUM($S171:BL171),BL171)","v":0},{"$f":"IF(SUM($S171:BM171)+BM171>$AA23,$AA23-SUM($S171:BM171),BM171)","v":0},{"$f":"IF(SUM($S171:BN171)+BN171>$AA23,$AA23-SUM($S171:BN171),BN171)","v":0},{"$f":"IF(SUM($S171:BO171)+BO171>$AA23,$AA23-SUM($S171:BO171),BO171)","v":0},{"$f":"IF(SUM($S171:BP171)+BP171>$AA23,$AA23-SUM($S171:BP171),BP171)","v":0},{"$f":"IF(SUM($S171:BQ171)+BQ171>$AA23,$AA23-SUM($S171:BQ171),BQ171)","v":0},{"$f":"IF(SUM($S171:BR171)+BR171>$AA23,$AA23-SUM($S171:BR171),BR171)","v":0},{"$f":"IF(SUM($S171:BS171)+BS171>$AA23,$AA23-SUM($S171:BS171),BS171)","v":0},{"$f":"IF(SUM($S171:BT171)+BT171>$AA23,$AA23-SUM($S171:BT171),BT171)","v":0},{"$f":"IF(SUM($S171:BU171)+BU171>$AA23,$AA23-SUM($S171:BU171),BU171)","v":0},{"$f":"IF(SUM($S171:BV171)+BV171>$AA23,$AA23-SUM($S171:BV171),BV171)","v":0},{"$f":"IF(SUM($S171:BW171)+BW171>$AA23,$AA23-SUM($S171:BW171),BW171)","v":0},{"$f":"IF(SUM($S171:BX171)+BX171>$AA23,$AA23-SUM($S171:BX171),BX171)","v":0},{"$f":"IF(SUM($S171:BY171)+BY171>$AA23,$AA23-SUM($S171:BY171),BY171)","v":0},{"$f":"IF(SUM($S171:BZ171)+BZ171>$AA23,$AA23-SUM($S171:BZ171),BZ171)","v":0},{"$f":"IF(SUM($S171:CA171)+CA171>$AA23,$AA23-SUM($S171:CA171),CA171)","v":0},{"$f":"IF(SUM($S171:CB171)+CB171>$AA23,$AA23-SUM($S171:CB171),CB171)","v":0},{"$f":"IF(SUM($S171:CC171)+CC171>$AA23,$AA23-SUM($S171:CC171),CC171)","v":0},{"$f":"IF(SUM($S171:CD171)+CD171>$AA23,$AA23-SUM($S171:CD171),CD171)","v":0},{"$f":"IF(SUM($S171:CE171)+CE171>$AA23,$AA23-SUM($S171:CE171),CE171)","v":0},{"$f":"IF(SUM($S171:CF171)+CF171>$AA23,$AA23-SUM($S171:CF171),CF171)","v":0},{"$f":"IF(SUM($S171:CG171)+CG171>$AA23,$AA23-SUM($S171:CG171),CG171)","v":0},{"$f":"IF(SUM($S171:CH171)+CH171>$AA23,$AA23-SUM($S171:CH171),CH171)","v":0},{"$f":"IF(SUM($S171:CI171)+CI171>$AA23,$AA23-SUM($S171:CI171),CI171)","v":0},{"$f":"IF(SUM($S171:CJ171)+CJ171>$AA23,$AA23-SUM($S171:CJ171),CJ171)","v":0},{"$f":"IF(SUM($S171:CK171)+CK171>$AA23,$AA23-SUM($S171:CK171),CK171)","v":0},{"$f":"IF(SUM($S171:CL171)+CL171>$AA23,$AA23-SUM($S171:CL171),CL171)","v":0},{"$f":"IF(SUM($S171:CM171)+CM171>$AA23,$AA23-SUM($S171:CM171),CM171)","v":0},{"$f":"IF(SUM($S171:CN171)+CN171>$AA23,$AA23-SUM($S171:CN171),CN171)","v":0},{"$f":"IF(SUM($S171:CO171)+CO171>$AA23,$AA23-SUM($S171:CO171),CO171)","v":0},{"$f":"IF(SUM($S171:CP171)+CP171>$AA23,$AA23-SUM($S171:CP171),CP171)","v":0},{"$f":"IF(SUM($S171:CQ171)+CQ171>$AA23,$AA23-SUM($S171:CQ171),CQ171)","v":0},{"$f":"IF(SUM($S171:CR171)+CR171>$AA23,$AA23-SUM($S171:CR171),CR171)","v":0},{"$f":"IF(SUM($S171:CS171)+CS171>$AA23,$AA23-SUM($S171:CS171),CS171)","v":0},{"$f":"IF(SUM($S171:CT171)+CT171>$AA23,$AA23-SUM($S171:CT171),CT171)","v":0},{"$f":"IF(SUM($S171:CU171)+CU171>$AA23,$AA23-SUM($S171:CU171),CU171)","v":0},{"$f":"IF(SUM($S171:CV171)+CV171>$AA23,$AA23-SUM($S171:CV171),CV171)","v":0},{"$f":"IF(SUM($S171:CW171)+CW171>$AA23,$AA23-SUM($S171:CW171),CW171)","v":0},{"$f":"IF(SUM($S171:CX171)+CX171>$AA23,$AA23-SUM($S171:CX171),CX171)","v":0},{"$f":"IF(SUM($S171:CY171)+CY171>$AA23,$AA23-SUM($S171:CY171),CY171)","v":0},{"$f":"IF(SUM($S171:CZ171)+CZ171>$AA23,$AA23-SUM($S171:CZ171),CZ171)","v":0},{"$f":"IF(SUM($S171:DA171)+DA171>$AA23,$AA23-SUM($S171:DA171),DA171)","v":0},{"$f":"IF(SUM($S171:DB171)+DB171>$AA23,$AA23-SUM($S171:DB171),DB171)","v":0},{"$f":"IF(SUM($S171:DC171)+DC171>$AA23,$AA23-SUM($S171:DC171),DC171)","v":0},{"$f":"IF(SUM($S171:DD171)+DD171>$AA23,$AA23-SUM($S171:DD171),DD171)","v":0},{"$f":"IF(SUM($S171:DE171)+DE171>$AA23,$AA23-SUM($S171:DE171),DE171)","v":0},{"$f":"IF(SUM($S171:DF171)+DF171>$AA23,$AA23-SUM($S171:DF171),DF171)","v":0},{"$f":"IF(SUM($S171:DG171)+DG171>$AA23,$AA23-SUM($S171:DG171),DG171)","v":0},{"$f":"IF(SUM($S171:DH171)+DH171>$AA23,$AA23-SUM($S171:DH171),DH171)","v":0},{"$f":"IF(SUM($S171:DI171)+DI171>$AA23,$AA23-SUM($S171:DI171),DI171)","v":0},{"$f":"IF(SUM($S171:DJ171)+DJ171>$AA23,$AA23-SUM($S171:DJ171),DJ171)","v":0},{"$f":"IF(SUM($S171:DK171)+DK171>$AA23,$AA23-SUM($S171:DK171),DK171)","v":0},{"$f":"IF(SUM($S171:DL171)+DL171>$AA23,$AA23-SUM($S171:DL171),DL171)","v":0},{"$f":"IF(SUM($S171:DM171)+DM171>$AA23,$AA23-SUM($S171:DM171),DM171)","v":0},{"$f":"IF(SUM($S171:DN171)+DN171>$AA23,$AA23-SUM($S171:DN171),DN171)","v":0},{"$f":"IF(SUM($S171:DO171)+DO171>$AA23,$AA23-SUM($S171:DO171),DO171)","v":0},{"$f":"IF(SUM($S171:DP171)+DP171>$AA23,$AA23-SUM($S171:DP171),DP171)","v":0},{"$f":"IF(SUM($S171:DQ171)+DQ171>$AA23,$AA23-SUM($S171:DQ171),DQ171)","v":0},{"$f":"IF(SUM($S171:DR171)+DR171>$AA23,$AA23-SUM($S171:DR171),DR171)","v":0},{"$f":"IF(SUM($S171:DS171)+DS171>$AA23,$AA23-SUM($S171:DS171),DS171)","v":0},{"$f":"IF(SUM($S171:DT171)+DT171>$AA23,$AA23-SUM($S171:DT171),DT171)","v":0},{"$f":"IF(SUM($S171:DU171)+DU171>$AA23,$AA23-SUM($S171:DU171),DU171)","v":0},{"$f":"IF(SUM($S171:DV171)+DV171>$AA23,$AA23-SUM($S171:DV171),DV171)","v":0},{"$f":"IF(SUM($S171:DW171)+DW171>$AA23,$AA23-SUM($S171:DW171),DW171)","v":0},{"$f":"IF(SUM($S171:DX171)+DX171>$AA23,$AA23-SUM($S171:DX171),DX171)","v":0},{"$f":"IF(SUM($S171:DY171)+DY171>$AA23,$AA23-SUM($S171:DY171),DY171)","v":0},{"$f":"IF(SUM($S171:DZ171)+DZ171>$AA23,$AA23-SUM($S171:DZ171),DZ171)","v":0},{"$f":"IF(SUM($S171:EA171)+EA171>$AA23,$AA23-SUM($S171:EA171),EA171)","v":0},{"$f":"IF(SUM($S171:EB171)+EB171>$AA23,$AA23-SUM($S171:EB171),EB171)","v":0},{"$f":"IF(SUM($S171:EC171)+EC171>$AA23,$AA23-SUM($S171:EC171),EC171)","v":0},{"$f":"IF(SUM($S171:ED171)+ED171>$AA23,$AA23-SUM($S171:ED171),ED171)","v":0},{"$f":"IF(SUM($S171:EE171)+EE171>$AA23,$AA23-SUM($S171:EE171),EE171)","v":0},{"$f":"IF(SUM($S171:EF171)+EF171>$AA23,$AA23-SUM($S171:EF171),EF171)","v":0},{"$f":"IF(SUM($S171:EG171)+EG171>$AA23,$AA23-SUM($S171:EG171),EG171)","v":0},{"$f":"IF(SUM($S171:EH171)+EH171>$AA23,$AA23-SUM($S171:EH171),EH171)","v":0},{"$f":"IF(SUM($S171:EI171)+EI171>$AA23,$AA23-SUM($S171:EI171),EI171)","v":0},{"$f":"IF(SUM($S171:EJ171)+EJ171>$AA23,$AA23-SUM($S171:EJ171),EJ171)","v":0},{"$f":"IF(SUM($S171:EK171)+EK171>$AA23,$AA23-SUM($S171:EK171),EK171)","v":0},{"$f":"IF(SUM($S171:EL171)+EL171>$AA23,$AA23-SUM($S171:EL171),EL171)","v":0},{"$f":"IF(SUM($S171:EM171)+EM171>$AA23,$AA23-SUM($S171:EM171),EM171)","v":0},{"$f":"IF(SUM($S171:EN171)+EN171>$AA23,$AA23-SUM($S171:EN171),EN171)","v":0},{"$f":"IF(SUM($S171:EO171)+EO171>$AA23,$AA23-SUM($S171:EO171),EO171)","v":0},{"$f":"IF(SUM($S171:EP171)+EP171>$AA23,$AA23-SUM($S171:EP171),EP171)","v":0},{"$f":"IF(SUM($S171:EQ171)+EQ171>$AA23,$AA23-SUM($S171:EQ171),EQ171)","v":0},{"$f":"IF(SUM($S171:ER171)+ER171>$AA23,$AA23-SUM($S171:ER171),ER171)","v":0},{"$f":"IF(SUM($S171:ES171)+ES171>$AA23,$AA23-SUM($S171:ES171),ES171)","v":0},{"$f":"IF(SUM($S171:ET171)+ET171>$AA23,$AA23-SUM($S171:ET171),ET171)","v":0},{"$f":"IF(SUM($S171:EU171)+EU171>$AA23,$AA23-SUM($S171:EU171),EU171)","v":0},{"$f":"IF(SUM($S171:EV171)+EV171>$AA23,$AA23-SUM($S171:EV171),EV171)","v":0},{"$f":"IF(SUM($S171:EW171)+EW171>$AA23,$AA23-SUM($S171:EW171),EW171)","v":0},{"$f":"IF(SUM($S171:EX171)+EX171>$AA23,$AA23-SUM($S171:EX171),EX171)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3039143749999988E-3,{"$f":"IF(SUM($S172:AB172)+AB172>$AA24,$AA24-SUM($S172:AB172),AB172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AC172)+AC172>$AA24,$AA24-SUM($S172:AC172),AC172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AD172)+AD172>$AA24,$AA24-SUM($S172:AD172),AD172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AE172)+AE172>$AA24,$AA24-SUM($S172:AE172),AE172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AF172)+AF172>$AA24,$AA24-SUM($S172:AF172),AF172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AG172)+AG172>$AA24,$AA24-SUM($S172:AG172),AG172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AH172)+AH172>$AA24,$AA24-SUM($S172:AH172),AH172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AI172)+AI172>$AA24,$AA24-SUM($S172:AI172),AI172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AJ172)+AJ172>$AA24,$AA24-SUM($S172:AJ172),AJ172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AK172)+AK172>$AA24,$AA24-SUM($S172:AK172),AK172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AL172)+AL172>$AA24,$AA24-SUM($S172:AL172),AL172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AM172)+AM172>$AA24,$AA24-SUM($S172:AM172),AM172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AN172)+AN172>$AA24,$AA24-SUM($S172:AN172),AN172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AO172)+AO172>$AA24,$AA24-SUM($S172:AO172),AO172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AP172)+AP172>$AA24,$AA24-SUM($S172:AP172),AP172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AQ172)+AQ172>$AA24,$AA24-SUM($S172:AQ172),AQ172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AR172)+AR172>$AA24,$AA24-SUM($S172:AR172),AR172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AS172)+AS172>$AA24,$AA24-SUM($S172:AS172),AS172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AT172)+AT172>$AA24,$AA24-SUM($S172:AT172),AT172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AU172)+AU172>$AA24,$AA24-SUM($S172:AU172),AU172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AV172)+AV172>$AA24,$AA24-SUM($S172:AV172),AV172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AW172)+AW172>$AA24,$AA24-SUM($S172:AW172),AW172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AX172)+AX172>$AA24,$AA24-SUM($S172:AX172),AX172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AY172)+AY172>$AA24,$AA24-SUM($S172:AY172),AY172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:AZ172)+AZ172>$AA24,$AA24-SUM($S172:AZ172),AZ172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BA172)+BA172>$AA24,$AA24-SUM($S172:BA172),BA172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BB172)+BB172>$AA24,$AA24-SUM($S172:BB172),BB172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BC172)+BC172>$AA24,$AA24-SUM($S172:BC172),BC172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BD172)+BD172>$AA24,$AA24-SUM($S172:BD172),BD172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BE172)+BE172>$AA24,$AA24-SUM($S172:BE172),BE172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BF172)+BF172>$AA24,$AA24-SUM($S172:BF172),BF172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BG172)+BG172>$AA24,$AA24-SUM($S172:BG172),BG172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BH172)+BH172>$AA24,$AA24-SUM($S172:BH172),BH172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BI172)+BI172>$AA24,$AA24-SUM($S172:BI172),BI172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BJ172)+BJ172>$AA24,$AA24-SUM($S172:BJ172),BJ172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BK172)+BK172>$AA24,$AA24-SUM($S172:BK172),BK172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BL172)+BL172>$AA24,$AA24-SUM($S172:BL172),BL172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BM172)+BM172>$AA24,$AA24-SUM($S172:BM172),BM172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BN172)+BN172>$AA24,$AA24-SUM($S172:BN172),BN172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BO172)+BO172>$AA24,$AA24-SUM($S172:BO172),BO172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BP172)+BP172>$AA24,$AA24-SUM($S172:BP172),BP172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BQ172)+BQ172>$AA24,$AA24-SUM($S172:BQ172),BQ172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BR172)+BR172>$AA24,$AA24-SUM($S172:BR172),BR172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BS172)+BS172>$AA24,$AA24-SUM($S172:BS172),BS172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BT172)+BT172>$AA24,$AA24-SUM($S172:BT172),BT172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BU172)+BU172>$AA24,$AA24-SUM($S172:BU172),BU172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BV172)+BV172>$AA24,$AA24-SUM($S172:BV172),BV172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BW172)+BW172>$AA24,$AA24-SUM($S172:BW172),BW172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BX172)+BX172>$AA24,$AA24-SUM($S172:BX172),BX172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BY172)+BY172>$AA24,$AA24-SUM($S172:BY172),BY172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:BZ172)+BZ172>$AA24,$AA24-SUM($S172:BZ172),BZ172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CA172)+CA172>$AA24,$AA24-SUM($S172:CA172),CA172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CB172)+CB172>$AA24,$AA24-SUM($S172:CB172),CB172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CC172)+CC172>$AA24,$AA24-SUM($S172:CC172),CC172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CD172)+CD172>$AA24,$AA24-SUM($S172:CD172),CD172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CE172)+CE172>$AA24,$AA24-SUM($S172:CE172),CE172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CF172)+CF172>$AA24,$AA24-SUM($S172:CF172),CF172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CG172)+CG172>$AA24,$AA24-SUM($S172:CG172),CG172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CH172)+CH172>$AA24,$AA24-SUM($S172:CH172),CH172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CI172)+CI172>$AA24,$AA24-SUM($S172:CI172),CI172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CJ172)+CJ172>$AA24,$AA24-SUM($S172:CJ172),CJ172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CK172)+CK172>$AA24,$AA24-SUM($S172:CK172),CK172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CL172)+CL172>$AA24,$AA24-SUM($S172:CL172),CL172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CM172)+CM172>$AA24,$AA24-SUM($S172:CM172),CM172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CN172)+CN172>$AA24,$AA24-SUM($S172:CN172),CN172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CO172)+CO172>$AA24,$AA24-SUM($S172:CO172),CO172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CP172)+CP172>$AA24,$AA24-SUM($S172:CP172),CP172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CQ172)+CQ172>$AA24,$AA24-SUM($S172:CQ172),CQ172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CR172)+CR172>$AA24,$AA24-SUM($S172:CR172),CR172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CS172)+CS172>$AA24,$AA24-SUM($S172:CS172),CS172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CT172)+CT172>$AA24,$AA24-SUM($S172:CT172),CT172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CU172)+CU172>$AA24,$AA24-SUM($S172:CU172),CU172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CV172)+CV172>$AA24,$AA24-SUM($S172:CV172),CV172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CW172)+CW172>$AA24,$AA24-SUM($S172:CW172),CW172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CX172)+CX172>$AA24,$AA24-SUM($S172:CX172),CX172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CY172)+CY172>$AA24,$AA24-SUM($S172:CY172),CY172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:CZ172)+CZ172>$AA24,$AA24-SUM($S172:CZ172),CZ172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:DA172)+DA172>$AA24,$AA24-SUM($S172:DA172),DA172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:DB172)+DB172>$AA24,$AA24-SUM($S172:DB172),DB172)","v":8.3039143749999988E-3},{"$f":"IF(SUM($S172:DC172)+DC172>$AA24,$AA24-SUM($S172:DC172),DC172)","v":0},{"$f":"IF(SUM($S172:DD172)+DD172>$AA24,$AA24-SUM($S172:DD172),DD172)","v":0},{"$f":"IF(SUM($S172:DE172)+DE172>$AA24,$AA24-SUM($S172:DE172),DE172)","v":0},{"$f":"IF(SUM($S172:DF172)+DF172>$AA24,$AA24-SUM($S172:DF172),DF172)","v":0},{"$f":"IF(SUM($S172:DG172)+DG172>$AA24,$AA24-SUM($S172:DG172),DG172)","v":0},{"$f":"IF(SUM($S172:DH172)+DH172>$AA24,$AA24-SUM($S172:DH172),DH172)","v":0},{"$f":"IF(SUM($S172:DI172)+DI172>$AA24,$AA24-SUM($S172:DI172),DI172)","v":0},{"$f":"IF(SUM($S172:DJ172)+DJ172>$AA24,$AA24-SUM($S172:DJ172),DJ172)","v":0},{"$f":"IF(SUM($S172:DK172)+DK172>$AA24,$AA24-SUM($S172:DK172),DK172)","v":0},{"$f":"IF(SUM($S172:DL172)+DL172>$AA24,$AA24-SUM($S172:DL172),DL172)","v":0},{"$f":"IF(SUM($S172:DM172)+DM172>$AA24,$AA24-SUM($S172:DM172),DM172)","v":0},{"$f":"IF(SUM($S172:DN172)+DN172>$AA24,$AA24-SUM($S172:DN172),DN172)","v":0},{"$f":"IF(SUM($S172:DO172)+DO172>$AA24,$AA24-SUM($S172:DO172),DO172)","v":0},{"$f":"IF(SUM($S172:DP172)+DP172>$AA24,$AA24-SUM($S172:DP172),DP172)","v":0},{"$f":"IF(SUM($S172:DQ172)+DQ172>$AA24,$AA24-SUM($S172:DQ172),DQ172)","v":0},{"$f":"IF(SUM($S172:DR172)+DR172>$AA24,$AA24-SUM($S172:DR172),DR172)","v":0},{"$f":"IF(SUM($S172:DS172)+DS172>$AA24,$AA24-SUM($S172:DS172),DS172)","v":0},{"$f":"IF(SUM($S172:DT172)+DT172>$AA24,$AA24-SUM($S172:DT172),DT172)","v":0},{"$f":"IF(SUM($S172:DU172)+DU172>$AA24,$AA24-SUM($S172:DU172),DU172)","v":0},{"$f":"IF(SUM($S172:DV172)+DV172>$AA24,$AA24-SUM($S172:DV172),DV172)","v":0},{"$f":"IF(SUM($S172:DW172)+DW172>$AA24,$AA24-SUM($S172:DW172),DW172)","v":0},{"$f":"IF(SUM($S172:DX172)+DX172>$AA24,$AA24-SUM($S172:DX172),DX172)","v":0},{"$f":"IF(SUM($S172:DY172)+DY172>$AA24,$AA24-SUM($S172:DY172),DY172)","v":0},{"$f":"IF(SUM($S172:DZ172)+DZ172>$AA24,$AA24-SUM($S172:DZ172),DZ172)","v":0},{"$f":"IF(SUM($S172:EA172)+EA172>$AA24,$AA24-SUM($S172:EA172),EA172)","v":0},{"$f":"IF(SUM($S172:EB172)+EB172>$AA24,$AA24-SUM($S172:EB172),EB172)","v":0},{"$f":"IF(SUM($S172:EC172)+EC172>$AA24,$AA24-SUM($S172:EC172),EC172)","v":0},{"$f":"IF(SUM($S172:ED172)+ED172>$AA24,$AA24-SUM($S172:ED172),ED172)","v":0},{"$f":"IF(SUM($S172:EE172)+EE172>$AA24,$AA24-SUM($S172:EE172),EE172)","v":0},{"$f":"IF(SUM($S172:EF172)+EF172>$AA24,$AA24-SUM($S172:EF172),EF172)","v":0},{"$f":"IF(SUM($S172:EG172)+EG172>$AA24,$AA24-SUM($S172:EG172),EG172)","v":0},{"$f":"IF(SUM($S172:EH172)+EH172>$AA24,$AA24-SUM($S172:EH172),EH172)","v":0},{"$f":"IF(SUM($S172:EI172)+EI172>$AA24,$AA24-SUM($S172:EI172),EI172)","v":0},{"$f":"IF(SUM($S172:EJ172)+EJ172>$AA24,$AA24-SUM($S172:EJ172),EJ172)","v":0},{"$f":"IF(SUM($S172:EK172)+EK172>$AA24,$AA24-SUM($S172:EK172),EK172)","v":0},{"$f":"IF(SUM($S172:EL172)+EL172>$AA24,$AA24-SUM($S172:EL172),EL172)","v":0},{"$f":"IF(SUM($S172:EM172)+EM172>$AA24,$AA24-SUM($S172:EM172),EM172)","v":0},{"$f":"IF(SUM($S172:EN172)+EN172>$AA24,$AA24-SUM($S172:EN172),EN172)","v":0},{"$f":"IF(SUM($S172:EO172)+EO172>$AA24,$AA24-SUM($S172:EO172),EO172)","v":0},{"$f":"IF(SUM($S172:EP172)+EP172>$AA24,$AA24-SUM($S172:EP172),EP172)","v":0},{"$f":"IF(SUM($S172:EQ172)+EQ172>$AA24,$AA24-SUM($S172:EQ172),EQ172)","v":0},{"$f":"IF(SUM($S172:ER172)+ER172>$AA24,$AA24-SUM($S172:ER172),ER172)","v":0},{"$f":"IF(SUM($S172:ES172)+ES172>$AA24,$AA24-SUM($S172:ES172),ES172)","v":0},{"$f":"IF(SUM($S172:ET172)+ET172>$AA24,$AA24-SUM($S172:ET172),ET172)","v":0},{"$f":"IF(SUM($S172:EU172)+EU172>$AA24,$AA24-SUM($S172:EU172),EU172)","v":0},{"$f":"IF(SUM($S172:EV172)+EV172>$AA24,$AA24-SUM($S172:EV172),EV172)","v":0},{"$f":"IF(SUM($S172:EW172)+EW172>$AA24,$AA24-SUM($S172:EW172),EW172)","v":0},{"$f":"IF(SUM($S172:EX172)+EX172>$AA24,$AA24-SUM($S172:EX172),EX172)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0710749999999979E-5,{"$f":"IF(SUM($S173:AB173)+AB173>$AA25,$AA25-SUM($S173:AB173),AB173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AC173)+AC173>$AA25,$AA25-SUM($S173:AC173),AC173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AD173)+AD173>$AA25,$AA25-SUM($S173:AD173),AD173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AE173)+AE173>$AA25,$AA25-SUM($S173:AE173),AE173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AF173)+AF173>$AA25,$AA25-SUM($S173:AF173),AF173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AG173)+AG173>$AA25,$AA25-SUM($S173:AG173),AG173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AH173)+AH173>$AA25,$AA25-SUM($S173:AH173),AH173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AI173)+AI173>$AA25,$AA25-SUM($S173:AI173),AI173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AJ173)+AJ173>$AA25,$AA25-SUM($S173:AJ173),AJ173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AK173)+AK173>$AA25,$AA25-SUM($S173:AK173),AK173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AL173)+AL173>$AA25,$AA25-SUM($S173:AL173),AL173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AM173)+AM173>$AA25,$AA25-SUM($S173:AM173),AM173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AN173)+AN173>$AA25,$AA25-SUM($S173:AN173),AN173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AO173)+AO173>$AA25,$AA25-SUM($S173:AO173),AO173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AP173)+AP173>$AA25,$AA25-SUM($S173:AP173),AP173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AQ173)+AQ173>$AA25,$AA25-SUM($S173:AQ173),AQ173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AR173)+AR173>$AA25,$AA25-SUM($S173:AR173),AR173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AS173)+AS173>$AA25,$AA25-SUM($S173:AS173),AS173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AT173)+AT173>$AA25,$AA25-SUM($S173:AT173),AT173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AU173)+AU173>$AA25,$AA25-SUM($S173:AU173),AU173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AV173)+AV173>$AA25,$AA25-SUM($S173:AV173),AV173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AW173)+AW173>$AA25,$AA25-SUM($S173:AW173),AW173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AX173)+AX173>$AA25,$AA25-SUM($S173:AX173),AX173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AY173)+AY173>$AA25,$AA25-SUM($S173:AY173),AY173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:AZ173)+AZ173>$AA25,$AA25-SUM($S173:AZ173),AZ173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BA173)+BA173>$AA25,$AA25-SUM($S173:BA173),BA173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BB173)+BB173>$AA25,$AA25-SUM($S173:BB173),BB173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BC173)+BC173>$AA25,$AA25-SUM($S173:BC173),BC173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BD173)+BD173>$AA25,$AA25-SUM($S173:BD173),BD173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BE173)+BE173>$AA25,$AA25-SUM($S173:BE173),BE173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BF173)+BF173>$AA25,$AA25-SUM($S173:BF173),BF173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BG173)+BG173>$AA25,$AA25-SUM($S173:BG173),BG173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BH173)+BH173>$AA25,$AA25-SUM($S173:BH173),BH173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BI173)+BI173>$AA25,$AA25-SUM($S173:BI173),BI173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BJ173)+BJ173>$AA25,$AA25-SUM($S173:BJ173),BJ173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BK173)+BK173>$AA25,$AA25-SUM($S173:BK173),BK173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BL173)+BL173>$AA25,$AA25-SUM($S173:BL173),BL173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BM173)+BM173>$AA25,$AA25-SUM($S173:BM173),BM173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BN173)+BN173>$AA25,$AA25-SUM($S173:BN173),BN173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BO173)+BO173>$AA25,$AA25-SUM($S173:BO173),BO173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BP173)+BP173>$AA25,$AA25-SUM($S173:BP173),BP173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BQ173)+BQ173>$AA25,$AA25-SUM($S173:BQ173),BQ173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BR173)+BR173>$AA25,$AA25-SUM($S173:BR173),BR173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BS173)+BS173>$AA25,$AA25-SUM($S173:BS173),BS173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BT173)+BT173>$AA25,$AA25-SUM($S173:BT173),BT173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BU173)+BU173>$AA25,$AA25-SUM($S173:BU173),BU173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BV173)+BV173>$AA25,$AA25-SUM($S173:BV173),BV173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BW173)+BW173>$AA25,$AA25-SUM($S173:BW173),BW173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BX173)+BX173>$AA25,$AA25-SUM($S173:BX173),BX173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BY173)+BY173>$AA25,$AA25-SUM($S173:BY173),BY173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:BZ173)+BZ173>$AA25,$AA25-SUM($S173:BZ173),BZ173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CA173)+CA173>$AA25,$AA25-SUM($S173:CA173),CA173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CB173)+CB173>$AA25,$AA25-SUM($S173:CB173),CB173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CC173)+CC173>$AA25,$AA25-SUM($S173:CC173),CC173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CD173)+CD173>$AA25,$AA25-SUM($S173:CD173),CD173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CE173)+CE173>$AA25,$AA25-SUM($S173:CE173),CE173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CF173)+CF173>$AA25,$AA25-SUM($S173:CF173),CF173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CG173)+CG173>$AA25,$AA25-SUM($S173:CG173),CG173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CH173)+CH173>$AA25,$AA25-SUM($S173:CH173),CH173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CI173)+CI173>$AA25,$AA25-SUM($S173:CI173),CI173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CJ173)+CJ173>$AA25,$AA25-SUM($S173:CJ173),CJ173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CK173)+CK173>$AA25,$AA25-SUM($S173:CK173),CK173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CL173)+CL173>$AA25,$AA25-SUM($S173:CL173),CL173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CM173)+CM173>$AA25,$AA25-SUM($S173:CM173),CM173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CN173)+CN173>$AA25,$AA25-SUM($S173:CN173),CN173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CO173)+CO173>$AA25,$AA25-SUM($S173:CO173),CO173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CP173)+CP173>$AA25,$AA25-SUM($S173:CP173),CP173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CQ173)+CQ173>$AA25,$AA25-SUM($S173:CQ173),CQ173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CR173)+CR173>$AA25,$AA25-SUM($S173:CR173),CR173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CS173)+CS173>$AA25,$AA25-SUM($S173:CS173),CS173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CT173)+CT173>$AA25,$AA25-SUM($S173:CT173),CT173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CU173)+CU173>$AA25,$AA25-SUM($S173:CU173),CU173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CV173)+CV173>$AA25,$AA25-SUM($S173:CV173),CV173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CW173)+CW173>$AA25,$AA25-SUM($S173:CW173),CW173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CX173)+CX173>$AA25,$AA25-SUM($S173:CX173),CX173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CY173)+CY173>$AA25,$AA25-SUM($S173:CY173),CY173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:CZ173)+CZ173>$AA25,$AA25-SUM($S173:CZ173),CZ173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:DA173)+DA173>$AA25,$AA25-SUM($S173:DA173),DA173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:DB173)+DB173>$AA25,$AA25-SUM($S173:DB173),DB173)","v":4.0710749999999979E-5},{"$f":"IF(SUM($S173:DC173)+DC173>$AA25,$AA25-SUM($S173:DC173),DC173)","v":3.903127820947816E-18},{"$f":"IF(SUM($S173:DD173)+DD173>$AA25,$AA25-SUM($S173:DD173),DD173)","v":3.903127820947816E-18},{"$f":"IF(SUM($S173:DE173)+DE173>$AA25,$AA25-SUM($S173:DE173),DE173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DF173)+DF173>$AA25,$AA25-SUM($S173:DF173),DF173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DG173)+DG173>$AA25,$AA25-SUM($S173:DG173),DG173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DH173)+DH173>$AA25,$AA25-SUM($S173:DH173),DH173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DI173)+DI173>$AA25,$AA25-SUM($S173:DI173),DI173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DJ173)+DJ173>$AA25,$AA25-SUM($S173:DJ173),DJ173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DK173)+DK173>$AA25,$AA25-SUM($S173:DK173),DK173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DL173)+DL173>$AA25,$AA25-SUM($S173:DL173),DL173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DM173)+DM173>$AA25,$AA25-SUM($S173:DM173),DM173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DN173)+DN173>$AA25,$AA25-SUM($S173:DN173),DN173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DO173)+DO173>$AA25,$AA25-SUM($S173:DO173),DO173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DP173)+DP173>$AA25,$AA25-SUM($S173:DP173),DP173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DQ173)+DQ173>$AA25,$AA25-SUM($S173:DQ173),DQ173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DR173)+DR173>$AA25,$AA25-SUM($S173:DR173),DR173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DS173)+DS173>$AA25,$AA25-SUM($S173:DS173),DS173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DT173)+DT173>$AA25,$AA25-SUM($S173:DT173),DT173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DU173)+DU173>$AA25,$AA25-SUM($S173:DU173),DU173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DV173)+DV173>$AA25,$AA25-SUM($S173:DV173),DV173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DW173)+DW173>$AA25,$AA25-SUM($S173:DW173),DW173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DX173)+DX173>$AA25,$AA25-SUM($S173:DX173),DX173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DY173)+DY173>$AA25,$AA25-SUM($S173:DY173),DY173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:DZ173)+DZ173>$AA25,$AA25-SUM($S173:DZ173),DZ173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EA173)+EA173>$AA25,$AA25-SUM($S173:EA173),EA173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EB173)+EB173>$AA25,$AA25-SUM($S173:EB173),EB173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EC173)+EC173>$AA25,$AA25-SUM($S173:EC173),EC173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:ED173)+ED173>$AA25,$AA25-SUM($S173:ED173),ED173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EE173)+EE173>$AA25,$AA25-SUM($S173:EE173),EE173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EF173)+EF173>$AA25,$AA25-SUM($S173:EF173),EF173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EG173)+EG173>$AA25,$AA25-SUM($S173:EG173),EG173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EH173)+EH173>$AA25,$AA25-SUM($S173:EH173),EH173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EI173)+EI173>$AA25,$AA25-SUM($S173:EI173),EI173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EJ173)+EJ173>$AA25,$AA25-SUM($S173:EJ173),EJ173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EK173)+EK173>$AA25,$AA25-SUM($S173:EK173),EK173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EL173)+EL173>$AA25,$AA25-SUM($S173:EL173),EL173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EM173)+EM173>$AA25,$AA25-SUM($S173:EM173),EM173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EN173)+EN173>$AA25,$AA25-SUM($S173:EN173),EN173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EO173)+EO173>$AA25,$AA25-SUM($S173:EO173),EO173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EP173)+EP173>$AA25,$AA25-SUM($S173:EP173),EP173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EQ173)+EQ173>$AA25,$AA25-SUM($S173:EQ173),EQ173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:ER173)+ER173>$AA25,$AA25-SUM($S173:ER173),ER173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:ES173)+ES173>$AA25,$AA25-SUM($S173:ES173),ES173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:ET173)+ET173>$AA25,$AA25-SUM($S173:ET173),ET173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EU173)+EU173>$AA25,$AA25-SUM($S173:EU173),EU173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EV173)+EV173>$AA25,$AA25-SUM($S173:EV173),EV173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EW173)+EW173>$AA25,$AA25-SUM($S173:EW173),EW173)","v":-3.903127820947816E-18},{"$f":"IF(SUM($S173:EX173)+EX173>$AA25,$AA25-SUM($S173:EX173),EX173)","v":-3.903127820947816E-18}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2537E-4,{"$f":"IF(SUM($S174:AB174)+AB174>$AA26,$AA26-SUM($S174:AB174),AB174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AC174)+AC174>$AA26,$AA26-SUM($S174:AC174),AC174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AD174)+AD174>$AA26,$AA26-SUM($S174:AD174),AD174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AE174)+AE174>$AA26,$AA26-SUM($S174:AE174),AE174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AF174)+AF174>$AA26,$AA26-SUM($S174:AF174),AF174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AG174)+AG174>$AA26,$AA26-SUM($S174:AG174),AG174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AH174)+AH174>$AA26,$AA26-SUM($S174:AH174),AH174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AI174)+AI174>$AA26,$AA26-SUM($S174:AI174),AI174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AJ174)+AJ174>$AA26,$AA26-SUM($S174:AJ174),AJ174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AK174)+AK174>$AA26,$AA26-SUM($S174:AK174),AK174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AL174)+AL174>$AA26,$AA26-SUM($S174:AL174),AL174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AM174)+AM174>$AA26,$AA26-SUM($S174:AM174),AM174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AN174)+AN174>$AA26,$AA26-SUM($S174:AN174),AN174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AO174)+AO174>$AA26,$AA26-SUM($S174:AO174),AO174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AP174)+AP174>$AA26,$AA26-SUM($S174:AP174),AP174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AQ174)+AQ174>$AA26,$AA26-SUM($S174:AQ174),AQ174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AR174)+AR174>$AA26,$AA26-SUM($S174:AR174),AR174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AS174)+AS174>$AA26,$AA26-SUM($S174:AS174),AS174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AT174)+AT174>$AA26,$AA26-SUM($S174:AT174),AT174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AU174)+AU174>$AA26,$AA26-SUM($S174:AU174),AU174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AV174)+AV174>$AA26,$AA26-SUM($S174:AV174),AV174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AW174)+AW174>$AA26,$AA26-SUM($S174:AW174),AW174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AX174)+AX174>$AA26,$AA26-SUM($S174:AX174),AX174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AY174)+AY174>$AA26,$AA26-SUM($S174:AY174),AY174)","v":1.2537E-4},{"$f":"IF(SUM($S174:AZ174)+AZ174>$AA26,$AA26-SUM($S174:AZ174),AZ174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BA174)+BA174>$AA26,$AA26-SUM($S174:BA174),BA174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BB174)+BB174>$AA26,$AA26-SUM($S174:BB174),BB174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BC174)+BC174>$AA26,$AA26-SUM($S174:BC174),BC174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BD174)+BD174>$AA26,$AA26-SUM($S174:BD174),BD174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BE174)+BE174>$AA26,$AA26-SUM($S174:BE174),BE174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BF174)+BF174>$AA26,$AA26-SUM($S174:BF174),BF174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BG174)+BG174>$AA26,$AA26-SUM($S174:BG174),BG174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BH174)+BH174>$AA26,$AA26-SUM($S174:BH174),BH174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BI174)+BI174>$AA26,$AA26-SUM($S174:BI174),BI174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BJ174)+BJ174>$AA26,$AA26-SUM($S174:BJ174),BJ174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BK174)+BK174>$AA26,$AA26-SUM($S174:BK174),BK174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BL174)+BL174>$AA26,$AA26-SUM($S174:BL174),BL174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BM174)+BM174>$AA26,$AA26-SUM($S174:BM174),BM174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BN174)+BN174>$AA26,$AA26-SUM($S174:BN174),BN174)","v":1.2537E-4},{"$f":"IF(SUM($S174:BO174)+BO174>$AA26,$AA26-SUM($S174:BO174),BO174)","v":8.6736173798840355E-19},{"$f":"IF(SUM($S174:BP174)+BP174>$AA26,$AA26-SUM($S174:BP174),BP174)","v":8.6736173798840355E-19},{"$f":"IF(SUM($S174:BQ174)+BQ174>$AA26,$AA26-SUM($S174:BQ174),BQ174)","v":8.6736173798840355E-19},{"$f":"IF(SUM($S174:BR174)+BR174>$AA26,$AA26-SUM($S174:BR174),BR174)","v":8.6736173798840355E-19},{"$f":"IF(SUM($S174:BS174)+BS174>$AA26,$AA26-SUM($S174:BS174),BS174)","v":8.6736173798840355E-19},{"$f":"IF(SUM($S174:BT174)+BT174>$AA26,$AA26-SUM($S174:BT174),BT174)","v":8.6736173798840355E-19},{"$f":"IF(SUM($S174:BU174)+BU174>$AA26,$AA26-SUM($S174:BU174),BU174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:BV174)+BV174>$AA26,$AA26-SUM($S174:BV174),BV174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:BW174)+BW174>$AA26,$AA26-SUM($S174:BW174),BW174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:BX174)+BX174>$AA26,$AA26-SUM($S174:BX174),BX174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:BY174)+BY174>$AA26,$AA26-SUM($S174:BY174),BY174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:BZ174)+BZ174>$AA26,$AA26-SUM($S174:BZ174),BZ174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CA174)+CA174>$AA26,$AA26-SUM($S174:CA174),CA174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CB174)+CB174>$AA26,$AA26-SUM($S174:CB174),CB174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CC174)+CC174>$AA26,$AA26-SUM($S174:CC174),CC174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CD174)+CD174>$AA26,$AA26-SUM($S174:CD174),CD174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CE174)+CE174>$AA26,$AA26-SUM($S174:CE174),CE174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CF174)+CF174>$AA26,$AA26-SUM($S174:CF174),CF174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CG174)+CG174>$AA26,$AA26-SUM($S174:CG174),CG174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CH174)+CH174>$AA26,$AA26-SUM($S174:CH174),CH174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CI174)+CI174>$AA26,$AA26-SUM($S174:CI174),CI174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CJ174)+CJ174>$AA26,$AA26-SUM($S174:CJ174),CJ174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CK174)+CK174>$AA26,$AA26-SUM($S174:CK174),CK174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CL174)+CL174>$AA26,$AA26-SUM($S174:CL174),CL174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CM174)+CM174>$AA26,$AA26-SUM($S174:CM174),CM174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CN174)+CN174>$AA26,$AA26-SUM($S174:CN174),CN174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CO174)+CO174>$AA26,$AA26-SUM($S174:CO174),CO174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CP174)+CP174>$AA26,$AA26-SUM($S174:CP174),CP174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CQ174)+CQ174>$AA26,$AA26-SUM($S174:CQ174),CQ174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CR174)+CR174>$AA26,$AA26-SUM($S174:CR174),CR174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CS174)+CS174>$AA26,$AA26-SUM($S174:CS174),CS174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CT174)+CT174>$AA26,$AA26-SUM($S174:CT174),CT174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CU174)+CU174>$AA26,$AA26-SUM($S174:CU174),CU174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CV174)+CV174>$AA26,$AA26-SUM($S174:CV174),CV174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CW174)+CW174>$AA26,$AA26-SUM($S174:CW174),CW174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CX174)+CX174>$AA26,$AA26-SUM($S174:CX174),CX174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CY174)+CY174>$AA26,$AA26-SUM($S174:CY174),CY174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:CZ174)+CZ174>$AA26,$AA26-SUM($S174:CZ174),CZ174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DA174)+DA174>$AA26,$AA26-SUM($S174:DA174),DA174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DB174)+DB174>$AA26,$AA26-SUM($S174:DB174),DB174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DC174)+DC174>$AA26,$AA26-SUM($S174:DC174),DC174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DD174)+DD174>$AA26,$AA26-SUM($S174:DD174),DD174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DE174)+DE174>$AA26,$AA26-SUM($S174:DE174),DE174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DF174)+DF174>$AA26,$AA26-SUM($S174:DF174),DF174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DG174)+DG174>$AA26,$AA26-SUM($S174:DG174),DG174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DH174)+DH174>$AA26,$AA26-SUM($S174:DH174),DH174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DI174)+DI174>$AA26,$AA26-SUM($S174:DI174),DI174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DJ174)+DJ174>$AA26,$AA26-SUM($S174:DJ174),DJ174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DK174)+DK174>$AA26,$AA26-SUM($S174:DK174),DK174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DL174)+DL174>$AA26,$AA26-SUM($S174:DL174),DL174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DM174)+DM174>$AA26,$AA26-SUM($S174:DM174),DM174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DN174)+DN174>$AA26,$AA26-SUM($S174:DN174),DN174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DO174)+DO174>$AA26,$AA26-SUM($S174:DO174),DO174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DP174)+DP174>$AA26,$AA26-SUM($S174:DP174),DP174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DQ174)+DQ174>$AA26,$AA26-SUM($S174:DQ174),DQ174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DR174)+DR174>$AA26,$AA26-SUM($S174:DR174),DR174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DS174)+DS174>$AA26,$AA26-SUM($S174:DS174),DS174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DT174)+DT174>$AA26,$AA26-SUM($S174:DT174),DT174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DU174)+DU174>$AA26,$AA26-SUM($S174:DU174),DU174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DV174)+DV174>$AA26,$AA26-SUM($S174:DV174),DV174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DW174)+DW174>$AA26,$AA26-SUM($S174:DW174),DW174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DX174)+DX174>$AA26,$AA26-SUM($S174:DX174),DX174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DY174)+DY174>$AA26,$AA26-SUM($S174:DY174),DY174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:DZ174)+DZ174>$AA26,$AA26-SUM($S174:DZ174),DZ174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EA174)+EA174>$AA26,$AA26-SUM($S174:EA174),EA174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EB174)+EB174>$AA26,$AA26-SUM($S174:EB174),EB174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EC174)+EC174>$AA26,$AA26-SUM($S174:EC174),EC174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:ED174)+ED174>$AA26,$AA26-SUM($S174:ED174),ED174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EE174)+EE174>$AA26,$AA26-SUM($S174:EE174),EE174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EF174)+EF174>$AA26,$AA26-SUM($S174:EF174),EF174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EG174)+EG174>$AA26,$AA26-SUM($S174:EG174),EG174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EH174)+EH174>$AA26,$AA26-SUM($S174:EH174),EH174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EI174)+EI174>$AA26,$AA26-SUM($S174:EI174),EI174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EJ174)+EJ174>$AA26,$AA26-SUM($S174:EJ174),EJ174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EK174)+EK174>$AA26,$AA26-SUM($S174:EK174),EK174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EL174)+EL174>$AA26,$AA26-SUM($S174:EL174),EL174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EM174)+EM174>$AA26,$AA26-SUM($S174:EM174),EM174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EN174)+EN174>$AA26,$AA26-SUM($S174:EN174),EN174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EO174)+EO174>$AA26,$AA26-SUM($S174:EO174),EO174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EP174)+EP174>$AA26,$AA26-SUM($S174:EP174),EP174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EQ174)+EQ174>$AA26,$AA26-SUM($S174:EQ174),EQ174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:ER174)+ER174>$AA26,$AA26-SUM($S174:ER174),ER174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:ES174)+ES174>$AA26,$AA26-SUM($S174:ES174),ES174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:ET174)+ET174>$AA26,$AA26-SUM($S174:ET174),ET174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EU174)+EU174>$AA26,$AA26-SUM($S174:EU174),EU174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EV174)+EV174>$AA26,$AA26-SUM($S174:EV174),EV174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EW174)+EW174>$AA26,$AA26-SUM($S174:EW174),EW174)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($S174:EX174)+EX174>$AA26,$AA26-SUM($S174:EX174),EX174)","v":-4.3368086899420177E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S175:AB175)+AB175>$AA27,$AA27-SUM($S175:AB175),AB175)","v":0},{"$f":"IF(SUM($S175:AC175)+AC175>$AA27,$AA27-SUM($S175:AC175),AC175)","v":0},{"$f":"IF(SUM($S175:AD175)+AD175>$AA27,$AA27-SUM($S175:AD175),AD175)","v":0},{"$f":"IF(SUM($S175:AE175)+AE175>$AA27,$AA27-SUM($S175:AE175),AE175)","v":0},{"$f":"IF(SUM($S175:AF175)+AF175>$AA27,$AA27-SUM($S175:AF175),AF175)","v":0},{"$f":"IF(SUM($S175:AG175)+AG175>$AA27,$AA27-SUM($S175:AG175),AG175)","v":0},{"$f":"IF(SUM($S175:AH175)+AH175>$AA27,$AA27-SUM($S175:AH175),AH175)","v":0},{"$f":"IF(SUM($S175:AI175)+AI175>$AA27,$AA27-SUM($S175:AI175),AI175)","v":0},{"$f":"IF(SUM($S175:AJ175)+AJ175>$AA27,$AA27-SUM($S175:AJ175),AJ175)","v":0},{"$f":"IF(SUM($S175:AK175)+AK175>$AA27,$AA27-SUM($S175:AK175),AK175)","v":0},{"$f":"IF(SUM($S175:AL175)+AL175>$AA27,$AA27-SUM($S175:AL175),AL175)","v":0},{"$f":"IF(SUM($S175:AM175)+AM175>$AA27,$AA27-SUM($S175:AM175),AM175)","v":0},{"$f":"IF(SUM($S175:AN175)+AN175>$AA27,$AA27-SUM($S175:AN175),AN175)","v":0},{"$f":"IF(SUM($S175:AO175)+AO175>$AA27,$AA27-SUM($S175:AO175),AO175)","v":0},{"$f":"IF(SUM($S175:AP175)+AP175>$AA27,$AA27-SUM($S175:AP175),AP175)","v":0},{"$f":"IF(SUM($S175:AQ175)+AQ175>$AA27,$AA27-SUM($S175:AQ175),AQ175)","v":0},{"$f":"IF(SUM($S175:AR175)+AR175>$AA27,$AA27-SUM($S175:AR175),AR175)","v":0},{"$f":"IF(SUM($S175:AS175)+AS175>$AA27,$AA27-SUM($S175:AS175),AS175)","v":0},{"$f":"IF(SUM($S175:AT175)+AT175>$AA27,$AA27-SUM($S175:AT175),AT175)","v":0},{"$f":"IF(SUM($S175:AU175)+AU175>$AA27,$AA27-SUM($S175:AU175),AU175)","v":0},{"$f":"IF(SUM($S175:AV175)+AV175>$AA27,$AA27-SUM($S175:AV175),AV175)","v":0},{"$f":"IF(SUM($S175:AW175)+AW175>$AA27,$AA27-SUM($S175:AW175),AW175)","v":0},{"$f":"IF(SUM($S175:AX175)+AX175>$AA27,$AA27-SUM($S175:AX175),AX175)","v":0},{"$f":"IF(SUM($S175:AY175)+AY175>$AA27,$AA27-SUM($S175:AY175),AY175)","v":0},{"$f":"IF(SUM($S175:AZ175)+AZ175>$AA27,$AA27-SUM($S175:AZ175),AZ175)","v":0},{"$f":"IF(SUM($S175:BA175)+BA175>$AA27,$AA27-SUM($S175:BA175),BA175)","v":0},{"$f":"IF(SUM($S175:BB175)+BB175>$AA27,$AA27-SUM($S175:BB175),BB175)","v":0},{"$f":"IF(SUM($S175:BC175)+BC175>$AA27,$AA27-SUM($S175:BC175),BC175)","v":0},{"$f":"IF(SUM($S175:BD175)+BD175>$AA27,$AA27-SUM($S175:BD175),BD175)","v":0},{"$f":"IF(SUM($S175:BE175)+BE175>$AA27,$AA27-SUM($S175:BE175),BE175)","v":0},{"$f":"IF(SUM($S175:BF175)+BF175>$AA27,$AA27-SUM($S175:BF175),BF175)","v":0},{"$f":"IF(SUM($S175:BG175)+BG175>$AA27,$AA27-SUM($S175:BG175),BG175)","v":0},{"$f":"IF(SUM($S175:BH175)+BH175>$AA27,$AA27-SUM($S175:BH175),BH175)","v":0},{"$f":"IF(SUM($S175:BI175)+BI175>$AA27,$AA27-SUM($S175:BI175),BI175)","v":0},{"$f":"IF(SUM($S175:BJ175)+BJ175>$AA27,$AA27-SUM($S175:BJ175),BJ175)","v":0},{"$f":"IF(SUM($S175:BK175)+BK175>$AA27,$AA27-SUM($S175:BK175),BK175)","v":0},{"$f":"IF(SUM($S175:BL175)+BL175>$AA27,$AA27-SUM($S175:BL175),BL175)","v":0},{"$f":"IF(SUM($S175:BM175)+BM175>$AA27,$AA27-SUM($S175:BM175),BM175)","v":0},{"$f":"IF(SUM($S175:BN175)+BN175>$AA27,$AA27-SUM($S175:BN175),BN175)","v":0},{"$f":"IF(SUM($S175:BO175)+BO175>$AA27,$AA27-SUM($S175:BO175),BO175)","v":0},{"$f":"IF(SUM($S175:BP175)+BP175>$AA27,$AA27-SUM($S175:BP175),BP175)","v":0},{"$f":"IF(SUM($S175:BQ175)+BQ175>$AA27,$AA27-SUM($S175:BQ175),BQ175)","v":0},{"$f":"IF(SUM($S175:BR175)+BR175>$AA27,$AA27-SUM($S175:BR175),BR175)","v":0},{"$f":"IF(SUM($S175:BS175)+BS175>$AA27,$AA27-SUM($S175:BS175),BS175)","v":0},{"$f":"IF(SUM($S175:BT175)+BT175>$AA27,$AA27-SUM($S175:BT175),BT175)","v":0},{"$f":"IF(SUM($S175:BU175)+BU175>$AA27,$AA27-SUM($S175:BU175),BU175)","v":0},{"$f":"IF(SUM($S175:BV175)+BV175>$AA27,$AA27-SUM($S175:BV175),BV175)","v":0},{"$f":"IF(SUM($S175:BW175)+BW175>$AA27,$AA27-SUM($S175:BW175),BW175)","v":0},{"$f":"IF(SUM($S175:BX175)+BX175>$AA27,$AA27-SUM($S175:BX175),BX175)","v":0},{"$f":"IF(SUM($S175:BY175)+BY175>$AA27,$AA27-SUM($S175:BY175),BY175)","v":0},{"$f":"IF(SUM($S175:BZ175)+BZ175>$AA27,$AA27-SUM($S175:BZ175),BZ175)","v":0},{"$f":"IF(SUM($S175:CA175)+CA175>$AA27,$AA27-SUM($S175:CA175),CA175)","v":0},{"$f":"IF(SUM($S175:CB175)+CB175>$AA27,$AA27-SUM($S175:CB175),CB175)","v":0},{"$f":"IF(SUM($S175:CC175)+CC175>$AA27,$AA27-SUM($S175:CC175),CC175)","v":0},{"$f":"IF(SUM($S175:CD175)+CD175>$AA27,$AA27-SUM($S175:CD175),CD175)","v":0},{"$f":"IF(SUM($S175:CE175)+CE175>$AA27,$AA27-SUM($S175:CE175),CE175)","v":0},{"$f":"IF(SUM($S175:CF175)+CF175>$AA27,$AA27-SUM($S175:CF175),CF175)","v":0},{"$f":"IF(SUM($S175:CG175)+CG175>$AA27,$AA27-SUM($S175:CG175),CG175)","v":0},{"$f":"IF(SUM($S175:CH175)+CH175>$AA27,$AA27-SUM($S175:CH175),CH175)","v":0},{"$f":"IF(SUM($S175:CI175)+CI175>$AA27,$AA27-SUM($S175:CI175),CI175)","v":0},{"$f":"IF(SUM($S175:CJ175)+CJ175>$AA27,$AA27-SUM($S175:CJ175),CJ175)","v":0},{"$f":"IF(SUM($S175:CK175)+CK175>$AA27,$AA27-SUM($S175:CK175),CK175)","v":0},{"$f":"IF(SUM($S175:CL175)+CL175>$AA27,$AA27-SUM($S175:CL175),CL175)","v":0},{"$f":"IF(SUM($S175:CM175)+CM175>$AA27,$AA27-SUM($S175:CM175),CM175)","v":0},{"$f":"IF(SUM($S175:CN175)+CN175>$AA27,$AA27-SUM($S175:CN175),CN175)","v":0},{"$f":"IF(SUM($S175:CO175)+CO175>$AA27,$AA27-SUM($S175:CO175),CO175)","v":0},{"$f":"IF(SUM($S175:CP175)+CP175>$AA27,$AA27-SUM($S175:CP175),CP175)","v":0},{"$f":"IF(SUM($S175:CQ175)+CQ175>$AA27,$AA27-SUM($S175:CQ175),CQ175)","v":0},{"$f":"IF(SUM($S175:CR175)+CR175>$AA27,$AA27-SUM($S175:CR175),CR175)","v":0},{"$f":"IF(SUM($S175:CS175)+CS175>$AA27,$AA27-SUM($S175:CS175),CS175)","v":0},{"$f":"IF(SUM($S175:CT175)+CT175>$AA27,$AA27-SUM($S175:CT175),CT175)","v":0},{"$f":"IF(SUM($S175:CU175)+CU175>$AA27,$AA27-SUM($S175:CU175),CU175)","v":0},{"$f":"IF(SUM($S175:CV175)+CV175>$AA27,$AA27-SUM($S175:CV175),CV175)","v":0},{"$f":"IF(SUM($S175:CW175)+CW175>$AA27,$AA27-SUM($S175:CW175),CW175)","v":0},{"$f":"IF(SUM($S175:CX175)+CX175>$AA27,$AA27-SUM($S175:CX175),CX175)","v":0},{"$f":"IF(SUM($S175:CY175)+CY175>$AA27,$AA27-SUM($S175:CY175),CY175)","v":0},{"$f":"IF(SUM($S175:CZ175)+CZ175>$AA27,$AA27-SUM($S175:CZ175),CZ175)","v":0},{"$f":"IF(SUM($S175:DA175)+DA175>$AA27,$AA27-SUM($S175:DA175),DA175)","v":0},{"$f":"IF(SUM($S175:DB175)+DB175>$AA27,$AA27-SUM($S175:DB175),DB175)","v":0},{"$f":"IF(SUM($S175:DC175)+DC175>$AA27,$AA27-SUM($S175:DC175),DC175)","v":0},{"$f":"IF(SUM($S175:DD175)+DD175>$AA27,$AA27-SUM($S175:DD175),DD175)","v":0},{"$f":"IF(SUM($S175:DE175)+DE175>$AA27,$AA27-SUM($S175:DE175),DE175)","v":0},{"$f":"IF(SUM($S175:DF175)+DF175>$AA27,$AA27-SUM($S175:DF175),DF175)","v":0},{"$f":"IF(SUM($S175:DG175)+DG175>$AA27,$AA27-SUM($S175:DG175),DG175)","v":0},{"$f":"IF(SUM($S175:DH175)+DH175>$AA27,$AA27-SUM($S175:DH175),DH175)","v":0},{"$f":"IF(SUM($S175:DI175)+DI175>$AA27,$AA27-SUM($S175:DI175),DI175)","v":0},{"$f":"IF(SUM($S175:DJ175)+DJ175>$AA27,$AA27-SUM($S175:DJ175),DJ175)","v":0},{"$f":"IF(SUM($S175:DK175)+DK175>$AA27,$AA27-SUM($S175:DK175),DK175)","v":0},{"$f":"IF(SUM($S175:DL175)+DL175>$AA27,$AA27-SUM($S175:DL175),DL175)","v":0},{"$f":"IF(SUM($S175:DM175)+DM175>$AA27,$AA27-SUM($S175:DM175),DM175)","v":0},{"$f":"IF(SUM($S175:DN175)+DN175>$AA27,$AA27-SUM($S175:DN175),DN175)","v":0},{"$f":"IF(SUM($S175:DO175)+DO175>$AA27,$AA27-SUM($S175:DO175),DO175)","v":0},{"$f":"IF(SUM($S175:DP175)+DP175>$AA27,$AA27-SUM($S175:DP175),DP175)","v":0},{"$f":"IF(SUM($S175:DQ175)+DQ175>$AA27,$AA27-SUM($S175:DQ175),DQ175)","v":0},{"$f":"IF(SUM($S175:DR175)+DR175>$AA27,$AA27-SUM($S175:DR175),DR175)","v":0},{"$f":"IF(SUM($S175:DS175)+DS175>$AA27,$AA27-SUM($S175:DS175),DS175)","v":0},{"$f":"IF(SUM($S175:DT175)+DT175>$AA27,$AA27-SUM($S175:DT175),DT175)","v":0},{"$f":"IF(SUM($S175:DU175)+DU175>$AA27,$AA27-SUM($S175:DU175),DU175)","v":0},{"$f":"IF(SUM($S175:DV175)+DV175>$AA27,$AA27-SUM($S175:DV175),DV175)","v":0},{"$f":"IF(SUM($S175:DW175)+DW175>$AA27,$AA27-SUM($S175:DW175),DW175)","v":0},{"$f":"IF(SUM($S175:DX175)+DX175>$AA27,$AA27-SUM($S175:DX175),DX175)","v":0},{"$f":"IF(SUM($S175:DY175)+DY175>$AA27,$AA27-SUM($S175:DY175),DY175)","v":0},{"$f":"IF(SUM($S175:DZ175)+DZ175>$AA27,$AA27-SUM($S175:DZ175),DZ175)","v":0},{"$f":"IF(SUM($S175:EA175)+EA175>$AA27,$AA27-SUM($S175:EA175),EA175)","v":0},{"$f":"IF(SUM($S175:EB175)+EB175>$AA27,$AA27-SUM($S175:EB175),EB175)","v":0},{"$f":"IF(SUM($S175:EC175)+EC175>$AA27,$AA27-SUM($S175:EC175),EC175)","v":0},{"$f":"IF(SUM($S175:ED175)+ED175>$AA27,$AA27-SUM($S175:ED175),ED175)","v":0},{"$f":"IF(SUM($S175:EE175)+EE175>$AA27,$AA27-SUM($S175:EE175),EE175)","v":0},{"$f":"IF(SUM($S175:EF175)+EF175>$AA27,$AA27-SUM($S175:EF175),EF175)","v":0},{"$f":"IF(SUM($S175:EG175)+EG175>$AA27,$AA27-SUM($S175:EG175),EG175)","v":0},{"$f":"IF(SUM($S175:EH175)+EH175>$AA27,$AA27-SUM($S175:EH175),EH175)","v":0},{"$f":"IF(SUM($S175:EI175)+EI175>$AA27,$AA27-SUM($S175:EI175),EI175)","v":0},{"$f":"IF(SUM($S175:EJ175)+EJ175>$AA27,$AA27-SUM($S175:EJ175),EJ175)","v":0},{"$f":"IF(SUM($S175:EK175)+EK175>$AA27,$AA27-SUM($S175:EK175),EK175)","v":0},{"$f":"IF(SUM($S175:EL175)+EL175>$AA27,$AA27-SUM($S175:EL175),EL175)","v":0},{"$f":"IF(SUM($S175:EM175)+EM175>$AA27,$AA27-SUM($S175:EM175),EM175)","v":0},{"$f":"IF(SUM($S175:EN175)+EN175>$AA27,$AA27-SUM($S175:EN175),EN175)","v":0},{"$f":"IF(SUM($S175:EO175)+EO175>$AA27,$AA27-SUM($S175:EO175),EO175)","v":0},{"$f":"IF(SUM($S175:EP175)+EP175>$AA27,$AA27-SUM($S175:EP175),EP175)","v":0},{"$f":"IF(SUM($S175:EQ175)+EQ175>$AA27,$AA27-SUM($S175:EQ175),EQ175)","v":0},{"$f":"IF(SUM($S175:ER175)+ER175>$AA27,$AA27-SUM($S175:ER175),ER175)","v":0},{"$f":"IF(SUM($S175:ES175)+ES175>$AA27,$AA27-SUM($S175:ES175),ES175)","v":0},{"$f":"IF(SUM($S175:ET175)+ET175>$AA27,$AA27-SUM($S175:ET175),ET175)","v":0},{"$f":"IF(SUM($S175:EU175)+EU175>$AA27,$AA27-SUM($S175:EU175),EU175)","v":0},{"$f":"IF(SUM($S175:EV175)+EV175>$AA27,$AA27-SUM($S175:EV175),EV175)","v":0},{"$f":"IF(SUM($S175:EW175)+EW175>$AA27,$AA27-SUM($S175:EW175),EW175)","v":0},{"$f":"IF(SUM($S175:EX175)+EX175>$AA27,$AA27-SUM($S175:EX175),EX175)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S176:AB176)+AB176>$AA28,$AA28-SUM($S176:AB176),AB176)","v":0},{"$f":"IF(SUM($S176:AC176)+AC176>$AA28,$AA28-SUM($S176:AC176),AC176)","v":0},{"$f":"IF(SUM($S176:AD176)+AD176>$AA28,$AA28-SUM($S176:AD176),AD176)","v":0},{"$f":"IF(SUM($S176:AE176)+AE176>$AA28,$AA28-SUM($S176:AE176),AE176)","v":0},{"$f":"IF(SUM($S176:AF176)+AF176>$AA28,$AA28-SUM($S176:AF176),AF176)","v":0},{"$f":"IF(SUM($S176:AG176)+AG176>$AA28,$AA28-SUM($S176:AG176),AG176)","v":0},{"$f":"IF(SUM($S176:AH176)+AH176>$AA28,$AA28-SUM($S176:AH176),AH176)","v":0},{"$f":"IF(SUM($S176:AI176)+AI176>$AA28,$AA28-SUM($S176:AI176),AI176)","v":0},{"$f":"IF(SUM($S176:AJ176)+AJ176>$AA28,$AA28-SUM($S176:AJ176),AJ176)","v":0},{"$f":"IF(SUM($S176:AK176)+AK176>$AA28,$AA28-SUM($S176:AK176),AK176)","v":0},{"$f":"IF(SUM($S176:AL176)+AL176>$AA28,$AA28-SUM($S176:AL176),AL176)","v":0},{"$f":"IF(SUM($S176:AM176)+AM176>$AA28,$AA28-SUM($S176:AM176),AM176)","v":0},{"$f":"IF(SUM($S176:AN176)+AN176>$AA28,$AA28-SUM($S176:AN176),AN176)","v":0},{"$f":"IF(SUM($S176:AO176)+AO176>$AA28,$AA28-SUM($S176:AO176),AO176)","v":0},{"$f":"IF(SUM($S176:AP176)+AP176>$AA28,$AA28-SUM($S176:AP176),AP176)","v":0},{"$f":"IF(SUM($S176:AQ176)+AQ176>$AA28,$AA28-SUM($S176:AQ176),AQ176)","v":0},{"$f":"IF(SUM($S176:AR176)+AR176>$AA28,$AA28-SUM($S176:AR176),AR176)","v":0},{"$f":"IF(SUM($S176:AS176)+AS176>$AA28,$AA28-SUM($S176:AS176),AS176)","v":0},{"$f":"IF(SUM($S176:AT176)+AT176>$AA28,$AA28-SUM($S176:AT176),AT176)","v":0},{"$f":"IF(SUM($S176:AU176)+AU176>$AA28,$AA28-SUM($S176:AU176),AU176)","v":0},{"$f":"IF(SUM($S176:AV176)+AV176>$AA28,$AA28-SUM($S176:AV176),AV176)","v":0},{"$f":"IF(SUM($S176:AW176)+AW176>$AA28,$AA28-SUM($S176:AW176),AW176)","v":0},{"$f":"IF(SUM($S176:AX176)+AX176>$AA28,$AA28-SUM($S176:AX176),AX176)","v":0},{"$f":"IF(SUM($S176:AY176)+AY176>$AA28,$AA28-SUM($S176:AY176),AY176)","v":0},{"$f":"IF(SUM($S176:AZ176)+AZ176>$AA28,$AA28-SUM($S176:AZ176),AZ176)","v":0},{"$f":"IF(SUM($S176:BA176)+BA176>$AA28,$AA28-SUM($S176:BA176),BA176)","v":0},{"$f":"IF(SUM($S176:BB176)+BB176>$AA28,$AA28-SUM($S176:BB176),BB176)","v":0},{"$f":"IF(SUM($S176:BC176)+BC176>$AA28,$AA28-SUM($S176:BC176),BC176)","v":0},{"$f":"IF(SUM($S176:BD176)+BD176>$AA28,$AA28-SUM($S176:BD176),BD176)","v":0},{"$f":"IF(SUM($S176:BE176)+BE176>$AA28,$AA28-SUM($S176:BE176),BE176)","v":0},{"$f":"IF(SUM($S176:BF176)+BF176>$AA28,$AA28-SUM($S176:BF176),BF176)","v":0},{"$f":"IF(SUM($S176:BG176)+BG176>$AA28,$AA28-SUM($S176:BG176),BG176)","v":0},{"$f":"IF(SUM($S176:BH176)+BH176>$AA28,$AA28-SUM($S176:BH176),BH176)","v":0},{"$f":"IF(SUM($S176:BI176)+BI176>$AA28,$AA28-SUM($S176:BI176),BI176)","v":0},{"$f":"IF(SUM($S176:BJ176)+BJ176>$AA28,$AA28-SUM($S176:BJ176),BJ176)","v":0},{"$f":"IF(SUM($S176:BK176)+BK176>$AA28,$AA28-SUM($S176:BK176),BK176)","v":0},{"$f":"IF(SUM($S176:BL176)+BL176>$AA28,$AA28-SUM($S176:BL176),BL176)","v":0},{"$f":"IF(SUM($S176:BM176)+BM176>$AA28,$AA28-SUM($S176:BM176),BM176)","v":0},{"$f":"IF(SUM($S176:BN176)+BN176>$AA28,$AA28-SUM($S176:BN176),BN176)","v":0},{"$f":"IF(SUM($S176:BO176)+BO176>$AA28,$AA28-SUM($S176:BO176),BO176)","v":0},{"$f":"IF(SUM($S176:BP176)+BP176>$AA28,$AA28-SUM($S176:BP176),BP176)","v":0},{"$f":"IF(SUM($S176:BQ176)+BQ176>$AA28,$AA28-SUM($S176:BQ176),BQ176)","v":0},{"$f":"IF(SUM($S176:BR176)+BR176>$AA28,$AA28-SUM($S176:BR176),BR176)","v":0},{"$f":"IF(SUM($S176:BS176)+BS176>$AA28,$AA28-SUM($S176:BS176),BS176)","v":0},{"$f":"IF(SUM($S176:BT176)+BT176>$AA28,$AA28-SUM($S176:BT176),BT176)","v":0},{"$f":"IF(SUM($S176:BU176)+BU176>$AA28,$AA28-SUM($S176:BU176),BU176)","v":0},{"$f":"IF(SUM($S176:BV176)+BV176>$AA28,$AA28-SUM($S176:BV176),BV176)","v":0},{"$f":"IF(SUM($S176:BW176)+BW176>$AA28,$AA28-SUM($S176:BW176),BW176)","v":0},{"$f":"IF(SUM($S176:BX176)+BX176>$AA28,$AA28-SUM($S176:BX176),BX176)","v":0},{"$f":"IF(SUM($S176:BY176)+BY176>$AA28,$AA28-SUM($S176:BY176),BY176)","v":0},{"$f":"IF(SUM($S176:BZ176)+BZ176>$AA28,$AA28-SUM($S176:BZ176),BZ176)","v":0},{"$f":"IF(SUM($S176:CA176)+CA176>$AA28,$AA28-SUM($S176:CA176),CA176)","v":0},{"$f":"IF(SUM($S176:CB176)+CB176>$AA28,$AA28-SUM($S176:CB176),CB176)","v":0},{"$f":"IF(SUM($S176:CC176)+CC176>$AA28,$AA28-SUM($S176:CC176),CC176)","v":0},{"$f":"IF(SUM($S176:CD176)+CD176>$AA28,$AA28-SUM($S176:CD176),CD176)","v":0},{"$f":"IF(SUM($S176:CE176)+CE176>$AA28,$AA28-SUM($S176:CE176),CE176)","v":0},{"$f":"IF(SUM($S176:CF176)+CF176>$AA28,$AA28-SUM($S176:CF176),CF176)","v":0},{"$f":"IF(SUM($S176:CG176)+CG176>$AA28,$AA28-SUM($S176:CG176),CG176)","v":0},{"$f":"IF(SUM($S176:CH176)+CH176>$AA28,$AA28-SUM($S176:CH176),CH176)","v":0},{"$f":"IF(SUM($S176:CI176)+CI176>$AA28,$AA28-SUM($S176:CI176),CI176)","v":0},{"$f":"IF(SUM($S176:CJ176)+CJ176>$AA28,$AA28-SUM($S176:CJ176),CJ176)","v":0},{"$f":"IF(SUM($S176:CK176)+CK176>$AA28,$AA28-SUM($S176:CK176),CK176)","v":0},{"$f":"IF(SUM($S176:CL176)+CL176>$AA28,$AA28-SUM($S176:CL176),CL176)","v":0},{"$f":"IF(SUM($S176:CM176)+CM176>$AA28,$AA28-SUM($S176:CM176),CM176)","v":0},{"$f":"IF(SUM($S176:CN176)+CN176>$AA28,$AA28-SUM($S176:CN176),CN176)","v":0},{"$f":"IF(SUM($S176:CO176)+CO176>$AA28,$AA28-SUM($S176:CO176),CO176)","v":0},{"$f":"IF(SUM($S176:CP176)+CP176>$AA28,$AA28-SUM($S176:CP176),CP176)","v":0},{"$f":"IF(SUM($S176:CQ176)+CQ176>$AA28,$AA28-SUM($S176:CQ176),CQ176)","v":0},{"$f":"IF(SUM($S176:CR176)+CR176>$AA28,$AA28-SUM($S176:CR176),CR176)","v":0},{"$f":"IF(SUM($S176:CS176)+CS176>$AA28,$AA28-SUM($S176:CS176),CS176)","v":0},{"$f":"IF(SUM($S176:CT176)+CT176>$AA28,$AA28-SUM($S176:CT176),CT176)","v":0},{"$f":"IF(SUM($S176:CU176)+CU176>$AA28,$AA28-SUM($S176:CU176),CU176)","v":0},{"$f":"IF(SUM($S176:CV176)+CV176>$AA28,$AA28-SUM($S176:CV176),CV176)","v":0},{"$f":"IF(SUM($S176:CW176)+CW176>$AA28,$AA28-SUM($S176:CW176),CW176)","v":0},{"$f":"IF(SUM($S176:CX176)+CX176>$AA28,$AA28-SUM($S176:CX176),CX176)","v":0},{"$f":"IF(SUM($S176:CY176)+CY176>$AA28,$AA28-SUM($S176:CY176),CY176)","v":0},{"$f":"IF(SUM($S176:CZ176)+CZ176>$AA28,$AA28-SUM($S176:CZ176),CZ176)","v":0},{"$f":"IF(SUM($S176:DA176)+DA176>$AA28,$AA28-SUM($S176:DA176),DA176)","v":0},{"$f":"IF(SUM($S176:DB176)+DB176>$AA28,$AA28-SUM($S176:DB176),DB176)","v":0},{"$f":"IF(SUM($S176:DC176)+DC176>$AA28,$AA28-SUM($S176:DC176),DC176)","v":0},{"$f":"IF(SUM($S176:DD176)+DD176>$AA28,$AA28-SUM($S176:DD176),DD176)","v":0},{"$f":"IF(SUM($S176:DE176)+DE176>$AA28,$AA28-SUM($S176:DE176),DE176)","v":0},{"$f":"IF(SUM($S176:DF176)+DF176>$AA28,$AA28-SUM($S176:DF176),DF176)","v":0},{"$f":"IF(SUM($S176:DG176)+DG176>$AA28,$AA28-SUM($S176:DG176),DG176)","v":0},{"$f":"IF(SUM($S176:DH176)+DH176>$AA28,$AA28-SUM($S176:DH176),DH176)","v":0},{"$f":"IF(SUM($S176:DI176)+DI176>$AA28,$AA28-SUM($S176:DI176),DI176)","v":0},{"$f":"IF(SUM($S176:DJ176)+DJ176>$AA28,$AA28-SUM($S176:DJ176),DJ176)","v":0},{"$f":"IF(SUM($S176:DK176)+DK176>$AA28,$AA28-SUM($S176:DK176),DK176)","v":0},{"$f":"IF(SUM($S176:DL176)+DL176>$AA28,$AA28-SUM($S176:DL176),DL176)","v":0},{"$f":"IF(SUM($S176:DM176)+DM176>$AA28,$AA28-SUM($S176:DM176),DM176)","v":0},{"$f":"IF(SUM($S176:DN176)+DN176>$AA28,$AA28-SUM($S176:DN176),DN176)","v":0},{"$f":"IF(SUM($S176:DO176)+DO176>$AA28,$AA28-SUM($S176:DO176),DO176)","v":0},{"$f":"IF(SUM($S176:DP176)+DP176>$AA28,$AA28-SUM($S176:DP176),DP176)","v":0},{"$f":"IF(SUM($S176:DQ176)+DQ176>$AA28,$AA28-SUM($S176:DQ176),DQ176)","v":0},{"$f":"IF(SUM($S176:DR176)+DR176>$AA28,$AA28-SUM($S176:DR176),DR176)","v":0},{"$f":"IF(SUM($S176:DS176)+DS176>$AA28,$AA28-SUM($S176:DS176),DS176)","v":0},{"$f":"IF(SUM($S176:DT176)+DT176>$AA28,$AA28-SUM($S176:DT176),DT176)","v":0},{"$f":"IF(SUM($S176:DU176)+DU176>$AA28,$AA28-SUM($S176:DU176),DU176)","v":0},{"$f":"IF(SUM($S176:DV176)+DV176>$AA28,$AA28-SUM($S176:DV176),DV176)","v":0},{"$f":"IF(SUM($S176:DW176)+DW176>$AA28,$AA28-SUM($S176:DW176),DW176)","v":0},{"$f":"IF(SUM($S176:DX176)+DX176>$AA28,$AA28-SUM($S176:DX176),DX176)","v":0},{"$f":"IF(SUM($S176:DY176)+DY176>$AA28,$AA28-SUM($S176:DY176),DY176)","v":0},{"$f":"IF(SUM($S176:DZ176)+DZ176>$AA28,$AA28-SUM($S176:DZ176),DZ176)","v":0},{"$f":"IF(SUM($S176:EA176)+EA176>$AA28,$AA28-SUM($S176:EA176),EA176)","v":0},{"$f":"IF(SUM($S176:EB176)+EB176>$AA28,$AA28-SUM($S176:EB176),EB176)","v":0},{"$f":"IF(SUM($S176:EC176)+EC176>$AA28,$AA28-SUM($S176:EC176),EC176)","v":0},{"$f":"IF(SUM($S176:ED176)+ED176>$AA28,$AA28-SUM($S176:ED176),ED176)","v":0},{"$f":"IF(SUM($S176:EE176)+EE176>$AA28,$AA28-SUM($S176:EE176),EE176)","v":0},{"$f":"IF(SUM($S176:EF176)+EF176>$AA28,$AA28-SUM($S176:EF176),EF176)","v":0},{"$f":"IF(SUM($S176:EG176)+EG176>$AA28,$AA28-SUM($S176:EG176),EG176)","v":0},{"$f":"IF(SUM($S176:EH176)+EH176>$AA28,$AA28-SUM($S176:EH176),EH176)","v":0},{"$f":"IF(SUM($S176:EI176)+EI176>$AA28,$AA28-SUM($S176:EI176),EI176)","v":0},{"$f":"IF(SUM($S176:EJ176)+EJ176>$AA28,$AA28-SUM($S176:EJ176),EJ176)","v":0},{"$f":"IF(SUM($S176:EK176)+EK176>$AA28,$AA28-SUM($S176:EK176),EK176)","v":0},{"$f":"IF(SUM($S176:EL176)+EL176>$AA28,$AA28-SUM($S176:EL176),EL176)","v":0},{"$f":"IF(SUM($S176:EM176)+EM176>$AA28,$AA28-SUM($S176:EM176),EM176)","v":0},{"$f":"IF(SUM($S176:EN176)+EN176>$AA28,$AA28-SUM($S176:EN176),EN176)","v":0},{"$f":"IF(SUM($S176:EO176)+EO176>$AA28,$AA28-SUM($S176:EO176),EO176)","v":0},{"$f":"IF(SUM($S176:EP176)+EP176>$AA28,$AA28-SUM($S176:EP176),EP176)","v":0},{"$f":"IF(SUM($S176:EQ176)+EQ176>$AA28,$AA28-SUM($S176:EQ176),EQ176)","v":0},{"$f":"IF(SUM($S176:ER176)+ER176>$AA28,$AA28-SUM($S176:ER176),ER176)","v":0},{"$f":"IF(SUM($S176:ES176)+ES176>$AA28,$AA28-SUM($S176:ES176),ES176)","v":0},{"$f":"IF(SUM($S176:ET176)+ET176>$AA28,$AA28-SUM($S176:ET176),ET176)","v":0},{"$f":"IF(SUM($S176:EU176)+EU176>$AA28,$AA28-SUM($S176:EU176),EU176)","v":0},{"$f":"IF(SUM($S176:EV176)+EV176>$AA28,$AA28-SUM($S176:EV176),EV176)","v":0},{"$f":"IF(SUM($S176:EW176)+EW176>$AA28,$AA28-SUM($S176:EW176),EW176)","v":0},{"$f":"IF(SUM($S176:EX176)+EX176>$AA28,$AA28-SUM($S176:EX176),EX176)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1375752499999999E-3,{"$f":"IF(SUM($S177:AB177)+AB177>$AA29,$AA29-SUM($S177:AB177),AB177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AC177)+AC177>$AA29,$AA29-SUM($S177:AC177),AC177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AD177)+AD177>$AA29,$AA29-SUM($S177:AD177),AD177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AE177)+AE177>$AA29,$AA29-SUM($S177:AE177),AE177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AF177)+AF177>$AA29,$AA29-SUM($S177:AF177),AF177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AG177)+AG177>$AA29,$AA29-SUM($S177:AG177),AG177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AH177)+AH177>$AA29,$AA29-SUM($S177:AH177),AH177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AI177)+AI177>$AA29,$AA29-SUM($S177:AI177),AI177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AJ177)+AJ177>$AA29,$AA29-SUM($S177:AJ177),AJ177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AK177)+AK177>$AA29,$AA29-SUM($S177:AK177),AK177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AL177)+AL177>$AA29,$AA29-SUM($S177:AL177),AL177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AM177)+AM177>$AA29,$AA29-SUM($S177:AM177),AM177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AN177)+AN177>$AA29,$AA29-SUM($S177:AN177),AN177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AO177)+AO177>$AA29,$AA29-SUM($S177:AO177),AO177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AP177)+AP177>$AA29,$AA29-SUM($S177:AP177),AP177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AQ177)+AQ177>$AA29,$AA29-SUM($S177:AQ177),AQ177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AR177)+AR177>$AA29,$AA29-SUM($S177:AR177),AR177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AS177)+AS177>$AA29,$AA29-SUM($S177:AS177),AS177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AT177)+AT177>$AA29,$AA29-SUM($S177:AT177),AT177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AU177)+AU177>$AA29,$AA29-SUM($S177:AU177),AU177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AV177)+AV177>$AA29,$AA29-SUM($S177:AV177),AV177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AW177)+AW177>$AA29,$AA29-SUM($S177:AW177),AW177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AX177)+AX177>$AA29,$AA29-SUM($S177:AX177),AX177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AY177)+AY177>$AA29,$AA29-SUM($S177:AY177),AY177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:AZ177)+AZ177>$AA29,$AA29-SUM($S177:AZ177),AZ177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BA177)+BA177>$AA29,$AA29-SUM($S177:BA177),BA177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BB177)+BB177>$AA29,$AA29-SUM($S177:BB177),BB177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BC177)+BC177>$AA29,$AA29-SUM($S177:BC177),BC177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BD177)+BD177>$AA29,$AA29-SUM($S177:BD177),BD177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BE177)+BE177>$AA29,$AA29-SUM($S177:BE177),BE177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BF177)+BF177>$AA29,$AA29-SUM($S177:BF177),BF177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BG177)+BG177>$AA29,$AA29-SUM($S177:BG177),BG177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BH177)+BH177>$AA29,$AA29-SUM($S177:BH177),BH177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BI177)+BI177>$AA29,$AA29-SUM($S177:BI177),BI177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BJ177)+BJ177>$AA29,$AA29-SUM($S177:BJ177),BJ177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BK177)+BK177>$AA29,$AA29-SUM($S177:BK177),BK177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BL177)+BL177>$AA29,$AA29-SUM($S177:BL177),BL177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BM177)+BM177>$AA29,$AA29-SUM($S177:BM177),BM177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BN177)+BN177>$AA29,$AA29-SUM($S177:BN177),BN177)","v":2.1375752499999999E-3},{"$f":"IF(SUM($S177:BO177)+BO177>$AA29,$AA29-SUM($S177:BO177),BO177)","v":2.7755575615628914E-17},{"$f":"IF(SUM($S177:BP177)+BP177>$AA29,$AA29-SUM($S177:BP177),BP177)","v":2.7755575615628914E-17},{"$f":"IF(SUM($S177:BQ177)+BQ177>$AA29,$AA29-SUM($S177:BQ177),BQ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:BR177)+BR177>$AA29,$AA29-SUM($S177:BR177),BR177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:BS177)+BS177>$AA29,$AA29-SUM($S177:BS177),BS177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:BT177)+BT177>$AA29,$AA29-SUM($S177:BT177),BT177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:BU177)+BU177>$AA29,$AA29-SUM($S177:BU177),BU177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:BV177)+BV177>$AA29,$AA29-SUM($S177:BV177),BV177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:BW177)+BW177>$AA29,$AA29-SUM($S177:BW177),BW177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:BX177)+BX177>$AA29,$AA29-SUM($S177:BX177),BX177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:BY177)+BY177>$AA29,$AA29-SUM($S177:BY177),BY177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:BZ177)+BZ177>$AA29,$AA29-SUM($S177:BZ177),BZ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CA177)+CA177>$AA29,$AA29-SUM($S177:CA177),CA177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CB177)+CB177>$AA29,$AA29-SUM($S177:CB177),CB177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CC177)+CC177>$AA29,$AA29-SUM($S177:CC177),CC177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CD177)+CD177>$AA29,$AA29-SUM($S177:CD177),CD177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CE177)+CE177>$AA29,$AA29-SUM($S177:CE177),CE177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CF177)+CF177>$AA29,$AA29-SUM($S177:CF177),CF177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CG177)+CG177>$AA29,$AA29-SUM($S177:CG177),CG177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CH177)+CH177>$AA29,$AA29-SUM($S177:CH177),CH177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CI177)+CI177>$AA29,$AA29-SUM($S177:CI177),CI177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CJ177)+CJ177>$AA29,$AA29-SUM($S177:CJ177),CJ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CK177)+CK177>$AA29,$AA29-SUM($S177:CK177),CK177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CL177)+CL177>$AA29,$AA29-SUM($S177:CL177),CL177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CM177)+CM177>$AA29,$AA29-SUM($S177:CM177),CM177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CN177)+CN177>$AA29,$AA29-SUM($S177:CN177),CN177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CO177)+CO177>$AA29,$AA29-SUM($S177:CO177),CO177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CP177)+CP177>$AA29,$AA29-SUM($S177:CP177),CP177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CQ177)+CQ177>$AA29,$AA29-SUM($S177:CQ177),CQ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CR177)+CR177>$AA29,$AA29-SUM($S177:CR177),CR177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CS177)+CS177>$AA29,$AA29-SUM($S177:CS177),CS177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CT177)+CT177>$AA29,$AA29-SUM($S177:CT177),CT177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CU177)+CU177>$AA29,$AA29-SUM($S177:CU177),CU177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CV177)+CV177>$AA29,$AA29-SUM($S177:CV177),CV177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CW177)+CW177>$AA29,$AA29-SUM($S177:CW177),CW177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CX177)+CX177>$AA29,$AA29-SUM($S177:CX177),CX177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CY177)+CY177>$AA29,$AA29-SUM($S177:CY177),CY177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:CZ177)+CZ177>$AA29,$AA29-SUM($S177:CZ177),CZ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DA177)+DA177>$AA29,$AA29-SUM($S177:DA177),DA177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DB177)+DB177>$AA29,$AA29-SUM($S177:DB177),DB177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DC177)+DC177>$AA29,$AA29-SUM($S177:DC177),DC177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DD177)+DD177>$AA29,$AA29-SUM($S177:DD177),DD177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DE177)+DE177>$AA29,$AA29-SUM($S177:DE177),DE177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DF177)+DF177>$AA29,$AA29-SUM($S177:DF177),DF177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DG177)+DG177>$AA29,$AA29-SUM($S177:DG177),DG177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DH177)+DH177>$AA29,$AA29-SUM($S177:DH177),DH177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DI177)+DI177>$AA29,$AA29-SUM($S177:DI177),DI177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DJ177)+DJ177>$AA29,$AA29-SUM($S177:DJ177),DJ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DK177)+DK177>$AA29,$AA29-SUM($S177:DK177),DK177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DL177)+DL177>$AA29,$AA29-SUM($S177:DL177),DL177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DM177)+DM177>$AA29,$AA29-SUM($S177:DM177),DM177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DN177)+DN177>$AA29,$AA29-SUM($S177:DN177),DN177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DO177)+DO177>$AA29,$AA29-SUM($S177:DO177),DO177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DP177)+DP177>$AA29,$AA29-SUM($S177:DP177),DP177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DQ177)+DQ177>$AA29,$AA29-SUM($S177:DQ177),DQ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DR177)+DR177>$AA29,$AA29-SUM($S177:DR177),DR177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DS177)+DS177>$AA29,$AA29-SUM($S177:DS177),DS177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DT177)+DT177>$AA29,$AA29-SUM($S177:DT177),DT177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DU177)+DU177>$AA29,$AA29-SUM($S177:DU177),DU177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DV177)+DV177>$AA29,$AA29-SUM($S177:DV177),DV177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DW177)+DW177>$AA29,$AA29-SUM($S177:DW177),DW177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DX177)+DX177>$AA29,$AA29-SUM($S177:DX177),DX177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DY177)+DY177>$AA29,$AA29-SUM($S177:DY177),DY177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:DZ177)+DZ177>$AA29,$AA29-SUM($S177:DZ177),DZ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EA177)+EA177>$AA29,$AA29-SUM($S177:EA177),EA177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EB177)+EB177>$AA29,$AA29-SUM($S177:EB177),EB177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EC177)+EC177>$AA29,$AA29-SUM($S177:EC177),EC177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:ED177)+ED177>$AA29,$AA29-SUM($S177:ED177),ED177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EE177)+EE177>$AA29,$AA29-SUM($S177:EE177),EE177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EF177)+EF177>$AA29,$AA29-SUM($S177:EF177),EF177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EG177)+EG177>$AA29,$AA29-SUM($S177:EG177),EG177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EH177)+EH177>$AA29,$AA29-SUM($S177:EH177),EH177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EI177)+EI177>$AA29,$AA29-SUM($S177:EI177),EI177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EJ177)+EJ177>$AA29,$AA29-SUM($S177:EJ177),EJ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EK177)+EK177>$AA29,$AA29-SUM($S177:EK177),EK177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EL177)+EL177>$AA29,$AA29-SUM($S177:EL177),EL177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EM177)+EM177>$AA29,$AA29-SUM($S177:EM177),EM177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EN177)+EN177>$AA29,$AA29-SUM($S177:EN177),EN177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EO177)+EO177>$AA29,$AA29-SUM($S177:EO177),EO177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EP177)+EP177>$AA29,$AA29-SUM($S177:EP177),EP177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EQ177)+EQ177>$AA29,$AA29-SUM($S177:EQ177),EQ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:ER177)+ER177>$AA29,$AA29-SUM($S177:ER177),ER177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:ES177)+ES177>$AA29,$AA29-SUM($S177:ES177),ES177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:ET177)+ET177>$AA29,$AA29-SUM($S177:ET177),ET177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EU177)+EU177>$AA29,$AA29-SUM($S177:EU177),EU177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EV177)+EV177>$AA29,$AA29-SUM($S177:EV177),EV177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EW177)+EW177>$AA29,$AA29-SUM($S177:EW177),EW177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S177:EX177)+EX177>$AA29,$AA29-SUM($S177:EX177),EX177)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  1999 Q1 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB22/$F181","v":6.9125E-5},{"$f":"IF(SUM($S181:AC181)+AC181>$AB22,$AB22-SUM($S181:AC181),AC181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AD181)+AD181>$AB22,$AB22-SUM($S181:AD181),AD181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AE181)+AE181>$AB22,$AB22-SUM($S181:AE181),AE181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AF181)+AF181>$AB22,$AB22-SUM($S181:AF181),AF181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AG181)+AG181>$AB22,$AB22-SUM($S181:AG181),AG181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AH181)+AH181>$AB22,$AB22-SUM($S181:AH181),AH181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AI181)+AI181>$AB22,$AB22-SUM($S181:AI181),AI181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AJ181)+AJ181>$AB22,$AB22-SUM($S181:AJ181),AJ181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AK181)+AK181>$AB22,$AB22-SUM($S181:AK181),AK181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AL181)+AL181>$AB22,$AB22-SUM($S181:AL181),AL181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AM181)+AM181>$AB22,$AB22-SUM($S181:AM181),AM181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AN181)+AN181>$AB22,$AB22-SUM($S181:AN181),AN181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AO181)+AO181>$AB22,$AB22-SUM($S181:AO181),AO181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AP181)+AP181>$AB22,$AB22-SUM($S181:AP181),AP181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AQ181)+AQ181>$AB22,$AB22-SUM($S181:AQ181),AQ181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AR181)+AR181>$AB22,$AB22-SUM($S181:AR181),AR181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AS181)+AS181>$AB22,$AB22-SUM($S181:AS181),AS181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AT181)+AT181>$AB22,$AB22-SUM($S181:AT181),AT181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AU181)+AU181>$AB22,$AB22-SUM($S181:AU181),AU181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AV181)+AV181>$AB22,$AB22-SUM($S181:AV181),AV181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AW181)+AW181>$AB22,$AB22-SUM($S181:AW181),AW181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AX181)+AX181>$AB22,$AB22-SUM($S181:AX181),AX181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AY181)+AY181>$AB22,$AB22-SUM($S181:AY181),AY181)","v":6.9125E-5},{"$f":"IF(SUM($S181:AZ181)+AZ181>$AB22,$AB22-SUM($S181:AZ181),AZ181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BA181)+BA181>$AB22,$AB22-SUM($S181:BA181),BA181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BB181)+BB181>$AB22,$AB22-SUM($S181:BB181),BB181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BC181)+BC181>$AB22,$AB22-SUM($S181:BC181),BC181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BD181)+BD181>$AB22,$AB22-SUM($S181:BD181),BD181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BE181)+BE181>$AB22,$AB22-SUM($S181:BE181),BE181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BF181)+BF181>$AB22,$AB22-SUM($S181:BF181),BF181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BG181)+BG181>$AB22,$AB22-SUM($S181:BG181),BG181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BH181)+BH181>$AB22,$AB22-SUM($S181:BH181),BH181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BI181)+BI181>$AB22,$AB22-SUM($S181:BI181),BI181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BJ181)+BJ181>$AB22,$AB22-SUM($S181:BJ181),BJ181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BK181)+BK181>$AB22,$AB22-SUM($S181:BK181),BK181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BL181)+BL181>$AB22,$AB22-SUM($S181:BL181),BL181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BM181)+BM181>$AB22,$AB22-SUM($S181:BM181),BM181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BN181)+BN181>$AB22,$AB22-SUM($S181:BN181),BN181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BO181)+BO181>$AB22,$AB22-SUM($S181:BO181),BO181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BP181)+BP181>$AB22,$AB22-SUM($S181:BP181),BP181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BQ181)+BQ181>$AB22,$AB22-SUM($S181:BQ181),BQ181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BR181)+BR181>$AB22,$AB22-SUM($S181:BR181),BR181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BS181)+BS181>$AB22,$AB22-SUM($S181:BS181),BS181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BT181)+BT181>$AB22,$AB22-SUM($S181:BT181),BT181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BU181)+BU181>$AB22,$AB22-SUM($S181:BU181),BU181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BV181)+BV181>$AB22,$AB22-SUM($S181:BV181),BV181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BW181)+BW181>$AB22,$AB22-SUM($S181:BW181),BW181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BX181)+BX181>$AB22,$AB22-SUM($S181:BX181),BX181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BY181)+BY181>$AB22,$AB22-SUM($S181:BY181),BY181)","v":6.9125E-5},{"$f":"IF(SUM($S181:BZ181)+BZ181>$AB22,$AB22-SUM($S181:BZ181),BZ181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CA181)+CA181>$AB22,$AB22-SUM($S181:CA181),CA181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CB181)+CB181>$AB22,$AB22-SUM($S181:CB181),CB181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CC181)+CC181>$AB22,$AB22-SUM($S181:CC181),CC181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CD181)+CD181>$AB22,$AB22-SUM($S181:CD181),CD181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CE181)+CE181>$AB22,$AB22-SUM($S181:CE181),CE181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CF181)+CF181>$AB22,$AB22-SUM($S181:CF181),CF181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CG181)+CG181>$AB22,$AB22-SUM($S181:CG181),CG181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CH181)+CH181>$AB22,$AB22-SUM($S181:CH181),CH181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CI181)+CI181>$AB22,$AB22-SUM($S181:CI181),CI181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CJ181)+CJ181>$AB22,$AB22-SUM($S181:CJ181),CJ181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CK181)+CK181>$AB22,$AB22-SUM($S181:CK181),CK181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CL181)+CL181>$AB22,$AB22-SUM($S181:CL181),CL181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CM181)+CM181>$AB22,$AB22-SUM($S181:CM181),CM181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CN181)+CN181>$AB22,$AB22-SUM($S181:CN181),CN181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CO181)+CO181>$AB22,$AB22-SUM($S181:CO181),CO181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CP181)+CP181>$AB22,$AB22-SUM($S181:CP181),CP181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CQ181)+CQ181>$AB22,$AB22-SUM($S181:CQ181),CQ181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CR181)+CR181>$AB22,$AB22-SUM($S181:CR181),CR181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CS181)+CS181>$AB22,$AB22-SUM($S181:CS181),CS181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CT181)+CT181>$AB22,$AB22-SUM($S181:CT181),CT181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CU181)+CU181>$AB22,$AB22-SUM($S181:CU181),CU181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CV181)+CV181>$AB22,$AB22-SUM($S181:CV181),CV181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CW181)+CW181>$AB22,$AB22-SUM($S181:CW181),CW181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CX181)+CX181>$AB22,$AB22-SUM($S181:CX181),CX181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CY181)+CY181>$AB22,$AB22-SUM($S181:CY181),CY181)","v":6.9125E-5},{"$f":"IF(SUM($S181:CZ181)+CZ181>$AB22,$AB22-SUM($S181:CZ181),CZ181)","v":6.9125E-5},{"$f":"IF(SUM($S181:DA181)+DA181>$AB22,$AB22-SUM($S181:DA181),DA181)","v":6.9125E-5},{"$f":"IF(SUM($S181:DB181)+DB181>$AB22,$AB22-SUM($S181:DB181),DB181)","v":6.9125E-5},{"$f":"IF(SUM($S181:DC181)+DC181>$AB22,$AB22-SUM($S181:DC181),DC181)","v":6.9125E-5},{"$f":"IF(SUM($S181:DD181)+DD181>$AB22,$AB22-SUM($S181:DD181),DD181)","v":1.7347234759768071E-18},{"$f":"IF(SUM($S181:DE181)+DE181>$AB22,$AB22-SUM($S181:DE181),DE181)","v":1.7347234759768071E-18},{"$f":"IF(SUM($S181:DF181)+DF181>$AB22,$AB22-SUM($S181:DF181),DF181)","v":1.7347234759768071E-18},{"$f":"IF(SUM($S181:DG181)+DG181>$AB22,$AB22-SUM($S181:DG181),DG181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DH181)+DH181>$AB22,$AB22-SUM($S181:DH181),DH181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DI181)+DI181>$AB22,$AB22-SUM($S181:DI181),DI181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DJ181)+DJ181>$AB22,$AB22-SUM($S181:DJ181),DJ181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DK181)+DK181>$AB22,$AB22-SUM($S181:DK181),DK181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DL181)+DL181>$AB22,$AB22-SUM($S181:DL181),DL181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DM181)+DM181>$AB22,$AB22-SUM($S181:DM181),DM181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DN181)+DN181>$AB22,$AB22-SUM($S181:DN181),DN181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DO181)+DO181>$AB22,$AB22-SUM($S181:DO181),DO181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DP181)+DP181>$AB22,$AB22-SUM($S181:DP181),DP181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DQ181)+DQ181>$AB22,$AB22-SUM($S181:DQ181),DQ181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DR181)+DR181>$AB22,$AB22-SUM($S181:DR181),DR181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DS181)+DS181>$AB22,$AB22-SUM($S181:DS181),DS181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DT181)+DT181>$AB22,$AB22-SUM($S181:DT181),DT181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DU181)+DU181>$AB22,$AB22-SUM($S181:DU181),DU181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DV181)+DV181>$AB22,$AB22-SUM($S181:DV181),DV181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DW181)+DW181>$AB22,$AB22-SUM($S181:DW181),DW181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DX181)+DX181>$AB22,$AB22-SUM($S181:DX181),DX181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DY181)+DY181>$AB22,$AB22-SUM($S181:DY181),DY181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:DZ181)+DZ181>$AB22,$AB22-SUM($S181:DZ181),DZ181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EA181)+EA181>$AB22,$AB22-SUM($S181:EA181),EA181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EB181)+EB181>$AB22,$AB22-SUM($S181:EB181),EB181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EC181)+EC181>$AB22,$AB22-SUM($S181:EC181),EC181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:ED181)+ED181>$AB22,$AB22-SUM($S181:ED181),ED181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EE181)+EE181>$AB22,$AB22-SUM($S181:EE181),EE181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EF181)+EF181>$AB22,$AB22-SUM($S181:EF181),EF181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EG181)+EG181>$AB22,$AB22-SUM($S181:EG181),EG181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EH181)+EH181>$AB22,$AB22-SUM($S181:EH181),EH181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EI181)+EI181>$AB22,$AB22-SUM($S181:EI181),EI181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EJ181)+EJ181>$AB22,$AB22-SUM($S181:EJ181),EJ181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EK181)+EK181>$AB22,$AB22-SUM($S181:EK181),EK181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EL181)+EL181>$AB22,$AB22-SUM($S181:EL181),EL181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EM181)+EM181>$AB22,$AB22-SUM($S181:EM181),EM181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EN181)+EN181>$AB22,$AB22-SUM($S181:EN181),EN181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EO181)+EO181>$AB22,$AB22-SUM($S181:EO181),EO181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EP181)+EP181>$AB22,$AB22-SUM($S181:EP181),EP181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EQ181)+EQ181>$AB22,$AB22-SUM($S181:EQ181),EQ181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:ER181)+ER181>$AB22,$AB22-SUM($S181:ER181),ER181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:ES181)+ES181>$AB22,$AB22-SUM($S181:ES181),ES181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:ET181)+ET181>$AB22,$AB22-SUM($S181:ET181),ET181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EU181)+EU181>$AB22,$AB22-SUM($S181:EU181),EU181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EV181)+EV181>$AB22,$AB22-SUM($S181:EV181),EV181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EW181)+EW181>$AB22,$AB22-SUM($S181:EW181),EW181)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S181:EX181)+EX181>$AB22,$AB22-SUM($S181:EX181),EX181)","v":-3.4694469519536142E-18}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S182:AC182)+AC182>$AB23,$AB23-SUM($S182:AC182),AC182)","v":0},{"$f":"IF(SUM($S182:AD182)+AD182>$AB23,$AB23-SUM($S182:AD182),AD182)","v":0},{"$f":"IF(SUM($S182:AE182)+AE182>$AB23,$AB23-SUM($S182:AE182),AE182)","v":0},{"$f":"IF(SUM($S182:AF182)+AF182>$AB23,$AB23-SUM($S182:AF182),AF182)","v":0},{"$f":"IF(SUM($S182:AG182)+AG182>$AB23,$AB23-SUM($S182:AG182),AG182)","v":0},{"$f":"IF(SUM($S182:AH182)+AH182>$AB23,$AB23-SUM($S182:AH182),AH182)","v":0},{"$f":"IF(SUM($S182:AI182)+AI182>$AB23,$AB23-SUM($S182:AI182),AI182)","v":0},{"$f":"IF(SUM($S182:AJ182)+AJ182>$AB23,$AB23-SUM($S182:AJ182),AJ182)","v":0},{"$f":"IF(SUM($S182:AK182)+AK182>$AB23,$AB23-SUM($S182:AK182),AK182)","v":0},{"$f":"IF(SUM($S182:AL182)+AL182>$AB23,$AB23-SUM($S182:AL182),AL182)","v":0},{"$f":"IF(SUM($S182:AM182)+AM182>$AB23,$AB23-SUM($S182:AM182),AM182)","v":0},{"$f":"IF(SUM($S182:AN182)+AN182>$AB23,$AB23-SUM($S182:AN182),AN182)","v":0},{"$f":"IF(SUM($S182:AO182)+AO182>$AB23,$AB23-SUM($S182:AO182),AO182)","v":0},{"$f":"IF(SUM($S182:AP182)+AP182>$AB23,$AB23-SUM($S182:AP182),AP182)","v":0},{"$f":"IF(SUM($S182:AQ182)+AQ182>$AB23,$AB23-SUM($S182:AQ182),AQ182)","v":0},{"$f":"IF(SUM($S182:AR182)+AR182>$AB23,$AB23-SUM($S182:AR182),AR182)","v":0},{"$f":"IF(SUM($S182:AS182)+AS182>$AB23,$AB23-SUM($S182:AS182),AS182)","v":0},{"$f":"IF(SUM($S182:AT182)+AT182>$AB23,$AB23-SUM($S182:AT182),AT182)","v":0},{"$f":"IF(SUM($S182:AU182)+AU182>$AB23,$AB23-SUM($S182:AU182),AU182)","v":0},{"$f":"IF(SUM($S182:AV182)+AV182>$AB23,$AB23-SUM($S182:AV182),AV182)","v":0},{"$f":"IF(SUM($S182:AW182)+AW182>$AB23,$AB23-SUM($S182:AW182),AW182)","v":0},{"$f":"IF(SUM($S182:AX182)+AX182>$AB23,$AB23-SUM($S182:AX182),AX182)","v":0},{"$f":"IF(SUM($S182:AY182)+AY182>$AB23,$AB23-SUM($S182:AY182),AY182)","v":0},{"$f":"IF(SUM($S182:AZ182)+AZ182>$AB23,$AB23-SUM($S182:AZ182),AZ182)","v":0},{"$f":"IF(SUM($S182:BA182)+BA182>$AB23,$AB23-SUM($S182:BA182),BA182)","v":0},{"$f":"IF(SUM($S182:BB182)+BB182>$AB23,$AB23-SUM($S182:BB182),BB182)","v":0},{"$f":"IF(SUM($S182:BC182)+BC182>$AB23,$AB23-SUM($S182:BC182),BC182)","v":0},{"$f":"IF(SUM($S182:BD182)+BD182>$AB23,$AB23-SUM($S182:BD182),BD182)","v":0},{"$f":"IF(SUM($S182:BE182)+BE182>$AB23,$AB23-SUM($S182:BE182),BE182)","v":0},{"$f":"IF(SUM($S182:BF182)+BF182>$AB23,$AB23-SUM($S182:BF182),BF182)","v":0},{"$f":"IF(SUM($S182:BG182)+BG182>$AB23,$AB23-SUM($S182:BG182),BG182)","v":0},{"$f":"IF(SUM($S182:BH182)+BH182>$AB23,$AB23-SUM($S182:BH182),BH182)","v":0},{"$f":"IF(SUM($S182:BI182)+BI182>$AB23,$AB23-SUM($S182:BI182),BI182)","v":0},{"$f":"IF(SUM($S182:BJ182)+BJ182>$AB23,$AB23-SUM($S182:BJ182),BJ182)","v":0},{"$f":"IF(SUM($S182:BK182)+BK182>$AB23,$AB23-SUM($S182:BK182),BK182)","v":0},{"$f":"IF(SUM($S182:BL182)+BL182>$AB23,$AB23-SUM($S182:BL182),BL182)","v":0},{"$f":"IF(SUM($S182:BM182)+BM182>$AB23,$AB23-SUM($S182:BM182),BM182)","v":0},{"$f":"IF(SUM($S182:BN182)+BN182>$AB23,$AB23-SUM($S182:BN182),BN182)","v":0},{"$f":"IF(SUM($S182:BO182)+BO182>$AB23,$AB23-SUM($S182:BO182),BO182)","v":0},{"$f":"IF(SUM($S182:BP182)+BP182>$AB23,$AB23-SUM($S182:BP182),BP182)","v":0},{"$f":"IF(SUM($S182:BQ182)+BQ182>$AB23,$AB23-SUM($S182:BQ182),BQ182)","v":0},{"$f":"IF(SUM($S182:BR182)+BR182>$AB23,$AB23-SUM($S182:BR182),BR182)","v":0},{"$f":"IF(SUM($S182:BS182)+BS182>$AB23,$AB23-SUM($S182:BS182),BS182)","v":0},{"$f":"IF(SUM($S182:BT182)+BT182>$AB23,$AB23-SUM($S182:BT182),BT182)","v":0},{"$f":"IF(SUM($S182:BU182)+BU182>$AB23,$AB23-SUM($S182:BU182),BU182)","v":0},{"$f":"IF(SUM($S182:BV182)+BV182>$AB23,$AB23-SUM($S182:BV182),BV182)","v":0},{"$f":"IF(SUM($S182:BW182)+BW182>$AB23,$AB23-SUM($S182:BW182),BW182)","v":0},{"$f":"IF(SUM($S182:BX182)+BX182>$AB23,$AB23-SUM($S182:BX182),BX182)","v":0},{"$f":"IF(SUM($S182:BY182)+BY182>$AB23,$AB23-SUM($S182:BY182),BY182)","v":0},{"$f":"IF(SUM($S182:BZ182)+BZ182>$AB23,$AB23-SUM($S182:BZ182),BZ182)","v":0},{"$f":"IF(SUM($S182:CA182)+CA182>$AB23,$AB23-SUM($S182:CA182),CA182)","v":0},{"$f":"IF(SUM($S182:CB182)+CB182>$AB23,$AB23-SUM($S182:CB182),CB182)","v":0},{"$f":"IF(SUM($S182:CC182)+CC182>$AB23,$AB23-SUM($S182:CC182),CC182)","v":0},{"$f":"IF(SUM($S182:CD182)+CD182>$AB23,$AB23-SUM($S182:CD182),CD182)","v":0},{"$f":"IF(SUM($S182:CE182)+CE182>$AB23,$AB23-SUM($S182:CE182),CE182)","v":0},{"$f":"IF(SUM($S182:CF182)+CF182>$AB23,$AB23-SUM($S182:CF182),CF182)","v":0},{"$f":"IF(SUM($S182:CG182)+CG182>$AB23,$AB23-SUM($S182:CG182),CG182)","v":0},{"$f":"IF(SUM($S182:CH182)+CH182>$AB23,$AB23-SUM($S182:CH182),CH182)","v":0},{"$f":"IF(SUM($S182:CI182)+CI182>$AB23,$AB23-SUM($S182:CI182),CI182)","v":0},{"$f":"IF(SUM($S182:CJ182)+CJ182>$AB23,$AB23-SUM($S182:CJ182),CJ182)","v":0},{"$f":"IF(SUM($S182:CK182)+CK182>$AB23,$AB23-SUM($S182:CK182),CK182)","v":0},{"$f":"IF(SUM($S182:CL182)+CL182>$AB23,$AB23-SUM($S182:CL182),CL182)","v":0},{"$f":"IF(SUM($S182:CM182)+CM182>$AB23,$AB23-SUM($S182:CM182),CM182)","v":0},{"$f":"IF(SUM($S182:CN182)+CN182>$AB23,$AB23-SUM($S182:CN182),CN182)","v":0},{"$f":"IF(SUM($S182:CO182)+CO182>$AB23,$AB23-SUM($S182:CO182),CO182)","v":0},{"$f":"IF(SUM($S182:CP182)+CP182>$AB23,$AB23-SUM($S182:CP182),CP182)","v":0},{"$f":"IF(SUM($S182:CQ182)+CQ182>$AB23,$AB23-SUM($S182:CQ182),CQ182)","v":0},{"$f":"IF(SUM($S182:CR182)+CR182>$AB23,$AB23-SUM($S182:CR182),CR182)","v":0},{"$f":"IF(SUM($S182:CS182)+CS182>$AB23,$AB23-SUM($S182:CS182),CS182)","v":0},{"$f":"IF(SUM($S182:CT182)+CT182>$AB23,$AB23-SUM($S182:CT182),CT182)","v":0},{"$f":"IF(SUM($S182:CU182)+CU182>$AB23,$AB23-SUM($S182:CU182),CU182)","v":0},{"$f":"IF(SUM($S182:CV182)+CV182>$AB23,$AB23-SUM($S182:CV182),CV182)","v":0},{"$f":"IF(SUM($S182:CW182)+CW182>$AB23,$AB23-SUM($S182:CW182),CW182)","v":0},{"$f":"IF(SUM($S182:CX182)+CX182>$AB23,$AB23-SUM($S182:CX182),CX182)","v":0},{"$f":"IF(SUM($S182:CY182)+CY182>$AB23,$AB23-SUM($S182:CY182),CY182)","v":0},{"$f":"IF(SUM($S182:CZ182)+CZ182>$AB23,$AB23-SUM($S182:CZ182),CZ182)","v":0},{"$f":"IF(SUM($S182:DA182)+DA182>$AB23,$AB23-SUM($S182:DA182),DA182)","v":0},{"$f":"IF(SUM($S182:DB182)+DB182>$AB23,$AB23-SUM($S182:DB182),DB182)","v":0},{"$f":"IF(SUM($S182:DC182)+DC182>$AB23,$AB23-SUM($S182:DC182),DC182)","v":0},{"$f":"IF(SUM($S182:DD182)+DD182>$AB23,$AB23-SUM($S182:DD182),DD182)","v":0},{"$f":"IF(SUM($S182:DE182)+DE182>$AB23,$AB23-SUM($S182:DE182),DE182)","v":0},{"$f":"IF(SUM($S182:DF182)+DF182>$AB23,$AB23-SUM($S182:DF182),DF182)","v":0},{"$f":"IF(SUM($S182:DG182)+DG182>$AB23,$AB23-SUM($S182:DG182),DG182)","v":0},{"$f":"IF(SUM($S182:DH182)+DH182>$AB23,$AB23-SUM($S182:DH182),DH182)","v":0},{"$f":"IF(SUM($S182:DI182)+DI182>$AB23,$AB23-SUM($S182:DI182),DI182)","v":0},{"$f":"IF(SUM($S182:DJ182)+DJ182>$AB23,$AB23-SUM($S182:DJ182),DJ182)","v":0},{"$f":"IF(SUM($S182:DK182)+DK182>$AB23,$AB23-SUM($S182:DK182),DK182)","v":0},{"$f":"IF(SUM($S182:DL182)+DL182>$AB23,$AB23-SUM($S182:DL182),DL182)","v":0},{"$f":"IF(SUM($S182:DM182)+DM182>$AB23,$AB23-SUM($S182:DM182),DM182)","v":0},{"$f":"IF(SUM($S182:DN182)+DN182>$AB23,$AB23-SUM($S182:DN182),DN182)","v":0},{"$f":"IF(SUM($S182:DO182)+DO182>$AB23,$AB23-SUM($S182:DO182),DO182)","v":0},{"$f":"IF(SUM($S182:DP182)+DP182>$AB23,$AB23-SUM($S182:DP182),DP182)","v":0},{"$f":"IF(SUM($S182:DQ182)+DQ182>$AB23,$AB23-SUM($S182:DQ182),DQ182)","v":0},{"$f":"IF(SUM($S182:DR182)+DR182>$AB23,$AB23-SUM($S182:DR182),DR182)","v":0},{"$f":"IF(SUM($S182:DS182)+DS182>$AB23,$AB23-SUM($S182:DS182),DS182)","v":0},{"$f":"IF(SUM($S182:DT182)+DT182>$AB23,$AB23-SUM($S182:DT182),DT182)","v":0},{"$f":"IF(SUM($S182:DU182)+DU182>$AB23,$AB23-SUM($S182:DU182),DU182)","v":0},{"$f":"IF(SUM($S182:DV182)+DV182>$AB23,$AB23-SUM($S182:DV182),DV182)","v":0},{"$f":"IF(SUM($S182:DW182)+DW182>$AB23,$AB23-SUM($S182:DW182),DW182)","v":0},{"$f":"IF(SUM($S182:DX182)+DX182>$AB23,$AB23-SUM($S182:DX182),DX182)","v":0},{"$f":"IF(SUM($S182:DY182)+DY182>$AB23,$AB23-SUM($S182:DY182),DY182)","v":0},{"$f":"IF(SUM($S182:DZ182)+DZ182>$AB23,$AB23-SUM($S182:DZ182),DZ182)","v":0},{"$f":"IF(SUM($S182:EA182)+EA182>$AB23,$AB23-SUM($S182:EA182),EA182)","v":0},{"$f":"IF(SUM($S182:EB182)+EB182>$AB23,$AB23-SUM($S182:EB182),EB182)","v":0},{"$f":"IF(SUM($S182:EC182)+EC182>$AB23,$AB23-SUM($S182:EC182),EC182)","v":0},{"$f":"IF(SUM($S182:ED182)+ED182>$AB23,$AB23-SUM($S182:ED182),ED182)","v":0},{"$f":"IF(SUM($S182:EE182)+EE182>$AB23,$AB23-SUM($S182:EE182),EE182)","v":0},{"$f":"IF(SUM($S182:EF182)+EF182>$AB23,$AB23-SUM($S182:EF182),EF182)","v":0},{"$f":"IF(SUM($S182:EG182)+EG182>$AB23,$AB23-SUM($S182:EG182),EG182)","v":0},{"$f":"IF(SUM($S182:EH182)+EH182>$AB23,$AB23-SUM($S182:EH182),EH182)","v":0},{"$f":"IF(SUM($S182:EI182)+EI182>$AB23,$AB23-SUM($S182:EI182),EI182)","v":0},{"$f":"IF(SUM($S182:EJ182)+EJ182>$AB23,$AB23-SUM($S182:EJ182),EJ182)","v":0},{"$f":"IF(SUM($S182:EK182)+EK182>$AB23,$AB23-SUM($S182:EK182),EK182)","v":0},{"$f":"IF(SUM($S182:EL182)+EL182>$AB23,$AB23-SUM($S182:EL182),EL182)","v":0},{"$f":"IF(SUM($S182:EM182)+EM182>$AB23,$AB23-SUM($S182:EM182),EM182)","v":0},{"$f":"IF(SUM($S182:EN182)+EN182>$AB23,$AB23-SUM($S182:EN182),EN182)","v":0},{"$f":"IF(SUM($S182:EO182)+EO182>$AB23,$AB23-SUM($S182:EO182),EO182)","v":0},{"$f":"IF(SUM($S182:EP182)+EP182>$AB23,$AB23-SUM($S182:EP182),EP182)","v":0},{"$f":"IF(SUM($S182:EQ182)+EQ182>$AB23,$AB23-SUM($S182:EQ182),EQ182)","v":0},{"$f":"IF(SUM($S182:ER182)+ER182>$AB23,$AB23-SUM($S182:ER182),ER182)","v":0},{"$f":"IF(SUM($S182:ES182)+ES182>$AB23,$AB23-SUM($S182:ES182),ES182)","v":0},{"$f":"IF(SUM($S182:ET182)+ET182>$AB23,$AB23-SUM($S182:ET182),ET182)","v":0},{"$f":"IF(SUM($S182:EU182)+EU182>$AB23,$AB23-SUM($S182:EU182),EU182)","v":0},{"$f":"IF(SUM($S182:EV182)+EV182>$AB23,$AB23-SUM($S182:EV182),EV182)","v":0},{"$f":"IF(SUM($S182:EW182)+EW182>$AB23,$AB23-SUM($S182:EW182),EW182)","v":0},{"$f":"IF(SUM($S182:EX182)+EX182>$AB23,$AB23-SUM($S182:EX182),EX182)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5187194999999997E-3,{"$f":"IF(SUM($S183:AC183)+AC183>$AB24,$AB24-SUM($S183:AC183),AC183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AD183)+AD183>$AB24,$AB24-SUM($S183:AD183),AD183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AE183)+AE183>$AB24,$AB24-SUM($S183:AE183),AE183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AF183)+AF183>$AB24,$AB24-SUM($S183:AF183),AF183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AG183)+AG183>$AB24,$AB24-SUM($S183:AG183),AG183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AH183)+AH183>$AB24,$AB24-SUM($S183:AH183),AH183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AI183)+AI183>$AB24,$AB24-SUM($S183:AI183),AI183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AJ183)+AJ183>$AB24,$AB24-SUM($S183:AJ183),AJ183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AK183)+AK183>$AB24,$AB24-SUM($S183:AK183),AK183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AL183)+AL183>$AB24,$AB24-SUM($S183:AL183),AL183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AM183)+AM183>$AB24,$AB24-SUM($S183:AM183),AM183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AN183)+AN183>$AB24,$AB24-SUM($S183:AN183),AN183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AO183)+AO183>$AB24,$AB24-SUM($S183:AO183),AO183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AP183)+AP183>$AB24,$AB24-SUM($S183:AP183),AP183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AQ183)+AQ183>$AB24,$AB24-SUM($S183:AQ183),AQ183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AR183)+AR183>$AB24,$AB24-SUM($S183:AR183),AR183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AS183)+AS183>$AB24,$AB24-SUM($S183:AS183),AS183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AT183)+AT183>$AB24,$AB24-SUM($S183:AT183),AT183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AU183)+AU183>$AB24,$AB24-SUM($S183:AU183),AU183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AV183)+AV183>$AB24,$AB24-SUM($S183:AV183),AV183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AW183)+AW183>$AB24,$AB24-SUM($S183:AW183),AW183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AX183)+AX183>$AB24,$AB24-SUM($S183:AX183),AX183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AY183)+AY183>$AB24,$AB24-SUM($S183:AY183),AY183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:AZ183)+AZ183>$AB24,$AB24-SUM($S183:AZ183),AZ183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BA183)+BA183>$AB24,$AB24-SUM($S183:BA183),BA183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BB183)+BB183>$AB24,$AB24-SUM($S183:BB183),BB183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BC183)+BC183>$AB24,$AB24-SUM($S183:BC183),BC183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BD183)+BD183>$AB24,$AB24-SUM($S183:BD183),BD183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BE183)+BE183>$AB24,$AB24-SUM($S183:BE183),BE183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BF183)+BF183>$AB24,$AB24-SUM($S183:BF183),BF183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BG183)+BG183>$AB24,$AB24-SUM($S183:BG183),BG183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BH183)+BH183>$AB24,$AB24-SUM($S183:BH183),BH183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BI183)+BI183>$AB24,$AB24-SUM($S183:BI183),BI183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BJ183)+BJ183>$AB24,$AB24-SUM($S183:BJ183),BJ183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BK183)+BK183>$AB24,$AB24-SUM($S183:BK183),BK183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BL183)+BL183>$AB24,$AB24-SUM($S183:BL183),BL183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BM183)+BM183>$AB24,$AB24-SUM($S183:BM183),BM183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BN183)+BN183>$AB24,$AB24-SUM($S183:BN183),BN183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BO183)+BO183>$AB24,$AB24-SUM($S183:BO183),BO183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BP183)+BP183>$AB24,$AB24-SUM($S183:BP183),BP183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BQ183)+BQ183>$AB24,$AB24-SUM($S183:BQ183),BQ183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BR183)+BR183>$AB24,$AB24-SUM($S183:BR183),BR183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BS183)+BS183>$AB24,$AB24-SUM($S183:BS183),BS183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BT183)+BT183>$AB24,$AB24-SUM($S183:BT183),BT183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BU183)+BU183>$AB24,$AB24-SUM($S183:BU183),BU183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BV183)+BV183>$AB24,$AB24-SUM($S183:BV183),BV183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BW183)+BW183>$AB24,$AB24-SUM($S183:BW183),BW183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BX183)+BX183>$AB24,$AB24-SUM($S183:BX183),BX183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BY183)+BY183>$AB24,$AB24-SUM($S183:BY183),BY183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:BZ183)+BZ183>$AB24,$AB24-SUM($S183:BZ183),BZ183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CA183)+CA183>$AB24,$AB24-SUM($S183:CA183),CA183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CB183)+CB183>$AB24,$AB24-SUM($S183:CB183),CB183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CC183)+CC183>$AB24,$AB24-SUM($S183:CC183),CC183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CD183)+CD183>$AB24,$AB24-SUM($S183:CD183),CD183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CE183)+CE183>$AB24,$AB24-SUM($S183:CE183),CE183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CF183)+CF183>$AB24,$AB24-SUM($S183:CF183),CF183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CG183)+CG183>$AB24,$AB24-SUM($S183:CG183),CG183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CH183)+CH183>$AB24,$AB24-SUM($S183:CH183),CH183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CI183)+CI183>$AB24,$AB24-SUM($S183:CI183),CI183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CJ183)+CJ183>$AB24,$AB24-SUM($S183:CJ183),CJ183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CK183)+CK183>$AB24,$AB24-SUM($S183:CK183),CK183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CL183)+CL183>$AB24,$AB24-SUM($S183:CL183),CL183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CM183)+CM183>$AB24,$AB24-SUM($S183:CM183),CM183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CN183)+CN183>$AB24,$AB24-SUM($S183:CN183),CN183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CO183)+CO183>$AB24,$AB24-SUM($S183:CO183),CO183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CP183)+CP183>$AB24,$AB24-SUM($S183:CP183),CP183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CQ183)+CQ183>$AB24,$AB24-SUM($S183:CQ183),CQ183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CR183)+CR183>$AB24,$AB24-SUM($S183:CR183),CR183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CS183)+CS183>$AB24,$AB24-SUM($S183:CS183),CS183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CT183)+CT183>$AB24,$AB24-SUM($S183:CT183),CT183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CU183)+CU183>$AB24,$AB24-SUM($S183:CU183),CU183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CV183)+CV183>$AB24,$AB24-SUM($S183:CV183),CV183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CW183)+CW183>$AB24,$AB24-SUM($S183:CW183),CW183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CX183)+CX183>$AB24,$AB24-SUM($S183:CX183),CX183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CY183)+CY183>$AB24,$AB24-SUM($S183:CY183),CY183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:CZ183)+CZ183>$AB24,$AB24-SUM($S183:CZ183),CZ183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:DA183)+DA183>$AB24,$AB24-SUM($S183:DA183),DA183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:DB183)+DB183>$AB24,$AB24-SUM($S183:DB183),DB183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:DC183)+DC183>$AB24,$AB24-SUM($S183:DC183),DC183)","v":2.5187194999999997E-3},{"$f":"IF(SUM($S183:DD183)+DD183>$AB24,$AB24-SUM($S183:DD183),DD183)","v":2.7755575615628914E-16},{"$f":"IF(SUM($S183:DE183)+DE183>$AB24,$AB24-SUM($S183:DE183),DE183)","v":2.7755575615628914E-16},{"$f":"IF(SUM($S183:DF183)+DF183>$AB24,$AB24-SUM($S183:DF183),DF183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DG183)+DG183>$AB24,$AB24-SUM($S183:DG183),DG183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DH183)+DH183>$AB24,$AB24-SUM($S183:DH183),DH183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DI183)+DI183>$AB24,$AB24-SUM($S183:DI183),DI183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DJ183)+DJ183>$AB24,$AB24-SUM($S183:DJ183),DJ183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DK183)+DK183>$AB24,$AB24-SUM($S183:DK183),DK183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DL183)+DL183>$AB24,$AB24-SUM($S183:DL183),DL183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DM183)+DM183>$AB24,$AB24-SUM($S183:DM183),DM183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DN183)+DN183>$AB24,$AB24-SUM($S183:DN183),DN183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DO183)+DO183>$AB24,$AB24-SUM($S183:DO183),DO183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DP183)+DP183>$AB24,$AB24-SUM($S183:DP183),DP183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DQ183)+DQ183>$AB24,$AB24-SUM($S183:DQ183),DQ183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DR183)+DR183>$AB24,$AB24-SUM($S183:DR183),DR183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DS183)+DS183>$AB24,$AB24-SUM($S183:DS183),DS183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DT183)+DT183>$AB24,$AB24-SUM($S183:DT183),DT183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DU183)+DU183>$AB24,$AB24-SUM($S183:DU183),DU183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DV183)+DV183>$AB24,$AB24-SUM($S183:DV183),DV183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DW183)+DW183>$AB24,$AB24-SUM($S183:DW183),DW183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DX183)+DX183>$AB24,$AB24-SUM($S183:DX183),DX183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DY183)+DY183>$AB24,$AB24-SUM($S183:DY183),DY183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:DZ183)+DZ183>$AB24,$AB24-SUM($S183:DZ183),DZ183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EA183)+EA183>$AB24,$AB24-SUM($S183:EA183),EA183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EB183)+EB183>$AB24,$AB24-SUM($S183:EB183),EB183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EC183)+EC183>$AB24,$AB24-SUM($S183:EC183),EC183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:ED183)+ED183>$AB24,$AB24-SUM($S183:ED183),ED183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EE183)+EE183>$AB24,$AB24-SUM($S183:EE183),EE183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EF183)+EF183>$AB24,$AB24-SUM($S183:EF183),EF183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EG183)+EG183>$AB24,$AB24-SUM($S183:EG183),EG183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EH183)+EH183>$AB24,$AB24-SUM($S183:EH183),EH183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EI183)+EI183>$AB24,$AB24-SUM($S183:EI183),EI183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EJ183)+EJ183>$AB24,$AB24-SUM($S183:EJ183),EJ183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EK183)+EK183>$AB24,$AB24-SUM($S183:EK183),EK183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EL183)+EL183>$AB24,$AB24-SUM($S183:EL183),EL183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EM183)+EM183>$AB24,$AB24-SUM($S183:EM183),EM183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EN183)+EN183>$AB24,$AB24-SUM($S183:EN183),EN183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EO183)+EO183>$AB24,$AB24-SUM($S183:EO183),EO183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EP183)+EP183>$AB24,$AB24-SUM($S183:EP183),EP183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EQ183)+EQ183>$AB24,$AB24-SUM($S183:EQ183),EQ183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:ER183)+ER183>$AB24,$AB24-SUM($S183:ER183),ER183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:ES183)+ES183>$AB24,$AB24-SUM($S183:ES183),ES183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:ET183)+ET183>$AB24,$AB24-SUM($S183:ET183),ET183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EU183)+EU183>$AB24,$AB24-SUM($S183:EU183),EU183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EV183)+EV183>$AB24,$AB24-SUM($S183:EV183),EV183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EW183)+EW183>$AB24,$AB24-SUM($S183:EW183),EW183)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($S183:EX183)+EX183>$AB24,$AB24-SUM($S183:EX183),EX183)","v":-2.7755575615628914E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S184:AC184)+AC184>$AB25,$AB25-SUM($S184:AC184),AC184)","v":0},{"$f":"IF(SUM($S184:AD184)+AD184>$AB25,$AB25-SUM($S184:AD184),AD184)","v":0},{"$f":"IF(SUM($S184:AE184)+AE184>$AB25,$AB25-SUM($S184:AE184),AE184)","v":0},{"$f":"IF(SUM($S184:AF184)+AF184>$AB25,$AB25-SUM($S184:AF184),AF184)","v":0},{"$f":"IF(SUM($S184:AG184)+AG184>$AB25,$AB25-SUM($S184:AG184),AG184)","v":0},{"$f":"IF(SUM($S184:AH184)+AH184>$AB25,$AB25-SUM($S184:AH184),AH184)","v":0},{"$f":"IF(SUM($S184:AI184)+AI184>$AB25,$AB25-SUM($S184:AI184),AI184)","v":0},{"$f":"IF(SUM($S184:AJ184)+AJ184>$AB25,$AB25-SUM($S184:AJ184),AJ184)","v":0},{"$f":"IF(SUM($S184:AK184)+AK184>$AB25,$AB25-SUM($S184:AK184),AK184)","v":0},{"$f":"IF(SUM($S184:AL184)+AL184>$AB25,$AB25-SUM($S184:AL184),AL184)","v":0},{"$f":"IF(SUM($S184:AM184)+AM184>$AB25,$AB25-SUM($S184:AM184),AM184)","v":0},{"$f":"IF(SUM($S184:AN184)+AN184>$AB25,$AB25-SUM($S184:AN184),AN184)","v":0},{"$f":"IF(SUM($S184:AO184)+AO184>$AB25,$AB25-SUM($S184:AO184),AO184)","v":0},{"$f":"IF(SUM($S184:AP184)+AP184>$AB25,$AB25-SUM($S184:AP184),AP184)","v":0},{"$f":"IF(SUM($S184:AQ184)+AQ184>$AB25,$AB25-SUM($S184:AQ184),AQ184)","v":0},{"$f":"IF(SUM($S184:AR184)+AR184>$AB25,$AB25-SUM($S184:AR184),AR184)","v":0},{"$f":"IF(SUM($S184:AS184)+AS184>$AB25,$AB25-SUM($S184:AS184),AS184)","v":0},{"$f":"IF(SUM($S184:AT184)+AT184>$AB25,$AB25-SUM($S184:AT184),AT184)","v":0},{"$f":"IF(SUM($S184:AU184)+AU184>$AB25,$AB25-SUM($S184:AU184),AU184)","v":0},{"$f":"IF(SUM($S184:AV184)+AV184>$AB25,$AB25-SUM($S184:AV184),AV184)","v":0},{"$f":"IF(SUM($S184:AW184)+AW184>$AB25,$AB25-SUM($S184:AW184),AW184)","v":0},{"$f":"IF(SUM($S184:AX184)+AX184>$AB25,$AB25-SUM($S184:AX184),AX184)","v":0},{"$f":"IF(SUM($S184:AY184)+AY184>$AB25,$AB25-SUM($S184:AY184),AY184)","v":0},{"$f":"IF(SUM($S184:AZ184)+AZ184>$AB25,$AB25-SUM($S184:AZ184),AZ184)","v":0},{"$f":"IF(SUM($S184:BA184)+BA184>$AB25,$AB25-SUM($S184:BA184),BA184)","v":0},{"$f":"IF(SUM($S184:BB184)+BB184>$AB25,$AB25-SUM($S184:BB184),BB184)","v":0},{"$f":"IF(SUM($S184:BC184)+BC184>$AB25,$AB25-SUM($S184:BC184),BC184)","v":0},{"$f":"IF(SUM($S184:BD184)+BD184>$AB25,$AB25-SUM($S184:BD184),BD184)","v":0},{"$f":"IF(SUM($S184:BE184)+BE184>$AB25,$AB25-SUM($S184:BE184),BE184)","v":0},{"$f":"IF(SUM($S184:BF184)+BF184>$AB25,$AB25-SUM($S184:BF184),BF184)","v":0},{"$f":"IF(SUM($S184:BG184)+BG184>$AB25,$AB25-SUM($S184:BG184),BG184)","v":0},{"$f":"IF(SUM($S184:BH184)+BH184>$AB25,$AB25-SUM($S184:BH184),BH184)","v":0},{"$f":"IF(SUM($S184:BI184)+BI184>$AB25,$AB25-SUM($S184:BI184),BI184)","v":0},{"$f":"IF(SUM($S184:BJ184)+BJ184>$AB25,$AB25-SUM($S184:BJ184),BJ184)","v":0},{"$f":"IF(SUM($S184:BK184)+BK184>$AB25,$AB25-SUM($S184:BK184),BK184)","v":0},{"$f":"IF(SUM($S184:BL184)+BL184>$AB25,$AB25-SUM($S184:BL184),BL184)","v":0},{"$f":"IF(SUM($S184:BM184)+BM184>$AB25,$AB25-SUM($S184:BM184),BM184)","v":0},{"$f":"IF(SUM($S184:BN184)+BN184>$AB25,$AB25-SUM($S184:BN184),BN184)","v":0},{"$f":"IF(SUM($S184:BO184)+BO184>$AB25,$AB25-SUM($S184:BO184),BO184)","v":0},{"$f":"IF(SUM($S184:BP184)+BP184>$AB25,$AB25-SUM($S184:BP184),BP184)","v":0},{"$f":"IF(SUM($S184:BQ184)+BQ184>$AB25,$AB25-SUM($S184:BQ184),BQ184)","v":0},{"$f":"IF(SUM($S184:BR184)+BR184>$AB25,$AB25-SUM($S184:BR184),BR184)","v":0},{"$f":"IF(SUM($S184:BS184)+BS184>$AB25,$AB25-SUM($S184:BS184),BS184)","v":0},{"$f":"IF(SUM($S184:BT184)+BT184>$AB25,$AB25-SUM($S184:BT184),BT184)","v":0},{"$f":"IF(SUM($S184:BU184)+BU184>$AB25,$AB25-SUM($S184:BU184),BU184)","v":0},{"$f":"IF(SUM($S184:BV184)+BV184>$AB25,$AB25-SUM($S184:BV184),BV184)","v":0},{"$f":"IF(SUM($S184:BW184)+BW184>$AB25,$AB25-SUM($S184:BW184),BW184)","v":0},{"$f":"IF(SUM($S184:BX184)+BX184>$AB25,$AB25-SUM($S184:BX184),BX184)","v":0},{"$f":"IF(SUM($S184:BY184)+BY184>$AB25,$AB25-SUM($S184:BY184),BY184)","v":0},{"$f":"IF(SUM($S184:BZ184)+BZ184>$AB25,$AB25-SUM($S184:BZ184),BZ184)","v":0},{"$f":"IF(SUM($S184:CA184)+CA184>$AB25,$AB25-SUM($S184:CA184),CA184)","v":0},{"$f":"IF(SUM($S184:CB184)+CB184>$AB25,$AB25-SUM($S184:CB184),CB184)","v":0},{"$f":"IF(SUM($S184:CC184)+CC184>$AB25,$AB25-SUM($S184:CC184),CC184)","v":0},{"$f":"IF(SUM($S184:CD184)+CD184>$AB25,$AB25-SUM($S184:CD184),CD184)","v":0},{"$f":"IF(SUM($S184:CE184)+CE184>$AB25,$AB25-SUM($S184:CE184),CE184)","v":0},{"$f":"IF(SUM($S184:CF184)+CF184>$AB25,$AB25-SUM($S184:CF184),CF184)","v":0},{"$f":"IF(SUM($S184:CG184)+CG184>$AB25,$AB25-SUM($S184:CG184),CG184)","v":0},{"$f":"IF(SUM($S184:CH184)+CH184>$AB25,$AB25-SUM($S184:CH184),CH184)","v":0},{"$f":"IF(SUM($S184:CI184)+CI184>$AB25,$AB25-SUM($S184:CI184),CI184)","v":0},{"$f":"IF(SUM($S184:CJ184)+CJ184>$AB25,$AB25-SUM($S184:CJ184),CJ184)","v":0},{"$f":"IF(SUM($S184:CK184)+CK184>$AB25,$AB25-SUM($S184:CK184),CK184)","v":0},{"$f":"IF(SUM($S184:CL184)+CL184>$AB25,$AB25-SUM($S184:CL184),CL184)","v":0},{"$f":"IF(SUM($S184:CM184)+CM184>$AB25,$AB25-SUM($S184:CM184),CM184)","v":0},{"$f":"IF(SUM($S184:CN184)+CN184>$AB25,$AB25-SUM($S184:CN184),CN184)","v":0},{"$f":"IF(SUM($S184:CO184)+CO184>$AB25,$AB25-SUM($S184:CO184),CO184)","v":0},{"$f":"IF(SUM($S184:CP184)+CP184>$AB25,$AB25-SUM($S184:CP184),CP184)","v":0},{"$f":"IF(SUM($S184:CQ184)+CQ184>$AB25,$AB25-SUM($S184:CQ184),CQ184)","v":0},{"$f":"IF(SUM($S184:CR184)+CR184>$AB25,$AB25-SUM($S184:CR184),CR184)","v":0},{"$f":"IF(SUM($S184:CS184)+CS184>$AB25,$AB25-SUM($S184:CS184),CS184)","v":0},{"$f":"IF(SUM($S184:CT184)+CT184>$AB25,$AB25-SUM($S184:CT184),CT184)","v":0},{"$f":"IF(SUM($S184:CU184)+CU184>$AB25,$AB25-SUM($S184:CU184),CU184)","v":0},{"$f":"IF(SUM($S184:CV184)+CV184>$AB25,$AB25-SUM($S184:CV184),CV184)","v":0},{"$f":"IF(SUM($S184:CW184)+CW184>$AB25,$AB25-SUM($S184:CW184),CW184)","v":0},{"$f":"IF(SUM($S184:CX184)+CX184>$AB25,$AB25-SUM($S184:CX184),CX184)","v":0},{"$f":"IF(SUM($S184:CY184)+CY184>$AB25,$AB25-SUM($S184:CY184),CY184)","v":0},{"$f":"IF(SUM($S184:CZ184)+CZ184>$AB25,$AB25-SUM($S184:CZ184),CZ184)","v":0},{"$f":"IF(SUM($S184:DA184)+DA184>$AB25,$AB25-SUM($S184:DA184),DA184)","v":0},{"$f":"IF(SUM($S184:DB184)+DB184>$AB25,$AB25-SUM($S184:DB184),DB184)","v":0},{"$f":"IF(SUM($S184:DC184)+DC184>$AB25,$AB25-SUM($S184:DC184),DC184)","v":0},{"$f":"IF(SUM($S184:DD184)+DD184>$AB25,$AB25-SUM($S184:DD184),DD184)","v":0},{"$f":"IF(SUM($S184:DE184)+DE184>$AB25,$AB25-SUM($S184:DE184),DE184)","v":0},{"$f":"IF(SUM($S184:DF184)+DF184>$AB25,$AB25-SUM($S184:DF184),DF184)","v":0},{"$f":"IF(SUM($S184:DG184)+DG184>$AB25,$AB25-SUM($S184:DG184),DG184)","v":0},{"$f":"IF(SUM($S184:DH184)+DH184>$AB25,$AB25-SUM($S184:DH184),DH184)","v":0},{"$f":"IF(SUM($S184:DI184)+DI184>$AB25,$AB25-SUM($S184:DI184),DI184)","v":0},{"$f":"IF(SUM($S184:DJ184)+DJ184>$AB25,$AB25-SUM($S184:DJ184),DJ184)","v":0},{"$f":"IF(SUM($S184:DK184)+DK184>$AB25,$AB25-SUM($S184:DK184),DK184)","v":0},{"$f":"IF(SUM($S184:DL184)+DL184>$AB25,$AB25-SUM($S184:DL184),DL184)","v":0},{"$f":"IF(SUM($S184:DM184)+DM184>$AB25,$AB25-SUM($S184:DM184),DM184)","v":0},{"$f":"IF(SUM($S184:DN184)+DN184>$AB25,$AB25-SUM($S184:DN184),DN184)","v":0},{"$f":"IF(SUM($S184:DO184)+DO184>$AB25,$AB25-SUM($S184:DO184),DO184)","v":0},{"$f":"IF(SUM($S184:DP184)+DP184>$AB25,$AB25-SUM($S184:DP184),DP184)","v":0},{"$f":"IF(SUM($S184:DQ184)+DQ184>$AB25,$AB25-SUM($S184:DQ184),DQ184)","v":0},{"$f":"IF(SUM($S184:DR184)+DR184>$AB25,$AB25-SUM($S184:DR184),DR184)","v":0},{"$f":"IF(SUM($S184:DS184)+DS184>$AB25,$AB25-SUM($S184:DS184),DS184)","v":0},{"$f":"IF(SUM($S184:DT184)+DT184>$AB25,$AB25-SUM($S184:DT184),DT184)","v":0},{"$f":"IF(SUM($S184:DU184)+DU184>$AB25,$AB25-SUM($S184:DU184),DU184)","v":0},{"$f":"IF(SUM($S184:DV184)+DV184>$AB25,$AB25-SUM($S184:DV184),DV184)","v":0},{"$f":"IF(SUM($S184:DW184)+DW184>$AB25,$AB25-SUM($S184:DW184),DW184)","v":0},{"$f":"IF(SUM($S184:DX184)+DX184>$AB25,$AB25-SUM($S184:DX184),DX184)","v":0},{"$f":"IF(SUM($S184:DY184)+DY184>$AB25,$AB25-SUM($S184:DY184),DY184)","v":0},{"$f":"IF(SUM($S184:DZ184)+DZ184>$AB25,$AB25-SUM($S184:DZ184),DZ184)","v":0},{"$f":"IF(SUM($S184:EA184)+EA184>$AB25,$AB25-SUM($S184:EA184),EA184)","v":0},{"$f":"IF(SUM($S184:EB184)+EB184>$AB25,$AB25-SUM($S184:EB184),EB184)","v":0},{"$f":"IF(SUM($S184:EC184)+EC184>$AB25,$AB25-SUM($S184:EC184),EC184)","v":0},{"$f":"IF(SUM($S184:ED184)+ED184>$AB25,$AB25-SUM($S184:ED184),ED184)","v":0},{"$f":"IF(SUM($S184:EE184)+EE184>$AB25,$AB25-SUM($S184:EE184),EE184)","v":0},{"$f":"IF(SUM($S184:EF184)+EF184>$AB25,$AB25-SUM($S184:EF184),EF184)","v":0},{"$f":"IF(SUM($S184:EG184)+EG184>$AB25,$AB25-SUM($S184:EG184),EG184)","v":0},{"$f":"IF(SUM($S184:EH184)+EH184>$AB25,$AB25-SUM($S184:EH184),EH184)","v":0},{"$f":"IF(SUM($S184:EI184)+EI184>$AB25,$AB25-SUM($S184:EI184),EI184)","v":0},{"$f":"IF(SUM($S184:EJ184)+EJ184>$AB25,$AB25-SUM($S184:EJ184),EJ184)","v":0},{"$f":"IF(SUM($S184:EK184)+EK184>$AB25,$AB25-SUM($S184:EK184),EK184)","v":0},{"$f":"IF(SUM($S184:EL184)+EL184>$AB25,$AB25-SUM($S184:EL184),EL184)","v":0},{"$f":"IF(SUM($S184:EM184)+EM184>$AB25,$AB25-SUM($S184:EM184),EM184)","v":0},{"$f":"IF(SUM($S184:EN184)+EN184>$AB25,$AB25-SUM($S184:EN184),EN184)","v":0},{"$f":"IF(SUM($S184:EO184)+EO184>$AB25,$AB25-SUM($S184:EO184),EO184)","v":0},{"$f":"IF(SUM($S184:EP184)+EP184>$AB25,$AB25-SUM($S184:EP184),EP184)","v":0},{"$f":"IF(SUM($S184:EQ184)+EQ184>$AB25,$AB25-SUM($S184:EQ184),EQ184)","v":0},{"$f":"IF(SUM($S184:ER184)+ER184>$AB25,$AB25-SUM($S184:ER184),ER184)","v":0},{"$f":"IF(SUM($S184:ES184)+ES184>$AB25,$AB25-SUM($S184:ES184),ES184)","v":0},{"$f":"IF(SUM($S184:ET184)+ET184>$AB25,$AB25-SUM($S184:ET184),ET184)","v":0},{"$f":"IF(SUM($S184:EU184)+EU184>$AB25,$AB25-SUM($S184:EU184),EU184)","v":0},{"$f":"IF(SUM($S184:EV184)+EV184>$AB25,$AB25-SUM($S184:EV184),EV184)","v":0},{"$f":"IF(SUM($S184:EW184)+EW184>$AB25,$AB25-SUM($S184:EW184),EW184)","v":0},{"$f":"IF(SUM($S184:EX184)+EX184>$AB25,$AB25-SUM($S184:EX184),EX184)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6075000000000004E-5,{"$f":"IF(SUM($S185:AC185)+AC185>$AB26,$AB26-SUM($S185:AC185),AC185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AD185)+AD185>$AB26,$AB26-SUM($S185:AD185),AD185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AE185)+AE185>$AB26,$AB26-SUM($S185:AE185),AE185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AF185)+AF185>$AB26,$AB26-SUM($S185:AF185),AF185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AG185)+AG185>$AB26,$AB26-SUM($S185:AG185),AG185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AH185)+AH185>$AB26,$AB26-SUM($S185:AH185),AH185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AI185)+AI185>$AB26,$AB26-SUM($S185:AI185),AI185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AJ185)+AJ185>$AB26,$AB26-SUM($S185:AJ185),AJ185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AK185)+AK185>$AB26,$AB26-SUM($S185:AK185),AK185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AL185)+AL185>$AB26,$AB26-SUM($S185:AL185),AL185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AM185)+AM185>$AB26,$AB26-SUM($S185:AM185),AM185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AN185)+AN185>$AB26,$AB26-SUM($S185:AN185),AN185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AO185)+AO185>$AB26,$AB26-SUM($S185:AO185),AO185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AP185)+AP185>$AB26,$AB26-SUM($S185:AP185),AP185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AQ185)+AQ185>$AB26,$AB26-SUM($S185:AQ185),AQ185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AR185)+AR185>$AB26,$AB26-SUM($S185:AR185),AR185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AS185)+AS185>$AB26,$AB26-SUM($S185:AS185),AS185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AT185)+AT185>$AB26,$AB26-SUM($S185:AT185),AT185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AU185)+AU185>$AB26,$AB26-SUM($S185:AU185),AU185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AV185)+AV185>$AB26,$AB26-SUM($S185:AV185),AV185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AW185)+AW185>$AB26,$AB26-SUM($S185:AW185),AW185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AX185)+AX185>$AB26,$AB26-SUM($S185:AX185),AX185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AY185)+AY185>$AB26,$AB26-SUM($S185:AY185),AY185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:AZ185)+AZ185>$AB26,$AB26-SUM($S185:AZ185),AZ185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BA185)+BA185>$AB26,$AB26-SUM($S185:BA185),BA185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BB185)+BB185>$AB26,$AB26-SUM($S185:BB185),BB185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BC185)+BC185>$AB26,$AB26-SUM($S185:BC185),BC185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BD185)+BD185>$AB26,$AB26-SUM($S185:BD185),BD185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BE185)+BE185>$AB26,$AB26-SUM($S185:BE185),BE185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BF185)+BF185>$AB26,$AB26-SUM($S185:BF185),BF185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BG185)+BG185>$AB26,$AB26-SUM($S185:BG185),BG185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BH185)+BH185>$AB26,$AB26-SUM($S185:BH185),BH185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BI185)+BI185>$AB26,$AB26-SUM($S185:BI185),BI185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BJ185)+BJ185>$AB26,$AB26-SUM($S185:BJ185),BJ185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BK185)+BK185>$AB26,$AB26-SUM($S185:BK185),BK185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BL185)+BL185>$AB26,$AB26-SUM($S185:BL185),BL185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BM185)+BM185>$AB26,$AB26-SUM($S185:BM185),BM185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BN185)+BN185>$AB26,$AB26-SUM($S185:BN185),BN185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BO185)+BO185>$AB26,$AB26-SUM($S185:BO185),BO185)","v":2.6075000000000004E-5},{"$f":"IF(SUM($S185:BP185)+BP185>$AB26,$AB26-SUM($S185:BP185),BP185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BQ185)+BQ185>$AB26,$AB26-SUM($S185:BQ185),BQ185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BR185)+BR185>$AB26,$AB26-SUM($S185:BR185),BR185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BS185)+BS185>$AB26,$AB26-SUM($S185:BS185),BS185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BT185)+BT185>$AB26,$AB26-SUM($S185:BT185),BT185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BU185)+BU185>$AB26,$AB26-SUM($S185:BU185),BU185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BV185)+BV185>$AB26,$AB26-SUM($S185:BV185),BV185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BW185)+BW185>$AB26,$AB26-SUM($S185:BW185),BW185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BX185)+BX185>$AB26,$AB26-SUM($S185:BX185),BX185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BY185)+BY185>$AB26,$AB26-SUM($S185:BY185),BY185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:BZ185)+BZ185>$AB26,$AB26-SUM($S185:BZ185),BZ185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:CA185)+CA185>$AB26,$AB26-SUM($S185:CA185),CA185)","v":4.3368086899420177E-19},{"$f":"IF(SUM($S185:CB185)+CB185>$AB26,$AB26-SUM($S185:CB185),CB185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CC185)+CC185>$AB26,$AB26-SUM($S185:CC185),CC185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CD185)+CD185>$AB26,$AB26-SUM($S185:CD185),CD185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CE185)+CE185>$AB26,$AB26-SUM($S185:CE185),CE185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CF185)+CF185>$AB26,$AB26-SUM($S185:CF185),CF185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CG185)+CG185>$AB26,$AB26-SUM($S185:CG185),CG185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CH185)+CH185>$AB26,$AB26-SUM($S185:CH185),CH185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CI185)+CI185>$AB26,$AB26-SUM($S185:CI185),CI185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CJ185)+CJ185>$AB26,$AB26-SUM($S185:CJ185),CJ185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CK185)+CK185>$AB26,$AB26-SUM($S185:CK185),CK185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CL185)+CL185>$AB26,$AB26-SUM($S185:CL185),CL185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CM185)+CM185>$AB26,$AB26-SUM($S185:CM185),CM185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CN185)+CN185>$AB26,$AB26-SUM($S185:CN185),CN185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CO185)+CO185>$AB26,$AB26-SUM($S185:CO185),CO185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CP185)+CP185>$AB26,$AB26-SUM($S185:CP185),CP185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CQ185)+CQ185>$AB26,$AB26-SUM($S185:CQ185),CQ185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CR185)+CR185>$AB26,$AB26-SUM($S185:CR185),CR185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CS185)+CS185>$AB26,$AB26-SUM($S185:CS185),CS185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CT185)+CT185>$AB26,$AB26-SUM($S185:CT185),CT185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CU185)+CU185>$AB26,$AB26-SUM($S185:CU185),CU185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CV185)+CV185>$AB26,$AB26-SUM($S185:CV185),CV185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CW185)+CW185>$AB26,$AB26-SUM($S185:CW185),CW185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CX185)+CX185>$AB26,$AB26-SUM($S185:CX185),CX185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CY185)+CY185>$AB26,$AB26-SUM($S185:CY185),CY185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:CZ185)+CZ185>$AB26,$AB26-SUM($S185:CZ185),CZ185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DA185)+DA185>$AB26,$AB26-SUM($S185:DA185),DA185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DB185)+DB185>$AB26,$AB26-SUM($S185:DB185),DB185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DC185)+DC185>$AB26,$AB26-SUM($S185:DC185),DC185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DD185)+DD185>$AB26,$AB26-SUM($S185:DD185),DD185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DE185)+DE185>$AB26,$AB26-SUM($S185:DE185),DE185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DF185)+DF185>$AB26,$AB26-SUM($S185:DF185),DF185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DG185)+DG185>$AB26,$AB26-SUM($S185:DG185),DG185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DH185)+DH185>$AB26,$AB26-SUM($S185:DH185),DH185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DI185)+DI185>$AB26,$AB26-SUM($S185:DI185),DI185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DJ185)+DJ185>$AB26,$AB26-SUM($S185:DJ185),DJ185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DK185)+DK185>$AB26,$AB26-SUM($S185:DK185),DK185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DL185)+DL185>$AB26,$AB26-SUM($S185:DL185),DL185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DM185)+DM185>$AB26,$AB26-SUM($S185:DM185),DM185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DN185)+DN185>$AB26,$AB26-SUM($S185:DN185),DN185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DO185)+DO185>$AB26,$AB26-SUM($S185:DO185),DO185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DP185)+DP185>$AB26,$AB26-SUM($S185:DP185),DP185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DQ185)+DQ185>$AB26,$AB26-SUM($S185:DQ185),DQ185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DR185)+DR185>$AB26,$AB26-SUM($S185:DR185),DR185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DS185)+DS185>$AB26,$AB26-SUM($S185:DS185),DS185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DT185)+DT185>$AB26,$AB26-SUM($S185:DT185),DT185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DU185)+DU185>$AB26,$AB26-SUM($S185:DU185),DU185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DV185)+DV185>$AB26,$AB26-SUM($S185:DV185),DV185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DW185)+DW185>$AB26,$AB26-SUM($S185:DW185),DW185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DX185)+DX185>$AB26,$AB26-SUM($S185:DX185),DX185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DY185)+DY185>$AB26,$AB26-SUM($S185:DY185),DY185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:DZ185)+DZ185>$AB26,$AB26-SUM($S185:DZ185),DZ185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EA185)+EA185>$AB26,$AB26-SUM($S185:EA185),EA185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EB185)+EB185>$AB26,$AB26-SUM($S185:EB185),EB185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EC185)+EC185>$AB26,$AB26-SUM($S185:EC185),EC185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:ED185)+ED185>$AB26,$AB26-SUM($S185:ED185),ED185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EE185)+EE185>$AB26,$AB26-SUM($S185:EE185),EE185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EF185)+EF185>$AB26,$AB26-SUM($S185:EF185),EF185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EG185)+EG185>$AB26,$AB26-SUM($S185:EG185),EG185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EH185)+EH185>$AB26,$AB26-SUM($S185:EH185),EH185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EI185)+EI185>$AB26,$AB26-SUM($S185:EI185),EI185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EJ185)+EJ185>$AB26,$AB26-SUM($S185:EJ185),EJ185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EK185)+EK185>$AB26,$AB26-SUM($S185:EK185),EK185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EL185)+EL185>$AB26,$AB26-SUM($S185:EL185),EL185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EM185)+EM185>$AB26,$AB26-SUM($S185:EM185),EM185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EN185)+EN185>$AB26,$AB26-SUM($S185:EN185),EN185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EO185)+EO185>$AB26,$AB26-SUM($S185:EO185),EO185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EP185)+EP185>$AB26,$AB26-SUM($S185:EP185),EP185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EQ185)+EQ185>$AB26,$AB26-SUM($S185:EQ185),EQ185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:ER185)+ER185>$AB26,$AB26-SUM($S185:ER185),ER185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:ES185)+ES185>$AB26,$AB26-SUM($S185:ES185),ES185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:ET185)+ET185>$AB26,$AB26-SUM($S185:ET185),ET185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EU185)+EU185>$AB26,$AB26-SUM($S185:EU185),EU185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EV185)+EV185>$AB26,$AB26-SUM($S185:EV185),EV185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EW185)+EW185>$AB26,$AB26-SUM($S185:EW185),EW185)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($S185:EX185)+EX185>$AB26,$AB26-SUM($S185:EX185),EX185)","v":-4.7704895589362195E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S186:AC186)+AC186>$AB27,$AB27-SUM($S186:AC186),AC186)","v":0},{"$f":"IF(SUM($S186:AD186)+AD186>$AB27,$AB27-SUM($S186:AD186),AD186)","v":0},{"$f":"IF(SUM($S186:AE186)+AE186>$AB27,$AB27-SUM($S186:AE186),AE186)","v":0},{"$f":"IF(SUM($S186:AF186)+AF186>$AB27,$AB27-SUM($S186:AF186),AF186)","v":0},{"$f":"IF(SUM($S186:AG186)+AG186>$AB27,$AB27-SUM($S186:AG186),AG186)","v":0},{"$f":"IF(SUM($S186:AH186)+AH186>$AB27,$AB27-SUM($S186:AH186),AH186)","v":0},{"$f":"IF(SUM($S186:AI186)+AI186>$AB27,$AB27-SUM($S186:AI186),AI186)","v":0},{"$f":"IF(SUM($S186:AJ186)+AJ186>$AB27,$AB27-SUM($S186:AJ186),AJ186)","v":0},{"$f":"IF(SUM($S186:AK186)+AK186>$AB27,$AB27-SUM($S186:AK186),AK186)","v":0},{"$f":"IF(SUM($S186:AL186)+AL186>$AB27,$AB27-SUM($S186:AL186),AL186)","v":0},{"$f":"IF(SUM($S186:AM186)+AM186>$AB27,$AB27-SUM($S186:AM186),AM186)","v":0},{"$f":"IF(SUM($S186:AN186)+AN186>$AB27,$AB27-SUM($S186:AN186),AN186)","v":0},{"$f":"IF(SUM($S186:AO186)+AO186>$AB27,$AB27-SUM($S186:AO186),AO186)","v":0},{"$f":"IF(SUM($S186:AP186)+AP186>$AB27,$AB27-SUM($S186:AP186),AP186)","v":0},{"$f":"IF(SUM($S186:AQ186)+AQ186>$AB27,$AB27-SUM($S186:AQ186),AQ186)","v":0},{"$f":"IF(SUM($S186:AR186)+AR186>$AB27,$AB27-SUM($S186:AR186),AR186)","v":0},{"$f":"IF(SUM($S186:AS186)+AS186>$AB27,$AB27-SUM($S186:AS186),AS186)","v":0},{"$f":"IF(SUM($S186:AT186)+AT186>$AB27,$AB27-SUM($S186:AT186),AT186)","v":0},{"$f":"IF(SUM($S186:AU186)+AU186>$AB27,$AB27-SUM($S186:AU186),AU186)","v":0},{"$f":"IF(SUM($S186:AV186)+AV186>$AB27,$AB27-SUM($S186:AV186),AV186)","v":0},{"$f":"IF(SUM($S186:AW186)+AW186>$AB27,$AB27-SUM($S186:AW186),AW186)","v":0},{"$f":"IF(SUM($S186:AX186)+AX186>$AB27,$AB27-SUM($S186:AX186),AX186)","v":0},{"$f":"IF(SUM($S186:AY186)+AY186>$AB27,$AB27-SUM($S186:AY186),AY186)","v":0},{"$f":"IF(SUM($S186:AZ186)+AZ186>$AB27,$AB27-SUM($S186:AZ186),AZ186)","v":0},{"$f":"IF(SUM($S186:BA186)+BA186>$AB27,$AB27-SUM($S186:BA186),BA186)","v":0},{"$f":"IF(SUM($S186:BB186)+BB186>$AB27,$AB27-SUM($S186:BB186),BB186)","v":0},{"$f":"IF(SUM($S186:BC186)+BC186>$AB27,$AB27-SUM($S186:BC186),BC186)","v":0},{"$f":"IF(SUM($S186:BD186)+BD186>$AB27,$AB27-SUM($S186:BD186),BD186)","v":0},{"$f":"IF(SUM($S186:BE186)+BE186>$AB27,$AB27-SUM($S186:BE186),BE186)","v":0},{"$f":"IF(SUM($S186:BF186)+BF186>$AB27,$AB27-SUM($S186:BF186),BF186)","v":0},{"$f":"IF(SUM($S186:BG186)+BG186>$AB27,$AB27-SUM($S186:BG186),BG186)","v":0},{"$f":"IF(SUM($S186:BH186)+BH186>$AB27,$AB27-SUM($S186:BH186),BH186)","v":0},{"$f":"IF(SUM($S186:BI186)+BI186>$AB27,$AB27-SUM($S186:BI186),BI186)","v":0},{"$f":"IF(SUM($S186:BJ186)+BJ186>$AB27,$AB27-SUM($S186:BJ186),BJ186)","v":0},{"$f":"IF(SUM($S186:BK186)+BK186>$AB27,$AB27-SUM($S186:BK186),BK186)","v":0},{"$f":"IF(SUM($S186:BL186)+BL186>$AB27,$AB27-SUM($S186:BL186),BL186)","v":0},{"$f":"IF(SUM($S186:BM186)+BM186>$AB27,$AB27-SUM($S186:BM186),BM186)","v":0},{"$f":"IF(SUM($S186:BN186)+BN186>$AB27,$AB27-SUM($S186:BN186),BN186)","v":0},{"$f":"IF(SUM($S186:BO186)+BO186>$AB27,$AB27-SUM($S186:BO186),BO186)","v":0},{"$f":"IF(SUM($S186:BP186)+BP186>$AB27,$AB27-SUM($S186:BP186),BP186)","v":0},{"$f":"IF(SUM($S186:BQ186)+BQ186>$AB27,$AB27-SUM($S186:BQ186),BQ186)","v":0},{"$f":"IF(SUM($S186:BR186)+BR186>$AB27,$AB27-SUM($S186:BR186),BR186)","v":0},{"$f":"IF(SUM($S186:BS186)+BS186>$AB27,$AB27-SUM($S186:BS186),BS186)","v":0},{"$f":"IF(SUM($S186:BT186)+BT186>$AB27,$AB27-SUM($S186:BT186),BT186)","v":0},{"$f":"IF(SUM($S186:BU186)+BU186>$AB27,$AB27-SUM($S186:BU186),BU186)","v":0},{"$f":"IF(SUM($S186:BV186)+BV186>$AB27,$AB27-SUM($S186:BV186),BV186)","v":0},{"$f":"IF(SUM($S186:BW186)+BW186>$AB27,$AB27-SUM($S186:BW186),BW186)","v":0},{"$f":"IF(SUM($S186:BX186)+BX186>$AB27,$AB27-SUM($S186:BX186),BX186)","v":0},{"$f":"IF(SUM($S186:BY186)+BY186>$AB27,$AB27-SUM($S186:BY186),BY186)","v":0},{"$f":"IF(SUM($S186:BZ186)+BZ186>$AB27,$AB27-SUM($S186:BZ186),BZ186)","v":0},{"$f":"IF(SUM($S186:CA186)+CA186>$AB27,$AB27-SUM($S186:CA186),CA186)","v":0},{"$f":"IF(SUM($S186:CB186)+CB186>$AB27,$AB27-SUM($S186:CB186),CB186)","v":0},{"$f":"IF(SUM($S186:CC186)+CC186>$AB27,$AB27-SUM($S186:CC186),CC186)","v":0},{"$f":"IF(SUM($S186:CD186)+CD186>$AB27,$AB27-SUM($S186:CD186),CD186)","v":0},{"$f":"IF(SUM($S186:CE186)+CE186>$AB27,$AB27-SUM($S186:CE186),CE186)","v":0},{"$f":"IF(SUM($S186:CF186)+CF186>$AB27,$AB27-SUM($S186:CF186),CF186)","v":0},{"$f":"IF(SUM($S186:CG186)+CG186>$AB27,$AB27-SUM($S186:CG186),CG186)","v":0},{"$f":"IF(SUM($S186:CH186)+CH186>$AB27,$AB27-SUM($S186:CH186),CH186)","v":0},{"$f":"IF(SUM($S186:CI186)+CI186>$AB27,$AB27-SUM($S186:CI186),CI186)","v":0},{"$f":"IF(SUM($S186:CJ186)+CJ186>$AB27,$AB27-SUM($S186:CJ186),CJ186)","v":0},{"$f":"IF(SUM($S186:CK186)+CK186>$AB27,$AB27-SUM($S186:CK186),CK186)","v":0},{"$f":"IF(SUM($S186:CL186)+CL186>$AB27,$AB27-SUM($S186:CL186),CL186)","v":0},{"$f":"IF(SUM($S186:CM186)+CM186>$AB27,$AB27-SUM($S186:CM186),CM186)","v":0},{"$f":"IF(SUM($S186:CN186)+CN186>$AB27,$AB27-SUM($S186:CN186),CN186)","v":0},{"$f":"IF(SUM($S186:CO186)+CO186>$AB27,$AB27-SUM($S186:CO186),CO186)","v":0},{"$f":"IF(SUM($S186:CP186)+CP186>$AB27,$AB27-SUM($S186:CP186),CP186)","v":0},{"$f":"IF(SUM($S186:CQ186)+CQ186>$AB27,$AB27-SUM($S186:CQ186),CQ186)","v":0},{"$f":"IF(SUM($S186:CR186)+CR186>$AB27,$AB27-SUM($S186:CR186),CR186)","v":0},{"$f":"IF(SUM($S186:CS186)+CS186>$AB27,$AB27-SUM($S186:CS186),CS186)","v":0},{"$f":"IF(SUM($S186:CT186)+CT186>$AB27,$AB27-SUM($S186:CT186),CT186)","v":0},{"$f":"IF(SUM($S186:CU186)+CU186>$AB27,$AB27-SUM($S186:CU186),CU186)","v":0},{"$f":"IF(SUM($S186:CV186)+CV186>$AB27,$AB27-SUM($S186:CV186),CV186)","v":0},{"$f":"IF(SUM($S186:CW186)+CW186>$AB27,$AB27-SUM($S186:CW186),CW186)","v":0},{"$f":"IF(SUM($S186:CX186)+CX186>$AB27,$AB27-SUM($S186:CX186),CX186)","v":0},{"$f":"IF(SUM($S186:CY186)+CY186>$AB27,$AB27-SUM($S186:CY186),CY186)","v":0},{"$f":"IF(SUM($S186:CZ186)+CZ186>$AB27,$AB27-SUM($S186:CZ186),CZ186)","v":0},{"$f":"IF(SUM($S186:DA186)+DA186>$AB27,$AB27-SUM($S186:DA186),DA186)","v":0},{"$f":"IF(SUM($S186:DB186)+DB186>$AB27,$AB27-SUM($S186:DB186),DB186)","v":0},{"$f":"IF(SUM($S186:DC186)+DC186>$AB27,$AB27-SUM($S186:DC186),DC186)","v":0},{"$f":"IF(SUM($S186:DD186)+DD186>$AB27,$AB27-SUM($S186:DD186),DD186)","v":0},{"$f":"IF(SUM($S186:DE186)+DE186>$AB27,$AB27-SUM($S186:DE186),DE186)","v":0},{"$f":"IF(SUM($S186:DF186)+DF186>$AB27,$AB27-SUM($S186:DF186),DF186)","v":0},{"$f":"IF(SUM($S186:DG186)+DG186>$AB27,$AB27-SUM($S186:DG186),DG186)","v":0},{"$f":"IF(SUM($S186:DH186)+DH186>$AB27,$AB27-SUM($S186:DH186),DH186)","v":0},{"$f":"IF(SUM($S186:DI186)+DI186>$AB27,$AB27-SUM($S186:DI186),DI186)","v":0},{"$f":"IF(SUM($S186:DJ186)+DJ186>$AB27,$AB27-SUM($S186:DJ186),DJ186)","v":0},{"$f":"IF(SUM($S186:DK186)+DK186>$AB27,$AB27-SUM($S186:DK186),DK186)","v":0},{"$f":"IF(SUM($S186:DL186)+DL186>$AB27,$AB27-SUM($S186:DL186),DL186)","v":0},{"$f":"IF(SUM($S186:DM186)+DM186>$AB27,$AB27-SUM($S186:DM186),DM186)","v":0},{"$f":"IF(SUM($S186:DN186)+DN186>$AB27,$AB27-SUM($S186:DN186),DN186)","v":0},{"$f":"IF(SUM($S186:DO186)+DO186>$AB27,$AB27-SUM($S186:DO186),DO186)","v":0},{"$f":"IF(SUM($S186:DP186)+DP186>$AB27,$AB27-SUM($S186:DP186),DP186)","v":0},{"$f":"IF(SUM($S186:DQ186)+DQ186>$AB27,$AB27-SUM($S186:DQ186),DQ186)","v":0},{"$f":"IF(SUM($S186:DR186)+DR186>$AB27,$AB27-SUM($S186:DR186),DR186)","v":0},{"$f":"IF(SUM($S186:DS186)+DS186>$AB27,$AB27-SUM($S186:DS186),DS186)","v":0},{"$f":"IF(SUM($S186:DT186)+DT186>$AB27,$AB27-SUM($S186:DT186),DT186)","v":0},{"$f":"IF(SUM($S186:DU186)+DU186>$AB27,$AB27-SUM($S186:DU186),DU186)","v":0},{"$f":"IF(SUM($S186:DV186)+DV186>$AB27,$AB27-SUM($S186:DV186),DV186)","v":0},{"$f":"IF(SUM($S186:DW186)+DW186>$AB27,$AB27-SUM($S186:DW186),DW186)","v":0},{"$f":"IF(SUM($S186:DX186)+DX186>$AB27,$AB27-SUM($S186:DX186),DX186)","v":0},{"$f":"IF(SUM($S186:DY186)+DY186>$AB27,$AB27-SUM($S186:DY186),DY186)","v":0},{"$f":"IF(SUM($S186:DZ186)+DZ186>$AB27,$AB27-SUM($S186:DZ186),DZ186)","v":0},{"$f":"IF(SUM($S186:EA186)+EA186>$AB27,$AB27-SUM($S186:EA186),EA186)","v":0},{"$f":"IF(SUM($S186:EB186)+EB186>$AB27,$AB27-SUM($S186:EB186),EB186)","v":0},{"$f":"IF(SUM($S186:EC186)+EC186>$AB27,$AB27-SUM($S186:EC186),EC186)","v":0},{"$f":"IF(SUM($S186:ED186)+ED186>$AB27,$AB27-SUM($S186:ED186),ED186)","v":0},{"$f":"IF(SUM($S186:EE186)+EE186>$AB27,$AB27-SUM($S186:EE186),EE186)","v":0},{"$f":"IF(SUM($S186:EF186)+EF186>$AB27,$AB27-SUM($S186:EF186),EF186)","v":0},{"$f":"IF(SUM($S186:EG186)+EG186>$AB27,$AB27-SUM($S186:EG186),EG186)","v":0},{"$f":"IF(SUM($S186:EH186)+EH186>$AB27,$AB27-SUM($S186:EH186),EH186)","v":0},{"$f":"IF(SUM($S186:EI186)+EI186>$AB27,$AB27-SUM($S186:EI186),EI186)","v":0},{"$f":"IF(SUM($S186:EJ186)+EJ186>$AB27,$AB27-SUM($S186:EJ186),EJ186)","v":0},{"$f":"IF(SUM($S186:EK186)+EK186>$AB27,$AB27-SUM($S186:EK186),EK186)","v":0},{"$f":"IF(SUM($S186:EL186)+EL186>$AB27,$AB27-SUM($S186:EL186),EL186)","v":0},{"$f":"IF(SUM($S186:EM186)+EM186>$AB27,$AB27-SUM($S186:EM186),EM186)","v":0},{"$f":"IF(SUM($S186:EN186)+EN186>$AB27,$AB27-SUM($S186:EN186),EN186)","v":0},{"$f":"IF(SUM($S186:EO186)+EO186>$AB27,$AB27-SUM($S186:EO186),EO186)","v":0},{"$f":"IF(SUM($S186:EP186)+EP186>$AB27,$AB27-SUM($S186:EP186),EP186)","v":0},{"$f":"IF(SUM($S186:EQ186)+EQ186>$AB27,$AB27-SUM($S186:EQ186),EQ186)","v":0},{"$f":"IF(SUM($S186:ER186)+ER186>$AB27,$AB27-SUM($S186:ER186),ER186)","v":0},{"$f":"IF(SUM($S186:ES186)+ES186>$AB27,$AB27-SUM($S186:ES186),ES186)","v":0},{"$f":"IF(SUM($S186:ET186)+ET186>$AB27,$AB27-SUM($S186:ET186),ET186)","v":0},{"$f":"IF(SUM($S186:EU186)+EU186>$AB27,$AB27-SUM($S186:EU186),EU186)","v":0},{"$f":"IF(SUM($S186:EV186)+EV186>$AB27,$AB27-SUM($S186:EV186),EV186)","v":0},{"$f":"IF(SUM($S186:EW186)+EW186>$AB27,$AB27-SUM($S186:EW186),EW186)","v":0},{"$f":"IF(SUM($S186:EX186)+EX186>$AB27,$AB27-SUM($S186:EX186),EX186)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S187:AC187)+AC187>$AB28,$AB28-SUM($S187:AC187),AC187)","v":0},{"$f":"IF(SUM($S187:AD187)+AD187>$AB28,$AB28-SUM($S187:AD187),AD187)","v":0},{"$f":"IF(SUM($S187:AE187)+AE187>$AB28,$AB28-SUM($S187:AE187),AE187)","v":0},{"$f":"IF(SUM($S187:AF187)+AF187>$AB28,$AB28-SUM($S187:AF187),AF187)","v":0},{"$f":"IF(SUM($S187:AG187)+AG187>$AB28,$AB28-SUM($S187:AG187),AG187)","v":0},{"$f":"IF(SUM($S187:AH187)+AH187>$AB28,$AB28-SUM($S187:AH187),AH187)","v":0},{"$f":"IF(SUM($S187:AI187)+AI187>$AB28,$AB28-SUM($S187:AI187),AI187)","v":0},{"$f":"IF(SUM($S187:AJ187)+AJ187>$AB28,$AB28-SUM($S187:AJ187),AJ187)","v":0},{"$f":"IF(SUM($S187:AK187)+AK187>$AB28,$AB28-SUM($S187:AK187),AK187)","v":0},{"$f":"IF(SUM($S187:AL187)+AL187>$AB28,$AB28-SUM($S187:AL187),AL187)","v":0},{"$f":"IF(SUM($S187:AM187)+AM187>$AB28,$AB28-SUM($S187:AM187),AM187)","v":0},{"$f":"IF(SUM($S187:AN187)+AN187>$AB28,$AB28-SUM($S187:AN187),AN187)","v":0},{"$f":"IF(SUM($S187:AO187)+AO187>$AB28,$AB28-SUM($S187:AO187),AO187)","v":0},{"$f":"IF(SUM($S187:AP187)+AP187>$AB28,$AB28-SUM($S187:AP187),AP187)","v":0},{"$f":"IF(SUM($S187:AQ187)+AQ187>$AB28,$AB28-SUM($S187:AQ187),AQ187)","v":0},{"$f":"IF(SUM($S187:AR187)+AR187>$AB28,$AB28-SUM($S187:AR187),AR187)","v":0},{"$f":"IF(SUM($S187:AS187)+AS187>$AB28,$AB28-SUM($S187:AS187),AS187)","v":0},{"$f":"IF(SUM($S187:AT187)+AT187>$AB28,$AB28-SUM($S187:AT187),AT187)","v":0},{"$f":"IF(SUM($S187:AU187)+AU187>$AB28,$AB28-SUM($S187:AU187),AU187)","v":0},{"$f":"IF(SUM($S187:AV187)+AV187>$AB28,$AB28-SUM($S187:AV187),AV187)","v":0},{"$f":"IF(SUM($S187:AW187)+AW187>$AB28,$AB28-SUM($S187:AW187),AW187)","v":0},{"$f":"IF(SUM($S187:AX187)+AX187>$AB28,$AB28-SUM($S187:AX187),AX187)","v":0},{"$f":"IF(SUM($S187:AY187)+AY187>$AB28,$AB28-SUM($S187:AY187),AY187)","v":0},{"$f":"IF(SUM($S187:AZ187)+AZ187>$AB28,$AB28-SUM($S187:AZ187),AZ187)","v":0},{"$f":"IF(SUM($S187:BA187)+BA187>$AB28,$AB28-SUM($S187:BA187),BA187)","v":0},{"$f":"IF(SUM($S187:BB187)+BB187>$AB28,$AB28-SUM($S187:BB187),BB187)","v":0},{"$f":"IF(SUM($S187:BC187)+BC187>$AB28,$AB28-SUM($S187:BC187),BC187)","v":0},{"$f":"IF(SUM($S187:BD187)+BD187>$AB28,$AB28-SUM($S187:BD187),BD187)","v":0},{"$f":"IF(SUM($S187:BE187)+BE187>$AB28,$AB28-SUM($S187:BE187),BE187)","v":0},{"$f":"IF(SUM($S187:BF187)+BF187>$AB28,$AB28-SUM($S187:BF187),BF187)","v":0},{"$f":"IF(SUM($S187:BG187)+BG187>$AB28,$AB28-SUM($S187:BG187),BG187)","v":0},{"$f":"IF(SUM($S187:BH187)+BH187>$AB28,$AB28-SUM($S187:BH187),BH187)","v":0},{"$f":"IF(SUM($S187:BI187)+BI187>$AB28,$AB28-SUM($S187:BI187),BI187)","v":0},{"$f":"IF(SUM($S187:BJ187)+BJ187>$AB28,$AB28-SUM($S187:BJ187),BJ187)","v":0},{"$f":"IF(SUM($S187:BK187)+BK187>$AB28,$AB28-SUM($S187:BK187),BK187)","v":0},{"$f":"IF(SUM($S187:BL187)+BL187>$AB28,$AB28-SUM($S187:BL187),BL187)","v":0},{"$f":"IF(SUM($S187:BM187)+BM187>$AB28,$AB28-SUM($S187:BM187),BM187)","v":0},{"$f":"IF(SUM($S187:BN187)+BN187>$AB28,$AB28-SUM($S187:BN187),BN187)","v":0},{"$f":"IF(SUM($S187:BO187)+BO187>$AB28,$AB28-SUM($S187:BO187),BO187)","v":0},{"$f":"IF(SUM($S187:BP187)+BP187>$AB28,$AB28-SUM($S187:BP187),BP187)","v":0},{"$f":"IF(SUM($S187:BQ187)+BQ187>$AB28,$AB28-SUM($S187:BQ187),BQ187)","v":0},{"$f":"IF(SUM($S187:BR187)+BR187>$AB28,$AB28-SUM($S187:BR187),BR187)","v":0},{"$f":"IF(SUM($S187:BS187)+BS187>$AB28,$AB28-SUM($S187:BS187),BS187)","v":0},{"$f":"IF(SUM($S187:BT187)+BT187>$AB28,$AB28-SUM($S187:BT187),BT187)","v":0},{"$f":"IF(SUM($S187:BU187)+BU187>$AB28,$AB28-SUM($S187:BU187),BU187)","v":0},{"$f":"IF(SUM($S187:BV187)+BV187>$AB28,$AB28-SUM($S187:BV187),BV187)","v":0},{"$f":"IF(SUM($S187:BW187)+BW187>$AB28,$AB28-SUM($S187:BW187),BW187)","v":0},{"$f":"IF(SUM($S187:BX187)+BX187>$AB28,$AB28-SUM($S187:BX187),BX187)","v":0},{"$f":"IF(SUM($S187:BY187)+BY187>$AB28,$AB28-SUM($S187:BY187),BY187)","v":0},{"$f":"IF(SUM($S187:BZ187)+BZ187>$AB28,$AB28-SUM($S187:BZ187),BZ187)","v":0},{"$f":"IF(SUM($S187:CA187)+CA187>$AB28,$AB28-SUM($S187:CA187),CA187)","v":0},{"$f":"IF(SUM($S187:CB187)+CB187>$AB28,$AB28-SUM($S187:CB187),CB187)","v":0},{"$f":"IF(SUM($S187:CC187)+CC187>$AB28,$AB28-SUM($S187:CC187),CC187)","v":0},{"$f":"IF(SUM($S187:CD187)+CD187>$AB28,$AB28-SUM($S187:CD187),CD187)","v":0},{"$f":"IF(SUM($S187:CE187)+CE187>$AB28,$AB28-SUM($S187:CE187),CE187)","v":0},{"$f":"IF(SUM($S187:CF187)+CF187>$AB28,$AB28-SUM($S187:CF187),CF187)","v":0},{"$f":"IF(SUM($S187:CG187)+CG187>$AB28,$AB28-SUM($S187:CG187),CG187)","v":0},{"$f":"IF(SUM($S187:CH187)+CH187>$AB28,$AB28-SUM($S187:CH187),CH187)","v":0},{"$f":"IF(SUM($S187:CI187)+CI187>$AB28,$AB28-SUM($S187:CI187),CI187)","v":0},{"$f":"IF(SUM($S187:CJ187)+CJ187>$AB28,$AB28-SUM($S187:CJ187),CJ187)","v":0},{"$f":"IF(SUM($S187:CK187)+CK187>$AB28,$AB28-SUM($S187:CK187),CK187)","v":0},{"$f":"IF(SUM($S187:CL187)+CL187>$AB28,$AB28-SUM($S187:CL187),CL187)","v":0},{"$f":"IF(SUM($S187:CM187)+CM187>$AB28,$AB28-SUM($S187:CM187),CM187)","v":0},{"$f":"IF(SUM($S187:CN187)+CN187>$AB28,$AB28-SUM($S187:CN187),CN187)","v":0},{"$f":"IF(SUM($S187:CO187)+CO187>$AB28,$AB28-SUM($S187:CO187),CO187)","v":0},{"$f":"IF(SUM($S187:CP187)+CP187>$AB28,$AB28-SUM($S187:CP187),CP187)","v":0},{"$f":"IF(SUM($S187:CQ187)+CQ187>$AB28,$AB28-SUM($S187:CQ187),CQ187)","v":0},{"$f":"IF(SUM($S187:CR187)+CR187>$AB28,$AB28-SUM($S187:CR187),CR187)","v":0},{"$f":"IF(SUM($S187:CS187)+CS187>$AB28,$AB28-SUM($S187:CS187),CS187)","v":0},{"$f":"IF(SUM($S187:CT187)+CT187>$AB28,$AB28-SUM($S187:CT187),CT187)","v":0},{"$f":"IF(SUM($S187:CU187)+CU187>$AB28,$AB28-SUM($S187:CU187),CU187)","v":0},{"$f":"IF(SUM($S187:CV187)+CV187>$AB28,$AB28-SUM($S187:CV187),CV187)","v":0},{"$f":"IF(SUM($S187:CW187)+CW187>$AB28,$AB28-SUM($S187:CW187),CW187)","v":0},{"$f":"IF(SUM($S187:CX187)+CX187>$AB28,$AB28-SUM($S187:CX187),CX187)","v":0},{"$f":"IF(SUM($S187:CY187)+CY187>$AB28,$AB28-SUM($S187:CY187),CY187)","v":0},{"$f":"IF(SUM($S187:CZ187)+CZ187>$AB28,$AB28-SUM($S187:CZ187),CZ187)","v":0},{"$f":"IF(SUM($S187:DA187)+DA187>$AB28,$AB28-SUM($S187:DA187),DA187)","v":0},{"$f":"IF(SUM($S187:DB187)+DB187>$AB28,$AB28-SUM($S187:DB187),DB187)","v":0},{"$f":"IF(SUM($S187:DC187)+DC187>$AB28,$AB28-SUM($S187:DC187),DC187)","v":0},{"$f":"IF(SUM($S187:DD187)+DD187>$AB28,$AB28-SUM($S187:DD187),DD187)","v":0},{"$f":"IF(SUM($S187:DE187)+DE187>$AB28,$AB28-SUM($S187:DE187),DE187)","v":0},{"$f":"IF(SUM($S187:DF187)+DF187>$AB28,$AB28-SUM($S187:DF187),DF187)","v":0},{"$f":"IF(SUM($S187:DG187)+DG187>$AB28,$AB28-SUM($S187:DG187),DG187)","v":0},{"$f":"IF(SUM($S187:DH187)+DH187>$AB28,$AB28-SUM($S187:DH187),DH187)","v":0},{"$f":"IF(SUM($S187:DI187)+DI187>$AB28,$AB28-SUM($S187:DI187),DI187)","v":0},{"$f":"IF(SUM($S187:DJ187)+DJ187>$AB28,$AB28-SUM($S187:DJ187),DJ187)","v":0},{"$f":"IF(SUM($S187:DK187)+DK187>$AB28,$AB28-SUM($S187:DK187),DK187)","v":0},{"$f":"IF(SUM($S187:DL187)+DL187>$AB28,$AB28-SUM($S187:DL187),DL187)","v":0},{"$f":"IF(SUM($S187:DM187)+DM187>$AB28,$AB28-SUM($S187:DM187),DM187)","v":0},{"$f":"IF(SUM($S187:DN187)+DN187>$AB28,$AB28-SUM($S187:DN187),DN187)","v":0},{"$f":"IF(SUM($S187:DO187)+DO187>$AB28,$AB28-SUM($S187:DO187),DO187)","v":0},{"$f":"IF(SUM($S187:DP187)+DP187>$AB28,$AB28-SUM($S187:DP187),DP187)","v":0},{"$f":"IF(SUM($S187:DQ187)+DQ187>$AB28,$AB28-SUM($S187:DQ187),DQ187)","v":0},{"$f":"IF(SUM($S187:DR187)+DR187>$AB28,$AB28-SUM($S187:DR187),DR187)","v":0},{"$f":"IF(SUM($S187:DS187)+DS187>$AB28,$AB28-SUM($S187:DS187),DS187)","v":0},{"$f":"IF(SUM($S187:DT187)+DT187>$AB28,$AB28-SUM($S187:DT187),DT187)","v":0},{"$f":"IF(SUM($S187:DU187)+DU187>$AB28,$AB28-SUM($S187:DU187),DU187)","v":0},{"$f":"IF(SUM($S187:DV187)+DV187>$AB28,$AB28-SUM($S187:DV187),DV187)","v":0},{"$f":"IF(SUM($S187:DW187)+DW187>$AB28,$AB28-SUM($S187:DW187),DW187)","v":0},{"$f":"IF(SUM($S187:DX187)+DX187>$AB28,$AB28-SUM($S187:DX187),DX187)","v":0},{"$f":"IF(SUM($S187:DY187)+DY187>$AB28,$AB28-SUM($S187:DY187),DY187)","v":0},{"$f":"IF(SUM($S187:DZ187)+DZ187>$AB28,$AB28-SUM($S187:DZ187),DZ187)","v":0},{"$f":"IF(SUM($S187:EA187)+EA187>$AB28,$AB28-SUM($S187:EA187),EA187)","v":0},{"$f":"IF(SUM($S187:EB187)+EB187>$AB28,$AB28-SUM($S187:EB187),EB187)","v":0},{"$f":"IF(SUM($S187:EC187)+EC187>$AB28,$AB28-SUM($S187:EC187),EC187)","v":0},{"$f":"IF(SUM($S187:ED187)+ED187>$AB28,$AB28-SUM($S187:ED187),ED187)","v":0},{"$f":"IF(SUM($S187:EE187)+EE187>$AB28,$AB28-SUM($S187:EE187),EE187)","v":0},{"$f":"IF(SUM($S187:EF187)+EF187>$AB28,$AB28-SUM($S187:EF187),EF187)","v":0},{"$f":"IF(SUM($S187:EG187)+EG187>$AB28,$AB28-SUM($S187:EG187),EG187)","v":0},{"$f":"IF(SUM($S187:EH187)+EH187>$AB28,$AB28-SUM($S187:EH187),EH187)","v":0},{"$f":"IF(SUM($S187:EI187)+EI187>$AB28,$AB28-SUM($S187:EI187),EI187)","v":0},{"$f":"IF(SUM($S187:EJ187)+EJ187>$AB28,$AB28-SUM($S187:EJ187),EJ187)","v":0},{"$f":"IF(SUM($S187:EK187)+EK187>$AB28,$AB28-SUM($S187:EK187),EK187)","v":0},{"$f":"IF(SUM($S187:EL187)+EL187>$AB28,$AB28-SUM($S187:EL187),EL187)","v":0},{"$f":"IF(SUM($S187:EM187)+EM187>$AB28,$AB28-SUM($S187:EM187),EM187)","v":0},{"$f":"IF(SUM($S187:EN187)+EN187>$AB28,$AB28-SUM($S187:EN187),EN187)","v":0},{"$f":"IF(SUM($S187:EO187)+EO187>$AB28,$AB28-SUM($S187:EO187),EO187)","v":0},{"$f":"IF(SUM($S187:EP187)+EP187>$AB28,$AB28-SUM($S187:EP187),EP187)","v":0},{"$f":"IF(SUM($S187:EQ187)+EQ187>$AB28,$AB28-SUM($S187:EQ187),EQ187)","v":0},{"$f":"IF(SUM($S187:ER187)+ER187>$AB28,$AB28-SUM($S187:ER187),ER187)","v":0},{"$f":"IF(SUM($S187:ES187)+ES187>$AB28,$AB28-SUM($S187:ES187),ES187)","v":0},{"$f":"IF(SUM($S187:ET187)+ET187>$AB28,$AB28-SUM($S187:ET187),ET187)","v":0},{"$f":"IF(SUM($S187:EU187)+EU187>$AB28,$AB28-SUM($S187:EU187),EU187)","v":0},{"$f":"IF(SUM($S187:EV187)+EV187>$AB28,$AB28-SUM($S187:EV187),EV187)","v":0},{"$f":"IF(SUM($S187:EW187)+EW187>$AB28,$AB28-SUM($S187:EW187),EW187)","v":0},{"$f":"IF(SUM($S187:EX187)+EX187>$AB28,$AB28-SUM($S187:EX187),EX187)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.66034E-4,{"$f":"IF(SUM($S188:AC188)+AC188>$AB29,$AB29-SUM($S188:AC188),AC188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AD188)+AD188>$AB29,$AB29-SUM($S188:AD188),AD188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AE188)+AE188>$AB29,$AB29-SUM($S188:AE188),AE188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AF188)+AF188>$AB29,$AB29-SUM($S188:AF188),AF188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AG188)+AG188>$AB29,$AB29-SUM($S188:AG188),AG188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AH188)+AH188>$AB29,$AB29-SUM($S188:AH188),AH188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AI188)+AI188>$AB29,$AB29-SUM($S188:AI188),AI188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AJ188)+AJ188>$AB29,$AB29-SUM($S188:AJ188),AJ188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AK188)+AK188>$AB29,$AB29-SUM($S188:AK188),AK188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AL188)+AL188>$AB29,$AB29-SUM($S188:AL188),AL188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AM188)+AM188>$AB29,$AB29-SUM($S188:AM188),AM188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AN188)+AN188>$AB29,$AB29-SUM($S188:AN188),AN188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AO188)+AO188>$AB29,$AB29-SUM($S188:AO188),AO188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AP188)+AP188>$AB29,$AB29-SUM($S188:AP188),AP188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AQ188)+AQ188>$AB29,$AB29-SUM($S188:AQ188),AQ188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AR188)+AR188>$AB29,$AB29-SUM($S188:AR188),AR188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AS188)+AS188>$AB29,$AB29-SUM($S188:AS188),AS188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AT188)+AT188>$AB29,$AB29-SUM($S188:AT188),AT188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AU188)+AU188>$AB29,$AB29-SUM($S188:AU188),AU188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AV188)+AV188>$AB29,$AB29-SUM($S188:AV188),AV188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AW188)+AW188>$AB29,$AB29-SUM($S188:AW188),AW188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AX188)+AX188>$AB29,$AB29-SUM($S188:AX188),AX188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AY188)+AY188>$AB29,$AB29-SUM($S188:AY188),AY188)","v":3.66034E-4},{"$f":"IF(SUM($S188:AZ188)+AZ188>$AB29,$AB29-SUM($S188:AZ188),AZ188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BA188)+BA188>$AB29,$AB29-SUM($S188:BA188),BA188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BB188)+BB188>$AB29,$AB29-SUM($S188:BB188),BB188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BC188)+BC188>$AB29,$AB29-SUM($S188:BC188),BC188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BD188)+BD188>$AB29,$AB29-SUM($S188:BD188),BD188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BE188)+BE188>$AB29,$AB29-SUM($S188:BE188),BE188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BF188)+BF188>$AB29,$AB29-SUM($S188:BF188),BF188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BG188)+BG188>$AB29,$AB29-SUM($S188:BG188),BG188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BH188)+BH188>$AB29,$AB29-SUM($S188:BH188),BH188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BI188)+BI188>$AB29,$AB29-SUM($S188:BI188),BI188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BJ188)+BJ188>$AB29,$AB29-SUM($S188:BJ188),BJ188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BK188)+BK188>$AB29,$AB29-SUM($S188:BK188),BK188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BL188)+BL188>$AB29,$AB29-SUM($S188:BL188),BL188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BM188)+BM188>$AB29,$AB29-SUM($S188:BM188),BM188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BN188)+BN188>$AB29,$AB29-SUM($S188:BN188),BN188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BO188)+BO188>$AB29,$AB29-SUM($S188:BO188),BO188)","v":3.66034E-4},{"$f":"IF(SUM($S188:BP188)+BP188>$AB29,$AB29-SUM($S188:BP188),BP188)","v":8.6736173798840355E-18},{"$f":"IF(SUM($S188:BQ188)+BQ188>$AB29,$AB29-SUM($S188:BQ188),BQ188)","v":8.6736173798840355E-18},{"$f":"IF(SUM($S188:BR188)+BR188>$AB29,$AB29-SUM($S188:BR188),BR188)","v":8.6736173798840355E-18},{"$f":"IF(SUM($S188:BS188)+BS188>$AB29,$AB29-SUM($S188:BS188),BS188)","v":8.6736173798840355E-18},{"$f":"IF(SUM($S188:BT188)+BT188>$AB29,$AB29-SUM($S188:BT188),BT188)","v":8.6736173798840355E-18},{"$f":"IF(SUM($S188:BU188)+BU188>$AB29,$AB29-SUM($S188:BU188),BU188)","v":8.6736173798840355E-18},{"$f":"IF(SUM($S188:BV188)+BV188>$AB29,$AB29-SUM($S188:BV188),BV188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:BW188)+BW188>$AB29,$AB29-SUM($S188:BW188),BW188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:BX188)+BX188>$AB29,$AB29-SUM($S188:BX188),BX188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:BY188)+BY188>$AB29,$AB29-SUM($S188:BY188),BY188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:BZ188)+BZ188>$AB29,$AB29-SUM($S188:BZ188),BZ188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CA188)+CA188>$AB29,$AB29-SUM($S188:CA188),CA188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CB188)+CB188>$AB29,$AB29-SUM($S188:CB188),CB188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CC188)+CC188>$AB29,$AB29-SUM($S188:CC188),CC188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CD188)+CD188>$AB29,$AB29-SUM($S188:CD188),CD188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CE188)+CE188>$AB29,$AB29-SUM($S188:CE188),CE188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CF188)+CF188>$AB29,$AB29-SUM($S188:CF188),CF188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CG188)+CG188>$AB29,$AB29-SUM($S188:CG188),CG188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CH188)+CH188>$AB29,$AB29-SUM($S188:CH188),CH188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CI188)+CI188>$AB29,$AB29-SUM($S188:CI188),CI188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CJ188)+CJ188>$AB29,$AB29-SUM($S188:CJ188),CJ188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CK188)+CK188>$AB29,$AB29-SUM($S188:CK188),CK188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CL188)+CL188>$AB29,$AB29-SUM($S188:CL188),CL188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CM188)+CM188>$AB29,$AB29-SUM($S188:CM188),CM188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CN188)+CN188>$AB29,$AB29-SUM($S188:CN188),CN188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CO188)+CO188>$AB29,$AB29-SUM($S188:CO188),CO188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CP188)+CP188>$AB29,$AB29-SUM($S188:CP188),CP188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CQ188)+CQ188>$AB29,$AB29-SUM($S188:CQ188),CQ188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CR188)+CR188>$AB29,$AB29-SUM($S188:CR188),CR188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CS188)+CS188>$AB29,$AB29-SUM($S188:CS188),CS188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CT188)+CT188>$AB29,$AB29-SUM($S188:CT188),CT188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CU188)+CU188>$AB29,$AB29-SUM($S188:CU188),CU188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CV188)+CV188>$AB29,$AB29-SUM($S188:CV188),CV188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CW188)+CW188>$AB29,$AB29-SUM($S188:CW188),CW188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CX188)+CX188>$AB29,$AB29-SUM($S188:CX188),CX188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CY188)+CY188>$AB29,$AB29-SUM($S188:CY188),CY188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:CZ188)+CZ188>$AB29,$AB29-SUM($S188:CZ188),CZ188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DA188)+DA188>$AB29,$AB29-SUM($S188:DA188),DA188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DB188)+DB188>$AB29,$AB29-SUM($S188:DB188),DB188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DC188)+DC188>$AB29,$AB29-SUM($S188:DC188),DC188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DD188)+DD188>$AB29,$AB29-SUM($S188:DD188),DD188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DE188)+DE188>$AB29,$AB29-SUM($S188:DE188),DE188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DF188)+DF188>$AB29,$AB29-SUM($S188:DF188),DF188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DG188)+DG188>$AB29,$AB29-SUM($S188:DG188),DG188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DH188)+DH188>$AB29,$AB29-SUM($S188:DH188),DH188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DI188)+DI188>$AB29,$AB29-SUM($S188:DI188),DI188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DJ188)+DJ188>$AB29,$AB29-SUM($S188:DJ188),DJ188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DK188)+DK188>$AB29,$AB29-SUM($S188:DK188),DK188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DL188)+DL188>$AB29,$AB29-SUM($S188:DL188),DL188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DM188)+DM188>$AB29,$AB29-SUM($S188:DM188),DM188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DN188)+DN188>$AB29,$AB29-SUM($S188:DN188),DN188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DO188)+DO188>$AB29,$AB29-SUM($S188:DO188),DO188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DP188)+DP188>$AB29,$AB29-SUM($S188:DP188),DP188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DQ188)+DQ188>$AB29,$AB29-SUM($S188:DQ188),DQ188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DR188)+DR188>$AB29,$AB29-SUM($S188:DR188),DR188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DS188)+DS188>$AB29,$AB29-SUM($S188:DS188),DS188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DT188)+DT188>$AB29,$AB29-SUM($S188:DT188),DT188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DU188)+DU188>$AB29,$AB29-SUM($S188:DU188),DU188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DV188)+DV188>$AB29,$AB29-SUM($S188:DV188),DV188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DW188)+DW188>$AB29,$AB29-SUM($S188:DW188),DW188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DX188)+DX188>$AB29,$AB29-SUM($S188:DX188),DX188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DY188)+DY188>$AB29,$AB29-SUM($S188:DY188),DY188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:DZ188)+DZ188>$AB29,$AB29-SUM($S188:DZ188),DZ188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EA188)+EA188>$AB29,$AB29-SUM($S188:EA188),EA188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EB188)+EB188>$AB29,$AB29-SUM($S188:EB188),EB188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EC188)+EC188>$AB29,$AB29-SUM($S188:EC188),EC188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:ED188)+ED188>$AB29,$AB29-SUM($S188:ED188),ED188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EE188)+EE188>$AB29,$AB29-SUM($S188:EE188),EE188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EF188)+EF188>$AB29,$AB29-SUM($S188:EF188),EF188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EG188)+EG188>$AB29,$AB29-SUM($S188:EG188),EG188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EH188)+EH188>$AB29,$AB29-SUM($S188:EH188),EH188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EI188)+EI188>$AB29,$AB29-SUM($S188:EI188),EI188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EJ188)+EJ188>$AB29,$AB29-SUM($S188:EJ188),EJ188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EK188)+EK188>$AB29,$AB29-SUM($S188:EK188),EK188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EL188)+EL188>$AB29,$AB29-SUM($S188:EL188),EL188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EM188)+EM188>$AB29,$AB29-SUM($S188:EM188),EM188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EN188)+EN188>$AB29,$AB29-SUM($S188:EN188),EN188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EO188)+EO188>$AB29,$AB29-SUM($S188:EO188),EO188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EP188)+EP188>$AB29,$AB29-SUM($S188:EP188),EP188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EQ188)+EQ188>$AB29,$AB29-SUM($S188:EQ188),EQ188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:ER188)+ER188>$AB29,$AB29-SUM($S188:ER188),ER188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:ES188)+ES188>$AB29,$AB29-SUM($S188:ES188),ES188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:ET188)+ET188>$AB29,$AB29-SUM($S188:ET188),ET188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EU188)+EU188>$AB29,$AB29-SUM($S188:EU188),EU188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EV188)+EV188>$AB29,$AB29-SUM($S188:EV188),EV188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EW188)+EW188>$AB29,$AB29-SUM($S188:EW188),EW188)","v":-4.3368086899420177E-17},{"$f":"IF(SUM($S188:EX188)+EX188>$AB29,$AB29-SUM($S188:EX188),EX188)","v":-4.3368086899420177E-17}]
[]
[null,"Depreciation:  1999 Q2 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC22/$F192","v":2.412875E-4},{"$f":"IF(SUM($S192:AD192)+AD192>$AC22,$AC22-SUM($S192:AD192),AD192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AE192)+AE192>$AC22,$AC22-SUM($S192:AE192),AE192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AF192)+AF192>$AC22,$AC22-SUM($S192:AF192),AF192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AG192)+AG192>$AC22,$AC22-SUM($S192:AG192),AG192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AH192)+AH192>$AC22,$AC22-SUM($S192:AH192),AH192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AI192)+AI192>$AC22,$AC22-SUM($S192:AI192),AI192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AJ192)+AJ192>$AC22,$AC22-SUM($S192:AJ192),AJ192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AK192)+AK192>$AC22,$AC22-SUM($S192:AK192),AK192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AL192)+AL192>$AC22,$AC22-SUM($S192:AL192),AL192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AM192)+AM192>$AC22,$AC22-SUM($S192:AM192),AM192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AN192)+AN192>$AC22,$AC22-SUM($S192:AN192),AN192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AO192)+AO192>$AC22,$AC22-SUM($S192:AO192),AO192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AP192)+AP192>$AC22,$AC22-SUM($S192:AP192),AP192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AQ192)+AQ192>$AC22,$AC22-SUM($S192:AQ192),AQ192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AR192)+AR192>$AC22,$AC22-SUM($S192:AR192),AR192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AS192)+AS192>$AC22,$AC22-SUM($S192:AS192),AS192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AT192)+AT192>$AC22,$AC22-SUM($S192:AT192),AT192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AU192)+AU192>$AC22,$AC22-SUM($S192:AU192),AU192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AV192)+AV192>$AC22,$AC22-SUM($S192:AV192),AV192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AW192)+AW192>$AC22,$AC22-SUM($S192:AW192),AW192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AX192)+AX192>$AC22,$AC22-SUM($S192:AX192),AX192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AY192)+AY192>$AC22,$AC22-SUM($S192:AY192),AY192)","v":2.412875E-4},{"$f":"IF(SUM($S192:AZ192)+AZ192>$AC22,$AC22-SUM($S192:AZ192),AZ192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BA192)+BA192>$AC22,$AC22-SUM($S192:BA192),BA192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BB192)+BB192>$AC22,$AC22-SUM($S192:BB192),BB192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BC192)+BC192>$AC22,$AC22-SUM($S192:BC192),BC192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BD192)+BD192>$AC22,$AC22-SUM($S192:BD192),BD192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BE192)+BE192>$AC22,$AC22-SUM($S192:BE192),BE192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BF192)+BF192>$AC22,$AC22-SUM($S192:BF192),BF192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BG192)+BG192>$AC22,$AC22-SUM($S192:BG192),BG192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BH192)+BH192>$AC22,$AC22-SUM($S192:BH192),BH192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BI192)+BI192>$AC22,$AC22-SUM($S192:BI192),BI192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BJ192)+BJ192>$AC22,$AC22-SUM($S192:BJ192),BJ192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BK192)+BK192>$AC22,$AC22-SUM($S192:BK192),BK192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BL192)+BL192>$AC22,$AC22-SUM($S192:BL192),BL192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BM192)+BM192>$AC22,$AC22-SUM($S192:BM192),BM192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BN192)+BN192>$AC22,$AC22-SUM($S192:BN192),BN192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BO192)+BO192>$AC22,$AC22-SUM($S192:BO192),BO192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BP192)+BP192>$AC22,$AC22-SUM($S192:BP192),BP192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BQ192)+BQ192>$AC22,$AC22-SUM($S192:BQ192),BQ192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BR192)+BR192>$AC22,$AC22-SUM($S192:BR192),BR192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BS192)+BS192>$AC22,$AC22-SUM($S192:BS192),BS192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BT192)+BT192>$AC22,$AC22-SUM($S192:BT192),BT192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BU192)+BU192>$AC22,$AC22-SUM($S192:BU192),BU192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BV192)+BV192>$AC22,$AC22-SUM($S192:BV192),BV192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BW192)+BW192>$AC22,$AC22-SUM($S192:BW192),BW192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BX192)+BX192>$AC22,$AC22-SUM($S192:BX192),BX192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BY192)+BY192>$AC22,$AC22-SUM($S192:BY192),BY192)","v":2.412875E-4},{"$f":"IF(SUM($S192:BZ192)+BZ192>$AC22,$AC22-SUM($S192:BZ192),BZ192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CA192)+CA192>$AC22,$AC22-SUM($S192:CA192),CA192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CB192)+CB192>$AC22,$AC22-SUM($S192:CB192),CB192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CC192)+CC192>$AC22,$AC22-SUM($S192:CC192),CC192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CD192)+CD192>$AC22,$AC22-SUM($S192:CD192),CD192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CE192)+CE192>$AC22,$AC22-SUM($S192:CE192),CE192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CF192)+CF192>$AC22,$AC22-SUM($S192:CF192),CF192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CG192)+CG192>$AC22,$AC22-SUM($S192:CG192),CG192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CH192)+CH192>$AC22,$AC22-SUM($S192:CH192),CH192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CI192)+CI192>$AC22,$AC22-SUM($S192:CI192),CI192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CJ192)+CJ192>$AC22,$AC22-SUM($S192:CJ192),CJ192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CK192)+CK192>$AC22,$AC22-SUM($S192:CK192),CK192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CL192)+CL192>$AC22,$AC22-SUM($S192:CL192),CL192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CM192)+CM192>$AC22,$AC22-SUM($S192:CM192),CM192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CN192)+CN192>$AC22,$AC22-SUM($S192:CN192),CN192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CO192)+CO192>$AC22,$AC22-SUM($S192:CO192),CO192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CP192)+CP192>$AC22,$AC22-SUM($S192:CP192),CP192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CQ192)+CQ192>$AC22,$AC22-SUM($S192:CQ192),CQ192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CR192)+CR192>$AC22,$AC22-SUM($S192:CR192),CR192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CS192)+CS192>$AC22,$AC22-SUM($S192:CS192),CS192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CT192)+CT192>$AC22,$AC22-SUM($S192:CT192),CT192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CU192)+CU192>$AC22,$AC22-SUM($S192:CU192),CU192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CV192)+CV192>$AC22,$AC22-SUM($S192:CV192),CV192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CW192)+CW192>$AC22,$AC22-SUM($S192:CW192),CW192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CX192)+CX192>$AC22,$AC22-SUM($S192:CX192),CX192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CY192)+CY192>$AC22,$AC22-SUM($S192:CY192),CY192)","v":2.412875E-4},{"$f":"IF(SUM($S192:CZ192)+CZ192>$AC22,$AC22-SUM($S192:CZ192),CZ192)","v":2.412875E-4},{"$f":"IF(SUM($S192:DA192)+DA192>$AC22,$AC22-SUM($S192:DA192),DA192)","v":2.412875E-4},{"$f":"IF(SUM($S192:DB192)+DB192>$AC22,$AC22-SUM($S192:DB192),DB192)","v":2.412875E-4},{"$f":"IF(SUM($S192:DC192)+DC192>$AC22,$AC22-SUM($S192:DC192),DC192)","v":2.412875E-4},{"$f":"IF(SUM($S192:DD192)+DD192>$AC22,$AC22-SUM($S192:DD192),DD192)","v":2.412875E-4},{"$f":"IF(SUM($S192:DE192)+DE192>$AC22,$AC22-SUM($S192:DE192),DE192)","v":2.0816681711721685E-17},{"$f":"IF(SUM($S192:DF192)+DF192>$AC22,$AC22-SUM($S192:DF192),DF192)","v":2.0816681711721685E-17},{"$f":"IF(SUM($S192:DG192)+DG192>$AC22,$AC22-SUM($S192:DG192),DG192)","v":2.0816681711721685E-17},{"$f":"IF(SUM($S192:DH192)+DH192>$AC22,$AC22-SUM($S192:DH192),DH192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DI192)+DI192>$AC22,$AC22-SUM($S192:DI192),DI192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DJ192)+DJ192>$AC22,$AC22-SUM($S192:DJ192),DJ192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DK192)+DK192>$AC22,$AC22-SUM($S192:DK192),DK192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DL192)+DL192>$AC22,$AC22-SUM($S192:DL192),DL192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DM192)+DM192>$AC22,$AC22-SUM($S192:DM192),DM192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DN192)+DN192>$AC22,$AC22-SUM($S192:DN192),DN192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DO192)+DO192>$AC22,$AC22-SUM($S192:DO192),DO192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DP192)+DP192>$AC22,$AC22-SUM($S192:DP192),DP192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DQ192)+DQ192>$AC22,$AC22-SUM($S192:DQ192),DQ192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DR192)+DR192>$AC22,$AC22-SUM($S192:DR192),DR192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DS192)+DS192>$AC22,$AC22-SUM($S192:DS192),DS192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DT192)+DT192>$AC22,$AC22-SUM($S192:DT192),DT192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DU192)+DU192>$AC22,$AC22-SUM($S192:DU192),DU192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DV192)+DV192>$AC22,$AC22-SUM($S192:DV192),DV192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DW192)+DW192>$AC22,$AC22-SUM($S192:DW192),DW192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DX192)+DX192>$AC22,$AC22-SUM($S192:DX192),DX192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DY192)+DY192>$AC22,$AC22-SUM($S192:DY192),DY192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:DZ192)+DZ192>$AC22,$AC22-SUM($S192:DZ192),DZ192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EA192)+EA192>$AC22,$AC22-SUM($S192:EA192),EA192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EB192)+EB192>$AC22,$AC22-SUM($S192:EB192),EB192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EC192)+EC192>$AC22,$AC22-SUM($S192:EC192),EC192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:ED192)+ED192>$AC22,$AC22-SUM($S192:ED192),ED192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EE192)+EE192>$AC22,$AC22-SUM($S192:EE192),EE192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EF192)+EF192>$AC22,$AC22-SUM($S192:EF192),EF192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EG192)+EG192>$AC22,$AC22-SUM($S192:EG192),EG192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EH192)+EH192>$AC22,$AC22-SUM($S192:EH192),EH192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EI192)+EI192>$AC22,$AC22-SUM($S192:EI192),EI192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EJ192)+EJ192>$AC22,$AC22-SUM($S192:EJ192),EJ192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EK192)+EK192>$AC22,$AC22-SUM($S192:EK192),EK192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EL192)+EL192>$AC22,$AC22-SUM($S192:EL192),EL192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EM192)+EM192>$AC22,$AC22-SUM($S192:EM192),EM192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EN192)+EN192>$AC22,$AC22-SUM($S192:EN192),EN192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EO192)+EO192>$AC22,$AC22-SUM($S192:EO192),EO192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EP192)+EP192>$AC22,$AC22-SUM($S192:EP192),EP192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EQ192)+EQ192>$AC22,$AC22-SUM($S192:EQ192),EQ192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:ER192)+ER192>$AC22,$AC22-SUM($S192:ER192),ER192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:ES192)+ES192>$AC22,$AC22-SUM($S192:ES192),ES192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:ET192)+ET192>$AC22,$AC22-SUM($S192:ET192),ET192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EU192)+EU192>$AC22,$AC22-SUM($S192:EU192),EU192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EV192)+EV192>$AC22,$AC22-SUM($S192:EV192),EV192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EW192)+EW192>$AC22,$AC22-SUM($S192:EW192),EW192)","v":-4.163336342344337E-17},{"$f":"IF(SUM($S192:EX192)+EX192>$AC22,$AC22-SUM($S192:EX192),EX192)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S193:AD193)+AD193>$AC23,$AC23-SUM($S193:AD193),AD193)","v":0},{"$f":"IF(SUM($S193:AE193)+AE193>$AC23,$AC23-SUM($S193:AE193),AE193)","v":0},{"$f":"IF(SUM($S193:AF193)+AF193>$AC23,$AC23-SUM($S193:AF193),AF193)","v":0},{"$f":"IF(SUM($S193:AG193)+AG193>$AC23,$AC23-SUM($S193:AG193),AG193)","v":0},{"$f":"IF(SUM($S193:AH193)+AH193>$AC23,$AC23-SUM($S193:AH193),AH193)","v":0},{"$f":"IF(SUM($S193:AI193)+AI193>$AC23,$AC23-SUM($S193:AI193),AI193)","v":0},{"$f":"IF(SUM($S193:AJ193)+AJ193>$AC23,$AC23-SUM($S193:AJ193),AJ193)","v":0},{"$f":"IF(SUM($S193:AK193)+AK193>$AC23,$AC23-SUM($S193:AK193),AK193)","v":0},{"$f":"IF(SUM($S193:AL193)+AL193>$AC23,$AC23-SUM($S193:AL193),AL193)","v":0},{"$f":"IF(SUM($S193:AM193)+AM193>$AC23,$AC23-SUM($S193:AM193),AM193)","v":0},{"$f":"IF(SUM($S193:AN193)+AN193>$AC23,$AC23-SUM($S193:AN193),AN193)","v":0},{"$f":"IF(SUM($S193:AO193)+AO193>$AC23,$AC23-SUM($S193:AO193),AO193)","v":0},{"$f":"IF(SUM($S193:AP193)+AP193>$AC23,$AC23-SUM($S193:AP193),AP193)","v":0},{"$f":"IF(SUM($S193:AQ193)+AQ193>$AC23,$AC23-SUM($S193:AQ193),AQ193)","v":0},{"$f":"IF(SUM($S193:AR193)+AR193>$AC23,$AC23-SUM($S193:AR193),AR193)","v":0},{"$f":"IF(SUM($S193:AS193)+AS193>$AC23,$AC23-SUM($S193:AS193),AS193)","v":0},{"$f":"IF(SUM($S193:AT193)+AT193>$AC23,$AC23-SUM($S193:AT193),AT193)","v":0},{"$f":"IF(SUM($S193:AU193)+AU193>$AC23,$AC23-SUM($S193:AU193),AU193)","v":0},{"$f":"IF(SUM($S193:AV193)+AV193>$AC23,$AC23-SUM($S193:AV193),AV193)","v":0},{"$f":"IF(SUM($S193:AW193)+AW193>$AC23,$AC23-SUM($S193:AW193),AW193)","v":0},{"$f":"IF(SUM($S193:AX193)+AX193>$AC23,$AC23-SUM($S193:AX193),AX193)","v":0},{"$f":"IF(SUM($S193:AY193)+AY193>$AC23,$AC23-SUM($S193:AY193),AY193)","v":0},{"$f":"IF(SUM($S193:AZ193)+AZ193>$AC23,$AC23-SUM($S193:AZ193),AZ193)","v":0},{"$f":"IF(SUM($S193:BA193)+BA193>$AC23,$AC23-SUM($S193:BA193),BA193)","v":0},{"$f":"IF(SUM($S193:BB193)+BB193>$AC23,$AC23-SUM($S193:BB193),BB193)","v":0},{"$f":"IF(SUM($S193:BC193)+BC193>$AC23,$AC23-SUM($S193:BC193),BC193)","v":0},{"$f":"IF(SUM($S193:BD193)+BD193>$AC23,$AC23-SUM($S193:BD193),BD193)","v":0},{"$f":"IF(SUM($S193:BE193)+BE193>$AC23,$AC23-SUM($S193:BE193),BE193)","v":0},{"$f":"IF(SUM($S193:BF193)+BF193>$AC23,$AC23-SUM($S193:BF193),BF193)","v":0},{"$f":"IF(SUM($S193:BG193)+BG193>$AC23,$AC23-SUM($S193:BG193),BG193)","v":0},{"$f":"IF(SUM($S193:BH193)+BH193>$AC23,$AC23-SUM($S193:BH193),BH193)","v":0},{"$f":"IF(SUM($S193:BI193)+BI193>$AC23,$AC23-SUM($S193:BI193),BI193)","v":0},{"$f":"IF(SUM($S193:BJ193)+BJ193>$AC23,$AC23-SUM($S193:BJ193),BJ193)","v":0},{"$f":"IF(SUM($S193:BK193)+BK193>$AC23,$AC23-SUM($S193:BK193),BK193)","v":0},{"$f":"IF(SUM($S193:BL193)+BL193>$AC23,$AC23-SUM($S193:BL193),BL193)","v":0},{"$f":"IF(SUM($S193:BM193)+BM193>$AC23,$AC23-SUM($S193:BM193),BM193)","v":0},{"$f":"IF(SUM($S193:BN193)+BN193>$AC23,$AC23-SUM($S193:BN193),BN193)","v":0},{"$f":"IF(SUM($S193:BO193)+BO193>$AC23,$AC23-SUM($S193:BO193),BO193)","v":0},{"$f":"IF(SUM($S193:BP193)+BP193>$AC23,$AC23-SUM($S193:BP193),BP193)","v":0},{"$f":"IF(SUM($S193:BQ193)+BQ193>$AC23,$AC23-SUM($S193:BQ193),BQ193)","v":0},{"$f":"IF(SUM($S193:BR193)+BR193>$AC23,$AC23-SUM($S193:BR193),BR193)","v":0},{"$f":"IF(SUM($S193:BS193)+BS193>$AC23,$AC23-SUM($S193:BS193),BS193)","v":0},{"$f":"IF(SUM($S193:BT193)+BT193>$AC23,$AC23-SUM($S193:BT193),BT193)","v":0},{"$f":"IF(SUM($S193:BU193)+BU193>$AC23,$AC23-SUM($S193:BU193),BU193)","v":0},{"$f":"IF(SUM($S193:BV193)+BV193>$AC23,$AC23-SUM($S193:BV193),BV193)","v":0},{"$f":"IF(SUM($S193:BW193)+BW193>$AC23,$AC23-SUM($S193:BW193),BW193)","v":0},{"$f":"IF(SUM($S193:BX193)+BX193>$AC23,$AC23-SUM($S193:BX193),BX193)","v":0},{"$f":"IF(SUM($S193:BY193)+BY193>$AC23,$AC23-SUM($S193:BY193),BY193)","v":0},{"$f":"IF(SUM($S193:BZ193)+BZ193>$AC23,$AC23-SUM($S193:BZ193),BZ193)","v":0},{"$f":"IF(SUM($S193:CA193)+CA193>$AC23,$AC23-SUM($S193:CA193),CA193)","v":0},{"$f":"IF(SUM($S193:CB193)+CB193>$AC23,$AC23-SUM($S193:CB193),CB193)","v":0},{"$f":"IF(SUM($S193:CC193)+CC193>$AC23,$AC23-SUM($S193:CC193),CC193)","v":0},{"$f":"IF(SUM($S193:CD193)+CD193>$AC23,$AC23-SUM($S193:CD193),CD193)","v":0},{"$f":"IF(SUM($S193:CE193)+CE193>$AC23,$AC23-SUM($S193:CE193),CE193)","v":0},{"$f":"IF(SUM($S193:CF193)+CF193>$AC23,$AC23-SUM($S193:CF193),CF193)","v":0},{"$f":"IF(SUM($S193:CG193)+CG193>$AC23,$AC23-SUM($S193:CG193),CG193)","v":0},{"$f":"IF(SUM($S193:CH193)+CH193>$AC23,$AC23-SUM($S193:CH193),CH193)","v":0},{"$f":"IF(SUM($S193:CI193)+CI193>$AC23,$AC23-SUM($S193:CI193),CI193)","v":0},{"$f":"IF(SUM($S193:CJ193)+CJ193>$AC23,$AC23-SUM($S193:CJ193),CJ193)","v":0},{"$f":"IF(SUM($S193:CK193)+CK193>$AC23,$AC23-SUM($S193:CK193),CK193)","v":0},{"$f":"IF(SUM($S193:CL193)+CL193>$AC23,$AC23-SUM($S193:CL193),CL193)","v":0},{"$f":"IF(SUM($S193:CM193)+CM193>$AC23,$AC23-SUM($S193:CM193),CM193)","v":0},{"$f":"IF(SUM($S193:CN193)+CN193>$AC23,$AC23-SUM($S193:CN193),CN193)","v":0},{"$f":"IF(SUM($S193:CO193)+CO193>$AC23,$AC23-SUM($S193:CO193),CO193)","v":0},{"$f":"IF(SUM($S193:CP193)+CP193>$AC23,$AC23-SUM($S193:CP193),CP193)","v":0},{"$f":"IF(SUM($S193:CQ193)+CQ193>$AC23,$AC23-SUM($S193:CQ193),CQ193)","v":0},{"$f":"IF(SUM($S193:CR193)+CR193>$AC23,$AC23-SUM($S193:CR193),CR193)","v":0},{"$f":"IF(SUM($S193:CS193)+CS193>$AC23,$AC23-SUM($S193:CS193),CS193)","v":0},{"$f":"IF(SUM($S193:CT193)+CT193>$AC23,$AC23-SUM($S193:CT193),CT193)","v":0},{"$f":"IF(SUM($S193:CU193)+CU193>$AC23,$AC23-SUM($S193:CU193),CU193)","v":0},{"$f":"IF(SUM($S193:CV193)+CV193>$AC23,$AC23-SUM($S193:CV193),CV193)","v":0},{"$f":"IF(SUM($S193:CW193)+CW193>$AC23,$AC23-SUM($S193:CW193),CW193)","v":0},{"$f":"IF(SUM($S193:CX193)+CX193>$AC23,$AC23-SUM($S193:CX193),CX193)","v":0},{"$f":"IF(SUM($S193:CY193)+CY193>$AC23,$AC23-SUM($S193:CY193),CY193)","v":0},{"$f":"IF(SUM($S193:CZ193)+CZ193>$AC23,$AC23-SUM($S193:CZ193),CZ193)","v":0},{"$f":"IF(SUM($S193:DA193)+DA193>$AC23,$AC23-SUM($S193:DA193),DA193)","v":0},{"$f":"IF(SUM($S193:DB193)+DB193>$AC23,$AC23-SUM($S193:DB193),DB193)","v":0},{"$f":"IF(SUM($S193:DC193)+DC193>$AC23,$AC23-SUM($S193:DC193),DC193)","v":0},{"$f":"IF(SUM($S193:DD193)+DD193>$AC23,$AC23-SUM($S193:DD193),DD193)","v":0},{"$f":"IF(SUM($S193:DE193)+DE193>$AC23,$AC23-SUM($S193:DE193),DE193)","v":0},{"$f":"IF(SUM($S193:DF193)+DF193>$AC23,$AC23-SUM($S193:DF193),DF193)","v":0},{"$f":"IF(SUM($S193:DG193)+DG193>$AC23,$AC23-SUM($S193:DG193),DG193)","v":0},{"$f":"IF(SUM($S193:DH193)+DH193>$AC23,$AC23-SUM($S193:DH193),DH193)","v":0},{"$f":"IF(SUM($S193:DI193)+DI193>$AC23,$AC23-SUM($S193:DI193),DI193)","v":0},{"$f":"IF(SUM($S193:DJ193)+DJ193>$AC23,$AC23-SUM($S193:DJ193),DJ193)","v":0},{"$f":"IF(SUM($S193:DK193)+DK193>$AC23,$AC23-SUM($S193:DK193),DK193)","v":0},{"$f":"IF(SUM($S193:DL193)+DL193>$AC23,$AC23-SUM($S193:DL193),DL193)","v":0},{"$f":"IF(SUM($S193:DM193)+DM193>$AC23,$AC23-SUM($S193:DM193),DM193)","v":0},{"$f":"IF(SUM($S193:DN193)+DN193>$AC23,$AC23-SUM($S193:DN193),DN193)","v":0},{"$f":"IF(SUM($S193:DO193)+DO193>$AC23,$AC23-SUM($S193:DO193),DO193)","v":0},{"$f":"IF(SUM($S193:DP193)+DP193>$AC23,$AC23-SUM($S193:DP193),DP193)","v":0},{"$f":"IF(SUM($S193:DQ193)+DQ193>$AC23,$AC23-SUM($S193:DQ193),DQ193)","v":0},{"$f":"IF(SUM($S193:DR193)+DR193>$AC23,$AC23-SUM($S193:DR193),DR193)","v":0},{"$f":"IF(SUM($S193:DS193)+DS193>$AC23,$AC23-SUM($S193:DS193),DS193)","v":0},{"$f":"IF(SUM($S193:DT193)+DT193>$AC23,$AC23-SUM($S193:DT193),DT193)","v":0},{"$f":"IF(SUM($S193:DU193)+DU193>$AC23,$AC23-SUM($S193:DU193),DU193)","v":0},{"$f":"IF(SUM($S193:DV193)+DV193>$AC23,$AC23-SUM($S193:DV193),DV193)","v":0},{"$f":"IF(SUM($S193:DW193)+DW193>$AC23,$AC23-SUM($S193:DW193),DW193)","v":0},{"$f":"IF(SUM($S193:DX193)+DX193>$AC23,$AC23-SUM($S193:DX193),DX193)","v":0},{"$f":"IF(SUM($S193:DY193)+DY193>$AC23,$AC23-SUM($S193:DY193),DY193)","v":0},{"$f":"IF(SUM($S193:DZ193)+DZ193>$AC23,$AC23-SUM($S193:DZ193),DZ193)","v":0},{"$f":"IF(SUM($S193:EA193)+EA193>$AC23,$AC23-SUM($S193:EA193),EA193)","v":0},{"$f":"IF(SUM($S193:EB193)+EB193>$AC23,$AC23-SUM($S193:EB193),EB193)","v":0},{"$f":"IF(SUM($S193:EC193)+EC193>$AC23,$AC23-SUM($S193:EC193),EC193)","v":0},{"$f":"IF(SUM($S193:ED193)+ED193>$AC23,$AC23-SUM($S193:ED193),ED193)","v":0},{"$f":"IF(SUM($S193:EE193)+EE193>$AC23,$AC23-SUM($S193:EE193),EE193)","v":0},{"$f":"IF(SUM($S193:EF193)+EF193>$AC23,$AC23-SUM($S193:EF193),EF193)","v":0},{"$f":"IF(SUM($S193:EG193)+EG193>$AC23,$AC23-SUM($S193:EG193),EG193)","v":0},{"$f":"IF(SUM($S193:EH193)+EH193>$AC23,$AC23-SUM($S193:EH193),EH193)","v":0},{"$f":"IF(SUM($S193:EI193)+EI193>$AC23,$AC23-SUM($S193:EI193),EI193)","v":0},{"$f":"IF(SUM($S193:EJ193)+EJ193>$AC23,$AC23-SUM($S193:EJ193),EJ193)","v":0},{"$f":"IF(SUM($S193:EK193)+EK193>$AC23,$AC23-SUM($S193:EK193),EK193)","v":0},{"$f":"IF(SUM($S193:EL193)+EL193>$AC23,$AC23-SUM($S193:EL193),EL193)","v":0},{"$f":"IF(SUM($S193:EM193)+EM193>$AC23,$AC23-SUM($S193:EM193),EM193)","v":0},{"$f":"IF(SUM($S193:EN193)+EN193>$AC23,$AC23-SUM($S193:EN193),EN193)","v":0},{"$f":"IF(SUM($S193:EO193)+EO193>$AC23,$AC23-SUM($S193:EO193),EO193)","v":0},{"$f":"IF(SUM($S193:EP193)+EP193>$AC23,$AC23-SUM($S193:EP193),EP193)","v":0},{"$f":"IF(SUM($S193:EQ193)+EQ193>$AC23,$AC23-SUM($S193:EQ193),EQ193)","v":0},{"$f":"IF(SUM($S193:ER193)+ER193>$AC23,$AC23-SUM($S193:ER193),ER193)","v":0},{"$f":"IF(SUM($S193:ES193)+ES193>$AC23,$AC23-SUM($S193:ES193),ES193)","v":0},{"$f":"IF(SUM($S193:ET193)+ET193>$AC23,$AC23-SUM($S193:ET193),ET193)","v":0},{"$f":"IF(SUM($S193:EU193)+EU193>$AC23,$AC23-SUM($S193:EU193),EU193)","v":0},{"$f":"IF(SUM($S193:EV193)+EV193>$AC23,$AC23-SUM($S193:EV193),EV193)","v":0},{"$f":"IF(SUM($S193:EW193)+EW193>$AC23,$AC23-SUM($S193:EW193),EW193)","v":0},{"$f":"IF(SUM($S193:EX193)+EX193>$AC23,$AC23-SUM($S193:EX193),EX193)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5917049999999995E-4,{"$f":"IF(SUM($S194:AD194)+AD194>$AC24,$AC24-SUM($S194:AD194),AD194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AE194)+AE194>$AC24,$AC24-SUM($S194:AE194),AE194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AF194)+AF194>$AC24,$AC24-SUM($S194:AF194),AF194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AG194)+AG194>$AC24,$AC24-SUM($S194:AG194),AG194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AH194)+AH194>$AC24,$AC24-SUM($S194:AH194),AH194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AI194)+AI194>$AC24,$AC24-SUM($S194:AI194),AI194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AJ194)+AJ194>$AC24,$AC24-SUM($S194:AJ194),AJ194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AK194)+AK194>$AC24,$AC24-SUM($S194:AK194),AK194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AL194)+AL194>$AC24,$AC24-SUM($S194:AL194),AL194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AM194)+AM194>$AC24,$AC24-SUM($S194:AM194),AM194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AN194)+AN194>$AC24,$AC24-SUM($S194:AN194),AN194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AO194)+AO194>$AC24,$AC24-SUM($S194:AO194),AO194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AP194)+AP194>$AC24,$AC24-SUM($S194:AP194),AP194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AQ194)+AQ194>$AC24,$AC24-SUM($S194:AQ194),AQ194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AR194)+AR194>$AC24,$AC24-SUM($S194:AR194),AR194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AS194)+AS194>$AC24,$AC24-SUM($S194:AS194),AS194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AT194)+AT194>$AC24,$AC24-SUM($S194:AT194),AT194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AU194)+AU194>$AC24,$AC24-SUM($S194:AU194),AU194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AV194)+AV194>$AC24,$AC24-SUM($S194:AV194),AV194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AW194)+AW194>$AC24,$AC24-SUM($S194:AW194),AW194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AX194)+AX194>$AC24,$AC24-SUM($S194:AX194),AX194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AY194)+AY194>$AC24,$AC24-SUM($S194:AY194),AY194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:AZ194)+AZ194>$AC24,$AC24-SUM($S194:AZ194),AZ194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BA194)+BA194>$AC24,$AC24-SUM($S194:BA194),BA194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BB194)+BB194>$AC24,$AC24-SUM($S194:BB194),BB194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BC194)+BC194>$AC24,$AC24-SUM($S194:BC194),BC194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BD194)+BD194>$AC24,$AC24-SUM($S194:BD194),BD194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BE194)+BE194>$AC24,$AC24-SUM($S194:BE194),BE194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BF194)+BF194>$AC24,$AC24-SUM($S194:BF194),BF194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BG194)+BG194>$AC24,$AC24-SUM($S194:BG194),BG194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BH194)+BH194>$AC24,$AC24-SUM($S194:BH194),BH194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BI194)+BI194>$AC24,$AC24-SUM($S194:BI194),BI194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BJ194)+BJ194>$AC24,$AC24-SUM($S194:BJ194),BJ194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BK194)+BK194>$AC24,$AC24-SUM($S194:BK194),BK194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BL194)+BL194>$AC24,$AC24-SUM($S194:BL194),BL194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BM194)+BM194>$AC24,$AC24-SUM($S194:BM194),BM194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BN194)+BN194>$AC24,$AC24-SUM($S194:BN194),BN194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BO194)+BO194>$AC24,$AC24-SUM($S194:BO194),BO194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BP194)+BP194>$AC24,$AC24-SUM($S194:BP194),BP194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BQ194)+BQ194>$AC24,$AC24-SUM($S194:BQ194),BQ194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BR194)+BR194>$AC24,$AC24-SUM($S194:BR194),BR194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BS194)+BS194>$AC24,$AC24-SUM($S194:BS194),BS194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BT194)+BT194>$AC24,$AC24-SUM($S194:BT194),BT194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BU194)+BU194>$AC24,$AC24-SUM($S194:BU194),BU194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BV194)+BV194>$AC24,$AC24-SUM($S194:BV194),BV194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BW194)+BW194>$AC24,$AC24-SUM($S194:BW194),BW194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BX194)+BX194>$AC24,$AC24-SUM($S194:BX194),BX194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BY194)+BY194>$AC24,$AC24-SUM($S194:BY194),BY194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:BZ194)+BZ194>$AC24,$AC24-SUM($S194:BZ194),BZ194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CA194)+CA194>$AC24,$AC24-SUM($S194:CA194),CA194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CB194)+CB194>$AC24,$AC24-SUM($S194:CB194),CB194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CC194)+CC194>$AC24,$AC24-SUM($S194:CC194),CC194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CD194)+CD194>$AC24,$AC24-SUM($S194:CD194),CD194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CE194)+CE194>$AC24,$AC24-SUM($S194:CE194),CE194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CF194)+CF194>$AC24,$AC24-SUM($S194:CF194),CF194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CG194)+CG194>$AC24,$AC24-SUM($S194:CG194),CG194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CH194)+CH194>$AC24,$AC24-SUM($S194:CH194),CH194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CI194)+CI194>$AC24,$AC24-SUM($S194:CI194),CI194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CJ194)+CJ194>$AC24,$AC24-SUM($S194:CJ194),CJ194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CK194)+CK194>$AC24,$AC24-SUM($S194:CK194),CK194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CL194)+CL194>$AC24,$AC24-SUM($S194:CL194),CL194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CM194)+CM194>$AC24,$AC24-SUM($S194:CM194),CM194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CN194)+CN194>$AC24,$AC24-SUM($S194:CN194),CN194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CO194)+CO194>$AC24,$AC24-SUM($S194:CO194),CO194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CP194)+CP194>$AC24,$AC24-SUM($S194:CP194),CP194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CQ194)+CQ194>$AC24,$AC24-SUM($S194:CQ194),CQ194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CR194)+CR194>$AC24,$AC24-SUM($S194:CR194),CR194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CS194)+CS194>$AC24,$AC24-SUM($S194:CS194),CS194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CT194)+CT194>$AC24,$AC24-SUM($S194:CT194),CT194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CU194)+CU194>$AC24,$AC24-SUM($S194:CU194),CU194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CV194)+CV194>$AC24,$AC24-SUM($S194:CV194),CV194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CW194)+CW194>$AC24,$AC24-SUM($S194:CW194),CW194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CX194)+CX194>$AC24,$AC24-SUM($S194:CX194),CX194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CY194)+CY194>$AC24,$AC24-SUM($S194:CY194),CY194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:CZ194)+CZ194>$AC24,$AC24-SUM($S194:CZ194),CZ194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:DA194)+DA194>$AC24,$AC24-SUM($S194:DA194),DA194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:DB194)+DB194>$AC24,$AC24-SUM($S194:DB194),DB194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:DC194)+DC194>$AC24,$AC24-SUM($S194:DC194),DC194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:DD194)+DD194>$AC24,$AC24-SUM($S194:DD194),DD194)","v":5.5917049999999995E-4},{"$f":"IF(SUM($S194:DE194)+DE194>$AC24,$AC24-SUM($S194:DE194),DE194)","v":4.8572257327350599E-17},{"$f":"IF(SUM($S194:DF194)+DF194>$AC24,$AC24-SUM($S194:DF194),DF194)","v":4.8572257327350599E-17},{"$f":"IF(SUM($S194:DG194)+DG194>$AC24,$AC24-SUM($S194:DG194),DG194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DH194)+DH194>$AC24,$AC24-SUM($S194:DH194),DH194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DI194)+DI194>$AC24,$AC24-SUM($S194:DI194),DI194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DJ194)+DJ194>$AC24,$AC24-SUM($S194:DJ194),DJ194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DK194)+DK194>$AC24,$AC24-SUM($S194:DK194),DK194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DL194)+DL194>$AC24,$AC24-SUM($S194:DL194),DL194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DM194)+DM194>$AC24,$AC24-SUM($S194:DM194),DM194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DN194)+DN194>$AC24,$AC24-SUM($S194:DN194),DN194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DO194)+DO194>$AC24,$AC24-SUM($S194:DO194),DO194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DP194)+DP194>$AC24,$AC24-SUM($S194:DP194),DP194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DQ194)+DQ194>$AC24,$AC24-SUM($S194:DQ194),DQ194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DR194)+DR194>$AC24,$AC24-SUM($S194:DR194),DR194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DS194)+DS194>$AC24,$AC24-SUM($S194:DS194),DS194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DT194)+DT194>$AC24,$AC24-SUM($S194:DT194),DT194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DU194)+DU194>$AC24,$AC24-SUM($S194:DU194),DU194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DV194)+DV194>$AC24,$AC24-SUM($S194:DV194),DV194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DW194)+DW194>$AC24,$AC24-SUM($S194:DW194),DW194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DX194)+DX194>$AC24,$AC24-SUM($S194:DX194),DX194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DY194)+DY194>$AC24,$AC24-SUM($S194:DY194),DY194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:DZ194)+DZ194>$AC24,$AC24-SUM($S194:DZ194),DZ194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EA194)+EA194>$AC24,$AC24-SUM($S194:EA194),EA194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EB194)+EB194>$AC24,$AC24-SUM($S194:EB194),EB194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EC194)+EC194>$AC24,$AC24-SUM($S194:EC194),EC194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:ED194)+ED194>$AC24,$AC24-SUM($S194:ED194),ED194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EE194)+EE194>$AC24,$AC24-SUM($S194:EE194),EE194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EF194)+EF194>$AC24,$AC24-SUM($S194:EF194),EF194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EG194)+EG194>$AC24,$AC24-SUM($S194:EG194),EG194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EH194)+EH194>$AC24,$AC24-SUM($S194:EH194),EH194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EI194)+EI194>$AC24,$AC24-SUM($S194:EI194),EI194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EJ194)+EJ194>$AC24,$AC24-SUM($S194:EJ194),EJ194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EK194)+EK194>$AC24,$AC24-SUM($S194:EK194),EK194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EL194)+EL194>$AC24,$AC24-SUM($S194:EL194),EL194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EM194)+EM194>$AC24,$AC24-SUM($S194:EM194),EM194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EN194)+EN194>$AC24,$AC24-SUM($S194:EN194),EN194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EO194)+EO194>$AC24,$AC24-SUM($S194:EO194),EO194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EP194)+EP194>$AC24,$AC24-SUM($S194:EP194),EP194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EQ194)+EQ194>$AC24,$AC24-SUM($S194:EQ194),EQ194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:ER194)+ER194>$AC24,$AC24-SUM($S194:ER194),ER194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:ES194)+ES194>$AC24,$AC24-SUM($S194:ES194),ES194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:ET194)+ET194>$AC24,$AC24-SUM($S194:ET194),ET194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EU194)+EU194>$AC24,$AC24-SUM($S194:EU194),EU194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EV194)+EV194>$AC24,$AC24-SUM($S194:EV194),EV194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EW194)+EW194>$AC24,$AC24-SUM($S194:EW194),EW194)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($S194:EX194)+EX194>$AC24,$AC24-SUM($S194:EX194),EX194)","v":-4.8572257327350599E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S195:AD195)+AD195>$AC25,$AC25-SUM($S195:AD195),AD195)","v":0},{"$f":"IF(SUM($S195:AE195)+AE195>$AC25,$AC25-SUM($S195:AE195),AE195)","v":0},{"$f":"IF(SUM($S195:AF195)+AF195>$AC25,$AC25-SUM($S195:AF195),AF195)","v":0},{"$f":"IF(SUM($S195:AG195)+AG195>$AC25,$AC25-SUM($S195:AG195),AG195)","v":0},{"$f":"IF(SUM($S195:AH195)+AH195>$AC25,$AC25-SUM($S195:AH195),AH195)","v":0},{"$f":"IF(SUM($S195:AI195)+AI195>$AC25,$AC25-SUM($S195:AI195),AI195)","v":0},{"$f":"IF(SUM($S195:AJ195)+AJ195>$AC25,$AC25-SUM($S195:AJ195),AJ195)","v":0},{"$f":"IF(SUM($S195:AK195)+AK195>$AC25,$AC25-SUM($S195:AK195),AK195)","v":0},{"$f":"IF(SUM($S195:AL195)+AL195>$AC25,$AC25-SUM($S195:AL195),AL195)","v":0},{"$f":"IF(SUM($S195:AM195)+AM195>$AC25,$AC25-SUM($S195:AM195),AM195)","v":0},{"$f":"IF(SUM($S195:AN195)+AN195>$AC25,$AC25-SUM($S195:AN195),AN195)","v":0},{"$f":"IF(SUM($S195:AO195)+AO195>$AC25,$AC25-SUM($S195:AO195),AO195)","v":0},{"$f":"IF(SUM($S195:AP195)+AP195>$AC25,$AC25-SUM($S195:AP195),AP195)","v":0},{"$f":"IF(SUM($S195:AQ195)+AQ195>$AC25,$AC25-SUM($S195:AQ195),AQ195)","v":0},{"$f":"IF(SUM($S195:AR195)+AR195>$AC25,$AC25-SUM($S195:AR195),AR195)","v":0},{"$f":"IF(SUM($S195:AS195)+AS195>$AC25,$AC25-SUM($S195:AS195),AS195)","v":0},{"$f":"IF(SUM($S195:AT195)+AT195>$AC25,$AC25-SUM($S195:AT195),AT195)","v":0},{"$f":"IF(SUM($S195:AU195)+AU195>$AC25,$AC25-SUM($S195:AU195),AU195)","v":0},{"$f":"IF(SUM($S195:AV195)+AV195>$AC25,$AC25-SUM($S195:AV195),AV195)","v":0},{"$f":"IF(SUM($S195:AW195)+AW195>$AC25,$AC25-SUM($S195:AW195),AW195)","v":0},{"$f":"IF(SUM($S195:AX195)+AX195>$AC25,$AC25-SUM($S195:AX195),AX195)","v":0},{"$f":"IF(SUM($S195:AY195)+AY195>$AC25,$AC25-SUM($S195:AY195),AY195)","v":0},{"$f":"IF(SUM($S195:AZ195)+AZ195>$AC25,$AC25-SUM($S195:AZ195),AZ195)","v":0},{"$f":"IF(SUM($S195:BA195)+BA195>$AC25,$AC25-SUM($S195:BA195),BA195)","v":0},{"$f":"IF(SUM($S195:BB195)+BB195>$AC25,$AC25-SUM($S195:BB195),BB195)","v":0},{"$f":"IF(SUM($S195:BC195)+BC195>$AC25,$AC25-SUM($S195:BC195),BC195)","v":0},{"$f":"IF(SUM($S195:BD195)+BD195>$AC25,$AC25-SUM($S195:BD195),BD195)","v":0},{"$f":"IF(SUM($S195:BE195)+BE195>$AC25,$AC25-SUM($S195:BE195),BE195)","v":0},{"$f":"IF(SUM($S195:BF195)+BF195>$AC25,$AC25-SUM($S195:BF195),BF195)","v":0},{"$f":"IF(SUM($S195:BG195)+BG195>$AC25,$AC25-SUM($S195:BG195),BG195)","v":0},{"$f":"IF(SUM($S195:BH195)+BH195>$AC25,$AC25-SUM($S195:BH195),BH195)","v":0},{"$f":"IF(SUM($S195:BI195)+BI195>$AC25,$AC25-SUM($S195:BI195),BI195)","v":0},{"$f":"IF(SUM($S195:BJ195)+BJ195>$AC25,$AC25-SUM($S195:BJ195),BJ195)","v":0},{"$f":"IF(SUM($S195:BK195)+BK195>$AC25,$AC25-SUM($S195:BK195),BK195)","v":0},{"$f":"IF(SUM($S195:BL195)+BL195>$AC25,$AC25-SUM($S195:BL195),BL195)","v":0},{"$f":"IF(SUM($S195:BM195)+BM195>$AC25,$AC25-SUM($S195:BM195),BM195)","v":0},{"$f":"IF(SUM($S195:BN195)+BN195>$AC25,$AC25-SUM($S195:BN195),BN195)","v":0},{"$f":"IF(SUM($S195:BO195)+BO195>$AC25,$AC25-SUM($S195:BO195),BO195)","v":0},{"$f":"IF(SUM($S195:BP195)+BP195>$AC25,$AC25-SUM($S195:BP195),BP195)","v":0},{"$f":"IF(SUM($S195:BQ195)+BQ195>$AC25,$AC25-SUM($S195:BQ195),BQ195)","v":0},{"$f":"IF(SUM($S195:BR195)+BR195>$AC25,$AC25-SUM($S195:BR195),BR195)","v":0},{"$f":"IF(SUM($S195:BS195)+BS195>$AC25,$AC25-SUM($S195:BS195),BS195)","v":0},{"$f":"IF(SUM($S195:BT195)+BT195>$AC25,$AC25-SUM($S195:BT195),BT195)","v":0},{"$f":"IF(SUM($S195:BU195)+BU195>$AC25,$AC25-SUM($S195:BU195),BU195)","v":0},{"$f":"IF(SUM($S195:BV195)+BV195>$AC25,$AC25-SUM($S195:BV195),BV195)","v":0},{"$f":"IF(SUM($S195:BW195)+BW195>$AC25,$AC25-SUM($S195:BW195),BW195)","v":0},{"$f":"IF(SUM($S195:BX195)+BX195>$AC25,$AC25-SUM($S195:BX195),BX195)","v":0},{"$f":"IF(SUM($S195:BY195)+BY195>$AC25,$AC25-SUM($S195:BY195),BY195)","v":0},{"$f":"IF(SUM($S195:BZ195)+BZ195>$AC25,$AC25-SUM($S195:BZ195),BZ195)","v":0},{"$f":"IF(SUM($S195:CA195)+CA195>$AC25,$AC25-SUM($S195:CA195),CA195)","v":0},{"$f":"IF(SUM($S195:CB195)+CB195>$AC25,$AC25-SUM($S195:CB195),CB195)","v":0},{"$f":"IF(SUM($S195:CC195)+CC195>$AC25,$AC25-SUM($S195:CC195),CC195)","v":0},{"$f":"IF(SUM($S195:CD195)+CD195>$AC25,$AC25-SUM($S195:CD195),CD195)","v":0},{"$f":"IF(SUM($S195:CE195)+CE195>$AC25,$AC25-SUM($S195:CE195),CE195)","v":0},{"$f":"IF(SUM($S195:CF195)+CF195>$AC25,$AC25-SUM($S195:CF195),CF195)","v":0},{"$f":"IF(SUM($S195:CG195)+CG195>$AC25,$AC25-SUM($S195:CG195),CG195)","v":0},{"$f":"IF(SUM($S195:CH195)+CH195>$AC25,$AC25-SUM($S195:CH195),CH195)","v":0},{"$f":"IF(SUM($S195:CI195)+CI195>$AC25,$AC25-SUM($S195:CI195),CI195)","v":0},{"$f":"IF(SUM($S195:CJ195)+CJ195>$AC25,$AC25-SUM($S195:CJ195),CJ195)","v":0},{"$f":"IF(SUM($S195:CK195)+CK195>$AC25,$AC25-SUM($S195:CK195),CK195)","v":0},{"$f":"IF(SUM($S195:CL195)+CL195>$AC25,$AC25-SUM($S195:CL195),CL195)","v":0},{"$f":"IF(SUM($S195:CM195)+CM195>$AC25,$AC25-SUM($S195:CM195),CM195)","v":0},{"$f":"IF(SUM($S195:CN195)+CN195>$AC25,$AC25-SUM($S195:CN195),CN195)","v":0},{"$f":"IF(SUM($S195:CO195)+CO195>$AC25,$AC25-SUM($S195:CO195),CO195)","v":0},{"$f":"IF(SUM($S195:CP195)+CP195>$AC25,$AC25-SUM($S195:CP195),CP195)","v":0},{"$f":"IF(SUM($S195:CQ195)+CQ195>$AC25,$AC25-SUM($S195:CQ195),CQ195)","v":0},{"$f":"IF(SUM($S195:CR195)+CR195>$AC25,$AC25-SUM($S195:CR195),CR195)","v":0},{"$f":"IF(SUM($S195:CS195)+CS195>$AC25,$AC25-SUM($S195:CS195),CS195)","v":0},{"$f":"IF(SUM($S195:CT195)+CT195>$AC25,$AC25-SUM($S195:CT195),CT195)","v":0},{"$f":"IF(SUM($S195:CU195)+CU195>$AC25,$AC25-SUM($S195:CU195),CU195)","v":0},{"$f":"IF(SUM($S195:CV195)+CV195>$AC25,$AC25-SUM($S195:CV195),CV195)","v":0},{"$f":"IF(SUM($S195:CW195)+CW195>$AC25,$AC25-SUM($S195:CW195),CW195)","v":0},{"$f":"IF(SUM($S195:CX195)+CX195>$AC25,$AC25-SUM($S195:CX195),CX195)","v":0},{"$f":"IF(SUM($S195:CY195)+CY195>$AC25,$AC25-SUM($S195:CY195),CY195)","v":0},{"$f":"IF(SUM($S195:CZ195)+CZ195>$AC25,$AC25-SUM($S195:CZ195),CZ195)","v":0},{"$f":"IF(SUM($S195:DA195)+DA195>$AC25,$AC25-SUM($S195:DA195),DA195)","v":0},{"$f":"IF(SUM($S195:DB195)+DB195>$AC25,$AC25-SUM($S195:DB195),DB195)","v":0},{"$f":"IF(SUM($S195:DC195)+DC195>$AC25,$AC25-SUM($S195:DC195),DC195)","v":0},{"$f":"IF(SUM($S195:DD195)+DD195>$AC25,$AC25-SUM($S195:DD195),DD195)","v":0},{"$f":"IF(SUM($S195:DE195)+DE195>$AC25,$AC25-SUM($S195:DE195),DE195)","v":0},{"$f":"IF(SUM($S195:DF195)+DF195>$AC25,$AC25-SUM($S195:DF195),DF195)","v":0},{"$f":"IF(SUM($S195:DG195)+DG195>$AC25,$AC25-SUM($S195:DG195),DG195)","v":0},{"$f":"IF(SUM($S195:DH195)+DH195>$AC25,$AC25-SUM($S195:DH195),DH195)","v":0},{"$f":"IF(SUM($S195:DI195)+DI195>$AC25,$AC25-SUM($S195:DI195),DI195)","v":0},{"$f":"IF(SUM($S195:DJ195)+DJ195>$AC25,$AC25-SUM($S195:DJ195),DJ195)","v":0},{"$f":"IF(SUM($S195:DK195)+DK195>$AC25,$AC25-SUM($S195:DK195),DK195)","v":0},{"$f":"IF(SUM($S195:DL195)+DL195>$AC25,$AC25-SUM($S195:DL195),DL195)","v":0},{"$f":"IF(SUM($S195:DM195)+DM195>$AC25,$AC25-SUM($S195:DM195),DM195)","v":0},{"$f":"IF(SUM($S195:DN195)+DN195>$AC25,$AC25-SUM($S195:DN195),DN195)","v":0},{"$f":"IF(SUM($S195:DO195)+DO195>$AC25,$AC25-SUM($S195:DO195),DO195)","v":0},{"$f":"IF(SUM($S195:DP195)+DP195>$AC25,$AC25-SUM($S195:DP195),DP195)","v":0},{"$f":"IF(SUM($S195:DQ195)+DQ195>$AC25,$AC25-SUM($S195:DQ195),DQ195)","v":0},{"$f":"IF(SUM($S195:DR195)+DR195>$AC25,$AC25-SUM($S195:DR195),DR195)","v":0},{"$f":"IF(SUM($S195:DS195)+DS195>$AC25,$AC25-SUM($S195:DS195),DS195)","v":0},{"$f":"IF(SUM($S195:DT195)+DT195>$AC25,$AC25-SUM($S195:DT195),DT195)","v":0},{"$f":"IF(SUM($S195:DU195)+DU195>$AC25,$AC25-SUM($S195:DU195),DU195)","v":0},{"$f":"IF(SUM($S195:DV195)+DV195>$AC25,$AC25-SUM($S195:DV195),DV195)","v":0},{"$f":"IF(SUM($S195:DW195)+DW195>$AC25,$AC25-SUM($S195:DW195),DW195)","v":0},{"$f":"IF(SUM($S195:DX195)+DX195>$AC25,$AC25-SUM($S195:DX195),DX195)","v":0},{"$f":"IF(SUM($S195:DY195)+DY195>$AC25,$AC25-SUM($S195:DY195),DY195)","v":0},{"$f":"IF(SUM($S195:DZ195)+DZ195>$AC25,$AC25-SUM($S195:DZ195),DZ195)","v":0},{"$f":"IF(SUM($S195:EA195)+EA195>$AC25,$AC25-SUM($S195:EA195),EA195)","v":0},{"$f":"IF(SUM($S195:EB195)+EB195>$AC25,$AC25-SUM($S195:EB195),EB195)","v":0},{"$f":"IF(SUM($S195:EC195)+EC195>$AC25,$AC25-SUM($S195:EC195),EC195)","v":0},{"$f":"IF(SUM($S195:ED195)+ED195>$AC25,$AC25-SUM($S195:ED195),ED195)","v":0},{"$f":"IF(SUM($S195:EE195)+EE195>$AC25,$AC25-SUM($S195:EE195),EE195)","v":0},{"$f":"IF(SUM($S195:EF195)+EF195>$AC25,$AC25-SUM($S195:EF195),EF195)","v":0},{"$f":"IF(SUM($S195:EG195)+EG195>$AC25,$AC25-SUM($S195:EG195),EG195)","v":0},{"$f":"IF(SUM($S195:EH195)+EH195>$AC25,$AC25-SUM($S195:EH195),EH195)","v":0},{"$f":"IF(SUM($S195:EI195)+EI195>$AC25,$AC25-SUM($S195:EI195),EI195)","v":0},{"$f":"IF(SUM($S195:EJ195)+EJ195>$AC25,$AC25-SUM($S195:EJ195),EJ195)","v":0},{"$f":"IF(SUM($S195:EK195)+EK195>$AC25,$AC25-SUM($S195:EK195),EK195)","v":0},{"$f":"IF(SUM($S195:EL195)+EL195>$AC25,$AC25-SUM($S195:EL195),EL195)","v":0},{"$f":"IF(SUM($S195:EM195)+EM195>$AC25,$AC25-SUM($S195:EM195),EM195)","v":0},{"$f":"IF(SUM($S195:EN195)+EN195>$AC25,$AC25-SUM($S195:EN195),EN195)","v":0},{"$f":"IF(SUM($S195:EO195)+EO195>$AC25,$AC25-SUM($S195:EO195),EO195)","v":0},{"$f":"IF(SUM($S195:EP195)+EP195>$AC25,$AC25-SUM($S195:EP195),EP195)","v":0},{"$f":"IF(SUM($S195:EQ195)+EQ195>$AC25,$AC25-SUM($S195:EQ195),EQ195)","v":0},{"$f":"IF(SUM($S195:ER195)+ER195>$AC25,$AC25-SUM($S195:ER195),ER195)","v":0},{"$f":"IF(SUM($S195:ES195)+ES195>$AC25,$AC25-SUM($S195:ES195),ES195)","v":0},{"$f":"IF(SUM($S195:ET195)+ET195>$AC25,$AC25-SUM($S195:ET195),ET195)","v":0},{"$f":"IF(SUM($S195:EU195)+EU195>$AC25,$AC25-SUM($S195:EU195),EU195)","v":0},{"$f":"IF(SUM($S195:EV195)+EV195>$AC25,$AC25-SUM($S195:EV195),EV195)","v":0},{"$f":"IF(SUM($S195:EW195)+EW195>$AC25,$AC25-SUM($S195:EW195),EW195)","v":0},{"$f":"IF(SUM($S195:EX195)+EX195>$AC25,$AC25-SUM($S195:EX195),EX195)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S196:AD196)+AD196>$AC26,$AC26-SUM($S196:AD196),AD196)","v":0},{"$f":"IF(SUM($S196:AE196)+AE196>$AC26,$AC26-SUM($S196:AE196),AE196)","v":0},{"$f":"IF(SUM($S196:AF196)+AF196>$AC26,$AC26-SUM($S196:AF196),AF196)","v":0},{"$f":"IF(SUM($S196:AG196)+AG196>$AC26,$AC26-SUM($S196:AG196),AG196)","v":0},{"$f":"IF(SUM($S196:AH196)+AH196>$AC26,$AC26-SUM($S196:AH196),AH196)","v":0},{"$f":"IF(SUM($S196:AI196)+AI196>$AC26,$AC26-SUM($S196:AI196),AI196)","v":0},{"$f":"IF(SUM($S196:AJ196)+AJ196>$AC26,$AC26-SUM($S196:AJ196),AJ196)","v":0},{"$f":"IF(SUM($S196:AK196)+AK196>$AC26,$AC26-SUM($S196:AK196),AK196)","v":0},{"$f":"IF(SUM($S196:AL196)+AL196>$AC26,$AC26-SUM($S196:AL196),AL196)","v":0},{"$f":"IF(SUM($S196:AM196)+AM196>$AC26,$AC26-SUM($S196:AM196),AM196)","v":0},{"$f":"IF(SUM($S196:AN196)+AN196>$AC26,$AC26-SUM($S196:AN196),AN196)","v":0},{"$f":"IF(SUM($S196:AO196)+AO196>$AC26,$AC26-SUM($S196:AO196),AO196)","v":0},{"$f":"IF(SUM($S196:AP196)+AP196>$AC26,$AC26-SUM($S196:AP196),AP196)","v":0},{"$f":"IF(SUM($S196:AQ196)+AQ196>$AC26,$AC26-SUM($S196:AQ196),AQ196)","v":0},{"$f":"IF(SUM($S196:AR196)+AR196>$AC26,$AC26-SUM($S196:AR196),AR196)","v":0},{"$f":"IF(SUM($S196:AS196)+AS196>$AC26,$AC26-SUM($S196:AS196),AS196)","v":0},{"$f":"IF(SUM($S196:AT196)+AT196>$AC26,$AC26-SUM($S196:AT196),AT196)","v":0},{"$f":"IF(SUM($S196:AU196)+AU196>$AC26,$AC26-SUM($S196:AU196),AU196)","v":0},{"$f":"IF(SUM($S196:AV196)+AV196>$AC26,$AC26-SUM($S196:AV196),AV196)","v":0},{"$f":"IF(SUM($S196:AW196)+AW196>$AC26,$AC26-SUM($S196:AW196),AW196)","v":0},{"$f":"IF(SUM($S196:AX196)+AX196>$AC26,$AC26-SUM($S196:AX196),AX196)","v":0},{"$f":"IF(SUM($S196:AY196)+AY196>$AC26,$AC26-SUM($S196:AY196),AY196)","v":0},{"$f":"IF(SUM($S196:AZ196)+AZ196>$AC26,$AC26-SUM($S196:AZ196),AZ196)","v":0},{"$f":"IF(SUM($S196:BA196)+BA196>$AC26,$AC26-SUM($S196:BA196),BA196)","v":0},{"$f":"IF(SUM($S196:BB196)+BB196>$AC26,$AC26-SUM($S196:BB196),BB196)","v":0},{"$f":"IF(SUM($S196:BC196)+BC196>$AC26,$AC26-SUM($S196:BC196),BC196)","v":0},{"$f":"IF(SUM($S196:BD196)+BD196>$AC26,$AC26-SUM($S196:BD196),BD196)","v":0},{"$f":"IF(SUM($S196:BE196)+BE196>$AC26,$AC26-SUM($S196:BE196),BE196)","v":0},{"$f":"IF(SUM($S196:BF196)+BF196>$AC26,$AC26-SUM($S196:BF196),BF196)","v":0},{"$f":"IF(SUM($S196:BG196)+BG196>$AC26,$AC26-SUM($S196:BG196),BG196)","v":0},{"$f":"IF(SUM($S196:BH196)+BH196>$AC26,$AC26-SUM($S196:BH196),BH196)","v":0},{"$f":"IF(SUM($S196:BI196)+BI196>$AC26,$AC26-SUM($S196:BI196),BI196)","v":0},{"$f":"IF(SUM($S196:BJ196)+BJ196>$AC26,$AC26-SUM($S196:BJ196),BJ196)","v":0},{"$f":"IF(SUM($S196:BK196)+BK196>$AC26,$AC26-SUM($S196:BK196),BK196)","v":0},{"$f":"IF(SUM($S196:BL196)+BL196>$AC26,$AC26-SUM($S196:BL196),BL196)","v":0},{"$f":"IF(SUM($S196:BM196)+BM196>$AC26,$AC26-SUM($S196:BM196),BM196)","v":0},{"$f":"IF(SUM($S196:BN196)+BN196>$AC26,$AC26-SUM($S196:BN196),BN196)","v":0},{"$f":"IF(SUM($S196:BO196)+BO196>$AC26,$AC26-SUM($S196:BO196),BO196)","v":0},{"$f":"IF(SUM($S196:BP196)+BP196>$AC26,$AC26-SUM($S196:BP196),BP196)","v":0},{"$f":"IF(SUM($S196:BQ196)+BQ196>$AC26,$AC26-SUM($S196:BQ196),BQ196)","v":0},{"$f":"IF(SUM($S196:BR196)+BR196>$AC26,$AC26-SUM($S196:BR196),BR196)","v":0},{"$f":"IF(SUM($S196:BS196)+BS196>$AC26,$AC26-SUM($S196:BS196),BS196)","v":0},{"$f":"IF(SUM($S196:BT196)+BT196>$AC26,$AC26-SUM($S196:BT196),BT196)","v":0},{"$f":"IF(SUM($S196:BU196)+BU196>$AC26,$AC26-SUM($S196:BU196),BU196)","v":0},{"$f":"IF(SUM($S196:BV196)+BV196>$AC26,$AC26-SUM($S196:BV196),BV196)","v":0},{"$f":"IF(SUM($S196:BW196)+BW196>$AC26,$AC26-SUM($S196:BW196),BW196)","v":0},{"$f":"IF(SUM($S196:BX196)+BX196>$AC26,$AC26-SUM($S196:BX196),BX196)","v":0},{"$f":"IF(SUM($S196:BY196)+BY196>$AC26,$AC26-SUM($S196:BY196),BY196)","v":0},{"$f":"IF(SUM($S196:BZ196)+BZ196>$AC26,$AC26-SUM($S196:BZ196),BZ196)","v":0},{"$f":"IF(SUM($S196:CA196)+CA196>$AC26,$AC26-SUM($S196:CA196),CA196)","v":0},{"$f":"IF(SUM($S196:CB196)+CB196>$AC26,$AC26-SUM($S196:CB196),CB196)","v":0},{"$f":"IF(SUM($S196:CC196)+CC196>$AC26,$AC26-SUM($S196:CC196),CC196)","v":0},{"$f":"IF(SUM($S196:CD196)+CD196>$AC26,$AC26-SUM($S196:CD196),CD196)","v":0},{"$f":"IF(SUM($S196:CE196)+CE196>$AC26,$AC26-SUM($S196:CE196),CE196)","v":0},{"$f":"IF(SUM($S196:CF196)+CF196>$AC26,$AC26-SUM($S196:CF196),CF196)","v":0},{"$f":"IF(SUM($S196:CG196)+CG196>$AC26,$AC26-SUM($S196:CG196),CG196)","v":0},{"$f":"IF(SUM($S196:CH196)+CH196>$AC26,$AC26-SUM($S196:CH196),CH196)","v":0},{"$f":"IF(SUM($S196:CI196)+CI196>$AC26,$AC26-SUM($S196:CI196),CI196)","v":0},{"$f":"IF(SUM($S196:CJ196)+CJ196>$AC26,$AC26-SUM($S196:CJ196),CJ196)","v":0},{"$f":"IF(SUM($S196:CK196)+CK196>$AC26,$AC26-SUM($S196:CK196),CK196)","v":0},{"$f":"IF(SUM($S196:CL196)+CL196>$AC26,$AC26-SUM($S196:CL196),CL196)","v":0},{"$f":"IF(SUM($S196:CM196)+CM196>$AC26,$AC26-SUM($S196:CM196),CM196)","v":0},{"$f":"IF(SUM($S196:CN196)+CN196>$AC26,$AC26-SUM($S196:CN196),CN196)","v":0},{"$f":"IF(SUM($S196:CO196)+CO196>$AC26,$AC26-SUM($S196:CO196),CO196)","v":0},{"$f":"IF(SUM($S196:CP196)+CP196>$AC26,$AC26-SUM($S196:CP196),CP196)","v":0},{"$f":"IF(SUM($S196:CQ196)+CQ196>$AC26,$AC26-SUM($S196:CQ196),CQ196)","v":0},{"$f":"IF(SUM($S196:CR196)+CR196>$AC26,$AC26-SUM($S196:CR196),CR196)","v":0},{"$f":"IF(SUM($S196:CS196)+CS196>$AC26,$AC26-SUM($S196:CS196),CS196)","v":0},{"$f":"IF(SUM($S196:CT196)+CT196>$AC26,$AC26-SUM($S196:CT196),CT196)","v":0},{"$f":"IF(SUM($S196:CU196)+CU196>$AC26,$AC26-SUM($S196:CU196),CU196)","v":0},{"$f":"IF(SUM($S196:CV196)+CV196>$AC26,$AC26-SUM($S196:CV196),CV196)","v":0},{"$f":"IF(SUM($S196:CW196)+CW196>$AC26,$AC26-SUM($S196:CW196),CW196)","v":0},{"$f":"IF(SUM($S196:CX196)+CX196>$AC26,$AC26-SUM($S196:CX196),CX196)","v":0},{"$f":"IF(SUM($S196:CY196)+CY196>$AC26,$AC26-SUM($S196:CY196),CY196)","v":0},{"$f":"IF(SUM($S196:CZ196)+CZ196>$AC26,$AC26-SUM($S196:CZ196),CZ196)","v":0},{"$f":"IF(SUM($S196:DA196)+DA196>$AC26,$AC26-SUM($S196:DA196),DA196)","v":0},{"$f":"IF(SUM($S196:DB196)+DB196>$AC26,$AC26-SUM($S196:DB196),DB196)","v":0},{"$f":"IF(SUM($S196:DC196)+DC196>$AC26,$AC26-SUM($S196:DC196),DC196)","v":0},{"$f":"IF(SUM($S196:DD196)+DD196>$AC26,$AC26-SUM($S196:DD196),DD196)","v":0},{"$f":"IF(SUM($S196:DE196)+DE196>$AC26,$AC26-SUM($S196:DE196),DE196)","v":0},{"$f":"IF(SUM($S196:DF196)+DF196>$AC26,$AC26-SUM($S196:DF196),DF196)","v":0},{"$f":"IF(SUM($S196:DG196)+DG196>$AC26,$AC26-SUM($S196:DG196),DG196)","v":0},{"$f":"IF(SUM($S196:DH196)+DH196>$AC26,$AC26-SUM($S196:DH196),DH196)","v":0},{"$f":"IF(SUM($S196:DI196)+DI196>$AC26,$AC26-SUM($S196:DI196),DI196)","v":0},{"$f":"IF(SUM($S196:DJ196)+DJ196>$AC26,$AC26-SUM($S196:DJ196),DJ196)","v":0},{"$f":"IF(SUM($S196:DK196)+DK196>$AC26,$AC26-SUM($S196:DK196),DK196)","v":0},{"$f":"IF(SUM($S196:DL196)+DL196>$AC26,$AC26-SUM($S196:DL196),DL196)","v":0},{"$f":"IF(SUM($S196:DM196)+DM196>$AC26,$AC26-SUM($S196:DM196),DM196)","v":0},{"$f":"IF(SUM($S196:DN196)+DN196>$AC26,$AC26-SUM($S196:DN196),DN196)","v":0},{"$f":"IF(SUM($S196:DO196)+DO196>$AC26,$AC26-SUM($S196:DO196),DO196)","v":0},{"$f":"IF(SUM($S196:DP196)+DP196>$AC26,$AC26-SUM($S196:DP196),DP196)","v":0},{"$f":"IF(SUM($S196:DQ196)+DQ196>$AC26,$AC26-SUM($S196:DQ196),DQ196)","v":0},{"$f":"IF(SUM($S196:DR196)+DR196>$AC26,$AC26-SUM($S196:DR196),DR196)","v":0},{"$f":"IF(SUM($S196:DS196)+DS196>$AC26,$AC26-SUM($S196:DS196),DS196)","v":0},{"$f":"IF(SUM($S196:DT196)+DT196>$AC26,$AC26-SUM($S196:DT196),DT196)","v":0},{"$f":"IF(SUM($S196:DU196)+DU196>$AC26,$AC26-SUM($S196:DU196),DU196)","v":0},{"$f":"IF(SUM($S196:DV196)+DV196>$AC26,$AC26-SUM($S196:DV196),DV196)","v":0},{"$f":"IF(SUM($S196:DW196)+DW196>$AC26,$AC26-SUM($S196:DW196),DW196)","v":0},{"$f":"IF(SUM($S196:DX196)+DX196>$AC26,$AC26-SUM($S196:DX196),DX196)","v":0},{"$f":"IF(SUM($S196:DY196)+DY196>$AC26,$AC26-SUM($S196:DY196),DY196)","v":0},{"$f":"IF(SUM($S196:DZ196)+DZ196>$AC26,$AC26-SUM($S196:DZ196),DZ196)","v":0},{"$f":"IF(SUM($S196:EA196)+EA196>$AC26,$AC26-SUM($S196:EA196),EA196)","v":0},{"$f":"IF(SUM($S196:EB196)+EB196>$AC26,$AC26-SUM($S196:EB196),EB196)","v":0},{"$f":"IF(SUM($S196:EC196)+EC196>$AC26,$AC26-SUM($S196:EC196),EC196)","v":0},{"$f":"IF(SUM($S196:ED196)+ED196>$AC26,$AC26-SUM($S196:ED196),ED196)","v":0},{"$f":"IF(SUM($S196:EE196)+EE196>$AC26,$AC26-SUM($S196:EE196),EE196)","v":0},{"$f":"IF(SUM($S196:EF196)+EF196>$AC26,$AC26-SUM($S196:EF196),EF196)","v":0},{"$f":"IF(SUM($S196:EG196)+EG196>$AC26,$AC26-SUM($S196:EG196),EG196)","v":0},{"$f":"IF(SUM($S196:EH196)+EH196>$AC26,$AC26-SUM($S196:EH196),EH196)","v":0},{"$f":"IF(SUM($S196:EI196)+EI196>$AC26,$AC26-SUM($S196:EI196),EI196)","v":0},{"$f":"IF(SUM($S196:EJ196)+EJ196>$AC26,$AC26-SUM($S196:EJ196),EJ196)","v":0},{"$f":"IF(SUM($S196:EK196)+EK196>$AC26,$AC26-SUM($S196:EK196),EK196)","v":0},{"$f":"IF(SUM($S196:EL196)+EL196>$AC26,$AC26-SUM($S196:EL196),EL196)","v":0},{"$f":"IF(SUM($S196:EM196)+EM196>$AC26,$AC26-SUM($S196:EM196),EM196)","v":0},{"$f":"IF(SUM($S196:EN196)+EN196>$AC26,$AC26-SUM($S196:EN196),EN196)","v":0},{"$f":"IF(SUM($S196:EO196)+EO196>$AC26,$AC26-SUM($S196:EO196),EO196)","v":0},{"$f":"IF(SUM($S196:EP196)+EP196>$AC26,$AC26-SUM($S196:EP196),EP196)","v":0},{"$f":"IF(SUM($S196:EQ196)+EQ196>$AC26,$AC26-SUM($S196:EQ196),EQ196)","v":0},{"$f":"IF(SUM($S196:ER196)+ER196>$AC26,$AC26-SUM($S196:ER196),ER196)","v":0},{"$f":"IF(SUM($S196:ES196)+ES196>$AC26,$AC26-SUM($S196:ES196),ES196)","v":0},{"$f":"IF(SUM($S196:ET196)+ET196>$AC26,$AC26-SUM($S196:ET196),ET196)","v":0},{"$f":"IF(SUM($S196:EU196)+EU196>$AC26,$AC26-SUM($S196:EU196),EU196)","v":0},{"$f":"IF(SUM($S196:EV196)+EV196>$AC26,$AC26-SUM($S196:EV196),EV196)","v":0},{"$f":"IF(SUM($S196:EW196)+EW196>$AC26,$AC26-SUM($S196:EW196),EW196)","v":0},{"$f":"IF(SUM($S196:EX196)+EX196>$AC26,$AC26-SUM($S196:EX196),EX196)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S197:AD197)+AD197>$AC27,$AC27-SUM($S197:AD197),AD197)","v":0},{"$f":"IF(SUM($S197:AE197)+AE197>$AC27,$AC27-SUM($S197:AE197),AE197)","v":0},{"$f":"IF(SUM($S197:AF197)+AF197>$AC27,$AC27-SUM($S197:AF197),AF197)","v":0},{"$f":"IF(SUM($S197:AG197)+AG197>$AC27,$AC27-SUM($S197:AG197),AG197)","v":0},{"$f":"IF(SUM($S197:AH197)+AH197>$AC27,$AC27-SUM($S197:AH197),AH197)","v":0},{"$f":"IF(SUM($S197:AI197)+AI197>$AC27,$AC27-SUM($S197:AI197),AI197)","v":0},{"$f":"IF(SUM($S197:AJ197)+AJ197>$AC27,$AC27-SUM($S197:AJ197),AJ197)","v":0},{"$f":"IF(SUM($S197:AK197)+AK197>$AC27,$AC27-SUM($S197:AK197),AK197)","v":0},{"$f":"IF(SUM($S197:AL197)+AL197>$AC27,$AC27-SUM($S197:AL197),AL197)","v":0},{"$f":"IF(SUM($S197:AM197)+AM197>$AC27,$AC27-SUM($S197:AM197),AM197)","v":0},{"$f":"IF(SUM($S197:AN197)+AN197>$AC27,$AC27-SUM($S197:AN197),AN197)","v":0},{"$f":"IF(SUM($S197:AO197)+AO197>$AC27,$AC27-SUM($S197:AO197),AO197)","v":0},{"$f":"IF(SUM($S197:AP197)+AP197>$AC27,$AC27-SUM($S197:AP197),AP197)","v":0},{"$f":"IF(SUM($S197:AQ197)+AQ197>$AC27,$AC27-SUM($S197:AQ197),AQ197)","v":0},{"$f":"IF(SUM($S197:AR197)+AR197>$AC27,$AC27-SUM($S197:AR197),AR197)","v":0},{"$f":"IF(SUM($S197:AS197)+AS197>$AC27,$AC27-SUM($S197:AS197),AS197)","v":0},{"$f":"IF(SUM($S197:AT197)+AT197>$AC27,$AC27-SUM($S197:AT197),AT197)","v":0},{"$f":"IF(SUM($S197:AU197)+AU197>$AC27,$AC27-SUM($S197:AU197),AU197)","v":0},{"$f":"IF(SUM($S197:AV197)+AV197>$AC27,$AC27-SUM($S197:AV197),AV197)","v":0},{"$f":"IF(SUM($S197:AW197)+AW197>$AC27,$AC27-SUM($S197:AW197),AW197)","v":0},{"$f":"IF(SUM($S197:AX197)+AX197>$AC27,$AC27-SUM($S197:AX197),AX197)","v":0},{"$f":"IF(SUM($S197:AY197)+AY197>$AC27,$AC27-SUM($S197:AY197),AY197)","v":0},{"$f":"IF(SUM($S197:AZ197)+AZ197>$AC27,$AC27-SUM($S197:AZ197),AZ197)","v":0},{"$f":"IF(SUM($S197:BA197)+BA197>$AC27,$AC27-SUM($S197:BA197),BA197)","v":0},{"$f":"IF(SUM($S197:BB197)+BB197>$AC27,$AC27-SUM($S197:BB197),BB197)","v":0},{"$f":"IF(SUM($S197:BC197)+BC197>$AC27,$AC27-SUM($S197:BC197),BC197)","v":0},{"$f":"IF(SUM($S197:BD197)+BD197>$AC27,$AC27-SUM($S197:BD197),BD197)","v":0},{"$f":"IF(SUM($S197:BE197)+BE197>$AC27,$AC27-SUM($S197:BE197),BE197)","v":0},{"$f":"IF(SUM($S197:BF197)+BF197>$AC27,$AC27-SUM($S197:BF197),BF197)","v":0},{"$f":"IF(SUM($S197:BG197)+BG197>$AC27,$AC27-SUM($S197:BG197),BG197)","v":0},{"$f":"IF(SUM($S197:BH197)+BH197>$AC27,$AC27-SUM($S197:BH197),BH197)","v":0},{"$f":"IF(SUM($S197:BI197)+BI197>$AC27,$AC27-SUM($S197:BI197),BI197)","v":0},{"$f":"IF(SUM($S197:BJ197)+BJ197>$AC27,$AC27-SUM($S197:BJ197),BJ197)","v":0},{"$f":"IF(SUM($S197:BK197)+BK197>$AC27,$AC27-SUM($S197:BK197),BK197)","v":0},{"$f":"IF(SUM($S197:BL197)+BL197>$AC27,$AC27-SUM($S197:BL197),BL197)","v":0},{"$f":"IF(SUM($S197:BM197)+BM197>$AC27,$AC27-SUM($S197:BM197),BM197)","v":0},{"$f":"IF(SUM($S197:BN197)+BN197>$AC27,$AC27-SUM($S197:BN197),BN197)","v":0},{"$f":"IF(SUM($S197:BO197)+BO197>$AC27,$AC27-SUM($S197:BO197),BO197)","v":0},{"$f":"IF(SUM($S197:BP197)+BP197>$AC27,$AC27-SUM($S197:BP197),BP197)","v":0},{"$f":"IF(SUM($S197:BQ197)+BQ197>$AC27,$AC27-SUM($S197:BQ197),BQ197)","v":0},{"$f":"IF(SUM($S197:BR197)+BR197>$AC27,$AC27-SUM($S197:BR197),BR197)","v":0},{"$f":"IF(SUM($S197:BS197)+BS197>$AC27,$AC27-SUM($S197:BS197),BS197)","v":0},{"$f":"IF(SUM($S197:BT197)+BT197>$AC27,$AC27-SUM($S197:BT197),BT197)","v":0},{"$f":"IF(SUM($S197:BU197)+BU197>$AC27,$AC27-SUM($S197:BU197),BU197)","v":0},{"$f":"IF(SUM($S197:BV197)+BV197>$AC27,$AC27-SUM($S197:BV197),BV197)","v":0},{"$f":"IF(SUM($S197:BW197)+BW197>$AC27,$AC27-SUM($S197:BW197),BW197)","v":0},{"$f":"IF(SUM($S197:BX197)+BX197>$AC27,$AC27-SUM($S197:BX197),BX197)","v":0},{"$f":"IF(SUM($S197:BY197)+BY197>$AC27,$AC27-SUM($S197:BY197),BY197)","v":0},{"$f":"IF(SUM($S197:BZ197)+BZ197>$AC27,$AC27-SUM($S197:BZ197),BZ197)","v":0},{"$f":"IF(SUM($S197:CA197)+CA197>$AC27,$AC27-SUM($S197:CA197),CA197)","v":0},{"$f":"IF(SUM($S197:CB197)+CB197>$AC27,$AC27-SUM($S197:CB197),CB197)","v":0},{"$f":"IF(SUM($S197:CC197)+CC197>$AC27,$AC27-SUM($S197:CC197),CC197)","v":0},{"$f":"IF(SUM($S197:CD197)+CD197>$AC27,$AC27-SUM($S197:CD197),CD197)","v":0},{"$f":"IF(SUM($S197:CE197)+CE197>$AC27,$AC27-SUM($S197:CE197),CE197)","v":0},{"$f":"IF(SUM($S197:CF197)+CF197>$AC27,$AC27-SUM($S197:CF197),CF197)","v":0},{"$f":"IF(SUM($S197:CG197)+CG197>$AC27,$AC27-SUM($S197:CG197),CG197)","v":0},{"$f":"IF(SUM($S197:CH197)+CH197>$AC27,$AC27-SUM($S197:CH197),CH197)","v":0},{"$f":"IF(SUM($S197:CI197)+CI197>$AC27,$AC27-SUM($S197:CI197),CI197)","v":0},{"$f":"IF(SUM($S197:CJ197)+CJ197>$AC27,$AC27-SUM($S197:CJ197),CJ197)","v":0},{"$f":"IF(SUM($S197:CK197)+CK197>$AC27,$AC27-SUM($S197:CK197),CK197)","v":0},{"$f":"IF(SUM($S197:CL197)+CL197>$AC27,$AC27-SUM($S197:CL197),CL197)","v":0},{"$f":"IF(SUM($S197:CM197)+CM197>$AC27,$AC27-SUM($S197:CM197),CM197)","v":0},{"$f":"IF(SUM($S197:CN197)+CN197>$AC27,$AC27-SUM($S197:CN197),CN197)","v":0},{"$f":"IF(SUM($S197:CO197)+CO197>$AC27,$AC27-SUM($S197:CO197),CO197)","v":0},{"$f":"IF(SUM($S197:CP197)+CP197>$AC27,$AC27-SUM($S197:CP197),CP197)","v":0},{"$f":"IF(SUM($S197:CQ197)+CQ197>$AC27,$AC27-SUM($S197:CQ197),CQ197)","v":0},{"$f":"IF(SUM($S197:CR197)+CR197>$AC27,$AC27-SUM($S197:CR197),CR197)","v":0},{"$f":"IF(SUM($S197:CS197)+CS197>$AC27,$AC27-SUM($S197:CS197),CS197)","v":0},{"$f":"IF(SUM($S197:CT197)+CT197>$AC27,$AC27-SUM($S197:CT197),CT197)","v":0},{"$f":"IF(SUM($S197:CU197)+CU197>$AC27,$AC27-SUM($S197:CU197),CU197)","v":0},{"$f":"IF(SUM($S197:CV197)+CV197>$AC27,$AC27-SUM($S197:CV197),CV197)","v":0},{"$f":"IF(SUM($S197:CW197)+CW197>$AC27,$AC27-SUM($S197:CW197),CW197)","v":0},{"$f":"IF(SUM($S197:CX197)+CX197>$AC27,$AC27-SUM($S197:CX197),CX197)","v":0},{"$f":"IF(SUM($S197:CY197)+CY197>$AC27,$AC27-SUM($S197:CY197),CY197)","v":0},{"$f":"IF(SUM($S197:CZ197)+CZ197>$AC27,$AC27-SUM($S197:CZ197),CZ197)","v":0},{"$f":"IF(SUM($S197:DA197)+DA197>$AC27,$AC27-SUM($S197:DA197),DA197)","v":0},{"$f":"IF(SUM($S197:DB197)+DB197>$AC27,$AC27-SUM($S197:DB197),DB197)","v":0},{"$f":"IF(SUM($S197:DC197)+DC197>$AC27,$AC27-SUM($S197:DC197),DC197)","v":0},{"$f":"IF(SUM($S197:DD197)+DD197>$AC27,$AC27-SUM($S197:DD197),DD197)","v":0},{"$f":"IF(SUM($S197:DE197)+DE197>$AC27,$AC27-SUM($S197:DE197),DE197)","v":0},{"$f":"IF(SUM($S197:DF197)+DF197>$AC27,$AC27-SUM($S197:DF197),DF197)","v":0},{"$f":"IF(SUM($S197:DG197)+DG197>$AC27,$AC27-SUM($S197:DG197),DG197)","v":0},{"$f":"IF(SUM($S197:DH197)+DH197>$AC27,$AC27-SUM($S197:DH197),DH197)","v":0},{"$f":"IF(SUM($S197:DI197)+DI197>$AC27,$AC27-SUM($S197:DI197),DI197)","v":0},{"$f":"IF(SUM($S197:DJ197)+DJ197>$AC27,$AC27-SUM($S197:DJ197),DJ197)","v":0},{"$f":"IF(SUM($S197:DK197)+DK197>$AC27,$AC27-SUM($S197:DK197),DK197)","v":0},{"$f":"IF(SUM($S197:DL197)+DL197>$AC27,$AC27-SUM($S197:DL197),DL197)","v":0},{"$f":"IF(SUM($S197:DM197)+DM197>$AC27,$AC27-SUM($S197:DM197),DM197)","v":0},{"$f":"IF(SUM($S197:DN197)+DN197>$AC27,$AC27-SUM($S197:DN197),DN197)","v":0},{"$f":"IF(SUM($S197:DO197)+DO197>$AC27,$AC27-SUM($S197:DO197),DO197)","v":0},{"$f":"IF(SUM($S197:DP197)+DP197>$AC27,$AC27-SUM($S197:DP197),DP197)","v":0},{"$f":"IF(SUM($S197:DQ197)+DQ197>$AC27,$AC27-SUM($S197:DQ197),DQ197)","v":0},{"$f":"IF(SUM($S197:DR197)+DR197>$AC27,$AC27-SUM($S197:DR197),DR197)","v":0},{"$f":"IF(SUM($S197:DS197)+DS197>$AC27,$AC27-SUM($S197:DS197),DS197)","v":0},{"$f":"IF(SUM($S197:DT197)+DT197>$AC27,$AC27-SUM($S197:DT197),DT197)","v":0},{"$f":"IF(SUM($S197:DU197)+DU197>$AC27,$AC27-SUM($S197:DU197),DU197)","v":0},{"$f":"IF(SUM($S197:DV197)+DV197>$AC27,$AC27-SUM($S197:DV197),DV197)","v":0},{"$f":"IF(SUM($S197:DW197)+DW197>$AC27,$AC27-SUM($S197:DW197),DW197)","v":0},{"$f":"IF(SUM($S197:DX197)+DX197>$AC27,$AC27-SUM($S197:DX197),DX197)","v":0},{"$f":"IF(SUM($S197:DY197)+DY197>$AC27,$AC27-SUM($S197:DY197),DY197)","v":0},{"$f":"IF(SUM($S197:DZ197)+DZ197>$AC27,$AC27-SUM($S197:DZ197),DZ197)","v":0},{"$f":"IF(SUM($S197:EA197)+EA197>$AC27,$AC27-SUM($S197:EA197),EA197)","v":0},{"$f":"IF(SUM($S197:EB197)+EB197>$AC27,$AC27-SUM($S197:EB197),EB197)","v":0},{"$f":"IF(SUM($S197:EC197)+EC197>$AC27,$AC27-SUM($S197:EC197),EC197)","v":0},{"$f":"IF(SUM($S197:ED197)+ED197>$AC27,$AC27-SUM($S197:ED197),ED197)","v":0},{"$f":"IF(SUM($S197:EE197)+EE197>$AC27,$AC27-SUM($S197:EE197),EE197)","v":0},{"$f":"IF(SUM($S197:EF197)+EF197>$AC27,$AC27-SUM($S197:EF197),EF197)","v":0},{"$f":"IF(SUM($S197:EG197)+EG197>$AC27,$AC27-SUM($S197:EG197),EG197)","v":0},{"$f":"IF(SUM($S197:EH197)+EH197>$AC27,$AC27-SUM($S197:EH197),EH197)","v":0},{"$f":"IF(SUM($S197:EI197)+EI197>$AC27,$AC27-SUM($S197:EI197),EI197)","v":0},{"$f":"IF(SUM($S197:EJ197)+EJ197>$AC27,$AC27-SUM($S197:EJ197),EJ197)","v":0},{"$f":"IF(SUM($S197:EK197)+EK197>$AC27,$AC27-SUM($S197:EK197),EK197)","v":0},{"$f":"IF(SUM($S197:EL197)+EL197>$AC27,$AC27-SUM($S197:EL197),EL197)","v":0},{"$f":"IF(SUM($S197:EM197)+EM197>$AC27,$AC27-SUM($S197:EM197),EM197)","v":0},{"$f":"IF(SUM($S197:EN197)+EN197>$AC27,$AC27-SUM($S197:EN197),EN197)","v":0},{"$f":"IF(SUM($S197:EO197)+EO197>$AC27,$AC27-SUM($S197:EO197),EO197)","v":0},{"$f":"IF(SUM($S197:EP197)+EP197>$AC27,$AC27-SUM($S197:EP197),EP197)","v":0},{"$f":"IF(SUM($S197:EQ197)+EQ197>$AC27,$AC27-SUM($S197:EQ197),EQ197)","v":0},{"$f":"IF(SUM($S197:ER197)+ER197>$AC27,$AC27-SUM($S197:ER197),ER197)","v":0},{"$f":"IF(SUM($S197:ES197)+ES197>$AC27,$AC27-SUM($S197:ES197),ES197)","v":0},{"$f":"IF(SUM($S197:ET197)+ET197>$AC27,$AC27-SUM($S197:ET197),ET197)","v":0},{"$f":"IF(SUM($S197:EU197)+EU197>$AC27,$AC27-SUM($S197:EU197),EU197)","v":0},{"$f":"IF(SUM($S197:EV197)+EV197>$AC27,$AC27-SUM($S197:EV197),EV197)","v":0},{"$f":"IF(SUM($S197:EW197)+EW197>$AC27,$AC27-SUM($S197:EW197),EW197)","v":0},{"$f":"IF(SUM($S197:EX197)+EX197>$AC27,$AC27-SUM($S197:EX197),EX197)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S198:AD198)+AD198>$AC28,$AC28-SUM($S198:AD198),AD198)","v":0},{"$f":"IF(SUM($S198:AE198)+AE198>$AC28,$AC28-SUM($S198:AE198),AE198)","v":0},{"$f":"IF(SUM($S198:AF198)+AF198>$AC28,$AC28-SUM($S198:AF198),AF198)","v":0},{"$f":"IF(SUM($S198:AG198)+AG198>$AC28,$AC28-SUM($S198:AG198),AG198)","v":0},{"$f":"IF(SUM($S198:AH198)+AH198>$AC28,$AC28-SUM($S198:AH198),AH198)","v":0},{"$f":"IF(SUM($S198:AI198)+AI198>$AC28,$AC28-SUM($S198:AI198),AI198)","v":0},{"$f":"IF(SUM($S198:AJ198)+AJ198>$AC28,$AC28-SUM($S198:AJ198),AJ198)","v":0},{"$f":"IF(SUM($S198:AK198)+AK198>$AC28,$AC28-SUM($S198:AK198),AK198)","v":0},{"$f":"IF(SUM($S198:AL198)+AL198>$AC28,$AC28-SUM($S198:AL198),AL198)","v":0},{"$f":"IF(SUM($S198:AM198)+AM198>$AC28,$AC28-SUM($S198:AM198),AM198)","v":0},{"$f":"IF(SUM($S198:AN198)+AN198>$AC28,$AC28-SUM($S198:AN198),AN198)","v":0},{"$f":"IF(SUM($S198:AO198)+AO198>$AC28,$AC28-SUM($S198:AO198),AO198)","v":0},{"$f":"IF(SUM($S198:AP198)+AP198>$AC28,$AC28-SUM($S198:AP198),AP198)","v":0},{"$f":"IF(SUM($S198:AQ198)+AQ198>$AC28,$AC28-SUM($S198:AQ198),AQ198)","v":0},{"$f":"IF(SUM($S198:AR198)+AR198>$AC28,$AC28-SUM($S198:AR198),AR198)","v":0},{"$f":"IF(SUM($S198:AS198)+AS198>$AC28,$AC28-SUM($S198:AS198),AS198)","v":0},{"$f":"IF(SUM($S198:AT198)+AT198>$AC28,$AC28-SUM($S198:AT198),AT198)","v":0},{"$f":"IF(SUM($S198:AU198)+AU198>$AC28,$AC28-SUM($S198:AU198),AU198)","v":0},{"$f":"IF(SUM($S198:AV198)+AV198>$AC28,$AC28-SUM($S198:AV198),AV198)","v":0},{"$f":"IF(SUM($S198:AW198)+AW198>$AC28,$AC28-SUM($S198:AW198),AW198)","v":0},{"$f":"IF(SUM($S198:AX198)+AX198>$AC28,$AC28-SUM($S198:AX198),AX198)","v":0},{"$f":"IF(SUM($S198:AY198)+AY198>$AC28,$AC28-SUM($S198:AY198),AY198)","v":0},{"$f":"IF(SUM($S198:AZ198)+AZ198>$AC28,$AC28-SUM($S198:AZ198),AZ198)","v":0},{"$f":"IF(SUM($S198:BA198)+BA198>$AC28,$AC28-SUM($S198:BA198),BA198)","v":0},{"$f":"IF(SUM($S198:BB198)+BB198>$AC28,$AC28-SUM($S198:BB198),BB198)","v":0},{"$f":"IF(SUM($S198:BC198)+BC198>$AC28,$AC28-SUM($S198:BC198),BC198)","v":0},{"$f":"IF(SUM($S198:BD198)+BD198>$AC28,$AC28-SUM($S198:BD198),BD198)","v":0},{"$f":"IF(SUM($S198:BE198)+BE198>$AC28,$AC28-SUM($S198:BE198),BE198)","v":0},{"$f":"IF(SUM($S198:BF198)+BF198>$AC28,$AC28-SUM($S198:BF198),BF198)","v":0},{"$f":"IF(SUM($S198:BG198)+BG198>$AC28,$AC28-SUM($S198:BG198),BG198)","v":0},{"$f":"IF(SUM($S198:BH198)+BH198>$AC28,$AC28-SUM($S198:BH198),BH198)","v":0},{"$f":"IF(SUM($S198:BI198)+BI198>$AC28,$AC28-SUM($S198:BI198),BI198)","v":0},{"$f":"IF(SUM($S198:BJ198)+BJ198>$AC28,$AC28-SUM($S198:BJ198),BJ198)","v":0},{"$f":"IF(SUM($S198:BK198)+BK198>$AC28,$AC28-SUM($S198:BK198),BK198)","v":0},{"$f":"IF(SUM($S198:BL198)+BL198>$AC28,$AC28-SUM($S198:BL198),BL198)","v":0},{"$f":"IF(SUM($S198:BM198)+BM198>$AC28,$AC28-SUM($S198:BM198),BM198)","v":0},{"$f":"IF(SUM($S198:BN198)+BN198>$AC28,$AC28-SUM($S198:BN198),BN198)","v":0},{"$f":"IF(SUM($S198:BO198)+BO198>$AC28,$AC28-SUM($S198:BO198),BO198)","v":0},{"$f":"IF(SUM($S198:BP198)+BP198>$AC28,$AC28-SUM($S198:BP198),BP198)","v":0},{"$f":"IF(SUM($S198:BQ198)+BQ198>$AC28,$AC28-SUM($S198:BQ198),BQ198)","v":0},{"$f":"IF(SUM($S198:BR198)+BR198>$AC28,$AC28-SUM($S198:BR198),BR198)","v":0},{"$f":"IF(SUM($S198:BS198)+BS198>$AC28,$AC28-SUM($S198:BS198),BS198)","v":0},{"$f":"IF(SUM($S198:BT198)+BT198>$AC28,$AC28-SUM($S198:BT198),BT198)","v":0},{"$f":"IF(SUM($S198:BU198)+BU198>$AC28,$AC28-SUM($S198:BU198),BU198)","v":0},{"$f":"IF(SUM($S198:BV198)+BV198>$AC28,$AC28-SUM($S198:BV198),BV198)","v":0},{"$f":"IF(SUM($S198:BW198)+BW198>$AC28,$AC28-SUM($S198:BW198),BW198)","v":0},{"$f":"IF(SUM($S198:BX198)+BX198>$AC28,$AC28-SUM($S198:BX198),BX198)","v":0},{"$f":"IF(SUM($S198:BY198)+BY198>$AC28,$AC28-SUM($S198:BY198),BY198)","v":0},{"$f":"IF(SUM($S198:BZ198)+BZ198>$AC28,$AC28-SUM($S198:BZ198),BZ198)","v":0},{"$f":"IF(SUM($S198:CA198)+CA198>$AC28,$AC28-SUM($S198:CA198),CA198)","v":0},{"$f":"IF(SUM($S198:CB198)+CB198>$AC28,$AC28-SUM($S198:CB198),CB198)","v":0},{"$f":"IF(SUM($S198:CC198)+CC198>$AC28,$AC28-SUM($S198:CC198),CC198)","v":0},{"$f":"IF(SUM($S198:CD198)+CD198>$AC28,$AC28-SUM($S198:CD198),CD198)","v":0},{"$f":"IF(SUM($S198:CE198)+CE198>$AC28,$AC28-SUM($S198:CE198),CE198)","v":0},{"$f":"IF(SUM($S198:CF198)+CF198>$AC28,$AC28-SUM($S198:CF198),CF198)","v":0},{"$f":"IF(SUM($S198:CG198)+CG198>$AC28,$AC28-SUM($S198:CG198),CG198)","v":0},{"$f":"IF(SUM($S198:CH198)+CH198>$AC28,$AC28-SUM($S198:CH198),CH198)","v":0},{"$f":"IF(SUM($S198:CI198)+CI198>$AC28,$AC28-SUM($S198:CI198),CI198)","v":0},{"$f":"IF(SUM($S198:CJ198)+CJ198>$AC28,$AC28-SUM($S198:CJ198),CJ198)","v":0},{"$f":"IF(SUM($S198:CK198)+CK198>$AC28,$AC28-SUM($S198:CK198),CK198)","v":0},{"$f":"IF(SUM($S198:CL198)+CL198>$AC28,$AC28-SUM($S198:CL198),CL198)","v":0},{"$f":"IF(SUM($S198:CM198)+CM198>$AC28,$AC28-SUM($S198:CM198),CM198)","v":0},{"$f":"IF(SUM($S198:CN198)+CN198>$AC28,$AC28-SUM($S198:CN198),CN198)","v":0},{"$f":"IF(SUM($S198:CO198)+CO198>$AC28,$AC28-SUM($S198:CO198),CO198)","v":0},{"$f":"IF(SUM($S198:CP198)+CP198>$AC28,$AC28-SUM($S198:CP198),CP198)","v":0},{"$f":"IF(SUM($S198:CQ198)+CQ198>$AC28,$AC28-SUM($S198:CQ198),CQ198)","v":0},{"$f":"IF(SUM($S198:CR198)+CR198>$AC28,$AC28-SUM($S198:CR198),CR198)","v":0},{"$f":"IF(SUM($S198:CS198)+CS198>$AC28,$AC28-SUM($S198:CS198),CS198)","v":0},{"$f":"IF(SUM($S198:CT198)+CT198>$AC28,$AC28-SUM($S198:CT198),CT198)","v":0},{"$f":"IF(SUM($S198:CU198)+CU198>$AC28,$AC28-SUM($S198:CU198),CU198)","v":0},{"$f":"IF(SUM($S198:CV198)+CV198>$AC28,$AC28-SUM($S198:CV198),CV198)","v":0},{"$f":"IF(SUM($S198:CW198)+CW198>$AC28,$AC28-SUM($S198:CW198),CW198)","v":0},{"$f":"IF(SUM($S198:CX198)+CX198>$AC28,$AC28-SUM($S198:CX198),CX198)","v":0},{"$f":"IF(SUM($S198:CY198)+CY198>$AC28,$AC28-SUM($S198:CY198),CY198)","v":0},{"$f":"IF(SUM($S198:CZ198)+CZ198>$AC28,$AC28-SUM($S198:CZ198),CZ198)","v":0},{"$f":"IF(SUM($S198:DA198)+DA198>$AC28,$AC28-SUM($S198:DA198),DA198)","v":0},{"$f":"IF(SUM($S198:DB198)+DB198>$AC28,$AC28-SUM($S198:DB198),DB198)","v":0},{"$f":"IF(SUM($S198:DC198)+DC198>$AC28,$AC28-SUM($S198:DC198),DC198)","v":0},{"$f":"IF(SUM($S198:DD198)+DD198>$AC28,$AC28-SUM($S198:DD198),DD198)","v":0},{"$f":"IF(SUM($S198:DE198)+DE198>$AC28,$AC28-SUM($S198:DE198),DE198)","v":0},{"$f":"IF(SUM($S198:DF198)+DF198>$AC28,$AC28-SUM($S198:DF198),DF198)","v":0},{"$f":"IF(SUM($S198:DG198)+DG198>$AC28,$AC28-SUM($S198:DG198),DG198)","v":0},{"$f":"IF(SUM($S198:DH198)+DH198>$AC28,$AC28-SUM($S198:DH198),DH198)","v":0},{"$f":"IF(SUM($S198:DI198)+DI198>$AC28,$AC28-SUM($S198:DI198),DI198)","v":0},{"$f":"IF(SUM($S198:DJ198)+DJ198>$AC28,$AC28-SUM($S198:DJ198),DJ198)","v":0},{"$f":"IF(SUM($S198:DK198)+DK198>$AC28,$AC28-SUM($S198:DK198),DK198)","v":0},{"$f":"IF(SUM($S198:DL198)+DL198>$AC28,$AC28-SUM($S198:DL198),DL198)","v":0},{"$f":"IF(SUM($S198:DM198)+DM198>$AC28,$AC28-SUM($S198:DM198),DM198)","v":0},{"$f":"IF(SUM($S198:DN198)+DN198>$AC28,$AC28-SUM($S198:DN198),DN198)","v":0},{"$f":"IF(SUM($S198:DO198)+DO198>$AC28,$AC28-SUM($S198:DO198),DO198)","v":0},{"$f":"IF(SUM($S198:DP198)+DP198>$AC28,$AC28-SUM($S198:DP198),DP198)","v":0},{"$f":"IF(SUM($S198:DQ198)+DQ198>$AC28,$AC28-SUM($S198:DQ198),DQ198)","v":0},{"$f":"IF(SUM($S198:DR198)+DR198>$AC28,$AC28-SUM($S198:DR198),DR198)","v":0},{"$f":"IF(SUM($S198:DS198)+DS198>$AC28,$AC28-SUM($S198:DS198),DS198)","v":0},{"$f":"IF(SUM($S198:DT198)+DT198>$AC28,$AC28-SUM($S198:DT198),DT198)","v":0},{"$f":"IF(SUM($S198:DU198)+DU198>$AC28,$AC28-SUM($S198:DU198),DU198)","v":0},{"$f":"IF(SUM($S198:DV198)+DV198>$AC28,$AC28-SUM($S198:DV198),DV198)","v":0},{"$f":"IF(SUM($S198:DW198)+DW198>$AC28,$AC28-SUM($S198:DW198),DW198)","v":0},{"$f":"IF(SUM($S198:DX198)+DX198>$AC28,$AC28-SUM($S198:DX198),DX198)","v":0},{"$f":"IF(SUM($S198:DY198)+DY198>$AC28,$AC28-SUM($S198:DY198),DY198)","v":0},{"$f":"IF(SUM($S198:DZ198)+DZ198>$AC28,$AC28-SUM($S198:DZ198),DZ198)","v":0},{"$f":"IF(SUM($S198:EA198)+EA198>$AC28,$AC28-SUM($S198:EA198),EA198)","v":0},{"$f":"IF(SUM($S198:EB198)+EB198>$AC28,$AC28-SUM($S198:EB198),EB198)","v":0},{"$f":"IF(SUM($S198:EC198)+EC198>$AC28,$AC28-SUM($S198:EC198),EC198)","v":0},{"$f":"IF(SUM($S198:ED198)+ED198>$AC28,$AC28-SUM($S198:ED198),ED198)","v":0},{"$f":"IF(SUM($S198:EE198)+EE198>$AC28,$AC28-SUM($S198:EE198),EE198)","v":0},{"$f":"IF(SUM($S198:EF198)+EF198>$AC28,$AC28-SUM($S198:EF198),EF198)","v":0},{"$f":"IF(SUM($S198:EG198)+EG198>$AC28,$AC28-SUM($S198:EG198),EG198)","v":0},{"$f":"IF(SUM($S198:EH198)+EH198>$AC28,$AC28-SUM($S198:EH198),EH198)","v":0},{"$f":"IF(SUM($S198:EI198)+EI198>$AC28,$AC28-SUM($S198:EI198),EI198)","v":0},{"$f":"IF(SUM($S198:EJ198)+EJ198>$AC28,$AC28-SUM($S198:EJ198),EJ198)","v":0},{"$f":"IF(SUM($S198:EK198)+EK198>$AC28,$AC28-SUM($S198:EK198),EK198)","v":0},{"$f":"IF(SUM($S198:EL198)+EL198>$AC28,$AC28-SUM($S198:EL198),EL198)","v":0},{"$f":"IF(SUM($S198:EM198)+EM198>$AC28,$AC28-SUM($S198:EM198),EM198)","v":0},{"$f":"IF(SUM($S198:EN198)+EN198>$AC28,$AC28-SUM($S198:EN198),EN198)","v":0},{"$f":"IF(SUM($S198:EO198)+EO198>$AC28,$AC28-SUM($S198:EO198),EO198)","v":0},{"$f":"IF(SUM($S198:EP198)+EP198>$AC28,$AC28-SUM($S198:EP198),EP198)","v":0},{"$f":"IF(SUM($S198:EQ198)+EQ198>$AC28,$AC28-SUM($S198:EQ198),EQ198)","v":0},{"$f":"IF(SUM($S198:ER198)+ER198>$AC28,$AC28-SUM($S198:ER198),ER198)","v":0},{"$f":"IF(SUM($S198:ES198)+ES198>$AC28,$AC28-SUM($S198:ES198),ES198)","v":0},{"$f":"IF(SUM($S198:ET198)+ET198>$AC28,$AC28-SUM($S198:ET198),ET198)","v":0},{"$f":"IF(SUM($S198:EU198)+EU198>$AC28,$AC28-SUM($S198:EU198),EU198)","v":0},{"$f":"IF(SUM($S198:EV198)+EV198>$AC28,$AC28-SUM($S198:EV198),EV198)","v":0},{"$f":"IF(SUM($S198:EW198)+EW198>$AC28,$AC28-SUM($S198:EW198),EW198)","v":0},{"$f":"IF(SUM($S198:EX198)+EX198>$AC28,$AC28-SUM($S198:EX198),EX198)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9026099999999999E-4,{"$f":"IF(SUM($S199:AD199)+AD199>$AC29,$AC29-SUM($S199:AD199),AD199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AE199)+AE199>$AC29,$AC29-SUM($S199:AE199),AE199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AF199)+AF199>$AC29,$AC29-SUM($S199:AF199),AF199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AG199)+AG199>$AC29,$AC29-SUM($S199:AG199),AG199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AH199)+AH199>$AC29,$AC29-SUM($S199:AH199),AH199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AI199)+AI199>$AC29,$AC29-SUM($S199:AI199),AI199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AJ199)+AJ199>$AC29,$AC29-SUM($S199:AJ199),AJ199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AK199)+AK199>$AC29,$AC29-SUM($S199:AK199),AK199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AL199)+AL199>$AC29,$AC29-SUM($S199:AL199),AL199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AM199)+AM199>$AC29,$AC29-SUM($S199:AM199),AM199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AN199)+AN199>$AC29,$AC29-SUM($S199:AN199),AN199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AO199)+AO199>$AC29,$AC29-SUM($S199:AO199),AO199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AP199)+AP199>$AC29,$AC29-SUM($S199:AP199),AP199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AQ199)+AQ199>$AC29,$AC29-SUM($S199:AQ199),AQ199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AR199)+AR199>$AC29,$AC29-SUM($S199:AR199),AR199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AS199)+AS199>$AC29,$AC29-SUM($S199:AS199),AS199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AT199)+AT199>$AC29,$AC29-SUM($S199:AT199),AT199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AU199)+AU199>$AC29,$AC29-SUM($S199:AU199),AU199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AV199)+AV199>$AC29,$AC29-SUM($S199:AV199),AV199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AW199)+AW199>$AC29,$AC29-SUM($S199:AW199),AW199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AX199)+AX199>$AC29,$AC29-SUM($S199:AX199),AX199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AY199)+AY199>$AC29,$AC29-SUM($S199:AY199),AY199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:AZ199)+AZ199>$AC29,$AC29-SUM($S199:AZ199),AZ199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BA199)+BA199>$AC29,$AC29-SUM($S199:BA199),BA199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BB199)+BB199>$AC29,$AC29-SUM($S199:BB199),BB199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BC199)+BC199>$AC29,$AC29-SUM($S199:BC199),BC199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BD199)+BD199>$AC29,$AC29-SUM($S199:BD199),BD199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BE199)+BE199>$AC29,$AC29-SUM($S199:BE199),BE199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BF199)+BF199>$AC29,$AC29-SUM($S199:BF199),BF199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BG199)+BG199>$AC29,$AC29-SUM($S199:BG199),BG199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BH199)+BH199>$AC29,$AC29-SUM($S199:BH199),BH199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BI199)+BI199>$AC29,$AC29-SUM($S199:BI199),BI199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BJ199)+BJ199>$AC29,$AC29-SUM($S199:BJ199),BJ199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BK199)+BK199>$AC29,$AC29-SUM($S199:BK199),BK199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BL199)+BL199>$AC29,$AC29-SUM($S199:BL199),BL199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BM199)+BM199>$AC29,$AC29-SUM($S199:BM199),BM199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BN199)+BN199>$AC29,$AC29-SUM($S199:BN199),BN199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BO199)+BO199>$AC29,$AC29-SUM($S199:BO199),BO199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BP199)+BP199>$AC29,$AC29-SUM($S199:BP199),BP199)","v":2.9026099999999999E-4},{"$f":"IF(SUM($S199:BQ199)+BQ199>$AC29,$AC29-SUM($S199:BQ199),BQ199)","v":0},{"$f":"IF(SUM($S199:BR199)+BR199>$AC29,$AC29-SUM($S199:BR199),BR199)","v":0},{"$f":"IF(SUM($S199:BS199)+BS199>$AC29,$AC29-SUM($S199:BS199),BS199)","v":0},{"$f":"IF(SUM($S199:BT199)+BT199>$AC29,$AC29-SUM($S199:BT199),BT199)","v":0},{"$f":"IF(SUM($S199:BU199)+BU199>$AC29,$AC29-SUM($S199:BU199),BU199)","v":0},{"$f":"IF(SUM($S199:BV199)+BV199>$AC29,$AC29-SUM($S199:BV199),BV199)","v":0},{"$f":"IF(SUM($S199:BW199)+BW199>$AC29,$AC29-SUM($S199:BW199),BW199)","v":0},{"$f":"IF(SUM($S199:BX199)+BX199>$AC29,$AC29-SUM($S199:BX199),BX199)","v":0},{"$f":"IF(SUM($S199:BY199)+BY199>$AC29,$AC29-SUM($S199:BY199),BY199)","v":0},{"$f":"IF(SUM($S199:BZ199)+BZ199>$AC29,$AC29-SUM($S199:BZ199),BZ199)","v":0},{"$f":"IF(SUM($S199:CA199)+CA199>$AC29,$AC29-SUM($S199:CA199),CA199)","v":0},{"$f":"IF(SUM($S199:CB199)+CB199>$AC29,$AC29-SUM($S199:CB199),CB199)","v":0},{"$f":"IF(SUM($S199:CC199)+CC199>$AC29,$AC29-SUM($S199:CC199),CC199)","v":0},{"$f":"IF(SUM($S199:CD199)+CD199>$AC29,$AC29-SUM($S199:CD199),CD199)","v":0},{"$f":"IF(SUM($S199:CE199)+CE199>$AC29,$AC29-SUM($S199:CE199),CE199)","v":0},{"$f":"IF(SUM($S199:CF199)+CF199>$AC29,$AC29-SUM($S199:CF199),CF199)","v":0},{"$f":"IF(SUM($S199:CG199)+CG199>$AC29,$AC29-SUM($S199:CG199),CG199)","v":0},{"$f":"IF(SUM($S199:CH199)+CH199>$AC29,$AC29-SUM($S199:CH199),CH199)","v":0},{"$f":"IF(SUM($S199:CI199)+CI199>$AC29,$AC29-SUM($S199:CI199),CI199)","v":0},{"$f":"IF(SUM($S199:CJ199)+CJ199>$AC29,$AC29-SUM($S199:CJ199),CJ199)","v":0},{"$f":"IF(SUM($S199:CK199)+CK199>$AC29,$AC29-SUM($S199:CK199),CK199)","v":0},{"$f":"IF(SUM($S199:CL199)+CL199>$AC29,$AC29-SUM($S199:CL199),CL199)","v":0},{"$f":"IF(SUM($S199:CM199)+CM199>$AC29,$AC29-SUM($S199:CM199),CM199)","v":0},{"$f":"IF(SUM($S199:CN199)+CN199>$AC29,$AC29-SUM($S199:CN199),CN199)","v":0},{"$f":"IF(SUM($S199:CO199)+CO199>$AC29,$AC29-SUM($S199:CO199),CO199)","v":0},{"$f":"IF(SUM($S199:CP199)+CP199>$AC29,$AC29-SUM($S199:CP199),CP199)","v":0},{"$f":"IF(SUM($S199:CQ199)+CQ199>$AC29,$AC29-SUM($S199:CQ199),CQ199)","v":0},{"$f":"IF(SUM($S199:CR199)+CR199>$AC29,$AC29-SUM($S199:CR199),CR199)","v":0},{"$f":"IF(SUM($S199:CS199)+CS199>$AC29,$AC29-SUM($S199:CS199),CS199)","v":0},{"$f":"IF(SUM($S199:CT199)+CT199>$AC29,$AC29-SUM($S199:CT199),CT199)","v":0},{"$f":"IF(SUM($S199:CU199)+CU199>$AC29,$AC29-SUM($S199:CU199),CU199)","v":0},{"$f":"IF(SUM($S199:CV199)+CV199>$AC29,$AC29-SUM($S199:CV199),CV199)","v":0},{"$f":"IF(SUM($S199:CW199)+CW199>$AC29,$AC29-SUM($S199:CW199),CW199)","v":0},{"$f":"IF(SUM($S199:CX199)+CX199>$AC29,$AC29-SUM($S199:CX199),CX199)","v":0},{"$f":"IF(SUM($S199:CY199)+CY199>$AC29,$AC29-SUM($S199:CY199),CY199)","v":0},{"$f":"IF(SUM($S199:CZ199)+CZ199>$AC29,$AC29-SUM($S199:CZ199),CZ199)","v":0},{"$f":"IF(SUM($S199:DA199)+DA199>$AC29,$AC29-SUM($S199:DA199),DA199)","v":0},{"$f":"IF(SUM($S199:DB199)+DB199>$AC29,$AC29-SUM($S199:DB199),DB199)","v":0},{"$f":"IF(SUM($S199:DC199)+DC199>$AC29,$AC29-SUM($S199:DC199),DC199)","v":0},{"$f":"IF(SUM($S199:DD199)+DD199>$AC29,$AC29-SUM($S199:DD199),DD199)","v":0},{"$f":"IF(SUM($S199:DE199)+DE199>$AC29,$AC29-SUM($S199:DE199),DE199)","v":0},{"$f":"IF(SUM($S199:DF199)+DF199>$AC29,$AC29-SUM($S199:DF199),DF199)","v":0},{"$f":"IF(SUM($S199:DG199)+DG199>$AC29,$AC29-SUM($S199:DG199),DG199)","v":0},{"$f":"IF(SUM($S199:DH199)+DH199>$AC29,$AC29-SUM($S199:DH199),DH199)","v":0},{"$f":"IF(SUM($S199:DI199)+DI199>$AC29,$AC29-SUM($S199:DI199),DI199)","v":0},{"$f":"IF(SUM($S199:DJ199)+DJ199>$AC29,$AC29-SUM($S199:DJ199),DJ199)","v":0},{"$f":"IF(SUM($S199:DK199)+DK199>$AC29,$AC29-SUM($S199:DK199),DK199)","v":0},{"$f":"IF(SUM($S199:DL199)+DL199>$AC29,$AC29-SUM($S199:DL199),DL199)","v":0},{"$f":"IF(SUM($S199:DM199)+DM199>$AC29,$AC29-SUM($S199:DM199),DM199)","v":0},{"$f":"IF(SUM($S199:DN199)+DN199>$AC29,$AC29-SUM($S199:DN199),DN199)","v":0},{"$f":"IF(SUM($S199:DO199)+DO199>$AC29,$AC29-SUM($S199:DO199),DO199)","v":0},{"$f":"IF(SUM($S199:DP199)+DP199>$AC29,$AC29-SUM($S199:DP199),DP199)","v":0},{"$f":"IF(SUM($S199:DQ199)+DQ199>$AC29,$AC29-SUM($S199:DQ199),DQ199)","v":0},{"$f":"IF(SUM($S199:DR199)+DR199>$AC29,$AC29-SUM($S199:DR199),DR199)","v":0},{"$f":"IF(SUM($S199:DS199)+DS199>$AC29,$AC29-SUM($S199:DS199),DS199)","v":0},{"$f":"IF(SUM($S199:DT199)+DT199>$AC29,$AC29-SUM($S199:DT199),DT199)","v":0},{"$f":"IF(SUM($S199:DU199)+DU199>$AC29,$AC29-SUM($S199:DU199),DU199)","v":0},{"$f":"IF(SUM($S199:DV199)+DV199>$AC29,$AC29-SUM($S199:DV199),DV199)","v":0},{"$f":"IF(SUM($S199:DW199)+DW199>$AC29,$AC29-SUM($S199:DW199),DW199)","v":0},{"$f":"IF(SUM($S199:DX199)+DX199>$AC29,$AC29-SUM($S199:DX199),DX199)","v":0},{"$f":"IF(SUM($S199:DY199)+DY199>$AC29,$AC29-SUM($S199:DY199),DY199)","v":0},{"$f":"IF(SUM($S199:DZ199)+DZ199>$AC29,$AC29-SUM($S199:DZ199),DZ199)","v":0},{"$f":"IF(SUM($S199:EA199)+EA199>$AC29,$AC29-SUM($S199:EA199),EA199)","v":0},{"$f":"IF(SUM($S199:EB199)+EB199>$AC29,$AC29-SUM($S199:EB199),EB199)","v":0},{"$f":"IF(SUM($S199:EC199)+EC199>$AC29,$AC29-SUM($S199:EC199),EC199)","v":0},{"$f":"IF(SUM($S199:ED199)+ED199>$AC29,$AC29-SUM($S199:ED199),ED199)","v":0},{"$f":"IF(SUM($S199:EE199)+EE199>$AC29,$AC29-SUM($S199:EE199),EE199)","v":0},{"$f":"IF(SUM($S199:EF199)+EF199>$AC29,$AC29-SUM($S199:EF199),EF199)","v":0},{"$f":"IF(SUM($S199:EG199)+EG199>$AC29,$AC29-SUM($S199:EG199),EG199)","v":0},{"$f":"IF(SUM($S199:EH199)+EH199>$AC29,$AC29-SUM($S199:EH199),EH199)","v":0},{"$f":"IF(SUM($S199:EI199)+EI199>$AC29,$AC29-SUM($S199:EI199),EI199)","v":0},{"$f":"IF(SUM($S199:EJ199)+EJ199>$AC29,$AC29-SUM($S199:EJ199),EJ199)","v":0},{"$f":"IF(SUM($S199:EK199)+EK199>$AC29,$AC29-SUM($S199:EK199),EK199)","v":0},{"$f":"IF(SUM($S199:EL199)+EL199>$AC29,$AC29-SUM($S199:EL199),EL199)","v":0},{"$f":"IF(SUM($S199:EM199)+EM199>$AC29,$AC29-SUM($S199:EM199),EM199)","v":0},{"$f":"IF(SUM($S199:EN199)+EN199>$AC29,$AC29-SUM($S199:EN199),EN199)","v":0},{"$f":"IF(SUM($S199:EO199)+EO199>$AC29,$AC29-SUM($S199:EO199),EO199)","v":0},{"$f":"IF(SUM($S199:EP199)+EP199>$AC29,$AC29-SUM($S199:EP199),EP199)","v":0},{"$f":"IF(SUM($S199:EQ199)+EQ199>$AC29,$AC29-SUM($S199:EQ199),EQ199)","v":0},{"$f":"IF(SUM($S199:ER199)+ER199>$AC29,$AC29-SUM($S199:ER199),ER199)","v":0},{"$f":"IF(SUM($S199:ES199)+ES199>$AC29,$AC29-SUM($S199:ES199),ES199)","v":0},{"$f":"IF(SUM($S199:ET199)+ET199>$AC29,$AC29-SUM($S199:ET199),ET199)","v":0},{"$f":"IF(SUM($S199:EU199)+EU199>$AC29,$AC29-SUM($S199:EU199),EU199)","v":0},{"$f":"IF(SUM($S199:EV199)+EV199>$AC29,$AC29-SUM($S199:EV199),EV199)","v":0},{"$f":"IF(SUM($S199:EW199)+EW199>$AC29,$AC29-SUM($S199:EW199),EW199)","v":0},{"$f":"IF(SUM($S199:EX199)+EX199>$AC29,$AC29-SUM($S199:EX199),EX199)","v":0}]
[]
[null,"Depreciation:  1999 Q3 CAPEX",null,null,null,"Asset life","     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD22/$F203","v":0},{"$f":"IF(SUM($S203:AE203)+AE203>$AD22,$AD22-SUM($S203:AE203),AE203)","v":0},{"$f":"IF(SUM($S203:AF203)+AF203>$AD22,$AD22-SUM($S203:AF203),AF203)","v":0},{"$f":"IF(SUM($S203:AG203)+AG203>$AD22,$AD22-SUM($S203:AG203),AG203)","v":0},{"$f":"IF(SUM($S203:AH203)+AH203>$AD22,$AD22-SUM($S203:AH203),AH203)","v":0},{"$f":"IF(SUM($S203:AI203)+AI203>$AD22,$AD22-SUM($S203:AI203),AI203)","v":0},{"$f":"IF(SUM($S203:AJ203)+AJ203>$AD22,$AD22-SUM($S203:AJ203),AJ203)","v":0},{"$f":"IF(SUM($S203:AK203)+AK203>$AD22,$AD22-SUM($S203:AK203),AK203)","v":0},{"$f":"IF(SUM($S203:AL203)+AL203>$AD22,$AD22-SUM($S203:AL203),AL203)","v":0},{"$f":"IF(SUM($S203:AM203)+AM203>$AD22,$AD22-SUM($S203:AM203),AM203)","v":0},{"$f":"IF(SUM($S203:AN203)+AN203>$AD22,$AD22-SUM($S203:AN203),AN203)","v":0},{"$f":"IF(SUM($S203:AO203)+AO203>$AD22,$AD22-SUM($S203:AO203),AO203)","v":0},{"$f":"IF(SUM($S203:AP203)+AP203>$AD22,$AD22-SUM($S203:AP203),AP203)","v":0},{"$f":"IF(SUM($S203:AQ203)+AQ203>$AD22,$AD22-SUM($S203:AQ203),AQ203)","v":0},{"$f":"IF(SUM($S203:AR203)+AR203>$AD22,$AD22-SUM($S203:AR203),AR203)","v":0},{"$f":"IF(SUM($S203:AS203)+AS203>$AD22,$AD22-SUM($S203:AS203),AS203)","v":0},{"$f":"IF(SUM($S203:AT203)+AT203>$AD22,$AD22-SUM($S203:AT203),AT203)","v":0},{"$f":"IF(SUM($S203:AU203)+AU203>$AD22,$AD22-SUM($S203:AU203),AU203)","v":0},{"$f":"IF(SUM($S203:AV203)+AV203>$AD22,$AD22-SUM($S203:AV203),AV203)","v":0},{"$f":"IF(SUM($S203:AW203)+AW203>$AD22,$AD22-SUM($S203:AW203),AW203)","v":0},{"$f":"IF(SUM($S203:AX203)+AX203>$AD22,$AD22-SUM($S203:AX203),AX203)","v":0},{"$f":"IF(SUM($S203:AY203)+AY203>$AD22,$AD22-SUM($S203:AY203),AY203)","v":0},{"$f":"IF(SUM($S203:AZ203)+AZ203>$AD22,$AD22-SUM($S203:AZ203),AZ203)","v":0},{"$f":"IF(SUM($S203:BA203)+BA203>$AD22,$AD22-SUM($S203:BA203),BA203)","v":0},{"$f":"IF(SUM($S203:BB203)+BB203>$AD22,$AD22-SUM($S203:BB203),BB203)","v":0},{"$f":"IF(SUM($S203:BC203)+BC203>$AD22,$AD22-SUM($S203:BC203),BC203)","v":0},{"$f":"IF(SUM($S203:BD203)+BD203>$AD22,$AD22-SUM($S203:BD203),BD203)","v":0},{"$f":"IF(SUM($S203:BE203)+BE203>$AD22,$AD22-SUM($S203:BE203),BE203)","v":0},{"$f":"IF(SUM($S203:BF203)+BF203>$AD22,$AD22-SUM($S203:BF203),BF203)","v":0},{"$f":"IF(SUM($S203:BG203)+BG203>$AD22,$AD22-SUM($S203:BG203),BG203)","v":0},{"$f":"IF(SUM($S203:BH203)+BH203>$AD22,$AD22-SUM($S203:BH203),BH203)","v":0},{"$f":"IF(SUM($S203:BI203)+BI203>$AD22,$AD22-SUM($S203:BI203),BI203)","v":0},{"$f":"IF(SUM($S203:BJ203)+BJ203>$AD22,$AD22-SUM($S203:BJ203),BJ203)","v":0},{"$f":"IF(SUM($S203:BK203)+BK203>$AD22,$AD22-SUM($S203:BK203),BK203)","v":0},{"$f":"IF(SUM($S203:BL203)+BL203>$AD22,$AD22-SUM($S203:BL203),BL203)","v":0},{"$f":"IF(SUM($S203:BM203)+BM203>$AD22,$AD22-SUM($S203:BM203),BM203)","v":0},{"$f":"IF(SUM($S203:BN203)+BN203>$AD22,$AD22-SUM($S203:BN203),BN203)","v":0},{"$f":"IF(SUM($S203:BO203)+BO203>$AD22,$AD22-SUM($S203:BO203),BO203)","v":0},{"$f":"IF(SUM($S203:BP203)+BP203>$AD22,$AD22-SUM($S203:BP203),BP203)","v":0},{"$f":"IF(SUM($S203:BQ203)+BQ203>$AD22,$AD22-SUM($S203:BQ203),BQ203)","v":0},{"$f":"IF(SUM($S203:BR203)+BR203>$AD22,$AD22-SUM($S203:BR203),BR203)","v":0},{"$f":"IF(SUM($S203:BS203)+BS203>$AD22,$AD22-SUM($S203:BS203),BS203)","v":0},{"$f":"IF(SUM($S203:BT203)+BT203>$AD22,$AD22-SUM($S203:BT203),BT203)","v":0},{"$f":"IF(SUM($S203:BU203)+BU203>$AD22,$AD22-SUM($S203:BU203),BU203)","v":0},{"$f":"IF(SUM($S203:BV203)+BV203>$AD22,$AD22-SUM($S203:BV203),BV203)","v":0},{"$f":"IF(SUM($S203:BW203)+BW203>$AD22,$AD22-SUM($S203:BW203),BW203)","v":0},{"$f":"IF(SUM($S203:BX203)+BX203>$AD22,$AD22-SUM($S203:BX203),BX203)","v":0},{"$f":"IF(SUM($S203:BY203)+BY203>$AD22,$AD22-SUM($S203:BY203),BY203)","v":0},{"$f":"IF(SUM($S203:BZ203)+BZ203>$AD22,$AD22-SUM($S203:BZ203),BZ203)","v":0},{"$f":"IF(SUM($S203:CA203)+CA203>$AD22,$AD22-SUM($S203:CA203),CA203)","v":0},{"$f":"IF(SUM($S203:CB203)+CB203>$AD22,$AD22-SUM($S203:CB203),CB203)","v":0},{"$f":"IF(SUM($S203:CC203)+CC203>$AD22,$AD22-SUM($S203:CC203),CC203)","v":0},{"$f":"IF(SUM($S203:CD203)+CD203>$AD22,$AD22-SUM($S203:CD203),CD203)","v":0},{"$f":"IF(SUM($S203:CE203)+CE203>$AD22,$AD22-SUM($S203:CE203),CE203)","v":0},{"$f":"IF(SUM($S203:CF203)+CF203>$AD22,$AD22-SUM($S203:CF203),CF203)","v":0},{"$f":"IF(SUM($S203:CG203)+CG203>$AD22,$AD22-SUM($S203:CG203),CG203)","v":0},{"$f":"IF(SUM($S203:CH203)+CH203>$AD22,$AD22-SUM($S203:CH203),CH203)","v":0},{"$f":"IF(SUM($S203:CI203)+CI203>$AD22,$AD22-SUM($S203:CI203),CI203)","v":0},{"$f":"IF(SUM($S203:CJ203)+CJ203>$AD22,$AD22-SUM($S203:CJ203),CJ203)","v":0},{"$f":"IF(SUM($S203:CK203)+CK203>$AD22,$AD22-SUM($S203:CK203),CK203)","v":0},{"$f":"IF(SUM($S203:CL203)+CL203>$AD22,$AD22-SUM($S203:CL203),CL203)","v":0},{"$f":"IF(SUM($S203:CM203)+CM203>$AD22,$AD22-SUM($S203:CM203),CM203)","v":0},{"$f":"IF(SUM($S203:CN203)+CN203>$AD22,$AD22-SUM($S203:CN203),CN203)","v":0},{"$f":"IF(SUM($S203:CO203)+CO203>$AD22,$AD22-SUM($S203:CO203),CO203)","v":0},{"$f":"IF(SUM($S203:CP203)+CP203>$AD22,$AD22-SUM($S203:CP203),CP203)","v":0},{"$f":"IF(SUM($S203:CQ203)+CQ203>$AD22,$AD22-SUM($S203:CQ203),CQ203)","v":0},{"$f":"IF(SUM($S203:CR203)+CR203>$AD22,$AD22-SUM($S203:CR203),CR203)","v":0},{"$f":"IF(SUM($S203:CS203)+CS203>$AD22,$AD22-SUM($S203:CS203),CS203)","v":0},{"$f":"IF(SUM($S203:CT203)+CT203>$AD22,$AD22-SUM($S203:CT203),CT203)","v":0},{"$f":"IF(SUM($S203:CU203)+CU203>$AD22,$AD22-SUM($S203:CU203),CU203)","v":0},{"$f":"IF(SUM($S203:CV203)+CV203>$AD22,$AD22-SUM($S203:CV203),CV203)","v":0},{"$f":"IF(SUM($S203:CW203)+CW203>$AD22,$AD22-SUM($S203:CW203),CW203)","v":0},{"$f":"IF(SUM($S203:CX203)+CX203>$AD22,$AD22-SUM($S203:CX203),CX203)","v":0},{"$f":"IF(SUM($S203:CY203)+CY203>$AD22,$AD22-SUM($S203:CY203),CY203)","v":0},{"$f":"IF(SUM($S203:CZ203)+CZ203>$AD22,$AD22-SUM($S203:CZ203),CZ203)","v":0},{"$f":"IF(SUM($S203:DA203)+DA203>$AD22,$AD22-SUM($S203:DA203),DA203)","v":0},{"$f":"IF(SUM($S203:DB203)+DB203>$AD22,$AD22-SUM($S203:DB203),DB203)","v":0},{"$f":"IF(SUM($S203:DC203)+DC203>$AD22,$AD22-SUM($S203:DC203),DC203)","v":0},{"$f":"IF(SUM($S203:DD203)+DD203>$AD22,$AD22-SUM($S203:DD203),DD203)","v":0},{"$f":"IF(SUM($S203:DE203)+DE203>$AD22,$AD22-SUM($S203:DE203),DE203)","v":0},{"$f":"IF(SUM($S203:DF203)+DF203>$AD22,$AD22-SUM($S203:DF203),DF203)","v":0},{"$f":"IF(SUM($S203:DG203)+DG203>$AD22,$AD22-SUM($S203:DG203),DG203)","v":0},{"$f":"IF(SUM($S203:DH203)+DH203>$AD22,$AD22-SUM($S203:DH203),DH203)","v":0},{"$f":"IF(SUM($S203:DI203)+DI203>$AD22,$AD22-SUM($S203:DI203),DI203)","v":0},{"$f":"IF(SUM($S203:DJ203)+DJ203>$AD22,$AD22-SUM($S203:DJ203),DJ203)","v":0},{"$f":"IF(SUM($S203:DK203)+DK203>$AD22,$AD22-SUM($S203:DK203),DK203)","v":0},{"$f":"IF(SUM($S203:DL203)+DL203>$AD22,$AD22-SUM($S203:DL203),DL203)","v":0},{"$f":"IF(SUM($S203:DM203)+DM203>$AD22,$AD22-SUM($S203:DM203),DM203)","v":0},{"$f":"IF(SUM($S203:DN203)+DN203>$AD22,$AD22-SUM($S203:DN203),DN203)","v":0},{"$f":"IF(SUM($S203:DO203)+DO203>$AD22,$AD22-SUM($S203:DO203),DO203)","v":0},{"$f":"IF(SUM($S203:DP203)+DP203>$AD22,$AD22-SUM($S203:DP203),DP203)","v":0},{"$f":"IF(SUM($S203:DQ203)+DQ203>$AD22,$AD22-SUM($S203:DQ203),DQ203)","v":0},{"$f":"IF(SUM($S203:DR203)+DR203>$AD22,$AD22-SUM($S203:DR203),DR203)","v":0},{"$f":"IF(SUM($S203:DS203)+DS203>$AD22,$AD22-SUM($S203:DS203),DS203)","v":0},{"$f":"IF(SUM($S203:DT203)+DT203>$AD22,$AD22-SUM($S203:DT203),DT203)","v":0},{"$f":"IF(SUM($S203:DU203)+DU203>$AD22,$AD22-SUM($S203:DU203),DU203)","v":0},{"$f":"IF(SUM($S203:DV203)+DV203>$AD22,$AD22-SUM($S203:DV203),DV203)","v":0},{"$f":"IF(SUM($S203:DW203)+DW203>$AD22,$AD22-SUM($S203:DW203),DW203)","v":0},{"$f":"IF(SUM($S203:DX203)+DX203>$AD22,$AD22-SUM($S203:DX203),DX203)","v":0},{"$f":"IF(SUM($S203:DY203)+DY203>$AD22,$AD22-SUM($S203:DY203),DY203)","v":0},{"$f":"IF(SUM($S203:DZ203)+DZ203>$AD22,$AD22-SUM($S203:DZ203),DZ203)","v":0},{"$f":"IF(SUM($S203:EA203)+EA203>$AD22,$AD22-SUM($S203:EA203),EA203)","v":0},{"$f":"IF(SUM($S203:EB203)+EB203>$AD22,$AD22-SUM($S203:EB203),EB203)","v":0},{"$f":"IF(SUM($S203:EC203)+EC203>$AD22,$AD22-SUM($S203:EC203),EC203)","v":0},{"$f":"IF(SUM($S203:ED203)+ED203>$AD22,$AD22-SUM($S203:ED203),ED203)","v":0},{"$f":"IF(SUM($S203:EE203)+EE203>$AD22,$AD22-SUM($S203:EE203),EE203)","v":0},{"$f":"IF(SUM($S203:EF203)+EF203>$AD22,$AD22-SUM($S203:EF203),EF203)","v":0},{"$f":"IF(SUM($S203:EG203)+EG203>$AD22,$AD22-SUM($S203:EG203),EG203)","v":0},{"$f":"IF(SUM($S203:EH203)+EH203>$AD22,$AD22-SUM($S203:EH203),EH203)","v":0},{"$f":"IF(SUM($S203:EI203)+EI203>$AD22,$AD22-SUM($S203:EI203),EI203)","v":0},{"$f":"IF(SUM($S203:EJ203)+EJ203>$AD22,$AD22-SUM($S203:EJ203),EJ203)","v":0},{"$f":"IF(SUM($S203:EK203)+EK203>$AD22,$AD22-SUM($S203:EK203),EK203)","v":0},{"$f":"IF(SUM($S203:EL203)+EL203>$AD22,$AD22-SUM($S203:EL203),EL203)","v":0},{"$f":"IF(SUM($S203:EM203)+EM203>$AD22,$AD22-SUM($S203:EM203),EM203)","v":0},{"$f":"IF(SUM($S203:EN203)+EN203>$AD22,$AD22-SUM($S203:EN203),EN203)","v":0},{"$f":"IF(SUM($S203:EO203)+EO203>$AD22,$AD22-SUM($S203:EO203),EO203)","v":0},{"$f":"IF(SUM($S203:EP203)+EP203>$AD22,$AD22-SUM($S203:EP203),EP203)","v":0},{"$f":"IF(SUM($S203:EQ203)+EQ203>$AD22,$AD22-SUM($S203:EQ203),EQ203)","v":0},{"$f":"IF(SUM($S203:ER203)+ER203>$AD22,$AD22-SUM($S203:ER203),ER203)","v":0},{"$f":"IF(SUM($S203:ES203)+ES203>$AD22,$AD22-SUM($S203:ES203),ES203)","v":0},{"$f":"IF(SUM($S203:ET203)+ET203>$AD22,$AD22-SUM($S203:ET203),ET203)","v":0},{"$f":"IF(SUM($S203:EU203)+EU203>$AD22,$AD22-SUM($S203:EU203),EU203)","v":0},{"$f":"IF(SUM($S203:EV203)+EV203>$AD22,$AD22-SUM($S203:EV203),EV203)","v":0},{"$f":"IF(SUM($S203:EW203)+EW203>$AD22,$AD22-SUM($S203:EW203),EW203)","v":0},{"$f":"IF(SUM($S203:EX203)+EX203>$AD22,$AD22-SUM($S203:EX203),EX203)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S204:AE204)+AE204>$AD23,$AD23-SUM($S204:AE204),AE204)","v":0},{"$f":"IF(SUM($S204:AF204)+AF204>$AD23,$AD23-SUM($S204:AF204),AF204)","v":0},{"$f":"IF(SUM($S204:AG204)+AG204>$AD23,$AD23-SUM($S204:AG204),AG204)","v":0},{"$f":"IF(SUM($S204:AH204)+AH204>$AD23,$AD23-SUM($S204:AH204),AH204)","v":0},{"$f":"IF(SUM($S204:AI204)+AI204>$AD23,$AD23-SUM($S204:AI204),AI204)","v":0},{"$f":"IF(SUM($S204:AJ204)+AJ204>$AD23,$AD23-SUM($S204:AJ204),AJ204)","v":0},{"$f":"IF(SUM($S204:AK204)+AK204>$AD23,$AD23-SUM($S204:AK204),AK204)","v":0},{"$f":"IF(SUM($S204:AL204)+AL204>$AD23,$AD23-SUM($S204:AL204),AL204)","v":0},{"$f":"IF(SUM($S204:AM204)+AM204>$AD23,$AD23-SUM($S204:AM204),AM204)","v":0},{"$f":"IF(SUM($S204:AN204)+AN204>$AD23,$AD23-SUM($S204:AN204),AN204)","v":0},{"$f":"IF(SUM($S204:AO204)+AO204>$AD23,$AD23-SUM($S204:AO204),AO204)","v":0},{"$f":"IF(SUM($S204:AP204)+AP204>$AD23,$AD23-SUM($S204:AP204),AP204)","v":0},{"$f":"IF(SUM($S204:AQ204)+AQ204>$AD23,$AD23-SUM($S204:AQ204),AQ204)","v":0},{"$f":"IF(SUM($S204:AR204)+AR204>$AD23,$AD23-SUM($S204:AR204),AR204)","v":0},{"$f":"IF(SUM($S204:AS204)+AS204>$AD23,$AD23-SUM($S204:AS204),AS204)","v":0},{"$f":"IF(SUM($S204:AT204)+AT204>$AD23,$AD23-SUM($S204:AT204),AT204)","v":0},{"$f":"IF(SUM($S204:AU204)+AU204>$AD23,$AD23-SUM($S204:AU204),AU204)","v":0},{"$f":"IF(SUM($S204:AV204)+AV204>$AD23,$AD23-SUM($S204:AV204),AV204)","v":0},{"$f":"IF(SUM($S204:AW204)+AW204>$AD23,$AD23-SUM($S204:AW204),AW204)","v":0},{"$f":"IF(SUM($S204:AX204)+AX204>$AD23,$AD23-SUM($S204:AX204),AX204)","v":0},{"$f":"IF(SUM($S204:AY204)+AY204>$AD23,$AD23-SUM($S204:AY204),AY204)","v":0},{"$f":"IF(SUM($S204:AZ204)+AZ204>$AD23,$AD23-SUM($S204:AZ204),AZ204)","v":0},{"$f":"IF(SUM($S204:BA204)+BA204>$AD23,$AD23-SUM($S204:BA204),BA204)","v":0},{"$f":"IF(SUM($S204:BB204)+BB204>$AD23,$AD23-SUM($S204:BB204),BB204)","v":0},{"$f":"IF(SUM($S204:BC204)+BC204>$AD23,$AD23-SUM($S204:BC204),BC204)","v":0},{"$f":"IF(SUM($S204:BD204)+BD204>$AD23,$AD23-SUM($S204:BD204),BD204)","v":0},{"$f":"IF(SUM($S204:BE204)+BE204>$AD23,$AD23-SUM($S204:BE204),BE204)","v":0},{"$f":"IF(SUM($S204:BF204)+BF204>$AD23,$AD23-SUM($S204:BF204),BF204)","v":0},{"$f":"IF(SUM($S204:BG204)+BG204>$AD23,$AD23-SUM($S204:BG204),BG204)","v":0},{"$f":"IF(SUM($S204:BH204)+BH204>$AD23,$AD23-SUM($S204:BH204),BH204)","v":0},{"$f":"IF(SUM($S204:BI204)+BI204>$AD23,$AD23-SUM($S204:BI204),BI204)","v":0},{"$f":"IF(SUM($S204:BJ204)+BJ204>$AD23,$AD23-SUM($S204:BJ204),BJ204)","v":0},{"$f":"IF(SUM($S204:BK204)+BK204>$AD23,$AD23-SUM($S204:BK204),BK204)","v":0},{"$f":"IF(SUM($S204:BL204)+BL204>$AD23,$AD23-SUM($S204:BL204),BL204)","v":0},{"$f":"IF(SUM($S204:BM204)+BM204>$AD23,$AD23-SUM($S204:BM204),BM204)","v":0},{"$f":"IF(SUM($S204:BN204)+BN204>$AD23,$AD23-SUM($S204:BN204),BN204)","v":0},{"$f":"IF(SUM($S204:BO204)+BO204>$AD23,$AD23-SUM($S204:BO204),BO204)","v":0},{"$f":"IF(SUM($S204:BP204)+BP204>$AD23,$AD23-SUM($S204:BP204),BP204)","v":0},{"$f":"IF(SUM($S204:BQ204)+BQ204>$AD23,$AD23-SUM($S204:BQ204),BQ204)","v":0},{"$f":"IF(SUM($S204:BR204)+BR204>$AD23,$AD23-SUM($S204:BR204),BR204)","v":0},{"$f":"IF(SUM($S204:BS204)+BS204>$AD23,$AD23-SUM($S204:BS204),BS204)","v":0},{"$f":"IF(SUM($S204:BT204)+BT204>$AD23,$AD23-SUM($S204:BT204),BT204)","v":0},{"$f":"IF(SUM($S204:BU204)+BU204>$AD23,$AD23-SUM($S204:BU204),BU204)","v":0},{"$f":"IF(SUM($S204:BV204)+BV204>$AD23,$AD23-SUM($S204:BV204),BV204)","v":0},{"$f":"IF(SUM($S204:BW204)+BW204>$AD23,$AD23-SUM($S204:BW204),BW204)","v":0},{"$f":"IF(SUM($S204:BX204)+BX204>$AD23,$AD23-SUM($S204:BX204),BX204)","v":0},{"$f":"IF(SUM($S204:BY204)+BY204>$AD23,$AD23-SUM($S204:BY204),BY204)","v":0},{"$f":"IF(SUM($S204:BZ204)+BZ204>$AD23,$AD23-SUM($S204:BZ204),BZ204)","v":0},{"$f":"IF(SUM($S204:CA204)+CA204>$AD23,$AD23-SUM($S204:CA204),CA204)","v":0},{"$f":"IF(SUM($S204:CB204)+CB204>$AD23,$AD23-SUM($S204:CB204),CB204)","v":0},{"$f":"IF(SUM($S204:CC204)+CC204>$AD23,$AD23-SUM($S204:CC204),CC204)","v":0},{"$f":"IF(SUM($S204:CD204)+CD204>$AD23,$AD23-SUM($S204:CD204),CD204)","v":0},{"$f":"IF(SUM($S204:CE204)+CE204>$AD23,$AD23-SUM($S204:CE204),CE204)","v":0},{"$f":"IF(SUM($S204:CF204)+CF204>$AD23,$AD23-SUM($S204:CF204),CF204)","v":0},{"$f":"IF(SUM($S204:CG204)+CG204>$AD23,$AD23-SUM($S204:CG204),CG204)","v":0},{"$f":"IF(SUM($S204:CH204)+CH204>$AD23,$AD23-SUM($S204:CH204),CH204)","v":0},{"$f":"IF(SUM($S204:CI204)+CI204>$AD23,$AD23-SUM($S204:CI204),CI204)","v":0},{"$f":"IF(SUM($S204:CJ204)+CJ204>$AD23,$AD23-SUM($S204:CJ204),CJ204)","v":0},{"$f":"IF(SUM($S204:CK204)+CK204>$AD23,$AD23-SUM($S204:CK204),CK204)","v":0},{"$f":"IF(SUM($S204:CL204)+CL204>$AD23,$AD23-SUM($S204:CL204),CL204)","v":0},{"$f":"IF(SUM($S204:CM204)+CM204>$AD23,$AD23-SUM($S204:CM204),CM204)","v":0},{"$f":"IF(SUM($S204:CN204)+CN204>$AD23,$AD23-SUM($S204:CN204),CN204)","v":0},{"$f":"IF(SUM($S204:CO204)+CO204>$AD23,$AD23-SUM($S204:CO204),CO204)","v":0},{"$f":"IF(SUM($S204:CP204)+CP204>$AD23,$AD23-SUM($S204:CP204),CP204)","v":0},{"$f":"IF(SUM($S204:CQ204)+CQ204>$AD23,$AD23-SUM($S204:CQ204),CQ204)","v":0},{"$f":"IF(SUM($S204:CR204)+CR204>$AD23,$AD23-SUM($S204:CR204),CR204)","v":0},{"$f":"IF(SUM($S204:CS204)+CS204>$AD23,$AD23-SUM($S204:CS204),CS204)","v":0},{"$f":"IF(SUM($S204:CT204)+CT204>$AD23,$AD23-SUM($S204:CT204),CT204)","v":0},{"$f":"IF(SUM($S204:CU204)+CU204>$AD23,$AD23-SUM($S204:CU204),CU204)","v":0},{"$f":"IF(SUM($S204:CV204)+CV204>$AD23,$AD23-SUM($S204:CV204),CV204)","v":0},{"$f":"IF(SUM($S204:CW204)+CW204>$AD23,$AD23-SUM($S204:CW204),CW204)","v":0},{"$f":"IF(SUM($S204:CX204)+CX204>$AD23,$AD23-SUM($S204:CX204),CX204)","v":0},{"$f":"IF(SUM($S204:CY204)+CY204>$AD23,$AD23-SUM($S204:CY204),CY204)","v":0},{"$f":"IF(SUM($S204:CZ204)+CZ204>$AD23,$AD23-SUM($S204:CZ204),CZ204)","v":0},{"$f":"IF(SUM($S204:DA204)+DA204>$AD23,$AD23-SUM($S204:DA204),DA204)","v":0},{"$f":"IF(SUM($S204:DB204)+DB204>$AD23,$AD23-SUM($S204:DB204),DB204)","v":0},{"$f":"IF(SUM($S204:DC204)+DC204>$AD23,$AD23-SUM($S204:DC204),DC204)","v":0},{"$f":"IF(SUM($S204:DD204)+DD204>$AD23,$AD23-SUM($S204:DD204),DD204)","v":0},{"$f":"IF(SUM($S204:DE204)+DE204>$AD23,$AD23-SUM($S204:DE204),DE204)","v":0},{"$f":"IF(SUM($S204:DF204)+DF204>$AD23,$AD23-SUM($S204:DF204),DF204)","v":0},{"$f":"IF(SUM($S204:DG204)+DG204>$AD23,$AD23-SUM($S204:DG204),DG204)","v":0},{"$f":"IF(SUM($S204:DH204)+DH204>$AD23,$AD23-SUM($S204:DH204),DH204)","v":0},{"$f":"IF(SUM($S204:DI204)+DI204>$AD23,$AD23-SUM($S204:DI204),DI204)","v":0},{"$f":"IF(SUM($S204:DJ204)+DJ204>$AD23,$AD23-SUM($S204:DJ204),DJ204)","v":0},{"$f":"IF(SUM($S204:DK204)+DK204>$AD23,$AD23-SUM($S204:DK204),DK204)","v":0},{"$f":"IF(SUM($S204:DL204)+DL204>$AD23,$AD23-SUM($S204:DL204),DL204)","v":0},{"$f":"IF(SUM($S204:DM204)+DM204>$AD23,$AD23-SUM($S204:DM204),DM204)","v":0},{"$f":"IF(SUM($S204:DN204)+DN204>$AD23,$AD23-SUM($S204:DN204),DN204)","v":0},{"$f":"IF(SUM($S204:DO204)+DO204>$AD23,$AD23-SUM($S204:DO204),DO204)","v":0},{"$f":"IF(SUM($S204:DP204)+DP204>$AD23,$AD23-SUM($S204:DP204),DP204)","v":0},{"$f":"IF(SUM($S204:DQ204)+DQ204>$AD23,$AD23-SUM($S204:DQ204),DQ204)","v":0},{"$f":"IF(SUM($S204:DR204)+DR204>$AD23,$AD23-SUM($S204:DR204),DR204)","v":0},{"$f":"IF(SUM($S204:DS204)+DS204>$AD23,$AD23-SUM($S204:DS204),DS204)","v":0},{"$f":"IF(SUM($S204:DT204)+DT204>$AD23,$AD23-SUM($S204:DT204),DT204)","v":0},{"$f":"IF(SUM($S204:DU204)+DU204>$AD23,$AD23-SUM($S204:DU204),DU204)","v":0},{"$f":"IF(SUM($S204:DV204)+DV204>$AD23,$AD23-SUM($S204:DV204),DV204)","v":0},{"$f":"IF(SUM($S204:DW204)+DW204>$AD23,$AD23-SUM($S204:DW204),DW204)","v":0},{"$f":"IF(SUM($S204:DX204)+DX204>$AD23,$AD23-SUM($S204:DX204),DX204)","v":0},{"$f":"IF(SUM($S204:DY204)+DY204>$AD23,$AD23-SUM($S204:DY204),DY204)","v":0},{"$f":"IF(SUM($S204:DZ204)+DZ204>$AD23,$AD23-SUM($S204:DZ204),DZ204)","v":0},{"$f":"IF(SUM($S204:EA204)+EA204>$AD23,$AD23-SUM($S204:EA204),EA204)","v":0},{"$f":"IF(SUM($S204:EB204)+EB204>$AD23,$AD23-SUM($S204:EB204),EB204)","v":0},{"$f":"IF(SUM($S204:EC204)+EC204>$AD23,$AD23-SUM($S204:EC204),EC204)","v":0},{"$f":"IF(SUM($S204:ED204)+ED204>$AD23,$AD23-SUM($S204:ED204),ED204)","v":0},{"$f":"IF(SUM($S204:EE204)+EE204>$AD23,$AD23-SUM($S204:EE204),EE204)","v":0},{"$f":"IF(SUM($S204:EF204)+EF204>$AD23,$AD23-SUM($S204:EF204),EF204)","v":0},{"$f":"IF(SUM($S204:EG204)+EG204>$AD23,$AD23-SUM($S204:EG204),EG204)","v":0},{"$f":"IF(SUM($S204:EH204)+EH204>$AD23,$AD23-SUM($S204:EH204),EH204)","v":0},{"$f":"IF(SUM($S204:EI204)+EI204>$AD23,$AD23-SUM($S204:EI204),EI204)","v":0},{"$f":"IF(SUM($S204:EJ204)+EJ204>$AD23,$AD23-SUM($S204:EJ204),EJ204)","v":0},{"$f":"IF(SUM($S204:EK204)+EK204>$AD23,$AD23-SUM($S204:EK204),EK204)","v":0},{"$f":"IF(SUM($S204:EL204)+EL204>$AD23,$AD23-SUM($S204:EL204),EL204)","v":0},{"$f":"IF(SUM($S204:EM204)+EM204>$AD23,$AD23-SUM($S204:EM204),EM204)","v":0},{"$f":"IF(SUM($S204:EN204)+EN204>$AD23,$AD23-SUM($S204:EN204),EN204)","v":0},{"$f":"IF(SUM($S204:EO204)+EO204>$AD23,$AD23-SUM($S204:EO204),EO204)","v":0},{"$f":"IF(SUM($S204:EP204)+EP204>$AD23,$AD23-SUM($S204:EP204),EP204)","v":0},{"$f":"IF(SUM($S204:EQ204)+EQ204>$AD23,$AD23-SUM($S204:EQ204),EQ204)","v":0},{"$f":"IF(SUM($S204:ER204)+ER204>$AD23,$AD23-SUM($S204:ER204),ER204)","v":0},{"$f":"IF(SUM($S204:ES204)+ES204>$AD23,$AD23-SUM($S204:ES204),ES204)","v":0},{"$f":"IF(SUM($S204:ET204)+ET204>$AD23,$AD23-SUM($S204:ET204),ET204)","v":0},{"$f":"IF(SUM($S204:EU204)+EU204>$AD23,$AD23-SUM($S204:EU204),EU204)","v":0},{"$f":"IF(SUM($S204:EV204)+EV204>$AD23,$AD23-SUM($S204:EV204),EV204)","v":0},{"$f":"IF(SUM($S204:EW204)+EW204>$AD23,$AD23-SUM($S204:EW204),EW204)","v":0},{"$f":"IF(SUM($S204:EX204)+EX204>$AD23,$AD23-SUM($S204:EX204),EX204)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2750000000000012E-6,{"$f":"IF(SUM($S205:AE205)+AE205>$AD24,$AD24-SUM($S205:AE205),AE205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AF205)+AF205>$AD24,$AD24-SUM($S205:AF205),AF205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AG205)+AG205>$AD24,$AD24-SUM($S205:AG205),AG205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AH205)+AH205>$AD24,$AD24-SUM($S205:AH205),AH205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AI205)+AI205>$AD24,$AD24-SUM($S205:AI205),AI205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AJ205)+AJ205>$AD24,$AD24-SUM($S205:AJ205),AJ205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AK205)+AK205>$AD24,$AD24-SUM($S205:AK205),AK205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AL205)+AL205>$AD24,$AD24-SUM($S205:AL205),AL205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AM205)+AM205>$AD24,$AD24-SUM($S205:AM205),AM205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AN205)+AN205>$AD24,$AD24-SUM($S205:AN205),AN205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AO205)+AO205>$AD24,$AD24-SUM($S205:AO205),AO205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AP205)+AP205>$AD24,$AD24-SUM($S205:AP205),AP205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AQ205)+AQ205>$AD24,$AD24-SUM($S205:AQ205),AQ205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AR205)+AR205>$AD24,$AD24-SUM($S205:AR205),AR205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AS205)+AS205>$AD24,$AD24-SUM($S205:AS205),AS205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AT205)+AT205>$AD24,$AD24-SUM($S205:AT205),AT205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AU205)+AU205>$AD24,$AD24-SUM($S205:AU205),AU205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AV205)+AV205>$AD24,$AD24-SUM($S205:AV205),AV205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AW205)+AW205>$AD24,$AD24-SUM($S205:AW205),AW205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AX205)+AX205>$AD24,$AD24-SUM($S205:AX205),AX205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AY205)+AY205>$AD24,$AD24-SUM($S205:AY205),AY205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:AZ205)+AZ205>$AD24,$AD24-SUM($S205:AZ205),AZ205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BA205)+BA205>$AD24,$AD24-SUM($S205:BA205),BA205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BB205)+BB205>$AD24,$AD24-SUM($S205:BB205),BB205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BC205)+BC205>$AD24,$AD24-SUM($S205:BC205),BC205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BD205)+BD205>$AD24,$AD24-SUM($S205:BD205),BD205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BE205)+BE205>$AD24,$AD24-SUM($S205:BE205),BE205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BF205)+BF205>$AD24,$AD24-SUM($S205:BF205),BF205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BG205)+BG205>$AD24,$AD24-SUM($S205:BG205),BG205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BH205)+BH205>$AD24,$AD24-SUM($S205:BH205),BH205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BI205)+BI205>$AD24,$AD24-SUM($S205:BI205),BI205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BJ205)+BJ205>$AD24,$AD24-SUM($S205:BJ205),BJ205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BK205)+BK205>$AD24,$AD24-SUM($S205:BK205),BK205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BL205)+BL205>$AD24,$AD24-SUM($S205:BL205),BL205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BM205)+BM205>$AD24,$AD24-SUM($S205:BM205),BM205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BN205)+BN205>$AD24,$AD24-SUM($S205:BN205),BN205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BO205)+BO205>$AD24,$AD24-SUM($S205:BO205),BO205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BP205)+BP205>$AD24,$AD24-SUM($S205:BP205),BP205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BQ205)+BQ205>$AD24,$AD24-SUM($S205:BQ205),BQ205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BR205)+BR205>$AD24,$AD24-SUM($S205:BR205),BR205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BS205)+BS205>$AD24,$AD24-SUM($S205:BS205),BS205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BT205)+BT205>$AD24,$AD24-SUM($S205:BT205),BT205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BU205)+BU205>$AD24,$AD24-SUM($S205:BU205),BU205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BV205)+BV205>$AD24,$AD24-SUM($S205:BV205),BV205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BW205)+BW205>$AD24,$AD24-SUM($S205:BW205),BW205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BX205)+BX205>$AD24,$AD24-SUM($S205:BX205),BX205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BY205)+BY205>$AD24,$AD24-SUM($S205:BY205),BY205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:BZ205)+BZ205>$AD24,$AD24-SUM($S205:BZ205),BZ205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CA205)+CA205>$AD24,$AD24-SUM($S205:CA205),CA205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CB205)+CB205>$AD24,$AD24-SUM($S205:CB205),CB205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CC205)+CC205>$AD24,$AD24-SUM($S205:CC205),CC205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CD205)+CD205>$AD24,$AD24-SUM($S205:CD205),CD205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CE205)+CE205>$AD24,$AD24-SUM($S205:CE205),CE205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CF205)+CF205>$AD24,$AD24-SUM($S205:CF205),CF205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CG205)+CG205>$AD24,$AD24-SUM($S205:CG205),CG205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CH205)+CH205>$AD24,$AD24-SUM($S205:CH205),CH205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CI205)+CI205>$AD24,$AD24-SUM($S205:CI205),CI205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CJ205)+CJ205>$AD24,$AD24-SUM($S205:CJ205),CJ205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CK205)+CK205>$AD24,$AD24-SUM($S205:CK205),CK205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CL205)+CL205>$AD24,$AD24-SUM($S205:CL205),CL205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CM205)+CM205>$AD24,$AD24-SUM($S205:CM205),CM205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CN205)+CN205>$AD24,$AD24-SUM($S205:CN205),CN205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CO205)+CO205>$AD24,$AD24-SUM($S205:CO205),CO205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CP205)+CP205>$AD24,$AD24-SUM($S205:CP205),CP205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CQ205)+CQ205>$AD24,$AD24-SUM($S205:CQ205),CQ205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CR205)+CR205>$AD24,$AD24-SUM($S205:CR205),CR205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CS205)+CS205>$AD24,$AD24-SUM($S205:CS205),CS205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CT205)+CT205>$AD24,$AD24-SUM($S205:CT205),CT205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CU205)+CU205>$AD24,$AD24-SUM($S205:CU205),CU205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CV205)+CV205>$AD24,$AD24-SUM($S205:CV205),CV205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CW205)+CW205>$AD24,$AD24-SUM($S205:CW205),CW205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CX205)+CX205>$AD24,$AD24-SUM($S205:CX205),CX205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CY205)+CY205>$AD24,$AD24-SUM($S205:CY205),CY205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:CZ205)+CZ205>$AD24,$AD24-SUM($S205:CZ205),CZ205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:DA205)+DA205>$AD24,$AD24-SUM($S205:DA205),DA205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:DB205)+DB205>$AD24,$AD24-SUM($S205:DB205),DB205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:DC205)+DC205>$AD24,$AD24-SUM($S205:DC205),DC205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:DD205)+DD205>$AD24,$AD24-SUM($S205:DD205),DD205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:DE205)+DE205>$AD24,$AD24-SUM($S205:DE205),DE205)","v":8.2750000000000012E-6},{"$f":"IF(SUM($S205:DF205)+DF205>$AD24,$AD24-SUM($S205:DF205),DF205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DG205)+DG205>$AD24,$AD24-SUM($S205:DG205),DG205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DH205)+DH205>$AD24,$AD24-SUM($S205:DH205),DH205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DI205)+DI205>$AD24,$AD24-SUM($S205:DI205),DI205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DJ205)+DJ205>$AD24,$AD24-SUM($S205:DJ205),DJ205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DK205)+DK205>$AD24,$AD24-SUM($S205:DK205),DK205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DL205)+DL205>$AD24,$AD24-SUM($S205:DL205),DL205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DM205)+DM205>$AD24,$AD24-SUM($S205:DM205),DM205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DN205)+DN205>$AD24,$AD24-SUM($S205:DN205),DN205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DO205)+DO205>$AD24,$AD24-SUM($S205:DO205),DO205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DP205)+DP205>$AD24,$AD24-SUM($S205:DP205),DP205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DQ205)+DQ205>$AD24,$AD24-SUM($S205:DQ205),DQ205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DR205)+DR205>$AD24,$AD24-SUM($S205:DR205),DR205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DS205)+DS205>$AD24,$AD24-SUM($S205:DS205),DS205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DT205)+DT205>$AD24,$AD24-SUM($S205:DT205),DT205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DU205)+DU205>$AD24,$AD24-SUM($S205:DU205),DU205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DV205)+DV205>$AD24,$AD24-SUM($S205:DV205),DV205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DW205)+DW205>$AD24,$AD24-SUM($S205:DW205),DW205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DX205)+DX205>$AD24,$AD24-SUM($S205:DX205),DX205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DY205)+DY205>$AD24,$AD24-SUM($S205:DY205),DY205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:DZ205)+DZ205>$AD24,$AD24-SUM($S205:DZ205),DZ205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EA205)+EA205>$AD24,$AD24-SUM($S205:EA205),EA205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EB205)+EB205>$AD24,$AD24-SUM($S205:EB205),EB205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EC205)+EC205>$AD24,$AD24-SUM($S205:EC205),EC205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:ED205)+ED205>$AD24,$AD24-SUM($S205:ED205),ED205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EE205)+EE205>$AD24,$AD24-SUM($S205:EE205),EE205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EF205)+EF205>$AD24,$AD24-SUM($S205:EF205),EF205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EG205)+EG205>$AD24,$AD24-SUM($S205:EG205),EG205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EH205)+EH205>$AD24,$AD24-SUM($S205:EH205),EH205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EI205)+EI205>$AD24,$AD24-SUM($S205:EI205),EI205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EJ205)+EJ205>$AD24,$AD24-SUM($S205:EJ205),EJ205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EK205)+EK205>$AD24,$AD24-SUM($S205:EK205),EK205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EL205)+EL205>$AD24,$AD24-SUM($S205:EL205),EL205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EM205)+EM205>$AD24,$AD24-SUM($S205:EM205),EM205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EN205)+EN205>$AD24,$AD24-SUM($S205:EN205),EN205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EO205)+EO205>$AD24,$AD24-SUM($S205:EO205),EO205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EP205)+EP205>$AD24,$AD24-SUM($S205:EP205),EP205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EQ205)+EQ205>$AD24,$AD24-SUM($S205:EQ205),EQ205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:ER205)+ER205>$AD24,$AD24-SUM($S205:ER205),ER205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:ES205)+ES205>$AD24,$AD24-SUM($S205:ES205),ES205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:ET205)+ET205>$AD24,$AD24-SUM($S205:ET205),ET205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EU205)+EU205>$AD24,$AD24-SUM($S205:EU205),EU205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EV205)+EV205>$AD24,$AD24-SUM($S205:EV205),EV205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EW205)+EW205>$AD24,$AD24-SUM($S205:EW205),EW205)","v":-1.0842021724855044E-19},{"$f":"IF(SUM($S205:EX205)+EX205>$AD24,$AD24-SUM($S205:EX205),EX205)","v":-1.0842021724855044E-19}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S206:AE206)+AE206>$AD25,$AD25-SUM($S206:AE206),AE206)","v":0},{"$f":"IF(SUM($S206:AF206)+AF206>$AD25,$AD25-SUM($S206:AF206),AF206)","v":0},{"$f":"IF(SUM($S206:AG206)+AG206>$AD25,$AD25-SUM($S206:AG206),AG206)","v":0},{"$f":"IF(SUM($S206:AH206)+AH206>$AD25,$AD25-SUM($S206:AH206),AH206)","v":0},{"$f":"IF(SUM($S206:AI206)+AI206>$AD25,$AD25-SUM($S206:AI206),AI206)","v":0},{"$f":"IF(SUM($S206:AJ206)+AJ206>$AD25,$AD25-SUM($S206:AJ206),AJ206)","v":0},{"$f":"IF(SUM($S206:AK206)+AK206>$AD25,$AD25-SUM($S206:AK206),AK206)","v":0},{"$f":"IF(SUM($S206:AL206)+AL206>$AD25,$AD25-SUM($S206:AL206),AL206)","v":0},{"$f":"IF(SUM($S206:AM206)+AM206>$AD25,$AD25-SUM($S206:AM206),AM206)","v":0},{"$f":"IF(SUM($S206:AN206)+AN206>$AD25,$AD25-SUM($S206:AN206),AN206)","v":0},{"$f":"IF(SUM($S206:AO206)+AO206>$AD25,$AD25-SUM($S206:AO206),AO206)","v":0},{"$f":"IF(SUM($S206:AP206)+AP206>$AD25,$AD25-SUM($S206:AP206),AP206)","v":0},{"$f":"IF(SUM($S206:AQ206)+AQ206>$AD25,$AD25-SUM($S206:AQ206),AQ206)","v":0},{"$f":"IF(SUM($S206:AR206)+AR206>$AD25,$AD25-SUM($S206:AR206),AR206)","v":0},{"$f":"IF(SUM($S206:AS206)+AS206>$AD25,$AD25-SUM($S206:AS206),AS206)","v":0},{"$f":"IF(SUM($S206:AT206)+AT206>$AD25,$AD25-SUM($S206:AT206),AT206)","v":0},{"$f":"IF(SUM($S206:AU206)+AU206>$AD25,$AD25-SUM($S206:AU206),AU206)","v":0},{"$f":"IF(SUM($S206:AV206)+AV206>$AD25,$AD25-SUM($S206:AV206),AV206)","v":0},{"$f":"IF(SUM($S206:AW206)+AW206>$AD25,$AD25-SUM($S206:AW206),AW206)","v":0},{"$f":"IF(SUM($S206:AX206)+AX206>$AD25,$AD25-SUM($S206:AX206),AX206)","v":0},{"$f":"IF(SUM($S206:AY206)+AY206>$AD25,$AD25-SUM($S206:AY206),AY206)","v":0},{"$f":"IF(SUM($S206:AZ206)+AZ206>$AD25,$AD25-SUM($S206:AZ206),AZ206)","v":0},{"$f":"IF(SUM($S206:BA206)+BA206>$AD25,$AD25-SUM($S206:BA206),BA206)","v":0},{"$f":"IF(SUM($S206:BB206)+BB206>$AD25,$AD25-SUM($S206:BB206),BB206)","v":0},{"$f":"IF(SUM($S206:BC206)+BC206>$AD25,$AD25-SUM($S206:BC206),BC206)","v":0},{"$f":"IF(SUM($S206:BD206)+BD206>$AD25,$AD25-SUM($S206:BD206),BD206)","v":0},{"$f":"IF(SUM($S206:BE206)+BE206>$AD25,$AD25-SUM($S206:BE206),BE206)","v":0},{"$f":"IF(SUM($S206:BF206)+BF206>$AD25,$AD25-SUM($S206:BF206),BF206)","v":0},{"$f":"IF(SUM($S206:BG206)+BG206>$AD25,$AD25-SUM($S206:BG206),BG206)","v":0},{"$f":"IF(SUM($S206:BH206)+BH206>$AD25,$AD25-SUM($S206:BH206),BH206)","v":0},{"$f":"IF(SUM($S206:BI206)+BI206>$AD25,$AD25-SUM($S206:BI206),BI206)","v":0},{"$f":"IF(SUM($S206:BJ206)+BJ206>$AD25,$AD25-SUM($S206:BJ206),BJ206)","v":0},{"$f":"IF(SUM($S206:BK206)+BK206>$AD25,$AD25-SUM($S206:BK206),BK206)","v":0},{"$f":"IF(SUM($S206:BL206)+BL206>$AD25,$AD25-SUM($S206:BL206),BL206)","v":0},{"$f":"IF(SUM($S206:BM206)+BM206>$AD25,$AD25-SUM($S206:BM206),BM206)","v":0},{"$f":"IF(SUM($S206:BN206)+BN206>$AD25,$AD25-SUM($S206:BN206),BN206)","v":0},{"$f":"IF(SUM($S206:BO206)+BO206>$AD25,$AD25-SUM($S206:BO206),BO206)","v":0},{"$f":"IF(SUM($S206:BP206)+BP206>$AD25,$AD25-SUM($S206:BP206),BP206)","v":0},{"$f":"IF(SUM($S206:BQ206)+BQ206>$AD25,$AD25-SUM($S206:BQ206),BQ206)","v":0},{"$f":"IF(SUM($S206:BR206)+BR206>$AD25,$AD25-SUM($S206:BR206),BR206)","v":0},{"$f":"IF(SUM($S206:BS206)+BS206>$AD25,$AD25-SUM($S206:BS206),BS206)","v":0},{"$f":"IF(SUM($S206:BT206)+BT206>$AD25,$AD25-SUM($S206:BT206),BT206)","v":0},{"$f":"IF(SUM($S206:BU206)+BU206>$AD25,$AD25-SUM($S206:BU206),BU206)","v":0},{"$f":"IF(SUM($S206:BV206)+BV206>$AD25,$AD25-SUM($S206:BV206),BV206)","v":0},{"$f":"IF(SUM($S206:BW206)+BW206>$AD25,$AD25-SUM($S206:BW206),BW206)","v":0},{"$f":"IF(SUM($S206:BX206)+BX206>$AD25,$AD25-SUM($S206:BX206),BX206)","v":0},{"$f":"IF(SUM($S206:BY206)+BY206>$AD25,$AD25-SUM($S206:BY206),BY206)","v":0},{"$f":"IF(SUM($S206:BZ206)+BZ206>$AD25,$AD25-SUM($S206:BZ206),BZ206)","v":0},{"$f":"IF(SUM($S206:CA206)+CA206>$AD25,$AD25-SUM($S206:CA206),CA206)","v":0},{"$f":"IF(SUM($S206:CB206)+CB206>$AD25,$AD25-SUM($S206:CB206),CB206)","v":0},{"$f":"IF(SUM($S206:CC206)+CC206>$AD25,$AD25-SUM($S206:CC206),CC206)","v":0},{"$f":"IF(SUM($S206:CD206)+CD206>$AD25,$AD25-SUM($S206:CD206),CD206)","v":0},{"$f":"IF(SUM($S206:CE206)+CE206>$AD25,$AD25-SUM($S206:CE206),CE206)","v":0},{"$f":"IF(SUM($S206:CF206)+CF206>$AD25,$AD25-SUM($S206:CF206),CF206)","v":0},{"$f":"IF(SUM($S206:CG206)+CG206>$AD25,$AD25-SUM($S206:CG206),CG206)","v":0},{"$f":"IF(SUM($S206:CH206)+CH206>$AD25,$AD25-SUM($S206:CH206),CH206)","v":0},{"$f":"IF(SUM($S206:CI206)+CI206>$AD25,$AD25-SUM($S206:CI206),CI206)","v":0},{"$f":"IF(SUM($S206:CJ206)+CJ206>$AD25,$AD25-SUM($S206:CJ206),CJ206)","v":0},{"$f":"IF(SUM($S206:CK206)+CK206>$AD25,$AD25-SUM($S206:CK206),CK206)","v":0},{"$f":"IF(SUM($S206:CL206)+CL206>$AD25,$AD25-SUM($S206:CL206),CL206)","v":0},{"$f":"IF(SUM($S206:CM206)+CM206>$AD25,$AD25-SUM($S206:CM206),CM206)","v":0},{"$f":"IF(SUM($S206:CN206)+CN206>$AD25,$AD25-SUM($S206:CN206),CN206)","v":0},{"$f":"IF(SUM($S206:CO206)+CO206>$AD25,$AD25-SUM($S206:CO206),CO206)","v":0},{"$f":"IF(SUM($S206:CP206)+CP206>$AD25,$AD25-SUM($S206:CP206),CP206)","v":0},{"$f":"IF(SUM($S206:CQ206)+CQ206>$AD25,$AD25-SUM($S206:CQ206),CQ206)","v":0},{"$f":"IF(SUM($S206:CR206)+CR206>$AD25,$AD25-SUM($S206:CR206),CR206)","v":0},{"$f":"IF(SUM($S206:CS206)+CS206>$AD25,$AD25-SUM($S206:CS206),CS206)","v":0},{"$f":"IF(SUM($S206:CT206)+CT206>$AD25,$AD25-SUM($S206:CT206),CT206)","v":0},{"$f":"IF(SUM($S206:CU206)+CU206>$AD25,$AD25-SUM($S206:CU206),CU206)","v":0},{"$f":"IF(SUM($S206:CV206)+CV206>$AD25,$AD25-SUM($S206:CV206),CV206)","v":0},{"$f":"IF(SUM($S206:CW206)+CW206>$AD25,$AD25-SUM($S206:CW206),CW206)","v":0},{"$f":"IF(SUM($S206:CX206)+CX206>$AD25,$AD25-SUM($S206:CX206),CX206)","v":0},{"$f":"IF(SUM($S206:CY206)+CY206>$AD25,$AD25-SUM($S206:CY206),CY206)","v":0},{"$f":"IF(SUM($S206:CZ206)+CZ206>$AD25,$AD25-SUM($S206:CZ206),CZ206)","v":0},{"$f":"IF(SUM($S206:DA206)+DA206>$AD25,$AD25-SUM($S206:DA206),DA206)","v":0},{"$f":"IF(SUM($S206:DB206)+DB206>$AD25,$AD25-SUM($S206:DB206),DB206)","v":0},{"$f":"IF(SUM($S206:DC206)+DC206>$AD25,$AD25-SUM($S206:DC206),DC206)","v":0},{"$f":"IF(SUM($S206:DD206)+DD206>$AD25,$AD25-SUM($S206:DD206),DD206)","v":0},{"$f":"IF(SUM($S206:DE206)+DE206>$AD25,$AD25-SUM($S206:DE206),DE206)","v":0},{"$f":"IF(SUM($S206:DF206)+DF206>$AD25,$AD25-SUM($S206:DF206),DF206)","v":0},{"$f":"IF(SUM($S206:DG206)+DG206>$AD25,$AD25-SUM($S206:DG206),DG206)","v":0},{"$f":"IF(SUM($S206:DH206)+DH206>$AD25,$AD25-SUM($S206:DH206),DH206)","v":0},{"$f":"IF(SUM($S206:DI206)+DI206>$AD25,$AD25-SUM($S206:DI206),DI206)","v":0},{"$f":"IF(SUM($S206:DJ206)+DJ206>$AD25,$AD25-SUM($S206:DJ206),DJ206)","v":0},{"$f":"IF(SUM($S206:DK206)+DK206>$AD25,$AD25-SUM($S206:DK206),DK206)","v":0},{"$f":"IF(SUM($S206:DL206)+DL206>$AD25,$AD25-SUM($S206:DL206),DL206)","v":0},{"$f":"IF(SUM($S206:DM206)+DM206>$AD25,$AD25-SUM($S206:DM206),DM206)","v":0},{"$f":"IF(SUM($S206:DN206)+DN206>$AD25,$AD25-SUM($S206:DN206),DN206)","v":0},{"$f":"IF(SUM($S206:DO206)+DO206>$AD25,$AD25-SUM($S206:DO206),DO206)","v":0},{"$f":"IF(SUM($S206:DP206)+DP206>$AD25,$AD25-SUM($S206:DP206),DP206)","v":0},{"$f":"IF(SUM($S206:DQ206)+DQ206>$AD25,$AD25-SUM($S206:DQ206),DQ206)","v":0},{"$f":"IF(SUM($S206:DR206)+DR206>$AD25,$AD25-SUM($S206:DR206),DR206)","v":0},{"$f":"IF(SUM($S206:DS206)+DS206>$AD25,$AD25-SUM($S206:DS206),DS206)","v":0},{"$f":"IF(SUM($S206:DT206)+DT206>$AD25,$AD25-SUM($S206:DT206),DT206)","v":0},{"$f":"IF(SUM($S206:DU206)+DU206>$AD25,$AD25-SUM($S206:DU206),DU206)","v":0},{"$f":"IF(SUM($S206:DV206)+DV206>$AD25,$AD25-SUM($S206:DV206),DV206)","v":0},{"$f":"IF(SUM($S206:DW206)+DW206>$AD25,$AD25-SUM($S206:DW206),DW206)","v":0},{"$f":"IF(SUM($S206:DX206)+DX206>$AD25,$AD25-SUM($S206:DX206),DX206)","v":0},{"$f":"IF(SUM($S206:DY206)+DY206>$AD25,$AD25-SUM($S206:DY206),DY206)","v":0},{"$f":"IF(SUM($S206:DZ206)+DZ206>$AD25,$AD25-SUM($S206:DZ206),DZ206)","v":0},{"$f":"IF(SUM($S206:EA206)+EA206>$AD25,$AD25-SUM($S206:EA206),EA206)","v":0},{"$f":"IF(SUM($S206:EB206)+EB206>$AD25,$AD25-SUM($S206:EB206),EB206)","v":0},{"$f":"IF(SUM($S206:EC206)+EC206>$AD25,$AD25-SUM($S206:EC206),EC206)","v":0},{"$f":"IF(SUM($S206:ED206)+ED206>$AD25,$AD25-SUM($S206:ED206),ED206)","v":0},{"$f":"IF(SUM($S206:EE206)+EE206>$AD25,$AD25-SUM($S206:EE206),EE206)","v":0},{"$f":"IF(SUM($S206:EF206)+EF206>$AD25,$AD25-SUM($S206:EF206),EF206)","v":0},{"$f":"IF(SUM($S206:EG206)+EG206>$AD25,$AD25-SUM($S206:EG206),EG206)","v":0},{"$f":"IF(SUM($S206:EH206)+EH206>$AD25,$AD25-SUM($S206:EH206),EH206)","v":0},{"$f":"IF(SUM($S206:EI206)+EI206>$AD25,$AD25-SUM($S206:EI206),EI206)","v":0},{"$f":"IF(SUM($S206:EJ206)+EJ206>$AD25,$AD25-SUM($S206:EJ206),EJ206)","v":0},{"$f":"IF(SUM($S206:EK206)+EK206>$AD25,$AD25-SUM($S206:EK206),EK206)","v":0},{"$f":"IF(SUM($S206:EL206)+EL206>$AD25,$AD25-SUM($S206:EL206),EL206)","v":0},{"$f":"IF(SUM($S206:EM206)+EM206>$AD25,$AD25-SUM($S206:EM206),EM206)","v":0},{"$f":"IF(SUM($S206:EN206)+EN206>$AD25,$AD25-SUM($S206:EN206),EN206)","v":0},{"$f":"IF(SUM($S206:EO206)+EO206>$AD25,$AD25-SUM($S206:EO206),EO206)","v":0},{"$f":"IF(SUM($S206:EP206)+EP206>$AD25,$AD25-SUM($S206:EP206),EP206)","v":0},{"$f":"IF(SUM($S206:EQ206)+EQ206>$AD25,$AD25-SUM($S206:EQ206),EQ206)","v":0},{"$f":"IF(SUM($S206:ER206)+ER206>$AD25,$AD25-SUM($S206:ER206),ER206)","v":0},{"$f":"IF(SUM($S206:ES206)+ES206>$AD25,$AD25-SUM($S206:ES206),ES206)","v":0},{"$f":"IF(SUM($S206:ET206)+ET206>$AD25,$AD25-SUM($S206:ET206),ET206)","v":0},{"$f":"IF(SUM($S206:EU206)+EU206>$AD25,$AD25-SUM($S206:EU206),EU206)","v":0},{"$f":"IF(SUM($S206:EV206)+EV206>$AD25,$AD25-SUM($S206:EV206),EV206)","v":0},{"$f":"IF(SUM($S206:EW206)+EW206>$AD25,$AD25-SUM($S206:EW206),EW206)","v":0},{"$f":"IF(SUM($S206:EX206)+EX206>$AD25,$AD25-SUM($S206:EX206),EX206)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S207:AE207)+AE207>$AD26,$AD26-SUM($S207:AE207),AE207)","v":0},{"$f":"IF(SUM($S207:AF207)+AF207>$AD26,$AD26-SUM($S207:AF207),AF207)","v":0},{"$f":"IF(SUM($S207:AG207)+AG207>$AD26,$AD26-SUM($S207:AG207),AG207)","v":0},{"$f":"IF(SUM($S207:AH207)+AH207>$AD26,$AD26-SUM($S207:AH207),AH207)","v":0},{"$f":"IF(SUM($S207:AI207)+AI207>$AD26,$AD26-SUM($S207:AI207),AI207)","v":0},{"$f":"IF(SUM($S207:AJ207)+AJ207>$AD26,$AD26-SUM($S207:AJ207),AJ207)","v":0},{"$f":"IF(SUM($S207:AK207)+AK207>$AD26,$AD26-SUM($S207:AK207),AK207)","v":0},{"$f":"IF(SUM($S207:AL207)+AL207>$AD26,$AD26-SUM($S207:AL207),AL207)","v":0},{"$f":"IF(SUM($S207:AM207)+AM207>$AD26,$AD26-SUM($S207:AM207),AM207)","v":0},{"$f":"IF(SUM($S207:AN207)+AN207>$AD26,$AD26-SUM($S207:AN207),AN207)","v":0},{"$f":"IF(SUM($S207:AO207)+AO207>$AD26,$AD26-SUM($S207:AO207),AO207)","v":0},{"$f":"IF(SUM($S207:AP207)+AP207>$AD26,$AD26-SUM($S207:AP207),AP207)","v":0},{"$f":"IF(SUM($S207:AQ207)+AQ207>$AD26,$AD26-SUM($S207:AQ207),AQ207)","v":0},{"$f":"IF(SUM($S207:AR207)+AR207>$AD26,$AD26-SUM($S207:AR207),AR207)","v":0},{"$f":"IF(SUM($S207:AS207)+AS207>$AD26,$AD26-SUM($S207:AS207),AS207)","v":0},{"$f":"IF(SUM($S207:AT207)+AT207>$AD26,$AD26-SUM($S207:AT207),AT207)","v":0},{"$f":"IF(SUM($S207:AU207)+AU207>$AD26,$AD26-SUM($S207:AU207),AU207)","v":0},{"$f":"IF(SUM($S207:AV207)+AV207>$AD26,$AD26-SUM($S207:AV207),AV207)","v":0},{"$f":"IF(SUM($S207:AW207)+AW207>$AD26,$AD26-SUM($S207:AW207),AW207)","v":0},{"$f":"IF(SUM($S207:AX207)+AX207>$AD26,$AD26-SUM($S207:AX207),AX207)","v":0},{"$f":"IF(SUM($S207:AY207)+AY207>$AD26,$AD26-SUM($S207:AY207),AY207)","v":0},{"$f":"IF(SUM($S207:AZ207)+AZ207>$AD26,$AD26-SUM($S207:AZ207),AZ207)","v":0},{"$f":"IF(SUM($S207:BA207)+BA207>$AD26,$AD26-SUM($S207:BA207),BA207)","v":0},{"$f":"IF(SUM($S207:BB207)+BB207>$AD26,$AD26-SUM($S207:BB207),BB207)","v":0},{"$f":"IF(SUM($S207:BC207)+BC207>$AD26,$AD26-SUM($S207:BC207),BC207)","v":0},{"$f":"IF(SUM($S207:BD207)+BD207>$AD26,$AD26-SUM($S207:BD207),BD207)","v":0},{"$f":"IF(SUM($S207:BE207)+BE207>$AD26,$AD26-SUM($S207:BE207),BE207)","v":0},{"$f":"IF(SUM($S207:BF207)+BF207>$AD26,$AD26-SUM($S207:BF207),BF207)","v":0},{"$f":"IF(SUM($S207:BG207)+BG207>$AD26,$AD26-SUM($S207:BG207),BG207)","v":0},{"$f":"IF(SUM($S207:BH207)+BH207>$AD26,$AD26-SUM($S207:BH207),BH207)","v":0},{"$f":"IF(SUM($S207:BI207)+BI207>$AD26,$AD26-SUM($S207:BI207),BI207)","v":0},{"$f":"IF(SUM($S207:BJ207)+BJ207>$AD26,$AD26-SUM($S207:BJ207),BJ207)","v":0},{"$f":"IF(SUM($S207:BK207)+BK207>$AD26,$AD26-SUM($S207:BK207),BK207)","v":0},{"$f":"IF(SUM($S207:BL207)+BL207>$AD26,$AD26-SUM($S207:BL207),BL207)","v":0},{"$f":"IF(SUM($S207:BM207)+BM207>$AD26,$AD26-SUM($S207:BM207),BM207)","v":0},{"$f":"IF(SUM($S207:BN207)+BN207>$AD26,$AD26-SUM($S207:BN207),BN207)","v":0},{"$f":"IF(SUM($S207:BO207)+BO207>$AD26,$AD26-SUM($S207:BO207),BO207)","v":0},{"$f":"IF(SUM($S207:BP207)+BP207>$AD26,$AD26-SUM($S207:BP207),BP207)","v":0},{"$f":"IF(SUM($S207:BQ207)+BQ207>$AD26,$AD26-SUM($S207:BQ207),BQ207)","v":0},{"$f":"IF(SUM($S207:BR207)+BR207>$AD26,$AD26-SUM($S207:BR207),BR207)","v":0},{"$f":"IF(SUM($S207:BS207)+BS207>$AD26,$AD26-SUM($S207:BS207),BS207)","v":0},{"$f":"IF(SUM($S207:BT207)+BT207>$AD26,$AD26-SUM($S207:BT207),BT207)","v":0},{"$f":"IF(SUM($S207:BU207)+BU207>$AD26,$AD26-SUM($S207:BU207),BU207)","v":0},{"$f":"IF(SUM($S207:BV207)+BV207>$AD26,$AD26-SUM($S207:BV207),BV207)","v":0},{"$f":"IF(SUM($S207:BW207)+BW207>$AD26,$AD26-SUM($S207:BW207),BW207)","v":0},{"$f":"IF(SUM($S207:BX207)+BX207>$AD26,$AD26-SUM($S207:BX207),BX207)","v":0},{"$f":"IF(SUM($S207:BY207)+BY207>$AD26,$AD26-SUM($S207:BY207),BY207)","v":0},{"$f":"IF(SUM($S207:BZ207)+BZ207>$AD26,$AD26-SUM($S207:BZ207),BZ207)","v":0},{"$f":"IF(SUM($S207:CA207)+CA207>$AD26,$AD26-SUM($S207:CA207),CA207)","v":0},{"$f":"IF(SUM($S207:CB207)+CB207>$AD26,$AD26-SUM($S207:CB207),CB207)","v":0},{"$f":"IF(SUM($S207:CC207)+CC207>$AD26,$AD26-SUM($S207:CC207),CC207)","v":0},{"$f":"IF(SUM($S207:CD207)+CD207>$AD26,$AD26-SUM($S207:CD207),CD207)","v":0},{"$f":"IF(SUM($S207:CE207)+CE207>$AD26,$AD26-SUM($S207:CE207),CE207)","v":0},{"$f":"IF(SUM($S207:CF207)+CF207>$AD26,$AD26-SUM($S207:CF207),CF207)","v":0},{"$f":"IF(SUM($S207:CG207)+CG207>$AD26,$AD26-SUM($S207:CG207),CG207)","v":0},{"$f":"IF(SUM($S207:CH207)+CH207>$AD26,$AD26-SUM($S207:CH207),CH207)","v":0},{"$f":"IF(SUM($S207:CI207)+CI207>$AD26,$AD26-SUM($S207:CI207),CI207)","v":0},{"$f":"IF(SUM($S207:CJ207)+CJ207>$AD26,$AD26-SUM($S207:CJ207),CJ207)","v":0},{"$f":"IF(SUM($S207:CK207)+CK207>$AD26,$AD26-SUM($S207:CK207),CK207)","v":0},{"$f":"IF(SUM($S207:CL207)+CL207>$AD26,$AD26-SUM($S207:CL207),CL207)","v":0},{"$f":"IF(SUM($S207:CM207)+CM207>$AD26,$AD26-SUM($S207:CM207),CM207)","v":0},{"$f":"IF(SUM($S207:CN207)+CN207>$AD26,$AD26-SUM($S207:CN207),CN207)","v":0},{"$f":"IF(SUM($S207:CO207)+CO207>$AD26,$AD26-SUM($S207:CO207),CO207)","v":0},{"$f":"IF(SUM($S207:CP207)+CP207>$AD26,$AD26-SUM($S207:CP207),CP207)","v":0},{"$f":"IF(SUM($S207:CQ207)+CQ207>$AD26,$AD26-SUM($S207:CQ207),CQ207)","v":0},{"$f":"IF(SUM($S207:CR207)+CR207>$AD26,$AD26-SUM($S207:CR207),CR207)","v":0},{"$f":"IF(SUM($S207:CS207)+CS207>$AD26,$AD26-SUM($S207:CS207),CS207)","v":0},{"$f":"IF(SUM($S207:CT207)+CT207>$AD26,$AD26-SUM($S207:CT207),CT207)","v":0},{"$f":"IF(SUM($S207:CU207)+CU207>$AD26,$AD26-SUM($S207:CU207),CU207)","v":0},{"$f":"IF(SUM($S207:CV207)+CV207>$AD26,$AD26-SUM($S207:CV207),CV207)","v":0},{"$f":"IF(SUM($S207:CW207)+CW207>$AD26,$AD26-SUM($S207:CW207),CW207)","v":0},{"$f":"IF(SUM($S207:CX207)+CX207>$AD26,$AD26-SUM($S207:CX207),CX207)","v":0},{"$f":"IF(SUM($S207:CY207)+CY207>$AD26,$AD26-SUM($S207:CY207),CY207)","v":0},{"$f":"IF(SUM($S207:CZ207)+CZ207>$AD26,$AD26-SUM($S207:CZ207),CZ207)","v":0},{"$f":"IF(SUM($S207:DA207)+DA207>$AD26,$AD26-SUM($S207:DA207),DA207)","v":0},{"$f":"IF(SUM($S207:DB207)+DB207>$AD26,$AD26-SUM($S207:DB207),DB207)","v":0},{"$f":"IF(SUM($S207:DC207)+DC207>$AD26,$AD26-SUM($S207:DC207),DC207)","v":0},{"$f":"IF(SUM($S207:DD207)+DD207>$AD26,$AD26-SUM($S207:DD207),DD207)","v":0},{"$f":"IF(SUM($S207:DE207)+DE207>$AD26,$AD26-SUM($S207:DE207),DE207)","v":0},{"$f":"IF(SUM($S207:DF207)+DF207>$AD26,$AD26-SUM($S207:DF207),DF207)","v":0},{"$f":"IF(SUM($S207:DG207)+DG207>$AD26,$AD26-SUM($S207:DG207),DG207)","v":0},{"$f":"IF(SUM($S207:DH207)+DH207>$AD26,$AD26-SUM($S207:DH207),DH207)","v":0},{"$f":"IF(SUM($S207:DI207)+DI207>$AD26,$AD26-SUM($S207:DI207),DI207)","v":0},{"$f":"IF(SUM($S207:DJ207)+DJ207>$AD26,$AD26-SUM($S207:DJ207),DJ207)","v":0},{"$f":"IF(SUM($S207:DK207)+DK207>$AD26,$AD26-SUM($S207:DK207),DK207)","v":0},{"$f":"IF(SUM($S207:DL207)+DL207>$AD26,$AD26-SUM($S207:DL207),DL207)","v":0},{"$f":"IF(SUM($S207:DM207)+DM207>$AD26,$AD26-SUM($S207:DM207),DM207)","v":0},{"$f":"IF(SUM($S207:DN207)+DN207>$AD26,$AD26-SUM($S207:DN207),DN207)","v":0},{"$f":"IF(SUM($S207:DO207)+DO207>$AD26,$AD26-SUM($S207:DO207),DO207)","v":0},{"$f":"IF(SUM($S207:DP207)+DP207>$AD26,$AD26-SUM($S207:DP207),DP207)","v":0},{"$f":"IF(SUM($S207:DQ207)+DQ207>$AD26,$AD26-SUM($S207:DQ207),DQ207)","v":0},{"$f":"IF(SUM($S207:DR207)+DR207>$AD26,$AD26-SUM($S207:DR207),DR207)","v":0},{"$f":"IF(SUM($S207:DS207)+DS207>$AD26,$AD26-SUM($S207:DS207),DS207)","v":0},{"$f":"IF(SUM($S207:DT207)+DT207>$AD26,$AD26-SUM($S207:DT207),DT207)","v":0},{"$f":"IF(SUM($S207:DU207)+DU207>$AD26,$AD26-SUM($S207:DU207),DU207)","v":0},{"$f":"IF(SUM($S207:DV207)+DV207>$AD26,$AD26-SUM($S207:DV207),DV207)","v":0},{"$f":"IF(SUM($S207:DW207)+DW207>$AD26,$AD26-SUM($S207:DW207),DW207)","v":0},{"$f":"IF(SUM($S207:DX207)+DX207>$AD26,$AD26-SUM($S207:DX207),DX207)","v":0},{"$f":"IF(SUM($S207:DY207)+DY207>$AD26,$AD26-SUM($S207:DY207),DY207)","v":0},{"$f":"IF(SUM($S207:DZ207)+DZ207>$AD26,$AD26-SUM($S207:DZ207),DZ207)","v":0},{"$f":"IF(SUM($S207:EA207)+EA207>$AD26,$AD26-SUM($S207:EA207),EA207)","v":0},{"$f":"IF(SUM($S207:EB207)+EB207>$AD26,$AD26-SUM($S207:EB207),EB207)","v":0},{"$f":"IF(SUM($S207:EC207)+EC207>$AD26,$AD26-SUM($S207:EC207),EC207)","v":0},{"$f":"IF(SUM($S207:ED207)+ED207>$AD26,$AD26-SUM($S207:ED207),ED207)","v":0},{"$f":"IF(SUM($S207:EE207)+EE207>$AD26,$AD26-SUM($S207:EE207),EE207)","v":0},{"$f":"IF(SUM($S207:EF207)+EF207>$AD26,$AD26-SUM($S207:EF207),EF207)","v":0},{"$f":"IF(SUM($S207:EG207)+EG207>$AD26,$AD26-SUM($S207:EG207),EG207)","v":0},{"$f":"IF(SUM($S207:EH207)+EH207>$AD26,$AD26-SUM($S207:EH207),EH207)","v":0},{"$f":"IF(SUM($S207:EI207)+EI207>$AD26,$AD26-SUM($S207:EI207),EI207)","v":0},{"$f":"IF(SUM($S207:EJ207)+EJ207>$AD26,$AD26-SUM($S207:EJ207),EJ207)","v":0},{"$f":"IF(SUM($S207:EK207)+EK207>$AD26,$AD26-SUM($S207:EK207),EK207)","v":0},{"$f":"IF(SUM($S207:EL207)+EL207>$AD26,$AD26-SUM($S207:EL207),EL207)","v":0},{"$f":"IF(SUM($S207:EM207)+EM207>$AD26,$AD26-SUM($S207:EM207),EM207)","v":0},{"$f":"IF(SUM($S207:EN207)+EN207>$AD26,$AD26-SUM($S207:EN207),EN207)","v":0},{"$f":"IF(SUM($S207:EO207)+EO207>$AD26,$AD26-SUM($S207:EO207),EO207)","v":0},{"$f":"IF(SUM($S207:EP207)+EP207>$AD26,$AD26-SUM($S207:EP207),EP207)","v":0},{"$f":"IF(SUM($S207:EQ207)+EQ207>$AD26,$AD26-SUM($S207:EQ207),EQ207)","v":0},{"$f":"IF(SUM($S207:ER207)+ER207>$AD26,$AD26-SUM($S207:ER207),ER207)","v":0},{"$f":"IF(SUM($S207:ES207)+ES207>$AD26,$AD26-SUM($S207:ES207),ES207)","v":0},{"$f":"IF(SUM($S207:ET207)+ET207>$AD26,$AD26-SUM($S207:ET207),ET207)","v":0},{"$f":"IF(SUM($S207:EU207)+EU207>$AD26,$AD26-SUM($S207:EU207),EU207)","v":0},{"$f":"IF(SUM($S207:EV207)+EV207>$AD26,$AD26-SUM($S207:EV207),EV207)","v":0},{"$f":"IF(SUM($S207:EW207)+EW207>$AD26,$AD26-SUM($S207:EW207),EW207)","v":0},{"$f":"IF(SUM($S207:EX207)+EX207>$AD26,$AD26-SUM($S207:EX207),EX207)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S208:AE208)+AE208>$AD27,$AD27-SUM($S208:AE208),AE208)","v":0},{"$f":"IF(SUM($S208:AF208)+AF208>$AD27,$AD27-SUM($S208:AF208),AF208)","v":0},{"$f":"IF(SUM($S208:AG208)+AG208>$AD27,$AD27-SUM($S208:AG208),AG208)","v":0},{"$f":"IF(SUM($S208:AH208)+AH208>$AD27,$AD27-SUM($S208:AH208),AH208)","v":0},{"$f":"IF(SUM($S208:AI208)+AI208>$AD27,$AD27-SUM($S208:AI208),AI208)","v":0},{"$f":"IF(SUM($S208:AJ208)+AJ208>$AD27,$AD27-SUM($S208:AJ208),AJ208)","v":0},{"$f":"IF(SUM($S208:AK208)+AK208>$AD27,$AD27-SUM($S208:AK208),AK208)","v":0},{"$f":"IF(SUM($S208:AL208)+AL208>$AD27,$AD27-SUM($S208:AL208),AL208)","v":0},{"$f":"IF(SUM($S208:AM208)+AM208>$AD27,$AD27-SUM($S208:AM208),AM208)","v":0},{"$f":"IF(SUM($S208:AN208)+AN208>$AD27,$AD27-SUM($S208:AN208),AN208)","v":0},{"$f":"IF(SUM($S208:AO208)+AO208>$AD27,$AD27-SUM($S208:AO208),AO208)","v":0},{"$f":"IF(SUM($S208:AP208)+AP208>$AD27,$AD27-SUM($S208:AP208),AP208)","v":0},{"$f":"IF(SUM($S208:AQ208)+AQ208>$AD27,$AD27-SUM($S208:AQ208),AQ208)","v":0},{"$f":"IF(SUM($S208:AR208)+AR208>$AD27,$AD27-SUM($S208:AR208),AR208)","v":0},{"$f":"IF(SUM($S208:AS208)+AS208>$AD27,$AD27-SUM($S208:AS208),AS208)","v":0},{"$f":"IF(SUM($S208:AT208)+AT208>$AD27,$AD27-SUM($S208:AT208),AT208)","v":0},{"$f":"IF(SUM($S208:AU208)+AU208>$AD27,$AD27-SUM($S208:AU208),AU208)","v":0},{"$f":"IF(SUM($S208:AV208)+AV208>$AD27,$AD27-SUM($S208:AV208),AV208)","v":0},{"$f":"IF(SUM($S208:AW208)+AW208>$AD27,$AD27-SUM($S208:AW208),AW208)","v":0},{"$f":"IF(SUM($S208:AX208)+AX208>$AD27,$AD27-SUM($S208:AX208),AX208)","v":0},{"$f":"IF(SUM($S208:AY208)+AY208>$AD27,$AD27-SUM($S208:AY208),AY208)","v":0},{"$f":"IF(SUM($S208:AZ208)+AZ208>$AD27,$AD27-SUM($S208:AZ208),AZ208)","v":0},{"$f":"IF(SUM($S208:BA208)+BA208>$AD27,$AD27-SUM($S208:BA208),BA208)","v":0},{"$f":"IF(SUM($S208:BB208)+BB208>$AD27,$AD27-SUM($S208:BB208),BB208)","v":0},{"$f":"IF(SUM($S208:BC208)+BC208>$AD27,$AD27-SUM($S208:BC208),BC208)","v":0},{"$f":"IF(SUM($S208:BD208)+BD208>$AD27,$AD27-SUM($S208:BD208),BD208)","v":0},{"$f":"IF(SUM($S208:BE208)+BE208>$AD27,$AD27-SUM($S208:BE208),BE208)","v":0},{"$f":"IF(SUM($S208:BF208)+BF208>$AD27,$AD27-SUM($S208:BF208),BF208)","v":0},{"$f":"IF(SUM($S208:BG208)+BG208>$AD27,$AD27-SUM($S208:BG208),BG208)","v":0},{"$f":"IF(SUM($S208:BH208)+BH208>$AD27,$AD27-SUM($S208:BH208),BH208)","v":0},{"$f":"IF(SUM($S208:BI208)+BI208>$AD27,$AD27-SUM($S208:BI208),BI208)","v":0},{"$f":"IF(SUM($S208:BJ208)+BJ208>$AD27,$AD27-SUM($S208:BJ208),BJ208)","v":0},{"$f":"IF(SUM($S208:BK208)+BK208>$AD27,$AD27-SUM($S208:BK208),BK208)","v":0},{"$f":"IF(SUM($S208:BL208)+BL208>$AD27,$AD27-SUM($S208:BL208),BL208)","v":0},{"$f":"IF(SUM($S208:BM208)+BM208>$AD27,$AD27-SUM($S208:BM208),BM208)","v":0},{"$f":"IF(SUM($S208:BN208)+BN208>$AD27,$AD27-SUM($S208:BN208),BN208)","v":0},{"$f":"IF(SUM($S208:BO208)+BO208>$AD27,$AD27-SUM($S208:BO208),BO208)","v":0},{"$f":"IF(SUM($S208:BP208)+BP208>$AD27,$AD27-SUM($S208:BP208),BP208)","v":0},{"$f":"IF(SUM($S208:BQ208)+BQ208>$AD27,$AD27-SUM($S208:BQ208),BQ208)","v":0},{"$f":"IF(SUM($S208:BR208)+BR208>$AD27,$AD27-SUM($S208:BR208),BR208)","v":0},{"$f":"IF(SUM($S208:BS208)+BS208>$AD27,$AD27-SUM($S208:BS208),BS208)","v":0},{"$f":"IF(SUM($S208:BT208)+BT208>$AD27,$AD27-SUM($S208:BT208),BT208)","v":0},{"$f":"IF(SUM($S208:BU208)+BU208>$AD27,$AD27-SUM($S208:BU208),BU208)","v":0},{"$f":"IF(SUM($S208:BV208)+BV208>$AD27,$AD27-SUM($S208:BV208),BV208)","v":0},{"$f":"IF(SUM($S208:BW208)+BW208>$AD27,$AD27-SUM($S208:BW208),BW208)","v":0},{"$f":"IF(SUM($S208:BX208)+BX208>$AD27,$AD27-SUM($S208:BX208),BX208)","v":0},{"$f":"IF(SUM($S208:BY208)+BY208>$AD27,$AD27-SUM($S208:BY208),BY208)","v":0},{"$f":"IF(SUM($S208:BZ208)+BZ208>$AD27,$AD27-SUM($S208:BZ208),BZ208)","v":0},{"$f":"IF(SUM($S208:CA208)+CA208>$AD27,$AD27-SUM($S208:CA208),CA208)","v":0},{"$f":"IF(SUM($S208:CB208)+CB208>$AD27,$AD27-SUM($S208:CB208),CB208)","v":0},{"$f":"IF(SUM($S208:CC208)+CC208>$AD27,$AD27-SUM($S208:CC208),CC208)","v":0},{"$f":"IF(SUM($S208:CD208)+CD208>$AD27,$AD27-SUM($S208:CD208),CD208)","v":0},{"$f":"IF(SUM($S208:CE208)+CE208>$AD27,$AD27-SUM($S208:CE208),CE208)","v":0},{"$f":"IF(SUM($S208:CF208)+CF208>$AD27,$AD27-SUM($S208:CF208),CF208)","v":0},{"$f":"IF(SUM($S208:CG208)+CG208>$AD27,$AD27-SUM($S208:CG208),CG208)","v":0},{"$f":"IF(SUM($S208:CH208)+CH208>$AD27,$AD27-SUM($S208:CH208),CH208)","v":0},{"$f":"IF(SUM($S208:CI208)+CI208>$AD27,$AD27-SUM($S208:CI208),CI208)","v":0},{"$f":"IF(SUM($S208:CJ208)+CJ208>$AD27,$AD27-SUM($S208:CJ208),CJ208)","v":0},{"$f":"IF(SUM($S208:CK208)+CK208>$AD27,$AD27-SUM($S208:CK208),CK208)","v":0},{"$f":"IF(SUM($S208:CL208)+CL208>$AD27,$AD27-SUM($S208:CL208),CL208)","v":0},{"$f":"IF(SUM($S208:CM208)+CM208>$AD27,$AD27-SUM($S208:CM208),CM208)","v":0},{"$f":"IF(SUM($S208:CN208)+CN208>$AD27,$AD27-SUM($S208:CN208),CN208)","v":0},{"$f":"IF(SUM($S208:CO208)+CO208>$AD27,$AD27-SUM($S208:CO208),CO208)","v":0},{"$f":"IF(SUM($S208:CP208)+CP208>$AD27,$AD27-SUM($S208:CP208),CP208)","v":0},{"$f":"IF(SUM($S208:CQ208)+CQ208>$AD27,$AD27-SUM($S208:CQ208),CQ208)","v":0},{"$f":"IF(SUM($S208:CR208)+CR208>$AD27,$AD27-SUM($S208:CR208),CR208)","v":0},{"$f":"IF(SUM($S208:CS208)+CS208>$AD27,$AD27-SUM($S208:CS208),CS208)","v":0},{"$f":"IF(SUM($S208:CT208)+CT208>$AD27,$AD27-SUM($S208:CT208),CT208)","v":0},{"$f":"IF(SUM($S208:CU208)+CU208>$AD27,$AD27-SUM($S208:CU208),CU208)","v":0},{"$f":"IF(SUM($S208:CV208)+CV208>$AD27,$AD27-SUM($S208:CV208),CV208)","v":0},{"$f":"IF(SUM($S208:CW208)+CW208>$AD27,$AD27-SUM($S208:CW208),CW208)","v":0},{"$f":"IF(SUM($S208:CX208)+CX208>$AD27,$AD27-SUM($S208:CX208),CX208)","v":0},{"$f":"IF(SUM($S208:CY208)+CY208>$AD27,$AD27-SUM($S208:CY208),CY208)","v":0},{"$f":"IF(SUM($S208:CZ208)+CZ208>$AD27,$AD27-SUM($S208:CZ208),CZ208)","v":0},{"$f":"IF(SUM($S208:DA208)+DA208>$AD27,$AD27-SUM($S208:DA208),DA208)","v":0},{"$f":"IF(SUM($S208:DB208)+DB208>$AD27,$AD27-SUM($S208:DB208),DB208)","v":0},{"$f":"IF(SUM($S208:DC208)+DC208>$AD27,$AD27-SUM($S208:DC208),DC208)","v":0},{"$f":"IF(SUM($S208:DD208)+DD208>$AD27,$AD27-SUM($S208:DD208),DD208)","v":0},{"$f":"IF(SUM($S208:DE208)+DE208>$AD27,$AD27-SUM($S208:DE208),DE208)","v":0},{"$f":"IF(SUM($S208:DF208)+DF208>$AD27,$AD27-SUM($S208:DF208),DF208)","v":0},{"$f":"IF(SUM($S208:DG208)+DG208>$AD27,$AD27-SUM($S208:DG208),DG208)","v":0},{"$f":"IF(SUM($S208:DH208)+DH208>$AD27,$AD27-SUM($S208:DH208),DH208)","v":0},{"$f":"IF(SUM($S208:DI208)+DI208>$AD27,$AD27-SUM($S208:DI208),DI208)","v":0},{"$f":"IF(SUM($S208:DJ208)+DJ208>$AD27,$AD27-SUM($S208:DJ208),DJ208)","v":0},{"$f":"IF(SUM($S208:DK208)+DK208>$AD27,$AD27-SUM($S208:DK208),DK208)","v":0},{"$f":"IF(SUM($S208:DL208)+DL208>$AD27,$AD27-SUM($S208:DL208),DL208)","v":0},{"$f":"IF(SUM($S208:DM208)+DM208>$AD27,$AD27-SUM($S208:DM208),DM208)","v":0},{"$f":"IF(SUM($S208:DN208)+DN208>$AD27,$AD27-SUM($S208:DN208),DN208)","v":0},{"$f":"IF(SUM($S208:DO208)+DO208>$AD27,$AD27-SUM($S208:DO208),DO208)","v":0},{"$f":"IF(SUM($S208:DP208)+DP208>$AD27,$AD27-SUM($S208:DP208),DP208)","v":0},{"$f":"IF(SUM($S208:DQ208)+DQ208>$AD27,$AD27-SUM($S208:DQ208),DQ208)","v":0},{"$f":"IF(SUM($S208:DR208)+DR208>$AD27,$AD27-SUM($S208:DR208),DR208)","v":0},{"$f":"IF(SUM($S208:DS208)+DS208>$AD27,$AD27-SUM($S208:DS208),DS208)","v":0},{"$f":"IF(SUM($S208:DT208)+DT208>$AD27,$AD27-SUM($S208:DT208),DT208)","v":0},{"$f":"IF(SUM($S208:DU208)+DU208>$AD27,$AD27-SUM($S208:DU208),DU208)","v":0},{"$f":"IF(SUM($S208:DV208)+DV208>$AD27,$AD27-SUM($S208:DV208),DV208)","v":0},{"$f":"IF(SUM($S208:DW208)+DW208>$AD27,$AD27-SUM($S208:DW208),DW208)","v":0},{"$f":"IF(SUM($S208:DX208)+DX208>$AD27,$AD27-SUM($S208:DX208),DX208)","v":0},{"$f":"IF(SUM($S208:DY208)+DY208>$AD27,$AD27-SUM($S208:DY208),DY208)","v":0},{"$f":"IF(SUM($S208:DZ208)+DZ208>$AD27,$AD27-SUM($S208:DZ208),DZ208)","v":0},{"$f":"IF(SUM($S208:EA208)+EA208>$AD27,$AD27-SUM($S208:EA208),EA208)","v":0},{"$f":"IF(SUM($S208:EB208)+EB208>$AD27,$AD27-SUM($S208:EB208),EB208)","v":0},{"$f":"IF(SUM($S208:EC208)+EC208>$AD27,$AD27-SUM($S208:EC208),EC208)","v":0},{"$f":"IF(SUM($S208:ED208)+ED208>$AD27,$AD27-SUM($S208:ED208),ED208)","v":0},{"$f":"IF(SUM($S208:EE208)+EE208>$AD27,$AD27-SUM($S208:EE208),EE208)","v":0},{"$f":"IF(SUM($S208:EF208)+EF208>$AD27,$AD27-SUM($S208:EF208),EF208)","v":0},{"$f":"IF(SUM($S208:EG208)+EG208>$AD27,$AD27-SUM($S208:EG208),EG208)","v":0},{"$f":"IF(SUM($S208:EH208)+EH208>$AD27,$AD27-SUM($S208:EH208),EH208)","v":0},{"$f":"IF(SUM($S208:EI208)+EI208>$AD27,$AD27-SUM($S208:EI208),EI208)","v":0},{"$f":"IF(SUM($S208:EJ208)+EJ208>$AD27,$AD27-SUM($S208:EJ208),EJ208)","v":0},{"$f":"IF(SUM($S208:EK208)+EK208>$AD27,$AD27-SUM($S208:EK208),EK208)","v":0},{"$f":"IF(SUM($S208:EL208)+EL208>$AD27,$AD27-SUM($S208:EL208),EL208)","v":0},{"$f":"IF(SUM($S208:EM208)+EM208>$AD27,$AD27-SUM($S208:EM208),EM208)","v":0},{"$f":"IF(SUM($S208:EN208)+EN208>$AD27,$AD27-SUM($S208:EN208),EN208)","v":0},{"$f":"IF(SUM($S208:EO208)+EO208>$AD27,$AD27-SUM($S208:EO208),EO208)","v":0},{"$f":"IF(SUM($S208:EP208)+EP208>$AD27,$AD27-SUM($S208:EP208),EP208)","v":0},{"$f":"IF(SUM($S208:EQ208)+EQ208>$AD27,$AD27-SUM($S208:EQ208),EQ208)","v":0},{"$f":"IF(SUM($S208:ER208)+ER208>$AD27,$AD27-SUM($S208:ER208),ER208)","v":0},{"$f":"IF(SUM($S208:ES208)+ES208>$AD27,$AD27-SUM($S208:ES208),ES208)","v":0},{"$f":"IF(SUM($S208:ET208)+ET208>$AD27,$AD27-SUM($S208:ET208),ET208)","v":0},{"$f":"IF(SUM($S208:EU208)+EU208>$AD27,$AD27-SUM($S208:EU208),EU208)","v":0},{"$f":"IF(SUM($S208:EV208)+EV208>$AD27,$AD27-SUM($S208:EV208),EV208)","v":0},{"$f":"IF(SUM($S208:EW208)+EW208>$AD27,$AD27-SUM($S208:EW208),EW208)","v":0},{"$f":"IF(SUM($S208:EX208)+EX208>$AD27,$AD27-SUM($S208:EX208),EX208)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S209:AE209)+AE209>$AD28,$AD28-SUM($S209:AE209),AE209)","v":0},{"$f":"IF(SUM($S209:AF209)+AF209>$AD28,$AD28-SUM($S209:AF209),AF209)","v":0},{"$f":"IF(SUM($S209:AG209)+AG209>$AD28,$AD28-SUM($S209:AG209),AG209)","v":0},{"$f":"IF(SUM($S209:AH209)+AH209>$AD28,$AD28-SUM($S209:AH209),AH209)","v":0},{"$f":"IF(SUM($S209:AI209)+AI209>$AD28,$AD28-SUM($S209:AI209),AI209)","v":0},{"$f":"IF(SUM($S209:AJ209)+AJ209>$AD28,$AD28-SUM($S209:AJ209),AJ209)","v":0},{"$f":"IF(SUM($S209:AK209)+AK209>$AD28,$AD28-SUM($S209:AK209),AK209)","v":0},{"$f":"IF(SUM($S209:AL209)+AL209>$AD28,$AD28-SUM($S209:AL209),AL209)","v":0},{"$f":"IF(SUM($S209:AM209)+AM209>$AD28,$AD28-SUM($S209:AM209),AM209)","v":0},{"$f":"IF(SUM($S209:AN209)+AN209>$AD28,$AD28-SUM($S209:AN209),AN209)","v":0},{"$f":"IF(SUM($S209:AO209)+AO209>$AD28,$AD28-SUM($S209:AO209),AO209)","v":0},{"$f":"IF(SUM($S209:AP209)+AP209>$AD28,$AD28-SUM($S209:AP209),AP209)","v":0},{"$f":"IF(SUM($S209:AQ209)+AQ209>$AD28,$AD28-SUM($S209:AQ209),AQ209)","v":0},{"$f":"IF(SUM($S209:AR209)+AR209>$AD28,$AD28-SUM($S209:AR209),AR209)","v":0},{"$f":"IF(SUM($S209:AS209)+AS209>$AD28,$AD28-SUM($S209:AS209),AS209)","v":0},{"$f":"IF(SUM($S209:AT209)+AT209>$AD28,$AD28-SUM($S209:AT209),AT209)","v":0},{"$f":"IF(SUM($S209:AU209)+AU209>$AD28,$AD28-SUM($S209:AU209),AU209)","v":0},{"$f":"IF(SUM($S209:AV209)+AV209>$AD28,$AD28-SUM($S209:AV209),AV209)","v":0},{"$f":"IF(SUM($S209:AW209)+AW209>$AD28,$AD28-SUM($S209:AW209),AW209)","v":0},{"$f":"IF(SUM($S209:AX209)+AX209>$AD28,$AD28-SUM($S209:AX209),AX209)","v":0},{"$f":"IF(SUM($S209:AY209)+AY209>$AD28,$AD28-SUM($S209:AY209),AY209)","v":0},{"$f":"IF(SUM($S209:AZ209)+AZ209>$AD28,$AD28-SUM($S209:AZ209),AZ209)","v":0},{"$f":"IF(SUM($S209:BA209)+BA209>$AD28,$AD28-SUM($S209:BA209),BA209)","v":0},{"$f":"IF(SUM($S209:BB209)+BB209>$AD28,$AD28-SUM($S209:BB209),BB209)","v":0},{"$f":"IF(SUM($S209:BC209)+BC209>$AD28,$AD28-SUM($S209:BC209),BC209)","v":0},{"$f":"IF(SUM($S209:BD209)+BD209>$AD28,$AD28-SUM($S209:BD209),BD209)","v":0},{"$f":"IF(SUM($S209:BE209)+BE209>$AD28,$AD28-SUM($S209:BE209),BE209)","v":0},{"$f":"IF(SUM($S209:BF209)+BF209>$AD28,$AD28-SUM($S209:BF209),BF209)","v":0},{"$f":"IF(SUM($S209:BG209)+BG209>$AD28,$AD28-SUM($S209:BG209),BG209)","v":0},{"$f":"IF(SUM($S209:BH209)+BH209>$AD28,$AD28-SUM($S209:BH209),BH209)","v":0},{"$f":"IF(SUM($S209:BI209)+BI209>$AD28,$AD28-SUM($S209:BI209),BI209)","v":0},{"$f":"IF(SUM($S209:BJ209)+BJ209>$AD28,$AD28-SUM($S209:BJ209),BJ209)","v":0},{"$f":"IF(SUM($S209:BK209)+BK209>$AD28,$AD28-SUM($S209:BK209),BK209)","v":0},{"$f":"IF(SUM($S209:BL209)+BL209>$AD28,$AD28-SUM($S209:BL209),BL209)","v":0},{"$f":"IF(SUM($S209:BM209)+BM209>$AD28,$AD28-SUM($S209:BM209),BM209)","v":0},{"$f":"IF(SUM($S209:BN209)+BN209>$AD28,$AD28-SUM($S209:BN209),BN209)","v":0},{"$f":"IF(SUM($S209:BO209)+BO209>$AD28,$AD28-SUM($S209:BO209),BO209)","v":0},{"$f":"IF(SUM($S209:BP209)+BP209>$AD28,$AD28-SUM($S209:BP209),BP209)","v":0},{"$f":"IF(SUM($S209:BQ209)+BQ209>$AD28,$AD28-SUM($S209:BQ209),BQ209)","v":0},{"$f":"IF(SUM($S209:BR209)+BR209>$AD28,$AD28-SUM($S209:BR209),BR209)","v":0},{"$f":"IF(SUM($S209:BS209)+BS209>$AD28,$AD28-SUM($S209:BS209),BS209)","v":0},{"$f":"IF(SUM($S209:BT209)+BT209>$AD28,$AD28-SUM($S209:BT209),BT209)","v":0},{"$f":"IF(SUM($S209:BU209)+BU209>$AD28,$AD28-SUM($S209:BU209),BU209)","v":0},{"$f":"IF(SUM($S209:BV209)+BV209>$AD28,$AD28-SUM($S209:BV209),BV209)","v":0},{"$f":"IF(SUM($S209:BW209)+BW209>$AD28,$AD28-SUM($S209:BW209),BW209)","v":0},{"$f":"IF(SUM($S209:BX209)+BX209>$AD28,$AD28-SUM($S209:BX209),BX209)","v":0},{"$f":"IF(SUM($S209:BY209)+BY209>$AD28,$AD28-SUM($S209:BY209),BY209)","v":0},{"$f":"IF(SUM($S209:BZ209)+BZ209>$AD28,$AD28-SUM($S209:BZ209),BZ209)","v":0},{"$f":"IF(SUM($S209:CA209)+CA209>$AD28,$AD28-SUM($S209:CA209),CA209)","v":0},{"$f":"IF(SUM($S209:CB209)+CB209>$AD28,$AD28-SUM($S209:CB209),CB209)","v":0},{"$f":"IF(SUM($S209:CC209)+CC209>$AD28,$AD28-SUM($S209:CC209),CC209)","v":0},{"$f":"IF(SUM($S209:CD209)+CD209>$AD28,$AD28-SUM($S209:CD209),CD209)","v":0},{"$f":"IF(SUM($S209:CE209)+CE209>$AD28,$AD28-SUM($S209:CE209),CE209)","v":0},{"$f":"IF(SUM($S209:CF209)+CF209>$AD28,$AD28-SUM($S209:CF209),CF209)","v":0},{"$f":"IF(SUM($S209:CG209)+CG209>$AD28,$AD28-SUM($S209:CG209),CG209)","v":0},{"$f":"IF(SUM($S209:CH209)+CH209>$AD28,$AD28-SUM($S209:CH209),CH209)","v":0},{"$f":"IF(SUM($S209:CI209)+CI209>$AD28,$AD28-SUM($S209:CI209),CI209)","v":0},{"$f":"IF(SUM($S209:CJ209)+CJ209>$AD28,$AD28-SUM($S209:CJ209),CJ209)","v":0},{"$f":"IF(SUM($S209:CK209)+CK209>$AD28,$AD28-SUM($S209:CK209),CK209)","v":0},{"$f":"IF(SUM($S209:CL209)+CL209>$AD28,$AD28-SUM($S209:CL209),CL209)","v":0},{"$f":"IF(SUM($S209:CM209)+CM209>$AD28,$AD28-SUM($S209:CM209),CM209)","v":0},{"$f":"IF(SUM($S209:CN209)+CN209>$AD28,$AD28-SUM($S209:CN209),CN209)","v":0},{"$f":"IF(SUM($S209:CO209)+CO209>$AD28,$AD28-SUM($S209:CO209),CO209)","v":0},{"$f":"IF(SUM($S209:CP209)+CP209>$AD28,$AD28-SUM($S209:CP209),CP209)","v":0},{"$f":"IF(SUM($S209:CQ209)+CQ209>$AD28,$AD28-SUM($S209:CQ209),CQ209)","v":0},{"$f":"IF(SUM($S209:CR209)+CR209>$AD28,$AD28-SUM($S209:CR209),CR209)","v":0},{"$f":"IF(SUM($S209:CS209)+CS209>$AD28,$AD28-SUM($S209:CS209),CS209)","v":0},{"$f":"IF(SUM($S209:CT209)+CT209>$AD28,$AD28-SUM($S209:CT209),CT209)","v":0},{"$f":"IF(SUM($S209:CU209)+CU209>$AD28,$AD28-SUM($S209:CU209),CU209)","v":0},{"$f":"IF(SUM($S209:CV209)+CV209>$AD28,$AD28-SUM($S209:CV209),CV209)","v":0},{"$f":"IF(SUM($S209:CW209)+CW209>$AD28,$AD28-SUM($S209:CW209),CW209)","v":0},{"$f":"IF(SUM($S209:CX209)+CX209>$AD28,$AD28-SUM($S209:CX209),CX209)","v":0},{"$f":"IF(SUM($S209:CY209)+CY209>$AD28,$AD28-SUM($S209:CY209),CY209)","v":0},{"$f":"IF(SUM($S209:CZ209)+CZ209>$AD28,$AD28-SUM($S209:CZ209),CZ209)","v":0},{"$f":"IF(SUM($S209:DA209)+DA209>$AD28,$AD28-SUM($S209:DA209),DA209)","v":0},{"$f":"IF(SUM($S209:DB209)+DB209>$AD28,$AD28-SUM($S209:DB209),DB209)","v":0},{"$f":"IF(SUM($S209:DC209)+DC209>$AD28,$AD28-SUM($S209:DC209),DC209)","v":0},{"$f":"IF(SUM($S209:DD209)+DD209>$AD28,$AD28-SUM($S209:DD209),DD209)","v":0},{"$f":"IF(SUM($S209:DE209)+DE209>$AD28,$AD28-SUM($S209:DE209),DE209)","v":0},{"$f":"IF(SUM($S209:DF209)+DF209>$AD28,$AD28-SUM($S209:DF209),DF209)","v":0},{"$f":"IF(SUM($S209:DG209)+DG209>$AD28,$AD28-SUM($S209:DG209),DG209)","v":0},{"$f":"IF(SUM($S209:DH209)+DH209>$AD28,$AD28-SUM($S209:DH209),DH209)","v":0},{"$f":"IF(SUM($S209:DI209)+DI209>$AD28,$AD28-SUM($S209:DI209),DI209)","v":0},{"$f":"IF(SUM($S209:DJ209)+DJ209>$AD28,$AD28-SUM($S209:DJ209),DJ209)","v":0},{"$f":"IF(SUM($S209:DK209)+DK209>$AD28,$AD28-SUM($S209:DK209),DK209)","v":0},{"$f":"IF(SUM($S209:DL209)+DL209>$AD28,$AD28-SUM($S209:DL209),DL209)","v":0},{"$f":"IF(SUM($S209:DM209)+DM209>$AD28,$AD28-SUM($S209:DM209),DM209)","v":0},{"$f":"IF(SUM($S209:DN209)+DN209>$AD28,$AD28-SUM($S209:DN209),DN209)","v":0},{"$f":"IF(SUM($S209:DO209)+DO209>$AD28,$AD28-SUM($S209:DO209),DO209)","v":0},{"$f":"IF(SUM($S209:DP209)+DP209>$AD28,$AD28-SUM($S209:DP209),DP209)","v":0},{"$f":"IF(SUM($S209:DQ209)+DQ209>$AD28,$AD28-SUM($S209:DQ209),DQ209)","v":0},{"$f":"IF(SUM($S209:DR209)+DR209>$AD28,$AD28-SUM($S209:DR209),DR209)","v":0},{"$f":"IF(SUM($S209:DS209)+DS209>$AD28,$AD28-SUM($S209:DS209),DS209)","v":0},{"$f":"IF(SUM($S209:DT209)+DT209>$AD28,$AD28-SUM($S209:DT209),DT209)","v":0},{"$f":"IF(SUM($S209:DU209)+DU209>$AD28,$AD28-SUM($S209:DU209),DU209)","v":0},{"$f":"IF(SUM($S209:DV209)+DV209>$AD28,$AD28-SUM($S209:DV209),DV209)","v":0},{"$f":"IF(SUM($S209:DW209)+DW209>$AD28,$AD28-SUM($S209:DW209),DW209)","v":0},{"$f":"IF(SUM($S209:DX209)+DX209>$AD28,$AD28-SUM($S209:DX209),DX209)","v":0},{"$f":"IF(SUM($S209:DY209)+DY209>$AD28,$AD28-SUM($S209:DY209),DY209)","v":0},{"$f":"IF(SUM($S209:DZ209)+DZ209>$AD28,$AD28-SUM($S209:DZ209),DZ209)","v":0},{"$f":"IF(SUM($S209:EA209)+EA209>$AD28,$AD28-SUM($S209:EA209),EA209)","v":0},{"$f":"IF(SUM($S209:EB209)+EB209>$AD28,$AD28-SUM($S209:EB209),EB209)","v":0},{"$f":"IF(SUM($S209:EC209)+EC209>$AD28,$AD28-SUM($S209:EC209),EC209)","v":0},{"$f":"IF(SUM($S209:ED209)+ED209>$AD28,$AD28-SUM($S209:ED209),ED209)","v":0},{"$f":"IF(SUM($S209:EE209)+EE209>$AD28,$AD28-SUM($S209:EE209),EE209)","v":0},{"$f":"IF(SUM($S209:EF209)+EF209>$AD28,$AD28-SUM($S209:EF209),EF209)","v":0},{"$f":"IF(SUM($S209:EG209)+EG209>$AD28,$AD28-SUM($S209:EG209),EG209)","v":0},{"$f":"IF(SUM($S209:EH209)+EH209>$AD28,$AD28-SUM($S209:EH209),EH209)","v":0},{"$f":"IF(SUM($S209:EI209)+EI209>$AD28,$AD28-SUM($S209:EI209),EI209)","v":0},{"$f":"IF(SUM($S209:EJ209)+EJ209>$AD28,$AD28-SUM($S209:EJ209),EJ209)","v":0},{"$f":"IF(SUM($S209:EK209)+EK209>$AD28,$AD28-SUM($S209:EK209),EK209)","v":0},{"$f":"IF(SUM($S209:EL209)+EL209>$AD28,$AD28-SUM($S209:EL209),EL209)","v":0},{"$f":"IF(SUM($S209:EM209)+EM209>$AD28,$AD28-SUM($S209:EM209),EM209)","v":0},{"$f":"IF(SUM($S209:EN209)+EN209>$AD28,$AD28-SUM($S209:EN209),EN209)","v":0},{"$f":"IF(SUM($S209:EO209)+EO209>$AD28,$AD28-SUM($S209:EO209),EO209)","v":0},{"$f":"IF(SUM($S209:EP209)+EP209>$AD28,$AD28-SUM($S209:EP209),EP209)","v":0},{"$f":"IF(SUM($S209:EQ209)+EQ209>$AD28,$AD28-SUM($S209:EQ209),EQ209)","v":0},{"$f":"IF(SUM($S209:ER209)+ER209>$AD28,$AD28-SUM($S209:ER209),ER209)","v":0},{"$f":"IF(SUM($S209:ES209)+ES209>$AD28,$AD28-SUM($S209:ES209),ES209)","v":0},{"$f":"IF(SUM($S209:ET209)+ET209>$AD28,$AD28-SUM($S209:ET209),ET209)","v":0},{"$f":"IF(SUM($S209:EU209)+EU209>$AD28,$AD28-SUM($S209:EU209),EU209)","v":0},{"$f":"IF(SUM($S209:EV209)+EV209>$AD28,$AD28-SUM($S209:EV209),EV209)","v":0},{"$f":"IF(SUM($S209:EW209)+EW209>$AD28,$AD28-SUM($S209:EW209),EW209)","v":0},{"$f":"IF(SUM($S209:EX209)+EX209>$AD28,$AD28-SUM($S209:EX209),EX209)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.02039575E-3,{"$f":"IF(SUM($S210:AE210)+AE210>$AD29,$AD29-SUM($S210:AE210),AE210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AF210)+AF210>$AD29,$AD29-SUM($S210:AF210),AF210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AG210)+AG210>$AD29,$AD29-SUM($S210:AG210),AG210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AH210)+AH210>$AD29,$AD29-SUM($S210:AH210),AH210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AI210)+AI210>$AD29,$AD29-SUM($S210:AI210),AI210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AJ210)+AJ210>$AD29,$AD29-SUM($S210:AJ210),AJ210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AK210)+AK210>$AD29,$AD29-SUM($S210:AK210),AK210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AL210)+AL210>$AD29,$AD29-SUM($S210:AL210),AL210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AM210)+AM210>$AD29,$AD29-SUM($S210:AM210),AM210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AN210)+AN210>$AD29,$AD29-SUM($S210:AN210),AN210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AO210)+AO210>$AD29,$AD29-SUM($S210:AO210),AO210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AP210)+AP210>$AD29,$AD29-SUM($S210:AP210),AP210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AQ210)+AQ210>$AD29,$AD29-SUM($S210:AQ210),AQ210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AR210)+AR210>$AD29,$AD29-SUM($S210:AR210),AR210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AS210)+AS210>$AD29,$AD29-SUM($S210:AS210),AS210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AT210)+AT210>$AD29,$AD29-SUM($S210:AT210),AT210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AU210)+AU210>$AD29,$AD29-SUM($S210:AU210),AU210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AV210)+AV210>$AD29,$AD29-SUM($S210:AV210),AV210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AW210)+AW210>$AD29,$AD29-SUM($S210:AW210),AW210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AX210)+AX210>$AD29,$AD29-SUM($S210:AX210),AX210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AY210)+AY210>$AD29,$AD29-SUM($S210:AY210),AY210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:AZ210)+AZ210>$AD29,$AD29-SUM($S210:AZ210),AZ210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BA210)+BA210>$AD29,$AD29-SUM($S210:BA210),BA210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BB210)+BB210>$AD29,$AD29-SUM($S210:BB210),BB210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BC210)+BC210>$AD29,$AD29-SUM($S210:BC210),BC210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BD210)+BD210>$AD29,$AD29-SUM($S210:BD210),BD210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BE210)+BE210>$AD29,$AD29-SUM($S210:BE210),BE210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BF210)+BF210>$AD29,$AD29-SUM($S210:BF210),BF210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BG210)+BG210>$AD29,$AD29-SUM($S210:BG210),BG210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BH210)+BH210>$AD29,$AD29-SUM($S210:BH210),BH210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BI210)+BI210>$AD29,$AD29-SUM($S210:BI210),BI210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BJ210)+BJ210>$AD29,$AD29-SUM($S210:BJ210),BJ210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BK210)+BK210>$AD29,$AD29-SUM($S210:BK210),BK210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BL210)+BL210>$AD29,$AD29-SUM($S210:BL210),BL210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BM210)+BM210>$AD29,$AD29-SUM($S210:BM210),BM210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BN210)+BN210>$AD29,$AD29-SUM($S210:BN210),BN210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BO210)+BO210>$AD29,$AD29-SUM($S210:BO210),BO210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BP210)+BP210>$AD29,$AD29-SUM($S210:BP210),BP210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BQ210)+BQ210>$AD29,$AD29-SUM($S210:BQ210),BQ210)","v":2.02039575E-3},{"$f":"IF(SUM($S210:BR210)+BR210>$AD29,$AD29-SUM($S210:BR210),BR210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:BS210)+BS210>$AD29,$AD29-SUM($S210:BS210),BS210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:BT210)+BT210>$AD29,$AD29-SUM($S210:BT210),BT210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:BU210)+BU210>$AD29,$AD29-SUM($S210:BU210),BU210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:BV210)+BV210>$AD29,$AD29-SUM($S210:BV210),BV210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:BW210)+BW210>$AD29,$AD29-SUM($S210:BW210),BW210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:BX210)+BX210>$AD29,$AD29-SUM($S210:BX210),BX210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:BY210)+BY210>$AD29,$AD29-SUM($S210:BY210),BY210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:BZ210)+BZ210>$AD29,$AD29-SUM($S210:BZ210),BZ210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CA210)+CA210>$AD29,$AD29-SUM($S210:CA210),CA210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CB210)+CB210>$AD29,$AD29-SUM($S210:CB210),CB210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CC210)+CC210>$AD29,$AD29-SUM($S210:CC210),CC210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CD210)+CD210>$AD29,$AD29-SUM($S210:CD210),CD210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CE210)+CE210>$AD29,$AD29-SUM($S210:CE210),CE210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CF210)+CF210>$AD29,$AD29-SUM($S210:CF210),CF210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CG210)+CG210>$AD29,$AD29-SUM($S210:CG210),CG210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CH210)+CH210>$AD29,$AD29-SUM($S210:CH210),CH210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CI210)+CI210>$AD29,$AD29-SUM($S210:CI210),CI210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CJ210)+CJ210>$AD29,$AD29-SUM($S210:CJ210),CJ210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CK210)+CK210>$AD29,$AD29-SUM($S210:CK210),CK210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CL210)+CL210>$AD29,$AD29-SUM($S210:CL210),CL210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CM210)+CM210>$AD29,$AD29-SUM($S210:CM210),CM210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CN210)+CN210>$AD29,$AD29-SUM($S210:CN210),CN210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CO210)+CO210>$AD29,$AD29-SUM($S210:CO210),CO210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CP210)+CP210>$AD29,$AD29-SUM($S210:CP210),CP210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CQ210)+CQ210>$AD29,$AD29-SUM($S210:CQ210),CQ210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CR210)+CR210>$AD29,$AD29-SUM($S210:CR210),CR210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CS210)+CS210>$AD29,$AD29-SUM($S210:CS210),CS210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CT210)+CT210>$AD29,$AD29-SUM($S210:CT210),CT210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CU210)+CU210>$AD29,$AD29-SUM($S210:CU210),CU210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CV210)+CV210>$AD29,$AD29-SUM($S210:CV210),CV210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CW210)+CW210>$AD29,$AD29-SUM($S210:CW210),CW210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CX210)+CX210>$AD29,$AD29-SUM($S210:CX210),CX210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CY210)+CY210>$AD29,$AD29-SUM($S210:CY210),CY210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:CZ210)+CZ210>$AD29,$AD29-SUM($S210:CZ210),CZ210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DA210)+DA210>$AD29,$AD29-SUM($S210:DA210),DA210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DB210)+DB210>$AD29,$AD29-SUM($S210:DB210),DB210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DC210)+DC210>$AD29,$AD29-SUM($S210:DC210),DC210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DD210)+DD210>$AD29,$AD29-SUM($S210:DD210),DD210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DE210)+DE210>$AD29,$AD29-SUM($S210:DE210),DE210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DF210)+DF210>$AD29,$AD29-SUM($S210:DF210),DF210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DG210)+DG210>$AD29,$AD29-SUM($S210:DG210),DG210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DH210)+DH210>$AD29,$AD29-SUM($S210:DH210),DH210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DI210)+DI210>$AD29,$AD29-SUM($S210:DI210),DI210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DJ210)+DJ210>$AD29,$AD29-SUM($S210:DJ210),DJ210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DK210)+DK210>$AD29,$AD29-SUM($S210:DK210),DK210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DL210)+DL210>$AD29,$AD29-SUM($S210:DL210),DL210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DM210)+DM210>$AD29,$AD29-SUM($S210:DM210),DM210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DN210)+DN210>$AD29,$AD29-SUM($S210:DN210),DN210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DO210)+DO210>$AD29,$AD29-SUM($S210:DO210),DO210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DP210)+DP210>$AD29,$AD29-SUM($S210:DP210),DP210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DQ210)+DQ210>$AD29,$AD29-SUM($S210:DQ210),DQ210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DR210)+DR210>$AD29,$AD29-SUM($S210:DR210),DR210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DS210)+DS210>$AD29,$AD29-SUM($S210:DS210),DS210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DT210)+DT210>$AD29,$AD29-SUM($S210:DT210),DT210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DU210)+DU210>$AD29,$AD29-SUM($S210:DU210),DU210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DV210)+DV210>$AD29,$AD29-SUM($S210:DV210),DV210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DW210)+DW210>$AD29,$AD29-SUM($S210:DW210),DW210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DX210)+DX210>$AD29,$AD29-SUM($S210:DX210),DX210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DY210)+DY210>$AD29,$AD29-SUM($S210:DY210),DY210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:DZ210)+DZ210>$AD29,$AD29-SUM($S210:DZ210),DZ210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EA210)+EA210>$AD29,$AD29-SUM($S210:EA210),EA210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EB210)+EB210>$AD29,$AD29-SUM($S210:EB210),EB210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EC210)+EC210>$AD29,$AD29-SUM($S210:EC210),EC210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:ED210)+ED210>$AD29,$AD29-SUM($S210:ED210),ED210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EE210)+EE210>$AD29,$AD29-SUM($S210:EE210),EE210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EF210)+EF210>$AD29,$AD29-SUM($S210:EF210),EF210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EG210)+EG210>$AD29,$AD29-SUM($S210:EG210),EG210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EH210)+EH210>$AD29,$AD29-SUM($S210:EH210),EH210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EI210)+EI210>$AD29,$AD29-SUM($S210:EI210),EI210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EJ210)+EJ210>$AD29,$AD29-SUM($S210:EJ210),EJ210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EK210)+EK210>$AD29,$AD29-SUM($S210:EK210),EK210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EL210)+EL210>$AD29,$AD29-SUM($S210:EL210),EL210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EM210)+EM210>$AD29,$AD29-SUM($S210:EM210),EM210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EN210)+EN210>$AD29,$AD29-SUM($S210:EN210),EN210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EO210)+EO210>$AD29,$AD29-SUM($S210:EO210),EO210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EP210)+EP210>$AD29,$AD29-SUM($S210:EP210),EP210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EQ210)+EQ210>$AD29,$AD29-SUM($S210:EQ210),EQ210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:ER210)+ER210>$AD29,$AD29-SUM($S210:ER210),ER210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:ES210)+ES210>$AD29,$AD29-SUM($S210:ES210),ES210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:ET210)+ET210>$AD29,$AD29-SUM($S210:ET210),ET210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EU210)+EU210>$AD29,$AD29-SUM($S210:EU210),EU210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EV210)+EV210>$AD29,$AD29-SUM($S210:EV210),EV210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EW210)+EW210>$AD29,$AD29-SUM($S210:EW210),EW210)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S210:EX210)+EX210>$AD29,$AD29-SUM($S210:EX210),EX210)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  1999 Q4 CAPEX",null,null,null,"Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE22/$F214","v":0},{"$f":"IF(SUM($S214:AF214)+AF214>$AE22,$AE22-SUM($S214:AF214),AF214)","v":0},{"$f":"IF(SUM($S214:AG214)+AG214>$AE22,$AE22-SUM($S214:AG214),AG214)","v":0},{"$f":"IF(SUM($S214:AH214)+AH214>$AE22,$AE22-SUM($S214:AH214),AH214)","v":0},{"$f":"IF(SUM($S214:AI214)+AI214>$AE22,$AE22-SUM($S214:AI214),AI214)","v":0},{"$f":"IF(SUM($S214:AJ214)+AJ214>$AE22,$AE22-SUM($S214:AJ214),AJ214)","v":0},{"$f":"IF(SUM($S214:AK214)+AK214>$AE22,$AE22-SUM($S214:AK214),AK214)","v":0},{"$f":"IF(SUM($S214:AL214)+AL214>$AE22,$AE22-SUM($S214:AL214),AL214)","v":0},{"$f":"IF(SUM($S214:AM214)+AM214>$AE22,$AE22-SUM($S214:AM214),AM214)","v":0},{"$f":"IF(SUM($S214:AN214)+AN214>$AE22,$AE22-SUM($S214:AN214),AN214)","v":0},{"$f":"IF(SUM($S214:AO214)+AO214>$AE22,$AE22-SUM($S214:AO214),AO214)","v":0},{"$f":"IF(SUM($S214:AP214)+AP214>$AE22,$AE22-SUM($S214:AP214),AP214)","v":0},{"$f":"IF(SUM($S214:AQ214)+AQ214>$AE22,$AE22-SUM($S214:AQ214),AQ214)","v":0},{"$f":"IF(SUM($S214:AR214)+AR214>$AE22,$AE22-SUM($S214:AR214),AR214)","v":0},{"$f":"IF(SUM($S214:AS214)+AS214>$AE22,$AE22-SUM($S214:AS214),AS214)","v":0},{"$f":"IF(SUM($S214:AT214)+AT214>$AE22,$AE22-SUM($S214:AT214),AT214)","v":0},{"$f":"IF(SUM($S214:AU214)+AU214>$AE22,$AE22-SUM($S214:AU214),AU214)","v":0},{"$f":"IF(SUM($S214:AV214)+AV214>$AE22,$AE22-SUM($S214:AV214),AV214)","v":0},{"$f":"IF(SUM($S214:AW214)+AW214>$AE22,$AE22-SUM($S214:AW214),AW214)","v":0},{"$f":"IF(SUM($S214:AX214)+AX214>$AE22,$AE22-SUM($S214:AX214),AX214)","v":0},{"$f":"IF(SUM($S214:AY214)+AY214>$AE22,$AE22-SUM($S214:AY214),AY214)","v":0},{"$f":"IF(SUM($S214:AZ214)+AZ214>$AE22,$AE22-SUM($S214:AZ214),AZ214)","v":0},{"$f":"IF(SUM($S214:BA214)+BA214>$AE22,$AE22-SUM($S214:BA214),BA214)","v":0},{"$f":"IF(SUM($S214:BB214)+BB214>$AE22,$AE22-SUM($S214:BB214),BB214)","v":0},{"$f":"IF(SUM($S214:BC214)+BC214>$AE22,$AE22-SUM($S214:BC214),BC214)","v":0},{"$f":"IF(SUM($S214:BD214)+BD214>$AE22,$AE22-SUM($S214:BD214),BD214)","v":0},{"$f":"IF(SUM($S214:BE214)+BE214>$AE22,$AE22-SUM($S214:BE214),BE214)","v":0},{"$f":"IF(SUM($S214:BF214)+BF214>$AE22,$AE22-SUM($S214:BF214),BF214)","v":0},{"$f":"IF(SUM($S214:BG214)+BG214>$AE22,$AE22-SUM($S214:BG214),BG214)","v":0},{"$f":"IF(SUM($S214:BH214)+BH214>$AE22,$AE22-SUM($S214:BH214),BH214)","v":0},{"$f":"IF(SUM($S214:BI214)+BI214>$AE22,$AE22-SUM($S214:BI214),BI214)","v":0},{"$f":"IF(SUM($S214:BJ214)+BJ214>$AE22,$AE22-SUM($S214:BJ214),BJ214)","v":0},{"$f":"IF(SUM($S214:BK214)+BK214>$AE22,$AE22-SUM($S214:BK214),BK214)","v":0},{"$f":"IF(SUM($S214:BL214)+BL214>$AE22,$AE22-SUM($S214:BL214),BL214)","v":0},{"$f":"IF(SUM($S214:BM214)+BM214>$AE22,$AE22-SUM($S214:BM214),BM214)","v":0},{"$f":"IF(SUM($S214:BN214)+BN214>$AE22,$AE22-SUM($S214:BN214),BN214)","v":0},{"$f":"IF(SUM($S214:BO214)+BO214>$AE22,$AE22-SUM($S214:BO214),BO214)","v":0},{"$f":"IF(SUM($S214:BP214)+BP214>$AE22,$AE22-SUM($S214:BP214),BP214)","v":0},{"$f":"IF(SUM($S214:BQ214)+BQ214>$AE22,$AE22-SUM($S214:BQ214),BQ214)","v":0},{"$f":"IF(SUM($S214:BR214)+BR214>$AE22,$AE22-SUM($S214:BR214),BR214)","v":0},{"$f":"IF(SUM($S214:BS214)+BS214>$AE22,$AE22-SUM($S214:BS214),BS214)","v":0},{"$f":"IF(SUM($S214:BT214)+BT214>$AE22,$AE22-SUM($S214:BT214),BT214)","v":0},{"$f":"IF(SUM($S214:BU214)+BU214>$AE22,$AE22-SUM($S214:BU214),BU214)","v":0},{"$f":"IF(SUM($S214:BV214)+BV214>$AE22,$AE22-SUM($S214:BV214),BV214)","v":0},{"$f":"IF(SUM($S214:BW214)+BW214>$AE22,$AE22-SUM($S214:BW214),BW214)","v":0},{"$f":"IF(SUM($S214:BX214)+BX214>$AE22,$AE22-SUM($S214:BX214),BX214)","v":0},{"$f":"IF(SUM($S214:BY214)+BY214>$AE22,$AE22-SUM($S214:BY214),BY214)","v":0},{"$f":"IF(SUM($S214:BZ214)+BZ214>$AE22,$AE22-SUM($S214:BZ214),BZ214)","v":0},{"$f":"IF(SUM($S214:CA214)+CA214>$AE22,$AE22-SUM($S214:CA214),CA214)","v":0},{"$f":"IF(SUM($S214:CB214)+CB214>$AE22,$AE22-SUM($S214:CB214),CB214)","v":0},{"$f":"IF(SUM($S214:CC214)+CC214>$AE22,$AE22-SUM($S214:CC214),CC214)","v":0},{"$f":"IF(SUM($S214:CD214)+CD214>$AE22,$AE22-SUM($S214:CD214),CD214)","v":0},{"$f":"IF(SUM($S214:CE214)+CE214>$AE22,$AE22-SUM($S214:CE214),CE214)","v":0},{"$f":"IF(SUM($S214:CF214)+CF214>$AE22,$AE22-SUM($S214:CF214),CF214)","v":0},{"$f":"IF(SUM($S214:CG214)+CG214>$AE22,$AE22-SUM($S214:CG214),CG214)","v":0},{"$f":"IF(SUM($S214:CH214)+CH214>$AE22,$AE22-SUM($S214:CH214),CH214)","v":0},{"$f":"IF(SUM($S214:CI214)+CI214>$AE22,$AE22-SUM($S214:CI214),CI214)","v":0},{"$f":"IF(SUM($S214:CJ214)+CJ214>$AE22,$AE22-SUM($S214:CJ214),CJ214)","v":0},{"$f":"IF(SUM($S214:CK214)+CK214>$AE22,$AE22-SUM($S214:CK214),CK214)","v":0},{"$f":"IF(SUM($S214:CL214)+CL214>$AE22,$AE22-SUM($S214:CL214),CL214)","v":0},{"$f":"IF(SUM($S214:CM214)+CM214>$AE22,$AE22-SUM($S214:CM214),CM214)","v":0},{"$f":"IF(SUM($S214:CN214)+CN214>$AE22,$AE22-SUM($S214:CN214),CN214)","v":0},{"$f":"IF(SUM($S214:CO214)+CO214>$AE22,$AE22-SUM($S214:CO214),CO214)","v":0},{"$f":"IF(SUM($S214:CP214)+CP214>$AE22,$AE22-SUM($S214:CP214),CP214)","v":0},{"$f":"IF(SUM($S214:CQ214)+CQ214>$AE22,$AE22-SUM($S214:CQ214),CQ214)","v":0},{"$f":"IF(SUM($S214:CR214)+CR214>$AE22,$AE22-SUM($S214:CR214),CR214)","v":0},{"$f":"IF(SUM($S214:CS214)+CS214>$AE22,$AE22-SUM($S214:CS214),CS214)","v":0},{"$f":"IF(SUM($S214:CT214)+CT214>$AE22,$AE22-SUM($S214:CT214),CT214)","v":0},{"$f":"IF(SUM($S214:CU214)+CU214>$AE22,$AE22-SUM($S214:CU214),CU214)","v":0},{"$f":"IF(SUM($S214:CV214)+CV214>$AE22,$AE22-SUM($S214:CV214),CV214)","v":0},{"$f":"IF(SUM($S214:CW214)+CW214>$AE22,$AE22-SUM($S214:CW214),CW214)","v":0},{"$f":"IF(SUM($S214:CX214)+CX214>$AE22,$AE22-SUM($S214:CX214),CX214)","v":0},{"$f":"IF(SUM($S214:CY214)+CY214>$AE22,$AE22-SUM($S214:CY214),CY214)","v":0},{"$f":"IF(SUM($S214:CZ214)+CZ214>$AE22,$AE22-SUM($S214:CZ214),CZ214)","v":0},{"$f":"IF(SUM($S214:DA214)+DA214>$AE22,$AE22-SUM($S214:DA214),DA214)","v":0},{"$f":"IF(SUM($S214:DB214)+DB214>$AE22,$AE22-SUM($S214:DB214),DB214)","v":0},{"$f":"IF(SUM($S214:DC214)+DC214>$AE22,$AE22-SUM($S214:DC214),DC214)","v":0},{"$f":"IF(SUM($S214:DD214)+DD214>$AE22,$AE22-SUM($S214:DD214),DD214)","v":0},{"$f":"IF(SUM($S214:DE214)+DE214>$AE22,$AE22-SUM($S214:DE214),DE214)","v":0},{"$f":"IF(SUM($S214:DF214)+DF214>$AE22,$AE22-SUM($S214:DF214),DF214)","v":0},{"$f":"IF(SUM($S214:DG214)+DG214>$AE22,$AE22-SUM($S214:DG214),DG214)","v":0},{"$f":"IF(SUM($S214:DH214)+DH214>$AE22,$AE22-SUM($S214:DH214),DH214)","v":0},{"$f":"IF(SUM($S214:DI214)+DI214>$AE22,$AE22-SUM($S214:DI214),DI214)","v":0},{"$f":"IF(SUM($S214:DJ214)+DJ214>$AE22,$AE22-SUM($S214:DJ214),DJ214)","v":0},{"$f":"IF(SUM($S214:DK214)+DK214>$AE22,$AE22-SUM($S214:DK214),DK214)","v":0},{"$f":"IF(SUM($S214:DL214)+DL214>$AE22,$AE22-SUM($S214:DL214),DL214)","v":0},{"$f":"IF(SUM($S214:DM214)+DM214>$AE22,$AE22-SUM($S214:DM214),DM214)","v":0},{"$f":"IF(SUM($S214:DN214)+DN214>$AE22,$AE22-SUM($S214:DN214),DN214)","v":0},{"$f":"IF(SUM($S214:DO214)+DO214>$AE22,$AE22-SUM($S214:DO214),DO214)","v":0},{"$f":"IF(SUM($S214:DP214)+DP214>$AE22,$AE22-SUM($S214:DP214),DP214)","v":0},{"$f":"IF(SUM($S214:DQ214)+DQ214>$AE22,$AE22-SUM($S214:DQ214),DQ214)","v":0},{"$f":"IF(SUM($S214:DR214)+DR214>$AE22,$AE22-SUM($S214:DR214),DR214)","v":0},{"$f":"IF(SUM($S214:DS214)+DS214>$AE22,$AE22-SUM($S214:DS214),DS214)","v":0},{"$f":"IF(SUM($S214:DT214)+DT214>$AE22,$AE22-SUM($S214:DT214),DT214)","v":0},{"$f":"IF(SUM($S214:DU214)+DU214>$AE22,$AE22-SUM($S214:DU214),DU214)","v":0},{"$f":"IF(SUM($S214:DV214)+DV214>$AE22,$AE22-SUM($S214:DV214),DV214)","v":0},{"$f":"IF(SUM($S214:DW214)+DW214>$AE22,$AE22-SUM($S214:DW214),DW214)","v":0},{"$f":"IF(SUM($S214:DX214)+DX214>$AE22,$AE22-SUM($S214:DX214),DX214)","v":0},{"$f":"IF(SUM($S214:DY214)+DY214>$AE22,$AE22-SUM($S214:DY214),DY214)","v":0},{"$f":"IF(SUM($S214:DZ214)+DZ214>$AE22,$AE22-SUM($S214:DZ214),DZ214)","v":0},{"$f":"IF(SUM($S214:EA214)+EA214>$AE22,$AE22-SUM($S214:EA214),EA214)","v":0},{"$f":"IF(SUM($S214:EB214)+EB214>$AE22,$AE22-SUM($S214:EB214),EB214)","v":0},{"$f":"IF(SUM($S214:EC214)+EC214>$AE22,$AE22-SUM($S214:EC214),EC214)","v":0},{"$f":"IF(SUM($S214:ED214)+ED214>$AE22,$AE22-SUM($S214:ED214),ED214)","v":0},{"$f":"IF(SUM($S214:EE214)+EE214>$AE22,$AE22-SUM($S214:EE214),EE214)","v":0},{"$f":"IF(SUM($S214:EF214)+EF214>$AE22,$AE22-SUM($S214:EF214),EF214)","v":0},{"$f":"IF(SUM($S214:EG214)+EG214>$AE22,$AE22-SUM($S214:EG214),EG214)","v":0},{"$f":"IF(SUM($S214:EH214)+EH214>$AE22,$AE22-SUM($S214:EH214),EH214)","v":0},{"$f":"IF(SUM($S214:EI214)+EI214>$AE22,$AE22-SUM($S214:EI214),EI214)","v":0},{"$f":"IF(SUM($S214:EJ214)+EJ214>$AE22,$AE22-SUM($S214:EJ214),EJ214)","v":0},{"$f":"IF(SUM($S214:EK214)+EK214>$AE22,$AE22-SUM($S214:EK214),EK214)","v":0},{"$f":"IF(SUM($S214:EL214)+EL214>$AE22,$AE22-SUM($S214:EL214),EL214)","v":0},{"$f":"IF(SUM($S214:EM214)+EM214>$AE22,$AE22-SUM($S214:EM214),EM214)","v":0},{"$f":"IF(SUM($S214:EN214)+EN214>$AE22,$AE22-SUM($S214:EN214),EN214)","v":0},{"$f":"IF(SUM($S214:EO214)+EO214>$AE22,$AE22-SUM($S214:EO214),EO214)","v":0},{"$f":"IF(SUM($S214:EP214)+EP214>$AE22,$AE22-SUM($S214:EP214),EP214)","v":0},{"$f":"IF(SUM($S214:EQ214)+EQ214>$AE22,$AE22-SUM($S214:EQ214),EQ214)","v":0},{"$f":"IF(SUM($S214:ER214)+ER214>$AE22,$AE22-SUM($S214:ER214),ER214)","v":0},{"$f":"IF(SUM($S214:ES214)+ES214>$AE22,$AE22-SUM($S214:ES214),ES214)","v":0},{"$f":"IF(SUM($S214:ET214)+ET214>$AE22,$AE22-SUM($S214:ET214),ET214)","v":0},{"$f":"IF(SUM($S214:EU214)+EU214>$AE22,$AE22-SUM($S214:EU214),EU214)","v":0},{"$f":"IF(SUM($S214:EV214)+EV214>$AE22,$AE22-SUM($S214:EV214),EV214)","v":0},{"$f":"IF(SUM($S214:EW214)+EW214>$AE22,$AE22-SUM($S214:EW214),EW214)","v":0},{"$f":"IF(SUM($S214:EX214)+EX214>$AE22,$AE22-SUM($S214:EX214),EX214)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S215:AF215)+AF215>$AE23,$AE23-SUM($S215:AF215),AF215)","v":0},{"$f":"IF(SUM($S215:AG215)+AG215>$AE23,$AE23-SUM($S215:AG215),AG215)","v":0},{"$f":"IF(SUM($S215:AH215)+AH215>$AE23,$AE23-SUM($S215:AH215),AH215)","v":0},{"$f":"IF(SUM($S215:AI215)+AI215>$AE23,$AE23-SUM($S215:AI215),AI215)","v":0},{"$f":"IF(SUM($S215:AJ215)+AJ215>$AE23,$AE23-SUM($S215:AJ215),AJ215)","v":0},{"$f":"IF(SUM($S215:AK215)+AK215>$AE23,$AE23-SUM($S215:AK215),AK215)","v":0},{"$f":"IF(SUM($S215:AL215)+AL215>$AE23,$AE23-SUM($S215:AL215),AL215)","v":0},{"$f":"IF(SUM($S215:AM215)+AM215>$AE23,$AE23-SUM($S215:AM215),AM215)","v":0},{"$f":"IF(SUM($S215:AN215)+AN215>$AE23,$AE23-SUM($S215:AN215),AN215)","v":0},{"$f":"IF(SUM($S215:AO215)+AO215>$AE23,$AE23-SUM($S215:AO215),AO215)","v":0},{"$f":"IF(SUM($S215:AP215)+AP215>$AE23,$AE23-SUM($S215:AP215),AP215)","v":0},{"$f":"IF(SUM($S215:AQ215)+AQ215>$AE23,$AE23-SUM($S215:AQ215),AQ215)","v":0},{"$f":"IF(SUM($S215:AR215)+AR215>$AE23,$AE23-SUM($S215:AR215),AR215)","v":0},{"$f":"IF(SUM($S215:AS215)+AS215>$AE23,$AE23-SUM($S215:AS215),AS215)","v":0},{"$f":"IF(SUM($S215:AT215)+AT215>$AE23,$AE23-SUM($S215:AT215),AT215)","v":0},{"$f":"IF(SUM($S215:AU215)+AU215>$AE23,$AE23-SUM($S215:AU215),AU215)","v":0},{"$f":"IF(SUM($S215:AV215)+AV215>$AE23,$AE23-SUM($S215:AV215),AV215)","v":0},{"$f":"IF(SUM($S215:AW215)+AW215>$AE23,$AE23-SUM($S215:AW215),AW215)","v":0},{"$f":"IF(SUM($S215:AX215)+AX215>$AE23,$AE23-SUM($S215:AX215),AX215)","v":0},{"$f":"IF(SUM($S215:AY215)+AY215>$AE23,$AE23-SUM($S215:AY215),AY215)","v":0},{"$f":"IF(SUM($S215:AZ215)+AZ215>$AE23,$AE23-SUM($S215:AZ215),AZ215)","v":0},{"$f":"IF(SUM($S215:BA215)+BA215>$AE23,$AE23-SUM($S215:BA215),BA215)","v":0},{"$f":"IF(SUM($S215:BB215)+BB215>$AE23,$AE23-SUM($S215:BB215),BB215)","v":0},{"$f":"IF(SUM($S215:BC215)+BC215>$AE23,$AE23-SUM($S215:BC215),BC215)","v":0},{"$f":"IF(SUM($S215:BD215)+BD215>$AE23,$AE23-SUM($S215:BD215),BD215)","v":0},{"$f":"IF(SUM($S215:BE215)+BE215>$AE23,$AE23-SUM($S215:BE215),BE215)","v":0},{"$f":"IF(SUM($S215:BF215)+BF215>$AE23,$AE23-SUM($S215:BF215),BF215)","v":0},{"$f":"IF(SUM($S215:BG215)+BG215>$AE23,$AE23-SUM($S215:BG215),BG215)","v":0},{"$f":"IF(SUM($S215:BH215)+BH215>$AE23,$AE23-SUM($S215:BH215),BH215)","v":0},{"$f":"IF(SUM($S215:BI215)+BI215>$AE23,$AE23-SUM($S215:BI215),BI215)","v":0},{"$f":"IF(SUM($S215:BJ215)+BJ215>$AE23,$AE23-SUM($S215:BJ215),BJ215)","v":0},{"$f":"IF(SUM($S215:BK215)+BK215>$AE23,$AE23-SUM($S215:BK215),BK215)","v":0},{"$f":"IF(SUM($S215:BL215)+BL215>$AE23,$AE23-SUM($S215:BL215),BL215)","v":0},{"$f":"IF(SUM($S215:BM215)+BM215>$AE23,$AE23-SUM($S215:BM215),BM215)","v":0},{"$f":"IF(SUM($S215:BN215)+BN215>$AE23,$AE23-SUM($S215:BN215),BN215)","v":0},{"$f":"IF(SUM($S215:BO215)+BO215>$AE23,$AE23-SUM($S215:BO215),BO215)","v":0},{"$f":"IF(SUM($S215:BP215)+BP215>$AE23,$AE23-SUM($S215:BP215),BP215)","v":0},{"$f":"IF(SUM($S215:BQ215)+BQ215>$AE23,$AE23-SUM($S215:BQ215),BQ215)","v":0},{"$f":"IF(SUM($S215:BR215)+BR215>$AE23,$AE23-SUM($S215:BR215),BR215)","v":0},{"$f":"IF(SUM($S215:BS215)+BS215>$AE23,$AE23-SUM($S215:BS215),BS215)","v":0},{"$f":"IF(SUM($S215:BT215)+BT215>$AE23,$AE23-SUM($S215:BT215),BT215)","v":0},{"$f":"IF(SUM($S215:BU215)+BU215>$AE23,$AE23-SUM($S215:BU215),BU215)","v":0},{"$f":"IF(SUM($S215:BV215)+BV215>$AE23,$AE23-SUM($S215:BV215),BV215)","v":0},{"$f":"IF(SUM($S215:BW215)+BW215>$AE23,$AE23-SUM($S215:BW215),BW215)","v":0},{"$f":"IF(SUM($S215:BX215)+BX215>$AE23,$AE23-SUM($S215:BX215),BX215)","v":0},{"$f":"IF(SUM($S215:BY215)+BY215>$AE23,$AE23-SUM($S215:BY215),BY215)","v":0},{"$f":"IF(SUM($S215:BZ215)+BZ215>$AE23,$AE23-SUM($S215:BZ215),BZ215)","v":0},{"$f":"IF(SUM($S215:CA215)+CA215>$AE23,$AE23-SUM($S215:CA215),CA215)","v":0},{"$f":"IF(SUM($S215:CB215)+CB215>$AE23,$AE23-SUM($S215:CB215),CB215)","v":0},{"$f":"IF(SUM($S215:CC215)+CC215>$AE23,$AE23-SUM($S215:CC215),CC215)","v":0},{"$f":"IF(SUM($S215:CD215)+CD215>$AE23,$AE23-SUM($S215:CD215),CD215)","v":0},{"$f":"IF(SUM($S215:CE215)+CE215>$AE23,$AE23-SUM($S215:CE215),CE215)","v":0},{"$f":"IF(SUM($S215:CF215)+CF215>$AE23,$AE23-SUM($S215:CF215),CF215)","v":0},{"$f":"IF(SUM($S215:CG215)+CG215>$AE23,$AE23-SUM($S215:CG215),CG215)","v":0},{"$f":"IF(SUM($S215:CH215)+CH215>$AE23,$AE23-SUM($S215:CH215),CH215)","v":0},{"$f":"IF(SUM($S215:CI215)+CI215>$AE23,$AE23-SUM($S215:CI215),CI215)","v":0},{"$f":"IF(SUM($S215:CJ215)+CJ215>$AE23,$AE23-SUM($S215:CJ215),CJ215)","v":0},{"$f":"IF(SUM($S215:CK215)+CK215>$AE23,$AE23-SUM($S215:CK215),CK215)","v":0},{"$f":"IF(SUM($S215:CL215)+CL215>$AE23,$AE23-SUM($S215:CL215),CL215)","v":0},{"$f":"IF(SUM($S215:CM215)+CM215>$AE23,$AE23-SUM($S215:CM215),CM215)","v":0},{"$f":"IF(SUM($S215:CN215)+CN215>$AE23,$AE23-SUM($S215:CN215),CN215)","v":0},{"$f":"IF(SUM($S215:CO215)+CO215>$AE23,$AE23-SUM($S215:CO215),CO215)","v":0},{"$f":"IF(SUM($S215:CP215)+CP215>$AE23,$AE23-SUM($S215:CP215),CP215)","v":0},{"$f":"IF(SUM($S215:CQ215)+CQ215>$AE23,$AE23-SUM($S215:CQ215),CQ215)","v":0},{"$f":"IF(SUM($S215:CR215)+CR215>$AE23,$AE23-SUM($S215:CR215),CR215)","v":0},{"$f":"IF(SUM($S215:CS215)+CS215>$AE23,$AE23-SUM($S215:CS215),CS215)","v":0},{"$f":"IF(SUM($S215:CT215)+CT215>$AE23,$AE23-SUM($S215:CT215),CT215)","v":0},{"$f":"IF(SUM($S215:CU215)+CU215>$AE23,$AE23-SUM($S215:CU215),CU215)","v":0},{"$f":"IF(SUM($S215:CV215)+CV215>$AE23,$AE23-SUM($S215:CV215),CV215)","v":0},{"$f":"IF(SUM($S215:CW215)+CW215>$AE23,$AE23-SUM($S215:CW215),CW215)","v":0},{"$f":"IF(SUM($S215:CX215)+CX215>$AE23,$AE23-SUM($S215:CX215),CX215)","v":0},{"$f":"IF(SUM($S215:CY215)+CY215>$AE23,$AE23-SUM($S215:CY215),CY215)","v":0},{"$f":"IF(SUM($S215:CZ215)+CZ215>$AE23,$AE23-SUM($S215:CZ215),CZ215)","v":0},{"$f":"IF(SUM($S215:DA215)+DA215>$AE23,$AE23-SUM($S215:DA215),DA215)","v":0},{"$f":"IF(SUM($S215:DB215)+DB215>$AE23,$AE23-SUM($S215:DB215),DB215)","v":0},{"$f":"IF(SUM($S215:DC215)+DC215>$AE23,$AE23-SUM($S215:DC215),DC215)","v":0},{"$f":"IF(SUM($S215:DD215)+DD215>$AE23,$AE23-SUM($S215:DD215),DD215)","v":0},{"$f":"IF(SUM($S215:DE215)+DE215>$AE23,$AE23-SUM($S215:DE215),DE215)","v":0},{"$f":"IF(SUM($S215:DF215)+DF215>$AE23,$AE23-SUM($S215:DF215),DF215)","v":0},{"$f":"IF(SUM($S215:DG215)+DG215>$AE23,$AE23-SUM($S215:DG215),DG215)","v":0},{"$f":"IF(SUM($S215:DH215)+DH215>$AE23,$AE23-SUM($S215:DH215),DH215)","v":0},{"$f":"IF(SUM($S215:DI215)+DI215>$AE23,$AE23-SUM($S215:DI215),DI215)","v":0},{"$f":"IF(SUM($S215:DJ215)+DJ215>$AE23,$AE23-SUM($S215:DJ215),DJ215)","v":0},{"$f":"IF(SUM($S215:DK215)+DK215>$AE23,$AE23-SUM($S215:DK215),DK215)","v":0},{"$f":"IF(SUM($S215:DL215)+DL215>$AE23,$AE23-SUM($S215:DL215),DL215)","v":0},{"$f":"IF(SUM($S215:DM215)+DM215>$AE23,$AE23-SUM($S215:DM215),DM215)","v":0},{"$f":"IF(SUM($S215:DN215)+DN215>$AE23,$AE23-SUM($S215:DN215),DN215)","v":0},{"$f":"IF(SUM($S215:DO215)+DO215>$AE23,$AE23-SUM($S215:DO215),DO215)","v":0},{"$f":"IF(SUM($S215:DP215)+DP215>$AE23,$AE23-SUM($S215:DP215),DP215)","v":0},{"$f":"IF(SUM($S215:DQ215)+DQ215>$AE23,$AE23-SUM($S215:DQ215),DQ215)","v":0},{"$f":"IF(SUM($S215:DR215)+DR215>$AE23,$AE23-SUM($S215:DR215),DR215)","v":0},{"$f":"IF(SUM($S215:DS215)+DS215>$AE23,$AE23-SUM($S215:DS215),DS215)","v":0},{"$f":"IF(SUM($S215:DT215)+DT215>$AE23,$AE23-SUM($S215:DT215),DT215)","v":0},{"$f":"IF(SUM($S215:DU215)+DU215>$AE23,$AE23-SUM($S215:DU215),DU215)","v":0},{"$f":"IF(SUM($S215:DV215)+DV215>$AE23,$AE23-SUM($S215:DV215),DV215)","v":0},{"$f":"IF(SUM($S215:DW215)+DW215>$AE23,$AE23-SUM($S215:DW215),DW215)","v":0},{"$f":"IF(SUM($S215:DX215)+DX215>$AE23,$AE23-SUM($S215:DX215),DX215)","v":0},{"$f":"IF(SUM($S215:DY215)+DY215>$AE23,$AE23-SUM($S215:DY215),DY215)","v":0},{"$f":"IF(SUM($S215:DZ215)+DZ215>$AE23,$AE23-SUM($S215:DZ215),DZ215)","v":0},{"$f":"IF(SUM($S215:EA215)+EA215>$AE23,$AE23-SUM($S215:EA215),EA215)","v":0},{"$f":"IF(SUM($S215:EB215)+EB215>$AE23,$AE23-SUM($S215:EB215),EB215)","v":0},{"$f":"IF(SUM($S215:EC215)+EC215>$AE23,$AE23-SUM($S215:EC215),EC215)","v":0},{"$f":"IF(SUM($S215:ED215)+ED215>$AE23,$AE23-SUM($S215:ED215),ED215)","v":0},{"$f":"IF(SUM($S215:EE215)+EE215>$AE23,$AE23-SUM($S215:EE215),EE215)","v":0},{"$f":"IF(SUM($S215:EF215)+EF215>$AE23,$AE23-SUM($S215:EF215),EF215)","v":0},{"$f":"IF(SUM($S215:EG215)+EG215>$AE23,$AE23-SUM($S215:EG215),EG215)","v":0},{"$f":"IF(SUM($S215:EH215)+EH215>$AE23,$AE23-SUM($S215:EH215),EH215)","v":0},{"$f":"IF(SUM($S215:EI215)+EI215>$AE23,$AE23-SUM($S215:EI215),EI215)","v":0},{"$f":"IF(SUM($S215:EJ215)+EJ215>$AE23,$AE23-SUM($S215:EJ215),EJ215)","v":0},{"$f":"IF(SUM($S215:EK215)+EK215>$AE23,$AE23-SUM($S215:EK215),EK215)","v":0},{"$f":"IF(SUM($S215:EL215)+EL215>$AE23,$AE23-SUM($S215:EL215),EL215)","v":0},{"$f":"IF(SUM($S215:EM215)+EM215>$AE23,$AE23-SUM($S215:EM215),EM215)","v":0},{"$f":"IF(SUM($S215:EN215)+EN215>$AE23,$AE23-SUM($S215:EN215),EN215)","v":0},{"$f":"IF(SUM($S215:EO215)+EO215>$AE23,$AE23-SUM($S215:EO215),EO215)","v":0},{"$f":"IF(SUM($S215:EP215)+EP215>$AE23,$AE23-SUM($S215:EP215),EP215)","v":0},{"$f":"IF(SUM($S215:EQ215)+EQ215>$AE23,$AE23-SUM($S215:EQ215),EQ215)","v":0},{"$f":"IF(SUM($S215:ER215)+ER215>$AE23,$AE23-SUM($S215:ER215),ER215)","v":0},{"$f":"IF(SUM($S215:ES215)+ES215>$AE23,$AE23-SUM($S215:ES215),ES215)","v":0},{"$f":"IF(SUM($S215:ET215)+ET215>$AE23,$AE23-SUM($S215:ET215),ET215)","v":0},{"$f":"IF(SUM($S215:EU215)+EU215>$AE23,$AE23-SUM($S215:EU215),EU215)","v":0},{"$f":"IF(SUM($S215:EV215)+EV215>$AE23,$AE23-SUM($S215:EV215),EV215)","v":0},{"$f":"IF(SUM($S215:EW215)+EW215>$AE23,$AE23-SUM($S215:EW215),EW215)","v":0},{"$f":"IF(SUM($S215:EX215)+EX215>$AE23,$AE23-SUM($S215:EX215),EX215)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1576124999999999E-5,{"$f":"IF(SUM($S216:AF216)+AF216>$AE24,$AE24-SUM($S216:AF216),AF216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AG216)+AG216>$AE24,$AE24-SUM($S216:AG216),AG216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AH216)+AH216>$AE24,$AE24-SUM($S216:AH216),AH216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AI216)+AI216>$AE24,$AE24-SUM($S216:AI216),AI216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AJ216)+AJ216>$AE24,$AE24-SUM($S216:AJ216),AJ216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AK216)+AK216>$AE24,$AE24-SUM($S216:AK216),AK216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AL216)+AL216>$AE24,$AE24-SUM($S216:AL216),AL216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AM216)+AM216>$AE24,$AE24-SUM($S216:AM216),AM216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AN216)+AN216>$AE24,$AE24-SUM($S216:AN216),AN216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AO216)+AO216>$AE24,$AE24-SUM($S216:AO216),AO216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AP216)+AP216>$AE24,$AE24-SUM($S216:AP216),AP216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AQ216)+AQ216>$AE24,$AE24-SUM($S216:AQ216),AQ216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AR216)+AR216>$AE24,$AE24-SUM($S216:AR216),AR216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AS216)+AS216>$AE24,$AE24-SUM($S216:AS216),AS216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AT216)+AT216>$AE24,$AE24-SUM($S216:AT216),AT216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AU216)+AU216>$AE24,$AE24-SUM($S216:AU216),AU216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AV216)+AV216>$AE24,$AE24-SUM($S216:AV216),AV216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AW216)+AW216>$AE24,$AE24-SUM($S216:AW216),AW216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AX216)+AX216>$AE24,$AE24-SUM($S216:AX216),AX216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AY216)+AY216>$AE24,$AE24-SUM($S216:AY216),AY216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:AZ216)+AZ216>$AE24,$AE24-SUM($S216:AZ216),AZ216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BA216)+BA216>$AE24,$AE24-SUM($S216:BA216),BA216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BB216)+BB216>$AE24,$AE24-SUM($S216:BB216),BB216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BC216)+BC216>$AE24,$AE24-SUM($S216:BC216),BC216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BD216)+BD216>$AE24,$AE24-SUM($S216:BD216),BD216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BE216)+BE216>$AE24,$AE24-SUM($S216:BE216),BE216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BF216)+BF216>$AE24,$AE24-SUM($S216:BF216),BF216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BG216)+BG216>$AE24,$AE24-SUM($S216:BG216),BG216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BH216)+BH216>$AE24,$AE24-SUM($S216:BH216),BH216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BI216)+BI216>$AE24,$AE24-SUM($S216:BI216),BI216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BJ216)+BJ216>$AE24,$AE24-SUM($S216:BJ216),BJ216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BK216)+BK216>$AE24,$AE24-SUM($S216:BK216),BK216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BL216)+BL216>$AE24,$AE24-SUM($S216:BL216),BL216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BM216)+BM216>$AE24,$AE24-SUM($S216:BM216),BM216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BN216)+BN216>$AE24,$AE24-SUM($S216:BN216),BN216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BO216)+BO216>$AE24,$AE24-SUM($S216:BO216),BO216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BP216)+BP216>$AE24,$AE24-SUM($S216:BP216),BP216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BQ216)+BQ216>$AE24,$AE24-SUM($S216:BQ216),BQ216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BR216)+BR216>$AE24,$AE24-SUM($S216:BR216),BR216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BS216)+BS216>$AE24,$AE24-SUM($S216:BS216),BS216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BT216)+BT216>$AE24,$AE24-SUM($S216:BT216),BT216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BU216)+BU216>$AE24,$AE24-SUM($S216:BU216),BU216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BV216)+BV216>$AE24,$AE24-SUM($S216:BV216),BV216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BW216)+BW216>$AE24,$AE24-SUM($S216:BW216),BW216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BX216)+BX216>$AE24,$AE24-SUM($S216:BX216),BX216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BY216)+BY216>$AE24,$AE24-SUM($S216:BY216),BY216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:BZ216)+BZ216>$AE24,$AE24-SUM($S216:BZ216),BZ216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CA216)+CA216>$AE24,$AE24-SUM($S216:CA216),CA216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CB216)+CB216>$AE24,$AE24-SUM($S216:CB216),CB216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CC216)+CC216>$AE24,$AE24-SUM($S216:CC216),CC216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CD216)+CD216>$AE24,$AE24-SUM($S216:CD216),CD216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CE216)+CE216>$AE24,$AE24-SUM($S216:CE216),CE216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CF216)+CF216>$AE24,$AE24-SUM($S216:CF216),CF216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CG216)+CG216>$AE24,$AE24-SUM($S216:CG216),CG216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CH216)+CH216>$AE24,$AE24-SUM($S216:CH216),CH216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CI216)+CI216>$AE24,$AE24-SUM($S216:CI216),CI216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CJ216)+CJ216>$AE24,$AE24-SUM($S216:CJ216),CJ216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CK216)+CK216>$AE24,$AE24-SUM($S216:CK216),CK216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CL216)+CL216>$AE24,$AE24-SUM($S216:CL216),CL216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CM216)+CM216>$AE24,$AE24-SUM($S216:CM216),CM216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CN216)+CN216>$AE24,$AE24-SUM($S216:CN216),CN216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CO216)+CO216>$AE24,$AE24-SUM($S216:CO216),CO216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CP216)+CP216>$AE24,$AE24-SUM($S216:CP216),CP216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CQ216)+CQ216>$AE24,$AE24-SUM($S216:CQ216),CQ216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CR216)+CR216>$AE24,$AE24-SUM($S216:CR216),CR216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CS216)+CS216>$AE24,$AE24-SUM($S216:CS216),CS216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CT216)+CT216>$AE24,$AE24-SUM($S216:CT216),CT216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CU216)+CU216>$AE24,$AE24-SUM($S216:CU216),CU216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CV216)+CV216>$AE24,$AE24-SUM($S216:CV216),CV216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CW216)+CW216>$AE24,$AE24-SUM($S216:CW216),CW216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CX216)+CX216>$AE24,$AE24-SUM($S216:CX216),CX216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CY216)+CY216>$AE24,$AE24-SUM($S216:CY216),CY216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:CZ216)+CZ216>$AE24,$AE24-SUM($S216:CZ216),CZ216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:DA216)+DA216>$AE24,$AE24-SUM($S216:DA216),DA216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:DB216)+DB216>$AE24,$AE24-SUM($S216:DB216),DB216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:DC216)+DC216>$AE24,$AE24-SUM($S216:DC216),DC216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:DD216)+DD216>$AE24,$AE24-SUM($S216:DD216),DD216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:DE216)+DE216>$AE24,$AE24-SUM($S216:DE216),DE216)","v":3.1576124999999999E-5},{"$f":"IF(SUM($S216:DF216)+DF216>$AE24,$AE24-SUM($S216:DF216),DF216)","v":3.1576124999994903E-5},{"$f":"IF(SUM($S216:DG216)+DG216>$AE24,$AE24-SUM($S216:DG216),DG216)","v":0},{"$f":"IF(SUM($S216:DH216)+DH216>$AE24,$AE24-SUM($S216:DH216),DH216)","v":0},{"$f":"IF(SUM($S216:DI216)+DI216>$AE24,$AE24-SUM($S216:DI216),DI216)","v":0},{"$f":"IF(SUM($S216:DJ216)+DJ216>$AE24,$AE24-SUM($S216:DJ216),DJ216)","v":0},{"$f":"IF(SUM($S216:DK216)+DK216>$AE24,$AE24-SUM($S216:DK216),DK216)","v":0},{"$f":"IF(SUM($S216:DL216)+DL216>$AE24,$AE24-SUM($S216:DL216),DL216)","v":0},{"$f":"IF(SUM($S216:DM216)+DM216>$AE24,$AE24-SUM($S216:DM216),DM216)","v":0},{"$f":"IF(SUM($S216:DN216)+DN216>$AE24,$AE24-SUM($S216:DN216),DN216)","v":0},{"$f":"IF(SUM($S216:DO216)+DO216>$AE24,$AE24-SUM($S216:DO216),DO216)","v":0},{"$f":"IF(SUM($S216:DP216)+DP216>$AE24,$AE24-SUM($S216:DP216),DP216)","v":0},{"$f":"IF(SUM($S216:DQ216)+DQ216>$AE24,$AE24-SUM($S216:DQ216),DQ216)","v":0},{"$f":"IF(SUM($S216:DR216)+DR216>$AE24,$AE24-SUM($S216:DR216),DR216)","v":0},{"$f":"IF(SUM($S216:DS216)+DS216>$AE24,$AE24-SUM($S216:DS216),DS216)","v":0},{"$f":"IF(SUM($S216:DT216)+DT216>$AE24,$AE24-SUM($S216:DT216),DT216)","v":0},{"$f":"IF(SUM($S216:DU216)+DU216>$AE24,$AE24-SUM($S216:DU216),DU216)","v":0},{"$f":"IF(SUM($S216:DV216)+DV216>$AE24,$AE24-SUM($S216:DV216),DV216)","v":0},{"$f":"IF(SUM($S216:DW216)+DW216>$AE24,$AE24-SUM($S216:DW216),DW216)","v":0},{"$f":"IF(SUM($S216:DX216)+DX216>$AE24,$AE24-SUM($S216:DX216),DX216)","v":0},{"$f":"IF(SUM($S216:DY216)+DY216>$AE24,$AE24-SUM($S216:DY216),DY216)","v":0},{"$f":"IF(SUM($S216:DZ216)+DZ216>$AE24,$AE24-SUM($S216:DZ216),DZ216)","v":0},{"$f":"IF(SUM($S216:EA216)+EA216>$AE24,$AE24-SUM($S216:EA216),EA216)","v":0},{"$f":"IF(SUM($S216:EB216)+EB216>$AE24,$AE24-SUM($S216:EB216),EB216)","v":0},{"$f":"IF(SUM($S216:EC216)+EC216>$AE24,$AE24-SUM($S216:EC216),EC216)","v":0},{"$f":"IF(SUM($S216:ED216)+ED216>$AE24,$AE24-SUM($S216:ED216),ED216)","v":0},{"$f":"IF(SUM($S216:EE216)+EE216>$AE24,$AE24-SUM($S216:EE216),EE216)","v":0},{"$f":"IF(SUM($S216:EF216)+EF216>$AE24,$AE24-SUM($S216:EF216),EF216)","v":0},{"$f":"IF(SUM($S216:EG216)+EG216>$AE24,$AE24-SUM($S216:EG216),EG216)","v":0},{"$f":"IF(SUM($S216:EH216)+EH216>$AE24,$AE24-SUM($S216:EH216),EH216)","v":0},{"$f":"IF(SUM($S216:EI216)+EI216>$AE24,$AE24-SUM($S216:EI216),EI216)","v":0},{"$f":"IF(SUM($S216:EJ216)+EJ216>$AE24,$AE24-SUM($S216:EJ216),EJ216)","v":0},{"$f":"IF(SUM($S216:EK216)+EK216>$AE24,$AE24-SUM($S216:EK216),EK216)","v":0},{"$f":"IF(SUM($S216:EL216)+EL216>$AE24,$AE24-SUM($S216:EL216),EL216)","v":0},{"$f":"IF(SUM($S216:EM216)+EM216>$AE24,$AE24-SUM($S216:EM216),EM216)","v":0},{"$f":"IF(SUM($S216:EN216)+EN216>$AE24,$AE24-SUM($S216:EN216),EN216)","v":0},{"$f":"IF(SUM($S216:EO216)+EO216>$AE24,$AE24-SUM($S216:EO216),EO216)","v":0},{"$f":"IF(SUM($S216:EP216)+EP216>$AE24,$AE24-SUM($S216:EP216),EP216)","v":0},{"$f":"IF(SUM($S216:EQ216)+EQ216>$AE24,$AE24-SUM($S216:EQ216),EQ216)","v":0},{"$f":"IF(SUM($S216:ER216)+ER216>$AE24,$AE24-SUM($S216:ER216),ER216)","v":0},{"$f":"IF(SUM($S216:ES216)+ES216>$AE24,$AE24-SUM($S216:ES216),ES216)","v":0},{"$f":"IF(SUM($S216:ET216)+ET216>$AE24,$AE24-SUM($S216:ET216),ET216)","v":0},{"$f":"IF(SUM($S216:EU216)+EU216>$AE24,$AE24-SUM($S216:EU216),EU216)","v":0},{"$f":"IF(SUM($S216:EV216)+EV216>$AE24,$AE24-SUM($S216:EV216),EV216)","v":0},{"$f":"IF(SUM($S216:EW216)+EW216>$AE24,$AE24-SUM($S216:EW216),EW216)","v":0},{"$f":"IF(SUM($S216:EX216)+EX216>$AE24,$AE24-SUM($S216:EX216),EX216)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6979874999999995E-5,{"$f":"IF(SUM($S217:AF217)+AF217>$AE25,$AE25-SUM($S217:AF217),AF217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AG217)+AG217>$AE25,$AE25-SUM($S217:AG217),AG217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AH217)+AH217>$AE25,$AE25-SUM($S217:AH217),AH217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AI217)+AI217>$AE25,$AE25-SUM($S217:AI217),AI217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AJ217)+AJ217>$AE25,$AE25-SUM($S217:AJ217),AJ217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AK217)+AK217>$AE25,$AE25-SUM($S217:AK217),AK217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AL217)+AL217>$AE25,$AE25-SUM($S217:AL217),AL217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AM217)+AM217>$AE25,$AE25-SUM($S217:AM217),AM217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AN217)+AN217>$AE25,$AE25-SUM($S217:AN217),AN217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AO217)+AO217>$AE25,$AE25-SUM($S217:AO217),AO217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AP217)+AP217>$AE25,$AE25-SUM($S217:AP217),AP217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AQ217)+AQ217>$AE25,$AE25-SUM($S217:AQ217),AQ217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AR217)+AR217>$AE25,$AE25-SUM($S217:AR217),AR217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AS217)+AS217>$AE25,$AE25-SUM($S217:AS217),AS217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AT217)+AT217>$AE25,$AE25-SUM($S217:AT217),AT217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AU217)+AU217>$AE25,$AE25-SUM($S217:AU217),AU217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AV217)+AV217>$AE25,$AE25-SUM($S217:AV217),AV217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AW217)+AW217>$AE25,$AE25-SUM($S217:AW217),AW217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AX217)+AX217>$AE25,$AE25-SUM($S217:AX217),AX217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AY217)+AY217>$AE25,$AE25-SUM($S217:AY217),AY217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:AZ217)+AZ217>$AE25,$AE25-SUM($S217:AZ217),AZ217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BA217)+BA217>$AE25,$AE25-SUM($S217:BA217),BA217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BB217)+BB217>$AE25,$AE25-SUM($S217:BB217),BB217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BC217)+BC217>$AE25,$AE25-SUM($S217:BC217),BC217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BD217)+BD217>$AE25,$AE25-SUM($S217:BD217),BD217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BE217)+BE217>$AE25,$AE25-SUM($S217:BE217),BE217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BF217)+BF217>$AE25,$AE25-SUM($S217:BF217),BF217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BG217)+BG217>$AE25,$AE25-SUM($S217:BG217),BG217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BH217)+BH217>$AE25,$AE25-SUM($S217:BH217),BH217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BI217)+BI217>$AE25,$AE25-SUM($S217:BI217),BI217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BJ217)+BJ217>$AE25,$AE25-SUM($S217:BJ217),BJ217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BK217)+BK217>$AE25,$AE25-SUM($S217:BK217),BK217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BL217)+BL217>$AE25,$AE25-SUM($S217:BL217),BL217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BM217)+BM217>$AE25,$AE25-SUM($S217:BM217),BM217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BN217)+BN217>$AE25,$AE25-SUM($S217:BN217),BN217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BO217)+BO217>$AE25,$AE25-SUM($S217:BO217),BO217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BP217)+BP217>$AE25,$AE25-SUM($S217:BP217),BP217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BQ217)+BQ217>$AE25,$AE25-SUM($S217:BQ217),BQ217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BR217)+BR217>$AE25,$AE25-SUM($S217:BR217),BR217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BS217)+BS217>$AE25,$AE25-SUM($S217:BS217),BS217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BT217)+BT217>$AE25,$AE25-SUM($S217:BT217),BT217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BU217)+BU217>$AE25,$AE25-SUM($S217:BU217),BU217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BV217)+BV217>$AE25,$AE25-SUM($S217:BV217),BV217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BW217)+BW217>$AE25,$AE25-SUM($S217:BW217),BW217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BX217)+BX217>$AE25,$AE25-SUM($S217:BX217),BX217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BY217)+BY217>$AE25,$AE25-SUM($S217:BY217),BY217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:BZ217)+BZ217>$AE25,$AE25-SUM($S217:BZ217),BZ217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CA217)+CA217>$AE25,$AE25-SUM($S217:CA217),CA217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CB217)+CB217>$AE25,$AE25-SUM($S217:CB217),CB217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CC217)+CC217>$AE25,$AE25-SUM($S217:CC217),CC217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CD217)+CD217>$AE25,$AE25-SUM($S217:CD217),CD217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CE217)+CE217>$AE25,$AE25-SUM($S217:CE217),CE217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CF217)+CF217>$AE25,$AE25-SUM($S217:CF217),CF217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CG217)+CG217>$AE25,$AE25-SUM($S217:CG217),CG217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CH217)+CH217>$AE25,$AE25-SUM($S217:CH217),CH217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CI217)+CI217>$AE25,$AE25-SUM($S217:CI217),CI217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CJ217)+CJ217>$AE25,$AE25-SUM($S217:CJ217),CJ217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CK217)+CK217>$AE25,$AE25-SUM($S217:CK217),CK217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CL217)+CL217>$AE25,$AE25-SUM($S217:CL217),CL217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CM217)+CM217>$AE25,$AE25-SUM($S217:CM217),CM217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CN217)+CN217>$AE25,$AE25-SUM($S217:CN217),CN217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CO217)+CO217>$AE25,$AE25-SUM($S217:CO217),CO217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CP217)+CP217>$AE25,$AE25-SUM($S217:CP217),CP217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CQ217)+CQ217>$AE25,$AE25-SUM($S217:CQ217),CQ217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CR217)+CR217>$AE25,$AE25-SUM($S217:CR217),CR217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CS217)+CS217>$AE25,$AE25-SUM($S217:CS217),CS217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CT217)+CT217>$AE25,$AE25-SUM($S217:CT217),CT217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CU217)+CU217>$AE25,$AE25-SUM($S217:CU217),CU217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CV217)+CV217>$AE25,$AE25-SUM($S217:CV217),CV217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CW217)+CW217>$AE25,$AE25-SUM($S217:CW217),CW217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CX217)+CX217>$AE25,$AE25-SUM($S217:CX217),CX217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CY217)+CY217>$AE25,$AE25-SUM($S217:CY217),CY217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:CZ217)+CZ217>$AE25,$AE25-SUM($S217:CZ217),CZ217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:DA217)+DA217>$AE25,$AE25-SUM($S217:DA217),DA217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:DB217)+DB217>$AE25,$AE25-SUM($S217:DB217),DB217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:DC217)+DC217>$AE25,$AE25-SUM($S217:DC217),DC217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:DD217)+DD217>$AE25,$AE25-SUM($S217:DD217),DD217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:DE217)+DE217>$AE25,$AE25-SUM($S217:DE217),DE217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:DF217)+DF217>$AE25,$AE25-SUM($S217:DF217),DF217)","v":8.6979874999999995E-5},{"$f":"IF(SUM($S217:DG217)+DG217>$AE25,$AE25-SUM($S217:DG217),DG217)","v":1.3877787807814457E-17},{"$f":"IF(SUM($S217:DH217)+DH217>$AE25,$AE25-SUM($S217:DH217),DH217)","v":0},{"$f":"IF(SUM($S217:DI217)+DI217>$AE25,$AE25-SUM($S217:DI217),DI217)","v":0},{"$f":"IF(SUM($S217:DJ217)+DJ217>$AE25,$AE25-SUM($S217:DJ217),DJ217)","v":0},{"$f":"IF(SUM($S217:DK217)+DK217>$AE25,$AE25-SUM($S217:DK217),DK217)","v":0},{"$f":"IF(SUM($S217:DL217)+DL217>$AE25,$AE25-SUM($S217:DL217),DL217)","v":0},{"$f":"IF(SUM($S217:DM217)+DM217>$AE25,$AE25-SUM($S217:DM217),DM217)","v":0},{"$f":"IF(SUM($S217:DN217)+DN217>$AE25,$AE25-SUM($S217:DN217),DN217)","v":0},{"$f":"IF(SUM($S217:DO217)+DO217>$AE25,$AE25-SUM($S217:DO217),DO217)","v":0},{"$f":"IF(SUM($S217:DP217)+DP217>$AE25,$AE25-SUM($S217:DP217),DP217)","v":0},{"$f":"IF(SUM($S217:DQ217)+DQ217>$AE25,$AE25-SUM($S217:DQ217),DQ217)","v":0},{"$f":"IF(SUM($S217:DR217)+DR217>$AE25,$AE25-SUM($S217:DR217),DR217)","v":0},{"$f":"IF(SUM($S217:DS217)+DS217>$AE25,$AE25-SUM($S217:DS217),DS217)","v":0},{"$f":"IF(SUM($S217:DT217)+DT217>$AE25,$AE25-SUM($S217:DT217),DT217)","v":0},{"$f":"IF(SUM($S217:DU217)+DU217>$AE25,$AE25-SUM($S217:DU217),DU217)","v":0},{"$f":"IF(SUM($S217:DV217)+DV217>$AE25,$AE25-SUM($S217:DV217),DV217)","v":0},{"$f":"IF(SUM($S217:DW217)+DW217>$AE25,$AE25-SUM($S217:DW217),DW217)","v":0},{"$f":"IF(SUM($S217:DX217)+DX217>$AE25,$AE25-SUM($S217:DX217),DX217)","v":0},{"$f":"IF(SUM($S217:DY217)+DY217>$AE25,$AE25-SUM($S217:DY217),DY217)","v":0},{"$f":"IF(SUM($S217:DZ217)+DZ217>$AE25,$AE25-SUM($S217:DZ217),DZ217)","v":0},{"$f":"IF(SUM($S217:EA217)+EA217>$AE25,$AE25-SUM($S217:EA217),EA217)","v":0},{"$f":"IF(SUM($S217:EB217)+EB217>$AE25,$AE25-SUM($S217:EB217),EB217)","v":0},{"$f":"IF(SUM($S217:EC217)+EC217>$AE25,$AE25-SUM($S217:EC217),EC217)","v":0},{"$f":"IF(SUM($S217:ED217)+ED217>$AE25,$AE25-SUM($S217:ED217),ED217)","v":0},{"$f":"IF(SUM($S217:EE217)+EE217>$AE25,$AE25-SUM($S217:EE217),EE217)","v":0},{"$f":"IF(SUM($S217:EF217)+EF217>$AE25,$AE25-SUM($S217:EF217),EF217)","v":0},{"$f":"IF(SUM($S217:EG217)+EG217>$AE25,$AE25-SUM($S217:EG217),EG217)","v":0},{"$f":"IF(SUM($S217:EH217)+EH217>$AE25,$AE25-SUM($S217:EH217),EH217)","v":0},{"$f":"IF(SUM($S217:EI217)+EI217>$AE25,$AE25-SUM($S217:EI217),EI217)","v":0},{"$f":"IF(SUM($S217:EJ217)+EJ217>$AE25,$AE25-SUM($S217:EJ217),EJ217)","v":0},{"$f":"IF(SUM($S217:EK217)+EK217>$AE25,$AE25-SUM($S217:EK217),EK217)","v":0},{"$f":"IF(SUM($S217:EL217)+EL217>$AE25,$AE25-SUM($S217:EL217),EL217)","v":0},{"$f":"IF(SUM($S217:EM217)+EM217>$AE25,$AE25-SUM($S217:EM217),EM217)","v":0},{"$f":"IF(SUM($S217:EN217)+EN217>$AE25,$AE25-SUM($S217:EN217),EN217)","v":0},{"$f":"IF(SUM($S217:EO217)+EO217>$AE25,$AE25-SUM($S217:EO217),EO217)","v":0},{"$f":"IF(SUM($S217:EP217)+EP217>$AE25,$AE25-SUM($S217:EP217),EP217)","v":0},{"$f":"IF(SUM($S217:EQ217)+EQ217>$AE25,$AE25-SUM($S217:EQ217),EQ217)","v":0},{"$f":"IF(SUM($S217:ER217)+ER217>$AE25,$AE25-SUM($S217:ER217),ER217)","v":0},{"$f":"IF(SUM($S217:ES217)+ES217>$AE25,$AE25-SUM($S217:ES217),ES217)","v":0},{"$f":"IF(SUM($S217:ET217)+ET217>$AE25,$AE25-SUM($S217:ET217),ET217)","v":0},{"$f":"IF(SUM($S217:EU217)+EU217>$AE25,$AE25-SUM($S217:EU217),EU217)","v":0},{"$f":"IF(SUM($S217:EV217)+EV217>$AE25,$AE25-SUM($S217:EV217),EV217)","v":0},{"$f":"IF(SUM($S217:EW217)+EW217>$AE25,$AE25-SUM($S217:EW217),EW217)","v":0},{"$f":"IF(SUM($S217:EX217)+EX217>$AE25,$AE25-SUM($S217:EX217),EX217)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4412499999999999E-4,{"$f":"IF(SUM($S218:AF218)+AF218>$AE26,$AE26-SUM($S218:AF218),AF218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AG218)+AG218>$AE26,$AE26-SUM($S218:AG218),AG218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AH218)+AH218>$AE26,$AE26-SUM($S218:AH218),AH218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AI218)+AI218>$AE26,$AE26-SUM($S218:AI218),AI218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AJ218)+AJ218>$AE26,$AE26-SUM($S218:AJ218),AJ218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AK218)+AK218>$AE26,$AE26-SUM($S218:AK218),AK218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AL218)+AL218>$AE26,$AE26-SUM($S218:AL218),AL218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AM218)+AM218>$AE26,$AE26-SUM($S218:AM218),AM218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AN218)+AN218>$AE26,$AE26-SUM($S218:AN218),AN218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AO218)+AO218>$AE26,$AE26-SUM($S218:AO218),AO218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AP218)+AP218>$AE26,$AE26-SUM($S218:AP218),AP218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AQ218)+AQ218>$AE26,$AE26-SUM($S218:AQ218),AQ218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AR218)+AR218>$AE26,$AE26-SUM($S218:AR218),AR218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AS218)+AS218>$AE26,$AE26-SUM($S218:AS218),AS218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AT218)+AT218>$AE26,$AE26-SUM($S218:AT218),AT218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AU218)+AU218>$AE26,$AE26-SUM($S218:AU218),AU218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AV218)+AV218>$AE26,$AE26-SUM($S218:AV218),AV218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AW218)+AW218>$AE26,$AE26-SUM($S218:AW218),AW218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AX218)+AX218>$AE26,$AE26-SUM($S218:AX218),AX218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AY218)+AY218>$AE26,$AE26-SUM($S218:AY218),AY218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:AZ218)+AZ218>$AE26,$AE26-SUM($S218:AZ218),AZ218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BA218)+BA218>$AE26,$AE26-SUM($S218:BA218),BA218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BB218)+BB218>$AE26,$AE26-SUM($S218:BB218),BB218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BC218)+BC218>$AE26,$AE26-SUM($S218:BC218),BC218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BD218)+BD218>$AE26,$AE26-SUM($S218:BD218),BD218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BE218)+BE218>$AE26,$AE26-SUM($S218:BE218),BE218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BF218)+BF218>$AE26,$AE26-SUM($S218:BF218),BF218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BG218)+BG218>$AE26,$AE26-SUM($S218:BG218),BG218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BH218)+BH218>$AE26,$AE26-SUM($S218:BH218),BH218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BI218)+BI218>$AE26,$AE26-SUM($S218:BI218),BI218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BJ218)+BJ218>$AE26,$AE26-SUM($S218:BJ218),BJ218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BK218)+BK218>$AE26,$AE26-SUM($S218:BK218),BK218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BL218)+BL218>$AE26,$AE26-SUM($S218:BL218),BL218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BM218)+BM218>$AE26,$AE26-SUM($S218:BM218),BM218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BN218)+BN218>$AE26,$AE26-SUM($S218:BN218),BN218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BO218)+BO218>$AE26,$AE26-SUM($S218:BO218),BO218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BP218)+BP218>$AE26,$AE26-SUM($S218:BP218),BP218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BQ218)+BQ218>$AE26,$AE26-SUM($S218:BQ218),BQ218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BR218)+BR218>$AE26,$AE26-SUM($S218:BR218),BR218)","v":1.4412499999999999E-4},{"$f":"IF(SUM($S218:BS218)+BS218>$AE26,$AE26-SUM($S218:BS218),BS218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:BT218)+BT218>$AE26,$AE26-SUM($S218:BT218),BT218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:BU218)+BU218>$AE26,$AE26-SUM($S218:BU218),BU218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:BV218)+BV218>$AE26,$AE26-SUM($S218:BV218),BV218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:BW218)+BW218>$AE26,$AE26-SUM($S218:BW218),BW218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:BX218)+BX218>$AE26,$AE26-SUM($S218:BX218),BX218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:BY218)+BY218>$AE26,$AE26-SUM($S218:BY218),BY218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:BZ218)+BZ218>$AE26,$AE26-SUM($S218:BZ218),BZ218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CA218)+CA218>$AE26,$AE26-SUM($S218:CA218),CA218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CB218)+CB218>$AE26,$AE26-SUM($S218:CB218),CB218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CC218)+CC218>$AE26,$AE26-SUM($S218:CC218),CC218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CD218)+CD218>$AE26,$AE26-SUM($S218:CD218),CD218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CE218)+CE218>$AE26,$AE26-SUM($S218:CE218),CE218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CF218)+CF218>$AE26,$AE26-SUM($S218:CF218),CF218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CG218)+CG218>$AE26,$AE26-SUM($S218:CG218),CG218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CH218)+CH218>$AE26,$AE26-SUM($S218:CH218),CH218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CI218)+CI218>$AE26,$AE26-SUM($S218:CI218),CI218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CJ218)+CJ218>$AE26,$AE26-SUM($S218:CJ218),CJ218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CK218)+CK218>$AE26,$AE26-SUM($S218:CK218),CK218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CL218)+CL218>$AE26,$AE26-SUM($S218:CL218),CL218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CM218)+CM218>$AE26,$AE26-SUM($S218:CM218),CM218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CN218)+CN218>$AE26,$AE26-SUM($S218:CN218),CN218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CO218)+CO218>$AE26,$AE26-SUM($S218:CO218),CO218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CP218)+CP218>$AE26,$AE26-SUM($S218:CP218),CP218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CQ218)+CQ218>$AE26,$AE26-SUM($S218:CQ218),CQ218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CR218)+CR218>$AE26,$AE26-SUM($S218:CR218),CR218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CS218)+CS218>$AE26,$AE26-SUM($S218:CS218),CS218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CT218)+CT218>$AE26,$AE26-SUM($S218:CT218),CT218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CU218)+CU218>$AE26,$AE26-SUM($S218:CU218),CU218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CV218)+CV218>$AE26,$AE26-SUM($S218:CV218),CV218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CW218)+CW218>$AE26,$AE26-SUM($S218:CW218),CW218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CX218)+CX218>$AE26,$AE26-SUM($S218:CX218),CX218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CY218)+CY218>$AE26,$AE26-SUM($S218:CY218),CY218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:CZ218)+CZ218>$AE26,$AE26-SUM($S218:CZ218),CZ218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DA218)+DA218>$AE26,$AE26-SUM($S218:DA218),DA218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DB218)+DB218>$AE26,$AE26-SUM($S218:DB218),DB218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DC218)+DC218>$AE26,$AE26-SUM($S218:DC218),DC218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DD218)+DD218>$AE26,$AE26-SUM($S218:DD218),DD218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DE218)+DE218>$AE26,$AE26-SUM($S218:DE218),DE218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DF218)+DF218>$AE26,$AE26-SUM($S218:DF218),DF218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DG218)+DG218>$AE26,$AE26-SUM($S218:DG218),DG218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DH218)+DH218>$AE26,$AE26-SUM($S218:DH218),DH218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DI218)+DI218>$AE26,$AE26-SUM($S218:DI218),DI218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DJ218)+DJ218>$AE26,$AE26-SUM($S218:DJ218),DJ218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DK218)+DK218>$AE26,$AE26-SUM($S218:DK218),DK218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DL218)+DL218>$AE26,$AE26-SUM($S218:DL218),DL218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DM218)+DM218>$AE26,$AE26-SUM($S218:DM218),DM218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DN218)+DN218>$AE26,$AE26-SUM($S218:DN218),DN218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DO218)+DO218>$AE26,$AE26-SUM($S218:DO218),DO218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DP218)+DP218>$AE26,$AE26-SUM($S218:DP218),DP218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DQ218)+DQ218>$AE26,$AE26-SUM($S218:DQ218),DQ218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DR218)+DR218>$AE26,$AE26-SUM($S218:DR218),DR218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DS218)+DS218>$AE26,$AE26-SUM($S218:DS218),DS218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DT218)+DT218>$AE26,$AE26-SUM($S218:DT218),DT218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DU218)+DU218>$AE26,$AE26-SUM($S218:DU218),DU218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DV218)+DV218>$AE26,$AE26-SUM($S218:DV218),DV218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DW218)+DW218>$AE26,$AE26-SUM($S218:DW218),DW218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DX218)+DX218>$AE26,$AE26-SUM($S218:DX218),DX218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DY218)+DY218>$AE26,$AE26-SUM($S218:DY218),DY218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:DZ218)+DZ218>$AE26,$AE26-SUM($S218:DZ218),DZ218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EA218)+EA218>$AE26,$AE26-SUM($S218:EA218),EA218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EB218)+EB218>$AE26,$AE26-SUM($S218:EB218),EB218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EC218)+EC218>$AE26,$AE26-SUM($S218:EC218),EC218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:ED218)+ED218>$AE26,$AE26-SUM($S218:ED218),ED218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EE218)+EE218>$AE26,$AE26-SUM($S218:EE218),EE218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EF218)+EF218>$AE26,$AE26-SUM($S218:EF218),EF218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EG218)+EG218>$AE26,$AE26-SUM($S218:EG218),EG218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EH218)+EH218>$AE26,$AE26-SUM($S218:EH218),EH218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EI218)+EI218>$AE26,$AE26-SUM($S218:EI218),EI218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EJ218)+EJ218>$AE26,$AE26-SUM($S218:EJ218),EJ218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EK218)+EK218>$AE26,$AE26-SUM($S218:EK218),EK218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EL218)+EL218>$AE26,$AE26-SUM($S218:EL218),EL218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EM218)+EM218>$AE26,$AE26-SUM($S218:EM218),EM218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EN218)+EN218>$AE26,$AE26-SUM($S218:EN218),EN218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EO218)+EO218>$AE26,$AE26-SUM($S218:EO218),EO218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EP218)+EP218>$AE26,$AE26-SUM($S218:EP218),EP218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EQ218)+EQ218>$AE26,$AE26-SUM($S218:EQ218),EQ218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:ER218)+ER218>$AE26,$AE26-SUM($S218:ER218),ER218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:ES218)+ES218>$AE26,$AE26-SUM($S218:ES218),ES218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:ET218)+ET218>$AE26,$AE26-SUM($S218:ET218),ET218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EU218)+EU218>$AE26,$AE26-SUM($S218:EU218),EU218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EV218)+EV218>$AE26,$AE26-SUM($S218:EV218),EV218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EW218)+EW218>$AE26,$AE26-SUM($S218:EW218),EW218)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($S218:EX218)+EX218>$AE26,$AE26-SUM($S218:EX218),EX218)","v":-3.4694469519536142E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S219:AF219)+AF219>$AE27,$AE27-SUM($S219:AF219),AF219)","v":0},{"$f":"IF(SUM($S219:AG219)+AG219>$AE27,$AE27-SUM($S219:AG219),AG219)","v":0},{"$f":"IF(SUM($S219:AH219)+AH219>$AE27,$AE27-SUM($S219:AH219),AH219)","v":0},{"$f":"IF(SUM($S219:AI219)+AI219>$AE27,$AE27-SUM($S219:AI219),AI219)","v":0},{"$f":"IF(SUM($S219:AJ219)+AJ219>$AE27,$AE27-SUM($S219:AJ219),AJ219)","v":0},{"$f":"IF(SUM($S219:AK219)+AK219>$AE27,$AE27-SUM($S219:AK219),AK219)","v":0},{"$f":"IF(SUM($S219:AL219)+AL219>$AE27,$AE27-SUM($S219:AL219),AL219)","v":0},{"$f":"IF(SUM($S219:AM219)+AM219>$AE27,$AE27-SUM($S219:AM219),AM219)","v":0},{"$f":"IF(SUM($S219:AN219)+AN219>$AE27,$AE27-SUM($S219:AN219),AN219)","v":0},{"$f":"IF(SUM($S219:AO219)+AO219>$AE27,$AE27-SUM($S219:AO219),AO219)","v":0},{"$f":"IF(SUM($S219:AP219)+AP219>$AE27,$AE27-SUM($S219:AP219),AP219)","v":0},{"$f":"IF(SUM($S219:AQ219)+AQ219>$AE27,$AE27-SUM($S219:AQ219),AQ219)","v":0},{"$f":"IF(SUM($S219:AR219)+AR219>$AE27,$AE27-SUM($S219:AR219),AR219)","v":0},{"$f":"IF(SUM($S219:AS219)+AS219>$AE27,$AE27-SUM($S219:AS219),AS219)","v":0},{"$f":"IF(SUM($S219:AT219)+AT219>$AE27,$AE27-SUM($S219:AT219),AT219)","v":0},{"$f":"IF(SUM($S219:AU219)+AU219>$AE27,$AE27-SUM($S219:AU219),AU219)","v":0},{"$f":"IF(SUM($S219:AV219)+AV219>$AE27,$AE27-SUM($S219:AV219),AV219)","v":0},{"$f":"IF(SUM($S219:AW219)+AW219>$AE27,$AE27-SUM($S219:AW219),AW219)","v":0},{"$f":"IF(SUM($S219:AX219)+AX219>$AE27,$AE27-SUM($S219:AX219),AX219)","v":0},{"$f":"IF(SUM($S219:AY219)+AY219>$AE27,$AE27-SUM($S219:AY219),AY219)","v":0},{"$f":"IF(SUM($S219:AZ219)+AZ219>$AE27,$AE27-SUM($S219:AZ219),AZ219)","v":0},{"$f":"IF(SUM($S219:BA219)+BA219>$AE27,$AE27-SUM($S219:BA219),BA219)","v":0},{"$f":"IF(SUM($S219:BB219)+BB219>$AE27,$AE27-SUM($S219:BB219),BB219)","v":0},{"$f":"IF(SUM($S219:BC219)+BC219>$AE27,$AE27-SUM($S219:BC219),BC219)","v":0},{"$f":"IF(SUM($S219:BD219)+BD219>$AE27,$AE27-SUM($S219:BD219),BD219)","v":0},{"$f":"IF(SUM($S219:BE219)+BE219>$AE27,$AE27-SUM($S219:BE219),BE219)","v":0},{"$f":"IF(SUM($S219:BF219)+BF219>$AE27,$AE27-SUM($S219:BF219),BF219)","v":0},{"$f":"IF(SUM($S219:BG219)+BG219>$AE27,$AE27-SUM($S219:BG219),BG219)","v":0},{"$f":"IF(SUM($S219:BH219)+BH219>$AE27,$AE27-SUM($S219:BH219),BH219)","v":0},{"$f":"IF(SUM($S219:BI219)+BI219>$AE27,$AE27-SUM($S219:BI219),BI219)","v":0},{"$f":"IF(SUM($S219:BJ219)+BJ219>$AE27,$AE27-SUM($S219:BJ219),BJ219)","v":0},{"$f":"IF(SUM($S219:BK219)+BK219>$AE27,$AE27-SUM($S219:BK219),BK219)","v":0},{"$f":"IF(SUM($S219:BL219)+BL219>$AE27,$AE27-SUM($S219:BL219),BL219)","v":0},{"$f":"IF(SUM($S219:BM219)+BM219>$AE27,$AE27-SUM($S219:BM219),BM219)","v":0},{"$f":"IF(SUM($S219:BN219)+BN219>$AE27,$AE27-SUM($S219:BN219),BN219)","v":0},{"$f":"IF(SUM($S219:BO219)+BO219>$AE27,$AE27-SUM($S219:BO219),BO219)","v":0},{"$f":"IF(SUM($S219:BP219)+BP219>$AE27,$AE27-SUM($S219:BP219),BP219)","v":0},{"$f":"IF(SUM($S219:BQ219)+BQ219>$AE27,$AE27-SUM($S219:BQ219),BQ219)","v":0},{"$f":"IF(SUM($S219:BR219)+BR219>$AE27,$AE27-SUM($S219:BR219),BR219)","v":0},{"$f":"IF(SUM($S219:BS219)+BS219>$AE27,$AE27-SUM($S219:BS219),BS219)","v":0},{"$f":"IF(SUM($S219:BT219)+BT219>$AE27,$AE27-SUM($S219:BT219),BT219)","v":0},{"$f":"IF(SUM($S219:BU219)+BU219>$AE27,$AE27-SUM($S219:BU219),BU219)","v":0},{"$f":"IF(SUM($S219:BV219)+BV219>$AE27,$AE27-SUM($S219:BV219),BV219)","v":0},{"$f":"IF(SUM($S219:BW219)+BW219>$AE27,$AE27-SUM($S219:BW219),BW219)","v":0},{"$f":"IF(SUM($S219:BX219)+BX219>$AE27,$AE27-SUM($S219:BX219),BX219)","v":0},{"$f":"IF(SUM($S219:BY219)+BY219>$AE27,$AE27-SUM($S219:BY219),BY219)","v":0},{"$f":"IF(SUM($S219:BZ219)+BZ219>$AE27,$AE27-SUM($S219:BZ219),BZ219)","v":0},{"$f":"IF(SUM($S219:CA219)+CA219>$AE27,$AE27-SUM($S219:CA219),CA219)","v":0},{"$f":"IF(SUM($S219:CB219)+CB219>$AE27,$AE27-SUM($S219:CB219),CB219)","v":0},{"$f":"IF(SUM($S219:CC219)+CC219>$AE27,$AE27-SUM($S219:CC219),CC219)","v":0},{"$f":"IF(SUM($S219:CD219)+CD219>$AE27,$AE27-SUM($S219:CD219),CD219)","v":0},{"$f":"IF(SUM($S219:CE219)+CE219>$AE27,$AE27-SUM($S219:CE219),CE219)","v":0},{"$f":"IF(SUM($S219:CF219)+CF219>$AE27,$AE27-SUM($S219:CF219),CF219)","v":0},{"$f":"IF(SUM($S219:CG219)+CG219>$AE27,$AE27-SUM($S219:CG219),CG219)","v":0},{"$f":"IF(SUM($S219:CH219)+CH219>$AE27,$AE27-SUM($S219:CH219),CH219)","v":0},{"$f":"IF(SUM($S219:CI219)+CI219>$AE27,$AE27-SUM($S219:CI219),CI219)","v":0},{"$f":"IF(SUM($S219:CJ219)+CJ219>$AE27,$AE27-SUM($S219:CJ219),CJ219)","v":0},{"$f":"IF(SUM($S219:CK219)+CK219>$AE27,$AE27-SUM($S219:CK219),CK219)","v":0},{"$f":"IF(SUM($S219:CL219)+CL219>$AE27,$AE27-SUM($S219:CL219),CL219)","v":0},{"$f":"IF(SUM($S219:CM219)+CM219>$AE27,$AE27-SUM($S219:CM219),CM219)","v":0},{"$f":"IF(SUM($S219:CN219)+CN219>$AE27,$AE27-SUM($S219:CN219),CN219)","v":0},{"$f":"IF(SUM($S219:CO219)+CO219>$AE27,$AE27-SUM($S219:CO219),CO219)","v":0},{"$f":"IF(SUM($S219:CP219)+CP219>$AE27,$AE27-SUM($S219:CP219),CP219)","v":0},{"$f":"IF(SUM($S219:CQ219)+CQ219>$AE27,$AE27-SUM($S219:CQ219),CQ219)","v":0},{"$f":"IF(SUM($S219:CR219)+CR219>$AE27,$AE27-SUM($S219:CR219),CR219)","v":0},{"$f":"IF(SUM($S219:CS219)+CS219>$AE27,$AE27-SUM($S219:CS219),CS219)","v":0},{"$f":"IF(SUM($S219:CT219)+CT219>$AE27,$AE27-SUM($S219:CT219),CT219)","v":0},{"$f":"IF(SUM($S219:CU219)+CU219>$AE27,$AE27-SUM($S219:CU219),CU219)","v":0},{"$f":"IF(SUM($S219:CV219)+CV219>$AE27,$AE27-SUM($S219:CV219),CV219)","v":0},{"$f":"IF(SUM($S219:CW219)+CW219>$AE27,$AE27-SUM($S219:CW219),CW219)","v":0},{"$f":"IF(SUM($S219:CX219)+CX219>$AE27,$AE27-SUM($S219:CX219),CX219)","v":0},{"$f":"IF(SUM($S219:CY219)+CY219>$AE27,$AE27-SUM($S219:CY219),CY219)","v":0},{"$f":"IF(SUM($S219:CZ219)+CZ219>$AE27,$AE27-SUM($S219:CZ219),CZ219)","v":0},{"$f":"IF(SUM($S219:DA219)+DA219>$AE27,$AE27-SUM($S219:DA219),DA219)","v":0},{"$f":"IF(SUM($S219:DB219)+DB219>$AE27,$AE27-SUM($S219:DB219),DB219)","v":0},{"$f":"IF(SUM($S219:DC219)+DC219>$AE27,$AE27-SUM($S219:DC219),DC219)","v":0},{"$f":"IF(SUM($S219:DD219)+DD219>$AE27,$AE27-SUM($S219:DD219),DD219)","v":0},{"$f":"IF(SUM($S219:DE219)+DE219>$AE27,$AE27-SUM($S219:DE219),DE219)","v":0},{"$f":"IF(SUM($S219:DF219)+DF219>$AE27,$AE27-SUM($S219:DF219),DF219)","v":0},{"$f":"IF(SUM($S219:DG219)+DG219>$AE27,$AE27-SUM($S219:DG219),DG219)","v":0},{"$f":"IF(SUM($S219:DH219)+DH219>$AE27,$AE27-SUM($S219:DH219),DH219)","v":0},{"$f":"IF(SUM($S219:DI219)+DI219>$AE27,$AE27-SUM($S219:DI219),DI219)","v":0},{"$f":"IF(SUM($S219:DJ219)+DJ219>$AE27,$AE27-SUM($S219:DJ219),DJ219)","v":0},{"$f":"IF(SUM($S219:DK219)+DK219>$AE27,$AE27-SUM($S219:DK219),DK219)","v":0},{"$f":"IF(SUM($S219:DL219)+DL219>$AE27,$AE27-SUM($S219:DL219),DL219)","v":0},{"$f":"IF(SUM($S219:DM219)+DM219>$AE27,$AE27-SUM($S219:DM219),DM219)","v":0},{"$f":"IF(SUM($S219:DN219)+DN219>$AE27,$AE27-SUM($S219:DN219),DN219)","v":0},{"$f":"IF(SUM($S219:DO219)+DO219>$AE27,$AE27-SUM($S219:DO219),DO219)","v":0},{"$f":"IF(SUM($S219:DP219)+DP219>$AE27,$AE27-SUM($S219:DP219),DP219)","v":0},{"$f":"IF(SUM($S219:DQ219)+DQ219>$AE27,$AE27-SUM($S219:DQ219),DQ219)","v":0},{"$f":"IF(SUM($S219:DR219)+DR219>$AE27,$AE27-SUM($S219:DR219),DR219)","v":0},{"$f":"IF(SUM($S219:DS219)+DS219>$AE27,$AE27-SUM($S219:DS219),DS219)","v":0},{"$f":"IF(SUM($S219:DT219)+DT219>$AE27,$AE27-SUM($S219:DT219),DT219)","v":0},{"$f":"IF(SUM($S219:DU219)+DU219>$AE27,$AE27-SUM($S219:DU219),DU219)","v":0},{"$f":"IF(SUM($S219:DV219)+DV219>$AE27,$AE27-SUM($S219:DV219),DV219)","v":0},{"$f":"IF(SUM($S219:DW219)+DW219>$AE27,$AE27-SUM($S219:DW219),DW219)","v":0},{"$f":"IF(SUM($S219:DX219)+DX219>$AE27,$AE27-SUM($S219:DX219),DX219)","v":0},{"$f":"IF(SUM($S219:DY219)+DY219>$AE27,$AE27-SUM($S219:DY219),DY219)","v":0},{"$f":"IF(SUM($S219:DZ219)+DZ219>$AE27,$AE27-SUM($S219:DZ219),DZ219)","v":0},{"$f":"IF(SUM($S219:EA219)+EA219>$AE27,$AE27-SUM($S219:EA219),EA219)","v":0},{"$f":"IF(SUM($S219:EB219)+EB219>$AE27,$AE27-SUM($S219:EB219),EB219)","v":0},{"$f":"IF(SUM($S219:EC219)+EC219>$AE27,$AE27-SUM($S219:EC219),EC219)","v":0},{"$f":"IF(SUM($S219:ED219)+ED219>$AE27,$AE27-SUM($S219:ED219),ED219)","v":0},{"$f":"IF(SUM($S219:EE219)+EE219>$AE27,$AE27-SUM($S219:EE219),EE219)","v":0},{"$f":"IF(SUM($S219:EF219)+EF219>$AE27,$AE27-SUM($S219:EF219),EF219)","v":0},{"$f":"IF(SUM($S219:EG219)+EG219>$AE27,$AE27-SUM($S219:EG219),EG219)","v":0},{"$f":"IF(SUM($S219:EH219)+EH219>$AE27,$AE27-SUM($S219:EH219),EH219)","v":0},{"$f":"IF(SUM($S219:EI219)+EI219>$AE27,$AE27-SUM($S219:EI219),EI219)","v":0},{"$f":"IF(SUM($S219:EJ219)+EJ219>$AE27,$AE27-SUM($S219:EJ219),EJ219)","v":0},{"$f":"IF(SUM($S219:EK219)+EK219>$AE27,$AE27-SUM($S219:EK219),EK219)","v":0},{"$f":"IF(SUM($S219:EL219)+EL219>$AE27,$AE27-SUM($S219:EL219),EL219)","v":0},{"$f":"IF(SUM($S219:EM219)+EM219>$AE27,$AE27-SUM($S219:EM219),EM219)","v":0},{"$f":"IF(SUM($S219:EN219)+EN219>$AE27,$AE27-SUM($S219:EN219),EN219)","v":0},{"$f":"IF(SUM($S219:EO219)+EO219>$AE27,$AE27-SUM($S219:EO219),EO219)","v":0},{"$f":"IF(SUM($S219:EP219)+EP219>$AE27,$AE27-SUM($S219:EP219),EP219)","v":0},{"$f":"IF(SUM($S219:EQ219)+EQ219>$AE27,$AE27-SUM($S219:EQ219),EQ219)","v":0},{"$f":"IF(SUM($S219:ER219)+ER219>$AE27,$AE27-SUM($S219:ER219),ER219)","v":0},{"$f":"IF(SUM($S219:ES219)+ES219>$AE27,$AE27-SUM($S219:ES219),ES219)","v":0},{"$f":"IF(SUM($S219:ET219)+ET219>$AE27,$AE27-SUM($S219:ET219),ET219)","v":0},{"$f":"IF(SUM($S219:EU219)+EU219>$AE27,$AE27-SUM($S219:EU219),EU219)","v":0},{"$f":"IF(SUM($S219:EV219)+EV219>$AE27,$AE27-SUM($S219:EV219),EV219)","v":0},{"$f":"IF(SUM($S219:EW219)+EW219>$AE27,$AE27-SUM($S219:EW219),EW219)","v":0},{"$f":"IF(SUM($S219:EX219)+EX219>$AE27,$AE27-SUM($S219:EX219),EX219)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6519637499999999E-4,{"$f":"IF(SUM($S220:AF220)+AF220>$AE28,$AE28-SUM($S220:AF220),AF220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AG220)+AG220>$AE28,$AE28-SUM($S220:AG220),AG220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AH220)+AH220>$AE28,$AE28-SUM($S220:AH220),AH220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AI220)+AI220>$AE28,$AE28-SUM($S220:AI220),AI220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AJ220)+AJ220>$AE28,$AE28-SUM($S220:AJ220),AJ220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AK220)+AK220>$AE28,$AE28-SUM($S220:AK220),AK220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AL220)+AL220>$AE28,$AE28-SUM($S220:AL220),AL220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AM220)+AM220>$AE28,$AE28-SUM($S220:AM220),AM220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AN220)+AN220>$AE28,$AE28-SUM($S220:AN220),AN220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AO220)+AO220>$AE28,$AE28-SUM($S220:AO220),AO220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AP220)+AP220>$AE28,$AE28-SUM($S220:AP220),AP220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AQ220)+AQ220>$AE28,$AE28-SUM($S220:AQ220),AQ220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AR220)+AR220>$AE28,$AE28-SUM($S220:AR220),AR220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AS220)+AS220>$AE28,$AE28-SUM($S220:AS220),AS220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AT220)+AT220>$AE28,$AE28-SUM($S220:AT220),AT220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AU220)+AU220>$AE28,$AE28-SUM($S220:AU220),AU220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AV220)+AV220>$AE28,$AE28-SUM($S220:AV220),AV220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AW220)+AW220>$AE28,$AE28-SUM($S220:AW220),AW220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AX220)+AX220>$AE28,$AE28-SUM($S220:AX220),AX220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AY220)+AY220>$AE28,$AE28-SUM($S220:AY220),AY220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:AZ220)+AZ220>$AE28,$AE28-SUM($S220:AZ220),AZ220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BA220)+BA220>$AE28,$AE28-SUM($S220:BA220),BA220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BB220)+BB220>$AE28,$AE28-SUM($S220:BB220),BB220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BC220)+BC220>$AE28,$AE28-SUM($S220:BC220),BC220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BD220)+BD220>$AE28,$AE28-SUM($S220:BD220),BD220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BE220)+BE220>$AE28,$AE28-SUM($S220:BE220),BE220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BF220)+BF220>$AE28,$AE28-SUM($S220:BF220),BF220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BG220)+BG220>$AE28,$AE28-SUM($S220:BG220),BG220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BH220)+BH220>$AE28,$AE28-SUM($S220:BH220),BH220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BI220)+BI220>$AE28,$AE28-SUM($S220:BI220),BI220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BJ220)+BJ220>$AE28,$AE28-SUM($S220:BJ220),BJ220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BK220)+BK220>$AE28,$AE28-SUM($S220:BK220),BK220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BL220)+BL220>$AE28,$AE28-SUM($S220:BL220),BL220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BM220)+BM220>$AE28,$AE28-SUM($S220:BM220),BM220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BN220)+BN220>$AE28,$AE28-SUM($S220:BN220),BN220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BO220)+BO220>$AE28,$AE28-SUM($S220:BO220),BO220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BP220)+BP220>$AE28,$AE28-SUM($S220:BP220),BP220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BQ220)+BQ220>$AE28,$AE28-SUM($S220:BQ220),BQ220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BR220)+BR220>$AE28,$AE28-SUM($S220:BR220),BR220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BS220)+BS220>$AE28,$AE28-SUM($S220:BS220),BS220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BT220)+BT220>$AE28,$AE28-SUM($S220:BT220),BT220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BU220)+BU220>$AE28,$AE28-SUM($S220:BU220),BU220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BV220)+BV220>$AE28,$AE28-SUM($S220:BV220),BV220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BW220)+BW220>$AE28,$AE28-SUM($S220:BW220),BW220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BX220)+BX220>$AE28,$AE28-SUM($S220:BX220),BX220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BY220)+BY220>$AE28,$AE28-SUM($S220:BY220),BY220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:BZ220)+BZ220>$AE28,$AE28-SUM($S220:BZ220),BZ220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CA220)+CA220>$AE28,$AE28-SUM($S220:CA220),CA220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CB220)+CB220>$AE28,$AE28-SUM($S220:CB220),CB220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CC220)+CC220>$AE28,$AE28-SUM($S220:CC220),CC220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CD220)+CD220>$AE28,$AE28-SUM($S220:CD220),CD220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CE220)+CE220>$AE28,$AE28-SUM($S220:CE220),CE220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CF220)+CF220>$AE28,$AE28-SUM($S220:CF220),CF220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CG220)+CG220>$AE28,$AE28-SUM($S220:CG220),CG220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CH220)+CH220>$AE28,$AE28-SUM($S220:CH220),CH220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CI220)+CI220>$AE28,$AE28-SUM($S220:CI220),CI220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CJ220)+CJ220>$AE28,$AE28-SUM($S220:CJ220),CJ220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CK220)+CK220>$AE28,$AE28-SUM($S220:CK220),CK220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CL220)+CL220>$AE28,$AE28-SUM($S220:CL220),CL220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CM220)+CM220>$AE28,$AE28-SUM($S220:CM220),CM220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CN220)+CN220>$AE28,$AE28-SUM($S220:CN220),CN220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CO220)+CO220>$AE28,$AE28-SUM($S220:CO220),CO220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CP220)+CP220>$AE28,$AE28-SUM($S220:CP220),CP220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CQ220)+CQ220>$AE28,$AE28-SUM($S220:CQ220),CQ220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CR220)+CR220>$AE28,$AE28-SUM($S220:CR220),CR220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CS220)+CS220>$AE28,$AE28-SUM($S220:CS220),CS220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CT220)+CT220>$AE28,$AE28-SUM($S220:CT220),CT220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CU220)+CU220>$AE28,$AE28-SUM($S220:CU220),CU220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CV220)+CV220>$AE28,$AE28-SUM($S220:CV220),CV220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CW220)+CW220>$AE28,$AE28-SUM($S220:CW220),CW220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CX220)+CX220>$AE28,$AE28-SUM($S220:CX220),CX220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CY220)+CY220>$AE28,$AE28-SUM($S220:CY220),CY220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:CZ220)+CZ220>$AE28,$AE28-SUM($S220:CZ220),CZ220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:DA220)+DA220>$AE28,$AE28-SUM($S220:DA220),DA220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:DB220)+DB220>$AE28,$AE28-SUM($S220:DB220),DB220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:DC220)+DC220>$AE28,$AE28-SUM($S220:DC220),DC220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:DD220)+DD220>$AE28,$AE28-SUM($S220:DD220),DD220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:DE220)+DE220>$AE28,$AE28-SUM($S220:DE220),DE220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:DF220)+DF220>$AE28,$AE28-SUM($S220:DF220),DF220)","v":1.6519637499999999E-4},{"$f":"IF(SUM($S220:DG220)+DG220>$AE28,$AE28-SUM($S220:DG220),DG220)","v":2.2551405187698492E-17},{"$f":"IF(SUM($S220:DH220)+DH220>$AE28,$AE28-SUM($S220:DH220),DH220)","v":2.2551405187698492E-17},{"$f":"IF(SUM($S220:DI220)+DI220>$AE28,$AE28-SUM($S220:DI220),DI220)","v":2.2551405187698492E-17},{"$f":"IF(SUM($S220:DJ220)+DJ220>$AE28,$AE28-SUM($S220:DJ220),DJ220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DK220)+DK220>$AE28,$AE28-SUM($S220:DK220),DK220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DL220)+DL220>$AE28,$AE28-SUM($S220:DL220),DL220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DM220)+DM220>$AE28,$AE28-SUM($S220:DM220),DM220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DN220)+DN220>$AE28,$AE28-SUM($S220:DN220),DN220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DO220)+DO220>$AE28,$AE28-SUM($S220:DO220),DO220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DP220)+DP220>$AE28,$AE28-SUM($S220:DP220),DP220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DQ220)+DQ220>$AE28,$AE28-SUM($S220:DQ220),DQ220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DR220)+DR220>$AE28,$AE28-SUM($S220:DR220),DR220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DS220)+DS220>$AE28,$AE28-SUM($S220:DS220),DS220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DT220)+DT220>$AE28,$AE28-SUM($S220:DT220),DT220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DU220)+DU220>$AE28,$AE28-SUM($S220:DU220),DU220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DV220)+DV220>$AE28,$AE28-SUM($S220:DV220),DV220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DW220)+DW220>$AE28,$AE28-SUM($S220:DW220),DW220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DX220)+DX220>$AE28,$AE28-SUM($S220:DX220),DX220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DY220)+DY220>$AE28,$AE28-SUM($S220:DY220),DY220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:DZ220)+DZ220>$AE28,$AE28-SUM($S220:DZ220),DZ220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EA220)+EA220>$AE28,$AE28-SUM($S220:EA220),EA220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EB220)+EB220>$AE28,$AE28-SUM($S220:EB220),EB220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EC220)+EC220>$AE28,$AE28-SUM($S220:EC220),EC220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:ED220)+ED220>$AE28,$AE28-SUM($S220:ED220),ED220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EE220)+EE220>$AE28,$AE28-SUM($S220:EE220),EE220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EF220)+EF220>$AE28,$AE28-SUM($S220:EF220),EF220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EG220)+EG220>$AE28,$AE28-SUM($S220:EG220),EG220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EH220)+EH220>$AE28,$AE28-SUM($S220:EH220),EH220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EI220)+EI220>$AE28,$AE28-SUM($S220:EI220),EI220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EJ220)+EJ220>$AE28,$AE28-SUM($S220:EJ220),EJ220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EK220)+EK220>$AE28,$AE28-SUM($S220:EK220),EK220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EL220)+EL220>$AE28,$AE28-SUM($S220:EL220),EL220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EM220)+EM220>$AE28,$AE28-SUM($S220:EM220),EM220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EN220)+EN220>$AE28,$AE28-SUM($S220:EN220),EN220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EO220)+EO220>$AE28,$AE28-SUM($S220:EO220),EO220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EP220)+EP220>$AE28,$AE28-SUM($S220:EP220),EP220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EQ220)+EQ220>$AE28,$AE28-SUM($S220:EQ220),EQ220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:ER220)+ER220>$AE28,$AE28-SUM($S220:ER220),ER220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:ES220)+ES220>$AE28,$AE28-SUM($S220:ES220),ES220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:ET220)+ET220>$AE28,$AE28-SUM($S220:ET220),ET220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EU220)+EU220>$AE28,$AE28-SUM($S220:EU220),EU220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EV220)+EV220>$AE28,$AE28-SUM($S220:EV220),EV220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EW220)+EW220>$AE28,$AE28-SUM($S220:EW220),EW220)","v":-4.5102810375396984E-17},{"$f":"IF(SUM($S220:EX220)+EX220>$AE28,$AE28-SUM($S220:EX220),EX220)","v":-4.5102810375396984E-17}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1288952499999995E-3,{"$f":"IF(SUM($S221:AF221)+AF221>$AE29,$AE29-SUM($S221:AF221),AF221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AG221)+AG221>$AE29,$AE29-SUM($S221:AG221),AG221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AH221)+AH221>$AE29,$AE29-SUM($S221:AH221),AH221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AI221)+AI221>$AE29,$AE29-SUM($S221:AI221),AI221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AJ221)+AJ221>$AE29,$AE29-SUM($S221:AJ221),AJ221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AK221)+AK221>$AE29,$AE29-SUM($S221:AK221),AK221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AL221)+AL221>$AE29,$AE29-SUM($S221:AL221),AL221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AM221)+AM221>$AE29,$AE29-SUM($S221:AM221),AM221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AN221)+AN221>$AE29,$AE29-SUM($S221:AN221),AN221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AO221)+AO221>$AE29,$AE29-SUM($S221:AO221),AO221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AP221)+AP221>$AE29,$AE29-SUM($S221:AP221),AP221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AQ221)+AQ221>$AE29,$AE29-SUM($S221:AQ221),AQ221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AR221)+AR221>$AE29,$AE29-SUM($S221:AR221),AR221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AS221)+AS221>$AE29,$AE29-SUM($S221:AS221),AS221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AT221)+AT221>$AE29,$AE29-SUM($S221:AT221),AT221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AU221)+AU221>$AE29,$AE29-SUM($S221:AU221),AU221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AV221)+AV221>$AE29,$AE29-SUM($S221:AV221),AV221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AW221)+AW221>$AE29,$AE29-SUM($S221:AW221),AW221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AX221)+AX221>$AE29,$AE29-SUM($S221:AX221),AX221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AY221)+AY221>$AE29,$AE29-SUM($S221:AY221),AY221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:AZ221)+AZ221>$AE29,$AE29-SUM($S221:AZ221),AZ221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BA221)+BA221>$AE29,$AE29-SUM($S221:BA221),BA221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BB221)+BB221>$AE29,$AE29-SUM($S221:BB221),BB221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BC221)+BC221>$AE29,$AE29-SUM($S221:BC221),BC221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BD221)+BD221>$AE29,$AE29-SUM($S221:BD221),BD221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BE221)+BE221>$AE29,$AE29-SUM($S221:BE221),BE221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BF221)+BF221>$AE29,$AE29-SUM($S221:BF221),BF221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BG221)+BG221>$AE29,$AE29-SUM($S221:BG221),BG221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BH221)+BH221>$AE29,$AE29-SUM($S221:BH221),BH221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BI221)+BI221>$AE29,$AE29-SUM($S221:BI221),BI221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BJ221)+BJ221>$AE29,$AE29-SUM($S221:BJ221),BJ221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BK221)+BK221>$AE29,$AE29-SUM($S221:BK221),BK221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BL221)+BL221>$AE29,$AE29-SUM($S221:BL221),BL221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BM221)+BM221>$AE29,$AE29-SUM($S221:BM221),BM221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BN221)+BN221>$AE29,$AE29-SUM($S221:BN221),BN221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BO221)+BO221>$AE29,$AE29-SUM($S221:BO221),BO221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BP221)+BP221>$AE29,$AE29-SUM($S221:BP221),BP221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BQ221)+BQ221>$AE29,$AE29-SUM($S221:BQ221),BQ221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BR221)+BR221>$AE29,$AE29-SUM($S221:BR221),BR221)","v":4.1288952499999995E-3},{"$f":"IF(SUM($S221:BS221)+BS221>$AE29,$AE29-SUM($S221:BS221),BS221)","v":1.1102230246251565E-16},{"$f":"IF(SUM($S221:BT221)+BT221>$AE29,$AE29-SUM($S221:BT221),BT221)","v":1.1102230246251565E-16},{"$f":"IF(SUM($S221:BU221)+BU221>$AE29,$AE29-SUM($S221:BU221),BU221)","v":1.1102230246251565E-16},{"$f":"IF(SUM($S221:BV221)+BV221>$AE29,$AE29-SUM($S221:BV221),BV221)","v":1.1102230246251565E-16},{"$f":"IF(SUM($S221:BW221)+BW221>$AE29,$AE29-SUM($S221:BW221),BW221)","v":1.1102230246251565E-16},{"$f":"IF(SUM($S221:BX221)+BX221>$AE29,$AE29-SUM($S221:BX221),BX221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:BY221)+BY221>$AE29,$AE29-SUM($S221:BY221),BY221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:BZ221)+BZ221>$AE29,$AE29-SUM($S221:BZ221),BZ221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CA221)+CA221>$AE29,$AE29-SUM($S221:CA221),CA221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CB221)+CB221>$AE29,$AE29-SUM($S221:CB221),CB221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CC221)+CC221>$AE29,$AE29-SUM($S221:CC221),CC221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CD221)+CD221>$AE29,$AE29-SUM($S221:CD221),CD221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CE221)+CE221>$AE29,$AE29-SUM($S221:CE221),CE221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CF221)+CF221>$AE29,$AE29-SUM($S221:CF221),CF221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CG221)+CG221>$AE29,$AE29-SUM($S221:CG221),CG221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CH221)+CH221>$AE29,$AE29-SUM($S221:CH221),CH221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CI221)+CI221>$AE29,$AE29-SUM($S221:CI221),CI221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CJ221)+CJ221>$AE29,$AE29-SUM($S221:CJ221),CJ221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CK221)+CK221>$AE29,$AE29-SUM($S221:CK221),CK221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CL221)+CL221>$AE29,$AE29-SUM($S221:CL221),CL221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CM221)+CM221>$AE29,$AE29-SUM($S221:CM221),CM221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CN221)+CN221>$AE29,$AE29-SUM($S221:CN221),CN221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CO221)+CO221>$AE29,$AE29-SUM($S221:CO221),CO221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CP221)+CP221>$AE29,$AE29-SUM($S221:CP221),CP221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CQ221)+CQ221>$AE29,$AE29-SUM($S221:CQ221),CQ221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CR221)+CR221>$AE29,$AE29-SUM($S221:CR221),CR221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CS221)+CS221>$AE29,$AE29-SUM($S221:CS221),CS221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CT221)+CT221>$AE29,$AE29-SUM($S221:CT221),CT221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CU221)+CU221>$AE29,$AE29-SUM($S221:CU221),CU221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CV221)+CV221>$AE29,$AE29-SUM($S221:CV221),CV221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CW221)+CW221>$AE29,$AE29-SUM($S221:CW221),CW221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CX221)+CX221>$AE29,$AE29-SUM($S221:CX221),CX221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CY221)+CY221>$AE29,$AE29-SUM($S221:CY221),CY221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:CZ221)+CZ221>$AE29,$AE29-SUM($S221:CZ221),CZ221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DA221)+DA221>$AE29,$AE29-SUM($S221:DA221),DA221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DB221)+DB221>$AE29,$AE29-SUM($S221:DB221),DB221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DC221)+DC221>$AE29,$AE29-SUM($S221:DC221),DC221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DD221)+DD221>$AE29,$AE29-SUM($S221:DD221),DD221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DE221)+DE221>$AE29,$AE29-SUM($S221:DE221),DE221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DF221)+DF221>$AE29,$AE29-SUM($S221:DF221),DF221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DG221)+DG221>$AE29,$AE29-SUM($S221:DG221),DG221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DH221)+DH221>$AE29,$AE29-SUM($S221:DH221),DH221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DI221)+DI221>$AE29,$AE29-SUM($S221:DI221),DI221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DJ221)+DJ221>$AE29,$AE29-SUM($S221:DJ221),DJ221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DK221)+DK221>$AE29,$AE29-SUM($S221:DK221),DK221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DL221)+DL221>$AE29,$AE29-SUM($S221:DL221),DL221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DM221)+DM221>$AE29,$AE29-SUM($S221:DM221),DM221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DN221)+DN221>$AE29,$AE29-SUM($S221:DN221),DN221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DO221)+DO221>$AE29,$AE29-SUM($S221:DO221),DO221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DP221)+DP221>$AE29,$AE29-SUM($S221:DP221),DP221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DQ221)+DQ221>$AE29,$AE29-SUM($S221:DQ221),DQ221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DR221)+DR221>$AE29,$AE29-SUM($S221:DR221),DR221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DS221)+DS221>$AE29,$AE29-SUM($S221:DS221),DS221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DT221)+DT221>$AE29,$AE29-SUM($S221:DT221),DT221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DU221)+DU221>$AE29,$AE29-SUM($S221:DU221),DU221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DV221)+DV221>$AE29,$AE29-SUM($S221:DV221),DV221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DW221)+DW221>$AE29,$AE29-SUM($S221:DW221),DW221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DX221)+DX221>$AE29,$AE29-SUM($S221:DX221),DX221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DY221)+DY221>$AE29,$AE29-SUM($S221:DY221),DY221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:DZ221)+DZ221>$AE29,$AE29-SUM($S221:DZ221),DZ221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EA221)+EA221>$AE29,$AE29-SUM($S221:EA221),EA221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EB221)+EB221>$AE29,$AE29-SUM($S221:EB221),EB221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EC221)+EC221>$AE29,$AE29-SUM($S221:EC221),EC221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:ED221)+ED221>$AE29,$AE29-SUM($S221:ED221),ED221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EE221)+EE221>$AE29,$AE29-SUM($S221:EE221),EE221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EF221)+EF221>$AE29,$AE29-SUM($S221:EF221),EF221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EG221)+EG221>$AE29,$AE29-SUM($S221:EG221),EG221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EH221)+EH221>$AE29,$AE29-SUM($S221:EH221),EH221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EI221)+EI221>$AE29,$AE29-SUM($S221:EI221),EI221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EJ221)+EJ221>$AE29,$AE29-SUM($S221:EJ221),EJ221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EK221)+EK221>$AE29,$AE29-SUM($S221:EK221),EK221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EL221)+EL221>$AE29,$AE29-SUM($S221:EL221),EL221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EM221)+EM221>$AE29,$AE29-SUM($S221:EM221),EM221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EN221)+EN221>$AE29,$AE29-SUM($S221:EN221),EN221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EO221)+EO221>$AE29,$AE29-SUM($S221:EO221),EO221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EP221)+EP221>$AE29,$AE29-SUM($S221:EP221),EP221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EQ221)+EQ221>$AE29,$AE29-SUM($S221:EQ221),EQ221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:ER221)+ER221>$AE29,$AE29-SUM($S221:ER221),ER221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:ES221)+ES221>$AE29,$AE29-SUM($S221:ES221),ES221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:ET221)+ET221>$AE29,$AE29-SUM($S221:ET221),ET221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EU221)+EU221>$AE29,$AE29-SUM($S221:EU221),EU221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EV221)+EV221>$AE29,$AE29-SUM($S221:EV221),EV221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EW221)+EW221>$AE29,$AE29-SUM($S221:EW221),EW221)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($S221:EX221)+EX221>$AE29,$AE29-SUM($S221:EX221),EX221)","v":-4.4408920985006262E-16}]
[]
[null,"Depreciation:  2005 Q3 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"F214","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G224","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AG224)+AG224>#REF!,#REF!-SUM($AG224:AG224),AG224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AH224)+AH224>#REF!,#REF!-SUM($AG224:AH224),AH224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AI224)+AI224>#REF!,#REF!-SUM($AG224:AI224),AI224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AJ224)+AJ224>#REF!,#REF!-SUM($AG224:AJ224),AJ224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AK224)+AK224>#REF!,#REF!-SUM($AG224:AK224),AK224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AL224)+AL224>#REF!,#REF!-SUM($AG224:AL224),AL224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AM224)+AM224>#REF!,#REF!-SUM($AG224:AM224),AM224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AN224)+AN224>#REF!,#REF!-SUM($AG224:AN224),AN224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AO224)+AO224>#REF!,#REF!-SUM($AG224:AO224),AO224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AP224)+AP224>#REF!,#REF!-SUM($AG224:AP224),AP224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AQ224)+AQ224>#REF!,#REF!-SUM($AG224:AQ224),AQ224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AR224)+AR224>#REF!,#REF!-SUM($AG224:AR224),AR224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AS224)+AS224>#REF!,#REF!-SUM($AG224:AS224),AS224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AT224)+AT224>#REF!,#REF!-SUM($AG224:AT224),AT224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG224:AU224)+AU224>#REF!,#REF!-SUM($AG224:AU224),AU224)","v":{"$error":"#REF!"}},{"$f":"#REF!-SUM($AG224:$AV224)","v":{"$error":"#REF!"}},{"$f":"IF(AW224>0,AW224/(MAX(($G224-20-COUNT($AG224:$AV224))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:AX224)+AX224<$AW224,$AW224-SUM($AX224:AX224),AX224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:AY224)+AY224<$AW224,$AW224-SUM($AX224:AY224),AY224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:AZ224)+AZ224<$AW224,$AW224-SUM($AX224:AZ224),AZ224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BA224)+BA224<$AW224,$AW224-SUM($AX224:BA224),BA224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BB224)+BB224<$AW224,$AW224-SUM($AX224:BB224),BB224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BC224)+BC224<$AW224,$AW224-SUM($AX224:BC224),BC224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BD224)+BD224<$AW224,$AW224-SUM($AX224:BD224),BD224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BE224)+BE224<$AW224,$AW224-SUM($AX224:BE224),BE224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BF224)+BF224<$AW224,$AW224-SUM($AX224:BF224),BF224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BG224)+BG224<$AW224,$AW224-SUM($AX224:BG224),BG224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BH224)+BH224<$AW224,$AW224-SUM($AX224:BH224),BH224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BI224)+BI224<$AW224,$AW224-SUM($AX224:BI224),BI224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BJ224)+BJ224<$AW224,$AW224-SUM($AX224:BJ224),BJ224)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX224:BK224)+BK224<$AW224,$AW224-SUM($AX224:BK224),BK224)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G225","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AG225)+AG225>#REF!,#REF!-SUM($AG225:AG225),AG225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AH225)+AH225>#REF!,#REF!-SUM($AG225:AH225),AH225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AI225)+AI225>#REF!,#REF!-SUM($AG225:AI225),AI225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AJ225)+AJ225>#REF!,#REF!-SUM($AG225:AJ225),AJ225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AK225)+AK225>#REF!,#REF!-SUM($AG225:AK225),AK225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AL225)+AL225>#REF!,#REF!-SUM($AG225:AL225),AL225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AM225)+AM225>#REF!,#REF!-SUM($AG225:AM225),AM225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AN225)+AN225>#REF!,#REF!-SUM($AG225:AN225),AN225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AO225)+AO225>#REF!,#REF!-SUM($AG225:AO225),AO225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AP225)+AP225>#REF!,#REF!-SUM($AG225:AP225),AP225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AQ225)+AQ225>#REF!,#REF!-SUM($AG225:AQ225),AQ225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AR225)+AR225>#REF!,#REF!-SUM($AG225:AR225),AR225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AS225)+AS225>#REF!,#REF!-SUM($AG225:AS225),AS225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AT225)+AT225>#REF!,#REF!-SUM($AG225:AT225),AT225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG225:AU225)+AU225>#REF!,#REF!-SUM($AG225:AU225),AU225)","v":{"$error":"#REF!"}},{"$f":"#REF!-SUM($AG225:$AV225)","v":{"$error":"#REF!"}},{"$f":"AW225/(MAX(($G225-COUNT($AG225:$AV225))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:AX225)+AX225>$AW225,$AW225-SUM($AX225:AX225),AX225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:AY225)+AY225>$AW225,$AW225-SUM($AX225:AY225),AY225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:AZ225)+AZ225>$AW225,$AW225-SUM($AX225:AZ225),AZ225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BA225)+BA225>$AW225,$AW225-SUM($AX225:BA225),BA225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BB225)+BB225>$AW225,$AW225-SUM($AX225:BB225),BB225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BC225)+BC225>$AW225,$AW225-SUM($AX225:BC225),BC225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BD225)+BD225>$AW225,$AW225-SUM($AX225:BD225),BD225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BE225)+BE225>$AW225,$AW225-SUM($AX225:BE225),BE225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BF225)+BF225>$AW225,$AW225-SUM($AX225:BF225),BF225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BG225)+BG225>$AW225,$AW225-SUM($AX225:BG225),BG225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BH225)+BH225>$AW225,$AW225-SUM($AX225:BH225),BH225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BI225)+BI225>$AW225,$AW225-SUM($AX225:BI225),BI225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BJ225)+BJ225>$AW225,$AW225-SUM($AX225:BJ225),BJ225)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX225:BK225)+BK225>$AW225,$AW225-SUM($AX225:BK225),BK225)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G226","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AG226)+AG226>#REF!,#REF!-SUM($AG226:AG226),AG226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AH226)+AH226>#REF!,#REF!-SUM($AG226:AH226),AH226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AI226)+AI226>#REF!,#REF!-SUM($AG226:AI226),AI226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AJ226)+AJ226>#REF!,#REF!-SUM($AG226:AJ226),AJ226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AK226)+AK226>#REF!,#REF!-SUM($AG226:AK226),AK226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AL226)+AL226>#REF!,#REF!-SUM($AG226:AL226),AL226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AM226)+AM226>#REF!,#REF!-SUM($AG226:AM226),AM226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AN226)+AN226>#REF!,#REF!-SUM($AG226:AN226),AN226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AO226)+AO226>#REF!,#REF!-SUM($AG226:AO226),AO226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AP226)+AP226>#REF!,#REF!-SUM($AG226:AP226),AP226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AQ226)+AQ226>#REF!,#REF!-SUM($AG226:AQ226),AQ226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AR226)+AR226>#REF!,#REF!-SUM($AG226:AR226),AR226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AS226)+AS226>#REF!,#REF!-SUM($AG226:AS226),AS226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AT226)+AT226>#REF!,#REF!-SUM($AG226:AT226),AT226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG226:AU226)+AU226>#REF!,#REF!-SUM($AG226:AU226),AU226)","v":{"$error":"#REF!"}},{"$f":"#REF!-SUM($AG226:$AV226)","v":{"$error":"#REF!"}},{"$f":"AW226/(MAX(($G226-COUNT($AG226:$AV226))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:AX226)+AX226>$AW226,$AW226-SUM($AX226:AX226),AX226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:AY226)+AY226>$AW226,$AW226-SUM($AX226:AY226),AY226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:AZ226)+AZ226>$AW226,$AW226-SUM($AX226:AZ226),AZ226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BA226)+BA226>$AW226,$AW226-SUM($AX226:BA226),BA226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BB226)+BB226>$AW226,$AW226-SUM($AX226:BB226),BB226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BC226)+BC226>$AW226,$AW226-SUM($AX226:BC226),BC226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BD226)+BD226>$AW226,$AW226-SUM($AX226:BD226),BD226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BE226)+BE226>$AW226,$AW226-SUM($AX226:BE226),BE226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BF226)+BF226>$AW226,$AW226-SUM($AX226:BF226),BF226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BG226)+BG226>$AW226,$AW226-SUM($AX226:BG226),BG226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BH226)+BH226>$AW226,$AW226-SUM($AX226:BH226),BH226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BI226)+BI226>$AW226,$AW226-SUM($AX226:BI226),BI226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BJ226)+BJ226>$AW226,$AW226-SUM($AX226:BJ226),BJ226)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX226:BK226)+BK226>$AW226,$AW226-SUM($AX226:BK226),BK226)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G227","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AG227)+AG227>#REF!,#REF!-SUM($AG227:AG227),AG227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AH227)+AH227>#REF!,#REF!-SUM($AG227:AH227),AH227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AI227)+AI227>#REF!,#REF!-SUM($AG227:AI227),AI227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AJ227)+AJ227>#REF!,#REF!-SUM($AG227:AJ227),AJ227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AK227)+AK227>#REF!,#REF!-SUM($AG227:AK227),AK227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AL227)+AL227>#REF!,#REF!-SUM($AG227:AL227),AL227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AM227)+AM227>#REF!,#REF!-SUM($AG227:AM227),AM227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AN227)+AN227>#REF!,#REF!-SUM($AG227:AN227),AN227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AO227)+AO227>#REF!,#REF!-SUM($AG227:AO227),AO227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AP227)+AP227>#REF!,#REF!-SUM($AG227:AP227),AP227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AQ227)+AQ227>#REF!,#REF!-SUM($AG227:AQ227),AQ227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AR227)+AR227>#REF!,#REF!-SUM($AG227:AR227),AR227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AS227)+AS227>#REF!,#REF!-SUM($AG227:AS227),AS227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AT227)+AT227>#REF!,#REF!-SUM($AG227:AT227),AT227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG227:AU227)+AU227>#REF!,#REF!-SUM($AG227:AU227),AU227)","v":{"$error":"#REF!"}},{"$f":"#REF!-SUM($AG227:$AV227)","v":{"$error":"#REF!"}},{"$f":"AW227/(MAX(($G227-COUNT($AG227:$AV227))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:AX227)+AX227>$AW227,$AW227-SUM($AX227:AX227),AX227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:AY227)+AY227>$AW227,$AW227-SUM($AX227:AY227),AY227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:AZ227)+AZ227>$AW227,$AW227-SUM($AX227:AZ227),AZ227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BA227)+BA227>$AW227,$AW227-SUM($AX227:BA227),BA227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BB227)+BB227>$AW227,$AW227-SUM($AX227:BB227),BB227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BC227)+BC227>$AW227,$AW227-SUM($AX227:BC227),BC227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BD227)+BD227>$AW227,$AW227-SUM($AX227:BD227),BD227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BE227)+BE227>$AW227,$AW227-SUM($AX227:BE227),BE227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BF227)+BF227>$AW227,$AW227-SUM($AX227:BF227),BF227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BG227)+BG227>$AW227,$AW227-SUM($AX227:BG227),BG227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BH227)+BH227>$AW227,$AW227-SUM($AX227:BH227),BH227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BI227)+BI227>$AW227,$AW227-SUM($AX227:BI227),BI227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BJ227)+BJ227>$AW227,$AW227-SUM($AX227:BJ227),BJ227)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX227:BK227)+BK227>$AW227,$AW227-SUM($AX227:BK227),BK227)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G228","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AG228)+AG228>#REF!,#REF!-SUM($AG228:AG228),AG228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AH228)+AH228>#REF!,#REF!-SUM($AG228:AH228),AH228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AI228)+AI228>#REF!,#REF!-SUM($AG228:AI228),AI228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AJ228)+AJ228>#REF!,#REF!-SUM($AG228:AJ228),AJ228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AK228)+AK228>#REF!,#REF!-SUM($AG228:AK228),AK228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AL228)+AL228>#REF!,#REF!-SUM($AG228:AL228),AL228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AM228)+AM228>#REF!,#REF!-SUM($AG228:AM228),AM228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AN228)+AN228>#REF!,#REF!-SUM($AG228:AN228),AN228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AO228)+AO228>#REF!,#REF!-SUM($AG228:AO228),AO228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AP228)+AP228>#REF!,#REF!-SUM($AG228:AP228),AP228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AQ228)+AQ228>#REF!,#REF!-SUM($AG228:AQ228),AQ228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AR228)+AR228>#REF!,#REF!-SUM($AG228:AR228),AR228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AS228)+AS228>#REF!,#REF!-SUM($AG228:AS228),AS228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AT228)+AT228>#REF!,#REF!-SUM($AG228:AT228),AT228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG228:AU228)+AU228>#REF!,#REF!-SUM($AG228:AU228),AU228)","v":{"$error":"#REF!"}},{"$f":"#REF!-SUM($AG228:$AV228)","v":{"$error":"#REF!"}},{"$f":"IF(AW228>0,AW228/(MAX(($G228-20-COUNT($AG228:$AV228))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:AX228)+AX228<$AW228,$AW228-SUM($AX228:AX228),AX228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:AY228)+AY228<$AW228,$AW228-SUM($AX228:AY228),AY228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:AZ228)+AZ228<$AW228,$AW228-SUM($AX228:AZ228),AZ228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BA228)+BA228<$AW228,$AW228-SUM($AX228:BA228),BA228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BB228)+BB228<$AW228,$AW228-SUM($AX228:BB228),BB228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BC228)+BC228<$AW228,$AW228-SUM($AX228:BC228),BC228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BD228)+BD228<$AW228,$AW228-SUM($AX228:BD228),BD228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BE228)+BE228<$AW228,$AW228-SUM($AX228:BE228),BE228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BF228)+BF228<$AW228,$AW228-SUM($AX228:BF228),BF228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BG228)+BG228<$AW228,$AW228-SUM($AX228:BG228),BG228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BH228)+BH228<$AW228,$AW228-SUM($AX228:BH228),BH228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BI228)+BI228<$AW228,$AW228-SUM($AX228:BI228),BI228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BJ228)+BJ228<$AW228,$AW228-SUM($AX228:BJ228),BJ228)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX228:BK228)+BK228<$AW228,$AW228-SUM($AX228:BK228),BK228)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G229","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AG229)+AG229>#REF!,#REF!-SUM($AG229:AG229),AG229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AH229)+AH229>#REF!,#REF!-SUM($AG229:AH229),AH229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AI229)+AI229>#REF!,#REF!-SUM($AG229:AI229),AI229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AJ229)+AJ229>#REF!,#REF!-SUM($AG229:AJ229),AJ229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AK229)+AK229>#REF!,#REF!-SUM($AG229:AK229),AK229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AL229)+AL229>#REF!,#REF!-SUM($AG229:AL229),AL229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AM229)+AM229>#REF!,#REF!-SUM($AG229:AM229),AM229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AN229)+AN229>#REF!,#REF!-SUM($AG229:AN229),AN229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AO229)+AO229>#REF!,#REF!-SUM($AG229:AO229),AO229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AP229)+AP229>#REF!,#REF!-SUM($AG229:AP229),AP229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AQ229)+AQ229>#REF!,#REF!-SUM($AG229:AQ229),AQ229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AR229)+AR229>#REF!,#REF!-SUM($AG229:AR229),AR229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AS229)+AS229>#REF!,#REF!-SUM($AG229:AS229),AS229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AT229)+AT229>#REF!,#REF!-SUM($AG229:AT229),AT229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG229:AU229)+AU229>#REF!,#REF!-SUM($AG229:AU229),AU229)","v":{"$error":"#REF!"}},{"$f":"#REF!-SUM($AG229:$AV229)","v":{"$error":"#REF!"}},{"$f":"AW229/(MAX(($G229-COUNT($AG229:$AV229))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:AX229)+AX229>$AW229,$AW229-SUM($AX229:AX229),AX229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:AY229)+AY229>$AW229,$AW229-SUM($AX229:AY229),AY229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:AZ229)+AZ229>$AW229,$AW229-SUM($AX229:AZ229),AZ229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BA229)+BA229>$AW229,$AW229-SUM($AX229:BA229),BA229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BB229)+BB229>$AW229,$AW229-SUM($AX229:BB229),BB229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BC229)+BC229>$AW229,$AW229-SUM($AX229:BC229),BC229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BD229)+BD229>$AW229,$AW229-SUM($AX229:BD229),BD229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BE229)+BE229>$AW229,$AW229-SUM($AX229:BE229),BE229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BF229)+BF229>$AW229,$AW229-SUM($AX229:BF229),BF229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BG229)+BG229>$AW229,$AW229-SUM($AX229:BG229),BG229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BH229)+BH229>$AW229,$AW229-SUM($AX229:BH229),BH229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BI229)+BI229>$AW229,$AW229-SUM($AX229:BI229),BI229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BJ229)+BJ229>$AW229,$AW229-SUM($AX229:BJ229),BJ229)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX229:BK229)+BK229>$AW229,$AW229-SUM($AX229:BK229),BK229)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G230","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AG230)+AG230>#REF!,#REF!-SUM($AG230:AG230),AG230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AH230)+AH230>#REF!,#REF!-SUM($AG230:AH230),AH230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AI230)+AI230>#REF!,#REF!-SUM($AG230:AI230),AI230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AJ230)+AJ230>#REF!,#REF!-SUM($AG230:AJ230),AJ230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AK230)+AK230>#REF!,#REF!-SUM($AG230:AK230),AK230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AL230)+AL230>#REF!,#REF!-SUM($AG230:AL230),AL230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AM230)+AM230>#REF!,#REF!-SUM($AG230:AM230),AM230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AN230)+AN230>#REF!,#REF!-SUM($AG230:AN230),AN230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AO230)+AO230>#REF!,#REF!-SUM($AG230:AO230),AO230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AP230)+AP230>#REF!,#REF!-SUM($AG230:AP230),AP230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AQ230)+AQ230>#REF!,#REF!-SUM($AG230:AQ230),AQ230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AR230)+AR230>#REF!,#REF!-SUM($AG230:AR230),AR230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AS230)+AS230>#REF!,#REF!-SUM($AG230:AS230),AS230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AT230)+AT230>#REF!,#REF!-SUM($AG230:AT230),AT230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG230:AU230)+AU230>#REF!,#REF!-SUM($AG230:AU230),AU230)","v":{"$error":"#REF!"}},{"$f":"#REF!-SUM($AG230:$AV230)","v":{"$error":"#REF!"}},{"$f":"AW230/(MAX(($G230-COUNT($AG230:$AV230))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:AX230)+AX230>$AW230,$AW230-SUM($AX230:AX230),AX230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:AY230)+AY230>$AW230,$AW230-SUM($AX230:AY230),AY230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:AZ230)+AZ230>$AW230,$AW230-SUM($AX230:AZ230),AZ230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BA230)+BA230>$AW230,$AW230-SUM($AX230:BA230),BA230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BB230)+BB230>$AW230,$AW230-SUM($AX230:BB230),BB230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BC230)+BC230>$AW230,$AW230-SUM($AX230:BC230),BC230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BD230)+BD230>$AW230,$AW230-SUM($AX230:BD230),BD230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BE230)+BE230>$AW230,$AW230-SUM($AX230:BE230),BE230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BF230)+BF230>$AW230,$AW230-SUM($AX230:BF230),BF230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BG230)+BG230>$AW230,$AW230-SUM($AX230:BG230),BG230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BH230)+BH230>$AW230,$AW230-SUM($AX230:BH230),BH230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BI230)+BI230>$AW230,$AW230-SUM($AX230:BI230),BI230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BJ230)+BJ230>$AW230,$AW230-SUM($AX230:BJ230),BJ230)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX230:BK230)+BK230>$AW230,$AW230-SUM($AX230:BK230),BK230)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G231","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AG231)+AG231>#REF!,#REF!-SUM($AG231:AG231),AG231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AH231)+AH231>#REF!,#REF!-SUM($AG231:AH231),AH231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AI231)+AI231>#REF!,#REF!-SUM($AG231:AI231),AI231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AJ231)+AJ231>#REF!,#REF!-SUM($AG231:AJ231),AJ231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AK231)+AK231>#REF!,#REF!-SUM($AG231:AK231),AK231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AL231)+AL231>#REF!,#REF!-SUM($AG231:AL231),AL231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AM231)+AM231>#REF!,#REF!-SUM($AG231:AM231),AM231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AN231)+AN231>#REF!,#REF!-SUM($AG231:AN231),AN231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AO231)+AO231>#REF!,#REF!-SUM($AG231:AO231),AO231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AP231)+AP231>#REF!,#REF!-SUM($AG231:AP231),AP231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AQ231)+AQ231>#REF!,#REF!-SUM($AG231:AQ231),AQ231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AR231)+AR231>#REF!,#REF!-SUM($AG231:AR231),AR231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AS231)+AS231>#REF!,#REF!-SUM($AG231:AS231),AS231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AT231)+AT231>#REF!,#REF!-SUM($AG231:AT231),AT231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AG231:AU231)+AU231>#REF!,#REF!-SUM($AG231:AU231),AU231)","v":{"$error":"#REF!"}},{"$f":"#REF!-SUM($AG231:$AV231)","v":{"$error":"#REF!"}},{"$f":"IF(AW231>0,AW231/(MAX(($G231-COUNT($AG231:$AV231))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:AX231)+AX231<$AW231,$AW231-SUM($AX231:AX231),AX231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:AY231)+AY231<$AW231,$AW231-SUM($AX231:AY231),AY231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:AZ231)+AZ231<$AW231,$AW231-SUM($AX231:AZ231),AZ231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BA231)+BA231<$AW231,$AW231-SUM($AX231:BA231),BA231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BB231)+BB231<$AW231,$AW231-SUM($AX231:BB231),BB231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BC231)+BC231<$AW231,$AW231-SUM($AX231:BC231),BC231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BD231)+BD231<$AW231,$AW231-SUM($AX231:BD231),BD231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BE231)+BE231<$AW231,$AW231-SUM($AX231:BE231),BE231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BF231)+BF231<$AW231,$AW231-SUM($AX231:BF231),BF231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BG231)+BG231<$AW231,$AW231-SUM($AX231:BG231),BG231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BH231)+BH231<$AW231,$AW231-SUM($AX231:BH231),BH231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BI231)+BI231<$AW231,$AW231-SUM($AX231:BI231),BI231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BJ231)+BJ231<$AW231,$AW231-SUM($AX231:BJ231),BJ231)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX231:BK231)+BK231<$AW231,$AW231-SUM($AX231:BK231),BK231)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2006 Q1 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G224","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G234","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AH234)+AH234>#REF!,#REF!-SUM($AH234:AH234),AH234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AI234)+AI234>#REF!,#REF!-SUM($AH234:AI234),AI234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AJ234)+AJ234>#REF!,#REF!-SUM($AH234:AJ234),AJ234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AK234)+AK234>#REF!,#REF!-SUM($AH234:AK234),AK234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AL234)+AL234>#REF!,#REF!-SUM($AH234:AL234),AL234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AM234)+AM234>#REF!,#REF!-SUM($AH234:AM234),AM234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AN234)+AN234>#REF!,#REF!-SUM($AH234:AN234),AN234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AO234)+AO234>#REF!,#REF!-SUM($AH234:AO234),AO234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AP234)+AP234>#REF!,#REF!-SUM($AH234:AP234),AP234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AQ234)+AQ234>#REF!,#REF!-SUM($AH234:AQ234),AQ234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AR234)+AR234>#REF!,#REF!-SUM($AH234:AR234),AR234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AS234)+AS234>#REF!,#REF!-SUM($AH234:AS234),AS234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AT234)+AT234>#REF!,#REF!-SUM($AH234:AT234),AT234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH234:AU234)+AU234>#REF!,#REF!-SUM($AH234:AU234),AU234)","v":{"$error":"#REF!"}},{"$f":"$AG22-SUM($AG234:$AV234)","v":{"$error":"#REF!"}},{"$f":"AW234/(MAX(($G234-COUNT($AG234:$AV234))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:AX234)+AX234>$AW234,$AW234-SUM($AX234:AX234),AX234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:AY234)+AY234>$AW234,$AW234-SUM($AX234:AY234),AY234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:AZ234)+AZ234>$AW234,$AW234-SUM($AX234:AZ234),AZ234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BA234)+BA234>$AW234,$AW234-SUM($AX234:BA234),BA234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BB234)+BB234>$AW234,$AW234-SUM($AX234:BB234),BB234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BC234)+BC234>$AW234,$AW234-SUM($AX234:BC234),BC234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BD234)+BD234>$AW234,$AW234-SUM($AX234:BD234),BD234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BE234)+BE234>$AW234,$AW234-SUM($AX234:BE234),BE234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BF234)+BF234>$AW234,$AW234-SUM($AX234:BF234),BF234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BG234)+BG234>$AW234,$AW234-SUM($AX234:BG234),BG234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BH234)+BH234>$AW234,$AW234-SUM($AX234:BH234),BH234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BI234)+BI234>$AW234,$AW234-SUM($AX234:BI234),BI234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BJ234)+BJ234>$AW234,$AW234-SUM($AX234:BJ234),BJ234)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX234:BK234)+BK234>$AW234,$AW234-SUM($AX234:BK234),BK234)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G225","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G235","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AH235)+AH235>#REF!,#REF!-SUM($AH235:AH235),AH235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AI235)+AI235>#REF!,#REF!-SUM($AH235:AI235),AI235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AJ235)+AJ235>#REF!,#REF!-SUM($AH235:AJ235),AJ235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AK235)+AK235>#REF!,#REF!-SUM($AH235:AK235),AK235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AL235)+AL235>#REF!,#REF!-SUM($AH235:AL235),AL235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AM235)+AM235>#REF!,#REF!-SUM($AH235:AM235),AM235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AN235)+AN235>#REF!,#REF!-SUM($AH235:AN235),AN235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AO235)+AO235>#REF!,#REF!-SUM($AH235:AO235),AO235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AP235)+AP235>#REF!,#REF!-SUM($AH235:AP235),AP235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AQ235)+AQ235>#REF!,#REF!-SUM($AH235:AQ235),AQ235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AR235)+AR235>#REF!,#REF!-SUM($AH235:AR235),AR235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AS235)+AS235>#REF!,#REF!-SUM($AH235:AS235),AS235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AT235)+AT235>#REF!,#REF!-SUM($AH235:AT235),AT235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH235:AU235)+AU235>#REF!,#REF!-SUM($AH235:AU235),AU235)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW235/(MAX(($G235-COUNT($AG235:$AV235))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:AX235)+AX235>$AW235,$AW235-SUM($AX235:AX235),AX235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:AY235)+AY235>$AW235,$AW235-SUM($AX235:AY235),AY235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:AZ235)+AZ235>$AW235,$AW235-SUM($AX235:AZ235),AZ235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BA235)+BA235>$AW235,$AW235-SUM($AX235:BA235),BA235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BB235)+BB235>$AW235,$AW235-SUM($AX235:BB235),BB235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BC235)+BC235>$AW235,$AW235-SUM($AX235:BC235),BC235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BD235)+BD235>$AW235,$AW235-SUM($AX235:BD235),BD235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BE235)+BE235>$AW235,$AW235-SUM($AX235:BE235),BE235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BF235)+BF235>$AW235,$AW235-SUM($AX235:BF235),BF235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BG235)+BG235>$AW235,$AW235-SUM($AX235:BG235),BG235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BH235)+BH235>$AW235,$AW235-SUM($AX235:BH235),BH235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BI235)+BI235>$AW235,$AW235-SUM($AX235:BI235),BI235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BJ235)+BJ235>$AW235,$AW235-SUM($AX235:BJ235),BJ235)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX235:BK235)+BK235>$AW235,$AW235-SUM($AX235:BK235),BK235)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G226","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G236","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AH236)+AH236>#REF!,#REF!-SUM($AH236:AH236),AH236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AI236)+AI236>#REF!,#REF!-SUM($AH236:AI236),AI236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AJ236)+AJ236>#REF!,#REF!-SUM($AH236:AJ236),AJ236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AK236)+AK236>#REF!,#REF!-SUM($AH236:AK236),AK236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AL236)+AL236>#REF!,#REF!-SUM($AH236:AL236),AL236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AM236)+AM236>#REF!,#REF!-SUM($AH236:AM236),AM236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AN236)+AN236>#REF!,#REF!-SUM($AH236:AN236),AN236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AO236)+AO236>#REF!,#REF!-SUM($AH236:AO236),AO236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AP236)+AP236>#REF!,#REF!-SUM($AH236:AP236),AP236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AQ236)+AQ236>#REF!,#REF!-SUM($AH236:AQ236),AQ236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AR236)+AR236>#REF!,#REF!-SUM($AH236:AR236),AR236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AS236)+AS236>#REF!,#REF!-SUM($AH236:AS236),AS236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AT236)+AT236>#REF!,#REF!-SUM($AH236:AT236),AT236)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH236:AU236)+AU236>#REF!,#REF!-SUM($AH236:AU236),AU236)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AW236>0,AW236/(MAX(($G236-COUNT($AG236:$AV236))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:AX236)+AX236>$AW236,$AW236-SUM($AX236:AX236),AX236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:AY236)+AY236>$AW236,$AW236-SUM($AX236:AY236),AY236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:AZ236)+AZ236>$AW236,$AW236-SUM($AX236:AZ236),AZ236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BA236)+BA236>$AW236,$AW236-SUM($AX236:BA236),BA236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BB236)+BB236>$AW236,$AW236-SUM($AX236:BB236),BB236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BC236)+BC236>$AW236,$AW236-SUM($AX236:BC236),BC236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BD236)+BD236>$AW236,$AW236-SUM($AX236:BD236),BD236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BE236)+BE236>$AW236,$AW236-SUM($AX236:BE236),BE236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BF236)+BF236>$AW236,$AW236-SUM($AX236:BF236),BF236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BG236)+BG236>$AW236,$AW236-SUM($AX236:BG236),BG236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BH236)+BH236>$AW236,$AW236-SUM($AX236:BH236),BH236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BI236)+BI236>$AW236,$AW236-SUM($AX236:BI236),BI236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BJ236)+BJ236>$AW236,$AW236-SUM($AX236:BJ236),BJ236)*($AW236>0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX236:BK236)+BK236>$AW236,$AW236-SUM($AX236:BK236),BK236)*($AW236>0)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G237","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AH237)+AH237>#REF!,#REF!-SUM($AH237:AH237),AH237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AI237)+AI237>#REF!,#REF!-SUM($AH237:AI237),AI237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AJ237)+AJ237>#REF!,#REF!-SUM($AH237:AJ237),AJ237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AK237)+AK237>#REF!,#REF!-SUM($AH237:AK237),AK237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AL237)+AL237>#REF!,#REF!-SUM($AH237:AL237),AL237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AM237)+AM237>#REF!,#REF!-SUM($AH237:AM237),AM237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AN237)+AN237>#REF!,#REF!-SUM($AH237:AN237),AN237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AO237)+AO237>#REF!,#REF!-SUM($AH237:AO237),AO237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AP237)+AP237>#REF!,#REF!-SUM($AH237:AP237),AP237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AQ237)+AQ237>#REF!,#REF!-SUM($AH237:AQ237),AQ237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AR237)+AR237>#REF!,#REF!-SUM($AH237:AR237),AR237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AS237)+AS237>#REF!,#REF!-SUM($AH237:AS237),AS237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AT237)+AT237>#REF!,#REF!-SUM($AH237:AT237),AT237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH237:AU237)+AU237>#REF!,#REF!-SUM($AH237:AU237),AU237)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW237/(MAX(($G237-COUNT($AG237:$AV237))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:AX237)+AX237>$AW237,$AW237-SUM($AX237:AX237),AX237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:AY237)+AY237>$AW237,$AW237-SUM($AX237:AY237),AY237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:AZ237)+AZ237>$AW237,$AW237-SUM($AX237:AZ237),AZ237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BA237)+BA237>$AW237,$AW237-SUM($AX237:BA237),BA237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BB237)+BB237>$AW237,$AW237-SUM($AX237:BB237),BB237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BC237)+BC237>$AW237,$AW237-SUM($AX237:BC237),BC237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BD237)+BD237>$AW237,$AW237-SUM($AX237:BD237),BD237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BE237)+BE237>$AW237,$AW237-SUM($AX237:BE237),BE237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BF237)+BF237>$AW237,$AW237-SUM($AX237:BF237),BF237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BG237)+BG237>$AW237,$AW237-SUM($AX237:BG237),BG237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BH237)+BH237>$AW237,$AW237-SUM($AX237:BH237),BH237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BI237)+BI237>$AW237,$AW237-SUM($AX237:BI237),BI237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BJ237)+BJ237>$AW237,$AW237-SUM($AX237:BJ237),BJ237)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX237:BK237)+BK237>$AW237,$AW237-SUM($AX237:BK237),BK237)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G238","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AH238)+AH238>#REF!,#REF!-SUM($AH238:AH238),AH238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AI238)+AI238>#REF!,#REF!-SUM($AH238:AI238),AI238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AJ238)+AJ238>#REF!,#REF!-SUM($AH238:AJ238),AJ238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AK238)+AK238>#REF!,#REF!-SUM($AH238:AK238),AK238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AL238)+AL238>#REF!,#REF!-SUM($AH238:AL238),AL238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AM238)+AM238>#REF!,#REF!-SUM($AH238:AM238),AM238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AN238)+AN238>#REF!,#REF!-SUM($AH238:AN238),AN238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AO238)+AO238>#REF!,#REF!-SUM($AH238:AO238),AO238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AP238)+AP238>#REF!,#REF!-SUM($AH238:AP238),AP238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AQ238)+AQ238>#REF!,#REF!-SUM($AH238:AQ238),AQ238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AR238)+AR238>#REF!,#REF!-SUM($AH238:AR238),AR238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AS238)+AS238>#REF!,#REF!-SUM($AH238:AS238),AS238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AT238)+AT238>#REF!,#REF!-SUM($AH238:AT238),AT238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH238:AU238)+AU238>#REF!,#REF!-SUM($AH238:AU238),AU238)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AW238>0,AW238/(MAX(($G238-20-COUNT($AG238:$AV238))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:AX238)+AX238<$AW238,$AW238-SUM($AX238:AX238),AX238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:AY238)+AY238<$AW238,$AW238-SUM($AX238:AY238),AY238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:AZ238)+AZ238<$AW238,$AW238-SUM($AX238:AZ238),AZ238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BA238)+BA238<$AW238,$AW238-SUM($AX238:BA238),BA238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BB238)+BB238<$AW238,$AW238-SUM($AX238:BB238),BB238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BC238)+BC238<$AW238,$AW238-SUM($AX238:BC238),BC238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BD238)+BD238<$AW238,$AW238-SUM($AX238:BD238),BD238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BE238)+BE238<$AW238,$AW238-SUM($AX238:BE238),BE238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BF238)+BF238<$AW238,$AW238-SUM($AX238:BF238),BF238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BG238)+BG238<$AW238,$AW238-SUM($AX238:BG238),BG238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BH238)+BH238<$AW238,$AW238-SUM($AX238:BH238),BH238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BI238)+BI238<$AW238,$AW238-SUM($AX238:BI238),BI238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BJ238)+BJ238<$AW238,$AW238-SUM($AX238:BJ238),BJ238)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX238:BK238)+BK238<$AW238,$AW238-SUM($AX238:BK238),BK238)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G239","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AH239)+AH239>#REF!,#REF!-SUM($AH239:AH239),AH239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AI239)+AI239>#REF!,#REF!-SUM($AH239:AI239),AI239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AJ239)+AJ239>#REF!,#REF!-SUM($AH239:AJ239),AJ239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AK239)+AK239>#REF!,#REF!-SUM($AH239:AK239),AK239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AL239)+AL239>#REF!,#REF!-SUM($AH239:AL239),AL239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AM239)+AM239>#REF!,#REF!-SUM($AH239:AM239),AM239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AN239)+AN239>#REF!,#REF!-SUM($AH239:AN239),AN239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AO239)+AO239>#REF!,#REF!-SUM($AH239:AO239),AO239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AP239)+AP239>#REF!,#REF!-SUM($AH239:AP239),AP239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AQ239)+AQ239>#REF!,#REF!-SUM($AH239:AQ239),AQ239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AR239)+AR239>#REF!,#REF!-SUM($AH239:AR239),AR239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AS239)+AS239>#REF!,#REF!-SUM($AH239:AS239),AS239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AT239)+AT239>#REF!,#REF!-SUM($AH239:AT239),AT239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH239:AU239)+AU239>#REF!,#REF!-SUM($AH239:AU239),AU239)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW239/(MAX(($G239-COUNT($AG239:$AV239))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:AX239)+AX239>$AW239,$AW239-SUM($AX239:AX239),AX239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:AY239)+AY239>$AW239,$AW239-SUM($AX239:AY239),AY239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:AZ239)+AZ239>$AW239,$AW239-SUM($AX239:AZ239),AZ239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BA239)+BA239>$AW239,$AW239-SUM($AX239:BA239),BA239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BB239)+BB239>$AW239,$AW239-SUM($AX239:BB239),BB239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BC239)+BC239>$AW239,$AW239-SUM($AX239:BC239),BC239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BD239)+BD239>$AW239,$AW239-SUM($AX239:BD239),BD239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BE239)+BE239>$AW239,$AW239-SUM($AX239:BE239),BE239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BF239)+BF239>$AW239,$AW239-SUM($AX239:BF239),BF239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BG239)+BG239>$AW239,$AW239-SUM($AX239:BG239),BG239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BH239)+BH239>$AW239,$AW239-SUM($AX239:BH239),BH239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BI239)+BI239>$AW239,$AW239-SUM($AX239:BI239),BI239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BJ239)+BJ239>$AW239,$AW239-SUM($AX239:BJ239),BJ239)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX239:BK239)+BK239>$AW239,$AW239-SUM($AX239:BK239),BK239)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G240","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AH240)+AH240>#REF!,#REF!-SUM($AH240:AH240),AH240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AI240)+AI240>#REF!,#REF!-SUM($AH240:AI240),AI240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AJ240)+AJ240>#REF!,#REF!-SUM($AH240:AJ240),AJ240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AK240)+AK240>#REF!,#REF!-SUM($AH240:AK240),AK240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AL240)+AL240>#REF!,#REF!-SUM($AH240:AL240),AL240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AM240)+AM240>#REF!,#REF!-SUM($AH240:AM240),AM240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AN240)+AN240>#REF!,#REF!-SUM($AH240:AN240),AN240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AO240)+AO240>#REF!,#REF!-SUM($AH240:AO240),AO240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AP240)+AP240>#REF!,#REF!-SUM($AH240:AP240),AP240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AQ240)+AQ240>#REF!,#REF!-SUM($AH240:AQ240),AQ240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AR240)+AR240>#REF!,#REF!-SUM($AH240:AR240),AR240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AS240)+AS240>#REF!,#REF!-SUM($AH240:AS240),AS240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AT240)+AT240>#REF!,#REF!-SUM($AH240:AT240),AT240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH240:AU240)+AU240>#REF!,#REF!-SUM($AH240:AU240),AU240)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW240/(MAX(($G240-COUNT($AG240:$AV240))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:AX240)+AX240>$AW240,$AW240-SUM($AX240:AX240),AX240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:AY240)+AY240>$AW240,$AW240-SUM($AX240:AY240),AY240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:AZ240)+AZ240>$AW240,$AW240-SUM($AX240:AZ240),AZ240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BA240)+BA240>$AW240,$AW240-SUM($AX240:BA240),BA240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BB240)+BB240>$AW240,$AW240-SUM($AX240:BB240),BB240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BC240)+BC240>$AW240,$AW240-SUM($AX240:BC240),BC240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BD240)+BD240>$AW240,$AW240-SUM($AX240:BD240),BD240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BE240)+BE240>$AW240,$AW240-SUM($AX240:BE240),BE240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BF240)+BF240>$AW240,$AW240-SUM($AX240:BF240),BF240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BG240)+BG240>$AW240,$AW240-SUM($AX240:BG240),BG240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BH240)+BH240>$AW240,$AW240-SUM($AX240:BH240),BH240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BI240)+BI240>$AW240,$AW240-SUM($AX240:BI240),BI240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BJ240)+BJ240>$AW240,$AW240-SUM($AX240:BJ240),BJ240)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX240:BK240)+BK240>$AW240,$AW240-SUM($AX240:BK240),BK240)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G241","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AH241)+AH241>#REF!,#REF!-SUM($AH241:AH241),AH241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AI241)+AI241>#REF!,#REF!-SUM($AH241:AI241),AI241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AJ241)+AJ241>#REF!,#REF!-SUM($AH241:AJ241),AJ241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AK241)+AK241>#REF!,#REF!-SUM($AH241:AK241),AK241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AL241)+AL241>#REF!,#REF!-SUM($AH241:AL241),AL241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AM241)+AM241>#REF!,#REF!-SUM($AH241:AM241),AM241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AN241)+AN241>#REF!,#REF!-SUM($AH241:AN241),AN241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AO241)+AO241>#REF!,#REF!-SUM($AH241:AO241),AO241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AP241)+AP241>#REF!,#REF!-SUM($AH241:AP241),AP241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AQ241)+AQ241>#REF!,#REF!-SUM($AH241:AQ241),AQ241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AR241)+AR241>#REF!,#REF!-SUM($AH241:AR241),AR241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AS241)+AS241>#REF!,#REF!-SUM($AH241:AS241),AS241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AT241)+AT241>#REF!,#REF!-SUM($AH241:AT241),AT241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AH241:AU241)+AU241>#REF!,#REF!-SUM($AH241:AU241),AU241)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW241/(MAX(($G241-COUNT($AG241:$AV241))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:AX241)+AX241>$AW241,$AW241-SUM($AX241:AX241),AX241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:AY241)+AY241>$AW241,$AW241-SUM($AX241:AY241),AY241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:AZ241)+AZ241>$AW241,$AW241-SUM($AX241:AZ241),AZ241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BA241)+BA241>$AW241,$AW241-SUM($AX241:BA241),BA241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BB241)+BB241>$AW241,$AW241-SUM($AX241:BB241),BB241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BC241)+BC241>$AW241,$AW241-SUM($AX241:BC241),BC241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BD241)+BD241>$AW241,$AW241-SUM($AX241:BD241),BD241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BE241)+BE241>$AW241,$AW241-SUM($AX241:BE241),BE241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BF241)+BF241>$AW241,$AW241-SUM($AX241:BF241),BF241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BG241)+BG241>$AW241,$AW241-SUM($AX241:BG241),BG241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BH241)+BH241>$AW241,$AW241-SUM($AX241:BH241),BH241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BI241)+BI241>$AW241,$AW241-SUM($AX241:BI241),BI241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BJ241)+BJ241>$AW241,$AW241-SUM($AX241:BJ241),BJ241)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX241:BK241)+BK241>$AW241,$AW241-SUM($AX241:BK241),BK241)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2006 Q2 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G234","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G244","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AI244)+AI244>#REF!,#REF!-SUM($AI244:AI244),AI244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AJ244)+AJ244>#REF!,#REF!-SUM($AI244:AJ244),AJ244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AK244)+AK244>#REF!,#REF!-SUM($AI244:AK244),AK244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AL244)+AL244>#REF!,#REF!-SUM($AI244:AL244),AL244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AM244)+AM244>#REF!,#REF!-SUM($AI244:AM244),AM244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AN244)+AN244>#REF!,#REF!-SUM($AI244:AN244),AN244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AO244)+AO244>#REF!,#REF!-SUM($AI244:AO244),AO244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AP244)+AP244>#REF!,#REF!-SUM($AI244:AP244),AP244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AQ244)+AQ244>#REF!,#REF!-SUM($AI244:AQ244),AQ244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AR244)+AR244>#REF!,#REF!-SUM($AI244:AR244),AR244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AS244)+AS244>#REF!,#REF!-SUM($AI244:AS244),AS244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AT244)+AT244>#REF!,#REF!-SUM($AI244:AT244),AT244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI244:AU244)+AU244>#REF!,#REF!-SUM($AI244:AU244),AU244)","v":{"$error":"#REF!"}},{"$f":"$AH22-SUM($AG244:$AV244)","v":{"$error":"#REF!"}},{"$f":"AW244/(MAX(($G244-COUNT($AG244:$AV244))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:AX244)+AX244>$AW244,$AW244-SUM($AX244:AX244),AX244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:AY244)+AY244>$AW244,$AW244-SUM($AX244:AY244),AY244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:AZ244)+AZ244>$AW244,$AW244-SUM($AX244:AZ244),AZ244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BA244)+BA244>$AW244,$AW244-SUM($AX244:BA244),BA244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BB244)+BB244>$AW244,$AW244-SUM($AX244:BB244),BB244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BC244)+BC244>$AW244,$AW244-SUM($AX244:BC244),BC244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BD244)+BD244>$AW244,$AW244-SUM($AX244:BD244),BD244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BE244)+BE244>$AW244,$AW244-SUM($AX244:BE244),BE244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BF244)+BF244>$AW244,$AW244-SUM($AX244:BF244),BF244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BG244)+BG244>$AW244,$AW244-SUM($AX244:BG244),BG244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BH244)+BH244>$AW244,$AW244-SUM($AX244:BH244),BH244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BI244)+BI244>$AW244,$AW244-SUM($AX244:BI244),BI244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BJ244)+BJ244>$AW244,$AW244-SUM($AX244:BJ244),BJ244)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX244:BK244)+BK244>$AW244,$AW244-SUM($AX244:BK244),BK244)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G235","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G245","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AI245)+AI245>#REF!,#REF!-SUM($AI245:AI245),AI245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AJ245)+AJ245>#REF!,#REF!-SUM($AI245:AJ245),AJ245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AK245)+AK245>#REF!,#REF!-SUM($AI245:AK245),AK245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AL245)+AL245>#REF!,#REF!-SUM($AI245:AL245),AL245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AM245)+AM245>#REF!,#REF!-SUM($AI245:AM245),AM245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AN245)+AN245>#REF!,#REF!-SUM($AI245:AN245),AN245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AO245)+AO245>#REF!,#REF!-SUM($AI245:AO245),AO245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AP245)+AP245>#REF!,#REF!-SUM($AI245:AP245),AP245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AQ245)+AQ245>#REF!,#REF!-SUM($AI245:AQ245),AQ245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AR245)+AR245>#REF!,#REF!-SUM($AI245:AR245),AR245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AS245)+AS245>#REF!,#REF!-SUM($AI245:AS245),AS245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AT245)+AT245>#REF!,#REF!-SUM($AI245:AT245),AT245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI245:AU245)+AU245>#REF!,#REF!-SUM($AI245:AU245),AU245)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW245/(MAX(($G245-COUNT($AG245:$AV245))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:AX245)+AX245>$AW245,$AW245-SUM($AX245:AX245),AX245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:AY245)+AY245>$AW245,$AW245-SUM($AX245:AY245),AY245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:AZ245)+AZ245>$AW245,$AW245-SUM($AX245:AZ245),AZ245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BA245)+BA245>$AW245,$AW245-SUM($AX245:BA245),BA245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BB245)+BB245>$AW245,$AW245-SUM($AX245:BB245),BB245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BC245)+BC245>$AW245,$AW245-SUM($AX245:BC245),BC245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BD245)+BD245>$AW245,$AW245-SUM($AX245:BD245),BD245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BE245)+BE245>$AW245,$AW245-SUM($AX245:BE245),BE245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BF245)+BF245>$AW245,$AW245-SUM($AX245:BF245),BF245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BG245)+BG245>$AW245,$AW245-SUM($AX245:BG245),BG245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BH245)+BH245>$AW245,$AW245-SUM($AX245:BH245),BH245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BI245)+BI245>$AW245,$AW245-SUM($AX245:BI245),BI245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BJ245)+BJ245>$AW245,$AW245-SUM($AX245:BJ245),BJ245)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX245:BK245)+BK245>$AW245,$AW245-SUM($AX245:BK245),BK245)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G236","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G246","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AI246)+AI246>#REF!,#REF!-SUM($AI246:AI246),AI246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AJ246)+AJ246>#REF!,#REF!-SUM($AI246:AJ246),AJ246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AK246)+AK246>#REF!,#REF!-SUM($AI246:AK246),AK246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AL246)+AL246>#REF!,#REF!-SUM($AI246:AL246),AL246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AM246)+AM246>#REF!,#REF!-SUM($AI246:AM246),AM246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AN246)+AN246>#REF!,#REF!-SUM($AI246:AN246),AN246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AO246)+AO246>#REF!,#REF!-SUM($AI246:AO246),AO246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AP246)+AP246>#REF!,#REF!-SUM($AI246:AP246),AP246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AQ246)+AQ246>#REF!,#REF!-SUM($AI246:AQ246),AQ246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AR246)+AR246>#REF!,#REF!-SUM($AI246:AR246),AR246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AS246)+AS246>#REF!,#REF!-SUM($AI246:AS246),AS246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AT246)+AT246>#REF!,#REF!-SUM($AI246:AT246),AT246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI246:AU246)+AU246>#REF!,#REF!-SUM($AI246:AU246),AU246)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW246/(MAX(($G246-COUNT($AG246:$AV246))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:AX246)+AX246>$AW246,$AW246-SUM($AX246:AX246),AX246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:AY246)+AY246>$AW246,$AW246-SUM($AX246:AY246),AY246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:AZ246)+AZ246>$AW246,$AW246-SUM($AX246:AZ246),AZ246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BA246)+BA246>$AW246,$AW246-SUM($AX246:BA246),BA246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BB246)+BB246>$AW246,$AW246-SUM($AX246:BB246),BB246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BC246)+BC246>$AW246,$AW246-SUM($AX246:BC246),BC246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BD246)+BD246>$AW246,$AW246-SUM($AX246:BD246),BD246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BE246)+BE246>$AW246,$AW246-SUM($AX246:BE246),BE246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BF246)+BF246>$AW246,$AW246-SUM($AX246:BF246),BF246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BG246)+BG246>$AW246,$AW246-SUM($AX246:BG246),BG246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BH246)+BH246>$AW246,$AW246-SUM($AX246:BH246),BH246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BI246)+BI246>$AW246,$AW246-SUM($AX246:BI246),BI246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BJ246)+BJ246>$AW246,$AW246-SUM($AX246:BJ246),BJ246)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX246:BK246)+BK246>$AW246,$AW246-SUM($AX246:BK246),BK246)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G247","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AI247)+AI247>#REF!,#REF!-SUM($AI247:AI247),AI247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AJ247)+AJ247>#REF!,#REF!-SUM($AI247:AJ247),AJ247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AK247)+AK247>#REF!,#REF!-SUM($AI247:AK247),AK247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AL247)+AL247>#REF!,#REF!-SUM($AI247:AL247),AL247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AM247)+AM247>#REF!,#REF!-SUM($AI247:AM247),AM247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AN247)+AN247>#REF!,#REF!-SUM($AI247:AN247),AN247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AO247)+AO247>#REF!,#REF!-SUM($AI247:AO247),AO247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AP247)+AP247>#REF!,#REF!-SUM($AI247:AP247),AP247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AQ247)+AQ247>#REF!,#REF!-SUM($AI247:AQ247),AQ247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AR247)+AR247>#REF!,#REF!-SUM($AI247:AR247),AR247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AS247)+AS247>#REF!,#REF!-SUM($AI247:AS247),AS247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AT247)+AT247>#REF!,#REF!-SUM($AI247:AT247),AT247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI247:AU247)+AU247>#REF!,#REF!-SUM($AI247:AU247),AU247)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW247/(MAX(($G247-COUNT($AG247:$AV247))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:AX247)+AX247>$AW247,$AW247-SUM($AX247:AX247),AX247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:AY247)+AY247>$AW247,$AW247-SUM($AX247:AY247),AY247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:AZ247)+AZ247>$AW247,$AW247-SUM($AX247:AZ247),AZ247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BA247)+BA247>$AW247,$AW247-SUM($AX247:BA247),BA247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BB247)+BB247>$AW247,$AW247-SUM($AX247:BB247),BB247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BC247)+BC247>$AW247,$AW247-SUM($AX247:BC247),BC247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BD247)+BD247>$AW247,$AW247-SUM($AX247:BD247),BD247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BE247)+BE247>$AW247,$AW247-SUM($AX247:BE247),BE247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BF247)+BF247>$AW247,$AW247-SUM($AX247:BF247),BF247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BG247)+BG247>$AW247,$AW247-SUM($AX247:BG247),BG247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BH247)+BH247>$AW247,$AW247-SUM($AX247:BH247),BH247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BI247)+BI247>$AW247,$AW247-SUM($AX247:BI247),BI247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BJ247)+BJ247>$AW247,$AW247-SUM($AX247:BJ247),BJ247)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX247:BK247)+BK247>$AW247,$AW247-SUM($AX247:BK247),BK247)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G248","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AI248)+AI248>#REF!,#REF!-SUM($AI248:AI248),AI248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AJ248)+AJ248>#REF!,#REF!-SUM($AI248:AJ248),AJ248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AK248)+AK248>#REF!,#REF!-SUM($AI248:AK248),AK248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AL248)+AL248>#REF!,#REF!-SUM($AI248:AL248),AL248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AM248)+AM248>#REF!,#REF!-SUM($AI248:AM248),AM248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AN248)+AN248>#REF!,#REF!-SUM($AI248:AN248),AN248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AO248)+AO248>#REF!,#REF!-SUM($AI248:AO248),AO248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AP248)+AP248>#REF!,#REF!-SUM($AI248:AP248),AP248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AQ248)+AQ248>#REF!,#REF!-SUM($AI248:AQ248),AQ248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AR248)+AR248>#REF!,#REF!-SUM($AI248:AR248),AR248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AS248)+AS248>#REF!,#REF!-SUM($AI248:AS248),AS248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AT248)+AT248>#REF!,#REF!-SUM($AI248:AT248),AT248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI248:AU248)+AU248>#REF!,#REF!-SUM($AI248:AU248),AU248)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW248/(MAX(($G248-20-COUNT($AG248:$AV248))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:AX248)+AX248>$AW248,$AW248-SUM($AX248:AX248),AX248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:AY248)+AY248>$AW248,$AW248-SUM($AX248:AY248),AY248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:AZ248)+AZ248>$AW248,$AW248-SUM($AX248:AZ248),AZ248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BA248)+BA248>$AW248,$AW248-SUM($AX248:BA248),BA248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BB248)+BB248>$AW248,$AW248-SUM($AX248:BB248),BB248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BC248)+BC248>$AW248,$AW248-SUM($AX248:BC248),BC248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BD248)+BD248>$AW248,$AW248-SUM($AX248:BD248),BD248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BE248)+BE248>$AW248,$AW248-SUM($AX248:BE248),BE248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BF248)+BF248>$AW248,$AW248-SUM($AX248:BF248),BF248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BG248)+BG248>$AW248,$AW248-SUM($AX248:BG248),BG248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BH248)+BH248>$AW248,$AW248-SUM($AX248:BH248),BH248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BI248)+BI248>$AW248,$AW248-SUM($AX248:BI248),BI248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BJ248)+BJ248>$AW248,$AW248-SUM($AX248:BJ248),BJ248)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX248:BK248)+BK248>$AW248,$AW248-SUM($AX248:BK248),BK248)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G249","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AI249)+AI249>#REF!,#REF!-SUM($AI249:AI249),AI249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AJ249)+AJ249>#REF!,#REF!-SUM($AI249:AJ249),AJ249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AK249)+AK249>#REF!,#REF!-SUM($AI249:AK249),AK249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AL249)+AL249>#REF!,#REF!-SUM($AI249:AL249),AL249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AM249)+AM249>#REF!,#REF!-SUM($AI249:AM249),AM249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AN249)+AN249>#REF!,#REF!-SUM($AI249:AN249),AN249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AO249)+AO249>#REF!,#REF!-SUM($AI249:AO249),AO249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AP249)+AP249>#REF!,#REF!-SUM($AI249:AP249),AP249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AQ249)+AQ249>#REF!,#REF!-SUM($AI249:AQ249),AQ249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AR249)+AR249>#REF!,#REF!-SUM($AI249:AR249),AR249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AS249)+AS249>#REF!,#REF!-SUM($AI249:AS249),AS249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AT249)+AT249>#REF!,#REF!-SUM($AI249:AT249),AT249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI249:AU249)+AU249>#REF!,#REF!-SUM($AI249:AU249),AU249)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW249/(MAX(($G249-COUNT($AG249:$AV249))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:AX249)+AX249>$AW249,$AW249-SUM($AX249:AX249),AX249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:AY249)+AY249>$AW249,$AW249-SUM($AX249:AY249),AY249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:AZ249)+AZ249>$AW249,$AW249-SUM($AX249:AZ249),AZ249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BA249)+BA249>$AW249,$AW249-SUM($AX249:BA249),BA249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BB249)+BB249>$AW249,$AW249-SUM($AX249:BB249),BB249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BC249)+BC249>$AW249,$AW249-SUM($AX249:BC249),BC249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BD249)+BD249>$AW249,$AW249-SUM($AX249:BD249),BD249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BE249)+BE249>$AW249,$AW249-SUM($AX249:BE249),BE249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BF249)+BF249>$AW249,$AW249-SUM($AX249:BF249),BF249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BG249)+BG249>$AW249,$AW249-SUM($AX249:BG249),BG249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BH249)+BH249>$AW249,$AW249-SUM($AX249:BH249),BH249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BI249)+BI249>$AW249,$AW249-SUM($AX249:BI249),BI249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BJ249)+BJ249>$AW249,$AW249-SUM($AX249:BJ249),BJ249)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX249:BK249)+BK249>$AW249,$AW249-SUM($AX249:BK249),BK249)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G250","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AI250)+AI250>#REF!,#REF!-SUM($AI250:AI250),AI250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AJ250)+AJ250>#REF!,#REF!-SUM($AI250:AJ250),AJ250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AK250)+AK250>#REF!,#REF!-SUM($AI250:AK250),AK250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AL250)+AL250>#REF!,#REF!-SUM($AI250:AL250),AL250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AM250)+AM250>#REF!,#REF!-SUM($AI250:AM250),AM250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AN250)+AN250>#REF!,#REF!-SUM($AI250:AN250),AN250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AO250)+AO250>#REF!,#REF!-SUM($AI250:AO250),AO250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AP250)+AP250>#REF!,#REF!-SUM($AI250:AP250),AP250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AQ250)+AQ250>#REF!,#REF!-SUM($AI250:AQ250),AQ250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AR250)+AR250>#REF!,#REF!-SUM($AI250:AR250),AR250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AS250)+AS250>#REF!,#REF!-SUM($AI250:AS250),AS250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AT250)+AT250>#REF!,#REF!-SUM($AI250:AT250),AT250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI250:AU250)+AU250>#REF!,#REF!-SUM($AI250:AU250),AU250)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW250/(MAX(($G250-COUNT($AG250:$AV250))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:AX250)+AX250>$AW250,$AW250-SUM($AX250:AX250),AX250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:AY250)+AY250>$AW250,$AW250-SUM($AX250:AY250),AY250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:AZ250)+AZ250>$AW250,$AW250-SUM($AX250:AZ250),AZ250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BA250)+BA250>$AW250,$AW250-SUM($AX250:BA250),BA250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BB250)+BB250>$AW250,$AW250-SUM($AX250:BB250),BB250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BC250)+BC250>$AW250,$AW250-SUM($AX250:BC250),BC250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BD250)+BD250>$AW250,$AW250-SUM($AX250:BD250),BD250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BE250)+BE250>$AW250,$AW250-SUM($AX250:BE250),BE250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BF250)+BF250>$AW250,$AW250-SUM($AX250:BF250),BF250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BG250)+BG250>$AW250,$AW250-SUM($AX250:BG250),BG250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BH250)+BH250>$AW250,$AW250-SUM($AX250:BH250),BH250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BI250)+BI250>$AW250,$AW250-SUM($AX250:BI250),BI250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BJ250)+BJ250>$AW250,$AW250-SUM($AX250:BJ250),BJ250)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX250:BK250)+BK250>$AW250,$AW250-SUM($AX250:BK250),BK250)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G251","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AI251)+AI251>#REF!,#REF!-SUM($AI251:AI251),AI251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AJ251)+AJ251>#REF!,#REF!-SUM($AI251:AJ251),AJ251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AK251)+AK251>#REF!,#REF!-SUM($AI251:AK251),AK251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AL251)+AL251>#REF!,#REF!-SUM($AI251:AL251),AL251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AM251)+AM251>#REF!,#REF!-SUM($AI251:AM251),AM251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AN251)+AN251>#REF!,#REF!-SUM($AI251:AN251),AN251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AO251)+AO251>#REF!,#REF!-SUM($AI251:AO251),AO251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AP251)+AP251>#REF!,#REF!-SUM($AI251:AP251),AP251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AQ251)+AQ251>#REF!,#REF!-SUM($AI251:AQ251),AQ251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AR251)+AR251>#REF!,#REF!-SUM($AI251:AR251),AR251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AS251)+AS251>#REF!,#REF!-SUM($AI251:AS251),AS251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AT251)+AT251>#REF!,#REF!-SUM($AI251:AT251),AT251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AI251:AU251)+AU251>#REF!,#REF!-SUM($AI251:AU251),AU251)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW251/(MAX(($G251-COUNT($AG251:$AV251))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:AX251)+AX251>$AW251,$AW251-SUM($AX251:AX251),AX251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:AY251)+AY251>$AW251,$AW251-SUM($AX251:AY251),AY251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:AZ251)+AZ251>$AW251,$AW251-SUM($AX251:AZ251),AZ251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BA251)+BA251>$AW251,$AW251-SUM($AX251:BA251),BA251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BB251)+BB251>$AW251,$AW251-SUM($AX251:BB251),BB251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BC251)+BC251>$AW251,$AW251-SUM($AX251:BC251),BC251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BD251)+BD251>$AW251,$AW251-SUM($AX251:BD251),BD251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BE251)+BE251>$AW251,$AW251-SUM($AX251:BE251),BE251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BF251)+BF251>$AW251,$AW251-SUM($AX251:BF251),BF251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BG251)+BG251>$AW251,$AW251-SUM($AX251:BG251),BG251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BH251)+BH251>$AW251,$AW251-SUM($AX251:BH251),BH251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BI251)+BI251>$AW251,$AW251-SUM($AX251:BI251),BI251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BJ251)+BJ251>$AW251,$AW251-SUM($AX251:BJ251),BJ251)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX251:BK251)+BK251>$AW251,$AW251-SUM($AX251:BK251),BK251)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2006 Q3 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G244","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G254","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AJ254)+AJ254>#REF!,#REF!-SUM($AJ254:AJ254),AJ254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AK254)+AK254>#REF!,#REF!-SUM($AJ254:AK254),AK254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AL254)+AL254>#REF!,#REF!-SUM($AJ254:AL254),AL254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AM254)+AM254>#REF!,#REF!-SUM($AJ254:AM254),AM254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AN254)+AN254>#REF!,#REF!-SUM($AJ254:AN254),AN254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AO254)+AO254>#REF!,#REF!-SUM($AJ254:AO254),AO254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AP254)+AP254>#REF!,#REF!-SUM($AJ254:AP254),AP254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AQ254)+AQ254>#REF!,#REF!-SUM($AJ254:AQ254),AQ254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AR254)+AR254>#REF!,#REF!-SUM($AJ254:AR254),AR254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AS254)+AS254>#REF!,#REF!-SUM($AJ254:AS254),AS254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AT254)+AT254>#REF!,#REF!-SUM($AJ254:AT254),AT254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ254:AU254)+AU254>#REF!,#REF!-SUM($AJ254:AU254),AU254)","v":{"$error":"#REF!"}},{"$f":"$AI22-SUM($AG254:$AV254)","v":{"$error":"#REF!"}},{"$f":"AW254/(MAX(($G254-COUNT($AG254:$AV254))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:AX254)+AX254>$AW254,$AW254-SUM($AX254:AX254),AX254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:AY254)+AY254>$AW254,$AW254-SUM($AX254:AY254),AY254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:AZ254)+AZ254>$AW254,$AW254-SUM($AX254:AZ254),AZ254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BA254)+BA254>$AW254,$AW254-SUM($AX254:BA254),BA254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BB254)+BB254>$AW254,$AW254-SUM($AX254:BB254),BB254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BC254)+BC254>$AW254,$AW254-SUM($AX254:BC254),BC254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BD254)+BD254>$AW254,$AW254-SUM($AX254:BD254),BD254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BE254)+BE254>$AW254,$AW254-SUM($AX254:BE254),BE254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BF254)+BF254>$AW254,$AW254-SUM($AX254:BF254),BF254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BG254)+BG254>$AW254,$AW254-SUM($AX254:BG254),BG254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BH254)+BH254>$AW254,$AW254-SUM($AX254:BH254),BH254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BI254)+BI254>$AW254,$AW254-SUM($AX254:BI254),BI254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BJ254)+BJ254>$AW254,$AW254-SUM($AX254:BJ254),BJ254)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX254:BK254)+BK254>$AW254,$AW254-SUM($AX254:BK254),BK254)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G245","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G255","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AJ255)+AJ255>#REF!,#REF!-SUM($AJ255:AJ255),AJ255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AK255)+AK255>#REF!,#REF!-SUM($AJ255:AK255),AK255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AL255)+AL255>#REF!,#REF!-SUM($AJ255:AL255),AL255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AM255)+AM255>#REF!,#REF!-SUM($AJ255:AM255),AM255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AN255)+AN255>#REF!,#REF!-SUM($AJ255:AN255),AN255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AO255)+AO255>#REF!,#REF!-SUM($AJ255:AO255),AO255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AP255)+AP255>#REF!,#REF!-SUM($AJ255:AP255),AP255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AQ255)+AQ255>#REF!,#REF!-SUM($AJ255:AQ255),AQ255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AR255)+AR255>#REF!,#REF!-SUM($AJ255:AR255),AR255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AS255)+AS255>#REF!,#REF!-SUM($AJ255:AS255),AS255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AT255)+AT255>#REF!,#REF!-SUM($AJ255:AT255),AT255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ255:AU255)+AU255>#REF!,#REF!-SUM($AJ255:AU255),AU255)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW255/(MAX(($G255-COUNT($AG255:$AV255))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:AX255)+AX255>$AW255,$AW255-SUM($AX255:AX255),AX255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:AY255)+AY255>$AW255,$AW255-SUM($AX255:AY255),AY255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:AZ255)+AZ255>$AW255,$AW255-SUM($AX255:AZ255),AZ255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BA255)+BA255>$AW255,$AW255-SUM($AX255:BA255),BA255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BB255)+BB255>$AW255,$AW255-SUM($AX255:BB255),BB255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BC255)+BC255>$AW255,$AW255-SUM($AX255:BC255),BC255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BD255)+BD255>$AW255,$AW255-SUM($AX255:BD255),BD255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BE255)+BE255>$AW255,$AW255-SUM($AX255:BE255),BE255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BF255)+BF255>$AW255,$AW255-SUM($AX255:BF255),BF255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BG255)+BG255>$AW255,$AW255-SUM($AX255:BG255),BG255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BH255)+BH255>$AW255,$AW255-SUM($AX255:BH255),BH255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BI255)+BI255>$AW255,$AW255-SUM($AX255:BI255),BI255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BJ255)+BJ255>$AW255,$AW255-SUM($AX255:BJ255),BJ255)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX255:BK255)+BK255>$AW255,$AW255-SUM($AX255:BK255),BK255)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G246","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G256","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AJ256)+AJ256>#REF!,#REF!-SUM($AJ256:AJ256),AJ256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AK256)+AK256>#REF!,#REF!-SUM($AJ256:AK256),AK256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AL256)+AL256>#REF!,#REF!-SUM($AJ256:AL256),AL256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AM256)+AM256>#REF!,#REF!-SUM($AJ256:AM256),AM256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AN256)+AN256>#REF!,#REF!-SUM($AJ256:AN256),AN256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AO256)+AO256>#REF!,#REF!-SUM($AJ256:AO256),AO256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AP256)+AP256>#REF!,#REF!-SUM($AJ256:AP256),AP256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AQ256)+AQ256>#REF!,#REF!-SUM($AJ256:AQ256),AQ256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AR256)+AR256>#REF!,#REF!-SUM($AJ256:AR256),AR256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AS256)+AS256>#REF!,#REF!-SUM($AJ256:AS256),AS256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AT256)+AT256>#REF!,#REF!-SUM($AJ256:AT256),AT256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ256:AU256)+AU256>#REF!,#REF!-SUM($AJ256:AU256),AU256)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW256/(MAX(($G256-COUNT($AG256:$AV256))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:AX256)+AX256>$AW256,$AW256-SUM($AX256:AX256),AX256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:AY256)+AY256>$AW256,$AW256-SUM($AX256:AY256),AY256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:AZ256)+AZ256>$AW256,$AW256-SUM($AX256:AZ256),AZ256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BA256)+BA256>$AW256,$AW256-SUM($AX256:BA256),BA256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BB256)+BB256>$AW256,$AW256-SUM($AX256:BB256),BB256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BC256)+BC256>$AW256,$AW256-SUM($AX256:BC256),BC256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BD256)+BD256>$AW256,$AW256-SUM($AX256:BD256),BD256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BE256)+BE256>$AW256,$AW256-SUM($AX256:BE256),BE256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BF256)+BF256>$AW256,$AW256-SUM($AX256:BF256),BF256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BG256)+BG256>$AW256,$AW256-SUM($AX256:BG256),BG256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BH256)+BH256>$AW256,$AW256-SUM($AX256:BH256),BH256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BI256)+BI256>$AW256,$AW256-SUM($AX256:BI256),BI256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BJ256)+BJ256>$AW256,$AW256-SUM($AX256:BJ256),BJ256)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX256:BK256)+BK256>$AW256,$AW256-SUM($AX256:BK256),BK256)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G257","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AJ257)+AJ257>#REF!,#REF!-SUM($AJ257:AJ257),AJ257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AK257)+AK257>#REF!,#REF!-SUM($AJ257:AK257),AK257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AL257)+AL257>#REF!,#REF!-SUM($AJ257:AL257),AL257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AM257)+AM257>#REF!,#REF!-SUM($AJ257:AM257),AM257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AN257)+AN257>#REF!,#REF!-SUM($AJ257:AN257),AN257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AO257)+AO257>#REF!,#REF!-SUM($AJ257:AO257),AO257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AP257)+AP257>#REF!,#REF!-SUM($AJ257:AP257),AP257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AQ257)+AQ257>#REF!,#REF!-SUM($AJ257:AQ257),AQ257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AR257)+AR257>#REF!,#REF!-SUM($AJ257:AR257),AR257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AS257)+AS257>#REF!,#REF!-SUM($AJ257:AS257),AS257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AT257)+AT257>#REF!,#REF!-SUM($AJ257:AT257),AT257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ257:AU257)+AU257>#REF!,#REF!-SUM($AJ257:AU257),AU257)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW257/(MAX(($G257-COUNT($AG257:$AV257))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:AX257)+AX257>$AW257,$AW257-SUM($AX257:AX257),AX257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:AY257)+AY257>$AW257,$AW257-SUM($AX257:AY257),AY257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:AZ257)+AZ257>$AW257,$AW257-SUM($AX257:AZ257),AZ257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BA257)+BA257>$AW257,$AW257-SUM($AX257:BA257),BA257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BB257)+BB257>$AW257,$AW257-SUM($AX257:BB257),BB257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BC257)+BC257>$AW257,$AW257-SUM($AX257:BC257),BC257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BD257)+BD257>$AW257,$AW257-SUM($AX257:BD257),BD257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BE257)+BE257>$AW257,$AW257-SUM($AX257:BE257),BE257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BF257)+BF257>$AW257,$AW257-SUM($AX257:BF257),BF257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BG257)+BG257>$AW257,$AW257-SUM($AX257:BG257),BG257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BH257)+BH257>$AW257,$AW257-SUM($AX257:BH257),BH257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BI257)+BI257>$AW257,$AW257-SUM($AX257:BI257),BI257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BJ257)+BJ257>$AW257,$AW257-SUM($AX257:BJ257),BJ257)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX257:BK257)+BK257>$AW257,$AW257-SUM($AX257:BK257),BK257)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G258","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AJ258)+AJ258>#REF!,#REF!-SUM($AJ258:AJ258),AJ258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AK258)+AK258>#REF!,#REF!-SUM($AJ258:AK258),AK258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AL258)+AL258>#REF!,#REF!-SUM($AJ258:AL258),AL258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AM258)+AM258>#REF!,#REF!-SUM($AJ258:AM258),AM258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AN258)+AN258>#REF!,#REF!-SUM($AJ258:AN258),AN258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AO258)+AO258>#REF!,#REF!-SUM($AJ258:AO258),AO258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AP258)+AP258>#REF!,#REF!-SUM($AJ258:AP258),AP258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AQ258)+AQ258>#REF!,#REF!-SUM($AJ258:AQ258),AQ258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AR258)+AR258>#REF!,#REF!-SUM($AJ258:AR258),AR258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AS258)+AS258>#REF!,#REF!-SUM($AJ258:AS258),AS258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AT258)+AT258>#REF!,#REF!-SUM($AJ258:AT258),AT258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ258:AU258)+AU258>#REF!,#REF!-SUM($AJ258:AU258),AU258)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW258/(MAX(($G258-20-COUNT($AG258:$AV258))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:AX258)+AX258>$AW258,$AW258-SUM($AX258:AX258),AX258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:AY258)+AY258>$AW258,$AW258-SUM($AX258:AY258),AY258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:AZ258)+AZ258>$AW258,$AW258-SUM($AX258:AZ258),AZ258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BA258)+BA258>$AW258,$AW258-SUM($AX258:BA258),BA258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BB258)+BB258>$AW258,$AW258-SUM($AX258:BB258),BB258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BC258)+BC258>$AW258,$AW258-SUM($AX258:BC258),BC258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BD258)+BD258>$AW258,$AW258-SUM($AX258:BD258),BD258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BE258)+BE258>$AW258,$AW258-SUM($AX258:BE258),BE258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BF258)+BF258>$AW258,$AW258-SUM($AX258:BF258),BF258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BG258)+BG258>$AW258,$AW258-SUM($AX258:BG258),BG258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BH258)+BH258>$AW258,$AW258-SUM($AX258:BH258),BH258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BI258)+BI258>$AW258,$AW258-SUM($AX258:BI258),BI258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BJ258)+BJ258>$AW258,$AW258-SUM($AX258:BJ258),BJ258)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX258:BK258)+BK258>$AW258,$AW258-SUM($AX258:BK258),BK258)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G259","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AJ259)+AJ259>#REF!,#REF!-SUM($AJ259:AJ259),AJ259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AK259)+AK259>#REF!,#REF!-SUM($AJ259:AK259),AK259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AL259)+AL259>#REF!,#REF!-SUM($AJ259:AL259),AL259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AM259)+AM259>#REF!,#REF!-SUM($AJ259:AM259),AM259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AN259)+AN259>#REF!,#REF!-SUM($AJ259:AN259),AN259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AO259)+AO259>#REF!,#REF!-SUM($AJ259:AO259),AO259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AP259)+AP259>#REF!,#REF!-SUM($AJ259:AP259),AP259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AQ259)+AQ259>#REF!,#REF!-SUM($AJ259:AQ259),AQ259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AR259)+AR259>#REF!,#REF!-SUM($AJ259:AR259),AR259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AS259)+AS259>#REF!,#REF!-SUM($AJ259:AS259),AS259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AT259)+AT259>#REF!,#REF!-SUM($AJ259:AT259),AT259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ259:AU259)+AU259>#REF!,#REF!-SUM($AJ259:AU259),AU259)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW259/(MAX(($G259-COUNT($AG259:$AV259))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:AX259)+AX259>$AW259,$AW259-SUM($AX259:AX259),AX259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:AY259)+AY259>$AW259,$AW259-SUM($AX259:AY259),AY259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:AZ259)+AZ259>$AW259,$AW259-SUM($AX259:AZ259),AZ259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BA259)+BA259>$AW259,$AW259-SUM($AX259:BA259),BA259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BB259)+BB259>$AW259,$AW259-SUM($AX259:BB259),BB259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BC259)+BC259>$AW259,$AW259-SUM($AX259:BC259),BC259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BD259)+BD259>$AW259,$AW259-SUM($AX259:BD259),BD259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BE259)+BE259>$AW259,$AW259-SUM($AX259:BE259),BE259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BF259)+BF259>$AW259,$AW259-SUM($AX259:BF259),BF259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BG259)+BG259>$AW259,$AW259-SUM($AX259:BG259),BG259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BH259)+BH259>$AW259,$AW259-SUM($AX259:BH259),BH259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BI259)+BI259>$AW259,$AW259-SUM($AX259:BI259),BI259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BJ259)+BJ259>$AW259,$AW259-SUM($AX259:BJ259),BJ259)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX259:BK259)+BK259>$AW259,$AW259-SUM($AX259:BK259),BK259)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G260","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AJ260)+AJ260>#REF!,#REF!-SUM($AJ260:AJ260),AJ260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AK260)+AK260>#REF!,#REF!-SUM($AJ260:AK260),AK260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AL260)+AL260>#REF!,#REF!-SUM($AJ260:AL260),AL260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AM260)+AM260>#REF!,#REF!-SUM($AJ260:AM260),AM260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AN260)+AN260>#REF!,#REF!-SUM($AJ260:AN260),AN260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AO260)+AO260>#REF!,#REF!-SUM($AJ260:AO260),AO260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AP260)+AP260>#REF!,#REF!-SUM($AJ260:AP260),AP260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AQ260)+AQ260>#REF!,#REF!-SUM($AJ260:AQ260),AQ260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AR260)+AR260>#REF!,#REF!-SUM($AJ260:AR260),AR260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AS260)+AS260>#REF!,#REF!-SUM($AJ260:AS260),AS260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AT260)+AT260>#REF!,#REF!-SUM($AJ260:AT260),AT260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ260:AU260)+AU260>#REF!,#REF!-SUM($AJ260:AU260),AU260)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW260/(MAX(($G260-COUNT($AG260:$AV260))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:AX260)+AX260>$AW260,$AW260-SUM($AX260:AX260),AX260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:AY260)+AY260>$AW260,$AW260-SUM($AX260:AY260),AY260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:AZ260)+AZ260>$AW260,$AW260-SUM($AX260:AZ260),AZ260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BA260)+BA260>$AW260,$AW260-SUM($AX260:BA260),BA260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BB260)+BB260>$AW260,$AW260-SUM($AX260:BB260),BB260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BC260)+BC260>$AW260,$AW260-SUM($AX260:BC260),BC260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BD260)+BD260>$AW260,$AW260-SUM($AX260:BD260),BD260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BE260)+BE260>$AW260,$AW260-SUM($AX260:BE260),BE260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BF260)+BF260>$AW260,$AW260-SUM($AX260:BF260),BF260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BG260)+BG260>$AW260,$AW260-SUM($AX260:BG260),BG260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BH260)+BH260>$AW260,$AW260-SUM($AX260:BH260),BH260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BI260)+BI260>$AW260,$AW260-SUM($AX260:BI260),BI260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BJ260)+BJ260>$AW260,$AW260-SUM($AX260:BJ260),BJ260)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX260:BK260)+BK260>$AW260,$AW260-SUM($AX260:BK260),BK260)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G261","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AJ261)+AJ261>#REF!,#REF!-SUM($AJ261:AJ261),AJ261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AK261)+AK261>#REF!,#REF!-SUM($AJ261:AK261),AK261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AL261)+AL261>#REF!,#REF!-SUM($AJ261:AL261),AL261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AM261)+AM261>#REF!,#REF!-SUM($AJ261:AM261),AM261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AN261)+AN261>#REF!,#REF!-SUM($AJ261:AN261),AN261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AO261)+AO261>#REF!,#REF!-SUM($AJ261:AO261),AO261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AP261)+AP261>#REF!,#REF!-SUM($AJ261:AP261),AP261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AQ261)+AQ261>#REF!,#REF!-SUM($AJ261:AQ261),AQ261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AR261)+AR261>#REF!,#REF!-SUM($AJ261:AR261),AR261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AS261)+AS261>#REF!,#REF!-SUM($AJ261:AS261),AS261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AT261)+AT261>#REF!,#REF!-SUM($AJ261:AT261),AT261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AJ261:AU261)+AU261>#REF!,#REF!-SUM($AJ261:AU261),AU261)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW261/(MAX(($G261-COUNT($AG261:$AV261))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:AX261)+AX261>$AW261,$AW261-SUM($AX261:AX261),AX261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:AY261)+AY261>$AW261,$AW261-SUM($AX261:AY261),AY261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:AZ261)+AZ261>$AW261,$AW261-SUM($AX261:AZ261),AZ261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BA261)+BA261>$AW261,$AW261-SUM($AX261:BA261),BA261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BB261)+BB261>$AW261,$AW261-SUM($AX261:BB261),BB261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BC261)+BC261>$AW261,$AW261-SUM($AX261:BC261),BC261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BD261)+BD261>$AW261,$AW261-SUM($AX261:BD261),BD261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BE261)+BE261>$AW261,$AW261-SUM($AX261:BE261),BE261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BF261)+BF261>$AW261,$AW261-SUM($AX261:BF261),BF261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BG261)+BG261>$AW261,$AW261-SUM($AX261:BG261),BG261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BH261)+BH261>$AW261,$AW261-SUM($AX261:BH261),BH261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BI261)+BI261>$AW261,$AW261-SUM($AX261:BI261),BI261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BJ261)+BJ261>$AW261,$AW261-SUM($AX261:BJ261),BJ261)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX261:BK261)+BK261>$AW261,$AW261-SUM($AX261:BK261),BK261)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2006 Q4 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G254","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G264","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AK264)+AK264>#REF!,#REF!-SUM($AK264:AK264),AK264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AL264)+AL264>#REF!,#REF!-SUM($AK264:AL264),AL264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AM264)+AM264>#REF!,#REF!-SUM($AK264:AM264),AM264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AN264)+AN264>#REF!,#REF!-SUM($AK264:AN264),AN264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AO264)+AO264>#REF!,#REF!-SUM($AK264:AO264),AO264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AP264)+AP264>#REF!,#REF!-SUM($AK264:AP264),AP264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AQ264)+AQ264>#REF!,#REF!-SUM($AK264:AQ264),AQ264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AR264)+AR264>#REF!,#REF!-SUM($AK264:AR264),AR264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AS264)+AS264>#REF!,#REF!-SUM($AK264:AS264),AS264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AT264)+AT264>#REF!,#REF!-SUM($AK264:AT264),AT264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK264:AU264)+AU264>#REF!,#REF!-SUM($AK264:AU264),AU264)","v":{"$error":"#REF!"}},{"$f":"$AJ22-SUM($AG264:$AV264)","v":{"$error":"#REF!"}},{"$f":"AW264/(MAX(($G264-COUNT($AG264:$AV264))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:AX264)+AX264>$AW264,$AW264-SUM($AX264:AX264),AX264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:AY264)+AY264>$AW264,$AW264-SUM($AX264:AY264),AY264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:AZ264)+AZ264>$AW264,$AW264-SUM($AX264:AZ264),AZ264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BA264)+BA264>$AW264,$AW264-SUM($AX264:BA264),BA264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BB264)+BB264>$AW264,$AW264-SUM($AX264:BB264),BB264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BC264)+BC264>$AW264,$AW264-SUM($AX264:BC264),BC264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BD264)+BD264>$AW264,$AW264-SUM($AX264:BD264),BD264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BE264)+BE264>$AW264,$AW264-SUM($AX264:BE264),BE264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BF264)+BF264>$AW264,$AW264-SUM($AX264:BF264),BF264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BG264)+BG264>$AW264,$AW264-SUM($AX264:BG264),BG264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BH264)+BH264>$AW264,$AW264-SUM($AX264:BH264),BH264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BI264)+BI264>$AW264,$AW264-SUM($AX264:BI264),BI264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BJ264)+BJ264>$AW264,$AW264-SUM($AX264:BJ264),BJ264)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX264:BK264)+BK264>$AW264,$AW264-SUM($AX264:BK264),BK264)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G255","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G265","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AK265)+AK265>#REF!,#REF!-SUM($AK265:AK265),AK265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AL265)+AL265>#REF!,#REF!-SUM($AK265:AL265),AL265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AM265)+AM265>#REF!,#REF!-SUM($AK265:AM265),AM265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AN265)+AN265>#REF!,#REF!-SUM($AK265:AN265),AN265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AO265)+AO265>#REF!,#REF!-SUM($AK265:AO265),AO265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AP265)+AP265>#REF!,#REF!-SUM($AK265:AP265),AP265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AQ265)+AQ265>#REF!,#REF!-SUM($AK265:AQ265),AQ265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AR265)+AR265>#REF!,#REF!-SUM($AK265:AR265),AR265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AS265)+AS265>#REF!,#REF!-SUM($AK265:AS265),AS265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AT265)+AT265>#REF!,#REF!-SUM($AK265:AT265),AT265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK265:AU265)+AU265>#REF!,#REF!-SUM($AK265:AU265),AU265)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW265/(MAX(($G265-COUNT($AG265:$AV265))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:AX265)+AX265>$AW265,$AW265-SUM($AX265:AX265),AX265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:AY265)+AY265>$AW265,$AW265-SUM($AX265:AY265),AY265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:AZ265)+AZ265>$AW265,$AW265-SUM($AX265:AZ265),AZ265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BA265)+BA265>$AW265,$AW265-SUM($AX265:BA265),BA265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BB265)+BB265>$AW265,$AW265-SUM($AX265:BB265),BB265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BC265)+BC265>$AW265,$AW265-SUM($AX265:BC265),BC265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BD265)+BD265>$AW265,$AW265-SUM($AX265:BD265),BD265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BE265)+BE265>$AW265,$AW265-SUM($AX265:BE265),BE265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BF265)+BF265>$AW265,$AW265-SUM($AX265:BF265),BF265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BG265)+BG265>$AW265,$AW265-SUM($AX265:BG265),BG265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BH265)+BH265>$AW265,$AW265-SUM($AX265:BH265),BH265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BI265)+BI265>$AW265,$AW265-SUM($AX265:BI265),BI265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BJ265)+BJ265>$AW265,$AW265-SUM($AX265:BJ265),BJ265)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX265:BK265)+BK265>$AW265,$AW265-SUM($AX265:BK265),BK265)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G256","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G266","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AK266)+AK266>#REF!,#REF!-SUM($AK266:AK266),AK266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AL266)+AL266>#REF!,#REF!-SUM($AK266:AL266),AL266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AM266)+AM266>#REF!,#REF!-SUM($AK266:AM266),AM266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AN266)+AN266>#REF!,#REF!-SUM($AK266:AN266),AN266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AO266)+AO266>#REF!,#REF!-SUM($AK266:AO266),AO266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AP266)+AP266>#REF!,#REF!-SUM($AK266:AP266),AP266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AQ266)+AQ266>#REF!,#REF!-SUM($AK266:AQ266),AQ266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AR266)+AR266>#REF!,#REF!-SUM($AK266:AR266),AR266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AS266)+AS266>#REF!,#REF!-SUM($AK266:AS266),AS266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AT266)+AT266>#REF!,#REF!-SUM($AK266:AT266),AT266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK266:AU266)+AU266>#REF!,#REF!-SUM($AK266:AU266),AU266)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW266/(MAX(($G266-COUNT($AG266:$AV266))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:AX266)+AX266>$AW266,$AW266-SUM($AX266:AX266),AX266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:AY266)+AY266>$AW266,$AW266-SUM($AX266:AY266),AY266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:AZ266)+AZ266>$AW266,$AW266-SUM($AX266:AZ266),AZ266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BA266)+BA266>$AW266,$AW266-SUM($AX266:BA266),BA266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BB266)+BB266>$AW266,$AW266-SUM($AX266:BB266),BB266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BC266)+BC266>$AW266,$AW266-SUM($AX266:BC266),BC266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BD266)+BD266>$AW266,$AW266-SUM($AX266:BD266),BD266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BE266)+BE266>$AW266,$AW266-SUM($AX266:BE266),BE266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BF266)+BF266>$AW266,$AW266-SUM($AX266:BF266),BF266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BG266)+BG266>$AW266,$AW266-SUM($AX266:BG266),BG266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BH266)+BH266>$AW266,$AW266-SUM($AX266:BH266),BH266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BI266)+BI266>$AW266,$AW266-SUM($AX266:BI266),BI266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BJ266)+BJ266>$AW266,$AW266-SUM($AX266:BJ266),BJ266)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX266:BK266)+BK266>$AW266,$AW266-SUM($AX266:BK266),BK266)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G267","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AK267)+AK267>#REF!,#REF!-SUM($AK267:AK267),AK267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AL267)+AL267>#REF!,#REF!-SUM($AK267:AL267),AL267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AM267)+AM267>#REF!,#REF!-SUM($AK267:AM267),AM267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AN267)+AN267>#REF!,#REF!-SUM($AK267:AN267),AN267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AO267)+AO267>#REF!,#REF!-SUM($AK267:AO267),AO267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AP267)+AP267>#REF!,#REF!-SUM($AK267:AP267),AP267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AQ267)+AQ267>#REF!,#REF!-SUM($AK267:AQ267),AQ267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AR267)+AR267>#REF!,#REF!-SUM($AK267:AR267),AR267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AS267)+AS267>#REF!,#REF!-SUM($AK267:AS267),AS267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AT267)+AT267>#REF!,#REF!-SUM($AK267:AT267),AT267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK267:AU267)+AU267>#REF!,#REF!-SUM($AK267:AU267),AU267)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW267/(MAX(($G267-COUNT($AG267:$AV267))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:AX267)+AX267>$AW267,$AW267-SUM($AX267:AX267),AX267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:AY267)+AY267>$AW267,$AW267-SUM($AX267:AY267),AY267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:AZ267)+AZ267>$AW267,$AW267-SUM($AX267:AZ267),AZ267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BA267)+BA267>$AW267,$AW267-SUM($AX267:BA267),BA267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BB267)+BB267>$AW267,$AW267-SUM($AX267:BB267),BB267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BC267)+BC267>$AW267,$AW267-SUM($AX267:BC267),BC267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BD267)+BD267>$AW267,$AW267-SUM($AX267:BD267),BD267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BE267)+BE267>$AW267,$AW267-SUM($AX267:BE267),BE267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BF267)+BF267>$AW267,$AW267-SUM($AX267:BF267),BF267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BG267)+BG267>$AW267,$AW267-SUM($AX267:BG267),BG267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BH267)+BH267>$AW267,$AW267-SUM($AX267:BH267),BH267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BI267)+BI267>$AW267,$AW267-SUM($AX267:BI267),BI267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BJ267)+BJ267>$AW267,$AW267-SUM($AX267:BJ267),BJ267)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX267:BK267)+BK267>$AW267,$AW267-SUM($AX267:BK267),BK267)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G268","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AK268)+AK268>#REF!,#REF!-SUM($AK268:AK268),AK268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AL268)+AL268>#REF!,#REF!-SUM($AK268:AL268),AL268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AM268)+AM268>#REF!,#REF!-SUM($AK268:AM268),AM268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AN268)+AN268>#REF!,#REF!-SUM($AK268:AN268),AN268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AO268)+AO268>#REF!,#REF!-SUM($AK268:AO268),AO268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AP268)+AP268>#REF!,#REF!-SUM($AK268:AP268),AP268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AQ268)+AQ268>#REF!,#REF!-SUM($AK268:AQ268),AQ268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AR268)+AR268>#REF!,#REF!-SUM($AK268:AR268),AR268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AS268)+AS268>#REF!,#REF!-SUM($AK268:AS268),AS268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AT268)+AT268>#REF!,#REF!-SUM($AK268:AT268),AT268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK268:AU268)+AU268>#REF!,#REF!-SUM($AK268:AU268),AU268)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AW268>0,AW268/(MAX(($G268-20-COUNT($AG268:$AV268))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:AX268)+AX268<$AW268,$AW268-SUM($AX268:AX268),AX268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:AY268)+AY268<$AW268,$AW268-SUM($AX268:AY268),AY268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:AZ268)+AZ268<$AW268,$AW268-SUM($AX268:AZ268),AZ268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BA268)+BA268<$AW268,$AW268-SUM($AX268:BA268),BA268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BB268)+BB268<$AW268,$AW268-SUM($AX268:BB268),BB268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BC268)+BC268<$AW268,$AW268-SUM($AX268:BC268),BC268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BD268)+BD268<$AW268,$AW268-SUM($AX268:BD268),BD268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BE268)+BE268<$AW268,$AW268-SUM($AX268:BE268),BE268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BF268)+BF268<$AW268,$AW268-SUM($AX268:BF268),BF268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BG268)+BG268<$AW268,$AW268-SUM($AX268:BG268),BG268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BH268)+BH268<$AW268,$AW268-SUM($AX268:BH268),BH268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BI268)+BI268<$AW268,$AW268-SUM($AX268:BI268),BI268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BJ268)+BJ268<$AW268,$AW268-SUM($AX268:BJ268),BJ268)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX268:BK268)+BK268<$AW268,$AW268-SUM($AX268:BK268),BK268)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G269","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AK269)+AK269>#REF!,#REF!-SUM($AK269:AK269),AK269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AL269)+AL269>#REF!,#REF!-SUM($AK269:AL269),AL269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AM269)+AM269>#REF!,#REF!-SUM($AK269:AM269),AM269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AN269)+AN269>#REF!,#REF!-SUM($AK269:AN269),AN269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AO269)+AO269>#REF!,#REF!-SUM($AK269:AO269),AO269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AP269)+AP269>#REF!,#REF!-SUM($AK269:AP269),AP269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AQ269)+AQ269>#REF!,#REF!-SUM($AK269:AQ269),AQ269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AR269)+AR269>#REF!,#REF!-SUM($AK269:AR269),AR269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AS269)+AS269>#REF!,#REF!-SUM($AK269:AS269),AS269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AT269)+AT269>#REF!,#REF!-SUM($AK269:AT269),AT269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK269:AU269)+AU269>#REF!,#REF!-SUM($AK269:AU269),AU269)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW269/(MAX(($G269-COUNT($AG269:$AV269))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:AX269)+AX269>$AW269,$AW269-SUM($AX269:AX269),AX269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:AY269)+AY269>$AW269,$AW269-SUM($AX269:AY269),AY269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:AZ269)+AZ269>$AW269,$AW269-SUM($AX269:AZ269),AZ269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BA269)+BA269>$AW269,$AW269-SUM($AX269:BA269),BA269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BB269)+BB269>$AW269,$AW269-SUM($AX269:BB269),BB269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BC269)+BC269>$AW269,$AW269-SUM($AX269:BC269),BC269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BD269)+BD269>$AW269,$AW269-SUM($AX269:BD269),BD269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BE269)+BE269>$AW269,$AW269-SUM($AX269:BE269),BE269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BF269)+BF269>$AW269,$AW269-SUM($AX269:BF269),BF269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BG269)+BG269>$AW269,$AW269-SUM($AX269:BG269),BG269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BH269)+BH269>$AW269,$AW269-SUM($AX269:BH269),BH269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BI269)+BI269>$AW269,$AW269-SUM($AX269:BI269),BI269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BJ269)+BJ269>$AW269,$AW269-SUM($AX269:BJ269),BJ269)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX269:BK269)+BK269>$AW269,$AW269-SUM($AX269:BK269),BK269)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G270","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AK270)+AK270>#REF!,#REF!-SUM($AK270:AK270),AK270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AL270)+AL270>#REF!,#REF!-SUM($AK270:AL270),AL270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AM270)+AM270>#REF!,#REF!-SUM($AK270:AM270),AM270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AN270)+AN270>#REF!,#REF!-SUM($AK270:AN270),AN270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AO270)+AO270>#REF!,#REF!-SUM($AK270:AO270),AO270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AP270)+AP270>#REF!,#REF!-SUM($AK270:AP270),AP270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AQ270)+AQ270>#REF!,#REF!-SUM($AK270:AQ270),AQ270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AR270)+AR270>#REF!,#REF!-SUM($AK270:AR270),AR270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AS270)+AS270>#REF!,#REF!-SUM($AK270:AS270),AS270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AT270)+AT270>#REF!,#REF!-SUM($AK270:AT270),AT270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK270:AU270)+AU270>#REF!,#REF!-SUM($AK270:AU270),AU270)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW270/(MAX(($G270-COUNT($AG270:$AV270))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:AX270)+AX270>$AW270,$AW270-SUM($AX270:AX270),AX270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:AY270)+AY270>$AW270,$AW270-SUM($AX270:AY270),AY270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:AZ270)+AZ270>$AW270,$AW270-SUM($AX270:AZ270),AZ270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BA270)+BA270>$AW270,$AW270-SUM($AX270:BA270),BA270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BB270)+BB270>$AW270,$AW270-SUM($AX270:BB270),BB270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BC270)+BC270>$AW270,$AW270-SUM($AX270:BC270),BC270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BD270)+BD270>$AW270,$AW270-SUM($AX270:BD270),BD270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BE270)+BE270>$AW270,$AW270-SUM($AX270:BE270),BE270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BF270)+BF270>$AW270,$AW270-SUM($AX270:BF270),BF270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BG270)+BG270>$AW270,$AW270-SUM($AX270:BG270),BG270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BH270)+BH270>$AW270,$AW270-SUM($AX270:BH270),BH270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BI270)+BI270>$AW270,$AW270-SUM($AX270:BI270),BI270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BJ270)+BJ270>$AW270,$AW270-SUM($AX270:BJ270),BJ270)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX270:BK270)+BK270>$AW270,$AW270-SUM($AX270:BK270),BK270)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G271","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AK271)+AK271>#REF!,#REF!-SUM($AK271:AK271),AK271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AL271)+AL271>#REF!,#REF!-SUM($AK271:AL271),AL271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AM271)+AM271>#REF!,#REF!-SUM($AK271:AM271),AM271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AN271)+AN271>#REF!,#REF!-SUM($AK271:AN271),AN271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AO271)+AO271>#REF!,#REF!-SUM($AK271:AO271),AO271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AP271)+AP271>#REF!,#REF!-SUM($AK271:AP271),AP271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AQ271)+AQ271>#REF!,#REF!-SUM($AK271:AQ271),AQ271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AR271)+AR271>#REF!,#REF!-SUM($AK271:AR271),AR271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AS271)+AS271>#REF!,#REF!-SUM($AK271:AS271),AS271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AT271)+AT271>#REF!,#REF!-SUM($AK271:AT271),AT271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AK271:AU271)+AU271>#REF!,#REF!-SUM($AK271:AU271),AU271)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW271/(MAX(($G271-COUNT($AG271:$AV271))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:AX271)+AX271>$AW271,$AW271-SUM($AX271:AX271),AX271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:AY271)+AY271>$AW271,$AW271-SUM($AX271:AY271),AY271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:AZ271)+AZ271>$AW271,$AW271-SUM($AX271:AZ271),AZ271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BA271)+BA271>$AW271,$AW271-SUM($AX271:BA271),BA271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BB271)+BB271>$AW271,$AW271-SUM($AX271:BB271),BB271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BC271)+BC271>$AW271,$AW271-SUM($AX271:BC271),BC271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BD271)+BD271>$AW271,$AW271-SUM($AX271:BD271),BD271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BE271)+BE271>$AW271,$AW271-SUM($AX271:BE271),BE271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BF271)+BF271>$AW271,$AW271-SUM($AX271:BF271),BF271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BG271)+BG271>$AW271,$AW271-SUM($AX271:BG271),BG271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BH271)+BH271>$AW271,$AW271-SUM($AX271:BH271),BH271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BI271)+BI271>$AW271,$AW271-SUM($AX271:BI271),BI271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BJ271)+BJ271>$AW271,$AW271-SUM($AX271:BJ271),BJ271)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX271:BK271)+BK271>$AW271,$AW271-SUM($AX271:BK271),BK271)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2007 Q1 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G264","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G274","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AL274)+AL274>#REF!,#REF!-SUM($AL274:AL274),AL274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AM274)+AM274>#REF!,#REF!-SUM($AL274:AM274),AM274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AN274)+AN274>#REF!,#REF!-SUM($AL274:AN274),AN274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AO274)+AO274>#REF!,#REF!-SUM($AL274:AO274),AO274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AP274)+AP274>#REF!,#REF!-SUM($AL274:AP274),AP274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AQ274)+AQ274>#REF!,#REF!-SUM($AL274:AQ274),AQ274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AR274)+AR274>#REF!,#REF!-SUM($AL274:AR274),AR274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AS274)+AS274>#REF!,#REF!-SUM($AL274:AS274),AS274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AT274)+AT274>#REF!,#REF!-SUM($AL274:AT274),AT274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL274:AU274)+AU274>#REF!,#REF!-SUM($AL274:AU274),AU274)","v":{"$error":"#REF!"}},{"$f":"$AK22-SUM($AG274:$AV274)","v":{"$error":"#REF!"}},{"$f":"AW274/(MAX(($G274-COUNT($AG274:$AV274))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:AX274)+AX274>$AW274,$AW274-SUM($AX274:AX274),AX274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:AY274)+AY274>$AW274,$AW274-SUM($AX274:AY274),AY274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:AZ274)+AZ274>$AW274,$AW274-SUM($AX274:AZ274),AZ274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BA274)+BA274>$AW274,$AW274-SUM($AX274:BA274),BA274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BB274)+BB274>$AW274,$AW274-SUM($AX274:BB274),BB274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BC274)+BC274>$AW274,$AW274-SUM($AX274:BC274),BC274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BD274)+BD274>$AW274,$AW274-SUM($AX274:BD274),BD274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BE274)+BE274>$AW274,$AW274-SUM($AX274:BE274),BE274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BF274)+BF274>$AW274,$AW274-SUM($AX274:BF274),BF274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BG274)+BG274>$AW274,$AW274-SUM($AX274:BG274),BG274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BH274)+BH274>$AW274,$AW274-SUM($AX274:BH274),BH274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BI274)+BI274>$AW274,$AW274-SUM($AX274:BI274),BI274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BJ274)+BJ274>$AW274,$AW274-SUM($AX274:BJ274),BJ274)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX274:BK274)+BK274>$AW274,$AW274-SUM($AX274:BK274),BK274)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G265","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G275","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AL275)+AL275>#REF!,#REF!-SUM($AL275:AL275),AL275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AM275)+AM275>#REF!,#REF!-SUM($AL275:AM275),AM275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AN275)+AN275>#REF!,#REF!-SUM($AL275:AN275),AN275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AO275)+AO275>#REF!,#REF!-SUM($AL275:AO275),AO275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AP275)+AP275>#REF!,#REF!-SUM($AL275:AP275),AP275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AQ275)+AQ275>#REF!,#REF!-SUM($AL275:AQ275),AQ275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AR275)+AR275>#REF!,#REF!-SUM($AL275:AR275),AR275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AS275)+AS275>#REF!,#REF!-SUM($AL275:AS275),AS275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AT275)+AT275>#REF!,#REF!-SUM($AL275:AT275),AT275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL275:AU275)+AU275>#REF!,#REF!-SUM($AL275:AU275),AU275)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW275/(MAX(($G275-COUNT($AG275:$AV275))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:AX275)+AX275>$AW275,$AW275-SUM($AX275:AX275),AX275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:AY275)+AY275>$AW275,$AW275-SUM($AX275:AY275),AY275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:AZ275)+AZ275>$AW275,$AW275-SUM($AX275:AZ275),AZ275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BA275)+BA275>$AW275,$AW275-SUM($AX275:BA275),BA275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BB275)+BB275>$AW275,$AW275-SUM($AX275:BB275),BB275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BC275)+BC275>$AW275,$AW275-SUM($AX275:BC275),BC275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BD275)+BD275>$AW275,$AW275-SUM($AX275:BD275),BD275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BE275)+BE275>$AW275,$AW275-SUM($AX275:BE275),BE275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BF275)+BF275>$AW275,$AW275-SUM($AX275:BF275),BF275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BG275)+BG275>$AW275,$AW275-SUM($AX275:BG275),BG275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BH275)+BH275>$AW275,$AW275-SUM($AX275:BH275),BH275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BI275)+BI275>$AW275,$AW275-SUM($AX275:BI275),BI275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BJ275)+BJ275>$AW275,$AW275-SUM($AX275:BJ275),BJ275)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX275:BK275)+BK275>$AW275,$AW275-SUM($AX275:BK275),BK275)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G266","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G276","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AL276)+AL276>#REF!,#REF!-SUM($AL276:AL276),AL276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AM276)+AM276>#REF!,#REF!-SUM($AL276:AM276),AM276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AN276)+AN276>#REF!,#REF!-SUM($AL276:AN276),AN276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AO276)+AO276>#REF!,#REF!-SUM($AL276:AO276),AO276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AP276)+AP276>#REF!,#REF!-SUM($AL276:AP276),AP276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AQ276)+AQ276>#REF!,#REF!-SUM($AL276:AQ276),AQ276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AR276)+AR276>#REF!,#REF!-SUM($AL276:AR276),AR276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AS276)+AS276>#REF!,#REF!-SUM($AL276:AS276),AS276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AT276)+AT276>#REF!,#REF!-SUM($AL276:AT276),AT276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL276:AU276)+AU276>#REF!,#REF!-SUM($AL276:AU276),AU276)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW276/(MAX(($G276-COUNT($AG276:$AV276))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:AX276)+AX276>$AW276,$AW276-SUM($AX276:AX276),AX276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:AY276)+AY276>$AW276,$AW276-SUM($AX276:AY276),AY276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:AZ276)+AZ276>$AW276,$AW276-SUM($AX276:AZ276),AZ276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BA276)+BA276>$AW276,$AW276-SUM($AX276:BA276),BA276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BB276)+BB276>$AW276,$AW276-SUM($AX276:BB276),BB276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BC276)+BC276>$AW276,$AW276-SUM($AX276:BC276),BC276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BD276)+BD276>$AW276,$AW276-SUM($AX276:BD276),BD276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BE276)+BE276>$AW276,$AW276-SUM($AX276:BE276),BE276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BF276)+BF276>$AW276,$AW276-SUM($AX276:BF276),BF276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BG276)+BG276>$AW276,$AW276-SUM($AX276:BG276),BG276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BH276)+BH276>$AW276,$AW276-SUM($AX276:BH276),BH276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BI276)+BI276>$AW276,$AW276-SUM($AX276:BI276),BI276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BJ276)+BJ276>$AW276,$AW276-SUM($AX276:BJ276),BJ276)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX276:BK276)+BK276>$AW276,$AW276-SUM($AX276:BK276),BK276)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G277","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AL277)+AL277>#REF!,#REF!-SUM($AL277:AL277),AL277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AM277)+AM277>#REF!,#REF!-SUM($AL277:AM277),AM277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AN277)+AN277>#REF!,#REF!-SUM($AL277:AN277),AN277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AO277)+AO277>#REF!,#REF!-SUM($AL277:AO277),AO277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AP277)+AP277>#REF!,#REF!-SUM($AL277:AP277),AP277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AQ277)+AQ277>#REF!,#REF!-SUM($AL277:AQ277),AQ277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AR277)+AR277>#REF!,#REF!-SUM($AL277:AR277),AR277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AS277)+AS277>#REF!,#REF!-SUM($AL277:AS277),AS277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AT277)+AT277>#REF!,#REF!-SUM($AL277:AT277),AT277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL277:AU277)+AU277>#REF!,#REF!-SUM($AL277:AU277),AU277)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW277/(MAX(($G277-COUNT($AG277:$AV277))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:AX277)+AX277>$AW277,$AW277-SUM($AX277:AX277),AX277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:AY277)+AY277>$AW277,$AW277-SUM($AX277:AY277),AY277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:AZ277)+AZ277>$AW277,$AW277-SUM($AX277:AZ277),AZ277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BA277)+BA277>$AW277,$AW277-SUM($AX277:BA277),BA277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BB277)+BB277>$AW277,$AW277-SUM($AX277:BB277),BB277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BC277)+BC277>$AW277,$AW277-SUM($AX277:BC277),BC277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BD277)+BD277>$AW277,$AW277-SUM($AX277:BD277),BD277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BE277)+BE277>$AW277,$AW277-SUM($AX277:BE277),BE277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BF277)+BF277>$AW277,$AW277-SUM($AX277:BF277),BF277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BG277)+BG277>$AW277,$AW277-SUM($AX277:BG277),BG277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BH277)+BH277>$AW277,$AW277-SUM($AX277:BH277),BH277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BI277)+BI277>$AW277,$AW277-SUM($AX277:BI277),BI277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BJ277)+BJ277>$AW277,$AW277-SUM($AX277:BJ277),BJ277)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX277:BK277)+BK277>$AW277,$AW277-SUM($AX277:BK277),BK277)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G278","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AL278)+AL278>#REF!,#REF!-SUM($AL278:AL278),AL278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AM278)+AM278>#REF!,#REF!-SUM($AL278:AM278),AM278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AN278)+AN278>#REF!,#REF!-SUM($AL278:AN278),AN278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AO278)+AO278>#REF!,#REF!-SUM($AL278:AO278),AO278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AP278)+AP278>#REF!,#REF!-SUM($AL278:AP278),AP278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AQ278)+AQ278>#REF!,#REF!-SUM($AL278:AQ278),AQ278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AR278)+AR278>#REF!,#REF!-SUM($AL278:AR278),AR278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AS278)+AS278>#REF!,#REF!-SUM($AL278:AS278),AS278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AT278)+AT278>#REF!,#REF!-SUM($AL278:AT278),AT278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL278:AU278)+AU278>#REF!,#REF!-SUM($AL278:AU278),AU278)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW278/(MAX(($G278-20-COUNT($AG278:$AV278))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:AX278)+AX278>$AW278,$AW278-SUM($AX278:AX278),AX278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:AY278)+AY278>$AW278,$AW278-SUM($AX278:AY278),AY278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:AZ278)+AZ278>$AW278,$AW278-SUM($AX278:AZ278),AZ278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BA278)+BA278>$AW278,$AW278-SUM($AX278:BA278),BA278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BB278)+BB278>$AW278,$AW278-SUM($AX278:BB278),BB278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BC278)+BC278>$AW278,$AW278-SUM($AX278:BC278),BC278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BD278)+BD278>$AW278,$AW278-SUM($AX278:BD278),BD278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BE278)+BE278>$AW278,$AW278-SUM($AX278:BE278),BE278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BF278)+BF278>$AW278,$AW278-SUM($AX278:BF278),BF278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BG278)+BG278>$AW278,$AW278-SUM($AX278:BG278),BG278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BH278)+BH278>$AW278,$AW278-SUM($AX278:BH278),BH278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BI278)+BI278>$AW278,$AW278-SUM($AX278:BI278),BI278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BJ278)+BJ278>$AW278,$AW278-SUM($AX278:BJ278),BJ278)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX278:BK278)+BK278>$AW278,$AW278-SUM($AX278:BK278),BK278)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G279","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AL279)+AL279>#REF!,#REF!-SUM($AL279:AL279),AL279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AM279)+AM279>#REF!,#REF!-SUM($AL279:AM279),AM279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AN279)+AN279>#REF!,#REF!-SUM($AL279:AN279),AN279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AO279)+AO279>#REF!,#REF!-SUM($AL279:AO279),AO279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AP279)+AP279>#REF!,#REF!-SUM($AL279:AP279),AP279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AQ279)+AQ279>#REF!,#REF!-SUM($AL279:AQ279),AQ279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AR279)+AR279>#REF!,#REF!-SUM($AL279:AR279),AR279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AS279)+AS279>#REF!,#REF!-SUM($AL279:AS279),AS279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AT279)+AT279>#REF!,#REF!-SUM($AL279:AT279),AT279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL279:AU279)+AU279>#REF!,#REF!-SUM($AL279:AU279),AU279)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW279/(MAX(($G279-COUNT($AG279:$AV279))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:AX279)+AX279>$AW279,$AW279-SUM($AX279:AX279),AX279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:AY279)+AY279>$AW279,$AW279-SUM($AX279:AY279),AY279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:AZ279)+AZ279>$AW279,$AW279-SUM($AX279:AZ279),AZ279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BA279)+BA279>$AW279,$AW279-SUM($AX279:BA279),BA279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BB279)+BB279>$AW279,$AW279-SUM($AX279:BB279),BB279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BC279)+BC279>$AW279,$AW279-SUM($AX279:BC279),BC279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BD279)+BD279>$AW279,$AW279-SUM($AX279:BD279),BD279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BE279)+BE279>$AW279,$AW279-SUM($AX279:BE279),BE279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BF279)+BF279>$AW279,$AW279-SUM($AX279:BF279),BF279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BG279)+BG279>$AW279,$AW279-SUM($AX279:BG279),BG279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BH279)+BH279>$AW279,$AW279-SUM($AX279:BH279),BH279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BI279)+BI279>$AW279,$AW279-SUM($AX279:BI279),BI279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BJ279)+BJ279>$AW279,$AW279-SUM($AX279:BJ279),BJ279)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX279:BK279)+BK279>$AW279,$AW279-SUM($AX279:BK279),BK279)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G280","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AL280)+AL280>#REF!,#REF!-SUM($AL280:AL280),AL280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AM280)+AM280>#REF!,#REF!-SUM($AL280:AM280),AM280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AN280)+AN280>#REF!,#REF!-SUM($AL280:AN280),AN280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AO280)+AO280>#REF!,#REF!-SUM($AL280:AO280),AO280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AP280)+AP280>#REF!,#REF!-SUM($AL280:AP280),AP280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AQ280)+AQ280>#REF!,#REF!-SUM($AL280:AQ280),AQ280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AR280)+AR280>#REF!,#REF!-SUM($AL280:AR280),AR280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AS280)+AS280>#REF!,#REF!-SUM($AL280:AS280),AS280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AT280)+AT280>#REF!,#REF!-SUM($AL280:AT280),AT280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL280:AU280)+AU280>#REF!,#REF!-SUM($AL280:AU280),AU280)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW280/(MAX(($G280-COUNT($AG280:$AV280))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:AX280)+AX280>$AW280,$AW280-SUM($AX280:AX280),AX280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:AY280)+AY280>$AW280,$AW280-SUM($AX280:AY280),AY280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:AZ280)+AZ280>$AW280,$AW280-SUM($AX280:AZ280),AZ280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BA280)+BA280>$AW280,$AW280-SUM($AX280:BA280),BA280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BB280)+BB280>$AW280,$AW280-SUM($AX280:BB280),BB280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BC280)+BC280>$AW280,$AW280-SUM($AX280:BC280),BC280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BD280)+BD280>$AW280,$AW280-SUM($AX280:BD280),BD280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BE280)+BE280>$AW280,$AW280-SUM($AX280:BE280),BE280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BF280)+BF280>$AW280,$AW280-SUM($AX280:BF280),BF280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BG280)+BG280>$AW280,$AW280-SUM($AX280:BG280),BG280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BH280)+BH280>$AW280,$AW280-SUM($AX280:BH280),BH280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BI280)+BI280>$AW280,$AW280-SUM($AX280:BI280),BI280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BJ280)+BJ280>$AW280,$AW280-SUM($AX280:BJ280),BJ280)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX280:BK280)+BK280>$AW280,$AW280-SUM($AX280:BK280),BK280)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G281","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AL281)+AL281>#REF!,#REF!-SUM($AL281:AL281),AL281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AM281)+AM281>#REF!,#REF!-SUM($AL281:AM281),AM281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AN281)+AN281>#REF!,#REF!-SUM($AL281:AN281),AN281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AO281)+AO281>#REF!,#REF!-SUM($AL281:AO281),AO281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AP281)+AP281>#REF!,#REF!-SUM($AL281:AP281),AP281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AQ281)+AQ281>#REF!,#REF!-SUM($AL281:AQ281),AQ281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AR281)+AR281>#REF!,#REF!-SUM($AL281:AR281),AR281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AS281)+AS281>#REF!,#REF!-SUM($AL281:AS281),AS281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AT281)+AT281>#REF!,#REF!-SUM($AL281:AT281),AT281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AL281:AU281)+AU281>#REF!,#REF!-SUM($AL281:AU281),AU281)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW281/(MAX(($G281-COUNT($AG281:$AV281))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:AX281)+AX281>$AW281,$AW281-SUM($AX281:AX281),AX281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:AY281)+AY281>$AW281,$AW281-SUM($AX281:AY281),AY281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:AZ281)+AZ281>$AW281,$AW281-SUM($AX281:AZ281),AZ281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BA281)+BA281>$AW281,$AW281-SUM($AX281:BA281),BA281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BB281)+BB281>$AW281,$AW281-SUM($AX281:BB281),BB281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BC281)+BC281>$AW281,$AW281-SUM($AX281:BC281),BC281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BD281)+BD281>$AW281,$AW281-SUM($AX281:BD281),BD281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BE281)+BE281>$AW281,$AW281-SUM($AX281:BE281),BE281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BF281)+BF281>$AW281,$AW281-SUM($AX281:BF281),BF281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BG281)+BG281>$AW281,$AW281-SUM($AX281:BG281),BG281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BH281)+BH281>$AW281,$AW281-SUM($AX281:BH281),BH281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BI281)+BI281>$AW281,$AW281-SUM($AX281:BI281),BI281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BJ281)+BJ281>$AW281,$AW281-SUM($AX281:BJ281),BJ281)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX281:BK281)+BK281>$AW281,$AW281-SUM($AX281:BK281),BK281)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2007 Q2 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G274","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G284","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM284:AM284)+AM284>#REF!,#REF!-SUM($AM284:AM284),AM284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM284:AN284)+AN284>#REF!,#REF!-SUM($AM284:AN284),AN284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM284:AO284)+AO284>#REF!,#REF!-SUM($AM284:AO284),AO284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM284:AP284)+AP284>#REF!,#REF!-SUM($AM284:AP284),AP284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM284:AQ284)+AQ284>#REF!,#REF!-SUM($AM284:AQ284),AQ284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM284:AR284)+AR284>#REF!,#REF!-SUM($AM284:AR284),AR284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM284:AS284)+AS284>#REF!,#REF!-SUM($AM284:AS284),AS284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM284:AT284)+AT284>#REF!,#REF!-SUM($AM284:AT284),AT284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM284:AU284)+AU284>#REF!,#REF!-SUM($AM284:AU284),AU284)","v":{"$error":"#REF!"}},{"$f":"$AL22-SUM($AG284:$AV284)","v":{"$error":"#REF!"}},{"$f":"AW284/(MAX(($G284-COUNT($AG284:$AV284))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:AX284)+AX284>$AW284,$AW284-SUM($AX284:AX284),AX284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:AY284)+AY284>$AW284,$AW284-SUM($AX284:AY284),AY284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:AZ284)+AZ284>$AW284,$AW284-SUM($AX284:AZ284),AZ284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BA284)+BA284>$AW284,$AW284-SUM($AX284:BA284),BA284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BB284)+BB284>$AW284,$AW284-SUM($AX284:BB284),BB284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BC284)+BC284>$AW284,$AW284-SUM($AX284:BC284),BC284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BD284)+BD284>$AW284,$AW284-SUM($AX284:BD284),BD284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BE284)+BE284>$AW284,$AW284-SUM($AX284:BE284),BE284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BF284)+BF284>$AW284,$AW284-SUM($AX284:BF284),BF284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BG284)+BG284>$AW284,$AW284-SUM($AX284:BG284),BG284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BH284)+BH284>$AW284,$AW284-SUM($AX284:BH284),BH284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BI284)+BI284>$AW284,$AW284-SUM($AX284:BI284),BI284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BJ284)+BJ284>$AW284,$AW284-SUM($AX284:BJ284),BJ284)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX284:BK284)+BK284>$AW284,$AW284-SUM($AX284:BK284),BK284)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G275","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G285","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM285:AM285)+AM285>#REF!,#REF!-SUM($AM285:AM285),AM285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM285:AN285)+AN285>#REF!,#REF!-SUM($AM285:AN285),AN285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM285:AO285)+AO285>#REF!,#REF!-SUM($AM285:AO285),AO285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM285:AP285)+AP285>#REF!,#REF!-SUM($AM285:AP285),AP285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM285:AQ285)+AQ285>#REF!,#REF!-SUM($AM285:AQ285),AQ285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM285:AR285)+AR285>#REF!,#REF!-SUM($AM285:AR285),AR285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM285:AS285)+AS285>#REF!,#REF!-SUM($AM285:AS285),AS285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM285:AT285)+AT285>#REF!,#REF!-SUM($AM285:AT285),AT285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM285:AU285)+AU285>#REF!,#REF!-SUM($AM285:AU285),AU285)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW285/(MAX(($G285-COUNT($AG285:$AV285))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:AX285)+AX285>$AW285,$AW285-SUM($AX285:AX285),AX285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:AY285)+AY285>$AW285,$AW285-SUM($AX285:AY285),AY285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:AZ285)+AZ285>$AW285,$AW285-SUM($AX285:AZ285),AZ285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BA285)+BA285>$AW285,$AW285-SUM($AX285:BA285),BA285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BB285)+BB285>$AW285,$AW285-SUM($AX285:BB285),BB285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BC285)+BC285>$AW285,$AW285-SUM($AX285:BC285),BC285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BD285)+BD285>$AW285,$AW285-SUM($AX285:BD285),BD285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BE285)+BE285>$AW285,$AW285-SUM($AX285:BE285),BE285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BF285)+BF285>$AW285,$AW285-SUM($AX285:BF285),BF285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BG285)+BG285>$AW285,$AW285-SUM($AX285:BG285),BG285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BH285)+BH285>$AW285,$AW285-SUM($AX285:BH285),BH285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BI285)+BI285>$AW285,$AW285-SUM($AX285:BI285),BI285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BJ285)+BJ285>$AW285,$AW285-SUM($AX285:BJ285),BJ285)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX285:BK285)+BK285>$AW285,$AW285-SUM($AX285:BK285),BK285)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G276","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G286","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM286:AM286)+AM286>#REF!,#REF!-SUM($AM286:AM286),AM286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM286:AN286)+AN286>#REF!,#REF!-SUM($AM286:AN286),AN286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM286:AO286)+AO286>#REF!,#REF!-SUM($AM286:AO286),AO286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM286:AP286)+AP286>#REF!,#REF!-SUM($AM286:AP286),AP286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM286:AQ286)+AQ286>#REF!,#REF!-SUM($AM286:AQ286),AQ286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM286:AR286)+AR286>#REF!,#REF!-SUM($AM286:AR286),AR286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM286:AS286)+AS286>#REF!,#REF!-SUM($AM286:AS286),AS286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM286:AT286)+AT286>#REF!,#REF!-SUM($AM286:AT286),AT286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM286:AU286)+AU286>#REF!,#REF!-SUM($AM286:AU286),AU286)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW286/(MAX(($G286-COUNT($AG286:$AV286))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:AX286)+AX286>$AW286,$AW286-SUM($AX286:AX286),AX286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:AY286)+AY286>$AW286,$AW286-SUM($AX286:AY286),AY286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:AZ286)+AZ286>$AW286,$AW286-SUM($AX286:AZ286),AZ286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BA286)+BA286>$AW286,$AW286-SUM($AX286:BA286),BA286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BB286)+BB286>$AW286,$AW286-SUM($AX286:BB286),BB286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BC286)+BC286>$AW286,$AW286-SUM($AX286:BC286),BC286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BD286)+BD286>$AW286,$AW286-SUM($AX286:BD286),BD286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BE286)+BE286>$AW286,$AW286-SUM($AX286:BE286),BE286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BF286)+BF286>$AW286,$AW286-SUM($AX286:BF286),BF286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BG286)+BG286>$AW286,$AW286-SUM($AX286:BG286),BG286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BH286)+BH286>$AW286,$AW286-SUM($AX286:BH286),BH286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BI286)+BI286>$AW286,$AW286-SUM($AX286:BI286),BI286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BJ286)+BJ286>$AW286,$AW286-SUM($AX286:BJ286),BJ286)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX286:BK286)+BK286>$AW286,$AW286-SUM($AX286:BK286),BK286)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G287","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM287:AM287)+AM287>#REF!,#REF!-SUM($AM287:AM287),AM287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM287:AN287)+AN287>#REF!,#REF!-SUM($AM287:AN287),AN287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM287:AO287)+AO287>#REF!,#REF!-SUM($AM287:AO287),AO287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM287:AP287)+AP287>#REF!,#REF!-SUM($AM287:AP287),AP287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM287:AQ287)+AQ287>#REF!,#REF!-SUM($AM287:AQ287),AQ287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM287:AR287)+AR287>#REF!,#REF!-SUM($AM287:AR287),AR287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM287:AS287)+AS287>#REF!,#REF!-SUM($AM287:AS287),AS287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM287:AT287)+AT287>#REF!,#REF!-SUM($AM287:AT287),AT287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM287:AU287)+AU287>#REF!,#REF!-SUM($AM287:AU287),AU287)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW287/(MAX(($G287-COUNT($AG287:$AV287))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:AX287)+AX287>$AW287,$AW287-SUM($AX287:AX287),AX287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:AY287)+AY287>$AW287,$AW287-SUM($AX287:AY287),AY287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:AZ287)+AZ287>$AW287,$AW287-SUM($AX287:AZ287),AZ287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BA287)+BA287>$AW287,$AW287-SUM($AX287:BA287),BA287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BB287)+BB287>$AW287,$AW287-SUM($AX287:BB287),BB287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BC287)+BC287>$AW287,$AW287-SUM($AX287:BC287),BC287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BD287)+BD287>$AW287,$AW287-SUM($AX287:BD287),BD287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BE287)+BE287>$AW287,$AW287-SUM($AX287:BE287),BE287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BF287)+BF287>$AW287,$AW287-SUM($AX287:BF287),BF287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BG287)+BG287>$AW287,$AW287-SUM($AX287:BG287),BG287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BH287)+BH287>$AW287,$AW287-SUM($AX287:BH287),BH287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BI287)+BI287>$AW287,$AW287-SUM($AX287:BI287),BI287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BJ287)+BJ287>$AW287,$AW287-SUM($AX287:BJ287),BJ287)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX287:BK287)+BK287>$AW287,$AW287-SUM($AX287:BK287),BK287)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G288","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM288:AM288)+AM288>#REF!,#REF!-SUM($AM288:AM288),AM288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM288:AN288)+AN288>#REF!,#REF!-SUM($AM288:AN288),AN288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM288:AO288)+AO288>#REF!,#REF!-SUM($AM288:AO288),AO288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM288:AP288)+AP288>#REF!,#REF!-SUM($AM288:AP288),AP288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM288:AQ288)+AQ288>#REF!,#REF!-SUM($AM288:AQ288),AQ288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM288:AR288)+AR288>#REF!,#REF!-SUM($AM288:AR288),AR288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM288:AS288)+AS288>#REF!,#REF!-SUM($AM288:AS288),AS288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM288:AT288)+AT288>#REF!,#REF!-SUM($AM288:AT288),AT288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM288:AU288)+AU288>#REF!,#REF!-SUM($AM288:AU288),AU288)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW288/(MAX(($G288-20-COUNT($AG288:$AV288))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:AX288)+AX288>$AW288,$AW288-SUM($AX288:AX288),AX288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:AY288)+AY288>$AW288,$AW288-SUM($AX288:AY288),AY288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:AZ288)+AZ288>$AW288,$AW288-SUM($AX288:AZ288),AZ288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BA288)+BA288>$AW288,$AW288-SUM($AX288:BA288),BA288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BB288)+BB288>$AW288,$AW288-SUM($AX288:BB288),BB288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BC288)+BC288>$AW288,$AW288-SUM($AX288:BC288),BC288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BD288)+BD288>$AW288,$AW288-SUM($AX288:BD288),BD288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BE288)+BE288>$AW288,$AW288-SUM($AX288:BE288),BE288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BF288)+BF288>$AW288,$AW288-SUM($AX288:BF288),BF288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BG288)+BG288>$AW288,$AW288-SUM($AX288:BG288),BG288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BH288)+BH288>$AW288,$AW288-SUM($AX288:BH288),BH288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BI288)+BI288>$AW288,$AW288-SUM($AX288:BI288),BI288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BJ288)+BJ288>$AW288,$AW288-SUM($AX288:BJ288),BJ288)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX288:BK288)+BK288>$AW288,$AW288-SUM($AX288:BK288),BK288)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G289","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM289:AM289)+AM289>#REF!,#REF!-SUM($AM289:AM289),AM289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM289:AN289)+AN289>#REF!,#REF!-SUM($AM289:AN289),AN289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM289:AO289)+AO289>#REF!,#REF!-SUM($AM289:AO289),AO289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM289:AP289)+AP289>#REF!,#REF!-SUM($AM289:AP289),AP289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM289:AQ289)+AQ289>#REF!,#REF!-SUM($AM289:AQ289),AQ289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM289:AR289)+AR289>#REF!,#REF!-SUM($AM289:AR289),AR289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM289:AS289)+AS289>#REF!,#REF!-SUM($AM289:AS289),AS289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM289:AT289)+AT289>#REF!,#REF!-SUM($AM289:AT289),AT289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM289:AU289)+AU289>#REF!,#REF!-SUM($AM289:AU289),AU289)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW289/(MAX(($G289-COUNT($AG289:$AV289))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:AX289)+AX289>$AW289,$AW289-SUM($AX289:AX289),AX289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:AY289)+AY289>$AW289,$AW289-SUM($AX289:AY289),AY289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:AZ289)+AZ289>$AW289,$AW289-SUM($AX289:AZ289),AZ289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BA289)+BA289>$AW289,$AW289-SUM($AX289:BA289),BA289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BB289)+BB289>$AW289,$AW289-SUM($AX289:BB289),BB289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BC289)+BC289>$AW289,$AW289-SUM($AX289:BC289),BC289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BD289)+BD289>$AW289,$AW289-SUM($AX289:BD289),BD289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BE289)+BE289>$AW289,$AW289-SUM($AX289:BE289),BE289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BF289)+BF289>$AW289,$AW289-SUM($AX289:BF289),BF289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BG289)+BG289>$AW289,$AW289-SUM($AX289:BG289),BG289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BH289)+BH289>$AW289,$AW289-SUM($AX289:BH289),BH289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BI289)+BI289>$AW289,$AW289-SUM($AX289:BI289),BI289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BJ289)+BJ289>$AW289,$AW289-SUM($AX289:BJ289),BJ289)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX289:BK289)+BK289>$AW289,$AW289-SUM($AX289:BK289),BK289)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G290","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM290:AM290)+AM290>#REF!,#REF!-SUM($AM290:AM290),AM290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM290:AN290)+AN290>#REF!,#REF!-SUM($AM290:AN290),AN290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM290:AO290)+AO290>#REF!,#REF!-SUM($AM290:AO290),AO290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM290:AP290)+AP290>#REF!,#REF!-SUM($AM290:AP290),AP290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM290:AQ290)+AQ290>#REF!,#REF!-SUM($AM290:AQ290),AQ290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM290:AR290)+AR290>#REF!,#REF!-SUM($AM290:AR290),AR290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM290:AS290)+AS290>#REF!,#REF!-SUM($AM290:AS290),AS290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM290:AT290)+AT290>#REF!,#REF!-SUM($AM290:AT290),AT290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM290:AU290)+AU290>#REF!,#REF!-SUM($AM290:AU290),AU290)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW290/(MAX(($G290-COUNT($AG290:$AV290))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:AX290)+AX290>$AW290,$AW290-SUM($AX290:AX290),AX290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:AY290)+AY290>$AW290,$AW290-SUM($AX290:AY290),AY290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:AZ290)+AZ290>$AW290,$AW290-SUM($AX290:AZ290),AZ290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BA290)+BA290>$AW290,$AW290-SUM($AX290:BA290),BA290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BB290)+BB290>$AW290,$AW290-SUM($AX290:BB290),BB290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BC290)+BC290>$AW290,$AW290-SUM($AX290:BC290),BC290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BD290)+BD290>$AW290,$AW290-SUM($AX290:BD290),BD290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BE290)+BE290>$AW290,$AW290-SUM($AX290:BE290),BE290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BF290)+BF290>$AW290,$AW290-SUM($AX290:BF290),BF290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BG290)+BG290>$AW290,$AW290-SUM($AX290:BG290),BG290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BH290)+BH290>$AW290,$AW290-SUM($AX290:BH290),BH290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BI290)+BI290>$AW290,$AW290-SUM($AX290:BI290),BI290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BJ290)+BJ290>$AW290,$AW290-SUM($AX290:BJ290),BJ290)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX290:BK290)+BK290>$AW290,$AW290-SUM($AX290:BK290),BK290)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G291","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM291:AM291)+AM291>#REF!,#REF!-SUM($AM291:AM291),AM291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM291:AN291)+AN291>#REF!,#REF!-SUM($AM291:AN291),AN291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM291:AO291)+AO291>#REF!,#REF!-SUM($AM291:AO291),AO291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM291:AP291)+AP291>#REF!,#REF!-SUM($AM291:AP291),AP291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM291:AQ291)+AQ291>#REF!,#REF!-SUM($AM291:AQ291),AQ291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM291:AR291)+AR291>#REF!,#REF!-SUM($AM291:AR291),AR291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM291:AS291)+AS291>#REF!,#REF!-SUM($AM291:AS291),AS291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM291:AT291)+AT291>#REF!,#REF!-SUM($AM291:AT291),AT291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AM291:AU291)+AU291>#REF!,#REF!-SUM($AM291:AU291),AU291)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW291/(MAX(($G291-COUNT($AG291:$AV291))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:AX291)+AX291>$AW291,$AW291-SUM($AX291:AX291),AX291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:AY291)+AY291>$AW291,$AW291-SUM($AX291:AY291),AY291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:AZ291)+AZ291>$AW291,$AW291-SUM($AX291:AZ291),AZ291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BA291)+BA291>$AW291,$AW291-SUM($AX291:BA291),BA291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BB291)+BB291>$AW291,$AW291-SUM($AX291:BB291),BB291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BC291)+BC291>$AW291,$AW291-SUM($AX291:BC291),BC291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BD291)+BD291>$AW291,$AW291-SUM($AX291:BD291),BD291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BE291)+BE291>$AW291,$AW291-SUM($AX291:BE291),BE291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BF291)+BF291>$AW291,$AW291-SUM($AX291:BF291),BF291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BG291)+BG291>$AW291,$AW291-SUM($AX291:BG291),BG291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BH291)+BH291>$AW291,$AW291-SUM($AX291:BH291),BH291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BI291)+BI291>$AW291,$AW291-SUM($AX291:BI291),BI291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BJ291)+BJ291>$AW291,$AW291-SUM($AX291:BJ291),BJ291)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX291:BK291)+BK291>$AW291,$AW291-SUM($AX291:BK291),BK291)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2007 Q3 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G284","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G294","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN294:AN294)+AN294>#REF!,#REF!-SUM($AN294:AN294),AN294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN294:AO294)+AO294>#REF!,#REF!-SUM($AN294:AO294),AO294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN294:AP294)+AP294>#REF!,#REF!-SUM($AN294:AP294),AP294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN294:AQ294)+AQ294>#REF!,#REF!-SUM($AN294:AQ294),AQ294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN294:AR294)+AR294>#REF!,#REF!-SUM($AN294:AR294),AR294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN294:AS294)+AS294>#REF!,#REF!-SUM($AN294:AS294),AS294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN294:AT294)+AT294>#REF!,#REF!-SUM($AN294:AT294),AT294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN294:AU294)+AU294>#REF!,#REF!-SUM($AN294:AU294),AU294)","v":{"$error":"#REF!"}},{"$f":"$AM22-SUM($AG294:$AV294)","v":{"$error":"#REF!"}},{"$f":"AW294/(MAX(($G294-COUNT($AG294:$AV294))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:AX294)+AX294>$AW294,$AW294-SUM($AX294:AX294),AX294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:AY294)+AY294>$AW294,$AW294-SUM($AX294:AY294),AY294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:AZ294)+AZ294>$AW294,$AW294-SUM($AX294:AZ294),AZ294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BA294)+BA294>$AW294,$AW294-SUM($AX294:BA294),BA294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BB294)+BB294>$AW294,$AW294-SUM($AX294:BB294),BB294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BC294)+BC294>$AW294,$AW294-SUM($AX294:BC294),BC294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BD294)+BD294>$AW294,$AW294-SUM($AX294:BD294),BD294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BE294)+BE294>$AW294,$AW294-SUM($AX294:BE294),BE294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BF294)+BF294>$AW294,$AW294-SUM($AX294:BF294),BF294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BG294)+BG294>$AW294,$AW294-SUM($AX294:BG294),BG294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BH294)+BH294>$AW294,$AW294-SUM($AX294:BH294),BH294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BI294)+BI294>$AW294,$AW294-SUM($AX294:BI294),BI294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BJ294)+BJ294>$AW294,$AW294-SUM($AX294:BJ294),BJ294)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX294:BK294)+BK294>$AW294,$AW294-SUM($AX294:BK294),BK294)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G285","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G295","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN295:AN295)+AN295>#REF!,#REF!-SUM($AN295:AN295),AN295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN295:AO295)+AO295>#REF!,#REF!-SUM($AN295:AO295),AO295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN295:AP295)+AP295>#REF!,#REF!-SUM($AN295:AP295),AP295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN295:AQ295)+AQ295>#REF!,#REF!-SUM($AN295:AQ295),AQ295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN295:AR295)+AR295>#REF!,#REF!-SUM($AN295:AR295),AR295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN295:AS295)+AS295>#REF!,#REF!-SUM($AN295:AS295),AS295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN295:AT295)+AT295>#REF!,#REF!-SUM($AN295:AT295),AT295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN295:AU295)+AU295>#REF!,#REF!-SUM($AN295:AU295),AU295)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW295/(MAX(($G295-COUNT($AG295:$AV295))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:AX295)+AX295>$AW295,$AW295-SUM($AX295:AX295),AX295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:AY295)+AY295>$AW295,$AW295-SUM($AX295:AY295),AY295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:AZ295)+AZ295>$AW295,$AW295-SUM($AX295:AZ295),AZ295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BA295)+BA295>$AW295,$AW295-SUM($AX295:BA295),BA295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BB295)+BB295>$AW295,$AW295-SUM($AX295:BB295),BB295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BC295)+BC295>$AW295,$AW295-SUM($AX295:BC295),BC295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BD295)+BD295>$AW295,$AW295-SUM($AX295:BD295),BD295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BE295)+BE295>$AW295,$AW295-SUM($AX295:BE295),BE295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BF295)+BF295>$AW295,$AW295-SUM($AX295:BF295),BF295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BG295)+BG295>$AW295,$AW295-SUM($AX295:BG295),BG295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BH295)+BH295>$AW295,$AW295-SUM($AX295:BH295),BH295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BI295)+BI295>$AW295,$AW295-SUM($AX295:BI295),BI295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BJ295)+BJ295>$AW295,$AW295-SUM($AX295:BJ295),BJ295)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX295:BK295)+BK295>$AW295,$AW295-SUM($AX295:BK295),BK295)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G286","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G296","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN296:AN296)+AN296>#REF!,#REF!-SUM($AN296:AN296),AN296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN296:AO296)+AO296>#REF!,#REF!-SUM($AN296:AO296),AO296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN296:AP296)+AP296>#REF!,#REF!-SUM($AN296:AP296),AP296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN296:AQ296)+AQ296>#REF!,#REF!-SUM($AN296:AQ296),AQ296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN296:AR296)+AR296>#REF!,#REF!-SUM($AN296:AR296),AR296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN296:AS296)+AS296>#REF!,#REF!-SUM($AN296:AS296),AS296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN296:AT296)+AT296>#REF!,#REF!-SUM($AN296:AT296),AT296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN296:AU296)+AU296>#REF!,#REF!-SUM($AN296:AU296),AU296)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AW296>0,AW296/(MAX(($G296-COUNT($AG296:$AV296))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:AX296)+AX296<$AW296,$AW296-SUM($AX296:AX296),AX296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:AY296)+AY296<$AW296,$AW296-SUM($AX296:AY296),AY296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:AZ296)+AZ296<$AW296,$AW296-SUM($AX296:AZ296),AZ296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BA296)+BA296<$AW296,$AW296-SUM($AX296:BA296),BA296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BB296)+BB296<$AW296,$AW296-SUM($AX296:BB296),BB296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BC296)+BC296<$AW296,$AW296-SUM($AX296:BC296),BC296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BD296)+BD296<$AW296,$AW296-SUM($AX296:BD296),BD296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BE296)+BE296<$AW296,$AW296-SUM($AX296:BE296),BE296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BF296)+BF296<$AW296,$AW296-SUM($AX296:BF296),BF296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BG296)+BG296<$AW296,$AW296-SUM($AX296:BG296),BG296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BH296)+BH296<$AW296,$AW296-SUM($AX296:BH296),BH296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BI296)+BI296<$AW296,$AW296-SUM($AX296:BI296),BI296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BJ296)+BJ296<$AW296,$AW296-SUM($AX296:BJ296),BJ296)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX296:BK296)+BK296<$AW296,$AW296-SUM($AX296:BK296),BK296)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G297","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN297:AN297)+AN297>#REF!,#REF!-SUM($AN297:AN297),AN297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN297:AO297)+AO297>#REF!,#REF!-SUM($AN297:AO297),AO297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN297:AP297)+AP297>#REF!,#REF!-SUM($AN297:AP297),AP297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN297:AQ297)+AQ297>#REF!,#REF!-SUM($AN297:AQ297),AQ297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN297:AR297)+AR297>#REF!,#REF!-SUM($AN297:AR297),AR297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN297:AS297)+AS297>#REF!,#REF!-SUM($AN297:AS297),AS297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN297:AT297)+AT297>#REF!,#REF!-SUM($AN297:AT297),AT297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN297:AU297)+AU297>#REF!,#REF!-SUM($AN297:AU297),AU297)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW297/(MAX(($G297-COUNT($AG297:$AV297))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:AX297)+AX297>$AW297,$AW297-SUM($AX297:AX297),AX297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:AY297)+AY297>$AW297,$AW297-SUM($AX297:AY297),AY297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:AZ297)+AZ297>$AW297,$AW297-SUM($AX297:AZ297),AZ297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BA297)+BA297>$AW297,$AW297-SUM($AX297:BA297),BA297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BB297)+BB297>$AW297,$AW297-SUM($AX297:BB297),BB297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BC297)+BC297>$AW297,$AW297-SUM($AX297:BC297),BC297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BD297)+BD297>$AW297,$AW297-SUM($AX297:BD297),BD297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BE297)+BE297>$AW297,$AW297-SUM($AX297:BE297),BE297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BF297)+BF297>$AW297,$AW297-SUM($AX297:BF297),BF297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BG297)+BG297>$AW297,$AW297-SUM($AX297:BG297),BG297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BH297)+BH297>$AW297,$AW297-SUM($AX297:BH297),BH297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BI297)+BI297>$AW297,$AW297-SUM($AX297:BI297),BI297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BJ297)+BJ297>$AW297,$AW297-SUM($AX297:BJ297),BJ297)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX297:BK297)+BK297>$AW297,$AW297-SUM($AX297:BK297),BK297)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G298","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN298:AN298)+AN298>#REF!,#REF!-SUM($AN298:AN298),AN298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN298:AO298)+AO298>#REF!,#REF!-SUM($AN298:AO298),AO298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN298:AP298)+AP298>#REF!,#REF!-SUM($AN298:AP298),AP298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN298:AQ298)+AQ298>#REF!,#REF!-SUM($AN298:AQ298),AQ298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN298:AR298)+AR298>#REF!,#REF!-SUM($AN298:AR298),AR298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN298:AS298)+AS298>#REF!,#REF!-SUM($AN298:AS298),AS298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN298:AT298)+AT298>#REF!,#REF!-SUM($AN298:AT298),AT298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN298:AU298)+AU298>#REF!,#REF!-SUM($AN298:AU298),AU298)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AW298>0,AW298/(MAX(($G298-20-COUNT($AG298:$AV298))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:AX298)+AX298<$AW298,$AW298-SUM($AX298:AX298),AX298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:AY298)+AY298<$AW298,$AW298-SUM($AX298:AY298),AY298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:AZ298)+AZ298<$AW298,$AW298-SUM($AX298:AZ298),AZ298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BA298)+BA298<$AW298,$AW298-SUM($AX298:BA298),BA298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BB298)+BB298<$AW298,$AW298-SUM($AX298:BB298),BB298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BC298)+BC298<$AW298,$AW298-SUM($AX298:BC298),BC298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BD298)+BD298<$AW298,$AW298-SUM($AX298:BD298),BD298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BE298)+BE298<$AW298,$AW298-SUM($AX298:BE298),BE298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BF298)+BF298<$AW298,$AW298-SUM($AX298:BF298),BF298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BG298)+BG298<$AW298,$AW298-SUM($AX298:BG298),BG298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BH298)+BH298<$AW298,$AW298-SUM($AX298:BH298),BH298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BI298)+BI298<$AW298,$AW298-SUM($AX298:BI298),BI298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BJ298)+BJ298<$AW298,$AW298-SUM($AX298:BJ298),BJ298)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX298:BK298)+BK298<$AW298,$AW298-SUM($AX298:BK298),BK298)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G299","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN299:AN299)+AN299>#REF!,#REF!-SUM($AN299:AN299),AN299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN299:AO299)+AO299>#REF!,#REF!-SUM($AN299:AO299),AO299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN299:AP299)+AP299>#REF!,#REF!-SUM($AN299:AP299),AP299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN299:AQ299)+AQ299>#REF!,#REF!-SUM($AN299:AQ299),AQ299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN299:AR299)+AR299>#REF!,#REF!-SUM($AN299:AR299),AR299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN299:AS299)+AS299>#REF!,#REF!-SUM($AN299:AS299),AS299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN299:AT299)+AT299>#REF!,#REF!-SUM($AN299:AT299),AT299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN299:AU299)+AU299>#REF!,#REF!-SUM($AN299:AU299),AU299)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW299/(MAX(($G299-COUNT($AG299:$AV299))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:AX299)+AX299>$AW299,$AW299-SUM($AX299:AX299),AX299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:AY299)+AY299>$AW299,$AW299-SUM($AX299:AY299),AY299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:AZ299)+AZ299>$AW299,$AW299-SUM($AX299:AZ299),AZ299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BA299)+BA299>$AW299,$AW299-SUM($AX299:BA299),BA299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BB299)+BB299>$AW299,$AW299-SUM($AX299:BB299),BB299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BC299)+BC299>$AW299,$AW299-SUM($AX299:BC299),BC299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BD299)+BD299>$AW299,$AW299-SUM($AX299:BD299),BD299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BE299)+BE299>$AW299,$AW299-SUM($AX299:BE299),BE299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BF299)+BF299>$AW299,$AW299-SUM($AX299:BF299),BF299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BG299)+BG299>$AW299,$AW299-SUM($AX299:BG299),BG299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BH299)+BH299>$AW299,$AW299-SUM($AX299:BH299),BH299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BI299)+BI299>$AW299,$AW299-SUM($AX299:BI299),BI299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BJ299)+BJ299>$AW299,$AW299-SUM($AX299:BJ299),BJ299)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX299:BK299)+BK299>$AW299,$AW299-SUM($AX299:BK299),BK299)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G300","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN300:AN300)+AN300>#REF!,#REF!-SUM($AN300:AN300),AN300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN300:AO300)+AO300>#REF!,#REF!-SUM($AN300:AO300),AO300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN300:AP300)+AP300>#REF!,#REF!-SUM($AN300:AP300),AP300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN300:AQ300)+AQ300>#REF!,#REF!-SUM($AN300:AQ300),AQ300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN300:AR300)+AR300>#REF!,#REF!-SUM($AN300:AR300),AR300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN300:AS300)+AS300>#REF!,#REF!-SUM($AN300:AS300),AS300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN300:AT300)+AT300>#REF!,#REF!-SUM($AN300:AT300),AT300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN300:AU300)+AU300>#REF!,#REF!-SUM($AN300:AU300),AU300)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW300/(MAX(($G300-COUNT($AG300:$AV300))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:AX300)+AX300>$AW300,$AW300-SUM($AX300:AX300),AX300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:AY300)+AY300>$AW300,$AW300-SUM($AX300:AY300),AY300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:AZ300)+AZ300>$AW300,$AW300-SUM($AX300:AZ300),AZ300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BA300)+BA300>$AW300,$AW300-SUM($AX300:BA300),BA300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BB300)+BB300>$AW300,$AW300-SUM($AX300:BB300),BB300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BC300)+BC300>$AW300,$AW300-SUM($AX300:BC300),BC300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BD300)+BD300>$AW300,$AW300-SUM($AX300:BD300),BD300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BE300)+BE300>$AW300,$AW300-SUM($AX300:BE300),BE300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BF300)+BF300>$AW300,$AW300-SUM($AX300:BF300),BF300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BG300)+BG300>$AW300,$AW300-SUM($AX300:BG300),BG300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BH300)+BH300>$AW300,$AW300-SUM($AX300:BH300),BH300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BI300)+BI300>$AW300,$AW300-SUM($AX300:BI300),BI300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BJ300)+BJ300>$AW300,$AW300-SUM($AX300:BJ300),BJ300)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX300:BK300)+BK300>$AW300,$AW300-SUM($AX300:BK300),BK300)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G301","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN301:AN301)+AN301>#REF!,#REF!-SUM($AN301:AN301),AN301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN301:AO301)+AO301>#REF!,#REF!-SUM($AN301:AO301),AO301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN301:AP301)+AP301>#REF!,#REF!-SUM($AN301:AP301),AP301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN301:AQ301)+AQ301>#REF!,#REF!-SUM($AN301:AQ301),AQ301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN301:AR301)+AR301>#REF!,#REF!-SUM($AN301:AR301),AR301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN301:AS301)+AS301>#REF!,#REF!-SUM($AN301:AS301),AS301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN301:AT301)+AT301>#REF!,#REF!-SUM($AN301:AT301),AT301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AN301:AU301)+AU301>#REF!,#REF!-SUM($AN301:AU301),AU301)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW301/(MAX(($G301-COUNT($AG301:$AV301))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:AX301)+AX301>$AW301,$AW301-SUM($AX301:AX301),AX301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:AY301)+AY301>$AW301,$AW301-SUM($AX301:AY301),AY301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:AZ301)+AZ301>$AW301,$AW301-SUM($AX301:AZ301),AZ301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BA301)+BA301>$AW301,$AW301-SUM($AX301:BA301),BA301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BB301)+BB301>$AW301,$AW301-SUM($AX301:BB301),BB301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BC301)+BC301>$AW301,$AW301-SUM($AX301:BC301),BC301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BD301)+BD301>$AW301,$AW301-SUM($AX301:BD301),BD301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BE301)+BE301>$AW301,$AW301-SUM($AX301:BE301),BE301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BF301)+BF301>$AW301,$AW301-SUM($AX301:BF301),BF301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BG301)+BG301>$AW301,$AW301-SUM($AX301:BG301),BG301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BH301)+BH301>$AW301,$AW301-SUM($AX301:BH301),BH301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BI301)+BI301>$AW301,$AW301-SUM($AX301:BI301),BI301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BJ301)+BJ301>$AW301,$AW301-SUM($AX301:BJ301),BJ301)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX301:BK301)+BK301>$AW301,$AW301-SUM($AX301:BK301),BK301)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2007 Q4 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G294","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G304","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO304:AO304)+AO304>#REF!,#REF!-SUM($AO304:AO304),AO304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO304:AP304)+AP304>#REF!,#REF!-SUM($AO304:AP304),AP304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO304:AQ304)+AQ304>#REF!,#REF!-SUM($AO304:AQ304),AQ304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO304:AR304)+AR304>#REF!,#REF!-SUM($AO304:AR304),AR304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO304:AS304)+AS304>#REF!,#REF!-SUM($AO304:AS304),AS304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO304:AT304)+AT304>#REF!,#REF!-SUM($AO304:AT304),AT304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO304:AU304)+AU304>#REF!,#REF!-SUM($AO304:AU304),AU304)","v":{"$error":"#REF!"}},{"$f":"$AN22-SUM($AG304:$AV304)","v":{"$error":"#REF!"}},{"$f":"AW304/(MAX(($G304-COUNT($AG304:$AV304))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:AX304)+AX304>$AW304,$AW304-SUM($AX304:AX304),AX304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:AY304)+AY304>$AW304,$AW304-SUM($AX304:AY304),AY304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:AZ304)+AZ304>$AW304,$AW304-SUM($AX304:AZ304),AZ304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BA304)+BA304>$AW304,$AW304-SUM($AX304:BA304),BA304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BB304)+BB304>$AW304,$AW304-SUM($AX304:BB304),BB304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BC304)+BC304>$AW304,$AW304-SUM($AX304:BC304),BC304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BD304)+BD304>$AW304,$AW304-SUM($AX304:BD304),BD304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BE304)+BE304>$AW304,$AW304-SUM($AX304:BE304),BE304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BF304)+BF304>$AW304,$AW304-SUM($AX304:BF304),BF304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BG304)+BG304>$AW304,$AW304-SUM($AX304:BG304),BG304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BH304)+BH304>$AW304,$AW304-SUM($AX304:BH304),BH304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BI304)+BI304>$AW304,$AW304-SUM($AX304:BI304),BI304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BJ304)+BJ304>$AW304,$AW304-SUM($AX304:BJ304),BJ304)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX304:BK304)+BK304>$AW304,$AW304-SUM($AX304:BK304),BK304)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G295","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G305","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO305:AO305)+AO305>#REF!,#REF!-SUM($AO305:AO305),AO305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO305:AP305)+AP305>#REF!,#REF!-SUM($AO305:AP305),AP305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO305:AQ305)+AQ305>#REF!,#REF!-SUM($AO305:AQ305),AQ305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO305:AR305)+AR305>#REF!,#REF!-SUM($AO305:AR305),AR305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO305:AS305)+AS305>#REF!,#REF!-SUM($AO305:AS305),AS305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO305:AT305)+AT305>#REF!,#REF!-SUM($AO305:AT305),AT305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO305:AU305)+AU305>#REF!,#REF!-SUM($AO305:AU305),AU305)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW305/(MAX(($G305-COUNT($AG305:$AV305))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:AX305)+AX305>$AW305,$AW305-SUM($AX305:AX305),AX305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:AY305)+AY305>$AW305,$AW305-SUM($AX305:AY305),AY305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:AZ305)+AZ305>$AW305,$AW305-SUM($AX305:AZ305),AZ305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BA305)+BA305>$AW305,$AW305-SUM($AX305:BA305),BA305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BB305)+BB305>$AW305,$AW305-SUM($AX305:BB305),BB305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BC305)+BC305>$AW305,$AW305-SUM($AX305:BC305),BC305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BD305)+BD305>$AW305,$AW305-SUM($AX305:BD305),BD305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BE305)+BE305>$AW305,$AW305-SUM($AX305:BE305),BE305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BF305)+BF305>$AW305,$AW305-SUM($AX305:BF305),BF305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BG305)+BG305>$AW305,$AW305-SUM($AX305:BG305),BG305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BH305)+BH305>$AW305,$AW305-SUM($AX305:BH305),BH305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BI305)+BI305>$AW305,$AW305-SUM($AX305:BI305),BI305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BJ305)+BJ305>$AW305,$AW305-SUM($AX305:BJ305),BJ305)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX305:BK305)+BK305>$AW305,$AW305-SUM($AX305:BK305),BK305)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G296","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G306","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO306:AO306)+AO306>#REF!,#REF!-SUM($AO306:AO306),AO306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO306:AP306)+AP306>#REF!,#REF!-SUM($AO306:AP306),AP306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO306:AQ306)+AQ306>#REF!,#REF!-SUM($AO306:AQ306),AQ306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO306:AR306)+AR306>#REF!,#REF!-SUM($AO306:AR306),AR306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO306:AS306)+AS306>#REF!,#REF!-SUM($AO306:AS306),AS306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO306:AT306)+AT306>#REF!,#REF!-SUM($AO306:AT306),AT306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO306:AU306)+AU306>#REF!,#REF!-SUM($AO306:AU306),AU306)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AW306>0,AW306/(MAX(($G306-COUNT($AG306:$AV306))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:AX306)+AX306<$AW306,$AW306-SUM($AX306:AX306),AX306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:AY306)+AY306<$AW306,$AW306-SUM($AX306:AY306),AY306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:AZ306)+AZ306<$AW306,$AW306-SUM($AX306:AZ306),AZ306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BA306)+BA306<$AW306,$AW306-SUM($AX306:BA306),BA306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BB306)+BB306<$AW306,$AW306-SUM($AX306:BB306),BB306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BC306)+BC306<$AW306,$AW306-SUM($AX306:BC306),BC306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BD306)+BD306<$AW306,$AW306-SUM($AX306:BD306),BD306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BE306)+BE306<$AW306,$AW306-SUM($AX306:BE306),BE306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BF306)+BF306<$AW306,$AW306-SUM($AX306:BF306),BF306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BG306)+BG306<$AW306,$AW306-SUM($AX306:BG306),BG306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BH306)+BH306<$AW306,$AW306-SUM($AX306:BH306),BH306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BI306)+BI306<$AW306,$AW306-SUM($AX306:BI306),BI306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BJ306)+BJ306<$AW306,$AW306-SUM($AX306:BJ306),BJ306)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX306:BK306)+BK306<$AW306,$AW306-SUM($AX306:BK306),BK306)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G307","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO307:AO307)+AO307>#REF!,#REF!-SUM($AO307:AO307),AO307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO307:AP307)+AP307>#REF!,#REF!-SUM($AO307:AP307),AP307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO307:AQ307)+AQ307>#REF!,#REF!-SUM($AO307:AQ307),AQ307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO307:AR307)+AR307>#REF!,#REF!-SUM($AO307:AR307),AR307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO307:AS307)+AS307>#REF!,#REF!-SUM($AO307:AS307),AS307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO307:AT307)+AT307>#REF!,#REF!-SUM($AO307:AT307),AT307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO307:AU307)+AU307>#REF!,#REF!-SUM($AO307:AU307),AU307)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW307/(MAX(($G307-COUNT($AG307:$AV307))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:AX307)+AX307>$AW307,$AW307-SUM($AX307:AX307),AX307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:AY307)+AY307>$AW307,$AW307-SUM($AX307:AY307),AY307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:AZ307)+AZ307>$AW307,$AW307-SUM($AX307:AZ307),AZ307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BA307)+BA307>$AW307,$AW307-SUM($AX307:BA307),BA307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BB307)+BB307>$AW307,$AW307-SUM($AX307:BB307),BB307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BC307)+BC307>$AW307,$AW307-SUM($AX307:BC307),BC307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BD307)+BD307>$AW307,$AW307-SUM($AX307:BD307),BD307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BE307)+BE307>$AW307,$AW307-SUM($AX307:BE307),BE307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BF307)+BF307>$AW307,$AW307-SUM($AX307:BF307),BF307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BG307)+BG307>$AW307,$AW307-SUM($AX307:BG307),BG307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BH307)+BH307>$AW307,$AW307-SUM($AX307:BH307),BH307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BI307)+BI307>$AW307,$AW307-SUM($AX307:BI307),BI307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BJ307)+BJ307>$AW307,$AW307-SUM($AX307:BJ307),BJ307)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX307:BK307)+BK307>$AW307,$AW307-SUM($AX307:BK307),BK307)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G308","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO308:AO308)+AO308>#REF!,#REF!-SUM($AO308:AO308),AO308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO308:AP308)+AP308>#REF!,#REF!-SUM($AO308:AP308),AP308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO308:AQ308)+AQ308>#REF!,#REF!-SUM($AO308:AQ308),AQ308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO308:AR308)+AR308>#REF!,#REF!-SUM($AO308:AR308),AR308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO308:AS308)+AS308>#REF!,#REF!-SUM($AO308:AS308),AS308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO308:AT308)+AT308>#REF!,#REF!-SUM($AO308:AT308),AT308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO308:AU308)+AU308>#REF!,#REF!-SUM($AO308:AU308),AU308)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW308/(MAX(($G308-20-COUNT($AG308:$AV308))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:AX308)+AX308>$AW308,$AW308-SUM($AX308:AX308),AX308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:AY308)+AY308>$AW308,$AW308-SUM($AX308:AY308),AY308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:AZ308)+AZ308>$AW308,$AW308-SUM($AX308:AZ308),AZ308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BA308)+BA308>$AW308,$AW308-SUM($AX308:BA308),BA308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BB308)+BB308>$AW308,$AW308-SUM($AX308:BB308),BB308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BC308)+BC308>$AW308,$AW308-SUM($AX308:BC308),BC308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BD308)+BD308>$AW308,$AW308-SUM($AX308:BD308),BD308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BE308)+BE308>$AW308,$AW308-SUM($AX308:BE308),BE308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BF308)+BF308>$AW308,$AW308-SUM($AX308:BF308),BF308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BG308)+BG308>$AW308,$AW308-SUM($AX308:BG308),BG308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BH308)+BH308>$AW308,$AW308-SUM($AX308:BH308),BH308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BI308)+BI308>$AW308,$AW308-SUM($AX308:BI308),BI308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BJ308)+BJ308>$AW308,$AW308-SUM($AX308:BJ308),BJ308)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX308:BK308)+BK308>$AW308,$AW308-SUM($AX308:BK308),BK308)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G309","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO309:AO309)+AO309>#REF!,#REF!-SUM($AO309:AO309),AO309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO309:AP309)+AP309>#REF!,#REF!-SUM($AO309:AP309),AP309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO309:AQ309)+AQ309>#REF!,#REF!-SUM($AO309:AQ309),AQ309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO309:AR309)+AR309>#REF!,#REF!-SUM($AO309:AR309),AR309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO309:AS309)+AS309>#REF!,#REF!-SUM($AO309:AS309),AS309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO309:AT309)+AT309>#REF!,#REF!-SUM($AO309:AT309),AT309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO309:AU309)+AU309>#REF!,#REF!-SUM($AO309:AU309),AU309)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW309/(MAX(($G309-COUNT($AG309:$AV309))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:AX309)+AX309>$AW309,$AW309-SUM($AX309:AX309),AX309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:AY309)+AY309>$AW309,$AW309-SUM($AX309:AY309),AY309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:AZ309)+AZ309>$AW309,$AW309-SUM($AX309:AZ309),AZ309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BA309)+BA309>$AW309,$AW309-SUM($AX309:BA309),BA309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BB309)+BB309>$AW309,$AW309-SUM($AX309:BB309),BB309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BC309)+BC309>$AW309,$AW309-SUM($AX309:BC309),BC309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BD309)+BD309>$AW309,$AW309-SUM($AX309:BD309),BD309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BE309)+BE309>$AW309,$AW309-SUM($AX309:BE309),BE309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BF309)+BF309>$AW309,$AW309-SUM($AX309:BF309),BF309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BG309)+BG309>$AW309,$AW309-SUM($AX309:BG309),BG309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BH309)+BH309>$AW309,$AW309-SUM($AX309:BH309),BH309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BI309)+BI309>$AW309,$AW309-SUM($AX309:BI309),BI309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BJ309)+BJ309>$AW309,$AW309-SUM($AX309:BJ309),BJ309)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX309:BK309)+BK309>$AW309,$AW309-SUM($AX309:BK309),BK309)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G310","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO310:AO310)+AO310>#REF!,#REF!-SUM($AO310:AO310),AO310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO310:AP310)+AP310>#REF!,#REF!-SUM($AO310:AP310),AP310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO310:AQ310)+AQ310>#REF!,#REF!-SUM($AO310:AQ310),AQ310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO310:AR310)+AR310>#REF!,#REF!-SUM($AO310:AR310),AR310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO310:AS310)+AS310>#REF!,#REF!-SUM($AO310:AS310),AS310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO310:AT310)+AT310>#REF!,#REF!-SUM($AO310:AT310),AT310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO310:AU310)+AU310>#REF!,#REF!-SUM($AO310:AU310),AU310)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW310/(MAX(($G310-COUNT($AG310:$AV310))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:AX310)+AX310>$AW310,$AW310-SUM($AX310:AX310),AX310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:AY310)+AY310>$AW310,$AW310-SUM($AX310:AY310),AY310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:AZ310)+AZ310>$AW310,$AW310-SUM($AX310:AZ310),AZ310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BA310)+BA310>$AW310,$AW310-SUM($AX310:BA310),BA310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BB310)+BB310>$AW310,$AW310-SUM($AX310:BB310),BB310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BC310)+BC310>$AW310,$AW310-SUM($AX310:BC310),BC310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BD310)+BD310>$AW310,$AW310-SUM($AX310:BD310),BD310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BE310)+BE310>$AW310,$AW310-SUM($AX310:BE310),BE310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BF310)+BF310>$AW310,$AW310-SUM($AX310:BF310),BF310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BG310)+BG310>$AW310,$AW310-SUM($AX310:BG310),BG310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BH310)+BH310>$AW310,$AW310-SUM($AX310:BH310),BH310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BI310)+BI310>$AW310,$AW310-SUM($AX310:BI310),BI310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BJ310)+BJ310>$AW310,$AW310-SUM($AX310:BJ310),BJ310)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX310:BK310)+BK310>$AW310,$AW310-SUM($AX310:BK310),BK310)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G311","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO311:AO311)+AO311>#REF!,#REF!-SUM($AO311:AO311),AO311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO311:AP311)+AP311>#REF!,#REF!-SUM($AO311:AP311),AP311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO311:AQ311)+AQ311>#REF!,#REF!-SUM($AO311:AQ311),AQ311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO311:AR311)+AR311>#REF!,#REF!-SUM($AO311:AR311),AR311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO311:AS311)+AS311>#REF!,#REF!-SUM($AO311:AS311),AS311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO311:AT311)+AT311>#REF!,#REF!-SUM($AO311:AT311),AT311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AO311:AU311)+AU311>#REF!,#REF!-SUM($AO311:AU311),AU311)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AW311>0,AW311/(MAX(($G311-COUNT($AG311:$AV311))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:AX311)+AX311<$AW311,$AW311-SUM($AX311:AX311),AX311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:AY311)+AY311<$AW311,$AW311-SUM($AX311:AY311),AY311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:AZ311)+AZ311<$AW311,$AW311-SUM($AX311:AZ311),AZ311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BA311)+BA311<$AW311,$AW311-SUM($AX311:BA311),BA311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BB311)+BB311<$AW311,$AW311-SUM($AX311:BB311),BB311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BC311)+BC311<$AW311,$AW311-SUM($AX311:BC311),BC311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BD311)+BD311<$AW311,$AW311-SUM($AX311:BD311),BD311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BE311)+BE311<$AW311,$AW311-SUM($AX311:BE311),BE311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BF311)+BF311<$AW311,$AW311-SUM($AX311:BF311),BF311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BG311)+BG311<$AW311,$AW311-SUM($AX311:BG311),BG311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BH311)+BH311<$AW311,$AW311-SUM($AX311:BH311),BH311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BI311)+BI311<$AW311,$AW311-SUM($AX311:BI311),BI311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BJ311)+BJ311<$AW311,$AW311-SUM($AX311:BJ311),BJ311)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX311:BK311)+BK311<$AW311,$AW311-SUM($AX311:BK311),BK311)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2008 Q1 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G304","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G314","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP314:AP314)+AP314>#REF!,#REF!-SUM($AP314:AP314),AP314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP314:AQ314)+AQ314>#REF!,#REF!-SUM($AP314:AQ314),AQ314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP314:AR314)+AR314>#REF!,#REF!-SUM($AP314:AR314),AR314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP314:AS314)+AS314>#REF!,#REF!-SUM($AP314:AS314),AS314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP314:AT314)+AT314>#REF!,#REF!-SUM($AP314:AT314),AT314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP314:AU314)+AU314>#REF!,#REF!-SUM($AP314:AU314),AU314)","v":{"$error":"#REF!"}},{"$f":"$AO22-SUM($AG314:$AV314)","v":{"$error":"#REF!"}},{"$f":"AW314/(MAX(($G314-COUNT($AG314:$AV314))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:AX314)+AX314>$AW314,$AW314-SUM($AX314:AX314),AX314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:AY314)+AY314>$AW314,$AW314-SUM($AX314:AY314),AY314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:AZ314)+AZ314>$AW314,$AW314-SUM($AX314:AZ314),AZ314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BA314)+BA314>$AW314,$AW314-SUM($AX314:BA314),BA314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BB314)+BB314>$AW314,$AW314-SUM($AX314:BB314),BB314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BC314)+BC314>$AW314,$AW314-SUM($AX314:BC314),BC314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BD314)+BD314>$AW314,$AW314-SUM($AX314:BD314),BD314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BE314)+BE314>$AW314,$AW314-SUM($AX314:BE314),BE314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BF314)+BF314>$AW314,$AW314-SUM($AX314:BF314),BF314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BG314)+BG314>$AW314,$AW314-SUM($AX314:BG314),BG314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BH314)+BH314>$AW314,$AW314-SUM($AX314:BH314),BH314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BI314)+BI314>$AW314,$AW314-SUM($AX314:BI314),BI314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BJ314)+BJ314>$AW314,$AW314-SUM($AX314:BJ314),BJ314)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX314:BK314)+BK314>$AW314,$AW314-SUM($AX314:BK314),BK314)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G305","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G315","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP315:AP315)+AP315>#REF!,#REF!-SUM($AP315:AP315),AP315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP315:AQ315)+AQ315>#REF!,#REF!-SUM($AP315:AQ315),AQ315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP315:AR315)+AR315>#REF!,#REF!-SUM($AP315:AR315),AR315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP315:AS315)+AS315>#REF!,#REF!-SUM($AP315:AS315),AS315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP315:AT315)+AT315>#REF!,#REF!-SUM($AP315:AT315),AT315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP315:AU315)+AU315>#REF!,#REF!-SUM($AP315:AU315),AU315)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW315/(MAX(($G315-COUNT($AG315:$AV315))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:AX315)+AX315>$AW315,$AW315-SUM($AX315:AX315),AX315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:AY315)+AY315>$AW315,$AW315-SUM($AX315:AY315),AY315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:AZ315)+AZ315>$AW315,$AW315-SUM($AX315:AZ315),AZ315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BA315)+BA315>$AW315,$AW315-SUM($AX315:BA315),BA315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BB315)+BB315>$AW315,$AW315-SUM($AX315:BB315),BB315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BC315)+BC315>$AW315,$AW315-SUM($AX315:BC315),BC315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BD315)+BD315>$AW315,$AW315-SUM($AX315:BD315),BD315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BE315)+BE315>$AW315,$AW315-SUM($AX315:BE315),BE315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BF315)+BF315>$AW315,$AW315-SUM($AX315:BF315),BF315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BG315)+BG315>$AW315,$AW315-SUM($AX315:BG315),BG315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BH315)+BH315>$AW315,$AW315-SUM($AX315:BH315),BH315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BI315)+BI315>$AW315,$AW315-SUM($AX315:BI315),BI315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BJ315)+BJ315>$AW315,$AW315-SUM($AX315:BJ315),BJ315)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX315:BK315)+BK315>$AW315,$AW315-SUM($AX315:BK315),BK315)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G306","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G316","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP316:AP316)+AP316>#REF!,#REF!-SUM($AP316:AP316),AP316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP316:AQ316)+AQ316>#REF!,#REF!-SUM($AP316:AQ316),AQ316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP316:AR316)+AR316>#REF!,#REF!-SUM($AP316:AR316),AR316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP316:AS316)+AS316>#REF!,#REF!-SUM($AP316:AS316),AS316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP316:AT316)+AT316>#REF!,#REF!-SUM($AP316:AT316),AT316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP316:AU316)+AU316>#REF!,#REF!-SUM($AP316:AU316),AU316)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW316/(MAX(($G316-COUNT($AG316:$AV316))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:AX316)+AX316>$AW316,$AW316-SUM($AX316:AX316),AX316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:AY316)+AY316>$AW316,$AW316-SUM($AX316:AY316),AY316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:AZ316)+AZ316>$AW316,$AW316-SUM($AX316:AZ316),AZ316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BA316)+BA316>$AW316,$AW316-SUM($AX316:BA316),BA316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BB316)+BB316>$AW316,$AW316-SUM($AX316:BB316),BB316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BC316)+BC316>$AW316,$AW316-SUM($AX316:BC316),BC316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BD316)+BD316>$AW316,$AW316-SUM($AX316:BD316),BD316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BE316)+BE316>$AW316,$AW316-SUM($AX316:BE316),BE316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BF316)+BF316>$AW316,$AW316-SUM($AX316:BF316),BF316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BG316)+BG316>$AW316,$AW316-SUM($AX316:BG316),BG316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BH316)+BH316>$AW316,$AW316-SUM($AX316:BH316),BH316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BI316)+BI316>$AW316,$AW316-SUM($AX316:BI316),BI316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BJ316)+BJ316>$AW316,$AW316-SUM($AX316:BJ316),BJ316)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX316:BK316)+BK316>$AW316,$AW316-SUM($AX316:BK316),BK316)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G317","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP317:AP317)+AP317>#REF!,#REF!-SUM($AP317:AP317),AP317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP317:AQ317)+AQ317>#REF!,#REF!-SUM($AP317:AQ317),AQ317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP317:AR317)+AR317>#REF!,#REF!-SUM($AP317:AR317),AR317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP317:AS317)+AS317>#REF!,#REF!-SUM($AP317:AS317),AS317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP317:AT317)+AT317>#REF!,#REF!-SUM($AP317:AT317),AT317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP317:AU317)+AU317>#REF!,#REF!-SUM($AP317:AU317),AU317)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW317/(MAX(($G317-COUNT($AG317:$AV317))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:AX317)+AX317>$AW317,$AW317-SUM($AX317:AX317),AX317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:AY317)+AY317>$AW317,$AW317-SUM($AX317:AY317),AY317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:AZ317)+AZ317>$AW317,$AW317-SUM($AX317:AZ317),AZ317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BA317)+BA317>$AW317,$AW317-SUM($AX317:BA317),BA317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BB317)+BB317>$AW317,$AW317-SUM($AX317:BB317),BB317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BC317)+BC317>$AW317,$AW317-SUM($AX317:BC317),BC317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BD317)+BD317>$AW317,$AW317-SUM($AX317:BD317),BD317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BE317)+BE317>$AW317,$AW317-SUM($AX317:BE317),BE317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BF317)+BF317>$AW317,$AW317-SUM($AX317:BF317),BF317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BG317)+BG317>$AW317,$AW317-SUM($AX317:BG317),BG317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BH317)+BH317>$AW317,$AW317-SUM($AX317:BH317),BH317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BI317)+BI317>$AW317,$AW317-SUM($AX317:BI317),BI317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BJ317)+BJ317>$AW317,$AW317-SUM($AX317:BJ317),BJ317)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX317:BK317)+BK317>$AW317,$AW317-SUM($AX317:BK317),BK317)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G318","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP318:AP318)+AP318>#REF!,#REF!-SUM($AP318:AP318),AP318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP318:AQ318)+AQ318>#REF!,#REF!-SUM($AP318:AQ318),AQ318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP318:AR318)+AR318>#REF!,#REF!-SUM($AP318:AR318),AR318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP318:AS318)+AS318>#REF!,#REF!-SUM($AP318:AS318),AS318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP318:AT318)+AT318>#REF!,#REF!-SUM($AP318:AT318),AT318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP318:AU318)+AU318>#REF!,#REF!-SUM($AP318:AU318),AU318)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW318/(MAX(($G318-20-COUNT($AG318:$AV318))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:AX318)+AX318>$AW318,$AW318-SUM($AX318:AX318),AX318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:AY318)+AY318>$AW318,$AW318-SUM($AX318:AY318),AY318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:AZ318)+AZ318>$AW318,$AW318-SUM($AX318:AZ318),AZ318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BA318)+BA318>$AW318,$AW318-SUM($AX318:BA318),BA318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BB318)+BB318>$AW318,$AW318-SUM($AX318:BB318),BB318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BC318)+BC318>$AW318,$AW318-SUM($AX318:BC318),BC318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BD318)+BD318>$AW318,$AW318-SUM($AX318:BD318),BD318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BE318)+BE318>$AW318,$AW318-SUM($AX318:BE318),BE318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BF318)+BF318>$AW318,$AW318-SUM($AX318:BF318),BF318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BG318)+BG318>$AW318,$AW318-SUM($AX318:BG318),BG318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BH318)+BH318>$AW318,$AW318-SUM($AX318:BH318),BH318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BI318)+BI318>$AW318,$AW318-SUM($AX318:BI318),BI318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BJ318)+BJ318>$AW318,$AW318-SUM($AX318:BJ318),BJ318)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX318:BK318)+BK318>$AW318,$AW318-SUM($AX318:BK318),BK318)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G319","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP319:AP319)+AP319>#REF!,#REF!-SUM($AP319:AP319),AP319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP319:AQ319)+AQ319>#REF!,#REF!-SUM($AP319:AQ319),AQ319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP319:AR319)+AR319>#REF!,#REF!-SUM($AP319:AR319),AR319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP319:AS319)+AS319>#REF!,#REF!-SUM($AP319:AS319),AS319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP319:AT319)+AT319>#REF!,#REF!-SUM($AP319:AT319),AT319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP319:AU319)+AU319>#REF!,#REF!-SUM($AP319:AU319),AU319)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW319/(MAX(($G319-COUNT($AG319:$AV319))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:AX319)+AX319>$AW319,$AW319-SUM($AX319:AX319),AX319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:AY319)+AY319>$AW319,$AW319-SUM($AX319:AY319),AY319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:AZ319)+AZ319>$AW319,$AW319-SUM($AX319:AZ319),AZ319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BA319)+BA319>$AW319,$AW319-SUM($AX319:BA319),BA319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BB319)+BB319>$AW319,$AW319-SUM($AX319:BB319),BB319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BC319)+BC319>$AW319,$AW319-SUM($AX319:BC319),BC319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BD319)+BD319>$AW319,$AW319-SUM($AX319:BD319),BD319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BE319)+BE319>$AW319,$AW319-SUM($AX319:BE319),BE319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BF319)+BF319>$AW319,$AW319-SUM($AX319:BF319),BF319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BG319)+BG319>$AW319,$AW319-SUM($AX319:BG319),BG319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BH319)+BH319>$AW319,$AW319-SUM($AX319:BH319),BH319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BI319)+BI319>$AW319,$AW319-SUM($AX319:BI319),BI319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BJ319)+BJ319>$AW319,$AW319-SUM($AX319:BJ319),BJ319)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX319:BK319)+BK319>$AW319,$AW319-SUM($AX319:BK319),BK319)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G320","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP320:AP320)+AP320>#REF!,#REF!-SUM($AP320:AP320),AP320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP320:AQ320)+AQ320>#REF!,#REF!-SUM($AP320:AQ320),AQ320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP320:AR320)+AR320>#REF!,#REF!-SUM($AP320:AR320),AR320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP320:AS320)+AS320>#REF!,#REF!-SUM($AP320:AS320),AS320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP320:AT320)+AT320>#REF!,#REF!-SUM($AP320:AT320),AT320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP320:AU320)+AU320>#REF!,#REF!-SUM($AP320:AU320),AU320)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW320/(MAX(($G320-COUNT($AG320:$AV320))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:AX320)+AX320>$AW320,$AW320-SUM($AX320:AX320),AX320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:AY320)+AY320>$AW320,$AW320-SUM($AX320:AY320),AY320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:AZ320)+AZ320>$AW320,$AW320-SUM($AX320:AZ320),AZ320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BA320)+BA320>$AW320,$AW320-SUM($AX320:BA320),BA320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BB320)+BB320>$AW320,$AW320-SUM($AX320:BB320),BB320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BC320)+BC320>$AW320,$AW320-SUM($AX320:BC320),BC320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BD320)+BD320>$AW320,$AW320-SUM($AX320:BD320),BD320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BE320)+BE320>$AW320,$AW320-SUM($AX320:BE320),BE320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BF320)+BF320>$AW320,$AW320-SUM($AX320:BF320),BF320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BG320)+BG320>$AW320,$AW320-SUM($AX320:BG320),BG320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BH320)+BH320>$AW320,$AW320-SUM($AX320:BH320),BH320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BI320)+BI320>$AW320,$AW320-SUM($AX320:BI320),BI320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BJ320)+BJ320>$AW320,$AW320-SUM($AX320:BJ320),BJ320)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX320:BK320)+BK320>$AW320,$AW320-SUM($AX320:BK320),BK320)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G321","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP321:AP321)+AP321>#REF!,#REF!-SUM($AP321:AP321),AP321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP321:AQ321)+AQ321>#REF!,#REF!-SUM($AP321:AQ321),AQ321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP321:AR321)+AR321>#REF!,#REF!-SUM($AP321:AR321),AR321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP321:AS321)+AS321>#REF!,#REF!-SUM($AP321:AS321),AS321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP321:AT321)+AT321>#REF!,#REF!-SUM($AP321:AT321),AT321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AP321:AU321)+AU321>#REF!,#REF!-SUM($AP321:AU321),AU321)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AW321>0,AW321/(MAX(($G321-COUNT($AG321:$AV321))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:AX321)+AX321<$AW321,$AW321-SUM($AX321:AX321),AX321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:AY321)+AY321<$AW321,$AW321-SUM($AX321:AY321),AY321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:AZ321)+AZ321<$AW321,$AW321-SUM($AX321:AZ321),AZ321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BA321)+BA321<$AW321,$AW321-SUM($AX321:BA321),BA321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BB321)+BB321<$AW321,$AW321-SUM($AX321:BB321),BB321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BC321)+BC321<$AW321,$AW321-SUM($AX321:BC321),BC321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BD321)+BD321<$AW321,$AW321-SUM($AX321:BD321),BD321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BE321)+BE321<$AW321,$AW321-SUM($AX321:BE321),BE321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BF321)+BF321<$AW321,$AW321-SUM($AX321:BF321),BF321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BG321)+BG321<$AW321,$AW321-SUM($AX321:BG321),BG321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BH321)+BH321<$AW321,$AW321-SUM($AX321:BH321),BH321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BI321)+BI321<$AW321,$AW321-SUM($AX321:BI321),BI321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BJ321)+BJ321<$AW321,$AW321-SUM($AX321:BJ321),BJ321)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX321:BK321)+BK321<$AW321,$AW321-SUM($AX321:BK321),BK321)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2008 Q2 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G314","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G324","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ324:AQ324)+AQ324>#REF!,#REF!-SUM($AQ324:AQ324),AQ324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ324:AR324)+AR324>#REF!,#REF!-SUM($AQ324:AR324),AR324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ324:AS324)+AS324>#REF!,#REF!-SUM($AQ324:AS324),AS324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ324:AT324)+AT324>#REF!,#REF!-SUM($AQ324:AT324),AT324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ324:AU324)+AU324>#REF!,#REF!-SUM($AQ324:AU324),AU324)","v":{"$error":"#REF!"}},{"$f":"$AP22-SUM($AG324:$AV324)","v":{"$error":"#REF!"}},{"$f":"AW324/(MAX(($G324-COUNT($AG324:$AV324))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:AX324)+AX324>$AW324,$AW324-SUM($AX324:AX324),AX324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:AY324)+AY324>$AW324,$AW324-SUM($AX324:AY324),AY324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:AZ324)+AZ324>$AW324,$AW324-SUM($AX324:AZ324),AZ324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BA324)+BA324>$AW324,$AW324-SUM($AX324:BA324),BA324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BB324)+BB324>$AW324,$AW324-SUM($AX324:BB324),BB324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BC324)+BC324>$AW324,$AW324-SUM($AX324:BC324),BC324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BD324)+BD324>$AW324,$AW324-SUM($AX324:BD324),BD324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BE324)+BE324>$AW324,$AW324-SUM($AX324:BE324),BE324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BF324)+BF324>$AW324,$AW324-SUM($AX324:BF324),BF324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BG324)+BG324>$AW324,$AW324-SUM($AX324:BG324),BG324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BH324)+BH324>$AW324,$AW324-SUM($AX324:BH324),BH324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BI324)+BI324>$AW324,$AW324-SUM($AX324:BI324),BI324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BJ324)+BJ324>$AW324,$AW324-SUM($AX324:BJ324),BJ324)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX324:BK324)+BK324>$AW324,$AW324-SUM($AX324:BK324),BK324)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G315","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G325","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ325:AQ325)+AQ325>#REF!,#REF!-SUM($AQ325:AQ325),AQ325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ325:AR325)+AR325>#REF!,#REF!-SUM($AQ325:AR325),AR325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ325:AS325)+AS325>#REF!,#REF!-SUM($AQ325:AS325),AS325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ325:AT325)+AT325>#REF!,#REF!-SUM($AQ325:AT325),AT325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ325:AU325)+AU325>#REF!,#REF!-SUM($AQ325:AU325),AU325)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW325/(MAX(($G325-COUNT($AG325:$AV325))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:AX325)+AX325>$AW325,$AW325-SUM($AX325:AX325),AX325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:AY325)+AY325>$AW325,$AW325-SUM($AX325:AY325),AY325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:AZ325)+AZ325>$AW325,$AW325-SUM($AX325:AZ325),AZ325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BA325)+BA325>$AW325,$AW325-SUM($AX325:BA325),BA325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BB325)+BB325>$AW325,$AW325-SUM($AX325:BB325),BB325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BC325)+BC325>$AW325,$AW325-SUM($AX325:BC325),BC325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BD325)+BD325>$AW325,$AW325-SUM($AX325:BD325),BD325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BE325)+BE325>$AW325,$AW325-SUM($AX325:BE325),BE325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BF325)+BF325>$AW325,$AW325-SUM($AX325:BF325),BF325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BG325)+BG325>$AW325,$AW325-SUM($AX325:BG325),BG325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BH325)+BH325>$AW325,$AW325-SUM($AX325:BH325),BH325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BI325)+BI325>$AW325,$AW325-SUM($AX325:BI325),BI325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BJ325)+BJ325>$AW325,$AW325-SUM($AX325:BJ325),BJ325)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX325:BK325)+BK325>$AW325,$AW325-SUM($AX325:BK325),BK325)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G316","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G326","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ326:AQ326)+AQ326>#REF!,#REF!-SUM($AQ326:AQ326),AQ326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ326:AR326)+AR326>#REF!,#REF!-SUM($AQ326:AR326),AR326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ326:AS326)+AS326>#REF!,#REF!-SUM($AQ326:AS326),AS326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ326:AT326)+AT326>#REF!,#REF!-SUM($AQ326:AT326),AT326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ326:AU326)+AU326>#REF!,#REF!-SUM($AQ326:AU326),AU326)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW326/(MAX(($G326-COUNT($AG326:$AV326))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:AX326)+AX326>$AW326,$AW326-SUM($AX326:AX326),AX326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:AY326)+AY326>$AW326,$AW326-SUM($AX326:AY326),AY326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:AZ326)+AZ326>$AW326,$AW326-SUM($AX326:AZ326),AZ326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BA326)+BA326>$AW326,$AW326-SUM($AX326:BA326),BA326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BB326)+BB326>$AW326,$AW326-SUM($AX326:BB326),BB326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BC326)+BC326>$AW326,$AW326-SUM($AX326:BC326),BC326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BD326)+BD326>$AW326,$AW326-SUM($AX326:BD326),BD326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BE326)+BE326>$AW326,$AW326-SUM($AX326:BE326),BE326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BF326)+BF326>$AW326,$AW326-SUM($AX326:BF326),BF326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BG326)+BG326>$AW326,$AW326-SUM($AX326:BG326),BG326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BH326)+BH326>$AW326,$AW326-SUM($AX326:BH326),BH326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BI326)+BI326>$AW326,$AW326-SUM($AX326:BI326),BI326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BJ326)+BJ326>$AW326,$AW326-SUM($AX326:BJ326),BJ326)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX326:BK326)+BK326>$AW326,$AW326-SUM($AX326:BK326),BK326)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G327","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ327:AQ327)+AQ327>#REF!,#REF!-SUM($AQ327:AQ327),AQ327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ327:AR327)+AR327>#REF!,#REF!-SUM($AQ327:AR327),AR327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ327:AS327)+AS327>#REF!,#REF!-SUM($AQ327:AS327),AS327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ327:AT327)+AT327>#REF!,#REF!-SUM($AQ327:AT327),AT327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ327:AU327)+AU327>#REF!,#REF!-SUM($AQ327:AU327),AU327)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW327/(MAX(($G327-COUNT($AG327:$AV327))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:AX327)+AX327>$AW327,$AW327-SUM($AX327:AX327),AX327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:AY327)+AY327>$AW327,$AW327-SUM($AX327:AY327),AY327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:AZ327)+AZ327>$AW327,$AW327-SUM($AX327:AZ327),AZ327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BA327)+BA327>$AW327,$AW327-SUM($AX327:BA327),BA327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BB327)+BB327>$AW327,$AW327-SUM($AX327:BB327),BB327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BC327)+BC327>$AW327,$AW327-SUM($AX327:BC327),BC327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BD327)+BD327>$AW327,$AW327-SUM($AX327:BD327),BD327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BE327)+BE327>$AW327,$AW327-SUM($AX327:BE327),BE327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BF327)+BF327>$AW327,$AW327-SUM($AX327:BF327),BF327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BG327)+BG327>$AW327,$AW327-SUM($AX327:BG327),BG327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BH327)+BH327>$AW327,$AW327-SUM($AX327:BH327),BH327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BI327)+BI327>$AW327,$AW327-SUM($AX327:BI327),BI327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BJ327)+BJ327>$AW327,$AW327-SUM($AX327:BJ327),BJ327)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX327:BK327)+BK327>$AW327,$AW327-SUM($AX327:BK327),BK327)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G328","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ328:AQ328)+AQ328>#REF!,#REF!-SUM($AQ328:AQ328),AQ328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ328:AR328)+AR328>#REF!,#REF!-SUM($AQ328:AR328),AR328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ328:AS328)+AS328>#REF!,#REF!-SUM($AQ328:AS328),AS328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ328:AT328)+AT328>#REF!,#REF!-SUM($AQ328:AT328),AT328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ328:AU328)+AU328>#REF!,#REF!-SUM($AQ328:AU328),AU328)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW328/(MAX(($G328-20-COUNT($AG328:$AV328))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:AX328)+AX328>$AW328,$AW328-SUM($AX328:AX328),AX328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:AY328)+AY328>$AW328,$AW328-SUM($AX328:AY328),AY328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:AZ328)+AZ328>$AW328,$AW328-SUM($AX328:AZ328),AZ328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BA328)+BA328>$AW328,$AW328-SUM($AX328:BA328),BA328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BB328)+BB328>$AW328,$AW328-SUM($AX328:BB328),BB328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BC328)+BC328>$AW328,$AW328-SUM($AX328:BC328),BC328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BD328)+BD328>$AW328,$AW328-SUM($AX328:BD328),BD328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BE328)+BE328>$AW328,$AW328-SUM($AX328:BE328),BE328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BF328)+BF328>$AW328,$AW328-SUM($AX328:BF328),BF328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BG328)+BG328>$AW328,$AW328-SUM($AX328:BG328),BG328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BH328)+BH328>$AW328,$AW328-SUM($AX328:BH328),BH328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BI328)+BI328>$AW328,$AW328-SUM($AX328:BI328),BI328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BJ328)+BJ328>$AW328,$AW328-SUM($AX328:BJ328),BJ328)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX328:BK328)+BK328>$AW328,$AW328-SUM($AX328:BK328),BK328)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G329","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ329:AQ329)+AQ329>#REF!,#REF!-SUM($AQ329:AQ329),AQ329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ329:AR329)+AR329>#REF!,#REF!-SUM($AQ329:AR329),AR329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ329:AS329)+AS329>#REF!,#REF!-SUM($AQ329:AS329),AS329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ329:AT329)+AT329>#REF!,#REF!-SUM($AQ329:AT329),AT329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ329:AU329)+AU329>#REF!,#REF!-SUM($AQ329:AU329),AU329)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW329/(MAX(($G329-COUNT($AG329:$AV329))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:AX329)+AX329>$AW329,$AW329-SUM($AX329:AX329),AX329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:AY329)+AY329>$AW329,$AW329-SUM($AX329:AY329),AY329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:AZ329)+AZ329>$AW329,$AW329-SUM($AX329:AZ329),AZ329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BA329)+BA329>$AW329,$AW329-SUM($AX329:BA329),BA329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BB329)+BB329>$AW329,$AW329-SUM($AX329:BB329),BB329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BC329)+BC329>$AW329,$AW329-SUM($AX329:BC329),BC329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BD329)+BD329>$AW329,$AW329-SUM($AX329:BD329),BD329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BE329)+BE329>$AW329,$AW329-SUM($AX329:BE329),BE329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BF329)+BF329>$AW329,$AW329-SUM($AX329:BF329),BF329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BG329)+BG329>$AW329,$AW329-SUM($AX329:BG329),BG329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BH329)+BH329>$AW329,$AW329-SUM($AX329:BH329),BH329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BI329)+BI329>$AW329,$AW329-SUM($AX329:BI329),BI329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BJ329)+BJ329>$AW329,$AW329-SUM($AX329:BJ329),BJ329)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX329:BK329)+BK329>$AW329,$AW329-SUM($AX329:BK329),BK329)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G330","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ330:AQ330)+AQ330>#REF!,#REF!-SUM($AQ330:AQ330),AQ330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ330:AR330)+AR330>#REF!,#REF!-SUM($AQ330:AR330),AR330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ330:AS330)+AS330>#REF!,#REF!-SUM($AQ330:AS330),AS330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ330:AT330)+AT330>#REF!,#REF!-SUM($AQ330:AT330),AT330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ330:AU330)+AU330>#REF!,#REF!-SUM($AQ330:AU330),AU330)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW330/(MAX(($G330-COUNT($AG330:$AV330))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:AX330)+AX330>$AW330,$AW330-SUM($AX330:AX330),AX330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:AY330)+AY330>$AW330,$AW330-SUM($AX330:AY330),AY330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:AZ330)+AZ330>$AW330,$AW330-SUM($AX330:AZ330),AZ330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BA330)+BA330>$AW330,$AW330-SUM($AX330:BA330),BA330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BB330)+BB330>$AW330,$AW330-SUM($AX330:BB330),BB330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BC330)+BC330>$AW330,$AW330-SUM($AX330:BC330),BC330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BD330)+BD330>$AW330,$AW330-SUM($AX330:BD330),BD330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BE330)+BE330>$AW330,$AW330-SUM($AX330:BE330),BE330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BF330)+BF330>$AW330,$AW330-SUM($AX330:BF330),BF330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BG330)+BG330>$AW330,$AW330-SUM($AX330:BG330),BG330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BH330)+BH330>$AW330,$AW330-SUM($AX330:BH330),BH330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BI330)+BI330>$AW330,$AW330-SUM($AX330:BI330),BI330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BJ330)+BJ330>$AW330,$AW330-SUM($AX330:BJ330),BJ330)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX330:BK330)+BK330>$AW330,$AW330-SUM($AX330:BK330),BK330)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G331","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ331:AQ331)+AQ331>#REF!,#REF!-SUM($AQ331:AQ331),AQ331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ331:AR331)+AR331>#REF!,#REF!-SUM($AQ331:AR331),AR331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ331:AS331)+AS331>#REF!,#REF!-SUM($AQ331:AS331),AS331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ331:AT331)+AT331>#REF!,#REF!-SUM($AQ331:AT331),AT331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AQ331:AU331)+AU331>#REF!,#REF!-SUM($AQ331:AU331),AU331)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW331/(MAX(($G331-COUNT($AG331:$AV331))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:AX331)+AX331>$AW331,$AW331-SUM($AX331:AX331),AX331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:AY331)+AY331>$AW331,$AW331-SUM($AX331:AY331),AY331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:AZ331)+AZ331>$AW331,$AW331-SUM($AX331:AZ331),AZ331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BA331)+BA331>$AW331,$AW331-SUM($AX331:BA331),BA331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BB331)+BB331>$AW331,$AW331-SUM($AX331:BB331),BB331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BC331)+BC331>$AW331,$AW331-SUM($AX331:BC331),BC331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BD331)+BD331>$AW331,$AW331-SUM($AX331:BD331),BD331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BE331)+BE331>$AW331,$AW331-SUM($AX331:BE331),BE331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BF331)+BF331>$AW331,$AW331-SUM($AX331:BF331),BF331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BG331)+BG331>$AW331,$AW331-SUM($AX331:BG331),BG331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BH331)+BH331>$AW331,$AW331-SUM($AX331:BH331),BH331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BI331)+BI331>$AW331,$AW331-SUM($AX331:BI331),BI331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BJ331)+BJ331>$AW331,$AW331-SUM($AX331:BJ331),BJ331)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX331:BK331)+BK331>$AW331,$AW331-SUM($AX331:BK331),BK331)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2008 Q3 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G324","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G334","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR334:AR334)+AR334>#REF!,#REF!-SUM($AR334:AR334),AR334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR334:AS334)+AS334>#REF!,#REF!-SUM($AR334:AS334),AS334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR334:AT334)+AT334>#REF!,#REF!-SUM($AR334:AT334),AT334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR334:AU334)+AU334>#REF!,#REF!-SUM($AR334:AU334),AU334)","v":{"$error":"#REF!"}},{"$f":"$AQ22-SUM($AG334:$AV334)","v":{"$error":"#REF!"}},{"$f":"AW334/(MAX(($G334-COUNT($AG334:$AV334))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:AX334)+AX334>$AW334,$AW334-SUM($AX334:AX334),AX334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:AY334)+AY334>$AW334,$AW334-SUM($AX334:AY334),AY334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:AZ334)+AZ334>$AW334,$AW334-SUM($AX334:AZ334),AZ334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BA334)+BA334>$AW334,$AW334-SUM($AX334:BA334),BA334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BB334)+BB334>$AW334,$AW334-SUM($AX334:BB334),BB334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BC334)+BC334>$AW334,$AW334-SUM($AX334:BC334),BC334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BD334)+BD334>$AW334,$AW334-SUM($AX334:BD334),BD334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BE334)+BE334>$AW334,$AW334-SUM($AX334:BE334),BE334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BF334)+BF334>$AW334,$AW334-SUM($AX334:BF334),BF334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BG334)+BG334>$AW334,$AW334-SUM($AX334:BG334),BG334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BH334)+BH334>$AW334,$AW334-SUM($AX334:BH334),BH334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BI334)+BI334>$AW334,$AW334-SUM($AX334:BI334),BI334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BJ334)+BJ334>$AW334,$AW334-SUM($AX334:BJ334),BJ334)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX334:BK334)+BK334>$AW334,$AW334-SUM($AX334:BK334),BK334)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G325","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G335","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR335:AR335)+AR335>#REF!,#REF!-SUM($AR335:AR335),AR335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR335:AS335)+AS335>#REF!,#REF!-SUM($AR335:AS335),AS335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR335:AT335)+AT335>#REF!,#REF!-SUM($AR335:AT335),AT335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR335:AU335)+AU335>#REF!,#REF!-SUM($AR335:AU335),AU335)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW335/(MAX(($G335-COUNT($AG335:$AV335))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:AX335)+AX335>$AW335,$AW335-SUM($AX335:AX335),AX335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:AY335)+AY335>$AW335,$AW335-SUM($AX335:AY335),AY335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:AZ335)+AZ335>$AW335,$AW335-SUM($AX335:AZ335),AZ335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BA335)+BA335>$AW335,$AW335-SUM($AX335:BA335),BA335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BB335)+BB335>$AW335,$AW335-SUM($AX335:BB335),BB335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BC335)+BC335>$AW335,$AW335-SUM($AX335:BC335),BC335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BD335)+BD335>$AW335,$AW335-SUM($AX335:BD335),BD335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BE335)+BE335>$AW335,$AW335-SUM($AX335:BE335),BE335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BF335)+BF335>$AW335,$AW335-SUM($AX335:BF335),BF335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BG335)+BG335>$AW335,$AW335-SUM($AX335:BG335),BG335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BH335)+BH335>$AW335,$AW335-SUM($AX335:BH335),BH335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BI335)+BI335>$AW335,$AW335-SUM($AX335:BI335),BI335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BJ335)+BJ335>$AW335,$AW335-SUM($AX335:BJ335),BJ335)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX335:BK335)+BK335>$AW335,$AW335-SUM($AX335:BK335),BK335)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G326","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G336","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR336:AR336)+AR336>#REF!,#REF!-SUM($AR336:AR336),AR336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR336:AS336)+AS336>#REF!,#REF!-SUM($AR336:AS336),AS336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR336:AT336)+AT336>#REF!,#REF!-SUM($AR336:AT336),AT336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR336:AU336)+AU336>#REF!,#REF!-SUM($AR336:AU336),AU336)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW336/(MAX(($G336-COUNT($AG336:$AV336))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:AX336)+AX336>$AW336,$AW336-SUM($AX336:AX336),AX336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:AY336)+AY336>$AW336,$AW336-SUM($AX336:AY336),AY336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:AZ336)+AZ336>$AW336,$AW336-SUM($AX336:AZ336),AZ336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BA336)+BA336>$AW336,$AW336-SUM($AX336:BA336),BA336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BB336)+BB336>$AW336,$AW336-SUM($AX336:BB336),BB336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BC336)+BC336>$AW336,$AW336-SUM($AX336:BC336),BC336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BD336)+BD336>$AW336,$AW336-SUM($AX336:BD336),BD336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BE336)+BE336>$AW336,$AW336-SUM($AX336:BE336),BE336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BF336)+BF336>$AW336,$AW336-SUM($AX336:BF336),BF336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BG336)+BG336>$AW336,$AW336-SUM($AX336:BG336),BG336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BH336)+BH336>$AW336,$AW336-SUM($AX336:BH336),BH336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BI336)+BI336>$AW336,$AW336-SUM($AX336:BI336),BI336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BJ336)+BJ336>$AW336,$AW336-SUM($AX336:BJ336),BJ336)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX336:BK336)+BK336>$AW336,$AW336-SUM($AX336:BK336),BK336)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G337","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR337:AR337)+AR337>#REF!,#REF!-SUM($AR337:AR337),AR337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR337:AS337)+AS337>#REF!,#REF!-SUM($AR337:AS337),AS337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR337:AT337)+AT337>#REF!,#REF!-SUM($AR337:AT337),AT337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR337:AU337)+AU337>#REF!,#REF!-SUM($AR337:AU337),AU337)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW337/(MAX(($G337-COUNT($AG337:$AV337))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:AX337)+AX337>$AW337,$AW337-SUM($AX337:AX337),AX337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:AY337)+AY337>$AW337,$AW337-SUM($AX337:AY337),AY337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:AZ337)+AZ337>$AW337,$AW337-SUM($AX337:AZ337),AZ337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BA337)+BA337>$AW337,$AW337-SUM($AX337:BA337),BA337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BB337)+BB337>$AW337,$AW337-SUM($AX337:BB337),BB337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BC337)+BC337>$AW337,$AW337-SUM($AX337:BC337),BC337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BD337)+BD337>$AW337,$AW337-SUM($AX337:BD337),BD337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BE337)+BE337>$AW337,$AW337-SUM($AX337:BE337),BE337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BF337)+BF337>$AW337,$AW337-SUM($AX337:BF337),BF337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BG337)+BG337>$AW337,$AW337-SUM($AX337:BG337),BG337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BH337)+BH337>$AW337,$AW337-SUM($AX337:BH337),BH337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BI337)+BI337>$AW337,$AW337-SUM($AX337:BI337),BI337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BJ337)+BJ337>$AW337,$AW337-SUM($AX337:BJ337),BJ337)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX337:BK337)+BK337>$AW337,$AW337-SUM($AX337:BK337),BK337)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G338","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR338:AR338)+AR338>#REF!,#REF!-SUM($AR338:AR338),AR338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR338:AS338)+AS338>#REF!,#REF!-SUM($AR338:AS338),AS338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR338:AT338)+AT338>#REF!,#REF!-SUM($AR338:AT338),AT338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR338:AU338)+AU338>#REF!,#REF!-SUM($AR338:AU338),AU338)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW338/(MAX(($G338-20-COUNT($AG338:$AV338))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:AX338)+AX338>$AW338,$AW338-SUM($AX338:AX338),AX338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:AY338)+AY338>$AW338,$AW338-SUM($AX338:AY338),AY338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:AZ338)+AZ338>$AW338,$AW338-SUM($AX338:AZ338),AZ338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BA338)+BA338>$AW338,$AW338-SUM($AX338:BA338),BA338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BB338)+BB338>$AW338,$AW338-SUM($AX338:BB338),BB338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BC338)+BC338>$AW338,$AW338-SUM($AX338:BC338),BC338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BD338)+BD338>$AW338,$AW338-SUM($AX338:BD338),BD338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BE338)+BE338>$AW338,$AW338-SUM($AX338:BE338),BE338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BF338)+BF338>$AW338,$AW338-SUM($AX338:BF338),BF338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BG338)+BG338>$AW338,$AW338-SUM($AX338:BG338),BG338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BH338)+BH338>$AW338,$AW338-SUM($AX338:BH338),BH338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BI338)+BI338>$AW338,$AW338-SUM($AX338:BI338),BI338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BJ338)+BJ338>$AW338,$AW338-SUM($AX338:BJ338),BJ338)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX338:BK338)+BK338>$AW338,$AW338-SUM($AX338:BK338),BK338)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G339","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR339:AR339)+AR339>#REF!,#REF!-SUM($AR339:AR339),AR339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR339:AS339)+AS339>#REF!,#REF!-SUM($AR339:AS339),AS339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR339:AT339)+AT339>#REF!,#REF!-SUM($AR339:AT339),AT339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR339:AU339)+AU339>#REF!,#REF!-SUM($AR339:AU339),AU339)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW339/(MAX(($G339-COUNT($AG339:$AV339))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:AX339)+AX339>$AW339,$AW339-SUM($AX339:AX339),AX339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:AY339)+AY339>$AW339,$AW339-SUM($AX339:AY339),AY339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:AZ339)+AZ339>$AW339,$AW339-SUM($AX339:AZ339),AZ339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BA339)+BA339>$AW339,$AW339-SUM($AX339:BA339),BA339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BB339)+BB339>$AW339,$AW339-SUM($AX339:BB339),BB339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BC339)+BC339>$AW339,$AW339-SUM($AX339:BC339),BC339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BD339)+BD339>$AW339,$AW339-SUM($AX339:BD339),BD339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BE339)+BE339>$AW339,$AW339-SUM($AX339:BE339),BE339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BF339)+BF339>$AW339,$AW339-SUM($AX339:BF339),BF339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BG339)+BG339>$AW339,$AW339-SUM($AX339:BG339),BG339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BH339)+BH339>$AW339,$AW339-SUM($AX339:BH339),BH339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BI339)+BI339>$AW339,$AW339-SUM($AX339:BI339),BI339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BJ339)+BJ339>$AW339,$AW339-SUM($AX339:BJ339),BJ339)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX339:BK339)+BK339>$AW339,$AW339-SUM($AX339:BK339),BK339)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G340","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR340:AR340)+AR340>#REF!,#REF!-SUM($AR340:AR340),AR340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR340:AS340)+AS340>#REF!,#REF!-SUM($AR340:AS340),AS340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR340:AT340)+AT340>#REF!,#REF!-SUM($AR340:AT340),AT340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR340:AU340)+AU340>#REF!,#REF!-SUM($AR340:AU340),AU340)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW340/(MAX(($G340-COUNT($AG340:$AV340))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:AX340)+AX340>$AW340,$AW340-SUM($AX340:AX340),AX340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:AY340)+AY340>$AW340,$AW340-SUM($AX340:AY340),AY340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:AZ340)+AZ340>$AW340,$AW340-SUM($AX340:AZ340),AZ340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BA340)+BA340>$AW340,$AW340-SUM($AX340:BA340),BA340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BB340)+BB340>$AW340,$AW340-SUM($AX340:BB340),BB340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BC340)+BC340>$AW340,$AW340-SUM($AX340:BC340),BC340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BD340)+BD340>$AW340,$AW340-SUM($AX340:BD340),BD340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BE340)+BE340>$AW340,$AW340-SUM($AX340:BE340),BE340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BF340)+BF340>$AW340,$AW340-SUM($AX340:BF340),BF340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BG340)+BG340>$AW340,$AW340-SUM($AX340:BG340),BG340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BH340)+BH340>$AW340,$AW340-SUM($AX340:BH340),BH340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BI340)+BI340>$AW340,$AW340-SUM($AX340:BI340),BI340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BJ340)+BJ340>$AW340,$AW340-SUM($AX340:BJ340),BJ340)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX340:BK340)+BK340>$AW340,$AW340-SUM($AX340:BK340),BK340)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G341","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR341:AR341)+AR341>#REF!,#REF!-SUM($AR341:AR341),AR341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR341:AS341)+AS341>#REF!,#REF!-SUM($AR341:AS341),AS341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR341:AT341)+AT341>#REF!,#REF!-SUM($AR341:AT341),AT341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AR341:AU341)+AU341>#REF!,#REF!-SUM($AR341:AU341),AU341)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW341/(MAX(($G341-COUNT($AG341:$AV341))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:AX341)+AX341>$AW341,$AW341-SUM($AX341:AX341),AX341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:AY341)+AY341>$AW341,$AW341-SUM($AX341:AY341),AY341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:AZ341)+AZ341>$AW341,$AW341-SUM($AX341:AZ341),AZ341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BA341)+BA341>$AW341,$AW341-SUM($AX341:BA341),BA341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BB341)+BB341>$AW341,$AW341-SUM($AX341:BB341),BB341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BC341)+BC341>$AW341,$AW341-SUM($AX341:BC341),BC341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BD341)+BD341>$AW341,$AW341-SUM($AX341:BD341),BD341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BE341)+BE341>$AW341,$AW341-SUM($AX341:BE341),BE341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BF341)+BF341>$AW341,$AW341-SUM($AX341:BF341),BF341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BG341)+BG341>$AW341,$AW341-SUM($AX341:BG341),BG341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BH341)+BH341>$AW341,$AW341-SUM($AX341:BH341),BH341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BI341)+BI341>$AW341,$AW341-SUM($AX341:BI341),BI341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BJ341)+BJ341>$AW341,$AW341-SUM($AX341:BJ341),BJ341)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX341:BK341)+BK341>$AW341,$AW341-SUM($AX341:BK341),BK341)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2008 Q4 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G334","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G344","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS344:AS344)+AS344>#REF!,#REF!-SUM($AS344:AS344),AS344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS344:AT344)+AT344>#REF!,#REF!-SUM($AS344:AT344),AT344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS344:AU344)+AU344>#REF!,#REF!-SUM($AS344:AU344),AU344)","v":{"$error":"#REF!"}},{"$f":"$AR22-SUM($AG344:$AV344)","v":{"$error":"#REF!"}},{"$f":"AW344/(MAX(($G344-COUNT($AG344:$AV344))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:AX344)+AX344>$AW344,$AW344-SUM($AX344:AX344),AX344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:AY344)+AY344>$AW344,$AW344-SUM($AX344:AY344),AY344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:AZ344)+AZ344>$AW344,$AW344-SUM($AX344:AZ344),AZ344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BA344)+BA344>$AW344,$AW344-SUM($AX344:BA344),BA344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BB344)+BB344>$AW344,$AW344-SUM($AX344:BB344),BB344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BC344)+BC344>$AW344,$AW344-SUM($AX344:BC344),BC344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BD344)+BD344>$AW344,$AW344-SUM($AX344:BD344),BD344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BE344)+BE344>$AW344,$AW344-SUM($AX344:BE344),BE344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BF344)+BF344>$AW344,$AW344-SUM($AX344:BF344),BF344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BG344)+BG344>$AW344,$AW344-SUM($AX344:BG344),BG344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BH344)+BH344>$AW344,$AW344-SUM($AX344:BH344),BH344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BI344)+BI344>$AW344,$AW344-SUM($AX344:BI344),BI344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BJ344)+BJ344>$AW344,$AW344-SUM($AX344:BJ344),BJ344)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX344:BK344)+BK344>$AW344,$AW344-SUM($AX344:BK344),BK344)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G335","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G345","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS345:AS345)+AS345>#REF!,#REF!-SUM($AS345:AS345),AS345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS345:AT345)+AT345>#REF!,#REF!-SUM($AS345:AT345),AT345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS345:AU345)+AU345>#REF!,#REF!-SUM($AS345:AU345),AU345)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW345/(MAX(($G345-COUNT($AG345:$AV345))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:AX345)+AX345>$AW345,$AW345-SUM($AX345:AX345),AX345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:AY345)+AY345>$AW345,$AW345-SUM($AX345:AY345),AY345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:AZ345)+AZ345>$AW345,$AW345-SUM($AX345:AZ345),AZ345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BA345)+BA345>$AW345,$AW345-SUM($AX345:BA345),BA345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BB345)+BB345>$AW345,$AW345-SUM($AX345:BB345),BB345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BC345)+BC345>$AW345,$AW345-SUM($AX345:BC345),BC345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BD345)+BD345>$AW345,$AW345-SUM($AX345:BD345),BD345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BE345)+BE345>$AW345,$AW345-SUM($AX345:BE345),BE345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BF345)+BF345>$AW345,$AW345-SUM($AX345:BF345),BF345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BG345)+BG345>$AW345,$AW345-SUM($AX345:BG345),BG345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BH345)+BH345>$AW345,$AW345-SUM($AX345:BH345),BH345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BI345)+BI345>$AW345,$AW345-SUM($AX345:BI345),BI345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BJ345)+BJ345>$AW345,$AW345-SUM($AX345:BJ345),BJ345)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX345:BK345)+BK345>$AW345,$AW345-SUM($AX345:BK345),BK345)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G336","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G346","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS346:AS346)+AS346>#REF!,#REF!-SUM($AS346:AS346),AS346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS346:AT346)+AT346>#REF!,#REF!-SUM($AS346:AT346),AT346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS346:AU346)+AU346>#REF!,#REF!-SUM($AS346:AU346),AU346)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW346/(MAX(($G346-COUNT($AG346:$AV346))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:AX346)+AX346>$AW346,$AW346-SUM($AX346:AX346),AX346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:AY346)+AY346>$AW346,$AW346-SUM($AX346:AY346),AY346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:AZ346)+AZ346>$AW346,$AW346-SUM($AX346:AZ346),AZ346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BA346)+BA346>$AW346,$AW346-SUM($AX346:BA346),BA346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BB346)+BB346>$AW346,$AW346-SUM($AX346:BB346),BB346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BC346)+BC346>$AW346,$AW346-SUM($AX346:BC346),BC346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BD346)+BD346>$AW346,$AW346-SUM($AX346:BD346),BD346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BE346)+BE346>$AW346,$AW346-SUM($AX346:BE346),BE346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BF346)+BF346>$AW346,$AW346-SUM($AX346:BF346),BF346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BG346)+BG346>$AW346,$AW346-SUM($AX346:BG346),BG346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BH346)+BH346>$AW346,$AW346-SUM($AX346:BH346),BH346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BI346)+BI346>$AW346,$AW346-SUM($AX346:BI346),BI346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BJ346)+BJ346>$AW346,$AW346-SUM($AX346:BJ346),BJ346)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX346:BK346)+BK346>$AW346,$AW346-SUM($AX346:BK346),BK346)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G347","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS347:AS347)+AS347>#REF!,#REF!-SUM($AS347:AS347),AS347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS347:AT347)+AT347>#REF!,#REF!-SUM($AS347:AT347),AT347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS347:AU347)+AU347>#REF!,#REF!-SUM($AS347:AU347),AU347)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW347/(MAX(($G347-COUNT($AG347:$AV347))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:AX347)+AX347>$AW347,$AW347-SUM($AX347:AX347),AX347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:AY347)+AY347>$AW347,$AW347-SUM($AX347:AY347),AY347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:AZ347)+AZ347>$AW347,$AW347-SUM($AX347:AZ347),AZ347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BA347)+BA347>$AW347,$AW347-SUM($AX347:BA347),BA347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BB347)+BB347>$AW347,$AW347-SUM($AX347:BB347),BB347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BC347)+BC347>$AW347,$AW347-SUM($AX347:BC347),BC347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BD347)+BD347>$AW347,$AW347-SUM($AX347:BD347),BD347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BE347)+BE347>$AW347,$AW347-SUM($AX347:BE347),BE347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BF347)+BF347>$AW347,$AW347-SUM($AX347:BF347),BF347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BG347)+BG347>$AW347,$AW347-SUM($AX347:BG347),BG347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BH347)+BH347>$AW347,$AW347-SUM($AX347:BH347),BH347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BI347)+BI347>$AW347,$AW347-SUM($AX347:BI347),BI347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BJ347)+BJ347>$AW347,$AW347-SUM($AX347:BJ347),BJ347)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX347:BK347)+BK347>$AW347,$AW347-SUM($AX347:BK347),BK347)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G348","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS348:AS348)+AS348>#REF!,#REF!-SUM($AS348:AS348),AS348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS348:AT348)+AT348>#REF!,#REF!-SUM($AS348:AT348),AT348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS348:AU348)+AU348>#REF!,#REF!-SUM($AS348:AU348),AU348)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW348/(MAX(($G348-20-COUNT($AG348:$AV348))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:AX348)+AX348>$AW348,$AW348-SUM($AX348:AX348),AX348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:AY348)+AY348>$AW348,$AW348-SUM($AX348:AY348),AY348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:AZ348)+AZ348>$AW348,$AW348-SUM($AX348:AZ348),AZ348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BA348)+BA348>$AW348,$AW348-SUM($AX348:BA348),BA348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BB348)+BB348>$AW348,$AW348-SUM($AX348:BB348),BB348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BC348)+BC348>$AW348,$AW348-SUM($AX348:BC348),BC348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BD348)+BD348>$AW348,$AW348-SUM($AX348:BD348),BD348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BE348)+BE348>$AW348,$AW348-SUM($AX348:BE348),BE348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BF348)+BF348>$AW348,$AW348-SUM($AX348:BF348),BF348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BG348)+BG348>$AW348,$AW348-SUM($AX348:BG348),BG348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BH348)+BH348>$AW348,$AW348-SUM($AX348:BH348),BH348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BI348)+BI348>$AW348,$AW348-SUM($AX348:BI348),BI348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BJ348)+BJ348>$AW348,$AW348-SUM($AX348:BJ348),BJ348)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX348:BK348)+BK348>$AW348,$AW348-SUM($AX348:BK348),BK348)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G349","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS349:AS349)+AS349>#REF!,#REF!-SUM($AS349:AS349),AS349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS349:AT349)+AT349>#REF!,#REF!-SUM($AS349:AT349),AT349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS349:AU349)+AU349>#REF!,#REF!-SUM($AS349:AU349),AU349)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW349/(MAX(($G349-COUNT($AG349:$AV349))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:AX349)+AX349>$AW349,$AW349-SUM($AX349:AX349),AX349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:AY349)+AY349>$AW349,$AW349-SUM($AX349:AY349),AY349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:AZ349)+AZ349>$AW349,$AW349-SUM($AX349:AZ349),AZ349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BA349)+BA349>$AW349,$AW349-SUM($AX349:BA349),BA349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BB349)+BB349>$AW349,$AW349-SUM($AX349:BB349),BB349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BC349)+BC349>$AW349,$AW349-SUM($AX349:BC349),BC349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BD349)+BD349>$AW349,$AW349-SUM($AX349:BD349),BD349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BE349)+BE349>$AW349,$AW349-SUM($AX349:BE349),BE349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BF349)+BF349>$AW349,$AW349-SUM($AX349:BF349),BF349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BG349)+BG349>$AW349,$AW349-SUM($AX349:BG349),BG349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BH349)+BH349>$AW349,$AW349-SUM($AX349:BH349),BH349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BI349)+BI349>$AW349,$AW349-SUM($AX349:BI349),BI349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BJ349)+BJ349>$AW349,$AW349-SUM($AX349:BJ349),BJ349)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX349:BK349)+BK349>$AW349,$AW349-SUM($AX349:BK349),BK349)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G350","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS350:AS350)+AS350>#REF!,#REF!-SUM($AS350:AS350),AS350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS350:AT350)+AT350>#REF!,#REF!-SUM($AS350:AT350),AT350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS350:AU350)+AU350>#REF!,#REF!-SUM($AS350:AU350),AU350)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW350/(MAX(($G350-COUNT($AG350:$AV350))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:AX350)+AX350>$AW350,$AW350-SUM($AX350:AX350),AX350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:AY350)+AY350>$AW350,$AW350-SUM($AX350:AY350),AY350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:AZ350)+AZ350>$AW350,$AW350-SUM($AX350:AZ350),AZ350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BA350)+BA350>$AW350,$AW350-SUM($AX350:BA350),BA350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BB350)+BB350>$AW350,$AW350-SUM($AX350:BB350),BB350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BC350)+BC350>$AW350,$AW350-SUM($AX350:BC350),BC350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BD350)+BD350>$AW350,$AW350-SUM($AX350:BD350),BD350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BE350)+BE350>$AW350,$AW350-SUM($AX350:BE350),BE350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BF350)+BF350>$AW350,$AW350-SUM($AX350:BF350),BF350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BG350)+BG350>$AW350,$AW350-SUM($AX350:BG350),BG350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BH350)+BH350>$AW350,$AW350-SUM($AX350:BH350),BH350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BI350)+BI350>$AW350,$AW350-SUM($AX350:BI350),BI350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BJ350)+BJ350>$AW350,$AW350-SUM($AX350:BJ350),BJ350)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX350:BK350)+BK350>$AW350,$AW350-SUM($AX350:BK350),BK350)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G351","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS351:AS351)+AS351>#REF!,#REF!-SUM($AS351:AS351),AS351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS351:AT351)+AT351>#REF!,#REF!-SUM($AS351:AT351),AT351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AS351:AU351)+AU351>#REF!,#REF!-SUM($AS351:AU351),AU351)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AW351>0,AW351/(MAX(($G351-COUNT($AG351:$AV351))/4,1)),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:AX351)+AX351<$AW351,$AW351-SUM($AX351:AX351),AX351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:AY351)+AY351<$AW351,$AW351-SUM($AX351:AY351),AY351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:AZ351)+AZ351<$AW351,$AW351-SUM($AX351:AZ351),AZ351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BA351)+BA351<$AW351,$AW351-SUM($AX351:BA351),BA351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BB351)+BB351<$AW351,$AW351-SUM($AX351:BB351),BB351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BC351)+BC351<$AW351,$AW351-SUM($AX351:BC351),BC351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BD351)+BD351<$AW351,$AW351-SUM($AX351:BD351),BD351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BE351)+BE351<$AW351,$AW351-SUM($AX351:BE351),BE351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BF351)+BF351<$AW351,$AW351-SUM($AX351:BF351),BF351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BG351)+BG351<$AW351,$AW351-SUM($AX351:BG351),BG351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BH351)+BH351<$AW351,$AW351-SUM($AX351:BH351),BH351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BI351)+BI351<$AW351,$AW351-SUM($AX351:BI351),BI351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BJ351)+BJ351<$AW351,$AW351-SUM($AX351:BJ351),BJ351)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX351:BK351)+BK351<$AW351,$AW351-SUM($AX351:BK351),BK351)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2009 Q1 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G344","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G354","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT354:AT354)+AT354>#REF!,#REF!-SUM($AT354:AT354),AT354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT354:AU354)+AU354>#REF!,#REF!-SUM($AT354:AU354),AU354)","v":{"$error":"#REF!"}},{"$f":"$AS22-SUM($AG354:$AV354)","v":{"$error":"#REF!"}},{"$f":"AW354/(MAX(($G354-COUNT($AG354:$AV354))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:AX354)+AX354>$AW354,$AW354-SUM($AX354:AX354),AX354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:AY354)+AY354>$AW354,$AW354-SUM($AX354:AY354),AY354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:AZ354)+AZ354>$AW354,$AW354-SUM($AX354:AZ354),AZ354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BA354)+BA354>$AW354,$AW354-SUM($AX354:BA354),BA354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BB354)+BB354>$AW354,$AW354-SUM($AX354:BB354),BB354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BC354)+BC354>$AW354,$AW354-SUM($AX354:BC354),BC354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BD354)+BD354>$AW354,$AW354-SUM($AX354:BD354),BD354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BE354)+BE354>$AW354,$AW354-SUM($AX354:BE354),BE354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BF354)+BF354>$AW354,$AW354-SUM($AX354:BF354),BF354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BG354)+BG354>$AW354,$AW354-SUM($AX354:BG354),BG354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BH354)+BH354>$AW354,$AW354-SUM($AX354:BH354),BH354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BI354)+BI354>$AW354,$AW354-SUM($AX354:BI354),BI354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BJ354)+BJ354>$AW354,$AW354-SUM($AX354:BJ354),BJ354)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX354:BK354)+BK354>$AW354,$AW354-SUM($AX354:BK354),BK354)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G345","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G355","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT355:AT355)+AT355>#REF!,#REF!-SUM($AT355:AT355),AT355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT355:AU355)+AU355>#REF!,#REF!-SUM($AT355:AU355),AU355)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW355/(MAX(($G355-COUNT($AG355:$AV355))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:AX355)+AX355>$AW355,$AW355-SUM($AX355:AX355),AX355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:AY355)+AY355>$AW355,$AW355-SUM($AX355:AY355),AY355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:AZ355)+AZ355>$AW355,$AW355-SUM($AX355:AZ355),AZ355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BA355)+BA355>$AW355,$AW355-SUM($AX355:BA355),BA355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BB355)+BB355>$AW355,$AW355-SUM($AX355:BB355),BB355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BC355)+BC355>$AW355,$AW355-SUM($AX355:BC355),BC355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BD355)+BD355>$AW355,$AW355-SUM($AX355:BD355),BD355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BE355)+BE355>$AW355,$AW355-SUM($AX355:BE355),BE355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BF355)+BF355>$AW355,$AW355-SUM($AX355:BF355),BF355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BG355)+BG355>$AW355,$AW355-SUM($AX355:BG355),BG355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BH355)+BH355>$AW355,$AW355-SUM($AX355:BH355),BH355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BI355)+BI355>$AW355,$AW355-SUM($AX355:BI355),BI355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BJ355)+BJ355>$AW355,$AW355-SUM($AX355:BJ355),BJ355)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX355:BK355)+BK355>$AW355,$AW355-SUM($AX355:BK355),BK355)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G346","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G356","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT356:AT356)+AT356>#REF!,#REF!-SUM($AT356:AT356),AT356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT356:AU356)+AU356>#REF!,#REF!-SUM($AT356:AU356),AU356)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW356/(MAX(($G356-COUNT($AG356:$AV356))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:AX356)+AX356>$AW356,$AW356-SUM($AX356:AX356),AX356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:AY356)+AY356>$AW356,$AW356-SUM($AX356:AY356),AY356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:AZ356)+AZ356>$AW356,$AW356-SUM($AX356:AZ356),AZ356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BA356)+BA356>$AW356,$AW356-SUM($AX356:BA356),BA356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BB356)+BB356>$AW356,$AW356-SUM($AX356:BB356),BB356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BC356)+BC356>$AW356,$AW356-SUM($AX356:BC356),BC356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BD356)+BD356>$AW356,$AW356-SUM($AX356:BD356),BD356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BE356)+BE356>$AW356,$AW356-SUM($AX356:BE356),BE356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BF356)+BF356>$AW356,$AW356-SUM($AX356:BF356),BF356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BG356)+BG356>$AW356,$AW356-SUM($AX356:BG356),BG356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BH356)+BH356>$AW356,$AW356-SUM($AX356:BH356),BH356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BI356)+BI356>$AW356,$AW356-SUM($AX356:BI356),BI356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BJ356)+BJ356>$AW356,$AW356-SUM($AX356:BJ356),BJ356)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX356:BK356)+BK356>$AW356,$AW356-SUM($AX356:BK356),BK356)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G357","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT357:AT357)+AT357>#REF!,#REF!-SUM($AT357:AT357),AT357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT357:AU357)+AU357>#REF!,#REF!-SUM($AT357:AU357),AU357)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW357/(MAX(($G357-COUNT($AG357:$AV357))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:AX357)+AX357>$AW357,$AW357-SUM($AX357:AX357),AX357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:AY357)+AY357>$AW357,$AW357-SUM($AX357:AY357),AY357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:AZ357)+AZ357>$AW357,$AW357-SUM($AX357:AZ357),AZ357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BA357)+BA357>$AW357,$AW357-SUM($AX357:BA357),BA357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BB357)+BB357>$AW357,$AW357-SUM($AX357:BB357),BB357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BC357)+BC357>$AW357,$AW357-SUM($AX357:BC357),BC357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BD357)+BD357>$AW357,$AW357-SUM($AX357:BD357),BD357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BE357)+BE357>$AW357,$AW357-SUM($AX357:BE357),BE357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BF357)+BF357>$AW357,$AW357-SUM($AX357:BF357),BF357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BG357)+BG357>$AW357,$AW357-SUM($AX357:BG357),BG357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BH357)+BH357>$AW357,$AW357-SUM($AX357:BH357),BH357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BI357)+BI357>$AW357,$AW357-SUM($AX357:BI357),BI357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BJ357)+BJ357>$AW357,$AW357-SUM($AX357:BJ357),BJ357)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX357:BK357)+BK357>$AW357,$AW357-SUM($AX357:BK357),BK357)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G358","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT358:AT358)+AT358>#REF!,#REF!-SUM($AT358:AT358),AT358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT358:AU358)+AU358>#REF!,#REF!-SUM($AT358:AU358),AU358)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW358/(MAX(($G358-20-COUNT($AG358:$AV358))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:AX358)+AX358>$AW358,$AW358-SUM($AX358:AX358),AX358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:AY358)+AY358>$AW358,$AW358-SUM($AX358:AY358),AY358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:AZ358)+AZ358>$AW358,$AW358-SUM($AX358:AZ358),AZ358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BA358)+BA358>$AW358,$AW358-SUM($AX358:BA358),BA358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BB358)+BB358>$AW358,$AW358-SUM($AX358:BB358),BB358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BC358)+BC358>$AW358,$AW358-SUM($AX358:BC358),BC358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BD358)+BD358>$AW358,$AW358-SUM($AX358:BD358),BD358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BE358)+BE358>$AW358,$AW358-SUM($AX358:BE358),BE358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BF358)+BF358>$AW358,$AW358-SUM($AX358:BF358),BF358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BG358)+BG358>$AW358,$AW358-SUM($AX358:BG358),BG358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BH358)+BH358>$AW358,$AW358-SUM($AX358:BH358),BH358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BI358)+BI358>$AW358,$AW358-SUM($AX358:BI358),BI358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BJ358)+BJ358>$AW358,$AW358-SUM($AX358:BJ358),BJ358)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX358:BK358)+BK358>$AW358,$AW358-SUM($AX358:BK358),BK358)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G359","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT359:AT359)+AT359>#REF!,#REF!-SUM($AT359:AT359),AT359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT359:AU359)+AU359>#REF!,#REF!-SUM($AT359:AU359),AU359)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW359/(MAX(($G359-COUNT($AG359:$AV359))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:AX359)+AX359>$AW359,$AW359-SUM($AX359:AX359),AX359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:AY359)+AY359>$AW359,$AW359-SUM($AX359:AY359),AY359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:AZ359)+AZ359>$AW359,$AW359-SUM($AX359:AZ359),AZ359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BA359)+BA359>$AW359,$AW359-SUM($AX359:BA359),BA359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BB359)+BB359>$AW359,$AW359-SUM($AX359:BB359),BB359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BC359)+BC359>$AW359,$AW359-SUM($AX359:BC359),BC359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BD359)+BD359>$AW359,$AW359-SUM($AX359:BD359),BD359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BE359)+BE359>$AW359,$AW359-SUM($AX359:BE359),BE359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BF359)+BF359>$AW359,$AW359-SUM($AX359:BF359),BF359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BG359)+BG359>$AW359,$AW359-SUM($AX359:BG359),BG359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BH359)+BH359>$AW359,$AW359-SUM($AX359:BH359),BH359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BI359)+BI359>$AW359,$AW359-SUM($AX359:BI359),BI359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BJ359)+BJ359>$AW359,$AW359-SUM($AX359:BJ359),BJ359)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX359:BK359)+BK359>$AW359,$AW359-SUM($AX359:BK359),BK359)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G360","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT360:AT360)+AT360>#REF!,#REF!-SUM($AT360:AT360),AT360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT360:AU360)+AU360>#REF!,#REF!-SUM($AT360:AU360),AU360)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW360/(MAX(($G360-COUNT($AG360:$AV360))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:AX360)+AX360>$AW360,$AW360-SUM($AX360:AX360),AX360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:AY360)+AY360>$AW360,$AW360-SUM($AX360:AY360),AY360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:AZ360)+AZ360>$AW360,$AW360-SUM($AX360:AZ360),AZ360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BA360)+BA360>$AW360,$AW360-SUM($AX360:BA360),BA360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BB360)+BB360>$AW360,$AW360-SUM($AX360:BB360),BB360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BC360)+BC360>$AW360,$AW360-SUM($AX360:BC360),BC360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BD360)+BD360>$AW360,$AW360-SUM($AX360:BD360),BD360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BE360)+BE360>$AW360,$AW360-SUM($AX360:BE360),BE360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BF360)+BF360>$AW360,$AW360-SUM($AX360:BF360),BF360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BG360)+BG360>$AW360,$AW360-SUM($AX360:BG360),BG360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BH360)+BH360>$AW360,$AW360-SUM($AX360:BH360),BH360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BI360)+BI360>$AW360,$AW360-SUM($AX360:BI360),BI360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BJ360)+BJ360>$AW360,$AW360-SUM($AX360:BJ360),BJ360)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX360:BK360)+BK360>$AW360,$AW360-SUM($AX360:BK360),BK360)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G361","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT361:AT361)+AT361>#REF!,#REF!-SUM($AT361:AT361),AT361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AT361:AU361)+AU361>#REF!,#REF!-SUM($AT361:AU361),AU361)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW361/(MAX(($G361-COUNT($AG361:$AV361))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:AX361)+AX361>$AW361,$AW361-SUM($AX361:AX361),AX361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:AY361)+AY361>$AW361,$AW361-SUM($AX361:AY361),AY361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:AZ361)+AZ361>$AW361,$AW361-SUM($AX361:AZ361),AZ361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BA361)+BA361>$AW361,$AW361-SUM($AX361:BA361),BA361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BB361)+BB361>$AW361,$AW361-SUM($AX361:BB361),BB361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BC361)+BC361>$AW361,$AW361-SUM($AX361:BC361),BC361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BD361)+BD361>$AW361,$AW361-SUM($AX361:BD361),BD361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BE361)+BE361>$AW361,$AW361-SUM($AX361:BE361),BE361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BF361)+BF361>$AW361,$AW361-SUM($AX361:BF361),BF361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BG361)+BG361>$AW361,$AW361-SUM($AX361:BG361),BG361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BH361)+BH361>$AW361,$AW361-SUM($AX361:BH361),BH361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BI361)+BI361>$AW361,$AW361-SUM($AX361:BI361),BI361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BJ361)+BJ361>$AW361,$AW361-SUM($AX361:BJ361),BJ361)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX361:BK361)+BK361>$AW361,$AW361-SUM($AX361:BK361),BK361)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2009 Q2 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G354","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G364","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AU364:AU364)+AU364>#REF!,#REF!-SUM($AU364:AU364),AU364)","v":{"$error":"#REF!"}},{"$f":"$AT22-SUM($AG364:$AV364)","v":{"$error":"#REF!"}},{"$f":"AW364/(MAX(($G364-COUNT($AG364:$AV364))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:AX364)+AX364>$AW364,$AW364-SUM($AX364:AX364),AX364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:AY364)+AY364>$AW364,$AW364-SUM($AX364:AY364),AY364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:AZ364)+AZ364>$AW364,$AW364-SUM($AX364:AZ364),AZ364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BA364)+BA364>$AW364,$AW364-SUM($AX364:BA364),BA364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BB364)+BB364>$AW364,$AW364-SUM($AX364:BB364),BB364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BC364)+BC364>$AW364,$AW364-SUM($AX364:BC364),BC364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BD364)+BD364>$AW364,$AW364-SUM($AX364:BD364),BD364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BE364)+BE364>$AW364,$AW364-SUM($AX364:BE364),BE364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BF364)+BF364>$AW364,$AW364-SUM($AX364:BF364),BF364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BG364)+BG364>$AW364,$AW364-SUM($AX364:BG364),BG364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BH364)+BH364>$AW364,$AW364-SUM($AX364:BH364),BH364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BI364)+BI364>$AW364,$AW364-SUM($AX364:BI364),BI364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BJ364)+BJ364>$AW364,$AW364-SUM($AX364:BJ364),BJ364)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX364:BK364)+BK364>$AW364,$AW364-SUM($AX364:BK364),BK364)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G355","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G365","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AU365:AU365)+AU365>#REF!,#REF!-SUM($AU365:AU365),AU365)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW365/(MAX(($G365-COUNT($AG365:$AV365))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:AX365)+AX365>$AW365,$AW365-SUM($AX365:AX365),AX365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:AY365)+AY365>$AW365,$AW365-SUM($AX365:AY365),AY365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:AZ365)+AZ365>$AW365,$AW365-SUM($AX365:AZ365),AZ365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BA365)+BA365>$AW365,$AW365-SUM($AX365:BA365),BA365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BB365)+BB365>$AW365,$AW365-SUM($AX365:BB365),BB365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BC365)+BC365>$AW365,$AW365-SUM($AX365:BC365),BC365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BD365)+BD365>$AW365,$AW365-SUM($AX365:BD365),BD365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BE365)+BE365>$AW365,$AW365-SUM($AX365:BE365),BE365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BF365)+BF365>$AW365,$AW365-SUM($AX365:BF365),BF365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BG365)+BG365>$AW365,$AW365-SUM($AX365:BG365),BG365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BH365)+BH365>$AW365,$AW365-SUM($AX365:BH365),BH365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BI365)+BI365>$AW365,$AW365-SUM($AX365:BI365),BI365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BJ365)+BJ365>$AW365,$AW365-SUM($AX365:BJ365),BJ365)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX365:BK365)+BK365>$AW365,$AW365-SUM($AX365:BK365),BK365)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G356","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G366","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AU366:AU366)+AU366>#REF!,#REF!-SUM($AU366:AU366),AU366)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW366/(MAX(($G366-COUNT($AG366:$AV366))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:AX366)+AX366>$AW366,$AW366-SUM($AX366:AX366),AX366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:AY366)+AY366>$AW366,$AW366-SUM($AX366:AY366),AY366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:AZ366)+AZ366>$AW366,$AW366-SUM($AX366:AZ366),AZ366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BA366)+BA366>$AW366,$AW366-SUM($AX366:BA366),BA366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BB366)+BB366>$AW366,$AW366-SUM($AX366:BB366),BB366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BC366)+BC366>$AW366,$AW366-SUM($AX366:BC366),BC366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BD366)+BD366>$AW366,$AW366-SUM($AX366:BD366),BD366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BE366)+BE366>$AW366,$AW366-SUM($AX366:BE366),BE366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BF366)+BF366>$AW366,$AW366-SUM($AX366:BF366),BF366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BG366)+BG366>$AW366,$AW366-SUM($AX366:BG366),BG366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BH366)+BH366>$AW366,$AW366-SUM($AX366:BH366),BH366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BI366)+BI366>$AW366,$AW366-SUM($AX366:BI366),BI366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BJ366)+BJ366>$AW366,$AW366-SUM($AX366:BJ366),BJ366)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX366:BK366)+BK366>$AW366,$AW366-SUM($AX366:BK366),BK366)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G367","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AU367:AU367)+AU367>#REF!,#REF!-SUM($AU367:AU367),AU367)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW367/(MAX(($G367-COUNT($AG367:$AV367))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:AX367)+AX367>$AW367,$AW367-SUM($AX367:AX367),AX367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:AY367)+AY367>$AW367,$AW367-SUM($AX367:AY367),AY367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:AZ367)+AZ367>$AW367,$AW367-SUM($AX367:AZ367),AZ367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BA367)+BA367>$AW367,$AW367-SUM($AX367:BA367),BA367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BB367)+BB367>$AW367,$AW367-SUM($AX367:BB367),BB367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BC367)+BC367>$AW367,$AW367-SUM($AX367:BC367),BC367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BD367)+BD367>$AW367,$AW367-SUM($AX367:BD367),BD367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BE367)+BE367>$AW367,$AW367-SUM($AX367:BE367),BE367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BF367)+BF367>$AW367,$AW367-SUM($AX367:BF367),BF367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BG367)+BG367>$AW367,$AW367-SUM($AX367:BG367),BG367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BH367)+BH367>$AW367,$AW367-SUM($AX367:BH367),BH367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BI367)+BI367>$AW367,$AW367-SUM($AX367:BI367),BI367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BJ367)+BJ367>$AW367,$AW367-SUM($AX367:BJ367),BJ367)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX367:BK367)+BK367>$AW367,$AW367-SUM($AX367:BK367),BK367)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G368","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AU368:AU368)+AU368>#REF!,#REF!-SUM($AU368:AU368),AU368)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW368/(MAX(($G368-20-COUNT($AG368:$AV368))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:AX368)+AX368>$AW368,$AW368-SUM($AX368:AX368),AX368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:AY368)+AY368>$AW368,$AW368-SUM($AX368:AY368),AY368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:AZ368)+AZ368>$AW368,$AW368-SUM($AX368:AZ368),AZ368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BA368)+BA368>$AW368,$AW368-SUM($AX368:BA368),BA368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BB368)+BB368>$AW368,$AW368-SUM($AX368:BB368),BB368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BC368)+BC368>$AW368,$AW368-SUM($AX368:BC368),BC368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BD368)+BD368>$AW368,$AW368-SUM($AX368:BD368),BD368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BE368)+BE368>$AW368,$AW368-SUM($AX368:BE368),BE368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BF368)+BF368>$AW368,$AW368-SUM($AX368:BF368),BF368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BG368)+BG368>$AW368,$AW368-SUM($AX368:BG368),BG368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BH368)+BH368>$AW368,$AW368-SUM($AX368:BH368),BH368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BI368)+BI368>$AW368,$AW368-SUM($AX368:BI368),BI368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BJ368)+BJ368>$AW368,$AW368-SUM($AX368:BJ368),BJ368)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX368:BK368)+BK368>$AW368,$AW368-SUM($AX368:BK368),BK368)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G369","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AU369:AU369)+AU369>#REF!,#REF!-SUM($AU369:AU369),AU369)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW369/(MAX(($G369-COUNT($AG369:$AV369))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:AX369)+AX369>$AW369,$AW369-SUM($AX369:AX369),AX369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:AY369)+AY369>$AW369,$AW369-SUM($AX369:AY369),AY369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:AZ369)+AZ369>$AW369,$AW369-SUM($AX369:AZ369),AZ369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BA369)+BA369>$AW369,$AW369-SUM($AX369:BA369),BA369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BB369)+BB369>$AW369,$AW369-SUM($AX369:BB369),BB369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BC369)+BC369>$AW369,$AW369-SUM($AX369:BC369),BC369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BD369)+BD369>$AW369,$AW369-SUM($AX369:BD369),BD369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BE369)+BE369>$AW369,$AW369-SUM($AX369:BE369),BE369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BF369)+BF369>$AW369,$AW369-SUM($AX369:BF369),BF369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BG369)+BG369>$AW369,$AW369-SUM($AX369:BG369),BG369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BH369)+BH369>$AW369,$AW369-SUM($AX369:BH369),BH369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BI369)+BI369>$AW369,$AW369-SUM($AX369:BI369),BI369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BJ369)+BJ369>$AW369,$AW369-SUM($AX369:BJ369),BJ369)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX369:BK369)+BK369>$AW369,$AW369-SUM($AX369:BK369),BK369)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G370","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AU370:AU370)+AU370>#REF!,#REF!-SUM($AU370:AU370),AU370)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW370/(MAX(($G370-COUNT($AG370:$AV370))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:AX370)+AX370>$AW370,$AW370-SUM($AX370:AX370),AX370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:AY370)+AY370>$AW370,$AW370-SUM($AX370:AY370),AY370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:AZ370)+AZ370>$AW370,$AW370-SUM($AX370:AZ370),AZ370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BA370)+BA370>$AW370,$AW370-SUM($AX370:BA370),BA370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BB370)+BB370>$AW370,$AW370-SUM($AX370:BB370),BB370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BC370)+BC370>$AW370,$AW370-SUM($AX370:BC370),BC370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BD370)+BD370>$AW370,$AW370-SUM($AX370:BD370),BD370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BE370)+BE370>$AW370,$AW370-SUM($AX370:BE370),BE370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BF370)+BF370>$AW370,$AW370-SUM($AX370:BF370),BF370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BG370)+BG370>$AW370,$AW370-SUM($AX370:BG370),BG370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BH370)+BH370>$AW370,$AW370-SUM($AX370:BH370),BH370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BI370)+BI370>$AW370,$AW370-SUM($AX370:BI370),BI370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BJ370)+BJ370>$AW370,$AW370-SUM($AX370:BJ370),BJ370)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX370:BK370)+BK370>$AW370,$AW370-SUM($AX370:BK370),BK370)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G371","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AU371:AU371)+AU371>#REF!,#REF!-SUM($AU371:AU371),AU371)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW371/(MAX(($G371-COUNT($AG371:$AV371))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:AX371)+AX371>$AW371,$AW371-SUM($AX371:AX371),AX371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:AY371)+AY371>$AW371,$AW371-SUM($AX371:AY371),AY371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:AZ371)+AZ371>$AW371,$AW371-SUM($AX371:AZ371),AZ371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BA371)+BA371>$AW371,$AW371-SUM($AX371:BA371),BA371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BB371)+BB371>$AW371,$AW371-SUM($AX371:BB371),BB371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BC371)+BC371>$AW371,$AW371-SUM($AX371:BC371),BC371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BD371)+BD371>$AW371,$AW371-SUM($AX371:BD371),BD371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BE371)+BE371>$AW371,$AW371-SUM($AX371:BE371),BE371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BF371)+BF371>$AW371,$AW371-SUM($AX371:BF371),BF371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BG371)+BG371>$AW371,$AW371-SUM($AX371:BG371),BG371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BH371)+BH371>$AW371,$AW371-SUM($AX371:BH371),BH371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BI371)+BI371>$AW371,$AW371-SUM($AX371:BI371),BI371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BJ371)+BJ371>$AW371,$AW371-SUM($AX371:BJ371),BJ371)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX371:BK371)+BK371>$AW371,$AW371-SUM($AX371:BK371),BK371)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2009 Q3 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G364","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G374","v":{"$error":"#REF!"}},{"$f":"$AU22-SUM($AG374:$AV374)","v":{"$error":"#REF!"}},{"$f":"AW374/(MAX(($G374-COUNT($AG374:$AV374))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:AX374)+AX374>$AW374,$AW374-SUM($AX374:AX374),AX374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:AY374)+AY374>$AW374,$AW374-SUM($AX374:AY374),AY374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:AZ374)+AZ374>$AW374,$AW374-SUM($AX374:AZ374),AZ374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BA374)+BA374>$AW374,$AW374-SUM($AX374:BA374),BA374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BB374)+BB374>$AW374,$AW374-SUM($AX374:BB374),BB374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BC374)+BC374>$AW374,$AW374-SUM($AX374:BC374),BC374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BD374)+BD374>$AW374,$AW374-SUM($AX374:BD374),BD374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BE374)+BE374>$AW374,$AW374-SUM($AX374:BE374),BE374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BF374)+BF374>$AW374,$AW374-SUM($AX374:BF374),BF374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BG374)+BG374>$AW374,$AW374-SUM($AX374:BG374),BG374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BH374)+BH374>$AW374,$AW374-SUM($AX374:BH374),BH374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BI374)+BI374>$AW374,$AW374-SUM($AX374:BI374),BI374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BJ374)+BJ374>$AW374,$AW374-SUM($AX374:BJ374),BJ374)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX374:BK374)+BK374>$AW374,$AW374-SUM($AX374:BK374),BK374)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G365","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G375","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW375/(MAX(($G375-COUNT($AG375:$AV375))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:AX375)+AX375>$AW375,$AW375-SUM($AX375:AX375),AX375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:AY375)+AY375>$AW375,$AW375-SUM($AX375:AY375),AY375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:AZ375)+AZ375>$AW375,$AW375-SUM($AX375:AZ375),AZ375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BA375)+BA375>$AW375,$AW375-SUM($AX375:BA375),BA375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BB375)+BB375>$AW375,$AW375-SUM($AX375:BB375),BB375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BC375)+BC375>$AW375,$AW375-SUM($AX375:BC375),BC375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BD375)+BD375>$AW375,$AW375-SUM($AX375:BD375),BD375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BE375)+BE375>$AW375,$AW375-SUM($AX375:BE375),BE375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BF375)+BF375>$AW375,$AW375-SUM($AX375:BF375),BF375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BG375)+BG375>$AW375,$AW375-SUM($AX375:BG375),BG375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BH375)+BH375>$AW375,$AW375-SUM($AX375:BH375),BH375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BI375)+BI375>$AW375,$AW375-SUM($AX375:BI375),BI375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BJ375)+BJ375>$AW375,$AW375-SUM($AX375:BJ375),BJ375)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX375:BK375)+BK375>$AW375,$AW375-SUM($AX375:BK375),BK375)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G366","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G376","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW376/(MAX(($G376-COUNT($AG376:$AV376))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:AX376)+AX376>$AW376,$AW376-SUM($AX376:AX376),AX376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:AY376)+AY376>$AW376,$AW376-SUM($AX376:AY376),AY376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:AZ376)+AZ376>$AW376,$AW376-SUM($AX376:AZ376),AZ376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BA376)+BA376>$AW376,$AW376-SUM($AX376:BA376),BA376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BB376)+BB376>$AW376,$AW376-SUM($AX376:BB376),BB376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BC376)+BC376>$AW376,$AW376-SUM($AX376:BC376),BC376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BD376)+BD376>$AW376,$AW376-SUM($AX376:BD376),BD376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BE376)+BE376>$AW376,$AW376-SUM($AX376:BE376),BE376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BF376)+BF376>$AW376,$AW376-SUM($AX376:BF376),BF376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BG376)+BG376>$AW376,$AW376-SUM($AX376:BG376),BG376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BH376)+BH376>$AW376,$AW376-SUM($AX376:BH376),BH376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BI376)+BI376>$AW376,$AW376-SUM($AX376:BI376),BI376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BJ376)+BJ376>$AW376,$AW376-SUM($AX376:BJ376),BJ376)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX376:BK376)+BK376>$AW376,$AW376-SUM($AX376:BK376),BK376)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G377","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW377/(MAX(($G377-COUNT($AG377:$AV377))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:AX377)+AX377>$AW377,$AW377-SUM($AX377:AX377),AX377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:AY377)+AY377>$AW377,$AW377-SUM($AX377:AY377),AY377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:AZ377)+AZ377>$AW377,$AW377-SUM($AX377:AZ377),AZ377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BA377)+BA377>$AW377,$AW377-SUM($AX377:BA377),BA377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BB377)+BB377>$AW377,$AW377-SUM($AX377:BB377),BB377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BC377)+BC377>$AW377,$AW377-SUM($AX377:BC377),BC377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BD377)+BD377>$AW377,$AW377-SUM($AX377:BD377),BD377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BE377)+BE377>$AW377,$AW377-SUM($AX377:BE377),BE377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BF377)+BF377>$AW377,$AW377-SUM($AX377:BF377),BF377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BG377)+BG377>$AW377,$AW377-SUM($AX377:BG377),BG377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BH377)+BH377>$AW377,$AW377-SUM($AX377:BH377),BH377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BI377)+BI377>$AW377,$AW377-SUM($AX377:BI377),BI377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BJ377)+BJ377>$AW377,$AW377-SUM($AX377:BJ377),BJ377)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX377:BK377)+BK377>$AW377,$AW377-SUM($AX377:BK377),BK377)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G378","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW378/(MAX(($G378-20-COUNT($AG378:$AV378))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:AX378)+AX378>$AW378,$AW378-SUM($AX378:AX378),AX378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:AY378)+AY378>$AW378,$AW378-SUM($AX378:AY378),AY378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:AZ378)+AZ378>$AW378,$AW378-SUM($AX378:AZ378),AZ378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BA378)+BA378>$AW378,$AW378-SUM($AX378:BA378),BA378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BB378)+BB378>$AW378,$AW378-SUM($AX378:BB378),BB378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BC378)+BC378>$AW378,$AW378-SUM($AX378:BC378),BC378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BD378)+BD378>$AW378,$AW378-SUM($AX378:BD378),BD378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BE378)+BE378>$AW378,$AW378-SUM($AX378:BE378),BE378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BF378)+BF378>$AW378,$AW378-SUM($AX378:BF378),BF378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BG378)+BG378>$AW378,$AW378-SUM($AX378:BG378),BG378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BH378)+BH378>$AW378,$AW378-SUM($AX378:BH378),BH378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BI378)+BI378>$AW378,$AW378-SUM($AX378:BI378),BI378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BJ378)+BJ378>$AW378,$AW378-SUM($AX378:BJ378),BJ378)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX378:BK378)+BK378>$AW378,$AW378-SUM($AX378:BK378),BK378)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G379","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW379/(MAX(($G379-COUNT($AG379:$AV379))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:AX379)+AX379>$AW379,$AW379-SUM($AX379:AX379),AX379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:AY379)+AY379>$AW379,$AW379-SUM($AX379:AY379),AY379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:AZ379)+AZ379>$AW379,$AW379-SUM($AX379:AZ379),AZ379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BA379)+BA379>$AW379,$AW379-SUM($AX379:BA379),BA379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BB379)+BB379>$AW379,$AW379-SUM($AX379:BB379),BB379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BC379)+BC379>$AW379,$AW379-SUM($AX379:BC379),BC379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BD379)+BD379>$AW379,$AW379-SUM($AX379:BD379),BD379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BE379)+BE379>$AW379,$AW379-SUM($AX379:BE379),BE379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BF379)+BF379>$AW379,$AW379-SUM($AX379:BF379),BF379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BG379)+BG379>$AW379,$AW379-SUM($AX379:BG379),BG379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BH379)+BH379>$AW379,$AW379-SUM($AX379:BH379),BH379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BI379)+BI379>$AW379,$AW379-SUM($AX379:BI379),BI379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BJ379)+BJ379>$AW379,$AW379-SUM($AX379:BJ379),BJ379)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX379:BK379)+BK379>$AW379,$AW379-SUM($AX379:BK379),BK379)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G380","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW380/(MAX(($G380-COUNT($AG380:$AV380))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:AX380)+AX380>$AW380,$AW380-SUM($AX380:AX380),AX380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:AY380)+AY380>$AW380,$AW380-SUM($AX380:AY380),AY380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:AZ380)+AZ380>$AW380,$AW380-SUM($AX380:AZ380),AZ380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BA380)+BA380>$AW380,$AW380-SUM($AX380:BA380),BA380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BB380)+BB380>$AW380,$AW380-SUM($AX380:BB380),BB380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BC380)+BC380>$AW380,$AW380-SUM($AX380:BC380),BC380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BD380)+BD380>$AW380,$AW380-SUM($AX380:BD380),BD380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BE380)+BE380>$AW380,$AW380-SUM($AX380:BE380),BE380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BF380)+BF380>$AW380,$AW380-SUM($AX380:BF380),BF380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BG380)+BG380>$AW380,$AW380-SUM($AX380:BG380),BG380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BH380)+BH380>$AW380,$AW380-SUM($AX380:BH380),BH380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BI380)+BI380>$AW380,$AW380-SUM($AX380:BI380),BI380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BJ380)+BJ380>$AW380,$AW380-SUM($AX380:BJ380),BJ380)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX380:BK380)+BK380>$AW380,$AW380-SUM($AX380:BK380),BK380)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G381","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AW381/(MAX(($G381-COUNT($AG381:$AV381))/4,1))","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:AX381)+AX381>$AW381,$AW381-SUM($AX381:AX381),AX381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:AY381)+AY381>$AW381,$AW381-SUM($AX381:AY381),AY381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:AZ381)+AZ381>$AW381,$AW381-SUM($AX381:AZ381),AZ381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BA381)+BA381>$AW381,$AW381-SUM($AX381:BA381),BA381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BB381)+BB381>$AW381,$AW381-SUM($AX381:BB381),BB381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BC381)+BC381>$AW381,$AW381-SUM($AX381:BC381),BC381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BD381)+BD381>$AW381,$AW381-SUM($AX381:BD381),BD381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BE381)+BE381>$AW381,$AW381-SUM($AX381:BE381),BE381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BF381)+BF381>$AW381,$AW381-SUM($AX381:BF381),BF381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BG381)+BG381>$AW381,$AW381-SUM($AX381:BG381),BG381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BH381)+BH381>$AW381,$AW381-SUM($AX381:BH381),BH381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BI381)+BI381>$AW381,$AW381-SUM($AX381:BI381),BI381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BJ381)+BJ381>$AW381,$AW381-SUM($AX381:BJ381),BJ381)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX381:BK381)+BK381>$AW381,$AW381-SUM($AX381:BK381),BK381)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2009 Q4 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G374","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV22-SUM($AG384:$AV384)","v":0},{"$f":"AW384/(MAX(($G384-COUNT($AG384:$AV384))/4,1))","v":0},{"$f":"IF(SUM($AX384:AX384)+AX384>$AW384,$AW384-SUM($AX384:AX384),AX384)","v":0},{"$f":"IF(SUM($AX384:AY384)+AY384>$AW384,$AW384-SUM($AX384:AY384),AY384)","v":0},{"$f":"IF(SUM($AX384:AZ384)+AZ384>$AW384,$AW384-SUM($AX384:AZ384),AZ384)","v":0},{"$f":"IF(SUM($AX384:BA384)+BA384>$AW384,$AW384-SUM($AX384:BA384),BA384)","v":0},{"$f":"IF(SUM($AX384:BB384)+BB384>$AW384,$AW384-SUM($AX384:BB384),BB384)","v":0},{"$f":"IF(SUM($AX384:BC384)+BC384>$AW384,$AW384-SUM($AX384:BC384),BC384)","v":0},{"$f":"IF(SUM($AX384:BD384)+BD384>$AW384,$AW384-SUM($AX384:BD384),BD384)","v":0},{"$f":"IF(SUM($AX384:BE384)+BE384>$AW384,$AW384-SUM($AX384:BE384),BE384)","v":0},{"$f":"IF(SUM($AX384:BF384)+BF384>$AW384,$AW384-SUM($AX384:BF384),BF384)","v":0},{"$f":"IF(SUM($AX384:BG384)+BG384>$AW384,$AW384-SUM($AX384:BG384),BG384)","v":0},{"$f":"IF(SUM($AX384:BH384)+BH384>$AW384,$AW384-SUM($AX384:BH384),BH384)","v":0},{"$f":"IF(SUM($AX384:BI384)+BI384>$AW384,$AW384-SUM($AX384:BI384),BI384)","v":0},{"$f":"IF(SUM($AX384:BJ384)+BJ384>$AW384,$AW384-SUM($AX384:BJ384),BJ384)","v":0},{"$f":"IF(SUM($AX384:BK384)+BK384>$AW384,$AW384-SUM($AX384:BK384),BK384)","v":0}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G375","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AW385/(MAX(($G385-COUNT($AG385:$AV385))/4,1))","v":0},{"$f":"IF(SUM($AX385:AX385)+AX385>$AW385,$AW385-SUM($AX385:AX385),AX385)","v":0},{"$f":"IF(SUM($AX385:AY385)+AY385>$AW385,$AW385-SUM($AX385:AY385),AY385)","v":0},{"$f":"IF(SUM($AX385:AZ385)+AZ385>$AW385,$AW385-SUM($AX385:AZ385),AZ385)","v":0},{"$f":"IF(SUM($AX385:BA385)+BA385>$AW385,$AW385-SUM($AX385:BA385),BA385)","v":0},{"$f":"IF(SUM($AX385:BB385)+BB385>$AW385,$AW385-SUM($AX385:BB385),BB385)","v":0},{"$f":"IF(SUM($AX385:BC385)+BC385>$AW385,$AW385-SUM($AX385:BC385),BC385)","v":0},{"$f":"IF(SUM($AX385:BD385)+BD385>$AW385,$AW385-SUM($AX385:BD385),BD385)","v":0},{"$f":"IF(SUM($AX385:BE385)+BE385>$AW385,$AW385-SUM($AX385:BE385),BE385)","v":0},{"$f":"IF(SUM($AX385:BF385)+BF385>$AW385,$AW385-SUM($AX385:BF385),BF385)","v":0},{"$f":"IF(SUM($AX385:BG385)+BG385>$AW385,$AW385-SUM($AX385:BG385),BG385)","v":0},{"$f":"IF(SUM($AX385:BH385)+BH385>$AW385,$AW385-SUM($AX385:BH385),BH385)","v":0},{"$f":"IF(SUM($AX385:BI385)+BI385>$AW385,$AW385-SUM($AX385:BI385),BI385)","v":0},{"$f":"IF(SUM($AX385:BJ385)+BJ385>$AW385,$AW385-SUM($AX385:BJ385),BJ385)","v":0},{"$f":"IF(SUM($AX385:BK385)+BK385>$AW385,$AW385-SUM($AX385:BK385),BK385)","v":0}]
[null,"Compressor stations",null,null,null,null,{"$f":"G376","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AW386/(MAX(($G386-COUNT($AG386:$AV386))/4,1))","v":0},{"$f":"IF(SUM($AX386:AX386)+AX386>$AW386,$AW386-SUM($AX386:AX386),AX386)","v":0},{"$f":"IF(SUM($AX386:AY386)+AY386>$AW386,$AW386-SUM($AX386:AY386),AY386)","v":0},{"$f":"IF(SUM($AX386:AZ386)+AZ386>$AW386,$AW386-SUM($AX386:AZ386),AZ386)","v":0},{"$f":"IF(SUM($AX386:BA386)+BA386>$AW386,$AW386-SUM($AX386:BA386),BA386)","v":0},{"$f":"IF(SUM($AX386:BB386)+BB386>$AW386,$AW386-SUM($AX386:BB386),BB386)","v":0},{"$f":"IF(SUM($AX386:BC386)+BC386>$AW386,$AW386-SUM($AX386:BC386),BC386)","v":0},{"$f":"IF(SUM($AX386:BD386)+BD386>$AW386,$AW386-SUM($AX386:BD386),BD386)","v":0},{"$f":"IF(SUM($AX386:BE386)+BE386>$AW386,$AW386-SUM($AX386:BE386),BE386)","v":0},{"$f":"IF(SUM($AX386:BF386)+BF386>$AW386,$AW386-SUM($AX386:BF386),BF386)","v":0},{"$f":"IF(SUM($AX386:BG386)+BG386>$AW386,$AW386-SUM($AX386:BG386),BG386)","v":0},{"$f":"IF(SUM($AX386:BH386)+BH386>$AW386,$AW386-SUM($AX386:BH386),BH386)","v":0},{"$f":"IF(SUM($AX386:BI386)+BI386>$AW386,$AW386-SUM($AX386:BI386),BI386)","v":0},{"$f":"IF(SUM($AX386:BJ386)+BJ386>$AW386,$AW386-SUM($AX386:BJ386),BJ386)","v":0},{"$f":"IF(SUM($AX386:BK386)+BK386>$AW386,$AW386-SUM($AX386:BK386),BK386)","v":0}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AW387/(MAX(($G387-COUNT($AG387:$AV387))/4,1))","v":0},{"$f":"IF(SUM($AX387:AX387)+AX387>$AW387,$AW387-SUM($AX387:AX387),AX387)","v":0},{"$f":"IF(SUM($AX387:AY387)+AY387>$AW387,$AW387-SUM($AX387:AY387),AY387)","v":0},{"$f":"IF(SUM($AX387:AZ387)+AZ387>$AW387,$AW387-SUM($AX387:AZ387),AZ387)","v":0},{"$f":"IF(SUM($AX387:BA387)+BA387>$AW387,$AW387-SUM($AX387:BA387),BA387)","v":0},{"$f":"IF(SUM($AX387:BB387)+BB387>$AW387,$AW387-SUM($AX387:BB387),BB387)","v":0},{"$f":"IF(SUM($AX387:BC387)+BC387>$AW387,$AW387-SUM($AX387:BC387),BC387)","v":0},{"$f":"IF(SUM($AX387:BD387)+BD387>$AW387,$AW387-SUM($AX387:BD387),BD387)","v":0},{"$f":"IF(SUM($AX387:BE387)+BE387>$AW387,$AW387-SUM($AX387:BE387),BE387)","v":0},{"$f":"IF(SUM($AX387:BF387)+BF387>$AW387,$AW387-SUM($AX387:BF387),BF387)","v":0},{"$f":"IF(SUM($AX387:BG387)+BG387>$AW387,$AW387-SUM($AX387:BG387),BG387)","v":0},{"$f":"IF(SUM($AX387:BH387)+BH387>$AW387,$AW387-SUM($AX387:BH387),BH387)","v":0},{"$f":"IF(SUM($AX387:BI387)+BI387>$AW387,$AW387-SUM($AX387:BI387),BI387)","v":0},{"$f":"IF(SUM($AX387:BJ387)+BJ387>$AW387,$AW387-SUM($AX387:BJ387),BJ387)","v":0},{"$f":"IF(SUM($AX387:BK387)+BK387>$AW387,$AW387-SUM($AX387:BK387),BK387)","v":0}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AW388/(MAX(($G388-20-COUNT($AG388:$AV388))/4,1))","v":0},{"$f":"IF(SUM($AX388:AX388)+AX388>$AW388,$AW388-SUM($AX388:AX388),AX388)","v":0},{"$f":"IF(SUM($AX388:AY388)+AY388>$AW388,$AW388-SUM($AX388:AY388),AY388)","v":0},{"$f":"IF(SUM($AX388:AZ388)+AZ388>$AW388,$AW388-SUM($AX388:AZ388),AZ388)","v":0},{"$f":"IF(SUM($AX388:BA388)+BA388>$AW388,$AW388-SUM($AX388:BA388),BA388)","v":0},{"$f":"IF(SUM($AX388:BB388)+BB388>$AW388,$AW388-SUM($AX388:BB388),BB388)","v":0},{"$f":"IF(SUM($AX388:BC388)+BC388>$AW388,$AW388-SUM($AX388:BC388),BC388)","v":0},{"$f":"IF(SUM($AX388:BD388)+BD388>$AW388,$AW388-SUM($AX388:BD388),BD388)","v":0},{"$f":"IF(SUM($AX388:BE388)+BE388>$AW388,$AW388-SUM($AX388:BE388),BE388)","v":0},{"$f":"IF(SUM($AX388:BF388)+BF388>$AW388,$AW388-SUM($AX388:BF388),BF388)","v":0},{"$f":"IF(SUM($AX388:BG388)+BG388>$AW388,$AW388-SUM($AX388:BG388),BG388)","v":0},{"$f":"IF(SUM($AX388:BH388)+BH388>$AW388,$AW388-SUM($AX388:BH388),BH388)","v":0},{"$f":"IF(SUM($AX388:BI388)+BI388>$AW388,$AW388-SUM($AX388:BI388),BI388)","v":0},{"$f":"IF(SUM($AX388:BJ388)+BJ388>$AW388,$AW388-SUM($AX388:BJ388),BJ388)","v":0},{"$f":"IF(SUM($AX388:BK388)+BK388>$AW388,$AW388-SUM($AX388:BK388),BK388)","v":0}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AW389/(MAX(($G389-COUNT($AG389:$AV389))/4,1))","v":0},{"$f":"IF(SUM($AX389:AX389)+AX389>$AW389,$AW389-SUM($AX389:AX389),AX389)","v":0},{"$f":"IF(SUM($AX389:AY389)+AY389>$AW389,$AW389-SUM($AX389:AY389),AY389)","v":0},{"$f":"IF(SUM($AX389:AZ389)+AZ389>$AW389,$AW389-SUM($AX389:AZ389),AZ389)","v":0},{"$f":"IF(SUM($AX389:BA389)+BA389>$AW389,$AW389-SUM($AX389:BA389),BA389)","v":0},{"$f":"IF(SUM($AX389:BB389)+BB389>$AW389,$AW389-SUM($AX389:BB389),BB389)","v":0},{"$f":"IF(SUM($AX389:BC389)+BC389>$AW389,$AW389-SUM($AX389:BC389),BC389)","v":0},{"$f":"IF(SUM($AX389:BD389)+BD389>$AW389,$AW389-SUM($AX389:BD389),BD389)","v":0},{"$f":"IF(SUM($AX389:BE389)+BE389>$AW389,$AW389-SUM($AX389:BE389),BE389)","v":0},{"$f":"IF(SUM($AX389:BF389)+BF389>$AW389,$AW389-SUM($AX389:BF389),BF389)","v":0},{"$f":"IF(SUM($AX389:BG389)+BG389>$AW389,$AW389-SUM($AX389:BG389),BG389)","v":0},{"$f":"IF(SUM($AX389:BH389)+BH389>$AW389,$AW389-SUM($AX389:BH389),BH389)","v":0},{"$f":"IF(SUM($AX389:BI389)+BI389>$AW389,$AW389-SUM($AX389:BI389),BI389)","v":0},{"$f":"IF(SUM($AX389:BJ389)+BJ389>$AW389,$AW389-SUM($AX389:BJ389),BJ389)","v":0},{"$f":"IF(SUM($AX389:BK389)+BK389>$AW389,$AW389-SUM($AX389:BK389),BK389)","v":0}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AW390/(MAX(($G390-COUNT($AG390:$AV390))/4,1))","v":0},{"$f":"IF(SUM($AX390:AX390)+AX390>$AW390,$AW390-SUM($AX390:AX390),AX390)","v":0},{"$f":"IF(SUM($AX390:AY390)+AY390>$AW390,$AW390-SUM($AX390:AY390),AY390)","v":0},{"$f":"IF(SUM($AX390:AZ390)+AZ390>$AW390,$AW390-SUM($AX390:AZ390),AZ390)","v":0},{"$f":"IF(SUM($AX390:BA390)+BA390>$AW390,$AW390-SUM($AX390:BA390),BA390)","v":0},{"$f":"IF(SUM($AX390:BB390)+BB390>$AW390,$AW390-SUM($AX390:BB390),BB390)","v":0},{"$f":"IF(SUM($AX390:BC390)+BC390>$AW390,$AW390-SUM($AX390:BC390),BC390)","v":0},{"$f":"IF(SUM($AX390:BD390)+BD390>$AW390,$AW390-SUM($AX390:BD390),BD390)","v":0},{"$f":"IF(SUM($AX390:BE390)+BE390>$AW390,$AW390-SUM($AX390:BE390),BE390)","v":0},{"$f":"IF(SUM($AX390:BF390)+BF390>$AW390,$AW390-SUM($AX390:BF390),BF390)","v":0},{"$f":"IF(SUM($AX390:BG390)+BG390>$AW390,$AW390-SUM($AX390:BG390),BG390)","v":0},{"$f":"IF(SUM($AX390:BH390)+BH390>$AW390,$AW390-SUM($AX390:BH390),BH390)","v":0},{"$f":"IF(SUM($AX390:BI390)+BI390>$AW390,$AW390-SUM($AX390:BI390),BI390)","v":0},{"$f":"IF(SUM($AX390:BJ390)+BJ390>$AW390,$AW390-SUM($AX390:BJ390),BJ390)","v":0},{"$f":"IF(SUM($AX390:BK390)+BK390>$AW390,$AW390-SUM($AX390:BK390),BK390)","v":0}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AW391/(MAX(($G391-COUNT($AG391:$AV391))/4,1))","v":0},{"$f":"IF(SUM($AX391:AX391)+AX391>$AW391,$AW391-SUM($AX391:AX391),AX391)","v":0},{"$f":"IF(SUM($AX391:AY391)+AY391>$AW391,$AW391-SUM($AX391:AY391),AY391)","v":0},{"$f":"IF(SUM($AX391:AZ391)+AZ391>$AW391,$AW391-SUM($AX391:AZ391),AZ391)","v":0},{"$f":"IF(SUM($AX391:BA391)+BA391>$AW391,$AW391-SUM($AX391:BA391),BA391)","v":0},{"$f":"IF(SUM($AX391:BB391)+BB391>$AW391,$AW391-SUM($AX391:BB391),BB391)","v":0},{"$f":"IF(SUM($AX391:BC391)+BC391>$AW391,$AW391-SUM($AX391:BC391),BC391)","v":0},{"$f":"IF(SUM($AX391:BD391)+BD391>$AW391,$AW391-SUM($AX391:BD391),BD391)","v":0},{"$f":"IF(SUM($AX391:BE391)+BE391>$AW391,$AW391-SUM($AX391:BE391),BE391)","v":0},{"$f":"IF(SUM($AX391:BF391)+BF391>$AW391,$AW391-SUM($AX391:BF391),BF391)","v":0},{"$f":"IF(SUM($AX391:BG391)+BG391>$AW391,$AW391-SUM($AX391:BG391),BG391)","v":0},{"$f":"IF(SUM($AX391:BH391)+BH391>$AW391,$AW391-SUM($AX391:BH391),BH391)","v":0},{"$f":"IF(SUM($AX391:BI391)+BI391>$AW391,$AW391-SUM($AX391:BI391),BI391)","v":0},{"$f":"IF(SUM($AX391:BJ391)+BJ391>$AW391,$AW391-SUM($AX391:BJ391),BJ391)","v":0},{"$f":"IF(SUM($AX391:BK391)+BK391>$AW391,$AW391-SUM($AX391:BK391),BK391)","v":0}]
[]
[null,"Depreciation:  2010 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G384","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G394*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:AY394)+AY394>$AV22,$AV22-SUM($AX394:AY394),AY394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:AZ394)+AZ394>$AV22,$AV22-SUM($AX394:AZ394),AZ394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BA394)+BA394>$AV22,$AV22-SUM($AX394:BA394),BA394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BB394)+BB394>$AV22,$AV22-SUM($AX394:BB394),BB394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BC394)+BC394>$AV22,$AV22-SUM($AX394:BC394),BC394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BD394)+BD394>$AV22,$AV22-SUM($AX394:BD394),BD394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BE394)+BE394>$AV22,$AV22-SUM($AX394:BE394),BE394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BF394)+BF394>$AV22,$AV22-SUM($AX394:BF394),BF394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BG394)+BG394>$AV22,$AV22-SUM($AX394:BG394),BG394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BH394)+BH394>$AV22,$AV22-SUM($AX394:BH394),BH394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BI394)+BI394>$AV22,$AV22-SUM($AX394:BI394),BI394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BJ394)+BJ394>$AV22,$AV22-SUM($AX394:BJ394),BJ394)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX394:BK394)+BK394>$AV22,$AV22-SUM($AX394:BK394),BK394)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G385","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G395*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:AY395)+AY395>$AV23,$AV23-SUM($AX395:AY395),AY395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:AZ395)+AZ395>$AV23,$AV23-SUM($AX395:AZ395),AZ395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BA395)+BA395>$AV23,$AV23-SUM($AX395:BA395),BA395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BB395)+BB395>$AV23,$AV23-SUM($AX395:BB395),BB395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BC395)+BC395>$AV23,$AV23-SUM($AX395:BC395),BC395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BD395)+BD395>$AV23,$AV23-SUM($AX395:BD395),BD395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BE395)+BE395>$AV23,$AV23-SUM($AX395:BE395),BE395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BF395)+BF395>$AV23,$AV23-SUM($AX395:BF395),BF395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BG395)+BG395>$AV23,$AV23-SUM($AX395:BG395),BG395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BH395)+BH395>$AV23,$AV23-SUM($AX395:BH395),BH395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BI395)+BI395>$AV23,$AV23-SUM($AX395:BI395),BI395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BJ395)+BJ395>$AV23,$AV23-SUM($AX395:BJ395),BJ395)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX395:BK395)+BK395>$AV23,$AV23-SUM($AX395:BK395),BK395)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G386","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G396*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:AY396)+AY396>$AV24,$AV24-SUM($AX396:AY396),AY396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:AZ396)+AZ396>$AV24,$AV24-SUM($AX396:AZ396),AZ396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BA396)+BA396>$AV24,$AV24-SUM($AX396:BA396),BA396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BB396)+BB396>$AV24,$AV24-SUM($AX396:BB396),BB396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BC396)+BC396>$AV24,$AV24-SUM($AX396:BC396),BC396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BD396)+BD396>$AV24,$AV24-SUM($AX396:BD396),BD396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BE396)+BE396>$AV24,$AV24-SUM($AX396:BE396),BE396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BF396)+BF396>$AV24,$AV24-SUM($AX396:BF396),BF396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BG396)+BG396>$AV24,$AV24-SUM($AX396:BG396),BG396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BH396)+BH396>$AV24,$AV24-SUM($AX396:BH396),BH396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BI396)+BI396>$AV24,$AV24-SUM($AX396:BI396),BI396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BJ396)+BJ396>$AV24,$AV24-SUM($AX396:BJ396),BJ396)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX396:BK396)+BK396>$AV24,$AV24-SUM($AX396:BK396),BK396)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G397*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:AY397)+AY397>$AV25,$AV25-SUM($AX397:AY397),AY397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:AZ397)+AZ397>$AV25,$AV25-SUM($AX397:AZ397),AZ397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BA397)+BA397>$AV25,$AV25-SUM($AX397:BA397),BA397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BB397)+BB397>$AV25,$AV25-SUM($AX397:BB397),BB397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BC397)+BC397>$AV25,$AV25-SUM($AX397:BC397),BC397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BD397)+BD397>$AV25,$AV25-SUM($AX397:BD397),BD397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BE397)+BE397>$AV25,$AV25-SUM($AX397:BE397),BE397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BF397)+BF397>$AV25,$AV25-SUM($AX397:BF397),BF397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BG397)+BG397>$AV25,$AV25-SUM($AX397:BG397),BG397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BH397)+BH397>$AV25,$AV25-SUM($AX397:BH397),BH397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BI397)+BI397>$AV25,$AV25-SUM($AX397:BI397),BI397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BJ397)+BJ397>$AV25,$AV25-SUM($AX397:BJ397),BJ397)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX397:BK397)+BK397>$AV25,$AV25-SUM($AX397:BK397),BK397)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G398*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:AY398)+AY398>$AV26,$AV26-SUM($AX398:AY398),AY398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:AZ398)+AZ398>$AV26,$AV26-SUM($AX398:AZ398),AZ398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BA398)+BA398>$AV26,$AV26-SUM($AX398:BA398),BA398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BB398)+BB398>$AV26,$AV26-SUM($AX398:BB398),BB398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BC398)+BC398>$AV26,$AV26-SUM($AX398:BC398),BC398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BD398)+BD398>$AV26,$AV26-SUM($AX398:BD398),BD398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BE398)+BE398>$AV26,$AV26-SUM($AX398:BE398),BE398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BF398)+BF398>$AV26,$AV26-SUM($AX398:BF398),BF398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BG398)+BG398>$AV26,$AV26-SUM($AX398:BG398),BG398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BH398)+BH398>$AV26,$AV26-SUM($AX398:BH398),BH398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BI398)+BI398>$AV26,$AV26-SUM($AX398:BI398),BI398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BJ398)+BJ398>$AV26,$AV26-SUM($AX398:BJ398),BJ398)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX398:BK398)+BK398>$AV26,$AV26-SUM($AX398:BK398),BK398)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G399*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:AY399)+AY399>$AV27,$AV27-SUM($AX399:AY399),AY399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:AZ399)+AZ399>$AV27,$AV27-SUM($AX399:AZ399),AZ399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BA399)+BA399>$AV27,$AV27-SUM($AX399:BA399),BA399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BB399)+BB399>$AV27,$AV27-SUM($AX399:BB399),BB399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BC399)+BC399>$AV27,$AV27-SUM($AX399:BC399),BC399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BD399)+BD399>$AV27,$AV27-SUM($AX399:BD399),BD399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BE399)+BE399>$AV27,$AV27-SUM($AX399:BE399),BE399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BF399)+BF399>$AV27,$AV27-SUM($AX399:BF399),BF399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BG399)+BG399>$AV27,$AV27-SUM($AX399:BG399),BG399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BH399)+BH399>$AV27,$AV27-SUM($AX399:BH399),BH399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BI399)+BI399>$AV27,$AV27-SUM($AX399:BI399),BI399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BJ399)+BJ399>$AV27,$AV27-SUM($AX399:BJ399),BJ399)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX399:BK399)+BK399>$AV27,$AV27-SUM($AX399:BK399),BK399)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G400*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:AY400)+AY400>$AV28,$AV28-SUM($AX400:AY400),AY400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:AZ400)+AZ400>$AV28,$AV28-SUM($AX400:AZ400),AZ400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BA400)+BA400>$AV28,$AV28-SUM($AX400:BA400),BA400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BB400)+BB400>$AV28,$AV28-SUM($AX400:BB400),BB400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BC400)+BC400>$AV28,$AV28-SUM($AX400:BC400),BC400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BD400)+BD400>$AV28,$AV28-SUM($AX400:BD400),BD400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BE400)+BE400>$AV28,$AV28-SUM($AX400:BE400),BE400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BF400)+BF400>$AV28,$AV28-SUM($AX400:BF400),BF400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BG400)+BG400>$AV28,$AV28-SUM($AX400:BG400),BG400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BH400)+BH400>$AV28,$AV28-SUM($AX400:BH400),BH400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BI400)+BI400>$AV28,$AV28-SUM($AX400:BI400),BI400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BJ400)+BJ400>$AV28,$AV28-SUM($AX400:BJ400),BJ400)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX400:BK400)+BK400>$AV28,$AV28-SUM($AX400:BK400),BK400)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G401*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:AY401)+AY401>$AV29,$AV29-SUM($AX401:AY401),AY401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:AZ401)+AZ401>$AV29,$AV29-SUM($AX401:AZ401),AZ401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BA401)+BA401>$AV29,$AV29-SUM($AX401:BA401),BA401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BB401)+BB401>$AV29,$AV29-SUM($AX401:BB401),BB401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BC401)+BC401>$AV29,$AV29-SUM($AX401:BC401),BC401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BD401)+BD401>$AV29,$AV29-SUM($AX401:BD401),BD401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BE401)+BE401>$AV29,$AV29-SUM($AX401:BE401),BE401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BF401)+BF401>$AV29,$AV29-SUM($AX401:BF401),BF401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BG401)+BG401>$AV29,$AV29-SUM($AX401:BG401),BG401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BH401)+BH401>$AV29,$AV29-SUM($AX401:BH401),BH401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BI401)+BI401>$AV29,$AV29-SUM($AX401:BI401),BI401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BJ401)+BJ401>$AV29,$AV29-SUM($AX401:BJ401),BJ401)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX401:BK401)+BK401>$AV29,$AV29-SUM($AX401:BK401),BK401)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2011 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G394","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G404*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:AZ404)+AZ404>$AV35,$AV35-SUM($AX404:AZ404),AZ404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BA404)+BA404>$AV35,$AV35-SUM($AX404:BA404),BA404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BB404)+BB404>$AV35,$AV35-SUM($AX404:BB404),BB404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BC404)+BC404>$AV35,$AV35-SUM($AX404:BC404),BC404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BD404)+BD404>$AV35,$AV35-SUM($AX404:BD404),BD404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BE404)+BE404>$AV35,$AV35-SUM($AX404:BE404),BE404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BF404)+BF404>$AV35,$AV35-SUM($AX404:BF404),BF404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BG404)+BG404>$AV35,$AV35-SUM($AX404:BG404),BG404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BH404)+BH404>$AV35,$AV35-SUM($AX404:BH404),BH404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BI404)+BI404>$AV35,$AV35-SUM($AX404:BI404),BI404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BJ404)+BJ404>$AV35,$AV35-SUM($AX404:BJ404),BJ404)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX404:BK404)+BK404>$AV35,$AV35-SUM($AX404:BK404),BK404)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G395","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G405*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:AZ405)+AZ405>$AV36,$AV36-SUM($AX405:AZ405),AZ405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BA405)+BA405>$AV36,$AV36-SUM($AX405:BA405),BA405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BB405)+BB405>$AV36,$AV36-SUM($AX405:BB405),BB405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BC405)+BC405>$AV36,$AV36-SUM($AX405:BC405),BC405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BD405)+BD405>$AV36,$AV36-SUM($AX405:BD405),BD405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BE405)+BE405>$AV36,$AV36-SUM($AX405:BE405),BE405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BF405)+BF405>$AV36,$AV36-SUM($AX405:BF405),BF405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BG405)+BG405>$AV36,$AV36-SUM($AX405:BG405),BG405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BH405)+BH405>$AV36,$AV36-SUM($AX405:BH405),BH405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BI405)+BI405>$AV36,$AV36-SUM($AX405:BI405),BI405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BJ405)+BJ405>$AV36,$AV36-SUM($AX405:BJ405),BJ405)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX405:BK405)+BK405>$AV36,$AV36-SUM($AX405:BK405),BK405)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G396","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G406*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:AZ406)+AZ406>$AV37,$AV37-SUM($AX406:AZ406),AZ406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BA406)+BA406>$AV37,$AV37-SUM($AX406:BA406),BA406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BB406)+BB406>$AV37,$AV37-SUM($AX406:BB406),BB406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BC406)+BC406>$AV37,$AV37-SUM($AX406:BC406),BC406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BD406)+BD406>$AV37,$AV37-SUM($AX406:BD406),BD406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BE406)+BE406>$AV37,$AV37-SUM($AX406:BE406),BE406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BF406)+BF406>$AV37,$AV37-SUM($AX406:BF406),BF406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BG406)+BG406>$AV37,$AV37-SUM($AX406:BG406),BG406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BH406)+BH406>$AV37,$AV37-SUM($AX406:BH406),BH406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BI406)+BI406>$AV37,$AV37-SUM($AX406:BI406),BI406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BJ406)+BJ406>$AV37,$AV37-SUM($AX406:BJ406),BJ406)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX406:BK406)+BK406>$AV37,$AV37-SUM($AX406:BK406),BK406)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G407*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:AZ407)+AZ407>$AV38,$AV38-SUM($AX407:AZ407),AZ407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BA407)+BA407>$AV38,$AV38-SUM($AX407:BA407),BA407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BB407)+BB407>$AV38,$AV38-SUM($AX407:BB407),BB407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BC407)+BC407>$AV38,$AV38-SUM($AX407:BC407),BC407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BD407)+BD407>$AV38,$AV38-SUM($AX407:BD407),BD407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BE407)+BE407>$AV38,$AV38-SUM($AX407:BE407),BE407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BF407)+BF407>$AV38,$AV38-SUM($AX407:BF407),BF407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BG407)+BG407>$AV38,$AV38-SUM($AX407:BG407),BG407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BH407)+BH407>$AV38,$AV38-SUM($AX407:BH407),BH407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BI407)+BI407>$AV38,$AV38-SUM($AX407:BI407),BI407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BJ407)+BJ407>$AV38,$AV38-SUM($AX407:BJ407),BJ407)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX407:BK407)+BK407>$AV38,$AV38-SUM($AX407:BK407),BK407)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G408*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:AZ408)+AZ408>$AV39,$AV39-SUM($AX408:AZ408),AZ408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BA408)+BA408>$AV39,$AV39-SUM($AX408:BA408),BA408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BB408)+BB408>$AV39,$AV39-SUM($AX408:BB408),BB408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BC408)+BC408>$AV39,$AV39-SUM($AX408:BC408),BC408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BD408)+BD408>$AV39,$AV39-SUM($AX408:BD408),BD408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BE408)+BE408>$AV39,$AV39-SUM($AX408:BE408),BE408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BF408)+BF408>$AV39,$AV39-SUM($AX408:BF408),BF408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BG408)+BG408>$AV39,$AV39-SUM($AX408:BG408),BG408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BH408)+BH408>$AV39,$AV39-SUM($AX408:BH408),BH408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BI408)+BI408>$AV39,$AV39-SUM($AX408:BI408),BI408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BJ408)+BJ408>$AV39,$AV39-SUM($AX408:BJ408),BJ408)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX408:BK408)+BK408>$AV39,$AV39-SUM($AX408:BK408),BK408)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G409*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:AZ409)+AZ409>$AV40,$AV40-SUM($AX409:AZ409),AZ409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BA409)+BA409>$AV40,$AV40-SUM($AX409:BA409),BA409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BB409)+BB409>$AV40,$AV40-SUM($AX409:BB409),BB409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BC409)+BC409>$AV40,$AV40-SUM($AX409:BC409),BC409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BD409)+BD409>$AV40,$AV40-SUM($AX409:BD409),BD409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BE409)+BE409>$AV40,$AV40-SUM($AX409:BE409),BE409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BF409)+BF409>$AV40,$AV40-SUM($AX409:BF409),BF409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BG409)+BG409>$AV40,$AV40-SUM($AX409:BG409),BG409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BH409)+BH409>$AV40,$AV40-SUM($AX409:BH409),BH409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BI409)+BI409>$AV40,$AV40-SUM($AX409:BI409),BI409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BJ409)+BJ409>$AV40,$AV40-SUM($AX409:BJ409),BJ409)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX409:BK409)+BK409>$AV40,$AV40-SUM($AX409:BK409),BK409)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G410*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:AZ410)+AZ410>$AV41,$AV41-SUM($AX410:AZ410),AZ410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BA410)+BA410>$AV41,$AV41-SUM($AX410:BA410),BA410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BB410)+BB410>$AV41,$AV41-SUM($AX410:BB410),BB410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BC410)+BC410>$AV41,$AV41-SUM($AX410:BC410),BC410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BD410)+BD410>$AV41,$AV41-SUM($AX410:BD410),BD410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BE410)+BE410>$AV41,$AV41-SUM($AX410:BE410),BE410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BF410)+BF410>$AV41,$AV41-SUM($AX410:BF410),BF410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BG410)+BG410>$AV41,$AV41-SUM($AX410:BG410),BG410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BH410)+BH410>$AV41,$AV41-SUM($AX410:BH410),BH410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BI410)+BI410>$AV41,$AV41-SUM($AX410:BI410),BI410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BJ410)+BJ410>$AV41,$AV41-SUM($AX410:BJ410),BJ410)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX410:BK410)+BK410>$AV41,$AV41-SUM($AX410:BK410),BK410)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G411*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:AZ411)+AZ411>$AV42,$AV42-SUM($AX411:AZ411),AZ411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BA411)+BA411>$AV42,$AV42-SUM($AX411:BA411),BA411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BB411)+BB411>$AV42,$AV42-SUM($AX411:BB411),BB411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BC411)+BC411>$AV42,$AV42-SUM($AX411:BC411),BC411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BD411)+BD411>$AV42,$AV42-SUM($AX411:BD411),BD411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BE411)+BE411>$AV42,$AV42-SUM($AX411:BE411),BE411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BF411)+BF411>$AV42,$AV42-SUM($AX411:BF411),BF411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BG411)+BG411>$AV42,$AV42-SUM($AX411:BG411),BG411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BH411)+BH411>$AV42,$AV42-SUM($AX411:BH411),BH411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BI411)+BI411>$AV42,$AV42-SUM($AX411:BI411),BI411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BJ411)+BJ411>$AV42,$AV42-SUM($AX411:BJ411),BJ411)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX411:BK411)+BK411>$AV42,$AV42-SUM($AX411:BK411),BK411)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2012 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G404","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G414*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BA414)+BA414>$AV46,$AV46-SUM($AX414:BA414),BA414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BB414)+BB414>$AV46,$AV46-SUM($AX414:BB414),BB414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BC414)+BC414>$AV46,$AV46-SUM($AX414:BC414),BC414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BD414)+BD414>$AV46,$AV46-SUM($AX414:BD414),BD414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BE414)+BE414>$AV46,$AV46-SUM($AX414:BE414),BE414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BF414)+BF414>$AV46,$AV46-SUM($AX414:BF414),BF414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BG414)+BG414>$AV46,$AV46-SUM($AX414:BG414),BG414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BH414)+BH414>$AV46,$AV46-SUM($AX414:BH414),BH414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BI414)+BI414>$AV46,$AV46-SUM($AX414:BI414),BI414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BJ414)+BJ414>$AV46,$AV46-SUM($AX414:BJ414),BJ414)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX414:BK414)+BK414>$AV46,$AV46-SUM($AX414:BK414),BK414)","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G405","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G415*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BA415)+BA415>$AV48,$AV48-SUM($AX415:BA415),BA415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BB415)+BB415>$AV48,$AV48-SUM($AX415:BB415),BB415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BC415)+BC415>$AV48,$AV48-SUM($AX415:BC415),BC415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BD415)+BD415>$AV48,$AV48-SUM($AX415:BD415),BD415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BE415)+BE415>$AV48,$AV48-SUM($AX415:BE415),BE415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BF415)+BF415>$AV48,$AV48-SUM($AX415:BF415),BF415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BG415)+BG415>$AV48,$AV48-SUM($AX415:BG415),BG415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BH415)+BH415>$AV48,$AV48-SUM($AX415:BH415),BH415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BI415)+BI415>$AV48,$AV48-SUM($AX415:BI415),BI415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BJ415)+BJ415>$AV48,$AV48-SUM($AX415:BJ415),BJ415)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX415:BK415)+BK415>$AV48,$AV48-SUM($AX415:BK415),BK415)","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G406","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G416*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BA416)+BA416>$AV49,$AV49-SUM($AX416:BA416),BA416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BB416)+BB416>$AV49,$AV49-SUM($AX416:BB416),BB416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BC416)+BC416>$AV49,$AV49-SUM($AX416:BC416),BC416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BD416)+BD416>$AV49,$AV49-SUM($AX416:BD416),BD416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BE416)+BE416>$AV49,$AV49-SUM($AX416:BE416),BE416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BF416)+BF416>$AV49,$AV49-SUM($AX416:BF416),BF416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BG416)+BG416>$AV49,$AV49-SUM($AX416:BG416),BG416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BH416)+BH416>$AV49,$AV49-SUM($AX416:BH416),BH416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BI416)+BI416>$AV49,$AV49-SUM($AX416:BI416),BI416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BJ416)+BJ416>$AV49,$AV49-SUM($AX416:BJ416),BJ416)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX416:BK416)+BK416>$AV49,$AV49-SUM($AX416:BK416),BK416)","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G417*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BA417)+BA417>$AV50,$AV50-SUM($AX417:BA417),BA417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BB417)+BB417>$AV50,$AV50-SUM($AX417:BB417),BB417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BC417)+BC417>$AV50,$AV50-SUM($AX417:BC417),BC417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BD417)+BD417>$AV50,$AV50-SUM($AX417:BD417),BD417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BE417)+BE417>$AV50,$AV50-SUM($AX417:BE417),BE417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BF417)+BF417>$AV50,$AV50-SUM($AX417:BF417),BF417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BG417)+BG417>$AV50,$AV50-SUM($AX417:BG417),BG417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BH417)+BH417>$AV50,$AV50-SUM($AX417:BH417),BH417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BI417)+BI417>$AV50,$AV50-SUM($AX417:BI417),BI417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BJ417)+BJ417>$AV50,$AV50-SUM($AX417:BJ417),BJ417)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX417:BK417)+BK417>$AV50,$AV50-SUM($AX417:BK417),BK417)","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G418*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BA418)+BA418>$AV51,$AV51-SUM($AX418:BA418),BA418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BB418)+BB418>$AV51,$AV51-SUM($AX418:BB418),BB418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BC418)+BC418>$AV51,$AV51-SUM($AX418:BC418),BC418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BD418)+BD418>$AV51,$AV51-SUM($AX418:BD418),BD418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BE418)+BE418>$AV51,$AV51-SUM($AX418:BE418),BE418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BF418)+BF418>$AV51,$AV51-SUM($AX418:BF418),BF418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BG418)+BG418>$AV51,$AV51-SUM($AX418:BG418),BG418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BH418)+BH418>$AV51,$AV51-SUM($AX418:BH418),BH418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BI418)+BI418>$AV51,$AV51-SUM($AX418:BI418),BI418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BJ418)+BJ418>$AV51,$AV51-SUM($AX418:BJ418),BJ418)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX418:BK418)+BK418>$AV51,$AV51-SUM($AX418:BK418),BK418)","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G419*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BA419)+BA419>$AV52,$AV52-SUM($AX419:BA419),BA419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BB419)+BB419>$AV52,$AV52-SUM($AX419:BB419),BB419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BC419)+BC419>$AV52,$AV52-SUM($AX419:BC419),BC419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BD419)+BD419>$AV52,$AV52-SUM($AX419:BD419),BD419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BE419)+BE419>$AV52,$AV52-SUM($AX419:BE419),BE419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BF419)+BF419>$AV52,$AV52-SUM($AX419:BF419),BF419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BG419)+BG419>$AV52,$AV52-SUM($AX419:BG419),BG419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BH419)+BH419>$AV52,$AV52-SUM($AX419:BH419),BH419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BI419)+BI419>$AV52,$AV52-SUM($AX419:BI419),BI419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BJ419)+BJ419>$AV52,$AV52-SUM($AX419:BJ419),BJ419)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX419:BK419)+BK419>$AV52,$AV52-SUM($AX419:BK419),BK419)","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G420*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BA420)+BA420>$AV53,$AV53-SUM($AX420:BA420),BA420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BB420)+BB420>$AV53,$AV53-SUM($AX420:BB420),BB420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BC420)+BC420>$AV53,$AV53-SUM($AX420:BC420),BC420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BD420)+BD420>$AV53,$AV53-SUM($AX420:BD420),BD420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BE420)+BE420>$AV53,$AV53-SUM($AX420:BE420),BE420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BF420)+BF420>$AV53,$AV53-SUM($AX420:BF420),BF420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BG420)+BG420>$AV53,$AV53-SUM($AX420:BG420),BG420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BH420)+BH420>$AV53,$AV53-SUM($AX420:BH420),BH420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BI420)+BI420>$AV53,$AV53-SUM($AX420:BI420),BI420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BJ420)+BJ420>$AV53,$AV53-SUM($AX420:BJ420),BJ420)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX420:BK420)+BK420>$AV53,$AV53-SUM($AX420:BK420),BK420)","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G421*4","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BA421)+BA421>$AV54,$AV54-SUM($AX421:BA421),BA421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BB421)+BB421>$AV54,$AV54-SUM($AX421:BB421),BB421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BC421)+BC421>$AV54,$AV54-SUM($AX421:BC421),BC421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BD421)+BD421>$AV54,$AV54-SUM($AX421:BD421),BD421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BE421)+BE421>$AV54,$AV54-SUM($AX421:BE421),BE421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BF421)+BF421>$AV54,$AV54-SUM($AX421:BF421),BF421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BG421)+BG421>$AV54,$AV54-SUM($AX421:BG421),BG421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BH421)+BH421>$AV54,$AV54-SUM($AX421:BH421),BH421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BI421)+BI421>$AV54,$AV54-SUM($AX421:BI421),BI421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BJ421)+BJ421>$AV54,$AV54-SUM($AX421:BJ421),BJ421)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($AX421:BK421)+BK421>$AV54,$AV54-SUM($AX421:BK421),BK421)","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2013 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G414","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G424*4","v":{"$error":"#REF!"}}]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G415","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G425*4","v":{"$error":"#REF!"}}]
[null,"Compressor stations",null,null,null,null,{"$f":"G416","v":80},"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G426*4","v":{"$error":"#REF!"}}]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G427*4","v":{"$error":"#REF!"}}]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G428*4","v":{"$error":"#REF!"}}]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G429*4","v":{"$error":"#REF!"}}]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G430*4","v":{"$error":"#REF!"}}]
[null,"Other assets",null,null,null,null,40,"quarters          $m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}},{"$f":"#REF!/$G431*4","v":{"$error":"#REF!"}}]
[]
[null,"Depreciation:  2014 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G424","v":80},"quarters          $m"]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G425","v":80},"quarters          $m"]
[null,"Compressor stations",null,null,null,null,{"$f":"G426","v":80},"quarters          $m"]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m"]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m"]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m"]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m"]
[null,"Other assets",null,null,null,null,40,"quarters          $m"]
[]
[null,"Depreciation:  2015 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G434","v":80},"quarters          $m"]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G435","v":80},"quarters          $m"]
[null,"Compressor stations",null,null,null,null,{"$f":"G436","v":80},"quarters          $m"]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m"]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m"]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m"]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m"]
[null,"Other assets",null,null,null,null,40,"quarters          $m"]
[]
[null,"Depreciation:  2016 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G444","v":80},"quarters          $m"]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G445","v":80},"quarters          $m"]
[null,"Compressor stations",null,null,null,null,{"$f":"G446","v":80},"quarters          $m"]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m"]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m"]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m"]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m"]
[null,"Other assets",null,null,null,null,40,"quarters          $m"]
[]
[null,"Depreciation:  2017 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G454","v":80},"quarters          $m"]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G455","v":80},"quarters          $m"]
[null,"Compressor stations",null,null,null,null,{"$f":"G456","v":80},"quarters          $m"]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m"]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m"]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m"]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m"]
[null,"Other assets",null,null,null,null,40,"quarters          $m"]
[]
[null,"Depreciation:  2018 CAPEX",null,null,null,null,"     Asset life"]
[null,"Pipeline",null,null,null,null,{"$f":"G464","v":80},"quarters          $m"]
[null,"Main line valve and scraper stations",null,null,null,null,{"$f":"G465","v":80},"quarters          $m"]
[null,"Compressor stations",null,null,null,null,{"$f":"G466","v":80},"quarters          $m"]
[null,"Receipt and delivery point facilities",null,null,null,null,80,"quarters          $m"]
[null,"SCADA and communications",null,null,null,null,40,"quarters          $m"]
[null,"Cathodic protection",null,null,null,null,40,"quarters          $m"]
[null,"Maintenance bases and depots",null,null,null,null,80,"quarters          $m"]
[null,"Other assets",null,null,null,null,40,"quarters          $m"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over depreciation amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipeline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Main line valve "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receipt and delivery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCADA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cathodic protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERA model Final FD",null,null,-0.38701712786746045]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Tax asset base 2000-2009","index":12,"n_rows":579,"n_cols":132,"rows_kept":579,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,"GOLDFIELDS GAS PIPELINE",null,null,null,null,null,null,2000,{"$f":"I2","v":2000},{"$f":"J2","v":2000},{"$f":"K2","v":2000},{"$f":"I2+1","v":2001},{"$f":"M2","v":2001},{"$f":"N2","v":2001},{"$f":"O2","v":2001},{"$f":"M2+1","v":2002},{"$f":"Q2","v":2002},{"$f":"R2","v":2002},{"$f":"S2","v":2002},{"$f":"Q2+1","v":2003},{"$f":"U2","v":2003},{"$f":"V2","v":2003},{"$f":"W2","v":2003},{"$f":"U2+1","v":2004},{"$f":"Y2","v":2004},{"$f":"Z2","v":2004},{"$f":"AA2","v":2004},{"$f":"Y2+1","v":2005},{"$f":"AC2","v":2005},{"$f":"AD2","v":2005},{"$f":"AE2","v":2005},{"$f":"AC2+1","v":2006},{"$f":"AG2","v":2006},{"$f":"AH2","v":2006},{"$f":"AI2","v":2006},{"$f":"AG2+1","v":2007},{"$f":"AK2","v":2007},{"$f":"AL2","v":2007},{"$f":"AM2","v":2007},{"$f":"AK2+1","v":2008},{"$f":"AO2","v":2008},{"$f":"AP2","v":2008},{"$f":"AQ2","v":2008},{"$f":"AO2+1","v":2009},{"$f":"AS2","v":2009},{"$f":"AT2","v":2009},{"$f":"AU2","v":2009},{"$f":"AS2+1","v":2010},{"$f":"AW2","v":2010},{"$f":"AX2","v":2010},{"$f":"AY2","v":2010},{"$f":"AW2+1","v":2011},{"$f":"BA2","v":2011},{"$f":"BB2","v":2011},{"$f":"BC2","v":2011},{"$f":"BA2+1","v":2012},{"$f":"BE2","v":2012},{"$f":"BF2","v":2012},{"$f":"BG2","v":2012},{"$f":"BE2+1","v":2013},{"$f":"BI2","v":2013},{"$f":"BJ2","v":2013},{"$f":"BK2","v":2013},{"$f":"BI2+1","v":2014},{"$f":"BM2","v":2014},{"$f":"BN2","v":2014},{"$f":"BO2","v":2014},{"$f":"BM2+1","v":2015},{"$f":"BQ2","v":2015},{"$f":"BR2","v":2015},{"$f":"BS2","v":2015},{"$f":"BQ2+1","v":2016},{"$f":"BU2","v":2016},{"$f":"BV2","v":2016},{"$f":"BW2","v":2016},{"$f":"BU2+1","v":2017},{"$f":"BY2","v":2017},{"$f":"BZ2","v":2017},{"$f":"CA2","v":2017},{"$f":"BY2+1","v":2018},{"$f":"CC2","v":2018},{"$f":"CD2","v":2018},{"$f":"CE2","v":2018},{"$f":"CC2+1","v":2019},{"$f":"CG2","v":2019},{"$f":"CH2","v":2019},{"$f":"CI2","v":2019},{"$f":"CG2+1","v":2020},{"$f":"CK2","v":2020},{"$f":"CL2","v":2020},{"$f":"CM2","v":2020},{"$f":"CK2+1","v":2021},{"$f":"CO2","v":2021},{"$f":"CP2","v":2021},{"$f":"CQ2","v":2021},{"$f":"CO2+1","v":2022},{"$f":"CS2","v":2022},{"$f":"CT2","v":2022},{"$f":"CU2","v":2022},{"$f":"CS2+1","v":2023},{"$f":"CW2","v":2023},{"$f":"CX2","v":2023},{"$f":"CY2","v":2023},{"$f":"CW2+1","v":2024},{"$f":"DA2","v":2024},{"$f":"DB2","v":2024},{"$f":"DC2","v":2024},{"$f":"DA2+1","v":2025},{"$f":"DE2","v":2025},{"$f":"DF2","v":2025},{"$f":"DG2","v":2025},{"$f":"DE2+1","v":2026},{"$f":"DI2","v":2026},{"$f":"DJ2","v":2026},{"$f":"DK2","v":2026},{"$f":"DI2+1","v":2027},{"$f":"DM2","v":2027},{"$f":"DN2","v":2027},{"$f":"DO2","v":2027},{"$f":"DM2+1","v":2028},{"$f":"DQ2","v":2028},{"$f":"DR2","v":2028},{"$f":"DS2","v":2028},{"$f":"DQ2+1","v":2029},{"$f":"DU2","v":2029},{"$f":"DV2","v":2029},{"$f":"DW2","v":2029},{"$f":"DU2+1","v":2030},{"$f":"DY2","v":2030},{"$f":"DZ2","v":2030},{"$f":"EA2","v":2030}]
[null,"Tax asset base 2000-2009",null,null,null,null,null,null,"Q1","Q2","Q3","Q4",{"$f":"I3","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4",{"$f":"AS3","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4",{"$f":"BY3","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4",{"$f":"DE3","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[]
[]
[]
[null,"Tax asset base (beginning of period)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",null,{"$f":"I48","v":0},{"$f":"J48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z48","v":0},0,0,0.30112483999999995,0.29761563949999997,0.29397471324999996,0.29020588799999997,0.28643706274999997,0.28266823749999997,0.27889941224999998,0.27513058699999998,0.27136176174999999,0.55380669650000003,0.54646019925,0.53911370199999997,0.53176720474999994,{"$f":"AP48","v":0.5279717974999999},0.53060292162499989,0.58385543062499989,0.57702458124999989,0.57015385037499988,0.57040509074999979,{"$f":"AV48","v":0.56270179537499987},{"$f":"AW48","v":0.55427419799999988},{"$f":"AX48","v":0.5458466006249999},0.53741900324999992,0.52899140587499993,0.52056380849999995,0.51213621112499996,0.50370861374999998,0.49528101637499999,0.48685341900000001,0.47842582162500003,0.46999822425000004,0.46157062687500006,0.45314302950000007,0.44471543212500009,0.4362878347500001,{"$f":"BL48","v":0.42786023737500012},{"$f":"BM48","v":0.41943264000000013},{"$f":"BN48","v":0.41100504262500015},{"$f":"BO48","v":0.40257744525000017},{"$f":"BP48","v":0.39414984787500018},{"$f":"BQ48","v":0.3857222505000002},{"$f":"BR48","v":0.37729465312500021},{"$f":"BS48","v":0.36886705575000023},{"$f":"BT48","v":0.36043945837500024},{"$f":"BU48","v":0.35201186100000026},{"$f":"BV48","v":0.34358426362500027},{"$f":"BW48","v":0.33515666625000029},{"$f":"BX48","v":0.32672906887500031},{"$f":"BY48","v":0.31830147150000032},{"$f":"BZ48","v":0.30987387412500034},{"$f":"CA48","v":0.30144627675000035},{"$f":"CB48","v":0.29301867937500037},{"$f":"CC48","v":0.28459108200000038},{"$f":"CD48","v":0.2761634846250004},{"$f":"CE48","v":0.26773588725000041},{"$f":"CF48","v":0.25930828987500043},{"$f":"CG48","v":0.25088069250000045},{"$f":"CH48","v":0.24245309512500043},{"$f":"CI48","v":0.23402549775000042},{"$f":"CJ48","v":0.22559790037500041},{"$f":"CK48","v":0.2171703030000004},{"$f":"CL48","v":0.20874270562500039},{"$f":"CM48","v":0.20031510825000037},{"$f":"CN48","v":0.19188751087500036},{"$f":"CO48","v":0.18345991350000035},{"$f":"CP48","v":0.17503231612500034},{"$f":"CQ48","v":0.16660471875000032},{"$f":"CR48","v":0.15817712137500031},{"$f":"CS48","v":0.1497495240000003},{"$f":"CT48","v":0.14132192662500029},{"$f":"CU48","v":0.13289432925000028},{"$f":"CV48","v":0.12446673187500028},{"$f":"CW48","v":0.11603913450000028},{"$f":"CX48","v":0.10761153712500028},{"$f":"CY48","v":9.9183939750000283E-2},{"$f":"CZ48","v":9.0756342375000285E-2},{"$f":"DA48","v":8.2328745000000286E-2},{"$f":"DB48","v":7.3901147625000288E-2},{"$f":"DC48","v":6.547355025000029E-2},{"$f":"DD48","v":5.7045952875000291E-2},{"$f":"DE48","v":4.8618355500000293E-2},{"$f":"DF48","v":4.3954818625000294E-2},{"$f":"DG48","v":3.9294467500000291E-2},{"$f":"DH48","v":3.4635695375000289E-2},{"$f":"DI48","v":2.9976923250000287E-2},{"$f":"DJ48","v":2.5318151125000285E-2},{"$f":"DK48","v":2.0659379000000283E-2},{"$f":"DL48","v":1.6000606875000281E-2},{"$f":"DM48","v":1.1341834750000281E-2},{"$f":"DN48","v":6.6830626250002807E-3},{"$f":"DO48","v":5.6019625000002255E-3},{"$f":"DP48","v":4.5208623750001703E-3},{"$f":"DQ48","v":3.4397622500001151E-3},{"$f":"DR48","v":2.3586621250000599E-3},{"$f":"DS48","v":1.3219506249999998E-3},{"$f":"DT48","v":4.105142499999378E-4},{"$f":"DU48","v":2.5868624999977842E-4},{"$f":"DV48","v":1.249197499997162E-4},{"$f":"DW48","v":8.9419999996522524E-6},{"$f":"DX48","v":7.9211133095433151E-17},{"$f":"DY48","v":5.1419304469661753E-16},{"$f":"DZ48","v":9.5502964802922363E-16},{"$f":"EA48","v":1.3958662513618297E-15}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",null,{"$f":"I49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,2.7920478874999998E-2,2.7567236249999998E-2,2.7213993624999998E-2,2.6860750999999999E-2,2.6507508374999999E-2,2.6154265749999999E-2,2.5801023124999999E-2,2.5447780499999999E-2,2.5094537875E-2,2.474129525E-2,2.4388052625E-2,2.403481E-2,2.3681567375E-2,2.3328324750000001E-2,2.2975082125000001E-2,2.2621839500000001E-2,2.2268596875000001E-2,2.1915354250000001E-2,2.1562111625000002E-2,2.1208869000000002E-2,2.0855626375000002E-2,2.0502383750000002E-2,2.0149141125000002E-2,1.9795898500000002E-2,1.9442655875000003E-2,1.9089413250000003E-2,1.8736170625000003E-2,1.8382928000000003E-2,1.8029685375000003E-2,1.7676442750000004E-2,1.7323200125000004E-2,1.6969957500000004E-2,1.6616714875000004E-2,1.6263472250000004E-2,1.5910229625000005E-2,1.5556987000000005E-2,1.5203744375000005E-2,1.4850501750000005E-2,1.4497259125000005E-2,1.4144016500000006E-2,1.3790773875000006E-2,1.3437531250000006E-2,1.3084288625000006E-2,1.2731046000000006E-2,1.2377803375000006E-2,1.2024560750000007E-2,1.1671318125000007E-2,1.1318075500000007E-2,1.0964832875000007E-2,1.0611590250000007E-2,1.0258347625000008E-2,9.9051050000000078E-3,9.551862375000008E-3,9.1986197500000082E-3,8.8453771250000084E-3,8.4921345000000086E-3,8.1388918750000087E-3,7.7856492500000089E-3,7.4324066250000091E-3,7.0791640000000093E-3,6.7259213750000095E-3,6.3726787500000097E-3,6.0194361250000099E-3,5.6661935000000101E-3,5.3129508750000103E-3,4.9597082500000104E-3,4.6064656250000106E-3,4.2532230000000108E-3,3.899980375000011E-3,3.5467377500000112E-3,3.1934951250000114E-3,2.8402525000000116E-3,2.4870098750000118E-3,2.133767250000012E-3,1.7805246250000119E-3,1.4272820000000119E-3,1.0740393750000119E-3,7.2079675000001186E-4,3.6755412500001189E-4,1.4311500000011913E-5,4.313430580597799E-17,7.479300924255472E-17,1.0645171267913145E-16,1.3811041611570818E-16,1.6976911955228491E-16,2.0142782298886164E-16]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m  ",null,0.72660780749999998,1.4441330174062499,2.1525756297187497,2.8519356444374995,4.8322833965624996,6.78742267190625,8.7173534704687512,10.622075792250001,10.647274762250001,10.670444191406251,10.691584079718751,10.710694427187502,13.015726758812502,15.290130155531251,17.533904617343751,19.74705014425,20.497470878750001,21.235163876562499,21.960129137687499,22.672366662125,22.590343304874999,22.635120395249999,22.375404325499996,22.085783213124998,21.797297505499998,21.807000837124999,21.810567141500002,21.679003489625003,21.433453063375001,21.276217793000001,20.992117964875,20.669158099999997,20.325703048124996,20.214277586249995,19.908889934499996,19.690793535624994,19.626318647749994,19.282141661499992,18.931963787749989,18.579814130999988,18.227664474249988,17.875514817499987,17.523365160749986,17.171215503999985,16.819065847249984,16.466916190499983,16.114766533749982,15.762616876999981,15.410467220249981,15.05831756349998,14.706167906749979,14.354018249999978,14.001868593249977,13.649718936499976,13.297569279749975,12.945419622999975,12.593269966249974,12.241120309499973,11.888970652749972,11.536820995999971,11.18467133924997,10.832521682499969,10.480372025749968,10.128222368999968,9.7760727122499667,9.4239230554999658,9.0717733987499649,8.719623741999964,8.3674740852499632,8.0153244284999623,7.6631747717499623,7.3110251149999623,6.9588754582499623,6.6067258014999624,6.2545761447499624,5.9024264879999624,5.5502768312499624,5.1981271744999624,4.8459775177499624,4.4938278609999625,4.1416782042499625,3.7986111450937119,3.4646266835312112,3.1397248195624607,2.8239055531874606,2.5332947635937098,2.2678924507812082,2.0276986147499545,1.8127132554999545,1.59975743709371,1.3888311595312208,1.1799344228124868,0.97306722693750303,0.79682896596876873,0.65121963990628395,0.53623924875004869,0.451887792500063,0.38026407293757869,0.3213680900625957,0.27519984387511398,0.24175933437513364,0.21127739725015307,0.18537602025017277,0.16030629587519241,0.13570480675021276,0.11159159837523848,9.1700137250269625E-2,7.6006482375305717E-2,6.2873981875347679E-2,5.0909815500390233E-2,4.1232526875432857E-2,3.2284895000475433E-2,2.3590290125517988E-2,1.4895685250560543E-2,9.1014502506033199E-3,3.819312375646141E-3,1.4681350068947423E-4,2.4343000732266373E-5,7.7504812328243675E-13,8.1784136619000511E-13,8.6063460909757347E-13,9.0342785200514183E-13,9.462210949127102E-13]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",null,4.0059059999999994E-2,7.9617381749999994E-2,0.11867496524999999,0.15723181049999996,0.17951494999999995,0.20149451334374996,0.22317050053124995,0.24454291156249994,0.25610638143749992,0.26748509221874989,0.27867904390624987,0.28968823649999986,0.3031092849999999,0.3163131167187499,0.32929973165624993,0.34206912981249993,0.34568871868749995,0.34920274818749997,0.35261121831249997,0.35591412906249997,0.35066673043749996,0.34541933181249995,0.34017193318749994,0.35247820456249995,0.36069281506249995,0.47760043768749993,0.58883246206249984,0.70594424543749978,1.0917957505624998,1.1611539706874998,1.1450533954375,1.1288225418125,1.1125916881875,1.0963608345625,1.0801299809375,1.0671182673124999,1.0508471744374999,1.0345760815624998,1.0183049886874997,1.0020338958124997,0.98576280293749974,0.96949171006249979,0.95322061718749984,0.93694952431249989,0.92067843143749994,0.9044073385625,0.88813624568750005,0.8718651528125001,0.85559405993750015,0.8393229670625002,0.82305187418750025,0.80678078131250031,0.79050968843750036,0.77423859556250041,0.75796750268750046,0.74169640981250051,0.72542531693750056,0.70915422406250062,0.69288313118750067,0.67661203831250072,0.66034094543750077,0.64406985256250082,0.62779875968750087,0.61152766681250093,0.59525657393750098,0.57898548106250103,0.56271438818750108,0.54644329531250113,0.53017220243750118,0.51390110956250123,0.49763001668750123,0.48135892381250123,0.46508783093750122,0.44881673806250122,0.43254564518750122,0.41627455231250121,0.40000345943750121,0.3837323665625012,0.3674612736875012,0.3511901808125012,0.33491908793750119,0.31914873331250121,0.30387911693750125,0.28911023881250131,0.27484209893750144,0.26087753521875157,0.24721654765625165,0.23385913625000171,0.22080530100000181,0.20793622484375199,0.19525190778125223,0.18275234981250255,0.1704375509375029,0.15833996884375323,0.14645960353125356,0.1347964550000039,0.12335052325000423,0.11201015087500454,0.10077533787500487,8.9646084250005184E-2,7.862239000000551E-2,6.7598695750005849E-2,5.6575001500006182E-2,4.5551307250006515E-2,3.4747033875006834E-2,2.4113778375007167E-2,1.5012341125007345E-2,7.390924875007413E-3,1.3415268750076722E-3,2.4304387500814588E-4,2.0119625000911907E-4,1.6095700001014413E-4,1.2071775001172431E-4,8.0478500013304481E-5,4.0239250014884655E-5,1.6465480237939922E-14,1.8042831768580458E-14,1.9620183299220995E-14,2.1204473723765438E-14,2.2788764148309881E-14,2.4373054572854325E-14,2.5957344997398768E-14,2.7541635421943211E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",null,6.9851149999999992E-3,1.3795602124999999E-2,2.0431461374999998E-2,2.6892692749999999E-2,2.7489768750000001E-2,2.8054455062500001E-2,2.8586751687500002E-2,2.9086658625000001E-2,4.2233195875000004E-2,5.5030367937500005E-2,6.74781748125E-2,7.9576616500000003E-2,9.4697903E-2,0.10938551906250001,0.12363946468749999,0.13745973987499999,0.24339398212499999,0.34658086300000002,0.44702038250000004,0.54471254062500007,0.554764552375,0.54474396237499989,0.52997416962499988,0.51423702287499984,0.54978948612499978,0.73359498912499976,0.88711971987499971,0.88282548212499978,0.90512705212499978,0.94744083037499971,0.93544037912499978,0.96263192387499985,0.93803245887499986,0.96327788762499988,1.2331731851249998,1.5292201753749999,1.7272946953749997,2.135424081125,2.0724206506249998,2.0050351913749997,1.9376497321249997,1.8704389007499997,1.8034026972499997,1.7365411216249997,1.6698541738749997,1.6031996158124997,1.5365774474374998,1.4699876687499998,1.4034302797499998,1.3372222559374998,1.2713635973124999,1.205854303875,1.1406943756250001,1.0759681178125002,1.0116755304375002,0.94781661350000035,0.88439136700000043,0.8237134818750006,0.76578295812500086,0.71059979575000132,0.65816399475000187,0.60635323550000242,0.554681329000003,0.50303301650000354,0.45138470400000408,0.40101863175000457,0.35567318175000501,0.31471685025000556,0.27431389100000614,0.23514303350000668,0.19773538550000727,0.16077717150000842,0.1252594272500096,8.9923389250010796E-2,5.6019722500012033E-2,2.970048300001343E-2,1.1809073750014661E-2,1.0687875001578334E-4,1.657177270842497E-14,1.8025470981293534E-14,2.0145303068937193E-14,2.2265135156580851E-14,2.4940078756537087E-14,2.7615022356493324E-14,3.0345477107680818E-14,3.3081136029296243E-14,3.5868836655190972E-14,3.8656537281085701E-14,4.144423790698043E-14,4.4231938532875159E-14,4.7019639158769888E-14,4.9807339784664617E-14,5.2595040410559346E-14,5.5382741036454075E-14,5.8170441662348804E-14,6.0958142288243533E-14,6.3745842914138262E-14,6.6533543540032991E-14,6.932124416592772E-14,7.2108944791822449E-14,7.4896645417717178E-14,7.7684346043611907E-14,8.0472046669506636E-14,8.3259747295401365E-14,8.6047447921296094E-14,8.8835148547190823E-14,9.1622849173085552E-14,9.4410549798980281E-14,9.719825042487501E-14,9.9985951050769739E-14,1.0277365167666447E-13,1.055613523025592E-13,1.0834905292845393E-13,1.1113675355434866E-13,1.1392445418024338E-13,1.1671215480613811E-13,1.1949985543203284E-13,1.2228755605792757E-13,1.250752566838223E-13,1.2786295730971703E-13,1.3065065793561176E-13,1.3343835856150649E-13,1.3622605918740122E-13]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",null,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,7.7958187500000008E-3,1.1545706250000003E-2,1.5196912500000001E-2,1.4802187500000001E-2,1.4407462500000001E-2,1.4012737500000001E-2,1.36180125E-2,1.35202875E-2,1.31181375E-2,1.27159875E-2,1.2313837499999999E-2,1.1911687499999999E-2,1.1509537499999998E-2,1.93573875E-2,1.8748987500000001E-2,1.8140587500000003E-2,1.7532187500000004E-2,1.6923787500000006E-2,1.6315387500000007E-2,1.5706987500000009E-2,8.0784557500000007E-2,8.0409508250000011E-2,0.1242752615,0.22931817499999999,0.96303690775000006,1.0997751452500002,1.6597620432500002,1.6163490507500002,1.5729360582500003,1.5295230657500003,1.4861100732500003,1.4426970807500004,1.3992840882500004,1.3558710957500004,1.3124581032500005,1.2690451107500005,1.2256321182500005,1.1822191257500005,1.1388061332500006,1.0953931407500006,1.0520788295000005,1.0088631995000006,0.96574625075000053,0.92272798325000049,0.87970971575000045,0.83669144825000041,0.79367318075000037,0.75065491325000033,0.70764407075000035,0.66463322825000037,0.62162238575000039,0.57861154325000042,0.53560070075000044,0.49258985825000046,0.44978526575000044,0.40698067325000042,0.36417608075000041,0.32137148825000039,0.27856689575000038,0.23576230325000036,0.19295771075000034,0.15179526750000039,0.11067971175000042,7.0718235750000469E-2,3.3469120500001226E-2,1.4717070500001369E-2,1.4849232954361469E-15,1.6024508109335756E-15,1.7251824968589347E-15,1.8479141827842938E-15,1.9706458687096529E-15,2.093377554635012E-15,2.2161092405603711E-15,2.3388409264857302E-15,2.4615726124110893E-15,2.5843042983364484E-15,2.7070359842618075E-15,2.8297676701871666E-15,2.9524993561125257E-15,3.0752310420378848E-15,3.1979627279632439E-15,3.320694413888603E-15,3.4434260998139621E-15,3.5661577857393212E-15,4.1884898327460007E-15,4.8108218797526803E-15,5.4331539267593598E-15,6.0554859737660394E-15,6.6778180207727189E-15,7.3001500677793985E-15,7.922482114786078E-15,8.5448141617927575E-15,9.1671462087994371E-15,9.7894782558061166E-15,1.0411810302812796E-14,1.1034142349819476E-14,1.1656474396826155E-14,1.2278806443832835E-14,1.2901138490839514E-14,1.3523470537846194E-14,1.4145802584852873E-14,1.4768134631859553E-14,1.5390466678866233E-14,1.6012798725872912E-14,1.6635130772879592E-14,1.7257462819886271E-14,1.7879794866892951E-14,1.850212691389963E-14,1.912445896090631E-14,1.9746791007912989E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",null,1.8229499999999998E-3,3.6231131249999998E-3,5.4004893749999994E-3,7.1550787500000001E-3,8.1309762500000014E-3,9.0935356875000012E-3,1.0042757062500001E-2,1.0978640374999999E-2,1.1384140624999999E-2,1.1782765874999998E-2,1.2174516124999998E-2,1.2559391374999998E-2,1.2387391624999997E-2,1.2215391874999997E-2,1.2043392124999996E-2,1.1871392374999996E-2,1.1699392624999996E-2,1.1527392874999995E-2,1.1355393124999995E-2,1.1183393374999994E-2,1.1011393624999994E-2,1.0839393874999994E-2,1.0667394124999993E-2,1.3114394374999993E-2,1.2909657124999993E-2,4.7542219875E-2,4.6902016375000001E-2,4.6261812875000002E-2,4.5621609375000004E-2,4.4981405875000005E-2,5.4807062375000007E-2,5.5697035625000009E-2,5.4905246375000008E-2,0.115392397125,0.126077691125,0.19558821674999999,0.192987135625,0.19038605450000001,0.18778497337500002,0.20399389225000003,0.20115768612500004,0.19832148000000005,0.19548527387500006,0.19264906775000007,0.18981286162500008,0.18697665550000009,0.1841404493750001,0.18130424325000011,0.17846803712500012,0.17563183100000013,0.17279562487500014,0.16995941875000015,0.16712321262500016,0.16428700650000017,0.16145080037500018,0.15861459425000018,0.15577838812500019,0.1529421820000002,0.15010597587500021,0.14726976975000022,0.14443356362500023,0.14159735750000024,0.13876115137500025,0.13592494525000026,0.13308873912500027,0.13025253300000028,0.12741632687500029,0.12458012075000029,0.12174391462500028,0.11890770850000028,0.11607150237500027,0.11323529625000027,0.11039909012500027,0.10756288400000026,0.10472667787500026,0.10189047175000025,9.9054265625000248E-2,9.6218059500000244E-2,9.338185337500024E-2,9.0545647250000236E-2,8.7709441125000231E-2,8.4896021875000241E-2,8.210538950000025E-2,7.933754400000026E-2,7.6592485375000269E-2,7.3860764812500285E-2,7.1142382312500294E-2,6.8437337875000309E-2,6.5745631500000318E-2,6.306080012500033E-2,6.0382843750000338E-2,5.771176237500035E-2,5.5047556000000358E-2,5.2383349625000367E-2,4.9719143250000375E-2,4.7054936875000383E-2,4.4390730500000392E-2,4.1726524125000407E-2,3.9062317750000429E-2,3.6398111375000458E-2,3.3733905000000494E-2,3.1069698625000527E-2,2.8405492250000559E-2,2.5741285875000592E-2,2.3109817000000622E-2,2.0478348125000656E-2,1.8282345500000675E-2,1.6086342875000693E-2,1.3890340250000712E-2,1.1694337625000772E-2,9.498335000000838E-3,7.4331556250009142E-3,5.3887387500009924E-3,3.3443218750011713E-3,2.0658917500012489E-3,9.4050000000130921E-4,7.0537500000132788E-4,4.7025000000134654E-4,2.3512500000150049E-4,1.6544383051042555E-15,1.773700544077661E-15,1.8929627830510665E-15,2.0816139610635442E-15]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",null,0.13555803250000001,0.2677271141875,0.39650724506250001,0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999973,0.74675125074999982,0.81371479906249988,0.87847394968749992,0.94102870262499994,0.95890256537499985,0.97563394274999993,0.99122283474999984,1.0056692413749999,1.3715721976249999,1.727517692625,2.0735057263750001,2.409536298875,2.418492750125,2.5388593666250001,2.5359515756250004,2.5429604888750004,2.6099653358750006,2.6075350466250002,2.5745953448750001,2.5362352508749999,2.5291317366250001,2.6104856601250002,2.7122480778750004,2.6149408506250005,2.5506198586250002,2.5831184976250001,2.531523198375,2.4391836171249999,2.5894299778750001,2.597151395125,2.573434254875,2.5750668701249997,2.4503134491249998,2.3289489789375,2.2109734595625001,2.0963868910000003,1.9851892732500005,1.8753546950625006,1.7668831564375009,1.6597746573750012,1.5540291978750014,1.4504881360625017,1.349151471937502,1.2500192055000021,1.1530913367500024,1.0573059533750027,0.96266305537500296,0.86916264275000332,0.77680471550000374,0.69440424950000434,0.62196124475000514,0.55947570125000623,0.50694761900000751,0.45644908150000879,0.41081608150000992,0.36708839725001102,0.32556157925001222,0.28779054750001348,0.25213331825001473,0.21788000125001653,0.18493018450001839,0.15409787000002023,0.12764743125002193,0.10619862750002376,8.4899758500025596E-2,6.4579228500027452E-2,4.7681986750030048E-2,3.219126700003265E-2,1.712362525003526E-2,8.5542870000378142E-3,3.0825862500403678E-3,4.2852006665317077E-14,4.5488786348801824E-14,4.8125566032286571E-14,5.0762345715771318E-14,5.3399125399256064E-14,5.6035905082740811E-14,5.8672684766225558E-14,6.1309464449710305E-14,6.450135564550763E-14,6.7693246841304955E-14,7.088513803710228E-14,7.4077029232899605E-14,7.726892042869693E-14,8.0460811624494255E-14,8.365270282029158E-14,8.6844594016088905E-14,9.003648521188623E-14,9.3228376407683555E-14,9.642026760348088E-14,9.9612158799278205E-14,1.0280404999507553E-13,1.0599594119087286E-13,1.0918783238667018E-13,1.1237972358246751E-13,1.1557161477826483E-13,1.1876350597406216E-13,1.2195539716985948E-13,1.2514728836565681E-13,1.2833917956145413E-13,1.3153107075725146E-13,1.3472296195304878E-13,1.3791485314884611E-13,1.4110674434464343E-13,1.4429863554044076E-13,1.4749052673623808E-13,1.5068241793203541E-13,1.5387430912783273E-13,1.5706620032363006E-13,1.6025809151942738E-13,1.6344998271522471E-13,1.6664187391102203E-13,1.6983376510681936E-13,1.7302565630261668E-13,1.7621754749841401E-13]
[]
[null,null,null,null,null,null,null,"$m  ",null,{"$f":"SUM(J9:J17)","v":0.91103296499999997},{"$f":"SUM(K9:K17)","v":1.80889622859375},2.6935897907812496,3.5651136515624993,5.6102832959374993,7.6285321200624994,9.6198601239375012,11.5842673075625,11.703749730937499,11.818457216500001,11.928389764250001,12.033547374187501,14.388771153812501,16.711473944687498,19.001655746812503,21.259316560187496,22.484627357312501,23.684400035749999,24.8586345955,26.007331036562501,26.239923858937502,26.3857162269375,26.098860098812494,25.811093049312497,25.629003549937497,25.9674513054375,26.206273484437499,26.144149855437501,26.294631561312503,26.611618544062502,26.403050866437503,25.9866795414375,25.529326492437498,25.581183558187497,25.490806419937499,25.630034504312491,26.020334877312493,26.800790510812487,26.481656127562488,26.615621812812488,26.000032144312485,25.388006054499986,24.779543543374988,24.174644610937484,23.573309257187486,22.973369332687483,22.374824837437483,21.777675771437487,21.181922134687483,20.588722260812482,19.998076149812483,19.409983801687481,18.824445216437482,18.240581468249982,17.658392557124984,17.077878483062477,16.49903924606248,15.932904831687479,15.379475239937481,14.83875047081248,14.310730524312481,13.785372589312482,13.265019044562482,12.746594409562485,12.230370640812485,{"$f":"SUM(BW9:BW17)","v":11.719184898562485},11.215133581062487,10.717081544312489,10.22088638006249,9.7280408198124935,9.2413403448124924,8.7600909388124961,8.2804319373124997,7.8019329810625013,7.3299318335625063,6.8669685228125106,6.4140102000625143,5.9764517558125192,5.5720833305625233,5.1742458780625258,4.7942080823125313,4.4237764092812863,4.0629508589687902,3.7117314313750454,3.370118126500051,3.0540302126250558,2.7634676897500601,2.4984305578750625,2.2589188170000685,2.0216282510625803,1.7865588600625977,1.5537106440001198,1.3230836028751427,1.1233027134376647,0.9543679756876865,0.81627938962520774,0.70903695525022847,0.61462781693775104,0.5330519746877751,0.46430942850030033,0.40840017837532688,0.3592135611253533,0.31461068975037998,0.27084105000040659,0.22779180387543385,0.18540185637546655,0.14920094062550451,0.11867785212554727,9.2287936250596128E-2,7.2017269500645811E-2,5.8667787875696022E-2,4.6180394625746246E-2,3.3966790875797008E-2,2.1753187125847864E-2,1.3250328625898838E-2,5.5378807509498416E-3,1.1251862510012142E-3,6.1951275105217316E-4,2.4406700110326285E-4,1.1548548575768258E-12,1.2064202176316485E-12,1.2579914323782027E-12,1.3096320360637959E-12]
[]
[null,"CAPEX:  2000-2009:  actual"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!I48","v":0},{"$f":"'Model inputs'!J48","v":0},{"$f":"'Model inputs'!K48","v":0},{"$f":"'Model inputs'!L48","v":0},{"$f":"'Model inputs'!M48","v":0},{"$f":"'Model inputs'!N48","v":0},{"$f":"'Model inputs'!O48","v":0},{"$f":"'Model inputs'!P48","v":0},{"$f":"'Model inputs'!Q48","v":0},{"$f":"'Model inputs'!R48","v":0},{"$f":"'Model inputs'!S48","v":0},{"$f":"'Model inputs'!T48","v":0},{"$f":"'Model inputs'!U48","v":0},{"$f":"'Model inputs'!V48","v":0},{"$f":"'Model inputs'!W48","v":0},{"$f":"'Model inputs'!X48","v":0},{"$f":"'Model inputs'!Y48","v":0},{"$f":"'Model inputs'!Z48","v":0},{"$f":"'Model inputs'!AA48","v":0},{"$f":"'Model inputs'!AB48","v":0},{"$f":"'Model inputs'!AC48","v":0.30112483999999995},{"$f":"'Model inputs'!AD48","v":2.5486000000000015E-4},{"$f":"'Model inputs'!AE48+'Model inputs'!AF48","v":1.2632000000000002E-4},{"$f":"'Model inputs'!AF48-'Model inputs'!AF48","v":0},{"$f":"'Model inputs'!AG48","v":0},{"$f":"'Model inputs'!AH48","v":0},{"$f":"'Model inputs'!AI48","v":0},{"$f":"'Model inputs'!AJ48","v":0},{"$f":"'Model inputs'!AK48","v":0},{"$f":"'Model inputs'!AL48","v":0.28621376000000004},{"$f":"'Model inputs'!AM48","v":0},{"$f":"'Model inputs'!AN48","v":0},{"$f":"'Model inputs'!AO48","v":0},{"$f":"'Model inputs'!AP48","v":3.5510900000000002E-3},{"$f":"'Model inputs'!AQ48","v":1.002201E-2},{"$f":"'Model inputs'!AR48","v":6.076866999999999E-2},{"$f":"'Model inputs'!AS48","v":1.4449199999999999E-3},{"$f":"'Model inputs'!AT48","v":1.4230999999999998E-3},{"$f":"'Model inputs'!AU48","v":8.5628599999999985E-3},{"$f":"'Model inputs'!AV48","v":7.1535999999999995E-4}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!I49","v":0},{"$f":"'Model inputs'!J49","v":0},{"$f":"'Model inputs'!K49","v":0},{"$f":"'Model inputs'!L49","v":0},{"$f":"'Model inputs'!M49","v":0},{"$f":"'Model inputs'!N49","v":0},{"$f":"'Model inputs'!O49","v":0},{"$f":"'Model inputs'!P49","v":0},{"$f":"'Model inputs'!Q49","v":0},{"$f":"'Model inputs'!R49","v":0},{"$f":"'Model inputs'!S49","v":0},{"$f":"'Model inputs'!T49","v":0},{"$f":"'Model inputs'!U49","v":0},{"$f":"'Model inputs'!V49","v":0},{"$f":"'Model inputs'!W49","v":0},{"$f":"'Model inputs'!X49","v":0},{"$f":"'Model inputs'!Y49","v":0},{"$f":"'Model inputs'!Z49","v":0},{"$f":"'Model inputs'!AA49","v":0},{"$f":"'Model inputs'!AB49","v":0},{"$f":"'Model inputs'!AC49","v":0},{"$f":"'Model inputs'!AD49","v":0},{"$f":"'Model inputs'!AE49","v":0},{"$f":"'Model inputs'!AF49","v":0},{"$f":"'Model inputs'!AG49","v":0},{"$f":"'Model inputs'!AH49","v":0},{"$f":"'Model inputs'!AI49","v":0},{"$f":"'Model inputs'!AJ49","v":0},{"$f":"'Model inputs'!AK49","v":0},{"$f":"'Model inputs'!AL49","v":0},{"$f":"'Model inputs'!AM49","v":0},{"$f":"'Model inputs'!AN49","v":0},{"$f":"'Model inputs'!AO49","v":0},{"$f":"'Model inputs'!AP49","v":0},{"$f":"'Model inputs'!AQ49","v":0},{"$f":"'Model inputs'!AR49","v":0},{"$f":"'Model inputs'!AS49","v":2.7114489999999998E-2},{"$f":"'Model inputs'!AT49","v":1.1449200000000002E-3},{"$f":"'Model inputs'!AU49","v":0},{"$f":"'Model inputs'!AV49","v":0}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!I50","v":0.72660780749999998},{"$f":"'Model inputs'!J50","v":0.72660780749999998},{"$f":"'Model inputs'!K50","v":0.72660780749999998},{"$f":"'Model inputs'!L50","v":0.72660780749999998},{"$f":"'Model inputs'!M50","v":2.0166781425},{"$f":"'Model inputs'!N50","v":2.0166781425},{"$f":"'Model inputs'!O50","v":2.0166781425},{"$f":"'Model inputs'!P50","v":2.0166781425},{"$f":"'Model inputs'!Q50","v":0.16236326750000002},{"$f":"'Model inputs'!R50","v":0.16236326750000002},{"$f":"'Model inputs'!S50","v":0.16236326750000002},{"$f":"'Model inputs'!T50","v":0.16236326750000002},{"$f":"'Model inputs'!U50","v":2.4503147924999999},{"$f":"'Model inputs'!V50","v":2.4503147924999999},{"$f":"'Model inputs'!W50","v":2.4503147924999999},{"$f":"'Model inputs'!X50","v":2.4503147924999999},{"$f":"'Model inputs'!Y50","v":1.0182189350000002},{"$f":"'Model inputs'!Z50","v":1.0182189350000002},{"$f":"'Model inputs'!AA50","v":1.0182189350000002},{"$f":"'Model inputs'!AB50","v":1.0182189350000002},{"$f":"'Model inputs'!AC50","v":0.23668579000000001},{"$f":"'Model inputs'!AD50","v":0.36644481000000001},{"$f":"'Model inputs'!AE50","v":6.6532209999999994E-2},{"$f":"'Model inputs'!AF50","v":3.7458820000000004E-2},{"$f":"'Model inputs'!AG50","v":3.906246E-2},{"$f":"'Model inputs'!AH50","v":0.33773978000000004},{"$f":"'Model inputs'!AI50","v":0.33582450000000003},{"$f":"'Model inputs'!AJ50","v":0.20489235000000003},{"$f":"'Model inputs'!AK50","v":9.3466729999999998E-2},{"$f":"'Model inputs'!AL50","v":0.18295022},{"$f":"'Model inputs'!AM50","v":5.8372540000000001E-2},{"$f":"'Model inputs'!AN50","v":2.0242159999999999E-2},{"$f":"'Model inputs'!AO50","v":0},{"$f":"'Model inputs'!AP50","v":0.23202958999999995},{"$f":"'Model inputs'!AQ50","v":4.0967770000000001E-2},{"$f":"'Model inputs'!AR50","v":0.12877111999999999},{"$f":"'Model inputs'!AS50","v":0.28400227},{"$f":"'Model inputs'!AT50","v":7.8502000000000016E-3},{"$f":"'Model inputs'!AU50","v":1.9474400000000002E-3},{"$f":"'Model inputs'!AV50","v":0}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!I51","v":4.0059059999999994E-2},{"$f":"'Model inputs'!J51","v":4.0059059999999994E-2},{"$f":"'Model inputs'!K51","v":4.0059059999999994E-2},{"$f":"'Model inputs'!L51","v":4.0059059999999994E-2},{"$f":"'Model inputs'!M51","v":2.4286092499999998E-2},{"$f":"'Model inputs'!N51","v":2.4286092499999998E-2},{"$f":"'Model inputs'!O51","v":2.4286092499999998E-2},{"$f":"'Model inputs'!P51","v":2.4286092499999998E-2},{"$f":"'Model inputs'!Q51","v":1.47807275E-2},{"$f":"'Model inputs'!R51","v":1.47807275E-2},{"$f":"'Model inputs'!S51","v":1.47807275E-2},{"$f":"'Model inputs'!T51","v":1.47807275E-2},{"$f":"'Model inputs'!U51","v":1.73773425E-2},{"$f":"'Model inputs'!V51","v":1.73773425E-2},{"$f":"'Model inputs'!W51","v":1.73773425E-2},{"$f":"'Model inputs'!X51","v":1.73773425E-2},{"$f":"'Model inputs'!Y51","v":8.4447500000000009E-3},{"$f":"'Model inputs'!Z51","v":8.4447500000000009E-3},{"$f":"'Model inputs'!AA51","v":8.4447500000000009E-3},{"$f":"'Model inputs'!AB51","v":8.4447500000000009E-3},{"$f":"'Model inputs'!AC51","v":0},{"$f":"'Model inputs'!AD51","v":0},{"$f":"'Model inputs'!AE51","v":0},{"$f":"'Model inputs'!AF51","v":1.7553669999999997E-2},{"$f":"'Model inputs'!AG51","v":1.3681430000000001E-2},{"$f":"'Model inputs'!AH51","v":0.12254545999999999},{"$f":"'Model inputs'!AI51","v":0.11840168000000001},{"$f":"'Model inputs'!AJ51","v":0.12576145999999999},{"$f":"'Model inputs'!AK51","v":0.39607319999999996},{"$f":"'Model inputs'!AL51","v":8.4530830000000015E-2},{"$f":"'Model inputs'!AM51","v":1.2866999999999997E-4},{"$f":"'Model inputs'!AN51","v":0},{"$f":"'Model inputs'!AO51","v":0},{"$f":"'Model inputs'!AP51","v":0},{"$f":"'Model inputs'!AQ51","v":0},{"$f":"'Model inputs'!AR51","v":3.2191399999999997E-3},{"$f":"'Model inputs'!AS51","v":0},{"$f":"'Model inputs'!AT51","v":0},{"$f":"'Model inputs'!AU51","v":0},{"$f":"'Model inputs'!AV51","v":0}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!I52","v":6.9851149999999992E-3},{"$f":"'Model inputs'!J52","v":6.9851149999999992E-3},{"$f":"'Model inputs'!K52","v":6.9851149999999992E-3},{"$f":"'Model inputs'!L52","v":6.9851149999999992E-3},{"$f":"'Model inputs'!M52","v":1.2955875000000001E-3},{"$f":"'Model inputs'!N52","v":1.2955875000000001E-3},{"$f":"'Model inputs'!O52","v":1.2955875000000001E-3},{"$f":"'Model inputs'!P52","v":1.2955875000000001E-3},{"$f":"'Model inputs'!Q52","v":1.3974607500000001E-2},{"$f":"'Model inputs'!R52","v":1.3974607500000001E-2},{"$f":"'Model inputs'!S52","v":1.3974607500000001E-2},{"$f":"'Model inputs'!T52","v":1.3974607500000001E-2},{"$f":"'Model inputs'!U52","v":1.7346817499999997E-2},{"$f":"'Model inputs'!V52","v":1.7346817499999997E-2},{"$f":"'Model inputs'!W52","v":1.7346817499999997E-2},{"$f":"'Model inputs'!X52","v":1.7346817499999997E-2},{"$f":"'Model inputs'!Y52","v":0.109894455},{"$f":"'Model inputs'!Z52","v":0.109894455},{"$f":"'Model inputs'!AA52","v":0.109894455},{"$f":"'Model inputs'!AB52","v":0.109894455},{"$f":"'Model inputs'!AC52","v":2.5001669999999997E-2},{"$f":"'Model inputs'!AD52","v":5.5541100000000001E-3},{"$f":"'Model inputs'!AE52","v":9.4376000000000008E-4},{"$f":"'Model inputs'!AF52","v":0},{"$f":"'Model inputs'!AG52","v":5.1289610000000006E-2},{"$f":"'Model inputs'!AH52","v":0.20082489000000001},{"$f":"'Model inputs'!AI52","v":0.17556474},{"$f":"'Model inputs'!AJ52","v":2.2134889999999997E-2},{"$f":"'Model inputs'!AK52","v":4.9284069999999999E-2},{"$f":"'Model inputs'!AL52","v":7.0528380000000002E-2},{"$f":"'Model inputs'!AM52","v":1.7977360000000001E-2},{"$f":"'Model inputs'!AN52","v":5.7618789999999996E-2},{"$f":"'Model inputs'!AO52","v":7.2682500000000004E-3},{"$f":"'Model inputs'!AP52","v":5.7294850000000001E-2},{"$f":"'Model inputs'!AQ52","v":0.30337708999999996},{"$f":"'Model inputs'!AR52","v":0.33711321000000005},{"$f":"'Model inputs'!AS52","v":0.24756856999999999},{"$f":"'Model inputs'!AT52","v":0.46381264999999999},{"$f":"'Model inputs'!AU52","v":4.2751500000000001E-3},{"$f":"'Model inputs'!AV52","v":0}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!I53","v":0},{"$f":"'Model inputs'!J53","v":0},{"$f":"'Model inputs'!K53","v":0},{"$f":"'Model inputs'!L53","v":0},{"$f":"'Model inputs'!M53","v":0},{"$f":"'Model inputs'!N53","v":0},{"$f":"'Model inputs'!O53","v":0},{"$f":"'Model inputs'!P53","v":0},{"$f":"'Model inputs'!Q53","v":0},{"$f":"'Model inputs'!R53","v":0},{"$f":"'Model inputs'!S53","v":0},{"$f":"'Model inputs'!T53","v":0},{"$f":"'Model inputs'!U53","v":3.9472500000000002E-3},{"$f":"'Model inputs'!V53","v":3.9472500000000002E-3},{"$f":"'Model inputs'!W53","v":3.9472500000000002E-3},{"$f":"'Model inputs'!X53","v":3.9472500000000002E-3},{"$f":"'Model inputs'!Y53","v":0},{"$f":"'Model inputs'!Z53","v":0},{"$f":"'Model inputs'!AA53","v":0},{"$f":"'Model inputs'!AB53","v":0},{"$f":"'Model inputs'!AC53","v":2.9700000000000001E-4},{"$f":"'Model inputs'!AD53","v":0},{"$f":"'Model inputs'!AE53","v":0},{"$f":"'Model inputs'!AF53","v":0},{"$f":"'Model inputs'!AG53","v":0},{"$f":"'Model inputs'!AH53","v":0},{"$f":"'Model inputs'!AI53","v":8.2500000000000004E-3},{"$f":"'Model inputs'!AJ53","v":0},{"$f":"'Model inputs'!AK53","v":0},{"$f":"'Model inputs'!AL53","v":0},{"$f":"'Model inputs'!AM53","v":0},{"$f":"'Model inputs'!AN53","v":0},{"$f":"'Model inputs'!AO53","v":0},{"$f":"'Model inputs'!AP53","v":6.5685969999999996E-2},{"$f":"'Model inputs'!AQ53","v":1.8755E-3},{"$f":"'Model inputs'!AR53","v":4.616319E-2},{"$f":"'Model inputs'!AS53","v":0.10849443},{"$f":"'Model inputs'!AT53","v":0.73988261000000011},{"$f":"'Model inputs'!AU53","v":0.16139918},{"$f":"'Model inputs'!AV53","v":0.58868282000000005}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!I54","v":1.8229499999999998E-3},{"$f":"'Model inputs'!J54","v":1.8229499999999998E-3},{"$f":"'Model inputs'!K54","v":1.8229499999999998E-3},{"$f":"'Model inputs'!L54","v":1.8229499999999998E-3},{"$f":"'Model inputs'!M54","v":1.067045E-3},{"$f":"'Model inputs'!N54","v":1.067045E-3},{"$f":"'Model inputs'!O54","v":1.067045E-3},{"$f":"'Model inputs'!P54","v":1.067045E-3},{"$f":"'Model inputs'!Q54","v":5.5000000000000003E-4},{"$f":"'Model inputs'!R54","v":5.5000000000000003E-4},{"$f":"'Model inputs'!S54","v":5.5000000000000003E-4},{"$f":"'Model inputs'!T54","v":5.5000000000000003E-4},{"$f":"'Model inputs'!U54","v":0},{"$f":"'Model inputs'!V54","v":0},{"$f":"'Model inputs'!W54","v":0},{"$f":"'Model inputs'!X54","v":0},{"$f":"'Model inputs'!Y54","v":0},{"$f":"'Model inputs'!Z54","v":0},{"$f":"'Model inputs'!AA54","v":0},{"$f":"'Model inputs'!AB54","v":0},{"$f":"'Model inputs'!AC54","v":0},{"$f":"'Model inputs'!AD54","v":0},{"$f":"'Model inputs'!AE54","v":0},{"$f":"'Model inputs'!AF54","v":2.6190000000000002E-3},{"$f":"'Model inputs'!AG54","v":0},{"$f":"'Model inputs'!AH54","v":3.4837300000000009E-2},{"$f":"'Model inputs'!AI54","v":0},{"$f":"'Model inputs'!AJ54","v":0},{"$f":"'Model inputs'!AK54","v":0},{"$f":"'Model inputs'!AL54","v":0},{"$f":"'Model inputs'!AM54","v":1.046586E-2},{"$f":"'Model inputs'!AN54","v":1.6609999999999999E-3},{"$f":"'Model inputs'!AO54","v":0},{"$f":"'Model inputs'!AP54","v":6.127893999999999E-2},{"$f":"'Model inputs'!AQ54","v":1.224307E-2},{"$f":"'Model inputs'!AR54","v":7.1221339999999994E-2},{"$f":"'Model inputs'!AS54","v":0},{"$f":"'Model inputs'!AT54","v":0},{"$f":"'Model inputs'!AU54","v":0},{"$f":"'Model inputs'!AV54","v":1.881E-2}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!I55","v":0.13555803250000001},{"$f":"'Model inputs'!J55","v":0.13555803250000001},{"$f":"'Model inputs'!K55","v":0.13555803250000001},{"$f":"'Model inputs'!L55","v":0.13555803250000001},{"$f":"'Model inputs'!M55","v":5.4521582499999992E-2},{"$f":"'Model inputs'!N55","v":5.4521582499999992E-2},{"$f":"'Model inputs'!O55","v":5.4521582499999992E-2},{"$f":"'Model inputs'!P55","v":5.4521582499999992E-2},{"$f":"'Model inputs'!Q55","v":8.8175907500000011E-2},{"$f":"'Model inputs'!R55","v":8.8175907500000011E-2},{"$f":"'Model inputs'!S55","v":8.8175907500000011E-2},{"$f":"'Model inputs'!T55","v":8.8175907500000011E-2},{"$f":"'Model inputs'!U55","v":4.5699414999999979E-2},{"$f":"'Model inputs'!V55","v":4.5699414999999979E-2},{"$f":"'Model inputs'!W55","v":4.5699414999999979E-2},{"$f":"'Model inputs'!X55","v":4.5699414999999979E-2},{"$f":"'Model inputs'!Y55","v":0.39829844999999997},{"$f":"'Model inputs'!Z55","v":0.39829844999999997},{"$f":"'Model inputs'!AA55","v":0.39829844999999997},{"$f":"'Model inputs'!AB55","v":0.39829844999999997},{"$f":"'Model inputs'!AC55","v":8.1181790000000004E-2},{"$f":"'Model inputs'!AD55","v":0.1946215},{"$f":"'Model inputs'!AE55","v":7.6212630000000003E-2},{"$f":"'Model inputs'!AF55","v":8.8034650000000006E-2},{"$f":"'Model inputs'!AG55","v":0.15023144999999999},{"$f":"'Model inputs'!AH55","v":8.4552099999999991E-2},{"$f":"'Model inputs'!AI55","v":5.6156489999999996E-2},{"$f":"'Model inputs'!AJ55","v":5.2140010000000001E-2},{"$f":"'Model inputs'!AK55","v":8.4700090000000006E-2},{"$f":"'Model inputs'!AL55","v":0.17527503},{"$f":"'Model inputs'!AM55","v":0.2000654},{"$f":"'Model inputs'!AN55","v":5.9973899999999991E-3},{"$f":"'Model inputs'!AO55","v":3.9133560000000005E-2},{"$f":"'Model inputs'!AP55","v":0.13693153},{"$f":"'Model inputs'!AQ55","v":5.6260879999999999E-2},{"$f":"'Model inputs'!AR55","v":1.6923119999999996E-2},{"$f":"'Model inputs'!AS55","v":0.25993213999999998},{"$f":"'Model inputs'!AT55","v":0.1239055},{"$f":"'Model inputs'!AU55","v":9.556458000000001E-2},{"$f":"'Model inputs'!AV55","v":0.12330345}]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I22:I30)","v":0.91103296499999997},{"$f":"SUM(J22:J30)","v":0.91103296499999997},0.91103296499999997,0.91103296499999997,2.0978484500000003,2.0978484500000003,2.0978484500000003,2.0978484500000003,0.27984451000000005,0.27984451000000005,0.27984451000000005,0.27984451000000005,2.5346856175000001,2.5346856175000001,2.5346856175000001,2.5346856175000001,1.5348565900000002,1.5348565900000002,1.5348565900000002,1.5348565900000002,0.64429108999999996,0.56687528000000009,0.14381492000000001,0.14566614,0.25426494999999999,0.78049953000000005,0.69419741000000001,0.40492871000000008,0.62352408999999998,0.79949822000000015,0.28700983000000002,8.5519339999999999E-2,4.6401810000000002E-2,0.55677196999999989,0.42474631999999996,0.66417979000000005,0.92855682000000006,1.33801898,0.27174921000000002,0.73151163000000008]
[]
[null,"Tax depreciation"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,I$69:I$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,J$69:J$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,K$69:K$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,L$69:L$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,M$69:M$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,N$69:N$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,O$69:O$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,P$69:P$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,Q$69:Q$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,R$69:R$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,S$69:S$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,T$69:T$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,U$69:U$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,V$69:V$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,W$69:W$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,X$69:X$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,Y$69:Y$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,Z$69:Z$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AA$69:AA$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AB$69:AB$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AC$69:AC$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AD$69:AD$507)","v":3.7640604999999994E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AE$69:AE$507)","v":3.7672462499999996E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AF$69:AF$507)","v":3.7688252499999994E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AG$69:AG$507)","v":3.7688252499999994E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AH$69:AH$507)","v":3.7688252499999994E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AI$69:AI$507)","v":3.7688252499999994E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AJ$69:AJ$507)","v":3.7688252499999994E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AK$69:AK$507)","v":3.7688252499999994E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AL$69:AL$507)","v":3.7688252499999994E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AM$69:AM$507)","v":7.3464972500000003E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AN$69:AN$507)","v":7.3464972500000003E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AO$69:AO$507)","v":7.3464972500000003E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AP$69:AP$507)","v":7.3464972500000003E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AQ$69:AQ$507)","v":7.3908858750000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AR$69:AR$507)","v":7.5161610000000004E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AS$69:AS$507)","v":8.2757693750000003E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AT$69:AT$507)","v":8.2938308749999998E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AU$69:AU$507)","v":8.3116196250000007E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AV$69:AV$507)","v":8.4186553750000004E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AW$69:AW$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AX$69:AX$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AY$69:AY$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,AZ$69:AZ$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BA$69:BA$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BB$69:BB$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BC$69:BC$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BD$69:BD$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BE$69:BE$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BF$69:BF$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BG$69:BG$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BH$69:BH$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BI$69:BI$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BJ$69:BJ$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BK$69:BK$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BL$69:BL$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BM$69:BM$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BN$69:BN$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BO$69:BO$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BP$69:BP$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BQ$69:BQ$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BR$69:BR$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BS$69:BS$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BT$69:BT$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BU$69:BU$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BV$69:BV$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BW$69:BW$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BX$69:BX$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BY$69:BY$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,BZ$69:BZ$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CA$69:CA$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CB$69:CB$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CC$69:CC$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CD$69:CD$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CE$69:CE$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CF$69:CF$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CG$69:CG$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CH$69:CH$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CI$69:CI$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CJ$69:CJ$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CK$69:CK$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CL$69:CL$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CM$69:CM$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CN$69:CN$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CO$69:CO$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CP$69:CP$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CQ$69:CQ$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CR$69:CR$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CS$69:CS$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CT$69:CT$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CU$69:CU$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CV$69:CV$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CW$69:CW$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CX$69:CX$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CY$69:CY$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,CZ$69:CZ$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DA$69:DA$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DB$69:DB$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DC$69:DC$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DD$69:DD$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DE$69:DE$507)","v":8.427597375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DF$69:DF$507)","v":4.6635368749999998E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DG$69:DG$507)","v":4.6603511250000009E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DH$69:DH$507)","v":4.6587721250000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DI$69:DI$507)","v":4.6587721250000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DJ$69:DJ$507)","v":4.6587721250000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DK$69:DK$507)","v":4.6587721250000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DL$69:DL$507)","v":4.6587721250000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DM$69:DM$507)","v":4.6587721250000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DN$69:DN$507)","v":4.6587721250000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DO$69:DO$507)","v":1.0811001250000552E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DP$69:DP$507)","v":1.0811001250000552E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DQ$69:DQ$507)","v":1.0811001250000552E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DR$69:DR$507)","v":1.0811001250000552E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DS$69:DS$507)","v":1.0367115000000601E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DT$69:DT$507)","v":9.1143637500006199E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DU$69:DU$507)","v":1.5182800000015936E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DV$69:DV$507)","v":1.3376650000006222E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DW$69:DW$507)","v":1.1597775000006394E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DX$69:DX$507)","v":8.9419999995730413E-6},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DY$69:DY$507)","v":-4.3498191160118438E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,DZ$69:DZ$507)","v":-4.408366033326061E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,EA$69:EA$507)","v":-4.408366033326061E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$9,EB$69:EB$507)","v":-4.9634775456386393E-16}]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,I$69:I$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,J$69:J$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,K$69:K$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,L$69:L$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,M$69:M$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,N$69:N$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,O$69:O$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,P$69:P$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,Q$69:Q$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,R$69:R$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,S$69:S$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,T$69:T$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,U$69:U$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,V$69:V$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,W$69:W$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,X$69:X$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,Y$69:Y$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,Z$69:Z$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AA$69:AA$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AB$69:AB$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AC$69:AC$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AD$69:AD$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AE$69:AE$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AF$69:AF$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AG$69:AG$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AH$69:AH$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AI$69:AI$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AJ$69:AJ$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AK$69:AK$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AL$69:AL$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AM$69:AM$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AN$69:AN$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AO$69:AO$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AP$69:AP$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AQ$69:AQ$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AR$69:AR$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AS$69:AS$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AT$69:AT$507)","v":3.3893112499999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AU$69:AU$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AV$69:AV$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AW$69:AW$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AX$69:AX$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AY$69:AY$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,AZ$69:AZ$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BA$69:BA$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BB$69:BB$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BC$69:BC$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BD$69:BD$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BE$69:BE$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BF$69:BF$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BG$69:BG$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BH$69:BH$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BI$69:BI$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BJ$69:BJ$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BK$69:BK$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BL$69:BL$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BM$69:BM$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BN$69:BN$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BO$69:BO$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BP$69:BP$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BQ$69:BQ$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BR$69:BR$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BS$69:BS$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BT$69:BT$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BU$69:BU$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BV$69:BV$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BW$69:BW$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BX$69:BX$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BY$69:BY$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,BZ$69:BZ$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CA$69:CA$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CB$69:CB$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CC$69:CC$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CD$69:CD$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CE$69:CE$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CF$69:CF$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CG$69:CG$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CH$69:CH$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CI$69:CI$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CJ$69:CJ$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CK$69:CK$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CL$69:CL$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CM$69:CM$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CN$69:CN$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CO$69:CO$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CP$69:CP$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CQ$69:CQ$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CR$69:CR$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CS$69:CS$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CT$69:CT$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CU$69:CU$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CV$69:CV$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CW$69:CW$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CX$69:CX$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CY$69:CY$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,CZ$69:CZ$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DA$69:DA$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DB$69:DB$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DC$69:DC$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DD$69:DD$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DE$69:DE$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DF$69:DF$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DG$69:DG$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DH$69:DH$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DI$69:DI$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DJ$69:DJ$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DK$69:DK$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DL$69:DL$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DM$69:DM$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DN$69:DN$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DO$69:DO$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DP$69:DP$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DQ$69:DQ$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DR$69:DR$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DS$69:DS$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DT$69:DT$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DU$69:DU$507)","v":3.5324262499999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DV$69:DV$507)","v":1.4311499999968778E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DW$69:DW$507)","v":-3.1658703436576729E-17},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DX$69:DX$507)","v":-3.1658703436576729E-17},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DY$69:DY$507)","v":-3.1658703436576729E-17},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,DZ$69:DZ$507)","v":-3.1658703436576729E-17},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,EA$69:EA$507)","v":-3.1658703436576729E-17},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$10,EB$69:EB$507)","v":-3.1658703436576729E-17}]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,I$69:I$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,J$69:J$507)","v":9.0825975937500001E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,K$69:K$507)","v":1.81651951875E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,L$69:L$507)","v":2.7247792781250002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,M$69:M$507)","v":3.6330390375E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,N$69:N$507)","v":6.1538867156249996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,O$69:O$507)","v":8.6747343937499999E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,P$69:P$507)","v":0.11195582071875},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,Q$69:Q$507)","v":0.1371642975},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,R$69:R$507)","v":0.13919383834375001},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,S$69:S$507)","v":0.14122337918750003},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,T$69:T$507)","v":0.14325292003125004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,U$69:U$507)","v":0.14528246087500005},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,V$69:V$507)","v":0.17591139578125004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,W$69:W$507)","v":0.20654033068750002},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,X$69:X$507)","v":0.23716926559375001},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,Y$69:Y$507)","v":0.26779820050000003},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,Z$69:Z$507)","v":0.28052593718750002},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AA$69:AA$507)","v":0.29325367387500001},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AB$69:AB$507)","v":0.3059814105625},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AC$69:AC$507)","v":0.31870914724999999},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AD$69:AD$507)","v":0.32166771962500001},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AE$69:AE$507)","v":0.32624827975000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AF$69:AF$507)","v":0.32707993237500005},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AG$69:AG$507)","v":0.32754816762500005},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AH$69:AH$507)","v":0.32803644837500007},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AI$69:AI$507)","v":0.33225819562500009},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AJ$69:AJ$507)","v":0.33645600187500008},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AK$69:AK$507)","v":0.33901715625000006},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AL$69:AL$507)","v":0.34018549037500007},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AM$69:AM$507)","v":0.34247236812500009},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AN$69:AN$507)","v":0.34320202487500007},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AO$69:AO$507)","v":0.34345505187500008},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AP$69:AP$507)","v":0.34345505187500008},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AQ$69:AQ$507)","v":0.34635542175000006},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AR$69:AR$507)","v":0.34686751887500006},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AS$69:AS$507)","v":0.34847715787500005},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AT$69:AT$507)","v":0.35202718625000007},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AU$69:AU$507)","v":0.35212531375000006},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AV$69:AV$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AW$69:AW$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AX$69:AX$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AY$69:AY$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,AZ$69:AZ$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BA$69:BA$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BB$69:BB$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BC$69:BC$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BD$69:BD$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BE$69:BE$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BF$69:BF$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BG$69:BG$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BH$69:BH$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BI$69:BI$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BJ$69:BJ$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BK$69:BK$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BL$69:BL$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BM$69:BM$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BN$69:BN$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BO$69:BO$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BP$69:BP$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BQ$69:BQ$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BR$69:BR$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BS$69:BS$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BT$69:BT$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BU$69:BU$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BV$69:BV$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BW$69:BW$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BX$69:BX$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BY$69:BY$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,BZ$69:BZ$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CA$69:CA$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CB$69:CB$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CC$69:CC$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CD$69:CD$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CE$69:CE$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CF$69:CF$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CG$69:CG$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CH$69:CH$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CI$69:CI$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CJ$69:CJ$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CK$69:CK$507)","v":0.35214965675000004},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CL$69:CL$507)","v":0.34306705915625046},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CM$69:CM$507)","v":0.33398446156250089},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CN$69:CN$507)","v":0.32490186396875043},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CO$69:CO$507)","v":0.31581926637499996},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CP$69:CP$507)","v":0.29061078959375086},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CQ$69:CQ$507)","v":0.26540231281250165},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CR$69:CR$507)","v":0.24019383603125347},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CS$69:CS$507)","v":0.21498535924999992},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CT$69:CT$507)","v":0.21295581840624458},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CU$69:CU$507)","v":0.21092627756248924},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CV$69:CV$507)","v":0.20889673671873391},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CW$69:CW$507)","v":0.20686719587498384},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CX$69:CX$507)","v":0.17623826096873432},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CY$69:CY$507)","v":0.14560932606248481},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,CZ$69:CZ$507)","v":0.11498039115623525},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DA$69:DA$507)","v":8.435145624998569E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DB$69:DB$507)","v":7.1623719562484339E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DC$69:DC$507)","v":5.8895982874983016E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DD$69:DD$507)","v":4.6168246187481693E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DE$69:DE$507)","v":3.3440509499980349E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DF$69:DF$507)","v":3.0481937124980572E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DG$69:DG$507)","v":2.5901376999980293E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DH$69:DH$507)","v":2.5069724374980371E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DI$69:DI$507)","v":2.4601489124979632E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DJ$69:DJ$507)","v":2.4113208374974288E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DK$69:DK$507)","v":1.989146112496885E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DL$69:DL$507)","v":1.5693654874963908E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DM$69:DM$507)","v":1.3132500499958042E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DN$69:DN$507)","v":1.1964166374957444E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DO$69:DO$507)","v":9.6772886249573749E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DP$69:DP$507)","v":8.9476318749574218E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DQ$69:DQ$507)","v":8.6946048749574449E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DR$69:DR$507)","v":8.6946048749574449E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DS$69:DS$507)","v":5.7942349999572243E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DT$69:DT$507)","v":5.2821378749571789E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DU$69:DU$507)","v":3.6724988749566667E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DV$69:DV$507)","v":1.2247049995720786E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DW$69:DW$507)","v":2.434299995721825E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DX$69:DX$507)","v":-4.2793242907568363E-14},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DY$69:DY$507)","v":-4.2793242907568363E-14},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,DZ$69:DZ$507)","v":-4.2793242907568363E-14},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,EA$69:EA$507)","v":-4.2793242907568363E-14},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$11,EB$69:EB$507)","v":-4.337610999549657E-14}]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,I$69:I$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,J$69:J$507)","v":5.007382499999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,K$69:K$507)","v":1.0014764999999998E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,L$69:L$507)","v":1.5022147499999996E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,M$69:M$507)","v":2.0029529999999996E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,N$69:N$507)","v":2.3065291562499998E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,O$69:O$507)","v":2.6101053124999996E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,P$69:P$507)","v":2.9136814687499993E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,Q$69:Q$507)","v":3.2172576249999991E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,R$69:R$507)","v":3.4020167187499991E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,S$69:S$507)","v":3.5867758124999991E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,T$69:T$507)","v":3.7715349062499991E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,U$69:U$507)","v":3.9562939999999991E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,V$69:V$507)","v":4.1735107812499988E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,W$69:W$507)","v":4.3907275624999985E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,X$69:X$507)","v":4.6079443437499982E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,Y$69:Y$507)","v":4.8251611249999979E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,Z$69:Z$507)","v":4.9307204999999975E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AA$69:AA$507)","v":5.0362798749999972E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AB$69:AB$507)","v":5.1418392499999969E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AC$69:AC$507)","v":5.2473986249999965E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AD$69:AD$507)","v":5.2473986249999965E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AE$69:AE$507)","v":5.2473986249999965E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AF$69:AF$507)","v":5.2473986249999965E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AG$69:AG$507)","v":5.4668194999999966E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AH$69:AH$507)","v":5.6378373749999969E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AI$69:AI$507)","v":7.1696556249999967E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AJ$69:AJ$507)","v":8.6496766249999964E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AK$69:AK$507)","v":1.0221694874999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AL$69:AL$507)","v":1.5172609874999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AM$69:AM$507)","v":1.6229245249999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AN$69:AN$507)","v":1.6230853624999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AO$69:AO$507)","v":1.6230853624999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AP$69:AP$507)","v":1.6230853624999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AQ$69:AQ$507)","v":1.6230853624999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AR$69:AR$507)","v":1.6230853624999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AS$69:AS$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AT$69:AT$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AU$69:AU$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AV$69:AV$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AW$69:AW$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AX$69:AX$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AY$69:AY$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,AZ$69:AZ$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BA$69:BA$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BB$69:BB$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BC$69:BC$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BD$69:BD$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BE$69:BE$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BF$69:BF$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BG$69:BG$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BH$69:BH$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BI$69:BI$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BJ$69:BJ$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BK$69:BK$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BL$69:BL$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BM$69:BM$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BN$69:BN$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BO$69:BO$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BP$69:BP$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BQ$69:BQ$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BR$69:BR$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BS$69:BS$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BT$69:BT$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BU$69:BU$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BV$69:BV$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BW$69:BW$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BX$69:BX$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BY$69:BY$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,BZ$69:BZ$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CA$69:CA$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CB$69:CB$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CC$69:CC$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CD$69:CD$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CE$69:CE$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CF$69:CF$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CG$69:CG$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CH$69:CH$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CI$69:CI$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CJ$69:CJ$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CK$69:CK$507)","v":1.6271092874999997E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CL$69:CL$507)","v":1.5770354624999969E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CM$69:CM$507)","v":1.5269616374999944E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CN$69:CN$507)","v":1.4768878124999916E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CO$69:CO$507)","v":1.4268139874999891E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CP$69:CP$507)","v":1.3964563718749906E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CQ$69:CQ$507)","v":1.3660987562499925E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CR$69:CR$507)","v":1.335741140624994E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CS$69:CS$507)","v":1.3053835249999906E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CT$69:CT$507)","v":1.2869076156249829E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CU$69:CU$507)","v":1.2684317062499752E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CV$69:CV$507)","v":1.2499557968749679E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CW$69:CW$507)","v":1.2314798874999654E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CX$69:CX$507)","v":1.2097582093749656E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CY$69:CY$507)","v":1.1880365312499658E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,CZ$69:CZ$507)","v":1.1663148531249664E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DA$69:DA$507)","v":1.1445931749999666E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DB$69:DB$507)","v":1.1340372374999678E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DC$69:DC$507)","v":1.1234812999999681E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DD$69:DD$507)","v":1.1129253624999679E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DE$69:DE$507)","v":1.1023694249999678E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DF$69:DF$507)","v":1.1023694249999667E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DG$69:DG$507)","v":1.1023694249999667E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DH$69:DH$507)","v":1.1023694249999667E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DI$69:DI$507)","v":1.080427337499968E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DJ$69:DJ$507)","v":1.0633255499999668E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DK$69:DK$507)","v":9.1014372499998216E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DL$69:DL$507)","v":7.621416249999932E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DM$69:DM$507)","v":6.0493979999997408E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DN$69:DN$507)","v":1.0984829999995263E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DO$69:DO$507)","v":4.1847624999026817E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DP$69:DP$507)","v":4.0239249998974937E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DQ$69:DQ$507)","v":4.0239249998419825E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DR$69:DR$507)","v":4.0239249998419825E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DS$69:DS$507)","v":4.0239249998419825E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DT$69:DT$507)","v":4.0239249998419175E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DU$69:DU$507)","v":-1.5773515306405361E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DV$69:DV$507)","v":-1.5773515306405361E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DW$69:DW$507)","v":-1.5842904245444434E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DX$69:DX$507)","v":-1.5842904245444434E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DY$69:DY$507)","v":-1.5842904245444434E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,DZ$69:DZ$507)","v":-1.5842904245444434E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,EA$69:EA$507)","v":-1.5842904245444434E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$12,EB$69:EB$507)","v":-1.5842904245444434E-15}]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,I$69:I$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,J$69:J$507)","v":1.7462787499999998E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,K$69:K$507)","v":3.4925574999999996E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,L$69:L$507)","v":5.2388362499999994E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,M$69:M$507)","v":6.9851149999999992E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,N$69:N$507)","v":7.3090118749999996E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,O$69:O$507)","v":7.6329087499999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,P$69:P$507)","v":7.9568056250000003E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,Q$69:Q$507)","v":8.2807025000000006E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,R$69:R$507)","v":1.1774354375000001E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,S$69:S$507)","v":1.5268006250000001E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,T$69:T$507)","v":1.8761658125000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,U$69:U$507)","v":2.2255310000000002E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,V$69:V$507)","v":2.6592014375000001E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,W$69:W$507)","v":3.092871875E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,X$69:X$507)","v":3.5265423125E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,Y$69:Y$507)","v":3.9602127499999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,Z$69:Z$507)","v":6.7075741249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AA$69:AA$507)","v":9.4549355000000009E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AB$69:AB$507)","v":1.2202296875000001E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AC$69:AC$507)","v":1.4949658250000001E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AD$69:AD$507)","v":1.55747E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AE$69:AE$507)","v":1.5713552750000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AF$69:AF$507)","v":1.573714675E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AG$69:AG$507)","v":1.573714675E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AH$69:AH$507)","v":1.7019387E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AI$69:AI$507)","v":2.2040009249999999E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AJ$69:AJ$507)","v":2.642912775E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AK$69:AK$507)","v":2.69825E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AL$69:AL$507)","v":2.8214601749999998E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AM$69:AM$507)","v":2.997781125E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AN$69:AN$507)","v":3.0427245249999998E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AO$69:AO$507)","v":3.1867714999999998E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AP$69:AP$507)","v":3.2049421249999994E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AQ$69:AQ$507)","v":3.3481792499999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AR$69:AR$507)","v":4.1066219749999994E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AS$69:AS$507)","v":4.9494049999999998E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AT$69:AT$507)","v":5.5683264249999996E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AU$69:AU$507)","v":6.727858049999999E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AV$69:AV$507)","v":6.7385459249999988E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AW$69:AW$507)","v":6.7385459249999988E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AX$69:AX$507)","v":6.7210831374999988E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AY$69:AY$507)","v":6.7036203499999988E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,AZ$69:AZ$507)","v":6.6861575624999989E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BA$69:BA$507)","v":6.6686947749999989E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BB$69:BB$507)","v":6.665455806249998E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BC$69:BC$507)","v":6.6622168374999971E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BD$69:BD$507)","v":6.6589778687499962E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BE$69:BE$507)","v":6.6557388999999967E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BF$69:BF$507)","v":6.6208023812499961E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BG$69:BG$507)","v":6.5858658624999955E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BH$69:BH$507)","v":6.5509293437499949E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BI$69:BI$507)","v":6.5159928249999929E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BJ$69:BJ$507)","v":6.4726257812499938E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BK$69:BK$507)","v":6.4292587374999932E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BL$69:BL$507)","v":6.3858916937499927E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BM$69:BM$507)","v":6.3425246499999907E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BN$69:BN$507)","v":6.0677885124999796E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BO$69:BO$507)","v":5.7930523749999692E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BP$69:BP$507)","v":5.5183162374999574E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BQ$69:BQ$507)","v":5.2435800999999456E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BR$69:BR$507)","v":5.181075924999947E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BS$69:BS$507)","v":5.1671906499999469E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BT$69:BT$507)","v":5.1648312499999467E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BU$69:BU$507)","v":5.1648312499999467E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BV$69:BV$507)","v":5.0366072249999512E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BW$69:BW$507)","v":4.5345449999999572E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BX$69:BX$507)","v":4.0956331499999429E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BY$69:BY$507)","v":4.0402959249999433E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,BZ$69:BZ$507)","v":3.9170857499999455E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CA$69:CA$507)","v":3.7407647999999412E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CB$69:CB$507)","v":3.6958213999998858E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CC$69:CC$507)","v":3.551774424999881E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CD$69:CD$507)","v":3.5336037999998807E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CE$69:CE$507)","v":3.3903666749998763E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CF$69:CF$507)","v":2.6319239499998603E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CG$69:CG$507)","v":1.7891409249998769E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CH$69:CH$507)","v":1.1702194999998878E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CI$69:CI$507)","v":1.0687874999921157E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CJ$69:CJ$507)","v":-1.4536982728685643E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CK$69:CK$507)","v":-2.1198320876436583E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CL$69:CL$507)","v":-2.1198320876436583E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CM$69:CM$507)","v":-2.6749435999562365E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CN$69:CN$507)","v":-2.6749435999562365E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CO$69:CO$507)","v":-2.7304547511874944E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CP$69:CP$507)","v":-2.7356589216154248E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CQ$69:CQ$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CR$69:CR$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CS$69:CS$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CT$69:CT$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CU$69:CU$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CV$69:CV$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CW$69:CW$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CX$69:CX$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CY$69:CY$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,CZ$69:CZ$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DA$69:DA$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DB$69:DB$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DC$69:DC$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DD$69:DD$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DE$69:DE$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DF$69:DF$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DG$69:DG$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DH$69:DH$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DI$69:DI$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DJ$69:DJ$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DK$69:DK$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DL$69:DL$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DM$69:DM$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DN$69:DN$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DO$69:DO$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DP$69:DP$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DQ$69:DQ$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DR$69:DR$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DS$69:DS$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DT$69:DT$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DU$69:DU$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DV$69:DV$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DW$69:DW$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DX$69:DX$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DY$69:DY$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,DZ$69:DZ$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,EA$69:EA$507)","v":-2.787700625894729E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$13,EB$69:EB$507)","v":-2.787700625894729E-15}]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,I$69:I$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,J$69:J$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,K$69:K$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,L$69:L$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,M$69:M$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,N$69:N$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,O$69:O$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,P$69:P$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,Q$69:Q$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,R$69:R$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,S$69:S$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,T$69:T$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,U$69:U$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,V$69:V$507)","v":9.8681250000000003E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,W$69:W$507)","v":1.9736250000000001E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,X$69:X$507)","v":2.9604375E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,Y$69:Y$507)","v":3.9472500000000001E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,Z$69:Z$507)","v":3.9472500000000001E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AA$69:AA$507)","v":3.9472500000000001E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AB$69:AB$507)","v":3.9472500000000001E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AC$69:AC$507)","v":3.9472500000000001E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AD$69:AD$507)","v":4.0214999999999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AE$69:AE$507)","v":4.0214999999999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AF$69:AF$507)","v":4.0214999999999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AG$69:AG$507)","v":4.0214999999999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AH$69:AH$507)","v":4.0214999999999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AI$69:AI$507)","v":4.0214999999999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AJ$69:AJ$507)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AK$69:AK$507)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AL$69:AL$507)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AM$69:AM$507)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AN$69:AN$507)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AO$69:AO$507)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AP$69:AP$507)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AQ$69:AQ$507)","v":2.25054925E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AR$69:AR$507)","v":2.29743675E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AS$69:AS$507)","v":3.4515164999999997E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AT$69:AT$507)","v":6.1638772499999998E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AU$69:AU$507)","v":2.4660942500000005E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AV$69:AV$507)","v":2.8695922000000006E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AW$69:AW$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AX$69:AX$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AY$69:AY$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,AZ$69:AZ$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BA$69:BA$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BB$69:BB$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BC$69:BC$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BD$69:BD$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BE$69:BE$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BF$69:BF$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BG$69:BG$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BH$69:BH$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BI$69:BI$507)","v":4.3412992500000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BJ$69:BJ$507)","v":4.3314311250000001E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BK$69:BK$507)","v":4.3215630000000005E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BL$69:BL$507)","v":4.3116948750000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BM$69:BM$507)","v":4.3018267499999999E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BN$69:BN$507)","v":4.3018267499999999E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BO$69:BO$507)","v":4.3018267499999999E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BP$69:BP$507)","v":4.3018267499999999E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BQ$69:BQ$507)","v":4.3018267499999999E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BR$69:BR$507)","v":4.30108425E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BS$69:BS$507)","v":4.30108425E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BT$69:BT$507)","v":4.30108425E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BU$69:BU$507)","v":4.30108425E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BV$69:BV$507)","v":4.30108425E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BW$69:BW$507)","v":4.3010842499999993E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BX$69:BX$507)","v":4.2804592500000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BY$69:BY$507)","v":4.2804592500000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,BZ$69:BZ$507)","v":4.2804592500000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CA$69:CA$507)","v":4.2804592500000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CB$69:CB$507)","v":4.2804592500000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CC$69:CC$507)","v":4.2804592500000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CD$69:CD$507)","v":4.2804592500000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CE$69:CE$507)","v":4.1162443249999958E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CF$69:CF$507)","v":4.1115555749999963E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CG$69:CG$507)","v":3.9961475999999954E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CH$69:CH$507)","v":3.7249115249999243E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CI$69:CI$507)","v":1.8752049999999857E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CJ$69:CJ$507)","v":1.4717070499999884E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CK$69:CK$507)","v":-1.1752751549742868E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CL$69:CL$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CM$69:CM$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CN$69:CN$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CO$69:CO$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CP$69:CP$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CQ$69:CQ$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CR$69:CR$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CS$69:CS$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CT$69:CT$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CU$69:CU$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CV$69:CV$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CW$69:CW$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CX$69:CX$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CY$69:CY$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,CZ$69:CZ$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DA$69:DA$507)","v":-1.227316859253591E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DB$69:DB$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DC$69:DC$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DD$69:DD$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DE$69:DE$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DF$69:DF$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DG$69:DG$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DH$69:DH$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DI$69:DI$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DJ$69:DJ$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DK$69:DK$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DL$69:DL$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DM$69:DM$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DN$69:DN$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DO$69:DO$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DP$69:DP$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DQ$69:DQ$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DR$69:DR$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DS$69:DS$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DT$69:DT$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DU$69:DU$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DV$69:DV$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DW$69:DW$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DX$69:DX$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DY$69:DY$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,DZ$69:DZ$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,EA$69:EA$507)","v":-6.2233204700667955E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$14,EB$69:EB$507)","v":-6.2233204700667955E-16}]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,I$69:I$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,J$69:J$507)","v":2.2786874999999999E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,K$69:K$507)","v":4.5573749999999997E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,L$69:L$507)","v":6.8360624999999999E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,M$69:M$507)","v":9.1147499999999994E-5},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,N$69:N$507)","v":1.0448556249999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,O$69:O$507)","v":1.1782362499999998E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,P$69:P$507)","v":1.3116168749999999E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,Q$69:Q$507)","v":1.4449974999999998E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,R$69:R$507)","v":1.5137474999999998E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,S$69:S$507)","v":1.5824974999999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,T$69:T$507)","v":1.6512474999999996E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,U$69:U$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,V$69:V$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,W$69:W$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,X$69:X$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,Y$69:Y$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,Z$69:Z$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AA$69:AA$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AB$69:AB$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AC$69:AC$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AD$69:AD$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AE$69:AE$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AF$69:AF$507)","v":1.7199974999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AG$69:AG$507)","v":2.0473724999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AH$69:AH$507)","v":2.0473724999999995E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AI$69:AI$507)","v":6.4020350000000006E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AJ$69:AJ$507)","v":6.4020350000000006E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AK$69:AK$507)","v":6.4020350000000006E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AL$69:AL$507)","v":6.4020350000000006E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AM$69:AM$507)","v":6.4020350000000006E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AN$69:AN$507)","v":7.7102675E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AO$69:AO$507)","v":7.9178924999999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AP$69:AP$507)","v":7.9178924999999997E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AQ$69:AQ$507)","v":1.5577759999999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AR$69:AR$507)","v":1.710814375E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AS$69:AS$507)","v":2.6010811249999998E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AT$69:AT$507)","v":2.6010811249999998E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AU$69:AU$507)","v":2.6010811249999998E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AV$69:AV$507)","v":2.6010811249999998E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AW$69:AW$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AX$69:AX$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AY$69:AY$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,AZ$69:AZ$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BA$69:BA$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BB$69:BB$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BC$69:BC$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BD$69:BD$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BE$69:BE$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BF$69:BF$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BG$69:BG$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BH$69:BH$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BI$69:BI$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BJ$69:BJ$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BK$69:BK$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BL$69:BL$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BM$69:BM$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BN$69:BN$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BO$69:BO$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BP$69:BP$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BQ$69:BQ$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BR$69:BR$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BS$69:BS$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BT$69:BT$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BU$69:BU$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BV$69:BV$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BW$69:BW$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BX$69:BX$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BY$69:BY$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,BZ$69:BZ$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CA$69:CA$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CB$69:CB$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CC$69:CC$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CD$69:CD$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CE$69:CE$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CF$69:CF$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CG$69:CG$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CH$69:CH$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CI$69:CI$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CJ$69:CJ$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CK$69:CK$507)","v":2.8362061249999999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CL$69:CL$507)","v":2.813419249999997E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CM$69:CM$507)","v":2.7906323749999937E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CN$69:CN$507)","v":2.7678454999999907E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CO$69:CO$507)","v":2.7450586249999878E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CP$69:CP$507)","v":2.731720562499988E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CQ$69:CQ$507)","v":2.7183824999999886E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CR$69:CR$507)","v":2.7050444374999891E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CS$69:CS$507)","v":2.6917063749999897E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CT$69:CT$507)","v":2.6848313749999898E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CU$69:CU$507)","v":2.6779563749999898E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CV$69:CV$507)","v":2.6710813749999899E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CW$69:CW$507)","v":2.66420637499999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CX$69:CX$507)","v":2.66420637499999E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CY$69:CY$507)","v":2.6642063749999895E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,CZ$69:CZ$507)","v":2.6642063749999887E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DA$69:DA$507)","v":2.6642063749999882E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DB$69:DB$507)","v":2.6642063749999826E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DC$69:DC$507)","v":2.6642063749999774E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DD$69:DD$507)","v":2.6642063749999722E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DE$69:DE$507)","v":2.664206374999967E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DF$69:DF$507)","v":2.664206374999967E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DG$69:DG$507)","v":2.664206374999967E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DH$69:DH$507)","v":2.664206374999967E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DI$69:DI$507)","v":2.631468874999968E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DJ$69:DJ$507)","v":2.631468874999968E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DK$69:DK$507)","v":2.1960026249999817E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DL$69:DL$507)","v":2.1960026249999817E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DM$69:DM$507)","v":2.1960026249999817E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DN$69:DN$507)","v":2.1960026249999401E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DO$69:DO$507)","v":2.1960026249999349E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DP$69:DP$507)","v":2.0651793749999242E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DQ$69:DQ$507)","v":2.0444168749999222E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DR$69:DR$507)","v":2.0444168749998212E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DS$69:DS$507)","v":1.2784301249999224E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DT$69:DT$507)","v":1.1253917499999396E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DU$69:DU$507)","v":2.3512499999998136E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DV$69:DV$507)","v":2.3512499999998136E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DW$69:DW$507)","v":2.3512499999984605E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DX$69:DX$507)","v":2.3512499999984605E-4},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DY$69:DY$507)","v":-1.1926223897340549E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,DZ$69:DZ$507)","v":-1.1926223897340549E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,EA$69:EA$507)","v":-1.8865117801247777E-16},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$15,EB$69:EB$507)","v":-1.8865117801247777E-16}]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,I$69:I$507)","v":0},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,J$69:J$507)","v":3.3889508125000004E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,K$69:K$507)","v":6.7779016250000008E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,L$69:L$507)","v":1.0166852437500002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,M$69:M$507)","v":1.3555803250000002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,N$69:N$507)","v":1.4918842812500001E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,O$69:O$507)","v":1.6281882375000001E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,P$69:P$507)","v":1.7644921937500002E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,Q$69:Q$507)","v":1.9007961500000004E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,R$69:R$507)","v":2.1212359187500005E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,S$69:S$507)","v":2.3416756875000007E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,T$69:T$507)","v":2.5621154562500009E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,U$69:U$507)","v":2.782555225000001E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,V$69:V$507)","v":2.8968037625000009E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,W$69:W$507)","v":3.0110523000000007E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,X$69:X$507)","v":3.1253008375000009E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,Y$69:Y$507)","v":3.2395493750000011E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,Z$69:Z$507)","v":4.2352955000000012E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AA$69:AA$507)","v":5.2310416250000012E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AB$69:AB$507)","v":6.2267877500000013E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AC$69:AC$507)","v":7.2225338750000007E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AD$69:AD$507)","v":7.4254883500000007E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AE$69:AE$507)","v":7.912042100000001E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AF$69:AF$507)","v":8.1025736750000008E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AG$69:AG$507)","v":8.322660300000001E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AH$69:AH$507)","v":8.6982389250000014E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AI$69:AI$507)","v":8.9096191750000012E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AJ$69:AJ$507)","v":9.0500104000000012E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AK$69:AK$507)","v":9.1803604250000018E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AL$69:AL$507)","v":9.3921106500000018E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AM$69:AM$507)","v":9.8302982250000018E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AN$69:AN$507)","v":0.10330461725000002},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AO$69:AO$507)","v":0.10345455200000002},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AP$69:AP$507)","v":0.10443289100000001},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AQ$69:AQ$507)","v":0.10785617925000002},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AR$69:AR$507)","v":0.10926270125000001},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AS$69:AS$507)","v":0.10968577925},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AT$69:AT$507)","v":0.11618408275},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AU$69:AU$507)","v":0.11928172025},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AV$69:AV$507)","v":0.12167083475},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AW$69:AW$507)","v":0.124753421},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AX$69:AX$507)","v":0.12136447018749996},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AY$69:AY$507)","v":0.11797551937499993},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,AZ$69:AZ$507)","v":0.11458656856249991},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BA$69:BA$507)","v":0.11119761774999988},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BB$69:BB$507)","v":0.10983457818749984},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BC$69:BC$507)","v":0.10847153862499979},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BD$69:BD$507)","v":0.10710849906249977},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BE$69:BE$507)","v":0.10574545949999972},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BF$69:BF$507)","v":0.10354106181249975},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BG$69:BG$507)","v":0.10133666412499975},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BH$69:BH$507)","v":9.9132266437499755E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BI$69:BI$507)","v":9.6927868749999743E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BJ$69:BJ$507)","v":9.5785383374999686E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BK$69:BK$507)","v":9.464289799999967E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BL$69:BL$507)","v":9.350041262499964E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BM$69:BM$507)","v":9.2357927249999625E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BN$69:BN$507)","v":8.2400465999999395E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BO$69:BO$507)","v":7.2443004749999179E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BP$69:BP$507)","v":6.2485543499998956E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BQ$69:BQ$507)","v":5.2528082249998741E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BR$69:BR$507)","v":5.0498537499998726E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BS$69:BS$507)","v":4.5632999999998848E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BT$69:BT$507)","v":4.3727684249998899E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BU$69:BU$507)","v":4.1526817999998807E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BV$69:BV$507)","v":3.7771031749998719E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BW$69:BW$507)","v":3.5657229249998763E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BX$69:BX$507)","v":3.4253316999998208E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BY$69:BY$507)","v":3.2949816749998147E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,BZ$69:BZ$507)","v":3.0832314499998147E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CA$69:CA$507)","v":2.6450438749998313E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CB$69:CB$507)","v":2.144880374999817E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CC$69:CC$507)","v":2.1298868999998173E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CD$69:CD$507)","v":2.0320529999998137E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CE$69:CE$507)","v":1.6897241749997405E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CF$69:CF$507)","v":1.5490719749997399E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CG$69:CG$507)","v":1.5067641749997392E-2},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CH$69:CH$507)","v":8.5693382499974456E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CI$69:CI$507)","v":5.4717007499974464E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CJ$69:CJ$507)","v":3.0825862499975158E-3},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CK$69:CK$507)","v":-2.6367796834847468E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CL$69:CL$507)","v":-2.6367796834847468E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CM$69:CM$507)","v":-2.6367796834847468E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CN$69:CN$507)","v":-2.6367796834847468E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CO$69:CO$507)","v":-2.6367796834847468E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CP$69:CP$507)","v":-2.6367796834847468E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CQ$69:CQ$507)","v":-2.6367796834847468E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CR$69:CR$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CS$69:CS$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CT$69:CT$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CU$69:CU$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CV$69:CV$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CW$69:CW$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CX$69:CX$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CY$69:CY$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,CZ$69:CZ$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DA$69:DA$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DB$69:DB$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DC$69:DC$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DD$69:DD$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DE$69:DE$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DF$69:DF$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DG$69:DG$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DH$69:DH$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DI$69:DI$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DJ$69:DJ$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DK$69:DK$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DL$69:DL$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DM$69:DM$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DN$69:DN$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DO$69:DO$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DP$69:DP$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DQ$69:DQ$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DR$69:DR$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DS$69:DS$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DT$69:DT$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DU$69:DU$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DV$69:DV$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DW$69:DW$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DX$69:DX$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DY$69:DY$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,DZ$69:DZ$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,EA$69:EA$507)","v":-3.1918911957973251E-15},{"$f":"SUMIF($B$69:$B$507,'Model inputs'!$B$16,EB$69:EB$507)","v":-3.1918911957973251E-15}]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I35:I42)","v":0},{"$f":"SUM(J35:J42)","v":1.3169701406250001E-2},2.6339402812500003E-2,3.9509104218750007E-2,5.2678805625000005E-2,7.9599625874999996E-2,0.106520446125,0.13344126637500001,0.16036208662500001,0.16513702443750003,0.16991196225000002,0.17468690006250004,0.17946183787500009,0.21198282662500006,0.24450381537500004,0.27702480412500002,0.309545792875,0.3350839115625,0.36062203024999995,0.3861601489375,0.41169826762499995,0.42108291200000003,0.43067104812500007,0.43343318950000004,0.43635444937500001,0.44205177450000005,0.45537523100000005,0.46705233900000009,0.4730423841250001,0.48251123725000011,0.49557750762500008,0.50189066500000012,0.50375485900000005,0.50491490425000007,0.51512345825000005,0.52495170562500004,0.53825644700000008,0.55756334650000006,0.59088359325000006,0.59754594475,{"$f":"SUM(AW35:AW42)","v":0.61558966850000008},0.61202608981250006,0.60846251112500005,0.60489893243750004,0.60133535375000002,0.59993992449999989,{"$f":"SUM(BC35:BC42)","v":0.59854449524999986},0.59714906599999984,0.59575363674999982,0.59319987387499984,0.59064611099999986,0.58809234812499978,0.5855385852499998,0.58386374818749975,0.58218891112499971,0.58051407406249966,{"$f":"SUM(BM35:BM42)","v":0.57883923699999962},0.56613441437499923,0.55342959174999895,0.54072476912499856,0.52801994649999828,0.52535793499999828,0.5203535447499984,0.51842463499999836,0.51622376874999831,0.51118574224999824,0.50405131749999843,0.49805203674999776,0.49619516424999766,0.49284556024999765,0.4867004749999978,0.48124940599999716,0.47965900149999707,0.478498956249997,0.47200114749999622,0.46296331074999603,0.4529583227499962,0.43755844424999563,0.40436842524999655,0.39783745249999602,0.38003779574999519,0.37043167303124558,0.36082555031249541,0.35121942759374492,0.34161330487499442,0.31608791387499524,0.29056252287499607,0.26503713187499733,0.23951174087499374,0.23729056593748835,0.23506939099998292,0.23284821606247752,0.23062704112497739,0.19978088943747788,0.16893473774997839,0.13808858606247881,0.10724243437497924,9.4409138312477381E-2,8.1575842249976063E-2,6.8742546187474746E-2,5.5909250124973386E-2,4.9186617249973599E-2,4.4602871374973319E-2,4.3769639749973395E-2,{"$f":"SUM(DI35:DI42)","v":4.304924612497267E-2},4.2389947499967315E-2,3.6200915749962051E-2,3.0523088499957225E-2,2.638991587495116E-2,2.027066674995031E-2,1.334948162494979E-2,1.2487393249949774E-2,1.221360374994924E-2,1.2213603749949139E-2,8.5028584999490252E-3,7.7124478749489968E-3,4.4126944999486268E-3,5.0567349994904093E-4,3.7544574994891034E-4,2.4406699994840799E-4,-5.1565360054822706E-14,-5.1571214746554128E-14,-5.16406036855932E-14,-5.2278981924752665E-14]
[]
[null,"Tax asset base (end of year)"]
[]
[null,{"$f":"'Model inputs'!B9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",{"$f":"I9+I22-I35","v":0},{"$f":"J9+J22-J35","v":0},{"$f":"K9+K22-K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,0.29761563949999997,0.29397471324999996,0.29020588799999997,0.28643706274999997,0.28266823749999997,0.27889941224999998,0.27513058699999998,0.27136176174999999,0.55380669650000003,0.54646019925,0.53911370199999997,0.53176720474999994,0.5279717974999999,0.53060292162499989,0.58385543062499989,0.57702458124999989,0.57015385037499988,0.57040509074999979,0.56270179537499987,0.55427419799999988,0.5458466006249999,0.53741900324999992,0.52899140587499993,0.52056380849999995,0.51213621112499996,0.50370861374999998,0.49528101637499999,0.48685341900000001,0.47842582162500003,0.46999822425000004,0.46157062687500006,0.45314302950000007,0.44471543212500009,0.4362878347500001,0.42786023737500012,0.41943264000000013,0.41100504262500015,0.40257744525000017,0.39414984787500018,0.3857222505000002,0.37729465312500021,0.36886705575000023,0.36043945837500024,0.35201186100000026,0.34358426362500027,{"$f":"BW9+BW22-BW35","v":0.33515666625000029},0.32672906887500031,0.31830147150000032,0.30987387412500034,0.30144627675000035,0.29301867937500037,0.28459108200000038,0.2761634846250004,0.26773588725000041,0.25930828987500043,0.25088069250000045,0.24245309512500043,0.23402549775000042,0.22559790037500041,0.2171703030000004,0.20874270562500039,0.20031510825000037,0.19188751087500036,0.18345991350000035,0.17503231612500034,0.16660471875000032,0.15817712137500031,0.1497495240000003,0.14132192662500029,0.13289432925000028,0.12446673187500028,0.11603913450000028,0.10761153712500028,9.9183939750000283E-2,9.0756342375000285E-2,8.2328745000000286E-2,7.3901147625000288E-2,6.547355025000029E-2,5.7045952875000291E-2,4.8618355500000293E-2,4.3954818625000294E-2,3.9294467500000291E-2,3.4635695375000289E-2,2.9976923250000287E-2,2.5318151125000285E-2,2.0659379000000283E-2,1.6000606875000281E-2,1.1341834750000281E-2,6.6830626250002807E-3,5.6019625000002255E-3,4.5208623750001703E-3,3.4397622500001151E-3,2.3586621250000599E-3,1.3219506249999998E-3,4.105142499999378E-4,2.5868624999977842E-4,1.249197499997162E-4,8.9419999996522524E-6,7.9211133095433151E-17,5.1419304469661753E-16,9.5502964802922363E-16,1.3958662513618297E-15,1.8922140059256937E-15]
[null,{"$f":"'Model inputs'!B10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",{"$f":"I10+I23-I36","v":0},{"$f":"J10+J23-J36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,2.7920478874999998E-2,2.7567236249999998E-2,2.7213993624999998E-2,2.6860750999999999E-2,2.6507508374999999E-2,2.6154265749999999E-2,2.5801023124999999E-2,2.5447780499999999E-2,2.5094537875E-2,2.474129525E-2,2.4388052625E-2,2.403481E-2,2.3681567375E-2,2.3328324750000001E-2,2.2975082125000001E-2,2.2621839500000001E-2,2.2268596875000001E-2,2.1915354250000001E-2,2.1562111625000002E-2,2.1208869000000002E-2,2.0855626375000002E-2,2.0502383750000002E-2,2.0149141125000002E-2,1.9795898500000002E-2,1.9442655875000003E-2,1.9089413250000003E-2,1.8736170625000003E-2,1.8382928000000003E-2,1.8029685375000003E-2,1.7676442750000004E-2,1.7323200125000004E-2,1.6969957500000004E-2,1.6616714875000004E-2,1.6263472250000004E-2,1.5910229625000005E-2,1.5556987000000005E-2,1.5203744375000005E-2,1.4850501750000005E-2,1.4497259125000005E-2,1.4144016500000006E-2,1.3790773875000006E-2,1.3437531250000006E-2,1.3084288625000006E-2,1.2731046000000006E-2,1.2377803375000006E-2,1.2024560750000007E-2,1.1671318125000007E-2,1.1318075500000007E-2,1.0964832875000007E-2,1.0611590250000007E-2,1.0258347625000008E-2,9.9051050000000078E-3,9.551862375000008E-3,9.1986197500000082E-3,8.8453771250000084E-3,8.4921345000000086E-3,8.1388918750000087E-3,7.7856492500000089E-3,7.4324066250000091E-3,7.0791640000000093E-3,6.7259213750000095E-3,6.3726787500000097E-3,6.0194361250000099E-3,5.6661935000000101E-3,5.3129508750000103E-3,4.9597082500000104E-3,4.6064656250000106E-3,4.2532230000000108E-3,3.899980375000011E-3,3.5467377500000112E-3,3.1934951250000114E-3,2.8402525000000116E-3,2.4870098750000118E-3,2.133767250000012E-3,1.7805246250000119E-3,1.4272820000000119E-3,1.0740393750000119E-3,7.2079675000001186E-4,3.6755412500001189E-4,1.4311500000011913E-5,4.313430580597799E-17,7.479300924255472E-17,1.0645171267913145E-16,1.3811041611570818E-16,1.6976911955228491E-16,2.0142782298886164E-16,2.3308652642543837E-16]
[null,{"$f":"'Model inputs'!B11","v":"Compressor stations"},null,null,null,null,null,"$m  ",0.72660780749999998,1.4441330174062499,{"$f":"K11+K24-K37","v":2.1525756297187497},2.8519356444374995,4.8322833965624996,6.78742267190625,8.7173534704687512,10.622075792250001,10.647274762250001,10.670444191406251,10.691584079718751,10.710694427187502,13.015726758812502,15.290130155531251,17.533904617343751,19.74705014425,20.497470878750001,21.235163876562499,21.960129137687499,22.672366662125,22.590343304874999,22.635120395249999,22.375404325499996,22.085783213124998,21.797297505499998,21.807000837124999,21.810567141500002,21.679003489625003,21.433453063375001,21.276217793000001,20.992117964875,20.669158099999997,20.325703048124996,20.214277586249995,19.908889934499996,19.690793535624994,19.626318647749994,19.282141661499992,18.931963787749989,18.579814130999988,18.227664474249988,17.875514817499987,17.523365160749986,17.171215503999985,16.819065847249984,16.466916190499983,16.114766533749982,15.762616876999981,15.410467220249981,15.05831756349998,14.706167906749979,14.354018249999978,14.001868593249977,13.649718936499976,13.297569279749975,12.945419622999975,12.593269966249974,12.241120309499973,11.888970652749972,11.536820995999971,11.18467133924997,10.832521682499969,10.480372025749968,10.128222368999968,9.7760727122499667,9.4239230554999658,9.0717733987499649,8.719623741999964,8.3674740852499632,8.0153244284999623,7.6631747717499623,7.3110251149999623,6.9588754582499623,6.6067258014999624,6.2545761447499624,5.9024264879999624,5.5502768312499624,5.1981271744999624,4.8459775177499624,4.4938278609999625,4.1416782042499625,3.7986111450937119,3.4646266835312112,3.1397248195624607,2.8239055531874606,2.5332947635937098,2.2678924507812082,2.0276986147499545,1.8127132554999545,1.59975743709371,1.3888311595312208,1.1799344228124868,0.97306722693750303,0.79682896596876873,0.65121963990628395,0.53623924875004869,0.451887792500063,0.38026407293757869,0.3213680900625957,0.27519984387511398,0.24175933437513364,0.21127739725015307,0.18537602025017277,0.16030629587519241,0.13570480675021276,0.11159159837523848,9.1700137250269625E-2,7.6006482375305717E-2,6.2873981875347679E-2,5.0909815500390233E-2,4.1232526875432857E-2,3.2284895000475433E-2,2.3590290125517988E-2,1.4895685250560543E-2,9.1014502506033199E-3,3.819312375646141E-3,1.4681350068947423E-4,2.4343000732266373E-5,7.7504812328243675E-13,8.1784136619000511E-13,8.6063460909757347E-13,9.0342785200514183E-13,9.462210949127102E-13,9.8959720490820677E-13]
[null,{"$f":"'Model inputs'!B12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",4.0059059999999994E-2,7.9617381749999994E-2,0.11867496524999999,0.15723181049999996,0.17951494999999995,0.20149451334374996,0.22317050053124995,0.24454291156249994,0.25610638143749992,0.26748509221874989,0.27867904390624987,0.28968823649999986,0.3031092849999999,0.3163131167187499,0.32929973165624993,0.34206912981249993,0.34568871868749995,0.34920274818749997,0.35261121831249997,0.35591412906249997,0.35066673043749996,0.34541933181249995,0.34017193318749994,0.35247820456249995,0.36069281506249995,0.47760043768749993,0.58883246206249984,0.70594424543749978,1.0917957505624998,1.1611539706874998,1.1450533954375,1.1288225418125,1.1125916881875,1.0963608345625,1.0801299809375,1.0671182673124999,1.0508471744374999,1.0345760815624998,1.0183049886874997,1.0020338958124997,0.98576280293749974,0.96949171006249979,0.95322061718749984,0.93694952431249989,0.92067843143749994,0.9044073385625,0.88813624568750005,0.8718651528125001,0.85559405993750015,0.8393229670625002,0.82305187418750025,0.80678078131250031,0.79050968843750036,0.77423859556250041,0.75796750268750046,0.74169640981250051,0.72542531693750056,0.70915422406250062,0.69288313118750067,0.67661203831250072,0.66034094543750077,0.64406985256250082,0.62779875968750087,0.61152766681250093,0.59525657393750098,0.57898548106250103,0.56271438818750108,0.54644329531250113,0.53017220243750118,0.51390110956250123,0.49763001668750123,0.48135892381250123,0.46508783093750122,0.44881673806250122,0.43254564518750122,0.41627455231250121,0.40000345943750121,0.3837323665625012,0.3674612736875012,0.3511901808125012,0.33491908793750119,0.31914873331250121,0.30387911693750125,0.28911023881250131,0.27484209893750144,0.26087753521875157,0.24721654765625165,0.23385913625000171,0.22080530100000181,0.20793622484375199,0.19525190778125223,0.18275234981250255,0.1704375509375029,0.15833996884375323,0.14645960353125356,0.1347964550000039,0.12335052325000423,0.11201015087500454,0.10077533787500487,8.9646084250005184E-2,7.862239000000551E-2,6.7598695750005849E-2,5.6575001500006182E-2,4.5551307250006515E-2,3.4747033875006834E-2,2.4113778375007167E-2,1.5012341125007345E-2,7.390924875007413E-3,1.3415268750076722E-3,2.4304387500814588E-4,2.0119625000911907E-4,1.6095700001014413E-4,1.2071775001172431E-4,8.0478500013304481E-5,4.0239250014884655E-5,1.6465480237939922E-14,1.8042831768580458E-14,1.9620183299220995E-14,2.1204473723765438E-14,2.2788764148309881E-14,2.4373054572854325E-14,2.5957344997398768E-14,2.7541635421943211E-14,2.9125925846487655E-14]
[null,{"$f":"'Model inputs'!B13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",6.9851149999999992E-3,1.3795602124999999E-2,2.0431461374999998E-2,2.6892692749999999E-2,2.7489768750000001E-2,2.8054455062500001E-2,2.8586751687500002E-2,2.9086658625000001E-2,4.2233195875000004E-2,5.5030367937500005E-2,6.74781748125E-2,7.9576616500000003E-2,9.4697903E-2,0.10938551906250001,0.12363946468749999,0.13745973987499999,0.24339398212499999,0.34658086300000002,0.44702038250000004,0.54471254062500007,0.554764552375,0.54474396237499989,0.52997416962499988,0.51423702287499984,0.54978948612499978,0.73359498912499976,0.88711971987499971,0.88282548212499978,0.90512705212499978,0.94744083037499971,0.93544037912499978,0.96263192387499985,0.93803245887499986,0.96327788762499988,1.2331731851249998,1.5292201753749999,1.7272946953749997,2.135424081125,2.0724206506249998,2.0050351913749997,1.9376497321249997,1.8704389007499997,1.8034026972499997,1.7365411216249997,1.6698541738749997,1.6031996158124997,1.5365774474374998,1.4699876687499998,1.4034302797499998,1.3372222559374998,1.2713635973124999,1.205854303875,1.1406943756250001,1.0759681178125002,1.0116755304375002,0.94781661350000035,0.88439136700000043,0.8237134818750006,0.76578295812500086,0.71059979575000132,0.65816399475000187,0.60635323550000242,0.554681329000003,0.50303301650000354,0.45138470400000408,0.40101863175000457,0.35567318175000501,0.31471685025000556,0.27431389100000614,0.23514303350000668,0.19773538550000727,0.16077717150000842,0.1252594272500096,8.9923389250010796E-2,5.6019722500012033E-2,2.970048300001343E-2,1.1809073750014661E-2,1.0687875001578334E-4,1.657177270842497E-14,1.8025470981293534E-14,2.0145303068937193E-14,2.2265135156580851E-14,2.4940078756537087E-14,2.7615022356493324E-14,3.0345477107680818E-14,3.3081136029296243E-14,3.5868836655190972E-14,3.8656537281085701E-14,4.144423790698043E-14,{"$f":"CT13+CT26-CT39","v":4.4231938532875159E-14},4.7019639158769888E-14,4.9807339784664617E-14,5.2595040410559346E-14,5.5382741036454075E-14,5.8170441662348804E-14,6.0958142288243533E-14,6.3745842914138262E-14,6.6533543540032991E-14,6.932124416592772E-14,7.2108944791822449E-14,7.4896645417717178E-14,7.7684346043611907E-14,8.0472046669506636E-14,8.3259747295401365E-14,8.6047447921296094E-14,8.8835148547190823E-14,9.1622849173085552E-14,9.4410549798980281E-14,9.719825042487501E-14,9.9985951050769739E-14,1.0277365167666447E-13,1.055613523025592E-13,1.0834905292845393E-13,1.1113675355434866E-13,1.1392445418024338E-13,1.1671215480613811E-13,1.1949985543203284E-13,1.2228755605792757E-13,1.250752566838223E-13,1.2786295730971703E-13,1.3065065793561176E-13,1.3343835856150649E-13,1.3622605918740122E-13,1.3901375981329595E-13]
[null,{"$f":"'Model inputs'!B14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,7.7958187500000008E-3,1.1545706250000003E-2,1.5196912500000001E-2,1.4802187500000001E-2,1.4407462500000001E-2,1.4012737500000001E-2,1.36180125E-2,1.35202875E-2,1.31181375E-2,1.27159875E-2,1.2313837499999999E-2,1.1911687499999999E-2,1.1509537499999998E-2,1.93573875E-2,1.8748987500000001E-2,1.8140587500000003E-2,1.7532187500000004E-2,1.6923787500000006E-2,1.6315387500000007E-2,1.5706987500000009E-2,8.0784557500000007E-2,8.0409508250000011E-2,0.1242752615,0.22931817499999999,0.96303690775000006,1.0997751452500002,1.6597620432500002,1.6163490507500002,1.5729360582500003,1.5295230657500003,1.4861100732500003,1.4426970807500004,1.3992840882500004,1.3558710957500004,1.3124581032500005,1.2690451107500005,1.2256321182500005,1.1822191257500005,1.1388061332500006,1.0953931407500006,1.0520788295000005,1.0088631995000006,0.96574625075000053,0.92272798325000049,0.87970971575000045,0.83669144825000041,0.79367318075000037,0.75065491325000033,0.70764407075000035,0.66463322825000037,0.62162238575000039,0.57861154325000042,{"$f":"BV14+BV27-BV40","v":0.53560070075000044},0.49258985825000046,0.44978526575000044,0.40698067325000042,0.36417608075000041,0.32137148825000039,0.27856689575000038,0.23576230325000036,0.19295771075000034,0.15179526750000039,0.11067971175000042,7.0718235750000469E-2,3.3469120500001226E-2,1.4717070500001369E-2,1.4849232954361469E-15,1.6024508109335756E-15,1.7251824968589347E-15,1.8479141827842938E-15,1.9706458687096529E-15,2.093377554635012E-15,2.2161092405603711E-15,2.3388409264857302E-15,2.4615726124110893E-15,2.5843042983364484E-15,2.7070359842618075E-15,2.8297676701871666E-15,2.9524993561125257E-15,3.0752310420378848E-15,3.1979627279632439E-15,3.320694413888603E-15,3.4434260998139621E-15,3.5661577857393212E-15,4.1884898327460007E-15,4.8108218797526803E-15,5.4331539267593598E-15,6.0554859737660394E-15,6.6778180207727189E-15,7.3001500677793985E-15,7.922482114786078E-15,8.5448141617927575E-15,9.1671462087994371E-15,9.7894782558061166E-15,1.0411810302812796E-14,1.1034142349819476E-14,1.1656474396826155E-14,1.2278806443832835E-14,1.2901138490839514E-14,1.3523470537846194E-14,1.4145802584852873E-14,1.4768134631859553E-14,1.5390466678866233E-14,1.6012798725872912E-14,1.6635130772879592E-14,1.7257462819886271E-14,1.7879794866892951E-14,1.850212691389963E-14,1.912445896090631E-14,1.9746791007912989E-14,2.0369123054919669E-14]
[null,{"$f":"'Model inputs'!B15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",1.8229499999999998E-3,3.6231131249999998E-3,{"$f":"K15+K28-K41","v":5.4004893749999994E-3},7.1550787500000001E-3,8.1309762500000014E-3,9.0935356875000012E-3,1.0042757062500001E-2,1.0978640374999999E-2,1.1384140624999999E-2,1.1782765874999998E-2,1.2174516124999998E-2,1.2559391374999998E-2,1.2387391624999997E-2,1.2215391874999997E-2,1.2043392124999996E-2,1.1871392374999996E-2,1.1699392624999996E-2,1.1527392874999995E-2,1.1355393124999995E-2,1.1183393374999994E-2,1.1011393624999994E-2,1.0839393874999994E-2,1.0667394124999993E-2,1.3114394374999993E-2,1.2909657124999993E-2,4.7542219875E-2,4.6902016375000001E-2,4.6261812875000002E-2,4.5621609375000004E-2,4.4981405875000005E-2,5.4807062375000007E-2,5.5697035625000009E-2,5.4905246375000008E-2,0.115392397125,0.126077691125,0.19558821674999999,0.192987135625,0.19038605450000001,0.18778497337500002,0.20399389225000003,0.20115768612500004,0.19832148000000005,0.19548527387500006,0.19264906775000007,0.18981286162500008,0.18697665550000009,0.1841404493750001,0.18130424325000011,0.17846803712500012,0.17563183100000013,0.17279562487500014,0.16995941875000015,0.16712321262500016,0.16428700650000017,0.16145080037500018,0.15861459425000018,0.15577838812500019,0.1529421820000002,0.15010597587500021,0.14726976975000022,0.14443356362500023,0.14159735750000024,0.13876115137500025,0.13592494525000026,0.13308873912500027,0.13025253300000028,0.12741632687500029,0.12458012075000029,0.12174391462500028,0.11890770850000028,0.11607150237500027,0.11323529625000027,0.11039909012500027,0.10756288400000026,0.10472667787500026,0.10189047175000025,9.9054265625000248E-2,9.6218059500000244E-2,9.338185337500024E-2,9.0545647250000236E-2,8.7709441125000231E-2,8.4896021875000241E-2,8.210538950000025E-2,7.933754400000026E-2,7.6592485375000269E-2,7.3860764812500285E-2,7.1142382312500294E-2,6.8437337875000309E-2,6.5745631500000318E-2,6.306080012500033E-2,6.0382843750000338E-2,5.771176237500035E-2,5.5047556000000358E-2,5.2383349625000367E-2,4.9719143250000375E-2,4.7054936875000383E-2,4.4390730500000392E-2,4.1726524125000407E-2,3.9062317750000429E-2,3.6398111375000458E-2,3.3733905000000494E-2,3.1069698625000527E-2,2.8405492250000559E-2,2.5741285875000592E-2,2.3109817000000622E-2,2.0478348125000656E-2,1.8282345500000675E-2,1.6086342875000693E-2,1.3890340250000712E-2,1.1694337625000772E-2,9.498335000000838E-3,7.4331556250009142E-3,5.3887387500009924E-3,3.3443218750011713E-3,2.0658917500012489E-3,9.4050000000130921E-4,7.0537500000132788E-4,4.7025000000134654E-4,2.3512500000150049E-4,1.6544383051042555E-15,1.773700544077661E-15,1.8929627830510665E-15,2.0816139610635442E-15,2.270265139076022E-15]
[null,{"$f":"'Model inputs'!B16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",0.13555803250000001,0.2677271141875,0.39650724506250001,0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999973,0.74675125074999982,0.81371479906249988,0.87847394968749992,0.94102870262499994,0.95890256537499985,0.97563394274999993,0.99122283474999984,1.0056692413749999,1.3715721976249999,1.727517692625,2.0735057263750001,2.409536298875,2.418492750125,2.5388593666250001,2.5359515756250004,2.5429604888750004,2.6099653358750006,2.6075350466250002,2.5745953448750001,2.5362352508749999,2.5291317366250001,2.6104856601250002,2.7122480778750004,2.6149408506250005,2.5506198586250002,2.5831184976250001,2.531523198375,2.4391836171249999,2.5894299778750001,2.597151395125,2.573434254875,2.5750668701249997,2.4503134491249998,2.3289489789375,2.2109734595625001,2.0963868910000003,1.9851892732500005,1.8753546950625006,1.7668831564375009,1.6597746573750012,1.5540291978750014,1.4504881360625017,1.349151471937502,1.2500192055000021,1.1530913367500024,1.0573059533750027,0.96266305537500296,0.86916264275000332,0.77680471550000374,0.69440424950000434,0.62196124475000514,0.55947570125000623,0.50694761900000751,0.45644908150000879,0.41081608150000992,0.36708839725001102,0.32556157925001222,0.28779054750001348,0.25213331825001473,0.21788000125001653,0.18493018450001839,0.15409787000002023,0.12764743125002193,0.10619862750002376,8.4899758500025596E-2,6.4579228500027452E-2,4.7681986750030048E-2,3.219126700003265E-2,1.712362525003526E-2,8.5542870000378142E-3,3.0825862500403678E-3,4.2852006665317077E-14,4.5488786348801824E-14,4.8125566032286571E-14,5.0762345715771318E-14,5.3399125399256064E-14,5.6035905082740811E-14,5.8672684766225558E-14,6.1309464449710305E-14,6.450135564550763E-14,6.7693246841304955E-14,7.088513803710228E-14,7.4077029232899605E-14,7.726892042869693E-14,8.0460811624494255E-14,8.365270282029158E-14,8.6844594016088905E-14,9.003648521188623E-14,9.3228376407683555E-14,9.642026760348088E-14,9.9612158799278205E-14,1.0280404999507553E-13,1.0599594119087286E-13,1.0918783238667018E-13,1.1237972358246751E-13,1.1557161477826483E-13,1.1876350597406216E-13,1.2195539716985948E-13,1.2514728836565681E-13,1.2833917956145413E-13,1.3153107075725146E-13,1.3472296195304878E-13,1.3791485314884611E-13,1.4110674434464343E-13,1.4429863554044076E-13,1.4749052673623808E-13,1.5068241793203541E-13,1.5387430912783273E-13,1.5706620032363006E-13,1.6025809151942738E-13,1.6344998271522471E-13,1.6664187391102203E-13,1.6983376510681936E-13,1.7302565630261668E-13,1.7621754749841401E-13,1.7940943869421133E-13]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I48:I55)","v":0.91103296499999997},{"$f":"SUM(J48:J55)","v":1.80889622859375},2.6935897907812496,3.5651136515624993,5.6102832959374993,7.6285321200624994,9.6198601239375012,11.5842673075625,11.703749730937499,11.818457216500001,11.928389764250001,12.033547374187501,14.388771153812501,16.711473944687498,19.001655746812503,21.259316560187496,22.484627357312501,23.684400035749999,24.8586345955,26.007331036562501,26.239923858937502,26.3857162269375,26.098860098812494,25.811093049312497,25.629003549937497,25.9674513054375,26.206273484437499,26.144149855437501,26.294631561312503,26.611618544062502,26.403050866437503,25.9866795414375,25.529326492437498,25.581183558187497,25.490806419937499,25.630034504312491,26.020334877312493,26.800790510812487,26.481656127562488,26.615621812812488,{"$f":"SUM(AW48:AW55)","v":26.000032144312485},{"$f":"SUM(AX48:AX55)","v":25.388006054499986},24.779543543374988,24.174644610937484,23.573309257187486,22.973369332687483,22.374824837437483,21.777675771437487,21.181922134687483,20.588722260812482,19.998076149812483,19.409983801687481,18.824445216437482,18.240581468249982,17.658392557124984,17.077878483062477,{"$f":"SUM(BM48:BM55)","v":16.49903924606248},15.932904831687479,15.379475239937481,14.83875047081248,14.310730524312481,13.785372589312482,13.265019044562482,12.746594409562485,12.230370640812485,11.719184898562485,11.215133581062487,10.717081544312489,10.22088638006249,9.7280408198124935,9.2413403448124924,8.7600909388124961,8.2804319373124997,7.8019329810625013,7.3299318335625063,6.8669685228125106,6.4140102000625143,5.9764517558125192,5.5720833305625233,5.1742458780625258,4.7942080823125313,4.4237764092812863,4.0629508589687902,3.7117314313750454,3.370118126500051,3.0540302126250558,2.7634676897500601,2.4984305578750625,2.2589188170000685,2.0216282510625803,1.7865588600625977,1.5537106440001198,1.3230836028751427,1.1233027134376647,0.9543679756876865,0.81627938962520774,0.70903695525022847,0.61462781693775104,0.5330519746877751,0.46430942850030033,0.40840017837532688,0.3592135611253533,0.31461068975037998,0.27084105000040659,{"$f":"SUM(DI48:DI55)","v":0.22779180387543385},0.18540185637546655,0.14920094062550451,0.11867785212554727,9.2287936250596128E-2,7.2017269500645811E-2,5.8667787875696022E-2,4.6180394625746246E-2,3.3966790875797008E-2,2.1753187125847864E-2,1.3250328625898838E-2,5.5378807509498416E-3,1.1251862510012142E-3,6.1951275105217316E-4,2.4406700110326285E-4,1.1548548575768258E-12,1.2064202176316485E-12,1.2579914323782027E-12,1.3096320360637959E-12,1.3619110179885485E-12]
[]
[null,"Check"]
[]
[null,"Asset base Q1 2000",null,null,null,"$m",{"$f":"I18","v":0}]
[null,"CAPEX:  Q1 2000 - Q4 2009:  actual",null,null,null,"$m",{"$f":"SUM(I31:AV31)","v":39.825098569999994}]
[null,"Tax depreciation",null,null,null,"$m",{"$f":"SUM(I44:EB44)","v":39.825098569998623}]
[null,"Asset base end Q4 2030",null,null,null,"$m",{"$f":"G61+G62-G63","v":1.3713474800169934E-12}]
[null,"Asset base end Q4 2030",null,null,null,"$m",{"$f":"EB57","v":1.3619110179885485E-12}]
[null,"Difference",null,null,null,"$m",{"$f":"G64-G65","v":9.4364620284448364E-15}]
[]
[]
[null,"Depreciation:  2000 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,{"$f":"I22/F71","v":0},{"$f":"IF(SUM($J71:J71)+J71>$I22,$I22-SUM($J71:J71),J71)","v":0},{"$f":"IF(SUM($J71:K71)+K71>$I22,$I22-SUM($J71:K71),K71)","v":0},{"$f":"IF(SUM($J71:L71)+L71>$I22,$I22-SUM($J71:L71),L71)","v":0},{"$f":"IF(SUM($J71:M71)+M71>$I22,$I22-SUM($J71:M71),M71)","v":0},{"$f":"IF(SUM($J71:N71)+N71>$I22,$I22-SUM($J71:N71),N71)","v":0},{"$f":"IF(SUM($J71:O71)+O71>$I22,$I22-SUM($J71:O71),O71)","v":0},{"$f":"IF(SUM($J71:P71)+P71>$I22,$I22-SUM($J71:P71),P71)","v":0},{"$f":"IF(SUM($J71:Q71)+Q71>$I22,$I22-SUM($J71:Q71),Q71)","v":0},{"$f":"IF(SUM($J71:R71)+R71>$I22,$I22-SUM($J71:R71),R71)","v":0},{"$f":"IF(SUM($J71:S71)+S71>$I22,$I22-SUM($J71:S71),S71)","v":0},{"$f":"IF(SUM($J71:T71)+T71>$I22,$I22-SUM($J71:T71),T71)","v":0},{"$f":"IF(SUM($J71:U71)+U71>$I22,$I22-SUM($J71:U71),U71)","v":0},{"$f":"IF(SUM($J71:V71)+V71>$I22,$I22-SUM($J71:V71),V71)","v":0},{"$f":"IF(SUM($J71:W71)+W71>$I22,$I22-SUM($J71:W71),W71)","v":0},{"$f":"IF(SUM($J71:X71)+X71>$I22,$I22-SUM($J71:X71),X71)","v":0},{"$f":"IF(SUM($J71:Y71)+Y71>$I22,$I22-SUM($J71:Y71),Y71)","v":0},{"$f":"IF(SUM($J71:Z71)+Z71>$I22,$I22-SUM($J71:Z71),Z71)","v":0},{"$f":"IF(SUM($J71:AA71)+AA71>$I22,$I22-SUM($J71:AA71),AA71)","v":0},{"$f":"IF(SUM($J71:AB71)+AB71>$I22,$I22-SUM($J71:AB71),AB71)","v":0},{"$f":"IF(SUM($J71:AC71)+AC71>$I22,$I22-SUM($J71:AC71),AC71)","v":0},{"$f":"IF(SUM($J71:AD71)+AD71>$I22,$I22-SUM($J71:AD71),AD71)","v":0},{"$f":"IF(SUM($J71:AE71)+AE71>$I22,$I22-SUM($J71:AE71),AE71)","v":0},{"$f":"IF(SUM($J71:AF71)+AF71>$I22,$I22-SUM($J71:AF71),AF71)","v":0},{"$f":"IF(SUM($J71:AG71)+AG71>$I22,$I22-SUM($J71:AG71),AG71)","v":0},{"$f":"IF(SUM($J71:AH71)+AH71>$I22,$I22-SUM($J71:AH71),AH71)","v":0},{"$f":"IF(SUM($J71:AI71)+AI71>$I22,$I22-SUM($J71:AI71),AI71)","v":0},{"$f":"IF(SUM($J71:AJ71)+AJ71>$I22,$I22-SUM($J71:AJ71),AJ71)","v":0},{"$f":"IF(SUM($J71:AK71)+AK71>$I22,$I22-SUM($J71:AK71),AK71)","v":0},{"$f":"IF(SUM($J71:AL71)+AL71>$I22,$I22-SUM($J71:AL71),AL71)","v":0},{"$f":"IF(SUM($J71:AM71)+AM71>$I22,$I22-SUM($J71:AM71),AM71)","v":0},{"$f":"IF(SUM($J71:AN71)+AN71>$I22,$I22-SUM($J71:AN71),AN71)","v":0},{"$f":"IF(SUM($J71:AO71)+AO71>$I22,$I22-SUM($J71:AO71),AO71)","v":0},{"$f":"IF(SUM($J71:AP71)+AP71>$I22,$I22-SUM($J71:AP71),AP71)","v":0},{"$f":"IF(SUM($J71:AQ71)+AQ71>$I22,$I22-SUM($J71:AQ71),AQ71)","v":0},{"$f":"IF(SUM($J71:AR71)+AR71>$I22,$I22-SUM($J71:AR71),AR71)","v":0},{"$f":"IF(SUM($J71:AS71)+AS71>$I22,$I22-SUM($J71:AS71),AS71)","v":0},{"$f":"IF(SUM($J71:AT71)+AT71>$I22,$I22-SUM($J71:AT71),AT71)","v":0},{"$f":"IF(SUM($J71:AU71)+AU71>$I22,$I22-SUM($J71:AU71),AU71)","v":0},{"$f":"IF(SUM($J71:AV71)+AV71>$I22,$I22-SUM($J71:AV71),AV71)","v":0},{"$f":"IF(SUM($J71:AW71)+AW71>$I22,$I22-SUM($J71:AW71),AW71)","v":0},{"$f":"IF(SUM($J71:AX71)+AX71>$I22,$I22-SUM($J71:AX71),AX71)","v":0},{"$f":"IF(SUM($J71:AY71)+AY71>$I22,$I22-SUM($J71:AY71),AY71)","v":0},{"$f":"IF(SUM($J71:AZ71)+AZ71>$I22,$I22-SUM($J71:AZ71),AZ71)","v":0},{"$f":"IF(SUM($J71:BA71)+BA71>$I22,$I22-SUM($J71:BA71),BA71)","v":0},{"$f":"IF(SUM($J71:BB71)+BB71>$I22,$I22-SUM($J71:BB71),BB71)","v":0},{"$f":"IF(SUM($J71:BC71)+BC71>$I22,$I22-SUM($J71:BC71),BC71)","v":0},{"$f":"IF(SUM($J71:BD71)+BD71>$I22,$I22-SUM($J71:BD71),BD71)","v":0},{"$f":"IF(SUM($J71:BE71)+BE71>$I22,$I22-SUM($J71:BE71),BE71)","v":0},{"$f":"IF(SUM($J71:BF71)+BF71>$I22,$I22-SUM($J71:BF71),BF71)","v":0},{"$f":"IF(SUM($J71:BG71)+BG71>$I22,$I22-SUM($J71:BG71),BG71)","v":0},{"$f":"IF(SUM($J71:BH71)+BH71>$I22,$I22-SUM($J71:BH71),BH71)","v":0},{"$f":"IF(SUM($J71:BI71)+BI71>$I22,$I22-SUM($J71:BI71),BI71)","v":0},{"$f":"IF(SUM($J71:BJ71)+BJ71>$I22,$I22-SUM($J71:BJ71),BJ71)","v":0},{"$f":"IF(SUM($J71:BK71)+BK71>$I22,$I22-SUM($J71:BK71),BK71)","v":0},{"$f":"IF(SUM($J71:BL71)+BL71>$I22,$I22-SUM($J71:BL71),BL71)","v":0},{"$f":"IF(SUM($J71:BM71)+BM71>$I22,$I22-SUM($J71:BM71),BM71)","v":0},{"$f":"IF(SUM($J71:BN71)+BN71>$I22,$I22-SUM($J71:BN71),BN71)","v":0},{"$f":"IF(SUM($J71:BO71)+BO71>$I22,$I22-SUM($J71:BO71),BO71)","v":0},{"$f":"IF(SUM($J71:BP71)+BP71>$I22,$I22-SUM($J71:BP71),BP71)","v":0},{"$f":"IF(SUM($J71:BQ71)+BQ71>$I22,$I22-SUM($J71:BQ71),BQ71)","v":0},{"$f":"IF(SUM($J71:BR71)+BR71>$I22,$I22-SUM($J71:BR71),BR71)","v":0},{"$f":"IF(SUM($J71:BS71)+BS71>$I22,$I22-SUM($J71:BS71),BS71)","v":0},{"$f":"IF(SUM($J71:BT71)+BT71>$I22,$I22-SUM($J71:BT71),BT71)","v":0},{"$f":"IF(SUM($J71:BU71)+BU71>$I22,$I22-SUM($J71:BU71),BU71)","v":0},{"$f":"IF(SUM($J71:BV71)+BV71>$I22,$I22-SUM($J71:BV71),BV71)","v":0},{"$f":"IF(SUM($J71:BW71)+BW71>$I22,$I22-SUM($J71:BW71),BW71)","v":0},{"$f":"IF(SUM($J71:BX71)+BX71>$I22,$I22-SUM($J71:BX71),BX71)","v":0},{"$f":"IF(SUM($J71:BY71)+BY71>$I22,$I22-SUM($J71:BY71),BY71)","v":0},{"$f":"IF(SUM($J71:BZ71)+BZ71>$I22,$I22-SUM($J71:BZ71),BZ71)","v":0},{"$f":"IF(SUM($J71:CA71)+CA71>$I22,$I22-SUM($J71:CA71),CA71)","v":0},{"$f":"IF(SUM($J71:CB71)+CB71>$I22,$I22-SUM($J71:CB71),CB71)","v":0},{"$f":"IF(SUM($J71:CC71)+CC71>$I22,$I22-SUM($J71:CC71),CC71)","v":0},{"$f":"IF(SUM($J71:CD71)+CD71>$I22,$I22-SUM($J71:CD71),CD71)","v":0},{"$f":"IF(SUM($J71:CE71)+CE71>$I22,$I22-SUM($J71:CE71),CE71)","v":0},{"$f":"IF(SUM($J71:CF71)+CF71>$I22,$I22-SUM($J71:CF71),CF71)","v":0},{"$f":"IF(SUM($J71:CG71)+CG71>$I22,$I22-SUM($J71:CG71),CG71)","v":0},{"$f":"IF(SUM($J71:CH71)+CH71>$I22,$I22-SUM($J71:CH71),CH71)","v":0},{"$f":"IF(SUM($J71:CI71)+CI71>$I22,$I22-SUM($J71:CI71),CI71)","v":0},{"$f":"IF(SUM($J71:CJ71)+CJ71>$I22,$I22-SUM($J71:CJ71),CJ71)","v":0},{"$f":"IF(SUM($J71:CK71)+CK71>$I22,$I22-SUM($J71:CK71),CK71)","v":0},{"$f":"IF(SUM($J71:CL71)+CL71>$I22,$I22-SUM($J71:CL71),CL71)","v":0},{"$f":"IF(SUM($J71:CM71)+CM71>$I22,$I22-SUM($J71:CM71),CM71)","v":0},{"$f":"IF(SUM($J71:CN71)+CN71>$I22,$I22-SUM($J71:CN71),CN71)","v":0},{"$f":"IF(SUM($J71:CO71)+CO71>$I22,$I22-SUM($J71:CO71),CO71)","v":0},{"$f":"IF(SUM($J71:CP71)+CP71>$I22,$I22-SUM($J71:CP71),CP71)","v":0},{"$f":"IF(SUM($J71:CQ71)+CQ71>$I22,$I22-SUM($J71:CQ71),CQ71)","v":0},{"$f":"IF(SUM($J71:CR71)+CR71>$I22,$I22-SUM($J71:CR71),CR71)","v":0},{"$f":"IF(SUM($J71:CS71)+CS71>$I22,$I22-SUM($J71:CS71),CS71)","v":0},{"$f":"IF(SUM($J71:CT71)+CT71>$I22,$I22-SUM($J71:CT71),CT71)","v":0},{"$f":"IF(SUM($J71:CU71)+CU71>$I22,$I22-SUM($J71:CU71),CU71)","v":0},{"$f":"IF(SUM($J71:CV71)+CV71>$I22,$I22-SUM($J71:CV71),CV71)","v":0},{"$f":"IF(SUM($J71:CW71)+CW71>$I22,$I22-SUM($J71:CW71),CW71)","v":0},{"$f":"IF(SUM($J71:CX71)+CX71>$I22,$I22-SUM($J71:CX71),CX71)","v":0},{"$f":"IF(SUM($J71:CY71)+CY71>$I22,$I22-SUM($J71:CY71),CY71)","v":0},{"$f":"IF(SUM($J71:CZ71)+CZ71>$I22,$I22-SUM($J71:CZ71),CZ71)","v":0},{"$f":"IF(SUM($J71:DA71)+DA71>$I22,$I22-SUM($J71:DA71),DA71)","v":0},{"$f":"IF(SUM($J71:DB71)+DB71>$I22,$I22-SUM($J71:DB71),DB71)","v":0},{"$f":"IF(SUM($J71:DC71)+DC71>$I22,$I22-SUM($J71:DC71),DC71)","v":0},{"$f":"IF(SUM($J71:DD71)+DD71>$I22,$I22-SUM($J71:DD71),DD71)","v":0},{"$f":"IF(SUM($J71:DE71)+DE71>$I22,$I22-SUM($J71:DE71),DE71)","v":0},{"$f":"IF(SUM($J71:DF71)+DF71>$I22,$I22-SUM($J71:DF71),DF71)","v":0},{"$f":"IF(SUM($J71:DG71)+DG71>$I22,$I22-SUM($J71:DG71),DG71)","v":0},{"$f":"IF(SUM($J71:DH71)+DH71>$I22,$I22-SUM($J71:DH71),DH71)","v":0},{"$f":"IF(SUM($J71:DI71)+DI71>$I22,$I22-SUM($J71:DI71),DI71)","v":0},{"$f":"IF(SUM($J71:DJ71)+DJ71>$I22,$I22-SUM($J71:DJ71),DJ71)","v":0},{"$f":"IF(SUM($J71:DK71)+DK71>$I22,$I22-SUM($J71:DK71),DK71)","v":0},{"$f":"IF(SUM($J71:DL71)+DL71>$I22,$I22-SUM($J71:DL71),DL71)","v":0},{"$f":"IF(SUM($J71:DM71)+DM71>$I22,$I22-SUM($J71:DM71),DM71)","v":0},{"$f":"IF(SUM($J71:DN71)+DN71>$I22,$I22-SUM($J71:DN71),DN71)","v":0},{"$f":"IF(SUM($J71:DO71)+DO71>$I22,$I22-SUM($J71:DO71),DO71)","v":0},{"$f":"IF(SUM($J71:DP71)+DP71>$I22,$I22-SUM($J71:DP71),DP71)","v":0},{"$f":"IF(SUM($J71:DQ71)+DQ71>$I22,$I22-SUM($J71:DQ71),DQ71)","v":0},{"$f":"IF(SUM($J71:DR71)+DR71>$I22,$I22-SUM($J71:DR71),DR71)","v":0},{"$f":"IF(SUM($J71:DS71)+DS71>$I22,$I22-SUM($J71:DS71),DS71)","v":0},{"$f":"IF(SUM($J71:DT71)+DT71>$I22,$I22-SUM($J71:DT71),DT71)","v":0},{"$f":"IF(SUM($J71:DU71)+DU71>$I22,$I22-SUM($J71:DU71),DU71)","v":0},{"$f":"IF(SUM($J71:DV71)+DV71>$I22,$I22-SUM($J71:DV71),DV71)","v":0},{"$f":"IF(SUM($J71:DW71)+DW71>$I22,$I22-SUM($J71:DW71),DW71)","v":0},{"$f":"IF(SUM($J71:DX71)+DX71>$I22,$I22-SUM($J71:DX71),DX71)","v":0},{"$f":"IF(SUM($J71:DY71)+DY71>$I22,$I22-SUM($J71:DY71),DY71)","v":0},{"$f":"IF(SUM($J71:DZ71)+DZ71>$I22,$I22-SUM($J71:DZ71),DZ71)","v":0},{"$f":"IF(SUM($J71:EA71)+EA71>$I22,$I22-SUM($J71:EA71),EA71)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,0,{"$f":"IF(SUM($J72:J72)+J72>$I23,$I23-SUM($J72:J72),J72)","v":0},{"$f":"IF(SUM($J72:K72)+K72>$I23,$I23-SUM($J72:K72),K72)","v":0},{"$f":"IF(SUM($J72:L72)+L72>$I23,$I23-SUM($J72:L72),L72)","v":0},{"$f":"IF(SUM($J72:M72)+M72>$I23,$I23-SUM($J72:M72),M72)","v":0},{"$f":"IF(SUM($J72:N72)+N72>$I23,$I23-SUM($J72:N72),N72)","v":0},{"$f":"IF(SUM($J72:O72)+O72>$I23,$I23-SUM($J72:O72),O72)","v":0},{"$f":"IF(SUM($J72:P72)+P72>$I23,$I23-SUM($J72:P72),P72)","v":0},{"$f":"IF(SUM($J72:Q72)+Q72>$I23,$I23-SUM($J72:Q72),Q72)","v":0},{"$f":"IF(SUM($J72:R72)+R72>$I23,$I23-SUM($J72:R72),R72)","v":0},{"$f":"IF(SUM($J72:S72)+S72>$I23,$I23-SUM($J72:S72),S72)","v":0},{"$f":"IF(SUM($J72:T72)+T72>$I23,$I23-SUM($J72:T72),T72)","v":0},{"$f":"IF(SUM($J72:U72)+U72>$I23,$I23-SUM($J72:U72),U72)","v":0},{"$f":"IF(SUM($J72:V72)+V72>$I23,$I23-SUM($J72:V72),V72)","v":0},{"$f":"IF(SUM($J72:W72)+W72>$I23,$I23-SUM($J72:W72),W72)","v":0},{"$f":"IF(SUM($J72:X72)+X72>$I23,$I23-SUM($J72:X72),X72)","v":0},{"$f":"IF(SUM($J72:Y72)+Y72>$I23,$I23-SUM($J72:Y72),Y72)","v":0},{"$f":"IF(SUM($J72:Z72)+Z72>$I23,$I23-SUM($J72:Z72),Z72)","v":0},{"$f":"IF(SUM($J72:AA72)+AA72>$I23,$I23-SUM($J72:AA72),AA72)","v":0},{"$f":"IF(SUM($J72:AB72)+AB72>$I23,$I23-SUM($J72:AB72),AB72)","v":0},{"$f":"IF(SUM($J72:AC72)+AC72>$I23,$I23-SUM($J72:AC72),AC72)","v":0},{"$f":"IF(SUM($J72:AD72)+AD72>$I23,$I23-SUM($J72:AD72),AD72)","v":0},{"$f":"IF(SUM($J72:AE72)+AE72>$I23,$I23-SUM($J72:AE72),AE72)","v":0},{"$f":"IF(SUM($J72:AF72)+AF72>$I23,$I23-SUM($J72:AF72),AF72)","v":0},{"$f":"IF(SUM($J72:AG72)+AG72>$I23,$I23-SUM($J72:AG72),AG72)","v":0},{"$f":"IF(SUM($J72:AH72)+AH72>$I23,$I23-SUM($J72:AH72),AH72)","v":0},{"$f":"IF(SUM($J72:AI72)+AI72>$I23,$I23-SUM($J72:AI72),AI72)","v":0},{"$f":"IF(SUM($J72:AJ72)+AJ72>$I23,$I23-SUM($J72:AJ72),AJ72)","v":0},{"$f":"IF(SUM($J72:AK72)+AK72>$I23,$I23-SUM($J72:AK72),AK72)","v":0},{"$f":"IF(SUM($J72:AL72)+AL72>$I23,$I23-SUM($J72:AL72),AL72)","v":0},{"$f":"IF(SUM($J72:AM72)+AM72>$I23,$I23-SUM($J72:AM72),AM72)","v":0},{"$f":"IF(SUM($J72:AN72)+AN72>$I23,$I23-SUM($J72:AN72),AN72)","v":0},{"$f":"IF(SUM($J72:AO72)+AO72>$I23,$I23-SUM($J72:AO72),AO72)","v":0},{"$f":"IF(SUM($J72:AP72)+AP72>$I23,$I23-SUM($J72:AP72),AP72)","v":0},{"$f":"IF(SUM($J72:AQ72)+AQ72>$I23,$I23-SUM($J72:AQ72),AQ72)","v":0},{"$f":"IF(SUM($J72:AR72)+AR72>$I23,$I23-SUM($J72:AR72),AR72)","v":0},{"$f":"IF(SUM($J72:AS72)+AS72>$I23,$I23-SUM($J72:AS72),AS72)","v":0},{"$f":"IF(SUM($J72:AT72)+AT72>$I23,$I23-SUM($J72:AT72),AT72)","v":0},{"$f":"IF(SUM($J72:AU72)+AU72>$I23,$I23-SUM($J72:AU72),AU72)","v":0},{"$f":"IF(SUM($J72:AV72)+AV72>$I23,$I23-SUM($J72:AV72),AV72)","v":0},{"$f":"IF(SUM($J72:AW72)+AW72>$I23,$I23-SUM($J72:AW72),AW72)","v":0},{"$f":"IF(SUM($J72:AX72)+AX72>$I23,$I23-SUM($J72:AX72),AX72)","v":0},{"$f":"IF(SUM($J72:AY72)+AY72>$I23,$I23-SUM($J72:AY72),AY72)","v":0},{"$f":"IF(SUM($J72:AZ72)+AZ72>$I23,$I23-SUM($J72:AZ72),AZ72)","v":0},{"$f":"IF(SUM($J72:BA72)+BA72>$I23,$I23-SUM($J72:BA72),BA72)","v":0},{"$f":"IF(SUM($J72:BB72)+BB72>$I23,$I23-SUM($J72:BB72),BB72)","v":0},{"$f":"IF(SUM($J72:BC72)+BC72>$I23,$I23-SUM($J72:BC72),BC72)","v":0},{"$f":"IF(SUM($J72:BD72)+BD72>$I23,$I23-SUM($J72:BD72),BD72)","v":0},{"$f":"IF(SUM($J72:BE72)+BE72>$I23,$I23-SUM($J72:BE72),BE72)","v":0},{"$f":"IF(SUM($J72:BF72)+BF72>$I23,$I23-SUM($J72:BF72),BF72)","v":0},{"$f":"IF(SUM($J72:BG72)+BG72>$I23,$I23-SUM($J72:BG72),BG72)","v":0},{"$f":"IF(SUM($J72:BH72)+BH72>$I23,$I23-SUM($J72:BH72),BH72)","v":0},{"$f":"IF(SUM($J72:BI72)+BI72>$I23,$I23-SUM($J72:BI72),BI72)","v":0},{"$f":"IF(SUM($J72:BJ72)+BJ72>$I23,$I23-SUM($J72:BJ72),BJ72)","v":0},{"$f":"IF(SUM($J72:BK72)+BK72>$I23,$I23-SUM($J72:BK72),BK72)","v":0},{"$f":"IF(SUM($J72:BL72)+BL72>$I23,$I23-SUM($J72:BL72),BL72)","v":0},{"$f":"IF(SUM($J72:BM72)+BM72>$I23,$I23-SUM($J72:BM72),BM72)","v":0},{"$f":"IF(SUM($J72:BN72)+BN72>$I23,$I23-SUM($J72:BN72),BN72)","v":0},{"$f":"IF(SUM($J72:BO72)+BO72>$I23,$I23-SUM($J72:BO72),BO72)","v":0},{"$f":"IF(SUM($J72:BP72)+BP72>$I23,$I23-SUM($J72:BP72),BP72)","v":0},{"$f":"IF(SUM($J72:BQ72)+BQ72>$I23,$I23-SUM($J72:BQ72),BQ72)","v":0},{"$f":"IF(SUM($J72:BR72)+BR72>$I23,$I23-SUM($J72:BR72),BR72)","v":0},{"$f":"IF(SUM($J72:BS72)+BS72>$I23,$I23-SUM($J72:BS72),BS72)","v":0},{"$f":"IF(SUM($J72:BT72)+BT72>$I23,$I23-SUM($J72:BT72),BT72)","v":0},{"$f":"IF(SUM($J72:BU72)+BU72>$I23,$I23-SUM($J72:BU72),BU72)","v":0},{"$f":"IF(SUM($J72:BV72)+BV72>$I23,$I23-SUM($J72:BV72),BV72)","v":0},{"$f":"IF(SUM($J72:BW72)+BW72>$I23,$I23-SUM($J72:BW72),BW72)","v":0},{"$f":"IF(SUM($J72:BX72)+BX72>$I23,$I23-SUM($J72:BX72),BX72)","v":0},{"$f":"IF(SUM($J72:BY72)+BY72>$I23,$I23-SUM($J72:BY72),BY72)","v":0},{"$f":"IF(SUM($J72:BZ72)+BZ72>$I23,$I23-SUM($J72:BZ72),BZ72)","v":0},{"$f":"IF(SUM($J72:CA72)+CA72>$I23,$I23-SUM($J72:CA72),CA72)","v":0},{"$f":"IF(SUM($J72:CB72)+CB72>$I23,$I23-SUM($J72:CB72),CB72)","v":0},{"$f":"IF(SUM($J72:CC72)+CC72>$I23,$I23-SUM($J72:CC72),CC72)","v":0},{"$f":"IF(SUM($J72:CD72)+CD72>$I23,$I23-SUM($J72:CD72),CD72)","v":0},{"$f":"IF(SUM($J72:CE72)+CE72>$I23,$I23-SUM($J72:CE72),CE72)","v":0},{"$f":"IF(SUM($J72:CF72)+CF72>$I23,$I23-SUM($J72:CF72),CF72)","v":0},{"$f":"IF(SUM($J72:CG72)+CG72>$I23,$I23-SUM($J72:CG72),CG72)","v":0},{"$f":"IF(SUM($J72:CH72)+CH72>$I23,$I23-SUM($J72:CH72),CH72)","v":0},{"$f":"IF(SUM($J72:CI72)+CI72>$I23,$I23-SUM($J72:CI72),CI72)","v":0},{"$f":"IF(SUM($J72:CJ72)+CJ72>$I23,$I23-SUM($J72:CJ72),CJ72)","v":0},{"$f":"IF(SUM($J72:CK72)+CK72>$I23,$I23-SUM($J72:CK72),CK72)","v":0},{"$f":"IF(SUM($J72:CL72)+CL72>$I23,$I23-SUM($J72:CL72),CL72)","v":0},{"$f":"IF(SUM($J72:CM72)+CM72>$I23,$I23-SUM($J72:CM72),CM72)","v":0},{"$f":"IF(SUM($J72:CN72)+CN72>$I23,$I23-SUM($J72:CN72),CN72)","v":0},{"$f":"IF(SUM($J72:CO72)+CO72>$I23,$I23-SUM($J72:CO72),CO72)","v":0},{"$f":"IF(SUM($J72:CP72)+CP72>$I23,$I23-SUM($J72:CP72),CP72)","v":0},{"$f":"IF(SUM($J72:CQ72)+CQ72>$I23,$I23-SUM($J72:CQ72),CQ72)","v":0},{"$f":"IF(SUM($J72:CR72)+CR72>$I23,$I23-SUM($J72:CR72),CR72)","v":0},{"$f":"IF(SUM($J72:CS72)+CS72>$I23,$I23-SUM($J72:CS72),CS72)","v":0},{"$f":"IF(SUM($J72:CT72)+CT72>$I23,$I23-SUM($J72:CT72),CT72)","v":0},{"$f":"IF(SUM($J72:CU72)+CU72>$I23,$I23-SUM($J72:CU72),CU72)","v":0},{"$f":"IF(SUM($J72:CV72)+CV72>$I23,$I23-SUM($J72:CV72),CV72)","v":0},{"$f":"IF(SUM($J72:CW72)+CW72>$I23,$I23-SUM($J72:CW72),CW72)","v":0},{"$f":"IF(SUM($J72:CX72)+CX72>$I23,$I23-SUM($J72:CX72),CX72)","v":0},{"$f":"IF(SUM($J72:CY72)+CY72>$I23,$I23-SUM($J72:CY72),CY72)","v":0},{"$f":"IF(SUM($J72:CZ72)+CZ72>$I23,$I23-SUM($J72:CZ72),CZ72)","v":0},{"$f":"IF(SUM($J72:DA72)+DA72>$I23,$I23-SUM($J72:DA72),DA72)","v":0},{"$f":"IF(SUM($J72:DB72)+DB72>$I23,$I23-SUM($J72:DB72),DB72)","v":0},{"$f":"IF(SUM($J72:DC72)+DC72>$I23,$I23-SUM($J72:DC72),DC72)","v":0},{"$f":"IF(SUM($J72:DD72)+DD72>$I23,$I23-SUM($J72:DD72),DD72)","v":0},{"$f":"IF(SUM($J72:DE72)+DE72>$I23,$I23-SUM($J72:DE72),DE72)","v":0},{"$f":"IF(SUM($J72:DF72)+DF72>$I23,$I23-SUM($J72:DF72),DF72)","v":0},{"$f":"IF(SUM($J72:DG72)+DG72>$I23,$I23-SUM($J72:DG72),DG72)","v":0},{"$f":"IF(SUM($J72:DH72)+DH72>$I23,$I23-SUM($J72:DH72),DH72)","v":0},{"$f":"IF(SUM($J72:DI72)+DI72>$I23,$I23-SUM($J72:DI72),DI72)","v":0},{"$f":"IF(SUM($J72:DJ72)+DJ72>$I23,$I23-SUM($J72:DJ72),DJ72)","v":0},{"$f":"IF(SUM($J72:DK72)+DK72>$I23,$I23-SUM($J72:DK72),DK72)","v":0},{"$f":"IF(SUM($J72:DL72)+DL72>$I23,$I23-SUM($J72:DL72),DL72)","v":0},{"$f":"IF(SUM($J72:DM72)+DM72>$I23,$I23-SUM($J72:DM72),DM72)","v":0},{"$f":"IF(SUM($J72:DN72)+DN72>$I23,$I23-SUM($J72:DN72),DN72)","v":0},{"$f":"IF(SUM($J72:DO72)+DO72>$I23,$I23-SUM($J72:DO72),DO72)","v":0},{"$f":"IF(SUM($J72:DP72)+DP72>$I23,$I23-SUM($J72:DP72),DP72)","v":0},{"$f":"IF(SUM($J72:DQ72)+DQ72>$I23,$I23-SUM($J72:DQ72),DQ72)","v":0},{"$f":"IF(SUM($J72:DR72)+DR72>$I23,$I23-SUM($J72:DR72),DR72)","v":0},{"$f":"IF(SUM($J72:DS72)+DS72>$I23,$I23-SUM($J72:DS72),DS72)","v":0},{"$f":"IF(SUM($J72:DT72)+DT72>$I23,$I23-SUM($J72:DT72),DT72)","v":0},{"$f":"IF(SUM($J72:DU72)+DU72>$I23,$I23-SUM($J72:DU72),DU72)","v":0},{"$f":"IF(SUM($J72:DV72)+DV72>$I23,$I23-SUM($J72:DV72),DV72)","v":0},{"$f":"IF(SUM($J72:DW72)+DW72>$I23,$I23-SUM($J72:DW72),DW72)","v":0},{"$f":"IF(SUM($J72:DX72)+DX72>$I23,$I23-SUM($J72:DX72),DX72)","v":0},{"$f":"IF(SUM($J72:DY72)+DY72>$I23,$I23-SUM($J72:DY72),DY72)","v":0},{"$f":"IF(SUM($J72:DZ72)+DZ72>$I23,$I23-SUM($J72:DZ72),DZ72)","v":0},{"$f":"IF(SUM($J72:EA72)+EA72>$I23,$I23-SUM($J72:EA72),EA72)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,9.0825975937500001E-3,{"$f":"IF(SUM($J73:J73)+J73>$I24,$I24-SUM($J73:J73),J73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:K73)+K73>$I24,$I24-SUM($J73:K73),K73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:L73)+L73>$I24,$I24-SUM($J73:L73),L73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:M73)+M73>$I24,$I24-SUM($J73:M73),M73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:N73)+N73>$I24,$I24-SUM($J73:N73),N73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:O73)+O73>$I24,$I24-SUM($J73:O73),O73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:P73)+P73>$I24,$I24-SUM($J73:P73),P73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:Q73)+Q73>$I24,$I24-SUM($J73:Q73),Q73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:R73)+R73>$I24,$I24-SUM($J73:R73),R73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:S73)+S73>$I24,$I24-SUM($J73:S73),S73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:T73)+T73>$I24,$I24-SUM($J73:T73),T73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:U73)+U73>$I24,$I24-SUM($J73:U73),U73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:V73)+V73>$I24,$I24-SUM($J73:V73),V73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:W73)+W73>$I24,$I24-SUM($J73:W73),W73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:X73)+X73>$I24,$I24-SUM($J73:X73),X73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:Y73)+Y73>$I24,$I24-SUM($J73:Y73),Y73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:Z73)+Z73>$I24,$I24-SUM($J73:Z73),Z73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AA73)+AA73>$I24,$I24-SUM($J73:AA73),AA73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AB73)+AB73>$I24,$I24-SUM($J73:AB73),AB73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AC73)+AC73>$I24,$I24-SUM($J73:AC73),AC73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AD73)+AD73>$I24,$I24-SUM($J73:AD73),AD73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AE73)+AE73>$I24,$I24-SUM($J73:AE73),AE73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AF73)+AF73>$I24,$I24-SUM($J73:AF73),AF73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AG73)+AG73>$I24,$I24-SUM($J73:AG73),AG73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AH73)+AH73>$I24,$I24-SUM($J73:AH73),AH73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AI73)+AI73>$I24,$I24-SUM($J73:AI73),AI73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AJ73)+AJ73>$I24,$I24-SUM($J73:AJ73),AJ73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AK73)+AK73>$I24,$I24-SUM($J73:AK73),AK73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AL73)+AL73>$I24,$I24-SUM($J73:AL73),AL73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AM73)+AM73>$I24,$I24-SUM($J73:AM73),AM73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AN73)+AN73>$I24,$I24-SUM($J73:AN73),AN73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AO73)+AO73>$I24,$I24-SUM($J73:AO73),AO73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AP73)+AP73>$I24,$I24-SUM($J73:AP73),AP73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AQ73)+AQ73>$I24,$I24-SUM($J73:AQ73),AQ73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AR73)+AR73>$I24,$I24-SUM($J73:AR73),AR73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AS73)+AS73>$I24,$I24-SUM($J73:AS73),AS73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AT73)+AT73>$I24,$I24-SUM($J73:AT73),AT73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AU73)+AU73>$I24,$I24-SUM($J73:AU73),AU73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AV73)+AV73>$I24,$I24-SUM($J73:AV73),AV73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AW73)+AW73>$I24,$I24-SUM($J73:AW73),AW73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AX73)+AX73>$I24,$I24-SUM($J73:AX73),AX73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AY73)+AY73>$I24,$I24-SUM($J73:AY73),AY73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:AZ73)+AZ73>$I24,$I24-SUM($J73:AZ73),AZ73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BA73)+BA73>$I24,$I24-SUM($J73:BA73),BA73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BB73)+BB73>$I24,$I24-SUM($J73:BB73),BB73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BC73)+BC73>$I24,$I24-SUM($J73:BC73),BC73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BD73)+BD73>$I24,$I24-SUM($J73:BD73),BD73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BE73)+BE73>$I24,$I24-SUM($J73:BE73),BE73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BF73)+BF73>$I24,$I24-SUM($J73:BF73),BF73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BG73)+BG73>$I24,$I24-SUM($J73:BG73),BG73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BH73)+BH73>$I24,$I24-SUM($J73:BH73),BH73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BI73)+BI73>$I24,$I24-SUM($J73:BI73),BI73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BJ73)+BJ73>$I24,$I24-SUM($J73:BJ73),BJ73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BK73)+BK73>$I24,$I24-SUM($J73:BK73),BK73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BL73)+BL73>$I24,$I24-SUM($J73:BL73),BL73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BM73)+BM73>$I24,$I24-SUM($J73:BM73),BM73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BN73)+BN73>$I24,$I24-SUM($J73:BN73),BN73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BO73)+BO73>$I24,$I24-SUM($J73:BO73),BO73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BP73)+BP73>$I24,$I24-SUM($J73:BP73),BP73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BQ73)+BQ73>$I24,$I24-SUM($J73:BQ73),BQ73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BR73)+BR73>$I24,$I24-SUM($J73:BR73),BR73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BS73)+BS73>$I24,$I24-SUM($J73:BS73),BS73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BT73)+BT73>$I24,$I24-SUM($J73:BT73),BT73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BU73)+BU73>$I24,$I24-SUM($J73:BU73),BU73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BV73)+BV73>$I24,$I24-SUM($J73:BV73),BV73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BW73)+BW73>$I24,$I24-SUM($J73:BW73),BW73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BX73)+BX73>$I24,$I24-SUM($J73:BX73),BX73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BY73)+BY73>$I24,$I24-SUM($J73:BY73),BY73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:BZ73)+BZ73>$I24,$I24-SUM($J73:BZ73),BZ73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CA73)+CA73>$I24,$I24-SUM($J73:CA73),CA73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CB73)+CB73>$I24,$I24-SUM($J73:CB73),CB73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CC73)+CC73>$I24,$I24-SUM($J73:CC73),CC73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CD73)+CD73>$I24,$I24-SUM($J73:CD73),CD73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CE73)+CE73>$I24,$I24-SUM($J73:CE73),CE73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CF73)+CF73>$I24,$I24-SUM($J73:CF73),CF73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CG73)+CG73>$I24,$I24-SUM($J73:CG73),CG73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CH73)+CH73>$I24,$I24-SUM($J73:CH73),CH73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CI73)+CI73>$I24,$I24-SUM($J73:CI73),CI73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CJ73)+CJ73>$I24,$I24-SUM($J73:CJ73),CJ73)","v":9.0825975937500001E-3},{"$f":"IF(SUM($J73:CK73)+CK73>$I24,$I24-SUM($J73:CK73),CK73)","v":4.4408920985006262E-16},{"$f":"IF(SUM($J73:CL73)+CL73>$I24,$I24-SUM($J73:CL73),CL73)","v":4.4408920985006262E-16},{"$f":"IF(SUM($J73:CM73)+CM73>$I24,$I24-SUM($J73:CM73),CM73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CN73)+CN73>$I24,$I24-SUM($J73:CN73),CN73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CO73)+CO73>$I24,$I24-SUM($J73:CO73),CO73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CP73)+CP73>$I24,$I24-SUM($J73:CP73),CP73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CQ73)+CQ73>$I24,$I24-SUM($J73:CQ73),CQ73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CR73)+CR73>$I24,$I24-SUM($J73:CR73),CR73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CS73)+CS73>$I24,$I24-SUM($J73:CS73),CS73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CT73)+CT73>$I24,$I24-SUM($J73:CT73),CT73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CU73)+CU73>$I24,$I24-SUM($J73:CU73),CU73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CV73)+CV73>$I24,$I24-SUM($J73:CV73),CV73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CW73)+CW73>$I24,$I24-SUM($J73:CW73),CW73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CX73)+CX73>$I24,$I24-SUM($J73:CX73),CX73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CY73)+CY73>$I24,$I24-SUM($J73:CY73),CY73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:CZ73)+CZ73>$I24,$I24-SUM($J73:CZ73),CZ73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DA73)+DA73>$I24,$I24-SUM($J73:DA73),DA73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DB73)+DB73>$I24,$I24-SUM($J73:DB73),DB73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DC73)+DC73>$I24,$I24-SUM($J73:DC73),DC73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DD73)+DD73>$I24,$I24-SUM($J73:DD73),DD73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DE73)+DE73>$I24,$I24-SUM($J73:DE73),DE73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DF73)+DF73>$I24,$I24-SUM($J73:DF73),DF73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DG73)+DG73>$I24,$I24-SUM($J73:DG73),DG73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DH73)+DH73>$I24,$I24-SUM($J73:DH73),DH73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DI73)+DI73>$I24,$I24-SUM($J73:DI73),DI73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DJ73)+DJ73>$I24,$I24-SUM($J73:DJ73),DJ73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DK73)+DK73>$I24,$I24-SUM($J73:DK73),DK73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DL73)+DL73>$I24,$I24-SUM($J73:DL73),DL73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DM73)+DM73>$I24,$I24-SUM($J73:DM73),DM73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DN73)+DN73>$I24,$I24-SUM($J73:DN73),DN73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DO73)+DO73>$I24,$I24-SUM($J73:DO73),DO73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DP73)+DP73>$I24,$I24-SUM($J73:DP73),DP73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DQ73)+DQ73>$I24,$I24-SUM($J73:DQ73),DQ73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DR73)+DR73>$I24,$I24-SUM($J73:DR73),DR73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DS73)+DS73>$I24,$I24-SUM($J73:DS73),DS73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DT73)+DT73>$I24,$I24-SUM($J73:DT73),DT73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DU73)+DU73>$I24,$I24-SUM($J73:DU73),DU73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DV73)+DV73>$I24,$I24-SUM($J73:DV73),DV73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DW73)+DW73>$I24,$I24-SUM($J73:DW73),DW73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DX73)+DX73>$I24,$I24-SUM($J73:DX73),DX73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DY73)+DY73>$I24,$I24-SUM($J73:DY73),DY73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:DZ73)+DZ73>$I24,$I24-SUM($J73:DZ73),DZ73)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($J73:EA73)+EA73>$I24,$I24-SUM($J73:EA73),EA73)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,5.007382499999999E-4,{"$f":"IF(SUM($J74:J74)+J74>$I25,$I25-SUM($J74:J74),J74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:K74)+K74>$I25,$I25-SUM($J74:K74),K74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:L74)+L74>$I25,$I25-SUM($J74:L74),L74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:M74)+M74>$I25,$I25-SUM($J74:M74),M74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:N74)+N74>$I25,$I25-SUM($J74:N74),N74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:O74)+O74>$I25,$I25-SUM($J74:O74),O74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:P74)+P74>$I25,$I25-SUM($J74:P74),P74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:Q74)+Q74>$I25,$I25-SUM($J74:Q74),Q74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:R74)+R74>$I25,$I25-SUM($J74:R74),R74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:S74)+S74>$I25,$I25-SUM($J74:S74),S74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:T74)+T74>$I25,$I25-SUM($J74:T74),T74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:U74)+U74>$I25,$I25-SUM($J74:U74),U74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:V74)+V74>$I25,$I25-SUM($J74:V74),V74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:W74)+W74>$I25,$I25-SUM($J74:W74),W74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:X74)+X74>$I25,$I25-SUM($J74:X74),X74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:Y74)+Y74>$I25,$I25-SUM($J74:Y74),Y74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:Z74)+Z74>$I25,$I25-SUM($J74:Z74),Z74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AA74)+AA74>$I25,$I25-SUM($J74:AA74),AA74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AB74)+AB74>$I25,$I25-SUM($J74:AB74),AB74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AC74)+AC74>$I25,$I25-SUM($J74:AC74),AC74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AD74)+AD74>$I25,$I25-SUM($J74:AD74),AD74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AE74)+AE74>$I25,$I25-SUM($J74:AE74),AE74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AF74)+AF74>$I25,$I25-SUM($J74:AF74),AF74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AG74)+AG74>$I25,$I25-SUM($J74:AG74),AG74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AH74)+AH74>$I25,$I25-SUM($J74:AH74),AH74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AI74)+AI74>$I25,$I25-SUM($J74:AI74),AI74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AJ74)+AJ74>$I25,$I25-SUM($J74:AJ74),AJ74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AK74)+AK74>$I25,$I25-SUM($J74:AK74),AK74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AL74)+AL74>$I25,$I25-SUM($J74:AL74),AL74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AM74)+AM74>$I25,$I25-SUM($J74:AM74),AM74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AN74)+AN74>$I25,$I25-SUM($J74:AN74),AN74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AO74)+AO74>$I25,$I25-SUM($J74:AO74),AO74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AP74)+AP74>$I25,$I25-SUM($J74:AP74),AP74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AQ74)+AQ74>$I25,$I25-SUM($J74:AQ74),AQ74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AR74)+AR74>$I25,$I25-SUM($J74:AR74),AR74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AS74)+AS74>$I25,$I25-SUM($J74:AS74),AS74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AT74)+AT74>$I25,$I25-SUM($J74:AT74),AT74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AU74)+AU74>$I25,$I25-SUM($J74:AU74),AU74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AV74)+AV74>$I25,$I25-SUM($J74:AV74),AV74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AW74)+AW74>$I25,$I25-SUM($J74:AW74),AW74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AX74)+AX74>$I25,$I25-SUM($J74:AX74),AX74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AY74)+AY74>$I25,$I25-SUM($J74:AY74),AY74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:AZ74)+AZ74>$I25,$I25-SUM($J74:AZ74),AZ74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BA74)+BA74>$I25,$I25-SUM($J74:BA74),BA74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BB74)+BB74>$I25,$I25-SUM($J74:BB74),BB74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BC74)+BC74>$I25,$I25-SUM($J74:BC74),BC74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BD74)+BD74>$I25,$I25-SUM($J74:BD74),BD74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BE74)+BE74>$I25,$I25-SUM($J74:BE74),BE74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BF74)+BF74>$I25,$I25-SUM($J74:BF74),BF74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BG74)+BG74>$I25,$I25-SUM($J74:BG74),BG74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BH74)+BH74>$I25,$I25-SUM($J74:BH74),BH74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BI74)+BI74>$I25,$I25-SUM($J74:BI74),BI74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BJ74)+BJ74>$I25,$I25-SUM($J74:BJ74),BJ74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BK74)+BK74>$I25,$I25-SUM($J74:BK74),BK74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BL74)+BL74>$I25,$I25-SUM($J74:BL74),BL74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BM74)+BM74>$I25,$I25-SUM($J74:BM74),BM74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BN74)+BN74>$I25,$I25-SUM($J74:BN74),BN74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BO74)+BO74>$I25,$I25-SUM($J74:BO74),BO74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BP74)+BP74>$I25,$I25-SUM($J74:BP74),BP74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BQ74)+BQ74>$I25,$I25-SUM($J74:BQ74),BQ74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BR74)+BR74>$I25,$I25-SUM($J74:BR74),BR74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BS74)+BS74>$I25,$I25-SUM($J74:BS74),BS74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BT74)+BT74>$I25,$I25-SUM($J74:BT74),BT74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BU74)+BU74>$I25,$I25-SUM($J74:BU74),BU74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BV74)+BV74>$I25,$I25-SUM($J74:BV74),BV74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BW74)+BW74>$I25,$I25-SUM($J74:BW74),BW74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BX74)+BX74>$I25,$I25-SUM($J74:BX74),BX74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BY74)+BY74>$I25,$I25-SUM($J74:BY74),BY74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:BZ74)+BZ74>$I25,$I25-SUM($J74:BZ74),BZ74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CA74)+CA74>$I25,$I25-SUM($J74:CA74),CA74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CB74)+CB74>$I25,$I25-SUM($J74:CB74),CB74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CC74)+CC74>$I25,$I25-SUM($J74:CC74),CC74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CD74)+CD74>$I25,$I25-SUM($J74:CD74),CD74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CE74)+CE74>$I25,$I25-SUM($J74:CE74),CE74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CF74)+CF74>$I25,$I25-SUM($J74:CF74),CF74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CG74)+CG74>$I25,$I25-SUM($J74:CG74),CG74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CH74)+CH74>$I25,$I25-SUM($J74:CH74),CH74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CI74)+CI74>$I25,$I25-SUM($J74:CI74),CI74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CJ74)+CJ74>$I25,$I25-SUM($J74:CJ74),CJ74)","v":5.007382499999999E-4},{"$f":"IF(SUM($J74:CK74)+CK74>$I25,$I25-SUM($J74:CK74),CK74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CL74)+CL74>$I25,$I25-SUM($J74:CL74),CL74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CM74)+CM74>$I25,$I25-SUM($J74:CM74),CM74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CN74)+CN74>$I25,$I25-SUM($J74:CN74),CN74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CO74)+CO74>$I25,$I25-SUM($J74:CO74),CO74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CP74)+CP74>$I25,$I25-SUM($J74:CP74),CP74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CQ74)+CQ74>$I25,$I25-SUM($J74:CQ74),CQ74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CR74)+CR74>$I25,$I25-SUM($J74:CR74),CR74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CS74)+CS74>$I25,$I25-SUM($J74:CS74),CS74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CT74)+CT74>$I25,$I25-SUM($J74:CT74),CT74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CU74)+CU74>$I25,$I25-SUM($J74:CU74),CU74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CV74)+CV74>$I25,$I25-SUM($J74:CV74),CV74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CW74)+CW74>$I25,$I25-SUM($J74:CW74),CW74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CX74)+CX74>$I25,$I25-SUM($J74:CX74),CX74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CY74)+CY74>$I25,$I25-SUM($J74:CY74),CY74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:CZ74)+CZ74>$I25,$I25-SUM($J74:CZ74),CZ74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DA74)+DA74>$I25,$I25-SUM($J74:DA74),DA74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DB74)+DB74>$I25,$I25-SUM($J74:DB74),DB74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DC74)+DC74>$I25,$I25-SUM($J74:DC74),DC74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DD74)+DD74>$I25,$I25-SUM($J74:DD74),DD74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DE74)+DE74>$I25,$I25-SUM($J74:DE74),DE74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DF74)+DF74>$I25,$I25-SUM($J74:DF74),DF74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DG74)+DG74>$I25,$I25-SUM($J74:DG74),DG74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DH74)+DH74>$I25,$I25-SUM($J74:DH74),DH74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DI74)+DI74>$I25,$I25-SUM($J74:DI74),DI74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DJ74)+DJ74>$I25,$I25-SUM($J74:DJ74),DJ74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DK74)+DK74>$I25,$I25-SUM($J74:DK74),DK74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DL74)+DL74>$I25,$I25-SUM($J74:DL74),DL74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DM74)+DM74>$I25,$I25-SUM($J74:DM74),DM74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DN74)+DN74>$I25,$I25-SUM($J74:DN74),DN74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DO74)+DO74>$I25,$I25-SUM($J74:DO74),DO74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DP74)+DP74>$I25,$I25-SUM($J74:DP74),DP74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DQ74)+DQ74>$I25,$I25-SUM($J74:DQ74),DQ74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DR74)+DR74>$I25,$I25-SUM($J74:DR74),DR74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DS74)+DS74>$I25,$I25-SUM($J74:DS74),DS74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DT74)+DT74>$I25,$I25-SUM($J74:DT74),DT74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DU74)+DU74>$I25,$I25-SUM($J74:DU74),DU74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DV74)+DV74>$I25,$I25-SUM($J74:DV74),DV74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DW74)+DW74>$I25,$I25-SUM($J74:DW74),DW74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DX74)+DX74>$I25,$I25-SUM($J74:DX74),DX74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DY74)+DY74>$I25,$I25-SUM($J74:DY74),DY74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:DZ74)+DZ74>$I25,$I25-SUM($J74:DZ74),DZ74)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J74:EA74)+EA74>$I25,$I25-SUM($J74:EA74),EA74)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,1.7462787499999998E-4,{"$f":"IF(SUM($J75:J75)+J75>$I26,$I26-SUM($J75:J75),J75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:K75)+K75>$I26,$I26-SUM($J75:K75),K75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:L75)+L75>$I26,$I26-SUM($J75:L75),L75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:M75)+M75>$I26,$I26-SUM($J75:M75),M75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:N75)+N75>$I26,$I26-SUM($J75:N75),N75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:O75)+O75>$I26,$I26-SUM($J75:O75),O75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:P75)+P75>$I26,$I26-SUM($J75:P75),P75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:Q75)+Q75>$I26,$I26-SUM($J75:Q75),Q75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:R75)+R75>$I26,$I26-SUM($J75:R75),R75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:S75)+S75>$I26,$I26-SUM($J75:S75),S75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:T75)+T75>$I26,$I26-SUM($J75:T75),T75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:U75)+U75>$I26,$I26-SUM($J75:U75),U75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:V75)+V75>$I26,$I26-SUM($J75:V75),V75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:W75)+W75>$I26,$I26-SUM($J75:W75),W75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:X75)+X75>$I26,$I26-SUM($J75:X75),X75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:Y75)+Y75>$I26,$I26-SUM($J75:Y75),Y75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:Z75)+Z75>$I26,$I26-SUM($J75:Z75),Z75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AA75)+AA75>$I26,$I26-SUM($J75:AA75),AA75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AB75)+AB75>$I26,$I26-SUM($J75:AB75),AB75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AC75)+AC75>$I26,$I26-SUM($J75:AC75),AC75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AD75)+AD75>$I26,$I26-SUM($J75:AD75),AD75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AE75)+AE75>$I26,$I26-SUM($J75:AE75),AE75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AF75)+AF75>$I26,$I26-SUM($J75:AF75),AF75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AG75)+AG75>$I26,$I26-SUM($J75:AG75),AG75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AH75)+AH75>$I26,$I26-SUM($J75:AH75),AH75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AI75)+AI75>$I26,$I26-SUM($J75:AI75),AI75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AJ75)+AJ75>$I26,$I26-SUM($J75:AJ75),AJ75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AK75)+AK75>$I26,$I26-SUM($J75:AK75),AK75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AL75)+AL75>$I26,$I26-SUM($J75:AL75),AL75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AM75)+AM75>$I26,$I26-SUM($J75:AM75),AM75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AN75)+AN75>$I26,$I26-SUM($J75:AN75),AN75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AO75)+AO75>$I26,$I26-SUM($J75:AO75),AO75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AP75)+AP75>$I26,$I26-SUM($J75:AP75),AP75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AQ75)+AQ75>$I26,$I26-SUM($J75:AQ75),AQ75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AR75)+AR75>$I26,$I26-SUM($J75:AR75),AR75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AS75)+AS75>$I26,$I26-SUM($J75:AS75),AS75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AT75)+AT75>$I26,$I26-SUM($J75:AT75),AT75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AU75)+AU75>$I26,$I26-SUM($J75:AU75),AU75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AV75)+AV75>$I26,$I26-SUM($J75:AV75),AV75)","v":1.7462787499999998E-4},{"$f":"IF(SUM($J75:AW75)+AW75>$I26,$I26-SUM($J75:AW75),AW75)","v":4.3368086899420177E-18},{"$f":"IF(SUM($J75:AX75)+AX75>$I26,$I26-SUM($J75:AX75),AX75)","v":4.3368086899420177E-18},{"$f":"IF(SUM($J75:AY75)+AY75>$I26,$I26-SUM($J75:AY75),AY75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:AZ75)+AZ75>$I26,$I26-SUM($J75:AZ75),AZ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BA75)+BA75>$I26,$I26-SUM($J75:BA75),BA75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BB75)+BB75>$I26,$I26-SUM($J75:BB75),BB75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BC75)+BC75>$I26,$I26-SUM($J75:BC75),BC75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BD75)+BD75>$I26,$I26-SUM($J75:BD75),BD75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BE75)+BE75>$I26,$I26-SUM($J75:BE75),BE75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BF75)+BF75>$I26,$I26-SUM($J75:BF75),BF75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BG75)+BG75>$I26,$I26-SUM($J75:BG75),BG75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BH75)+BH75>$I26,$I26-SUM($J75:BH75),BH75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BI75)+BI75>$I26,$I26-SUM($J75:BI75),BI75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BJ75)+BJ75>$I26,$I26-SUM($J75:BJ75),BJ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BK75)+BK75>$I26,$I26-SUM($J75:BK75),BK75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BL75)+BL75>$I26,$I26-SUM($J75:BL75),BL75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BM75)+BM75>$I26,$I26-SUM($J75:BM75),BM75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BN75)+BN75>$I26,$I26-SUM($J75:BN75),BN75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BO75)+BO75>$I26,$I26-SUM($J75:BO75),BO75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BP75)+BP75>$I26,$I26-SUM($J75:BP75),BP75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BQ75)+BQ75>$I26,$I26-SUM($J75:BQ75),BQ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BR75)+BR75>$I26,$I26-SUM($J75:BR75),BR75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BS75)+BS75>$I26,$I26-SUM($J75:BS75),BS75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BT75)+BT75>$I26,$I26-SUM($J75:BT75),BT75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BU75)+BU75>$I26,$I26-SUM($J75:BU75),BU75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BV75)+BV75>$I26,$I26-SUM($J75:BV75),BV75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BW75)+BW75>$I26,$I26-SUM($J75:BW75),BW75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BX75)+BX75>$I26,$I26-SUM($J75:BX75),BX75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BY75)+BY75>$I26,$I26-SUM($J75:BY75),BY75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:BZ75)+BZ75>$I26,$I26-SUM($J75:BZ75),BZ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CA75)+CA75>$I26,$I26-SUM($J75:CA75),CA75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CB75)+CB75>$I26,$I26-SUM($J75:CB75),CB75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CC75)+CC75>$I26,$I26-SUM($J75:CC75),CC75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CD75)+CD75>$I26,$I26-SUM($J75:CD75),CD75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CE75)+CE75>$I26,$I26-SUM($J75:CE75),CE75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CF75)+CF75>$I26,$I26-SUM($J75:CF75),CF75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CG75)+CG75>$I26,$I26-SUM($J75:CG75),CG75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CH75)+CH75>$I26,$I26-SUM($J75:CH75),CH75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CI75)+CI75>$I26,$I26-SUM($J75:CI75),CI75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CJ75)+CJ75>$I26,$I26-SUM($J75:CJ75),CJ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CK75)+CK75>$I26,$I26-SUM($J75:CK75),CK75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CL75)+CL75>$I26,$I26-SUM($J75:CL75),CL75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CM75)+CM75>$I26,$I26-SUM($J75:CM75),CM75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CN75)+CN75>$I26,$I26-SUM($J75:CN75),CN75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CO75)+CO75>$I26,$I26-SUM($J75:CO75),CO75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CP75)+CP75>$I26,$I26-SUM($J75:CP75),CP75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CQ75)+CQ75>$I26,$I26-SUM($J75:CQ75),CQ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CR75)+CR75>$I26,$I26-SUM($J75:CR75),CR75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CS75)+CS75>$I26,$I26-SUM($J75:CS75),CS75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CT75)+CT75>$I26,$I26-SUM($J75:CT75),CT75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CU75)+CU75>$I26,$I26-SUM($J75:CU75),CU75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CV75)+CV75>$I26,$I26-SUM($J75:CV75),CV75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CW75)+CW75>$I26,$I26-SUM($J75:CW75),CW75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CX75)+CX75>$I26,$I26-SUM($J75:CX75),CX75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CY75)+CY75>$I26,$I26-SUM($J75:CY75),CY75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:CZ75)+CZ75>$I26,$I26-SUM($J75:CZ75),CZ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DA75)+DA75>$I26,$I26-SUM($J75:DA75),DA75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DB75)+DB75>$I26,$I26-SUM($J75:DB75),DB75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DC75)+DC75>$I26,$I26-SUM($J75:DC75),DC75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DD75)+DD75>$I26,$I26-SUM($J75:DD75),DD75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DE75)+DE75>$I26,$I26-SUM($J75:DE75),DE75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DF75)+DF75>$I26,$I26-SUM($J75:DF75),DF75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DG75)+DG75>$I26,$I26-SUM($J75:DG75),DG75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DH75)+DH75>$I26,$I26-SUM($J75:DH75),DH75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DI75)+DI75>$I26,$I26-SUM($J75:DI75),DI75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DJ75)+DJ75>$I26,$I26-SUM($J75:DJ75),DJ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DK75)+DK75>$I26,$I26-SUM($J75:DK75),DK75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DL75)+DL75>$I26,$I26-SUM($J75:DL75),DL75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DM75)+DM75>$I26,$I26-SUM($J75:DM75),DM75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DN75)+DN75>$I26,$I26-SUM($J75:DN75),DN75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DO75)+DO75>$I26,$I26-SUM($J75:DO75),DO75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DP75)+DP75>$I26,$I26-SUM($J75:DP75),DP75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DQ75)+DQ75>$I26,$I26-SUM($J75:DQ75),DQ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DR75)+DR75>$I26,$I26-SUM($J75:DR75),DR75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DS75)+DS75>$I26,$I26-SUM($J75:DS75),DS75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DT75)+DT75>$I26,$I26-SUM($J75:DT75),DT75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DU75)+DU75>$I26,$I26-SUM($J75:DU75),DU75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DV75)+DV75>$I26,$I26-SUM($J75:DV75),DV75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DW75)+DW75>$I26,$I26-SUM($J75:DW75),DW75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DX75)+DX75>$I26,$I26-SUM($J75:DX75),DX75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DY75)+DY75>$I26,$I26-SUM($J75:DY75),DY75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:DZ75)+DZ75>$I26,$I26-SUM($J75:DZ75),DZ75)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($J75:EA75)+EA75>$I26,$I26-SUM($J75:EA75),EA75)","v":-4.3368086899420177E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,0,{"$f":"IF(SUM($J76:J76)+J76>$I27,$I27-SUM($J76:J76),J76)","v":0},{"$f":"IF(SUM($J76:K76)+K76>$I27,$I27-SUM($J76:K76),K76)","v":0},{"$f":"IF(SUM($J76:L76)+L76>$I27,$I27-SUM($J76:L76),L76)","v":0},{"$f":"IF(SUM($J76:M76)+M76>$I27,$I27-SUM($J76:M76),M76)","v":0},{"$f":"IF(SUM($J76:N76)+N76>$I27,$I27-SUM($J76:N76),N76)","v":0},{"$f":"IF(SUM($J76:O76)+O76>$I27,$I27-SUM($J76:O76),O76)","v":0},{"$f":"IF(SUM($J76:P76)+P76>$I27,$I27-SUM($J76:P76),P76)","v":0},{"$f":"IF(SUM($J76:Q76)+Q76>$I27,$I27-SUM($J76:Q76),Q76)","v":0},{"$f":"IF(SUM($J76:R76)+R76>$I27,$I27-SUM($J76:R76),R76)","v":0},{"$f":"IF(SUM($J76:S76)+S76>$I27,$I27-SUM($J76:S76),S76)","v":0},{"$f":"IF(SUM($J76:T76)+T76>$I27,$I27-SUM($J76:T76),T76)","v":0},{"$f":"IF(SUM($J76:U76)+U76>$I27,$I27-SUM($J76:U76),U76)","v":0},{"$f":"IF(SUM($J76:V76)+V76>$I27,$I27-SUM($J76:V76),V76)","v":0},{"$f":"IF(SUM($J76:W76)+W76>$I27,$I27-SUM($J76:W76),W76)","v":0},{"$f":"IF(SUM($J76:X76)+X76>$I27,$I27-SUM($J76:X76),X76)","v":0},{"$f":"IF(SUM($J76:Y76)+Y76>$I27,$I27-SUM($J76:Y76),Y76)","v":0},{"$f":"IF(SUM($J76:Z76)+Z76>$I27,$I27-SUM($J76:Z76),Z76)","v":0},{"$f":"IF(SUM($J76:AA76)+AA76>$I27,$I27-SUM($J76:AA76),AA76)","v":0},{"$f":"IF(SUM($J76:AB76)+AB76>$I27,$I27-SUM($J76:AB76),AB76)","v":0},{"$f":"IF(SUM($J76:AC76)+AC76>$I27,$I27-SUM($J76:AC76),AC76)","v":0},{"$f":"IF(SUM($J76:AD76)+AD76>$I27,$I27-SUM($J76:AD76),AD76)","v":0},{"$f":"IF(SUM($J76:AE76)+AE76>$I27,$I27-SUM($J76:AE76),AE76)","v":0},{"$f":"IF(SUM($J76:AF76)+AF76>$I27,$I27-SUM($J76:AF76),AF76)","v":0},{"$f":"IF(SUM($J76:AG76)+AG76>$I27,$I27-SUM($J76:AG76),AG76)","v":0},{"$f":"IF(SUM($J76:AH76)+AH76>$I27,$I27-SUM($J76:AH76),AH76)","v":0},{"$f":"IF(SUM($J76:AI76)+AI76>$I27,$I27-SUM($J76:AI76),AI76)","v":0},{"$f":"IF(SUM($J76:AJ76)+AJ76>$I27,$I27-SUM($J76:AJ76),AJ76)","v":0},{"$f":"IF(SUM($J76:AK76)+AK76>$I27,$I27-SUM($J76:AK76),AK76)","v":0},{"$f":"IF(SUM($J76:AL76)+AL76>$I27,$I27-SUM($J76:AL76),AL76)","v":0},{"$f":"IF(SUM($J76:AM76)+AM76>$I27,$I27-SUM($J76:AM76),AM76)","v":0},{"$f":"IF(SUM($J76:AN76)+AN76>$I27,$I27-SUM($J76:AN76),AN76)","v":0},{"$f":"IF(SUM($J76:AO76)+AO76>$I27,$I27-SUM($J76:AO76),AO76)","v":0},{"$f":"IF(SUM($J76:AP76)+AP76>$I27,$I27-SUM($J76:AP76),AP76)","v":0},{"$f":"IF(SUM($J76:AQ76)+AQ76>$I27,$I27-SUM($J76:AQ76),AQ76)","v":0},{"$f":"IF(SUM($J76:AR76)+AR76>$I27,$I27-SUM($J76:AR76),AR76)","v":0},{"$f":"IF(SUM($J76:AS76)+AS76>$I27,$I27-SUM($J76:AS76),AS76)","v":0},{"$f":"IF(SUM($J76:AT76)+AT76>$I27,$I27-SUM($J76:AT76),AT76)","v":0},{"$f":"IF(SUM($J76:AU76)+AU76>$I27,$I27-SUM($J76:AU76),AU76)","v":0},{"$f":"IF(SUM($J76:AV76)+AV76>$I27,$I27-SUM($J76:AV76),AV76)","v":0},{"$f":"IF(SUM($J76:AW76)+AW76>$I27,$I27-SUM($J76:AW76),AW76)","v":0},{"$f":"IF(SUM($J76:AX76)+AX76>$I27,$I27-SUM($J76:AX76),AX76)","v":0},{"$f":"IF(SUM($J76:AY76)+AY76>$I27,$I27-SUM($J76:AY76),AY76)","v":0},{"$f":"IF(SUM($J76:AZ76)+AZ76>$I27,$I27-SUM($J76:AZ76),AZ76)","v":0},{"$f":"IF(SUM($J76:BA76)+BA76>$I27,$I27-SUM($J76:BA76),BA76)","v":0},{"$f":"IF(SUM($J76:BB76)+BB76>$I27,$I27-SUM($J76:BB76),BB76)","v":0},{"$f":"IF(SUM($J76:BC76)+BC76>$I27,$I27-SUM($J76:BC76),BC76)","v":0},{"$f":"IF(SUM($J76:BD76)+BD76>$I27,$I27-SUM($J76:BD76),BD76)","v":0},{"$f":"IF(SUM($J76:BE76)+BE76>$I27,$I27-SUM($J76:BE76),BE76)","v":0},{"$f":"IF(SUM($J76:BF76)+BF76>$I27,$I27-SUM($J76:BF76),BF76)","v":0},{"$f":"IF(SUM($J76:BG76)+BG76>$I27,$I27-SUM($J76:BG76),BG76)","v":0},{"$f":"IF(SUM($J76:BH76)+BH76>$I27,$I27-SUM($J76:BH76),BH76)","v":0},{"$f":"IF(SUM($J76:BI76)+BI76>$I27,$I27-SUM($J76:BI76),BI76)","v":0},{"$f":"IF(SUM($J76:BJ76)+BJ76>$I27,$I27-SUM($J76:BJ76),BJ76)","v":0},{"$f":"IF(SUM($J76:BK76)+BK76>$I27,$I27-SUM($J76:BK76),BK76)","v":0},{"$f":"IF(SUM($J76:BL76)+BL76>$I27,$I27-SUM($J76:BL76),BL76)","v":0},{"$f":"IF(SUM($J76:BM76)+BM76>$I27,$I27-SUM($J76:BM76),BM76)","v":0},{"$f":"IF(SUM($J76:BN76)+BN76>$I27,$I27-SUM($J76:BN76),BN76)","v":0},{"$f":"IF(SUM($J76:BO76)+BO76>$I27,$I27-SUM($J76:BO76),BO76)","v":0},{"$f":"IF(SUM($J76:BP76)+BP76>$I27,$I27-SUM($J76:BP76),BP76)","v":0},{"$f":"IF(SUM($J76:BQ76)+BQ76>$I27,$I27-SUM($J76:BQ76),BQ76)","v":0},{"$f":"IF(SUM($J76:BR76)+BR76>$I27,$I27-SUM($J76:BR76),BR76)","v":0},{"$f":"IF(SUM($J76:BS76)+BS76>$I27,$I27-SUM($J76:BS76),BS76)","v":0},{"$f":"IF(SUM($J76:BT76)+BT76>$I27,$I27-SUM($J76:BT76),BT76)","v":0},{"$f":"IF(SUM($J76:BU76)+BU76>$I27,$I27-SUM($J76:BU76),BU76)","v":0},{"$f":"IF(SUM($J76:BV76)+BV76>$I27,$I27-SUM($J76:BV76),BV76)","v":0},{"$f":"IF(SUM($J76:BW76)+BW76>$I27,$I27-SUM($J76:BW76),BW76)","v":0},{"$f":"IF(SUM($J76:BX76)+BX76>$I27,$I27-SUM($J76:BX76),BX76)","v":0},{"$f":"IF(SUM($J76:BY76)+BY76>$I27,$I27-SUM($J76:BY76),BY76)","v":0},{"$f":"IF(SUM($J76:BZ76)+BZ76>$I27,$I27-SUM($J76:BZ76),BZ76)","v":0},{"$f":"IF(SUM($J76:CA76)+CA76>$I27,$I27-SUM($J76:CA76),CA76)","v":0},{"$f":"IF(SUM($J76:CB76)+CB76>$I27,$I27-SUM($J76:CB76),CB76)","v":0},{"$f":"IF(SUM($J76:CC76)+CC76>$I27,$I27-SUM($J76:CC76),CC76)","v":0},{"$f":"IF(SUM($J76:CD76)+CD76>$I27,$I27-SUM($J76:CD76),CD76)","v":0},{"$f":"IF(SUM($J76:CE76)+CE76>$I27,$I27-SUM($J76:CE76),CE76)","v":0},{"$f":"IF(SUM($J76:CF76)+CF76>$I27,$I27-SUM($J76:CF76),CF76)","v":0},{"$f":"IF(SUM($J76:CG76)+CG76>$I27,$I27-SUM($J76:CG76),CG76)","v":0},{"$f":"IF(SUM($J76:CH76)+CH76>$I27,$I27-SUM($J76:CH76),CH76)","v":0},{"$f":"IF(SUM($J76:CI76)+CI76>$I27,$I27-SUM($J76:CI76),CI76)","v":0},{"$f":"IF(SUM($J76:CJ76)+CJ76>$I27,$I27-SUM($J76:CJ76),CJ76)","v":0},{"$f":"IF(SUM($J76:CK76)+CK76>$I27,$I27-SUM($J76:CK76),CK76)","v":0},{"$f":"IF(SUM($J76:CL76)+CL76>$I27,$I27-SUM($J76:CL76),CL76)","v":0},{"$f":"IF(SUM($J76:CM76)+CM76>$I27,$I27-SUM($J76:CM76),CM76)","v":0},{"$f":"IF(SUM($J76:CN76)+CN76>$I27,$I27-SUM($J76:CN76),CN76)","v":0},{"$f":"IF(SUM($J76:CO76)+CO76>$I27,$I27-SUM($J76:CO76),CO76)","v":0},{"$f":"IF(SUM($J76:CP76)+CP76>$I27,$I27-SUM($J76:CP76),CP76)","v":0},{"$f":"IF(SUM($J76:CQ76)+CQ76>$I27,$I27-SUM($J76:CQ76),CQ76)","v":0},{"$f":"IF(SUM($J76:CR76)+CR76>$I27,$I27-SUM($J76:CR76),CR76)","v":0},{"$f":"IF(SUM($J76:CS76)+CS76>$I27,$I27-SUM($J76:CS76),CS76)","v":0},{"$f":"IF(SUM($J76:CT76)+CT76>$I27,$I27-SUM($J76:CT76),CT76)","v":0},{"$f":"IF(SUM($J76:CU76)+CU76>$I27,$I27-SUM($J76:CU76),CU76)","v":0},{"$f":"IF(SUM($J76:CV76)+CV76>$I27,$I27-SUM($J76:CV76),CV76)","v":0},{"$f":"IF(SUM($J76:CW76)+CW76>$I27,$I27-SUM($J76:CW76),CW76)","v":0},{"$f":"IF(SUM($J76:CX76)+CX76>$I27,$I27-SUM($J76:CX76),CX76)","v":0},{"$f":"IF(SUM($J76:CY76)+CY76>$I27,$I27-SUM($J76:CY76),CY76)","v":0},{"$f":"IF(SUM($J76:CZ76)+CZ76>$I27,$I27-SUM($J76:CZ76),CZ76)","v":0},{"$f":"IF(SUM($J76:DA76)+DA76>$I27,$I27-SUM($J76:DA76),DA76)","v":0},{"$f":"IF(SUM($J76:DB76)+DB76>$I27,$I27-SUM($J76:DB76),DB76)","v":0},{"$f":"IF(SUM($J76:DC76)+DC76>$I27,$I27-SUM($J76:DC76),DC76)","v":0},{"$f":"IF(SUM($J76:DD76)+DD76>$I27,$I27-SUM($J76:DD76),DD76)","v":0},{"$f":"IF(SUM($J76:DE76)+DE76>$I27,$I27-SUM($J76:DE76),DE76)","v":0},{"$f":"IF(SUM($J76:DF76)+DF76>$I27,$I27-SUM($J76:DF76),DF76)","v":0},{"$f":"IF(SUM($J76:DG76)+DG76>$I27,$I27-SUM($J76:DG76),DG76)","v":0},{"$f":"IF(SUM($J76:DH76)+DH76>$I27,$I27-SUM($J76:DH76),DH76)","v":0},{"$f":"IF(SUM($J76:DI76)+DI76>$I27,$I27-SUM($J76:DI76),DI76)","v":0},{"$f":"IF(SUM($J76:DJ76)+DJ76>$I27,$I27-SUM($J76:DJ76),DJ76)","v":0},{"$f":"IF(SUM($J76:DK76)+DK76>$I27,$I27-SUM($J76:DK76),DK76)","v":0},{"$f":"IF(SUM($J76:DL76)+DL76>$I27,$I27-SUM($J76:DL76),DL76)","v":0},{"$f":"IF(SUM($J76:DM76)+DM76>$I27,$I27-SUM($J76:DM76),DM76)","v":0},{"$f":"IF(SUM($J76:DN76)+DN76>$I27,$I27-SUM($J76:DN76),DN76)","v":0},{"$f":"IF(SUM($J76:DO76)+DO76>$I27,$I27-SUM($J76:DO76),DO76)","v":0},{"$f":"IF(SUM($J76:DP76)+DP76>$I27,$I27-SUM($J76:DP76),DP76)","v":0},{"$f":"IF(SUM($J76:DQ76)+DQ76>$I27,$I27-SUM($J76:DQ76),DQ76)","v":0},{"$f":"IF(SUM($J76:DR76)+DR76>$I27,$I27-SUM($J76:DR76),DR76)","v":0},{"$f":"IF(SUM($J76:DS76)+DS76>$I27,$I27-SUM($J76:DS76),DS76)","v":0},{"$f":"IF(SUM($J76:DT76)+DT76>$I27,$I27-SUM($J76:DT76),DT76)","v":0},{"$f":"IF(SUM($J76:DU76)+DU76>$I27,$I27-SUM($J76:DU76),DU76)","v":0},{"$f":"IF(SUM($J76:DV76)+DV76>$I27,$I27-SUM($J76:DV76),DV76)","v":0},{"$f":"IF(SUM($J76:DW76)+DW76>$I27,$I27-SUM($J76:DW76),DW76)","v":0},{"$f":"IF(SUM($J76:DX76)+DX76>$I27,$I27-SUM($J76:DX76),DX76)","v":0},{"$f":"IF(SUM($J76:DY76)+DY76>$I27,$I27-SUM($J76:DY76),DY76)","v":0},{"$f":"IF(SUM($J76:DZ76)+DZ76>$I27,$I27-SUM($J76:DZ76),DZ76)","v":0},{"$f":"IF(SUM($J76:EA76)+EA76>$I27,$I27-SUM($J76:EA76),EA76)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,2.2786874999999999E-5,{"$f":"IF(SUM($J77:J77)+J77>$I28,$I28-SUM($J77:J77),J77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:K77)+K77>$I28,$I28-SUM($J77:K77),K77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:L77)+L77>$I28,$I28-SUM($J77:L77),L77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:M77)+M77>$I28,$I28-SUM($J77:M77),M77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:N77)+N77>$I28,$I28-SUM($J77:N77),N77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:O77)+O77>$I28,$I28-SUM($J77:O77),O77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:P77)+P77>$I28,$I28-SUM($J77:P77),P77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:Q77)+Q77>$I28,$I28-SUM($J77:Q77),Q77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:R77)+R77>$I28,$I28-SUM($J77:R77),R77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:S77)+S77>$I28,$I28-SUM($J77:S77),S77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:T77)+T77>$I28,$I28-SUM($J77:T77),T77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:U77)+U77>$I28,$I28-SUM($J77:U77),U77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:V77)+V77>$I28,$I28-SUM($J77:V77),V77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:W77)+W77>$I28,$I28-SUM($J77:W77),W77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:X77)+X77>$I28,$I28-SUM($J77:X77),X77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:Y77)+Y77>$I28,$I28-SUM($J77:Y77),Y77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:Z77)+Z77>$I28,$I28-SUM($J77:Z77),Z77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AA77)+AA77>$I28,$I28-SUM($J77:AA77),AA77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AB77)+AB77>$I28,$I28-SUM($J77:AB77),AB77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AC77)+AC77>$I28,$I28-SUM($J77:AC77),AC77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AD77)+AD77>$I28,$I28-SUM($J77:AD77),AD77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AE77)+AE77>$I28,$I28-SUM($J77:AE77),AE77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AF77)+AF77>$I28,$I28-SUM($J77:AF77),AF77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AG77)+AG77>$I28,$I28-SUM($J77:AG77),AG77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AH77)+AH77>$I28,$I28-SUM($J77:AH77),AH77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AI77)+AI77>$I28,$I28-SUM($J77:AI77),AI77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AJ77)+AJ77>$I28,$I28-SUM($J77:AJ77),AJ77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AK77)+AK77>$I28,$I28-SUM($J77:AK77),AK77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AL77)+AL77>$I28,$I28-SUM($J77:AL77),AL77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AM77)+AM77>$I28,$I28-SUM($J77:AM77),AM77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AN77)+AN77>$I28,$I28-SUM($J77:AN77),AN77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AO77)+AO77>$I28,$I28-SUM($J77:AO77),AO77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AP77)+AP77>$I28,$I28-SUM($J77:AP77),AP77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AQ77)+AQ77>$I28,$I28-SUM($J77:AQ77),AQ77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AR77)+AR77>$I28,$I28-SUM($J77:AR77),AR77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AS77)+AS77>$I28,$I28-SUM($J77:AS77),AS77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AT77)+AT77>$I28,$I28-SUM($J77:AT77),AT77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AU77)+AU77>$I28,$I28-SUM($J77:AU77),AU77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AV77)+AV77>$I28,$I28-SUM($J77:AV77),AV77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AW77)+AW77>$I28,$I28-SUM($J77:AW77),AW77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AX77)+AX77>$I28,$I28-SUM($J77:AX77),AX77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AY77)+AY77>$I28,$I28-SUM($J77:AY77),AY77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:AZ77)+AZ77>$I28,$I28-SUM($J77:AZ77),AZ77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BA77)+BA77>$I28,$I28-SUM($J77:BA77),BA77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BB77)+BB77>$I28,$I28-SUM($J77:BB77),BB77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BC77)+BC77>$I28,$I28-SUM($J77:BC77),BC77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BD77)+BD77>$I28,$I28-SUM($J77:BD77),BD77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BE77)+BE77>$I28,$I28-SUM($J77:BE77),BE77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BF77)+BF77>$I28,$I28-SUM($J77:BF77),BF77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BG77)+BG77>$I28,$I28-SUM($J77:BG77),BG77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BH77)+BH77>$I28,$I28-SUM($J77:BH77),BH77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BI77)+BI77>$I28,$I28-SUM($J77:BI77),BI77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BJ77)+BJ77>$I28,$I28-SUM($J77:BJ77),BJ77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BK77)+BK77>$I28,$I28-SUM($J77:BK77),BK77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BL77)+BL77>$I28,$I28-SUM($J77:BL77),BL77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BM77)+BM77>$I28,$I28-SUM($J77:BM77),BM77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BN77)+BN77>$I28,$I28-SUM($J77:BN77),BN77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BO77)+BO77>$I28,$I28-SUM($J77:BO77),BO77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BP77)+BP77>$I28,$I28-SUM($J77:BP77),BP77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BQ77)+BQ77>$I28,$I28-SUM($J77:BQ77),BQ77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BR77)+BR77>$I28,$I28-SUM($J77:BR77),BR77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BS77)+BS77>$I28,$I28-SUM($J77:BS77),BS77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BT77)+BT77>$I28,$I28-SUM($J77:BT77),BT77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BU77)+BU77>$I28,$I28-SUM($J77:BU77),BU77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BV77)+BV77>$I28,$I28-SUM($J77:BV77),BV77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BW77)+BW77>$I28,$I28-SUM($J77:BW77),BW77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BX77)+BX77>$I28,$I28-SUM($J77:BX77),BX77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BY77)+BY77>$I28,$I28-SUM($J77:BY77),BY77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:BZ77)+BZ77>$I28,$I28-SUM($J77:BZ77),BZ77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CA77)+CA77>$I28,$I28-SUM($J77:CA77),CA77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CB77)+CB77>$I28,$I28-SUM($J77:CB77),CB77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CC77)+CC77>$I28,$I28-SUM($J77:CC77),CC77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CD77)+CD77>$I28,$I28-SUM($J77:CD77),CD77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CE77)+CE77>$I28,$I28-SUM($J77:CE77),CE77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CF77)+CF77>$I28,$I28-SUM($J77:CF77),CF77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CG77)+CG77>$I28,$I28-SUM($J77:CG77),CG77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CH77)+CH77>$I28,$I28-SUM($J77:CH77),CH77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CI77)+CI77>$I28,$I28-SUM($J77:CI77),CI77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CJ77)+CJ77>$I28,$I28-SUM($J77:CJ77),CJ77)","v":2.2786874999999999E-5},{"$f":"IF(SUM($J77:CK77)+CK77>$I28,$I28-SUM($J77:CK77),CK77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CL77)+CL77>$I28,$I28-SUM($J77:CL77),CL77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CM77)+CM77>$I28,$I28-SUM($J77:CM77),CM77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CN77)+CN77>$I28,$I28-SUM($J77:CN77),CN77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CO77)+CO77>$I28,$I28-SUM($J77:CO77),CO77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CP77)+CP77>$I28,$I28-SUM($J77:CP77),CP77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CQ77)+CQ77>$I28,$I28-SUM($J77:CQ77),CQ77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CR77)+CR77>$I28,$I28-SUM($J77:CR77),CR77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CS77)+CS77>$I28,$I28-SUM($J77:CS77),CS77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CT77)+CT77>$I28,$I28-SUM($J77:CT77),CT77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CU77)+CU77>$I28,$I28-SUM($J77:CU77),CU77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CV77)+CV77>$I28,$I28-SUM($J77:CV77),CV77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CW77)+CW77>$I28,$I28-SUM($J77:CW77),CW77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CX77)+CX77>$I28,$I28-SUM($J77:CX77),CX77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CY77)+CY77>$I28,$I28-SUM($J77:CY77),CY77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:CZ77)+CZ77>$I28,$I28-SUM($J77:CZ77),CZ77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DA77)+DA77>$I28,$I28-SUM($J77:DA77),DA77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DB77)+DB77>$I28,$I28-SUM($J77:DB77),DB77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DC77)+DC77>$I28,$I28-SUM($J77:DC77),DC77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DD77)+DD77>$I28,$I28-SUM($J77:DD77),DD77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DE77)+DE77>$I28,$I28-SUM($J77:DE77),DE77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DF77)+DF77>$I28,$I28-SUM($J77:DF77),DF77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DG77)+DG77>$I28,$I28-SUM($J77:DG77),DG77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DH77)+DH77>$I28,$I28-SUM($J77:DH77),DH77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DI77)+DI77>$I28,$I28-SUM($J77:DI77),DI77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DJ77)+DJ77>$I28,$I28-SUM($J77:DJ77),DJ77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DK77)+DK77>$I28,$I28-SUM($J77:DK77),DK77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DL77)+DL77>$I28,$I28-SUM($J77:DL77),DL77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DM77)+DM77>$I28,$I28-SUM($J77:DM77),DM77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DN77)+DN77>$I28,$I28-SUM($J77:DN77),DN77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DO77)+DO77>$I28,$I28-SUM($J77:DO77),DO77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DP77)+DP77>$I28,$I28-SUM($J77:DP77),DP77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DQ77)+DQ77>$I28,$I28-SUM($J77:DQ77),DQ77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DR77)+DR77>$I28,$I28-SUM($J77:DR77),DR77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DS77)+DS77>$I28,$I28-SUM($J77:DS77),DS77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DT77)+DT77>$I28,$I28-SUM($J77:DT77),DT77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DU77)+DU77>$I28,$I28-SUM($J77:DU77),DU77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DV77)+DV77>$I28,$I28-SUM($J77:DV77),DV77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DW77)+DW77>$I28,$I28-SUM($J77:DW77),DW77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DX77)+DX77>$I28,$I28-SUM($J77:DX77),DX77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DY77)+DY77>$I28,$I28-SUM($J77:DY77),DY77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:DZ77)+DZ77>$I28,$I28-SUM($J77:DZ77),DZ77)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($J77:EA77)+EA77>$I28,$I28-SUM($J77:EA77),EA77)","v":-3.0357660829594124E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,3.3889508125000004E-3,{"$f":"IF(SUM($J78:J78)+J78>$I29,$I29-SUM($J78:J78),J78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:K78)+K78>$I29,$I29-SUM($J78:K78),K78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:L78)+L78>$I29,$I29-SUM($J78:L78),L78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:M78)+M78>$I29,$I29-SUM($J78:M78),M78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:N78)+N78>$I29,$I29-SUM($J78:N78),N78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:O78)+O78>$I29,$I29-SUM($J78:O78),O78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:P78)+P78>$I29,$I29-SUM($J78:P78),P78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:Q78)+Q78>$I29,$I29-SUM($J78:Q78),Q78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:R78)+R78>$I29,$I29-SUM($J78:R78),R78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:S78)+S78>$I29,$I29-SUM($J78:S78),S78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:T78)+T78>$I29,$I29-SUM($J78:T78),T78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:U78)+U78>$I29,$I29-SUM($J78:U78),U78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:V78)+V78>$I29,$I29-SUM($J78:V78),V78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:W78)+W78>$I29,$I29-SUM($J78:W78),W78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:X78)+X78>$I29,$I29-SUM($J78:X78),X78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:Y78)+Y78>$I29,$I29-SUM($J78:Y78),Y78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:Z78)+Z78>$I29,$I29-SUM($J78:Z78),Z78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AA78)+AA78>$I29,$I29-SUM($J78:AA78),AA78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AB78)+AB78>$I29,$I29-SUM($J78:AB78),AB78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AC78)+AC78>$I29,$I29-SUM($J78:AC78),AC78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AD78)+AD78>$I29,$I29-SUM($J78:AD78),AD78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AE78)+AE78>$I29,$I29-SUM($J78:AE78),AE78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AF78)+AF78>$I29,$I29-SUM($J78:AF78),AF78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AG78)+AG78>$I29,$I29-SUM($J78:AG78),AG78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AH78)+AH78>$I29,$I29-SUM($J78:AH78),AH78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AI78)+AI78>$I29,$I29-SUM($J78:AI78),AI78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AJ78)+AJ78>$I29,$I29-SUM($J78:AJ78),AJ78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AK78)+AK78>$I29,$I29-SUM($J78:AK78),AK78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AL78)+AL78>$I29,$I29-SUM($J78:AL78),AL78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AM78)+AM78>$I29,$I29-SUM($J78:AM78),AM78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AN78)+AN78>$I29,$I29-SUM($J78:AN78),AN78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AO78)+AO78>$I29,$I29-SUM($J78:AO78),AO78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AP78)+AP78>$I29,$I29-SUM($J78:AP78),AP78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AQ78)+AQ78>$I29,$I29-SUM($J78:AQ78),AQ78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AR78)+AR78>$I29,$I29-SUM($J78:AR78),AR78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AS78)+AS78>$I29,$I29-SUM($J78:AS78),AS78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AT78)+AT78>$I29,$I29-SUM($J78:AT78),AT78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AU78)+AU78>$I29,$I29-SUM($J78:AU78),AU78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AV78)+AV78>$I29,$I29-SUM($J78:AV78),AV78)","v":3.3889508125000004E-3},{"$f":"IF(SUM($J78:AW78)+AW78>$I29,$I29-SUM($J78:AW78),AW78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:AX78)+AX78>$I29,$I29-SUM($J78:AX78),AX78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:AY78)+AY78>$I29,$I29-SUM($J78:AY78),AY78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:AZ78)+AZ78>$I29,$I29-SUM($J78:AZ78),AZ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BA78)+BA78>$I29,$I29-SUM($J78:BA78),BA78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BB78)+BB78>$I29,$I29-SUM($J78:BB78),BB78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BC78)+BC78>$I29,$I29-SUM($J78:BC78),BC78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BD78)+BD78>$I29,$I29-SUM($J78:BD78),BD78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BE78)+BE78>$I29,$I29-SUM($J78:BE78),BE78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BF78)+BF78>$I29,$I29-SUM($J78:BF78),BF78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BG78)+BG78>$I29,$I29-SUM($J78:BG78),BG78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BH78)+BH78>$I29,$I29-SUM($J78:BH78),BH78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BI78)+BI78>$I29,$I29-SUM($J78:BI78),BI78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BJ78)+BJ78>$I29,$I29-SUM($J78:BJ78),BJ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BK78)+BK78>$I29,$I29-SUM($J78:BK78),BK78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BL78)+BL78>$I29,$I29-SUM($J78:BL78),BL78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BM78)+BM78>$I29,$I29-SUM($J78:BM78),BM78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BN78)+BN78>$I29,$I29-SUM($J78:BN78),BN78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BO78)+BO78>$I29,$I29-SUM($J78:BO78),BO78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BP78)+BP78>$I29,$I29-SUM($J78:BP78),BP78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BQ78)+BQ78>$I29,$I29-SUM($J78:BQ78),BQ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BR78)+BR78>$I29,$I29-SUM($J78:BR78),BR78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BS78)+BS78>$I29,$I29-SUM($J78:BS78),BS78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BT78)+BT78>$I29,$I29-SUM($J78:BT78),BT78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BU78)+BU78>$I29,$I29-SUM($J78:BU78),BU78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BV78)+BV78>$I29,$I29-SUM($J78:BV78),BV78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BW78)+BW78>$I29,$I29-SUM($J78:BW78),BW78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BX78)+BX78>$I29,$I29-SUM($J78:BX78),BX78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BY78)+BY78>$I29,$I29-SUM($J78:BY78),BY78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:BZ78)+BZ78>$I29,$I29-SUM($J78:BZ78),BZ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CA78)+CA78>$I29,$I29-SUM($J78:CA78),CA78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CB78)+CB78>$I29,$I29-SUM($J78:CB78),CB78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CC78)+CC78>$I29,$I29-SUM($J78:CC78),CC78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CD78)+CD78>$I29,$I29-SUM($J78:CD78),CD78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CE78)+CE78>$I29,$I29-SUM($J78:CE78),CE78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CF78)+CF78>$I29,$I29-SUM($J78:CF78),CF78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CG78)+CG78>$I29,$I29-SUM($J78:CG78),CG78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CH78)+CH78>$I29,$I29-SUM($J78:CH78),CH78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CI78)+CI78>$I29,$I29-SUM($J78:CI78),CI78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CJ78)+CJ78>$I29,$I29-SUM($J78:CJ78),CJ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CK78)+CK78>$I29,$I29-SUM($J78:CK78),CK78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CL78)+CL78>$I29,$I29-SUM($J78:CL78),CL78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CM78)+CM78>$I29,$I29-SUM($J78:CM78),CM78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CN78)+CN78>$I29,$I29-SUM($J78:CN78),CN78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CO78)+CO78>$I29,$I29-SUM($J78:CO78),CO78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CP78)+CP78>$I29,$I29-SUM($J78:CP78),CP78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CQ78)+CQ78>$I29,$I29-SUM($J78:CQ78),CQ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CR78)+CR78>$I29,$I29-SUM($J78:CR78),CR78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CS78)+CS78>$I29,$I29-SUM($J78:CS78),CS78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CT78)+CT78>$I29,$I29-SUM($J78:CT78),CT78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CU78)+CU78>$I29,$I29-SUM($J78:CU78),CU78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CV78)+CV78>$I29,$I29-SUM($J78:CV78),CV78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CW78)+CW78>$I29,$I29-SUM($J78:CW78),CW78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CX78)+CX78>$I29,$I29-SUM($J78:CX78),CX78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CY78)+CY78>$I29,$I29-SUM($J78:CY78),CY78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:CZ78)+CZ78>$I29,$I29-SUM($J78:CZ78),CZ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DA78)+DA78>$I29,$I29-SUM($J78:DA78),DA78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DB78)+DB78>$I29,$I29-SUM($J78:DB78),DB78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DC78)+DC78>$I29,$I29-SUM($J78:DC78),DC78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DD78)+DD78>$I29,$I29-SUM($J78:DD78),DD78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DE78)+DE78>$I29,$I29-SUM($J78:DE78),DE78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DF78)+DF78>$I29,$I29-SUM($J78:DF78),DF78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DG78)+DG78>$I29,$I29-SUM($J78:DG78),DG78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DH78)+DH78>$I29,$I29-SUM($J78:DH78),DH78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DI78)+DI78>$I29,$I29-SUM($J78:DI78),DI78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DJ78)+DJ78>$I29,$I29-SUM($J78:DJ78),DJ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DK78)+DK78>$I29,$I29-SUM($J78:DK78),DK78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DL78)+DL78>$I29,$I29-SUM($J78:DL78),DL78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DM78)+DM78>$I29,$I29-SUM($J78:DM78),DM78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DN78)+DN78>$I29,$I29-SUM($J78:DN78),DN78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DO78)+DO78>$I29,$I29-SUM($J78:DO78),DO78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DP78)+DP78>$I29,$I29-SUM($J78:DP78),DP78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DQ78)+DQ78>$I29,$I29-SUM($J78:DQ78),DQ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DR78)+DR78>$I29,$I29-SUM($J78:DR78),DR78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DS78)+DS78>$I29,$I29-SUM($J78:DS78),DS78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DT78)+DT78>$I29,$I29-SUM($J78:DT78),DT78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DU78)+DU78>$I29,$I29-SUM($J78:DU78),DU78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DV78)+DV78>$I29,$I29-SUM($J78:DV78),DV78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DW78)+DW78>$I29,$I29-SUM($J78:DW78),DW78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DX78)+DX78>$I29,$I29-SUM($J78:DX78),DX78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DY78)+DY78>$I29,$I29-SUM($J78:DY78),DY78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:DZ78)+DZ78>$I29,$I29-SUM($J78:DZ78),DZ78)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($J78:EA78)+EA78>$I29,$I29-SUM($J78:EA78),EA78)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  2000 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,{"$f":"J22/F82","v":0},{"$f":"IF(SUM($K82:K82)+K82>$J22,$J22-SUM($K82:K82),K82)","v":0},{"$f":"IF(SUM($K82:L82)+L82>$J22,$J22-SUM($K82:L82),L82)","v":0},{"$f":"IF(SUM($K82:M82)+M82>$J22,$J22-SUM($K82:M82),M82)","v":0},{"$f":"IF(SUM($K82:N82)+N82>$J22,$J22-SUM($K82:N82),N82)","v":0},{"$f":"IF(SUM($K82:O82)+O82>$J22,$J22-SUM($K82:O82),O82)","v":0},{"$f":"IF(SUM($K82:P82)+P82>$J22,$J22-SUM($K82:P82),P82)","v":0},{"$f":"IF(SUM($K82:Q82)+Q82>$J22,$J22-SUM($K82:Q82),Q82)","v":0},{"$f":"IF(SUM($K82:R82)+R82>$J22,$J22-SUM($K82:R82),R82)","v":0},{"$f":"IF(SUM($K82:S82)+S82>$J22,$J22-SUM($K82:S82),S82)","v":0},{"$f":"IF(SUM($K82:T82)+T82>$J22,$J22-SUM($K82:T82),T82)","v":0},{"$f":"IF(SUM($K82:U82)+U82>$J22,$J22-SUM($K82:U82),U82)","v":0},{"$f":"IF(SUM($K82:V82)+V82>$J22,$J22-SUM($K82:V82),V82)","v":0},{"$f":"IF(SUM($K82:W82)+W82>$J22,$J22-SUM($K82:W82),W82)","v":0},{"$f":"IF(SUM($K82:X82)+X82>$J22,$J22-SUM($K82:X82),X82)","v":0},{"$f":"IF(SUM($K82:Y82)+Y82>$J22,$J22-SUM($K82:Y82),Y82)","v":0},{"$f":"IF(SUM($K82:Z82)+Z82>$J22,$J22-SUM($K82:Z82),Z82)","v":0},{"$f":"IF(SUM($K82:AA82)+AA82>$J22,$J22-SUM($K82:AA82),AA82)","v":0},{"$f":"IF(SUM($K82:AB82)+AB82>$J22,$J22-SUM($K82:AB82),AB82)","v":0},{"$f":"IF(SUM($K82:AC82)+AC82>$J22,$J22-SUM($K82:AC82),AC82)","v":0},{"$f":"IF(SUM($K82:AD82)+AD82>$J22,$J22-SUM($K82:AD82),AD82)","v":0},{"$f":"IF(SUM($K82:AE82)+AE82>$J22,$J22-SUM($K82:AE82),AE82)","v":0},{"$f":"IF(SUM($K82:AF82)+AF82>$J22,$J22-SUM($K82:AF82),AF82)","v":0},{"$f":"IF(SUM($K82:AG82)+AG82>$J22,$J22-SUM($K82:AG82),AG82)","v":0},{"$f":"IF(SUM($K82:AH82)+AH82>$J22,$J22-SUM($K82:AH82),AH82)","v":0},{"$f":"IF(SUM($K82:AI82)+AI82>$J22,$J22-SUM($K82:AI82),AI82)","v":0},{"$f":"IF(SUM($K82:AJ82)+AJ82>$J22,$J22-SUM($K82:AJ82),AJ82)","v":0},{"$f":"IF(SUM($K82:AK82)+AK82>$J22,$J22-SUM($K82:AK82),AK82)","v":0},{"$f":"IF(SUM($K82:AL82)+AL82>$J22,$J22-SUM($K82:AL82),AL82)","v":0},{"$f":"IF(SUM($K82:AM82)+AM82>$J22,$J22-SUM($K82:AM82),AM82)","v":0},{"$f":"IF(SUM($K82:AN82)+AN82>$J22,$J22-SUM($K82:AN82),AN82)","v":0},{"$f":"IF(SUM($K82:AO82)+AO82>$J22,$J22-SUM($K82:AO82),AO82)","v":0},{"$f":"IF(SUM($K82:AP82)+AP82>$J22,$J22-SUM($K82:AP82),AP82)","v":0},{"$f":"IF(SUM($K82:AQ82)+AQ82>$J22,$J22-SUM($K82:AQ82),AQ82)","v":0},{"$f":"IF(SUM($K82:AR82)+AR82>$J22,$J22-SUM($K82:AR82),AR82)","v":0},{"$f":"IF(SUM($K82:AS82)+AS82>$J22,$J22-SUM($K82:AS82),AS82)","v":0},{"$f":"IF(SUM($K82:AT82)+AT82>$J22,$J22-SUM($K82:AT82),AT82)","v":0},{"$f":"IF(SUM($K82:AU82)+AU82>$J22,$J22-SUM($K82:AU82),AU82)","v":0},{"$f":"IF(SUM($K82:AV82)+AV82>$J22,$J22-SUM($K82:AV82),AV82)","v":0},{"$f":"IF(SUM($K82:AW82)+AW82>$J22,$J22-SUM($K82:AW82),AW82)","v":0},{"$f":"IF(SUM($K82:AX82)+AX82>$J22,$J22-SUM($K82:AX82),AX82)","v":0},{"$f":"IF(SUM($K82:AY82)+AY82>$J22,$J22-SUM($K82:AY82),AY82)","v":0},{"$f":"IF(SUM($K82:AZ82)+AZ82>$J22,$J22-SUM($K82:AZ82),AZ82)","v":0},{"$f":"IF(SUM($K82:BA82)+BA82>$J22,$J22-SUM($K82:BA82),BA82)","v":0},{"$f":"IF(SUM($K82:BB82)+BB82>$J22,$J22-SUM($K82:BB82),BB82)","v":0},{"$f":"IF(SUM($K82:BC82)+BC82>$J22,$J22-SUM($K82:BC82),BC82)","v":0},{"$f":"IF(SUM($K82:BD82)+BD82>$J22,$J22-SUM($K82:BD82),BD82)","v":0},{"$f":"IF(SUM($K82:BE82)+BE82>$J22,$J22-SUM($K82:BE82),BE82)","v":0},{"$f":"IF(SUM($K82:BF82)+BF82>$J22,$J22-SUM($K82:BF82),BF82)","v":0},{"$f":"IF(SUM($K82:BG82)+BG82>$J22,$J22-SUM($K82:BG82),BG82)","v":0},{"$f":"IF(SUM($K82:BH82)+BH82>$J22,$J22-SUM($K82:BH82),BH82)","v":0},{"$f":"IF(SUM($K82:BI82)+BI82>$J22,$J22-SUM($K82:BI82),BI82)","v":0},{"$f":"IF(SUM($K82:BJ82)+BJ82>$J22,$J22-SUM($K82:BJ82),BJ82)","v":0},{"$f":"IF(SUM($K82:BK82)+BK82>$J22,$J22-SUM($K82:BK82),BK82)","v":0},{"$f":"IF(SUM($K82:BL82)+BL82>$J22,$J22-SUM($K82:BL82),BL82)","v":0},{"$f":"IF(SUM($K82:BM82)+BM82>$J22,$J22-SUM($K82:BM82),BM82)","v":0},{"$f":"IF(SUM($K82:BN82)+BN82>$J22,$J22-SUM($K82:BN82),BN82)","v":0},{"$f":"IF(SUM($K82:BO82)+BO82>$J22,$J22-SUM($K82:BO82),BO82)","v":0},{"$f":"IF(SUM($K82:BP82)+BP82>$J22,$J22-SUM($K82:BP82),BP82)","v":0},{"$f":"IF(SUM($K82:BQ82)+BQ82>$J22,$J22-SUM($K82:BQ82),BQ82)","v":0},{"$f":"IF(SUM($K82:BR82)+BR82>$J22,$J22-SUM($K82:BR82),BR82)","v":0},{"$f":"IF(SUM($K82:BS82)+BS82>$J22,$J22-SUM($K82:BS82),BS82)","v":0},{"$f":"IF(SUM($K82:BT82)+BT82>$J22,$J22-SUM($K82:BT82),BT82)","v":0},{"$f":"IF(SUM($K82:BU82)+BU82>$J22,$J22-SUM($K82:BU82),BU82)","v":0},{"$f":"IF(SUM($K82:BV82)+BV82>$J22,$J22-SUM($K82:BV82),BV82)","v":0},{"$f":"IF(SUM($K82:BW82)+BW82>$J22,$J22-SUM($K82:BW82),BW82)","v":0},{"$f":"IF(SUM($K82:BX82)+BX82>$J22,$J22-SUM($K82:BX82),BX82)","v":0},{"$f":"IF(SUM($K82:BY82)+BY82>$J22,$J22-SUM($K82:BY82),BY82)","v":0},{"$f":"IF(SUM($K82:BZ82)+BZ82>$J22,$J22-SUM($K82:BZ82),BZ82)","v":0},{"$f":"IF(SUM($K82:CA82)+CA82>$J22,$J22-SUM($K82:CA82),CA82)","v":0},{"$f":"IF(SUM($K82:CB82)+CB82>$J22,$J22-SUM($K82:CB82),CB82)","v":0},{"$f":"IF(SUM($K82:CC82)+CC82>$J22,$J22-SUM($K82:CC82),CC82)","v":0},{"$f":"IF(SUM($K82:CD82)+CD82>$J22,$J22-SUM($K82:CD82),CD82)","v":0},{"$f":"IF(SUM($K82:CE82)+CE82>$J22,$J22-SUM($K82:CE82),CE82)","v":0},{"$f":"IF(SUM($K82:CF82)+CF82>$J22,$J22-SUM($K82:CF82),CF82)","v":0},{"$f":"IF(SUM($K82:CG82)+CG82>$J22,$J22-SUM($K82:CG82),CG82)","v":0},{"$f":"IF(SUM($K82:CH82)+CH82>$J22,$J22-SUM($K82:CH82),CH82)","v":0},{"$f":"IF(SUM($K82:CI82)+CI82>$J22,$J22-SUM($K82:CI82),CI82)","v":0},{"$f":"IF(SUM($K82:CJ82)+CJ82>$J22,$J22-SUM($K82:CJ82),CJ82)","v":0},{"$f":"IF(SUM($K82:CK82)+CK82>$J22,$J22-SUM($K82:CK82),CK82)","v":0},{"$f":"IF(SUM($K82:CL82)+CL82>$J22,$J22-SUM($K82:CL82),CL82)","v":0},{"$f":"IF(SUM($K82:CM82)+CM82>$J22,$J22-SUM($K82:CM82),CM82)","v":0},{"$f":"IF(SUM($K82:CN82)+CN82>$J22,$J22-SUM($K82:CN82),CN82)","v":0},{"$f":"IF(SUM($K82:CO82)+CO82>$J22,$J22-SUM($K82:CO82),CO82)","v":0},{"$f":"IF(SUM($K82:CP82)+CP82>$J22,$J22-SUM($K82:CP82),CP82)","v":0},{"$f":"IF(SUM($K82:CQ82)+CQ82>$J22,$J22-SUM($K82:CQ82),CQ82)","v":0},{"$f":"IF(SUM($K82:CR82)+CR82>$J22,$J22-SUM($K82:CR82),CR82)","v":0},{"$f":"IF(SUM($K82:CS82)+CS82>$J22,$J22-SUM($K82:CS82),CS82)","v":0},{"$f":"IF(SUM($K82:CT82)+CT82>$J22,$J22-SUM($K82:CT82),CT82)","v":0},{"$f":"IF(SUM($K82:CU82)+CU82>$J22,$J22-SUM($K82:CU82),CU82)","v":0},{"$f":"IF(SUM($K82:CV82)+CV82>$J22,$J22-SUM($K82:CV82),CV82)","v":0},{"$f":"IF(SUM($K82:CW82)+CW82>$J22,$J22-SUM($K82:CW82),CW82)","v":0},{"$f":"IF(SUM($K82:CX82)+CX82>$J22,$J22-SUM($K82:CX82),CX82)","v":0},{"$f":"IF(SUM($K82:CY82)+CY82>$J22,$J22-SUM($K82:CY82),CY82)","v":0},{"$f":"IF(SUM($K82:CZ82)+CZ82>$J22,$J22-SUM($K82:CZ82),CZ82)","v":0},{"$f":"IF(SUM($K82:DA82)+DA82>$J22,$J22-SUM($K82:DA82),DA82)","v":0},{"$f":"IF(SUM($K82:DB82)+DB82>$J22,$J22-SUM($K82:DB82),DB82)","v":0},{"$f":"IF(SUM($K82:DC82)+DC82>$J22,$J22-SUM($K82:DC82),DC82)","v":0},{"$f":"IF(SUM($K82:DD82)+DD82>$J22,$J22-SUM($K82:DD82),DD82)","v":0},{"$f":"IF(SUM($K82:DE82)+DE82>$J22,$J22-SUM($K82:DE82),DE82)","v":0},{"$f":"IF(SUM($K82:DF82)+DF82>$J22,$J22-SUM($K82:DF82),DF82)","v":0},{"$f":"IF(SUM($K82:DG82)+DG82>$J22,$J22-SUM($K82:DG82),DG82)","v":0},{"$f":"IF(SUM($K82:DH82)+DH82>$J22,$J22-SUM($K82:DH82),DH82)","v":0},{"$f":"IF(SUM($K82:DI82)+DI82>$J22,$J22-SUM($K82:DI82),DI82)","v":0},{"$f":"IF(SUM($K82:DJ82)+DJ82>$J22,$J22-SUM($K82:DJ82),DJ82)","v":0},{"$f":"IF(SUM($K82:DK82)+DK82>$J22,$J22-SUM($K82:DK82),DK82)","v":0},{"$f":"IF(SUM($K82:DL82)+DL82>$J22,$J22-SUM($K82:DL82),DL82)","v":0},{"$f":"IF(SUM($K82:DM82)+DM82>$J22,$J22-SUM($K82:DM82),DM82)","v":0},{"$f":"IF(SUM($K82:DN82)+DN82>$J22,$J22-SUM($K82:DN82),DN82)","v":0},{"$f":"IF(SUM($K82:DO82)+DO82>$J22,$J22-SUM($K82:DO82),DO82)","v":0},{"$f":"IF(SUM($K82:DP82)+DP82>$J22,$J22-SUM($K82:DP82),DP82)","v":0},{"$f":"IF(SUM($K82:DQ82)+DQ82>$J22,$J22-SUM($K82:DQ82),DQ82)","v":0},{"$f":"IF(SUM($K82:DR82)+DR82>$J22,$J22-SUM($K82:DR82),DR82)","v":0},{"$f":"IF(SUM($K82:DS82)+DS82>$J22,$J22-SUM($K82:DS82),DS82)","v":0},{"$f":"IF(SUM($K82:DT82)+DT82>$J22,$J22-SUM($K82:DT82),DT82)","v":0},{"$f":"IF(SUM($K82:DU82)+DU82>$J22,$J22-SUM($K82:DU82),DU82)","v":0},{"$f":"IF(SUM($K82:DV82)+DV82>$J22,$J22-SUM($K82:DV82),DV82)","v":0},{"$f":"IF(SUM($K82:DW82)+DW82>$J22,$J22-SUM($K82:DW82),DW82)","v":0},{"$f":"IF(SUM($K82:DX82)+DX82>$J22,$J22-SUM($K82:DX82),DX82)","v":0},{"$f":"IF(SUM($K82:DY82)+DY82>$J22,$J22-SUM($K82:DY82),DY82)","v":0},{"$f":"IF(SUM($K82:DZ82)+DZ82>$J22,$J22-SUM($K82:DZ82),DZ82)","v":0},{"$f":"IF(SUM($K82:EA82)+EA82>$J22,$J22-SUM($K82:EA82),EA82)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,0,{"$f":"IF(SUM($K83:K83)+K83>$J23,$J23-SUM($K83:K83),K83)","v":0},{"$f":"IF(SUM($K83:L83)+L83>$J23,$J23-SUM($K83:L83),L83)","v":0},{"$f":"IF(SUM($K83:M83)+M83>$J23,$J23-SUM($K83:M83),M83)","v":0},{"$f":"IF(SUM($K83:N83)+N83>$J23,$J23-SUM($K83:N83),N83)","v":0},{"$f":"IF(SUM($K83:O83)+O83>$J23,$J23-SUM($K83:O83),O83)","v":0},{"$f":"IF(SUM($K83:P83)+P83>$J23,$J23-SUM($K83:P83),P83)","v":0},{"$f":"IF(SUM($K83:Q83)+Q83>$J23,$J23-SUM($K83:Q83),Q83)","v":0},{"$f":"IF(SUM($K83:R83)+R83>$J23,$J23-SUM($K83:R83),R83)","v":0},{"$f":"IF(SUM($K83:S83)+S83>$J23,$J23-SUM($K83:S83),S83)","v":0},{"$f":"IF(SUM($K83:T83)+T83>$J23,$J23-SUM($K83:T83),T83)","v":0},{"$f":"IF(SUM($K83:U83)+U83>$J23,$J23-SUM($K83:U83),U83)","v":0},{"$f":"IF(SUM($K83:V83)+V83>$J23,$J23-SUM($K83:V83),V83)","v":0},{"$f":"IF(SUM($K83:W83)+W83>$J23,$J23-SUM($K83:W83),W83)","v":0},{"$f":"IF(SUM($K83:X83)+X83>$J23,$J23-SUM($K83:X83),X83)","v":0},{"$f":"IF(SUM($K83:Y83)+Y83>$J23,$J23-SUM($K83:Y83),Y83)","v":0},{"$f":"IF(SUM($K83:Z83)+Z83>$J23,$J23-SUM($K83:Z83),Z83)","v":0},{"$f":"IF(SUM($K83:AA83)+AA83>$J23,$J23-SUM($K83:AA83),AA83)","v":0},{"$f":"IF(SUM($K83:AB83)+AB83>$J23,$J23-SUM($K83:AB83),AB83)","v":0},{"$f":"IF(SUM($K83:AC83)+AC83>$J23,$J23-SUM($K83:AC83),AC83)","v":0},{"$f":"IF(SUM($K83:AD83)+AD83>$J23,$J23-SUM($K83:AD83),AD83)","v":0},{"$f":"IF(SUM($K83:AE83)+AE83>$J23,$J23-SUM($K83:AE83),AE83)","v":0},{"$f":"IF(SUM($K83:AF83)+AF83>$J23,$J23-SUM($K83:AF83),AF83)","v":0},{"$f":"IF(SUM($K83:AG83)+AG83>$J23,$J23-SUM($K83:AG83),AG83)","v":0},{"$f":"IF(SUM($K83:AH83)+AH83>$J23,$J23-SUM($K83:AH83),AH83)","v":0},{"$f":"IF(SUM($K83:AI83)+AI83>$J23,$J23-SUM($K83:AI83),AI83)","v":0},{"$f":"IF(SUM($K83:AJ83)+AJ83>$J23,$J23-SUM($K83:AJ83),AJ83)","v":0},{"$f":"IF(SUM($K83:AK83)+AK83>$J23,$J23-SUM($K83:AK83),AK83)","v":0},{"$f":"IF(SUM($K83:AL83)+AL83>$J23,$J23-SUM($K83:AL83),AL83)","v":0},{"$f":"IF(SUM($K83:AM83)+AM83>$J23,$J23-SUM($K83:AM83),AM83)","v":0},{"$f":"IF(SUM($K83:AN83)+AN83>$J23,$J23-SUM($K83:AN83),AN83)","v":0},{"$f":"IF(SUM($K83:AO83)+AO83>$J23,$J23-SUM($K83:AO83),AO83)","v":0},{"$f":"IF(SUM($K83:AP83)+AP83>$J23,$J23-SUM($K83:AP83),AP83)","v":0},{"$f":"IF(SUM($K83:AQ83)+AQ83>$J23,$J23-SUM($K83:AQ83),AQ83)","v":0},{"$f":"IF(SUM($K83:AR83)+AR83>$J23,$J23-SUM($K83:AR83),AR83)","v":0},{"$f":"IF(SUM($K83:AS83)+AS83>$J23,$J23-SUM($K83:AS83),AS83)","v":0},{"$f":"IF(SUM($K83:AT83)+AT83>$J23,$J23-SUM($K83:AT83),AT83)","v":0},{"$f":"IF(SUM($K83:AU83)+AU83>$J23,$J23-SUM($K83:AU83),AU83)","v":0},{"$f":"IF(SUM($K83:AV83)+AV83>$J23,$J23-SUM($K83:AV83),AV83)","v":0},{"$f":"IF(SUM($K83:AW83)+AW83>$J23,$J23-SUM($K83:AW83),AW83)","v":0},{"$f":"IF(SUM($K83:AX83)+AX83>$J23,$J23-SUM($K83:AX83),AX83)","v":0},{"$f":"IF(SUM($K83:AY83)+AY83>$J23,$J23-SUM($K83:AY83),AY83)","v":0},{"$f":"IF(SUM($K83:AZ83)+AZ83>$J23,$J23-SUM($K83:AZ83),AZ83)","v":0},{"$f":"IF(SUM($K83:BA83)+BA83>$J23,$J23-SUM($K83:BA83),BA83)","v":0},{"$f":"IF(SUM($K83:BB83)+BB83>$J23,$J23-SUM($K83:BB83),BB83)","v":0},{"$f":"IF(SUM($K83:BC83)+BC83>$J23,$J23-SUM($K83:BC83),BC83)","v":0},{"$f":"IF(SUM($K83:BD83)+BD83>$J23,$J23-SUM($K83:BD83),BD83)","v":0},{"$f":"IF(SUM($K83:BE83)+BE83>$J23,$J23-SUM($K83:BE83),BE83)","v":0},{"$f":"IF(SUM($K83:BF83)+BF83>$J23,$J23-SUM($K83:BF83),BF83)","v":0},{"$f":"IF(SUM($K83:BG83)+BG83>$J23,$J23-SUM($K83:BG83),BG83)","v":0},{"$f":"IF(SUM($K83:BH83)+BH83>$J23,$J23-SUM($K83:BH83),BH83)","v":0},{"$f":"IF(SUM($K83:BI83)+BI83>$J23,$J23-SUM($K83:BI83),BI83)","v":0},{"$f":"IF(SUM($K83:BJ83)+BJ83>$J23,$J23-SUM($K83:BJ83),BJ83)","v":0},{"$f":"IF(SUM($K83:BK83)+BK83>$J23,$J23-SUM($K83:BK83),BK83)","v":0},{"$f":"IF(SUM($K83:BL83)+BL83>$J23,$J23-SUM($K83:BL83),BL83)","v":0},{"$f":"IF(SUM($K83:BM83)+BM83>$J23,$J23-SUM($K83:BM83),BM83)","v":0},{"$f":"IF(SUM($K83:BN83)+BN83>$J23,$J23-SUM($K83:BN83),BN83)","v":0},{"$f":"IF(SUM($K83:BO83)+BO83>$J23,$J23-SUM($K83:BO83),BO83)","v":0},{"$f":"IF(SUM($K83:BP83)+BP83>$J23,$J23-SUM($K83:BP83),BP83)","v":0},{"$f":"IF(SUM($K83:BQ83)+BQ83>$J23,$J23-SUM($K83:BQ83),BQ83)","v":0},{"$f":"IF(SUM($K83:BR83)+BR83>$J23,$J23-SUM($K83:BR83),BR83)","v":0},{"$f":"IF(SUM($K83:BS83)+BS83>$J23,$J23-SUM($K83:BS83),BS83)","v":0},{"$f":"IF(SUM($K83:BT83)+BT83>$J23,$J23-SUM($K83:BT83),BT83)","v":0},{"$f":"IF(SUM($K83:BU83)+BU83>$J23,$J23-SUM($K83:BU83),BU83)","v":0},{"$f":"IF(SUM($K83:BV83)+BV83>$J23,$J23-SUM($K83:BV83),BV83)","v":0},{"$f":"IF(SUM($K83:BW83)+BW83>$J23,$J23-SUM($K83:BW83),BW83)","v":0},{"$f":"IF(SUM($K83:BX83)+BX83>$J23,$J23-SUM($K83:BX83),BX83)","v":0},{"$f":"IF(SUM($K83:BY83)+BY83>$J23,$J23-SUM($K83:BY83),BY83)","v":0},{"$f":"IF(SUM($K83:BZ83)+BZ83>$J23,$J23-SUM($K83:BZ83),BZ83)","v":0},{"$f":"IF(SUM($K83:CA83)+CA83>$J23,$J23-SUM($K83:CA83),CA83)","v":0},{"$f":"IF(SUM($K83:CB83)+CB83>$J23,$J23-SUM($K83:CB83),CB83)","v":0},{"$f":"IF(SUM($K83:CC83)+CC83>$J23,$J23-SUM($K83:CC83),CC83)","v":0},{"$f":"IF(SUM($K83:CD83)+CD83>$J23,$J23-SUM($K83:CD83),CD83)","v":0},{"$f":"IF(SUM($K83:CE83)+CE83>$J23,$J23-SUM($K83:CE83),CE83)","v":0},{"$f":"IF(SUM($K83:CF83)+CF83>$J23,$J23-SUM($K83:CF83),CF83)","v":0},{"$f":"IF(SUM($K83:CG83)+CG83>$J23,$J23-SUM($K83:CG83),CG83)","v":0},{"$f":"IF(SUM($K83:CH83)+CH83>$J23,$J23-SUM($K83:CH83),CH83)","v":0},{"$f":"IF(SUM($K83:CI83)+CI83>$J23,$J23-SUM($K83:CI83),CI83)","v":0},{"$f":"IF(SUM($K83:CJ83)+CJ83>$J23,$J23-SUM($K83:CJ83),CJ83)","v":0},{"$f":"IF(SUM($K83:CK83)+CK83>$J23,$J23-SUM($K83:CK83),CK83)","v":0},{"$f":"IF(SUM($K83:CL83)+CL83>$J23,$J23-SUM($K83:CL83),CL83)","v":0},{"$f":"IF(SUM($K83:CM83)+CM83>$J23,$J23-SUM($K83:CM83),CM83)","v":0},{"$f":"IF(SUM($K83:CN83)+CN83>$J23,$J23-SUM($K83:CN83),CN83)","v":0},{"$f":"IF(SUM($K83:CO83)+CO83>$J23,$J23-SUM($K83:CO83),CO83)","v":0},{"$f":"IF(SUM($K83:CP83)+CP83>$J23,$J23-SUM($K83:CP83),CP83)","v":0},{"$f":"IF(SUM($K83:CQ83)+CQ83>$J23,$J23-SUM($K83:CQ83),CQ83)","v":0},{"$f":"IF(SUM($K83:CR83)+CR83>$J23,$J23-SUM($K83:CR83),CR83)","v":0},{"$f":"IF(SUM($K83:CS83)+CS83>$J23,$J23-SUM($K83:CS83),CS83)","v":0},{"$f":"IF(SUM($K83:CT83)+CT83>$J23,$J23-SUM($K83:CT83),CT83)","v":0},{"$f":"IF(SUM($K83:CU83)+CU83>$J23,$J23-SUM($K83:CU83),CU83)","v":0},{"$f":"IF(SUM($K83:CV83)+CV83>$J23,$J23-SUM($K83:CV83),CV83)","v":0},{"$f":"IF(SUM($K83:CW83)+CW83>$J23,$J23-SUM($K83:CW83),CW83)","v":0},{"$f":"IF(SUM($K83:CX83)+CX83>$J23,$J23-SUM($K83:CX83),CX83)","v":0},{"$f":"IF(SUM($K83:CY83)+CY83>$J23,$J23-SUM($K83:CY83),CY83)","v":0},{"$f":"IF(SUM($K83:CZ83)+CZ83>$J23,$J23-SUM($K83:CZ83),CZ83)","v":0},{"$f":"IF(SUM($K83:DA83)+DA83>$J23,$J23-SUM($K83:DA83),DA83)","v":0},{"$f":"IF(SUM($K83:DB83)+DB83>$J23,$J23-SUM($K83:DB83),DB83)","v":0},{"$f":"IF(SUM($K83:DC83)+DC83>$J23,$J23-SUM($K83:DC83),DC83)","v":0},{"$f":"IF(SUM($K83:DD83)+DD83>$J23,$J23-SUM($K83:DD83),DD83)","v":0},{"$f":"IF(SUM($K83:DE83)+DE83>$J23,$J23-SUM($K83:DE83),DE83)","v":0},{"$f":"IF(SUM($K83:DF83)+DF83>$J23,$J23-SUM($K83:DF83),DF83)","v":0},{"$f":"IF(SUM($K83:DG83)+DG83>$J23,$J23-SUM($K83:DG83),DG83)","v":0},{"$f":"IF(SUM($K83:DH83)+DH83>$J23,$J23-SUM($K83:DH83),DH83)","v":0},{"$f":"IF(SUM($K83:DI83)+DI83>$J23,$J23-SUM($K83:DI83),DI83)","v":0},{"$f":"IF(SUM($K83:DJ83)+DJ83>$J23,$J23-SUM($K83:DJ83),DJ83)","v":0},{"$f":"IF(SUM($K83:DK83)+DK83>$J23,$J23-SUM($K83:DK83),DK83)","v":0},{"$f":"IF(SUM($K83:DL83)+DL83>$J23,$J23-SUM($K83:DL83),DL83)","v":0},{"$f":"IF(SUM($K83:DM83)+DM83>$J23,$J23-SUM($K83:DM83),DM83)","v":0},{"$f":"IF(SUM($K83:DN83)+DN83>$J23,$J23-SUM($K83:DN83),DN83)","v":0},{"$f":"IF(SUM($K83:DO83)+DO83>$J23,$J23-SUM($K83:DO83),DO83)","v":0},{"$f":"IF(SUM($K83:DP83)+DP83>$J23,$J23-SUM($K83:DP83),DP83)","v":0},{"$f":"IF(SUM($K83:DQ83)+DQ83>$J23,$J23-SUM($K83:DQ83),DQ83)","v":0},{"$f":"IF(SUM($K83:DR83)+DR83>$J23,$J23-SUM($K83:DR83),DR83)","v":0},{"$f":"IF(SUM($K83:DS83)+DS83>$J23,$J23-SUM($K83:DS83),DS83)","v":0},{"$f":"IF(SUM($K83:DT83)+DT83>$J23,$J23-SUM($K83:DT83),DT83)","v":0},{"$f":"IF(SUM($K83:DU83)+DU83>$J23,$J23-SUM($K83:DU83),DU83)","v":0},{"$f":"IF(SUM($K83:DV83)+DV83>$J23,$J23-SUM($K83:DV83),DV83)","v":0},{"$f":"IF(SUM($K83:DW83)+DW83>$J23,$J23-SUM($K83:DW83),DW83)","v":0},{"$f":"IF(SUM($K83:DX83)+DX83>$J23,$J23-SUM($K83:DX83),DX83)","v":0},{"$f":"IF(SUM($K83:DY83)+DY83>$J23,$J23-SUM($K83:DY83),DY83)","v":0},{"$f":"IF(SUM($K83:DZ83)+DZ83>$J23,$J23-SUM($K83:DZ83),DZ83)","v":0},{"$f":"IF(SUM($K83:EA83)+EA83>$J23,$J23-SUM($K83:EA83),EA83)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,9.0825975937500001E-3,{"$f":"IF(SUM($K84:K84)+K84>$J24,$J24-SUM($K84:K84),K84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:L84)+L84>$J24,$J24-SUM($K84:L84),L84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:M84)+M84>$J24,$J24-SUM($K84:M84),M84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:N84)+N84>$J24,$J24-SUM($K84:N84),N84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:O84)+O84>$J24,$J24-SUM($K84:O84),O84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:P84)+P84>$J24,$J24-SUM($K84:P84),P84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:Q84)+Q84>$J24,$J24-SUM($K84:Q84),Q84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:R84)+R84>$J24,$J24-SUM($K84:R84),R84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:S84)+S84>$J24,$J24-SUM($K84:S84),S84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:T84)+T84>$J24,$J24-SUM($K84:T84),T84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:U84)+U84>$J24,$J24-SUM($K84:U84),U84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:V84)+V84>$J24,$J24-SUM($K84:V84),V84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:W84)+W84>$J24,$J24-SUM($K84:W84),W84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:X84)+X84>$J24,$J24-SUM($K84:X84),X84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:Y84)+Y84>$J24,$J24-SUM($K84:Y84),Y84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:Z84)+Z84>$J24,$J24-SUM($K84:Z84),Z84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AA84)+AA84>$J24,$J24-SUM($K84:AA84),AA84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AB84)+AB84>$J24,$J24-SUM($K84:AB84),AB84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AC84)+AC84>$J24,$J24-SUM($K84:AC84),AC84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AD84)+AD84>$J24,$J24-SUM($K84:AD84),AD84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AE84)+AE84>$J24,$J24-SUM($K84:AE84),AE84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AF84)+AF84>$J24,$J24-SUM($K84:AF84),AF84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AG84)+AG84>$J24,$J24-SUM($K84:AG84),AG84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AH84)+AH84>$J24,$J24-SUM($K84:AH84),AH84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AI84)+AI84>$J24,$J24-SUM($K84:AI84),AI84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AJ84)+AJ84>$J24,$J24-SUM($K84:AJ84),AJ84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AK84)+AK84>$J24,$J24-SUM($K84:AK84),AK84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AL84)+AL84>$J24,$J24-SUM($K84:AL84),AL84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AM84)+AM84>$J24,$J24-SUM($K84:AM84),AM84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AN84)+AN84>$J24,$J24-SUM($K84:AN84),AN84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AO84)+AO84>$J24,$J24-SUM($K84:AO84),AO84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AP84)+AP84>$J24,$J24-SUM($K84:AP84),AP84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AQ84)+AQ84>$J24,$J24-SUM($K84:AQ84),AQ84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AR84)+AR84>$J24,$J24-SUM($K84:AR84),AR84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AS84)+AS84>$J24,$J24-SUM($K84:AS84),AS84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AT84)+AT84>$J24,$J24-SUM($K84:AT84),AT84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AU84)+AU84>$J24,$J24-SUM($K84:AU84),AU84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AV84)+AV84>$J24,$J24-SUM($K84:AV84),AV84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AW84)+AW84>$J24,$J24-SUM($K84:AW84),AW84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AX84)+AX84>$J24,$J24-SUM($K84:AX84),AX84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AY84)+AY84>$J24,$J24-SUM($K84:AY84),AY84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:AZ84)+AZ84>$J24,$J24-SUM($K84:AZ84),AZ84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BA84)+BA84>$J24,$J24-SUM($K84:BA84),BA84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BB84)+BB84>$J24,$J24-SUM($K84:BB84),BB84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BC84)+BC84>$J24,$J24-SUM($K84:BC84),BC84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BD84)+BD84>$J24,$J24-SUM($K84:BD84),BD84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BE84)+BE84>$J24,$J24-SUM($K84:BE84),BE84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BF84)+BF84>$J24,$J24-SUM($K84:BF84),BF84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BG84)+BG84>$J24,$J24-SUM($K84:BG84),BG84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BH84)+BH84>$J24,$J24-SUM($K84:BH84),BH84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BI84)+BI84>$J24,$J24-SUM($K84:BI84),BI84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BJ84)+BJ84>$J24,$J24-SUM($K84:BJ84),BJ84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BK84)+BK84>$J24,$J24-SUM($K84:BK84),BK84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BL84)+BL84>$J24,$J24-SUM($K84:BL84),BL84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BM84)+BM84>$J24,$J24-SUM($K84:BM84),BM84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BN84)+BN84>$J24,$J24-SUM($K84:BN84),BN84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BO84)+BO84>$J24,$J24-SUM($K84:BO84),BO84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BP84)+BP84>$J24,$J24-SUM($K84:BP84),BP84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BQ84)+BQ84>$J24,$J24-SUM($K84:BQ84),BQ84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BR84)+BR84>$J24,$J24-SUM($K84:BR84),BR84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BS84)+BS84>$J24,$J24-SUM($K84:BS84),BS84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BT84)+BT84>$J24,$J24-SUM($K84:BT84),BT84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BU84)+BU84>$J24,$J24-SUM($K84:BU84),BU84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BV84)+BV84>$J24,$J24-SUM($K84:BV84),BV84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BW84)+BW84>$J24,$J24-SUM($K84:BW84),BW84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BX84)+BX84>$J24,$J24-SUM($K84:BX84),BX84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BY84)+BY84>$J24,$J24-SUM($K84:BY84),BY84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:BZ84)+BZ84>$J24,$J24-SUM($K84:BZ84),BZ84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CA84)+CA84>$J24,$J24-SUM($K84:CA84),CA84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CB84)+CB84>$J24,$J24-SUM($K84:CB84),CB84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CC84)+CC84>$J24,$J24-SUM($K84:CC84),CC84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CD84)+CD84>$J24,$J24-SUM($K84:CD84),CD84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CE84)+CE84>$J24,$J24-SUM($K84:CE84),CE84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CF84)+CF84>$J24,$J24-SUM($K84:CF84),CF84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CG84)+CG84>$J24,$J24-SUM($K84:CG84),CG84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CH84)+CH84>$J24,$J24-SUM($K84:CH84),CH84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CI84)+CI84>$J24,$J24-SUM($K84:CI84),CI84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CJ84)+CJ84>$J24,$J24-SUM($K84:CJ84),CJ84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CK84)+CK84>$J24,$J24-SUM($K84:CK84),CK84)","v":9.0825975937500001E-3},{"$f":"IF(SUM($K84:CL84)+CL84>$J24,$J24-SUM($K84:CL84),CL84)","v":4.4408920985006262E-16},{"$f":"IF(SUM($K84:CM84)+CM84>$J24,$J24-SUM($K84:CM84),CM84)","v":4.4408920985006262E-16},{"$f":"IF(SUM($K84:CN84)+CN84>$J24,$J24-SUM($K84:CN84),CN84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CO84)+CO84>$J24,$J24-SUM($K84:CO84),CO84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CP84)+CP84>$J24,$J24-SUM($K84:CP84),CP84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CQ84)+CQ84>$J24,$J24-SUM($K84:CQ84),CQ84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CR84)+CR84>$J24,$J24-SUM($K84:CR84),CR84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CS84)+CS84>$J24,$J24-SUM($K84:CS84),CS84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CT84)+CT84>$J24,$J24-SUM($K84:CT84),CT84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CU84)+CU84>$J24,$J24-SUM($K84:CU84),CU84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CV84)+CV84>$J24,$J24-SUM($K84:CV84),CV84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CW84)+CW84>$J24,$J24-SUM($K84:CW84),CW84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CX84)+CX84>$J24,$J24-SUM($K84:CX84),CX84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CY84)+CY84>$J24,$J24-SUM($K84:CY84),CY84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:CZ84)+CZ84>$J24,$J24-SUM($K84:CZ84),CZ84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DA84)+DA84>$J24,$J24-SUM($K84:DA84),DA84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DB84)+DB84>$J24,$J24-SUM($K84:DB84),DB84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DC84)+DC84>$J24,$J24-SUM($K84:DC84),DC84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DD84)+DD84>$J24,$J24-SUM($K84:DD84),DD84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DE84)+DE84>$J24,$J24-SUM($K84:DE84),DE84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DF84)+DF84>$J24,$J24-SUM($K84:DF84),DF84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DG84)+DG84>$J24,$J24-SUM($K84:DG84),DG84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DH84)+DH84>$J24,$J24-SUM($K84:DH84),DH84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DI84)+DI84>$J24,$J24-SUM($K84:DI84),DI84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DJ84)+DJ84>$J24,$J24-SUM($K84:DJ84),DJ84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DK84)+DK84>$J24,$J24-SUM($K84:DK84),DK84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DL84)+DL84>$J24,$J24-SUM($K84:DL84),DL84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DM84)+DM84>$J24,$J24-SUM($K84:DM84),DM84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DN84)+DN84>$J24,$J24-SUM($K84:DN84),DN84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DO84)+DO84>$J24,$J24-SUM($K84:DO84),DO84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DP84)+DP84>$J24,$J24-SUM($K84:DP84),DP84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DQ84)+DQ84>$J24,$J24-SUM($K84:DQ84),DQ84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DR84)+DR84>$J24,$J24-SUM($K84:DR84),DR84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DS84)+DS84>$J24,$J24-SUM($K84:DS84),DS84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DT84)+DT84>$J24,$J24-SUM($K84:DT84),DT84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DU84)+DU84>$J24,$J24-SUM($K84:DU84),DU84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DV84)+DV84>$J24,$J24-SUM($K84:DV84),DV84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DW84)+DW84>$J24,$J24-SUM($K84:DW84),DW84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DX84)+DX84>$J24,$J24-SUM($K84:DX84),DX84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DY84)+DY84>$J24,$J24-SUM($K84:DY84),DY84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:DZ84)+DZ84>$J24,$J24-SUM($K84:DZ84),DZ84)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($K84:EA84)+EA84>$J24,$J24-SUM($K84:EA84),EA84)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,5.007382499999999E-4,{"$f":"IF(SUM($K85:K85)+K85>$J25,$J25-SUM($K85:K85),K85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:L85)+L85>$J25,$J25-SUM($K85:L85),L85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:M85)+M85>$J25,$J25-SUM($K85:M85),M85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:N85)+N85>$J25,$J25-SUM($K85:N85),N85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:O85)+O85>$J25,$J25-SUM($K85:O85),O85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:P85)+P85>$J25,$J25-SUM($K85:P85),P85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:Q85)+Q85>$J25,$J25-SUM($K85:Q85),Q85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:R85)+R85>$J25,$J25-SUM($K85:R85),R85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:S85)+S85>$J25,$J25-SUM($K85:S85),S85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:T85)+T85>$J25,$J25-SUM($K85:T85),T85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:U85)+U85>$J25,$J25-SUM($K85:U85),U85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:V85)+V85>$J25,$J25-SUM($K85:V85),V85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:W85)+W85>$J25,$J25-SUM($K85:W85),W85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:X85)+X85>$J25,$J25-SUM($K85:X85),X85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:Y85)+Y85>$J25,$J25-SUM($K85:Y85),Y85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:Z85)+Z85>$J25,$J25-SUM($K85:Z85),Z85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AA85)+AA85>$J25,$J25-SUM($K85:AA85),AA85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AB85)+AB85>$J25,$J25-SUM($K85:AB85),AB85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AC85)+AC85>$J25,$J25-SUM($K85:AC85),AC85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AD85)+AD85>$J25,$J25-SUM($K85:AD85),AD85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AE85)+AE85>$J25,$J25-SUM($K85:AE85),AE85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AF85)+AF85>$J25,$J25-SUM($K85:AF85),AF85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AG85)+AG85>$J25,$J25-SUM($K85:AG85),AG85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AH85)+AH85>$J25,$J25-SUM($K85:AH85),AH85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AI85)+AI85>$J25,$J25-SUM($K85:AI85),AI85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AJ85)+AJ85>$J25,$J25-SUM($K85:AJ85),AJ85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AK85)+AK85>$J25,$J25-SUM($K85:AK85),AK85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AL85)+AL85>$J25,$J25-SUM($K85:AL85),AL85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AM85)+AM85>$J25,$J25-SUM($K85:AM85),AM85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AN85)+AN85>$J25,$J25-SUM($K85:AN85),AN85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AO85)+AO85>$J25,$J25-SUM($K85:AO85),AO85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AP85)+AP85>$J25,$J25-SUM($K85:AP85),AP85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AQ85)+AQ85>$J25,$J25-SUM($K85:AQ85),AQ85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AR85)+AR85>$J25,$J25-SUM($K85:AR85),AR85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AS85)+AS85>$J25,$J25-SUM($K85:AS85),AS85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AT85)+AT85>$J25,$J25-SUM($K85:AT85),AT85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AU85)+AU85>$J25,$J25-SUM($K85:AU85),AU85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AV85)+AV85>$J25,$J25-SUM($K85:AV85),AV85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AW85)+AW85>$J25,$J25-SUM($K85:AW85),AW85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AX85)+AX85>$J25,$J25-SUM($K85:AX85),AX85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AY85)+AY85>$J25,$J25-SUM($K85:AY85),AY85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:AZ85)+AZ85>$J25,$J25-SUM($K85:AZ85),AZ85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BA85)+BA85>$J25,$J25-SUM($K85:BA85),BA85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BB85)+BB85>$J25,$J25-SUM($K85:BB85),BB85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BC85)+BC85>$J25,$J25-SUM($K85:BC85),BC85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BD85)+BD85>$J25,$J25-SUM($K85:BD85),BD85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BE85)+BE85>$J25,$J25-SUM($K85:BE85),BE85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BF85)+BF85>$J25,$J25-SUM($K85:BF85),BF85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BG85)+BG85>$J25,$J25-SUM($K85:BG85),BG85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BH85)+BH85>$J25,$J25-SUM($K85:BH85),BH85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BI85)+BI85>$J25,$J25-SUM($K85:BI85),BI85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BJ85)+BJ85>$J25,$J25-SUM($K85:BJ85),BJ85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BK85)+BK85>$J25,$J25-SUM($K85:BK85),BK85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BL85)+BL85>$J25,$J25-SUM($K85:BL85),BL85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BM85)+BM85>$J25,$J25-SUM($K85:BM85),BM85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BN85)+BN85>$J25,$J25-SUM($K85:BN85),BN85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BO85)+BO85>$J25,$J25-SUM($K85:BO85),BO85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BP85)+BP85>$J25,$J25-SUM($K85:BP85),BP85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BQ85)+BQ85>$J25,$J25-SUM($K85:BQ85),BQ85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BR85)+BR85>$J25,$J25-SUM($K85:BR85),BR85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BS85)+BS85>$J25,$J25-SUM($K85:BS85),BS85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BT85)+BT85>$J25,$J25-SUM($K85:BT85),BT85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BU85)+BU85>$J25,$J25-SUM($K85:BU85),BU85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BV85)+BV85>$J25,$J25-SUM($K85:BV85),BV85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BW85)+BW85>$J25,$J25-SUM($K85:BW85),BW85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BX85)+BX85>$J25,$J25-SUM($K85:BX85),BX85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BY85)+BY85>$J25,$J25-SUM($K85:BY85),BY85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:BZ85)+BZ85>$J25,$J25-SUM($K85:BZ85),BZ85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CA85)+CA85>$J25,$J25-SUM($K85:CA85),CA85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CB85)+CB85>$J25,$J25-SUM($K85:CB85),CB85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CC85)+CC85>$J25,$J25-SUM($K85:CC85),CC85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CD85)+CD85>$J25,$J25-SUM($K85:CD85),CD85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CE85)+CE85>$J25,$J25-SUM($K85:CE85),CE85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CF85)+CF85>$J25,$J25-SUM($K85:CF85),CF85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CG85)+CG85>$J25,$J25-SUM($K85:CG85),CG85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CH85)+CH85>$J25,$J25-SUM($K85:CH85),CH85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CI85)+CI85>$J25,$J25-SUM($K85:CI85),CI85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CJ85)+CJ85>$J25,$J25-SUM($K85:CJ85),CJ85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CK85)+CK85>$J25,$J25-SUM($K85:CK85),CK85)","v":5.007382499999999E-4},{"$f":"IF(SUM($K85:CL85)+CL85>$J25,$J25-SUM($K85:CL85),CL85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CM85)+CM85>$J25,$J25-SUM($K85:CM85),CM85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CN85)+CN85>$J25,$J25-SUM($K85:CN85),CN85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CO85)+CO85>$J25,$J25-SUM($K85:CO85),CO85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CP85)+CP85>$J25,$J25-SUM($K85:CP85),CP85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CQ85)+CQ85>$J25,$J25-SUM($K85:CQ85),CQ85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CR85)+CR85>$J25,$J25-SUM($K85:CR85),CR85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CS85)+CS85>$J25,$J25-SUM($K85:CS85),CS85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CT85)+CT85>$J25,$J25-SUM($K85:CT85),CT85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CU85)+CU85>$J25,$J25-SUM($K85:CU85),CU85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CV85)+CV85>$J25,$J25-SUM($K85:CV85),CV85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CW85)+CW85>$J25,$J25-SUM($K85:CW85),CW85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CX85)+CX85>$J25,$J25-SUM($K85:CX85),CX85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CY85)+CY85>$J25,$J25-SUM($K85:CY85),CY85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:CZ85)+CZ85>$J25,$J25-SUM($K85:CZ85),CZ85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DA85)+DA85>$J25,$J25-SUM($K85:DA85),DA85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DB85)+DB85>$J25,$J25-SUM($K85:DB85),DB85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DC85)+DC85>$J25,$J25-SUM($K85:DC85),DC85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DD85)+DD85>$J25,$J25-SUM($K85:DD85),DD85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DE85)+DE85>$J25,$J25-SUM($K85:DE85),DE85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DF85)+DF85>$J25,$J25-SUM($K85:DF85),DF85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DG85)+DG85>$J25,$J25-SUM($K85:DG85),DG85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DH85)+DH85>$J25,$J25-SUM($K85:DH85),DH85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DI85)+DI85>$J25,$J25-SUM($K85:DI85),DI85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DJ85)+DJ85>$J25,$J25-SUM($K85:DJ85),DJ85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DK85)+DK85>$J25,$J25-SUM($K85:DK85),DK85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DL85)+DL85>$J25,$J25-SUM($K85:DL85),DL85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DM85)+DM85>$J25,$J25-SUM($K85:DM85),DM85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DN85)+DN85>$J25,$J25-SUM($K85:DN85),DN85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DO85)+DO85>$J25,$J25-SUM($K85:DO85),DO85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DP85)+DP85>$J25,$J25-SUM($K85:DP85),DP85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DQ85)+DQ85>$J25,$J25-SUM($K85:DQ85),DQ85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DR85)+DR85>$J25,$J25-SUM($K85:DR85),DR85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DS85)+DS85>$J25,$J25-SUM($K85:DS85),DS85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DT85)+DT85>$J25,$J25-SUM($K85:DT85),DT85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DU85)+DU85>$J25,$J25-SUM($K85:DU85),DU85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DV85)+DV85>$J25,$J25-SUM($K85:DV85),DV85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DW85)+DW85>$J25,$J25-SUM($K85:DW85),DW85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DX85)+DX85>$J25,$J25-SUM($K85:DX85),DX85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DY85)+DY85>$J25,$J25-SUM($K85:DY85),DY85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:DZ85)+DZ85>$J25,$J25-SUM($K85:DZ85),DZ85)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K85:EA85)+EA85>$J25,$J25-SUM($K85:EA85),EA85)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,1.7462787499999998E-4,{"$f":"IF(SUM($K86:K86)+K86>$J26,$J26-SUM($K86:K86),K86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:L86)+L86>$J26,$J26-SUM($K86:L86),L86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:M86)+M86>$J26,$J26-SUM($K86:M86),M86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:N86)+N86>$J26,$J26-SUM($K86:N86),N86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:O86)+O86>$J26,$J26-SUM($K86:O86),O86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:P86)+P86>$J26,$J26-SUM($K86:P86),P86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:Q86)+Q86>$J26,$J26-SUM($K86:Q86),Q86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:R86)+R86>$J26,$J26-SUM($K86:R86),R86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:S86)+S86>$J26,$J26-SUM($K86:S86),S86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:T86)+T86>$J26,$J26-SUM($K86:T86),T86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:U86)+U86>$J26,$J26-SUM($K86:U86),U86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:V86)+V86>$J26,$J26-SUM($K86:V86),V86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:W86)+W86>$J26,$J26-SUM($K86:W86),W86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:X86)+X86>$J26,$J26-SUM($K86:X86),X86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:Y86)+Y86>$J26,$J26-SUM($K86:Y86),Y86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:Z86)+Z86>$J26,$J26-SUM($K86:Z86),Z86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AA86)+AA86>$J26,$J26-SUM($K86:AA86),AA86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AB86)+AB86>$J26,$J26-SUM($K86:AB86),AB86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AC86)+AC86>$J26,$J26-SUM($K86:AC86),AC86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AD86)+AD86>$J26,$J26-SUM($K86:AD86),AD86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AE86)+AE86>$J26,$J26-SUM($K86:AE86),AE86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AF86)+AF86>$J26,$J26-SUM($K86:AF86),AF86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AG86)+AG86>$J26,$J26-SUM($K86:AG86),AG86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AH86)+AH86>$J26,$J26-SUM($K86:AH86),AH86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AI86)+AI86>$J26,$J26-SUM($K86:AI86),AI86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AJ86)+AJ86>$J26,$J26-SUM($K86:AJ86),AJ86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AK86)+AK86>$J26,$J26-SUM($K86:AK86),AK86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AL86)+AL86>$J26,$J26-SUM($K86:AL86),AL86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AM86)+AM86>$J26,$J26-SUM($K86:AM86),AM86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AN86)+AN86>$J26,$J26-SUM($K86:AN86),AN86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AO86)+AO86>$J26,$J26-SUM($K86:AO86),AO86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AP86)+AP86>$J26,$J26-SUM($K86:AP86),AP86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AQ86)+AQ86>$J26,$J26-SUM($K86:AQ86),AQ86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AR86)+AR86>$J26,$J26-SUM($K86:AR86),AR86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AS86)+AS86>$J26,$J26-SUM($K86:AS86),AS86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AT86)+AT86>$J26,$J26-SUM($K86:AT86),AT86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AU86)+AU86>$J26,$J26-SUM($K86:AU86),AU86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AV86)+AV86>$J26,$J26-SUM($K86:AV86),AV86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AW86)+AW86>$J26,$J26-SUM($K86:AW86),AW86)","v":1.7462787499999998E-4},{"$f":"IF(SUM($K86:AX86)+AX86>$J26,$J26-SUM($K86:AX86),AX86)","v":4.3368086899420177E-18},{"$f":"IF(SUM($K86:AY86)+AY86>$J26,$J26-SUM($K86:AY86),AY86)","v":4.3368086899420177E-18},{"$f":"IF(SUM($K86:AZ86)+AZ86>$J26,$J26-SUM($K86:AZ86),AZ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BA86)+BA86>$J26,$J26-SUM($K86:BA86),BA86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BB86)+BB86>$J26,$J26-SUM($K86:BB86),BB86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BC86)+BC86>$J26,$J26-SUM($K86:BC86),BC86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BD86)+BD86>$J26,$J26-SUM($K86:BD86),BD86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BE86)+BE86>$J26,$J26-SUM($K86:BE86),BE86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BF86)+BF86>$J26,$J26-SUM($K86:BF86),BF86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BG86)+BG86>$J26,$J26-SUM($K86:BG86),BG86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BH86)+BH86>$J26,$J26-SUM($K86:BH86),BH86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BI86)+BI86>$J26,$J26-SUM($K86:BI86),BI86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BJ86)+BJ86>$J26,$J26-SUM($K86:BJ86),BJ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BK86)+BK86>$J26,$J26-SUM($K86:BK86),BK86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BL86)+BL86>$J26,$J26-SUM($K86:BL86),BL86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BM86)+BM86>$J26,$J26-SUM($K86:BM86),BM86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BN86)+BN86>$J26,$J26-SUM($K86:BN86),BN86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BO86)+BO86>$J26,$J26-SUM($K86:BO86),BO86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BP86)+BP86>$J26,$J26-SUM($K86:BP86),BP86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BQ86)+BQ86>$J26,$J26-SUM($K86:BQ86),BQ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BR86)+BR86>$J26,$J26-SUM($K86:BR86),BR86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BS86)+BS86>$J26,$J26-SUM($K86:BS86),BS86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BT86)+BT86>$J26,$J26-SUM($K86:BT86),BT86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BU86)+BU86>$J26,$J26-SUM($K86:BU86),BU86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BV86)+BV86>$J26,$J26-SUM($K86:BV86),BV86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BW86)+BW86>$J26,$J26-SUM($K86:BW86),BW86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BX86)+BX86>$J26,$J26-SUM($K86:BX86),BX86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BY86)+BY86>$J26,$J26-SUM($K86:BY86),BY86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:BZ86)+BZ86>$J26,$J26-SUM($K86:BZ86),BZ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CA86)+CA86>$J26,$J26-SUM($K86:CA86),CA86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CB86)+CB86>$J26,$J26-SUM($K86:CB86),CB86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CC86)+CC86>$J26,$J26-SUM($K86:CC86),CC86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CD86)+CD86>$J26,$J26-SUM($K86:CD86),CD86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CE86)+CE86>$J26,$J26-SUM($K86:CE86),CE86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CF86)+CF86>$J26,$J26-SUM($K86:CF86),CF86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CG86)+CG86>$J26,$J26-SUM($K86:CG86),CG86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CH86)+CH86>$J26,$J26-SUM($K86:CH86),CH86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CI86)+CI86>$J26,$J26-SUM($K86:CI86),CI86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CJ86)+CJ86>$J26,$J26-SUM($K86:CJ86),CJ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CK86)+CK86>$J26,$J26-SUM($K86:CK86),CK86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CL86)+CL86>$J26,$J26-SUM($K86:CL86),CL86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CM86)+CM86>$J26,$J26-SUM($K86:CM86),CM86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CN86)+CN86>$J26,$J26-SUM($K86:CN86),CN86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CO86)+CO86>$J26,$J26-SUM($K86:CO86),CO86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CP86)+CP86>$J26,$J26-SUM($K86:CP86),CP86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CQ86)+CQ86>$J26,$J26-SUM($K86:CQ86),CQ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CR86)+CR86>$J26,$J26-SUM($K86:CR86),CR86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CS86)+CS86>$J26,$J26-SUM($K86:CS86),CS86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CT86)+CT86>$J26,$J26-SUM($K86:CT86),CT86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CU86)+CU86>$J26,$J26-SUM($K86:CU86),CU86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CV86)+CV86>$J26,$J26-SUM($K86:CV86),CV86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CW86)+CW86>$J26,$J26-SUM($K86:CW86),CW86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CX86)+CX86>$J26,$J26-SUM($K86:CX86),CX86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CY86)+CY86>$J26,$J26-SUM($K86:CY86),CY86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:CZ86)+CZ86>$J26,$J26-SUM($K86:CZ86),CZ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DA86)+DA86>$J26,$J26-SUM($K86:DA86),DA86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DB86)+DB86>$J26,$J26-SUM($K86:DB86),DB86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DC86)+DC86>$J26,$J26-SUM($K86:DC86),DC86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DD86)+DD86>$J26,$J26-SUM($K86:DD86),DD86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DE86)+DE86>$J26,$J26-SUM($K86:DE86),DE86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DF86)+DF86>$J26,$J26-SUM($K86:DF86),DF86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DG86)+DG86>$J26,$J26-SUM($K86:DG86),DG86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DH86)+DH86>$J26,$J26-SUM($K86:DH86),DH86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DI86)+DI86>$J26,$J26-SUM($K86:DI86),DI86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DJ86)+DJ86>$J26,$J26-SUM($K86:DJ86),DJ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DK86)+DK86>$J26,$J26-SUM($K86:DK86),DK86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DL86)+DL86>$J26,$J26-SUM($K86:DL86),DL86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DM86)+DM86>$J26,$J26-SUM($K86:DM86),DM86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DN86)+DN86>$J26,$J26-SUM($K86:DN86),DN86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DO86)+DO86>$J26,$J26-SUM($K86:DO86),DO86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DP86)+DP86>$J26,$J26-SUM($K86:DP86),DP86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DQ86)+DQ86>$J26,$J26-SUM($K86:DQ86),DQ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DR86)+DR86>$J26,$J26-SUM($K86:DR86),DR86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DS86)+DS86>$J26,$J26-SUM($K86:DS86),DS86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DT86)+DT86>$J26,$J26-SUM($K86:DT86),DT86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DU86)+DU86>$J26,$J26-SUM($K86:DU86),DU86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DV86)+DV86>$J26,$J26-SUM($K86:DV86),DV86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DW86)+DW86>$J26,$J26-SUM($K86:DW86),DW86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DX86)+DX86>$J26,$J26-SUM($K86:DX86),DX86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DY86)+DY86>$J26,$J26-SUM($K86:DY86),DY86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:DZ86)+DZ86>$J26,$J26-SUM($K86:DZ86),DZ86)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($K86:EA86)+EA86>$J26,$J26-SUM($K86:EA86),EA86)","v":-4.3368086899420177E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,0,{"$f":"IF(SUM($K87:K87)+K87>$J27,$J27-SUM($K87:K87),K87)","v":0},{"$f":"IF(SUM($K87:L87)+L87>$J27,$J27-SUM($K87:L87),L87)","v":0},{"$f":"IF(SUM($K87:M87)+M87>$J27,$J27-SUM($K87:M87),M87)","v":0},{"$f":"IF(SUM($K87:N87)+N87>$J27,$J27-SUM($K87:N87),N87)","v":0},{"$f":"IF(SUM($K87:O87)+O87>$J27,$J27-SUM($K87:O87),O87)","v":0},{"$f":"IF(SUM($K87:P87)+P87>$J27,$J27-SUM($K87:P87),P87)","v":0},{"$f":"IF(SUM($K87:Q87)+Q87>$J27,$J27-SUM($K87:Q87),Q87)","v":0},{"$f":"IF(SUM($K87:R87)+R87>$J27,$J27-SUM($K87:R87),R87)","v":0},{"$f":"IF(SUM($K87:S87)+S87>$J27,$J27-SUM($K87:S87),S87)","v":0},{"$f":"IF(SUM($K87:T87)+T87>$J27,$J27-SUM($K87:T87),T87)","v":0},{"$f":"IF(SUM($K87:U87)+U87>$J27,$J27-SUM($K87:U87),U87)","v":0},{"$f":"IF(SUM($K87:V87)+V87>$J27,$J27-SUM($K87:V87),V87)","v":0},{"$f":"IF(SUM($K87:W87)+W87>$J27,$J27-SUM($K87:W87),W87)","v":0},{"$f":"IF(SUM($K87:X87)+X87>$J27,$J27-SUM($K87:X87),X87)","v":0},{"$f":"IF(SUM($K87:Y87)+Y87>$J27,$J27-SUM($K87:Y87),Y87)","v":0},{"$f":"IF(SUM($K87:Z87)+Z87>$J27,$J27-SUM($K87:Z87),Z87)","v":0},{"$f":"IF(SUM($K87:AA87)+AA87>$J27,$J27-SUM($K87:AA87),AA87)","v":0},{"$f":"IF(SUM($K87:AB87)+AB87>$J27,$J27-SUM($K87:AB87),AB87)","v":0},{"$f":"IF(SUM($K87:AC87)+AC87>$J27,$J27-SUM($K87:AC87),AC87)","v":0},{"$f":"IF(SUM($K87:AD87)+AD87>$J27,$J27-SUM($K87:AD87),AD87)","v":0},{"$f":"IF(SUM($K87:AE87)+AE87>$J27,$J27-SUM($K87:AE87),AE87)","v":0},{"$f":"IF(SUM($K87:AF87)+AF87>$J27,$J27-SUM($K87:AF87),AF87)","v":0},{"$f":"IF(SUM($K87:AG87)+AG87>$J27,$J27-SUM($K87:AG87),AG87)","v":0},{"$f":"IF(SUM($K87:AH87)+AH87>$J27,$J27-SUM($K87:AH87),AH87)","v":0},{"$f":"IF(SUM($K87:AI87)+AI87>$J27,$J27-SUM($K87:AI87),AI87)","v":0},{"$f":"IF(SUM($K87:AJ87)+AJ87>$J27,$J27-SUM($K87:AJ87),AJ87)","v":0},{"$f":"IF(SUM($K87:AK87)+AK87>$J27,$J27-SUM($K87:AK87),AK87)","v":0},{"$f":"IF(SUM($K87:AL87)+AL87>$J27,$J27-SUM($K87:AL87),AL87)","v":0},{"$f":"IF(SUM($K87:AM87)+AM87>$J27,$J27-SUM($K87:AM87),AM87)","v":0},{"$f":"IF(SUM($K87:AN87)+AN87>$J27,$J27-SUM($K87:AN87),AN87)","v":0},{"$f":"IF(SUM($K87:AO87)+AO87>$J27,$J27-SUM($K87:AO87),AO87)","v":0},{"$f":"IF(SUM($K87:AP87)+AP87>$J27,$J27-SUM($K87:AP87),AP87)","v":0},{"$f":"IF(SUM($K87:AQ87)+AQ87>$J27,$J27-SUM($K87:AQ87),AQ87)","v":0},{"$f":"IF(SUM($K87:AR87)+AR87>$J27,$J27-SUM($K87:AR87),AR87)","v":0},{"$f":"IF(SUM($K87:AS87)+AS87>$J27,$J27-SUM($K87:AS87),AS87)","v":0},{"$f":"IF(SUM($K87:AT87)+AT87>$J27,$J27-SUM($K87:AT87),AT87)","v":0},{"$f":"IF(SUM($K87:AU87)+AU87>$J27,$J27-SUM($K87:AU87),AU87)","v":0},{"$f":"IF(SUM($K87:AV87)+AV87>$J27,$J27-SUM($K87:AV87),AV87)","v":0},{"$f":"IF(SUM($K87:AW87)+AW87>$J27,$J27-SUM($K87:AW87),AW87)","v":0},{"$f":"IF(SUM($K87:AX87)+AX87>$J27,$J27-SUM($K87:AX87),AX87)","v":0},{"$f":"IF(SUM($K87:AY87)+AY87>$J27,$J27-SUM($K87:AY87),AY87)","v":0},{"$f":"IF(SUM($K87:AZ87)+AZ87>$J27,$J27-SUM($K87:AZ87),AZ87)","v":0},{"$f":"IF(SUM($K87:BA87)+BA87>$J27,$J27-SUM($K87:BA87),BA87)","v":0},{"$f":"IF(SUM($K87:BB87)+BB87>$J27,$J27-SUM($K87:BB87),BB87)","v":0},{"$f":"IF(SUM($K87:BC87)+BC87>$J27,$J27-SUM($K87:BC87),BC87)","v":0},{"$f":"IF(SUM($K87:BD87)+BD87>$J27,$J27-SUM($K87:BD87),BD87)","v":0},{"$f":"IF(SUM($K87:BE87)+BE87>$J27,$J27-SUM($K87:BE87),BE87)","v":0},{"$f":"IF(SUM($K87:BF87)+BF87>$J27,$J27-SUM($K87:BF87),BF87)","v":0},{"$f":"IF(SUM($K87:BG87)+BG87>$J27,$J27-SUM($K87:BG87),BG87)","v":0},{"$f":"IF(SUM($K87:BH87)+BH87>$J27,$J27-SUM($K87:BH87),BH87)","v":0},{"$f":"IF(SUM($K87:BI87)+BI87>$J27,$J27-SUM($K87:BI87),BI87)","v":0},{"$f":"IF(SUM($K87:BJ87)+BJ87>$J27,$J27-SUM($K87:BJ87),BJ87)","v":0},{"$f":"IF(SUM($K87:BK87)+BK87>$J27,$J27-SUM($K87:BK87),BK87)","v":0},{"$f":"IF(SUM($K87:BL87)+BL87>$J27,$J27-SUM($K87:BL87),BL87)","v":0},{"$f":"IF(SUM($K87:BM87)+BM87>$J27,$J27-SUM($K87:BM87),BM87)","v":0},{"$f":"IF(SUM($K87:BN87)+BN87>$J27,$J27-SUM($K87:BN87),BN87)","v":0},{"$f":"IF(SUM($K87:BO87)+BO87>$J27,$J27-SUM($K87:BO87),BO87)","v":0},{"$f":"IF(SUM($K87:BP87)+BP87>$J27,$J27-SUM($K87:BP87),BP87)","v":0},{"$f":"IF(SUM($K87:BQ87)+BQ87>$J27,$J27-SUM($K87:BQ87),BQ87)","v":0},{"$f":"IF(SUM($K87:BR87)+BR87>$J27,$J27-SUM($K87:BR87),BR87)","v":0},{"$f":"IF(SUM($K87:BS87)+BS87>$J27,$J27-SUM($K87:BS87),BS87)","v":0},{"$f":"IF(SUM($K87:BT87)+BT87>$J27,$J27-SUM($K87:BT87),BT87)","v":0},{"$f":"IF(SUM($K87:BU87)+BU87>$J27,$J27-SUM($K87:BU87),BU87)","v":0},{"$f":"IF(SUM($K87:BV87)+BV87>$J27,$J27-SUM($K87:BV87),BV87)","v":0},{"$f":"IF(SUM($K87:BW87)+BW87>$J27,$J27-SUM($K87:BW87),BW87)","v":0},{"$f":"IF(SUM($K87:BX87)+BX87>$J27,$J27-SUM($K87:BX87),BX87)","v":0},{"$f":"IF(SUM($K87:BY87)+BY87>$J27,$J27-SUM($K87:BY87),BY87)","v":0},{"$f":"IF(SUM($K87:BZ87)+BZ87>$J27,$J27-SUM($K87:BZ87),BZ87)","v":0},{"$f":"IF(SUM($K87:CA87)+CA87>$J27,$J27-SUM($K87:CA87),CA87)","v":0},{"$f":"IF(SUM($K87:CB87)+CB87>$J27,$J27-SUM($K87:CB87),CB87)","v":0},{"$f":"IF(SUM($K87:CC87)+CC87>$J27,$J27-SUM($K87:CC87),CC87)","v":0},{"$f":"IF(SUM($K87:CD87)+CD87>$J27,$J27-SUM($K87:CD87),CD87)","v":0},{"$f":"IF(SUM($K87:CE87)+CE87>$J27,$J27-SUM($K87:CE87),CE87)","v":0},{"$f":"IF(SUM($K87:CF87)+CF87>$J27,$J27-SUM($K87:CF87),CF87)","v":0},{"$f":"IF(SUM($K87:CG87)+CG87>$J27,$J27-SUM($K87:CG87),CG87)","v":0},{"$f":"IF(SUM($K87:CH87)+CH87>$J27,$J27-SUM($K87:CH87),CH87)","v":0},{"$f":"IF(SUM($K87:CI87)+CI87>$J27,$J27-SUM($K87:CI87),CI87)","v":0},{"$f":"IF(SUM($K87:CJ87)+CJ87>$J27,$J27-SUM($K87:CJ87),CJ87)","v":0},{"$f":"IF(SUM($K87:CK87)+CK87>$J27,$J27-SUM($K87:CK87),CK87)","v":0},{"$f":"IF(SUM($K87:CL87)+CL87>$J27,$J27-SUM($K87:CL87),CL87)","v":0},{"$f":"IF(SUM($K87:CM87)+CM87>$J27,$J27-SUM($K87:CM87),CM87)","v":0},{"$f":"IF(SUM($K87:CN87)+CN87>$J27,$J27-SUM($K87:CN87),CN87)","v":0},{"$f":"IF(SUM($K87:CO87)+CO87>$J27,$J27-SUM($K87:CO87),CO87)","v":0},{"$f":"IF(SUM($K87:CP87)+CP87>$J27,$J27-SUM($K87:CP87),CP87)","v":0},{"$f":"IF(SUM($K87:CQ87)+CQ87>$J27,$J27-SUM($K87:CQ87),CQ87)","v":0},{"$f":"IF(SUM($K87:CR87)+CR87>$J27,$J27-SUM($K87:CR87),CR87)","v":0},{"$f":"IF(SUM($K87:CS87)+CS87>$J27,$J27-SUM($K87:CS87),CS87)","v":0},{"$f":"IF(SUM($K87:CT87)+CT87>$J27,$J27-SUM($K87:CT87),CT87)","v":0},{"$f":"IF(SUM($K87:CU87)+CU87>$J27,$J27-SUM($K87:CU87),CU87)","v":0},{"$f":"IF(SUM($K87:CV87)+CV87>$J27,$J27-SUM($K87:CV87),CV87)","v":0},{"$f":"IF(SUM($K87:CW87)+CW87>$J27,$J27-SUM($K87:CW87),CW87)","v":0},{"$f":"IF(SUM($K87:CX87)+CX87>$J27,$J27-SUM($K87:CX87),CX87)","v":0},{"$f":"IF(SUM($K87:CY87)+CY87>$J27,$J27-SUM($K87:CY87),CY87)","v":0},{"$f":"IF(SUM($K87:CZ87)+CZ87>$J27,$J27-SUM($K87:CZ87),CZ87)","v":0},{"$f":"IF(SUM($K87:DA87)+DA87>$J27,$J27-SUM($K87:DA87),DA87)","v":0},{"$f":"IF(SUM($K87:DB87)+DB87>$J27,$J27-SUM($K87:DB87),DB87)","v":0},{"$f":"IF(SUM($K87:DC87)+DC87>$J27,$J27-SUM($K87:DC87),DC87)","v":0},{"$f":"IF(SUM($K87:DD87)+DD87>$J27,$J27-SUM($K87:DD87),DD87)","v":0},{"$f":"IF(SUM($K87:DE87)+DE87>$J27,$J27-SUM($K87:DE87),DE87)","v":0},{"$f":"IF(SUM($K87:DF87)+DF87>$J27,$J27-SUM($K87:DF87),DF87)","v":0},{"$f":"IF(SUM($K87:DG87)+DG87>$J27,$J27-SUM($K87:DG87),DG87)","v":0},{"$f":"IF(SUM($K87:DH87)+DH87>$J27,$J27-SUM($K87:DH87),DH87)","v":0},{"$f":"IF(SUM($K87:DI87)+DI87>$J27,$J27-SUM($K87:DI87),DI87)","v":0},{"$f":"IF(SUM($K87:DJ87)+DJ87>$J27,$J27-SUM($K87:DJ87),DJ87)","v":0},{"$f":"IF(SUM($K87:DK87)+DK87>$J27,$J27-SUM($K87:DK87),DK87)","v":0},{"$f":"IF(SUM($K87:DL87)+DL87>$J27,$J27-SUM($K87:DL87),DL87)","v":0},{"$f":"IF(SUM($K87:DM87)+DM87>$J27,$J27-SUM($K87:DM87),DM87)","v":0},{"$f":"IF(SUM($K87:DN87)+DN87>$J27,$J27-SUM($K87:DN87),DN87)","v":0},{"$f":"IF(SUM($K87:DO87)+DO87>$J27,$J27-SUM($K87:DO87),DO87)","v":0},{"$f":"IF(SUM($K87:DP87)+DP87>$J27,$J27-SUM($K87:DP87),DP87)","v":0},{"$f":"IF(SUM($K87:DQ87)+DQ87>$J27,$J27-SUM($K87:DQ87),DQ87)","v":0},{"$f":"IF(SUM($K87:DR87)+DR87>$J27,$J27-SUM($K87:DR87),DR87)","v":0},{"$f":"IF(SUM($K87:DS87)+DS87>$J27,$J27-SUM($K87:DS87),DS87)","v":0},{"$f":"IF(SUM($K87:DT87)+DT87>$J27,$J27-SUM($K87:DT87),DT87)","v":0},{"$f":"IF(SUM($K87:DU87)+DU87>$J27,$J27-SUM($K87:DU87),DU87)","v":0},{"$f":"IF(SUM($K87:DV87)+DV87>$J27,$J27-SUM($K87:DV87),DV87)","v":0},{"$f":"IF(SUM($K87:DW87)+DW87>$J27,$J27-SUM($K87:DW87),DW87)","v":0},{"$f":"IF(SUM($K87:DX87)+DX87>$J27,$J27-SUM($K87:DX87),DX87)","v":0},{"$f":"IF(SUM($K87:DY87)+DY87>$J27,$J27-SUM($K87:DY87),DY87)","v":0},{"$f":"IF(SUM($K87:DZ87)+DZ87>$J27,$J27-SUM($K87:DZ87),DZ87)","v":0},{"$f":"IF(SUM($K87:EA87)+EA87>$J27,$J27-SUM($K87:EA87),EA87)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,2.2786874999999999E-5,{"$f":"IF(SUM($K88:K88)+K88>$J28,$J28-SUM($K88:K88),K88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:L88)+L88>$J28,$J28-SUM($K88:L88),L88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:M88)+M88>$J28,$J28-SUM($K88:M88),M88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:N88)+N88>$J28,$J28-SUM($K88:N88),N88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:O88)+O88>$J28,$J28-SUM($K88:O88),O88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:P88)+P88>$J28,$J28-SUM($K88:P88),P88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:Q88)+Q88>$J28,$J28-SUM($K88:Q88),Q88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:R88)+R88>$J28,$J28-SUM($K88:R88),R88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:S88)+S88>$J28,$J28-SUM($K88:S88),S88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:T88)+T88>$J28,$J28-SUM($K88:T88),T88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:U88)+U88>$J28,$J28-SUM($K88:U88),U88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:V88)+V88>$J28,$J28-SUM($K88:V88),V88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:W88)+W88>$J28,$J28-SUM($K88:W88),W88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:X88)+X88>$J28,$J28-SUM($K88:X88),X88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:Y88)+Y88>$J28,$J28-SUM($K88:Y88),Y88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:Z88)+Z88>$J28,$J28-SUM($K88:Z88),Z88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AA88)+AA88>$J28,$J28-SUM($K88:AA88),AA88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AB88)+AB88>$J28,$J28-SUM($K88:AB88),AB88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AC88)+AC88>$J28,$J28-SUM($K88:AC88),AC88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AD88)+AD88>$J28,$J28-SUM($K88:AD88),AD88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AE88)+AE88>$J28,$J28-SUM($K88:AE88),AE88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AF88)+AF88>$J28,$J28-SUM($K88:AF88),AF88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AG88)+AG88>$J28,$J28-SUM($K88:AG88),AG88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AH88)+AH88>$J28,$J28-SUM($K88:AH88),AH88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AI88)+AI88>$J28,$J28-SUM($K88:AI88),AI88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AJ88)+AJ88>$J28,$J28-SUM($K88:AJ88),AJ88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AK88)+AK88>$J28,$J28-SUM($K88:AK88),AK88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AL88)+AL88>$J28,$J28-SUM($K88:AL88),AL88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AM88)+AM88>$J28,$J28-SUM($K88:AM88),AM88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AN88)+AN88>$J28,$J28-SUM($K88:AN88),AN88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AO88)+AO88>$J28,$J28-SUM($K88:AO88),AO88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AP88)+AP88>$J28,$J28-SUM($K88:AP88),AP88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AQ88)+AQ88>$J28,$J28-SUM($K88:AQ88),AQ88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AR88)+AR88>$J28,$J28-SUM($K88:AR88),AR88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AS88)+AS88>$J28,$J28-SUM($K88:AS88),AS88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AT88)+AT88>$J28,$J28-SUM($K88:AT88),AT88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AU88)+AU88>$J28,$J28-SUM($K88:AU88),AU88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AV88)+AV88>$J28,$J28-SUM($K88:AV88),AV88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AW88)+AW88>$J28,$J28-SUM($K88:AW88),AW88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AX88)+AX88>$J28,$J28-SUM($K88:AX88),AX88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AY88)+AY88>$J28,$J28-SUM($K88:AY88),AY88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:AZ88)+AZ88>$J28,$J28-SUM($K88:AZ88),AZ88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BA88)+BA88>$J28,$J28-SUM($K88:BA88),BA88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BB88)+BB88>$J28,$J28-SUM($K88:BB88),BB88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BC88)+BC88>$J28,$J28-SUM($K88:BC88),BC88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BD88)+BD88>$J28,$J28-SUM($K88:BD88),BD88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BE88)+BE88>$J28,$J28-SUM($K88:BE88),BE88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BF88)+BF88>$J28,$J28-SUM($K88:BF88),BF88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BG88)+BG88>$J28,$J28-SUM($K88:BG88),BG88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BH88)+BH88>$J28,$J28-SUM($K88:BH88),BH88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BI88)+BI88>$J28,$J28-SUM($K88:BI88),BI88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BJ88)+BJ88>$J28,$J28-SUM($K88:BJ88),BJ88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BK88)+BK88>$J28,$J28-SUM($K88:BK88),BK88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BL88)+BL88>$J28,$J28-SUM($K88:BL88),BL88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BM88)+BM88>$J28,$J28-SUM($K88:BM88),BM88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BN88)+BN88>$J28,$J28-SUM($K88:BN88),BN88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BO88)+BO88>$J28,$J28-SUM($K88:BO88),BO88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BP88)+BP88>$J28,$J28-SUM($K88:BP88),BP88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BQ88)+BQ88>$J28,$J28-SUM($K88:BQ88),BQ88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BR88)+BR88>$J28,$J28-SUM($K88:BR88),BR88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BS88)+BS88>$J28,$J28-SUM($K88:BS88),BS88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BT88)+BT88>$J28,$J28-SUM($K88:BT88),BT88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BU88)+BU88>$J28,$J28-SUM($K88:BU88),BU88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BV88)+BV88>$J28,$J28-SUM($K88:BV88),BV88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BW88)+BW88>$J28,$J28-SUM($K88:BW88),BW88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BX88)+BX88>$J28,$J28-SUM($K88:BX88),BX88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BY88)+BY88>$J28,$J28-SUM($K88:BY88),BY88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:BZ88)+BZ88>$J28,$J28-SUM($K88:BZ88),BZ88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CA88)+CA88>$J28,$J28-SUM($K88:CA88),CA88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CB88)+CB88>$J28,$J28-SUM($K88:CB88),CB88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CC88)+CC88>$J28,$J28-SUM($K88:CC88),CC88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CD88)+CD88>$J28,$J28-SUM($K88:CD88),CD88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CE88)+CE88>$J28,$J28-SUM($K88:CE88),CE88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CF88)+CF88>$J28,$J28-SUM($K88:CF88),CF88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CG88)+CG88>$J28,$J28-SUM($K88:CG88),CG88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CH88)+CH88>$J28,$J28-SUM($K88:CH88),CH88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CI88)+CI88>$J28,$J28-SUM($K88:CI88),CI88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CJ88)+CJ88>$J28,$J28-SUM($K88:CJ88),CJ88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CK88)+CK88>$J28,$J28-SUM($K88:CK88),CK88)","v":2.2786874999999999E-5},{"$f":"IF(SUM($K88:CL88)+CL88>$J28,$J28-SUM($K88:CL88),CL88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CM88)+CM88>$J28,$J28-SUM($K88:CM88),CM88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CN88)+CN88>$J28,$J28-SUM($K88:CN88),CN88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CO88)+CO88>$J28,$J28-SUM($K88:CO88),CO88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CP88)+CP88>$J28,$J28-SUM($K88:CP88),CP88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CQ88)+CQ88>$J28,$J28-SUM($K88:CQ88),CQ88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CR88)+CR88>$J28,$J28-SUM($K88:CR88),CR88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CS88)+CS88>$J28,$J28-SUM($K88:CS88),CS88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CT88)+CT88>$J28,$J28-SUM($K88:CT88),CT88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CU88)+CU88>$J28,$J28-SUM($K88:CU88),CU88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CV88)+CV88>$J28,$J28-SUM($K88:CV88),CV88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CW88)+CW88>$J28,$J28-SUM($K88:CW88),CW88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CX88)+CX88>$J28,$J28-SUM($K88:CX88),CX88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CY88)+CY88>$J28,$J28-SUM($K88:CY88),CY88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:CZ88)+CZ88>$J28,$J28-SUM($K88:CZ88),CZ88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DA88)+DA88>$J28,$J28-SUM($K88:DA88),DA88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DB88)+DB88>$J28,$J28-SUM($K88:DB88),DB88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DC88)+DC88>$J28,$J28-SUM($K88:DC88),DC88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DD88)+DD88>$J28,$J28-SUM($K88:DD88),DD88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DE88)+DE88>$J28,$J28-SUM($K88:DE88),DE88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DF88)+DF88>$J28,$J28-SUM($K88:DF88),DF88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DG88)+DG88>$J28,$J28-SUM($K88:DG88),DG88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DH88)+DH88>$J28,$J28-SUM($K88:DH88),DH88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DI88)+DI88>$J28,$J28-SUM($K88:DI88),DI88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DJ88)+DJ88>$J28,$J28-SUM($K88:DJ88),DJ88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DK88)+DK88>$J28,$J28-SUM($K88:DK88),DK88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DL88)+DL88>$J28,$J28-SUM($K88:DL88),DL88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DM88)+DM88>$J28,$J28-SUM($K88:DM88),DM88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DN88)+DN88>$J28,$J28-SUM($K88:DN88),DN88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DO88)+DO88>$J28,$J28-SUM($K88:DO88),DO88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DP88)+DP88>$J28,$J28-SUM($K88:DP88),DP88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DQ88)+DQ88>$J28,$J28-SUM($K88:DQ88),DQ88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DR88)+DR88>$J28,$J28-SUM($K88:DR88),DR88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DS88)+DS88>$J28,$J28-SUM($K88:DS88),DS88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DT88)+DT88>$J28,$J28-SUM($K88:DT88),DT88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DU88)+DU88>$J28,$J28-SUM($K88:DU88),DU88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DV88)+DV88>$J28,$J28-SUM($K88:DV88),DV88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DW88)+DW88>$J28,$J28-SUM($K88:DW88),DW88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DX88)+DX88>$J28,$J28-SUM($K88:DX88),DX88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DY88)+DY88>$J28,$J28-SUM($K88:DY88),DY88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:DZ88)+DZ88>$J28,$J28-SUM($K88:DZ88),DZ88)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($K88:EA88)+EA88>$J28,$J28-SUM($K88:EA88),EA88)","v":-3.0357660829594124E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,3.3889508125000004E-3,{"$f":"IF(SUM($K89:K89)+K89>$J29,$J29-SUM($K89:K89),K89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:L89)+L89>$J29,$J29-SUM($K89:L89),L89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:M89)+M89>$J29,$J29-SUM($K89:M89),M89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:N89)+N89>$J29,$J29-SUM($K89:N89),N89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:O89)+O89>$J29,$J29-SUM($K89:O89),O89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:P89)+P89>$J29,$J29-SUM($K89:P89),P89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:Q89)+Q89>$J29,$J29-SUM($K89:Q89),Q89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:R89)+R89>$J29,$J29-SUM($K89:R89),R89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:S89)+S89>$J29,$J29-SUM($K89:S89),S89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:T89)+T89>$J29,$J29-SUM($K89:T89),T89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:U89)+U89>$J29,$J29-SUM($K89:U89),U89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:V89)+V89>$J29,$J29-SUM($K89:V89),V89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:W89)+W89>$J29,$J29-SUM($K89:W89),W89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:X89)+X89>$J29,$J29-SUM($K89:X89),X89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:Y89)+Y89>$J29,$J29-SUM($K89:Y89),Y89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:Z89)+Z89>$J29,$J29-SUM($K89:Z89),Z89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AA89)+AA89>$J29,$J29-SUM($K89:AA89),AA89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AB89)+AB89>$J29,$J29-SUM($K89:AB89),AB89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AC89)+AC89>$J29,$J29-SUM($K89:AC89),AC89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AD89)+AD89>$J29,$J29-SUM($K89:AD89),AD89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AE89)+AE89>$J29,$J29-SUM($K89:AE89),AE89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AF89)+AF89>$J29,$J29-SUM($K89:AF89),AF89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AG89)+AG89>$J29,$J29-SUM($K89:AG89),AG89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AH89)+AH89>$J29,$J29-SUM($K89:AH89),AH89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AI89)+AI89>$J29,$J29-SUM($K89:AI89),AI89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AJ89)+AJ89>$J29,$J29-SUM($K89:AJ89),AJ89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AK89)+AK89>$J29,$J29-SUM($K89:AK89),AK89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AL89)+AL89>$J29,$J29-SUM($K89:AL89),AL89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AM89)+AM89>$J29,$J29-SUM($K89:AM89),AM89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AN89)+AN89>$J29,$J29-SUM($K89:AN89),AN89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AO89)+AO89>$J29,$J29-SUM($K89:AO89),AO89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AP89)+AP89>$J29,$J29-SUM($K89:AP89),AP89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AQ89)+AQ89>$J29,$J29-SUM($K89:AQ89),AQ89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AR89)+AR89>$J29,$J29-SUM($K89:AR89),AR89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AS89)+AS89>$J29,$J29-SUM($K89:AS89),AS89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AT89)+AT89>$J29,$J29-SUM($K89:AT89),AT89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AU89)+AU89>$J29,$J29-SUM($K89:AU89),AU89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AV89)+AV89>$J29,$J29-SUM($K89:AV89),AV89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AW89)+AW89>$J29,$J29-SUM($K89:AW89),AW89)","v":3.3889508125000004E-3},{"$f":"IF(SUM($K89:AX89)+AX89>$J29,$J29-SUM($K89:AX89),AX89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:AY89)+AY89>$J29,$J29-SUM($K89:AY89),AY89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:AZ89)+AZ89>$J29,$J29-SUM($K89:AZ89),AZ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BA89)+BA89>$J29,$J29-SUM($K89:BA89),BA89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BB89)+BB89>$J29,$J29-SUM($K89:BB89),BB89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BC89)+BC89>$J29,$J29-SUM($K89:BC89),BC89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BD89)+BD89>$J29,$J29-SUM($K89:BD89),BD89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BE89)+BE89>$J29,$J29-SUM($K89:BE89),BE89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BF89)+BF89>$J29,$J29-SUM($K89:BF89),BF89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BG89)+BG89>$J29,$J29-SUM($K89:BG89),BG89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BH89)+BH89>$J29,$J29-SUM($K89:BH89),BH89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BI89)+BI89>$J29,$J29-SUM($K89:BI89),BI89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BJ89)+BJ89>$J29,$J29-SUM($K89:BJ89),BJ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BK89)+BK89>$J29,$J29-SUM($K89:BK89),BK89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BL89)+BL89>$J29,$J29-SUM($K89:BL89),BL89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BM89)+BM89>$J29,$J29-SUM($K89:BM89),BM89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BN89)+BN89>$J29,$J29-SUM($K89:BN89),BN89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BO89)+BO89>$J29,$J29-SUM($K89:BO89),BO89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BP89)+BP89>$J29,$J29-SUM($K89:BP89),BP89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BQ89)+BQ89>$J29,$J29-SUM($K89:BQ89),BQ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BR89)+BR89>$J29,$J29-SUM($K89:BR89),BR89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BS89)+BS89>$J29,$J29-SUM($K89:BS89),BS89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BT89)+BT89>$J29,$J29-SUM($K89:BT89),BT89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BU89)+BU89>$J29,$J29-SUM($K89:BU89),BU89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BV89)+BV89>$J29,$J29-SUM($K89:BV89),BV89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BW89)+BW89>$J29,$J29-SUM($K89:BW89),BW89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BX89)+BX89>$J29,$J29-SUM($K89:BX89),BX89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BY89)+BY89>$J29,$J29-SUM($K89:BY89),BY89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:BZ89)+BZ89>$J29,$J29-SUM($K89:BZ89),BZ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CA89)+CA89>$J29,$J29-SUM($K89:CA89),CA89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CB89)+CB89>$J29,$J29-SUM($K89:CB89),CB89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CC89)+CC89>$J29,$J29-SUM($K89:CC89),CC89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CD89)+CD89>$J29,$J29-SUM($K89:CD89),CD89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CE89)+CE89>$J29,$J29-SUM($K89:CE89),CE89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CF89)+CF89>$J29,$J29-SUM($K89:CF89),CF89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CG89)+CG89>$J29,$J29-SUM($K89:CG89),CG89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CH89)+CH89>$J29,$J29-SUM($K89:CH89),CH89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CI89)+CI89>$J29,$J29-SUM($K89:CI89),CI89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CJ89)+CJ89>$J29,$J29-SUM($K89:CJ89),CJ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CK89)+CK89>$J29,$J29-SUM($K89:CK89),CK89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CL89)+CL89>$J29,$J29-SUM($K89:CL89),CL89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CM89)+CM89>$J29,$J29-SUM($K89:CM89),CM89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CN89)+CN89>$J29,$J29-SUM($K89:CN89),CN89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CO89)+CO89>$J29,$J29-SUM($K89:CO89),CO89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CP89)+CP89>$J29,$J29-SUM($K89:CP89),CP89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CQ89)+CQ89>$J29,$J29-SUM($K89:CQ89),CQ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CR89)+CR89>$J29,$J29-SUM($K89:CR89),CR89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CS89)+CS89>$J29,$J29-SUM($K89:CS89),CS89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CT89)+CT89>$J29,$J29-SUM($K89:CT89),CT89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CU89)+CU89>$J29,$J29-SUM($K89:CU89),CU89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CV89)+CV89>$J29,$J29-SUM($K89:CV89),CV89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CW89)+CW89>$J29,$J29-SUM($K89:CW89),CW89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CX89)+CX89>$J29,$J29-SUM($K89:CX89),CX89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CY89)+CY89>$J29,$J29-SUM($K89:CY89),CY89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:CZ89)+CZ89>$J29,$J29-SUM($K89:CZ89),CZ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DA89)+DA89>$J29,$J29-SUM($K89:DA89),DA89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DB89)+DB89>$J29,$J29-SUM($K89:DB89),DB89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DC89)+DC89>$J29,$J29-SUM($K89:DC89),DC89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DD89)+DD89>$J29,$J29-SUM($K89:DD89),DD89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DE89)+DE89>$J29,$J29-SUM($K89:DE89),DE89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DF89)+DF89>$J29,$J29-SUM($K89:DF89),DF89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DG89)+DG89>$J29,$J29-SUM($K89:DG89),DG89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DH89)+DH89>$J29,$J29-SUM($K89:DH89),DH89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DI89)+DI89>$J29,$J29-SUM($K89:DI89),DI89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DJ89)+DJ89>$J29,$J29-SUM($K89:DJ89),DJ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DK89)+DK89>$J29,$J29-SUM($K89:DK89),DK89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DL89)+DL89>$J29,$J29-SUM($K89:DL89),DL89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DM89)+DM89>$J29,$J29-SUM($K89:DM89),DM89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DN89)+DN89>$J29,$J29-SUM($K89:DN89),DN89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DO89)+DO89>$J29,$J29-SUM($K89:DO89),DO89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DP89)+DP89>$J29,$J29-SUM($K89:DP89),DP89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DQ89)+DQ89>$J29,$J29-SUM($K89:DQ89),DQ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DR89)+DR89>$J29,$J29-SUM($K89:DR89),DR89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DS89)+DS89>$J29,$J29-SUM($K89:DS89),DS89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DT89)+DT89>$J29,$J29-SUM($K89:DT89),DT89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DU89)+DU89>$J29,$J29-SUM($K89:DU89),DU89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DV89)+DV89>$J29,$J29-SUM($K89:DV89),DV89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DW89)+DW89>$J29,$J29-SUM($K89:DW89),DW89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DX89)+DX89>$J29,$J29-SUM($K89:DX89),DX89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DY89)+DY89>$J29,$J29-SUM($K89:DY89),DY89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:DZ89)+DZ89>$J29,$J29-SUM($K89:DZ89),DZ89)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($K89:EA89)+EA89>$J29,$J29-SUM($K89:EA89),EA89)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  2000 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,{"$f":"K22/F93","v":0},{"$f":"IF(SUM($L93:L93)+L93>$K22,$K22-SUM($L93:L93),L93)","v":0},{"$f":"IF(SUM($L93:M93)+M93>$K22,$K22-SUM($L93:M93),M93)","v":0},{"$f":"IF(SUM($L93:N93)+N93>$K22,$K22-SUM($L93:N93),N93)","v":0},{"$f":"IF(SUM($L93:O93)+O93>$K22,$K22-SUM($L93:O93),O93)","v":0},{"$f":"IF(SUM($L93:P93)+P93>$K22,$K22-SUM($L93:P93),P93)","v":0},{"$f":"IF(SUM($L93:Q93)+Q93>$K22,$K22-SUM($L93:Q93),Q93)","v":0},{"$f":"IF(SUM($L93:R93)+R93>$K22,$K22-SUM($L93:R93),R93)","v":0},{"$f":"IF(SUM($L93:S93)+S93>$K22,$K22-SUM($L93:S93),S93)","v":0},{"$f":"IF(SUM($L93:T93)+T93>$K22,$K22-SUM($L93:T93),T93)","v":0},{"$f":"IF(SUM($L93:U93)+U93>$K22,$K22-SUM($L93:U93),U93)","v":0},{"$f":"IF(SUM($L93:V93)+V93>$K22,$K22-SUM($L93:V93),V93)","v":0},{"$f":"IF(SUM($L93:W93)+W93>$K22,$K22-SUM($L93:W93),W93)","v":0},{"$f":"IF(SUM($L93:X93)+X93>$K22,$K22-SUM($L93:X93),X93)","v":0},{"$f":"IF(SUM($L93:Y93)+Y93>$K22,$K22-SUM($L93:Y93),Y93)","v":0},{"$f":"IF(SUM($L93:Z93)+Z93>$K22,$K22-SUM($L93:Z93),Z93)","v":0},{"$f":"IF(SUM($L93:AA93)+AA93>$K22,$K22-SUM($L93:AA93),AA93)","v":0},{"$f":"IF(SUM($L93:AB93)+AB93>$K22,$K22-SUM($L93:AB93),AB93)","v":0},{"$f":"IF(SUM($L93:AC93)+AC93>$K22,$K22-SUM($L93:AC93),AC93)","v":0},{"$f":"IF(SUM($L93:AD93)+AD93>$K22,$K22-SUM($L93:AD93),AD93)","v":0},{"$f":"IF(SUM($L93:AE93)+AE93>$K22,$K22-SUM($L93:AE93),AE93)","v":0},{"$f":"IF(SUM($L93:AF93)+AF93>$K22,$K22-SUM($L93:AF93),AF93)","v":0},{"$f":"IF(SUM($L93:AG93)+AG93>$K22,$K22-SUM($L93:AG93),AG93)","v":0},{"$f":"IF(SUM($L93:AH93)+AH93>$K22,$K22-SUM($L93:AH93),AH93)","v":0},{"$f":"IF(SUM($L93:AI93)+AI93>$K22,$K22-SUM($L93:AI93),AI93)","v":0},{"$f":"IF(SUM($L93:AJ93)+AJ93>$K22,$K22-SUM($L93:AJ93),AJ93)","v":0},{"$f":"IF(SUM($L93:AK93)+AK93>$K22,$K22-SUM($L93:AK93),AK93)","v":0},{"$f":"IF(SUM($L93:AL93)+AL93>$K22,$K22-SUM($L93:AL93),AL93)","v":0},{"$f":"IF(SUM($L93:AM93)+AM93>$K22,$K22-SUM($L93:AM93),AM93)","v":0},{"$f":"IF(SUM($L93:AN93)+AN93>$K22,$K22-SUM($L93:AN93),AN93)","v":0},{"$f":"IF(SUM($L93:AO93)+AO93>$K22,$K22-SUM($L93:AO93),AO93)","v":0},{"$f":"IF(SUM($L93:AP93)+AP93>$K22,$K22-SUM($L93:AP93),AP93)","v":0},{"$f":"IF(SUM($L93:AQ93)+AQ93>$K22,$K22-SUM($L93:AQ93),AQ93)","v":0},{"$f":"IF(SUM($L93:AR93)+AR93>$K22,$K22-SUM($L93:AR93),AR93)","v":0},{"$f":"IF(SUM($L93:AS93)+AS93>$K22,$K22-SUM($L93:AS93),AS93)","v":0},{"$f":"IF(SUM($L93:AT93)+AT93>$K22,$K22-SUM($L93:AT93),AT93)","v":0},{"$f":"IF(SUM($L93:AU93)+AU93>$K22,$K22-SUM($L93:AU93),AU93)","v":0},{"$f":"IF(SUM($L93:AV93)+AV93>$K22,$K22-SUM($L93:AV93),AV93)","v":0},{"$f":"IF(SUM($L93:AW93)+AW93>$K22,$K22-SUM($L93:AW93),AW93)","v":0},{"$f":"IF(SUM($L93:AX93)+AX93>$K22,$K22-SUM($L93:AX93),AX93)","v":0},{"$f":"IF(SUM($L93:AY93)+AY93>$K22,$K22-SUM($L93:AY93),AY93)","v":0},{"$f":"IF(SUM($L93:AZ93)+AZ93>$K22,$K22-SUM($L93:AZ93),AZ93)","v":0},{"$f":"IF(SUM($L93:BA93)+BA93>$K22,$K22-SUM($L93:BA93),BA93)","v":0},{"$f":"IF(SUM($L93:BB93)+BB93>$K22,$K22-SUM($L93:BB93),BB93)","v":0},{"$f":"IF(SUM($L93:BC93)+BC93>$K22,$K22-SUM($L93:BC93),BC93)","v":0},{"$f":"IF(SUM($L93:BD93)+BD93>$K22,$K22-SUM($L93:BD93),BD93)","v":0},{"$f":"IF(SUM($L93:BE93)+BE93>$K22,$K22-SUM($L93:BE93),BE93)","v":0},{"$f":"IF(SUM($L93:BF93)+BF93>$K22,$K22-SUM($L93:BF93),BF93)","v":0},{"$f":"IF(SUM($L93:BG93)+BG93>$K22,$K22-SUM($L93:BG93),BG93)","v":0},{"$f":"IF(SUM($L93:BH93)+BH93>$K22,$K22-SUM($L93:BH93),BH93)","v":0},{"$f":"IF(SUM($L93:BI93)+BI93>$K22,$K22-SUM($L93:BI93),BI93)","v":0},{"$f":"IF(SUM($L93:BJ93)+BJ93>$K22,$K22-SUM($L93:BJ93),BJ93)","v":0},{"$f":"IF(SUM($L93:BK93)+BK93>$K22,$K22-SUM($L93:BK93),BK93)","v":0},{"$f":"IF(SUM($L93:BL93)+BL93>$K22,$K22-SUM($L93:BL93),BL93)","v":0},{"$f":"IF(SUM($L93:BM93)+BM93>$K22,$K22-SUM($L93:BM93),BM93)","v":0},{"$f":"IF(SUM($L93:BN93)+BN93>$K22,$K22-SUM($L93:BN93),BN93)","v":0},{"$f":"IF(SUM($L93:BO93)+BO93>$K22,$K22-SUM($L93:BO93),BO93)","v":0},{"$f":"IF(SUM($L93:BP93)+BP93>$K22,$K22-SUM($L93:BP93),BP93)","v":0},{"$f":"IF(SUM($L93:BQ93)+BQ93>$K22,$K22-SUM($L93:BQ93),BQ93)","v":0},{"$f":"IF(SUM($L93:BR93)+BR93>$K22,$K22-SUM($L93:BR93),BR93)","v":0},{"$f":"IF(SUM($L93:BS93)+BS93>$K22,$K22-SUM($L93:BS93),BS93)","v":0},{"$f":"IF(SUM($L93:BT93)+BT93>$K22,$K22-SUM($L93:BT93),BT93)","v":0},{"$f":"IF(SUM($L93:BU93)+BU93>$K22,$K22-SUM($L93:BU93),BU93)","v":0},{"$f":"IF(SUM($L93:BV93)+BV93>$K22,$K22-SUM($L93:BV93),BV93)","v":0},{"$f":"IF(SUM($L93:BW93)+BW93>$K22,$K22-SUM($L93:BW93),BW93)","v":0},{"$f":"IF(SUM($L93:BX93)+BX93>$K22,$K22-SUM($L93:BX93),BX93)","v":0},{"$f":"IF(SUM($L93:BY93)+BY93>$K22,$K22-SUM($L93:BY93),BY93)","v":0},{"$f":"IF(SUM($L93:BZ93)+BZ93>$K22,$K22-SUM($L93:BZ93),BZ93)","v":0},{"$f":"IF(SUM($L93:CA93)+CA93>$K22,$K22-SUM($L93:CA93),CA93)","v":0},{"$f":"IF(SUM($L93:CB93)+CB93>$K22,$K22-SUM($L93:CB93),CB93)","v":0},{"$f":"IF(SUM($L93:CC93)+CC93>$K22,$K22-SUM($L93:CC93),CC93)","v":0},{"$f":"IF(SUM($L93:CD93)+CD93>$K22,$K22-SUM($L93:CD93),CD93)","v":0},{"$f":"IF(SUM($L93:CE93)+CE93>$K22,$K22-SUM($L93:CE93),CE93)","v":0},{"$f":"IF(SUM($L93:CF93)+CF93>$K22,$K22-SUM($L93:CF93),CF93)","v":0},{"$f":"IF(SUM($L93:CG93)+CG93>$K22,$K22-SUM($L93:CG93),CG93)","v":0},{"$f":"IF(SUM($L93:CH93)+CH93>$K22,$K22-SUM($L93:CH93),CH93)","v":0},{"$f":"IF(SUM($L93:CI93)+CI93>$K22,$K22-SUM($L93:CI93),CI93)","v":0},{"$f":"IF(SUM($L93:CJ93)+CJ93>$K22,$K22-SUM($L93:CJ93),CJ93)","v":0},{"$f":"IF(SUM($L93:CK93)+CK93>$K22,$K22-SUM($L93:CK93),CK93)","v":0},{"$f":"IF(SUM($L93:CL93)+CL93>$K22,$K22-SUM($L93:CL93),CL93)","v":0},{"$f":"IF(SUM($L93:CM93)+CM93>$K22,$K22-SUM($L93:CM93),CM93)","v":0},{"$f":"IF(SUM($L93:CN93)+CN93>$K22,$K22-SUM($L93:CN93),CN93)","v":0},{"$f":"IF(SUM($L93:CO93)+CO93>$K22,$K22-SUM($L93:CO93),CO93)","v":0},{"$f":"IF(SUM($L93:CP93)+CP93>$K22,$K22-SUM($L93:CP93),CP93)","v":0},{"$f":"IF(SUM($L93:CQ93)+CQ93>$K22,$K22-SUM($L93:CQ93),CQ93)","v":0},{"$f":"IF(SUM($L93:CR93)+CR93>$K22,$K22-SUM($L93:CR93),CR93)","v":0},{"$f":"IF(SUM($L93:CS93)+CS93>$K22,$K22-SUM($L93:CS93),CS93)","v":0},{"$f":"IF(SUM($L93:CT93)+CT93>$K22,$K22-SUM($L93:CT93),CT93)","v":0},{"$f":"IF(SUM($L93:CU93)+CU93>$K22,$K22-SUM($L93:CU93),CU93)","v":0},{"$f":"IF(SUM($L93:CV93)+CV93>$K22,$K22-SUM($L93:CV93),CV93)","v":0},{"$f":"IF(SUM($L93:CW93)+CW93>$K22,$K22-SUM($L93:CW93),CW93)","v":0},{"$f":"IF(SUM($L93:CX93)+CX93>$K22,$K22-SUM($L93:CX93),CX93)","v":0},{"$f":"IF(SUM($L93:CY93)+CY93>$K22,$K22-SUM($L93:CY93),CY93)","v":0},{"$f":"IF(SUM($L93:CZ93)+CZ93>$K22,$K22-SUM($L93:CZ93),CZ93)","v":0},{"$f":"IF(SUM($L93:DA93)+DA93>$K22,$K22-SUM($L93:DA93),DA93)","v":0},{"$f":"IF(SUM($L93:DB93)+DB93>$K22,$K22-SUM($L93:DB93),DB93)","v":0},{"$f":"IF(SUM($L93:DC93)+DC93>$K22,$K22-SUM($L93:DC93),DC93)","v":0},{"$f":"IF(SUM($L93:DD93)+DD93>$K22,$K22-SUM($L93:DD93),DD93)","v":0},{"$f":"IF(SUM($L93:DE93)+DE93>$K22,$K22-SUM($L93:DE93),DE93)","v":0},{"$f":"IF(SUM($L93:DF93)+DF93>$K22,$K22-SUM($L93:DF93),DF93)","v":0},{"$f":"IF(SUM($L93:DG93)+DG93>$K22,$K22-SUM($L93:DG93),DG93)","v":0},{"$f":"IF(SUM($L93:DH93)+DH93>$K22,$K22-SUM($L93:DH93),DH93)","v":0},{"$f":"IF(SUM($L93:DI93)+DI93>$K22,$K22-SUM($L93:DI93),DI93)","v":0},{"$f":"IF(SUM($L93:DJ93)+DJ93>$K22,$K22-SUM($L93:DJ93),DJ93)","v":0},{"$f":"IF(SUM($L93:DK93)+DK93>$K22,$K22-SUM($L93:DK93),DK93)","v":0},{"$f":"IF(SUM($L93:DL93)+DL93>$K22,$K22-SUM($L93:DL93),DL93)","v":0},{"$f":"IF(SUM($L93:DM93)+DM93>$K22,$K22-SUM($L93:DM93),DM93)","v":0},{"$f":"IF(SUM($L93:DN93)+DN93>$K22,$K22-SUM($L93:DN93),DN93)","v":0},{"$f":"IF(SUM($L93:DO93)+DO93>$K22,$K22-SUM($L93:DO93),DO93)","v":0},{"$f":"IF(SUM($L93:DP93)+DP93>$K22,$K22-SUM($L93:DP93),DP93)","v":0},{"$f":"IF(SUM($L93:DQ93)+DQ93>$K22,$K22-SUM($L93:DQ93),DQ93)","v":0},{"$f":"IF(SUM($L93:DR93)+DR93>$K22,$K22-SUM($L93:DR93),DR93)","v":0},{"$f":"IF(SUM($L93:DS93)+DS93>$K22,$K22-SUM($L93:DS93),DS93)","v":0},{"$f":"IF(SUM($L93:DT93)+DT93>$K22,$K22-SUM($L93:DT93),DT93)","v":0},{"$f":"IF(SUM($L93:DU93)+DU93>$K22,$K22-SUM($L93:DU93),DU93)","v":0},{"$f":"IF(SUM($L93:DV93)+DV93>$K22,$K22-SUM($L93:DV93),DV93)","v":0},{"$f":"IF(SUM($L93:DW93)+DW93>$K22,$K22-SUM($L93:DW93),DW93)","v":0},{"$f":"IF(SUM($L93:DX93)+DX93>$K22,$K22-SUM($L93:DX93),DX93)","v":0},{"$f":"IF(SUM($L93:DY93)+DY93>$K22,$K22-SUM($L93:DY93),DY93)","v":0},{"$f":"IF(SUM($L93:DZ93)+DZ93>$K22,$K22-SUM($L93:DZ93),DZ93)","v":0},{"$f":"IF(SUM($L93:EA93)+EA93>$K22,$K22-SUM($L93:EA93),EA93)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,0,{"$f":"IF(SUM($L94:L94)+L94>$K23,$K23-SUM($L94:L94),L94)","v":0},{"$f":"IF(SUM($L94:M94)+M94>$K23,$K23-SUM($L94:M94),M94)","v":0},{"$f":"IF(SUM($L94:N94)+N94>$K23,$K23-SUM($L94:N94),N94)","v":0},{"$f":"IF(SUM($L94:O94)+O94>$K23,$K23-SUM($L94:O94),O94)","v":0},{"$f":"IF(SUM($L94:P94)+P94>$K23,$K23-SUM($L94:P94),P94)","v":0},{"$f":"IF(SUM($L94:Q94)+Q94>$K23,$K23-SUM($L94:Q94),Q94)","v":0},{"$f":"IF(SUM($L94:R94)+R94>$K23,$K23-SUM($L94:R94),R94)","v":0},{"$f":"IF(SUM($L94:S94)+S94>$K23,$K23-SUM($L94:S94),S94)","v":0},{"$f":"IF(SUM($L94:T94)+T94>$K23,$K23-SUM($L94:T94),T94)","v":0},{"$f":"IF(SUM($L94:U94)+U94>$K23,$K23-SUM($L94:U94),U94)","v":0},{"$f":"IF(SUM($L94:V94)+V94>$K23,$K23-SUM($L94:V94),V94)","v":0},{"$f":"IF(SUM($L94:W94)+W94>$K23,$K23-SUM($L94:W94),W94)","v":0},{"$f":"IF(SUM($L94:X94)+X94>$K23,$K23-SUM($L94:X94),X94)","v":0},{"$f":"IF(SUM($L94:Y94)+Y94>$K23,$K23-SUM($L94:Y94),Y94)","v":0},{"$f":"IF(SUM($L94:Z94)+Z94>$K23,$K23-SUM($L94:Z94),Z94)","v":0},{"$f":"IF(SUM($L94:AA94)+AA94>$K23,$K23-SUM($L94:AA94),AA94)","v":0},{"$f":"IF(SUM($L94:AB94)+AB94>$K23,$K23-SUM($L94:AB94),AB94)","v":0},{"$f":"IF(SUM($L94:AC94)+AC94>$K23,$K23-SUM($L94:AC94),AC94)","v":0},{"$f":"IF(SUM($L94:AD94)+AD94>$K23,$K23-SUM($L94:AD94),AD94)","v":0},{"$f":"IF(SUM($L94:AE94)+AE94>$K23,$K23-SUM($L94:AE94),AE94)","v":0},{"$f":"IF(SUM($L94:AF94)+AF94>$K23,$K23-SUM($L94:AF94),AF94)","v":0},{"$f":"IF(SUM($L94:AG94)+AG94>$K23,$K23-SUM($L94:AG94),AG94)","v":0},{"$f":"IF(SUM($L94:AH94)+AH94>$K23,$K23-SUM($L94:AH94),AH94)","v":0},{"$f":"IF(SUM($L94:AI94)+AI94>$K23,$K23-SUM($L94:AI94),AI94)","v":0},{"$f":"IF(SUM($L94:AJ94)+AJ94>$K23,$K23-SUM($L94:AJ94),AJ94)","v":0},{"$f":"IF(SUM($L94:AK94)+AK94>$K23,$K23-SUM($L94:AK94),AK94)","v":0},{"$f":"IF(SUM($L94:AL94)+AL94>$K23,$K23-SUM($L94:AL94),AL94)","v":0},{"$f":"IF(SUM($L94:AM94)+AM94>$K23,$K23-SUM($L94:AM94),AM94)","v":0},{"$f":"IF(SUM($L94:AN94)+AN94>$K23,$K23-SUM($L94:AN94),AN94)","v":0},{"$f":"IF(SUM($L94:AO94)+AO94>$K23,$K23-SUM($L94:AO94),AO94)","v":0},{"$f":"IF(SUM($L94:AP94)+AP94>$K23,$K23-SUM($L94:AP94),AP94)","v":0},{"$f":"IF(SUM($L94:AQ94)+AQ94>$K23,$K23-SUM($L94:AQ94),AQ94)","v":0},{"$f":"IF(SUM($L94:AR94)+AR94>$K23,$K23-SUM($L94:AR94),AR94)","v":0},{"$f":"IF(SUM($L94:AS94)+AS94>$K23,$K23-SUM($L94:AS94),AS94)","v":0},{"$f":"IF(SUM($L94:AT94)+AT94>$K23,$K23-SUM($L94:AT94),AT94)","v":0},{"$f":"IF(SUM($L94:AU94)+AU94>$K23,$K23-SUM($L94:AU94),AU94)","v":0},{"$f":"IF(SUM($L94:AV94)+AV94>$K23,$K23-SUM($L94:AV94),AV94)","v":0},{"$f":"IF(SUM($L94:AW94)+AW94>$K23,$K23-SUM($L94:AW94),AW94)","v":0},{"$f":"IF(SUM($L94:AX94)+AX94>$K23,$K23-SUM($L94:AX94),AX94)","v":0},{"$f":"IF(SUM($L94:AY94)+AY94>$K23,$K23-SUM($L94:AY94),AY94)","v":0},{"$f":"IF(SUM($L94:AZ94)+AZ94>$K23,$K23-SUM($L94:AZ94),AZ94)","v":0},{"$f":"IF(SUM($L94:BA94)+BA94>$K23,$K23-SUM($L94:BA94),BA94)","v":0},{"$f":"IF(SUM($L94:BB94)+BB94>$K23,$K23-SUM($L94:BB94),BB94)","v":0},{"$f":"IF(SUM($L94:BC94)+BC94>$K23,$K23-SUM($L94:BC94),BC94)","v":0},{"$f":"IF(SUM($L94:BD94)+BD94>$K23,$K23-SUM($L94:BD94),BD94)","v":0},{"$f":"IF(SUM($L94:BE94)+BE94>$K23,$K23-SUM($L94:BE94),BE94)","v":0},{"$f":"IF(SUM($L94:BF94)+BF94>$K23,$K23-SUM($L94:BF94),BF94)","v":0},{"$f":"IF(SUM($L94:BG94)+BG94>$K23,$K23-SUM($L94:BG94),BG94)","v":0},{"$f":"IF(SUM($L94:BH94)+BH94>$K23,$K23-SUM($L94:BH94),BH94)","v":0},{"$f":"IF(SUM($L94:BI94)+BI94>$K23,$K23-SUM($L94:BI94),BI94)","v":0},{"$f":"IF(SUM($L94:BJ94)+BJ94>$K23,$K23-SUM($L94:BJ94),BJ94)","v":0},{"$f":"IF(SUM($L94:BK94)+BK94>$K23,$K23-SUM($L94:BK94),BK94)","v":0},{"$f":"IF(SUM($L94:BL94)+BL94>$K23,$K23-SUM($L94:BL94),BL94)","v":0},{"$f":"IF(SUM($L94:BM94)+BM94>$K23,$K23-SUM($L94:BM94),BM94)","v":0},{"$f":"IF(SUM($L94:BN94)+BN94>$K23,$K23-SUM($L94:BN94),BN94)","v":0},{"$f":"IF(SUM($L94:BO94)+BO94>$K23,$K23-SUM($L94:BO94),BO94)","v":0},{"$f":"IF(SUM($L94:BP94)+BP94>$K23,$K23-SUM($L94:BP94),BP94)","v":0},{"$f":"IF(SUM($L94:BQ94)+BQ94>$K23,$K23-SUM($L94:BQ94),BQ94)","v":0},{"$f":"IF(SUM($L94:BR94)+BR94>$K23,$K23-SUM($L94:BR94),BR94)","v":0},{"$f":"IF(SUM($L94:BS94)+BS94>$K23,$K23-SUM($L94:BS94),BS94)","v":0},{"$f":"IF(SUM($L94:BT94)+BT94>$K23,$K23-SUM($L94:BT94),BT94)","v":0},{"$f":"IF(SUM($L94:BU94)+BU94>$K23,$K23-SUM($L94:BU94),BU94)","v":0},{"$f":"IF(SUM($L94:BV94)+BV94>$K23,$K23-SUM($L94:BV94),BV94)","v":0},{"$f":"IF(SUM($L94:BW94)+BW94>$K23,$K23-SUM($L94:BW94),BW94)","v":0},{"$f":"IF(SUM($L94:BX94)+BX94>$K23,$K23-SUM($L94:BX94),BX94)","v":0},{"$f":"IF(SUM($L94:BY94)+BY94>$K23,$K23-SUM($L94:BY94),BY94)","v":0},{"$f":"IF(SUM($L94:BZ94)+BZ94>$K23,$K23-SUM($L94:BZ94),BZ94)","v":0},{"$f":"IF(SUM($L94:CA94)+CA94>$K23,$K23-SUM($L94:CA94),CA94)","v":0},{"$f":"IF(SUM($L94:CB94)+CB94>$K23,$K23-SUM($L94:CB94),CB94)","v":0},{"$f":"IF(SUM($L94:CC94)+CC94>$K23,$K23-SUM($L94:CC94),CC94)","v":0},{"$f":"IF(SUM($L94:CD94)+CD94>$K23,$K23-SUM($L94:CD94),CD94)","v":0},{"$f":"IF(SUM($L94:CE94)+CE94>$K23,$K23-SUM($L94:CE94),CE94)","v":0},{"$f":"IF(SUM($L94:CF94)+CF94>$K23,$K23-SUM($L94:CF94),CF94)","v":0},{"$f":"IF(SUM($L94:CG94)+CG94>$K23,$K23-SUM($L94:CG94),CG94)","v":0},{"$f":"IF(SUM($L94:CH94)+CH94>$K23,$K23-SUM($L94:CH94),CH94)","v":0},{"$f":"IF(SUM($L94:CI94)+CI94>$K23,$K23-SUM($L94:CI94),CI94)","v":0},{"$f":"IF(SUM($L94:CJ94)+CJ94>$K23,$K23-SUM($L94:CJ94),CJ94)","v":0},{"$f":"IF(SUM($L94:CK94)+CK94>$K23,$K23-SUM($L94:CK94),CK94)","v":0},{"$f":"IF(SUM($L94:CL94)+CL94>$K23,$K23-SUM($L94:CL94),CL94)","v":0},{"$f":"IF(SUM($L94:CM94)+CM94>$K23,$K23-SUM($L94:CM94),CM94)","v":0},{"$f":"IF(SUM($L94:CN94)+CN94>$K23,$K23-SUM($L94:CN94),CN94)","v":0},{"$f":"IF(SUM($L94:CO94)+CO94>$K23,$K23-SUM($L94:CO94),CO94)","v":0},{"$f":"IF(SUM($L94:CP94)+CP94>$K23,$K23-SUM($L94:CP94),CP94)","v":0},{"$f":"IF(SUM($L94:CQ94)+CQ94>$K23,$K23-SUM($L94:CQ94),CQ94)","v":0},{"$f":"IF(SUM($L94:CR94)+CR94>$K23,$K23-SUM($L94:CR94),CR94)","v":0},{"$f":"IF(SUM($L94:CS94)+CS94>$K23,$K23-SUM($L94:CS94),CS94)","v":0},{"$f":"IF(SUM($L94:CT94)+CT94>$K23,$K23-SUM($L94:CT94),CT94)","v":0},{"$f":"IF(SUM($L94:CU94)+CU94>$K23,$K23-SUM($L94:CU94),CU94)","v":0},{"$f":"IF(SUM($L94:CV94)+CV94>$K23,$K23-SUM($L94:CV94),CV94)","v":0},{"$f":"IF(SUM($L94:CW94)+CW94>$K23,$K23-SUM($L94:CW94),CW94)","v":0},{"$f":"IF(SUM($L94:CX94)+CX94>$K23,$K23-SUM($L94:CX94),CX94)","v":0},{"$f":"IF(SUM($L94:CY94)+CY94>$K23,$K23-SUM($L94:CY94),CY94)","v":0},{"$f":"IF(SUM($L94:CZ94)+CZ94>$K23,$K23-SUM($L94:CZ94),CZ94)","v":0},{"$f":"IF(SUM($L94:DA94)+DA94>$K23,$K23-SUM($L94:DA94),DA94)","v":0},{"$f":"IF(SUM($L94:DB94)+DB94>$K23,$K23-SUM($L94:DB94),DB94)","v":0},{"$f":"IF(SUM($L94:DC94)+DC94>$K23,$K23-SUM($L94:DC94),DC94)","v":0},{"$f":"IF(SUM($L94:DD94)+DD94>$K23,$K23-SUM($L94:DD94),DD94)","v":0},{"$f":"IF(SUM($L94:DE94)+DE94>$K23,$K23-SUM($L94:DE94),DE94)","v":0},{"$f":"IF(SUM($L94:DF94)+DF94>$K23,$K23-SUM($L94:DF94),DF94)","v":0},{"$f":"IF(SUM($L94:DG94)+DG94>$K23,$K23-SUM($L94:DG94),DG94)","v":0},{"$f":"IF(SUM($L94:DH94)+DH94>$K23,$K23-SUM($L94:DH94),DH94)","v":0},{"$f":"IF(SUM($L94:DI94)+DI94>$K23,$K23-SUM($L94:DI94),DI94)","v":0},{"$f":"IF(SUM($L94:DJ94)+DJ94>$K23,$K23-SUM($L94:DJ94),DJ94)","v":0},{"$f":"IF(SUM($L94:DK94)+DK94>$K23,$K23-SUM($L94:DK94),DK94)","v":0},{"$f":"IF(SUM($L94:DL94)+DL94>$K23,$K23-SUM($L94:DL94),DL94)","v":0},{"$f":"IF(SUM($L94:DM94)+DM94>$K23,$K23-SUM($L94:DM94),DM94)","v":0},{"$f":"IF(SUM($L94:DN94)+DN94>$K23,$K23-SUM($L94:DN94),DN94)","v":0},{"$f":"IF(SUM($L94:DO94)+DO94>$K23,$K23-SUM($L94:DO94),DO94)","v":0},{"$f":"IF(SUM($L94:DP94)+DP94>$K23,$K23-SUM($L94:DP94),DP94)","v":0},{"$f":"IF(SUM($L94:DQ94)+DQ94>$K23,$K23-SUM($L94:DQ94),DQ94)","v":0},{"$f":"IF(SUM($L94:DR94)+DR94>$K23,$K23-SUM($L94:DR94),DR94)","v":0},{"$f":"IF(SUM($L94:DS94)+DS94>$K23,$K23-SUM($L94:DS94),DS94)","v":0},{"$f":"IF(SUM($L94:DT94)+DT94>$K23,$K23-SUM($L94:DT94),DT94)","v":0},{"$f":"IF(SUM($L94:DU94)+DU94>$K23,$K23-SUM($L94:DU94),DU94)","v":0},{"$f":"IF(SUM($L94:DV94)+DV94>$K23,$K23-SUM($L94:DV94),DV94)","v":0},{"$f":"IF(SUM($L94:DW94)+DW94>$K23,$K23-SUM($L94:DW94),DW94)","v":0},{"$f":"IF(SUM($L94:DX94)+DX94>$K23,$K23-SUM($L94:DX94),DX94)","v":0},{"$f":"IF(SUM($L94:DY94)+DY94>$K23,$K23-SUM($L94:DY94),DY94)","v":0},{"$f":"IF(SUM($L94:DZ94)+DZ94>$K23,$K23-SUM($L94:DZ94),DZ94)","v":0},{"$f":"IF(SUM($L94:EA94)+EA94>$K23,$K23-SUM($L94:EA94),EA94)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,9.0825975937500001E-3,{"$f":"IF(SUM($L95:L95)+L95>$K24,$K24-SUM($L95:L95),L95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:M95)+M95>$K24,$K24-SUM($L95:M95),M95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:N95)+N95>$K24,$K24-SUM($L95:N95),N95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:O95)+O95>$K24,$K24-SUM($L95:O95),O95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:P95)+P95>$K24,$K24-SUM($L95:P95),P95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:Q95)+Q95>$K24,$K24-SUM($L95:Q95),Q95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:R95)+R95>$K24,$K24-SUM($L95:R95),R95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:S95)+S95>$K24,$K24-SUM($L95:S95),S95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:T95)+T95>$K24,$K24-SUM($L95:T95),T95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:U95)+U95>$K24,$K24-SUM($L95:U95),U95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:V95)+V95>$K24,$K24-SUM($L95:V95),V95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:W95)+W95>$K24,$K24-SUM($L95:W95),W95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:X95)+X95>$K24,$K24-SUM($L95:X95),X95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:Y95)+Y95>$K24,$K24-SUM($L95:Y95),Y95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:Z95)+Z95>$K24,$K24-SUM($L95:Z95),Z95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AA95)+AA95>$K24,$K24-SUM($L95:AA95),AA95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AB95)+AB95>$K24,$K24-SUM($L95:AB95),AB95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AC95)+AC95>$K24,$K24-SUM($L95:AC95),AC95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AD95)+AD95>$K24,$K24-SUM($L95:AD95),AD95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AE95)+AE95>$K24,$K24-SUM($L95:AE95),AE95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AF95)+AF95>$K24,$K24-SUM($L95:AF95),AF95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AG95)+AG95>$K24,$K24-SUM($L95:AG95),AG95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AH95)+AH95>$K24,$K24-SUM($L95:AH95),AH95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AI95)+AI95>$K24,$K24-SUM($L95:AI95),AI95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AJ95)+AJ95>$K24,$K24-SUM($L95:AJ95),AJ95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AK95)+AK95>$K24,$K24-SUM($L95:AK95),AK95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AL95)+AL95>$K24,$K24-SUM($L95:AL95),AL95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AM95)+AM95>$K24,$K24-SUM($L95:AM95),AM95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AN95)+AN95>$K24,$K24-SUM($L95:AN95),AN95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AO95)+AO95>$K24,$K24-SUM($L95:AO95),AO95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AP95)+AP95>$K24,$K24-SUM($L95:AP95),AP95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AQ95)+AQ95>$K24,$K24-SUM($L95:AQ95),AQ95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AR95)+AR95>$K24,$K24-SUM($L95:AR95),AR95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AS95)+AS95>$K24,$K24-SUM($L95:AS95),AS95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AT95)+AT95>$K24,$K24-SUM($L95:AT95),AT95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AU95)+AU95>$K24,$K24-SUM($L95:AU95),AU95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AV95)+AV95>$K24,$K24-SUM($L95:AV95),AV95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AW95)+AW95>$K24,$K24-SUM($L95:AW95),AW95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AX95)+AX95>$K24,$K24-SUM($L95:AX95),AX95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AY95)+AY95>$K24,$K24-SUM($L95:AY95),AY95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:AZ95)+AZ95>$K24,$K24-SUM($L95:AZ95),AZ95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BA95)+BA95>$K24,$K24-SUM($L95:BA95),BA95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BB95)+BB95>$K24,$K24-SUM($L95:BB95),BB95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BC95)+BC95>$K24,$K24-SUM($L95:BC95),BC95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BD95)+BD95>$K24,$K24-SUM($L95:BD95),BD95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BE95)+BE95>$K24,$K24-SUM($L95:BE95),BE95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BF95)+BF95>$K24,$K24-SUM($L95:BF95),BF95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BG95)+BG95>$K24,$K24-SUM($L95:BG95),BG95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BH95)+BH95>$K24,$K24-SUM($L95:BH95),BH95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BI95)+BI95>$K24,$K24-SUM($L95:BI95),BI95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BJ95)+BJ95>$K24,$K24-SUM($L95:BJ95),BJ95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BK95)+BK95>$K24,$K24-SUM($L95:BK95),BK95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BL95)+BL95>$K24,$K24-SUM($L95:BL95),BL95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BM95)+BM95>$K24,$K24-SUM($L95:BM95),BM95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BN95)+BN95>$K24,$K24-SUM($L95:BN95),BN95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BO95)+BO95>$K24,$K24-SUM($L95:BO95),BO95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BP95)+BP95>$K24,$K24-SUM($L95:BP95),BP95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BQ95)+BQ95>$K24,$K24-SUM($L95:BQ95),BQ95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BR95)+BR95>$K24,$K24-SUM($L95:BR95),BR95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BS95)+BS95>$K24,$K24-SUM($L95:BS95),BS95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BT95)+BT95>$K24,$K24-SUM($L95:BT95),BT95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BU95)+BU95>$K24,$K24-SUM($L95:BU95),BU95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BV95)+BV95>$K24,$K24-SUM($L95:BV95),BV95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BW95)+BW95>$K24,$K24-SUM($L95:BW95),BW95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BX95)+BX95>$K24,$K24-SUM($L95:BX95),BX95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BY95)+BY95>$K24,$K24-SUM($L95:BY95),BY95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:BZ95)+BZ95>$K24,$K24-SUM($L95:BZ95),BZ95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CA95)+CA95>$K24,$K24-SUM($L95:CA95),CA95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CB95)+CB95>$K24,$K24-SUM($L95:CB95),CB95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CC95)+CC95>$K24,$K24-SUM($L95:CC95),CC95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CD95)+CD95>$K24,$K24-SUM($L95:CD95),CD95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CE95)+CE95>$K24,$K24-SUM($L95:CE95),CE95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CF95)+CF95>$K24,$K24-SUM($L95:CF95),CF95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CG95)+CG95>$K24,$K24-SUM($L95:CG95),CG95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CH95)+CH95>$K24,$K24-SUM($L95:CH95),CH95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CI95)+CI95>$K24,$K24-SUM($L95:CI95),CI95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CJ95)+CJ95>$K24,$K24-SUM($L95:CJ95),CJ95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CK95)+CK95>$K24,$K24-SUM($L95:CK95),CK95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CL95)+CL95>$K24,$K24-SUM($L95:CL95),CL95)","v":9.0825975937500001E-3},{"$f":"IF(SUM($L95:CM95)+CM95>$K24,$K24-SUM($L95:CM95),CM95)","v":4.4408920985006262E-16},{"$f":"IF(SUM($L95:CN95)+CN95>$K24,$K24-SUM($L95:CN95),CN95)","v":4.4408920985006262E-16},{"$f":"IF(SUM($L95:CO95)+CO95>$K24,$K24-SUM($L95:CO95),CO95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CP95)+CP95>$K24,$K24-SUM($L95:CP95),CP95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CQ95)+CQ95>$K24,$K24-SUM($L95:CQ95),CQ95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CR95)+CR95>$K24,$K24-SUM($L95:CR95),CR95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CS95)+CS95>$K24,$K24-SUM($L95:CS95),CS95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CT95)+CT95>$K24,$K24-SUM($L95:CT95),CT95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CU95)+CU95>$K24,$K24-SUM($L95:CU95),CU95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CV95)+CV95>$K24,$K24-SUM($L95:CV95),CV95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CW95)+CW95>$K24,$K24-SUM($L95:CW95),CW95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CX95)+CX95>$K24,$K24-SUM($L95:CX95),CX95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CY95)+CY95>$K24,$K24-SUM($L95:CY95),CY95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:CZ95)+CZ95>$K24,$K24-SUM($L95:CZ95),CZ95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DA95)+DA95>$K24,$K24-SUM($L95:DA95),DA95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DB95)+DB95>$K24,$K24-SUM($L95:DB95),DB95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DC95)+DC95>$K24,$K24-SUM($L95:DC95),DC95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DD95)+DD95>$K24,$K24-SUM($L95:DD95),DD95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DE95)+DE95>$K24,$K24-SUM($L95:DE95),DE95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DF95)+DF95>$K24,$K24-SUM($L95:DF95),DF95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DG95)+DG95>$K24,$K24-SUM($L95:DG95),DG95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DH95)+DH95>$K24,$K24-SUM($L95:DH95),DH95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DI95)+DI95>$K24,$K24-SUM($L95:DI95),DI95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DJ95)+DJ95>$K24,$K24-SUM($L95:DJ95),DJ95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DK95)+DK95>$K24,$K24-SUM($L95:DK95),DK95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DL95)+DL95>$K24,$K24-SUM($L95:DL95),DL95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DM95)+DM95>$K24,$K24-SUM($L95:DM95),DM95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DN95)+DN95>$K24,$K24-SUM($L95:DN95),DN95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DO95)+DO95>$K24,$K24-SUM($L95:DO95),DO95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DP95)+DP95>$K24,$K24-SUM($L95:DP95),DP95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DQ95)+DQ95>$K24,$K24-SUM($L95:DQ95),DQ95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DR95)+DR95>$K24,$K24-SUM($L95:DR95),DR95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DS95)+DS95>$K24,$K24-SUM($L95:DS95),DS95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DT95)+DT95>$K24,$K24-SUM($L95:DT95),DT95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DU95)+DU95>$K24,$K24-SUM($L95:DU95),DU95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DV95)+DV95>$K24,$K24-SUM($L95:DV95),DV95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DW95)+DW95>$K24,$K24-SUM($L95:DW95),DW95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DX95)+DX95>$K24,$K24-SUM($L95:DX95),DX95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DY95)+DY95>$K24,$K24-SUM($L95:DY95),DY95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:DZ95)+DZ95>$K24,$K24-SUM($L95:DZ95),DZ95)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($L95:EA95)+EA95>$K24,$K24-SUM($L95:EA95),EA95)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,5.007382499999999E-4,{"$f":"IF(SUM($L96:L96)+L96>$K25,$K25-SUM($L96:L96),L96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:M96)+M96>$K25,$K25-SUM($L96:M96),M96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:N96)+N96>$K25,$K25-SUM($L96:N96),N96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:O96)+O96>$K25,$K25-SUM($L96:O96),O96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:P96)+P96>$K25,$K25-SUM($L96:P96),P96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:Q96)+Q96>$K25,$K25-SUM($L96:Q96),Q96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:R96)+R96>$K25,$K25-SUM($L96:R96),R96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:S96)+S96>$K25,$K25-SUM($L96:S96),S96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:T96)+T96>$K25,$K25-SUM($L96:T96),T96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:U96)+U96>$K25,$K25-SUM($L96:U96),U96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:V96)+V96>$K25,$K25-SUM($L96:V96),V96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:W96)+W96>$K25,$K25-SUM($L96:W96),W96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:X96)+X96>$K25,$K25-SUM($L96:X96),X96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:Y96)+Y96>$K25,$K25-SUM($L96:Y96),Y96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:Z96)+Z96>$K25,$K25-SUM($L96:Z96),Z96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AA96)+AA96>$K25,$K25-SUM($L96:AA96),AA96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AB96)+AB96>$K25,$K25-SUM($L96:AB96),AB96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AC96)+AC96>$K25,$K25-SUM($L96:AC96),AC96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AD96)+AD96>$K25,$K25-SUM($L96:AD96),AD96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AE96)+AE96>$K25,$K25-SUM($L96:AE96),AE96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AF96)+AF96>$K25,$K25-SUM($L96:AF96),AF96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AG96)+AG96>$K25,$K25-SUM($L96:AG96),AG96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AH96)+AH96>$K25,$K25-SUM($L96:AH96),AH96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AI96)+AI96>$K25,$K25-SUM($L96:AI96),AI96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AJ96)+AJ96>$K25,$K25-SUM($L96:AJ96),AJ96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AK96)+AK96>$K25,$K25-SUM($L96:AK96),AK96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AL96)+AL96>$K25,$K25-SUM($L96:AL96),AL96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AM96)+AM96>$K25,$K25-SUM($L96:AM96),AM96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AN96)+AN96>$K25,$K25-SUM($L96:AN96),AN96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AO96)+AO96>$K25,$K25-SUM($L96:AO96),AO96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AP96)+AP96>$K25,$K25-SUM($L96:AP96),AP96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AQ96)+AQ96>$K25,$K25-SUM($L96:AQ96),AQ96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AR96)+AR96>$K25,$K25-SUM($L96:AR96),AR96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AS96)+AS96>$K25,$K25-SUM($L96:AS96),AS96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AT96)+AT96>$K25,$K25-SUM($L96:AT96),AT96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AU96)+AU96>$K25,$K25-SUM($L96:AU96),AU96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AV96)+AV96>$K25,$K25-SUM($L96:AV96),AV96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AW96)+AW96>$K25,$K25-SUM($L96:AW96),AW96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AX96)+AX96>$K25,$K25-SUM($L96:AX96),AX96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AY96)+AY96>$K25,$K25-SUM($L96:AY96),AY96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:AZ96)+AZ96>$K25,$K25-SUM($L96:AZ96),AZ96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BA96)+BA96>$K25,$K25-SUM($L96:BA96),BA96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BB96)+BB96>$K25,$K25-SUM($L96:BB96),BB96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BC96)+BC96>$K25,$K25-SUM($L96:BC96),BC96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BD96)+BD96>$K25,$K25-SUM($L96:BD96),BD96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BE96)+BE96>$K25,$K25-SUM($L96:BE96),BE96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BF96)+BF96>$K25,$K25-SUM($L96:BF96),BF96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BG96)+BG96>$K25,$K25-SUM($L96:BG96),BG96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BH96)+BH96>$K25,$K25-SUM($L96:BH96),BH96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BI96)+BI96>$K25,$K25-SUM($L96:BI96),BI96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BJ96)+BJ96>$K25,$K25-SUM($L96:BJ96),BJ96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BK96)+BK96>$K25,$K25-SUM($L96:BK96),BK96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BL96)+BL96>$K25,$K25-SUM($L96:BL96),BL96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BM96)+BM96>$K25,$K25-SUM($L96:BM96),BM96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BN96)+BN96>$K25,$K25-SUM($L96:BN96),BN96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BO96)+BO96>$K25,$K25-SUM($L96:BO96),BO96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BP96)+BP96>$K25,$K25-SUM($L96:BP96),BP96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BQ96)+BQ96>$K25,$K25-SUM($L96:BQ96),BQ96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BR96)+BR96>$K25,$K25-SUM($L96:BR96),BR96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BS96)+BS96>$K25,$K25-SUM($L96:BS96),BS96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BT96)+BT96>$K25,$K25-SUM($L96:BT96),BT96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BU96)+BU96>$K25,$K25-SUM($L96:BU96),BU96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BV96)+BV96>$K25,$K25-SUM($L96:BV96),BV96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BW96)+BW96>$K25,$K25-SUM($L96:BW96),BW96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BX96)+BX96>$K25,$K25-SUM($L96:BX96),BX96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BY96)+BY96>$K25,$K25-SUM($L96:BY96),BY96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:BZ96)+BZ96>$K25,$K25-SUM($L96:BZ96),BZ96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CA96)+CA96>$K25,$K25-SUM($L96:CA96),CA96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CB96)+CB96>$K25,$K25-SUM($L96:CB96),CB96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CC96)+CC96>$K25,$K25-SUM($L96:CC96),CC96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CD96)+CD96>$K25,$K25-SUM($L96:CD96),CD96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CE96)+CE96>$K25,$K25-SUM($L96:CE96),CE96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CF96)+CF96>$K25,$K25-SUM($L96:CF96),CF96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CG96)+CG96>$K25,$K25-SUM($L96:CG96),CG96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CH96)+CH96>$K25,$K25-SUM($L96:CH96),CH96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CI96)+CI96>$K25,$K25-SUM($L96:CI96),CI96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CJ96)+CJ96>$K25,$K25-SUM($L96:CJ96),CJ96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CK96)+CK96>$K25,$K25-SUM($L96:CK96),CK96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CL96)+CL96>$K25,$K25-SUM($L96:CL96),CL96)","v":5.007382499999999E-4},{"$f":"IF(SUM($L96:CM96)+CM96>$K25,$K25-SUM($L96:CM96),CM96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CN96)+CN96>$K25,$K25-SUM($L96:CN96),CN96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CO96)+CO96>$K25,$K25-SUM($L96:CO96),CO96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CP96)+CP96>$K25,$K25-SUM($L96:CP96),CP96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CQ96)+CQ96>$K25,$K25-SUM($L96:CQ96),CQ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CR96)+CR96>$K25,$K25-SUM($L96:CR96),CR96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CS96)+CS96>$K25,$K25-SUM($L96:CS96),CS96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CT96)+CT96>$K25,$K25-SUM($L96:CT96),CT96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CU96)+CU96>$K25,$K25-SUM($L96:CU96),CU96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CV96)+CV96>$K25,$K25-SUM($L96:CV96),CV96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CW96)+CW96>$K25,$K25-SUM($L96:CW96),CW96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CX96)+CX96>$K25,$K25-SUM($L96:CX96),CX96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CY96)+CY96>$K25,$K25-SUM($L96:CY96),CY96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:CZ96)+CZ96>$K25,$K25-SUM($L96:CZ96),CZ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DA96)+DA96>$K25,$K25-SUM($L96:DA96),DA96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DB96)+DB96>$K25,$K25-SUM($L96:DB96),DB96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DC96)+DC96>$K25,$K25-SUM($L96:DC96),DC96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DD96)+DD96>$K25,$K25-SUM($L96:DD96),DD96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DE96)+DE96>$K25,$K25-SUM($L96:DE96),DE96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DF96)+DF96>$K25,$K25-SUM($L96:DF96),DF96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DG96)+DG96>$K25,$K25-SUM($L96:DG96),DG96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DH96)+DH96>$K25,$K25-SUM($L96:DH96),DH96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DI96)+DI96>$K25,$K25-SUM($L96:DI96),DI96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DJ96)+DJ96>$K25,$K25-SUM($L96:DJ96),DJ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DK96)+DK96>$K25,$K25-SUM($L96:DK96),DK96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DL96)+DL96>$K25,$K25-SUM($L96:DL96),DL96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DM96)+DM96>$K25,$K25-SUM($L96:DM96),DM96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DN96)+DN96>$K25,$K25-SUM($L96:DN96),DN96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DO96)+DO96>$K25,$K25-SUM($L96:DO96),DO96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DP96)+DP96>$K25,$K25-SUM($L96:DP96),DP96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DQ96)+DQ96>$K25,$K25-SUM($L96:DQ96),DQ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DR96)+DR96>$K25,$K25-SUM($L96:DR96),DR96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DS96)+DS96>$K25,$K25-SUM($L96:DS96),DS96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DT96)+DT96>$K25,$K25-SUM($L96:DT96),DT96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DU96)+DU96>$K25,$K25-SUM($L96:DU96),DU96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DV96)+DV96>$K25,$K25-SUM($L96:DV96),DV96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DW96)+DW96>$K25,$K25-SUM($L96:DW96),DW96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DX96)+DX96>$K25,$K25-SUM($L96:DX96),DX96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DY96)+DY96>$K25,$K25-SUM($L96:DY96),DY96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:DZ96)+DZ96>$K25,$K25-SUM($L96:DZ96),DZ96)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L96:EA96)+EA96>$K25,$K25-SUM($L96:EA96),EA96)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,1.7462787499999998E-4,{"$f":"IF(SUM($L97:L97)+L97>$K26,$K26-SUM($L97:L97),L97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:M97)+M97>$K26,$K26-SUM($L97:M97),M97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:N97)+N97>$K26,$K26-SUM($L97:N97),N97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:O97)+O97>$K26,$K26-SUM($L97:O97),O97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:P97)+P97>$K26,$K26-SUM($L97:P97),P97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:Q97)+Q97>$K26,$K26-SUM($L97:Q97),Q97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:R97)+R97>$K26,$K26-SUM($L97:R97),R97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:S97)+S97>$K26,$K26-SUM($L97:S97),S97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:T97)+T97>$K26,$K26-SUM($L97:T97),T97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:U97)+U97>$K26,$K26-SUM($L97:U97),U97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:V97)+V97>$K26,$K26-SUM($L97:V97),V97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:W97)+W97>$K26,$K26-SUM($L97:W97),W97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:X97)+X97>$K26,$K26-SUM($L97:X97),X97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:Y97)+Y97>$K26,$K26-SUM($L97:Y97),Y97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:Z97)+Z97>$K26,$K26-SUM($L97:Z97),Z97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AA97)+AA97>$K26,$K26-SUM($L97:AA97),AA97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AB97)+AB97>$K26,$K26-SUM($L97:AB97),AB97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AC97)+AC97>$K26,$K26-SUM($L97:AC97),AC97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AD97)+AD97>$K26,$K26-SUM($L97:AD97),AD97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AE97)+AE97>$K26,$K26-SUM($L97:AE97),AE97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AF97)+AF97>$K26,$K26-SUM($L97:AF97),AF97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AG97)+AG97>$K26,$K26-SUM($L97:AG97),AG97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AH97)+AH97>$K26,$K26-SUM($L97:AH97),AH97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AI97)+AI97>$K26,$K26-SUM($L97:AI97),AI97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AJ97)+AJ97>$K26,$K26-SUM($L97:AJ97),AJ97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AK97)+AK97>$K26,$K26-SUM($L97:AK97),AK97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AL97)+AL97>$K26,$K26-SUM($L97:AL97),AL97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AM97)+AM97>$K26,$K26-SUM($L97:AM97),AM97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AN97)+AN97>$K26,$K26-SUM($L97:AN97),AN97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AO97)+AO97>$K26,$K26-SUM($L97:AO97),AO97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AP97)+AP97>$K26,$K26-SUM($L97:AP97),AP97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AQ97)+AQ97>$K26,$K26-SUM($L97:AQ97),AQ97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AR97)+AR97>$K26,$K26-SUM($L97:AR97),AR97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AS97)+AS97>$K26,$K26-SUM($L97:AS97),AS97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AT97)+AT97>$K26,$K26-SUM($L97:AT97),AT97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AU97)+AU97>$K26,$K26-SUM($L97:AU97),AU97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AV97)+AV97>$K26,$K26-SUM($L97:AV97),AV97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AW97)+AW97>$K26,$K26-SUM($L97:AW97),AW97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AX97)+AX97>$K26,$K26-SUM($L97:AX97),AX97)","v":1.7462787499999998E-4},{"$f":"IF(SUM($L97:AY97)+AY97>$K26,$K26-SUM($L97:AY97),AY97)","v":4.3368086899420177E-18},{"$f":"IF(SUM($L97:AZ97)+AZ97>$K26,$K26-SUM($L97:AZ97),AZ97)","v":4.3368086899420177E-18},{"$f":"IF(SUM($L97:BA97)+BA97>$K26,$K26-SUM($L97:BA97),BA97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BB97)+BB97>$K26,$K26-SUM($L97:BB97),BB97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BC97)+BC97>$K26,$K26-SUM($L97:BC97),BC97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BD97)+BD97>$K26,$K26-SUM($L97:BD97),BD97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BE97)+BE97>$K26,$K26-SUM($L97:BE97),BE97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BF97)+BF97>$K26,$K26-SUM($L97:BF97),BF97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BG97)+BG97>$K26,$K26-SUM($L97:BG97),BG97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BH97)+BH97>$K26,$K26-SUM($L97:BH97),BH97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BI97)+BI97>$K26,$K26-SUM($L97:BI97),BI97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BJ97)+BJ97>$K26,$K26-SUM($L97:BJ97),BJ97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BK97)+BK97>$K26,$K26-SUM($L97:BK97),BK97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BL97)+BL97>$K26,$K26-SUM($L97:BL97),BL97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BM97)+BM97>$K26,$K26-SUM($L97:BM97),BM97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BN97)+BN97>$K26,$K26-SUM($L97:BN97),BN97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BO97)+BO97>$K26,$K26-SUM($L97:BO97),BO97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BP97)+BP97>$K26,$K26-SUM($L97:BP97),BP97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BQ97)+BQ97>$K26,$K26-SUM($L97:BQ97),BQ97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BR97)+BR97>$K26,$K26-SUM($L97:BR97),BR97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BS97)+BS97>$K26,$K26-SUM($L97:BS97),BS97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BT97)+BT97>$K26,$K26-SUM($L97:BT97),BT97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BU97)+BU97>$K26,$K26-SUM($L97:BU97),BU97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BV97)+BV97>$K26,$K26-SUM($L97:BV97),BV97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BW97)+BW97>$K26,$K26-SUM($L97:BW97),BW97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BX97)+BX97>$K26,$K26-SUM($L97:BX97),BX97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BY97)+BY97>$K26,$K26-SUM($L97:BY97),BY97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:BZ97)+BZ97>$K26,$K26-SUM($L97:BZ97),BZ97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CA97)+CA97>$K26,$K26-SUM($L97:CA97),CA97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CB97)+CB97>$K26,$K26-SUM($L97:CB97),CB97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CC97)+CC97>$K26,$K26-SUM($L97:CC97),CC97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CD97)+CD97>$K26,$K26-SUM($L97:CD97),CD97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CE97)+CE97>$K26,$K26-SUM($L97:CE97),CE97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CF97)+CF97>$K26,$K26-SUM($L97:CF97),CF97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CG97)+CG97>$K26,$K26-SUM($L97:CG97),CG97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CH97)+CH97>$K26,$K26-SUM($L97:CH97),CH97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CI97)+CI97>$K26,$K26-SUM($L97:CI97),CI97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CJ97)+CJ97>$K26,$K26-SUM($L97:CJ97),CJ97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CK97)+CK97>$K26,$K26-SUM($L97:CK97),CK97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CL97)+CL97>$K26,$K26-SUM($L97:CL97),CL97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CM97)+CM97>$K26,$K26-SUM($L97:CM97),CM97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CN97)+CN97>$K26,$K26-SUM($L97:CN97),CN97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CO97)+CO97>$K26,$K26-SUM($L97:CO97),CO97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CP97)+CP97>$K26,$K26-SUM($L97:CP97),CP97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CQ97)+CQ97>$K26,$K26-SUM($L97:CQ97),CQ97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CR97)+CR97>$K26,$K26-SUM($L97:CR97),CR97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CS97)+CS97>$K26,$K26-SUM($L97:CS97),CS97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CT97)+CT97>$K26,$K26-SUM($L97:CT97),CT97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CU97)+CU97>$K26,$K26-SUM($L97:CU97),CU97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CV97)+CV97>$K26,$K26-SUM($L97:CV97),CV97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CW97)+CW97>$K26,$K26-SUM($L97:CW97),CW97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CX97)+CX97>$K26,$K26-SUM($L97:CX97),CX97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CY97)+CY97>$K26,$K26-SUM($L97:CY97),CY97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:CZ97)+CZ97>$K26,$K26-SUM($L97:CZ97),CZ97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DA97)+DA97>$K26,$K26-SUM($L97:DA97),DA97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DB97)+DB97>$K26,$K26-SUM($L97:DB97),DB97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DC97)+DC97>$K26,$K26-SUM($L97:DC97),DC97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DD97)+DD97>$K26,$K26-SUM($L97:DD97),DD97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DE97)+DE97>$K26,$K26-SUM($L97:DE97),DE97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DF97)+DF97>$K26,$K26-SUM($L97:DF97),DF97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DG97)+DG97>$K26,$K26-SUM($L97:DG97),DG97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DH97)+DH97>$K26,$K26-SUM($L97:DH97),DH97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DI97)+DI97>$K26,$K26-SUM($L97:DI97),DI97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DJ97)+DJ97>$K26,$K26-SUM($L97:DJ97),DJ97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DK97)+DK97>$K26,$K26-SUM($L97:DK97),DK97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DL97)+DL97>$K26,$K26-SUM($L97:DL97),DL97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DM97)+DM97>$K26,$K26-SUM($L97:DM97),DM97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DN97)+DN97>$K26,$K26-SUM($L97:DN97),DN97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DO97)+DO97>$K26,$K26-SUM($L97:DO97),DO97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DP97)+DP97>$K26,$K26-SUM($L97:DP97),DP97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DQ97)+DQ97>$K26,$K26-SUM($L97:DQ97),DQ97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DR97)+DR97>$K26,$K26-SUM($L97:DR97),DR97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DS97)+DS97>$K26,$K26-SUM($L97:DS97),DS97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DT97)+DT97>$K26,$K26-SUM($L97:DT97),DT97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DU97)+DU97>$K26,$K26-SUM($L97:DU97),DU97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DV97)+DV97>$K26,$K26-SUM($L97:DV97),DV97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DW97)+DW97>$K26,$K26-SUM($L97:DW97),DW97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DX97)+DX97>$K26,$K26-SUM($L97:DX97),DX97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DY97)+DY97>$K26,$K26-SUM($L97:DY97),DY97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:DZ97)+DZ97>$K26,$K26-SUM($L97:DZ97),DZ97)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($L97:EA97)+EA97>$K26,$K26-SUM($L97:EA97),EA97)","v":-4.3368086899420177E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,0,{"$f":"IF(SUM($L98:L98)+L98>$K27,$K27-SUM($L98:L98),L98)","v":0},{"$f":"IF(SUM($L98:M98)+M98>$K27,$K27-SUM($L98:M98),M98)","v":0},{"$f":"IF(SUM($L98:N98)+N98>$K27,$K27-SUM($L98:N98),N98)","v":0},{"$f":"IF(SUM($L98:O98)+O98>$K27,$K27-SUM($L98:O98),O98)","v":0},{"$f":"IF(SUM($L98:P98)+P98>$K27,$K27-SUM($L98:P98),P98)","v":0},{"$f":"IF(SUM($L98:Q98)+Q98>$K27,$K27-SUM($L98:Q98),Q98)","v":0},{"$f":"IF(SUM($L98:R98)+R98>$K27,$K27-SUM($L98:R98),R98)","v":0},{"$f":"IF(SUM($L98:S98)+S98>$K27,$K27-SUM($L98:S98),S98)","v":0},{"$f":"IF(SUM($L98:T98)+T98>$K27,$K27-SUM($L98:T98),T98)","v":0},{"$f":"IF(SUM($L98:U98)+U98>$K27,$K27-SUM($L98:U98),U98)","v":0},{"$f":"IF(SUM($L98:V98)+V98>$K27,$K27-SUM($L98:V98),V98)","v":0},{"$f":"IF(SUM($L98:W98)+W98>$K27,$K27-SUM($L98:W98),W98)","v":0},{"$f":"IF(SUM($L98:X98)+X98>$K27,$K27-SUM($L98:X98),X98)","v":0},{"$f":"IF(SUM($L98:Y98)+Y98>$K27,$K27-SUM($L98:Y98),Y98)","v":0},{"$f":"IF(SUM($L98:Z98)+Z98>$K27,$K27-SUM($L98:Z98),Z98)","v":0},{"$f":"IF(SUM($L98:AA98)+AA98>$K27,$K27-SUM($L98:AA98),AA98)","v":0},{"$f":"IF(SUM($L98:AB98)+AB98>$K27,$K27-SUM($L98:AB98),AB98)","v":0},{"$f":"IF(SUM($L98:AC98)+AC98>$K27,$K27-SUM($L98:AC98),AC98)","v":0},{"$f":"IF(SUM($L98:AD98)+AD98>$K27,$K27-SUM($L98:AD98),AD98)","v":0},{"$f":"IF(SUM($L98:AE98)+AE98>$K27,$K27-SUM($L98:AE98),AE98)","v":0},{"$f":"IF(SUM($L98:AF98)+AF98>$K27,$K27-SUM($L98:AF98),AF98)","v":0},{"$f":"IF(SUM($L98:AG98)+AG98>$K27,$K27-SUM($L98:AG98),AG98)","v":0},{"$f":"IF(SUM($L98:AH98)+AH98>$K27,$K27-SUM($L98:AH98),AH98)","v":0},{"$f":"IF(SUM($L98:AI98)+AI98>$K27,$K27-SUM($L98:AI98),AI98)","v":0},{"$f":"IF(SUM($L98:AJ98)+AJ98>$K27,$K27-SUM($L98:AJ98),AJ98)","v":0},{"$f":"IF(SUM($L98:AK98)+AK98>$K27,$K27-SUM($L98:AK98),AK98)","v":0},{"$f":"IF(SUM($L98:AL98)+AL98>$K27,$K27-SUM($L98:AL98),AL98)","v":0},{"$f":"IF(SUM($L98:AM98)+AM98>$K27,$K27-SUM($L98:AM98),AM98)","v":0},{"$f":"IF(SUM($L98:AN98)+AN98>$K27,$K27-SUM($L98:AN98),AN98)","v":0},{"$f":"IF(SUM($L98:AO98)+AO98>$K27,$K27-SUM($L98:AO98),AO98)","v":0},{"$f":"IF(SUM($L98:AP98)+AP98>$K27,$K27-SUM($L98:AP98),AP98)","v":0},{"$f":"IF(SUM($L98:AQ98)+AQ98>$K27,$K27-SUM($L98:AQ98),AQ98)","v":0},{"$f":"IF(SUM($L98:AR98)+AR98>$K27,$K27-SUM($L98:AR98),AR98)","v":0},{"$f":"IF(SUM($L98:AS98)+AS98>$K27,$K27-SUM($L98:AS98),AS98)","v":0},{"$f":"IF(SUM($L98:AT98)+AT98>$K27,$K27-SUM($L98:AT98),AT98)","v":0},{"$f":"IF(SUM($L98:AU98)+AU98>$K27,$K27-SUM($L98:AU98),AU98)","v":0},{"$f":"IF(SUM($L98:AV98)+AV98>$K27,$K27-SUM($L98:AV98),AV98)","v":0},{"$f":"IF(SUM($L98:AW98)+AW98>$K27,$K27-SUM($L98:AW98),AW98)","v":0},{"$f":"IF(SUM($L98:AX98)+AX98>$K27,$K27-SUM($L98:AX98),AX98)","v":0},{"$f":"IF(SUM($L98:AY98)+AY98>$K27,$K27-SUM($L98:AY98),AY98)","v":0},{"$f":"IF(SUM($L98:AZ98)+AZ98>$K27,$K27-SUM($L98:AZ98),AZ98)","v":0},{"$f":"IF(SUM($L98:BA98)+BA98>$K27,$K27-SUM($L98:BA98),BA98)","v":0},{"$f":"IF(SUM($L98:BB98)+BB98>$K27,$K27-SUM($L98:BB98),BB98)","v":0},{"$f":"IF(SUM($L98:BC98)+BC98>$K27,$K27-SUM($L98:BC98),BC98)","v":0},{"$f":"IF(SUM($L98:BD98)+BD98>$K27,$K27-SUM($L98:BD98),BD98)","v":0},{"$f":"IF(SUM($L98:BE98)+BE98>$K27,$K27-SUM($L98:BE98),BE98)","v":0},{"$f":"IF(SUM($L98:BF98)+BF98>$K27,$K27-SUM($L98:BF98),BF98)","v":0},{"$f":"IF(SUM($L98:BG98)+BG98>$K27,$K27-SUM($L98:BG98),BG98)","v":0},{"$f":"IF(SUM($L98:BH98)+BH98>$K27,$K27-SUM($L98:BH98),BH98)","v":0},{"$f":"IF(SUM($L98:BI98)+BI98>$K27,$K27-SUM($L98:BI98),BI98)","v":0},{"$f":"IF(SUM($L98:BJ98)+BJ98>$K27,$K27-SUM($L98:BJ98),BJ98)","v":0},{"$f":"IF(SUM($L98:BK98)+BK98>$K27,$K27-SUM($L98:BK98),BK98)","v":0},{"$f":"IF(SUM($L98:BL98)+BL98>$K27,$K27-SUM($L98:BL98),BL98)","v":0},{"$f":"IF(SUM($L98:BM98)+BM98>$K27,$K27-SUM($L98:BM98),BM98)","v":0},{"$f":"IF(SUM($L98:BN98)+BN98>$K27,$K27-SUM($L98:BN98),BN98)","v":0},{"$f":"IF(SUM($L98:BO98)+BO98>$K27,$K27-SUM($L98:BO98),BO98)","v":0},{"$f":"IF(SUM($L98:BP98)+BP98>$K27,$K27-SUM($L98:BP98),BP98)","v":0},{"$f":"IF(SUM($L98:BQ98)+BQ98>$K27,$K27-SUM($L98:BQ98),BQ98)","v":0},{"$f":"IF(SUM($L98:BR98)+BR98>$K27,$K27-SUM($L98:BR98),BR98)","v":0},{"$f":"IF(SUM($L98:BS98)+BS98>$K27,$K27-SUM($L98:BS98),BS98)","v":0},{"$f":"IF(SUM($L98:BT98)+BT98>$K27,$K27-SUM($L98:BT98),BT98)","v":0},{"$f":"IF(SUM($L98:BU98)+BU98>$K27,$K27-SUM($L98:BU98),BU98)","v":0},{"$f":"IF(SUM($L98:BV98)+BV98>$K27,$K27-SUM($L98:BV98),BV98)","v":0},{"$f":"IF(SUM($L98:BW98)+BW98>$K27,$K27-SUM($L98:BW98),BW98)","v":0},{"$f":"IF(SUM($L98:BX98)+BX98>$K27,$K27-SUM($L98:BX98),BX98)","v":0},{"$f":"IF(SUM($L98:BY98)+BY98>$K27,$K27-SUM($L98:BY98),BY98)","v":0},{"$f":"IF(SUM($L98:BZ98)+BZ98>$K27,$K27-SUM($L98:BZ98),BZ98)","v":0},{"$f":"IF(SUM($L98:CA98)+CA98>$K27,$K27-SUM($L98:CA98),CA98)","v":0},{"$f":"IF(SUM($L98:CB98)+CB98>$K27,$K27-SUM($L98:CB98),CB98)","v":0},{"$f":"IF(SUM($L98:CC98)+CC98>$K27,$K27-SUM($L98:CC98),CC98)","v":0},{"$f":"IF(SUM($L98:CD98)+CD98>$K27,$K27-SUM($L98:CD98),CD98)","v":0},{"$f":"IF(SUM($L98:CE98)+CE98>$K27,$K27-SUM($L98:CE98),CE98)","v":0},{"$f":"IF(SUM($L98:CF98)+CF98>$K27,$K27-SUM($L98:CF98),CF98)","v":0},{"$f":"IF(SUM($L98:CG98)+CG98>$K27,$K27-SUM($L98:CG98),CG98)","v":0},{"$f":"IF(SUM($L98:CH98)+CH98>$K27,$K27-SUM($L98:CH98),CH98)","v":0},{"$f":"IF(SUM($L98:CI98)+CI98>$K27,$K27-SUM($L98:CI98),CI98)","v":0},{"$f":"IF(SUM($L98:CJ98)+CJ98>$K27,$K27-SUM($L98:CJ98),CJ98)","v":0},{"$f":"IF(SUM($L98:CK98)+CK98>$K27,$K27-SUM($L98:CK98),CK98)","v":0},{"$f":"IF(SUM($L98:CL98)+CL98>$K27,$K27-SUM($L98:CL98),CL98)","v":0},{"$f":"IF(SUM($L98:CM98)+CM98>$K27,$K27-SUM($L98:CM98),CM98)","v":0},{"$f":"IF(SUM($L98:CN98)+CN98>$K27,$K27-SUM($L98:CN98),CN98)","v":0},{"$f":"IF(SUM($L98:CO98)+CO98>$K27,$K27-SUM($L98:CO98),CO98)","v":0},{"$f":"IF(SUM($L98:CP98)+CP98>$K27,$K27-SUM($L98:CP98),CP98)","v":0},{"$f":"IF(SUM($L98:CQ98)+CQ98>$K27,$K27-SUM($L98:CQ98),CQ98)","v":0},{"$f":"IF(SUM($L98:CR98)+CR98>$K27,$K27-SUM($L98:CR98),CR98)","v":0},{"$f":"IF(SUM($L98:CS98)+CS98>$K27,$K27-SUM($L98:CS98),CS98)","v":0},{"$f":"IF(SUM($L98:CT98)+CT98>$K27,$K27-SUM($L98:CT98),CT98)","v":0},{"$f":"IF(SUM($L98:CU98)+CU98>$K27,$K27-SUM($L98:CU98),CU98)","v":0},{"$f":"IF(SUM($L98:CV98)+CV98>$K27,$K27-SUM($L98:CV98),CV98)","v":0},{"$f":"IF(SUM($L98:CW98)+CW98>$K27,$K27-SUM($L98:CW98),CW98)","v":0},{"$f":"IF(SUM($L98:CX98)+CX98>$K27,$K27-SUM($L98:CX98),CX98)","v":0},{"$f":"IF(SUM($L98:CY98)+CY98>$K27,$K27-SUM($L98:CY98),CY98)","v":0},{"$f":"IF(SUM($L98:CZ98)+CZ98>$K27,$K27-SUM($L98:CZ98),CZ98)","v":0},{"$f":"IF(SUM($L98:DA98)+DA98>$K27,$K27-SUM($L98:DA98),DA98)","v":0},{"$f":"IF(SUM($L98:DB98)+DB98>$K27,$K27-SUM($L98:DB98),DB98)","v":0},{"$f":"IF(SUM($L98:DC98)+DC98>$K27,$K27-SUM($L98:DC98),DC98)","v":0},{"$f":"IF(SUM($L98:DD98)+DD98>$K27,$K27-SUM($L98:DD98),DD98)","v":0},{"$f":"IF(SUM($L98:DE98)+DE98>$K27,$K27-SUM($L98:DE98),DE98)","v":0},{"$f":"IF(SUM($L98:DF98)+DF98>$K27,$K27-SUM($L98:DF98),DF98)","v":0},{"$f":"IF(SUM($L98:DG98)+DG98>$K27,$K27-SUM($L98:DG98),DG98)","v":0},{"$f":"IF(SUM($L98:DH98)+DH98>$K27,$K27-SUM($L98:DH98),DH98)","v":0},{"$f":"IF(SUM($L98:DI98)+DI98>$K27,$K27-SUM($L98:DI98),DI98)","v":0},{"$f":"IF(SUM($L98:DJ98)+DJ98>$K27,$K27-SUM($L98:DJ98),DJ98)","v":0},{"$f":"IF(SUM($L98:DK98)+DK98>$K27,$K27-SUM($L98:DK98),DK98)","v":0},{"$f":"IF(SUM($L98:DL98)+DL98>$K27,$K27-SUM($L98:DL98),DL98)","v":0},{"$f":"IF(SUM($L98:DM98)+DM98>$K27,$K27-SUM($L98:DM98),DM98)","v":0},{"$f":"IF(SUM($L98:DN98)+DN98>$K27,$K27-SUM($L98:DN98),DN98)","v":0},{"$f":"IF(SUM($L98:DO98)+DO98>$K27,$K27-SUM($L98:DO98),DO98)","v":0},{"$f":"IF(SUM($L98:DP98)+DP98>$K27,$K27-SUM($L98:DP98),DP98)","v":0},{"$f":"IF(SUM($L98:DQ98)+DQ98>$K27,$K27-SUM($L98:DQ98),DQ98)","v":0},{"$f":"IF(SUM($L98:DR98)+DR98>$K27,$K27-SUM($L98:DR98),DR98)","v":0},{"$f":"IF(SUM($L98:DS98)+DS98>$K27,$K27-SUM($L98:DS98),DS98)","v":0},{"$f":"IF(SUM($L98:DT98)+DT98>$K27,$K27-SUM($L98:DT98),DT98)","v":0},{"$f":"IF(SUM($L98:DU98)+DU98>$K27,$K27-SUM($L98:DU98),DU98)","v":0},{"$f":"IF(SUM($L98:DV98)+DV98>$K27,$K27-SUM($L98:DV98),DV98)","v":0},{"$f":"IF(SUM($L98:DW98)+DW98>$K27,$K27-SUM($L98:DW98),DW98)","v":0},{"$f":"IF(SUM($L98:DX98)+DX98>$K27,$K27-SUM($L98:DX98),DX98)","v":0},{"$f":"IF(SUM($L98:DY98)+DY98>$K27,$K27-SUM($L98:DY98),DY98)","v":0},{"$f":"IF(SUM($L98:DZ98)+DZ98>$K27,$K27-SUM($L98:DZ98),DZ98)","v":0},{"$f":"IF(SUM($L98:EA98)+EA98>$K27,$K27-SUM($L98:EA98),EA98)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,2.2786874999999999E-5,{"$f":"IF(SUM($L99:L99)+L99>$K28,$K28-SUM($L99:L99),L99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:M99)+M99>$K28,$K28-SUM($L99:M99),M99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:N99)+N99>$K28,$K28-SUM($L99:N99),N99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:O99)+O99>$K28,$K28-SUM($L99:O99),O99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:P99)+P99>$K28,$K28-SUM($L99:P99),P99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:Q99)+Q99>$K28,$K28-SUM($L99:Q99),Q99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:R99)+R99>$K28,$K28-SUM($L99:R99),R99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:S99)+S99>$K28,$K28-SUM($L99:S99),S99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:T99)+T99>$K28,$K28-SUM($L99:T99),T99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:U99)+U99>$K28,$K28-SUM($L99:U99),U99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:V99)+V99>$K28,$K28-SUM($L99:V99),V99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:W99)+W99>$K28,$K28-SUM($L99:W99),W99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:X99)+X99>$K28,$K28-SUM($L99:X99),X99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:Y99)+Y99>$K28,$K28-SUM($L99:Y99),Y99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:Z99)+Z99>$K28,$K28-SUM($L99:Z99),Z99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AA99)+AA99>$K28,$K28-SUM($L99:AA99),AA99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AB99)+AB99>$K28,$K28-SUM($L99:AB99),AB99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AC99)+AC99>$K28,$K28-SUM($L99:AC99),AC99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AD99)+AD99>$K28,$K28-SUM($L99:AD99),AD99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AE99)+AE99>$K28,$K28-SUM($L99:AE99),AE99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AF99)+AF99>$K28,$K28-SUM($L99:AF99),AF99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AG99)+AG99>$K28,$K28-SUM($L99:AG99),AG99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AH99)+AH99>$K28,$K28-SUM($L99:AH99),AH99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AI99)+AI99>$K28,$K28-SUM($L99:AI99),AI99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AJ99)+AJ99>$K28,$K28-SUM($L99:AJ99),AJ99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AK99)+AK99>$K28,$K28-SUM($L99:AK99),AK99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AL99)+AL99>$K28,$K28-SUM($L99:AL99),AL99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AM99)+AM99>$K28,$K28-SUM($L99:AM99),AM99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AN99)+AN99>$K28,$K28-SUM($L99:AN99),AN99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AO99)+AO99>$K28,$K28-SUM($L99:AO99),AO99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AP99)+AP99>$K28,$K28-SUM($L99:AP99),AP99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AQ99)+AQ99>$K28,$K28-SUM($L99:AQ99),AQ99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AR99)+AR99>$K28,$K28-SUM($L99:AR99),AR99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AS99)+AS99>$K28,$K28-SUM($L99:AS99),AS99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AT99)+AT99>$K28,$K28-SUM($L99:AT99),AT99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AU99)+AU99>$K28,$K28-SUM($L99:AU99),AU99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AV99)+AV99>$K28,$K28-SUM($L99:AV99),AV99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AW99)+AW99>$K28,$K28-SUM($L99:AW99),AW99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AX99)+AX99>$K28,$K28-SUM($L99:AX99),AX99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AY99)+AY99>$K28,$K28-SUM($L99:AY99),AY99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:AZ99)+AZ99>$K28,$K28-SUM($L99:AZ99),AZ99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BA99)+BA99>$K28,$K28-SUM($L99:BA99),BA99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BB99)+BB99>$K28,$K28-SUM($L99:BB99),BB99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BC99)+BC99>$K28,$K28-SUM($L99:BC99),BC99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BD99)+BD99>$K28,$K28-SUM($L99:BD99),BD99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BE99)+BE99>$K28,$K28-SUM($L99:BE99),BE99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BF99)+BF99>$K28,$K28-SUM($L99:BF99),BF99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BG99)+BG99>$K28,$K28-SUM($L99:BG99),BG99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BH99)+BH99>$K28,$K28-SUM($L99:BH99),BH99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BI99)+BI99>$K28,$K28-SUM($L99:BI99),BI99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BJ99)+BJ99>$K28,$K28-SUM($L99:BJ99),BJ99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BK99)+BK99>$K28,$K28-SUM($L99:BK99),BK99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BL99)+BL99>$K28,$K28-SUM($L99:BL99),BL99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BM99)+BM99>$K28,$K28-SUM($L99:BM99),BM99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BN99)+BN99>$K28,$K28-SUM($L99:BN99),BN99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BO99)+BO99>$K28,$K28-SUM($L99:BO99),BO99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BP99)+BP99>$K28,$K28-SUM($L99:BP99),BP99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BQ99)+BQ99>$K28,$K28-SUM($L99:BQ99),BQ99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BR99)+BR99>$K28,$K28-SUM($L99:BR99),BR99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BS99)+BS99>$K28,$K28-SUM($L99:BS99),BS99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BT99)+BT99>$K28,$K28-SUM($L99:BT99),BT99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BU99)+BU99>$K28,$K28-SUM($L99:BU99),BU99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BV99)+BV99>$K28,$K28-SUM($L99:BV99),BV99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BW99)+BW99>$K28,$K28-SUM($L99:BW99),BW99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BX99)+BX99>$K28,$K28-SUM($L99:BX99),BX99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BY99)+BY99>$K28,$K28-SUM($L99:BY99),BY99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:BZ99)+BZ99>$K28,$K28-SUM($L99:BZ99),BZ99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CA99)+CA99>$K28,$K28-SUM($L99:CA99),CA99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CB99)+CB99>$K28,$K28-SUM($L99:CB99),CB99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CC99)+CC99>$K28,$K28-SUM($L99:CC99),CC99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CD99)+CD99>$K28,$K28-SUM($L99:CD99),CD99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CE99)+CE99>$K28,$K28-SUM($L99:CE99),CE99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CF99)+CF99>$K28,$K28-SUM($L99:CF99),CF99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CG99)+CG99>$K28,$K28-SUM($L99:CG99),CG99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CH99)+CH99>$K28,$K28-SUM($L99:CH99),CH99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CI99)+CI99>$K28,$K28-SUM($L99:CI99),CI99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CJ99)+CJ99>$K28,$K28-SUM($L99:CJ99),CJ99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CK99)+CK99>$K28,$K28-SUM($L99:CK99),CK99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CL99)+CL99>$K28,$K28-SUM($L99:CL99),CL99)","v":2.2786874999999999E-5},{"$f":"IF(SUM($L99:CM99)+CM99>$K28,$K28-SUM($L99:CM99),CM99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CN99)+CN99>$K28,$K28-SUM($L99:CN99),CN99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CO99)+CO99>$K28,$K28-SUM($L99:CO99),CO99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CP99)+CP99>$K28,$K28-SUM($L99:CP99),CP99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CQ99)+CQ99>$K28,$K28-SUM($L99:CQ99),CQ99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CR99)+CR99>$K28,$K28-SUM($L99:CR99),CR99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CS99)+CS99>$K28,$K28-SUM($L99:CS99),CS99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CT99)+CT99>$K28,$K28-SUM($L99:CT99),CT99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CU99)+CU99>$K28,$K28-SUM($L99:CU99),CU99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CV99)+CV99>$K28,$K28-SUM($L99:CV99),CV99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CW99)+CW99>$K28,$K28-SUM($L99:CW99),CW99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CX99)+CX99>$K28,$K28-SUM($L99:CX99),CX99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CY99)+CY99>$K28,$K28-SUM($L99:CY99),CY99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:CZ99)+CZ99>$K28,$K28-SUM($L99:CZ99),CZ99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DA99)+DA99>$K28,$K28-SUM($L99:DA99),DA99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DB99)+DB99>$K28,$K28-SUM($L99:DB99),DB99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DC99)+DC99>$K28,$K28-SUM($L99:DC99),DC99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DD99)+DD99>$K28,$K28-SUM($L99:DD99),DD99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DE99)+DE99>$K28,$K28-SUM($L99:DE99),DE99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DF99)+DF99>$K28,$K28-SUM($L99:DF99),DF99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DG99)+DG99>$K28,$K28-SUM($L99:DG99),DG99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DH99)+DH99>$K28,$K28-SUM($L99:DH99),DH99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DI99)+DI99>$K28,$K28-SUM($L99:DI99),DI99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DJ99)+DJ99>$K28,$K28-SUM($L99:DJ99),DJ99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DK99)+DK99>$K28,$K28-SUM($L99:DK99),DK99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DL99)+DL99>$K28,$K28-SUM($L99:DL99),DL99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DM99)+DM99>$K28,$K28-SUM($L99:DM99),DM99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DN99)+DN99>$K28,$K28-SUM($L99:DN99),DN99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DO99)+DO99>$K28,$K28-SUM($L99:DO99),DO99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DP99)+DP99>$K28,$K28-SUM($L99:DP99),DP99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DQ99)+DQ99>$K28,$K28-SUM($L99:DQ99),DQ99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DR99)+DR99>$K28,$K28-SUM($L99:DR99),DR99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DS99)+DS99>$K28,$K28-SUM($L99:DS99),DS99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DT99)+DT99>$K28,$K28-SUM($L99:DT99),DT99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DU99)+DU99>$K28,$K28-SUM($L99:DU99),DU99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DV99)+DV99>$K28,$K28-SUM($L99:DV99),DV99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DW99)+DW99>$K28,$K28-SUM($L99:DW99),DW99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DX99)+DX99>$K28,$K28-SUM($L99:DX99),DX99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DY99)+DY99>$K28,$K28-SUM($L99:DY99),DY99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:DZ99)+DZ99>$K28,$K28-SUM($L99:DZ99),DZ99)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($L99:EA99)+EA99>$K28,$K28-SUM($L99:EA99),EA99)","v":-3.0357660829594124E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,3.3889508125000004E-3,{"$f":"IF(SUM($L100:L100)+L100>$K29,$K29-SUM($L100:L100),L100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:M100)+M100>$K29,$K29-SUM($L100:M100),M100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:N100)+N100>$K29,$K29-SUM($L100:N100),N100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:O100)+O100>$K29,$K29-SUM($L100:O100),O100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:P100)+P100>$K29,$K29-SUM($L100:P100),P100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:Q100)+Q100>$K29,$K29-SUM($L100:Q100),Q100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:R100)+R100>$K29,$K29-SUM($L100:R100),R100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:S100)+S100>$K29,$K29-SUM($L100:S100),S100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:T100)+T100>$K29,$K29-SUM($L100:T100),T100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:U100)+U100>$K29,$K29-SUM($L100:U100),U100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:V100)+V100>$K29,$K29-SUM($L100:V100),V100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:W100)+W100>$K29,$K29-SUM($L100:W100),W100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:X100)+X100>$K29,$K29-SUM($L100:X100),X100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:Y100)+Y100>$K29,$K29-SUM($L100:Y100),Y100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:Z100)+Z100>$K29,$K29-SUM($L100:Z100),Z100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AA100)+AA100>$K29,$K29-SUM($L100:AA100),AA100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AB100)+AB100>$K29,$K29-SUM($L100:AB100),AB100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AC100)+AC100>$K29,$K29-SUM($L100:AC100),AC100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AD100)+AD100>$K29,$K29-SUM($L100:AD100),AD100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AE100)+AE100>$K29,$K29-SUM($L100:AE100),AE100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AF100)+AF100>$K29,$K29-SUM($L100:AF100),AF100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AG100)+AG100>$K29,$K29-SUM($L100:AG100),AG100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AH100)+AH100>$K29,$K29-SUM($L100:AH100),AH100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AI100)+AI100>$K29,$K29-SUM($L100:AI100),AI100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AJ100)+AJ100>$K29,$K29-SUM($L100:AJ100),AJ100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AK100)+AK100>$K29,$K29-SUM($L100:AK100),AK100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AL100)+AL100>$K29,$K29-SUM($L100:AL100),AL100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AM100)+AM100>$K29,$K29-SUM($L100:AM100),AM100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AN100)+AN100>$K29,$K29-SUM($L100:AN100),AN100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AO100)+AO100>$K29,$K29-SUM($L100:AO100),AO100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AP100)+AP100>$K29,$K29-SUM($L100:AP100),AP100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AQ100)+AQ100>$K29,$K29-SUM($L100:AQ100),AQ100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AR100)+AR100>$K29,$K29-SUM($L100:AR100),AR100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AS100)+AS100>$K29,$K29-SUM($L100:AS100),AS100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AT100)+AT100>$K29,$K29-SUM($L100:AT100),AT100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AU100)+AU100>$K29,$K29-SUM($L100:AU100),AU100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AV100)+AV100>$K29,$K29-SUM($L100:AV100),AV100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AW100)+AW100>$K29,$K29-SUM($L100:AW100),AW100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AX100)+AX100>$K29,$K29-SUM($L100:AX100),AX100)","v":3.3889508125000004E-3},{"$f":"IF(SUM($L100:AY100)+AY100>$K29,$K29-SUM($L100:AY100),AY100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:AZ100)+AZ100>$K29,$K29-SUM($L100:AZ100),AZ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BA100)+BA100>$K29,$K29-SUM($L100:BA100),BA100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BB100)+BB100>$K29,$K29-SUM($L100:BB100),BB100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BC100)+BC100>$K29,$K29-SUM($L100:BC100),BC100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BD100)+BD100>$K29,$K29-SUM($L100:BD100),BD100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BE100)+BE100>$K29,$K29-SUM($L100:BE100),BE100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BF100)+BF100>$K29,$K29-SUM($L100:BF100),BF100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BG100)+BG100>$K29,$K29-SUM($L100:BG100),BG100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BH100)+BH100>$K29,$K29-SUM($L100:BH100),BH100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BI100)+BI100>$K29,$K29-SUM($L100:BI100),BI100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BJ100)+BJ100>$K29,$K29-SUM($L100:BJ100),BJ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BK100)+BK100>$K29,$K29-SUM($L100:BK100),BK100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BL100)+BL100>$K29,$K29-SUM($L100:BL100),BL100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BM100)+BM100>$K29,$K29-SUM($L100:BM100),BM100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BN100)+BN100>$K29,$K29-SUM($L100:BN100),BN100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BO100)+BO100>$K29,$K29-SUM($L100:BO100),BO100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BP100)+BP100>$K29,$K29-SUM($L100:BP100),BP100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BQ100)+BQ100>$K29,$K29-SUM($L100:BQ100),BQ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BR100)+BR100>$K29,$K29-SUM($L100:BR100),BR100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BS100)+BS100>$K29,$K29-SUM($L100:BS100),BS100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BT100)+BT100>$K29,$K29-SUM($L100:BT100),BT100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BU100)+BU100>$K29,$K29-SUM($L100:BU100),BU100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BV100)+BV100>$K29,$K29-SUM($L100:BV100),BV100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BW100)+BW100>$K29,$K29-SUM($L100:BW100),BW100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BX100)+BX100>$K29,$K29-SUM($L100:BX100),BX100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BY100)+BY100>$K29,$K29-SUM($L100:BY100),BY100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:BZ100)+BZ100>$K29,$K29-SUM($L100:BZ100),BZ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CA100)+CA100>$K29,$K29-SUM($L100:CA100),CA100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CB100)+CB100>$K29,$K29-SUM($L100:CB100),CB100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CC100)+CC100>$K29,$K29-SUM($L100:CC100),CC100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CD100)+CD100>$K29,$K29-SUM($L100:CD100),CD100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CE100)+CE100>$K29,$K29-SUM($L100:CE100),CE100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CF100)+CF100>$K29,$K29-SUM($L100:CF100),CF100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CG100)+CG100>$K29,$K29-SUM($L100:CG100),CG100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CH100)+CH100>$K29,$K29-SUM($L100:CH100),CH100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CI100)+CI100>$K29,$K29-SUM($L100:CI100),CI100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CJ100)+CJ100>$K29,$K29-SUM($L100:CJ100),CJ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CK100)+CK100>$K29,$K29-SUM($L100:CK100),CK100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CL100)+CL100>$K29,$K29-SUM($L100:CL100),CL100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CM100)+CM100>$K29,$K29-SUM($L100:CM100),CM100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CN100)+CN100>$K29,$K29-SUM($L100:CN100),CN100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CO100)+CO100>$K29,$K29-SUM($L100:CO100),CO100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CP100)+CP100>$K29,$K29-SUM($L100:CP100),CP100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CQ100)+CQ100>$K29,$K29-SUM($L100:CQ100),CQ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CR100)+CR100>$K29,$K29-SUM($L100:CR100),CR100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CS100)+CS100>$K29,$K29-SUM($L100:CS100),CS100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CT100)+CT100>$K29,$K29-SUM($L100:CT100),CT100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CU100)+CU100>$K29,$K29-SUM($L100:CU100),CU100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CV100)+CV100>$K29,$K29-SUM($L100:CV100),CV100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CW100)+CW100>$K29,$K29-SUM($L100:CW100),CW100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CX100)+CX100>$K29,$K29-SUM($L100:CX100),CX100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CY100)+CY100>$K29,$K29-SUM($L100:CY100),CY100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:CZ100)+CZ100>$K29,$K29-SUM($L100:CZ100),CZ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DA100)+DA100>$K29,$K29-SUM($L100:DA100),DA100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DB100)+DB100>$K29,$K29-SUM($L100:DB100),DB100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DC100)+DC100>$K29,$K29-SUM($L100:DC100),DC100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DD100)+DD100>$K29,$K29-SUM($L100:DD100),DD100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DE100)+DE100>$K29,$K29-SUM($L100:DE100),DE100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DF100)+DF100>$K29,$K29-SUM($L100:DF100),DF100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DG100)+DG100>$K29,$K29-SUM($L100:DG100),DG100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DH100)+DH100>$K29,$K29-SUM($L100:DH100),DH100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DI100)+DI100>$K29,$K29-SUM($L100:DI100),DI100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DJ100)+DJ100>$K29,$K29-SUM($L100:DJ100),DJ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DK100)+DK100>$K29,$K29-SUM($L100:DK100),DK100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DL100)+DL100>$K29,$K29-SUM($L100:DL100),DL100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DM100)+DM100>$K29,$K29-SUM($L100:DM100),DM100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DN100)+DN100>$K29,$K29-SUM($L100:DN100),DN100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DO100)+DO100>$K29,$K29-SUM($L100:DO100),DO100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DP100)+DP100>$K29,$K29-SUM($L100:DP100),DP100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DQ100)+DQ100>$K29,$K29-SUM($L100:DQ100),DQ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DR100)+DR100>$K29,$K29-SUM($L100:DR100),DR100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DS100)+DS100>$K29,$K29-SUM($L100:DS100),DS100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DT100)+DT100>$K29,$K29-SUM($L100:DT100),DT100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DU100)+DU100>$K29,$K29-SUM($L100:DU100),DU100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DV100)+DV100>$K29,$K29-SUM($L100:DV100),DV100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DW100)+DW100>$K29,$K29-SUM($L100:DW100),DW100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DX100)+DX100>$K29,$K29-SUM($L100:DX100),DX100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DY100)+DY100>$K29,$K29-SUM($L100:DY100),DY100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:DZ100)+DZ100>$K29,$K29-SUM($L100:DZ100),DZ100)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($L100:EA100)+EA100>$K29,$K29-SUM($L100:EA100),EA100)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  2000 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,{"$f":"L22/F104","v":0},{"$f":"IF(SUM($M104:M104)+M104>$L22,$L22-SUM($M104:M104),M104)","v":0},{"$f":"IF(SUM($M104:N104)+N104>$L22,$L22-SUM($M104:N104),N104)","v":0},{"$f":"IF(SUM($M104:O104)+O104>$L22,$L22-SUM($M104:O104),O104)","v":0},{"$f":"IF(SUM($M104:P104)+P104>$L22,$L22-SUM($M104:P104),P104)","v":0},{"$f":"IF(SUM($M104:Q104)+Q104>$L22,$L22-SUM($M104:Q104),Q104)","v":0},{"$f":"IF(SUM($M104:R104)+R104>$L22,$L22-SUM($M104:R104),R104)","v":0},{"$f":"IF(SUM($M104:S104)+S104>$L22,$L22-SUM($M104:S104),S104)","v":0},{"$f":"IF(SUM($M104:T104)+T104>$L22,$L22-SUM($M104:T104),T104)","v":0},{"$f":"IF(SUM($M104:U104)+U104>$L22,$L22-SUM($M104:U104),U104)","v":0},{"$f":"IF(SUM($M104:V104)+V104>$L22,$L22-SUM($M104:V104),V104)","v":0},{"$f":"IF(SUM($M104:W104)+W104>$L22,$L22-SUM($M104:W104),W104)","v":0},{"$f":"IF(SUM($M104:X104)+X104>$L22,$L22-SUM($M104:X104),X104)","v":0},{"$f":"IF(SUM($M104:Y104)+Y104>$L22,$L22-SUM($M104:Y104),Y104)","v":0},{"$f":"IF(SUM($M104:Z104)+Z104>$L22,$L22-SUM($M104:Z104),Z104)","v":0},{"$f":"IF(SUM($M104:AA104)+AA104>$L22,$L22-SUM($M104:AA104),AA104)","v":0},{"$f":"IF(SUM($M104:AB104)+AB104>$L22,$L22-SUM($M104:AB104),AB104)","v":0},{"$f":"IF(SUM($M104:AC104)+AC104>$L22,$L22-SUM($M104:AC104),AC104)","v":0},{"$f":"IF(SUM($M104:AD104)+AD104>$L22,$L22-SUM($M104:AD104),AD104)","v":0},{"$f":"IF(SUM($M104:AE104)+AE104>$L22,$L22-SUM($M104:AE104),AE104)","v":0},{"$f":"IF(SUM($M104:AF104)+AF104>$L22,$L22-SUM($M104:AF104),AF104)","v":0},{"$f":"IF(SUM($M104:AG104)+AG104>$L22,$L22-SUM($M104:AG104),AG104)","v":0},{"$f":"IF(SUM($M104:AH104)+AH104>$L22,$L22-SUM($M104:AH104),AH104)","v":0},{"$f":"IF(SUM($M104:AI104)+AI104>$L22,$L22-SUM($M104:AI104),AI104)","v":0},{"$f":"IF(SUM($M104:AJ104)+AJ104>$L22,$L22-SUM($M104:AJ104),AJ104)","v":0},{"$f":"IF(SUM($M104:AK104)+AK104>$L22,$L22-SUM($M104:AK104),AK104)","v":0},{"$f":"IF(SUM($M104:AL104)+AL104>$L22,$L22-SUM($M104:AL104),AL104)","v":0},{"$f":"IF(SUM($M104:AM104)+AM104>$L22,$L22-SUM($M104:AM104),AM104)","v":0},{"$f":"IF(SUM($M104:AN104)+AN104>$L22,$L22-SUM($M104:AN104),AN104)","v":0},{"$f":"IF(SUM($M104:AO104)+AO104>$L22,$L22-SUM($M104:AO104),AO104)","v":0},{"$f":"IF(SUM($M104:AP104)+AP104>$L22,$L22-SUM($M104:AP104),AP104)","v":0},{"$f":"IF(SUM($M104:AQ104)+AQ104>$L22,$L22-SUM($M104:AQ104),AQ104)","v":0},{"$f":"IF(SUM($M104:AR104)+AR104>$L22,$L22-SUM($M104:AR104),AR104)","v":0},{"$f":"IF(SUM($M104:AS104)+AS104>$L22,$L22-SUM($M104:AS104),AS104)","v":0},{"$f":"IF(SUM($M104:AT104)+AT104>$L22,$L22-SUM($M104:AT104),AT104)","v":0},{"$f":"IF(SUM($M104:AU104)+AU104>$L22,$L22-SUM($M104:AU104),AU104)","v":0},{"$f":"IF(SUM($M104:AV104)+AV104>$L22,$L22-SUM($M104:AV104),AV104)","v":0},{"$f":"IF(SUM($M104:AW104)+AW104>$L22,$L22-SUM($M104:AW104),AW104)","v":0},{"$f":"IF(SUM($M104:AX104)+AX104>$L22,$L22-SUM($M104:AX104),AX104)","v":0},{"$f":"IF(SUM($M104:AY104)+AY104>$L22,$L22-SUM($M104:AY104),AY104)","v":0},{"$f":"IF(SUM($M104:AZ104)+AZ104>$L22,$L22-SUM($M104:AZ104),AZ104)","v":0},{"$f":"IF(SUM($M104:BA104)+BA104>$L22,$L22-SUM($M104:BA104),BA104)","v":0},{"$f":"IF(SUM($M104:BB104)+BB104>$L22,$L22-SUM($M104:BB104),BB104)","v":0},{"$f":"IF(SUM($M104:BC104)+BC104>$L22,$L22-SUM($M104:BC104),BC104)","v":0},{"$f":"IF(SUM($M104:BD104)+BD104>$L22,$L22-SUM($M104:BD104),BD104)","v":0},{"$f":"IF(SUM($M104:BE104)+BE104>$L22,$L22-SUM($M104:BE104),BE104)","v":0},{"$f":"IF(SUM($M104:BF104)+BF104>$L22,$L22-SUM($M104:BF104),BF104)","v":0},{"$f":"IF(SUM($M104:BG104)+BG104>$L22,$L22-SUM($M104:BG104),BG104)","v":0},{"$f":"IF(SUM($M104:BH104)+BH104>$L22,$L22-SUM($M104:BH104),BH104)","v":0},{"$f":"IF(SUM($M104:BI104)+BI104>$L22,$L22-SUM($M104:BI104),BI104)","v":0},{"$f":"IF(SUM($M104:BJ104)+BJ104>$L22,$L22-SUM($M104:BJ104),BJ104)","v":0},{"$f":"IF(SUM($M104:BK104)+BK104>$L22,$L22-SUM($M104:BK104),BK104)","v":0},{"$f":"IF(SUM($M104:BL104)+BL104>$L22,$L22-SUM($M104:BL104),BL104)","v":0},{"$f":"IF(SUM($M104:BM104)+BM104>$L22,$L22-SUM($M104:BM104),BM104)","v":0},{"$f":"IF(SUM($M104:BN104)+BN104>$L22,$L22-SUM($M104:BN104),BN104)","v":0},{"$f":"IF(SUM($M104:BO104)+BO104>$L22,$L22-SUM($M104:BO104),BO104)","v":0},{"$f":"IF(SUM($M104:BP104)+BP104>$L22,$L22-SUM($M104:BP104),BP104)","v":0},{"$f":"IF(SUM($M104:BQ104)+BQ104>$L22,$L22-SUM($M104:BQ104),BQ104)","v":0},{"$f":"IF(SUM($M104:BR104)+BR104>$L22,$L22-SUM($M104:BR104),BR104)","v":0},{"$f":"IF(SUM($M104:BS104)+BS104>$L22,$L22-SUM($M104:BS104),BS104)","v":0},{"$f":"IF(SUM($M104:BT104)+BT104>$L22,$L22-SUM($M104:BT104),BT104)","v":0},{"$f":"IF(SUM($M104:BU104)+BU104>$L22,$L22-SUM($M104:BU104),BU104)","v":0},{"$f":"IF(SUM($M104:BV104)+BV104>$L22,$L22-SUM($M104:BV104),BV104)","v":0},{"$f":"IF(SUM($M104:BW104)+BW104>$L22,$L22-SUM($M104:BW104),BW104)","v":0},{"$f":"IF(SUM($M104:BX104)+BX104>$L22,$L22-SUM($M104:BX104),BX104)","v":0},{"$f":"IF(SUM($M104:BY104)+BY104>$L22,$L22-SUM($M104:BY104),BY104)","v":0},{"$f":"IF(SUM($M104:BZ104)+BZ104>$L22,$L22-SUM($M104:BZ104),BZ104)","v":0},{"$f":"IF(SUM($M104:CA104)+CA104>$L22,$L22-SUM($M104:CA104),CA104)","v":0},{"$f":"IF(SUM($M104:CB104)+CB104>$L22,$L22-SUM($M104:CB104),CB104)","v":0},{"$f":"IF(SUM($M104:CC104)+CC104>$L22,$L22-SUM($M104:CC104),CC104)","v":0},{"$f":"IF(SUM($M104:CD104)+CD104>$L22,$L22-SUM($M104:CD104),CD104)","v":0},{"$f":"IF(SUM($M104:CE104)+CE104>$L22,$L22-SUM($M104:CE104),CE104)","v":0},{"$f":"IF(SUM($M104:CF104)+CF104>$L22,$L22-SUM($M104:CF104),CF104)","v":0},{"$f":"IF(SUM($M104:CG104)+CG104>$L22,$L22-SUM($M104:CG104),CG104)","v":0},{"$f":"IF(SUM($M104:CH104)+CH104>$L22,$L22-SUM($M104:CH104),CH104)","v":0},{"$f":"IF(SUM($M104:CI104)+CI104>$L22,$L22-SUM($M104:CI104),CI104)","v":0},{"$f":"IF(SUM($M104:CJ104)+CJ104>$L22,$L22-SUM($M104:CJ104),CJ104)","v":0},{"$f":"IF(SUM($M104:CK104)+CK104>$L22,$L22-SUM($M104:CK104),CK104)","v":0},{"$f":"IF(SUM($M104:CL104)+CL104>$L22,$L22-SUM($M104:CL104),CL104)","v":0},{"$f":"IF(SUM($M104:CM104)+CM104>$L22,$L22-SUM($M104:CM104),CM104)","v":0},{"$f":"IF(SUM($M104:CN104)+CN104>$L22,$L22-SUM($M104:CN104),CN104)","v":0},{"$f":"IF(SUM($M104:CO104)+CO104>$L22,$L22-SUM($M104:CO104),CO104)","v":0},{"$f":"IF(SUM($M104:CP104)+CP104>$L22,$L22-SUM($M104:CP104),CP104)","v":0},{"$f":"IF(SUM($M104:CQ104)+CQ104>$L22,$L22-SUM($M104:CQ104),CQ104)","v":0},{"$f":"IF(SUM($M104:CR104)+CR104>$L22,$L22-SUM($M104:CR104),CR104)","v":0},{"$f":"IF(SUM($M104:CS104)+CS104>$L22,$L22-SUM($M104:CS104),CS104)","v":0},{"$f":"IF(SUM($M104:CT104)+CT104>$L22,$L22-SUM($M104:CT104),CT104)","v":0},{"$f":"IF(SUM($M104:CU104)+CU104>$L22,$L22-SUM($M104:CU104),CU104)","v":0},{"$f":"IF(SUM($M104:CV104)+CV104>$L22,$L22-SUM($M104:CV104),CV104)","v":0},{"$f":"IF(SUM($M104:CW104)+CW104>$L22,$L22-SUM($M104:CW104),CW104)","v":0},{"$f":"IF(SUM($M104:CX104)+CX104>$L22,$L22-SUM($M104:CX104),CX104)","v":0},{"$f":"IF(SUM($M104:CY104)+CY104>$L22,$L22-SUM($M104:CY104),CY104)","v":0},{"$f":"IF(SUM($M104:CZ104)+CZ104>$L22,$L22-SUM($M104:CZ104),CZ104)","v":0},{"$f":"IF(SUM($M104:DA104)+DA104>$L22,$L22-SUM($M104:DA104),DA104)","v":0},{"$f":"IF(SUM($M104:DB104)+DB104>$L22,$L22-SUM($M104:DB104),DB104)","v":0},{"$f":"IF(SUM($M104:DC104)+DC104>$L22,$L22-SUM($M104:DC104),DC104)","v":0},{"$f":"IF(SUM($M104:DD104)+DD104>$L22,$L22-SUM($M104:DD104),DD104)","v":0},{"$f":"IF(SUM($M104:DE104)+DE104>$L22,$L22-SUM($M104:DE104),DE104)","v":0},{"$f":"IF(SUM($M104:DF104)+DF104>$L22,$L22-SUM($M104:DF104),DF104)","v":0},{"$f":"IF(SUM($M104:DG104)+DG104>$L22,$L22-SUM($M104:DG104),DG104)","v":0},{"$f":"IF(SUM($M104:DH104)+DH104>$L22,$L22-SUM($M104:DH104),DH104)","v":0},{"$f":"IF(SUM($M104:DI104)+DI104>$L22,$L22-SUM($M104:DI104),DI104)","v":0},{"$f":"IF(SUM($M104:DJ104)+DJ104>$L22,$L22-SUM($M104:DJ104),DJ104)","v":0},{"$f":"IF(SUM($M104:DK104)+DK104>$L22,$L22-SUM($M104:DK104),DK104)","v":0},{"$f":"IF(SUM($M104:DL104)+DL104>$L22,$L22-SUM($M104:DL104),DL104)","v":0},{"$f":"IF(SUM($M104:DM104)+DM104>$L22,$L22-SUM($M104:DM104),DM104)","v":0},{"$f":"IF(SUM($M104:DN104)+DN104>$L22,$L22-SUM($M104:DN104),DN104)","v":0},{"$f":"IF(SUM($M104:DO104)+DO104>$L22,$L22-SUM($M104:DO104),DO104)","v":0},{"$f":"IF(SUM($M104:DP104)+DP104>$L22,$L22-SUM($M104:DP104),DP104)","v":0},{"$f":"IF(SUM($M104:DQ104)+DQ104>$L22,$L22-SUM($M104:DQ104),DQ104)","v":0},{"$f":"IF(SUM($M104:DR104)+DR104>$L22,$L22-SUM($M104:DR104),DR104)","v":0},{"$f":"IF(SUM($M104:DS104)+DS104>$L22,$L22-SUM($M104:DS104),DS104)","v":0},{"$f":"IF(SUM($M104:DT104)+DT104>$L22,$L22-SUM($M104:DT104),DT104)","v":0},{"$f":"IF(SUM($M104:DU104)+DU104>$L22,$L22-SUM($M104:DU104),DU104)","v":0},{"$f":"IF(SUM($M104:DV104)+DV104>$L22,$L22-SUM($M104:DV104),DV104)","v":0},{"$f":"IF(SUM($M104:DW104)+DW104>$L22,$L22-SUM($M104:DW104),DW104)","v":0},{"$f":"IF(SUM($M104:DX104)+DX104>$L22,$L22-SUM($M104:DX104),DX104)","v":0},{"$f":"IF(SUM($M104:DY104)+DY104>$L22,$L22-SUM($M104:DY104),DY104)","v":0},{"$f":"IF(SUM($M104:DZ104)+DZ104>$L22,$L22-SUM($M104:DZ104),DZ104)","v":0},{"$f":"IF(SUM($M104:EA104)+EA104>$L22,$L22-SUM($M104:EA104),EA104)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,0,{"$f":"IF(SUM($M105:M105)+M105>$L23,$L23-SUM($M105:M105),M105)","v":0},{"$f":"IF(SUM($M105:N105)+N105>$L23,$L23-SUM($M105:N105),N105)","v":0},{"$f":"IF(SUM($M105:O105)+O105>$L23,$L23-SUM($M105:O105),O105)","v":0},{"$f":"IF(SUM($M105:P105)+P105>$L23,$L23-SUM($M105:P105),P105)","v":0},{"$f":"IF(SUM($M105:Q105)+Q105>$L23,$L23-SUM($M105:Q105),Q105)","v":0},{"$f":"IF(SUM($M105:R105)+R105>$L23,$L23-SUM($M105:R105),R105)","v":0},{"$f":"IF(SUM($M105:S105)+S105>$L23,$L23-SUM($M105:S105),S105)","v":0},{"$f":"IF(SUM($M105:T105)+T105>$L23,$L23-SUM($M105:T105),T105)","v":0},{"$f":"IF(SUM($M105:U105)+U105>$L23,$L23-SUM($M105:U105),U105)","v":0},{"$f":"IF(SUM($M105:V105)+V105>$L23,$L23-SUM($M105:V105),V105)","v":0},{"$f":"IF(SUM($M105:W105)+W105>$L23,$L23-SUM($M105:W105),W105)","v":0},{"$f":"IF(SUM($M105:X105)+X105>$L23,$L23-SUM($M105:X105),X105)","v":0},{"$f":"IF(SUM($M105:Y105)+Y105>$L23,$L23-SUM($M105:Y105),Y105)","v":0},{"$f":"IF(SUM($M105:Z105)+Z105>$L23,$L23-SUM($M105:Z105),Z105)","v":0},{"$f":"IF(SUM($M105:AA105)+AA105>$L23,$L23-SUM($M105:AA105),AA105)","v":0},{"$f":"IF(SUM($M105:AB105)+AB105>$L23,$L23-SUM($M105:AB105),AB105)","v":0},{"$f":"IF(SUM($M105:AC105)+AC105>$L23,$L23-SUM($M105:AC105),AC105)","v":0},{"$f":"IF(SUM($M105:AD105)+AD105>$L23,$L23-SUM($M105:AD105),AD105)","v":0},{"$f":"IF(SUM($M105:AE105)+AE105>$L23,$L23-SUM($M105:AE105),AE105)","v":0},{"$f":"IF(SUM($M105:AF105)+AF105>$L23,$L23-SUM($M105:AF105),AF105)","v":0},{"$f":"IF(SUM($M105:AG105)+AG105>$L23,$L23-SUM($M105:AG105),AG105)","v":0},{"$f":"IF(SUM($M105:AH105)+AH105>$L23,$L23-SUM($M105:AH105),AH105)","v":0},{"$f":"IF(SUM($M105:AI105)+AI105>$L23,$L23-SUM($M105:AI105),AI105)","v":0},{"$f":"IF(SUM($M105:AJ105)+AJ105>$L23,$L23-SUM($M105:AJ105),AJ105)","v":0},{"$f":"IF(SUM($M105:AK105)+AK105>$L23,$L23-SUM($M105:AK105),AK105)","v":0},{"$f":"IF(SUM($M105:AL105)+AL105>$L23,$L23-SUM($M105:AL105),AL105)","v":0},{"$f":"IF(SUM($M105:AM105)+AM105>$L23,$L23-SUM($M105:AM105),AM105)","v":0},{"$f":"IF(SUM($M105:AN105)+AN105>$L23,$L23-SUM($M105:AN105),AN105)","v":0},{"$f":"IF(SUM($M105:AO105)+AO105>$L23,$L23-SUM($M105:AO105),AO105)","v":0},{"$f":"IF(SUM($M105:AP105)+AP105>$L23,$L23-SUM($M105:AP105),AP105)","v":0},{"$f":"IF(SUM($M105:AQ105)+AQ105>$L23,$L23-SUM($M105:AQ105),AQ105)","v":0},{"$f":"IF(SUM($M105:AR105)+AR105>$L23,$L23-SUM($M105:AR105),AR105)","v":0},{"$f":"IF(SUM($M105:AS105)+AS105>$L23,$L23-SUM($M105:AS105),AS105)","v":0},{"$f":"IF(SUM($M105:AT105)+AT105>$L23,$L23-SUM($M105:AT105),AT105)","v":0},{"$f":"IF(SUM($M105:AU105)+AU105>$L23,$L23-SUM($M105:AU105),AU105)","v":0},{"$f":"IF(SUM($M105:AV105)+AV105>$L23,$L23-SUM($M105:AV105),AV105)","v":0},{"$f":"IF(SUM($M105:AW105)+AW105>$L23,$L23-SUM($M105:AW105),AW105)","v":0},{"$f":"IF(SUM($M105:AX105)+AX105>$L23,$L23-SUM($M105:AX105),AX105)","v":0},{"$f":"IF(SUM($M105:AY105)+AY105>$L23,$L23-SUM($M105:AY105),AY105)","v":0},{"$f":"IF(SUM($M105:AZ105)+AZ105>$L23,$L23-SUM($M105:AZ105),AZ105)","v":0},{"$f":"IF(SUM($M105:BA105)+BA105>$L23,$L23-SUM($M105:BA105),BA105)","v":0},{"$f":"IF(SUM($M105:BB105)+BB105>$L23,$L23-SUM($M105:BB105),BB105)","v":0},{"$f":"IF(SUM($M105:BC105)+BC105>$L23,$L23-SUM($M105:BC105),BC105)","v":0},{"$f":"IF(SUM($M105:BD105)+BD105>$L23,$L23-SUM($M105:BD105),BD105)","v":0},{"$f":"IF(SUM($M105:BE105)+BE105>$L23,$L23-SUM($M105:BE105),BE105)","v":0},{"$f":"IF(SUM($M105:BF105)+BF105>$L23,$L23-SUM($M105:BF105),BF105)","v":0},{"$f":"IF(SUM($M105:BG105)+BG105>$L23,$L23-SUM($M105:BG105),BG105)","v":0},{"$f":"IF(SUM($M105:BH105)+BH105>$L23,$L23-SUM($M105:BH105),BH105)","v":0},{"$f":"IF(SUM($M105:BI105)+BI105>$L23,$L23-SUM($M105:BI105),BI105)","v":0},{"$f":"IF(SUM($M105:BJ105)+BJ105>$L23,$L23-SUM($M105:BJ105),BJ105)","v":0},{"$f":"IF(SUM($M105:BK105)+BK105>$L23,$L23-SUM($M105:BK105),BK105)","v":0},{"$f":"IF(SUM($M105:BL105)+BL105>$L23,$L23-SUM($M105:BL105),BL105)","v":0},{"$f":"IF(SUM($M105:BM105)+BM105>$L23,$L23-SUM($M105:BM105),BM105)","v":0},{"$f":"IF(SUM($M105:BN105)+BN105>$L23,$L23-SUM($M105:BN105),BN105)","v":0},{"$f":"IF(SUM($M105:BO105)+BO105>$L23,$L23-SUM($M105:BO105),BO105)","v":0},{"$f":"IF(SUM($M105:BP105)+BP105>$L23,$L23-SUM($M105:BP105),BP105)","v":0},{"$f":"IF(SUM($M105:BQ105)+BQ105>$L23,$L23-SUM($M105:BQ105),BQ105)","v":0},{"$f":"IF(SUM($M105:BR105)+BR105>$L23,$L23-SUM($M105:BR105),BR105)","v":0},{"$f":"IF(SUM($M105:BS105)+BS105>$L23,$L23-SUM($M105:BS105),BS105)","v":0},{"$f":"IF(SUM($M105:BT105)+BT105>$L23,$L23-SUM($M105:BT105),BT105)","v":0},{"$f":"IF(SUM($M105:BU105)+BU105>$L23,$L23-SUM($M105:BU105),BU105)","v":0},{"$f":"IF(SUM($M105:BV105)+BV105>$L23,$L23-SUM($M105:BV105),BV105)","v":0},{"$f":"IF(SUM($M105:BW105)+BW105>$L23,$L23-SUM($M105:BW105),BW105)","v":0},{"$f":"IF(SUM($M105:BX105)+BX105>$L23,$L23-SUM($M105:BX105),BX105)","v":0},{"$f":"IF(SUM($M105:BY105)+BY105>$L23,$L23-SUM($M105:BY105),BY105)","v":0},{"$f":"IF(SUM($M105:BZ105)+BZ105>$L23,$L23-SUM($M105:BZ105),BZ105)","v":0},{"$f":"IF(SUM($M105:CA105)+CA105>$L23,$L23-SUM($M105:CA105),CA105)","v":0},{"$f":"IF(SUM($M105:CB105)+CB105>$L23,$L23-SUM($M105:CB105),CB105)","v":0},{"$f":"IF(SUM($M105:CC105)+CC105>$L23,$L23-SUM($M105:CC105),CC105)","v":0},{"$f":"IF(SUM($M105:CD105)+CD105>$L23,$L23-SUM($M105:CD105),CD105)","v":0},{"$f":"IF(SUM($M105:CE105)+CE105>$L23,$L23-SUM($M105:CE105),CE105)","v":0},{"$f":"IF(SUM($M105:CF105)+CF105>$L23,$L23-SUM($M105:CF105),CF105)","v":0},{"$f":"IF(SUM($M105:CG105)+CG105>$L23,$L23-SUM($M105:CG105),CG105)","v":0},{"$f":"IF(SUM($M105:CH105)+CH105>$L23,$L23-SUM($M105:CH105),CH105)","v":0},{"$f":"IF(SUM($M105:CI105)+CI105>$L23,$L23-SUM($M105:CI105),CI105)","v":0},{"$f":"IF(SUM($M105:CJ105)+CJ105>$L23,$L23-SUM($M105:CJ105),CJ105)","v":0},{"$f":"IF(SUM($M105:CK105)+CK105>$L23,$L23-SUM($M105:CK105),CK105)","v":0},{"$f":"IF(SUM($M105:CL105)+CL105>$L23,$L23-SUM($M105:CL105),CL105)","v":0},{"$f":"IF(SUM($M105:CM105)+CM105>$L23,$L23-SUM($M105:CM105),CM105)","v":0},{"$f":"IF(SUM($M105:CN105)+CN105>$L23,$L23-SUM($M105:CN105),CN105)","v":0},{"$f":"IF(SUM($M105:CO105)+CO105>$L23,$L23-SUM($M105:CO105),CO105)","v":0},{"$f":"IF(SUM($M105:CP105)+CP105>$L23,$L23-SUM($M105:CP105),CP105)","v":0},{"$f":"IF(SUM($M105:CQ105)+CQ105>$L23,$L23-SUM($M105:CQ105),CQ105)","v":0},{"$f":"IF(SUM($M105:CR105)+CR105>$L23,$L23-SUM($M105:CR105),CR105)","v":0},{"$f":"IF(SUM($M105:CS105)+CS105>$L23,$L23-SUM($M105:CS105),CS105)","v":0},{"$f":"IF(SUM($M105:CT105)+CT105>$L23,$L23-SUM($M105:CT105),CT105)","v":0},{"$f":"IF(SUM($M105:CU105)+CU105>$L23,$L23-SUM($M105:CU105),CU105)","v":0},{"$f":"IF(SUM($M105:CV105)+CV105>$L23,$L23-SUM($M105:CV105),CV105)","v":0},{"$f":"IF(SUM($M105:CW105)+CW105>$L23,$L23-SUM($M105:CW105),CW105)","v":0},{"$f":"IF(SUM($M105:CX105)+CX105>$L23,$L23-SUM($M105:CX105),CX105)","v":0},{"$f":"IF(SUM($M105:CY105)+CY105>$L23,$L23-SUM($M105:CY105),CY105)","v":0},{"$f":"IF(SUM($M105:CZ105)+CZ105>$L23,$L23-SUM($M105:CZ105),CZ105)","v":0},{"$f":"IF(SUM($M105:DA105)+DA105>$L23,$L23-SUM($M105:DA105),DA105)","v":0},{"$f":"IF(SUM($M105:DB105)+DB105>$L23,$L23-SUM($M105:DB105),DB105)","v":0},{"$f":"IF(SUM($M105:DC105)+DC105>$L23,$L23-SUM($M105:DC105),DC105)","v":0},{"$f":"IF(SUM($M105:DD105)+DD105>$L23,$L23-SUM($M105:DD105),DD105)","v":0},{"$f":"IF(SUM($M105:DE105)+DE105>$L23,$L23-SUM($M105:DE105),DE105)","v":0},{"$f":"IF(SUM($M105:DF105)+DF105>$L23,$L23-SUM($M105:DF105),DF105)","v":0},{"$f":"IF(SUM($M105:DG105)+DG105>$L23,$L23-SUM($M105:DG105),DG105)","v":0},{"$f":"IF(SUM($M105:DH105)+DH105>$L23,$L23-SUM($M105:DH105),DH105)","v":0},{"$f":"IF(SUM($M105:DI105)+DI105>$L23,$L23-SUM($M105:DI105),DI105)","v":0},{"$f":"IF(SUM($M105:DJ105)+DJ105>$L23,$L23-SUM($M105:DJ105),DJ105)","v":0},{"$f":"IF(SUM($M105:DK105)+DK105>$L23,$L23-SUM($M105:DK105),DK105)","v":0},{"$f":"IF(SUM($M105:DL105)+DL105>$L23,$L23-SUM($M105:DL105),DL105)","v":0},{"$f":"IF(SUM($M105:DM105)+DM105>$L23,$L23-SUM($M105:DM105),DM105)","v":0},{"$f":"IF(SUM($M105:DN105)+DN105>$L23,$L23-SUM($M105:DN105),DN105)","v":0},{"$f":"IF(SUM($M105:DO105)+DO105>$L23,$L23-SUM($M105:DO105),DO105)","v":0},{"$f":"IF(SUM($M105:DP105)+DP105>$L23,$L23-SUM($M105:DP105),DP105)","v":0},{"$f":"IF(SUM($M105:DQ105)+DQ105>$L23,$L23-SUM($M105:DQ105),DQ105)","v":0},{"$f":"IF(SUM($M105:DR105)+DR105>$L23,$L23-SUM($M105:DR105),DR105)","v":0},{"$f":"IF(SUM($M105:DS105)+DS105>$L23,$L23-SUM($M105:DS105),DS105)","v":0},{"$f":"IF(SUM($M105:DT105)+DT105>$L23,$L23-SUM($M105:DT105),DT105)","v":0},{"$f":"IF(SUM($M105:DU105)+DU105>$L23,$L23-SUM($M105:DU105),DU105)","v":0},{"$f":"IF(SUM($M105:DV105)+DV105>$L23,$L23-SUM($M105:DV105),DV105)","v":0},{"$f":"IF(SUM($M105:DW105)+DW105>$L23,$L23-SUM($M105:DW105),DW105)","v":0},{"$f":"IF(SUM($M105:DX105)+DX105>$L23,$L23-SUM($M105:DX105),DX105)","v":0},{"$f":"IF(SUM($M105:DY105)+DY105>$L23,$L23-SUM($M105:DY105),DY105)","v":0},{"$f":"IF(SUM($M105:DZ105)+DZ105>$L23,$L23-SUM($M105:DZ105),DZ105)","v":0},{"$f":"IF(SUM($M105:EA105)+EA105>$L23,$L23-SUM($M105:EA105),EA105)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,9.0825975937500001E-3,{"$f":"IF(SUM($M106:M106)+M106>$L24,$L24-SUM($M106:M106),M106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:N106)+N106>$L24,$L24-SUM($M106:N106),N106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:O106)+O106>$L24,$L24-SUM($M106:O106),O106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:P106)+P106>$L24,$L24-SUM($M106:P106),P106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:Q106)+Q106>$L24,$L24-SUM($M106:Q106),Q106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:R106)+R106>$L24,$L24-SUM($M106:R106),R106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:S106)+S106>$L24,$L24-SUM($M106:S106),S106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:T106)+T106>$L24,$L24-SUM($M106:T106),T106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:U106)+U106>$L24,$L24-SUM($M106:U106),U106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:V106)+V106>$L24,$L24-SUM($M106:V106),V106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:W106)+W106>$L24,$L24-SUM($M106:W106),W106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:X106)+X106>$L24,$L24-SUM($M106:X106),X106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:Y106)+Y106>$L24,$L24-SUM($M106:Y106),Y106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:Z106)+Z106>$L24,$L24-SUM($M106:Z106),Z106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AA106)+AA106>$L24,$L24-SUM($M106:AA106),AA106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AB106)+AB106>$L24,$L24-SUM($M106:AB106),AB106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AC106)+AC106>$L24,$L24-SUM($M106:AC106),AC106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AD106)+AD106>$L24,$L24-SUM($M106:AD106),AD106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AE106)+AE106>$L24,$L24-SUM($M106:AE106),AE106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AF106)+AF106>$L24,$L24-SUM($M106:AF106),AF106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AG106)+AG106>$L24,$L24-SUM($M106:AG106),AG106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AH106)+AH106>$L24,$L24-SUM($M106:AH106),AH106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AI106)+AI106>$L24,$L24-SUM($M106:AI106),AI106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AJ106)+AJ106>$L24,$L24-SUM($M106:AJ106),AJ106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AK106)+AK106>$L24,$L24-SUM($M106:AK106),AK106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AL106)+AL106>$L24,$L24-SUM($M106:AL106),AL106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AM106)+AM106>$L24,$L24-SUM($M106:AM106),AM106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AN106)+AN106>$L24,$L24-SUM($M106:AN106),AN106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AO106)+AO106>$L24,$L24-SUM($M106:AO106),AO106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AP106)+AP106>$L24,$L24-SUM($M106:AP106),AP106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AQ106)+AQ106>$L24,$L24-SUM($M106:AQ106),AQ106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AR106)+AR106>$L24,$L24-SUM($M106:AR106),AR106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AS106)+AS106>$L24,$L24-SUM($M106:AS106),AS106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AT106)+AT106>$L24,$L24-SUM($M106:AT106),AT106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AU106)+AU106>$L24,$L24-SUM($M106:AU106),AU106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AV106)+AV106>$L24,$L24-SUM($M106:AV106),AV106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AW106)+AW106>$L24,$L24-SUM($M106:AW106),AW106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AX106)+AX106>$L24,$L24-SUM($M106:AX106),AX106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AY106)+AY106>$L24,$L24-SUM($M106:AY106),AY106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:AZ106)+AZ106>$L24,$L24-SUM($M106:AZ106),AZ106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BA106)+BA106>$L24,$L24-SUM($M106:BA106),BA106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BB106)+BB106>$L24,$L24-SUM($M106:BB106),BB106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BC106)+BC106>$L24,$L24-SUM($M106:BC106),BC106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BD106)+BD106>$L24,$L24-SUM($M106:BD106),BD106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BE106)+BE106>$L24,$L24-SUM($M106:BE106),BE106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BF106)+BF106>$L24,$L24-SUM($M106:BF106),BF106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BG106)+BG106>$L24,$L24-SUM($M106:BG106),BG106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BH106)+BH106>$L24,$L24-SUM($M106:BH106),BH106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BI106)+BI106>$L24,$L24-SUM($M106:BI106),BI106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BJ106)+BJ106>$L24,$L24-SUM($M106:BJ106),BJ106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BK106)+BK106>$L24,$L24-SUM($M106:BK106),BK106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BL106)+BL106>$L24,$L24-SUM($M106:BL106),BL106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BM106)+BM106>$L24,$L24-SUM($M106:BM106),BM106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BN106)+BN106>$L24,$L24-SUM($M106:BN106),BN106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BO106)+BO106>$L24,$L24-SUM($M106:BO106),BO106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BP106)+BP106>$L24,$L24-SUM($M106:BP106),BP106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BQ106)+BQ106>$L24,$L24-SUM($M106:BQ106),BQ106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BR106)+BR106>$L24,$L24-SUM($M106:BR106),BR106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BS106)+BS106>$L24,$L24-SUM($M106:BS106),BS106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BT106)+BT106>$L24,$L24-SUM($M106:BT106),BT106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BU106)+BU106>$L24,$L24-SUM($M106:BU106),BU106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BV106)+BV106>$L24,$L24-SUM($M106:BV106),BV106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BW106)+BW106>$L24,$L24-SUM($M106:BW106),BW106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BX106)+BX106>$L24,$L24-SUM($M106:BX106),BX106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BY106)+BY106>$L24,$L24-SUM($M106:BY106),BY106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:BZ106)+BZ106>$L24,$L24-SUM($M106:BZ106),BZ106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CA106)+CA106>$L24,$L24-SUM($M106:CA106),CA106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CB106)+CB106>$L24,$L24-SUM($M106:CB106),CB106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CC106)+CC106>$L24,$L24-SUM($M106:CC106),CC106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CD106)+CD106>$L24,$L24-SUM($M106:CD106),CD106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CE106)+CE106>$L24,$L24-SUM($M106:CE106),CE106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CF106)+CF106>$L24,$L24-SUM($M106:CF106),CF106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CG106)+CG106>$L24,$L24-SUM($M106:CG106),CG106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CH106)+CH106>$L24,$L24-SUM($M106:CH106),CH106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CI106)+CI106>$L24,$L24-SUM($M106:CI106),CI106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CJ106)+CJ106>$L24,$L24-SUM($M106:CJ106),CJ106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CK106)+CK106>$L24,$L24-SUM($M106:CK106),CK106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CL106)+CL106>$L24,$L24-SUM($M106:CL106),CL106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CM106)+CM106>$L24,$L24-SUM($M106:CM106),CM106)","v":9.0825975937500001E-3},{"$f":"IF(SUM($M106:CN106)+CN106>$L24,$L24-SUM($M106:CN106),CN106)","v":4.4408920985006262E-16},{"$f":"IF(SUM($M106:CO106)+CO106>$L24,$L24-SUM($M106:CO106),CO106)","v":4.4408920985006262E-16},{"$f":"IF(SUM($M106:CP106)+CP106>$L24,$L24-SUM($M106:CP106),CP106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CQ106)+CQ106>$L24,$L24-SUM($M106:CQ106),CQ106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CR106)+CR106>$L24,$L24-SUM($M106:CR106),CR106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CS106)+CS106>$L24,$L24-SUM($M106:CS106),CS106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CT106)+CT106>$L24,$L24-SUM($M106:CT106),CT106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CU106)+CU106>$L24,$L24-SUM($M106:CU106),CU106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CV106)+CV106>$L24,$L24-SUM($M106:CV106),CV106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CW106)+CW106>$L24,$L24-SUM($M106:CW106),CW106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CX106)+CX106>$L24,$L24-SUM($M106:CX106),CX106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CY106)+CY106>$L24,$L24-SUM($M106:CY106),CY106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:CZ106)+CZ106>$L24,$L24-SUM($M106:CZ106),CZ106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DA106)+DA106>$L24,$L24-SUM($M106:DA106),DA106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DB106)+DB106>$L24,$L24-SUM($M106:DB106),DB106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DC106)+DC106>$L24,$L24-SUM($M106:DC106),DC106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DD106)+DD106>$L24,$L24-SUM($M106:DD106),DD106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DE106)+DE106>$L24,$L24-SUM($M106:DE106),DE106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DF106)+DF106>$L24,$L24-SUM($M106:DF106),DF106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DG106)+DG106>$L24,$L24-SUM($M106:DG106),DG106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DH106)+DH106>$L24,$L24-SUM($M106:DH106),DH106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DI106)+DI106>$L24,$L24-SUM($M106:DI106),DI106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DJ106)+DJ106>$L24,$L24-SUM($M106:DJ106),DJ106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DK106)+DK106>$L24,$L24-SUM($M106:DK106),DK106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DL106)+DL106>$L24,$L24-SUM($M106:DL106),DL106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DM106)+DM106>$L24,$L24-SUM($M106:DM106),DM106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DN106)+DN106>$L24,$L24-SUM($M106:DN106),DN106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DO106)+DO106>$L24,$L24-SUM($M106:DO106),DO106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DP106)+DP106>$L24,$L24-SUM($M106:DP106),DP106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DQ106)+DQ106>$L24,$L24-SUM($M106:DQ106),DQ106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DR106)+DR106>$L24,$L24-SUM($M106:DR106),DR106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DS106)+DS106>$L24,$L24-SUM($M106:DS106),DS106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DT106)+DT106>$L24,$L24-SUM($M106:DT106),DT106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DU106)+DU106>$L24,$L24-SUM($M106:DU106),DU106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DV106)+DV106>$L24,$L24-SUM($M106:DV106),DV106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DW106)+DW106>$L24,$L24-SUM($M106:DW106),DW106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DX106)+DX106>$L24,$L24-SUM($M106:DX106),DX106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DY106)+DY106>$L24,$L24-SUM($M106:DY106),DY106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:DZ106)+DZ106>$L24,$L24-SUM($M106:DZ106),DZ106)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($M106:EA106)+EA106>$L24,$L24-SUM($M106:EA106),EA106)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,5.007382499999999E-4,{"$f":"IF(SUM($M107:M107)+M107>$L25,$L25-SUM($M107:M107),M107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:N107)+N107>$L25,$L25-SUM($M107:N107),N107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:O107)+O107>$L25,$L25-SUM($M107:O107),O107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:P107)+P107>$L25,$L25-SUM($M107:P107),P107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:Q107)+Q107>$L25,$L25-SUM($M107:Q107),Q107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:R107)+R107>$L25,$L25-SUM($M107:R107),R107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:S107)+S107>$L25,$L25-SUM($M107:S107),S107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:T107)+T107>$L25,$L25-SUM($M107:T107),T107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:U107)+U107>$L25,$L25-SUM($M107:U107),U107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:V107)+V107>$L25,$L25-SUM($M107:V107),V107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:W107)+W107>$L25,$L25-SUM($M107:W107),W107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:X107)+X107>$L25,$L25-SUM($M107:X107),X107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:Y107)+Y107>$L25,$L25-SUM($M107:Y107),Y107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:Z107)+Z107>$L25,$L25-SUM($M107:Z107),Z107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AA107)+AA107>$L25,$L25-SUM($M107:AA107),AA107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AB107)+AB107>$L25,$L25-SUM($M107:AB107),AB107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AC107)+AC107>$L25,$L25-SUM($M107:AC107),AC107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AD107)+AD107>$L25,$L25-SUM($M107:AD107),AD107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AE107)+AE107>$L25,$L25-SUM($M107:AE107),AE107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AF107)+AF107>$L25,$L25-SUM($M107:AF107),AF107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AG107)+AG107>$L25,$L25-SUM($M107:AG107),AG107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AH107)+AH107>$L25,$L25-SUM($M107:AH107),AH107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AI107)+AI107>$L25,$L25-SUM($M107:AI107),AI107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AJ107)+AJ107>$L25,$L25-SUM($M107:AJ107),AJ107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AK107)+AK107>$L25,$L25-SUM($M107:AK107),AK107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AL107)+AL107>$L25,$L25-SUM($M107:AL107),AL107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AM107)+AM107>$L25,$L25-SUM($M107:AM107),AM107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AN107)+AN107>$L25,$L25-SUM($M107:AN107),AN107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AO107)+AO107>$L25,$L25-SUM($M107:AO107),AO107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AP107)+AP107>$L25,$L25-SUM($M107:AP107),AP107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AQ107)+AQ107>$L25,$L25-SUM($M107:AQ107),AQ107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AR107)+AR107>$L25,$L25-SUM($M107:AR107),AR107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AS107)+AS107>$L25,$L25-SUM($M107:AS107),AS107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AT107)+AT107>$L25,$L25-SUM($M107:AT107),AT107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AU107)+AU107>$L25,$L25-SUM($M107:AU107),AU107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AV107)+AV107>$L25,$L25-SUM($M107:AV107),AV107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AW107)+AW107>$L25,$L25-SUM($M107:AW107),AW107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AX107)+AX107>$L25,$L25-SUM($M107:AX107),AX107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AY107)+AY107>$L25,$L25-SUM($M107:AY107),AY107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:AZ107)+AZ107>$L25,$L25-SUM($M107:AZ107),AZ107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BA107)+BA107>$L25,$L25-SUM($M107:BA107),BA107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BB107)+BB107>$L25,$L25-SUM($M107:BB107),BB107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BC107)+BC107>$L25,$L25-SUM($M107:BC107),BC107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BD107)+BD107>$L25,$L25-SUM($M107:BD107),BD107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BE107)+BE107>$L25,$L25-SUM($M107:BE107),BE107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BF107)+BF107>$L25,$L25-SUM($M107:BF107),BF107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BG107)+BG107>$L25,$L25-SUM($M107:BG107),BG107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BH107)+BH107>$L25,$L25-SUM($M107:BH107),BH107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BI107)+BI107>$L25,$L25-SUM($M107:BI107),BI107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BJ107)+BJ107>$L25,$L25-SUM($M107:BJ107),BJ107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BK107)+BK107>$L25,$L25-SUM($M107:BK107),BK107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BL107)+BL107>$L25,$L25-SUM($M107:BL107),BL107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BM107)+BM107>$L25,$L25-SUM($M107:BM107),BM107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BN107)+BN107>$L25,$L25-SUM($M107:BN107),BN107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BO107)+BO107>$L25,$L25-SUM($M107:BO107),BO107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BP107)+BP107>$L25,$L25-SUM($M107:BP107),BP107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BQ107)+BQ107>$L25,$L25-SUM($M107:BQ107),BQ107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BR107)+BR107>$L25,$L25-SUM($M107:BR107),BR107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BS107)+BS107>$L25,$L25-SUM($M107:BS107),BS107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BT107)+BT107>$L25,$L25-SUM($M107:BT107),BT107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BU107)+BU107>$L25,$L25-SUM($M107:BU107),BU107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BV107)+BV107>$L25,$L25-SUM($M107:BV107),BV107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BW107)+BW107>$L25,$L25-SUM($M107:BW107),BW107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BX107)+BX107>$L25,$L25-SUM($M107:BX107),BX107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BY107)+BY107>$L25,$L25-SUM($M107:BY107),BY107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:BZ107)+BZ107>$L25,$L25-SUM($M107:BZ107),BZ107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CA107)+CA107>$L25,$L25-SUM($M107:CA107),CA107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CB107)+CB107>$L25,$L25-SUM($M107:CB107),CB107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CC107)+CC107>$L25,$L25-SUM($M107:CC107),CC107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CD107)+CD107>$L25,$L25-SUM($M107:CD107),CD107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CE107)+CE107>$L25,$L25-SUM($M107:CE107),CE107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CF107)+CF107>$L25,$L25-SUM($M107:CF107),CF107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CG107)+CG107>$L25,$L25-SUM($M107:CG107),CG107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CH107)+CH107>$L25,$L25-SUM($M107:CH107),CH107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CI107)+CI107>$L25,$L25-SUM($M107:CI107),CI107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CJ107)+CJ107>$L25,$L25-SUM($M107:CJ107),CJ107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CK107)+CK107>$L25,$L25-SUM($M107:CK107),CK107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CL107)+CL107>$L25,$L25-SUM($M107:CL107),CL107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CM107)+CM107>$L25,$L25-SUM($M107:CM107),CM107)","v":5.007382499999999E-4},{"$f":"IF(SUM($M107:CN107)+CN107>$L25,$L25-SUM($M107:CN107),CN107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CO107)+CO107>$L25,$L25-SUM($M107:CO107),CO107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CP107)+CP107>$L25,$L25-SUM($M107:CP107),CP107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CQ107)+CQ107>$L25,$L25-SUM($M107:CQ107),CQ107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CR107)+CR107>$L25,$L25-SUM($M107:CR107),CR107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CS107)+CS107>$L25,$L25-SUM($M107:CS107),CS107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CT107)+CT107>$L25,$L25-SUM($M107:CT107),CT107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CU107)+CU107>$L25,$L25-SUM($M107:CU107),CU107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CV107)+CV107>$L25,$L25-SUM($M107:CV107),CV107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CW107)+CW107>$L25,$L25-SUM($M107:CW107),CW107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CX107)+CX107>$L25,$L25-SUM($M107:CX107),CX107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CY107)+CY107>$L25,$L25-SUM($M107:CY107),CY107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:CZ107)+CZ107>$L25,$L25-SUM($M107:CZ107),CZ107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DA107)+DA107>$L25,$L25-SUM($M107:DA107),DA107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DB107)+DB107>$L25,$L25-SUM($M107:DB107),DB107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DC107)+DC107>$L25,$L25-SUM($M107:DC107),DC107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DD107)+DD107>$L25,$L25-SUM($M107:DD107),DD107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DE107)+DE107>$L25,$L25-SUM($M107:DE107),DE107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DF107)+DF107>$L25,$L25-SUM($M107:DF107),DF107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DG107)+DG107>$L25,$L25-SUM($M107:DG107),DG107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DH107)+DH107>$L25,$L25-SUM($M107:DH107),DH107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DI107)+DI107>$L25,$L25-SUM($M107:DI107),DI107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DJ107)+DJ107>$L25,$L25-SUM($M107:DJ107),DJ107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DK107)+DK107>$L25,$L25-SUM($M107:DK107),DK107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DL107)+DL107>$L25,$L25-SUM($M107:DL107),DL107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DM107)+DM107>$L25,$L25-SUM($M107:DM107),DM107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DN107)+DN107>$L25,$L25-SUM($M107:DN107),DN107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DO107)+DO107>$L25,$L25-SUM($M107:DO107),DO107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DP107)+DP107>$L25,$L25-SUM($M107:DP107),DP107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DQ107)+DQ107>$L25,$L25-SUM($M107:DQ107),DQ107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DR107)+DR107>$L25,$L25-SUM($M107:DR107),DR107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DS107)+DS107>$L25,$L25-SUM($M107:DS107),DS107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DT107)+DT107>$L25,$L25-SUM($M107:DT107),DT107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DU107)+DU107>$L25,$L25-SUM($M107:DU107),DU107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DV107)+DV107>$L25,$L25-SUM($M107:DV107),DV107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DW107)+DW107>$L25,$L25-SUM($M107:DW107),DW107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DX107)+DX107>$L25,$L25-SUM($M107:DX107),DX107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DY107)+DY107>$L25,$L25-SUM($M107:DY107),DY107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:DZ107)+DZ107>$L25,$L25-SUM($M107:DZ107),DZ107)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M107:EA107)+EA107>$L25,$L25-SUM($M107:EA107),EA107)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,1.7462787499999998E-4,{"$f":"IF(SUM($M108:M108)+M108>$L26,$L26-SUM($M108:M108),M108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:N108)+N108>$L26,$L26-SUM($M108:N108),N108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:O108)+O108>$L26,$L26-SUM($M108:O108),O108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:P108)+P108>$L26,$L26-SUM($M108:P108),P108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:Q108)+Q108>$L26,$L26-SUM($M108:Q108),Q108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:R108)+R108>$L26,$L26-SUM($M108:R108),R108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:S108)+S108>$L26,$L26-SUM($M108:S108),S108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:T108)+T108>$L26,$L26-SUM($M108:T108),T108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:U108)+U108>$L26,$L26-SUM($M108:U108),U108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:V108)+V108>$L26,$L26-SUM($M108:V108),V108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:W108)+W108>$L26,$L26-SUM($M108:W108),W108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:X108)+X108>$L26,$L26-SUM($M108:X108),X108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:Y108)+Y108>$L26,$L26-SUM($M108:Y108),Y108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:Z108)+Z108>$L26,$L26-SUM($M108:Z108),Z108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AA108)+AA108>$L26,$L26-SUM($M108:AA108),AA108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AB108)+AB108>$L26,$L26-SUM($M108:AB108),AB108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AC108)+AC108>$L26,$L26-SUM($M108:AC108),AC108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AD108)+AD108>$L26,$L26-SUM($M108:AD108),AD108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AE108)+AE108>$L26,$L26-SUM($M108:AE108),AE108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AF108)+AF108>$L26,$L26-SUM($M108:AF108),AF108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AG108)+AG108>$L26,$L26-SUM($M108:AG108),AG108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AH108)+AH108>$L26,$L26-SUM($M108:AH108),AH108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AI108)+AI108>$L26,$L26-SUM($M108:AI108),AI108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AJ108)+AJ108>$L26,$L26-SUM($M108:AJ108),AJ108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AK108)+AK108>$L26,$L26-SUM($M108:AK108),AK108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AL108)+AL108>$L26,$L26-SUM($M108:AL108),AL108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AM108)+AM108>$L26,$L26-SUM($M108:AM108),AM108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AN108)+AN108>$L26,$L26-SUM($M108:AN108),AN108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AO108)+AO108>$L26,$L26-SUM($M108:AO108),AO108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AP108)+AP108>$L26,$L26-SUM($M108:AP108),AP108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AQ108)+AQ108>$L26,$L26-SUM($M108:AQ108),AQ108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AR108)+AR108>$L26,$L26-SUM($M108:AR108),AR108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AS108)+AS108>$L26,$L26-SUM($M108:AS108),AS108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AT108)+AT108>$L26,$L26-SUM($M108:AT108),AT108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AU108)+AU108>$L26,$L26-SUM($M108:AU108),AU108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AV108)+AV108>$L26,$L26-SUM($M108:AV108),AV108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AW108)+AW108>$L26,$L26-SUM($M108:AW108),AW108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AX108)+AX108>$L26,$L26-SUM($M108:AX108),AX108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AY108)+AY108>$L26,$L26-SUM($M108:AY108),AY108)","v":1.7462787499999998E-4},{"$f":"IF(SUM($M108:AZ108)+AZ108>$L26,$L26-SUM($M108:AZ108),AZ108)","v":4.3368086899420177E-18},{"$f":"IF(SUM($M108:BA108)+BA108>$L26,$L26-SUM($M108:BA108),BA108)","v":4.3368086899420177E-18},{"$f":"IF(SUM($M108:BB108)+BB108>$L26,$L26-SUM($M108:BB108),BB108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BC108)+BC108>$L26,$L26-SUM($M108:BC108),BC108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BD108)+BD108>$L26,$L26-SUM($M108:BD108),BD108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BE108)+BE108>$L26,$L26-SUM($M108:BE108),BE108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BF108)+BF108>$L26,$L26-SUM($M108:BF108),BF108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BG108)+BG108>$L26,$L26-SUM($M108:BG108),BG108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BH108)+BH108>$L26,$L26-SUM($M108:BH108),BH108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BI108)+BI108>$L26,$L26-SUM($M108:BI108),BI108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BJ108)+BJ108>$L26,$L26-SUM($M108:BJ108),BJ108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BK108)+BK108>$L26,$L26-SUM($M108:BK108),BK108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BL108)+BL108>$L26,$L26-SUM($M108:BL108),BL108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BM108)+BM108>$L26,$L26-SUM($M108:BM108),BM108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BN108)+BN108>$L26,$L26-SUM($M108:BN108),BN108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BO108)+BO108>$L26,$L26-SUM($M108:BO108),BO108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BP108)+BP108>$L26,$L26-SUM($M108:BP108),BP108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BQ108)+BQ108>$L26,$L26-SUM($M108:BQ108),BQ108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BR108)+BR108>$L26,$L26-SUM($M108:BR108),BR108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BS108)+BS108>$L26,$L26-SUM($M108:BS108),BS108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BT108)+BT108>$L26,$L26-SUM($M108:BT108),BT108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BU108)+BU108>$L26,$L26-SUM($M108:BU108),BU108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BV108)+BV108>$L26,$L26-SUM($M108:BV108),BV108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BW108)+BW108>$L26,$L26-SUM($M108:BW108),BW108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BX108)+BX108>$L26,$L26-SUM($M108:BX108),BX108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BY108)+BY108>$L26,$L26-SUM($M108:BY108),BY108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:BZ108)+BZ108>$L26,$L26-SUM($M108:BZ108),BZ108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CA108)+CA108>$L26,$L26-SUM($M108:CA108),CA108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CB108)+CB108>$L26,$L26-SUM($M108:CB108),CB108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CC108)+CC108>$L26,$L26-SUM($M108:CC108),CC108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CD108)+CD108>$L26,$L26-SUM($M108:CD108),CD108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CE108)+CE108>$L26,$L26-SUM($M108:CE108),CE108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CF108)+CF108>$L26,$L26-SUM($M108:CF108),CF108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CG108)+CG108>$L26,$L26-SUM($M108:CG108),CG108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CH108)+CH108>$L26,$L26-SUM($M108:CH108),CH108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CI108)+CI108>$L26,$L26-SUM($M108:CI108),CI108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CJ108)+CJ108>$L26,$L26-SUM($M108:CJ108),CJ108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CK108)+CK108>$L26,$L26-SUM($M108:CK108),CK108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CL108)+CL108>$L26,$L26-SUM($M108:CL108),CL108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CM108)+CM108>$L26,$L26-SUM($M108:CM108),CM108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CN108)+CN108>$L26,$L26-SUM($M108:CN108),CN108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CO108)+CO108>$L26,$L26-SUM($M108:CO108),CO108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CP108)+CP108>$L26,$L26-SUM($M108:CP108),CP108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CQ108)+CQ108>$L26,$L26-SUM($M108:CQ108),CQ108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CR108)+CR108>$L26,$L26-SUM($M108:CR108),CR108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CS108)+CS108>$L26,$L26-SUM($M108:CS108),CS108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CT108)+CT108>$L26,$L26-SUM($M108:CT108),CT108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CU108)+CU108>$L26,$L26-SUM($M108:CU108),CU108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CV108)+CV108>$L26,$L26-SUM($M108:CV108),CV108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CW108)+CW108>$L26,$L26-SUM($M108:CW108),CW108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CX108)+CX108>$L26,$L26-SUM($M108:CX108),CX108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CY108)+CY108>$L26,$L26-SUM($M108:CY108),CY108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:CZ108)+CZ108>$L26,$L26-SUM($M108:CZ108),CZ108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DA108)+DA108>$L26,$L26-SUM($M108:DA108),DA108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DB108)+DB108>$L26,$L26-SUM($M108:DB108),DB108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DC108)+DC108>$L26,$L26-SUM($M108:DC108),DC108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DD108)+DD108>$L26,$L26-SUM($M108:DD108),DD108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DE108)+DE108>$L26,$L26-SUM($M108:DE108),DE108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DF108)+DF108>$L26,$L26-SUM($M108:DF108),DF108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DG108)+DG108>$L26,$L26-SUM($M108:DG108),DG108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DH108)+DH108>$L26,$L26-SUM($M108:DH108),DH108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DI108)+DI108>$L26,$L26-SUM($M108:DI108),DI108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DJ108)+DJ108>$L26,$L26-SUM($M108:DJ108),DJ108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DK108)+DK108>$L26,$L26-SUM($M108:DK108),DK108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DL108)+DL108>$L26,$L26-SUM($M108:DL108),DL108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DM108)+DM108>$L26,$L26-SUM($M108:DM108),DM108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DN108)+DN108>$L26,$L26-SUM($M108:DN108),DN108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DO108)+DO108>$L26,$L26-SUM($M108:DO108),DO108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DP108)+DP108>$L26,$L26-SUM($M108:DP108),DP108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DQ108)+DQ108>$L26,$L26-SUM($M108:DQ108),DQ108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DR108)+DR108>$L26,$L26-SUM($M108:DR108),DR108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DS108)+DS108>$L26,$L26-SUM($M108:DS108),DS108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DT108)+DT108>$L26,$L26-SUM($M108:DT108),DT108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DU108)+DU108>$L26,$L26-SUM($M108:DU108),DU108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DV108)+DV108>$L26,$L26-SUM($M108:DV108),DV108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DW108)+DW108>$L26,$L26-SUM($M108:DW108),DW108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DX108)+DX108>$L26,$L26-SUM($M108:DX108),DX108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DY108)+DY108>$L26,$L26-SUM($M108:DY108),DY108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:DZ108)+DZ108>$L26,$L26-SUM($M108:DZ108),DZ108)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($M108:EA108)+EA108>$L26,$L26-SUM($M108:EA108),EA108)","v":-4.3368086899420177E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,0,{"$f":"IF(SUM($M109:M109)+M109>$L27,$L27-SUM($M109:M109),M109)","v":0},{"$f":"IF(SUM($M109:N109)+N109>$L27,$L27-SUM($M109:N109),N109)","v":0},{"$f":"IF(SUM($M109:O109)+O109>$L27,$L27-SUM($M109:O109),O109)","v":0},{"$f":"IF(SUM($M109:P109)+P109>$L27,$L27-SUM($M109:P109),P109)","v":0},{"$f":"IF(SUM($M109:Q109)+Q109>$L27,$L27-SUM($M109:Q109),Q109)","v":0},{"$f":"IF(SUM($M109:R109)+R109>$L27,$L27-SUM($M109:R109),R109)","v":0},{"$f":"IF(SUM($M109:S109)+S109>$L27,$L27-SUM($M109:S109),S109)","v":0},{"$f":"IF(SUM($M109:T109)+T109>$L27,$L27-SUM($M109:T109),T109)","v":0},{"$f":"IF(SUM($M109:U109)+U109>$L27,$L27-SUM($M109:U109),U109)","v":0},{"$f":"IF(SUM($M109:V109)+V109>$L27,$L27-SUM($M109:V109),V109)","v":0},{"$f":"IF(SUM($M109:W109)+W109>$L27,$L27-SUM($M109:W109),W109)","v":0},{"$f":"IF(SUM($M109:X109)+X109>$L27,$L27-SUM($M109:X109),X109)","v":0},{"$f":"IF(SUM($M109:Y109)+Y109>$L27,$L27-SUM($M109:Y109),Y109)","v":0},{"$f":"IF(SUM($M109:Z109)+Z109>$L27,$L27-SUM($M109:Z109),Z109)","v":0},{"$f":"IF(SUM($M109:AA109)+AA109>$L27,$L27-SUM($M109:AA109),AA109)","v":0},{"$f":"IF(SUM($M109:AB109)+AB109>$L27,$L27-SUM($M109:AB109),AB109)","v":0},{"$f":"IF(SUM($M109:AC109)+AC109>$L27,$L27-SUM($M109:AC109),AC109)","v":0},{"$f":"IF(SUM($M109:AD109)+AD109>$L27,$L27-SUM($M109:AD109),AD109)","v":0},{"$f":"IF(SUM($M109:AE109)+AE109>$L27,$L27-SUM($M109:AE109),AE109)","v":0},{"$f":"IF(SUM($M109:AF109)+AF109>$L27,$L27-SUM($M109:AF109),AF109)","v":0},{"$f":"IF(SUM($M109:AG109)+AG109>$L27,$L27-SUM($M109:AG109),AG109)","v":0},{"$f":"IF(SUM($M109:AH109)+AH109>$L27,$L27-SUM($M109:AH109),AH109)","v":0},{"$f":"IF(SUM($M109:AI109)+AI109>$L27,$L27-SUM($M109:AI109),AI109)","v":0},{"$f":"IF(SUM($M109:AJ109)+AJ109>$L27,$L27-SUM($M109:AJ109),AJ109)","v":0},{"$f":"IF(SUM($M109:AK109)+AK109>$L27,$L27-SUM($M109:AK109),AK109)","v":0},{"$f":"IF(SUM($M109:AL109)+AL109>$L27,$L27-SUM($M109:AL109),AL109)","v":0},{"$f":"IF(SUM($M109:AM109)+AM109>$L27,$L27-SUM($M109:AM109),AM109)","v":0},{"$f":"IF(SUM($M109:AN109)+AN109>$L27,$L27-SUM($M109:AN109),AN109)","v":0},{"$f":"IF(SUM($M109:AO109)+AO109>$L27,$L27-SUM($M109:AO109),AO109)","v":0},{"$f":"IF(SUM($M109:AP109)+AP109>$L27,$L27-SUM($M109:AP109),AP109)","v":0},{"$f":"IF(SUM($M109:AQ109)+AQ109>$L27,$L27-SUM($M109:AQ109),AQ109)","v":0},{"$f":"IF(SUM($M109:AR109)+AR109>$L27,$L27-SUM($M109:AR109),AR109)","v":0},{"$f":"IF(SUM($M109:AS109)+AS109>$L27,$L27-SUM($M109:AS109),AS109)","v":0},{"$f":"IF(SUM($M109:AT109)+AT109>$L27,$L27-SUM($M109:AT109),AT109)","v":0},{"$f":"IF(SUM($M109:AU109)+AU109>$L27,$L27-SUM($M109:AU109),AU109)","v":0},{"$f":"IF(SUM($M109:AV109)+AV109>$L27,$L27-SUM($M109:AV109),AV109)","v":0},{"$f":"IF(SUM($M109:AW109)+AW109>$L27,$L27-SUM($M109:AW109),AW109)","v":0},{"$f":"IF(SUM($M109:AX109)+AX109>$L27,$L27-SUM($M109:AX109),AX109)","v":0},{"$f":"IF(SUM($M109:AY109)+AY109>$L27,$L27-SUM($M109:AY109),AY109)","v":0},{"$f":"IF(SUM($M109:AZ109)+AZ109>$L27,$L27-SUM($M109:AZ109),AZ109)","v":0},{"$f":"IF(SUM($M109:BA109)+BA109>$L27,$L27-SUM($M109:BA109),BA109)","v":0},{"$f":"IF(SUM($M109:BB109)+BB109>$L27,$L27-SUM($M109:BB109),BB109)","v":0},{"$f":"IF(SUM($M109:BC109)+BC109>$L27,$L27-SUM($M109:BC109),BC109)","v":0},{"$f":"IF(SUM($M109:BD109)+BD109>$L27,$L27-SUM($M109:BD109),BD109)","v":0},{"$f":"IF(SUM($M109:BE109)+BE109>$L27,$L27-SUM($M109:BE109),BE109)","v":0},{"$f":"IF(SUM($M109:BF109)+BF109>$L27,$L27-SUM($M109:BF109),BF109)","v":0},{"$f":"IF(SUM($M109:BG109)+BG109>$L27,$L27-SUM($M109:BG109),BG109)","v":0},{"$f":"IF(SUM($M109:BH109)+BH109>$L27,$L27-SUM($M109:BH109),BH109)","v":0},{"$f":"IF(SUM($M109:BI109)+BI109>$L27,$L27-SUM($M109:BI109),BI109)","v":0},{"$f":"IF(SUM($M109:BJ109)+BJ109>$L27,$L27-SUM($M109:BJ109),BJ109)","v":0},{"$f":"IF(SUM($M109:BK109)+BK109>$L27,$L27-SUM($M109:BK109),BK109)","v":0},{"$f":"IF(SUM($M109:BL109)+BL109>$L27,$L27-SUM($M109:BL109),BL109)","v":0},{"$f":"IF(SUM($M109:BM109)+BM109>$L27,$L27-SUM($M109:BM109),BM109)","v":0},{"$f":"IF(SUM($M109:BN109)+BN109>$L27,$L27-SUM($M109:BN109),BN109)","v":0},{"$f":"IF(SUM($M109:BO109)+BO109>$L27,$L27-SUM($M109:BO109),BO109)","v":0},{"$f":"IF(SUM($M109:BP109)+BP109>$L27,$L27-SUM($M109:BP109),BP109)","v":0},{"$f":"IF(SUM($M109:BQ109)+BQ109>$L27,$L27-SUM($M109:BQ109),BQ109)","v":0},{"$f":"IF(SUM($M109:BR109)+BR109>$L27,$L27-SUM($M109:BR109),BR109)","v":0},{"$f":"IF(SUM($M109:BS109)+BS109>$L27,$L27-SUM($M109:BS109),BS109)","v":0},{"$f":"IF(SUM($M109:BT109)+BT109>$L27,$L27-SUM($M109:BT109),BT109)","v":0},{"$f":"IF(SUM($M109:BU109)+BU109>$L27,$L27-SUM($M109:BU109),BU109)","v":0},{"$f":"IF(SUM($M109:BV109)+BV109>$L27,$L27-SUM($M109:BV109),BV109)","v":0},{"$f":"IF(SUM($M109:BW109)+BW109>$L27,$L27-SUM($M109:BW109),BW109)","v":0},{"$f":"IF(SUM($M109:BX109)+BX109>$L27,$L27-SUM($M109:BX109),BX109)","v":0},{"$f":"IF(SUM($M109:BY109)+BY109>$L27,$L27-SUM($M109:BY109),BY109)","v":0},{"$f":"IF(SUM($M109:BZ109)+BZ109>$L27,$L27-SUM($M109:BZ109),BZ109)","v":0},{"$f":"IF(SUM($M109:CA109)+CA109>$L27,$L27-SUM($M109:CA109),CA109)","v":0},{"$f":"IF(SUM($M109:CB109)+CB109>$L27,$L27-SUM($M109:CB109),CB109)","v":0},{"$f":"IF(SUM($M109:CC109)+CC109>$L27,$L27-SUM($M109:CC109),CC109)","v":0},{"$f":"IF(SUM($M109:CD109)+CD109>$L27,$L27-SUM($M109:CD109),CD109)","v":0},{"$f":"IF(SUM($M109:CE109)+CE109>$L27,$L27-SUM($M109:CE109),CE109)","v":0},{"$f":"IF(SUM($M109:CF109)+CF109>$L27,$L27-SUM($M109:CF109),CF109)","v":0},{"$f":"IF(SUM($M109:CG109)+CG109>$L27,$L27-SUM($M109:CG109),CG109)","v":0},{"$f":"IF(SUM($M109:CH109)+CH109>$L27,$L27-SUM($M109:CH109),CH109)","v":0},{"$f":"IF(SUM($M109:CI109)+CI109>$L27,$L27-SUM($M109:CI109),CI109)","v":0},{"$f":"IF(SUM($M109:CJ109)+CJ109>$L27,$L27-SUM($M109:CJ109),CJ109)","v":0},{"$f":"IF(SUM($M109:CK109)+CK109>$L27,$L27-SUM($M109:CK109),CK109)","v":0},{"$f":"IF(SUM($M109:CL109)+CL109>$L27,$L27-SUM($M109:CL109),CL109)","v":0},{"$f":"IF(SUM($M109:CM109)+CM109>$L27,$L27-SUM($M109:CM109),CM109)","v":0},{"$f":"IF(SUM($M109:CN109)+CN109>$L27,$L27-SUM($M109:CN109),CN109)","v":0},{"$f":"IF(SUM($M109:CO109)+CO109>$L27,$L27-SUM($M109:CO109),CO109)","v":0},{"$f":"IF(SUM($M109:CP109)+CP109>$L27,$L27-SUM($M109:CP109),CP109)","v":0},{"$f":"IF(SUM($M109:CQ109)+CQ109>$L27,$L27-SUM($M109:CQ109),CQ109)","v":0},{"$f":"IF(SUM($M109:CR109)+CR109>$L27,$L27-SUM($M109:CR109),CR109)","v":0},{"$f":"IF(SUM($M109:CS109)+CS109>$L27,$L27-SUM($M109:CS109),CS109)","v":0},{"$f":"IF(SUM($M109:CT109)+CT109>$L27,$L27-SUM($M109:CT109),CT109)","v":0},{"$f":"IF(SUM($M109:CU109)+CU109>$L27,$L27-SUM($M109:CU109),CU109)","v":0},{"$f":"IF(SUM($M109:CV109)+CV109>$L27,$L27-SUM($M109:CV109),CV109)","v":0},{"$f":"IF(SUM($M109:CW109)+CW109>$L27,$L27-SUM($M109:CW109),CW109)","v":0},{"$f":"IF(SUM($M109:CX109)+CX109>$L27,$L27-SUM($M109:CX109),CX109)","v":0},{"$f":"IF(SUM($M109:CY109)+CY109>$L27,$L27-SUM($M109:CY109),CY109)","v":0},{"$f":"IF(SUM($M109:CZ109)+CZ109>$L27,$L27-SUM($M109:CZ109),CZ109)","v":0},{"$f":"IF(SUM($M109:DA109)+DA109>$L27,$L27-SUM($M109:DA109),DA109)","v":0},{"$f":"IF(SUM($M109:DB109)+DB109>$L27,$L27-SUM($M109:DB109),DB109)","v":0},{"$f":"IF(SUM($M109:DC109)+DC109>$L27,$L27-SUM($M109:DC109),DC109)","v":0},{"$f":"IF(SUM($M109:DD109)+DD109>$L27,$L27-SUM($M109:DD109),DD109)","v":0},{"$f":"IF(SUM($M109:DE109)+DE109>$L27,$L27-SUM($M109:DE109),DE109)","v":0},{"$f":"IF(SUM($M109:DF109)+DF109>$L27,$L27-SUM($M109:DF109),DF109)","v":0},{"$f":"IF(SUM($M109:DG109)+DG109>$L27,$L27-SUM($M109:DG109),DG109)","v":0},{"$f":"IF(SUM($M109:DH109)+DH109>$L27,$L27-SUM($M109:DH109),DH109)","v":0},{"$f":"IF(SUM($M109:DI109)+DI109>$L27,$L27-SUM($M109:DI109),DI109)","v":0},{"$f":"IF(SUM($M109:DJ109)+DJ109>$L27,$L27-SUM($M109:DJ109),DJ109)","v":0},{"$f":"IF(SUM($M109:DK109)+DK109>$L27,$L27-SUM($M109:DK109),DK109)","v":0},{"$f":"IF(SUM($M109:DL109)+DL109>$L27,$L27-SUM($M109:DL109),DL109)","v":0},{"$f":"IF(SUM($M109:DM109)+DM109>$L27,$L27-SUM($M109:DM109),DM109)","v":0},{"$f":"IF(SUM($M109:DN109)+DN109>$L27,$L27-SUM($M109:DN109),DN109)","v":0},{"$f":"IF(SUM($M109:DO109)+DO109>$L27,$L27-SUM($M109:DO109),DO109)","v":0},{"$f":"IF(SUM($M109:DP109)+DP109>$L27,$L27-SUM($M109:DP109),DP109)","v":0},{"$f":"IF(SUM($M109:DQ109)+DQ109>$L27,$L27-SUM($M109:DQ109),DQ109)","v":0},{"$f":"IF(SUM($M109:DR109)+DR109>$L27,$L27-SUM($M109:DR109),DR109)","v":0},{"$f":"IF(SUM($M109:DS109)+DS109>$L27,$L27-SUM($M109:DS109),DS109)","v":0},{"$f":"IF(SUM($M109:DT109)+DT109>$L27,$L27-SUM($M109:DT109),DT109)","v":0},{"$f":"IF(SUM($M109:DU109)+DU109>$L27,$L27-SUM($M109:DU109),DU109)","v":0},{"$f":"IF(SUM($M109:DV109)+DV109>$L27,$L27-SUM($M109:DV109),DV109)","v":0},{"$f":"IF(SUM($M109:DW109)+DW109>$L27,$L27-SUM($M109:DW109),DW109)","v":0},{"$f":"IF(SUM($M109:DX109)+DX109>$L27,$L27-SUM($M109:DX109),DX109)","v":0},{"$f":"IF(SUM($M109:DY109)+DY109>$L27,$L27-SUM($M109:DY109),DY109)","v":0},{"$f":"IF(SUM($M109:DZ109)+DZ109>$L27,$L27-SUM($M109:DZ109),DZ109)","v":0},{"$f":"IF(SUM($M109:EA109)+EA109>$L27,$L27-SUM($M109:EA109),EA109)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,2.2786874999999999E-5,{"$f":"IF(SUM($M110:M110)+M110>$L28,$L28-SUM($M110:M110),M110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:N110)+N110>$L28,$L28-SUM($M110:N110),N110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:O110)+O110>$L28,$L28-SUM($M110:O110),O110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:P110)+P110>$L28,$L28-SUM($M110:P110),P110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:Q110)+Q110>$L28,$L28-SUM($M110:Q110),Q110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:R110)+R110>$L28,$L28-SUM($M110:R110),R110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:S110)+S110>$L28,$L28-SUM($M110:S110),S110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:T110)+T110>$L28,$L28-SUM($M110:T110),T110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:U110)+U110>$L28,$L28-SUM($M110:U110),U110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:V110)+V110>$L28,$L28-SUM($M110:V110),V110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:W110)+W110>$L28,$L28-SUM($M110:W110),W110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:X110)+X110>$L28,$L28-SUM($M110:X110),X110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:Y110)+Y110>$L28,$L28-SUM($M110:Y110),Y110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:Z110)+Z110>$L28,$L28-SUM($M110:Z110),Z110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AA110)+AA110>$L28,$L28-SUM($M110:AA110),AA110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AB110)+AB110>$L28,$L28-SUM($M110:AB110),AB110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AC110)+AC110>$L28,$L28-SUM($M110:AC110),AC110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AD110)+AD110>$L28,$L28-SUM($M110:AD110),AD110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AE110)+AE110>$L28,$L28-SUM($M110:AE110),AE110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AF110)+AF110>$L28,$L28-SUM($M110:AF110),AF110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AG110)+AG110>$L28,$L28-SUM($M110:AG110),AG110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AH110)+AH110>$L28,$L28-SUM($M110:AH110),AH110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AI110)+AI110>$L28,$L28-SUM($M110:AI110),AI110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AJ110)+AJ110>$L28,$L28-SUM($M110:AJ110),AJ110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AK110)+AK110>$L28,$L28-SUM($M110:AK110),AK110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AL110)+AL110>$L28,$L28-SUM($M110:AL110),AL110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AM110)+AM110>$L28,$L28-SUM($M110:AM110),AM110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AN110)+AN110>$L28,$L28-SUM($M110:AN110),AN110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AO110)+AO110>$L28,$L28-SUM($M110:AO110),AO110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AP110)+AP110>$L28,$L28-SUM($M110:AP110),AP110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AQ110)+AQ110>$L28,$L28-SUM($M110:AQ110),AQ110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AR110)+AR110>$L28,$L28-SUM($M110:AR110),AR110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AS110)+AS110>$L28,$L28-SUM($M110:AS110),AS110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AT110)+AT110>$L28,$L28-SUM($M110:AT110),AT110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AU110)+AU110>$L28,$L28-SUM($M110:AU110),AU110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AV110)+AV110>$L28,$L28-SUM($M110:AV110),AV110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AW110)+AW110>$L28,$L28-SUM($M110:AW110),AW110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AX110)+AX110>$L28,$L28-SUM($M110:AX110),AX110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AY110)+AY110>$L28,$L28-SUM($M110:AY110),AY110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:AZ110)+AZ110>$L28,$L28-SUM($M110:AZ110),AZ110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BA110)+BA110>$L28,$L28-SUM($M110:BA110),BA110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BB110)+BB110>$L28,$L28-SUM($M110:BB110),BB110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BC110)+BC110>$L28,$L28-SUM($M110:BC110),BC110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BD110)+BD110>$L28,$L28-SUM($M110:BD110),BD110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BE110)+BE110>$L28,$L28-SUM($M110:BE110),BE110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BF110)+BF110>$L28,$L28-SUM($M110:BF110),BF110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BG110)+BG110>$L28,$L28-SUM($M110:BG110),BG110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BH110)+BH110>$L28,$L28-SUM($M110:BH110),BH110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BI110)+BI110>$L28,$L28-SUM($M110:BI110),BI110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BJ110)+BJ110>$L28,$L28-SUM($M110:BJ110),BJ110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BK110)+BK110>$L28,$L28-SUM($M110:BK110),BK110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BL110)+BL110>$L28,$L28-SUM($M110:BL110),BL110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BM110)+BM110>$L28,$L28-SUM($M110:BM110),BM110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BN110)+BN110>$L28,$L28-SUM($M110:BN110),BN110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BO110)+BO110>$L28,$L28-SUM($M110:BO110),BO110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BP110)+BP110>$L28,$L28-SUM($M110:BP110),BP110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BQ110)+BQ110>$L28,$L28-SUM($M110:BQ110),BQ110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BR110)+BR110>$L28,$L28-SUM($M110:BR110),BR110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BS110)+BS110>$L28,$L28-SUM($M110:BS110),BS110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BT110)+BT110>$L28,$L28-SUM($M110:BT110),BT110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BU110)+BU110>$L28,$L28-SUM($M110:BU110),BU110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BV110)+BV110>$L28,$L28-SUM($M110:BV110),BV110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BW110)+BW110>$L28,$L28-SUM($M110:BW110),BW110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BX110)+BX110>$L28,$L28-SUM($M110:BX110),BX110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BY110)+BY110>$L28,$L28-SUM($M110:BY110),BY110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:BZ110)+BZ110>$L28,$L28-SUM($M110:BZ110),BZ110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CA110)+CA110>$L28,$L28-SUM($M110:CA110),CA110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CB110)+CB110>$L28,$L28-SUM($M110:CB110),CB110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CC110)+CC110>$L28,$L28-SUM($M110:CC110),CC110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CD110)+CD110>$L28,$L28-SUM($M110:CD110),CD110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CE110)+CE110>$L28,$L28-SUM($M110:CE110),CE110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CF110)+CF110>$L28,$L28-SUM($M110:CF110),CF110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CG110)+CG110>$L28,$L28-SUM($M110:CG110),CG110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CH110)+CH110>$L28,$L28-SUM($M110:CH110),CH110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CI110)+CI110>$L28,$L28-SUM($M110:CI110),CI110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CJ110)+CJ110>$L28,$L28-SUM($M110:CJ110),CJ110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CK110)+CK110>$L28,$L28-SUM($M110:CK110),CK110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CL110)+CL110>$L28,$L28-SUM($M110:CL110),CL110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CM110)+CM110>$L28,$L28-SUM($M110:CM110),CM110)","v":2.2786874999999999E-5},{"$f":"IF(SUM($M110:CN110)+CN110>$L28,$L28-SUM($M110:CN110),CN110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CO110)+CO110>$L28,$L28-SUM($M110:CO110),CO110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CP110)+CP110>$L28,$L28-SUM($M110:CP110),CP110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CQ110)+CQ110>$L28,$L28-SUM($M110:CQ110),CQ110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CR110)+CR110>$L28,$L28-SUM($M110:CR110),CR110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CS110)+CS110>$L28,$L28-SUM($M110:CS110),CS110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CT110)+CT110>$L28,$L28-SUM($M110:CT110),CT110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CU110)+CU110>$L28,$L28-SUM($M110:CU110),CU110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CV110)+CV110>$L28,$L28-SUM($M110:CV110),CV110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CW110)+CW110>$L28,$L28-SUM($M110:CW110),CW110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CX110)+CX110>$L28,$L28-SUM($M110:CX110),CX110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CY110)+CY110>$L28,$L28-SUM($M110:CY110),CY110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:CZ110)+CZ110>$L28,$L28-SUM($M110:CZ110),CZ110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DA110)+DA110>$L28,$L28-SUM($M110:DA110),DA110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DB110)+DB110>$L28,$L28-SUM($M110:DB110),DB110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DC110)+DC110>$L28,$L28-SUM($M110:DC110),DC110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DD110)+DD110>$L28,$L28-SUM($M110:DD110),DD110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DE110)+DE110>$L28,$L28-SUM($M110:DE110),DE110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DF110)+DF110>$L28,$L28-SUM($M110:DF110),DF110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DG110)+DG110>$L28,$L28-SUM($M110:DG110),DG110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DH110)+DH110>$L28,$L28-SUM($M110:DH110),DH110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DI110)+DI110>$L28,$L28-SUM($M110:DI110),DI110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DJ110)+DJ110>$L28,$L28-SUM($M110:DJ110),DJ110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DK110)+DK110>$L28,$L28-SUM($M110:DK110),DK110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DL110)+DL110>$L28,$L28-SUM($M110:DL110),DL110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DM110)+DM110>$L28,$L28-SUM($M110:DM110),DM110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DN110)+DN110>$L28,$L28-SUM($M110:DN110),DN110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DO110)+DO110>$L28,$L28-SUM($M110:DO110),DO110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DP110)+DP110>$L28,$L28-SUM($M110:DP110),DP110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DQ110)+DQ110>$L28,$L28-SUM($M110:DQ110),DQ110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DR110)+DR110>$L28,$L28-SUM($M110:DR110),DR110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DS110)+DS110>$L28,$L28-SUM($M110:DS110),DS110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DT110)+DT110>$L28,$L28-SUM($M110:DT110),DT110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DU110)+DU110>$L28,$L28-SUM($M110:DU110),DU110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DV110)+DV110>$L28,$L28-SUM($M110:DV110),DV110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DW110)+DW110>$L28,$L28-SUM($M110:DW110),DW110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DX110)+DX110>$L28,$L28-SUM($M110:DX110),DX110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DY110)+DY110>$L28,$L28-SUM($M110:DY110),DY110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:DZ110)+DZ110>$L28,$L28-SUM($M110:DZ110),DZ110)","v":-3.0357660829594124E-18},{"$f":"IF(SUM($M110:EA110)+EA110>$L28,$L28-SUM($M110:EA110),EA110)","v":-3.0357660829594124E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,3.3889508125000004E-3,{"$f":"IF(SUM($M111:M111)+M111>$L29,$L29-SUM($M111:M111),M111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:N111)+N111>$L29,$L29-SUM($M111:N111),N111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:O111)+O111>$L29,$L29-SUM($M111:O111),O111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:P111)+P111>$L29,$L29-SUM($M111:P111),P111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:Q111)+Q111>$L29,$L29-SUM($M111:Q111),Q111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:R111)+R111>$L29,$L29-SUM($M111:R111),R111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:S111)+S111>$L29,$L29-SUM($M111:S111),S111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:T111)+T111>$L29,$L29-SUM($M111:T111),T111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:U111)+U111>$L29,$L29-SUM($M111:U111),U111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:V111)+V111>$L29,$L29-SUM($M111:V111),V111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:W111)+W111>$L29,$L29-SUM($M111:W111),W111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:X111)+X111>$L29,$L29-SUM($M111:X111),X111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:Y111)+Y111>$L29,$L29-SUM($M111:Y111),Y111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:Z111)+Z111>$L29,$L29-SUM($M111:Z111),Z111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AA111)+AA111>$L29,$L29-SUM($M111:AA111),AA111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AB111)+AB111>$L29,$L29-SUM($M111:AB111),AB111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AC111)+AC111>$L29,$L29-SUM($M111:AC111),AC111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AD111)+AD111>$L29,$L29-SUM($M111:AD111),AD111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AE111)+AE111>$L29,$L29-SUM($M111:AE111),AE111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AF111)+AF111>$L29,$L29-SUM($M111:AF111),AF111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AG111)+AG111>$L29,$L29-SUM($M111:AG111),AG111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AH111)+AH111>$L29,$L29-SUM($M111:AH111),AH111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AI111)+AI111>$L29,$L29-SUM($M111:AI111),AI111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AJ111)+AJ111>$L29,$L29-SUM($M111:AJ111),AJ111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AK111)+AK111>$L29,$L29-SUM($M111:AK111),AK111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AL111)+AL111>$L29,$L29-SUM($M111:AL111),AL111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AM111)+AM111>$L29,$L29-SUM($M111:AM111),AM111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AN111)+AN111>$L29,$L29-SUM($M111:AN111),AN111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AO111)+AO111>$L29,$L29-SUM($M111:AO111),AO111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AP111)+AP111>$L29,$L29-SUM($M111:AP111),AP111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AQ111)+AQ111>$L29,$L29-SUM($M111:AQ111),AQ111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AR111)+AR111>$L29,$L29-SUM($M111:AR111),AR111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AS111)+AS111>$L29,$L29-SUM($M111:AS111),AS111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AT111)+AT111>$L29,$L29-SUM($M111:AT111),AT111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AU111)+AU111>$L29,$L29-SUM($M111:AU111),AU111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AV111)+AV111>$L29,$L29-SUM($M111:AV111),AV111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AW111)+AW111>$L29,$L29-SUM($M111:AW111),AW111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AX111)+AX111>$L29,$L29-SUM($M111:AX111),AX111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AY111)+AY111>$L29,$L29-SUM($M111:AY111),AY111)","v":3.3889508125000004E-3},{"$f":"IF(SUM($M111:AZ111)+AZ111>$L29,$L29-SUM($M111:AZ111),AZ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BA111)+BA111>$L29,$L29-SUM($M111:BA111),BA111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BB111)+BB111>$L29,$L29-SUM($M111:BB111),BB111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BC111)+BC111>$L29,$L29-SUM($M111:BC111),BC111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BD111)+BD111>$L29,$L29-SUM($M111:BD111),BD111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BE111)+BE111>$L29,$L29-SUM($M111:BE111),BE111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BF111)+BF111>$L29,$L29-SUM($M111:BF111),BF111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BG111)+BG111>$L29,$L29-SUM($M111:BG111),BG111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BH111)+BH111>$L29,$L29-SUM($M111:BH111),BH111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BI111)+BI111>$L29,$L29-SUM($M111:BI111),BI111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BJ111)+BJ111>$L29,$L29-SUM($M111:BJ111),BJ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BK111)+BK111>$L29,$L29-SUM($M111:BK111),BK111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BL111)+BL111>$L29,$L29-SUM($M111:BL111),BL111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BM111)+BM111>$L29,$L29-SUM($M111:BM111),BM111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BN111)+BN111>$L29,$L29-SUM($M111:BN111),BN111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BO111)+BO111>$L29,$L29-SUM($M111:BO111),BO111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BP111)+BP111>$L29,$L29-SUM($M111:BP111),BP111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BQ111)+BQ111>$L29,$L29-SUM($M111:BQ111),BQ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BR111)+BR111>$L29,$L29-SUM($M111:BR111),BR111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BS111)+BS111>$L29,$L29-SUM($M111:BS111),BS111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BT111)+BT111>$L29,$L29-SUM($M111:BT111),BT111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BU111)+BU111>$L29,$L29-SUM($M111:BU111),BU111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BV111)+BV111>$L29,$L29-SUM($M111:BV111),BV111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BW111)+BW111>$L29,$L29-SUM($M111:BW111),BW111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BX111)+BX111>$L29,$L29-SUM($M111:BX111),BX111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BY111)+BY111>$L29,$L29-SUM($M111:BY111),BY111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:BZ111)+BZ111>$L29,$L29-SUM($M111:BZ111),BZ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CA111)+CA111>$L29,$L29-SUM($M111:CA111),CA111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CB111)+CB111>$L29,$L29-SUM($M111:CB111),CB111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CC111)+CC111>$L29,$L29-SUM($M111:CC111),CC111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CD111)+CD111>$L29,$L29-SUM($M111:CD111),CD111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CE111)+CE111>$L29,$L29-SUM($M111:CE111),CE111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CF111)+CF111>$L29,$L29-SUM($M111:CF111),CF111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CG111)+CG111>$L29,$L29-SUM($M111:CG111),CG111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CH111)+CH111>$L29,$L29-SUM($M111:CH111),CH111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CI111)+CI111>$L29,$L29-SUM($M111:CI111),CI111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CJ111)+CJ111>$L29,$L29-SUM($M111:CJ111),CJ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CK111)+CK111>$L29,$L29-SUM($M111:CK111),CK111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CL111)+CL111>$L29,$L29-SUM($M111:CL111),CL111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CM111)+CM111>$L29,$L29-SUM($M111:CM111),CM111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CN111)+CN111>$L29,$L29-SUM($M111:CN111),CN111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CO111)+CO111>$L29,$L29-SUM($M111:CO111),CO111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CP111)+CP111>$L29,$L29-SUM($M111:CP111),CP111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CQ111)+CQ111>$L29,$L29-SUM($M111:CQ111),CQ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CR111)+CR111>$L29,$L29-SUM($M111:CR111),CR111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CS111)+CS111>$L29,$L29-SUM($M111:CS111),CS111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CT111)+CT111>$L29,$L29-SUM($M111:CT111),CT111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CU111)+CU111>$L29,$L29-SUM($M111:CU111),CU111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CV111)+CV111>$L29,$L29-SUM($M111:CV111),CV111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CW111)+CW111>$L29,$L29-SUM($M111:CW111),CW111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CX111)+CX111>$L29,$L29-SUM($M111:CX111),CX111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CY111)+CY111>$L29,$L29-SUM($M111:CY111),CY111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:CZ111)+CZ111>$L29,$L29-SUM($M111:CZ111),CZ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DA111)+DA111>$L29,$L29-SUM($M111:DA111),DA111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DB111)+DB111>$L29,$L29-SUM($M111:DB111),DB111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DC111)+DC111>$L29,$L29-SUM($M111:DC111),DC111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DD111)+DD111>$L29,$L29-SUM($M111:DD111),DD111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DE111)+DE111>$L29,$L29-SUM($M111:DE111),DE111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DF111)+DF111>$L29,$L29-SUM($M111:DF111),DF111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DG111)+DG111>$L29,$L29-SUM($M111:DG111),DG111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DH111)+DH111>$L29,$L29-SUM($M111:DH111),DH111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DI111)+DI111>$L29,$L29-SUM($M111:DI111),DI111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DJ111)+DJ111>$L29,$L29-SUM($M111:DJ111),DJ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DK111)+DK111>$L29,$L29-SUM($M111:DK111),DK111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DL111)+DL111>$L29,$L29-SUM($M111:DL111),DL111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DM111)+DM111>$L29,$L29-SUM($M111:DM111),DM111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DN111)+DN111>$L29,$L29-SUM($M111:DN111),DN111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DO111)+DO111>$L29,$L29-SUM($M111:DO111),DO111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DP111)+DP111>$L29,$L29-SUM($M111:DP111),DP111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DQ111)+DQ111>$L29,$L29-SUM($M111:DQ111),DQ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DR111)+DR111>$L29,$L29-SUM($M111:DR111),DR111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DS111)+DS111>$L29,$L29-SUM($M111:DS111),DS111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DT111)+DT111>$L29,$L29-SUM($M111:DT111),DT111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DU111)+DU111>$L29,$L29-SUM($M111:DU111),DU111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DV111)+DV111>$L29,$L29-SUM($M111:DV111),DV111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DW111)+DW111>$L29,$L29-SUM($M111:DW111),DW111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DX111)+DX111>$L29,$L29-SUM($M111:DX111),DX111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DY111)+DY111>$L29,$L29-SUM($M111:DY111),DY111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:DZ111)+DZ111>$L29,$L29-SUM($M111:DZ111),DZ111)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($M111:EA111)+EA111>$L29,$L29-SUM($M111:EA111),EA111)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  2001 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,{"$f":"M22/F115","v":0},{"$f":"IF(SUM($N115:N115)+N115>$M22,$M22-SUM($N115:N115),N115)","v":0},{"$f":"IF(SUM($N115:O115)+O115>$M22,$M22-SUM($N115:O115),O115)","v":0},{"$f":"IF(SUM($N115:P115)+P115>$M22,$M22-SUM($N115:P115),P115)","v":0},{"$f":"IF(SUM($N115:Q115)+Q115>$M22,$M22-SUM($N115:Q115),Q115)","v":0},{"$f":"IF(SUM($N115:R115)+R115>$M22,$M22-SUM($N115:R115),R115)","v":0},{"$f":"IF(SUM($N115:S115)+S115>$M22,$M22-SUM($N115:S115),S115)","v":0},{"$f":"IF(SUM($N115:T115)+T115>$M22,$M22-SUM($N115:T115),T115)","v":0},{"$f":"IF(SUM($N115:U115)+U115>$M22,$M22-SUM($N115:U115),U115)","v":0},{"$f":"IF(SUM($N115:V115)+V115>$M22,$M22-SUM($N115:V115),V115)","v":0},{"$f":"IF(SUM($N115:W115)+W115>$M22,$M22-SUM($N115:W115),W115)","v":0},{"$f":"IF(SUM($N115:X115)+X115>$M22,$M22-SUM($N115:X115),X115)","v":0},{"$f":"IF(SUM($N115:Y115)+Y115>$M22,$M22-SUM($N115:Y115),Y115)","v":0},{"$f":"IF(SUM($N115:Z115)+Z115>$M22,$M22-SUM($N115:Z115),Z115)","v":0},{"$f":"IF(SUM($N115:AA115)+AA115>$M22,$M22-SUM($N115:AA115),AA115)","v":0},{"$f":"IF(SUM($N115:AB115)+AB115>$M22,$M22-SUM($N115:AB115),AB115)","v":0},{"$f":"IF(SUM($N115:AC115)+AC115>$M22,$M22-SUM($N115:AC115),AC115)","v":0},{"$f":"IF(SUM($N115:AD115)+AD115>$M22,$M22-SUM($N115:AD115),AD115)","v":0},{"$f":"IF(SUM($N115:AE115)+AE115>$M22,$M22-SUM($N115:AE115),AE115)","v":0},{"$f":"IF(SUM($N115:AF115)+AF115>$M22,$M22-SUM($N115:AF115),AF115)","v":0},{"$f":"IF(SUM($N115:AG115)+AG115>$M22,$M22-SUM($N115:AG115),AG115)","v":0},{"$f":"IF(SUM($N115:AH115)+AH115>$M22,$M22-SUM($N115:AH115),AH115)","v":0},{"$f":"IF(SUM($N115:AI115)+AI115>$M22,$M22-SUM($N115:AI115),AI115)","v":0},{"$f":"IF(SUM($N115:AJ115)+AJ115>$M22,$M22-SUM($N115:AJ115),AJ115)","v":0},{"$f":"IF(SUM($N115:AK115)+AK115>$M22,$M22-SUM($N115:AK115),AK115)","v":0},{"$f":"IF(SUM($N115:AL115)+AL115>$M22,$M22-SUM($N115:AL115),AL115)","v":0},{"$f":"IF(SUM($N115:AM115)+AM115>$M22,$M22-SUM($N115:AM115),AM115)","v":0},{"$f":"IF(SUM($N115:AN115)+AN115>$M22,$M22-SUM($N115:AN115),AN115)","v":0},{"$f":"IF(SUM($N115:AO115)+AO115>$M22,$M22-SUM($N115:AO115),AO115)","v":0},{"$f":"IF(SUM($N115:AP115)+AP115>$M22,$M22-SUM($N115:AP115),AP115)","v":0},{"$f":"IF(SUM($N115:AQ115)+AQ115>$M22,$M22-SUM($N115:AQ115),AQ115)","v":0},{"$f":"IF(SUM($N115:AR115)+AR115>$M22,$M22-SUM($N115:AR115),AR115)","v":0},{"$f":"IF(SUM($N115:AS115)+AS115>$M22,$M22-SUM($N115:AS115),AS115)","v":0},{"$f":"IF(SUM($N115:AT115)+AT115>$M22,$M22-SUM($N115:AT115),AT115)","v":0},{"$f":"IF(SUM($N115:AU115)+AU115>$M22,$M22-SUM($N115:AU115),AU115)","v":0},{"$f":"IF(SUM($N115:AV115)+AV115>$M22,$M22-SUM($N115:AV115),AV115)","v":0},{"$f":"IF(SUM($N115:AW115)+AW115>$M22,$M22-SUM($N115:AW115),AW115)","v":0},{"$f":"IF(SUM($N115:AX115)+AX115>$M22,$M22-SUM($N115:AX115),AX115)","v":0},{"$f":"IF(SUM($N115:AY115)+AY115>$M22,$M22-SUM($N115:AY115),AY115)","v":0},{"$f":"IF(SUM($N115:AZ115)+AZ115>$M22,$M22-SUM($N115:AZ115),AZ115)","v":0},{"$f":"IF(SUM($N115:BA115)+BA115>$M22,$M22-SUM($N115:BA115),BA115)","v":0},{"$f":"IF(SUM($N115:BB115)+BB115>$M22,$M22-SUM($N115:BB115),BB115)","v":0},{"$f":"IF(SUM($N115:BC115)+BC115>$M22,$M22-SUM($N115:BC115),BC115)","v":0},{"$f":"IF(SUM($N115:BD115)+BD115>$M22,$M22-SUM($N115:BD115),BD115)","v":0},{"$f":"IF(SUM($N115:BE115)+BE115>$M22,$M22-SUM($N115:BE115),BE115)","v":0},{"$f":"IF(SUM($N115:BF115)+BF115>$M22,$M22-SUM($N115:BF115),BF115)","v":0},{"$f":"IF(SUM($N115:BG115)+BG115>$M22,$M22-SUM($N115:BG115),BG115)","v":0},{"$f":"IF(SUM($N115:BH115)+BH115>$M22,$M22-SUM($N115:BH115),BH115)","v":0},{"$f":"IF(SUM($N115:BI115)+BI115>$M22,$M22-SUM($N115:BI115),BI115)","v":0},{"$f":"IF(SUM($N115:BJ115)+BJ115>$M22,$M22-SUM($N115:BJ115),BJ115)","v":0},{"$f":"IF(SUM($N115:BK115)+BK115>$M22,$M22-SUM($N115:BK115),BK115)","v":0},{"$f":"IF(SUM($N115:BL115)+BL115>$M22,$M22-SUM($N115:BL115),BL115)","v":0},{"$f":"IF(SUM($N115:BM115)+BM115>$M22,$M22-SUM($N115:BM115),BM115)","v":0},{"$f":"IF(SUM($N115:BN115)+BN115>$M22,$M22-SUM($N115:BN115),BN115)","v":0},{"$f":"IF(SUM($N115:BO115)+BO115>$M22,$M22-SUM($N115:BO115),BO115)","v":0},{"$f":"IF(SUM($N115:BP115)+BP115>$M22,$M22-SUM($N115:BP115),BP115)","v":0},{"$f":"IF(SUM($N115:BQ115)+BQ115>$M22,$M22-SUM($N115:BQ115),BQ115)","v":0},{"$f":"IF(SUM($N115:BR115)+BR115>$M22,$M22-SUM($N115:BR115),BR115)","v":0},{"$f":"IF(SUM($N115:BS115)+BS115>$M22,$M22-SUM($N115:BS115),BS115)","v":0},{"$f":"IF(SUM($N115:BT115)+BT115>$M22,$M22-SUM($N115:BT115),BT115)","v":0},{"$f":"IF(SUM($N115:BU115)+BU115>$M22,$M22-SUM($N115:BU115),BU115)","v":0},{"$f":"IF(SUM($N115:BV115)+BV115>$M22,$M22-SUM($N115:BV115),BV115)","v":0},{"$f":"IF(SUM($N115:BW115)+BW115>$M22,$M22-SUM($N115:BW115),BW115)","v":0},{"$f":"IF(SUM($N115:BX115)+BX115>$M22,$M22-SUM($N115:BX115),BX115)","v":0},{"$f":"IF(SUM($N115:BY115)+BY115>$M22,$M22-SUM($N115:BY115),BY115)","v":0},{"$f":"IF(SUM($N115:BZ115)+BZ115>$M22,$M22-SUM($N115:BZ115),BZ115)","v":0},{"$f":"IF(SUM($N115:CA115)+CA115>$M22,$M22-SUM($N115:CA115),CA115)","v":0},{"$f":"IF(SUM($N115:CB115)+CB115>$M22,$M22-SUM($N115:CB115),CB115)","v":0},{"$f":"IF(SUM($N115:CC115)+CC115>$M22,$M22-SUM($N115:CC115),CC115)","v":0},{"$f":"IF(SUM($N115:CD115)+CD115>$M22,$M22-SUM($N115:CD115),CD115)","v":0},{"$f":"IF(SUM($N115:CE115)+CE115>$M22,$M22-SUM($N115:CE115),CE115)","v":0},{"$f":"IF(SUM($N115:CF115)+CF115>$M22,$M22-SUM($N115:CF115),CF115)","v":0},{"$f":"IF(SUM($N115:CG115)+CG115>$M22,$M22-SUM($N115:CG115),CG115)","v":0},{"$f":"IF(SUM($N115:CH115)+CH115>$M22,$M22-SUM($N115:CH115),CH115)","v":0},{"$f":"IF(SUM($N115:CI115)+CI115>$M22,$M22-SUM($N115:CI115),CI115)","v":0},{"$f":"IF(SUM($N115:CJ115)+CJ115>$M22,$M22-SUM($N115:CJ115),CJ115)","v":0},{"$f":"IF(SUM($N115:CK115)+CK115>$M22,$M22-SUM($N115:CK115),CK115)","v":0},{"$f":"IF(SUM($N115:CL115)+CL115>$M22,$M22-SUM($N115:CL115),CL115)","v":0},{"$f":"IF(SUM($N115:CM115)+CM115>$M22,$M22-SUM($N115:CM115),CM115)","v":0},{"$f":"IF(SUM($N115:CN115)+CN115>$M22,$M22-SUM($N115:CN115),CN115)","v":0},{"$f":"IF(SUM($N115:CO115)+CO115>$M22,$M22-SUM($N115:CO115),CO115)","v":0},{"$f":"IF(SUM($N115:CP115)+CP115>$M22,$M22-SUM($N115:CP115),CP115)","v":0},{"$f":"IF(SUM($N115:CQ115)+CQ115>$M22,$M22-SUM($N115:CQ115),CQ115)","v":0},{"$f":"IF(SUM($N115:CR115)+CR115>$M22,$M22-SUM($N115:CR115),CR115)","v":0},{"$f":"IF(SUM($N115:CS115)+CS115>$M22,$M22-SUM($N115:CS115),CS115)","v":0},{"$f":"IF(SUM($N115:CT115)+CT115>$M22,$M22-SUM($N115:CT115),CT115)","v":0},{"$f":"IF(SUM($N115:CU115)+CU115>$M22,$M22-SUM($N115:CU115),CU115)","v":0},{"$f":"IF(SUM($N115:CV115)+CV115>$M22,$M22-SUM($N115:CV115),CV115)","v":0},{"$f":"IF(SUM($N115:CW115)+CW115>$M22,$M22-SUM($N115:CW115),CW115)","v":0},{"$f":"IF(SUM($N115:CX115)+CX115>$M22,$M22-SUM($N115:CX115),CX115)","v":0},{"$f":"IF(SUM($N115:CY115)+CY115>$M22,$M22-SUM($N115:CY115),CY115)","v":0},{"$f":"IF(SUM($N115:CZ115)+CZ115>$M22,$M22-SUM($N115:CZ115),CZ115)","v":0},{"$f":"IF(SUM($N115:DA115)+DA115>$M22,$M22-SUM($N115:DA115),DA115)","v":0},{"$f":"IF(SUM($N115:DB115)+DB115>$M22,$M22-SUM($N115:DB115),DB115)","v":0},{"$f":"IF(SUM($N115:DC115)+DC115>$M22,$M22-SUM($N115:DC115),DC115)","v":0},{"$f":"IF(SUM($N115:DD115)+DD115>$M22,$M22-SUM($N115:DD115),DD115)","v":0},{"$f":"IF(SUM($N115:DE115)+DE115>$M22,$M22-SUM($N115:DE115),DE115)","v":0},{"$f":"IF(SUM($N115:DF115)+DF115>$M22,$M22-SUM($N115:DF115),DF115)","v":0},{"$f":"IF(SUM($N115:DG115)+DG115>$M22,$M22-SUM($N115:DG115),DG115)","v":0},{"$f":"IF(SUM($N115:DH115)+DH115>$M22,$M22-SUM($N115:DH115),DH115)","v":0},{"$f":"IF(SUM($N115:DI115)+DI115>$M22,$M22-SUM($N115:DI115),DI115)","v":0},{"$f":"IF(SUM($N115:DJ115)+DJ115>$M22,$M22-SUM($N115:DJ115),DJ115)","v":0},{"$f":"IF(SUM($N115:DK115)+DK115>$M22,$M22-SUM($N115:DK115),DK115)","v":0},{"$f":"IF(SUM($N115:DL115)+DL115>$M22,$M22-SUM($N115:DL115),DL115)","v":0},{"$f":"IF(SUM($N115:DM115)+DM115>$M22,$M22-SUM($N115:DM115),DM115)","v":0},{"$f":"IF(SUM($N115:DN115)+DN115>$M22,$M22-SUM($N115:DN115),DN115)","v":0},{"$f":"IF(SUM($N115:DO115)+DO115>$M22,$M22-SUM($N115:DO115),DO115)","v":0},{"$f":"IF(SUM($N115:DP115)+DP115>$M22,$M22-SUM($N115:DP115),DP115)","v":0},{"$f":"IF(SUM($N115:DQ115)+DQ115>$M22,$M22-SUM($N115:DQ115),DQ115)","v":0},{"$f":"IF(SUM($N115:DR115)+DR115>$M22,$M22-SUM($N115:DR115),DR115)","v":0},{"$f":"IF(SUM($N115:DS115)+DS115>$M22,$M22-SUM($N115:DS115),DS115)","v":0},{"$f":"IF(SUM($N115:DT115)+DT115>$M22,$M22-SUM($N115:DT115),DT115)","v":0},{"$f":"IF(SUM($N115:DU115)+DU115>$M22,$M22-SUM($N115:DU115),DU115)","v":0},{"$f":"IF(SUM($N115:DV115)+DV115>$M22,$M22-SUM($N115:DV115),DV115)","v":0},{"$f":"IF(SUM($N115:DW115)+DW115>$M22,$M22-SUM($N115:DW115),DW115)","v":0},{"$f":"IF(SUM($N115:DX115)+DX115>$M22,$M22-SUM($N115:DX115),DX115)","v":0},{"$f":"IF(SUM($N115:DY115)+DY115>$M22,$M22-SUM($N115:DY115),DY115)","v":0},{"$f":"IF(SUM($N115:DZ115)+DZ115>$M22,$M22-SUM($N115:DZ115),DZ115)","v":0},{"$f":"IF(SUM($N115:EA115)+EA115>$M22,$M22-SUM($N115:EA115),EA115)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,0,{"$f":"IF(SUM($N116:N116)+N116>$M23,$M23-SUM($N116:N116),N116)","v":0},{"$f":"IF(SUM($N116:O116)+O116>$M23,$M23-SUM($N116:O116),O116)","v":0},{"$f":"IF(SUM($N116:P116)+P116>$M23,$M23-SUM($N116:P116),P116)","v":0},{"$f":"IF(SUM($N116:Q116)+Q116>$M23,$M23-SUM($N116:Q116),Q116)","v":0},{"$f":"IF(SUM($N116:R116)+R116>$M23,$M23-SUM($N116:R116),R116)","v":0},{"$f":"IF(SUM($N116:S116)+S116>$M23,$M23-SUM($N116:S116),S116)","v":0},{"$f":"IF(SUM($N116:T116)+T116>$M23,$M23-SUM($N116:T116),T116)","v":0},{"$f":"IF(SUM($N116:U116)+U116>$M23,$M23-SUM($N116:U116),U116)","v":0},{"$f":"IF(SUM($N116:V116)+V116>$M23,$M23-SUM($N116:V116),V116)","v":0},{"$f":"IF(SUM($N116:W116)+W116>$M23,$M23-SUM($N116:W116),W116)","v":0},{"$f":"IF(SUM($N116:X116)+X116>$M23,$M23-SUM($N116:X116),X116)","v":0},{"$f":"IF(SUM($N116:Y116)+Y116>$M23,$M23-SUM($N116:Y116),Y116)","v":0},{"$f":"IF(SUM($N116:Z116)+Z116>$M23,$M23-SUM($N116:Z116),Z116)","v":0},{"$f":"IF(SUM($N116:AA116)+AA116>$M23,$M23-SUM($N116:AA116),AA116)","v":0},{"$f":"IF(SUM($N116:AB116)+AB116>$M23,$M23-SUM($N116:AB116),AB116)","v":0},{"$f":"IF(SUM($N116:AC116)+AC116>$M23,$M23-SUM($N116:AC116),AC116)","v":0},{"$f":"IF(SUM($N116:AD116)+AD116>$M23,$M23-SUM($N116:AD116),AD116)","v":0},{"$f":"IF(SUM($N116:AE116)+AE116>$M23,$M23-SUM($N116:AE116),AE116)","v":0},{"$f":"IF(SUM($N116:AF116)+AF116>$M23,$M23-SUM($N116:AF116),AF116)","v":0},{"$f":"IF(SUM($N116:AG116)+AG116>$M23,$M23-SUM($N116:AG116),AG116)","v":0},{"$f":"IF(SUM($N116:AH116)+AH116>$M23,$M23-SUM($N116:AH116),AH116)","v":0},{"$f":"IF(SUM($N116:AI116)+AI116>$M23,$M23-SUM($N116:AI116),AI116)","v":0},{"$f":"IF(SUM($N116:AJ116)+AJ116>$M23,$M23-SUM($N116:AJ116),AJ116)","v":0},{"$f":"IF(SUM($N116:AK116)+AK116>$M23,$M23-SUM($N116:AK116),AK116)","v":0},{"$f":"IF(SUM($N116:AL116)+AL116>$M23,$M23-SUM($N116:AL116),AL116)","v":0},{"$f":"IF(SUM($N116:AM116)+AM116>$M23,$M23-SUM($N116:AM116),AM116)","v":0},{"$f":"IF(SUM($N116:AN116)+AN116>$M23,$M23-SUM($N116:AN116),AN116)","v":0},{"$f":"IF(SUM($N116:AO116)+AO116>$M23,$M23-SUM($N116:AO116),AO116)","v":0},{"$f":"IF(SUM($N116:AP116)+AP116>$M23,$M23-SUM($N116:AP116),AP116)","v":0},{"$f":"IF(SUM($N116:AQ116)+AQ116>$M23,$M23-SUM($N116:AQ116),AQ116)","v":0},{"$f":"IF(SUM($N116:AR116)+AR116>$M23,$M23-SUM($N116:AR116),AR116)","v":0},{"$f":"IF(SUM($N116:AS116)+AS116>$M23,$M23-SUM($N116:AS116),AS116)","v":0},{"$f":"IF(SUM($N116:AT116)+AT116>$M23,$M23-SUM($N116:AT116),AT116)","v":0},{"$f":"IF(SUM($N116:AU116)+AU116>$M23,$M23-SUM($N116:AU116),AU116)","v":0},{"$f":"IF(SUM($N116:AV116)+AV116>$M23,$M23-SUM($N116:AV116),AV116)","v":0},{"$f":"IF(SUM($N116:AW116)+AW116>$M23,$M23-SUM($N116:AW116),AW116)","v":0},{"$f":"IF(SUM($N116:AX116)+AX116>$M23,$M23-SUM($N116:AX116),AX116)","v":0},{"$f":"IF(SUM($N116:AY116)+AY116>$M23,$M23-SUM($N116:AY116),AY116)","v":0},{"$f":"IF(SUM($N116:AZ116)+AZ116>$M23,$M23-SUM($N116:AZ116),AZ116)","v":0},{"$f":"IF(SUM($N116:BA116)+BA116>$M23,$M23-SUM($N116:BA116),BA116)","v":0},{"$f":"IF(SUM($N116:BB116)+BB116>$M23,$M23-SUM($N116:BB116),BB116)","v":0},{"$f":"IF(SUM($N116:BC116)+BC116>$M23,$M23-SUM($N116:BC116),BC116)","v":0},{"$f":"IF(SUM($N116:BD116)+BD116>$M23,$M23-SUM($N116:BD116),BD116)","v":0},{"$f":"IF(SUM($N116:BE116)+BE116>$M23,$M23-SUM($N116:BE116),BE116)","v":0},{"$f":"IF(SUM($N116:BF116)+BF116>$M23,$M23-SUM($N116:BF116),BF116)","v":0},{"$f":"IF(SUM($N116:BG116)+BG116>$M23,$M23-SUM($N116:BG116),BG116)","v":0},{"$f":"IF(SUM($N116:BH116)+BH116>$M23,$M23-SUM($N116:BH116),BH116)","v":0},{"$f":"IF(SUM($N116:BI116)+BI116>$M23,$M23-SUM($N116:BI116),BI116)","v":0},{"$f":"IF(SUM($N116:BJ116)+BJ116>$M23,$M23-SUM($N116:BJ116),BJ116)","v":0},{"$f":"IF(SUM($N116:BK116)+BK116>$M23,$M23-SUM($N116:BK116),BK116)","v":0},{"$f":"IF(SUM($N116:BL116)+BL116>$M23,$M23-SUM($N116:BL116),BL116)","v":0},{"$f":"IF(SUM($N116:BM116)+BM116>$M23,$M23-SUM($N116:BM116),BM116)","v":0},{"$f":"IF(SUM($N116:BN116)+BN116>$M23,$M23-SUM($N116:BN116),BN116)","v":0},{"$f":"IF(SUM($N116:BO116)+BO116>$M23,$M23-SUM($N116:BO116),BO116)","v":0},{"$f":"IF(SUM($N116:BP116)+BP116>$M23,$M23-SUM($N116:BP116),BP116)","v":0},{"$f":"IF(SUM($N116:BQ116)+BQ116>$M23,$M23-SUM($N116:BQ116),BQ116)","v":0},{"$f":"IF(SUM($N116:BR116)+BR116>$M23,$M23-SUM($N116:BR116),BR116)","v":0},{"$f":"IF(SUM($N116:BS116)+BS116>$M23,$M23-SUM($N116:BS116),BS116)","v":0},{"$f":"IF(SUM($N116:BT116)+BT116>$M23,$M23-SUM($N116:BT116),BT116)","v":0},{"$f":"IF(SUM($N116:BU116)+BU116>$M23,$M23-SUM($N116:BU116),BU116)","v":0},{"$f":"IF(SUM($N116:BV116)+BV116>$M23,$M23-SUM($N116:BV116),BV116)","v":0},{"$f":"IF(SUM($N116:BW116)+BW116>$M23,$M23-SUM($N116:BW116),BW116)","v":0},{"$f":"IF(SUM($N116:BX116)+BX116>$M23,$M23-SUM($N116:BX116),BX116)","v":0},{"$f":"IF(SUM($N116:BY116)+BY116>$M23,$M23-SUM($N116:BY116),BY116)","v":0},{"$f":"IF(SUM($N116:BZ116)+BZ116>$M23,$M23-SUM($N116:BZ116),BZ116)","v":0},{"$f":"IF(SUM($N116:CA116)+CA116>$M23,$M23-SUM($N116:CA116),CA116)","v":0},{"$f":"IF(SUM($N116:CB116)+CB116>$M23,$M23-SUM($N116:CB116),CB116)","v":0},{"$f":"IF(SUM($N116:CC116)+CC116>$M23,$M23-SUM($N116:CC116),CC116)","v":0},{"$f":"IF(SUM($N116:CD116)+CD116>$M23,$M23-SUM($N116:CD116),CD116)","v":0},{"$f":"IF(SUM($N116:CE116)+CE116>$M23,$M23-SUM($N116:CE116),CE116)","v":0},{"$f":"IF(SUM($N116:CF116)+CF116>$M23,$M23-SUM($N116:CF116),CF116)","v":0},{"$f":"IF(SUM($N116:CG116)+CG116>$M23,$M23-SUM($N116:CG116),CG116)","v":0},{"$f":"IF(SUM($N116:CH116)+CH116>$M23,$M23-SUM($N116:CH116),CH116)","v":0},{"$f":"IF(SUM($N116:CI116)+CI116>$M23,$M23-SUM($N116:CI116),CI116)","v":0},{"$f":"IF(SUM($N116:CJ116)+CJ116>$M23,$M23-SUM($N116:CJ116),CJ116)","v":0},{"$f":"IF(SUM($N116:CK116)+CK116>$M23,$M23-SUM($N116:CK116),CK116)","v":0},{"$f":"IF(SUM($N116:CL116)+CL116>$M23,$M23-SUM($N116:CL116),CL116)","v":0},{"$f":"IF(SUM($N116:CM116)+CM116>$M23,$M23-SUM($N116:CM116),CM116)","v":0},{"$f":"IF(SUM($N116:CN116)+CN116>$M23,$M23-SUM($N116:CN116),CN116)","v":0},{"$f":"IF(SUM($N116:CO116)+CO116>$M23,$M23-SUM($N116:CO116),CO116)","v":0},{"$f":"IF(SUM($N116:CP116)+CP116>$M23,$M23-SUM($N116:CP116),CP116)","v":0},{"$f":"IF(SUM($N116:CQ116)+CQ116>$M23,$M23-SUM($N116:CQ116),CQ116)","v":0},{"$f":"IF(SUM($N116:CR116)+CR116>$M23,$M23-SUM($N116:CR116),CR116)","v":0},{"$f":"IF(SUM($N116:CS116)+CS116>$M23,$M23-SUM($N116:CS116),CS116)","v":0},{"$f":"IF(SUM($N116:CT116)+CT116>$M23,$M23-SUM($N116:CT116),CT116)","v":0},{"$f":"IF(SUM($N116:CU116)+CU116>$M23,$M23-SUM($N116:CU116),CU116)","v":0},{"$f":"IF(SUM($N116:CV116)+CV116>$M23,$M23-SUM($N116:CV116),CV116)","v":0},{"$f":"IF(SUM($N116:CW116)+CW116>$M23,$M23-SUM($N116:CW116),CW116)","v":0},{"$f":"IF(SUM($N116:CX116)+CX116>$M23,$M23-SUM($N116:CX116),CX116)","v":0},{"$f":"IF(SUM($N116:CY116)+CY116>$M23,$M23-SUM($N116:CY116),CY116)","v":0},{"$f":"IF(SUM($N116:CZ116)+CZ116>$M23,$M23-SUM($N116:CZ116),CZ116)","v":0},{"$f":"IF(SUM($N116:DA116)+DA116>$M23,$M23-SUM($N116:DA116),DA116)","v":0},{"$f":"IF(SUM($N116:DB116)+DB116>$M23,$M23-SUM($N116:DB116),DB116)","v":0},{"$f":"IF(SUM($N116:DC116)+DC116>$M23,$M23-SUM($N116:DC116),DC116)","v":0},{"$f":"IF(SUM($N116:DD116)+DD116>$M23,$M23-SUM($N116:DD116),DD116)","v":0},{"$f":"IF(SUM($N116:DE116)+DE116>$M23,$M23-SUM($N116:DE116),DE116)","v":0},{"$f":"IF(SUM($N116:DF116)+DF116>$M23,$M23-SUM($N116:DF116),DF116)","v":0},{"$f":"IF(SUM($N116:DG116)+DG116>$M23,$M23-SUM($N116:DG116),DG116)","v":0},{"$f":"IF(SUM($N116:DH116)+DH116>$M23,$M23-SUM($N116:DH116),DH116)","v":0},{"$f":"IF(SUM($N116:DI116)+DI116>$M23,$M23-SUM($N116:DI116),DI116)","v":0},{"$f":"IF(SUM($N116:DJ116)+DJ116>$M23,$M23-SUM($N116:DJ116),DJ116)","v":0},{"$f":"IF(SUM($N116:DK116)+DK116>$M23,$M23-SUM($N116:DK116),DK116)","v":0},{"$f":"IF(SUM($N116:DL116)+DL116>$M23,$M23-SUM($N116:DL116),DL116)","v":0},{"$f":"IF(SUM($N116:DM116)+DM116>$M23,$M23-SUM($N116:DM116),DM116)","v":0},{"$f":"IF(SUM($N116:DN116)+DN116>$M23,$M23-SUM($N116:DN116),DN116)","v":0},{"$f":"IF(SUM($N116:DO116)+DO116>$M23,$M23-SUM($N116:DO116),DO116)","v":0},{"$f":"IF(SUM($N116:DP116)+DP116>$M23,$M23-SUM($N116:DP116),DP116)","v":0},{"$f":"IF(SUM($N116:DQ116)+DQ116>$M23,$M23-SUM($N116:DQ116),DQ116)","v":0},{"$f":"IF(SUM($N116:DR116)+DR116>$M23,$M23-SUM($N116:DR116),DR116)","v":0},{"$f":"IF(SUM($N116:DS116)+DS116>$M23,$M23-SUM($N116:DS116),DS116)","v":0},{"$f":"IF(SUM($N116:DT116)+DT116>$M23,$M23-SUM($N116:DT116),DT116)","v":0},{"$f":"IF(SUM($N116:DU116)+DU116>$M23,$M23-SUM($N116:DU116),DU116)","v":0},{"$f":"IF(SUM($N116:DV116)+DV116>$M23,$M23-SUM($N116:DV116),DV116)","v":0},{"$f":"IF(SUM($N116:DW116)+DW116>$M23,$M23-SUM($N116:DW116),DW116)","v":0},{"$f":"IF(SUM($N116:DX116)+DX116>$M23,$M23-SUM($N116:DX116),DX116)","v":0},{"$f":"IF(SUM($N116:DY116)+DY116>$M23,$M23-SUM($N116:DY116),DY116)","v":0},{"$f":"IF(SUM($N116:DZ116)+DZ116>$M23,$M23-SUM($N116:DZ116),DZ116)","v":0},{"$f":"IF(SUM($N116:EA116)+EA116>$M23,$M23-SUM($N116:EA116),EA116)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,2.5208476781249999E-2,{"$f":"IF(SUM($N117:N117)+N117>$M24,$M24-SUM($N117:N117),N117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:O117)+O117>$M24,$M24-SUM($N117:O117),O117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:P117)+P117>$M24,$M24-SUM($N117:P117),P117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:Q117)+Q117>$M24,$M24-SUM($N117:Q117),Q117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:R117)+R117>$M24,$M24-SUM($N117:R117),R117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:S117)+S117>$M24,$M24-SUM($N117:S117),S117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:T117)+T117>$M24,$M24-SUM($N117:T117),T117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:U117)+U117>$M24,$M24-SUM($N117:U117),U117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:V117)+V117>$M24,$M24-SUM($N117:V117),V117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:W117)+W117>$M24,$M24-SUM($N117:W117),W117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:X117)+X117>$M24,$M24-SUM($N117:X117),X117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:Y117)+Y117>$M24,$M24-SUM($N117:Y117),Y117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:Z117)+Z117>$M24,$M24-SUM($N117:Z117),Z117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AA117)+AA117>$M24,$M24-SUM($N117:AA117),AA117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AB117)+AB117>$M24,$M24-SUM($N117:AB117),AB117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AC117)+AC117>$M24,$M24-SUM($N117:AC117),AC117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AD117)+AD117>$M24,$M24-SUM($N117:AD117),AD117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AE117)+AE117>$M24,$M24-SUM($N117:AE117),AE117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AF117)+AF117>$M24,$M24-SUM($N117:AF117),AF117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AG117)+AG117>$M24,$M24-SUM($N117:AG117),AG117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AH117)+AH117>$M24,$M24-SUM($N117:AH117),AH117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AI117)+AI117>$M24,$M24-SUM($N117:AI117),AI117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AJ117)+AJ117>$M24,$M24-SUM($N117:AJ117),AJ117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AK117)+AK117>$M24,$M24-SUM($N117:AK117),AK117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AL117)+AL117>$M24,$M24-SUM($N117:AL117),AL117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AM117)+AM117>$M24,$M24-SUM($N117:AM117),AM117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AN117)+AN117>$M24,$M24-SUM($N117:AN117),AN117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AO117)+AO117>$M24,$M24-SUM($N117:AO117),AO117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AP117)+AP117>$M24,$M24-SUM($N117:AP117),AP117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AQ117)+AQ117>$M24,$M24-SUM($N117:AQ117),AQ117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AR117)+AR117>$M24,$M24-SUM($N117:AR117),AR117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AS117)+AS117>$M24,$M24-SUM($N117:AS117),AS117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AT117)+AT117>$M24,$M24-SUM($N117:AT117),AT117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AU117)+AU117>$M24,$M24-SUM($N117:AU117),AU117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AV117)+AV117>$M24,$M24-SUM($N117:AV117),AV117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AW117)+AW117>$M24,$M24-SUM($N117:AW117),AW117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AX117)+AX117>$M24,$M24-SUM($N117:AX117),AX117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AY117)+AY117>$M24,$M24-SUM($N117:AY117),AY117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:AZ117)+AZ117>$M24,$M24-SUM($N117:AZ117),AZ117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BA117)+BA117>$M24,$M24-SUM($N117:BA117),BA117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BB117)+BB117>$M24,$M24-SUM($N117:BB117),BB117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BC117)+BC117>$M24,$M24-SUM($N117:BC117),BC117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BD117)+BD117>$M24,$M24-SUM($N117:BD117),BD117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BE117)+BE117>$M24,$M24-SUM($N117:BE117),BE117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BF117)+BF117>$M24,$M24-SUM($N117:BF117),BF117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BG117)+BG117>$M24,$M24-SUM($N117:BG117),BG117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BH117)+BH117>$M24,$M24-SUM($N117:BH117),BH117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BI117)+BI117>$M24,$M24-SUM($N117:BI117),BI117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BJ117)+BJ117>$M24,$M24-SUM($N117:BJ117),BJ117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BK117)+BK117>$M24,$M24-SUM($N117:BK117),BK117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BL117)+BL117>$M24,$M24-SUM($N117:BL117),BL117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BM117)+BM117>$M24,$M24-SUM($N117:BM117),BM117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BN117)+BN117>$M24,$M24-SUM($N117:BN117),BN117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BO117)+BO117>$M24,$M24-SUM($N117:BO117),BO117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BP117)+BP117>$M24,$M24-SUM($N117:BP117),BP117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BQ117)+BQ117>$M24,$M24-SUM($N117:BQ117),BQ117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BR117)+BR117>$M24,$M24-SUM($N117:BR117),BR117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BS117)+BS117>$M24,$M24-SUM($N117:BS117),BS117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BT117)+BT117>$M24,$M24-SUM($N117:BT117),BT117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BU117)+BU117>$M24,$M24-SUM($N117:BU117),BU117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BV117)+BV117>$M24,$M24-SUM($N117:BV117),BV117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BW117)+BW117>$M24,$M24-SUM($N117:BW117),BW117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BX117)+BX117>$M24,$M24-SUM($N117:BX117),BX117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BY117)+BY117>$M24,$M24-SUM($N117:BY117),BY117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:BZ117)+BZ117>$M24,$M24-SUM($N117:BZ117),BZ117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CA117)+CA117>$M24,$M24-SUM($N117:CA117),CA117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CB117)+CB117>$M24,$M24-SUM($N117:CB117),CB117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CC117)+CC117>$M24,$M24-SUM($N117:CC117),CC117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CD117)+CD117>$M24,$M24-SUM($N117:CD117),CD117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CE117)+CE117>$M24,$M24-SUM($N117:CE117),CE117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CF117)+CF117>$M24,$M24-SUM($N117:CF117),CF117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CG117)+CG117>$M24,$M24-SUM($N117:CG117),CG117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CH117)+CH117>$M24,$M24-SUM($N117:CH117),CH117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CI117)+CI117>$M24,$M24-SUM($N117:CI117),CI117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CJ117)+CJ117>$M24,$M24-SUM($N117:CJ117),CJ117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CK117)+CK117>$M24,$M24-SUM($N117:CK117),CK117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CL117)+CL117>$M24,$M24-SUM($N117:CL117),CL117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CM117)+CM117>$M24,$M24-SUM($N117:CM117),CM117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CN117)+CN117>$M24,$M24-SUM($N117:CN117),CN117)","v":2.5208476781249999E-2},{"$f":"IF(SUM($N117:CO117)+CO117>$M24,$M24-SUM($N117:CO117),CO117)","v":1.7763568394002505E-15},{"$f":"IF(SUM($N117:CP117)+CP117>$M24,$M24-SUM($N117:CP117),CP117)","v":1.7763568394002505E-15},{"$f":"IF(SUM($N117:CQ117)+CQ117>$M24,$M24-SUM($N117:CQ117),CQ117)","v":1.7763568394002505E-15},{"$f":"IF(SUM($N117:CR117)+CR117>$M24,$M24-SUM($N117:CR117),CR117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:CS117)+CS117>$M24,$M24-SUM($N117:CS117),CS117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:CT117)+CT117>$M24,$M24-SUM($N117:CT117),CT117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:CU117)+CU117>$M24,$M24-SUM($N117:CU117),CU117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:CV117)+CV117>$M24,$M24-SUM($N117:CV117),CV117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:CW117)+CW117>$M24,$M24-SUM($N117:CW117),CW117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:CX117)+CX117>$M24,$M24-SUM($N117:CX117),CX117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:CY117)+CY117>$M24,$M24-SUM($N117:CY117),CY117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:CZ117)+CZ117>$M24,$M24-SUM($N117:CZ117),CZ117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DA117)+DA117>$M24,$M24-SUM($N117:DA117),DA117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DB117)+DB117>$M24,$M24-SUM($N117:DB117),DB117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DC117)+DC117>$M24,$M24-SUM($N117:DC117),DC117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DD117)+DD117>$M24,$M24-SUM($N117:DD117),DD117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DE117)+DE117>$M24,$M24-SUM($N117:DE117),DE117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DF117)+DF117>$M24,$M24-SUM($N117:DF117),DF117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DG117)+DG117>$M24,$M24-SUM($N117:DG117),DG117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DH117)+DH117>$M24,$M24-SUM($N117:DH117),DH117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DI117)+DI117>$M24,$M24-SUM($N117:DI117),DI117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DJ117)+DJ117>$M24,$M24-SUM($N117:DJ117),DJ117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DK117)+DK117>$M24,$M24-SUM($N117:DK117),DK117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DL117)+DL117>$M24,$M24-SUM($N117:DL117),DL117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DM117)+DM117>$M24,$M24-SUM($N117:DM117),DM117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DN117)+DN117>$M24,$M24-SUM($N117:DN117),DN117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DO117)+DO117>$M24,$M24-SUM($N117:DO117),DO117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DP117)+DP117>$M24,$M24-SUM($N117:DP117),DP117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DQ117)+DQ117>$M24,$M24-SUM($N117:DQ117),DQ117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DR117)+DR117>$M24,$M24-SUM($N117:DR117),DR117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DS117)+DS117>$M24,$M24-SUM($N117:DS117),DS117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DT117)+DT117>$M24,$M24-SUM($N117:DT117),DT117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DU117)+DU117>$M24,$M24-SUM($N117:DU117),DU117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DV117)+DV117>$M24,$M24-SUM($N117:DV117),DV117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DW117)+DW117>$M24,$M24-SUM($N117:DW117),DW117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DX117)+DX117>$M24,$M24-SUM($N117:DX117),DX117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DY117)+DY117>$M24,$M24-SUM($N117:DY117),DY117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:DZ117)+DZ117>$M24,$M24-SUM($N117:DZ117),DZ117)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($N117:EA117)+EA117>$M24,$M24-SUM($N117:EA117),EA117)","v":-3.5527136788005009E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,3.0357615624999998E-4,{"$f":"IF(SUM($N118:N118)+N118>$M25,$M25-SUM($N118:N118),N118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:O118)+O118>$M25,$M25-SUM($N118:O118),O118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:P118)+P118>$M25,$M25-SUM($N118:P118),P118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:Q118)+Q118>$M25,$M25-SUM($N118:Q118),Q118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:R118)+R118>$M25,$M25-SUM($N118:R118),R118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:S118)+S118>$M25,$M25-SUM($N118:S118),S118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:T118)+T118>$M25,$M25-SUM($N118:T118),T118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:U118)+U118>$M25,$M25-SUM($N118:U118),U118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:V118)+V118>$M25,$M25-SUM($N118:V118),V118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:W118)+W118>$M25,$M25-SUM($N118:W118),W118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:X118)+X118>$M25,$M25-SUM($N118:X118),X118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:Y118)+Y118>$M25,$M25-SUM($N118:Y118),Y118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:Z118)+Z118>$M25,$M25-SUM($N118:Z118),Z118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AA118)+AA118>$M25,$M25-SUM($N118:AA118),AA118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AB118)+AB118>$M25,$M25-SUM($N118:AB118),AB118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AC118)+AC118>$M25,$M25-SUM($N118:AC118),AC118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AD118)+AD118>$M25,$M25-SUM($N118:AD118),AD118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AE118)+AE118>$M25,$M25-SUM($N118:AE118),AE118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AF118)+AF118>$M25,$M25-SUM($N118:AF118),AF118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AG118)+AG118>$M25,$M25-SUM($N118:AG118),AG118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AH118)+AH118>$M25,$M25-SUM($N118:AH118),AH118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AI118)+AI118>$M25,$M25-SUM($N118:AI118),AI118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AJ118)+AJ118>$M25,$M25-SUM($N118:AJ118),AJ118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AK118)+AK118>$M25,$M25-SUM($N118:AK118),AK118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AL118)+AL118>$M25,$M25-SUM($N118:AL118),AL118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AM118)+AM118>$M25,$M25-SUM($N118:AM118),AM118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AN118)+AN118>$M25,$M25-SUM($N118:AN118),AN118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AO118)+AO118>$M25,$M25-SUM($N118:AO118),AO118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AP118)+AP118>$M25,$M25-SUM($N118:AP118),AP118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AQ118)+AQ118>$M25,$M25-SUM($N118:AQ118),AQ118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AR118)+AR118>$M25,$M25-SUM($N118:AR118),AR118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AS118)+AS118>$M25,$M25-SUM($N118:AS118),AS118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AT118)+AT118>$M25,$M25-SUM($N118:AT118),AT118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AU118)+AU118>$M25,$M25-SUM($N118:AU118),AU118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AV118)+AV118>$M25,$M25-SUM($N118:AV118),AV118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AW118)+AW118>$M25,$M25-SUM($N118:AW118),AW118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AX118)+AX118>$M25,$M25-SUM($N118:AX118),AX118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AY118)+AY118>$M25,$M25-SUM($N118:AY118),AY118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:AZ118)+AZ118>$M25,$M25-SUM($N118:AZ118),AZ118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BA118)+BA118>$M25,$M25-SUM($N118:BA118),BA118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BB118)+BB118>$M25,$M25-SUM($N118:BB118),BB118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BC118)+BC118>$M25,$M25-SUM($N118:BC118),BC118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BD118)+BD118>$M25,$M25-SUM($N118:BD118),BD118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BE118)+BE118>$M25,$M25-SUM($N118:BE118),BE118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BF118)+BF118>$M25,$M25-SUM($N118:BF118),BF118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BG118)+BG118>$M25,$M25-SUM($N118:BG118),BG118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BH118)+BH118>$M25,$M25-SUM($N118:BH118),BH118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BI118)+BI118>$M25,$M25-SUM($N118:BI118),BI118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BJ118)+BJ118>$M25,$M25-SUM($N118:BJ118),BJ118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BK118)+BK118>$M25,$M25-SUM($N118:BK118),BK118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BL118)+BL118>$M25,$M25-SUM($N118:BL118),BL118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BM118)+BM118>$M25,$M25-SUM($N118:BM118),BM118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BN118)+BN118>$M25,$M25-SUM($N118:BN118),BN118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BO118)+BO118>$M25,$M25-SUM($N118:BO118),BO118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BP118)+BP118>$M25,$M25-SUM($N118:BP118),BP118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BQ118)+BQ118>$M25,$M25-SUM($N118:BQ118),BQ118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BR118)+BR118>$M25,$M25-SUM($N118:BR118),BR118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BS118)+BS118>$M25,$M25-SUM($N118:BS118),BS118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BT118)+BT118>$M25,$M25-SUM($N118:BT118),BT118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BU118)+BU118>$M25,$M25-SUM($N118:BU118),BU118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BV118)+BV118>$M25,$M25-SUM($N118:BV118),BV118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BW118)+BW118>$M25,$M25-SUM($N118:BW118),BW118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BX118)+BX118>$M25,$M25-SUM($N118:BX118),BX118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BY118)+BY118>$M25,$M25-SUM($N118:BY118),BY118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:BZ118)+BZ118>$M25,$M25-SUM($N118:BZ118),BZ118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CA118)+CA118>$M25,$M25-SUM($N118:CA118),CA118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CB118)+CB118>$M25,$M25-SUM($N118:CB118),CB118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CC118)+CC118>$M25,$M25-SUM($N118:CC118),CC118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CD118)+CD118>$M25,$M25-SUM($N118:CD118),CD118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CE118)+CE118>$M25,$M25-SUM($N118:CE118),CE118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CF118)+CF118>$M25,$M25-SUM($N118:CF118),CF118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CG118)+CG118>$M25,$M25-SUM($N118:CG118),CG118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CH118)+CH118>$M25,$M25-SUM($N118:CH118),CH118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CI118)+CI118>$M25,$M25-SUM($N118:CI118),CI118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CJ118)+CJ118>$M25,$M25-SUM($N118:CJ118),CJ118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CK118)+CK118>$M25,$M25-SUM($N118:CK118),CK118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CL118)+CL118>$M25,$M25-SUM($N118:CL118),CL118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CM118)+CM118>$M25,$M25-SUM($N118:CM118),CM118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CN118)+CN118>$M25,$M25-SUM($N118:CN118),CN118)","v":3.0357615624999998E-4},{"$f":"IF(SUM($N118:CO118)+CO118>$M25,$M25-SUM($N118:CO118),CO118)","v":1.7347234759768071E-17},{"$f":"IF(SUM($N118:CP118)+CP118>$M25,$M25-SUM($N118:CP118),CP118)","v":1.7347234759768071E-17},{"$f":"IF(SUM($N118:CQ118)+CQ118>$M25,$M25-SUM($N118:CQ118),CQ118)","v":1.7347234759768071E-17},{"$f":"IF(SUM($N118:CR118)+CR118>$M25,$M25-SUM($N118:CR118),CR118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:CS118)+CS118>$M25,$M25-SUM($N118:CS118),CS118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:CT118)+CT118>$M25,$M25-SUM($N118:CT118),CT118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:CU118)+CU118>$M25,$M25-SUM($N118:CU118),CU118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:CV118)+CV118>$M25,$M25-SUM($N118:CV118),CV118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:CW118)+CW118>$M25,$M25-SUM($N118:CW118),CW118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:CX118)+CX118>$M25,$M25-SUM($N118:CX118),CX118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:CY118)+CY118>$M25,$M25-SUM($N118:CY118),CY118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:CZ118)+CZ118>$M25,$M25-SUM($N118:CZ118),CZ118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DA118)+DA118>$M25,$M25-SUM($N118:DA118),DA118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DB118)+DB118>$M25,$M25-SUM($N118:DB118),DB118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DC118)+DC118>$M25,$M25-SUM($N118:DC118),DC118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DD118)+DD118>$M25,$M25-SUM($N118:DD118),DD118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DE118)+DE118>$M25,$M25-SUM($N118:DE118),DE118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DF118)+DF118>$M25,$M25-SUM($N118:DF118),DF118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DG118)+DG118>$M25,$M25-SUM($N118:DG118),DG118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DH118)+DH118>$M25,$M25-SUM($N118:DH118),DH118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DI118)+DI118>$M25,$M25-SUM($N118:DI118),DI118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DJ118)+DJ118>$M25,$M25-SUM($N118:DJ118),DJ118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DK118)+DK118>$M25,$M25-SUM($N118:DK118),DK118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DL118)+DL118>$M25,$M25-SUM($N118:DL118),DL118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DM118)+DM118>$M25,$M25-SUM($N118:DM118),DM118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DN118)+DN118>$M25,$M25-SUM($N118:DN118),DN118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DO118)+DO118>$M25,$M25-SUM($N118:DO118),DO118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DP118)+DP118>$M25,$M25-SUM($N118:DP118),DP118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DQ118)+DQ118>$M25,$M25-SUM($N118:DQ118),DQ118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DR118)+DR118>$M25,$M25-SUM($N118:DR118),DR118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DS118)+DS118>$M25,$M25-SUM($N118:DS118),DS118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DT118)+DT118>$M25,$M25-SUM($N118:DT118),DT118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DU118)+DU118>$M25,$M25-SUM($N118:DU118),DU118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DV118)+DV118>$M25,$M25-SUM($N118:DV118),DV118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DW118)+DW118>$M25,$M25-SUM($N118:DW118),DW118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DX118)+DX118>$M25,$M25-SUM($N118:DX118),DX118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DY118)+DY118>$M25,$M25-SUM($N118:DY118),DY118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:DZ118)+DZ118>$M25,$M25-SUM($N118:DZ118),DZ118)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($N118:EA118)+EA118>$M25,$M25-SUM($N118:EA118),EA118)","v":-3.4694469519536142E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,3.2389687500000002E-5,{"$f":"IF(SUM($N119:N119)+N119>$M26,$M26-SUM($N119:N119),N119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:O119)+O119>$M26,$M26-SUM($N119:O119),O119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:P119)+P119>$M26,$M26-SUM($N119:P119),P119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:Q119)+Q119>$M26,$M26-SUM($N119:Q119),Q119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:R119)+R119>$M26,$M26-SUM($N119:R119),R119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:S119)+S119>$M26,$M26-SUM($N119:S119),S119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:T119)+T119>$M26,$M26-SUM($N119:T119),T119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:U119)+U119>$M26,$M26-SUM($N119:U119),U119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:V119)+V119>$M26,$M26-SUM($N119:V119),V119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:W119)+W119>$M26,$M26-SUM($N119:W119),W119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:X119)+X119>$M26,$M26-SUM($N119:X119),X119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:Y119)+Y119>$M26,$M26-SUM($N119:Y119),Y119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:Z119)+Z119>$M26,$M26-SUM($N119:Z119),Z119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AA119)+AA119>$M26,$M26-SUM($N119:AA119),AA119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AB119)+AB119>$M26,$M26-SUM($N119:AB119),AB119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AC119)+AC119>$M26,$M26-SUM($N119:AC119),AC119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AD119)+AD119>$M26,$M26-SUM($N119:AD119),AD119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AE119)+AE119>$M26,$M26-SUM($N119:AE119),AE119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AF119)+AF119>$M26,$M26-SUM($N119:AF119),AF119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AG119)+AG119>$M26,$M26-SUM($N119:AG119),AG119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AH119)+AH119>$M26,$M26-SUM($N119:AH119),AH119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AI119)+AI119>$M26,$M26-SUM($N119:AI119),AI119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AJ119)+AJ119>$M26,$M26-SUM($N119:AJ119),AJ119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AK119)+AK119>$M26,$M26-SUM($N119:AK119),AK119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AL119)+AL119>$M26,$M26-SUM($N119:AL119),AL119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AM119)+AM119>$M26,$M26-SUM($N119:AM119),AM119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AN119)+AN119>$M26,$M26-SUM($N119:AN119),AN119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AO119)+AO119>$M26,$M26-SUM($N119:AO119),AO119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AP119)+AP119>$M26,$M26-SUM($N119:AP119),AP119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AQ119)+AQ119>$M26,$M26-SUM($N119:AQ119),AQ119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AR119)+AR119>$M26,$M26-SUM($N119:AR119),AR119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AS119)+AS119>$M26,$M26-SUM($N119:AS119),AS119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AT119)+AT119>$M26,$M26-SUM($N119:AT119),AT119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AU119)+AU119>$M26,$M26-SUM($N119:AU119),AU119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AV119)+AV119>$M26,$M26-SUM($N119:AV119),AV119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AW119)+AW119>$M26,$M26-SUM($N119:AW119),AW119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AX119)+AX119>$M26,$M26-SUM($N119:AX119),AX119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AY119)+AY119>$M26,$M26-SUM($N119:AY119),AY119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:AZ119)+AZ119>$M26,$M26-SUM($N119:AZ119),AZ119)","v":3.2389687500000002E-5},{"$f":"IF(SUM($N119:BA119)+BA119>$M26,$M26-SUM($N119:BA119),BA119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BB119)+BB119>$M26,$M26-SUM($N119:BB119),BB119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BC119)+BC119>$M26,$M26-SUM($N119:BC119),BC119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BD119)+BD119>$M26,$M26-SUM($N119:BD119),BD119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BE119)+BE119>$M26,$M26-SUM($N119:BE119),BE119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BF119)+BF119>$M26,$M26-SUM($N119:BF119),BF119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BG119)+BG119>$M26,$M26-SUM($N119:BG119),BG119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BH119)+BH119>$M26,$M26-SUM($N119:BH119),BH119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BI119)+BI119>$M26,$M26-SUM($N119:BI119),BI119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BJ119)+BJ119>$M26,$M26-SUM($N119:BJ119),BJ119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BK119)+BK119>$M26,$M26-SUM($N119:BK119),BK119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BL119)+BL119>$M26,$M26-SUM($N119:BL119),BL119)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N119:BM119)+BM119>$M26,$M26-SUM($N119:BM119),BM119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BN119)+BN119>$M26,$M26-SUM($N119:BN119),BN119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BO119)+BO119>$M26,$M26-SUM($N119:BO119),BO119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BP119)+BP119>$M26,$M26-SUM($N119:BP119),BP119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BQ119)+BQ119>$M26,$M26-SUM($N119:BQ119),BQ119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BR119)+BR119>$M26,$M26-SUM($N119:BR119),BR119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BS119)+BS119>$M26,$M26-SUM($N119:BS119),BS119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BT119)+BT119>$M26,$M26-SUM($N119:BT119),BT119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BU119)+BU119>$M26,$M26-SUM($N119:BU119),BU119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BV119)+BV119>$M26,$M26-SUM($N119:BV119),BV119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BW119)+BW119>$M26,$M26-SUM($N119:BW119),BW119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BX119)+BX119>$M26,$M26-SUM($N119:BX119),BX119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BY119)+BY119>$M26,$M26-SUM($N119:BY119),BY119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:BZ119)+BZ119>$M26,$M26-SUM($N119:BZ119),BZ119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CA119)+CA119>$M26,$M26-SUM($N119:CA119),CA119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CB119)+CB119>$M26,$M26-SUM($N119:CB119),CB119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CC119)+CC119>$M26,$M26-SUM($N119:CC119),CC119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CD119)+CD119>$M26,$M26-SUM($N119:CD119),CD119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CE119)+CE119>$M26,$M26-SUM($N119:CE119),CE119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CF119)+CF119>$M26,$M26-SUM($N119:CF119),CF119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CG119)+CG119>$M26,$M26-SUM($N119:CG119),CG119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CH119)+CH119>$M26,$M26-SUM($N119:CH119),CH119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CI119)+CI119>$M26,$M26-SUM($N119:CI119),CI119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CJ119)+CJ119>$M26,$M26-SUM($N119:CJ119),CJ119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CK119)+CK119>$M26,$M26-SUM($N119:CK119),CK119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CL119)+CL119>$M26,$M26-SUM($N119:CL119),CL119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CM119)+CM119>$M26,$M26-SUM($N119:CM119),CM119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CN119)+CN119>$M26,$M26-SUM($N119:CN119),CN119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CO119)+CO119>$M26,$M26-SUM($N119:CO119),CO119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CP119)+CP119>$M26,$M26-SUM($N119:CP119),CP119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CQ119)+CQ119>$M26,$M26-SUM($N119:CQ119),CQ119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CR119)+CR119>$M26,$M26-SUM($N119:CR119),CR119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CS119)+CS119>$M26,$M26-SUM($N119:CS119),CS119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CT119)+CT119>$M26,$M26-SUM($N119:CT119),CT119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CU119)+CU119>$M26,$M26-SUM($N119:CU119),CU119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CV119)+CV119>$M26,$M26-SUM($N119:CV119),CV119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CW119)+CW119>$M26,$M26-SUM($N119:CW119),CW119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CX119)+CX119>$M26,$M26-SUM($N119:CX119),CX119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CY119)+CY119>$M26,$M26-SUM($N119:CY119),CY119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:CZ119)+CZ119>$M26,$M26-SUM($N119:CZ119),CZ119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DA119)+DA119>$M26,$M26-SUM($N119:DA119),DA119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DB119)+DB119>$M26,$M26-SUM($N119:DB119),DB119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DC119)+DC119>$M26,$M26-SUM($N119:DC119),DC119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DD119)+DD119>$M26,$M26-SUM($N119:DD119),DD119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DE119)+DE119>$M26,$M26-SUM($N119:DE119),DE119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DF119)+DF119>$M26,$M26-SUM($N119:DF119),DF119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DG119)+DG119>$M26,$M26-SUM($N119:DG119),DG119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DH119)+DH119>$M26,$M26-SUM($N119:DH119),DH119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DI119)+DI119>$M26,$M26-SUM($N119:DI119),DI119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DJ119)+DJ119>$M26,$M26-SUM($N119:DJ119),DJ119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DK119)+DK119>$M26,$M26-SUM($N119:DK119),DK119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DL119)+DL119>$M26,$M26-SUM($N119:DL119),DL119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DM119)+DM119>$M26,$M26-SUM($N119:DM119),DM119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DN119)+DN119>$M26,$M26-SUM($N119:DN119),DN119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DO119)+DO119>$M26,$M26-SUM($N119:DO119),DO119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DP119)+DP119>$M26,$M26-SUM($N119:DP119),DP119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DQ119)+DQ119>$M26,$M26-SUM($N119:DQ119),DQ119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DR119)+DR119>$M26,$M26-SUM($N119:DR119),DR119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DS119)+DS119>$M26,$M26-SUM($N119:DS119),DS119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DT119)+DT119>$M26,$M26-SUM($N119:DT119),DT119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DU119)+DU119>$M26,$M26-SUM($N119:DU119),DU119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DV119)+DV119>$M26,$M26-SUM($N119:DV119),DV119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DW119)+DW119>$M26,$M26-SUM($N119:DW119),DW119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DX119)+DX119>$M26,$M26-SUM($N119:DX119),DX119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DY119)+DY119>$M26,$M26-SUM($N119:DY119),DY119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:DZ119)+DZ119>$M26,$M26-SUM($N119:DZ119),DZ119)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N119:EA119)+EA119>$M26,$M26-SUM($N119:EA119),EA119)","v":-4.7704895589362195E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,0,{"$f":"IF(SUM($N120:N120)+N120>$M27,$M27-SUM($N120:N120),N120)","v":0},{"$f":"IF(SUM($N120:O120)+O120>$M27,$M27-SUM($N120:O120),O120)","v":0},{"$f":"IF(SUM($N120:P120)+P120>$M27,$M27-SUM($N120:P120),P120)","v":0},{"$f":"IF(SUM($N120:Q120)+Q120>$M27,$M27-SUM($N120:Q120),Q120)","v":0},{"$f":"IF(SUM($N120:R120)+R120>$M27,$M27-SUM($N120:R120),R120)","v":0},{"$f":"IF(SUM($N120:S120)+S120>$M27,$M27-SUM($N120:S120),S120)","v":0},{"$f":"IF(SUM($N120:T120)+T120>$M27,$M27-SUM($N120:T120),T120)","v":0},{"$f":"IF(SUM($N120:U120)+U120>$M27,$M27-SUM($N120:U120),U120)","v":0},{"$f":"IF(SUM($N120:V120)+V120>$M27,$M27-SUM($N120:V120),V120)","v":0},{"$f":"IF(SUM($N120:W120)+W120>$M27,$M27-SUM($N120:W120),W120)","v":0},{"$f":"IF(SUM($N120:X120)+X120>$M27,$M27-SUM($N120:X120),X120)","v":0},{"$f":"IF(SUM($N120:Y120)+Y120>$M27,$M27-SUM($N120:Y120),Y120)","v":0},{"$f":"IF(SUM($N120:Z120)+Z120>$M27,$M27-SUM($N120:Z120),Z120)","v":0},{"$f":"IF(SUM($N120:AA120)+AA120>$M27,$M27-SUM($N120:AA120),AA120)","v":0},{"$f":"IF(SUM($N120:AB120)+AB120>$M27,$M27-SUM($N120:AB120),AB120)","v":0},{"$f":"IF(SUM($N120:AC120)+AC120>$M27,$M27-SUM($N120:AC120),AC120)","v":0},{"$f":"IF(SUM($N120:AD120)+AD120>$M27,$M27-SUM($N120:AD120),AD120)","v":0},{"$f":"IF(SUM($N120:AE120)+AE120>$M27,$M27-SUM($N120:AE120),AE120)","v":0},{"$f":"IF(SUM($N120:AF120)+AF120>$M27,$M27-SUM($N120:AF120),AF120)","v":0},{"$f":"IF(SUM($N120:AG120)+AG120>$M27,$M27-SUM($N120:AG120),AG120)","v":0},{"$f":"IF(SUM($N120:AH120)+AH120>$M27,$M27-SUM($N120:AH120),AH120)","v":0},{"$f":"IF(SUM($N120:AI120)+AI120>$M27,$M27-SUM($N120:AI120),AI120)","v":0},{"$f":"IF(SUM($N120:AJ120)+AJ120>$M27,$M27-SUM($N120:AJ120),AJ120)","v":0},{"$f":"IF(SUM($N120:AK120)+AK120>$M27,$M27-SUM($N120:AK120),AK120)","v":0},{"$f":"IF(SUM($N120:AL120)+AL120>$M27,$M27-SUM($N120:AL120),AL120)","v":0},{"$f":"IF(SUM($N120:AM120)+AM120>$M27,$M27-SUM($N120:AM120),AM120)","v":0},{"$f":"IF(SUM($N120:AN120)+AN120>$M27,$M27-SUM($N120:AN120),AN120)","v":0},{"$f":"IF(SUM($N120:AO120)+AO120>$M27,$M27-SUM($N120:AO120),AO120)","v":0},{"$f":"IF(SUM($N120:AP120)+AP120>$M27,$M27-SUM($N120:AP120),AP120)","v":0},{"$f":"IF(SUM($N120:AQ120)+AQ120>$M27,$M27-SUM($N120:AQ120),AQ120)","v":0},{"$f":"IF(SUM($N120:AR120)+AR120>$M27,$M27-SUM($N120:AR120),AR120)","v":0},{"$f":"IF(SUM($N120:AS120)+AS120>$M27,$M27-SUM($N120:AS120),AS120)","v":0},{"$f":"IF(SUM($N120:AT120)+AT120>$M27,$M27-SUM($N120:AT120),AT120)","v":0},{"$f":"IF(SUM($N120:AU120)+AU120>$M27,$M27-SUM($N120:AU120),AU120)","v":0},{"$f":"IF(SUM($N120:AV120)+AV120>$M27,$M27-SUM($N120:AV120),AV120)","v":0},{"$f":"IF(SUM($N120:AW120)+AW120>$M27,$M27-SUM($N120:AW120),AW120)","v":0},{"$f":"IF(SUM($N120:AX120)+AX120>$M27,$M27-SUM($N120:AX120),AX120)","v":0},{"$f":"IF(SUM($N120:AY120)+AY120>$M27,$M27-SUM($N120:AY120),AY120)","v":0},{"$f":"IF(SUM($N120:AZ120)+AZ120>$M27,$M27-SUM($N120:AZ120),AZ120)","v":0},{"$f":"IF(SUM($N120:BA120)+BA120>$M27,$M27-SUM($N120:BA120),BA120)","v":0},{"$f":"IF(SUM($N120:BB120)+BB120>$M27,$M27-SUM($N120:BB120),BB120)","v":0},{"$f":"IF(SUM($N120:BC120)+BC120>$M27,$M27-SUM($N120:BC120),BC120)","v":0},{"$f":"IF(SUM($N120:BD120)+BD120>$M27,$M27-SUM($N120:BD120),BD120)","v":0},{"$f":"IF(SUM($N120:BE120)+BE120>$M27,$M27-SUM($N120:BE120),BE120)","v":0},{"$f":"IF(SUM($N120:BF120)+BF120>$M27,$M27-SUM($N120:BF120),BF120)","v":0},{"$f":"IF(SUM($N120:BG120)+BG120>$M27,$M27-SUM($N120:BG120),BG120)","v":0},{"$f":"IF(SUM($N120:BH120)+BH120>$M27,$M27-SUM($N120:BH120),BH120)","v":0},{"$f":"IF(SUM($N120:BI120)+BI120>$M27,$M27-SUM($N120:BI120),BI120)","v":0},{"$f":"IF(SUM($N120:BJ120)+BJ120>$M27,$M27-SUM($N120:BJ120),BJ120)","v":0},{"$f":"IF(SUM($N120:BK120)+BK120>$M27,$M27-SUM($N120:BK120),BK120)","v":0},{"$f":"IF(SUM($N120:BL120)+BL120>$M27,$M27-SUM($N120:BL120),BL120)","v":0},{"$f":"IF(SUM($N120:BM120)+BM120>$M27,$M27-SUM($N120:BM120),BM120)","v":0},{"$f":"IF(SUM($N120:BN120)+BN120>$M27,$M27-SUM($N120:BN120),BN120)","v":0},{"$f":"IF(SUM($N120:BO120)+BO120>$M27,$M27-SUM($N120:BO120),BO120)","v":0},{"$f":"IF(SUM($N120:BP120)+BP120>$M27,$M27-SUM($N120:BP120),BP120)","v":0},{"$f":"IF(SUM($N120:BQ120)+BQ120>$M27,$M27-SUM($N120:BQ120),BQ120)","v":0},{"$f":"IF(SUM($N120:BR120)+BR120>$M27,$M27-SUM($N120:BR120),BR120)","v":0},{"$f":"IF(SUM($N120:BS120)+BS120>$M27,$M27-SUM($N120:BS120),BS120)","v":0},{"$f":"IF(SUM($N120:BT120)+BT120>$M27,$M27-SUM($N120:BT120),BT120)","v":0},{"$f":"IF(SUM($N120:BU120)+BU120>$M27,$M27-SUM($N120:BU120),BU120)","v":0},{"$f":"IF(SUM($N120:BV120)+BV120>$M27,$M27-SUM($N120:BV120),BV120)","v":0},{"$f":"IF(SUM($N120:BW120)+BW120>$M27,$M27-SUM($N120:BW120),BW120)","v":0},{"$f":"IF(SUM($N120:BX120)+BX120>$M27,$M27-SUM($N120:BX120),BX120)","v":0},{"$f":"IF(SUM($N120:BY120)+BY120>$M27,$M27-SUM($N120:BY120),BY120)","v":0},{"$f":"IF(SUM($N120:BZ120)+BZ120>$M27,$M27-SUM($N120:BZ120),BZ120)","v":0},{"$f":"IF(SUM($N120:CA120)+CA120>$M27,$M27-SUM($N120:CA120),CA120)","v":0},{"$f":"IF(SUM($N120:CB120)+CB120>$M27,$M27-SUM($N120:CB120),CB120)","v":0},{"$f":"IF(SUM($N120:CC120)+CC120>$M27,$M27-SUM($N120:CC120),CC120)","v":0},{"$f":"IF(SUM($N120:CD120)+CD120>$M27,$M27-SUM($N120:CD120),CD120)","v":0},{"$f":"IF(SUM($N120:CE120)+CE120>$M27,$M27-SUM($N120:CE120),CE120)","v":0},{"$f":"IF(SUM($N120:CF120)+CF120>$M27,$M27-SUM($N120:CF120),CF120)","v":0},{"$f":"IF(SUM($N120:CG120)+CG120>$M27,$M27-SUM($N120:CG120),CG120)","v":0},{"$f":"IF(SUM($N120:CH120)+CH120>$M27,$M27-SUM($N120:CH120),CH120)","v":0},{"$f":"IF(SUM($N120:CI120)+CI120>$M27,$M27-SUM($N120:CI120),CI120)","v":0},{"$f":"IF(SUM($N120:CJ120)+CJ120>$M27,$M27-SUM($N120:CJ120),CJ120)","v":0},{"$f":"IF(SUM($N120:CK120)+CK120>$M27,$M27-SUM($N120:CK120),CK120)","v":0},{"$f":"IF(SUM($N120:CL120)+CL120>$M27,$M27-SUM($N120:CL120),CL120)","v":0},{"$f":"IF(SUM($N120:CM120)+CM120>$M27,$M27-SUM($N120:CM120),CM120)","v":0},{"$f":"IF(SUM($N120:CN120)+CN120>$M27,$M27-SUM($N120:CN120),CN120)","v":0},{"$f":"IF(SUM($N120:CO120)+CO120>$M27,$M27-SUM($N120:CO120),CO120)","v":0},{"$f":"IF(SUM($N120:CP120)+CP120>$M27,$M27-SUM($N120:CP120),CP120)","v":0},{"$f":"IF(SUM($N120:CQ120)+CQ120>$M27,$M27-SUM($N120:CQ120),CQ120)","v":0},{"$f":"IF(SUM($N120:CR120)+CR120>$M27,$M27-SUM($N120:CR120),CR120)","v":0},{"$f":"IF(SUM($N120:CS120)+CS120>$M27,$M27-SUM($N120:CS120),CS120)","v":0},{"$f":"IF(SUM($N120:CT120)+CT120>$M27,$M27-SUM($N120:CT120),CT120)","v":0},{"$f":"IF(SUM($N120:CU120)+CU120>$M27,$M27-SUM($N120:CU120),CU120)","v":0},{"$f":"IF(SUM($N120:CV120)+CV120>$M27,$M27-SUM($N120:CV120),CV120)","v":0},{"$f":"IF(SUM($N120:CW120)+CW120>$M27,$M27-SUM($N120:CW120),CW120)","v":0},{"$f":"IF(SUM($N120:CX120)+CX120>$M27,$M27-SUM($N120:CX120),CX120)","v":0},{"$f":"IF(SUM($N120:CY120)+CY120>$M27,$M27-SUM($N120:CY120),CY120)","v":0},{"$f":"IF(SUM($N120:CZ120)+CZ120>$M27,$M27-SUM($N120:CZ120),CZ120)","v":0},{"$f":"IF(SUM($N120:DA120)+DA120>$M27,$M27-SUM($N120:DA120),DA120)","v":0},{"$f":"IF(SUM($N120:DB120)+DB120>$M27,$M27-SUM($N120:DB120),DB120)","v":0},{"$f":"IF(SUM($N120:DC120)+DC120>$M27,$M27-SUM($N120:DC120),DC120)","v":0},{"$f":"IF(SUM($N120:DD120)+DD120>$M27,$M27-SUM($N120:DD120),DD120)","v":0},{"$f":"IF(SUM($N120:DE120)+DE120>$M27,$M27-SUM($N120:DE120),DE120)","v":0},{"$f":"IF(SUM($N120:DF120)+DF120>$M27,$M27-SUM($N120:DF120),DF120)","v":0},{"$f":"IF(SUM($N120:DG120)+DG120>$M27,$M27-SUM($N120:DG120),DG120)","v":0},{"$f":"IF(SUM($N120:DH120)+DH120>$M27,$M27-SUM($N120:DH120),DH120)","v":0},{"$f":"IF(SUM($N120:DI120)+DI120>$M27,$M27-SUM($N120:DI120),DI120)","v":0},{"$f":"IF(SUM($N120:DJ120)+DJ120>$M27,$M27-SUM($N120:DJ120),DJ120)","v":0},{"$f":"IF(SUM($N120:DK120)+DK120>$M27,$M27-SUM($N120:DK120),DK120)","v":0},{"$f":"IF(SUM($N120:DL120)+DL120>$M27,$M27-SUM($N120:DL120),DL120)","v":0},{"$f":"IF(SUM($N120:DM120)+DM120>$M27,$M27-SUM($N120:DM120),DM120)","v":0},{"$f":"IF(SUM($N120:DN120)+DN120>$M27,$M27-SUM($N120:DN120),DN120)","v":0},{"$f":"IF(SUM($N120:DO120)+DO120>$M27,$M27-SUM($N120:DO120),DO120)","v":0},{"$f":"IF(SUM($N120:DP120)+DP120>$M27,$M27-SUM($N120:DP120),DP120)","v":0},{"$f":"IF(SUM($N120:DQ120)+DQ120>$M27,$M27-SUM($N120:DQ120),DQ120)","v":0},{"$f":"IF(SUM($N120:DR120)+DR120>$M27,$M27-SUM($N120:DR120),DR120)","v":0},{"$f":"IF(SUM($N120:DS120)+DS120>$M27,$M27-SUM($N120:DS120),DS120)","v":0},{"$f":"IF(SUM($N120:DT120)+DT120>$M27,$M27-SUM($N120:DT120),DT120)","v":0},{"$f":"IF(SUM($N120:DU120)+DU120>$M27,$M27-SUM($N120:DU120),DU120)","v":0},{"$f":"IF(SUM($N120:DV120)+DV120>$M27,$M27-SUM($N120:DV120),DV120)","v":0},{"$f":"IF(SUM($N120:DW120)+DW120>$M27,$M27-SUM($N120:DW120),DW120)","v":0},{"$f":"IF(SUM($N120:DX120)+DX120>$M27,$M27-SUM($N120:DX120),DX120)","v":0},{"$f":"IF(SUM($N120:DY120)+DY120>$M27,$M27-SUM($N120:DY120),DY120)","v":0},{"$f":"IF(SUM($N120:DZ120)+DZ120>$M27,$M27-SUM($N120:DZ120),DZ120)","v":0},{"$f":"IF(SUM($N120:EA120)+EA120>$M27,$M27-SUM($N120:EA120),EA120)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,1.3338062499999999E-5,{"$f":"IF(SUM($N121:N121)+N121>$M28,$M28-SUM($N121:N121),N121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:O121)+O121>$M28,$M28-SUM($N121:O121),O121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:P121)+P121>$M28,$M28-SUM($N121:P121),P121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:Q121)+Q121>$M28,$M28-SUM($N121:Q121),Q121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:R121)+R121>$M28,$M28-SUM($N121:R121),R121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:S121)+S121>$M28,$M28-SUM($N121:S121),S121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:T121)+T121>$M28,$M28-SUM($N121:T121),T121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:U121)+U121>$M28,$M28-SUM($N121:U121),U121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:V121)+V121>$M28,$M28-SUM($N121:V121),V121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:W121)+W121>$M28,$M28-SUM($N121:W121),W121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:X121)+X121>$M28,$M28-SUM($N121:X121),X121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:Y121)+Y121>$M28,$M28-SUM($N121:Y121),Y121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:Z121)+Z121>$M28,$M28-SUM($N121:Z121),Z121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AA121)+AA121>$M28,$M28-SUM($N121:AA121),AA121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AB121)+AB121>$M28,$M28-SUM($N121:AB121),AB121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AC121)+AC121>$M28,$M28-SUM($N121:AC121),AC121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AD121)+AD121>$M28,$M28-SUM($N121:AD121),AD121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AE121)+AE121>$M28,$M28-SUM($N121:AE121),AE121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AF121)+AF121>$M28,$M28-SUM($N121:AF121),AF121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AG121)+AG121>$M28,$M28-SUM($N121:AG121),AG121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AH121)+AH121>$M28,$M28-SUM($N121:AH121),AH121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AI121)+AI121>$M28,$M28-SUM($N121:AI121),AI121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AJ121)+AJ121>$M28,$M28-SUM($N121:AJ121),AJ121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AK121)+AK121>$M28,$M28-SUM($N121:AK121),AK121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AL121)+AL121>$M28,$M28-SUM($N121:AL121),AL121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AM121)+AM121>$M28,$M28-SUM($N121:AM121),AM121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AN121)+AN121>$M28,$M28-SUM($N121:AN121),AN121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AO121)+AO121>$M28,$M28-SUM($N121:AO121),AO121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AP121)+AP121>$M28,$M28-SUM($N121:AP121),AP121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AQ121)+AQ121>$M28,$M28-SUM($N121:AQ121),AQ121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AR121)+AR121>$M28,$M28-SUM($N121:AR121),AR121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AS121)+AS121>$M28,$M28-SUM($N121:AS121),AS121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AT121)+AT121>$M28,$M28-SUM($N121:AT121),AT121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AU121)+AU121>$M28,$M28-SUM($N121:AU121),AU121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AV121)+AV121>$M28,$M28-SUM($N121:AV121),AV121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AW121)+AW121>$M28,$M28-SUM($N121:AW121),AW121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AX121)+AX121>$M28,$M28-SUM($N121:AX121),AX121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AY121)+AY121>$M28,$M28-SUM($N121:AY121),AY121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:AZ121)+AZ121>$M28,$M28-SUM($N121:AZ121),AZ121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BA121)+BA121>$M28,$M28-SUM($N121:BA121),BA121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BB121)+BB121>$M28,$M28-SUM($N121:BB121),BB121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BC121)+BC121>$M28,$M28-SUM($N121:BC121),BC121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BD121)+BD121>$M28,$M28-SUM($N121:BD121),BD121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BE121)+BE121>$M28,$M28-SUM($N121:BE121),BE121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BF121)+BF121>$M28,$M28-SUM($N121:BF121),BF121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BG121)+BG121>$M28,$M28-SUM($N121:BG121),BG121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BH121)+BH121>$M28,$M28-SUM($N121:BH121),BH121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BI121)+BI121>$M28,$M28-SUM($N121:BI121),BI121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BJ121)+BJ121>$M28,$M28-SUM($N121:BJ121),BJ121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BK121)+BK121>$M28,$M28-SUM($N121:BK121),BK121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BL121)+BL121>$M28,$M28-SUM($N121:BL121),BL121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BM121)+BM121>$M28,$M28-SUM($N121:BM121),BM121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BN121)+BN121>$M28,$M28-SUM($N121:BN121),BN121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BO121)+BO121>$M28,$M28-SUM($N121:BO121),BO121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BP121)+BP121>$M28,$M28-SUM($N121:BP121),BP121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BQ121)+BQ121>$M28,$M28-SUM($N121:BQ121),BQ121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BR121)+BR121>$M28,$M28-SUM($N121:BR121),BR121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BS121)+BS121>$M28,$M28-SUM($N121:BS121),BS121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BT121)+BT121>$M28,$M28-SUM($N121:BT121),BT121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BU121)+BU121>$M28,$M28-SUM($N121:BU121),BU121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BV121)+BV121>$M28,$M28-SUM($N121:BV121),BV121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BW121)+BW121>$M28,$M28-SUM($N121:BW121),BW121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BX121)+BX121>$M28,$M28-SUM($N121:BX121),BX121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BY121)+BY121>$M28,$M28-SUM($N121:BY121),BY121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:BZ121)+BZ121>$M28,$M28-SUM($N121:BZ121),BZ121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CA121)+CA121>$M28,$M28-SUM($N121:CA121),CA121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CB121)+CB121>$M28,$M28-SUM($N121:CB121),CB121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CC121)+CC121>$M28,$M28-SUM($N121:CC121),CC121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CD121)+CD121>$M28,$M28-SUM($N121:CD121),CD121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CE121)+CE121>$M28,$M28-SUM($N121:CE121),CE121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CF121)+CF121>$M28,$M28-SUM($N121:CF121),CF121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CG121)+CG121>$M28,$M28-SUM($N121:CG121),CG121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CH121)+CH121>$M28,$M28-SUM($N121:CH121),CH121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CI121)+CI121>$M28,$M28-SUM($N121:CI121),CI121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CJ121)+CJ121>$M28,$M28-SUM($N121:CJ121),CJ121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CK121)+CK121>$M28,$M28-SUM($N121:CK121),CK121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CL121)+CL121>$M28,$M28-SUM($N121:CL121),CL121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CM121)+CM121>$M28,$M28-SUM($N121:CM121),CM121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CN121)+CN121>$M28,$M28-SUM($N121:CN121),CN121)","v":1.3338062499999999E-5},{"$f":"IF(SUM($N121:CO121)+CO121>$M28,$M28-SUM($N121:CO121),CO121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CP121)+CP121>$M28,$M28-SUM($N121:CP121),CP121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CQ121)+CQ121>$M28,$M28-SUM($N121:CQ121),CQ121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CR121)+CR121>$M28,$M28-SUM($N121:CR121),CR121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CS121)+CS121>$M28,$M28-SUM($N121:CS121),CS121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CT121)+CT121>$M28,$M28-SUM($N121:CT121),CT121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CU121)+CU121>$M28,$M28-SUM($N121:CU121),CU121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CV121)+CV121>$M28,$M28-SUM($N121:CV121),CV121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CW121)+CW121>$M28,$M28-SUM($N121:CW121),CW121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CX121)+CX121>$M28,$M28-SUM($N121:CX121),CX121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CY121)+CY121>$M28,$M28-SUM($N121:CY121),CY121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:CZ121)+CZ121>$M28,$M28-SUM($N121:CZ121),CZ121)","v":4.3368086899420177E-19},{"$f":"IF(SUM($N121:DA121)+DA121>$M28,$M28-SUM($N121:DA121),DA121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DB121)+DB121>$M28,$M28-SUM($N121:DB121),DB121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DC121)+DC121>$M28,$M28-SUM($N121:DC121),DC121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DD121)+DD121>$M28,$M28-SUM($N121:DD121),DD121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DE121)+DE121>$M28,$M28-SUM($N121:DE121),DE121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DF121)+DF121>$M28,$M28-SUM($N121:DF121),DF121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DG121)+DG121>$M28,$M28-SUM($N121:DG121),DG121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DH121)+DH121>$M28,$M28-SUM($N121:DH121),DH121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DI121)+DI121>$M28,$M28-SUM($N121:DI121),DI121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DJ121)+DJ121>$M28,$M28-SUM($N121:DJ121),DJ121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DK121)+DK121>$M28,$M28-SUM($N121:DK121),DK121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DL121)+DL121>$M28,$M28-SUM($N121:DL121),DL121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DM121)+DM121>$M28,$M28-SUM($N121:DM121),DM121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DN121)+DN121>$M28,$M28-SUM($N121:DN121),DN121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DO121)+DO121>$M28,$M28-SUM($N121:DO121),DO121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DP121)+DP121>$M28,$M28-SUM($N121:DP121),DP121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DQ121)+DQ121>$M28,$M28-SUM($N121:DQ121),DQ121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DR121)+DR121>$M28,$M28-SUM($N121:DR121),DR121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DS121)+DS121>$M28,$M28-SUM($N121:DS121),DS121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DT121)+DT121>$M28,$M28-SUM($N121:DT121),DT121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DU121)+DU121>$M28,$M28-SUM($N121:DU121),DU121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DV121)+DV121>$M28,$M28-SUM($N121:DV121),DV121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DW121)+DW121>$M28,$M28-SUM($N121:DW121),DW121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DX121)+DX121>$M28,$M28-SUM($N121:DX121),DX121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DY121)+DY121>$M28,$M28-SUM($N121:DY121),DY121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:DZ121)+DZ121>$M28,$M28-SUM($N121:DZ121),DZ121)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($N121:EA121)+EA121>$M28,$M28-SUM($N121:EA121),EA121)","v":-4.7704895589362195E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,1.3630395624999998E-3,{"$f":"IF(SUM($N122:N122)+N122>$M29,$M29-SUM($N122:N122),N122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:O122)+O122>$M29,$M29-SUM($N122:O122),O122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:P122)+P122>$M29,$M29-SUM($N122:P122),P122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:Q122)+Q122>$M29,$M29-SUM($N122:Q122),Q122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:R122)+R122>$M29,$M29-SUM($N122:R122),R122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:S122)+S122>$M29,$M29-SUM($N122:S122),S122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:T122)+T122>$M29,$M29-SUM($N122:T122),T122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:U122)+U122>$M29,$M29-SUM($N122:U122),U122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:V122)+V122>$M29,$M29-SUM($N122:V122),V122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:W122)+W122>$M29,$M29-SUM($N122:W122),W122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:X122)+X122>$M29,$M29-SUM($N122:X122),X122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:Y122)+Y122>$M29,$M29-SUM($N122:Y122),Y122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:Z122)+Z122>$M29,$M29-SUM($N122:Z122),Z122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AA122)+AA122>$M29,$M29-SUM($N122:AA122),AA122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AB122)+AB122>$M29,$M29-SUM($N122:AB122),AB122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AC122)+AC122>$M29,$M29-SUM($N122:AC122),AC122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AD122)+AD122>$M29,$M29-SUM($N122:AD122),AD122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AE122)+AE122>$M29,$M29-SUM($N122:AE122),AE122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AF122)+AF122>$M29,$M29-SUM($N122:AF122),AF122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AG122)+AG122>$M29,$M29-SUM($N122:AG122),AG122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AH122)+AH122>$M29,$M29-SUM($N122:AH122),AH122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AI122)+AI122>$M29,$M29-SUM($N122:AI122),AI122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AJ122)+AJ122>$M29,$M29-SUM($N122:AJ122),AJ122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AK122)+AK122>$M29,$M29-SUM($N122:AK122),AK122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AL122)+AL122>$M29,$M29-SUM($N122:AL122),AL122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AM122)+AM122>$M29,$M29-SUM($N122:AM122),AM122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AN122)+AN122>$M29,$M29-SUM($N122:AN122),AN122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AO122)+AO122>$M29,$M29-SUM($N122:AO122),AO122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AP122)+AP122>$M29,$M29-SUM($N122:AP122),AP122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AQ122)+AQ122>$M29,$M29-SUM($N122:AQ122),AQ122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AR122)+AR122>$M29,$M29-SUM($N122:AR122),AR122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AS122)+AS122>$M29,$M29-SUM($N122:AS122),AS122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AT122)+AT122>$M29,$M29-SUM($N122:AT122),AT122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AU122)+AU122>$M29,$M29-SUM($N122:AU122),AU122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AV122)+AV122>$M29,$M29-SUM($N122:AV122),AV122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AW122)+AW122>$M29,$M29-SUM($N122:AW122),AW122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AX122)+AX122>$M29,$M29-SUM($N122:AX122),AX122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AY122)+AY122>$M29,$M29-SUM($N122:AY122),AY122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:AZ122)+AZ122>$M29,$M29-SUM($N122:AZ122),AZ122)","v":1.3630395624999998E-3},{"$f":"IF(SUM($N122:BA122)+BA122>$M29,$M29-SUM($N122:BA122),BA122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BB122)+BB122>$M29,$M29-SUM($N122:BB122),BB122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BC122)+BC122>$M29,$M29-SUM($N122:BC122),BC122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BD122)+BD122>$M29,$M29-SUM($N122:BD122),BD122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BE122)+BE122>$M29,$M29-SUM($N122:BE122),BE122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BF122)+BF122>$M29,$M29-SUM($N122:BF122),BF122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BG122)+BG122>$M29,$M29-SUM($N122:BG122),BG122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BH122)+BH122>$M29,$M29-SUM($N122:BH122),BH122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BI122)+BI122>$M29,$M29-SUM($N122:BI122),BI122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BJ122)+BJ122>$M29,$M29-SUM($N122:BJ122),BJ122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BK122)+BK122>$M29,$M29-SUM($N122:BK122),BK122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BL122)+BL122>$M29,$M29-SUM($N122:BL122),BL122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BM122)+BM122>$M29,$M29-SUM($N122:BM122),BM122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BN122)+BN122>$M29,$M29-SUM($N122:BN122),BN122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BO122)+BO122>$M29,$M29-SUM($N122:BO122),BO122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BP122)+BP122>$M29,$M29-SUM($N122:BP122),BP122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BQ122)+BQ122>$M29,$M29-SUM($N122:BQ122),BQ122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BR122)+BR122>$M29,$M29-SUM($N122:BR122),BR122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BS122)+BS122>$M29,$M29-SUM($N122:BS122),BS122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BT122)+BT122>$M29,$M29-SUM($N122:BT122),BT122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BU122)+BU122>$M29,$M29-SUM($N122:BU122),BU122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BV122)+BV122>$M29,$M29-SUM($N122:BV122),BV122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BW122)+BW122>$M29,$M29-SUM($N122:BW122),BW122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BX122)+BX122>$M29,$M29-SUM($N122:BX122),BX122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BY122)+BY122>$M29,$M29-SUM($N122:BY122),BY122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:BZ122)+BZ122>$M29,$M29-SUM($N122:BZ122),BZ122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CA122)+CA122>$M29,$M29-SUM($N122:CA122),CA122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CB122)+CB122>$M29,$M29-SUM($N122:CB122),CB122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CC122)+CC122>$M29,$M29-SUM($N122:CC122),CC122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CD122)+CD122>$M29,$M29-SUM($N122:CD122),CD122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CE122)+CE122>$M29,$M29-SUM($N122:CE122),CE122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CF122)+CF122>$M29,$M29-SUM($N122:CF122),CF122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CG122)+CG122>$M29,$M29-SUM($N122:CG122),CG122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CH122)+CH122>$M29,$M29-SUM($N122:CH122),CH122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CI122)+CI122>$M29,$M29-SUM($N122:CI122),CI122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CJ122)+CJ122>$M29,$M29-SUM($N122:CJ122),CJ122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CK122)+CK122>$M29,$M29-SUM($N122:CK122),CK122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CL122)+CL122>$M29,$M29-SUM($N122:CL122),CL122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CM122)+CM122>$M29,$M29-SUM($N122:CM122),CM122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CN122)+CN122>$M29,$M29-SUM($N122:CN122),CN122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CO122)+CO122>$M29,$M29-SUM($N122:CO122),CO122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CP122)+CP122>$M29,$M29-SUM($N122:CP122),CP122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CQ122)+CQ122>$M29,$M29-SUM($N122:CQ122),CQ122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CR122)+CR122>$M29,$M29-SUM($N122:CR122),CR122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CS122)+CS122>$M29,$M29-SUM($N122:CS122),CS122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CT122)+CT122>$M29,$M29-SUM($N122:CT122),CT122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CU122)+CU122>$M29,$M29-SUM($N122:CU122),CU122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CV122)+CV122>$M29,$M29-SUM($N122:CV122),CV122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CW122)+CW122>$M29,$M29-SUM($N122:CW122),CW122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CX122)+CX122>$M29,$M29-SUM($N122:CX122),CX122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CY122)+CY122>$M29,$M29-SUM($N122:CY122),CY122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:CZ122)+CZ122>$M29,$M29-SUM($N122:CZ122),CZ122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DA122)+DA122>$M29,$M29-SUM($N122:DA122),DA122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DB122)+DB122>$M29,$M29-SUM($N122:DB122),DB122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DC122)+DC122>$M29,$M29-SUM($N122:DC122),DC122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DD122)+DD122>$M29,$M29-SUM($N122:DD122),DD122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DE122)+DE122>$M29,$M29-SUM($N122:DE122),DE122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DF122)+DF122>$M29,$M29-SUM($N122:DF122),DF122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DG122)+DG122>$M29,$M29-SUM($N122:DG122),DG122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DH122)+DH122>$M29,$M29-SUM($N122:DH122),DH122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DI122)+DI122>$M29,$M29-SUM($N122:DI122),DI122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DJ122)+DJ122>$M29,$M29-SUM($N122:DJ122),DJ122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DK122)+DK122>$M29,$M29-SUM($N122:DK122),DK122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DL122)+DL122>$M29,$M29-SUM($N122:DL122),DL122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DM122)+DM122>$M29,$M29-SUM($N122:DM122),DM122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DN122)+DN122>$M29,$M29-SUM($N122:DN122),DN122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DO122)+DO122>$M29,$M29-SUM($N122:DO122),DO122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DP122)+DP122>$M29,$M29-SUM($N122:DP122),DP122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DQ122)+DQ122>$M29,$M29-SUM($N122:DQ122),DQ122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DR122)+DR122>$M29,$M29-SUM($N122:DR122),DR122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DS122)+DS122>$M29,$M29-SUM($N122:DS122),DS122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DT122)+DT122>$M29,$M29-SUM($N122:DT122),DT122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DU122)+DU122>$M29,$M29-SUM($N122:DU122),DU122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DV122)+DV122>$M29,$M29-SUM($N122:DV122),DV122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DW122)+DW122>$M29,$M29-SUM($N122:DW122),DW122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DX122)+DX122>$M29,$M29-SUM($N122:DX122),DX122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DY122)+DY122>$M29,$M29-SUM($N122:DY122),DY122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:DZ122)+DZ122>$M29,$M29-SUM($N122:DZ122),DZ122)","v":-4.163336342344337E-17},{"$f":"IF(SUM($N122:EA122)+EA122>$M29,$M29-SUM($N122:EA122),EA122)","v":-4.163336342344337E-17}]
[]
[null,"Depreciation:  2001 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,{"$f":"N22/F126","v":0},{"$f":"IF(SUM($O126:O126)+O126>$N22,$N22-SUM($O126:O126),O126)","v":0},{"$f":"IF(SUM($O126:P126)+P126>$N22,$N22-SUM($O126:P126),P126)","v":0},{"$f":"IF(SUM($O126:Q126)+Q126>$N22,$N22-SUM($O126:Q126),Q126)","v":0},{"$f":"IF(SUM($O126:R126)+R126>$N22,$N22-SUM($O126:R126),R126)","v":0},{"$f":"IF(SUM($O126:S126)+S126>$N22,$N22-SUM($O126:S126),S126)","v":0},{"$f":"IF(SUM($O126:T126)+T126>$N22,$N22-SUM($O126:T126),T126)","v":0},{"$f":"IF(SUM($O126:U126)+U126>$N22,$N22-SUM($O126:U126),U126)","v":0},{"$f":"IF(SUM($O126:V126)+V126>$N22,$N22-SUM($O126:V126),V126)","v":0},{"$f":"IF(SUM($O126:W126)+W126>$N22,$N22-SUM($O126:W126),W126)","v":0},{"$f":"IF(SUM($O126:X126)+X126>$N22,$N22-SUM($O126:X126),X126)","v":0},{"$f":"IF(SUM($O126:Y126)+Y126>$N22,$N22-SUM($O126:Y126),Y126)","v":0},{"$f":"IF(SUM($O126:Z126)+Z126>$N22,$N22-SUM($O126:Z126),Z126)","v":0},{"$f":"IF(SUM($O126:AA126)+AA126>$N22,$N22-SUM($O126:AA126),AA126)","v":0},{"$f":"IF(SUM($O126:AB126)+AB126>$N22,$N22-SUM($O126:AB126),AB126)","v":0},{"$f":"IF(SUM($O126:AC126)+AC126>$N22,$N22-SUM($O126:AC126),AC126)","v":0},{"$f":"IF(SUM($O126:AD126)+AD126>$N22,$N22-SUM($O126:AD126),AD126)","v":0},{"$f":"IF(SUM($O126:AE126)+AE126>$N22,$N22-SUM($O126:AE126),AE126)","v":0},{"$f":"IF(SUM($O126:AF126)+AF126>$N22,$N22-SUM($O126:AF126),AF126)","v":0},{"$f":"IF(SUM($O126:AG126)+AG126>$N22,$N22-SUM($O126:AG126),AG126)","v":0},{"$f":"IF(SUM($O126:AH126)+AH126>$N22,$N22-SUM($O126:AH126),AH126)","v":0},{"$f":"IF(SUM($O126:AI126)+AI126>$N22,$N22-SUM($O126:AI126),AI126)","v":0},{"$f":"IF(SUM($O126:AJ126)+AJ126>$N22,$N22-SUM($O126:AJ126),AJ126)","v":0},{"$f":"IF(SUM($O126:AK126)+AK126>$N22,$N22-SUM($O126:AK126),AK126)","v":0},{"$f":"IF(SUM($O126:AL126)+AL126>$N22,$N22-SUM($O126:AL126),AL126)","v":0},{"$f":"IF(SUM($O126:AM126)+AM126>$N22,$N22-SUM($O126:AM126),AM126)","v":0},{"$f":"IF(SUM($O126:AN126)+AN126>$N22,$N22-SUM($O126:AN126),AN126)","v":0},{"$f":"IF(SUM($O126:AO126)+AO126>$N22,$N22-SUM($O126:AO126),AO126)","v":0},{"$f":"IF(SUM($O126:AP126)+AP126>$N22,$N22-SUM($O126:AP126),AP126)","v":0},{"$f":"IF(SUM($O126:AQ126)+AQ126>$N22,$N22-SUM($O126:AQ126),AQ126)","v":0},{"$f":"IF(SUM($O126:AR126)+AR126>$N22,$N22-SUM($O126:AR126),AR126)","v":0},{"$f":"IF(SUM($O126:AS126)+AS126>$N22,$N22-SUM($O126:AS126),AS126)","v":0},{"$f":"IF(SUM($O126:AT126)+AT126>$N22,$N22-SUM($O126:AT126),AT126)","v":0},{"$f":"IF(SUM($O126:AU126)+AU126>$N22,$N22-SUM($O126:AU126),AU126)","v":0},{"$f":"IF(SUM($O126:AV126)+AV126>$N22,$N22-SUM($O126:AV126),AV126)","v":0},{"$f":"IF(SUM($O126:AW126)+AW126>$N22,$N22-SUM($O126:AW126),AW126)","v":0},{"$f":"IF(SUM($O126:AX126)+AX126>$N22,$N22-SUM($O126:AX126),AX126)","v":0},{"$f":"IF(SUM($O126:AY126)+AY126>$N22,$N22-SUM($O126:AY126),AY126)","v":0},{"$f":"IF(SUM($O126:AZ126)+AZ126>$N22,$N22-SUM($O126:AZ126),AZ126)","v":0},{"$f":"IF(SUM($O126:BA126)+BA126>$N22,$N22-SUM($O126:BA126),BA126)","v":0},{"$f":"IF(SUM($O126:BB126)+BB126>$N22,$N22-SUM($O126:BB126),BB126)","v":0},{"$f":"IF(SUM($O126:BC126)+BC126>$N22,$N22-SUM($O126:BC126),BC126)","v":0},{"$f":"IF(SUM($O126:BD126)+BD126>$N22,$N22-SUM($O126:BD126),BD126)","v":0},{"$f":"IF(SUM($O126:BE126)+BE126>$N22,$N22-SUM($O126:BE126),BE126)","v":0},{"$f":"IF(SUM($O126:BF126)+BF126>$N22,$N22-SUM($O126:BF126),BF126)","v":0},{"$f":"IF(SUM($O126:BG126)+BG126>$N22,$N22-SUM($O126:BG126),BG126)","v":0},{"$f":"IF(SUM($O126:BH126)+BH126>$N22,$N22-SUM($O126:BH126),BH126)","v":0},{"$f":"IF(SUM($O126:BI126)+BI126>$N22,$N22-SUM($O126:BI126),BI126)","v":0},{"$f":"IF(SUM($O126:BJ126)+BJ126>$N22,$N22-SUM($O126:BJ126),BJ126)","v":0},{"$f":"IF(SUM($O126:BK126)+BK126>$N22,$N22-SUM($O126:BK126),BK126)","v":0},{"$f":"IF(SUM($O126:BL126)+BL126>$N22,$N22-SUM($O126:BL126),BL126)","v":0},{"$f":"IF(SUM($O126:BM126)+BM126>$N22,$N22-SUM($O126:BM126),BM126)","v":0},{"$f":"IF(SUM($O126:BN126)+BN126>$N22,$N22-SUM($O126:BN126),BN126)","v":0},{"$f":"IF(SUM($O126:BO126)+BO126>$N22,$N22-SUM($O126:BO126),BO126)","v":0},{"$f":"IF(SUM($O126:BP126)+BP126>$N22,$N22-SUM($O126:BP126),BP126)","v":0},{"$f":"IF(SUM($O126:BQ126)+BQ126>$N22,$N22-SUM($O126:BQ126),BQ126)","v":0},{"$f":"IF(SUM($O126:BR126)+BR126>$N22,$N22-SUM($O126:BR126),BR126)","v":0},{"$f":"IF(SUM($O126:BS126)+BS126>$N22,$N22-SUM($O126:BS126),BS126)","v":0},{"$f":"IF(SUM($O126:BT126)+BT126>$N22,$N22-SUM($O126:BT126),BT126)","v":0},{"$f":"IF(SUM($O126:BU126)+BU126>$N22,$N22-SUM($O126:BU126),BU126)","v":0},{"$f":"IF(SUM($O126:BV126)+BV126>$N22,$N22-SUM($O126:BV126),BV126)","v":0},{"$f":"IF(SUM($O126:BW126)+BW126>$N22,$N22-SUM($O126:BW126),BW126)","v":0},{"$f":"IF(SUM($O126:BX126)+BX126>$N22,$N22-SUM($O126:BX126),BX126)","v":0},{"$f":"IF(SUM($O126:BY126)+BY126>$N22,$N22-SUM($O126:BY126),BY126)","v":0},{"$f":"IF(SUM($O126:BZ126)+BZ126>$N22,$N22-SUM($O126:BZ126),BZ126)","v":0},{"$f":"IF(SUM($O126:CA126)+CA126>$N22,$N22-SUM($O126:CA126),CA126)","v":0},{"$f":"IF(SUM($O126:CB126)+CB126>$N22,$N22-SUM($O126:CB126),CB126)","v":0},{"$f":"IF(SUM($O126:CC126)+CC126>$N22,$N22-SUM($O126:CC126),CC126)","v":0},{"$f":"IF(SUM($O126:CD126)+CD126>$N22,$N22-SUM($O126:CD126),CD126)","v":0},{"$f":"IF(SUM($O126:CE126)+CE126>$N22,$N22-SUM($O126:CE126),CE126)","v":0},{"$f":"IF(SUM($O126:CF126)+CF126>$N22,$N22-SUM($O126:CF126),CF126)","v":0},{"$f":"IF(SUM($O126:CG126)+CG126>$N22,$N22-SUM($O126:CG126),CG126)","v":0},{"$f":"IF(SUM($O126:CH126)+CH126>$N22,$N22-SUM($O126:CH126),CH126)","v":0},{"$f":"IF(SUM($O126:CI126)+CI126>$N22,$N22-SUM($O126:CI126),CI126)","v":0},{"$f":"IF(SUM($O126:CJ126)+CJ126>$N22,$N22-SUM($O126:CJ126),CJ126)","v":0},{"$f":"IF(SUM($O126:CK126)+CK126>$N22,$N22-SUM($O126:CK126),CK126)","v":0},{"$f":"IF(SUM($O126:CL126)+CL126>$N22,$N22-SUM($O126:CL126),CL126)","v":0},{"$f":"IF(SUM($O126:CM126)+CM126>$N22,$N22-SUM($O126:CM126),CM126)","v":0},{"$f":"IF(SUM($O126:CN126)+CN126>$N22,$N22-SUM($O126:CN126),CN126)","v":0},{"$f":"IF(SUM($O126:CO126)+CO126>$N22,$N22-SUM($O126:CO126),CO126)","v":0},{"$f":"IF(SUM($O126:CP126)+CP126>$N22,$N22-SUM($O126:CP126),CP126)","v":0},{"$f":"IF(SUM($O126:CQ126)+CQ126>$N22,$N22-SUM($O126:CQ126),CQ126)","v":0},{"$f":"IF(SUM($O126:CR126)+CR126>$N22,$N22-SUM($O126:CR126),CR126)","v":0},{"$f":"IF(SUM($O126:CS126)+CS126>$N22,$N22-SUM($O126:CS126),CS126)","v":0},{"$f":"IF(SUM($O126:CT126)+CT126>$N22,$N22-SUM($O126:CT126),CT126)","v":0},{"$f":"IF(SUM($O126:CU126)+CU126>$N22,$N22-SUM($O126:CU126),CU126)","v":0},{"$f":"IF(SUM($O126:CV126)+CV126>$N22,$N22-SUM($O126:CV126),CV126)","v":0},{"$f":"IF(SUM($O126:CW126)+CW126>$N22,$N22-SUM($O126:CW126),CW126)","v":0},{"$f":"IF(SUM($O126:CX126)+CX126>$N22,$N22-SUM($O126:CX126),CX126)","v":0},{"$f":"IF(SUM($O126:CY126)+CY126>$N22,$N22-SUM($O126:CY126),CY126)","v":0},{"$f":"IF(SUM($O126:CZ126)+CZ126>$N22,$N22-SUM($O126:CZ126),CZ126)","v":0},{"$f":"IF(SUM($O126:DA126)+DA126>$N22,$N22-SUM($O126:DA126),DA126)","v":0},{"$f":"IF(SUM($O126:DB126)+DB126>$N22,$N22-SUM($O126:DB126),DB126)","v":0},{"$f":"IF(SUM($O126:DC126)+DC126>$N22,$N22-SUM($O126:DC126),DC126)","v":0},{"$f":"IF(SUM($O126:DD126)+DD126>$N22,$N22-SUM($O126:DD126),DD126)","v":0},{"$f":"IF(SUM($O126:DE126)+DE126>$N22,$N22-SUM($O126:DE126),DE126)","v":0},{"$f":"IF(SUM($O126:DF126)+DF126>$N22,$N22-SUM($O126:DF126),DF126)","v":0},{"$f":"IF(SUM($O126:DG126)+DG126>$N22,$N22-SUM($O126:DG126),DG126)","v":0},{"$f":"IF(SUM($O126:DH126)+DH126>$N22,$N22-SUM($O126:DH126),DH126)","v":0},{"$f":"IF(SUM($O126:DI126)+DI126>$N22,$N22-SUM($O126:DI126),DI126)","v":0},{"$f":"IF(SUM($O126:DJ126)+DJ126>$N22,$N22-SUM($O126:DJ126),DJ126)","v":0},{"$f":"IF(SUM($O126:DK126)+DK126>$N22,$N22-SUM($O126:DK126),DK126)","v":0},{"$f":"IF(SUM($O126:DL126)+DL126>$N22,$N22-SUM($O126:DL126),DL126)","v":0},{"$f":"IF(SUM($O126:DM126)+DM126>$N22,$N22-SUM($O126:DM126),DM126)","v":0},{"$f":"IF(SUM($O126:DN126)+DN126>$N22,$N22-SUM($O126:DN126),DN126)","v":0},{"$f":"IF(SUM($O126:DO126)+DO126>$N22,$N22-SUM($O126:DO126),DO126)","v":0},{"$f":"IF(SUM($O126:DP126)+DP126>$N22,$N22-SUM($O126:DP126),DP126)","v":0},{"$f":"IF(SUM($O126:DQ126)+DQ126>$N22,$N22-SUM($O126:DQ126),DQ126)","v":0},{"$f":"IF(SUM($O126:DR126)+DR126>$N22,$N22-SUM($O126:DR126),DR126)","v":0},{"$f":"IF(SUM($O126:DS126)+DS126>$N22,$N22-SUM($O126:DS126),DS126)","v":0},{"$f":"IF(SUM($O126:DT126)+DT126>$N22,$N22-SUM($O126:DT126),DT126)","v":0},{"$f":"IF(SUM($O126:DU126)+DU126>$N22,$N22-SUM($O126:DU126),DU126)","v":0},{"$f":"IF(SUM($O126:DV126)+DV126>$N22,$N22-SUM($O126:DV126),DV126)","v":0},{"$f":"IF(SUM($O126:DW126)+DW126>$N22,$N22-SUM($O126:DW126),DW126)","v":0},{"$f":"IF(SUM($O126:DX126)+DX126>$N22,$N22-SUM($O126:DX126),DX126)","v":0},{"$f":"IF(SUM($O126:DY126)+DY126>$N22,$N22-SUM($O126:DY126),DY126)","v":0},{"$f":"IF(SUM($O126:DZ126)+DZ126>$N22,$N22-SUM($O126:DZ126),DZ126)","v":0},{"$f":"IF(SUM($O126:EA126)+EA126>$N22,$N22-SUM($O126:EA126),EA126)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,0,{"$f":"IF(SUM($O127:O127)+O127>$N23,$N23-SUM($O127:O127),O127)","v":0},{"$f":"IF(SUM($O127:P127)+P127>$N23,$N23-SUM($O127:P127),P127)","v":0},{"$f":"IF(SUM($O127:Q127)+Q127>$N23,$N23-SUM($O127:Q127),Q127)","v":0},{"$f":"IF(SUM($O127:R127)+R127>$N23,$N23-SUM($O127:R127),R127)","v":0},{"$f":"IF(SUM($O127:S127)+S127>$N23,$N23-SUM($O127:S127),S127)","v":0},{"$f":"IF(SUM($O127:T127)+T127>$N23,$N23-SUM($O127:T127),T127)","v":0},{"$f":"IF(SUM($O127:U127)+U127>$N23,$N23-SUM($O127:U127),U127)","v":0},{"$f":"IF(SUM($O127:V127)+V127>$N23,$N23-SUM($O127:V127),V127)","v":0},{"$f":"IF(SUM($O127:W127)+W127>$N23,$N23-SUM($O127:W127),W127)","v":0},{"$f":"IF(SUM($O127:X127)+X127>$N23,$N23-SUM($O127:X127),X127)","v":0},{"$f":"IF(SUM($O127:Y127)+Y127>$N23,$N23-SUM($O127:Y127),Y127)","v":0},{"$f":"IF(SUM($O127:Z127)+Z127>$N23,$N23-SUM($O127:Z127),Z127)","v":0},{"$f":"IF(SUM($O127:AA127)+AA127>$N23,$N23-SUM($O127:AA127),AA127)","v":0},{"$f":"IF(SUM($O127:AB127)+AB127>$N23,$N23-SUM($O127:AB127),AB127)","v":0},{"$f":"IF(SUM($O127:AC127)+AC127>$N23,$N23-SUM($O127:AC127),AC127)","v":0},{"$f":"IF(SUM($O127:AD127)+AD127>$N23,$N23-SUM($O127:AD127),AD127)","v":0},{"$f":"IF(SUM($O127:AE127)+AE127>$N23,$N23-SUM($O127:AE127),AE127)","v":0},{"$f":"IF(SUM($O127:AF127)+AF127>$N23,$N23-SUM($O127:AF127),AF127)","v":0},{"$f":"IF(SUM($O127:AG127)+AG127>$N23,$N23-SUM($O127:AG127),AG127)","v":0},{"$f":"IF(SUM($O127:AH127)+AH127>$N23,$N23-SUM($O127:AH127),AH127)","v":0},{"$f":"IF(SUM($O127:AI127)+AI127>$N23,$N23-SUM($O127:AI127),AI127)","v":0},{"$f":"IF(SUM($O127:AJ127)+AJ127>$N23,$N23-SUM($O127:AJ127),AJ127)","v":0},{"$f":"IF(SUM($O127:AK127)+AK127>$N23,$N23-SUM($O127:AK127),AK127)","v":0},{"$f":"IF(SUM($O127:AL127)+AL127>$N23,$N23-SUM($O127:AL127),AL127)","v":0},{"$f":"IF(SUM($O127:AM127)+AM127>$N23,$N23-SUM($O127:AM127),AM127)","v":0},{"$f":"IF(SUM($O127:AN127)+AN127>$N23,$N23-SUM($O127:AN127),AN127)","v":0},{"$f":"IF(SUM($O127:AO127)+AO127>$N23,$N23-SUM($O127:AO127),AO127)","v":0},{"$f":"IF(SUM($O127:AP127)+AP127>$N23,$N23-SUM($O127:AP127),AP127)","v":0},{"$f":"IF(SUM($O127:AQ127)+AQ127>$N23,$N23-SUM($O127:AQ127),AQ127)","v":0},{"$f":"IF(SUM($O127:AR127)+AR127>$N23,$N23-SUM($O127:AR127),AR127)","v":0},{"$f":"IF(SUM($O127:AS127)+AS127>$N23,$N23-SUM($O127:AS127),AS127)","v":0},{"$f":"IF(SUM($O127:AT127)+AT127>$N23,$N23-SUM($O127:AT127),AT127)","v":0},{"$f":"IF(SUM($O127:AU127)+AU127>$N23,$N23-SUM($O127:AU127),AU127)","v":0},{"$f":"IF(SUM($O127:AV127)+AV127>$N23,$N23-SUM($O127:AV127),AV127)","v":0},{"$f":"IF(SUM($O127:AW127)+AW127>$N23,$N23-SUM($O127:AW127),AW127)","v":0},{"$f":"IF(SUM($O127:AX127)+AX127>$N23,$N23-SUM($O127:AX127),AX127)","v":0},{"$f":"IF(SUM($O127:AY127)+AY127>$N23,$N23-SUM($O127:AY127),AY127)","v":0},{"$f":"IF(SUM($O127:AZ127)+AZ127>$N23,$N23-SUM($O127:AZ127),AZ127)","v":0},{"$f":"IF(SUM($O127:BA127)+BA127>$N23,$N23-SUM($O127:BA127),BA127)","v":0},{"$f":"IF(SUM($O127:BB127)+BB127>$N23,$N23-SUM($O127:BB127),BB127)","v":0},{"$f":"IF(SUM($O127:BC127)+BC127>$N23,$N23-SUM($O127:BC127),BC127)","v":0},{"$f":"IF(SUM($O127:BD127)+BD127>$N23,$N23-SUM($O127:BD127),BD127)","v":0},{"$f":"IF(SUM($O127:BE127)+BE127>$N23,$N23-SUM($O127:BE127),BE127)","v":0},{"$f":"IF(SUM($O127:BF127)+BF127>$N23,$N23-SUM($O127:BF127),BF127)","v":0},{"$f":"IF(SUM($O127:BG127)+BG127>$N23,$N23-SUM($O127:BG127),BG127)","v":0},{"$f":"IF(SUM($O127:BH127)+BH127>$N23,$N23-SUM($O127:BH127),BH127)","v":0},{"$f":"IF(SUM($O127:BI127)+BI127>$N23,$N23-SUM($O127:BI127),BI127)","v":0},{"$f":"IF(SUM($O127:BJ127)+BJ127>$N23,$N23-SUM($O127:BJ127),BJ127)","v":0},{"$f":"IF(SUM($O127:BK127)+BK127>$N23,$N23-SUM($O127:BK127),BK127)","v":0},{"$f":"IF(SUM($O127:BL127)+BL127>$N23,$N23-SUM($O127:BL127),BL127)","v":0},{"$f":"IF(SUM($O127:BM127)+BM127>$N23,$N23-SUM($O127:BM127),BM127)","v":0},{"$f":"IF(SUM($O127:BN127)+BN127>$N23,$N23-SUM($O127:BN127),BN127)","v":0},{"$f":"IF(SUM($O127:BO127)+BO127>$N23,$N23-SUM($O127:BO127),BO127)","v":0},{"$f":"IF(SUM($O127:BP127)+BP127>$N23,$N23-SUM($O127:BP127),BP127)","v":0},{"$f":"IF(SUM($O127:BQ127)+BQ127>$N23,$N23-SUM($O127:BQ127),BQ127)","v":0},{"$f":"IF(SUM($O127:BR127)+BR127>$N23,$N23-SUM($O127:BR127),BR127)","v":0},{"$f":"IF(SUM($O127:BS127)+BS127>$N23,$N23-SUM($O127:BS127),BS127)","v":0},{"$f":"IF(SUM($O127:BT127)+BT127>$N23,$N23-SUM($O127:BT127),BT127)","v":0},{"$f":"IF(SUM($O127:BU127)+BU127>$N23,$N23-SUM($O127:BU127),BU127)","v":0},{"$f":"IF(SUM($O127:BV127)+BV127>$N23,$N23-SUM($O127:BV127),BV127)","v":0},{"$f":"IF(SUM($O127:BW127)+BW127>$N23,$N23-SUM($O127:BW127),BW127)","v":0},{"$f":"IF(SUM($O127:BX127)+BX127>$N23,$N23-SUM($O127:BX127),BX127)","v":0},{"$f":"IF(SUM($O127:BY127)+BY127>$N23,$N23-SUM($O127:BY127),BY127)","v":0},{"$f":"IF(SUM($O127:BZ127)+BZ127>$N23,$N23-SUM($O127:BZ127),BZ127)","v":0},{"$f":"IF(SUM($O127:CA127)+CA127>$N23,$N23-SUM($O127:CA127),CA127)","v":0},{"$f":"IF(SUM($O127:CB127)+CB127>$N23,$N23-SUM($O127:CB127),CB127)","v":0},{"$f":"IF(SUM($O127:CC127)+CC127>$N23,$N23-SUM($O127:CC127),CC127)","v":0},{"$f":"IF(SUM($O127:CD127)+CD127>$N23,$N23-SUM($O127:CD127),CD127)","v":0},{"$f":"IF(SUM($O127:CE127)+CE127>$N23,$N23-SUM($O127:CE127),CE127)","v":0},{"$f":"IF(SUM($O127:CF127)+CF127>$N23,$N23-SUM($O127:CF127),CF127)","v":0},{"$f":"IF(SUM($O127:CG127)+CG127>$N23,$N23-SUM($O127:CG127),CG127)","v":0},{"$f":"IF(SUM($O127:CH127)+CH127>$N23,$N23-SUM($O127:CH127),CH127)","v":0},{"$f":"IF(SUM($O127:CI127)+CI127>$N23,$N23-SUM($O127:CI127),CI127)","v":0},{"$f":"IF(SUM($O127:CJ127)+CJ127>$N23,$N23-SUM($O127:CJ127),CJ127)","v":0},{"$f":"IF(SUM($O127:CK127)+CK127>$N23,$N23-SUM($O127:CK127),CK127)","v":0},{"$f":"IF(SUM($O127:CL127)+CL127>$N23,$N23-SUM($O127:CL127),CL127)","v":0},{"$f":"IF(SUM($O127:CM127)+CM127>$N23,$N23-SUM($O127:CM127),CM127)","v":0},{"$f":"IF(SUM($O127:CN127)+CN127>$N23,$N23-SUM($O127:CN127),CN127)","v":0},{"$f":"IF(SUM($O127:CO127)+CO127>$N23,$N23-SUM($O127:CO127),CO127)","v":0},{"$f":"IF(SUM($O127:CP127)+CP127>$N23,$N23-SUM($O127:CP127),CP127)","v":0},{"$f":"IF(SUM($O127:CQ127)+CQ127>$N23,$N23-SUM($O127:CQ127),CQ127)","v":0},{"$f":"IF(SUM($O127:CR127)+CR127>$N23,$N23-SUM($O127:CR127),CR127)","v":0},{"$f":"IF(SUM($O127:CS127)+CS127>$N23,$N23-SUM($O127:CS127),CS127)","v":0},{"$f":"IF(SUM($O127:CT127)+CT127>$N23,$N23-SUM($O127:CT127),CT127)","v":0},{"$f":"IF(SUM($O127:CU127)+CU127>$N23,$N23-SUM($O127:CU127),CU127)","v":0},{"$f":"IF(SUM($O127:CV127)+CV127>$N23,$N23-SUM($O127:CV127),CV127)","v":0},{"$f":"IF(SUM($O127:CW127)+CW127>$N23,$N23-SUM($O127:CW127),CW127)","v":0},{"$f":"IF(SUM($O127:CX127)+CX127>$N23,$N23-SUM($O127:CX127),CX127)","v":0},{"$f":"IF(SUM($O127:CY127)+CY127>$N23,$N23-SUM($O127:CY127),CY127)","v":0},{"$f":"IF(SUM($O127:CZ127)+CZ127>$N23,$N23-SUM($O127:CZ127),CZ127)","v":0},{"$f":"IF(SUM($O127:DA127)+DA127>$N23,$N23-SUM($O127:DA127),DA127)","v":0},{"$f":"IF(SUM($O127:DB127)+DB127>$N23,$N23-SUM($O127:DB127),DB127)","v":0},{"$f":"IF(SUM($O127:DC127)+DC127>$N23,$N23-SUM($O127:DC127),DC127)","v":0},{"$f":"IF(SUM($O127:DD127)+DD127>$N23,$N23-SUM($O127:DD127),DD127)","v":0},{"$f":"IF(SUM($O127:DE127)+DE127>$N23,$N23-SUM($O127:DE127),DE127)","v":0},{"$f":"IF(SUM($O127:DF127)+DF127>$N23,$N23-SUM($O127:DF127),DF127)","v":0},{"$f":"IF(SUM($O127:DG127)+DG127>$N23,$N23-SUM($O127:DG127),DG127)","v":0},{"$f":"IF(SUM($O127:DH127)+DH127>$N23,$N23-SUM($O127:DH127),DH127)","v":0},{"$f":"IF(SUM($O127:DI127)+DI127>$N23,$N23-SUM($O127:DI127),DI127)","v":0},{"$f":"IF(SUM($O127:DJ127)+DJ127>$N23,$N23-SUM($O127:DJ127),DJ127)","v":0},{"$f":"IF(SUM($O127:DK127)+DK127>$N23,$N23-SUM($O127:DK127),DK127)","v":0},{"$f":"IF(SUM($O127:DL127)+DL127>$N23,$N23-SUM($O127:DL127),DL127)","v":0},{"$f":"IF(SUM($O127:DM127)+DM127>$N23,$N23-SUM($O127:DM127),DM127)","v":0},{"$f":"IF(SUM($O127:DN127)+DN127>$N23,$N23-SUM($O127:DN127),DN127)","v":0},{"$f":"IF(SUM($O127:DO127)+DO127>$N23,$N23-SUM($O127:DO127),DO127)","v":0},{"$f":"IF(SUM($O127:DP127)+DP127>$N23,$N23-SUM($O127:DP127),DP127)","v":0},{"$f":"IF(SUM($O127:DQ127)+DQ127>$N23,$N23-SUM($O127:DQ127),DQ127)","v":0},{"$f":"IF(SUM($O127:DR127)+DR127>$N23,$N23-SUM($O127:DR127),DR127)","v":0},{"$f":"IF(SUM($O127:DS127)+DS127>$N23,$N23-SUM($O127:DS127),DS127)","v":0},{"$f":"IF(SUM($O127:DT127)+DT127>$N23,$N23-SUM($O127:DT127),DT127)","v":0},{"$f":"IF(SUM($O127:DU127)+DU127>$N23,$N23-SUM($O127:DU127),DU127)","v":0},{"$f":"IF(SUM($O127:DV127)+DV127>$N23,$N23-SUM($O127:DV127),DV127)","v":0},{"$f":"IF(SUM($O127:DW127)+DW127>$N23,$N23-SUM($O127:DW127),DW127)","v":0},{"$f":"IF(SUM($O127:DX127)+DX127>$N23,$N23-SUM($O127:DX127),DX127)","v":0},{"$f":"IF(SUM($O127:DY127)+DY127>$N23,$N23-SUM($O127:DY127),DY127)","v":0},{"$f":"IF(SUM($O127:DZ127)+DZ127>$N23,$N23-SUM($O127:DZ127),DZ127)","v":0},{"$f":"IF(SUM($O127:EA127)+EA127>$N23,$N23-SUM($O127:EA127),EA127)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,2.5208476781249999E-2,{"$f":"IF(SUM($O128:O128)+O128>$N24,$N24-SUM($O128:O128),O128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:P128)+P128>$N24,$N24-SUM($O128:P128),P128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:Q128)+Q128>$N24,$N24-SUM($O128:Q128),Q128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:R128)+R128>$N24,$N24-SUM($O128:R128),R128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:S128)+S128>$N24,$N24-SUM($O128:S128),S128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:T128)+T128>$N24,$N24-SUM($O128:T128),T128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:U128)+U128>$N24,$N24-SUM($O128:U128),U128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:V128)+V128>$N24,$N24-SUM($O128:V128),V128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:W128)+W128>$N24,$N24-SUM($O128:W128),W128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:X128)+X128>$N24,$N24-SUM($O128:X128),X128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:Y128)+Y128>$N24,$N24-SUM($O128:Y128),Y128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:Z128)+Z128>$N24,$N24-SUM($O128:Z128),Z128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AA128)+AA128>$N24,$N24-SUM($O128:AA128),AA128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AB128)+AB128>$N24,$N24-SUM($O128:AB128),AB128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AC128)+AC128>$N24,$N24-SUM($O128:AC128),AC128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AD128)+AD128>$N24,$N24-SUM($O128:AD128),AD128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AE128)+AE128>$N24,$N24-SUM($O128:AE128),AE128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AF128)+AF128>$N24,$N24-SUM($O128:AF128),AF128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AG128)+AG128>$N24,$N24-SUM($O128:AG128),AG128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AH128)+AH128>$N24,$N24-SUM($O128:AH128),AH128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AI128)+AI128>$N24,$N24-SUM($O128:AI128),AI128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AJ128)+AJ128>$N24,$N24-SUM($O128:AJ128),AJ128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AK128)+AK128>$N24,$N24-SUM($O128:AK128),AK128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AL128)+AL128>$N24,$N24-SUM($O128:AL128),AL128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AM128)+AM128>$N24,$N24-SUM($O128:AM128),AM128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AN128)+AN128>$N24,$N24-SUM($O128:AN128),AN128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AO128)+AO128>$N24,$N24-SUM($O128:AO128),AO128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AP128)+AP128>$N24,$N24-SUM($O128:AP128),AP128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AQ128)+AQ128>$N24,$N24-SUM($O128:AQ128),AQ128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AR128)+AR128>$N24,$N24-SUM($O128:AR128),AR128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AS128)+AS128>$N24,$N24-SUM($O128:AS128),AS128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AT128)+AT128>$N24,$N24-SUM($O128:AT128),AT128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AU128)+AU128>$N24,$N24-SUM($O128:AU128),AU128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AV128)+AV128>$N24,$N24-SUM($O128:AV128),AV128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AW128)+AW128>$N24,$N24-SUM($O128:AW128),AW128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AX128)+AX128>$N24,$N24-SUM($O128:AX128),AX128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AY128)+AY128>$N24,$N24-SUM($O128:AY128),AY128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:AZ128)+AZ128>$N24,$N24-SUM($O128:AZ128),AZ128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BA128)+BA128>$N24,$N24-SUM($O128:BA128),BA128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BB128)+BB128>$N24,$N24-SUM($O128:BB128),BB128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BC128)+BC128>$N24,$N24-SUM($O128:BC128),BC128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BD128)+BD128>$N24,$N24-SUM($O128:BD128),BD128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BE128)+BE128>$N24,$N24-SUM($O128:BE128),BE128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BF128)+BF128>$N24,$N24-SUM($O128:BF128),BF128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BG128)+BG128>$N24,$N24-SUM($O128:BG128),BG128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BH128)+BH128>$N24,$N24-SUM($O128:BH128),BH128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BI128)+BI128>$N24,$N24-SUM($O128:BI128),BI128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BJ128)+BJ128>$N24,$N24-SUM($O128:BJ128),BJ128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BK128)+BK128>$N24,$N24-SUM($O128:BK128),BK128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BL128)+BL128>$N24,$N24-SUM($O128:BL128),BL128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BM128)+BM128>$N24,$N24-SUM($O128:BM128),BM128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BN128)+BN128>$N24,$N24-SUM($O128:BN128),BN128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BO128)+BO128>$N24,$N24-SUM($O128:BO128),BO128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BP128)+BP128>$N24,$N24-SUM($O128:BP128),BP128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BQ128)+BQ128>$N24,$N24-SUM($O128:BQ128),BQ128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BR128)+BR128>$N24,$N24-SUM($O128:BR128),BR128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BS128)+BS128>$N24,$N24-SUM($O128:BS128),BS128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BT128)+BT128>$N24,$N24-SUM($O128:BT128),BT128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BU128)+BU128>$N24,$N24-SUM($O128:BU128),BU128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BV128)+BV128>$N24,$N24-SUM($O128:BV128),BV128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BW128)+BW128>$N24,$N24-SUM($O128:BW128),BW128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BX128)+BX128>$N24,$N24-SUM($O128:BX128),BX128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BY128)+BY128>$N24,$N24-SUM($O128:BY128),BY128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:BZ128)+BZ128>$N24,$N24-SUM($O128:BZ128),BZ128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CA128)+CA128>$N24,$N24-SUM($O128:CA128),CA128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CB128)+CB128>$N24,$N24-SUM($O128:CB128),CB128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CC128)+CC128>$N24,$N24-SUM($O128:CC128),CC128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CD128)+CD128>$N24,$N24-SUM($O128:CD128),CD128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CE128)+CE128>$N24,$N24-SUM($O128:CE128),CE128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CF128)+CF128>$N24,$N24-SUM($O128:CF128),CF128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CG128)+CG128>$N24,$N24-SUM($O128:CG128),CG128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CH128)+CH128>$N24,$N24-SUM($O128:CH128),CH128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CI128)+CI128>$N24,$N24-SUM($O128:CI128),CI128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CJ128)+CJ128>$N24,$N24-SUM($O128:CJ128),CJ128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CK128)+CK128>$N24,$N24-SUM($O128:CK128),CK128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CL128)+CL128>$N24,$N24-SUM($O128:CL128),CL128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CM128)+CM128>$N24,$N24-SUM($O128:CM128),CM128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CN128)+CN128>$N24,$N24-SUM($O128:CN128),CN128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CO128)+CO128>$N24,$N24-SUM($O128:CO128),CO128)","v":2.5208476781249999E-2},{"$f":"IF(SUM($O128:CP128)+CP128>$N24,$N24-SUM($O128:CP128),CP128)","v":1.7763568394002505E-15},{"$f":"IF(SUM($O128:CQ128)+CQ128>$N24,$N24-SUM($O128:CQ128),CQ128)","v":1.7763568394002505E-15},{"$f":"IF(SUM($O128:CR128)+CR128>$N24,$N24-SUM($O128:CR128),CR128)","v":1.7763568394002505E-15},{"$f":"IF(SUM($O128:CS128)+CS128>$N24,$N24-SUM($O128:CS128),CS128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:CT128)+CT128>$N24,$N24-SUM($O128:CT128),CT128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:CU128)+CU128>$N24,$N24-SUM($O128:CU128),CU128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:CV128)+CV128>$N24,$N24-SUM($O128:CV128),CV128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:CW128)+CW128>$N24,$N24-SUM($O128:CW128),CW128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:CX128)+CX128>$N24,$N24-SUM($O128:CX128),CX128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:CY128)+CY128>$N24,$N24-SUM($O128:CY128),CY128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:CZ128)+CZ128>$N24,$N24-SUM($O128:CZ128),CZ128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DA128)+DA128>$N24,$N24-SUM($O128:DA128),DA128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DB128)+DB128>$N24,$N24-SUM($O128:DB128),DB128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DC128)+DC128>$N24,$N24-SUM($O128:DC128),DC128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DD128)+DD128>$N24,$N24-SUM($O128:DD128),DD128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DE128)+DE128>$N24,$N24-SUM($O128:DE128),DE128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DF128)+DF128>$N24,$N24-SUM($O128:DF128),DF128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DG128)+DG128>$N24,$N24-SUM($O128:DG128),DG128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DH128)+DH128>$N24,$N24-SUM($O128:DH128),DH128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DI128)+DI128>$N24,$N24-SUM($O128:DI128),DI128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DJ128)+DJ128>$N24,$N24-SUM($O128:DJ128),DJ128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DK128)+DK128>$N24,$N24-SUM($O128:DK128),DK128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DL128)+DL128>$N24,$N24-SUM($O128:DL128),DL128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DM128)+DM128>$N24,$N24-SUM($O128:DM128),DM128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DN128)+DN128>$N24,$N24-SUM($O128:DN128),DN128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DO128)+DO128>$N24,$N24-SUM($O128:DO128),DO128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DP128)+DP128>$N24,$N24-SUM($O128:DP128),DP128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DQ128)+DQ128>$N24,$N24-SUM($O128:DQ128),DQ128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DR128)+DR128>$N24,$N24-SUM($O128:DR128),DR128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DS128)+DS128>$N24,$N24-SUM($O128:DS128),DS128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DT128)+DT128>$N24,$N24-SUM($O128:DT128),DT128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DU128)+DU128>$N24,$N24-SUM($O128:DU128),DU128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DV128)+DV128>$N24,$N24-SUM($O128:DV128),DV128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DW128)+DW128>$N24,$N24-SUM($O128:DW128),DW128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DX128)+DX128>$N24,$N24-SUM($O128:DX128),DX128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DY128)+DY128>$N24,$N24-SUM($O128:DY128),DY128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:DZ128)+DZ128>$N24,$N24-SUM($O128:DZ128),DZ128)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($O128:EA128)+EA128>$N24,$N24-SUM($O128:EA128),EA128)","v":-3.5527136788005009E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,3.0357615624999998E-4,{"$f":"IF(SUM($O129:O129)+O129>$N25,$N25-SUM($O129:O129),O129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:P129)+P129>$N25,$N25-SUM($O129:P129),P129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:Q129)+Q129>$N25,$N25-SUM($O129:Q129),Q129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:R129)+R129>$N25,$N25-SUM($O129:R129),R129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:S129)+S129>$N25,$N25-SUM($O129:S129),S129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:T129)+T129>$N25,$N25-SUM($O129:T129),T129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:U129)+U129>$N25,$N25-SUM($O129:U129),U129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:V129)+V129>$N25,$N25-SUM($O129:V129),V129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:W129)+W129>$N25,$N25-SUM($O129:W129),W129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:X129)+X129>$N25,$N25-SUM($O129:X129),X129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:Y129)+Y129>$N25,$N25-SUM($O129:Y129),Y129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:Z129)+Z129>$N25,$N25-SUM($O129:Z129),Z129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AA129)+AA129>$N25,$N25-SUM($O129:AA129),AA129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AB129)+AB129>$N25,$N25-SUM($O129:AB129),AB129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AC129)+AC129>$N25,$N25-SUM($O129:AC129),AC129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AD129)+AD129>$N25,$N25-SUM($O129:AD129),AD129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AE129)+AE129>$N25,$N25-SUM($O129:AE129),AE129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AF129)+AF129>$N25,$N25-SUM($O129:AF129),AF129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AG129)+AG129>$N25,$N25-SUM($O129:AG129),AG129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AH129)+AH129>$N25,$N25-SUM($O129:AH129),AH129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AI129)+AI129>$N25,$N25-SUM($O129:AI129),AI129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AJ129)+AJ129>$N25,$N25-SUM($O129:AJ129),AJ129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AK129)+AK129>$N25,$N25-SUM($O129:AK129),AK129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AL129)+AL129>$N25,$N25-SUM($O129:AL129),AL129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AM129)+AM129>$N25,$N25-SUM($O129:AM129),AM129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AN129)+AN129>$N25,$N25-SUM($O129:AN129),AN129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AO129)+AO129>$N25,$N25-SUM($O129:AO129),AO129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AP129)+AP129>$N25,$N25-SUM($O129:AP129),AP129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AQ129)+AQ129>$N25,$N25-SUM($O129:AQ129),AQ129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AR129)+AR129>$N25,$N25-SUM($O129:AR129),AR129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AS129)+AS129>$N25,$N25-SUM($O129:AS129),AS129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AT129)+AT129>$N25,$N25-SUM($O129:AT129),AT129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AU129)+AU129>$N25,$N25-SUM($O129:AU129),AU129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AV129)+AV129>$N25,$N25-SUM($O129:AV129),AV129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AW129)+AW129>$N25,$N25-SUM($O129:AW129),AW129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AX129)+AX129>$N25,$N25-SUM($O129:AX129),AX129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AY129)+AY129>$N25,$N25-SUM($O129:AY129),AY129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:AZ129)+AZ129>$N25,$N25-SUM($O129:AZ129),AZ129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BA129)+BA129>$N25,$N25-SUM($O129:BA129),BA129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BB129)+BB129>$N25,$N25-SUM($O129:BB129),BB129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BC129)+BC129>$N25,$N25-SUM($O129:BC129),BC129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BD129)+BD129>$N25,$N25-SUM($O129:BD129),BD129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BE129)+BE129>$N25,$N25-SUM($O129:BE129),BE129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BF129)+BF129>$N25,$N25-SUM($O129:BF129),BF129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BG129)+BG129>$N25,$N25-SUM($O129:BG129),BG129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BH129)+BH129>$N25,$N25-SUM($O129:BH129),BH129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BI129)+BI129>$N25,$N25-SUM($O129:BI129),BI129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BJ129)+BJ129>$N25,$N25-SUM($O129:BJ129),BJ129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BK129)+BK129>$N25,$N25-SUM($O129:BK129),BK129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BL129)+BL129>$N25,$N25-SUM($O129:BL129),BL129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BM129)+BM129>$N25,$N25-SUM($O129:BM129),BM129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BN129)+BN129>$N25,$N25-SUM($O129:BN129),BN129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BO129)+BO129>$N25,$N25-SUM($O129:BO129),BO129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BP129)+BP129>$N25,$N25-SUM($O129:BP129),BP129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BQ129)+BQ129>$N25,$N25-SUM($O129:BQ129),BQ129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BR129)+BR129>$N25,$N25-SUM($O129:BR129),BR129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BS129)+BS129>$N25,$N25-SUM($O129:BS129),BS129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BT129)+BT129>$N25,$N25-SUM($O129:BT129),BT129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BU129)+BU129>$N25,$N25-SUM($O129:BU129),BU129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BV129)+BV129>$N25,$N25-SUM($O129:BV129),BV129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BW129)+BW129>$N25,$N25-SUM($O129:BW129),BW129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BX129)+BX129>$N25,$N25-SUM($O129:BX129),BX129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BY129)+BY129>$N25,$N25-SUM($O129:BY129),BY129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:BZ129)+BZ129>$N25,$N25-SUM($O129:BZ129),BZ129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CA129)+CA129>$N25,$N25-SUM($O129:CA129),CA129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CB129)+CB129>$N25,$N25-SUM($O129:CB129),CB129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CC129)+CC129>$N25,$N25-SUM($O129:CC129),CC129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CD129)+CD129>$N25,$N25-SUM($O129:CD129),CD129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CE129)+CE129>$N25,$N25-SUM($O129:CE129),CE129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CF129)+CF129>$N25,$N25-SUM($O129:CF129),CF129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CG129)+CG129>$N25,$N25-SUM($O129:CG129),CG129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CH129)+CH129>$N25,$N25-SUM($O129:CH129),CH129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CI129)+CI129>$N25,$N25-SUM($O129:CI129),CI129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CJ129)+CJ129>$N25,$N25-SUM($O129:CJ129),CJ129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CK129)+CK129>$N25,$N25-SUM($O129:CK129),CK129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CL129)+CL129>$N25,$N25-SUM($O129:CL129),CL129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CM129)+CM129>$N25,$N25-SUM($O129:CM129),CM129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CN129)+CN129>$N25,$N25-SUM($O129:CN129),CN129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CO129)+CO129>$N25,$N25-SUM($O129:CO129),CO129)","v":3.0357615624999998E-4},{"$f":"IF(SUM($O129:CP129)+CP129>$N25,$N25-SUM($O129:CP129),CP129)","v":1.7347234759768071E-17},{"$f":"IF(SUM($O129:CQ129)+CQ129>$N25,$N25-SUM($O129:CQ129),CQ129)","v":1.7347234759768071E-17},{"$f":"IF(SUM($O129:CR129)+CR129>$N25,$N25-SUM($O129:CR129),CR129)","v":1.7347234759768071E-17},{"$f":"IF(SUM($O129:CS129)+CS129>$N25,$N25-SUM($O129:CS129),CS129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:CT129)+CT129>$N25,$N25-SUM($O129:CT129),CT129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:CU129)+CU129>$N25,$N25-SUM($O129:CU129),CU129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:CV129)+CV129>$N25,$N25-SUM($O129:CV129),CV129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:CW129)+CW129>$N25,$N25-SUM($O129:CW129),CW129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:CX129)+CX129>$N25,$N25-SUM($O129:CX129),CX129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:CY129)+CY129>$N25,$N25-SUM($O129:CY129),CY129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:CZ129)+CZ129>$N25,$N25-SUM($O129:CZ129),CZ129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DA129)+DA129>$N25,$N25-SUM($O129:DA129),DA129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DB129)+DB129>$N25,$N25-SUM($O129:DB129),DB129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DC129)+DC129>$N25,$N25-SUM($O129:DC129),DC129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DD129)+DD129>$N25,$N25-SUM($O129:DD129),DD129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DE129)+DE129>$N25,$N25-SUM($O129:DE129),DE129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DF129)+DF129>$N25,$N25-SUM($O129:DF129),DF129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DG129)+DG129>$N25,$N25-SUM($O129:DG129),DG129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DH129)+DH129>$N25,$N25-SUM($O129:DH129),DH129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DI129)+DI129>$N25,$N25-SUM($O129:DI129),DI129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DJ129)+DJ129>$N25,$N25-SUM($O129:DJ129),DJ129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DK129)+DK129>$N25,$N25-SUM($O129:DK129),DK129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DL129)+DL129>$N25,$N25-SUM($O129:DL129),DL129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DM129)+DM129>$N25,$N25-SUM($O129:DM129),DM129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DN129)+DN129>$N25,$N25-SUM($O129:DN129),DN129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DO129)+DO129>$N25,$N25-SUM($O129:DO129),DO129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DP129)+DP129>$N25,$N25-SUM($O129:DP129),DP129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DQ129)+DQ129>$N25,$N25-SUM($O129:DQ129),DQ129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DR129)+DR129>$N25,$N25-SUM($O129:DR129),DR129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DS129)+DS129>$N25,$N25-SUM($O129:DS129),DS129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DT129)+DT129>$N25,$N25-SUM($O129:DT129),DT129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DU129)+DU129>$N25,$N25-SUM($O129:DU129),DU129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DV129)+DV129>$N25,$N25-SUM($O129:DV129),DV129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DW129)+DW129>$N25,$N25-SUM($O129:DW129),DW129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DX129)+DX129>$N25,$N25-SUM($O129:DX129),DX129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DY129)+DY129>$N25,$N25-SUM($O129:DY129),DY129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:DZ129)+DZ129>$N25,$N25-SUM($O129:DZ129),DZ129)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($O129:EA129)+EA129>$N25,$N25-SUM($O129:EA129),EA129)","v":-3.4694469519536142E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,3.2389687500000002E-5,{"$f":"IF(SUM($O130:O130)+O130>$N26,$N26-SUM($O130:O130),O130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:P130)+P130>$N26,$N26-SUM($O130:P130),P130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:Q130)+Q130>$N26,$N26-SUM($O130:Q130),Q130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:R130)+R130>$N26,$N26-SUM($O130:R130),R130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:S130)+S130>$N26,$N26-SUM($O130:S130),S130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:T130)+T130>$N26,$N26-SUM($O130:T130),T130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:U130)+U130>$N26,$N26-SUM($O130:U130),U130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:V130)+V130>$N26,$N26-SUM($O130:V130),V130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:W130)+W130>$N26,$N26-SUM($O130:W130),W130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:X130)+X130>$N26,$N26-SUM($O130:X130),X130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:Y130)+Y130>$N26,$N26-SUM($O130:Y130),Y130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:Z130)+Z130>$N26,$N26-SUM($O130:Z130),Z130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AA130)+AA130>$N26,$N26-SUM($O130:AA130),AA130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AB130)+AB130>$N26,$N26-SUM($O130:AB130),AB130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AC130)+AC130>$N26,$N26-SUM($O130:AC130),AC130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AD130)+AD130>$N26,$N26-SUM($O130:AD130),AD130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AE130)+AE130>$N26,$N26-SUM($O130:AE130),AE130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AF130)+AF130>$N26,$N26-SUM($O130:AF130),AF130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AG130)+AG130>$N26,$N26-SUM($O130:AG130),AG130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AH130)+AH130>$N26,$N26-SUM($O130:AH130),AH130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AI130)+AI130>$N26,$N26-SUM($O130:AI130),AI130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AJ130)+AJ130>$N26,$N26-SUM($O130:AJ130),AJ130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AK130)+AK130>$N26,$N26-SUM($O130:AK130),AK130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AL130)+AL130>$N26,$N26-SUM($O130:AL130),AL130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AM130)+AM130>$N26,$N26-SUM($O130:AM130),AM130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AN130)+AN130>$N26,$N26-SUM($O130:AN130),AN130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AO130)+AO130>$N26,$N26-SUM($O130:AO130),AO130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AP130)+AP130>$N26,$N26-SUM($O130:AP130),AP130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AQ130)+AQ130>$N26,$N26-SUM($O130:AQ130),AQ130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AR130)+AR130>$N26,$N26-SUM($O130:AR130),AR130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AS130)+AS130>$N26,$N26-SUM($O130:AS130),AS130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AT130)+AT130>$N26,$N26-SUM($O130:AT130),AT130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AU130)+AU130>$N26,$N26-SUM($O130:AU130),AU130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AV130)+AV130>$N26,$N26-SUM($O130:AV130),AV130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AW130)+AW130>$N26,$N26-SUM($O130:AW130),AW130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AX130)+AX130>$N26,$N26-SUM($O130:AX130),AX130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AY130)+AY130>$N26,$N26-SUM($O130:AY130),AY130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:AZ130)+AZ130>$N26,$N26-SUM($O130:AZ130),AZ130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:BA130)+BA130>$N26,$N26-SUM($O130:BA130),BA130)","v":3.2389687500000002E-5},{"$f":"IF(SUM($O130:BB130)+BB130>$N26,$N26-SUM($O130:BB130),BB130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BC130)+BC130>$N26,$N26-SUM($O130:BC130),BC130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BD130)+BD130>$N26,$N26-SUM($O130:BD130),BD130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BE130)+BE130>$N26,$N26-SUM($O130:BE130),BE130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BF130)+BF130>$N26,$N26-SUM($O130:BF130),BF130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BG130)+BG130>$N26,$N26-SUM($O130:BG130),BG130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BH130)+BH130>$N26,$N26-SUM($O130:BH130),BH130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BI130)+BI130>$N26,$N26-SUM($O130:BI130),BI130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BJ130)+BJ130>$N26,$N26-SUM($O130:BJ130),BJ130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BK130)+BK130>$N26,$N26-SUM($O130:BK130),BK130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BL130)+BL130>$N26,$N26-SUM($O130:BL130),BL130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BM130)+BM130>$N26,$N26-SUM($O130:BM130),BM130)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O130:BN130)+BN130>$N26,$N26-SUM($O130:BN130),BN130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BO130)+BO130>$N26,$N26-SUM($O130:BO130),BO130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BP130)+BP130>$N26,$N26-SUM($O130:BP130),BP130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BQ130)+BQ130>$N26,$N26-SUM($O130:BQ130),BQ130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BR130)+BR130>$N26,$N26-SUM($O130:BR130),BR130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BS130)+BS130>$N26,$N26-SUM($O130:BS130),BS130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BT130)+BT130>$N26,$N26-SUM($O130:BT130),BT130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BU130)+BU130>$N26,$N26-SUM($O130:BU130),BU130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BV130)+BV130>$N26,$N26-SUM($O130:BV130),BV130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BW130)+BW130>$N26,$N26-SUM($O130:BW130),BW130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BX130)+BX130>$N26,$N26-SUM($O130:BX130),BX130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BY130)+BY130>$N26,$N26-SUM($O130:BY130),BY130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:BZ130)+BZ130>$N26,$N26-SUM($O130:BZ130),BZ130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CA130)+CA130>$N26,$N26-SUM($O130:CA130),CA130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CB130)+CB130>$N26,$N26-SUM($O130:CB130),CB130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CC130)+CC130>$N26,$N26-SUM($O130:CC130),CC130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CD130)+CD130>$N26,$N26-SUM($O130:CD130),CD130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CE130)+CE130>$N26,$N26-SUM($O130:CE130),CE130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CF130)+CF130>$N26,$N26-SUM($O130:CF130),CF130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CG130)+CG130>$N26,$N26-SUM($O130:CG130),CG130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CH130)+CH130>$N26,$N26-SUM($O130:CH130),CH130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CI130)+CI130>$N26,$N26-SUM($O130:CI130),CI130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CJ130)+CJ130>$N26,$N26-SUM($O130:CJ130),CJ130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CK130)+CK130>$N26,$N26-SUM($O130:CK130),CK130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CL130)+CL130>$N26,$N26-SUM($O130:CL130),CL130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CM130)+CM130>$N26,$N26-SUM($O130:CM130),CM130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CN130)+CN130>$N26,$N26-SUM($O130:CN130),CN130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CO130)+CO130>$N26,$N26-SUM($O130:CO130),CO130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CP130)+CP130>$N26,$N26-SUM($O130:CP130),CP130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CQ130)+CQ130>$N26,$N26-SUM($O130:CQ130),CQ130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CR130)+CR130>$N26,$N26-SUM($O130:CR130),CR130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CS130)+CS130>$N26,$N26-SUM($O130:CS130),CS130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CT130)+CT130>$N26,$N26-SUM($O130:CT130),CT130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CU130)+CU130>$N26,$N26-SUM($O130:CU130),CU130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CV130)+CV130>$N26,$N26-SUM($O130:CV130),CV130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CW130)+CW130>$N26,$N26-SUM($O130:CW130),CW130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CX130)+CX130>$N26,$N26-SUM($O130:CX130),CX130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CY130)+CY130>$N26,$N26-SUM($O130:CY130),CY130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:CZ130)+CZ130>$N26,$N26-SUM($O130:CZ130),CZ130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DA130)+DA130>$N26,$N26-SUM($O130:DA130),DA130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DB130)+DB130>$N26,$N26-SUM($O130:DB130),DB130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DC130)+DC130>$N26,$N26-SUM($O130:DC130),DC130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DD130)+DD130>$N26,$N26-SUM($O130:DD130),DD130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DE130)+DE130>$N26,$N26-SUM($O130:DE130),DE130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DF130)+DF130>$N26,$N26-SUM($O130:DF130),DF130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DG130)+DG130>$N26,$N26-SUM($O130:DG130),DG130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DH130)+DH130>$N26,$N26-SUM($O130:DH130),DH130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DI130)+DI130>$N26,$N26-SUM($O130:DI130),DI130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DJ130)+DJ130>$N26,$N26-SUM($O130:DJ130),DJ130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DK130)+DK130>$N26,$N26-SUM($O130:DK130),DK130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DL130)+DL130>$N26,$N26-SUM($O130:DL130),DL130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DM130)+DM130>$N26,$N26-SUM($O130:DM130),DM130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DN130)+DN130>$N26,$N26-SUM($O130:DN130),DN130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DO130)+DO130>$N26,$N26-SUM($O130:DO130),DO130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DP130)+DP130>$N26,$N26-SUM($O130:DP130),DP130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DQ130)+DQ130>$N26,$N26-SUM($O130:DQ130),DQ130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DR130)+DR130>$N26,$N26-SUM($O130:DR130),DR130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DS130)+DS130>$N26,$N26-SUM($O130:DS130),DS130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DT130)+DT130>$N26,$N26-SUM($O130:DT130),DT130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DU130)+DU130>$N26,$N26-SUM($O130:DU130),DU130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DV130)+DV130>$N26,$N26-SUM($O130:DV130),DV130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DW130)+DW130>$N26,$N26-SUM($O130:DW130),DW130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DX130)+DX130>$N26,$N26-SUM($O130:DX130),DX130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DY130)+DY130>$N26,$N26-SUM($O130:DY130),DY130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:DZ130)+DZ130>$N26,$N26-SUM($O130:DZ130),DZ130)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O130:EA130)+EA130>$N26,$N26-SUM($O130:EA130),EA130)","v":-4.7704895589362195E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,0,{"$f":"IF(SUM($O131:O131)+O131>$N27,$N27-SUM($O131:O131),O131)","v":0},{"$f":"IF(SUM($O131:P131)+P131>$N27,$N27-SUM($O131:P131),P131)","v":0},{"$f":"IF(SUM($O131:Q131)+Q131>$N27,$N27-SUM($O131:Q131),Q131)","v":0},{"$f":"IF(SUM($O131:R131)+R131>$N27,$N27-SUM($O131:R131),R131)","v":0},{"$f":"IF(SUM($O131:S131)+S131>$N27,$N27-SUM($O131:S131),S131)","v":0},{"$f":"IF(SUM($O131:T131)+T131>$N27,$N27-SUM($O131:T131),T131)","v":0},{"$f":"IF(SUM($O131:U131)+U131>$N27,$N27-SUM($O131:U131),U131)","v":0},{"$f":"IF(SUM($O131:V131)+V131>$N27,$N27-SUM($O131:V131),V131)","v":0},{"$f":"IF(SUM($O131:W131)+W131>$N27,$N27-SUM($O131:W131),W131)","v":0},{"$f":"IF(SUM($O131:X131)+X131>$N27,$N27-SUM($O131:X131),X131)","v":0},{"$f":"IF(SUM($O131:Y131)+Y131>$N27,$N27-SUM($O131:Y131),Y131)","v":0},{"$f":"IF(SUM($O131:Z131)+Z131>$N27,$N27-SUM($O131:Z131),Z131)","v":0},{"$f":"IF(SUM($O131:AA131)+AA131>$N27,$N27-SUM($O131:AA131),AA131)","v":0},{"$f":"IF(SUM($O131:AB131)+AB131>$N27,$N27-SUM($O131:AB131),AB131)","v":0},{"$f":"IF(SUM($O131:AC131)+AC131>$N27,$N27-SUM($O131:AC131),AC131)","v":0},{"$f":"IF(SUM($O131:AD131)+AD131>$N27,$N27-SUM($O131:AD131),AD131)","v":0},{"$f":"IF(SUM($O131:AE131)+AE131>$N27,$N27-SUM($O131:AE131),AE131)","v":0},{"$f":"IF(SUM($O131:AF131)+AF131>$N27,$N27-SUM($O131:AF131),AF131)","v":0},{"$f":"IF(SUM($O131:AG131)+AG131>$N27,$N27-SUM($O131:AG131),AG131)","v":0},{"$f":"IF(SUM($O131:AH131)+AH131>$N27,$N27-SUM($O131:AH131),AH131)","v":0},{"$f":"IF(SUM($O131:AI131)+AI131>$N27,$N27-SUM($O131:AI131),AI131)","v":0},{"$f":"IF(SUM($O131:AJ131)+AJ131>$N27,$N27-SUM($O131:AJ131),AJ131)","v":0},{"$f":"IF(SUM($O131:AK131)+AK131>$N27,$N27-SUM($O131:AK131),AK131)","v":0},{"$f":"IF(SUM($O131:AL131)+AL131>$N27,$N27-SUM($O131:AL131),AL131)","v":0},{"$f":"IF(SUM($O131:AM131)+AM131>$N27,$N27-SUM($O131:AM131),AM131)","v":0},{"$f":"IF(SUM($O131:AN131)+AN131>$N27,$N27-SUM($O131:AN131),AN131)","v":0},{"$f":"IF(SUM($O131:AO131)+AO131>$N27,$N27-SUM($O131:AO131),AO131)","v":0},{"$f":"IF(SUM($O131:AP131)+AP131>$N27,$N27-SUM($O131:AP131),AP131)","v":0},{"$f":"IF(SUM($O131:AQ131)+AQ131>$N27,$N27-SUM($O131:AQ131),AQ131)","v":0},{"$f":"IF(SUM($O131:AR131)+AR131>$N27,$N27-SUM($O131:AR131),AR131)","v":0},{"$f":"IF(SUM($O131:AS131)+AS131>$N27,$N27-SUM($O131:AS131),AS131)","v":0},{"$f":"IF(SUM($O131:AT131)+AT131>$N27,$N27-SUM($O131:AT131),AT131)","v":0},{"$f":"IF(SUM($O131:AU131)+AU131>$N27,$N27-SUM($O131:AU131),AU131)","v":0},{"$f":"IF(SUM($O131:AV131)+AV131>$N27,$N27-SUM($O131:AV131),AV131)","v":0},{"$f":"IF(SUM($O131:AW131)+AW131>$N27,$N27-SUM($O131:AW131),AW131)","v":0},{"$f":"IF(SUM($O131:AX131)+AX131>$N27,$N27-SUM($O131:AX131),AX131)","v":0},{"$f":"IF(SUM($O131:AY131)+AY131>$N27,$N27-SUM($O131:AY131),AY131)","v":0},{"$f":"IF(SUM($O131:AZ131)+AZ131>$N27,$N27-SUM($O131:AZ131),AZ131)","v":0},{"$f":"IF(SUM($O131:BA131)+BA131>$N27,$N27-SUM($O131:BA131),BA131)","v":0},{"$f":"IF(SUM($O131:BB131)+BB131>$N27,$N27-SUM($O131:BB131),BB131)","v":0},{"$f":"IF(SUM($O131:BC131)+BC131>$N27,$N27-SUM($O131:BC131),BC131)","v":0},{"$f":"IF(SUM($O131:BD131)+BD131>$N27,$N27-SUM($O131:BD131),BD131)","v":0},{"$f":"IF(SUM($O131:BE131)+BE131>$N27,$N27-SUM($O131:BE131),BE131)","v":0},{"$f":"IF(SUM($O131:BF131)+BF131>$N27,$N27-SUM($O131:BF131),BF131)","v":0},{"$f":"IF(SUM($O131:BG131)+BG131>$N27,$N27-SUM($O131:BG131),BG131)","v":0},{"$f":"IF(SUM($O131:BH131)+BH131>$N27,$N27-SUM($O131:BH131),BH131)","v":0},{"$f":"IF(SUM($O131:BI131)+BI131>$N27,$N27-SUM($O131:BI131),BI131)","v":0},{"$f":"IF(SUM($O131:BJ131)+BJ131>$N27,$N27-SUM($O131:BJ131),BJ131)","v":0},{"$f":"IF(SUM($O131:BK131)+BK131>$N27,$N27-SUM($O131:BK131),BK131)","v":0},{"$f":"IF(SUM($O131:BL131)+BL131>$N27,$N27-SUM($O131:BL131),BL131)","v":0},{"$f":"IF(SUM($O131:BM131)+BM131>$N27,$N27-SUM($O131:BM131),BM131)","v":0},{"$f":"IF(SUM($O131:BN131)+BN131>$N27,$N27-SUM($O131:BN131),BN131)","v":0},{"$f":"IF(SUM($O131:BO131)+BO131>$N27,$N27-SUM($O131:BO131),BO131)","v":0},{"$f":"IF(SUM($O131:BP131)+BP131>$N27,$N27-SUM($O131:BP131),BP131)","v":0},{"$f":"IF(SUM($O131:BQ131)+BQ131>$N27,$N27-SUM($O131:BQ131),BQ131)","v":0},{"$f":"IF(SUM($O131:BR131)+BR131>$N27,$N27-SUM($O131:BR131),BR131)","v":0},{"$f":"IF(SUM($O131:BS131)+BS131>$N27,$N27-SUM($O131:BS131),BS131)","v":0},{"$f":"IF(SUM($O131:BT131)+BT131>$N27,$N27-SUM($O131:BT131),BT131)","v":0},{"$f":"IF(SUM($O131:BU131)+BU131>$N27,$N27-SUM($O131:BU131),BU131)","v":0},{"$f":"IF(SUM($O131:BV131)+BV131>$N27,$N27-SUM($O131:BV131),BV131)","v":0},{"$f":"IF(SUM($O131:BW131)+BW131>$N27,$N27-SUM($O131:BW131),BW131)","v":0},{"$f":"IF(SUM($O131:BX131)+BX131>$N27,$N27-SUM($O131:BX131),BX131)","v":0},{"$f":"IF(SUM($O131:BY131)+BY131>$N27,$N27-SUM($O131:BY131),BY131)","v":0},{"$f":"IF(SUM($O131:BZ131)+BZ131>$N27,$N27-SUM($O131:BZ131),BZ131)","v":0},{"$f":"IF(SUM($O131:CA131)+CA131>$N27,$N27-SUM($O131:CA131),CA131)","v":0},{"$f":"IF(SUM($O131:CB131)+CB131>$N27,$N27-SUM($O131:CB131),CB131)","v":0},{"$f":"IF(SUM($O131:CC131)+CC131>$N27,$N27-SUM($O131:CC131),CC131)","v":0},{"$f":"IF(SUM($O131:CD131)+CD131>$N27,$N27-SUM($O131:CD131),CD131)","v":0},{"$f":"IF(SUM($O131:CE131)+CE131>$N27,$N27-SUM($O131:CE131),CE131)","v":0},{"$f":"IF(SUM($O131:CF131)+CF131>$N27,$N27-SUM($O131:CF131),CF131)","v":0},{"$f":"IF(SUM($O131:CG131)+CG131>$N27,$N27-SUM($O131:CG131),CG131)","v":0},{"$f":"IF(SUM($O131:CH131)+CH131>$N27,$N27-SUM($O131:CH131),CH131)","v":0},{"$f":"IF(SUM($O131:CI131)+CI131>$N27,$N27-SUM($O131:CI131),CI131)","v":0},{"$f":"IF(SUM($O131:CJ131)+CJ131>$N27,$N27-SUM($O131:CJ131),CJ131)","v":0},{"$f":"IF(SUM($O131:CK131)+CK131>$N27,$N27-SUM($O131:CK131),CK131)","v":0},{"$f":"IF(SUM($O131:CL131)+CL131>$N27,$N27-SUM($O131:CL131),CL131)","v":0},{"$f":"IF(SUM($O131:CM131)+CM131>$N27,$N27-SUM($O131:CM131),CM131)","v":0},{"$f":"IF(SUM($O131:CN131)+CN131>$N27,$N27-SUM($O131:CN131),CN131)","v":0},{"$f":"IF(SUM($O131:CO131)+CO131>$N27,$N27-SUM($O131:CO131),CO131)","v":0},{"$f":"IF(SUM($O131:CP131)+CP131>$N27,$N27-SUM($O131:CP131),CP131)","v":0},{"$f":"IF(SUM($O131:CQ131)+CQ131>$N27,$N27-SUM($O131:CQ131),CQ131)","v":0},{"$f":"IF(SUM($O131:CR131)+CR131>$N27,$N27-SUM($O131:CR131),CR131)","v":0},{"$f":"IF(SUM($O131:CS131)+CS131>$N27,$N27-SUM($O131:CS131),CS131)","v":0},{"$f":"IF(SUM($O131:CT131)+CT131>$N27,$N27-SUM($O131:CT131),CT131)","v":0},{"$f":"IF(SUM($O131:CU131)+CU131>$N27,$N27-SUM($O131:CU131),CU131)","v":0},{"$f":"IF(SUM($O131:CV131)+CV131>$N27,$N27-SUM($O131:CV131),CV131)","v":0},{"$f":"IF(SUM($O131:CW131)+CW131>$N27,$N27-SUM($O131:CW131),CW131)","v":0},{"$f":"IF(SUM($O131:CX131)+CX131>$N27,$N27-SUM($O131:CX131),CX131)","v":0},{"$f":"IF(SUM($O131:CY131)+CY131>$N27,$N27-SUM($O131:CY131),CY131)","v":0},{"$f":"IF(SUM($O131:CZ131)+CZ131>$N27,$N27-SUM($O131:CZ131),CZ131)","v":0},{"$f":"IF(SUM($O131:DA131)+DA131>$N27,$N27-SUM($O131:DA131),DA131)","v":0},{"$f":"IF(SUM($O131:DB131)+DB131>$N27,$N27-SUM($O131:DB131),DB131)","v":0},{"$f":"IF(SUM($O131:DC131)+DC131>$N27,$N27-SUM($O131:DC131),DC131)","v":0},{"$f":"IF(SUM($O131:DD131)+DD131>$N27,$N27-SUM($O131:DD131),DD131)","v":0},{"$f":"IF(SUM($O131:DE131)+DE131>$N27,$N27-SUM($O131:DE131),DE131)","v":0},{"$f":"IF(SUM($O131:DF131)+DF131>$N27,$N27-SUM($O131:DF131),DF131)","v":0},{"$f":"IF(SUM($O131:DG131)+DG131>$N27,$N27-SUM($O131:DG131),DG131)","v":0},{"$f":"IF(SUM($O131:DH131)+DH131>$N27,$N27-SUM($O131:DH131),DH131)","v":0},{"$f":"IF(SUM($O131:DI131)+DI131>$N27,$N27-SUM($O131:DI131),DI131)","v":0},{"$f":"IF(SUM($O131:DJ131)+DJ131>$N27,$N27-SUM($O131:DJ131),DJ131)","v":0},{"$f":"IF(SUM($O131:DK131)+DK131>$N27,$N27-SUM($O131:DK131),DK131)","v":0},{"$f":"IF(SUM($O131:DL131)+DL131>$N27,$N27-SUM($O131:DL131),DL131)","v":0},{"$f":"IF(SUM($O131:DM131)+DM131>$N27,$N27-SUM($O131:DM131),DM131)","v":0},{"$f":"IF(SUM($O131:DN131)+DN131>$N27,$N27-SUM($O131:DN131),DN131)","v":0},{"$f":"IF(SUM($O131:DO131)+DO131>$N27,$N27-SUM($O131:DO131),DO131)","v":0},{"$f":"IF(SUM($O131:DP131)+DP131>$N27,$N27-SUM($O131:DP131),DP131)","v":0},{"$f":"IF(SUM($O131:DQ131)+DQ131>$N27,$N27-SUM($O131:DQ131),DQ131)","v":0},{"$f":"IF(SUM($O131:DR131)+DR131>$N27,$N27-SUM($O131:DR131),DR131)","v":0},{"$f":"IF(SUM($O131:DS131)+DS131>$N27,$N27-SUM($O131:DS131),DS131)","v":0},{"$f":"IF(SUM($O131:DT131)+DT131>$N27,$N27-SUM($O131:DT131),DT131)","v":0},{"$f":"IF(SUM($O131:DU131)+DU131>$N27,$N27-SUM($O131:DU131),DU131)","v":0},{"$f":"IF(SUM($O131:DV131)+DV131>$N27,$N27-SUM($O131:DV131),DV131)","v":0},{"$f":"IF(SUM($O131:DW131)+DW131>$N27,$N27-SUM($O131:DW131),DW131)","v":0},{"$f":"IF(SUM($O131:DX131)+DX131>$N27,$N27-SUM($O131:DX131),DX131)","v":0},{"$f":"IF(SUM($O131:DY131)+DY131>$N27,$N27-SUM($O131:DY131),DY131)","v":0},{"$f":"IF(SUM($O131:DZ131)+DZ131>$N27,$N27-SUM($O131:DZ131),DZ131)","v":0},{"$f":"IF(SUM($O131:EA131)+EA131>$N27,$N27-SUM($O131:EA131),EA131)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,1.3338062499999999E-5,{"$f":"IF(SUM($O132:O132)+O132>$N28,$N28-SUM($O132:O132),O132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:P132)+P132>$N28,$N28-SUM($O132:P132),P132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:Q132)+Q132>$N28,$N28-SUM($O132:Q132),Q132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:R132)+R132>$N28,$N28-SUM($O132:R132),R132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:S132)+S132>$N28,$N28-SUM($O132:S132),S132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:T132)+T132>$N28,$N28-SUM($O132:T132),T132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:U132)+U132>$N28,$N28-SUM($O132:U132),U132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:V132)+V132>$N28,$N28-SUM($O132:V132),V132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:W132)+W132>$N28,$N28-SUM($O132:W132),W132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:X132)+X132>$N28,$N28-SUM($O132:X132),X132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:Y132)+Y132>$N28,$N28-SUM($O132:Y132),Y132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:Z132)+Z132>$N28,$N28-SUM($O132:Z132),Z132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AA132)+AA132>$N28,$N28-SUM($O132:AA132),AA132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AB132)+AB132>$N28,$N28-SUM($O132:AB132),AB132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AC132)+AC132>$N28,$N28-SUM($O132:AC132),AC132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AD132)+AD132>$N28,$N28-SUM($O132:AD132),AD132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AE132)+AE132>$N28,$N28-SUM($O132:AE132),AE132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AF132)+AF132>$N28,$N28-SUM($O132:AF132),AF132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AG132)+AG132>$N28,$N28-SUM($O132:AG132),AG132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AH132)+AH132>$N28,$N28-SUM($O132:AH132),AH132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AI132)+AI132>$N28,$N28-SUM($O132:AI132),AI132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AJ132)+AJ132>$N28,$N28-SUM($O132:AJ132),AJ132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AK132)+AK132>$N28,$N28-SUM($O132:AK132),AK132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AL132)+AL132>$N28,$N28-SUM($O132:AL132),AL132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AM132)+AM132>$N28,$N28-SUM($O132:AM132),AM132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AN132)+AN132>$N28,$N28-SUM($O132:AN132),AN132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AO132)+AO132>$N28,$N28-SUM($O132:AO132),AO132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AP132)+AP132>$N28,$N28-SUM($O132:AP132),AP132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AQ132)+AQ132>$N28,$N28-SUM($O132:AQ132),AQ132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AR132)+AR132>$N28,$N28-SUM($O132:AR132),AR132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AS132)+AS132>$N28,$N28-SUM($O132:AS132),AS132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AT132)+AT132>$N28,$N28-SUM($O132:AT132),AT132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AU132)+AU132>$N28,$N28-SUM($O132:AU132),AU132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AV132)+AV132>$N28,$N28-SUM($O132:AV132),AV132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AW132)+AW132>$N28,$N28-SUM($O132:AW132),AW132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AX132)+AX132>$N28,$N28-SUM($O132:AX132),AX132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AY132)+AY132>$N28,$N28-SUM($O132:AY132),AY132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:AZ132)+AZ132>$N28,$N28-SUM($O132:AZ132),AZ132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BA132)+BA132>$N28,$N28-SUM($O132:BA132),BA132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BB132)+BB132>$N28,$N28-SUM($O132:BB132),BB132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BC132)+BC132>$N28,$N28-SUM($O132:BC132),BC132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BD132)+BD132>$N28,$N28-SUM($O132:BD132),BD132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BE132)+BE132>$N28,$N28-SUM($O132:BE132),BE132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BF132)+BF132>$N28,$N28-SUM($O132:BF132),BF132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BG132)+BG132>$N28,$N28-SUM($O132:BG132),BG132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BH132)+BH132>$N28,$N28-SUM($O132:BH132),BH132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BI132)+BI132>$N28,$N28-SUM($O132:BI132),BI132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BJ132)+BJ132>$N28,$N28-SUM($O132:BJ132),BJ132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BK132)+BK132>$N28,$N28-SUM($O132:BK132),BK132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BL132)+BL132>$N28,$N28-SUM($O132:BL132),BL132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BM132)+BM132>$N28,$N28-SUM($O132:BM132),BM132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BN132)+BN132>$N28,$N28-SUM($O132:BN132),BN132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BO132)+BO132>$N28,$N28-SUM($O132:BO132),BO132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BP132)+BP132>$N28,$N28-SUM($O132:BP132),BP132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BQ132)+BQ132>$N28,$N28-SUM($O132:BQ132),BQ132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BR132)+BR132>$N28,$N28-SUM($O132:BR132),BR132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BS132)+BS132>$N28,$N28-SUM($O132:BS132),BS132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BT132)+BT132>$N28,$N28-SUM($O132:BT132),BT132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BU132)+BU132>$N28,$N28-SUM($O132:BU132),BU132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BV132)+BV132>$N28,$N28-SUM($O132:BV132),BV132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BW132)+BW132>$N28,$N28-SUM($O132:BW132),BW132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BX132)+BX132>$N28,$N28-SUM($O132:BX132),BX132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BY132)+BY132>$N28,$N28-SUM($O132:BY132),BY132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:BZ132)+BZ132>$N28,$N28-SUM($O132:BZ132),BZ132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CA132)+CA132>$N28,$N28-SUM($O132:CA132),CA132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CB132)+CB132>$N28,$N28-SUM($O132:CB132),CB132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CC132)+CC132>$N28,$N28-SUM($O132:CC132),CC132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CD132)+CD132>$N28,$N28-SUM($O132:CD132),CD132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CE132)+CE132>$N28,$N28-SUM($O132:CE132),CE132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CF132)+CF132>$N28,$N28-SUM($O132:CF132),CF132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CG132)+CG132>$N28,$N28-SUM($O132:CG132),CG132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CH132)+CH132>$N28,$N28-SUM($O132:CH132),CH132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CI132)+CI132>$N28,$N28-SUM($O132:CI132),CI132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CJ132)+CJ132>$N28,$N28-SUM($O132:CJ132),CJ132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CK132)+CK132>$N28,$N28-SUM($O132:CK132),CK132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CL132)+CL132>$N28,$N28-SUM($O132:CL132),CL132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CM132)+CM132>$N28,$N28-SUM($O132:CM132),CM132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CN132)+CN132>$N28,$N28-SUM($O132:CN132),CN132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CO132)+CO132>$N28,$N28-SUM($O132:CO132),CO132)","v":1.3338062499999999E-5},{"$f":"IF(SUM($O132:CP132)+CP132>$N28,$N28-SUM($O132:CP132),CP132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CQ132)+CQ132>$N28,$N28-SUM($O132:CQ132),CQ132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CR132)+CR132>$N28,$N28-SUM($O132:CR132),CR132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CS132)+CS132>$N28,$N28-SUM($O132:CS132),CS132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CT132)+CT132>$N28,$N28-SUM($O132:CT132),CT132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CU132)+CU132>$N28,$N28-SUM($O132:CU132),CU132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CV132)+CV132>$N28,$N28-SUM($O132:CV132),CV132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CW132)+CW132>$N28,$N28-SUM($O132:CW132),CW132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CX132)+CX132>$N28,$N28-SUM($O132:CX132),CX132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CY132)+CY132>$N28,$N28-SUM($O132:CY132),CY132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:CZ132)+CZ132>$N28,$N28-SUM($O132:CZ132),CZ132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:DA132)+DA132>$N28,$N28-SUM($O132:DA132),DA132)","v":4.3368086899420177E-19},{"$f":"IF(SUM($O132:DB132)+DB132>$N28,$N28-SUM($O132:DB132),DB132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DC132)+DC132>$N28,$N28-SUM($O132:DC132),DC132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DD132)+DD132>$N28,$N28-SUM($O132:DD132),DD132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DE132)+DE132>$N28,$N28-SUM($O132:DE132),DE132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DF132)+DF132>$N28,$N28-SUM($O132:DF132),DF132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DG132)+DG132>$N28,$N28-SUM($O132:DG132),DG132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DH132)+DH132>$N28,$N28-SUM($O132:DH132),DH132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DI132)+DI132>$N28,$N28-SUM($O132:DI132),DI132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DJ132)+DJ132>$N28,$N28-SUM($O132:DJ132),DJ132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DK132)+DK132>$N28,$N28-SUM($O132:DK132),DK132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DL132)+DL132>$N28,$N28-SUM($O132:DL132),DL132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DM132)+DM132>$N28,$N28-SUM($O132:DM132),DM132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DN132)+DN132>$N28,$N28-SUM($O132:DN132),DN132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DO132)+DO132>$N28,$N28-SUM($O132:DO132),DO132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DP132)+DP132>$N28,$N28-SUM($O132:DP132),DP132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DQ132)+DQ132>$N28,$N28-SUM($O132:DQ132),DQ132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DR132)+DR132>$N28,$N28-SUM($O132:DR132),DR132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DS132)+DS132>$N28,$N28-SUM($O132:DS132),DS132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DT132)+DT132>$N28,$N28-SUM($O132:DT132),DT132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DU132)+DU132>$N28,$N28-SUM($O132:DU132),DU132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DV132)+DV132>$N28,$N28-SUM($O132:DV132),DV132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DW132)+DW132>$N28,$N28-SUM($O132:DW132),DW132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DX132)+DX132>$N28,$N28-SUM($O132:DX132),DX132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DY132)+DY132>$N28,$N28-SUM($O132:DY132),DY132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:DZ132)+DZ132>$N28,$N28-SUM($O132:DZ132),DZ132)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($O132:EA132)+EA132>$N28,$N28-SUM($O132:EA132),EA132)","v":-4.7704895589362195E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,1.3630395624999998E-3,{"$f":"IF(SUM($O133:O133)+O133>$N29,$N29-SUM($O133:O133),O133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:P133)+P133>$N29,$N29-SUM($O133:P133),P133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:Q133)+Q133>$N29,$N29-SUM($O133:Q133),Q133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:R133)+R133>$N29,$N29-SUM($O133:R133),R133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:S133)+S133>$N29,$N29-SUM($O133:S133),S133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:T133)+T133>$N29,$N29-SUM($O133:T133),T133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:U133)+U133>$N29,$N29-SUM($O133:U133),U133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:V133)+V133>$N29,$N29-SUM($O133:V133),V133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:W133)+W133>$N29,$N29-SUM($O133:W133),W133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:X133)+X133>$N29,$N29-SUM($O133:X133),X133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:Y133)+Y133>$N29,$N29-SUM($O133:Y133),Y133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:Z133)+Z133>$N29,$N29-SUM($O133:Z133),Z133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AA133)+AA133>$N29,$N29-SUM($O133:AA133),AA133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AB133)+AB133>$N29,$N29-SUM($O133:AB133),AB133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AC133)+AC133>$N29,$N29-SUM($O133:AC133),AC133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AD133)+AD133>$N29,$N29-SUM($O133:AD133),AD133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AE133)+AE133>$N29,$N29-SUM($O133:AE133),AE133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AF133)+AF133>$N29,$N29-SUM($O133:AF133),AF133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AG133)+AG133>$N29,$N29-SUM($O133:AG133),AG133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AH133)+AH133>$N29,$N29-SUM($O133:AH133),AH133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AI133)+AI133>$N29,$N29-SUM($O133:AI133),AI133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AJ133)+AJ133>$N29,$N29-SUM($O133:AJ133),AJ133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AK133)+AK133>$N29,$N29-SUM($O133:AK133),AK133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AL133)+AL133>$N29,$N29-SUM($O133:AL133),AL133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AM133)+AM133>$N29,$N29-SUM($O133:AM133),AM133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AN133)+AN133>$N29,$N29-SUM($O133:AN133),AN133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AO133)+AO133>$N29,$N29-SUM($O133:AO133),AO133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AP133)+AP133>$N29,$N29-SUM($O133:AP133),AP133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AQ133)+AQ133>$N29,$N29-SUM($O133:AQ133),AQ133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AR133)+AR133>$N29,$N29-SUM($O133:AR133),AR133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AS133)+AS133>$N29,$N29-SUM($O133:AS133),AS133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AT133)+AT133>$N29,$N29-SUM($O133:AT133),AT133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AU133)+AU133>$N29,$N29-SUM($O133:AU133),AU133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AV133)+AV133>$N29,$N29-SUM($O133:AV133),AV133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AW133)+AW133>$N29,$N29-SUM($O133:AW133),AW133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AX133)+AX133>$N29,$N29-SUM($O133:AX133),AX133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AY133)+AY133>$N29,$N29-SUM($O133:AY133),AY133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:AZ133)+AZ133>$N29,$N29-SUM($O133:AZ133),AZ133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:BA133)+BA133>$N29,$N29-SUM($O133:BA133),BA133)","v":1.3630395624999998E-3},{"$f":"IF(SUM($O133:BB133)+BB133>$N29,$N29-SUM($O133:BB133),BB133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BC133)+BC133>$N29,$N29-SUM($O133:BC133),BC133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BD133)+BD133>$N29,$N29-SUM($O133:BD133),BD133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BE133)+BE133>$N29,$N29-SUM($O133:BE133),BE133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BF133)+BF133>$N29,$N29-SUM($O133:BF133),BF133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BG133)+BG133>$N29,$N29-SUM($O133:BG133),BG133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BH133)+BH133>$N29,$N29-SUM($O133:BH133),BH133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BI133)+BI133>$N29,$N29-SUM($O133:BI133),BI133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BJ133)+BJ133>$N29,$N29-SUM($O133:BJ133),BJ133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BK133)+BK133>$N29,$N29-SUM($O133:BK133),BK133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BL133)+BL133>$N29,$N29-SUM($O133:BL133),BL133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BM133)+BM133>$N29,$N29-SUM($O133:BM133),BM133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BN133)+BN133>$N29,$N29-SUM($O133:BN133),BN133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BO133)+BO133>$N29,$N29-SUM($O133:BO133),BO133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BP133)+BP133>$N29,$N29-SUM($O133:BP133),BP133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BQ133)+BQ133>$N29,$N29-SUM($O133:BQ133),BQ133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BR133)+BR133>$N29,$N29-SUM($O133:BR133),BR133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BS133)+BS133>$N29,$N29-SUM($O133:BS133),BS133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BT133)+BT133>$N29,$N29-SUM($O133:BT133),BT133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BU133)+BU133>$N29,$N29-SUM($O133:BU133),BU133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BV133)+BV133>$N29,$N29-SUM($O133:BV133),BV133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BW133)+BW133>$N29,$N29-SUM($O133:BW133),BW133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BX133)+BX133>$N29,$N29-SUM($O133:BX133),BX133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BY133)+BY133>$N29,$N29-SUM($O133:BY133),BY133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:BZ133)+BZ133>$N29,$N29-SUM($O133:BZ133),BZ133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CA133)+CA133>$N29,$N29-SUM($O133:CA133),CA133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CB133)+CB133>$N29,$N29-SUM($O133:CB133),CB133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CC133)+CC133>$N29,$N29-SUM($O133:CC133),CC133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CD133)+CD133>$N29,$N29-SUM($O133:CD133),CD133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CE133)+CE133>$N29,$N29-SUM($O133:CE133),CE133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CF133)+CF133>$N29,$N29-SUM($O133:CF133),CF133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CG133)+CG133>$N29,$N29-SUM($O133:CG133),CG133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CH133)+CH133>$N29,$N29-SUM($O133:CH133),CH133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CI133)+CI133>$N29,$N29-SUM($O133:CI133),CI133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CJ133)+CJ133>$N29,$N29-SUM($O133:CJ133),CJ133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CK133)+CK133>$N29,$N29-SUM($O133:CK133),CK133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CL133)+CL133>$N29,$N29-SUM($O133:CL133),CL133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CM133)+CM133>$N29,$N29-SUM($O133:CM133),CM133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CN133)+CN133>$N29,$N29-SUM($O133:CN133),CN133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CO133)+CO133>$N29,$N29-SUM($O133:CO133),CO133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CP133)+CP133>$N29,$N29-SUM($O133:CP133),CP133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CQ133)+CQ133>$N29,$N29-SUM($O133:CQ133),CQ133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CR133)+CR133>$N29,$N29-SUM($O133:CR133),CR133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CS133)+CS133>$N29,$N29-SUM($O133:CS133),CS133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CT133)+CT133>$N29,$N29-SUM($O133:CT133),CT133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CU133)+CU133>$N29,$N29-SUM($O133:CU133),CU133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CV133)+CV133>$N29,$N29-SUM($O133:CV133),CV133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CW133)+CW133>$N29,$N29-SUM($O133:CW133),CW133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CX133)+CX133>$N29,$N29-SUM($O133:CX133),CX133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CY133)+CY133>$N29,$N29-SUM($O133:CY133),CY133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:CZ133)+CZ133>$N29,$N29-SUM($O133:CZ133),CZ133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DA133)+DA133>$N29,$N29-SUM($O133:DA133),DA133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DB133)+DB133>$N29,$N29-SUM($O133:DB133),DB133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DC133)+DC133>$N29,$N29-SUM($O133:DC133),DC133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DD133)+DD133>$N29,$N29-SUM($O133:DD133),DD133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DE133)+DE133>$N29,$N29-SUM($O133:DE133),DE133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DF133)+DF133>$N29,$N29-SUM($O133:DF133),DF133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DG133)+DG133>$N29,$N29-SUM($O133:DG133),DG133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DH133)+DH133>$N29,$N29-SUM($O133:DH133),DH133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DI133)+DI133>$N29,$N29-SUM($O133:DI133),DI133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DJ133)+DJ133>$N29,$N29-SUM($O133:DJ133),DJ133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DK133)+DK133>$N29,$N29-SUM($O133:DK133),DK133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DL133)+DL133>$N29,$N29-SUM($O133:DL133),DL133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DM133)+DM133>$N29,$N29-SUM($O133:DM133),DM133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DN133)+DN133>$N29,$N29-SUM($O133:DN133),DN133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DO133)+DO133>$N29,$N29-SUM($O133:DO133),DO133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DP133)+DP133>$N29,$N29-SUM($O133:DP133),DP133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DQ133)+DQ133>$N29,$N29-SUM($O133:DQ133),DQ133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DR133)+DR133>$N29,$N29-SUM($O133:DR133),DR133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DS133)+DS133>$N29,$N29-SUM($O133:DS133),DS133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DT133)+DT133>$N29,$N29-SUM($O133:DT133),DT133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DU133)+DU133>$N29,$N29-SUM($O133:DU133),DU133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DV133)+DV133>$N29,$N29-SUM($O133:DV133),DV133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DW133)+DW133>$N29,$N29-SUM($O133:DW133),DW133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DX133)+DX133>$N29,$N29-SUM($O133:DX133),DX133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DY133)+DY133>$N29,$N29-SUM($O133:DY133),DY133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:DZ133)+DZ133>$N29,$N29-SUM($O133:DZ133),DZ133)","v":-4.163336342344337E-17},{"$f":"IF(SUM($O133:EA133)+EA133>$N29,$N29-SUM($O133:EA133),EA133)","v":-4.163336342344337E-17}]
[]
[null,"Depreciation:  2001 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,{"$f":"O22/F137","v":0},{"$f":"IF(SUM($P137:P137)+P137>$O22,$O22-SUM($P137:P137),P137)","v":0},{"$f":"IF(SUM($P137:Q137)+Q137>$O22,$O22-SUM($P137:Q137),Q137)","v":0},{"$f":"IF(SUM($P137:R137)+R137>$O22,$O22-SUM($P137:R137),R137)","v":0},{"$f":"IF(SUM($P137:S137)+S137>$O22,$O22-SUM($P137:S137),S137)","v":0},{"$f":"IF(SUM($P137:T137)+T137>$O22,$O22-SUM($P137:T137),T137)","v":0},{"$f":"IF(SUM($P137:U137)+U137>$O22,$O22-SUM($P137:U137),U137)","v":0},{"$f":"IF(SUM($P137:V137)+V137>$O22,$O22-SUM($P137:V137),V137)","v":0},{"$f":"IF(SUM($P137:W137)+W137>$O22,$O22-SUM($P137:W137),W137)","v":0},{"$f":"IF(SUM($P137:X137)+X137>$O22,$O22-SUM($P137:X137),X137)","v":0},{"$f":"IF(SUM($P137:Y137)+Y137>$O22,$O22-SUM($P137:Y137),Y137)","v":0},{"$f":"IF(SUM($P137:Z137)+Z137>$O22,$O22-SUM($P137:Z137),Z137)","v":0},{"$f":"IF(SUM($P137:AA137)+AA137>$O22,$O22-SUM($P137:AA137),AA137)","v":0},{"$f":"IF(SUM($P137:AB137)+AB137>$O22,$O22-SUM($P137:AB137),AB137)","v":0},{"$f":"IF(SUM($P137:AC137)+AC137>$O22,$O22-SUM($P137:AC137),AC137)","v":0},{"$f":"IF(SUM($P137:AD137)+AD137>$O22,$O22-SUM($P137:AD137),AD137)","v":0},{"$f":"IF(SUM($P137:AE137)+AE137>$O22,$O22-SUM($P137:AE137),AE137)","v":0},{"$f":"IF(SUM($P137:AF137)+AF137>$O22,$O22-SUM($P137:AF137),AF137)","v":0},{"$f":"IF(SUM($P137:AG137)+AG137>$O22,$O22-SUM($P137:AG137),AG137)","v":0},{"$f":"IF(SUM($P137:AH137)+AH137>$O22,$O22-SUM($P137:AH137),AH137)","v":0},{"$f":"IF(SUM($P137:AI137)+AI137>$O22,$O22-SUM($P137:AI137),AI137)","v":0},{"$f":"IF(SUM($P137:AJ137)+AJ137>$O22,$O22-SUM($P137:AJ137),AJ137)","v":0},{"$f":"IF(SUM($P137:AK137)+AK137>$O22,$O22-SUM($P137:AK137),AK137)","v":0},{"$f":"IF(SUM($P137:AL137)+AL137>$O22,$O22-SUM($P137:AL137),AL137)","v":0},{"$f":"IF(SUM($P137:AM137)+AM137>$O22,$O22-SUM($P137:AM137),AM137)","v":0},{"$f":"IF(SUM($P137:AN137)+AN137>$O22,$O22-SUM($P137:AN137),AN137)","v":0},{"$f":"IF(SUM($P137:AO137)+AO137>$O22,$O22-SUM($P137:AO137),AO137)","v":0},{"$f":"IF(SUM($P137:AP137)+AP137>$O22,$O22-SUM($P137:AP137),AP137)","v":0},{"$f":"IF(SUM($P137:AQ137)+AQ137>$O22,$O22-SUM($P137:AQ137),AQ137)","v":0},{"$f":"IF(SUM($P137:AR137)+AR137>$O22,$O22-SUM($P137:AR137),AR137)","v":0},{"$f":"IF(SUM($P137:AS137)+AS137>$O22,$O22-SUM($P137:AS137),AS137)","v":0},{"$f":"IF(SUM($P137:AT137)+AT137>$O22,$O22-SUM($P137:AT137),AT137)","v":0},{"$f":"IF(SUM($P137:AU137)+AU137>$O22,$O22-SUM($P137:AU137),AU137)","v":0},{"$f":"IF(SUM($P137:AV137)+AV137>$O22,$O22-SUM($P137:AV137),AV137)","v":0},{"$f":"IF(SUM($P137:AW137)+AW137>$O22,$O22-SUM($P137:AW137),AW137)","v":0},{"$f":"IF(SUM($P137:AX137)+AX137>$O22,$O22-SUM($P137:AX137),AX137)","v":0},{"$f":"IF(SUM($P137:AY137)+AY137>$O22,$O22-SUM($P137:AY137),AY137)","v":0},{"$f":"IF(SUM($P137:AZ137)+AZ137>$O22,$O22-SUM($P137:AZ137),AZ137)","v":0},{"$f":"IF(SUM($P137:BA137)+BA137>$O22,$O22-SUM($P137:BA137),BA137)","v":0},{"$f":"IF(SUM($P137:BB137)+BB137>$O22,$O22-SUM($P137:BB137),BB137)","v":0},{"$f":"IF(SUM($P137:BC137)+BC137>$O22,$O22-SUM($P137:BC137),BC137)","v":0},{"$f":"IF(SUM($P137:BD137)+BD137>$O22,$O22-SUM($P137:BD137),BD137)","v":0},{"$f":"IF(SUM($P137:BE137)+BE137>$O22,$O22-SUM($P137:BE137),BE137)","v":0},{"$f":"IF(SUM($P137:BF137)+BF137>$O22,$O22-SUM($P137:BF137),BF137)","v":0},{"$f":"IF(SUM($P137:BG137)+BG137>$O22,$O22-SUM($P137:BG137),BG137)","v":0},{"$f":"IF(SUM($P137:BH137)+BH137>$O22,$O22-SUM($P137:BH137),BH137)","v":0},{"$f":"IF(SUM($P137:BI137)+BI137>$O22,$O22-SUM($P137:BI137),BI137)","v":0},{"$f":"IF(SUM($P137:BJ137)+BJ137>$O22,$O22-SUM($P137:BJ137),BJ137)","v":0},{"$f":"IF(SUM($P137:BK137)+BK137>$O22,$O22-SUM($P137:BK137),BK137)","v":0},{"$f":"IF(SUM($P137:BL137)+BL137>$O22,$O22-SUM($P137:BL137),BL137)","v":0},{"$f":"IF(SUM($P137:BM137)+BM137>$O22,$O22-SUM($P137:BM137),BM137)","v":0},{"$f":"IF(SUM($P137:BN137)+BN137>$O22,$O22-SUM($P137:BN137),BN137)","v":0},{"$f":"IF(SUM($P137:BO137)+BO137>$O22,$O22-SUM($P137:BO137),BO137)","v":0},{"$f":"IF(SUM($P137:BP137)+BP137>$O22,$O22-SUM($P137:BP137),BP137)","v":0},{"$f":"IF(SUM($P137:BQ137)+BQ137>$O22,$O22-SUM($P137:BQ137),BQ137)","v":0},{"$f":"IF(SUM($P137:BR137)+BR137>$O22,$O22-SUM($P137:BR137),BR137)","v":0},{"$f":"IF(SUM($P137:BS137)+BS137>$O22,$O22-SUM($P137:BS137),BS137)","v":0},{"$f":"IF(SUM($P137:BT137)+BT137>$O22,$O22-SUM($P137:BT137),BT137)","v":0},{"$f":"IF(SUM($P137:BU137)+BU137>$O22,$O22-SUM($P137:BU137),BU137)","v":0},{"$f":"IF(SUM($P137:BV137)+BV137>$O22,$O22-SUM($P137:BV137),BV137)","v":0},{"$f":"IF(SUM($P137:BW137)+BW137>$O22,$O22-SUM($P137:BW137),BW137)","v":0},{"$f":"IF(SUM($P137:BX137)+BX137>$O22,$O22-SUM($P137:BX137),BX137)","v":0},{"$f":"IF(SUM($P137:BY137)+BY137>$O22,$O22-SUM($P137:BY137),BY137)","v":0},{"$f":"IF(SUM($P137:BZ137)+BZ137>$O22,$O22-SUM($P137:BZ137),BZ137)","v":0},{"$f":"IF(SUM($P137:CA137)+CA137>$O22,$O22-SUM($P137:CA137),CA137)","v":0},{"$f":"IF(SUM($P137:CB137)+CB137>$O22,$O22-SUM($P137:CB137),CB137)","v":0},{"$f":"IF(SUM($P137:CC137)+CC137>$O22,$O22-SUM($P137:CC137),CC137)","v":0},{"$f":"IF(SUM($P137:CD137)+CD137>$O22,$O22-SUM($P137:CD137),CD137)","v":0},{"$f":"IF(SUM($P137:CE137)+CE137>$O22,$O22-SUM($P137:CE137),CE137)","v":0},{"$f":"IF(SUM($P137:CF137)+CF137>$O22,$O22-SUM($P137:CF137),CF137)","v":0},{"$f":"IF(SUM($P137:CG137)+CG137>$O22,$O22-SUM($P137:CG137),CG137)","v":0},{"$f":"IF(SUM($P137:CH137)+CH137>$O22,$O22-SUM($P137:CH137),CH137)","v":0},{"$f":"IF(SUM($P137:CI137)+CI137>$O22,$O22-SUM($P137:CI137),CI137)","v":0},{"$f":"IF(SUM($P137:CJ137)+CJ137>$O22,$O22-SUM($P137:CJ137),CJ137)","v":0},{"$f":"IF(SUM($P137:CK137)+CK137>$O22,$O22-SUM($P137:CK137),CK137)","v":0},{"$f":"IF(SUM($P137:CL137)+CL137>$O22,$O22-SUM($P137:CL137),CL137)","v":0},{"$f":"IF(SUM($P137:CM137)+CM137>$O22,$O22-SUM($P137:CM137),CM137)","v":0},{"$f":"IF(SUM($P137:CN137)+CN137>$O22,$O22-SUM($P137:CN137),CN137)","v":0},{"$f":"IF(SUM($P137:CO137)+CO137>$O22,$O22-SUM($P137:CO137),CO137)","v":0},{"$f":"IF(SUM($P137:CP137)+CP137>$O22,$O22-SUM($P137:CP137),CP137)","v":0},{"$f":"IF(SUM($P137:CQ137)+CQ137>$O22,$O22-SUM($P137:CQ137),CQ137)","v":0},{"$f":"IF(SUM($P137:CR137)+CR137>$O22,$O22-SUM($P137:CR137),CR137)","v":0},{"$f":"IF(SUM($P137:CS137)+CS137>$O22,$O22-SUM($P137:CS137),CS137)","v":0},{"$f":"IF(SUM($P137:CT137)+CT137>$O22,$O22-SUM($P137:CT137),CT137)","v":0},{"$f":"IF(SUM($P137:CU137)+CU137>$O22,$O22-SUM($P137:CU137),CU137)","v":0},{"$f":"IF(SUM($P137:CV137)+CV137>$O22,$O22-SUM($P137:CV137),CV137)","v":0},{"$f":"IF(SUM($P137:CW137)+CW137>$O22,$O22-SUM($P137:CW137),CW137)","v":0},{"$f":"IF(SUM($P137:CX137)+CX137>$O22,$O22-SUM($P137:CX137),CX137)","v":0},{"$f":"IF(SUM($P137:CY137)+CY137>$O22,$O22-SUM($P137:CY137),CY137)","v":0},{"$f":"IF(SUM($P137:CZ137)+CZ137>$O22,$O22-SUM($P137:CZ137),CZ137)","v":0},{"$f":"IF(SUM($P137:DA137)+DA137>$O22,$O22-SUM($P137:DA137),DA137)","v":0},{"$f":"IF(SUM($P137:DB137)+DB137>$O22,$O22-SUM($P137:DB137),DB137)","v":0},{"$f":"IF(SUM($P137:DC137)+DC137>$O22,$O22-SUM($P137:DC137),DC137)","v":0},{"$f":"IF(SUM($P137:DD137)+DD137>$O22,$O22-SUM($P137:DD137),DD137)","v":0},{"$f":"IF(SUM($P137:DE137)+DE137>$O22,$O22-SUM($P137:DE137),DE137)","v":0},{"$f":"IF(SUM($P137:DF137)+DF137>$O22,$O22-SUM($P137:DF137),DF137)","v":0},{"$f":"IF(SUM($P137:DG137)+DG137>$O22,$O22-SUM($P137:DG137),DG137)","v":0},{"$f":"IF(SUM($P137:DH137)+DH137>$O22,$O22-SUM($P137:DH137),DH137)","v":0},{"$f":"IF(SUM($P137:DI137)+DI137>$O22,$O22-SUM($P137:DI137),DI137)","v":0},{"$f":"IF(SUM($P137:DJ137)+DJ137>$O22,$O22-SUM($P137:DJ137),DJ137)","v":0},{"$f":"IF(SUM($P137:DK137)+DK137>$O22,$O22-SUM($P137:DK137),DK137)","v":0},{"$f":"IF(SUM($P137:DL137)+DL137>$O22,$O22-SUM($P137:DL137),DL137)","v":0},{"$f":"IF(SUM($P137:DM137)+DM137>$O22,$O22-SUM($P137:DM137),DM137)","v":0},{"$f":"IF(SUM($P137:DN137)+DN137>$O22,$O22-SUM($P137:DN137),DN137)","v":0},{"$f":"IF(SUM($P137:DO137)+DO137>$O22,$O22-SUM($P137:DO137),DO137)","v":0},{"$f":"IF(SUM($P137:DP137)+DP137>$O22,$O22-SUM($P137:DP137),DP137)","v":0},{"$f":"IF(SUM($P137:DQ137)+DQ137>$O22,$O22-SUM($P137:DQ137),DQ137)","v":0},{"$f":"IF(SUM($P137:DR137)+DR137>$O22,$O22-SUM($P137:DR137),DR137)","v":0},{"$f":"IF(SUM($P137:DS137)+DS137>$O22,$O22-SUM($P137:DS137),DS137)","v":0},{"$f":"IF(SUM($P137:DT137)+DT137>$O22,$O22-SUM($P137:DT137),DT137)","v":0},{"$f":"IF(SUM($P137:DU137)+DU137>$O22,$O22-SUM($P137:DU137),DU137)","v":0},{"$f":"IF(SUM($P137:DV137)+DV137>$O22,$O22-SUM($P137:DV137),DV137)","v":0},{"$f":"IF(SUM($P137:DW137)+DW137>$O22,$O22-SUM($P137:DW137),DW137)","v":0},{"$f":"IF(SUM($P137:DX137)+DX137>$O22,$O22-SUM($P137:DX137),DX137)","v":0},{"$f":"IF(SUM($P137:DY137)+DY137>$O22,$O22-SUM($P137:DY137),DY137)","v":0},{"$f":"IF(SUM($P137:DZ137)+DZ137>$O22,$O22-SUM($P137:DZ137),DZ137)","v":0},{"$f":"IF(SUM($P137:EA137)+EA137>$O22,$O22-SUM($P137:EA137),EA137)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,0,{"$f":"IF(SUM($P138:P138)+P138>$O23,$O23-SUM($P138:P138),P138)","v":0},{"$f":"IF(SUM($P138:Q138)+Q138>$O23,$O23-SUM($P138:Q138),Q138)","v":0},{"$f":"IF(SUM($P138:R138)+R138>$O23,$O23-SUM($P138:R138),R138)","v":0},{"$f":"IF(SUM($P138:S138)+S138>$O23,$O23-SUM($P138:S138),S138)","v":0},{"$f":"IF(SUM($P138:T138)+T138>$O23,$O23-SUM($P138:T138),T138)","v":0},{"$f":"IF(SUM($P138:U138)+U138>$O23,$O23-SUM($P138:U138),U138)","v":0},{"$f":"IF(SUM($P138:V138)+V138>$O23,$O23-SUM($P138:V138),V138)","v":0},{"$f":"IF(SUM($P138:W138)+W138>$O23,$O23-SUM($P138:W138),W138)","v":0},{"$f":"IF(SUM($P138:X138)+X138>$O23,$O23-SUM($P138:X138),X138)","v":0},{"$f":"IF(SUM($P138:Y138)+Y138>$O23,$O23-SUM($P138:Y138),Y138)","v":0},{"$f":"IF(SUM($P138:Z138)+Z138>$O23,$O23-SUM($P138:Z138),Z138)","v":0},{"$f":"IF(SUM($P138:AA138)+AA138>$O23,$O23-SUM($P138:AA138),AA138)","v":0},{"$f":"IF(SUM($P138:AB138)+AB138>$O23,$O23-SUM($P138:AB138),AB138)","v":0},{"$f":"IF(SUM($P138:AC138)+AC138>$O23,$O23-SUM($P138:AC138),AC138)","v":0},{"$f":"IF(SUM($P138:AD138)+AD138>$O23,$O23-SUM($P138:AD138),AD138)","v":0},{"$f":"IF(SUM($P138:AE138)+AE138>$O23,$O23-SUM($P138:AE138),AE138)","v":0},{"$f":"IF(SUM($P138:AF138)+AF138>$O23,$O23-SUM($P138:AF138),AF138)","v":0},{"$f":"IF(SUM($P138:AG138)+AG138>$O23,$O23-SUM($P138:AG138),AG138)","v":0},{"$f":"IF(SUM($P138:AH138)+AH138>$O23,$O23-SUM($P138:AH138),AH138)","v":0},{"$f":"IF(SUM($P138:AI138)+AI138>$O23,$O23-SUM($P138:AI138),AI138)","v":0},{"$f":"IF(SUM($P138:AJ138)+AJ138>$O23,$O23-SUM($P138:AJ138),AJ138)","v":0},{"$f":"IF(SUM($P138:AK138)+AK138>$O23,$O23-SUM($P138:AK138),AK138)","v":0},{"$f":"IF(SUM($P138:AL138)+AL138>$O23,$O23-SUM($P138:AL138),AL138)","v":0},{"$f":"IF(SUM($P138:AM138)+AM138>$O23,$O23-SUM($P138:AM138),AM138)","v":0},{"$f":"IF(SUM($P138:AN138)+AN138>$O23,$O23-SUM($P138:AN138),AN138)","v":0},{"$f":"IF(SUM($P138:AO138)+AO138>$O23,$O23-SUM($P138:AO138),AO138)","v":0},{"$f":"IF(SUM($P138:AP138)+AP138>$O23,$O23-SUM($P138:AP138),AP138)","v":0},{"$f":"IF(SUM($P138:AQ138)+AQ138>$O23,$O23-SUM($P138:AQ138),AQ138)","v":0},{"$f":"IF(SUM($P138:AR138)+AR138>$O23,$O23-SUM($P138:AR138),AR138)","v":0},{"$f":"IF(SUM($P138:AS138)+AS138>$O23,$O23-SUM($P138:AS138),AS138)","v":0},{"$f":"IF(SUM($P138:AT138)+AT138>$O23,$O23-SUM($P138:AT138),AT138)","v":0},{"$f":"IF(SUM($P138:AU138)+AU138>$O23,$O23-SUM($P138:AU138),AU138)","v":0},{"$f":"IF(SUM($P138:AV138)+AV138>$O23,$O23-SUM($P138:AV138),AV138)","v":0},{"$f":"IF(SUM($P138:AW138)+AW138>$O23,$O23-SUM($P138:AW138),AW138)","v":0},{"$f":"IF(SUM($P138:AX138)+AX138>$O23,$O23-SUM($P138:AX138),AX138)","v":0},{"$f":"IF(SUM($P138:AY138)+AY138>$O23,$O23-SUM($P138:AY138),AY138)","v":0},{"$f":"IF(SUM($P138:AZ138)+AZ138>$O23,$O23-SUM($P138:AZ138),AZ138)","v":0},{"$f":"IF(SUM($P138:BA138)+BA138>$O23,$O23-SUM($P138:BA138),BA138)","v":0},{"$f":"IF(SUM($P138:BB138)+BB138>$O23,$O23-SUM($P138:BB138),BB138)","v":0},{"$f":"IF(SUM($P138:BC138)+BC138>$O23,$O23-SUM($P138:BC138),BC138)","v":0},{"$f":"IF(SUM($P138:BD138)+BD138>$O23,$O23-SUM($P138:BD138),BD138)","v":0},{"$f":"IF(SUM($P138:BE138)+BE138>$O23,$O23-SUM($P138:BE138),BE138)","v":0},{"$f":"IF(SUM($P138:BF138)+BF138>$O23,$O23-SUM($P138:BF138),BF138)","v":0},{"$f":"IF(SUM($P138:BG138)+BG138>$O23,$O23-SUM($P138:BG138),BG138)","v":0},{"$f":"IF(SUM($P138:BH138)+BH138>$O23,$O23-SUM($P138:BH138),BH138)","v":0},{"$f":"IF(SUM($P138:BI138)+BI138>$O23,$O23-SUM($P138:BI138),BI138)","v":0},{"$f":"IF(SUM($P138:BJ138)+BJ138>$O23,$O23-SUM($P138:BJ138),BJ138)","v":0},{"$f":"IF(SUM($P138:BK138)+BK138>$O23,$O23-SUM($P138:BK138),BK138)","v":0},{"$f":"IF(SUM($P138:BL138)+BL138>$O23,$O23-SUM($P138:BL138),BL138)","v":0},{"$f":"IF(SUM($P138:BM138)+BM138>$O23,$O23-SUM($P138:BM138),BM138)","v":0},{"$f":"IF(SUM($P138:BN138)+BN138>$O23,$O23-SUM($P138:BN138),BN138)","v":0},{"$f":"IF(SUM($P138:BO138)+BO138>$O23,$O23-SUM($P138:BO138),BO138)","v":0},{"$f":"IF(SUM($P138:BP138)+BP138>$O23,$O23-SUM($P138:BP138),BP138)","v":0},{"$f":"IF(SUM($P138:BQ138)+BQ138>$O23,$O23-SUM($P138:BQ138),BQ138)","v":0},{"$f":"IF(SUM($P138:BR138)+BR138>$O23,$O23-SUM($P138:BR138),BR138)","v":0},{"$f":"IF(SUM($P138:BS138)+BS138>$O23,$O23-SUM($P138:BS138),BS138)","v":0},{"$f":"IF(SUM($P138:BT138)+BT138>$O23,$O23-SUM($P138:BT138),BT138)","v":0},{"$f":"IF(SUM($P138:BU138)+BU138>$O23,$O23-SUM($P138:BU138),BU138)","v":0},{"$f":"IF(SUM($P138:BV138)+BV138>$O23,$O23-SUM($P138:BV138),BV138)","v":0},{"$f":"IF(SUM($P138:BW138)+BW138>$O23,$O23-SUM($P138:BW138),BW138)","v":0},{"$f":"IF(SUM($P138:BX138)+BX138>$O23,$O23-SUM($P138:BX138),BX138)","v":0},{"$f":"IF(SUM($P138:BY138)+BY138>$O23,$O23-SUM($P138:BY138),BY138)","v":0},{"$f":"IF(SUM($P138:BZ138)+BZ138>$O23,$O23-SUM($P138:BZ138),BZ138)","v":0},{"$f":"IF(SUM($P138:CA138)+CA138>$O23,$O23-SUM($P138:CA138),CA138)","v":0},{"$f":"IF(SUM($P138:CB138)+CB138>$O23,$O23-SUM($P138:CB138),CB138)","v":0},{"$f":"IF(SUM($P138:CC138)+CC138>$O23,$O23-SUM($P138:CC138),CC138)","v":0},{"$f":"IF(SUM($P138:CD138)+CD138>$O23,$O23-SUM($P138:CD138),CD138)","v":0},{"$f":"IF(SUM($P138:CE138)+CE138>$O23,$O23-SUM($P138:CE138),CE138)","v":0},{"$f":"IF(SUM($P138:CF138)+CF138>$O23,$O23-SUM($P138:CF138),CF138)","v":0},{"$f":"IF(SUM($P138:CG138)+CG138>$O23,$O23-SUM($P138:CG138),CG138)","v":0},{"$f":"IF(SUM($P138:CH138)+CH138>$O23,$O23-SUM($P138:CH138),CH138)","v":0},{"$f":"IF(SUM($P138:CI138)+CI138>$O23,$O23-SUM($P138:CI138),CI138)","v":0},{"$f":"IF(SUM($P138:CJ138)+CJ138>$O23,$O23-SUM($P138:CJ138),CJ138)","v":0},{"$f":"IF(SUM($P138:CK138)+CK138>$O23,$O23-SUM($P138:CK138),CK138)","v":0},{"$f":"IF(SUM($P138:CL138)+CL138>$O23,$O23-SUM($P138:CL138),CL138)","v":0},{"$f":"IF(SUM($P138:CM138)+CM138>$O23,$O23-SUM($P138:CM138),CM138)","v":0},{"$f":"IF(SUM($P138:CN138)+CN138>$O23,$O23-SUM($P138:CN138),CN138)","v":0},{"$f":"IF(SUM($P138:CO138)+CO138>$O23,$O23-SUM($P138:CO138),CO138)","v":0},{"$f":"IF(SUM($P138:CP138)+CP138>$O23,$O23-SUM($P138:CP138),CP138)","v":0},{"$f":"IF(SUM($P138:CQ138)+CQ138>$O23,$O23-SUM($P138:CQ138),CQ138)","v":0},{"$f":"IF(SUM($P138:CR138)+CR138>$O23,$O23-SUM($P138:CR138),CR138)","v":0},{"$f":"IF(SUM($P138:CS138)+CS138>$O23,$O23-SUM($P138:CS138),CS138)","v":0},{"$f":"IF(SUM($P138:CT138)+CT138>$O23,$O23-SUM($P138:CT138),CT138)","v":0},{"$f":"IF(SUM($P138:CU138)+CU138>$O23,$O23-SUM($P138:CU138),CU138)","v":0},{"$f":"IF(SUM($P138:CV138)+CV138>$O23,$O23-SUM($P138:CV138),CV138)","v":0},{"$f":"IF(SUM($P138:CW138)+CW138>$O23,$O23-SUM($P138:CW138),CW138)","v":0},{"$f":"IF(SUM($P138:CX138)+CX138>$O23,$O23-SUM($P138:CX138),CX138)","v":0},{"$f":"IF(SUM($P138:CY138)+CY138>$O23,$O23-SUM($P138:CY138),CY138)","v":0},{"$f":"IF(SUM($P138:CZ138)+CZ138>$O23,$O23-SUM($P138:CZ138),CZ138)","v":0},{"$f":"IF(SUM($P138:DA138)+DA138>$O23,$O23-SUM($P138:DA138),DA138)","v":0},{"$f":"IF(SUM($P138:DB138)+DB138>$O23,$O23-SUM($P138:DB138),DB138)","v":0},{"$f":"IF(SUM($P138:DC138)+DC138>$O23,$O23-SUM($P138:DC138),DC138)","v":0},{"$f":"IF(SUM($P138:DD138)+DD138>$O23,$O23-SUM($P138:DD138),DD138)","v":0},{"$f":"IF(SUM($P138:DE138)+DE138>$O23,$O23-SUM($P138:DE138),DE138)","v":0},{"$f":"IF(SUM($P138:DF138)+DF138>$O23,$O23-SUM($P138:DF138),DF138)","v":0},{"$f":"IF(SUM($P138:DG138)+DG138>$O23,$O23-SUM($P138:DG138),DG138)","v":0},{"$f":"IF(SUM($P138:DH138)+DH138>$O23,$O23-SUM($P138:DH138),DH138)","v":0},{"$f":"IF(SUM($P138:DI138)+DI138>$O23,$O23-SUM($P138:DI138),DI138)","v":0},{"$f":"IF(SUM($P138:DJ138)+DJ138>$O23,$O23-SUM($P138:DJ138),DJ138)","v":0},{"$f":"IF(SUM($P138:DK138)+DK138>$O23,$O23-SUM($P138:DK138),DK138)","v":0},{"$f":"IF(SUM($P138:DL138)+DL138>$O23,$O23-SUM($P138:DL138),DL138)","v":0},{"$f":"IF(SUM($P138:DM138)+DM138>$O23,$O23-SUM($P138:DM138),DM138)","v":0},{"$f":"IF(SUM($P138:DN138)+DN138>$O23,$O23-SUM($P138:DN138),DN138)","v":0},{"$f":"IF(SUM($P138:DO138)+DO138>$O23,$O23-SUM($P138:DO138),DO138)","v":0},{"$f":"IF(SUM($P138:DP138)+DP138>$O23,$O23-SUM($P138:DP138),DP138)","v":0},{"$f":"IF(SUM($P138:DQ138)+DQ138>$O23,$O23-SUM($P138:DQ138),DQ138)","v":0},{"$f":"IF(SUM($P138:DR138)+DR138>$O23,$O23-SUM($P138:DR138),DR138)","v":0},{"$f":"IF(SUM($P138:DS138)+DS138>$O23,$O23-SUM($P138:DS138),DS138)","v":0},{"$f":"IF(SUM($P138:DT138)+DT138>$O23,$O23-SUM($P138:DT138),DT138)","v":0},{"$f":"IF(SUM($P138:DU138)+DU138>$O23,$O23-SUM($P138:DU138),DU138)","v":0},{"$f":"IF(SUM($P138:DV138)+DV138>$O23,$O23-SUM($P138:DV138),DV138)","v":0},{"$f":"IF(SUM($P138:DW138)+DW138>$O23,$O23-SUM($P138:DW138),DW138)","v":0},{"$f":"IF(SUM($P138:DX138)+DX138>$O23,$O23-SUM($P138:DX138),DX138)","v":0},{"$f":"IF(SUM($P138:DY138)+DY138>$O23,$O23-SUM($P138:DY138),DY138)","v":0},{"$f":"IF(SUM($P138:DZ138)+DZ138>$O23,$O23-SUM($P138:DZ138),DZ138)","v":0},{"$f":"IF(SUM($P138:EA138)+EA138>$O23,$O23-SUM($P138:EA138),EA138)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,2.5208476781249999E-2,{"$f":"IF(SUM($P139:P139)+P139>$O24,$O24-SUM($P139:P139),P139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:Q139)+Q139>$O24,$O24-SUM($P139:Q139),Q139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:R139)+R139>$O24,$O24-SUM($P139:R139),R139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:S139)+S139>$O24,$O24-SUM($P139:S139),S139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:T139)+T139>$O24,$O24-SUM($P139:T139),T139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:U139)+U139>$O24,$O24-SUM($P139:U139),U139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:V139)+V139>$O24,$O24-SUM($P139:V139),V139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:W139)+W139>$O24,$O24-SUM($P139:W139),W139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:X139)+X139>$O24,$O24-SUM($P139:X139),X139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:Y139)+Y139>$O24,$O24-SUM($P139:Y139),Y139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:Z139)+Z139>$O24,$O24-SUM($P139:Z139),Z139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AA139)+AA139>$O24,$O24-SUM($P139:AA139),AA139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AB139)+AB139>$O24,$O24-SUM($P139:AB139),AB139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AC139)+AC139>$O24,$O24-SUM($P139:AC139),AC139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AD139)+AD139>$O24,$O24-SUM($P139:AD139),AD139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AE139)+AE139>$O24,$O24-SUM($P139:AE139),AE139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AF139)+AF139>$O24,$O24-SUM($P139:AF139),AF139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AG139)+AG139>$O24,$O24-SUM($P139:AG139),AG139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AH139)+AH139>$O24,$O24-SUM($P139:AH139),AH139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AI139)+AI139>$O24,$O24-SUM($P139:AI139),AI139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AJ139)+AJ139>$O24,$O24-SUM($P139:AJ139),AJ139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AK139)+AK139>$O24,$O24-SUM($P139:AK139),AK139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AL139)+AL139>$O24,$O24-SUM($P139:AL139),AL139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AM139)+AM139>$O24,$O24-SUM($P139:AM139),AM139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AN139)+AN139>$O24,$O24-SUM($P139:AN139),AN139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AO139)+AO139>$O24,$O24-SUM($P139:AO139),AO139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AP139)+AP139>$O24,$O24-SUM($P139:AP139),AP139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AQ139)+AQ139>$O24,$O24-SUM($P139:AQ139),AQ139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AR139)+AR139>$O24,$O24-SUM($P139:AR139),AR139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AS139)+AS139>$O24,$O24-SUM($P139:AS139),AS139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AT139)+AT139>$O24,$O24-SUM($P139:AT139),AT139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AU139)+AU139>$O24,$O24-SUM($P139:AU139),AU139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AV139)+AV139>$O24,$O24-SUM($P139:AV139),AV139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AW139)+AW139>$O24,$O24-SUM($P139:AW139),AW139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AX139)+AX139>$O24,$O24-SUM($P139:AX139),AX139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AY139)+AY139>$O24,$O24-SUM($P139:AY139),AY139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:AZ139)+AZ139>$O24,$O24-SUM($P139:AZ139),AZ139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BA139)+BA139>$O24,$O24-SUM($P139:BA139),BA139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BB139)+BB139>$O24,$O24-SUM($P139:BB139),BB139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BC139)+BC139>$O24,$O24-SUM($P139:BC139),BC139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BD139)+BD139>$O24,$O24-SUM($P139:BD139),BD139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BE139)+BE139>$O24,$O24-SUM($P139:BE139),BE139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BF139)+BF139>$O24,$O24-SUM($P139:BF139),BF139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BG139)+BG139>$O24,$O24-SUM($P139:BG139),BG139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BH139)+BH139>$O24,$O24-SUM($P139:BH139),BH139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BI139)+BI139>$O24,$O24-SUM($P139:BI139),BI139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BJ139)+BJ139>$O24,$O24-SUM($P139:BJ139),BJ139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BK139)+BK139>$O24,$O24-SUM($P139:BK139),BK139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BL139)+BL139>$O24,$O24-SUM($P139:BL139),BL139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BM139)+BM139>$O24,$O24-SUM($P139:BM139),BM139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BN139)+BN139>$O24,$O24-SUM($P139:BN139),BN139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BO139)+BO139>$O24,$O24-SUM($P139:BO139),BO139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BP139)+BP139>$O24,$O24-SUM($P139:BP139),BP139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BQ139)+BQ139>$O24,$O24-SUM($P139:BQ139),BQ139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BR139)+BR139>$O24,$O24-SUM($P139:BR139),BR139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BS139)+BS139>$O24,$O24-SUM($P139:BS139),BS139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BT139)+BT139>$O24,$O24-SUM($P139:BT139),BT139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BU139)+BU139>$O24,$O24-SUM($P139:BU139),BU139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BV139)+BV139>$O24,$O24-SUM($P139:BV139),BV139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BW139)+BW139>$O24,$O24-SUM($P139:BW139),BW139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BX139)+BX139>$O24,$O24-SUM($P139:BX139),BX139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BY139)+BY139>$O24,$O24-SUM($P139:BY139),BY139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:BZ139)+BZ139>$O24,$O24-SUM($P139:BZ139),BZ139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CA139)+CA139>$O24,$O24-SUM($P139:CA139),CA139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CB139)+CB139>$O24,$O24-SUM($P139:CB139),CB139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CC139)+CC139>$O24,$O24-SUM($P139:CC139),CC139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CD139)+CD139>$O24,$O24-SUM($P139:CD139),CD139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CE139)+CE139>$O24,$O24-SUM($P139:CE139),CE139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CF139)+CF139>$O24,$O24-SUM($P139:CF139),CF139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CG139)+CG139>$O24,$O24-SUM($P139:CG139),CG139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CH139)+CH139>$O24,$O24-SUM($P139:CH139),CH139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CI139)+CI139>$O24,$O24-SUM($P139:CI139),CI139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CJ139)+CJ139>$O24,$O24-SUM($P139:CJ139),CJ139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CK139)+CK139>$O24,$O24-SUM($P139:CK139),CK139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CL139)+CL139>$O24,$O24-SUM($P139:CL139),CL139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CM139)+CM139>$O24,$O24-SUM($P139:CM139),CM139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CN139)+CN139>$O24,$O24-SUM($P139:CN139),CN139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CO139)+CO139>$O24,$O24-SUM($P139:CO139),CO139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CP139)+CP139>$O24,$O24-SUM($P139:CP139),CP139)","v":2.5208476781249999E-2},{"$f":"IF(SUM($P139:CQ139)+CQ139>$O24,$O24-SUM($P139:CQ139),CQ139)","v":1.7763568394002505E-15},{"$f":"IF(SUM($P139:CR139)+CR139>$O24,$O24-SUM($P139:CR139),CR139)","v":1.7763568394002505E-15},{"$f":"IF(SUM($P139:CS139)+CS139>$O24,$O24-SUM($P139:CS139),CS139)","v":1.7763568394002505E-15},{"$f":"IF(SUM($P139:CT139)+CT139>$O24,$O24-SUM($P139:CT139),CT139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:CU139)+CU139>$O24,$O24-SUM($P139:CU139),CU139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:CV139)+CV139>$O24,$O24-SUM($P139:CV139),CV139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:CW139)+CW139>$O24,$O24-SUM($P139:CW139),CW139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:CX139)+CX139>$O24,$O24-SUM($P139:CX139),CX139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:CY139)+CY139>$O24,$O24-SUM($P139:CY139),CY139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:CZ139)+CZ139>$O24,$O24-SUM($P139:CZ139),CZ139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DA139)+DA139>$O24,$O24-SUM($P139:DA139),DA139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DB139)+DB139>$O24,$O24-SUM($P139:DB139),DB139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DC139)+DC139>$O24,$O24-SUM($P139:DC139),DC139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DD139)+DD139>$O24,$O24-SUM($P139:DD139),DD139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DE139)+DE139>$O24,$O24-SUM($P139:DE139),DE139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DF139)+DF139>$O24,$O24-SUM($P139:DF139),DF139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DG139)+DG139>$O24,$O24-SUM($P139:DG139),DG139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DH139)+DH139>$O24,$O24-SUM($P139:DH139),DH139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DI139)+DI139>$O24,$O24-SUM($P139:DI139),DI139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DJ139)+DJ139>$O24,$O24-SUM($P139:DJ139),DJ139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DK139)+DK139>$O24,$O24-SUM($P139:DK139),DK139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DL139)+DL139>$O24,$O24-SUM($P139:DL139),DL139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DM139)+DM139>$O24,$O24-SUM($P139:DM139),DM139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DN139)+DN139>$O24,$O24-SUM($P139:DN139),DN139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DO139)+DO139>$O24,$O24-SUM($P139:DO139),DO139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DP139)+DP139>$O24,$O24-SUM($P139:DP139),DP139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DQ139)+DQ139>$O24,$O24-SUM($P139:DQ139),DQ139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DR139)+DR139>$O24,$O24-SUM($P139:DR139),DR139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DS139)+DS139>$O24,$O24-SUM($P139:DS139),DS139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DT139)+DT139>$O24,$O24-SUM($P139:DT139),DT139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DU139)+DU139>$O24,$O24-SUM($P139:DU139),DU139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DV139)+DV139>$O24,$O24-SUM($P139:DV139),DV139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DW139)+DW139>$O24,$O24-SUM($P139:DW139),DW139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DX139)+DX139>$O24,$O24-SUM($P139:DX139),DX139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DY139)+DY139>$O24,$O24-SUM($P139:DY139),DY139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:DZ139)+DZ139>$O24,$O24-SUM($P139:DZ139),DZ139)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($P139:EA139)+EA139>$O24,$O24-SUM($P139:EA139),EA139)","v":-3.5527136788005009E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,3.0357615624999998E-4,{"$f":"IF(SUM($P140:P140)+P140>$O25,$O25-SUM($P140:P140),P140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:Q140)+Q140>$O25,$O25-SUM($P140:Q140),Q140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:R140)+R140>$O25,$O25-SUM($P140:R140),R140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:S140)+S140>$O25,$O25-SUM($P140:S140),S140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:T140)+T140>$O25,$O25-SUM($P140:T140),T140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:U140)+U140>$O25,$O25-SUM($P140:U140),U140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:V140)+V140>$O25,$O25-SUM($P140:V140),V140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:W140)+W140>$O25,$O25-SUM($P140:W140),W140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:X140)+X140>$O25,$O25-SUM($P140:X140),X140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:Y140)+Y140>$O25,$O25-SUM($P140:Y140),Y140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:Z140)+Z140>$O25,$O25-SUM($P140:Z140),Z140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AA140)+AA140>$O25,$O25-SUM($P140:AA140),AA140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AB140)+AB140>$O25,$O25-SUM($P140:AB140),AB140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AC140)+AC140>$O25,$O25-SUM($P140:AC140),AC140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AD140)+AD140>$O25,$O25-SUM($P140:AD140),AD140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AE140)+AE140>$O25,$O25-SUM($P140:AE140),AE140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AF140)+AF140>$O25,$O25-SUM($P140:AF140),AF140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AG140)+AG140>$O25,$O25-SUM($P140:AG140),AG140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AH140)+AH140>$O25,$O25-SUM($P140:AH140),AH140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AI140)+AI140>$O25,$O25-SUM($P140:AI140),AI140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AJ140)+AJ140>$O25,$O25-SUM($P140:AJ140),AJ140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AK140)+AK140>$O25,$O25-SUM($P140:AK140),AK140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AL140)+AL140>$O25,$O25-SUM($P140:AL140),AL140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AM140)+AM140>$O25,$O25-SUM($P140:AM140),AM140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AN140)+AN140>$O25,$O25-SUM($P140:AN140),AN140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AO140)+AO140>$O25,$O25-SUM($P140:AO140),AO140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AP140)+AP140>$O25,$O25-SUM($P140:AP140),AP140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AQ140)+AQ140>$O25,$O25-SUM($P140:AQ140),AQ140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AR140)+AR140>$O25,$O25-SUM($P140:AR140),AR140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AS140)+AS140>$O25,$O25-SUM($P140:AS140),AS140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AT140)+AT140>$O25,$O25-SUM($P140:AT140),AT140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AU140)+AU140>$O25,$O25-SUM($P140:AU140),AU140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AV140)+AV140>$O25,$O25-SUM($P140:AV140),AV140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AW140)+AW140>$O25,$O25-SUM($P140:AW140),AW140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AX140)+AX140>$O25,$O25-SUM($P140:AX140),AX140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AY140)+AY140>$O25,$O25-SUM($P140:AY140),AY140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:AZ140)+AZ140>$O25,$O25-SUM($P140:AZ140),AZ140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BA140)+BA140>$O25,$O25-SUM($P140:BA140),BA140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BB140)+BB140>$O25,$O25-SUM($P140:BB140),BB140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BC140)+BC140>$O25,$O25-SUM($P140:BC140),BC140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BD140)+BD140>$O25,$O25-SUM($P140:BD140),BD140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BE140)+BE140>$O25,$O25-SUM($P140:BE140),BE140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BF140)+BF140>$O25,$O25-SUM($P140:BF140),BF140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BG140)+BG140>$O25,$O25-SUM($P140:BG140),BG140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BH140)+BH140>$O25,$O25-SUM($P140:BH140),BH140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BI140)+BI140>$O25,$O25-SUM($P140:BI140),BI140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BJ140)+BJ140>$O25,$O25-SUM($P140:BJ140),BJ140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BK140)+BK140>$O25,$O25-SUM($P140:BK140),BK140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BL140)+BL140>$O25,$O25-SUM($P140:BL140),BL140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BM140)+BM140>$O25,$O25-SUM($P140:BM140),BM140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BN140)+BN140>$O25,$O25-SUM($P140:BN140),BN140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BO140)+BO140>$O25,$O25-SUM($P140:BO140),BO140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BP140)+BP140>$O25,$O25-SUM($P140:BP140),BP140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BQ140)+BQ140>$O25,$O25-SUM($P140:BQ140),BQ140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BR140)+BR140>$O25,$O25-SUM($P140:BR140),BR140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BS140)+BS140>$O25,$O25-SUM($P140:BS140),BS140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BT140)+BT140>$O25,$O25-SUM($P140:BT140),BT140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BU140)+BU140>$O25,$O25-SUM($P140:BU140),BU140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BV140)+BV140>$O25,$O25-SUM($P140:BV140),BV140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BW140)+BW140>$O25,$O25-SUM($P140:BW140),BW140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BX140)+BX140>$O25,$O25-SUM($P140:BX140),BX140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BY140)+BY140>$O25,$O25-SUM($P140:BY140),BY140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:BZ140)+BZ140>$O25,$O25-SUM($P140:BZ140),BZ140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CA140)+CA140>$O25,$O25-SUM($P140:CA140),CA140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CB140)+CB140>$O25,$O25-SUM($P140:CB140),CB140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CC140)+CC140>$O25,$O25-SUM($P140:CC140),CC140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CD140)+CD140>$O25,$O25-SUM($P140:CD140),CD140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CE140)+CE140>$O25,$O25-SUM($P140:CE140),CE140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CF140)+CF140>$O25,$O25-SUM($P140:CF140),CF140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CG140)+CG140>$O25,$O25-SUM($P140:CG140),CG140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CH140)+CH140>$O25,$O25-SUM($P140:CH140),CH140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CI140)+CI140>$O25,$O25-SUM($P140:CI140),CI140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CJ140)+CJ140>$O25,$O25-SUM($P140:CJ140),CJ140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CK140)+CK140>$O25,$O25-SUM($P140:CK140),CK140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CL140)+CL140>$O25,$O25-SUM($P140:CL140),CL140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CM140)+CM140>$O25,$O25-SUM($P140:CM140),CM140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CN140)+CN140>$O25,$O25-SUM($P140:CN140),CN140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CO140)+CO140>$O25,$O25-SUM($P140:CO140),CO140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CP140)+CP140>$O25,$O25-SUM($P140:CP140),CP140)","v":3.0357615624999998E-4},{"$f":"IF(SUM($P140:CQ140)+CQ140>$O25,$O25-SUM($P140:CQ140),CQ140)","v":1.7347234759768071E-17},{"$f":"IF(SUM($P140:CR140)+CR140>$O25,$O25-SUM($P140:CR140),CR140)","v":1.7347234759768071E-17},{"$f":"IF(SUM($P140:CS140)+CS140>$O25,$O25-SUM($P140:CS140),CS140)","v":1.7347234759768071E-17},{"$f":"IF(SUM($P140:CT140)+CT140>$O25,$O25-SUM($P140:CT140),CT140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:CU140)+CU140>$O25,$O25-SUM($P140:CU140),CU140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:CV140)+CV140>$O25,$O25-SUM($P140:CV140),CV140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:CW140)+CW140>$O25,$O25-SUM($P140:CW140),CW140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:CX140)+CX140>$O25,$O25-SUM($P140:CX140),CX140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:CY140)+CY140>$O25,$O25-SUM($P140:CY140),CY140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:CZ140)+CZ140>$O25,$O25-SUM($P140:CZ140),CZ140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DA140)+DA140>$O25,$O25-SUM($P140:DA140),DA140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DB140)+DB140>$O25,$O25-SUM($P140:DB140),DB140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DC140)+DC140>$O25,$O25-SUM($P140:DC140),DC140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DD140)+DD140>$O25,$O25-SUM($P140:DD140),DD140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DE140)+DE140>$O25,$O25-SUM($P140:DE140),DE140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DF140)+DF140>$O25,$O25-SUM($P140:DF140),DF140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DG140)+DG140>$O25,$O25-SUM($P140:DG140),DG140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DH140)+DH140>$O25,$O25-SUM($P140:DH140),DH140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DI140)+DI140>$O25,$O25-SUM($P140:DI140),DI140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DJ140)+DJ140>$O25,$O25-SUM($P140:DJ140),DJ140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DK140)+DK140>$O25,$O25-SUM($P140:DK140),DK140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DL140)+DL140>$O25,$O25-SUM($P140:DL140),DL140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DM140)+DM140>$O25,$O25-SUM($P140:DM140),DM140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DN140)+DN140>$O25,$O25-SUM($P140:DN140),DN140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DO140)+DO140>$O25,$O25-SUM($P140:DO140),DO140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DP140)+DP140>$O25,$O25-SUM($P140:DP140),DP140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DQ140)+DQ140>$O25,$O25-SUM($P140:DQ140),DQ140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DR140)+DR140>$O25,$O25-SUM($P140:DR140),DR140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DS140)+DS140>$O25,$O25-SUM($P140:DS140),DS140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DT140)+DT140>$O25,$O25-SUM($P140:DT140),DT140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DU140)+DU140>$O25,$O25-SUM($P140:DU140),DU140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DV140)+DV140>$O25,$O25-SUM($P140:DV140),DV140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DW140)+DW140>$O25,$O25-SUM($P140:DW140),DW140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DX140)+DX140>$O25,$O25-SUM($P140:DX140),DX140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DY140)+DY140>$O25,$O25-SUM($P140:DY140),DY140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:DZ140)+DZ140>$O25,$O25-SUM($P140:DZ140),DZ140)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($P140:EA140)+EA140>$O25,$O25-SUM($P140:EA140),EA140)","v":-3.4694469519536142E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,3.2389687500000002E-5,{"$f":"IF(SUM($P141:P141)+P141>$O26,$O26-SUM($P141:P141),P141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:Q141)+Q141>$O26,$O26-SUM($P141:Q141),Q141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:R141)+R141>$O26,$O26-SUM($P141:R141),R141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:S141)+S141>$O26,$O26-SUM($P141:S141),S141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:T141)+T141>$O26,$O26-SUM($P141:T141),T141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:U141)+U141>$O26,$O26-SUM($P141:U141),U141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:V141)+V141>$O26,$O26-SUM($P141:V141),V141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:W141)+W141>$O26,$O26-SUM($P141:W141),W141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:X141)+X141>$O26,$O26-SUM($P141:X141),X141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:Y141)+Y141>$O26,$O26-SUM($P141:Y141),Y141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:Z141)+Z141>$O26,$O26-SUM($P141:Z141),Z141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AA141)+AA141>$O26,$O26-SUM($P141:AA141),AA141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AB141)+AB141>$O26,$O26-SUM($P141:AB141),AB141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AC141)+AC141>$O26,$O26-SUM($P141:AC141),AC141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AD141)+AD141>$O26,$O26-SUM($P141:AD141),AD141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AE141)+AE141>$O26,$O26-SUM($P141:AE141),AE141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AF141)+AF141>$O26,$O26-SUM($P141:AF141),AF141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AG141)+AG141>$O26,$O26-SUM($P141:AG141),AG141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AH141)+AH141>$O26,$O26-SUM($P141:AH141),AH141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AI141)+AI141>$O26,$O26-SUM($P141:AI141),AI141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AJ141)+AJ141>$O26,$O26-SUM($P141:AJ141),AJ141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AK141)+AK141>$O26,$O26-SUM($P141:AK141),AK141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AL141)+AL141>$O26,$O26-SUM($P141:AL141),AL141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AM141)+AM141>$O26,$O26-SUM($P141:AM141),AM141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AN141)+AN141>$O26,$O26-SUM($P141:AN141),AN141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AO141)+AO141>$O26,$O26-SUM($P141:AO141),AO141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AP141)+AP141>$O26,$O26-SUM($P141:AP141),AP141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AQ141)+AQ141>$O26,$O26-SUM($P141:AQ141),AQ141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AR141)+AR141>$O26,$O26-SUM($P141:AR141),AR141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AS141)+AS141>$O26,$O26-SUM($P141:AS141),AS141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AT141)+AT141>$O26,$O26-SUM($P141:AT141),AT141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AU141)+AU141>$O26,$O26-SUM($P141:AU141),AU141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AV141)+AV141>$O26,$O26-SUM($P141:AV141),AV141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AW141)+AW141>$O26,$O26-SUM($P141:AW141),AW141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AX141)+AX141>$O26,$O26-SUM($P141:AX141),AX141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AY141)+AY141>$O26,$O26-SUM($P141:AY141),AY141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:AZ141)+AZ141>$O26,$O26-SUM($P141:AZ141),AZ141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:BA141)+BA141>$O26,$O26-SUM($P141:BA141),BA141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:BB141)+BB141>$O26,$O26-SUM($P141:BB141),BB141)","v":3.2389687500000002E-5},{"$f":"IF(SUM($P141:BC141)+BC141>$O26,$O26-SUM($P141:BC141),BC141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BD141)+BD141>$O26,$O26-SUM($P141:BD141),BD141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BE141)+BE141>$O26,$O26-SUM($P141:BE141),BE141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BF141)+BF141>$O26,$O26-SUM($P141:BF141),BF141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BG141)+BG141>$O26,$O26-SUM($P141:BG141),BG141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BH141)+BH141>$O26,$O26-SUM($P141:BH141),BH141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BI141)+BI141>$O26,$O26-SUM($P141:BI141),BI141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BJ141)+BJ141>$O26,$O26-SUM($P141:BJ141),BJ141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BK141)+BK141>$O26,$O26-SUM($P141:BK141),BK141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BL141)+BL141>$O26,$O26-SUM($P141:BL141),BL141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BM141)+BM141>$O26,$O26-SUM($P141:BM141),BM141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BN141)+BN141>$O26,$O26-SUM($P141:BN141),BN141)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P141:BO141)+BO141>$O26,$O26-SUM($P141:BO141),BO141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BP141)+BP141>$O26,$O26-SUM($P141:BP141),BP141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BQ141)+BQ141>$O26,$O26-SUM($P141:BQ141),BQ141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BR141)+BR141>$O26,$O26-SUM($P141:BR141),BR141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BS141)+BS141>$O26,$O26-SUM($P141:BS141),BS141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BT141)+BT141>$O26,$O26-SUM($P141:BT141),BT141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BU141)+BU141>$O26,$O26-SUM($P141:BU141),BU141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BV141)+BV141>$O26,$O26-SUM($P141:BV141),BV141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BW141)+BW141>$O26,$O26-SUM($P141:BW141),BW141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BX141)+BX141>$O26,$O26-SUM($P141:BX141),BX141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BY141)+BY141>$O26,$O26-SUM($P141:BY141),BY141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:BZ141)+BZ141>$O26,$O26-SUM($P141:BZ141),BZ141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CA141)+CA141>$O26,$O26-SUM($P141:CA141),CA141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CB141)+CB141>$O26,$O26-SUM($P141:CB141),CB141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CC141)+CC141>$O26,$O26-SUM($P141:CC141),CC141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CD141)+CD141>$O26,$O26-SUM($P141:CD141),CD141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CE141)+CE141>$O26,$O26-SUM($P141:CE141),CE141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CF141)+CF141>$O26,$O26-SUM($P141:CF141),CF141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CG141)+CG141>$O26,$O26-SUM($P141:CG141),CG141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CH141)+CH141>$O26,$O26-SUM($P141:CH141),CH141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CI141)+CI141>$O26,$O26-SUM($P141:CI141),CI141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CJ141)+CJ141>$O26,$O26-SUM($P141:CJ141),CJ141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CK141)+CK141>$O26,$O26-SUM($P141:CK141),CK141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CL141)+CL141>$O26,$O26-SUM($P141:CL141),CL141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CM141)+CM141>$O26,$O26-SUM($P141:CM141),CM141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CN141)+CN141>$O26,$O26-SUM($P141:CN141),CN141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CO141)+CO141>$O26,$O26-SUM($P141:CO141),CO141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CP141)+CP141>$O26,$O26-SUM($P141:CP141),CP141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CQ141)+CQ141>$O26,$O26-SUM($P141:CQ141),CQ141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CR141)+CR141>$O26,$O26-SUM($P141:CR141),CR141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CS141)+CS141>$O26,$O26-SUM($P141:CS141),CS141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CT141)+CT141>$O26,$O26-SUM($P141:CT141),CT141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CU141)+CU141>$O26,$O26-SUM($P141:CU141),CU141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CV141)+CV141>$O26,$O26-SUM($P141:CV141),CV141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CW141)+CW141>$O26,$O26-SUM($P141:CW141),CW141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CX141)+CX141>$O26,$O26-SUM($P141:CX141),CX141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CY141)+CY141>$O26,$O26-SUM($P141:CY141),CY141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:CZ141)+CZ141>$O26,$O26-SUM($P141:CZ141),CZ141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DA141)+DA141>$O26,$O26-SUM($P141:DA141),DA141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DB141)+DB141>$O26,$O26-SUM($P141:DB141),DB141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DC141)+DC141>$O26,$O26-SUM($P141:DC141),DC141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DD141)+DD141>$O26,$O26-SUM($P141:DD141),DD141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DE141)+DE141>$O26,$O26-SUM($P141:DE141),DE141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DF141)+DF141>$O26,$O26-SUM($P141:DF141),DF141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DG141)+DG141>$O26,$O26-SUM($P141:DG141),DG141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DH141)+DH141>$O26,$O26-SUM($P141:DH141),DH141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DI141)+DI141>$O26,$O26-SUM($P141:DI141),DI141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DJ141)+DJ141>$O26,$O26-SUM($P141:DJ141),DJ141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DK141)+DK141>$O26,$O26-SUM($P141:DK141),DK141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DL141)+DL141>$O26,$O26-SUM($P141:DL141),DL141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DM141)+DM141>$O26,$O26-SUM($P141:DM141),DM141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DN141)+DN141>$O26,$O26-SUM($P141:DN141),DN141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DO141)+DO141>$O26,$O26-SUM($P141:DO141),DO141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DP141)+DP141>$O26,$O26-SUM($P141:DP141),DP141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DQ141)+DQ141>$O26,$O26-SUM($P141:DQ141),DQ141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DR141)+DR141>$O26,$O26-SUM($P141:DR141),DR141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DS141)+DS141>$O26,$O26-SUM($P141:DS141),DS141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DT141)+DT141>$O26,$O26-SUM($P141:DT141),DT141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DU141)+DU141>$O26,$O26-SUM($P141:DU141),DU141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DV141)+DV141>$O26,$O26-SUM($P141:DV141),DV141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DW141)+DW141>$O26,$O26-SUM($P141:DW141),DW141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DX141)+DX141>$O26,$O26-SUM($P141:DX141),DX141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DY141)+DY141>$O26,$O26-SUM($P141:DY141),DY141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:DZ141)+DZ141>$O26,$O26-SUM($P141:DZ141),DZ141)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P141:EA141)+EA141>$O26,$O26-SUM($P141:EA141),EA141)","v":-4.7704895589362195E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,0,{"$f":"IF(SUM($P142:P142)+P142>$O27,$O27-SUM($P142:P142),P142)","v":0},{"$f":"IF(SUM($P142:Q142)+Q142>$O27,$O27-SUM($P142:Q142),Q142)","v":0},{"$f":"IF(SUM($P142:R142)+R142>$O27,$O27-SUM($P142:R142),R142)","v":0},{"$f":"IF(SUM($P142:S142)+S142>$O27,$O27-SUM($P142:S142),S142)","v":0},{"$f":"IF(SUM($P142:T142)+T142>$O27,$O27-SUM($P142:T142),T142)","v":0},{"$f":"IF(SUM($P142:U142)+U142>$O27,$O27-SUM($P142:U142),U142)","v":0},{"$f":"IF(SUM($P142:V142)+V142>$O27,$O27-SUM($P142:V142),V142)","v":0},{"$f":"IF(SUM($P142:W142)+W142>$O27,$O27-SUM($P142:W142),W142)","v":0},{"$f":"IF(SUM($P142:X142)+X142>$O27,$O27-SUM($P142:X142),X142)","v":0},{"$f":"IF(SUM($P142:Y142)+Y142>$O27,$O27-SUM($P142:Y142),Y142)","v":0},{"$f":"IF(SUM($P142:Z142)+Z142>$O27,$O27-SUM($P142:Z142),Z142)","v":0},{"$f":"IF(SUM($P142:AA142)+AA142>$O27,$O27-SUM($P142:AA142),AA142)","v":0},{"$f":"IF(SUM($P142:AB142)+AB142>$O27,$O27-SUM($P142:AB142),AB142)","v":0},{"$f":"IF(SUM($P142:AC142)+AC142>$O27,$O27-SUM($P142:AC142),AC142)","v":0},{"$f":"IF(SUM($P142:AD142)+AD142>$O27,$O27-SUM($P142:AD142),AD142)","v":0},{"$f":"IF(SUM($P142:AE142)+AE142>$O27,$O27-SUM($P142:AE142),AE142)","v":0},{"$f":"IF(SUM($P142:AF142)+AF142>$O27,$O27-SUM($P142:AF142),AF142)","v":0},{"$f":"IF(SUM($P142:AG142)+AG142>$O27,$O27-SUM($P142:AG142),AG142)","v":0},{"$f":"IF(SUM($P142:AH142)+AH142>$O27,$O27-SUM($P142:AH142),AH142)","v":0},{"$f":"IF(SUM($P142:AI142)+AI142>$O27,$O27-SUM($P142:AI142),AI142)","v":0},{"$f":"IF(SUM($P142:AJ142)+AJ142>$O27,$O27-SUM($P142:AJ142),AJ142)","v":0},{"$f":"IF(SUM($P142:AK142)+AK142>$O27,$O27-SUM($P142:AK142),AK142)","v":0},{"$f":"IF(SUM($P142:AL142)+AL142>$O27,$O27-SUM($P142:AL142),AL142)","v":0},{"$f":"IF(SUM($P142:AM142)+AM142>$O27,$O27-SUM($P142:AM142),AM142)","v":0},{"$f":"IF(SUM($P142:AN142)+AN142>$O27,$O27-SUM($P142:AN142),AN142)","v":0},{"$f":"IF(SUM($P142:AO142)+AO142>$O27,$O27-SUM($P142:AO142),AO142)","v":0},{"$f":"IF(SUM($P142:AP142)+AP142>$O27,$O27-SUM($P142:AP142),AP142)","v":0},{"$f":"IF(SUM($P142:AQ142)+AQ142>$O27,$O27-SUM($P142:AQ142),AQ142)","v":0},{"$f":"IF(SUM($P142:AR142)+AR142>$O27,$O27-SUM($P142:AR142),AR142)","v":0},{"$f":"IF(SUM($P142:AS142)+AS142>$O27,$O27-SUM($P142:AS142),AS142)","v":0},{"$f":"IF(SUM($P142:AT142)+AT142>$O27,$O27-SUM($P142:AT142),AT142)","v":0},{"$f":"IF(SUM($P142:AU142)+AU142>$O27,$O27-SUM($P142:AU142),AU142)","v":0},{"$f":"IF(SUM($P142:AV142)+AV142>$O27,$O27-SUM($P142:AV142),AV142)","v":0},{"$f":"IF(SUM($P142:AW142)+AW142>$O27,$O27-SUM($P142:AW142),AW142)","v":0},{"$f":"IF(SUM($P142:AX142)+AX142>$O27,$O27-SUM($P142:AX142),AX142)","v":0},{"$f":"IF(SUM($P142:AY142)+AY142>$O27,$O27-SUM($P142:AY142),AY142)","v":0},{"$f":"IF(SUM($P142:AZ142)+AZ142>$O27,$O27-SUM($P142:AZ142),AZ142)","v":0},{"$f":"IF(SUM($P142:BA142)+BA142>$O27,$O27-SUM($P142:BA142),BA142)","v":0},{"$f":"IF(SUM($P142:BB142)+BB142>$O27,$O27-SUM($P142:BB142),BB142)","v":0},{"$f":"IF(SUM($P142:BC142)+BC142>$O27,$O27-SUM($P142:BC142),BC142)","v":0},{"$f":"IF(SUM($P142:BD142)+BD142>$O27,$O27-SUM($P142:BD142),BD142)","v":0},{"$f":"IF(SUM($P142:BE142)+BE142>$O27,$O27-SUM($P142:BE142),BE142)","v":0},{"$f":"IF(SUM($P142:BF142)+BF142>$O27,$O27-SUM($P142:BF142),BF142)","v":0},{"$f":"IF(SUM($P142:BG142)+BG142>$O27,$O27-SUM($P142:BG142),BG142)","v":0},{"$f":"IF(SUM($P142:BH142)+BH142>$O27,$O27-SUM($P142:BH142),BH142)","v":0},{"$f":"IF(SUM($P142:BI142)+BI142>$O27,$O27-SUM($P142:BI142),BI142)","v":0},{"$f":"IF(SUM($P142:BJ142)+BJ142>$O27,$O27-SUM($P142:BJ142),BJ142)","v":0},{"$f":"IF(SUM($P142:BK142)+BK142>$O27,$O27-SUM($P142:BK142),BK142)","v":0},{"$f":"IF(SUM($P142:BL142)+BL142>$O27,$O27-SUM($P142:BL142),BL142)","v":0},{"$f":"IF(SUM($P142:BM142)+BM142>$O27,$O27-SUM($P142:BM142),BM142)","v":0},{"$f":"IF(SUM($P142:BN142)+BN142>$O27,$O27-SUM($P142:BN142),BN142)","v":0},{"$f":"IF(SUM($P142:BO142)+BO142>$O27,$O27-SUM($P142:BO142),BO142)","v":0},{"$f":"IF(SUM($P142:BP142)+BP142>$O27,$O27-SUM($P142:BP142),BP142)","v":0},{"$f":"IF(SUM($P142:BQ142)+BQ142>$O27,$O27-SUM($P142:BQ142),BQ142)","v":0},{"$f":"IF(SUM($P142:BR142)+BR142>$O27,$O27-SUM($P142:BR142),BR142)","v":0},{"$f":"IF(SUM($P142:BS142)+BS142>$O27,$O27-SUM($P142:BS142),BS142)","v":0},{"$f":"IF(SUM($P142:BT142)+BT142>$O27,$O27-SUM($P142:BT142),BT142)","v":0},{"$f":"IF(SUM($P142:BU142)+BU142>$O27,$O27-SUM($P142:BU142),BU142)","v":0},{"$f":"IF(SUM($P142:BV142)+BV142>$O27,$O27-SUM($P142:BV142),BV142)","v":0},{"$f":"IF(SUM($P142:BW142)+BW142>$O27,$O27-SUM($P142:BW142),BW142)","v":0},{"$f":"IF(SUM($P142:BX142)+BX142>$O27,$O27-SUM($P142:BX142),BX142)","v":0},{"$f":"IF(SUM($P142:BY142)+BY142>$O27,$O27-SUM($P142:BY142),BY142)","v":0},{"$f":"IF(SUM($P142:BZ142)+BZ142>$O27,$O27-SUM($P142:BZ142),BZ142)","v":0},{"$f":"IF(SUM($P142:CA142)+CA142>$O27,$O27-SUM($P142:CA142),CA142)","v":0},{"$f":"IF(SUM($P142:CB142)+CB142>$O27,$O27-SUM($P142:CB142),CB142)","v":0},{"$f":"IF(SUM($P142:CC142)+CC142>$O27,$O27-SUM($P142:CC142),CC142)","v":0},{"$f":"IF(SUM($P142:CD142)+CD142>$O27,$O27-SUM($P142:CD142),CD142)","v":0},{"$f":"IF(SUM($P142:CE142)+CE142>$O27,$O27-SUM($P142:CE142),CE142)","v":0},{"$f":"IF(SUM($P142:CF142)+CF142>$O27,$O27-SUM($P142:CF142),CF142)","v":0},{"$f":"IF(SUM($P142:CG142)+CG142>$O27,$O27-SUM($P142:CG142),CG142)","v":0},{"$f":"IF(SUM($P142:CH142)+CH142>$O27,$O27-SUM($P142:CH142),CH142)","v":0},{"$f":"IF(SUM($P142:CI142)+CI142>$O27,$O27-SUM($P142:CI142),CI142)","v":0},{"$f":"IF(SUM($P142:CJ142)+CJ142>$O27,$O27-SUM($P142:CJ142),CJ142)","v":0},{"$f":"IF(SUM($P142:CK142)+CK142>$O27,$O27-SUM($P142:CK142),CK142)","v":0},{"$f":"IF(SUM($P142:CL142)+CL142>$O27,$O27-SUM($P142:CL142),CL142)","v":0},{"$f":"IF(SUM($P142:CM142)+CM142>$O27,$O27-SUM($P142:CM142),CM142)","v":0},{"$f":"IF(SUM($P142:CN142)+CN142>$O27,$O27-SUM($P142:CN142),CN142)","v":0},{"$f":"IF(SUM($P142:CO142)+CO142>$O27,$O27-SUM($P142:CO142),CO142)","v":0},{"$f":"IF(SUM($P142:CP142)+CP142>$O27,$O27-SUM($P142:CP142),CP142)","v":0},{"$f":"IF(SUM($P142:CQ142)+CQ142>$O27,$O27-SUM($P142:CQ142),CQ142)","v":0},{"$f":"IF(SUM($P142:CR142)+CR142>$O27,$O27-SUM($P142:CR142),CR142)","v":0},{"$f":"IF(SUM($P142:CS142)+CS142>$O27,$O27-SUM($P142:CS142),CS142)","v":0},{"$f":"IF(SUM($P142:CT142)+CT142>$O27,$O27-SUM($P142:CT142),CT142)","v":0},{"$f":"IF(SUM($P142:CU142)+CU142>$O27,$O27-SUM($P142:CU142),CU142)","v":0},{"$f":"IF(SUM($P142:CV142)+CV142>$O27,$O27-SUM($P142:CV142),CV142)","v":0},{"$f":"IF(SUM($P142:CW142)+CW142>$O27,$O27-SUM($P142:CW142),CW142)","v":0},{"$f":"IF(SUM($P142:CX142)+CX142>$O27,$O27-SUM($P142:CX142),CX142)","v":0},{"$f":"IF(SUM($P142:CY142)+CY142>$O27,$O27-SUM($P142:CY142),CY142)","v":0},{"$f":"IF(SUM($P142:CZ142)+CZ142>$O27,$O27-SUM($P142:CZ142),CZ142)","v":0},{"$f":"IF(SUM($P142:DA142)+DA142>$O27,$O27-SUM($P142:DA142),DA142)","v":0},{"$f":"IF(SUM($P142:DB142)+DB142>$O27,$O27-SUM($P142:DB142),DB142)","v":0},{"$f":"IF(SUM($P142:DC142)+DC142>$O27,$O27-SUM($P142:DC142),DC142)","v":0},{"$f":"IF(SUM($P142:DD142)+DD142>$O27,$O27-SUM($P142:DD142),DD142)","v":0},{"$f":"IF(SUM($P142:DE142)+DE142>$O27,$O27-SUM($P142:DE142),DE142)","v":0},{"$f":"IF(SUM($P142:DF142)+DF142>$O27,$O27-SUM($P142:DF142),DF142)","v":0},{"$f":"IF(SUM($P142:DG142)+DG142>$O27,$O27-SUM($P142:DG142),DG142)","v":0},{"$f":"IF(SUM($P142:DH142)+DH142>$O27,$O27-SUM($P142:DH142),DH142)","v":0},{"$f":"IF(SUM($P142:DI142)+DI142>$O27,$O27-SUM($P142:DI142),DI142)","v":0},{"$f":"IF(SUM($P142:DJ142)+DJ142>$O27,$O27-SUM($P142:DJ142),DJ142)","v":0},{"$f":"IF(SUM($P142:DK142)+DK142>$O27,$O27-SUM($P142:DK142),DK142)","v":0},{"$f":"IF(SUM($P142:DL142)+DL142>$O27,$O27-SUM($P142:DL142),DL142)","v":0},{"$f":"IF(SUM($P142:DM142)+DM142>$O27,$O27-SUM($P142:DM142),DM142)","v":0},{"$f":"IF(SUM($P142:DN142)+DN142>$O27,$O27-SUM($P142:DN142),DN142)","v":0},{"$f":"IF(SUM($P142:DO142)+DO142>$O27,$O27-SUM($P142:DO142),DO142)","v":0},{"$f":"IF(SUM($P142:DP142)+DP142>$O27,$O27-SUM($P142:DP142),DP142)","v":0},{"$f":"IF(SUM($P142:DQ142)+DQ142>$O27,$O27-SUM($P142:DQ142),DQ142)","v":0},{"$f":"IF(SUM($P142:DR142)+DR142>$O27,$O27-SUM($P142:DR142),DR142)","v":0},{"$f":"IF(SUM($P142:DS142)+DS142>$O27,$O27-SUM($P142:DS142),DS142)","v":0},{"$f":"IF(SUM($P142:DT142)+DT142>$O27,$O27-SUM($P142:DT142),DT142)","v":0},{"$f":"IF(SUM($P142:DU142)+DU142>$O27,$O27-SUM($P142:DU142),DU142)","v":0},{"$f":"IF(SUM($P142:DV142)+DV142>$O27,$O27-SUM($P142:DV142),DV142)","v":0},{"$f":"IF(SUM($P142:DW142)+DW142>$O27,$O27-SUM($P142:DW142),DW142)","v":0},{"$f":"IF(SUM($P142:DX142)+DX142>$O27,$O27-SUM($P142:DX142),DX142)","v":0},{"$f":"IF(SUM($P142:DY142)+DY142>$O27,$O27-SUM($P142:DY142),DY142)","v":0},{"$f":"IF(SUM($P142:DZ142)+DZ142>$O27,$O27-SUM($P142:DZ142),DZ142)","v":0},{"$f":"IF(SUM($P142:EA142)+EA142>$O27,$O27-SUM($P142:EA142),EA142)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,1.3338062499999999E-5,{"$f":"IF(SUM($P143:P143)+P143>$O28,$O28-SUM($P143:P143),P143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:Q143)+Q143>$O28,$O28-SUM($P143:Q143),Q143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:R143)+R143>$O28,$O28-SUM($P143:R143),R143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:S143)+S143>$O28,$O28-SUM($P143:S143),S143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:T143)+T143>$O28,$O28-SUM($P143:T143),T143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:U143)+U143>$O28,$O28-SUM($P143:U143),U143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:V143)+V143>$O28,$O28-SUM($P143:V143),V143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:W143)+W143>$O28,$O28-SUM($P143:W143),W143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:X143)+X143>$O28,$O28-SUM($P143:X143),X143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:Y143)+Y143>$O28,$O28-SUM($P143:Y143),Y143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:Z143)+Z143>$O28,$O28-SUM($P143:Z143),Z143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AA143)+AA143>$O28,$O28-SUM($P143:AA143),AA143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AB143)+AB143>$O28,$O28-SUM($P143:AB143),AB143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AC143)+AC143>$O28,$O28-SUM($P143:AC143),AC143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AD143)+AD143>$O28,$O28-SUM($P143:AD143),AD143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AE143)+AE143>$O28,$O28-SUM($P143:AE143),AE143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AF143)+AF143>$O28,$O28-SUM($P143:AF143),AF143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AG143)+AG143>$O28,$O28-SUM($P143:AG143),AG143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AH143)+AH143>$O28,$O28-SUM($P143:AH143),AH143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AI143)+AI143>$O28,$O28-SUM($P143:AI143),AI143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AJ143)+AJ143>$O28,$O28-SUM($P143:AJ143),AJ143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AK143)+AK143>$O28,$O28-SUM($P143:AK143),AK143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AL143)+AL143>$O28,$O28-SUM($P143:AL143),AL143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AM143)+AM143>$O28,$O28-SUM($P143:AM143),AM143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AN143)+AN143>$O28,$O28-SUM($P143:AN143),AN143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AO143)+AO143>$O28,$O28-SUM($P143:AO143),AO143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AP143)+AP143>$O28,$O28-SUM($P143:AP143),AP143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AQ143)+AQ143>$O28,$O28-SUM($P143:AQ143),AQ143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AR143)+AR143>$O28,$O28-SUM($P143:AR143),AR143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AS143)+AS143>$O28,$O28-SUM($P143:AS143),AS143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AT143)+AT143>$O28,$O28-SUM($P143:AT143),AT143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AU143)+AU143>$O28,$O28-SUM($P143:AU143),AU143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AV143)+AV143>$O28,$O28-SUM($P143:AV143),AV143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AW143)+AW143>$O28,$O28-SUM($P143:AW143),AW143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AX143)+AX143>$O28,$O28-SUM($P143:AX143),AX143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AY143)+AY143>$O28,$O28-SUM($P143:AY143),AY143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:AZ143)+AZ143>$O28,$O28-SUM($P143:AZ143),AZ143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BA143)+BA143>$O28,$O28-SUM($P143:BA143),BA143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BB143)+BB143>$O28,$O28-SUM($P143:BB143),BB143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BC143)+BC143>$O28,$O28-SUM($P143:BC143),BC143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BD143)+BD143>$O28,$O28-SUM($P143:BD143),BD143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BE143)+BE143>$O28,$O28-SUM($P143:BE143),BE143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BF143)+BF143>$O28,$O28-SUM($P143:BF143),BF143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BG143)+BG143>$O28,$O28-SUM($P143:BG143),BG143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BH143)+BH143>$O28,$O28-SUM($P143:BH143),BH143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BI143)+BI143>$O28,$O28-SUM($P143:BI143),BI143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BJ143)+BJ143>$O28,$O28-SUM($P143:BJ143),BJ143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BK143)+BK143>$O28,$O28-SUM($P143:BK143),BK143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BL143)+BL143>$O28,$O28-SUM($P143:BL143),BL143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BM143)+BM143>$O28,$O28-SUM($P143:BM143),BM143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BN143)+BN143>$O28,$O28-SUM($P143:BN143),BN143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BO143)+BO143>$O28,$O28-SUM($P143:BO143),BO143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BP143)+BP143>$O28,$O28-SUM($P143:BP143),BP143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BQ143)+BQ143>$O28,$O28-SUM($P143:BQ143),BQ143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BR143)+BR143>$O28,$O28-SUM($P143:BR143),BR143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BS143)+BS143>$O28,$O28-SUM($P143:BS143),BS143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BT143)+BT143>$O28,$O28-SUM($P143:BT143),BT143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BU143)+BU143>$O28,$O28-SUM($P143:BU143),BU143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BV143)+BV143>$O28,$O28-SUM($P143:BV143),BV143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BW143)+BW143>$O28,$O28-SUM($P143:BW143),BW143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BX143)+BX143>$O28,$O28-SUM($P143:BX143),BX143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BY143)+BY143>$O28,$O28-SUM($P143:BY143),BY143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:BZ143)+BZ143>$O28,$O28-SUM($P143:BZ143),BZ143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CA143)+CA143>$O28,$O28-SUM($P143:CA143),CA143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CB143)+CB143>$O28,$O28-SUM($P143:CB143),CB143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CC143)+CC143>$O28,$O28-SUM($P143:CC143),CC143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CD143)+CD143>$O28,$O28-SUM($P143:CD143),CD143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CE143)+CE143>$O28,$O28-SUM($P143:CE143),CE143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CF143)+CF143>$O28,$O28-SUM($P143:CF143),CF143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CG143)+CG143>$O28,$O28-SUM($P143:CG143),CG143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CH143)+CH143>$O28,$O28-SUM($P143:CH143),CH143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CI143)+CI143>$O28,$O28-SUM($P143:CI143),CI143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CJ143)+CJ143>$O28,$O28-SUM($P143:CJ143),CJ143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CK143)+CK143>$O28,$O28-SUM($P143:CK143),CK143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CL143)+CL143>$O28,$O28-SUM($P143:CL143),CL143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CM143)+CM143>$O28,$O28-SUM($P143:CM143),CM143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CN143)+CN143>$O28,$O28-SUM($P143:CN143),CN143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CO143)+CO143>$O28,$O28-SUM($P143:CO143),CO143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CP143)+CP143>$O28,$O28-SUM($P143:CP143),CP143)","v":1.3338062499999999E-5},{"$f":"IF(SUM($P143:CQ143)+CQ143>$O28,$O28-SUM($P143:CQ143),CQ143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:CR143)+CR143>$O28,$O28-SUM($P143:CR143),CR143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:CS143)+CS143>$O28,$O28-SUM($P143:CS143),CS143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:CT143)+CT143>$O28,$O28-SUM($P143:CT143),CT143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:CU143)+CU143>$O28,$O28-SUM($P143:CU143),CU143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:CV143)+CV143>$O28,$O28-SUM($P143:CV143),CV143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:CW143)+CW143>$O28,$O28-SUM($P143:CW143),CW143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:CX143)+CX143>$O28,$O28-SUM($P143:CX143),CX143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:CY143)+CY143>$O28,$O28-SUM($P143:CY143),CY143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:CZ143)+CZ143>$O28,$O28-SUM($P143:CZ143),CZ143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:DA143)+DA143>$O28,$O28-SUM($P143:DA143),DA143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:DB143)+DB143>$O28,$O28-SUM($P143:DB143),DB143)","v":4.3368086899420177E-19},{"$f":"IF(SUM($P143:DC143)+DC143>$O28,$O28-SUM($P143:DC143),DC143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DD143)+DD143>$O28,$O28-SUM($P143:DD143),DD143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DE143)+DE143>$O28,$O28-SUM($P143:DE143),DE143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DF143)+DF143>$O28,$O28-SUM($P143:DF143),DF143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DG143)+DG143>$O28,$O28-SUM($P143:DG143),DG143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DH143)+DH143>$O28,$O28-SUM($P143:DH143),DH143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DI143)+DI143>$O28,$O28-SUM($P143:DI143),DI143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DJ143)+DJ143>$O28,$O28-SUM($P143:DJ143),DJ143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DK143)+DK143>$O28,$O28-SUM($P143:DK143),DK143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DL143)+DL143>$O28,$O28-SUM($P143:DL143),DL143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DM143)+DM143>$O28,$O28-SUM($P143:DM143),DM143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DN143)+DN143>$O28,$O28-SUM($P143:DN143),DN143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DO143)+DO143>$O28,$O28-SUM($P143:DO143),DO143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DP143)+DP143>$O28,$O28-SUM($P143:DP143),DP143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DQ143)+DQ143>$O28,$O28-SUM($P143:DQ143),DQ143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DR143)+DR143>$O28,$O28-SUM($P143:DR143),DR143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DS143)+DS143>$O28,$O28-SUM($P143:DS143),DS143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DT143)+DT143>$O28,$O28-SUM($P143:DT143),DT143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DU143)+DU143>$O28,$O28-SUM($P143:DU143),DU143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DV143)+DV143>$O28,$O28-SUM($P143:DV143),DV143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DW143)+DW143>$O28,$O28-SUM($P143:DW143),DW143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DX143)+DX143>$O28,$O28-SUM($P143:DX143),DX143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DY143)+DY143>$O28,$O28-SUM($P143:DY143),DY143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:DZ143)+DZ143>$O28,$O28-SUM($P143:DZ143),DZ143)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($P143:EA143)+EA143>$O28,$O28-SUM($P143:EA143),EA143)","v":-4.7704895589362195E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,1.3630395624999998E-3,{"$f":"IF(SUM($P144:P144)+P144>$O29,$O29-SUM($P144:P144),P144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:Q144)+Q144>$O29,$O29-SUM($P144:Q144),Q144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:R144)+R144>$O29,$O29-SUM($P144:R144),R144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:S144)+S144>$O29,$O29-SUM($P144:S144),S144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:T144)+T144>$O29,$O29-SUM($P144:T144),T144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:U144)+U144>$O29,$O29-SUM($P144:U144),U144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:V144)+V144>$O29,$O29-SUM($P144:V144),V144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:W144)+W144>$O29,$O29-SUM($P144:W144),W144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:X144)+X144>$O29,$O29-SUM($P144:X144),X144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:Y144)+Y144>$O29,$O29-SUM($P144:Y144),Y144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:Z144)+Z144>$O29,$O29-SUM($P144:Z144),Z144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AA144)+AA144>$O29,$O29-SUM($P144:AA144),AA144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AB144)+AB144>$O29,$O29-SUM($P144:AB144),AB144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AC144)+AC144>$O29,$O29-SUM($P144:AC144),AC144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AD144)+AD144>$O29,$O29-SUM($P144:AD144),AD144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AE144)+AE144>$O29,$O29-SUM($P144:AE144),AE144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AF144)+AF144>$O29,$O29-SUM($P144:AF144),AF144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AG144)+AG144>$O29,$O29-SUM($P144:AG144),AG144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AH144)+AH144>$O29,$O29-SUM($P144:AH144),AH144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AI144)+AI144>$O29,$O29-SUM($P144:AI144),AI144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AJ144)+AJ144>$O29,$O29-SUM($P144:AJ144),AJ144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AK144)+AK144>$O29,$O29-SUM($P144:AK144),AK144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AL144)+AL144>$O29,$O29-SUM($P144:AL144),AL144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AM144)+AM144>$O29,$O29-SUM($P144:AM144),AM144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AN144)+AN144>$O29,$O29-SUM($P144:AN144),AN144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AO144)+AO144>$O29,$O29-SUM($P144:AO144),AO144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AP144)+AP144>$O29,$O29-SUM($P144:AP144),AP144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AQ144)+AQ144>$O29,$O29-SUM($P144:AQ144),AQ144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AR144)+AR144>$O29,$O29-SUM($P144:AR144),AR144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AS144)+AS144>$O29,$O29-SUM($P144:AS144),AS144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AT144)+AT144>$O29,$O29-SUM($P144:AT144),AT144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AU144)+AU144>$O29,$O29-SUM($P144:AU144),AU144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AV144)+AV144>$O29,$O29-SUM($P144:AV144),AV144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AW144)+AW144>$O29,$O29-SUM($P144:AW144),AW144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AX144)+AX144>$O29,$O29-SUM($P144:AX144),AX144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AY144)+AY144>$O29,$O29-SUM($P144:AY144),AY144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:AZ144)+AZ144>$O29,$O29-SUM($P144:AZ144),AZ144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:BA144)+BA144>$O29,$O29-SUM($P144:BA144),BA144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:BB144)+BB144>$O29,$O29-SUM($P144:BB144),BB144)","v":1.3630395624999998E-3},{"$f":"IF(SUM($P144:BC144)+BC144>$O29,$O29-SUM($P144:BC144),BC144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BD144)+BD144>$O29,$O29-SUM($P144:BD144),BD144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BE144)+BE144>$O29,$O29-SUM($P144:BE144),BE144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BF144)+BF144>$O29,$O29-SUM($P144:BF144),BF144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BG144)+BG144>$O29,$O29-SUM($P144:BG144),BG144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BH144)+BH144>$O29,$O29-SUM($P144:BH144),BH144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BI144)+BI144>$O29,$O29-SUM($P144:BI144),BI144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BJ144)+BJ144>$O29,$O29-SUM($P144:BJ144),BJ144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BK144)+BK144>$O29,$O29-SUM($P144:BK144),BK144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BL144)+BL144>$O29,$O29-SUM($P144:BL144),BL144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BM144)+BM144>$O29,$O29-SUM($P144:BM144),BM144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BN144)+BN144>$O29,$O29-SUM($P144:BN144),BN144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BO144)+BO144>$O29,$O29-SUM($P144:BO144),BO144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BP144)+BP144>$O29,$O29-SUM($P144:BP144),BP144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BQ144)+BQ144>$O29,$O29-SUM($P144:BQ144),BQ144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BR144)+BR144>$O29,$O29-SUM($P144:BR144),BR144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BS144)+BS144>$O29,$O29-SUM($P144:BS144),BS144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BT144)+BT144>$O29,$O29-SUM($P144:BT144),BT144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BU144)+BU144>$O29,$O29-SUM($P144:BU144),BU144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BV144)+BV144>$O29,$O29-SUM($P144:BV144),BV144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BW144)+BW144>$O29,$O29-SUM($P144:BW144),BW144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BX144)+BX144>$O29,$O29-SUM($P144:BX144),BX144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BY144)+BY144>$O29,$O29-SUM($P144:BY144),BY144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:BZ144)+BZ144>$O29,$O29-SUM($P144:BZ144),BZ144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CA144)+CA144>$O29,$O29-SUM($P144:CA144),CA144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CB144)+CB144>$O29,$O29-SUM($P144:CB144),CB144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CC144)+CC144>$O29,$O29-SUM($P144:CC144),CC144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CD144)+CD144>$O29,$O29-SUM($P144:CD144),CD144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CE144)+CE144>$O29,$O29-SUM($P144:CE144),CE144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CF144)+CF144>$O29,$O29-SUM($P144:CF144),CF144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CG144)+CG144>$O29,$O29-SUM($P144:CG144),CG144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CH144)+CH144>$O29,$O29-SUM($P144:CH144),CH144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CI144)+CI144>$O29,$O29-SUM($P144:CI144),CI144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CJ144)+CJ144>$O29,$O29-SUM($P144:CJ144),CJ144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CK144)+CK144>$O29,$O29-SUM($P144:CK144),CK144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CL144)+CL144>$O29,$O29-SUM($P144:CL144),CL144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CM144)+CM144>$O29,$O29-SUM($P144:CM144),CM144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CN144)+CN144>$O29,$O29-SUM($P144:CN144),CN144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CO144)+CO144>$O29,$O29-SUM($P144:CO144),CO144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CP144)+CP144>$O29,$O29-SUM($P144:CP144),CP144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CQ144)+CQ144>$O29,$O29-SUM($P144:CQ144),CQ144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CR144)+CR144>$O29,$O29-SUM($P144:CR144),CR144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CS144)+CS144>$O29,$O29-SUM($P144:CS144),CS144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CT144)+CT144>$O29,$O29-SUM($P144:CT144),CT144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CU144)+CU144>$O29,$O29-SUM($P144:CU144),CU144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CV144)+CV144>$O29,$O29-SUM($P144:CV144),CV144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CW144)+CW144>$O29,$O29-SUM($P144:CW144),CW144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CX144)+CX144>$O29,$O29-SUM($P144:CX144),CX144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CY144)+CY144>$O29,$O29-SUM($P144:CY144),CY144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:CZ144)+CZ144>$O29,$O29-SUM($P144:CZ144),CZ144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DA144)+DA144>$O29,$O29-SUM($P144:DA144),DA144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DB144)+DB144>$O29,$O29-SUM($P144:DB144),DB144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DC144)+DC144>$O29,$O29-SUM($P144:DC144),DC144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DD144)+DD144>$O29,$O29-SUM($P144:DD144),DD144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DE144)+DE144>$O29,$O29-SUM($P144:DE144),DE144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DF144)+DF144>$O29,$O29-SUM($P144:DF144),DF144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DG144)+DG144>$O29,$O29-SUM($P144:DG144),DG144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DH144)+DH144>$O29,$O29-SUM($P144:DH144),DH144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DI144)+DI144>$O29,$O29-SUM($P144:DI144),DI144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DJ144)+DJ144>$O29,$O29-SUM($P144:DJ144),DJ144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DK144)+DK144>$O29,$O29-SUM($P144:DK144),DK144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DL144)+DL144>$O29,$O29-SUM($P144:DL144),DL144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DM144)+DM144>$O29,$O29-SUM($P144:DM144),DM144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DN144)+DN144>$O29,$O29-SUM($P144:DN144),DN144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DO144)+DO144>$O29,$O29-SUM($P144:DO144),DO144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DP144)+DP144>$O29,$O29-SUM($P144:DP144),DP144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DQ144)+DQ144>$O29,$O29-SUM($P144:DQ144),DQ144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DR144)+DR144>$O29,$O29-SUM($P144:DR144),DR144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DS144)+DS144>$O29,$O29-SUM($P144:DS144),DS144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DT144)+DT144>$O29,$O29-SUM($P144:DT144),DT144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DU144)+DU144>$O29,$O29-SUM($P144:DU144),DU144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DV144)+DV144>$O29,$O29-SUM($P144:DV144),DV144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DW144)+DW144>$O29,$O29-SUM($P144:DW144),DW144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DX144)+DX144>$O29,$O29-SUM($P144:DX144),DX144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DY144)+DY144>$O29,$O29-SUM($P144:DY144),DY144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:DZ144)+DZ144>$O29,$O29-SUM($P144:DZ144),DZ144)","v":-4.163336342344337E-17},{"$f":"IF(SUM($P144:EA144)+EA144>$O29,$O29-SUM($P144:EA144),EA144)","v":-4.163336342344337E-17}]
[]
[null,"Depreciation:  2001 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,{"$f":"P22/F148","v":0},{"$f":"IF(SUM($Q148:Q148)+Q148>$P22,$P22-SUM($Q148:Q148),Q148)","v":0},{"$f":"IF(SUM($Q148:R148)+R148>$P22,$P22-SUM($Q148:R148),R148)","v":0},{"$f":"IF(SUM($Q148:S148)+S148>$P22,$P22-SUM($Q148:S148),S148)","v":0},{"$f":"IF(SUM($Q148:T148)+T148>$P22,$P22-SUM($Q148:T148),T148)","v":0},{"$f":"IF(SUM($Q148:U148)+U148>$P22,$P22-SUM($Q148:U148),U148)","v":0},{"$f":"IF(SUM($Q148:V148)+V148>$P22,$P22-SUM($Q148:V148),V148)","v":0},{"$f":"IF(SUM($Q148:W148)+W148>$P22,$P22-SUM($Q148:W148),W148)","v":0},{"$f":"IF(SUM($Q148:X148)+X148>$P22,$P22-SUM($Q148:X148),X148)","v":0},{"$f":"IF(SUM($Q148:Y148)+Y148>$P22,$P22-SUM($Q148:Y148),Y148)","v":0},{"$f":"IF(SUM($Q148:Z148)+Z148>$P22,$P22-SUM($Q148:Z148),Z148)","v":0},{"$f":"IF(SUM($Q148:AA148)+AA148>$P22,$P22-SUM($Q148:AA148),AA148)","v":0},{"$f":"IF(SUM($Q148:AB148)+AB148>$P22,$P22-SUM($Q148:AB148),AB148)","v":0},{"$f":"IF(SUM($Q148:AC148)+AC148>$P22,$P22-SUM($Q148:AC148),AC148)","v":0},{"$f":"IF(SUM($Q148:AD148)+AD148>$P22,$P22-SUM($Q148:AD148),AD148)","v":0},{"$f":"IF(SUM($Q148:AE148)+AE148>$P22,$P22-SUM($Q148:AE148),AE148)","v":0},{"$f":"IF(SUM($Q148:AF148)+AF148>$P22,$P22-SUM($Q148:AF148),AF148)","v":0},{"$f":"IF(SUM($Q148:AG148)+AG148>$P22,$P22-SUM($Q148:AG148),AG148)","v":0},{"$f":"IF(SUM($Q148:AH148)+AH148>$P22,$P22-SUM($Q148:AH148),AH148)","v":0},{"$f":"IF(SUM($Q148:AI148)+AI148>$P22,$P22-SUM($Q148:AI148),AI148)","v":0},{"$f":"IF(SUM($Q148:AJ148)+AJ148>$P22,$P22-SUM($Q148:AJ148),AJ148)","v":0},{"$f":"IF(SUM($Q148:AK148)+AK148>$P22,$P22-SUM($Q148:AK148),AK148)","v":0},{"$f":"IF(SUM($Q148:AL148)+AL148>$P22,$P22-SUM($Q148:AL148),AL148)","v":0},{"$f":"IF(SUM($Q148:AM148)+AM148>$P22,$P22-SUM($Q148:AM148),AM148)","v":0},{"$f":"IF(SUM($Q148:AN148)+AN148>$P22,$P22-SUM($Q148:AN148),AN148)","v":0},{"$f":"IF(SUM($Q148:AO148)+AO148>$P22,$P22-SUM($Q148:AO148),AO148)","v":0},{"$f":"IF(SUM($Q148:AP148)+AP148>$P22,$P22-SUM($Q148:AP148),AP148)","v":0},{"$f":"IF(SUM($Q148:AQ148)+AQ148>$P22,$P22-SUM($Q148:AQ148),AQ148)","v":0},{"$f":"IF(SUM($Q148:AR148)+AR148>$P22,$P22-SUM($Q148:AR148),AR148)","v":0},{"$f":"IF(SUM($Q148:AS148)+AS148>$P22,$P22-SUM($Q148:AS148),AS148)","v":0},{"$f":"IF(SUM($Q148:AT148)+AT148>$P22,$P22-SUM($Q148:AT148),AT148)","v":0},{"$f":"IF(SUM($Q148:AU148)+AU148>$P22,$P22-SUM($Q148:AU148),AU148)","v":0},{"$f":"IF(SUM($Q148:AV148)+AV148>$P22,$P22-SUM($Q148:AV148),AV148)","v":0},{"$f":"IF(SUM($Q148:AW148)+AW148>$P22,$P22-SUM($Q148:AW148),AW148)","v":0},{"$f":"IF(SUM($Q148:AX148)+AX148>$P22,$P22-SUM($Q148:AX148),AX148)","v":0},{"$f":"IF(SUM($Q148:AY148)+AY148>$P22,$P22-SUM($Q148:AY148),AY148)","v":0},{"$f":"IF(SUM($Q148:AZ148)+AZ148>$P22,$P22-SUM($Q148:AZ148),AZ148)","v":0},{"$f":"IF(SUM($Q148:BA148)+BA148>$P22,$P22-SUM($Q148:BA148),BA148)","v":0},{"$f":"IF(SUM($Q148:BB148)+BB148>$P22,$P22-SUM($Q148:BB148),BB148)","v":0},{"$f":"IF(SUM($Q148:BC148)+BC148>$P22,$P22-SUM($Q148:BC148),BC148)","v":0},{"$f":"IF(SUM($Q148:BD148)+BD148>$P22,$P22-SUM($Q148:BD148),BD148)","v":0},{"$f":"IF(SUM($Q148:BE148)+BE148>$P22,$P22-SUM($Q148:BE148),BE148)","v":0},{"$f":"IF(SUM($Q148:BF148)+BF148>$P22,$P22-SUM($Q148:BF148),BF148)","v":0},{"$f":"IF(SUM($Q148:BG148)+BG148>$P22,$P22-SUM($Q148:BG148),BG148)","v":0},{"$f":"IF(SUM($Q148:BH148)+BH148>$P22,$P22-SUM($Q148:BH148),BH148)","v":0},{"$f":"IF(SUM($Q148:BI148)+BI148>$P22,$P22-SUM($Q148:BI148),BI148)","v":0},{"$f":"IF(SUM($Q148:BJ148)+BJ148>$P22,$P22-SUM($Q148:BJ148),BJ148)","v":0},{"$f":"IF(SUM($Q148:BK148)+BK148>$P22,$P22-SUM($Q148:BK148),BK148)","v":0},{"$f":"IF(SUM($Q148:BL148)+BL148>$P22,$P22-SUM($Q148:BL148),BL148)","v":0},{"$f":"IF(SUM($Q148:BM148)+BM148>$P22,$P22-SUM($Q148:BM148),BM148)","v":0},{"$f":"IF(SUM($Q148:BN148)+BN148>$P22,$P22-SUM($Q148:BN148),BN148)","v":0},{"$f":"IF(SUM($Q148:BO148)+BO148>$P22,$P22-SUM($Q148:BO148),BO148)","v":0},{"$f":"IF(SUM($Q148:BP148)+BP148>$P22,$P22-SUM($Q148:BP148),BP148)","v":0},{"$f":"IF(SUM($Q148:BQ148)+BQ148>$P22,$P22-SUM($Q148:BQ148),BQ148)","v":0},{"$f":"IF(SUM($Q148:BR148)+BR148>$P22,$P22-SUM($Q148:BR148),BR148)","v":0},{"$f":"IF(SUM($Q148:BS148)+BS148>$P22,$P22-SUM($Q148:BS148),BS148)","v":0},{"$f":"IF(SUM($Q148:BT148)+BT148>$P22,$P22-SUM($Q148:BT148),BT148)","v":0},{"$f":"IF(SUM($Q148:BU148)+BU148>$P22,$P22-SUM($Q148:BU148),BU148)","v":0},{"$f":"IF(SUM($Q148:BV148)+BV148>$P22,$P22-SUM($Q148:BV148),BV148)","v":0},{"$f":"IF(SUM($Q148:BW148)+BW148>$P22,$P22-SUM($Q148:BW148),BW148)","v":0},{"$f":"IF(SUM($Q148:BX148)+BX148>$P22,$P22-SUM($Q148:BX148),BX148)","v":0},{"$f":"IF(SUM($Q148:BY148)+BY148>$P22,$P22-SUM($Q148:BY148),BY148)","v":0},{"$f":"IF(SUM($Q148:BZ148)+BZ148>$P22,$P22-SUM($Q148:BZ148),BZ148)","v":0},{"$f":"IF(SUM($Q148:CA148)+CA148>$P22,$P22-SUM($Q148:CA148),CA148)","v":0},{"$f":"IF(SUM($Q148:CB148)+CB148>$P22,$P22-SUM($Q148:CB148),CB148)","v":0},{"$f":"IF(SUM($Q148:CC148)+CC148>$P22,$P22-SUM($Q148:CC148),CC148)","v":0},{"$f":"IF(SUM($Q148:CD148)+CD148>$P22,$P22-SUM($Q148:CD148),CD148)","v":0},{"$f":"IF(SUM($Q148:CE148)+CE148>$P22,$P22-SUM($Q148:CE148),CE148)","v":0},{"$f":"IF(SUM($Q148:CF148)+CF148>$P22,$P22-SUM($Q148:CF148),CF148)","v":0},{"$f":"IF(SUM($Q148:CG148)+CG148>$P22,$P22-SUM($Q148:CG148),CG148)","v":0},{"$f":"IF(SUM($Q148:CH148)+CH148>$P22,$P22-SUM($Q148:CH148),CH148)","v":0},{"$f":"IF(SUM($Q148:CI148)+CI148>$P22,$P22-SUM($Q148:CI148),CI148)","v":0},{"$f":"IF(SUM($Q148:CJ148)+CJ148>$P22,$P22-SUM($Q148:CJ148),CJ148)","v":0},{"$f":"IF(SUM($Q148:CK148)+CK148>$P22,$P22-SUM($Q148:CK148),CK148)","v":0},{"$f":"IF(SUM($Q148:CL148)+CL148>$P22,$P22-SUM($Q148:CL148),CL148)","v":0},{"$f":"IF(SUM($Q148:CM148)+CM148>$P22,$P22-SUM($Q148:CM148),CM148)","v":0},{"$f":"IF(SUM($Q148:CN148)+CN148>$P22,$P22-SUM($Q148:CN148),CN148)","v":0},{"$f":"IF(SUM($Q148:CO148)+CO148>$P22,$P22-SUM($Q148:CO148),CO148)","v":0},{"$f":"IF(SUM($Q148:CP148)+CP148>$P22,$P22-SUM($Q148:CP148),CP148)","v":0},{"$f":"IF(SUM($Q148:CQ148)+CQ148>$P22,$P22-SUM($Q148:CQ148),CQ148)","v":0},{"$f":"IF(SUM($Q148:CR148)+CR148>$P22,$P22-SUM($Q148:CR148),CR148)","v":0},{"$f":"IF(SUM($Q148:CS148)+CS148>$P22,$P22-SUM($Q148:CS148),CS148)","v":0},{"$f":"IF(SUM($Q148:CT148)+CT148>$P22,$P22-SUM($Q148:CT148),CT148)","v":0},{"$f":"IF(SUM($Q148:CU148)+CU148>$P22,$P22-SUM($Q148:CU148),CU148)","v":0},{"$f":"IF(SUM($Q148:CV148)+CV148>$P22,$P22-SUM($Q148:CV148),CV148)","v":0},{"$f":"IF(SUM($Q148:CW148)+CW148>$P22,$P22-SUM($Q148:CW148),CW148)","v":0},{"$f":"IF(SUM($Q148:CX148)+CX148>$P22,$P22-SUM($Q148:CX148),CX148)","v":0},{"$f":"IF(SUM($Q148:CY148)+CY148>$P22,$P22-SUM($Q148:CY148),CY148)","v":0},{"$f":"IF(SUM($Q148:CZ148)+CZ148>$P22,$P22-SUM($Q148:CZ148),CZ148)","v":0},{"$f":"IF(SUM($Q148:DA148)+DA148>$P22,$P22-SUM($Q148:DA148),DA148)","v":0},{"$f":"IF(SUM($Q148:DB148)+DB148>$P22,$P22-SUM($Q148:DB148),DB148)","v":0},{"$f":"IF(SUM($Q148:DC148)+DC148>$P22,$P22-SUM($Q148:DC148),DC148)","v":0},{"$f":"IF(SUM($Q148:DD148)+DD148>$P22,$P22-SUM($Q148:DD148),DD148)","v":0},{"$f":"IF(SUM($Q148:DE148)+DE148>$P22,$P22-SUM($Q148:DE148),DE148)","v":0},{"$f":"IF(SUM($Q148:DF148)+DF148>$P22,$P22-SUM($Q148:DF148),DF148)","v":0},{"$f":"IF(SUM($Q148:DG148)+DG148>$P22,$P22-SUM($Q148:DG148),DG148)","v":0},{"$f":"IF(SUM($Q148:DH148)+DH148>$P22,$P22-SUM($Q148:DH148),DH148)","v":0},{"$f":"IF(SUM($Q148:DI148)+DI148>$P22,$P22-SUM($Q148:DI148),DI148)","v":0},{"$f":"IF(SUM($Q148:DJ148)+DJ148>$P22,$P22-SUM($Q148:DJ148),DJ148)","v":0},{"$f":"IF(SUM($Q148:DK148)+DK148>$P22,$P22-SUM($Q148:DK148),DK148)","v":0},{"$f":"IF(SUM($Q148:DL148)+DL148>$P22,$P22-SUM($Q148:DL148),DL148)","v":0},{"$f":"IF(SUM($Q148:DM148)+DM148>$P22,$P22-SUM($Q148:DM148),DM148)","v":0},{"$f":"IF(SUM($Q148:DN148)+DN148>$P22,$P22-SUM($Q148:DN148),DN148)","v":0},{"$f":"IF(SUM($Q148:DO148)+DO148>$P22,$P22-SUM($Q148:DO148),DO148)","v":0},{"$f":"IF(SUM($Q148:DP148)+DP148>$P22,$P22-SUM($Q148:DP148),DP148)","v":0},{"$f":"IF(SUM($Q148:DQ148)+DQ148>$P22,$P22-SUM($Q148:DQ148),DQ148)","v":0},{"$f":"IF(SUM($Q148:DR148)+DR148>$P22,$P22-SUM($Q148:DR148),DR148)","v":0},{"$f":"IF(SUM($Q148:DS148)+DS148>$P22,$P22-SUM($Q148:DS148),DS148)","v":0},{"$f":"IF(SUM($Q148:DT148)+DT148>$P22,$P22-SUM($Q148:DT148),DT148)","v":0},{"$f":"IF(SUM($Q148:DU148)+DU148>$P22,$P22-SUM($Q148:DU148),DU148)","v":0},{"$f":"IF(SUM($Q148:DV148)+DV148>$P22,$P22-SUM($Q148:DV148),DV148)","v":0},{"$f":"IF(SUM($Q148:DW148)+DW148>$P22,$P22-SUM($Q148:DW148),DW148)","v":0},{"$f":"IF(SUM($Q148:DX148)+DX148>$P22,$P22-SUM($Q148:DX148),DX148)","v":0},{"$f":"IF(SUM($Q148:DY148)+DY148>$P22,$P22-SUM($Q148:DY148),DY148)","v":0},{"$f":"IF(SUM($Q148:DZ148)+DZ148>$P22,$P22-SUM($Q148:DZ148),DZ148)","v":0},{"$f":"IF(SUM($Q148:EA148)+EA148>$P22,$P22-SUM($Q148:EA148),EA148)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Q149:Q149)+Q149>$P23,$P23-SUM($Q149:Q149),Q149)","v":0},{"$f":"IF(SUM($Q149:R149)+R149>$P23,$P23-SUM($Q149:R149),R149)","v":0},{"$f":"IF(SUM($Q149:S149)+S149>$P23,$P23-SUM($Q149:S149),S149)","v":0},{"$f":"IF(SUM($Q149:T149)+T149>$P23,$P23-SUM($Q149:T149),T149)","v":0},{"$f":"IF(SUM($Q149:U149)+U149>$P23,$P23-SUM($Q149:U149),U149)","v":0},{"$f":"IF(SUM($Q149:V149)+V149>$P23,$P23-SUM($Q149:V149),V149)","v":0},{"$f":"IF(SUM($Q149:W149)+W149>$P23,$P23-SUM($Q149:W149),W149)","v":0},{"$f":"IF(SUM($Q149:X149)+X149>$P23,$P23-SUM($Q149:X149),X149)","v":0},{"$f":"IF(SUM($Q149:Y149)+Y149>$P23,$P23-SUM($Q149:Y149),Y149)","v":0},{"$f":"IF(SUM($Q149:Z149)+Z149>$P23,$P23-SUM($Q149:Z149),Z149)","v":0},{"$f":"IF(SUM($Q149:AA149)+AA149>$P23,$P23-SUM($Q149:AA149),AA149)","v":0},{"$f":"IF(SUM($Q149:AB149)+AB149>$P23,$P23-SUM($Q149:AB149),AB149)","v":0},{"$f":"IF(SUM($Q149:AC149)+AC149>$P23,$P23-SUM($Q149:AC149),AC149)","v":0},{"$f":"IF(SUM($Q149:AD149)+AD149>$P23,$P23-SUM($Q149:AD149),AD149)","v":0},{"$f":"IF(SUM($Q149:AE149)+AE149>$P23,$P23-SUM($Q149:AE149),AE149)","v":0},{"$f":"IF(SUM($Q149:AF149)+AF149>$P23,$P23-SUM($Q149:AF149),AF149)","v":0},{"$f":"IF(SUM($Q149:AG149)+AG149>$P23,$P23-SUM($Q149:AG149),AG149)","v":0},{"$f":"IF(SUM($Q149:AH149)+AH149>$P23,$P23-SUM($Q149:AH149),AH149)","v":0},{"$f":"IF(SUM($Q149:AI149)+AI149>$P23,$P23-SUM($Q149:AI149),AI149)","v":0},{"$f":"IF(SUM($Q149:AJ149)+AJ149>$P23,$P23-SUM($Q149:AJ149),AJ149)","v":0},{"$f":"IF(SUM($Q149:AK149)+AK149>$P23,$P23-SUM($Q149:AK149),AK149)","v":0},{"$f":"IF(SUM($Q149:AL149)+AL149>$P23,$P23-SUM($Q149:AL149),AL149)","v":0},{"$f":"IF(SUM($Q149:AM149)+AM149>$P23,$P23-SUM($Q149:AM149),AM149)","v":0},{"$f":"IF(SUM($Q149:AN149)+AN149>$P23,$P23-SUM($Q149:AN149),AN149)","v":0},{"$f":"IF(SUM($Q149:AO149)+AO149>$P23,$P23-SUM($Q149:AO149),AO149)","v":0},{"$f":"IF(SUM($Q149:AP149)+AP149>$P23,$P23-SUM($Q149:AP149),AP149)","v":0},{"$f":"IF(SUM($Q149:AQ149)+AQ149>$P23,$P23-SUM($Q149:AQ149),AQ149)","v":0},{"$f":"IF(SUM($Q149:AR149)+AR149>$P23,$P23-SUM($Q149:AR149),AR149)","v":0},{"$f":"IF(SUM($Q149:AS149)+AS149>$P23,$P23-SUM($Q149:AS149),AS149)","v":0},{"$f":"IF(SUM($Q149:AT149)+AT149>$P23,$P23-SUM($Q149:AT149),AT149)","v":0},{"$f":"IF(SUM($Q149:AU149)+AU149>$P23,$P23-SUM($Q149:AU149),AU149)","v":0},{"$f":"IF(SUM($Q149:AV149)+AV149>$P23,$P23-SUM($Q149:AV149),AV149)","v":0},{"$f":"IF(SUM($Q149:AW149)+AW149>$P23,$P23-SUM($Q149:AW149),AW149)","v":0},{"$f":"IF(SUM($Q149:AX149)+AX149>$P23,$P23-SUM($Q149:AX149),AX149)","v":0},{"$f":"IF(SUM($Q149:AY149)+AY149>$P23,$P23-SUM($Q149:AY149),AY149)","v":0},{"$f":"IF(SUM($Q149:AZ149)+AZ149>$P23,$P23-SUM($Q149:AZ149),AZ149)","v":0},{"$f":"IF(SUM($Q149:BA149)+BA149>$P23,$P23-SUM($Q149:BA149),BA149)","v":0},{"$f":"IF(SUM($Q149:BB149)+BB149>$P23,$P23-SUM($Q149:BB149),BB149)","v":0},{"$f":"IF(SUM($Q149:BC149)+BC149>$P23,$P23-SUM($Q149:BC149),BC149)","v":0},{"$f":"IF(SUM($Q149:BD149)+BD149>$P23,$P23-SUM($Q149:BD149),BD149)","v":0},{"$f":"IF(SUM($Q149:BE149)+BE149>$P23,$P23-SUM($Q149:BE149),BE149)","v":0},{"$f":"IF(SUM($Q149:BF149)+BF149>$P23,$P23-SUM($Q149:BF149),BF149)","v":0},{"$f":"IF(SUM($Q149:BG149)+BG149>$P23,$P23-SUM($Q149:BG149),BG149)","v":0},{"$f":"IF(SUM($Q149:BH149)+BH149>$P23,$P23-SUM($Q149:BH149),BH149)","v":0},{"$f":"IF(SUM($Q149:BI149)+BI149>$P23,$P23-SUM($Q149:BI149),BI149)","v":0},{"$f":"IF(SUM($Q149:BJ149)+BJ149>$P23,$P23-SUM($Q149:BJ149),BJ149)","v":0},{"$f":"IF(SUM($Q149:BK149)+BK149>$P23,$P23-SUM($Q149:BK149),BK149)","v":0},{"$f":"IF(SUM($Q149:BL149)+BL149>$P23,$P23-SUM($Q149:BL149),BL149)","v":0},{"$f":"IF(SUM($Q149:BM149)+BM149>$P23,$P23-SUM($Q149:BM149),BM149)","v":0},{"$f":"IF(SUM($Q149:BN149)+BN149>$P23,$P23-SUM($Q149:BN149),BN149)","v":0},{"$f":"IF(SUM($Q149:BO149)+BO149>$P23,$P23-SUM($Q149:BO149),BO149)","v":0},{"$f":"IF(SUM($Q149:BP149)+BP149>$P23,$P23-SUM($Q149:BP149),BP149)","v":0},{"$f":"IF(SUM($Q149:BQ149)+BQ149>$P23,$P23-SUM($Q149:BQ149),BQ149)","v":0},{"$f":"IF(SUM($Q149:BR149)+BR149>$P23,$P23-SUM($Q149:BR149),BR149)","v":0},{"$f":"IF(SUM($Q149:BS149)+BS149>$P23,$P23-SUM($Q149:BS149),BS149)","v":0},{"$f":"IF(SUM($Q149:BT149)+BT149>$P23,$P23-SUM($Q149:BT149),BT149)","v":0},{"$f":"IF(SUM($Q149:BU149)+BU149>$P23,$P23-SUM($Q149:BU149),BU149)","v":0},{"$f":"IF(SUM($Q149:BV149)+BV149>$P23,$P23-SUM($Q149:BV149),BV149)","v":0},{"$f":"IF(SUM($Q149:BW149)+BW149>$P23,$P23-SUM($Q149:BW149),BW149)","v":0},{"$f":"IF(SUM($Q149:BX149)+BX149>$P23,$P23-SUM($Q149:BX149),BX149)","v":0},{"$f":"IF(SUM($Q149:BY149)+BY149>$P23,$P23-SUM($Q149:BY149),BY149)","v":0},{"$f":"IF(SUM($Q149:BZ149)+BZ149>$P23,$P23-SUM($Q149:BZ149),BZ149)","v":0},{"$f":"IF(SUM($Q149:CA149)+CA149>$P23,$P23-SUM($Q149:CA149),CA149)","v":0},{"$f":"IF(SUM($Q149:CB149)+CB149>$P23,$P23-SUM($Q149:CB149),CB149)","v":0},{"$f":"IF(SUM($Q149:CC149)+CC149>$P23,$P23-SUM($Q149:CC149),CC149)","v":0},{"$f":"IF(SUM($Q149:CD149)+CD149>$P23,$P23-SUM($Q149:CD149),CD149)","v":0},{"$f":"IF(SUM($Q149:CE149)+CE149>$P23,$P23-SUM($Q149:CE149),CE149)","v":0},{"$f":"IF(SUM($Q149:CF149)+CF149>$P23,$P23-SUM($Q149:CF149),CF149)","v":0},{"$f":"IF(SUM($Q149:CG149)+CG149>$P23,$P23-SUM($Q149:CG149),CG149)","v":0},{"$f":"IF(SUM($Q149:CH149)+CH149>$P23,$P23-SUM($Q149:CH149),CH149)","v":0},{"$f":"IF(SUM($Q149:CI149)+CI149>$P23,$P23-SUM($Q149:CI149),CI149)","v":0},{"$f":"IF(SUM($Q149:CJ149)+CJ149>$P23,$P23-SUM($Q149:CJ149),CJ149)","v":0},{"$f":"IF(SUM($Q149:CK149)+CK149>$P23,$P23-SUM($Q149:CK149),CK149)","v":0},{"$f":"IF(SUM($Q149:CL149)+CL149>$P23,$P23-SUM($Q149:CL149),CL149)","v":0},{"$f":"IF(SUM($Q149:CM149)+CM149>$P23,$P23-SUM($Q149:CM149),CM149)","v":0},{"$f":"IF(SUM($Q149:CN149)+CN149>$P23,$P23-SUM($Q149:CN149),CN149)","v":0},{"$f":"IF(SUM($Q149:CO149)+CO149>$P23,$P23-SUM($Q149:CO149),CO149)","v":0},{"$f":"IF(SUM($Q149:CP149)+CP149>$P23,$P23-SUM($Q149:CP149),CP149)","v":0},{"$f":"IF(SUM($Q149:CQ149)+CQ149>$P23,$P23-SUM($Q149:CQ149),CQ149)","v":0},{"$f":"IF(SUM($Q149:CR149)+CR149>$P23,$P23-SUM($Q149:CR149),CR149)","v":0},{"$f":"IF(SUM($Q149:CS149)+CS149>$P23,$P23-SUM($Q149:CS149),CS149)","v":0},{"$f":"IF(SUM($Q149:CT149)+CT149>$P23,$P23-SUM($Q149:CT149),CT149)","v":0},{"$f":"IF(SUM($Q149:CU149)+CU149>$P23,$P23-SUM($Q149:CU149),CU149)","v":0},{"$f":"IF(SUM($Q149:CV149)+CV149>$P23,$P23-SUM($Q149:CV149),CV149)","v":0},{"$f":"IF(SUM($Q149:CW149)+CW149>$P23,$P23-SUM($Q149:CW149),CW149)","v":0},{"$f":"IF(SUM($Q149:CX149)+CX149>$P23,$P23-SUM($Q149:CX149),CX149)","v":0},{"$f":"IF(SUM($Q149:CY149)+CY149>$P23,$P23-SUM($Q149:CY149),CY149)","v":0},{"$f":"IF(SUM($Q149:CZ149)+CZ149>$P23,$P23-SUM($Q149:CZ149),CZ149)","v":0},{"$f":"IF(SUM($Q149:DA149)+DA149>$P23,$P23-SUM($Q149:DA149),DA149)","v":0},{"$f":"IF(SUM($Q149:DB149)+DB149>$P23,$P23-SUM($Q149:DB149),DB149)","v":0},{"$f":"IF(SUM($Q149:DC149)+DC149>$P23,$P23-SUM($Q149:DC149),DC149)","v":0},{"$f":"IF(SUM($Q149:DD149)+DD149>$P23,$P23-SUM($Q149:DD149),DD149)","v":0},{"$f":"IF(SUM($Q149:DE149)+DE149>$P23,$P23-SUM($Q149:DE149),DE149)","v":0},{"$f":"IF(SUM($Q149:DF149)+DF149>$P23,$P23-SUM($Q149:DF149),DF149)","v":0},{"$f":"IF(SUM($Q149:DG149)+DG149>$P23,$P23-SUM($Q149:DG149),DG149)","v":0},{"$f":"IF(SUM($Q149:DH149)+DH149>$P23,$P23-SUM($Q149:DH149),DH149)","v":0},{"$f":"IF(SUM($Q149:DI149)+DI149>$P23,$P23-SUM($Q149:DI149),DI149)","v":0},{"$f":"IF(SUM($Q149:DJ149)+DJ149>$P23,$P23-SUM($Q149:DJ149),DJ149)","v":0},{"$f":"IF(SUM($Q149:DK149)+DK149>$P23,$P23-SUM($Q149:DK149),DK149)","v":0},{"$f":"IF(SUM($Q149:DL149)+DL149>$P23,$P23-SUM($Q149:DL149),DL149)","v":0},{"$f":"IF(SUM($Q149:DM149)+DM149>$P23,$P23-SUM($Q149:DM149),DM149)","v":0},{"$f":"IF(SUM($Q149:DN149)+DN149>$P23,$P23-SUM($Q149:DN149),DN149)","v":0},{"$f":"IF(SUM($Q149:DO149)+DO149>$P23,$P23-SUM($Q149:DO149),DO149)","v":0},{"$f":"IF(SUM($Q149:DP149)+DP149>$P23,$P23-SUM($Q149:DP149),DP149)","v":0},{"$f":"IF(SUM($Q149:DQ149)+DQ149>$P23,$P23-SUM($Q149:DQ149),DQ149)","v":0},{"$f":"IF(SUM($Q149:DR149)+DR149>$P23,$P23-SUM($Q149:DR149),DR149)","v":0},{"$f":"IF(SUM($Q149:DS149)+DS149>$P23,$P23-SUM($Q149:DS149),DS149)","v":0},{"$f":"IF(SUM($Q149:DT149)+DT149>$P23,$P23-SUM($Q149:DT149),DT149)","v":0},{"$f":"IF(SUM($Q149:DU149)+DU149>$P23,$P23-SUM($Q149:DU149),DU149)","v":0},{"$f":"IF(SUM($Q149:DV149)+DV149>$P23,$P23-SUM($Q149:DV149),DV149)","v":0},{"$f":"IF(SUM($Q149:DW149)+DW149>$P23,$P23-SUM($Q149:DW149),DW149)","v":0},{"$f":"IF(SUM($Q149:DX149)+DX149>$P23,$P23-SUM($Q149:DX149),DX149)","v":0},{"$f":"IF(SUM($Q149:DY149)+DY149>$P23,$P23-SUM($Q149:DY149),DY149)","v":0},{"$f":"IF(SUM($Q149:DZ149)+DZ149>$P23,$P23-SUM($Q149:DZ149),DZ149)","v":0},{"$f":"IF(SUM($Q149:EA149)+EA149>$P23,$P23-SUM($Q149:EA149),EA149)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,2.5208476781249999E-2,{"$f":"IF(SUM($Q150:Q150)+Q150>$P24,$P24-SUM($Q150:Q150),Q150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:R150)+R150>$P24,$P24-SUM($Q150:R150),R150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:S150)+S150>$P24,$P24-SUM($Q150:S150),S150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:T150)+T150>$P24,$P24-SUM($Q150:T150),T150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:U150)+U150>$P24,$P24-SUM($Q150:U150),U150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:V150)+V150>$P24,$P24-SUM($Q150:V150),V150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:W150)+W150>$P24,$P24-SUM($Q150:W150),W150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:X150)+X150>$P24,$P24-SUM($Q150:X150),X150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:Y150)+Y150>$P24,$P24-SUM($Q150:Y150),Y150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:Z150)+Z150>$P24,$P24-SUM($Q150:Z150),Z150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AA150)+AA150>$P24,$P24-SUM($Q150:AA150),AA150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AB150)+AB150>$P24,$P24-SUM($Q150:AB150),AB150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AC150)+AC150>$P24,$P24-SUM($Q150:AC150),AC150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AD150)+AD150>$P24,$P24-SUM($Q150:AD150),AD150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AE150)+AE150>$P24,$P24-SUM($Q150:AE150),AE150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AF150)+AF150>$P24,$P24-SUM($Q150:AF150),AF150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AG150)+AG150>$P24,$P24-SUM($Q150:AG150),AG150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AH150)+AH150>$P24,$P24-SUM($Q150:AH150),AH150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AI150)+AI150>$P24,$P24-SUM($Q150:AI150),AI150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AJ150)+AJ150>$P24,$P24-SUM($Q150:AJ150),AJ150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AK150)+AK150>$P24,$P24-SUM($Q150:AK150),AK150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AL150)+AL150>$P24,$P24-SUM($Q150:AL150),AL150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AM150)+AM150>$P24,$P24-SUM($Q150:AM150),AM150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AN150)+AN150>$P24,$P24-SUM($Q150:AN150),AN150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AO150)+AO150>$P24,$P24-SUM($Q150:AO150),AO150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AP150)+AP150>$P24,$P24-SUM($Q150:AP150),AP150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AQ150)+AQ150>$P24,$P24-SUM($Q150:AQ150),AQ150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AR150)+AR150>$P24,$P24-SUM($Q150:AR150),AR150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AS150)+AS150>$P24,$P24-SUM($Q150:AS150),AS150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AT150)+AT150>$P24,$P24-SUM($Q150:AT150),AT150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AU150)+AU150>$P24,$P24-SUM($Q150:AU150),AU150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AV150)+AV150>$P24,$P24-SUM($Q150:AV150),AV150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AW150)+AW150>$P24,$P24-SUM($Q150:AW150),AW150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AX150)+AX150>$P24,$P24-SUM($Q150:AX150),AX150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AY150)+AY150>$P24,$P24-SUM($Q150:AY150),AY150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:AZ150)+AZ150>$P24,$P24-SUM($Q150:AZ150),AZ150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BA150)+BA150>$P24,$P24-SUM($Q150:BA150),BA150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BB150)+BB150>$P24,$P24-SUM($Q150:BB150),BB150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BC150)+BC150>$P24,$P24-SUM($Q150:BC150),BC150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BD150)+BD150>$P24,$P24-SUM($Q150:BD150),BD150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BE150)+BE150>$P24,$P24-SUM($Q150:BE150),BE150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BF150)+BF150>$P24,$P24-SUM($Q150:BF150),BF150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BG150)+BG150>$P24,$P24-SUM($Q150:BG150),BG150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BH150)+BH150>$P24,$P24-SUM($Q150:BH150),BH150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BI150)+BI150>$P24,$P24-SUM($Q150:BI150),BI150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BJ150)+BJ150>$P24,$P24-SUM($Q150:BJ150),BJ150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BK150)+BK150>$P24,$P24-SUM($Q150:BK150),BK150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BL150)+BL150>$P24,$P24-SUM($Q150:BL150),BL150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BM150)+BM150>$P24,$P24-SUM($Q150:BM150),BM150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BN150)+BN150>$P24,$P24-SUM($Q150:BN150),BN150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BO150)+BO150>$P24,$P24-SUM($Q150:BO150),BO150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BP150)+BP150>$P24,$P24-SUM($Q150:BP150),BP150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BQ150)+BQ150>$P24,$P24-SUM($Q150:BQ150),BQ150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BR150)+BR150>$P24,$P24-SUM($Q150:BR150),BR150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BS150)+BS150>$P24,$P24-SUM($Q150:BS150),BS150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BT150)+BT150>$P24,$P24-SUM($Q150:BT150),BT150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BU150)+BU150>$P24,$P24-SUM($Q150:BU150),BU150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BV150)+BV150>$P24,$P24-SUM($Q150:BV150),BV150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BW150)+BW150>$P24,$P24-SUM($Q150:BW150),BW150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BX150)+BX150>$P24,$P24-SUM($Q150:BX150),BX150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BY150)+BY150>$P24,$P24-SUM($Q150:BY150),BY150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:BZ150)+BZ150>$P24,$P24-SUM($Q150:BZ150),BZ150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CA150)+CA150>$P24,$P24-SUM($Q150:CA150),CA150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CB150)+CB150>$P24,$P24-SUM($Q150:CB150),CB150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CC150)+CC150>$P24,$P24-SUM($Q150:CC150),CC150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CD150)+CD150>$P24,$P24-SUM($Q150:CD150),CD150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CE150)+CE150>$P24,$P24-SUM($Q150:CE150),CE150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CF150)+CF150>$P24,$P24-SUM($Q150:CF150),CF150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CG150)+CG150>$P24,$P24-SUM($Q150:CG150),CG150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CH150)+CH150>$P24,$P24-SUM($Q150:CH150),CH150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CI150)+CI150>$P24,$P24-SUM($Q150:CI150),CI150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CJ150)+CJ150>$P24,$P24-SUM($Q150:CJ150),CJ150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CK150)+CK150>$P24,$P24-SUM($Q150:CK150),CK150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CL150)+CL150>$P24,$P24-SUM($Q150:CL150),CL150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CM150)+CM150>$P24,$P24-SUM($Q150:CM150),CM150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CN150)+CN150>$P24,$P24-SUM($Q150:CN150),CN150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CO150)+CO150>$P24,$P24-SUM($Q150:CO150),CO150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CP150)+CP150>$P24,$P24-SUM($Q150:CP150),CP150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CQ150)+CQ150>$P24,$P24-SUM($Q150:CQ150),CQ150)","v":2.5208476781249999E-2},{"$f":"IF(SUM($Q150:CR150)+CR150>$P24,$P24-SUM($Q150:CR150),CR150)","v":1.7763568394002505E-15},{"$f":"IF(SUM($Q150:CS150)+CS150>$P24,$P24-SUM($Q150:CS150),CS150)","v":1.7763568394002505E-15},{"$f":"IF(SUM($Q150:CT150)+CT150>$P24,$P24-SUM($Q150:CT150),CT150)","v":1.7763568394002505E-15},{"$f":"IF(SUM($Q150:CU150)+CU150>$P24,$P24-SUM($Q150:CU150),CU150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:CV150)+CV150>$P24,$P24-SUM($Q150:CV150),CV150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:CW150)+CW150>$P24,$P24-SUM($Q150:CW150),CW150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:CX150)+CX150>$P24,$P24-SUM($Q150:CX150),CX150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:CY150)+CY150>$P24,$P24-SUM($Q150:CY150),CY150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:CZ150)+CZ150>$P24,$P24-SUM($Q150:CZ150),CZ150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DA150)+DA150>$P24,$P24-SUM($Q150:DA150),DA150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DB150)+DB150>$P24,$P24-SUM($Q150:DB150),DB150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DC150)+DC150>$P24,$P24-SUM($Q150:DC150),DC150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DD150)+DD150>$P24,$P24-SUM($Q150:DD150),DD150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DE150)+DE150>$P24,$P24-SUM($Q150:DE150),DE150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DF150)+DF150>$P24,$P24-SUM($Q150:DF150),DF150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DG150)+DG150>$P24,$P24-SUM($Q150:DG150),DG150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DH150)+DH150>$P24,$P24-SUM($Q150:DH150),DH150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DI150)+DI150>$P24,$P24-SUM($Q150:DI150),DI150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DJ150)+DJ150>$P24,$P24-SUM($Q150:DJ150),DJ150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DK150)+DK150>$P24,$P24-SUM($Q150:DK150),DK150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DL150)+DL150>$P24,$P24-SUM($Q150:DL150),DL150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DM150)+DM150>$P24,$P24-SUM($Q150:DM150),DM150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DN150)+DN150>$P24,$P24-SUM($Q150:DN150),DN150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DO150)+DO150>$P24,$P24-SUM($Q150:DO150),DO150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DP150)+DP150>$P24,$P24-SUM($Q150:DP150),DP150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DQ150)+DQ150>$P24,$P24-SUM($Q150:DQ150),DQ150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DR150)+DR150>$P24,$P24-SUM($Q150:DR150),DR150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DS150)+DS150>$P24,$P24-SUM($Q150:DS150),DS150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DT150)+DT150>$P24,$P24-SUM($Q150:DT150),DT150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DU150)+DU150>$P24,$P24-SUM($Q150:DU150),DU150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DV150)+DV150>$P24,$P24-SUM($Q150:DV150),DV150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DW150)+DW150>$P24,$P24-SUM($Q150:DW150),DW150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DX150)+DX150>$P24,$P24-SUM($Q150:DX150),DX150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DY150)+DY150>$P24,$P24-SUM($Q150:DY150),DY150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:DZ150)+DZ150>$P24,$P24-SUM($Q150:DZ150),DZ150)","v":-3.5527136788005009E-15},{"$f":"IF(SUM($Q150:EA150)+EA150>$P24,$P24-SUM($Q150:EA150),EA150)","v":-3.5527136788005009E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,3.0357615624999998E-4,{"$f":"IF(SUM($Q151:Q151)+Q151>$P25,$P25-SUM($Q151:Q151),Q151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:R151)+R151>$P25,$P25-SUM($Q151:R151),R151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:S151)+S151>$P25,$P25-SUM($Q151:S151),S151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:T151)+T151>$P25,$P25-SUM($Q151:T151),T151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:U151)+U151>$P25,$P25-SUM($Q151:U151),U151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:V151)+V151>$P25,$P25-SUM($Q151:V151),V151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:W151)+W151>$P25,$P25-SUM($Q151:W151),W151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:X151)+X151>$P25,$P25-SUM($Q151:X151),X151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:Y151)+Y151>$P25,$P25-SUM($Q151:Y151),Y151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:Z151)+Z151>$P25,$P25-SUM($Q151:Z151),Z151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AA151)+AA151>$P25,$P25-SUM($Q151:AA151),AA151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AB151)+AB151>$P25,$P25-SUM($Q151:AB151),AB151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AC151)+AC151>$P25,$P25-SUM($Q151:AC151),AC151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AD151)+AD151>$P25,$P25-SUM($Q151:AD151),AD151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AE151)+AE151>$P25,$P25-SUM($Q151:AE151),AE151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AF151)+AF151>$P25,$P25-SUM($Q151:AF151),AF151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AG151)+AG151>$P25,$P25-SUM($Q151:AG151),AG151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AH151)+AH151>$P25,$P25-SUM($Q151:AH151),AH151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AI151)+AI151>$P25,$P25-SUM($Q151:AI151),AI151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AJ151)+AJ151>$P25,$P25-SUM($Q151:AJ151),AJ151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AK151)+AK151>$P25,$P25-SUM($Q151:AK151),AK151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AL151)+AL151>$P25,$P25-SUM($Q151:AL151),AL151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AM151)+AM151>$P25,$P25-SUM($Q151:AM151),AM151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AN151)+AN151>$P25,$P25-SUM($Q151:AN151),AN151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AO151)+AO151>$P25,$P25-SUM($Q151:AO151),AO151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AP151)+AP151>$P25,$P25-SUM($Q151:AP151),AP151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AQ151)+AQ151>$P25,$P25-SUM($Q151:AQ151),AQ151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AR151)+AR151>$P25,$P25-SUM($Q151:AR151),AR151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AS151)+AS151>$P25,$P25-SUM($Q151:AS151),AS151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AT151)+AT151>$P25,$P25-SUM($Q151:AT151),AT151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AU151)+AU151>$P25,$P25-SUM($Q151:AU151),AU151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AV151)+AV151>$P25,$P25-SUM($Q151:AV151),AV151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AW151)+AW151>$P25,$P25-SUM($Q151:AW151),AW151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AX151)+AX151>$P25,$P25-SUM($Q151:AX151),AX151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AY151)+AY151>$P25,$P25-SUM($Q151:AY151),AY151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:AZ151)+AZ151>$P25,$P25-SUM($Q151:AZ151),AZ151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BA151)+BA151>$P25,$P25-SUM($Q151:BA151),BA151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BB151)+BB151>$P25,$P25-SUM($Q151:BB151),BB151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BC151)+BC151>$P25,$P25-SUM($Q151:BC151),BC151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BD151)+BD151>$P25,$P25-SUM($Q151:BD151),BD151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BE151)+BE151>$P25,$P25-SUM($Q151:BE151),BE151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BF151)+BF151>$P25,$P25-SUM($Q151:BF151),BF151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BG151)+BG151>$P25,$P25-SUM($Q151:BG151),BG151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BH151)+BH151>$P25,$P25-SUM($Q151:BH151),BH151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BI151)+BI151>$P25,$P25-SUM($Q151:BI151),BI151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BJ151)+BJ151>$P25,$P25-SUM($Q151:BJ151),BJ151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BK151)+BK151>$P25,$P25-SUM($Q151:BK151),BK151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BL151)+BL151>$P25,$P25-SUM($Q151:BL151),BL151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BM151)+BM151>$P25,$P25-SUM($Q151:BM151),BM151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BN151)+BN151>$P25,$P25-SUM($Q151:BN151),BN151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BO151)+BO151>$P25,$P25-SUM($Q151:BO151),BO151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BP151)+BP151>$P25,$P25-SUM($Q151:BP151),BP151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BQ151)+BQ151>$P25,$P25-SUM($Q151:BQ151),BQ151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BR151)+BR151>$P25,$P25-SUM($Q151:BR151),BR151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BS151)+BS151>$P25,$P25-SUM($Q151:BS151),BS151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BT151)+BT151>$P25,$P25-SUM($Q151:BT151),BT151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BU151)+BU151>$P25,$P25-SUM($Q151:BU151),BU151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BV151)+BV151>$P25,$P25-SUM($Q151:BV151),BV151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BW151)+BW151>$P25,$P25-SUM($Q151:BW151),BW151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BX151)+BX151>$P25,$P25-SUM($Q151:BX151),BX151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BY151)+BY151>$P25,$P25-SUM($Q151:BY151),BY151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:BZ151)+BZ151>$P25,$P25-SUM($Q151:BZ151),BZ151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CA151)+CA151>$P25,$P25-SUM($Q151:CA151),CA151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CB151)+CB151>$P25,$P25-SUM($Q151:CB151),CB151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CC151)+CC151>$P25,$P25-SUM($Q151:CC151),CC151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CD151)+CD151>$P25,$P25-SUM($Q151:CD151),CD151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CE151)+CE151>$P25,$P25-SUM($Q151:CE151),CE151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CF151)+CF151>$P25,$P25-SUM($Q151:CF151),CF151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CG151)+CG151>$P25,$P25-SUM($Q151:CG151),CG151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CH151)+CH151>$P25,$P25-SUM($Q151:CH151),CH151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CI151)+CI151>$P25,$P25-SUM($Q151:CI151),CI151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CJ151)+CJ151>$P25,$P25-SUM($Q151:CJ151),CJ151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CK151)+CK151>$P25,$P25-SUM($Q151:CK151),CK151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CL151)+CL151>$P25,$P25-SUM($Q151:CL151),CL151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CM151)+CM151>$P25,$P25-SUM($Q151:CM151),CM151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CN151)+CN151>$P25,$P25-SUM($Q151:CN151),CN151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CO151)+CO151>$P25,$P25-SUM($Q151:CO151),CO151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CP151)+CP151>$P25,$P25-SUM($Q151:CP151),CP151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CQ151)+CQ151>$P25,$P25-SUM($Q151:CQ151),CQ151)","v":3.0357615624999998E-4},{"$f":"IF(SUM($Q151:CR151)+CR151>$P25,$P25-SUM($Q151:CR151),CR151)","v":1.7347234759768071E-17},{"$f":"IF(SUM($Q151:CS151)+CS151>$P25,$P25-SUM($Q151:CS151),CS151)","v":1.7347234759768071E-17},{"$f":"IF(SUM($Q151:CT151)+CT151>$P25,$P25-SUM($Q151:CT151),CT151)","v":1.7347234759768071E-17},{"$f":"IF(SUM($Q151:CU151)+CU151>$P25,$P25-SUM($Q151:CU151),CU151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:CV151)+CV151>$P25,$P25-SUM($Q151:CV151),CV151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:CW151)+CW151>$P25,$P25-SUM($Q151:CW151),CW151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:CX151)+CX151>$P25,$P25-SUM($Q151:CX151),CX151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:CY151)+CY151>$P25,$P25-SUM($Q151:CY151),CY151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:CZ151)+CZ151>$P25,$P25-SUM($Q151:CZ151),CZ151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DA151)+DA151>$P25,$P25-SUM($Q151:DA151),DA151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DB151)+DB151>$P25,$P25-SUM($Q151:DB151),DB151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DC151)+DC151>$P25,$P25-SUM($Q151:DC151),DC151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DD151)+DD151>$P25,$P25-SUM($Q151:DD151),DD151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DE151)+DE151>$P25,$P25-SUM($Q151:DE151),DE151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DF151)+DF151>$P25,$P25-SUM($Q151:DF151),DF151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DG151)+DG151>$P25,$P25-SUM($Q151:DG151),DG151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DH151)+DH151>$P25,$P25-SUM($Q151:DH151),DH151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DI151)+DI151>$P25,$P25-SUM($Q151:DI151),DI151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DJ151)+DJ151>$P25,$P25-SUM($Q151:DJ151),DJ151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DK151)+DK151>$P25,$P25-SUM($Q151:DK151),DK151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DL151)+DL151>$P25,$P25-SUM($Q151:DL151),DL151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DM151)+DM151>$P25,$P25-SUM($Q151:DM151),DM151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DN151)+DN151>$P25,$P25-SUM($Q151:DN151),DN151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DO151)+DO151>$P25,$P25-SUM($Q151:DO151),DO151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DP151)+DP151>$P25,$P25-SUM($Q151:DP151),DP151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DQ151)+DQ151>$P25,$P25-SUM($Q151:DQ151),DQ151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DR151)+DR151>$P25,$P25-SUM($Q151:DR151),DR151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DS151)+DS151>$P25,$P25-SUM($Q151:DS151),DS151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DT151)+DT151>$P25,$P25-SUM($Q151:DT151),DT151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DU151)+DU151>$P25,$P25-SUM($Q151:DU151),DU151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DV151)+DV151>$P25,$P25-SUM($Q151:DV151),DV151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DW151)+DW151>$P25,$P25-SUM($Q151:DW151),DW151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DX151)+DX151>$P25,$P25-SUM($Q151:DX151),DX151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DY151)+DY151>$P25,$P25-SUM($Q151:DY151),DY151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:DZ151)+DZ151>$P25,$P25-SUM($Q151:DZ151),DZ151)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($Q151:EA151)+EA151>$P25,$P25-SUM($Q151:EA151),EA151)","v":-3.4694469519536142E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,3.2389687500000002E-5,{"$f":"IF(SUM($Q152:Q152)+Q152>$P26,$P26-SUM($Q152:Q152),Q152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:R152)+R152>$P26,$P26-SUM($Q152:R152),R152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:S152)+S152>$P26,$P26-SUM($Q152:S152),S152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:T152)+T152>$P26,$P26-SUM($Q152:T152),T152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:U152)+U152>$P26,$P26-SUM($Q152:U152),U152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:V152)+V152>$P26,$P26-SUM($Q152:V152),V152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:W152)+W152>$P26,$P26-SUM($Q152:W152),W152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:X152)+X152>$P26,$P26-SUM($Q152:X152),X152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:Y152)+Y152>$P26,$P26-SUM($Q152:Y152),Y152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:Z152)+Z152>$P26,$P26-SUM($Q152:Z152),Z152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AA152)+AA152>$P26,$P26-SUM($Q152:AA152),AA152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AB152)+AB152>$P26,$P26-SUM($Q152:AB152),AB152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AC152)+AC152>$P26,$P26-SUM($Q152:AC152),AC152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AD152)+AD152>$P26,$P26-SUM($Q152:AD152),AD152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AE152)+AE152>$P26,$P26-SUM($Q152:AE152),AE152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AF152)+AF152>$P26,$P26-SUM($Q152:AF152),AF152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AG152)+AG152>$P26,$P26-SUM($Q152:AG152),AG152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AH152)+AH152>$P26,$P26-SUM($Q152:AH152),AH152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AI152)+AI152>$P26,$P26-SUM($Q152:AI152),AI152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AJ152)+AJ152>$P26,$P26-SUM($Q152:AJ152),AJ152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AK152)+AK152>$P26,$P26-SUM($Q152:AK152),AK152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AL152)+AL152>$P26,$P26-SUM($Q152:AL152),AL152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AM152)+AM152>$P26,$P26-SUM($Q152:AM152),AM152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AN152)+AN152>$P26,$P26-SUM($Q152:AN152),AN152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AO152)+AO152>$P26,$P26-SUM($Q152:AO152),AO152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AP152)+AP152>$P26,$P26-SUM($Q152:AP152),AP152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AQ152)+AQ152>$P26,$P26-SUM($Q152:AQ152),AQ152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AR152)+AR152>$P26,$P26-SUM($Q152:AR152),AR152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AS152)+AS152>$P26,$P26-SUM($Q152:AS152),AS152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AT152)+AT152>$P26,$P26-SUM($Q152:AT152),AT152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AU152)+AU152>$P26,$P26-SUM($Q152:AU152),AU152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AV152)+AV152>$P26,$P26-SUM($Q152:AV152),AV152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AW152)+AW152>$P26,$P26-SUM($Q152:AW152),AW152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AX152)+AX152>$P26,$P26-SUM($Q152:AX152),AX152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AY152)+AY152>$P26,$P26-SUM($Q152:AY152),AY152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:AZ152)+AZ152>$P26,$P26-SUM($Q152:AZ152),AZ152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:BA152)+BA152>$P26,$P26-SUM($Q152:BA152),BA152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:BB152)+BB152>$P26,$P26-SUM($Q152:BB152),BB152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:BC152)+BC152>$P26,$P26-SUM($Q152:BC152),BC152)","v":3.2389687500000002E-5},{"$f":"IF(SUM($Q152:BD152)+BD152>$P26,$P26-SUM($Q152:BD152),BD152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BE152)+BE152>$P26,$P26-SUM($Q152:BE152),BE152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BF152)+BF152>$P26,$P26-SUM($Q152:BF152),BF152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BG152)+BG152>$P26,$P26-SUM($Q152:BG152),BG152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BH152)+BH152>$P26,$P26-SUM($Q152:BH152),BH152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BI152)+BI152>$P26,$P26-SUM($Q152:BI152),BI152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BJ152)+BJ152>$P26,$P26-SUM($Q152:BJ152),BJ152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BK152)+BK152>$P26,$P26-SUM($Q152:BK152),BK152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BL152)+BL152>$P26,$P26-SUM($Q152:BL152),BL152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BM152)+BM152>$P26,$P26-SUM($Q152:BM152),BM152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BN152)+BN152>$P26,$P26-SUM($Q152:BN152),BN152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BO152)+BO152>$P26,$P26-SUM($Q152:BO152),BO152)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q152:BP152)+BP152>$P26,$P26-SUM($Q152:BP152),BP152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BQ152)+BQ152>$P26,$P26-SUM($Q152:BQ152),BQ152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BR152)+BR152>$P26,$P26-SUM($Q152:BR152),BR152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BS152)+BS152>$P26,$P26-SUM($Q152:BS152),BS152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BT152)+BT152>$P26,$P26-SUM($Q152:BT152),BT152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BU152)+BU152>$P26,$P26-SUM($Q152:BU152),BU152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BV152)+BV152>$P26,$P26-SUM($Q152:BV152),BV152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BW152)+BW152>$P26,$P26-SUM($Q152:BW152),BW152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BX152)+BX152>$P26,$P26-SUM($Q152:BX152),BX152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BY152)+BY152>$P26,$P26-SUM($Q152:BY152),BY152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:BZ152)+BZ152>$P26,$P26-SUM($Q152:BZ152),BZ152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CA152)+CA152>$P26,$P26-SUM($Q152:CA152),CA152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CB152)+CB152>$P26,$P26-SUM($Q152:CB152),CB152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CC152)+CC152>$P26,$P26-SUM($Q152:CC152),CC152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CD152)+CD152>$P26,$P26-SUM($Q152:CD152),CD152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CE152)+CE152>$P26,$P26-SUM($Q152:CE152),CE152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CF152)+CF152>$P26,$P26-SUM($Q152:CF152),CF152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CG152)+CG152>$P26,$P26-SUM($Q152:CG152),CG152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CH152)+CH152>$P26,$P26-SUM($Q152:CH152),CH152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CI152)+CI152>$P26,$P26-SUM($Q152:CI152),CI152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CJ152)+CJ152>$P26,$P26-SUM($Q152:CJ152),CJ152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CK152)+CK152>$P26,$P26-SUM($Q152:CK152),CK152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CL152)+CL152>$P26,$P26-SUM($Q152:CL152),CL152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CM152)+CM152>$P26,$P26-SUM($Q152:CM152),CM152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CN152)+CN152>$P26,$P26-SUM($Q152:CN152),CN152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CO152)+CO152>$P26,$P26-SUM($Q152:CO152),CO152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CP152)+CP152>$P26,$P26-SUM($Q152:CP152),CP152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CQ152)+CQ152>$P26,$P26-SUM($Q152:CQ152),CQ152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CR152)+CR152>$P26,$P26-SUM($Q152:CR152),CR152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CS152)+CS152>$P26,$P26-SUM($Q152:CS152),CS152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CT152)+CT152>$P26,$P26-SUM($Q152:CT152),CT152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CU152)+CU152>$P26,$P26-SUM($Q152:CU152),CU152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CV152)+CV152>$P26,$P26-SUM($Q152:CV152),CV152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CW152)+CW152>$P26,$P26-SUM($Q152:CW152),CW152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CX152)+CX152>$P26,$P26-SUM($Q152:CX152),CX152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CY152)+CY152>$P26,$P26-SUM($Q152:CY152),CY152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:CZ152)+CZ152>$P26,$P26-SUM($Q152:CZ152),CZ152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DA152)+DA152>$P26,$P26-SUM($Q152:DA152),DA152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DB152)+DB152>$P26,$P26-SUM($Q152:DB152),DB152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DC152)+DC152>$P26,$P26-SUM($Q152:DC152),DC152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DD152)+DD152>$P26,$P26-SUM($Q152:DD152),DD152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DE152)+DE152>$P26,$P26-SUM($Q152:DE152),DE152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DF152)+DF152>$P26,$P26-SUM($Q152:DF152),DF152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DG152)+DG152>$P26,$P26-SUM($Q152:DG152),DG152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DH152)+DH152>$P26,$P26-SUM($Q152:DH152),DH152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DI152)+DI152>$P26,$P26-SUM($Q152:DI152),DI152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DJ152)+DJ152>$P26,$P26-SUM($Q152:DJ152),DJ152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DK152)+DK152>$P26,$P26-SUM($Q152:DK152),DK152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DL152)+DL152>$P26,$P26-SUM($Q152:DL152),DL152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DM152)+DM152>$P26,$P26-SUM($Q152:DM152),DM152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DN152)+DN152>$P26,$P26-SUM($Q152:DN152),DN152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DO152)+DO152>$P26,$P26-SUM($Q152:DO152),DO152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DP152)+DP152>$P26,$P26-SUM($Q152:DP152),DP152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DQ152)+DQ152>$P26,$P26-SUM($Q152:DQ152),DQ152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DR152)+DR152>$P26,$P26-SUM($Q152:DR152),DR152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DS152)+DS152>$P26,$P26-SUM($Q152:DS152),DS152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DT152)+DT152>$P26,$P26-SUM($Q152:DT152),DT152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DU152)+DU152>$P26,$P26-SUM($Q152:DU152),DU152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DV152)+DV152>$P26,$P26-SUM($Q152:DV152),DV152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DW152)+DW152>$P26,$P26-SUM($Q152:DW152),DW152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DX152)+DX152>$P26,$P26-SUM($Q152:DX152),DX152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DY152)+DY152>$P26,$P26-SUM($Q152:DY152),DY152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:DZ152)+DZ152>$P26,$P26-SUM($Q152:DZ152),DZ152)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q152:EA152)+EA152>$P26,$P26-SUM($Q152:EA152),EA152)","v":-4.7704895589362195E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Q153:Q153)+Q153>$P27,$P27-SUM($Q153:Q153),Q153)","v":0},{"$f":"IF(SUM($Q153:R153)+R153>$P27,$P27-SUM($Q153:R153),R153)","v":0},{"$f":"IF(SUM($Q153:S153)+S153>$P27,$P27-SUM($Q153:S153),S153)","v":0},{"$f":"IF(SUM($Q153:T153)+T153>$P27,$P27-SUM($Q153:T153),T153)","v":0},{"$f":"IF(SUM($Q153:U153)+U153>$P27,$P27-SUM($Q153:U153),U153)","v":0},{"$f":"IF(SUM($Q153:V153)+V153>$P27,$P27-SUM($Q153:V153),V153)","v":0},{"$f":"IF(SUM($Q153:W153)+W153>$P27,$P27-SUM($Q153:W153),W153)","v":0},{"$f":"IF(SUM($Q153:X153)+X153>$P27,$P27-SUM($Q153:X153),X153)","v":0},{"$f":"IF(SUM($Q153:Y153)+Y153>$P27,$P27-SUM($Q153:Y153),Y153)","v":0},{"$f":"IF(SUM($Q153:Z153)+Z153>$P27,$P27-SUM($Q153:Z153),Z153)","v":0},{"$f":"IF(SUM($Q153:AA153)+AA153>$P27,$P27-SUM($Q153:AA153),AA153)","v":0},{"$f":"IF(SUM($Q153:AB153)+AB153>$P27,$P27-SUM($Q153:AB153),AB153)","v":0},{"$f":"IF(SUM($Q153:AC153)+AC153>$P27,$P27-SUM($Q153:AC153),AC153)","v":0},{"$f":"IF(SUM($Q153:AD153)+AD153>$P27,$P27-SUM($Q153:AD153),AD153)","v":0},{"$f":"IF(SUM($Q153:AE153)+AE153>$P27,$P27-SUM($Q153:AE153),AE153)","v":0},{"$f":"IF(SUM($Q153:AF153)+AF153>$P27,$P27-SUM($Q153:AF153),AF153)","v":0},{"$f":"IF(SUM($Q153:AG153)+AG153>$P27,$P27-SUM($Q153:AG153),AG153)","v":0},{"$f":"IF(SUM($Q153:AH153)+AH153>$P27,$P27-SUM($Q153:AH153),AH153)","v":0},{"$f":"IF(SUM($Q153:AI153)+AI153>$P27,$P27-SUM($Q153:AI153),AI153)","v":0},{"$f":"IF(SUM($Q153:AJ153)+AJ153>$P27,$P27-SUM($Q153:AJ153),AJ153)","v":0},{"$f":"IF(SUM($Q153:AK153)+AK153>$P27,$P27-SUM($Q153:AK153),AK153)","v":0},{"$f":"IF(SUM($Q153:AL153)+AL153>$P27,$P27-SUM($Q153:AL153),AL153)","v":0},{"$f":"IF(SUM($Q153:AM153)+AM153>$P27,$P27-SUM($Q153:AM153),AM153)","v":0},{"$f":"IF(SUM($Q153:AN153)+AN153>$P27,$P27-SUM($Q153:AN153),AN153)","v":0},{"$f":"IF(SUM($Q153:AO153)+AO153>$P27,$P27-SUM($Q153:AO153),AO153)","v":0},{"$f":"IF(SUM($Q153:AP153)+AP153>$P27,$P27-SUM($Q153:AP153),AP153)","v":0},{"$f":"IF(SUM($Q153:AQ153)+AQ153>$P27,$P27-SUM($Q153:AQ153),AQ153)","v":0},{"$f":"IF(SUM($Q153:AR153)+AR153>$P27,$P27-SUM($Q153:AR153),AR153)","v":0},{"$f":"IF(SUM($Q153:AS153)+AS153>$P27,$P27-SUM($Q153:AS153),AS153)","v":0},{"$f":"IF(SUM($Q153:AT153)+AT153>$P27,$P27-SUM($Q153:AT153),AT153)","v":0},{"$f":"IF(SUM($Q153:AU153)+AU153>$P27,$P27-SUM($Q153:AU153),AU153)","v":0},{"$f":"IF(SUM($Q153:AV153)+AV153>$P27,$P27-SUM($Q153:AV153),AV153)","v":0},{"$f":"IF(SUM($Q153:AW153)+AW153>$P27,$P27-SUM($Q153:AW153),AW153)","v":0},{"$f":"IF(SUM($Q153:AX153)+AX153>$P27,$P27-SUM($Q153:AX153),AX153)","v":0},{"$f":"IF(SUM($Q153:AY153)+AY153>$P27,$P27-SUM($Q153:AY153),AY153)","v":0},{"$f":"IF(SUM($Q153:AZ153)+AZ153>$P27,$P27-SUM($Q153:AZ153),AZ153)","v":0},{"$f":"IF(SUM($Q153:BA153)+BA153>$P27,$P27-SUM($Q153:BA153),BA153)","v":0},{"$f":"IF(SUM($Q153:BB153)+BB153>$P27,$P27-SUM($Q153:BB153),BB153)","v":0},{"$f":"IF(SUM($Q153:BC153)+BC153>$P27,$P27-SUM($Q153:BC153),BC153)","v":0},{"$f":"IF(SUM($Q153:BD153)+BD153>$P27,$P27-SUM($Q153:BD153),BD153)","v":0},{"$f":"IF(SUM($Q153:BE153)+BE153>$P27,$P27-SUM($Q153:BE153),BE153)","v":0},{"$f":"IF(SUM($Q153:BF153)+BF153>$P27,$P27-SUM($Q153:BF153),BF153)","v":0},{"$f":"IF(SUM($Q153:BG153)+BG153>$P27,$P27-SUM($Q153:BG153),BG153)","v":0},{"$f":"IF(SUM($Q153:BH153)+BH153>$P27,$P27-SUM($Q153:BH153),BH153)","v":0},{"$f":"IF(SUM($Q153:BI153)+BI153>$P27,$P27-SUM($Q153:BI153),BI153)","v":0},{"$f":"IF(SUM($Q153:BJ153)+BJ153>$P27,$P27-SUM($Q153:BJ153),BJ153)","v":0},{"$f":"IF(SUM($Q153:BK153)+BK153>$P27,$P27-SUM($Q153:BK153),BK153)","v":0},{"$f":"IF(SUM($Q153:BL153)+BL153>$P27,$P27-SUM($Q153:BL153),BL153)","v":0},{"$f":"IF(SUM($Q153:BM153)+BM153>$P27,$P27-SUM($Q153:BM153),BM153)","v":0},{"$f":"IF(SUM($Q153:BN153)+BN153>$P27,$P27-SUM($Q153:BN153),BN153)","v":0},{"$f":"IF(SUM($Q153:BO153)+BO153>$P27,$P27-SUM($Q153:BO153),BO153)","v":0},{"$f":"IF(SUM($Q153:BP153)+BP153>$P27,$P27-SUM($Q153:BP153),BP153)","v":0},{"$f":"IF(SUM($Q153:BQ153)+BQ153>$P27,$P27-SUM($Q153:BQ153),BQ153)","v":0},{"$f":"IF(SUM($Q153:BR153)+BR153>$P27,$P27-SUM($Q153:BR153),BR153)","v":0},{"$f":"IF(SUM($Q153:BS153)+BS153>$P27,$P27-SUM($Q153:BS153),BS153)","v":0},{"$f":"IF(SUM($Q153:BT153)+BT153>$P27,$P27-SUM($Q153:BT153),BT153)","v":0},{"$f":"IF(SUM($Q153:BU153)+BU153>$P27,$P27-SUM($Q153:BU153),BU153)","v":0},{"$f":"IF(SUM($Q153:BV153)+BV153>$P27,$P27-SUM($Q153:BV153),BV153)","v":0},{"$f":"IF(SUM($Q153:BW153)+BW153>$P27,$P27-SUM($Q153:BW153),BW153)","v":0},{"$f":"IF(SUM($Q153:BX153)+BX153>$P27,$P27-SUM($Q153:BX153),BX153)","v":0},{"$f":"IF(SUM($Q153:BY153)+BY153>$P27,$P27-SUM($Q153:BY153),BY153)","v":0},{"$f":"IF(SUM($Q153:BZ153)+BZ153>$P27,$P27-SUM($Q153:BZ153),BZ153)","v":0},{"$f":"IF(SUM($Q153:CA153)+CA153>$P27,$P27-SUM($Q153:CA153),CA153)","v":0},{"$f":"IF(SUM($Q153:CB153)+CB153>$P27,$P27-SUM($Q153:CB153),CB153)","v":0},{"$f":"IF(SUM($Q153:CC153)+CC153>$P27,$P27-SUM($Q153:CC153),CC153)","v":0},{"$f":"IF(SUM($Q153:CD153)+CD153>$P27,$P27-SUM($Q153:CD153),CD153)","v":0},{"$f":"IF(SUM($Q153:CE153)+CE153>$P27,$P27-SUM($Q153:CE153),CE153)","v":0},{"$f":"IF(SUM($Q153:CF153)+CF153>$P27,$P27-SUM($Q153:CF153),CF153)","v":0},{"$f":"IF(SUM($Q153:CG153)+CG153>$P27,$P27-SUM($Q153:CG153),CG153)","v":0},{"$f":"IF(SUM($Q153:CH153)+CH153>$P27,$P27-SUM($Q153:CH153),CH153)","v":0},{"$f":"IF(SUM($Q153:CI153)+CI153>$P27,$P27-SUM($Q153:CI153),CI153)","v":0},{"$f":"IF(SUM($Q153:CJ153)+CJ153>$P27,$P27-SUM($Q153:CJ153),CJ153)","v":0},{"$f":"IF(SUM($Q153:CK153)+CK153>$P27,$P27-SUM($Q153:CK153),CK153)","v":0},{"$f":"IF(SUM($Q153:CL153)+CL153>$P27,$P27-SUM($Q153:CL153),CL153)","v":0},{"$f":"IF(SUM($Q153:CM153)+CM153>$P27,$P27-SUM($Q153:CM153),CM153)","v":0},{"$f":"IF(SUM($Q153:CN153)+CN153>$P27,$P27-SUM($Q153:CN153),CN153)","v":0},{"$f":"IF(SUM($Q153:CO153)+CO153>$P27,$P27-SUM($Q153:CO153),CO153)","v":0},{"$f":"IF(SUM($Q153:CP153)+CP153>$P27,$P27-SUM($Q153:CP153),CP153)","v":0},{"$f":"IF(SUM($Q153:CQ153)+CQ153>$P27,$P27-SUM($Q153:CQ153),CQ153)","v":0},{"$f":"IF(SUM($Q153:CR153)+CR153>$P27,$P27-SUM($Q153:CR153),CR153)","v":0},{"$f":"IF(SUM($Q153:CS153)+CS153>$P27,$P27-SUM($Q153:CS153),CS153)","v":0},{"$f":"IF(SUM($Q153:CT153)+CT153>$P27,$P27-SUM($Q153:CT153),CT153)","v":0},{"$f":"IF(SUM($Q153:CU153)+CU153>$P27,$P27-SUM($Q153:CU153),CU153)","v":0},{"$f":"IF(SUM($Q153:CV153)+CV153>$P27,$P27-SUM($Q153:CV153),CV153)","v":0},{"$f":"IF(SUM($Q153:CW153)+CW153>$P27,$P27-SUM($Q153:CW153),CW153)","v":0},{"$f":"IF(SUM($Q153:CX153)+CX153>$P27,$P27-SUM($Q153:CX153),CX153)","v":0},{"$f":"IF(SUM($Q153:CY153)+CY153>$P27,$P27-SUM($Q153:CY153),CY153)","v":0},{"$f":"IF(SUM($Q153:CZ153)+CZ153>$P27,$P27-SUM($Q153:CZ153),CZ153)","v":0},{"$f":"IF(SUM($Q153:DA153)+DA153>$P27,$P27-SUM($Q153:DA153),DA153)","v":0},{"$f":"IF(SUM($Q153:DB153)+DB153>$P27,$P27-SUM($Q153:DB153),DB153)","v":0},{"$f":"IF(SUM($Q153:DC153)+DC153>$P27,$P27-SUM($Q153:DC153),DC153)","v":0},{"$f":"IF(SUM($Q153:DD153)+DD153>$P27,$P27-SUM($Q153:DD153),DD153)","v":0},{"$f":"IF(SUM($Q153:DE153)+DE153>$P27,$P27-SUM($Q153:DE153),DE153)","v":0},{"$f":"IF(SUM($Q153:DF153)+DF153>$P27,$P27-SUM($Q153:DF153),DF153)","v":0},{"$f":"IF(SUM($Q153:DG153)+DG153>$P27,$P27-SUM($Q153:DG153),DG153)","v":0},{"$f":"IF(SUM($Q153:DH153)+DH153>$P27,$P27-SUM($Q153:DH153),DH153)","v":0},{"$f":"IF(SUM($Q153:DI153)+DI153>$P27,$P27-SUM($Q153:DI153),DI153)","v":0},{"$f":"IF(SUM($Q153:DJ153)+DJ153>$P27,$P27-SUM($Q153:DJ153),DJ153)","v":0},{"$f":"IF(SUM($Q153:DK153)+DK153>$P27,$P27-SUM($Q153:DK153),DK153)","v":0},{"$f":"IF(SUM($Q153:DL153)+DL153>$P27,$P27-SUM($Q153:DL153),DL153)","v":0},{"$f":"IF(SUM($Q153:DM153)+DM153>$P27,$P27-SUM($Q153:DM153),DM153)","v":0},{"$f":"IF(SUM($Q153:DN153)+DN153>$P27,$P27-SUM($Q153:DN153),DN153)","v":0},{"$f":"IF(SUM($Q153:DO153)+DO153>$P27,$P27-SUM($Q153:DO153),DO153)","v":0},{"$f":"IF(SUM($Q153:DP153)+DP153>$P27,$P27-SUM($Q153:DP153),DP153)","v":0},{"$f":"IF(SUM($Q153:DQ153)+DQ153>$P27,$P27-SUM($Q153:DQ153),DQ153)","v":0},{"$f":"IF(SUM($Q153:DR153)+DR153>$P27,$P27-SUM($Q153:DR153),DR153)","v":0},{"$f":"IF(SUM($Q153:DS153)+DS153>$P27,$P27-SUM($Q153:DS153),DS153)","v":0},{"$f":"IF(SUM($Q153:DT153)+DT153>$P27,$P27-SUM($Q153:DT153),DT153)","v":0},{"$f":"IF(SUM($Q153:DU153)+DU153>$P27,$P27-SUM($Q153:DU153),DU153)","v":0},{"$f":"IF(SUM($Q153:DV153)+DV153>$P27,$P27-SUM($Q153:DV153),DV153)","v":0},{"$f":"IF(SUM($Q153:DW153)+DW153>$P27,$P27-SUM($Q153:DW153),DW153)","v":0},{"$f":"IF(SUM($Q153:DX153)+DX153>$P27,$P27-SUM($Q153:DX153),DX153)","v":0},{"$f":"IF(SUM($Q153:DY153)+DY153>$P27,$P27-SUM($Q153:DY153),DY153)","v":0},{"$f":"IF(SUM($Q153:DZ153)+DZ153>$P27,$P27-SUM($Q153:DZ153),DZ153)","v":0},{"$f":"IF(SUM($Q153:EA153)+EA153>$P27,$P27-SUM($Q153:EA153),EA153)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,1.3338062499999999E-5,{"$f":"IF(SUM($Q154:Q154)+Q154>$P28,$P28-SUM($Q154:Q154),Q154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:R154)+R154>$P28,$P28-SUM($Q154:R154),R154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:S154)+S154>$P28,$P28-SUM($Q154:S154),S154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:T154)+T154>$P28,$P28-SUM($Q154:T154),T154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:U154)+U154>$P28,$P28-SUM($Q154:U154),U154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:V154)+V154>$P28,$P28-SUM($Q154:V154),V154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:W154)+W154>$P28,$P28-SUM($Q154:W154),W154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:X154)+X154>$P28,$P28-SUM($Q154:X154),X154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:Y154)+Y154>$P28,$P28-SUM($Q154:Y154),Y154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:Z154)+Z154>$P28,$P28-SUM($Q154:Z154),Z154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AA154)+AA154>$P28,$P28-SUM($Q154:AA154),AA154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AB154)+AB154>$P28,$P28-SUM($Q154:AB154),AB154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AC154)+AC154>$P28,$P28-SUM($Q154:AC154),AC154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AD154)+AD154>$P28,$P28-SUM($Q154:AD154),AD154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AE154)+AE154>$P28,$P28-SUM($Q154:AE154),AE154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AF154)+AF154>$P28,$P28-SUM($Q154:AF154),AF154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AG154)+AG154>$P28,$P28-SUM($Q154:AG154),AG154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AH154)+AH154>$P28,$P28-SUM($Q154:AH154),AH154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AI154)+AI154>$P28,$P28-SUM($Q154:AI154),AI154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AJ154)+AJ154>$P28,$P28-SUM($Q154:AJ154),AJ154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AK154)+AK154>$P28,$P28-SUM($Q154:AK154),AK154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AL154)+AL154>$P28,$P28-SUM($Q154:AL154),AL154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AM154)+AM154>$P28,$P28-SUM($Q154:AM154),AM154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AN154)+AN154>$P28,$P28-SUM($Q154:AN154),AN154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AO154)+AO154>$P28,$P28-SUM($Q154:AO154),AO154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AP154)+AP154>$P28,$P28-SUM($Q154:AP154),AP154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AQ154)+AQ154>$P28,$P28-SUM($Q154:AQ154),AQ154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AR154)+AR154>$P28,$P28-SUM($Q154:AR154),AR154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AS154)+AS154>$P28,$P28-SUM($Q154:AS154),AS154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AT154)+AT154>$P28,$P28-SUM($Q154:AT154),AT154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AU154)+AU154>$P28,$P28-SUM($Q154:AU154),AU154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AV154)+AV154>$P28,$P28-SUM($Q154:AV154),AV154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AW154)+AW154>$P28,$P28-SUM($Q154:AW154),AW154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AX154)+AX154>$P28,$P28-SUM($Q154:AX154),AX154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AY154)+AY154>$P28,$P28-SUM($Q154:AY154),AY154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:AZ154)+AZ154>$P28,$P28-SUM($Q154:AZ154),AZ154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BA154)+BA154>$P28,$P28-SUM($Q154:BA154),BA154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BB154)+BB154>$P28,$P28-SUM($Q154:BB154),BB154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BC154)+BC154>$P28,$P28-SUM($Q154:BC154),BC154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BD154)+BD154>$P28,$P28-SUM($Q154:BD154),BD154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BE154)+BE154>$P28,$P28-SUM($Q154:BE154),BE154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BF154)+BF154>$P28,$P28-SUM($Q154:BF154),BF154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BG154)+BG154>$P28,$P28-SUM($Q154:BG154),BG154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BH154)+BH154>$P28,$P28-SUM($Q154:BH154),BH154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BI154)+BI154>$P28,$P28-SUM($Q154:BI154),BI154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BJ154)+BJ154>$P28,$P28-SUM($Q154:BJ154),BJ154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BK154)+BK154>$P28,$P28-SUM($Q154:BK154),BK154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BL154)+BL154>$P28,$P28-SUM($Q154:BL154),BL154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BM154)+BM154>$P28,$P28-SUM($Q154:BM154),BM154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BN154)+BN154>$P28,$P28-SUM($Q154:BN154),BN154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BO154)+BO154>$P28,$P28-SUM($Q154:BO154),BO154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BP154)+BP154>$P28,$P28-SUM($Q154:BP154),BP154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BQ154)+BQ154>$P28,$P28-SUM($Q154:BQ154),BQ154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BR154)+BR154>$P28,$P28-SUM($Q154:BR154),BR154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BS154)+BS154>$P28,$P28-SUM($Q154:BS154),BS154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BT154)+BT154>$P28,$P28-SUM($Q154:BT154),BT154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BU154)+BU154>$P28,$P28-SUM($Q154:BU154),BU154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BV154)+BV154>$P28,$P28-SUM($Q154:BV154),BV154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BW154)+BW154>$P28,$P28-SUM($Q154:BW154),BW154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BX154)+BX154>$P28,$P28-SUM($Q154:BX154),BX154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BY154)+BY154>$P28,$P28-SUM($Q154:BY154),BY154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:BZ154)+BZ154>$P28,$P28-SUM($Q154:BZ154),BZ154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CA154)+CA154>$P28,$P28-SUM($Q154:CA154),CA154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CB154)+CB154>$P28,$P28-SUM($Q154:CB154),CB154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CC154)+CC154>$P28,$P28-SUM($Q154:CC154),CC154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CD154)+CD154>$P28,$P28-SUM($Q154:CD154),CD154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CE154)+CE154>$P28,$P28-SUM($Q154:CE154),CE154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CF154)+CF154>$P28,$P28-SUM($Q154:CF154),CF154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CG154)+CG154>$P28,$P28-SUM($Q154:CG154),CG154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CH154)+CH154>$P28,$P28-SUM($Q154:CH154),CH154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CI154)+CI154>$P28,$P28-SUM($Q154:CI154),CI154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CJ154)+CJ154>$P28,$P28-SUM($Q154:CJ154),CJ154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CK154)+CK154>$P28,$P28-SUM($Q154:CK154),CK154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CL154)+CL154>$P28,$P28-SUM($Q154:CL154),CL154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CM154)+CM154>$P28,$P28-SUM($Q154:CM154),CM154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CN154)+CN154>$P28,$P28-SUM($Q154:CN154),CN154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CO154)+CO154>$P28,$P28-SUM($Q154:CO154),CO154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CP154)+CP154>$P28,$P28-SUM($Q154:CP154),CP154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CQ154)+CQ154>$P28,$P28-SUM($Q154:CQ154),CQ154)","v":1.3338062499999999E-5},{"$f":"IF(SUM($Q154:CR154)+CR154>$P28,$P28-SUM($Q154:CR154),CR154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:CS154)+CS154>$P28,$P28-SUM($Q154:CS154),CS154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:CT154)+CT154>$P28,$P28-SUM($Q154:CT154),CT154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:CU154)+CU154>$P28,$P28-SUM($Q154:CU154),CU154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:CV154)+CV154>$P28,$P28-SUM($Q154:CV154),CV154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:CW154)+CW154>$P28,$P28-SUM($Q154:CW154),CW154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:CX154)+CX154>$P28,$P28-SUM($Q154:CX154),CX154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:CY154)+CY154>$P28,$P28-SUM($Q154:CY154),CY154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:CZ154)+CZ154>$P28,$P28-SUM($Q154:CZ154),CZ154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:DA154)+DA154>$P28,$P28-SUM($Q154:DA154),DA154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:DB154)+DB154>$P28,$P28-SUM($Q154:DB154),DB154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:DC154)+DC154>$P28,$P28-SUM($Q154:DC154),DC154)","v":4.3368086899420177E-19},{"$f":"IF(SUM($Q154:DD154)+DD154>$P28,$P28-SUM($Q154:DD154),DD154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DE154)+DE154>$P28,$P28-SUM($Q154:DE154),DE154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DF154)+DF154>$P28,$P28-SUM($Q154:DF154),DF154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DG154)+DG154>$P28,$P28-SUM($Q154:DG154),DG154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DH154)+DH154>$P28,$P28-SUM($Q154:DH154),DH154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DI154)+DI154>$P28,$P28-SUM($Q154:DI154),DI154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DJ154)+DJ154>$P28,$P28-SUM($Q154:DJ154),DJ154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DK154)+DK154>$P28,$P28-SUM($Q154:DK154),DK154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DL154)+DL154>$P28,$P28-SUM($Q154:DL154),DL154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DM154)+DM154>$P28,$P28-SUM($Q154:DM154),DM154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DN154)+DN154>$P28,$P28-SUM($Q154:DN154),DN154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DO154)+DO154>$P28,$P28-SUM($Q154:DO154),DO154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DP154)+DP154>$P28,$P28-SUM($Q154:DP154),DP154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DQ154)+DQ154>$P28,$P28-SUM($Q154:DQ154),DQ154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DR154)+DR154>$P28,$P28-SUM($Q154:DR154),DR154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DS154)+DS154>$P28,$P28-SUM($Q154:DS154),DS154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DT154)+DT154>$P28,$P28-SUM($Q154:DT154),DT154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DU154)+DU154>$P28,$P28-SUM($Q154:DU154),DU154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DV154)+DV154>$P28,$P28-SUM($Q154:DV154),DV154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DW154)+DW154>$P28,$P28-SUM($Q154:DW154),DW154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DX154)+DX154>$P28,$P28-SUM($Q154:DX154),DX154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DY154)+DY154>$P28,$P28-SUM($Q154:DY154),DY154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:DZ154)+DZ154>$P28,$P28-SUM($Q154:DZ154),DZ154)","v":-4.7704895589362195E-18},{"$f":"IF(SUM($Q154:EA154)+EA154>$P28,$P28-SUM($Q154:EA154),EA154)","v":-4.7704895589362195E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,1.3630395624999998E-3,{"$f":"IF(SUM($Q155:Q155)+Q155>$P29,$P29-SUM($Q155:Q155),Q155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:R155)+R155>$P29,$P29-SUM($Q155:R155),R155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:S155)+S155>$P29,$P29-SUM($Q155:S155),S155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:T155)+T155>$P29,$P29-SUM($Q155:T155),T155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:U155)+U155>$P29,$P29-SUM($Q155:U155),U155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:V155)+V155>$P29,$P29-SUM($Q155:V155),V155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:W155)+W155>$P29,$P29-SUM($Q155:W155),W155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:X155)+X155>$P29,$P29-SUM($Q155:X155),X155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:Y155)+Y155>$P29,$P29-SUM($Q155:Y155),Y155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:Z155)+Z155>$P29,$P29-SUM($Q155:Z155),Z155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AA155)+AA155>$P29,$P29-SUM($Q155:AA155),AA155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AB155)+AB155>$P29,$P29-SUM($Q155:AB155),AB155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AC155)+AC155>$P29,$P29-SUM($Q155:AC155),AC155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AD155)+AD155>$P29,$P29-SUM($Q155:AD155),AD155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AE155)+AE155>$P29,$P29-SUM($Q155:AE155),AE155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AF155)+AF155>$P29,$P29-SUM($Q155:AF155),AF155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AG155)+AG155>$P29,$P29-SUM($Q155:AG155),AG155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AH155)+AH155>$P29,$P29-SUM($Q155:AH155),AH155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AI155)+AI155>$P29,$P29-SUM($Q155:AI155),AI155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AJ155)+AJ155>$P29,$P29-SUM($Q155:AJ155),AJ155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AK155)+AK155>$P29,$P29-SUM($Q155:AK155),AK155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AL155)+AL155>$P29,$P29-SUM($Q155:AL155),AL155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AM155)+AM155>$P29,$P29-SUM($Q155:AM155),AM155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AN155)+AN155>$P29,$P29-SUM($Q155:AN155),AN155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AO155)+AO155>$P29,$P29-SUM($Q155:AO155),AO155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AP155)+AP155>$P29,$P29-SUM($Q155:AP155),AP155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AQ155)+AQ155>$P29,$P29-SUM($Q155:AQ155),AQ155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AR155)+AR155>$P29,$P29-SUM($Q155:AR155),AR155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AS155)+AS155>$P29,$P29-SUM($Q155:AS155),AS155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AT155)+AT155>$P29,$P29-SUM($Q155:AT155),AT155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AU155)+AU155>$P29,$P29-SUM($Q155:AU155),AU155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AV155)+AV155>$P29,$P29-SUM($Q155:AV155),AV155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AW155)+AW155>$P29,$P29-SUM($Q155:AW155),AW155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AX155)+AX155>$P29,$P29-SUM($Q155:AX155),AX155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AY155)+AY155>$P29,$P29-SUM($Q155:AY155),AY155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:AZ155)+AZ155>$P29,$P29-SUM($Q155:AZ155),AZ155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:BA155)+BA155>$P29,$P29-SUM($Q155:BA155),BA155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:BB155)+BB155>$P29,$P29-SUM($Q155:BB155),BB155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:BC155)+BC155>$P29,$P29-SUM($Q155:BC155),BC155)","v":1.3630395624999998E-3},{"$f":"IF(SUM($Q155:BD155)+BD155>$P29,$P29-SUM($Q155:BD155),BD155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BE155)+BE155>$P29,$P29-SUM($Q155:BE155),BE155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BF155)+BF155>$P29,$P29-SUM($Q155:BF155),BF155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BG155)+BG155>$P29,$P29-SUM($Q155:BG155),BG155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BH155)+BH155>$P29,$P29-SUM($Q155:BH155),BH155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BI155)+BI155>$P29,$P29-SUM($Q155:BI155),BI155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BJ155)+BJ155>$P29,$P29-SUM($Q155:BJ155),BJ155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BK155)+BK155>$P29,$P29-SUM($Q155:BK155),BK155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BL155)+BL155>$P29,$P29-SUM($Q155:BL155),BL155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BM155)+BM155>$P29,$P29-SUM($Q155:BM155),BM155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BN155)+BN155>$P29,$P29-SUM($Q155:BN155),BN155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BO155)+BO155>$P29,$P29-SUM($Q155:BO155),BO155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BP155)+BP155>$P29,$P29-SUM($Q155:BP155),BP155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BQ155)+BQ155>$P29,$P29-SUM($Q155:BQ155),BQ155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BR155)+BR155>$P29,$P29-SUM($Q155:BR155),BR155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BS155)+BS155>$P29,$P29-SUM($Q155:BS155),BS155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BT155)+BT155>$P29,$P29-SUM($Q155:BT155),BT155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BU155)+BU155>$P29,$P29-SUM($Q155:BU155),BU155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BV155)+BV155>$P29,$P29-SUM($Q155:BV155),BV155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BW155)+BW155>$P29,$P29-SUM($Q155:BW155),BW155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BX155)+BX155>$P29,$P29-SUM($Q155:BX155),BX155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BY155)+BY155>$P29,$P29-SUM($Q155:BY155),BY155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:BZ155)+BZ155>$P29,$P29-SUM($Q155:BZ155),BZ155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CA155)+CA155>$P29,$P29-SUM($Q155:CA155),CA155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CB155)+CB155>$P29,$P29-SUM($Q155:CB155),CB155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CC155)+CC155>$P29,$P29-SUM($Q155:CC155),CC155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CD155)+CD155>$P29,$P29-SUM($Q155:CD155),CD155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CE155)+CE155>$P29,$P29-SUM($Q155:CE155),CE155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CF155)+CF155>$P29,$P29-SUM($Q155:CF155),CF155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CG155)+CG155>$P29,$P29-SUM($Q155:CG155),CG155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CH155)+CH155>$P29,$P29-SUM($Q155:CH155),CH155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CI155)+CI155>$P29,$P29-SUM($Q155:CI155),CI155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CJ155)+CJ155>$P29,$P29-SUM($Q155:CJ155),CJ155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CK155)+CK155>$P29,$P29-SUM($Q155:CK155),CK155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CL155)+CL155>$P29,$P29-SUM($Q155:CL155),CL155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CM155)+CM155>$P29,$P29-SUM($Q155:CM155),CM155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CN155)+CN155>$P29,$P29-SUM($Q155:CN155),CN155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CO155)+CO155>$P29,$P29-SUM($Q155:CO155),CO155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CP155)+CP155>$P29,$P29-SUM($Q155:CP155),CP155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CQ155)+CQ155>$P29,$P29-SUM($Q155:CQ155),CQ155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CR155)+CR155>$P29,$P29-SUM($Q155:CR155),CR155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CS155)+CS155>$P29,$P29-SUM($Q155:CS155),CS155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CT155)+CT155>$P29,$P29-SUM($Q155:CT155),CT155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CU155)+CU155>$P29,$P29-SUM($Q155:CU155),CU155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CV155)+CV155>$P29,$P29-SUM($Q155:CV155),CV155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CW155)+CW155>$P29,$P29-SUM($Q155:CW155),CW155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CX155)+CX155>$P29,$P29-SUM($Q155:CX155),CX155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CY155)+CY155>$P29,$P29-SUM($Q155:CY155),CY155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:CZ155)+CZ155>$P29,$P29-SUM($Q155:CZ155),CZ155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DA155)+DA155>$P29,$P29-SUM($Q155:DA155),DA155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DB155)+DB155>$P29,$P29-SUM($Q155:DB155),DB155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DC155)+DC155>$P29,$P29-SUM($Q155:DC155),DC155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DD155)+DD155>$P29,$P29-SUM($Q155:DD155),DD155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DE155)+DE155>$P29,$P29-SUM($Q155:DE155),DE155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DF155)+DF155>$P29,$P29-SUM($Q155:DF155),DF155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DG155)+DG155>$P29,$P29-SUM($Q155:DG155),DG155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DH155)+DH155>$P29,$P29-SUM($Q155:DH155),DH155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DI155)+DI155>$P29,$P29-SUM($Q155:DI155),DI155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DJ155)+DJ155>$P29,$P29-SUM($Q155:DJ155),DJ155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DK155)+DK155>$P29,$P29-SUM($Q155:DK155),DK155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DL155)+DL155>$P29,$P29-SUM($Q155:DL155),DL155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DM155)+DM155>$P29,$P29-SUM($Q155:DM155),DM155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DN155)+DN155>$P29,$P29-SUM($Q155:DN155),DN155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DO155)+DO155>$P29,$P29-SUM($Q155:DO155),DO155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DP155)+DP155>$P29,$P29-SUM($Q155:DP155),DP155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DQ155)+DQ155>$P29,$P29-SUM($Q155:DQ155),DQ155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DR155)+DR155>$P29,$P29-SUM($Q155:DR155),DR155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DS155)+DS155>$P29,$P29-SUM($Q155:DS155),DS155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DT155)+DT155>$P29,$P29-SUM($Q155:DT155),DT155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DU155)+DU155>$P29,$P29-SUM($Q155:DU155),DU155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DV155)+DV155>$P29,$P29-SUM($Q155:DV155),DV155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DW155)+DW155>$P29,$P29-SUM($Q155:DW155),DW155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DX155)+DX155>$P29,$P29-SUM($Q155:DX155),DX155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DY155)+DY155>$P29,$P29-SUM($Q155:DY155),DY155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:DZ155)+DZ155>$P29,$P29-SUM($Q155:DZ155),DZ155)","v":-4.163336342344337E-17},{"$f":"IF(SUM($Q155:EA155)+EA155>$P29,$P29-SUM($Q155:EA155),EA155)","v":-4.163336342344337E-17}]
[]
[null,"Depreciation:  2002 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"Q22/F159","v":0},{"$f":"IF(SUM($R159:R159)+R159>$Q22,$Q22-SUM($R159:R159),R159)","v":0},{"$f":"IF(SUM($R159:S159)+S159>$Q22,$Q22-SUM($R159:S159),S159)","v":0},{"$f":"IF(SUM($R159:T159)+T159>$Q22,$Q22-SUM($R159:T159),T159)","v":0},{"$f":"IF(SUM($R159:U159)+U159>$Q22,$Q22-SUM($R159:U159),U159)","v":0},{"$f":"IF(SUM($R159:V159)+V159>$Q22,$Q22-SUM($R159:V159),V159)","v":0},{"$f":"IF(SUM($R159:W159)+W159>$Q22,$Q22-SUM($R159:W159),W159)","v":0},{"$f":"IF(SUM($R159:X159)+X159>$Q22,$Q22-SUM($R159:X159),X159)","v":0},{"$f":"IF(SUM($R159:Y159)+Y159>$Q22,$Q22-SUM($R159:Y159),Y159)","v":0},{"$f":"IF(SUM($R159:Z159)+Z159>$Q22,$Q22-SUM($R159:Z159),Z159)","v":0},{"$f":"IF(SUM($R159:AA159)+AA159>$Q22,$Q22-SUM($R159:AA159),AA159)","v":0},{"$f":"IF(SUM($R159:AB159)+AB159>$Q22,$Q22-SUM($R159:AB159),AB159)","v":0},{"$f":"IF(SUM($R159:AC159)+AC159>$Q22,$Q22-SUM($R159:AC159),AC159)","v":0},{"$f":"IF(SUM($R159:AD159)+AD159>$Q22,$Q22-SUM($R159:AD159),AD159)","v":0},{"$f":"IF(SUM($R159:AE159)+AE159>$Q22,$Q22-SUM($R159:AE159),AE159)","v":0},{"$f":"IF(SUM($R159:AF159)+AF159>$Q22,$Q22-SUM($R159:AF159),AF159)","v":0},{"$f":"IF(SUM($R159:AG159)+AG159>$Q22,$Q22-SUM($R159:AG159),AG159)","v":0},{"$f":"IF(SUM($R159:AH159)+AH159>$Q22,$Q22-SUM($R159:AH159),AH159)","v":0},{"$f":"IF(SUM($R159:AI159)+AI159>$Q22,$Q22-SUM($R159:AI159),AI159)","v":0},{"$f":"IF(SUM($R159:AJ159)+AJ159>$Q22,$Q22-SUM($R159:AJ159),AJ159)","v":0},{"$f":"IF(SUM($R159:AK159)+AK159>$Q22,$Q22-SUM($R159:AK159),AK159)","v":0},{"$f":"IF(SUM($R159:AL159)+AL159>$Q22,$Q22-SUM($R159:AL159),AL159)","v":0},{"$f":"IF(SUM($R159:AM159)+AM159>$Q22,$Q22-SUM($R159:AM159),AM159)","v":0},{"$f":"IF(SUM($R159:AN159)+AN159>$Q22,$Q22-SUM($R159:AN159),AN159)","v":0},{"$f":"IF(SUM($R159:AO159)+AO159>$Q22,$Q22-SUM($R159:AO159),AO159)","v":0},{"$f":"IF(SUM($R159:AP159)+AP159>$Q22,$Q22-SUM($R159:AP159),AP159)","v":0},{"$f":"IF(SUM($R159:AQ159)+AQ159>$Q22,$Q22-SUM($R159:AQ159),AQ159)","v":0},{"$f":"IF(SUM($R159:AR159)+AR159>$Q22,$Q22-SUM($R159:AR159),AR159)","v":0},{"$f":"IF(SUM($R159:AS159)+AS159>$Q22,$Q22-SUM($R159:AS159),AS159)","v":0},{"$f":"IF(SUM($R159:AT159)+AT159>$Q22,$Q22-SUM($R159:AT159),AT159)","v":0},{"$f":"IF(SUM($R159:AU159)+AU159>$Q22,$Q22-SUM($R159:AU159),AU159)","v":0},{"$f":"IF(SUM($R159:AV159)+AV159>$Q22,$Q22-SUM($R159:AV159),AV159)","v":0},{"$f":"IF(SUM($R159:AW159)+AW159>$Q22,$Q22-SUM($R159:AW159),AW159)","v":0},{"$f":"IF(SUM($R159:AX159)+AX159>$Q22,$Q22-SUM($R159:AX159),AX159)","v":0},{"$f":"IF(SUM($R159:AY159)+AY159>$Q22,$Q22-SUM($R159:AY159),AY159)","v":0},{"$f":"IF(SUM($R159:AZ159)+AZ159>$Q22,$Q22-SUM($R159:AZ159),AZ159)","v":0},{"$f":"IF(SUM($R159:BA159)+BA159>$Q22,$Q22-SUM($R159:BA159),BA159)","v":0},{"$f":"IF(SUM($R159:BB159)+BB159>$Q22,$Q22-SUM($R159:BB159),BB159)","v":0},{"$f":"IF(SUM($R159:BC159)+BC159>$Q22,$Q22-SUM($R159:BC159),BC159)","v":0},{"$f":"IF(SUM($R159:BD159)+BD159>$Q22,$Q22-SUM($R159:BD159),BD159)","v":0},{"$f":"IF(SUM($R159:BE159)+BE159>$Q22,$Q22-SUM($R159:BE159),BE159)","v":0},{"$f":"IF(SUM($R159:BF159)+BF159>$Q22,$Q22-SUM($R159:BF159),BF159)","v":0},{"$f":"IF(SUM($R159:BG159)+BG159>$Q22,$Q22-SUM($R159:BG159),BG159)","v":0},{"$f":"IF(SUM($R159:BH159)+BH159>$Q22,$Q22-SUM($R159:BH159),BH159)","v":0},{"$f":"IF(SUM($R159:BI159)+BI159>$Q22,$Q22-SUM($R159:BI159),BI159)","v":0},{"$f":"IF(SUM($R159:BJ159)+BJ159>$Q22,$Q22-SUM($R159:BJ159),BJ159)","v":0},{"$f":"IF(SUM($R159:BK159)+BK159>$Q22,$Q22-SUM($R159:BK159),BK159)","v":0},{"$f":"IF(SUM($R159:BL159)+BL159>$Q22,$Q22-SUM($R159:BL159),BL159)","v":0},{"$f":"IF(SUM($R159:BM159)+BM159>$Q22,$Q22-SUM($R159:BM159),BM159)","v":0},{"$f":"IF(SUM($R159:BN159)+BN159>$Q22,$Q22-SUM($R159:BN159),BN159)","v":0},{"$f":"IF(SUM($R159:BO159)+BO159>$Q22,$Q22-SUM($R159:BO159),BO159)","v":0},{"$f":"IF(SUM($R159:BP159)+BP159>$Q22,$Q22-SUM($R159:BP159),BP159)","v":0},{"$f":"IF(SUM($R159:BQ159)+BQ159>$Q22,$Q22-SUM($R159:BQ159),BQ159)","v":0},{"$f":"IF(SUM($R159:BR159)+BR159>$Q22,$Q22-SUM($R159:BR159),BR159)","v":0},{"$f":"IF(SUM($R159:BS159)+BS159>$Q22,$Q22-SUM($R159:BS159),BS159)","v":0},{"$f":"IF(SUM($R159:BT159)+BT159>$Q22,$Q22-SUM($R159:BT159),BT159)","v":0},{"$f":"IF(SUM($R159:BU159)+BU159>$Q22,$Q22-SUM($R159:BU159),BU159)","v":0},{"$f":"IF(SUM($R159:BV159)+BV159>$Q22,$Q22-SUM($R159:BV159),BV159)","v":0},{"$f":"IF(SUM($R159:BW159)+BW159>$Q22,$Q22-SUM($R159:BW159),BW159)","v":0},{"$f":"IF(SUM($R159:BX159)+BX159>$Q22,$Q22-SUM($R159:BX159),BX159)","v":0},{"$f":"IF(SUM($R159:BY159)+BY159>$Q22,$Q22-SUM($R159:BY159),BY159)","v":0},{"$f":"IF(SUM($R159:BZ159)+BZ159>$Q22,$Q22-SUM($R159:BZ159),BZ159)","v":0},{"$f":"IF(SUM($R159:CA159)+CA159>$Q22,$Q22-SUM($R159:CA159),CA159)","v":0},{"$f":"IF(SUM($R159:CB159)+CB159>$Q22,$Q22-SUM($R159:CB159),CB159)","v":0},{"$f":"IF(SUM($R159:CC159)+CC159>$Q22,$Q22-SUM($R159:CC159),CC159)","v":0},{"$f":"IF(SUM($R159:CD159)+CD159>$Q22,$Q22-SUM($R159:CD159),CD159)","v":0},{"$f":"IF(SUM($R159:CE159)+CE159>$Q22,$Q22-SUM($R159:CE159),CE159)","v":0},{"$f":"IF(SUM($R159:CF159)+CF159>$Q22,$Q22-SUM($R159:CF159),CF159)","v":0},{"$f":"IF(SUM($R159:CG159)+CG159>$Q22,$Q22-SUM($R159:CG159),CG159)","v":0},{"$f":"IF(SUM($R159:CH159)+CH159>$Q22,$Q22-SUM($R159:CH159),CH159)","v":0},{"$f":"IF(SUM($R159:CI159)+CI159>$Q22,$Q22-SUM($R159:CI159),CI159)","v":0},{"$f":"IF(SUM($R159:CJ159)+CJ159>$Q22,$Q22-SUM($R159:CJ159),CJ159)","v":0},{"$f":"IF(SUM($R159:CK159)+CK159>$Q22,$Q22-SUM($R159:CK159),CK159)","v":0},{"$f":"IF(SUM($R159:CL159)+CL159>$Q22,$Q22-SUM($R159:CL159),CL159)","v":0},{"$f":"IF(SUM($R159:CM159)+CM159>$Q22,$Q22-SUM($R159:CM159),CM159)","v":0},{"$f":"IF(SUM($R159:CN159)+CN159>$Q22,$Q22-SUM($R159:CN159),CN159)","v":0},{"$f":"IF(SUM($R159:CO159)+CO159>$Q22,$Q22-SUM($R159:CO159),CO159)","v":0},{"$f":"IF(SUM($R159:CP159)+CP159>$Q22,$Q22-SUM($R159:CP159),CP159)","v":0},{"$f":"IF(SUM($R159:CQ159)+CQ159>$Q22,$Q22-SUM($R159:CQ159),CQ159)","v":0},{"$f":"IF(SUM($R159:CR159)+CR159>$Q22,$Q22-SUM($R159:CR159),CR159)","v":0},{"$f":"IF(SUM($R159:CS159)+CS159>$Q22,$Q22-SUM($R159:CS159),CS159)","v":0},{"$f":"IF(SUM($R159:CT159)+CT159>$Q22,$Q22-SUM($R159:CT159),CT159)","v":0},{"$f":"IF(SUM($R159:CU159)+CU159>$Q22,$Q22-SUM($R159:CU159),CU159)","v":0},{"$f":"IF(SUM($R159:CV159)+CV159>$Q22,$Q22-SUM($R159:CV159),CV159)","v":0},{"$f":"IF(SUM($R159:CW159)+CW159>$Q22,$Q22-SUM($R159:CW159),CW159)","v":0},{"$f":"IF(SUM($R159:CX159)+CX159>$Q22,$Q22-SUM($R159:CX159),CX159)","v":0},{"$f":"IF(SUM($R159:CY159)+CY159>$Q22,$Q22-SUM($R159:CY159),CY159)","v":0},{"$f":"IF(SUM($R159:CZ159)+CZ159>$Q22,$Q22-SUM($R159:CZ159),CZ159)","v":0},{"$f":"IF(SUM($R159:DA159)+DA159>$Q22,$Q22-SUM($R159:DA159),DA159)","v":0},{"$f":"IF(SUM($R159:DB159)+DB159>$Q22,$Q22-SUM($R159:DB159),DB159)","v":0},{"$f":"IF(SUM($R159:DC159)+DC159>$Q22,$Q22-SUM($R159:DC159),DC159)","v":0},{"$f":"IF(SUM($R159:DD159)+DD159>$Q22,$Q22-SUM($R159:DD159),DD159)","v":0},{"$f":"IF(SUM($R159:DE159)+DE159>$Q22,$Q22-SUM($R159:DE159),DE159)","v":0},{"$f":"IF(SUM($R159:DF159)+DF159>$Q22,$Q22-SUM($R159:DF159),DF159)","v":0},{"$f":"IF(SUM($R159:DG159)+DG159>$Q22,$Q22-SUM($R159:DG159),DG159)","v":0},{"$f":"IF(SUM($R159:DH159)+DH159>$Q22,$Q22-SUM($R159:DH159),DH159)","v":0},{"$f":"IF(SUM($R159:DI159)+DI159>$Q22,$Q22-SUM($R159:DI159),DI159)","v":0},{"$f":"IF(SUM($R159:DJ159)+DJ159>$Q22,$Q22-SUM($R159:DJ159),DJ159)","v":0},{"$f":"IF(SUM($R159:DK159)+DK159>$Q22,$Q22-SUM($R159:DK159),DK159)","v":0},{"$f":"IF(SUM($R159:DL159)+DL159>$Q22,$Q22-SUM($R159:DL159),DL159)","v":0},{"$f":"IF(SUM($R159:DM159)+DM159>$Q22,$Q22-SUM($R159:DM159),DM159)","v":0},{"$f":"IF(SUM($R159:DN159)+DN159>$Q22,$Q22-SUM($R159:DN159),DN159)","v":0},{"$f":"IF(SUM($R159:DO159)+DO159>$Q22,$Q22-SUM($R159:DO159),DO159)","v":0},{"$f":"IF(SUM($R159:DP159)+DP159>$Q22,$Q22-SUM($R159:DP159),DP159)","v":0},{"$f":"IF(SUM($R159:DQ159)+DQ159>$Q22,$Q22-SUM($R159:DQ159),DQ159)","v":0},{"$f":"IF(SUM($R159:DR159)+DR159>$Q22,$Q22-SUM($R159:DR159),DR159)","v":0},{"$f":"IF(SUM($R159:DS159)+DS159>$Q22,$Q22-SUM($R159:DS159),DS159)","v":0},{"$f":"IF(SUM($R159:DT159)+DT159>$Q22,$Q22-SUM($R159:DT159),DT159)","v":0},{"$f":"IF(SUM($R159:DU159)+DU159>$Q22,$Q22-SUM($R159:DU159),DU159)","v":0},{"$f":"IF(SUM($R159:DV159)+DV159>$Q22,$Q22-SUM($R159:DV159),DV159)","v":0},{"$f":"IF(SUM($R159:DW159)+DW159>$Q22,$Q22-SUM($R159:DW159),DW159)","v":0},{"$f":"IF(SUM($R159:DX159)+DX159>$Q22,$Q22-SUM($R159:DX159),DX159)","v":0},{"$f":"IF(SUM($R159:DY159)+DY159>$Q22,$Q22-SUM($R159:DY159),DY159)","v":0},{"$f":"IF(SUM($R159:DZ159)+DZ159>$Q22,$Q22-SUM($R159:DZ159),DZ159)","v":0},{"$f":"IF(SUM($R159:EA159)+EA159>$Q22,$Q22-SUM($R159:EA159),EA159)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($R160:R160)+R160>$Q23,$Q23-SUM($R160:R160),R160)","v":0},{"$f":"IF(SUM($R160:S160)+S160>$Q23,$Q23-SUM($R160:S160),S160)","v":0},{"$f":"IF(SUM($R160:T160)+T160>$Q23,$Q23-SUM($R160:T160),T160)","v":0},{"$f":"IF(SUM($R160:U160)+U160>$Q23,$Q23-SUM($R160:U160),U160)","v":0},{"$f":"IF(SUM($R160:V160)+V160>$Q23,$Q23-SUM($R160:V160),V160)","v":0},{"$f":"IF(SUM($R160:W160)+W160>$Q23,$Q23-SUM($R160:W160),W160)","v":0},{"$f":"IF(SUM($R160:X160)+X160>$Q23,$Q23-SUM($R160:X160),X160)","v":0},{"$f":"IF(SUM($R160:Y160)+Y160>$Q23,$Q23-SUM($R160:Y160),Y160)","v":0},{"$f":"IF(SUM($R160:Z160)+Z160>$Q23,$Q23-SUM($R160:Z160),Z160)","v":0},{"$f":"IF(SUM($R160:AA160)+AA160>$Q23,$Q23-SUM($R160:AA160),AA160)","v":0},{"$f":"IF(SUM($R160:AB160)+AB160>$Q23,$Q23-SUM($R160:AB160),AB160)","v":0},{"$f":"IF(SUM($R160:AC160)+AC160>$Q23,$Q23-SUM($R160:AC160),AC160)","v":0},{"$f":"IF(SUM($R160:AD160)+AD160>$Q23,$Q23-SUM($R160:AD160),AD160)","v":0},{"$f":"IF(SUM($R160:AE160)+AE160>$Q23,$Q23-SUM($R160:AE160),AE160)","v":0},{"$f":"IF(SUM($R160:AF160)+AF160>$Q23,$Q23-SUM($R160:AF160),AF160)","v":0},{"$f":"IF(SUM($R160:AG160)+AG160>$Q23,$Q23-SUM($R160:AG160),AG160)","v":0},{"$f":"IF(SUM($R160:AH160)+AH160>$Q23,$Q23-SUM($R160:AH160),AH160)","v":0},{"$f":"IF(SUM($R160:AI160)+AI160>$Q23,$Q23-SUM($R160:AI160),AI160)","v":0},{"$f":"IF(SUM($R160:AJ160)+AJ160>$Q23,$Q23-SUM($R160:AJ160),AJ160)","v":0},{"$f":"IF(SUM($R160:AK160)+AK160>$Q23,$Q23-SUM($R160:AK160),AK160)","v":0},{"$f":"IF(SUM($R160:AL160)+AL160>$Q23,$Q23-SUM($R160:AL160),AL160)","v":0},{"$f":"IF(SUM($R160:AM160)+AM160>$Q23,$Q23-SUM($R160:AM160),AM160)","v":0},{"$f":"IF(SUM($R160:AN160)+AN160>$Q23,$Q23-SUM($R160:AN160),AN160)","v":0},{"$f":"IF(SUM($R160:AO160)+AO160>$Q23,$Q23-SUM($R160:AO160),AO160)","v":0},{"$f":"IF(SUM($R160:AP160)+AP160>$Q23,$Q23-SUM($R160:AP160),AP160)","v":0},{"$f":"IF(SUM($R160:AQ160)+AQ160>$Q23,$Q23-SUM($R160:AQ160),AQ160)","v":0},{"$f":"IF(SUM($R160:AR160)+AR160>$Q23,$Q23-SUM($R160:AR160),AR160)","v":0},{"$f":"IF(SUM($R160:AS160)+AS160>$Q23,$Q23-SUM($R160:AS160),AS160)","v":0},{"$f":"IF(SUM($R160:AT160)+AT160>$Q23,$Q23-SUM($R160:AT160),AT160)","v":0},{"$f":"IF(SUM($R160:AU160)+AU160>$Q23,$Q23-SUM($R160:AU160),AU160)","v":0},{"$f":"IF(SUM($R160:AV160)+AV160>$Q23,$Q23-SUM($R160:AV160),AV160)","v":0},{"$f":"IF(SUM($R160:AW160)+AW160>$Q23,$Q23-SUM($R160:AW160),AW160)","v":0},{"$f":"IF(SUM($R160:AX160)+AX160>$Q23,$Q23-SUM($R160:AX160),AX160)","v":0},{"$f":"IF(SUM($R160:AY160)+AY160>$Q23,$Q23-SUM($R160:AY160),AY160)","v":0},{"$f":"IF(SUM($R160:AZ160)+AZ160>$Q23,$Q23-SUM($R160:AZ160),AZ160)","v":0},{"$f":"IF(SUM($R160:BA160)+BA160>$Q23,$Q23-SUM($R160:BA160),BA160)","v":0},{"$f":"IF(SUM($R160:BB160)+BB160>$Q23,$Q23-SUM($R160:BB160),BB160)","v":0},{"$f":"IF(SUM($R160:BC160)+BC160>$Q23,$Q23-SUM($R160:BC160),BC160)","v":0},{"$f":"IF(SUM($R160:BD160)+BD160>$Q23,$Q23-SUM($R160:BD160),BD160)","v":0},{"$f":"IF(SUM($R160:BE160)+BE160>$Q23,$Q23-SUM($R160:BE160),BE160)","v":0},{"$f":"IF(SUM($R160:BF160)+BF160>$Q23,$Q23-SUM($R160:BF160),BF160)","v":0},{"$f":"IF(SUM($R160:BG160)+BG160>$Q23,$Q23-SUM($R160:BG160),BG160)","v":0},{"$f":"IF(SUM($R160:BH160)+BH160>$Q23,$Q23-SUM($R160:BH160),BH160)","v":0},{"$f":"IF(SUM($R160:BI160)+BI160>$Q23,$Q23-SUM($R160:BI160),BI160)","v":0},{"$f":"IF(SUM($R160:BJ160)+BJ160>$Q23,$Q23-SUM($R160:BJ160),BJ160)","v":0},{"$f":"IF(SUM($R160:BK160)+BK160>$Q23,$Q23-SUM($R160:BK160),BK160)","v":0},{"$f":"IF(SUM($R160:BL160)+BL160>$Q23,$Q23-SUM($R160:BL160),BL160)","v":0},{"$f":"IF(SUM($R160:BM160)+BM160>$Q23,$Q23-SUM($R160:BM160),BM160)","v":0},{"$f":"IF(SUM($R160:BN160)+BN160>$Q23,$Q23-SUM($R160:BN160),BN160)","v":0},{"$f":"IF(SUM($R160:BO160)+BO160>$Q23,$Q23-SUM($R160:BO160),BO160)","v":0},{"$f":"IF(SUM($R160:BP160)+BP160>$Q23,$Q23-SUM($R160:BP160),BP160)","v":0},{"$f":"IF(SUM($R160:BQ160)+BQ160>$Q23,$Q23-SUM($R160:BQ160),BQ160)","v":0},{"$f":"IF(SUM($R160:BR160)+BR160>$Q23,$Q23-SUM($R160:BR160),BR160)","v":0},{"$f":"IF(SUM($R160:BS160)+BS160>$Q23,$Q23-SUM($R160:BS160),BS160)","v":0},{"$f":"IF(SUM($R160:BT160)+BT160>$Q23,$Q23-SUM($R160:BT160),BT160)","v":0},{"$f":"IF(SUM($R160:BU160)+BU160>$Q23,$Q23-SUM($R160:BU160),BU160)","v":0},{"$f":"IF(SUM($R160:BV160)+BV160>$Q23,$Q23-SUM($R160:BV160),BV160)","v":0},{"$f":"IF(SUM($R160:BW160)+BW160>$Q23,$Q23-SUM($R160:BW160),BW160)","v":0},{"$f":"IF(SUM($R160:BX160)+BX160>$Q23,$Q23-SUM($R160:BX160),BX160)","v":0},{"$f":"IF(SUM($R160:BY160)+BY160>$Q23,$Q23-SUM($R160:BY160),BY160)","v":0},{"$f":"IF(SUM($R160:BZ160)+BZ160>$Q23,$Q23-SUM($R160:BZ160),BZ160)","v":0},{"$f":"IF(SUM($R160:CA160)+CA160>$Q23,$Q23-SUM($R160:CA160),CA160)","v":0},{"$f":"IF(SUM($R160:CB160)+CB160>$Q23,$Q23-SUM($R160:CB160),CB160)","v":0},{"$f":"IF(SUM($R160:CC160)+CC160>$Q23,$Q23-SUM($R160:CC160),CC160)","v":0},{"$f":"IF(SUM($R160:CD160)+CD160>$Q23,$Q23-SUM($R160:CD160),CD160)","v":0},{"$f":"IF(SUM($R160:CE160)+CE160>$Q23,$Q23-SUM($R160:CE160),CE160)","v":0},{"$f":"IF(SUM($R160:CF160)+CF160>$Q23,$Q23-SUM($R160:CF160),CF160)","v":0},{"$f":"IF(SUM($R160:CG160)+CG160>$Q23,$Q23-SUM($R160:CG160),CG160)","v":0},{"$f":"IF(SUM($R160:CH160)+CH160>$Q23,$Q23-SUM($R160:CH160),CH160)","v":0},{"$f":"IF(SUM($R160:CI160)+CI160>$Q23,$Q23-SUM($R160:CI160),CI160)","v":0},{"$f":"IF(SUM($R160:CJ160)+CJ160>$Q23,$Q23-SUM($R160:CJ160),CJ160)","v":0},{"$f":"IF(SUM($R160:CK160)+CK160>$Q23,$Q23-SUM($R160:CK160),CK160)","v":0},{"$f":"IF(SUM($R160:CL160)+CL160>$Q23,$Q23-SUM($R160:CL160),CL160)","v":0},{"$f":"IF(SUM($R160:CM160)+CM160>$Q23,$Q23-SUM($R160:CM160),CM160)","v":0},{"$f":"IF(SUM($R160:CN160)+CN160>$Q23,$Q23-SUM($R160:CN160),CN160)","v":0},{"$f":"IF(SUM($R160:CO160)+CO160>$Q23,$Q23-SUM($R160:CO160),CO160)","v":0},{"$f":"IF(SUM($R160:CP160)+CP160>$Q23,$Q23-SUM($R160:CP160),CP160)","v":0},{"$f":"IF(SUM($R160:CQ160)+CQ160>$Q23,$Q23-SUM($R160:CQ160),CQ160)","v":0},{"$f":"IF(SUM($R160:CR160)+CR160>$Q23,$Q23-SUM($R160:CR160),CR160)","v":0},{"$f":"IF(SUM($R160:CS160)+CS160>$Q23,$Q23-SUM($R160:CS160),CS160)","v":0},{"$f":"IF(SUM($R160:CT160)+CT160>$Q23,$Q23-SUM($R160:CT160),CT160)","v":0},{"$f":"IF(SUM($R160:CU160)+CU160>$Q23,$Q23-SUM($R160:CU160),CU160)","v":0},{"$f":"IF(SUM($R160:CV160)+CV160>$Q23,$Q23-SUM($R160:CV160),CV160)","v":0},{"$f":"IF(SUM($R160:CW160)+CW160>$Q23,$Q23-SUM($R160:CW160),CW160)","v":0},{"$f":"IF(SUM($R160:CX160)+CX160>$Q23,$Q23-SUM($R160:CX160),CX160)","v":0},{"$f":"IF(SUM($R160:CY160)+CY160>$Q23,$Q23-SUM($R160:CY160),CY160)","v":0},{"$f":"IF(SUM($R160:CZ160)+CZ160>$Q23,$Q23-SUM($R160:CZ160),CZ160)","v":0},{"$f":"IF(SUM($R160:DA160)+DA160>$Q23,$Q23-SUM($R160:DA160),DA160)","v":0},{"$f":"IF(SUM($R160:DB160)+DB160>$Q23,$Q23-SUM($R160:DB160),DB160)","v":0},{"$f":"IF(SUM($R160:DC160)+DC160>$Q23,$Q23-SUM($R160:DC160),DC160)","v":0},{"$f":"IF(SUM($R160:DD160)+DD160>$Q23,$Q23-SUM($R160:DD160),DD160)","v":0},{"$f":"IF(SUM($R160:DE160)+DE160>$Q23,$Q23-SUM($R160:DE160),DE160)","v":0},{"$f":"IF(SUM($R160:DF160)+DF160>$Q23,$Q23-SUM($R160:DF160),DF160)","v":0},{"$f":"IF(SUM($R160:DG160)+DG160>$Q23,$Q23-SUM($R160:DG160),DG160)","v":0},{"$f":"IF(SUM($R160:DH160)+DH160>$Q23,$Q23-SUM($R160:DH160),DH160)","v":0},{"$f":"IF(SUM($R160:DI160)+DI160>$Q23,$Q23-SUM($R160:DI160),DI160)","v":0},{"$f":"IF(SUM($R160:DJ160)+DJ160>$Q23,$Q23-SUM($R160:DJ160),DJ160)","v":0},{"$f":"IF(SUM($R160:DK160)+DK160>$Q23,$Q23-SUM($R160:DK160),DK160)","v":0},{"$f":"IF(SUM($R160:DL160)+DL160>$Q23,$Q23-SUM($R160:DL160),DL160)","v":0},{"$f":"IF(SUM($R160:DM160)+DM160>$Q23,$Q23-SUM($R160:DM160),DM160)","v":0},{"$f":"IF(SUM($R160:DN160)+DN160>$Q23,$Q23-SUM($R160:DN160),DN160)","v":0},{"$f":"IF(SUM($R160:DO160)+DO160>$Q23,$Q23-SUM($R160:DO160),DO160)","v":0},{"$f":"IF(SUM($R160:DP160)+DP160>$Q23,$Q23-SUM($R160:DP160),DP160)","v":0},{"$f":"IF(SUM($R160:DQ160)+DQ160>$Q23,$Q23-SUM($R160:DQ160),DQ160)","v":0},{"$f":"IF(SUM($R160:DR160)+DR160>$Q23,$Q23-SUM($R160:DR160),DR160)","v":0},{"$f":"IF(SUM($R160:DS160)+DS160>$Q23,$Q23-SUM($R160:DS160),DS160)","v":0},{"$f":"IF(SUM($R160:DT160)+DT160>$Q23,$Q23-SUM($R160:DT160),DT160)","v":0},{"$f":"IF(SUM($R160:DU160)+DU160>$Q23,$Q23-SUM($R160:DU160),DU160)","v":0},{"$f":"IF(SUM($R160:DV160)+DV160>$Q23,$Q23-SUM($R160:DV160),DV160)","v":0},{"$f":"IF(SUM($R160:DW160)+DW160>$Q23,$Q23-SUM($R160:DW160),DW160)","v":0},{"$f":"IF(SUM($R160:DX160)+DX160>$Q23,$Q23-SUM($R160:DX160),DX160)","v":0},{"$f":"IF(SUM($R160:DY160)+DY160>$Q23,$Q23-SUM($R160:DY160),DY160)","v":0},{"$f":"IF(SUM($R160:DZ160)+DZ160>$Q23,$Q23-SUM($R160:DZ160),DZ160)","v":0},{"$f":"IF(SUM($R160:EA160)+EA160>$Q23,$Q23-SUM($R160:EA160),EA160)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,2.0295408437500002E-3,{"$f":"IF(SUM($R161:R161)+R161>$Q24,$Q24-SUM($R161:R161),R161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:S161)+S161>$Q24,$Q24-SUM($R161:S161),S161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:T161)+T161>$Q24,$Q24-SUM($R161:T161),T161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:U161)+U161>$Q24,$Q24-SUM($R161:U161),U161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:V161)+V161>$Q24,$Q24-SUM($R161:V161),V161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:W161)+W161>$Q24,$Q24-SUM($R161:W161),W161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:X161)+X161>$Q24,$Q24-SUM($R161:X161),X161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:Y161)+Y161>$Q24,$Q24-SUM($R161:Y161),Y161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:Z161)+Z161>$Q24,$Q24-SUM($R161:Z161),Z161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AA161)+AA161>$Q24,$Q24-SUM($R161:AA161),AA161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AB161)+AB161>$Q24,$Q24-SUM($R161:AB161),AB161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AC161)+AC161>$Q24,$Q24-SUM($R161:AC161),AC161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AD161)+AD161>$Q24,$Q24-SUM($R161:AD161),AD161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AE161)+AE161>$Q24,$Q24-SUM($R161:AE161),AE161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AF161)+AF161>$Q24,$Q24-SUM($R161:AF161),AF161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AG161)+AG161>$Q24,$Q24-SUM($R161:AG161),AG161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AH161)+AH161>$Q24,$Q24-SUM($R161:AH161),AH161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AI161)+AI161>$Q24,$Q24-SUM($R161:AI161),AI161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AJ161)+AJ161>$Q24,$Q24-SUM($R161:AJ161),AJ161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AK161)+AK161>$Q24,$Q24-SUM($R161:AK161),AK161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AL161)+AL161>$Q24,$Q24-SUM($R161:AL161),AL161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AM161)+AM161>$Q24,$Q24-SUM($R161:AM161),AM161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AN161)+AN161>$Q24,$Q24-SUM($R161:AN161),AN161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AO161)+AO161>$Q24,$Q24-SUM($R161:AO161),AO161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AP161)+AP161>$Q24,$Q24-SUM($R161:AP161),AP161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AQ161)+AQ161>$Q24,$Q24-SUM($R161:AQ161),AQ161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AR161)+AR161>$Q24,$Q24-SUM($R161:AR161),AR161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AS161)+AS161>$Q24,$Q24-SUM($R161:AS161),AS161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AT161)+AT161>$Q24,$Q24-SUM($R161:AT161),AT161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AU161)+AU161>$Q24,$Q24-SUM($R161:AU161),AU161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AV161)+AV161>$Q24,$Q24-SUM($R161:AV161),AV161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AW161)+AW161>$Q24,$Q24-SUM($R161:AW161),AW161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AX161)+AX161>$Q24,$Q24-SUM($R161:AX161),AX161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AY161)+AY161>$Q24,$Q24-SUM($R161:AY161),AY161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:AZ161)+AZ161>$Q24,$Q24-SUM($R161:AZ161),AZ161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BA161)+BA161>$Q24,$Q24-SUM($R161:BA161),BA161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BB161)+BB161>$Q24,$Q24-SUM($R161:BB161),BB161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BC161)+BC161>$Q24,$Q24-SUM($R161:BC161),BC161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BD161)+BD161>$Q24,$Q24-SUM($R161:BD161),BD161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BE161)+BE161>$Q24,$Q24-SUM($R161:BE161),BE161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BF161)+BF161>$Q24,$Q24-SUM($R161:BF161),BF161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BG161)+BG161>$Q24,$Q24-SUM($R161:BG161),BG161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BH161)+BH161>$Q24,$Q24-SUM($R161:BH161),BH161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BI161)+BI161>$Q24,$Q24-SUM($R161:BI161),BI161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BJ161)+BJ161>$Q24,$Q24-SUM($R161:BJ161),BJ161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BK161)+BK161>$Q24,$Q24-SUM($R161:BK161),BK161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BL161)+BL161>$Q24,$Q24-SUM($R161:BL161),BL161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BM161)+BM161>$Q24,$Q24-SUM($R161:BM161),BM161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BN161)+BN161>$Q24,$Q24-SUM($R161:BN161),BN161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BO161)+BO161>$Q24,$Q24-SUM($R161:BO161),BO161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BP161)+BP161>$Q24,$Q24-SUM($R161:BP161),BP161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BQ161)+BQ161>$Q24,$Q24-SUM($R161:BQ161),BQ161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BR161)+BR161>$Q24,$Q24-SUM($R161:BR161),BR161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BS161)+BS161>$Q24,$Q24-SUM($R161:BS161),BS161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BT161)+BT161>$Q24,$Q24-SUM($R161:BT161),BT161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BU161)+BU161>$Q24,$Q24-SUM($R161:BU161),BU161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BV161)+BV161>$Q24,$Q24-SUM($R161:BV161),BV161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BW161)+BW161>$Q24,$Q24-SUM($R161:BW161),BW161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BX161)+BX161>$Q24,$Q24-SUM($R161:BX161),BX161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BY161)+BY161>$Q24,$Q24-SUM($R161:BY161),BY161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:BZ161)+BZ161>$Q24,$Q24-SUM($R161:BZ161),BZ161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CA161)+CA161>$Q24,$Q24-SUM($R161:CA161),CA161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CB161)+CB161>$Q24,$Q24-SUM($R161:CB161),CB161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CC161)+CC161>$Q24,$Q24-SUM($R161:CC161),CC161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CD161)+CD161>$Q24,$Q24-SUM($R161:CD161),CD161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CE161)+CE161>$Q24,$Q24-SUM($R161:CE161),CE161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CF161)+CF161>$Q24,$Q24-SUM($R161:CF161),CF161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CG161)+CG161>$Q24,$Q24-SUM($R161:CG161),CG161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CH161)+CH161>$Q24,$Q24-SUM($R161:CH161),CH161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CI161)+CI161>$Q24,$Q24-SUM($R161:CI161),CI161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CJ161)+CJ161>$Q24,$Q24-SUM($R161:CJ161),CJ161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CK161)+CK161>$Q24,$Q24-SUM($R161:CK161),CK161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CL161)+CL161>$Q24,$Q24-SUM($R161:CL161),CL161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CM161)+CM161>$Q24,$Q24-SUM($R161:CM161),CM161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CN161)+CN161>$Q24,$Q24-SUM($R161:CN161),CN161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CO161)+CO161>$Q24,$Q24-SUM($R161:CO161),CO161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CP161)+CP161>$Q24,$Q24-SUM($R161:CP161),CP161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CQ161)+CQ161>$Q24,$Q24-SUM($R161:CQ161),CQ161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CR161)+CR161>$Q24,$Q24-SUM($R161:CR161),CR161)","v":2.0295408437500002E-3},{"$f":"IF(SUM($R161:CS161)+CS161>$Q24,$Q24-SUM($R161:CS161),CS161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:CT161)+CT161>$Q24,$Q24-SUM($R161:CT161),CT161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:CU161)+CU161>$Q24,$Q24-SUM($R161:CU161),CU161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:CV161)+CV161>$Q24,$Q24-SUM($R161:CV161),CV161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:CW161)+CW161>$Q24,$Q24-SUM($R161:CW161),CW161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:CX161)+CX161>$Q24,$Q24-SUM($R161:CX161),CX161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:CY161)+CY161>$Q24,$Q24-SUM($R161:CY161),CY161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:CZ161)+CZ161>$Q24,$Q24-SUM($R161:CZ161),CZ161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DA161)+DA161>$Q24,$Q24-SUM($R161:DA161),DA161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DB161)+DB161>$Q24,$Q24-SUM($R161:DB161),DB161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DC161)+DC161>$Q24,$Q24-SUM($R161:DC161),DC161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DD161)+DD161>$Q24,$Q24-SUM($R161:DD161),DD161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DE161)+DE161>$Q24,$Q24-SUM($R161:DE161),DE161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DF161)+DF161>$Q24,$Q24-SUM($R161:DF161),DF161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DG161)+DG161>$Q24,$Q24-SUM($R161:DG161),DG161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DH161)+DH161>$Q24,$Q24-SUM($R161:DH161),DH161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DI161)+DI161>$Q24,$Q24-SUM($R161:DI161),DI161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DJ161)+DJ161>$Q24,$Q24-SUM($R161:DJ161),DJ161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DK161)+DK161>$Q24,$Q24-SUM($R161:DK161),DK161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DL161)+DL161>$Q24,$Q24-SUM($R161:DL161),DL161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DM161)+DM161>$Q24,$Q24-SUM($R161:DM161),DM161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DN161)+DN161>$Q24,$Q24-SUM($R161:DN161),DN161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DO161)+DO161>$Q24,$Q24-SUM($R161:DO161),DO161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DP161)+DP161>$Q24,$Q24-SUM($R161:DP161),DP161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DQ161)+DQ161>$Q24,$Q24-SUM($R161:DQ161),DQ161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DR161)+DR161>$Q24,$Q24-SUM($R161:DR161),DR161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DS161)+DS161>$Q24,$Q24-SUM($R161:DS161),DS161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DT161)+DT161>$Q24,$Q24-SUM($R161:DT161),DT161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DU161)+DU161>$Q24,$Q24-SUM($R161:DU161),DU161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DV161)+DV161>$Q24,$Q24-SUM($R161:DV161),DV161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DW161)+DW161>$Q24,$Q24-SUM($R161:DW161),DW161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DX161)+DX161>$Q24,$Q24-SUM($R161:DX161),DX161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DY161)+DY161>$Q24,$Q24-SUM($R161:DY161),DY161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:DZ161)+DZ161>$Q24,$Q24-SUM($R161:DZ161),DZ161)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($R161:EA161)+EA161>$Q24,$Q24-SUM($R161:EA161),EA161)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,1.8475909375E-4,{"$f":"IF(SUM($R162:R162)+R162>$Q25,$Q25-SUM($R162:R162),R162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:S162)+S162>$Q25,$Q25-SUM($R162:S162),S162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:T162)+T162>$Q25,$Q25-SUM($R162:T162),T162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:U162)+U162>$Q25,$Q25-SUM($R162:U162),U162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:V162)+V162>$Q25,$Q25-SUM($R162:V162),V162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:W162)+W162>$Q25,$Q25-SUM($R162:W162),W162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:X162)+X162>$Q25,$Q25-SUM($R162:X162),X162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:Y162)+Y162>$Q25,$Q25-SUM($R162:Y162),Y162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:Z162)+Z162>$Q25,$Q25-SUM($R162:Z162),Z162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AA162)+AA162>$Q25,$Q25-SUM($R162:AA162),AA162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AB162)+AB162>$Q25,$Q25-SUM($R162:AB162),AB162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AC162)+AC162>$Q25,$Q25-SUM($R162:AC162),AC162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AD162)+AD162>$Q25,$Q25-SUM($R162:AD162),AD162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AE162)+AE162>$Q25,$Q25-SUM($R162:AE162),AE162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AF162)+AF162>$Q25,$Q25-SUM($R162:AF162),AF162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AG162)+AG162>$Q25,$Q25-SUM($R162:AG162),AG162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AH162)+AH162>$Q25,$Q25-SUM($R162:AH162),AH162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AI162)+AI162>$Q25,$Q25-SUM($R162:AI162),AI162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AJ162)+AJ162>$Q25,$Q25-SUM($R162:AJ162),AJ162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AK162)+AK162>$Q25,$Q25-SUM($R162:AK162),AK162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AL162)+AL162>$Q25,$Q25-SUM($R162:AL162),AL162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AM162)+AM162>$Q25,$Q25-SUM($R162:AM162),AM162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AN162)+AN162>$Q25,$Q25-SUM($R162:AN162),AN162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AO162)+AO162>$Q25,$Q25-SUM($R162:AO162),AO162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AP162)+AP162>$Q25,$Q25-SUM($R162:AP162),AP162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AQ162)+AQ162>$Q25,$Q25-SUM($R162:AQ162),AQ162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AR162)+AR162>$Q25,$Q25-SUM($R162:AR162),AR162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AS162)+AS162>$Q25,$Q25-SUM($R162:AS162),AS162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AT162)+AT162>$Q25,$Q25-SUM($R162:AT162),AT162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AU162)+AU162>$Q25,$Q25-SUM($R162:AU162),AU162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AV162)+AV162>$Q25,$Q25-SUM($R162:AV162),AV162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AW162)+AW162>$Q25,$Q25-SUM($R162:AW162),AW162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AX162)+AX162>$Q25,$Q25-SUM($R162:AX162),AX162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AY162)+AY162>$Q25,$Q25-SUM($R162:AY162),AY162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:AZ162)+AZ162>$Q25,$Q25-SUM($R162:AZ162),AZ162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BA162)+BA162>$Q25,$Q25-SUM($R162:BA162),BA162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BB162)+BB162>$Q25,$Q25-SUM($R162:BB162),BB162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BC162)+BC162>$Q25,$Q25-SUM($R162:BC162),BC162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BD162)+BD162>$Q25,$Q25-SUM($R162:BD162),BD162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BE162)+BE162>$Q25,$Q25-SUM($R162:BE162),BE162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BF162)+BF162>$Q25,$Q25-SUM($R162:BF162),BF162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BG162)+BG162>$Q25,$Q25-SUM($R162:BG162),BG162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BH162)+BH162>$Q25,$Q25-SUM($R162:BH162),BH162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BI162)+BI162>$Q25,$Q25-SUM($R162:BI162),BI162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BJ162)+BJ162>$Q25,$Q25-SUM($R162:BJ162),BJ162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BK162)+BK162>$Q25,$Q25-SUM($R162:BK162),BK162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BL162)+BL162>$Q25,$Q25-SUM($R162:BL162),BL162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BM162)+BM162>$Q25,$Q25-SUM($R162:BM162),BM162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BN162)+BN162>$Q25,$Q25-SUM($R162:BN162),BN162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BO162)+BO162>$Q25,$Q25-SUM($R162:BO162),BO162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BP162)+BP162>$Q25,$Q25-SUM($R162:BP162),BP162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BQ162)+BQ162>$Q25,$Q25-SUM($R162:BQ162),BQ162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BR162)+BR162>$Q25,$Q25-SUM($R162:BR162),BR162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BS162)+BS162>$Q25,$Q25-SUM($R162:BS162),BS162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BT162)+BT162>$Q25,$Q25-SUM($R162:BT162),BT162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BU162)+BU162>$Q25,$Q25-SUM($R162:BU162),BU162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BV162)+BV162>$Q25,$Q25-SUM($R162:BV162),BV162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BW162)+BW162>$Q25,$Q25-SUM($R162:BW162),BW162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BX162)+BX162>$Q25,$Q25-SUM($R162:BX162),BX162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BY162)+BY162>$Q25,$Q25-SUM($R162:BY162),BY162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:BZ162)+BZ162>$Q25,$Q25-SUM($R162:BZ162),BZ162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CA162)+CA162>$Q25,$Q25-SUM($R162:CA162),CA162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CB162)+CB162>$Q25,$Q25-SUM($R162:CB162),CB162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CC162)+CC162>$Q25,$Q25-SUM($R162:CC162),CC162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CD162)+CD162>$Q25,$Q25-SUM($R162:CD162),CD162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CE162)+CE162>$Q25,$Q25-SUM($R162:CE162),CE162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CF162)+CF162>$Q25,$Q25-SUM($R162:CF162),CF162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CG162)+CG162>$Q25,$Q25-SUM($R162:CG162),CG162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CH162)+CH162>$Q25,$Q25-SUM($R162:CH162),CH162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CI162)+CI162>$Q25,$Q25-SUM($R162:CI162),CI162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CJ162)+CJ162>$Q25,$Q25-SUM($R162:CJ162),CJ162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CK162)+CK162>$Q25,$Q25-SUM($R162:CK162),CK162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CL162)+CL162>$Q25,$Q25-SUM($R162:CL162),CL162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CM162)+CM162>$Q25,$Q25-SUM($R162:CM162),CM162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CN162)+CN162>$Q25,$Q25-SUM($R162:CN162),CN162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CO162)+CO162>$Q25,$Q25-SUM($R162:CO162),CO162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CP162)+CP162>$Q25,$Q25-SUM($R162:CP162),CP162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CQ162)+CQ162>$Q25,$Q25-SUM($R162:CQ162),CQ162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CR162)+CR162>$Q25,$Q25-SUM($R162:CR162),CR162)","v":1.8475909375E-4},{"$f":"IF(SUM($R162:CS162)+CS162>$Q25,$Q25-SUM($R162:CS162),CS162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:CT162)+CT162>$Q25,$Q25-SUM($R162:CT162),CT162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:CU162)+CU162>$Q25,$Q25-SUM($R162:CU162),CU162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:CV162)+CV162>$Q25,$Q25-SUM($R162:CV162),CV162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:CW162)+CW162>$Q25,$Q25-SUM($R162:CW162),CW162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:CX162)+CX162>$Q25,$Q25-SUM($R162:CX162),CX162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:CY162)+CY162>$Q25,$Q25-SUM($R162:CY162),CY162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:CZ162)+CZ162>$Q25,$Q25-SUM($R162:CZ162),CZ162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DA162)+DA162>$Q25,$Q25-SUM($R162:DA162),DA162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DB162)+DB162>$Q25,$Q25-SUM($R162:DB162),DB162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DC162)+DC162>$Q25,$Q25-SUM($R162:DC162),DC162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DD162)+DD162>$Q25,$Q25-SUM($R162:DD162),DD162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DE162)+DE162>$Q25,$Q25-SUM($R162:DE162),DE162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DF162)+DF162>$Q25,$Q25-SUM($R162:DF162),DF162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DG162)+DG162>$Q25,$Q25-SUM($R162:DG162),DG162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DH162)+DH162>$Q25,$Q25-SUM($R162:DH162),DH162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DI162)+DI162>$Q25,$Q25-SUM($R162:DI162),DI162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DJ162)+DJ162>$Q25,$Q25-SUM($R162:DJ162),DJ162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DK162)+DK162>$Q25,$Q25-SUM($R162:DK162),DK162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DL162)+DL162>$Q25,$Q25-SUM($R162:DL162),DL162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DM162)+DM162>$Q25,$Q25-SUM($R162:DM162),DM162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DN162)+DN162>$Q25,$Q25-SUM($R162:DN162),DN162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DO162)+DO162>$Q25,$Q25-SUM($R162:DO162),DO162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DP162)+DP162>$Q25,$Q25-SUM($R162:DP162),DP162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DQ162)+DQ162>$Q25,$Q25-SUM($R162:DQ162),DQ162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DR162)+DR162>$Q25,$Q25-SUM($R162:DR162),DR162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DS162)+DS162>$Q25,$Q25-SUM($R162:DS162),DS162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DT162)+DT162>$Q25,$Q25-SUM($R162:DT162),DT162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DU162)+DU162>$Q25,$Q25-SUM($R162:DU162),DU162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DV162)+DV162>$Q25,$Q25-SUM($R162:DV162),DV162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DW162)+DW162>$Q25,$Q25-SUM($R162:DW162),DW162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DX162)+DX162>$Q25,$Q25-SUM($R162:DX162),DX162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DY162)+DY162>$Q25,$Q25-SUM($R162:DY162),DY162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:DZ162)+DZ162>$Q25,$Q25-SUM($R162:DZ162),DZ162)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($R162:EA162)+EA162>$Q25,$Q25-SUM($R162:EA162),EA162)","v":-2.4286128663675299E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,3.4936518750000004E-4,{"$f":"IF(SUM($R163:R163)+R163>$Q26,$Q26-SUM($R163:R163),R163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:S163)+S163>$Q26,$Q26-SUM($R163:S163),S163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:T163)+T163>$Q26,$Q26-SUM($R163:T163),T163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:U163)+U163>$Q26,$Q26-SUM($R163:U163),U163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:V163)+V163>$Q26,$Q26-SUM($R163:V163),V163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:W163)+W163>$Q26,$Q26-SUM($R163:W163),W163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:X163)+X163>$Q26,$Q26-SUM($R163:X163),X163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:Y163)+Y163>$Q26,$Q26-SUM($R163:Y163),Y163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:Z163)+Z163>$Q26,$Q26-SUM($R163:Z163),Z163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AA163)+AA163>$Q26,$Q26-SUM($R163:AA163),AA163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AB163)+AB163>$Q26,$Q26-SUM($R163:AB163),AB163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AC163)+AC163>$Q26,$Q26-SUM($R163:AC163),AC163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AD163)+AD163>$Q26,$Q26-SUM($R163:AD163),AD163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AE163)+AE163>$Q26,$Q26-SUM($R163:AE163),AE163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AF163)+AF163>$Q26,$Q26-SUM($R163:AF163),AF163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AG163)+AG163>$Q26,$Q26-SUM($R163:AG163),AG163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AH163)+AH163>$Q26,$Q26-SUM($R163:AH163),AH163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AI163)+AI163>$Q26,$Q26-SUM($R163:AI163),AI163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AJ163)+AJ163>$Q26,$Q26-SUM($R163:AJ163),AJ163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AK163)+AK163>$Q26,$Q26-SUM($R163:AK163),AK163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AL163)+AL163>$Q26,$Q26-SUM($R163:AL163),AL163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AM163)+AM163>$Q26,$Q26-SUM($R163:AM163),AM163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AN163)+AN163>$Q26,$Q26-SUM($R163:AN163),AN163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AO163)+AO163>$Q26,$Q26-SUM($R163:AO163),AO163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AP163)+AP163>$Q26,$Q26-SUM($R163:AP163),AP163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AQ163)+AQ163>$Q26,$Q26-SUM($R163:AQ163),AQ163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AR163)+AR163>$Q26,$Q26-SUM($R163:AR163),AR163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AS163)+AS163>$Q26,$Q26-SUM($R163:AS163),AS163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AT163)+AT163>$Q26,$Q26-SUM($R163:AT163),AT163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AU163)+AU163>$Q26,$Q26-SUM($R163:AU163),AU163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AV163)+AV163>$Q26,$Q26-SUM($R163:AV163),AV163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AW163)+AW163>$Q26,$Q26-SUM($R163:AW163),AW163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AX163)+AX163>$Q26,$Q26-SUM($R163:AX163),AX163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AY163)+AY163>$Q26,$Q26-SUM($R163:AY163),AY163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:AZ163)+AZ163>$Q26,$Q26-SUM($R163:AZ163),AZ163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:BA163)+BA163>$Q26,$Q26-SUM($R163:BA163),BA163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:BB163)+BB163>$Q26,$Q26-SUM($R163:BB163),BB163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:BC163)+BC163>$Q26,$Q26-SUM($R163:BC163),BC163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:BD163)+BD163>$Q26,$Q26-SUM($R163:BD163),BD163)","v":3.4936518750000004E-4},{"$f":"IF(SUM($R163:BE163)+BE163>$Q26,$Q26-SUM($R163:BE163),BE163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BF163)+BF163>$Q26,$Q26-SUM($R163:BF163),BF163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BG163)+BG163>$Q26,$Q26-SUM($R163:BG163),BG163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BH163)+BH163>$Q26,$Q26-SUM($R163:BH163),BH163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BI163)+BI163>$Q26,$Q26-SUM($R163:BI163),BI163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BJ163)+BJ163>$Q26,$Q26-SUM($R163:BJ163),BJ163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BK163)+BK163>$Q26,$Q26-SUM($R163:BK163),BK163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BL163)+BL163>$Q26,$Q26-SUM($R163:BL163),BL163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BM163)+BM163>$Q26,$Q26-SUM($R163:BM163),BM163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BN163)+BN163>$Q26,$Q26-SUM($R163:BN163),BN163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BO163)+BO163>$Q26,$Q26-SUM($R163:BO163),BO163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BP163)+BP163>$Q26,$Q26-SUM($R163:BP163),BP163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BQ163)+BQ163>$Q26,$Q26-SUM($R163:BQ163),BQ163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BR163)+BR163>$Q26,$Q26-SUM($R163:BR163),BR163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BS163)+BS163>$Q26,$Q26-SUM($R163:BS163),BS163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BT163)+BT163>$Q26,$Q26-SUM($R163:BT163),BT163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BU163)+BU163>$Q26,$Q26-SUM($R163:BU163),BU163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BV163)+BV163>$Q26,$Q26-SUM($R163:BV163),BV163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BW163)+BW163>$Q26,$Q26-SUM($R163:BW163),BW163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BX163)+BX163>$Q26,$Q26-SUM($R163:BX163),BX163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BY163)+BY163>$Q26,$Q26-SUM($R163:BY163),BY163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:BZ163)+BZ163>$Q26,$Q26-SUM($R163:BZ163),BZ163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CA163)+CA163>$Q26,$Q26-SUM($R163:CA163),CA163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CB163)+CB163>$Q26,$Q26-SUM($R163:CB163),CB163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CC163)+CC163>$Q26,$Q26-SUM($R163:CC163),CC163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CD163)+CD163>$Q26,$Q26-SUM($R163:CD163),CD163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CE163)+CE163>$Q26,$Q26-SUM($R163:CE163),CE163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CF163)+CF163>$Q26,$Q26-SUM($R163:CF163),CF163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CG163)+CG163>$Q26,$Q26-SUM($R163:CG163),CG163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CH163)+CH163>$Q26,$Q26-SUM($R163:CH163),CH163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CI163)+CI163>$Q26,$Q26-SUM($R163:CI163),CI163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CJ163)+CJ163>$Q26,$Q26-SUM($R163:CJ163),CJ163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CK163)+CK163>$Q26,$Q26-SUM($R163:CK163),CK163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CL163)+CL163>$Q26,$Q26-SUM($R163:CL163),CL163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CM163)+CM163>$Q26,$Q26-SUM($R163:CM163),CM163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CN163)+CN163>$Q26,$Q26-SUM($R163:CN163),CN163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CO163)+CO163>$Q26,$Q26-SUM($R163:CO163),CO163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CP163)+CP163>$Q26,$Q26-SUM($R163:CP163),CP163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CQ163)+CQ163>$Q26,$Q26-SUM($R163:CQ163),CQ163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CR163)+CR163>$Q26,$Q26-SUM($R163:CR163),CR163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CS163)+CS163>$Q26,$Q26-SUM($R163:CS163),CS163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CT163)+CT163>$Q26,$Q26-SUM($R163:CT163),CT163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CU163)+CU163>$Q26,$Q26-SUM($R163:CU163),CU163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CV163)+CV163>$Q26,$Q26-SUM($R163:CV163),CV163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CW163)+CW163>$Q26,$Q26-SUM($R163:CW163),CW163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CX163)+CX163>$Q26,$Q26-SUM($R163:CX163),CX163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CY163)+CY163>$Q26,$Q26-SUM($R163:CY163),CY163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:CZ163)+CZ163>$Q26,$Q26-SUM($R163:CZ163),CZ163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DA163)+DA163>$Q26,$Q26-SUM($R163:DA163),DA163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DB163)+DB163>$Q26,$Q26-SUM($R163:DB163),DB163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DC163)+DC163>$Q26,$Q26-SUM($R163:DC163),DC163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DD163)+DD163>$Q26,$Q26-SUM($R163:DD163),DD163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DE163)+DE163>$Q26,$Q26-SUM($R163:DE163),DE163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DF163)+DF163>$Q26,$Q26-SUM($R163:DF163),DF163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DG163)+DG163>$Q26,$Q26-SUM($R163:DG163),DG163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DH163)+DH163>$Q26,$Q26-SUM($R163:DH163),DH163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DI163)+DI163>$Q26,$Q26-SUM($R163:DI163),DI163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DJ163)+DJ163>$Q26,$Q26-SUM($R163:DJ163),DJ163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DK163)+DK163>$Q26,$Q26-SUM($R163:DK163),DK163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DL163)+DL163>$Q26,$Q26-SUM($R163:DL163),DL163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DM163)+DM163>$Q26,$Q26-SUM($R163:DM163),DM163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DN163)+DN163>$Q26,$Q26-SUM($R163:DN163),DN163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DO163)+DO163>$Q26,$Q26-SUM($R163:DO163),DO163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DP163)+DP163>$Q26,$Q26-SUM($R163:DP163),DP163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DQ163)+DQ163>$Q26,$Q26-SUM($R163:DQ163),DQ163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DR163)+DR163>$Q26,$Q26-SUM($R163:DR163),DR163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DS163)+DS163>$Q26,$Q26-SUM($R163:DS163),DS163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DT163)+DT163>$Q26,$Q26-SUM($R163:DT163),DT163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DU163)+DU163>$Q26,$Q26-SUM($R163:DU163),DU163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DV163)+DV163>$Q26,$Q26-SUM($R163:DV163),DV163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DW163)+DW163>$Q26,$Q26-SUM($R163:DW163),DW163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DX163)+DX163>$Q26,$Q26-SUM($R163:DX163),DX163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DY163)+DY163>$Q26,$Q26-SUM($R163:DY163),DY163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:DZ163)+DZ163>$Q26,$Q26-SUM($R163:DZ163),DZ163)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($R163:EA163)+EA163>$Q26,$Q26-SUM($R163:EA163),EA163)","v":-8.6736173798840355E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($R164:R164)+R164>$Q27,$Q27-SUM($R164:R164),R164)","v":0},{"$f":"IF(SUM($R164:S164)+S164>$Q27,$Q27-SUM($R164:S164),S164)","v":0},{"$f":"IF(SUM($R164:T164)+T164>$Q27,$Q27-SUM($R164:T164),T164)","v":0},{"$f":"IF(SUM($R164:U164)+U164>$Q27,$Q27-SUM($R164:U164),U164)","v":0},{"$f":"IF(SUM($R164:V164)+V164>$Q27,$Q27-SUM($R164:V164),V164)","v":0},{"$f":"IF(SUM($R164:W164)+W164>$Q27,$Q27-SUM($R164:W164),W164)","v":0},{"$f":"IF(SUM($R164:X164)+X164>$Q27,$Q27-SUM($R164:X164),X164)","v":0},{"$f":"IF(SUM($R164:Y164)+Y164>$Q27,$Q27-SUM($R164:Y164),Y164)","v":0},{"$f":"IF(SUM($R164:Z164)+Z164>$Q27,$Q27-SUM($R164:Z164),Z164)","v":0},{"$f":"IF(SUM($R164:AA164)+AA164>$Q27,$Q27-SUM($R164:AA164),AA164)","v":0},{"$f":"IF(SUM($R164:AB164)+AB164>$Q27,$Q27-SUM($R164:AB164),AB164)","v":0},{"$f":"IF(SUM($R164:AC164)+AC164>$Q27,$Q27-SUM($R164:AC164),AC164)","v":0},{"$f":"IF(SUM($R164:AD164)+AD164>$Q27,$Q27-SUM($R164:AD164),AD164)","v":0},{"$f":"IF(SUM($R164:AE164)+AE164>$Q27,$Q27-SUM($R164:AE164),AE164)","v":0},{"$f":"IF(SUM($R164:AF164)+AF164>$Q27,$Q27-SUM($R164:AF164),AF164)","v":0},{"$f":"IF(SUM($R164:AG164)+AG164>$Q27,$Q27-SUM($R164:AG164),AG164)","v":0},{"$f":"IF(SUM($R164:AH164)+AH164>$Q27,$Q27-SUM($R164:AH164),AH164)","v":0},{"$f":"IF(SUM($R164:AI164)+AI164>$Q27,$Q27-SUM($R164:AI164),AI164)","v":0},{"$f":"IF(SUM($R164:AJ164)+AJ164>$Q27,$Q27-SUM($R164:AJ164),AJ164)","v":0},{"$f":"IF(SUM($R164:AK164)+AK164>$Q27,$Q27-SUM($R164:AK164),AK164)","v":0},{"$f":"IF(SUM($R164:AL164)+AL164>$Q27,$Q27-SUM($R164:AL164),AL164)","v":0},{"$f":"IF(SUM($R164:AM164)+AM164>$Q27,$Q27-SUM($R164:AM164),AM164)","v":0},{"$f":"IF(SUM($R164:AN164)+AN164>$Q27,$Q27-SUM($R164:AN164),AN164)","v":0},{"$f":"IF(SUM($R164:AO164)+AO164>$Q27,$Q27-SUM($R164:AO164),AO164)","v":0},{"$f":"IF(SUM($R164:AP164)+AP164>$Q27,$Q27-SUM($R164:AP164),AP164)","v":0},{"$f":"IF(SUM($R164:AQ164)+AQ164>$Q27,$Q27-SUM($R164:AQ164),AQ164)","v":0},{"$f":"IF(SUM($R164:AR164)+AR164>$Q27,$Q27-SUM($R164:AR164),AR164)","v":0},{"$f":"IF(SUM($R164:AS164)+AS164>$Q27,$Q27-SUM($R164:AS164),AS164)","v":0},{"$f":"IF(SUM($R164:AT164)+AT164>$Q27,$Q27-SUM($R164:AT164),AT164)","v":0},{"$f":"IF(SUM($R164:AU164)+AU164>$Q27,$Q27-SUM($R164:AU164),AU164)","v":0},{"$f":"IF(SUM($R164:AV164)+AV164>$Q27,$Q27-SUM($R164:AV164),AV164)","v":0},{"$f":"IF(SUM($R164:AW164)+AW164>$Q27,$Q27-SUM($R164:AW164),AW164)","v":0},{"$f":"IF(SUM($R164:AX164)+AX164>$Q27,$Q27-SUM($R164:AX164),AX164)","v":0},{"$f":"IF(SUM($R164:AY164)+AY164>$Q27,$Q27-SUM($R164:AY164),AY164)","v":0},{"$f":"IF(SUM($R164:AZ164)+AZ164>$Q27,$Q27-SUM($R164:AZ164),AZ164)","v":0},{"$f":"IF(SUM($R164:BA164)+BA164>$Q27,$Q27-SUM($R164:BA164),BA164)","v":0},{"$f":"IF(SUM($R164:BB164)+BB164>$Q27,$Q27-SUM($R164:BB164),BB164)","v":0},{"$f":"IF(SUM($R164:BC164)+BC164>$Q27,$Q27-SUM($R164:BC164),BC164)","v":0},{"$f":"IF(SUM($R164:BD164)+BD164>$Q27,$Q27-SUM($R164:BD164),BD164)","v":0},{"$f":"IF(SUM($R164:BE164)+BE164>$Q27,$Q27-SUM($R164:BE164),BE164)","v":0},{"$f":"IF(SUM($R164:BF164)+BF164>$Q27,$Q27-SUM($R164:BF164),BF164)","v":0},{"$f":"IF(SUM($R164:BG164)+BG164>$Q27,$Q27-SUM($R164:BG164),BG164)","v":0},{"$f":"IF(SUM($R164:BH164)+BH164>$Q27,$Q27-SUM($R164:BH164),BH164)","v":0},{"$f":"IF(SUM($R164:BI164)+BI164>$Q27,$Q27-SUM($R164:BI164),BI164)","v":0},{"$f":"IF(SUM($R164:BJ164)+BJ164>$Q27,$Q27-SUM($R164:BJ164),BJ164)","v":0},{"$f":"IF(SUM($R164:BK164)+BK164>$Q27,$Q27-SUM($R164:BK164),BK164)","v":0},{"$f":"IF(SUM($R164:BL164)+BL164>$Q27,$Q27-SUM($R164:BL164),BL164)","v":0},{"$f":"IF(SUM($R164:BM164)+BM164>$Q27,$Q27-SUM($R164:BM164),BM164)","v":0},{"$f":"IF(SUM($R164:BN164)+BN164>$Q27,$Q27-SUM($R164:BN164),BN164)","v":0},{"$f":"IF(SUM($R164:BO164)+BO164>$Q27,$Q27-SUM($R164:BO164),BO164)","v":0},{"$f":"IF(SUM($R164:BP164)+BP164>$Q27,$Q27-SUM($R164:BP164),BP164)","v":0},{"$f":"IF(SUM($R164:BQ164)+BQ164>$Q27,$Q27-SUM($R164:BQ164),BQ164)","v":0},{"$f":"IF(SUM($R164:BR164)+BR164>$Q27,$Q27-SUM($R164:BR164),BR164)","v":0},{"$f":"IF(SUM($R164:BS164)+BS164>$Q27,$Q27-SUM($R164:BS164),BS164)","v":0},{"$f":"IF(SUM($R164:BT164)+BT164>$Q27,$Q27-SUM($R164:BT164),BT164)","v":0},{"$f":"IF(SUM($R164:BU164)+BU164>$Q27,$Q27-SUM($R164:BU164),BU164)","v":0},{"$f":"IF(SUM($R164:BV164)+BV164>$Q27,$Q27-SUM($R164:BV164),BV164)","v":0},{"$f":"IF(SUM($R164:BW164)+BW164>$Q27,$Q27-SUM($R164:BW164),BW164)","v":0},{"$f":"IF(SUM($R164:BX164)+BX164>$Q27,$Q27-SUM($R164:BX164),BX164)","v":0},{"$f":"IF(SUM($R164:BY164)+BY164>$Q27,$Q27-SUM($R164:BY164),BY164)","v":0},{"$f":"IF(SUM($R164:BZ164)+BZ164>$Q27,$Q27-SUM($R164:BZ164),BZ164)","v":0},{"$f":"IF(SUM($R164:CA164)+CA164>$Q27,$Q27-SUM($R164:CA164),CA164)","v":0},{"$f":"IF(SUM($R164:CB164)+CB164>$Q27,$Q27-SUM($R164:CB164),CB164)","v":0},{"$f":"IF(SUM($R164:CC164)+CC164>$Q27,$Q27-SUM($R164:CC164),CC164)","v":0},{"$f":"IF(SUM($R164:CD164)+CD164>$Q27,$Q27-SUM($R164:CD164),CD164)","v":0},{"$f":"IF(SUM($R164:CE164)+CE164>$Q27,$Q27-SUM($R164:CE164),CE164)","v":0},{"$f":"IF(SUM($R164:CF164)+CF164>$Q27,$Q27-SUM($R164:CF164),CF164)","v":0},{"$f":"IF(SUM($R164:CG164)+CG164>$Q27,$Q27-SUM($R164:CG164),CG164)","v":0},{"$f":"IF(SUM($R164:CH164)+CH164>$Q27,$Q27-SUM($R164:CH164),CH164)","v":0},{"$f":"IF(SUM($R164:CI164)+CI164>$Q27,$Q27-SUM($R164:CI164),CI164)","v":0},{"$f":"IF(SUM($R164:CJ164)+CJ164>$Q27,$Q27-SUM($R164:CJ164),CJ164)","v":0},{"$f":"IF(SUM($R164:CK164)+CK164>$Q27,$Q27-SUM($R164:CK164),CK164)","v":0},{"$f":"IF(SUM($R164:CL164)+CL164>$Q27,$Q27-SUM($R164:CL164),CL164)","v":0},{"$f":"IF(SUM($R164:CM164)+CM164>$Q27,$Q27-SUM($R164:CM164),CM164)","v":0},{"$f":"IF(SUM($R164:CN164)+CN164>$Q27,$Q27-SUM($R164:CN164),CN164)","v":0},{"$f":"IF(SUM($R164:CO164)+CO164>$Q27,$Q27-SUM($R164:CO164),CO164)","v":0},{"$f":"IF(SUM($R164:CP164)+CP164>$Q27,$Q27-SUM($R164:CP164),CP164)","v":0},{"$f":"IF(SUM($R164:CQ164)+CQ164>$Q27,$Q27-SUM($R164:CQ164),CQ164)","v":0},{"$f":"IF(SUM($R164:CR164)+CR164>$Q27,$Q27-SUM($R164:CR164),CR164)","v":0},{"$f":"IF(SUM($R164:CS164)+CS164>$Q27,$Q27-SUM($R164:CS164),CS164)","v":0},{"$f":"IF(SUM($R164:CT164)+CT164>$Q27,$Q27-SUM($R164:CT164),CT164)","v":0},{"$f":"IF(SUM($R164:CU164)+CU164>$Q27,$Q27-SUM($R164:CU164),CU164)","v":0},{"$f":"IF(SUM($R164:CV164)+CV164>$Q27,$Q27-SUM($R164:CV164),CV164)","v":0},{"$f":"IF(SUM($R164:CW164)+CW164>$Q27,$Q27-SUM($R164:CW164),CW164)","v":0},{"$f":"IF(SUM($R164:CX164)+CX164>$Q27,$Q27-SUM($R164:CX164),CX164)","v":0},{"$f":"IF(SUM($R164:CY164)+CY164>$Q27,$Q27-SUM($R164:CY164),CY164)","v":0},{"$f":"IF(SUM($R164:CZ164)+CZ164>$Q27,$Q27-SUM($R164:CZ164),CZ164)","v":0},{"$f":"IF(SUM($R164:DA164)+DA164>$Q27,$Q27-SUM($R164:DA164),DA164)","v":0},{"$f":"IF(SUM($R164:DB164)+DB164>$Q27,$Q27-SUM($R164:DB164),DB164)","v":0},{"$f":"IF(SUM($R164:DC164)+DC164>$Q27,$Q27-SUM($R164:DC164),DC164)","v":0},{"$f":"IF(SUM($R164:DD164)+DD164>$Q27,$Q27-SUM($R164:DD164),DD164)","v":0},{"$f":"IF(SUM($R164:DE164)+DE164>$Q27,$Q27-SUM($R164:DE164),DE164)","v":0},{"$f":"IF(SUM($R164:DF164)+DF164>$Q27,$Q27-SUM($R164:DF164),DF164)","v":0},{"$f":"IF(SUM($R164:DG164)+DG164>$Q27,$Q27-SUM($R164:DG164),DG164)","v":0},{"$f":"IF(SUM($R164:DH164)+DH164>$Q27,$Q27-SUM($R164:DH164),DH164)","v":0},{"$f":"IF(SUM($R164:DI164)+DI164>$Q27,$Q27-SUM($R164:DI164),DI164)","v":0},{"$f":"IF(SUM($R164:DJ164)+DJ164>$Q27,$Q27-SUM($R164:DJ164),DJ164)","v":0},{"$f":"IF(SUM($R164:DK164)+DK164>$Q27,$Q27-SUM($R164:DK164),DK164)","v":0},{"$f":"IF(SUM($R164:DL164)+DL164>$Q27,$Q27-SUM($R164:DL164),DL164)","v":0},{"$f":"IF(SUM($R164:DM164)+DM164>$Q27,$Q27-SUM($R164:DM164),DM164)","v":0},{"$f":"IF(SUM($R164:DN164)+DN164>$Q27,$Q27-SUM($R164:DN164),DN164)","v":0},{"$f":"IF(SUM($R164:DO164)+DO164>$Q27,$Q27-SUM($R164:DO164),DO164)","v":0},{"$f":"IF(SUM($R164:DP164)+DP164>$Q27,$Q27-SUM($R164:DP164),DP164)","v":0},{"$f":"IF(SUM($R164:DQ164)+DQ164>$Q27,$Q27-SUM($R164:DQ164),DQ164)","v":0},{"$f":"IF(SUM($R164:DR164)+DR164>$Q27,$Q27-SUM($R164:DR164),DR164)","v":0},{"$f":"IF(SUM($R164:DS164)+DS164>$Q27,$Q27-SUM($R164:DS164),DS164)","v":0},{"$f":"IF(SUM($R164:DT164)+DT164>$Q27,$Q27-SUM($R164:DT164),DT164)","v":0},{"$f":"IF(SUM($R164:DU164)+DU164>$Q27,$Q27-SUM($R164:DU164),DU164)","v":0},{"$f":"IF(SUM($R164:DV164)+DV164>$Q27,$Q27-SUM($R164:DV164),DV164)","v":0},{"$f":"IF(SUM($R164:DW164)+DW164>$Q27,$Q27-SUM($R164:DW164),DW164)","v":0},{"$f":"IF(SUM($R164:DX164)+DX164>$Q27,$Q27-SUM($R164:DX164),DX164)","v":0},{"$f":"IF(SUM($R164:DY164)+DY164>$Q27,$Q27-SUM($R164:DY164),DY164)","v":0},{"$f":"IF(SUM($R164:DZ164)+DZ164>$Q27,$Q27-SUM($R164:DZ164),DZ164)","v":0},{"$f":"IF(SUM($R164:EA164)+EA164>$Q27,$Q27-SUM($R164:EA164),EA164)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,6.8750000000000002E-6,{"$f":"IF(SUM($R165:R165)+R165>$Q28,$Q28-SUM($R165:R165),R165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:S165)+S165>$Q28,$Q28-SUM($R165:S165),S165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:T165)+T165>$Q28,$Q28-SUM($R165:T165),T165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:U165)+U165>$Q28,$Q28-SUM($R165:U165),U165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:V165)+V165>$Q28,$Q28-SUM($R165:V165),V165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:W165)+W165>$Q28,$Q28-SUM($R165:W165),W165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:X165)+X165>$Q28,$Q28-SUM($R165:X165),X165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:Y165)+Y165>$Q28,$Q28-SUM($R165:Y165),Y165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:Z165)+Z165>$Q28,$Q28-SUM($R165:Z165),Z165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AA165)+AA165>$Q28,$Q28-SUM($R165:AA165),AA165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AB165)+AB165>$Q28,$Q28-SUM($R165:AB165),AB165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AC165)+AC165>$Q28,$Q28-SUM($R165:AC165),AC165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AD165)+AD165>$Q28,$Q28-SUM($R165:AD165),AD165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AE165)+AE165>$Q28,$Q28-SUM($R165:AE165),AE165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AF165)+AF165>$Q28,$Q28-SUM($R165:AF165),AF165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AG165)+AG165>$Q28,$Q28-SUM($R165:AG165),AG165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AH165)+AH165>$Q28,$Q28-SUM($R165:AH165),AH165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AI165)+AI165>$Q28,$Q28-SUM($R165:AI165),AI165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AJ165)+AJ165>$Q28,$Q28-SUM($R165:AJ165),AJ165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AK165)+AK165>$Q28,$Q28-SUM($R165:AK165),AK165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AL165)+AL165>$Q28,$Q28-SUM($R165:AL165),AL165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AM165)+AM165>$Q28,$Q28-SUM($R165:AM165),AM165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AN165)+AN165>$Q28,$Q28-SUM($R165:AN165),AN165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AO165)+AO165>$Q28,$Q28-SUM($R165:AO165),AO165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AP165)+AP165>$Q28,$Q28-SUM($R165:AP165),AP165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AQ165)+AQ165>$Q28,$Q28-SUM($R165:AQ165),AQ165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AR165)+AR165>$Q28,$Q28-SUM($R165:AR165),AR165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AS165)+AS165>$Q28,$Q28-SUM($R165:AS165),AS165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AT165)+AT165>$Q28,$Q28-SUM($R165:AT165),AT165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AU165)+AU165>$Q28,$Q28-SUM($R165:AU165),AU165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AV165)+AV165>$Q28,$Q28-SUM($R165:AV165),AV165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AW165)+AW165>$Q28,$Q28-SUM($R165:AW165),AW165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AX165)+AX165>$Q28,$Q28-SUM($R165:AX165),AX165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AY165)+AY165>$Q28,$Q28-SUM($R165:AY165),AY165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:AZ165)+AZ165>$Q28,$Q28-SUM($R165:AZ165),AZ165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BA165)+BA165>$Q28,$Q28-SUM($R165:BA165),BA165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BB165)+BB165>$Q28,$Q28-SUM($R165:BB165),BB165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BC165)+BC165>$Q28,$Q28-SUM($R165:BC165),BC165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BD165)+BD165>$Q28,$Q28-SUM($R165:BD165),BD165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BE165)+BE165>$Q28,$Q28-SUM($R165:BE165),BE165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BF165)+BF165>$Q28,$Q28-SUM($R165:BF165),BF165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BG165)+BG165>$Q28,$Q28-SUM($R165:BG165),BG165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BH165)+BH165>$Q28,$Q28-SUM($R165:BH165),BH165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BI165)+BI165>$Q28,$Q28-SUM($R165:BI165),BI165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BJ165)+BJ165>$Q28,$Q28-SUM($R165:BJ165),BJ165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BK165)+BK165>$Q28,$Q28-SUM($R165:BK165),BK165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BL165)+BL165>$Q28,$Q28-SUM($R165:BL165),BL165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BM165)+BM165>$Q28,$Q28-SUM($R165:BM165),BM165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BN165)+BN165>$Q28,$Q28-SUM($R165:BN165),BN165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BO165)+BO165>$Q28,$Q28-SUM($R165:BO165),BO165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BP165)+BP165>$Q28,$Q28-SUM($R165:BP165),BP165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BQ165)+BQ165>$Q28,$Q28-SUM($R165:BQ165),BQ165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BR165)+BR165>$Q28,$Q28-SUM($R165:BR165),BR165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BS165)+BS165>$Q28,$Q28-SUM($R165:BS165),BS165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BT165)+BT165>$Q28,$Q28-SUM($R165:BT165),BT165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BU165)+BU165>$Q28,$Q28-SUM($R165:BU165),BU165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BV165)+BV165>$Q28,$Q28-SUM($R165:BV165),BV165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BW165)+BW165>$Q28,$Q28-SUM($R165:BW165),BW165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BX165)+BX165>$Q28,$Q28-SUM($R165:BX165),BX165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BY165)+BY165>$Q28,$Q28-SUM($R165:BY165),BY165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:BZ165)+BZ165>$Q28,$Q28-SUM($R165:BZ165),BZ165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CA165)+CA165>$Q28,$Q28-SUM($R165:CA165),CA165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CB165)+CB165>$Q28,$Q28-SUM($R165:CB165),CB165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CC165)+CC165>$Q28,$Q28-SUM($R165:CC165),CC165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CD165)+CD165>$Q28,$Q28-SUM($R165:CD165),CD165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CE165)+CE165>$Q28,$Q28-SUM($R165:CE165),CE165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CF165)+CF165>$Q28,$Q28-SUM($R165:CF165),CF165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CG165)+CG165>$Q28,$Q28-SUM($R165:CG165),CG165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CH165)+CH165>$Q28,$Q28-SUM($R165:CH165),CH165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CI165)+CI165>$Q28,$Q28-SUM($R165:CI165),CI165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CJ165)+CJ165>$Q28,$Q28-SUM($R165:CJ165),CJ165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CK165)+CK165>$Q28,$Q28-SUM($R165:CK165),CK165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CL165)+CL165>$Q28,$Q28-SUM($R165:CL165),CL165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CM165)+CM165>$Q28,$Q28-SUM($R165:CM165),CM165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CN165)+CN165>$Q28,$Q28-SUM($R165:CN165),CN165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CO165)+CO165>$Q28,$Q28-SUM($R165:CO165),CO165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CP165)+CP165>$Q28,$Q28-SUM($R165:CP165),CP165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CQ165)+CQ165>$Q28,$Q28-SUM($R165:CQ165),CQ165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CR165)+CR165>$Q28,$Q28-SUM($R165:CR165),CR165)","v":6.8750000000000002E-6},{"$f":"IF(SUM($R165:CS165)+CS165>$Q28,$Q28-SUM($R165:CS165),CS165)","v":1.0842021724855044E-19},{"$f":"IF(SUM($R165:CT165)+CT165>$Q28,$Q28-SUM($R165:CT165),CT165)","v":1.0842021724855044E-19},{"$f":"IF(SUM($R165:CU165)+CU165>$Q28,$Q28-SUM($R165:CU165),CU165)","v":1.0842021724855044E-19},{"$f":"IF(SUM($R165:CV165)+CV165>$Q28,$Q28-SUM($R165:CV165),CV165)","v":1.0842021724855044E-19},{"$f":"IF(SUM($R165:CW165)+CW165>$Q28,$Q28-SUM($R165:CW165),CW165)","v":1.0842021724855044E-19},{"$f":"IF(SUM($R165:CX165)+CX165>$Q28,$Q28-SUM($R165:CX165),CX165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:CY165)+CY165>$Q28,$Q28-SUM($R165:CY165),CY165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:CZ165)+CZ165>$Q28,$Q28-SUM($R165:CZ165),CZ165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DA165)+DA165>$Q28,$Q28-SUM($R165:DA165),DA165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DB165)+DB165>$Q28,$Q28-SUM($R165:DB165),DB165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DC165)+DC165>$Q28,$Q28-SUM($R165:DC165),DC165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DD165)+DD165>$Q28,$Q28-SUM($R165:DD165),DD165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DE165)+DE165>$Q28,$Q28-SUM($R165:DE165),DE165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DF165)+DF165>$Q28,$Q28-SUM($R165:DF165),DF165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DG165)+DG165>$Q28,$Q28-SUM($R165:DG165),DG165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DH165)+DH165>$Q28,$Q28-SUM($R165:DH165),DH165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DI165)+DI165>$Q28,$Q28-SUM($R165:DI165),DI165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DJ165)+DJ165>$Q28,$Q28-SUM($R165:DJ165),DJ165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DK165)+DK165>$Q28,$Q28-SUM($R165:DK165),DK165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DL165)+DL165>$Q28,$Q28-SUM($R165:DL165),DL165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DM165)+DM165>$Q28,$Q28-SUM($R165:DM165),DM165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DN165)+DN165>$Q28,$Q28-SUM($R165:DN165),DN165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DO165)+DO165>$Q28,$Q28-SUM($R165:DO165),DO165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DP165)+DP165>$Q28,$Q28-SUM($R165:DP165),DP165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DQ165)+DQ165>$Q28,$Q28-SUM($R165:DQ165),DQ165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DR165)+DR165>$Q28,$Q28-SUM($R165:DR165),DR165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DS165)+DS165>$Q28,$Q28-SUM($R165:DS165),DS165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DT165)+DT165>$Q28,$Q28-SUM($R165:DT165),DT165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DU165)+DU165>$Q28,$Q28-SUM($R165:DU165),DU165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DV165)+DV165>$Q28,$Q28-SUM($R165:DV165),DV165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DW165)+DW165>$Q28,$Q28-SUM($R165:DW165),DW165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DX165)+DX165>$Q28,$Q28-SUM($R165:DX165),DX165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DY165)+DY165>$Q28,$Q28-SUM($R165:DY165),DY165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:DZ165)+DZ165>$Q28,$Q28-SUM($R165:DZ165),DZ165)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($R165:EA165)+EA165>$Q28,$Q28-SUM($R165:EA165),EA165)","v":-4.3368086899420177E-19}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,2.2043976875000004E-3,{"$f":"IF(SUM($R166:R166)+R166>$Q29,$Q29-SUM($R166:R166),R166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:S166)+S166>$Q29,$Q29-SUM($R166:S166),S166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:T166)+T166>$Q29,$Q29-SUM($R166:T166),T166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:U166)+U166>$Q29,$Q29-SUM($R166:U166),U166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:V166)+V166>$Q29,$Q29-SUM($R166:V166),V166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:W166)+W166>$Q29,$Q29-SUM($R166:W166),W166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:X166)+X166>$Q29,$Q29-SUM($R166:X166),X166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:Y166)+Y166>$Q29,$Q29-SUM($R166:Y166),Y166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:Z166)+Z166>$Q29,$Q29-SUM($R166:Z166),Z166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AA166)+AA166>$Q29,$Q29-SUM($R166:AA166),AA166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AB166)+AB166>$Q29,$Q29-SUM($R166:AB166),AB166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AC166)+AC166>$Q29,$Q29-SUM($R166:AC166),AC166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AD166)+AD166>$Q29,$Q29-SUM($R166:AD166),AD166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AE166)+AE166>$Q29,$Q29-SUM($R166:AE166),AE166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AF166)+AF166>$Q29,$Q29-SUM($R166:AF166),AF166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AG166)+AG166>$Q29,$Q29-SUM($R166:AG166),AG166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AH166)+AH166>$Q29,$Q29-SUM($R166:AH166),AH166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AI166)+AI166>$Q29,$Q29-SUM($R166:AI166),AI166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AJ166)+AJ166>$Q29,$Q29-SUM($R166:AJ166),AJ166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AK166)+AK166>$Q29,$Q29-SUM($R166:AK166),AK166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AL166)+AL166>$Q29,$Q29-SUM($R166:AL166),AL166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AM166)+AM166>$Q29,$Q29-SUM($R166:AM166),AM166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AN166)+AN166>$Q29,$Q29-SUM($R166:AN166),AN166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AO166)+AO166>$Q29,$Q29-SUM($R166:AO166),AO166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AP166)+AP166>$Q29,$Q29-SUM($R166:AP166),AP166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AQ166)+AQ166>$Q29,$Q29-SUM($R166:AQ166),AQ166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AR166)+AR166>$Q29,$Q29-SUM($R166:AR166),AR166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AS166)+AS166>$Q29,$Q29-SUM($R166:AS166),AS166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AT166)+AT166>$Q29,$Q29-SUM($R166:AT166),AT166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AU166)+AU166>$Q29,$Q29-SUM($R166:AU166),AU166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AV166)+AV166>$Q29,$Q29-SUM($R166:AV166),AV166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AW166)+AW166>$Q29,$Q29-SUM($R166:AW166),AW166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AX166)+AX166>$Q29,$Q29-SUM($R166:AX166),AX166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AY166)+AY166>$Q29,$Q29-SUM($R166:AY166),AY166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:AZ166)+AZ166>$Q29,$Q29-SUM($R166:AZ166),AZ166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:BA166)+BA166>$Q29,$Q29-SUM($R166:BA166),BA166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:BB166)+BB166>$Q29,$Q29-SUM($R166:BB166),BB166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:BC166)+BC166>$Q29,$Q29-SUM($R166:BC166),BC166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:BD166)+BD166>$Q29,$Q29-SUM($R166:BD166),BD166)","v":2.2043976875000004E-3},{"$f":"IF(SUM($R166:BE166)+BE166>$Q29,$Q29-SUM($R166:BE166),BE166)","v":4.163336342344337E-17},{"$f":"IF(SUM($R166:BF166)+BF166>$Q29,$Q29-SUM($R166:BF166),BF166)","v":0},{"$f":"IF(SUM($R166:BG166)+BG166>$Q29,$Q29-SUM($R166:BG166),BG166)","v":0},{"$f":"IF(SUM($R166:BH166)+BH166>$Q29,$Q29-SUM($R166:BH166),BH166)","v":0},{"$f":"IF(SUM($R166:BI166)+BI166>$Q29,$Q29-SUM($R166:BI166),BI166)","v":0},{"$f":"IF(SUM($R166:BJ166)+BJ166>$Q29,$Q29-SUM($R166:BJ166),BJ166)","v":0},{"$f":"IF(SUM($R166:BK166)+BK166>$Q29,$Q29-SUM($R166:BK166),BK166)","v":0},{"$f":"IF(SUM($R166:BL166)+BL166>$Q29,$Q29-SUM($R166:BL166),BL166)","v":0},{"$f":"IF(SUM($R166:BM166)+BM166>$Q29,$Q29-SUM($R166:BM166),BM166)","v":0},{"$f":"IF(SUM($R166:BN166)+BN166>$Q29,$Q29-SUM($R166:BN166),BN166)","v":0},{"$f":"IF(SUM($R166:BO166)+BO166>$Q29,$Q29-SUM($R166:BO166),BO166)","v":0},{"$f":"IF(SUM($R166:BP166)+BP166>$Q29,$Q29-SUM($R166:BP166),BP166)","v":0},{"$f":"IF(SUM($R166:BQ166)+BQ166>$Q29,$Q29-SUM($R166:BQ166),BQ166)","v":0},{"$f":"IF(SUM($R166:BR166)+BR166>$Q29,$Q29-SUM($R166:BR166),BR166)","v":0},{"$f":"IF(SUM($R166:BS166)+BS166>$Q29,$Q29-SUM($R166:BS166),BS166)","v":0},{"$f":"IF(SUM($R166:BT166)+BT166>$Q29,$Q29-SUM($R166:BT166),BT166)","v":0},{"$f":"IF(SUM($R166:BU166)+BU166>$Q29,$Q29-SUM($R166:BU166),BU166)","v":0},{"$f":"IF(SUM($R166:BV166)+BV166>$Q29,$Q29-SUM($R166:BV166),BV166)","v":0},{"$f":"IF(SUM($R166:BW166)+BW166>$Q29,$Q29-SUM($R166:BW166),BW166)","v":0},{"$f":"IF(SUM($R166:BX166)+BX166>$Q29,$Q29-SUM($R166:BX166),BX166)","v":0},{"$f":"IF(SUM($R166:BY166)+BY166>$Q29,$Q29-SUM($R166:BY166),BY166)","v":0},{"$f":"IF(SUM($R166:BZ166)+BZ166>$Q29,$Q29-SUM($R166:BZ166),BZ166)","v":0},{"$f":"IF(SUM($R166:CA166)+CA166>$Q29,$Q29-SUM($R166:CA166),CA166)","v":0},{"$f":"IF(SUM($R166:CB166)+CB166>$Q29,$Q29-SUM($R166:CB166),CB166)","v":0},{"$f":"IF(SUM($R166:CC166)+CC166>$Q29,$Q29-SUM($R166:CC166),CC166)","v":0},{"$f":"IF(SUM($R166:CD166)+CD166>$Q29,$Q29-SUM($R166:CD166),CD166)","v":0},{"$f":"IF(SUM($R166:CE166)+CE166>$Q29,$Q29-SUM($R166:CE166),CE166)","v":0},{"$f":"IF(SUM($R166:CF166)+CF166>$Q29,$Q29-SUM($R166:CF166),CF166)","v":0},{"$f":"IF(SUM($R166:CG166)+CG166>$Q29,$Q29-SUM($R166:CG166),CG166)","v":0},{"$f":"IF(SUM($R166:CH166)+CH166>$Q29,$Q29-SUM($R166:CH166),CH166)","v":0},{"$f":"IF(SUM($R166:CI166)+CI166>$Q29,$Q29-SUM($R166:CI166),CI166)","v":0},{"$f":"IF(SUM($R166:CJ166)+CJ166>$Q29,$Q29-SUM($R166:CJ166),CJ166)","v":0},{"$f":"IF(SUM($R166:CK166)+CK166>$Q29,$Q29-SUM($R166:CK166),CK166)","v":0},{"$f":"IF(SUM($R166:CL166)+CL166>$Q29,$Q29-SUM($R166:CL166),CL166)","v":0},{"$f":"IF(SUM($R166:CM166)+CM166>$Q29,$Q29-SUM($R166:CM166),CM166)","v":0},{"$f":"IF(SUM($R166:CN166)+CN166>$Q29,$Q29-SUM($R166:CN166),CN166)","v":0},{"$f":"IF(SUM($R166:CO166)+CO166>$Q29,$Q29-SUM($R166:CO166),CO166)","v":0},{"$f":"IF(SUM($R166:CP166)+CP166>$Q29,$Q29-SUM($R166:CP166),CP166)","v":0},{"$f":"IF(SUM($R166:CQ166)+CQ166>$Q29,$Q29-SUM($R166:CQ166),CQ166)","v":0},{"$f":"IF(SUM($R166:CR166)+CR166>$Q29,$Q29-SUM($R166:CR166),CR166)","v":0},{"$f":"IF(SUM($R166:CS166)+CS166>$Q29,$Q29-SUM($R166:CS166),CS166)","v":0},{"$f":"IF(SUM($R166:CT166)+CT166>$Q29,$Q29-SUM($R166:CT166),CT166)","v":0},{"$f":"IF(SUM($R166:CU166)+CU166>$Q29,$Q29-SUM($R166:CU166),CU166)","v":0},{"$f":"IF(SUM($R166:CV166)+CV166>$Q29,$Q29-SUM($R166:CV166),CV166)","v":0},{"$f":"IF(SUM($R166:CW166)+CW166>$Q29,$Q29-SUM($R166:CW166),CW166)","v":0},{"$f":"IF(SUM($R166:CX166)+CX166>$Q29,$Q29-SUM($R166:CX166),CX166)","v":0},{"$f":"IF(SUM($R166:CY166)+CY166>$Q29,$Q29-SUM($R166:CY166),CY166)","v":0},{"$f":"IF(SUM($R166:CZ166)+CZ166>$Q29,$Q29-SUM($R166:CZ166),CZ166)","v":0},{"$f":"IF(SUM($R166:DA166)+DA166>$Q29,$Q29-SUM($R166:DA166),DA166)","v":0},{"$f":"IF(SUM($R166:DB166)+DB166>$Q29,$Q29-SUM($R166:DB166),DB166)","v":0},{"$f":"IF(SUM($R166:DC166)+DC166>$Q29,$Q29-SUM($R166:DC166),DC166)","v":0},{"$f":"IF(SUM($R166:DD166)+DD166>$Q29,$Q29-SUM($R166:DD166),DD166)","v":0},{"$f":"IF(SUM($R166:DE166)+DE166>$Q29,$Q29-SUM($R166:DE166),DE166)","v":0},{"$f":"IF(SUM($R166:DF166)+DF166>$Q29,$Q29-SUM($R166:DF166),DF166)","v":0},{"$f":"IF(SUM($R166:DG166)+DG166>$Q29,$Q29-SUM($R166:DG166),DG166)","v":0},{"$f":"IF(SUM($R166:DH166)+DH166>$Q29,$Q29-SUM($R166:DH166),DH166)","v":0},{"$f":"IF(SUM($R166:DI166)+DI166>$Q29,$Q29-SUM($R166:DI166),DI166)","v":0},{"$f":"IF(SUM($R166:DJ166)+DJ166>$Q29,$Q29-SUM($R166:DJ166),DJ166)","v":0},{"$f":"IF(SUM($R166:DK166)+DK166>$Q29,$Q29-SUM($R166:DK166),DK166)","v":0},{"$f":"IF(SUM($R166:DL166)+DL166>$Q29,$Q29-SUM($R166:DL166),DL166)","v":0},{"$f":"IF(SUM($R166:DM166)+DM166>$Q29,$Q29-SUM($R166:DM166),DM166)","v":0},{"$f":"IF(SUM($R166:DN166)+DN166>$Q29,$Q29-SUM($R166:DN166),DN166)","v":0},{"$f":"IF(SUM($R166:DO166)+DO166>$Q29,$Q29-SUM($R166:DO166),DO166)","v":0},{"$f":"IF(SUM($R166:DP166)+DP166>$Q29,$Q29-SUM($R166:DP166),DP166)","v":0},{"$f":"IF(SUM($R166:DQ166)+DQ166>$Q29,$Q29-SUM($R166:DQ166),DQ166)","v":0},{"$f":"IF(SUM($R166:DR166)+DR166>$Q29,$Q29-SUM($R166:DR166),DR166)","v":0},{"$f":"IF(SUM($R166:DS166)+DS166>$Q29,$Q29-SUM($R166:DS166),DS166)","v":0},{"$f":"IF(SUM($R166:DT166)+DT166>$Q29,$Q29-SUM($R166:DT166),DT166)","v":0},{"$f":"IF(SUM($R166:DU166)+DU166>$Q29,$Q29-SUM($R166:DU166),DU166)","v":0},{"$f":"IF(SUM($R166:DV166)+DV166>$Q29,$Q29-SUM($R166:DV166),DV166)","v":0},{"$f":"IF(SUM($R166:DW166)+DW166>$Q29,$Q29-SUM($R166:DW166),DW166)","v":0},{"$f":"IF(SUM($R166:DX166)+DX166>$Q29,$Q29-SUM($R166:DX166),DX166)","v":0},{"$f":"IF(SUM($R166:DY166)+DY166>$Q29,$Q29-SUM($R166:DY166),DY166)","v":0},{"$f":"IF(SUM($R166:DZ166)+DZ166>$Q29,$Q29-SUM($R166:DZ166),DZ166)","v":0},{"$f":"IF(SUM($R166:EA166)+EA166>$Q29,$Q29-SUM($R166:EA166),EA166)","v":0}]
[]
[null,"Depreciation:  2002 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"R22/$F170","v":0},{"$f":"IF(SUM($S170:S170)+S170>$R22,$R22-SUM($S170:S170),S170)","v":0},{"$f":"IF(SUM($S170:T170)+T170>$R22,$R22-SUM($S170:T170),T170)","v":0},{"$f":"IF(SUM($S170:U170)+U170>$R22,$R22-SUM($S170:U170),U170)","v":0},{"$f":"IF(SUM($S170:V170)+V170>$R22,$R22-SUM($S170:V170),V170)","v":0},{"$f":"IF(SUM($S170:W170)+W170>$R22,$R22-SUM($S170:W170),W170)","v":0},{"$f":"IF(SUM($S170:X170)+X170>$R22,$R22-SUM($S170:X170),X170)","v":0},{"$f":"IF(SUM($S170:Y170)+Y170>$R22,$R22-SUM($S170:Y170),Y170)","v":0},{"$f":"IF(SUM($S170:Z170)+Z170>$R22,$R22-SUM($S170:Z170),Z170)","v":0},{"$f":"IF(SUM($S170:AA170)+AA170>$R22,$R22-SUM($S170:AA170),AA170)","v":0},{"$f":"IF(SUM($S170:AB170)+AB170>$R22,$R22-SUM($S170:AB170),AB170)","v":0},{"$f":"IF(SUM($S170:AC170)+AC170>$R22,$R22-SUM($S170:AC170),AC170)","v":0},{"$f":"IF(SUM($S170:AD170)+AD170>$R22,$R22-SUM($S170:AD170),AD170)","v":0},{"$f":"IF(SUM($S170:AE170)+AE170>$R22,$R22-SUM($S170:AE170),AE170)","v":0},{"$f":"IF(SUM($S170:AF170)+AF170>$R22,$R22-SUM($S170:AF170),AF170)","v":0},{"$f":"IF(SUM($S170:AG170)+AG170>$R22,$R22-SUM($S170:AG170),AG170)","v":0},{"$f":"IF(SUM($S170:AH170)+AH170>$R22,$R22-SUM($S170:AH170),AH170)","v":0},{"$f":"IF(SUM($S170:AI170)+AI170>$R22,$R22-SUM($S170:AI170),AI170)","v":0},{"$f":"IF(SUM($S170:AJ170)+AJ170>$R22,$R22-SUM($S170:AJ170),AJ170)","v":0},{"$f":"IF(SUM($S170:AK170)+AK170>$R22,$R22-SUM($S170:AK170),AK170)","v":0},{"$f":"IF(SUM($S170:AL170)+AL170>$R22,$R22-SUM($S170:AL170),AL170)","v":0},{"$f":"IF(SUM($S170:AM170)+AM170>$R22,$R22-SUM($S170:AM170),AM170)","v":0},{"$f":"IF(SUM($S170:AN170)+AN170>$R22,$R22-SUM($S170:AN170),AN170)","v":0},{"$f":"IF(SUM($S170:AO170)+AO170>$R22,$R22-SUM($S170:AO170),AO170)","v":0},{"$f":"IF(SUM($S170:AP170)+AP170>$R22,$R22-SUM($S170:AP170),AP170)","v":0},{"$f":"IF(SUM($S170:AQ170)+AQ170>$R22,$R22-SUM($S170:AQ170),AQ170)","v":0},{"$f":"IF(SUM($S170:AR170)+AR170>$R22,$R22-SUM($S170:AR170),AR170)","v":0},{"$f":"IF(SUM($S170:AS170)+AS170>$R22,$R22-SUM($S170:AS170),AS170)","v":0},{"$f":"IF(SUM($S170:AT170)+AT170>$R22,$R22-SUM($S170:AT170),AT170)","v":0},{"$f":"IF(SUM($S170:AU170)+AU170>$R22,$R22-SUM($S170:AU170),AU170)","v":0},{"$f":"IF(SUM($S170:AV170)+AV170>$R22,$R22-SUM($S170:AV170),AV170)","v":0},{"$f":"IF(SUM($S170:AW170)+AW170>$R22,$R22-SUM($S170:AW170),AW170)","v":0},{"$f":"IF(SUM($S170:AX170)+AX170>$R22,$R22-SUM($S170:AX170),AX170)","v":0},{"$f":"IF(SUM($S170:AY170)+AY170>$R22,$R22-SUM($S170:AY170),AY170)","v":0},{"$f":"IF(SUM($S170:AZ170)+AZ170>$R22,$R22-SUM($S170:AZ170),AZ170)","v":0},{"$f":"IF(SUM($S170:BA170)+BA170>$R22,$R22-SUM($S170:BA170),BA170)","v":0},{"$f":"IF(SUM($S170:BB170)+BB170>$R22,$R22-SUM($S170:BB170),BB170)","v":0},{"$f":"IF(SUM($S170:BC170)+BC170>$R22,$R22-SUM($S170:BC170),BC170)","v":0},{"$f":"IF(SUM($S170:BD170)+BD170>$R22,$R22-SUM($S170:BD170),BD170)","v":0},{"$f":"IF(SUM($S170:BE170)+BE170>$R22,$R22-SUM($S170:BE170),BE170)","v":0},{"$f":"IF(SUM($S170:BF170)+BF170>$R22,$R22-SUM($S170:BF170),BF170)","v":0},{"$f":"IF(SUM($S170:BG170)+BG170>$R22,$R22-SUM($S170:BG170),BG170)","v":0},{"$f":"IF(SUM($S170:BH170)+BH170>$R22,$R22-SUM($S170:BH170),BH170)","v":0},{"$f":"IF(SUM($S170:BI170)+BI170>$R22,$R22-SUM($S170:BI170),BI170)","v":0},{"$f":"IF(SUM($S170:BJ170)+BJ170>$R22,$R22-SUM($S170:BJ170),BJ170)","v":0},{"$f":"IF(SUM($S170:BK170)+BK170>$R22,$R22-SUM($S170:BK170),BK170)","v":0},{"$f":"IF(SUM($S170:BL170)+BL170>$R22,$R22-SUM($S170:BL170),BL170)","v":0},{"$f":"IF(SUM($S170:BM170)+BM170>$R22,$R22-SUM($S170:BM170),BM170)","v":0},{"$f":"IF(SUM($S170:BN170)+BN170>$R22,$R22-SUM($S170:BN170),BN170)","v":0},{"$f":"IF(SUM($S170:BO170)+BO170>$R22,$R22-SUM($S170:BO170),BO170)","v":0},{"$f":"IF(SUM($S170:BP170)+BP170>$R22,$R22-SUM($S170:BP170),BP170)","v":0},{"$f":"IF(SUM($S170:BQ170)+BQ170>$R22,$R22-SUM($S170:BQ170),BQ170)","v":0},{"$f":"IF(SUM($S170:BR170)+BR170>$R22,$R22-SUM($S170:BR170),BR170)","v":0},{"$f":"IF(SUM($S170:BS170)+BS170>$R22,$R22-SUM($S170:BS170),BS170)","v":0},{"$f":"IF(SUM($S170:BT170)+BT170>$R22,$R22-SUM($S170:BT170),BT170)","v":0},{"$f":"IF(SUM($S170:BU170)+BU170>$R22,$R22-SUM($S170:BU170),BU170)","v":0},{"$f":"IF(SUM($S170:BV170)+BV170>$R22,$R22-SUM($S170:BV170),BV170)","v":0},{"$f":"IF(SUM($S170:BW170)+BW170>$R22,$R22-SUM($S170:BW170),BW170)","v":0},{"$f":"IF(SUM($S170:BX170)+BX170>$R22,$R22-SUM($S170:BX170),BX170)","v":0},{"$f":"IF(SUM($S170:BY170)+BY170>$R22,$R22-SUM($S170:BY170),BY170)","v":0},{"$f":"IF(SUM($S170:BZ170)+BZ170>$R22,$R22-SUM($S170:BZ170),BZ170)","v":0},{"$f":"IF(SUM($S170:CA170)+CA170>$R22,$R22-SUM($S170:CA170),CA170)","v":0},{"$f":"IF(SUM($S170:CB170)+CB170>$R22,$R22-SUM($S170:CB170),CB170)","v":0},{"$f":"IF(SUM($S170:CC170)+CC170>$R22,$R22-SUM($S170:CC170),CC170)","v":0},{"$f":"IF(SUM($S170:CD170)+CD170>$R22,$R22-SUM($S170:CD170),CD170)","v":0},{"$f":"IF(SUM($S170:CE170)+CE170>$R22,$R22-SUM($S170:CE170),CE170)","v":0},{"$f":"IF(SUM($S170:CF170)+CF170>$R22,$R22-SUM($S170:CF170),CF170)","v":0},{"$f":"IF(SUM($S170:CG170)+CG170>$R22,$R22-SUM($S170:CG170),CG170)","v":0},{"$f":"IF(SUM($S170:CH170)+CH170>$R22,$R22-SUM($S170:CH170),CH170)","v":0},{"$f":"IF(SUM($S170:CI170)+CI170>$R22,$R22-SUM($S170:CI170),CI170)","v":0},{"$f":"IF(SUM($S170:CJ170)+CJ170>$R22,$R22-SUM($S170:CJ170),CJ170)","v":0},{"$f":"IF(SUM($S170:CK170)+CK170>$R22,$R22-SUM($S170:CK170),CK170)","v":0},{"$f":"IF(SUM($S170:CL170)+CL170>$R22,$R22-SUM($S170:CL170),CL170)","v":0},{"$f":"IF(SUM($S170:CM170)+CM170>$R22,$R22-SUM($S170:CM170),CM170)","v":0},{"$f":"IF(SUM($S170:CN170)+CN170>$R22,$R22-SUM($S170:CN170),CN170)","v":0},{"$f":"IF(SUM($S170:CO170)+CO170>$R22,$R22-SUM($S170:CO170),CO170)","v":0},{"$f":"IF(SUM($S170:CP170)+CP170>$R22,$R22-SUM($S170:CP170),CP170)","v":0},{"$f":"IF(SUM($S170:CQ170)+CQ170>$R22,$R22-SUM($S170:CQ170),CQ170)","v":0},{"$f":"IF(SUM($S170:CR170)+CR170>$R22,$R22-SUM($S170:CR170),CR170)","v":0},{"$f":"IF(SUM($S170:CS170)+CS170>$R22,$R22-SUM($S170:CS170),CS170)","v":0},{"$f":"IF(SUM($S170:CT170)+CT170>$R22,$R22-SUM($S170:CT170),CT170)","v":0},{"$f":"IF(SUM($S170:CU170)+CU170>$R22,$R22-SUM($S170:CU170),CU170)","v":0},{"$f":"IF(SUM($S170:CV170)+CV170>$R22,$R22-SUM($S170:CV170),CV170)","v":0},{"$f":"IF(SUM($S170:CW170)+CW170>$R22,$R22-SUM($S170:CW170),CW170)","v":0},{"$f":"IF(SUM($S170:CX170)+CX170>$R22,$R22-SUM($S170:CX170),CX170)","v":0},{"$f":"IF(SUM($S170:CY170)+CY170>$R22,$R22-SUM($S170:CY170),CY170)","v":0},{"$f":"IF(SUM($S170:CZ170)+CZ170>$R22,$R22-SUM($S170:CZ170),CZ170)","v":0},{"$f":"IF(SUM($S170:DA170)+DA170>$R22,$R22-SUM($S170:DA170),DA170)","v":0},{"$f":"IF(SUM($S170:DB170)+DB170>$R22,$R22-SUM($S170:DB170),DB170)","v":0},{"$f":"IF(SUM($S170:DC170)+DC170>$R22,$R22-SUM($S170:DC170),DC170)","v":0},{"$f":"IF(SUM($S170:DD170)+DD170>$R22,$R22-SUM($S170:DD170),DD170)","v":0},{"$f":"IF(SUM($S170:DE170)+DE170>$R22,$R22-SUM($S170:DE170),DE170)","v":0},{"$f":"IF(SUM($S170:DF170)+DF170>$R22,$R22-SUM($S170:DF170),DF170)","v":0},{"$f":"IF(SUM($S170:DG170)+DG170>$R22,$R22-SUM($S170:DG170),DG170)","v":0},{"$f":"IF(SUM($S170:DH170)+DH170>$R22,$R22-SUM($S170:DH170),DH170)","v":0},{"$f":"IF(SUM($S170:DI170)+DI170>$R22,$R22-SUM($S170:DI170),DI170)","v":0},{"$f":"IF(SUM($S170:DJ170)+DJ170>$R22,$R22-SUM($S170:DJ170),DJ170)","v":0},{"$f":"IF(SUM($S170:DK170)+DK170>$R22,$R22-SUM($S170:DK170),DK170)","v":0},{"$f":"IF(SUM($S170:DL170)+DL170>$R22,$R22-SUM($S170:DL170),DL170)","v":0},{"$f":"IF(SUM($S170:DM170)+DM170>$R22,$R22-SUM($S170:DM170),DM170)","v":0},{"$f":"IF(SUM($S170:DN170)+DN170>$R22,$R22-SUM($S170:DN170),DN170)","v":0},{"$f":"IF(SUM($S170:DO170)+DO170>$R22,$R22-SUM($S170:DO170),DO170)","v":0},{"$f":"IF(SUM($S170:DP170)+DP170>$R22,$R22-SUM($S170:DP170),DP170)","v":0},{"$f":"IF(SUM($S170:DQ170)+DQ170>$R22,$R22-SUM($S170:DQ170),DQ170)","v":0},{"$f":"IF(SUM($S170:DR170)+DR170>$R22,$R22-SUM($S170:DR170),DR170)","v":0},{"$f":"IF(SUM($S170:DS170)+DS170>$R22,$R22-SUM($S170:DS170),DS170)","v":0},{"$f":"IF(SUM($S170:DT170)+DT170>$R22,$R22-SUM($S170:DT170),DT170)","v":0},{"$f":"IF(SUM($S170:DU170)+DU170>$R22,$R22-SUM($S170:DU170),DU170)","v":0},{"$f":"IF(SUM($S170:DV170)+DV170>$R22,$R22-SUM($S170:DV170),DV170)","v":0},{"$f":"IF(SUM($S170:DW170)+DW170>$R22,$R22-SUM($S170:DW170),DW170)","v":0},{"$f":"IF(SUM($S170:DX170)+DX170>$R22,$R22-SUM($S170:DX170),DX170)","v":0},{"$f":"IF(SUM($S170:DY170)+DY170>$R22,$R22-SUM($S170:DY170),DY170)","v":0},{"$f":"IF(SUM($S170:DZ170)+DZ170>$R22,$R22-SUM($S170:DZ170),DZ170)","v":0},{"$f":"IF(SUM($S170:EA170)+EA170>$R22,$R22-SUM($S170:EA170),EA170)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S171:S171)+S171>$R23,$R23-SUM($S171:S171),S171)","v":0},{"$f":"IF(SUM($S171:T171)+T171>$R23,$R23-SUM($S171:T171),T171)","v":0},{"$f":"IF(SUM($S171:U171)+U171>$R23,$R23-SUM($S171:U171),U171)","v":0},{"$f":"IF(SUM($S171:V171)+V171>$R23,$R23-SUM($S171:V171),V171)","v":0},{"$f":"IF(SUM($S171:W171)+W171>$R23,$R23-SUM($S171:W171),W171)","v":0},{"$f":"IF(SUM($S171:X171)+X171>$R23,$R23-SUM($S171:X171),X171)","v":0},{"$f":"IF(SUM($S171:Y171)+Y171>$R23,$R23-SUM($S171:Y171),Y171)","v":0},{"$f":"IF(SUM($S171:Z171)+Z171>$R23,$R23-SUM($S171:Z171),Z171)","v":0},{"$f":"IF(SUM($S171:AA171)+AA171>$R23,$R23-SUM($S171:AA171),AA171)","v":0},{"$f":"IF(SUM($S171:AB171)+AB171>$R23,$R23-SUM($S171:AB171),AB171)","v":0},{"$f":"IF(SUM($S171:AC171)+AC171>$R23,$R23-SUM($S171:AC171),AC171)","v":0},{"$f":"IF(SUM($S171:AD171)+AD171>$R23,$R23-SUM($S171:AD171),AD171)","v":0},{"$f":"IF(SUM($S171:AE171)+AE171>$R23,$R23-SUM($S171:AE171),AE171)","v":0},{"$f":"IF(SUM($S171:AF171)+AF171>$R23,$R23-SUM($S171:AF171),AF171)","v":0},{"$f":"IF(SUM($S171:AG171)+AG171>$R23,$R23-SUM($S171:AG171),AG171)","v":0},{"$f":"IF(SUM($S171:AH171)+AH171>$R23,$R23-SUM($S171:AH171),AH171)","v":0},{"$f":"IF(SUM($S171:AI171)+AI171>$R23,$R23-SUM($S171:AI171),AI171)","v":0},{"$f":"IF(SUM($S171:AJ171)+AJ171>$R23,$R23-SUM($S171:AJ171),AJ171)","v":0},{"$f":"IF(SUM($S171:AK171)+AK171>$R23,$R23-SUM($S171:AK171),AK171)","v":0},{"$f":"IF(SUM($S171:AL171)+AL171>$R23,$R23-SUM($S171:AL171),AL171)","v":0},{"$f":"IF(SUM($S171:AM171)+AM171>$R23,$R23-SUM($S171:AM171),AM171)","v":0},{"$f":"IF(SUM($S171:AN171)+AN171>$R23,$R23-SUM($S171:AN171),AN171)","v":0},{"$f":"IF(SUM($S171:AO171)+AO171>$R23,$R23-SUM($S171:AO171),AO171)","v":0},{"$f":"IF(SUM($S171:AP171)+AP171>$R23,$R23-SUM($S171:AP171),AP171)","v":0},{"$f":"IF(SUM($S171:AQ171)+AQ171>$R23,$R23-SUM($S171:AQ171),AQ171)","v":0},{"$f":"IF(SUM($S171:AR171)+AR171>$R23,$R23-SUM($S171:AR171),AR171)","v":0},{"$f":"IF(SUM($S171:AS171)+AS171>$R23,$R23-SUM($S171:AS171),AS171)","v":0},{"$f":"IF(SUM($S171:AT171)+AT171>$R23,$R23-SUM($S171:AT171),AT171)","v":0},{"$f":"IF(SUM($S171:AU171)+AU171>$R23,$R23-SUM($S171:AU171),AU171)","v":0},{"$f":"IF(SUM($S171:AV171)+AV171>$R23,$R23-SUM($S171:AV171),AV171)","v":0},{"$f":"IF(SUM($S171:AW171)+AW171>$R23,$R23-SUM($S171:AW171),AW171)","v":0},{"$f":"IF(SUM($S171:AX171)+AX171>$R23,$R23-SUM($S171:AX171),AX171)","v":0},{"$f":"IF(SUM($S171:AY171)+AY171>$R23,$R23-SUM($S171:AY171),AY171)","v":0},{"$f":"IF(SUM($S171:AZ171)+AZ171>$R23,$R23-SUM($S171:AZ171),AZ171)","v":0},{"$f":"IF(SUM($S171:BA171)+BA171>$R23,$R23-SUM($S171:BA171),BA171)","v":0},{"$f":"IF(SUM($S171:BB171)+BB171>$R23,$R23-SUM($S171:BB171),BB171)","v":0},{"$f":"IF(SUM($S171:BC171)+BC171>$R23,$R23-SUM($S171:BC171),BC171)","v":0},{"$f":"IF(SUM($S171:BD171)+BD171>$R23,$R23-SUM($S171:BD171),BD171)","v":0},{"$f":"IF(SUM($S171:BE171)+BE171>$R23,$R23-SUM($S171:BE171),BE171)","v":0},{"$f":"IF(SUM($S171:BF171)+BF171>$R23,$R23-SUM($S171:BF171),BF171)","v":0},{"$f":"IF(SUM($S171:BG171)+BG171>$R23,$R23-SUM($S171:BG171),BG171)","v":0},{"$f":"IF(SUM($S171:BH171)+BH171>$R23,$R23-SUM($S171:BH171),BH171)","v":0},{"$f":"IF(SUM($S171:BI171)+BI171>$R23,$R23-SUM($S171:BI171),BI171)","v":0},{"$f":"IF(SUM($S171:BJ171)+BJ171>$R23,$R23-SUM($S171:BJ171),BJ171)","v":0},{"$f":"IF(SUM($S171:BK171)+BK171>$R23,$R23-SUM($S171:BK171),BK171)","v":0},{"$f":"IF(SUM($S171:BL171)+BL171>$R23,$R23-SUM($S171:BL171),BL171)","v":0},{"$f":"IF(SUM($S171:BM171)+BM171>$R23,$R23-SUM($S171:BM171),BM171)","v":0},{"$f":"IF(SUM($S171:BN171)+BN171>$R23,$R23-SUM($S171:BN171),BN171)","v":0},{"$f":"IF(SUM($S171:BO171)+BO171>$R23,$R23-SUM($S171:BO171),BO171)","v":0},{"$f":"IF(SUM($S171:BP171)+BP171>$R23,$R23-SUM($S171:BP171),BP171)","v":0},{"$f":"IF(SUM($S171:BQ171)+BQ171>$R23,$R23-SUM($S171:BQ171),BQ171)","v":0},{"$f":"IF(SUM($S171:BR171)+BR171>$R23,$R23-SUM($S171:BR171),BR171)","v":0},{"$f":"IF(SUM($S171:BS171)+BS171>$R23,$R23-SUM($S171:BS171),BS171)","v":0},{"$f":"IF(SUM($S171:BT171)+BT171>$R23,$R23-SUM($S171:BT171),BT171)","v":0},{"$f":"IF(SUM($S171:BU171)+BU171>$R23,$R23-SUM($S171:BU171),BU171)","v":0},{"$f":"IF(SUM($S171:BV171)+BV171>$R23,$R23-SUM($S171:BV171),BV171)","v":0},{"$f":"IF(SUM($S171:BW171)+BW171>$R23,$R23-SUM($S171:BW171),BW171)","v":0},{"$f":"IF(SUM($S171:BX171)+BX171>$R23,$R23-SUM($S171:BX171),BX171)","v":0},{"$f":"IF(SUM($S171:BY171)+BY171>$R23,$R23-SUM($S171:BY171),BY171)","v":0},{"$f":"IF(SUM($S171:BZ171)+BZ171>$R23,$R23-SUM($S171:BZ171),BZ171)","v":0},{"$f":"IF(SUM($S171:CA171)+CA171>$R23,$R23-SUM($S171:CA171),CA171)","v":0},{"$f":"IF(SUM($S171:CB171)+CB171>$R23,$R23-SUM($S171:CB171),CB171)","v":0},{"$f":"IF(SUM($S171:CC171)+CC171>$R23,$R23-SUM($S171:CC171),CC171)","v":0},{"$f":"IF(SUM($S171:CD171)+CD171>$R23,$R23-SUM($S171:CD171),CD171)","v":0},{"$f":"IF(SUM($S171:CE171)+CE171>$R23,$R23-SUM($S171:CE171),CE171)","v":0},{"$f":"IF(SUM($S171:CF171)+CF171>$R23,$R23-SUM($S171:CF171),CF171)","v":0},{"$f":"IF(SUM($S171:CG171)+CG171>$R23,$R23-SUM($S171:CG171),CG171)","v":0},{"$f":"IF(SUM($S171:CH171)+CH171>$R23,$R23-SUM($S171:CH171),CH171)","v":0},{"$f":"IF(SUM($S171:CI171)+CI171>$R23,$R23-SUM($S171:CI171),CI171)","v":0},{"$f":"IF(SUM($S171:CJ171)+CJ171>$R23,$R23-SUM($S171:CJ171),CJ171)","v":0},{"$f":"IF(SUM($S171:CK171)+CK171>$R23,$R23-SUM($S171:CK171),CK171)","v":0},{"$f":"IF(SUM($S171:CL171)+CL171>$R23,$R23-SUM($S171:CL171),CL171)","v":0},{"$f":"IF(SUM($S171:CM171)+CM171>$R23,$R23-SUM($S171:CM171),CM171)","v":0},{"$f":"IF(SUM($S171:CN171)+CN171>$R23,$R23-SUM($S171:CN171),CN171)","v":0},{"$f":"IF(SUM($S171:CO171)+CO171>$R23,$R23-SUM($S171:CO171),CO171)","v":0},{"$f":"IF(SUM($S171:CP171)+CP171>$R23,$R23-SUM($S171:CP171),CP171)","v":0},{"$f":"IF(SUM($S171:CQ171)+CQ171>$R23,$R23-SUM($S171:CQ171),CQ171)","v":0},{"$f":"IF(SUM($S171:CR171)+CR171>$R23,$R23-SUM($S171:CR171),CR171)","v":0},{"$f":"IF(SUM($S171:CS171)+CS171>$R23,$R23-SUM($S171:CS171),CS171)","v":0},{"$f":"IF(SUM($S171:CT171)+CT171>$R23,$R23-SUM($S171:CT171),CT171)","v":0},{"$f":"IF(SUM($S171:CU171)+CU171>$R23,$R23-SUM($S171:CU171),CU171)","v":0},{"$f":"IF(SUM($S171:CV171)+CV171>$R23,$R23-SUM($S171:CV171),CV171)","v":0},{"$f":"IF(SUM($S171:CW171)+CW171>$R23,$R23-SUM($S171:CW171),CW171)","v":0},{"$f":"IF(SUM($S171:CX171)+CX171>$R23,$R23-SUM($S171:CX171),CX171)","v":0},{"$f":"IF(SUM($S171:CY171)+CY171>$R23,$R23-SUM($S171:CY171),CY171)","v":0},{"$f":"IF(SUM($S171:CZ171)+CZ171>$R23,$R23-SUM($S171:CZ171),CZ171)","v":0},{"$f":"IF(SUM($S171:DA171)+DA171>$R23,$R23-SUM($S171:DA171),DA171)","v":0},{"$f":"IF(SUM($S171:DB171)+DB171>$R23,$R23-SUM($S171:DB171),DB171)","v":0},{"$f":"IF(SUM($S171:DC171)+DC171>$R23,$R23-SUM($S171:DC171),DC171)","v":0},{"$f":"IF(SUM($S171:DD171)+DD171>$R23,$R23-SUM($S171:DD171),DD171)","v":0},{"$f":"IF(SUM($S171:DE171)+DE171>$R23,$R23-SUM($S171:DE171),DE171)","v":0},{"$f":"IF(SUM($S171:DF171)+DF171>$R23,$R23-SUM($S171:DF171),DF171)","v":0},{"$f":"IF(SUM($S171:DG171)+DG171>$R23,$R23-SUM($S171:DG171),DG171)","v":0},{"$f":"IF(SUM($S171:DH171)+DH171>$R23,$R23-SUM($S171:DH171),DH171)","v":0},{"$f":"IF(SUM($S171:DI171)+DI171>$R23,$R23-SUM($S171:DI171),DI171)","v":0},{"$f":"IF(SUM($S171:DJ171)+DJ171>$R23,$R23-SUM($S171:DJ171),DJ171)","v":0},{"$f":"IF(SUM($S171:DK171)+DK171>$R23,$R23-SUM($S171:DK171),DK171)","v":0},{"$f":"IF(SUM($S171:DL171)+DL171>$R23,$R23-SUM($S171:DL171),DL171)","v":0},{"$f":"IF(SUM($S171:DM171)+DM171>$R23,$R23-SUM($S171:DM171),DM171)","v":0},{"$f":"IF(SUM($S171:DN171)+DN171>$R23,$R23-SUM($S171:DN171),DN171)","v":0},{"$f":"IF(SUM($S171:DO171)+DO171>$R23,$R23-SUM($S171:DO171),DO171)","v":0},{"$f":"IF(SUM($S171:DP171)+DP171>$R23,$R23-SUM($S171:DP171),DP171)","v":0},{"$f":"IF(SUM($S171:DQ171)+DQ171>$R23,$R23-SUM($S171:DQ171),DQ171)","v":0},{"$f":"IF(SUM($S171:DR171)+DR171>$R23,$R23-SUM($S171:DR171),DR171)","v":0},{"$f":"IF(SUM($S171:DS171)+DS171>$R23,$R23-SUM($S171:DS171),DS171)","v":0},{"$f":"IF(SUM($S171:DT171)+DT171>$R23,$R23-SUM($S171:DT171),DT171)","v":0},{"$f":"IF(SUM($S171:DU171)+DU171>$R23,$R23-SUM($S171:DU171),DU171)","v":0},{"$f":"IF(SUM($S171:DV171)+DV171>$R23,$R23-SUM($S171:DV171),DV171)","v":0},{"$f":"IF(SUM($S171:DW171)+DW171>$R23,$R23-SUM($S171:DW171),DW171)","v":0},{"$f":"IF(SUM($S171:DX171)+DX171>$R23,$R23-SUM($S171:DX171),DX171)","v":0},{"$f":"IF(SUM($S171:DY171)+DY171>$R23,$R23-SUM($S171:DY171),DY171)","v":0},{"$f":"IF(SUM($S171:DZ171)+DZ171>$R23,$R23-SUM($S171:DZ171),DZ171)","v":0},{"$f":"IF(SUM($S171:EA171)+EA171>$R23,$R23-SUM($S171:EA171),EA171)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,2.0295408437500002E-3,{"$f":"IF(SUM($S172:S172)+S172>$R24,$R24-SUM($S172:S172),S172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:T172)+T172>$R24,$R24-SUM($S172:T172),T172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:U172)+U172>$R24,$R24-SUM($S172:U172),U172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:V172)+V172>$R24,$R24-SUM($S172:V172),V172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:W172)+W172>$R24,$R24-SUM($S172:W172),W172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:X172)+X172>$R24,$R24-SUM($S172:X172),X172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:Y172)+Y172>$R24,$R24-SUM($S172:Y172),Y172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:Z172)+Z172>$R24,$R24-SUM($S172:Z172),Z172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AA172)+AA172>$R24,$R24-SUM($S172:AA172),AA172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AB172)+AB172>$R24,$R24-SUM($S172:AB172),AB172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AC172)+AC172>$R24,$R24-SUM($S172:AC172),AC172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AD172)+AD172>$R24,$R24-SUM($S172:AD172),AD172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AE172)+AE172>$R24,$R24-SUM($S172:AE172),AE172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AF172)+AF172>$R24,$R24-SUM($S172:AF172),AF172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AG172)+AG172>$R24,$R24-SUM($S172:AG172),AG172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AH172)+AH172>$R24,$R24-SUM($S172:AH172),AH172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AI172)+AI172>$R24,$R24-SUM($S172:AI172),AI172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AJ172)+AJ172>$R24,$R24-SUM($S172:AJ172),AJ172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AK172)+AK172>$R24,$R24-SUM($S172:AK172),AK172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AL172)+AL172>$R24,$R24-SUM($S172:AL172),AL172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AM172)+AM172>$R24,$R24-SUM($S172:AM172),AM172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AN172)+AN172>$R24,$R24-SUM($S172:AN172),AN172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AO172)+AO172>$R24,$R24-SUM($S172:AO172),AO172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AP172)+AP172>$R24,$R24-SUM($S172:AP172),AP172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AQ172)+AQ172>$R24,$R24-SUM($S172:AQ172),AQ172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AR172)+AR172>$R24,$R24-SUM($S172:AR172),AR172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AS172)+AS172>$R24,$R24-SUM($S172:AS172),AS172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AT172)+AT172>$R24,$R24-SUM($S172:AT172),AT172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AU172)+AU172>$R24,$R24-SUM($S172:AU172),AU172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AV172)+AV172>$R24,$R24-SUM($S172:AV172),AV172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AW172)+AW172>$R24,$R24-SUM($S172:AW172),AW172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AX172)+AX172>$R24,$R24-SUM($S172:AX172),AX172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AY172)+AY172>$R24,$R24-SUM($S172:AY172),AY172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:AZ172)+AZ172>$R24,$R24-SUM($S172:AZ172),AZ172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BA172)+BA172>$R24,$R24-SUM($S172:BA172),BA172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BB172)+BB172>$R24,$R24-SUM($S172:BB172),BB172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BC172)+BC172>$R24,$R24-SUM($S172:BC172),BC172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BD172)+BD172>$R24,$R24-SUM($S172:BD172),BD172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BE172)+BE172>$R24,$R24-SUM($S172:BE172),BE172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BF172)+BF172>$R24,$R24-SUM($S172:BF172),BF172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BG172)+BG172>$R24,$R24-SUM($S172:BG172),BG172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BH172)+BH172>$R24,$R24-SUM($S172:BH172),BH172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BI172)+BI172>$R24,$R24-SUM($S172:BI172),BI172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BJ172)+BJ172>$R24,$R24-SUM($S172:BJ172),BJ172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BK172)+BK172>$R24,$R24-SUM($S172:BK172),BK172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BL172)+BL172>$R24,$R24-SUM($S172:BL172),BL172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BM172)+BM172>$R24,$R24-SUM($S172:BM172),BM172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BN172)+BN172>$R24,$R24-SUM($S172:BN172),BN172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BO172)+BO172>$R24,$R24-SUM($S172:BO172),BO172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BP172)+BP172>$R24,$R24-SUM($S172:BP172),BP172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BQ172)+BQ172>$R24,$R24-SUM($S172:BQ172),BQ172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BR172)+BR172>$R24,$R24-SUM($S172:BR172),BR172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BS172)+BS172>$R24,$R24-SUM($S172:BS172),BS172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BT172)+BT172>$R24,$R24-SUM($S172:BT172),BT172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BU172)+BU172>$R24,$R24-SUM($S172:BU172),BU172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BV172)+BV172>$R24,$R24-SUM($S172:BV172),BV172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BW172)+BW172>$R24,$R24-SUM($S172:BW172),BW172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BX172)+BX172>$R24,$R24-SUM($S172:BX172),BX172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BY172)+BY172>$R24,$R24-SUM($S172:BY172),BY172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:BZ172)+BZ172>$R24,$R24-SUM($S172:BZ172),BZ172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CA172)+CA172>$R24,$R24-SUM($S172:CA172),CA172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CB172)+CB172>$R24,$R24-SUM($S172:CB172),CB172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CC172)+CC172>$R24,$R24-SUM($S172:CC172),CC172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CD172)+CD172>$R24,$R24-SUM($S172:CD172),CD172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CE172)+CE172>$R24,$R24-SUM($S172:CE172),CE172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CF172)+CF172>$R24,$R24-SUM($S172:CF172),CF172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CG172)+CG172>$R24,$R24-SUM($S172:CG172),CG172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CH172)+CH172>$R24,$R24-SUM($S172:CH172),CH172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CI172)+CI172>$R24,$R24-SUM($S172:CI172),CI172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CJ172)+CJ172>$R24,$R24-SUM($S172:CJ172),CJ172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CK172)+CK172>$R24,$R24-SUM($S172:CK172),CK172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CL172)+CL172>$R24,$R24-SUM($S172:CL172),CL172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CM172)+CM172>$R24,$R24-SUM($S172:CM172),CM172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CN172)+CN172>$R24,$R24-SUM($S172:CN172),CN172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CO172)+CO172>$R24,$R24-SUM($S172:CO172),CO172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CP172)+CP172>$R24,$R24-SUM($S172:CP172),CP172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CQ172)+CQ172>$R24,$R24-SUM($S172:CQ172),CQ172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CR172)+CR172>$R24,$R24-SUM($S172:CR172),CR172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CS172)+CS172>$R24,$R24-SUM($S172:CS172),CS172)","v":2.0295408437500002E-3},{"$f":"IF(SUM($S172:CT172)+CT172>$R24,$R24-SUM($S172:CT172),CT172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:CU172)+CU172>$R24,$R24-SUM($S172:CU172),CU172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:CV172)+CV172>$R24,$R24-SUM($S172:CV172),CV172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:CW172)+CW172>$R24,$R24-SUM($S172:CW172),CW172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:CX172)+CX172>$R24,$R24-SUM($S172:CX172),CX172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:CY172)+CY172>$R24,$R24-SUM($S172:CY172),CY172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:CZ172)+CZ172>$R24,$R24-SUM($S172:CZ172),CZ172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DA172)+DA172>$R24,$R24-SUM($S172:DA172),DA172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DB172)+DB172>$R24,$R24-SUM($S172:DB172),DB172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DC172)+DC172>$R24,$R24-SUM($S172:DC172),DC172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DD172)+DD172>$R24,$R24-SUM($S172:DD172),DD172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DE172)+DE172>$R24,$R24-SUM($S172:DE172),DE172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DF172)+DF172>$R24,$R24-SUM($S172:DF172),DF172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DG172)+DG172>$R24,$R24-SUM($S172:DG172),DG172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DH172)+DH172>$R24,$R24-SUM($S172:DH172),DH172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DI172)+DI172>$R24,$R24-SUM($S172:DI172),DI172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DJ172)+DJ172>$R24,$R24-SUM($S172:DJ172),DJ172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DK172)+DK172>$R24,$R24-SUM($S172:DK172),DK172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DL172)+DL172>$R24,$R24-SUM($S172:DL172),DL172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DM172)+DM172>$R24,$R24-SUM($S172:DM172),DM172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DN172)+DN172>$R24,$R24-SUM($S172:DN172),DN172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DO172)+DO172>$R24,$R24-SUM($S172:DO172),DO172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DP172)+DP172>$R24,$R24-SUM($S172:DP172),DP172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DQ172)+DQ172>$R24,$R24-SUM($S172:DQ172),DQ172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DR172)+DR172>$R24,$R24-SUM($S172:DR172),DR172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DS172)+DS172>$R24,$R24-SUM($S172:DS172),DS172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DT172)+DT172>$R24,$R24-SUM($S172:DT172),DT172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DU172)+DU172>$R24,$R24-SUM($S172:DU172),DU172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DV172)+DV172>$R24,$R24-SUM($S172:DV172),DV172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DW172)+DW172>$R24,$R24-SUM($S172:DW172),DW172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DX172)+DX172>$R24,$R24-SUM($S172:DX172),DX172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DY172)+DY172>$R24,$R24-SUM($S172:DY172),DY172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:DZ172)+DZ172>$R24,$R24-SUM($S172:DZ172),DZ172)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($S172:EA172)+EA172>$R24,$R24-SUM($S172:EA172),EA172)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,1.8475909375E-4,{"$f":"IF(SUM($S173:S173)+S173>$R25,$R25-SUM($S173:S173),S173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:T173)+T173>$R25,$R25-SUM($S173:T173),T173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:U173)+U173>$R25,$R25-SUM($S173:U173),U173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:V173)+V173>$R25,$R25-SUM($S173:V173),V173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:W173)+W173>$R25,$R25-SUM($S173:W173),W173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:X173)+X173>$R25,$R25-SUM($S173:X173),X173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:Y173)+Y173>$R25,$R25-SUM($S173:Y173),Y173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:Z173)+Z173>$R25,$R25-SUM($S173:Z173),Z173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AA173)+AA173>$R25,$R25-SUM($S173:AA173),AA173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AB173)+AB173>$R25,$R25-SUM($S173:AB173),AB173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AC173)+AC173>$R25,$R25-SUM($S173:AC173),AC173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AD173)+AD173>$R25,$R25-SUM($S173:AD173),AD173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AE173)+AE173>$R25,$R25-SUM($S173:AE173),AE173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AF173)+AF173>$R25,$R25-SUM($S173:AF173),AF173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AG173)+AG173>$R25,$R25-SUM($S173:AG173),AG173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AH173)+AH173>$R25,$R25-SUM($S173:AH173),AH173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AI173)+AI173>$R25,$R25-SUM($S173:AI173),AI173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AJ173)+AJ173>$R25,$R25-SUM($S173:AJ173),AJ173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AK173)+AK173>$R25,$R25-SUM($S173:AK173),AK173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AL173)+AL173>$R25,$R25-SUM($S173:AL173),AL173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AM173)+AM173>$R25,$R25-SUM($S173:AM173),AM173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AN173)+AN173>$R25,$R25-SUM($S173:AN173),AN173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AO173)+AO173>$R25,$R25-SUM($S173:AO173),AO173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AP173)+AP173>$R25,$R25-SUM($S173:AP173),AP173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AQ173)+AQ173>$R25,$R25-SUM($S173:AQ173),AQ173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AR173)+AR173>$R25,$R25-SUM($S173:AR173),AR173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AS173)+AS173>$R25,$R25-SUM($S173:AS173),AS173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AT173)+AT173>$R25,$R25-SUM($S173:AT173),AT173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AU173)+AU173>$R25,$R25-SUM($S173:AU173),AU173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AV173)+AV173>$R25,$R25-SUM($S173:AV173),AV173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AW173)+AW173>$R25,$R25-SUM($S173:AW173),AW173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AX173)+AX173>$R25,$R25-SUM($S173:AX173),AX173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AY173)+AY173>$R25,$R25-SUM($S173:AY173),AY173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:AZ173)+AZ173>$R25,$R25-SUM($S173:AZ173),AZ173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BA173)+BA173>$R25,$R25-SUM($S173:BA173),BA173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BB173)+BB173>$R25,$R25-SUM($S173:BB173),BB173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BC173)+BC173>$R25,$R25-SUM($S173:BC173),BC173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BD173)+BD173>$R25,$R25-SUM($S173:BD173),BD173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BE173)+BE173>$R25,$R25-SUM($S173:BE173),BE173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BF173)+BF173>$R25,$R25-SUM($S173:BF173),BF173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BG173)+BG173>$R25,$R25-SUM($S173:BG173),BG173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BH173)+BH173>$R25,$R25-SUM($S173:BH173),BH173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BI173)+BI173>$R25,$R25-SUM($S173:BI173),BI173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BJ173)+BJ173>$R25,$R25-SUM($S173:BJ173),BJ173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BK173)+BK173>$R25,$R25-SUM($S173:BK173),BK173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BL173)+BL173>$R25,$R25-SUM($S173:BL173),BL173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BM173)+BM173>$R25,$R25-SUM($S173:BM173),BM173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BN173)+BN173>$R25,$R25-SUM($S173:BN173),BN173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BO173)+BO173>$R25,$R25-SUM($S173:BO173),BO173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BP173)+BP173>$R25,$R25-SUM($S173:BP173),BP173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BQ173)+BQ173>$R25,$R25-SUM($S173:BQ173),BQ173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BR173)+BR173>$R25,$R25-SUM($S173:BR173),BR173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BS173)+BS173>$R25,$R25-SUM($S173:BS173),BS173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BT173)+BT173>$R25,$R25-SUM($S173:BT173),BT173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BU173)+BU173>$R25,$R25-SUM($S173:BU173),BU173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BV173)+BV173>$R25,$R25-SUM($S173:BV173),BV173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BW173)+BW173>$R25,$R25-SUM($S173:BW173),BW173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BX173)+BX173>$R25,$R25-SUM($S173:BX173),BX173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BY173)+BY173>$R25,$R25-SUM($S173:BY173),BY173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:BZ173)+BZ173>$R25,$R25-SUM($S173:BZ173),BZ173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CA173)+CA173>$R25,$R25-SUM($S173:CA173),CA173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CB173)+CB173>$R25,$R25-SUM($S173:CB173),CB173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CC173)+CC173>$R25,$R25-SUM($S173:CC173),CC173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CD173)+CD173>$R25,$R25-SUM($S173:CD173),CD173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CE173)+CE173>$R25,$R25-SUM($S173:CE173),CE173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CF173)+CF173>$R25,$R25-SUM($S173:CF173),CF173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CG173)+CG173>$R25,$R25-SUM($S173:CG173),CG173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CH173)+CH173>$R25,$R25-SUM($S173:CH173),CH173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CI173)+CI173>$R25,$R25-SUM($S173:CI173),CI173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CJ173)+CJ173>$R25,$R25-SUM($S173:CJ173),CJ173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CK173)+CK173>$R25,$R25-SUM($S173:CK173),CK173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CL173)+CL173>$R25,$R25-SUM($S173:CL173),CL173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CM173)+CM173>$R25,$R25-SUM($S173:CM173),CM173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CN173)+CN173>$R25,$R25-SUM($S173:CN173),CN173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CO173)+CO173>$R25,$R25-SUM($S173:CO173),CO173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CP173)+CP173>$R25,$R25-SUM($S173:CP173),CP173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CQ173)+CQ173>$R25,$R25-SUM($S173:CQ173),CQ173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CR173)+CR173>$R25,$R25-SUM($S173:CR173),CR173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CS173)+CS173>$R25,$R25-SUM($S173:CS173),CS173)","v":1.8475909375E-4},{"$f":"IF(SUM($S173:CT173)+CT173>$R25,$R25-SUM($S173:CT173),CT173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:CU173)+CU173>$R25,$R25-SUM($S173:CU173),CU173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:CV173)+CV173>$R25,$R25-SUM($S173:CV173),CV173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:CW173)+CW173>$R25,$R25-SUM($S173:CW173),CW173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:CX173)+CX173>$R25,$R25-SUM($S173:CX173),CX173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:CY173)+CY173>$R25,$R25-SUM($S173:CY173),CY173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:CZ173)+CZ173>$R25,$R25-SUM($S173:CZ173),CZ173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DA173)+DA173>$R25,$R25-SUM($S173:DA173),DA173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DB173)+DB173>$R25,$R25-SUM($S173:DB173),DB173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DC173)+DC173>$R25,$R25-SUM($S173:DC173),DC173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DD173)+DD173>$R25,$R25-SUM($S173:DD173),DD173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DE173)+DE173>$R25,$R25-SUM($S173:DE173),DE173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DF173)+DF173>$R25,$R25-SUM($S173:DF173),DF173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DG173)+DG173>$R25,$R25-SUM($S173:DG173),DG173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DH173)+DH173>$R25,$R25-SUM($S173:DH173),DH173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DI173)+DI173>$R25,$R25-SUM($S173:DI173),DI173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DJ173)+DJ173>$R25,$R25-SUM($S173:DJ173),DJ173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DK173)+DK173>$R25,$R25-SUM($S173:DK173),DK173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DL173)+DL173>$R25,$R25-SUM($S173:DL173),DL173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DM173)+DM173>$R25,$R25-SUM($S173:DM173),DM173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DN173)+DN173>$R25,$R25-SUM($S173:DN173),DN173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DO173)+DO173>$R25,$R25-SUM($S173:DO173),DO173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DP173)+DP173>$R25,$R25-SUM($S173:DP173),DP173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DQ173)+DQ173>$R25,$R25-SUM($S173:DQ173),DQ173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DR173)+DR173>$R25,$R25-SUM($S173:DR173),DR173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DS173)+DS173>$R25,$R25-SUM($S173:DS173),DS173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DT173)+DT173>$R25,$R25-SUM($S173:DT173),DT173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DU173)+DU173>$R25,$R25-SUM($S173:DU173),DU173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DV173)+DV173>$R25,$R25-SUM($S173:DV173),DV173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DW173)+DW173>$R25,$R25-SUM($S173:DW173),DW173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DX173)+DX173>$R25,$R25-SUM($S173:DX173),DX173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DY173)+DY173>$R25,$R25-SUM($S173:DY173),DY173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:DZ173)+DZ173>$R25,$R25-SUM($S173:DZ173),DZ173)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($S173:EA173)+EA173>$R25,$R25-SUM($S173:EA173),EA173)","v":-2.4286128663675299E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,3.4936518750000004E-4,{"$f":"IF(SUM($S174:S174)+S174>$R26,$R26-SUM($S174:S174),S174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:T174)+T174>$R26,$R26-SUM($S174:T174),T174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:U174)+U174>$R26,$R26-SUM($S174:U174),U174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:V174)+V174>$R26,$R26-SUM($S174:V174),V174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:W174)+W174>$R26,$R26-SUM($S174:W174),W174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:X174)+X174>$R26,$R26-SUM($S174:X174),X174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:Y174)+Y174>$R26,$R26-SUM($S174:Y174),Y174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:Z174)+Z174>$R26,$R26-SUM($S174:Z174),Z174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AA174)+AA174>$R26,$R26-SUM($S174:AA174),AA174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AB174)+AB174>$R26,$R26-SUM($S174:AB174),AB174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AC174)+AC174>$R26,$R26-SUM($S174:AC174),AC174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AD174)+AD174>$R26,$R26-SUM($S174:AD174),AD174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AE174)+AE174>$R26,$R26-SUM($S174:AE174),AE174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AF174)+AF174>$R26,$R26-SUM($S174:AF174),AF174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AG174)+AG174>$R26,$R26-SUM($S174:AG174),AG174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AH174)+AH174>$R26,$R26-SUM($S174:AH174),AH174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AI174)+AI174>$R26,$R26-SUM($S174:AI174),AI174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AJ174)+AJ174>$R26,$R26-SUM($S174:AJ174),AJ174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AK174)+AK174>$R26,$R26-SUM($S174:AK174),AK174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AL174)+AL174>$R26,$R26-SUM($S174:AL174),AL174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AM174)+AM174>$R26,$R26-SUM($S174:AM174),AM174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AN174)+AN174>$R26,$R26-SUM($S174:AN174),AN174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AO174)+AO174>$R26,$R26-SUM($S174:AO174),AO174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AP174)+AP174>$R26,$R26-SUM($S174:AP174),AP174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AQ174)+AQ174>$R26,$R26-SUM($S174:AQ174),AQ174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AR174)+AR174>$R26,$R26-SUM($S174:AR174),AR174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AS174)+AS174>$R26,$R26-SUM($S174:AS174),AS174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AT174)+AT174>$R26,$R26-SUM($S174:AT174),AT174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AU174)+AU174>$R26,$R26-SUM($S174:AU174),AU174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AV174)+AV174>$R26,$R26-SUM($S174:AV174),AV174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AW174)+AW174>$R26,$R26-SUM($S174:AW174),AW174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AX174)+AX174>$R26,$R26-SUM($S174:AX174),AX174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AY174)+AY174>$R26,$R26-SUM($S174:AY174),AY174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:AZ174)+AZ174>$R26,$R26-SUM($S174:AZ174),AZ174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:BA174)+BA174>$R26,$R26-SUM($S174:BA174),BA174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:BB174)+BB174>$R26,$R26-SUM($S174:BB174),BB174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:BC174)+BC174>$R26,$R26-SUM($S174:BC174),BC174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:BD174)+BD174>$R26,$R26-SUM($S174:BD174),BD174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:BE174)+BE174>$R26,$R26-SUM($S174:BE174),BE174)","v":3.4936518750000004E-4},{"$f":"IF(SUM($S174:BF174)+BF174>$R26,$R26-SUM($S174:BF174),BF174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BG174)+BG174>$R26,$R26-SUM($S174:BG174),BG174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BH174)+BH174>$R26,$R26-SUM($S174:BH174),BH174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BI174)+BI174>$R26,$R26-SUM($S174:BI174),BI174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BJ174)+BJ174>$R26,$R26-SUM($S174:BJ174),BJ174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BK174)+BK174>$R26,$R26-SUM($S174:BK174),BK174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BL174)+BL174>$R26,$R26-SUM($S174:BL174),BL174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BM174)+BM174>$R26,$R26-SUM($S174:BM174),BM174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BN174)+BN174>$R26,$R26-SUM($S174:BN174),BN174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BO174)+BO174>$R26,$R26-SUM($S174:BO174),BO174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BP174)+BP174>$R26,$R26-SUM($S174:BP174),BP174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BQ174)+BQ174>$R26,$R26-SUM($S174:BQ174),BQ174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BR174)+BR174>$R26,$R26-SUM($S174:BR174),BR174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BS174)+BS174>$R26,$R26-SUM($S174:BS174),BS174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BT174)+BT174>$R26,$R26-SUM($S174:BT174),BT174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BU174)+BU174>$R26,$R26-SUM($S174:BU174),BU174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BV174)+BV174>$R26,$R26-SUM($S174:BV174),BV174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BW174)+BW174>$R26,$R26-SUM($S174:BW174),BW174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BX174)+BX174>$R26,$R26-SUM($S174:BX174),BX174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BY174)+BY174>$R26,$R26-SUM($S174:BY174),BY174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:BZ174)+BZ174>$R26,$R26-SUM($S174:BZ174),BZ174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CA174)+CA174>$R26,$R26-SUM($S174:CA174),CA174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CB174)+CB174>$R26,$R26-SUM($S174:CB174),CB174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CC174)+CC174>$R26,$R26-SUM($S174:CC174),CC174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CD174)+CD174>$R26,$R26-SUM($S174:CD174),CD174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CE174)+CE174>$R26,$R26-SUM($S174:CE174),CE174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CF174)+CF174>$R26,$R26-SUM($S174:CF174),CF174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CG174)+CG174>$R26,$R26-SUM($S174:CG174),CG174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CH174)+CH174>$R26,$R26-SUM($S174:CH174),CH174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CI174)+CI174>$R26,$R26-SUM($S174:CI174),CI174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CJ174)+CJ174>$R26,$R26-SUM($S174:CJ174),CJ174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CK174)+CK174>$R26,$R26-SUM($S174:CK174),CK174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CL174)+CL174>$R26,$R26-SUM($S174:CL174),CL174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CM174)+CM174>$R26,$R26-SUM($S174:CM174),CM174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CN174)+CN174>$R26,$R26-SUM($S174:CN174),CN174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CO174)+CO174>$R26,$R26-SUM($S174:CO174),CO174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CP174)+CP174>$R26,$R26-SUM($S174:CP174),CP174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CQ174)+CQ174>$R26,$R26-SUM($S174:CQ174),CQ174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CR174)+CR174>$R26,$R26-SUM($S174:CR174),CR174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CS174)+CS174>$R26,$R26-SUM($S174:CS174),CS174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CT174)+CT174>$R26,$R26-SUM($S174:CT174),CT174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CU174)+CU174>$R26,$R26-SUM($S174:CU174),CU174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CV174)+CV174>$R26,$R26-SUM($S174:CV174),CV174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CW174)+CW174>$R26,$R26-SUM($S174:CW174),CW174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CX174)+CX174>$R26,$R26-SUM($S174:CX174),CX174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CY174)+CY174>$R26,$R26-SUM($S174:CY174),CY174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:CZ174)+CZ174>$R26,$R26-SUM($S174:CZ174),CZ174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DA174)+DA174>$R26,$R26-SUM($S174:DA174),DA174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DB174)+DB174>$R26,$R26-SUM($S174:DB174),DB174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DC174)+DC174>$R26,$R26-SUM($S174:DC174),DC174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DD174)+DD174>$R26,$R26-SUM($S174:DD174),DD174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DE174)+DE174>$R26,$R26-SUM($S174:DE174),DE174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DF174)+DF174>$R26,$R26-SUM($S174:DF174),DF174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DG174)+DG174>$R26,$R26-SUM($S174:DG174),DG174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DH174)+DH174>$R26,$R26-SUM($S174:DH174),DH174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DI174)+DI174>$R26,$R26-SUM($S174:DI174),DI174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DJ174)+DJ174>$R26,$R26-SUM($S174:DJ174),DJ174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DK174)+DK174>$R26,$R26-SUM($S174:DK174),DK174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DL174)+DL174>$R26,$R26-SUM($S174:DL174),DL174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DM174)+DM174>$R26,$R26-SUM($S174:DM174),DM174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DN174)+DN174>$R26,$R26-SUM($S174:DN174),DN174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DO174)+DO174>$R26,$R26-SUM($S174:DO174),DO174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DP174)+DP174>$R26,$R26-SUM($S174:DP174),DP174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DQ174)+DQ174>$R26,$R26-SUM($S174:DQ174),DQ174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DR174)+DR174>$R26,$R26-SUM($S174:DR174),DR174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DS174)+DS174>$R26,$R26-SUM($S174:DS174),DS174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DT174)+DT174>$R26,$R26-SUM($S174:DT174),DT174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DU174)+DU174>$R26,$R26-SUM($S174:DU174),DU174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DV174)+DV174>$R26,$R26-SUM($S174:DV174),DV174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DW174)+DW174>$R26,$R26-SUM($S174:DW174),DW174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DX174)+DX174>$R26,$R26-SUM($S174:DX174),DX174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DY174)+DY174>$R26,$R26-SUM($S174:DY174),DY174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:DZ174)+DZ174>$R26,$R26-SUM($S174:DZ174),DZ174)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($S174:EA174)+EA174>$R26,$R26-SUM($S174:EA174),EA174)","v":-8.6736173798840355E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($S175:S175)+S175>$R27,$R27-SUM($S175:S175),S175)","v":0},{"$f":"IF(SUM($S175:T175)+T175>$R27,$R27-SUM($S175:T175),T175)","v":0},{"$f":"IF(SUM($S175:U175)+U175>$R27,$R27-SUM($S175:U175),U175)","v":0},{"$f":"IF(SUM($S175:V175)+V175>$R27,$R27-SUM($S175:V175),V175)","v":0},{"$f":"IF(SUM($S175:W175)+W175>$R27,$R27-SUM($S175:W175),W175)","v":0},{"$f":"IF(SUM($S175:X175)+X175>$R27,$R27-SUM($S175:X175),X175)","v":0},{"$f":"IF(SUM($S175:Y175)+Y175>$R27,$R27-SUM($S175:Y175),Y175)","v":0},{"$f":"IF(SUM($S175:Z175)+Z175>$R27,$R27-SUM($S175:Z175),Z175)","v":0},{"$f":"IF(SUM($S175:AA175)+AA175>$R27,$R27-SUM($S175:AA175),AA175)","v":0},{"$f":"IF(SUM($S175:AB175)+AB175>$R27,$R27-SUM($S175:AB175),AB175)","v":0},{"$f":"IF(SUM($S175:AC175)+AC175>$R27,$R27-SUM($S175:AC175),AC175)","v":0},{"$f":"IF(SUM($S175:AD175)+AD175>$R27,$R27-SUM($S175:AD175),AD175)","v":0},{"$f":"IF(SUM($S175:AE175)+AE175>$R27,$R27-SUM($S175:AE175),AE175)","v":0},{"$f":"IF(SUM($S175:AF175)+AF175>$R27,$R27-SUM($S175:AF175),AF175)","v":0},{"$f":"IF(SUM($S175:AG175)+AG175>$R27,$R27-SUM($S175:AG175),AG175)","v":0},{"$f":"IF(SUM($S175:AH175)+AH175>$R27,$R27-SUM($S175:AH175),AH175)","v":0},{"$f":"IF(SUM($S175:AI175)+AI175>$R27,$R27-SUM($S175:AI175),AI175)","v":0},{"$f":"IF(SUM($S175:AJ175)+AJ175>$R27,$R27-SUM($S175:AJ175),AJ175)","v":0},{"$f":"IF(SUM($S175:AK175)+AK175>$R27,$R27-SUM($S175:AK175),AK175)","v":0},{"$f":"IF(SUM($S175:AL175)+AL175>$R27,$R27-SUM($S175:AL175),AL175)","v":0},{"$f":"IF(SUM($S175:AM175)+AM175>$R27,$R27-SUM($S175:AM175),AM175)","v":0},{"$f":"IF(SUM($S175:AN175)+AN175>$R27,$R27-SUM($S175:AN175),AN175)","v":0},{"$f":"IF(SUM($S175:AO175)+AO175>$R27,$R27-SUM($S175:AO175),AO175)","v":0},{"$f":"IF(SUM($S175:AP175)+AP175>$R27,$R27-SUM($S175:AP175),AP175)","v":0},{"$f":"IF(SUM($S175:AQ175)+AQ175>$R27,$R27-SUM($S175:AQ175),AQ175)","v":0},{"$f":"IF(SUM($S175:AR175)+AR175>$R27,$R27-SUM($S175:AR175),AR175)","v":0},{"$f":"IF(SUM($S175:AS175)+AS175>$R27,$R27-SUM($S175:AS175),AS175)","v":0},{"$f":"IF(SUM($S175:AT175)+AT175>$R27,$R27-SUM($S175:AT175),AT175)","v":0},{"$f":"IF(SUM($S175:AU175)+AU175>$R27,$R27-SUM($S175:AU175),AU175)","v":0},{"$f":"IF(SUM($S175:AV175)+AV175>$R27,$R27-SUM($S175:AV175),AV175)","v":0},{"$f":"IF(SUM($S175:AW175)+AW175>$R27,$R27-SUM($S175:AW175),AW175)","v":0},{"$f":"IF(SUM($S175:AX175)+AX175>$R27,$R27-SUM($S175:AX175),AX175)","v":0},{"$f":"IF(SUM($S175:AY175)+AY175>$R27,$R27-SUM($S175:AY175),AY175)","v":0},{"$f":"IF(SUM($S175:AZ175)+AZ175>$R27,$R27-SUM($S175:AZ175),AZ175)","v":0},{"$f":"IF(SUM($S175:BA175)+BA175>$R27,$R27-SUM($S175:BA175),BA175)","v":0},{"$f":"IF(SUM($S175:BB175)+BB175>$R27,$R27-SUM($S175:BB175),BB175)","v":0},{"$f":"IF(SUM($S175:BC175)+BC175>$R27,$R27-SUM($S175:BC175),BC175)","v":0},{"$f":"IF(SUM($S175:BD175)+BD175>$R27,$R27-SUM($S175:BD175),BD175)","v":0},{"$f":"IF(SUM($S175:BE175)+BE175>$R27,$R27-SUM($S175:BE175),BE175)","v":0},{"$f":"IF(SUM($S175:BF175)+BF175>$R27,$R27-SUM($S175:BF175),BF175)","v":0},{"$f":"IF(SUM($S175:BG175)+BG175>$R27,$R27-SUM($S175:BG175),BG175)","v":0},{"$f":"IF(SUM($S175:BH175)+BH175>$R27,$R27-SUM($S175:BH175),BH175)","v":0},{"$f":"IF(SUM($S175:BI175)+BI175>$R27,$R27-SUM($S175:BI175),BI175)","v":0},{"$f":"IF(SUM($S175:BJ175)+BJ175>$R27,$R27-SUM($S175:BJ175),BJ175)","v":0},{"$f":"IF(SUM($S175:BK175)+BK175>$R27,$R27-SUM($S175:BK175),BK175)","v":0},{"$f":"IF(SUM($S175:BL175)+BL175>$R27,$R27-SUM($S175:BL175),BL175)","v":0},{"$f":"IF(SUM($S175:BM175)+BM175>$R27,$R27-SUM($S175:BM175),BM175)","v":0},{"$f":"IF(SUM($S175:BN175)+BN175>$R27,$R27-SUM($S175:BN175),BN175)","v":0},{"$f":"IF(SUM($S175:BO175)+BO175>$R27,$R27-SUM($S175:BO175),BO175)","v":0},{"$f":"IF(SUM($S175:BP175)+BP175>$R27,$R27-SUM($S175:BP175),BP175)","v":0},{"$f":"IF(SUM($S175:BQ175)+BQ175>$R27,$R27-SUM($S175:BQ175),BQ175)","v":0},{"$f":"IF(SUM($S175:BR175)+BR175>$R27,$R27-SUM($S175:BR175),BR175)","v":0},{"$f":"IF(SUM($S175:BS175)+BS175>$R27,$R27-SUM($S175:BS175),BS175)","v":0},{"$f":"IF(SUM($S175:BT175)+BT175>$R27,$R27-SUM($S175:BT175),BT175)","v":0},{"$f":"IF(SUM($S175:BU175)+BU175>$R27,$R27-SUM($S175:BU175),BU175)","v":0},{"$f":"IF(SUM($S175:BV175)+BV175>$R27,$R27-SUM($S175:BV175),BV175)","v":0},{"$f":"IF(SUM($S175:BW175)+BW175>$R27,$R27-SUM($S175:BW175),BW175)","v":0},{"$f":"IF(SUM($S175:BX175)+BX175>$R27,$R27-SUM($S175:BX175),BX175)","v":0},{"$f":"IF(SUM($S175:BY175)+BY175>$R27,$R27-SUM($S175:BY175),BY175)","v":0},{"$f":"IF(SUM($S175:BZ175)+BZ175>$R27,$R27-SUM($S175:BZ175),BZ175)","v":0},{"$f":"IF(SUM($S175:CA175)+CA175>$R27,$R27-SUM($S175:CA175),CA175)","v":0},{"$f":"IF(SUM($S175:CB175)+CB175>$R27,$R27-SUM($S175:CB175),CB175)","v":0},{"$f":"IF(SUM($S175:CC175)+CC175>$R27,$R27-SUM($S175:CC175),CC175)","v":0},{"$f":"IF(SUM($S175:CD175)+CD175>$R27,$R27-SUM($S175:CD175),CD175)","v":0},{"$f":"IF(SUM($S175:CE175)+CE175>$R27,$R27-SUM($S175:CE175),CE175)","v":0},{"$f":"IF(SUM($S175:CF175)+CF175>$R27,$R27-SUM($S175:CF175),CF175)","v":0},{"$f":"IF(SUM($S175:CG175)+CG175>$R27,$R27-SUM($S175:CG175),CG175)","v":0},{"$f":"IF(SUM($S175:CH175)+CH175>$R27,$R27-SUM($S175:CH175),CH175)","v":0},{"$f":"IF(SUM($S175:CI175)+CI175>$R27,$R27-SUM($S175:CI175),CI175)","v":0},{"$f":"IF(SUM($S175:CJ175)+CJ175>$R27,$R27-SUM($S175:CJ175),CJ175)","v":0},{"$f":"IF(SUM($S175:CK175)+CK175>$R27,$R27-SUM($S175:CK175),CK175)","v":0},{"$f":"IF(SUM($S175:CL175)+CL175>$R27,$R27-SUM($S175:CL175),CL175)","v":0},{"$f":"IF(SUM($S175:CM175)+CM175>$R27,$R27-SUM($S175:CM175),CM175)","v":0},{"$f":"IF(SUM($S175:CN175)+CN175>$R27,$R27-SUM($S175:CN175),CN175)","v":0},{"$f":"IF(SUM($S175:CO175)+CO175>$R27,$R27-SUM($S175:CO175),CO175)","v":0},{"$f":"IF(SUM($S175:CP175)+CP175>$R27,$R27-SUM($S175:CP175),CP175)","v":0},{"$f":"IF(SUM($S175:CQ175)+CQ175>$R27,$R27-SUM($S175:CQ175),CQ175)","v":0},{"$f":"IF(SUM($S175:CR175)+CR175>$R27,$R27-SUM($S175:CR175),CR175)","v":0},{"$f":"IF(SUM($S175:CS175)+CS175>$R27,$R27-SUM($S175:CS175),CS175)","v":0},{"$f":"IF(SUM($S175:CT175)+CT175>$R27,$R27-SUM($S175:CT175),CT175)","v":0},{"$f":"IF(SUM($S175:CU175)+CU175>$R27,$R27-SUM($S175:CU175),CU175)","v":0},{"$f":"IF(SUM($S175:CV175)+CV175>$R27,$R27-SUM($S175:CV175),CV175)","v":0},{"$f":"IF(SUM($S175:CW175)+CW175>$R27,$R27-SUM($S175:CW175),CW175)","v":0},{"$f":"IF(SUM($S175:CX175)+CX175>$R27,$R27-SUM($S175:CX175),CX175)","v":0},{"$f":"IF(SUM($S175:CY175)+CY175>$R27,$R27-SUM($S175:CY175),CY175)","v":0},{"$f":"IF(SUM($S175:CZ175)+CZ175>$R27,$R27-SUM($S175:CZ175),CZ175)","v":0},{"$f":"IF(SUM($S175:DA175)+DA175>$R27,$R27-SUM($S175:DA175),DA175)","v":0},{"$f":"IF(SUM($S175:DB175)+DB175>$R27,$R27-SUM($S175:DB175),DB175)","v":0},{"$f":"IF(SUM($S175:DC175)+DC175>$R27,$R27-SUM($S175:DC175),DC175)","v":0},{"$f":"IF(SUM($S175:DD175)+DD175>$R27,$R27-SUM($S175:DD175),DD175)","v":0},{"$f":"IF(SUM($S175:DE175)+DE175>$R27,$R27-SUM($S175:DE175),DE175)","v":0},{"$f":"IF(SUM($S175:DF175)+DF175>$R27,$R27-SUM($S175:DF175),DF175)","v":0},{"$f":"IF(SUM($S175:DG175)+DG175>$R27,$R27-SUM($S175:DG175),DG175)","v":0},{"$f":"IF(SUM($S175:DH175)+DH175>$R27,$R27-SUM($S175:DH175),DH175)","v":0},{"$f":"IF(SUM($S175:DI175)+DI175>$R27,$R27-SUM($S175:DI175),DI175)","v":0},{"$f":"IF(SUM($S175:DJ175)+DJ175>$R27,$R27-SUM($S175:DJ175),DJ175)","v":0},{"$f":"IF(SUM($S175:DK175)+DK175>$R27,$R27-SUM($S175:DK175),DK175)","v":0},{"$f":"IF(SUM($S175:DL175)+DL175>$R27,$R27-SUM($S175:DL175),DL175)","v":0},{"$f":"IF(SUM($S175:DM175)+DM175>$R27,$R27-SUM($S175:DM175),DM175)","v":0},{"$f":"IF(SUM($S175:DN175)+DN175>$R27,$R27-SUM($S175:DN175),DN175)","v":0},{"$f":"IF(SUM($S175:DO175)+DO175>$R27,$R27-SUM($S175:DO175),DO175)","v":0},{"$f":"IF(SUM($S175:DP175)+DP175>$R27,$R27-SUM($S175:DP175),DP175)","v":0},{"$f":"IF(SUM($S175:DQ175)+DQ175>$R27,$R27-SUM($S175:DQ175),DQ175)","v":0},{"$f":"IF(SUM($S175:DR175)+DR175>$R27,$R27-SUM($S175:DR175),DR175)","v":0},{"$f":"IF(SUM($S175:DS175)+DS175>$R27,$R27-SUM($S175:DS175),DS175)","v":0},{"$f":"IF(SUM($S175:DT175)+DT175>$R27,$R27-SUM($S175:DT175),DT175)","v":0},{"$f":"IF(SUM($S175:DU175)+DU175>$R27,$R27-SUM($S175:DU175),DU175)","v":0},{"$f":"IF(SUM($S175:DV175)+DV175>$R27,$R27-SUM($S175:DV175),DV175)","v":0},{"$f":"IF(SUM($S175:DW175)+DW175>$R27,$R27-SUM($S175:DW175),DW175)","v":0},{"$f":"IF(SUM($S175:DX175)+DX175>$R27,$R27-SUM($S175:DX175),DX175)","v":0},{"$f":"IF(SUM($S175:DY175)+DY175>$R27,$R27-SUM($S175:DY175),DY175)","v":0},{"$f":"IF(SUM($S175:DZ175)+DZ175>$R27,$R27-SUM($S175:DZ175),DZ175)","v":0},{"$f":"IF(SUM($S175:EA175)+EA175>$R27,$R27-SUM($S175:EA175),EA175)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,6.8750000000000002E-6,{"$f":"IF(SUM($S176:S176)+S176>$R28,$R28-SUM($S176:S176),S176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:T176)+T176>$R28,$R28-SUM($S176:T176),T176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:U176)+U176>$R28,$R28-SUM($S176:U176),U176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:V176)+V176>$R28,$R28-SUM($S176:V176),V176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:W176)+W176>$R28,$R28-SUM($S176:W176),W176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:X176)+X176>$R28,$R28-SUM($S176:X176),X176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:Y176)+Y176>$R28,$R28-SUM($S176:Y176),Y176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:Z176)+Z176>$R28,$R28-SUM($S176:Z176),Z176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AA176)+AA176>$R28,$R28-SUM($S176:AA176),AA176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AB176)+AB176>$R28,$R28-SUM($S176:AB176),AB176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AC176)+AC176>$R28,$R28-SUM($S176:AC176),AC176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AD176)+AD176>$R28,$R28-SUM($S176:AD176),AD176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AE176)+AE176>$R28,$R28-SUM($S176:AE176),AE176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AF176)+AF176>$R28,$R28-SUM($S176:AF176),AF176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AG176)+AG176>$R28,$R28-SUM($S176:AG176),AG176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AH176)+AH176>$R28,$R28-SUM($S176:AH176),AH176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AI176)+AI176>$R28,$R28-SUM($S176:AI176),AI176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AJ176)+AJ176>$R28,$R28-SUM($S176:AJ176),AJ176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AK176)+AK176>$R28,$R28-SUM($S176:AK176),AK176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AL176)+AL176>$R28,$R28-SUM($S176:AL176),AL176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AM176)+AM176>$R28,$R28-SUM($S176:AM176),AM176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AN176)+AN176>$R28,$R28-SUM($S176:AN176),AN176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AO176)+AO176>$R28,$R28-SUM($S176:AO176),AO176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AP176)+AP176>$R28,$R28-SUM($S176:AP176),AP176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AQ176)+AQ176>$R28,$R28-SUM($S176:AQ176),AQ176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AR176)+AR176>$R28,$R28-SUM($S176:AR176),AR176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AS176)+AS176>$R28,$R28-SUM($S176:AS176),AS176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AT176)+AT176>$R28,$R28-SUM($S176:AT176),AT176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AU176)+AU176>$R28,$R28-SUM($S176:AU176),AU176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AV176)+AV176>$R28,$R28-SUM($S176:AV176),AV176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AW176)+AW176>$R28,$R28-SUM($S176:AW176),AW176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AX176)+AX176>$R28,$R28-SUM($S176:AX176),AX176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AY176)+AY176>$R28,$R28-SUM($S176:AY176),AY176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:AZ176)+AZ176>$R28,$R28-SUM($S176:AZ176),AZ176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BA176)+BA176>$R28,$R28-SUM($S176:BA176),BA176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BB176)+BB176>$R28,$R28-SUM($S176:BB176),BB176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BC176)+BC176>$R28,$R28-SUM($S176:BC176),BC176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BD176)+BD176>$R28,$R28-SUM($S176:BD176),BD176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BE176)+BE176>$R28,$R28-SUM($S176:BE176),BE176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BF176)+BF176>$R28,$R28-SUM($S176:BF176),BF176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BG176)+BG176>$R28,$R28-SUM($S176:BG176),BG176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BH176)+BH176>$R28,$R28-SUM($S176:BH176),BH176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BI176)+BI176>$R28,$R28-SUM($S176:BI176),BI176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BJ176)+BJ176>$R28,$R28-SUM($S176:BJ176),BJ176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BK176)+BK176>$R28,$R28-SUM($S176:BK176),BK176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BL176)+BL176>$R28,$R28-SUM($S176:BL176),BL176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BM176)+BM176>$R28,$R28-SUM($S176:BM176),BM176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BN176)+BN176>$R28,$R28-SUM($S176:BN176),BN176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BO176)+BO176>$R28,$R28-SUM($S176:BO176),BO176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BP176)+BP176>$R28,$R28-SUM($S176:BP176),BP176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BQ176)+BQ176>$R28,$R28-SUM($S176:BQ176),BQ176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BR176)+BR176>$R28,$R28-SUM($S176:BR176),BR176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BS176)+BS176>$R28,$R28-SUM($S176:BS176),BS176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BT176)+BT176>$R28,$R28-SUM($S176:BT176),BT176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BU176)+BU176>$R28,$R28-SUM($S176:BU176),BU176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BV176)+BV176>$R28,$R28-SUM($S176:BV176),BV176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BW176)+BW176>$R28,$R28-SUM($S176:BW176),BW176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BX176)+BX176>$R28,$R28-SUM($S176:BX176),BX176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BY176)+BY176>$R28,$R28-SUM($S176:BY176),BY176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:BZ176)+BZ176>$R28,$R28-SUM($S176:BZ176),BZ176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CA176)+CA176>$R28,$R28-SUM($S176:CA176),CA176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CB176)+CB176>$R28,$R28-SUM($S176:CB176),CB176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CC176)+CC176>$R28,$R28-SUM($S176:CC176),CC176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CD176)+CD176>$R28,$R28-SUM($S176:CD176),CD176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CE176)+CE176>$R28,$R28-SUM($S176:CE176),CE176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CF176)+CF176>$R28,$R28-SUM($S176:CF176),CF176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CG176)+CG176>$R28,$R28-SUM($S176:CG176),CG176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CH176)+CH176>$R28,$R28-SUM($S176:CH176),CH176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CI176)+CI176>$R28,$R28-SUM($S176:CI176),CI176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CJ176)+CJ176>$R28,$R28-SUM($S176:CJ176),CJ176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CK176)+CK176>$R28,$R28-SUM($S176:CK176),CK176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CL176)+CL176>$R28,$R28-SUM($S176:CL176),CL176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CM176)+CM176>$R28,$R28-SUM($S176:CM176),CM176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CN176)+CN176>$R28,$R28-SUM($S176:CN176),CN176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CO176)+CO176>$R28,$R28-SUM($S176:CO176),CO176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CP176)+CP176>$R28,$R28-SUM($S176:CP176),CP176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CQ176)+CQ176>$R28,$R28-SUM($S176:CQ176),CQ176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CR176)+CR176>$R28,$R28-SUM($S176:CR176),CR176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CS176)+CS176>$R28,$R28-SUM($S176:CS176),CS176)","v":6.8750000000000002E-6},{"$f":"IF(SUM($S176:CT176)+CT176>$R28,$R28-SUM($S176:CT176),CT176)","v":1.0842021724855044E-19},{"$f":"IF(SUM($S176:CU176)+CU176>$R28,$R28-SUM($S176:CU176),CU176)","v":1.0842021724855044E-19},{"$f":"IF(SUM($S176:CV176)+CV176>$R28,$R28-SUM($S176:CV176),CV176)","v":1.0842021724855044E-19},{"$f":"IF(SUM($S176:CW176)+CW176>$R28,$R28-SUM($S176:CW176),CW176)","v":1.0842021724855044E-19},{"$f":"IF(SUM($S176:CX176)+CX176>$R28,$R28-SUM($S176:CX176),CX176)","v":1.0842021724855044E-19},{"$f":"IF(SUM($S176:CY176)+CY176>$R28,$R28-SUM($S176:CY176),CY176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:CZ176)+CZ176>$R28,$R28-SUM($S176:CZ176),CZ176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DA176)+DA176>$R28,$R28-SUM($S176:DA176),DA176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DB176)+DB176>$R28,$R28-SUM($S176:DB176),DB176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DC176)+DC176>$R28,$R28-SUM($S176:DC176),DC176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DD176)+DD176>$R28,$R28-SUM($S176:DD176),DD176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DE176)+DE176>$R28,$R28-SUM($S176:DE176),DE176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DF176)+DF176>$R28,$R28-SUM($S176:DF176),DF176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DG176)+DG176>$R28,$R28-SUM($S176:DG176),DG176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DH176)+DH176>$R28,$R28-SUM($S176:DH176),DH176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DI176)+DI176>$R28,$R28-SUM($S176:DI176),DI176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DJ176)+DJ176>$R28,$R28-SUM($S176:DJ176),DJ176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DK176)+DK176>$R28,$R28-SUM($S176:DK176),DK176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DL176)+DL176>$R28,$R28-SUM($S176:DL176),DL176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DM176)+DM176>$R28,$R28-SUM($S176:DM176),DM176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DN176)+DN176>$R28,$R28-SUM($S176:DN176),DN176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DO176)+DO176>$R28,$R28-SUM($S176:DO176),DO176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DP176)+DP176>$R28,$R28-SUM($S176:DP176),DP176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DQ176)+DQ176>$R28,$R28-SUM($S176:DQ176),DQ176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DR176)+DR176>$R28,$R28-SUM($S176:DR176),DR176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DS176)+DS176>$R28,$R28-SUM($S176:DS176),DS176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DT176)+DT176>$R28,$R28-SUM($S176:DT176),DT176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DU176)+DU176>$R28,$R28-SUM($S176:DU176),DU176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DV176)+DV176>$R28,$R28-SUM($S176:DV176),DV176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DW176)+DW176>$R28,$R28-SUM($S176:DW176),DW176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DX176)+DX176>$R28,$R28-SUM($S176:DX176),DX176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DY176)+DY176>$R28,$R28-SUM($S176:DY176),DY176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:DZ176)+DZ176>$R28,$R28-SUM($S176:DZ176),DZ176)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($S176:EA176)+EA176>$R28,$R28-SUM($S176:EA176),EA176)","v":-4.3368086899420177E-19}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,2.2043976875000004E-3,{"$f":"IF(SUM($S177:S177)+S177>$R29,$R29-SUM($S177:S177),S177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:T177)+T177>$R29,$R29-SUM($S177:T177),T177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:U177)+U177>$R29,$R29-SUM($S177:U177),U177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:V177)+V177>$R29,$R29-SUM($S177:V177),V177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:W177)+W177>$R29,$R29-SUM($S177:W177),W177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:X177)+X177>$R29,$R29-SUM($S177:X177),X177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:Y177)+Y177>$R29,$R29-SUM($S177:Y177),Y177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:Z177)+Z177>$R29,$R29-SUM($S177:Z177),Z177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AA177)+AA177>$R29,$R29-SUM($S177:AA177),AA177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AB177)+AB177>$R29,$R29-SUM($S177:AB177),AB177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AC177)+AC177>$R29,$R29-SUM($S177:AC177),AC177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AD177)+AD177>$R29,$R29-SUM($S177:AD177),AD177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AE177)+AE177>$R29,$R29-SUM($S177:AE177),AE177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AF177)+AF177>$R29,$R29-SUM($S177:AF177),AF177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AG177)+AG177>$R29,$R29-SUM($S177:AG177),AG177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AH177)+AH177>$R29,$R29-SUM($S177:AH177),AH177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AI177)+AI177>$R29,$R29-SUM($S177:AI177),AI177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AJ177)+AJ177>$R29,$R29-SUM($S177:AJ177),AJ177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AK177)+AK177>$R29,$R29-SUM($S177:AK177),AK177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AL177)+AL177>$R29,$R29-SUM($S177:AL177),AL177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AM177)+AM177>$R29,$R29-SUM($S177:AM177),AM177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AN177)+AN177>$R29,$R29-SUM($S177:AN177),AN177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AO177)+AO177>$R29,$R29-SUM($S177:AO177),AO177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AP177)+AP177>$R29,$R29-SUM($S177:AP177),AP177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AQ177)+AQ177>$R29,$R29-SUM($S177:AQ177),AQ177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AR177)+AR177>$R29,$R29-SUM($S177:AR177),AR177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AS177)+AS177>$R29,$R29-SUM($S177:AS177),AS177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AT177)+AT177>$R29,$R29-SUM($S177:AT177),AT177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AU177)+AU177>$R29,$R29-SUM($S177:AU177),AU177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AV177)+AV177>$R29,$R29-SUM($S177:AV177),AV177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AW177)+AW177>$R29,$R29-SUM($S177:AW177),AW177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AX177)+AX177>$R29,$R29-SUM($S177:AX177),AX177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AY177)+AY177>$R29,$R29-SUM($S177:AY177),AY177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:AZ177)+AZ177>$R29,$R29-SUM($S177:AZ177),AZ177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:BA177)+BA177>$R29,$R29-SUM($S177:BA177),BA177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:BB177)+BB177>$R29,$R29-SUM($S177:BB177),BB177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:BC177)+BC177>$R29,$R29-SUM($S177:BC177),BC177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:BD177)+BD177>$R29,$R29-SUM($S177:BD177),BD177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:BE177)+BE177>$R29,$R29-SUM($S177:BE177),BE177)","v":2.2043976875000004E-3},{"$f":"IF(SUM($S177:BF177)+BF177>$R29,$R29-SUM($S177:BF177),BF177)","v":4.163336342344337E-17},{"$f":"IF(SUM($S177:BG177)+BG177>$R29,$R29-SUM($S177:BG177),BG177)","v":0},{"$f":"IF(SUM($S177:BH177)+BH177>$R29,$R29-SUM($S177:BH177),BH177)","v":0},{"$f":"IF(SUM($S177:BI177)+BI177>$R29,$R29-SUM($S177:BI177),BI177)","v":0},{"$f":"IF(SUM($S177:BJ177)+BJ177>$R29,$R29-SUM($S177:BJ177),BJ177)","v":0},{"$f":"IF(SUM($S177:BK177)+BK177>$R29,$R29-SUM($S177:BK177),BK177)","v":0},{"$f":"IF(SUM($S177:BL177)+BL177>$R29,$R29-SUM($S177:BL177),BL177)","v":0},{"$f":"IF(SUM($S177:BM177)+BM177>$R29,$R29-SUM($S177:BM177),BM177)","v":0},{"$f":"IF(SUM($S177:BN177)+BN177>$R29,$R29-SUM($S177:BN177),BN177)","v":0},{"$f":"IF(SUM($S177:BO177)+BO177>$R29,$R29-SUM($S177:BO177),BO177)","v":0},{"$f":"IF(SUM($S177:BP177)+BP177>$R29,$R29-SUM($S177:BP177),BP177)","v":0},{"$f":"IF(SUM($S177:BQ177)+BQ177>$R29,$R29-SUM($S177:BQ177),BQ177)","v":0},{"$f":"IF(SUM($S177:BR177)+BR177>$R29,$R29-SUM($S177:BR177),BR177)","v":0},{"$f":"IF(SUM($S177:BS177)+BS177>$R29,$R29-SUM($S177:BS177),BS177)","v":0},{"$f":"IF(SUM($S177:BT177)+BT177>$R29,$R29-SUM($S177:BT177),BT177)","v":0},{"$f":"IF(SUM($S177:BU177)+BU177>$R29,$R29-SUM($S177:BU177),BU177)","v":0},{"$f":"IF(SUM($S177:BV177)+BV177>$R29,$R29-SUM($S177:BV177),BV177)","v":0},{"$f":"IF(SUM($S177:BW177)+BW177>$R29,$R29-SUM($S177:BW177),BW177)","v":0},{"$f":"IF(SUM($S177:BX177)+BX177>$R29,$R29-SUM($S177:BX177),BX177)","v":0},{"$f":"IF(SUM($S177:BY177)+BY177>$R29,$R29-SUM($S177:BY177),BY177)","v":0},{"$f":"IF(SUM($S177:BZ177)+BZ177>$R29,$R29-SUM($S177:BZ177),BZ177)","v":0},{"$f":"IF(SUM($S177:CA177)+CA177>$R29,$R29-SUM($S177:CA177),CA177)","v":0},{"$f":"IF(SUM($S177:CB177)+CB177>$R29,$R29-SUM($S177:CB177),CB177)","v":0},{"$f":"IF(SUM($S177:CC177)+CC177>$R29,$R29-SUM($S177:CC177),CC177)","v":0},{"$f":"IF(SUM($S177:CD177)+CD177>$R29,$R29-SUM($S177:CD177),CD177)","v":0},{"$f":"IF(SUM($S177:CE177)+CE177>$R29,$R29-SUM($S177:CE177),CE177)","v":0},{"$f":"IF(SUM($S177:CF177)+CF177>$R29,$R29-SUM($S177:CF177),CF177)","v":0},{"$f":"IF(SUM($S177:CG177)+CG177>$R29,$R29-SUM($S177:CG177),CG177)","v":0},{"$f":"IF(SUM($S177:CH177)+CH177>$R29,$R29-SUM($S177:CH177),CH177)","v":0},{"$f":"IF(SUM($S177:CI177)+CI177>$R29,$R29-SUM($S177:CI177),CI177)","v":0},{"$f":"IF(SUM($S177:CJ177)+CJ177>$R29,$R29-SUM($S177:CJ177),CJ177)","v":0},{"$f":"IF(SUM($S177:CK177)+CK177>$R29,$R29-SUM($S177:CK177),CK177)","v":0},{"$f":"IF(SUM($S177:CL177)+CL177>$R29,$R29-SUM($S177:CL177),CL177)","v":0},{"$f":"IF(SUM($S177:CM177)+CM177>$R29,$R29-SUM($S177:CM177),CM177)","v":0},{"$f":"IF(SUM($S177:CN177)+CN177>$R29,$R29-SUM($S177:CN177),CN177)","v":0},{"$f":"IF(SUM($S177:CO177)+CO177>$R29,$R29-SUM($S177:CO177),CO177)","v":0},{"$f":"IF(SUM($S177:CP177)+CP177>$R29,$R29-SUM($S177:CP177),CP177)","v":0},{"$f":"IF(SUM($S177:CQ177)+CQ177>$R29,$R29-SUM($S177:CQ177),CQ177)","v":0},{"$f":"IF(SUM($S177:CR177)+CR177>$R29,$R29-SUM($S177:CR177),CR177)","v":0},{"$f":"IF(SUM($S177:CS177)+CS177>$R29,$R29-SUM($S177:CS177),CS177)","v":0},{"$f":"IF(SUM($S177:CT177)+CT177>$R29,$R29-SUM($S177:CT177),CT177)","v":0},{"$f":"IF(SUM($S177:CU177)+CU177>$R29,$R29-SUM($S177:CU177),CU177)","v":0},{"$f":"IF(SUM($S177:CV177)+CV177>$R29,$R29-SUM($S177:CV177),CV177)","v":0},{"$f":"IF(SUM($S177:CW177)+CW177>$R29,$R29-SUM($S177:CW177),CW177)","v":0},{"$f":"IF(SUM($S177:CX177)+CX177>$R29,$R29-SUM($S177:CX177),CX177)","v":0},{"$f":"IF(SUM($S177:CY177)+CY177>$R29,$R29-SUM($S177:CY177),CY177)","v":0},{"$f":"IF(SUM($S177:CZ177)+CZ177>$R29,$R29-SUM($S177:CZ177),CZ177)","v":0},{"$f":"IF(SUM($S177:DA177)+DA177>$R29,$R29-SUM($S177:DA177),DA177)","v":0},{"$f":"IF(SUM($S177:DB177)+DB177>$R29,$R29-SUM($S177:DB177),DB177)","v":0},{"$f":"IF(SUM($S177:DC177)+DC177>$R29,$R29-SUM($S177:DC177),DC177)","v":0},{"$f":"IF(SUM($S177:DD177)+DD177>$R29,$R29-SUM($S177:DD177),DD177)","v":0},{"$f":"IF(SUM($S177:DE177)+DE177>$R29,$R29-SUM($S177:DE177),DE177)","v":0},{"$f":"IF(SUM($S177:DF177)+DF177>$R29,$R29-SUM($S177:DF177),DF177)","v":0},{"$f":"IF(SUM($S177:DG177)+DG177>$R29,$R29-SUM($S177:DG177),DG177)","v":0},{"$f":"IF(SUM($S177:DH177)+DH177>$R29,$R29-SUM($S177:DH177),DH177)","v":0},{"$f":"IF(SUM($S177:DI177)+DI177>$R29,$R29-SUM($S177:DI177),DI177)","v":0},{"$f":"IF(SUM($S177:DJ177)+DJ177>$R29,$R29-SUM($S177:DJ177),DJ177)","v":0},{"$f":"IF(SUM($S177:DK177)+DK177>$R29,$R29-SUM($S177:DK177),DK177)","v":0},{"$f":"IF(SUM($S177:DL177)+DL177>$R29,$R29-SUM($S177:DL177),DL177)","v":0},{"$f":"IF(SUM($S177:DM177)+DM177>$R29,$R29-SUM($S177:DM177),DM177)","v":0},{"$f":"IF(SUM($S177:DN177)+DN177>$R29,$R29-SUM($S177:DN177),DN177)","v":0},{"$f":"IF(SUM($S177:DO177)+DO177>$R29,$R29-SUM($S177:DO177),DO177)","v":0},{"$f":"IF(SUM($S177:DP177)+DP177>$R29,$R29-SUM($S177:DP177),DP177)","v":0},{"$f":"IF(SUM($S177:DQ177)+DQ177>$R29,$R29-SUM($S177:DQ177),DQ177)","v":0},{"$f":"IF(SUM($S177:DR177)+DR177>$R29,$R29-SUM($S177:DR177),DR177)","v":0},{"$f":"IF(SUM($S177:DS177)+DS177>$R29,$R29-SUM($S177:DS177),DS177)","v":0},{"$f":"IF(SUM($S177:DT177)+DT177>$R29,$R29-SUM($S177:DT177),DT177)","v":0},{"$f":"IF(SUM($S177:DU177)+DU177>$R29,$R29-SUM($S177:DU177),DU177)","v":0},{"$f":"IF(SUM($S177:DV177)+DV177>$R29,$R29-SUM($S177:DV177),DV177)","v":0},{"$f":"IF(SUM($S177:DW177)+DW177>$R29,$R29-SUM($S177:DW177),DW177)","v":0},{"$f":"IF(SUM($S177:DX177)+DX177>$R29,$R29-SUM($S177:DX177),DX177)","v":0},{"$f":"IF(SUM($S177:DY177)+DY177>$R29,$R29-SUM($S177:DY177),DY177)","v":0},{"$f":"IF(SUM($S177:DZ177)+DZ177>$R29,$R29-SUM($S177:DZ177),DZ177)","v":0},{"$f":"IF(SUM($S177:EA177)+EA177>$R29,$R29-SUM($S177:EA177),EA177)","v":0}]
[]
[null,"Depreciation:  2002 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S22/$F181","v":0},{"$f":"IF(SUM($T181:T181)+T181>$S22,$S22-SUM($T181:T181),T181)","v":0},{"$f":"IF(SUM($T181:U181)+U181>$S22,$S22-SUM($T181:U181),U181)","v":0},{"$f":"IF(SUM($T181:V181)+V181>$S22,$S22-SUM($T181:V181),V181)","v":0},{"$f":"IF(SUM($T181:W181)+W181>$S22,$S22-SUM($T181:W181),W181)","v":0},{"$f":"IF(SUM($T181:X181)+X181>$S22,$S22-SUM($T181:X181),X181)","v":0},{"$f":"IF(SUM($T181:Y181)+Y181>$S22,$S22-SUM($T181:Y181),Y181)","v":0},{"$f":"IF(SUM($T181:Z181)+Z181>$S22,$S22-SUM($T181:Z181),Z181)","v":0},{"$f":"IF(SUM($T181:AA181)+AA181>$S22,$S22-SUM($T181:AA181),AA181)","v":0},{"$f":"IF(SUM($T181:AB181)+AB181>$S22,$S22-SUM($T181:AB181),AB181)","v":0},{"$f":"IF(SUM($T181:AC181)+AC181>$S22,$S22-SUM($T181:AC181),AC181)","v":0},{"$f":"IF(SUM($T181:AD181)+AD181>$S22,$S22-SUM($T181:AD181),AD181)","v":0},{"$f":"IF(SUM($T181:AE181)+AE181>$S22,$S22-SUM($T181:AE181),AE181)","v":0},{"$f":"IF(SUM($T181:AF181)+AF181>$S22,$S22-SUM($T181:AF181),AF181)","v":0},{"$f":"IF(SUM($T181:AG181)+AG181>$S22,$S22-SUM($T181:AG181),AG181)","v":0},{"$f":"IF(SUM($T181:AH181)+AH181>$S22,$S22-SUM($T181:AH181),AH181)","v":0},{"$f":"IF(SUM($T181:AI181)+AI181>$S22,$S22-SUM($T181:AI181),AI181)","v":0},{"$f":"IF(SUM($T181:AJ181)+AJ181>$S22,$S22-SUM($T181:AJ181),AJ181)","v":0},{"$f":"IF(SUM($T181:AK181)+AK181>$S22,$S22-SUM($T181:AK181),AK181)","v":0},{"$f":"IF(SUM($T181:AL181)+AL181>$S22,$S22-SUM($T181:AL181),AL181)","v":0},{"$f":"IF(SUM($T181:AM181)+AM181>$S22,$S22-SUM($T181:AM181),AM181)","v":0},{"$f":"IF(SUM($T181:AN181)+AN181>$S22,$S22-SUM($T181:AN181),AN181)","v":0},{"$f":"IF(SUM($T181:AO181)+AO181>$S22,$S22-SUM($T181:AO181),AO181)","v":0},{"$f":"IF(SUM($T181:AP181)+AP181>$S22,$S22-SUM($T181:AP181),AP181)","v":0},{"$f":"IF(SUM($T181:AQ181)+AQ181>$S22,$S22-SUM($T181:AQ181),AQ181)","v":0},{"$f":"IF(SUM($T181:AR181)+AR181>$S22,$S22-SUM($T181:AR181),AR181)","v":0},{"$f":"IF(SUM($T181:AS181)+AS181>$S22,$S22-SUM($T181:AS181),AS181)","v":0},{"$f":"IF(SUM($T181:AT181)+AT181>$S22,$S22-SUM($T181:AT181),AT181)","v":0},{"$f":"IF(SUM($T181:AU181)+AU181>$S22,$S22-SUM($T181:AU181),AU181)","v":0},{"$f":"IF(SUM($T181:AV181)+AV181>$S22,$S22-SUM($T181:AV181),AV181)","v":0},{"$f":"IF(SUM($T181:AW181)+AW181>$S22,$S22-SUM($T181:AW181),AW181)","v":0},{"$f":"IF(SUM($T181:AX181)+AX181>$S22,$S22-SUM($T181:AX181),AX181)","v":0},{"$f":"IF(SUM($T181:AY181)+AY181>$S22,$S22-SUM($T181:AY181),AY181)","v":0},{"$f":"IF(SUM($T181:AZ181)+AZ181>$S22,$S22-SUM($T181:AZ181),AZ181)","v":0},{"$f":"IF(SUM($T181:BA181)+BA181>$S22,$S22-SUM($T181:BA181),BA181)","v":0},{"$f":"IF(SUM($T181:BB181)+BB181>$S22,$S22-SUM($T181:BB181),BB181)","v":0},{"$f":"IF(SUM($T181:BC181)+BC181>$S22,$S22-SUM($T181:BC181),BC181)","v":0},{"$f":"IF(SUM($T181:BD181)+BD181>$S22,$S22-SUM($T181:BD181),BD181)","v":0},{"$f":"IF(SUM($T181:BE181)+BE181>$S22,$S22-SUM($T181:BE181),BE181)","v":0},{"$f":"IF(SUM($T181:BF181)+BF181>$S22,$S22-SUM($T181:BF181),BF181)","v":0},{"$f":"IF(SUM($T181:BG181)+BG181>$S22,$S22-SUM($T181:BG181),BG181)","v":0},{"$f":"IF(SUM($T181:BH181)+BH181>$S22,$S22-SUM($T181:BH181),BH181)","v":0},{"$f":"IF(SUM($T181:BI181)+BI181>$S22,$S22-SUM($T181:BI181),BI181)","v":0},{"$f":"IF(SUM($T181:BJ181)+BJ181>$S22,$S22-SUM($T181:BJ181),BJ181)","v":0},{"$f":"IF(SUM($T181:BK181)+BK181>$S22,$S22-SUM($T181:BK181),BK181)","v":0},{"$f":"IF(SUM($T181:BL181)+BL181>$S22,$S22-SUM($T181:BL181),BL181)","v":0},{"$f":"IF(SUM($T181:BM181)+BM181>$S22,$S22-SUM($T181:BM181),BM181)","v":0},{"$f":"IF(SUM($T181:BN181)+BN181>$S22,$S22-SUM($T181:BN181),BN181)","v":0},{"$f":"IF(SUM($T181:BO181)+BO181>$S22,$S22-SUM($T181:BO181),BO181)","v":0},{"$f":"IF(SUM($T181:BP181)+BP181>$S22,$S22-SUM($T181:BP181),BP181)","v":0},{"$f":"IF(SUM($T181:BQ181)+BQ181>$S22,$S22-SUM($T181:BQ181),BQ181)","v":0},{"$f":"IF(SUM($T181:BR181)+BR181>$S22,$S22-SUM($T181:BR181),BR181)","v":0},{"$f":"IF(SUM($T181:BS181)+BS181>$S22,$S22-SUM($T181:BS181),BS181)","v":0},{"$f":"IF(SUM($T181:BT181)+BT181>$S22,$S22-SUM($T181:BT181),BT181)","v":0},{"$f":"IF(SUM($T181:BU181)+BU181>$S22,$S22-SUM($T181:BU181),BU181)","v":0},{"$f":"IF(SUM($T181:BV181)+BV181>$S22,$S22-SUM($T181:BV181),BV181)","v":0},{"$f":"IF(SUM($T181:BW181)+BW181>$S22,$S22-SUM($T181:BW181),BW181)","v":0},{"$f":"IF(SUM($T181:BX181)+BX181>$S22,$S22-SUM($T181:BX181),BX181)","v":0},{"$f":"IF(SUM($T181:BY181)+BY181>$S22,$S22-SUM($T181:BY181),BY181)","v":0},{"$f":"IF(SUM($T181:BZ181)+BZ181>$S22,$S22-SUM($T181:BZ181),BZ181)","v":0},{"$f":"IF(SUM($T181:CA181)+CA181>$S22,$S22-SUM($T181:CA181),CA181)","v":0},{"$f":"IF(SUM($T181:CB181)+CB181>$S22,$S22-SUM($T181:CB181),CB181)","v":0},{"$f":"IF(SUM($T181:CC181)+CC181>$S22,$S22-SUM($T181:CC181),CC181)","v":0},{"$f":"IF(SUM($T181:CD181)+CD181>$S22,$S22-SUM($T181:CD181),CD181)","v":0},{"$f":"IF(SUM($T181:CE181)+CE181>$S22,$S22-SUM($T181:CE181),CE181)","v":0},{"$f":"IF(SUM($T181:CF181)+CF181>$S22,$S22-SUM($T181:CF181),CF181)","v":0},{"$f":"IF(SUM($T181:CG181)+CG181>$S22,$S22-SUM($T181:CG181),CG181)","v":0},{"$f":"IF(SUM($T181:CH181)+CH181>$S22,$S22-SUM($T181:CH181),CH181)","v":0},{"$f":"IF(SUM($T181:CI181)+CI181>$S22,$S22-SUM($T181:CI181),CI181)","v":0},{"$f":"IF(SUM($T181:CJ181)+CJ181>$S22,$S22-SUM($T181:CJ181),CJ181)","v":0},{"$f":"IF(SUM($T181:CK181)+CK181>$S22,$S22-SUM($T181:CK181),CK181)","v":0},{"$f":"IF(SUM($T181:CL181)+CL181>$S22,$S22-SUM($T181:CL181),CL181)","v":0},{"$f":"IF(SUM($T181:CM181)+CM181>$S22,$S22-SUM($T181:CM181),CM181)","v":0},{"$f":"IF(SUM($T181:CN181)+CN181>$S22,$S22-SUM($T181:CN181),CN181)","v":0},{"$f":"IF(SUM($T181:CO181)+CO181>$S22,$S22-SUM($T181:CO181),CO181)","v":0},{"$f":"IF(SUM($T181:CP181)+CP181>$S22,$S22-SUM($T181:CP181),CP181)","v":0},{"$f":"IF(SUM($T181:CQ181)+CQ181>$S22,$S22-SUM($T181:CQ181),CQ181)","v":0},{"$f":"IF(SUM($T181:CR181)+CR181>$S22,$S22-SUM($T181:CR181),CR181)","v":0},{"$f":"IF(SUM($T181:CS181)+CS181>$S22,$S22-SUM($T181:CS181),CS181)","v":0},{"$f":"IF(SUM($T181:CT181)+CT181>$S22,$S22-SUM($T181:CT181),CT181)","v":0},{"$f":"IF(SUM($T181:CU181)+CU181>$S22,$S22-SUM($T181:CU181),CU181)","v":0},{"$f":"IF(SUM($T181:CV181)+CV181>$S22,$S22-SUM($T181:CV181),CV181)","v":0},{"$f":"IF(SUM($T181:CW181)+CW181>$S22,$S22-SUM($T181:CW181),CW181)","v":0},{"$f":"IF(SUM($T181:CX181)+CX181>$S22,$S22-SUM($T181:CX181),CX181)","v":0},{"$f":"IF(SUM($T181:CY181)+CY181>$S22,$S22-SUM($T181:CY181),CY181)","v":0},{"$f":"IF(SUM($T181:CZ181)+CZ181>$S22,$S22-SUM($T181:CZ181),CZ181)","v":0},{"$f":"IF(SUM($T181:DA181)+DA181>$S22,$S22-SUM($T181:DA181),DA181)","v":0},{"$f":"IF(SUM($T181:DB181)+DB181>$S22,$S22-SUM($T181:DB181),DB181)","v":0},{"$f":"IF(SUM($T181:DC181)+DC181>$S22,$S22-SUM($T181:DC181),DC181)","v":0},{"$f":"IF(SUM($T181:DD181)+DD181>$S22,$S22-SUM($T181:DD181),DD181)","v":0},{"$f":"IF(SUM($T181:DE181)+DE181>$S22,$S22-SUM($T181:DE181),DE181)","v":0},{"$f":"IF(SUM($T181:DF181)+DF181>$S22,$S22-SUM($T181:DF181),DF181)","v":0},{"$f":"IF(SUM($T181:DG181)+DG181>$S22,$S22-SUM($T181:DG181),DG181)","v":0},{"$f":"IF(SUM($T181:DH181)+DH181>$S22,$S22-SUM($T181:DH181),DH181)","v":0},{"$f":"IF(SUM($T181:DI181)+DI181>$S22,$S22-SUM($T181:DI181),DI181)","v":0},{"$f":"IF(SUM($T181:DJ181)+DJ181>$S22,$S22-SUM($T181:DJ181),DJ181)","v":0},{"$f":"IF(SUM($T181:DK181)+DK181>$S22,$S22-SUM($T181:DK181),DK181)","v":0},{"$f":"IF(SUM($T181:DL181)+DL181>$S22,$S22-SUM($T181:DL181),DL181)","v":0},{"$f":"IF(SUM($T181:DM181)+DM181>$S22,$S22-SUM($T181:DM181),DM181)","v":0},{"$f":"IF(SUM($T181:DN181)+DN181>$S22,$S22-SUM($T181:DN181),DN181)","v":0},{"$f":"IF(SUM($T181:DO181)+DO181>$S22,$S22-SUM($T181:DO181),DO181)","v":0},{"$f":"IF(SUM($T181:DP181)+DP181>$S22,$S22-SUM($T181:DP181),DP181)","v":0},{"$f":"IF(SUM($T181:DQ181)+DQ181>$S22,$S22-SUM($T181:DQ181),DQ181)","v":0},{"$f":"IF(SUM($T181:DR181)+DR181>$S22,$S22-SUM($T181:DR181),DR181)","v":0},{"$f":"IF(SUM($T181:DS181)+DS181>$S22,$S22-SUM($T181:DS181),DS181)","v":0},{"$f":"IF(SUM($T181:DT181)+DT181>$S22,$S22-SUM($T181:DT181),DT181)","v":0},{"$f":"IF(SUM($T181:DU181)+DU181>$S22,$S22-SUM($T181:DU181),DU181)","v":0},{"$f":"IF(SUM($T181:DV181)+DV181>$S22,$S22-SUM($T181:DV181),DV181)","v":0},{"$f":"IF(SUM($T181:DW181)+DW181>$S22,$S22-SUM($T181:DW181),DW181)","v":0},{"$f":"IF(SUM($T181:DX181)+DX181>$S22,$S22-SUM($T181:DX181),DX181)","v":0},{"$f":"IF(SUM($T181:DY181)+DY181>$S22,$S22-SUM($T181:DY181),DY181)","v":0},{"$f":"IF(SUM($T181:DZ181)+DZ181>$S22,$S22-SUM($T181:DZ181),DZ181)","v":0},{"$f":"IF(SUM($T181:EA181)+EA181>$S22,$S22-SUM($T181:EA181),EA181)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($T182:T182)+T182>$S23,$S23-SUM($T182:T182),T182)","v":0},{"$f":"IF(SUM($T182:U182)+U182>$S23,$S23-SUM($T182:U182),U182)","v":0},{"$f":"IF(SUM($T182:V182)+V182>$S23,$S23-SUM($T182:V182),V182)","v":0},{"$f":"IF(SUM($T182:W182)+W182>$S23,$S23-SUM($T182:W182),W182)","v":0},{"$f":"IF(SUM($T182:X182)+X182>$S23,$S23-SUM($T182:X182),X182)","v":0},{"$f":"IF(SUM($T182:Y182)+Y182>$S23,$S23-SUM($T182:Y182),Y182)","v":0},{"$f":"IF(SUM($T182:Z182)+Z182>$S23,$S23-SUM($T182:Z182),Z182)","v":0},{"$f":"IF(SUM($T182:AA182)+AA182>$S23,$S23-SUM($T182:AA182),AA182)","v":0},{"$f":"IF(SUM($T182:AB182)+AB182>$S23,$S23-SUM($T182:AB182),AB182)","v":0},{"$f":"IF(SUM($T182:AC182)+AC182>$S23,$S23-SUM($T182:AC182),AC182)","v":0},{"$f":"IF(SUM($T182:AD182)+AD182>$S23,$S23-SUM($T182:AD182),AD182)","v":0},{"$f":"IF(SUM($T182:AE182)+AE182>$S23,$S23-SUM($T182:AE182),AE182)","v":0},{"$f":"IF(SUM($T182:AF182)+AF182>$S23,$S23-SUM($T182:AF182),AF182)","v":0},{"$f":"IF(SUM($T182:AG182)+AG182>$S23,$S23-SUM($T182:AG182),AG182)","v":0},{"$f":"IF(SUM($T182:AH182)+AH182>$S23,$S23-SUM($T182:AH182),AH182)","v":0},{"$f":"IF(SUM($T182:AI182)+AI182>$S23,$S23-SUM($T182:AI182),AI182)","v":0},{"$f":"IF(SUM($T182:AJ182)+AJ182>$S23,$S23-SUM($T182:AJ182),AJ182)","v":0},{"$f":"IF(SUM($T182:AK182)+AK182>$S23,$S23-SUM($T182:AK182),AK182)","v":0},{"$f":"IF(SUM($T182:AL182)+AL182>$S23,$S23-SUM($T182:AL182),AL182)","v":0},{"$f":"IF(SUM($T182:AM182)+AM182>$S23,$S23-SUM($T182:AM182),AM182)","v":0},{"$f":"IF(SUM($T182:AN182)+AN182>$S23,$S23-SUM($T182:AN182),AN182)","v":0},{"$f":"IF(SUM($T182:AO182)+AO182>$S23,$S23-SUM($T182:AO182),AO182)","v":0},{"$f":"IF(SUM($T182:AP182)+AP182>$S23,$S23-SUM($T182:AP182),AP182)","v":0},{"$f":"IF(SUM($T182:AQ182)+AQ182>$S23,$S23-SUM($T182:AQ182),AQ182)","v":0},{"$f":"IF(SUM($T182:AR182)+AR182>$S23,$S23-SUM($T182:AR182),AR182)","v":0},{"$f":"IF(SUM($T182:AS182)+AS182>$S23,$S23-SUM($T182:AS182),AS182)","v":0},{"$f":"IF(SUM($T182:AT182)+AT182>$S23,$S23-SUM($T182:AT182),AT182)","v":0},{"$f":"IF(SUM($T182:AU182)+AU182>$S23,$S23-SUM($T182:AU182),AU182)","v":0},{"$f":"IF(SUM($T182:AV182)+AV182>$S23,$S23-SUM($T182:AV182),AV182)","v":0},{"$f":"IF(SUM($T182:AW182)+AW182>$S23,$S23-SUM($T182:AW182),AW182)","v":0},{"$f":"IF(SUM($T182:AX182)+AX182>$S23,$S23-SUM($T182:AX182),AX182)","v":0},{"$f":"IF(SUM($T182:AY182)+AY182>$S23,$S23-SUM($T182:AY182),AY182)","v":0},{"$f":"IF(SUM($T182:AZ182)+AZ182>$S23,$S23-SUM($T182:AZ182),AZ182)","v":0},{"$f":"IF(SUM($T182:BA182)+BA182>$S23,$S23-SUM($T182:BA182),BA182)","v":0},{"$f":"IF(SUM($T182:BB182)+BB182>$S23,$S23-SUM($T182:BB182),BB182)","v":0},{"$f":"IF(SUM($T182:BC182)+BC182>$S23,$S23-SUM($T182:BC182),BC182)","v":0},{"$f":"IF(SUM($T182:BD182)+BD182>$S23,$S23-SUM($T182:BD182),BD182)","v":0},{"$f":"IF(SUM($T182:BE182)+BE182>$S23,$S23-SUM($T182:BE182),BE182)","v":0},{"$f":"IF(SUM($T182:BF182)+BF182>$S23,$S23-SUM($T182:BF182),BF182)","v":0},{"$f":"IF(SUM($T182:BG182)+BG182>$S23,$S23-SUM($T182:BG182),BG182)","v":0},{"$f":"IF(SUM($T182:BH182)+BH182>$S23,$S23-SUM($T182:BH182),BH182)","v":0},{"$f":"IF(SUM($T182:BI182)+BI182>$S23,$S23-SUM($T182:BI182),BI182)","v":0},{"$f":"IF(SUM($T182:BJ182)+BJ182>$S23,$S23-SUM($T182:BJ182),BJ182)","v":0},{"$f":"IF(SUM($T182:BK182)+BK182>$S23,$S23-SUM($T182:BK182),BK182)","v":0},{"$f":"IF(SUM($T182:BL182)+BL182>$S23,$S23-SUM($T182:BL182),BL182)","v":0},{"$f":"IF(SUM($T182:BM182)+BM182>$S23,$S23-SUM($T182:BM182),BM182)","v":0},{"$f":"IF(SUM($T182:BN182)+BN182>$S23,$S23-SUM($T182:BN182),BN182)","v":0},{"$f":"IF(SUM($T182:BO182)+BO182>$S23,$S23-SUM($T182:BO182),BO182)","v":0},{"$f":"IF(SUM($T182:BP182)+BP182>$S23,$S23-SUM($T182:BP182),BP182)","v":0},{"$f":"IF(SUM($T182:BQ182)+BQ182>$S23,$S23-SUM($T182:BQ182),BQ182)","v":0},{"$f":"IF(SUM($T182:BR182)+BR182>$S23,$S23-SUM($T182:BR182),BR182)","v":0},{"$f":"IF(SUM($T182:BS182)+BS182>$S23,$S23-SUM($T182:BS182),BS182)","v":0},{"$f":"IF(SUM($T182:BT182)+BT182>$S23,$S23-SUM($T182:BT182),BT182)","v":0},{"$f":"IF(SUM($T182:BU182)+BU182>$S23,$S23-SUM($T182:BU182),BU182)","v":0},{"$f":"IF(SUM($T182:BV182)+BV182>$S23,$S23-SUM($T182:BV182),BV182)","v":0},{"$f":"IF(SUM($T182:BW182)+BW182>$S23,$S23-SUM($T182:BW182),BW182)","v":0},{"$f":"IF(SUM($T182:BX182)+BX182>$S23,$S23-SUM($T182:BX182),BX182)","v":0},{"$f":"IF(SUM($T182:BY182)+BY182>$S23,$S23-SUM($T182:BY182),BY182)","v":0},{"$f":"IF(SUM($T182:BZ182)+BZ182>$S23,$S23-SUM($T182:BZ182),BZ182)","v":0},{"$f":"IF(SUM($T182:CA182)+CA182>$S23,$S23-SUM($T182:CA182),CA182)","v":0},{"$f":"IF(SUM($T182:CB182)+CB182>$S23,$S23-SUM($T182:CB182),CB182)","v":0},{"$f":"IF(SUM($T182:CC182)+CC182>$S23,$S23-SUM($T182:CC182),CC182)","v":0},{"$f":"IF(SUM($T182:CD182)+CD182>$S23,$S23-SUM($T182:CD182),CD182)","v":0},{"$f":"IF(SUM($T182:CE182)+CE182>$S23,$S23-SUM($T182:CE182),CE182)","v":0},{"$f":"IF(SUM($T182:CF182)+CF182>$S23,$S23-SUM($T182:CF182),CF182)","v":0},{"$f":"IF(SUM($T182:CG182)+CG182>$S23,$S23-SUM($T182:CG182),CG182)","v":0},{"$f":"IF(SUM($T182:CH182)+CH182>$S23,$S23-SUM($T182:CH182),CH182)","v":0},{"$f":"IF(SUM($T182:CI182)+CI182>$S23,$S23-SUM($T182:CI182),CI182)","v":0},{"$f":"IF(SUM($T182:CJ182)+CJ182>$S23,$S23-SUM($T182:CJ182),CJ182)","v":0},{"$f":"IF(SUM($T182:CK182)+CK182>$S23,$S23-SUM($T182:CK182),CK182)","v":0},{"$f":"IF(SUM($T182:CL182)+CL182>$S23,$S23-SUM($T182:CL182),CL182)","v":0},{"$f":"IF(SUM($T182:CM182)+CM182>$S23,$S23-SUM($T182:CM182),CM182)","v":0},{"$f":"IF(SUM($T182:CN182)+CN182>$S23,$S23-SUM($T182:CN182),CN182)","v":0},{"$f":"IF(SUM($T182:CO182)+CO182>$S23,$S23-SUM($T182:CO182),CO182)","v":0},{"$f":"IF(SUM($T182:CP182)+CP182>$S23,$S23-SUM($T182:CP182),CP182)","v":0},{"$f":"IF(SUM($T182:CQ182)+CQ182>$S23,$S23-SUM($T182:CQ182),CQ182)","v":0},{"$f":"IF(SUM($T182:CR182)+CR182>$S23,$S23-SUM($T182:CR182),CR182)","v":0},{"$f":"IF(SUM($T182:CS182)+CS182>$S23,$S23-SUM($T182:CS182),CS182)","v":0},{"$f":"IF(SUM($T182:CT182)+CT182>$S23,$S23-SUM($T182:CT182),CT182)","v":0},{"$f":"IF(SUM($T182:CU182)+CU182>$S23,$S23-SUM($T182:CU182),CU182)","v":0},{"$f":"IF(SUM($T182:CV182)+CV182>$S23,$S23-SUM($T182:CV182),CV182)","v":0},{"$f":"IF(SUM($T182:CW182)+CW182>$S23,$S23-SUM($T182:CW182),CW182)","v":0},{"$f":"IF(SUM($T182:CX182)+CX182>$S23,$S23-SUM($T182:CX182),CX182)","v":0},{"$f":"IF(SUM($T182:CY182)+CY182>$S23,$S23-SUM($T182:CY182),CY182)","v":0},{"$f":"IF(SUM($T182:CZ182)+CZ182>$S23,$S23-SUM($T182:CZ182),CZ182)","v":0},{"$f":"IF(SUM($T182:DA182)+DA182>$S23,$S23-SUM($T182:DA182),DA182)","v":0},{"$f":"IF(SUM($T182:DB182)+DB182>$S23,$S23-SUM($T182:DB182),DB182)","v":0},{"$f":"IF(SUM($T182:DC182)+DC182>$S23,$S23-SUM($T182:DC182),DC182)","v":0},{"$f":"IF(SUM($T182:DD182)+DD182>$S23,$S23-SUM($T182:DD182),DD182)","v":0},{"$f":"IF(SUM($T182:DE182)+DE182>$S23,$S23-SUM($T182:DE182),DE182)","v":0},{"$f":"IF(SUM($T182:DF182)+DF182>$S23,$S23-SUM($T182:DF182),DF182)","v":0},{"$f":"IF(SUM($T182:DG182)+DG182>$S23,$S23-SUM($T182:DG182),DG182)","v":0},{"$f":"IF(SUM($T182:DH182)+DH182>$S23,$S23-SUM($T182:DH182),DH182)","v":0},{"$f":"IF(SUM($T182:DI182)+DI182>$S23,$S23-SUM($T182:DI182),DI182)","v":0},{"$f":"IF(SUM($T182:DJ182)+DJ182>$S23,$S23-SUM($T182:DJ182),DJ182)","v":0},{"$f":"IF(SUM($T182:DK182)+DK182>$S23,$S23-SUM($T182:DK182),DK182)","v":0},{"$f":"IF(SUM($T182:DL182)+DL182>$S23,$S23-SUM($T182:DL182),DL182)","v":0},{"$f":"IF(SUM($T182:DM182)+DM182>$S23,$S23-SUM($T182:DM182),DM182)","v":0},{"$f":"IF(SUM($T182:DN182)+DN182>$S23,$S23-SUM($T182:DN182),DN182)","v":0},{"$f":"IF(SUM($T182:DO182)+DO182>$S23,$S23-SUM($T182:DO182),DO182)","v":0},{"$f":"IF(SUM($T182:DP182)+DP182>$S23,$S23-SUM($T182:DP182),DP182)","v":0},{"$f":"IF(SUM($T182:DQ182)+DQ182>$S23,$S23-SUM($T182:DQ182),DQ182)","v":0},{"$f":"IF(SUM($T182:DR182)+DR182>$S23,$S23-SUM($T182:DR182),DR182)","v":0},{"$f":"IF(SUM($T182:DS182)+DS182>$S23,$S23-SUM($T182:DS182),DS182)","v":0},{"$f":"IF(SUM($T182:DT182)+DT182>$S23,$S23-SUM($T182:DT182),DT182)","v":0},{"$f":"IF(SUM($T182:DU182)+DU182>$S23,$S23-SUM($T182:DU182),DU182)","v":0},{"$f":"IF(SUM($T182:DV182)+DV182>$S23,$S23-SUM($T182:DV182),DV182)","v":0},{"$f":"IF(SUM($T182:DW182)+DW182>$S23,$S23-SUM($T182:DW182),DW182)","v":0},{"$f":"IF(SUM($T182:DX182)+DX182>$S23,$S23-SUM($T182:DX182),DX182)","v":0},{"$f":"IF(SUM($T182:DY182)+DY182>$S23,$S23-SUM($T182:DY182),DY182)","v":0},{"$f":"IF(SUM($T182:DZ182)+DZ182>$S23,$S23-SUM($T182:DZ182),DZ182)","v":0},{"$f":"IF(SUM($T182:EA182)+EA182>$S23,$S23-SUM($T182:EA182),EA182)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,2.0295408437500002E-3,{"$f":"IF(SUM($T183:T183)+T183>$S24,$S24-SUM($T183:T183),T183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:U183)+U183>$S24,$S24-SUM($T183:U183),U183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:V183)+V183>$S24,$S24-SUM($T183:V183),V183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:W183)+W183>$S24,$S24-SUM($T183:W183),W183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:X183)+X183>$S24,$S24-SUM($T183:X183),X183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:Y183)+Y183>$S24,$S24-SUM($T183:Y183),Y183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:Z183)+Z183>$S24,$S24-SUM($T183:Z183),Z183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AA183)+AA183>$S24,$S24-SUM($T183:AA183),AA183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AB183)+AB183>$S24,$S24-SUM($T183:AB183),AB183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AC183)+AC183>$S24,$S24-SUM($T183:AC183),AC183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AD183)+AD183>$S24,$S24-SUM($T183:AD183),AD183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AE183)+AE183>$S24,$S24-SUM($T183:AE183),AE183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AF183)+AF183>$S24,$S24-SUM($T183:AF183),AF183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AG183)+AG183>$S24,$S24-SUM($T183:AG183),AG183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AH183)+AH183>$S24,$S24-SUM($T183:AH183),AH183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AI183)+AI183>$S24,$S24-SUM($T183:AI183),AI183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AJ183)+AJ183>$S24,$S24-SUM($T183:AJ183),AJ183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AK183)+AK183>$S24,$S24-SUM($T183:AK183),AK183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AL183)+AL183>$S24,$S24-SUM($T183:AL183),AL183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AM183)+AM183>$S24,$S24-SUM($T183:AM183),AM183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AN183)+AN183>$S24,$S24-SUM($T183:AN183),AN183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AO183)+AO183>$S24,$S24-SUM($T183:AO183),AO183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AP183)+AP183>$S24,$S24-SUM($T183:AP183),AP183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AQ183)+AQ183>$S24,$S24-SUM($T183:AQ183),AQ183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AR183)+AR183>$S24,$S24-SUM($T183:AR183),AR183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AS183)+AS183>$S24,$S24-SUM($T183:AS183),AS183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AT183)+AT183>$S24,$S24-SUM($T183:AT183),AT183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AU183)+AU183>$S24,$S24-SUM($T183:AU183),AU183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AV183)+AV183>$S24,$S24-SUM($T183:AV183),AV183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AW183)+AW183>$S24,$S24-SUM($T183:AW183),AW183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AX183)+AX183>$S24,$S24-SUM($T183:AX183),AX183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AY183)+AY183>$S24,$S24-SUM($T183:AY183),AY183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:AZ183)+AZ183>$S24,$S24-SUM($T183:AZ183),AZ183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BA183)+BA183>$S24,$S24-SUM($T183:BA183),BA183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BB183)+BB183>$S24,$S24-SUM($T183:BB183),BB183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BC183)+BC183>$S24,$S24-SUM($T183:BC183),BC183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BD183)+BD183>$S24,$S24-SUM($T183:BD183),BD183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BE183)+BE183>$S24,$S24-SUM($T183:BE183),BE183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BF183)+BF183>$S24,$S24-SUM($T183:BF183),BF183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BG183)+BG183>$S24,$S24-SUM($T183:BG183),BG183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BH183)+BH183>$S24,$S24-SUM($T183:BH183),BH183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BI183)+BI183>$S24,$S24-SUM($T183:BI183),BI183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BJ183)+BJ183>$S24,$S24-SUM($T183:BJ183),BJ183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BK183)+BK183>$S24,$S24-SUM($T183:BK183),BK183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BL183)+BL183>$S24,$S24-SUM($T183:BL183),BL183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BM183)+BM183>$S24,$S24-SUM($T183:BM183),BM183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BN183)+BN183>$S24,$S24-SUM($T183:BN183),BN183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BO183)+BO183>$S24,$S24-SUM($T183:BO183),BO183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BP183)+BP183>$S24,$S24-SUM($T183:BP183),BP183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BQ183)+BQ183>$S24,$S24-SUM($T183:BQ183),BQ183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BR183)+BR183>$S24,$S24-SUM($T183:BR183),BR183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BS183)+BS183>$S24,$S24-SUM($T183:BS183),BS183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BT183)+BT183>$S24,$S24-SUM($T183:BT183),BT183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BU183)+BU183>$S24,$S24-SUM($T183:BU183),BU183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BV183)+BV183>$S24,$S24-SUM($T183:BV183),BV183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BW183)+BW183>$S24,$S24-SUM($T183:BW183),BW183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BX183)+BX183>$S24,$S24-SUM($T183:BX183),BX183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BY183)+BY183>$S24,$S24-SUM($T183:BY183),BY183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:BZ183)+BZ183>$S24,$S24-SUM($T183:BZ183),BZ183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CA183)+CA183>$S24,$S24-SUM($T183:CA183),CA183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CB183)+CB183>$S24,$S24-SUM($T183:CB183),CB183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CC183)+CC183>$S24,$S24-SUM($T183:CC183),CC183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CD183)+CD183>$S24,$S24-SUM($T183:CD183),CD183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CE183)+CE183>$S24,$S24-SUM($T183:CE183),CE183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CF183)+CF183>$S24,$S24-SUM($T183:CF183),CF183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CG183)+CG183>$S24,$S24-SUM($T183:CG183),CG183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CH183)+CH183>$S24,$S24-SUM($T183:CH183),CH183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CI183)+CI183>$S24,$S24-SUM($T183:CI183),CI183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CJ183)+CJ183>$S24,$S24-SUM($T183:CJ183),CJ183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CK183)+CK183>$S24,$S24-SUM($T183:CK183),CK183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CL183)+CL183>$S24,$S24-SUM($T183:CL183),CL183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CM183)+CM183>$S24,$S24-SUM($T183:CM183),CM183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CN183)+CN183>$S24,$S24-SUM($T183:CN183),CN183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CO183)+CO183>$S24,$S24-SUM($T183:CO183),CO183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CP183)+CP183>$S24,$S24-SUM($T183:CP183),CP183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CQ183)+CQ183>$S24,$S24-SUM($T183:CQ183),CQ183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CR183)+CR183>$S24,$S24-SUM($T183:CR183),CR183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CS183)+CS183>$S24,$S24-SUM($T183:CS183),CS183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CT183)+CT183>$S24,$S24-SUM($T183:CT183),CT183)","v":2.0295408437500002E-3},{"$f":"IF(SUM($T183:CU183)+CU183>$S24,$S24-SUM($T183:CU183),CU183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:CV183)+CV183>$S24,$S24-SUM($T183:CV183),CV183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:CW183)+CW183>$S24,$S24-SUM($T183:CW183),CW183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:CX183)+CX183>$S24,$S24-SUM($T183:CX183),CX183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:CY183)+CY183>$S24,$S24-SUM($T183:CY183),CY183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:CZ183)+CZ183>$S24,$S24-SUM($T183:CZ183),CZ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DA183)+DA183>$S24,$S24-SUM($T183:DA183),DA183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DB183)+DB183>$S24,$S24-SUM($T183:DB183),DB183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DC183)+DC183>$S24,$S24-SUM($T183:DC183),DC183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DD183)+DD183>$S24,$S24-SUM($T183:DD183),DD183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DE183)+DE183>$S24,$S24-SUM($T183:DE183),DE183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DF183)+DF183>$S24,$S24-SUM($T183:DF183),DF183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DG183)+DG183>$S24,$S24-SUM($T183:DG183),DG183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DH183)+DH183>$S24,$S24-SUM($T183:DH183),DH183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DI183)+DI183>$S24,$S24-SUM($T183:DI183),DI183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DJ183)+DJ183>$S24,$S24-SUM($T183:DJ183),DJ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DK183)+DK183>$S24,$S24-SUM($T183:DK183),DK183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DL183)+DL183>$S24,$S24-SUM($T183:DL183),DL183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DM183)+DM183>$S24,$S24-SUM($T183:DM183),DM183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DN183)+DN183>$S24,$S24-SUM($T183:DN183),DN183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DO183)+DO183>$S24,$S24-SUM($T183:DO183),DO183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DP183)+DP183>$S24,$S24-SUM($T183:DP183),DP183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DQ183)+DQ183>$S24,$S24-SUM($T183:DQ183),DQ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DR183)+DR183>$S24,$S24-SUM($T183:DR183),DR183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DS183)+DS183>$S24,$S24-SUM($T183:DS183),DS183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DT183)+DT183>$S24,$S24-SUM($T183:DT183),DT183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DU183)+DU183>$S24,$S24-SUM($T183:DU183),DU183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DV183)+DV183>$S24,$S24-SUM($T183:DV183),DV183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DW183)+DW183>$S24,$S24-SUM($T183:DW183),DW183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DX183)+DX183>$S24,$S24-SUM($T183:DX183),DX183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DY183)+DY183>$S24,$S24-SUM($T183:DY183),DY183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:DZ183)+DZ183>$S24,$S24-SUM($T183:DZ183),DZ183)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($T183:EA183)+EA183>$S24,$S24-SUM($T183:EA183),EA183)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,1.8475909375E-4,{"$f":"IF(SUM($T184:T184)+T184>$S25,$S25-SUM($T184:T184),T184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:U184)+U184>$S25,$S25-SUM($T184:U184),U184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:V184)+V184>$S25,$S25-SUM($T184:V184),V184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:W184)+W184>$S25,$S25-SUM($T184:W184),W184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:X184)+X184>$S25,$S25-SUM($T184:X184),X184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:Y184)+Y184>$S25,$S25-SUM($T184:Y184),Y184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:Z184)+Z184>$S25,$S25-SUM($T184:Z184),Z184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AA184)+AA184>$S25,$S25-SUM($T184:AA184),AA184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AB184)+AB184>$S25,$S25-SUM($T184:AB184),AB184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AC184)+AC184>$S25,$S25-SUM($T184:AC184),AC184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AD184)+AD184>$S25,$S25-SUM($T184:AD184),AD184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AE184)+AE184>$S25,$S25-SUM($T184:AE184),AE184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AF184)+AF184>$S25,$S25-SUM($T184:AF184),AF184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AG184)+AG184>$S25,$S25-SUM($T184:AG184),AG184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AH184)+AH184>$S25,$S25-SUM($T184:AH184),AH184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AI184)+AI184>$S25,$S25-SUM($T184:AI184),AI184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AJ184)+AJ184>$S25,$S25-SUM($T184:AJ184),AJ184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AK184)+AK184>$S25,$S25-SUM($T184:AK184),AK184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AL184)+AL184>$S25,$S25-SUM($T184:AL184),AL184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AM184)+AM184>$S25,$S25-SUM($T184:AM184),AM184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AN184)+AN184>$S25,$S25-SUM($T184:AN184),AN184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AO184)+AO184>$S25,$S25-SUM($T184:AO184),AO184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AP184)+AP184>$S25,$S25-SUM($T184:AP184),AP184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AQ184)+AQ184>$S25,$S25-SUM($T184:AQ184),AQ184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AR184)+AR184>$S25,$S25-SUM($T184:AR184),AR184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AS184)+AS184>$S25,$S25-SUM($T184:AS184),AS184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AT184)+AT184>$S25,$S25-SUM($T184:AT184),AT184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AU184)+AU184>$S25,$S25-SUM($T184:AU184),AU184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AV184)+AV184>$S25,$S25-SUM($T184:AV184),AV184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AW184)+AW184>$S25,$S25-SUM($T184:AW184),AW184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AX184)+AX184>$S25,$S25-SUM($T184:AX184),AX184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AY184)+AY184>$S25,$S25-SUM($T184:AY184),AY184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:AZ184)+AZ184>$S25,$S25-SUM($T184:AZ184),AZ184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BA184)+BA184>$S25,$S25-SUM($T184:BA184),BA184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BB184)+BB184>$S25,$S25-SUM($T184:BB184),BB184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BC184)+BC184>$S25,$S25-SUM($T184:BC184),BC184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BD184)+BD184>$S25,$S25-SUM($T184:BD184),BD184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BE184)+BE184>$S25,$S25-SUM($T184:BE184),BE184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BF184)+BF184>$S25,$S25-SUM($T184:BF184),BF184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BG184)+BG184>$S25,$S25-SUM($T184:BG184),BG184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BH184)+BH184>$S25,$S25-SUM($T184:BH184),BH184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BI184)+BI184>$S25,$S25-SUM($T184:BI184),BI184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BJ184)+BJ184>$S25,$S25-SUM($T184:BJ184),BJ184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BK184)+BK184>$S25,$S25-SUM($T184:BK184),BK184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BL184)+BL184>$S25,$S25-SUM($T184:BL184),BL184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BM184)+BM184>$S25,$S25-SUM($T184:BM184),BM184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BN184)+BN184>$S25,$S25-SUM($T184:BN184),BN184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BO184)+BO184>$S25,$S25-SUM($T184:BO184),BO184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BP184)+BP184>$S25,$S25-SUM($T184:BP184),BP184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BQ184)+BQ184>$S25,$S25-SUM($T184:BQ184),BQ184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BR184)+BR184>$S25,$S25-SUM($T184:BR184),BR184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BS184)+BS184>$S25,$S25-SUM($T184:BS184),BS184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BT184)+BT184>$S25,$S25-SUM($T184:BT184),BT184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BU184)+BU184>$S25,$S25-SUM($T184:BU184),BU184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BV184)+BV184>$S25,$S25-SUM($T184:BV184),BV184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BW184)+BW184>$S25,$S25-SUM($T184:BW184),BW184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BX184)+BX184>$S25,$S25-SUM($T184:BX184),BX184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BY184)+BY184>$S25,$S25-SUM($T184:BY184),BY184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:BZ184)+BZ184>$S25,$S25-SUM($T184:BZ184),BZ184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CA184)+CA184>$S25,$S25-SUM($T184:CA184),CA184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CB184)+CB184>$S25,$S25-SUM($T184:CB184),CB184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CC184)+CC184>$S25,$S25-SUM($T184:CC184),CC184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CD184)+CD184>$S25,$S25-SUM($T184:CD184),CD184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CE184)+CE184>$S25,$S25-SUM($T184:CE184),CE184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CF184)+CF184>$S25,$S25-SUM($T184:CF184),CF184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CG184)+CG184>$S25,$S25-SUM($T184:CG184),CG184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CH184)+CH184>$S25,$S25-SUM($T184:CH184),CH184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CI184)+CI184>$S25,$S25-SUM($T184:CI184),CI184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CJ184)+CJ184>$S25,$S25-SUM($T184:CJ184),CJ184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CK184)+CK184>$S25,$S25-SUM($T184:CK184),CK184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CL184)+CL184>$S25,$S25-SUM($T184:CL184),CL184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CM184)+CM184>$S25,$S25-SUM($T184:CM184),CM184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CN184)+CN184>$S25,$S25-SUM($T184:CN184),CN184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CO184)+CO184>$S25,$S25-SUM($T184:CO184),CO184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CP184)+CP184>$S25,$S25-SUM($T184:CP184),CP184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CQ184)+CQ184>$S25,$S25-SUM($T184:CQ184),CQ184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CR184)+CR184>$S25,$S25-SUM($T184:CR184),CR184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CS184)+CS184>$S25,$S25-SUM($T184:CS184),CS184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CT184)+CT184>$S25,$S25-SUM($T184:CT184),CT184)","v":1.8475909375E-4},{"$f":"IF(SUM($T184:CU184)+CU184>$S25,$S25-SUM($T184:CU184),CU184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:CV184)+CV184>$S25,$S25-SUM($T184:CV184),CV184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:CW184)+CW184>$S25,$S25-SUM($T184:CW184),CW184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:CX184)+CX184>$S25,$S25-SUM($T184:CX184),CX184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:CY184)+CY184>$S25,$S25-SUM($T184:CY184),CY184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:CZ184)+CZ184>$S25,$S25-SUM($T184:CZ184),CZ184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DA184)+DA184>$S25,$S25-SUM($T184:DA184),DA184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DB184)+DB184>$S25,$S25-SUM($T184:DB184),DB184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DC184)+DC184>$S25,$S25-SUM($T184:DC184),DC184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DD184)+DD184>$S25,$S25-SUM($T184:DD184),DD184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DE184)+DE184>$S25,$S25-SUM($T184:DE184),DE184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DF184)+DF184>$S25,$S25-SUM($T184:DF184),DF184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DG184)+DG184>$S25,$S25-SUM($T184:DG184),DG184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DH184)+DH184>$S25,$S25-SUM($T184:DH184),DH184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DI184)+DI184>$S25,$S25-SUM($T184:DI184),DI184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DJ184)+DJ184>$S25,$S25-SUM($T184:DJ184),DJ184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DK184)+DK184>$S25,$S25-SUM($T184:DK184),DK184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DL184)+DL184>$S25,$S25-SUM($T184:DL184),DL184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DM184)+DM184>$S25,$S25-SUM($T184:DM184),DM184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DN184)+DN184>$S25,$S25-SUM($T184:DN184),DN184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DO184)+DO184>$S25,$S25-SUM($T184:DO184),DO184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DP184)+DP184>$S25,$S25-SUM($T184:DP184),DP184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DQ184)+DQ184>$S25,$S25-SUM($T184:DQ184),DQ184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DR184)+DR184>$S25,$S25-SUM($T184:DR184),DR184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DS184)+DS184>$S25,$S25-SUM($T184:DS184),DS184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DT184)+DT184>$S25,$S25-SUM($T184:DT184),DT184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DU184)+DU184>$S25,$S25-SUM($T184:DU184),DU184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DV184)+DV184>$S25,$S25-SUM($T184:DV184),DV184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DW184)+DW184>$S25,$S25-SUM($T184:DW184),DW184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DX184)+DX184>$S25,$S25-SUM($T184:DX184),DX184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DY184)+DY184>$S25,$S25-SUM($T184:DY184),DY184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:DZ184)+DZ184>$S25,$S25-SUM($T184:DZ184),DZ184)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($T184:EA184)+EA184>$S25,$S25-SUM($T184:EA184),EA184)","v":-2.4286128663675299E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,3.4936518750000004E-4,{"$f":"IF(SUM($T185:T185)+T185>$S26,$S26-SUM($T185:T185),T185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:U185)+U185>$S26,$S26-SUM($T185:U185),U185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:V185)+V185>$S26,$S26-SUM($T185:V185),V185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:W185)+W185>$S26,$S26-SUM($T185:W185),W185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:X185)+X185>$S26,$S26-SUM($T185:X185),X185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:Y185)+Y185>$S26,$S26-SUM($T185:Y185),Y185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:Z185)+Z185>$S26,$S26-SUM($T185:Z185),Z185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AA185)+AA185>$S26,$S26-SUM($T185:AA185),AA185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AB185)+AB185>$S26,$S26-SUM($T185:AB185),AB185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AC185)+AC185>$S26,$S26-SUM($T185:AC185),AC185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AD185)+AD185>$S26,$S26-SUM($T185:AD185),AD185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AE185)+AE185>$S26,$S26-SUM($T185:AE185),AE185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AF185)+AF185>$S26,$S26-SUM($T185:AF185),AF185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AG185)+AG185>$S26,$S26-SUM($T185:AG185),AG185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AH185)+AH185>$S26,$S26-SUM($T185:AH185),AH185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AI185)+AI185>$S26,$S26-SUM($T185:AI185),AI185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AJ185)+AJ185>$S26,$S26-SUM($T185:AJ185),AJ185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AK185)+AK185>$S26,$S26-SUM($T185:AK185),AK185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AL185)+AL185>$S26,$S26-SUM($T185:AL185),AL185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AM185)+AM185>$S26,$S26-SUM($T185:AM185),AM185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AN185)+AN185>$S26,$S26-SUM($T185:AN185),AN185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AO185)+AO185>$S26,$S26-SUM($T185:AO185),AO185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AP185)+AP185>$S26,$S26-SUM($T185:AP185),AP185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AQ185)+AQ185>$S26,$S26-SUM($T185:AQ185),AQ185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AR185)+AR185>$S26,$S26-SUM($T185:AR185),AR185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AS185)+AS185>$S26,$S26-SUM($T185:AS185),AS185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AT185)+AT185>$S26,$S26-SUM($T185:AT185),AT185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AU185)+AU185>$S26,$S26-SUM($T185:AU185),AU185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AV185)+AV185>$S26,$S26-SUM($T185:AV185),AV185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AW185)+AW185>$S26,$S26-SUM($T185:AW185),AW185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AX185)+AX185>$S26,$S26-SUM($T185:AX185),AX185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AY185)+AY185>$S26,$S26-SUM($T185:AY185),AY185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:AZ185)+AZ185>$S26,$S26-SUM($T185:AZ185),AZ185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:BA185)+BA185>$S26,$S26-SUM($T185:BA185),BA185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:BB185)+BB185>$S26,$S26-SUM($T185:BB185),BB185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:BC185)+BC185>$S26,$S26-SUM($T185:BC185),BC185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:BD185)+BD185>$S26,$S26-SUM($T185:BD185),BD185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:BE185)+BE185>$S26,$S26-SUM($T185:BE185),BE185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:BF185)+BF185>$S26,$S26-SUM($T185:BF185),BF185)","v":3.4936518750000004E-4},{"$f":"IF(SUM($T185:BG185)+BG185>$S26,$S26-SUM($T185:BG185),BG185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BH185)+BH185>$S26,$S26-SUM($T185:BH185),BH185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BI185)+BI185>$S26,$S26-SUM($T185:BI185),BI185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BJ185)+BJ185>$S26,$S26-SUM($T185:BJ185),BJ185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BK185)+BK185>$S26,$S26-SUM($T185:BK185),BK185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BL185)+BL185>$S26,$S26-SUM($T185:BL185),BL185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BM185)+BM185>$S26,$S26-SUM($T185:BM185),BM185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BN185)+BN185>$S26,$S26-SUM($T185:BN185),BN185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BO185)+BO185>$S26,$S26-SUM($T185:BO185),BO185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BP185)+BP185>$S26,$S26-SUM($T185:BP185),BP185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BQ185)+BQ185>$S26,$S26-SUM($T185:BQ185),BQ185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BR185)+BR185>$S26,$S26-SUM($T185:BR185),BR185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BS185)+BS185>$S26,$S26-SUM($T185:BS185),BS185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BT185)+BT185>$S26,$S26-SUM($T185:BT185),BT185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BU185)+BU185>$S26,$S26-SUM($T185:BU185),BU185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BV185)+BV185>$S26,$S26-SUM($T185:BV185),BV185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BW185)+BW185>$S26,$S26-SUM($T185:BW185),BW185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BX185)+BX185>$S26,$S26-SUM($T185:BX185),BX185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BY185)+BY185>$S26,$S26-SUM($T185:BY185),BY185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:BZ185)+BZ185>$S26,$S26-SUM($T185:BZ185),BZ185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CA185)+CA185>$S26,$S26-SUM($T185:CA185),CA185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CB185)+CB185>$S26,$S26-SUM($T185:CB185),CB185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CC185)+CC185>$S26,$S26-SUM($T185:CC185),CC185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CD185)+CD185>$S26,$S26-SUM($T185:CD185),CD185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CE185)+CE185>$S26,$S26-SUM($T185:CE185),CE185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CF185)+CF185>$S26,$S26-SUM($T185:CF185),CF185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CG185)+CG185>$S26,$S26-SUM($T185:CG185),CG185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CH185)+CH185>$S26,$S26-SUM($T185:CH185),CH185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CI185)+CI185>$S26,$S26-SUM($T185:CI185),CI185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CJ185)+CJ185>$S26,$S26-SUM($T185:CJ185),CJ185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CK185)+CK185>$S26,$S26-SUM($T185:CK185),CK185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CL185)+CL185>$S26,$S26-SUM($T185:CL185),CL185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CM185)+CM185>$S26,$S26-SUM($T185:CM185),CM185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CN185)+CN185>$S26,$S26-SUM($T185:CN185),CN185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CO185)+CO185>$S26,$S26-SUM($T185:CO185),CO185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CP185)+CP185>$S26,$S26-SUM($T185:CP185),CP185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CQ185)+CQ185>$S26,$S26-SUM($T185:CQ185),CQ185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CR185)+CR185>$S26,$S26-SUM($T185:CR185),CR185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CS185)+CS185>$S26,$S26-SUM($T185:CS185),CS185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CT185)+CT185>$S26,$S26-SUM($T185:CT185),CT185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CU185)+CU185>$S26,$S26-SUM($T185:CU185),CU185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CV185)+CV185>$S26,$S26-SUM($T185:CV185),CV185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CW185)+CW185>$S26,$S26-SUM($T185:CW185),CW185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CX185)+CX185>$S26,$S26-SUM($T185:CX185),CX185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CY185)+CY185>$S26,$S26-SUM($T185:CY185),CY185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:CZ185)+CZ185>$S26,$S26-SUM($T185:CZ185),CZ185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DA185)+DA185>$S26,$S26-SUM($T185:DA185),DA185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DB185)+DB185>$S26,$S26-SUM($T185:DB185),DB185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DC185)+DC185>$S26,$S26-SUM($T185:DC185),DC185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DD185)+DD185>$S26,$S26-SUM($T185:DD185),DD185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DE185)+DE185>$S26,$S26-SUM($T185:DE185),DE185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DF185)+DF185>$S26,$S26-SUM($T185:DF185),DF185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DG185)+DG185>$S26,$S26-SUM($T185:DG185),DG185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DH185)+DH185>$S26,$S26-SUM($T185:DH185),DH185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DI185)+DI185>$S26,$S26-SUM($T185:DI185),DI185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DJ185)+DJ185>$S26,$S26-SUM($T185:DJ185),DJ185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DK185)+DK185>$S26,$S26-SUM($T185:DK185),DK185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DL185)+DL185>$S26,$S26-SUM($T185:DL185),DL185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DM185)+DM185>$S26,$S26-SUM($T185:DM185),DM185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DN185)+DN185>$S26,$S26-SUM($T185:DN185),DN185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DO185)+DO185>$S26,$S26-SUM($T185:DO185),DO185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DP185)+DP185>$S26,$S26-SUM($T185:DP185),DP185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DQ185)+DQ185>$S26,$S26-SUM($T185:DQ185),DQ185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DR185)+DR185>$S26,$S26-SUM($T185:DR185),DR185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DS185)+DS185>$S26,$S26-SUM($T185:DS185),DS185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DT185)+DT185>$S26,$S26-SUM($T185:DT185),DT185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DU185)+DU185>$S26,$S26-SUM($T185:DU185),DU185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DV185)+DV185>$S26,$S26-SUM($T185:DV185),DV185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DW185)+DW185>$S26,$S26-SUM($T185:DW185),DW185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DX185)+DX185>$S26,$S26-SUM($T185:DX185),DX185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DY185)+DY185>$S26,$S26-SUM($T185:DY185),DY185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:DZ185)+DZ185>$S26,$S26-SUM($T185:DZ185),DZ185)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($T185:EA185)+EA185>$S26,$S26-SUM($T185:EA185),EA185)","v":-8.6736173798840355E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($T186:T186)+T186>$S27,$S27-SUM($T186:T186),T186)","v":0},{"$f":"IF(SUM($T186:U186)+U186>$S27,$S27-SUM($T186:U186),U186)","v":0},{"$f":"IF(SUM($T186:V186)+V186>$S27,$S27-SUM($T186:V186),V186)","v":0},{"$f":"IF(SUM($T186:W186)+W186>$S27,$S27-SUM($T186:W186),W186)","v":0},{"$f":"IF(SUM($T186:X186)+X186>$S27,$S27-SUM($T186:X186),X186)","v":0},{"$f":"IF(SUM($T186:Y186)+Y186>$S27,$S27-SUM($T186:Y186),Y186)","v":0},{"$f":"IF(SUM($T186:Z186)+Z186>$S27,$S27-SUM($T186:Z186),Z186)","v":0},{"$f":"IF(SUM($T186:AA186)+AA186>$S27,$S27-SUM($T186:AA186),AA186)","v":0},{"$f":"IF(SUM($T186:AB186)+AB186>$S27,$S27-SUM($T186:AB186),AB186)","v":0},{"$f":"IF(SUM($T186:AC186)+AC186>$S27,$S27-SUM($T186:AC186),AC186)","v":0},{"$f":"IF(SUM($T186:AD186)+AD186>$S27,$S27-SUM($T186:AD186),AD186)","v":0},{"$f":"IF(SUM($T186:AE186)+AE186>$S27,$S27-SUM($T186:AE186),AE186)","v":0},{"$f":"IF(SUM($T186:AF186)+AF186>$S27,$S27-SUM($T186:AF186),AF186)","v":0},{"$f":"IF(SUM($T186:AG186)+AG186>$S27,$S27-SUM($T186:AG186),AG186)","v":0},{"$f":"IF(SUM($T186:AH186)+AH186>$S27,$S27-SUM($T186:AH186),AH186)","v":0},{"$f":"IF(SUM($T186:AI186)+AI186>$S27,$S27-SUM($T186:AI186),AI186)","v":0},{"$f":"IF(SUM($T186:AJ186)+AJ186>$S27,$S27-SUM($T186:AJ186),AJ186)","v":0},{"$f":"IF(SUM($T186:AK186)+AK186>$S27,$S27-SUM($T186:AK186),AK186)","v":0},{"$f":"IF(SUM($T186:AL186)+AL186>$S27,$S27-SUM($T186:AL186),AL186)","v":0},{"$f":"IF(SUM($T186:AM186)+AM186>$S27,$S27-SUM($T186:AM186),AM186)","v":0},{"$f":"IF(SUM($T186:AN186)+AN186>$S27,$S27-SUM($T186:AN186),AN186)","v":0},{"$f":"IF(SUM($T186:AO186)+AO186>$S27,$S27-SUM($T186:AO186),AO186)","v":0},{"$f":"IF(SUM($T186:AP186)+AP186>$S27,$S27-SUM($T186:AP186),AP186)","v":0},{"$f":"IF(SUM($T186:AQ186)+AQ186>$S27,$S27-SUM($T186:AQ186),AQ186)","v":0},{"$f":"IF(SUM($T186:AR186)+AR186>$S27,$S27-SUM($T186:AR186),AR186)","v":0},{"$f":"IF(SUM($T186:AS186)+AS186>$S27,$S27-SUM($T186:AS186),AS186)","v":0},{"$f":"IF(SUM($T186:AT186)+AT186>$S27,$S27-SUM($T186:AT186),AT186)","v":0},{"$f":"IF(SUM($T186:AU186)+AU186>$S27,$S27-SUM($T186:AU186),AU186)","v":0},{"$f":"IF(SUM($T186:AV186)+AV186>$S27,$S27-SUM($T186:AV186),AV186)","v":0},{"$f":"IF(SUM($T186:AW186)+AW186>$S27,$S27-SUM($T186:AW186),AW186)","v":0},{"$f":"IF(SUM($T186:AX186)+AX186>$S27,$S27-SUM($T186:AX186),AX186)","v":0},{"$f":"IF(SUM($T186:AY186)+AY186>$S27,$S27-SUM($T186:AY186),AY186)","v":0},{"$f":"IF(SUM($T186:AZ186)+AZ186>$S27,$S27-SUM($T186:AZ186),AZ186)","v":0},{"$f":"IF(SUM($T186:BA186)+BA186>$S27,$S27-SUM($T186:BA186),BA186)","v":0},{"$f":"IF(SUM($T186:BB186)+BB186>$S27,$S27-SUM($T186:BB186),BB186)","v":0},{"$f":"IF(SUM($T186:BC186)+BC186>$S27,$S27-SUM($T186:BC186),BC186)","v":0},{"$f":"IF(SUM($T186:BD186)+BD186>$S27,$S27-SUM($T186:BD186),BD186)","v":0},{"$f":"IF(SUM($T186:BE186)+BE186>$S27,$S27-SUM($T186:BE186),BE186)","v":0},{"$f":"IF(SUM($T186:BF186)+BF186>$S27,$S27-SUM($T186:BF186),BF186)","v":0},{"$f":"IF(SUM($T186:BG186)+BG186>$S27,$S27-SUM($T186:BG186),BG186)","v":0},{"$f":"IF(SUM($T186:BH186)+BH186>$S27,$S27-SUM($T186:BH186),BH186)","v":0},{"$f":"IF(SUM($T186:BI186)+BI186>$S27,$S27-SUM($T186:BI186),BI186)","v":0},{"$f":"IF(SUM($T186:BJ186)+BJ186>$S27,$S27-SUM($T186:BJ186),BJ186)","v":0},{"$f":"IF(SUM($T186:BK186)+BK186>$S27,$S27-SUM($T186:BK186),BK186)","v":0},{"$f":"IF(SUM($T186:BL186)+BL186>$S27,$S27-SUM($T186:BL186),BL186)","v":0},{"$f":"IF(SUM($T186:BM186)+BM186>$S27,$S27-SUM($T186:BM186),BM186)","v":0},{"$f":"IF(SUM($T186:BN186)+BN186>$S27,$S27-SUM($T186:BN186),BN186)","v":0},{"$f":"IF(SUM($T186:BO186)+BO186>$S27,$S27-SUM($T186:BO186),BO186)","v":0},{"$f":"IF(SUM($T186:BP186)+BP186>$S27,$S27-SUM($T186:BP186),BP186)","v":0},{"$f":"IF(SUM($T186:BQ186)+BQ186>$S27,$S27-SUM($T186:BQ186),BQ186)","v":0},{"$f":"IF(SUM($T186:BR186)+BR186>$S27,$S27-SUM($T186:BR186),BR186)","v":0},{"$f":"IF(SUM($T186:BS186)+BS186>$S27,$S27-SUM($T186:BS186),BS186)","v":0},{"$f":"IF(SUM($T186:BT186)+BT186>$S27,$S27-SUM($T186:BT186),BT186)","v":0},{"$f":"IF(SUM($T186:BU186)+BU186>$S27,$S27-SUM($T186:BU186),BU186)","v":0},{"$f":"IF(SUM($T186:BV186)+BV186>$S27,$S27-SUM($T186:BV186),BV186)","v":0},{"$f":"IF(SUM($T186:BW186)+BW186>$S27,$S27-SUM($T186:BW186),BW186)","v":0},{"$f":"IF(SUM($T186:BX186)+BX186>$S27,$S27-SUM($T186:BX186),BX186)","v":0},{"$f":"IF(SUM($T186:BY186)+BY186>$S27,$S27-SUM($T186:BY186),BY186)","v":0},{"$f":"IF(SUM($T186:BZ186)+BZ186>$S27,$S27-SUM($T186:BZ186),BZ186)","v":0},{"$f":"IF(SUM($T186:CA186)+CA186>$S27,$S27-SUM($T186:CA186),CA186)","v":0},{"$f":"IF(SUM($T186:CB186)+CB186>$S27,$S27-SUM($T186:CB186),CB186)","v":0},{"$f":"IF(SUM($T186:CC186)+CC186>$S27,$S27-SUM($T186:CC186),CC186)","v":0},{"$f":"IF(SUM($T186:CD186)+CD186>$S27,$S27-SUM($T186:CD186),CD186)","v":0},{"$f":"IF(SUM($T186:CE186)+CE186>$S27,$S27-SUM($T186:CE186),CE186)","v":0},{"$f":"IF(SUM($T186:CF186)+CF186>$S27,$S27-SUM($T186:CF186),CF186)","v":0},{"$f":"IF(SUM($T186:CG186)+CG186>$S27,$S27-SUM($T186:CG186),CG186)","v":0},{"$f":"IF(SUM($T186:CH186)+CH186>$S27,$S27-SUM($T186:CH186),CH186)","v":0},{"$f":"IF(SUM($T186:CI186)+CI186>$S27,$S27-SUM($T186:CI186),CI186)","v":0},{"$f":"IF(SUM($T186:CJ186)+CJ186>$S27,$S27-SUM($T186:CJ186),CJ186)","v":0},{"$f":"IF(SUM($T186:CK186)+CK186>$S27,$S27-SUM($T186:CK186),CK186)","v":0},{"$f":"IF(SUM($T186:CL186)+CL186>$S27,$S27-SUM($T186:CL186),CL186)","v":0},{"$f":"IF(SUM($T186:CM186)+CM186>$S27,$S27-SUM($T186:CM186),CM186)","v":0},{"$f":"IF(SUM($T186:CN186)+CN186>$S27,$S27-SUM($T186:CN186),CN186)","v":0},{"$f":"IF(SUM($T186:CO186)+CO186>$S27,$S27-SUM($T186:CO186),CO186)","v":0},{"$f":"IF(SUM($T186:CP186)+CP186>$S27,$S27-SUM($T186:CP186),CP186)","v":0},{"$f":"IF(SUM($T186:CQ186)+CQ186>$S27,$S27-SUM($T186:CQ186),CQ186)","v":0},{"$f":"IF(SUM($T186:CR186)+CR186>$S27,$S27-SUM($T186:CR186),CR186)","v":0},{"$f":"IF(SUM($T186:CS186)+CS186>$S27,$S27-SUM($T186:CS186),CS186)","v":0},{"$f":"IF(SUM($T186:CT186)+CT186>$S27,$S27-SUM($T186:CT186),CT186)","v":0},{"$f":"IF(SUM($T186:CU186)+CU186>$S27,$S27-SUM($T186:CU186),CU186)","v":0},{"$f":"IF(SUM($T186:CV186)+CV186>$S27,$S27-SUM($T186:CV186),CV186)","v":0},{"$f":"IF(SUM($T186:CW186)+CW186>$S27,$S27-SUM($T186:CW186),CW186)","v":0},{"$f":"IF(SUM($T186:CX186)+CX186>$S27,$S27-SUM($T186:CX186),CX186)","v":0},{"$f":"IF(SUM($T186:CY186)+CY186>$S27,$S27-SUM($T186:CY186),CY186)","v":0},{"$f":"IF(SUM($T186:CZ186)+CZ186>$S27,$S27-SUM($T186:CZ186),CZ186)","v":0},{"$f":"IF(SUM($T186:DA186)+DA186>$S27,$S27-SUM($T186:DA186),DA186)","v":0},{"$f":"IF(SUM($T186:DB186)+DB186>$S27,$S27-SUM($T186:DB186),DB186)","v":0},{"$f":"IF(SUM($T186:DC186)+DC186>$S27,$S27-SUM($T186:DC186),DC186)","v":0},{"$f":"IF(SUM($T186:DD186)+DD186>$S27,$S27-SUM($T186:DD186),DD186)","v":0},{"$f":"IF(SUM($T186:DE186)+DE186>$S27,$S27-SUM($T186:DE186),DE186)","v":0},{"$f":"IF(SUM($T186:DF186)+DF186>$S27,$S27-SUM($T186:DF186),DF186)","v":0},{"$f":"IF(SUM($T186:DG186)+DG186>$S27,$S27-SUM($T186:DG186),DG186)","v":0},{"$f":"IF(SUM($T186:DH186)+DH186>$S27,$S27-SUM($T186:DH186),DH186)","v":0},{"$f":"IF(SUM($T186:DI186)+DI186>$S27,$S27-SUM($T186:DI186),DI186)","v":0},{"$f":"IF(SUM($T186:DJ186)+DJ186>$S27,$S27-SUM($T186:DJ186),DJ186)","v":0},{"$f":"IF(SUM($T186:DK186)+DK186>$S27,$S27-SUM($T186:DK186),DK186)","v":0},{"$f":"IF(SUM($T186:DL186)+DL186>$S27,$S27-SUM($T186:DL186),DL186)","v":0},{"$f":"IF(SUM($T186:DM186)+DM186>$S27,$S27-SUM($T186:DM186),DM186)","v":0},{"$f":"IF(SUM($T186:DN186)+DN186>$S27,$S27-SUM($T186:DN186),DN186)","v":0},{"$f":"IF(SUM($T186:DO186)+DO186>$S27,$S27-SUM($T186:DO186),DO186)","v":0},{"$f":"IF(SUM($T186:DP186)+DP186>$S27,$S27-SUM($T186:DP186),DP186)","v":0},{"$f":"IF(SUM($T186:DQ186)+DQ186>$S27,$S27-SUM($T186:DQ186),DQ186)","v":0},{"$f":"IF(SUM($T186:DR186)+DR186>$S27,$S27-SUM($T186:DR186),DR186)","v":0},{"$f":"IF(SUM($T186:DS186)+DS186>$S27,$S27-SUM($T186:DS186),DS186)","v":0},{"$f":"IF(SUM($T186:DT186)+DT186>$S27,$S27-SUM($T186:DT186),DT186)","v":0},{"$f":"IF(SUM($T186:DU186)+DU186>$S27,$S27-SUM($T186:DU186),DU186)","v":0},{"$f":"IF(SUM($T186:DV186)+DV186>$S27,$S27-SUM($T186:DV186),DV186)","v":0},{"$f":"IF(SUM($T186:DW186)+DW186>$S27,$S27-SUM($T186:DW186),DW186)","v":0},{"$f":"IF(SUM($T186:DX186)+DX186>$S27,$S27-SUM($T186:DX186),DX186)","v":0},{"$f":"IF(SUM($T186:DY186)+DY186>$S27,$S27-SUM($T186:DY186),DY186)","v":0},{"$f":"IF(SUM($T186:DZ186)+DZ186>$S27,$S27-SUM($T186:DZ186),DZ186)","v":0},{"$f":"IF(SUM($T186:EA186)+EA186>$S27,$S27-SUM($T186:EA186),EA186)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,6.8750000000000002E-6,{"$f":"IF(SUM($T187:T187)+T187>$S28,$S28-SUM($T187:T187),T187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:U187)+U187>$S28,$S28-SUM($T187:U187),U187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:V187)+V187>$S28,$S28-SUM($T187:V187),V187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:W187)+W187>$S28,$S28-SUM($T187:W187),W187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:X187)+X187>$S28,$S28-SUM($T187:X187),X187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:Y187)+Y187>$S28,$S28-SUM($T187:Y187),Y187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:Z187)+Z187>$S28,$S28-SUM($T187:Z187),Z187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AA187)+AA187>$S28,$S28-SUM($T187:AA187),AA187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AB187)+AB187>$S28,$S28-SUM($T187:AB187),AB187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AC187)+AC187>$S28,$S28-SUM($T187:AC187),AC187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AD187)+AD187>$S28,$S28-SUM($T187:AD187),AD187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AE187)+AE187>$S28,$S28-SUM($T187:AE187),AE187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AF187)+AF187>$S28,$S28-SUM($T187:AF187),AF187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AG187)+AG187>$S28,$S28-SUM($T187:AG187),AG187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AH187)+AH187>$S28,$S28-SUM($T187:AH187),AH187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AI187)+AI187>$S28,$S28-SUM($T187:AI187),AI187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AJ187)+AJ187>$S28,$S28-SUM($T187:AJ187),AJ187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AK187)+AK187>$S28,$S28-SUM($T187:AK187),AK187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AL187)+AL187>$S28,$S28-SUM($T187:AL187),AL187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AM187)+AM187>$S28,$S28-SUM($T187:AM187),AM187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AN187)+AN187>$S28,$S28-SUM($T187:AN187),AN187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AO187)+AO187>$S28,$S28-SUM($T187:AO187),AO187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AP187)+AP187>$S28,$S28-SUM($T187:AP187),AP187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AQ187)+AQ187>$S28,$S28-SUM($T187:AQ187),AQ187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AR187)+AR187>$S28,$S28-SUM($T187:AR187),AR187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AS187)+AS187>$S28,$S28-SUM($T187:AS187),AS187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AT187)+AT187>$S28,$S28-SUM($T187:AT187),AT187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AU187)+AU187>$S28,$S28-SUM($T187:AU187),AU187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AV187)+AV187>$S28,$S28-SUM($T187:AV187),AV187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AW187)+AW187>$S28,$S28-SUM($T187:AW187),AW187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AX187)+AX187>$S28,$S28-SUM($T187:AX187),AX187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AY187)+AY187>$S28,$S28-SUM($T187:AY187),AY187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:AZ187)+AZ187>$S28,$S28-SUM($T187:AZ187),AZ187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BA187)+BA187>$S28,$S28-SUM($T187:BA187),BA187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BB187)+BB187>$S28,$S28-SUM($T187:BB187),BB187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BC187)+BC187>$S28,$S28-SUM($T187:BC187),BC187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BD187)+BD187>$S28,$S28-SUM($T187:BD187),BD187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BE187)+BE187>$S28,$S28-SUM($T187:BE187),BE187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BF187)+BF187>$S28,$S28-SUM($T187:BF187),BF187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BG187)+BG187>$S28,$S28-SUM($T187:BG187),BG187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BH187)+BH187>$S28,$S28-SUM($T187:BH187),BH187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BI187)+BI187>$S28,$S28-SUM($T187:BI187),BI187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BJ187)+BJ187>$S28,$S28-SUM($T187:BJ187),BJ187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BK187)+BK187>$S28,$S28-SUM($T187:BK187),BK187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BL187)+BL187>$S28,$S28-SUM($T187:BL187),BL187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BM187)+BM187>$S28,$S28-SUM($T187:BM187),BM187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BN187)+BN187>$S28,$S28-SUM($T187:BN187),BN187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BO187)+BO187>$S28,$S28-SUM($T187:BO187),BO187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BP187)+BP187>$S28,$S28-SUM($T187:BP187),BP187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BQ187)+BQ187>$S28,$S28-SUM($T187:BQ187),BQ187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BR187)+BR187>$S28,$S28-SUM($T187:BR187),BR187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BS187)+BS187>$S28,$S28-SUM($T187:BS187),BS187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BT187)+BT187>$S28,$S28-SUM($T187:BT187),BT187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BU187)+BU187>$S28,$S28-SUM($T187:BU187),BU187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BV187)+BV187>$S28,$S28-SUM($T187:BV187),BV187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BW187)+BW187>$S28,$S28-SUM($T187:BW187),BW187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BX187)+BX187>$S28,$S28-SUM($T187:BX187),BX187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BY187)+BY187>$S28,$S28-SUM($T187:BY187),BY187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:BZ187)+BZ187>$S28,$S28-SUM($T187:BZ187),BZ187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CA187)+CA187>$S28,$S28-SUM($T187:CA187),CA187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CB187)+CB187>$S28,$S28-SUM($T187:CB187),CB187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CC187)+CC187>$S28,$S28-SUM($T187:CC187),CC187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CD187)+CD187>$S28,$S28-SUM($T187:CD187),CD187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CE187)+CE187>$S28,$S28-SUM($T187:CE187),CE187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CF187)+CF187>$S28,$S28-SUM($T187:CF187),CF187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CG187)+CG187>$S28,$S28-SUM($T187:CG187),CG187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CH187)+CH187>$S28,$S28-SUM($T187:CH187),CH187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CI187)+CI187>$S28,$S28-SUM($T187:CI187),CI187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CJ187)+CJ187>$S28,$S28-SUM($T187:CJ187),CJ187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CK187)+CK187>$S28,$S28-SUM($T187:CK187),CK187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CL187)+CL187>$S28,$S28-SUM($T187:CL187),CL187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CM187)+CM187>$S28,$S28-SUM($T187:CM187),CM187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CN187)+CN187>$S28,$S28-SUM($T187:CN187),CN187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CO187)+CO187>$S28,$S28-SUM($T187:CO187),CO187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CP187)+CP187>$S28,$S28-SUM($T187:CP187),CP187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CQ187)+CQ187>$S28,$S28-SUM($T187:CQ187),CQ187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CR187)+CR187>$S28,$S28-SUM($T187:CR187),CR187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CS187)+CS187>$S28,$S28-SUM($T187:CS187),CS187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CT187)+CT187>$S28,$S28-SUM($T187:CT187),CT187)","v":6.8750000000000002E-6},{"$f":"IF(SUM($T187:CU187)+CU187>$S28,$S28-SUM($T187:CU187),CU187)","v":1.0842021724855044E-19},{"$f":"IF(SUM($T187:CV187)+CV187>$S28,$S28-SUM($T187:CV187),CV187)","v":1.0842021724855044E-19},{"$f":"IF(SUM($T187:CW187)+CW187>$S28,$S28-SUM($T187:CW187),CW187)","v":1.0842021724855044E-19},{"$f":"IF(SUM($T187:CX187)+CX187>$S28,$S28-SUM($T187:CX187),CX187)","v":1.0842021724855044E-19},{"$f":"IF(SUM($T187:CY187)+CY187>$S28,$S28-SUM($T187:CY187),CY187)","v":1.0842021724855044E-19},{"$f":"IF(SUM($T187:CZ187)+CZ187>$S28,$S28-SUM($T187:CZ187),CZ187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DA187)+DA187>$S28,$S28-SUM($T187:DA187),DA187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DB187)+DB187>$S28,$S28-SUM($T187:DB187),DB187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DC187)+DC187>$S28,$S28-SUM($T187:DC187),DC187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DD187)+DD187>$S28,$S28-SUM($T187:DD187),DD187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DE187)+DE187>$S28,$S28-SUM($T187:DE187),DE187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DF187)+DF187>$S28,$S28-SUM($T187:DF187),DF187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DG187)+DG187>$S28,$S28-SUM($T187:DG187),DG187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DH187)+DH187>$S28,$S28-SUM($T187:DH187),DH187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DI187)+DI187>$S28,$S28-SUM($T187:DI187),DI187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DJ187)+DJ187>$S28,$S28-SUM($T187:DJ187),DJ187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DK187)+DK187>$S28,$S28-SUM($T187:DK187),DK187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DL187)+DL187>$S28,$S28-SUM($T187:DL187),DL187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DM187)+DM187>$S28,$S28-SUM($T187:DM187),DM187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DN187)+DN187>$S28,$S28-SUM($T187:DN187),DN187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DO187)+DO187>$S28,$S28-SUM($T187:DO187),DO187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DP187)+DP187>$S28,$S28-SUM($T187:DP187),DP187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DQ187)+DQ187>$S28,$S28-SUM($T187:DQ187),DQ187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DR187)+DR187>$S28,$S28-SUM($T187:DR187),DR187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DS187)+DS187>$S28,$S28-SUM($T187:DS187),DS187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DT187)+DT187>$S28,$S28-SUM($T187:DT187),DT187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DU187)+DU187>$S28,$S28-SUM($T187:DU187),DU187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DV187)+DV187>$S28,$S28-SUM($T187:DV187),DV187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DW187)+DW187>$S28,$S28-SUM($T187:DW187),DW187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DX187)+DX187>$S28,$S28-SUM($T187:DX187),DX187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DY187)+DY187>$S28,$S28-SUM($T187:DY187),DY187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:DZ187)+DZ187>$S28,$S28-SUM($T187:DZ187),DZ187)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($T187:EA187)+EA187>$S28,$S28-SUM($T187:EA187),EA187)","v":-4.3368086899420177E-19}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,2.2043976875000004E-3,{"$f":"IF(SUM($T188:T188)+T188>$S29,$S29-SUM($T188:T188),T188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:U188)+U188>$S29,$S29-SUM($T188:U188),U188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:V188)+V188>$S29,$S29-SUM($T188:V188),V188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:W188)+W188>$S29,$S29-SUM($T188:W188),W188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:X188)+X188>$S29,$S29-SUM($T188:X188),X188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:Y188)+Y188>$S29,$S29-SUM($T188:Y188),Y188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:Z188)+Z188>$S29,$S29-SUM($T188:Z188),Z188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AA188)+AA188>$S29,$S29-SUM($T188:AA188),AA188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AB188)+AB188>$S29,$S29-SUM($T188:AB188),AB188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AC188)+AC188>$S29,$S29-SUM($T188:AC188),AC188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AD188)+AD188>$S29,$S29-SUM($T188:AD188),AD188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AE188)+AE188>$S29,$S29-SUM($T188:AE188),AE188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AF188)+AF188>$S29,$S29-SUM($T188:AF188),AF188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AG188)+AG188>$S29,$S29-SUM($T188:AG188),AG188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AH188)+AH188>$S29,$S29-SUM($T188:AH188),AH188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AI188)+AI188>$S29,$S29-SUM($T188:AI188),AI188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AJ188)+AJ188>$S29,$S29-SUM($T188:AJ188),AJ188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AK188)+AK188>$S29,$S29-SUM($T188:AK188),AK188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AL188)+AL188>$S29,$S29-SUM($T188:AL188),AL188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AM188)+AM188>$S29,$S29-SUM($T188:AM188),AM188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AN188)+AN188>$S29,$S29-SUM($T188:AN188),AN188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AO188)+AO188>$S29,$S29-SUM($T188:AO188),AO188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AP188)+AP188>$S29,$S29-SUM($T188:AP188),AP188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AQ188)+AQ188>$S29,$S29-SUM($T188:AQ188),AQ188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AR188)+AR188>$S29,$S29-SUM($T188:AR188),AR188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AS188)+AS188>$S29,$S29-SUM($T188:AS188),AS188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AT188)+AT188>$S29,$S29-SUM($T188:AT188),AT188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AU188)+AU188>$S29,$S29-SUM($T188:AU188),AU188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AV188)+AV188>$S29,$S29-SUM($T188:AV188),AV188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AW188)+AW188>$S29,$S29-SUM($T188:AW188),AW188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AX188)+AX188>$S29,$S29-SUM($T188:AX188),AX188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AY188)+AY188>$S29,$S29-SUM($T188:AY188),AY188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:AZ188)+AZ188>$S29,$S29-SUM($T188:AZ188),AZ188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:BA188)+BA188>$S29,$S29-SUM($T188:BA188),BA188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:BB188)+BB188>$S29,$S29-SUM($T188:BB188),BB188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:BC188)+BC188>$S29,$S29-SUM($T188:BC188),BC188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:BD188)+BD188>$S29,$S29-SUM($T188:BD188),BD188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:BE188)+BE188>$S29,$S29-SUM($T188:BE188),BE188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:BF188)+BF188>$S29,$S29-SUM($T188:BF188),BF188)","v":2.2043976875000004E-3},{"$f":"IF(SUM($T188:BG188)+BG188>$S29,$S29-SUM($T188:BG188),BG188)","v":4.163336342344337E-17},{"$f":"IF(SUM($T188:BH188)+BH188>$S29,$S29-SUM($T188:BH188),BH188)","v":0},{"$f":"IF(SUM($T188:BI188)+BI188>$S29,$S29-SUM($T188:BI188),BI188)","v":0},{"$f":"IF(SUM($T188:BJ188)+BJ188>$S29,$S29-SUM($T188:BJ188),BJ188)","v":0},{"$f":"IF(SUM($T188:BK188)+BK188>$S29,$S29-SUM($T188:BK188),BK188)","v":0},{"$f":"IF(SUM($T188:BL188)+BL188>$S29,$S29-SUM($T188:BL188),BL188)","v":0},{"$f":"IF(SUM($T188:BM188)+BM188>$S29,$S29-SUM($T188:BM188),BM188)","v":0},{"$f":"IF(SUM($T188:BN188)+BN188>$S29,$S29-SUM($T188:BN188),BN188)","v":0},{"$f":"IF(SUM($T188:BO188)+BO188>$S29,$S29-SUM($T188:BO188),BO188)","v":0},{"$f":"IF(SUM($T188:BP188)+BP188>$S29,$S29-SUM($T188:BP188),BP188)","v":0},{"$f":"IF(SUM($T188:BQ188)+BQ188>$S29,$S29-SUM($T188:BQ188),BQ188)","v":0},{"$f":"IF(SUM($T188:BR188)+BR188>$S29,$S29-SUM($T188:BR188),BR188)","v":0},{"$f":"IF(SUM($T188:BS188)+BS188>$S29,$S29-SUM($T188:BS188),BS188)","v":0},{"$f":"IF(SUM($T188:BT188)+BT188>$S29,$S29-SUM($T188:BT188),BT188)","v":0},{"$f":"IF(SUM($T188:BU188)+BU188>$S29,$S29-SUM($T188:BU188),BU188)","v":0},{"$f":"IF(SUM($T188:BV188)+BV188>$S29,$S29-SUM($T188:BV188),BV188)","v":0},{"$f":"IF(SUM($T188:BW188)+BW188>$S29,$S29-SUM($T188:BW188),BW188)","v":0},{"$f":"IF(SUM($T188:BX188)+BX188>$S29,$S29-SUM($T188:BX188),BX188)","v":0},{"$f":"IF(SUM($T188:BY188)+BY188>$S29,$S29-SUM($T188:BY188),BY188)","v":0},{"$f":"IF(SUM($T188:BZ188)+BZ188>$S29,$S29-SUM($T188:BZ188),BZ188)","v":0},{"$f":"IF(SUM($T188:CA188)+CA188>$S29,$S29-SUM($T188:CA188),CA188)","v":0},{"$f":"IF(SUM($T188:CB188)+CB188>$S29,$S29-SUM($T188:CB188),CB188)","v":0},{"$f":"IF(SUM($T188:CC188)+CC188>$S29,$S29-SUM($T188:CC188),CC188)","v":0},{"$f":"IF(SUM($T188:CD188)+CD188>$S29,$S29-SUM($T188:CD188),CD188)","v":0},{"$f":"IF(SUM($T188:CE188)+CE188>$S29,$S29-SUM($T188:CE188),CE188)","v":0},{"$f":"IF(SUM($T188:CF188)+CF188>$S29,$S29-SUM($T188:CF188),CF188)","v":0},{"$f":"IF(SUM($T188:CG188)+CG188>$S29,$S29-SUM($T188:CG188),CG188)","v":0},{"$f":"IF(SUM($T188:CH188)+CH188>$S29,$S29-SUM($T188:CH188),CH188)","v":0},{"$f":"IF(SUM($T188:CI188)+CI188>$S29,$S29-SUM($T188:CI188),CI188)","v":0},{"$f":"IF(SUM($T188:CJ188)+CJ188>$S29,$S29-SUM($T188:CJ188),CJ188)","v":0},{"$f":"IF(SUM($T188:CK188)+CK188>$S29,$S29-SUM($T188:CK188),CK188)","v":0},{"$f":"IF(SUM($T188:CL188)+CL188>$S29,$S29-SUM($T188:CL188),CL188)","v":0},{"$f":"IF(SUM($T188:CM188)+CM188>$S29,$S29-SUM($T188:CM188),CM188)","v":0},{"$f":"IF(SUM($T188:CN188)+CN188>$S29,$S29-SUM($T188:CN188),CN188)","v":0},{"$f":"IF(SUM($T188:CO188)+CO188>$S29,$S29-SUM($T188:CO188),CO188)","v":0},{"$f":"IF(SUM($T188:CP188)+CP188>$S29,$S29-SUM($T188:CP188),CP188)","v":0},{"$f":"IF(SUM($T188:CQ188)+CQ188>$S29,$S29-SUM($T188:CQ188),CQ188)","v":0},{"$f":"IF(SUM($T188:CR188)+CR188>$S29,$S29-SUM($T188:CR188),CR188)","v":0},{"$f":"IF(SUM($T188:CS188)+CS188>$S29,$S29-SUM($T188:CS188),CS188)","v":0},{"$f":"IF(SUM($T188:CT188)+CT188>$S29,$S29-SUM($T188:CT188),CT188)","v":0},{"$f":"IF(SUM($T188:CU188)+CU188>$S29,$S29-SUM($T188:CU188),CU188)","v":0},{"$f":"IF(SUM($T188:CV188)+CV188>$S29,$S29-SUM($T188:CV188),CV188)","v":0},{"$f":"IF(SUM($T188:CW188)+CW188>$S29,$S29-SUM($T188:CW188),CW188)","v":0},{"$f":"IF(SUM($T188:CX188)+CX188>$S29,$S29-SUM($T188:CX188),CX188)","v":0},{"$f":"IF(SUM($T188:CY188)+CY188>$S29,$S29-SUM($T188:CY188),CY188)","v":0},{"$f":"IF(SUM($T188:CZ188)+CZ188>$S29,$S29-SUM($T188:CZ188),CZ188)","v":0},{"$f":"IF(SUM($T188:DA188)+DA188>$S29,$S29-SUM($T188:DA188),DA188)","v":0},{"$f":"IF(SUM($T188:DB188)+DB188>$S29,$S29-SUM($T188:DB188),DB188)","v":0},{"$f":"IF(SUM($T188:DC188)+DC188>$S29,$S29-SUM($T188:DC188),DC188)","v":0},{"$f":"IF(SUM($T188:DD188)+DD188>$S29,$S29-SUM($T188:DD188),DD188)","v":0},{"$f":"IF(SUM($T188:DE188)+DE188>$S29,$S29-SUM($T188:DE188),DE188)","v":0},{"$f":"IF(SUM($T188:DF188)+DF188>$S29,$S29-SUM($T188:DF188),DF188)","v":0},{"$f":"IF(SUM($T188:DG188)+DG188>$S29,$S29-SUM($T188:DG188),DG188)","v":0},{"$f":"IF(SUM($T188:DH188)+DH188>$S29,$S29-SUM($T188:DH188),DH188)","v":0},{"$f":"IF(SUM($T188:DI188)+DI188>$S29,$S29-SUM($T188:DI188),DI188)","v":0},{"$f":"IF(SUM($T188:DJ188)+DJ188>$S29,$S29-SUM($T188:DJ188),DJ188)","v":0},{"$f":"IF(SUM($T188:DK188)+DK188>$S29,$S29-SUM($T188:DK188),DK188)","v":0},{"$f":"IF(SUM($T188:DL188)+DL188>$S29,$S29-SUM($T188:DL188),DL188)","v":0},{"$f":"IF(SUM($T188:DM188)+DM188>$S29,$S29-SUM($T188:DM188),DM188)","v":0},{"$f":"IF(SUM($T188:DN188)+DN188>$S29,$S29-SUM($T188:DN188),DN188)","v":0},{"$f":"IF(SUM($T188:DO188)+DO188>$S29,$S29-SUM($T188:DO188),DO188)","v":0},{"$f":"IF(SUM($T188:DP188)+DP188>$S29,$S29-SUM($T188:DP188),DP188)","v":0},{"$f":"IF(SUM($T188:DQ188)+DQ188>$S29,$S29-SUM($T188:DQ188),DQ188)","v":0},{"$f":"IF(SUM($T188:DR188)+DR188>$S29,$S29-SUM($T188:DR188),DR188)","v":0},{"$f":"IF(SUM($T188:DS188)+DS188>$S29,$S29-SUM($T188:DS188),DS188)","v":0},{"$f":"IF(SUM($T188:DT188)+DT188>$S29,$S29-SUM($T188:DT188),DT188)","v":0},{"$f":"IF(SUM($T188:DU188)+DU188>$S29,$S29-SUM($T188:DU188),DU188)","v":0},{"$f":"IF(SUM($T188:DV188)+DV188>$S29,$S29-SUM($T188:DV188),DV188)","v":0},{"$f":"IF(SUM($T188:DW188)+DW188>$S29,$S29-SUM($T188:DW188),DW188)","v":0},{"$f":"IF(SUM($T188:DX188)+DX188>$S29,$S29-SUM($T188:DX188),DX188)","v":0},{"$f":"IF(SUM($T188:DY188)+DY188>$S29,$S29-SUM($T188:DY188),DY188)","v":0},{"$f":"IF(SUM($T188:DZ188)+DZ188>$S29,$S29-SUM($T188:DZ188),DZ188)","v":0},{"$f":"IF(SUM($T188:EA188)+EA188>$S29,$S29-SUM($T188:EA188),EA188)","v":0}]
[]
[null,"Depreciation:  2002 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T22/$F192","v":0},{"$f":"IF(SUM($U192:U192)+U192>$T22,$T22-SUM($U192:U192),U192)","v":0},{"$f":"IF(SUM($U192:V192)+V192>$T22,$T22-SUM($U192:V192),V192)","v":0},{"$f":"IF(SUM($U192:W192)+W192>$T22,$T22-SUM($U192:W192),W192)","v":0},{"$f":"IF(SUM($U192:X192)+X192>$T22,$T22-SUM($U192:X192),X192)","v":0},{"$f":"IF(SUM($U192:Y192)+Y192>$T22,$T22-SUM($U192:Y192),Y192)","v":0},{"$f":"IF(SUM($U192:Z192)+Z192>$T22,$T22-SUM($U192:Z192),Z192)","v":0},{"$f":"IF(SUM($U192:AA192)+AA192>$T22,$T22-SUM($U192:AA192),AA192)","v":0},{"$f":"IF(SUM($U192:AB192)+AB192>$T22,$T22-SUM($U192:AB192),AB192)","v":0},{"$f":"IF(SUM($U192:AC192)+AC192>$T22,$T22-SUM($U192:AC192),AC192)","v":0},{"$f":"IF(SUM($U192:AD192)+AD192>$T22,$T22-SUM($U192:AD192),AD192)","v":0},{"$f":"IF(SUM($U192:AE192)+AE192>$T22,$T22-SUM($U192:AE192),AE192)","v":0},{"$f":"IF(SUM($U192:AF192)+AF192>$T22,$T22-SUM($U192:AF192),AF192)","v":0},{"$f":"IF(SUM($U192:AG192)+AG192>$T22,$T22-SUM($U192:AG192),AG192)","v":0},{"$f":"IF(SUM($U192:AH192)+AH192>$T22,$T22-SUM($U192:AH192),AH192)","v":0},{"$f":"IF(SUM($U192:AI192)+AI192>$T22,$T22-SUM($U192:AI192),AI192)","v":0},{"$f":"IF(SUM($U192:AJ192)+AJ192>$T22,$T22-SUM($U192:AJ192),AJ192)","v":0},{"$f":"IF(SUM($U192:AK192)+AK192>$T22,$T22-SUM($U192:AK192),AK192)","v":0},{"$f":"IF(SUM($U192:AL192)+AL192>$T22,$T22-SUM($U192:AL192),AL192)","v":0},{"$f":"IF(SUM($U192:AM192)+AM192>$T22,$T22-SUM($U192:AM192),AM192)","v":0},{"$f":"IF(SUM($U192:AN192)+AN192>$T22,$T22-SUM($U192:AN192),AN192)","v":0},{"$f":"IF(SUM($U192:AO192)+AO192>$T22,$T22-SUM($U192:AO192),AO192)","v":0},{"$f":"IF(SUM($U192:AP192)+AP192>$T22,$T22-SUM($U192:AP192),AP192)","v":0},{"$f":"IF(SUM($U192:AQ192)+AQ192>$T22,$T22-SUM($U192:AQ192),AQ192)","v":0},{"$f":"IF(SUM($U192:AR192)+AR192>$T22,$T22-SUM($U192:AR192),AR192)","v":0},{"$f":"IF(SUM($U192:AS192)+AS192>$T22,$T22-SUM($U192:AS192),AS192)","v":0},{"$f":"IF(SUM($U192:AT192)+AT192>$T22,$T22-SUM($U192:AT192),AT192)","v":0},{"$f":"IF(SUM($U192:AU192)+AU192>$T22,$T22-SUM($U192:AU192),AU192)","v":0},{"$f":"IF(SUM($U192:AV192)+AV192>$T22,$T22-SUM($U192:AV192),AV192)","v":0},{"$f":"IF(SUM($U192:AW192)+AW192>$T22,$T22-SUM($U192:AW192),AW192)","v":0},{"$f":"IF(SUM($U192:AX192)+AX192>$T22,$T22-SUM($U192:AX192),AX192)","v":0},{"$f":"IF(SUM($U192:AY192)+AY192>$T22,$T22-SUM($U192:AY192),AY192)","v":0},{"$f":"IF(SUM($U192:AZ192)+AZ192>$T22,$T22-SUM($U192:AZ192),AZ192)","v":0},{"$f":"IF(SUM($U192:BA192)+BA192>$T22,$T22-SUM($U192:BA192),BA192)","v":0},{"$f":"IF(SUM($U192:BB192)+BB192>$T22,$T22-SUM($U192:BB192),BB192)","v":0},{"$f":"IF(SUM($U192:BC192)+BC192>$T22,$T22-SUM($U192:BC192),BC192)","v":0},{"$f":"IF(SUM($U192:BD192)+BD192>$T22,$T22-SUM($U192:BD192),BD192)","v":0},{"$f":"IF(SUM($U192:BE192)+BE192>$T22,$T22-SUM($U192:BE192),BE192)","v":0},{"$f":"IF(SUM($U192:BF192)+BF192>$T22,$T22-SUM($U192:BF192),BF192)","v":0},{"$f":"IF(SUM($U192:BG192)+BG192>$T22,$T22-SUM($U192:BG192),BG192)","v":0},{"$f":"IF(SUM($U192:BH192)+BH192>$T22,$T22-SUM($U192:BH192),BH192)","v":0},{"$f":"IF(SUM($U192:BI192)+BI192>$T22,$T22-SUM($U192:BI192),BI192)","v":0},{"$f":"IF(SUM($U192:BJ192)+BJ192>$T22,$T22-SUM($U192:BJ192),BJ192)","v":0},{"$f":"IF(SUM($U192:BK192)+BK192>$T22,$T22-SUM($U192:BK192),BK192)","v":0},{"$f":"IF(SUM($U192:BL192)+BL192>$T22,$T22-SUM($U192:BL192),BL192)","v":0},{"$f":"IF(SUM($U192:BM192)+BM192>$T22,$T22-SUM($U192:BM192),BM192)","v":0},{"$f":"IF(SUM($U192:BN192)+BN192>$T22,$T22-SUM($U192:BN192),BN192)","v":0},{"$f":"IF(SUM($U192:BO192)+BO192>$T22,$T22-SUM($U192:BO192),BO192)","v":0},{"$f":"IF(SUM($U192:BP192)+BP192>$T22,$T22-SUM($U192:BP192),BP192)","v":0},{"$f":"IF(SUM($U192:BQ192)+BQ192>$T22,$T22-SUM($U192:BQ192),BQ192)","v":0},{"$f":"IF(SUM($U192:BR192)+BR192>$T22,$T22-SUM($U192:BR192),BR192)","v":0},{"$f":"IF(SUM($U192:BS192)+BS192>$T22,$T22-SUM($U192:BS192),BS192)","v":0},{"$f":"IF(SUM($U192:BT192)+BT192>$T22,$T22-SUM($U192:BT192),BT192)","v":0},{"$f":"IF(SUM($U192:BU192)+BU192>$T22,$T22-SUM($U192:BU192),BU192)","v":0},{"$f":"IF(SUM($U192:BV192)+BV192>$T22,$T22-SUM($U192:BV192),BV192)","v":0},{"$f":"IF(SUM($U192:BW192)+BW192>$T22,$T22-SUM($U192:BW192),BW192)","v":0},{"$f":"IF(SUM($U192:BX192)+BX192>$T22,$T22-SUM($U192:BX192),BX192)","v":0},{"$f":"IF(SUM($U192:BY192)+BY192>$T22,$T22-SUM($U192:BY192),BY192)","v":0},{"$f":"IF(SUM($U192:BZ192)+BZ192>$T22,$T22-SUM($U192:BZ192),BZ192)","v":0},{"$f":"IF(SUM($U192:CA192)+CA192>$T22,$T22-SUM($U192:CA192),CA192)","v":0},{"$f":"IF(SUM($U192:CB192)+CB192>$T22,$T22-SUM($U192:CB192),CB192)","v":0},{"$f":"IF(SUM($U192:CC192)+CC192>$T22,$T22-SUM($U192:CC192),CC192)","v":0},{"$f":"IF(SUM($U192:CD192)+CD192>$T22,$T22-SUM($U192:CD192),CD192)","v":0},{"$f":"IF(SUM($U192:CE192)+CE192>$T22,$T22-SUM($U192:CE192),CE192)","v":0},{"$f":"IF(SUM($U192:CF192)+CF192>$T22,$T22-SUM($U192:CF192),CF192)","v":0},{"$f":"IF(SUM($U192:CG192)+CG192>$T22,$T22-SUM($U192:CG192),CG192)","v":0},{"$f":"IF(SUM($U192:CH192)+CH192>$T22,$T22-SUM($U192:CH192),CH192)","v":0},{"$f":"IF(SUM($U192:CI192)+CI192>$T22,$T22-SUM($U192:CI192),CI192)","v":0},{"$f":"IF(SUM($U192:CJ192)+CJ192>$T22,$T22-SUM($U192:CJ192),CJ192)","v":0},{"$f":"IF(SUM($U192:CK192)+CK192>$T22,$T22-SUM($U192:CK192),CK192)","v":0},{"$f":"IF(SUM($U192:CL192)+CL192>$T22,$T22-SUM($U192:CL192),CL192)","v":0},{"$f":"IF(SUM($U192:CM192)+CM192>$T22,$T22-SUM($U192:CM192),CM192)","v":0},{"$f":"IF(SUM($U192:CN192)+CN192>$T22,$T22-SUM($U192:CN192),CN192)","v":0},{"$f":"IF(SUM($U192:CO192)+CO192>$T22,$T22-SUM($U192:CO192),CO192)","v":0},{"$f":"IF(SUM($U192:CP192)+CP192>$T22,$T22-SUM($U192:CP192),CP192)","v":0},{"$f":"IF(SUM($U192:CQ192)+CQ192>$T22,$T22-SUM($U192:CQ192),CQ192)","v":0},{"$f":"IF(SUM($U192:CR192)+CR192>$T22,$T22-SUM($U192:CR192),CR192)","v":0},{"$f":"IF(SUM($U192:CS192)+CS192>$T22,$T22-SUM($U192:CS192),CS192)","v":0},{"$f":"IF(SUM($U192:CT192)+CT192>$T22,$T22-SUM($U192:CT192),CT192)","v":0},{"$f":"IF(SUM($U192:CU192)+CU192>$T22,$T22-SUM($U192:CU192),CU192)","v":0},{"$f":"IF(SUM($U192:CV192)+CV192>$T22,$T22-SUM($U192:CV192),CV192)","v":0},{"$f":"IF(SUM($U192:CW192)+CW192>$T22,$T22-SUM($U192:CW192),CW192)","v":0},{"$f":"IF(SUM($U192:CX192)+CX192>$T22,$T22-SUM($U192:CX192),CX192)","v":0},{"$f":"IF(SUM($U192:CY192)+CY192>$T22,$T22-SUM($U192:CY192),CY192)","v":0},{"$f":"IF(SUM($U192:CZ192)+CZ192>$T22,$T22-SUM($U192:CZ192),CZ192)","v":0},{"$f":"IF(SUM($U192:DA192)+DA192>$T22,$T22-SUM($U192:DA192),DA192)","v":0},{"$f":"IF(SUM($U192:DB192)+DB192>$T22,$T22-SUM($U192:DB192),DB192)","v":0},{"$f":"IF(SUM($U192:DC192)+DC192>$T22,$T22-SUM($U192:DC192),DC192)","v":0},{"$f":"IF(SUM($U192:DD192)+DD192>$T22,$T22-SUM($U192:DD192),DD192)","v":0},{"$f":"IF(SUM($U192:DE192)+DE192>$T22,$T22-SUM($U192:DE192),DE192)","v":0},{"$f":"IF(SUM($U192:DF192)+DF192>$T22,$T22-SUM($U192:DF192),DF192)","v":0},{"$f":"IF(SUM($U192:DG192)+DG192>$T22,$T22-SUM($U192:DG192),DG192)","v":0},{"$f":"IF(SUM($U192:DH192)+DH192>$T22,$T22-SUM($U192:DH192),DH192)","v":0},{"$f":"IF(SUM($U192:DI192)+DI192>$T22,$T22-SUM($U192:DI192),DI192)","v":0},{"$f":"IF(SUM($U192:DJ192)+DJ192>$T22,$T22-SUM($U192:DJ192),DJ192)","v":0},{"$f":"IF(SUM($U192:DK192)+DK192>$T22,$T22-SUM($U192:DK192),DK192)","v":0},{"$f":"IF(SUM($U192:DL192)+DL192>$T22,$T22-SUM($U192:DL192),DL192)","v":0},{"$f":"IF(SUM($U192:DM192)+DM192>$T22,$T22-SUM($U192:DM192),DM192)","v":0},{"$f":"IF(SUM($U192:DN192)+DN192>$T22,$T22-SUM($U192:DN192),DN192)","v":0},{"$f":"IF(SUM($U192:DO192)+DO192>$T22,$T22-SUM($U192:DO192),DO192)","v":0},{"$f":"IF(SUM($U192:DP192)+DP192>$T22,$T22-SUM($U192:DP192),DP192)","v":0},{"$f":"IF(SUM($U192:DQ192)+DQ192>$T22,$T22-SUM($U192:DQ192),DQ192)","v":0},{"$f":"IF(SUM($U192:DR192)+DR192>$T22,$T22-SUM($U192:DR192),DR192)","v":0},{"$f":"IF(SUM($U192:DS192)+DS192>$T22,$T22-SUM($U192:DS192),DS192)","v":0},{"$f":"IF(SUM($U192:DT192)+DT192>$T22,$T22-SUM($U192:DT192),DT192)","v":0},{"$f":"IF(SUM($U192:DU192)+DU192>$T22,$T22-SUM($U192:DU192),DU192)","v":0},{"$f":"IF(SUM($U192:DV192)+DV192>$T22,$T22-SUM($U192:DV192),DV192)","v":0},{"$f":"IF(SUM($U192:DW192)+DW192>$T22,$T22-SUM($U192:DW192),DW192)","v":0},{"$f":"IF(SUM($U192:DX192)+DX192>$T22,$T22-SUM($U192:DX192),DX192)","v":0},{"$f":"IF(SUM($U192:DY192)+DY192>$T22,$T22-SUM($U192:DY192),DY192)","v":0},{"$f":"IF(SUM($U192:DZ192)+DZ192>$T22,$T22-SUM($U192:DZ192),DZ192)","v":0},{"$f":"IF(SUM($U192:EA192)+EA192>$T22,$T22-SUM($U192:EA192),EA192)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($U193:U193)+U193>$T23,$T23-SUM($U193:U193),U193)","v":0},{"$f":"IF(SUM($U193:V193)+V193>$T23,$T23-SUM($U193:V193),V193)","v":0},{"$f":"IF(SUM($U193:W193)+W193>$T23,$T23-SUM($U193:W193),W193)","v":0},{"$f":"IF(SUM($U193:X193)+X193>$T23,$T23-SUM($U193:X193),X193)","v":0},{"$f":"IF(SUM($U193:Y193)+Y193>$T23,$T23-SUM($U193:Y193),Y193)","v":0},{"$f":"IF(SUM($U193:Z193)+Z193>$T23,$T23-SUM($U193:Z193),Z193)","v":0},{"$f":"IF(SUM($U193:AA193)+AA193>$T23,$T23-SUM($U193:AA193),AA193)","v":0},{"$f":"IF(SUM($U193:AB193)+AB193>$T23,$T23-SUM($U193:AB193),AB193)","v":0},{"$f":"IF(SUM($U193:AC193)+AC193>$T23,$T23-SUM($U193:AC193),AC193)","v":0},{"$f":"IF(SUM($U193:AD193)+AD193>$T23,$T23-SUM($U193:AD193),AD193)","v":0},{"$f":"IF(SUM($U193:AE193)+AE193>$T23,$T23-SUM($U193:AE193),AE193)","v":0},{"$f":"IF(SUM($U193:AF193)+AF193>$T23,$T23-SUM($U193:AF193),AF193)","v":0},{"$f":"IF(SUM($U193:AG193)+AG193>$T23,$T23-SUM($U193:AG193),AG193)","v":0},{"$f":"IF(SUM($U193:AH193)+AH193>$T23,$T23-SUM($U193:AH193),AH193)","v":0},{"$f":"IF(SUM($U193:AI193)+AI193>$T23,$T23-SUM($U193:AI193),AI193)","v":0},{"$f":"IF(SUM($U193:AJ193)+AJ193>$T23,$T23-SUM($U193:AJ193),AJ193)","v":0},{"$f":"IF(SUM($U193:AK193)+AK193>$T23,$T23-SUM($U193:AK193),AK193)","v":0},{"$f":"IF(SUM($U193:AL193)+AL193>$T23,$T23-SUM($U193:AL193),AL193)","v":0},{"$f":"IF(SUM($U193:AM193)+AM193>$T23,$T23-SUM($U193:AM193),AM193)","v":0},{"$f":"IF(SUM($U193:AN193)+AN193>$T23,$T23-SUM($U193:AN193),AN193)","v":0},{"$f":"IF(SUM($U193:AO193)+AO193>$T23,$T23-SUM($U193:AO193),AO193)","v":0},{"$f":"IF(SUM($U193:AP193)+AP193>$T23,$T23-SUM($U193:AP193),AP193)","v":0},{"$f":"IF(SUM($U193:AQ193)+AQ193>$T23,$T23-SUM($U193:AQ193),AQ193)","v":0},{"$f":"IF(SUM($U193:AR193)+AR193>$T23,$T23-SUM($U193:AR193),AR193)","v":0},{"$f":"IF(SUM($U193:AS193)+AS193>$T23,$T23-SUM($U193:AS193),AS193)","v":0},{"$f":"IF(SUM($U193:AT193)+AT193>$T23,$T23-SUM($U193:AT193),AT193)","v":0},{"$f":"IF(SUM($U193:AU193)+AU193>$T23,$T23-SUM($U193:AU193),AU193)","v":0},{"$f":"IF(SUM($U193:AV193)+AV193>$T23,$T23-SUM($U193:AV193),AV193)","v":0},{"$f":"IF(SUM($U193:AW193)+AW193>$T23,$T23-SUM($U193:AW193),AW193)","v":0},{"$f":"IF(SUM($U193:AX193)+AX193>$T23,$T23-SUM($U193:AX193),AX193)","v":0},{"$f":"IF(SUM($U193:AY193)+AY193>$T23,$T23-SUM($U193:AY193),AY193)","v":0},{"$f":"IF(SUM($U193:AZ193)+AZ193>$T23,$T23-SUM($U193:AZ193),AZ193)","v":0},{"$f":"IF(SUM($U193:BA193)+BA193>$T23,$T23-SUM($U193:BA193),BA193)","v":0},{"$f":"IF(SUM($U193:BB193)+BB193>$T23,$T23-SUM($U193:BB193),BB193)","v":0},{"$f":"IF(SUM($U193:BC193)+BC193>$T23,$T23-SUM($U193:BC193),BC193)","v":0},{"$f":"IF(SUM($U193:BD193)+BD193>$T23,$T23-SUM($U193:BD193),BD193)","v":0},{"$f":"IF(SUM($U193:BE193)+BE193>$T23,$T23-SUM($U193:BE193),BE193)","v":0},{"$f":"IF(SUM($U193:BF193)+BF193>$T23,$T23-SUM($U193:BF193),BF193)","v":0},{"$f":"IF(SUM($U193:BG193)+BG193>$T23,$T23-SUM($U193:BG193),BG193)","v":0},{"$f":"IF(SUM($U193:BH193)+BH193>$T23,$T23-SUM($U193:BH193),BH193)","v":0},{"$f":"IF(SUM($U193:BI193)+BI193>$T23,$T23-SUM($U193:BI193),BI193)","v":0},{"$f":"IF(SUM($U193:BJ193)+BJ193>$T23,$T23-SUM($U193:BJ193),BJ193)","v":0},{"$f":"IF(SUM($U193:BK193)+BK193>$T23,$T23-SUM($U193:BK193),BK193)","v":0},{"$f":"IF(SUM($U193:BL193)+BL193>$T23,$T23-SUM($U193:BL193),BL193)","v":0},{"$f":"IF(SUM($U193:BM193)+BM193>$T23,$T23-SUM($U193:BM193),BM193)","v":0},{"$f":"IF(SUM($U193:BN193)+BN193>$T23,$T23-SUM($U193:BN193),BN193)","v":0},{"$f":"IF(SUM($U193:BO193)+BO193>$T23,$T23-SUM($U193:BO193),BO193)","v":0},{"$f":"IF(SUM($U193:BP193)+BP193>$T23,$T23-SUM($U193:BP193),BP193)","v":0},{"$f":"IF(SUM($U193:BQ193)+BQ193>$T23,$T23-SUM($U193:BQ193),BQ193)","v":0},{"$f":"IF(SUM($U193:BR193)+BR193>$T23,$T23-SUM($U193:BR193),BR193)","v":0},{"$f":"IF(SUM($U193:BS193)+BS193>$T23,$T23-SUM($U193:BS193),BS193)","v":0},{"$f":"IF(SUM($U193:BT193)+BT193>$T23,$T23-SUM($U193:BT193),BT193)","v":0},{"$f":"IF(SUM($U193:BU193)+BU193>$T23,$T23-SUM($U193:BU193),BU193)","v":0},{"$f":"IF(SUM($U193:BV193)+BV193>$T23,$T23-SUM($U193:BV193),BV193)","v":0},{"$f":"IF(SUM($U193:BW193)+BW193>$T23,$T23-SUM($U193:BW193),BW193)","v":0},{"$f":"IF(SUM($U193:BX193)+BX193>$T23,$T23-SUM($U193:BX193),BX193)","v":0},{"$f":"IF(SUM($U193:BY193)+BY193>$T23,$T23-SUM($U193:BY193),BY193)","v":0},{"$f":"IF(SUM($U193:BZ193)+BZ193>$T23,$T23-SUM($U193:BZ193),BZ193)","v":0},{"$f":"IF(SUM($U193:CA193)+CA193>$T23,$T23-SUM($U193:CA193),CA193)","v":0},{"$f":"IF(SUM($U193:CB193)+CB193>$T23,$T23-SUM($U193:CB193),CB193)","v":0},{"$f":"IF(SUM($U193:CC193)+CC193>$T23,$T23-SUM($U193:CC193),CC193)","v":0},{"$f":"IF(SUM($U193:CD193)+CD193>$T23,$T23-SUM($U193:CD193),CD193)","v":0},{"$f":"IF(SUM($U193:CE193)+CE193>$T23,$T23-SUM($U193:CE193),CE193)","v":0},{"$f":"IF(SUM($U193:CF193)+CF193>$T23,$T23-SUM($U193:CF193),CF193)","v":0},{"$f":"IF(SUM($U193:CG193)+CG193>$T23,$T23-SUM($U193:CG193),CG193)","v":0},{"$f":"IF(SUM($U193:CH193)+CH193>$T23,$T23-SUM($U193:CH193),CH193)","v":0},{"$f":"IF(SUM($U193:CI193)+CI193>$T23,$T23-SUM($U193:CI193),CI193)","v":0},{"$f":"IF(SUM($U193:CJ193)+CJ193>$T23,$T23-SUM($U193:CJ193),CJ193)","v":0},{"$f":"IF(SUM($U193:CK193)+CK193>$T23,$T23-SUM($U193:CK193),CK193)","v":0},{"$f":"IF(SUM($U193:CL193)+CL193>$T23,$T23-SUM($U193:CL193),CL193)","v":0},{"$f":"IF(SUM($U193:CM193)+CM193>$T23,$T23-SUM($U193:CM193),CM193)","v":0},{"$f":"IF(SUM($U193:CN193)+CN193>$T23,$T23-SUM($U193:CN193),CN193)","v":0},{"$f":"IF(SUM($U193:CO193)+CO193>$T23,$T23-SUM($U193:CO193),CO193)","v":0},{"$f":"IF(SUM($U193:CP193)+CP193>$T23,$T23-SUM($U193:CP193),CP193)","v":0},{"$f":"IF(SUM($U193:CQ193)+CQ193>$T23,$T23-SUM($U193:CQ193),CQ193)","v":0},{"$f":"IF(SUM($U193:CR193)+CR193>$T23,$T23-SUM($U193:CR193),CR193)","v":0},{"$f":"IF(SUM($U193:CS193)+CS193>$T23,$T23-SUM($U193:CS193),CS193)","v":0},{"$f":"IF(SUM($U193:CT193)+CT193>$T23,$T23-SUM($U193:CT193),CT193)","v":0},{"$f":"IF(SUM($U193:CU193)+CU193>$T23,$T23-SUM($U193:CU193),CU193)","v":0},{"$f":"IF(SUM($U193:CV193)+CV193>$T23,$T23-SUM($U193:CV193),CV193)","v":0},{"$f":"IF(SUM($U193:CW193)+CW193>$T23,$T23-SUM($U193:CW193),CW193)","v":0},{"$f":"IF(SUM($U193:CX193)+CX193>$T23,$T23-SUM($U193:CX193),CX193)","v":0},{"$f":"IF(SUM($U193:CY193)+CY193>$T23,$T23-SUM($U193:CY193),CY193)","v":0},{"$f":"IF(SUM($U193:CZ193)+CZ193>$T23,$T23-SUM($U193:CZ193),CZ193)","v":0},{"$f":"IF(SUM($U193:DA193)+DA193>$T23,$T23-SUM($U193:DA193),DA193)","v":0},{"$f":"IF(SUM($U193:DB193)+DB193>$T23,$T23-SUM($U193:DB193),DB193)","v":0},{"$f":"IF(SUM($U193:DC193)+DC193>$T23,$T23-SUM($U193:DC193),DC193)","v":0},{"$f":"IF(SUM($U193:DD193)+DD193>$T23,$T23-SUM($U193:DD193),DD193)","v":0},{"$f":"IF(SUM($U193:DE193)+DE193>$T23,$T23-SUM($U193:DE193),DE193)","v":0},{"$f":"IF(SUM($U193:DF193)+DF193>$T23,$T23-SUM($U193:DF193),DF193)","v":0},{"$f":"IF(SUM($U193:DG193)+DG193>$T23,$T23-SUM($U193:DG193),DG193)","v":0},{"$f":"IF(SUM($U193:DH193)+DH193>$T23,$T23-SUM($U193:DH193),DH193)","v":0},{"$f":"IF(SUM($U193:DI193)+DI193>$T23,$T23-SUM($U193:DI193),DI193)","v":0},{"$f":"IF(SUM($U193:DJ193)+DJ193>$T23,$T23-SUM($U193:DJ193),DJ193)","v":0},{"$f":"IF(SUM($U193:DK193)+DK193>$T23,$T23-SUM($U193:DK193),DK193)","v":0},{"$f":"IF(SUM($U193:DL193)+DL193>$T23,$T23-SUM($U193:DL193),DL193)","v":0},{"$f":"IF(SUM($U193:DM193)+DM193>$T23,$T23-SUM($U193:DM193),DM193)","v":0},{"$f":"IF(SUM($U193:DN193)+DN193>$T23,$T23-SUM($U193:DN193),DN193)","v":0},{"$f":"IF(SUM($U193:DO193)+DO193>$T23,$T23-SUM($U193:DO193),DO193)","v":0},{"$f":"IF(SUM($U193:DP193)+DP193>$T23,$T23-SUM($U193:DP193),DP193)","v":0},{"$f":"IF(SUM($U193:DQ193)+DQ193>$T23,$T23-SUM($U193:DQ193),DQ193)","v":0},{"$f":"IF(SUM($U193:DR193)+DR193>$T23,$T23-SUM($U193:DR193),DR193)","v":0},{"$f":"IF(SUM($U193:DS193)+DS193>$T23,$T23-SUM($U193:DS193),DS193)","v":0},{"$f":"IF(SUM($U193:DT193)+DT193>$T23,$T23-SUM($U193:DT193),DT193)","v":0},{"$f":"IF(SUM($U193:DU193)+DU193>$T23,$T23-SUM($U193:DU193),DU193)","v":0},{"$f":"IF(SUM($U193:DV193)+DV193>$T23,$T23-SUM($U193:DV193),DV193)","v":0},{"$f":"IF(SUM($U193:DW193)+DW193>$T23,$T23-SUM($U193:DW193),DW193)","v":0},{"$f":"IF(SUM($U193:DX193)+DX193>$T23,$T23-SUM($U193:DX193),DX193)","v":0},{"$f":"IF(SUM($U193:DY193)+DY193>$T23,$T23-SUM($U193:DY193),DY193)","v":0},{"$f":"IF(SUM($U193:DZ193)+DZ193>$T23,$T23-SUM($U193:DZ193),DZ193)","v":0},{"$f":"IF(SUM($U193:EA193)+EA193>$T23,$T23-SUM($U193:EA193),EA193)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,2.0295408437500002E-3,{"$f":"IF(SUM($U194:U194)+U194>$T24,$T24-SUM($U194:U194),U194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:V194)+V194>$T24,$T24-SUM($U194:V194),V194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:W194)+W194>$T24,$T24-SUM($U194:W194),W194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:X194)+X194>$T24,$T24-SUM($U194:X194),X194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:Y194)+Y194>$T24,$T24-SUM($U194:Y194),Y194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:Z194)+Z194>$T24,$T24-SUM($U194:Z194),Z194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AA194)+AA194>$T24,$T24-SUM($U194:AA194),AA194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AB194)+AB194>$T24,$T24-SUM($U194:AB194),AB194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AC194)+AC194>$T24,$T24-SUM($U194:AC194),AC194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AD194)+AD194>$T24,$T24-SUM($U194:AD194),AD194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AE194)+AE194>$T24,$T24-SUM($U194:AE194),AE194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AF194)+AF194>$T24,$T24-SUM($U194:AF194),AF194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AG194)+AG194>$T24,$T24-SUM($U194:AG194),AG194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AH194)+AH194>$T24,$T24-SUM($U194:AH194),AH194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AI194)+AI194>$T24,$T24-SUM($U194:AI194),AI194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AJ194)+AJ194>$T24,$T24-SUM($U194:AJ194),AJ194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AK194)+AK194>$T24,$T24-SUM($U194:AK194),AK194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AL194)+AL194>$T24,$T24-SUM($U194:AL194),AL194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AM194)+AM194>$T24,$T24-SUM($U194:AM194),AM194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AN194)+AN194>$T24,$T24-SUM($U194:AN194),AN194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AO194)+AO194>$T24,$T24-SUM($U194:AO194),AO194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AP194)+AP194>$T24,$T24-SUM($U194:AP194),AP194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AQ194)+AQ194>$T24,$T24-SUM($U194:AQ194),AQ194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AR194)+AR194>$T24,$T24-SUM($U194:AR194),AR194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AS194)+AS194>$T24,$T24-SUM($U194:AS194),AS194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AT194)+AT194>$T24,$T24-SUM($U194:AT194),AT194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AU194)+AU194>$T24,$T24-SUM($U194:AU194),AU194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AV194)+AV194>$T24,$T24-SUM($U194:AV194),AV194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AW194)+AW194>$T24,$T24-SUM($U194:AW194),AW194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AX194)+AX194>$T24,$T24-SUM($U194:AX194),AX194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AY194)+AY194>$T24,$T24-SUM($U194:AY194),AY194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:AZ194)+AZ194>$T24,$T24-SUM($U194:AZ194),AZ194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BA194)+BA194>$T24,$T24-SUM($U194:BA194),BA194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BB194)+BB194>$T24,$T24-SUM($U194:BB194),BB194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BC194)+BC194>$T24,$T24-SUM($U194:BC194),BC194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BD194)+BD194>$T24,$T24-SUM($U194:BD194),BD194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BE194)+BE194>$T24,$T24-SUM($U194:BE194),BE194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BF194)+BF194>$T24,$T24-SUM($U194:BF194),BF194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BG194)+BG194>$T24,$T24-SUM($U194:BG194),BG194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BH194)+BH194>$T24,$T24-SUM($U194:BH194),BH194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BI194)+BI194>$T24,$T24-SUM($U194:BI194),BI194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BJ194)+BJ194>$T24,$T24-SUM($U194:BJ194),BJ194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BK194)+BK194>$T24,$T24-SUM($U194:BK194),BK194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BL194)+BL194>$T24,$T24-SUM($U194:BL194),BL194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BM194)+BM194>$T24,$T24-SUM($U194:BM194),BM194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BN194)+BN194>$T24,$T24-SUM($U194:BN194),BN194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BO194)+BO194>$T24,$T24-SUM($U194:BO194),BO194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BP194)+BP194>$T24,$T24-SUM($U194:BP194),BP194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BQ194)+BQ194>$T24,$T24-SUM($U194:BQ194),BQ194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BR194)+BR194>$T24,$T24-SUM($U194:BR194),BR194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BS194)+BS194>$T24,$T24-SUM($U194:BS194),BS194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BT194)+BT194>$T24,$T24-SUM($U194:BT194),BT194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BU194)+BU194>$T24,$T24-SUM($U194:BU194),BU194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BV194)+BV194>$T24,$T24-SUM($U194:BV194),BV194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BW194)+BW194>$T24,$T24-SUM($U194:BW194),BW194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BX194)+BX194>$T24,$T24-SUM($U194:BX194),BX194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BY194)+BY194>$T24,$T24-SUM($U194:BY194),BY194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:BZ194)+BZ194>$T24,$T24-SUM($U194:BZ194),BZ194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CA194)+CA194>$T24,$T24-SUM($U194:CA194),CA194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CB194)+CB194>$T24,$T24-SUM($U194:CB194),CB194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CC194)+CC194>$T24,$T24-SUM($U194:CC194),CC194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CD194)+CD194>$T24,$T24-SUM($U194:CD194),CD194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CE194)+CE194>$T24,$T24-SUM($U194:CE194),CE194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CF194)+CF194>$T24,$T24-SUM($U194:CF194),CF194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CG194)+CG194>$T24,$T24-SUM($U194:CG194),CG194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CH194)+CH194>$T24,$T24-SUM($U194:CH194),CH194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CI194)+CI194>$T24,$T24-SUM($U194:CI194),CI194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CJ194)+CJ194>$T24,$T24-SUM($U194:CJ194),CJ194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CK194)+CK194>$T24,$T24-SUM($U194:CK194),CK194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CL194)+CL194>$T24,$T24-SUM($U194:CL194),CL194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CM194)+CM194>$T24,$T24-SUM($U194:CM194),CM194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CN194)+CN194>$T24,$T24-SUM($U194:CN194),CN194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CO194)+CO194>$T24,$T24-SUM($U194:CO194),CO194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CP194)+CP194>$T24,$T24-SUM($U194:CP194),CP194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CQ194)+CQ194>$T24,$T24-SUM($U194:CQ194),CQ194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CR194)+CR194>$T24,$T24-SUM($U194:CR194),CR194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CS194)+CS194>$T24,$T24-SUM($U194:CS194),CS194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CT194)+CT194>$T24,$T24-SUM($U194:CT194),CT194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CU194)+CU194>$T24,$T24-SUM($U194:CU194),CU194)","v":2.0295408437500002E-3},{"$f":"IF(SUM($U194:CV194)+CV194>$T24,$T24-SUM($U194:CV194),CV194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:CW194)+CW194>$T24,$T24-SUM($U194:CW194),CW194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:CX194)+CX194>$T24,$T24-SUM($U194:CX194),CX194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:CY194)+CY194>$T24,$T24-SUM($U194:CY194),CY194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:CZ194)+CZ194>$T24,$T24-SUM($U194:CZ194),CZ194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DA194)+DA194>$T24,$T24-SUM($U194:DA194),DA194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DB194)+DB194>$T24,$T24-SUM($U194:DB194),DB194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DC194)+DC194>$T24,$T24-SUM($U194:DC194),DC194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DD194)+DD194>$T24,$T24-SUM($U194:DD194),DD194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DE194)+DE194>$T24,$T24-SUM($U194:DE194),DE194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DF194)+DF194>$T24,$T24-SUM($U194:DF194),DF194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DG194)+DG194>$T24,$T24-SUM($U194:DG194),DG194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DH194)+DH194>$T24,$T24-SUM($U194:DH194),DH194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DI194)+DI194>$T24,$T24-SUM($U194:DI194),DI194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DJ194)+DJ194>$T24,$T24-SUM($U194:DJ194),DJ194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DK194)+DK194>$T24,$T24-SUM($U194:DK194),DK194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DL194)+DL194>$T24,$T24-SUM($U194:DL194),DL194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DM194)+DM194>$T24,$T24-SUM($U194:DM194),DM194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DN194)+DN194>$T24,$T24-SUM($U194:DN194),DN194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DO194)+DO194>$T24,$T24-SUM($U194:DO194),DO194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DP194)+DP194>$T24,$T24-SUM($U194:DP194),DP194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DQ194)+DQ194>$T24,$T24-SUM($U194:DQ194),DQ194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DR194)+DR194>$T24,$T24-SUM($U194:DR194),DR194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DS194)+DS194>$T24,$T24-SUM($U194:DS194),DS194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DT194)+DT194>$T24,$T24-SUM($U194:DT194),DT194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DU194)+DU194>$T24,$T24-SUM($U194:DU194),DU194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DV194)+DV194>$T24,$T24-SUM($U194:DV194),DV194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DW194)+DW194>$T24,$T24-SUM($U194:DW194),DW194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DX194)+DX194>$T24,$T24-SUM($U194:DX194),DX194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DY194)+DY194>$T24,$T24-SUM($U194:DY194),DY194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:DZ194)+DZ194>$T24,$T24-SUM($U194:DZ194),DZ194)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($U194:EA194)+EA194>$T24,$T24-SUM($U194:EA194),EA194)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,1.8475909375E-4,{"$f":"IF(SUM($U195:U195)+U195>$T25,$T25-SUM($U195:U195),U195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:V195)+V195>$T25,$T25-SUM($U195:V195),V195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:W195)+W195>$T25,$T25-SUM($U195:W195),W195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:X195)+X195>$T25,$T25-SUM($U195:X195),X195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:Y195)+Y195>$T25,$T25-SUM($U195:Y195),Y195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:Z195)+Z195>$T25,$T25-SUM($U195:Z195),Z195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AA195)+AA195>$T25,$T25-SUM($U195:AA195),AA195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AB195)+AB195>$T25,$T25-SUM($U195:AB195),AB195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AC195)+AC195>$T25,$T25-SUM($U195:AC195),AC195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AD195)+AD195>$T25,$T25-SUM($U195:AD195),AD195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AE195)+AE195>$T25,$T25-SUM($U195:AE195),AE195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AF195)+AF195>$T25,$T25-SUM($U195:AF195),AF195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AG195)+AG195>$T25,$T25-SUM($U195:AG195),AG195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AH195)+AH195>$T25,$T25-SUM($U195:AH195),AH195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AI195)+AI195>$T25,$T25-SUM($U195:AI195),AI195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AJ195)+AJ195>$T25,$T25-SUM($U195:AJ195),AJ195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AK195)+AK195>$T25,$T25-SUM($U195:AK195),AK195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AL195)+AL195>$T25,$T25-SUM($U195:AL195),AL195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AM195)+AM195>$T25,$T25-SUM($U195:AM195),AM195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AN195)+AN195>$T25,$T25-SUM($U195:AN195),AN195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AO195)+AO195>$T25,$T25-SUM($U195:AO195),AO195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AP195)+AP195>$T25,$T25-SUM($U195:AP195),AP195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AQ195)+AQ195>$T25,$T25-SUM($U195:AQ195),AQ195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AR195)+AR195>$T25,$T25-SUM($U195:AR195),AR195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AS195)+AS195>$T25,$T25-SUM($U195:AS195),AS195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AT195)+AT195>$T25,$T25-SUM($U195:AT195),AT195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AU195)+AU195>$T25,$T25-SUM($U195:AU195),AU195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AV195)+AV195>$T25,$T25-SUM($U195:AV195),AV195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AW195)+AW195>$T25,$T25-SUM($U195:AW195),AW195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AX195)+AX195>$T25,$T25-SUM($U195:AX195),AX195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AY195)+AY195>$T25,$T25-SUM($U195:AY195),AY195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:AZ195)+AZ195>$T25,$T25-SUM($U195:AZ195),AZ195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BA195)+BA195>$T25,$T25-SUM($U195:BA195),BA195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BB195)+BB195>$T25,$T25-SUM($U195:BB195),BB195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BC195)+BC195>$T25,$T25-SUM($U195:BC195),BC195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BD195)+BD195>$T25,$T25-SUM($U195:BD195),BD195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BE195)+BE195>$T25,$T25-SUM($U195:BE195),BE195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BF195)+BF195>$T25,$T25-SUM($U195:BF195),BF195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BG195)+BG195>$T25,$T25-SUM($U195:BG195),BG195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BH195)+BH195>$T25,$T25-SUM($U195:BH195),BH195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BI195)+BI195>$T25,$T25-SUM($U195:BI195),BI195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BJ195)+BJ195>$T25,$T25-SUM($U195:BJ195),BJ195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BK195)+BK195>$T25,$T25-SUM($U195:BK195),BK195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BL195)+BL195>$T25,$T25-SUM($U195:BL195),BL195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BM195)+BM195>$T25,$T25-SUM($U195:BM195),BM195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BN195)+BN195>$T25,$T25-SUM($U195:BN195),BN195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BO195)+BO195>$T25,$T25-SUM($U195:BO195),BO195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BP195)+BP195>$T25,$T25-SUM($U195:BP195),BP195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BQ195)+BQ195>$T25,$T25-SUM($U195:BQ195),BQ195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BR195)+BR195>$T25,$T25-SUM($U195:BR195),BR195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BS195)+BS195>$T25,$T25-SUM($U195:BS195),BS195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BT195)+BT195>$T25,$T25-SUM($U195:BT195),BT195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BU195)+BU195>$T25,$T25-SUM($U195:BU195),BU195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BV195)+BV195>$T25,$T25-SUM($U195:BV195),BV195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BW195)+BW195>$T25,$T25-SUM($U195:BW195),BW195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BX195)+BX195>$T25,$T25-SUM($U195:BX195),BX195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BY195)+BY195>$T25,$T25-SUM($U195:BY195),BY195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:BZ195)+BZ195>$T25,$T25-SUM($U195:BZ195),BZ195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CA195)+CA195>$T25,$T25-SUM($U195:CA195),CA195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CB195)+CB195>$T25,$T25-SUM($U195:CB195),CB195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CC195)+CC195>$T25,$T25-SUM($U195:CC195),CC195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CD195)+CD195>$T25,$T25-SUM($U195:CD195),CD195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CE195)+CE195>$T25,$T25-SUM($U195:CE195),CE195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CF195)+CF195>$T25,$T25-SUM($U195:CF195),CF195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CG195)+CG195>$T25,$T25-SUM($U195:CG195),CG195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CH195)+CH195>$T25,$T25-SUM($U195:CH195),CH195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CI195)+CI195>$T25,$T25-SUM($U195:CI195),CI195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CJ195)+CJ195>$T25,$T25-SUM($U195:CJ195),CJ195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CK195)+CK195>$T25,$T25-SUM($U195:CK195),CK195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CL195)+CL195>$T25,$T25-SUM($U195:CL195),CL195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CM195)+CM195>$T25,$T25-SUM($U195:CM195),CM195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CN195)+CN195>$T25,$T25-SUM($U195:CN195),CN195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CO195)+CO195>$T25,$T25-SUM($U195:CO195),CO195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CP195)+CP195>$T25,$T25-SUM($U195:CP195),CP195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CQ195)+CQ195>$T25,$T25-SUM($U195:CQ195),CQ195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CR195)+CR195>$T25,$T25-SUM($U195:CR195),CR195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CS195)+CS195>$T25,$T25-SUM($U195:CS195),CS195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CT195)+CT195>$T25,$T25-SUM($U195:CT195),CT195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CU195)+CU195>$T25,$T25-SUM($U195:CU195),CU195)","v":1.8475909375E-4},{"$f":"IF(SUM($U195:CV195)+CV195>$T25,$T25-SUM($U195:CV195),CV195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:CW195)+CW195>$T25,$T25-SUM($U195:CW195),CW195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:CX195)+CX195>$T25,$T25-SUM($U195:CX195),CX195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:CY195)+CY195>$T25,$T25-SUM($U195:CY195),CY195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:CZ195)+CZ195>$T25,$T25-SUM($U195:CZ195),CZ195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DA195)+DA195>$T25,$T25-SUM($U195:DA195),DA195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DB195)+DB195>$T25,$T25-SUM($U195:DB195),DB195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DC195)+DC195>$T25,$T25-SUM($U195:DC195),DC195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DD195)+DD195>$T25,$T25-SUM($U195:DD195),DD195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DE195)+DE195>$T25,$T25-SUM($U195:DE195),DE195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DF195)+DF195>$T25,$T25-SUM($U195:DF195),DF195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DG195)+DG195>$T25,$T25-SUM($U195:DG195),DG195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DH195)+DH195>$T25,$T25-SUM($U195:DH195),DH195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DI195)+DI195>$T25,$T25-SUM($U195:DI195),DI195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DJ195)+DJ195>$T25,$T25-SUM($U195:DJ195),DJ195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DK195)+DK195>$T25,$T25-SUM($U195:DK195),DK195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DL195)+DL195>$T25,$T25-SUM($U195:DL195),DL195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DM195)+DM195>$T25,$T25-SUM($U195:DM195),DM195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DN195)+DN195>$T25,$T25-SUM($U195:DN195),DN195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DO195)+DO195>$T25,$T25-SUM($U195:DO195),DO195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DP195)+DP195>$T25,$T25-SUM($U195:DP195),DP195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DQ195)+DQ195>$T25,$T25-SUM($U195:DQ195),DQ195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DR195)+DR195>$T25,$T25-SUM($U195:DR195),DR195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DS195)+DS195>$T25,$T25-SUM($U195:DS195),DS195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DT195)+DT195>$T25,$T25-SUM($U195:DT195),DT195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DU195)+DU195>$T25,$T25-SUM($U195:DU195),DU195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DV195)+DV195>$T25,$T25-SUM($U195:DV195),DV195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DW195)+DW195>$T25,$T25-SUM($U195:DW195),DW195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DX195)+DX195>$T25,$T25-SUM($U195:DX195),DX195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DY195)+DY195>$T25,$T25-SUM($U195:DY195),DY195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:DZ195)+DZ195>$T25,$T25-SUM($U195:DZ195),DZ195)","v":-2.4286128663675299E-17},{"$f":"IF(SUM($U195:EA195)+EA195>$T25,$T25-SUM($U195:EA195),EA195)","v":-2.4286128663675299E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,3.4936518750000004E-4,{"$f":"IF(SUM($U196:U196)+U196>$T26,$T26-SUM($U196:U196),U196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:V196)+V196>$T26,$T26-SUM($U196:V196),V196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:W196)+W196>$T26,$T26-SUM($U196:W196),W196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:X196)+X196>$T26,$T26-SUM($U196:X196),X196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:Y196)+Y196>$T26,$T26-SUM($U196:Y196),Y196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:Z196)+Z196>$T26,$T26-SUM($U196:Z196),Z196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AA196)+AA196>$T26,$T26-SUM($U196:AA196),AA196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AB196)+AB196>$T26,$T26-SUM($U196:AB196),AB196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AC196)+AC196>$T26,$T26-SUM($U196:AC196),AC196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AD196)+AD196>$T26,$T26-SUM($U196:AD196),AD196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AE196)+AE196>$T26,$T26-SUM($U196:AE196),AE196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AF196)+AF196>$T26,$T26-SUM($U196:AF196),AF196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AG196)+AG196>$T26,$T26-SUM($U196:AG196),AG196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AH196)+AH196>$T26,$T26-SUM($U196:AH196),AH196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AI196)+AI196>$T26,$T26-SUM($U196:AI196),AI196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AJ196)+AJ196>$T26,$T26-SUM($U196:AJ196),AJ196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AK196)+AK196>$T26,$T26-SUM($U196:AK196),AK196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AL196)+AL196>$T26,$T26-SUM($U196:AL196),AL196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AM196)+AM196>$T26,$T26-SUM($U196:AM196),AM196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AN196)+AN196>$T26,$T26-SUM($U196:AN196),AN196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AO196)+AO196>$T26,$T26-SUM($U196:AO196),AO196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AP196)+AP196>$T26,$T26-SUM($U196:AP196),AP196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AQ196)+AQ196>$T26,$T26-SUM($U196:AQ196),AQ196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AR196)+AR196>$T26,$T26-SUM($U196:AR196),AR196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AS196)+AS196>$T26,$T26-SUM($U196:AS196),AS196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AT196)+AT196>$T26,$T26-SUM($U196:AT196),AT196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AU196)+AU196>$T26,$T26-SUM($U196:AU196),AU196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AV196)+AV196>$T26,$T26-SUM($U196:AV196),AV196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AW196)+AW196>$T26,$T26-SUM($U196:AW196),AW196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AX196)+AX196>$T26,$T26-SUM($U196:AX196),AX196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AY196)+AY196>$T26,$T26-SUM($U196:AY196),AY196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:AZ196)+AZ196>$T26,$T26-SUM($U196:AZ196),AZ196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:BA196)+BA196>$T26,$T26-SUM($U196:BA196),BA196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:BB196)+BB196>$T26,$T26-SUM($U196:BB196),BB196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:BC196)+BC196>$T26,$T26-SUM($U196:BC196),BC196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:BD196)+BD196>$T26,$T26-SUM($U196:BD196),BD196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:BE196)+BE196>$T26,$T26-SUM($U196:BE196),BE196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:BF196)+BF196>$T26,$T26-SUM($U196:BF196),BF196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:BG196)+BG196>$T26,$T26-SUM($U196:BG196),BG196)","v":3.4936518750000004E-4},{"$f":"IF(SUM($U196:BH196)+BH196>$T26,$T26-SUM($U196:BH196),BH196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BI196)+BI196>$T26,$T26-SUM($U196:BI196),BI196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BJ196)+BJ196>$T26,$T26-SUM($U196:BJ196),BJ196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BK196)+BK196>$T26,$T26-SUM($U196:BK196),BK196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BL196)+BL196>$T26,$T26-SUM($U196:BL196),BL196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BM196)+BM196>$T26,$T26-SUM($U196:BM196),BM196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BN196)+BN196>$T26,$T26-SUM($U196:BN196),BN196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BO196)+BO196>$T26,$T26-SUM($U196:BO196),BO196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BP196)+BP196>$T26,$T26-SUM($U196:BP196),BP196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BQ196)+BQ196>$T26,$T26-SUM($U196:BQ196),BQ196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BR196)+BR196>$T26,$T26-SUM($U196:BR196),BR196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BS196)+BS196>$T26,$T26-SUM($U196:BS196),BS196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BT196)+BT196>$T26,$T26-SUM($U196:BT196),BT196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BU196)+BU196>$T26,$T26-SUM($U196:BU196),BU196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BV196)+BV196>$T26,$T26-SUM($U196:BV196),BV196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BW196)+BW196>$T26,$T26-SUM($U196:BW196),BW196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BX196)+BX196>$T26,$T26-SUM($U196:BX196),BX196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BY196)+BY196>$T26,$T26-SUM($U196:BY196),BY196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:BZ196)+BZ196>$T26,$T26-SUM($U196:BZ196),BZ196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CA196)+CA196>$T26,$T26-SUM($U196:CA196),CA196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CB196)+CB196>$T26,$T26-SUM($U196:CB196),CB196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CC196)+CC196>$T26,$T26-SUM($U196:CC196),CC196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CD196)+CD196>$T26,$T26-SUM($U196:CD196),CD196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CE196)+CE196>$T26,$T26-SUM($U196:CE196),CE196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CF196)+CF196>$T26,$T26-SUM($U196:CF196),CF196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CG196)+CG196>$T26,$T26-SUM($U196:CG196),CG196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CH196)+CH196>$T26,$T26-SUM($U196:CH196),CH196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CI196)+CI196>$T26,$T26-SUM($U196:CI196),CI196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CJ196)+CJ196>$T26,$T26-SUM($U196:CJ196),CJ196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CK196)+CK196>$T26,$T26-SUM($U196:CK196),CK196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CL196)+CL196>$T26,$T26-SUM($U196:CL196),CL196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CM196)+CM196>$T26,$T26-SUM($U196:CM196),CM196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CN196)+CN196>$T26,$T26-SUM($U196:CN196),CN196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CO196)+CO196>$T26,$T26-SUM($U196:CO196),CO196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CP196)+CP196>$T26,$T26-SUM($U196:CP196),CP196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CQ196)+CQ196>$T26,$T26-SUM($U196:CQ196),CQ196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CR196)+CR196>$T26,$T26-SUM($U196:CR196),CR196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CS196)+CS196>$T26,$T26-SUM($U196:CS196),CS196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CT196)+CT196>$T26,$T26-SUM($U196:CT196),CT196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CU196)+CU196>$T26,$T26-SUM($U196:CU196),CU196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CV196)+CV196>$T26,$T26-SUM($U196:CV196),CV196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CW196)+CW196>$T26,$T26-SUM($U196:CW196),CW196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CX196)+CX196>$T26,$T26-SUM($U196:CX196),CX196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CY196)+CY196>$T26,$T26-SUM($U196:CY196),CY196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:CZ196)+CZ196>$T26,$T26-SUM($U196:CZ196),CZ196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DA196)+DA196>$T26,$T26-SUM($U196:DA196),DA196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DB196)+DB196>$T26,$T26-SUM($U196:DB196),DB196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DC196)+DC196>$T26,$T26-SUM($U196:DC196),DC196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DD196)+DD196>$T26,$T26-SUM($U196:DD196),DD196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DE196)+DE196>$T26,$T26-SUM($U196:DE196),DE196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DF196)+DF196>$T26,$T26-SUM($U196:DF196),DF196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DG196)+DG196>$T26,$T26-SUM($U196:DG196),DG196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DH196)+DH196>$T26,$T26-SUM($U196:DH196),DH196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DI196)+DI196>$T26,$T26-SUM($U196:DI196),DI196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DJ196)+DJ196>$T26,$T26-SUM($U196:DJ196),DJ196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DK196)+DK196>$T26,$T26-SUM($U196:DK196),DK196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DL196)+DL196>$T26,$T26-SUM($U196:DL196),DL196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DM196)+DM196>$T26,$T26-SUM($U196:DM196),DM196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DN196)+DN196>$T26,$T26-SUM($U196:DN196),DN196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DO196)+DO196>$T26,$T26-SUM($U196:DO196),DO196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DP196)+DP196>$T26,$T26-SUM($U196:DP196),DP196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DQ196)+DQ196>$T26,$T26-SUM($U196:DQ196),DQ196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DR196)+DR196>$T26,$T26-SUM($U196:DR196),DR196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DS196)+DS196>$T26,$T26-SUM($U196:DS196),DS196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DT196)+DT196>$T26,$T26-SUM($U196:DT196),DT196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DU196)+DU196>$T26,$T26-SUM($U196:DU196),DU196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DV196)+DV196>$T26,$T26-SUM($U196:DV196),DV196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DW196)+DW196>$T26,$T26-SUM($U196:DW196),DW196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DX196)+DX196>$T26,$T26-SUM($U196:DX196),DX196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DY196)+DY196>$T26,$T26-SUM($U196:DY196),DY196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:DZ196)+DZ196>$T26,$T26-SUM($U196:DZ196),DZ196)","v":-8.6736173798840355E-18},{"$f":"IF(SUM($U196:EA196)+EA196>$T26,$T26-SUM($U196:EA196),EA196)","v":-8.6736173798840355E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($U197:U197)+U197>$T27,$T27-SUM($U197:U197),U197)","v":0},{"$f":"IF(SUM($U197:V197)+V197>$T27,$T27-SUM($U197:V197),V197)","v":0},{"$f":"IF(SUM($U197:W197)+W197>$T27,$T27-SUM($U197:W197),W197)","v":0},{"$f":"IF(SUM($U197:X197)+X197>$T27,$T27-SUM($U197:X197),X197)","v":0},{"$f":"IF(SUM($U197:Y197)+Y197>$T27,$T27-SUM($U197:Y197),Y197)","v":0},{"$f":"IF(SUM($U197:Z197)+Z197>$T27,$T27-SUM($U197:Z197),Z197)","v":0},{"$f":"IF(SUM($U197:AA197)+AA197>$T27,$T27-SUM($U197:AA197),AA197)","v":0},{"$f":"IF(SUM($U197:AB197)+AB197>$T27,$T27-SUM($U197:AB197),AB197)","v":0},{"$f":"IF(SUM($U197:AC197)+AC197>$T27,$T27-SUM($U197:AC197),AC197)","v":0},{"$f":"IF(SUM($U197:AD197)+AD197>$T27,$T27-SUM($U197:AD197),AD197)","v":0},{"$f":"IF(SUM($U197:AE197)+AE197>$T27,$T27-SUM($U197:AE197),AE197)","v":0},{"$f":"IF(SUM($U197:AF197)+AF197>$T27,$T27-SUM($U197:AF197),AF197)","v":0},{"$f":"IF(SUM($U197:AG197)+AG197>$T27,$T27-SUM($U197:AG197),AG197)","v":0},{"$f":"IF(SUM($U197:AH197)+AH197>$T27,$T27-SUM($U197:AH197),AH197)","v":0},{"$f":"IF(SUM($U197:AI197)+AI197>$T27,$T27-SUM($U197:AI197),AI197)","v":0},{"$f":"IF(SUM($U197:AJ197)+AJ197>$T27,$T27-SUM($U197:AJ197),AJ197)","v":0},{"$f":"IF(SUM($U197:AK197)+AK197>$T27,$T27-SUM($U197:AK197),AK197)","v":0},{"$f":"IF(SUM($U197:AL197)+AL197>$T27,$T27-SUM($U197:AL197),AL197)","v":0},{"$f":"IF(SUM($U197:AM197)+AM197>$T27,$T27-SUM($U197:AM197),AM197)","v":0},{"$f":"IF(SUM($U197:AN197)+AN197>$T27,$T27-SUM($U197:AN197),AN197)","v":0},{"$f":"IF(SUM($U197:AO197)+AO197>$T27,$T27-SUM($U197:AO197),AO197)","v":0},{"$f":"IF(SUM($U197:AP197)+AP197>$T27,$T27-SUM($U197:AP197),AP197)","v":0},{"$f":"IF(SUM($U197:AQ197)+AQ197>$T27,$T27-SUM($U197:AQ197),AQ197)","v":0},{"$f":"IF(SUM($U197:AR197)+AR197>$T27,$T27-SUM($U197:AR197),AR197)","v":0},{"$f":"IF(SUM($U197:AS197)+AS197>$T27,$T27-SUM($U197:AS197),AS197)","v":0},{"$f":"IF(SUM($U197:AT197)+AT197>$T27,$T27-SUM($U197:AT197),AT197)","v":0},{"$f":"IF(SUM($U197:AU197)+AU197>$T27,$T27-SUM($U197:AU197),AU197)","v":0},{"$f":"IF(SUM($U197:AV197)+AV197>$T27,$T27-SUM($U197:AV197),AV197)","v":0},{"$f":"IF(SUM($U197:AW197)+AW197>$T27,$T27-SUM($U197:AW197),AW197)","v":0},{"$f":"IF(SUM($U197:AX197)+AX197>$T27,$T27-SUM($U197:AX197),AX197)","v":0},{"$f":"IF(SUM($U197:AY197)+AY197>$T27,$T27-SUM($U197:AY197),AY197)","v":0},{"$f":"IF(SUM($U197:AZ197)+AZ197>$T27,$T27-SUM($U197:AZ197),AZ197)","v":0},{"$f":"IF(SUM($U197:BA197)+BA197>$T27,$T27-SUM($U197:BA197),BA197)","v":0},{"$f":"IF(SUM($U197:BB197)+BB197>$T27,$T27-SUM($U197:BB197),BB197)","v":0},{"$f":"IF(SUM($U197:BC197)+BC197>$T27,$T27-SUM($U197:BC197),BC197)","v":0},{"$f":"IF(SUM($U197:BD197)+BD197>$T27,$T27-SUM($U197:BD197),BD197)","v":0},{"$f":"IF(SUM($U197:BE197)+BE197>$T27,$T27-SUM($U197:BE197),BE197)","v":0},{"$f":"IF(SUM($U197:BF197)+BF197>$T27,$T27-SUM($U197:BF197),BF197)","v":0},{"$f":"IF(SUM($U197:BG197)+BG197>$T27,$T27-SUM($U197:BG197),BG197)","v":0},{"$f":"IF(SUM($U197:BH197)+BH197>$T27,$T27-SUM($U197:BH197),BH197)","v":0},{"$f":"IF(SUM($U197:BI197)+BI197>$T27,$T27-SUM($U197:BI197),BI197)","v":0},{"$f":"IF(SUM($U197:BJ197)+BJ197>$T27,$T27-SUM($U197:BJ197),BJ197)","v":0},{"$f":"IF(SUM($U197:BK197)+BK197>$T27,$T27-SUM($U197:BK197),BK197)","v":0},{"$f":"IF(SUM($U197:BL197)+BL197>$T27,$T27-SUM($U197:BL197),BL197)","v":0},{"$f":"IF(SUM($U197:BM197)+BM197>$T27,$T27-SUM($U197:BM197),BM197)","v":0},{"$f":"IF(SUM($U197:BN197)+BN197>$T27,$T27-SUM($U197:BN197),BN197)","v":0},{"$f":"IF(SUM($U197:BO197)+BO197>$T27,$T27-SUM($U197:BO197),BO197)","v":0},{"$f":"IF(SUM($U197:BP197)+BP197>$T27,$T27-SUM($U197:BP197),BP197)","v":0},{"$f":"IF(SUM($U197:BQ197)+BQ197>$T27,$T27-SUM($U197:BQ197),BQ197)","v":0},{"$f":"IF(SUM($U197:BR197)+BR197>$T27,$T27-SUM($U197:BR197),BR197)","v":0},{"$f":"IF(SUM($U197:BS197)+BS197>$T27,$T27-SUM($U197:BS197),BS197)","v":0},{"$f":"IF(SUM($U197:BT197)+BT197>$T27,$T27-SUM($U197:BT197),BT197)","v":0},{"$f":"IF(SUM($U197:BU197)+BU197>$T27,$T27-SUM($U197:BU197),BU197)","v":0},{"$f":"IF(SUM($U197:BV197)+BV197>$T27,$T27-SUM($U197:BV197),BV197)","v":0},{"$f":"IF(SUM($U197:BW197)+BW197>$T27,$T27-SUM($U197:BW197),BW197)","v":0},{"$f":"IF(SUM($U197:BX197)+BX197>$T27,$T27-SUM($U197:BX197),BX197)","v":0},{"$f":"IF(SUM($U197:BY197)+BY197>$T27,$T27-SUM($U197:BY197),BY197)","v":0},{"$f":"IF(SUM($U197:BZ197)+BZ197>$T27,$T27-SUM($U197:BZ197),BZ197)","v":0},{"$f":"IF(SUM($U197:CA197)+CA197>$T27,$T27-SUM($U197:CA197),CA197)","v":0},{"$f":"IF(SUM($U197:CB197)+CB197>$T27,$T27-SUM($U197:CB197),CB197)","v":0},{"$f":"IF(SUM($U197:CC197)+CC197>$T27,$T27-SUM($U197:CC197),CC197)","v":0},{"$f":"IF(SUM($U197:CD197)+CD197>$T27,$T27-SUM($U197:CD197),CD197)","v":0},{"$f":"IF(SUM($U197:CE197)+CE197>$T27,$T27-SUM($U197:CE197),CE197)","v":0},{"$f":"IF(SUM($U197:CF197)+CF197>$T27,$T27-SUM($U197:CF197),CF197)","v":0},{"$f":"IF(SUM($U197:CG197)+CG197>$T27,$T27-SUM($U197:CG197),CG197)","v":0},{"$f":"IF(SUM($U197:CH197)+CH197>$T27,$T27-SUM($U197:CH197),CH197)","v":0},{"$f":"IF(SUM($U197:CI197)+CI197>$T27,$T27-SUM($U197:CI197),CI197)","v":0},{"$f":"IF(SUM($U197:CJ197)+CJ197>$T27,$T27-SUM($U197:CJ197),CJ197)","v":0},{"$f":"IF(SUM($U197:CK197)+CK197>$T27,$T27-SUM($U197:CK197),CK197)","v":0},{"$f":"IF(SUM($U197:CL197)+CL197>$T27,$T27-SUM($U197:CL197),CL197)","v":0},{"$f":"IF(SUM($U197:CM197)+CM197>$T27,$T27-SUM($U197:CM197),CM197)","v":0},{"$f":"IF(SUM($U197:CN197)+CN197>$T27,$T27-SUM($U197:CN197),CN197)","v":0},{"$f":"IF(SUM($U197:CO197)+CO197>$T27,$T27-SUM($U197:CO197),CO197)","v":0},{"$f":"IF(SUM($U197:CP197)+CP197>$T27,$T27-SUM($U197:CP197),CP197)","v":0},{"$f":"IF(SUM($U197:CQ197)+CQ197>$T27,$T27-SUM($U197:CQ197),CQ197)","v":0},{"$f":"IF(SUM($U197:CR197)+CR197>$T27,$T27-SUM($U197:CR197),CR197)","v":0},{"$f":"IF(SUM($U197:CS197)+CS197>$T27,$T27-SUM($U197:CS197),CS197)","v":0},{"$f":"IF(SUM($U197:CT197)+CT197>$T27,$T27-SUM($U197:CT197),CT197)","v":0},{"$f":"IF(SUM($U197:CU197)+CU197>$T27,$T27-SUM($U197:CU197),CU197)","v":0},{"$f":"IF(SUM($U197:CV197)+CV197>$T27,$T27-SUM($U197:CV197),CV197)","v":0},{"$f":"IF(SUM($U197:CW197)+CW197>$T27,$T27-SUM($U197:CW197),CW197)","v":0},{"$f":"IF(SUM($U197:CX197)+CX197>$T27,$T27-SUM($U197:CX197),CX197)","v":0},{"$f":"IF(SUM($U197:CY197)+CY197>$T27,$T27-SUM($U197:CY197),CY197)","v":0},{"$f":"IF(SUM($U197:CZ197)+CZ197>$T27,$T27-SUM($U197:CZ197),CZ197)","v":0},{"$f":"IF(SUM($U197:DA197)+DA197>$T27,$T27-SUM($U197:DA197),DA197)","v":0},{"$f":"IF(SUM($U197:DB197)+DB197>$T27,$T27-SUM($U197:DB197),DB197)","v":0},{"$f":"IF(SUM($U197:DC197)+DC197>$T27,$T27-SUM($U197:DC197),DC197)","v":0},{"$f":"IF(SUM($U197:DD197)+DD197>$T27,$T27-SUM($U197:DD197),DD197)","v":0},{"$f":"IF(SUM($U197:DE197)+DE197>$T27,$T27-SUM($U197:DE197),DE197)","v":0},{"$f":"IF(SUM($U197:DF197)+DF197>$T27,$T27-SUM($U197:DF197),DF197)","v":0},{"$f":"IF(SUM($U197:DG197)+DG197>$T27,$T27-SUM($U197:DG197),DG197)","v":0},{"$f":"IF(SUM($U197:DH197)+DH197>$T27,$T27-SUM($U197:DH197),DH197)","v":0},{"$f":"IF(SUM($U197:DI197)+DI197>$T27,$T27-SUM($U197:DI197),DI197)","v":0},{"$f":"IF(SUM($U197:DJ197)+DJ197>$T27,$T27-SUM($U197:DJ197),DJ197)","v":0},{"$f":"IF(SUM($U197:DK197)+DK197>$T27,$T27-SUM($U197:DK197),DK197)","v":0},{"$f":"IF(SUM($U197:DL197)+DL197>$T27,$T27-SUM($U197:DL197),DL197)","v":0},{"$f":"IF(SUM($U197:DM197)+DM197>$T27,$T27-SUM($U197:DM197),DM197)","v":0},{"$f":"IF(SUM($U197:DN197)+DN197>$T27,$T27-SUM($U197:DN197),DN197)","v":0},{"$f":"IF(SUM($U197:DO197)+DO197>$T27,$T27-SUM($U197:DO197),DO197)","v":0},{"$f":"IF(SUM($U197:DP197)+DP197>$T27,$T27-SUM($U197:DP197),DP197)","v":0},{"$f":"IF(SUM($U197:DQ197)+DQ197>$T27,$T27-SUM($U197:DQ197),DQ197)","v":0},{"$f":"IF(SUM($U197:DR197)+DR197>$T27,$T27-SUM($U197:DR197),DR197)","v":0},{"$f":"IF(SUM($U197:DS197)+DS197>$T27,$T27-SUM($U197:DS197),DS197)","v":0},{"$f":"IF(SUM($U197:DT197)+DT197>$T27,$T27-SUM($U197:DT197),DT197)","v":0},{"$f":"IF(SUM($U197:DU197)+DU197>$T27,$T27-SUM($U197:DU197),DU197)","v":0},{"$f":"IF(SUM($U197:DV197)+DV197>$T27,$T27-SUM($U197:DV197),DV197)","v":0},{"$f":"IF(SUM($U197:DW197)+DW197>$T27,$T27-SUM($U197:DW197),DW197)","v":0},{"$f":"IF(SUM($U197:DX197)+DX197>$T27,$T27-SUM($U197:DX197),DX197)","v":0},{"$f":"IF(SUM($U197:DY197)+DY197>$T27,$T27-SUM($U197:DY197),DY197)","v":0},{"$f":"IF(SUM($U197:DZ197)+DZ197>$T27,$T27-SUM($U197:DZ197),DZ197)","v":0},{"$f":"IF(SUM($U197:EA197)+EA197>$T27,$T27-SUM($U197:EA197),EA197)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,6.8750000000000002E-6,{"$f":"IF(SUM($U198:U198)+U198>$T28,$T28-SUM($U198:U198),U198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:V198)+V198>$T28,$T28-SUM($U198:V198),V198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:W198)+W198>$T28,$T28-SUM($U198:W198),W198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:X198)+X198>$T28,$T28-SUM($U198:X198),X198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:Y198)+Y198>$T28,$T28-SUM($U198:Y198),Y198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:Z198)+Z198>$T28,$T28-SUM($U198:Z198),Z198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AA198)+AA198>$T28,$T28-SUM($U198:AA198),AA198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AB198)+AB198>$T28,$T28-SUM($U198:AB198),AB198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AC198)+AC198>$T28,$T28-SUM($U198:AC198),AC198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AD198)+AD198>$T28,$T28-SUM($U198:AD198),AD198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AE198)+AE198>$T28,$T28-SUM($U198:AE198),AE198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AF198)+AF198>$T28,$T28-SUM($U198:AF198),AF198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AG198)+AG198>$T28,$T28-SUM($U198:AG198),AG198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AH198)+AH198>$T28,$T28-SUM($U198:AH198),AH198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AI198)+AI198>$T28,$T28-SUM($U198:AI198),AI198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AJ198)+AJ198>$T28,$T28-SUM($U198:AJ198),AJ198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AK198)+AK198>$T28,$T28-SUM($U198:AK198),AK198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AL198)+AL198>$T28,$T28-SUM($U198:AL198),AL198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AM198)+AM198>$T28,$T28-SUM($U198:AM198),AM198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AN198)+AN198>$T28,$T28-SUM($U198:AN198),AN198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AO198)+AO198>$T28,$T28-SUM($U198:AO198),AO198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AP198)+AP198>$T28,$T28-SUM($U198:AP198),AP198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AQ198)+AQ198>$T28,$T28-SUM($U198:AQ198),AQ198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AR198)+AR198>$T28,$T28-SUM($U198:AR198),AR198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AS198)+AS198>$T28,$T28-SUM($U198:AS198),AS198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AT198)+AT198>$T28,$T28-SUM($U198:AT198),AT198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AU198)+AU198>$T28,$T28-SUM($U198:AU198),AU198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AV198)+AV198>$T28,$T28-SUM($U198:AV198),AV198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AW198)+AW198>$T28,$T28-SUM($U198:AW198),AW198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AX198)+AX198>$T28,$T28-SUM($U198:AX198),AX198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AY198)+AY198>$T28,$T28-SUM($U198:AY198),AY198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:AZ198)+AZ198>$T28,$T28-SUM($U198:AZ198),AZ198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BA198)+BA198>$T28,$T28-SUM($U198:BA198),BA198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BB198)+BB198>$T28,$T28-SUM($U198:BB198),BB198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BC198)+BC198>$T28,$T28-SUM($U198:BC198),BC198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BD198)+BD198>$T28,$T28-SUM($U198:BD198),BD198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BE198)+BE198>$T28,$T28-SUM($U198:BE198),BE198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BF198)+BF198>$T28,$T28-SUM($U198:BF198),BF198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BG198)+BG198>$T28,$T28-SUM($U198:BG198),BG198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BH198)+BH198>$T28,$T28-SUM($U198:BH198),BH198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BI198)+BI198>$T28,$T28-SUM($U198:BI198),BI198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BJ198)+BJ198>$T28,$T28-SUM($U198:BJ198),BJ198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BK198)+BK198>$T28,$T28-SUM($U198:BK198),BK198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BL198)+BL198>$T28,$T28-SUM($U198:BL198),BL198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BM198)+BM198>$T28,$T28-SUM($U198:BM198),BM198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BN198)+BN198>$T28,$T28-SUM($U198:BN198),BN198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BO198)+BO198>$T28,$T28-SUM($U198:BO198),BO198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BP198)+BP198>$T28,$T28-SUM($U198:BP198),BP198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BQ198)+BQ198>$T28,$T28-SUM($U198:BQ198),BQ198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BR198)+BR198>$T28,$T28-SUM($U198:BR198),BR198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BS198)+BS198>$T28,$T28-SUM($U198:BS198),BS198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BT198)+BT198>$T28,$T28-SUM($U198:BT198),BT198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BU198)+BU198>$T28,$T28-SUM($U198:BU198),BU198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BV198)+BV198>$T28,$T28-SUM($U198:BV198),BV198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BW198)+BW198>$T28,$T28-SUM($U198:BW198),BW198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BX198)+BX198>$T28,$T28-SUM($U198:BX198),BX198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BY198)+BY198>$T28,$T28-SUM($U198:BY198),BY198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:BZ198)+BZ198>$T28,$T28-SUM($U198:BZ198),BZ198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CA198)+CA198>$T28,$T28-SUM($U198:CA198),CA198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CB198)+CB198>$T28,$T28-SUM($U198:CB198),CB198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CC198)+CC198>$T28,$T28-SUM($U198:CC198),CC198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CD198)+CD198>$T28,$T28-SUM($U198:CD198),CD198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CE198)+CE198>$T28,$T28-SUM($U198:CE198),CE198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CF198)+CF198>$T28,$T28-SUM($U198:CF198),CF198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CG198)+CG198>$T28,$T28-SUM($U198:CG198),CG198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CH198)+CH198>$T28,$T28-SUM($U198:CH198),CH198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CI198)+CI198>$T28,$T28-SUM($U198:CI198),CI198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CJ198)+CJ198>$T28,$T28-SUM($U198:CJ198),CJ198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CK198)+CK198>$T28,$T28-SUM($U198:CK198),CK198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CL198)+CL198>$T28,$T28-SUM($U198:CL198),CL198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CM198)+CM198>$T28,$T28-SUM($U198:CM198),CM198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CN198)+CN198>$T28,$T28-SUM($U198:CN198),CN198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CO198)+CO198>$T28,$T28-SUM($U198:CO198),CO198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CP198)+CP198>$T28,$T28-SUM($U198:CP198),CP198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CQ198)+CQ198>$T28,$T28-SUM($U198:CQ198),CQ198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CR198)+CR198>$T28,$T28-SUM($U198:CR198),CR198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CS198)+CS198>$T28,$T28-SUM($U198:CS198),CS198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CT198)+CT198>$T28,$T28-SUM($U198:CT198),CT198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CU198)+CU198>$T28,$T28-SUM($U198:CU198),CU198)","v":6.8750000000000002E-6},{"$f":"IF(SUM($U198:CV198)+CV198>$T28,$T28-SUM($U198:CV198),CV198)","v":1.0842021724855044E-19},{"$f":"IF(SUM($U198:CW198)+CW198>$T28,$T28-SUM($U198:CW198),CW198)","v":1.0842021724855044E-19},{"$f":"IF(SUM($U198:CX198)+CX198>$T28,$T28-SUM($U198:CX198),CX198)","v":1.0842021724855044E-19},{"$f":"IF(SUM($U198:CY198)+CY198>$T28,$T28-SUM($U198:CY198),CY198)","v":1.0842021724855044E-19},{"$f":"IF(SUM($U198:CZ198)+CZ198>$T28,$T28-SUM($U198:CZ198),CZ198)","v":1.0842021724855044E-19},{"$f":"IF(SUM($U198:DA198)+DA198>$T28,$T28-SUM($U198:DA198),DA198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DB198)+DB198>$T28,$T28-SUM($U198:DB198),DB198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DC198)+DC198>$T28,$T28-SUM($U198:DC198),DC198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DD198)+DD198>$T28,$T28-SUM($U198:DD198),DD198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DE198)+DE198>$T28,$T28-SUM($U198:DE198),DE198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DF198)+DF198>$T28,$T28-SUM($U198:DF198),DF198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DG198)+DG198>$T28,$T28-SUM($U198:DG198),DG198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DH198)+DH198>$T28,$T28-SUM($U198:DH198),DH198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DI198)+DI198>$T28,$T28-SUM($U198:DI198),DI198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DJ198)+DJ198>$T28,$T28-SUM($U198:DJ198),DJ198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DK198)+DK198>$T28,$T28-SUM($U198:DK198),DK198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DL198)+DL198>$T28,$T28-SUM($U198:DL198),DL198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DM198)+DM198>$T28,$T28-SUM($U198:DM198),DM198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DN198)+DN198>$T28,$T28-SUM($U198:DN198),DN198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DO198)+DO198>$T28,$T28-SUM($U198:DO198),DO198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DP198)+DP198>$T28,$T28-SUM($U198:DP198),DP198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DQ198)+DQ198>$T28,$T28-SUM($U198:DQ198),DQ198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DR198)+DR198>$T28,$T28-SUM($U198:DR198),DR198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DS198)+DS198>$T28,$T28-SUM($U198:DS198),DS198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DT198)+DT198>$T28,$T28-SUM($U198:DT198),DT198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DU198)+DU198>$T28,$T28-SUM($U198:DU198),DU198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DV198)+DV198>$T28,$T28-SUM($U198:DV198),DV198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DW198)+DW198>$T28,$T28-SUM($U198:DW198),DW198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DX198)+DX198>$T28,$T28-SUM($U198:DX198),DX198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DY198)+DY198>$T28,$T28-SUM($U198:DY198),DY198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:DZ198)+DZ198>$T28,$T28-SUM($U198:DZ198),DZ198)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($U198:EA198)+EA198>$T28,$T28-SUM($U198:EA198),EA198)","v":-4.3368086899420177E-19}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,2.2043976875000004E-3,{"$f":"IF(SUM($U199:U199)+U199>$T29,$T29-SUM($U199:U199),U199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:V199)+V199>$T29,$T29-SUM($U199:V199),V199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:W199)+W199>$T29,$T29-SUM($U199:W199),W199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:X199)+X199>$T29,$T29-SUM($U199:X199),X199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:Y199)+Y199>$T29,$T29-SUM($U199:Y199),Y199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:Z199)+Z199>$T29,$T29-SUM($U199:Z199),Z199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AA199)+AA199>$T29,$T29-SUM($U199:AA199),AA199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AB199)+AB199>$T29,$T29-SUM($U199:AB199),AB199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AC199)+AC199>$T29,$T29-SUM($U199:AC199),AC199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AD199)+AD199>$T29,$T29-SUM($U199:AD199),AD199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AE199)+AE199>$T29,$T29-SUM($U199:AE199),AE199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AF199)+AF199>$T29,$T29-SUM($U199:AF199),AF199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AG199)+AG199>$T29,$T29-SUM($U199:AG199),AG199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AH199)+AH199>$T29,$T29-SUM($U199:AH199),AH199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AI199)+AI199>$T29,$T29-SUM($U199:AI199),AI199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AJ199)+AJ199>$T29,$T29-SUM($U199:AJ199),AJ199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AK199)+AK199>$T29,$T29-SUM($U199:AK199),AK199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AL199)+AL199>$T29,$T29-SUM($U199:AL199),AL199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AM199)+AM199>$T29,$T29-SUM($U199:AM199),AM199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AN199)+AN199>$T29,$T29-SUM($U199:AN199),AN199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AO199)+AO199>$T29,$T29-SUM($U199:AO199),AO199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AP199)+AP199>$T29,$T29-SUM($U199:AP199),AP199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AQ199)+AQ199>$T29,$T29-SUM($U199:AQ199),AQ199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AR199)+AR199>$T29,$T29-SUM($U199:AR199),AR199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AS199)+AS199>$T29,$T29-SUM($U199:AS199),AS199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AT199)+AT199>$T29,$T29-SUM($U199:AT199),AT199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AU199)+AU199>$T29,$T29-SUM($U199:AU199),AU199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AV199)+AV199>$T29,$T29-SUM($U199:AV199),AV199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AW199)+AW199>$T29,$T29-SUM($U199:AW199),AW199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AX199)+AX199>$T29,$T29-SUM($U199:AX199),AX199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AY199)+AY199>$T29,$T29-SUM($U199:AY199),AY199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:AZ199)+AZ199>$T29,$T29-SUM($U199:AZ199),AZ199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:BA199)+BA199>$T29,$T29-SUM($U199:BA199),BA199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:BB199)+BB199>$T29,$T29-SUM($U199:BB199),BB199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:BC199)+BC199>$T29,$T29-SUM($U199:BC199),BC199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:BD199)+BD199>$T29,$T29-SUM($U199:BD199),BD199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:BE199)+BE199>$T29,$T29-SUM($U199:BE199),BE199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:BF199)+BF199>$T29,$T29-SUM($U199:BF199),BF199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:BG199)+BG199>$T29,$T29-SUM($U199:BG199),BG199)","v":2.2043976875000004E-3},{"$f":"IF(SUM($U199:BH199)+BH199>$T29,$T29-SUM($U199:BH199),BH199)","v":4.163336342344337E-17},{"$f":"IF(SUM($U199:BI199)+BI199>$T29,$T29-SUM($U199:BI199),BI199)","v":0},{"$f":"IF(SUM($U199:BJ199)+BJ199>$T29,$T29-SUM($U199:BJ199),BJ199)","v":0},{"$f":"IF(SUM($U199:BK199)+BK199>$T29,$T29-SUM($U199:BK199),BK199)","v":0},{"$f":"IF(SUM($U199:BL199)+BL199>$T29,$T29-SUM($U199:BL199),BL199)","v":0},{"$f":"IF(SUM($U199:BM199)+BM199>$T29,$T29-SUM($U199:BM199),BM199)","v":0},{"$f":"IF(SUM($U199:BN199)+BN199>$T29,$T29-SUM($U199:BN199),BN199)","v":0},{"$f":"IF(SUM($U199:BO199)+BO199>$T29,$T29-SUM($U199:BO199),BO199)","v":0},{"$f":"IF(SUM($U199:BP199)+BP199>$T29,$T29-SUM($U199:BP199),BP199)","v":0},{"$f":"IF(SUM($U199:BQ199)+BQ199>$T29,$T29-SUM($U199:BQ199),BQ199)","v":0},{"$f":"IF(SUM($U199:BR199)+BR199>$T29,$T29-SUM($U199:BR199),BR199)","v":0},{"$f":"IF(SUM($U199:BS199)+BS199>$T29,$T29-SUM($U199:BS199),BS199)","v":0},{"$f":"IF(SUM($U199:BT199)+BT199>$T29,$T29-SUM($U199:BT199),BT199)","v":0},{"$f":"IF(SUM($U199:BU199)+BU199>$T29,$T29-SUM($U199:BU199),BU199)","v":0},{"$f":"IF(SUM($U199:BV199)+BV199>$T29,$T29-SUM($U199:BV199),BV199)","v":0},{"$f":"IF(SUM($U199:BW199)+BW199>$T29,$T29-SUM($U199:BW199),BW199)","v":0},{"$f":"IF(SUM($U199:BX199)+BX199>$T29,$T29-SUM($U199:BX199),BX199)","v":0},{"$f":"IF(SUM($U199:BY199)+BY199>$T29,$T29-SUM($U199:BY199),BY199)","v":0},{"$f":"IF(SUM($U199:BZ199)+BZ199>$T29,$T29-SUM($U199:BZ199),BZ199)","v":0},{"$f":"IF(SUM($U199:CA199)+CA199>$T29,$T29-SUM($U199:CA199),CA199)","v":0},{"$f":"IF(SUM($U199:CB199)+CB199>$T29,$T29-SUM($U199:CB199),CB199)","v":0},{"$f":"IF(SUM($U199:CC199)+CC199>$T29,$T29-SUM($U199:CC199),CC199)","v":0},{"$f":"IF(SUM($U199:CD199)+CD199>$T29,$T29-SUM($U199:CD199),CD199)","v":0},{"$f":"IF(SUM($U199:CE199)+CE199>$T29,$T29-SUM($U199:CE199),CE199)","v":0},{"$f":"IF(SUM($U199:CF199)+CF199>$T29,$T29-SUM($U199:CF199),CF199)","v":0},{"$f":"IF(SUM($U199:CG199)+CG199>$T29,$T29-SUM($U199:CG199),CG199)","v":0},{"$f":"IF(SUM($U199:CH199)+CH199>$T29,$T29-SUM($U199:CH199),CH199)","v":0},{"$f":"IF(SUM($U199:CI199)+CI199>$T29,$T29-SUM($U199:CI199),CI199)","v":0},{"$f":"IF(SUM($U199:CJ199)+CJ199>$T29,$T29-SUM($U199:CJ199),CJ199)","v":0},{"$f":"IF(SUM($U199:CK199)+CK199>$T29,$T29-SUM($U199:CK199),CK199)","v":0},{"$f":"IF(SUM($U199:CL199)+CL199>$T29,$T29-SUM($U199:CL199),CL199)","v":0},{"$f":"IF(SUM($U199:CM199)+CM199>$T29,$T29-SUM($U199:CM199),CM199)","v":0},{"$f":"IF(SUM($U199:CN199)+CN199>$T29,$T29-SUM($U199:CN199),CN199)","v":0},{"$f":"IF(SUM($U199:CO199)+CO199>$T29,$T29-SUM($U199:CO199),CO199)","v":0},{"$f":"IF(SUM($U199:CP199)+CP199>$T29,$T29-SUM($U199:CP199),CP199)","v":0},{"$f":"IF(SUM($U199:CQ199)+CQ199>$T29,$T29-SUM($U199:CQ199),CQ199)","v":0},{"$f":"IF(SUM($U199:CR199)+CR199>$T29,$T29-SUM($U199:CR199),CR199)","v":0},{"$f":"IF(SUM($U199:CS199)+CS199>$T29,$T29-SUM($U199:CS199),CS199)","v":0},{"$f":"IF(SUM($U199:CT199)+CT199>$T29,$T29-SUM($U199:CT199),CT199)","v":0},{"$f":"IF(SUM($U199:CU199)+CU199>$T29,$T29-SUM($U199:CU199),CU199)","v":0},{"$f":"IF(SUM($U199:CV199)+CV199>$T29,$T29-SUM($U199:CV199),CV199)","v":0},{"$f":"IF(SUM($U199:CW199)+CW199>$T29,$T29-SUM($U199:CW199),CW199)","v":0},{"$f":"IF(SUM($U199:CX199)+CX199>$T29,$T29-SUM($U199:CX199),CX199)","v":0},{"$f":"IF(SUM($U199:CY199)+CY199>$T29,$T29-SUM($U199:CY199),CY199)","v":0},{"$f":"IF(SUM($U199:CZ199)+CZ199>$T29,$T29-SUM($U199:CZ199),CZ199)","v":0},{"$f":"IF(SUM($U199:DA199)+DA199>$T29,$T29-SUM($U199:DA199),DA199)","v":0},{"$f":"IF(SUM($U199:DB199)+DB199>$T29,$T29-SUM($U199:DB199),DB199)","v":0},{"$f":"IF(SUM($U199:DC199)+DC199>$T29,$T29-SUM($U199:DC199),DC199)","v":0},{"$f":"IF(SUM($U199:DD199)+DD199>$T29,$T29-SUM($U199:DD199),DD199)","v":0},{"$f":"IF(SUM($U199:DE199)+DE199>$T29,$T29-SUM($U199:DE199),DE199)","v":0},{"$f":"IF(SUM($U199:DF199)+DF199>$T29,$T29-SUM($U199:DF199),DF199)","v":0},{"$f":"IF(SUM($U199:DG199)+DG199>$T29,$T29-SUM($U199:DG199),DG199)","v":0},{"$f":"IF(SUM($U199:DH199)+DH199>$T29,$T29-SUM($U199:DH199),DH199)","v":0},{"$f":"IF(SUM($U199:DI199)+DI199>$T29,$T29-SUM($U199:DI199),DI199)","v":0},{"$f":"IF(SUM($U199:DJ199)+DJ199>$T29,$T29-SUM($U199:DJ199),DJ199)","v":0},{"$f":"IF(SUM($U199:DK199)+DK199>$T29,$T29-SUM($U199:DK199),DK199)","v":0},{"$f":"IF(SUM($U199:DL199)+DL199>$T29,$T29-SUM($U199:DL199),DL199)","v":0},{"$f":"IF(SUM($U199:DM199)+DM199>$T29,$T29-SUM($U199:DM199),DM199)","v":0},{"$f":"IF(SUM($U199:DN199)+DN199>$T29,$T29-SUM($U199:DN199),DN199)","v":0},{"$f":"IF(SUM($U199:DO199)+DO199>$T29,$T29-SUM($U199:DO199),DO199)","v":0},{"$f":"IF(SUM($U199:DP199)+DP199>$T29,$T29-SUM($U199:DP199),DP199)","v":0},{"$f":"IF(SUM($U199:DQ199)+DQ199>$T29,$T29-SUM($U199:DQ199),DQ199)","v":0},{"$f":"IF(SUM($U199:DR199)+DR199>$T29,$T29-SUM($U199:DR199),DR199)","v":0},{"$f":"IF(SUM($U199:DS199)+DS199>$T29,$T29-SUM($U199:DS199),DS199)","v":0},{"$f":"IF(SUM($U199:DT199)+DT199>$T29,$T29-SUM($U199:DT199),DT199)","v":0},{"$f":"IF(SUM($U199:DU199)+DU199>$T29,$T29-SUM($U199:DU199),DU199)","v":0},{"$f":"IF(SUM($U199:DV199)+DV199>$T29,$T29-SUM($U199:DV199),DV199)","v":0},{"$f":"IF(SUM($U199:DW199)+DW199>$T29,$T29-SUM($U199:DW199),DW199)","v":0},{"$f":"IF(SUM($U199:DX199)+DX199>$T29,$T29-SUM($U199:DX199),DX199)","v":0},{"$f":"IF(SUM($U199:DY199)+DY199>$T29,$T29-SUM($U199:DY199),DY199)","v":0},{"$f":"IF(SUM($U199:DZ199)+DZ199>$T29,$T29-SUM($U199:DZ199),DZ199)","v":0},{"$f":"IF(SUM($U199:EA199)+EA199>$T29,$T29-SUM($U199:EA199),EA199)","v":0}]
[]
[null,"Depreciation:  2003 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U22/$F203","v":0},{"$f":"IF(SUM($V203:V203)+V203>$U22,$U22-SUM($V203:V203),V203)","v":0},{"$f":"IF(SUM($V203:W203)+W203>$U22,$U22-SUM($V203:W203),W203)","v":0},{"$f":"IF(SUM($V203:X203)+X203>$U22,$U22-SUM($V203:X203),X203)","v":0},{"$f":"IF(SUM($V203:Y203)+Y203>$U22,$U22-SUM($V203:Y203),Y203)","v":0},{"$f":"IF(SUM($V203:Z203)+Z203>$U22,$U22-SUM($V203:Z203),Z203)","v":0},{"$f":"IF(SUM($V203:AA203)+AA203>$U22,$U22-SUM($V203:AA203),AA203)","v":0},{"$f":"IF(SUM($V203:AB203)+AB203>$U22,$U22-SUM($V203:AB203),AB203)","v":0},{"$f":"IF(SUM($V203:AC203)+AC203>$U22,$U22-SUM($V203:AC203),AC203)","v":0},{"$f":"IF(SUM($V203:AD203)+AD203>$U22,$U22-SUM($V203:AD203),AD203)","v":0},{"$f":"IF(SUM($V203:AE203)+AE203>$U22,$U22-SUM($V203:AE203),AE203)","v":0},{"$f":"IF(SUM($V203:AF203)+AF203>$U22,$U22-SUM($V203:AF203),AF203)","v":0},{"$f":"IF(SUM($V203:AG203)+AG203>$U22,$U22-SUM($V203:AG203),AG203)","v":0},{"$f":"IF(SUM($V203:AH203)+AH203>$U22,$U22-SUM($V203:AH203),AH203)","v":0},{"$f":"IF(SUM($V203:AI203)+AI203>$U22,$U22-SUM($V203:AI203),AI203)","v":0},{"$f":"IF(SUM($V203:AJ203)+AJ203>$U22,$U22-SUM($V203:AJ203),AJ203)","v":0},{"$f":"IF(SUM($V203:AK203)+AK203>$U22,$U22-SUM($V203:AK203),AK203)","v":0},{"$f":"IF(SUM($V203:AL203)+AL203>$U22,$U22-SUM($V203:AL203),AL203)","v":0},{"$f":"IF(SUM($V203:AM203)+AM203>$U22,$U22-SUM($V203:AM203),AM203)","v":0},{"$f":"IF(SUM($V203:AN203)+AN203>$U22,$U22-SUM($V203:AN203),AN203)","v":0},{"$f":"IF(SUM($V203:AO203)+AO203>$U22,$U22-SUM($V203:AO203),AO203)","v":0},{"$f":"IF(SUM($V203:AP203)+AP203>$U22,$U22-SUM($V203:AP203),AP203)","v":0},{"$f":"IF(SUM($V203:AQ203)+AQ203>$U22,$U22-SUM($V203:AQ203),AQ203)","v":0},{"$f":"IF(SUM($V203:AR203)+AR203>$U22,$U22-SUM($V203:AR203),AR203)","v":0},{"$f":"IF(SUM($V203:AS203)+AS203>$U22,$U22-SUM($V203:AS203),AS203)","v":0},{"$f":"IF(SUM($V203:AT203)+AT203>$U22,$U22-SUM($V203:AT203),AT203)","v":0},{"$f":"IF(SUM($V203:AU203)+AU203>$U22,$U22-SUM($V203:AU203),AU203)","v":0},{"$f":"IF(SUM($V203:AV203)+AV203>$U22,$U22-SUM($V203:AV203),AV203)","v":0},{"$f":"IF(SUM($V203:AW203)+AW203>$U22,$U22-SUM($V203:AW203),AW203)","v":0},{"$f":"IF(SUM($V203:AX203)+AX203>$U22,$U22-SUM($V203:AX203),AX203)","v":0},{"$f":"IF(SUM($V203:AY203)+AY203>$U22,$U22-SUM($V203:AY203),AY203)","v":0},{"$f":"IF(SUM($V203:AZ203)+AZ203>$U22,$U22-SUM($V203:AZ203),AZ203)","v":0},{"$f":"IF(SUM($V203:BA203)+BA203>$U22,$U22-SUM($V203:BA203),BA203)","v":0},{"$f":"IF(SUM($V203:BB203)+BB203>$U22,$U22-SUM($V203:BB203),BB203)","v":0},{"$f":"IF(SUM($V203:BC203)+BC203>$U22,$U22-SUM($V203:BC203),BC203)","v":0},{"$f":"IF(SUM($V203:BD203)+BD203>$U22,$U22-SUM($V203:BD203),BD203)","v":0},{"$f":"IF(SUM($V203:BE203)+BE203>$U22,$U22-SUM($V203:BE203),BE203)","v":0},{"$f":"IF(SUM($V203:BF203)+BF203>$U22,$U22-SUM($V203:BF203),BF203)","v":0},{"$f":"IF(SUM($V203:BG203)+BG203>$U22,$U22-SUM($V203:BG203),BG203)","v":0},{"$f":"IF(SUM($V203:BH203)+BH203>$U22,$U22-SUM($V203:BH203),BH203)","v":0},{"$f":"IF(SUM($V203:BI203)+BI203>$U22,$U22-SUM($V203:BI203),BI203)","v":0},{"$f":"IF(SUM($V203:BJ203)+BJ203>$U22,$U22-SUM($V203:BJ203),BJ203)","v":0},{"$f":"IF(SUM($V203:BK203)+BK203>$U22,$U22-SUM($V203:BK203),BK203)","v":0},{"$f":"IF(SUM($V203:BL203)+BL203>$U22,$U22-SUM($V203:BL203),BL203)","v":0},{"$f":"IF(SUM($V203:BM203)+BM203>$U22,$U22-SUM($V203:BM203),BM203)","v":0},{"$f":"IF(SUM($V203:BN203)+BN203>$U22,$U22-SUM($V203:BN203),BN203)","v":0},{"$f":"IF(SUM($V203:BO203)+BO203>$U22,$U22-SUM($V203:BO203),BO203)","v":0},{"$f":"IF(SUM($V203:BP203)+BP203>$U22,$U22-SUM($V203:BP203),BP203)","v":0},{"$f":"IF(SUM($V203:BQ203)+BQ203>$U22,$U22-SUM($V203:BQ203),BQ203)","v":0},{"$f":"IF(SUM($V203:BR203)+BR203>$U22,$U22-SUM($V203:BR203),BR203)","v":0},{"$f":"IF(SUM($V203:BS203)+BS203>$U22,$U22-SUM($V203:BS203),BS203)","v":0},{"$f":"IF(SUM($V203:BT203)+BT203>$U22,$U22-SUM($V203:BT203),BT203)","v":0},{"$f":"IF(SUM($V203:BU203)+BU203>$U22,$U22-SUM($V203:BU203),BU203)","v":0},{"$f":"IF(SUM($V203:BV203)+BV203>$U22,$U22-SUM($V203:BV203),BV203)","v":0},{"$f":"IF(SUM($V203:BW203)+BW203>$U22,$U22-SUM($V203:BW203),BW203)","v":0},{"$f":"IF(SUM($V203:BX203)+BX203>$U22,$U22-SUM($V203:BX203),BX203)","v":0},{"$f":"IF(SUM($V203:BY203)+BY203>$U22,$U22-SUM($V203:BY203),BY203)","v":0},{"$f":"IF(SUM($V203:BZ203)+BZ203>$U22,$U22-SUM($V203:BZ203),BZ203)","v":0},{"$f":"IF(SUM($V203:CA203)+CA203>$U22,$U22-SUM($V203:CA203),CA203)","v":0},{"$f":"IF(SUM($V203:CB203)+CB203>$U22,$U22-SUM($V203:CB203),CB203)","v":0},{"$f":"IF(SUM($V203:CC203)+CC203>$U22,$U22-SUM($V203:CC203),CC203)","v":0},{"$f":"IF(SUM($V203:CD203)+CD203>$U22,$U22-SUM($V203:CD203),CD203)","v":0},{"$f":"IF(SUM($V203:CE203)+CE203>$U22,$U22-SUM($V203:CE203),CE203)","v":0},{"$f":"IF(SUM($V203:CF203)+CF203>$U22,$U22-SUM($V203:CF203),CF203)","v":0},{"$f":"IF(SUM($V203:CG203)+CG203>$U22,$U22-SUM($V203:CG203),CG203)","v":0},{"$f":"IF(SUM($V203:CH203)+CH203>$U22,$U22-SUM($V203:CH203),CH203)","v":0},{"$f":"IF(SUM($V203:CI203)+CI203>$U22,$U22-SUM($V203:CI203),CI203)","v":0},{"$f":"IF(SUM($V203:CJ203)+CJ203>$U22,$U22-SUM($V203:CJ203),CJ203)","v":0},{"$f":"IF(SUM($V203:CK203)+CK203>$U22,$U22-SUM($V203:CK203),CK203)","v":0},{"$f":"IF(SUM($V203:CL203)+CL203>$U22,$U22-SUM($V203:CL203),CL203)","v":0},{"$f":"IF(SUM($V203:CM203)+CM203>$U22,$U22-SUM($V203:CM203),CM203)","v":0},{"$f":"IF(SUM($V203:CN203)+CN203>$U22,$U22-SUM($V203:CN203),CN203)","v":0},{"$f":"IF(SUM($V203:CO203)+CO203>$U22,$U22-SUM($V203:CO203),CO203)","v":0},{"$f":"IF(SUM($V203:CP203)+CP203>$U22,$U22-SUM($V203:CP203),CP203)","v":0},{"$f":"IF(SUM($V203:CQ203)+CQ203>$U22,$U22-SUM($V203:CQ203),CQ203)","v":0},{"$f":"IF(SUM($V203:CR203)+CR203>$U22,$U22-SUM($V203:CR203),CR203)","v":0},{"$f":"IF(SUM($V203:CS203)+CS203>$U22,$U22-SUM($V203:CS203),CS203)","v":0},{"$f":"IF(SUM($V203:CT203)+CT203>$U22,$U22-SUM($V203:CT203),CT203)","v":0},{"$f":"IF(SUM($V203:CU203)+CU203>$U22,$U22-SUM($V203:CU203),CU203)","v":0},{"$f":"IF(SUM($V203:CV203)+CV203>$U22,$U22-SUM($V203:CV203),CV203)","v":0},{"$f":"IF(SUM($V203:CW203)+CW203>$U22,$U22-SUM($V203:CW203),CW203)","v":0},{"$f":"IF(SUM($V203:CX203)+CX203>$U22,$U22-SUM($V203:CX203),CX203)","v":0},{"$f":"IF(SUM($V203:CY203)+CY203>$U22,$U22-SUM($V203:CY203),CY203)","v":0},{"$f":"IF(SUM($V203:CZ203)+CZ203>$U22,$U22-SUM($V203:CZ203),CZ203)","v":0},{"$f":"IF(SUM($V203:DA203)+DA203>$U22,$U22-SUM($V203:DA203),DA203)","v":0},{"$f":"IF(SUM($V203:DB203)+DB203>$U22,$U22-SUM($V203:DB203),DB203)","v":0},{"$f":"IF(SUM($V203:DC203)+DC203>$U22,$U22-SUM($V203:DC203),DC203)","v":0},{"$f":"IF(SUM($V203:DD203)+DD203>$U22,$U22-SUM($V203:DD203),DD203)","v":0},{"$f":"IF(SUM($V203:DE203)+DE203>$U22,$U22-SUM($V203:DE203),DE203)","v":0},{"$f":"IF(SUM($V203:DF203)+DF203>$U22,$U22-SUM($V203:DF203),DF203)","v":0},{"$f":"IF(SUM($V203:DG203)+DG203>$U22,$U22-SUM($V203:DG203),DG203)","v":0},{"$f":"IF(SUM($V203:DH203)+DH203>$U22,$U22-SUM($V203:DH203),DH203)","v":0},{"$f":"IF(SUM($V203:DI203)+DI203>$U22,$U22-SUM($V203:DI203),DI203)","v":0},{"$f":"IF(SUM($V203:DJ203)+DJ203>$U22,$U22-SUM($V203:DJ203),DJ203)","v":0},{"$f":"IF(SUM($V203:DK203)+DK203>$U22,$U22-SUM($V203:DK203),DK203)","v":0},{"$f":"IF(SUM($V203:DL203)+DL203>$U22,$U22-SUM($V203:DL203),DL203)","v":0},{"$f":"IF(SUM($V203:DM203)+DM203>$U22,$U22-SUM($V203:DM203),DM203)","v":0},{"$f":"IF(SUM($V203:DN203)+DN203>$U22,$U22-SUM($V203:DN203),DN203)","v":0},{"$f":"IF(SUM($V203:DO203)+DO203>$U22,$U22-SUM($V203:DO203),DO203)","v":0},{"$f":"IF(SUM($V203:DP203)+DP203>$U22,$U22-SUM($V203:DP203),DP203)","v":0},{"$f":"IF(SUM($V203:DQ203)+DQ203>$U22,$U22-SUM($V203:DQ203),DQ203)","v":0},{"$f":"IF(SUM($V203:DR203)+DR203>$U22,$U22-SUM($V203:DR203),DR203)","v":0},{"$f":"IF(SUM($V203:DS203)+DS203>$U22,$U22-SUM($V203:DS203),DS203)","v":0},{"$f":"IF(SUM($V203:DT203)+DT203>$U22,$U22-SUM($V203:DT203),DT203)","v":0},{"$f":"IF(SUM($V203:DU203)+DU203>$U22,$U22-SUM($V203:DU203),DU203)","v":0},{"$f":"IF(SUM($V203:DV203)+DV203>$U22,$U22-SUM($V203:DV203),DV203)","v":0},{"$f":"IF(SUM($V203:DW203)+DW203>$U22,$U22-SUM($V203:DW203),DW203)","v":0},{"$f":"IF(SUM($V203:DX203)+DX203>$U22,$U22-SUM($V203:DX203),DX203)","v":0},{"$f":"IF(SUM($V203:DY203)+DY203>$U22,$U22-SUM($V203:DY203),DY203)","v":0},{"$f":"IF(SUM($V203:DZ203)+DZ203>$U22,$U22-SUM($V203:DZ203),DZ203)","v":0},{"$f":"IF(SUM($V203:EA203)+EA203>$U22,$U22-SUM($V203:EA203),EA203)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($V204:V204)+V204>$U23,$U23-SUM($V204:V204),V204)","v":0},{"$f":"IF(SUM($V204:W204)+W204>$U23,$U23-SUM($V204:W204),W204)","v":0},{"$f":"IF(SUM($V204:X204)+X204>$U23,$U23-SUM($V204:X204),X204)","v":0},{"$f":"IF(SUM($V204:Y204)+Y204>$U23,$U23-SUM($V204:Y204),Y204)","v":0},{"$f":"IF(SUM($V204:Z204)+Z204>$U23,$U23-SUM($V204:Z204),Z204)","v":0},{"$f":"IF(SUM($V204:AA204)+AA204>$U23,$U23-SUM($V204:AA204),AA204)","v":0},{"$f":"IF(SUM($V204:AB204)+AB204>$U23,$U23-SUM($V204:AB204),AB204)","v":0},{"$f":"IF(SUM($V204:AC204)+AC204>$U23,$U23-SUM($V204:AC204),AC204)","v":0},{"$f":"IF(SUM($V204:AD204)+AD204>$U23,$U23-SUM($V204:AD204),AD204)","v":0},{"$f":"IF(SUM($V204:AE204)+AE204>$U23,$U23-SUM($V204:AE204),AE204)","v":0},{"$f":"IF(SUM($V204:AF204)+AF204>$U23,$U23-SUM($V204:AF204),AF204)","v":0},{"$f":"IF(SUM($V204:AG204)+AG204>$U23,$U23-SUM($V204:AG204),AG204)","v":0},{"$f":"IF(SUM($V204:AH204)+AH204>$U23,$U23-SUM($V204:AH204),AH204)","v":0},{"$f":"IF(SUM($V204:AI204)+AI204>$U23,$U23-SUM($V204:AI204),AI204)","v":0},{"$f":"IF(SUM($V204:AJ204)+AJ204>$U23,$U23-SUM($V204:AJ204),AJ204)","v":0},{"$f":"IF(SUM($V204:AK204)+AK204>$U23,$U23-SUM($V204:AK204),AK204)","v":0},{"$f":"IF(SUM($V204:AL204)+AL204>$U23,$U23-SUM($V204:AL204),AL204)","v":0},{"$f":"IF(SUM($V204:AM204)+AM204>$U23,$U23-SUM($V204:AM204),AM204)","v":0},{"$f":"IF(SUM($V204:AN204)+AN204>$U23,$U23-SUM($V204:AN204),AN204)","v":0},{"$f":"IF(SUM($V204:AO204)+AO204>$U23,$U23-SUM($V204:AO204),AO204)","v":0},{"$f":"IF(SUM($V204:AP204)+AP204>$U23,$U23-SUM($V204:AP204),AP204)","v":0},{"$f":"IF(SUM($V204:AQ204)+AQ204>$U23,$U23-SUM($V204:AQ204),AQ204)","v":0},{"$f":"IF(SUM($V204:AR204)+AR204>$U23,$U23-SUM($V204:AR204),AR204)","v":0},{"$f":"IF(SUM($V204:AS204)+AS204>$U23,$U23-SUM($V204:AS204),AS204)","v":0},{"$f":"IF(SUM($V204:AT204)+AT204>$U23,$U23-SUM($V204:AT204),AT204)","v":0},{"$f":"IF(SUM($V204:AU204)+AU204>$U23,$U23-SUM($V204:AU204),AU204)","v":0},{"$f":"IF(SUM($V204:AV204)+AV204>$U23,$U23-SUM($V204:AV204),AV204)","v":0},{"$f":"IF(SUM($V204:AW204)+AW204>$U23,$U23-SUM($V204:AW204),AW204)","v":0},{"$f":"IF(SUM($V204:AX204)+AX204>$U23,$U23-SUM($V204:AX204),AX204)","v":0},{"$f":"IF(SUM($V204:AY204)+AY204>$U23,$U23-SUM($V204:AY204),AY204)","v":0},{"$f":"IF(SUM($V204:AZ204)+AZ204>$U23,$U23-SUM($V204:AZ204),AZ204)","v":0},{"$f":"IF(SUM($V204:BA204)+BA204>$U23,$U23-SUM($V204:BA204),BA204)","v":0},{"$f":"IF(SUM($V204:BB204)+BB204>$U23,$U23-SUM($V204:BB204),BB204)","v":0},{"$f":"IF(SUM($V204:BC204)+BC204>$U23,$U23-SUM($V204:BC204),BC204)","v":0},{"$f":"IF(SUM($V204:BD204)+BD204>$U23,$U23-SUM($V204:BD204),BD204)","v":0},{"$f":"IF(SUM($V204:BE204)+BE204>$U23,$U23-SUM($V204:BE204),BE204)","v":0},{"$f":"IF(SUM($V204:BF204)+BF204>$U23,$U23-SUM($V204:BF204),BF204)","v":0},{"$f":"IF(SUM($V204:BG204)+BG204>$U23,$U23-SUM($V204:BG204),BG204)","v":0},{"$f":"IF(SUM($V204:BH204)+BH204>$U23,$U23-SUM($V204:BH204),BH204)","v":0},{"$f":"IF(SUM($V204:BI204)+BI204>$U23,$U23-SUM($V204:BI204),BI204)","v":0},{"$f":"IF(SUM($V204:BJ204)+BJ204>$U23,$U23-SUM($V204:BJ204),BJ204)","v":0},{"$f":"IF(SUM($V204:BK204)+BK204>$U23,$U23-SUM($V204:BK204),BK204)","v":0},{"$f":"IF(SUM($V204:BL204)+BL204>$U23,$U23-SUM($V204:BL204),BL204)","v":0},{"$f":"IF(SUM($V204:BM204)+BM204>$U23,$U23-SUM($V204:BM204),BM204)","v":0},{"$f":"IF(SUM($V204:BN204)+BN204>$U23,$U23-SUM($V204:BN204),BN204)","v":0},{"$f":"IF(SUM($V204:BO204)+BO204>$U23,$U23-SUM($V204:BO204),BO204)","v":0},{"$f":"IF(SUM($V204:BP204)+BP204>$U23,$U23-SUM($V204:BP204),BP204)","v":0},{"$f":"IF(SUM($V204:BQ204)+BQ204>$U23,$U23-SUM($V204:BQ204),BQ204)","v":0},{"$f":"IF(SUM($V204:BR204)+BR204>$U23,$U23-SUM($V204:BR204),BR204)","v":0},{"$f":"IF(SUM($V204:BS204)+BS204>$U23,$U23-SUM($V204:BS204),BS204)","v":0},{"$f":"IF(SUM($V204:BT204)+BT204>$U23,$U23-SUM($V204:BT204),BT204)","v":0},{"$f":"IF(SUM($V204:BU204)+BU204>$U23,$U23-SUM($V204:BU204),BU204)","v":0},{"$f":"IF(SUM($V204:BV204)+BV204>$U23,$U23-SUM($V204:BV204),BV204)","v":0},{"$f":"IF(SUM($V204:BW204)+BW204>$U23,$U23-SUM($V204:BW204),BW204)","v":0},{"$f":"IF(SUM($V204:BX204)+BX204>$U23,$U23-SUM($V204:BX204),BX204)","v":0},{"$f":"IF(SUM($V204:BY204)+BY204>$U23,$U23-SUM($V204:BY204),BY204)","v":0},{"$f":"IF(SUM($V204:BZ204)+BZ204>$U23,$U23-SUM($V204:BZ204),BZ204)","v":0},{"$f":"IF(SUM($V204:CA204)+CA204>$U23,$U23-SUM($V204:CA204),CA204)","v":0},{"$f":"IF(SUM($V204:CB204)+CB204>$U23,$U23-SUM($V204:CB204),CB204)","v":0},{"$f":"IF(SUM($V204:CC204)+CC204>$U23,$U23-SUM($V204:CC204),CC204)","v":0},{"$f":"IF(SUM($V204:CD204)+CD204>$U23,$U23-SUM($V204:CD204),CD204)","v":0},{"$f":"IF(SUM($V204:CE204)+CE204>$U23,$U23-SUM($V204:CE204),CE204)","v":0},{"$f":"IF(SUM($V204:CF204)+CF204>$U23,$U23-SUM($V204:CF204),CF204)","v":0},{"$f":"IF(SUM($V204:CG204)+CG204>$U23,$U23-SUM($V204:CG204),CG204)","v":0},{"$f":"IF(SUM($V204:CH204)+CH204>$U23,$U23-SUM($V204:CH204),CH204)","v":0},{"$f":"IF(SUM($V204:CI204)+CI204>$U23,$U23-SUM($V204:CI204),CI204)","v":0},{"$f":"IF(SUM($V204:CJ204)+CJ204>$U23,$U23-SUM($V204:CJ204),CJ204)","v":0},{"$f":"IF(SUM($V204:CK204)+CK204>$U23,$U23-SUM($V204:CK204),CK204)","v":0},{"$f":"IF(SUM($V204:CL204)+CL204>$U23,$U23-SUM($V204:CL204),CL204)","v":0},{"$f":"IF(SUM($V204:CM204)+CM204>$U23,$U23-SUM($V204:CM204),CM204)","v":0},{"$f":"IF(SUM($V204:CN204)+CN204>$U23,$U23-SUM($V204:CN204),CN204)","v":0},{"$f":"IF(SUM($V204:CO204)+CO204>$U23,$U23-SUM($V204:CO204),CO204)","v":0},{"$f":"IF(SUM($V204:CP204)+CP204>$U23,$U23-SUM($V204:CP204),CP204)","v":0},{"$f":"IF(SUM($V204:CQ204)+CQ204>$U23,$U23-SUM($V204:CQ204),CQ204)","v":0},{"$f":"IF(SUM($V204:CR204)+CR204>$U23,$U23-SUM($V204:CR204),CR204)","v":0},{"$f":"IF(SUM($V204:CS204)+CS204>$U23,$U23-SUM($V204:CS204),CS204)","v":0},{"$f":"IF(SUM($V204:CT204)+CT204>$U23,$U23-SUM($V204:CT204),CT204)","v":0},{"$f":"IF(SUM($V204:CU204)+CU204>$U23,$U23-SUM($V204:CU204),CU204)","v":0},{"$f":"IF(SUM($V204:CV204)+CV204>$U23,$U23-SUM($V204:CV204),CV204)","v":0},{"$f":"IF(SUM($V204:CW204)+CW204>$U23,$U23-SUM($V204:CW204),CW204)","v":0},{"$f":"IF(SUM($V204:CX204)+CX204>$U23,$U23-SUM($V204:CX204),CX204)","v":0},{"$f":"IF(SUM($V204:CY204)+CY204>$U23,$U23-SUM($V204:CY204),CY204)","v":0},{"$f":"IF(SUM($V204:CZ204)+CZ204>$U23,$U23-SUM($V204:CZ204),CZ204)","v":0},{"$f":"IF(SUM($V204:DA204)+DA204>$U23,$U23-SUM($V204:DA204),DA204)","v":0},{"$f":"IF(SUM($V204:DB204)+DB204>$U23,$U23-SUM($V204:DB204),DB204)","v":0},{"$f":"IF(SUM($V204:DC204)+DC204>$U23,$U23-SUM($V204:DC204),DC204)","v":0},{"$f":"IF(SUM($V204:DD204)+DD204>$U23,$U23-SUM($V204:DD204),DD204)","v":0},{"$f":"IF(SUM($V204:DE204)+DE204>$U23,$U23-SUM($V204:DE204),DE204)","v":0},{"$f":"IF(SUM($V204:DF204)+DF204>$U23,$U23-SUM($V204:DF204),DF204)","v":0},{"$f":"IF(SUM($V204:DG204)+DG204>$U23,$U23-SUM($V204:DG204),DG204)","v":0},{"$f":"IF(SUM($V204:DH204)+DH204>$U23,$U23-SUM($V204:DH204),DH204)","v":0},{"$f":"IF(SUM($V204:DI204)+DI204>$U23,$U23-SUM($V204:DI204),DI204)","v":0},{"$f":"IF(SUM($V204:DJ204)+DJ204>$U23,$U23-SUM($V204:DJ204),DJ204)","v":0},{"$f":"IF(SUM($V204:DK204)+DK204>$U23,$U23-SUM($V204:DK204),DK204)","v":0},{"$f":"IF(SUM($V204:DL204)+DL204>$U23,$U23-SUM($V204:DL204),DL204)","v":0},{"$f":"IF(SUM($V204:DM204)+DM204>$U23,$U23-SUM($V204:DM204),DM204)","v":0},{"$f":"IF(SUM($V204:DN204)+DN204>$U23,$U23-SUM($V204:DN204),DN204)","v":0},{"$f":"IF(SUM($V204:DO204)+DO204>$U23,$U23-SUM($V204:DO204),DO204)","v":0},{"$f":"IF(SUM($V204:DP204)+DP204>$U23,$U23-SUM($V204:DP204),DP204)","v":0},{"$f":"IF(SUM($V204:DQ204)+DQ204>$U23,$U23-SUM($V204:DQ204),DQ204)","v":0},{"$f":"IF(SUM($V204:DR204)+DR204>$U23,$U23-SUM($V204:DR204),DR204)","v":0},{"$f":"IF(SUM($V204:DS204)+DS204>$U23,$U23-SUM($V204:DS204),DS204)","v":0},{"$f":"IF(SUM($V204:DT204)+DT204>$U23,$U23-SUM($V204:DT204),DT204)","v":0},{"$f":"IF(SUM($V204:DU204)+DU204>$U23,$U23-SUM($V204:DU204),DU204)","v":0},{"$f":"IF(SUM($V204:DV204)+DV204>$U23,$U23-SUM($V204:DV204),DV204)","v":0},{"$f":"IF(SUM($V204:DW204)+DW204>$U23,$U23-SUM($V204:DW204),DW204)","v":0},{"$f":"IF(SUM($V204:DX204)+DX204>$U23,$U23-SUM($V204:DX204),DX204)","v":0},{"$f":"IF(SUM($V204:DY204)+DY204>$U23,$U23-SUM($V204:DY204),DY204)","v":0},{"$f":"IF(SUM($V204:DZ204)+DZ204>$U23,$U23-SUM($V204:DZ204),DZ204)","v":0},{"$f":"IF(SUM($V204:EA204)+EA204>$U23,$U23-SUM($V204:EA204),EA204)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,3.0628934906249999E-2,{"$f":"IF(SUM($V205:V205)+V205>$U24,$U24-SUM($V205:V205),V205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:W205)+W205>$U24,$U24-SUM($V205:W205),W205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:X205)+X205>$U24,$U24-SUM($V205:X205),X205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:Y205)+Y205>$U24,$U24-SUM($V205:Y205),Y205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:Z205)+Z205>$U24,$U24-SUM($V205:Z205),Z205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AA205)+AA205>$U24,$U24-SUM($V205:AA205),AA205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AB205)+AB205>$U24,$U24-SUM($V205:AB205),AB205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AC205)+AC205>$U24,$U24-SUM($V205:AC205),AC205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AD205)+AD205>$U24,$U24-SUM($V205:AD205),AD205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AE205)+AE205>$U24,$U24-SUM($V205:AE205),AE205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AF205)+AF205>$U24,$U24-SUM($V205:AF205),AF205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AG205)+AG205>$U24,$U24-SUM($V205:AG205),AG205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AH205)+AH205>$U24,$U24-SUM($V205:AH205),AH205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AI205)+AI205>$U24,$U24-SUM($V205:AI205),AI205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AJ205)+AJ205>$U24,$U24-SUM($V205:AJ205),AJ205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AK205)+AK205>$U24,$U24-SUM($V205:AK205),AK205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AL205)+AL205>$U24,$U24-SUM($V205:AL205),AL205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AM205)+AM205>$U24,$U24-SUM($V205:AM205),AM205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AN205)+AN205>$U24,$U24-SUM($V205:AN205),AN205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AO205)+AO205>$U24,$U24-SUM($V205:AO205),AO205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AP205)+AP205>$U24,$U24-SUM($V205:AP205),AP205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AQ205)+AQ205>$U24,$U24-SUM($V205:AQ205),AQ205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AR205)+AR205>$U24,$U24-SUM($V205:AR205),AR205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AS205)+AS205>$U24,$U24-SUM($V205:AS205),AS205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AT205)+AT205>$U24,$U24-SUM($V205:AT205),AT205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AU205)+AU205>$U24,$U24-SUM($V205:AU205),AU205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AV205)+AV205>$U24,$U24-SUM($V205:AV205),AV205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AW205)+AW205>$U24,$U24-SUM($V205:AW205),AW205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AX205)+AX205>$U24,$U24-SUM($V205:AX205),AX205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AY205)+AY205>$U24,$U24-SUM($V205:AY205),AY205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:AZ205)+AZ205>$U24,$U24-SUM($V205:AZ205),AZ205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BA205)+BA205>$U24,$U24-SUM($V205:BA205),BA205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BB205)+BB205>$U24,$U24-SUM($V205:BB205),BB205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BC205)+BC205>$U24,$U24-SUM($V205:BC205),BC205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BD205)+BD205>$U24,$U24-SUM($V205:BD205),BD205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BE205)+BE205>$U24,$U24-SUM($V205:BE205),BE205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BF205)+BF205>$U24,$U24-SUM($V205:BF205),BF205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BG205)+BG205>$U24,$U24-SUM($V205:BG205),BG205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BH205)+BH205>$U24,$U24-SUM($V205:BH205),BH205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BI205)+BI205>$U24,$U24-SUM($V205:BI205),BI205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BJ205)+BJ205>$U24,$U24-SUM($V205:BJ205),BJ205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BK205)+BK205>$U24,$U24-SUM($V205:BK205),BK205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BL205)+BL205>$U24,$U24-SUM($V205:BL205),BL205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BM205)+BM205>$U24,$U24-SUM($V205:BM205),BM205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BN205)+BN205>$U24,$U24-SUM($V205:BN205),BN205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BO205)+BO205>$U24,$U24-SUM($V205:BO205),BO205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BP205)+BP205>$U24,$U24-SUM($V205:BP205),BP205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BQ205)+BQ205>$U24,$U24-SUM($V205:BQ205),BQ205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BR205)+BR205>$U24,$U24-SUM($V205:BR205),BR205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BS205)+BS205>$U24,$U24-SUM($V205:BS205),BS205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BT205)+BT205>$U24,$U24-SUM($V205:BT205),BT205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BU205)+BU205>$U24,$U24-SUM($V205:BU205),BU205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BV205)+BV205>$U24,$U24-SUM($V205:BV205),BV205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BW205)+BW205>$U24,$U24-SUM($V205:BW205),BW205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BX205)+BX205>$U24,$U24-SUM($V205:BX205),BX205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BY205)+BY205>$U24,$U24-SUM($V205:BY205),BY205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:BZ205)+BZ205>$U24,$U24-SUM($V205:BZ205),BZ205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CA205)+CA205>$U24,$U24-SUM($V205:CA205),CA205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CB205)+CB205>$U24,$U24-SUM($V205:CB205),CB205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CC205)+CC205>$U24,$U24-SUM($V205:CC205),CC205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CD205)+CD205>$U24,$U24-SUM($V205:CD205),CD205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CE205)+CE205>$U24,$U24-SUM($V205:CE205),CE205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CF205)+CF205>$U24,$U24-SUM($V205:CF205),CF205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CG205)+CG205>$U24,$U24-SUM($V205:CG205),CG205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CH205)+CH205>$U24,$U24-SUM($V205:CH205),CH205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CI205)+CI205>$U24,$U24-SUM($V205:CI205),CI205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CJ205)+CJ205>$U24,$U24-SUM($V205:CJ205),CJ205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CK205)+CK205>$U24,$U24-SUM($V205:CK205),CK205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CL205)+CL205>$U24,$U24-SUM($V205:CL205),CL205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CM205)+CM205>$U24,$U24-SUM($V205:CM205),CM205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CN205)+CN205>$U24,$U24-SUM($V205:CN205),CN205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CO205)+CO205>$U24,$U24-SUM($V205:CO205),CO205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CP205)+CP205>$U24,$U24-SUM($V205:CP205),CP205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CQ205)+CQ205>$U24,$U24-SUM($V205:CQ205),CQ205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CR205)+CR205>$U24,$U24-SUM($V205:CR205),CR205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CS205)+CS205>$U24,$U24-SUM($V205:CS205),CS205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CT205)+CT205>$U24,$U24-SUM($V205:CT205),CT205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CU205)+CU205>$U24,$U24-SUM($V205:CU205),CU205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CV205)+CV205>$U24,$U24-SUM($V205:CV205),CV205)","v":3.0628934906249999E-2},{"$f":"IF(SUM($V205:CW205)+CW205>$U24,$U24-SUM($V205:CW205),CW205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:CX205)+CX205>$U24,$U24-SUM($V205:CX205),CX205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:CY205)+CY205>$U24,$U24-SUM($V205:CY205),CY205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:CZ205)+CZ205>$U24,$U24-SUM($V205:CZ205),CZ205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:DA205)+DA205>$U24,$U24-SUM($V205:DA205),DA205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:DB205)+DB205>$U24,$U24-SUM($V205:DB205),DB205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:DC205)+DC205>$U24,$U24-SUM($V205:DC205),DC205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:DD205)+DD205>$U24,$U24-SUM($V205:DD205),DD205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:DE205)+DE205>$U24,$U24-SUM($V205:DE205),DE205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:DF205)+DF205>$U24,$U24-SUM($V205:DF205),DF205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:DG205)+DG205>$U24,$U24-SUM($V205:DG205),DG205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:DH205)+DH205>$U24,$U24-SUM($V205:DH205),DH205)","v":4.4408920985006262E-16},{"$f":"IF(SUM($V205:DI205)+DI205>$U24,$U24-SUM($V205:DI205),DI205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DJ205)+DJ205>$U24,$U24-SUM($V205:DJ205),DJ205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DK205)+DK205>$U24,$U24-SUM($V205:DK205),DK205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DL205)+DL205>$U24,$U24-SUM($V205:DL205),DL205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DM205)+DM205>$U24,$U24-SUM($V205:DM205),DM205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DN205)+DN205>$U24,$U24-SUM($V205:DN205),DN205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DO205)+DO205>$U24,$U24-SUM($V205:DO205),DO205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DP205)+DP205>$U24,$U24-SUM($V205:DP205),DP205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DQ205)+DQ205>$U24,$U24-SUM($V205:DQ205),DQ205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DR205)+DR205>$U24,$U24-SUM($V205:DR205),DR205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DS205)+DS205>$U24,$U24-SUM($V205:DS205),DS205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DT205)+DT205>$U24,$U24-SUM($V205:DT205),DT205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DU205)+DU205>$U24,$U24-SUM($V205:DU205),DU205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DV205)+DV205>$U24,$U24-SUM($V205:DV205),DV205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DW205)+DW205>$U24,$U24-SUM($V205:DW205),DW205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DX205)+DX205>$U24,$U24-SUM($V205:DX205),DX205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DY205)+DY205>$U24,$U24-SUM($V205:DY205),DY205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:DZ205)+DZ205>$U24,$U24-SUM($V205:DZ205),DZ205)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($V205:EA205)+EA205>$U24,$U24-SUM($V205:EA205),EA205)","v":-4.8849813083506888E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,2.1721678125E-4,{"$f":"IF(SUM($V206:V206)+V206>$U25,$U25-SUM($V206:V206),V206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:W206)+W206>$U25,$U25-SUM($V206:W206),W206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:X206)+X206>$U25,$U25-SUM($V206:X206),X206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:Y206)+Y206>$U25,$U25-SUM($V206:Y206),Y206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:Z206)+Z206>$U25,$U25-SUM($V206:Z206),Z206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AA206)+AA206>$U25,$U25-SUM($V206:AA206),AA206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AB206)+AB206>$U25,$U25-SUM($V206:AB206),AB206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AC206)+AC206>$U25,$U25-SUM($V206:AC206),AC206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AD206)+AD206>$U25,$U25-SUM($V206:AD206),AD206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AE206)+AE206>$U25,$U25-SUM($V206:AE206),AE206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AF206)+AF206>$U25,$U25-SUM($V206:AF206),AF206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AG206)+AG206>$U25,$U25-SUM($V206:AG206),AG206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AH206)+AH206>$U25,$U25-SUM($V206:AH206),AH206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AI206)+AI206>$U25,$U25-SUM($V206:AI206),AI206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AJ206)+AJ206>$U25,$U25-SUM($V206:AJ206),AJ206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AK206)+AK206>$U25,$U25-SUM($V206:AK206),AK206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AL206)+AL206>$U25,$U25-SUM($V206:AL206),AL206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AM206)+AM206>$U25,$U25-SUM($V206:AM206),AM206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AN206)+AN206>$U25,$U25-SUM($V206:AN206),AN206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AO206)+AO206>$U25,$U25-SUM($V206:AO206),AO206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AP206)+AP206>$U25,$U25-SUM($V206:AP206),AP206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AQ206)+AQ206>$U25,$U25-SUM($V206:AQ206),AQ206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AR206)+AR206>$U25,$U25-SUM($V206:AR206),AR206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AS206)+AS206>$U25,$U25-SUM($V206:AS206),AS206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AT206)+AT206>$U25,$U25-SUM($V206:AT206),AT206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AU206)+AU206>$U25,$U25-SUM($V206:AU206),AU206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AV206)+AV206>$U25,$U25-SUM($V206:AV206),AV206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AW206)+AW206>$U25,$U25-SUM($V206:AW206),AW206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AX206)+AX206>$U25,$U25-SUM($V206:AX206),AX206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AY206)+AY206>$U25,$U25-SUM($V206:AY206),AY206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:AZ206)+AZ206>$U25,$U25-SUM($V206:AZ206),AZ206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BA206)+BA206>$U25,$U25-SUM($V206:BA206),BA206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BB206)+BB206>$U25,$U25-SUM($V206:BB206),BB206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BC206)+BC206>$U25,$U25-SUM($V206:BC206),BC206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BD206)+BD206>$U25,$U25-SUM($V206:BD206),BD206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BE206)+BE206>$U25,$U25-SUM($V206:BE206),BE206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BF206)+BF206>$U25,$U25-SUM($V206:BF206),BF206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BG206)+BG206>$U25,$U25-SUM($V206:BG206),BG206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BH206)+BH206>$U25,$U25-SUM($V206:BH206),BH206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BI206)+BI206>$U25,$U25-SUM($V206:BI206),BI206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BJ206)+BJ206>$U25,$U25-SUM($V206:BJ206),BJ206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BK206)+BK206>$U25,$U25-SUM($V206:BK206),BK206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BL206)+BL206>$U25,$U25-SUM($V206:BL206),BL206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BM206)+BM206>$U25,$U25-SUM($V206:BM206),BM206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BN206)+BN206>$U25,$U25-SUM($V206:BN206),BN206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BO206)+BO206>$U25,$U25-SUM($V206:BO206),BO206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BP206)+BP206>$U25,$U25-SUM($V206:BP206),BP206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BQ206)+BQ206>$U25,$U25-SUM($V206:BQ206),BQ206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BR206)+BR206>$U25,$U25-SUM($V206:BR206),BR206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BS206)+BS206>$U25,$U25-SUM($V206:BS206),BS206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BT206)+BT206>$U25,$U25-SUM($V206:BT206),BT206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BU206)+BU206>$U25,$U25-SUM($V206:BU206),BU206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BV206)+BV206>$U25,$U25-SUM($V206:BV206),BV206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BW206)+BW206>$U25,$U25-SUM($V206:BW206),BW206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BX206)+BX206>$U25,$U25-SUM($V206:BX206),BX206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BY206)+BY206>$U25,$U25-SUM($V206:BY206),BY206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:BZ206)+BZ206>$U25,$U25-SUM($V206:BZ206),BZ206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CA206)+CA206>$U25,$U25-SUM($V206:CA206),CA206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CB206)+CB206>$U25,$U25-SUM($V206:CB206),CB206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CC206)+CC206>$U25,$U25-SUM($V206:CC206),CC206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CD206)+CD206>$U25,$U25-SUM($V206:CD206),CD206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CE206)+CE206>$U25,$U25-SUM($V206:CE206),CE206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CF206)+CF206>$U25,$U25-SUM($V206:CF206),CF206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CG206)+CG206>$U25,$U25-SUM($V206:CG206),CG206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CH206)+CH206>$U25,$U25-SUM($V206:CH206),CH206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CI206)+CI206>$U25,$U25-SUM($V206:CI206),CI206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CJ206)+CJ206>$U25,$U25-SUM($V206:CJ206),CJ206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CK206)+CK206>$U25,$U25-SUM($V206:CK206),CK206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CL206)+CL206>$U25,$U25-SUM($V206:CL206),CL206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CM206)+CM206>$U25,$U25-SUM($V206:CM206),CM206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CN206)+CN206>$U25,$U25-SUM($V206:CN206),CN206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CO206)+CO206>$U25,$U25-SUM($V206:CO206),CO206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CP206)+CP206>$U25,$U25-SUM($V206:CP206),CP206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CQ206)+CQ206>$U25,$U25-SUM($V206:CQ206),CQ206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CR206)+CR206>$U25,$U25-SUM($V206:CR206),CR206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CS206)+CS206>$U25,$U25-SUM($V206:CS206),CS206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CT206)+CT206>$U25,$U25-SUM($V206:CT206),CT206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CU206)+CU206>$U25,$U25-SUM($V206:CU206),CU206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CV206)+CV206>$U25,$U25-SUM($V206:CV206),CV206)","v":2.1721678125E-4},{"$f":"IF(SUM($V206:CW206)+CW206>$U25,$U25-SUM($V206:CW206),CW206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:CX206)+CX206>$U25,$U25-SUM($V206:CX206),CX206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:CY206)+CY206>$U25,$U25-SUM($V206:CY206),CY206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:CZ206)+CZ206>$U25,$U25-SUM($V206:CZ206),CZ206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DA206)+DA206>$U25,$U25-SUM($V206:DA206),DA206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DB206)+DB206>$U25,$U25-SUM($V206:DB206),DB206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DC206)+DC206>$U25,$U25-SUM($V206:DC206),DC206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DD206)+DD206>$U25,$U25-SUM($V206:DD206),DD206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DE206)+DE206>$U25,$U25-SUM($V206:DE206),DE206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DF206)+DF206>$U25,$U25-SUM($V206:DF206),DF206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DG206)+DG206>$U25,$U25-SUM($V206:DG206),DG206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DH206)+DH206>$U25,$U25-SUM($V206:DH206),DH206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DI206)+DI206>$U25,$U25-SUM($V206:DI206),DI206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DJ206)+DJ206>$U25,$U25-SUM($V206:DJ206),DJ206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DK206)+DK206>$U25,$U25-SUM($V206:DK206),DK206)","v":3.4694469519536142E-18},{"$f":"IF(SUM($V206:DL206)+DL206>$U25,$U25-SUM($V206:DL206),DL206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DM206)+DM206>$U25,$U25-SUM($V206:DM206),DM206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DN206)+DN206>$U25,$U25-SUM($V206:DN206),DN206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DO206)+DO206>$U25,$U25-SUM($V206:DO206),DO206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DP206)+DP206>$U25,$U25-SUM($V206:DP206),DP206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DQ206)+DQ206>$U25,$U25-SUM($V206:DQ206),DQ206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DR206)+DR206>$U25,$U25-SUM($V206:DR206),DR206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DS206)+DS206>$U25,$U25-SUM($V206:DS206),DS206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DT206)+DT206>$U25,$U25-SUM($V206:DT206),DT206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DU206)+DU206>$U25,$U25-SUM($V206:DU206),DU206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DV206)+DV206>$U25,$U25-SUM($V206:DV206),DV206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DW206)+DW206>$U25,$U25-SUM($V206:DW206),DW206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DX206)+DX206>$U25,$U25-SUM($V206:DX206),DX206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DY206)+DY206>$U25,$U25-SUM($V206:DY206),DY206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:DZ206)+DZ206>$U25,$U25-SUM($V206:DZ206),DZ206)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($V206:EA206)+EA206>$U25,$U25-SUM($V206:EA206),EA206)","v":-4.8572257327350599E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,4.3367043749999992E-4,{"$f":"IF(SUM($V207:V207)+V207>$U26,$U26-SUM($V207:V207),V207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:W207)+W207>$U26,$U26-SUM($V207:W207),W207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:X207)+X207>$U26,$U26-SUM($V207:X207),X207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:Y207)+Y207>$U26,$U26-SUM($V207:Y207),Y207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:Z207)+Z207>$U26,$U26-SUM($V207:Z207),Z207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AA207)+AA207>$U26,$U26-SUM($V207:AA207),AA207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AB207)+AB207>$U26,$U26-SUM($V207:AB207),AB207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AC207)+AC207>$U26,$U26-SUM($V207:AC207),AC207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AD207)+AD207>$U26,$U26-SUM($V207:AD207),AD207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AE207)+AE207>$U26,$U26-SUM($V207:AE207),AE207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AF207)+AF207>$U26,$U26-SUM($V207:AF207),AF207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AG207)+AG207>$U26,$U26-SUM($V207:AG207),AG207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AH207)+AH207>$U26,$U26-SUM($V207:AH207),AH207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AI207)+AI207>$U26,$U26-SUM($V207:AI207),AI207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AJ207)+AJ207>$U26,$U26-SUM($V207:AJ207),AJ207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AK207)+AK207>$U26,$U26-SUM($V207:AK207),AK207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AL207)+AL207>$U26,$U26-SUM($V207:AL207),AL207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AM207)+AM207>$U26,$U26-SUM($V207:AM207),AM207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AN207)+AN207>$U26,$U26-SUM($V207:AN207),AN207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AO207)+AO207>$U26,$U26-SUM($V207:AO207),AO207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AP207)+AP207>$U26,$U26-SUM($V207:AP207),AP207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AQ207)+AQ207>$U26,$U26-SUM($V207:AQ207),AQ207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AR207)+AR207>$U26,$U26-SUM($V207:AR207),AR207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AS207)+AS207>$U26,$U26-SUM($V207:AS207),AS207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AT207)+AT207>$U26,$U26-SUM($V207:AT207),AT207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AU207)+AU207>$U26,$U26-SUM($V207:AU207),AU207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AV207)+AV207>$U26,$U26-SUM($V207:AV207),AV207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AW207)+AW207>$U26,$U26-SUM($V207:AW207),AW207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AX207)+AX207>$U26,$U26-SUM($V207:AX207),AX207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AY207)+AY207>$U26,$U26-SUM($V207:AY207),AY207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:AZ207)+AZ207>$U26,$U26-SUM($V207:AZ207),AZ207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:BA207)+BA207>$U26,$U26-SUM($V207:BA207),BA207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:BB207)+BB207>$U26,$U26-SUM($V207:BB207),BB207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:BC207)+BC207>$U26,$U26-SUM($V207:BC207),BC207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:BD207)+BD207>$U26,$U26-SUM($V207:BD207),BD207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:BE207)+BE207>$U26,$U26-SUM($V207:BE207),BE207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:BF207)+BF207>$U26,$U26-SUM($V207:BF207),BF207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:BG207)+BG207>$U26,$U26-SUM($V207:BG207),BG207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:BH207)+BH207>$U26,$U26-SUM($V207:BH207),BH207)","v":4.3367043749999992E-4},{"$f":"IF(SUM($V207:BI207)+BI207>$U26,$U26-SUM($V207:BI207),BI207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BJ207)+BJ207>$U26,$U26-SUM($V207:BJ207),BJ207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BK207)+BK207>$U26,$U26-SUM($V207:BK207),BK207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BL207)+BL207>$U26,$U26-SUM($V207:BL207),BL207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BM207)+BM207>$U26,$U26-SUM($V207:BM207),BM207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BN207)+BN207>$U26,$U26-SUM($V207:BN207),BN207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BO207)+BO207>$U26,$U26-SUM($V207:BO207),BO207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BP207)+BP207>$U26,$U26-SUM($V207:BP207),BP207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BQ207)+BQ207>$U26,$U26-SUM($V207:BQ207),BQ207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BR207)+BR207>$U26,$U26-SUM($V207:BR207),BR207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BS207)+BS207>$U26,$U26-SUM($V207:BS207),BS207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BT207)+BT207>$U26,$U26-SUM($V207:BT207),BT207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BU207)+BU207>$U26,$U26-SUM($V207:BU207),BU207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BV207)+BV207>$U26,$U26-SUM($V207:BV207),BV207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BW207)+BW207>$U26,$U26-SUM($V207:BW207),BW207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BX207)+BX207>$U26,$U26-SUM($V207:BX207),BX207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BY207)+BY207>$U26,$U26-SUM($V207:BY207),BY207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:BZ207)+BZ207>$U26,$U26-SUM($V207:BZ207),BZ207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CA207)+CA207>$U26,$U26-SUM($V207:CA207),CA207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CB207)+CB207>$U26,$U26-SUM($V207:CB207),CB207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CC207)+CC207>$U26,$U26-SUM($V207:CC207),CC207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CD207)+CD207>$U26,$U26-SUM($V207:CD207),CD207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CE207)+CE207>$U26,$U26-SUM($V207:CE207),CE207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CF207)+CF207>$U26,$U26-SUM($V207:CF207),CF207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CG207)+CG207>$U26,$U26-SUM($V207:CG207),CG207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CH207)+CH207>$U26,$U26-SUM($V207:CH207),CH207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CI207)+CI207>$U26,$U26-SUM($V207:CI207),CI207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CJ207)+CJ207>$U26,$U26-SUM($V207:CJ207),CJ207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CK207)+CK207>$U26,$U26-SUM($V207:CK207),CK207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CL207)+CL207>$U26,$U26-SUM($V207:CL207),CL207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CM207)+CM207>$U26,$U26-SUM($V207:CM207),CM207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CN207)+CN207>$U26,$U26-SUM($V207:CN207),CN207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CO207)+CO207>$U26,$U26-SUM($V207:CO207),CO207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CP207)+CP207>$U26,$U26-SUM($V207:CP207),CP207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CQ207)+CQ207>$U26,$U26-SUM($V207:CQ207),CQ207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CR207)+CR207>$U26,$U26-SUM($V207:CR207),CR207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CS207)+CS207>$U26,$U26-SUM($V207:CS207),CS207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CT207)+CT207>$U26,$U26-SUM($V207:CT207),CT207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CU207)+CU207>$U26,$U26-SUM($V207:CU207),CU207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CV207)+CV207>$U26,$U26-SUM($V207:CV207),CV207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CW207)+CW207>$U26,$U26-SUM($V207:CW207),CW207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CX207)+CX207>$U26,$U26-SUM($V207:CX207),CX207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CY207)+CY207>$U26,$U26-SUM($V207:CY207),CY207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:CZ207)+CZ207>$U26,$U26-SUM($V207:CZ207),CZ207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DA207)+DA207>$U26,$U26-SUM($V207:DA207),DA207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DB207)+DB207>$U26,$U26-SUM($V207:DB207),DB207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DC207)+DC207>$U26,$U26-SUM($V207:DC207),DC207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DD207)+DD207>$U26,$U26-SUM($V207:DD207),DD207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DE207)+DE207>$U26,$U26-SUM($V207:DE207),DE207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DF207)+DF207>$U26,$U26-SUM($V207:DF207),DF207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DG207)+DG207>$U26,$U26-SUM($V207:DG207),DG207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DH207)+DH207>$U26,$U26-SUM($V207:DH207),DH207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DI207)+DI207>$U26,$U26-SUM($V207:DI207),DI207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DJ207)+DJ207>$U26,$U26-SUM($V207:DJ207),DJ207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DK207)+DK207>$U26,$U26-SUM($V207:DK207),DK207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DL207)+DL207>$U26,$U26-SUM($V207:DL207),DL207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DM207)+DM207>$U26,$U26-SUM($V207:DM207),DM207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DN207)+DN207>$U26,$U26-SUM($V207:DN207),DN207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DO207)+DO207>$U26,$U26-SUM($V207:DO207),DO207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DP207)+DP207>$U26,$U26-SUM($V207:DP207),DP207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DQ207)+DQ207>$U26,$U26-SUM($V207:DQ207),DQ207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DR207)+DR207>$U26,$U26-SUM($V207:DR207),DR207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DS207)+DS207>$U26,$U26-SUM($V207:DS207),DS207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DT207)+DT207>$U26,$U26-SUM($V207:DT207),DT207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DU207)+DU207>$U26,$U26-SUM($V207:DU207),DU207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DV207)+DV207>$U26,$U26-SUM($V207:DV207),DV207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DW207)+DW207>$U26,$U26-SUM($V207:DW207),DW207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DX207)+DX207>$U26,$U26-SUM($V207:DX207),DX207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DY207)+DY207>$U26,$U26-SUM($V207:DY207),DY207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:DZ207)+DZ207>$U26,$U26-SUM($V207:DZ207),DZ207)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($V207:EA207)+EA207>$U26,$U26-SUM($V207:EA207),EA207)","v":-6.9388939039072284E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,9.8681250000000003E-5,{"$f":"IF(SUM($V208:V208)+V208>$U27,$U27-SUM($V208:V208),V208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:W208)+W208>$U27,$U27-SUM($V208:W208),W208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:X208)+X208>$U27,$U27-SUM($V208:X208),X208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:Y208)+Y208>$U27,$U27-SUM($V208:Y208),Y208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:Z208)+Z208>$U27,$U27-SUM($V208:Z208),Z208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AA208)+AA208>$U27,$U27-SUM($V208:AA208),AA208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AB208)+AB208>$U27,$U27-SUM($V208:AB208),AB208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AC208)+AC208>$U27,$U27-SUM($V208:AC208),AC208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AD208)+AD208>$U27,$U27-SUM($V208:AD208),AD208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AE208)+AE208>$U27,$U27-SUM($V208:AE208),AE208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AF208)+AF208>$U27,$U27-SUM($V208:AF208),AF208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AG208)+AG208>$U27,$U27-SUM($V208:AG208),AG208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AH208)+AH208>$U27,$U27-SUM($V208:AH208),AH208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AI208)+AI208>$U27,$U27-SUM($V208:AI208),AI208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AJ208)+AJ208>$U27,$U27-SUM($V208:AJ208),AJ208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AK208)+AK208>$U27,$U27-SUM($V208:AK208),AK208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AL208)+AL208>$U27,$U27-SUM($V208:AL208),AL208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AM208)+AM208>$U27,$U27-SUM($V208:AM208),AM208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AN208)+AN208>$U27,$U27-SUM($V208:AN208),AN208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AO208)+AO208>$U27,$U27-SUM($V208:AO208),AO208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AP208)+AP208>$U27,$U27-SUM($V208:AP208),AP208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AQ208)+AQ208>$U27,$U27-SUM($V208:AQ208),AQ208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AR208)+AR208>$U27,$U27-SUM($V208:AR208),AR208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AS208)+AS208>$U27,$U27-SUM($V208:AS208),AS208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AT208)+AT208>$U27,$U27-SUM($V208:AT208),AT208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AU208)+AU208>$U27,$U27-SUM($V208:AU208),AU208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AV208)+AV208>$U27,$U27-SUM($V208:AV208),AV208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AW208)+AW208>$U27,$U27-SUM($V208:AW208),AW208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AX208)+AX208>$U27,$U27-SUM($V208:AX208),AX208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AY208)+AY208>$U27,$U27-SUM($V208:AY208),AY208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:AZ208)+AZ208>$U27,$U27-SUM($V208:AZ208),AZ208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:BA208)+BA208>$U27,$U27-SUM($V208:BA208),BA208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:BB208)+BB208>$U27,$U27-SUM($V208:BB208),BB208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:BC208)+BC208>$U27,$U27-SUM($V208:BC208),BC208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:BD208)+BD208>$U27,$U27-SUM($V208:BD208),BD208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:BE208)+BE208>$U27,$U27-SUM($V208:BE208),BE208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:BF208)+BF208>$U27,$U27-SUM($V208:BF208),BF208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:BG208)+BG208>$U27,$U27-SUM($V208:BG208),BG208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:BH208)+BH208>$U27,$U27-SUM($V208:BH208),BH208)","v":9.8681250000000003E-5},{"$f":"IF(SUM($V208:BI208)+BI208>$U27,$U27-SUM($V208:BI208),BI208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BJ208)+BJ208>$U27,$U27-SUM($V208:BJ208),BJ208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BK208)+BK208>$U27,$U27-SUM($V208:BK208),BK208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BL208)+BL208>$U27,$U27-SUM($V208:BL208),BL208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BM208)+BM208>$U27,$U27-SUM($V208:BM208),BM208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BN208)+BN208>$U27,$U27-SUM($V208:BN208),BN208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BO208)+BO208>$U27,$U27-SUM($V208:BO208),BO208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BP208)+BP208>$U27,$U27-SUM($V208:BP208),BP208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BQ208)+BQ208>$U27,$U27-SUM($V208:BQ208),BQ208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BR208)+BR208>$U27,$U27-SUM($V208:BR208),BR208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BS208)+BS208>$U27,$U27-SUM($V208:BS208),BS208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BT208)+BT208>$U27,$U27-SUM($V208:BT208),BT208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BU208)+BU208>$U27,$U27-SUM($V208:BU208),BU208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BV208)+BV208>$U27,$U27-SUM($V208:BV208),BV208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BW208)+BW208>$U27,$U27-SUM($V208:BW208),BW208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BX208)+BX208>$U27,$U27-SUM($V208:BX208),BX208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BY208)+BY208>$U27,$U27-SUM($V208:BY208),BY208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:BZ208)+BZ208>$U27,$U27-SUM($V208:BZ208),BZ208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CA208)+CA208>$U27,$U27-SUM($V208:CA208),CA208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CB208)+CB208>$U27,$U27-SUM($V208:CB208),CB208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CC208)+CC208>$U27,$U27-SUM($V208:CC208),CC208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CD208)+CD208>$U27,$U27-SUM($V208:CD208),CD208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CE208)+CE208>$U27,$U27-SUM($V208:CE208),CE208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CF208)+CF208>$U27,$U27-SUM($V208:CF208),CF208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CG208)+CG208>$U27,$U27-SUM($V208:CG208),CG208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CH208)+CH208>$U27,$U27-SUM($V208:CH208),CH208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CI208)+CI208>$U27,$U27-SUM($V208:CI208),CI208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CJ208)+CJ208>$U27,$U27-SUM($V208:CJ208),CJ208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CK208)+CK208>$U27,$U27-SUM($V208:CK208),CK208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CL208)+CL208>$U27,$U27-SUM($V208:CL208),CL208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CM208)+CM208>$U27,$U27-SUM($V208:CM208),CM208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CN208)+CN208>$U27,$U27-SUM($V208:CN208),CN208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CO208)+CO208>$U27,$U27-SUM($V208:CO208),CO208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CP208)+CP208>$U27,$U27-SUM($V208:CP208),CP208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CQ208)+CQ208>$U27,$U27-SUM($V208:CQ208),CQ208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CR208)+CR208>$U27,$U27-SUM($V208:CR208),CR208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CS208)+CS208>$U27,$U27-SUM($V208:CS208),CS208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CT208)+CT208>$U27,$U27-SUM($V208:CT208),CT208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CU208)+CU208>$U27,$U27-SUM($V208:CU208),CU208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CV208)+CV208>$U27,$U27-SUM($V208:CV208),CV208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CW208)+CW208>$U27,$U27-SUM($V208:CW208),CW208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CX208)+CX208>$U27,$U27-SUM($V208:CX208),CX208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CY208)+CY208>$U27,$U27-SUM($V208:CY208),CY208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:CZ208)+CZ208>$U27,$U27-SUM($V208:CZ208),CZ208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DA208)+DA208>$U27,$U27-SUM($V208:DA208),DA208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DB208)+DB208>$U27,$U27-SUM($V208:DB208),DB208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DC208)+DC208>$U27,$U27-SUM($V208:DC208),DC208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DD208)+DD208>$U27,$U27-SUM($V208:DD208),DD208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DE208)+DE208>$U27,$U27-SUM($V208:DE208),DE208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DF208)+DF208>$U27,$U27-SUM($V208:DF208),DF208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DG208)+DG208>$U27,$U27-SUM($V208:DG208),DG208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DH208)+DH208>$U27,$U27-SUM($V208:DH208),DH208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DI208)+DI208>$U27,$U27-SUM($V208:DI208),DI208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DJ208)+DJ208>$U27,$U27-SUM($V208:DJ208),DJ208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DK208)+DK208>$U27,$U27-SUM($V208:DK208),DK208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DL208)+DL208>$U27,$U27-SUM($V208:DL208),DL208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DM208)+DM208>$U27,$U27-SUM($V208:DM208),DM208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DN208)+DN208>$U27,$U27-SUM($V208:DN208),DN208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DO208)+DO208>$U27,$U27-SUM($V208:DO208),DO208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DP208)+DP208>$U27,$U27-SUM($V208:DP208),DP208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DQ208)+DQ208>$U27,$U27-SUM($V208:DQ208),DQ208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DR208)+DR208>$U27,$U27-SUM($V208:DR208),DR208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DS208)+DS208>$U27,$U27-SUM($V208:DS208),DS208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DT208)+DT208>$U27,$U27-SUM($V208:DT208),DT208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DU208)+DU208>$U27,$U27-SUM($V208:DU208),DU208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DV208)+DV208>$U27,$U27-SUM($V208:DV208),DV208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DW208)+DW208>$U27,$U27-SUM($V208:DW208),DW208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DX208)+DX208>$U27,$U27-SUM($V208:DX208),DX208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DY208)+DY208>$U27,$U27-SUM($V208:DY208),DY208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:DZ208)+DZ208>$U27,$U27-SUM($V208:DZ208),DZ208)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($V208:EA208)+EA208>$U27,$U27-SUM($V208:EA208),EA208)","v":-1.7347234759768071E-18}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($V209:V209)+V209>$U28,$U28-SUM($V209:V209),V209)","v":0},{"$f":"IF(SUM($V209:W209)+W209>$U28,$U28-SUM($V209:W209),W209)","v":0},{"$f":"IF(SUM($V209:X209)+X209>$U28,$U28-SUM($V209:X209),X209)","v":0},{"$f":"IF(SUM($V209:Y209)+Y209>$U28,$U28-SUM($V209:Y209),Y209)","v":0},{"$f":"IF(SUM($V209:Z209)+Z209>$U28,$U28-SUM($V209:Z209),Z209)","v":0},{"$f":"IF(SUM($V209:AA209)+AA209>$U28,$U28-SUM($V209:AA209),AA209)","v":0},{"$f":"IF(SUM($V209:AB209)+AB209>$U28,$U28-SUM($V209:AB209),AB209)","v":0},{"$f":"IF(SUM($V209:AC209)+AC209>$U28,$U28-SUM($V209:AC209),AC209)","v":0},{"$f":"IF(SUM($V209:AD209)+AD209>$U28,$U28-SUM($V209:AD209),AD209)","v":0},{"$f":"IF(SUM($V209:AE209)+AE209>$U28,$U28-SUM($V209:AE209),AE209)","v":0},{"$f":"IF(SUM($V209:AF209)+AF209>$U28,$U28-SUM($V209:AF209),AF209)","v":0},{"$f":"IF(SUM($V209:AG209)+AG209>$U28,$U28-SUM($V209:AG209),AG209)","v":0},{"$f":"IF(SUM($V209:AH209)+AH209>$U28,$U28-SUM($V209:AH209),AH209)","v":0},{"$f":"IF(SUM($V209:AI209)+AI209>$U28,$U28-SUM($V209:AI209),AI209)","v":0},{"$f":"IF(SUM($V209:AJ209)+AJ209>$U28,$U28-SUM($V209:AJ209),AJ209)","v":0},{"$f":"IF(SUM($V209:AK209)+AK209>$U28,$U28-SUM($V209:AK209),AK209)","v":0},{"$f":"IF(SUM($V209:AL209)+AL209>$U28,$U28-SUM($V209:AL209),AL209)","v":0},{"$f":"IF(SUM($V209:AM209)+AM209>$U28,$U28-SUM($V209:AM209),AM209)","v":0},{"$f":"IF(SUM($V209:AN209)+AN209>$U28,$U28-SUM($V209:AN209),AN209)","v":0},{"$f":"IF(SUM($V209:AO209)+AO209>$U28,$U28-SUM($V209:AO209),AO209)","v":0},{"$f":"IF(SUM($V209:AP209)+AP209>$U28,$U28-SUM($V209:AP209),AP209)","v":0},{"$f":"IF(SUM($V209:AQ209)+AQ209>$U28,$U28-SUM($V209:AQ209),AQ209)","v":0},{"$f":"IF(SUM($V209:AR209)+AR209>$U28,$U28-SUM($V209:AR209),AR209)","v":0},{"$f":"IF(SUM($V209:AS209)+AS209>$U28,$U28-SUM($V209:AS209),AS209)","v":0},{"$f":"IF(SUM($V209:AT209)+AT209>$U28,$U28-SUM($V209:AT209),AT209)","v":0},{"$f":"IF(SUM($V209:AU209)+AU209>$U28,$U28-SUM($V209:AU209),AU209)","v":0},{"$f":"IF(SUM($V209:AV209)+AV209>$U28,$U28-SUM($V209:AV209),AV209)","v":0},{"$f":"IF(SUM($V209:AW209)+AW209>$U28,$U28-SUM($V209:AW209),AW209)","v":0},{"$f":"IF(SUM($V209:AX209)+AX209>$U28,$U28-SUM($V209:AX209),AX209)","v":0},{"$f":"IF(SUM($V209:AY209)+AY209>$U28,$U28-SUM($V209:AY209),AY209)","v":0},{"$f":"IF(SUM($V209:AZ209)+AZ209>$U28,$U28-SUM($V209:AZ209),AZ209)","v":0},{"$f":"IF(SUM($V209:BA209)+BA209>$U28,$U28-SUM($V209:BA209),BA209)","v":0},{"$f":"IF(SUM($V209:BB209)+BB209>$U28,$U28-SUM($V209:BB209),BB209)","v":0},{"$f":"IF(SUM($V209:BC209)+BC209>$U28,$U28-SUM($V209:BC209),BC209)","v":0},{"$f":"IF(SUM($V209:BD209)+BD209>$U28,$U28-SUM($V209:BD209),BD209)","v":0},{"$f":"IF(SUM($V209:BE209)+BE209>$U28,$U28-SUM($V209:BE209),BE209)","v":0},{"$f":"IF(SUM($V209:BF209)+BF209>$U28,$U28-SUM($V209:BF209),BF209)","v":0},{"$f":"IF(SUM($V209:BG209)+BG209>$U28,$U28-SUM($V209:BG209),BG209)","v":0},{"$f":"IF(SUM($V209:BH209)+BH209>$U28,$U28-SUM($V209:BH209),BH209)","v":0},{"$f":"IF(SUM($V209:BI209)+BI209>$U28,$U28-SUM($V209:BI209),BI209)","v":0},{"$f":"IF(SUM($V209:BJ209)+BJ209>$U28,$U28-SUM($V209:BJ209),BJ209)","v":0},{"$f":"IF(SUM($V209:BK209)+BK209>$U28,$U28-SUM($V209:BK209),BK209)","v":0},{"$f":"IF(SUM($V209:BL209)+BL209>$U28,$U28-SUM($V209:BL209),BL209)","v":0},{"$f":"IF(SUM($V209:BM209)+BM209>$U28,$U28-SUM($V209:BM209),BM209)","v":0},{"$f":"IF(SUM($V209:BN209)+BN209>$U28,$U28-SUM($V209:BN209),BN209)","v":0},{"$f":"IF(SUM($V209:BO209)+BO209>$U28,$U28-SUM($V209:BO209),BO209)","v":0},{"$f":"IF(SUM($V209:BP209)+BP209>$U28,$U28-SUM($V209:BP209),BP209)","v":0},{"$f":"IF(SUM($V209:BQ209)+BQ209>$U28,$U28-SUM($V209:BQ209),BQ209)","v":0},{"$f":"IF(SUM($V209:BR209)+BR209>$U28,$U28-SUM($V209:BR209),BR209)","v":0},{"$f":"IF(SUM($V209:BS209)+BS209>$U28,$U28-SUM($V209:BS209),BS209)","v":0},{"$f":"IF(SUM($V209:BT209)+BT209>$U28,$U28-SUM($V209:BT209),BT209)","v":0},{"$f":"IF(SUM($V209:BU209)+BU209>$U28,$U28-SUM($V209:BU209),BU209)","v":0},{"$f":"IF(SUM($V209:BV209)+BV209>$U28,$U28-SUM($V209:BV209),BV209)","v":0},{"$f":"IF(SUM($V209:BW209)+BW209>$U28,$U28-SUM($V209:BW209),BW209)","v":0},{"$f":"IF(SUM($V209:BX209)+BX209>$U28,$U28-SUM($V209:BX209),BX209)","v":0},{"$f":"IF(SUM($V209:BY209)+BY209>$U28,$U28-SUM($V209:BY209),BY209)","v":0},{"$f":"IF(SUM($V209:BZ209)+BZ209>$U28,$U28-SUM($V209:BZ209),BZ209)","v":0},{"$f":"IF(SUM($V209:CA209)+CA209>$U28,$U28-SUM($V209:CA209),CA209)","v":0},{"$f":"IF(SUM($V209:CB209)+CB209>$U28,$U28-SUM($V209:CB209),CB209)","v":0},{"$f":"IF(SUM($V209:CC209)+CC209>$U28,$U28-SUM($V209:CC209),CC209)","v":0},{"$f":"IF(SUM($V209:CD209)+CD209>$U28,$U28-SUM($V209:CD209),CD209)","v":0},{"$f":"IF(SUM($V209:CE209)+CE209>$U28,$U28-SUM($V209:CE209),CE209)","v":0},{"$f":"IF(SUM($V209:CF209)+CF209>$U28,$U28-SUM($V209:CF209),CF209)","v":0},{"$f":"IF(SUM($V209:CG209)+CG209>$U28,$U28-SUM($V209:CG209),CG209)","v":0},{"$f":"IF(SUM($V209:CH209)+CH209>$U28,$U28-SUM($V209:CH209),CH209)","v":0},{"$f":"IF(SUM($V209:CI209)+CI209>$U28,$U28-SUM($V209:CI209),CI209)","v":0},{"$f":"IF(SUM($V209:CJ209)+CJ209>$U28,$U28-SUM($V209:CJ209),CJ209)","v":0},{"$f":"IF(SUM($V209:CK209)+CK209>$U28,$U28-SUM($V209:CK209),CK209)","v":0},{"$f":"IF(SUM($V209:CL209)+CL209>$U28,$U28-SUM($V209:CL209),CL209)","v":0},{"$f":"IF(SUM($V209:CM209)+CM209>$U28,$U28-SUM($V209:CM209),CM209)","v":0},{"$f":"IF(SUM($V209:CN209)+CN209>$U28,$U28-SUM($V209:CN209),CN209)","v":0},{"$f":"IF(SUM($V209:CO209)+CO209>$U28,$U28-SUM($V209:CO209),CO209)","v":0},{"$f":"IF(SUM($V209:CP209)+CP209>$U28,$U28-SUM($V209:CP209),CP209)","v":0},{"$f":"IF(SUM($V209:CQ209)+CQ209>$U28,$U28-SUM($V209:CQ209),CQ209)","v":0},{"$f":"IF(SUM($V209:CR209)+CR209>$U28,$U28-SUM($V209:CR209),CR209)","v":0},{"$f":"IF(SUM($V209:CS209)+CS209>$U28,$U28-SUM($V209:CS209),CS209)","v":0},{"$f":"IF(SUM($V209:CT209)+CT209>$U28,$U28-SUM($V209:CT209),CT209)","v":0},{"$f":"IF(SUM($V209:CU209)+CU209>$U28,$U28-SUM($V209:CU209),CU209)","v":0},{"$f":"IF(SUM($V209:CV209)+CV209>$U28,$U28-SUM($V209:CV209),CV209)","v":0},{"$f":"IF(SUM($V209:CW209)+CW209>$U28,$U28-SUM($V209:CW209),CW209)","v":0},{"$f":"IF(SUM($V209:CX209)+CX209>$U28,$U28-SUM($V209:CX209),CX209)","v":0},{"$f":"IF(SUM($V209:CY209)+CY209>$U28,$U28-SUM($V209:CY209),CY209)","v":0},{"$f":"IF(SUM($V209:CZ209)+CZ209>$U28,$U28-SUM($V209:CZ209),CZ209)","v":0},{"$f":"IF(SUM($V209:DA209)+DA209>$U28,$U28-SUM($V209:DA209),DA209)","v":0},{"$f":"IF(SUM($V209:DB209)+DB209>$U28,$U28-SUM($V209:DB209),DB209)","v":0},{"$f":"IF(SUM($V209:DC209)+DC209>$U28,$U28-SUM($V209:DC209),DC209)","v":0},{"$f":"IF(SUM($V209:DD209)+DD209>$U28,$U28-SUM($V209:DD209),DD209)","v":0},{"$f":"IF(SUM($V209:DE209)+DE209>$U28,$U28-SUM($V209:DE209),DE209)","v":0},{"$f":"IF(SUM($V209:DF209)+DF209>$U28,$U28-SUM($V209:DF209),DF209)","v":0},{"$f":"IF(SUM($V209:DG209)+DG209>$U28,$U28-SUM($V209:DG209),DG209)","v":0},{"$f":"IF(SUM($V209:DH209)+DH209>$U28,$U28-SUM($V209:DH209),DH209)","v":0},{"$f":"IF(SUM($V209:DI209)+DI209>$U28,$U28-SUM($V209:DI209),DI209)","v":0},{"$f":"IF(SUM($V209:DJ209)+DJ209>$U28,$U28-SUM($V209:DJ209),DJ209)","v":0},{"$f":"IF(SUM($V209:DK209)+DK209>$U28,$U28-SUM($V209:DK209),DK209)","v":0},{"$f":"IF(SUM($V209:DL209)+DL209>$U28,$U28-SUM($V209:DL209),DL209)","v":0},{"$f":"IF(SUM($V209:DM209)+DM209>$U28,$U28-SUM($V209:DM209),DM209)","v":0},{"$f":"IF(SUM($V209:DN209)+DN209>$U28,$U28-SUM($V209:DN209),DN209)","v":0},{"$f":"IF(SUM($V209:DO209)+DO209>$U28,$U28-SUM($V209:DO209),DO209)","v":0},{"$f":"IF(SUM($V209:DP209)+DP209>$U28,$U28-SUM($V209:DP209),DP209)","v":0},{"$f":"IF(SUM($V209:DQ209)+DQ209>$U28,$U28-SUM($V209:DQ209),DQ209)","v":0},{"$f":"IF(SUM($V209:DR209)+DR209>$U28,$U28-SUM($V209:DR209),DR209)","v":0},{"$f":"IF(SUM($V209:DS209)+DS209>$U28,$U28-SUM($V209:DS209),DS209)","v":0},{"$f":"IF(SUM($V209:DT209)+DT209>$U28,$U28-SUM($V209:DT209),DT209)","v":0},{"$f":"IF(SUM($V209:DU209)+DU209>$U28,$U28-SUM($V209:DU209),DU209)","v":0},{"$f":"IF(SUM($V209:DV209)+DV209>$U28,$U28-SUM($V209:DV209),DV209)","v":0},{"$f":"IF(SUM($V209:DW209)+DW209>$U28,$U28-SUM($V209:DW209),DW209)","v":0},{"$f":"IF(SUM($V209:DX209)+DX209>$U28,$U28-SUM($V209:DX209),DX209)","v":0},{"$f":"IF(SUM($V209:DY209)+DY209>$U28,$U28-SUM($V209:DY209),DY209)","v":0},{"$f":"IF(SUM($V209:DZ209)+DZ209>$U28,$U28-SUM($V209:DZ209),DZ209)","v":0},{"$f":"IF(SUM($V209:EA209)+EA209>$U28,$U28-SUM($V209:EA209),EA209)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,1.1424853749999995E-3,{"$f":"IF(SUM($V210:V210)+V210>$U29,$U29-SUM($V210:V210),V210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:W210)+W210>$U29,$U29-SUM($V210:W210),W210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:X210)+X210>$U29,$U29-SUM($V210:X210),X210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:Y210)+Y210>$U29,$U29-SUM($V210:Y210),Y210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:Z210)+Z210>$U29,$U29-SUM($V210:Z210),Z210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AA210)+AA210>$U29,$U29-SUM($V210:AA210),AA210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AB210)+AB210>$U29,$U29-SUM($V210:AB210),AB210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AC210)+AC210>$U29,$U29-SUM($V210:AC210),AC210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AD210)+AD210>$U29,$U29-SUM($V210:AD210),AD210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AE210)+AE210>$U29,$U29-SUM($V210:AE210),AE210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AF210)+AF210>$U29,$U29-SUM($V210:AF210),AF210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AG210)+AG210>$U29,$U29-SUM($V210:AG210),AG210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AH210)+AH210>$U29,$U29-SUM($V210:AH210),AH210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AI210)+AI210>$U29,$U29-SUM($V210:AI210),AI210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AJ210)+AJ210>$U29,$U29-SUM($V210:AJ210),AJ210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AK210)+AK210>$U29,$U29-SUM($V210:AK210),AK210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AL210)+AL210>$U29,$U29-SUM($V210:AL210),AL210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AM210)+AM210>$U29,$U29-SUM($V210:AM210),AM210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AN210)+AN210>$U29,$U29-SUM($V210:AN210),AN210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AO210)+AO210>$U29,$U29-SUM($V210:AO210),AO210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AP210)+AP210>$U29,$U29-SUM($V210:AP210),AP210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AQ210)+AQ210>$U29,$U29-SUM($V210:AQ210),AQ210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AR210)+AR210>$U29,$U29-SUM($V210:AR210),AR210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AS210)+AS210>$U29,$U29-SUM($V210:AS210),AS210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AT210)+AT210>$U29,$U29-SUM($V210:AT210),AT210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AU210)+AU210>$U29,$U29-SUM($V210:AU210),AU210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AV210)+AV210>$U29,$U29-SUM($V210:AV210),AV210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AW210)+AW210>$U29,$U29-SUM($V210:AW210),AW210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AX210)+AX210>$U29,$U29-SUM($V210:AX210),AX210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AY210)+AY210>$U29,$U29-SUM($V210:AY210),AY210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:AZ210)+AZ210>$U29,$U29-SUM($V210:AZ210),AZ210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:BA210)+BA210>$U29,$U29-SUM($V210:BA210),BA210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:BB210)+BB210>$U29,$U29-SUM($V210:BB210),BB210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:BC210)+BC210>$U29,$U29-SUM($V210:BC210),BC210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:BD210)+BD210>$U29,$U29-SUM($V210:BD210),BD210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:BE210)+BE210>$U29,$U29-SUM($V210:BE210),BE210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:BF210)+BF210>$U29,$U29-SUM($V210:BF210),BF210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:BG210)+BG210>$U29,$U29-SUM($V210:BG210),BG210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:BH210)+BH210>$U29,$U29-SUM($V210:BH210),BH210)","v":1.1424853749999995E-3},{"$f":"IF(SUM($V210:BI210)+BI210>$U29,$U29-SUM($V210:BI210),BI210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BJ210)+BJ210>$U29,$U29-SUM($V210:BJ210),BJ210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BK210)+BK210>$U29,$U29-SUM($V210:BK210),BK210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BL210)+BL210>$U29,$U29-SUM($V210:BL210),BL210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BM210)+BM210>$U29,$U29-SUM($V210:BM210),BM210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BN210)+BN210>$U29,$U29-SUM($V210:BN210),BN210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BO210)+BO210>$U29,$U29-SUM($V210:BO210),BO210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BP210)+BP210>$U29,$U29-SUM($V210:BP210),BP210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BQ210)+BQ210>$U29,$U29-SUM($V210:BQ210),BQ210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BR210)+BR210>$U29,$U29-SUM($V210:BR210),BR210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BS210)+BS210>$U29,$U29-SUM($V210:BS210),BS210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BT210)+BT210>$U29,$U29-SUM($V210:BT210),BT210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BU210)+BU210>$U29,$U29-SUM($V210:BU210),BU210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BV210)+BV210>$U29,$U29-SUM($V210:BV210),BV210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BW210)+BW210>$U29,$U29-SUM($V210:BW210),BW210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BX210)+BX210>$U29,$U29-SUM($V210:BX210),BX210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BY210)+BY210>$U29,$U29-SUM($V210:BY210),BY210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:BZ210)+BZ210>$U29,$U29-SUM($V210:BZ210),BZ210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CA210)+CA210>$U29,$U29-SUM($V210:CA210),CA210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CB210)+CB210>$U29,$U29-SUM($V210:CB210),CB210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CC210)+CC210>$U29,$U29-SUM($V210:CC210),CC210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CD210)+CD210>$U29,$U29-SUM($V210:CD210),CD210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CE210)+CE210>$U29,$U29-SUM($V210:CE210),CE210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CF210)+CF210>$U29,$U29-SUM($V210:CF210),CF210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CG210)+CG210>$U29,$U29-SUM($V210:CG210),CG210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CH210)+CH210>$U29,$U29-SUM($V210:CH210),CH210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CI210)+CI210>$U29,$U29-SUM($V210:CI210),CI210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CJ210)+CJ210>$U29,$U29-SUM($V210:CJ210),CJ210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CK210)+CK210>$U29,$U29-SUM($V210:CK210),CK210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CL210)+CL210>$U29,$U29-SUM($V210:CL210),CL210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CM210)+CM210>$U29,$U29-SUM($V210:CM210),CM210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CN210)+CN210>$U29,$U29-SUM($V210:CN210),CN210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CO210)+CO210>$U29,$U29-SUM($V210:CO210),CO210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CP210)+CP210>$U29,$U29-SUM($V210:CP210),CP210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CQ210)+CQ210>$U29,$U29-SUM($V210:CQ210),CQ210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CR210)+CR210>$U29,$U29-SUM($V210:CR210),CR210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CS210)+CS210>$U29,$U29-SUM($V210:CS210),CS210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CT210)+CT210>$U29,$U29-SUM($V210:CT210),CT210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CU210)+CU210>$U29,$U29-SUM($V210:CU210),CU210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CV210)+CV210>$U29,$U29-SUM($V210:CV210),CV210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CW210)+CW210>$U29,$U29-SUM($V210:CW210),CW210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CX210)+CX210>$U29,$U29-SUM($V210:CX210),CX210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CY210)+CY210>$U29,$U29-SUM($V210:CY210),CY210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:CZ210)+CZ210>$U29,$U29-SUM($V210:CZ210),CZ210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DA210)+DA210>$U29,$U29-SUM($V210:DA210),DA210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DB210)+DB210>$U29,$U29-SUM($V210:DB210),DB210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DC210)+DC210>$U29,$U29-SUM($V210:DC210),DC210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DD210)+DD210>$U29,$U29-SUM($V210:DD210),DD210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DE210)+DE210>$U29,$U29-SUM($V210:DE210),DE210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DF210)+DF210>$U29,$U29-SUM($V210:DF210),DF210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DG210)+DG210>$U29,$U29-SUM($V210:DG210),DG210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DH210)+DH210>$U29,$U29-SUM($V210:DH210),DH210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DI210)+DI210>$U29,$U29-SUM($V210:DI210),DI210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DJ210)+DJ210>$U29,$U29-SUM($V210:DJ210),DJ210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DK210)+DK210>$U29,$U29-SUM($V210:DK210),DK210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DL210)+DL210>$U29,$U29-SUM($V210:DL210),DL210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DM210)+DM210>$U29,$U29-SUM($V210:DM210),DM210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DN210)+DN210>$U29,$U29-SUM($V210:DN210),DN210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DO210)+DO210>$U29,$U29-SUM($V210:DO210),DO210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DP210)+DP210>$U29,$U29-SUM($V210:DP210),DP210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DQ210)+DQ210>$U29,$U29-SUM($V210:DQ210),DQ210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DR210)+DR210>$U29,$U29-SUM($V210:DR210),DR210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DS210)+DS210>$U29,$U29-SUM($V210:DS210),DS210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DT210)+DT210>$U29,$U29-SUM($V210:DT210),DT210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DU210)+DU210>$U29,$U29-SUM($V210:DU210),DU210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DV210)+DV210>$U29,$U29-SUM($V210:DV210),DV210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DW210)+DW210>$U29,$U29-SUM($V210:DW210),DW210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DX210)+DX210>$U29,$U29-SUM($V210:DX210),DX210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DY210)+DY210>$U29,$U29-SUM($V210:DY210),DY210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:DZ210)+DZ210>$U29,$U29-SUM($V210:DZ210),DZ210)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($V210:EA210)+EA210>$U29,$U29-SUM($V210:EA210),EA210)","v":-2.0816681711721685E-17}]
[]
[null,"Depreciation:  2003 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V22/$F214","v":0},{"$f":"IF(SUM($W214:W214)+W214>$V22,$V22-SUM($W214:W214),W214)","v":0},{"$f":"IF(SUM($W214:X214)+X214>$V22,$V22-SUM($W214:X214),X214)","v":0},{"$f":"IF(SUM($W214:Y214)+Y214>$V22,$V22-SUM($W214:Y214),Y214)","v":0},{"$f":"IF(SUM($W214:Z214)+Z214>$V22,$V22-SUM($W214:Z214),Z214)","v":0},{"$f":"IF(SUM($W214:AA214)+AA214>$V22,$V22-SUM($W214:AA214),AA214)","v":0},{"$f":"IF(SUM($W214:AB214)+AB214>$V22,$V22-SUM($W214:AB214),AB214)","v":0},{"$f":"IF(SUM($W214:AC214)+AC214>$V22,$V22-SUM($W214:AC214),AC214)","v":0},{"$f":"IF(SUM($W214:AD214)+AD214>$V22,$V22-SUM($W214:AD214),AD214)","v":0},{"$f":"IF(SUM($W214:AE214)+AE214>$V22,$V22-SUM($W214:AE214),AE214)","v":0},{"$f":"IF(SUM($W214:AF214)+AF214>$V22,$V22-SUM($W214:AF214),AF214)","v":0},{"$f":"IF(SUM($W214:AG214)+AG214>$V22,$V22-SUM($W214:AG214),AG214)","v":0},{"$f":"IF(SUM($W214:AH214)+AH214>$V22,$V22-SUM($W214:AH214),AH214)","v":0},{"$f":"IF(SUM($W214:AI214)+AI214>$V22,$V22-SUM($W214:AI214),AI214)","v":0},{"$f":"IF(SUM($W214:AJ214)+AJ214>$V22,$V22-SUM($W214:AJ214),AJ214)","v":0},{"$f":"IF(SUM($W214:AK214)+AK214>$V22,$V22-SUM($W214:AK214),AK214)","v":0},{"$f":"IF(SUM($W214:AL214)+AL214>$V22,$V22-SUM($W214:AL214),AL214)","v":0},{"$f":"IF(SUM($W214:AM214)+AM214>$V22,$V22-SUM($W214:AM214),AM214)","v":0},{"$f":"IF(SUM($W214:AN214)+AN214>$V22,$V22-SUM($W214:AN214),AN214)","v":0},{"$f":"IF(SUM($W214:AO214)+AO214>$V22,$V22-SUM($W214:AO214),AO214)","v":0},{"$f":"IF(SUM($W214:AP214)+AP214>$V22,$V22-SUM($W214:AP214),AP214)","v":0},{"$f":"IF(SUM($W214:AQ214)+AQ214>$V22,$V22-SUM($W214:AQ214),AQ214)","v":0},{"$f":"IF(SUM($W214:AR214)+AR214>$V22,$V22-SUM($W214:AR214),AR214)","v":0},{"$f":"IF(SUM($W214:AS214)+AS214>$V22,$V22-SUM($W214:AS214),AS214)","v":0},{"$f":"IF(SUM($W214:AT214)+AT214>$V22,$V22-SUM($W214:AT214),AT214)","v":0},{"$f":"IF(SUM($W214:AU214)+AU214>$V22,$V22-SUM($W214:AU214),AU214)","v":0},{"$f":"IF(SUM($W214:AV214)+AV214>$V22,$V22-SUM($W214:AV214),AV214)","v":0},{"$f":"IF(SUM($W214:AW214)+AW214>$V22,$V22-SUM($W214:AW214),AW214)","v":0},{"$f":"IF(SUM($W214:AX214)+AX214>$V22,$V22-SUM($W214:AX214),AX214)","v":0},{"$f":"IF(SUM($W214:AY214)+AY214>$V22,$V22-SUM($W214:AY214),AY214)","v":0},{"$f":"IF(SUM($W214:AZ214)+AZ214>$V22,$V22-SUM($W214:AZ214),AZ214)","v":0},{"$f":"IF(SUM($W214:BA214)+BA214>$V22,$V22-SUM($W214:BA214),BA214)","v":0},{"$f":"IF(SUM($W214:BB214)+BB214>$V22,$V22-SUM($W214:BB214),BB214)","v":0},{"$f":"IF(SUM($W214:BC214)+BC214>$V22,$V22-SUM($W214:BC214),BC214)","v":0},{"$f":"IF(SUM($W214:BD214)+BD214>$V22,$V22-SUM($W214:BD214),BD214)","v":0},{"$f":"IF(SUM($W214:BE214)+BE214>$V22,$V22-SUM($W214:BE214),BE214)","v":0},{"$f":"IF(SUM($W214:BF214)+BF214>$V22,$V22-SUM($W214:BF214),BF214)","v":0},{"$f":"IF(SUM($W214:BG214)+BG214>$V22,$V22-SUM($W214:BG214),BG214)","v":0},{"$f":"IF(SUM($W214:BH214)+BH214>$V22,$V22-SUM($W214:BH214),BH214)","v":0},{"$f":"IF(SUM($W214:BI214)+BI214>$V22,$V22-SUM($W214:BI214),BI214)","v":0},{"$f":"IF(SUM($W214:BJ214)+BJ214>$V22,$V22-SUM($W214:BJ214),BJ214)","v":0},{"$f":"IF(SUM($W214:BK214)+BK214>$V22,$V22-SUM($W214:BK214),BK214)","v":0},{"$f":"IF(SUM($W214:BL214)+BL214>$V22,$V22-SUM($W214:BL214),BL214)","v":0},{"$f":"IF(SUM($W214:BM214)+BM214>$V22,$V22-SUM($W214:BM214),BM214)","v":0},{"$f":"IF(SUM($W214:BN214)+BN214>$V22,$V22-SUM($W214:BN214),BN214)","v":0},{"$f":"IF(SUM($W214:BO214)+BO214>$V22,$V22-SUM($W214:BO214),BO214)","v":0},{"$f":"IF(SUM($W214:BP214)+BP214>$V22,$V22-SUM($W214:BP214),BP214)","v":0},{"$f":"IF(SUM($W214:BQ214)+BQ214>$V22,$V22-SUM($W214:BQ214),BQ214)","v":0},{"$f":"IF(SUM($W214:BR214)+BR214>$V22,$V22-SUM($W214:BR214),BR214)","v":0},{"$f":"IF(SUM($W214:BS214)+BS214>$V22,$V22-SUM($W214:BS214),BS214)","v":0},{"$f":"IF(SUM($W214:BT214)+BT214>$V22,$V22-SUM($W214:BT214),BT214)","v":0},{"$f":"IF(SUM($W214:BU214)+BU214>$V22,$V22-SUM($W214:BU214),BU214)","v":0},{"$f":"IF(SUM($W214:BV214)+BV214>$V22,$V22-SUM($W214:BV214),BV214)","v":0},{"$f":"IF(SUM($W214:BW214)+BW214>$V22,$V22-SUM($W214:BW214),BW214)","v":0},{"$f":"IF(SUM($W214:BX214)+BX214>$V22,$V22-SUM($W214:BX214),BX214)","v":0},{"$f":"IF(SUM($W214:BY214)+BY214>$V22,$V22-SUM($W214:BY214),BY214)","v":0},{"$f":"IF(SUM($W214:BZ214)+BZ214>$V22,$V22-SUM($W214:BZ214),BZ214)","v":0},{"$f":"IF(SUM($W214:CA214)+CA214>$V22,$V22-SUM($W214:CA214),CA214)","v":0},{"$f":"IF(SUM($W214:CB214)+CB214>$V22,$V22-SUM($W214:CB214),CB214)","v":0},{"$f":"IF(SUM($W214:CC214)+CC214>$V22,$V22-SUM($W214:CC214),CC214)","v":0},{"$f":"IF(SUM($W214:CD214)+CD214>$V22,$V22-SUM($W214:CD214),CD214)","v":0},{"$f":"IF(SUM($W214:CE214)+CE214>$V22,$V22-SUM($W214:CE214),CE214)","v":0},{"$f":"IF(SUM($W214:CF214)+CF214>$V22,$V22-SUM($W214:CF214),CF214)","v":0},{"$f":"IF(SUM($W214:CG214)+CG214>$V22,$V22-SUM($W214:CG214),CG214)","v":0},{"$f":"IF(SUM($W214:CH214)+CH214>$V22,$V22-SUM($W214:CH214),CH214)","v":0},{"$f":"IF(SUM($W214:CI214)+CI214>$V22,$V22-SUM($W214:CI214),CI214)","v":0},{"$f":"IF(SUM($W214:CJ214)+CJ214>$V22,$V22-SUM($W214:CJ214),CJ214)","v":0},{"$f":"IF(SUM($W214:CK214)+CK214>$V22,$V22-SUM($W214:CK214),CK214)","v":0},{"$f":"IF(SUM($W214:CL214)+CL214>$V22,$V22-SUM($W214:CL214),CL214)","v":0},{"$f":"IF(SUM($W214:CM214)+CM214>$V22,$V22-SUM($W214:CM214),CM214)","v":0},{"$f":"IF(SUM($W214:CN214)+CN214>$V22,$V22-SUM($W214:CN214),CN214)","v":0},{"$f":"IF(SUM($W214:CO214)+CO214>$V22,$V22-SUM($W214:CO214),CO214)","v":0},{"$f":"IF(SUM($W214:CP214)+CP214>$V22,$V22-SUM($W214:CP214),CP214)","v":0},{"$f":"IF(SUM($W214:CQ214)+CQ214>$V22,$V22-SUM($W214:CQ214),CQ214)","v":0},{"$f":"IF(SUM($W214:CR214)+CR214>$V22,$V22-SUM($W214:CR214),CR214)","v":0},{"$f":"IF(SUM($W214:CS214)+CS214>$V22,$V22-SUM($W214:CS214),CS214)","v":0},{"$f":"IF(SUM($W214:CT214)+CT214>$V22,$V22-SUM($W214:CT214),CT214)","v":0},{"$f":"IF(SUM($W214:CU214)+CU214>$V22,$V22-SUM($W214:CU214),CU214)","v":0},{"$f":"IF(SUM($W214:CV214)+CV214>$V22,$V22-SUM($W214:CV214),CV214)","v":0},{"$f":"IF(SUM($W214:CW214)+CW214>$V22,$V22-SUM($W214:CW214),CW214)","v":0},{"$f":"IF(SUM($W214:CX214)+CX214>$V22,$V22-SUM($W214:CX214),CX214)","v":0},{"$f":"IF(SUM($W214:CY214)+CY214>$V22,$V22-SUM($W214:CY214),CY214)","v":0},{"$f":"IF(SUM($W214:CZ214)+CZ214>$V22,$V22-SUM($W214:CZ214),CZ214)","v":0},{"$f":"IF(SUM($W214:DA214)+DA214>$V22,$V22-SUM($W214:DA214),DA214)","v":0},{"$f":"IF(SUM($W214:DB214)+DB214>$V22,$V22-SUM($W214:DB214),DB214)","v":0},{"$f":"IF(SUM($W214:DC214)+DC214>$V22,$V22-SUM($W214:DC214),DC214)","v":0},{"$f":"IF(SUM($W214:DD214)+DD214>$V22,$V22-SUM($W214:DD214),DD214)","v":0},{"$f":"IF(SUM($W214:DE214)+DE214>$V22,$V22-SUM($W214:DE214),DE214)","v":0},{"$f":"IF(SUM($W214:DF214)+DF214>$V22,$V22-SUM($W214:DF214),DF214)","v":0},{"$f":"IF(SUM($W214:DG214)+DG214>$V22,$V22-SUM($W214:DG214),DG214)","v":0},{"$f":"IF(SUM($W214:DH214)+DH214>$V22,$V22-SUM($W214:DH214),DH214)","v":0},{"$f":"IF(SUM($W214:DI214)+DI214>$V22,$V22-SUM($W214:DI214),DI214)","v":0},{"$f":"IF(SUM($W214:DJ214)+DJ214>$V22,$V22-SUM($W214:DJ214),DJ214)","v":0},{"$f":"IF(SUM($W214:DK214)+DK214>$V22,$V22-SUM($W214:DK214),DK214)","v":0},{"$f":"IF(SUM($W214:DL214)+DL214>$V22,$V22-SUM($W214:DL214),DL214)","v":0},{"$f":"IF(SUM($W214:DM214)+DM214>$V22,$V22-SUM($W214:DM214),DM214)","v":0},{"$f":"IF(SUM($W214:DN214)+DN214>$V22,$V22-SUM($W214:DN214),DN214)","v":0},{"$f":"IF(SUM($W214:DO214)+DO214>$V22,$V22-SUM($W214:DO214),DO214)","v":0},{"$f":"IF(SUM($W214:DP214)+DP214>$V22,$V22-SUM($W214:DP214),DP214)","v":0},{"$f":"IF(SUM($W214:DQ214)+DQ214>$V22,$V22-SUM($W214:DQ214),DQ214)","v":0},{"$f":"IF(SUM($W214:DR214)+DR214>$V22,$V22-SUM($W214:DR214),DR214)","v":0},{"$f":"IF(SUM($W214:DS214)+DS214>$V22,$V22-SUM($W214:DS214),DS214)","v":0},{"$f":"IF(SUM($W214:DT214)+DT214>$V22,$V22-SUM($W214:DT214),DT214)","v":0},{"$f":"IF(SUM($W214:DU214)+DU214>$V22,$V22-SUM($W214:DU214),DU214)","v":0},{"$f":"IF(SUM($W214:DV214)+DV214>$V22,$V22-SUM($W214:DV214),DV214)","v":0},{"$f":"IF(SUM($W214:DW214)+DW214>$V22,$V22-SUM($W214:DW214),DW214)","v":0},{"$f":"IF(SUM($W214:DX214)+DX214>$V22,$V22-SUM($W214:DX214),DX214)","v":0},{"$f":"IF(SUM($W214:DY214)+DY214>$V22,$V22-SUM($W214:DY214),DY214)","v":0},{"$f":"IF(SUM($W214:DZ214)+DZ214>$V22,$V22-SUM($W214:DZ214),DZ214)","v":0},{"$f":"IF(SUM($W214:EA214)+EA214>$V22,$V22-SUM($W214:EA214),EA214)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($W215:W215)+W215>$V23,$V23-SUM($W215:W215),W215)","v":0},{"$f":"IF(SUM($W215:X215)+X215>$V23,$V23-SUM($W215:X215),X215)","v":0},{"$f":"IF(SUM($W215:Y215)+Y215>$V23,$V23-SUM($W215:Y215),Y215)","v":0},{"$f":"IF(SUM($W215:Z215)+Z215>$V23,$V23-SUM($W215:Z215),Z215)","v":0},{"$f":"IF(SUM($W215:AA215)+AA215>$V23,$V23-SUM($W215:AA215),AA215)","v":0},{"$f":"IF(SUM($W215:AB215)+AB215>$V23,$V23-SUM($W215:AB215),AB215)","v":0},{"$f":"IF(SUM($W215:AC215)+AC215>$V23,$V23-SUM($W215:AC215),AC215)","v":0},{"$f":"IF(SUM($W215:AD215)+AD215>$V23,$V23-SUM($W215:AD215),AD215)","v":0},{"$f":"IF(SUM($W215:AE215)+AE215>$V23,$V23-SUM($W215:AE215),AE215)","v":0},{"$f":"IF(SUM($W215:AF215)+AF215>$V23,$V23-SUM($W215:AF215),AF215)","v":0},{"$f":"IF(SUM($W215:AG215)+AG215>$V23,$V23-SUM($W215:AG215),AG215)","v":0},{"$f":"IF(SUM($W215:AH215)+AH215>$V23,$V23-SUM($W215:AH215),AH215)","v":0},{"$f":"IF(SUM($W215:AI215)+AI215>$V23,$V23-SUM($W215:AI215),AI215)","v":0},{"$f":"IF(SUM($W215:AJ215)+AJ215>$V23,$V23-SUM($W215:AJ215),AJ215)","v":0},{"$f":"IF(SUM($W215:AK215)+AK215>$V23,$V23-SUM($W215:AK215),AK215)","v":0},{"$f":"IF(SUM($W215:AL215)+AL215>$V23,$V23-SUM($W215:AL215),AL215)","v":0},{"$f":"IF(SUM($W215:AM215)+AM215>$V23,$V23-SUM($W215:AM215),AM215)","v":0},{"$f":"IF(SUM($W215:AN215)+AN215>$V23,$V23-SUM($W215:AN215),AN215)","v":0},{"$f":"IF(SUM($W215:AO215)+AO215>$V23,$V23-SUM($W215:AO215),AO215)","v":0},{"$f":"IF(SUM($W215:AP215)+AP215>$V23,$V23-SUM($W215:AP215),AP215)","v":0},{"$f":"IF(SUM($W215:AQ215)+AQ215>$V23,$V23-SUM($W215:AQ215),AQ215)","v":0},{"$f":"IF(SUM($W215:AR215)+AR215>$V23,$V23-SUM($W215:AR215),AR215)","v":0},{"$f":"IF(SUM($W215:AS215)+AS215>$V23,$V23-SUM($W215:AS215),AS215)","v":0},{"$f":"IF(SUM($W215:AT215)+AT215>$V23,$V23-SUM($W215:AT215),AT215)","v":0},{"$f":"IF(SUM($W215:AU215)+AU215>$V23,$V23-SUM($W215:AU215),AU215)","v":0},{"$f":"IF(SUM($W215:AV215)+AV215>$V23,$V23-SUM($W215:AV215),AV215)","v":0},{"$f":"IF(SUM($W215:AW215)+AW215>$V23,$V23-SUM($W215:AW215),AW215)","v":0},{"$f":"IF(SUM($W215:AX215)+AX215>$V23,$V23-SUM($W215:AX215),AX215)","v":0},{"$f":"IF(SUM($W215:AY215)+AY215>$V23,$V23-SUM($W215:AY215),AY215)","v":0},{"$f":"IF(SUM($W215:AZ215)+AZ215>$V23,$V23-SUM($W215:AZ215),AZ215)","v":0},{"$f":"IF(SUM($W215:BA215)+BA215>$V23,$V23-SUM($W215:BA215),BA215)","v":0},{"$f":"IF(SUM($W215:BB215)+BB215>$V23,$V23-SUM($W215:BB215),BB215)","v":0},{"$f":"IF(SUM($W215:BC215)+BC215>$V23,$V23-SUM($W215:BC215),BC215)","v":0},{"$f":"IF(SUM($W215:BD215)+BD215>$V23,$V23-SUM($W215:BD215),BD215)","v":0},{"$f":"IF(SUM($W215:BE215)+BE215>$V23,$V23-SUM($W215:BE215),BE215)","v":0},{"$f":"IF(SUM($W215:BF215)+BF215>$V23,$V23-SUM($W215:BF215),BF215)","v":0},{"$f":"IF(SUM($W215:BG215)+BG215>$V23,$V23-SUM($W215:BG215),BG215)","v":0},{"$f":"IF(SUM($W215:BH215)+BH215>$V23,$V23-SUM($W215:BH215),BH215)","v":0},{"$f":"IF(SUM($W215:BI215)+BI215>$V23,$V23-SUM($W215:BI215),BI215)","v":0},{"$f":"IF(SUM($W215:BJ215)+BJ215>$V23,$V23-SUM($W215:BJ215),BJ215)","v":0},{"$f":"IF(SUM($W215:BK215)+BK215>$V23,$V23-SUM($W215:BK215),BK215)","v":0},{"$f":"IF(SUM($W215:BL215)+BL215>$V23,$V23-SUM($W215:BL215),BL215)","v":0},{"$f":"IF(SUM($W215:BM215)+BM215>$V23,$V23-SUM($W215:BM215),BM215)","v":0},{"$f":"IF(SUM($W215:BN215)+BN215>$V23,$V23-SUM($W215:BN215),BN215)","v":0},{"$f":"IF(SUM($W215:BO215)+BO215>$V23,$V23-SUM($W215:BO215),BO215)","v":0},{"$f":"IF(SUM($W215:BP215)+BP215>$V23,$V23-SUM($W215:BP215),BP215)","v":0},{"$f":"IF(SUM($W215:BQ215)+BQ215>$V23,$V23-SUM($W215:BQ215),BQ215)","v":0},{"$f":"IF(SUM($W215:BR215)+BR215>$V23,$V23-SUM($W215:BR215),BR215)","v":0},{"$f":"IF(SUM($W215:BS215)+BS215>$V23,$V23-SUM($W215:BS215),BS215)","v":0},{"$f":"IF(SUM($W215:BT215)+BT215>$V23,$V23-SUM($W215:BT215),BT215)","v":0},{"$f":"IF(SUM($W215:BU215)+BU215>$V23,$V23-SUM($W215:BU215),BU215)","v":0},{"$f":"IF(SUM($W215:BV215)+BV215>$V23,$V23-SUM($W215:BV215),BV215)","v":0},{"$f":"IF(SUM($W215:BW215)+BW215>$V23,$V23-SUM($W215:BW215),BW215)","v":0},{"$f":"IF(SUM($W215:BX215)+BX215>$V23,$V23-SUM($W215:BX215),BX215)","v":0},{"$f":"IF(SUM($W215:BY215)+BY215>$V23,$V23-SUM($W215:BY215),BY215)","v":0},{"$f":"IF(SUM($W215:BZ215)+BZ215>$V23,$V23-SUM($W215:BZ215),BZ215)","v":0},{"$f":"IF(SUM($W215:CA215)+CA215>$V23,$V23-SUM($W215:CA215),CA215)","v":0},{"$f":"IF(SUM($W215:CB215)+CB215>$V23,$V23-SUM($W215:CB215),CB215)","v":0},{"$f":"IF(SUM($W215:CC215)+CC215>$V23,$V23-SUM($W215:CC215),CC215)","v":0},{"$f":"IF(SUM($W215:CD215)+CD215>$V23,$V23-SUM($W215:CD215),CD215)","v":0},{"$f":"IF(SUM($W215:CE215)+CE215>$V23,$V23-SUM($W215:CE215),CE215)","v":0},{"$f":"IF(SUM($W215:CF215)+CF215>$V23,$V23-SUM($W215:CF215),CF215)","v":0},{"$f":"IF(SUM($W215:CG215)+CG215>$V23,$V23-SUM($W215:CG215),CG215)","v":0},{"$f":"IF(SUM($W215:CH215)+CH215>$V23,$V23-SUM($W215:CH215),CH215)","v":0},{"$f":"IF(SUM($W215:CI215)+CI215>$V23,$V23-SUM($W215:CI215),CI215)","v":0},{"$f":"IF(SUM($W215:CJ215)+CJ215>$V23,$V23-SUM($W215:CJ215),CJ215)","v":0},{"$f":"IF(SUM($W215:CK215)+CK215>$V23,$V23-SUM($W215:CK215),CK215)","v":0},{"$f":"IF(SUM($W215:CL215)+CL215>$V23,$V23-SUM($W215:CL215),CL215)","v":0},{"$f":"IF(SUM($W215:CM215)+CM215>$V23,$V23-SUM($W215:CM215),CM215)","v":0},{"$f":"IF(SUM($W215:CN215)+CN215>$V23,$V23-SUM($W215:CN215),CN215)","v":0},{"$f":"IF(SUM($W215:CO215)+CO215>$V23,$V23-SUM($W215:CO215),CO215)","v":0},{"$f":"IF(SUM($W215:CP215)+CP215>$V23,$V23-SUM($W215:CP215),CP215)","v":0},{"$f":"IF(SUM($W215:CQ215)+CQ215>$V23,$V23-SUM($W215:CQ215),CQ215)","v":0},{"$f":"IF(SUM($W215:CR215)+CR215>$V23,$V23-SUM($W215:CR215),CR215)","v":0},{"$f":"IF(SUM($W215:CS215)+CS215>$V23,$V23-SUM($W215:CS215),CS215)","v":0},{"$f":"IF(SUM($W215:CT215)+CT215>$V23,$V23-SUM($W215:CT215),CT215)","v":0},{"$f":"IF(SUM($W215:CU215)+CU215>$V23,$V23-SUM($W215:CU215),CU215)","v":0},{"$f":"IF(SUM($W215:CV215)+CV215>$V23,$V23-SUM($W215:CV215),CV215)","v":0},{"$f":"IF(SUM($W215:CW215)+CW215>$V23,$V23-SUM($W215:CW215),CW215)","v":0},{"$f":"IF(SUM($W215:CX215)+CX215>$V23,$V23-SUM($W215:CX215),CX215)","v":0},{"$f":"IF(SUM($W215:CY215)+CY215>$V23,$V23-SUM($W215:CY215),CY215)","v":0},{"$f":"IF(SUM($W215:CZ215)+CZ215>$V23,$V23-SUM($W215:CZ215),CZ215)","v":0},{"$f":"IF(SUM($W215:DA215)+DA215>$V23,$V23-SUM($W215:DA215),DA215)","v":0},{"$f":"IF(SUM($W215:DB215)+DB215>$V23,$V23-SUM($W215:DB215),DB215)","v":0},{"$f":"IF(SUM($W215:DC215)+DC215>$V23,$V23-SUM($W215:DC215),DC215)","v":0},{"$f":"IF(SUM($W215:DD215)+DD215>$V23,$V23-SUM($W215:DD215),DD215)","v":0},{"$f":"IF(SUM($W215:DE215)+DE215>$V23,$V23-SUM($W215:DE215),DE215)","v":0},{"$f":"IF(SUM($W215:DF215)+DF215>$V23,$V23-SUM($W215:DF215),DF215)","v":0},{"$f":"IF(SUM($W215:DG215)+DG215>$V23,$V23-SUM($W215:DG215),DG215)","v":0},{"$f":"IF(SUM($W215:DH215)+DH215>$V23,$V23-SUM($W215:DH215),DH215)","v":0},{"$f":"IF(SUM($W215:DI215)+DI215>$V23,$V23-SUM($W215:DI215),DI215)","v":0},{"$f":"IF(SUM($W215:DJ215)+DJ215>$V23,$V23-SUM($W215:DJ215),DJ215)","v":0},{"$f":"IF(SUM($W215:DK215)+DK215>$V23,$V23-SUM($W215:DK215),DK215)","v":0},{"$f":"IF(SUM($W215:DL215)+DL215>$V23,$V23-SUM($W215:DL215),DL215)","v":0},{"$f":"IF(SUM($W215:DM215)+DM215>$V23,$V23-SUM($W215:DM215),DM215)","v":0},{"$f":"IF(SUM($W215:DN215)+DN215>$V23,$V23-SUM($W215:DN215),DN215)","v":0},{"$f":"IF(SUM($W215:DO215)+DO215>$V23,$V23-SUM($W215:DO215),DO215)","v":0},{"$f":"IF(SUM($W215:DP215)+DP215>$V23,$V23-SUM($W215:DP215),DP215)","v":0},{"$f":"IF(SUM($W215:DQ215)+DQ215>$V23,$V23-SUM($W215:DQ215),DQ215)","v":0},{"$f":"IF(SUM($W215:DR215)+DR215>$V23,$V23-SUM($W215:DR215),DR215)","v":0},{"$f":"IF(SUM($W215:DS215)+DS215>$V23,$V23-SUM($W215:DS215),DS215)","v":0},{"$f":"IF(SUM($W215:DT215)+DT215>$V23,$V23-SUM($W215:DT215),DT215)","v":0},{"$f":"IF(SUM($W215:DU215)+DU215>$V23,$V23-SUM($W215:DU215),DU215)","v":0},{"$f":"IF(SUM($W215:DV215)+DV215>$V23,$V23-SUM($W215:DV215),DV215)","v":0},{"$f":"IF(SUM($W215:DW215)+DW215>$V23,$V23-SUM($W215:DW215),DW215)","v":0},{"$f":"IF(SUM($W215:DX215)+DX215>$V23,$V23-SUM($W215:DX215),DX215)","v":0},{"$f":"IF(SUM($W215:DY215)+DY215>$V23,$V23-SUM($W215:DY215),DY215)","v":0},{"$f":"IF(SUM($W215:DZ215)+DZ215>$V23,$V23-SUM($W215:DZ215),DZ215)","v":0},{"$f":"IF(SUM($W215:EA215)+EA215>$V23,$V23-SUM($W215:EA215),EA215)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0628934906249999E-2,{"$f":"IF(SUM($W216:W216)+W216>$V24,$V24-SUM($W216:W216),W216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:X216)+X216>$V24,$V24-SUM($W216:X216),X216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:Y216)+Y216>$V24,$V24-SUM($W216:Y216),Y216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:Z216)+Z216>$V24,$V24-SUM($W216:Z216),Z216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AA216)+AA216>$V24,$V24-SUM($W216:AA216),AA216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AB216)+AB216>$V24,$V24-SUM($W216:AB216),AB216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AC216)+AC216>$V24,$V24-SUM($W216:AC216),AC216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AD216)+AD216>$V24,$V24-SUM($W216:AD216),AD216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AE216)+AE216>$V24,$V24-SUM($W216:AE216),AE216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AF216)+AF216>$V24,$V24-SUM($W216:AF216),AF216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AG216)+AG216>$V24,$V24-SUM($W216:AG216),AG216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AH216)+AH216>$V24,$V24-SUM($W216:AH216),AH216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AI216)+AI216>$V24,$V24-SUM($W216:AI216),AI216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AJ216)+AJ216>$V24,$V24-SUM($W216:AJ216),AJ216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AK216)+AK216>$V24,$V24-SUM($W216:AK216),AK216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AL216)+AL216>$V24,$V24-SUM($W216:AL216),AL216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AM216)+AM216>$V24,$V24-SUM($W216:AM216),AM216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AN216)+AN216>$V24,$V24-SUM($W216:AN216),AN216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AO216)+AO216>$V24,$V24-SUM($W216:AO216),AO216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AP216)+AP216>$V24,$V24-SUM($W216:AP216),AP216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AQ216)+AQ216>$V24,$V24-SUM($W216:AQ216),AQ216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AR216)+AR216>$V24,$V24-SUM($W216:AR216),AR216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AS216)+AS216>$V24,$V24-SUM($W216:AS216),AS216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AT216)+AT216>$V24,$V24-SUM($W216:AT216),AT216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AU216)+AU216>$V24,$V24-SUM($W216:AU216),AU216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AV216)+AV216>$V24,$V24-SUM($W216:AV216),AV216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AW216)+AW216>$V24,$V24-SUM($W216:AW216),AW216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AX216)+AX216>$V24,$V24-SUM($W216:AX216),AX216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AY216)+AY216>$V24,$V24-SUM($W216:AY216),AY216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:AZ216)+AZ216>$V24,$V24-SUM($W216:AZ216),AZ216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BA216)+BA216>$V24,$V24-SUM($W216:BA216),BA216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BB216)+BB216>$V24,$V24-SUM($W216:BB216),BB216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BC216)+BC216>$V24,$V24-SUM($W216:BC216),BC216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BD216)+BD216>$V24,$V24-SUM($W216:BD216),BD216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BE216)+BE216>$V24,$V24-SUM($W216:BE216),BE216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BF216)+BF216>$V24,$V24-SUM($W216:BF216),BF216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BG216)+BG216>$V24,$V24-SUM($W216:BG216),BG216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BH216)+BH216>$V24,$V24-SUM($W216:BH216),BH216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BI216)+BI216>$V24,$V24-SUM($W216:BI216),BI216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BJ216)+BJ216>$V24,$V24-SUM($W216:BJ216),BJ216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BK216)+BK216>$V24,$V24-SUM($W216:BK216),BK216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BL216)+BL216>$V24,$V24-SUM($W216:BL216),BL216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BM216)+BM216>$V24,$V24-SUM($W216:BM216),BM216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BN216)+BN216>$V24,$V24-SUM($W216:BN216),BN216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BO216)+BO216>$V24,$V24-SUM($W216:BO216),BO216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BP216)+BP216>$V24,$V24-SUM($W216:BP216),BP216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BQ216)+BQ216>$V24,$V24-SUM($W216:BQ216),BQ216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BR216)+BR216>$V24,$V24-SUM($W216:BR216),BR216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BS216)+BS216>$V24,$V24-SUM($W216:BS216),BS216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BT216)+BT216>$V24,$V24-SUM($W216:BT216),BT216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BU216)+BU216>$V24,$V24-SUM($W216:BU216),BU216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BV216)+BV216>$V24,$V24-SUM($W216:BV216),BV216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BW216)+BW216>$V24,$V24-SUM($W216:BW216),BW216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BX216)+BX216>$V24,$V24-SUM($W216:BX216),BX216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BY216)+BY216>$V24,$V24-SUM($W216:BY216),BY216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:BZ216)+BZ216>$V24,$V24-SUM($W216:BZ216),BZ216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CA216)+CA216>$V24,$V24-SUM($W216:CA216),CA216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CB216)+CB216>$V24,$V24-SUM($W216:CB216),CB216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CC216)+CC216>$V24,$V24-SUM($W216:CC216),CC216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CD216)+CD216>$V24,$V24-SUM($W216:CD216),CD216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CE216)+CE216>$V24,$V24-SUM($W216:CE216),CE216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CF216)+CF216>$V24,$V24-SUM($W216:CF216),CF216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CG216)+CG216>$V24,$V24-SUM($W216:CG216),CG216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CH216)+CH216>$V24,$V24-SUM($W216:CH216),CH216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CI216)+CI216>$V24,$V24-SUM($W216:CI216),CI216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CJ216)+CJ216>$V24,$V24-SUM($W216:CJ216),CJ216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CK216)+CK216>$V24,$V24-SUM($W216:CK216),CK216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CL216)+CL216>$V24,$V24-SUM($W216:CL216),CL216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CM216)+CM216>$V24,$V24-SUM($W216:CM216),CM216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CN216)+CN216>$V24,$V24-SUM($W216:CN216),CN216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CO216)+CO216>$V24,$V24-SUM($W216:CO216),CO216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CP216)+CP216>$V24,$V24-SUM($W216:CP216),CP216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CQ216)+CQ216>$V24,$V24-SUM($W216:CQ216),CQ216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CR216)+CR216>$V24,$V24-SUM($W216:CR216),CR216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CS216)+CS216>$V24,$V24-SUM($W216:CS216),CS216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CT216)+CT216>$V24,$V24-SUM($W216:CT216),CT216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CU216)+CU216>$V24,$V24-SUM($W216:CU216),CU216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CV216)+CV216>$V24,$V24-SUM($W216:CV216),CV216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CW216)+CW216>$V24,$V24-SUM($W216:CW216),CW216)","v":3.0628934906249999E-2},{"$f":"IF(SUM($W216:CX216)+CX216>$V24,$V24-SUM($W216:CX216),CX216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:CY216)+CY216>$V24,$V24-SUM($W216:CY216),CY216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:CZ216)+CZ216>$V24,$V24-SUM($W216:CZ216),CZ216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DA216)+DA216>$V24,$V24-SUM($W216:DA216),DA216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DB216)+DB216>$V24,$V24-SUM($W216:DB216),DB216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DC216)+DC216>$V24,$V24-SUM($W216:DC216),DC216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DD216)+DD216>$V24,$V24-SUM($W216:DD216),DD216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DE216)+DE216>$V24,$V24-SUM($W216:DE216),DE216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DF216)+DF216>$V24,$V24-SUM($W216:DF216),DF216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DG216)+DG216>$V24,$V24-SUM($W216:DG216),DG216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DH216)+DH216>$V24,$V24-SUM($W216:DH216),DH216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DI216)+DI216>$V24,$V24-SUM($W216:DI216),DI216)","v":4.4408920985006262E-16},{"$f":"IF(SUM($W216:DJ216)+DJ216>$V24,$V24-SUM($W216:DJ216),DJ216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DK216)+DK216>$V24,$V24-SUM($W216:DK216),DK216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DL216)+DL216>$V24,$V24-SUM($W216:DL216),DL216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DM216)+DM216>$V24,$V24-SUM($W216:DM216),DM216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DN216)+DN216>$V24,$V24-SUM($W216:DN216),DN216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DO216)+DO216>$V24,$V24-SUM($W216:DO216),DO216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DP216)+DP216>$V24,$V24-SUM($W216:DP216),DP216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DQ216)+DQ216>$V24,$V24-SUM($W216:DQ216),DQ216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DR216)+DR216>$V24,$V24-SUM($W216:DR216),DR216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DS216)+DS216>$V24,$V24-SUM($W216:DS216),DS216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DT216)+DT216>$V24,$V24-SUM($W216:DT216),DT216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DU216)+DU216>$V24,$V24-SUM($W216:DU216),DU216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DV216)+DV216>$V24,$V24-SUM($W216:DV216),DV216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DW216)+DW216>$V24,$V24-SUM($W216:DW216),DW216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DX216)+DX216>$V24,$V24-SUM($W216:DX216),DX216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DY216)+DY216>$V24,$V24-SUM($W216:DY216),DY216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:DZ216)+DZ216>$V24,$V24-SUM($W216:DZ216),DZ216)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($W216:EA216)+EA216>$V24,$V24-SUM($W216:EA216),EA216)","v":-4.8849813083506888E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1721678125E-4,{"$f":"IF(SUM($W217:W217)+W217>$V25,$V25-SUM($W217:W217),W217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:X217)+X217>$V25,$V25-SUM($W217:X217),X217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:Y217)+Y217>$V25,$V25-SUM($W217:Y217),Y217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:Z217)+Z217>$V25,$V25-SUM($W217:Z217),Z217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AA217)+AA217>$V25,$V25-SUM($W217:AA217),AA217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AB217)+AB217>$V25,$V25-SUM($W217:AB217),AB217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AC217)+AC217>$V25,$V25-SUM($W217:AC217),AC217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AD217)+AD217>$V25,$V25-SUM($W217:AD217),AD217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AE217)+AE217>$V25,$V25-SUM($W217:AE217),AE217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AF217)+AF217>$V25,$V25-SUM($W217:AF217),AF217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AG217)+AG217>$V25,$V25-SUM($W217:AG217),AG217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AH217)+AH217>$V25,$V25-SUM($W217:AH217),AH217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AI217)+AI217>$V25,$V25-SUM($W217:AI217),AI217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AJ217)+AJ217>$V25,$V25-SUM($W217:AJ217),AJ217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AK217)+AK217>$V25,$V25-SUM($W217:AK217),AK217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AL217)+AL217>$V25,$V25-SUM($W217:AL217),AL217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AM217)+AM217>$V25,$V25-SUM($W217:AM217),AM217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AN217)+AN217>$V25,$V25-SUM($W217:AN217),AN217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AO217)+AO217>$V25,$V25-SUM($W217:AO217),AO217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AP217)+AP217>$V25,$V25-SUM($W217:AP217),AP217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AQ217)+AQ217>$V25,$V25-SUM($W217:AQ217),AQ217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AR217)+AR217>$V25,$V25-SUM($W217:AR217),AR217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AS217)+AS217>$V25,$V25-SUM($W217:AS217),AS217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AT217)+AT217>$V25,$V25-SUM($W217:AT217),AT217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AU217)+AU217>$V25,$V25-SUM($W217:AU217),AU217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AV217)+AV217>$V25,$V25-SUM($W217:AV217),AV217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AW217)+AW217>$V25,$V25-SUM($W217:AW217),AW217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AX217)+AX217>$V25,$V25-SUM($W217:AX217),AX217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AY217)+AY217>$V25,$V25-SUM($W217:AY217),AY217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:AZ217)+AZ217>$V25,$V25-SUM($W217:AZ217),AZ217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BA217)+BA217>$V25,$V25-SUM($W217:BA217),BA217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BB217)+BB217>$V25,$V25-SUM($W217:BB217),BB217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BC217)+BC217>$V25,$V25-SUM($W217:BC217),BC217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BD217)+BD217>$V25,$V25-SUM($W217:BD217),BD217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BE217)+BE217>$V25,$V25-SUM($W217:BE217),BE217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BF217)+BF217>$V25,$V25-SUM($W217:BF217),BF217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BG217)+BG217>$V25,$V25-SUM($W217:BG217),BG217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BH217)+BH217>$V25,$V25-SUM($W217:BH217),BH217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BI217)+BI217>$V25,$V25-SUM($W217:BI217),BI217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BJ217)+BJ217>$V25,$V25-SUM($W217:BJ217),BJ217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BK217)+BK217>$V25,$V25-SUM($W217:BK217),BK217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BL217)+BL217>$V25,$V25-SUM($W217:BL217),BL217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BM217)+BM217>$V25,$V25-SUM($W217:BM217),BM217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BN217)+BN217>$V25,$V25-SUM($W217:BN217),BN217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BO217)+BO217>$V25,$V25-SUM($W217:BO217),BO217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BP217)+BP217>$V25,$V25-SUM($W217:BP217),BP217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BQ217)+BQ217>$V25,$V25-SUM($W217:BQ217),BQ217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BR217)+BR217>$V25,$V25-SUM($W217:BR217),BR217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BS217)+BS217>$V25,$V25-SUM($W217:BS217),BS217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BT217)+BT217>$V25,$V25-SUM($W217:BT217),BT217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BU217)+BU217>$V25,$V25-SUM($W217:BU217),BU217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BV217)+BV217>$V25,$V25-SUM($W217:BV217),BV217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BW217)+BW217>$V25,$V25-SUM($W217:BW217),BW217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BX217)+BX217>$V25,$V25-SUM($W217:BX217),BX217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BY217)+BY217>$V25,$V25-SUM($W217:BY217),BY217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:BZ217)+BZ217>$V25,$V25-SUM($W217:BZ217),BZ217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CA217)+CA217>$V25,$V25-SUM($W217:CA217),CA217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CB217)+CB217>$V25,$V25-SUM($W217:CB217),CB217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CC217)+CC217>$V25,$V25-SUM($W217:CC217),CC217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CD217)+CD217>$V25,$V25-SUM($W217:CD217),CD217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CE217)+CE217>$V25,$V25-SUM($W217:CE217),CE217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CF217)+CF217>$V25,$V25-SUM($W217:CF217),CF217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CG217)+CG217>$V25,$V25-SUM($W217:CG217),CG217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CH217)+CH217>$V25,$V25-SUM($W217:CH217),CH217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CI217)+CI217>$V25,$V25-SUM($W217:CI217),CI217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CJ217)+CJ217>$V25,$V25-SUM($W217:CJ217),CJ217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CK217)+CK217>$V25,$V25-SUM($W217:CK217),CK217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CL217)+CL217>$V25,$V25-SUM($W217:CL217),CL217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CM217)+CM217>$V25,$V25-SUM($W217:CM217),CM217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CN217)+CN217>$V25,$V25-SUM($W217:CN217),CN217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CO217)+CO217>$V25,$V25-SUM($W217:CO217),CO217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CP217)+CP217>$V25,$V25-SUM($W217:CP217),CP217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CQ217)+CQ217>$V25,$V25-SUM($W217:CQ217),CQ217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CR217)+CR217>$V25,$V25-SUM($W217:CR217),CR217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CS217)+CS217>$V25,$V25-SUM($W217:CS217),CS217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CT217)+CT217>$V25,$V25-SUM($W217:CT217),CT217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CU217)+CU217>$V25,$V25-SUM($W217:CU217),CU217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CV217)+CV217>$V25,$V25-SUM($W217:CV217),CV217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CW217)+CW217>$V25,$V25-SUM($W217:CW217),CW217)","v":2.1721678125E-4},{"$f":"IF(SUM($W217:CX217)+CX217>$V25,$V25-SUM($W217:CX217),CX217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:CY217)+CY217>$V25,$V25-SUM($W217:CY217),CY217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:CZ217)+CZ217>$V25,$V25-SUM($W217:CZ217),CZ217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DA217)+DA217>$V25,$V25-SUM($W217:DA217),DA217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DB217)+DB217>$V25,$V25-SUM($W217:DB217),DB217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DC217)+DC217>$V25,$V25-SUM($W217:DC217),DC217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DD217)+DD217>$V25,$V25-SUM($W217:DD217),DD217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DE217)+DE217>$V25,$V25-SUM($W217:DE217),DE217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DF217)+DF217>$V25,$V25-SUM($W217:DF217),DF217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DG217)+DG217>$V25,$V25-SUM($W217:DG217),DG217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DH217)+DH217>$V25,$V25-SUM($W217:DH217),DH217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DI217)+DI217>$V25,$V25-SUM($W217:DI217),DI217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DJ217)+DJ217>$V25,$V25-SUM($W217:DJ217),DJ217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DK217)+DK217>$V25,$V25-SUM($W217:DK217),DK217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DL217)+DL217>$V25,$V25-SUM($W217:DL217),DL217)","v":3.4694469519536142E-18},{"$f":"IF(SUM($W217:DM217)+DM217>$V25,$V25-SUM($W217:DM217),DM217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DN217)+DN217>$V25,$V25-SUM($W217:DN217),DN217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DO217)+DO217>$V25,$V25-SUM($W217:DO217),DO217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DP217)+DP217>$V25,$V25-SUM($W217:DP217),DP217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DQ217)+DQ217>$V25,$V25-SUM($W217:DQ217),DQ217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DR217)+DR217>$V25,$V25-SUM($W217:DR217),DR217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DS217)+DS217>$V25,$V25-SUM($W217:DS217),DS217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DT217)+DT217>$V25,$V25-SUM($W217:DT217),DT217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DU217)+DU217>$V25,$V25-SUM($W217:DU217),DU217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DV217)+DV217>$V25,$V25-SUM($W217:DV217),DV217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DW217)+DW217>$V25,$V25-SUM($W217:DW217),DW217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DX217)+DX217>$V25,$V25-SUM($W217:DX217),DX217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DY217)+DY217>$V25,$V25-SUM($W217:DY217),DY217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:DZ217)+DZ217>$V25,$V25-SUM($W217:DZ217),DZ217)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($W217:EA217)+EA217>$V25,$V25-SUM($W217:EA217),EA217)","v":-4.8572257327350599E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3367043749999992E-4,{"$f":"IF(SUM($W218:W218)+W218>$V26,$V26-SUM($W218:W218),W218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:X218)+X218>$V26,$V26-SUM($W218:X218),X218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:Y218)+Y218>$V26,$V26-SUM($W218:Y218),Y218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:Z218)+Z218>$V26,$V26-SUM($W218:Z218),Z218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AA218)+AA218>$V26,$V26-SUM($W218:AA218),AA218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AB218)+AB218>$V26,$V26-SUM($W218:AB218),AB218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AC218)+AC218>$V26,$V26-SUM($W218:AC218),AC218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AD218)+AD218>$V26,$V26-SUM($W218:AD218),AD218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AE218)+AE218>$V26,$V26-SUM($W218:AE218),AE218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AF218)+AF218>$V26,$V26-SUM($W218:AF218),AF218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AG218)+AG218>$V26,$V26-SUM($W218:AG218),AG218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AH218)+AH218>$V26,$V26-SUM($W218:AH218),AH218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AI218)+AI218>$V26,$V26-SUM($W218:AI218),AI218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AJ218)+AJ218>$V26,$V26-SUM($W218:AJ218),AJ218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AK218)+AK218>$V26,$V26-SUM($W218:AK218),AK218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AL218)+AL218>$V26,$V26-SUM($W218:AL218),AL218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AM218)+AM218>$V26,$V26-SUM($W218:AM218),AM218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AN218)+AN218>$V26,$V26-SUM($W218:AN218),AN218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AO218)+AO218>$V26,$V26-SUM($W218:AO218),AO218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AP218)+AP218>$V26,$V26-SUM($W218:AP218),AP218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AQ218)+AQ218>$V26,$V26-SUM($W218:AQ218),AQ218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AR218)+AR218>$V26,$V26-SUM($W218:AR218),AR218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AS218)+AS218>$V26,$V26-SUM($W218:AS218),AS218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AT218)+AT218>$V26,$V26-SUM($W218:AT218),AT218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AU218)+AU218>$V26,$V26-SUM($W218:AU218),AU218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AV218)+AV218>$V26,$V26-SUM($W218:AV218),AV218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AW218)+AW218>$V26,$V26-SUM($W218:AW218),AW218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AX218)+AX218>$V26,$V26-SUM($W218:AX218),AX218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AY218)+AY218>$V26,$V26-SUM($W218:AY218),AY218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:AZ218)+AZ218>$V26,$V26-SUM($W218:AZ218),AZ218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BA218)+BA218>$V26,$V26-SUM($W218:BA218),BA218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BB218)+BB218>$V26,$V26-SUM($W218:BB218),BB218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BC218)+BC218>$V26,$V26-SUM($W218:BC218),BC218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BD218)+BD218>$V26,$V26-SUM($W218:BD218),BD218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BE218)+BE218>$V26,$V26-SUM($W218:BE218),BE218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BF218)+BF218>$V26,$V26-SUM($W218:BF218),BF218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BG218)+BG218>$V26,$V26-SUM($W218:BG218),BG218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BH218)+BH218>$V26,$V26-SUM($W218:BH218),BH218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BI218)+BI218>$V26,$V26-SUM($W218:BI218),BI218)","v":4.3367043749999992E-4},{"$f":"IF(SUM($W218:BJ218)+BJ218>$V26,$V26-SUM($W218:BJ218),BJ218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BK218)+BK218>$V26,$V26-SUM($W218:BK218),BK218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BL218)+BL218>$V26,$V26-SUM($W218:BL218),BL218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BM218)+BM218>$V26,$V26-SUM($W218:BM218),BM218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BN218)+BN218>$V26,$V26-SUM($W218:BN218),BN218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BO218)+BO218>$V26,$V26-SUM($W218:BO218),BO218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BP218)+BP218>$V26,$V26-SUM($W218:BP218),BP218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BQ218)+BQ218>$V26,$V26-SUM($W218:BQ218),BQ218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BR218)+BR218>$V26,$V26-SUM($W218:BR218),BR218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BS218)+BS218>$V26,$V26-SUM($W218:BS218),BS218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BT218)+BT218>$V26,$V26-SUM($W218:BT218),BT218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BU218)+BU218>$V26,$V26-SUM($W218:BU218),BU218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BV218)+BV218>$V26,$V26-SUM($W218:BV218),BV218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BW218)+BW218>$V26,$V26-SUM($W218:BW218),BW218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BX218)+BX218>$V26,$V26-SUM($W218:BX218),BX218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BY218)+BY218>$V26,$V26-SUM($W218:BY218),BY218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:BZ218)+BZ218>$V26,$V26-SUM($W218:BZ218),BZ218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CA218)+CA218>$V26,$V26-SUM($W218:CA218),CA218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CB218)+CB218>$V26,$V26-SUM($W218:CB218),CB218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CC218)+CC218>$V26,$V26-SUM($W218:CC218),CC218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CD218)+CD218>$V26,$V26-SUM($W218:CD218),CD218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CE218)+CE218>$V26,$V26-SUM($W218:CE218),CE218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CF218)+CF218>$V26,$V26-SUM($W218:CF218),CF218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CG218)+CG218>$V26,$V26-SUM($W218:CG218),CG218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CH218)+CH218>$V26,$V26-SUM($W218:CH218),CH218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CI218)+CI218>$V26,$V26-SUM($W218:CI218),CI218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CJ218)+CJ218>$V26,$V26-SUM($W218:CJ218),CJ218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CK218)+CK218>$V26,$V26-SUM($W218:CK218),CK218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CL218)+CL218>$V26,$V26-SUM($W218:CL218),CL218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CM218)+CM218>$V26,$V26-SUM($W218:CM218),CM218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CN218)+CN218>$V26,$V26-SUM($W218:CN218),CN218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CO218)+CO218>$V26,$V26-SUM($W218:CO218),CO218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CP218)+CP218>$V26,$V26-SUM($W218:CP218),CP218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CQ218)+CQ218>$V26,$V26-SUM($W218:CQ218),CQ218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CR218)+CR218>$V26,$V26-SUM($W218:CR218),CR218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CS218)+CS218>$V26,$V26-SUM($W218:CS218),CS218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CT218)+CT218>$V26,$V26-SUM($W218:CT218),CT218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CU218)+CU218>$V26,$V26-SUM($W218:CU218),CU218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CV218)+CV218>$V26,$V26-SUM($W218:CV218),CV218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CW218)+CW218>$V26,$V26-SUM($W218:CW218),CW218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CX218)+CX218>$V26,$V26-SUM($W218:CX218),CX218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CY218)+CY218>$V26,$V26-SUM($W218:CY218),CY218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:CZ218)+CZ218>$V26,$V26-SUM($W218:CZ218),CZ218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DA218)+DA218>$V26,$V26-SUM($W218:DA218),DA218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DB218)+DB218>$V26,$V26-SUM($W218:DB218),DB218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DC218)+DC218>$V26,$V26-SUM($W218:DC218),DC218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DD218)+DD218>$V26,$V26-SUM($W218:DD218),DD218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DE218)+DE218>$V26,$V26-SUM($W218:DE218),DE218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DF218)+DF218>$V26,$V26-SUM($W218:DF218),DF218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DG218)+DG218>$V26,$V26-SUM($W218:DG218),DG218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DH218)+DH218>$V26,$V26-SUM($W218:DH218),DH218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DI218)+DI218>$V26,$V26-SUM($W218:DI218),DI218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DJ218)+DJ218>$V26,$V26-SUM($W218:DJ218),DJ218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DK218)+DK218>$V26,$V26-SUM($W218:DK218),DK218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DL218)+DL218>$V26,$V26-SUM($W218:DL218),DL218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DM218)+DM218>$V26,$V26-SUM($W218:DM218),DM218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DN218)+DN218>$V26,$V26-SUM($W218:DN218),DN218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DO218)+DO218>$V26,$V26-SUM($W218:DO218),DO218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DP218)+DP218>$V26,$V26-SUM($W218:DP218),DP218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DQ218)+DQ218>$V26,$V26-SUM($W218:DQ218),DQ218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DR218)+DR218>$V26,$V26-SUM($W218:DR218),DR218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DS218)+DS218>$V26,$V26-SUM($W218:DS218),DS218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DT218)+DT218>$V26,$V26-SUM($W218:DT218),DT218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DU218)+DU218>$V26,$V26-SUM($W218:DU218),DU218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DV218)+DV218>$V26,$V26-SUM($W218:DV218),DV218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DW218)+DW218>$V26,$V26-SUM($W218:DW218),DW218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DX218)+DX218>$V26,$V26-SUM($W218:DX218),DX218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DY218)+DY218>$V26,$V26-SUM($W218:DY218),DY218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:DZ218)+DZ218>$V26,$V26-SUM($W218:DZ218),DZ218)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($W218:EA218)+EA218>$V26,$V26-SUM($W218:EA218),EA218)","v":-6.9388939039072284E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8681250000000003E-5,{"$f":"IF(SUM($W219:W219)+W219>$V27,$V27-SUM($W219:W219),W219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:X219)+X219>$V27,$V27-SUM($W219:X219),X219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:Y219)+Y219>$V27,$V27-SUM($W219:Y219),Y219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:Z219)+Z219>$V27,$V27-SUM($W219:Z219),Z219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AA219)+AA219>$V27,$V27-SUM($W219:AA219),AA219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AB219)+AB219>$V27,$V27-SUM($W219:AB219),AB219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AC219)+AC219>$V27,$V27-SUM($W219:AC219),AC219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AD219)+AD219>$V27,$V27-SUM($W219:AD219),AD219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AE219)+AE219>$V27,$V27-SUM($W219:AE219),AE219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AF219)+AF219>$V27,$V27-SUM($W219:AF219),AF219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AG219)+AG219>$V27,$V27-SUM($W219:AG219),AG219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AH219)+AH219>$V27,$V27-SUM($W219:AH219),AH219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AI219)+AI219>$V27,$V27-SUM($W219:AI219),AI219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AJ219)+AJ219>$V27,$V27-SUM($W219:AJ219),AJ219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AK219)+AK219>$V27,$V27-SUM($W219:AK219),AK219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AL219)+AL219>$V27,$V27-SUM($W219:AL219),AL219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AM219)+AM219>$V27,$V27-SUM($W219:AM219),AM219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AN219)+AN219>$V27,$V27-SUM($W219:AN219),AN219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AO219)+AO219>$V27,$V27-SUM($W219:AO219),AO219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AP219)+AP219>$V27,$V27-SUM($W219:AP219),AP219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AQ219)+AQ219>$V27,$V27-SUM($W219:AQ219),AQ219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AR219)+AR219>$V27,$V27-SUM($W219:AR219),AR219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AS219)+AS219>$V27,$V27-SUM($W219:AS219),AS219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AT219)+AT219>$V27,$V27-SUM($W219:AT219),AT219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AU219)+AU219>$V27,$V27-SUM($W219:AU219),AU219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AV219)+AV219>$V27,$V27-SUM($W219:AV219),AV219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AW219)+AW219>$V27,$V27-SUM($W219:AW219),AW219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AX219)+AX219>$V27,$V27-SUM($W219:AX219),AX219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AY219)+AY219>$V27,$V27-SUM($W219:AY219),AY219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:AZ219)+AZ219>$V27,$V27-SUM($W219:AZ219),AZ219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BA219)+BA219>$V27,$V27-SUM($W219:BA219),BA219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BB219)+BB219>$V27,$V27-SUM($W219:BB219),BB219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BC219)+BC219>$V27,$V27-SUM($W219:BC219),BC219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BD219)+BD219>$V27,$V27-SUM($W219:BD219),BD219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BE219)+BE219>$V27,$V27-SUM($W219:BE219),BE219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BF219)+BF219>$V27,$V27-SUM($W219:BF219),BF219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BG219)+BG219>$V27,$V27-SUM($W219:BG219),BG219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BH219)+BH219>$V27,$V27-SUM($W219:BH219),BH219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BI219)+BI219>$V27,$V27-SUM($W219:BI219),BI219)","v":9.8681250000000003E-5},{"$f":"IF(SUM($W219:BJ219)+BJ219>$V27,$V27-SUM($W219:BJ219),BJ219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BK219)+BK219>$V27,$V27-SUM($W219:BK219),BK219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BL219)+BL219>$V27,$V27-SUM($W219:BL219),BL219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BM219)+BM219>$V27,$V27-SUM($W219:BM219),BM219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BN219)+BN219>$V27,$V27-SUM($W219:BN219),BN219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BO219)+BO219>$V27,$V27-SUM($W219:BO219),BO219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BP219)+BP219>$V27,$V27-SUM($W219:BP219),BP219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BQ219)+BQ219>$V27,$V27-SUM($W219:BQ219),BQ219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BR219)+BR219>$V27,$V27-SUM($W219:BR219),BR219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BS219)+BS219>$V27,$V27-SUM($W219:BS219),BS219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BT219)+BT219>$V27,$V27-SUM($W219:BT219),BT219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BU219)+BU219>$V27,$V27-SUM($W219:BU219),BU219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BV219)+BV219>$V27,$V27-SUM($W219:BV219),BV219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BW219)+BW219>$V27,$V27-SUM($W219:BW219),BW219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BX219)+BX219>$V27,$V27-SUM($W219:BX219),BX219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BY219)+BY219>$V27,$V27-SUM($W219:BY219),BY219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:BZ219)+BZ219>$V27,$V27-SUM($W219:BZ219),BZ219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CA219)+CA219>$V27,$V27-SUM($W219:CA219),CA219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CB219)+CB219>$V27,$V27-SUM($W219:CB219),CB219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CC219)+CC219>$V27,$V27-SUM($W219:CC219),CC219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CD219)+CD219>$V27,$V27-SUM($W219:CD219),CD219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CE219)+CE219>$V27,$V27-SUM($W219:CE219),CE219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CF219)+CF219>$V27,$V27-SUM($W219:CF219),CF219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CG219)+CG219>$V27,$V27-SUM($W219:CG219),CG219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CH219)+CH219>$V27,$V27-SUM($W219:CH219),CH219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CI219)+CI219>$V27,$V27-SUM($W219:CI219),CI219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CJ219)+CJ219>$V27,$V27-SUM($W219:CJ219),CJ219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CK219)+CK219>$V27,$V27-SUM($W219:CK219),CK219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CL219)+CL219>$V27,$V27-SUM($W219:CL219),CL219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CM219)+CM219>$V27,$V27-SUM($W219:CM219),CM219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CN219)+CN219>$V27,$V27-SUM($W219:CN219),CN219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CO219)+CO219>$V27,$V27-SUM($W219:CO219),CO219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CP219)+CP219>$V27,$V27-SUM($W219:CP219),CP219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CQ219)+CQ219>$V27,$V27-SUM($W219:CQ219),CQ219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CR219)+CR219>$V27,$V27-SUM($W219:CR219),CR219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CS219)+CS219>$V27,$V27-SUM($W219:CS219),CS219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CT219)+CT219>$V27,$V27-SUM($W219:CT219),CT219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CU219)+CU219>$V27,$V27-SUM($W219:CU219),CU219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CV219)+CV219>$V27,$V27-SUM($W219:CV219),CV219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CW219)+CW219>$V27,$V27-SUM($W219:CW219),CW219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CX219)+CX219>$V27,$V27-SUM($W219:CX219),CX219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CY219)+CY219>$V27,$V27-SUM($W219:CY219),CY219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:CZ219)+CZ219>$V27,$V27-SUM($W219:CZ219),CZ219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DA219)+DA219>$V27,$V27-SUM($W219:DA219),DA219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DB219)+DB219>$V27,$V27-SUM($W219:DB219),DB219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DC219)+DC219>$V27,$V27-SUM($W219:DC219),DC219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DD219)+DD219>$V27,$V27-SUM($W219:DD219),DD219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DE219)+DE219>$V27,$V27-SUM($W219:DE219),DE219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DF219)+DF219>$V27,$V27-SUM($W219:DF219),DF219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DG219)+DG219>$V27,$V27-SUM($W219:DG219),DG219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DH219)+DH219>$V27,$V27-SUM($W219:DH219),DH219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DI219)+DI219>$V27,$V27-SUM($W219:DI219),DI219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DJ219)+DJ219>$V27,$V27-SUM($W219:DJ219),DJ219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DK219)+DK219>$V27,$V27-SUM($W219:DK219),DK219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DL219)+DL219>$V27,$V27-SUM($W219:DL219),DL219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DM219)+DM219>$V27,$V27-SUM($W219:DM219),DM219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DN219)+DN219>$V27,$V27-SUM($W219:DN219),DN219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DO219)+DO219>$V27,$V27-SUM($W219:DO219),DO219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DP219)+DP219>$V27,$V27-SUM($W219:DP219),DP219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DQ219)+DQ219>$V27,$V27-SUM($W219:DQ219),DQ219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DR219)+DR219>$V27,$V27-SUM($W219:DR219),DR219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DS219)+DS219>$V27,$V27-SUM($W219:DS219),DS219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DT219)+DT219>$V27,$V27-SUM($W219:DT219),DT219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DU219)+DU219>$V27,$V27-SUM($W219:DU219),DU219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DV219)+DV219>$V27,$V27-SUM($W219:DV219),DV219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DW219)+DW219>$V27,$V27-SUM($W219:DW219),DW219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DX219)+DX219>$V27,$V27-SUM($W219:DX219),DX219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DY219)+DY219>$V27,$V27-SUM($W219:DY219),DY219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:DZ219)+DZ219>$V27,$V27-SUM($W219:DZ219),DZ219)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($W219:EA219)+EA219>$V27,$V27-SUM($W219:EA219),EA219)","v":-1.7347234759768071E-18}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($W220:W220)+W220>$V28,$V28-SUM($W220:W220),W220)","v":0},{"$f":"IF(SUM($W220:X220)+X220>$V28,$V28-SUM($W220:X220),X220)","v":0},{"$f":"IF(SUM($W220:Y220)+Y220>$V28,$V28-SUM($W220:Y220),Y220)","v":0},{"$f":"IF(SUM($W220:Z220)+Z220>$V28,$V28-SUM($W220:Z220),Z220)","v":0},{"$f":"IF(SUM($W220:AA220)+AA220>$V28,$V28-SUM($W220:AA220),AA220)","v":0},{"$f":"IF(SUM($W220:AB220)+AB220>$V28,$V28-SUM($W220:AB220),AB220)","v":0},{"$f":"IF(SUM($W220:AC220)+AC220>$V28,$V28-SUM($W220:AC220),AC220)","v":0},{"$f":"IF(SUM($W220:AD220)+AD220>$V28,$V28-SUM($W220:AD220),AD220)","v":0},{"$f":"IF(SUM($W220:AE220)+AE220>$V28,$V28-SUM($W220:AE220),AE220)","v":0},{"$f":"IF(SUM($W220:AF220)+AF220>$V28,$V28-SUM($W220:AF220),AF220)","v":0},{"$f":"IF(SUM($W220:AG220)+AG220>$V28,$V28-SUM($W220:AG220),AG220)","v":0},{"$f":"IF(SUM($W220:AH220)+AH220>$V28,$V28-SUM($W220:AH220),AH220)","v":0},{"$f":"IF(SUM($W220:AI220)+AI220>$V28,$V28-SUM($W220:AI220),AI220)","v":0},{"$f":"IF(SUM($W220:AJ220)+AJ220>$V28,$V28-SUM($W220:AJ220),AJ220)","v":0},{"$f":"IF(SUM($W220:AK220)+AK220>$V28,$V28-SUM($W220:AK220),AK220)","v":0},{"$f":"IF(SUM($W220:AL220)+AL220>$V28,$V28-SUM($W220:AL220),AL220)","v":0},{"$f":"IF(SUM($W220:AM220)+AM220>$V28,$V28-SUM($W220:AM220),AM220)","v":0},{"$f":"IF(SUM($W220:AN220)+AN220>$V28,$V28-SUM($W220:AN220),AN220)","v":0},{"$f":"IF(SUM($W220:AO220)+AO220>$V28,$V28-SUM($W220:AO220),AO220)","v":0},{"$f":"IF(SUM($W220:AP220)+AP220>$V28,$V28-SUM($W220:AP220),AP220)","v":0},{"$f":"IF(SUM($W220:AQ220)+AQ220>$V28,$V28-SUM($W220:AQ220),AQ220)","v":0},{"$f":"IF(SUM($W220:AR220)+AR220>$V28,$V28-SUM($W220:AR220),AR220)","v":0},{"$f":"IF(SUM($W220:AS220)+AS220>$V28,$V28-SUM($W220:AS220),AS220)","v":0},{"$f":"IF(SUM($W220:AT220)+AT220>$V28,$V28-SUM($W220:AT220),AT220)","v":0},{"$f":"IF(SUM($W220:AU220)+AU220>$V28,$V28-SUM($W220:AU220),AU220)","v":0},{"$f":"IF(SUM($W220:AV220)+AV220>$V28,$V28-SUM($W220:AV220),AV220)","v":0},{"$f":"IF(SUM($W220:AW220)+AW220>$V28,$V28-SUM($W220:AW220),AW220)","v":0},{"$f":"IF(SUM($W220:AX220)+AX220>$V28,$V28-SUM($W220:AX220),AX220)","v":0},{"$f":"IF(SUM($W220:AY220)+AY220>$V28,$V28-SUM($W220:AY220),AY220)","v":0},{"$f":"IF(SUM($W220:AZ220)+AZ220>$V28,$V28-SUM($W220:AZ220),AZ220)","v":0},{"$f":"IF(SUM($W220:BA220)+BA220>$V28,$V28-SUM($W220:BA220),BA220)","v":0},{"$f":"IF(SUM($W220:BB220)+BB220>$V28,$V28-SUM($W220:BB220),BB220)","v":0},{"$f":"IF(SUM($W220:BC220)+BC220>$V28,$V28-SUM($W220:BC220),BC220)","v":0},{"$f":"IF(SUM($W220:BD220)+BD220>$V28,$V28-SUM($W220:BD220),BD220)","v":0},{"$f":"IF(SUM($W220:BE220)+BE220>$V28,$V28-SUM($W220:BE220),BE220)","v":0},{"$f":"IF(SUM($W220:BF220)+BF220>$V28,$V28-SUM($W220:BF220),BF220)","v":0},{"$f":"IF(SUM($W220:BG220)+BG220>$V28,$V28-SUM($W220:BG220),BG220)","v":0},{"$f":"IF(SUM($W220:BH220)+BH220>$V28,$V28-SUM($W220:BH220),BH220)","v":0},{"$f":"IF(SUM($W220:BI220)+BI220>$V28,$V28-SUM($W220:BI220),BI220)","v":0},{"$f":"IF(SUM($W220:BJ220)+BJ220>$V28,$V28-SUM($W220:BJ220),BJ220)","v":0},{"$f":"IF(SUM($W220:BK220)+BK220>$V28,$V28-SUM($W220:BK220),BK220)","v":0},{"$f":"IF(SUM($W220:BL220)+BL220>$V28,$V28-SUM($W220:BL220),BL220)","v":0},{"$f":"IF(SUM($W220:BM220)+BM220>$V28,$V28-SUM($W220:BM220),BM220)","v":0},{"$f":"IF(SUM($W220:BN220)+BN220>$V28,$V28-SUM($W220:BN220),BN220)","v":0},{"$f":"IF(SUM($W220:BO220)+BO220>$V28,$V28-SUM($W220:BO220),BO220)","v":0},{"$f":"IF(SUM($W220:BP220)+BP220>$V28,$V28-SUM($W220:BP220),BP220)","v":0},{"$f":"IF(SUM($W220:BQ220)+BQ220>$V28,$V28-SUM($W220:BQ220),BQ220)","v":0},{"$f":"IF(SUM($W220:BR220)+BR220>$V28,$V28-SUM($W220:BR220),BR220)","v":0},{"$f":"IF(SUM($W220:BS220)+BS220>$V28,$V28-SUM($W220:BS220),BS220)","v":0},{"$f":"IF(SUM($W220:BT220)+BT220>$V28,$V28-SUM($W220:BT220),BT220)","v":0},{"$f":"IF(SUM($W220:BU220)+BU220>$V28,$V28-SUM($W220:BU220),BU220)","v":0},{"$f":"IF(SUM($W220:BV220)+BV220>$V28,$V28-SUM($W220:BV220),BV220)","v":0},{"$f":"IF(SUM($W220:BW220)+BW220>$V28,$V28-SUM($W220:BW220),BW220)","v":0},{"$f":"IF(SUM($W220:BX220)+BX220>$V28,$V28-SUM($W220:BX220),BX220)","v":0},{"$f":"IF(SUM($W220:BY220)+BY220>$V28,$V28-SUM($W220:BY220),BY220)","v":0},{"$f":"IF(SUM($W220:BZ220)+BZ220>$V28,$V28-SUM($W220:BZ220),BZ220)","v":0},{"$f":"IF(SUM($W220:CA220)+CA220>$V28,$V28-SUM($W220:CA220),CA220)","v":0},{"$f":"IF(SUM($W220:CB220)+CB220>$V28,$V28-SUM($W220:CB220),CB220)","v":0},{"$f":"IF(SUM($W220:CC220)+CC220>$V28,$V28-SUM($W220:CC220),CC220)","v":0},{"$f":"IF(SUM($W220:CD220)+CD220>$V28,$V28-SUM($W220:CD220),CD220)","v":0},{"$f":"IF(SUM($W220:CE220)+CE220>$V28,$V28-SUM($W220:CE220),CE220)","v":0},{"$f":"IF(SUM($W220:CF220)+CF220>$V28,$V28-SUM($W220:CF220),CF220)","v":0},{"$f":"IF(SUM($W220:CG220)+CG220>$V28,$V28-SUM($W220:CG220),CG220)","v":0},{"$f":"IF(SUM($W220:CH220)+CH220>$V28,$V28-SUM($W220:CH220),CH220)","v":0},{"$f":"IF(SUM($W220:CI220)+CI220>$V28,$V28-SUM($W220:CI220),CI220)","v":0},{"$f":"IF(SUM($W220:CJ220)+CJ220>$V28,$V28-SUM($W220:CJ220),CJ220)","v":0},{"$f":"IF(SUM($W220:CK220)+CK220>$V28,$V28-SUM($W220:CK220),CK220)","v":0},{"$f":"IF(SUM($W220:CL220)+CL220>$V28,$V28-SUM($W220:CL220),CL220)","v":0},{"$f":"IF(SUM($W220:CM220)+CM220>$V28,$V28-SUM($W220:CM220),CM220)","v":0},{"$f":"IF(SUM($W220:CN220)+CN220>$V28,$V28-SUM($W220:CN220),CN220)","v":0},{"$f":"IF(SUM($W220:CO220)+CO220>$V28,$V28-SUM($W220:CO220),CO220)","v":0},{"$f":"IF(SUM($W220:CP220)+CP220>$V28,$V28-SUM($W220:CP220),CP220)","v":0},{"$f":"IF(SUM($W220:CQ220)+CQ220>$V28,$V28-SUM($W220:CQ220),CQ220)","v":0},{"$f":"IF(SUM($W220:CR220)+CR220>$V28,$V28-SUM($W220:CR220),CR220)","v":0},{"$f":"IF(SUM($W220:CS220)+CS220>$V28,$V28-SUM($W220:CS220),CS220)","v":0},{"$f":"IF(SUM($W220:CT220)+CT220>$V28,$V28-SUM($W220:CT220),CT220)","v":0},{"$f":"IF(SUM($W220:CU220)+CU220>$V28,$V28-SUM($W220:CU220),CU220)","v":0},{"$f":"IF(SUM($W220:CV220)+CV220>$V28,$V28-SUM($W220:CV220),CV220)","v":0},{"$f":"IF(SUM($W220:CW220)+CW220>$V28,$V28-SUM($W220:CW220),CW220)","v":0},{"$f":"IF(SUM($W220:CX220)+CX220>$V28,$V28-SUM($W220:CX220),CX220)","v":0},{"$f":"IF(SUM($W220:CY220)+CY220>$V28,$V28-SUM($W220:CY220),CY220)","v":0},{"$f":"IF(SUM($W220:CZ220)+CZ220>$V28,$V28-SUM($W220:CZ220),CZ220)","v":0},{"$f":"IF(SUM($W220:DA220)+DA220>$V28,$V28-SUM($W220:DA220),DA220)","v":0},{"$f":"IF(SUM($W220:DB220)+DB220>$V28,$V28-SUM($W220:DB220),DB220)","v":0},{"$f":"IF(SUM($W220:DC220)+DC220>$V28,$V28-SUM($W220:DC220),DC220)","v":0},{"$f":"IF(SUM($W220:DD220)+DD220>$V28,$V28-SUM($W220:DD220),DD220)","v":0},{"$f":"IF(SUM($W220:DE220)+DE220>$V28,$V28-SUM($W220:DE220),DE220)","v":0},{"$f":"IF(SUM($W220:DF220)+DF220>$V28,$V28-SUM($W220:DF220),DF220)","v":0},{"$f":"IF(SUM($W220:DG220)+DG220>$V28,$V28-SUM($W220:DG220),DG220)","v":0},{"$f":"IF(SUM($W220:DH220)+DH220>$V28,$V28-SUM($W220:DH220),DH220)","v":0},{"$f":"IF(SUM($W220:DI220)+DI220>$V28,$V28-SUM($W220:DI220),DI220)","v":0},{"$f":"IF(SUM($W220:DJ220)+DJ220>$V28,$V28-SUM($W220:DJ220),DJ220)","v":0},{"$f":"IF(SUM($W220:DK220)+DK220>$V28,$V28-SUM($W220:DK220),DK220)","v":0},{"$f":"IF(SUM($W220:DL220)+DL220>$V28,$V28-SUM($W220:DL220),DL220)","v":0},{"$f":"IF(SUM($W220:DM220)+DM220>$V28,$V28-SUM($W220:DM220),DM220)","v":0},{"$f":"IF(SUM($W220:DN220)+DN220>$V28,$V28-SUM($W220:DN220),DN220)","v":0},{"$f":"IF(SUM($W220:DO220)+DO220>$V28,$V28-SUM($W220:DO220),DO220)","v":0},{"$f":"IF(SUM($W220:DP220)+DP220>$V28,$V28-SUM($W220:DP220),DP220)","v":0},{"$f":"IF(SUM($W220:DQ220)+DQ220>$V28,$V28-SUM($W220:DQ220),DQ220)","v":0},{"$f":"IF(SUM($W220:DR220)+DR220>$V28,$V28-SUM($W220:DR220),DR220)","v":0},{"$f":"IF(SUM($W220:DS220)+DS220>$V28,$V28-SUM($W220:DS220),DS220)","v":0},{"$f":"IF(SUM($W220:DT220)+DT220>$V28,$V28-SUM($W220:DT220),DT220)","v":0},{"$f":"IF(SUM($W220:DU220)+DU220>$V28,$V28-SUM($W220:DU220),DU220)","v":0},{"$f":"IF(SUM($W220:DV220)+DV220>$V28,$V28-SUM($W220:DV220),DV220)","v":0},{"$f":"IF(SUM($W220:DW220)+DW220>$V28,$V28-SUM($W220:DW220),DW220)","v":0},{"$f":"IF(SUM($W220:DX220)+DX220>$V28,$V28-SUM($W220:DX220),DX220)","v":0},{"$f":"IF(SUM($W220:DY220)+DY220>$V28,$V28-SUM($W220:DY220),DY220)","v":0},{"$f":"IF(SUM($W220:DZ220)+DZ220>$V28,$V28-SUM($W220:DZ220),DZ220)","v":0},{"$f":"IF(SUM($W220:EA220)+EA220>$V28,$V28-SUM($W220:EA220),EA220)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1424853749999995E-3,{"$f":"IF(SUM($W221:W221)+W221>$V29,$V29-SUM($W221:W221),W221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:X221)+X221>$V29,$V29-SUM($W221:X221),X221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:Y221)+Y221>$V29,$V29-SUM($W221:Y221),Y221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:Z221)+Z221>$V29,$V29-SUM($W221:Z221),Z221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AA221)+AA221>$V29,$V29-SUM($W221:AA221),AA221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AB221)+AB221>$V29,$V29-SUM($W221:AB221),AB221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AC221)+AC221>$V29,$V29-SUM($W221:AC221),AC221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AD221)+AD221>$V29,$V29-SUM($W221:AD221),AD221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AE221)+AE221>$V29,$V29-SUM($W221:AE221),AE221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AF221)+AF221>$V29,$V29-SUM($W221:AF221),AF221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AG221)+AG221>$V29,$V29-SUM($W221:AG221),AG221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AH221)+AH221>$V29,$V29-SUM($W221:AH221),AH221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AI221)+AI221>$V29,$V29-SUM($W221:AI221),AI221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AJ221)+AJ221>$V29,$V29-SUM($W221:AJ221),AJ221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AK221)+AK221>$V29,$V29-SUM($W221:AK221),AK221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AL221)+AL221>$V29,$V29-SUM($W221:AL221),AL221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AM221)+AM221>$V29,$V29-SUM($W221:AM221),AM221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AN221)+AN221>$V29,$V29-SUM($W221:AN221),AN221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AO221)+AO221>$V29,$V29-SUM($W221:AO221),AO221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AP221)+AP221>$V29,$V29-SUM($W221:AP221),AP221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AQ221)+AQ221>$V29,$V29-SUM($W221:AQ221),AQ221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AR221)+AR221>$V29,$V29-SUM($W221:AR221),AR221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AS221)+AS221>$V29,$V29-SUM($W221:AS221),AS221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AT221)+AT221>$V29,$V29-SUM($W221:AT221),AT221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AU221)+AU221>$V29,$V29-SUM($W221:AU221),AU221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AV221)+AV221>$V29,$V29-SUM($W221:AV221),AV221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AW221)+AW221>$V29,$V29-SUM($W221:AW221),AW221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AX221)+AX221>$V29,$V29-SUM($W221:AX221),AX221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AY221)+AY221>$V29,$V29-SUM($W221:AY221),AY221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:AZ221)+AZ221>$V29,$V29-SUM($W221:AZ221),AZ221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BA221)+BA221>$V29,$V29-SUM($W221:BA221),BA221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BB221)+BB221>$V29,$V29-SUM($W221:BB221),BB221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BC221)+BC221>$V29,$V29-SUM($W221:BC221),BC221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BD221)+BD221>$V29,$V29-SUM($W221:BD221),BD221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BE221)+BE221>$V29,$V29-SUM($W221:BE221),BE221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BF221)+BF221>$V29,$V29-SUM($W221:BF221),BF221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BG221)+BG221>$V29,$V29-SUM($W221:BG221),BG221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BH221)+BH221>$V29,$V29-SUM($W221:BH221),BH221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BI221)+BI221>$V29,$V29-SUM($W221:BI221),BI221)","v":1.1424853749999995E-3},{"$f":"IF(SUM($W221:BJ221)+BJ221>$V29,$V29-SUM($W221:BJ221),BJ221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BK221)+BK221>$V29,$V29-SUM($W221:BK221),BK221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BL221)+BL221>$V29,$V29-SUM($W221:BL221),BL221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BM221)+BM221>$V29,$V29-SUM($W221:BM221),BM221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BN221)+BN221>$V29,$V29-SUM($W221:BN221),BN221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BO221)+BO221>$V29,$V29-SUM($W221:BO221),BO221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BP221)+BP221>$V29,$V29-SUM($W221:BP221),BP221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BQ221)+BQ221>$V29,$V29-SUM($W221:BQ221),BQ221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BR221)+BR221>$V29,$V29-SUM($W221:BR221),BR221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BS221)+BS221>$V29,$V29-SUM($W221:BS221),BS221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BT221)+BT221>$V29,$V29-SUM($W221:BT221),BT221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BU221)+BU221>$V29,$V29-SUM($W221:BU221),BU221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BV221)+BV221>$V29,$V29-SUM($W221:BV221),BV221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BW221)+BW221>$V29,$V29-SUM($W221:BW221),BW221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BX221)+BX221>$V29,$V29-SUM($W221:BX221),BX221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BY221)+BY221>$V29,$V29-SUM($W221:BY221),BY221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:BZ221)+BZ221>$V29,$V29-SUM($W221:BZ221),BZ221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CA221)+CA221>$V29,$V29-SUM($W221:CA221),CA221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CB221)+CB221>$V29,$V29-SUM($W221:CB221),CB221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CC221)+CC221>$V29,$V29-SUM($W221:CC221),CC221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CD221)+CD221>$V29,$V29-SUM($W221:CD221),CD221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CE221)+CE221>$V29,$V29-SUM($W221:CE221),CE221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CF221)+CF221>$V29,$V29-SUM($W221:CF221),CF221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CG221)+CG221>$V29,$V29-SUM($W221:CG221),CG221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CH221)+CH221>$V29,$V29-SUM($W221:CH221),CH221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CI221)+CI221>$V29,$V29-SUM($W221:CI221),CI221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CJ221)+CJ221>$V29,$V29-SUM($W221:CJ221),CJ221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CK221)+CK221>$V29,$V29-SUM($W221:CK221),CK221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CL221)+CL221>$V29,$V29-SUM($W221:CL221),CL221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CM221)+CM221>$V29,$V29-SUM($W221:CM221),CM221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CN221)+CN221>$V29,$V29-SUM($W221:CN221),CN221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CO221)+CO221>$V29,$V29-SUM($W221:CO221),CO221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CP221)+CP221>$V29,$V29-SUM($W221:CP221),CP221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CQ221)+CQ221>$V29,$V29-SUM($W221:CQ221),CQ221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CR221)+CR221>$V29,$V29-SUM($W221:CR221),CR221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CS221)+CS221>$V29,$V29-SUM($W221:CS221),CS221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CT221)+CT221>$V29,$V29-SUM($W221:CT221),CT221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CU221)+CU221>$V29,$V29-SUM($W221:CU221),CU221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CV221)+CV221>$V29,$V29-SUM($W221:CV221),CV221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CW221)+CW221>$V29,$V29-SUM($W221:CW221),CW221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CX221)+CX221>$V29,$V29-SUM($W221:CX221),CX221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CY221)+CY221>$V29,$V29-SUM($W221:CY221),CY221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:CZ221)+CZ221>$V29,$V29-SUM($W221:CZ221),CZ221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DA221)+DA221>$V29,$V29-SUM($W221:DA221),DA221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DB221)+DB221>$V29,$V29-SUM($W221:DB221),DB221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DC221)+DC221>$V29,$V29-SUM($W221:DC221),DC221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DD221)+DD221>$V29,$V29-SUM($W221:DD221),DD221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DE221)+DE221>$V29,$V29-SUM($W221:DE221),DE221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DF221)+DF221>$V29,$V29-SUM($W221:DF221),DF221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DG221)+DG221>$V29,$V29-SUM($W221:DG221),DG221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DH221)+DH221>$V29,$V29-SUM($W221:DH221),DH221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DI221)+DI221>$V29,$V29-SUM($W221:DI221),DI221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DJ221)+DJ221>$V29,$V29-SUM($W221:DJ221),DJ221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DK221)+DK221>$V29,$V29-SUM($W221:DK221),DK221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DL221)+DL221>$V29,$V29-SUM($W221:DL221),DL221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DM221)+DM221>$V29,$V29-SUM($W221:DM221),DM221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DN221)+DN221>$V29,$V29-SUM($W221:DN221),DN221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DO221)+DO221>$V29,$V29-SUM($W221:DO221),DO221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DP221)+DP221>$V29,$V29-SUM($W221:DP221),DP221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DQ221)+DQ221>$V29,$V29-SUM($W221:DQ221),DQ221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DR221)+DR221>$V29,$V29-SUM($W221:DR221),DR221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DS221)+DS221>$V29,$V29-SUM($W221:DS221),DS221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DT221)+DT221>$V29,$V29-SUM($W221:DT221),DT221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DU221)+DU221>$V29,$V29-SUM($W221:DU221),DU221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DV221)+DV221>$V29,$V29-SUM($W221:DV221),DV221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DW221)+DW221>$V29,$V29-SUM($W221:DW221),DW221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DX221)+DX221>$V29,$V29-SUM($W221:DX221),DX221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DY221)+DY221>$V29,$V29-SUM($W221:DY221),DY221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:DZ221)+DZ221>$V29,$V29-SUM($W221:DZ221),DZ221)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($W221:EA221)+EA221>$V29,$V29-SUM($W221:EA221),EA221)","v":-2.0816681711721685E-17}]
[]
[null,"Depreciation:  2003 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W22/$F225","v":0},{"$f":"IF(SUM($X225:X225)+X225>$W22,$W22-SUM($X225:X225),X225)","v":0},{"$f":"IF(SUM($X225:Y225)+Y225>$W22,$W22-SUM($X225:Y225),Y225)","v":0},{"$f":"IF(SUM($X225:Z225)+Z225>$W22,$W22-SUM($X225:Z225),Z225)","v":0},{"$f":"IF(SUM($X225:AA225)+AA225>$W22,$W22-SUM($X225:AA225),AA225)","v":0},{"$f":"IF(SUM($X225:AB225)+AB225>$W22,$W22-SUM($X225:AB225),AB225)","v":0},{"$f":"IF(SUM($X225:AC225)+AC225>$W22,$W22-SUM($X225:AC225),AC225)","v":0},{"$f":"IF(SUM($X225:AD225)+AD225>$W22,$W22-SUM($X225:AD225),AD225)","v":0},{"$f":"IF(SUM($X225:AE225)+AE225>$W22,$W22-SUM($X225:AE225),AE225)","v":0},{"$f":"IF(SUM($X225:AF225)+AF225>$W22,$W22-SUM($X225:AF225),AF225)","v":0},{"$f":"IF(SUM($X225:AG225)+AG225>$W22,$W22-SUM($X225:AG225),AG225)","v":0},{"$f":"IF(SUM($X225:AH225)+AH225>$W22,$W22-SUM($X225:AH225),AH225)","v":0},{"$f":"IF(SUM($X225:AI225)+AI225>$W22,$W22-SUM($X225:AI225),AI225)","v":0},{"$f":"IF(SUM($X225:AJ225)+AJ225>$W22,$W22-SUM($X225:AJ225),AJ225)","v":0},{"$f":"IF(SUM($X225:AK225)+AK225>$W22,$W22-SUM($X225:AK225),AK225)","v":0},{"$f":"IF(SUM($X225:AL225)+AL225>$W22,$W22-SUM($X225:AL225),AL225)","v":0},{"$f":"IF(SUM($X225:AM225)+AM225>$W22,$W22-SUM($X225:AM225),AM225)","v":0},{"$f":"IF(SUM($X225:AN225)+AN225>$W22,$W22-SUM($X225:AN225),AN225)","v":0},{"$f":"IF(SUM($X225:AO225)+AO225>$W22,$W22-SUM($X225:AO225),AO225)","v":0},{"$f":"IF(SUM($X225:AP225)+AP225>$W22,$W22-SUM($X225:AP225),AP225)","v":0},{"$f":"IF(SUM($X225:AQ225)+AQ225>$W22,$W22-SUM($X225:AQ225),AQ225)","v":0},{"$f":"IF(SUM($X225:AR225)+AR225>$W22,$W22-SUM($X225:AR225),AR225)","v":0},{"$f":"IF(SUM($X225:AS225)+AS225>$W22,$W22-SUM($X225:AS225),AS225)","v":0},{"$f":"IF(SUM($X225:AT225)+AT225>$W22,$W22-SUM($X225:AT225),AT225)","v":0},{"$f":"IF(SUM($X225:AU225)+AU225>$W22,$W22-SUM($X225:AU225),AU225)","v":0},{"$f":"IF(SUM($X225:AV225)+AV225>$W22,$W22-SUM($X225:AV225),AV225)","v":0},{"$f":"IF(SUM($X225:AW225)+AW225>$W22,$W22-SUM($X225:AW225),AW225)","v":0},{"$f":"IF(SUM($X225:AX225)+AX225>$W22,$W22-SUM($X225:AX225),AX225)","v":0},{"$f":"IF(SUM($X225:AY225)+AY225>$W22,$W22-SUM($X225:AY225),AY225)","v":0},{"$f":"IF(SUM($X225:AZ225)+AZ225>$W22,$W22-SUM($X225:AZ225),AZ225)","v":0},{"$f":"IF(SUM($X225:BA225)+BA225>$W22,$W22-SUM($X225:BA225),BA225)","v":0},{"$f":"IF(SUM($X225:BB225)+BB225>$W22,$W22-SUM($X225:BB225),BB225)","v":0},{"$f":"IF(SUM($X225:BC225)+BC225>$W22,$W22-SUM($X225:BC225),BC225)","v":0},{"$f":"IF(SUM($X225:BD225)+BD225>$W22,$W22-SUM($X225:BD225),BD225)","v":0},{"$f":"IF(SUM($X225:BE225)+BE225>$W22,$W22-SUM($X225:BE225),BE225)","v":0},{"$f":"IF(SUM($X225:BF225)+BF225>$W22,$W22-SUM($X225:BF225),BF225)","v":0},{"$f":"IF(SUM($X225:BG225)+BG225>$W22,$W22-SUM($X225:BG225),BG225)","v":0},{"$f":"IF(SUM($X225:BH225)+BH225>$W22,$W22-SUM($X225:BH225),BH225)","v":0},{"$f":"IF(SUM($X225:BI225)+BI225>$W22,$W22-SUM($X225:BI225),BI225)","v":0},{"$f":"IF(SUM($X225:BJ225)+BJ225>$W22,$W22-SUM($X225:BJ225),BJ225)","v":0},{"$f":"IF(SUM($X225:BK225)+BK225>$W22,$W22-SUM($X225:BK225),BK225)","v":0},{"$f":"IF(SUM($X225:BL225)+BL225>$W22,$W22-SUM($X225:BL225),BL225)","v":0},{"$f":"IF(SUM($X225:BM225)+BM225>$W22,$W22-SUM($X225:BM225),BM225)","v":0},{"$f":"IF(SUM($X225:BN225)+BN225>$W22,$W22-SUM($X225:BN225),BN225)","v":0},{"$f":"IF(SUM($X225:BO225)+BO225>$W22,$W22-SUM($X225:BO225),BO225)","v":0},{"$f":"IF(SUM($X225:BP225)+BP225>$W22,$W22-SUM($X225:BP225),BP225)","v":0},{"$f":"IF(SUM($X225:BQ225)+BQ225>$W22,$W22-SUM($X225:BQ225),BQ225)","v":0},{"$f":"IF(SUM($X225:BR225)+BR225>$W22,$W22-SUM($X225:BR225),BR225)","v":0},{"$f":"IF(SUM($X225:BS225)+BS225>$W22,$W22-SUM($X225:BS225),BS225)","v":0},{"$f":"IF(SUM($X225:BT225)+BT225>$W22,$W22-SUM($X225:BT225),BT225)","v":0},{"$f":"IF(SUM($X225:BU225)+BU225>$W22,$W22-SUM($X225:BU225),BU225)","v":0},{"$f":"IF(SUM($X225:BV225)+BV225>$W22,$W22-SUM($X225:BV225),BV225)","v":0},{"$f":"IF(SUM($X225:BW225)+BW225>$W22,$W22-SUM($X225:BW225),BW225)","v":0},{"$f":"IF(SUM($X225:BX225)+BX225>$W22,$W22-SUM($X225:BX225),BX225)","v":0},{"$f":"IF(SUM($X225:BY225)+BY225>$W22,$W22-SUM($X225:BY225),BY225)","v":0},{"$f":"IF(SUM($X225:BZ225)+BZ225>$W22,$W22-SUM($X225:BZ225),BZ225)","v":0},{"$f":"IF(SUM($X225:CA225)+CA225>$W22,$W22-SUM($X225:CA225),CA225)","v":0},{"$f":"IF(SUM($X225:CB225)+CB225>$W22,$W22-SUM($X225:CB225),CB225)","v":0},{"$f":"IF(SUM($X225:CC225)+CC225>$W22,$W22-SUM($X225:CC225),CC225)","v":0},{"$f":"IF(SUM($X225:CD225)+CD225>$W22,$W22-SUM($X225:CD225),CD225)","v":0},{"$f":"IF(SUM($X225:CE225)+CE225>$W22,$W22-SUM($X225:CE225),CE225)","v":0},{"$f":"IF(SUM($X225:CF225)+CF225>$W22,$W22-SUM($X225:CF225),CF225)","v":0},{"$f":"IF(SUM($X225:CG225)+CG225>$W22,$W22-SUM($X225:CG225),CG225)","v":0},{"$f":"IF(SUM($X225:CH225)+CH225>$W22,$W22-SUM($X225:CH225),CH225)","v":0},{"$f":"IF(SUM($X225:CI225)+CI225>$W22,$W22-SUM($X225:CI225),CI225)","v":0},{"$f":"IF(SUM($X225:CJ225)+CJ225>$W22,$W22-SUM($X225:CJ225),CJ225)","v":0},{"$f":"IF(SUM($X225:CK225)+CK225>$W22,$W22-SUM($X225:CK225),CK225)","v":0},{"$f":"IF(SUM($X225:CL225)+CL225>$W22,$W22-SUM($X225:CL225),CL225)","v":0},{"$f":"IF(SUM($X225:CM225)+CM225>$W22,$W22-SUM($X225:CM225),CM225)","v":0},{"$f":"IF(SUM($X225:CN225)+CN225>$W22,$W22-SUM($X225:CN225),CN225)","v":0},{"$f":"IF(SUM($X225:CO225)+CO225>$W22,$W22-SUM($X225:CO225),CO225)","v":0},{"$f":"IF(SUM($X225:CP225)+CP225>$W22,$W22-SUM($X225:CP225),CP225)","v":0},{"$f":"IF(SUM($X225:CQ225)+CQ225>$W22,$W22-SUM($X225:CQ225),CQ225)","v":0},{"$f":"IF(SUM($X225:CR225)+CR225>$W22,$W22-SUM($X225:CR225),CR225)","v":0},{"$f":"IF(SUM($X225:CS225)+CS225>$W22,$W22-SUM($X225:CS225),CS225)","v":0},{"$f":"IF(SUM($X225:CT225)+CT225>$W22,$W22-SUM($X225:CT225),CT225)","v":0},{"$f":"IF(SUM($X225:CU225)+CU225>$W22,$W22-SUM($X225:CU225),CU225)","v":0},{"$f":"IF(SUM($X225:CV225)+CV225>$W22,$W22-SUM($X225:CV225),CV225)","v":0},{"$f":"IF(SUM($X225:CW225)+CW225>$W22,$W22-SUM($X225:CW225),CW225)","v":0},{"$f":"IF(SUM($X225:CX225)+CX225>$W22,$W22-SUM($X225:CX225),CX225)","v":0},{"$f":"IF(SUM($X225:CY225)+CY225>$W22,$W22-SUM($X225:CY225),CY225)","v":0},{"$f":"IF(SUM($X225:CZ225)+CZ225>$W22,$W22-SUM($X225:CZ225),CZ225)","v":0},{"$f":"IF(SUM($X225:DA225)+DA225>$W22,$W22-SUM($X225:DA225),DA225)","v":0},{"$f":"IF(SUM($X225:DB225)+DB225>$W22,$W22-SUM($X225:DB225),DB225)","v":0},{"$f":"IF(SUM($X225:DC225)+DC225>$W22,$W22-SUM($X225:DC225),DC225)","v":0},{"$f":"IF(SUM($X225:DD225)+DD225>$W22,$W22-SUM($X225:DD225),DD225)","v":0},{"$f":"IF(SUM($X225:DE225)+DE225>$W22,$W22-SUM($X225:DE225),DE225)","v":0},{"$f":"IF(SUM($X225:DF225)+DF225>$W22,$W22-SUM($X225:DF225),DF225)","v":0},{"$f":"IF(SUM($X225:DG225)+DG225>$W22,$W22-SUM($X225:DG225),DG225)","v":0},{"$f":"IF(SUM($X225:DH225)+DH225>$W22,$W22-SUM($X225:DH225),DH225)","v":0},{"$f":"IF(SUM($X225:DI225)+DI225>$W22,$W22-SUM($X225:DI225),DI225)","v":0},{"$f":"IF(SUM($X225:DJ225)+DJ225>$W22,$W22-SUM($X225:DJ225),DJ225)","v":0},{"$f":"IF(SUM($X225:DK225)+DK225>$W22,$W22-SUM($X225:DK225),DK225)","v":0},{"$f":"IF(SUM($X225:DL225)+DL225>$W22,$W22-SUM($X225:DL225),DL225)","v":0},{"$f":"IF(SUM($X225:DM225)+DM225>$W22,$W22-SUM($X225:DM225),DM225)","v":0},{"$f":"IF(SUM($X225:DN225)+DN225>$W22,$W22-SUM($X225:DN225),DN225)","v":0},{"$f":"IF(SUM($X225:DO225)+DO225>$W22,$W22-SUM($X225:DO225),DO225)","v":0},{"$f":"IF(SUM($X225:DP225)+DP225>$W22,$W22-SUM($X225:DP225),DP225)","v":0},{"$f":"IF(SUM($X225:DQ225)+DQ225>$W22,$W22-SUM($X225:DQ225),DQ225)","v":0},{"$f":"IF(SUM($X225:DR225)+DR225>$W22,$W22-SUM($X225:DR225),DR225)","v":0},{"$f":"IF(SUM($X225:DS225)+DS225>$W22,$W22-SUM($X225:DS225),DS225)","v":0},{"$f":"IF(SUM($X225:DT225)+DT225>$W22,$W22-SUM($X225:DT225),DT225)","v":0},{"$f":"IF(SUM($X225:DU225)+DU225>$W22,$W22-SUM($X225:DU225),DU225)","v":0},{"$f":"IF(SUM($X225:DV225)+DV225>$W22,$W22-SUM($X225:DV225),DV225)","v":0},{"$f":"IF(SUM($X225:DW225)+DW225>$W22,$W22-SUM($X225:DW225),DW225)","v":0},{"$f":"IF(SUM($X225:DX225)+DX225>$W22,$W22-SUM($X225:DX225),DX225)","v":0},{"$f":"IF(SUM($X225:DY225)+DY225>$W22,$W22-SUM($X225:DY225),DY225)","v":0},{"$f":"IF(SUM($X225:DZ225)+DZ225>$W22,$W22-SUM($X225:DZ225),DZ225)","v":0},{"$f":"IF(SUM($X225:EA225)+EA225>$W22,$W22-SUM($X225:EA225),EA225)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($X226:X226)+X226>$W23,$W23-SUM($X226:X226),X226)","v":0},{"$f":"IF(SUM($X226:Y226)+Y226>$W23,$W23-SUM($X226:Y226),Y226)","v":0},{"$f":"IF(SUM($X226:Z226)+Z226>$W23,$W23-SUM($X226:Z226),Z226)","v":0},{"$f":"IF(SUM($X226:AA226)+AA226>$W23,$W23-SUM($X226:AA226),AA226)","v":0},{"$f":"IF(SUM($X226:AB226)+AB226>$W23,$W23-SUM($X226:AB226),AB226)","v":0},{"$f":"IF(SUM($X226:AC226)+AC226>$W23,$W23-SUM($X226:AC226),AC226)","v":0},{"$f":"IF(SUM($X226:AD226)+AD226>$W23,$W23-SUM($X226:AD226),AD226)","v":0},{"$f":"IF(SUM($X226:AE226)+AE226>$W23,$W23-SUM($X226:AE226),AE226)","v":0},{"$f":"IF(SUM($X226:AF226)+AF226>$W23,$W23-SUM($X226:AF226),AF226)","v":0},{"$f":"IF(SUM($X226:AG226)+AG226>$W23,$W23-SUM($X226:AG226),AG226)","v":0},{"$f":"IF(SUM($X226:AH226)+AH226>$W23,$W23-SUM($X226:AH226),AH226)","v":0},{"$f":"IF(SUM($X226:AI226)+AI226>$W23,$W23-SUM($X226:AI226),AI226)","v":0},{"$f":"IF(SUM($X226:AJ226)+AJ226>$W23,$W23-SUM($X226:AJ226),AJ226)","v":0},{"$f":"IF(SUM($X226:AK226)+AK226>$W23,$W23-SUM($X226:AK226),AK226)","v":0},{"$f":"IF(SUM($X226:AL226)+AL226>$W23,$W23-SUM($X226:AL226),AL226)","v":0},{"$f":"IF(SUM($X226:AM226)+AM226>$W23,$W23-SUM($X226:AM226),AM226)","v":0},{"$f":"IF(SUM($X226:AN226)+AN226>$W23,$W23-SUM($X226:AN226),AN226)","v":0},{"$f":"IF(SUM($X226:AO226)+AO226>$W23,$W23-SUM($X226:AO226),AO226)","v":0},{"$f":"IF(SUM($X226:AP226)+AP226>$W23,$W23-SUM($X226:AP226),AP226)","v":0},{"$f":"IF(SUM($X226:AQ226)+AQ226>$W23,$W23-SUM($X226:AQ226),AQ226)","v":0},{"$f":"IF(SUM($X226:AR226)+AR226>$W23,$W23-SUM($X226:AR226),AR226)","v":0},{"$f":"IF(SUM($X226:AS226)+AS226>$W23,$W23-SUM($X226:AS226),AS226)","v":0},{"$f":"IF(SUM($X226:AT226)+AT226>$W23,$W23-SUM($X226:AT226),AT226)","v":0},{"$f":"IF(SUM($X226:AU226)+AU226>$W23,$W23-SUM($X226:AU226),AU226)","v":0},{"$f":"IF(SUM($X226:AV226)+AV226>$W23,$W23-SUM($X226:AV226),AV226)","v":0},{"$f":"IF(SUM($X226:AW226)+AW226>$W23,$W23-SUM($X226:AW226),AW226)","v":0},{"$f":"IF(SUM($X226:AX226)+AX226>$W23,$W23-SUM($X226:AX226),AX226)","v":0},{"$f":"IF(SUM($X226:AY226)+AY226>$W23,$W23-SUM($X226:AY226),AY226)","v":0},{"$f":"IF(SUM($X226:AZ226)+AZ226>$W23,$W23-SUM($X226:AZ226),AZ226)","v":0},{"$f":"IF(SUM($X226:BA226)+BA226>$W23,$W23-SUM($X226:BA226),BA226)","v":0},{"$f":"IF(SUM($X226:BB226)+BB226>$W23,$W23-SUM($X226:BB226),BB226)","v":0},{"$f":"IF(SUM($X226:BC226)+BC226>$W23,$W23-SUM($X226:BC226),BC226)","v":0},{"$f":"IF(SUM($X226:BD226)+BD226>$W23,$W23-SUM($X226:BD226),BD226)","v":0},{"$f":"IF(SUM($X226:BE226)+BE226>$W23,$W23-SUM($X226:BE226),BE226)","v":0},{"$f":"IF(SUM($X226:BF226)+BF226>$W23,$W23-SUM($X226:BF226),BF226)","v":0},{"$f":"IF(SUM($X226:BG226)+BG226>$W23,$W23-SUM($X226:BG226),BG226)","v":0},{"$f":"IF(SUM($X226:BH226)+BH226>$W23,$W23-SUM($X226:BH226),BH226)","v":0},{"$f":"IF(SUM($X226:BI226)+BI226>$W23,$W23-SUM($X226:BI226),BI226)","v":0},{"$f":"IF(SUM($X226:BJ226)+BJ226>$W23,$W23-SUM($X226:BJ226),BJ226)","v":0},{"$f":"IF(SUM($X226:BK226)+BK226>$W23,$W23-SUM($X226:BK226),BK226)","v":0},{"$f":"IF(SUM($X226:BL226)+BL226>$W23,$W23-SUM($X226:BL226),BL226)","v":0},{"$f":"IF(SUM($X226:BM226)+BM226>$W23,$W23-SUM($X226:BM226),BM226)","v":0},{"$f":"IF(SUM($X226:BN226)+BN226>$W23,$W23-SUM($X226:BN226),BN226)","v":0},{"$f":"IF(SUM($X226:BO226)+BO226>$W23,$W23-SUM($X226:BO226),BO226)","v":0},{"$f":"IF(SUM($X226:BP226)+BP226>$W23,$W23-SUM($X226:BP226),BP226)","v":0},{"$f":"IF(SUM($X226:BQ226)+BQ226>$W23,$W23-SUM($X226:BQ226),BQ226)","v":0},{"$f":"IF(SUM($X226:BR226)+BR226>$W23,$W23-SUM($X226:BR226),BR226)","v":0},{"$f":"IF(SUM($X226:BS226)+BS226>$W23,$W23-SUM($X226:BS226),BS226)","v":0},{"$f":"IF(SUM($X226:BT226)+BT226>$W23,$W23-SUM($X226:BT226),BT226)","v":0},{"$f":"IF(SUM($X226:BU226)+BU226>$W23,$W23-SUM($X226:BU226),BU226)","v":0},{"$f":"IF(SUM($X226:BV226)+BV226>$W23,$W23-SUM($X226:BV226),BV226)","v":0},{"$f":"IF(SUM($X226:BW226)+BW226>$W23,$W23-SUM($X226:BW226),BW226)","v":0},{"$f":"IF(SUM($X226:BX226)+BX226>$W23,$W23-SUM($X226:BX226),BX226)","v":0},{"$f":"IF(SUM($X226:BY226)+BY226>$W23,$W23-SUM($X226:BY226),BY226)","v":0},{"$f":"IF(SUM($X226:BZ226)+BZ226>$W23,$W23-SUM($X226:BZ226),BZ226)","v":0},{"$f":"IF(SUM($X226:CA226)+CA226>$W23,$W23-SUM($X226:CA226),CA226)","v":0},{"$f":"IF(SUM($X226:CB226)+CB226>$W23,$W23-SUM($X226:CB226),CB226)","v":0},{"$f":"IF(SUM($X226:CC226)+CC226>$W23,$W23-SUM($X226:CC226),CC226)","v":0},{"$f":"IF(SUM($X226:CD226)+CD226>$W23,$W23-SUM($X226:CD226),CD226)","v":0},{"$f":"IF(SUM($X226:CE226)+CE226>$W23,$W23-SUM($X226:CE226),CE226)","v":0},{"$f":"IF(SUM($X226:CF226)+CF226>$W23,$W23-SUM($X226:CF226),CF226)","v":0},{"$f":"IF(SUM($X226:CG226)+CG226>$W23,$W23-SUM($X226:CG226),CG226)","v":0},{"$f":"IF(SUM($X226:CH226)+CH226>$W23,$W23-SUM($X226:CH226),CH226)","v":0},{"$f":"IF(SUM($X226:CI226)+CI226>$W23,$W23-SUM($X226:CI226),CI226)","v":0},{"$f":"IF(SUM($X226:CJ226)+CJ226>$W23,$W23-SUM($X226:CJ226),CJ226)","v":0},{"$f":"IF(SUM($X226:CK226)+CK226>$W23,$W23-SUM($X226:CK226),CK226)","v":0},{"$f":"IF(SUM($X226:CL226)+CL226>$W23,$W23-SUM($X226:CL226),CL226)","v":0},{"$f":"IF(SUM($X226:CM226)+CM226>$W23,$W23-SUM($X226:CM226),CM226)","v":0},{"$f":"IF(SUM($X226:CN226)+CN226>$W23,$W23-SUM($X226:CN226),CN226)","v":0},{"$f":"IF(SUM($X226:CO226)+CO226>$W23,$W23-SUM($X226:CO226),CO226)","v":0},{"$f":"IF(SUM($X226:CP226)+CP226>$W23,$W23-SUM($X226:CP226),CP226)","v":0},{"$f":"IF(SUM($X226:CQ226)+CQ226>$W23,$W23-SUM($X226:CQ226),CQ226)","v":0},{"$f":"IF(SUM($X226:CR226)+CR226>$W23,$W23-SUM($X226:CR226),CR226)","v":0},{"$f":"IF(SUM($X226:CS226)+CS226>$W23,$W23-SUM($X226:CS226),CS226)","v":0},{"$f":"IF(SUM($X226:CT226)+CT226>$W23,$W23-SUM($X226:CT226),CT226)","v":0},{"$f":"IF(SUM($X226:CU226)+CU226>$W23,$W23-SUM($X226:CU226),CU226)","v":0},{"$f":"IF(SUM($X226:CV226)+CV226>$W23,$W23-SUM($X226:CV226),CV226)","v":0},{"$f":"IF(SUM($X226:CW226)+CW226>$W23,$W23-SUM($X226:CW226),CW226)","v":0},{"$f":"IF(SUM($X226:CX226)+CX226>$W23,$W23-SUM($X226:CX226),CX226)","v":0},{"$f":"IF(SUM($X226:CY226)+CY226>$W23,$W23-SUM($X226:CY226),CY226)","v":0},{"$f":"IF(SUM($X226:CZ226)+CZ226>$W23,$W23-SUM($X226:CZ226),CZ226)","v":0},{"$f":"IF(SUM($X226:DA226)+DA226>$W23,$W23-SUM($X226:DA226),DA226)","v":0},{"$f":"IF(SUM($X226:DB226)+DB226>$W23,$W23-SUM($X226:DB226),DB226)","v":0},{"$f":"IF(SUM($X226:DC226)+DC226>$W23,$W23-SUM($X226:DC226),DC226)","v":0},{"$f":"IF(SUM($X226:DD226)+DD226>$W23,$W23-SUM($X226:DD226),DD226)","v":0},{"$f":"IF(SUM($X226:DE226)+DE226>$W23,$W23-SUM($X226:DE226),DE226)","v":0},{"$f":"IF(SUM($X226:DF226)+DF226>$W23,$W23-SUM($X226:DF226),DF226)","v":0},{"$f":"IF(SUM($X226:DG226)+DG226>$W23,$W23-SUM($X226:DG226),DG226)","v":0},{"$f":"IF(SUM($X226:DH226)+DH226>$W23,$W23-SUM($X226:DH226),DH226)","v":0},{"$f":"IF(SUM($X226:DI226)+DI226>$W23,$W23-SUM($X226:DI226),DI226)","v":0},{"$f":"IF(SUM($X226:DJ226)+DJ226>$W23,$W23-SUM($X226:DJ226),DJ226)","v":0},{"$f":"IF(SUM($X226:DK226)+DK226>$W23,$W23-SUM($X226:DK226),DK226)","v":0},{"$f":"IF(SUM($X226:DL226)+DL226>$W23,$W23-SUM($X226:DL226),DL226)","v":0},{"$f":"IF(SUM($X226:DM226)+DM226>$W23,$W23-SUM($X226:DM226),DM226)","v":0},{"$f":"IF(SUM($X226:DN226)+DN226>$W23,$W23-SUM($X226:DN226),DN226)","v":0},{"$f":"IF(SUM($X226:DO226)+DO226>$W23,$W23-SUM($X226:DO226),DO226)","v":0},{"$f":"IF(SUM($X226:DP226)+DP226>$W23,$W23-SUM($X226:DP226),DP226)","v":0},{"$f":"IF(SUM($X226:DQ226)+DQ226>$W23,$W23-SUM($X226:DQ226),DQ226)","v":0},{"$f":"IF(SUM($X226:DR226)+DR226>$W23,$W23-SUM($X226:DR226),DR226)","v":0},{"$f":"IF(SUM($X226:DS226)+DS226>$W23,$W23-SUM($X226:DS226),DS226)","v":0},{"$f":"IF(SUM($X226:DT226)+DT226>$W23,$W23-SUM($X226:DT226),DT226)","v":0},{"$f":"IF(SUM($X226:DU226)+DU226>$W23,$W23-SUM($X226:DU226),DU226)","v":0},{"$f":"IF(SUM($X226:DV226)+DV226>$W23,$W23-SUM($X226:DV226),DV226)","v":0},{"$f":"IF(SUM($X226:DW226)+DW226>$W23,$W23-SUM($X226:DW226),DW226)","v":0},{"$f":"IF(SUM($X226:DX226)+DX226>$W23,$W23-SUM($X226:DX226),DX226)","v":0},{"$f":"IF(SUM($X226:DY226)+DY226>$W23,$W23-SUM($X226:DY226),DY226)","v":0},{"$f":"IF(SUM($X226:DZ226)+DZ226>$W23,$W23-SUM($X226:DZ226),DZ226)","v":0},{"$f":"IF(SUM($X226:EA226)+EA226>$W23,$W23-SUM($X226:EA226),EA226)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0628934906249999E-2,{"$f":"IF(SUM($X227:X227)+X227>$W24,$W24-SUM($X227:X227),X227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:Y227)+Y227>$W24,$W24-SUM($X227:Y227),Y227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:Z227)+Z227>$W24,$W24-SUM($X227:Z227),Z227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AA227)+AA227>$W24,$W24-SUM($X227:AA227),AA227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AB227)+AB227>$W24,$W24-SUM($X227:AB227),AB227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AC227)+AC227>$W24,$W24-SUM($X227:AC227),AC227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AD227)+AD227>$W24,$W24-SUM($X227:AD227),AD227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AE227)+AE227>$W24,$W24-SUM($X227:AE227),AE227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AF227)+AF227>$W24,$W24-SUM($X227:AF227),AF227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AG227)+AG227>$W24,$W24-SUM($X227:AG227),AG227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AH227)+AH227>$W24,$W24-SUM($X227:AH227),AH227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AI227)+AI227>$W24,$W24-SUM($X227:AI227),AI227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AJ227)+AJ227>$W24,$W24-SUM($X227:AJ227),AJ227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AK227)+AK227>$W24,$W24-SUM($X227:AK227),AK227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AL227)+AL227>$W24,$W24-SUM($X227:AL227),AL227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AM227)+AM227>$W24,$W24-SUM($X227:AM227),AM227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AN227)+AN227>$W24,$W24-SUM($X227:AN227),AN227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AO227)+AO227>$W24,$W24-SUM($X227:AO227),AO227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AP227)+AP227>$W24,$W24-SUM($X227:AP227),AP227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AQ227)+AQ227>$W24,$W24-SUM($X227:AQ227),AQ227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AR227)+AR227>$W24,$W24-SUM($X227:AR227),AR227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AS227)+AS227>$W24,$W24-SUM($X227:AS227),AS227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AT227)+AT227>$W24,$W24-SUM($X227:AT227),AT227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AU227)+AU227>$W24,$W24-SUM($X227:AU227),AU227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AV227)+AV227>$W24,$W24-SUM($X227:AV227),AV227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AW227)+AW227>$W24,$W24-SUM($X227:AW227),AW227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AX227)+AX227>$W24,$W24-SUM($X227:AX227),AX227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AY227)+AY227>$W24,$W24-SUM($X227:AY227),AY227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:AZ227)+AZ227>$W24,$W24-SUM($X227:AZ227),AZ227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BA227)+BA227>$W24,$W24-SUM($X227:BA227),BA227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BB227)+BB227>$W24,$W24-SUM($X227:BB227),BB227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BC227)+BC227>$W24,$W24-SUM($X227:BC227),BC227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BD227)+BD227>$W24,$W24-SUM($X227:BD227),BD227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BE227)+BE227>$W24,$W24-SUM($X227:BE227),BE227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BF227)+BF227>$W24,$W24-SUM($X227:BF227),BF227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BG227)+BG227>$W24,$W24-SUM($X227:BG227),BG227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BH227)+BH227>$W24,$W24-SUM($X227:BH227),BH227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BI227)+BI227>$W24,$W24-SUM($X227:BI227),BI227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BJ227)+BJ227>$W24,$W24-SUM($X227:BJ227),BJ227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BK227)+BK227>$W24,$W24-SUM($X227:BK227),BK227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BL227)+BL227>$W24,$W24-SUM($X227:BL227),BL227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BM227)+BM227>$W24,$W24-SUM($X227:BM227),BM227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BN227)+BN227>$W24,$W24-SUM($X227:BN227),BN227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BO227)+BO227>$W24,$W24-SUM($X227:BO227),BO227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BP227)+BP227>$W24,$W24-SUM($X227:BP227),BP227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BQ227)+BQ227>$W24,$W24-SUM($X227:BQ227),BQ227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BR227)+BR227>$W24,$W24-SUM($X227:BR227),BR227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BS227)+BS227>$W24,$W24-SUM($X227:BS227),BS227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BT227)+BT227>$W24,$W24-SUM($X227:BT227),BT227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BU227)+BU227>$W24,$W24-SUM($X227:BU227),BU227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BV227)+BV227>$W24,$W24-SUM($X227:BV227),BV227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BW227)+BW227>$W24,$W24-SUM($X227:BW227),BW227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BX227)+BX227>$W24,$W24-SUM($X227:BX227),BX227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BY227)+BY227>$W24,$W24-SUM($X227:BY227),BY227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:BZ227)+BZ227>$W24,$W24-SUM($X227:BZ227),BZ227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CA227)+CA227>$W24,$W24-SUM($X227:CA227),CA227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CB227)+CB227>$W24,$W24-SUM($X227:CB227),CB227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CC227)+CC227>$W24,$W24-SUM($X227:CC227),CC227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CD227)+CD227>$W24,$W24-SUM($X227:CD227),CD227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CE227)+CE227>$W24,$W24-SUM($X227:CE227),CE227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CF227)+CF227>$W24,$W24-SUM($X227:CF227),CF227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CG227)+CG227>$W24,$W24-SUM($X227:CG227),CG227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CH227)+CH227>$W24,$W24-SUM($X227:CH227),CH227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CI227)+CI227>$W24,$W24-SUM($X227:CI227),CI227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CJ227)+CJ227>$W24,$W24-SUM($X227:CJ227),CJ227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CK227)+CK227>$W24,$W24-SUM($X227:CK227),CK227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CL227)+CL227>$W24,$W24-SUM($X227:CL227),CL227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CM227)+CM227>$W24,$W24-SUM($X227:CM227),CM227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CN227)+CN227>$W24,$W24-SUM($X227:CN227),CN227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CO227)+CO227>$W24,$W24-SUM($X227:CO227),CO227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CP227)+CP227>$W24,$W24-SUM($X227:CP227),CP227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CQ227)+CQ227>$W24,$W24-SUM($X227:CQ227),CQ227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CR227)+CR227>$W24,$W24-SUM($X227:CR227),CR227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CS227)+CS227>$W24,$W24-SUM($X227:CS227),CS227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CT227)+CT227>$W24,$W24-SUM($X227:CT227),CT227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CU227)+CU227>$W24,$W24-SUM($X227:CU227),CU227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CV227)+CV227>$W24,$W24-SUM($X227:CV227),CV227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CW227)+CW227>$W24,$W24-SUM($X227:CW227),CW227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CX227)+CX227>$W24,$W24-SUM($X227:CX227),CX227)","v":3.0628934906249999E-2},{"$f":"IF(SUM($X227:CY227)+CY227>$W24,$W24-SUM($X227:CY227),CY227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:CZ227)+CZ227>$W24,$W24-SUM($X227:CZ227),CZ227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DA227)+DA227>$W24,$W24-SUM($X227:DA227),DA227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DB227)+DB227>$W24,$W24-SUM($X227:DB227),DB227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DC227)+DC227>$W24,$W24-SUM($X227:DC227),DC227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DD227)+DD227>$W24,$W24-SUM($X227:DD227),DD227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DE227)+DE227>$W24,$W24-SUM($X227:DE227),DE227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DF227)+DF227>$W24,$W24-SUM($X227:DF227),DF227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DG227)+DG227>$W24,$W24-SUM($X227:DG227),DG227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DH227)+DH227>$W24,$W24-SUM($X227:DH227),DH227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DI227)+DI227>$W24,$W24-SUM($X227:DI227),DI227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DJ227)+DJ227>$W24,$W24-SUM($X227:DJ227),DJ227)","v":4.4408920985006262E-16},{"$f":"IF(SUM($X227:DK227)+DK227>$W24,$W24-SUM($X227:DK227),DK227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DL227)+DL227>$W24,$W24-SUM($X227:DL227),DL227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DM227)+DM227>$W24,$W24-SUM($X227:DM227),DM227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DN227)+DN227>$W24,$W24-SUM($X227:DN227),DN227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DO227)+DO227>$W24,$W24-SUM($X227:DO227),DO227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DP227)+DP227>$W24,$W24-SUM($X227:DP227),DP227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DQ227)+DQ227>$W24,$W24-SUM($X227:DQ227),DQ227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DR227)+DR227>$W24,$W24-SUM($X227:DR227),DR227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DS227)+DS227>$W24,$W24-SUM($X227:DS227),DS227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DT227)+DT227>$W24,$W24-SUM($X227:DT227),DT227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DU227)+DU227>$W24,$W24-SUM($X227:DU227),DU227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DV227)+DV227>$W24,$W24-SUM($X227:DV227),DV227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DW227)+DW227>$W24,$W24-SUM($X227:DW227),DW227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DX227)+DX227>$W24,$W24-SUM($X227:DX227),DX227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DY227)+DY227>$W24,$W24-SUM($X227:DY227),DY227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:DZ227)+DZ227>$W24,$W24-SUM($X227:DZ227),DZ227)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($X227:EA227)+EA227>$W24,$W24-SUM($X227:EA227),EA227)","v":-4.8849813083506888E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1721678125E-4,{"$f":"IF(SUM($X228:X228)+X228>$W25,$W25-SUM($X228:X228),X228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:Y228)+Y228>$W25,$W25-SUM($X228:Y228),Y228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:Z228)+Z228>$W25,$W25-SUM($X228:Z228),Z228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AA228)+AA228>$W25,$W25-SUM($X228:AA228),AA228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AB228)+AB228>$W25,$W25-SUM($X228:AB228),AB228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AC228)+AC228>$W25,$W25-SUM($X228:AC228),AC228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AD228)+AD228>$W25,$W25-SUM($X228:AD228),AD228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AE228)+AE228>$W25,$W25-SUM($X228:AE228),AE228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AF228)+AF228>$W25,$W25-SUM($X228:AF228),AF228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AG228)+AG228>$W25,$W25-SUM($X228:AG228),AG228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AH228)+AH228>$W25,$W25-SUM($X228:AH228),AH228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AI228)+AI228>$W25,$W25-SUM($X228:AI228),AI228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AJ228)+AJ228>$W25,$W25-SUM($X228:AJ228),AJ228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AK228)+AK228>$W25,$W25-SUM($X228:AK228),AK228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AL228)+AL228>$W25,$W25-SUM($X228:AL228),AL228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AM228)+AM228>$W25,$W25-SUM($X228:AM228),AM228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AN228)+AN228>$W25,$W25-SUM($X228:AN228),AN228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AO228)+AO228>$W25,$W25-SUM($X228:AO228),AO228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AP228)+AP228>$W25,$W25-SUM($X228:AP228),AP228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AQ228)+AQ228>$W25,$W25-SUM($X228:AQ228),AQ228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AR228)+AR228>$W25,$W25-SUM($X228:AR228),AR228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AS228)+AS228>$W25,$W25-SUM($X228:AS228),AS228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AT228)+AT228>$W25,$W25-SUM($X228:AT228),AT228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AU228)+AU228>$W25,$W25-SUM($X228:AU228),AU228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AV228)+AV228>$W25,$W25-SUM($X228:AV228),AV228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AW228)+AW228>$W25,$W25-SUM($X228:AW228),AW228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AX228)+AX228>$W25,$W25-SUM($X228:AX228),AX228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AY228)+AY228>$W25,$W25-SUM($X228:AY228),AY228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:AZ228)+AZ228>$W25,$W25-SUM($X228:AZ228),AZ228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BA228)+BA228>$W25,$W25-SUM($X228:BA228),BA228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BB228)+BB228>$W25,$W25-SUM($X228:BB228),BB228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BC228)+BC228>$W25,$W25-SUM($X228:BC228),BC228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BD228)+BD228>$W25,$W25-SUM($X228:BD228),BD228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BE228)+BE228>$W25,$W25-SUM($X228:BE228),BE228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BF228)+BF228>$W25,$W25-SUM($X228:BF228),BF228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BG228)+BG228>$W25,$W25-SUM($X228:BG228),BG228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BH228)+BH228>$W25,$W25-SUM($X228:BH228),BH228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BI228)+BI228>$W25,$W25-SUM($X228:BI228),BI228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BJ228)+BJ228>$W25,$W25-SUM($X228:BJ228),BJ228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BK228)+BK228>$W25,$W25-SUM($X228:BK228),BK228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BL228)+BL228>$W25,$W25-SUM($X228:BL228),BL228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BM228)+BM228>$W25,$W25-SUM($X228:BM228),BM228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BN228)+BN228>$W25,$W25-SUM($X228:BN228),BN228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BO228)+BO228>$W25,$W25-SUM($X228:BO228),BO228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BP228)+BP228>$W25,$W25-SUM($X228:BP228),BP228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BQ228)+BQ228>$W25,$W25-SUM($X228:BQ228),BQ228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BR228)+BR228>$W25,$W25-SUM($X228:BR228),BR228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BS228)+BS228>$W25,$W25-SUM($X228:BS228),BS228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BT228)+BT228>$W25,$W25-SUM($X228:BT228),BT228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BU228)+BU228>$W25,$W25-SUM($X228:BU228),BU228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BV228)+BV228>$W25,$W25-SUM($X228:BV228),BV228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BW228)+BW228>$W25,$W25-SUM($X228:BW228),BW228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BX228)+BX228>$W25,$W25-SUM($X228:BX228),BX228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BY228)+BY228>$W25,$W25-SUM($X228:BY228),BY228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:BZ228)+BZ228>$W25,$W25-SUM($X228:BZ228),BZ228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CA228)+CA228>$W25,$W25-SUM($X228:CA228),CA228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CB228)+CB228>$W25,$W25-SUM($X228:CB228),CB228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CC228)+CC228>$W25,$W25-SUM($X228:CC228),CC228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CD228)+CD228>$W25,$W25-SUM($X228:CD228),CD228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CE228)+CE228>$W25,$W25-SUM($X228:CE228),CE228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CF228)+CF228>$W25,$W25-SUM($X228:CF228),CF228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CG228)+CG228>$W25,$W25-SUM($X228:CG228),CG228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CH228)+CH228>$W25,$W25-SUM($X228:CH228),CH228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CI228)+CI228>$W25,$W25-SUM($X228:CI228),CI228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CJ228)+CJ228>$W25,$W25-SUM($X228:CJ228),CJ228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CK228)+CK228>$W25,$W25-SUM($X228:CK228),CK228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CL228)+CL228>$W25,$W25-SUM($X228:CL228),CL228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CM228)+CM228>$W25,$W25-SUM($X228:CM228),CM228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CN228)+CN228>$W25,$W25-SUM($X228:CN228),CN228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CO228)+CO228>$W25,$W25-SUM($X228:CO228),CO228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CP228)+CP228>$W25,$W25-SUM($X228:CP228),CP228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CQ228)+CQ228>$W25,$W25-SUM($X228:CQ228),CQ228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CR228)+CR228>$W25,$W25-SUM($X228:CR228),CR228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CS228)+CS228>$W25,$W25-SUM($X228:CS228),CS228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CT228)+CT228>$W25,$W25-SUM($X228:CT228),CT228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CU228)+CU228>$W25,$W25-SUM($X228:CU228),CU228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CV228)+CV228>$W25,$W25-SUM($X228:CV228),CV228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CW228)+CW228>$W25,$W25-SUM($X228:CW228),CW228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CX228)+CX228>$W25,$W25-SUM($X228:CX228),CX228)","v":2.1721678125E-4},{"$f":"IF(SUM($X228:CY228)+CY228>$W25,$W25-SUM($X228:CY228),CY228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:CZ228)+CZ228>$W25,$W25-SUM($X228:CZ228),CZ228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DA228)+DA228>$W25,$W25-SUM($X228:DA228),DA228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DB228)+DB228>$W25,$W25-SUM($X228:DB228),DB228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DC228)+DC228>$W25,$W25-SUM($X228:DC228),DC228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DD228)+DD228>$W25,$W25-SUM($X228:DD228),DD228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DE228)+DE228>$W25,$W25-SUM($X228:DE228),DE228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DF228)+DF228>$W25,$W25-SUM($X228:DF228),DF228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DG228)+DG228>$W25,$W25-SUM($X228:DG228),DG228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DH228)+DH228>$W25,$W25-SUM($X228:DH228),DH228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DI228)+DI228>$W25,$W25-SUM($X228:DI228),DI228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DJ228)+DJ228>$W25,$W25-SUM($X228:DJ228),DJ228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DK228)+DK228>$W25,$W25-SUM($X228:DK228),DK228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DL228)+DL228>$W25,$W25-SUM($X228:DL228),DL228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DM228)+DM228>$W25,$W25-SUM($X228:DM228),DM228)","v":3.4694469519536142E-18},{"$f":"IF(SUM($X228:DN228)+DN228>$W25,$W25-SUM($X228:DN228),DN228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DO228)+DO228>$W25,$W25-SUM($X228:DO228),DO228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DP228)+DP228>$W25,$W25-SUM($X228:DP228),DP228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DQ228)+DQ228>$W25,$W25-SUM($X228:DQ228),DQ228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DR228)+DR228>$W25,$W25-SUM($X228:DR228),DR228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DS228)+DS228>$W25,$W25-SUM($X228:DS228),DS228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DT228)+DT228>$W25,$W25-SUM($X228:DT228),DT228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DU228)+DU228>$W25,$W25-SUM($X228:DU228),DU228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DV228)+DV228>$W25,$W25-SUM($X228:DV228),DV228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DW228)+DW228>$W25,$W25-SUM($X228:DW228),DW228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DX228)+DX228>$W25,$W25-SUM($X228:DX228),DX228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DY228)+DY228>$W25,$W25-SUM($X228:DY228),DY228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:DZ228)+DZ228>$W25,$W25-SUM($X228:DZ228),DZ228)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($X228:EA228)+EA228>$W25,$W25-SUM($X228:EA228),EA228)","v":-4.8572257327350599E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3367043749999992E-4,{"$f":"IF(SUM($X229:X229)+X229>$W26,$W26-SUM($X229:X229),X229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:Y229)+Y229>$W26,$W26-SUM($X229:Y229),Y229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:Z229)+Z229>$W26,$W26-SUM($X229:Z229),Z229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AA229)+AA229>$W26,$W26-SUM($X229:AA229),AA229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AB229)+AB229>$W26,$W26-SUM($X229:AB229),AB229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AC229)+AC229>$W26,$W26-SUM($X229:AC229),AC229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AD229)+AD229>$W26,$W26-SUM($X229:AD229),AD229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AE229)+AE229>$W26,$W26-SUM($X229:AE229),AE229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AF229)+AF229>$W26,$W26-SUM($X229:AF229),AF229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AG229)+AG229>$W26,$W26-SUM($X229:AG229),AG229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AH229)+AH229>$W26,$W26-SUM($X229:AH229),AH229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AI229)+AI229>$W26,$W26-SUM($X229:AI229),AI229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AJ229)+AJ229>$W26,$W26-SUM($X229:AJ229),AJ229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AK229)+AK229>$W26,$W26-SUM($X229:AK229),AK229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AL229)+AL229>$W26,$W26-SUM($X229:AL229),AL229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AM229)+AM229>$W26,$W26-SUM($X229:AM229),AM229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AN229)+AN229>$W26,$W26-SUM($X229:AN229),AN229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AO229)+AO229>$W26,$W26-SUM($X229:AO229),AO229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AP229)+AP229>$W26,$W26-SUM($X229:AP229),AP229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AQ229)+AQ229>$W26,$W26-SUM($X229:AQ229),AQ229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AR229)+AR229>$W26,$W26-SUM($X229:AR229),AR229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AS229)+AS229>$W26,$W26-SUM($X229:AS229),AS229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AT229)+AT229>$W26,$W26-SUM($X229:AT229),AT229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AU229)+AU229>$W26,$W26-SUM($X229:AU229),AU229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AV229)+AV229>$W26,$W26-SUM($X229:AV229),AV229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AW229)+AW229>$W26,$W26-SUM($X229:AW229),AW229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AX229)+AX229>$W26,$W26-SUM($X229:AX229),AX229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AY229)+AY229>$W26,$W26-SUM($X229:AY229),AY229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:AZ229)+AZ229>$W26,$W26-SUM($X229:AZ229),AZ229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BA229)+BA229>$W26,$W26-SUM($X229:BA229),BA229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BB229)+BB229>$W26,$W26-SUM($X229:BB229),BB229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BC229)+BC229>$W26,$W26-SUM($X229:BC229),BC229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BD229)+BD229>$W26,$W26-SUM($X229:BD229),BD229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BE229)+BE229>$W26,$W26-SUM($X229:BE229),BE229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BF229)+BF229>$W26,$W26-SUM($X229:BF229),BF229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BG229)+BG229>$W26,$W26-SUM($X229:BG229),BG229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BH229)+BH229>$W26,$W26-SUM($X229:BH229),BH229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BI229)+BI229>$W26,$W26-SUM($X229:BI229),BI229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BJ229)+BJ229>$W26,$W26-SUM($X229:BJ229),BJ229)","v":4.3367043749999992E-4},{"$f":"IF(SUM($X229:BK229)+BK229>$W26,$W26-SUM($X229:BK229),BK229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BL229)+BL229>$W26,$W26-SUM($X229:BL229),BL229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BM229)+BM229>$W26,$W26-SUM($X229:BM229),BM229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BN229)+BN229>$W26,$W26-SUM($X229:BN229),BN229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BO229)+BO229>$W26,$W26-SUM($X229:BO229),BO229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BP229)+BP229>$W26,$W26-SUM($X229:BP229),BP229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BQ229)+BQ229>$W26,$W26-SUM($X229:BQ229),BQ229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BR229)+BR229>$W26,$W26-SUM($X229:BR229),BR229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BS229)+BS229>$W26,$W26-SUM($X229:BS229),BS229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BT229)+BT229>$W26,$W26-SUM($X229:BT229),BT229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BU229)+BU229>$W26,$W26-SUM($X229:BU229),BU229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BV229)+BV229>$W26,$W26-SUM($X229:BV229),BV229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BW229)+BW229>$W26,$W26-SUM($X229:BW229),BW229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BX229)+BX229>$W26,$W26-SUM($X229:BX229),BX229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BY229)+BY229>$W26,$W26-SUM($X229:BY229),BY229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:BZ229)+BZ229>$W26,$W26-SUM($X229:BZ229),BZ229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CA229)+CA229>$W26,$W26-SUM($X229:CA229),CA229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CB229)+CB229>$W26,$W26-SUM($X229:CB229),CB229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CC229)+CC229>$W26,$W26-SUM($X229:CC229),CC229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CD229)+CD229>$W26,$W26-SUM($X229:CD229),CD229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CE229)+CE229>$W26,$W26-SUM($X229:CE229),CE229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CF229)+CF229>$W26,$W26-SUM($X229:CF229),CF229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CG229)+CG229>$W26,$W26-SUM($X229:CG229),CG229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CH229)+CH229>$W26,$W26-SUM($X229:CH229),CH229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CI229)+CI229>$W26,$W26-SUM($X229:CI229),CI229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CJ229)+CJ229>$W26,$W26-SUM($X229:CJ229),CJ229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CK229)+CK229>$W26,$W26-SUM($X229:CK229),CK229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CL229)+CL229>$W26,$W26-SUM($X229:CL229),CL229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CM229)+CM229>$W26,$W26-SUM($X229:CM229),CM229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CN229)+CN229>$W26,$W26-SUM($X229:CN229),CN229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CO229)+CO229>$W26,$W26-SUM($X229:CO229),CO229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CP229)+CP229>$W26,$W26-SUM($X229:CP229),CP229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CQ229)+CQ229>$W26,$W26-SUM($X229:CQ229),CQ229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CR229)+CR229>$W26,$W26-SUM($X229:CR229),CR229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CS229)+CS229>$W26,$W26-SUM($X229:CS229),CS229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CT229)+CT229>$W26,$W26-SUM($X229:CT229),CT229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CU229)+CU229>$W26,$W26-SUM($X229:CU229),CU229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CV229)+CV229>$W26,$W26-SUM($X229:CV229),CV229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CW229)+CW229>$W26,$W26-SUM($X229:CW229),CW229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CX229)+CX229>$W26,$W26-SUM($X229:CX229),CX229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CY229)+CY229>$W26,$W26-SUM($X229:CY229),CY229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:CZ229)+CZ229>$W26,$W26-SUM($X229:CZ229),CZ229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DA229)+DA229>$W26,$W26-SUM($X229:DA229),DA229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DB229)+DB229>$W26,$W26-SUM($X229:DB229),DB229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DC229)+DC229>$W26,$W26-SUM($X229:DC229),DC229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DD229)+DD229>$W26,$W26-SUM($X229:DD229),DD229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DE229)+DE229>$W26,$W26-SUM($X229:DE229),DE229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DF229)+DF229>$W26,$W26-SUM($X229:DF229),DF229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DG229)+DG229>$W26,$W26-SUM($X229:DG229),DG229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DH229)+DH229>$W26,$W26-SUM($X229:DH229),DH229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DI229)+DI229>$W26,$W26-SUM($X229:DI229),DI229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DJ229)+DJ229>$W26,$W26-SUM($X229:DJ229),DJ229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DK229)+DK229>$W26,$W26-SUM($X229:DK229),DK229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DL229)+DL229>$W26,$W26-SUM($X229:DL229),DL229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DM229)+DM229>$W26,$W26-SUM($X229:DM229),DM229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DN229)+DN229>$W26,$W26-SUM($X229:DN229),DN229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DO229)+DO229>$W26,$W26-SUM($X229:DO229),DO229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DP229)+DP229>$W26,$W26-SUM($X229:DP229),DP229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DQ229)+DQ229>$W26,$W26-SUM($X229:DQ229),DQ229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DR229)+DR229>$W26,$W26-SUM($X229:DR229),DR229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DS229)+DS229>$W26,$W26-SUM($X229:DS229),DS229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DT229)+DT229>$W26,$W26-SUM($X229:DT229),DT229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DU229)+DU229>$W26,$W26-SUM($X229:DU229),DU229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DV229)+DV229>$W26,$W26-SUM($X229:DV229),DV229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DW229)+DW229>$W26,$W26-SUM($X229:DW229),DW229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DX229)+DX229>$W26,$W26-SUM($X229:DX229),DX229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DY229)+DY229>$W26,$W26-SUM($X229:DY229),DY229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:DZ229)+DZ229>$W26,$W26-SUM($X229:DZ229),DZ229)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($X229:EA229)+EA229>$W26,$W26-SUM($X229:EA229),EA229)","v":-6.9388939039072284E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8681250000000003E-5,{"$f":"IF(SUM($X230:X230)+X230>$W27,$W27-SUM($X230:X230),X230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:Y230)+Y230>$W27,$W27-SUM($X230:Y230),Y230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:Z230)+Z230>$W27,$W27-SUM($X230:Z230),Z230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AA230)+AA230>$W27,$W27-SUM($X230:AA230),AA230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AB230)+AB230>$W27,$W27-SUM($X230:AB230),AB230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AC230)+AC230>$W27,$W27-SUM($X230:AC230),AC230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AD230)+AD230>$W27,$W27-SUM($X230:AD230),AD230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AE230)+AE230>$W27,$W27-SUM($X230:AE230),AE230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AF230)+AF230>$W27,$W27-SUM($X230:AF230),AF230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AG230)+AG230>$W27,$W27-SUM($X230:AG230),AG230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AH230)+AH230>$W27,$W27-SUM($X230:AH230),AH230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AI230)+AI230>$W27,$W27-SUM($X230:AI230),AI230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AJ230)+AJ230>$W27,$W27-SUM($X230:AJ230),AJ230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AK230)+AK230>$W27,$W27-SUM($X230:AK230),AK230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AL230)+AL230>$W27,$W27-SUM($X230:AL230),AL230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AM230)+AM230>$W27,$W27-SUM($X230:AM230),AM230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AN230)+AN230>$W27,$W27-SUM($X230:AN230),AN230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AO230)+AO230>$W27,$W27-SUM($X230:AO230),AO230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AP230)+AP230>$W27,$W27-SUM($X230:AP230),AP230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AQ230)+AQ230>$W27,$W27-SUM($X230:AQ230),AQ230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AR230)+AR230>$W27,$W27-SUM($X230:AR230),AR230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AS230)+AS230>$W27,$W27-SUM($X230:AS230),AS230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AT230)+AT230>$W27,$W27-SUM($X230:AT230),AT230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AU230)+AU230>$W27,$W27-SUM($X230:AU230),AU230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AV230)+AV230>$W27,$W27-SUM($X230:AV230),AV230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AW230)+AW230>$W27,$W27-SUM($X230:AW230),AW230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AX230)+AX230>$W27,$W27-SUM($X230:AX230),AX230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AY230)+AY230>$W27,$W27-SUM($X230:AY230),AY230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:AZ230)+AZ230>$W27,$W27-SUM($X230:AZ230),AZ230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BA230)+BA230>$W27,$W27-SUM($X230:BA230),BA230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BB230)+BB230>$W27,$W27-SUM($X230:BB230),BB230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BC230)+BC230>$W27,$W27-SUM($X230:BC230),BC230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BD230)+BD230>$W27,$W27-SUM($X230:BD230),BD230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BE230)+BE230>$W27,$W27-SUM($X230:BE230),BE230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BF230)+BF230>$W27,$W27-SUM($X230:BF230),BF230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BG230)+BG230>$W27,$W27-SUM($X230:BG230),BG230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BH230)+BH230>$W27,$W27-SUM($X230:BH230),BH230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BI230)+BI230>$W27,$W27-SUM($X230:BI230),BI230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BJ230)+BJ230>$W27,$W27-SUM($X230:BJ230),BJ230)","v":9.8681250000000003E-5},{"$f":"IF(SUM($X230:BK230)+BK230>$W27,$W27-SUM($X230:BK230),BK230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BL230)+BL230>$W27,$W27-SUM($X230:BL230),BL230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BM230)+BM230>$W27,$W27-SUM($X230:BM230),BM230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BN230)+BN230>$W27,$W27-SUM($X230:BN230),BN230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BO230)+BO230>$W27,$W27-SUM($X230:BO230),BO230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BP230)+BP230>$W27,$W27-SUM($X230:BP230),BP230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BQ230)+BQ230>$W27,$W27-SUM($X230:BQ230),BQ230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BR230)+BR230>$W27,$W27-SUM($X230:BR230),BR230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BS230)+BS230>$W27,$W27-SUM($X230:BS230),BS230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BT230)+BT230>$W27,$W27-SUM($X230:BT230),BT230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BU230)+BU230>$W27,$W27-SUM($X230:BU230),BU230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BV230)+BV230>$W27,$W27-SUM($X230:BV230),BV230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BW230)+BW230>$W27,$W27-SUM($X230:BW230),BW230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BX230)+BX230>$W27,$W27-SUM($X230:BX230),BX230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BY230)+BY230>$W27,$W27-SUM($X230:BY230),BY230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:BZ230)+BZ230>$W27,$W27-SUM($X230:BZ230),BZ230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CA230)+CA230>$W27,$W27-SUM($X230:CA230),CA230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CB230)+CB230>$W27,$W27-SUM($X230:CB230),CB230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CC230)+CC230>$W27,$W27-SUM($X230:CC230),CC230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CD230)+CD230>$W27,$W27-SUM($X230:CD230),CD230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CE230)+CE230>$W27,$W27-SUM($X230:CE230),CE230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CF230)+CF230>$W27,$W27-SUM($X230:CF230),CF230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CG230)+CG230>$W27,$W27-SUM($X230:CG230),CG230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CH230)+CH230>$W27,$W27-SUM($X230:CH230),CH230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CI230)+CI230>$W27,$W27-SUM($X230:CI230),CI230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CJ230)+CJ230>$W27,$W27-SUM($X230:CJ230),CJ230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CK230)+CK230>$W27,$W27-SUM($X230:CK230),CK230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CL230)+CL230>$W27,$W27-SUM($X230:CL230),CL230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CM230)+CM230>$W27,$W27-SUM($X230:CM230),CM230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CN230)+CN230>$W27,$W27-SUM($X230:CN230),CN230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CO230)+CO230>$W27,$W27-SUM($X230:CO230),CO230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CP230)+CP230>$W27,$W27-SUM($X230:CP230),CP230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CQ230)+CQ230>$W27,$W27-SUM($X230:CQ230),CQ230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CR230)+CR230>$W27,$W27-SUM($X230:CR230),CR230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CS230)+CS230>$W27,$W27-SUM($X230:CS230),CS230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CT230)+CT230>$W27,$W27-SUM($X230:CT230),CT230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CU230)+CU230>$W27,$W27-SUM($X230:CU230),CU230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CV230)+CV230>$W27,$W27-SUM($X230:CV230),CV230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CW230)+CW230>$W27,$W27-SUM($X230:CW230),CW230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CX230)+CX230>$W27,$W27-SUM($X230:CX230),CX230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CY230)+CY230>$W27,$W27-SUM($X230:CY230),CY230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:CZ230)+CZ230>$W27,$W27-SUM($X230:CZ230),CZ230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DA230)+DA230>$W27,$W27-SUM($X230:DA230),DA230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DB230)+DB230>$W27,$W27-SUM($X230:DB230),DB230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DC230)+DC230>$W27,$W27-SUM($X230:DC230),DC230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DD230)+DD230>$W27,$W27-SUM($X230:DD230),DD230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DE230)+DE230>$W27,$W27-SUM($X230:DE230),DE230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DF230)+DF230>$W27,$W27-SUM($X230:DF230),DF230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DG230)+DG230>$W27,$W27-SUM($X230:DG230),DG230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DH230)+DH230>$W27,$W27-SUM($X230:DH230),DH230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DI230)+DI230>$W27,$W27-SUM($X230:DI230),DI230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DJ230)+DJ230>$W27,$W27-SUM($X230:DJ230),DJ230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DK230)+DK230>$W27,$W27-SUM($X230:DK230),DK230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DL230)+DL230>$W27,$W27-SUM($X230:DL230),DL230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DM230)+DM230>$W27,$W27-SUM($X230:DM230),DM230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DN230)+DN230>$W27,$W27-SUM($X230:DN230),DN230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DO230)+DO230>$W27,$W27-SUM($X230:DO230),DO230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DP230)+DP230>$W27,$W27-SUM($X230:DP230),DP230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DQ230)+DQ230>$W27,$W27-SUM($X230:DQ230),DQ230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DR230)+DR230>$W27,$W27-SUM($X230:DR230),DR230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DS230)+DS230>$W27,$W27-SUM($X230:DS230),DS230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DT230)+DT230>$W27,$W27-SUM($X230:DT230),DT230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DU230)+DU230>$W27,$W27-SUM($X230:DU230),DU230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DV230)+DV230>$W27,$W27-SUM($X230:DV230),DV230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DW230)+DW230>$W27,$W27-SUM($X230:DW230),DW230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DX230)+DX230>$W27,$W27-SUM($X230:DX230),DX230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DY230)+DY230>$W27,$W27-SUM($X230:DY230),DY230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:DZ230)+DZ230>$W27,$W27-SUM($X230:DZ230),DZ230)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($X230:EA230)+EA230>$W27,$W27-SUM($X230:EA230),EA230)","v":-1.7347234759768071E-18}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($X231:X231)+X231>$W28,$W28-SUM($X231:X231),X231)","v":0},{"$f":"IF(SUM($X231:Y231)+Y231>$W28,$W28-SUM($X231:Y231),Y231)","v":0},{"$f":"IF(SUM($X231:Z231)+Z231>$W28,$W28-SUM($X231:Z231),Z231)","v":0},{"$f":"IF(SUM($X231:AA231)+AA231>$W28,$W28-SUM($X231:AA231),AA231)","v":0},{"$f":"IF(SUM($X231:AB231)+AB231>$W28,$W28-SUM($X231:AB231),AB231)","v":0},{"$f":"IF(SUM($X231:AC231)+AC231>$W28,$W28-SUM($X231:AC231),AC231)","v":0},{"$f":"IF(SUM($X231:AD231)+AD231>$W28,$W28-SUM($X231:AD231),AD231)","v":0},{"$f":"IF(SUM($X231:AE231)+AE231>$W28,$W28-SUM($X231:AE231),AE231)","v":0},{"$f":"IF(SUM($X231:AF231)+AF231>$W28,$W28-SUM($X231:AF231),AF231)","v":0},{"$f":"IF(SUM($X231:AG231)+AG231>$W28,$W28-SUM($X231:AG231),AG231)","v":0},{"$f":"IF(SUM($X231:AH231)+AH231>$W28,$W28-SUM($X231:AH231),AH231)","v":0},{"$f":"IF(SUM($X231:AI231)+AI231>$W28,$W28-SUM($X231:AI231),AI231)","v":0},{"$f":"IF(SUM($X231:AJ231)+AJ231>$W28,$W28-SUM($X231:AJ231),AJ231)","v":0},{"$f":"IF(SUM($X231:AK231)+AK231>$W28,$W28-SUM($X231:AK231),AK231)","v":0},{"$f":"IF(SUM($X231:AL231)+AL231>$W28,$W28-SUM($X231:AL231),AL231)","v":0},{"$f":"IF(SUM($X231:AM231)+AM231>$W28,$W28-SUM($X231:AM231),AM231)","v":0},{"$f":"IF(SUM($X231:AN231)+AN231>$W28,$W28-SUM($X231:AN231),AN231)","v":0},{"$f":"IF(SUM($X231:AO231)+AO231>$W28,$W28-SUM($X231:AO231),AO231)","v":0},{"$f":"IF(SUM($X231:AP231)+AP231>$W28,$W28-SUM($X231:AP231),AP231)","v":0},{"$f":"IF(SUM($X231:AQ231)+AQ231>$W28,$W28-SUM($X231:AQ231),AQ231)","v":0},{"$f":"IF(SUM($X231:AR231)+AR231>$W28,$W28-SUM($X231:AR231),AR231)","v":0},{"$f":"IF(SUM($X231:AS231)+AS231>$W28,$W28-SUM($X231:AS231),AS231)","v":0},{"$f":"IF(SUM($X231:AT231)+AT231>$W28,$W28-SUM($X231:AT231),AT231)","v":0},{"$f":"IF(SUM($X231:AU231)+AU231>$W28,$W28-SUM($X231:AU231),AU231)","v":0},{"$f":"IF(SUM($X231:AV231)+AV231>$W28,$W28-SUM($X231:AV231),AV231)","v":0},{"$f":"IF(SUM($X231:AW231)+AW231>$W28,$W28-SUM($X231:AW231),AW231)","v":0},{"$f":"IF(SUM($X231:AX231)+AX231>$W28,$W28-SUM($X231:AX231),AX231)","v":0},{"$f":"IF(SUM($X231:AY231)+AY231>$W28,$W28-SUM($X231:AY231),AY231)","v":0},{"$f":"IF(SUM($X231:AZ231)+AZ231>$W28,$W28-SUM($X231:AZ231),AZ231)","v":0},{"$f":"IF(SUM($X231:BA231)+BA231>$W28,$W28-SUM($X231:BA231),BA231)","v":0},{"$f":"IF(SUM($X231:BB231)+BB231>$W28,$W28-SUM($X231:BB231),BB231)","v":0},{"$f":"IF(SUM($X231:BC231)+BC231>$W28,$W28-SUM($X231:BC231),BC231)","v":0},{"$f":"IF(SUM($X231:BD231)+BD231>$W28,$W28-SUM($X231:BD231),BD231)","v":0},{"$f":"IF(SUM($X231:BE231)+BE231>$W28,$W28-SUM($X231:BE231),BE231)","v":0},{"$f":"IF(SUM($X231:BF231)+BF231>$W28,$W28-SUM($X231:BF231),BF231)","v":0},{"$f":"IF(SUM($X231:BG231)+BG231>$W28,$W28-SUM($X231:BG231),BG231)","v":0},{"$f":"IF(SUM($X231:BH231)+BH231>$W28,$W28-SUM($X231:BH231),BH231)","v":0},{"$f":"IF(SUM($X231:BI231)+BI231>$W28,$W28-SUM($X231:BI231),BI231)","v":0},{"$f":"IF(SUM($X231:BJ231)+BJ231>$W28,$W28-SUM($X231:BJ231),BJ231)","v":0},{"$f":"IF(SUM($X231:BK231)+BK231>$W28,$W28-SUM($X231:BK231),BK231)","v":0},{"$f":"IF(SUM($X231:BL231)+BL231>$W28,$W28-SUM($X231:BL231),BL231)","v":0},{"$f":"IF(SUM($X231:BM231)+BM231>$W28,$W28-SUM($X231:BM231),BM231)","v":0},{"$f":"IF(SUM($X231:BN231)+BN231>$W28,$W28-SUM($X231:BN231),BN231)","v":0},{"$f":"IF(SUM($X231:BO231)+BO231>$W28,$W28-SUM($X231:BO231),BO231)","v":0},{"$f":"IF(SUM($X231:BP231)+BP231>$W28,$W28-SUM($X231:BP231),BP231)","v":0},{"$f":"IF(SUM($X231:BQ231)+BQ231>$W28,$W28-SUM($X231:BQ231),BQ231)","v":0},{"$f":"IF(SUM($X231:BR231)+BR231>$W28,$W28-SUM($X231:BR231),BR231)","v":0},{"$f":"IF(SUM($X231:BS231)+BS231>$W28,$W28-SUM($X231:BS231),BS231)","v":0},{"$f":"IF(SUM($X231:BT231)+BT231>$W28,$W28-SUM($X231:BT231),BT231)","v":0},{"$f":"IF(SUM($X231:BU231)+BU231>$W28,$W28-SUM($X231:BU231),BU231)","v":0},{"$f":"IF(SUM($X231:BV231)+BV231>$W28,$W28-SUM($X231:BV231),BV231)","v":0},{"$f":"IF(SUM($X231:BW231)+BW231>$W28,$W28-SUM($X231:BW231),BW231)","v":0},{"$f":"IF(SUM($X231:BX231)+BX231>$W28,$W28-SUM($X231:BX231),BX231)","v":0},{"$f":"IF(SUM($X231:BY231)+BY231>$W28,$W28-SUM($X231:BY231),BY231)","v":0},{"$f":"IF(SUM($X231:BZ231)+BZ231>$W28,$W28-SUM($X231:BZ231),BZ231)","v":0},{"$f":"IF(SUM($X231:CA231)+CA231>$W28,$W28-SUM($X231:CA231),CA231)","v":0},{"$f":"IF(SUM($X231:CB231)+CB231>$W28,$W28-SUM($X231:CB231),CB231)","v":0},{"$f":"IF(SUM($X231:CC231)+CC231>$W28,$W28-SUM($X231:CC231),CC231)","v":0},{"$f":"IF(SUM($X231:CD231)+CD231>$W28,$W28-SUM($X231:CD231),CD231)","v":0},{"$f":"IF(SUM($X231:CE231)+CE231>$W28,$W28-SUM($X231:CE231),CE231)","v":0},{"$f":"IF(SUM($X231:CF231)+CF231>$W28,$W28-SUM($X231:CF231),CF231)","v":0},{"$f":"IF(SUM($X231:CG231)+CG231>$W28,$W28-SUM($X231:CG231),CG231)","v":0},{"$f":"IF(SUM($X231:CH231)+CH231>$W28,$W28-SUM($X231:CH231),CH231)","v":0},{"$f":"IF(SUM($X231:CI231)+CI231>$W28,$W28-SUM($X231:CI231),CI231)","v":0},{"$f":"IF(SUM($X231:CJ231)+CJ231>$W28,$W28-SUM($X231:CJ231),CJ231)","v":0},{"$f":"IF(SUM($X231:CK231)+CK231>$W28,$W28-SUM($X231:CK231),CK231)","v":0},{"$f":"IF(SUM($X231:CL231)+CL231>$W28,$W28-SUM($X231:CL231),CL231)","v":0},{"$f":"IF(SUM($X231:CM231)+CM231>$W28,$W28-SUM($X231:CM231),CM231)","v":0},{"$f":"IF(SUM($X231:CN231)+CN231>$W28,$W28-SUM($X231:CN231),CN231)","v":0},{"$f":"IF(SUM($X231:CO231)+CO231>$W28,$W28-SUM($X231:CO231),CO231)","v":0},{"$f":"IF(SUM($X231:CP231)+CP231>$W28,$W28-SUM($X231:CP231),CP231)","v":0},{"$f":"IF(SUM($X231:CQ231)+CQ231>$W28,$W28-SUM($X231:CQ231),CQ231)","v":0},{"$f":"IF(SUM($X231:CR231)+CR231>$W28,$W28-SUM($X231:CR231),CR231)","v":0},{"$f":"IF(SUM($X231:CS231)+CS231>$W28,$W28-SUM($X231:CS231),CS231)","v":0},{"$f":"IF(SUM($X231:CT231)+CT231>$W28,$W28-SUM($X231:CT231),CT231)","v":0},{"$f":"IF(SUM($X231:CU231)+CU231>$W28,$W28-SUM($X231:CU231),CU231)","v":0},{"$f":"IF(SUM($X231:CV231)+CV231>$W28,$W28-SUM($X231:CV231),CV231)","v":0},{"$f":"IF(SUM($X231:CW231)+CW231>$W28,$W28-SUM($X231:CW231),CW231)","v":0},{"$f":"IF(SUM($X231:CX231)+CX231>$W28,$W28-SUM($X231:CX231),CX231)","v":0},{"$f":"IF(SUM($X231:CY231)+CY231>$W28,$W28-SUM($X231:CY231),CY231)","v":0},{"$f":"IF(SUM($X231:CZ231)+CZ231>$W28,$W28-SUM($X231:CZ231),CZ231)","v":0},{"$f":"IF(SUM($X231:DA231)+DA231>$W28,$W28-SUM($X231:DA231),DA231)","v":0},{"$f":"IF(SUM($X231:DB231)+DB231>$W28,$W28-SUM($X231:DB231),DB231)","v":0},{"$f":"IF(SUM($X231:DC231)+DC231>$W28,$W28-SUM($X231:DC231),DC231)","v":0},{"$f":"IF(SUM($X231:DD231)+DD231>$W28,$W28-SUM($X231:DD231),DD231)","v":0},{"$f":"IF(SUM($X231:DE231)+DE231>$W28,$W28-SUM($X231:DE231),DE231)","v":0},{"$f":"IF(SUM($X231:DF231)+DF231>$W28,$W28-SUM($X231:DF231),DF231)","v":0},{"$f":"IF(SUM($X231:DG231)+DG231>$W28,$W28-SUM($X231:DG231),DG231)","v":0},{"$f":"IF(SUM($X231:DH231)+DH231>$W28,$W28-SUM($X231:DH231),DH231)","v":0},{"$f":"IF(SUM($X231:DI231)+DI231>$W28,$W28-SUM($X231:DI231),DI231)","v":0},{"$f":"IF(SUM($X231:DJ231)+DJ231>$W28,$W28-SUM($X231:DJ231),DJ231)","v":0},{"$f":"IF(SUM($X231:DK231)+DK231>$W28,$W28-SUM($X231:DK231),DK231)","v":0},{"$f":"IF(SUM($X231:DL231)+DL231>$W28,$W28-SUM($X231:DL231),DL231)","v":0},{"$f":"IF(SUM($X231:DM231)+DM231>$W28,$W28-SUM($X231:DM231),DM231)","v":0},{"$f":"IF(SUM($X231:DN231)+DN231>$W28,$W28-SUM($X231:DN231),DN231)","v":0},{"$f":"IF(SUM($X231:DO231)+DO231>$W28,$W28-SUM($X231:DO231),DO231)","v":0},{"$f":"IF(SUM($X231:DP231)+DP231>$W28,$W28-SUM($X231:DP231),DP231)","v":0},{"$f":"IF(SUM($X231:DQ231)+DQ231>$W28,$W28-SUM($X231:DQ231),DQ231)","v":0},{"$f":"IF(SUM($X231:DR231)+DR231>$W28,$W28-SUM($X231:DR231),DR231)","v":0},{"$f":"IF(SUM($X231:DS231)+DS231>$W28,$W28-SUM($X231:DS231),DS231)","v":0},{"$f":"IF(SUM($X231:DT231)+DT231>$W28,$W28-SUM($X231:DT231),DT231)","v":0},{"$f":"IF(SUM($X231:DU231)+DU231>$W28,$W28-SUM($X231:DU231),DU231)","v":0},{"$f":"IF(SUM($X231:DV231)+DV231>$W28,$W28-SUM($X231:DV231),DV231)","v":0},{"$f":"IF(SUM($X231:DW231)+DW231>$W28,$W28-SUM($X231:DW231),DW231)","v":0},{"$f":"IF(SUM($X231:DX231)+DX231>$W28,$W28-SUM($X231:DX231),DX231)","v":0},{"$f":"IF(SUM($X231:DY231)+DY231>$W28,$W28-SUM($X231:DY231),DY231)","v":0},{"$f":"IF(SUM($X231:DZ231)+DZ231>$W28,$W28-SUM($X231:DZ231),DZ231)","v":0},{"$f":"IF(SUM($X231:EA231)+EA231>$W28,$W28-SUM($X231:EA231),EA231)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1424853749999995E-3,{"$f":"IF(SUM($X232:X232)+X232>$W29,$W29-SUM($X232:X232),X232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:Y232)+Y232>$W29,$W29-SUM($X232:Y232),Y232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:Z232)+Z232>$W29,$W29-SUM($X232:Z232),Z232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AA232)+AA232>$W29,$W29-SUM($X232:AA232),AA232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AB232)+AB232>$W29,$W29-SUM($X232:AB232),AB232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AC232)+AC232>$W29,$W29-SUM($X232:AC232),AC232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AD232)+AD232>$W29,$W29-SUM($X232:AD232),AD232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AE232)+AE232>$W29,$W29-SUM($X232:AE232),AE232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AF232)+AF232>$W29,$W29-SUM($X232:AF232),AF232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AG232)+AG232>$W29,$W29-SUM($X232:AG232),AG232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AH232)+AH232>$W29,$W29-SUM($X232:AH232),AH232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AI232)+AI232>$W29,$W29-SUM($X232:AI232),AI232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AJ232)+AJ232>$W29,$W29-SUM($X232:AJ232),AJ232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AK232)+AK232>$W29,$W29-SUM($X232:AK232),AK232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AL232)+AL232>$W29,$W29-SUM($X232:AL232),AL232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AM232)+AM232>$W29,$W29-SUM($X232:AM232),AM232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AN232)+AN232>$W29,$W29-SUM($X232:AN232),AN232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AO232)+AO232>$W29,$W29-SUM($X232:AO232),AO232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AP232)+AP232>$W29,$W29-SUM($X232:AP232),AP232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AQ232)+AQ232>$W29,$W29-SUM($X232:AQ232),AQ232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AR232)+AR232>$W29,$W29-SUM($X232:AR232),AR232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AS232)+AS232>$W29,$W29-SUM($X232:AS232),AS232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AT232)+AT232>$W29,$W29-SUM($X232:AT232),AT232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AU232)+AU232>$W29,$W29-SUM($X232:AU232),AU232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AV232)+AV232>$W29,$W29-SUM($X232:AV232),AV232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AW232)+AW232>$W29,$W29-SUM($X232:AW232),AW232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AX232)+AX232>$W29,$W29-SUM($X232:AX232),AX232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AY232)+AY232>$W29,$W29-SUM($X232:AY232),AY232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:AZ232)+AZ232>$W29,$W29-SUM($X232:AZ232),AZ232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BA232)+BA232>$W29,$W29-SUM($X232:BA232),BA232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BB232)+BB232>$W29,$W29-SUM($X232:BB232),BB232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BC232)+BC232>$W29,$W29-SUM($X232:BC232),BC232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BD232)+BD232>$W29,$W29-SUM($X232:BD232),BD232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BE232)+BE232>$W29,$W29-SUM($X232:BE232),BE232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BF232)+BF232>$W29,$W29-SUM($X232:BF232),BF232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BG232)+BG232>$W29,$W29-SUM($X232:BG232),BG232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BH232)+BH232>$W29,$W29-SUM($X232:BH232),BH232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BI232)+BI232>$W29,$W29-SUM($X232:BI232),BI232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BJ232)+BJ232>$W29,$W29-SUM($X232:BJ232),BJ232)","v":1.1424853749999995E-3},{"$f":"IF(SUM($X232:BK232)+BK232>$W29,$W29-SUM($X232:BK232),BK232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BL232)+BL232>$W29,$W29-SUM($X232:BL232),BL232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BM232)+BM232>$W29,$W29-SUM($X232:BM232),BM232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BN232)+BN232>$W29,$W29-SUM($X232:BN232),BN232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BO232)+BO232>$W29,$W29-SUM($X232:BO232),BO232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BP232)+BP232>$W29,$W29-SUM($X232:BP232),BP232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BQ232)+BQ232>$W29,$W29-SUM($X232:BQ232),BQ232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BR232)+BR232>$W29,$W29-SUM($X232:BR232),BR232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BS232)+BS232>$W29,$W29-SUM($X232:BS232),BS232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BT232)+BT232>$W29,$W29-SUM($X232:BT232),BT232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BU232)+BU232>$W29,$W29-SUM($X232:BU232),BU232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BV232)+BV232>$W29,$W29-SUM($X232:BV232),BV232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BW232)+BW232>$W29,$W29-SUM($X232:BW232),BW232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BX232)+BX232>$W29,$W29-SUM($X232:BX232),BX232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BY232)+BY232>$W29,$W29-SUM($X232:BY232),BY232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:BZ232)+BZ232>$W29,$W29-SUM($X232:BZ232),BZ232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CA232)+CA232>$W29,$W29-SUM($X232:CA232),CA232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CB232)+CB232>$W29,$W29-SUM($X232:CB232),CB232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CC232)+CC232>$W29,$W29-SUM($X232:CC232),CC232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CD232)+CD232>$W29,$W29-SUM($X232:CD232),CD232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CE232)+CE232>$W29,$W29-SUM($X232:CE232),CE232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CF232)+CF232>$W29,$W29-SUM($X232:CF232),CF232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CG232)+CG232>$W29,$W29-SUM($X232:CG232),CG232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CH232)+CH232>$W29,$W29-SUM($X232:CH232),CH232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CI232)+CI232>$W29,$W29-SUM($X232:CI232),CI232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CJ232)+CJ232>$W29,$W29-SUM($X232:CJ232),CJ232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CK232)+CK232>$W29,$W29-SUM($X232:CK232),CK232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CL232)+CL232>$W29,$W29-SUM($X232:CL232),CL232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CM232)+CM232>$W29,$W29-SUM($X232:CM232),CM232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CN232)+CN232>$W29,$W29-SUM($X232:CN232),CN232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CO232)+CO232>$W29,$W29-SUM($X232:CO232),CO232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CP232)+CP232>$W29,$W29-SUM($X232:CP232),CP232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CQ232)+CQ232>$W29,$W29-SUM($X232:CQ232),CQ232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CR232)+CR232>$W29,$W29-SUM($X232:CR232),CR232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CS232)+CS232>$W29,$W29-SUM($X232:CS232),CS232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CT232)+CT232>$W29,$W29-SUM($X232:CT232),CT232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CU232)+CU232>$W29,$W29-SUM($X232:CU232),CU232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CV232)+CV232>$W29,$W29-SUM($X232:CV232),CV232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CW232)+CW232>$W29,$W29-SUM($X232:CW232),CW232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CX232)+CX232>$W29,$W29-SUM($X232:CX232),CX232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CY232)+CY232>$W29,$W29-SUM($X232:CY232),CY232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:CZ232)+CZ232>$W29,$W29-SUM($X232:CZ232),CZ232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DA232)+DA232>$W29,$W29-SUM($X232:DA232),DA232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DB232)+DB232>$W29,$W29-SUM($X232:DB232),DB232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DC232)+DC232>$W29,$W29-SUM($X232:DC232),DC232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DD232)+DD232>$W29,$W29-SUM($X232:DD232),DD232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DE232)+DE232>$W29,$W29-SUM($X232:DE232),DE232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DF232)+DF232>$W29,$W29-SUM($X232:DF232),DF232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DG232)+DG232>$W29,$W29-SUM($X232:DG232),DG232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DH232)+DH232>$W29,$W29-SUM($X232:DH232),DH232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DI232)+DI232>$W29,$W29-SUM($X232:DI232),DI232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DJ232)+DJ232>$W29,$W29-SUM($X232:DJ232),DJ232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DK232)+DK232>$W29,$W29-SUM($X232:DK232),DK232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DL232)+DL232>$W29,$W29-SUM($X232:DL232),DL232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DM232)+DM232>$W29,$W29-SUM($X232:DM232),DM232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DN232)+DN232>$W29,$W29-SUM($X232:DN232),DN232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DO232)+DO232>$W29,$W29-SUM($X232:DO232),DO232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DP232)+DP232>$W29,$W29-SUM($X232:DP232),DP232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DQ232)+DQ232>$W29,$W29-SUM($X232:DQ232),DQ232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DR232)+DR232>$W29,$W29-SUM($X232:DR232),DR232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DS232)+DS232>$W29,$W29-SUM($X232:DS232),DS232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DT232)+DT232>$W29,$W29-SUM($X232:DT232),DT232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DU232)+DU232>$W29,$W29-SUM($X232:DU232),DU232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DV232)+DV232>$W29,$W29-SUM($X232:DV232),DV232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DW232)+DW232>$W29,$W29-SUM($X232:DW232),DW232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DX232)+DX232>$W29,$W29-SUM($X232:DX232),DX232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DY232)+DY232>$W29,$W29-SUM($X232:DY232),DY232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:DZ232)+DZ232>$W29,$W29-SUM($X232:DZ232),DZ232)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($X232:EA232)+EA232>$W29,$W29-SUM($X232:EA232),EA232)","v":-2.0816681711721685E-17}]
[]
[null,"Depreciation:  2003 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X22/$F236","v":0},{"$f":"IF(SUM($Y236:Y236)+Y236>$X22,$X22-SUM($Y236:Y236),Y236)","v":0},{"$f":"IF(SUM($Y236:Z236)+Z236>$X22,$X22-SUM($Y236:Z236),Z236)","v":0},{"$f":"IF(SUM($Y236:AA236)+AA236>$X22,$X22-SUM($Y236:AA236),AA236)","v":0},{"$f":"IF(SUM($Y236:AB236)+AB236>$X22,$X22-SUM($Y236:AB236),AB236)","v":0},{"$f":"IF(SUM($Y236:AC236)+AC236>$X22,$X22-SUM($Y236:AC236),AC236)","v":0},{"$f":"IF(SUM($Y236:AD236)+AD236>$X22,$X22-SUM($Y236:AD236),AD236)","v":0},{"$f":"IF(SUM($Y236:AE236)+AE236>$X22,$X22-SUM($Y236:AE236),AE236)","v":0},{"$f":"IF(SUM($Y236:AF236)+AF236>$X22,$X22-SUM($Y236:AF236),AF236)","v":0},{"$f":"IF(SUM($Y236:AG236)+AG236>$X22,$X22-SUM($Y236:AG236),AG236)","v":0},{"$f":"IF(SUM($Y236:AH236)+AH236>$X22,$X22-SUM($Y236:AH236),AH236)","v":0},{"$f":"IF(SUM($Y236:AI236)+AI236>$X22,$X22-SUM($Y236:AI236),AI236)","v":0},{"$f":"IF(SUM($Y236:AJ236)+AJ236>$X22,$X22-SUM($Y236:AJ236),AJ236)","v":0},{"$f":"IF(SUM($Y236:AK236)+AK236>$X22,$X22-SUM($Y236:AK236),AK236)","v":0},{"$f":"IF(SUM($Y236:AL236)+AL236>$X22,$X22-SUM($Y236:AL236),AL236)","v":0},{"$f":"IF(SUM($Y236:AM236)+AM236>$X22,$X22-SUM($Y236:AM236),AM236)","v":0},{"$f":"IF(SUM($Y236:AN236)+AN236>$X22,$X22-SUM($Y236:AN236),AN236)","v":0},{"$f":"IF(SUM($Y236:AO236)+AO236>$X22,$X22-SUM($Y236:AO236),AO236)","v":0},{"$f":"IF(SUM($Y236:AP236)+AP236>$X22,$X22-SUM($Y236:AP236),AP236)","v":0},{"$f":"IF(SUM($Y236:AQ236)+AQ236>$X22,$X22-SUM($Y236:AQ236),AQ236)","v":0},{"$f":"IF(SUM($Y236:AR236)+AR236>$X22,$X22-SUM($Y236:AR236),AR236)","v":0},{"$f":"IF(SUM($Y236:AS236)+AS236>$X22,$X22-SUM($Y236:AS236),AS236)","v":0},{"$f":"IF(SUM($Y236:AT236)+AT236>$X22,$X22-SUM($Y236:AT236),AT236)","v":0},{"$f":"IF(SUM($Y236:AU236)+AU236>$X22,$X22-SUM($Y236:AU236),AU236)","v":0},{"$f":"IF(SUM($Y236:AV236)+AV236>$X22,$X22-SUM($Y236:AV236),AV236)","v":0},{"$f":"IF(SUM($Y236:AW236)+AW236>$X22,$X22-SUM($Y236:AW236),AW236)","v":0},{"$f":"IF(SUM($Y236:AX236)+AX236>$X22,$X22-SUM($Y236:AX236),AX236)","v":0},{"$f":"IF(SUM($Y236:AY236)+AY236>$X22,$X22-SUM($Y236:AY236),AY236)","v":0},{"$f":"IF(SUM($Y236:AZ236)+AZ236>$X22,$X22-SUM($Y236:AZ236),AZ236)","v":0},{"$f":"IF(SUM($Y236:BA236)+BA236>$X22,$X22-SUM($Y236:BA236),BA236)","v":0},{"$f":"IF(SUM($Y236:BB236)+BB236>$X22,$X22-SUM($Y236:BB236),BB236)","v":0},{"$f":"IF(SUM($Y236:BC236)+BC236>$X22,$X22-SUM($Y236:BC236),BC236)","v":0},{"$f":"IF(SUM($Y236:BD236)+BD236>$X22,$X22-SUM($Y236:BD236),BD236)","v":0},{"$f":"IF(SUM($Y236:BE236)+BE236>$X22,$X22-SUM($Y236:BE236),BE236)","v":0},{"$f":"IF(SUM($Y236:BF236)+BF236>$X22,$X22-SUM($Y236:BF236),BF236)","v":0},{"$f":"IF(SUM($Y236:BG236)+BG236>$X22,$X22-SUM($Y236:BG236),BG236)","v":0},{"$f":"IF(SUM($Y236:BH236)+BH236>$X22,$X22-SUM($Y236:BH236),BH236)","v":0},{"$f":"IF(SUM($Y236:BI236)+BI236>$X22,$X22-SUM($Y236:BI236),BI236)","v":0},{"$f":"IF(SUM($Y236:BJ236)+BJ236>$X22,$X22-SUM($Y236:BJ236),BJ236)","v":0},{"$f":"IF(SUM($Y236:BK236)+BK236>$X22,$X22-SUM($Y236:BK236),BK236)","v":0},{"$f":"IF(SUM($Y236:BL236)+BL236>$X22,$X22-SUM($Y236:BL236),BL236)","v":0},{"$f":"IF(SUM($Y236:BM236)+BM236>$X22,$X22-SUM($Y236:BM236),BM236)","v":0},{"$f":"IF(SUM($Y236:BN236)+BN236>$X22,$X22-SUM($Y236:BN236),BN236)","v":0},{"$f":"IF(SUM($Y236:BO236)+BO236>$X22,$X22-SUM($Y236:BO236),BO236)","v":0},{"$f":"IF(SUM($Y236:BP236)+BP236>$X22,$X22-SUM($Y236:BP236),BP236)","v":0},{"$f":"IF(SUM($Y236:BQ236)+BQ236>$X22,$X22-SUM($Y236:BQ236),BQ236)","v":0},{"$f":"IF(SUM($Y236:BR236)+BR236>$X22,$X22-SUM($Y236:BR236),BR236)","v":0},{"$f":"IF(SUM($Y236:BS236)+BS236>$X22,$X22-SUM($Y236:BS236),BS236)","v":0},{"$f":"IF(SUM($Y236:BT236)+BT236>$X22,$X22-SUM($Y236:BT236),BT236)","v":0},{"$f":"IF(SUM($Y236:BU236)+BU236>$X22,$X22-SUM($Y236:BU236),BU236)","v":0},{"$f":"IF(SUM($Y236:BV236)+BV236>$X22,$X22-SUM($Y236:BV236),BV236)","v":0},{"$f":"IF(SUM($Y236:BW236)+BW236>$X22,$X22-SUM($Y236:BW236),BW236)","v":0},{"$f":"IF(SUM($Y236:BX236)+BX236>$X22,$X22-SUM($Y236:BX236),BX236)","v":0},{"$f":"IF(SUM($Y236:BY236)+BY236>$X22,$X22-SUM($Y236:BY236),BY236)","v":0},{"$f":"IF(SUM($Y236:BZ236)+BZ236>$X22,$X22-SUM($Y236:BZ236),BZ236)","v":0},{"$f":"IF(SUM($Y236:CA236)+CA236>$X22,$X22-SUM($Y236:CA236),CA236)","v":0},{"$f":"IF(SUM($Y236:CB236)+CB236>$X22,$X22-SUM($Y236:CB236),CB236)","v":0},{"$f":"IF(SUM($Y236:CC236)+CC236>$X22,$X22-SUM($Y236:CC236),CC236)","v":0},{"$f":"IF(SUM($Y236:CD236)+CD236>$X22,$X22-SUM($Y236:CD236),CD236)","v":0},{"$f":"IF(SUM($Y236:CE236)+CE236>$X22,$X22-SUM($Y236:CE236),CE236)","v":0},{"$f":"IF(SUM($Y236:CF236)+CF236>$X22,$X22-SUM($Y236:CF236),CF236)","v":0},{"$f":"IF(SUM($Y236:CG236)+CG236>$X22,$X22-SUM($Y236:CG236),CG236)","v":0},{"$f":"IF(SUM($Y236:CH236)+CH236>$X22,$X22-SUM($Y236:CH236),CH236)","v":0},{"$f":"IF(SUM($Y236:CI236)+CI236>$X22,$X22-SUM($Y236:CI236),CI236)","v":0},{"$f":"IF(SUM($Y236:CJ236)+CJ236>$X22,$X22-SUM($Y236:CJ236),CJ236)","v":0},{"$f":"IF(SUM($Y236:CK236)+CK236>$X22,$X22-SUM($Y236:CK236),CK236)","v":0},{"$f":"IF(SUM($Y236:CL236)+CL236>$X22,$X22-SUM($Y236:CL236),CL236)","v":0},{"$f":"IF(SUM($Y236:CM236)+CM236>$X22,$X22-SUM($Y236:CM236),CM236)","v":0},{"$f":"IF(SUM($Y236:CN236)+CN236>$X22,$X22-SUM($Y236:CN236),CN236)","v":0},{"$f":"IF(SUM($Y236:CO236)+CO236>$X22,$X22-SUM($Y236:CO236),CO236)","v":0},{"$f":"IF(SUM($Y236:CP236)+CP236>$X22,$X22-SUM($Y236:CP236),CP236)","v":0},{"$f":"IF(SUM($Y236:CQ236)+CQ236>$X22,$X22-SUM($Y236:CQ236),CQ236)","v":0},{"$f":"IF(SUM($Y236:CR236)+CR236>$X22,$X22-SUM($Y236:CR236),CR236)","v":0},{"$f":"IF(SUM($Y236:CS236)+CS236>$X22,$X22-SUM($Y236:CS236),CS236)","v":0},{"$f":"IF(SUM($Y236:CT236)+CT236>$X22,$X22-SUM($Y236:CT236),CT236)","v":0},{"$f":"IF(SUM($Y236:CU236)+CU236>$X22,$X22-SUM($Y236:CU236),CU236)","v":0},{"$f":"IF(SUM($Y236:CV236)+CV236>$X22,$X22-SUM($Y236:CV236),CV236)","v":0},{"$f":"IF(SUM($Y236:CW236)+CW236>$X22,$X22-SUM($Y236:CW236),CW236)","v":0},{"$f":"IF(SUM($Y236:CX236)+CX236>$X22,$X22-SUM($Y236:CX236),CX236)","v":0},{"$f":"IF(SUM($Y236:CY236)+CY236>$X22,$X22-SUM($Y236:CY236),CY236)","v":0},{"$f":"IF(SUM($Y236:CZ236)+CZ236>$X22,$X22-SUM($Y236:CZ236),CZ236)","v":0},{"$f":"IF(SUM($Y236:DA236)+DA236>$X22,$X22-SUM($Y236:DA236),DA236)","v":0},{"$f":"IF(SUM($Y236:DB236)+DB236>$X22,$X22-SUM($Y236:DB236),DB236)","v":0},{"$f":"IF(SUM($Y236:DC236)+DC236>$X22,$X22-SUM($Y236:DC236),DC236)","v":0},{"$f":"IF(SUM($Y236:DD236)+DD236>$X22,$X22-SUM($Y236:DD236),DD236)","v":0},{"$f":"IF(SUM($Y236:DE236)+DE236>$X22,$X22-SUM($Y236:DE236),DE236)","v":0},{"$f":"IF(SUM($Y236:DF236)+DF236>$X22,$X22-SUM($Y236:DF236),DF236)","v":0},{"$f":"IF(SUM($Y236:DG236)+DG236>$X22,$X22-SUM($Y236:DG236),DG236)","v":0},{"$f":"IF(SUM($Y236:DH236)+DH236>$X22,$X22-SUM($Y236:DH236),DH236)","v":0},{"$f":"IF(SUM($Y236:DI236)+DI236>$X22,$X22-SUM($Y236:DI236),DI236)","v":0},{"$f":"IF(SUM($Y236:DJ236)+DJ236>$X22,$X22-SUM($Y236:DJ236),DJ236)","v":0},{"$f":"IF(SUM($Y236:DK236)+DK236>$X22,$X22-SUM($Y236:DK236),DK236)","v":0},{"$f":"IF(SUM($Y236:DL236)+DL236>$X22,$X22-SUM($Y236:DL236),DL236)","v":0},{"$f":"IF(SUM($Y236:DM236)+DM236>$X22,$X22-SUM($Y236:DM236),DM236)","v":0},{"$f":"IF(SUM($Y236:DN236)+DN236>$X22,$X22-SUM($Y236:DN236),DN236)","v":0},{"$f":"IF(SUM($Y236:DO236)+DO236>$X22,$X22-SUM($Y236:DO236),DO236)","v":0},{"$f":"IF(SUM($Y236:DP236)+DP236>$X22,$X22-SUM($Y236:DP236),DP236)","v":0},{"$f":"IF(SUM($Y236:DQ236)+DQ236>$X22,$X22-SUM($Y236:DQ236),DQ236)","v":0},{"$f":"IF(SUM($Y236:DR236)+DR236>$X22,$X22-SUM($Y236:DR236),DR236)","v":0},{"$f":"IF(SUM($Y236:DS236)+DS236>$X22,$X22-SUM($Y236:DS236),DS236)","v":0},{"$f":"IF(SUM($Y236:DT236)+DT236>$X22,$X22-SUM($Y236:DT236),DT236)","v":0},{"$f":"IF(SUM($Y236:DU236)+DU236>$X22,$X22-SUM($Y236:DU236),DU236)","v":0},{"$f":"IF(SUM($Y236:DV236)+DV236>$X22,$X22-SUM($Y236:DV236),DV236)","v":0},{"$f":"IF(SUM($Y236:DW236)+DW236>$X22,$X22-SUM($Y236:DW236),DW236)","v":0},{"$f":"IF(SUM($Y236:DX236)+DX236>$X22,$X22-SUM($Y236:DX236),DX236)","v":0},{"$f":"IF(SUM($Y236:DY236)+DY236>$X22,$X22-SUM($Y236:DY236),DY236)","v":0},{"$f":"IF(SUM($Y236:DZ236)+DZ236>$X22,$X22-SUM($Y236:DZ236),DZ236)","v":0},{"$f":"IF(SUM($Y236:EA236)+EA236>$X22,$X22-SUM($Y236:EA236),EA236)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Y237:Y237)+Y237>$X23,$X23-SUM($Y237:Y237),Y237)","v":0},{"$f":"IF(SUM($Y237:Z237)+Z237>$X23,$X23-SUM($Y237:Z237),Z237)","v":0},{"$f":"IF(SUM($Y237:AA237)+AA237>$X23,$X23-SUM($Y237:AA237),AA237)","v":0},{"$f":"IF(SUM($Y237:AB237)+AB237>$X23,$X23-SUM($Y237:AB237),AB237)","v":0},{"$f":"IF(SUM($Y237:AC237)+AC237>$X23,$X23-SUM($Y237:AC237),AC237)","v":0},{"$f":"IF(SUM($Y237:AD237)+AD237>$X23,$X23-SUM($Y237:AD237),AD237)","v":0},{"$f":"IF(SUM($Y237:AE237)+AE237>$X23,$X23-SUM($Y237:AE237),AE237)","v":0},{"$f":"IF(SUM($Y237:AF237)+AF237>$X23,$X23-SUM($Y237:AF237),AF237)","v":0},{"$f":"IF(SUM($Y237:AG237)+AG237>$X23,$X23-SUM($Y237:AG237),AG237)","v":0},{"$f":"IF(SUM($Y237:AH237)+AH237>$X23,$X23-SUM($Y237:AH237),AH237)","v":0},{"$f":"IF(SUM($Y237:AI237)+AI237>$X23,$X23-SUM($Y237:AI237),AI237)","v":0},{"$f":"IF(SUM($Y237:AJ237)+AJ237>$X23,$X23-SUM($Y237:AJ237),AJ237)","v":0},{"$f":"IF(SUM($Y237:AK237)+AK237>$X23,$X23-SUM($Y237:AK237),AK237)","v":0},{"$f":"IF(SUM($Y237:AL237)+AL237>$X23,$X23-SUM($Y237:AL237),AL237)","v":0},{"$f":"IF(SUM($Y237:AM237)+AM237>$X23,$X23-SUM($Y237:AM237),AM237)","v":0},{"$f":"IF(SUM($Y237:AN237)+AN237>$X23,$X23-SUM($Y237:AN237),AN237)","v":0},{"$f":"IF(SUM($Y237:AO237)+AO237>$X23,$X23-SUM($Y237:AO237),AO237)","v":0},{"$f":"IF(SUM($Y237:AP237)+AP237>$X23,$X23-SUM($Y237:AP237),AP237)","v":0},{"$f":"IF(SUM($Y237:AQ237)+AQ237>$X23,$X23-SUM($Y237:AQ237),AQ237)","v":0},{"$f":"IF(SUM($Y237:AR237)+AR237>$X23,$X23-SUM($Y237:AR237),AR237)","v":0},{"$f":"IF(SUM($Y237:AS237)+AS237>$X23,$X23-SUM($Y237:AS237),AS237)","v":0},{"$f":"IF(SUM($Y237:AT237)+AT237>$X23,$X23-SUM($Y237:AT237),AT237)","v":0},{"$f":"IF(SUM($Y237:AU237)+AU237>$X23,$X23-SUM($Y237:AU237),AU237)","v":0},{"$f":"IF(SUM($Y237:AV237)+AV237>$X23,$X23-SUM($Y237:AV237),AV237)","v":0},{"$f":"IF(SUM($Y237:AW237)+AW237>$X23,$X23-SUM($Y237:AW237),AW237)","v":0},{"$f":"IF(SUM($Y237:AX237)+AX237>$X23,$X23-SUM($Y237:AX237),AX237)","v":0},{"$f":"IF(SUM($Y237:AY237)+AY237>$X23,$X23-SUM($Y237:AY237),AY237)","v":0},{"$f":"IF(SUM($Y237:AZ237)+AZ237>$X23,$X23-SUM($Y237:AZ237),AZ237)","v":0},{"$f":"IF(SUM($Y237:BA237)+BA237>$X23,$X23-SUM($Y237:BA237),BA237)","v":0},{"$f":"IF(SUM($Y237:BB237)+BB237>$X23,$X23-SUM($Y237:BB237),BB237)","v":0},{"$f":"IF(SUM($Y237:BC237)+BC237>$X23,$X23-SUM($Y237:BC237),BC237)","v":0},{"$f":"IF(SUM($Y237:BD237)+BD237>$X23,$X23-SUM($Y237:BD237),BD237)","v":0},{"$f":"IF(SUM($Y237:BE237)+BE237>$X23,$X23-SUM($Y237:BE237),BE237)","v":0},{"$f":"IF(SUM($Y237:BF237)+BF237>$X23,$X23-SUM($Y237:BF237),BF237)","v":0},{"$f":"IF(SUM($Y237:BG237)+BG237>$X23,$X23-SUM($Y237:BG237),BG237)","v":0},{"$f":"IF(SUM($Y237:BH237)+BH237>$X23,$X23-SUM($Y237:BH237),BH237)","v":0},{"$f":"IF(SUM($Y237:BI237)+BI237>$X23,$X23-SUM($Y237:BI237),BI237)","v":0},{"$f":"IF(SUM($Y237:BJ237)+BJ237>$X23,$X23-SUM($Y237:BJ237),BJ237)","v":0},{"$f":"IF(SUM($Y237:BK237)+BK237>$X23,$X23-SUM($Y237:BK237),BK237)","v":0},{"$f":"IF(SUM($Y237:BL237)+BL237>$X23,$X23-SUM($Y237:BL237),BL237)","v":0},{"$f":"IF(SUM($Y237:BM237)+BM237>$X23,$X23-SUM($Y237:BM237),BM237)","v":0},{"$f":"IF(SUM($Y237:BN237)+BN237>$X23,$X23-SUM($Y237:BN237),BN237)","v":0},{"$f":"IF(SUM($Y237:BO237)+BO237>$X23,$X23-SUM($Y237:BO237),BO237)","v":0},{"$f":"IF(SUM($Y237:BP237)+BP237>$X23,$X23-SUM($Y237:BP237),BP237)","v":0},{"$f":"IF(SUM($Y237:BQ237)+BQ237>$X23,$X23-SUM($Y237:BQ237),BQ237)","v":0},{"$f":"IF(SUM($Y237:BR237)+BR237>$X23,$X23-SUM($Y237:BR237),BR237)","v":0},{"$f":"IF(SUM($Y237:BS237)+BS237>$X23,$X23-SUM($Y237:BS237),BS237)","v":0},{"$f":"IF(SUM($Y237:BT237)+BT237>$X23,$X23-SUM($Y237:BT237),BT237)","v":0},{"$f":"IF(SUM($Y237:BU237)+BU237>$X23,$X23-SUM($Y237:BU237),BU237)","v":0},{"$f":"IF(SUM($Y237:BV237)+BV237>$X23,$X23-SUM($Y237:BV237),BV237)","v":0},{"$f":"IF(SUM($Y237:BW237)+BW237>$X23,$X23-SUM($Y237:BW237),BW237)","v":0},{"$f":"IF(SUM($Y237:BX237)+BX237>$X23,$X23-SUM($Y237:BX237),BX237)","v":0},{"$f":"IF(SUM($Y237:BY237)+BY237>$X23,$X23-SUM($Y237:BY237),BY237)","v":0},{"$f":"IF(SUM($Y237:BZ237)+BZ237>$X23,$X23-SUM($Y237:BZ237),BZ237)","v":0},{"$f":"IF(SUM($Y237:CA237)+CA237>$X23,$X23-SUM($Y237:CA237),CA237)","v":0},{"$f":"IF(SUM($Y237:CB237)+CB237>$X23,$X23-SUM($Y237:CB237),CB237)","v":0},{"$f":"IF(SUM($Y237:CC237)+CC237>$X23,$X23-SUM($Y237:CC237),CC237)","v":0},{"$f":"IF(SUM($Y237:CD237)+CD237>$X23,$X23-SUM($Y237:CD237),CD237)","v":0},{"$f":"IF(SUM($Y237:CE237)+CE237>$X23,$X23-SUM($Y237:CE237),CE237)","v":0},{"$f":"IF(SUM($Y237:CF237)+CF237>$X23,$X23-SUM($Y237:CF237),CF237)","v":0},{"$f":"IF(SUM($Y237:CG237)+CG237>$X23,$X23-SUM($Y237:CG237),CG237)","v":0},{"$f":"IF(SUM($Y237:CH237)+CH237>$X23,$X23-SUM($Y237:CH237),CH237)","v":0},{"$f":"IF(SUM($Y237:CI237)+CI237>$X23,$X23-SUM($Y237:CI237),CI237)","v":0},{"$f":"IF(SUM($Y237:CJ237)+CJ237>$X23,$X23-SUM($Y237:CJ237),CJ237)","v":0},{"$f":"IF(SUM($Y237:CK237)+CK237>$X23,$X23-SUM($Y237:CK237),CK237)","v":0},{"$f":"IF(SUM($Y237:CL237)+CL237>$X23,$X23-SUM($Y237:CL237),CL237)","v":0},{"$f":"IF(SUM($Y237:CM237)+CM237>$X23,$X23-SUM($Y237:CM237),CM237)","v":0},{"$f":"IF(SUM($Y237:CN237)+CN237>$X23,$X23-SUM($Y237:CN237),CN237)","v":0},{"$f":"IF(SUM($Y237:CO237)+CO237>$X23,$X23-SUM($Y237:CO237),CO237)","v":0},{"$f":"IF(SUM($Y237:CP237)+CP237>$X23,$X23-SUM($Y237:CP237),CP237)","v":0},{"$f":"IF(SUM($Y237:CQ237)+CQ237>$X23,$X23-SUM($Y237:CQ237),CQ237)","v":0},{"$f":"IF(SUM($Y237:CR237)+CR237>$X23,$X23-SUM($Y237:CR237),CR237)","v":0},{"$f":"IF(SUM($Y237:CS237)+CS237>$X23,$X23-SUM($Y237:CS237),CS237)","v":0},{"$f":"IF(SUM($Y237:CT237)+CT237>$X23,$X23-SUM($Y237:CT237),CT237)","v":0},{"$f":"IF(SUM($Y237:CU237)+CU237>$X23,$X23-SUM($Y237:CU237),CU237)","v":0},{"$f":"IF(SUM($Y237:CV237)+CV237>$X23,$X23-SUM($Y237:CV237),CV237)","v":0},{"$f":"IF(SUM($Y237:CW237)+CW237>$X23,$X23-SUM($Y237:CW237),CW237)","v":0},{"$f":"IF(SUM($Y237:CX237)+CX237>$X23,$X23-SUM($Y237:CX237),CX237)","v":0},{"$f":"IF(SUM($Y237:CY237)+CY237>$X23,$X23-SUM($Y237:CY237),CY237)","v":0},{"$f":"IF(SUM($Y237:CZ237)+CZ237>$X23,$X23-SUM($Y237:CZ237),CZ237)","v":0},{"$f":"IF(SUM($Y237:DA237)+DA237>$X23,$X23-SUM($Y237:DA237),DA237)","v":0},{"$f":"IF(SUM($Y237:DB237)+DB237>$X23,$X23-SUM($Y237:DB237),DB237)","v":0},{"$f":"IF(SUM($Y237:DC237)+DC237>$X23,$X23-SUM($Y237:DC237),DC237)","v":0},{"$f":"IF(SUM($Y237:DD237)+DD237>$X23,$X23-SUM($Y237:DD237),DD237)","v":0},{"$f":"IF(SUM($Y237:DE237)+DE237>$X23,$X23-SUM($Y237:DE237),DE237)","v":0},{"$f":"IF(SUM($Y237:DF237)+DF237>$X23,$X23-SUM($Y237:DF237),DF237)","v":0},{"$f":"IF(SUM($Y237:DG237)+DG237>$X23,$X23-SUM($Y237:DG237),DG237)","v":0},{"$f":"IF(SUM($Y237:DH237)+DH237>$X23,$X23-SUM($Y237:DH237),DH237)","v":0},{"$f":"IF(SUM($Y237:DI237)+DI237>$X23,$X23-SUM($Y237:DI237),DI237)","v":0},{"$f":"IF(SUM($Y237:DJ237)+DJ237>$X23,$X23-SUM($Y237:DJ237),DJ237)","v":0},{"$f":"IF(SUM($Y237:DK237)+DK237>$X23,$X23-SUM($Y237:DK237),DK237)","v":0},{"$f":"IF(SUM($Y237:DL237)+DL237>$X23,$X23-SUM($Y237:DL237),DL237)","v":0},{"$f":"IF(SUM($Y237:DM237)+DM237>$X23,$X23-SUM($Y237:DM237),DM237)","v":0},{"$f":"IF(SUM($Y237:DN237)+DN237>$X23,$X23-SUM($Y237:DN237),DN237)","v":0},{"$f":"IF(SUM($Y237:DO237)+DO237>$X23,$X23-SUM($Y237:DO237),DO237)","v":0},{"$f":"IF(SUM($Y237:DP237)+DP237>$X23,$X23-SUM($Y237:DP237),DP237)","v":0},{"$f":"IF(SUM($Y237:DQ237)+DQ237>$X23,$X23-SUM($Y237:DQ237),DQ237)","v":0},{"$f":"IF(SUM($Y237:DR237)+DR237>$X23,$X23-SUM($Y237:DR237),DR237)","v":0},{"$f":"IF(SUM($Y237:DS237)+DS237>$X23,$X23-SUM($Y237:DS237),DS237)","v":0},{"$f":"IF(SUM($Y237:DT237)+DT237>$X23,$X23-SUM($Y237:DT237),DT237)","v":0},{"$f":"IF(SUM($Y237:DU237)+DU237>$X23,$X23-SUM($Y237:DU237),DU237)","v":0},{"$f":"IF(SUM($Y237:DV237)+DV237>$X23,$X23-SUM($Y237:DV237),DV237)","v":0},{"$f":"IF(SUM($Y237:DW237)+DW237>$X23,$X23-SUM($Y237:DW237),DW237)","v":0},{"$f":"IF(SUM($Y237:DX237)+DX237>$X23,$X23-SUM($Y237:DX237),DX237)","v":0},{"$f":"IF(SUM($Y237:DY237)+DY237>$X23,$X23-SUM($Y237:DY237),DY237)","v":0},{"$f":"IF(SUM($Y237:DZ237)+DZ237>$X23,$X23-SUM($Y237:DZ237),DZ237)","v":0},{"$f":"IF(SUM($Y237:EA237)+EA237>$X23,$X23-SUM($Y237:EA237),EA237)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0628934906249999E-2,{"$f":"IF(SUM($Y238:Y238)+Y238>$X24,$X24-SUM($Y238:Y238),Y238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:Z238)+Z238>$X24,$X24-SUM($Y238:Z238),Z238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AA238)+AA238>$X24,$X24-SUM($Y238:AA238),AA238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AB238)+AB238>$X24,$X24-SUM($Y238:AB238),AB238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AC238)+AC238>$X24,$X24-SUM($Y238:AC238),AC238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AD238)+AD238>$X24,$X24-SUM($Y238:AD238),AD238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AE238)+AE238>$X24,$X24-SUM($Y238:AE238),AE238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AF238)+AF238>$X24,$X24-SUM($Y238:AF238),AF238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AG238)+AG238>$X24,$X24-SUM($Y238:AG238),AG238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AH238)+AH238>$X24,$X24-SUM($Y238:AH238),AH238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AI238)+AI238>$X24,$X24-SUM($Y238:AI238),AI238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AJ238)+AJ238>$X24,$X24-SUM($Y238:AJ238),AJ238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AK238)+AK238>$X24,$X24-SUM($Y238:AK238),AK238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AL238)+AL238>$X24,$X24-SUM($Y238:AL238),AL238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AM238)+AM238>$X24,$X24-SUM($Y238:AM238),AM238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AN238)+AN238>$X24,$X24-SUM($Y238:AN238),AN238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AO238)+AO238>$X24,$X24-SUM($Y238:AO238),AO238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AP238)+AP238>$X24,$X24-SUM($Y238:AP238),AP238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AQ238)+AQ238>$X24,$X24-SUM($Y238:AQ238),AQ238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AR238)+AR238>$X24,$X24-SUM($Y238:AR238),AR238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AS238)+AS238>$X24,$X24-SUM($Y238:AS238),AS238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AT238)+AT238>$X24,$X24-SUM($Y238:AT238),AT238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AU238)+AU238>$X24,$X24-SUM($Y238:AU238),AU238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AV238)+AV238>$X24,$X24-SUM($Y238:AV238),AV238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AW238)+AW238>$X24,$X24-SUM($Y238:AW238),AW238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AX238)+AX238>$X24,$X24-SUM($Y238:AX238),AX238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AY238)+AY238>$X24,$X24-SUM($Y238:AY238),AY238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:AZ238)+AZ238>$X24,$X24-SUM($Y238:AZ238),AZ238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BA238)+BA238>$X24,$X24-SUM($Y238:BA238),BA238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BB238)+BB238>$X24,$X24-SUM($Y238:BB238),BB238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BC238)+BC238>$X24,$X24-SUM($Y238:BC238),BC238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BD238)+BD238>$X24,$X24-SUM($Y238:BD238),BD238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BE238)+BE238>$X24,$X24-SUM($Y238:BE238),BE238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BF238)+BF238>$X24,$X24-SUM($Y238:BF238),BF238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BG238)+BG238>$X24,$X24-SUM($Y238:BG238),BG238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BH238)+BH238>$X24,$X24-SUM($Y238:BH238),BH238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BI238)+BI238>$X24,$X24-SUM($Y238:BI238),BI238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BJ238)+BJ238>$X24,$X24-SUM($Y238:BJ238),BJ238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BK238)+BK238>$X24,$X24-SUM($Y238:BK238),BK238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BL238)+BL238>$X24,$X24-SUM($Y238:BL238),BL238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BM238)+BM238>$X24,$X24-SUM($Y238:BM238),BM238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BN238)+BN238>$X24,$X24-SUM($Y238:BN238),BN238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BO238)+BO238>$X24,$X24-SUM($Y238:BO238),BO238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BP238)+BP238>$X24,$X24-SUM($Y238:BP238),BP238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BQ238)+BQ238>$X24,$X24-SUM($Y238:BQ238),BQ238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BR238)+BR238>$X24,$X24-SUM($Y238:BR238),BR238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BS238)+BS238>$X24,$X24-SUM($Y238:BS238),BS238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BT238)+BT238>$X24,$X24-SUM($Y238:BT238),BT238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BU238)+BU238>$X24,$X24-SUM($Y238:BU238),BU238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BV238)+BV238>$X24,$X24-SUM($Y238:BV238),BV238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BW238)+BW238>$X24,$X24-SUM($Y238:BW238),BW238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BX238)+BX238>$X24,$X24-SUM($Y238:BX238),BX238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BY238)+BY238>$X24,$X24-SUM($Y238:BY238),BY238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:BZ238)+BZ238>$X24,$X24-SUM($Y238:BZ238),BZ238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CA238)+CA238>$X24,$X24-SUM($Y238:CA238),CA238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CB238)+CB238>$X24,$X24-SUM($Y238:CB238),CB238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CC238)+CC238>$X24,$X24-SUM($Y238:CC238),CC238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CD238)+CD238>$X24,$X24-SUM($Y238:CD238),CD238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CE238)+CE238>$X24,$X24-SUM($Y238:CE238),CE238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CF238)+CF238>$X24,$X24-SUM($Y238:CF238),CF238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CG238)+CG238>$X24,$X24-SUM($Y238:CG238),CG238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CH238)+CH238>$X24,$X24-SUM($Y238:CH238),CH238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CI238)+CI238>$X24,$X24-SUM($Y238:CI238),CI238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CJ238)+CJ238>$X24,$X24-SUM($Y238:CJ238),CJ238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CK238)+CK238>$X24,$X24-SUM($Y238:CK238),CK238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CL238)+CL238>$X24,$X24-SUM($Y238:CL238),CL238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CM238)+CM238>$X24,$X24-SUM($Y238:CM238),CM238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CN238)+CN238>$X24,$X24-SUM($Y238:CN238),CN238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CO238)+CO238>$X24,$X24-SUM($Y238:CO238),CO238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CP238)+CP238>$X24,$X24-SUM($Y238:CP238),CP238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CQ238)+CQ238>$X24,$X24-SUM($Y238:CQ238),CQ238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CR238)+CR238>$X24,$X24-SUM($Y238:CR238),CR238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CS238)+CS238>$X24,$X24-SUM($Y238:CS238),CS238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CT238)+CT238>$X24,$X24-SUM($Y238:CT238),CT238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CU238)+CU238>$X24,$X24-SUM($Y238:CU238),CU238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CV238)+CV238>$X24,$X24-SUM($Y238:CV238),CV238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CW238)+CW238>$X24,$X24-SUM($Y238:CW238),CW238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CX238)+CX238>$X24,$X24-SUM($Y238:CX238),CX238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CY238)+CY238>$X24,$X24-SUM($Y238:CY238),CY238)","v":3.0628934906249999E-2},{"$f":"IF(SUM($Y238:CZ238)+CZ238>$X24,$X24-SUM($Y238:CZ238),CZ238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DA238)+DA238>$X24,$X24-SUM($Y238:DA238),DA238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DB238)+DB238>$X24,$X24-SUM($Y238:DB238),DB238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DC238)+DC238>$X24,$X24-SUM($Y238:DC238),DC238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DD238)+DD238>$X24,$X24-SUM($Y238:DD238),DD238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DE238)+DE238>$X24,$X24-SUM($Y238:DE238),DE238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DF238)+DF238>$X24,$X24-SUM($Y238:DF238),DF238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DG238)+DG238>$X24,$X24-SUM($Y238:DG238),DG238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DH238)+DH238>$X24,$X24-SUM($Y238:DH238),DH238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DI238)+DI238>$X24,$X24-SUM($Y238:DI238),DI238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DJ238)+DJ238>$X24,$X24-SUM($Y238:DJ238),DJ238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DK238)+DK238>$X24,$X24-SUM($Y238:DK238),DK238)","v":4.4408920985006262E-16},{"$f":"IF(SUM($Y238:DL238)+DL238>$X24,$X24-SUM($Y238:DL238),DL238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DM238)+DM238>$X24,$X24-SUM($Y238:DM238),DM238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DN238)+DN238>$X24,$X24-SUM($Y238:DN238),DN238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DO238)+DO238>$X24,$X24-SUM($Y238:DO238),DO238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DP238)+DP238>$X24,$X24-SUM($Y238:DP238),DP238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DQ238)+DQ238>$X24,$X24-SUM($Y238:DQ238),DQ238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DR238)+DR238>$X24,$X24-SUM($Y238:DR238),DR238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DS238)+DS238>$X24,$X24-SUM($Y238:DS238),DS238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DT238)+DT238>$X24,$X24-SUM($Y238:DT238),DT238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DU238)+DU238>$X24,$X24-SUM($Y238:DU238),DU238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DV238)+DV238>$X24,$X24-SUM($Y238:DV238),DV238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DW238)+DW238>$X24,$X24-SUM($Y238:DW238),DW238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DX238)+DX238>$X24,$X24-SUM($Y238:DX238),DX238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DY238)+DY238>$X24,$X24-SUM($Y238:DY238),DY238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:DZ238)+DZ238>$X24,$X24-SUM($Y238:DZ238),DZ238)","v":-4.8849813083506888E-15},{"$f":"IF(SUM($Y238:EA238)+EA238>$X24,$X24-SUM($Y238:EA238),EA238)","v":-4.8849813083506888E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1721678125E-4,{"$f":"IF(SUM($Y239:Y239)+Y239>$X25,$X25-SUM($Y239:Y239),Y239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:Z239)+Z239>$X25,$X25-SUM($Y239:Z239),Z239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AA239)+AA239>$X25,$X25-SUM($Y239:AA239),AA239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AB239)+AB239>$X25,$X25-SUM($Y239:AB239),AB239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AC239)+AC239>$X25,$X25-SUM($Y239:AC239),AC239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AD239)+AD239>$X25,$X25-SUM($Y239:AD239),AD239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AE239)+AE239>$X25,$X25-SUM($Y239:AE239),AE239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AF239)+AF239>$X25,$X25-SUM($Y239:AF239),AF239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AG239)+AG239>$X25,$X25-SUM($Y239:AG239),AG239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AH239)+AH239>$X25,$X25-SUM($Y239:AH239),AH239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AI239)+AI239>$X25,$X25-SUM($Y239:AI239),AI239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AJ239)+AJ239>$X25,$X25-SUM($Y239:AJ239),AJ239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AK239)+AK239>$X25,$X25-SUM($Y239:AK239),AK239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AL239)+AL239>$X25,$X25-SUM($Y239:AL239),AL239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AM239)+AM239>$X25,$X25-SUM($Y239:AM239),AM239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AN239)+AN239>$X25,$X25-SUM($Y239:AN239),AN239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AO239)+AO239>$X25,$X25-SUM($Y239:AO239),AO239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AP239)+AP239>$X25,$X25-SUM($Y239:AP239),AP239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AQ239)+AQ239>$X25,$X25-SUM($Y239:AQ239),AQ239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AR239)+AR239>$X25,$X25-SUM($Y239:AR239),AR239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AS239)+AS239>$X25,$X25-SUM($Y239:AS239),AS239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AT239)+AT239>$X25,$X25-SUM($Y239:AT239),AT239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AU239)+AU239>$X25,$X25-SUM($Y239:AU239),AU239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AV239)+AV239>$X25,$X25-SUM($Y239:AV239),AV239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AW239)+AW239>$X25,$X25-SUM($Y239:AW239),AW239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AX239)+AX239>$X25,$X25-SUM($Y239:AX239),AX239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AY239)+AY239>$X25,$X25-SUM($Y239:AY239),AY239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:AZ239)+AZ239>$X25,$X25-SUM($Y239:AZ239),AZ239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BA239)+BA239>$X25,$X25-SUM($Y239:BA239),BA239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BB239)+BB239>$X25,$X25-SUM($Y239:BB239),BB239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BC239)+BC239>$X25,$X25-SUM($Y239:BC239),BC239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BD239)+BD239>$X25,$X25-SUM($Y239:BD239),BD239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BE239)+BE239>$X25,$X25-SUM($Y239:BE239),BE239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BF239)+BF239>$X25,$X25-SUM($Y239:BF239),BF239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BG239)+BG239>$X25,$X25-SUM($Y239:BG239),BG239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BH239)+BH239>$X25,$X25-SUM($Y239:BH239),BH239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BI239)+BI239>$X25,$X25-SUM($Y239:BI239),BI239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BJ239)+BJ239>$X25,$X25-SUM($Y239:BJ239),BJ239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BK239)+BK239>$X25,$X25-SUM($Y239:BK239),BK239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BL239)+BL239>$X25,$X25-SUM($Y239:BL239),BL239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BM239)+BM239>$X25,$X25-SUM($Y239:BM239),BM239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BN239)+BN239>$X25,$X25-SUM($Y239:BN239),BN239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BO239)+BO239>$X25,$X25-SUM($Y239:BO239),BO239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BP239)+BP239>$X25,$X25-SUM($Y239:BP239),BP239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BQ239)+BQ239>$X25,$X25-SUM($Y239:BQ239),BQ239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BR239)+BR239>$X25,$X25-SUM($Y239:BR239),BR239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BS239)+BS239>$X25,$X25-SUM($Y239:BS239),BS239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BT239)+BT239>$X25,$X25-SUM($Y239:BT239),BT239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BU239)+BU239>$X25,$X25-SUM($Y239:BU239),BU239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BV239)+BV239>$X25,$X25-SUM($Y239:BV239),BV239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BW239)+BW239>$X25,$X25-SUM($Y239:BW239),BW239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BX239)+BX239>$X25,$X25-SUM($Y239:BX239),BX239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BY239)+BY239>$X25,$X25-SUM($Y239:BY239),BY239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:BZ239)+BZ239>$X25,$X25-SUM($Y239:BZ239),BZ239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CA239)+CA239>$X25,$X25-SUM($Y239:CA239),CA239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CB239)+CB239>$X25,$X25-SUM($Y239:CB239),CB239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CC239)+CC239>$X25,$X25-SUM($Y239:CC239),CC239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CD239)+CD239>$X25,$X25-SUM($Y239:CD239),CD239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CE239)+CE239>$X25,$X25-SUM($Y239:CE239),CE239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CF239)+CF239>$X25,$X25-SUM($Y239:CF239),CF239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CG239)+CG239>$X25,$X25-SUM($Y239:CG239),CG239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CH239)+CH239>$X25,$X25-SUM($Y239:CH239),CH239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CI239)+CI239>$X25,$X25-SUM($Y239:CI239),CI239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CJ239)+CJ239>$X25,$X25-SUM($Y239:CJ239),CJ239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CK239)+CK239>$X25,$X25-SUM($Y239:CK239),CK239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CL239)+CL239>$X25,$X25-SUM($Y239:CL239),CL239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CM239)+CM239>$X25,$X25-SUM($Y239:CM239),CM239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CN239)+CN239>$X25,$X25-SUM($Y239:CN239),CN239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CO239)+CO239>$X25,$X25-SUM($Y239:CO239),CO239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CP239)+CP239>$X25,$X25-SUM($Y239:CP239),CP239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CQ239)+CQ239>$X25,$X25-SUM($Y239:CQ239),CQ239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CR239)+CR239>$X25,$X25-SUM($Y239:CR239),CR239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CS239)+CS239>$X25,$X25-SUM($Y239:CS239),CS239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CT239)+CT239>$X25,$X25-SUM($Y239:CT239),CT239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CU239)+CU239>$X25,$X25-SUM($Y239:CU239),CU239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CV239)+CV239>$X25,$X25-SUM($Y239:CV239),CV239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CW239)+CW239>$X25,$X25-SUM($Y239:CW239),CW239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CX239)+CX239>$X25,$X25-SUM($Y239:CX239),CX239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CY239)+CY239>$X25,$X25-SUM($Y239:CY239),CY239)","v":2.1721678125E-4},{"$f":"IF(SUM($Y239:CZ239)+CZ239>$X25,$X25-SUM($Y239:CZ239),CZ239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DA239)+DA239>$X25,$X25-SUM($Y239:DA239),DA239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DB239)+DB239>$X25,$X25-SUM($Y239:DB239),DB239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DC239)+DC239>$X25,$X25-SUM($Y239:DC239),DC239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DD239)+DD239>$X25,$X25-SUM($Y239:DD239),DD239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DE239)+DE239>$X25,$X25-SUM($Y239:DE239),DE239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DF239)+DF239>$X25,$X25-SUM($Y239:DF239),DF239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DG239)+DG239>$X25,$X25-SUM($Y239:DG239),DG239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DH239)+DH239>$X25,$X25-SUM($Y239:DH239),DH239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DI239)+DI239>$X25,$X25-SUM($Y239:DI239),DI239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DJ239)+DJ239>$X25,$X25-SUM($Y239:DJ239),DJ239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DK239)+DK239>$X25,$X25-SUM($Y239:DK239),DK239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DL239)+DL239>$X25,$X25-SUM($Y239:DL239),DL239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DM239)+DM239>$X25,$X25-SUM($Y239:DM239),DM239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DN239)+DN239>$X25,$X25-SUM($Y239:DN239),DN239)","v":3.4694469519536142E-18},{"$f":"IF(SUM($Y239:DO239)+DO239>$X25,$X25-SUM($Y239:DO239),DO239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DP239)+DP239>$X25,$X25-SUM($Y239:DP239),DP239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DQ239)+DQ239>$X25,$X25-SUM($Y239:DQ239),DQ239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DR239)+DR239>$X25,$X25-SUM($Y239:DR239),DR239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DS239)+DS239>$X25,$X25-SUM($Y239:DS239),DS239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DT239)+DT239>$X25,$X25-SUM($Y239:DT239),DT239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DU239)+DU239>$X25,$X25-SUM($Y239:DU239),DU239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DV239)+DV239>$X25,$X25-SUM($Y239:DV239),DV239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DW239)+DW239>$X25,$X25-SUM($Y239:DW239),DW239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DX239)+DX239>$X25,$X25-SUM($Y239:DX239),DX239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DY239)+DY239>$X25,$X25-SUM($Y239:DY239),DY239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:DZ239)+DZ239>$X25,$X25-SUM($Y239:DZ239),DZ239)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($Y239:EA239)+EA239>$X25,$X25-SUM($Y239:EA239),EA239)","v":-4.8572257327350599E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3367043749999992E-4,{"$f":"IF(SUM($Y240:Y240)+Y240>$X26,$X26-SUM($Y240:Y240),Y240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:Z240)+Z240>$X26,$X26-SUM($Y240:Z240),Z240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AA240)+AA240>$X26,$X26-SUM($Y240:AA240),AA240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AB240)+AB240>$X26,$X26-SUM($Y240:AB240),AB240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AC240)+AC240>$X26,$X26-SUM($Y240:AC240),AC240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AD240)+AD240>$X26,$X26-SUM($Y240:AD240),AD240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AE240)+AE240>$X26,$X26-SUM($Y240:AE240),AE240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AF240)+AF240>$X26,$X26-SUM($Y240:AF240),AF240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AG240)+AG240>$X26,$X26-SUM($Y240:AG240),AG240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AH240)+AH240>$X26,$X26-SUM($Y240:AH240),AH240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AI240)+AI240>$X26,$X26-SUM($Y240:AI240),AI240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AJ240)+AJ240>$X26,$X26-SUM($Y240:AJ240),AJ240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AK240)+AK240>$X26,$X26-SUM($Y240:AK240),AK240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AL240)+AL240>$X26,$X26-SUM($Y240:AL240),AL240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AM240)+AM240>$X26,$X26-SUM($Y240:AM240),AM240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AN240)+AN240>$X26,$X26-SUM($Y240:AN240),AN240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AO240)+AO240>$X26,$X26-SUM($Y240:AO240),AO240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AP240)+AP240>$X26,$X26-SUM($Y240:AP240),AP240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AQ240)+AQ240>$X26,$X26-SUM($Y240:AQ240),AQ240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AR240)+AR240>$X26,$X26-SUM($Y240:AR240),AR240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AS240)+AS240>$X26,$X26-SUM($Y240:AS240),AS240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AT240)+AT240>$X26,$X26-SUM($Y240:AT240),AT240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AU240)+AU240>$X26,$X26-SUM($Y240:AU240),AU240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AV240)+AV240>$X26,$X26-SUM($Y240:AV240),AV240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AW240)+AW240>$X26,$X26-SUM($Y240:AW240),AW240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AX240)+AX240>$X26,$X26-SUM($Y240:AX240),AX240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AY240)+AY240>$X26,$X26-SUM($Y240:AY240),AY240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:AZ240)+AZ240>$X26,$X26-SUM($Y240:AZ240),AZ240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BA240)+BA240>$X26,$X26-SUM($Y240:BA240),BA240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BB240)+BB240>$X26,$X26-SUM($Y240:BB240),BB240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BC240)+BC240>$X26,$X26-SUM($Y240:BC240),BC240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BD240)+BD240>$X26,$X26-SUM($Y240:BD240),BD240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BE240)+BE240>$X26,$X26-SUM($Y240:BE240),BE240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BF240)+BF240>$X26,$X26-SUM($Y240:BF240),BF240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BG240)+BG240>$X26,$X26-SUM($Y240:BG240),BG240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BH240)+BH240>$X26,$X26-SUM($Y240:BH240),BH240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BI240)+BI240>$X26,$X26-SUM($Y240:BI240),BI240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BJ240)+BJ240>$X26,$X26-SUM($Y240:BJ240),BJ240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BK240)+BK240>$X26,$X26-SUM($Y240:BK240),BK240)","v":4.3367043749999992E-4},{"$f":"IF(SUM($Y240:BL240)+BL240>$X26,$X26-SUM($Y240:BL240),BL240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BM240)+BM240>$X26,$X26-SUM($Y240:BM240),BM240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BN240)+BN240>$X26,$X26-SUM($Y240:BN240),BN240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BO240)+BO240>$X26,$X26-SUM($Y240:BO240),BO240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BP240)+BP240>$X26,$X26-SUM($Y240:BP240),BP240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BQ240)+BQ240>$X26,$X26-SUM($Y240:BQ240),BQ240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BR240)+BR240>$X26,$X26-SUM($Y240:BR240),BR240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BS240)+BS240>$X26,$X26-SUM($Y240:BS240),BS240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BT240)+BT240>$X26,$X26-SUM($Y240:BT240),BT240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BU240)+BU240>$X26,$X26-SUM($Y240:BU240),BU240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BV240)+BV240>$X26,$X26-SUM($Y240:BV240),BV240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BW240)+BW240>$X26,$X26-SUM($Y240:BW240),BW240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BX240)+BX240>$X26,$X26-SUM($Y240:BX240),BX240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BY240)+BY240>$X26,$X26-SUM($Y240:BY240),BY240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:BZ240)+BZ240>$X26,$X26-SUM($Y240:BZ240),BZ240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CA240)+CA240>$X26,$X26-SUM($Y240:CA240),CA240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CB240)+CB240>$X26,$X26-SUM($Y240:CB240),CB240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CC240)+CC240>$X26,$X26-SUM($Y240:CC240),CC240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CD240)+CD240>$X26,$X26-SUM($Y240:CD240),CD240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CE240)+CE240>$X26,$X26-SUM($Y240:CE240),CE240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CF240)+CF240>$X26,$X26-SUM($Y240:CF240),CF240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CG240)+CG240>$X26,$X26-SUM($Y240:CG240),CG240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CH240)+CH240>$X26,$X26-SUM($Y240:CH240),CH240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CI240)+CI240>$X26,$X26-SUM($Y240:CI240),CI240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CJ240)+CJ240>$X26,$X26-SUM($Y240:CJ240),CJ240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CK240)+CK240>$X26,$X26-SUM($Y240:CK240),CK240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CL240)+CL240>$X26,$X26-SUM($Y240:CL240),CL240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CM240)+CM240>$X26,$X26-SUM($Y240:CM240),CM240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CN240)+CN240>$X26,$X26-SUM($Y240:CN240),CN240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CO240)+CO240>$X26,$X26-SUM($Y240:CO240),CO240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CP240)+CP240>$X26,$X26-SUM($Y240:CP240),CP240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CQ240)+CQ240>$X26,$X26-SUM($Y240:CQ240),CQ240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CR240)+CR240>$X26,$X26-SUM($Y240:CR240),CR240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CS240)+CS240>$X26,$X26-SUM($Y240:CS240),CS240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CT240)+CT240>$X26,$X26-SUM($Y240:CT240),CT240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CU240)+CU240>$X26,$X26-SUM($Y240:CU240),CU240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CV240)+CV240>$X26,$X26-SUM($Y240:CV240),CV240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CW240)+CW240>$X26,$X26-SUM($Y240:CW240),CW240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CX240)+CX240>$X26,$X26-SUM($Y240:CX240),CX240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CY240)+CY240>$X26,$X26-SUM($Y240:CY240),CY240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:CZ240)+CZ240>$X26,$X26-SUM($Y240:CZ240),CZ240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DA240)+DA240>$X26,$X26-SUM($Y240:DA240),DA240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DB240)+DB240>$X26,$X26-SUM($Y240:DB240),DB240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DC240)+DC240>$X26,$X26-SUM($Y240:DC240),DC240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DD240)+DD240>$X26,$X26-SUM($Y240:DD240),DD240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DE240)+DE240>$X26,$X26-SUM($Y240:DE240),DE240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DF240)+DF240>$X26,$X26-SUM($Y240:DF240),DF240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DG240)+DG240>$X26,$X26-SUM($Y240:DG240),DG240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DH240)+DH240>$X26,$X26-SUM($Y240:DH240),DH240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DI240)+DI240>$X26,$X26-SUM($Y240:DI240),DI240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DJ240)+DJ240>$X26,$X26-SUM($Y240:DJ240),DJ240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DK240)+DK240>$X26,$X26-SUM($Y240:DK240),DK240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DL240)+DL240>$X26,$X26-SUM($Y240:DL240),DL240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DM240)+DM240>$X26,$X26-SUM($Y240:DM240),DM240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DN240)+DN240>$X26,$X26-SUM($Y240:DN240),DN240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DO240)+DO240>$X26,$X26-SUM($Y240:DO240),DO240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DP240)+DP240>$X26,$X26-SUM($Y240:DP240),DP240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DQ240)+DQ240>$X26,$X26-SUM($Y240:DQ240),DQ240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DR240)+DR240>$X26,$X26-SUM($Y240:DR240),DR240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DS240)+DS240>$X26,$X26-SUM($Y240:DS240),DS240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DT240)+DT240>$X26,$X26-SUM($Y240:DT240),DT240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DU240)+DU240>$X26,$X26-SUM($Y240:DU240),DU240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DV240)+DV240>$X26,$X26-SUM($Y240:DV240),DV240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DW240)+DW240>$X26,$X26-SUM($Y240:DW240),DW240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DX240)+DX240>$X26,$X26-SUM($Y240:DX240),DX240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DY240)+DY240>$X26,$X26-SUM($Y240:DY240),DY240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:DZ240)+DZ240>$X26,$X26-SUM($Y240:DZ240),DZ240)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($Y240:EA240)+EA240>$X26,$X26-SUM($Y240:EA240),EA240)","v":-6.9388939039072284E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8681250000000003E-5,{"$f":"IF(SUM($Y241:Y241)+Y241>$X27,$X27-SUM($Y241:Y241),Y241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:Z241)+Z241>$X27,$X27-SUM($Y241:Z241),Z241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AA241)+AA241>$X27,$X27-SUM($Y241:AA241),AA241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AB241)+AB241>$X27,$X27-SUM($Y241:AB241),AB241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AC241)+AC241>$X27,$X27-SUM($Y241:AC241),AC241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AD241)+AD241>$X27,$X27-SUM($Y241:AD241),AD241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AE241)+AE241>$X27,$X27-SUM($Y241:AE241),AE241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AF241)+AF241>$X27,$X27-SUM($Y241:AF241),AF241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AG241)+AG241>$X27,$X27-SUM($Y241:AG241),AG241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AH241)+AH241>$X27,$X27-SUM($Y241:AH241),AH241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AI241)+AI241>$X27,$X27-SUM($Y241:AI241),AI241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AJ241)+AJ241>$X27,$X27-SUM($Y241:AJ241),AJ241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AK241)+AK241>$X27,$X27-SUM($Y241:AK241),AK241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AL241)+AL241>$X27,$X27-SUM($Y241:AL241),AL241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AM241)+AM241>$X27,$X27-SUM($Y241:AM241),AM241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AN241)+AN241>$X27,$X27-SUM($Y241:AN241),AN241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AO241)+AO241>$X27,$X27-SUM($Y241:AO241),AO241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AP241)+AP241>$X27,$X27-SUM($Y241:AP241),AP241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AQ241)+AQ241>$X27,$X27-SUM($Y241:AQ241),AQ241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AR241)+AR241>$X27,$X27-SUM($Y241:AR241),AR241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AS241)+AS241>$X27,$X27-SUM($Y241:AS241),AS241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AT241)+AT241>$X27,$X27-SUM($Y241:AT241),AT241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AU241)+AU241>$X27,$X27-SUM($Y241:AU241),AU241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AV241)+AV241>$X27,$X27-SUM($Y241:AV241),AV241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AW241)+AW241>$X27,$X27-SUM($Y241:AW241),AW241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AX241)+AX241>$X27,$X27-SUM($Y241:AX241),AX241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AY241)+AY241>$X27,$X27-SUM($Y241:AY241),AY241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:AZ241)+AZ241>$X27,$X27-SUM($Y241:AZ241),AZ241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BA241)+BA241>$X27,$X27-SUM($Y241:BA241),BA241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BB241)+BB241>$X27,$X27-SUM($Y241:BB241),BB241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BC241)+BC241>$X27,$X27-SUM($Y241:BC241),BC241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BD241)+BD241>$X27,$X27-SUM($Y241:BD241),BD241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BE241)+BE241>$X27,$X27-SUM($Y241:BE241),BE241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BF241)+BF241>$X27,$X27-SUM($Y241:BF241),BF241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BG241)+BG241>$X27,$X27-SUM($Y241:BG241),BG241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BH241)+BH241>$X27,$X27-SUM($Y241:BH241),BH241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BI241)+BI241>$X27,$X27-SUM($Y241:BI241),BI241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BJ241)+BJ241>$X27,$X27-SUM($Y241:BJ241),BJ241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BK241)+BK241>$X27,$X27-SUM($Y241:BK241),BK241)","v":9.8681250000000003E-5},{"$f":"IF(SUM($Y241:BL241)+BL241>$X27,$X27-SUM($Y241:BL241),BL241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BM241)+BM241>$X27,$X27-SUM($Y241:BM241),BM241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BN241)+BN241>$X27,$X27-SUM($Y241:BN241),BN241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BO241)+BO241>$X27,$X27-SUM($Y241:BO241),BO241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BP241)+BP241>$X27,$X27-SUM($Y241:BP241),BP241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BQ241)+BQ241>$X27,$X27-SUM($Y241:BQ241),BQ241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BR241)+BR241>$X27,$X27-SUM($Y241:BR241),BR241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BS241)+BS241>$X27,$X27-SUM($Y241:BS241),BS241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BT241)+BT241>$X27,$X27-SUM($Y241:BT241),BT241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BU241)+BU241>$X27,$X27-SUM($Y241:BU241),BU241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BV241)+BV241>$X27,$X27-SUM($Y241:BV241),BV241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BW241)+BW241>$X27,$X27-SUM($Y241:BW241),BW241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BX241)+BX241>$X27,$X27-SUM($Y241:BX241),BX241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BY241)+BY241>$X27,$X27-SUM($Y241:BY241),BY241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:BZ241)+BZ241>$X27,$X27-SUM($Y241:BZ241),BZ241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CA241)+CA241>$X27,$X27-SUM($Y241:CA241),CA241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CB241)+CB241>$X27,$X27-SUM($Y241:CB241),CB241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CC241)+CC241>$X27,$X27-SUM($Y241:CC241),CC241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CD241)+CD241>$X27,$X27-SUM($Y241:CD241),CD241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CE241)+CE241>$X27,$X27-SUM($Y241:CE241),CE241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CF241)+CF241>$X27,$X27-SUM($Y241:CF241),CF241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CG241)+CG241>$X27,$X27-SUM($Y241:CG241),CG241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CH241)+CH241>$X27,$X27-SUM($Y241:CH241),CH241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CI241)+CI241>$X27,$X27-SUM($Y241:CI241),CI241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CJ241)+CJ241>$X27,$X27-SUM($Y241:CJ241),CJ241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CK241)+CK241>$X27,$X27-SUM($Y241:CK241),CK241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CL241)+CL241>$X27,$X27-SUM($Y241:CL241),CL241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CM241)+CM241>$X27,$X27-SUM($Y241:CM241),CM241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CN241)+CN241>$X27,$X27-SUM($Y241:CN241),CN241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CO241)+CO241>$X27,$X27-SUM($Y241:CO241),CO241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CP241)+CP241>$X27,$X27-SUM($Y241:CP241),CP241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CQ241)+CQ241>$X27,$X27-SUM($Y241:CQ241),CQ241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CR241)+CR241>$X27,$X27-SUM($Y241:CR241),CR241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CS241)+CS241>$X27,$X27-SUM($Y241:CS241),CS241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CT241)+CT241>$X27,$X27-SUM($Y241:CT241),CT241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CU241)+CU241>$X27,$X27-SUM($Y241:CU241),CU241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CV241)+CV241>$X27,$X27-SUM($Y241:CV241),CV241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CW241)+CW241>$X27,$X27-SUM($Y241:CW241),CW241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CX241)+CX241>$X27,$X27-SUM($Y241:CX241),CX241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CY241)+CY241>$X27,$X27-SUM($Y241:CY241),CY241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:CZ241)+CZ241>$X27,$X27-SUM($Y241:CZ241),CZ241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DA241)+DA241>$X27,$X27-SUM($Y241:DA241),DA241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DB241)+DB241>$X27,$X27-SUM($Y241:DB241),DB241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DC241)+DC241>$X27,$X27-SUM($Y241:DC241),DC241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DD241)+DD241>$X27,$X27-SUM($Y241:DD241),DD241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DE241)+DE241>$X27,$X27-SUM($Y241:DE241),DE241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DF241)+DF241>$X27,$X27-SUM($Y241:DF241),DF241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DG241)+DG241>$X27,$X27-SUM($Y241:DG241),DG241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DH241)+DH241>$X27,$X27-SUM($Y241:DH241),DH241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DI241)+DI241>$X27,$X27-SUM($Y241:DI241),DI241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DJ241)+DJ241>$X27,$X27-SUM($Y241:DJ241),DJ241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DK241)+DK241>$X27,$X27-SUM($Y241:DK241),DK241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DL241)+DL241>$X27,$X27-SUM($Y241:DL241),DL241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DM241)+DM241>$X27,$X27-SUM($Y241:DM241),DM241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DN241)+DN241>$X27,$X27-SUM($Y241:DN241),DN241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DO241)+DO241>$X27,$X27-SUM($Y241:DO241),DO241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DP241)+DP241>$X27,$X27-SUM($Y241:DP241),DP241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DQ241)+DQ241>$X27,$X27-SUM($Y241:DQ241),DQ241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DR241)+DR241>$X27,$X27-SUM($Y241:DR241),DR241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DS241)+DS241>$X27,$X27-SUM($Y241:DS241),DS241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DT241)+DT241>$X27,$X27-SUM($Y241:DT241),DT241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DU241)+DU241>$X27,$X27-SUM($Y241:DU241),DU241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DV241)+DV241>$X27,$X27-SUM($Y241:DV241),DV241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DW241)+DW241>$X27,$X27-SUM($Y241:DW241),DW241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DX241)+DX241>$X27,$X27-SUM($Y241:DX241),DX241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DY241)+DY241>$X27,$X27-SUM($Y241:DY241),DY241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:DZ241)+DZ241>$X27,$X27-SUM($Y241:DZ241),DZ241)","v":-1.7347234759768071E-18},{"$f":"IF(SUM($Y241:EA241)+EA241>$X27,$X27-SUM($Y241:EA241),EA241)","v":-1.7347234759768071E-18}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Y242:Y242)+Y242>$X28,$X28-SUM($Y242:Y242),Y242)","v":0},{"$f":"IF(SUM($Y242:Z242)+Z242>$X28,$X28-SUM($Y242:Z242),Z242)","v":0},{"$f":"IF(SUM($Y242:AA242)+AA242>$X28,$X28-SUM($Y242:AA242),AA242)","v":0},{"$f":"IF(SUM($Y242:AB242)+AB242>$X28,$X28-SUM($Y242:AB242),AB242)","v":0},{"$f":"IF(SUM($Y242:AC242)+AC242>$X28,$X28-SUM($Y242:AC242),AC242)","v":0},{"$f":"IF(SUM($Y242:AD242)+AD242>$X28,$X28-SUM($Y242:AD242),AD242)","v":0},{"$f":"IF(SUM($Y242:AE242)+AE242>$X28,$X28-SUM($Y242:AE242),AE242)","v":0},{"$f":"IF(SUM($Y242:AF242)+AF242>$X28,$X28-SUM($Y242:AF242),AF242)","v":0},{"$f":"IF(SUM($Y242:AG242)+AG242>$X28,$X28-SUM($Y242:AG242),AG242)","v":0},{"$f":"IF(SUM($Y242:AH242)+AH242>$X28,$X28-SUM($Y242:AH242),AH242)","v":0},{"$f":"IF(SUM($Y242:AI242)+AI242>$X28,$X28-SUM($Y242:AI242),AI242)","v":0},{"$f":"IF(SUM($Y242:AJ242)+AJ242>$X28,$X28-SUM($Y242:AJ242),AJ242)","v":0},{"$f":"IF(SUM($Y242:AK242)+AK242>$X28,$X28-SUM($Y242:AK242),AK242)","v":0},{"$f":"IF(SUM($Y242:AL242)+AL242>$X28,$X28-SUM($Y242:AL242),AL242)","v":0},{"$f":"IF(SUM($Y242:AM242)+AM242>$X28,$X28-SUM($Y242:AM242),AM242)","v":0},{"$f":"IF(SUM($Y242:AN242)+AN242>$X28,$X28-SUM($Y242:AN242),AN242)","v":0},{"$f":"IF(SUM($Y242:AO242)+AO242>$X28,$X28-SUM($Y242:AO242),AO242)","v":0},{"$f":"IF(SUM($Y242:AP242)+AP242>$X28,$X28-SUM($Y242:AP242),AP242)","v":0},{"$f":"IF(SUM($Y242:AQ242)+AQ242>$X28,$X28-SUM($Y242:AQ242),AQ242)","v":0},{"$f":"IF(SUM($Y242:AR242)+AR242>$X28,$X28-SUM($Y242:AR242),AR242)","v":0},{"$f":"IF(SUM($Y242:AS242)+AS242>$X28,$X28-SUM($Y242:AS242),AS242)","v":0},{"$f":"IF(SUM($Y242:AT242)+AT242>$X28,$X28-SUM($Y242:AT242),AT242)","v":0},{"$f":"IF(SUM($Y242:AU242)+AU242>$X28,$X28-SUM($Y242:AU242),AU242)","v":0},{"$f":"IF(SUM($Y242:AV242)+AV242>$X28,$X28-SUM($Y242:AV242),AV242)","v":0},{"$f":"IF(SUM($Y242:AW242)+AW242>$X28,$X28-SUM($Y242:AW242),AW242)","v":0},{"$f":"IF(SUM($Y242:AX242)+AX242>$X28,$X28-SUM($Y242:AX242),AX242)","v":0},{"$f":"IF(SUM($Y242:AY242)+AY242>$X28,$X28-SUM($Y242:AY242),AY242)","v":0},{"$f":"IF(SUM($Y242:AZ242)+AZ242>$X28,$X28-SUM($Y242:AZ242),AZ242)","v":0},{"$f":"IF(SUM($Y242:BA242)+BA242>$X28,$X28-SUM($Y242:BA242),BA242)","v":0},{"$f":"IF(SUM($Y242:BB242)+BB242>$X28,$X28-SUM($Y242:BB242),BB242)","v":0},{"$f":"IF(SUM($Y242:BC242)+BC242>$X28,$X28-SUM($Y242:BC242),BC242)","v":0},{"$f":"IF(SUM($Y242:BD242)+BD242>$X28,$X28-SUM($Y242:BD242),BD242)","v":0},{"$f":"IF(SUM($Y242:BE242)+BE242>$X28,$X28-SUM($Y242:BE242),BE242)","v":0},{"$f":"IF(SUM($Y242:BF242)+BF242>$X28,$X28-SUM($Y242:BF242),BF242)","v":0},{"$f":"IF(SUM($Y242:BG242)+BG242>$X28,$X28-SUM($Y242:BG242),BG242)","v":0},{"$f":"IF(SUM($Y242:BH242)+BH242>$X28,$X28-SUM($Y242:BH242),BH242)","v":0},{"$f":"IF(SUM($Y242:BI242)+BI242>$X28,$X28-SUM($Y242:BI242),BI242)","v":0},{"$f":"IF(SUM($Y242:BJ242)+BJ242>$X28,$X28-SUM($Y242:BJ242),BJ242)","v":0},{"$f":"IF(SUM($Y242:BK242)+BK242>$X28,$X28-SUM($Y242:BK242),BK242)","v":0},{"$f":"IF(SUM($Y242:BL242)+BL242>$X28,$X28-SUM($Y242:BL242),BL242)","v":0},{"$f":"IF(SUM($Y242:BM242)+BM242>$X28,$X28-SUM($Y242:BM242),BM242)","v":0},{"$f":"IF(SUM($Y242:BN242)+BN242>$X28,$X28-SUM($Y242:BN242),BN242)","v":0},{"$f":"IF(SUM($Y242:BO242)+BO242>$X28,$X28-SUM($Y242:BO242),BO242)","v":0},{"$f":"IF(SUM($Y242:BP242)+BP242>$X28,$X28-SUM($Y242:BP242),BP242)","v":0},{"$f":"IF(SUM($Y242:BQ242)+BQ242>$X28,$X28-SUM($Y242:BQ242),BQ242)","v":0},{"$f":"IF(SUM($Y242:BR242)+BR242>$X28,$X28-SUM($Y242:BR242),BR242)","v":0},{"$f":"IF(SUM($Y242:BS242)+BS242>$X28,$X28-SUM($Y242:BS242),BS242)","v":0},{"$f":"IF(SUM($Y242:BT242)+BT242>$X28,$X28-SUM($Y242:BT242),BT242)","v":0},{"$f":"IF(SUM($Y242:BU242)+BU242>$X28,$X28-SUM($Y242:BU242),BU242)","v":0},{"$f":"IF(SUM($Y242:BV242)+BV242>$X28,$X28-SUM($Y242:BV242),BV242)","v":0},{"$f":"IF(SUM($Y242:BW242)+BW242>$X28,$X28-SUM($Y242:BW242),BW242)","v":0},{"$f":"IF(SUM($Y242:BX242)+BX242>$X28,$X28-SUM($Y242:BX242),BX242)","v":0},{"$f":"IF(SUM($Y242:BY242)+BY242>$X28,$X28-SUM($Y242:BY242),BY242)","v":0},{"$f":"IF(SUM($Y242:BZ242)+BZ242>$X28,$X28-SUM($Y242:BZ242),BZ242)","v":0},{"$f":"IF(SUM($Y242:CA242)+CA242>$X28,$X28-SUM($Y242:CA242),CA242)","v":0},{"$f":"IF(SUM($Y242:CB242)+CB242>$X28,$X28-SUM($Y242:CB242),CB242)","v":0},{"$f":"IF(SUM($Y242:CC242)+CC242>$X28,$X28-SUM($Y242:CC242),CC242)","v":0},{"$f":"IF(SUM($Y242:CD242)+CD242>$X28,$X28-SUM($Y242:CD242),CD242)","v":0},{"$f":"IF(SUM($Y242:CE242)+CE242>$X28,$X28-SUM($Y242:CE242),CE242)","v":0},{"$f":"IF(SUM($Y242:CF242)+CF242>$X28,$X28-SUM($Y242:CF242),CF242)","v":0},{"$f":"IF(SUM($Y242:CG242)+CG242>$X28,$X28-SUM($Y242:CG242),CG242)","v":0},{"$f":"IF(SUM($Y242:CH242)+CH242>$X28,$X28-SUM($Y242:CH242),CH242)","v":0},{"$f":"IF(SUM($Y242:CI242)+CI242>$X28,$X28-SUM($Y242:CI242),CI242)","v":0},{"$f":"IF(SUM($Y242:CJ242)+CJ242>$X28,$X28-SUM($Y242:CJ242),CJ242)","v":0},{"$f":"IF(SUM($Y242:CK242)+CK242>$X28,$X28-SUM($Y242:CK242),CK242)","v":0},{"$f":"IF(SUM($Y242:CL242)+CL242>$X28,$X28-SUM($Y242:CL242),CL242)","v":0},{"$f":"IF(SUM($Y242:CM242)+CM242>$X28,$X28-SUM($Y242:CM242),CM242)","v":0},{"$f":"IF(SUM($Y242:CN242)+CN242>$X28,$X28-SUM($Y242:CN242),CN242)","v":0},{"$f":"IF(SUM($Y242:CO242)+CO242>$X28,$X28-SUM($Y242:CO242),CO242)","v":0},{"$f":"IF(SUM($Y242:CP242)+CP242>$X28,$X28-SUM($Y242:CP242),CP242)","v":0},{"$f":"IF(SUM($Y242:CQ242)+CQ242>$X28,$X28-SUM($Y242:CQ242),CQ242)","v":0},{"$f":"IF(SUM($Y242:CR242)+CR242>$X28,$X28-SUM($Y242:CR242),CR242)","v":0},{"$f":"IF(SUM($Y242:CS242)+CS242>$X28,$X28-SUM($Y242:CS242),CS242)","v":0},{"$f":"IF(SUM($Y242:CT242)+CT242>$X28,$X28-SUM($Y242:CT242),CT242)","v":0},{"$f":"IF(SUM($Y242:CU242)+CU242>$X28,$X28-SUM($Y242:CU242),CU242)","v":0},{"$f":"IF(SUM($Y242:CV242)+CV242>$X28,$X28-SUM($Y242:CV242),CV242)","v":0},{"$f":"IF(SUM($Y242:CW242)+CW242>$X28,$X28-SUM($Y242:CW242),CW242)","v":0},{"$f":"IF(SUM($Y242:CX242)+CX242>$X28,$X28-SUM($Y242:CX242),CX242)","v":0},{"$f":"IF(SUM($Y242:CY242)+CY242>$X28,$X28-SUM($Y242:CY242),CY242)","v":0},{"$f":"IF(SUM($Y242:CZ242)+CZ242>$X28,$X28-SUM($Y242:CZ242),CZ242)","v":0},{"$f":"IF(SUM($Y242:DA242)+DA242>$X28,$X28-SUM($Y242:DA242),DA242)","v":0},{"$f":"IF(SUM($Y242:DB242)+DB242>$X28,$X28-SUM($Y242:DB242),DB242)","v":0},{"$f":"IF(SUM($Y242:DC242)+DC242>$X28,$X28-SUM($Y242:DC242),DC242)","v":0},{"$f":"IF(SUM($Y242:DD242)+DD242>$X28,$X28-SUM($Y242:DD242),DD242)","v":0},{"$f":"IF(SUM($Y242:DE242)+DE242>$X28,$X28-SUM($Y242:DE242),DE242)","v":0},{"$f":"IF(SUM($Y242:DF242)+DF242>$X28,$X28-SUM($Y242:DF242),DF242)","v":0},{"$f":"IF(SUM($Y242:DG242)+DG242>$X28,$X28-SUM($Y242:DG242),DG242)","v":0},{"$f":"IF(SUM($Y242:DH242)+DH242>$X28,$X28-SUM($Y242:DH242),DH242)","v":0},{"$f":"IF(SUM($Y242:DI242)+DI242>$X28,$X28-SUM($Y242:DI242),DI242)","v":0},{"$f":"IF(SUM($Y242:DJ242)+DJ242>$X28,$X28-SUM($Y242:DJ242),DJ242)","v":0},{"$f":"IF(SUM($Y242:DK242)+DK242>$X28,$X28-SUM($Y242:DK242),DK242)","v":0},{"$f":"IF(SUM($Y242:DL242)+DL242>$X28,$X28-SUM($Y242:DL242),DL242)","v":0},{"$f":"IF(SUM($Y242:DM242)+DM242>$X28,$X28-SUM($Y242:DM242),DM242)","v":0},{"$f":"IF(SUM($Y242:DN242)+DN242>$X28,$X28-SUM($Y242:DN242),DN242)","v":0},{"$f":"IF(SUM($Y242:DO242)+DO242>$X28,$X28-SUM($Y242:DO242),DO242)","v":0},{"$f":"IF(SUM($Y242:DP242)+DP242>$X28,$X28-SUM($Y242:DP242),DP242)","v":0},{"$f":"IF(SUM($Y242:DQ242)+DQ242>$X28,$X28-SUM($Y242:DQ242),DQ242)","v":0},{"$f":"IF(SUM($Y242:DR242)+DR242>$X28,$X28-SUM($Y242:DR242),DR242)","v":0},{"$f":"IF(SUM($Y242:DS242)+DS242>$X28,$X28-SUM($Y242:DS242),DS242)","v":0},{"$f":"IF(SUM($Y242:DT242)+DT242>$X28,$X28-SUM($Y242:DT242),DT242)","v":0},{"$f":"IF(SUM($Y242:DU242)+DU242>$X28,$X28-SUM($Y242:DU242),DU242)","v":0},{"$f":"IF(SUM($Y242:DV242)+DV242>$X28,$X28-SUM($Y242:DV242),DV242)","v":0},{"$f":"IF(SUM($Y242:DW242)+DW242>$X28,$X28-SUM($Y242:DW242),DW242)","v":0},{"$f":"IF(SUM($Y242:DX242)+DX242>$X28,$X28-SUM($Y242:DX242),DX242)","v":0},{"$f":"IF(SUM($Y242:DY242)+DY242>$X28,$X28-SUM($Y242:DY242),DY242)","v":0},{"$f":"IF(SUM($Y242:DZ242)+DZ242>$X28,$X28-SUM($Y242:DZ242),DZ242)","v":0},{"$f":"IF(SUM($Y242:EA242)+EA242>$X28,$X28-SUM($Y242:EA242),EA242)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1424853749999995E-3,{"$f":"IF(SUM($Y243:Y243)+Y243>$X29,$X29-SUM($Y243:Y243),Y243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:Z243)+Z243>$X29,$X29-SUM($Y243:Z243),Z243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AA243)+AA243>$X29,$X29-SUM($Y243:AA243),AA243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AB243)+AB243>$X29,$X29-SUM($Y243:AB243),AB243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AC243)+AC243>$X29,$X29-SUM($Y243:AC243),AC243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AD243)+AD243>$X29,$X29-SUM($Y243:AD243),AD243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AE243)+AE243>$X29,$X29-SUM($Y243:AE243),AE243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AF243)+AF243>$X29,$X29-SUM($Y243:AF243),AF243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AG243)+AG243>$X29,$X29-SUM($Y243:AG243),AG243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AH243)+AH243>$X29,$X29-SUM($Y243:AH243),AH243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AI243)+AI243>$X29,$X29-SUM($Y243:AI243),AI243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AJ243)+AJ243>$X29,$X29-SUM($Y243:AJ243),AJ243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AK243)+AK243>$X29,$X29-SUM($Y243:AK243),AK243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AL243)+AL243>$X29,$X29-SUM($Y243:AL243),AL243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AM243)+AM243>$X29,$X29-SUM($Y243:AM243),AM243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AN243)+AN243>$X29,$X29-SUM($Y243:AN243),AN243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AO243)+AO243>$X29,$X29-SUM($Y243:AO243),AO243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AP243)+AP243>$X29,$X29-SUM($Y243:AP243),AP243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AQ243)+AQ243>$X29,$X29-SUM($Y243:AQ243),AQ243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AR243)+AR243>$X29,$X29-SUM($Y243:AR243),AR243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AS243)+AS243>$X29,$X29-SUM($Y243:AS243),AS243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AT243)+AT243>$X29,$X29-SUM($Y243:AT243),AT243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AU243)+AU243>$X29,$X29-SUM($Y243:AU243),AU243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AV243)+AV243>$X29,$X29-SUM($Y243:AV243),AV243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AW243)+AW243>$X29,$X29-SUM($Y243:AW243),AW243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AX243)+AX243>$X29,$X29-SUM($Y243:AX243),AX243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AY243)+AY243>$X29,$X29-SUM($Y243:AY243),AY243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:AZ243)+AZ243>$X29,$X29-SUM($Y243:AZ243),AZ243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BA243)+BA243>$X29,$X29-SUM($Y243:BA243),BA243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BB243)+BB243>$X29,$X29-SUM($Y243:BB243),BB243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BC243)+BC243>$X29,$X29-SUM($Y243:BC243),BC243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BD243)+BD243>$X29,$X29-SUM($Y243:BD243),BD243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BE243)+BE243>$X29,$X29-SUM($Y243:BE243),BE243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BF243)+BF243>$X29,$X29-SUM($Y243:BF243),BF243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BG243)+BG243>$X29,$X29-SUM($Y243:BG243),BG243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BH243)+BH243>$X29,$X29-SUM($Y243:BH243),BH243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BI243)+BI243>$X29,$X29-SUM($Y243:BI243),BI243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BJ243)+BJ243>$X29,$X29-SUM($Y243:BJ243),BJ243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BK243)+BK243>$X29,$X29-SUM($Y243:BK243),BK243)","v":1.1424853749999995E-3},{"$f":"IF(SUM($Y243:BL243)+BL243>$X29,$X29-SUM($Y243:BL243),BL243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BM243)+BM243>$X29,$X29-SUM($Y243:BM243),BM243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BN243)+BN243>$X29,$X29-SUM($Y243:BN243),BN243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BO243)+BO243>$X29,$X29-SUM($Y243:BO243),BO243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BP243)+BP243>$X29,$X29-SUM($Y243:BP243),BP243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BQ243)+BQ243>$X29,$X29-SUM($Y243:BQ243),BQ243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BR243)+BR243>$X29,$X29-SUM($Y243:BR243),BR243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BS243)+BS243>$X29,$X29-SUM($Y243:BS243),BS243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BT243)+BT243>$X29,$X29-SUM($Y243:BT243),BT243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BU243)+BU243>$X29,$X29-SUM($Y243:BU243),BU243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BV243)+BV243>$X29,$X29-SUM($Y243:BV243),BV243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BW243)+BW243>$X29,$X29-SUM($Y243:BW243),BW243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BX243)+BX243>$X29,$X29-SUM($Y243:BX243),BX243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BY243)+BY243>$X29,$X29-SUM($Y243:BY243),BY243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:BZ243)+BZ243>$X29,$X29-SUM($Y243:BZ243),BZ243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CA243)+CA243>$X29,$X29-SUM($Y243:CA243),CA243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CB243)+CB243>$X29,$X29-SUM($Y243:CB243),CB243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CC243)+CC243>$X29,$X29-SUM($Y243:CC243),CC243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CD243)+CD243>$X29,$X29-SUM($Y243:CD243),CD243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CE243)+CE243>$X29,$X29-SUM($Y243:CE243),CE243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CF243)+CF243>$X29,$X29-SUM($Y243:CF243),CF243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CG243)+CG243>$X29,$X29-SUM($Y243:CG243),CG243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CH243)+CH243>$X29,$X29-SUM($Y243:CH243),CH243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CI243)+CI243>$X29,$X29-SUM($Y243:CI243),CI243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CJ243)+CJ243>$X29,$X29-SUM($Y243:CJ243),CJ243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CK243)+CK243>$X29,$X29-SUM($Y243:CK243),CK243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CL243)+CL243>$X29,$X29-SUM($Y243:CL243),CL243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CM243)+CM243>$X29,$X29-SUM($Y243:CM243),CM243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CN243)+CN243>$X29,$X29-SUM($Y243:CN243),CN243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CO243)+CO243>$X29,$X29-SUM($Y243:CO243),CO243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CP243)+CP243>$X29,$X29-SUM($Y243:CP243),CP243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CQ243)+CQ243>$X29,$X29-SUM($Y243:CQ243),CQ243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CR243)+CR243>$X29,$X29-SUM($Y243:CR243),CR243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CS243)+CS243>$X29,$X29-SUM($Y243:CS243),CS243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CT243)+CT243>$X29,$X29-SUM($Y243:CT243),CT243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CU243)+CU243>$X29,$X29-SUM($Y243:CU243),CU243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CV243)+CV243>$X29,$X29-SUM($Y243:CV243),CV243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CW243)+CW243>$X29,$X29-SUM($Y243:CW243),CW243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CX243)+CX243>$X29,$X29-SUM($Y243:CX243),CX243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CY243)+CY243>$X29,$X29-SUM($Y243:CY243),CY243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:CZ243)+CZ243>$X29,$X29-SUM($Y243:CZ243),CZ243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DA243)+DA243>$X29,$X29-SUM($Y243:DA243),DA243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DB243)+DB243>$X29,$X29-SUM($Y243:DB243),DB243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DC243)+DC243>$X29,$X29-SUM($Y243:DC243),DC243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DD243)+DD243>$X29,$X29-SUM($Y243:DD243),DD243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DE243)+DE243>$X29,$X29-SUM($Y243:DE243),DE243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DF243)+DF243>$X29,$X29-SUM($Y243:DF243),DF243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DG243)+DG243>$X29,$X29-SUM($Y243:DG243),DG243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DH243)+DH243>$X29,$X29-SUM($Y243:DH243),DH243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DI243)+DI243>$X29,$X29-SUM($Y243:DI243),DI243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DJ243)+DJ243>$X29,$X29-SUM($Y243:DJ243),DJ243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DK243)+DK243>$X29,$X29-SUM($Y243:DK243),DK243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DL243)+DL243>$X29,$X29-SUM($Y243:DL243),DL243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DM243)+DM243>$X29,$X29-SUM($Y243:DM243),DM243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DN243)+DN243>$X29,$X29-SUM($Y243:DN243),DN243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DO243)+DO243>$X29,$X29-SUM($Y243:DO243),DO243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DP243)+DP243>$X29,$X29-SUM($Y243:DP243),DP243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DQ243)+DQ243>$X29,$X29-SUM($Y243:DQ243),DQ243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DR243)+DR243>$X29,$X29-SUM($Y243:DR243),DR243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DS243)+DS243>$X29,$X29-SUM($Y243:DS243),DS243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DT243)+DT243>$X29,$X29-SUM($Y243:DT243),DT243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DU243)+DU243>$X29,$X29-SUM($Y243:DU243),DU243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DV243)+DV243>$X29,$X29-SUM($Y243:DV243),DV243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DW243)+DW243>$X29,$X29-SUM($Y243:DW243),DW243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DX243)+DX243>$X29,$X29-SUM($Y243:DX243),DX243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DY243)+DY243>$X29,$X29-SUM($Y243:DY243),DY243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:DZ243)+DZ243>$X29,$X29-SUM($Y243:DZ243),DZ243)","v":-2.0816681711721685E-17},{"$f":"IF(SUM($Y243:EA243)+EA243>$X29,$X29-SUM($Y243:EA243),EA243)","v":-2.0816681711721685E-17}]
[]
[null,"Depreciation:  2004 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y22/$F247","v":0},{"$f":"IF(SUM($Z247:Z247)+Z247>$Y22,$Y22-SUM($Z247:Z247),Z247)","v":0},{"$f":"IF(SUM($Z247:AA247)+AA247>$Y22,$Y22-SUM($Z247:AA247),AA247)","v":0},{"$f":"IF(SUM($Z247:AB247)+AB247>$Y22,$Y22-SUM($Z247:AB247),AB247)","v":0},{"$f":"IF(SUM($Z247:AC247)+AC247>$Y22,$Y22-SUM($Z247:AC247),AC247)","v":0},{"$f":"IF(SUM($Z247:AD247)+AD247>$Y22,$Y22-SUM($Z247:AD247),AD247)","v":0},{"$f":"IF(SUM($Z247:AE247)+AE247>$Y22,$Y22-SUM($Z247:AE247),AE247)","v":0},{"$f":"IF(SUM($Z247:AF247)+AF247>$Y22,$Y22-SUM($Z247:AF247),AF247)","v":0},{"$f":"IF(SUM($Z247:AG247)+AG247>$Y22,$Y22-SUM($Z247:AG247),AG247)","v":0},{"$f":"IF(SUM($Z247:AH247)+AH247>$Y22,$Y22-SUM($Z247:AH247),AH247)","v":0},{"$f":"IF(SUM($Z247:AI247)+AI247>$Y22,$Y22-SUM($Z247:AI247),AI247)","v":0},{"$f":"IF(SUM($Z247:AJ247)+AJ247>$Y22,$Y22-SUM($Z247:AJ247),AJ247)","v":0},{"$f":"IF(SUM($Z247:AK247)+AK247>$Y22,$Y22-SUM($Z247:AK247),AK247)","v":0},{"$f":"IF(SUM($Z247:AL247)+AL247>$Y22,$Y22-SUM($Z247:AL247),AL247)","v":0},{"$f":"IF(SUM($Z247:AM247)+AM247>$Y22,$Y22-SUM($Z247:AM247),AM247)","v":0},{"$f":"IF(SUM($Z247:AN247)+AN247>$Y22,$Y22-SUM($Z247:AN247),AN247)","v":0},{"$f":"IF(SUM($Z247:AO247)+AO247>$Y22,$Y22-SUM($Z247:AO247),AO247)","v":0},{"$f":"IF(SUM($Z247:AP247)+AP247>$Y22,$Y22-SUM($Z247:AP247),AP247)","v":0},{"$f":"IF(SUM($Z247:AQ247)+AQ247>$Y22,$Y22-SUM($Z247:AQ247),AQ247)","v":0},{"$f":"IF(SUM($Z247:AR247)+AR247>$Y22,$Y22-SUM($Z247:AR247),AR247)","v":0},{"$f":"IF(SUM($Z247:AS247)+AS247>$Y22,$Y22-SUM($Z247:AS247),AS247)","v":0},{"$f":"IF(SUM($Z247:AT247)+AT247>$Y22,$Y22-SUM($Z247:AT247),AT247)","v":0},{"$f":"IF(SUM($Z247:AU247)+AU247>$Y22,$Y22-SUM($Z247:AU247),AU247)","v":0},{"$f":"IF(SUM($Z247:AV247)+AV247>$Y22,$Y22-SUM($Z247:AV247),AV247)","v":0},{"$f":"IF(SUM($Z247:AW247)+AW247>$Y22,$Y22-SUM($Z247:AW247),AW247)","v":0},{"$f":"IF(SUM($Z247:AX247)+AX247>$Y22,$Y22-SUM($Z247:AX247),AX247)","v":0},{"$f":"IF(SUM($Z247:AY247)+AY247>$Y22,$Y22-SUM($Z247:AY247),AY247)","v":0},{"$f":"IF(SUM($Z247:AZ247)+AZ247>$Y22,$Y22-SUM($Z247:AZ247),AZ247)","v":0},{"$f":"IF(SUM($Z247:BA247)+BA247>$Y22,$Y22-SUM($Z247:BA247),BA247)","v":0},{"$f":"IF(SUM($Z247:BB247)+BB247>$Y22,$Y22-SUM($Z247:BB247),BB247)","v":0},{"$f":"IF(SUM($Z247:BC247)+BC247>$Y22,$Y22-SUM($Z247:BC247),BC247)","v":0},{"$f":"IF(SUM($Z247:BD247)+BD247>$Y22,$Y22-SUM($Z247:BD247),BD247)","v":0},{"$f":"IF(SUM($Z247:BE247)+BE247>$Y22,$Y22-SUM($Z247:BE247),BE247)","v":0},{"$f":"IF(SUM($Z247:BF247)+BF247>$Y22,$Y22-SUM($Z247:BF247),BF247)","v":0},{"$f":"IF(SUM($Z247:BG247)+BG247>$Y22,$Y22-SUM($Z247:BG247),BG247)","v":0},{"$f":"IF(SUM($Z247:BH247)+BH247>$Y22,$Y22-SUM($Z247:BH247),BH247)","v":0},{"$f":"IF(SUM($Z247:BI247)+BI247>$Y22,$Y22-SUM($Z247:BI247),BI247)","v":0},{"$f":"IF(SUM($Z247:BJ247)+BJ247>$Y22,$Y22-SUM($Z247:BJ247),BJ247)","v":0},{"$f":"IF(SUM($Z247:BK247)+BK247>$Y22,$Y22-SUM($Z247:BK247),BK247)","v":0},{"$f":"IF(SUM($Z247:BL247)+BL247>$Y22,$Y22-SUM($Z247:BL247),BL247)","v":0},{"$f":"IF(SUM($Z247:BM247)+BM247>$Y22,$Y22-SUM($Z247:BM247),BM247)","v":0},{"$f":"IF(SUM($Z247:BN247)+BN247>$Y22,$Y22-SUM($Z247:BN247),BN247)","v":0},{"$f":"IF(SUM($Z247:BO247)+BO247>$Y22,$Y22-SUM($Z247:BO247),BO247)","v":0},{"$f":"IF(SUM($Z247:BP247)+BP247>$Y22,$Y22-SUM($Z247:BP247),BP247)","v":0},{"$f":"IF(SUM($Z247:BQ247)+BQ247>$Y22,$Y22-SUM($Z247:BQ247),BQ247)","v":0},{"$f":"IF(SUM($Z247:BR247)+BR247>$Y22,$Y22-SUM($Z247:BR247),BR247)","v":0},{"$f":"IF(SUM($Z247:BS247)+BS247>$Y22,$Y22-SUM($Z247:BS247),BS247)","v":0},{"$f":"IF(SUM($Z247:BT247)+BT247>$Y22,$Y22-SUM($Z247:BT247),BT247)","v":0},{"$f":"IF(SUM($Z247:BU247)+BU247>$Y22,$Y22-SUM($Z247:BU247),BU247)","v":0},{"$f":"IF(SUM($Z247:BV247)+BV247>$Y22,$Y22-SUM($Z247:BV247),BV247)","v":0},{"$f":"IF(SUM($Z247:BW247)+BW247>$Y22,$Y22-SUM($Z247:BW247),BW247)","v":0},{"$f":"IF(SUM($Z247:BX247)+BX247>$Y22,$Y22-SUM($Z247:BX247),BX247)","v":0},{"$f":"IF(SUM($Z247:BY247)+BY247>$Y22,$Y22-SUM($Z247:BY247),BY247)","v":0},{"$f":"IF(SUM($Z247:BZ247)+BZ247>$Y22,$Y22-SUM($Z247:BZ247),BZ247)","v":0},{"$f":"IF(SUM($Z247:CA247)+CA247>$Y22,$Y22-SUM($Z247:CA247),CA247)","v":0},{"$f":"IF(SUM($Z247:CB247)+CB247>$Y22,$Y22-SUM($Z247:CB247),CB247)","v":0},{"$f":"IF(SUM($Z247:CC247)+CC247>$Y22,$Y22-SUM($Z247:CC247),CC247)","v":0},{"$f":"IF(SUM($Z247:CD247)+CD247>$Y22,$Y22-SUM($Z247:CD247),CD247)","v":0},{"$f":"IF(SUM($Z247:CE247)+CE247>$Y22,$Y22-SUM($Z247:CE247),CE247)","v":0},{"$f":"IF(SUM($Z247:CF247)+CF247>$Y22,$Y22-SUM($Z247:CF247),CF247)","v":0},{"$f":"IF(SUM($Z247:CG247)+CG247>$Y22,$Y22-SUM($Z247:CG247),CG247)","v":0},{"$f":"IF(SUM($Z247:CH247)+CH247>$Y22,$Y22-SUM($Z247:CH247),CH247)","v":0},{"$f":"IF(SUM($Z247:CI247)+CI247>$Y22,$Y22-SUM($Z247:CI247),CI247)","v":0},{"$f":"IF(SUM($Z247:CJ247)+CJ247>$Y22,$Y22-SUM($Z247:CJ247),CJ247)","v":0},{"$f":"IF(SUM($Z247:CK247)+CK247>$Y22,$Y22-SUM($Z247:CK247),CK247)","v":0},{"$f":"IF(SUM($Z247:CL247)+CL247>$Y22,$Y22-SUM($Z247:CL247),CL247)","v":0},{"$f":"IF(SUM($Z247:CM247)+CM247>$Y22,$Y22-SUM($Z247:CM247),CM247)","v":0},{"$f":"IF(SUM($Z247:CN247)+CN247>$Y22,$Y22-SUM($Z247:CN247),CN247)","v":0},{"$f":"IF(SUM($Z247:CO247)+CO247>$Y22,$Y22-SUM($Z247:CO247),CO247)","v":0},{"$f":"IF(SUM($Z247:CP247)+CP247>$Y22,$Y22-SUM($Z247:CP247),CP247)","v":0},{"$f":"IF(SUM($Z247:CQ247)+CQ247>$Y22,$Y22-SUM($Z247:CQ247),CQ247)","v":0},{"$f":"IF(SUM($Z247:CR247)+CR247>$Y22,$Y22-SUM($Z247:CR247),CR247)","v":0},{"$f":"IF(SUM($Z247:CS247)+CS247>$Y22,$Y22-SUM($Z247:CS247),CS247)","v":0},{"$f":"IF(SUM($Z247:CT247)+CT247>$Y22,$Y22-SUM($Z247:CT247),CT247)","v":0},{"$f":"IF(SUM($Z247:CU247)+CU247>$Y22,$Y22-SUM($Z247:CU247),CU247)","v":0},{"$f":"IF(SUM($Z247:CV247)+CV247>$Y22,$Y22-SUM($Z247:CV247),CV247)","v":0},{"$f":"IF(SUM($Z247:CW247)+CW247>$Y22,$Y22-SUM($Z247:CW247),CW247)","v":0},{"$f":"IF(SUM($Z247:CX247)+CX247>$Y22,$Y22-SUM($Z247:CX247),CX247)","v":0},{"$f":"IF(SUM($Z247:CY247)+CY247>$Y22,$Y22-SUM($Z247:CY247),CY247)","v":0},{"$f":"IF(SUM($Z247:CZ247)+CZ247>$Y22,$Y22-SUM($Z247:CZ247),CZ247)","v":0},{"$f":"IF(SUM($Z247:DA247)+DA247>$Y22,$Y22-SUM($Z247:DA247),DA247)","v":0},{"$f":"IF(SUM($Z247:DB247)+DB247>$Y22,$Y22-SUM($Z247:DB247),DB247)","v":0},{"$f":"IF(SUM($Z247:DC247)+DC247>$Y22,$Y22-SUM($Z247:DC247),DC247)","v":0},{"$f":"IF(SUM($Z247:DD247)+DD247>$Y22,$Y22-SUM($Z247:DD247),DD247)","v":0},{"$f":"IF(SUM($Z247:DE247)+DE247>$Y22,$Y22-SUM($Z247:DE247),DE247)","v":0},{"$f":"IF(SUM($Z247:DF247)+DF247>$Y22,$Y22-SUM($Z247:DF247),DF247)","v":0},{"$f":"IF(SUM($Z247:DG247)+DG247>$Y22,$Y22-SUM($Z247:DG247),DG247)","v":0},{"$f":"IF(SUM($Z247:DH247)+DH247>$Y22,$Y22-SUM($Z247:DH247),DH247)","v":0},{"$f":"IF(SUM($Z247:DI247)+DI247>$Y22,$Y22-SUM($Z247:DI247),DI247)","v":0},{"$f":"IF(SUM($Z247:DJ247)+DJ247>$Y22,$Y22-SUM($Z247:DJ247),DJ247)","v":0},{"$f":"IF(SUM($Z247:DK247)+DK247>$Y22,$Y22-SUM($Z247:DK247),DK247)","v":0},{"$f":"IF(SUM($Z247:DL247)+DL247>$Y22,$Y22-SUM($Z247:DL247),DL247)","v":0},{"$f":"IF(SUM($Z247:DM247)+DM247>$Y22,$Y22-SUM($Z247:DM247),DM247)","v":0},{"$f":"IF(SUM($Z247:DN247)+DN247>$Y22,$Y22-SUM($Z247:DN247),DN247)","v":0},{"$f":"IF(SUM($Z247:DO247)+DO247>$Y22,$Y22-SUM($Z247:DO247),DO247)","v":0},{"$f":"IF(SUM($Z247:DP247)+DP247>$Y22,$Y22-SUM($Z247:DP247),DP247)","v":0},{"$f":"IF(SUM($Z247:DQ247)+DQ247>$Y22,$Y22-SUM($Z247:DQ247),DQ247)","v":0},{"$f":"IF(SUM($Z247:DR247)+DR247>$Y22,$Y22-SUM($Z247:DR247),DR247)","v":0},{"$f":"IF(SUM($Z247:DS247)+DS247>$Y22,$Y22-SUM($Z247:DS247),DS247)","v":0},{"$f":"IF(SUM($Z247:DT247)+DT247>$Y22,$Y22-SUM($Z247:DT247),DT247)","v":0},{"$f":"IF(SUM($Z247:DU247)+DU247>$Y22,$Y22-SUM($Z247:DU247),DU247)","v":0},{"$f":"IF(SUM($Z247:DV247)+DV247>$Y22,$Y22-SUM($Z247:DV247),DV247)","v":0},{"$f":"IF(SUM($Z247:DW247)+DW247>$Y22,$Y22-SUM($Z247:DW247),DW247)","v":0},{"$f":"IF(SUM($Z247:DX247)+DX247>$Y22,$Y22-SUM($Z247:DX247),DX247)","v":0},{"$f":"IF(SUM($Z247:DY247)+DY247>$Y22,$Y22-SUM($Z247:DY247),DY247)","v":0},{"$f":"IF(SUM($Z247:DZ247)+DZ247>$Y22,$Y22-SUM($Z247:DZ247),DZ247)","v":0},{"$f":"IF(SUM($Z247:EA247)+EA247>$Y22,$Y22-SUM($Z247:EA247),EA247)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Z248:Z248)+Z248>$Y23,$Y23-SUM($Z248:Z248),Z248)","v":0},{"$f":"IF(SUM($Z248:AA248)+AA248>$Y23,$Y23-SUM($Z248:AA248),AA248)","v":0},{"$f":"IF(SUM($Z248:AB248)+AB248>$Y23,$Y23-SUM($Z248:AB248),AB248)","v":0},{"$f":"IF(SUM($Z248:AC248)+AC248>$Y23,$Y23-SUM($Z248:AC248),AC248)","v":0},{"$f":"IF(SUM($Z248:AD248)+AD248>$Y23,$Y23-SUM($Z248:AD248),AD248)","v":0},{"$f":"IF(SUM($Z248:AE248)+AE248>$Y23,$Y23-SUM($Z248:AE248),AE248)","v":0},{"$f":"IF(SUM($Z248:AF248)+AF248>$Y23,$Y23-SUM($Z248:AF248),AF248)","v":0},{"$f":"IF(SUM($Z248:AG248)+AG248>$Y23,$Y23-SUM($Z248:AG248),AG248)","v":0},{"$f":"IF(SUM($Z248:AH248)+AH248>$Y23,$Y23-SUM($Z248:AH248),AH248)","v":0},{"$f":"IF(SUM($Z248:AI248)+AI248>$Y23,$Y23-SUM($Z248:AI248),AI248)","v":0},{"$f":"IF(SUM($Z248:AJ248)+AJ248>$Y23,$Y23-SUM($Z248:AJ248),AJ248)","v":0},{"$f":"IF(SUM($Z248:AK248)+AK248>$Y23,$Y23-SUM($Z248:AK248),AK248)","v":0},{"$f":"IF(SUM($Z248:AL248)+AL248>$Y23,$Y23-SUM($Z248:AL248),AL248)","v":0},{"$f":"IF(SUM($Z248:AM248)+AM248>$Y23,$Y23-SUM($Z248:AM248),AM248)","v":0},{"$f":"IF(SUM($Z248:AN248)+AN248>$Y23,$Y23-SUM($Z248:AN248),AN248)","v":0},{"$f":"IF(SUM($Z248:AO248)+AO248>$Y23,$Y23-SUM($Z248:AO248),AO248)","v":0},{"$f":"IF(SUM($Z248:AP248)+AP248>$Y23,$Y23-SUM($Z248:AP248),AP248)","v":0},{"$f":"IF(SUM($Z248:AQ248)+AQ248>$Y23,$Y23-SUM($Z248:AQ248),AQ248)","v":0},{"$f":"IF(SUM($Z248:AR248)+AR248>$Y23,$Y23-SUM($Z248:AR248),AR248)","v":0},{"$f":"IF(SUM($Z248:AS248)+AS248>$Y23,$Y23-SUM($Z248:AS248),AS248)","v":0},{"$f":"IF(SUM($Z248:AT248)+AT248>$Y23,$Y23-SUM($Z248:AT248),AT248)","v":0},{"$f":"IF(SUM($Z248:AU248)+AU248>$Y23,$Y23-SUM($Z248:AU248),AU248)","v":0},{"$f":"IF(SUM($Z248:AV248)+AV248>$Y23,$Y23-SUM($Z248:AV248),AV248)","v":0},{"$f":"IF(SUM($Z248:AW248)+AW248>$Y23,$Y23-SUM($Z248:AW248),AW248)","v":0},{"$f":"IF(SUM($Z248:AX248)+AX248>$Y23,$Y23-SUM($Z248:AX248),AX248)","v":0},{"$f":"IF(SUM($Z248:AY248)+AY248>$Y23,$Y23-SUM($Z248:AY248),AY248)","v":0},{"$f":"IF(SUM($Z248:AZ248)+AZ248>$Y23,$Y23-SUM($Z248:AZ248),AZ248)","v":0},{"$f":"IF(SUM($Z248:BA248)+BA248>$Y23,$Y23-SUM($Z248:BA248),BA248)","v":0},{"$f":"IF(SUM($Z248:BB248)+BB248>$Y23,$Y23-SUM($Z248:BB248),BB248)","v":0},{"$f":"IF(SUM($Z248:BC248)+BC248>$Y23,$Y23-SUM($Z248:BC248),BC248)","v":0},{"$f":"IF(SUM($Z248:BD248)+BD248>$Y23,$Y23-SUM($Z248:BD248),BD248)","v":0},{"$f":"IF(SUM($Z248:BE248)+BE248>$Y23,$Y23-SUM($Z248:BE248),BE248)","v":0},{"$f":"IF(SUM($Z248:BF248)+BF248>$Y23,$Y23-SUM($Z248:BF248),BF248)","v":0},{"$f":"IF(SUM($Z248:BG248)+BG248>$Y23,$Y23-SUM($Z248:BG248),BG248)","v":0},{"$f":"IF(SUM($Z248:BH248)+BH248>$Y23,$Y23-SUM($Z248:BH248),BH248)","v":0},{"$f":"IF(SUM($Z248:BI248)+BI248>$Y23,$Y23-SUM($Z248:BI248),BI248)","v":0},{"$f":"IF(SUM($Z248:BJ248)+BJ248>$Y23,$Y23-SUM($Z248:BJ248),BJ248)","v":0},{"$f":"IF(SUM($Z248:BK248)+BK248>$Y23,$Y23-SUM($Z248:BK248),BK248)","v":0},{"$f":"IF(SUM($Z248:BL248)+BL248>$Y23,$Y23-SUM($Z248:BL248),BL248)","v":0},{"$f":"IF(SUM($Z248:BM248)+BM248>$Y23,$Y23-SUM($Z248:BM248),BM248)","v":0},{"$f":"IF(SUM($Z248:BN248)+BN248>$Y23,$Y23-SUM($Z248:BN248),BN248)","v":0},{"$f":"IF(SUM($Z248:BO248)+BO248>$Y23,$Y23-SUM($Z248:BO248),BO248)","v":0},{"$f":"IF(SUM($Z248:BP248)+BP248>$Y23,$Y23-SUM($Z248:BP248),BP248)","v":0},{"$f":"IF(SUM($Z248:BQ248)+BQ248>$Y23,$Y23-SUM($Z248:BQ248),BQ248)","v":0},{"$f":"IF(SUM($Z248:BR248)+BR248>$Y23,$Y23-SUM($Z248:BR248),BR248)","v":0},{"$f":"IF(SUM($Z248:BS248)+BS248>$Y23,$Y23-SUM($Z248:BS248),BS248)","v":0},{"$f":"IF(SUM($Z248:BT248)+BT248>$Y23,$Y23-SUM($Z248:BT248),BT248)","v":0},{"$f":"IF(SUM($Z248:BU248)+BU248>$Y23,$Y23-SUM($Z248:BU248),BU248)","v":0},{"$f":"IF(SUM($Z248:BV248)+BV248>$Y23,$Y23-SUM($Z248:BV248),BV248)","v":0},{"$f":"IF(SUM($Z248:BW248)+BW248>$Y23,$Y23-SUM($Z248:BW248),BW248)","v":0},{"$f":"IF(SUM($Z248:BX248)+BX248>$Y23,$Y23-SUM($Z248:BX248),BX248)","v":0},{"$f":"IF(SUM($Z248:BY248)+BY248>$Y23,$Y23-SUM($Z248:BY248),BY248)","v":0},{"$f":"IF(SUM($Z248:BZ248)+BZ248>$Y23,$Y23-SUM($Z248:BZ248),BZ248)","v":0},{"$f":"IF(SUM($Z248:CA248)+CA248>$Y23,$Y23-SUM($Z248:CA248),CA248)","v":0},{"$f":"IF(SUM($Z248:CB248)+CB248>$Y23,$Y23-SUM($Z248:CB248),CB248)","v":0},{"$f":"IF(SUM($Z248:CC248)+CC248>$Y23,$Y23-SUM($Z248:CC248),CC248)","v":0},{"$f":"IF(SUM($Z248:CD248)+CD248>$Y23,$Y23-SUM($Z248:CD248),CD248)","v":0},{"$f":"IF(SUM($Z248:CE248)+CE248>$Y23,$Y23-SUM($Z248:CE248),CE248)","v":0},{"$f":"IF(SUM($Z248:CF248)+CF248>$Y23,$Y23-SUM($Z248:CF248),CF248)","v":0},{"$f":"IF(SUM($Z248:CG248)+CG248>$Y23,$Y23-SUM($Z248:CG248),CG248)","v":0},{"$f":"IF(SUM($Z248:CH248)+CH248>$Y23,$Y23-SUM($Z248:CH248),CH248)","v":0},{"$f":"IF(SUM($Z248:CI248)+CI248>$Y23,$Y23-SUM($Z248:CI248),CI248)","v":0},{"$f":"IF(SUM($Z248:CJ248)+CJ248>$Y23,$Y23-SUM($Z248:CJ248),CJ248)","v":0},{"$f":"IF(SUM($Z248:CK248)+CK248>$Y23,$Y23-SUM($Z248:CK248),CK248)","v":0},{"$f":"IF(SUM($Z248:CL248)+CL248>$Y23,$Y23-SUM($Z248:CL248),CL248)","v":0},{"$f":"IF(SUM($Z248:CM248)+CM248>$Y23,$Y23-SUM($Z248:CM248),CM248)","v":0},{"$f":"IF(SUM($Z248:CN248)+CN248>$Y23,$Y23-SUM($Z248:CN248),CN248)","v":0},{"$f":"IF(SUM($Z248:CO248)+CO248>$Y23,$Y23-SUM($Z248:CO248),CO248)","v":0},{"$f":"IF(SUM($Z248:CP248)+CP248>$Y23,$Y23-SUM($Z248:CP248),CP248)","v":0},{"$f":"IF(SUM($Z248:CQ248)+CQ248>$Y23,$Y23-SUM($Z248:CQ248),CQ248)","v":0},{"$f":"IF(SUM($Z248:CR248)+CR248>$Y23,$Y23-SUM($Z248:CR248),CR248)","v":0},{"$f":"IF(SUM($Z248:CS248)+CS248>$Y23,$Y23-SUM($Z248:CS248),CS248)","v":0},{"$f":"IF(SUM($Z248:CT248)+CT248>$Y23,$Y23-SUM($Z248:CT248),CT248)","v":0},{"$f":"IF(SUM($Z248:CU248)+CU248>$Y23,$Y23-SUM($Z248:CU248),CU248)","v":0},{"$f":"IF(SUM($Z248:CV248)+CV248>$Y23,$Y23-SUM($Z248:CV248),CV248)","v":0},{"$f":"IF(SUM($Z248:CW248)+CW248>$Y23,$Y23-SUM($Z248:CW248),CW248)","v":0},{"$f":"IF(SUM($Z248:CX248)+CX248>$Y23,$Y23-SUM($Z248:CX248),CX248)","v":0},{"$f":"IF(SUM($Z248:CY248)+CY248>$Y23,$Y23-SUM($Z248:CY248),CY248)","v":0},{"$f":"IF(SUM($Z248:CZ248)+CZ248>$Y23,$Y23-SUM($Z248:CZ248),CZ248)","v":0},{"$f":"IF(SUM($Z248:DA248)+DA248>$Y23,$Y23-SUM($Z248:DA248),DA248)","v":0},{"$f":"IF(SUM($Z248:DB248)+DB248>$Y23,$Y23-SUM($Z248:DB248),DB248)","v":0},{"$f":"IF(SUM($Z248:DC248)+DC248>$Y23,$Y23-SUM($Z248:DC248),DC248)","v":0},{"$f":"IF(SUM($Z248:DD248)+DD248>$Y23,$Y23-SUM($Z248:DD248),DD248)","v":0},{"$f":"IF(SUM($Z248:DE248)+DE248>$Y23,$Y23-SUM($Z248:DE248),DE248)","v":0},{"$f":"IF(SUM($Z248:DF248)+DF248>$Y23,$Y23-SUM($Z248:DF248),DF248)","v":0},{"$f":"IF(SUM($Z248:DG248)+DG248>$Y23,$Y23-SUM($Z248:DG248),DG248)","v":0},{"$f":"IF(SUM($Z248:DH248)+DH248>$Y23,$Y23-SUM($Z248:DH248),DH248)","v":0},{"$f":"IF(SUM($Z248:DI248)+DI248>$Y23,$Y23-SUM($Z248:DI248),DI248)","v":0},{"$f":"IF(SUM($Z248:DJ248)+DJ248>$Y23,$Y23-SUM($Z248:DJ248),DJ248)","v":0},{"$f":"IF(SUM($Z248:DK248)+DK248>$Y23,$Y23-SUM($Z248:DK248),DK248)","v":0},{"$f":"IF(SUM($Z248:DL248)+DL248>$Y23,$Y23-SUM($Z248:DL248),DL248)","v":0},{"$f":"IF(SUM($Z248:DM248)+DM248>$Y23,$Y23-SUM($Z248:DM248),DM248)","v":0},{"$f":"IF(SUM($Z248:DN248)+DN248>$Y23,$Y23-SUM($Z248:DN248),DN248)","v":0},{"$f":"IF(SUM($Z248:DO248)+DO248>$Y23,$Y23-SUM($Z248:DO248),DO248)","v":0},{"$f":"IF(SUM($Z248:DP248)+DP248>$Y23,$Y23-SUM($Z248:DP248),DP248)","v":0},{"$f":"IF(SUM($Z248:DQ248)+DQ248>$Y23,$Y23-SUM($Z248:DQ248),DQ248)","v":0},{"$f":"IF(SUM($Z248:DR248)+DR248>$Y23,$Y23-SUM($Z248:DR248),DR248)","v":0},{"$f":"IF(SUM($Z248:DS248)+DS248>$Y23,$Y23-SUM($Z248:DS248),DS248)","v":0},{"$f":"IF(SUM($Z248:DT248)+DT248>$Y23,$Y23-SUM($Z248:DT248),DT248)","v":0},{"$f":"IF(SUM($Z248:DU248)+DU248>$Y23,$Y23-SUM($Z248:DU248),DU248)","v":0},{"$f":"IF(SUM($Z248:DV248)+DV248>$Y23,$Y23-SUM($Z248:DV248),DV248)","v":0},{"$f":"IF(SUM($Z248:DW248)+DW248>$Y23,$Y23-SUM($Z248:DW248),DW248)","v":0},{"$f":"IF(SUM($Z248:DX248)+DX248>$Y23,$Y23-SUM($Z248:DX248),DX248)","v":0},{"$f":"IF(SUM($Z248:DY248)+DY248>$Y23,$Y23-SUM($Z248:DY248),DY248)","v":0},{"$f":"IF(SUM($Z248:DZ248)+DZ248>$Y23,$Y23-SUM($Z248:DZ248),DZ248)","v":0},{"$f":"IF(SUM($Z248:EA248)+EA248>$Y23,$Y23-SUM($Z248:EA248),EA248)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2727736687500001E-2,{"$f":"IF(SUM($Z249:Z249)+Z249>$Y24,$Y24-SUM($Z249:Z249),Z249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AA249)+AA249>$Y24,$Y24-SUM($Z249:AA249),AA249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AB249)+AB249>$Y24,$Y24-SUM($Z249:AB249),AB249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AC249)+AC249>$Y24,$Y24-SUM($Z249:AC249),AC249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AD249)+AD249>$Y24,$Y24-SUM($Z249:AD249),AD249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AE249)+AE249>$Y24,$Y24-SUM($Z249:AE249),AE249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AF249)+AF249>$Y24,$Y24-SUM($Z249:AF249),AF249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AG249)+AG249>$Y24,$Y24-SUM($Z249:AG249),AG249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AH249)+AH249>$Y24,$Y24-SUM($Z249:AH249),AH249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AI249)+AI249>$Y24,$Y24-SUM($Z249:AI249),AI249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AJ249)+AJ249>$Y24,$Y24-SUM($Z249:AJ249),AJ249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AK249)+AK249>$Y24,$Y24-SUM($Z249:AK249),AK249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AL249)+AL249>$Y24,$Y24-SUM($Z249:AL249),AL249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AM249)+AM249>$Y24,$Y24-SUM($Z249:AM249),AM249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AN249)+AN249>$Y24,$Y24-SUM($Z249:AN249),AN249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AO249)+AO249>$Y24,$Y24-SUM($Z249:AO249),AO249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AP249)+AP249>$Y24,$Y24-SUM($Z249:AP249),AP249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AQ249)+AQ249>$Y24,$Y24-SUM($Z249:AQ249),AQ249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AR249)+AR249>$Y24,$Y24-SUM($Z249:AR249),AR249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AS249)+AS249>$Y24,$Y24-SUM($Z249:AS249),AS249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AT249)+AT249>$Y24,$Y24-SUM($Z249:AT249),AT249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AU249)+AU249>$Y24,$Y24-SUM($Z249:AU249),AU249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AV249)+AV249>$Y24,$Y24-SUM($Z249:AV249),AV249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AW249)+AW249>$Y24,$Y24-SUM($Z249:AW249),AW249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AX249)+AX249>$Y24,$Y24-SUM($Z249:AX249),AX249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AY249)+AY249>$Y24,$Y24-SUM($Z249:AY249),AY249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:AZ249)+AZ249>$Y24,$Y24-SUM($Z249:AZ249),AZ249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BA249)+BA249>$Y24,$Y24-SUM($Z249:BA249),BA249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BB249)+BB249>$Y24,$Y24-SUM($Z249:BB249),BB249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BC249)+BC249>$Y24,$Y24-SUM($Z249:BC249),BC249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BD249)+BD249>$Y24,$Y24-SUM($Z249:BD249),BD249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BE249)+BE249>$Y24,$Y24-SUM($Z249:BE249),BE249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BF249)+BF249>$Y24,$Y24-SUM($Z249:BF249),BF249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BG249)+BG249>$Y24,$Y24-SUM($Z249:BG249),BG249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BH249)+BH249>$Y24,$Y24-SUM($Z249:BH249),BH249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BI249)+BI249>$Y24,$Y24-SUM($Z249:BI249),BI249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BJ249)+BJ249>$Y24,$Y24-SUM($Z249:BJ249),BJ249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BK249)+BK249>$Y24,$Y24-SUM($Z249:BK249),BK249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BL249)+BL249>$Y24,$Y24-SUM($Z249:BL249),BL249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BM249)+BM249>$Y24,$Y24-SUM($Z249:BM249),BM249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BN249)+BN249>$Y24,$Y24-SUM($Z249:BN249),BN249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BO249)+BO249>$Y24,$Y24-SUM($Z249:BO249),BO249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BP249)+BP249>$Y24,$Y24-SUM($Z249:BP249),BP249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BQ249)+BQ249>$Y24,$Y24-SUM($Z249:BQ249),BQ249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BR249)+BR249>$Y24,$Y24-SUM($Z249:BR249),BR249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BS249)+BS249>$Y24,$Y24-SUM($Z249:BS249),BS249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BT249)+BT249>$Y24,$Y24-SUM($Z249:BT249),BT249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BU249)+BU249>$Y24,$Y24-SUM($Z249:BU249),BU249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BV249)+BV249>$Y24,$Y24-SUM($Z249:BV249),BV249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BW249)+BW249>$Y24,$Y24-SUM($Z249:BW249),BW249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BX249)+BX249>$Y24,$Y24-SUM($Z249:BX249),BX249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BY249)+BY249>$Y24,$Y24-SUM($Z249:BY249),BY249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:BZ249)+BZ249>$Y24,$Y24-SUM($Z249:BZ249),BZ249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CA249)+CA249>$Y24,$Y24-SUM($Z249:CA249),CA249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CB249)+CB249>$Y24,$Y24-SUM($Z249:CB249),CB249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CC249)+CC249>$Y24,$Y24-SUM($Z249:CC249),CC249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CD249)+CD249>$Y24,$Y24-SUM($Z249:CD249),CD249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CE249)+CE249>$Y24,$Y24-SUM($Z249:CE249),CE249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CF249)+CF249>$Y24,$Y24-SUM($Z249:CF249),CF249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CG249)+CG249>$Y24,$Y24-SUM($Z249:CG249),CG249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CH249)+CH249>$Y24,$Y24-SUM($Z249:CH249),CH249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CI249)+CI249>$Y24,$Y24-SUM($Z249:CI249),CI249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CJ249)+CJ249>$Y24,$Y24-SUM($Z249:CJ249),CJ249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CK249)+CK249>$Y24,$Y24-SUM($Z249:CK249),CK249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CL249)+CL249>$Y24,$Y24-SUM($Z249:CL249),CL249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CM249)+CM249>$Y24,$Y24-SUM($Z249:CM249),CM249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CN249)+CN249>$Y24,$Y24-SUM($Z249:CN249),CN249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CO249)+CO249>$Y24,$Y24-SUM($Z249:CO249),CO249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CP249)+CP249>$Y24,$Y24-SUM($Z249:CP249),CP249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CQ249)+CQ249>$Y24,$Y24-SUM($Z249:CQ249),CQ249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CR249)+CR249>$Y24,$Y24-SUM($Z249:CR249),CR249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CS249)+CS249>$Y24,$Y24-SUM($Z249:CS249),CS249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CT249)+CT249>$Y24,$Y24-SUM($Z249:CT249),CT249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CU249)+CU249>$Y24,$Y24-SUM($Z249:CU249),CU249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CV249)+CV249>$Y24,$Y24-SUM($Z249:CV249),CV249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CW249)+CW249>$Y24,$Y24-SUM($Z249:CW249),CW249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CX249)+CX249>$Y24,$Y24-SUM($Z249:CX249),CX249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CY249)+CY249>$Y24,$Y24-SUM($Z249:CY249),CY249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:CZ249)+CZ249>$Y24,$Y24-SUM($Z249:CZ249),CZ249)","v":1.2727736687500001E-2},{"$f":"IF(SUM($Z249:DA249)+DA249>$Y24,$Y24-SUM($Z249:DA249),DA249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DB249)+DB249>$Y24,$Y24-SUM($Z249:DB249),DB249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DC249)+DC249>$Y24,$Y24-SUM($Z249:DC249),DC249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DD249)+DD249>$Y24,$Y24-SUM($Z249:DD249),DD249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DE249)+DE249>$Y24,$Y24-SUM($Z249:DE249),DE249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DF249)+DF249>$Y24,$Y24-SUM($Z249:DF249),DF249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DG249)+DG249>$Y24,$Y24-SUM($Z249:DG249),DG249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DH249)+DH249>$Y24,$Y24-SUM($Z249:DH249),DH249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DI249)+DI249>$Y24,$Y24-SUM($Z249:DI249),DI249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DJ249)+DJ249>$Y24,$Y24-SUM($Z249:DJ249),DJ249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DK249)+DK249>$Y24,$Y24-SUM($Z249:DK249),DK249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DL249)+DL249>$Y24,$Y24-SUM($Z249:DL249),DL249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DM249)+DM249>$Y24,$Y24-SUM($Z249:DM249),DM249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DN249)+DN249>$Y24,$Y24-SUM($Z249:DN249),DN249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DO249)+DO249>$Y24,$Y24-SUM($Z249:DO249),DO249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DP249)+DP249>$Y24,$Y24-SUM($Z249:DP249),DP249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DQ249)+DQ249>$Y24,$Y24-SUM($Z249:DQ249),DQ249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DR249)+DR249>$Y24,$Y24-SUM($Z249:DR249),DR249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DS249)+DS249>$Y24,$Y24-SUM($Z249:DS249),DS249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DT249)+DT249>$Y24,$Y24-SUM($Z249:DT249),DT249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DU249)+DU249>$Y24,$Y24-SUM($Z249:DU249),DU249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DV249)+DV249>$Y24,$Y24-SUM($Z249:DV249),DV249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DW249)+DW249>$Y24,$Y24-SUM($Z249:DW249),DW249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DX249)+DX249>$Y24,$Y24-SUM($Z249:DX249),DX249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DY249)+DY249>$Y24,$Y24-SUM($Z249:DY249),DY249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:DZ249)+DZ249>$Y24,$Y24-SUM($Z249:DZ249),DZ249)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($Z249:EA249)+EA249>$Y24,$Y24-SUM($Z249:EA249),EA249)","v":-1.3322676295501878E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0555937500000002E-4,{"$f":"IF(SUM($Z250:Z250)+Z250>$Y25,$Y25-SUM($Z250:Z250),Z250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AA250)+AA250>$Y25,$Y25-SUM($Z250:AA250),AA250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AB250)+AB250>$Y25,$Y25-SUM($Z250:AB250),AB250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AC250)+AC250>$Y25,$Y25-SUM($Z250:AC250),AC250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AD250)+AD250>$Y25,$Y25-SUM($Z250:AD250),AD250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AE250)+AE250>$Y25,$Y25-SUM($Z250:AE250),AE250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AF250)+AF250>$Y25,$Y25-SUM($Z250:AF250),AF250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AG250)+AG250>$Y25,$Y25-SUM($Z250:AG250),AG250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AH250)+AH250>$Y25,$Y25-SUM($Z250:AH250),AH250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AI250)+AI250>$Y25,$Y25-SUM($Z250:AI250),AI250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AJ250)+AJ250>$Y25,$Y25-SUM($Z250:AJ250),AJ250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AK250)+AK250>$Y25,$Y25-SUM($Z250:AK250),AK250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AL250)+AL250>$Y25,$Y25-SUM($Z250:AL250),AL250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AM250)+AM250>$Y25,$Y25-SUM($Z250:AM250),AM250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AN250)+AN250>$Y25,$Y25-SUM($Z250:AN250),AN250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AO250)+AO250>$Y25,$Y25-SUM($Z250:AO250),AO250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AP250)+AP250>$Y25,$Y25-SUM($Z250:AP250),AP250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AQ250)+AQ250>$Y25,$Y25-SUM($Z250:AQ250),AQ250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AR250)+AR250>$Y25,$Y25-SUM($Z250:AR250),AR250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AS250)+AS250>$Y25,$Y25-SUM($Z250:AS250),AS250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AT250)+AT250>$Y25,$Y25-SUM($Z250:AT250),AT250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AU250)+AU250>$Y25,$Y25-SUM($Z250:AU250),AU250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AV250)+AV250>$Y25,$Y25-SUM($Z250:AV250),AV250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AW250)+AW250>$Y25,$Y25-SUM($Z250:AW250),AW250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AX250)+AX250>$Y25,$Y25-SUM($Z250:AX250),AX250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AY250)+AY250>$Y25,$Y25-SUM($Z250:AY250),AY250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:AZ250)+AZ250>$Y25,$Y25-SUM($Z250:AZ250),AZ250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BA250)+BA250>$Y25,$Y25-SUM($Z250:BA250),BA250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BB250)+BB250>$Y25,$Y25-SUM($Z250:BB250),BB250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BC250)+BC250>$Y25,$Y25-SUM($Z250:BC250),BC250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BD250)+BD250>$Y25,$Y25-SUM($Z250:BD250),BD250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BE250)+BE250>$Y25,$Y25-SUM($Z250:BE250),BE250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BF250)+BF250>$Y25,$Y25-SUM($Z250:BF250),BF250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BG250)+BG250>$Y25,$Y25-SUM($Z250:BG250),BG250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BH250)+BH250>$Y25,$Y25-SUM($Z250:BH250),BH250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BI250)+BI250>$Y25,$Y25-SUM($Z250:BI250),BI250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BJ250)+BJ250>$Y25,$Y25-SUM($Z250:BJ250),BJ250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BK250)+BK250>$Y25,$Y25-SUM($Z250:BK250),BK250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BL250)+BL250>$Y25,$Y25-SUM($Z250:BL250),BL250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BM250)+BM250>$Y25,$Y25-SUM($Z250:BM250),BM250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BN250)+BN250>$Y25,$Y25-SUM($Z250:BN250),BN250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BO250)+BO250>$Y25,$Y25-SUM($Z250:BO250),BO250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BP250)+BP250>$Y25,$Y25-SUM($Z250:BP250),BP250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BQ250)+BQ250>$Y25,$Y25-SUM($Z250:BQ250),BQ250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BR250)+BR250>$Y25,$Y25-SUM($Z250:BR250),BR250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BS250)+BS250>$Y25,$Y25-SUM($Z250:BS250),BS250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BT250)+BT250>$Y25,$Y25-SUM($Z250:BT250),BT250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BU250)+BU250>$Y25,$Y25-SUM($Z250:BU250),BU250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BV250)+BV250>$Y25,$Y25-SUM($Z250:BV250),BV250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BW250)+BW250>$Y25,$Y25-SUM($Z250:BW250),BW250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BX250)+BX250>$Y25,$Y25-SUM($Z250:BX250),BX250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BY250)+BY250>$Y25,$Y25-SUM($Z250:BY250),BY250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:BZ250)+BZ250>$Y25,$Y25-SUM($Z250:BZ250),BZ250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CA250)+CA250>$Y25,$Y25-SUM($Z250:CA250),CA250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CB250)+CB250>$Y25,$Y25-SUM($Z250:CB250),CB250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CC250)+CC250>$Y25,$Y25-SUM($Z250:CC250),CC250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CD250)+CD250>$Y25,$Y25-SUM($Z250:CD250),CD250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CE250)+CE250>$Y25,$Y25-SUM($Z250:CE250),CE250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CF250)+CF250>$Y25,$Y25-SUM($Z250:CF250),CF250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CG250)+CG250>$Y25,$Y25-SUM($Z250:CG250),CG250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CH250)+CH250>$Y25,$Y25-SUM($Z250:CH250),CH250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CI250)+CI250>$Y25,$Y25-SUM($Z250:CI250),CI250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CJ250)+CJ250>$Y25,$Y25-SUM($Z250:CJ250),CJ250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CK250)+CK250>$Y25,$Y25-SUM($Z250:CK250),CK250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CL250)+CL250>$Y25,$Y25-SUM($Z250:CL250),CL250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CM250)+CM250>$Y25,$Y25-SUM($Z250:CM250),CM250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CN250)+CN250>$Y25,$Y25-SUM($Z250:CN250),CN250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CO250)+CO250>$Y25,$Y25-SUM($Z250:CO250),CO250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CP250)+CP250>$Y25,$Y25-SUM($Z250:CP250),CP250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CQ250)+CQ250>$Y25,$Y25-SUM($Z250:CQ250),CQ250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CR250)+CR250>$Y25,$Y25-SUM($Z250:CR250),CR250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CS250)+CS250>$Y25,$Y25-SUM($Z250:CS250),CS250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CT250)+CT250>$Y25,$Y25-SUM($Z250:CT250),CT250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CU250)+CU250>$Y25,$Y25-SUM($Z250:CU250),CU250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CV250)+CV250>$Y25,$Y25-SUM($Z250:CV250),CV250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CW250)+CW250>$Y25,$Y25-SUM($Z250:CW250),CW250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CX250)+CX250>$Y25,$Y25-SUM($Z250:CX250),CX250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CY250)+CY250>$Y25,$Y25-SUM($Z250:CY250),CY250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:CZ250)+CZ250>$Y25,$Y25-SUM($Z250:CZ250),CZ250)","v":1.0555937500000002E-4},{"$f":"IF(SUM($Z250:DA250)+DA250>$Y25,$Y25-SUM($Z250:DA250),DA250)","v":1.214306433183765E-17},{"$f":"IF(SUM($Z250:DB250)+DB250>$Y25,$Y25-SUM($Z250:DB250),DB250)","v":0},{"$f":"IF(SUM($Z250:DC250)+DC250>$Y25,$Y25-SUM($Z250:DC250),DC250)","v":0},{"$f":"IF(SUM($Z250:DD250)+DD250>$Y25,$Y25-SUM($Z250:DD250),DD250)","v":0},{"$f":"IF(SUM($Z250:DE250)+DE250>$Y25,$Y25-SUM($Z250:DE250),DE250)","v":0},{"$f":"IF(SUM($Z250:DF250)+DF250>$Y25,$Y25-SUM($Z250:DF250),DF250)","v":0},{"$f":"IF(SUM($Z250:DG250)+DG250>$Y25,$Y25-SUM($Z250:DG250),DG250)","v":0},{"$f":"IF(SUM($Z250:DH250)+DH250>$Y25,$Y25-SUM($Z250:DH250),DH250)","v":0},{"$f":"IF(SUM($Z250:DI250)+DI250>$Y25,$Y25-SUM($Z250:DI250),DI250)","v":0},{"$f":"IF(SUM($Z250:DJ250)+DJ250>$Y25,$Y25-SUM($Z250:DJ250),DJ250)","v":0},{"$f":"IF(SUM($Z250:DK250)+DK250>$Y25,$Y25-SUM($Z250:DK250),DK250)","v":0},{"$f":"IF(SUM($Z250:DL250)+DL250>$Y25,$Y25-SUM($Z250:DL250),DL250)","v":0},{"$f":"IF(SUM($Z250:DM250)+DM250>$Y25,$Y25-SUM($Z250:DM250),DM250)","v":0},{"$f":"IF(SUM($Z250:DN250)+DN250>$Y25,$Y25-SUM($Z250:DN250),DN250)","v":0},{"$f":"IF(SUM($Z250:DO250)+DO250>$Y25,$Y25-SUM($Z250:DO250),DO250)","v":0},{"$f":"IF(SUM($Z250:DP250)+DP250>$Y25,$Y25-SUM($Z250:DP250),DP250)","v":0},{"$f":"IF(SUM($Z250:DQ250)+DQ250>$Y25,$Y25-SUM($Z250:DQ250),DQ250)","v":0},{"$f":"IF(SUM($Z250:DR250)+DR250>$Y25,$Y25-SUM($Z250:DR250),DR250)","v":0},{"$f":"IF(SUM($Z250:DS250)+DS250>$Y25,$Y25-SUM($Z250:DS250),DS250)","v":0},{"$f":"IF(SUM($Z250:DT250)+DT250>$Y25,$Y25-SUM($Z250:DT250),DT250)","v":0},{"$f":"IF(SUM($Z250:DU250)+DU250>$Y25,$Y25-SUM($Z250:DU250),DU250)","v":0},{"$f":"IF(SUM($Z250:DV250)+DV250>$Y25,$Y25-SUM($Z250:DV250),DV250)","v":0},{"$f":"IF(SUM($Z250:DW250)+DW250>$Y25,$Y25-SUM($Z250:DW250),DW250)","v":0},{"$f":"IF(SUM($Z250:DX250)+DX250>$Y25,$Y25-SUM($Z250:DX250),DX250)","v":0},{"$f":"IF(SUM($Z250:DY250)+DY250>$Y25,$Y25-SUM($Z250:DY250),DY250)","v":0},{"$f":"IF(SUM($Z250:DZ250)+DZ250>$Y25,$Y25-SUM($Z250:DZ250),DZ250)","v":0},{"$f":"IF(SUM($Z250:EA250)+EA250>$Y25,$Y25-SUM($Z250:EA250),EA250)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.747361375E-3,{"$f":"IF(SUM($Z251:Z251)+Z251>$Y26,$Y26-SUM($Z251:Z251),Z251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AA251)+AA251>$Y26,$Y26-SUM($Z251:AA251),AA251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AB251)+AB251>$Y26,$Y26-SUM($Z251:AB251),AB251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AC251)+AC251>$Y26,$Y26-SUM($Z251:AC251),AC251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AD251)+AD251>$Y26,$Y26-SUM($Z251:AD251),AD251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AE251)+AE251>$Y26,$Y26-SUM($Z251:AE251),AE251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AF251)+AF251>$Y26,$Y26-SUM($Z251:AF251),AF251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AG251)+AG251>$Y26,$Y26-SUM($Z251:AG251),AG251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AH251)+AH251>$Y26,$Y26-SUM($Z251:AH251),AH251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AI251)+AI251>$Y26,$Y26-SUM($Z251:AI251),AI251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AJ251)+AJ251>$Y26,$Y26-SUM($Z251:AJ251),AJ251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AK251)+AK251>$Y26,$Y26-SUM($Z251:AK251),AK251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AL251)+AL251>$Y26,$Y26-SUM($Z251:AL251),AL251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AM251)+AM251>$Y26,$Y26-SUM($Z251:AM251),AM251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AN251)+AN251>$Y26,$Y26-SUM($Z251:AN251),AN251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AO251)+AO251>$Y26,$Y26-SUM($Z251:AO251),AO251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AP251)+AP251>$Y26,$Y26-SUM($Z251:AP251),AP251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AQ251)+AQ251>$Y26,$Y26-SUM($Z251:AQ251),AQ251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AR251)+AR251>$Y26,$Y26-SUM($Z251:AR251),AR251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AS251)+AS251>$Y26,$Y26-SUM($Z251:AS251),AS251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AT251)+AT251>$Y26,$Y26-SUM($Z251:AT251),AT251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AU251)+AU251>$Y26,$Y26-SUM($Z251:AU251),AU251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AV251)+AV251>$Y26,$Y26-SUM($Z251:AV251),AV251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AW251)+AW251>$Y26,$Y26-SUM($Z251:AW251),AW251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AX251)+AX251>$Y26,$Y26-SUM($Z251:AX251),AX251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AY251)+AY251>$Y26,$Y26-SUM($Z251:AY251),AY251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:AZ251)+AZ251>$Y26,$Y26-SUM($Z251:AZ251),AZ251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BA251)+BA251>$Y26,$Y26-SUM($Z251:BA251),BA251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BB251)+BB251>$Y26,$Y26-SUM($Z251:BB251),BB251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BC251)+BC251>$Y26,$Y26-SUM($Z251:BC251),BC251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BD251)+BD251>$Y26,$Y26-SUM($Z251:BD251),BD251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BE251)+BE251>$Y26,$Y26-SUM($Z251:BE251),BE251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BF251)+BF251>$Y26,$Y26-SUM($Z251:BF251),BF251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BG251)+BG251>$Y26,$Y26-SUM($Z251:BG251),BG251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BH251)+BH251>$Y26,$Y26-SUM($Z251:BH251),BH251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BI251)+BI251>$Y26,$Y26-SUM($Z251:BI251),BI251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BJ251)+BJ251>$Y26,$Y26-SUM($Z251:BJ251),BJ251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BK251)+BK251>$Y26,$Y26-SUM($Z251:BK251),BK251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BL251)+BL251>$Y26,$Y26-SUM($Z251:BL251),BL251)","v":2.747361375E-3},{"$f":"IF(SUM($Z251:BM251)+BM251>$Y26,$Y26-SUM($Z251:BM251),BM251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BN251)+BN251>$Y26,$Y26-SUM($Z251:BN251),BN251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BO251)+BO251>$Y26,$Y26-SUM($Z251:BO251),BO251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BP251)+BP251>$Y26,$Y26-SUM($Z251:BP251),BP251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BQ251)+BQ251>$Y26,$Y26-SUM($Z251:BQ251),BQ251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BR251)+BR251>$Y26,$Y26-SUM($Z251:BR251),BR251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BS251)+BS251>$Y26,$Y26-SUM($Z251:BS251),BS251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BT251)+BT251>$Y26,$Y26-SUM($Z251:BT251),BT251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BU251)+BU251>$Y26,$Y26-SUM($Z251:BU251),BU251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BV251)+BV251>$Y26,$Y26-SUM($Z251:BV251),BV251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BW251)+BW251>$Y26,$Y26-SUM($Z251:BW251),BW251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BX251)+BX251>$Y26,$Y26-SUM($Z251:BX251),BX251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BY251)+BY251>$Y26,$Y26-SUM($Z251:BY251),BY251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:BZ251)+BZ251>$Y26,$Y26-SUM($Z251:BZ251),BZ251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CA251)+CA251>$Y26,$Y26-SUM($Z251:CA251),CA251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CB251)+CB251>$Y26,$Y26-SUM($Z251:CB251),CB251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CC251)+CC251>$Y26,$Y26-SUM($Z251:CC251),CC251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CD251)+CD251>$Y26,$Y26-SUM($Z251:CD251),CD251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CE251)+CE251>$Y26,$Y26-SUM($Z251:CE251),CE251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CF251)+CF251>$Y26,$Y26-SUM($Z251:CF251),CF251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CG251)+CG251>$Y26,$Y26-SUM($Z251:CG251),CG251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CH251)+CH251>$Y26,$Y26-SUM($Z251:CH251),CH251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CI251)+CI251>$Y26,$Y26-SUM($Z251:CI251),CI251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CJ251)+CJ251>$Y26,$Y26-SUM($Z251:CJ251),CJ251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CK251)+CK251>$Y26,$Y26-SUM($Z251:CK251),CK251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CL251)+CL251>$Y26,$Y26-SUM($Z251:CL251),CL251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CM251)+CM251>$Y26,$Y26-SUM($Z251:CM251),CM251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CN251)+CN251>$Y26,$Y26-SUM($Z251:CN251),CN251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CO251)+CO251>$Y26,$Y26-SUM($Z251:CO251),CO251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CP251)+CP251>$Y26,$Y26-SUM($Z251:CP251),CP251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CQ251)+CQ251>$Y26,$Y26-SUM($Z251:CQ251),CQ251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CR251)+CR251>$Y26,$Y26-SUM($Z251:CR251),CR251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CS251)+CS251>$Y26,$Y26-SUM($Z251:CS251),CS251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CT251)+CT251>$Y26,$Y26-SUM($Z251:CT251),CT251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CU251)+CU251>$Y26,$Y26-SUM($Z251:CU251),CU251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CV251)+CV251>$Y26,$Y26-SUM($Z251:CV251),CV251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CW251)+CW251>$Y26,$Y26-SUM($Z251:CW251),CW251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CX251)+CX251>$Y26,$Y26-SUM($Z251:CX251),CX251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CY251)+CY251>$Y26,$Y26-SUM($Z251:CY251),CY251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:CZ251)+CZ251>$Y26,$Y26-SUM($Z251:CZ251),CZ251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DA251)+DA251>$Y26,$Y26-SUM($Z251:DA251),DA251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DB251)+DB251>$Y26,$Y26-SUM($Z251:DB251),DB251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DC251)+DC251>$Y26,$Y26-SUM($Z251:DC251),DC251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DD251)+DD251>$Y26,$Y26-SUM($Z251:DD251),DD251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DE251)+DE251>$Y26,$Y26-SUM($Z251:DE251),DE251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DF251)+DF251>$Y26,$Y26-SUM($Z251:DF251),DF251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DG251)+DG251>$Y26,$Y26-SUM($Z251:DG251),DG251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DH251)+DH251>$Y26,$Y26-SUM($Z251:DH251),DH251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DI251)+DI251>$Y26,$Y26-SUM($Z251:DI251),DI251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DJ251)+DJ251>$Y26,$Y26-SUM($Z251:DJ251),DJ251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DK251)+DK251>$Y26,$Y26-SUM($Z251:DK251),DK251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DL251)+DL251>$Y26,$Y26-SUM($Z251:DL251),DL251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DM251)+DM251>$Y26,$Y26-SUM($Z251:DM251),DM251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DN251)+DN251>$Y26,$Y26-SUM($Z251:DN251),DN251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DO251)+DO251>$Y26,$Y26-SUM($Z251:DO251),DO251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DP251)+DP251>$Y26,$Y26-SUM($Z251:DP251),DP251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DQ251)+DQ251>$Y26,$Y26-SUM($Z251:DQ251),DQ251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DR251)+DR251>$Y26,$Y26-SUM($Z251:DR251),DR251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DS251)+DS251>$Y26,$Y26-SUM($Z251:DS251),DS251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DT251)+DT251>$Y26,$Y26-SUM($Z251:DT251),DT251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DU251)+DU251>$Y26,$Y26-SUM($Z251:DU251),DU251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DV251)+DV251>$Y26,$Y26-SUM($Z251:DV251),DV251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DW251)+DW251>$Y26,$Y26-SUM($Z251:DW251),DW251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DX251)+DX251>$Y26,$Y26-SUM($Z251:DX251),DX251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DY251)+DY251>$Y26,$Y26-SUM($Z251:DY251),DY251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:DZ251)+DZ251>$Y26,$Y26-SUM($Z251:DZ251),DZ251)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($Z251:EA251)+EA251>$Y26,$Y26-SUM($Z251:EA251),EA251)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Z252:Z252)+Z252>$Y27,$Y27-SUM($Z252:Z252),Z252)","v":0},{"$f":"IF(SUM($Z252:AA252)+AA252>$Y27,$Y27-SUM($Z252:AA252),AA252)","v":0},{"$f":"IF(SUM($Z252:AB252)+AB252>$Y27,$Y27-SUM($Z252:AB252),AB252)","v":0},{"$f":"IF(SUM($Z252:AC252)+AC252>$Y27,$Y27-SUM($Z252:AC252),AC252)","v":0},{"$f":"IF(SUM($Z252:AD252)+AD252>$Y27,$Y27-SUM($Z252:AD252),AD252)","v":0},{"$f":"IF(SUM($Z252:AE252)+AE252>$Y27,$Y27-SUM($Z252:AE252),AE252)","v":0},{"$f":"IF(SUM($Z252:AF252)+AF252>$Y27,$Y27-SUM($Z252:AF252),AF252)","v":0},{"$f":"IF(SUM($Z252:AG252)+AG252>$Y27,$Y27-SUM($Z252:AG252),AG252)","v":0},{"$f":"IF(SUM($Z252:AH252)+AH252>$Y27,$Y27-SUM($Z252:AH252),AH252)","v":0},{"$f":"IF(SUM($Z252:AI252)+AI252>$Y27,$Y27-SUM($Z252:AI252),AI252)","v":0},{"$f":"IF(SUM($Z252:AJ252)+AJ252>$Y27,$Y27-SUM($Z252:AJ252),AJ252)","v":0},{"$f":"IF(SUM($Z252:AK252)+AK252>$Y27,$Y27-SUM($Z252:AK252),AK252)","v":0},{"$f":"IF(SUM($Z252:AL252)+AL252>$Y27,$Y27-SUM($Z252:AL252),AL252)","v":0},{"$f":"IF(SUM($Z252:AM252)+AM252>$Y27,$Y27-SUM($Z252:AM252),AM252)","v":0},{"$f":"IF(SUM($Z252:AN252)+AN252>$Y27,$Y27-SUM($Z252:AN252),AN252)","v":0},{"$f":"IF(SUM($Z252:AO252)+AO252>$Y27,$Y27-SUM($Z252:AO252),AO252)","v":0},{"$f":"IF(SUM($Z252:AP252)+AP252>$Y27,$Y27-SUM($Z252:AP252),AP252)","v":0},{"$f":"IF(SUM($Z252:AQ252)+AQ252>$Y27,$Y27-SUM($Z252:AQ252),AQ252)","v":0},{"$f":"IF(SUM($Z252:AR252)+AR252>$Y27,$Y27-SUM($Z252:AR252),AR252)","v":0},{"$f":"IF(SUM($Z252:AS252)+AS252>$Y27,$Y27-SUM($Z252:AS252),AS252)","v":0},{"$f":"IF(SUM($Z252:AT252)+AT252>$Y27,$Y27-SUM($Z252:AT252),AT252)","v":0},{"$f":"IF(SUM($Z252:AU252)+AU252>$Y27,$Y27-SUM($Z252:AU252),AU252)","v":0},{"$f":"IF(SUM($Z252:AV252)+AV252>$Y27,$Y27-SUM($Z252:AV252),AV252)","v":0},{"$f":"IF(SUM($Z252:AW252)+AW252>$Y27,$Y27-SUM($Z252:AW252),AW252)","v":0},{"$f":"IF(SUM($Z252:AX252)+AX252>$Y27,$Y27-SUM($Z252:AX252),AX252)","v":0},{"$f":"IF(SUM($Z252:AY252)+AY252>$Y27,$Y27-SUM($Z252:AY252),AY252)","v":0},{"$f":"IF(SUM($Z252:AZ252)+AZ252>$Y27,$Y27-SUM($Z252:AZ252),AZ252)","v":0},{"$f":"IF(SUM($Z252:BA252)+BA252>$Y27,$Y27-SUM($Z252:BA252),BA252)","v":0},{"$f":"IF(SUM($Z252:BB252)+BB252>$Y27,$Y27-SUM($Z252:BB252),BB252)","v":0},{"$f":"IF(SUM($Z252:BC252)+BC252>$Y27,$Y27-SUM($Z252:BC252),BC252)","v":0},{"$f":"IF(SUM($Z252:BD252)+BD252>$Y27,$Y27-SUM($Z252:BD252),BD252)","v":0},{"$f":"IF(SUM($Z252:BE252)+BE252>$Y27,$Y27-SUM($Z252:BE252),BE252)","v":0},{"$f":"IF(SUM($Z252:BF252)+BF252>$Y27,$Y27-SUM($Z252:BF252),BF252)","v":0},{"$f":"IF(SUM($Z252:BG252)+BG252>$Y27,$Y27-SUM($Z252:BG252),BG252)","v":0},{"$f":"IF(SUM($Z252:BH252)+BH252>$Y27,$Y27-SUM($Z252:BH252),BH252)","v":0},{"$f":"IF(SUM($Z252:BI252)+BI252>$Y27,$Y27-SUM($Z252:BI252),BI252)","v":0},{"$f":"IF(SUM($Z252:BJ252)+BJ252>$Y27,$Y27-SUM($Z252:BJ252),BJ252)","v":0},{"$f":"IF(SUM($Z252:BK252)+BK252>$Y27,$Y27-SUM($Z252:BK252),BK252)","v":0},{"$f":"IF(SUM($Z252:BL252)+BL252>$Y27,$Y27-SUM($Z252:BL252),BL252)","v":0},{"$f":"IF(SUM($Z252:BM252)+BM252>$Y27,$Y27-SUM($Z252:BM252),BM252)","v":0},{"$f":"IF(SUM($Z252:BN252)+BN252>$Y27,$Y27-SUM($Z252:BN252),BN252)","v":0},{"$f":"IF(SUM($Z252:BO252)+BO252>$Y27,$Y27-SUM($Z252:BO252),BO252)","v":0},{"$f":"IF(SUM($Z252:BP252)+BP252>$Y27,$Y27-SUM($Z252:BP252),BP252)","v":0},{"$f":"IF(SUM($Z252:BQ252)+BQ252>$Y27,$Y27-SUM($Z252:BQ252),BQ252)","v":0},{"$f":"IF(SUM($Z252:BR252)+BR252>$Y27,$Y27-SUM($Z252:BR252),BR252)","v":0},{"$f":"IF(SUM($Z252:BS252)+BS252>$Y27,$Y27-SUM($Z252:BS252),BS252)","v":0},{"$f":"IF(SUM($Z252:BT252)+BT252>$Y27,$Y27-SUM($Z252:BT252),BT252)","v":0},{"$f":"IF(SUM($Z252:BU252)+BU252>$Y27,$Y27-SUM($Z252:BU252),BU252)","v":0},{"$f":"IF(SUM($Z252:BV252)+BV252>$Y27,$Y27-SUM($Z252:BV252),BV252)","v":0},{"$f":"IF(SUM($Z252:BW252)+BW252>$Y27,$Y27-SUM($Z252:BW252),BW252)","v":0},{"$f":"IF(SUM($Z252:BX252)+BX252>$Y27,$Y27-SUM($Z252:BX252),BX252)","v":0},{"$f":"IF(SUM($Z252:BY252)+BY252>$Y27,$Y27-SUM($Z252:BY252),BY252)","v":0},{"$f":"IF(SUM($Z252:BZ252)+BZ252>$Y27,$Y27-SUM($Z252:BZ252),BZ252)","v":0},{"$f":"IF(SUM($Z252:CA252)+CA252>$Y27,$Y27-SUM($Z252:CA252),CA252)","v":0},{"$f":"IF(SUM($Z252:CB252)+CB252>$Y27,$Y27-SUM($Z252:CB252),CB252)","v":0},{"$f":"IF(SUM($Z252:CC252)+CC252>$Y27,$Y27-SUM($Z252:CC252),CC252)","v":0},{"$f":"IF(SUM($Z252:CD252)+CD252>$Y27,$Y27-SUM($Z252:CD252),CD252)","v":0},{"$f":"IF(SUM($Z252:CE252)+CE252>$Y27,$Y27-SUM($Z252:CE252),CE252)","v":0},{"$f":"IF(SUM($Z252:CF252)+CF252>$Y27,$Y27-SUM($Z252:CF252),CF252)","v":0},{"$f":"IF(SUM($Z252:CG252)+CG252>$Y27,$Y27-SUM($Z252:CG252),CG252)","v":0},{"$f":"IF(SUM($Z252:CH252)+CH252>$Y27,$Y27-SUM($Z252:CH252),CH252)","v":0},{"$f":"IF(SUM($Z252:CI252)+CI252>$Y27,$Y27-SUM($Z252:CI252),CI252)","v":0},{"$f":"IF(SUM($Z252:CJ252)+CJ252>$Y27,$Y27-SUM($Z252:CJ252),CJ252)","v":0},{"$f":"IF(SUM($Z252:CK252)+CK252>$Y27,$Y27-SUM($Z252:CK252),CK252)","v":0},{"$f":"IF(SUM($Z252:CL252)+CL252>$Y27,$Y27-SUM($Z252:CL252),CL252)","v":0},{"$f":"IF(SUM($Z252:CM252)+CM252>$Y27,$Y27-SUM($Z252:CM252),CM252)","v":0},{"$f":"IF(SUM($Z252:CN252)+CN252>$Y27,$Y27-SUM($Z252:CN252),CN252)","v":0},{"$f":"IF(SUM($Z252:CO252)+CO252>$Y27,$Y27-SUM($Z252:CO252),CO252)","v":0},{"$f":"IF(SUM($Z252:CP252)+CP252>$Y27,$Y27-SUM($Z252:CP252),CP252)","v":0},{"$f":"IF(SUM($Z252:CQ252)+CQ252>$Y27,$Y27-SUM($Z252:CQ252),CQ252)","v":0},{"$f":"IF(SUM($Z252:CR252)+CR252>$Y27,$Y27-SUM($Z252:CR252),CR252)","v":0},{"$f":"IF(SUM($Z252:CS252)+CS252>$Y27,$Y27-SUM($Z252:CS252),CS252)","v":0},{"$f":"IF(SUM($Z252:CT252)+CT252>$Y27,$Y27-SUM($Z252:CT252),CT252)","v":0},{"$f":"IF(SUM($Z252:CU252)+CU252>$Y27,$Y27-SUM($Z252:CU252),CU252)","v":0},{"$f":"IF(SUM($Z252:CV252)+CV252>$Y27,$Y27-SUM($Z252:CV252),CV252)","v":0},{"$f":"IF(SUM($Z252:CW252)+CW252>$Y27,$Y27-SUM($Z252:CW252),CW252)","v":0},{"$f":"IF(SUM($Z252:CX252)+CX252>$Y27,$Y27-SUM($Z252:CX252),CX252)","v":0},{"$f":"IF(SUM($Z252:CY252)+CY252>$Y27,$Y27-SUM($Z252:CY252),CY252)","v":0},{"$f":"IF(SUM($Z252:CZ252)+CZ252>$Y27,$Y27-SUM($Z252:CZ252),CZ252)","v":0},{"$f":"IF(SUM($Z252:DA252)+DA252>$Y27,$Y27-SUM($Z252:DA252),DA252)","v":0},{"$f":"IF(SUM($Z252:DB252)+DB252>$Y27,$Y27-SUM($Z252:DB252),DB252)","v":0},{"$f":"IF(SUM($Z252:DC252)+DC252>$Y27,$Y27-SUM($Z252:DC252),DC252)","v":0},{"$f":"IF(SUM($Z252:DD252)+DD252>$Y27,$Y27-SUM($Z252:DD252),DD252)","v":0},{"$f":"IF(SUM($Z252:DE252)+DE252>$Y27,$Y27-SUM($Z252:DE252),DE252)","v":0},{"$f":"IF(SUM($Z252:DF252)+DF252>$Y27,$Y27-SUM($Z252:DF252),DF252)","v":0},{"$f":"IF(SUM($Z252:DG252)+DG252>$Y27,$Y27-SUM($Z252:DG252),DG252)","v":0},{"$f":"IF(SUM($Z252:DH252)+DH252>$Y27,$Y27-SUM($Z252:DH252),DH252)","v":0},{"$f":"IF(SUM($Z252:DI252)+DI252>$Y27,$Y27-SUM($Z252:DI252),DI252)","v":0},{"$f":"IF(SUM($Z252:DJ252)+DJ252>$Y27,$Y27-SUM($Z252:DJ252),DJ252)","v":0},{"$f":"IF(SUM($Z252:DK252)+DK252>$Y27,$Y27-SUM($Z252:DK252),DK252)","v":0},{"$f":"IF(SUM($Z252:DL252)+DL252>$Y27,$Y27-SUM($Z252:DL252),DL252)","v":0},{"$f":"IF(SUM($Z252:DM252)+DM252>$Y27,$Y27-SUM($Z252:DM252),DM252)","v":0},{"$f":"IF(SUM($Z252:DN252)+DN252>$Y27,$Y27-SUM($Z252:DN252),DN252)","v":0},{"$f":"IF(SUM($Z252:DO252)+DO252>$Y27,$Y27-SUM($Z252:DO252),DO252)","v":0},{"$f":"IF(SUM($Z252:DP252)+DP252>$Y27,$Y27-SUM($Z252:DP252),DP252)","v":0},{"$f":"IF(SUM($Z252:DQ252)+DQ252>$Y27,$Y27-SUM($Z252:DQ252),DQ252)","v":0},{"$f":"IF(SUM($Z252:DR252)+DR252>$Y27,$Y27-SUM($Z252:DR252),DR252)","v":0},{"$f":"IF(SUM($Z252:DS252)+DS252>$Y27,$Y27-SUM($Z252:DS252),DS252)","v":0},{"$f":"IF(SUM($Z252:DT252)+DT252>$Y27,$Y27-SUM($Z252:DT252),DT252)","v":0},{"$f":"IF(SUM($Z252:DU252)+DU252>$Y27,$Y27-SUM($Z252:DU252),DU252)","v":0},{"$f":"IF(SUM($Z252:DV252)+DV252>$Y27,$Y27-SUM($Z252:DV252),DV252)","v":0},{"$f":"IF(SUM($Z252:DW252)+DW252>$Y27,$Y27-SUM($Z252:DW252),DW252)","v":0},{"$f":"IF(SUM($Z252:DX252)+DX252>$Y27,$Y27-SUM($Z252:DX252),DX252)","v":0},{"$f":"IF(SUM($Z252:DY252)+DY252>$Y27,$Y27-SUM($Z252:DY252),DY252)","v":0},{"$f":"IF(SUM($Z252:DZ252)+DZ252>$Y27,$Y27-SUM($Z252:DZ252),DZ252)","v":0},{"$f":"IF(SUM($Z252:EA252)+EA252>$Y27,$Y27-SUM($Z252:EA252),EA252)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($Z253:Z253)+Z253>$Y28,$Y28-SUM($Z253:Z253),Z253)","v":0},{"$f":"IF(SUM($Z253:AA253)+AA253>$Y28,$Y28-SUM($Z253:AA253),AA253)","v":0},{"$f":"IF(SUM($Z253:AB253)+AB253>$Y28,$Y28-SUM($Z253:AB253),AB253)","v":0},{"$f":"IF(SUM($Z253:AC253)+AC253>$Y28,$Y28-SUM($Z253:AC253),AC253)","v":0},{"$f":"IF(SUM($Z253:AD253)+AD253>$Y28,$Y28-SUM($Z253:AD253),AD253)","v":0},{"$f":"IF(SUM($Z253:AE253)+AE253>$Y28,$Y28-SUM($Z253:AE253),AE253)","v":0},{"$f":"IF(SUM($Z253:AF253)+AF253>$Y28,$Y28-SUM($Z253:AF253),AF253)","v":0},{"$f":"IF(SUM($Z253:AG253)+AG253>$Y28,$Y28-SUM($Z253:AG253),AG253)","v":0},{"$f":"IF(SUM($Z253:AH253)+AH253>$Y28,$Y28-SUM($Z253:AH253),AH253)","v":0},{"$f":"IF(SUM($Z253:AI253)+AI253>$Y28,$Y28-SUM($Z253:AI253),AI253)","v":0},{"$f":"IF(SUM($Z253:AJ253)+AJ253>$Y28,$Y28-SUM($Z253:AJ253),AJ253)","v":0},{"$f":"IF(SUM($Z253:AK253)+AK253>$Y28,$Y28-SUM($Z253:AK253),AK253)","v":0},{"$f":"IF(SUM($Z253:AL253)+AL253>$Y28,$Y28-SUM($Z253:AL253),AL253)","v":0},{"$f":"IF(SUM($Z253:AM253)+AM253>$Y28,$Y28-SUM($Z253:AM253),AM253)","v":0},{"$f":"IF(SUM($Z253:AN253)+AN253>$Y28,$Y28-SUM($Z253:AN253),AN253)","v":0},{"$f":"IF(SUM($Z253:AO253)+AO253>$Y28,$Y28-SUM($Z253:AO253),AO253)","v":0},{"$f":"IF(SUM($Z253:AP253)+AP253>$Y28,$Y28-SUM($Z253:AP253),AP253)","v":0},{"$f":"IF(SUM($Z253:AQ253)+AQ253>$Y28,$Y28-SUM($Z253:AQ253),AQ253)","v":0},{"$f":"IF(SUM($Z253:AR253)+AR253>$Y28,$Y28-SUM($Z253:AR253),AR253)","v":0},{"$f":"IF(SUM($Z253:AS253)+AS253>$Y28,$Y28-SUM($Z253:AS253),AS253)","v":0},{"$f":"IF(SUM($Z253:AT253)+AT253>$Y28,$Y28-SUM($Z253:AT253),AT253)","v":0},{"$f":"IF(SUM($Z253:AU253)+AU253>$Y28,$Y28-SUM($Z253:AU253),AU253)","v":0},{"$f":"IF(SUM($Z253:AV253)+AV253>$Y28,$Y28-SUM($Z253:AV253),AV253)","v":0},{"$f":"IF(SUM($Z253:AW253)+AW253>$Y28,$Y28-SUM($Z253:AW253),AW253)","v":0},{"$f":"IF(SUM($Z253:AX253)+AX253>$Y28,$Y28-SUM($Z253:AX253),AX253)","v":0},{"$f":"IF(SUM($Z253:AY253)+AY253>$Y28,$Y28-SUM($Z253:AY253),AY253)","v":0},{"$f":"IF(SUM($Z253:AZ253)+AZ253>$Y28,$Y28-SUM($Z253:AZ253),AZ253)","v":0},{"$f":"IF(SUM($Z253:BA253)+BA253>$Y28,$Y28-SUM($Z253:BA253),BA253)","v":0},{"$f":"IF(SUM($Z253:BB253)+BB253>$Y28,$Y28-SUM($Z253:BB253),BB253)","v":0},{"$f":"IF(SUM($Z253:BC253)+BC253>$Y28,$Y28-SUM($Z253:BC253),BC253)","v":0},{"$f":"IF(SUM($Z253:BD253)+BD253>$Y28,$Y28-SUM($Z253:BD253),BD253)","v":0},{"$f":"IF(SUM($Z253:BE253)+BE253>$Y28,$Y28-SUM($Z253:BE253),BE253)","v":0},{"$f":"IF(SUM($Z253:BF253)+BF253>$Y28,$Y28-SUM($Z253:BF253),BF253)","v":0},{"$f":"IF(SUM($Z253:BG253)+BG253>$Y28,$Y28-SUM($Z253:BG253),BG253)","v":0},{"$f":"IF(SUM($Z253:BH253)+BH253>$Y28,$Y28-SUM($Z253:BH253),BH253)","v":0},{"$f":"IF(SUM($Z253:BI253)+BI253>$Y28,$Y28-SUM($Z253:BI253),BI253)","v":0},{"$f":"IF(SUM($Z253:BJ253)+BJ253>$Y28,$Y28-SUM($Z253:BJ253),BJ253)","v":0},{"$f":"IF(SUM($Z253:BK253)+BK253>$Y28,$Y28-SUM($Z253:BK253),BK253)","v":0},{"$f":"IF(SUM($Z253:BL253)+BL253>$Y28,$Y28-SUM($Z253:BL253),BL253)","v":0},{"$f":"IF(SUM($Z253:BM253)+BM253>$Y28,$Y28-SUM($Z253:BM253),BM253)","v":0},{"$f":"IF(SUM($Z253:BN253)+BN253>$Y28,$Y28-SUM($Z253:BN253),BN253)","v":0},{"$f":"IF(SUM($Z253:BO253)+BO253>$Y28,$Y28-SUM($Z253:BO253),BO253)","v":0},{"$f":"IF(SUM($Z253:BP253)+BP253>$Y28,$Y28-SUM($Z253:BP253),BP253)","v":0},{"$f":"IF(SUM($Z253:BQ253)+BQ253>$Y28,$Y28-SUM($Z253:BQ253),BQ253)","v":0},{"$f":"IF(SUM($Z253:BR253)+BR253>$Y28,$Y28-SUM($Z253:BR253),BR253)","v":0},{"$f":"IF(SUM($Z253:BS253)+BS253>$Y28,$Y28-SUM($Z253:BS253),BS253)","v":0},{"$f":"IF(SUM($Z253:BT253)+BT253>$Y28,$Y28-SUM($Z253:BT253),BT253)","v":0},{"$f":"IF(SUM($Z253:BU253)+BU253>$Y28,$Y28-SUM($Z253:BU253),BU253)","v":0},{"$f":"IF(SUM($Z253:BV253)+BV253>$Y28,$Y28-SUM($Z253:BV253),BV253)","v":0},{"$f":"IF(SUM($Z253:BW253)+BW253>$Y28,$Y28-SUM($Z253:BW253),BW253)","v":0},{"$f":"IF(SUM($Z253:BX253)+BX253>$Y28,$Y28-SUM($Z253:BX253),BX253)","v":0},{"$f":"IF(SUM($Z253:BY253)+BY253>$Y28,$Y28-SUM($Z253:BY253),BY253)","v":0},{"$f":"IF(SUM($Z253:BZ253)+BZ253>$Y28,$Y28-SUM($Z253:BZ253),BZ253)","v":0},{"$f":"IF(SUM($Z253:CA253)+CA253>$Y28,$Y28-SUM($Z253:CA253),CA253)","v":0},{"$f":"IF(SUM($Z253:CB253)+CB253>$Y28,$Y28-SUM($Z253:CB253),CB253)","v":0},{"$f":"IF(SUM($Z253:CC253)+CC253>$Y28,$Y28-SUM($Z253:CC253),CC253)","v":0},{"$f":"IF(SUM($Z253:CD253)+CD253>$Y28,$Y28-SUM($Z253:CD253),CD253)","v":0},{"$f":"IF(SUM($Z253:CE253)+CE253>$Y28,$Y28-SUM($Z253:CE253),CE253)","v":0},{"$f":"IF(SUM($Z253:CF253)+CF253>$Y28,$Y28-SUM($Z253:CF253),CF253)","v":0},{"$f":"IF(SUM($Z253:CG253)+CG253>$Y28,$Y28-SUM($Z253:CG253),CG253)","v":0},{"$f":"IF(SUM($Z253:CH253)+CH253>$Y28,$Y28-SUM($Z253:CH253),CH253)","v":0},{"$f":"IF(SUM($Z253:CI253)+CI253>$Y28,$Y28-SUM($Z253:CI253),CI253)","v":0},{"$f":"IF(SUM($Z253:CJ253)+CJ253>$Y28,$Y28-SUM($Z253:CJ253),CJ253)","v":0},{"$f":"IF(SUM($Z253:CK253)+CK253>$Y28,$Y28-SUM($Z253:CK253),CK253)","v":0},{"$f":"IF(SUM($Z253:CL253)+CL253>$Y28,$Y28-SUM($Z253:CL253),CL253)","v":0},{"$f":"IF(SUM($Z253:CM253)+CM253>$Y28,$Y28-SUM($Z253:CM253),CM253)","v":0},{"$f":"IF(SUM($Z253:CN253)+CN253>$Y28,$Y28-SUM($Z253:CN253),CN253)","v":0},{"$f":"IF(SUM($Z253:CO253)+CO253>$Y28,$Y28-SUM($Z253:CO253),CO253)","v":0},{"$f":"IF(SUM($Z253:CP253)+CP253>$Y28,$Y28-SUM($Z253:CP253),CP253)","v":0},{"$f":"IF(SUM($Z253:CQ253)+CQ253>$Y28,$Y28-SUM($Z253:CQ253),CQ253)","v":0},{"$f":"IF(SUM($Z253:CR253)+CR253>$Y28,$Y28-SUM($Z253:CR253),CR253)","v":0},{"$f":"IF(SUM($Z253:CS253)+CS253>$Y28,$Y28-SUM($Z253:CS253),CS253)","v":0},{"$f":"IF(SUM($Z253:CT253)+CT253>$Y28,$Y28-SUM($Z253:CT253),CT253)","v":0},{"$f":"IF(SUM($Z253:CU253)+CU253>$Y28,$Y28-SUM($Z253:CU253),CU253)","v":0},{"$f":"IF(SUM($Z253:CV253)+CV253>$Y28,$Y28-SUM($Z253:CV253),CV253)","v":0},{"$f":"IF(SUM($Z253:CW253)+CW253>$Y28,$Y28-SUM($Z253:CW253),CW253)","v":0},{"$f":"IF(SUM($Z253:CX253)+CX253>$Y28,$Y28-SUM($Z253:CX253),CX253)","v":0},{"$f":"IF(SUM($Z253:CY253)+CY253>$Y28,$Y28-SUM($Z253:CY253),CY253)","v":0},{"$f":"IF(SUM($Z253:CZ253)+CZ253>$Y28,$Y28-SUM($Z253:CZ253),CZ253)","v":0},{"$f":"IF(SUM($Z253:DA253)+DA253>$Y28,$Y28-SUM($Z253:DA253),DA253)","v":0},{"$f":"IF(SUM($Z253:DB253)+DB253>$Y28,$Y28-SUM($Z253:DB253),DB253)","v":0},{"$f":"IF(SUM($Z253:DC253)+DC253>$Y28,$Y28-SUM($Z253:DC253),DC253)","v":0},{"$f":"IF(SUM($Z253:DD253)+DD253>$Y28,$Y28-SUM($Z253:DD253),DD253)","v":0},{"$f":"IF(SUM($Z253:DE253)+DE253>$Y28,$Y28-SUM($Z253:DE253),DE253)","v":0},{"$f":"IF(SUM($Z253:DF253)+DF253>$Y28,$Y28-SUM($Z253:DF253),DF253)","v":0},{"$f":"IF(SUM($Z253:DG253)+DG253>$Y28,$Y28-SUM($Z253:DG253),DG253)","v":0},{"$f":"IF(SUM($Z253:DH253)+DH253>$Y28,$Y28-SUM($Z253:DH253),DH253)","v":0},{"$f":"IF(SUM($Z253:DI253)+DI253>$Y28,$Y28-SUM($Z253:DI253),DI253)","v":0},{"$f":"IF(SUM($Z253:DJ253)+DJ253>$Y28,$Y28-SUM($Z253:DJ253),DJ253)","v":0},{"$f":"IF(SUM($Z253:DK253)+DK253>$Y28,$Y28-SUM($Z253:DK253),DK253)","v":0},{"$f":"IF(SUM($Z253:DL253)+DL253>$Y28,$Y28-SUM($Z253:DL253),DL253)","v":0},{"$f":"IF(SUM($Z253:DM253)+DM253>$Y28,$Y28-SUM($Z253:DM253),DM253)","v":0},{"$f":"IF(SUM($Z253:DN253)+DN253>$Y28,$Y28-SUM($Z253:DN253),DN253)","v":0},{"$f":"IF(SUM($Z253:DO253)+DO253>$Y28,$Y28-SUM($Z253:DO253),DO253)","v":0},{"$f":"IF(SUM($Z253:DP253)+DP253>$Y28,$Y28-SUM($Z253:DP253),DP253)","v":0},{"$f":"IF(SUM($Z253:DQ253)+DQ253>$Y28,$Y28-SUM($Z253:DQ253),DQ253)","v":0},{"$f":"IF(SUM($Z253:DR253)+DR253>$Y28,$Y28-SUM($Z253:DR253),DR253)","v":0},{"$f":"IF(SUM($Z253:DS253)+DS253>$Y28,$Y28-SUM($Z253:DS253),DS253)","v":0},{"$f":"IF(SUM($Z253:DT253)+DT253>$Y28,$Y28-SUM($Z253:DT253),DT253)","v":0},{"$f":"IF(SUM($Z253:DU253)+DU253>$Y28,$Y28-SUM($Z253:DU253),DU253)","v":0},{"$f":"IF(SUM($Z253:DV253)+DV253>$Y28,$Y28-SUM($Z253:DV253),DV253)","v":0},{"$f":"IF(SUM($Z253:DW253)+DW253>$Y28,$Y28-SUM($Z253:DW253),DW253)","v":0},{"$f":"IF(SUM($Z253:DX253)+DX253>$Y28,$Y28-SUM($Z253:DX253),DX253)","v":0},{"$f":"IF(SUM($Z253:DY253)+DY253>$Y28,$Y28-SUM($Z253:DY253),DY253)","v":0},{"$f":"IF(SUM($Z253:DZ253)+DZ253>$Y28,$Y28-SUM($Z253:DZ253),DZ253)","v":0},{"$f":"IF(SUM($Z253:EA253)+EA253>$Y28,$Y28-SUM($Z253:EA253),EA253)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9574612499999989E-3,{"$f":"IF(SUM($Z254:Z254)+Z254>$Y29,$Y29-SUM($Z254:Z254),Z254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AA254)+AA254>$Y29,$Y29-SUM($Z254:AA254),AA254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AB254)+AB254>$Y29,$Y29-SUM($Z254:AB254),AB254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AC254)+AC254>$Y29,$Y29-SUM($Z254:AC254),AC254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AD254)+AD254>$Y29,$Y29-SUM($Z254:AD254),AD254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AE254)+AE254>$Y29,$Y29-SUM($Z254:AE254),AE254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AF254)+AF254>$Y29,$Y29-SUM($Z254:AF254),AF254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AG254)+AG254>$Y29,$Y29-SUM($Z254:AG254),AG254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AH254)+AH254>$Y29,$Y29-SUM($Z254:AH254),AH254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AI254)+AI254>$Y29,$Y29-SUM($Z254:AI254),AI254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AJ254)+AJ254>$Y29,$Y29-SUM($Z254:AJ254),AJ254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AK254)+AK254>$Y29,$Y29-SUM($Z254:AK254),AK254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AL254)+AL254>$Y29,$Y29-SUM($Z254:AL254),AL254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AM254)+AM254>$Y29,$Y29-SUM($Z254:AM254),AM254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AN254)+AN254>$Y29,$Y29-SUM($Z254:AN254),AN254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AO254)+AO254>$Y29,$Y29-SUM($Z254:AO254),AO254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AP254)+AP254>$Y29,$Y29-SUM($Z254:AP254),AP254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AQ254)+AQ254>$Y29,$Y29-SUM($Z254:AQ254),AQ254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AR254)+AR254>$Y29,$Y29-SUM($Z254:AR254),AR254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AS254)+AS254>$Y29,$Y29-SUM($Z254:AS254),AS254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AT254)+AT254>$Y29,$Y29-SUM($Z254:AT254),AT254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AU254)+AU254>$Y29,$Y29-SUM($Z254:AU254),AU254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AV254)+AV254>$Y29,$Y29-SUM($Z254:AV254),AV254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AW254)+AW254>$Y29,$Y29-SUM($Z254:AW254),AW254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AX254)+AX254>$Y29,$Y29-SUM($Z254:AX254),AX254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AY254)+AY254>$Y29,$Y29-SUM($Z254:AY254),AY254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:AZ254)+AZ254>$Y29,$Y29-SUM($Z254:AZ254),AZ254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BA254)+BA254>$Y29,$Y29-SUM($Z254:BA254),BA254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BB254)+BB254>$Y29,$Y29-SUM($Z254:BB254),BB254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BC254)+BC254>$Y29,$Y29-SUM($Z254:BC254),BC254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BD254)+BD254>$Y29,$Y29-SUM($Z254:BD254),BD254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BE254)+BE254>$Y29,$Y29-SUM($Z254:BE254),BE254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BF254)+BF254>$Y29,$Y29-SUM($Z254:BF254),BF254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BG254)+BG254>$Y29,$Y29-SUM($Z254:BG254),BG254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BH254)+BH254>$Y29,$Y29-SUM($Z254:BH254),BH254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BI254)+BI254>$Y29,$Y29-SUM($Z254:BI254),BI254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BJ254)+BJ254>$Y29,$Y29-SUM($Z254:BJ254),BJ254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BK254)+BK254>$Y29,$Y29-SUM($Z254:BK254),BK254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BL254)+BL254>$Y29,$Y29-SUM($Z254:BL254),BL254)","v":9.9574612499999989E-3},{"$f":"IF(SUM($Z254:BM254)+BM254>$Y29,$Y29-SUM($Z254:BM254),BM254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BN254)+BN254>$Y29,$Y29-SUM($Z254:BN254),BN254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BO254)+BO254>$Y29,$Y29-SUM($Z254:BO254),BO254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BP254)+BP254>$Y29,$Y29-SUM($Z254:BP254),BP254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BQ254)+BQ254>$Y29,$Y29-SUM($Z254:BQ254),BQ254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BR254)+BR254>$Y29,$Y29-SUM($Z254:BR254),BR254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BS254)+BS254>$Y29,$Y29-SUM($Z254:BS254),BS254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BT254)+BT254>$Y29,$Y29-SUM($Z254:BT254),BT254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BU254)+BU254>$Y29,$Y29-SUM($Z254:BU254),BU254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BV254)+BV254>$Y29,$Y29-SUM($Z254:BV254),BV254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BW254)+BW254>$Y29,$Y29-SUM($Z254:BW254),BW254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BX254)+BX254>$Y29,$Y29-SUM($Z254:BX254),BX254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BY254)+BY254>$Y29,$Y29-SUM($Z254:BY254),BY254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:BZ254)+BZ254>$Y29,$Y29-SUM($Z254:BZ254),BZ254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CA254)+CA254>$Y29,$Y29-SUM($Z254:CA254),CA254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CB254)+CB254>$Y29,$Y29-SUM($Z254:CB254),CB254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CC254)+CC254>$Y29,$Y29-SUM($Z254:CC254),CC254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CD254)+CD254>$Y29,$Y29-SUM($Z254:CD254),CD254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CE254)+CE254>$Y29,$Y29-SUM($Z254:CE254),CE254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CF254)+CF254>$Y29,$Y29-SUM($Z254:CF254),CF254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CG254)+CG254>$Y29,$Y29-SUM($Z254:CG254),CG254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CH254)+CH254>$Y29,$Y29-SUM($Z254:CH254),CH254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CI254)+CI254>$Y29,$Y29-SUM($Z254:CI254),CI254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CJ254)+CJ254>$Y29,$Y29-SUM($Z254:CJ254),CJ254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CK254)+CK254>$Y29,$Y29-SUM($Z254:CK254),CK254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CL254)+CL254>$Y29,$Y29-SUM($Z254:CL254),CL254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CM254)+CM254>$Y29,$Y29-SUM($Z254:CM254),CM254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CN254)+CN254>$Y29,$Y29-SUM($Z254:CN254),CN254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CO254)+CO254>$Y29,$Y29-SUM($Z254:CO254),CO254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CP254)+CP254>$Y29,$Y29-SUM($Z254:CP254),CP254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CQ254)+CQ254>$Y29,$Y29-SUM($Z254:CQ254),CQ254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CR254)+CR254>$Y29,$Y29-SUM($Z254:CR254),CR254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CS254)+CS254>$Y29,$Y29-SUM($Z254:CS254),CS254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CT254)+CT254>$Y29,$Y29-SUM($Z254:CT254),CT254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CU254)+CU254>$Y29,$Y29-SUM($Z254:CU254),CU254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CV254)+CV254>$Y29,$Y29-SUM($Z254:CV254),CV254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CW254)+CW254>$Y29,$Y29-SUM($Z254:CW254),CW254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CX254)+CX254>$Y29,$Y29-SUM($Z254:CX254),CX254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CY254)+CY254>$Y29,$Y29-SUM($Z254:CY254),CY254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:CZ254)+CZ254>$Y29,$Y29-SUM($Z254:CZ254),CZ254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DA254)+DA254>$Y29,$Y29-SUM($Z254:DA254),DA254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DB254)+DB254>$Y29,$Y29-SUM($Z254:DB254),DB254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DC254)+DC254>$Y29,$Y29-SUM($Z254:DC254),DC254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DD254)+DD254>$Y29,$Y29-SUM($Z254:DD254),DD254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DE254)+DE254>$Y29,$Y29-SUM($Z254:DE254),DE254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DF254)+DF254>$Y29,$Y29-SUM($Z254:DF254),DF254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DG254)+DG254>$Y29,$Y29-SUM($Z254:DG254),DG254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DH254)+DH254>$Y29,$Y29-SUM($Z254:DH254),DH254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DI254)+DI254>$Y29,$Y29-SUM($Z254:DI254),DI254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DJ254)+DJ254>$Y29,$Y29-SUM($Z254:DJ254),DJ254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DK254)+DK254>$Y29,$Y29-SUM($Z254:DK254),DK254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DL254)+DL254>$Y29,$Y29-SUM($Z254:DL254),DL254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DM254)+DM254>$Y29,$Y29-SUM($Z254:DM254),DM254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DN254)+DN254>$Y29,$Y29-SUM($Z254:DN254),DN254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DO254)+DO254>$Y29,$Y29-SUM($Z254:DO254),DO254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DP254)+DP254>$Y29,$Y29-SUM($Z254:DP254),DP254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DQ254)+DQ254>$Y29,$Y29-SUM($Z254:DQ254),DQ254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DR254)+DR254>$Y29,$Y29-SUM($Z254:DR254),DR254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DS254)+DS254>$Y29,$Y29-SUM($Z254:DS254),DS254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DT254)+DT254>$Y29,$Y29-SUM($Z254:DT254),DT254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DU254)+DU254>$Y29,$Y29-SUM($Z254:DU254),DU254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DV254)+DV254>$Y29,$Y29-SUM($Z254:DV254),DV254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DW254)+DW254>$Y29,$Y29-SUM($Z254:DW254),DW254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DX254)+DX254>$Y29,$Y29-SUM($Z254:DX254),DX254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DY254)+DY254>$Y29,$Y29-SUM($Z254:DY254),DY254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:DZ254)+DZ254>$Y29,$Y29-SUM($Z254:DZ254),DZ254)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($Z254:EA254)+EA254>$Y29,$Y29-SUM($Z254:EA254),EA254)","v":-2.2204460492503131E-16}]
[]
[null,"Depreciation:  2004 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z22/$F258","v":0},{"$f":"IF(SUM($AA258:AA258)+AA258>$Z22,$Z22-SUM($AA258:AA258),AA258)","v":0},{"$f":"IF(SUM($AA258:AB258)+AB258>$Z22,$Z22-SUM($AA258:AB258),AB258)","v":0},{"$f":"IF(SUM($AA258:AC258)+AC258>$Z22,$Z22-SUM($AA258:AC258),AC258)","v":0},{"$f":"IF(SUM($AA258:AD258)+AD258>$Z22,$Z22-SUM($AA258:AD258),AD258)","v":0},{"$f":"IF(SUM($AA258:AE258)+AE258>$Z22,$Z22-SUM($AA258:AE258),AE258)","v":0},{"$f":"IF(SUM($AA258:AF258)+AF258>$Z22,$Z22-SUM($AA258:AF258),AF258)","v":0},{"$f":"IF(SUM($AA258:AG258)+AG258>$Z22,$Z22-SUM($AA258:AG258),AG258)","v":0},{"$f":"IF(SUM($AA258:AH258)+AH258>$Z22,$Z22-SUM($AA258:AH258),AH258)","v":0},{"$f":"IF(SUM($AA258:AI258)+AI258>$Z22,$Z22-SUM($AA258:AI258),AI258)","v":0},{"$f":"IF(SUM($AA258:AJ258)+AJ258>$Z22,$Z22-SUM($AA258:AJ258),AJ258)","v":0},{"$f":"IF(SUM($AA258:AK258)+AK258>$Z22,$Z22-SUM($AA258:AK258),AK258)","v":0},{"$f":"IF(SUM($AA258:AL258)+AL258>$Z22,$Z22-SUM($AA258:AL258),AL258)","v":0},{"$f":"IF(SUM($AA258:AM258)+AM258>$Z22,$Z22-SUM($AA258:AM258),AM258)","v":0},{"$f":"IF(SUM($AA258:AN258)+AN258>$Z22,$Z22-SUM($AA258:AN258),AN258)","v":0},{"$f":"IF(SUM($AA258:AO258)+AO258>$Z22,$Z22-SUM($AA258:AO258),AO258)","v":0},{"$f":"IF(SUM($AA258:AP258)+AP258>$Z22,$Z22-SUM($AA258:AP258),AP258)","v":0},{"$f":"IF(SUM($AA258:AQ258)+AQ258>$Z22,$Z22-SUM($AA258:AQ258),AQ258)","v":0},{"$f":"IF(SUM($AA258:AR258)+AR258>$Z22,$Z22-SUM($AA258:AR258),AR258)","v":0},{"$f":"IF(SUM($AA258:AS258)+AS258>$Z22,$Z22-SUM($AA258:AS258),AS258)","v":0},{"$f":"IF(SUM($AA258:AT258)+AT258>$Z22,$Z22-SUM($AA258:AT258),AT258)","v":0},{"$f":"IF(SUM($AA258:AU258)+AU258>$Z22,$Z22-SUM($AA258:AU258),AU258)","v":0},{"$f":"IF(SUM($AA258:AV258)+AV258>$Z22,$Z22-SUM($AA258:AV258),AV258)","v":0},{"$f":"IF(SUM($AA258:AW258)+AW258>$Z22,$Z22-SUM($AA258:AW258),AW258)","v":0},{"$f":"IF(SUM($AA258:AX258)+AX258>$Z22,$Z22-SUM($AA258:AX258),AX258)","v":0},{"$f":"IF(SUM($AA258:AY258)+AY258>$Z22,$Z22-SUM($AA258:AY258),AY258)","v":0},{"$f":"IF(SUM($AA258:AZ258)+AZ258>$Z22,$Z22-SUM($AA258:AZ258),AZ258)","v":0},{"$f":"IF(SUM($AA258:BA258)+BA258>$Z22,$Z22-SUM($AA258:BA258),BA258)","v":0},{"$f":"IF(SUM($AA258:BB258)+BB258>$Z22,$Z22-SUM($AA258:BB258),BB258)","v":0},{"$f":"IF(SUM($AA258:BC258)+BC258>$Z22,$Z22-SUM($AA258:BC258),BC258)","v":0},{"$f":"IF(SUM($AA258:BD258)+BD258>$Z22,$Z22-SUM($AA258:BD258),BD258)","v":0},{"$f":"IF(SUM($AA258:BE258)+BE258>$Z22,$Z22-SUM($AA258:BE258),BE258)","v":0},{"$f":"IF(SUM($AA258:BF258)+BF258>$Z22,$Z22-SUM($AA258:BF258),BF258)","v":0},{"$f":"IF(SUM($AA258:BG258)+BG258>$Z22,$Z22-SUM($AA258:BG258),BG258)","v":0},{"$f":"IF(SUM($AA258:BH258)+BH258>$Z22,$Z22-SUM($AA258:BH258),BH258)","v":0},{"$f":"IF(SUM($AA258:BI258)+BI258>$Z22,$Z22-SUM($AA258:BI258),BI258)","v":0},{"$f":"IF(SUM($AA258:BJ258)+BJ258>$Z22,$Z22-SUM($AA258:BJ258),BJ258)","v":0},{"$f":"IF(SUM($AA258:BK258)+BK258>$Z22,$Z22-SUM($AA258:BK258),BK258)","v":0},{"$f":"IF(SUM($AA258:BL258)+BL258>$Z22,$Z22-SUM($AA258:BL258),BL258)","v":0},{"$f":"IF(SUM($AA258:BM258)+BM258>$Z22,$Z22-SUM($AA258:BM258),BM258)","v":0},{"$f":"IF(SUM($AA258:BN258)+BN258>$Z22,$Z22-SUM($AA258:BN258),BN258)","v":0},{"$f":"IF(SUM($AA258:BO258)+BO258>$Z22,$Z22-SUM($AA258:BO258),BO258)","v":0},{"$f":"IF(SUM($AA258:BP258)+BP258>$Z22,$Z22-SUM($AA258:BP258),BP258)","v":0},{"$f":"IF(SUM($AA258:BQ258)+BQ258>$Z22,$Z22-SUM($AA258:BQ258),BQ258)","v":0},{"$f":"IF(SUM($AA258:BR258)+BR258>$Z22,$Z22-SUM($AA258:BR258),BR258)","v":0},{"$f":"IF(SUM($AA258:BS258)+BS258>$Z22,$Z22-SUM($AA258:BS258),BS258)","v":0},{"$f":"IF(SUM($AA258:BT258)+BT258>$Z22,$Z22-SUM($AA258:BT258),BT258)","v":0},{"$f":"IF(SUM($AA258:BU258)+BU258>$Z22,$Z22-SUM($AA258:BU258),BU258)","v":0},{"$f":"IF(SUM($AA258:BV258)+BV258>$Z22,$Z22-SUM($AA258:BV258),BV258)","v":0},{"$f":"IF(SUM($AA258:BW258)+BW258>$Z22,$Z22-SUM($AA258:BW258),BW258)","v":0},{"$f":"IF(SUM($AA258:BX258)+BX258>$Z22,$Z22-SUM($AA258:BX258),BX258)","v":0},{"$f":"IF(SUM($AA258:BY258)+BY258>$Z22,$Z22-SUM($AA258:BY258),BY258)","v":0},{"$f":"IF(SUM($AA258:BZ258)+BZ258>$Z22,$Z22-SUM($AA258:BZ258),BZ258)","v":0},{"$f":"IF(SUM($AA258:CA258)+CA258>$Z22,$Z22-SUM($AA258:CA258),CA258)","v":0},{"$f":"IF(SUM($AA258:CB258)+CB258>$Z22,$Z22-SUM($AA258:CB258),CB258)","v":0},{"$f":"IF(SUM($AA258:CC258)+CC258>$Z22,$Z22-SUM($AA258:CC258),CC258)","v":0},{"$f":"IF(SUM($AA258:CD258)+CD258>$Z22,$Z22-SUM($AA258:CD258),CD258)","v":0},{"$f":"IF(SUM($AA258:CE258)+CE258>$Z22,$Z22-SUM($AA258:CE258),CE258)","v":0},{"$f":"IF(SUM($AA258:CF258)+CF258>$Z22,$Z22-SUM($AA258:CF258),CF258)","v":0},{"$f":"IF(SUM($AA258:CG258)+CG258>$Z22,$Z22-SUM($AA258:CG258),CG258)","v":0},{"$f":"IF(SUM($AA258:CH258)+CH258>$Z22,$Z22-SUM($AA258:CH258),CH258)","v":0},{"$f":"IF(SUM($AA258:CI258)+CI258>$Z22,$Z22-SUM($AA258:CI258),CI258)","v":0},{"$f":"IF(SUM($AA258:CJ258)+CJ258>$Z22,$Z22-SUM($AA258:CJ258),CJ258)","v":0},{"$f":"IF(SUM($AA258:CK258)+CK258>$Z22,$Z22-SUM($AA258:CK258),CK258)","v":0},{"$f":"IF(SUM($AA258:CL258)+CL258>$Z22,$Z22-SUM($AA258:CL258),CL258)","v":0},{"$f":"IF(SUM($AA258:CM258)+CM258>$Z22,$Z22-SUM($AA258:CM258),CM258)","v":0},{"$f":"IF(SUM($AA258:CN258)+CN258>$Z22,$Z22-SUM($AA258:CN258),CN258)","v":0},{"$f":"IF(SUM($AA258:CO258)+CO258>$Z22,$Z22-SUM($AA258:CO258),CO258)","v":0},{"$f":"IF(SUM($AA258:CP258)+CP258>$Z22,$Z22-SUM($AA258:CP258),CP258)","v":0},{"$f":"IF(SUM($AA258:CQ258)+CQ258>$Z22,$Z22-SUM($AA258:CQ258),CQ258)","v":0},{"$f":"IF(SUM($AA258:CR258)+CR258>$Z22,$Z22-SUM($AA258:CR258),CR258)","v":0},{"$f":"IF(SUM($AA258:CS258)+CS258>$Z22,$Z22-SUM($AA258:CS258),CS258)","v":0},{"$f":"IF(SUM($AA258:CT258)+CT258>$Z22,$Z22-SUM($AA258:CT258),CT258)","v":0},{"$f":"IF(SUM($AA258:CU258)+CU258>$Z22,$Z22-SUM($AA258:CU258),CU258)","v":0},{"$f":"IF(SUM($AA258:CV258)+CV258>$Z22,$Z22-SUM($AA258:CV258),CV258)","v":0},{"$f":"IF(SUM($AA258:CW258)+CW258>$Z22,$Z22-SUM($AA258:CW258),CW258)","v":0},{"$f":"IF(SUM($AA258:CX258)+CX258>$Z22,$Z22-SUM($AA258:CX258),CX258)","v":0},{"$f":"IF(SUM($AA258:CY258)+CY258>$Z22,$Z22-SUM($AA258:CY258),CY258)","v":0},{"$f":"IF(SUM($AA258:CZ258)+CZ258>$Z22,$Z22-SUM($AA258:CZ258),CZ258)","v":0},{"$f":"IF(SUM($AA258:DA258)+DA258>$Z22,$Z22-SUM($AA258:DA258),DA258)","v":0},{"$f":"IF(SUM($AA258:DB258)+DB258>$Z22,$Z22-SUM($AA258:DB258),DB258)","v":0},{"$f":"IF(SUM($AA258:DC258)+DC258>$Z22,$Z22-SUM($AA258:DC258),DC258)","v":0},{"$f":"IF(SUM($AA258:DD258)+DD258>$Z22,$Z22-SUM($AA258:DD258),DD258)","v":0},{"$f":"IF(SUM($AA258:DE258)+DE258>$Z22,$Z22-SUM($AA258:DE258),DE258)","v":0},{"$f":"IF(SUM($AA258:DF258)+DF258>$Z22,$Z22-SUM($AA258:DF258),DF258)","v":0},{"$f":"IF(SUM($AA258:DG258)+DG258>$Z22,$Z22-SUM($AA258:DG258),DG258)","v":0},{"$f":"IF(SUM($AA258:DH258)+DH258>$Z22,$Z22-SUM($AA258:DH258),DH258)","v":0},{"$f":"IF(SUM($AA258:DI258)+DI258>$Z22,$Z22-SUM($AA258:DI258),DI258)","v":0},{"$f":"IF(SUM($AA258:DJ258)+DJ258>$Z22,$Z22-SUM($AA258:DJ258),DJ258)","v":0},{"$f":"IF(SUM($AA258:DK258)+DK258>$Z22,$Z22-SUM($AA258:DK258),DK258)","v":0},{"$f":"IF(SUM($AA258:DL258)+DL258>$Z22,$Z22-SUM($AA258:DL258),DL258)","v":0},{"$f":"IF(SUM($AA258:DM258)+DM258>$Z22,$Z22-SUM($AA258:DM258),DM258)","v":0},{"$f":"IF(SUM($AA258:DN258)+DN258>$Z22,$Z22-SUM($AA258:DN258),DN258)","v":0},{"$f":"IF(SUM($AA258:DO258)+DO258>$Z22,$Z22-SUM($AA258:DO258),DO258)","v":0},{"$f":"IF(SUM($AA258:DP258)+DP258>$Z22,$Z22-SUM($AA258:DP258),DP258)","v":0},{"$f":"IF(SUM($AA258:DQ258)+DQ258>$Z22,$Z22-SUM($AA258:DQ258),DQ258)","v":0},{"$f":"IF(SUM($AA258:DR258)+DR258>$Z22,$Z22-SUM($AA258:DR258),DR258)","v":0},{"$f":"IF(SUM($AA258:DS258)+DS258>$Z22,$Z22-SUM($AA258:DS258),DS258)","v":0},{"$f":"IF(SUM($AA258:DT258)+DT258>$Z22,$Z22-SUM($AA258:DT258),DT258)","v":0},{"$f":"IF(SUM($AA258:DU258)+DU258>$Z22,$Z22-SUM($AA258:DU258),DU258)","v":0},{"$f":"IF(SUM($AA258:DV258)+DV258>$Z22,$Z22-SUM($AA258:DV258),DV258)","v":0},{"$f":"IF(SUM($AA258:DW258)+DW258>$Z22,$Z22-SUM($AA258:DW258),DW258)","v":0},{"$f":"IF(SUM($AA258:DX258)+DX258>$Z22,$Z22-SUM($AA258:DX258),DX258)","v":0},{"$f":"IF(SUM($AA258:DY258)+DY258>$Z22,$Z22-SUM($AA258:DY258),DY258)","v":0},{"$f":"IF(SUM($AA258:DZ258)+DZ258>$Z22,$Z22-SUM($AA258:DZ258),DZ258)","v":0},{"$f":"IF(SUM($AA258:EA258)+EA258>$Z22,$Z22-SUM($AA258:EA258),EA258)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AA259:AA259)+AA259>$Z23,$Z23-SUM($AA259:AA259),AA259)","v":0},{"$f":"IF(SUM($AA259:AB259)+AB259>$Z23,$Z23-SUM($AA259:AB259),AB259)","v":0},{"$f":"IF(SUM($AA259:AC259)+AC259>$Z23,$Z23-SUM($AA259:AC259),AC259)","v":0},{"$f":"IF(SUM($AA259:AD259)+AD259>$Z23,$Z23-SUM($AA259:AD259),AD259)","v":0},{"$f":"IF(SUM($AA259:AE259)+AE259>$Z23,$Z23-SUM($AA259:AE259),AE259)","v":0},{"$f":"IF(SUM($AA259:AF259)+AF259>$Z23,$Z23-SUM($AA259:AF259),AF259)","v":0},{"$f":"IF(SUM($AA259:AG259)+AG259>$Z23,$Z23-SUM($AA259:AG259),AG259)","v":0},{"$f":"IF(SUM($AA259:AH259)+AH259>$Z23,$Z23-SUM($AA259:AH259),AH259)","v":0},{"$f":"IF(SUM($AA259:AI259)+AI259>$Z23,$Z23-SUM($AA259:AI259),AI259)","v":0},{"$f":"IF(SUM($AA259:AJ259)+AJ259>$Z23,$Z23-SUM($AA259:AJ259),AJ259)","v":0},{"$f":"IF(SUM($AA259:AK259)+AK259>$Z23,$Z23-SUM($AA259:AK259),AK259)","v":0},{"$f":"IF(SUM($AA259:AL259)+AL259>$Z23,$Z23-SUM($AA259:AL259),AL259)","v":0},{"$f":"IF(SUM($AA259:AM259)+AM259>$Z23,$Z23-SUM($AA259:AM259),AM259)","v":0},{"$f":"IF(SUM($AA259:AN259)+AN259>$Z23,$Z23-SUM($AA259:AN259),AN259)","v":0},{"$f":"IF(SUM($AA259:AO259)+AO259>$Z23,$Z23-SUM($AA259:AO259),AO259)","v":0},{"$f":"IF(SUM($AA259:AP259)+AP259>$Z23,$Z23-SUM($AA259:AP259),AP259)","v":0},{"$f":"IF(SUM($AA259:AQ259)+AQ259>$Z23,$Z23-SUM($AA259:AQ259),AQ259)","v":0},{"$f":"IF(SUM($AA259:AR259)+AR259>$Z23,$Z23-SUM($AA259:AR259),AR259)","v":0},{"$f":"IF(SUM($AA259:AS259)+AS259>$Z23,$Z23-SUM($AA259:AS259),AS259)","v":0},{"$f":"IF(SUM($AA259:AT259)+AT259>$Z23,$Z23-SUM($AA259:AT259),AT259)","v":0},{"$f":"IF(SUM($AA259:AU259)+AU259>$Z23,$Z23-SUM($AA259:AU259),AU259)","v":0},{"$f":"IF(SUM($AA259:AV259)+AV259>$Z23,$Z23-SUM($AA259:AV259),AV259)","v":0},{"$f":"IF(SUM($AA259:AW259)+AW259>$Z23,$Z23-SUM($AA259:AW259),AW259)","v":0},{"$f":"IF(SUM($AA259:AX259)+AX259>$Z23,$Z23-SUM($AA259:AX259),AX259)","v":0},{"$f":"IF(SUM($AA259:AY259)+AY259>$Z23,$Z23-SUM($AA259:AY259),AY259)","v":0},{"$f":"IF(SUM($AA259:AZ259)+AZ259>$Z23,$Z23-SUM($AA259:AZ259),AZ259)","v":0},{"$f":"IF(SUM($AA259:BA259)+BA259>$Z23,$Z23-SUM($AA259:BA259),BA259)","v":0},{"$f":"IF(SUM($AA259:BB259)+BB259>$Z23,$Z23-SUM($AA259:BB259),BB259)","v":0},{"$f":"IF(SUM($AA259:BC259)+BC259>$Z23,$Z23-SUM($AA259:BC259),BC259)","v":0},{"$f":"IF(SUM($AA259:BD259)+BD259>$Z23,$Z23-SUM($AA259:BD259),BD259)","v":0},{"$f":"IF(SUM($AA259:BE259)+BE259>$Z23,$Z23-SUM($AA259:BE259),BE259)","v":0},{"$f":"IF(SUM($AA259:BF259)+BF259>$Z23,$Z23-SUM($AA259:BF259),BF259)","v":0},{"$f":"IF(SUM($AA259:BG259)+BG259>$Z23,$Z23-SUM($AA259:BG259),BG259)","v":0},{"$f":"IF(SUM($AA259:BH259)+BH259>$Z23,$Z23-SUM($AA259:BH259),BH259)","v":0},{"$f":"IF(SUM($AA259:BI259)+BI259>$Z23,$Z23-SUM($AA259:BI259),BI259)","v":0},{"$f":"IF(SUM($AA259:BJ259)+BJ259>$Z23,$Z23-SUM($AA259:BJ259),BJ259)","v":0},{"$f":"IF(SUM($AA259:BK259)+BK259>$Z23,$Z23-SUM($AA259:BK259),BK259)","v":0},{"$f":"IF(SUM($AA259:BL259)+BL259>$Z23,$Z23-SUM($AA259:BL259),BL259)","v":0},{"$f":"IF(SUM($AA259:BM259)+BM259>$Z23,$Z23-SUM($AA259:BM259),BM259)","v":0},{"$f":"IF(SUM($AA259:BN259)+BN259>$Z23,$Z23-SUM($AA259:BN259),BN259)","v":0},{"$f":"IF(SUM($AA259:BO259)+BO259>$Z23,$Z23-SUM($AA259:BO259),BO259)","v":0},{"$f":"IF(SUM($AA259:BP259)+BP259>$Z23,$Z23-SUM($AA259:BP259),BP259)","v":0},{"$f":"IF(SUM($AA259:BQ259)+BQ259>$Z23,$Z23-SUM($AA259:BQ259),BQ259)","v":0},{"$f":"IF(SUM($AA259:BR259)+BR259>$Z23,$Z23-SUM($AA259:BR259),BR259)","v":0},{"$f":"IF(SUM($AA259:BS259)+BS259>$Z23,$Z23-SUM($AA259:BS259),BS259)","v":0},{"$f":"IF(SUM($AA259:BT259)+BT259>$Z23,$Z23-SUM($AA259:BT259),BT259)","v":0},{"$f":"IF(SUM($AA259:BU259)+BU259>$Z23,$Z23-SUM($AA259:BU259),BU259)","v":0},{"$f":"IF(SUM($AA259:BV259)+BV259>$Z23,$Z23-SUM($AA259:BV259),BV259)","v":0},{"$f":"IF(SUM($AA259:BW259)+BW259>$Z23,$Z23-SUM($AA259:BW259),BW259)","v":0},{"$f":"IF(SUM($AA259:BX259)+BX259>$Z23,$Z23-SUM($AA259:BX259),BX259)","v":0},{"$f":"IF(SUM($AA259:BY259)+BY259>$Z23,$Z23-SUM($AA259:BY259),BY259)","v":0},{"$f":"IF(SUM($AA259:BZ259)+BZ259>$Z23,$Z23-SUM($AA259:BZ259),BZ259)","v":0},{"$f":"IF(SUM($AA259:CA259)+CA259>$Z23,$Z23-SUM($AA259:CA259),CA259)","v":0},{"$f":"IF(SUM($AA259:CB259)+CB259>$Z23,$Z23-SUM($AA259:CB259),CB259)","v":0},{"$f":"IF(SUM($AA259:CC259)+CC259>$Z23,$Z23-SUM($AA259:CC259),CC259)","v":0},{"$f":"IF(SUM($AA259:CD259)+CD259>$Z23,$Z23-SUM($AA259:CD259),CD259)","v":0},{"$f":"IF(SUM($AA259:CE259)+CE259>$Z23,$Z23-SUM($AA259:CE259),CE259)","v":0},{"$f":"IF(SUM($AA259:CF259)+CF259>$Z23,$Z23-SUM($AA259:CF259),CF259)","v":0},{"$f":"IF(SUM($AA259:CG259)+CG259>$Z23,$Z23-SUM($AA259:CG259),CG259)","v":0},{"$f":"IF(SUM($AA259:CH259)+CH259>$Z23,$Z23-SUM($AA259:CH259),CH259)","v":0},{"$f":"IF(SUM($AA259:CI259)+CI259>$Z23,$Z23-SUM($AA259:CI259),CI259)","v":0},{"$f":"IF(SUM($AA259:CJ259)+CJ259>$Z23,$Z23-SUM($AA259:CJ259),CJ259)","v":0},{"$f":"IF(SUM($AA259:CK259)+CK259>$Z23,$Z23-SUM($AA259:CK259),CK259)","v":0},{"$f":"IF(SUM($AA259:CL259)+CL259>$Z23,$Z23-SUM($AA259:CL259),CL259)","v":0},{"$f":"IF(SUM($AA259:CM259)+CM259>$Z23,$Z23-SUM($AA259:CM259),CM259)","v":0},{"$f":"IF(SUM($AA259:CN259)+CN259>$Z23,$Z23-SUM($AA259:CN259),CN259)","v":0},{"$f":"IF(SUM($AA259:CO259)+CO259>$Z23,$Z23-SUM($AA259:CO259),CO259)","v":0},{"$f":"IF(SUM($AA259:CP259)+CP259>$Z23,$Z23-SUM($AA259:CP259),CP259)","v":0},{"$f":"IF(SUM($AA259:CQ259)+CQ259>$Z23,$Z23-SUM($AA259:CQ259),CQ259)","v":0},{"$f":"IF(SUM($AA259:CR259)+CR259>$Z23,$Z23-SUM($AA259:CR259),CR259)","v":0},{"$f":"IF(SUM($AA259:CS259)+CS259>$Z23,$Z23-SUM($AA259:CS259),CS259)","v":0},{"$f":"IF(SUM($AA259:CT259)+CT259>$Z23,$Z23-SUM($AA259:CT259),CT259)","v":0},{"$f":"IF(SUM($AA259:CU259)+CU259>$Z23,$Z23-SUM($AA259:CU259),CU259)","v":0},{"$f":"IF(SUM($AA259:CV259)+CV259>$Z23,$Z23-SUM($AA259:CV259),CV259)","v":0},{"$f":"IF(SUM($AA259:CW259)+CW259>$Z23,$Z23-SUM($AA259:CW259),CW259)","v":0},{"$f":"IF(SUM($AA259:CX259)+CX259>$Z23,$Z23-SUM($AA259:CX259),CX259)","v":0},{"$f":"IF(SUM($AA259:CY259)+CY259>$Z23,$Z23-SUM($AA259:CY259),CY259)","v":0},{"$f":"IF(SUM($AA259:CZ259)+CZ259>$Z23,$Z23-SUM($AA259:CZ259),CZ259)","v":0},{"$f":"IF(SUM($AA259:DA259)+DA259>$Z23,$Z23-SUM($AA259:DA259),DA259)","v":0},{"$f":"IF(SUM($AA259:DB259)+DB259>$Z23,$Z23-SUM($AA259:DB259),DB259)","v":0},{"$f":"IF(SUM($AA259:DC259)+DC259>$Z23,$Z23-SUM($AA259:DC259),DC259)","v":0},{"$f":"IF(SUM($AA259:DD259)+DD259>$Z23,$Z23-SUM($AA259:DD259),DD259)","v":0},{"$f":"IF(SUM($AA259:DE259)+DE259>$Z23,$Z23-SUM($AA259:DE259),DE259)","v":0},{"$f":"IF(SUM($AA259:DF259)+DF259>$Z23,$Z23-SUM($AA259:DF259),DF259)","v":0},{"$f":"IF(SUM($AA259:DG259)+DG259>$Z23,$Z23-SUM($AA259:DG259),DG259)","v":0},{"$f":"IF(SUM($AA259:DH259)+DH259>$Z23,$Z23-SUM($AA259:DH259),DH259)","v":0},{"$f":"IF(SUM($AA259:DI259)+DI259>$Z23,$Z23-SUM($AA259:DI259),DI259)","v":0},{"$f":"IF(SUM($AA259:DJ259)+DJ259>$Z23,$Z23-SUM($AA259:DJ259),DJ259)","v":0},{"$f":"IF(SUM($AA259:DK259)+DK259>$Z23,$Z23-SUM($AA259:DK259),DK259)","v":0},{"$f":"IF(SUM($AA259:DL259)+DL259>$Z23,$Z23-SUM($AA259:DL259),DL259)","v":0},{"$f":"IF(SUM($AA259:DM259)+DM259>$Z23,$Z23-SUM($AA259:DM259),DM259)","v":0},{"$f":"IF(SUM($AA259:DN259)+DN259>$Z23,$Z23-SUM($AA259:DN259),DN259)","v":0},{"$f":"IF(SUM($AA259:DO259)+DO259>$Z23,$Z23-SUM($AA259:DO259),DO259)","v":0},{"$f":"IF(SUM($AA259:DP259)+DP259>$Z23,$Z23-SUM($AA259:DP259),DP259)","v":0},{"$f":"IF(SUM($AA259:DQ259)+DQ259>$Z23,$Z23-SUM($AA259:DQ259),DQ259)","v":0},{"$f":"IF(SUM($AA259:DR259)+DR259>$Z23,$Z23-SUM($AA259:DR259),DR259)","v":0},{"$f":"IF(SUM($AA259:DS259)+DS259>$Z23,$Z23-SUM($AA259:DS259),DS259)","v":0},{"$f":"IF(SUM($AA259:DT259)+DT259>$Z23,$Z23-SUM($AA259:DT259),DT259)","v":0},{"$f":"IF(SUM($AA259:DU259)+DU259>$Z23,$Z23-SUM($AA259:DU259),DU259)","v":0},{"$f":"IF(SUM($AA259:DV259)+DV259>$Z23,$Z23-SUM($AA259:DV259),DV259)","v":0},{"$f":"IF(SUM($AA259:DW259)+DW259>$Z23,$Z23-SUM($AA259:DW259),DW259)","v":0},{"$f":"IF(SUM($AA259:DX259)+DX259>$Z23,$Z23-SUM($AA259:DX259),DX259)","v":0},{"$f":"IF(SUM($AA259:DY259)+DY259>$Z23,$Z23-SUM($AA259:DY259),DY259)","v":0},{"$f":"IF(SUM($AA259:DZ259)+DZ259>$Z23,$Z23-SUM($AA259:DZ259),DZ259)","v":0},{"$f":"IF(SUM($AA259:EA259)+EA259>$Z23,$Z23-SUM($AA259:EA259),EA259)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2727736687500001E-2,{"$f":"IF(SUM($AA260:AA260)+AA260>$Z24,$Z24-SUM($AA260:AA260),AA260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AB260)+AB260>$Z24,$Z24-SUM($AA260:AB260),AB260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AC260)+AC260>$Z24,$Z24-SUM($AA260:AC260),AC260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AD260)+AD260>$Z24,$Z24-SUM($AA260:AD260),AD260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AE260)+AE260>$Z24,$Z24-SUM($AA260:AE260),AE260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AF260)+AF260>$Z24,$Z24-SUM($AA260:AF260),AF260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AG260)+AG260>$Z24,$Z24-SUM($AA260:AG260),AG260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AH260)+AH260>$Z24,$Z24-SUM($AA260:AH260),AH260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AI260)+AI260>$Z24,$Z24-SUM($AA260:AI260),AI260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AJ260)+AJ260>$Z24,$Z24-SUM($AA260:AJ260),AJ260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AK260)+AK260>$Z24,$Z24-SUM($AA260:AK260),AK260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AL260)+AL260>$Z24,$Z24-SUM($AA260:AL260),AL260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AM260)+AM260>$Z24,$Z24-SUM($AA260:AM260),AM260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AN260)+AN260>$Z24,$Z24-SUM($AA260:AN260),AN260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AO260)+AO260>$Z24,$Z24-SUM($AA260:AO260),AO260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AP260)+AP260>$Z24,$Z24-SUM($AA260:AP260),AP260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AQ260)+AQ260>$Z24,$Z24-SUM($AA260:AQ260),AQ260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AR260)+AR260>$Z24,$Z24-SUM($AA260:AR260),AR260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AS260)+AS260>$Z24,$Z24-SUM($AA260:AS260),AS260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AT260)+AT260>$Z24,$Z24-SUM($AA260:AT260),AT260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AU260)+AU260>$Z24,$Z24-SUM($AA260:AU260),AU260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AV260)+AV260>$Z24,$Z24-SUM($AA260:AV260),AV260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AW260)+AW260>$Z24,$Z24-SUM($AA260:AW260),AW260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AX260)+AX260>$Z24,$Z24-SUM($AA260:AX260),AX260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AY260)+AY260>$Z24,$Z24-SUM($AA260:AY260),AY260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:AZ260)+AZ260>$Z24,$Z24-SUM($AA260:AZ260),AZ260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BA260)+BA260>$Z24,$Z24-SUM($AA260:BA260),BA260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BB260)+BB260>$Z24,$Z24-SUM($AA260:BB260),BB260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BC260)+BC260>$Z24,$Z24-SUM($AA260:BC260),BC260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BD260)+BD260>$Z24,$Z24-SUM($AA260:BD260),BD260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BE260)+BE260>$Z24,$Z24-SUM($AA260:BE260),BE260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BF260)+BF260>$Z24,$Z24-SUM($AA260:BF260),BF260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BG260)+BG260>$Z24,$Z24-SUM($AA260:BG260),BG260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BH260)+BH260>$Z24,$Z24-SUM($AA260:BH260),BH260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BI260)+BI260>$Z24,$Z24-SUM($AA260:BI260),BI260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BJ260)+BJ260>$Z24,$Z24-SUM($AA260:BJ260),BJ260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BK260)+BK260>$Z24,$Z24-SUM($AA260:BK260),BK260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BL260)+BL260>$Z24,$Z24-SUM($AA260:BL260),BL260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BM260)+BM260>$Z24,$Z24-SUM($AA260:BM260),BM260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BN260)+BN260>$Z24,$Z24-SUM($AA260:BN260),BN260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BO260)+BO260>$Z24,$Z24-SUM($AA260:BO260),BO260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BP260)+BP260>$Z24,$Z24-SUM($AA260:BP260),BP260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BQ260)+BQ260>$Z24,$Z24-SUM($AA260:BQ260),BQ260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BR260)+BR260>$Z24,$Z24-SUM($AA260:BR260),BR260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BS260)+BS260>$Z24,$Z24-SUM($AA260:BS260),BS260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BT260)+BT260>$Z24,$Z24-SUM($AA260:BT260),BT260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BU260)+BU260>$Z24,$Z24-SUM($AA260:BU260),BU260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BV260)+BV260>$Z24,$Z24-SUM($AA260:BV260),BV260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BW260)+BW260>$Z24,$Z24-SUM($AA260:BW260),BW260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BX260)+BX260>$Z24,$Z24-SUM($AA260:BX260),BX260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BY260)+BY260>$Z24,$Z24-SUM($AA260:BY260),BY260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:BZ260)+BZ260>$Z24,$Z24-SUM($AA260:BZ260),BZ260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CA260)+CA260>$Z24,$Z24-SUM($AA260:CA260),CA260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CB260)+CB260>$Z24,$Z24-SUM($AA260:CB260),CB260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CC260)+CC260>$Z24,$Z24-SUM($AA260:CC260),CC260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CD260)+CD260>$Z24,$Z24-SUM($AA260:CD260),CD260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CE260)+CE260>$Z24,$Z24-SUM($AA260:CE260),CE260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CF260)+CF260>$Z24,$Z24-SUM($AA260:CF260),CF260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CG260)+CG260>$Z24,$Z24-SUM($AA260:CG260),CG260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CH260)+CH260>$Z24,$Z24-SUM($AA260:CH260),CH260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CI260)+CI260>$Z24,$Z24-SUM($AA260:CI260),CI260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CJ260)+CJ260>$Z24,$Z24-SUM($AA260:CJ260),CJ260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CK260)+CK260>$Z24,$Z24-SUM($AA260:CK260),CK260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CL260)+CL260>$Z24,$Z24-SUM($AA260:CL260),CL260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CM260)+CM260>$Z24,$Z24-SUM($AA260:CM260),CM260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CN260)+CN260>$Z24,$Z24-SUM($AA260:CN260),CN260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CO260)+CO260>$Z24,$Z24-SUM($AA260:CO260),CO260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CP260)+CP260>$Z24,$Z24-SUM($AA260:CP260),CP260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CQ260)+CQ260>$Z24,$Z24-SUM($AA260:CQ260),CQ260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CR260)+CR260>$Z24,$Z24-SUM($AA260:CR260),CR260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CS260)+CS260>$Z24,$Z24-SUM($AA260:CS260),CS260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CT260)+CT260>$Z24,$Z24-SUM($AA260:CT260),CT260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CU260)+CU260>$Z24,$Z24-SUM($AA260:CU260),CU260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CV260)+CV260>$Z24,$Z24-SUM($AA260:CV260),CV260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CW260)+CW260>$Z24,$Z24-SUM($AA260:CW260),CW260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CX260)+CX260>$Z24,$Z24-SUM($AA260:CX260),CX260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CY260)+CY260>$Z24,$Z24-SUM($AA260:CY260),CY260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:CZ260)+CZ260>$Z24,$Z24-SUM($AA260:CZ260),CZ260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:DA260)+DA260>$Z24,$Z24-SUM($AA260:DA260),DA260)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AA260:DB260)+DB260>$Z24,$Z24-SUM($AA260:DB260),DB260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DC260)+DC260>$Z24,$Z24-SUM($AA260:DC260),DC260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DD260)+DD260>$Z24,$Z24-SUM($AA260:DD260),DD260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DE260)+DE260>$Z24,$Z24-SUM($AA260:DE260),DE260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DF260)+DF260>$Z24,$Z24-SUM($AA260:DF260),DF260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DG260)+DG260>$Z24,$Z24-SUM($AA260:DG260),DG260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DH260)+DH260>$Z24,$Z24-SUM($AA260:DH260),DH260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DI260)+DI260>$Z24,$Z24-SUM($AA260:DI260),DI260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DJ260)+DJ260>$Z24,$Z24-SUM($AA260:DJ260),DJ260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DK260)+DK260>$Z24,$Z24-SUM($AA260:DK260),DK260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DL260)+DL260>$Z24,$Z24-SUM($AA260:DL260),DL260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DM260)+DM260>$Z24,$Z24-SUM($AA260:DM260),DM260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DN260)+DN260>$Z24,$Z24-SUM($AA260:DN260),DN260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DO260)+DO260>$Z24,$Z24-SUM($AA260:DO260),DO260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DP260)+DP260>$Z24,$Z24-SUM($AA260:DP260),DP260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DQ260)+DQ260>$Z24,$Z24-SUM($AA260:DQ260),DQ260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DR260)+DR260>$Z24,$Z24-SUM($AA260:DR260),DR260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DS260)+DS260>$Z24,$Z24-SUM($AA260:DS260),DS260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DT260)+DT260>$Z24,$Z24-SUM($AA260:DT260),DT260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DU260)+DU260>$Z24,$Z24-SUM($AA260:DU260),DU260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DV260)+DV260>$Z24,$Z24-SUM($AA260:DV260),DV260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DW260)+DW260>$Z24,$Z24-SUM($AA260:DW260),DW260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DX260)+DX260>$Z24,$Z24-SUM($AA260:DX260),DX260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DY260)+DY260>$Z24,$Z24-SUM($AA260:DY260),DY260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:DZ260)+DZ260>$Z24,$Z24-SUM($AA260:DZ260),DZ260)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AA260:EA260)+EA260>$Z24,$Z24-SUM($AA260:EA260),EA260)","v":-1.3322676295501878E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0555937500000002E-4,{"$f":"IF(SUM($AA261:AA261)+AA261>$Z25,$Z25-SUM($AA261:AA261),AA261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AB261)+AB261>$Z25,$Z25-SUM($AA261:AB261),AB261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AC261)+AC261>$Z25,$Z25-SUM($AA261:AC261),AC261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AD261)+AD261>$Z25,$Z25-SUM($AA261:AD261),AD261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AE261)+AE261>$Z25,$Z25-SUM($AA261:AE261),AE261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AF261)+AF261>$Z25,$Z25-SUM($AA261:AF261),AF261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AG261)+AG261>$Z25,$Z25-SUM($AA261:AG261),AG261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AH261)+AH261>$Z25,$Z25-SUM($AA261:AH261),AH261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AI261)+AI261>$Z25,$Z25-SUM($AA261:AI261),AI261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AJ261)+AJ261>$Z25,$Z25-SUM($AA261:AJ261),AJ261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AK261)+AK261>$Z25,$Z25-SUM($AA261:AK261),AK261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AL261)+AL261>$Z25,$Z25-SUM($AA261:AL261),AL261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AM261)+AM261>$Z25,$Z25-SUM($AA261:AM261),AM261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AN261)+AN261>$Z25,$Z25-SUM($AA261:AN261),AN261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AO261)+AO261>$Z25,$Z25-SUM($AA261:AO261),AO261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AP261)+AP261>$Z25,$Z25-SUM($AA261:AP261),AP261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AQ261)+AQ261>$Z25,$Z25-SUM($AA261:AQ261),AQ261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AR261)+AR261>$Z25,$Z25-SUM($AA261:AR261),AR261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AS261)+AS261>$Z25,$Z25-SUM($AA261:AS261),AS261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AT261)+AT261>$Z25,$Z25-SUM($AA261:AT261),AT261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AU261)+AU261>$Z25,$Z25-SUM($AA261:AU261),AU261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AV261)+AV261>$Z25,$Z25-SUM($AA261:AV261),AV261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AW261)+AW261>$Z25,$Z25-SUM($AA261:AW261),AW261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AX261)+AX261>$Z25,$Z25-SUM($AA261:AX261),AX261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AY261)+AY261>$Z25,$Z25-SUM($AA261:AY261),AY261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:AZ261)+AZ261>$Z25,$Z25-SUM($AA261:AZ261),AZ261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BA261)+BA261>$Z25,$Z25-SUM($AA261:BA261),BA261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BB261)+BB261>$Z25,$Z25-SUM($AA261:BB261),BB261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BC261)+BC261>$Z25,$Z25-SUM($AA261:BC261),BC261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BD261)+BD261>$Z25,$Z25-SUM($AA261:BD261),BD261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BE261)+BE261>$Z25,$Z25-SUM($AA261:BE261),BE261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BF261)+BF261>$Z25,$Z25-SUM($AA261:BF261),BF261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BG261)+BG261>$Z25,$Z25-SUM($AA261:BG261),BG261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BH261)+BH261>$Z25,$Z25-SUM($AA261:BH261),BH261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BI261)+BI261>$Z25,$Z25-SUM($AA261:BI261),BI261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BJ261)+BJ261>$Z25,$Z25-SUM($AA261:BJ261),BJ261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BK261)+BK261>$Z25,$Z25-SUM($AA261:BK261),BK261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BL261)+BL261>$Z25,$Z25-SUM($AA261:BL261),BL261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BM261)+BM261>$Z25,$Z25-SUM($AA261:BM261),BM261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BN261)+BN261>$Z25,$Z25-SUM($AA261:BN261),BN261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BO261)+BO261>$Z25,$Z25-SUM($AA261:BO261),BO261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BP261)+BP261>$Z25,$Z25-SUM($AA261:BP261),BP261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BQ261)+BQ261>$Z25,$Z25-SUM($AA261:BQ261),BQ261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BR261)+BR261>$Z25,$Z25-SUM($AA261:BR261),BR261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BS261)+BS261>$Z25,$Z25-SUM($AA261:BS261),BS261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BT261)+BT261>$Z25,$Z25-SUM($AA261:BT261),BT261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BU261)+BU261>$Z25,$Z25-SUM($AA261:BU261),BU261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BV261)+BV261>$Z25,$Z25-SUM($AA261:BV261),BV261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BW261)+BW261>$Z25,$Z25-SUM($AA261:BW261),BW261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BX261)+BX261>$Z25,$Z25-SUM($AA261:BX261),BX261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BY261)+BY261>$Z25,$Z25-SUM($AA261:BY261),BY261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:BZ261)+BZ261>$Z25,$Z25-SUM($AA261:BZ261),BZ261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CA261)+CA261>$Z25,$Z25-SUM($AA261:CA261),CA261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CB261)+CB261>$Z25,$Z25-SUM($AA261:CB261),CB261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CC261)+CC261>$Z25,$Z25-SUM($AA261:CC261),CC261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CD261)+CD261>$Z25,$Z25-SUM($AA261:CD261),CD261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CE261)+CE261>$Z25,$Z25-SUM($AA261:CE261),CE261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CF261)+CF261>$Z25,$Z25-SUM($AA261:CF261),CF261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CG261)+CG261>$Z25,$Z25-SUM($AA261:CG261),CG261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CH261)+CH261>$Z25,$Z25-SUM($AA261:CH261),CH261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CI261)+CI261>$Z25,$Z25-SUM($AA261:CI261),CI261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CJ261)+CJ261>$Z25,$Z25-SUM($AA261:CJ261),CJ261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CK261)+CK261>$Z25,$Z25-SUM($AA261:CK261),CK261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CL261)+CL261>$Z25,$Z25-SUM($AA261:CL261),CL261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CM261)+CM261>$Z25,$Z25-SUM($AA261:CM261),CM261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CN261)+CN261>$Z25,$Z25-SUM($AA261:CN261),CN261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CO261)+CO261>$Z25,$Z25-SUM($AA261:CO261),CO261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CP261)+CP261>$Z25,$Z25-SUM($AA261:CP261),CP261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CQ261)+CQ261>$Z25,$Z25-SUM($AA261:CQ261),CQ261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CR261)+CR261>$Z25,$Z25-SUM($AA261:CR261),CR261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CS261)+CS261>$Z25,$Z25-SUM($AA261:CS261),CS261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CT261)+CT261>$Z25,$Z25-SUM($AA261:CT261),CT261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CU261)+CU261>$Z25,$Z25-SUM($AA261:CU261),CU261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CV261)+CV261>$Z25,$Z25-SUM($AA261:CV261),CV261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CW261)+CW261>$Z25,$Z25-SUM($AA261:CW261),CW261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CX261)+CX261>$Z25,$Z25-SUM($AA261:CX261),CX261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CY261)+CY261>$Z25,$Z25-SUM($AA261:CY261),CY261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:CZ261)+CZ261>$Z25,$Z25-SUM($AA261:CZ261),CZ261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:DA261)+DA261>$Z25,$Z25-SUM($AA261:DA261),DA261)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AA261:DB261)+DB261>$Z25,$Z25-SUM($AA261:DB261),DB261)","v":1.214306433183765E-17},{"$f":"IF(SUM($AA261:DC261)+DC261>$Z25,$Z25-SUM($AA261:DC261),DC261)","v":0},{"$f":"IF(SUM($AA261:DD261)+DD261>$Z25,$Z25-SUM($AA261:DD261),DD261)","v":0},{"$f":"IF(SUM($AA261:DE261)+DE261>$Z25,$Z25-SUM($AA261:DE261),DE261)","v":0},{"$f":"IF(SUM($AA261:DF261)+DF261>$Z25,$Z25-SUM($AA261:DF261),DF261)","v":0},{"$f":"IF(SUM($AA261:DG261)+DG261>$Z25,$Z25-SUM($AA261:DG261),DG261)","v":0},{"$f":"IF(SUM($AA261:DH261)+DH261>$Z25,$Z25-SUM($AA261:DH261),DH261)","v":0},{"$f":"IF(SUM($AA261:DI261)+DI261>$Z25,$Z25-SUM($AA261:DI261),DI261)","v":0},{"$f":"IF(SUM($AA261:DJ261)+DJ261>$Z25,$Z25-SUM($AA261:DJ261),DJ261)","v":0},{"$f":"IF(SUM($AA261:DK261)+DK261>$Z25,$Z25-SUM($AA261:DK261),DK261)","v":0},{"$f":"IF(SUM($AA261:DL261)+DL261>$Z25,$Z25-SUM($AA261:DL261),DL261)","v":0},{"$f":"IF(SUM($AA261:DM261)+DM261>$Z25,$Z25-SUM($AA261:DM261),DM261)","v":0},{"$f":"IF(SUM($AA261:DN261)+DN261>$Z25,$Z25-SUM($AA261:DN261),DN261)","v":0},{"$f":"IF(SUM($AA261:DO261)+DO261>$Z25,$Z25-SUM($AA261:DO261),DO261)","v":0},{"$f":"IF(SUM($AA261:DP261)+DP261>$Z25,$Z25-SUM($AA261:DP261),DP261)","v":0},{"$f":"IF(SUM($AA261:DQ261)+DQ261>$Z25,$Z25-SUM($AA261:DQ261),DQ261)","v":0},{"$f":"IF(SUM($AA261:DR261)+DR261>$Z25,$Z25-SUM($AA261:DR261),DR261)","v":0},{"$f":"IF(SUM($AA261:DS261)+DS261>$Z25,$Z25-SUM($AA261:DS261),DS261)","v":0},{"$f":"IF(SUM($AA261:DT261)+DT261>$Z25,$Z25-SUM($AA261:DT261),DT261)","v":0},{"$f":"IF(SUM($AA261:DU261)+DU261>$Z25,$Z25-SUM($AA261:DU261),DU261)","v":0},{"$f":"IF(SUM($AA261:DV261)+DV261>$Z25,$Z25-SUM($AA261:DV261),DV261)","v":0},{"$f":"IF(SUM($AA261:DW261)+DW261>$Z25,$Z25-SUM($AA261:DW261),DW261)","v":0},{"$f":"IF(SUM($AA261:DX261)+DX261>$Z25,$Z25-SUM($AA261:DX261),DX261)","v":0},{"$f":"IF(SUM($AA261:DY261)+DY261>$Z25,$Z25-SUM($AA261:DY261),DY261)","v":0},{"$f":"IF(SUM($AA261:DZ261)+DZ261>$Z25,$Z25-SUM($AA261:DZ261),DZ261)","v":0},{"$f":"IF(SUM($AA261:EA261)+EA261>$Z25,$Z25-SUM($AA261:EA261),EA261)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.747361375E-3,{"$f":"IF(SUM($AA262:AA262)+AA262>$Z26,$Z26-SUM($AA262:AA262),AA262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AB262)+AB262>$Z26,$Z26-SUM($AA262:AB262),AB262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AC262)+AC262>$Z26,$Z26-SUM($AA262:AC262),AC262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AD262)+AD262>$Z26,$Z26-SUM($AA262:AD262),AD262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AE262)+AE262>$Z26,$Z26-SUM($AA262:AE262),AE262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AF262)+AF262>$Z26,$Z26-SUM($AA262:AF262),AF262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AG262)+AG262>$Z26,$Z26-SUM($AA262:AG262),AG262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AH262)+AH262>$Z26,$Z26-SUM($AA262:AH262),AH262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AI262)+AI262>$Z26,$Z26-SUM($AA262:AI262),AI262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AJ262)+AJ262>$Z26,$Z26-SUM($AA262:AJ262),AJ262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AK262)+AK262>$Z26,$Z26-SUM($AA262:AK262),AK262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AL262)+AL262>$Z26,$Z26-SUM($AA262:AL262),AL262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AM262)+AM262>$Z26,$Z26-SUM($AA262:AM262),AM262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AN262)+AN262>$Z26,$Z26-SUM($AA262:AN262),AN262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AO262)+AO262>$Z26,$Z26-SUM($AA262:AO262),AO262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AP262)+AP262>$Z26,$Z26-SUM($AA262:AP262),AP262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AQ262)+AQ262>$Z26,$Z26-SUM($AA262:AQ262),AQ262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AR262)+AR262>$Z26,$Z26-SUM($AA262:AR262),AR262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AS262)+AS262>$Z26,$Z26-SUM($AA262:AS262),AS262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AT262)+AT262>$Z26,$Z26-SUM($AA262:AT262),AT262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AU262)+AU262>$Z26,$Z26-SUM($AA262:AU262),AU262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AV262)+AV262>$Z26,$Z26-SUM($AA262:AV262),AV262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AW262)+AW262>$Z26,$Z26-SUM($AA262:AW262),AW262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AX262)+AX262>$Z26,$Z26-SUM($AA262:AX262),AX262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AY262)+AY262>$Z26,$Z26-SUM($AA262:AY262),AY262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:AZ262)+AZ262>$Z26,$Z26-SUM($AA262:AZ262),AZ262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BA262)+BA262>$Z26,$Z26-SUM($AA262:BA262),BA262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BB262)+BB262>$Z26,$Z26-SUM($AA262:BB262),BB262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BC262)+BC262>$Z26,$Z26-SUM($AA262:BC262),BC262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BD262)+BD262>$Z26,$Z26-SUM($AA262:BD262),BD262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BE262)+BE262>$Z26,$Z26-SUM($AA262:BE262),BE262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BF262)+BF262>$Z26,$Z26-SUM($AA262:BF262),BF262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BG262)+BG262>$Z26,$Z26-SUM($AA262:BG262),BG262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BH262)+BH262>$Z26,$Z26-SUM($AA262:BH262),BH262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BI262)+BI262>$Z26,$Z26-SUM($AA262:BI262),BI262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BJ262)+BJ262>$Z26,$Z26-SUM($AA262:BJ262),BJ262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BK262)+BK262>$Z26,$Z26-SUM($AA262:BK262),BK262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BL262)+BL262>$Z26,$Z26-SUM($AA262:BL262),BL262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BM262)+BM262>$Z26,$Z26-SUM($AA262:BM262),BM262)","v":2.747361375E-3},{"$f":"IF(SUM($AA262:BN262)+BN262>$Z26,$Z26-SUM($AA262:BN262),BN262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BO262)+BO262>$Z26,$Z26-SUM($AA262:BO262),BO262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BP262)+BP262>$Z26,$Z26-SUM($AA262:BP262),BP262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BQ262)+BQ262>$Z26,$Z26-SUM($AA262:BQ262),BQ262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BR262)+BR262>$Z26,$Z26-SUM($AA262:BR262),BR262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BS262)+BS262>$Z26,$Z26-SUM($AA262:BS262),BS262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BT262)+BT262>$Z26,$Z26-SUM($AA262:BT262),BT262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BU262)+BU262>$Z26,$Z26-SUM($AA262:BU262),BU262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BV262)+BV262>$Z26,$Z26-SUM($AA262:BV262),BV262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BW262)+BW262>$Z26,$Z26-SUM($AA262:BW262),BW262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BX262)+BX262>$Z26,$Z26-SUM($AA262:BX262),BX262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BY262)+BY262>$Z26,$Z26-SUM($AA262:BY262),BY262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:BZ262)+BZ262>$Z26,$Z26-SUM($AA262:BZ262),BZ262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CA262)+CA262>$Z26,$Z26-SUM($AA262:CA262),CA262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CB262)+CB262>$Z26,$Z26-SUM($AA262:CB262),CB262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CC262)+CC262>$Z26,$Z26-SUM($AA262:CC262),CC262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CD262)+CD262>$Z26,$Z26-SUM($AA262:CD262),CD262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CE262)+CE262>$Z26,$Z26-SUM($AA262:CE262),CE262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CF262)+CF262>$Z26,$Z26-SUM($AA262:CF262),CF262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CG262)+CG262>$Z26,$Z26-SUM($AA262:CG262),CG262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CH262)+CH262>$Z26,$Z26-SUM($AA262:CH262),CH262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CI262)+CI262>$Z26,$Z26-SUM($AA262:CI262),CI262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CJ262)+CJ262>$Z26,$Z26-SUM($AA262:CJ262),CJ262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CK262)+CK262>$Z26,$Z26-SUM($AA262:CK262),CK262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CL262)+CL262>$Z26,$Z26-SUM($AA262:CL262),CL262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CM262)+CM262>$Z26,$Z26-SUM($AA262:CM262),CM262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CN262)+CN262>$Z26,$Z26-SUM($AA262:CN262),CN262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CO262)+CO262>$Z26,$Z26-SUM($AA262:CO262),CO262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CP262)+CP262>$Z26,$Z26-SUM($AA262:CP262),CP262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CQ262)+CQ262>$Z26,$Z26-SUM($AA262:CQ262),CQ262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CR262)+CR262>$Z26,$Z26-SUM($AA262:CR262),CR262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CS262)+CS262>$Z26,$Z26-SUM($AA262:CS262),CS262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CT262)+CT262>$Z26,$Z26-SUM($AA262:CT262),CT262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CU262)+CU262>$Z26,$Z26-SUM($AA262:CU262),CU262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CV262)+CV262>$Z26,$Z26-SUM($AA262:CV262),CV262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CW262)+CW262>$Z26,$Z26-SUM($AA262:CW262),CW262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CX262)+CX262>$Z26,$Z26-SUM($AA262:CX262),CX262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CY262)+CY262>$Z26,$Z26-SUM($AA262:CY262),CY262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:CZ262)+CZ262>$Z26,$Z26-SUM($AA262:CZ262),CZ262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DA262)+DA262>$Z26,$Z26-SUM($AA262:DA262),DA262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DB262)+DB262>$Z26,$Z26-SUM($AA262:DB262),DB262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DC262)+DC262>$Z26,$Z26-SUM($AA262:DC262),DC262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DD262)+DD262>$Z26,$Z26-SUM($AA262:DD262),DD262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DE262)+DE262>$Z26,$Z26-SUM($AA262:DE262),DE262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DF262)+DF262>$Z26,$Z26-SUM($AA262:DF262),DF262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DG262)+DG262>$Z26,$Z26-SUM($AA262:DG262),DG262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DH262)+DH262>$Z26,$Z26-SUM($AA262:DH262),DH262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DI262)+DI262>$Z26,$Z26-SUM($AA262:DI262),DI262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DJ262)+DJ262>$Z26,$Z26-SUM($AA262:DJ262),DJ262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DK262)+DK262>$Z26,$Z26-SUM($AA262:DK262),DK262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DL262)+DL262>$Z26,$Z26-SUM($AA262:DL262),DL262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DM262)+DM262>$Z26,$Z26-SUM($AA262:DM262),DM262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DN262)+DN262>$Z26,$Z26-SUM($AA262:DN262),DN262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DO262)+DO262>$Z26,$Z26-SUM($AA262:DO262),DO262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DP262)+DP262>$Z26,$Z26-SUM($AA262:DP262),DP262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DQ262)+DQ262>$Z26,$Z26-SUM($AA262:DQ262),DQ262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DR262)+DR262>$Z26,$Z26-SUM($AA262:DR262),DR262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DS262)+DS262>$Z26,$Z26-SUM($AA262:DS262),DS262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DT262)+DT262>$Z26,$Z26-SUM($AA262:DT262),DT262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DU262)+DU262>$Z26,$Z26-SUM($AA262:DU262),DU262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DV262)+DV262>$Z26,$Z26-SUM($AA262:DV262),DV262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DW262)+DW262>$Z26,$Z26-SUM($AA262:DW262),DW262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DX262)+DX262>$Z26,$Z26-SUM($AA262:DX262),DX262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DY262)+DY262>$Z26,$Z26-SUM($AA262:DY262),DY262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:DZ262)+DZ262>$Z26,$Z26-SUM($AA262:DZ262),DZ262)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AA262:EA262)+EA262>$Z26,$Z26-SUM($AA262:EA262),EA262)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AA263:AA263)+AA263>$Z27,$Z27-SUM($AA263:AA263),AA263)","v":0},{"$f":"IF(SUM($AA263:AB263)+AB263>$Z27,$Z27-SUM($AA263:AB263),AB263)","v":0},{"$f":"IF(SUM($AA263:AC263)+AC263>$Z27,$Z27-SUM($AA263:AC263),AC263)","v":0},{"$f":"IF(SUM($AA263:AD263)+AD263>$Z27,$Z27-SUM($AA263:AD263),AD263)","v":0},{"$f":"IF(SUM($AA263:AE263)+AE263>$Z27,$Z27-SUM($AA263:AE263),AE263)","v":0},{"$f":"IF(SUM($AA263:AF263)+AF263>$Z27,$Z27-SUM($AA263:AF263),AF263)","v":0},{"$f":"IF(SUM($AA263:AG263)+AG263>$Z27,$Z27-SUM($AA263:AG263),AG263)","v":0},{"$f":"IF(SUM($AA263:AH263)+AH263>$Z27,$Z27-SUM($AA263:AH263),AH263)","v":0},{"$f":"IF(SUM($AA263:AI263)+AI263>$Z27,$Z27-SUM($AA263:AI263),AI263)","v":0},{"$f":"IF(SUM($AA263:AJ263)+AJ263>$Z27,$Z27-SUM($AA263:AJ263),AJ263)","v":0},{"$f":"IF(SUM($AA263:AK263)+AK263>$Z27,$Z27-SUM($AA263:AK263),AK263)","v":0},{"$f":"IF(SUM($AA263:AL263)+AL263>$Z27,$Z27-SUM($AA263:AL263),AL263)","v":0},{"$f":"IF(SUM($AA263:AM263)+AM263>$Z27,$Z27-SUM($AA263:AM263),AM263)","v":0},{"$f":"IF(SUM($AA263:AN263)+AN263>$Z27,$Z27-SUM($AA263:AN263),AN263)","v":0},{"$f":"IF(SUM($AA263:AO263)+AO263>$Z27,$Z27-SUM($AA263:AO263),AO263)","v":0},{"$f":"IF(SUM($AA263:AP263)+AP263>$Z27,$Z27-SUM($AA263:AP263),AP263)","v":0},{"$f":"IF(SUM($AA263:AQ263)+AQ263>$Z27,$Z27-SUM($AA263:AQ263),AQ263)","v":0},{"$f":"IF(SUM($AA263:AR263)+AR263>$Z27,$Z27-SUM($AA263:AR263),AR263)","v":0},{"$f":"IF(SUM($AA263:AS263)+AS263>$Z27,$Z27-SUM($AA263:AS263),AS263)","v":0},{"$f":"IF(SUM($AA263:AT263)+AT263>$Z27,$Z27-SUM($AA263:AT263),AT263)","v":0},{"$f":"IF(SUM($AA263:AU263)+AU263>$Z27,$Z27-SUM($AA263:AU263),AU263)","v":0},{"$f":"IF(SUM($AA263:AV263)+AV263>$Z27,$Z27-SUM($AA263:AV263),AV263)","v":0},{"$f":"IF(SUM($AA263:AW263)+AW263>$Z27,$Z27-SUM($AA263:AW263),AW263)","v":0},{"$f":"IF(SUM($AA263:AX263)+AX263>$Z27,$Z27-SUM($AA263:AX263),AX263)","v":0},{"$f":"IF(SUM($AA263:AY263)+AY263>$Z27,$Z27-SUM($AA263:AY263),AY263)","v":0},{"$f":"IF(SUM($AA263:AZ263)+AZ263>$Z27,$Z27-SUM($AA263:AZ263),AZ263)","v":0},{"$f":"IF(SUM($AA263:BA263)+BA263>$Z27,$Z27-SUM($AA263:BA263),BA263)","v":0},{"$f":"IF(SUM($AA263:BB263)+BB263>$Z27,$Z27-SUM($AA263:BB263),BB263)","v":0},{"$f":"IF(SUM($AA263:BC263)+BC263>$Z27,$Z27-SUM($AA263:BC263),BC263)","v":0},{"$f":"IF(SUM($AA263:BD263)+BD263>$Z27,$Z27-SUM($AA263:BD263),BD263)","v":0},{"$f":"IF(SUM($AA263:BE263)+BE263>$Z27,$Z27-SUM($AA263:BE263),BE263)","v":0},{"$f":"IF(SUM($AA263:BF263)+BF263>$Z27,$Z27-SUM($AA263:BF263),BF263)","v":0},{"$f":"IF(SUM($AA263:BG263)+BG263>$Z27,$Z27-SUM($AA263:BG263),BG263)","v":0},{"$f":"IF(SUM($AA263:BH263)+BH263>$Z27,$Z27-SUM($AA263:BH263),BH263)","v":0},{"$f":"IF(SUM($AA263:BI263)+BI263>$Z27,$Z27-SUM($AA263:BI263),BI263)","v":0},{"$f":"IF(SUM($AA263:BJ263)+BJ263>$Z27,$Z27-SUM($AA263:BJ263),BJ263)","v":0},{"$f":"IF(SUM($AA263:BK263)+BK263>$Z27,$Z27-SUM($AA263:BK263),BK263)","v":0},{"$f":"IF(SUM($AA263:BL263)+BL263>$Z27,$Z27-SUM($AA263:BL263),BL263)","v":0},{"$f":"IF(SUM($AA263:BM263)+BM263>$Z27,$Z27-SUM($AA263:BM263),BM263)","v":0},{"$f":"IF(SUM($AA263:BN263)+BN263>$Z27,$Z27-SUM($AA263:BN263),BN263)","v":0},{"$f":"IF(SUM($AA263:BO263)+BO263>$Z27,$Z27-SUM($AA263:BO263),BO263)","v":0},{"$f":"IF(SUM($AA263:BP263)+BP263>$Z27,$Z27-SUM($AA263:BP263),BP263)","v":0},{"$f":"IF(SUM($AA263:BQ263)+BQ263>$Z27,$Z27-SUM($AA263:BQ263),BQ263)","v":0},{"$f":"IF(SUM($AA263:BR263)+BR263>$Z27,$Z27-SUM($AA263:BR263),BR263)","v":0},{"$f":"IF(SUM($AA263:BS263)+BS263>$Z27,$Z27-SUM($AA263:BS263),BS263)","v":0},{"$f":"IF(SUM($AA263:BT263)+BT263>$Z27,$Z27-SUM($AA263:BT263),BT263)","v":0},{"$f":"IF(SUM($AA263:BU263)+BU263>$Z27,$Z27-SUM($AA263:BU263),BU263)","v":0},{"$f":"IF(SUM($AA263:BV263)+BV263>$Z27,$Z27-SUM($AA263:BV263),BV263)","v":0},{"$f":"IF(SUM($AA263:BW263)+BW263>$Z27,$Z27-SUM($AA263:BW263),BW263)","v":0},{"$f":"IF(SUM($AA263:BX263)+BX263>$Z27,$Z27-SUM($AA263:BX263),BX263)","v":0},{"$f":"IF(SUM($AA263:BY263)+BY263>$Z27,$Z27-SUM($AA263:BY263),BY263)","v":0},{"$f":"IF(SUM($AA263:BZ263)+BZ263>$Z27,$Z27-SUM($AA263:BZ263),BZ263)","v":0},{"$f":"IF(SUM($AA263:CA263)+CA263>$Z27,$Z27-SUM($AA263:CA263),CA263)","v":0},{"$f":"IF(SUM($AA263:CB263)+CB263>$Z27,$Z27-SUM($AA263:CB263),CB263)","v":0},{"$f":"IF(SUM($AA263:CC263)+CC263>$Z27,$Z27-SUM($AA263:CC263),CC263)","v":0},{"$f":"IF(SUM($AA263:CD263)+CD263>$Z27,$Z27-SUM($AA263:CD263),CD263)","v":0},{"$f":"IF(SUM($AA263:CE263)+CE263>$Z27,$Z27-SUM($AA263:CE263),CE263)","v":0},{"$f":"IF(SUM($AA263:CF263)+CF263>$Z27,$Z27-SUM($AA263:CF263),CF263)","v":0},{"$f":"IF(SUM($AA263:CG263)+CG263>$Z27,$Z27-SUM($AA263:CG263),CG263)","v":0},{"$f":"IF(SUM($AA263:CH263)+CH263>$Z27,$Z27-SUM($AA263:CH263),CH263)","v":0},{"$f":"IF(SUM($AA263:CI263)+CI263>$Z27,$Z27-SUM($AA263:CI263),CI263)","v":0},{"$f":"IF(SUM($AA263:CJ263)+CJ263>$Z27,$Z27-SUM($AA263:CJ263),CJ263)","v":0},{"$f":"IF(SUM($AA263:CK263)+CK263>$Z27,$Z27-SUM($AA263:CK263),CK263)","v":0},{"$f":"IF(SUM($AA263:CL263)+CL263>$Z27,$Z27-SUM($AA263:CL263),CL263)","v":0},{"$f":"IF(SUM($AA263:CM263)+CM263>$Z27,$Z27-SUM($AA263:CM263),CM263)","v":0},{"$f":"IF(SUM($AA263:CN263)+CN263>$Z27,$Z27-SUM($AA263:CN263),CN263)","v":0},{"$f":"IF(SUM($AA263:CO263)+CO263>$Z27,$Z27-SUM($AA263:CO263),CO263)","v":0},{"$f":"IF(SUM($AA263:CP263)+CP263>$Z27,$Z27-SUM($AA263:CP263),CP263)","v":0},{"$f":"IF(SUM($AA263:CQ263)+CQ263>$Z27,$Z27-SUM($AA263:CQ263),CQ263)","v":0},{"$f":"IF(SUM($AA263:CR263)+CR263>$Z27,$Z27-SUM($AA263:CR263),CR263)","v":0},{"$f":"IF(SUM($AA263:CS263)+CS263>$Z27,$Z27-SUM($AA263:CS263),CS263)","v":0},{"$f":"IF(SUM($AA263:CT263)+CT263>$Z27,$Z27-SUM($AA263:CT263),CT263)","v":0},{"$f":"IF(SUM($AA263:CU263)+CU263>$Z27,$Z27-SUM($AA263:CU263),CU263)","v":0},{"$f":"IF(SUM($AA263:CV263)+CV263>$Z27,$Z27-SUM($AA263:CV263),CV263)","v":0},{"$f":"IF(SUM($AA263:CW263)+CW263>$Z27,$Z27-SUM($AA263:CW263),CW263)","v":0},{"$f":"IF(SUM($AA263:CX263)+CX263>$Z27,$Z27-SUM($AA263:CX263),CX263)","v":0},{"$f":"IF(SUM($AA263:CY263)+CY263>$Z27,$Z27-SUM($AA263:CY263),CY263)","v":0},{"$f":"IF(SUM($AA263:CZ263)+CZ263>$Z27,$Z27-SUM($AA263:CZ263),CZ263)","v":0},{"$f":"IF(SUM($AA263:DA263)+DA263>$Z27,$Z27-SUM($AA263:DA263),DA263)","v":0},{"$f":"IF(SUM($AA263:DB263)+DB263>$Z27,$Z27-SUM($AA263:DB263),DB263)","v":0},{"$f":"IF(SUM($AA263:DC263)+DC263>$Z27,$Z27-SUM($AA263:DC263),DC263)","v":0},{"$f":"IF(SUM($AA263:DD263)+DD263>$Z27,$Z27-SUM($AA263:DD263),DD263)","v":0},{"$f":"IF(SUM($AA263:DE263)+DE263>$Z27,$Z27-SUM($AA263:DE263),DE263)","v":0},{"$f":"IF(SUM($AA263:DF263)+DF263>$Z27,$Z27-SUM($AA263:DF263),DF263)","v":0},{"$f":"IF(SUM($AA263:DG263)+DG263>$Z27,$Z27-SUM($AA263:DG263),DG263)","v":0},{"$f":"IF(SUM($AA263:DH263)+DH263>$Z27,$Z27-SUM($AA263:DH263),DH263)","v":0},{"$f":"IF(SUM($AA263:DI263)+DI263>$Z27,$Z27-SUM($AA263:DI263),DI263)","v":0},{"$f":"IF(SUM($AA263:DJ263)+DJ263>$Z27,$Z27-SUM($AA263:DJ263),DJ263)","v":0},{"$f":"IF(SUM($AA263:DK263)+DK263>$Z27,$Z27-SUM($AA263:DK263),DK263)","v":0},{"$f":"IF(SUM($AA263:DL263)+DL263>$Z27,$Z27-SUM($AA263:DL263),DL263)","v":0},{"$f":"IF(SUM($AA263:DM263)+DM263>$Z27,$Z27-SUM($AA263:DM263),DM263)","v":0},{"$f":"IF(SUM($AA263:DN263)+DN263>$Z27,$Z27-SUM($AA263:DN263),DN263)","v":0},{"$f":"IF(SUM($AA263:DO263)+DO263>$Z27,$Z27-SUM($AA263:DO263),DO263)","v":0},{"$f":"IF(SUM($AA263:DP263)+DP263>$Z27,$Z27-SUM($AA263:DP263),DP263)","v":0},{"$f":"IF(SUM($AA263:DQ263)+DQ263>$Z27,$Z27-SUM($AA263:DQ263),DQ263)","v":0},{"$f":"IF(SUM($AA263:DR263)+DR263>$Z27,$Z27-SUM($AA263:DR263),DR263)","v":0},{"$f":"IF(SUM($AA263:DS263)+DS263>$Z27,$Z27-SUM($AA263:DS263),DS263)","v":0},{"$f":"IF(SUM($AA263:DT263)+DT263>$Z27,$Z27-SUM($AA263:DT263),DT263)","v":0},{"$f":"IF(SUM($AA263:DU263)+DU263>$Z27,$Z27-SUM($AA263:DU263),DU263)","v":0},{"$f":"IF(SUM($AA263:DV263)+DV263>$Z27,$Z27-SUM($AA263:DV263),DV263)","v":0},{"$f":"IF(SUM($AA263:DW263)+DW263>$Z27,$Z27-SUM($AA263:DW263),DW263)","v":0},{"$f":"IF(SUM($AA263:DX263)+DX263>$Z27,$Z27-SUM($AA263:DX263),DX263)","v":0},{"$f":"IF(SUM($AA263:DY263)+DY263>$Z27,$Z27-SUM($AA263:DY263),DY263)","v":0},{"$f":"IF(SUM($AA263:DZ263)+DZ263>$Z27,$Z27-SUM($AA263:DZ263),DZ263)","v":0},{"$f":"IF(SUM($AA263:EA263)+EA263>$Z27,$Z27-SUM($AA263:EA263),EA263)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AA264:AA264)+AA264>$Z28,$Z28-SUM($AA264:AA264),AA264)","v":0},{"$f":"IF(SUM($AA264:AB264)+AB264>$Z28,$Z28-SUM($AA264:AB264),AB264)","v":0},{"$f":"IF(SUM($AA264:AC264)+AC264>$Z28,$Z28-SUM($AA264:AC264),AC264)","v":0},{"$f":"IF(SUM($AA264:AD264)+AD264>$Z28,$Z28-SUM($AA264:AD264),AD264)","v":0},{"$f":"IF(SUM($AA264:AE264)+AE264>$Z28,$Z28-SUM($AA264:AE264),AE264)","v":0},{"$f":"IF(SUM($AA264:AF264)+AF264>$Z28,$Z28-SUM($AA264:AF264),AF264)","v":0},{"$f":"IF(SUM($AA264:AG264)+AG264>$Z28,$Z28-SUM($AA264:AG264),AG264)","v":0},{"$f":"IF(SUM($AA264:AH264)+AH264>$Z28,$Z28-SUM($AA264:AH264),AH264)","v":0},{"$f":"IF(SUM($AA264:AI264)+AI264>$Z28,$Z28-SUM($AA264:AI264),AI264)","v":0},{"$f":"IF(SUM($AA264:AJ264)+AJ264>$Z28,$Z28-SUM($AA264:AJ264),AJ264)","v":0},{"$f":"IF(SUM($AA264:AK264)+AK264>$Z28,$Z28-SUM($AA264:AK264),AK264)","v":0},{"$f":"IF(SUM($AA264:AL264)+AL264>$Z28,$Z28-SUM($AA264:AL264),AL264)","v":0},{"$f":"IF(SUM($AA264:AM264)+AM264>$Z28,$Z28-SUM($AA264:AM264),AM264)","v":0},{"$f":"IF(SUM($AA264:AN264)+AN264>$Z28,$Z28-SUM($AA264:AN264),AN264)","v":0},{"$f":"IF(SUM($AA264:AO264)+AO264>$Z28,$Z28-SUM($AA264:AO264),AO264)","v":0},{"$f":"IF(SUM($AA264:AP264)+AP264>$Z28,$Z28-SUM($AA264:AP264),AP264)","v":0},{"$f":"IF(SUM($AA264:AQ264)+AQ264>$Z28,$Z28-SUM($AA264:AQ264),AQ264)","v":0},{"$f":"IF(SUM($AA264:AR264)+AR264>$Z28,$Z28-SUM($AA264:AR264),AR264)","v":0},{"$f":"IF(SUM($AA264:AS264)+AS264>$Z28,$Z28-SUM($AA264:AS264),AS264)","v":0},{"$f":"IF(SUM($AA264:AT264)+AT264>$Z28,$Z28-SUM($AA264:AT264),AT264)","v":0},{"$f":"IF(SUM($AA264:AU264)+AU264>$Z28,$Z28-SUM($AA264:AU264),AU264)","v":0},{"$f":"IF(SUM($AA264:AV264)+AV264>$Z28,$Z28-SUM($AA264:AV264),AV264)","v":0},{"$f":"IF(SUM($AA264:AW264)+AW264>$Z28,$Z28-SUM($AA264:AW264),AW264)","v":0},{"$f":"IF(SUM($AA264:AX264)+AX264>$Z28,$Z28-SUM($AA264:AX264),AX264)","v":0},{"$f":"IF(SUM($AA264:AY264)+AY264>$Z28,$Z28-SUM($AA264:AY264),AY264)","v":0},{"$f":"IF(SUM($AA264:AZ264)+AZ264>$Z28,$Z28-SUM($AA264:AZ264),AZ264)","v":0},{"$f":"IF(SUM($AA264:BA264)+BA264>$Z28,$Z28-SUM($AA264:BA264),BA264)","v":0},{"$f":"IF(SUM($AA264:BB264)+BB264>$Z28,$Z28-SUM($AA264:BB264),BB264)","v":0},{"$f":"IF(SUM($AA264:BC264)+BC264>$Z28,$Z28-SUM($AA264:BC264),BC264)","v":0},{"$f":"IF(SUM($AA264:BD264)+BD264>$Z28,$Z28-SUM($AA264:BD264),BD264)","v":0},{"$f":"IF(SUM($AA264:BE264)+BE264>$Z28,$Z28-SUM($AA264:BE264),BE264)","v":0},{"$f":"IF(SUM($AA264:BF264)+BF264>$Z28,$Z28-SUM($AA264:BF264),BF264)","v":0},{"$f":"IF(SUM($AA264:BG264)+BG264>$Z28,$Z28-SUM($AA264:BG264),BG264)","v":0},{"$f":"IF(SUM($AA264:BH264)+BH264>$Z28,$Z28-SUM($AA264:BH264),BH264)","v":0},{"$f":"IF(SUM($AA264:BI264)+BI264>$Z28,$Z28-SUM($AA264:BI264),BI264)","v":0},{"$f":"IF(SUM($AA264:BJ264)+BJ264>$Z28,$Z28-SUM($AA264:BJ264),BJ264)","v":0},{"$f":"IF(SUM($AA264:BK264)+BK264>$Z28,$Z28-SUM($AA264:BK264),BK264)","v":0},{"$f":"IF(SUM($AA264:BL264)+BL264>$Z28,$Z28-SUM($AA264:BL264),BL264)","v":0},{"$f":"IF(SUM($AA264:BM264)+BM264>$Z28,$Z28-SUM($AA264:BM264),BM264)","v":0},{"$f":"IF(SUM($AA264:BN264)+BN264>$Z28,$Z28-SUM($AA264:BN264),BN264)","v":0},{"$f":"IF(SUM($AA264:BO264)+BO264>$Z28,$Z28-SUM($AA264:BO264),BO264)","v":0},{"$f":"IF(SUM($AA264:BP264)+BP264>$Z28,$Z28-SUM($AA264:BP264),BP264)","v":0},{"$f":"IF(SUM($AA264:BQ264)+BQ264>$Z28,$Z28-SUM($AA264:BQ264),BQ264)","v":0},{"$f":"IF(SUM($AA264:BR264)+BR264>$Z28,$Z28-SUM($AA264:BR264),BR264)","v":0},{"$f":"IF(SUM($AA264:BS264)+BS264>$Z28,$Z28-SUM($AA264:BS264),BS264)","v":0},{"$f":"IF(SUM($AA264:BT264)+BT264>$Z28,$Z28-SUM($AA264:BT264),BT264)","v":0},{"$f":"IF(SUM($AA264:BU264)+BU264>$Z28,$Z28-SUM($AA264:BU264),BU264)","v":0},{"$f":"IF(SUM($AA264:BV264)+BV264>$Z28,$Z28-SUM($AA264:BV264),BV264)","v":0},{"$f":"IF(SUM($AA264:BW264)+BW264>$Z28,$Z28-SUM($AA264:BW264),BW264)","v":0},{"$f":"IF(SUM($AA264:BX264)+BX264>$Z28,$Z28-SUM($AA264:BX264),BX264)","v":0},{"$f":"IF(SUM($AA264:BY264)+BY264>$Z28,$Z28-SUM($AA264:BY264),BY264)","v":0},{"$f":"IF(SUM($AA264:BZ264)+BZ264>$Z28,$Z28-SUM($AA264:BZ264),BZ264)","v":0},{"$f":"IF(SUM($AA264:CA264)+CA264>$Z28,$Z28-SUM($AA264:CA264),CA264)","v":0},{"$f":"IF(SUM($AA264:CB264)+CB264>$Z28,$Z28-SUM($AA264:CB264),CB264)","v":0},{"$f":"IF(SUM($AA264:CC264)+CC264>$Z28,$Z28-SUM($AA264:CC264),CC264)","v":0},{"$f":"IF(SUM($AA264:CD264)+CD264>$Z28,$Z28-SUM($AA264:CD264),CD264)","v":0},{"$f":"IF(SUM($AA264:CE264)+CE264>$Z28,$Z28-SUM($AA264:CE264),CE264)","v":0},{"$f":"IF(SUM($AA264:CF264)+CF264>$Z28,$Z28-SUM($AA264:CF264),CF264)","v":0},{"$f":"IF(SUM($AA264:CG264)+CG264>$Z28,$Z28-SUM($AA264:CG264),CG264)","v":0},{"$f":"IF(SUM($AA264:CH264)+CH264>$Z28,$Z28-SUM($AA264:CH264),CH264)","v":0},{"$f":"IF(SUM($AA264:CI264)+CI264>$Z28,$Z28-SUM($AA264:CI264),CI264)","v":0},{"$f":"IF(SUM($AA264:CJ264)+CJ264>$Z28,$Z28-SUM($AA264:CJ264),CJ264)","v":0},{"$f":"IF(SUM($AA264:CK264)+CK264>$Z28,$Z28-SUM($AA264:CK264),CK264)","v":0},{"$f":"IF(SUM($AA264:CL264)+CL264>$Z28,$Z28-SUM($AA264:CL264),CL264)","v":0},{"$f":"IF(SUM($AA264:CM264)+CM264>$Z28,$Z28-SUM($AA264:CM264),CM264)","v":0},{"$f":"IF(SUM($AA264:CN264)+CN264>$Z28,$Z28-SUM($AA264:CN264),CN264)","v":0},{"$f":"IF(SUM($AA264:CO264)+CO264>$Z28,$Z28-SUM($AA264:CO264),CO264)","v":0},{"$f":"IF(SUM($AA264:CP264)+CP264>$Z28,$Z28-SUM($AA264:CP264),CP264)","v":0},{"$f":"IF(SUM($AA264:CQ264)+CQ264>$Z28,$Z28-SUM($AA264:CQ264),CQ264)","v":0},{"$f":"IF(SUM($AA264:CR264)+CR264>$Z28,$Z28-SUM($AA264:CR264),CR264)","v":0},{"$f":"IF(SUM($AA264:CS264)+CS264>$Z28,$Z28-SUM($AA264:CS264),CS264)","v":0},{"$f":"IF(SUM($AA264:CT264)+CT264>$Z28,$Z28-SUM($AA264:CT264),CT264)","v":0},{"$f":"IF(SUM($AA264:CU264)+CU264>$Z28,$Z28-SUM($AA264:CU264),CU264)","v":0},{"$f":"IF(SUM($AA264:CV264)+CV264>$Z28,$Z28-SUM($AA264:CV264),CV264)","v":0},{"$f":"IF(SUM($AA264:CW264)+CW264>$Z28,$Z28-SUM($AA264:CW264),CW264)","v":0},{"$f":"IF(SUM($AA264:CX264)+CX264>$Z28,$Z28-SUM($AA264:CX264),CX264)","v":0},{"$f":"IF(SUM($AA264:CY264)+CY264>$Z28,$Z28-SUM($AA264:CY264),CY264)","v":0},{"$f":"IF(SUM($AA264:CZ264)+CZ264>$Z28,$Z28-SUM($AA264:CZ264),CZ264)","v":0},{"$f":"IF(SUM($AA264:DA264)+DA264>$Z28,$Z28-SUM($AA264:DA264),DA264)","v":0},{"$f":"IF(SUM($AA264:DB264)+DB264>$Z28,$Z28-SUM($AA264:DB264),DB264)","v":0},{"$f":"IF(SUM($AA264:DC264)+DC264>$Z28,$Z28-SUM($AA264:DC264),DC264)","v":0},{"$f":"IF(SUM($AA264:DD264)+DD264>$Z28,$Z28-SUM($AA264:DD264),DD264)","v":0},{"$f":"IF(SUM($AA264:DE264)+DE264>$Z28,$Z28-SUM($AA264:DE264),DE264)","v":0},{"$f":"IF(SUM($AA264:DF264)+DF264>$Z28,$Z28-SUM($AA264:DF264),DF264)","v":0},{"$f":"IF(SUM($AA264:DG264)+DG264>$Z28,$Z28-SUM($AA264:DG264),DG264)","v":0},{"$f":"IF(SUM($AA264:DH264)+DH264>$Z28,$Z28-SUM($AA264:DH264),DH264)","v":0},{"$f":"IF(SUM($AA264:DI264)+DI264>$Z28,$Z28-SUM($AA264:DI264),DI264)","v":0},{"$f":"IF(SUM($AA264:DJ264)+DJ264>$Z28,$Z28-SUM($AA264:DJ264),DJ264)","v":0},{"$f":"IF(SUM($AA264:DK264)+DK264>$Z28,$Z28-SUM($AA264:DK264),DK264)","v":0},{"$f":"IF(SUM($AA264:DL264)+DL264>$Z28,$Z28-SUM($AA264:DL264),DL264)","v":0},{"$f":"IF(SUM($AA264:DM264)+DM264>$Z28,$Z28-SUM($AA264:DM264),DM264)","v":0},{"$f":"IF(SUM($AA264:DN264)+DN264>$Z28,$Z28-SUM($AA264:DN264),DN264)","v":0},{"$f":"IF(SUM($AA264:DO264)+DO264>$Z28,$Z28-SUM($AA264:DO264),DO264)","v":0},{"$f":"IF(SUM($AA264:DP264)+DP264>$Z28,$Z28-SUM($AA264:DP264),DP264)","v":0},{"$f":"IF(SUM($AA264:DQ264)+DQ264>$Z28,$Z28-SUM($AA264:DQ264),DQ264)","v":0},{"$f":"IF(SUM($AA264:DR264)+DR264>$Z28,$Z28-SUM($AA264:DR264),DR264)","v":0},{"$f":"IF(SUM($AA264:DS264)+DS264>$Z28,$Z28-SUM($AA264:DS264),DS264)","v":0},{"$f":"IF(SUM($AA264:DT264)+DT264>$Z28,$Z28-SUM($AA264:DT264),DT264)","v":0},{"$f":"IF(SUM($AA264:DU264)+DU264>$Z28,$Z28-SUM($AA264:DU264),DU264)","v":0},{"$f":"IF(SUM($AA264:DV264)+DV264>$Z28,$Z28-SUM($AA264:DV264),DV264)","v":0},{"$f":"IF(SUM($AA264:DW264)+DW264>$Z28,$Z28-SUM($AA264:DW264),DW264)","v":0},{"$f":"IF(SUM($AA264:DX264)+DX264>$Z28,$Z28-SUM($AA264:DX264),DX264)","v":0},{"$f":"IF(SUM($AA264:DY264)+DY264>$Z28,$Z28-SUM($AA264:DY264),DY264)","v":0},{"$f":"IF(SUM($AA264:DZ264)+DZ264>$Z28,$Z28-SUM($AA264:DZ264),DZ264)","v":0},{"$f":"IF(SUM($AA264:EA264)+EA264>$Z28,$Z28-SUM($AA264:EA264),EA264)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9574612499999989E-3,{"$f":"IF(SUM($AA265:AA265)+AA265>$Z29,$Z29-SUM($AA265:AA265),AA265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AB265)+AB265>$Z29,$Z29-SUM($AA265:AB265),AB265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AC265)+AC265>$Z29,$Z29-SUM($AA265:AC265),AC265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AD265)+AD265>$Z29,$Z29-SUM($AA265:AD265),AD265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AE265)+AE265>$Z29,$Z29-SUM($AA265:AE265),AE265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AF265)+AF265>$Z29,$Z29-SUM($AA265:AF265),AF265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AG265)+AG265>$Z29,$Z29-SUM($AA265:AG265),AG265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AH265)+AH265>$Z29,$Z29-SUM($AA265:AH265),AH265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AI265)+AI265>$Z29,$Z29-SUM($AA265:AI265),AI265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AJ265)+AJ265>$Z29,$Z29-SUM($AA265:AJ265),AJ265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AK265)+AK265>$Z29,$Z29-SUM($AA265:AK265),AK265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AL265)+AL265>$Z29,$Z29-SUM($AA265:AL265),AL265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AM265)+AM265>$Z29,$Z29-SUM($AA265:AM265),AM265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AN265)+AN265>$Z29,$Z29-SUM($AA265:AN265),AN265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AO265)+AO265>$Z29,$Z29-SUM($AA265:AO265),AO265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AP265)+AP265>$Z29,$Z29-SUM($AA265:AP265),AP265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AQ265)+AQ265>$Z29,$Z29-SUM($AA265:AQ265),AQ265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AR265)+AR265>$Z29,$Z29-SUM($AA265:AR265),AR265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AS265)+AS265>$Z29,$Z29-SUM($AA265:AS265),AS265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AT265)+AT265>$Z29,$Z29-SUM($AA265:AT265),AT265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AU265)+AU265>$Z29,$Z29-SUM($AA265:AU265),AU265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AV265)+AV265>$Z29,$Z29-SUM($AA265:AV265),AV265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AW265)+AW265>$Z29,$Z29-SUM($AA265:AW265),AW265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AX265)+AX265>$Z29,$Z29-SUM($AA265:AX265),AX265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AY265)+AY265>$Z29,$Z29-SUM($AA265:AY265),AY265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:AZ265)+AZ265>$Z29,$Z29-SUM($AA265:AZ265),AZ265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BA265)+BA265>$Z29,$Z29-SUM($AA265:BA265),BA265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BB265)+BB265>$Z29,$Z29-SUM($AA265:BB265),BB265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BC265)+BC265>$Z29,$Z29-SUM($AA265:BC265),BC265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BD265)+BD265>$Z29,$Z29-SUM($AA265:BD265),BD265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BE265)+BE265>$Z29,$Z29-SUM($AA265:BE265),BE265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BF265)+BF265>$Z29,$Z29-SUM($AA265:BF265),BF265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BG265)+BG265>$Z29,$Z29-SUM($AA265:BG265),BG265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BH265)+BH265>$Z29,$Z29-SUM($AA265:BH265),BH265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BI265)+BI265>$Z29,$Z29-SUM($AA265:BI265),BI265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BJ265)+BJ265>$Z29,$Z29-SUM($AA265:BJ265),BJ265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BK265)+BK265>$Z29,$Z29-SUM($AA265:BK265),BK265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BL265)+BL265>$Z29,$Z29-SUM($AA265:BL265),BL265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BM265)+BM265>$Z29,$Z29-SUM($AA265:BM265),BM265)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AA265:BN265)+BN265>$Z29,$Z29-SUM($AA265:BN265),BN265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BO265)+BO265>$Z29,$Z29-SUM($AA265:BO265),BO265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BP265)+BP265>$Z29,$Z29-SUM($AA265:BP265),BP265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BQ265)+BQ265>$Z29,$Z29-SUM($AA265:BQ265),BQ265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BR265)+BR265>$Z29,$Z29-SUM($AA265:BR265),BR265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BS265)+BS265>$Z29,$Z29-SUM($AA265:BS265),BS265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BT265)+BT265>$Z29,$Z29-SUM($AA265:BT265),BT265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BU265)+BU265>$Z29,$Z29-SUM($AA265:BU265),BU265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BV265)+BV265>$Z29,$Z29-SUM($AA265:BV265),BV265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BW265)+BW265>$Z29,$Z29-SUM($AA265:BW265),BW265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BX265)+BX265>$Z29,$Z29-SUM($AA265:BX265),BX265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BY265)+BY265>$Z29,$Z29-SUM($AA265:BY265),BY265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:BZ265)+BZ265>$Z29,$Z29-SUM($AA265:BZ265),BZ265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CA265)+CA265>$Z29,$Z29-SUM($AA265:CA265),CA265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CB265)+CB265>$Z29,$Z29-SUM($AA265:CB265),CB265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CC265)+CC265>$Z29,$Z29-SUM($AA265:CC265),CC265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CD265)+CD265>$Z29,$Z29-SUM($AA265:CD265),CD265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CE265)+CE265>$Z29,$Z29-SUM($AA265:CE265),CE265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CF265)+CF265>$Z29,$Z29-SUM($AA265:CF265),CF265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CG265)+CG265>$Z29,$Z29-SUM($AA265:CG265),CG265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CH265)+CH265>$Z29,$Z29-SUM($AA265:CH265),CH265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CI265)+CI265>$Z29,$Z29-SUM($AA265:CI265),CI265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CJ265)+CJ265>$Z29,$Z29-SUM($AA265:CJ265),CJ265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CK265)+CK265>$Z29,$Z29-SUM($AA265:CK265),CK265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CL265)+CL265>$Z29,$Z29-SUM($AA265:CL265),CL265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CM265)+CM265>$Z29,$Z29-SUM($AA265:CM265),CM265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CN265)+CN265>$Z29,$Z29-SUM($AA265:CN265),CN265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CO265)+CO265>$Z29,$Z29-SUM($AA265:CO265),CO265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CP265)+CP265>$Z29,$Z29-SUM($AA265:CP265),CP265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CQ265)+CQ265>$Z29,$Z29-SUM($AA265:CQ265),CQ265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CR265)+CR265>$Z29,$Z29-SUM($AA265:CR265),CR265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CS265)+CS265>$Z29,$Z29-SUM($AA265:CS265),CS265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CT265)+CT265>$Z29,$Z29-SUM($AA265:CT265),CT265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CU265)+CU265>$Z29,$Z29-SUM($AA265:CU265),CU265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CV265)+CV265>$Z29,$Z29-SUM($AA265:CV265),CV265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CW265)+CW265>$Z29,$Z29-SUM($AA265:CW265),CW265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CX265)+CX265>$Z29,$Z29-SUM($AA265:CX265),CX265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CY265)+CY265>$Z29,$Z29-SUM($AA265:CY265),CY265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:CZ265)+CZ265>$Z29,$Z29-SUM($AA265:CZ265),CZ265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DA265)+DA265>$Z29,$Z29-SUM($AA265:DA265),DA265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DB265)+DB265>$Z29,$Z29-SUM($AA265:DB265),DB265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DC265)+DC265>$Z29,$Z29-SUM($AA265:DC265),DC265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DD265)+DD265>$Z29,$Z29-SUM($AA265:DD265),DD265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DE265)+DE265>$Z29,$Z29-SUM($AA265:DE265),DE265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DF265)+DF265>$Z29,$Z29-SUM($AA265:DF265),DF265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DG265)+DG265>$Z29,$Z29-SUM($AA265:DG265),DG265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DH265)+DH265>$Z29,$Z29-SUM($AA265:DH265),DH265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DI265)+DI265>$Z29,$Z29-SUM($AA265:DI265),DI265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DJ265)+DJ265>$Z29,$Z29-SUM($AA265:DJ265),DJ265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DK265)+DK265>$Z29,$Z29-SUM($AA265:DK265),DK265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DL265)+DL265>$Z29,$Z29-SUM($AA265:DL265),DL265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DM265)+DM265>$Z29,$Z29-SUM($AA265:DM265),DM265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DN265)+DN265>$Z29,$Z29-SUM($AA265:DN265),DN265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DO265)+DO265>$Z29,$Z29-SUM($AA265:DO265),DO265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DP265)+DP265>$Z29,$Z29-SUM($AA265:DP265),DP265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DQ265)+DQ265>$Z29,$Z29-SUM($AA265:DQ265),DQ265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DR265)+DR265>$Z29,$Z29-SUM($AA265:DR265),DR265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DS265)+DS265>$Z29,$Z29-SUM($AA265:DS265),DS265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DT265)+DT265>$Z29,$Z29-SUM($AA265:DT265),DT265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DU265)+DU265>$Z29,$Z29-SUM($AA265:DU265),DU265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DV265)+DV265>$Z29,$Z29-SUM($AA265:DV265),DV265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DW265)+DW265>$Z29,$Z29-SUM($AA265:DW265),DW265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DX265)+DX265>$Z29,$Z29-SUM($AA265:DX265),DX265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DY265)+DY265>$Z29,$Z29-SUM($AA265:DY265),DY265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:DZ265)+DZ265>$Z29,$Z29-SUM($AA265:DZ265),DZ265)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AA265:EA265)+EA265>$Z29,$Z29-SUM($AA265:EA265),EA265)","v":-2.2204460492503131E-16}]
[]
[null,"Depreciation:  2004 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA22/$F269","v":0},{"$f":"IF(SUM($AB269:AB269)+AB269>$AA22,$AA22-SUM($AB269:AB269),AB269)","v":0},{"$f":"IF(SUM($AB269:AC269)+AC269>$AA22,$AA22-SUM($AB269:AC269),AC269)","v":0},{"$f":"IF(SUM($AB269:AD269)+AD269>$AA22,$AA22-SUM($AB269:AD269),AD269)","v":0},{"$f":"IF(SUM($AB269:AE269)+AE269>$AA22,$AA22-SUM($AB269:AE269),AE269)","v":0},{"$f":"IF(SUM($AB269:AF269)+AF269>$AA22,$AA22-SUM($AB269:AF269),AF269)","v":0},{"$f":"IF(SUM($AB269:AG269)+AG269>$AA22,$AA22-SUM($AB269:AG269),AG269)","v":0},{"$f":"IF(SUM($AB269:AH269)+AH269>$AA22,$AA22-SUM($AB269:AH269),AH269)","v":0},{"$f":"IF(SUM($AB269:AI269)+AI269>$AA22,$AA22-SUM($AB269:AI269),AI269)","v":0},{"$f":"IF(SUM($AB269:AJ269)+AJ269>$AA22,$AA22-SUM($AB269:AJ269),AJ269)","v":0},{"$f":"IF(SUM($AB269:AK269)+AK269>$AA22,$AA22-SUM($AB269:AK269),AK269)","v":0},{"$f":"IF(SUM($AB269:AL269)+AL269>$AA22,$AA22-SUM($AB269:AL269),AL269)","v":0},{"$f":"IF(SUM($AB269:AM269)+AM269>$AA22,$AA22-SUM($AB269:AM269),AM269)","v":0},{"$f":"IF(SUM($AB269:AN269)+AN269>$AA22,$AA22-SUM($AB269:AN269),AN269)","v":0},{"$f":"IF(SUM($AB269:AO269)+AO269>$AA22,$AA22-SUM($AB269:AO269),AO269)","v":0},{"$f":"IF(SUM($AB269:AP269)+AP269>$AA22,$AA22-SUM($AB269:AP269),AP269)","v":0},{"$f":"IF(SUM($AB269:AQ269)+AQ269>$AA22,$AA22-SUM($AB269:AQ269),AQ269)","v":0},{"$f":"IF(SUM($AB269:AR269)+AR269>$AA22,$AA22-SUM($AB269:AR269),AR269)","v":0},{"$f":"IF(SUM($AB269:AS269)+AS269>$AA22,$AA22-SUM($AB269:AS269),AS269)","v":0},{"$f":"IF(SUM($AB269:AT269)+AT269>$AA22,$AA22-SUM($AB269:AT269),AT269)","v":0},{"$f":"IF(SUM($AB269:AU269)+AU269>$AA22,$AA22-SUM($AB269:AU269),AU269)","v":0},{"$f":"IF(SUM($AB269:AV269)+AV269>$AA22,$AA22-SUM($AB269:AV269),AV269)","v":0},{"$f":"IF(SUM($AB269:AW269)+AW269>$AA22,$AA22-SUM($AB269:AW269),AW269)","v":0},{"$f":"IF(SUM($AB269:AX269)+AX269>$AA22,$AA22-SUM($AB269:AX269),AX269)","v":0},{"$f":"IF(SUM($AB269:AY269)+AY269>$AA22,$AA22-SUM($AB269:AY269),AY269)","v":0},{"$f":"IF(SUM($AB269:AZ269)+AZ269>$AA22,$AA22-SUM($AB269:AZ269),AZ269)","v":0},{"$f":"IF(SUM($AB269:BA269)+BA269>$AA22,$AA22-SUM($AB269:BA269),BA269)","v":0},{"$f":"IF(SUM($AB269:BB269)+BB269>$AA22,$AA22-SUM($AB269:BB269),BB269)","v":0},{"$f":"IF(SUM($AB269:BC269)+BC269>$AA22,$AA22-SUM($AB269:BC269),BC269)","v":0},{"$f":"IF(SUM($AB269:BD269)+BD269>$AA22,$AA22-SUM($AB269:BD269),BD269)","v":0},{"$f":"IF(SUM($AB269:BE269)+BE269>$AA22,$AA22-SUM($AB269:BE269),BE269)","v":0},{"$f":"IF(SUM($AB269:BF269)+BF269>$AA22,$AA22-SUM($AB269:BF269),BF269)","v":0},{"$f":"IF(SUM($AB269:BG269)+BG269>$AA22,$AA22-SUM($AB269:BG269),BG269)","v":0},{"$f":"IF(SUM($AB269:BH269)+BH269>$AA22,$AA22-SUM($AB269:BH269),BH269)","v":0},{"$f":"IF(SUM($AB269:BI269)+BI269>$AA22,$AA22-SUM($AB269:BI269),BI269)","v":0},{"$f":"IF(SUM($AB269:BJ269)+BJ269>$AA22,$AA22-SUM($AB269:BJ269),BJ269)","v":0},{"$f":"IF(SUM($AB269:BK269)+BK269>$AA22,$AA22-SUM($AB269:BK269),BK269)","v":0},{"$f":"IF(SUM($AB269:BL269)+BL269>$AA22,$AA22-SUM($AB269:BL269),BL269)","v":0},{"$f":"IF(SUM($AB269:BM269)+BM269>$AA22,$AA22-SUM($AB269:BM269),BM269)","v":0},{"$f":"IF(SUM($AB269:BN269)+BN269>$AA22,$AA22-SUM($AB269:BN269),BN269)","v":0},{"$f":"IF(SUM($AB269:BO269)+BO269>$AA22,$AA22-SUM($AB269:BO269),BO269)","v":0},{"$f":"IF(SUM($AB269:BP269)+BP269>$AA22,$AA22-SUM($AB269:BP269),BP269)","v":0},{"$f":"IF(SUM($AB269:BQ269)+BQ269>$AA22,$AA22-SUM($AB269:BQ269),BQ269)","v":0},{"$f":"IF(SUM($AB269:BR269)+BR269>$AA22,$AA22-SUM($AB269:BR269),BR269)","v":0},{"$f":"IF(SUM($AB269:BS269)+BS269>$AA22,$AA22-SUM($AB269:BS269),BS269)","v":0},{"$f":"IF(SUM($AB269:BT269)+BT269>$AA22,$AA22-SUM($AB269:BT269),BT269)","v":0},{"$f":"IF(SUM($AB269:BU269)+BU269>$AA22,$AA22-SUM($AB269:BU269),BU269)","v":0},{"$f":"IF(SUM($AB269:BV269)+BV269>$AA22,$AA22-SUM($AB269:BV269),BV269)","v":0},{"$f":"IF(SUM($AB269:BW269)+BW269>$AA22,$AA22-SUM($AB269:BW269),BW269)","v":0},{"$f":"IF(SUM($AB269:BX269)+BX269>$AA22,$AA22-SUM($AB269:BX269),BX269)","v":0},{"$f":"IF(SUM($AB269:BY269)+BY269>$AA22,$AA22-SUM($AB269:BY269),BY269)","v":0},{"$f":"IF(SUM($AB269:BZ269)+BZ269>$AA22,$AA22-SUM($AB269:BZ269),BZ269)","v":0},{"$f":"IF(SUM($AB269:CA269)+CA269>$AA22,$AA22-SUM($AB269:CA269),CA269)","v":0},{"$f":"IF(SUM($AB269:CB269)+CB269>$AA22,$AA22-SUM($AB269:CB269),CB269)","v":0},{"$f":"IF(SUM($AB269:CC269)+CC269>$AA22,$AA22-SUM($AB269:CC269),CC269)","v":0},{"$f":"IF(SUM($AB269:CD269)+CD269>$AA22,$AA22-SUM($AB269:CD269),CD269)","v":0},{"$f":"IF(SUM($AB269:CE269)+CE269>$AA22,$AA22-SUM($AB269:CE269),CE269)","v":0},{"$f":"IF(SUM($AB269:CF269)+CF269>$AA22,$AA22-SUM($AB269:CF269),CF269)","v":0},{"$f":"IF(SUM($AB269:CG269)+CG269>$AA22,$AA22-SUM($AB269:CG269),CG269)","v":0},{"$f":"IF(SUM($AB269:CH269)+CH269>$AA22,$AA22-SUM($AB269:CH269),CH269)","v":0},{"$f":"IF(SUM($AB269:CI269)+CI269>$AA22,$AA22-SUM($AB269:CI269),CI269)","v":0},{"$f":"IF(SUM($AB269:CJ269)+CJ269>$AA22,$AA22-SUM($AB269:CJ269),CJ269)","v":0},{"$f":"IF(SUM($AB269:CK269)+CK269>$AA22,$AA22-SUM($AB269:CK269),CK269)","v":0},{"$f":"IF(SUM($AB269:CL269)+CL269>$AA22,$AA22-SUM($AB269:CL269),CL269)","v":0},{"$f":"IF(SUM($AB269:CM269)+CM269>$AA22,$AA22-SUM($AB269:CM269),CM269)","v":0},{"$f":"IF(SUM($AB269:CN269)+CN269>$AA22,$AA22-SUM($AB269:CN269),CN269)","v":0},{"$f":"IF(SUM($AB269:CO269)+CO269>$AA22,$AA22-SUM($AB269:CO269),CO269)","v":0},{"$f":"IF(SUM($AB269:CP269)+CP269>$AA22,$AA22-SUM($AB269:CP269),CP269)","v":0},{"$f":"IF(SUM($AB269:CQ269)+CQ269>$AA22,$AA22-SUM($AB269:CQ269),CQ269)","v":0},{"$f":"IF(SUM($AB269:CR269)+CR269>$AA22,$AA22-SUM($AB269:CR269),CR269)","v":0},{"$f":"IF(SUM($AB269:CS269)+CS269>$AA22,$AA22-SUM($AB269:CS269),CS269)","v":0},{"$f":"IF(SUM($AB269:CT269)+CT269>$AA22,$AA22-SUM($AB269:CT269),CT269)","v":0},{"$f":"IF(SUM($AB269:CU269)+CU269>$AA22,$AA22-SUM($AB269:CU269),CU269)","v":0},{"$f":"IF(SUM($AB269:CV269)+CV269>$AA22,$AA22-SUM($AB269:CV269),CV269)","v":0},{"$f":"IF(SUM($AB269:CW269)+CW269>$AA22,$AA22-SUM($AB269:CW269),CW269)","v":0},{"$f":"IF(SUM($AB269:CX269)+CX269>$AA22,$AA22-SUM($AB269:CX269),CX269)","v":0},{"$f":"IF(SUM($AB269:CY269)+CY269>$AA22,$AA22-SUM($AB269:CY269),CY269)","v":0},{"$f":"IF(SUM($AB269:CZ269)+CZ269>$AA22,$AA22-SUM($AB269:CZ269),CZ269)","v":0},{"$f":"IF(SUM($AB269:DA269)+DA269>$AA22,$AA22-SUM($AB269:DA269),DA269)","v":0},{"$f":"IF(SUM($AB269:DB269)+DB269>$AA22,$AA22-SUM($AB269:DB269),DB269)","v":0},{"$f":"IF(SUM($AB269:DC269)+DC269>$AA22,$AA22-SUM($AB269:DC269),DC269)","v":0},{"$f":"IF(SUM($AB269:DD269)+DD269>$AA22,$AA22-SUM($AB269:DD269),DD269)","v":0},{"$f":"IF(SUM($AB269:DE269)+DE269>$AA22,$AA22-SUM($AB269:DE269),DE269)","v":0},{"$f":"IF(SUM($AB269:DF269)+DF269>$AA22,$AA22-SUM($AB269:DF269),DF269)","v":0},{"$f":"IF(SUM($AB269:DG269)+DG269>$AA22,$AA22-SUM($AB269:DG269),DG269)","v":0},{"$f":"IF(SUM($AB269:DH269)+DH269>$AA22,$AA22-SUM($AB269:DH269),DH269)","v":0},{"$f":"IF(SUM($AB269:DI269)+DI269>$AA22,$AA22-SUM($AB269:DI269),DI269)","v":0},{"$f":"IF(SUM($AB269:DJ269)+DJ269>$AA22,$AA22-SUM($AB269:DJ269),DJ269)","v":0},{"$f":"IF(SUM($AB269:DK269)+DK269>$AA22,$AA22-SUM($AB269:DK269),DK269)","v":0},{"$f":"IF(SUM($AB269:DL269)+DL269>$AA22,$AA22-SUM($AB269:DL269),DL269)","v":0},{"$f":"IF(SUM($AB269:DM269)+DM269>$AA22,$AA22-SUM($AB269:DM269),DM269)","v":0},{"$f":"IF(SUM($AB269:DN269)+DN269>$AA22,$AA22-SUM($AB269:DN269),DN269)","v":0},{"$f":"IF(SUM($AB269:DO269)+DO269>$AA22,$AA22-SUM($AB269:DO269),DO269)","v":0},{"$f":"IF(SUM($AB269:DP269)+DP269>$AA22,$AA22-SUM($AB269:DP269),DP269)","v":0},{"$f":"IF(SUM($AB269:DQ269)+DQ269>$AA22,$AA22-SUM($AB269:DQ269),DQ269)","v":0},{"$f":"IF(SUM($AB269:DR269)+DR269>$AA22,$AA22-SUM($AB269:DR269),DR269)","v":0},{"$f":"IF(SUM($AB269:DS269)+DS269>$AA22,$AA22-SUM($AB269:DS269),DS269)","v":0},{"$f":"IF(SUM($AB269:DT269)+DT269>$AA22,$AA22-SUM($AB269:DT269),DT269)","v":0},{"$f":"IF(SUM($AB269:DU269)+DU269>$AA22,$AA22-SUM($AB269:DU269),DU269)","v":0},{"$f":"IF(SUM($AB269:DV269)+DV269>$AA22,$AA22-SUM($AB269:DV269),DV269)","v":0},{"$f":"IF(SUM($AB269:DW269)+DW269>$AA22,$AA22-SUM($AB269:DW269),DW269)","v":0},{"$f":"IF(SUM($AB269:DX269)+DX269>$AA22,$AA22-SUM($AB269:DX269),DX269)","v":0},{"$f":"IF(SUM($AB269:DY269)+DY269>$AA22,$AA22-SUM($AB269:DY269),DY269)","v":0},{"$f":"IF(SUM($AB269:DZ269)+DZ269>$AA22,$AA22-SUM($AB269:DZ269),DZ269)","v":0},{"$f":"IF(SUM($AB269:EA269)+EA269>$AA22,$AA22-SUM($AB269:EA269),EA269)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AB270:AB270)+AB270>$AA23,$AA23-SUM($AB270:AB270),AB270)","v":0},{"$f":"IF(SUM($AB270:AC270)+AC270>$AA23,$AA23-SUM($AB270:AC270),AC270)","v":0},{"$f":"IF(SUM($AB270:AD270)+AD270>$AA23,$AA23-SUM($AB270:AD270),AD270)","v":0},{"$f":"IF(SUM($AB270:AE270)+AE270>$AA23,$AA23-SUM($AB270:AE270),AE270)","v":0},{"$f":"IF(SUM($AB270:AF270)+AF270>$AA23,$AA23-SUM($AB270:AF270),AF270)","v":0},{"$f":"IF(SUM($AB270:AG270)+AG270>$AA23,$AA23-SUM($AB270:AG270),AG270)","v":0},{"$f":"IF(SUM($AB270:AH270)+AH270>$AA23,$AA23-SUM($AB270:AH270),AH270)","v":0},{"$f":"IF(SUM($AB270:AI270)+AI270>$AA23,$AA23-SUM($AB270:AI270),AI270)","v":0},{"$f":"IF(SUM($AB270:AJ270)+AJ270>$AA23,$AA23-SUM($AB270:AJ270),AJ270)","v":0},{"$f":"IF(SUM($AB270:AK270)+AK270>$AA23,$AA23-SUM($AB270:AK270),AK270)","v":0},{"$f":"IF(SUM($AB270:AL270)+AL270>$AA23,$AA23-SUM($AB270:AL270),AL270)","v":0},{"$f":"IF(SUM($AB270:AM270)+AM270>$AA23,$AA23-SUM($AB270:AM270),AM270)","v":0},{"$f":"IF(SUM($AB270:AN270)+AN270>$AA23,$AA23-SUM($AB270:AN270),AN270)","v":0},{"$f":"IF(SUM($AB270:AO270)+AO270>$AA23,$AA23-SUM($AB270:AO270),AO270)","v":0},{"$f":"IF(SUM($AB270:AP270)+AP270>$AA23,$AA23-SUM($AB270:AP270),AP270)","v":0},{"$f":"IF(SUM($AB270:AQ270)+AQ270>$AA23,$AA23-SUM($AB270:AQ270),AQ270)","v":0},{"$f":"IF(SUM($AB270:AR270)+AR270>$AA23,$AA23-SUM($AB270:AR270),AR270)","v":0},{"$f":"IF(SUM($AB270:AS270)+AS270>$AA23,$AA23-SUM($AB270:AS270),AS270)","v":0},{"$f":"IF(SUM($AB270:AT270)+AT270>$AA23,$AA23-SUM($AB270:AT270),AT270)","v":0},{"$f":"IF(SUM($AB270:AU270)+AU270>$AA23,$AA23-SUM($AB270:AU270),AU270)","v":0},{"$f":"IF(SUM($AB270:AV270)+AV270>$AA23,$AA23-SUM($AB270:AV270),AV270)","v":0},{"$f":"IF(SUM($AB270:AW270)+AW270>$AA23,$AA23-SUM($AB270:AW270),AW270)","v":0},{"$f":"IF(SUM($AB270:AX270)+AX270>$AA23,$AA23-SUM($AB270:AX270),AX270)","v":0},{"$f":"IF(SUM($AB270:AY270)+AY270>$AA23,$AA23-SUM($AB270:AY270),AY270)","v":0},{"$f":"IF(SUM($AB270:AZ270)+AZ270>$AA23,$AA23-SUM($AB270:AZ270),AZ270)","v":0},{"$f":"IF(SUM($AB270:BA270)+BA270>$AA23,$AA23-SUM($AB270:BA270),BA270)","v":0},{"$f":"IF(SUM($AB270:BB270)+BB270>$AA23,$AA23-SUM($AB270:BB270),BB270)","v":0},{"$f":"IF(SUM($AB270:BC270)+BC270>$AA23,$AA23-SUM($AB270:BC270),BC270)","v":0},{"$f":"IF(SUM($AB270:BD270)+BD270>$AA23,$AA23-SUM($AB270:BD270),BD270)","v":0},{"$f":"IF(SUM($AB270:BE270)+BE270>$AA23,$AA23-SUM($AB270:BE270),BE270)","v":0},{"$f":"IF(SUM($AB270:BF270)+BF270>$AA23,$AA23-SUM($AB270:BF270),BF270)","v":0},{"$f":"IF(SUM($AB270:BG270)+BG270>$AA23,$AA23-SUM($AB270:BG270),BG270)","v":0},{"$f":"IF(SUM($AB270:BH270)+BH270>$AA23,$AA23-SUM($AB270:BH270),BH270)","v":0},{"$f":"IF(SUM($AB270:BI270)+BI270>$AA23,$AA23-SUM($AB270:BI270),BI270)","v":0},{"$f":"IF(SUM($AB270:BJ270)+BJ270>$AA23,$AA23-SUM($AB270:BJ270),BJ270)","v":0},{"$f":"IF(SUM($AB270:BK270)+BK270>$AA23,$AA23-SUM($AB270:BK270),BK270)","v":0},{"$f":"IF(SUM($AB270:BL270)+BL270>$AA23,$AA23-SUM($AB270:BL270),BL270)","v":0},{"$f":"IF(SUM($AB270:BM270)+BM270>$AA23,$AA23-SUM($AB270:BM270),BM270)","v":0},{"$f":"IF(SUM($AB270:BN270)+BN270>$AA23,$AA23-SUM($AB270:BN270),BN270)","v":0},{"$f":"IF(SUM($AB270:BO270)+BO270>$AA23,$AA23-SUM($AB270:BO270),BO270)","v":0},{"$f":"IF(SUM($AB270:BP270)+BP270>$AA23,$AA23-SUM($AB270:BP270),BP270)","v":0},{"$f":"IF(SUM($AB270:BQ270)+BQ270>$AA23,$AA23-SUM($AB270:BQ270),BQ270)","v":0},{"$f":"IF(SUM($AB270:BR270)+BR270>$AA23,$AA23-SUM($AB270:BR270),BR270)","v":0},{"$f":"IF(SUM($AB270:BS270)+BS270>$AA23,$AA23-SUM($AB270:BS270),BS270)","v":0},{"$f":"IF(SUM($AB270:BT270)+BT270>$AA23,$AA23-SUM($AB270:BT270),BT270)","v":0},{"$f":"IF(SUM($AB270:BU270)+BU270>$AA23,$AA23-SUM($AB270:BU270),BU270)","v":0},{"$f":"IF(SUM($AB270:BV270)+BV270>$AA23,$AA23-SUM($AB270:BV270),BV270)","v":0},{"$f":"IF(SUM($AB270:BW270)+BW270>$AA23,$AA23-SUM($AB270:BW270),BW270)","v":0},{"$f":"IF(SUM($AB270:BX270)+BX270>$AA23,$AA23-SUM($AB270:BX270),BX270)","v":0},{"$f":"IF(SUM($AB270:BY270)+BY270>$AA23,$AA23-SUM($AB270:BY270),BY270)","v":0},{"$f":"IF(SUM($AB270:BZ270)+BZ270>$AA23,$AA23-SUM($AB270:BZ270),BZ270)","v":0},{"$f":"IF(SUM($AB270:CA270)+CA270>$AA23,$AA23-SUM($AB270:CA270),CA270)","v":0},{"$f":"IF(SUM($AB270:CB270)+CB270>$AA23,$AA23-SUM($AB270:CB270),CB270)","v":0},{"$f":"IF(SUM($AB270:CC270)+CC270>$AA23,$AA23-SUM($AB270:CC270),CC270)","v":0},{"$f":"IF(SUM($AB270:CD270)+CD270>$AA23,$AA23-SUM($AB270:CD270),CD270)","v":0},{"$f":"IF(SUM($AB270:CE270)+CE270>$AA23,$AA23-SUM($AB270:CE270),CE270)","v":0},{"$f":"IF(SUM($AB270:CF270)+CF270>$AA23,$AA23-SUM($AB270:CF270),CF270)","v":0},{"$f":"IF(SUM($AB270:CG270)+CG270>$AA23,$AA23-SUM($AB270:CG270),CG270)","v":0},{"$f":"IF(SUM($AB270:CH270)+CH270>$AA23,$AA23-SUM($AB270:CH270),CH270)","v":0},{"$f":"IF(SUM($AB270:CI270)+CI270>$AA23,$AA23-SUM($AB270:CI270),CI270)","v":0},{"$f":"IF(SUM($AB270:CJ270)+CJ270>$AA23,$AA23-SUM($AB270:CJ270),CJ270)","v":0},{"$f":"IF(SUM($AB270:CK270)+CK270>$AA23,$AA23-SUM($AB270:CK270),CK270)","v":0},{"$f":"IF(SUM($AB270:CL270)+CL270>$AA23,$AA23-SUM($AB270:CL270),CL270)","v":0},{"$f":"IF(SUM($AB270:CM270)+CM270>$AA23,$AA23-SUM($AB270:CM270),CM270)","v":0},{"$f":"IF(SUM($AB270:CN270)+CN270>$AA23,$AA23-SUM($AB270:CN270),CN270)","v":0},{"$f":"IF(SUM($AB270:CO270)+CO270>$AA23,$AA23-SUM($AB270:CO270),CO270)","v":0},{"$f":"IF(SUM($AB270:CP270)+CP270>$AA23,$AA23-SUM($AB270:CP270),CP270)","v":0},{"$f":"IF(SUM($AB270:CQ270)+CQ270>$AA23,$AA23-SUM($AB270:CQ270),CQ270)","v":0},{"$f":"IF(SUM($AB270:CR270)+CR270>$AA23,$AA23-SUM($AB270:CR270),CR270)","v":0},{"$f":"IF(SUM($AB270:CS270)+CS270>$AA23,$AA23-SUM($AB270:CS270),CS270)","v":0},{"$f":"IF(SUM($AB270:CT270)+CT270>$AA23,$AA23-SUM($AB270:CT270),CT270)","v":0},{"$f":"IF(SUM($AB270:CU270)+CU270>$AA23,$AA23-SUM($AB270:CU270),CU270)","v":0},{"$f":"IF(SUM($AB270:CV270)+CV270>$AA23,$AA23-SUM($AB270:CV270),CV270)","v":0},{"$f":"IF(SUM($AB270:CW270)+CW270>$AA23,$AA23-SUM($AB270:CW270),CW270)","v":0},{"$f":"IF(SUM($AB270:CX270)+CX270>$AA23,$AA23-SUM($AB270:CX270),CX270)","v":0},{"$f":"IF(SUM($AB270:CY270)+CY270>$AA23,$AA23-SUM($AB270:CY270),CY270)","v":0},{"$f":"IF(SUM($AB270:CZ270)+CZ270>$AA23,$AA23-SUM($AB270:CZ270),CZ270)","v":0},{"$f":"IF(SUM($AB270:DA270)+DA270>$AA23,$AA23-SUM($AB270:DA270),DA270)","v":0},{"$f":"IF(SUM($AB270:DB270)+DB270>$AA23,$AA23-SUM($AB270:DB270),DB270)","v":0},{"$f":"IF(SUM($AB270:DC270)+DC270>$AA23,$AA23-SUM($AB270:DC270),DC270)","v":0},{"$f":"IF(SUM($AB270:DD270)+DD270>$AA23,$AA23-SUM($AB270:DD270),DD270)","v":0},{"$f":"IF(SUM($AB270:DE270)+DE270>$AA23,$AA23-SUM($AB270:DE270),DE270)","v":0},{"$f":"IF(SUM($AB270:DF270)+DF270>$AA23,$AA23-SUM($AB270:DF270),DF270)","v":0},{"$f":"IF(SUM($AB270:DG270)+DG270>$AA23,$AA23-SUM($AB270:DG270),DG270)","v":0},{"$f":"IF(SUM($AB270:DH270)+DH270>$AA23,$AA23-SUM($AB270:DH270),DH270)","v":0},{"$f":"IF(SUM($AB270:DI270)+DI270>$AA23,$AA23-SUM($AB270:DI270),DI270)","v":0},{"$f":"IF(SUM($AB270:DJ270)+DJ270>$AA23,$AA23-SUM($AB270:DJ270),DJ270)","v":0},{"$f":"IF(SUM($AB270:DK270)+DK270>$AA23,$AA23-SUM($AB270:DK270),DK270)","v":0},{"$f":"IF(SUM($AB270:DL270)+DL270>$AA23,$AA23-SUM($AB270:DL270),DL270)","v":0},{"$f":"IF(SUM($AB270:DM270)+DM270>$AA23,$AA23-SUM($AB270:DM270),DM270)","v":0},{"$f":"IF(SUM($AB270:DN270)+DN270>$AA23,$AA23-SUM($AB270:DN270),DN270)","v":0},{"$f":"IF(SUM($AB270:DO270)+DO270>$AA23,$AA23-SUM($AB270:DO270),DO270)","v":0},{"$f":"IF(SUM($AB270:DP270)+DP270>$AA23,$AA23-SUM($AB270:DP270),DP270)","v":0},{"$f":"IF(SUM($AB270:DQ270)+DQ270>$AA23,$AA23-SUM($AB270:DQ270),DQ270)","v":0},{"$f":"IF(SUM($AB270:DR270)+DR270>$AA23,$AA23-SUM($AB270:DR270),DR270)","v":0},{"$f":"IF(SUM($AB270:DS270)+DS270>$AA23,$AA23-SUM($AB270:DS270),DS270)","v":0},{"$f":"IF(SUM($AB270:DT270)+DT270>$AA23,$AA23-SUM($AB270:DT270),DT270)","v":0},{"$f":"IF(SUM($AB270:DU270)+DU270>$AA23,$AA23-SUM($AB270:DU270),DU270)","v":0},{"$f":"IF(SUM($AB270:DV270)+DV270>$AA23,$AA23-SUM($AB270:DV270),DV270)","v":0},{"$f":"IF(SUM($AB270:DW270)+DW270>$AA23,$AA23-SUM($AB270:DW270),DW270)","v":0},{"$f":"IF(SUM($AB270:DX270)+DX270>$AA23,$AA23-SUM($AB270:DX270),DX270)","v":0},{"$f":"IF(SUM($AB270:DY270)+DY270>$AA23,$AA23-SUM($AB270:DY270),DY270)","v":0},{"$f":"IF(SUM($AB270:DZ270)+DZ270>$AA23,$AA23-SUM($AB270:DZ270),DZ270)","v":0},{"$f":"IF(SUM($AB270:EA270)+EA270>$AA23,$AA23-SUM($AB270:EA270),EA270)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2727736687500001E-2,{"$f":"IF(SUM($AB271:AB271)+AB271>$AA24,$AA24-SUM($AB271:AB271),AB271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AC271)+AC271>$AA24,$AA24-SUM($AB271:AC271),AC271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AD271)+AD271>$AA24,$AA24-SUM($AB271:AD271),AD271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AE271)+AE271>$AA24,$AA24-SUM($AB271:AE271),AE271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AF271)+AF271>$AA24,$AA24-SUM($AB271:AF271),AF271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AG271)+AG271>$AA24,$AA24-SUM($AB271:AG271),AG271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AH271)+AH271>$AA24,$AA24-SUM($AB271:AH271),AH271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AI271)+AI271>$AA24,$AA24-SUM($AB271:AI271),AI271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AJ271)+AJ271>$AA24,$AA24-SUM($AB271:AJ271),AJ271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AK271)+AK271>$AA24,$AA24-SUM($AB271:AK271),AK271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AL271)+AL271>$AA24,$AA24-SUM($AB271:AL271),AL271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AM271)+AM271>$AA24,$AA24-SUM($AB271:AM271),AM271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AN271)+AN271>$AA24,$AA24-SUM($AB271:AN271),AN271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AO271)+AO271>$AA24,$AA24-SUM($AB271:AO271),AO271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AP271)+AP271>$AA24,$AA24-SUM($AB271:AP271),AP271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AQ271)+AQ271>$AA24,$AA24-SUM($AB271:AQ271),AQ271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AR271)+AR271>$AA24,$AA24-SUM($AB271:AR271),AR271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AS271)+AS271>$AA24,$AA24-SUM($AB271:AS271),AS271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AT271)+AT271>$AA24,$AA24-SUM($AB271:AT271),AT271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AU271)+AU271>$AA24,$AA24-SUM($AB271:AU271),AU271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AV271)+AV271>$AA24,$AA24-SUM($AB271:AV271),AV271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AW271)+AW271>$AA24,$AA24-SUM($AB271:AW271),AW271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AX271)+AX271>$AA24,$AA24-SUM($AB271:AX271),AX271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AY271)+AY271>$AA24,$AA24-SUM($AB271:AY271),AY271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:AZ271)+AZ271>$AA24,$AA24-SUM($AB271:AZ271),AZ271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BA271)+BA271>$AA24,$AA24-SUM($AB271:BA271),BA271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BB271)+BB271>$AA24,$AA24-SUM($AB271:BB271),BB271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BC271)+BC271>$AA24,$AA24-SUM($AB271:BC271),BC271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BD271)+BD271>$AA24,$AA24-SUM($AB271:BD271),BD271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BE271)+BE271>$AA24,$AA24-SUM($AB271:BE271),BE271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BF271)+BF271>$AA24,$AA24-SUM($AB271:BF271),BF271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BG271)+BG271>$AA24,$AA24-SUM($AB271:BG271),BG271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BH271)+BH271>$AA24,$AA24-SUM($AB271:BH271),BH271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BI271)+BI271>$AA24,$AA24-SUM($AB271:BI271),BI271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BJ271)+BJ271>$AA24,$AA24-SUM($AB271:BJ271),BJ271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BK271)+BK271>$AA24,$AA24-SUM($AB271:BK271),BK271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BL271)+BL271>$AA24,$AA24-SUM($AB271:BL271),BL271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BM271)+BM271>$AA24,$AA24-SUM($AB271:BM271),BM271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BN271)+BN271>$AA24,$AA24-SUM($AB271:BN271),BN271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BO271)+BO271>$AA24,$AA24-SUM($AB271:BO271),BO271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BP271)+BP271>$AA24,$AA24-SUM($AB271:BP271),BP271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BQ271)+BQ271>$AA24,$AA24-SUM($AB271:BQ271),BQ271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BR271)+BR271>$AA24,$AA24-SUM($AB271:BR271),BR271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BS271)+BS271>$AA24,$AA24-SUM($AB271:BS271),BS271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BT271)+BT271>$AA24,$AA24-SUM($AB271:BT271),BT271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BU271)+BU271>$AA24,$AA24-SUM($AB271:BU271),BU271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BV271)+BV271>$AA24,$AA24-SUM($AB271:BV271),BV271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BW271)+BW271>$AA24,$AA24-SUM($AB271:BW271),BW271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BX271)+BX271>$AA24,$AA24-SUM($AB271:BX271),BX271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BY271)+BY271>$AA24,$AA24-SUM($AB271:BY271),BY271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:BZ271)+BZ271>$AA24,$AA24-SUM($AB271:BZ271),BZ271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CA271)+CA271>$AA24,$AA24-SUM($AB271:CA271),CA271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CB271)+CB271>$AA24,$AA24-SUM($AB271:CB271),CB271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CC271)+CC271>$AA24,$AA24-SUM($AB271:CC271),CC271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CD271)+CD271>$AA24,$AA24-SUM($AB271:CD271),CD271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CE271)+CE271>$AA24,$AA24-SUM($AB271:CE271),CE271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CF271)+CF271>$AA24,$AA24-SUM($AB271:CF271),CF271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CG271)+CG271>$AA24,$AA24-SUM($AB271:CG271),CG271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CH271)+CH271>$AA24,$AA24-SUM($AB271:CH271),CH271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CI271)+CI271>$AA24,$AA24-SUM($AB271:CI271),CI271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CJ271)+CJ271>$AA24,$AA24-SUM($AB271:CJ271),CJ271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CK271)+CK271>$AA24,$AA24-SUM($AB271:CK271),CK271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CL271)+CL271>$AA24,$AA24-SUM($AB271:CL271),CL271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CM271)+CM271>$AA24,$AA24-SUM($AB271:CM271),CM271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CN271)+CN271>$AA24,$AA24-SUM($AB271:CN271),CN271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CO271)+CO271>$AA24,$AA24-SUM($AB271:CO271),CO271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CP271)+CP271>$AA24,$AA24-SUM($AB271:CP271),CP271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CQ271)+CQ271>$AA24,$AA24-SUM($AB271:CQ271),CQ271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CR271)+CR271>$AA24,$AA24-SUM($AB271:CR271),CR271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CS271)+CS271>$AA24,$AA24-SUM($AB271:CS271),CS271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CT271)+CT271>$AA24,$AA24-SUM($AB271:CT271),CT271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CU271)+CU271>$AA24,$AA24-SUM($AB271:CU271),CU271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CV271)+CV271>$AA24,$AA24-SUM($AB271:CV271),CV271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CW271)+CW271>$AA24,$AA24-SUM($AB271:CW271),CW271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CX271)+CX271>$AA24,$AA24-SUM($AB271:CX271),CX271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CY271)+CY271>$AA24,$AA24-SUM($AB271:CY271),CY271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:CZ271)+CZ271>$AA24,$AA24-SUM($AB271:CZ271),CZ271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:DA271)+DA271>$AA24,$AA24-SUM($AB271:DA271),DA271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:DB271)+DB271>$AA24,$AA24-SUM($AB271:DB271),DB271)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AB271:DC271)+DC271>$AA24,$AA24-SUM($AB271:DC271),DC271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DD271)+DD271>$AA24,$AA24-SUM($AB271:DD271),DD271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DE271)+DE271>$AA24,$AA24-SUM($AB271:DE271),DE271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DF271)+DF271>$AA24,$AA24-SUM($AB271:DF271),DF271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DG271)+DG271>$AA24,$AA24-SUM($AB271:DG271),DG271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DH271)+DH271>$AA24,$AA24-SUM($AB271:DH271),DH271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DI271)+DI271>$AA24,$AA24-SUM($AB271:DI271),DI271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DJ271)+DJ271>$AA24,$AA24-SUM($AB271:DJ271),DJ271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DK271)+DK271>$AA24,$AA24-SUM($AB271:DK271),DK271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DL271)+DL271>$AA24,$AA24-SUM($AB271:DL271),DL271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DM271)+DM271>$AA24,$AA24-SUM($AB271:DM271),DM271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DN271)+DN271>$AA24,$AA24-SUM($AB271:DN271),DN271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DO271)+DO271>$AA24,$AA24-SUM($AB271:DO271),DO271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DP271)+DP271>$AA24,$AA24-SUM($AB271:DP271),DP271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DQ271)+DQ271>$AA24,$AA24-SUM($AB271:DQ271),DQ271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DR271)+DR271>$AA24,$AA24-SUM($AB271:DR271),DR271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DS271)+DS271>$AA24,$AA24-SUM($AB271:DS271),DS271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DT271)+DT271>$AA24,$AA24-SUM($AB271:DT271),DT271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DU271)+DU271>$AA24,$AA24-SUM($AB271:DU271),DU271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DV271)+DV271>$AA24,$AA24-SUM($AB271:DV271),DV271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DW271)+DW271>$AA24,$AA24-SUM($AB271:DW271),DW271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DX271)+DX271>$AA24,$AA24-SUM($AB271:DX271),DX271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DY271)+DY271>$AA24,$AA24-SUM($AB271:DY271),DY271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:DZ271)+DZ271>$AA24,$AA24-SUM($AB271:DZ271),DZ271)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AB271:EA271)+EA271>$AA24,$AA24-SUM($AB271:EA271),EA271)","v":-1.3322676295501878E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0555937500000002E-4,{"$f":"IF(SUM($AB272:AB272)+AB272>$AA25,$AA25-SUM($AB272:AB272),AB272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AC272)+AC272>$AA25,$AA25-SUM($AB272:AC272),AC272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AD272)+AD272>$AA25,$AA25-SUM($AB272:AD272),AD272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AE272)+AE272>$AA25,$AA25-SUM($AB272:AE272),AE272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AF272)+AF272>$AA25,$AA25-SUM($AB272:AF272),AF272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AG272)+AG272>$AA25,$AA25-SUM($AB272:AG272),AG272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AH272)+AH272>$AA25,$AA25-SUM($AB272:AH272),AH272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AI272)+AI272>$AA25,$AA25-SUM($AB272:AI272),AI272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AJ272)+AJ272>$AA25,$AA25-SUM($AB272:AJ272),AJ272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AK272)+AK272>$AA25,$AA25-SUM($AB272:AK272),AK272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AL272)+AL272>$AA25,$AA25-SUM($AB272:AL272),AL272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AM272)+AM272>$AA25,$AA25-SUM($AB272:AM272),AM272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AN272)+AN272>$AA25,$AA25-SUM($AB272:AN272),AN272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AO272)+AO272>$AA25,$AA25-SUM($AB272:AO272),AO272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AP272)+AP272>$AA25,$AA25-SUM($AB272:AP272),AP272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AQ272)+AQ272>$AA25,$AA25-SUM($AB272:AQ272),AQ272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AR272)+AR272>$AA25,$AA25-SUM($AB272:AR272),AR272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AS272)+AS272>$AA25,$AA25-SUM($AB272:AS272),AS272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AT272)+AT272>$AA25,$AA25-SUM($AB272:AT272),AT272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AU272)+AU272>$AA25,$AA25-SUM($AB272:AU272),AU272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AV272)+AV272>$AA25,$AA25-SUM($AB272:AV272),AV272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AW272)+AW272>$AA25,$AA25-SUM($AB272:AW272),AW272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AX272)+AX272>$AA25,$AA25-SUM($AB272:AX272),AX272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AY272)+AY272>$AA25,$AA25-SUM($AB272:AY272),AY272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:AZ272)+AZ272>$AA25,$AA25-SUM($AB272:AZ272),AZ272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BA272)+BA272>$AA25,$AA25-SUM($AB272:BA272),BA272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BB272)+BB272>$AA25,$AA25-SUM($AB272:BB272),BB272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BC272)+BC272>$AA25,$AA25-SUM($AB272:BC272),BC272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BD272)+BD272>$AA25,$AA25-SUM($AB272:BD272),BD272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BE272)+BE272>$AA25,$AA25-SUM($AB272:BE272),BE272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BF272)+BF272>$AA25,$AA25-SUM($AB272:BF272),BF272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BG272)+BG272>$AA25,$AA25-SUM($AB272:BG272),BG272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BH272)+BH272>$AA25,$AA25-SUM($AB272:BH272),BH272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BI272)+BI272>$AA25,$AA25-SUM($AB272:BI272),BI272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BJ272)+BJ272>$AA25,$AA25-SUM($AB272:BJ272),BJ272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BK272)+BK272>$AA25,$AA25-SUM($AB272:BK272),BK272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BL272)+BL272>$AA25,$AA25-SUM($AB272:BL272),BL272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BM272)+BM272>$AA25,$AA25-SUM($AB272:BM272),BM272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BN272)+BN272>$AA25,$AA25-SUM($AB272:BN272),BN272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BO272)+BO272>$AA25,$AA25-SUM($AB272:BO272),BO272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BP272)+BP272>$AA25,$AA25-SUM($AB272:BP272),BP272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BQ272)+BQ272>$AA25,$AA25-SUM($AB272:BQ272),BQ272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BR272)+BR272>$AA25,$AA25-SUM($AB272:BR272),BR272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BS272)+BS272>$AA25,$AA25-SUM($AB272:BS272),BS272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BT272)+BT272>$AA25,$AA25-SUM($AB272:BT272),BT272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BU272)+BU272>$AA25,$AA25-SUM($AB272:BU272),BU272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BV272)+BV272>$AA25,$AA25-SUM($AB272:BV272),BV272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BW272)+BW272>$AA25,$AA25-SUM($AB272:BW272),BW272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BX272)+BX272>$AA25,$AA25-SUM($AB272:BX272),BX272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BY272)+BY272>$AA25,$AA25-SUM($AB272:BY272),BY272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:BZ272)+BZ272>$AA25,$AA25-SUM($AB272:BZ272),BZ272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CA272)+CA272>$AA25,$AA25-SUM($AB272:CA272),CA272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CB272)+CB272>$AA25,$AA25-SUM($AB272:CB272),CB272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CC272)+CC272>$AA25,$AA25-SUM($AB272:CC272),CC272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CD272)+CD272>$AA25,$AA25-SUM($AB272:CD272),CD272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CE272)+CE272>$AA25,$AA25-SUM($AB272:CE272),CE272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CF272)+CF272>$AA25,$AA25-SUM($AB272:CF272),CF272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CG272)+CG272>$AA25,$AA25-SUM($AB272:CG272),CG272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CH272)+CH272>$AA25,$AA25-SUM($AB272:CH272),CH272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CI272)+CI272>$AA25,$AA25-SUM($AB272:CI272),CI272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CJ272)+CJ272>$AA25,$AA25-SUM($AB272:CJ272),CJ272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CK272)+CK272>$AA25,$AA25-SUM($AB272:CK272),CK272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CL272)+CL272>$AA25,$AA25-SUM($AB272:CL272),CL272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CM272)+CM272>$AA25,$AA25-SUM($AB272:CM272),CM272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CN272)+CN272>$AA25,$AA25-SUM($AB272:CN272),CN272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CO272)+CO272>$AA25,$AA25-SUM($AB272:CO272),CO272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CP272)+CP272>$AA25,$AA25-SUM($AB272:CP272),CP272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CQ272)+CQ272>$AA25,$AA25-SUM($AB272:CQ272),CQ272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CR272)+CR272>$AA25,$AA25-SUM($AB272:CR272),CR272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CS272)+CS272>$AA25,$AA25-SUM($AB272:CS272),CS272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CT272)+CT272>$AA25,$AA25-SUM($AB272:CT272),CT272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CU272)+CU272>$AA25,$AA25-SUM($AB272:CU272),CU272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CV272)+CV272>$AA25,$AA25-SUM($AB272:CV272),CV272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CW272)+CW272>$AA25,$AA25-SUM($AB272:CW272),CW272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CX272)+CX272>$AA25,$AA25-SUM($AB272:CX272),CX272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CY272)+CY272>$AA25,$AA25-SUM($AB272:CY272),CY272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:CZ272)+CZ272>$AA25,$AA25-SUM($AB272:CZ272),CZ272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:DA272)+DA272>$AA25,$AA25-SUM($AB272:DA272),DA272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:DB272)+DB272>$AA25,$AA25-SUM($AB272:DB272),DB272)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AB272:DC272)+DC272>$AA25,$AA25-SUM($AB272:DC272),DC272)","v":1.214306433183765E-17},{"$f":"IF(SUM($AB272:DD272)+DD272>$AA25,$AA25-SUM($AB272:DD272),DD272)","v":0},{"$f":"IF(SUM($AB272:DE272)+DE272>$AA25,$AA25-SUM($AB272:DE272),DE272)","v":0},{"$f":"IF(SUM($AB272:DF272)+DF272>$AA25,$AA25-SUM($AB272:DF272),DF272)","v":0},{"$f":"IF(SUM($AB272:DG272)+DG272>$AA25,$AA25-SUM($AB272:DG272),DG272)","v":0},{"$f":"IF(SUM($AB272:DH272)+DH272>$AA25,$AA25-SUM($AB272:DH272),DH272)","v":0},{"$f":"IF(SUM($AB272:DI272)+DI272>$AA25,$AA25-SUM($AB272:DI272),DI272)","v":0},{"$f":"IF(SUM($AB272:DJ272)+DJ272>$AA25,$AA25-SUM($AB272:DJ272),DJ272)","v":0},{"$f":"IF(SUM($AB272:DK272)+DK272>$AA25,$AA25-SUM($AB272:DK272),DK272)","v":0},{"$f":"IF(SUM($AB272:DL272)+DL272>$AA25,$AA25-SUM($AB272:DL272),DL272)","v":0},{"$f":"IF(SUM($AB272:DM272)+DM272>$AA25,$AA25-SUM($AB272:DM272),DM272)","v":0},{"$f":"IF(SUM($AB272:DN272)+DN272>$AA25,$AA25-SUM($AB272:DN272),DN272)","v":0},{"$f":"IF(SUM($AB272:DO272)+DO272>$AA25,$AA25-SUM($AB272:DO272),DO272)","v":0},{"$f":"IF(SUM($AB272:DP272)+DP272>$AA25,$AA25-SUM($AB272:DP272),DP272)","v":0},{"$f":"IF(SUM($AB272:DQ272)+DQ272>$AA25,$AA25-SUM($AB272:DQ272),DQ272)","v":0},{"$f":"IF(SUM($AB272:DR272)+DR272>$AA25,$AA25-SUM($AB272:DR272),DR272)","v":0},{"$f":"IF(SUM($AB272:DS272)+DS272>$AA25,$AA25-SUM($AB272:DS272),DS272)","v":0},{"$f":"IF(SUM($AB272:DT272)+DT272>$AA25,$AA25-SUM($AB272:DT272),DT272)","v":0},{"$f":"IF(SUM($AB272:DU272)+DU272>$AA25,$AA25-SUM($AB272:DU272),DU272)","v":0},{"$f":"IF(SUM($AB272:DV272)+DV272>$AA25,$AA25-SUM($AB272:DV272),DV272)","v":0},{"$f":"IF(SUM($AB272:DW272)+DW272>$AA25,$AA25-SUM($AB272:DW272),DW272)","v":0},{"$f":"IF(SUM($AB272:DX272)+DX272>$AA25,$AA25-SUM($AB272:DX272),DX272)","v":0},{"$f":"IF(SUM($AB272:DY272)+DY272>$AA25,$AA25-SUM($AB272:DY272),DY272)","v":0},{"$f":"IF(SUM($AB272:DZ272)+DZ272>$AA25,$AA25-SUM($AB272:DZ272),DZ272)","v":0},{"$f":"IF(SUM($AB272:EA272)+EA272>$AA25,$AA25-SUM($AB272:EA272),EA272)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.747361375E-3,{"$f":"IF(SUM($AB273:AB273)+AB273>$AA26,$AA26-SUM($AB273:AB273),AB273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AC273)+AC273>$AA26,$AA26-SUM($AB273:AC273),AC273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AD273)+AD273>$AA26,$AA26-SUM($AB273:AD273),AD273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AE273)+AE273>$AA26,$AA26-SUM($AB273:AE273),AE273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AF273)+AF273>$AA26,$AA26-SUM($AB273:AF273),AF273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AG273)+AG273>$AA26,$AA26-SUM($AB273:AG273),AG273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AH273)+AH273>$AA26,$AA26-SUM($AB273:AH273),AH273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AI273)+AI273>$AA26,$AA26-SUM($AB273:AI273),AI273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AJ273)+AJ273>$AA26,$AA26-SUM($AB273:AJ273),AJ273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AK273)+AK273>$AA26,$AA26-SUM($AB273:AK273),AK273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AL273)+AL273>$AA26,$AA26-SUM($AB273:AL273),AL273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AM273)+AM273>$AA26,$AA26-SUM($AB273:AM273),AM273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AN273)+AN273>$AA26,$AA26-SUM($AB273:AN273),AN273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AO273)+AO273>$AA26,$AA26-SUM($AB273:AO273),AO273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AP273)+AP273>$AA26,$AA26-SUM($AB273:AP273),AP273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AQ273)+AQ273>$AA26,$AA26-SUM($AB273:AQ273),AQ273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AR273)+AR273>$AA26,$AA26-SUM($AB273:AR273),AR273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AS273)+AS273>$AA26,$AA26-SUM($AB273:AS273),AS273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AT273)+AT273>$AA26,$AA26-SUM($AB273:AT273),AT273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AU273)+AU273>$AA26,$AA26-SUM($AB273:AU273),AU273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AV273)+AV273>$AA26,$AA26-SUM($AB273:AV273),AV273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AW273)+AW273>$AA26,$AA26-SUM($AB273:AW273),AW273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AX273)+AX273>$AA26,$AA26-SUM($AB273:AX273),AX273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AY273)+AY273>$AA26,$AA26-SUM($AB273:AY273),AY273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:AZ273)+AZ273>$AA26,$AA26-SUM($AB273:AZ273),AZ273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BA273)+BA273>$AA26,$AA26-SUM($AB273:BA273),BA273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BB273)+BB273>$AA26,$AA26-SUM($AB273:BB273),BB273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BC273)+BC273>$AA26,$AA26-SUM($AB273:BC273),BC273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BD273)+BD273>$AA26,$AA26-SUM($AB273:BD273),BD273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BE273)+BE273>$AA26,$AA26-SUM($AB273:BE273),BE273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BF273)+BF273>$AA26,$AA26-SUM($AB273:BF273),BF273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BG273)+BG273>$AA26,$AA26-SUM($AB273:BG273),BG273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BH273)+BH273>$AA26,$AA26-SUM($AB273:BH273),BH273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BI273)+BI273>$AA26,$AA26-SUM($AB273:BI273),BI273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BJ273)+BJ273>$AA26,$AA26-SUM($AB273:BJ273),BJ273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BK273)+BK273>$AA26,$AA26-SUM($AB273:BK273),BK273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BL273)+BL273>$AA26,$AA26-SUM($AB273:BL273),BL273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BM273)+BM273>$AA26,$AA26-SUM($AB273:BM273),BM273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BN273)+BN273>$AA26,$AA26-SUM($AB273:BN273),BN273)","v":2.747361375E-3},{"$f":"IF(SUM($AB273:BO273)+BO273>$AA26,$AA26-SUM($AB273:BO273),BO273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BP273)+BP273>$AA26,$AA26-SUM($AB273:BP273),BP273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BQ273)+BQ273>$AA26,$AA26-SUM($AB273:BQ273),BQ273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BR273)+BR273>$AA26,$AA26-SUM($AB273:BR273),BR273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BS273)+BS273>$AA26,$AA26-SUM($AB273:BS273),BS273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BT273)+BT273>$AA26,$AA26-SUM($AB273:BT273),BT273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BU273)+BU273>$AA26,$AA26-SUM($AB273:BU273),BU273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BV273)+BV273>$AA26,$AA26-SUM($AB273:BV273),BV273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BW273)+BW273>$AA26,$AA26-SUM($AB273:BW273),BW273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BX273)+BX273>$AA26,$AA26-SUM($AB273:BX273),BX273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BY273)+BY273>$AA26,$AA26-SUM($AB273:BY273),BY273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:BZ273)+BZ273>$AA26,$AA26-SUM($AB273:BZ273),BZ273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CA273)+CA273>$AA26,$AA26-SUM($AB273:CA273),CA273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CB273)+CB273>$AA26,$AA26-SUM($AB273:CB273),CB273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CC273)+CC273>$AA26,$AA26-SUM($AB273:CC273),CC273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CD273)+CD273>$AA26,$AA26-SUM($AB273:CD273),CD273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CE273)+CE273>$AA26,$AA26-SUM($AB273:CE273),CE273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CF273)+CF273>$AA26,$AA26-SUM($AB273:CF273),CF273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CG273)+CG273>$AA26,$AA26-SUM($AB273:CG273),CG273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CH273)+CH273>$AA26,$AA26-SUM($AB273:CH273),CH273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CI273)+CI273>$AA26,$AA26-SUM($AB273:CI273),CI273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CJ273)+CJ273>$AA26,$AA26-SUM($AB273:CJ273),CJ273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CK273)+CK273>$AA26,$AA26-SUM($AB273:CK273),CK273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CL273)+CL273>$AA26,$AA26-SUM($AB273:CL273),CL273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CM273)+CM273>$AA26,$AA26-SUM($AB273:CM273),CM273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CN273)+CN273>$AA26,$AA26-SUM($AB273:CN273),CN273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CO273)+CO273>$AA26,$AA26-SUM($AB273:CO273),CO273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CP273)+CP273>$AA26,$AA26-SUM($AB273:CP273),CP273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CQ273)+CQ273>$AA26,$AA26-SUM($AB273:CQ273),CQ273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CR273)+CR273>$AA26,$AA26-SUM($AB273:CR273),CR273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CS273)+CS273>$AA26,$AA26-SUM($AB273:CS273),CS273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CT273)+CT273>$AA26,$AA26-SUM($AB273:CT273),CT273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CU273)+CU273>$AA26,$AA26-SUM($AB273:CU273),CU273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CV273)+CV273>$AA26,$AA26-SUM($AB273:CV273),CV273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CW273)+CW273>$AA26,$AA26-SUM($AB273:CW273),CW273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CX273)+CX273>$AA26,$AA26-SUM($AB273:CX273),CX273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CY273)+CY273>$AA26,$AA26-SUM($AB273:CY273),CY273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:CZ273)+CZ273>$AA26,$AA26-SUM($AB273:CZ273),CZ273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DA273)+DA273>$AA26,$AA26-SUM($AB273:DA273),DA273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DB273)+DB273>$AA26,$AA26-SUM($AB273:DB273),DB273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DC273)+DC273>$AA26,$AA26-SUM($AB273:DC273),DC273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DD273)+DD273>$AA26,$AA26-SUM($AB273:DD273),DD273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DE273)+DE273>$AA26,$AA26-SUM($AB273:DE273),DE273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DF273)+DF273>$AA26,$AA26-SUM($AB273:DF273),DF273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DG273)+DG273>$AA26,$AA26-SUM($AB273:DG273),DG273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DH273)+DH273>$AA26,$AA26-SUM($AB273:DH273),DH273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DI273)+DI273>$AA26,$AA26-SUM($AB273:DI273),DI273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DJ273)+DJ273>$AA26,$AA26-SUM($AB273:DJ273),DJ273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DK273)+DK273>$AA26,$AA26-SUM($AB273:DK273),DK273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DL273)+DL273>$AA26,$AA26-SUM($AB273:DL273),DL273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DM273)+DM273>$AA26,$AA26-SUM($AB273:DM273),DM273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DN273)+DN273>$AA26,$AA26-SUM($AB273:DN273),DN273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DO273)+DO273>$AA26,$AA26-SUM($AB273:DO273),DO273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DP273)+DP273>$AA26,$AA26-SUM($AB273:DP273),DP273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DQ273)+DQ273>$AA26,$AA26-SUM($AB273:DQ273),DQ273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DR273)+DR273>$AA26,$AA26-SUM($AB273:DR273),DR273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DS273)+DS273>$AA26,$AA26-SUM($AB273:DS273),DS273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DT273)+DT273>$AA26,$AA26-SUM($AB273:DT273),DT273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DU273)+DU273>$AA26,$AA26-SUM($AB273:DU273),DU273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DV273)+DV273>$AA26,$AA26-SUM($AB273:DV273),DV273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DW273)+DW273>$AA26,$AA26-SUM($AB273:DW273),DW273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DX273)+DX273>$AA26,$AA26-SUM($AB273:DX273),DX273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DY273)+DY273>$AA26,$AA26-SUM($AB273:DY273),DY273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:DZ273)+DZ273>$AA26,$AA26-SUM($AB273:DZ273),DZ273)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AB273:EA273)+EA273>$AA26,$AA26-SUM($AB273:EA273),EA273)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AB274:AB274)+AB274>$AA27,$AA27-SUM($AB274:AB274),AB274)","v":0},{"$f":"IF(SUM($AB274:AC274)+AC274>$AA27,$AA27-SUM($AB274:AC274),AC274)","v":0},{"$f":"IF(SUM($AB274:AD274)+AD274>$AA27,$AA27-SUM($AB274:AD274),AD274)","v":0},{"$f":"IF(SUM($AB274:AE274)+AE274>$AA27,$AA27-SUM($AB274:AE274),AE274)","v":0},{"$f":"IF(SUM($AB274:AF274)+AF274>$AA27,$AA27-SUM($AB274:AF274),AF274)","v":0},{"$f":"IF(SUM($AB274:AG274)+AG274>$AA27,$AA27-SUM($AB274:AG274),AG274)","v":0},{"$f":"IF(SUM($AB274:AH274)+AH274>$AA27,$AA27-SUM($AB274:AH274),AH274)","v":0},{"$f":"IF(SUM($AB274:AI274)+AI274>$AA27,$AA27-SUM($AB274:AI274),AI274)","v":0},{"$f":"IF(SUM($AB274:AJ274)+AJ274>$AA27,$AA27-SUM($AB274:AJ274),AJ274)","v":0},{"$f":"IF(SUM($AB274:AK274)+AK274>$AA27,$AA27-SUM($AB274:AK274),AK274)","v":0},{"$f":"IF(SUM($AB274:AL274)+AL274>$AA27,$AA27-SUM($AB274:AL274),AL274)","v":0},{"$f":"IF(SUM($AB274:AM274)+AM274>$AA27,$AA27-SUM($AB274:AM274),AM274)","v":0},{"$f":"IF(SUM($AB274:AN274)+AN274>$AA27,$AA27-SUM($AB274:AN274),AN274)","v":0},{"$f":"IF(SUM($AB274:AO274)+AO274>$AA27,$AA27-SUM($AB274:AO274),AO274)","v":0},{"$f":"IF(SUM($AB274:AP274)+AP274>$AA27,$AA27-SUM($AB274:AP274),AP274)","v":0},{"$f":"IF(SUM($AB274:AQ274)+AQ274>$AA27,$AA27-SUM($AB274:AQ274),AQ274)","v":0},{"$f":"IF(SUM($AB274:AR274)+AR274>$AA27,$AA27-SUM($AB274:AR274),AR274)","v":0},{"$f":"IF(SUM($AB274:AS274)+AS274>$AA27,$AA27-SUM($AB274:AS274),AS274)","v":0},{"$f":"IF(SUM($AB274:AT274)+AT274>$AA27,$AA27-SUM($AB274:AT274),AT274)","v":0},{"$f":"IF(SUM($AB274:AU274)+AU274>$AA27,$AA27-SUM($AB274:AU274),AU274)","v":0},{"$f":"IF(SUM($AB274:AV274)+AV274>$AA27,$AA27-SUM($AB274:AV274),AV274)","v":0},{"$f":"IF(SUM($AB274:AW274)+AW274>$AA27,$AA27-SUM($AB274:AW274),AW274)","v":0},{"$f":"IF(SUM($AB274:AX274)+AX274>$AA27,$AA27-SUM($AB274:AX274),AX274)","v":0},{"$f":"IF(SUM($AB274:AY274)+AY274>$AA27,$AA27-SUM($AB274:AY274),AY274)","v":0},{"$f":"IF(SUM($AB274:AZ274)+AZ274>$AA27,$AA27-SUM($AB274:AZ274),AZ274)","v":0},{"$f":"IF(SUM($AB274:BA274)+BA274>$AA27,$AA27-SUM($AB274:BA274),BA274)","v":0},{"$f":"IF(SUM($AB274:BB274)+BB274>$AA27,$AA27-SUM($AB274:BB274),BB274)","v":0},{"$f":"IF(SUM($AB274:BC274)+BC274>$AA27,$AA27-SUM($AB274:BC274),BC274)","v":0},{"$f":"IF(SUM($AB274:BD274)+BD274>$AA27,$AA27-SUM($AB274:BD274),BD274)","v":0},{"$f":"IF(SUM($AB274:BE274)+BE274>$AA27,$AA27-SUM($AB274:BE274),BE274)","v":0},{"$f":"IF(SUM($AB274:BF274)+BF274>$AA27,$AA27-SUM($AB274:BF274),BF274)","v":0},{"$f":"IF(SUM($AB274:BG274)+BG274>$AA27,$AA27-SUM($AB274:BG274),BG274)","v":0},{"$f":"IF(SUM($AB274:BH274)+BH274>$AA27,$AA27-SUM($AB274:BH274),BH274)","v":0},{"$f":"IF(SUM($AB274:BI274)+BI274>$AA27,$AA27-SUM($AB274:BI274),BI274)","v":0},{"$f":"IF(SUM($AB274:BJ274)+BJ274>$AA27,$AA27-SUM($AB274:BJ274),BJ274)","v":0},{"$f":"IF(SUM($AB274:BK274)+BK274>$AA27,$AA27-SUM($AB274:BK274),BK274)","v":0},{"$f":"IF(SUM($AB274:BL274)+BL274>$AA27,$AA27-SUM($AB274:BL274),BL274)","v":0},{"$f":"IF(SUM($AB274:BM274)+BM274>$AA27,$AA27-SUM($AB274:BM274),BM274)","v":0},{"$f":"IF(SUM($AB274:BN274)+BN274>$AA27,$AA27-SUM($AB274:BN274),BN274)","v":0},{"$f":"IF(SUM($AB274:BO274)+BO274>$AA27,$AA27-SUM($AB274:BO274),BO274)","v":0},{"$f":"IF(SUM($AB274:BP274)+BP274>$AA27,$AA27-SUM($AB274:BP274),BP274)","v":0},{"$f":"IF(SUM($AB274:BQ274)+BQ274>$AA27,$AA27-SUM($AB274:BQ274),BQ274)","v":0},{"$f":"IF(SUM($AB274:BR274)+BR274>$AA27,$AA27-SUM($AB274:BR274),BR274)","v":0},{"$f":"IF(SUM($AB274:BS274)+BS274>$AA27,$AA27-SUM($AB274:BS274),BS274)","v":0},{"$f":"IF(SUM($AB274:BT274)+BT274>$AA27,$AA27-SUM($AB274:BT274),BT274)","v":0},{"$f":"IF(SUM($AB274:BU274)+BU274>$AA27,$AA27-SUM($AB274:BU274),BU274)","v":0},{"$f":"IF(SUM($AB274:BV274)+BV274>$AA27,$AA27-SUM($AB274:BV274),BV274)","v":0},{"$f":"IF(SUM($AB274:BW274)+BW274>$AA27,$AA27-SUM($AB274:BW274),BW274)","v":0},{"$f":"IF(SUM($AB274:BX274)+BX274>$AA27,$AA27-SUM($AB274:BX274),BX274)","v":0},{"$f":"IF(SUM($AB274:BY274)+BY274>$AA27,$AA27-SUM($AB274:BY274),BY274)","v":0},{"$f":"IF(SUM($AB274:BZ274)+BZ274>$AA27,$AA27-SUM($AB274:BZ274),BZ274)","v":0},{"$f":"IF(SUM($AB274:CA274)+CA274>$AA27,$AA27-SUM($AB274:CA274),CA274)","v":0},{"$f":"IF(SUM($AB274:CB274)+CB274>$AA27,$AA27-SUM($AB274:CB274),CB274)","v":0},{"$f":"IF(SUM($AB274:CC274)+CC274>$AA27,$AA27-SUM($AB274:CC274),CC274)","v":0},{"$f":"IF(SUM($AB274:CD274)+CD274>$AA27,$AA27-SUM($AB274:CD274),CD274)","v":0},{"$f":"IF(SUM($AB274:CE274)+CE274>$AA27,$AA27-SUM($AB274:CE274),CE274)","v":0},{"$f":"IF(SUM($AB274:CF274)+CF274>$AA27,$AA27-SUM($AB274:CF274),CF274)","v":0},{"$f":"IF(SUM($AB274:CG274)+CG274>$AA27,$AA27-SUM($AB274:CG274),CG274)","v":0},{"$f":"IF(SUM($AB274:CH274)+CH274>$AA27,$AA27-SUM($AB274:CH274),CH274)","v":0},{"$f":"IF(SUM($AB274:CI274)+CI274>$AA27,$AA27-SUM($AB274:CI274),CI274)","v":0},{"$f":"IF(SUM($AB274:CJ274)+CJ274>$AA27,$AA27-SUM($AB274:CJ274),CJ274)","v":0},{"$f":"IF(SUM($AB274:CK274)+CK274>$AA27,$AA27-SUM($AB274:CK274),CK274)","v":0},{"$f":"IF(SUM($AB274:CL274)+CL274>$AA27,$AA27-SUM($AB274:CL274),CL274)","v":0},{"$f":"IF(SUM($AB274:CM274)+CM274>$AA27,$AA27-SUM($AB274:CM274),CM274)","v":0},{"$f":"IF(SUM($AB274:CN274)+CN274>$AA27,$AA27-SUM($AB274:CN274),CN274)","v":0},{"$f":"IF(SUM($AB274:CO274)+CO274>$AA27,$AA27-SUM($AB274:CO274),CO274)","v":0},{"$f":"IF(SUM($AB274:CP274)+CP274>$AA27,$AA27-SUM($AB274:CP274),CP274)","v":0},{"$f":"IF(SUM($AB274:CQ274)+CQ274>$AA27,$AA27-SUM($AB274:CQ274),CQ274)","v":0},{"$f":"IF(SUM($AB274:CR274)+CR274>$AA27,$AA27-SUM($AB274:CR274),CR274)","v":0},{"$f":"IF(SUM($AB274:CS274)+CS274>$AA27,$AA27-SUM($AB274:CS274),CS274)","v":0},{"$f":"IF(SUM($AB274:CT274)+CT274>$AA27,$AA27-SUM($AB274:CT274),CT274)","v":0},{"$f":"IF(SUM($AB274:CU274)+CU274>$AA27,$AA27-SUM($AB274:CU274),CU274)","v":0},{"$f":"IF(SUM($AB274:CV274)+CV274>$AA27,$AA27-SUM($AB274:CV274),CV274)","v":0},{"$f":"IF(SUM($AB274:CW274)+CW274>$AA27,$AA27-SUM($AB274:CW274),CW274)","v":0},{"$f":"IF(SUM($AB274:CX274)+CX274>$AA27,$AA27-SUM($AB274:CX274),CX274)","v":0},{"$f":"IF(SUM($AB274:CY274)+CY274>$AA27,$AA27-SUM($AB274:CY274),CY274)","v":0},{"$f":"IF(SUM($AB274:CZ274)+CZ274>$AA27,$AA27-SUM($AB274:CZ274),CZ274)","v":0},{"$f":"IF(SUM($AB274:DA274)+DA274>$AA27,$AA27-SUM($AB274:DA274),DA274)","v":0},{"$f":"IF(SUM($AB274:DB274)+DB274>$AA27,$AA27-SUM($AB274:DB274),DB274)","v":0},{"$f":"IF(SUM($AB274:DC274)+DC274>$AA27,$AA27-SUM($AB274:DC274),DC274)","v":0},{"$f":"IF(SUM($AB274:DD274)+DD274>$AA27,$AA27-SUM($AB274:DD274),DD274)","v":0},{"$f":"IF(SUM($AB274:DE274)+DE274>$AA27,$AA27-SUM($AB274:DE274),DE274)","v":0},{"$f":"IF(SUM($AB274:DF274)+DF274>$AA27,$AA27-SUM($AB274:DF274),DF274)","v":0},{"$f":"IF(SUM($AB274:DG274)+DG274>$AA27,$AA27-SUM($AB274:DG274),DG274)","v":0},{"$f":"IF(SUM($AB274:DH274)+DH274>$AA27,$AA27-SUM($AB274:DH274),DH274)","v":0},{"$f":"IF(SUM($AB274:DI274)+DI274>$AA27,$AA27-SUM($AB274:DI274),DI274)","v":0},{"$f":"IF(SUM($AB274:DJ274)+DJ274>$AA27,$AA27-SUM($AB274:DJ274),DJ274)","v":0},{"$f":"IF(SUM($AB274:DK274)+DK274>$AA27,$AA27-SUM($AB274:DK274),DK274)","v":0},{"$f":"IF(SUM($AB274:DL274)+DL274>$AA27,$AA27-SUM($AB274:DL274),DL274)","v":0},{"$f":"IF(SUM($AB274:DM274)+DM274>$AA27,$AA27-SUM($AB274:DM274),DM274)","v":0},{"$f":"IF(SUM($AB274:DN274)+DN274>$AA27,$AA27-SUM($AB274:DN274),DN274)","v":0},{"$f":"IF(SUM($AB274:DO274)+DO274>$AA27,$AA27-SUM($AB274:DO274),DO274)","v":0},{"$f":"IF(SUM($AB274:DP274)+DP274>$AA27,$AA27-SUM($AB274:DP274),DP274)","v":0},{"$f":"IF(SUM($AB274:DQ274)+DQ274>$AA27,$AA27-SUM($AB274:DQ274),DQ274)","v":0},{"$f":"IF(SUM($AB274:DR274)+DR274>$AA27,$AA27-SUM($AB274:DR274),DR274)","v":0},{"$f":"IF(SUM($AB274:DS274)+DS274>$AA27,$AA27-SUM($AB274:DS274),DS274)","v":0},{"$f":"IF(SUM($AB274:DT274)+DT274>$AA27,$AA27-SUM($AB274:DT274),DT274)","v":0},{"$f":"IF(SUM($AB274:DU274)+DU274>$AA27,$AA27-SUM($AB274:DU274),DU274)","v":0},{"$f":"IF(SUM($AB274:DV274)+DV274>$AA27,$AA27-SUM($AB274:DV274),DV274)","v":0},{"$f":"IF(SUM($AB274:DW274)+DW274>$AA27,$AA27-SUM($AB274:DW274),DW274)","v":0},{"$f":"IF(SUM($AB274:DX274)+DX274>$AA27,$AA27-SUM($AB274:DX274),DX274)","v":0},{"$f":"IF(SUM($AB274:DY274)+DY274>$AA27,$AA27-SUM($AB274:DY274),DY274)","v":0},{"$f":"IF(SUM($AB274:DZ274)+DZ274>$AA27,$AA27-SUM($AB274:DZ274),DZ274)","v":0},{"$f":"IF(SUM($AB274:EA274)+EA274>$AA27,$AA27-SUM($AB274:EA274),EA274)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AB275:AB275)+AB275>$AA28,$AA28-SUM($AB275:AB275),AB275)","v":0},{"$f":"IF(SUM($AB275:AC275)+AC275>$AA28,$AA28-SUM($AB275:AC275),AC275)","v":0},{"$f":"IF(SUM($AB275:AD275)+AD275>$AA28,$AA28-SUM($AB275:AD275),AD275)","v":0},{"$f":"IF(SUM($AB275:AE275)+AE275>$AA28,$AA28-SUM($AB275:AE275),AE275)","v":0},{"$f":"IF(SUM($AB275:AF275)+AF275>$AA28,$AA28-SUM($AB275:AF275),AF275)","v":0},{"$f":"IF(SUM($AB275:AG275)+AG275>$AA28,$AA28-SUM($AB275:AG275),AG275)","v":0},{"$f":"IF(SUM($AB275:AH275)+AH275>$AA28,$AA28-SUM($AB275:AH275),AH275)","v":0},{"$f":"IF(SUM($AB275:AI275)+AI275>$AA28,$AA28-SUM($AB275:AI275),AI275)","v":0},{"$f":"IF(SUM($AB275:AJ275)+AJ275>$AA28,$AA28-SUM($AB275:AJ275),AJ275)","v":0},{"$f":"IF(SUM($AB275:AK275)+AK275>$AA28,$AA28-SUM($AB275:AK275),AK275)","v":0},{"$f":"IF(SUM($AB275:AL275)+AL275>$AA28,$AA28-SUM($AB275:AL275),AL275)","v":0},{"$f":"IF(SUM($AB275:AM275)+AM275>$AA28,$AA28-SUM($AB275:AM275),AM275)","v":0},{"$f":"IF(SUM($AB275:AN275)+AN275>$AA28,$AA28-SUM($AB275:AN275),AN275)","v":0},{"$f":"IF(SUM($AB275:AO275)+AO275>$AA28,$AA28-SUM($AB275:AO275),AO275)","v":0},{"$f":"IF(SUM($AB275:AP275)+AP275>$AA28,$AA28-SUM($AB275:AP275),AP275)","v":0},{"$f":"IF(SUM($AB275:AQ275)+AQ275>$AA28,$AA28-SUM($AB275:AQ275),AQ275)","v":0},{"$f":"IF(SUM($AB275:AR275)+AR275>$AA28,$AA28-SUM($AB275:AR275),AR275)","v":0},{"$f":"IF(SUM($AB275:AS275)+AS275>$AA28,$AA28-SUM($AB275:AS275),AS275)","v":0},{"$f":"IF(SUM($AB275:AT275)+AT275>$AA28,$AA28-SUM($AB275:AT275),AT275)","v":0},{"$f":"IF(SUM($AB275:AU275)+AU275>$AA28,$AA28-SUM($AB275:AU275),AU275)","v":0},{"$f":"IF(SUM($AB275:AV275)+AV275>$AA28,$AA28-SUM($AB275:AV275),AV275)","v":0},{"$f":"IF(SUM($AB275:AW275)+AW275>$AA28,$AA28-SUM($AB275:AW275),AW275)","v":0},{"$f":"IF(SUM($AB275:AX275)+AX275>$AA28,$AA28-SUM($AB275:AX275),AX275)","v":0},{"$f":"IF(SUM($AB275:AY275)+AY275>$AA28,$AA28-SUM($AB275:AY275),AY275)","v":0},{"$f":"IF(SUM($AB275:AZ275)+AZ275>$AA28,$AA28-SUM($AB275:AZ275),AZ275)","v":0},{"$f":"IF(SUM($AB275:BA275)+BA275>$AA28,$AA28-SUM($AB275:BA275),BA275)","v":0},{"$f":"IF(SUM($AB275:BB275)+BB275>$AA28,$AA28-SUM($AB275:BB275),BB275)","v":0},{"$f":"IF(SUM($AB275:BC275)+BC275>$AA28,$AA28-SUM($AB275:BC275),BC275)","v":0},{"$f":"IF(SUM($AB275:BD275)+BD275>$AA28,$AA28-SUM($AB275:BD275),BD275)","v":0},{"$f":"IF(SUM($AB275:BE275)+BE275>$AA28,$AA28-SUM($AB275:BE275),BE275)","v":0},{"$f":"IF(SUM($AB275:BF275)+BF275>$AA28,$AA28-SUM($AB275:BF275),BF275)","v":0},{"$f":"IF(SUM($AB275:BG275)+BG275>$AA28,$AA28-SUM($AB275:BG275),BG275)","v":0},{"$f":"IF(SUM($AB275:BH275)+BH275>$AA28,$AA28-SUM($AB275:BH275),BH275)","v":0},{"$f":"IF(SUM($AB275:BI275)+BI275>$AA28,$AA28-SUM($AB275:BI275),BI275)","v":0},{"$f":"IF(SUM($AB275:BJ275)+BJ275>$AA28,$AA28-SUM($AB275:BJ275),BJ275)","v":0},{"$f":"IF(SUM($AB275:BK275)+BK275>$AA28,$AA28-SUM($AB275:BK275),BK275)","v":0},{"$f":"IF(SUM($AB275:BL275)+BL275>$AA28,$AA28-SUM($AB275:BL275),BL275)","v":0},{"$f":"IF(SUM($AB275:BM275)+BM275>$AA28,$AA28-SUM($AB275:BM275),BM275)","v":0},{"$f":"IF(SUM($AB275:BN275)+BN275>$AA28,$AA28-SUM($AB275:BN275),BN275)","v":0},{"$f":"IF(SUM($AB275:BO275)+BO275>$AA28,$AA28-SUM($AB275:BO275),BO275)","v":0},{"$f":"IF(SUM($AB275:BP275)+BP275>$AA28,$AA28-SUM($AB275:BP275),BP275)","v":0},{"$f":"IF(SUM($AB275:BQ275)+BQ275>$AA28,$AA28-SUM($AB275:BQ275),BQ275)","v":0},{"$f":"IF(SUM($AB275:BR275)+BR275>$AA28,$AA28-SUM($AB275:BR275),BR275)","v":0},{"$f":"IF(SUM($AB275:BS275)+BS275>$AA28,$AA28-SUM($AB275:BS275),BS275)","v":0},{"$f":"IF(SUM($AB275:BT275)+BT275>$AA28,$AA28-SUM($AB275:BT275),BT275)","v":0},{"$f":"IF(SUM($AB275:BU275)+BU275>$AA28,$AA28-SUM($AB275:BU275),BU275)","v":0},{"$f":"IF(SUM($AB275:BV275)+BV275>$AA28,$AA28-SUM($AB275:BV275),BV275)","v":0},{"$f":"IF(SUM($AB275:BW275)+BW275>$AA28,$AA28-SUM($AB275:BW275),BW275)","v":0},{"$f":"IF(SUM($AB275:BX275)+BX275>$AA28,$AA28-SUM($AB275:BX275),BX275)","v":0},{"$f":"IF(SUM($AB275:BY275)+BY275>$AA28,$AA28-SUM($AB275:BY275),BY275)","v":0},{"$f":"IF(SUM($AB275:BZ275)+BZ275>$AA28,$AA28-SUM($AB275:BZ275),BZ275)","v":0},{"$f":"IF(SUM($AB275:CA275)+CA275>$AA28,$AA28-SUM($AB275:CA275),CA275)","v":0},{"$f":"IF(SUM($AB275:CB275)+CB275>$AA28,$AA28-SUM($AB275:CB275),CB275)","v":0},{"$f":"IF(SUM($AB275:CC275)+CC275>$AA28,$AA28-SUM($AB275:CC275),CC275)","v":0},{"$f":"IF(SUM($AB275:CD275)+CD275>$AA28,$AA28-SUM($AB275:CD275),CD275)","v":0},{"$f":"IF(SUM($AB275:CE275)+CE275>$AA28,$AA28-SUM($AB275:CE275),CE275)","v":0},{"$f":"IF(SUM($AB275:CF275)+CF275>$AA28,$AA28-SUM($AB275:CF275),CF275)","v":0},{"$f":"IF(SUM($AB275:CG275)+CG275>$AA28,$AA28-SUM($AB275:CG275),CG275)","v":0},{"$f":"IF(SUM($AB275:CH275)+CH275>$AA28,$AA28-SUM($AB275:CH275),CH275)","v":0},{"$f":"IF(SUM($AB275:CI275)+CI275>$AA28,$AA28-SUM($AB275:CI275),CI275)","v":0},{"$f":"IF(SUM($AB275:CJ275)+CJ275>$AA28,$AA28-SUM($AB275:CJ275),CJ275)","v":0},{"$f":"IF(SUM($AB275:CK275)+CK275>$AA28,$AA28-SUM($AB275:CK275),CK275)","v":0},{"$f":"IF(SUM($AB275:CL275)+CL275>$AA28,$AA28-SUM($AB275:CL275),CL275)","v":0},{"$f":"IF(SUM($AB275:CM275)+CM275>$AA28,$AA28-SUM($AB275:CM275),CM275)","v":0},{"$f":"IF(SUM($AB275:CN275)+CN275>$AA28,$AA28-SUM($AB275:CN275),CN275)","v":0},{"$f":"IF(SUM($AB275:CO275)+CO275>$AA28,$AA28-SUM($AB275:CO275),CO275)","v":0},{"$f":"IF(SUM($AB275:CP275)+CP275>$AA28,$AA28-SUM($AB275:CP275),CP275)","v":0},{"$f":"IF(SUM($AB275:CQ275)+CQ275>$AA28,$AA28-SUM($AB275:CQ275),CQ275)","v":0},{"$f":"IF(SUM($AB275:CR275)+CR275>$AA28,$AA28-SUM($AB275:CR275),CR275)","v":0},{"$f":"IF(SUM($AB275:CS275)+CS275>$AA28,$AA28-SUM($AB275:CS275),CS275)","v":0},{"$f":"IF(SUM($AB275:CT275)+CT275>$AA28,$AA28-SUM($AB275:CT275),CT275)","v":0},{"$f":"IF(SUM($AB275:CU275)+CU275>$AA28,$AA28-SUM($AB275:CU275),CU275)","v":0},{"$f":"IF(SUM($AB275:CV275)+CV275>$AA28,$AA28-SUM($AB275:CV275),CV275)","v":0},{"$f":"IF(SUM($AB275:CW275)+CW275>$AA28,$AA28-SUM($AB275:CW275),CW275)","v":0},{"$f":"IF(SUM($AB275:CX275)+CX275>$AA28,$AA28-SUM($AB275:CX275),CX275)","v":0},{"$f":"IF(SUM($AB275:CY275)+CY275>$AA28,$AA28-SUM($AB275:CY275),CY275)","v":0},{"$f":"IF(SUM($AB275:CZ275)+CZ275>$AA28,$AA28-SUM($AB275:CZ275),CZ275)","v":0},{"$f":"IF(SUM($AB275:DA275)+DA275>$AA28,$AA28-SUM($AB275:DA275),DA275)","v":0},{"$f":"IF(SUM($AB275:DB275)+DB275>$AA28,$AA28-SUM($AB275:DB275),DB275)","v":0},{"$f":"IF(SUM($AB275:DC275)+DC275>$AA28,$AA28-SUM($AB275:DC275),DC275)","v":0},{"$f":"IF(SUM($AB275:DD275)+DD275>$AA28,$AA28-SUM($AB275:DD275),DD275)","v":0},{"$f":"IF(SUM($AB275:DE275)+DE275>$AA28,$AA28-SUM($AB275:DE275),DE275)","v":0},{"$f":"IF(SUM($AB275:DF275)+DF275>$AA28,$AA28-SUM($AB275:DF275),DF275)","v":0},{"$f":"IF(SUM($AB275:DG275)+DG275>$AA28,$AA28-SUM($AB275:DG275),DG275)","v":0},{"$f":"IF(SUM($AB275:DH275)+DH275>$AA28,$AA28-SUM($AB275:DH275),DH275)","v":0},{"$f":"IF(SUM($AB275:DI275)+DI275>$AA28,$AA28-SUM($AB275:DI275),DI275)","v":0},{"$f":"IF(SUM($AB275:DJ275)+DJ275>$AA28,$AA28-SUM($AB275:DJ275),DJ275)","v":0},{"$f":"IF(SUM($AB275:DK275)+DK275>$AA28,$AA28-SUM($AB275:DK275),DK275)","v":0},{"$f":"IF(SUM($AB275:DL275)+DL275>$AA28,$AA28-SUM($AB275:DL275),DL275)","v":0},{"$f":"IF(SUM($AB275:DM275)+DM275>$AA28,$AA28-SUM($AB275:DM275),DM275)","v":0},{"$f":"IF(SUM($AB275:DN275)+DN275>$AA28,$AA28-SUM($AB275:DN275),DN275)","v":0},{"$f":"IF(SUM($AB275:DO275)+DO275>$AA28,$AA28-SUM($AB275:DO275),DO275)","v":0},{"$f":"IF(SUM($AB275:DP275)+DP275>$AA28,$AA28-SUM($AB275:DP275),DP275)","v":0},{"$f":"IF(SUM($AB275:DQ275)+DQ275>$AA28,$AA28-SUM($AB275:DQ275),DQ275)","v":0},{"$f":"IF(SUM($AB275:DR275)+DR275>$AA28,$AA28-SUM($AB275:DR275),DR275)","v":0},{"$f":"IF(SUM($AB275:DS275)+DS275>$AA28,$AA28-SUM($AB275:DS275),DS275)","v":0},{"$f":"IF(SUM($AB275:DT275)+DT275>$AA28,$AA28-SUM($AB275:DT275),DT275)","v":0},{"$f":"IF(SUM($AB275:DU275)+DU275>$AA28,$AA28-SUM($AB275:DU275),DU275)","v":0},{"$f":"IF(SUM($AB275:DV275)+DV275>$AA28,$AA28-SUM($AB275:DV275),DV275)","v":0},{"$f":"IF(SUM($AB275:DW275)+DW275>$AA28,$AA28-SUM($AB275:DW275),DW275)","v":0},{"$f":"IF(SUM($AB275:DX275)+DX275>$AA28,$AA28-SUM($AB275:DX275),DX275)","v":0},{"$f":"IF(SUM($AB275:DY275)+DY275>$AA28,$AA28-SUM($AB275:DY275),DY275)","v":0},{"$f":"IF(SUM($AB275:DZ275)+DZ275>$AA28,$AA28-SUM($AB275:DZ275),DZ275)","v":0},{"$f":"IF(SUM($AB275:EA275)+EA275>$AA28,$AA28-SUM($AB275:EA275),EA275)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9574612499999989E-3,{"$f":"IF(SUM($AB276:AB276)+AB276>$AA29,$AA29-SUM($AB276:AB276),AB276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AC276)+AC276>$AA29,$AA29-SUM($AB276:AC276),AC276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AD276)+AD276>$AA29,$AA29-SUM($AB276:AD276),AD276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AE276)+AE276>$AA29,$AA29-SUM($AB276:AE276),AE276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AF276)+AF276>$AA29,$AA29-SUM($AB276:AF276),AF276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AG276)+AG276>$AA29,$AA29-SUM($AB276:AG276),AG276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AH276)+AH276>$AA29,$AA29-SUM($AB276:AH276),AH276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AI276)+AI276>$AA29,$AA29-SUM($AB276:AI276),AI276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AJ276)+AJ276>$AA29,$AA29-SUM($AB276:AJ276),AJ276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AK276)+AK276>$AA29,$AA29-SUM($AB276:AK276),AK276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AL276)+AL276>$AA29,$AA29-SUM($AB276:AL276),AL276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AM276)+AM276>$AA29,$AA29-SUM($AB276:AM276),AM276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AN276)+AN276>$AA29,$AA29-SUM($AB276:AN276),AN276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AO276)+AO276>$AA29,$AA29-SUM($AB276:AO276),AO276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AP276)+AP276>$AA29,$AA29-SUM($AB276:AP276),AP276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AQ276)+AQ276>$AA29,$AA29-SUM($AB276:AQ276),AQ276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AR276)+AR276>$AA29,$AA29-SUM($AB276:AR276),AR276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AS276)+AS276>$AA29,$AA29-SUM($AB276:AS276),AS276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AT276)+AT276>$AA29,$AA29-SUM($AB276:AT276),AT276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AU276)+AU276>$AA29,$AA29-SUM($AB276:AU276),AU276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AV276)+AV276>$AA29,$AA29-SUM($AB276:AV276),AV276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AW276)+AW276>$AA29,$AA29-SUM($AB276:AW276),AW276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AX276)+AX276>$AA29,$AA29-SUM($AB276:AX276),AX276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AY276)+AY276>$AA29,$AA29-SUM($AB276:AY276),AY276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:AZ276)+AZ276>$AA29,$AA29-SUM($AB276:AZ276),AZ276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BA276)+BA276>$AA29,$AA29-SUM($AB276:BA276),BA276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BB276)+BB276>$AA29,$AA29-SUM($AB276:BB276),BB276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BC276)+BC276>$AA29,$AA29-SUM($AB276:BC276),BC276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BD276)+BD276>$AA29,$AA29-SUM($AB276:BD276),BD276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BE276)+BE276>$AA29,$AA29-SUM($AB276:BE276),BE276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BF276)+BF276>$AA29,$AA29-SUM($AB276:BF276),BF276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BG276)+BG276>$AA29,$AA29-SUM($AB276:BG276),BG276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BH276)+BH276>$AA29,$AA29-SUM($AB276:BH276),BH276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BI276)+BI276>$AA29,$AA29-SUM($AB276:BI276),BI276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BJ276)+BJ276>$AA29,$AA29-SUM($AB276:BJ276),BJ276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BK276)+BK276>$AA29,$AA29-SUM($AB276:BK276),BK276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BL276)+BL276>$AA29,$AA29-SUM($AB276:BL276),BL276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BM276)+BM276>$AA29,$AA29-SUM($AB276:BM276),BM276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BN276)+BN276>$AA29,$AA29-SUM($AB276:BN276),BN276)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AB276:BO276)+BO276>$AA29,$AA29-SUM($AB276:BO276),BO276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BP276)+BP276>$AA29,$AA29-SUM($AB276:BP276),BP276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BQ276)+BQ276>$AA29,$AA29-SUM($AB276:BQ276),BQ276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BR276)+BR276>$AA29,$AA29-SUM($AB276:BR276),BR276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BS276)+BS276>$AA29,$AA29-SUM($AB276:BS276),BS276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BT276)+BT276>$AA29,$AA29-SUM($AB276:BT276),BT276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BU276)+BU276>$AA29,$AA29-SUM($AB276:BU276),BU276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BV276)+BV276>$AA29,$AA29-SUM($AB276:BV276),BV276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BW276)+BW276>$AA29,$AA29-SUM($AB276:BW276),BW276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BX276)+BX276>$AA29,$AA29-SUM($AB276:BX276),BX276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BY276)+BY276>$AA29,$AA29-SUM($AB276:BY276),BY276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:BZ276)+BZ276>$AA29,$AA29-SUM($AB276:BZ276),BZ276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CA276)+CA276>$AA29,$AA29-SUM($AB276:CA276),CA276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CB276)+CB276>$AA29,$AA29-SUM($AB276:CB276),CB276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CC276)+CC276>$AA29,$AA29-SUM($AB276:CC276),CC276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CD276)+CD276>$AA29,$AA29-SUM($AB276:CD276),CD276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CE276)+CE276>$AA29,$AA29-SUM($AB276:CE276),CE276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CF276)+CF276>$AA29,$AA29-SUM($AB276:CF276),CF276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CG276)+CG276>$AA29,$AA29-SUM($AB276:CG276),CG276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CH276)+CH276>$AA29,$AA29-SUM($AB276:CH276),CH276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CI276)+CI276>$AA29,$AA29-SUM($AB276:CI276),CI276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CJ276)+CJ276>$AA29,$AA29-SUM($AB276:CJ276),CJ276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CK276)+CK276>$AA29,$AA29-SUM($AB276:CK276),CK276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CL276)+CL276>$AA29,$AA29-SUM($AB276:CL276),CL276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CM276)+CM276>$AA29,$AA29-SUM($AB276:CM276),CM276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CN276)+CN276>$AA29,$AA29-SUM($AB276:CN276),CN276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CO276)+CO276>$AA29,$AA29-SUM($AB276:CO276),CO276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CP276)+CP276>$AA29,$AA29-SUM($AB276:CP276),CP276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CQ276)+CQ276>$AA29,$AA29-SUM($AB276:CQ276),CQ276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CR276)+CR276>$AA29,$AA29-SUM($AB276:CR276),CR276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CS276)+CS276>$AA29,$AA29-SUM($AB276:CS276),CS276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CT276)+CT276>$AA29,$AA29-SUM($AB276:CT276),CT276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CU276)+CU276>$AA29,$AA29-SUM($AB276:CU276),CU276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CV276)+CV276>$AA29,$AA29-SUM($AB276:CV276),CV276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CW276)+CW276>$AA29,$AA29-SUM($AB276:CW276),CW276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CX276)+CX276>$AA29,$AA29-SUM($AB276:CX276),CX276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CY276)+CY276>$AA29,$AA29-SUM($AB276:CY276),CY276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:CZ276)+CZ276>$AA29,$AA29-SUM($AB276:CZ276),CZ276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DA276)+DA276>$AA29,$AA29-SUM($AB276:DA276),DA276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DB276)+DB276>$AA29,$AA29-SUM($AB276:DB276),DB276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DC276)+DC276>$AA29,$AA29-SUM($AB276:DC276),DC276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DD276)+DD276>$AA29,$AA29-SUM($AB276:DD276),DD276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DE276)+DE276>$AA29,$AA29-SUM($AB276:DE276),DE276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DF276)+DF276>$AA29,$AA29-SUM($AB276:DF276),DF276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DG276)+DG276>$AA29,$AA29-SUM($AB276:DG276),DG276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DH276)+DH276>$AA29,$AA29-SUM($AB276:DH276),DH276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DI276)+DI276>$AA29,$AA29-SUM($AB276:DI276),DI276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DJ276)+DJ276>$AA29,$AA29-SUM($AB276:DJ276),DJ276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DK276)+DK276>$AA29,$AA29-SUM($AB276:DK276),DK276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DL276)+DL276>$AA29,$AA29-SUM($AB276:DL276),DL276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DM276)+DM276>$AA29,$AA29-SUM($AB276:DM276),DM276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DN276)+DN276>$AA29,$AA29-SUM($AB276:DN276),DN276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DO276)+DO276>$AA29,$AA29-SUM($AB276:DO276),DO276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DP276)+DP276>$AA29,$AA29-SUM($AB276:DP276),DP276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DQ276)+DQ276>$AA29,$AA29-SUM($AB276:DQ276),DQ276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DR276)+DR276>$AA29,$AA29-SUM($AB276:DR276),DR276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DS276)+DS276>$AA29,$AA29-SUM($AB276:DS276),DS276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DT276)+DT276>$AA29,$AA29-SUM($AB276:DT276),DT276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DU276)+DU276>$AA29,$AA29-SUM($AB276:DU276),DU276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DV276)+DV276>$AA29,$AA29-SUM($AB276:DV276),DV276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DW276)+DW276>$AA29,$AA29-SUM($AB276:DW276),DW276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DX276)+DX276>$AA29,$AA29-SUM($AB276:DX276),DX276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DY276)+DY276>$AA29,$AA29-SUM($AB276:DY276),DY276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:DZ276)+DZ276>$AA29,$AA29-SUM($AB276:DZ276),DZ276)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AB276:EA276)+EA276>$AA29,$AA29-SUM($AB276:EA276),EA276)","v":-2.2204460492503131E-16}]
[]
[null,"Depreciation:  2004 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB22/$F280","v":0},{"$f":"IF(SUM($AC280:AC280)+AC280>$AB22,$AB22-SUM($AC280:AC280),AC280)","v":0},{"$f":"IF(SUM($AC280:AD280)+AD280>$AB22,$AB22-SUM($AC280:AD280),AD280)","v":0},{"$f":"IF(SUM($AC280:AE280)+AE280>$AB22,$AB22-SUM($AC280:AE280),AE280)","v":0},{"$f":"IF(SUM($AC280:AF280)+AF280>$AB22,$AB22-SUM($AC280:AF280),AF280)","v":0},{"$f":"IF(SUM($AC280:AG280)+AG280>$AB22,$AB22-SUM($AC280:AG280),AG280)","v":0},{"$f":"IF(SUM($AC280:AH280)+AH280>$AB22,$AB22-SUM($AC280:AH280),AH280)","v":0},{"$f":"IF(SUM($AC280:AI280)+AI280>$AB22,$AB22-SUM($AC280:AI280),AI280)","v":0},{"$f":"IF(SUM($AC280:AJ280)+AJ280>$AB22,$AB22-SUM($AC280:AJ280),AJ280)","v":0},{"$f":"IF(SUM($AC280:AK280)+AK280>$AB22,$AB22-SUM($AC280:AK280),AK280)","v":0},{"$f":"IF(SUM($AC280:AL280)+AL280>$AB22,$AB22-SUM($AC280:AL280),AL280)","v":0},{"$f":"IF(SUM($AC280:AM280)+AM280>$AB22,$AB22-SUM($AC280:AM280),AM280)","v":0},{"$f":"IF(SUM($AC280:AN280)+AN280>$AB22,$AB22-SUM($AC280:AN280),AN280)","v":0},{"$f":"IF(SUM($AC280:AO280)+AO280>$AB22,$AB22-SUM($AC280:AO280),AO280)","v":0},{"$f":"IF(SUM($AC280:AP280)+AP280>$AB22,$AB22-SUM($AC280:AP280),AP280)","v":0},{"$f":"IF(SUM($AC280:AQ280)+AQ280>$AB22,$AB22-SUM($AC280:AQ280),AQ280)","v":0},{"$f":"IF(SUM($AC280:AR280)+AR280>$AB22,$AB22-SUM($AC280:AR280),AR280)","v":0},{"$f":"IF(SUM($AC280:AS280)+AS280>$AB22,$AB22-SUM($AC280:AS280),AS280)","v":0},{"$f":"IF(SUM($AC280:AT280)+AT280>$AB22,$AB22-SUM($AC280:AT280),AT280)","v":0},{"$f":"IF(SUM($AC280:AU280)+AU280>$AB22,$AB22-SUM($AC280:AU280),AU280)","v":0},{"$f":"IF(SUM($AC280:AV280)+AV280>$AB22,$AB22-SUM($AC280:AV280),AV280)","v":0},{"$f":"IF(SUM($AC280:AW280)+AW280>$AB22,$AB22-SUM($AC280:AW280),AW280)","v":0},{"$f":"IF(SUM($AC280:AX280)+AX280>$AB22,$AB22-SUM($AC280:AX280),AX280)","v":0},{"$f":"IF(SUM($AC280:AY280)+AY280>$AB22,$AB22-SUM($AC280:AY280),AY280)","v":0},{"$f":"IF(SUM($AC280:AZ280)+AZ280>$AB22,$AB22-SUM($AC280:AZ280),AZ280)","v":0},{"$f":"IF(SUM($AC280:BA280)+BA280>$AB22,$AB22-SUM($AC280:BA280),BA280)","v":0},{"$f":"IF(SUM($AC280:BB280)+BB280>$AB22,$AB22-SUM($AC280:BB280),BB280)","v":0},{"$f":"IF(SUM($AC280:BC280)+BC280>$AB22,$AB22-SUM($AC280:BC280),BC280)","v":0},{"$f":"IF(SUM($AC280:BD280)+BD280>$AB22,$AB22-SUM($AC280:BD280),BD280)","v":0},{"$f":"IF(SUM($AC280:BE280)+BE280>$AB22,$AB22-SUM($AC280:BE280),BE280)","v":0},{"$f":"IF(SUM($AC280:BF280)+BF280>$AB22,$AB22-SUM($AC280:BF280),BF280)","v":0},{"$f":"IF(SUM($AC280:BG280)+BG280>$AB22,$AB22-SUM($AC280:BG280),BG280)","v":0},{"$f":"IF(SUM($AC280:BH280)+BH280>$AB22,$AB22-SUM($AC280:BH280),BH280)","v":0},{"$f":"IF(SUM($AC280:BI280)+BI280>$AB22,$AB22-SUM($AC280:BI280),BI280)","v":0},{"$f":"IF(SUM($AC280:BJ280)+BJ280>$AB22,$AB22-SUM($AC280:BJ280),BJ280)","v":0},{"$f":"IF(SUM($AC280:BK280)+BK280>$AB22,$AB22-SUM($AC280:BK280),BK280)","v":0},{"$f":"IF(SUM($AC280:BL280)+BL280>$AB22,$AB22-SUM($AC280:BL280),BL280)","v":0},{"$f":"IF(SUM($AC280:BM280)+BM280>$AB22,$AB22-SUM($AC280:BM280),BM280)","v":0},{"$f":"IF(SUM($AC280:BN280)+BN280>$AB22,$AB22-SUM($AC280:BN280),BN280)","v":0},{"$f":"IF(SUM($AC280:BO280)+BO280>$AB22,$AB22-SUM($AC280:BO280),BO280)","v":0},{"$f":"IF(SUM($AC280:BP280)+BP280>$AB22,$AB22-SUM($AC280:BP280),BP280)","v":0},{"$f":"IF(SUM($AC280:BQ280)+BQ280>$AB22,$AB22-SUM($AC280:BQ280),BQ280)","v":0},{"$f":"IF(SUM($AC280:BR280)+BR280>$AB22,$AB22-SUM($AC280:BR280),BR280)","v":0},{"$f":"IF(SUM($AC280:BS280)+BS280>$AB22,$AB22-SUM($AC280:BS280),BS280)","v":0},{"$f":"IF(SUM($AC280:BT280)+BT280>$AB22,$AB22-SUM($AC280:BT280),BT280)","v":0},{"$f":"IF(SUM($AC280:BU280)+BU280>$AB22,$AB22-SUM($AC280:BU280),BU280)","v":0},{"$f":"IF(SUM($AC280:BV280)+BV280>$AB22,$AB22-SUM($AC280:BV280),BV280)","v":0},{"$f":"IF(SUM($AC280:BW280)+BW280>$AB22,$AB22-SUM($AC280:BW280),BW280)","v":0},{"$f":"IF(SUM($AC280:BX280)+BX280>$AB22,$AB22-SUM($AC280:BX280),BX280)","v":0},{"$f":"IF(SUM($AC280:BY280)+BY280>$AB22,$AB22-SUM($AC280:BY280),BY280)","v":0},{"$f":"IF(SUM($AC280:BZ280)+BZ280>$AB22,$AB22-SUM($AC280:BZ280),BZ280)","v":0},{"$f":"IF(SUM($AC280:CA280)+CA280>$AB22,$AB22-SUM($AC280:CA280),CA280)","v":0},{"$f":"IF(SUM($AC280:CB280)+CB280>$AB22,$AB22-SUM($AC280:CB280),CB280)","v":0},{"$f":"IF(SUM($AC280:CC280)+CC280>$AB22,$AB22-SUM($AC280:CC280),CC280)","v":0},{"$f":"IF(SUM($AC280:CD280)+CD280>$AB22,$AB22-SUM($AC280:CD280),CD280)","v":0},{"$f":"IF(SUM($AC280:CE280)+CE280>$AB22,$AB22-SUM($AC280:CE280),CE280)","v":0},{"$f":"IF(SUM($AC280:CF280)+CF280>$AB22,$AB22-SUM($AC280:CF280),CF280)","v":0},{"$f":"IF(SUM($AC280:CG280)+CG280>$AB22,$AB22-SUM($AC280:CG280),CG280)","v":0},{"$f":"IF(SUM($AC280:CH280)+CH280>$AB22,$AB22-SUM($AC280:CH280),CH280)","v":0},{"$f":"IF(SUM($AC280:CI280)+CI280>$AB22,$AB22-SUM($AC280:CI280),CI280)","v":0},{"$f":"IF(SUM($AC280:CJ280)+CJ280>$AB22,$AB22-SUM($AC280:CJ280),CJ280)","v":0},{"$f":"IF(SUM($AC280:CK280)+CK280>$AB22,$AB22-SUM($AC280:CK280),CK280)","v":0},{"$f":"IF(SUM($AC280:CL280)+CL280>$AB22,$AB22-SUM($AC280:CL280),CL280)","v":0},{"$f":"IF(SUM($AC280:CM280)+CM280>$AB22,$AB22-SUM($AC280:CM280),CM280)","v":0},{"$f":"IF(SUM($AC280:CN280)+CN280>$AB22,$AB22-SUM($AC280:CN280),CN280)","v":0},{"$f":"IF(SUM($AC280:CO280)+CO280>$AB22,$AB22-SUM($AC280:CO280),CO280)","v":0},{"$f":"IF(SUM($AC280:CP280)+CP280>$AB22,$AB22-SUM($AC280:CP280),CP280)","v":0},{"$f":"IF(SUM($AC280:CQ280)+CQ280>$AB22,$AB22-SUM($AC280:CQ280),CQ280)","v":0},{"$f":"IF(SUM($AC280:CR280)+CR280>$AB22,$AB22-SUM($AC280:CR280),CR280)","v":0},{"$f":"IF(SUM($AC280:CS280)+CS280>$AB22,$AB22-SUM($AC280:CS280),CS280)","v":0},{"$f":"IF(SUM($AC280:CT280)+CT280>$AB22,$AB22-SUM($AC280:CT280),CT280)","v":0},{"$f":"IF(SUM($AC280:CU280)+CU280>$AB22,$AB22-SUM($AC280:CU280),CU280)","v":0},{"$f":"IF(SUM($AC280:CV280)+CV280>$AB22,$AB22-SUM($AC280:CV280),CV280)","v":0},{"$f":"IF(SUM($AC280:CW280)+CW280>$AB22,$AB22-SUM($AC280:CW280),CW280)","v":0},{"$f":"IF(SUM($AC280:CX280)+CX280>$AB22,$AB22-SUM($AC280:CX280),CX280)","v":0},{"$f":"IF(SUM($AC280:CY280)+CY280>$AB22,$AB22-SUM($AC280:CY280),CY280)","v":0},{"$f":"IF(SUM($AC280:CZ280)+CZ280>$AB22,$AB22-SUM($AC280:CZ280),CZ280)","v":0},{"$f":"IF(SUM($AC280:DA280)+DA280>$AB22,$AB22-SUM($AC280:DA280),DA280)","v":0},{"$f":"IF(SUM($AC280:DB280)+DB280>$AB22,$AB22-SUM($AC280:DB280),DB280)","v":0},{"$f":"IF(SUM($AC280:DC280)+DC280>$AB22,$AB22-SUM($AC280:DC280),DC280)","v":0},{"$f":"IF(SUM($AC280:DD280)+DD280>$AB22,$AB22-SUM($AC280:DD280),DD280)","v":0},{"$f":"IF(SUM($AC280:DE280)+DE280>$AB22,$AB22-SUM($AC280:DE280),DE280)","v":0},{"$f":"IF(SUM($AC280:DF280)+DF280>$AB22,$AB22-SUM($AC280:DF280),DF280)","v":0},{"$f":"IF(SUM($AC280:DG280)+DG280>$AB22,$AB22-SUM($AC280:DG280),DG280)","v":0},{"$f":"IF(SUM($AC280:DH280)+DH280>$AB22,$AB22-SUM($AC280:DH280),DH280)","v":0},{"$f":"IF(SUM($AC280:DI280)+DI280>$AB22,$AB22-SUM($AC280:DI280),DI280)","v":0},{"$f":"IF(SUM($AC280:DJ280)+DJ280>$AB22,$AB22-SUM($AC280:DJ280),DJ280)","v":0},{"$f":"IF(SUM($AC280:DK280)+DK280>$AB22,$AB22-SUM($AC280:DK280),DK280)","v":0},{"$f":"IF(SUM($AC280:DL280)+DL280>$AB22,$AB22-SUM($AC280:DL280),DL280)","v":0},{"$f":"IF(SUM($AC280:DM280)+DM280>$AB22,$AB22-SUM($AC280:DM280),DM280)","v":0},{"$f":"IF(SUM($AC280:DN280)+DN280>$AB22,$AB22-SUM($AC280:DN280),DN280)","v":0},{"$f":"IF(SUM($AC280:DO280)+DO280>$AB22,$AB22-SUM($AC280:DO280),DO280)","v":0},{"$f":"IF(SUM($AC280:DP280)+DP280>$AB22,$AB22-SUM($AC280:DP280),DP280)","v":0},{"$f":"IF(SUM($AC280:DQ280)+DQ280>$AB22,$AB22-SUM($AC280:DQ280),DQ280)","v":0},{"$f":"IF(SUM($AC280:DR280)+DR280>$AB22,$AB22-SUM($AC280:DR280),DR280)","v":0},{"$f":"IF(SUM($AC280:DS280)+DS280>$AB22,$AB22-SUM($AC280:DS280),DS280)","v":0},{"$f":"IF(SUM($AC280:DT280)+DT280>$AB22,$AB22-SUM($AC280:DT280),DT280)","v":0},{"$f":"IF(SUM($AC280:DU280)+DU280>$AB22,$AB22-SUM($AC280:DU280),DU280)","v":0},{"$f":"IF(SUM($AC280:DV280)+DV280>$AB22,$AB22-SUM($AC280:DV280),DV280)","v":0},{"$f":"IF(SUM($AC280:DW280)+DW280>$AB22,$AB22-SUM($AC280:DW280),DW280)","v":0},{"$f":"IF(SUM($AC280:DX280)+DX280>$AB22,$AB22-SUM($AC280:DX280),DX280)","v":0},{"$f":"IF(SUM($AC280:DY280)+DY280>$AB22,$AB22-SUM($AC280:DY280),DY280)","v":0},{"$f":"IF(SUM($AC280:DZ280)+DZ280>$AB22,$AB22-SUM($AC280:DZ280),DZ280)","v":0},{"$f":"IF(SUM($AC280:EA280)+EA280>$AB22,$AB22-SUM($AC280:EA280),EA280)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AC281:AC281)+AC281>$AB23,$AB23-SUM($AC281:AC281),AC281)","v":0},{"$f":"IF(SUM($AC281:AD281)+AD281>$AB23,$AB23-SUM($AC281:AD281),AD281)","v":0},{"$f":"IF(SUM($AC281:AE281)+AE281>$AB23,$AB23-SUM($AC281:AE281),AE281)","v":0},{"$f":"IF(SUM($AC281:AF281)+AF281>$AB23,$AB23-SUM($AC281:AF281),AF281)","v":0},{"$f":"IF(SUM($AC281:AG281)+AG281>$AB23,$AB23-SUM($AC281:AG281),AG281)","v":0},{"$f":"IF(SUM($AC281:AH281)+AH281>$AB23,$AB23-SUM($AC281:AH281),AH281)","v":0},{"$f":"IF(SUM($AC281:AI281)+AI281>$AB23,$AB23-SUM($AC281:AI281),AI281)","v":0},{"$f":"IF(SUM($AC281:AJ281)+AJ281>$AB23,$AB23-SUM($AC281:AJ281),AJ281)","v":0},{"$f":"IF(SUM($AC281:AK281)+AK281>$AB23,$AB23-SUM($AC281:AK281),AK281)","v":0},{"$f":"IF(SUM($AC281:AL281)+AL281>$AB23,$AB23-SUM($AC281:AL281),AL281)","v":0},{"$f":"IF(SUM($AC281:AM281)+AM281>$AB23,$AB23-SUM($AC281:AM281),AM281)","v":0},{"$f":"IF(SUM($AC281:AN281)+AN281>$AB23,$AB23-SUM($AC281:AN281),AN281)","v":0},{"$f":"IF(SUM($AC281:AO281)+AO281>$AB23,$AB23-SUM($AC281:AO281),AO281)","v":0},{"$f":"IF(SUM($AC281:AP281)+AP281>$AB23,$AB23-SUM($AC281:AP281),AP281)","v":0},{"$f":"IF(SUM($AC281:AQ281)+AQ281>$AB23,$AB23-SUM($AC281:AQ281),AQ281)","v":0},{"$f":"IF(SUM($AC281:AR281)+AR281>$AB23,$AB23-SUM($AC281:AR281),AR281)","v":0},{"$f":"IF(SUM($AC281:AS281)+AS281>$AB23,$AB23-SUM($AC281:AS281),AS281)","v":0},{"$f":"IF(SUM($AC281:AT281)+AT281>$AB23,$AB23-SUM($AC281:AT281),AT281)","v":0},{"$f":"IF(SUM($AC281:AU281)+AU281>$AB23,$AB23-SUM($AC281:AU281),AU281)","v":0},{"$f":"IF(SUM($AC281:AV281)+AV281>$AB23,$AB23-SUM($AC281:AV281),AV281)","v":0},{"$f":"IF(SUM($AC281:AW281)+AW281>$AB23,$AB23-SUM($AC281:AW281),AW281)","v":0},{"$f":"IF(SUM($AC281:AX281)+AX281>$AB23,$AB23-SUM($AC281:AX281),AX281)","v":0},{"$f":"IF(SUM($AC281:AY281)+AY281>$AB23,$AB23-SUM($AC281:AY281),AY281)","v":0},{"$f":"IF(SUM($AC281:AZ281)+AZ281>$AB23,$AB23-SUM($AC281:AZ281),AZ281)","v":0},{"$f":"IF(SUM($AC281:BA281)+BA281>$AB23,$AB23-SUM($AC281:BA281),BA281)","v":0},{"$f":"IF(SUM($AC281:BB281)+BB281>$AB23,$AB23-SUM($AC281:BB281),BB281)","v":0},{"$f":"IF(SUM($AC281:BC281)+BC281>$AB23,$AB23-SUM($AC281:BC281),BC281)","v":0},{"$f":"IF(SUM($AC281:BD281)+BD281>$AB23,$AB23-SUM($AC281:BD281),BD281)","v":0},{"$f":"IF(SUM($AC281:BE281)+BE281>$AB23,$AB23-SUM($AC281:BE281),BE281)","v":0},{"$f":"IF(SUM($AC281:BF281)+BF281>$AB23,$AB23-SUM($AC281:BF281),BF281)","v":0},{"$f":"IF(SUM($AC281:BG281)+BG281>$AB23,$AB23-SUM($AC281:BG281),BG281)","v":0},{"$f":"IF(SUM($AC281:BH281)+BH281>$AB23,$AB23-SUM($AC281:BH281),BH281)","v":0},{"$f":"IF(SUM($AC281:BI281)+BI281>$AB23,$AB23-SUM($AC281:BI281),BI281)","v":0},{"$f":"IF(SUM($AC281:BJ281)+BJ281>$AB23,$AB23-SUM($AC281:BJ281),BJ281)","v":0},{"$f":"IF(SUM($AC281:BK281)+BK281>$AB23,$AB23-SUM($AC281:BK281),BK281)","v":0},{"$f":"IF(SUM($AC281:BL281)+BL281>$AB23,$AB23-SUM($AC281:BL281),BL281)","v":0},{"$f":"IF(SUM($AC281:BM281)+BM281>$AB23,$AB23-SUM($AC281:BM281),BM281)","v":0},{"$f":"IF(SUM($AC281:BN281)+BN281>$AB23,$AB23-SUM($AC281:BN281),BN281)","v":0},{"$f":"IF(SUM($AC281:BO281)+BO281>$AB23,$AB23-SUM($AC281:BO281),BO281)","v":0},{"$f":"IF(SUM($AC281:BP281)+BP281>$AB23,$AB23-SUM($AC281:BP281),BP281)","v":0},{"$f":"IF(SUM($AC281:BQ281)+BQ281>$AB23,$AB23-SUM($AC281:BQ281),BQ281)","v":0},{"$f":"IF(SUM($AC281:BR281)+BR281>$AB23,$AB23-SUM($AC281:BR281),BR281)","v":0},{"$f":"IF(SUM($AC281:BS281)+BS281>$AB23,$AB23-SUM($AC281:BS281),BS281)","v":0},{"$f":"IF(SUM($AC281:BT281)+BT281>$AB23,$AB23-SUM($AC281:BT281),BT281)","v":0},{"$f":"IF(SUM($AC281:BU281)+BU281>$AB23,$AB23-SUM($AC281:BU281),BU281)","v":0},{"$f":"IF(SUM($AC281:BV281)+BV281>$AB23,$AB23-SUM($AC281:BV281),BV281)","v":0},{"$f":"IF(SUM($AC281:BW281)+BW281>$AB23,$AB23-SUM($AC281:BW281),BW281)","v":0},{"$f":"IF(SUM($AC281:BX281)+BX281>$AB23,$AB23-SUM($AC281:BX281),BX281)","v":0},{"$f":"IF(SUM($AC281:BY281)+BY281>$AB23,$AB23-SUM($AC281:BY281),BY281)","v":0},{"$f":"IF(SUM($AC281:BZ281)+BZ281>$AB23,$AB23-SUM($AC281:BZ281),BZ281)","v":0},{"$f":"IF(SUM($AC281:CA281)+CA281>$AB23,$AB23-SUM($AC281:CA281),CA281)","v":0},{"$f":"IF(SUM($AC281:CB281)+CB281>$AB23,$AB23-SUM($AC281:CB281),CB281)","v":0},{"$f":"IF(SUM($AC281:CC281)+CC281>$AB23,$AB23-SUM($AC281:CC281),CC281)","v":0},{"$f":"IF(SUM($AC281:CD281)+CD281>$AB23,$AB23-SUM($AC281:CD281),CD281)","v":0},{"$f":"IF(SUM($AC281:CE281)+CE281>$AB23,$AB23-SUM($AC281:CE281),CE281)","v":0},{"$f":"IF(SUM($AC281:CF281)+CF281>$AB23,$AB23-SUM($AC281:CF281),CF281)","v":0},{"$f":"IF(SUM($AC281:CG281)+CG281>$AB23,$AB23-SUM($AC281:CG281),CG281)","v":0},{"$f":"IF(SUM($AC281:CH281)+CH281>$AB23,$AB23-SUM($AC281:CH281),CH281)","v":0},{"$f":"IF(SUM($AC281:CI281)+CI281>$AB23,$AB23-SUM($AC281:CI281),CI281)","v":0},{"$f":"IF(SUM($AC281:CJ281)+CJ281>$AB23,$AB23-SUM($AC281:CJ281),CJ281)","v":0},{"$f":"IF(SUM($AC281:CK281)+CK281>$AB23,$AB23-SUM($AC281:CK281),CK281)","v":0},{"$f":"IF(SUM($AC281:CL281)+CL281>$AB23,$AB23-SUM($AC281:CL281),CL281)","v":0},{"$f":"IF(SUM($AC281:CM281)+CM281>$AB23,$AB23-SUM($AC281:CM281),CM281)","v":0},{"$f":"IF(SUM($AC281:CN281)+CN281>$AB23,$AB23-SUM($AC281:CN281),CN281)","v":0},{"$f":"IF(SUM($AC281:CO281)+CO281>$AB23,$AB23-SUM($AC281:CO281),CO281)","v":0},{"$f":"IF(SUM($AC281:CP281)+CP281>$AB23,$AB23-SUM($AC281:CP281),CP281)","v":0},{"$f":"IF(SUM($AC281:CQ281)+CQ281>$AB23,$AB23-SUM($AC281:CQ281),CQ281)","v":0},{"$f":"IF(SUM($AC281:CR281)+CR281>$AB23,$AB23-SUM($AC281:CR281),CR281)","v":0},{"$f":"IF(SUM($AC281:CS281)+CS281>$AB23,$AB23-SUM($AC281:CS281),CS281)","v":0},{"$f":"IF(SUM($AC281:CT281)+CT281>$AB23,$AB23-SUM($AC281:CT281),CT281)","v":0},{"$f":"IF(SUM($AC281:CU281)+CU281>$AB23,$AB23-SUM($AC281:CU281),CU281)","v":0},{"$f":"IF(SUM($AC281:CV281)+CV281>$AB23,$AB23-SUM($AC281:CV281),CV281)","v":0},{"$f":"IF(SUM($AC281:CW281)+CW281>$AB23,$AB23-SUM($AC281:CW281),CW281)","v":0},{"$f":"IF(SUM($AC281:CX281)+CX281>$AB23,$AB23-SUM($AC281:CX281),CX281)","v":0},{"$f":"IF(SUM($AC281:CY281)+CY281>$AB23,$AB23-SUM($AC281:CY281),CY281)","v":0},{"$f":"IF(SUM($AC281:CZ281)+CZ281>$AB23,$AB23-SUM($AC281:CZ281),CZ281)","v":0},{"$f":"IF(SUM($AC281:DA281)+DA281>$AB23,$AB23-SUM($AC281:DA281),DA281)","v":0},{"$f":"IF(SUM($AC281:DB281)+DB281>$AB23,$AB23-SUM($AC281:DB281),DB281)","v":0},{"$f":"IF(SUM($AC281:DC281)+DC281>$AB23,$AB23-SUM($AC281:DC281),DC281)","v":0},{"$f":"IF(SUM($AC281:DD281)+DD281>$AB23,$AB23-SUM($AC281:DD281),DD281)","v":0},{"$f":"IF(SUM($AC281:DE281)+DE281>$AB23,$AB23-SUM($AC281:DE281),DE281)","v":0},{"$f":"IF(SUM($AC281:DF281)+DF281>$AB23,$AB23-SUM($AC281:DF281),DF281)","v":0},{"$f":"IF(SUM($AC281:DG281)+DG281>$AB23,$AB23-SUM($AC281:DG281),DG281)","v":0},{"$f":"IF(SUM($AC281:DH281)+DH281>$AB23,$AB23-SUM($AC281:DH281),DH281)","v":0},{"$f":"IF(SUM($AC281:DI281)+DI281>$AB23,$AB23-SUM($AC281:DI281),DI281)","v":0},{"$f":"IF(SUM($AC281:DJ281)+DJ281>$AB23,$AB23-SUM($AC281:DJ281),DJ281)","v":0},{"$f":"IF(SUM($AC281:DK281)+DK281>$AB23,$AB23-SUM($AC281:DK281),DK281)","v":0},{"$f":"IF(SUM($AC281:DL281)+DL281>$AB23,$AB23-SUM($AC281:DL281),DL281)","v":0},{"$f":"IF(SUM($AC281:DM281)+DM281>$AB23,$AB23-SUM($AC281:DM281),DM281)","v":0},{"$f":"IF(SUM($AC281:DN281)+DN281>$AB23,$AB23-SUM($AC281:DN281),DN281)","v":0},{"$f":"IF(SUM($AC281:DO281)+DO281>$AB23,$AB23-SUM($AC281:DO281),DO281)","v":0},{"$f":"IF(SUM($AC281:DP281)+DP281>$AB23,$AB23-SUM($AC281:DP281),DP281)","v":0},{"$f":"IF(SUM($AC281:DQ281)+DQ281>$AB23,$AB23-SUM($AC281:DQ281),DQ281)","v":0},{"$f":"IF(SUM($AC281:DR281)+DR281>$AB23,$AB23-SUM($AC281:DR281),DR281)","v":0},{"$f":"IF(SUM($AC281:DS281)+DS281>$AB23,$AB23-SUM($AC281:DS281),DS281)","v":0},{"$f":"IF(SUM($AC281:DT281)+DT281>$AB23,$AB23-SUM($AC281:DT281),DT281)","v":0},{"$f":"IF(SUM($AC281:DU281)+DU281>$AB23,$AB23-SUM($AC281:DU281),DU281)","v":0},{"$f":"IF(SUM($AC281:DV281)+DV281>$AB23,$AB23-SUM($AC281:DV281),DV281)","v":0},{"$f":"IF(SUM($AC281:DW281)+DW281>$AB23,$AB23-SUM($AC281:DW281),DW281)","v":0},{"$f":"IF(SUM($AC281:DX281)+DX281>$AB23,$AB23-SUM($AC281:DX281),DX281)","v":0},{"$f":"IF(SUM($AC281:DY281)+DY281>$AB23,$AB23-SUM($AC281:DY281),DY281)","v":0},{"$f":"IF(SUM($AC281:DZ281)+DZ281>$AB23,$AB23-SUM($AC281:DZ281),DZ281)","v":0},{"$f":"IF(SUM($AC281:EA281)+EA281>$AB23,$AB23-SUM($AC281:EA281),EA281)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2727736687500001E-2,{"$f":"IF(SUM($AC282:AC282)+AC282>$AB24,$AB24-SUM($AC282:AC282),AC282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AD282)+AD282>$AB24,$AB24-SUM($AC282:AD282),AD282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AE282)+AE282>$AB24,$AB24-SUM($AC282:AE282),AE282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AF282)+AF282>$AB24,$AB24-SUM($AC282:AF282),AF282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AG282)+AG282>$AB24,$AB24-SUM($AC282:AG282),AG282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AH282)+AH282>$AB24,$AB24-SUM($AC282:AH282),AH282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AI282)+AI282>$AB24,$AB24-SUM($AC282:AI282),AI282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AJ282)+AJ282>$AB24,$AB24-SUM($AC282:AJ282),AJ282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AK282)+AK282>$AB24,$AB24-SUM($AC282:AK282),AK282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AL282)+AL282>$AB24,$AB24-SUM($AC282:AL282),AL282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AM282)+AM282>$AB24,$AB24-SUM($AC282:AM282),AM282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AN282)+AN282>$AB24,$AB24-SUM($AC282:AN282),AN282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AO282)+AO282>$AB24,$AB24-SUM($AC282:AO282),AO282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AP282)+AP282>$AB24,$AB24-SUM($AC282:AP282),AP282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AQ282)+AQ282>$AB24,$AB24-SUM($AC282:AQ282),AQ282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AR282)+AR282>$AB24,$AB24-SUM($AC282:AR282),AR282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AS282)+AS282>$AB24,$AB24-SUM($AC282:AS282),AS282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AT282)+AT282>$AB24,$AB24-SUM($AC282:AT282),AT282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AU282)+AU282>$AB24,$AB24-SUM($AC282:AU282),AU282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AV282)+AV282>$AB24,$AB24-SUM($AC282:AV282),AV282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AW282)+AW282>$AB24,$AB24-SUM($AC282:AW282),AW282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AX282)+AX282>$AB24,$AB24-SUM($AC282:AX282),AX282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AY282)+AY282>$AB24,$AB24-SUM($AC282:AY282),AY282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:AZ282)+AZ282>$AB24,$AB24-SUM($AC282:AZ282),AZ282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BA282)+BA282>$AB24,$AB24-SUM($AC282:BA282),BA282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BB282)+BB282>$AB24,$AB24-SUM($AC282:BB282),BB282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BC282)+BC282>$AB24,$AB24-SUM($AC282:BC282),BC282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BD282)+BD282>$AB24,$AB24-SUM($AC282:BD282),BD282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BE282)+BE282>$AB24,$AB24-SUM($AC282:BE282),BE282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BF282)+BF282>$AB24,$AB24-SUM($AC282:BF282),BF282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BG282)+BG282>$AB24,$AB24-SUM($AC282:BG282),BG282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BH282)+BH282>$AB24,$AB24-SUM($AC282:BH282),BH282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BI282)+BI282>$AB24,$AB24-SUM($AC282:BI282),BI282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BJ282)+BJ282>$AB24,$AB24-SUM($AC282:BJ282),BJ282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BK282)+BK282>$AB24,$AB24-SUM($AC282:BK282),BK282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BL282)+BL282>$AB24,$AB24-SUM($AC282:BL282),BL282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BM282)+BM282>$AB24,$AB24-SUM($AC282:BM282),BM282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BN282)+BN282>$AB24,$AB24-SUM($AC282:BN282),BN282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BO282)+BO282>$AB24,$AB24-SUM($AC282:BO282),BO282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BP282)+BP282>$AB24,$AB24-SUM($AC282:BP282),BP282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BQ282)+BQ282>$AB24,$AB24-SUM($AC282:BQ282),BQ282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BR282)+BR282>$AB24,$AB24-SUM($AC282:BR282),BR282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BS282)+BS282>$AB24,$AB24-SUM($AC282:BS282),BS282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BT282)+BT282>$AB24,$AB24-SUM($AC282:BT282),BT282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BU282)+BU282>$AB24,$AB24-SUM($AC282:BU282),BU282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BV282)+BV282>$AB24,$AB24-SUM($AC282:BV282),BV282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BW282)+BW282>$AB24,$AB24-SUM($AC282:BW282),BW282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BX282)+BX282>$AB24,$AB24-SUM($AC282:BX282),BX282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BY282)+BY282>$AB24,$AB24-SUM($AC282:BY282),BY282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:BZ282)+BZ282>$AB24,$AB24-SUM($AC282:BZ282),BZ282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CA282)+CA282>$AB24,$AB24-SUM($AC282:CA282),CA282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CB282)+CB282>$AB24,$AB24-SUM($AC282:CB282),CB282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CC282)+CC282>$AB24,$AB24-SUM($AC282:CC282),CC282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CD282)+CD282>$AB24,$AB24-SUM($AC282:CD282),CD282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CE282)+CE282>$AB24,$AB24-SUM($AC282:CE282),CE282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CF282)+CF282>$AB24,$AB24-SUM($AC282:CF282),CF282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CG282)+CG282>$AB24,$AB24-SUM($AC282:CG282),CG282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CH282)+CH282>$AB24,$AB24-SUM($AC282:CH282),CH282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CI282)+CI282>$AB24,$AB24-SUM($AC282:CI282),CI282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CJ282)+CJ282>$AB24,$AB24-SUM($AC282:CJ282),CJ282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CK282)+CK282>$AB24,$AB24-SUM($AC282:CK282),CK282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CL282)+CL282>$AB24,$AB24-SUM($AC282:CL282),CL282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CM282)+CM282>$AB24,$AB24-SUM($AC282:CM282),CM282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CN282)+CN282>$AB24,$AB24-SUM($AC282:CN282),CN282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CO282)+CO282>$AB24,$AB24-SUM($AC282:CO282),CO282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CP282)+CP282>$AB24,$AB24-SUM($AC282:CP282),CP282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CQ282)+CQ282>$AB24,$AB24-SUM($AC282:CQ282),CQ282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CR282)+CR282>$AB24,$AB24-SUM($AC282:CR282),CR282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CS282)+CS282>$AB24,$AB24-SUM($AC282:CS282),CS282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CT282)+CT282>$AB24,$AB24-SUM($AC282:CT282),CT282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CU282)+CU282>$AB24,$AB24-SUM($AC282:CU282),CU282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CV282)+CV282>$AB24,$AB24-SUM($AC282:CV282),CV282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CW282)+CW282>$AB24,$AB24-SUM($AC282:CW282),CW282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CX282)+CX282>$AB24,$AB24-SUM($AC282:CX282),CX282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CY282)+CY282>$AB24,$AB24-SUM($AC282:CY282),CY282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:CZ282)+CZ282>$AB24,$AB24-SUM($AC282:CZ282),CZ282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:DA282)+DA282>$AB24,$AB24-SUM($AC282:DA282),DA282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:DB282)+DB282>$AB24,$AB24-SUM($AC282:DB282),DB282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:DC282)+DC282>$AB24,$AB24-SUM($AC282:DC282),DC282)","v":1.2727736687500001E-2},{"$f":"IF(SUM($AC282:DD282)+DD282>$AB24,$AB24-SUM($AC282:DD282),DD282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DE282)+DE282>$AB24,$AB24-SUM($AC282:DE282),DE282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DF282)+DF282>$AB24,$AB24-SUM($AC282:DF282),DF282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DG282)+DG282>$AB24,$AB24-SUM($AC282:DG282),DG282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DH282)+DH282>$AB24,$AB24-SUM($AC282:DH282),DH282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DI282)+DI282>$AB24,$AB24-SUM($AC282:DI282),DI282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DJ282)+DJ282>$AB24,$AB24-SUM($AC282:DJ282),DJ282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DK282)+DK282>$AB24,$AB24-SUM($AC282:DK282),DK282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DL282)+DL282>$AB24,$AB24-SUM($AC282:DL282),DL282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DM282)+DM282>$AB24,$AB24-SUM($AC282:DM282),DM282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DN282)+DN282>$AB24,$AB24-SUM($AC282:DN282),DN282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DO282)+DO282>$AB24,$AB24-SUM($AC282:DO282),DO282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DP282)+DP282>$AB24,$AB24-SUM($AC282:DP282),DP282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DQ282)+DQ282>$AB24,$AB24-SUM($AC282:DQ282),DQ282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DR282)+DR282>$AB24,$AB24-SUM($AC282:DR282),DR282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DS282)+DS282>$AB24,$AB24-SUM($AC282:DS282),DS282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DT282)+DT282>$AB24,$AB24-SUM($AC282:DT282),DT282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DU282)+DU282>$AB24,$AB24-SUM($AC282:DU282),DU282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DV282)+DV282>$AB24,$AB24-SUM($AC282:DV282),DV282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DW282)+DW282>$AB24,$AB24-SUM($AC282:DW282),DW282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DX282)+DX282>$AB24,$AB24-SUM($AC282:DX282),DX282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DY282)+DY282>$AB24,$AB24-SUM($AC282:DY282),DY282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:DZ282)+DZ282>$AB24,$AB24-SUM($AC282:DZ282),DZ282)","v":-1.3322676295501878E-15},{"$f":"IF(SUM($AC282:EA282)+EA282>$AB24,$AB24-SUM($AC282:EA282),EA282)","v":-1.3322676295501878E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0555937500000002E-4,{"$f":"IF(SUM($AC283:AC283)+AC283>$AB25,$AB25-SUM($AC283:AC283),AC283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AD283)+AD283>$AB25,$AB25-SUM($AC283:AD283),AD283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AE283)+AE283>$AB25,$AB25-SUM($AC283:AE283),AE283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AF283)+AF283>$AB25,$AB25-SUM($AC283:AF283),AF283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AG283)+AG283>$AB25,$AB25-SUM($AC283:AG283),AG283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AH283)+AH283>$AB25,$AB25-SUM($AC283:AH283),AH283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AI283)+AI283>$AB25,$AB25-SUM($AC283:AI283),AI283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AJ283)+AJ283>$AB25,$AB25-SUM($AC283:AJ283),AJ283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AK283)+AK283>$AB25,$AB25-SUM($AC283:AK283),AK283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AL283)+AL283>$AB25,$AB25-SUM($AC283:AL283),AL283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AM283)+AM283>$AB25,$AB25-SUM($AC283:AM283),AM283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AN283)+AN283>$AB25,$AB25-SUM($AC283:AN283),AN283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AO283)+AO283>$AB25,$AB25-SUM($AC283:AO283),AO283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AP283)+AP283>$AB25,$AB25-SUM($AC283:AP283),AP283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AQ283)+AQ283>$AB25,$AB25-SUM($AC283:AQ283),AQ283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AR283)+AR283>$AB25,$AB25-SUM($AC283:AR283),AR283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AS283)+AS283>$AB25,$AB25-SUM($AC283:AS283),AS283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AT283)+AT283>$AB25,$AB25-SUM($AC283:AT283),AT283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AU283)+AU283>$AB25,$AB25-SUM($AC283:AU283),AU283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AV283)+AV283>$AB25,$AB25-SUM($AC283:AV283),AV283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AW283)+AW283>$AB25,$AB25-SUM($AC283:AW283),AW283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AX283)+AX283>$AB25,$AB25-SUM($AC283:AX283),AX283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AY283)+AY283>$AB25,$AB25-SUM($AC283:AY283),AY283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:AZ283)+AZ283>$AB25,$AB25-SUM($AC283:AZ283),AZ283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BA283)+BA283>$AB25,$AB25-SUM($AC283:BA283),BA283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BB283)+BB283>$AB25,$AB25-SUM($AC283:BB283),BB283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BC283)+BC283>$AB25,$AB25-SUM($AC283:BC283),BC283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BD283)+BD283>$AB25,$AB25-SUM($AC283:BD283),BD283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BE283)+BE283>$AB25,$AB25-SUM($AC283:BE283),BE283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BF283)+BF283>$AB25,$AB25-SUM($AC283:BF283),BF283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BG283)+BG283>$AB25,$AB25-SUM($AC283:BG283),BG283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BH283)+BH283>$AB25,$AB25-SUM($AC283:BH283),BH283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BI283)+BI283>$AB25,$AB25-SUM($AC283:BI283),BI283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BJ283)+BJ283>$AB25,$AB25-SUM($AC283:BJ283),BJ283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BK283)+BK283>$AB25,$AB25-SUM($AC283:BK283),BK283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BL283)+BL283>$AB25,$AB25-SUM($AC283:BL283),BL283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BM283)+BM283>$AB25,$AB25-SUM($AC283:BM283),BM283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BN283)+BN283>$AB25,$AB25-SUM($AC283:BN283),BN283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BO283)+BO283>$AB25,$AB25-SUM($AC283:BO283),BO283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BP283)+BP283>$AB25,$AB25-SUM($AC283:BP283),BP283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BQ283)+BQ283>$AB25,$AB25-SUM($AC283:BQ283),BQ283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BR283)+BR283>$AB25,$AB25-SUM($AC283:BR283),BR283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BS283)+BS283>$AB25,$AB25-SUM($AC283:BS283),BS283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BT283)+BT283>$AB25,$AB25-SUM($AC283:BT283),BT283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BU283)+BU283>$AB25,$AB25-SUM($AC283:BU283),BU283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BV283)+BV283>$AB25,$AB25-SUM($AC283:BV283),BV283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BW283)+BW283>$AB25,$AB25-SUM($AC283:BW283),BW283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BX283)+BX283>$AB25,$AB25-SUM($AC283:BX283),BX283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BY283)+BY283>$AB25,$AB25-SUM($AC283:BY283),BY283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:BZ283)+BZ283>$AB25,$AB25-SUM($AC283:BZ283),BZ283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CA283)+CA283>$AB25,$AB25-SUM($AC283:CA283),CA283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CB283)+CB283>$AB25,$AB25-SUM($AC283:CB283),CB283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CC283)+CC283>$AB25,$AB25-SUM($AC283:CC283),CC283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CD283)+CD283>$AB25,$AB25-SUM($AC283:CD283),CD283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CE283)+CE283>$AB25,$AB25-SUM($AC283:CE283),CE283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CF283)+CF283>$AB25,$AB25-SUM($AC283:CF283),CF283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CG283)+CG283>$AB25,$AB25-SUM($AC283:CG283),CG283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CH283)+CH283>$AB25,$AB25-SUM($AC283:CH283),CH283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CI283)+CI283>$AB25,$AB25-SUM($AC283:CI283),CI283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CJ283)+CJ283>$AB25,$AB25-SUM($AC283:CJ283),CJ283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CK283)+CK283>$AB25,$AB25-SUM($AC283:CK283),CK283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CL283)+CL283>$AB25,$AB25-SUM($AC283:CL283),CL283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CM283)+CM283>$AB25,$AB25-SUM($AC283:CM283),CM283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CN283)+CN283>$AB25,$AB25-SUM($AC283:CN283),CN283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CO283)+CO283>$AB25,$AB25-SUM($AC283:CO283),CO283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CP283)+CP283>$AB25,$AB25-SUM($AC283:CP283),CP283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CQ283)+CQ283>$AB25,$AB25-SUM($AC283:CQ283),CQ283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CR283)+CR283>$AB25,$AB25-SUM($AC283:CR283),CR283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CS283)+CS283>$AB25,$AB25-SUM($AC283:CS283),CS283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CT283)+CT283>$AB25,$AB25-SUM($AC283:CT283),CT283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CU283)+CU283>$AB25,$AB25-SUM($AC283:CU283),CU283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CV283)+CV283>$AB25,$AB25-SUM($AC283:CV283),CV283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CW283)+CW283>$AB25,$AB25-SUM($AC283:CW283),CW283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CX283)+CX283>$AB25,$AB25-SUM($AC283:CX283),CX283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CY283)+CY283>$AB25,$AB25-SUM($AC283:CY283),CY283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:CZ283)+CZ283>$AB25,$AB25-SUM($AC283:CZ283),CZ283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:DA283)+DA283>$AB25,$AB25-SUM($AC283:DA283),DA283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:DB283)+DB283>$AB25,$AB25-SUM($AC283:DB283),DB283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:DC283)+DC283>$AB25,$AB25-SUM($AC283:DC283),DC283)","v":1.0555937500000002E-4},{"$f":"IF(SUM($AC283:DD283)+DD283>$AB25,$AB25-SUM($AC283:DD283),DD283)","v":1.214306433183765E-17},{"$f":"IF(SUM($AC283:DE283)+DE283>$AB25,$AB25-SUM($AC283:DE283),DE283)","v":0},{"$f":"IF(SUM($AC283:DF283)+DF283>$AB25,$AB25-SUM($AC283:DF283),DF283)","v":0},{"$f":"IF(SUM($AC283:DG283)+DG283>$AB25,$AB25-SUM($AC283:DG283),DG283)","v":0},{"$f":"IF(SUM($AC283:DH283)+DH283>$AB25,$AB25-SUM($AC283:DH283),DH283)","v":0},{"$f":"IF(SUM($AC283:DI283)+DI283>$AB25,$AB25-SUM($AC283:DI283),DI283)","v":0},{"$f":"IF(SUM($AC283:DJ283)+DJ283>$AB25,$AB25-SUM($AC283:DJ283),DJ283)","v":0},{"$f":"IF(SUM($AC283:DK283)+DK283>$AB25,$AB25-SUM($AC283:DK283),DK283)","v":0},{"$f":"IF(SUM($AC283:DL283)+DL283>$AB25,$AB25-SUM($AC283:DL283),DL283)","v":0},{"$f":"IF(SUM($AC283:DM283)+DM283>$AB25,$AB25-SUM($AC283:DM283),DM283)","v":0},{"$f":"IF(SUM($AC283:DN283)+DN283>$AB25,$AB25-SUM($AC283:DN283),DN283)","v":0},{"$f":"IF(SUM($AC283:DO283)+DO283>$AB25,$AB25-SUM($AC283:DO283),DO283)","v":0},{"$f":"IF(SUM($AC283:DP283)+DP283>$AB25,$AB25-SUM($AC283:DP283),DP283)","v":0},{"$f":"IF(SUM($AC283:DQ283)+DQ283>$AB25,$AB25-SUM($AC283:DQ283),DQ283)","v":0},{"$f":"IF(SUM($AC283:DR283)+DR283>$AB25,$AB25-SUM($AC283:DR283),DR283)","v":0},{"$f":"IF(SUM($AC283:DS283)+DS283>$AB25,$AB25-SUM($AC283:DS283),DS283)","v":0},{"$f":"IF(SUM($AC283:DT283)+DT283>$AB25,$AB25-SUM($AC283:DT283),DT283)","v":0},{"$f":"IF(SUM($AC283:DU283)+DU283>$AB25,$AB25-SUM($AC283:DU283),DU283)","v":0},{"$f":"IF(SUM($AC283:DV283)+DV283>$AB25,$AB25-SUM($AC283:DV283),DV283)","v":0},{"$f":"IF(SUM($AC283:DW283)+DW283>$AB25,$AB25-SUM($AC283:DW283),DW283)","v":0},{"$f":"IF(SUM($AC283:DX283)+DX283>$AB25,$AB25-SUM($AC283:DX283),DX283)","v":0},{"$f":"IF(SUM($AC283:DY283)+DY283>$AB25,$AB25-SUM($AC283:DY283),DY283)","v":0},{"$f":"IF(SUM($AC283:DZ283)+DZ283>$AB25,$AB25-SUM($AC283:DZ283),DZ283)","v":0},{"$f":"IF(SUM($AC283:EA283)+EA283>$AB25,$AB25-SUM($AC283:EA283),EA283)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.747361375E-3,{"$f":"IF(SUM($AC284:AC284)+AC284>$AB26,$AB26-SUM($AC284:AC284),AC284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AD284)+AD284>$AB26,$AB26-SUM($AC284:AD284),AD284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AE284)+AE284>$AB26,$AB26-SUM($AC284:AE284),AE284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AF284)+AF284>$AB26,$AB26-SUM($AC284:AF284),AF284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AG284)+AG284>$AB26,$AB26-SUM($AC284:AG284),AG284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AH284)+AH284>$AB26,$AB26-SUM($AC284:AH284),AH284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AI284)+AI284>$AB26,$AB26-SUM($AC284:AI284),AI284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AJ284)+AJ284>$AB26,$AB26-SUM($AC284:AJ284),AJ284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AK284)+AK284>$AB26,$AB26-SUM($AC284:AK284),AK284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AL284)+AL284>$AB26,$AB26-SUM($AC284:AL284),AL284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AM284)+AM284>$AB26,$AB26-SUM($AC284:AM284),AM284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AN284)+AN284>$AB26,$AB26-SUM($AC284:AN284),AN284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AO284)+AO284>$AB26,$AB26-SUM($AC284:AO284),AO284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AP284)+AP284>$AB26,$AB26-SUM($AC284:AP284),AP284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AQ284)+AQ284>$AB26,$AB26-SUM($AC284:AQ284),AQ284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AR284)+AR284>$AB26,$AB26-SUM($AC284:AR284),AR284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AS284)+AS284>$AB26,$AB26-SUM($AC284:AS284),AS284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AT284)+AT284>$AB26,$AB26-SUM($AC284:AT284),AT284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AU284)+AU284>$AB26,$AB26-SUM($AC284:AU284),AU284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AV284)+AV284>$AB26,$AB26-SUM($AC284:AV284),AV284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AW284)+AW284>$AB26,$AB26-SUM($AC284:AW284),AW284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AX284)+AX284>$AB26,$AB26-SUM($AC284:AX284),AX284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AY284)+AY284>$AB26,$AB26-SUM($AC284:AY284),AY284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:AZ284)+AZ284>$AB26,$AB26-SUM($AC284:AZ284),AZ284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BA284)+BA284>$AB26,$AB26-SUM($AC284:BA284),BA284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BB284)+BB284>$AB26,$AB26-SUM($AC284:BB284),BB284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BC284)+BC284>$AB26,$AB26-SUM($AC284:BC284),BC284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BD284)+BD284>$AB26,$AB26-SUM($AC284:BD284),BD284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BE284)+BE284>$AB26,$AB26-SUM($AC284:BE284),BE284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BF284)+BF284>$AB26,$AB26-SUM($AC284:BF284),BF284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BG284)+BG284>$AB26,$AB26-SUM($AC284:BG284),BG284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BH284)+BH284>$AB26,$AB26-SUM($AC284:BH284),BH284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BI284)+BI284>$AB26,$AB26-SUM($AC284:BI284),BI284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BJ284)+BJ284>$AB26,$AB26-SUM($AC284:BJ284),BJ284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BK284)+BK284>$AB26,$AB26-SUM($AC284:BK284),BK284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BL284)+BL284>$AB26,$AB26-SUM($AC284:BL284),BL284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BM284)+BM284>$AB26,$AB26-SUM($AC284:BM284),BM284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BN284)+BN284>$AB26,$AB26-SUM($AC284:BN284),BN284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BO284)+BO284>$AB26,$AB26-SUM($AC284:BO284),BO284)","v":2.747361375E-3},{"$f":"IF(SUM($AC284:BP284)+BP284>$AB26,$AB26-SUM($AC284:BP284),BP284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BQ284)+BQ284>$AB26,$AB26-SUM($AC284:BQ284),BQ284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BR284)+BR284>$AB26,$AB26-SUM($AC284:BR284),BR284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BS284)+BS284>$AB26,$AB26-SUM($AC284:BS284),BS284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BT284)+BT284>$AB26,$AB26-SUM($AC284:BT284),BT284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BU284)+BU284>$AB26,$AB26-SUM($AC284:BU284),BU284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BV284)+BV284>$AB26,$AB26-SUM($AC284:BV284),BV284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BW284)+BW284>$AB26,$AB26-SUM($AC284:BW284),BW284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BX284)+BX284>$AB26,$AB26-SUM($AC284:BX284),BX284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BY284)+BY284>$AB26,$AB26-SUM($AC284:BY284),BY284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:BZ284)+BZ284>$AB26,$AB26-SUM($AC284:BZ284),BZ284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CA284)+CA284>$AB26,$AB26-SUM($AC284:CA284),CA284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CB284)+CB284>$AB26,$AB26-SUM($AC284:CB284),CB284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CC284)+CC284>$AB26,$AB26-SUM($AC284:CC284),CC284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CD284)+CD284>$AB26,$AB26-SUM($AC284:CD284),CD284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CE284)+CE284>$AB26,$AB26-SUM($AC284:CE284),CE284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CF284)+CF284>$AB26,$AB26-SUM($AC284:CF284),CF284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CG284)+CG284>$AB26,$AB26-SUM($AC284:CG284),CG284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CH284)+CH284>$AB26,$AB26-SUM($AC284:CH284),CH284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CI284)+CI284>$AB26,$AB26-SUM($AC284:CI284),CI284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CJ284)+CJ284>$AB26,$AB26-SUM($AC284:CJ284),CJ284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CK284)+CK284>$AB26,$AB26-SUM($AC284:CK284),CK284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CL284)+CL284>$AB26,$AB26-SUM($AC284:CL284),CL284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CM284)+CM284>$AB26,$AB26-SUM($AC284:CM284),CM284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CN284)+CN284>$AB26,$AB26-SUM($AC284:CN284),CN284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CO284)+CO284>$AB26,$AB26-SUM($AC284:CO284),CO284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CP284)+CP284>$AB26,$AB26-SUM($AC284:CP284),CP284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CQ284)+CQ284>$AB26,$AB26-SUM($AC284:CQ284),CQ284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CR284)+CR284>$AB26,$AB26-SUM($AC284:CR284),CR284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CS284)+CS284>$AB26,$AB26-SUM($AC284:CS284),CS284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CT284)+CT284>$AB26,$AB26-SUM($AC284:CT284),CT284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CU284)+CU284>$AB26,$AB26-SUM($AC284:CU284),CU284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CV284)+CV284>$AB26,$AB26-SUM($AC284:CV284),CV284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CW284)+CW284>$AB26,$AB26-SUM($AC284:CW284),CW284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CX284)+CX284>$AB26,$AB26-SUM($AC284:CX284),CX284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CY284)+CY284>$AB26,$AB26-SUM($AC284:CY284),CY284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:CZ284)+CZ284>$AB26,$AB26-SUM($AC284:CZ284),CZ284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DA284)+DA284>$AB26,$AB26-SUM($AC284:DA284),DA284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DB284)+DB284>$AB26,$AB26-SUM($AC284:DB284),DB284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DC284)+DC284>$AB26,$AB26-SUM($AC284:DC284),DC284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DD284)+DD284>$AB26,$AB26-SUM($AC284:DD284),DD284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DE284)+DE284>$AB26,$AB26-SUM($AC284:DE284),DE284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DF284)+DF284>$AB26,$AB26-SUM($AC284:DF284),DF284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DG284)+DG284>$AB26,$AB26-SUM($AC284:DG284),DG284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DH284)+DH284>$AB26,$AB26-SUM($AC284:DH284),DH284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DI284)+DI284>$AB26,$AB26-SUM($AC284:DI284),DI284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DJ284)+DJ284>$AB26,$AB26-SUM($AC284:DJ284),DJ284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DK284)+DK284>$AB26,$AB26-SUM($AC284:DK284),DK284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DL284)+DL284>$AB26,$AB26-SUM($AC284:DL284),DL284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DM284)+DM284>$AB26,$AB26-SUM($AC284:DM284),DM284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DN284)+DN284>$AB26,$AB26-SUM($AC284:DN284),DN284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DO284)+DO284>$AB26,$AB26-SUM($AC284:DO284),DO284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DP284)+DP284>$AB26,$AB26-SUM($AC284:DP284),DP284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DQ284)+DQ284>$AB26,$AB26-SUM($AC284:DQ284),DQ284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DR284)+DR284>$AB26,$AB26-SUM($AC284:DR284),DR284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DS284)+DS284>$AB26,$AB26-SUM($AC284:DS284),DS284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DT284)+DT284>$AB26,$AB26-SUM($AC284:DT284),DT284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DU284)+DU284>$AB26,$AB26-SUM($AC284:DU284),DU284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DV284)+DV284>$AB26,$AB26-SUM($AC284:DV284),DV284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DW284)+DW284>$AB26,$AB26-SUM($AC284:DW284),DW284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DX284)+DX284>$AB26,$AB26-SUM($AC284:DX284),DX284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DY284)+DY284>$AB26,$AB26-SUM($AC284:DY284),DY284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:DZ284)+DZ284>$AB26,$AB26-SUM($AC284:DZ284),DZ284)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AC284:EA284)+EA284>$AB26,$AB26-SUM($AC284:EA284),EA284)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AC285:AC285)+AC285>$AB27,$AB27-SUM($AC285:AC285),AC285)","v":0},{"$f":"IF(SUM($AC285:AD285)+AD285>$AB27,$AB27-SUM($AC285:AD285),AD285)","v":0},{"$f":"IF(SUM($AC285:AE285)+AE285>$AB27,$AB27-SUM($AC285:AE285),AE285)","v":0},{"$f":"IF(SUM($AC285:AF285)+AF285>$AB27,$AB27-SUM($AC285:AF285),AF285)","v":0},{"$f":"IF(SUM($AC285:AG285)+AG285>$AB27,$AB27-SUM($AC285:AG285),AG285)","v":0},{"$f":"IF(SUM($AC285:AH285)+AH285>$AB27,$AB27-SUM($AC285:AH285),AH285)","v":0},{"$f":"IF(SUM($AC285:AI285)+AI285>$AB27,$AB27-SUM($AC285:AI285),AI285)","v":0},{"$f":"IF(SUM($AC285:AJ285)+AJ285>$AB27,$AB27-SUM($AC285:AJ285),AJ285)","v":0},{"$f":"IF(SUM($AC285:AK285)+AK285>$AB27,$AB27-SUM($AC285:AK285),AK285)","v":0},{"$f":"IF(SUM($AC285:AL285)+AL285>$AB27,$AB27-SUM($AC285:AL285),AL285)","v":0},{"$f":"IF(SUM($AC285:AM285)+AM285>$AB27,$AB27-SUM($AC285:AM285),AM285)","v":0},{"$f":"IF(SUM($AC285:AN285)+AN285>$AB27,$AB27-SUM($AC285:AN285),AN285)","v":0},{"$f":"IF(SUM($AC285:AO285)+AO285>$AB27,$AB27-SUM($AC285:AO285),AO285)","v":0},{"$f":"IF(SUM($AC285:AP285)+AP285>$AB27,$AB27-SUM($AC285:AP285),AP285)","v":0},{"$f":"IF(SUM($AC285:AQ285)+AQ285>$AB27,$AB27-SUM($AC285:AQ285),AQ285)","v":0},{"$f":"IF(SUM($AC285:AR285)+AR285>$AB27,$AB27-SUM($AC285:AR285),AR285)","v":0},{"$f":"IF(SUM($AC285:AS285)+AS285>$AB27,$AB27-SUM($AC285:AS285),AS285)","v":0},{"$f":"IF(SUM($AC285:AT285)+AT285>$AB27,$AB27-SUM($AC285:AT285),AT285)","v":0},{"$f":"IF(SUM($AC285:AU285)+AU285>$AB27,$AB27-SUM($AC285:AU285),AU285)","v":0},{"$f":"IF(SUM($AC285:AV285)+AV285>$AB27,$AB27-SUM($AC285:AV285),AV285)","v":0},{"$f":"IF(SUM($AC285:AW285)+AW285>$AB27,$AB27-SUM($AC285:AW285),AW285)","v":0},{"$f":"IF(SUM($AC285:AX285)+AX285>$AB27,$AB27-SUM($AC285:AX285),AX285)","v":0},{"$f":"IF(SUM($AC285:AY285)+AY285>$AB27,$AB27-SUM($AC285:AY285),AY285)","v":0},{"$f":"IF(SUM($AC285:AZ285)+AZ285>$AB27,$AB27-SUM($AC285:AZ285),AZ285)","v":0},{"$f":"IF(SUM($AC285:BA285)+BA285>$AB27,$AB27-SUM($AC285:BA285),BA285)","v":0},{"$f":"IF(SUM($AC285:BB285)+BB285>$AB27,$AB27-SUM($AC285:BB285),BB285)","v":0},{"$f":"IF(SUM($AC285:BC285)+BC285>$AB27,$AB27-SUM($AC285:BC285),BC285)","v":0},{"$f":"IF(SUM($AC285:BD285)+BD285>$AB27,$AB27-SUM($AC285:BD285),BD285)","v":0},{"$f":"IF(SUM($AC285:BE285)+BE285>$AB27,$AB27-SUM($AC285:BE285),BE285)","v":0},{"$f":"IF(SUM($AC285:BF285)+BF285>$AB27,$AB27-SUM($AC285:BF285),BF285)","v":0},{"$f":"IF(SUM($AC285:BG285)+BG285>$AB27,$AB27-SUM($AC285:BG285),BG285)","v":0},{"$f":"IF(SUM($AC285:BH285)+BH285>$AB27,$AB27-SUM($AC285:BH285),BH285)","v":0},{"$f":"IF(SUM($AC285:BI285)+BI285>$AB27,$AB27-SUM($AC285:BI285),BI285)","v":0},{"$f":"IF(SUM($AC285:BJ285)+BJ285>$AB27,$AB27-SUM($AC285:BJ285),BJ285)","v":0},{"$f":"IF(SUM($AC285:BK285)+BK285>$AB27,$AB27-SUM($AC285:BK285),BK285)","v":0},{"$f":"IF(SUM($AC285:BL285)+BL285>$AB27,$AB27-SUM($AC285:BL285),BL285)","v":0},{"$f":"IF(SUM($AC285:BM285)+BM285>$AB27,$AB27-SUM($AC285:BM285),BM285)","v":0},{"$f":"IF(SUM($AC285:BN285)+BN285>$AB27,$AB27-SUM($AC285:BN285),BN285)","v":0},{"$f":"IF(SUM($AC285:BO285)+BO285>$AB27,$AB27-SUM($AC285:BO285),BO285)","v":0},{"$f":"IF(SUM($AC285:BP285)+BP285>$AB27,$AB27-SUM($AC285:BP285),BP285)","v":0},{"$f":"IF(SUM($AC285:BQ285)+BQ285>$AB27,$AB27-SUM($AC285:BQ285),BQ285)","v":0},{"$f":"IF(SUM($AC285:BR285)+BR285>$AB27,$AB27-SUM($AC285:BR285),BR285)","v":0},{"$f":"IF(SUM($AC285:BS285)+BS285>$AB27,$AB27-SUM($AC285:BS285),BS285)","v":0},{"$f":"IF(SUM($AC285:BT285)+BT285>$AB27,$AB27-SUM($AC285:BT285),BT285)","v":0},{"$f":"IF(SUM($AC285:BU285)+BU285>$AB27,$AB27-SUM($AC285:BU285),BU285)","v":0},{"$f":"IF(SUM($AC285:BV285)+BV285>$AB27,$AB27-SUM($AC285:BV285),BV285)","v":0},{"$f":"IF(SUM($AC285:BW285)+BW285>$AB27,$AB27-SUM($AC285:BW285),BW285)","v":0},{"$f":"IF(SUM($AC285:BX285)+BX285>$AB27,$AB27-SUM($AC285:BX285),BX285)","v":0},{"$f":"IF(SUM($AC285:BY285)+BY285>$AB27,$AB27-SUM($AC285:BY285),BY285)","v":0},{"$f":"IF(SUM($AC285:BZ285)+BZ285>$AB27,$AB27-SUM($AC285:BZ285),BZ285)","v":0},{"$f":"IF(SUM($AC285:CA285)+CA285>$AB27,$AB27-SUM($AC285:CA285),CA285)","v":0},{"$f":"IF(SUM($AC285:CB285)+CB285>$AB27,$AB27-SUM($AC285:CB285),CB285)","v":0},{"$f":"IF(SUM($AC285:CC285)+CC285>$AB27,$AB27-SUM($AC285:CC285),CC285)","v":0},{"$f":"IF(SUM($AC285:CD285)+CD285>$AB27,$AB27-SUM($AC285:CD285),CD285)","v":0},{"$f":"IF(SUM($AC285:CE285)+CE285>$AB27,$AB27-SUM($AC285:CE285),CE285)","v":0},{"$f":"IF(SUM($AC285:CF285)+CF285>$AB27,$AB27-SUM($AC285:CF285),CF285)","v":0},{"$f":"IF(SUM($AC285:CG285)+CG285>$AB27,$AB27-SUM($AC285:CG285),CG285)","v":0},{"$f":"IF(SUM($AC285:CH285)+CH285>$AB27,$AB27-SUM($AC285:CH285),CH285)","v":0},{"$f":"IF(SUM($AC285:CI285)+CI285>$AB27,$AB27-SUM($AC285:CI285),CI285)","v":0},{"$f":"IF(SUM($AC285:CJ285)+CJ285>$AB27,$AB27-SUM($AC285:CJ285),CJ285)","v":0},{"$f":"IF(SUM($AC285:CK285)+CK285>$AB27,$AB27-SUM($AC285:CK285),CK285)","v":0},{"$f":"IF(SUM($AC285:CL285)+CL285>$AB27,$AB27-SUM($AC285:CL285),CL285)","v":0},{"$f":"IF(SUM($AC285:CM285)+CM285>$AB27,$AB27-SUM($AC285:CM285),CM285)","v":0},{"$f":"IF(SUM($AC285:CN285)+CN285>$AB27,$AB27-SUM($AC285:CN285),CN285)","v":0},{"$f":"IF(SUM($AC285:CO285)+CO285>$AB27,$AB27-SUM($AC285:CO285),CO285)","v":0},{"$f":"IF(SUM($AC285:CP285)+CP285>$AB27,$AB27-SUM($AC285:CP285),CP285)","v":0},{"$f":"IF(SUM($AC285:CQ285)+CQ285>$AB27,$AB27-SUM($AC285:CQ285),CQ285)","v":0},{"$f":"IF(SUM($AC285:CR285)+CR285>$AB27,$AB27-SUM($AC285:CR285),CR285)","v":0},{"$f":"IF(SUM($AC285:CS285)+CS285>$AB27,$AB27-SUM($AC285:CS285),CS285)","v":0},{"$f":"IF(SUM($AC285:CT285)+CT285>$AB27,$AB27-SUM($AC285:CT285),CT285)","v":0},{"$f":"IF(SUM($AC285:CU285)+CU285>$AB27,$AB27-SUM($AC285:CU285),CU285)","v":0},{"$f":"IF(SUM($AC285:CV285)+CV285>$AB27,$AB27-SUM($AC285:CV285),CV285)","v":0},{"$f":"IF(SUM($AC285:CW285)+CW285>$AB27,$AB27-SUM($AC285:CW285),CW285)","v":0},{"$f":"IF(SUM($AC285:CX285)+CX285>$AB27,$AB27-SUM($AC285:CX285),CX285)","v":0},{"$f":"IF(SUM($AC285:CY285)+CY285>$AB27,$AB27-SUM($AC285:CY285),CY285)","v":0},{"$f":"IF(SUM($AC285:CZ285)+CZ285>$AB27,$AB27-SUM($AC285:CZ285),CZ285)","v":0},{"$f":"IF(SUM($AC285:DA285)+DA285>$AB27,$AB27-SUM($AC285:DA285),DA285)","v":0},{"$f":"IF(SUM($AC285:DB285)+DB285>$AB27,$AB27-SUM($AC285:DB285),DB285)","v":0},{"$f":"IF(SUM($AC285:DC285)+DC285>$AB27,$AB27-SUM($AC285:DC285),DC285)","v":0},{"$f":"IF(SUM($AC285:DD285)+DD285>$AB27,$AB27-SUM($AC285:DD285),DD285)","v":0},{"$f":"IF(SUM($AC285:DE285)+DE285>$AB27,$AB27-SUM($AC285:DE285),DE285)","v":0},{"$f":"IF(SUM($AC285:DF285)+DF285>$AB27,$AB27-SUM($AC285:DF285),DF285)","v":0},{"$f":"IF(SUM($AC285:DG285)+DG285>$AB27,$AB27-SUM($AC285:DG285),DG285)","v":0},{"$f":"IF(SUM($AC285:DH285)+DH285>$AB27,$AB27-SUM($AC285:DH285),DH285)","v":0},{"$f":"IF(SUM($AC285:DI285)+DI285>$AB27,$AB27-SUM($AC285:DI285),DI285)","v":0},{"$f":"IF(SUM($AC285:DJ285)+DJ285>$AB27,$AB27-SUM($AC285:DJ285),DJ285)","v":0},{"$f":"IF(SUM($AC285:DK285)+DK285>$AB27,$AB27-SUM($AC285:DK285),DK285)","v":0},{"$f":"IF(SUM($AC285:DL285)+DL285>$AB27,$AB27-SUM($AC285:DL285),DL285)","v":0},{"$f":"IF(SUM($AC285:DM285)+DM285>$AB27,$AB27-SUM($AC285:DM285),DM285)","v":0},{"$f":"IF(SUM($AC285:DN285)+DN285>$AB27,$AB27-SUM($AC285:DN285),DN285)","v":0},{"$f":"IF(SUM($AC285:DO285)+DO285>$AB27,$AB27-SUM($AC285:DO285),DO285)","v":0},{"$f":"IF(SUM($AC285:DP285)+DP285>$AB27,$AB27-SUM($AC285:DP285),DP285)","v":0},{"$f":"IF(SUM($AC285:DQ285)+DQ285>$AB27,$AB27-SUM($AC285:DQ285),DQ285)","v":0},{"$f":"IF(SUM($AC285:DR285)+DR285>$AB27,$AB27-SUM($AC285:DR285),DR285)","v":0},{"$f":"IF(SUM($AC285:DS285)+DS285>$AB27,$AB27-SUM($AC285:DS285),DS285)","v":0},{"$f":"IF(SUM($AC285:DT285)+DT285>$AB27,$AB27-SUM($AC285:DT285),DT285)","v":0},{"$f":"IF(SUM($AC285:DU285)+DU285>$AB27,$AB27-SUM($AC285:DU285),DU285)","v":0},{"$f":"IF(SUM($AC285:DV285)+DV285>$AB27,$AB27-SUM($AC285:DV285),DV285)","v":0},{"$f":"IF(SUM($AC285:DW285)+DW285>$AB27,$AB27-SUM($AC285:DW285),DW285)","v":0},{"$f":"IF(SUM($AC285:DX285)+DX285>$AB27,$AB27-SUM($AC285:DX285),DX285)","v":0},{"$f":"IF(SUM($AC285:DY285)+DY285>$AB27,$AB27-SUM($AC285:DY285),DY285)","v":0},{"$f":"IF(SUM($AC285:DZ285)+DZ285>$AB27,$AB27-SUM($AC285:DZ285),DZ285)","v":0},{"$f":"IF(SUM($AC285:EA285)+EA285>$AB27,$AB27-SUM($AC285:EA285),EA285)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AC286:AC286)+AC286>$AB28,$AB28-SUM($AC286:AC286),AC286)","v":0},{"$f":"IF(SUM($AC286:AD286)+AD286>$AB28,$AB28-SUM($AC286:AD286),AD286)","v":0},{"$f":"IF(SUM($AC286:AE286)+AE286>$AB28,$AB28-SUM($AC286:AE286),AE286)","v":0},{"$f":"IF(SUM($AC286:AF286)+AF286>$AB28,$AB28-SUM($AC286:AF286),AF286)","v":0},{"$f":"IF(SUM($AC286:AG286)+AG286>$AB28,$AB28-SUM($AC286:AG286),AG286)","v":0},{"$f":"IF(SUM($AC286:AH286)+AH286>$AB28,$AB28-SUM($AC286:AH286),AH286)","v":0},{"$f":"IF(SUM($AC286:AI286)+AI286>$AB28,$AB28-SUM($AC286:AI286),AI286)","v":0},{"$f":"IF(SUM($AC286:AJ286)+AJ286>$AB28,$AB28-SUM($AC286:AJ286),AJ286)","v":0},{"$f":"IF(SUM($AC286:AK286)+AK286>$AB28,$AB28-SUM($AC286:AK286),AK286)","v":0},{"$f":"IF(SUM($AC286:AL286)+AL286>$AB28,$AB28-SUM($AC286:AL286),AL286)","v":0},{"$f":"IF(SUM($AC286:AM286)+AM286>$AB28,$AB28-SUM($AC286:AM286),AM286)","v":0},{"$f":"IF(SUM($AC286:AN286)+AN286>$AB28,$AB28-SUM($AC286:AN286),AN286)","v":0},{"$f":"IF(SUM($AC286:AO286)+AO286>$AB28,$AB28-SUM($AC286:AO286),AO286)","v":0},{"$f":"IF(SUM($AC286:AP286)+AP286>$AB28,$AB28-SUM($AC286:AP286),AP286)","v":0},{"$f":"IF(SUM($AC286:AQ286)+AQ286>$AB28,$AB28-SUM($AC286:AQ286),AQ286)","v":0},{"$f":"IF(SUM($AC286:AR286)+AR286>$AB28,$AB28-SUM($AC286:AR286),AR286)","v":0},{"$f":"IF(SUM($AC286:AS286)+AS286>$AB28,$AB28-SUM($AC286:AS286),AS286)","v":0},{"$f":"IF(SUM($AC286:AT286)+AT286>$AB28,$AB28-SUM($AC286:AT286),AT286)","v":0},{"$f":"IF(SUM($AC286:AU286)+AU286>$AB28,$AB28-SUM($AC286:AU286),AU286)","v":0},{"$f":"IF(SUM($AC286:AV286)+AV286>$AB28,$AB28-SUM($AC286:AV286),AV286)","v":0},{"$f":"IF(SUM($AC286:AW286)+AW286>$AB28,$AB28-SUM($AC286:AW286),AW286)","v":0},{"$f":"IF(SUM($AC286:AX286)+AX286>$AB28,$AB28-SUM($AC286:AX286),AX286)","v":0},{"$f":"IF(SUM($AC286:AY286)+AY286>$AB28,$AB28-SUM($AC286:AY286),AY286)","v":0},{"$f":"IF(SUM($AC286:AZ286)+AZ286>$AB28,$AB28-SUM($AC286:AZ286),AZ286)","v":0},{"$f":"IF(SUM($AC286:BA286)+BA286>$AB28,$AB28-SUM($AC286:BA286),BA286)","v":0},{"$f":"IF(SUM($AC286:BB286)+BB286>$AB28,$AB28-SUM($AC286:BB286),BB286)","v":0},{"$f":"IF(SUM($AC286:BC286)+BC286>$AB28,$AB28-SUM($AC286:BC286),BC286)","v":0},{"$f":"IF(SUM($AC286:BD286)+BD286>$AB28,$AB28-SUM($AC286:BD286),BD286)","v":0},{"$f":"IF(SUM($AC286:BE286)+BE286>$AB28,$AB28-SUM($AC286:BE286),BE286)","v":0},{"$f":"IF(SUM($AC286:BF286)+BF286>$AB28,$AB28-SUM($AC286:BF286),BF286)","v":0},{"$f":"IF(SUM($AC286:BG286)+BG286>$AB28,$AB28-SUM($AC286:BG286),BG286)","v":0},{"$f":"IF(SUM($AC286:BH286)+BH286>$AB28,$AB28-SUM($AC286:BH286),BH286)","v":0},{"$f":"IF(SUM($AC286:BI286)+BI286>$AB28,$AB28-SUM($AC286:BI286),BI286)","v":0},{"$f":"IF(SUM($AC286:BJ286)+BJ286>$AB28,$AB28-SUM($AC286:BJ286),BJ286)","v":0},{"$f":"IF(SUM($AC286:BK286)+BK286>$AB28,$AB28-SUM($AC286:BK286),BK286)","v":0},{"$f":"IF(SUM($AC286:BL286)+BL286>$AB28,$AB28-SUM($AC286:BL286),BL286)","v":0},{"$f":"IF(SUM($AC286:BM286)+BM286>$AB28,$AB28-SUM($AC286:BM286),BM286)","v":0},{"$f":"IF(SUM($AC286:BN286)+BN286>$AB28,$AB28-SUM($AC286:BN286),BN286)","v":0},{"$f":"IF(SUM($AC286:BO286)+BO286>$AB28,$AB28-SUM($AC286:BO286),BO286)","v":0},{"$f":"IF(SUM($AC286:BP286)+BP286>$AB28,$AB28-SUM($AC286:BP286),BP286)","v":0},{"$f":"IF(SUM($AC286:BQ286)+BQ286>$AB28,$AB28-SUM($AC286:BQ286),BQ286)","v":0},{"$f":"IF(SUM($AC286:BR286)+BR286>$AB28,$AB28-SUM($AC286:BR286),BR286)","v":0},{"$f":"IF(SUM($AC286:BS286)+BS286>$AB28,$AB28-SUM($AC286:BS286),BS286)","v":0},{"$f":"IF(SUM($AC286:BT286)+BT286>$AB28,$AB28-SUM($AC286:BT286),BT286)","v":0},{"$f":"IF(SUM($AC286:BU286)+BU286>$AB28,$AB28-SUM($AC286:BU286),BU286)","v":0},{"$f":"IF(SUM($AC286:BV286)+BV286>$AB28,$AB28-SUM($AC286:BV286),BV286)","v":0},{"$f":"IF(SUM($AC286:BW286)+BW286>$AB28,$AB28-SUM($AC286:BW286),BW286)","v":0},{"$f":"IF(SUM($AC286:BX286)+BX286>$AB28,$AB28-SUM($AC286:BX286),BX286)","v":0},{"$f":"IF(SUM($AC286:BY286)+BY286>$AB28,$AB28-SUM($AC286:BY286),BY286)","v":0},{"$f":"IF(SUM($AC286:BZ286)+BZ286>$AB28,$AB28-SUM($AC286:BZ286),BZ286)","v":0},{"$f":"IF(SUM($AC286:CA286)+CA286>$AB28,$AB28-SUM($AC286:CA286),CA286)","v":0},{"$f":"IF(SUM($AC286:CB286)+CB286>$AB28,$AB28-SUM($AC286:CB286),CB286)","v":0},{"$f":"IF(SUM($AC286:CC286)+CC286>$AB28,$AB28-SUM($AC286:CC286),CC286)","v":0},{"$f":"IF(SUM($AC286:CD286)+CD286>$AB28,$AB28-SUM($AC286:CD286),CD286)","v":0},{"$f":"IF(SUM($AC286:CE286)+CE286>$AB28,$AB28-SUM($AC286:CE286),CE286)","v":0},{"$f":"IF(SUM($AC286:CF286)+CF286>$AB28,$AB28-SUM($AC286:CF286),CF286)","v":0},{"$f":"IF(SUM($AC286:CG286)+CG286>$AB28,$AB28-SUM($AC286:CG286),CG286)","v":0},{"$f":"IF(SUM($AC286:CH286)+CH286>$AB28,$AB28-SUM($AC286:CH286),CH286)","v":0},{"$f":"IF(SUM($AC286:CI286)+CI286>$AB28,$AB28-SUM($AC286:CI286),CI286)","v":0},{"$f":"IF(SUM($AC286:CJ286)+CJ286>$AB28,$AB28-SUM($AC286:CJ286),CJ286)","v":0},{"$f":"IF(SUM($AC286:CK286)+CK286>$AB28,$AB28-SUM($AC286:CK286),CK286)","v":0},{"$f":"IF(SUM($AC286:CL286)+CL286>$AB28,$AB28-SUM($AC286:CL286),CL286)","v":0},{"$f":"IF(SUM($AC286:CM286)+CM286>$AB28,$AB28-SUM($AC286:CM286),CM286)","v":0},{"$f":"IF(SUM($AC286:CN286)+CN286>$AB28,$AB28-SUM($AC286:CN286),CN286)","v":0},{"$f":"IF(SUM($AC286:CO286)+CO286>$AB28,$AB28-SUM($AC286:CO286),CO286)","v":0},{"$f":"IF(SUM($AC286:CP286)+CP286>$AB28,$AB28-SUM($AC286:CP286),CP286)","v":0},{"$f":"IF(SUM($AC286:CQ286)+CQ286>$AB28,$AB28-SUM($AC286:CQ286),CQ286)","v":0},{"$f":"IF(SUM($AC286:CR286)+CR286>$AB28,$AB28-SUM($AC286:CR286),CR286)","v":0},{"$f":"IF(SUM($AC286:CS286)+CS286>$AB28,$AB28-SUM($AC286:CS286),CS286)","v":0},{"$f":"IF(SUM($AC286:CT286)+CT286>$AB28,$AB28-SUM($AC286:CT286),CT286)","v":0},{"$f":"IF(SUM($AC286:CU286)+CU286>$AB28,$AB28-SUM($AC286:CU286),CU286)","v":0},{"$f":"IF(SUM($AC286:CV286)+CV286>$AB28,$AB28-SUM($AC286:CV286),CV286)","v":0},{"$f":"IF(SUM($AC286:CW286)+CW286>$AB28,$AB28-SUM($AC286:CW286),CW286)","v":0},{"$f":"IF(SUM($AC286:CX286)+CX286>$AB28,$AB28-SUM($AC286:CX286),CX286)","v":0},{"$f":"IF(SUM($AC286:CY286)+CY286>$AB28,$AB28-SUM($AC286:CY286),CY286)","v":0},{"$f":"IF(SUM($AC286:CZ286)+CZ286>$AB28,$AB28-SUM($AC286:CZ286),CZ286)","v":0},{"$f":"IF(SUM($AC286:DA286)+DA286>$AB28,$AB28-SUM($AC286:DA286),DA286)","v":0},{"$f":"IF(SUM($AC286:DB286)+DB286>$AB28,$AB28-SUM($AC286:DB286),DB286)","v":0},{"$f":"IF(SUM($AC286:DC286)+DC286>$AB28,$AB28-SUM($AC286:DC286),DC286)","v":0},{"$f":"IF(SUM($AC286:DD286)+DD286>$AB28,$AB28-SUM($AC286:DD286),DD286)","v":0},{"$f":"IF(SUM($AC286:DE286)+DE286>$AB28,$AB28-SUM($AC286:DE286),DE286)","v":0},{"$f":"IF(SUM($AC286:DF286)+DF286>$AB28,$AB28-SUM($AC286:DF286),DF286)","v":0},{"$f":"IF(SUM($AC286:DG286)+DG286>$AB28,$AB28-SUM($AC286:DG286),DG286)","v":0},{"$f":"IF(SUM($AC286:DH286)+DH286>$AB28,$AB28-SUM($AC286:DH286),DH286)","v":0},{"$f":"IF(SUM($AC286:DI286)+DI286>$AB28,$AB28-SUM($AC286:DI286),DI286)","v":0},{"$f":"IF(SUM($AC286:DJ286)+DJ286>$AB28,$AB28-SUM($AC286:DJ286),DJ286)","v":0},{"$f":"IF(SUM($AC286:DK286)+DK286>$AB28,$AB28-SUM($AC286:DK286),DK286)","v":0},{"$f":"IF(SUM($AC286:DL286)+DL286>$AB28,$AB28-SUM($AC286:DL286),DL286)","v":0},{"$f":"IF(SUM($AC286:DM286)+DM286>$AB28,$AB28-SUM($AC286:DM286),DM286)","v":0},{"$f":"IF(SUM($AC286:DN286)+DN286>$AB28,$AB28-SUM($AC286:DN286),DN286)","v":0},{"$f":"IF(SUM($AC286:DO286)+DO286>$AB28,$AB28-SUM($AC286:DO286),DO286)","v":0},{"$f":"IF(SUM($AC286:DP286)+DP286>$AB28,$AB28-SUM($AC286:DP286),DP286)","v":0},{"$f":"IF(SUM($AC286:DQ286)+DQ286>$AB28,$AB28-SUM($AC286:DQ286),DQ286)","v":0},{"$f":"IF(SUM($AC286:DR286)+DR286>$AB28,$AB28-SUM($AC286:DR286),DR286)","v":0},{"$f":"IF(SUM($AC286:DS286)+DS286>$AB28,$AB28-SUM($AC286:DS286),DS286)","v":0},{"$f":"IF(SUM($AC286:DT286)+DT286>$AB28,$AB28-SUM($AC286:DT286),DT286)","v":0},{"$f":"IF(SUM($AC286:DU286)+DU286>$AB28,$AB28-SUM($AC286:DU286),DU286)","v":0},{"$f":"IF(SUM($AC286:DV286)+DV286>$AB28,$AB28-SUM($AC286:DV286),DV286)","v":0},{"$f":"IF(SUM($AC286:DW286)+DW286>$AB28,$AB28-SUM($AC286:DW286),DW286)","v":0},{"$f":"IF(SUM($AC286:DX286)+DX286>$AB28,$AB28-SUM($AC286:DX286),DX286)","v":0},{"$f":"IF(SUM($AC286:DY286)+DY286>$AB28,$AB28-SUM($AC286:DY286),DY286)","v":0},{"$f":"IF(SUM($AC286:DZ286)+DZ286>$AB28,$AB28-SUM($AC286:DZ286),DZ286)","v":0},{"$f":"IF(SUM($AC286:EA286)+EA286>$AB28,$AB28-SUM($AC286:EA286),EA286)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9574612499999989E-3,{"$f":"IF(SUM($AC287:AC287)+AC287>$AB29,$AB29-SUM($AC287:AC287),AC287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AD287)+AD287>$AB29,$AB29-SUM($AC287:AD287),AD287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AE287)+AE287>$AB29,$AB29-SUM($AC287:AE287),AE287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AF287)+AF287>$AB29,$AB29-SUM($AC287:AF287),AF287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AG287)+AG287>$AB29,$AB29-SUM($AC287:AG287),AG287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AH287)+AH287>$AB29,$AB29-SUM($AC287:AH287),AH287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AI287)+AI287>$AB29,$AB29-SUM($AC287:AI287),AI287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AJ287)+AJ287>$AB29,$AB29-SUM($AC287:AJ287),AJ287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AK287)+AK287>$AB29,$AB29-SUM($AC287:AK287),AK287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AL287)+AL287>$AB29,$AB29-SUM($AC287:AL287),AL287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AM287)+AM287>$AB29,$AB29-SUM($AC287:AM287),AM287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AN287)+AN287>$AB29,$AB29-SUM($AC287:AN287),AN287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AO287)+AO287>$AB29,$AB29-SUM($AC287:AO287),AO287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AP287)+AP287>$AB29,$AB29-SUM($AC287:AP287),AP287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AQ287)+AQ287>$AB29,$AB29-SUM($AC287:AQ287),AQ287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AR287)+AR287>$AB29,$AB29-SUM($AC287:AR287),AR287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AS287)+AS287>$AB29,$AB29-SUM($AC287:AS287),AS287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AT287)+AT287>$AB29,$AB29-SUM($AC287:AT287),AT287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AU287)+AU287>$AB29,$AB29-SUM($AC287:AU287),AU287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AV287)+AV287>$AB29,$AB29-SUM($AC287:AV287),AV287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AW287)+AW287>$AB29,$AB29-SUM($AC287:AW287),AW287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AX287)+AX287>$AB29,$AB29-SUM($AC287:AX287),AX287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AY287)+AY287>$AB29,$AB29-SUM($AC287:AY287),AY287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:AZ287)+AZ287>$AB29,$AB29-SUM($AC287:AZ287),AZ287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BA287)+BA287>$AB29,$AB29-SUM($AC287:BA287),BA287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BB287)+BB287>$AB29,$AB29-SUM($AC287:BB287),BB287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BC287)+BC287>$AB29,$AB29-SUM($AC287:BC287),BC287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BD287)+BD287>$AB29,$AB29-SUM($AC287:BD287),BD287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BE287)+BE287>$AB29,$AB29-SUM($AC287:BE287),BE287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BF287)+BF287>$AB29,$AB29-SUM($AC287:BF287),BF287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BG287)+BG287>$AB29,$AB29-SUM($AC287:BG287),BG287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BH287)+BH287>$AB29,$AB29-SUM($AC287:BH287),BH287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BI287)+BI287>$AB29,$AB29-SUM($AC287:BI287),BI287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BJ287)+BJ287>$AB29,$AB29-SUM($AC287:BJ287),BJ287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BK287)+BK287>$AB29,$AB29-SUM($AC287:BK287),BK287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BL287)+BL287>$AB29,$AB29-SUM($AC287:BL287),BL287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BM287)+BM287>$AB29,$AB29-SUM($AC287:BM287),BM287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BN287)+BN287>$AB29,$AB29-SUM($AC287:BN287),BN287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BO287)+BO287>$AB29,$AB29-SUM($AC287:BO287),BO287)","v":9.9574612499999989E-3},{"$f":"IF(SUM($AC287:BP287)+BP287>$AB29,$AB29-SUM($AC287:BP287),BP287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BQ287)+BQ287>$AB29,$AB29-SUM($AC287:BQ287),BQ287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BR287)+BR287>$AB29,$AB29-SUM($AC287:BR287),BR287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BS287)+BS287>$AB29,$AB29-SUM($AC287:BS287),BS287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BT287)+BT287>$AB29,$AB29-SUM($AC287:BT287),BT287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BU287)+BU287>$AB29,$AB29-SUM($AC287:BU287),BU287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BV287)+BV287>$AB29,$AB29-SUM($AC287:BV287),BV287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BW287)+BW287>$AB29,$AB29-SUM($AC287:BW287),BW287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BX287)+BX287>$AB29,$AB29-SUM($AC287:BX287),BX287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BY287)+BY287>$AB29,$AB29-SUM($AC287:BY287),BY287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:BZ287)+BZ287>$AB29,$AB29-SUM($AC287:BZ287),BZ287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CA287)+CA287>$AB29,$AB29-SUM($AC287:CA287),CA287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CB287)+CB287>$AB29,$AB29-SUM($AC287:CB287),CB287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CC287)+CC287>$AB29,$AB29-SUM($AC287:CC287),CC287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CD287)+CD287>$AB29,$AB29-SUM($AC287:CD287),CD287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CE287)+CE287>$AB29,$AB29-SUM($AC287:CE287),CE287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CF287)+CF287>$AB29,$AB29-SUM($AC287:CF287),CF287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CG287)+CG287>$AB29,$AB29-SUM($AC287:CG287),CG287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CH287)+CH287>$AB29,$AB29-SUM($AC287:CH287),CH287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CI287)+CI287>$AB29,$AB29-SUM($AC287:CI287),CI287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CJ287)+CJ287>$AB29,$AB29-SUM($AC287:CJ287),CJ287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CK287)+CK287>$AB29,$AB29-SUM($AC287:CK287),CK287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CL287)+CL287>$AB29,$AB29-SUM($AC287:CL287),CL287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CM287)+CM287>$AB29,$AB29-SUM($AC287:CM287),CM287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CN287)+CN287>$AB29,$AB29-SUM($AC287:CN287),CN287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CO287)+CO287>$AB29,$AB29-SUM($AC287:CO287),CO287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CP287)+CP287>$AB29,$AB29-SUM($AC287:CP287),CP287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CQ287)+CQ287>$AB29,$AB29-SUM($AC287:CQ287),CQ287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CR287)+CR287>$AB29,$AB29-SUM($AC287:CR287),CR287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CS287)+CS287>$AB29,$AB29-SUM($AC287:CS287),CS287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CT287)+CT287>$AB29,$AB29-SUM($AC287:CT287),CT287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CU287)+CU287>$AB29,$AB29-SUM($AC287:CU287),CU287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CV287)+CV287>$AB29,$AB29-SUM($AC287:CV287),CV287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CW287)+CW287>$AB29,$AB29-SUM($AC287:CW287),CW287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CX287)+CX287>$AB29,$AB29-SUM($AC287:CX287),CX287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CY287)+CY287>$AB29,$AB29-SUM($AC287:CY287),CY287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:CZ287)+CZ287>$AB29,$AB29-SUM($AC287:CZ287),CZ287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DA287)+DA287>$AB29,$AB29-SUM($AC287:DA287),DA287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DB287)+DB287>$AB29,$AB29-SUM($AC287:DB287),DB287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DC287)+DC287>$AB29,$AB29-SUM($AC287:DC287),DC287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DD287)+DD287>$AB29,$AB29-SUM($AC287:DD287),DD287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DE287)+DE287>$AB29,$AB29-SUM($AC287:DE287),DE287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DF287)+DF287>$AB29,$AB29-SUM($AC287:DF287),DF287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DG287)+DG287>$AB29,$AB29-SUM($AC287:DG287),DG287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DH287)+DH287>$AB29,$AB29-SUM($AC287:DH287),DH287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DI287)+DI287>$AB29,$AB29-SUM($AC287:DI287),DI287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DJ287)+DJ287>$AB29,$AB29-SUM($AC287:DJ287),DJ287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DK287)+DK287>$AB29,$AB29-SUM($AC287:DK287),DK287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DL287)+DL287>$AB29,$AB29-SUM($AC287:DL287),DL287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DM287)+DM287>$AB29,$AB29-SUM($AC287:DM287),DM287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DN287)+DN287>$AB29,$AB29-SUM($AC287:DN287),DN287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DO287)+DO287>$AB29,$AB29-SUM($AC287:DO287),DO287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DP287)+DP287>$AB29,$AB29-SUM($AC287:DP287),DP287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DQ287)+DQ287>$AB29,$AB29-SUM($AC287:DQ287),DQ287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DR287)+DR287>$AB29,$AB29-SUM($AC287:DR287),DR287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DS287)+DS287>$AB29,$AB29-SUM($AC287:DS287),DS287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DT287)+DT287>$AB29,$AB29-SUM($AC287:DT287),DT287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DU287)+DU287>$AB29,$AB29-SUM($AC287:DU287),DU287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DV287)+DV287>$AB29,$AB29-SUM($AC287:DV287),DV287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DW287)+DW287>$AB29,$AB29-SUM($AC287:DW287),DW287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DX287)+DX287>$AB29,$AB29-SUM($AC287:DX287),DX287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DY287)+DY287>$AB29,$AB29-SUM($AC287:DY287),DY287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:DZ287)+DZ287>$AB29,$AB29-SUM($AC287:DZ287),DZ287)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AC287:EA287)+EA287>$AB29,$AB29-SUM($AC287:EA287),EA287)","v":-2.2204460492503131E-16}]
[]
[null,"Depreciation:  2005 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC22/$F291","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AD291)+AD291>$AC22,$AC22-SUM($AD291:AD291),AD291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AE291)+AE291>$AC22,$AC22-SUM($AD291:AE291),AE291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AF291)+AF291>$AC22,$AC22-SUM($AD291:AF291),AF291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AG291)+AG291>$AC22,$AC22-SUM($AD291:AG291),AG291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AH291)+AH291>$AC22,$AC22-SUM($AD291:AH291),AH291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AI291)+AI291>$AC22,$AC22-SUM($AD291:AI291),AI291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AJ291)+AJ291>$AC22,$AC22-SUM($AD291:AJ291),AJ291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AK291)+AK291>$AC22,$AC22-SUM($AD291:AK291),AK291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AL291)+AL291>$AC22,$AC22-SUM($AD291:AL291),AL291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AM291)+AM291>$AC22,$AC22-SUM($AD291:AM291),AM291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AN291)+AN291>$AC22,$AC22-SUM($AD291:AN291),AN291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AO291)+AO291>$AC22,$AC22-SUM($AD291:AO291),AO291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AP291)+AP291>$AC22,$AC22-SUM($AD291:AP291),AP291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AQ291)+AQ291>$AC22,$AC22-SUM($AD291:AQ291),AQ291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AR291)+AR291>$AC22,$AC22-SUM($AD291:AR291),AR291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AS291)+AS291>$AC22,$AC22-SUM($AD291:AS291),AS291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AT291)+AT291>$AC22,$AC22-SUM($AD291:AT291),AT291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AU291)+AU291>$AC22,$AC22-SUM($AD291:AU291),AU291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AV291)+AV291>$AC22,$AC22-SUM($AD291:AV291),AV291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AW291)+AW291>$AC22,$AC22-SUM($AD291:AW291),AW291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AX291)+AX291>$AC22,$AC22-SUM($AD291:AX291),AX291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AY291)+AY291>$AC22,$AC22-SUM($AD291:AY291),AY291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:AZ291)+AZ291>$AC22,$AC22-SUM($AD291:AZ291),AZ291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BA291)+BA291>$AC22,$AC22-SUM($AD291:BA291),BA291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BB291)+BB291>$AC22,$AC22-SUM($AD291:BB291),BB291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BC291)+BC291>$AC22,$AC22-SUM($AD291:BC291),BC291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BD291)+BD291>$AC22,$AC22-SUM($AD291:BD291),BD291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BE291)+BE291>$AC22,$AC22-SUM($AD291:BE291),BE291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BF291)+BF291>$AC22,$AC22-SUM($AD291:BF291),BF291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BG291)+BG291>$AC22,$AC22-SUM($AD291:BG291),BG291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BH291)+BH291>$AC22,$AC22-SUM($AD291:BH291),BH291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BI291)+BI291>$AC22,$AC22-SUM($AD291:BI291),BI291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BJ291)+BJ291>$AC22,$AC22-SUM($AD291:BJ291),BJ291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BK291)+BK291>$AC22,$AC22-SUM($AD291:BK291),BK291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BL291)+BL291>$AC22,$AC22-SUM($AD291:BL291),BL291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BM291)+BM291>$AC22,$AC22-SUM($AD291:BM291),BM291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BN291)+BN291>$AC22,$AC22-SUM($AD291:BN291),BN291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BO291)+BO291>$AC22,$AC22-SUM($AD291:BO291),BO291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BP291)+BP291>$AC22,$AC22-SUM($AD291:BP291),BP291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BQ291)+BQ291>$AC22,$AC22-SUM($AD291:BQ291),BQ291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BR291)+BR291>$AC22,$AC22-SUM($AD291:BR291),BR291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BS291)+BS291>$AC22,$AC22-SUM($AD291:BS291),BS291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BT291)+BT291>$AC22,$AC22-SUM($AD291:BT291),BT291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BU291)+BU291>$AC22,$AC22-SUM($AD291:BU291),BU291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BV291)+BV291>$AC22,$AC22-SUM($AD291:BV291),BV291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BW291)+BW291>$AC22,$AC22-SUM($AD291:BW291),BW291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BX291)+BX291>$AC22,$AC22-SUM($AD291:BX291),BX291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BY291)+BY291>$AC22,$AC22-SUM($AD291:BY291),BY291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:BZ291)+BZ291>$AC22,$AC22-SUM($AD291:BZ291),BZ291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CA291)+CA291>$AC22,$AC22-SUM($AD291:CA291),CA291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CB291)+CB291>$AC22,$AC22-SUM($AD291:CB291),CB291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CC291)+CC291>$AC22,$AC22-SUM($AD291:CC291),CC291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CD291)+CD291>$AC22,$AC22-SUM($AD291:CD291),CD291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CE291)+CE291>$AC22,$AC22-SUM($AD291:CE291),CE291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CF291)+CF291>$AC22,$AC22-SUM($AD291:CF291),CF291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CG291)+CG291>$AC22,$AC22-SUM($AD291:CG291),CG291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CH291)+CH291>$AC22,$AC22-SUM($AD291:CH291),CH291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CI291)+CI291>$AC22,$AC22-SUM($AD291:CI291),CI291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CJ291)+CJ291>$AC22,$AC22-SUM($AD291:CJ291),CJ291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CK291)+CK291>$AC22,$AC22-SUM($AD291:CK291),CK291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CL291)+CL291>$AC22,$AC22-SUM($AD291:CL291),CL291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CM291)+CM291>$AC22,$AC22-SUM($AD291:CM291),CM291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CN291)+CN291>$AC22,$AC22-SUM($AD291:CN291),CN291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CO291)+CO291>$AC22,$AC22-SUM($AD291:CO291),CO291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CP291)+CP291>$AC22,$AC22-SUM($AD291:CP291),CP291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CQ291)+CQ291>$AC22,$AC22-SUM($AD291:CQ291),CQ291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CR291)+CR291>$AC22,$AC22-SUM($AD291:CR291),CR291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CS291)+CS291>$AC22,$AC22-SUM($AD291:CS291),CS291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CT291)+CT291>$AC22,$AC22-SUM($AD291:CT291),CT291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CU291)+CU291>$AC22,$AC22-SUM($AD291:CU291),CU291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CV291)+CV291>$AC22,$AC22-SUM($AD291:CV291),CV291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CW291)+CW291>$AC22,$AC22-SUM($AD291:CW291),CW291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CX291)+CX291>$AC22,$AC22-SUM($AD291:CX291),CX291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CY291)+CY291>$AC22,$AC22-SUM($AD291:CY291),CY291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:CZ291)+CZ291>$AC22,$AC22-SUM($AD291:CZ291),CZ291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:DA291)+DA291>$AC22,$AC22-SUM($AD291:DA291),DA291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:DB291)+DB291>$AC22,$AC22-SUM($AD291:DB291),DB291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:DC291)+DC291>$AC22,$AC22-SUM($AD291:DC291),DC291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:DD291)+DD291>$AC22,$AC22-SUM($AD291:DD291),DD291)","v":3.7640604999999994E-3},{"$f":"IF(SUM($AD291:DE291)+DE291>$AC22,$AC22-SUM($AD291:DE291),DE291)","v":0},{"$f":"IF(SUM($AD291:DF291)+DF291>$AC22,$AC22-SUM($AD291:DF291),DF291)","v":0},{"$f":"IF(SUM($AD291:DG291)+DG291>$AC22,$AC22-SUM($AD291:DG291),DG291)","v":0},{"$f":"IF(SUM($AD291:DH291)+DH291>$AC22,$AC22-SUM($AD291:DH291),DH291)","v":0},{"$f":"IF(SUM($AD291:DI291)+DI291>$AC22,$AC22-SUM($AD291:DI291),DI291)","v":0},{"$f":"IF(SUM($AD291:DJ291)+DJ291>$AC22,$AC22-SUM($AD291:DJ291),DJ291)","v":0},{"$f":"IF(SUM($AD291:DK291)+DK291>$AC22,$AC22-SUM($AD291:DK291),DK291)","v":0},{"$f":"IF(SUM($AD291:DL291)+DL291>$AC22,$AC22-SUM($AD291:DL291),DL291)","v":0},{"$f":"IF(SUM($AD291:DM291)+DM291>$AC22,$AC22-SUM($AD291:DM291),DM291)","v":0},{"$f":"IF(SUM($AD291:DN291)+DN291>$AC22,$AC22-SUM($AD291:DN291),DN291)","v":0},{"$f":"IF(SUM($AD291:DO291)+DO291>$AC22,$AC22-SUM($AD291:DO291),DO291)","v":0},{"$f":"IF(SUM($AD291:DP291)+DP291>$AC22,$AC22-SUM($AD291:DP291),DP291)","v":0},{"$f":"IF(SUM($AD291:DQ291)+DQ291>$AC22,$AC22-SUM($AD291:DQ291),DQ291)","v":0},{"$f":"IF(SUM($AD291:DR291)+DR291>$AC22,$AC22-SUM($AD291:DR291),DR291)","v":0},{"$f":"IF(SUM($AD291:DS291)+DS291>$AC22,$AC22-SUM($AD291:DS291),DS291)","v":0},{"$f":"IF(SUM($AD291:DT291)+DT291>$AC22,$AC22-SUM($AD291:DT291),DT291)","v":0},{"$f":"IF(SUM($AD291:DU291)+DU291>$AC22,$AC22-SUM($AD291:DU291),DU291)","v":0},{"$f":"IF(SUM($AD291:DV291)+DV291>$AC22,$AC22-SUM($AD291:DV291),DV291)","v":0},{"$f":"IF(SUM($AD291:DW291)+DW291>$AC22,$AC22-SUM($AD291:DW291),DW291)","v":0},{"$f":"IF(SUM($AD291:DX291)+DX291>$AC22,$AC22-SUM($AD291:DX291),DX291)","v":0},{"$f":"IF(SUM($AD291:DY291)+DY291>$AC22,$AC22-SUM($AD291:DY291),DY291)","v":0},{"$f":"IF(SUM($AD291:DZ291)+DZ291>$AC22,$AC22-SUM($AD291:DZ291),DZ291)","v":0},{"$f":"IF(SUM($AD291:EA291)+EA291>$AC22,$AC22-SUM($AD291:EA291),EA291)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AD292:AD292)+AD292>$AC23,$AC23-SUM($AD292:AD292),AD292)","v":0},{"$f":"IF(SUM($AD292:AE292)+AE292>$AC23,$AC23-SUM($AD292:AE292),AE292)","v":0},{"$f":"IF(SUM($AD292:AF292)+AF292>$AC23,$AC23-SUM($AD292:AF292),AF292)","v":0},{"$f":"IF(SUM($AD292:AG292)+AG292>$AC23,$AC23-SUM($AD292:AG292),AG292)","v":0},{"$f":"IF(SUM($AD292:AH292)+AH292>$AC23,$AC23-SUM($AD292:AH292),AH292)","v":0},{"$f":"IF(SUM($AD292:AI292)+AI292>$AC23,$AC23-SUM($AD292:AI292),AI292)","v":0},{"$f":"IF(SUM($AD292:AJ292)+AJ292>$AC23,$AC23-SUM($AD292:AJ292),AJ292)","v":0},{"$f":"IF(SUM($AD292:AK292)+AK292>$AC23,$AC23-SUM($AD292:AK292),AK292)","v":0},{"$f":"IF(SUM($AD292:AL292)+AL292>$AC23,$AC23-SUM($AD292:AL292),AL292)","v":0},{"$f":"IF(SUM($AD292:AM292)+AM292>$AC23,$AC23-SUM($AD292:AM292),AM292)","v":0},{"$f":"IF(SUM($AD292:AN292)+AN292>$AC23,$AC23-SUM($AD292:AN292),AN292)","v":0},{"$f":"IF(SUM($AD292:AO292)+AO292>$AC23,$AC23-SUM($AD292:AO292),AO292)","v":0},{"$f":"IF(SUM($AD292:AP292)+AP292>$AC23,$AC23-SUM($AD292:AP292),AP292)","v":0},{"$f":"IF(SUM($AD292:AQ292)+AQ292>$AC23,$AC23-SUM($AD292:AQ292),AQ292)","v":0},{"$f":"IF(SUM($AD292:AR292)+AR292>$AC23,$AC23-SUM($AD292:AR292),AR292)","v":0},{"$f":"IF(SUM($AD292:AS292)+AS292>$AC23,$AC23-SUM($AD292:AS292),AS292)","v":0},{"$f":"IF(SUM($AD292:AT292)+AT292>$AC23,$AC23-SUM($AD292:AT292),AT292)","v":0},{"$f":"IF(SUM($AD292:AU292)+AU292>$AC23,$AC23-SUM($AD292:AU292),AU292)","v":0},{"$f":"IF(SUM($AD292:AV292)+AV292>$AC23,$AC23-SUM($AD292:AV292),AV292)","v":0},{"$f":"IF(SUM($AD292:AW292)+AW292>$AC23,$AC23-SUM($AD292:AW292),AW292)","v":0},{"$f":"IF(SUM($AD292:AX292)+AX292>$AC23,$AC23-SUM($AD292:AX292),AX292)","v":0},{"$f":"IF(SUM($AD292:AY292)+AY292>$AC23,$AC23-SUM($AD292:AY292),AY292)","v":0},{"$f":"IF(SUM($AD292:AZ292)+AZ292>$AC23,$AC23-SUM($AD292:AZ292),AZ292)","v":0},{"$f":"IF(SUM($AD292:BA292)+BA292>$AC23,$AC23-SUM($AD292:BA292),BA292)","v":0},{"$f":"IF(SUM($AD292:BB292)+BB292>$AC23,$AC23-SUM($AD292:BB292),BB292)","v":0},{"$f":"IF(SUM($AD292:BC292)+BC292>$AC23,$AC23-SUM($AD292:BC292),BC292)","v":0},{"$f":"IF(SUM($AD292:BD292)+BD292>$AC23,$AC23-SUM($AD292:BD292),BD292)","v":0},{"$f":"IF(SUM($AD292:BE292)+BE292>$AC23,$AC23-SUM($AD292:BE292),BE292)","v":0},{"$f":"IF(SUM($AD292:BF292)+BF292>$AC23,$AC23-SUM($AD292:BF292),BF292)","v":0},{"$f":"IF(SUM($AD292:BG292)+BG292>$AC23,$AC23-SUM($AD292:BG292),BG292)","v":0},{"$f":"IF(SUM($AD292:BH292)+BH292>$AC23,$AC23-SUM($AD292:BH292),BH292)","v":0},{"$f":"IF(SUM($AD292:BI292)+BI292>$AC23,$AC23-SUM($AD292:BI292),BI292)","v":0},{"$f":"IF(SUM($AD292:BJ292)+BJ292>$AC23,$AC23-SUM($AD292:BJ292),BJ292)","v":0},{"$f":"IF(SUM($AD292:BK292)+BK292>$AC23,$AC23-SUM($AD292:BK292),BK292)","v":0},{"$f":"IF(SUM($AD292:BL292)+BL292>$AC23,$AC23-SUM($AD292:BL292),BL292)","v":0},{"$f":"IF(SUM($AD292:BM292)+BM292>$AC23,$AC23-SUM($AD292:BM292),BM292)","v":0},{"$f":"IF(SUM($AD292:BN292)+BN292>$AC23,$AC23-SUM($AD292:BN292),BN292)","v":0},{"$f":"IF(SUM($AD292:BO292)+BO292>$AC23,$AC23-SUM($AD292:BO292),BO292)","v":0},{"$f":"IF(SUM($AD292:BP292)+BP292>$AC23,$AC23-SUM($AD292:BP292),BP292)","v":0},{"$f":"IF(SUM($AD292:BQ292)+BQ292>$AC23,$AC23-SUM($AD292:BQ292),BQ292)","v":0},{"$f":"IF(SUM($AD292:BR292)+BR292>$AC23,$AC23-SUM($AD292:BR292),BR292)","v":0},{"$f":"IF(SUM($AD292:BS292)+BS292>$AC23,$AC23-SUM($AD292:BS292),BS292)","v":0},{"$f":"IF(SUM($AD292:BT292)+BT292>$AC23,$AC23-SUM($AD292:BT292),BT292)","v":0},{"$f":"IF(SUM($AD292:BU292)+BU292>$AC23,$AC23-SUM($AD292:BU292),BU292)","v":0},{"$f":"IF(SUM($AD292:BV292)+BV292>$AC23,$AC23-SUM($AD292:BV292),BV292)","v":0},{"$f":"IF(SUM($AD292:BW292)+BW292>$AC23,$AC23-SUM($AD292:BW292),BW292)","v":0},{"$f":"IF(SUM($AD292:BX292)+BX292>$AC23,$AC23-SUM($AD292:BX292),BX292)","v":0},{"$f":"IF(SUM($AD292:BY292)+BY292>$AC23,$AC23-SUM($AD292:BY292),BY292)","v":0},{"$f":"IF(SUM($AD292:BZ292)+BZ292>$AC23,$AC23-SUM($AD292:BZ292),BZ292)","v":0},{"$f":"IF(SUM($AD292:CA292)+CA292>$AC23,$AC23-SUM($AD292:CA292),CA292)","v":0},{"$f":"IF(SUM($AD292:CB292)+CB292>$AC23,$AC23-SUM($AD292:CB292),CB292)","v":0},{"$f":"IF(SUM($AD292:CC292)+CC292>$AC23,$AC23-SUM($AD292:CC292),CC292)","v":0},{"$f":"IF(SUM($AD292:CD292)+CD292>$AC23,$AC23-SUM($AD292:CD292),CD292)","v":0},{"$f":"IF(SUM($AD292:CE292)+CE292>$AC23,$AC23-SUM($AD292:CE292),CE292)","v":0},{"$f":"IF(SUM($AD292:CF292)+CF292>$AC23,$AC23-SUM($AD292:CF292),CF292)","v":0},{"$f":"IF(SUM($AD292:CG292)+CG292>$AC23,$AC23-SUM($AD292:CG292),CG292)","v":0},{"$f":"IF(SUM($AD292:CH292)+CH292>$AC23,$AC23-SUM($AD292:CH292),CH292)","v":0},{"$f":"IF(SUM($AD292:CI292)+CI292>$AC23,$AC23-SUM($AD292:CI292),CI292)","v":0},{"$f":"IF(SUM($AD292:CJ292)+CJ292>$AC23,$AC23-SUM($AD292:CJ292),CJ292)","v":0},{"$f":"IF(SUM($AD292:CK292)+CK292>$AC23,$AC23-SUM($AD292:CK292),CK292)","v":0},{"$f":"IF(SUM($AD292:CL292)+CL292>$AC23,$AC23-SUM($AD292:CL292),CL292)","v":0},{"$f":"IF(SUM($AD292:CM292)+CM292>$AC23,$AC23-SUM($AD292:CM292),CM292)","v":0},{"$f":"IF(SUM($AD292:CN292)+CN292>$AC23,$AC23-SUM($AD292:CN292),CN292)","v":0},{"$f":"IF(SUM($AD292:CO292)+CO292>$AC23,$AC23-SUM($AD292:CO292),CO292)","v":0},{"$f":"IF(SUM($AD292:CP292)+CP292>$AC23,$AC23-SUM($AD292:CP292),CP292)","v":0},{"$f":"IF(SUM($AD292:CQ292)+CQ292>$AC23,$AC23-SUM($AD292:CQ292),CQ292)","v":0},{"$f":"IF(SUM($AD292:CR292)+CR292>$AC23,$AC23-SUM($AD292:CR292),CR292)","v":0},{"$f":"IF(SUM($AD292:CS292)+CS292>$AC23,$AC23-SUM($AD292:CS292),CS292)","v":0},{"$f":"IF(SUM($AD292:CT292)+CT292>$AC23,$AC23-SUM($AD292:CT292),CT292)","v":0},{"$f":"IF(SUM($AD292:CU292)+CU292>$AC23,$AC23-SUM($AD292:CU292),CU292)","v":0},{"$f":"IF(SUM($AD292:CV292)+CV292>$AC23,$AC23-SUM($AD292:CV292),CV292)","v":0},{"$f":"IF(SUM($AD292:CW292)+CW292>$AC23,$AC23-SUM($AD292:CW292),CW292)","v":0},{"$f":"IF(SUM($AD292:CX292)+CX292>$AC23,$AC23-SUM($AD292:CX292),CX292)","v":0},{"$f":"IF(SUM($AD292:CY292)+CY292>$AC23,$AC23-SUM($AD292:CY292),CY292)","v":0},{"$f":"IF(SUM($AD292:CZ292)+CZ292>$AC23,$AC23-SUM($AD292:CZ292),CZ292)","v":0},{"$f":"IF(SUM($AD292:DA292)+DA292>$AC23,$AC23-SUM($AD292:DA292),DA292)","v":0},{"$f":"IF(SUM($AD292:DB292)+DB292>$AC23,$AC23-SUM($AD292:DB292),DB292)","v":0},{"$f":"IF(SUM($AD292:DC292)+DC292>$AC23,$AC23-SUM($AD292:DC292),DC292)","v":0},{"$f":"IF(SUM($AD292:DD292)+DD292>$AC23,$AC23-SUM($AD292:DD292),DD292)","v":0},{"$f":"IF(SUM($AD292:DE292)+DE292>$AC23,$AC23-SUM($AD292:DE292),DE292)","v":0},{"$f":"IF(SUM($AD292:DF292)+DF292>$AC23,$AC23-SUM($AD292:DF292),DF292)","v":0},{"$f":"IF(SUM($AD292:DG292)+DG292>$AC23,$AC23-SUM($AD292:DG292),DG292)","v":0},{"$f":"IF(SUM($AD292:DH292)+DH292>$AC23,$AC23-SUM($AD292:DH292),DH292)","v":0},{"$f":"IF(SUM($AD292:DI292)+DI292>$AC23,$AC23-SUM($AD292:DI292),DI292)","v":0},{"$f":"IF(SUM($AD292:DJ292)+DJ292>$AC23,$AC23-SUM($AD292:DJ292),DJ292)","v":0},{"$f":"IF(SUM($AD292:DK292)+DK292>$AC23,$AC23-SUM($AD292:DK292),DK292)","v":0},{"$f":"IF(SUM($AD292:DL292)+DL292>$AC23,$AC23-SUM($AD292:DL292),DL292)","v":0},{"$f":"IF(SUM($AD292:DM292)+DM292>$AC23,$AC23-SUM($AD292:DM292),DM292)","v":0},{"$f":"IF(SUM($AD292:DN292)+DN292>$AC23,$AC23-SUM($AD292:DN292),DN292)","v":0},{"$f":"IF(SUM($AD292:DO292)+DO292>$AC23,$AC23-SUM($AD292:DO292),DO292)","v":0},{"$f":"IF(SUM($AD292:DP292)+DP292>$AC23,$AC23-SUM($AD292:DP292),DP292)","v":0},{"$f":"IF(SUM($AD292:DQ292)+DQ292>$AC23,$AC23-SUM($AD292:DQ292),DQ292)","v":0},{"$f":"IF(SUM($AD292:DR292)+DR292>$AC23,$AC23-SUM($AD292:DR292),DR292)","v":0},{"$f":"IF(SUM($AD292:DS292)+DS292>$AC23,$AC23-SUM($AD292:DS292),DS292)","v":0},{"$f":"IF(SUM($AD292:DT292)+DT292>$AC23,$AC23-SUM($AD292:DT292),DT292)","v":0},{"$f":"IF(SUM($AD292:DU292)+DU292>$AC23,$AC23-SUM($AD292:DU292),DU292)","v":0},{"$f":"IF(SUM($AD292:DV292)+DV292>$AC23,$AC23-SUM($AD292:DV292),DV292)","v":0},{"$f":"IF(SUM($AD292:DW292)+DW292>$AC23,$AC23-SUM($AD292:DW292),DW292)","v":0},{"$f":"IF(SUM($AD292:DX292)+DX292>$AC23,$AC23-SUM($AD292:DX292),DX292)","v":0},{"$f":"IF(SUM($AD292:DY292)+DY292>$AC23,$AC23-SUM($AD292:DY292),DY292)","v":0},{"$f":"IF(SUM($AD292:DZ292)+DZ292>$AC23,$AC23-SUM($AD292:DZ292),DZ292)","v":0},{"$f":"IF(SUM($AD292:EA292)+EA292>$AC23,$AC23-SUM($AD292:EA292),EA292)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9585723750000003E-3,{"$f":"IF(SUM($AD293:AD293)+AD293>$AC24,$AC24-SUM($AD293:AD293),AD293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AE293)+AE293>$AC24,$AC24-SUM($AD293:AE293),AE293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AF293)+AF293>$AC24,$AC24-SUM($AD293:AF293),AF293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AG293)+AG293>$AC24,$AC24-SUM($AD293:AG293),AG293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AH293)+AH293>$AC24,$AC24-SUM($AD293:AH293),AH293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AI293)+AI293>$AC24,$AC24-SUM($AD293:AI293),AI293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AJ293)+AJ293>$AC24,$AC24-SUM($AD293:AJ293),AJ293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AK293)+AK293>$AC24,$AC24-SUM($AD293:AK293),AK293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AL293)+AL293>$AC24,$AC24-SUM($AD293:AL293),AL293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AM293)+AM293>$AC24,$AC24-SUM($AD293:AM293),AM293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AN293)+AN293>$AC24,$AC24-SUM($AD293:AN293),AN293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AO293)+AO293>$AC24,$AC24-SUM($AD293:AO293),AO293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AP293)+AP293>$AC24,$AC24-SUM($AD293:AP293),AP293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AQ293)+AQ293>$AC24,$AC24-SUM($AD293:AQ293),AQ293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AR293)+AR293>$AC24,$AC24-SUM($AD293:AR293),AR293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AS293)+AS293>$AC24,$AC24-SUM($AD293:AS293),AS293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AT293)+AT293>$AC24,$AC24-SUM($AD293:AT293),AT293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AU293)+AU293>$AC24,$AC24-SUM($AD293:AU293),AU293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AV293)+AV293>$AC24,$AC24-SUM($AD293:AV293),AV293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AW293)+AW293>$AC24,$AC24-SUM($AD293:AW293),AW293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AX293)+AX293>$AC24,$AC24-SUM($AD293:AX293),AX293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AY293)+AY293>$AC24,$AC24-SUM($AD293:AY293),AY293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:AZ293)+AZ293>$AC24,$AC24-SUM($AD293:AZ293),AZ293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BA293)+BA293>$AC24,$AC24-SUM($AD293:BA293),BA293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BB293)+BB293>$AC24,$AC24-SUM($AD293:BB293),BB293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BC293)+BC293>$AC24,$AC24-SUM($AD293:BC293),BC293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BD293)+BD293>$AC24,$AC24-SUM($AD293:BD293),BD293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BE293)+BE293>$AC24,$AC24-SUM($AD293:BE293),BE293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BF293)+BF293>$AC24,$AC24-SUM($AD293:BF293),BF293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BG293)+BG293>$AC24,$AC24-SUM($AD293:BG293),BG293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BH293)+BH293>$AC24,$AC24-SUM($AD293:BH293),BH293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BI293)+BI293>$AC24,$AC24-SUM($AD293:BI293),BI293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BJ293)+BJ293>$AC24,$AC24-SUM($AD293:BJ293),BJ293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BK293)+BK293>$AC24,$AC24-SUM($AD293:BK293),BK293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BL293)+BL293>$AC24,$AC24-SUM($AD293:BL293),BL293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BM293)+BM293>$AC24,$AC24-SUM($AD293:BM293),BM293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BN293)+BN293>$AC24,$AC24-SUM($AD293:BN293),BN293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BO293)+BO293>$AC24,$AC24-SUM($AD293:BO293),BO293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BP293)+BP293>$AC24,$AC24-SUM($AD293:BP293),BP293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BQ293)+BQ293>$AC24,$AC24-SUM($AD293:BQ293),BQ293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BR293)+BR293>$AC24,$AC24-SUM($AD293:BR293),BR293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BS293)+BS293>$AC24,$AC24-SUM($AD293:BS293),BS293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BT293)+BT293>$AC24,$AC24-SUM($AD293:BT293),BT293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BU293)+BU293>$AC24,$AC24-SUM($AD293:BU293),BU293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BV293)+BV293>$AC24,$AC24-SUM($AD293:BV293),BV293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BW293)+BW293>$AC24,$AC24-SUM($AD293:BW293),BW293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BX293)+BX293>$AC24,$AC24-SUM($AD293:BX293),BX293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BY293)+BY293>$AC24,$AC24-SUM($AD293:BY293),BY293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:BZ293)+BZ293>$AC24,$AC24-SUM($AD293:BZ293),BZ293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CA293)+CA293>$AC24,$AC24-SUM($AD293:CA293),CA293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CB293)+CB293>$AC24,$AC24-SUM($AD293:CB293),CB293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CC293)+CC293>$AC24,$AC24-SUM($AD293:CC293),CC293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CD293)+CD293>$AC24,$AC24-SUM($AD293:CD293),CD293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CE293)+CE293>$AC24,$AC24-SUM($AD293:CE293),CE293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CF293)+CF293>$AC24,$AC24-SUM($AD293:CF293),CF293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CG293)+CG293>$AC24,$AC24-SUM($AD293:CG293),CG293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CH293)+CH293>$AC24,$AC24-SUM($AD293:CH293),CH293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CI293)+CI293>$AC24,$AC24-SUM($AD293:CI293),CI293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CJ293)+CJ293>$AC24,$AC24-SUM($AD293:CJ293),CJ293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CK293)+CK293>$AC24,$AC24-SUM($AD293:CK293),CK293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CL293)+CL293>$AC24,$AC24-SUM($AD293:CL293),CL293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CM293)+CM293>$AC24,$AC24-SUM($AD293:CM293),CM293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CN293)+CN293>$AC24,$AC24-SUM($AD293:CN293),CN293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CO293)+CO293>$AC24,$AC24-SUM($AD293:CO293),CO293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CP293)+CP293>$AC24,$AC24-SUM($AD293:CP293),CP293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CQ293)+CQ293>$AC24,$AC24-SUM($AD293:CQ293),CQ293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CR293)+CR293>$AC24,$AC24-SUM($AD293:CR293),CR293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CS293)+CS293>$AC24,$AC24-SUM($AD293:CS293),CS293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CT293)+CT293>$AC24,$AC24-SUM($AD293:CT293),CT293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CU293)+CU293>$AC24,$AC24-SUM($AD293:CU293),CU293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CV293)+CV293>$AC24,$AC24-SUM($AD293:CV293),CV293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CW293)+CW293>$AC24,$AC24-SUM($AD293:CW293),CW293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CX293)+CX293>$AC24,$AC24-SUM($AD293:CX293),CX293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CY293)+CY293>$AC24,$AC24-SUM($AD293:CY293),CY293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:CZ293)+CZ293>$AC24,$AC24-SUM($AD293:CZ293),CZ293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:DA293)+DA293>$AC24,$AC24-SUM($AD293:DA293),DA293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:DB293)+DB293>$AC24,$AC24-SUM($AD293:DB293),DB293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:DC293)+DC293>$AC24,$AC24-SUM($AD293:DC293),DC293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:DD293)+DD293>$AC24,$AC24-SUM($AD293:DD293),DD293)","v":2.9585723750000003E-3},{"$f":"IF(SUM($AD293:DE293)+DE293>$AC24,$AC24-SUM($AD293:DE293),DE293)","v":2.2204460492503131E-16},{"$f":"IF(SUM($AD293:DF293)+DF293>$AC24,$AC24-SUM($AD293:DF293),DF293)","v":2.2204460492503131E-16},{"$f":"IF(SUM($AD293:DG293)+DG293>$AC24,$AC24-SUM($AD293:DG293),DG293)","v":2.2204460492503131E-16},{"$f":"IF(SUM($AD293:DH293)+DH293>$AC24,$AC24-SUM($AD293:DH293),DH293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DI293)+DI293>$AC24,$AC24-SUM($AD293:DI293),DI293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DJ293)+DJ293>$AC24,$AC24-SUM($AD293:DJ293),DJ293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DK293)+DK293>$AC24,$AC24-SUM($AD293:DK293),DK293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DL293)+DL293>$AC24,$AC24-SUM($AD293:DL293),DL293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DM293)+DM293>$AC24,$AC24-SUM($AD293:DM293),DM293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DN293)+DN293>$AC24,$AC24-SUM($AD293:DN293),DN293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DO293)+DO293>$AC24,$AC24-SUM($AD293:DO293),DO293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DP293)+DP293>$AC24,$AC24-SUM($AD293:DP293),DP293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DQ293)+DQ293>$AC24,$AC24-SUM($AD293:DQ293),DQ293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DR293)+DR293>$AC24,$AC24-SUM($AD293:DR293),DR293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DS293)+DS293>$AC24,$AC24-SUM($AD293:DS293),DS293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DT293)+DT293>$AC24,$AC24-SUM($AD293:DT293),DT293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DU293)+DU293>$AC24,$AC24-SUM($AD293:DU293),DU293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DV293)+DV293>$AC24,$AC24-SUM($AD293:DV293),DV293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DW293)+DW293>$AC24,$AC24-SUM($AD293:DW293),DW293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DX293)+DX293>$AC24,$AC24-SUM($AD293:DX293),DX293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DY293)+DY293>$AC24,$AC24-SUM($AD293:DY293),DY293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:DZ293)+DZ293>$AC24,$AC24-SUM($AD293:DZ293),DZ293)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AD293:EA293)+EA293>$AC24,$AC24-SUM($AD293:EA293),EA293)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AD294:AD294)+AD294>$AC25,$AC25-SUM($AD294:AD294),AD294)","v":0},{"$f":"IF(SUM($AD294:AE294)+AE294>$AC25,$AC25-SUM($AD294:AE294),AE294)","v":0},{"$f":"IF(SUM($AD294:AF294)+AF294>$AC25,$AC25-SUM($AD294:AF294),AF294)","v":0},{"$f":"IF(SUM($AD294:AG294)+AG294>$AC25,$AC25-SUM($AD294:AG294),AG294)","v":0},{"$f":"IF(SUM($AD294:AH294)+AH294>$AC25,$AC25-SUM($AD294:AH294),AH294)","v":0},{"$f":"IF(SUM($AD294:AI294)+AI294>$AC25,$AC25-SUM($AD294:AI294),AI294)","v":0},{"$f":"IF(SUM($AD294:AJ294)+AJ294>$AC25,$AC25-SUM($AD294:AJ294),AJ294)","v":0},{"$f":"IF(SUM($AD294:AK294)+AK294>$AC25,$AC25-SUM($AD294:AK294),AK294)","v":0},{"$f":"IF(SUM($AD294:AL294)+AL294>$AC25,$AC25-SUM($AD294:AL294),AL294)","v":0},{"$f":"IF(SUM($AD294:AM294)+AM294>$AC25,$AC25-SUM($AD294:AM294),AM294)","v":0},{"$f":"IF(SUM($AD294:AN294)+AN294>$AC25,$AC25-SUM($AD294:AN294),AN294)","v":0},{"$f":"IF(SUM($AD294:AO294)+AO294>$AC25,$AC25-SUM($AD294:AO294),AO294)","v":0},{"$f":"IF(SUM($AD294:AP294)+AP294>$AC25,$AC25-SUM($AD294:AP294),AP294)","v":0},{"$f":"IF(SUM($AD294:AQ294)+AQ294>$AC25,$AC25-SUM($AD294:AQ294),AQ294)","v":0},{"$f":"IF(SUM($AD294:AR294)+AR294>$AC25,$AC25-SUM($AD294:AR294),AR294)","v":0},{"$f":"IF(SUM($AD294:AS294)+AS294>$AC25,$AC25-SUM($AD294:AS294),AS294)","v":0},{"$f":"IF(SUM($AD294:AT294)+AT294>$AC25,$AC25-SUM($AD294:AT294),AT294)","v":0},{"$f":"IF(SUM($AD294:AU294)+AU294>$AC25,$AC25-SUM($AD294:AU294),AU294)","v":0},{"$f":"IF(SUM($AD294:AV294)+AV294>$AC25,$AC25-SUM($AD294:AV294),AV294)","v":0},{"$f":"IF(SUM($AD294:AW294)+AW294>$AC25,$AC25-SUM($AD294:AW294),AW294)","v":0},{"$f":"IF(SUM($AD294:AX294)+AX294>$AC25,$AC25-SUM($AD294:AX294),AX294)","v":0},{"$f":"IF(SUM($AD294:AY294)+AY294>$AC25,$AC25-SUM($AD294:AY294),AY294)","v":0},{"$f":"IF(SUM($AD294:AZ294)+AZ294>$AC25,$AC25-SUM($AD294:AZ294),AZ294)","v":0},{"$f":"IF(SUM($AD294:BA294)+BA294>$AC25,$AC25-SUM($AD294:BA294),BA294)","v":0},{"$f":"IF(SUM($AD294:BB294)+BB294>$AC25,$AC25-SUM($AD294:BB294),BB294)","v":0},{"$f":"IF(SUM($AD294:BC294)+BC294>$AC25,$AC25-SUM($AD294:BC294),BC294)","v":0},{"$f":"IF(SUM($AD294:BD294)+BD294>$AC25,$AC25-SUM($AD294:BD294),BD294)","v":0},{"$f":"IF(SUM($AD294:BE294)+BE294>$AC25,$AC25-SUM($AD294:BE294),BE294)","v":0},{"$f":"IF(SUM($AD294:BF294)+BF294>$AC25,$AC25-SUM($AD294:BF294),BF294)","v":0},{"$f":"IF(SUM($AD294:BG294)+BG294>$AC25,$AC25-SUM($AD294:BG294),BG294)","v":0},{"$f":"IF(SUM($AD294:BH294)+BH294>$AC25,$AC25-SUM($AD294:BH294),BH294)","v":0},{"$f":"IF(SUM($AD294:BI294)+BI294>$AC25,$AC25-SUM($AD294:BI294),BI294)","v":0},{"$f":"IF(SUM($AD294:BJ294)+BJ294>$AC25,$AC25-SUM($AD294:BJ294),BJ294)","v":0},{"$f":"IF(SUM($AD294:BK294)+BK294>$AC25,$AC25-SUM($AD294:BK294),BK294)","v":0},{"$f":"IF(SUM($AD294:BL294)+BL294>$AC25,$AC25-SUM($AD294:BL294),BL294)","v":0},{"$f":"IF(SUM($AD294:BM294)+BM294>$AC25,$AC25-SUM($AD294:BM294),BM294)","v":0},{"$f":"IF(SUM($AD294:BN294)+BN294>$AC25,$AC25-SUM($AD294:BN294),BN294)","v":0},{"$f":"IF(SUM($AD294:BO294)+BO294>$AC25,$AC25-SUM($AD294:BO294),BO294)","v":0},{"$f":"IF(SUM($AD294:BP294)+BP294>$AC25,$AC25-SUM($AD294:BP294),BP294)","v":0},{"$f":"IF(SUM($AD294:BQ294)+BQ294>$AC25,$AC25-SUM($AD294:BQ294),BQ294)","v":0},{"$f":"IF(SUM($AD294:BR294)+BR294>$AC25,$AC25-SUM($AD294:BR294),BR294)","v":0},{"$f":"IF(SUM($AD294:BS294)+BS294>$AC25,$AC25-SUM($AD294:BS294),BS294)","v":0},{"$f":"IF(SUM($AD294:BT294)+BT294>$AC25,$AC25-SUM($AD294:BT294),BT294)","v":0},{"$f":"IF(SUM($AD294:BU294)+BU294>$AC25,$AC25-SUM($AD294:BU294),BU294)","v":0},{"$f":"IF(SUM($AD294:BV294)+BV294>$AC25,$AC25-SUM($AD294:BV294),BV294)","v":0},{"$f":"IF(SUM($AD294:BW294)+BW294>$AC25,$AC25-SUM($AD294:BW294),BW294)","v":0},{"$f":"IF(SUM($AD294:BX294)+BX294>$AC25,$AC25-SUM($AD294:BX294),BX294)","v":0},{"$f":"IF(SUM($AD294:BY294)+BY294>$AC25,$AC25-SUM($AD294:BY294),BY294)","v":0},{"$f":"IF(SUM($AD294:BZ294)+BZ294>$AC25,$AC25-SUM($AD294:BZ294),BZ294)","v":0},{"$f":"IF(SUM($AD294:CA294)+CA294>$AC25,$AC25-SUM($AD294:CA294),CA294)","v":0},{"$f":"IF(SUM($AD294:CB294)+CB294>$AC25,$AC25-SUM($AD294:CB294),CB294)","v":0},{"$f":"IF(SUM($AD294:CC294)+CC294>$AC25,$AC25-SUM($AD294:CC294),CC294)","v":0},{"$f":"IF(SUM($AD294:CD294)+CD294>$AC25,$AC25-SUM($AD294:CD294),CD294)","v":0},{"$f":"IF(SUM($AD294:CE294)+CE294>$AC25,$AC25-SUM($AD294:CE294),CE294)","v":0},{"$f":"IF(SUM($AD294:CF294)+CF294>$AC25,$AC25-SUM($AD294:CF294),CF294)","v":0},{"$f":"IF(SUM($AD294:CG294)+CG294>$AC25,$AC25-SUM($AD294:CG294),CG294)","v":0},{"$f":"IF(SUM($AD294:CH294)+CH294>$AC25,$AC25-SUM($AD294:CH294),CH294)","v":0},{"$f":"IF(SUM($AD294:CI294)+CI294>$AC25,$AC25-SUM($AD294:CI294),CI294)","v":0},{"$f":"IF(SUM($AD294:CJ294)+CJ294>$AC25,$AC25-SUM($AD294:CJ294),CJ294)","v":0},{"$f":"IF(SUM($AD294:CK294)+CK294>$AC25,$AC25-SUM($AD294:CK294),CK294)","v":0},{"$f":"IF(SUM($AD294:CL294)+CL294>$AC25,$AC25-SUM($AD294:CL294),CL294)","v":0},{"$f":"IF(SUM($AD294:CM294)+CM294>$AC25,$AC25-SUM($AD294:CM294),CM294)","v":0},{"$f":"IF(SUM($AD294:CN294)+CN294>$AC25,$AC25-SUM($AD294:CN294),CN294)","v":0},{"$f":"IF(SUM($AD294:CO294)+CO294>$AC25,$AC25-SUM($AD294:CO294),CO294)","v":0},{"$f":"IF(SUM($AD294:CP294)+CP294>$AC25,$AC25-SUM($AD294:CP294),CP294)","v":0},{"$f":"IF(SUM($AD294:CQ294)+CQ294>$AC25,$AC25-SUM($AD294:CQ294),CQ294)","v":0},{"$f":"IF(SUM($AD294:CR294)+CR294>$AC25,$AC25-SUM($AD294:CR294),CR294)","v":0},{"$f":"IF(SUM($AD294:CS294)+CS294>$AC25,$AC25-SUM($AD294:CS294),CS294)","v":0},{"$f":"IF(SUM($AD294:CT294)+CT294>$AC25,$AC25-SUM($AD294:CT294),CT294)","v":0},{"$f":"IF(SUM($AD294:CU294)+CU294>$AC25,$AC25-SUM($AD294:CU294),CU294)","v":0},{"$f":"IF(SUM($AD294:CV294)+CV294>$AC25,$AC25-SUM($AD294:CV294),CV294)","v":0},{"$f":"IF(SUM($AD294:CW294)+CW294>$AC25,$AC25-SUM($AD294:CW294),CW294)","v":0},{"$f":"IF(SUM($AD294:CX294)+CX294>$AC25,$AC25-SUM($AD294:CX294),CX294)","v":0},{"$f":"IF(SUM($AD294:CY294)+CY294>$AC25,$AC25-SUM($AD294:CY294),CY294)","v":0},{"$f":"IF(SUM($AD294:CZ294)+CZ294>$AC25,$AC25-SUM($AD294:CZ294),CZ294)","v":0},{"$f":"IF(SUM($AD294:DA294)+DA294>$AC25,$AC25-SUM($AD294:DA294),DA294)","v":0},{"$f":"IF(SUM($AD294:DB294)+DB294>$AC25,$AC25-SUM($AD294:DB294),DB294)","v":0},{"$f":"IF(SUM($AD294:DC294)+DC294>$AC25,$AC25-SUM($AD294:DC294),DC294)","v":0},{"$f":"IF(SUM($AD294:DD294)+DD294>$AC25,$AC25-SUM($AD294:DD294),DD294)","v":0},{"$f":"IF(SUM($AD294:DE294)+DE294>$AC25,$AC25-SUM($AD294:DE294),DE294)","v":0},{"$f":"IF(SUM($AD294:DF294)+DF294>$AC25,$AC25-SUM($AD294:DF294),DF294)","v":0},{"$f":"IF(SUM($AD294:DG294)+DG294>$AC25,$AC25-SUM($AD294:DG294),DG294)","v":0},{"$f":"IF(SUM($AD294:DH294)+DH294>$AC25,$AC25-SUM($AD294:DH294),DH294)","v":0},{"$f":"IF(SUM($AD294:DI294)+DI294>$AC25,$AC25-SUM($AD294:DI294),DI294)","v":0},{"$f":"IF(SUM($AD294:DJ294)+DJ294>$AC25,$AC25-SUM($AD294:DJ294),DJ294)","v":0},{"$f":"IF(SUM($AD294:DK294)+DK294>$AC25,$AC25-SUM($AD294:DK294),DK294)","v":0},{"$f":"IF(SUM($AD294:DL294)+DL294>$AC25,$AC25-SUM($AD294:DL294),DL294)","v":0},{"$f":"IF(SUM($AD294:DM294)+DM294>$AC25,$AC25-SUM($AD294:DM294),DM294)","v":0},{"$f":"IF(SUM($AD294:DN294)+DN294>$AC25,$AC25-SUM($AD294:DN294),DN294)","v":0},{"$f":"IF(SUM($AD294:DO294)+DO294>$AC25,$AC25-SUM($AD294:DO294),DO294)","v":0},{"$f":"IF(SUM($AD294:DP294)+DP294>$AC25,$AC25-SUM($AD294:DP294),DP294)","v":0},{"$f":"IF(SUM($AD294:DQ294)+DQ294>$AC25,$AC25-SUM($AD294:DQ294),DQ294)","v":0},{"$f":"IF(SUM($AD294:DR294)+DR294>$AC25,$AC25-SUM($AD294:DR294),DR294)","v":0},{"$f":"IF(SUM($AD294:DS294)+DS294>$AC25,$AC25-SUM($AD294:DS294),DS294)","v":0},{"$f":"IF(SUM($AD294:DT294)+DT294>$AC25,$AC25-SUM($AD294:DT294),DT294)","v":0},{"$f":"IF(SUM($AD294:DU294)+DU294>$AC25,$AC25-SUM($AD294:DU294),DU294)","v":0},{"$f":"IF(SUM($AD294:DV294)+DV294>$AC25,$AC25-SUM($AD294:DV294),DV294)","v":0},{"$f":"IF(SUM($AD294:DW294)+DW294>$AC25,$AC25-SUM($AD294:DW294),DW294)","v":0},{"$f":"IF(SUM($AD294:DX294)+DX294>$AC25,$AC25-SUM($AD294:DX294),DX294)","v":0},{"$f":"IF(SUM($AD294:DY294)+DY294>$AC25,$AC25-SUM($AD294:DY294),DY294)","v":0},{"$f":"IF(SUM($AD294:DZ294)+DZ294>$AC25,$AC25-SUM($AD294:DZ294),DZ294)","v":0},{"$f":"IF(SUM($AD294:EA294)+EA294>$AC25,$AC25-SUM($AD294:EA294),EA294)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2504174999999994E-4,{"$f":"IF(SUM($AD295:AD295)+AD295>$AC26,$AC26-SUM($AD295:AD295),AD295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AE295)+AE295>$AC26,$AC26-SUM($AD295:AE295),AE295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AF295)+AF295>$AC26,$AC26-SUM($AD295:AF295),AF295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AG295)+AG295>$AC26,$AC26-SUM($AD295:AG295),AG295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AH295)+AH295>$AC26,$AC26-SUM($AD295:AH295),AH295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AI295)+AI295>$AC26,$AC26-SUM($AD295:AI295),AI295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AJ295)+AJ295>$AC26,$AC26-SUM($AD295:AJ295),AJ295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AK295)+AK295>$AC26,$AC26-SUM($AD295:AK295),AK295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AL295)+AL295>$AC26,$AC26-SUM($AD295:AL295),AL295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AM295)+AM295>$AC26,$AC26-SUM($AD295:AM295),AM295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AN295)+AN295>$AC26,$AC26-SUM($AD295:AN295),AN295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AO295)+AO295>$AC26,$AC26-SUM($AD295:AO295),AO295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AP295)+AP295>$AC26,$AC26-SUM($AD295:AP295),AP295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AQ295)+AQ295>$AC26,$AC26-SUM($AD295:AQ295),AQ295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AR295)+AR295>$AC26,$AC26-SUM($AD295:AR295),AR295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AS295)+AS295>$AC26,$AC26-SUM($AD295:AS295),AS295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AT295)+AT295>$AC26,$AC26-SUM($AD295:AT295),AT295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AU295)+AU295>$AC26,$AC26-SUM($AD295:AU295),AU295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AV295)+AV295>$AC26,$AC26-SUM($AD295:AV295),AV295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AW295)+AW295>$AC26,$AC26-SUM($AD295:AW295),AW295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AX295)+AX295>$AC26,$AC26-SUM($AD295:AX295),AX295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AY295)+AY295>$AC26,$AC26-SUM($AD295:AY295),AY295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:AZ295)+AZ295>$AC26,$AC26-SUM($AD295:AZ295),AZ295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BA295)+BA295>$AC26,$AC26-SUM($AD295:BA295),BA295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BB295)+BB295>$AC26,$AC26-SUM($AD295:BB295),BB295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BC295)+BC295>$AC26,$AC26-SUM($AD295:BC295),BC295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BD295)+BD295>$AC26,$AC26-SUM($AD295:BD295),BD295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BE295)+BE295>$AC26,$AC26-SUM($AD295:BE295),BE295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BF295)+BF295>$AC26,$AC26-SUM($AD295:BF295),BF295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BG295)+BG295>$AC26,$AC26-SUM($AD295:BG295),BG295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BH295)+BH295>$AC26,$AC26-SUM($AD295:BH295),BH295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BI295)+BI295>$AC26,$AC26-SUM($AD295:BI295),BI295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BJ295)+BJ295>$AC26,$AC26-SUM($AD295:BJ295),BJ295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BK295)+BK295>$AC26,$AC26-SUM($AD295:BK295),BK295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BL295)+BL295>$AC26,$AC26-SUM($AD295:BL295),BL295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BM295)+BM295>$AC26,$AC26-SUM($AD295:BM295),BM295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BN295)+BN295>$AC26,$AC26-SUM($AD295:BN295),BN295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BO295)+BO295>$AC26,$AC26-SUM($AD295:BO295),BO295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BP295)+BP295>$AC26,$AC26-SUM($AD295:BP295),BP295)","v":6.2504174999999994E-4},{"$f":"IF(SUM($AD295:BQ295)+BQ295>$AC26,$AC26-SUM($AD295:BQ295),BQ295)","v":1.0408340855860843E-17},{"$f":"IF(SUM($AD295:BR295)+BR295>$AC26,$AC26-SUM($AD295:BR295),BR295)","v":1.0408340855860843E-17},{"$f":"IF(SUM($AD295:BS295)+BS295>$AC26,$AC26-SUM($AD295:BS295),BS295)","v":1.0408340855860843E-17},{"$f":"IF(SUM($AD295:BT295)+BT295>$AC26,$AC26-SUM($AD295:BT295),BT295)","v":1.0408340855860843E-17},{"$f":"IF(SUM($AD295:BU295)+BU295>$AC26,$AC26-SUM($AD295:BU295),BU295)","v":1.0408340855860843E-17},{"$f":"IF(SUM($AD295:BV295)+BV295>$AC26,$AC26-SUM($AD295:BV295),BV295)","v":1.0408340855860843E-17},{"$f":"IF(SUM($AD295:BW295)+BW295>$AC26,$AC26-SUM($AD295:BW295),BW295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:BX295)+BX295>$AC26,$AC26-SUM($AD295:BX295),BX295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:BY295)+BY295>$AC26,$AC26-SUM($AD295:BY295),BY295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:BZ295)+BZ295>$AC26,$AC26-SUM($AD295:BZ295),BZ295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CA295)+CA295>$AC26,$AC26-SUM($AD295:CA295),CA295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CB295)+CB295>$AC26,$AC26-SUM($AD295:CB295),CB295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CC295)+CC295>$AC26,$AC26-SUM($AD295:CC295),CC295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CD295)+CD295>$AC26,$AC26-SUM($AD295:CD295),CD295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CE295)+CE295>$AC26,$AC26-SUM($AD295:CE295),CE295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CF295)+CF295>$AC26,$AC26-SUM($AD295:CF295),CF295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CG295)+CG295>$AC26,$AC26-SUM($AD295:CG295),CG295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CH295)+CH295>$AC26,$AC26-SUM($AD295:CH295),CH295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CI295)+CI295>$AC26,$AC26-SUM($AD295:CI295),CI295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CJ295)+CJ295>$AC26,$AC26-SUM($AD295:CJ295),CJ295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CK295)+CK295>$AC26,$AC26-SUM($AD295:CK295),CK295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CL295)+CL295>$AC26,$AC26-SUM($AD295:CL295),CL295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CM295)+CM295>$AC26,$AC26-SUM($AD295:CM295),CM295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CN295)+CN295>$AC26,$AC26-SUM($AD295:CN295),CN295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CO295)+CO295>$AC26,$AC26-SUM($AD295:CO295),CO295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CP295)+CP295>$AC26,$AC26-SUM($AD295:CP295),CP295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CQ295)+CQ295>$AC26,$AC26-SUM($AD295:CQ295),CQ295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CR295)+CR295>$AC26,$AC26-SUM($AD295:CR295),CR295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CS295)+CS295>$AC26,$AC26-SUM($AD295:CS295),CS295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CT295)+CT295>$AC26,$AC26-SUM($AD295:CT295),CT295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CU295)+CU295>$AC26,$AC26-SUM($AD295:CU295),CU295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CV295)+CV295>$AC26,$AC26-SUM($AD295:CV295),CV295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CW295)+CW295>$AC26,$AC26-SUM($AD295:CW295),CW295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CX295)+CX295>$AC26,$AC26-SUM($AD295:CX295),CX295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CY295)+CY295>$AC26,$AC26-SUM($AD295:CY295),CY295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:CZ295)+CZ295>$AC26,$AC26-SUM($AD295:CZ295),CZ295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DA295)+DA295>$AC26,$AC26-SUM($AD295:DA295),DA295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DB295)+DB295>$AC26,$AC26-SUM($AD295:DB295),DB295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DC295)+DC295>$AC26,$AC26-SUM($AD295:DC295),DC295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DD295)+DD295>$AC26,$AC26-SUM($AD295:DD295),DD295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DE295)+DE295>$AC26,$AC26-SUM($AD295:DE295),DE295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DF295)+DF295>$AC26,$AC26-SUM($AD295:DF295),DF295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DG295)+DG295>$AC26,$AC26-SUM($AD295:DG295),DG295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DH295)+DH295>$AC26,$AC26-SUM($AD295:DH295),DH295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DI295)+DI295>$AC26,$AC26-SUM($AD295:DI295),DI295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DJ295)+DJ295>$AC26,$AC26-SUM($AD295:DJ295),DJ295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DK295)+DK295>$AC26,$AC26-SUM($AD295:DK295),DK295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DL295)+DL295>$AC26,$AC26-SUM($AD295:DL295),DL295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DM295)+DM295>$AC26,$AC26-SUM($AD295:DM295),DM295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DN295)+DN295>$AC26,$AC26-SUM($AD295:DN295),DN295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DO295)+DO295>$AC26,$AC26-SUM($AD295:DO295),DO295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DP295)+DP295>$AC26,$AC26-SUM($AD295:DP295),DP295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DQ295)+DQ295>$AC26,$AC26-SUM($AD295:DQ295),DQ295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DR295)+DR295>$AC26,$AC26-SUM($AD295:DR295),DR295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DS295)+DS295>$AC26,$AC26-SUM($AD295:DS295),DS295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DT295)+DT295>$AC26,$AC26-SUM($AD295:DT295),DT295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DU295)+DU295>$AC26,$AC26-SUM($AD295:DU295),DU295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DV295)+DV295>$AC26,$AC26-SUM($AD295:DV295),DV295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DW295)+DW295>$AC26,$AC26-SUM($AD295:DW295),DW295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DX295)+DX295>$AC26,$AC26-SUM($AD295:DX295),DX295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DY295)+DY295>$AC26,$AC26-SUM($AD295:DY295),DY295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:DZ295)+DZ295>$AC26,$AC26-SUM($AD295:DZ295),DZ295)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AD295:EA295)+EA295>$AC26,$AC26-SUM($AD295:EA295),EA295)","v":-5.2041704279304213E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4250000000000001E-6,{"$f":"IF(SUM($AD296:AD296)+AD296>$AC27,$AC27-SUM($AD296:AD296),AD296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AE296)+AE296>$AC27,$AC27-SUM($AD296:AE296),AE296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AF296)+AF296>$AC27,$AC27-SUM($AD296:AF296),AF296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AG296)+AG296>$AC27,$AC27-SUM($AD296:AG296),AG296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AH296)+AH296>$AC27,$AC27-SUM($AD296:AH296),AH296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AI296)+AI296>$AC27,$AC27-SUM($AD296:AI296),AI296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AJ296)+AJ296>$AC27,$AC27-SUM($AD296:AJ296),AJ296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AK296)+AK296>$AC27,$AC27-SUM($AD296:AK296),AK296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AL296)+AL296>$AC27,$AC27-SUM($AD296:AL296),AL296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AM296)+AM296>$AC27,$AC27-SUM($AD296:AM296),AM296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AN296)+AN296>$AC27,$AC27-SUM($AD296:AN296),AN296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AO296)+AO296>$AC27,$AC27-SUM($AD296:AO296),AO296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AP296)+AP296>$AC27,$AC27-SUM($AD296:AP296),AP296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AQ296)+AQ296>$AC27,$AC27-SUM($AD296:AQ296),AQ296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AR296)+AR296>$AC27,$AC27-SUM($AD296:AR296),AR296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AS296)+AS296>$AC27,$AC27-SUM($AD296:AS296),AS296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AT296)+AT296>$AC27,$AC27-SUM($AD296:AT296),AT296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AU296)+AU296>$AC27,$AC27-SUM($AD296:AU296),AU296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AV296)+AV296>$AC27,$AC27-SUM($AD296:AV296),AV296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AW296)+AW296>$AC27,$AC27-SUM($AD296:AW296),AW296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AX296)+AX296>$AC27,$AC27-SUM($AD296:AX296),AX296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AY296)+AY296>$AC27,$AC27-SUM($AD296:AY296),AY296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:AZ296)+AZ296>$AC27,$AC27-SUM($AD296:AZ296),AZ296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BA296)+BA296>$AC27,$AC27-SUM($AD296:BA296),BA296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BB296)+BB296>$AC27,$AC27-SUM($AD296:BB296),BB296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BC296)+BC296>$AC27,$AC27-SUM($AD296:BC296),BC296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BD296)+BD296>$AC27,$AC27-SUM($AD296:BD296),BD296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BE296)+BE296>$AC27,$AC27-SUM($AD296:BE296),BE296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BF296)+BF296>$AC27,$AC27-SUM($AD296:BF296),BF296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BG296)+BG296>$AC27,$AC27-SUM($AD296:BG296),BG296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BH296)+BH296>$AC27,$AC27-SUM($AD296:BH296),BH296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BI296)+BI296>$AC27,$AC27-SUM($AD296:BI296),BI296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BJ296)+BJ296>$AC27,$AC27-SUM($AD296:BJ296),BJ296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BK296)+BK296>$AC27,$AC27-SUM($AD296:BK296),BK296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BL296)+BL296>$AC27,$AC27-SUM($AD296:BL296),BL296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BM296)+BM296>$AC27,$AC27-SUM($AD296:BM296),BM296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BN296)+BN296>$AC27,$AC27-SUM($AD296:BN296),BN296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BO296)+BO296>$AC27,$AC27-SUM($AD296:BO296),BO296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BP296)+BP296>$AC27,$AC27-SUM($AD296:BP296),BP296)","v":7.4250000000000001E-6},{"$f":"IF(SUM($AD296:BQ296)+BQ296>$AC27,$AC27-SUM($AD296:BQ296),BQ296)","v":1.0842021724855044E-19},{"$f":"IF(SUM($AD296:BR296)+BR296>$AC27,$AC27-SUM($AD296:BR296),BR296)","v":1.0842021724855044E-19},{"$f":"IF(SUM($AD296:BS296)+BS296>$AC27,$AC27-SUM($AD296:BS296),BS296)","v":1.0842021724855044E-19},{"$f":"IF(SUM($AD296:BT296)+BT296>$AC27,$AC27-SUM($AD296:BT296),BT296)","v":1.0842021724855044E-19},{"$f":"IF(SUM($AD296:BU296)+BU296>$AC27,$AC27-SUM($AD296:BU296),BU296)","v":1.0842021724855044E-19},{"$f":"IF(SUM($AD296:BV296)+BV296>$AC27,$AC27-SUM($AD296:BV296),BV296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:BW296)+BW296>$AC27,$AC27-SUM($AD296:BW296),BW296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:BX296)+BX296>$AC27,$AC27-SUM($AD296:BX296),BX296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:BY296)+BY296>$AC27,$AC27-SUM($AD296:BY296),BY296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:BZ296)+BZ296>$AC27,$AC27-SUM($AD296:BZ296),BZ296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CA296)+CA296>$AC27,$AC27-SUM($AD296:CA296),CA296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CB296)+CB296>$AC27,$AC27-SUM($AD296:CB296),CB296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CC296)+CC296>$AC27,$AC27-SUM($AD296:CC296),CC296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CD296)+CD296>$AC27,$AC27-SUM($AD296:CD296),CD296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CE296)+CE296>$AC27,$AC27-SUM($AD296:CE296),CE296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CF296)+CF296>$AC27,$AC27-SUM($AD296:CF296),CF296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CG296)+CG296>$AC27,$AC27-SUM($AD296:CG296),CG296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CH296)+CH296>$AC27,$AC27-SUM($AD296:CH296),CH296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CI296)+CI296>$AC27,$AC27-SUM($AD296:CI296),CI296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CJ296)+CJ296>$AC27,$AC27-SUM($AD296:CJ296),CJ296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CK296)+CK296>$AC27,$AC27-SUM($AD296:CK296),CK296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CL296)+CL296>$AC27,$AC27-SUM($AD296:CL296),CL296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CM296)+CM296>$AC27,$AC27-SUM($AD296:CM296),CM296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CN296)+CN296>$AC27,$AC27-SUM($AD296:CN296),CN296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CO296)+CO296>$AC27,$AC27-SUM($AD296:CO296),CO296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CP296)+CP296>$AC27,$AC27-SUM($AD296:CP296),CP296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CQ296)+CQ296>$AC27,$AC27-SUM($AD296:CQ296),CQ296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CR296)+CR296>$AC27,$AC27-SUM($AD296:CR296),CR296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CS296)+CS296>$AC27,$AC27-SUM($AD296:CS296),CS296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CT296)+CT296>$AC27,$AC27-SUM($AD296:CT296),CT296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CU296)+CU296>$AC27,$AC27-SUM($AD296:CU296),CU296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CV296)+CV296>$AC27,$AC27-SUM($AD296:CV296),CV296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CW296)+CW296>$AC27,$AC27-SUM($AD296:CW296),CW296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CX296)+CX296>$AC27,$AC27-SUM($AD296:CX296),CX296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CY296)+CY296>$AC27,$AC27-SUM($AD296:CY296),CY296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:CZ296)+CZ296>$AC27,$AC27-SUM($AD296:CZ296),CZ296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DA296)+DA296>$AC27,$AC27-SUM($AD296:DA296),DA296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DB296)+DB296>$AC27,$AC27-SUM($AD296:DB296),DB296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DC296)+DC296>$AC27,$AC27-SUM($AD296:DC296),DC296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DD296)+DD296>$AC27,$AC27-SUM($AD296:DD296),DD296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DE296)+DE296>$AC27,$AC27-SUM($AD296:DE296),DE296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DF296)+DF296>$AC27,$AC27-SUM($AD296:DF296),DF296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DG296)+DG296>$AC27,$AC27-SUM($AD296:DG296),DG296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DH296)+DH296>$AC27,$AC27-SUM($AD296:DH296),DH296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DI296)+DI296>$AC27,$AC27-SUM($AD296:DI296),DI296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DJ296)+DJ296>$AC27,$AC27-SUM($AD296:DJ296),DJ296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DK296)+DK296>$AC27,$AC27-SUM($AD296:DK296),DK296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DL296)+DL296>$AC27,$AC27-SUM($AD296:DL296),DL296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DM296)+DM296>$AC27,$AC27-SUM($AD296:DM296),DM296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DN296)+DN296>$AC27,$AC27-SUM($AD296:DN296),DN296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DO296)+DO296>$AC27,$AC27-SUM($AD296:DO296),DO296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DP296)+DP296>$AC27,$AC27-SUM($AD296:DP296),DP296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DQ296)+DQ296>$AC27,$AC27-SUM($AD296:DQ296),DQ296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DR296)+DR296>$AC27,$AC27-SUM($AD296:DR296),DR296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DS296)+DS296>$AC27,$AC27-SUM($AD296:DS296),DS296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DT296)+DT296>$AC27,$AC27-SUM($AD296:DT296),DT296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DU296)+DU296>$AC27,$AC27-SUM($AD296:DU296),DU296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DV296)+DV296>$AC27,$AC27-SUM($AD296:DV296),DV296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DW296)+DW296>$AC27,$AC27-SUM($AD296:DW296),DW296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DX296)+DX296>$AC27,$AC27-SUM($AD296:DX296),DX296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DY296)+DY296>$AC27,$AC27-SUM($AD296:DY296),DY296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:DZ296)+DZ296>$AC27,$AC27-SUM($AD296:DZ296),DZ296)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AD296:EA296)+EA296>$AC27,$AC27-SUM($AD296:EA296),EA296)","v":-4.3368086899420177E-19}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AD297:AD297)+AD297>$AC28,$AC28-SUM($AD297:AD297),AD297)","v":0},{"$f":"IF(SUM($AD297:AE297)+AE297>$AC28,$AC28-SUM($AD297:AE297),AE297)","v":0},{"$f":"IF(SUM($AD297:AF297)+AF297>$AC28,$AC28-SUM($AD297:AF297),AF297)","v":0},{"$f":"IF(SUM($AD297:AG297)+AG297>$AC28,$AC28-SUM($AD297:AG297),AG297)","v":0},{"$f":"IF(SUM($AD297:AH297)+AH297>$AC28,$AC28-SUM($AD297:AH297),AH297)","v":0},{"$f":"IF(SUM($AD297:AI297)+AI297>$AC28,$AC28-SUM($AD297:AI297),AI297)","v":0},{"$f":"IF(SUM($AD297:AJ297)+AJ297>$AC28,$AC28-SUM($AD297:AJ297),AJ297)","v":0},{"$f":"IF(SUM($AD297:AK297)+AK297>$AC28,$AC28-SUM($AD297:AK297),AK297)","v":0},{"$f":"IF(SUM($AD297:AL297)+AL297>$AC28,$AC28-SUM($AD297:AL297),AL297)","v":0},{"$f":"IF(SUM($AD297:AM297)+AM297>$AC28,$AC28-SUM($AD297:AM297),AM297)","v":0},{"$f":"IF(SUM($AD297:AN297)+AN297>$AC28,$AC28-SUM($AD297:AN297),AN297)","v":0},{"$f":"IF(SUM($AD297:AO297)+AO297>$AC28,$AC28-SUM($AD297:AO297),AO297)","v":0},{"$f":"IF(SUM($AD297:AP297)+AP297>$AC28,$AC28-SUM($AD297:AP297),AP297)","v":0},{"$f":"IF(SUM($AD297:AQ297)+AQ297>$AC28,$AC28-SUM($AD297:AQ297),AQ297)","v":0},{"$f":"IF(SUM($AD297:AR297)+AR297>$AC28,$AC28-SUM($AD297:AR297),AR297)","v":0},{"$f":"IF(SUM($AD297:AS297)+AS297>$AC28,$AC28-SUM($AD297:AS297),AS297)","v":0},{"$f":"IF(SUM($AD297:AT297)+AT297>$AC28,$AC28-SUM($AD297:AT297),AT297)","v":0},{"$f":"IF(SUM($AD297:AU297)+AU297>$AC28,$AC28-SUM($AD297:AU297),AU297)","v":0},{"$f":"IF(SUM($AD297:AV297)+AV297>$AC28,$AC28-SUM($AD297:AV297),AV297)","v":0},{"$f":"IF(SUM($AD297:AW297)+AW297>$AC28,$AC28-SUM($AD297:AW297),AW297)","v":0},{"$f":"IF(SUM($AD297:AX297)+AX297>$AC28,$AC28-SUM($AD297:AX297),AX297)","v":0},{"$f":"IF(SUM($AD297:AY297)+AY297>$AC28,$AC28-SUM($AD297:AY297),AY297)","v":0},{"$f":"IF(SUM($AD297:AZ297)+AZ297>$AC28,$AC28-SUM($AD297:AZ297),AZ297)","v":0},{"$f":"IF(SUM($AD297:BA297)+BA297>$AC28,$AC28-SUM($AD297:BA297),BA297)","v":0},{"$f":"IF(SUM($AD297:BB297)+BB297>$AC28,$AC28-SUM($AD297:BB297),BB297)","v":0},{"$f":"IF(SUM($AD297:BC297)+BC297>$AC28,$AC28-SUM($AD297:BC297),BC297)","v":0},{"$f":"IF(SUM($AD297:BD297)+BD297>$AC28,$AC28-SUM($AD297:BD297),BD297)","v":0},{"$f":"IF(SUM($AD297:BE297)+BE297>$AC28,$AC28-SUM($AD297:BE297),BE297)","v":0},{"$f":"IF(SUM($AD297:BF297)+BF297>$AC28,$AC28-SUM($AD297:BF297),BF297)","v":0},{"$f":"IF(SUM($AD297:BG297)+BG297>$AC28,$AC28-SUM($AD297:BG297),BG297)","v":0},{"$f":"IF(SUM($AD297:BH297)+BH297>$AC28,$AC28-SUM($AD297:BH297),BH297)","v":0},{"$f":"IF(SUM($AD297:BI297)+BI297>$AC28,$AC28-SUM($AD297:BI297),BI297)","v":0},{"$f":"IF(SUM($AD297:BJ297)+BJ297>$AC28,$AC28-SUM($AD297:BJ297),BJ297)","v":0},{"$f":"IF(SUM($AD297:BK297)+BK297>$AC28,$AC28-SUM($AD297:BK297),BK297)","v":0},{"$f":"IF(SUM($AD297:BL297)+BL297>$AC28,$AC28-SUM($AD297:BL297),BL297)","v":0},{"$f":"IF(SUM($AD297:BM297)+BM297>$AC28,$AC28-SUM($AD297:BM297),BM297)","v":0},{"$f":"IF(SUM($AD297:BN297)+BN297>$AC28,$AC28-SUM($AD297:BN297),BN297)","v":0},{"$f":"IF(SUM($AD297:BO297)+BO297>$AC28,$AC28-SUM($AD297:BO297),BO297)","v":0},{"$f":"IF(SUM($AD297:BP297)+BP297>$AC28,$AC28-SUM($AD297:BP297),BP297)","v":0},{"$f":"IF(SUM($AD297:BQ297)+BQ297>$AC28,$AC28-SUM($AD297:BQ297),BQ297)","v":0},{"$f":"IF(SUM($AD297:BR297)+BR297>$AC28,$AC28-SUM($AD297:BR297),BR297)","v":0},{"$f":"IF(SUM($AD297:BS297)+BS297>$AC28,$AC28-SUM($AD297:BS297),BS297)","v":0},{"$f":"IF(SUM($AD297:BT297)+BT297>$AC28,$AC28-SUM($AD297:BT297),BT297)","v":0},{"$f":"IF(SUM($AD297:BU297)+BU297>$AC28,$AC28-SUM($AD297:BU297),BU297)","v":0},{"$f":"IF(SUM($AD297:BV297)+BV297>$AC28,$AC28-SUM($AD297:BV297),BV297)","v":0},{"$f":"IF(SUM($AD297:BW297)+BW297>$AC28,$AC28-SUM($AD297:BW297),BW297)","v":0},{"$f":"IF(SUM($AD297:BX297)+BX297>$AC28,$AC28-SUM($AD297:BX297),BX297)","v":0},{"$f":"IF(SUM($AD297:BY297)+BY297>$AC28,$AC28-SUM($AD297:BY297),BY297)","v":0},{"$f":"IF(SUM($AD297:BZ297)+BZ297>$AC28,$AC28-SUM($AD297:BZ297),BZ297)","v":0},{"$f":"IF(SUM($AD297:CA297)+CA297>$AC28,$AC28-SUM($AD297:CA297),CA297)","v":0},{"$f":"IF(SUM($AD297:CB297)+CB297>$AC28,$AC28-SUM($AD297:CB297),CB297)","v":0},{"$f":"IF(SUM($AD297:CC297)+CC297>$AC28,$AC28-SUM($AD297:CC297),CC297)","v":0},{"$f":"IF(SUM($AD297:CD297)+CD297>$AC28,$AC28-SUM($AD297:CD297),CD297)","v":0},{"$f":"IF(SUM($AD297:CE297)+CE297>$AC28,$AC28-SUM($AD297:CE297),CE297)","v":0},{"$f":"IF(SUM($AD297:CF297)+CF297>$AC28,$AC28-SUM($AD297:CF297),CF297)","v":0},{"$f":"IF(SUM($AD297:CG297)+CG297>$AC28,$AC28-SUM($AD297:CG297),CG297)","v":0},{"$f":"IF(SUM($AD297:CH297)+CH297>$AC28,$AC28-SUM($AD297:CH297),CH297)","v":0},{"$f":"IF(SUM($AD297:CI297)+CI297>$AC28,$AC28-SUM($AD297:CI297),CI297)","v":0},{"$f":"IF(SUM($AD297:CJ297)+CJ297>$AC28,$AC28-SUM($AD297:CJ297),CJ297)","v":0},{"$f":"IF(SUM($AD297:CK297)+CK297>$AC28,$AC28-SUM($AD297:CK297),CK297)","v":0},{"$f":"IF(SUM($AD297:CL297)+CL297>$AC28,$AC28-SUM($AD297:CL297),CL297)","v":0},{"$f":"IF(SUM($AD297:CM297)+CM297>$AC28,$AC28-SUM($AD297:CM297),CM297)","v":0},{"$f":"IF(SUM($AD297:CN297)+CN297>$AC28,$AC28-SUM($AD297:CN297),CN297)","v":0},{"$f":"IF(SUM($AD297:CO297)+CO297>$AC28,$AC28-SUM($AD297:CO297),CO297)","v":0},{"$f":"IF(SUM($AD297:CP297)+CP297>$AC28,$AC28-SUM($AD297:CP297),CP297)","v":0},{"$f":"IF(SUM($AD297:CQ297)+CQ297>$AC28,$AC28-SUM($AD297:CQ297),CQ297)","v":0},{"$f":"IF(SUM($AD297:CR297)+CR297>$AC28,$AC28-SUM($AD297:CR297),CR297)","v":0},{"$f":"IF(SUM($AD297:CS297)+CS297>$AC28,$AC28-SUM($AD297:CS297),CS297)","v":0},{"$f":"IF(SUM($AD297:CT297)+CT297>$AC28,$AC28-SUM($AD297:CT297),CT297)","v":0},{"$f":"IF(SUM($AD297:CU297)+CU297>$AC28,$AC28-SUM($AD297:CU297),CU297)","v":0},{"$f":"IF(SUM($AD297:CV297)+CV297>$AC28,$AC28-SUM($AD297:CV297),CV297)","v":0},{"$f":"IF(SUM($AD297:CW297)+CW297>$AC28,$AC28-SUM($AD297:CW297),CW297)","v":0},{"$f":"IF(SUM($AD297:CX297)+CX297>$AC28,$AC28-SUM($AD297:CX297),CX297)","v":0},{"$f":"IF(SUM($AD297:CY297)+CY297>$AC28,$AC28-SUM($AD297:CY297),CY297)","v":0},{"$f":"IF(SUM($AD297:CZ297)+CZ297>$AC28,$AC28-SUM($AD297:CZ297),CZ297)","v":0},{"$f":"IF(SUM($AD297:DA297)+DA297>$AC28,$AC28-SUM($AD297:DA297),DA297)","v":0},{"$f":"IF(SUM($AD297:DB297)+DB297>$AC28,$AC28-SUM($AD297:DB297),DB297)","v":0},{"$f":"IF(SUM($AD297:DC297)+DC297>$AC28,$AC28-SUM($AD297:DC297),DC297)","v":0},{"$f":"IF(SUM($AD297:DD297)+DD297>$AC28,$AC28-SUM($AD297:DD297),DD297)","v":0},{"$f":"IF(SUM($AD297:DE297)+DE297>$AC28,$AC28-SUM($AD297:DE297),DE297)","v":0},{"$f":"IF(SUM($AD297:DF297)+DF297>$AC28,$AC28-SUM($AD297:DF297),DF297)","v":0},{"$f":"IF(SUM($AD297:DG297)+DG297>$AC28,$AC28-SUM($AD297:DG297),DG297)","v":0},{"$f":"IF(SUM($AD297:DH297)+DH297>$AC28,$AC28-SUM($AD297:DH297),DH297)","v":0},{"$f":"IF(SUM($AD297:DI297)+DI297>$AC28,$AC28-SUM($AD297:DI297),DI297)","v":0},{"$f":"IF(SUM($AD297:DJ297)+DJ297>$AC28,$AC28-SUM($AD297:DJ297),DJ297)","v":0},{"$f":"IF(SUM($AD297:DK297)+DK297>$AC28,$AC28-SUM($AD297:DK297),DK297)","v":0},{"$f":"IF(SUM($AD297:DL297)+DL297>$AC28,$AC28-SUM($AD297:DL297),DL297)","v":0},{"$f":"IF(SUM($AD297:DM297)+DM297>$AC28,$AC28-SUM($AD297:DM297),DM297)","v":0},{"$f":"IF(SUM($AD297:DN297)+DN297>$AC28,$AC28-SUM($AD297:DN297),DN297)","v":0},{"$f":"IF(SUM($AD297:DO297)+DO297>$AC28,$AC28-SUM($AD297:DO297),DO297)","v":0},{"$f":"IF(SUM($AD297:DP297)+DP297>$AC28,$AC28-SUM($AD297:DP297),DP297)","v":0},{"$f":"IF(SUM($AD297:DQ297)+DQ297>$AC28,$AC28-SUM($AD297:DQ297),DQ297)","v":0},{"$f":"IF(SUM($AD297:DR297)+DR297>$AC28,$AC28-SUM($AD297:DR297),DR297)","v":0},{"$f":"IF(SUM($AD297:DS297)+DS297>$AC28,$AC28-SUM($AD297:DS297),DS297)","v":0},{"$f":"IF(SUM($AD297:DT297)+DT297>$AC28,$AC28-SUM($AD297:DT297),DT297)","v":0},{"$f":"IF(SUM($AD297:DU297)+DU297>$AC28,$AC28-SUM($AD297:DU297),DU297)","v":0},{"$f":"IF(SUM($AD297:DV297)+DV297>$AC28,$AC28-SUM($AD297:DV297),DV297)","v":0},{"$f":"IF(SUM($AD297:DW297)+DW297>$AC28,$AC28-SUM($AD297:DW297),DW297)","v":0},{"$f":"IF(SUM($AD297:DX297)+DX297>$AC28,$AC28-SUM($AD297:DX297),DX297)","v":0},{"$f":"IF(SUM($AD297:DY297)+DY297>$AC28,$AC28-SUM($AD297:DY297),DY297)","v":0},{"$f":"IF(SUM($AD297:DZ297)+DZ297>$AC28,$AC28-SUM($AD297:DZ297),DZ297)","v":0},{"$f":"IF(SUM($AD297:EA297)+EA297>$AC28,$AC28-SUM($AD297:EA297),EA297)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0295447499999999E-3,{"$f":"IF(SUM($AD298:AD298)+AD298>$AC29,$AC29-SUM($AD298:AD298),AD298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AE298)+AE298>$AC29,$AC29-SUM($AD298:AE298),AE298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AF298)+AF298>$AC29,$AC29-SUM($AD298:AF298),AF298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AG298)+AG298>$AC29,$AC29-SUM($AD298:AG298),AG298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AH298)+AH298>$AC29,$AC29-SUM($AD298:AH298),AH298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AI298)+AI298>$AC29,$AC29-SUM($AD298:AI298),AI298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AJ298)+AJ298>$AC29,$AC29-SUM($AD298:AJ298),AJ298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AK298)+AK298>$AC29,$AC29-SUM($AD298:AK298),AK298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AL298)+AL298>$AC29,$AC29-SUM($AD298:AL298),AL298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AM298)+AM298>$AC29,$AC29-SUM($AD298:AM298),AM298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AN298)+AN298>$AC29,$AC29-SUM($AD298:AN298),AN298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AO298)+AO298>$AC29,$AC29-SUM($AD298:AO298),AO298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AP298)+AP298>$AC29,$AC29-SUM($AD298:AP298),AP298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AQ298)+AQ298>$AC29,$AC29-SUM($AD298:AQ298),AQ298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AR298)+AR298>$AC29,$AC29-SUM($AD298:AR298),AR298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AS298)+AS298>$AC29,$AC29-SUM($AD298:AS298),AS298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AT298)+AT298>$AC29,$AC29-SUM($AD298:AT298),AT298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AU298)+AU298>$AC29,$AC29-SUM($AD298:AU298),AU298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AV298)+AV298>$AC29,$AC29-SUM($AD298:AV298),AV298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AW298)+AW298>$AC29,$AC29-SUM($AD298:AW298),AW298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AX298)+AX298>$AC29,$AC29-SUM($AD298:AX298),AX298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AY298)+AY298>$AC29,$AC29-SUM($AD298:AY298),AY298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:AZ298)+AZ298>$AC29,$AC29-SUM($AD298:AZ298),AZ298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BA298)+BA298>$AC29,$AC29-SUM($AD298:BA298),BA298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BB298)+BB298>$AC29,$AC29-SUM($AD298:BB298),BB298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BC298)+BC298>$AC29,$AC29-SUM($AD298:BC298),BC298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BD298)+BD298>$AC29,$AC29-SUM($AD298:BD298),BD298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BE298)+BE298>$AC29,$AC29-SUM($AD298:BE298),BE298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BF298)+BF298>$AC29,$AC29-SUM($AD298:BF298),BF298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BG298)+BG298>$AC29,$AC29-SUM($AD298:BG298),BG298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BH298)+BH298>$AC29,$AC29-SUM($AD298:BH298),BH298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BI298)+BI298>$AC29,$AC29-SUM($AD298:BI298),BI298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BJ298)+BJ298>$AC29,$AC29-SUM($AD298:BJ298),BJ298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BK298)+BK298>$AC29,$AC29-SUM($AD298:BK298),BK298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BL298)+BL298>$AC29,$AC29-SUM($AD298:BL298),BL298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BM298)+BM298>$AC29,$AC29-SUM($AD298:BM298),BM298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BN298)+BN298>$AC29,$AC29-SUM($AD298:BN298),BN298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BO298)+BO298>$AC29,$AC29-SUM($AD298:BO298),BO298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BP298)+BP298>$AC29,$AC29-SUM($AD298:BP298),BP298)","v":2.0295447499999999E-3},{"$f":"IF(SUM($AD298:BQ298)+BQ298>$AC29,$AC29-SUM($AD298:BQ298),BQ298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:BR298)+BR298>$AC29,$AC29-SUM($AD298:BR298),BR298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:BS298)+BS298>$AC29,$AC29-SUM($AD298:BS298),BS298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:BT298)+BT298>$AC29,$AC29-SUM($AD298:BT298),BT298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:BU298)+BU298>$AC29,$AC29-SUM($AD298:BU298),BU298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:BV298)+BV298>$AC29,$AC29-SUM($AD298:BV298),BV298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:BW298)+BW298>$AC29,$AC29-SUM($AD298:BW298),BW298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:BX298)+BX298>$AC29,$AC29-SUM($AD298:BX298),BX298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:BY298)+BY298>$AC29,$AC29-SUM($AD298:BY298),BY298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:BZ298)+BZ298>$AC29,$AC29-SUM($AD298:BZ298),BZ298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CA298)+CA298>$AC29,$AC29-SUM($AD298:CA298),CA298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CB298)+CB298>$AC29,$AC29-SUM($AD298:CB298),CB298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CC298)+CC298>$AC29,$AC29-SUM($AD298:CC298),CC298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CD298)+CD298>$AC29,$AC29-SUM($AD298:CD298),CD298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CE298)+CE298>$AC29,$AC29-SUM($AD298:CE298),CE298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CF298)+CF298>$AC29,$AC29-SUM($AD298:CF298),CF298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CG298)+CG298>$AC29,$AC29-SUM($AD298:CG298),CG298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CH298)+CH298>$AC29,$AC29-SUM($AD298:CH298),CH298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CI298)+CI298>$AC29,$AC29-SUM($AD298:CI298),CI298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CJ298)+CJ298>$AC29,$AC29-SUM($AD298:CJ298),CJ298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CK298)+CK298>$AC29,$AC29-SUM($AD298:CK298),CK298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CL298)+CL298>$AC29,$AC29-SUM($AD298:CL298),CL298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CM298)+CM298>$AC29,$AC29-SUM($AD298:CM298),CM298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CN298)+CN298>$AC29,$AC29-SUM($AD298:CN298),CN298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CO298)+CO298>$AC29,$AC29-SUM($AD298:CO298),CO298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CP298)+CP298>$AC29,$AC29-SUM($AD298:CP298),CP298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CQ298)+CQ298>$AC29,$AC29-SUM($AD298:CQ298),CQ298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CR298)+CR298>$AC29,$AC29-SUM($AD298:CR298),CR298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CS298)+CS298>$AC29,$AC29-SUM($AD298:CS298),CS298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CT298)+CT298>$AC29,$AC29-SUM($AD298:CT298),CT298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CU298)+CU298>$AC29,$AC29-SUM($AD298:CU298),CU298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CV298)+CV298>$AC29,$AC29-SUM($AD298:CV298),CV298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CW298)+CW298>$AC29,$AC29-SUM($AD298:CW298),CW298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CX298)+CX298>$AC29,$AC29-SUM($AD298:CX298),CX298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CY298)+CY298>$AC29,$AC29-SUM($AD298:CY298),CY298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:CZ298)+CZ298>$AC29,$AC29-SUM($AD298:CZ298),CZ298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DA298)+DA298>$AC29,$AC29-SUM($AD298:DA298),DA298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DB298)+DB298>$AC29,$AC29-SUM($AD298:DB298),DB298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DC298)+DC298>$AC29,$AC29-SUM($AD298:DC298),DC298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DD298)+DD298>$AC29,$AC29-SUM($AD298:DD298),DD298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DE298)+DE298>$AC29,$AC29-SUM($AD298:DE298),DE298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DF298)+DF298>$AC29,$AC29-SUM($AD298:DF298),DF298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DG298)+DG298>$AC29,$AC29-SUM($AD298:DG298),DG298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DH298)+DH298>$AC29,$AC29-SUM($AD298:DH298),DH298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DI298)+DI298>$AC29,$AC29-SUM($AD298:DI298),DI298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DJ298)+DJ298>$AC29,$AC29-SUM($AD298:DJ298),DJ298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DK298)+DK298>$AC29,$AC29-SUM($AD298:DK298),DK298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DL298)+DL298>$AC29,$AC29-SUM($AD298:DL298),DL298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DM298)+DM298>$AC29,$AC29-SUM($AD298:DM298),DM298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DN298)+DN298>$AC29,$AC29-SUM($AD298:DN298),DN298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DO298)+DO298>$AC29,$AC29-SUM($AD298:DO298),DO298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DP298)+DP298>$AC29,$AC29-SUM($AD298:DP298),DP298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DQ298)+DQ298>$AC29,$AC29-SUM($AD298:DQ298),DQ298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DR298)+DR298>$AC29,$AC29-SUM($AD298:DR298),DR298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DS298)+DS298>$AC29,$AC29-SUM($AD298:DS298),DS298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DT298)+DT298>$AC29,$AC29-SUM($AD298:DT298),DT298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DU298)+DU298>$AC29,$AC29-SUM($AD298:DU298),DU298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DV298)+DV298>$AC29,$AC29-SUM($AD298:DV298),DV298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DW298)+DW298>$AC29,$AC29-SUM($AD298:DW298),DW298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DX298)+DX298>$AC29,$AC29-SUM($AD298:DX298),DX298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DY298)+DY298>$AC29,$AC29-SUM($AD298:DY298),DY298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:DZ298)+DZ298>$AC29,$AC29-SUM($AD298:DZ298),DZ298)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AD298:EA298)+EA298>$AC29,$AC29-SUM($AD298:EA298),EA298)","v":-1.3877787807814457E-17}]
[]
[null,"Depreciation:  2005 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD22/$F302","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AE302)+AE302>$AD22,$AD22-SUM($AE302:AE302),AE302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AF302)+AF302>$AD22,$AD22-SUM($AE302:AF302),AF302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AG302)+AG302>$AD22,$AD22-SUM($AE302:AG302),AG302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AH302)+AH302>$AD22,$AD22-SUM($AE302:AH302),AH302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AI302)+AI302>$AD22,$AD22-SUM($AE302:AI302),AI302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AJ302)+AJ302>$AD22,$AD22-SUM($AE302:AJ302),AJ302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AK302)+AK302>$AD22,$AD22-SUM($AE302:AK302),AK302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AL302)+AL302>$AD22,$AD22-SUM($AE302:AL302),AL302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AM302)+AM302>$AD22,$AD22-SUM($AE302:AM302),AM302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AN302)+AN302>$AD22,$AD22-SUM($AE302:AN302),AN302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AO302)+AO302>$AD22,$AD22-SUM($AE302:AO302),AO302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AP302)+AP302>$AD22,$AD22-SUM($AE302:AP302),AP302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AQ302)+AQ302>$AD22,$AD22-SUM($AE302:AQ302),AQ302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AR302)+AR302>$AD22,$AD22-SUM($AE302:AR302),AR302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AS302)+AS302>$AD22,$AD22-SUM($AE302:AS302),AS302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AT302)+AT302>$AD22,$AD22-SUM($AE302:AT302),AT302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AU302)+AU302>$AD22,$AD22-SUM($AE302:AU302),AU302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AV302)+AV302>$AD22,$AD22-SUM($AE302:AV302),AV302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AW302)+AW302>$AD22,$AD22-SUM($AE302:AW302),AW302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AX302)+AX302>$AD22,$AD22-SUM($AE302:AX302),AX302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AY302)+AY302>$AD22,$AD22-SUM($AE302:AY302),AY302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:AZ302)+AZ302>$AD22,$AD22-SUM($AE302:AZ302),AZ302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BA302)+BA302>$AD22,$AD22-SUM($AE302:BA302),BA302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BB302)+BB302>$AD22,$AD22-SUM($AE302:BB302),BB302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BC302)+BC302>$AD22,$AD22-SUM($AE302:BC302),BC302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BD302)+BD302>$AD22,$AD22-SUM($AE302:BD302),BD302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BE302)+BE302>$AD22,$AD22-SUM($AE302:BE302),BE302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BF302)+BF302>$AD22,$AD22-SUM($AE302:BF302),BF302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BG302)+BG302>$AD22,$AD22-SUM($AE302:BG302),BG302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BH302)+BH302>$AD22,$AD22-SUM($AE302:BH302),BH302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BI302)+BI302>$AD22,$AD22-SUM($AE302:BI302),BI302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BJ302)+BJ302>$AD22,$AD22-SUM($AE302:BJ302),BJ302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BK302)+BK302>$AD22,$AD22-SUM($AE302:BK302),BK302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BL302)+BL302>$AD22,$AD22-SUM($AE302:BL302),BL302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BM302)+BM302>$AD22,$AD22-SUM($AE302:BM302),BM302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BN302)+BN302>$AD22,$AD22-SUM($AE302:BN302),BN302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BO302)+BO302>$AD22,$AD22-SUM($AE302:BO302),BO302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BP302)+BP302>$AD22,$AD22-SUM($AE302:BP302),BP302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BQ302)+BQ302>$AD22,$AD22-SUM($AE302:BQ302),BQ302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BR302)+BR302>$AD22,$AD22-SUM($AE302:BR302),BR302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BS302)+BS302>$AD22,$AD22-SUM($AE302:BS302),BS302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BT302)+BT302>$AD22,$AD22-SUM($AE302:BT302),BT302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BU302)+BU302>$AD22,$AD22-SUM($AE302:BU302),BU302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BV302)+BV302>$AD22,$AD22-SUM($AE302:BV302),BV302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BW302)+BW302>$AD22,$AD22-SUM($AE302:BW302),BW302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BX302)+BX302>$AD22,$AD22-SUM($AE302:BX302),BX302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BY302)+BY302>$AD22,$AD22-SUM($AE302:BY302),BY302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:BZ302)+BZ302>$AD22,$AD22-SUM($AE302:BZ302),BZ302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CA302)+CA302>$AD22,$AD22-SUM($AE302:CA302),CA302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CB302)+CB302>$AD22,$AD22-SUM($AE302:CB302),CB302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CC302)+CC302>$AD22,$AD22-SUM($AE302:CC302),CC302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CD302)+CD302>$AD22,$AD22-SUM($AE302:CD302),CD302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CE302)+CE302>$AD22,$AD22-SUM($AE302:CE302),CE302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CF302)+CF302>$AD22,$AD22-SUM($AE302:CF302),CF302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CG302)+CG302>$AD22,$AD22-SUM($AE302:CG302),CG302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CH302)+CH302>$AD22,$AD22-SUM($AE302:CH302),CH302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CI302)+CI302>$AD22,$AD22-SUM($AE302:CI302),CI302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CJ302)+CJ302>$AD22,$AD22-SUM($AE302:CJ302),CJ302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CK302)+CK302>$AD22,$AD22-SUM($AE302:CK302),CK302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CL302)+CL302>$AD22,$AD22-SUM($AE302:CL302),CL302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CM302)+CM302>$AD22,$AD22-SUM($AE302:CM302),CM302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CN302)+CN302>$AD22,$AD22-SUM($AE302:CN302),CN302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CO302)+CO302>$AD22,$AD22-SUM($AE302:CO302),CO302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CP302)+CP302>$AD22,$AD22-SUM($AE302:CP302),CP302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CQ302)+CQ302>$AD22,$AD22-SUM($AE302:CQ302),CQ302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CR302)+CR302>$AD22,$AD22-SUM($AE302:CR302),CR302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CS302)+CS302>$AD22,$AD22-SUM($AE302:CS302),CS302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CT302)+CT302>$AD22,$AD22-SUM($AE302:CT302),CT302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CU302)+CU302>$AD22,$AD22-SUM($AE302:CU302),CU302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CV302)+CV302>$AD22,$AD22-SUM($AE302:CV302),CV302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CW302)+CW302>$AD22,$AD22-SUM($AE302:CW302),CW302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CX302)+CX302>$AD22,$AD22-SUM($AE302:CX302),CX302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CY302)+CY302>$AD22,$AD22-SUM($AE302:CY302),CY302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:CZ302)+CZ302>$AD22,$AD22-SUM($AE302:CZ302),CZ302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:DA302)+DA302>$AD22,$AD22-SUM($AE302:DA302),DA302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:DB302)+DB302>$AD22,$AD22-SUM($AE302:DB302),DB302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:DC302)+DC302>$AD22,$AD22-SUM($AE302:DC302),DC302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:DD302)+DD302>$AD22,$AD22-SUM($AE302:DD302),DD302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:DE302)+DE302>$AD22,$AD22-SUM($AE302:DE302),DE302)","v":3.1857500000000016E-6},{"$f":"IF(SUM($AE302:DF302)+DF302>$AD22,$AD22-SUM($AE302:DF302),DF302)","v":4.87890977618477E-19},{"$f":"IF(SUM($AE302:DG302)+DG302>$AD22,$AD22-SUM($AE302:DG302),DG302)","v":0},{"$f":"IF(SUM($AE302:DH302)+DH302>$AD22,$AD22-SUM($AE302:DH302),DH302)","v":0},{"$f":"IF(SUM($AE302:DI302)+DI302>$AD22,$AD22-SUM($AE302:DI302),DI302)","v":0},{"$f":"IF(SUM($AE302:DJ302)+DJ302>$AD22,$AD22-SUM($AE302:DJ302),DJ302)","v":0},{"$f":"IF(SUM($AE302:DK302)+DK302>$AD22,$AD22-SUM($AE302:DK302),DK302)","v":0},{"$f":"IF(SUM($AE302:DL302)+DL302>$AD22,$AD22-SUM($AE302:DL302),DL302)","v":0},{"$f":"IF(SUM($AE302:DM302)+DM302>$AD22,$AD22-SUM($AE302:DM302),DM302)","v":0},{"$f":"IF(SUM($AE302:DN302)+DN302>$AD22,$AD22-SUM($AE302:DN302),DN302)","v":0},{"$f":"IF(SUM($AE302:DO302)+DO302>$AD22,$AD22-SUM($AE302:DO302),DO302)","v":0},{"$f":"IF(SUM($AE302:DP302)+DP302>$AD22,$AD22-SUM($AE302:DP302),DP302)","v":0},{"$f":"IF(SUM($AE302:DQ302)+DQ302>$AD22,$AD22-SUM($AE302:DQ302),DQ302)","v":0},{"$f":"IF(SUM($AE302:DR302)+DR302>$AD22,$AD22-SUM($AE302:DR302),DR302)","v":0},{"$f":"IF(SUM($AE302:DS302)+DS302>$AD22,$AD22-SUM($AE302:DS302),DS302)","v":0},{"$f":"IF(SUM($AE302:DT302)+DT302>$AD22,$AD22-SUM($AE302:DT302),DT302)","v":0},{"$f":"IF(SUM($AE302:DU302)+DU302>$AD22,$AD22-SUM($AE302:DU302),DU302)","v":0},{"$f":"IF(SUM($AE302:DV302)+DV302>$AD22,$AD22-SUM($AE302:DV302),DV302)","v":0},{"$f":"IF(SUM($AE302:DW302)+DW302>$AD22,$AD22-SUM($AE302:DW302),DW302)","v":0},{"$f":"IF(SUM($AE302:DX302)+DX302>$AD22,$AD22-SUM($AE302:DX302),DX302)","v":0},{"$f":"IF(SUM($AE302:DY302)+DY302>$AD22,$AD22-SUM($AE302:DY302),DY302)","v":0},{"$f":"IF(SUM($AE302:DZ302)+DZ302>$AD22,$AD22-SUM($AE302:DZ302),DZ302)","v":0},{"$f":"IF(SUM($AE302:EA302)+EA302>$AD22,$AD22-SUM($AE302:EA302),EA302)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AE303:AE303)+AE303>$AD23,$AD23-SUM($AE303:AE303),AE303)","v":0},{"$f":"IF(SUM($AE303:AF303)+AF303>$AD23,$AD23-SUM($AE303:AF303),AF303)","v":0},{"$f":"IF(SUM($AE303:AG303)+AG303>$AD23,$AD23-SUM($AE303:AG303),AG303)","v":0},{"$f":"IF(SUM($AE303:AH303)+AH303>$AD23,$AD23-SUM($AE303:AH303),AH303)","v":0},{"$f":"IF(SUM($AE303:AI303)+AI303>$AD23,$AD23-SUM($AE303:AI303),AI303)","v":0},{"$f":"IF(SUM($AE303:AJ303)+AJ303>$AD23,$AD23-SUM($AE303:AJ303),AJ303)","v":0},{"$f":"IF(SUM($AE303:AK303)+AK303>$AD23,$AD23-SUM($AE303:AK303),AK303)","v":0},{"$f":"IF(SUM($AE303:AL303)+AL303>$AD23,$AD23-SUM($AE303:AL303),AL303)","v":0},{"$f":"IF(SUM($AE303:AM303)+AM303>$AD23,$AD23-SUM($AE303:AM303),AM303)","v":0},{"$f":"IF(SUM($AE303:AN303)+AN303>$AD23,$AD23-SUM($AE303:AN303),AN303)","v":0},{"$f":"IF(SUM($AE303:AO303)+AO303>$AD23,$AD23-SUM($AE303:AO303),AO303)","v":0},{"$f":"IF(SUM($AE303:AP303)+AP303>$AD23,$AD23-SUM($AE303:AP303),AP303)","v":0},{"$f":"IF(SUM($AE303:AQ303)+AQ303>$AD23,$AD23-SUM($AE303:AQ303),AQ303)","v":0},{"$f":"IF(SUM($AE303:AR303)+AR303>$AD23,$AD23-SUM($AE303:AR303),AR303)","v":0},{"$f":"IF(SUM($AE303:AS303)+AS303>$AD23,$AD23-SUM($AE303:AS303),AS303)","v":0},{"$f":"IF(SUM($AE303:AT303)+AT303>$AD23,$AD23-SUM($AE303:AT303),AT303)","v":0},{"$f":"IF(SUM($AE303:AU303)+AU303>$AD23,$AD23-SUM($AE303:AU303),AU303)","v":0},{"$f":"IF(SUM($AE303:AV303)+AV303>$AD23,$AD23-SUM($AE303:AV303),AV303)","v":0},{"$f":"IF(SUM($AE303:AW303)+AW303>$AD23,$AD23-SUM($AE303:AW303),AW303)","v":0},{"$f":"IF(SUM($AE303:AX303)+AX303>$AD23,$AD23-SUM($AE303:AX303),AX303)","v":0},{"$f":"IF(SUM($AE303:AY303)+AY303>$AD23,$AD23-SUM($AE303:AY303),AY303)","v":0},{"$f":"IF(SUM($AE303:AZ303)+AZ303>$AD23,$AD23-SUM($AE303:AZ303),AZ303)","v":0},{"$f":"IF(SUM($AE303:BA303)+BA303>$AD23,$AD23-SUM($AE303:BA303),BA303)","v":0},{"$f":"IF(SUM($AE303:BB303)+BB303>$AD23,$AD23-SUM($AE303:BB303),BB303)","v":0},{"$f":"IF(SUM($AE303:BC303)+BC303>$AD23,$AD23-SUM($AE303:BC303),BC303)","v":0},{"$f":"IF(SUM($AE303:BD303)+BD303>$AD23,$AD23-SUM($AE303:BD303),BD303)","v":0},{"$f":"IF(SUM($AE303:BE303)+BE303>$AD23,$AD23-SUM($AE303:BE303),BE303)","v":0},{"$f":"IF(SUM($AE303:BF303)+BF303>$AD23,$AD23-SUM($AE303:BF303),BF303)","v":0},{"$f":"IF(SUM($AE303:BG303)+BG303>$AD23,$AD23-SUM($AE303:BG303),BG303)","v":0},{"$f":"IF(SUM($AE303:BH303)+BH303>$AD23,$AD23-SUM($AE303:BH303),BH303)","v":0},{"$f":"IF(SUM($AE303:BI303)+BI303>$AD23,$AD23-SUM($AE303:BI303),BI303)","v":0},{"$f":"IF(SUM($AE303:BJ303)+BJ303>$AD23,$AD23-SUM($AE303:BJ303),BJ303)","v":0},{"$f":"IF(SUM($AE303:BK303)+BK303>$AD23,$AD23-SUM($AE303:BK303),BK303)","v":0},{"$f":"IF(SUM($AE303:BL303)+BL303>$AD23,$AD23-SUM($AE303:BL303),BL303)","v":0},{"$f":"IF(SUM($AE303:BM303)+BM303>$AD23,$AD23-SUM($AE303:BM303),BM303)","v":0},{"$f":"IF(SUM($AE303:BN303)+BN303>$AD23,$AD23-SUM($AE303:BN303),BN303)","v":0},{"$f":"IF(SUM($AE303:BO303)+BO303>$AD23,$AD23-SUM($AE303:BO303),BO303)","v":0},{"$f":"IF(SUM($AE303:BP303)+BP303>$AD23,$AD23-SUM($AE303:BP303),BP303)","v":0},{"$f":"IF(SUM($AE303:BQ303)+BQ303>$AD23,$AD23-SUM($AE303:BQ303),BQ303)","v":0},{"$f":"IF(SUM($AE303:BR303)+BR303>$AD23,$AD23-SUM($AE303:BR303),BR303)","v":0},{"$f":"IF(SUM($AE303:BS303)+BS303>$AD23,$AD23-SUM($AE303:BS303),BS303)","v":0},{"$f":"IF(SUM($AE303:BT303)+BT303>$AD23,$AD23-SUM($AE303:BT303),BT303)","v":0},{"$f":"IF(SUM($AE303:BU303)+BU303>$AD23,$AD23-SUM($AE303:BU303),BU303)","v":0},{"$f":"IF(SUM($AE303:BV303)+BV303>$AD23,$AD23-SUM($AE303:BV303),BV303)","v":0},{"$f":"IF(SUM($AE303:BW303)+BW303>$AD23,$AD23-SUM($AE303:BW303),BW303)","v":0},{"$f":"IF(SUM($AE303:BX303)+BX303>$AD23,$AD23-SUM($AE303:BX303),BX303)","v":0},{"$f":"IF(SUM($AE303:BY303)+BY303>$AD23,$AD23-SUM($AE303:BY303),BY303)","v":0},{"$f":"IF(SUM($AE303:BZ303)+BZ303>$AD23,$AD23-SUM($AE303:BZ303),BZ303)","v":0},{"$f":"IF(SUM($AE303:CA303)+CA303>$AD23,$AD23-SUM($AE303:CA303),CA303)","v":0},{"$f":"IF(SUM($AE303:CB303)+CB303>$AD23,$AD23-SUM($AE303:CB303),CB303)","v":0},{"$f":"IF(SUM($AE303:CC303)+CC303>$AD23,$AD23-SUM($AE303:CC303),CC303)","v":0},{"$f":"IF(SUM($AE303:CD303)+CD303>$AD23,$AD23-SUM($AE303:CD303),CD303)","v":0},{"$f":"IF(SUM($AE303:CE303)+CE303>$AD23,$AD23-SUM($AE303:CE303),CE303)","v":0},{"$f":"IF(SUM($AE303:CF303)+CF303>$AD23,$AD23-SUM($AE303:CF303),CF303)","v":0},{"$f":"IF(SUM($AE303:CG303)+CG303>$AD23,$AD23-SUM($AE303:CG303),CG303)","v":0},{"$f":"IF(SUM($AE303:CH303)+CH303>$AD23,$AD23-SUM($AE303:CH303),CH303)","v":0},{"$f":"IF(SUM($AE303:CI303)+CI303>$AD23,$AD23-SUM($AE303:CI303),CI303)","v":0},{"$f":"IF(SUM($AE303:CJ303)+CJ303>$AD23,$AD23-SUM($AE303:CJ303),CJ303)","v":0},{"$f":"IF(SUM($AE303:CK303)+CK303>$AD23,$AD23-SUM($AE303:CK303),CK303)","v":0},{"$f":"IF(SUM($AE303:CL303)+CL303>$AD23,$AD23-SUM($AE303:CL303),CL303)","v":0},{"$f":"IF(SUM($AE303:CM303)+CM303>$AD23,$AD23-SUM($AE303:CM303),CM303)","v":0},{"$f":"IF(SUM($AE303:CN303)+CN303>$AD23,$AD23-SUM($AE303:CN303),CN303)","v":0},{"$f":"IF(SUM($AE303:CO303)+CO303>$AD23,$AD23-SUM($AE303:CO303),CO303)","v":0},{"$f":"IF(SUM($AE303:CP303)+CP303>$AD23,$AD23-SUM($AE303:CP303),CP303)","v":0},{"$f":"IF(SUM($AE303:CQ303)+CQ303>$AD23,$AD23-SUM($AE303:CQ303),CQ303)","v":0},{"$f":"IF(SUM($AE303:CR303)+CR303>$AD23,$AD23-SUM($AE303:CR303),CR303)","v":0},{"$f":"IF(SUM($AE303:CS303)+CS303>$AD23,$AD23-SUM($AE303:CS303),CS303)","v":0},{"$f":"IF(SUM($AE303:CT303)+CT303>$AD23,$AD23-SUM($AE303:CT303),CT303)","v":0},{"$f":"IF(SUM($AE303:CU303)+CU303>$AD23,$AD23-SUM($AE303:CU303),CU303)","v":0},{"$f":"IF(SUM($AE303:CV303)+CV303>$AD23,$AD23-SUM($AE303:CV303),CV303)","v":0},{"$f":"IF(SUM($AE303:CW303)+CW303>$AD23,$AD23-SUM($AE303:CW303),CW303)","v":0},{"$f":"IF(SUM($AE303:CX303)+CX303>$AD23,$AD23-SUM($AE303:CX303),CX303)","v":0},{"$f":"IF(SUM($AE303:CY303)+CY303>$AD23,$AD23-SUM($AE303:CY303),CY303)","v":0},{"$f":"IF(SUM($AE303:CZ303)+CZ303>$AD23,$AD23-SUM($AE303:CZ303),CZ303)","v":0},{"$f":"IF(SUM($AE303:DA303)+DA303>$AD23,$AD23-SUM($AE303:DA303),DA303)","v":0},{"$f":"IF(SUM($AE303:DB303)+DB303>$AD23,$AD23-SUM($AE303:DB303),DB303)","v":0},{"$f":"IF(SUM($AE303:DC303)+DC303>$AD23,$AD23-SUM($AE303:DC303),DC303)","v":0},{"$f":"IF(SUM($AE303:DD303)+DD303>$AD23,$AD23-SUM($AE303:DD303),DD303)","v":0},{"$f":"IF(SUM($AE303:DE303)+DE303>$AD23,$AD23-SUM($AE303:DE303),DE303)","v":0},{"$f":"IF(SUM($AE303:DF303)+DF303>$AD23,$AD23-SUM($AE303:DF303),DF303)","v":0},{"$f":"IF(SUM($AE303:DG303)+DG303>$AD23,$AD23-SUM($AE303:DG303),DG303)","v":0},{"$f":"IF(SUM($AE303:DH303)+DH303>$AD23,$AD23-SUM($AE303:DH303),DH303)","v":0},{"$f":"IF(SUM($AE303:DI303)+DI303>$AD23,$AD23-SUM($AE303:DI303),DI303)","v":0},{"$f":"IF(SUM($AE303:DJ303)+DJ303>$AD23,$AD23-SUM($AE303:DJ303),DJ303)","v":0},{"$f":"IF(SUM($AE303:DK303)+DK303>$AD23,$AD23-SUM($AE303:DK303),DK303)","v":0},{"$f":"IF(SUM($AE303:DL303)+DL303>$AD23,$AD23-SUM($AE303:DL303),DL303)","v":0},{"$f":"IF(SUM($AE303:DM303)+DM303>$AD23,$AD23-SUM($AE303:DM303),DM303)","v":0},{"$f":"IF(SUM($AE303:DN303)+DN303>$AD23,$AD23-SUM($AE303:DN303),DN303)","v":0},{"$f":"IF(SUM($AE303:DO303)+DO303>$AD23,$AD23-SUM($AE303:DO303),DO303)","v":0},{"$f":"IF(SUM($AE303:DP303)+DP303>$AD23,$AD23-SUM($AE303:DP303),DP303)","v":0},{"$f":"IF(SUM($AE303:DQ303)+DQ303>$AD23,$AD23-SUM($AE303:DQ303),DQ303)","v":0},{"$f":"IF(SUM($AE303:DR303)+DR303>$AD23,$AD23-SUM($AE303:DR303),DR303)","v":0},{"$f":"IF(SUM($AE303:DS303)+DS303>$AD23,$AD23-SUM($AE303:DS303),DS303)","v":0},{"$f":"IF(SUM($AE303:DT303)+DT303>$AD23,$AD23-SUM($AE303:DT303),DT303)","v":0},{"$f":"IF(SUM($AE303:DU303)+DU303>$AD23,$AD23-SUM($AE303:DU303),DU303)","v":0},{"$f":"IF(SUM($AE303:DV303)+DV303>$AD23,$AD23-SUM($AE303:DV303),DV303)","v":0},{"$f":"IF(SUM($AE303:DW303)+DW303>$AD23,$AD23-SUM($AE303:DW303),DW303)","v":0},{"$f":"IF(SUM($AE303:DX303)+DX303>$AD23,$AD23-SUM($AE303:DX303),DX303)","v":0},{"$f":"IF(SUM($AE303:DY303)+DY303>$AD23,$AD23-SUM($AE303:DY303),DY303)","v":0},{"$f":"IF(SUM($AE303:DZ303)+DZ303>$AD23,$AD23-SUM($AE303:DZ303),DZ303)","v":0},{"$f":"IF(SUM($AE303:EA303)+EA303>$AD23,$AD23-SUM($AE303:EA303),EA303)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5805601249999999E-3,{"$f":"IF(SUM($AE304:AE304)+AE304>$AD24,$AD24-SUM($AE304:AE304),AE304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AF304)+AF304>$AD24,$AD24-SUM($AE304:AF304),AF304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AG304)+AG304>$AD24,$AD24-SUM($AE304:AG304),AG304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AH304)+AH304>$AD24,$AD24-SUM($AE304:AH304),AH304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AI304)+AI304>$AD24,$AD24-SUM($AE304:AI304),AI304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AJ304)+AJ304>$AD24,$AD24-SUM($AE304:AJ304),AJ304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AK304)+AK304>$AD24,$AD24-SUM($AE304:AK304),AK304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AL304)+AL304>$AD24,$AD24-SUM($AE304:AL304),AL304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AM304)+AM304>$AD24,$AD24-SUM($AE304:AM304),AM304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AN304)+AN304>$AD24,$AD24-SUM($AE304:AN304),AN304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AO304)+AO304>$AD24,$AD24-SUM($AE304:AO304),AO304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AP304)+AP304>$AD24,$AD24-SUM($AE304:AP304),AP304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AQ304)+AQ304>$AD24,$AD24-SUM($AE304:AQ304),AQ304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AR304)+AR304>$AD24,$AD24-SUM($AE304:AR304),AR304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AS304)+AS304>$AD24,$AD24-SUM($AE304:AS304),AS304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AT304)+AT304>$AD24,$AD24-SUM($AE304:AT304),AT304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AU304)+AU304>$AD24,$AD24-SUM($AE304:AU304),AU304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AV304)+AV304>$AD24,$AD24-SUM($AE304:AV304),AV304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AW304)+AW304>$AD24,$AD24-SUM($AE304:AW304),AW304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AX304)+AX304>$AD24,$AD24-SUM($AE304:AX304),AX304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AY304)+AY304>$AD24,$AD24-SUM($AE304:AY304),AY304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:AZ304)+AZ304>$AD24,$AD24-SUM($AE304:AZ304),AZ304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BA304)+BA304>$AD24,$AD24-SUM($AE304:BA304),BA304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BB304)+BB304>$AD24,$AD24-SUM($AE304:BB304),BB304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BC304)+BC304>$AD24,$AD24-SUM($AE304:BC304),BC304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BD304)+BD304>$AD24,$AD24-SUM($AE304:BD304),BD304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BE304)+BE304>$AD24,$AD24-SUM($AE304:BE304),BE304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BF304)+BF304>$AD24,$AD24-SUM($AE304:BF304),BF304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BG304)+BG304>$AD24,$AD24-SUM($AE304:BG304),BG304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BH304)+BH304>$AD24,$AD24-SUM($AE304:BH304),BH304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BI304)+BI304>$AD24,$AD24-SUM($AE304:BI304),BI304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BJ304)+BJ304>$AD24,$AD24-SUM($AE304:BJ304),BJ304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BK304)+BK304>$AD24,$AD24-SUM($AE304:BK304),BK304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BL304)+BL304>$AD24,$AD24-SUM($AE304:BL304),BL304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BM304)+BM304>$AD24,$AD24-SUM($AE304:BM304),BM304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BN304)+BN304>$AD24,$AD24-SUM($AE304:BN304),BN304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BO304)+BO304>$AD24,$AD24-SUM($AE304:BO304),BO304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BP304)+BP304>$AD24,$AD24-SUM($AE304:BP304),BP304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BQ304)+BQ304>$AD24,$AD24-SUM($AE304:BQ304),BQ304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BR304)+BR304>$AD24,$AD24-SUM($AE304:BR304),BR304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BS304)+BS304>$AD24,$AD24-SUM($AE304:BS304),BS304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BT304)+BT304>$AD24,$AD24-SUM($AE304:BT304),BT304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BU304)+BU304>$AD24,$AD24-SUM($AE304:BU304),BU304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BV304)+BV304>$AD24,$AD24-SUM($AE304:BV304),BV304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BW304)+BW304>$AD24,$AD24-SUM($AE304:BW304),BW304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BX304)+BX304>$AD24,$AD24-SUM($AE304:BX304),BX304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BY304)+BY304>$AD24,$AD24-SUM($AE304:BY304),BY304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:BZ304)+BZ304>$AD24,$AD24-SUM($AE304:BZ304),BZ304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CA304)+CA304>$AD24,$AD24-SUM($AE304:CA304),CA304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CB304)+CB304>$AD24,$AD24-SUM($AE304:CB304),CB304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CC304)+CC304>$AD24,$AD24-SUM($AE304:CC304),CC304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CD304)+CD304>$AD24,$AD24-SUM($AE304:CD304),CD304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CE304)+CE304>$AD24,$AD24-SUM($AE304:CE304),CE304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CF304)+CF304>$AD24,$AD24-SUM($AE304:CF304),CF304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CG304)+CG304>$AD24,$AD24-SUM($AE304:CG304),CG304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CH304)+CH304>$AD24,$AD24-SUM($AE304:CH304),CH304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CI304)+CI304>$AD24,$AD24-SUM($AE304:CI304),CI304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CJ304)+CJ304>$AD24,$AD24-SUM($AE304:CJ304),CJ304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CK304)+CK304>$AD24,$AD24-SUM($AE304:CK304),CK304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CL304)+CL304>$AD24,$AD24-SUM($AE304:CL304),CL304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CM304)+CM304>$AD24,$AD24-SUM($AE304:CM304),CM304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CN304)+CN304>$AD24,$AD24-SUM($AE304:CN304),CN304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CO304)+CO304>$AD24,$AD24-SUM($AE304:CO304),CO304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CP304)+CP304>$AD24,$AD24-SUM($AE304:CP304),CP304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CQ304)+CQ304>$AD24,$AD24-SUM($AE304:CQ304),CQ304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CR304)+CR304>$AD24,$AD24-SUM($AE304:CR304),CR304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CS304)+CS304>$AD24,$AD24-SUM($AE304:CS304),CS304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CT304)+CT304>$AD24,$AD24-SUM($AE304:CT304),CT304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CU304)+CU304>$AD24,$AD24-SUM($AE304:CU304),CU304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CV304)+CV304>$AD24,$AD24-SUM($AE304:CV304),CV304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CW304)+CW304>$AD24,$AD24-SUM($AE304:CW304),CW304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CX304)+CX304>$AD24,$AD24-SUM($AE304:CX304),CX304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CY304)+CY304>$AD24,$AD24-SUM($AE304:CY304),CY304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:CZ304)+CZ304>$AD24,$AD24-SUM($AE304:CZ304),CZ304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:DA304)+DA304>$AD24,$AD24-SUM($AE304:DA304),DA304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:DB304)+DB304>$AD24,$AD24-SUM($AE304:DB304),DB304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:DC304)+DC304>$AD24,$AD24-SUM($AE304:DC304),DC304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:DD304)+DD304>$AD24,$AD24-SUM($AE304:DD304),DD304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:DE304)+DE304>$AD24,$AD24-SUM($AE304:DE304),DE304)","v":4.5805601249999999E-3},{"$f":"IF(SUM($AE304:DF304)+DF304>$AD24,$AD24-SUM($AE304:DF304),DF304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DG304)+DG304>$AD24,$AD24-SUM($AE304:DG304),DG304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DH304)+DH304>$AD24,$AD24-SUM($AE304:DH304),DH304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DI304)+DI304>$AD24,$AD24-SUM($AE304:DI304),DI304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DJ304)+DJ304>$AD24,$AD24-SUM($AE304:DJ304),DJ304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DK304)+DK304>$AD24,$AD24-SUM($AE304:DK304),DK304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DL304)+DL304>$AD24,$AD24-SUM($AE304:DL304),DL304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DM304)+DM304>$AD24,$AD24-SUM($AE304:DM304),DM304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DN304)+DN304>$AD24,$AD24-SUM($AE304:DN304),DN304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DO304)+DO304>$AD24,$AD24-SUM($AE304:DO304),DO304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DP304)+DP304>$AD24,$AD24-SUM($AE304:DP304),DP304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DQ304)+DQ304>$AD24,$AD24-SUM($AE304:DQ304),DQ304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DR304)+DR304>$AD24,$AD24-SUM($AE304:DR304),DR304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DS304)+DS304>$AD24,$AD24-SUM($AE304:DS304),DS304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DT304)+DT304>$AD24,$AD24-SUM($AE304:DT304),DT304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DU304)+DU304>$AD24,$AD24-SUM($AE304:DU304),DU304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DV304)+DV304>$AD24,$AD24-SUM($AE304:DV304),DV304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DW304)+DW304>$AD24,$AD24-SUM($AE304:DW304),DW304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DX304)+DX304>$AD24,$AD24-SUM($AE304:DX304),DX304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DY304)+DY304>$AD24,$AD24-SUM($AE304:DY304),DY304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:DZ304)+DZ304>$AD24,$AD24-SUM($AE304:DZ304),DZ304)","v":-2.7755575615628914E-16},{"$f":"IF(SUM($AE304:EA304)+EA304>$AD24,$AD24-SUM($AE304:EA304),EA304)","v":-2.7755575615628914E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AE305:AE305)+AE305>$AD25,$AD25-SUM($AE305:AE305),AE305)","v":0},{"$f":"IF(SUM($AE305:AF305)+AF305>$AD25,$AD25-SUM($AE305:AF305),AF305)","v":0},{"$f":"IF(SUM($AE305:AG305)+AG305>$AD25,$AD25-SUM($AE305:AG305),AG305)","v":0},{"$f":"IF(SUM($AE305:AH305)+AH305>$AD25,$AD25-SUM($AE305:AH305),AH305)","v":0},{"$f":"IF(SUM($AE305:AI305)+AI305>$AD25,$AD25-SUM($AE305:AI305),AI305)","v":0},{"$f":"IF(SUM($AE305:AJ305)+AJ305>$AD25,$AD25-SUM($AE305:AJ305),AJ305)","v":0},{"$f":"IF(SUM($AE305:AK305)+AK305>$AD25,$AD25-SUM($AE305:AK305),AK305)","v":0},{"$f":"IF(SUM($AE305:AL305)+AL305>$AD25,$AD25-SUM($AE305:AL305),AL305)","v":0},{"$f":"IF(SUM($AE305:AM305)+AM305>$AD25,$AD25-SUM($AE305:AM305),AM305)","v":0},{"$f":"IF(SUM($AE305:AN305)+AN305>$AD25,$AD25-SUM($AE305:AN305),AN305)","v":0},{"$f":"IF(SUM($AE305:AO305)+AO305>$AD25,$AD25-SUM($AE305:AO305),AO305)","v":0},{"$f":"IF(SUM($AE305:AP305)+AP305>$AD25,$AD25-SUM($AE305:AP305),AP305)","v":0},{"$f":"IF(SUM($AE305:AQ305)+AQ305>$AD25,$AD25-SUM($AE305:AQ305),AQ305)","v":0},{"$f":"IF(SUM($AE305:AR305)+AR305>$AD25,$AD25-SUM($AE305:AR305),AR305)","v":0},{"$f":"IF(SUM($AE305:AS305)+AS305>$AD25,$AD25-SUM($AE305:AS305),AS305)","v":0},{"$f":"IF(SUM($AE305:AT305)+AT305>$AD25,$AD25-SUM($AE305:AT305),AT305)","v":0},{"$f":"IF(SUM($AE305:AU305)+AU305>$AD25,$AD25-SUM($AE305:AU305),AU305)","v":0},{"$f":"IF(SUM($AE305:AV305)+AV305>$AD25,$AD25-SUM($AE305:AV305),AV305)","v":0},{"$f":"IF(SUM($AE305:AW305)+AW305>$AD25,$AD25-SUM($AE305:AW305),AW305)","v":0},{"$f":"IF(SUM($AE305:AX305)+AX305>$AD25,$AD25-SUM($AE305:AX305),AX305)","v":0},{"$f":"IF(SUM($AE305:AY305)+AY305>$AD25,$AD25-SUM($AE305:AY305),AY305)","v":0},{"$f":"IF(SUM($AE305:AZ305)+AZ305>$AD25,$AD25-SUM($AE305:AZ305),AZ305)","v":0},{"$f":"IF(SUM($AE305:BA305)+BA305>$AD25,$AD25-SUM($AE305:BA305),BA305)","v":0},{"$f":"IF(SUM($AE305:BB305)+BB305>$AD25,$AD25-SUM($AE305:BB305),BB305)","v":0},{"$f":"IF(SUM($AE305:BC305)+BC305>$AD25,$AD25-SUM($AE305:BC305),BC305)","v":0},{"$f":"IF(SUM($AE305:BD305)+BD305>$AD25,$AD25-SUM($AE305:BD305),BD305)","v":0},{"$f":"IF(SUM($AE305:BE305)+BE305>$AD25,$AD25-SUM($AE305:BE305),BE305)","v":0},{"$f":"IF(SUM($AE305:BF305)+BF305>$AD25,$AD25-SUM($AE305:BF305),BF305)","v":0},{"$f":"IF(SUM($AE305:BG305)+BG305>$AD25,$AD25-SUM($AE305:BG305),BG305)","v":0},{"$f":"IF(SUM($AE305:BH305)+BH305>$AD25,$AD25-SUM($AE305:BH305),BH305)","v":0},{"$f":"IF(SUM($AE305:BI305)+BI305>$AD25,$AD25-SUM($AE305:BI305),BI305)","v":0},{"$f":"IF(SUM($AE305:BJ305)+BJ305>$AD25,$AD25-SUM($AE305:BJ305),BJ305)","v":0},{"$f":"IF(SUM($AE305:BK305)+BK305>$AD25,$AD25-SUM($AE305:BK305),BK305)","v":0},{"$f":"IF(SUM($AE305:BL305)+BL305>$AD25,$AD25-SUM($AE305:BL305),BL305)","v":0},{"$f":"IF(SUM($AE305:BM305)+BM305>$AD25,$AD25-SUM($AE305:BM305),BM305)","v":0},{"$f":"IF(SUM($AE305:BN305)+BN305>$AD25,$AD25-SUM($AE305:BN305),BN305)","v":0},{"$f":"IF(SUM($AE305:BO305)+BO305>$AD25,$AD25-SUM($AE305:BO305),BO305)","v":0},{"$f":"IF(SUM($AE305:BP305)+BP305>$AD25,$AD25-SUM($AE305:BP305),BP305)","v":0},{"$f":"IF(SUM($AE305:BQ305)+BQ305>$AD25,$AD25-SUM($AE305:BQ305),BQ305)","v":0},{"$f":"IF(SUM($AE305:BR305)+BR305>$AD25,$AD25-SUM($AE305:BR305),BR305)","v":0},{"$f":"IF(SUM($AE305:BS305)+BS305>$AD25,$AD25-SUM($AE305:BS305),BS305)","v":0},{"$f":"IF(SUM($AE305:BT305)+BT305>$AD25,$AD25-SUM($AE305:BT305),BT305)","v":0},{"$f":"IF(SUM($AE305:BU305)+BU305>$AD25,$AD25-SUM($AE305:BU305),BU305)","v":0},{"$f":"IF(SUM($AE305:BV305)+BV305>$AD25,$AD25-SUM($AE305:BV305),BV305)","v":0},{"$f":"IF(SUM($AE305:BW305)+BW305>$AD25,$AD25-SUM($AE305:BW305),BW305)","v":0},{"$f":"IF(SUM($AE305:BX305)+BX305>$AD25,$AD25-SUM($AE305:BX305),BX305)","v":0},{"$f":"IF(SUM($AE305:BY305)+BY305>$AD25,$AD25-SUM($AE305:BY305),BY305)","v":0},{"$f":"IF(SUM($AE305:BZ305)+BZ305>$AD25,$AD25-SUM($AE305:BZ305),BZ305)","v":0},{"$f":"IF(SUM($AE305:CA305)+CA305>$AD25,$AD25-SUM($AE305:CA305),CA305)","v":0},{"$f":"IF(SUM($AE305:CB305)+CB305>$AD25,$AD25-SUM($AE305:CB305),CB305)","v":0},{"$f":"IF(SUM($AE305:CC305)+CC305>$AD25,$AD25-SUM($AE305:CC305),CC305)","v":0},{"$f":"IF(SUM($AE305:CD305)+CD305>$AD25,$AD25-SUM($AE305:CD305),CD305)","v":0},{"$f":"IF(SUM($AE305:CE305)+CE305>$AD25,$AD25-SUM($AE305:CE305),CE305)","v":0},{"$f":"IF(SUM($AE305:CF305)+CF305>$AD25,$AD25-SUM($AE305:CF305),CF305)","v":0},{"$f":"IF(SUM($AE305:CG305)+CG305>$AD25,$AD25-SUM($AE305:CG305),CG305)","v":0},{"$f":"IF(SUM($AE305:CH305)+CH305>$AD25,$AD25-SUM($AE305:CH305),CH305)","v":0},{"$f":"IF(SUM($AE305:CI305)+CI305>$AD25,$AD25-SUM($AE305:CI305),CI305)","v":0},{"$f":"IF(SUM($AE305:CJ305)+CJ305>$AD25,$AD25-SUM($AE305:CJ305),CJ305)","v":0},{"$f":"IF(SUM($AE305:CK305)+CK305>$AD25,$AD25-SUM($AE305:CK305),CK305)","v":0},{"$f":"IF(SUM($AE305:CL305)+CL305>$AD25,$AD25-SUM($AE305:CL305),CL305)","v":0},{"$f":"IF(SUM($AE305:CM305)+CM305>$AD25,$AD25-SUM($AE305:CM305),CM305)","v":0},{"$f":"IF(SUM($AE305:CN305)+CN305>$AD25,$AD25-SUM($AE305:CN305),CN305)","v":0},{"$f":"IF(SUM($AE305:CO305)+CO305>$AD25,$AD25-SUM($AE305:CO305),CO305)","v":0},{"$f":"IF(SUM($AE305:CP305)+CP305>$AD25,$AD25-SUM($AE305:CP305),CP305)","v":0},{"$f":"IF(SUM($AE305:CQ305)+CQ305>$AD25,$AD25-SUM($AE305:CQ305),CQ305)","v":0},{"$f":"IF(SUM($AE305:CR305)+CR305>$AD25,$AD25-SUM($AE305:CR305),CR305)","v":0},{"$f":"IF(SUM($AE305:CS305)+CS305>$AD25,$AD25-SUM($AE305:CS305),CS305)","v":0},{"$f":"IF(SUM($AE305:CT305)+CT305>$AD25,$AD25-SUM($AE305:CT305),CT305)","v":0},{"$f":"IF(SUM($AE305:CU305)+CU305>$AD25,$AD25-SUM($AE305:CU305),CU305)","v":0},{"$f":"IF(SUM($AE305:CV305)+CV305>$AD25,$AD25-SUM($AE305:CV305),CV305)","v":0},{"$f":"IF(SUM($AE305:CW305)+CW305>$AD25,$AD25-SUM($AE305:CW305),CW305)","v":0},{"$f":"IF(SUM($AE305:CX305)+CX305>$AD25,$AD25-SUM($AE305:CX305),CX305)","v":0},{"$f":"IF(SUM($AE305:CY305)+CY305>$AD25,$AD25-SUM($AE305:CY305),CY305)","v":0},{"$f":"IF(SUM($AE305:CZ305)+CZ305>$AD25,$AD25-SUM($AE305:CZ305),CZ305)","v":0},{"$f":"IF(SUM($AE305:DA305)+DA305>$AD25,$AD25-SUM($AE305:DA305),DA305)","v":0},{"$f":"IF(SUM($AE305:DB305)+DB305>$AD25,$AD25-SUM($AE305:DB305),DB305)","v":0},{"$f":"IF(SUM($AE305:DC305)+DC305>$AD25,$AD25-SUM($AE305:DC305),DC305)","v":0},{"$f":"IF(SUM($AE305:DD305)+DD305>$AD25,$AD25-SUM($AE305:DD305),DD305)","v":0},{"$f":"IF(SUM($AE305:DE305)+DE305>$AD25,$AD25-SUM($AE305:DE305),DE305)","v":0},{"$f":"IF(SUM($AE305:DF305)+DF305>$AD25,$AD25-SUM($AE305:DF305),DF305)","v":0},{"$f":"IF(SUM($AE305:DG305)+DG305>$AD25,$AD25-SUM($AE305:DG305),DG305)","v":0},{"$f":"IF(SUM($AE305:DH305)+DH305>$AD25,$AD25-SUM($AE305:DH305),DH305)","v":0},{"$f":"IF(SUM($AE305:DI305)+DI305>$AD25,$AD25-SUM($AE305:DI305),DI305)","v":0},{"$f":"IF(SUM($AE305:DJ305)+DJ305>$AD25,$AD25-SUM($AE305:DJ305),DJ305)","v":0},{"$f":"IF(SUM($AE305:DK305)+DK305>$AD25,$AD25-SUM($AE305:DK305),DK305)","v":0},{"$f":"IF(SUM($AE305:DL305)+DL305>$AD25,$AD25-SUM($AE305:DL305),DL305)","v":0},{"$f":"IF(SUM($AE305:DM305)+DM305>$AD25,$AD25-SUM($AE305:DM305),DM305)","v":0},{"$f":"IF(SUM($AE305:DN305)+DN305>$AD25,$AD25-SUM($AE305:DN305),DN305)","v":0},{"$f":"IF(SUM($AE305:DO305)+DO305>$AD25,$AD25-SUM($AE305:DO305),DO305)","v":0},{"$f":"IF(SUM($AE305:DP305)+DP305>$AD25,$AD25-SUM($AE305:DP305),DP305)","v":0},{"$f":"IF(SUM($AE305:DQ305)+DQ305>$AD25,$AD25-SUM($AE305:DQ305),DQ305)","v":0},{"$f":"IF(SUM($AE305:DR305)+DR305>$AD25,$AD25-SUM($AE305:DR305),DR305)","v":0},{"$f":"IF(SUM($AE305:DS305)+DS305>$AD25,$AD25-SUM($AE305:DS305),DS305)","v":0},{"$f":"IF(SUM($AE305:DT305)+DT305>$AD25,$AD25-SUM($AE305:DT305),DT305)","v":0},{"$f":"IF(SUM($AE305:DU305)+DU305>$AD25,$AD25-SUM($AE305:DU305),DU305)","v":0},{"$f":"IF(SUM($AE305:DV305)+DV305>$AD25,$AD25-SUM($AE305:DV305),DV305)","v":0},{"$f":"IF(SUM($AE305:DW305)+DW305>$AD25,$AD25-SUM($AE305:DW305),DW305)","v":0},{"$f":"IF(SUM($AE305:DX305)+DX305>$AD25,$AD25-SUM($AE305:DX305),DX305)","v":0},{"$f":"IF(SUM($AE305:DY305)+DY305>$AD25,$AD25-SUM($AE305:DY305),DY305)","v":0},{"$f":"IF(SUM($AE305:DZ305)+DZ305>$AD25,$AD25-SUM($AE305:DZ305),DZ305)","v":0},{"$f":"IF(SUM($AE305:EA305)+EA305>$AD25,$AD25-SUM($AE305:EA305),EA305)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3885275E-4,{"$f":"IF(SUM($AE306:AE306)+AE306>$AD26,$AD26-SUM($AE306:AE306),AE306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AF306)+AF306>$AD26,$AD26-SUM($AE306:AF306),AF306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AG306)+AG306>$AD26,$AD26-SUM($AE306:AG306),AG306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AH306)+AH306>$AD26,$AD26-SUM($AE306:AH306),AH306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AI306)+AI306>$AD26,$AD26-SUM($AE306:AI306),AI306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AJ306)+AJ306>$AD26,$AD26-SUM($AE306:AJ306),AJ306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AK306)+AK306>$AD26,$AD26-SUM($AE306:AK306),AK306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AL306)+AL306>$AD26,$AD26-SUM($AE306:AL306),AL306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AM306)+AM306>$AD26,$AD26-SUM($AE306:AM306),AM306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AN306)+AN306>$AD26,$AD26-SUM($AE306:AN306),AN306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AO306)+AO306>$AD26,$AD26-SUM($AE306:AO306),AO306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AP306)+AP306>$AD26,$AD26-SUM($AE306:AP306),AP306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AQ306)+AQ306>$AD26,$AD26-SUM($AE306:AQ306),AQ306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AR306)+AR306>$AD26,$AD26-SUM($AE306:AR306),AR306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AS306)+AS306>$AD26,$AD26-SUM($AE306:AS306),AS306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AT306)+AT306>$AD26,$AD26-SUM($AE306:AT306),AT306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AU306)+AU306>$AD26,$AD26-SUM($AE306:AU306),AU306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AV306)+AV306>$AD26,$AD26-SUM($AE306:AV306),AV306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AW306)+AW306>$AD26,$AD26-SUM($AE306:AW306),AW306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AX306)+AX306>$AD26,$AD26-SUM($AE306:AX306),AX306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AY306)+AY306>$AD26,$AD26-SUM($AE306:AY306),AY306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:AZ306)+AZ306>$AD26,$AD26-SUM($AE306:AZ306),AZ306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BA306)+BA306>$AD26,$AD26-SUM($AE306:BA306),BA306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BB306)+BB306>$AD26,$AD26-SUM($AE306:BB306),BB306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BC306)+BC306>$AD26,$AD26-SUM($AE306:BC306),BC306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BD306)+BD306>$AD26,$AD26-SUM($AE306:BD306),BD306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BE306)+BE306>$AD26,$AD26-SUM($AE306:BE306),BE306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BF306)+BF306>$AD26,$AD26-SUM($AE306:BF306),BF306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BG306)+BG306>$AD26,$AD26-SUM($AE306:BG306),BG306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BH306)+BH306>$AD26,$AD26-SUM($AE306:BH306),BH306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BI306)+BI306>$AD26,$AD26-SUM($AE306:BI306),BI306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BJ306)+BJ306>$AD26,$AD26-SUM($AE306:BJ306),BJ306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BK306)+BK306>$AD26,$AD26-SUM($AE306:BK306),BK306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BL306)+BL306>$AD26,$AD26-SUM($AE306:BL306),BL306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BM306)+BM306>$AD26,$AD26-SUM($AE306:BM306),BM306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BN306)+BN306>$AD26,$AD26-SUM($AE306:BN306),BN306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BO306)+BO306>$AD26,$AD26-SUM($AE306:BO306),BO306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BP306)+BP306>$AD26,$AD26-SUM($AE306:BP306),BP306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BQ306)+BQ306>$AD26,$AD26-SUM($AE306:BQ306),BQ306)","v":1.3885275E-4},{"$f":"IF(SUM($AE306:BR306)+BR306>$AD26,$AD26-SUM($AE306:BR306),BR306)","v":1.7347234759768071E-18},{"$f":"IF(SUM($AE306:BS306)+BS306>$AD26,$AD26-SUM($AE306:BS306),BS306)","v":1.7347234759768071E-18},{"$f":"IF(SUM($AE306:BT306)+BT306>$AD26,$AD26-SUM($AE306:BT306),BT306)","v":1.7347234759768071E-18},{"$f":"IF(SUM($AE306:BU306)+BU306>$AD26,$AD26-SUM($AE306:BU306),BU306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:BV306)+BV306>$AD26,$AD26-SUM($AE306:BV306),BV306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:BW306)+BW306>$AD26,$AD26-SUM($AE306:BW306),BW306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:BX306)+BX306>$AD26,$AD26-SUM($AE306:BX306),BX306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:BY306)+BY306>$AD26,$AD26-SUM($AE306:BY306),BY306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:BZ306)+BZ306>$AD26,$AD26-SUM($AE306:BZ306),BZ306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CA306)+CA306>$AD26,$AD26-SUM($AE306:CA306),CA306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CB306)+CB306>$AD26,$AD26-SUM($AE306:CB306),CB306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CC306)+CC306>$AD26,$AD26-SUM($AE306:CC306),CC306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CD306)+CD306>$AD26,$AD26-SUM($AE306:CD306),CD306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CE306)+CE306>$AD26,$AD26-SUM($AE306:CE306),CE306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CF306)+CF306>$AD26,$AD26-SUM($AE306:CF306),CF306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CG306)+CG306>$AD26,$AD26-SUM($AE306:CG306),CG306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CH306)+CH306>$AD26,$AD26-SUM($AE306:CH306),CH306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CI306)+CI306>$AD26,$AD26-SUM($AE306:CI306),CI306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CJ306)+CJ306>$AD26,$AD26-SUM($AE306:CJ306),CJ306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CK306)+CK306>$AD26,$AD26-SUM($AE306:CK306),CK306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CL306)+CL306>$AD26,$AD26-SUM($AE306:CL306),CL306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CM306)+CM306>$AD26,$AD26-SUM($AE306:CM306),CM306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CN306)+CN306>$AD26,$AD26-SUM($AE306:CN306),CN306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CO306)+CO306>$AD26,$AD26-SUM($AE306:CO306),CO306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CP306)+CP306>$AD26,$AD26-SUM($AE306:CP306),CP306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CQ306)+CQ306>$AD26,$AD26-SUM($AE306:CQ306),CQ306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CR306)+CR306>$AD26,$AD26-SUM($AE306:CR306),CR306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CS306)+CS306>$AD26,$AD26-SUM($AE306:CS306),CS306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CT306)+CT306>$AD26,$AD26-SUM($AE306:CT306),CT306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CU306)+CU306>$AD26,$AD26-SUM($AE306:CU306),CU306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CV306)+CV306>$AD26,$AD26-SUM($AE306:CV306),CV306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CW306)+CW306>$AD26,$AD26-SUM($AE306:CW306),CW306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CX306)+CX306>$AD26,$AD26-SUM($AE306:CX306),CX306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CY306)+CY306>$AD26,$AD26-SUM($AE306:CY306),CY306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:CZ306)+CZ306>$AD26,$AD26-SUM($AE306:CZ306),CZ306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DA306)+DA306>$AD26,$AD26-SUM($AE306:DA306),DA306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DB306)+DB306>$AD26,$AD26-SUM($AE306:DB306),DB306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DC306)+DC306>$AD26,$AD26-SUM($AE306:DC306),DC306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DD306)+DD306>$AD26,$AD26-SUM($AE306:DD306),DD306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DE306)+DE306>$AD26,$AD26-SUM($AE306:DE306),DE306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DF306)+DF306>$AD26,$AD26-SUM($AE306:DF306),DF306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DG306)+DG306>$AD26,$AD26-SUM($AE306:DG306),DG306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DH306)+DH306>$AD26,$AD26-SUM($AE306:DH306),DH306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DI306)+DI306>$AD26,$AD26-SUM($AE306:DI306),DI306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DJ306)+DJ306>$AD26,$AD26-SUM($AE306:DJ306),DJ306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DK306)+DK306>$AD26,$AD26-SUM($AE306:DK306),DK306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DL306)+DL306>$AD26,$AD26-SUM($AE306:DL306),DL306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DM306)+DM306>$AD26,$AD26-SUM($AE306:DM306),DM306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DN306)+DN306>$AD26,$AD26-SUM($AE306:DN306),DN306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DO306)+DO306>$AD26,$AD26-SUM($AE306:DO306),DO306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DP306)+DP306>$AD26,$AD26-SUM($AE306:DP306),DP306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DQ306)+DQ306>$AD26,$AD26-SUM($AE306:DQ306),DQ306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DR306)+DR306>$AD26,$AD26-SUM($AE306:DR306),DR306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DS306)+DS306>$AD26,$AD26-SUM($AE306:DS306),DS306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DT306)+DT306>$AD26,$AD26-SUM($AE306:DT306),DT306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DU306)+DU306>$AD26,$AD26-SUM($AE306:DU306),DU306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DV306)+DV306>$AD26,$AD26-SUM($AE306:DV306),DV306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DW306)+DW306>$AD26,$AD26-SUM($AE306:DW306),DW306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DX306)+DX306>$AD26,$AD26-SUM($AE306:DX306),DX306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DY306)+DY306>$AD26,$AD26-SUM($AE306:DY306),DY306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:DZ306)+DZ306>$AD26,$AD26-SUM($AE306:DZ306),DZ306)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AE306:EA306)+EA306>$AD26,$AD26-SUM($AE306:EA306),EA306)","v":-3.4694469519536142E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AE307:AE307)+AE307>$AD27,$AD27-SUM($AE307:AE307),AE307)","v":0},{"$f":"IF(SUM($AE307:AF307)+AF307>$AD27,$AD27-SUM($AE307:AF307),AF307)","v":0},{"$f":"IF(SUM($AE307:AG307)+AG307>$AD27,$AD27-SUM($AE307:AG307),AG307)","v":0},{"$f":"IF(SUM($AE307:AH307)+AH307>$AD27,$AD27-SUM($AE307:AH307),AH307)","v":0},{"$f":"IF(SUM($AE307:AI307)+AI307>$AD27,$AD27-SUM($AE307:AI307),AI307)","v":0},{"$f":"IF(SUM($AE307:AJ307)+AJ307>$AD27,$AD27-SUM($AE307:AJ307),AJ307)","v":0},{"$f":"IF(SUM($AE307:AK307)+AK307>$AD27,$AD27-SUM($AE307:AK307),AK307)","v":0},{"$f":"IF(SUM($AE307:AL307)+AL307>$AD27,$AD27-SUM($AE307:AL307),AL307)","v":0},{"$f":"IF(SUM($AE307:AM307)+AM307>$AD27,$AD27-SUM($AE307:AM307),AM307)","v":0},{"$f":"IF(SUM($AE307:AN307)+AN307>$AD27,$AD27-SUM($AE307:AN307),AN307)","v":0},{"$f":"IF(SUM($AE307:AO307)+AO307>$AD27,$AD27-SUM($AE307:AO307),AO307)","v":0},{"$f":"IF(SUM($AE307:AP307)+AP307>$AD27,$AD27-SUM($AE307:AP307),AP307)","v":0},{"$f":"IF(SUM($AE307:AQ307)+AQ307>$AD27,$AD27-SUM($AE307:AQ307),AQ307)","v":0},{"$f":"IF(SUM($AE307:AR307)+AR307>$AD27,$AD27-SUM($AE307:AR307),AR307)","v":0},{"$f":"IF(SUM($AE307:AS307)+AS307>$AD27,$AD27-SUM($AE307:AS307),AS307)","v":0},{"$f":"IF(SUM($AE307:AT307)+AT307>$AD27,$AD27-SUM($AE307:AT307),AT307)","v":0},{"$f":"IF(SUM($AE307:AU307)+AU307>$AD27,$AD27-SUM($AE307:AU307),AU307)","v":0},{"$f":"IF(SUM($AE307:AV307)+AV307>$AD27,$AD27-SUM($AE307:AV307),AV307)","v":0},{"$f":"IF(SUM($AE307:AW307)+AW307>$AD27,$AD27-SUM($AE307:AW307),AW307)","v":0},{"$f":"IF(SUM($AE307:AX307)+AX307>$AD27,$AD27-SUM($AE307:AX307),AX307)","v":0},{"$f":"IF(SUM($AE307:AY307)+AY307>$AD27,$AD27-SUM($AE307:AY307),AY307)","v":0},{"$f":"IF(SUM($AE307:AZ307)+AZ307>$AD27,$AD27-SUM($AE307:AZ307),AZ307)","v":0},{"$f":"IF(SUM($AE307:BA307)+BA307>$AD27,$AD27-SUM($AE307:BA307),BA307)","v":0},{"$f":"IF(SUM($AE307:BB307)+BB307>$AD27,$AD27-SUM($AE307:BB307),BB307)","v":0},{"$f":"IF(SUM($AE307:BC307)+BC307>$AD27,$AD27-SUM($AE307:BC307),BC307)","v":0},{"$f":"IF(SUM($AE307:BD307)+BD307>$AD27,$AD27-SUM($AE307:BD307),BD307)","v":0},{"$f":"IF(SUM($AE307:BE307)+BE307>$AD27,$AD27-SUM($AE307:BE307),BE307)","v":0},{"$f":"IF(SUM($AE307:BF307)+BF307>$AD27,$AD27-SUM($AE307:BF307),BF307)","v":0},{"$f":"IF(SUM($AE307:BG307)+BG307>$AD27,$AD27-SUM($AE307:BG307),BG307)","v":0},{"$f":"IF(SUM($AE307:BH307)+BH307>$AD27,$AD27-SUM($AE307:BH307),BH307)","v":0},{"$f":"IF(SUM($AE307:BI307)+BI307>$AD27,$AD27-SUM($AE307:BI307),BI307)","v":0},{"$f":"IF(SUM($AE307:BJ307)+BJ307>$AD27,$AD27-SUM($AE307:BJ307),BJ307)","v":0},{"$f":"IF(SUM($AE307:BK307)+BK307>$AD27,$AD27-SUM($AE307:BK307),BK307)","v":0},{"$f":"IF(SUM($AE307:BL307)+BL307>$AD27,$AD27-SUM($AE307:BL307),BL307)","v":0},{"$f":"IF(SUM($AE307:BM307)+BM307>$AD27,$AD27-SUM($AE307:BM307),BM307)","v":0},{"$f":"IF(SUM($AE307:BN307)+BN307>$AD27,$AD27-SUM($AE307:BN307),BN307)","v":0},{"$f":"IF(SUM($AE307:BO307)+BO307>$AD27,$AD27-SUM($AE307:BO307),BO307)","v":0},{"$f":"IF(SUM($AE307:BP307)+BP307>$AD27,$AD27-SUM($AE307:BP307),BP307)","v":0},{"$f":"IF(SUM($AE307:BQ307)+BQ307>$AD27,$AD27-SUM($AE307:BQ307),BQ307)","v":0},{"$f":"IF(SUM($AE307:BR307)+BR307>$AD27,$AD27-SUM($AE307:BR307),BR307)","v":0},{"$f":"IF(SUM($AE307:BS307)+BS307>$AD27,$AD27-SUM($AE307:BS307),BS307)","v":0},{"$f":"IF(SUM($AE307:BT307)+BT307>$AD27,$AD27-SUM($AE307:BT307),BT307)","v":0},{"$f":"IF(SUM($AE307:BU307)+BU307>$AD27,$AD27-SUM($AE307:BU307),BU307)","v":0},{"$f":"IF(SUM($AE307:BV307)+BV307>$AD27,$AD27-SUM($AE307:BV307),BV307)","v":0},{"$f":"IF(SUM($AE307:BW307)+BW307>$AD27,$AD27-SUM($AE307:BW307),BW307)","v":0},{"$f":"IF(SUM($AE307:BX307)+BX307>$AD27,$AD27-SUM($AE307:BX307),BX307)","v":0},{"$f":"IF(SUM($AE307:BY307)+BY307>$AD27,$AD27-SUM($AE307:BY307),BY307)","v":0},{"$f":"IF(SUM($AE307:BZ307)+BZ307>$AD27,$AD27-SUM($AE307:BZ307),BZ307)","v":0},{"$f":"IF(SUM($AE307:CA307)+CA307>$AD27,$AD27-SUM($AE307:CA307),CA307)","v":0},{"$f":"IF(SUM($AE307:CB307)+CB307>$AD27,$AD27-SUM($AE307:CB307),CB307)","v":0},{"$f":"IF(SUM($AE307:CC307)+CC307>$AD27,$AD27-SUM($AE307:CC307),CC307)","v":0},{"$f":"IF(SUM($AE307:CD307)+CD307>$AD27,$AD27-SUM($AE307:CD307),CD307)","v":0},{"$f":"IF(SUM($AE307:CE307)+CE307>$AD27,$AD27-SUM($AE307:CE307),CE307)","v":0},{"$f":"IF(SUM($AE307:CF307)+CF307>$AD27,$AD27-SUM($AE307:CF307),CF307)","v":0},{"$f":"IF(SUM($AE307:CG307)+CG307>$AD27,$AD27-SUM($AE307:CG307),CG307)","v":0},{"$f":"IF(SUM($AE307:CH307)+CH307>$AD27,$AD27-SUM($AE307:CH307),CH307)","v":0},{"$f":"IF(SUM($AE307:CI307)+CI307>$AD27,$AD27-SUM($AE307:CI307),CI307)","v":0},{"$f":"IF(SUM($AE307:CJ307)+CJ307>$AD27,$AD27-SUM($AE307:CJ307),CJ307)","v":0},{"$f":"IF(SUM($AE307:CK307)+CK307>$AD27,$AD27-SUM($AE307:CK307),CK307)","v":0},{"$f":"IF(SUM($AE307:CL307)+CL307>$AD27,$AD27-SUM($AE307:CL307),CL307)","v":0},{"$f":"IF(SUM($AE307:CM307)+CM307>$AD27,$AD27-SUM($AE307:CM307),CM307)","v":0},{"$f":"IF(SUM($AE307:CN307)+CN307>$AD27,$AD27-SUM($AE307:CN307),CN307)","v":0},{"$f":"IF(SUM($AE307:CO307)+CO307>$AD27,$AD27-SUM($AE307:CO307),CO307)","v":0},{"$f":"IF(SUM($AE307:CP307)+CP307>$AD27,$AD27-SUM($AE307:CP307),CP307)","v":0},{"$f":"IF(SUM($AE307:CQ307)+CQ307>$AD27,$AD27-SUM($AE307:CQ307),CQ307)","v":0},{"$f":"IF(SUM($AE307:CR307)+CR307>$AD27,$AD27-SUM($AE307:CR307),CR307)","v":0},{"$f":"IF(SUM($AE307:CS307)+CS307>$AD27,$AD27-SUM($AE307:CS307),CS307)","v":0},{"$f":"IF(SUM($AE307:CT307)+CT307>$AD27,$AD27-SUM($AE307:CT307),CT307)","v":0},{"$f":"IF(SUM($AE307:CU307)+CU307>$AD27,$AD27-SUM($AE307:CU307),CU307)","v":0},{"$f":"IF(SUM($AE307:CV307)+CV307>$AD27,$AD27-SUM($AE307:CV307),CV307)","v":0},{"$f":"IF(SUM($AE307:CW307)+CW307>$AD27,$AD27-SUM($AE307:CW307),CW307)","v":0},{"$f":"IF(SUM($AE307:CX307)+CX307>$AD27,$AD27-SUM($AE307:CX307),CX307)","v":0},{"$f":"IF(SUM($AE307:CY307)+CY307>$AD27,$AD27-SUM($AE307:CY307),CY307)","v":0},{"$f":"IF(SUM($AE307:CZ307)+CZ307>$AD27,$AD27-SUM($AE307:CZ307),CZ307)","v":0},{"$f":"IF(SUM($AE307:DA307)+DA307>$AD27,$AD27-SUM($AE307:DA307),DA307)","v":0},{"$f":"IF(SUM($AE307:DB307)+DB307>$AD27,$AD27-SUM($AE307:DB307),DB307)","v":0},{"$f":"IF(SUM($AE307:DC307)+DC307>$AD27,$AD27-SUM($AE307:DC307),DC307)","v":0},{"$f":"IF(SUM($AE307:DD307)+DD307>$AD27,$AD27-SUM($AE307:DD307),DD307)","v":0},{"$f":"IF(SUM($AE307:DE307)+DE307>$AD27,$AD27-SUM($AE307:DE307),DE307)","v":0},{"$f":"IF(SUM($AE307:DF307)+DF307>$AD27,$AD27-SUM($AE307:DF307),DF307)","v":0},{"$f":"IF(SUM($AE307:DG307)+DG307>$AD27,$AD27-SUM($AE307:DG307),DG307)","v":0},{"$f":"IF(SUM($AE307:DH307)+DH307>$AD27,$AD27-SUM($AE307:DH307),DH307)","v":0},{"$f":"IF(SUM($AE307:DI307)+DI307>$AD27,$AD27-SUM($AE307:DI307),DI307)","v":0},{"$f":"IF(SUM($AE307:DJ307)+DJ307>$AD27,$AD27-SUM($AE307:DJ307),DJ307)","v":0},{"$f":"IF(SUM($AE307:DK307)+DK307>$AD27,$AD27-SUM($AE307:DK307),DK307)","v":0},{"$f":"IF(SUM($AE307:DL307)+DL307>$AD27,$AD27-SUM($AE307:DL307),DL307)","v":0},{"$f":"IF(SUM($AE307:DM307)+DM307>$AD27,$AD27-SUM($AE307:DM307),DM307)","v":0},{"$f":"IF(SUM($AE307:DN307)+DN307>$AD27,$AD27-SUM($AE307:DN307),DN307)","v":0},{"$f":"IF(SUM($AE307:DO307)+DO307>$AD27,$AD27-SUM($AE307:DO307),DO307)","v":0},{"$f":"IF(SUM($AE307:DP307)+DP307>$AD27,$AD27-SUM($AE307:DP307),DP307)","v":0},{"$f":"IF(SUM($AE307:DQ307)+DQ307>$AD27,$AD27-SUM($AE307:DQ307),DQ307)","v":0},{"$f":"IF(SUM($AE307:DR307)+DR307>$AD27,$AD27-SUM($AE307:DR307),DR307)","v":0},{"$f":"IF(SUM($AE307:DS307)+DS307>$AD27,$AD27-SUM($AE307:DS307),DS307)","v":0},{"$f":"IF(SUM($AE307:DT307)+DT307>$AD27,$AD27-SUM($AE307:DT307),DT307)","v":0},{"$f":"IF(SUM($AE307:DU307)+DU307>$AD27,$AD27-SUM($AE307:DU307),DU307)","v":0},{"$f":"IF(SUM($AE307:DV307)+DV307>$AD27,$AD27-SUM($AE307:DV307),DV307)","v":0},{"$f":"IF(SUM($AE307:DW307)+DW307>$AD27,$AD27-SUM($AE307:DW307),DW307)","v":0},{"$f":"IF(SUM($AE307:DX307)+DX307>$AD27,$AD27-SUM($AE307:DX307),DX307)","v":0},{"$f":"IF(SUM($AE307:DY307)+DY307>$AD27,$AD27-SUM($AE307:DY307),DY307)","v":0},{"$f":"IF(SUM($AE307:DZ307)+DZ307>$AD27,$AD27-SUM($AE307:DZ307),DZ307)","v":0},{"$f":"IF(SUM($AE307:EA307)+EA307>$AD27,$AD27-SUM($AE307:EA307),EA307)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AE308:AE308)+AE308>$AD28,$AD28-SUM($AE308:AE308),AE308)","v":0},{"$f":"IF(SUM($AE308:AF308)+AF308>$AD28,$AD28-SUM($AE308:AF308),AF308)","v":0},{"$f":"IF(SUM($AE308:AG308)+AG308>$AD28,$AD28-SUM($AE308:AG308),AG308)","v":0},{"$f":"IF(SUM($AE308:AH308)+AH308>$AD28,$AD28-SUM($AE308:AH308),AH308)","v":0},{"$f":"IF(SUM($AE308:AI308)+AI308>$AD28,$AD28-SUM($AE308:AI308),AI308)","v":0},{"$f":"IF(SUM($AE308:AJ308)+AJ308>$AD28,$AD28-SUM($AE308:AJ308),AJ308)","v":0},{"$f":"IF(SUM($AE308:AK308)+AK308>$AD28,$AD28-SUM($AE308:AK308),AK308)","v":0},{"$f":"IF(SUM($AE308:AL308)+AL308>$AD28,$AD28-SUM($AE308:AL308),AL308)","v":0},{"$f":"IF(SUM($AE308:AM308)+AM308>$AD28,$AD28-SUM($AE308:AM308),AM308)","v":0},{"$f":"IF(SUM($AE308:AN308)+AN308>$AD28,$AD28-SUM($AE308:AN308),AN308)","v":0},{"$f":"IF(SUM($AE308:AO308)+AO308>$AD28,$AD28-SUM($AE308:AO308),AO308)","v":0},{"$f":"IF(SUM($AE308:AP308)+AP308>$AD28,$AD28-SUM($AE308:AP308),AP308)","v":0},{"$f":"IF(SUM($AE308:AQ308)+AQ308>$AD28,$AD28-SUM($AE308:AQ308),AQ308)","v":0},{"$f":"IF(SUM($AE308:AR308)+AR308>$AD28,$AD28-SUM($AE308:AR308),AR308)","v":0},{"$f":"IF(SUM($AE308:AS308)+AS308>$AD28,$AD28-SUM($AE308:AS308),AS308)","v":0},{"$f":"IF(SUM($AE308:AT308)+AT308>$AD28,$AD28-SUM($AE308:AT308),AT308)","v":0},{"$f":"IF(SUM($AE308:AU308)+AU308>$AD28,$AD28-SUM($AE308:AU308),AU308)","v":0},{"$f":"IF(SUM($AE308:AV308)+AV308>$AD28,$AD28-SUM($AE308:AV308),AV308)","v":0},{"$f":"IF(SUM($AE308:AW308)+AW308>$AD28,$AD28-SUM($AE308:AW308),AW308)","v":0},{"$f":"IF(SUM($AE308:AX308)+AX308>$AD28,$AD28-SUM($AE308:AX308),AX308)","v":0},{"$f":"IF(SUM($AE308:AY308)+AY308>$AD28,$AD28-SUM($AE308:AY308),AY308)","v":0},{"$f":"IF(SUM($AE308:AZ308)+AZ308>$AD28,$AD28-SUM($AE308:AZ308),AZ308)","v":0},{"$f":"IF(SUM($AE308:BA308)+BA308>$AD28,$AD28-SUM($AE308:BA308),BA308)","v":0},{"$f":"IF(SUM($AE308:BB308)+BB308>$AD28,$AD28-SUM($AE308:BB308),BB308)","v":0},{"$f":"IF(SUM($AE308:BC308)+BC308>$AD28,$AD28-SUM($AE308:BC308),BC308)","v":0},{"$f":"IF(SUM($AE308:BD308)+BD308>$AD28,$AD28-SUM($AE308:BD308),BD308)","v":0},{"$f":"IF(SUM($AE308:BE308)+BE308>$AD28,$AD28-SUM($AE308:BE308),BE308)","v":0},{"$f":"IF(SUM($AE308:BF308)+BF308>$AD28,$AD28-SUM($AE308:BF308),BF308)","v":0},{"$f":"IF(SUM($AE308:BG308)+BG308>$AD28,$AD28-SUM($AE308:BG308),BG308)","v":0},{"$f":"IF(SUM($AE308:BH308)+BH308>$AD28,$AD28-SUM($AE308:BH308),BH308)","v":0},{"$f":"IF(SUM($AE308:BI308)+BI308>$AD28,$AD28-SUM($AE308:BI308),BI308)","v":0},{"$f":"IF(SUM($AE308:BJ308)+BJ308>$AD28,$AD28-SUM($AE308:BJ308),BJ308)","v":0},{"$f":"IF(SUM($AE308:BK308)+BK308>$AD28,$AD28-SUM($AE308:BK308),BK308)","v":0},{"$f":"IF(SUM($AE308:BL308)+BL308>$AD28,$AD28-SUM($AE308:BL308),BL308)","v":0},{"$f":"IF(SUM($AE308:BM308)+BM308>$AD28,$AD28-SUM($AE308:BM308),BM308)","v":0},{"$f":"IF(SUM($AE308:BN308)+BN308>$AD28,$AD28-SUM($AE308:BN308),BN308)","v":0},{"$f":"IF(SUM($AE308:BO308)+BO308>$AD28,$AD28-SUM($AE308:BO308),BO308)","v":0},{"$f":"IF(SUM($AE308:BP308)+BP308>$AD28,$AD28-SUM($AE308:BP308),BP308)","v":0},{"$f":"IF(SUM($AE308:BQ308)+BQ308>$AD28,$AD28-SUM($AE308:BQ308),BQ308)","v":0},{"$f":"IF(SUM($AE308:BR308)+BR308>$AD28,$AD28-SUM($AE308:BR308),BR308)","v":0},{"$f":"IF(SUM($AE308:BS308)+BS308>$AD28,$AD28-SUM($AE308:BS308),BS308)","v":0},{"$f":"IF(SUM($AE308:BT308)+BT308>$AD28,$AD28-SUM($AE308:BT308),BT308)","v":0},{"$f":"IF(SUM($AE308:BU308)+BU308>$AD28,$AD28-SUM($AE308:BU308),BU308)","v":0},{"$f":"IF(SUM($AE308:BV308)+BV308>$AD28,$AD28-SUM($AE308:BV308),BV308)","v":0},{"$f":"IF(SUM($AE308:BW308)+BW308>$AD28,$AD28-SUM($AE308:BW308),BW308)","v":0},{"$f":"IF(SUM($AE308:BX308)+BX308>$AD28,$AD28-SUM($AE308:BX308),BX308)","v":0},{"$f":"IF(SUM($AE308:BY308)+BY308>$AD28,$AD28-SUM($AE308:BY308),BY308)","v":0},{"$f":"IF(SUM($AE308:BZ308)+BZ308>$AD28,$AD28-SUM($AE308:BZ308),BZ308)","v":0},{"$f":"IF(SUM($AE308:CA308)+CA308>$AD28,$AD28-SUM($AE308:CA308),CA308)","v":0},{"$f":"IF(SUM($AE308:CB308)+CB308>$AD28,$AD28-SUM($AE308:CB308),CB308)","v":0},{"$f":"IF(SUM($AE308:CC308)+CC308>$AD28,$AD28-SUM($AE308:CC308),CC308)","v":0},{"$f":"IF(SUM($AE308:CD308)+CD308>$AD28,$AD28-SUM($AE308:CD308),CD308)","v":0},{"$f":"IF(SUM($AE308:CE308)+CE308>$AD28,$AD28-SUM($AE308:CE308),CE308)","v":0},{"$f":"IF(SUM($AE308:CF308)+CF308>$AD28,$AD28-SUM($AE308:CF308),CF308)","v":0},{"$f":"IF(SUM($AE308:CG308)+CG308>$AD28,$AD28-SUM($AE308:CG308),CG308)","v":0},{"$f":"IF(SUM($AE308:CH308)+CH308>$AD28,$AD28-SUM($AE308:CH308),CH308)","v":0},{"$f":"IF(SUM($AE308:CI308)+CI308>$AD28,$AD28-SUM($AE308:CI308),CI308)","v":0},{"$f":"IF(SUM($AE308:CJ308)+CJ308>$AD28,$AD28-SUM($AE308:CJ308),CJ308)","v":0},{"$f":"IF(SUM($AE308:CK308)+CK308>$AD28,$AD28-SUM($AE308:CK308),CK308)","v":0},{"$f":"IF(SUM($AE308:CL308)+CL308>$AD28,$AD28-SUM($AE308:CL308),CL308)","v":0},{"$f":"IF(SUM($AE308:CM308)+CM308>$AD28,$AD28-SUM($AE308:CM308),CM308)","v":0},{"$f":"IF(SUM($AE308:CN308)+CN308>$AD28,$AD28-SUM($AE308:CN308),CN308)","v":0},{"$f":"IF(SUM($AE308:CO308)+CO308>$AD28,$AD28-SUM($AE308:CO308),CO308)","v":0},{"$f":"IF(SUM($AE308:CP308)+CP308>$AD28,$AD28-SUM($AE308:CP308),CP308)","v":0},{"$f":"IF(SUM($AE308:CQ308)+CQ308>$AD28,$AD28-SUM($AE308:CQ308),CQ308)","v":0},{"$f":"IF(SUM($AE308:CR308)+CR308>$AD28,$AD28-SUM($AE308:CR308),CR308)","v":0},{"$f":"IF(SUM($AE308:CS308)+CS308>$AD28,$AD28-SUM($AE308:CS308),CS308)","v":0},{"$f":"IF(SUM($AE308:CT308)+CT308>$AD28,$AD28-SUM($AE308:CT308),CT308)","v":0},{"$f":"IF(SUM($AE308:CU308)+CU308>$AD28,$AD28-SUM($AE308:CU308),CU308)","v":0},{"$f":"IF(SUM($AE308:CV308)+CV308>$AD28,$AD28-SUM($AE308:CV308),CV308)","v":0},{"$f":"IF(SUM($AE308:CW308)+CW308>$AD28,$AD28-SUM($AE308:CW308),CW308)","v":0},{"$f":"IF(SUM($AE308:CX308)+CX308>$AD28,$AD28-SUM($AE308:CX308),CX308)","v":0},{"$f":"IF(SUM($AE308:CY308)+CY308>$AD28,$AD28-SUM($AE308:CY308),CY308)","v":0},{"$f":"IF(SUM($AE308:CZ308)+CZ308>$AD28,$AD28-SUM($AE308:CZ308),CZ308)","v":0},{"$f":"IF(SUM($AE308:DA308)+DA308>$AD28,$AD28-SUM($AE308:DA308),DA308)","v":0},{"$f":"IF(SUM($AE308:DB308)+DB308>$AD28,$AD28-SUM($AE308:DB308),DB308)","v":0},{"$f":"IF(SUM($AE308:DC308)+DC308>$AD28,$AD28-SUM($AE308:DC308),DC308)","v":0},{"$f":"IF(SUM($AE308:DD308)+DD308>$AD28,$AD28-SUM($AE308:DD308),DD308)","v":0},{"$f":"IF(SUM($AE308:DE308)+DE308>$AD28,$AD28-SUM($AE308:DE308),DE308)","v":0},{"$f":"IF(SUM($AE308:DF308)+DF308>$AD28,$AD28-SUM($AE308:DF308),DF308)","v":0},{"$f":"IF(SUM($AE308:DG308)+DG308>$AD28,$AD28-SUM($AE308:DG308),DG308)","v":0},{"$f":"IF(SUM($AE308:DH308)+DH308>$AD28,$AD28-SUM($AE308:DH308),DH308)","v":0},{"$f":"IF(SUM($AE308:DI308)+DI308>$AD28,$AD28-SUM($AE308:DI308),DI308)","v":0},{"$f":"IF(SUM($AE308:DJ308)+DJ308>$AD28,$AD28-SUM($AE308:DJ308),DJ308)","v":0},{"$f":"IF(SUM($AE308:DK308)+DK308>$AD28,$AD28-SUM($AE308:DK308),DK308)","v":0},{"$f":"IF(SUM($AE308:DL308)+DL308>$AD28,$AD28-SUM($AE308:DL308),DL308)","v":0},{"$f":"IF(SUM($AE308:DM308)+DM308>$AD28,$AD28-SUM($AE308:DM308),DM308)","v":0},{"$f":"IF(SUM($AE308:DN308)+DN308>$AD28,$AD28-SUM($AE308:DN308),DN308)","v":0},{"$f":"IF(SUM($AE308:DO308)+DO308>$AD28,$AD28-SUM($AE308:DO308),DO308)","v":0},{"$f":"IF(SUM($AE308:DP308)+DP308>$AD28,$AD28-SUM($AE308:DP308),DP308)","v":0},{"$f":"IF(SUM($AE308:DQ308)+DQ308>$AD28,$AD28-SUM($AE308:DQ308),DQ308)","v":0},{"$f":"IF(SUM($AE308:DR308)+DR308>$AD28,$AD28-SUM($AE308:DR308),DR308)","v":0},{"$f":"IF(SUM($AE308:DS308)+DS308>$AD28,$AD28-SUM($AE308:DS308),DS308)","v":0},{"$f":"IF(SUM($AE308:DT308)+DT308>$AD28,$AD28-SUM($AE308:DT308),DT308)","v":0},{"$f":"IF(SUM($AE308:DU308)+DU308>$AD28,$AD28-SUM($AE308:DU308),DU308)","v":0},{"$f":"IF(SUM($AE308:DV308)+DV308>$AD28,$AD28-SUM($AE308:DV308),DV308)","v":0},{"$f":"IF(SUM($AE308:DW308)+DW308>$AD28,$AD28-SUM($AE308:DW308),DW308)","v":0},{"$f":"IF(SUM($AE308:DX308)+DX308>$AD28,$AD28-SUM($AE308:DX308),DX308)","v":0},{"$f":"IF(SUM($AE308:DY308)+DY308>$AD28,$AD28-SUM($AE308:DY308),DY308)","v":0},{"$f":"IF(SUM($AE308:DZ308)+DZ308>$AD28,$AD28-SUM($AE308:DZ308),DZ308)","v":0},{"$f":"IF(SUM($AE308:EA308)+EA308>$AD28,$AD28-SUM($AE308:EA308),EA308)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8655375000000002E-3,{"$f":"IF(SUM($AE309:AE309)+AE309>$AD29,$AD29-SUM($AE309:AE309),AE309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AF309)+AF309>$AD29,$AD29-SUM($AE309:AF309),AF309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AG309)+AG309>$AD29,$AD29-SUM($AE309:AG309),AG309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AH309)+AH309>$AD29,$AD29-SUM($AE309:AH309),AH309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AI309)+AI309>$AD29,$AD29-SUM($AE309:AI309),AI309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AJ309)+AJ309>$AD29,$AD29-SUM($AE309:AJ309),AJ309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AK309)+AK309>$AD29,$AD29-SUM($AE309:AK309),AK309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AL309)+AL309>$AD29,$AD29-SUM($AE309:AL309),AL309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AM309)+AM309>$AD29,$AD29-SUM($AE309:AM309),AM309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AN309)+AN309>$AD29,$AD29-SUM($AE309:AN309),AN309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AO309)+AO309>$AD29,$AD29-SUM($AE309:AO309),AO309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AP309)+AP309>$AD29,$AD29-SUM($AE309:AP309),AP309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AQ309)+AQ309>$AD29,$AD29-SUM($AE309:AQ309),AQ309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AR309)+AR309>$AD29,$AD29-SUM($AE309:AR309),AR309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AS309)+AS309>$AD29,$AD29-SUM($AE309:AS309),AS309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AT309)+AT309>$AD29,$AD29-SUM($AE309:AT309),AT309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AU309)+AU309>$AD29,$AD29-SUM($AE309:AU309),AU309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AV309)+AV309>$AD29,$AD29-SUM($AE309:AV309),AV309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AW309)+AW309>$AD29,$AD29-SUM($AE309:AW309),AW309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AX309)+AX309>$AD29,$AD29-SUM($AE309:AX309),AX309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AY309)+AY309>$AD29,$AD29-SUM($AE309:AY309),AY309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:AZ309)+AZ309>$AD29,$AD29-SUM($AE309:AZ309),AZ309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BA309)+BA309>$AD29,$AD29-SUM($AE309:BA309),BA309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BB309)+BB309>$AD29,$AD29-SUM($AE309:BB309),BB309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BC309)+BC309>$AD29,$AD29-SUM($AE309:BC309),BC309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BD309)+BD309>$AD29,$AD29-SUM($AE309:BD309),BD309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BE309)+BE309>$AD29,$AD29-SUM($AE309:BE309),BE309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BF309)+BF309>$AD29,$AD29-SUM($AE309:BF309),BF309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BG309)+BG309>$AD29,$AD29-SUM($AE309:BG309),BG309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BH309)+BH309>$AD29,$AD29-SUM($AE309:BH309),BH309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BI309)+BI309>$AD29,$AD29-SUM($AE309:BI309),BI309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BJ309)+BJ309>$AD29,$AD29-SUM($AE309:BJ309),BJ309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BK309)+BK309>$AD29,$AD29-SUM($AE309:BK309),BK309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BL309)+BL309>$AD29,$AD29-SUM($AE309:BL309),BL309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BM309)+BM309>$AD29,$AD29-SUM($AE309:BM309),BM309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BN309)+BN309>$AD29,$AD29-SUM($AE309:BN309),BN309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BO309)+BO309>$AD29,$AD29-SUM($AE309:BO309),BO309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BP309)+BP309>$AD29,$AD29-SUM($AE309:BP309),BP309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BQ309)+BQ309>$AD29,$AD29-SUM($AE309:BQ309),BQ309)","v":4.8655375000000002E-3},{"$f":"IF(SUM($AE309:BR309)+BR309>$AD29,$AD29-SUM($AE309:BR309),BR309)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AE309:BS309)+BS309>$AD29,$AD29-SUM($AE309:BS309),BS309)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AE309:BT309)+BT309>$AD29,$AD29-SUM($AE309:BT309),BT309)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AE309:BU309)+BU309>$AD29,$AD29-SUM($AE309:BU309),BU309)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AE309:BV309)+BV309>$AD29,$AD29-SUM($AE309:BV309),BV309)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AE309:BW309)+BW309>$AD29,$AD29-SUM($AE309:BW309),BW309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:BX309)+BX309>$AD29,$AD29-SUM($AE309:BX309),BX309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:BY309)+BY309>$AD29,$AD29-SUM($AE309:BY309),BY309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:BZ309)+BZ309>$AD29,$AD29-SUM($AE309:BZ309),BZ309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CA309)+CA309>$AD29,$AD29-SUM($AE309:CA309),CA309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CB309)+CB309>$AD29,$AD29-SUM($AE309:CB309),CB309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CC309)+CC309>$AD29,$AD29-SUM($AE309:CC309),CC309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CD309)+CD309>$AD29,$AD29-SUM($AE309:CD309),CD309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CE309)+CE309>$AD29,$AD29-SUM($AE309:CE309),CE309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CF309)+CF309>$AD29,$AD29-SUM($AE309:CF309),CF309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CG309)+CG309>$AD29,$AD29-SUM($AE309:CG309),CG309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CH309)+CH309>$AD29,$AD29-SUM($AE309:CH309),CH309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CI309)+CI309>$AD29,$AD29-SUM($AE309:CI309),CI309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CJ309)+CJ309>$AD29,$AD29-SUM($AE309:CJ309),CJ309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CK309)+CK309>$AD29,$AD29-SUM($AE309:CK309),CK309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CL309)+CL309>$AD29,$AD29-SUM($AE309:CL309),CL309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CM309)+CM309>$AD29,$AD29-SUM($AE309:CM309),CM309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CN309)+CN309>$AD29,$AD29-SUM($AE309:CN309),CN309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CO309)+CO309>$AD29,$AD29-SUM($AE309:CO309),CO309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CP309)+CP309>$AD29,$AD29-SUM($AE309:CP309),CP309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CQ309)+CQ309>$AD29,$AD29-SUM($AE309:CQ309),CQ309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CR309)+CR309>$AD29,$AD29-SUM($AE309:CR309),CR309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CS309)+CS309>$AD29,$AD29-SUM($AE309:CS309),CS309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CT309)+CT309>$AD29,$AD29-SUM($AE309:CT309),CT309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CU309)+CU309>$AD29,$AD29-SUM($AE309:CU309),CU309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CV309)+CV309>$AD29,$AD29-SUM($AE309:CV309),CV309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CW309)+CW309>$AD29,$AD29-SUM($AE309:CW309),CW309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CX309)+CX309>$AD29,$AD29-SUM($AE309:CX309),CX309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CY309)+CY309>$AD29,$AD29-SUM($AE309:CY309),CY309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:CZ309)+CZ309>$AD29,$AD29-SUM($AE309:CZ309),CZ309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DA309)+DA309>$AD29,$AD29-SUM($AE309:DA309),DA309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DB309)+DB309>$AD29,$AD29-SUM($AE309:DB309),DB309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DC309)+DC309>$AD29,$AD29-SUM($AE309:DC309),DC309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DD309)+DD309>$AD29,$AD29-SUM($AE309:DD309),DD309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DE309)+DE309>$AD29,$AD29-SUM($AE309:DE309),DE309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DF309)+DF309>$AD29,$AD29-SUM($AE309:DF309),DF309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DG309)+DG309>$AD29,$AD29-SUM($AE309:DG309),DG309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DH309)+DH309>$AD29,$AD29-SUM($AE309:DH309),DH309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DI309)+DI309>$AD29,$AD29-SUM($AE309:DI309),DI309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DJ309)+DJ309>$AD29,$AD29-SUM($AE309:DJ309),DJ309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DK309)+DK309>$AD29,$AD29-SUM($AE309:DK309),DK309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DL309)+DL309>$AD29,$AD29-SUM($AE309:DL309),DL309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DM309)+DM309>$AD29,$AD29-SUM($AE309:DM309),DM309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DN309)+DN309>$AD29,$AD29-SUM($AE309:DN309),DN309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DO309)+DO309>$AD29,$AD29-SUM($AE309:DO309),DO309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DP309)+DP309>$AD29,$AD29-SUM($AE309:DP309),DP309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DQ309)+DQ309>$AD29,$AD29-SUM($AE309:DQ309),DQ309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DR309)+DR309>$AD29,$AD29-SUM($AE309:DR309),DR309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DS309)+DS309>$AD29,$AD29-SUM($AE309:DS309),DS309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DT309)+DT309>$AD29,$AD29-SUM($AE309:DT309),DT309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DU309)+DU309>$AD29,$AD29-SUM($AE309:DU309),DU309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DV309)+DV309>$AD29,$AD29-SUM($AE309:DV309),DV309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DW309)+DW309>$AD29,$AD29-SUM($AE309:DW309),DW309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DX309)+DX309>$AD29,$AD29-SUM($AE309:DX309),DX309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DY309)+DY309>$AD29,$AD29-SUM($AE309:DY309),DY309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:DZ309)+DZ309>$AD29,$AD29-SUM($AE309:DZ309),DZ309)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AE309:EA309)+EA309>$AD29,$AD29-SUM($AE309:EA309),EA309)","v":-4.4408920985006262E-16}]
[]
[null,"Depreciation:  2005 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE22/$F313","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AF313)+AF313>$AE22,$AE22-SUM($AF313:AF313),AF313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AG313)+AG313>$AE22,$AE22-SUM($AF313:AG313),AG313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AH313)+AH313>$AE22,$AE22-SUM($AF313:AH313),AH313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AI313)+AI313>$AE22,$AE22-SUM($AF313:AI313),AI313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AJ313)+AJ313>$AE22,$AE22-SUM($AF313:AJ313),AJ313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AK313)+AK313>$AE22,$AE22-SUM($AF313:AK313),AK313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AL313)+AL313>$AE22,$AE22-SUM($AF313:AL313),AL313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AM313)+AM313>$AE22,$AE22-SUM($AF313:AM313),AM313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AN313)+AN313>$AE22,$AE22-SUM($AF313:AN313),AN313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AO313)+AO313>$AE22,$AE22-SUM($AF313:AO313),AO313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AP313)+AP313>$AE22,$AE22-SUM($AF313:AP313),AP313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AQ313)+AQ313>$AE22,$AE22-SUM($AF313:AQ313),AQ313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AR313)+AR313>$AE22,$AE22-SUM($AF313:AR313),AR313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AS313)+AS313>$AE22,$AE22-SUM($AF313:AS313),AS313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AT313)+AT313>$AE22,$AE22-SUM($AF313:AT313),AT313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AU313)+AU313>$AE22,$AE22-SUM($AF313:AU313),AU313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AV313)+AV313>$AE22,$AE22-SUM($AF313:AV313),AV313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AW313)+AW313>$AE22,$AE22-SUM($AF313:AW313),AW313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AX313)+AX313>$AE22,$AE22-SUM($AF313:AX313),AX313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AY313)+AY313>$AE22,$AE22-SUM($AF313:AY313),AY313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:AZ313)+AZ313>$AE22,$AE22-SUM($AF313:AZ313),AZ313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BA313)+BA313>$AE22,$AE22-SUM($AF313:BA313),BA313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BB313)+BB313>$AE22,$AE22-SUM($AF313:BB313),BB313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BC313)+BC313>$AE22,$AE22-SUM($AF313:BC313),BC313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BD313)+BD313>$AE22,$AE22-SUM($AF313:BD313),BD313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BE313)+BE313>$AE22,$AE22-SUM($AF313:BE313),BE313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BF313)+BF313>$AE22,$AE22-SUM($AF313:BF313),BF313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BG313)+BG313>$AE22,$AE22-SUM($AF313:BG313),BG313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BH313)+BH313>$AE22,$AE22-SUM($AF313:BH313),BH313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BI313)+BI313>$AE22,$AE22-SUM($AF313:BI313),BI313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BJ313)+BJ313>$AE22,$AE22-SUM($AF313:BJ313),BJ313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BK313)+BK313>$AE22,$AE22-SUM($AF313:BK313),BK313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BL313)+BL313>$AE22,$AE22-SUM($AF313:BL313),BL313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BM313)+BM313>$AE22,$AE22-SUM($AF313:BM313),BM313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BN313)+BN313>$AE22,$AE22-SUM($AF313:BN313),BN313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BO313)+BO313>$AE22,$AE22-SUM($AF313:BO313),BO313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BP313)+BP313>$AE22,$AE22-SUM($AF313:BP313),BP313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BQ313)+BQ313>$AE22,$AE22-SUM($AF313:BQ313),BQ313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BR313)+BR313>$AE22,$AE22-SUM($AF313:BR313),BR313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BS313)+BS313>$AE22,$AE22-SUM($AF313:BS313),BS313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BT313)+BT313>$AE22,$AE22-SUM($AF313:BT313),BT313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BU313)+BU313>$AE22,$AE22-SUM($AF313:BU313),BU313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BV313)+BV313>$AE22,$AE22-SUM($AF313:BV313),BV313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BW313)+BW313>$AE22,$AE22-SUM($AF313:BW313),BW313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BX313)+BX313>$AE22,$AE22-SUM($AF313:BX313),BX313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BY313)+BY313>$AE22,$AE22-SUM($AF313:BY313),BY313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:BZ313)+BZ313>$AE22,$AE22-SUM($AF313:BZ313),BZ313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CA313)+CA313>$AE22,$AE22-SUM($AF313:CA313),CA313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CB313)+CB313>$AE22,$AE22-SUM($AF313:CB313),CB313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CC313)+CC313>$AE22,$AE22-SUM($AF313:CC313),CC313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CD313)+CD313>$AE22,$AE22-SUM($AF313:CD313),CD313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CE313)+CE313>$AE22,$AE22-SUM($AF313:CE313),CE313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CF313)+CF313>$AE22,$AE22-SUM($AF313:CF313),CF313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CG313)+CG313>$AE22,$AE22-SUM($AF313:CG313),CG313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CH313)+CH313>$AE22,$AE22-SUM($AF313:CH313),CH313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CI313)+CI313>$AE22,$AE22-SUM($AF313:CI313),CI313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CJ313)+CJ313>$AE22,$AE22-SUM($AF313:CJ313),CJ313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CK313)+CK313>$AE22,$AE22-SUM($AF313:CK313),CK313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CL313)+CL313>$AE22,$AE22-SUM($AF313:CL313),CL313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CM313)+CM313>$AE22,$AE22-SUM($AF313:CM313),CM313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CN313)+CN313>$AE22,$AE22-SUM($AF313:CN313),CN313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CO313)+CO313>$AE22,$AE22-SUM($AF313:CO313),CO313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CP313)+CP313>$AE22,$AE22-SUM($AF313:CP313),CP313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CQ313)+CQ313>$AE22,$AE22-SUM($AF313:CQ313),CQ313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CR313)+CR313>$AE22,$AE22-SUM($AF313:CR313),CR313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CS313)+CS313>$AE22,$AE22-SUM($AF313:CS313),CS313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CT313)+CT313>$AE22,$AE22-SUM($AF313:CT313),CT313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CU313)+CU313>$AE22,$AE22-SUM($AF313:CU313),CU313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CV313)+CV313>$AE22,$AE22-SUM($AF313:CV313),CV313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CW313)+CW313>$AE22,$AE22-SUM($AF313:CW313),CW313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CX313)+CX313>$AE22,$AE22-SUM($AF313:CX313),CX313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CY313)+CY313>$AE22,$AE22-SUM($AF313:CY313),CY313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:CZ313)+CZ313>$AE22,$AE22-SUM($AF313:CZ313),CZ313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:DA313)+DA313>$AE22,$AE22-SUM($AF313:DA313),DA313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:DB313)+DB313>$AE22,$AE22-SUM($AF313:DB313),DB313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:DC313)+DC313>$AE22,$AE22-SUM($AF313:DC313),DC313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:DD313)+DD313>$AE22,$AE22-SUM($AF313:DD313),DD313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:DE313)+DE313>$AE22,$AE22-SUM($AF313:DE313),DE313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:DF313)+DF313>$AE22,$AE22-SUM($AF313:DF313),DF313)","v":1.5790000000000003E-6},{"$f":"IF(SUM($AF313:DG313)+DG313>$AE22,$AE22-SUM($AF313:DG313),DG313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DH313)+DH313>$AE22,$AE22-SUM($AF313:DH313),DH313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DI313)+DI313>$AE22,$AE22-SUM($AF313:DI313),DI313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DJ313)+DJ313>$AE22,$AE22-SUM($AF313:DJ313),DJ313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DK313)+DK313>$AE22,$AE22-SUM($AF313:DK313),DK313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DL313)+DL313>$AE22,$AE22-SUM($AF313:DL313),DL313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DM313)+DM313>$AE22,$AE22-SUM($AF313:DM313),DM313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DN313)+DN313>$AE22,$AE22-SUM($AF313:DN313),DN313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DO313)+DO313>$AE22,$AE22-SUM($AF313:DO313),DO313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DP313)+DP313>$AE22,$AE22-SUM($AF313:DP313),DP313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DQ313)+DQ313>$AE22,$AE22-SUM($AF313:DQ313),DQ313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DR313)+DR313>$AE22,$AE22-SUM($AF313:DR313),DR313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DS313)+DS313>$AE22,$AE22-SUM($AF313:DS313),DS313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DT313)+DT313>$AE22,$AE22-SUM($AF313:DT313),DT313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DU313)+DU313>$AE22,$AE22-SUM($AF313:DU313),DU313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DV313)+DV313>$AE22,$AE22-SUM($AF313:DV313),DV313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DW313)+DW313>$AE22,$AE22-SUM($AF313:DW313),DW313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DX313)+DX313>$AE22,$AE22-SUM($AF313:DX313),DX313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DY313)+DY313>$AE22,$AE22-SUM($AF313:DY313),DY313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:DZ313)+DZ313>$AE22,$AE22-SUM($AF313:DZ313),DZ313)","v":-2.1684043449710089E-19},{"$f":"IF(SUM($AF313:EA313)+EA313>$AE22,$AE22-SUM($AF313:EA313),EA313)","v":-2.1684043449710089E-19}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AF314:AF314)+AF314>$AE23,$AE23-SUM($AF314:AF314),AF314)","v":0},{"$f":"IF(SUM($AF314:AG314)+AG314>$AE23,$AE23-SUM($AF314:AG314),AG314)","v":0},{"$f":"IF(SUM($AF314:AH314)+AH314>$AE23,$AE23-SUM($AF314:AH314),AH314)","v":0},{"$f":"IF(SUM($AF314:AI314)+AI314>$AE23,$AE23-SUM($AF314:AI314),AI314)","v":0},{"$f":"IF(SUM($AF314:AJ314)+AJ314>$AE23,$AE23-SUM($AF314:AJ314),AJ314)","v":0},{"$f":"IF(SUM($AF314:AK314)+AK314>$AE23,$AE23-SUM($AF314:AK314),AK314)","v":0},{"$f":"IF(SUM($AF314:AL314)+AL314>$AE23,$AE23-SUM($AF314:AL314),AL314)","v":0},{"$f":"IF(SUM($AF314:AM314)+AM314>$AE23,$AE23-SUM($AF314:AM314),AM314)","v":0},{"$f":"IF(SUM($AF314:AN314)+AN314>$AE23,$AE23-SUM($AF314:AN314),AN314)","v":0},{"$f":"IF(SUM($AF314:AO314)+AO314>$AE23,$AE23-SUM($AF314:AO314),AO314)","v":0},{"$f":"IF(SUM($AF314:AP314)+AP314>$AE23,$AE23-SUM($AF314:AP314),AP314)","v":0},{"$f":"IF(SUM($AF314:AQ314)+AQ314>$AE23,$AE23-SUM($AF314:AQ314),AQ314)","v":0},{"$f":"IF(SUM($AF314:AR314)+AR314>$AE23,$AE23-SUM($AF314:AR314),AR314)","v":0},{"$f":"IF(SUM($AF314:AS314)+AS314>$AE23,$AE23-SUM($AF314:AS314),AS314)","v":0},{"$f":"IF(SUM($AF314:AT314)+AT314>$AE23,$AE23-SUM($AF314:AT314),AT314)","v":0},{"$f":"IF(SUM($AF314:AU314)+AU314>$AE23,$AE23-SUM($AF314:AU314),AU314)","v":0},{"$f":"IF(SUM($AF314:AV314)+AV314>$AE23,$AE23-SUM($AF314:AV314),AV314)","v":0},{"$f":"IF(SUM($AF314:AW314)+AW314>$AE23,$AE23-SUM($AF314:AW314),AW314)","v":0},{"$f":"IF(SUM($AF314:AX314)+AX314>$AE23,$AE23-SUM($AF314:AX314),AX314)","v":0},{"$f":"IF(SUM($AF314:AY314)+AY314>$AE23,$AE23-SUM($AF314:AY314),AY314)","v":0},{"$f":"IF(SUM($AF314:AZ314)+AZ314>$AE23,$AE23-SUM($AF314:AZ314),AZ314)","v":0},{"$f":"IF(SUM($AF314:BA314)+BA314>$AE23,$AE23-SUM($AF314:BA314),BA314)","v":0},{"$f":"IF(SUM($AF314:BB314)+BB314>$AE23,$AE23-SUM($AF314:BB314),BB314)","v":0},{"$f":"IF(SUM($AF314:BC314)+BC314>$AE23,$AE23-SUM($AF314:BC314),BC314)","v":0},{"$f":"IF(SUM($AF314:BD314)+BD314>$AE23,$AE23-SUM($AF314:BD314),BD314)","v":0},{"$f":"IF(SUM($AF314:BE314)+BE314>$AE23,$AE23-SUM($AF314:BE314),BE314)","v":0},{"$f":"IF(SUM($AF314:BF314)+BF314>$AE23,$AE23-SUM($AF314:BF314),BF314)","v":0},{"$f":"IF(SUM($AF314:BG314)+BG314>$AE23,$AE23-SUM($AF314:BG314),BG314)","v":0},{"$f":"IF(SUM($AF314:BH314)+BH314>$AE23,$AE23-SUM($AF314:BH314),BH314)","v":0},{"$f":"IF(SUM($AF314:BI314)+BI314>$AE23,$AE23-SUM($AF314:BI314),BI314)","v":0},{"$f":"IF(SUM($AF314:BJ314)+BJ314>$AE23,$AE23-SUM($AF314:BJ314),BJ314)","v":0},{"$f":"IF(SUM($AF314:BK314)+BK314>$AE23,$AE23-SUM($AF314:BK314),BK314)","v":0},{"$f":"IF(SUM($AF314:BL314)+BL314>$AE23,$AE23-SUM($AF314:BL314),BL314)","v":0},{"$f":"IF(SUM($AF314:BM314)+BM314>$AE23,$AE23-SUM($AF314:BM314),BM314)","v":0},{"$f":"IF(SUM($AF314:BN314)+BN314>$AE23,$AE23-SUM($AF314:BN314),BN314)","v":0},{"$f":"IF(SUM($AF314:BO314)+BO314>$AE23,$AE23-SUM($AF314:BO314),BO314)","v":0},{"$f":"IF(SUM($AF314:BP314)+BP314>$AE23,$AE23-SUM($AF314:BP314),BP314)","v":0},{"$f":"IF(SUM($AF314:BQ314)+BQ314>$AE23,$AE23-SUM($AF314:BQ314),BQ314)","v":0},{"$f":"IF(SUM($AF314:BR314)+BR314>$AE23,$AE23-SUM($AF314:BR314),BR314)","v":0},{"$f":"IF(SUM($AF314:BS314)+BS314>$AE23,$AE23-SUM($AF314:BS314),BS314)","v":0},{"$f":"IF(SUM($AF314:BT314)+BT314>$AE23,$AE23-SUM($AF314:BT314),BT314)","v":0},{"$f":"IF(SUM($AF314:BU314)+BU314>$AE23,$AE23-SUM($AF314:BU314),BU314)","v":0},{"$f":"IF(SUM($AF314:BV314)+BV314>$AE23,$AE23-SUM($AF314:BV314),BV314)","v":0},{"$f":"IF(SUM($AF314:BW314)+BW314>$AE23,$AE23-SUM($AF314:BW314),BW314)","v":0},{"$f":"IF(SUM($AF314:BX314)+BX314>$AE23,$AE23-SUM($AF314:BX314),BX314)","v":0},{"$f":"IF(SUM($AF314:BY314)+BY314>$AE23,$AE23-SUM($AF314:BY314),BY314)","v":0},{"$f":"IF(SUM($AF314:BZ314)+BZ314>$AE23,$AE23-SUM($AF314:BZ314),BZ314)","v":0},{"$f":"IF(SUM($AF314:CA314)+CA314>$AE23,$AE23-SUM($AF314:CA314),CA314)","v":0},{"$f":"IF(SUM($AF314:CB314)+CB314>$AE23,$AE23-SUM($AF314:CB314),CB314)","v":0},{"$f":"IF(SUM($AF314:CC314)+CC314>$AE23,$AE23-SUM($AF314:CC314),CC314)","v":0},{"$f":"IF(SUM($AF314:CD314)+CD314>$AE23,$AE23-SUM($AF314:CD314),CD314)","v":0},{"$f":"IF(SUM($AF314:CE314)+CE314>$AE23,$AE23-SUM($AF314:CE314),CE314)","v":0},{"$f":"IF(SUM($AF314:CF314)+CF314>$AE23,$AE23-SUM($AF314:CF314),CF314)","v":0},{"$f":"IF(SUM($AF314:CG314)+CG314>$AE23,$AE23-SUM($AF314:CG314),CG314)","v":0},{"$f":"IF(SUM($AF314:CH314)+CH314>$AE23,$AE23-SUM($AF314:CH314),CH314)","v":0},{"$f":"IF(SUM($AF314:CI314)+CI314>$AE23,$AE23-SUM($AF314:CI314),CI314)","v":0},{"$f":"IF(SUM($AF314:CJ314)+CJ314>$AE23,$AE23-SUM($AF314:CJ314),CJ314)","v":0},{"$f":"IF(SUM($AF314:CK314)+CK314>$AE23,$AE23-SUM($AF314:CK314),CK314)","v":0},{"$f":"IF(SUM($AF314:CL314)+CL314>$AE23,$AE23-SUM($AF314:CL314),CL314)","v":0},{"$f":"IF(SUM($AF314:CM314)+CM314>$AE23,$AE23-SUM($AF314:CM314),CM314)","v":0},{"$f":"IF(SUM($AF314:CN314)+CN314>$AE23,$AE23-SUM($AF314:CN314),CN314)","v":0},{"$f":"IF(SUM($AF314:CO314)+CO314>$AE23,$AE23-SUM($AF314:CO314),CO314)","v":0},{"$f":"IF(SUM($AF314:CP314)+CP314>$AE23,$AE23-SUM($AF314:CP314),CP314)","v":0},{"$f":"IF(SUM($AF314:CQ314)+CQ314>$AE23,$AE23-SUM($AF314:CQ314),CQ314)","v":0},{"$f":"IF(SUM($AF314:CR314)+CR314>$AE23,$AE23-SUM($AF314:CR314),CR314)","v":0},{"$f":"IF(SUM($AF314:CS314)+CS314>$AE23,$AE23-SUM($AF314:CS314),CS314)","v":0},{"$f":"IF(SUM($AF314:CT314)+CT314>$AE23,$AE23-SUM($AF314:CT314),CT314)","v":0},{"$f":"IF(SUM($AF314:CU314)+CU314>$AE23,$AE23-SUM($AF314:CU314),CU314)","v":0},{"$f":"IF(SUM($AF314:CV314)+CV314>$AE23,$AE23-SUM($AF314:CV314),CV314)","v":0},{"$f":"IF(SUM($AF314:CW314)+CW314>$AE23,$AE23-SUM($AF314:CW314),CW314)","v":0},{"$f":"IF(SUM($AF314:CX314)+CX314>$AE23,$AE23-SUM($AF314:CX314),CX314)","v":0},{"$f":"IF(SUM($AF314:CY314)+CY314>$AE23,$AE23-SUM($AF314:CY314),CY314)","v":0},{"$f":"IF(SUM($AF314:CZ314)+CZ314>$AE23,$AE23-SUM($AF314:CZ314),CZ314)","v":0},{"$f":"IF(SUM($AF314:DA314)+DA314>$AE23,$AE23-SUM($AF314:DA314),DA314)","v":0},{"$f":"IF(SUM($AF314:DB314)+DB314>$AE23,$AE23-SUM($AF314:DB314),DB314)","v":0},{"$f":"IF(SUM($AF314:DC314)+DC314>$AE23,$AE23-SUM($AF314:DC314),DC314)","v":0},{"$f":"IF(SUM($AF314:DD314)+DD314>$AE23,$AE23-SUM($AF314:DD314),DD314)","v":0},{"$f":"IF(SUM($AF314:DE314)+DE314>$AE23,$AE23-SUM($AF314:DE314),DE314)","v":0},{"$f":"IF(SUM($AF314:DF314)+DF314>$AE23,$AE23-SUM($AF314:DF314),DF314)","v":0},{"$f":"IF(SUM($AF314:DG314)+DG314>$AE23,$AE23-SUM($AF314:DG314),DG314)","v":0},{"$f":"IF(SUM($AF314:DH314)+DH314>$AE23,$AE23-SUM($AF314:DH314),DH314)","v":0},{"$f":"IF(SUM($AF314:DI314)+DI314>$AE23,$AE23-SUM($AF314:DI314),DI314)","v":0},{"$f":"IF(SUM($AF314:DJ314)+DJ314>$AE23,$AE23-SUM($AF314:DJ314),DJ314)","v":0},{"$f":"IF(SUM($AF314:DK314)+DK314>$AE23,$AE23-SUM($AF314:DK314),DK314)","v":0},{"$f":"IF(SUM($AF314:DL314)+DL314>$AE23,$AE23-SUM($AF314:DL314),DL314)","v":0},{"$f":"IF(SUM($AF314:DM314)+DM314>$AE23,$AE23-SUM($AF314:DM314),DM314)","v":0},{"$f":"IF(SUM($AF314:DN314)+DN314>$AE23,$AE23-SUM($AF314:DN314),DN314)","v":0},{"$f":"IF(SUM($AF314:DO314)+DO314>$AE23,$AE23-SUM($AF314:DO314),DO314)","v":0},{"$f":"IF(SUM($AF314:DP314)+DP314>$AE23,$AE23-SUM($AF314:DP314),DP314)","v":0},{"$f":"IF(SUM($AF314:DQ314)+DQ314>$AE23,$AE23-SUM($AF314:DQ314),DQ314)","v":0},{"$f":"IF(SUM($AF314:DR314)+DR314>$AE23,$AE23-SUM($AF314:DR314),DR314)","v":0},{"$f":"IF(SUM($AF314:DS314)+DS314>$AE23,$AE23-SUM($AF314:DS314),DS314)","v":0},{"$f":"IF(SUM($AF314:DT314)+DT314>$AE23,$AE23-SUM($AF314:DT314),DT314)","v":0},{"$f":"IF(SUM($AF314:DU314)+DU314>$AE23,$AE23-SUM($AF314:DU314),DU314)","v":0},{"$f":"IF(SUM($AF314:DV314)+DV314>$AE23,$AE23-SUM($AF314:DV314),DV314)","v":0},{"$f":"IF(SUM($AF314:DW314)+DW314>$AE23,$AE23-SUM($AF314:DW314),DW314)","v":0},{"$f":"IF(SUM($AF314:DX314)+DX314>$AE23,$AE23-SUM($AF314:DX314),DX314)","v":0},{"$f":"IF(SUM($AF314:DY314)+DY314>$AE23,$AE23-SUM($AF314:DY314),DY314)","v":0},{"$f":"IF(SUM($AF314:DZ314)+DZ314>$AE23,$AE23-SUM($AF314:DZ314),DZ314)","v":0},{"$f":"IF(SUM($AF314:EA314)+EA314>$AE23,$AE23-SUM($AF314:EA314),EA314)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3165262499999989E-4,{"$f":"IF(SUM($AF315:AF315)+AF315>$AE24,$AE24-SUM($AF315:AF315),AF315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AG315)+AG315>$AE24,$AE24-SUM($AF315:AG315),AG315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AH315)+AH315>$AE24,$AE24-SUM($AF315:AH315),AH315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AI315)+AI315>$AE24,$AE24-SUM($AF315:AI315),AI315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AJ315)+AJ315>$AE24,$AE24-SUM($AF315:AJ315),AJ315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AK315)+AK315>$AE24,$AE24-SUM($AF315:AK315),AK315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AL315)+AL315>$AE24,$AE24-SUM($AF315:AL315),AL315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AM315)+AM315>$AE24,$AE24-SUM($AF315:AM315),AM315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AN315)+AN315>$AE24,$AE24-SUM($AF315:AN315),AN315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AO315)+AO315>$AE24,$AE24-SUM($AF315:AO315),AO315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AP315)+AP315>$AE24,$AE24-SUM($AF315:AP315),AP315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AQ315)+AQ315>$AE24,$AE24-SUM($AF315:AQ315),AQ315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AR315)+AR315>$AE24,$AE24-SUM($AF315:AR315),AR315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AS315)+AS315>$AE24,$AE24-SUM($AF315:AS315),AS315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AT315)+AT315>$AE24,$AE24-SUM($AF315:AT315),AT315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AU315)+AU315>$AE24,$AE24-SUM($AF315:AU315),AU315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AV315)+AV315>$AE24,$AE24-SUM($AF315:AV315),AV315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AW315)+AW315>$AE24,$AE24-SUM($AF315:AW315),AW315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AX315)+AX315>$AE24,$AE24-SUM($AF315:AX315),AX315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AY315)+AY315>$AE24,$AE24-SUM($AF315:AY315),AY315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:AZ315)+AZ315>$AE24,$AE24-SUM($AF315:AZ315),AZ315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BA315)+BA315>$AE24,$AE24-SUM($AF315:BA315),BA315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BB315)+BB315>$AE24,$AE24-SUM($AF315:BB315),BB315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BC315)+BC315>$AE24,$AE24-SUM($AF315:BC315),BC315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BD315)+BD315>$AE24,$AE24-SUM($AF315:BD315),BD315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BE315)+BE315>$AE24,$AE24-SUM($AF315:BE315),BE315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BF315)+BF315>$AE24,$AE24-SUM($AF315:BF315),BF315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BG315)+BG315>$AE24,$AE24-SUM($AF315:BG315),BG315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BH315)+BH315>$AE24,$AE24-SUM($AF315:BH315),BH315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BI315)+BI315>$AE24,$AE24-SUM($AF315:BI315),BI315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BJ315)+BJ315>$AE24,$AE24-SUM($AF315:BJ315),BJ315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BK315)+BK315>$AE24,$AE24-SUM($AF315:BK315),BK315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BL315)+BL315>$AE24,$AE24-SUM($AF315:BL315),BL315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BM315)+BM315>$AE24,$AE24-SUM($AF315:BM315),BM315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BN315)+BN315>$AE24,$AE24-SUM($AF315:BN315),BN315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BO315)+BO315>$AE24,$AE24-SUM($AF315:BO315),BO315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BP315)+BP315>$AE24,$AE24-SUM($AF315:BP315),BP315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BQ315)+BQ315>$AE24,$AE24-SUM($AF315:BQ315),BQ315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BR315)+BR315>$AE24,$AE24-SUM($AF315:BR315),BR315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BS315)+BS315>$AE24,$AE24-SUM($AF315:BS315),BS315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BT315)+BT315>$AE24,$AE24-SUM($AF315:BT315),BT315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BU315)+BU315>$AE24,$AE24-SUM($AF315:BU315),BU315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BV315)+BV315>$AE24,$AE24-SUM($AF315:BV315),BV315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BW315)+BW315>$AE24,$AE24-SUM($AF315:BW315),BW315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BX315)+BX315>$AE24,$AE24-SUM($AF315:BX315),BX315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BY315)+BY315>$AE24,$AE24-SUM($AF315:BY315),BY315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:BZ315)+BZ315>$AE24,$AE24-SUM($AF315:BZ315),BZ315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CA315)+CA315>$AE24,$AE24-SUM($AF315:CA315),CA315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CB315)+CB315>$AE24,$AE24-SUM($AF315:CB315),CB315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CC315)+CC315>$AE24,$AE24-SUM($AF315:CC315),CC315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CD315)+CD315>$AE24,$AE24-SUM($AF315:CD315),CD315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CE315)+CE315>$AE24,$AE24-SUM($AF315:CE315),CE315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CF315)+CF315>$AE24,$AE24-SUM($AF315:CF315),CF315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CG315)+CG315>$AE24,$AE24-SUM($AF315:CG315),CG315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CH315)+CH315>$AE24,$AE24-SUM($AF315:CH315),CH315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CI315)+CI315>$AE24,$AE24-SUM($AF315:CI315),CI315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CJ315)+CJ315>$AE24,$AE24-SUM($AF315:CJ315),CJ315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CK315)+CK315>$AE24,$AE24-SUM($AF315:CK315),CK315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CL315)+CL315>$AE24,$AE24-SUM($AF315:CL315),CL315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CM315)+CM315>$AE24,$AE24-SUM($AF315:CM315),CM315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CN315)+CN315>$AE24,$AE24-SUM($AF315:CN315),CN315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CO315)+CO315>$AE24,$AE24-SUM($AF315:CO315),CO315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CP315)+CP315>$AE24,$AE24-SUM($AF315:CP315),CP315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CQ315)+CQ315>$AE24,$AE24-SUM($AF315:CQ315),CQ315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CR315)+CR315>$AE24,$AE24-SUM($AF315:CR315),CR315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CS315)+CS315>$AE24,$AE24-SUM($AF315:CS315),CS315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CT315)+CT315>$AE24,$AE24-SUM($AF315:CT315),CT315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CU315)+CU315>$AE24,$AE24-SUM($AF315:CU315),CU315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CV315)+CV315>$AE24,$AE24-SUM($AF315:CV315),CV315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CW315)+CW315>$AE24,$AE24-SUM($AF315:CW315),CW315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CX315)+CX315>$AE24,$AE24-SUM($AF315:CX315),CX315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CY315)+CY315>$AE24,$AE24-SUM($AF315:CY315),CY315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:CZ315)+CZ315>$AE24,$AE24-SUM($AF315:CZ315),CZ315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:DA315)+DA315>$AE24,$AE24-SUM($AF315:DA315),DA315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:DB315)+DB315>$AE24,$AE24-SUM($AF315:DB315),DB315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:DC315)+DC315>$AE24,$AE24-SUM($AF315:DC315),DC315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:DD315)+DD315>$AE24,$AE24-SUM($AF315:DD315),DD315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:DE315)+DE315>$AE24,$AE24-SUM($AF315:DE315),DE315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:DF315)+DF315>$AE24,$AE24-SUM($AF315:DF315),DF315)","v":8.3165262499999989E-4},{"$f":"IF(SUM($AF315:DG315)+DG315>$AE24,$AE24-SUM($AF315:DG315),DG315)","v":8.3266726846886741E-17},{"$f":"IF(SUM($AF315:DH315)+DH315>$AE24,$AE24-SUM($AF315:DH315),DH315)","v":0},{"$f":"IF(SUM($AF315:DI315)+DI315>$AE24,$AE24-SUM($AF315:DI315),DI315)","v":0},{"$f":"IF(SUM($AF315:DJ315)+DJ315>$AE24,$AE24-SUM($AF315:DJ315),DJ315)","v":0},{"$f":"IF(SUM($AF315:DK315)+DK315>$AE24,$AE24-SUM($AF315:DK315),DK315)","v":0},{"$f":"IF(SUM($AF315:DL315)+DL315>$AE24,$AE24-SUM($AF315:DL315),DL315)","v":0},{"$f":"IF(SUM($AF315:DM315)+DM315>$AE24,$AE24-SUM($AF315:DM315),DM315)","v":0},{"$f":"IF(SUM($AF315:DN315)+DN315>$AE24,$AE24-SUM($AF315:DN315),DN315)","v":0},{"$f":"IF(SUM($AF315:DO315)+DO315>$AE24,$AE24-SUM($AF315:DO315),DO315)","v":0},{"$f":"IF(SUM($AF315:DP315)+DP315>$AE24,$AE24-SUM($AF315:DP315),DP315)","v":0},{"$f":"IF(SUM($AF315:DQ315)+DQ315>$AE24,$AE24-SUM($AF315:DQ315),DQ315)","v":0},{"$f":"IF(SUM($AF315:DR315)+DR315>$AE24,$AE24-SUM($AF315:DR315),DR315)","v":0},{"$f":"IF(SUM($AF315:DS315)+DS315>$AE24,$AE24-SUM($AF315:DS315),DS315)","v":0},{"$f":"IF(SUM($AF315:DT315)+DT315>$AE24,$AE24-SUM($AF315:DT315),DT315)","v":0},{"$f":"IF(SUM($AF315:DU315)+DU315>$AE24,$AE24-SUM($AF315:DU315),DU315)","v":0},{"$f":"IF(SUM($AF315:DV315)+DV315>$AE24,$AE24-SUM($AF315:DV315),DV315)","v":0},{"$f":"IF(SUM($AF315:DW315)+DW315>$AE24,$AE24-SUM($AF315:DW315),DW315)","v":0},{"$f":"IF(SUM($AF315:DX315)+DX315>$AE24,$AE24-SUM($AF315:DX315),DX315)","v":0},{"$f":"IF(SUM($AF315:DY315)+DY315>$AE24,$AE24-SUM($AF315:DY315),DY315)","v":0},{"$f":"IF(SUM($AF315:DZ315)+DZ315>$AE24,$AE24-SUM($AF315:DZ315),DZ315)","v":0},{"$f":"IF(SUM($AF315:EA315)+EA315>$AE24,$AE24-SUM($AF315:EA315),EA315)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AF316:AF316)+AF316>$AE25,$AE25-SUM($AF316:AF316),AF316)","v":0},{"$f":"IF(SUM($AF316:AG316)+AG316>$AE25,$AE25-SUM($AF316:AG316),AG316)","v":0},{"$f":"IF(SUM($AF316:AH316)+AH316>$AE25,$AE25-SUM($AF316:AH316),AH316)","v":0},{"$f":"IF(SUM($AF316:AI316)+AI316>$AE25,$AE25-SUM($AF316:AI316),AI316)","v":0},{"$f":"IF(SUM($AF316:AJ316)+AJ316>$AE25,$AE25-SUM($AF316:AJ316),AJ316)","v":0},{"$f":"IF(SUM($AF316:AK316)+AK316>$AE25,$AE25-SUM($AF316:AK316),AK316)","v":0},{"$f":"IF(SUM($AF316:AL316)+AL316>$AE25,$AE25-SUM($AF316:AL316),AL316)","v":0},{"$f":"IF(SUM($AF316:AM316)+AM316>$AE25,$AE25-SUM($AF316:AM316),AM316)","v":0},{"$f":"IF(SUM($AF316:AN316)+AN316>$AE25,$AE25-SUM($AF316:AN316),AN316)","v":0},{"$f":"IF(SUM($AF316:AO316)+AO316>$AE25,$AE25-SUM($AF316:AO316),AO316)","v":0},{"$f":"IF(SUM($AF316:AP316)+AP316>$AE25,$AE25-SUM($AF316:AP316),AP316)","v":0},{"$f":"IF(SUM($AF316:AQ316)+AQ316>$AE25,$AE25-SUM($AF316:AQ316),AQ316)","v":0},{"$f":"IF(SUM($AF316:AR316)+AR316>$AE25,$AE25-SUM($AF316:AR316),AR316)","v":0},{"$f":"IF(SUM($AF316:AS316)+AS316>$AE25,$AE25-SUM($AF316:AS316),AS316)","v":0},{"$f":"IF(SUM($AF316:AT316)+AT316>$AE25,$AE25-SUM($AF316:AT316),AT316)","v":0},{"$f":"IF(SUM($AF316:AU316)+AU316>$AE25,$AE25-SUM($AF316:AU316),AU316)","v":0},{"$f":"IF(SUM($AF316:AV316)+AV316>$AE25,$AE25-SUM($AF316:AV316),AV316)","v":0},{"$f":"IF(SUM($AF316:AW316)+AW316>$AE25,$AE25-SUM($AF316:AW316),AW316)","v":0},{"$f":"IF(SUM($AF316:AX316)+AX316>$AE25,$AE25-SUM($AF316:AX316),AX316)","v":0},{"$f":"IF(SUM($AF316:AY316)+AY316>$AE25,$AE25-SUM($AF316:AY316),AY316)","v":0},{"$f":"IF(SUM($AF316:AZ316)+AZ316>$AE25,$AE25-SUM($AF316:AZ316),AZ316)","v":0},{"$f":"IF(SUM($AF316:BA316)+BA316>$AE25,$AE25-SUM($AF316:BA316),BA316)","v":0},{"$f":"IF(SUM($AF316:BB316)+BB316>$AE25,$AE25-SUM($AF316:BB316),BB316)","v":0},{"$f":"IF(SUM($AF316:BC316)+BC316>$AE25,$AE25-SUM($AF316:BC316),BC316)","v":0},{"$f":"IF(SUM($AF316:BD316)+BD316>$AE25,$AE25-SUM($AF316:BD316),BD316)","v":0},{"$f":"IF(SUM($AF316:BE316)+BE316>$AE25,$AE25-SUM($AF316:BE316),BE316)","v":0},{"$f":"IF(SUM($AF316:BF316)+BF316>$AE25,$AE25-SUM($AF316:BF316),BF316)","v":0},{"$f":"IF(SUM($AF316:BG316)+BG316>$AE25,$AE25-SUM($AF316:BG316),BG316)","v":0},{"$f":"IF(SUM($AF316:BH316)+BH316>$AE25,$AE25-SUM($AF316:BH316),BH316)","v":0},{"$f":"IF(SUM($AF316:BI316)+BI316>$AE25,$AE25-SUM($AF316:BI316),BI316)","v":0},{"$f":"IF(SUM($AF316:BJ316)+BJ316>$AE25,$AE25-SUM($AF316:BJ316),BJ316)","v":0},{"$f":"IF(SUM($AF316:BK316)+BK316>$AE25,$AE25-SUM($AF316:BK316),BK316)","v":0},{"$f":"IF(SUM($AF316:BL316)+BL316>$AE25,$AE25-SUM($AF316:BL316),BL316)","v":0},{"$f":"IF(SUM($AF316:BM316)+BM316>$AE25,$AE25-SUM($AF316:BM316),BM316)","v":0},{"$f":"IF(SUM($AF316:BN316)+BN316>$AE25,$AE25-SUM($AF316:BN316),BN316)","v":0},{"$f":"IF(SUM($AF316:BO316)+BO316>$AE25,$AE25-SUM($AF316:BO316),BO316)","v":0},{"$f":"IF(SUM($AF316:BP316)+BP316>$AE25,$AE25-SUM($AF316:BP316),BP316)","v":0},{"$f":"IF(SUM($AF316:BQ316)+BQ316>$AE25,$AE25-SUM($AF316:BQ316),BQ316)","v":0},{"$f":"IF(SUM($AF316:BR316)+BR316>$AE25,$AE25-SUM($AF316:BR316),BR316)","v":0},{"$f":"IF(SUM($AF316:BS316)+BS316>$AE25,$AE25-SUM($AF316:BS316),BS316)","v":0},{"$f":"IF(SUM($AF316:BT316)+BT316>$AE25,$AE25-SUM($AF316:BT316),BT316)","v":0},{"$f":"IF(SUM($AF316:BU316)+BU316>$AE25,$AE25-SUM($AF316:BU316),BU316)","v":0},{"$f":"IF(SUM($AF316:BV316)+BV316>$AE25,$AE25-SUM($AF316:BV316),BV316)","v":0},{"$f":"IF(SUM($AF316:BW316)+BW316>$AE25,$AE25-SUM($AF316:BW316),BW316)","v":0},{"$f":"IF(SUM($AF316:BX316)+BX316>$AE25,$AE25-SUM($AF316:BX316),BX316)","v":0},{"$f":"IF(SUM($AF316:BY316)+BY316>$AE25,$AE25-SUM($AF316:BY316),BY316)","v":0},{"$f":"IF(SUM($AF316:BZ316)+BZ316>$AE25,$AE25-SUM($AF316:BZ316),BZ316)","v":0},{"$f":"IF(SUM($AF316:CA316)+CA316>$AE25,$AE25-SUM($AF316:CA316),CA316)","v":0},{"$f":"IF(SUM($AF316:CB316)+CB316>$AE25,$AE25-SUM($AF316:CB316),CB316)","v":0},{"$f":"IF(SUM($AF316:CC316)+CC316>$AE25,$AE25-SUM($AF316:CC316),CC316)","v":0},{"$f":"IF(SUM($AF316:CD316)+CD316>$AE25,$AE25-SUM($AF316:CD316),CD316)","v":0},{"$f":"IF(SUM($AF316:CE316)+CE316>$AE25,$AE25-SUM($AF316:CE316),CE316)","v":0},{"$f":"IF(SUM($AF316:CF316)+CF316>$AE25,$AE25-SUM($AF316:CF316),CF316)","v":0},{"$f":"IF(SUM($AF316:CG316)+CG316>$AE25,$AE25-SUM($AF316:CG316),CG316)","v":0},{"$f":"IF(SUM($AF316:CH316)+CH316>$AE25,$AE25-SUM($AF316:CH316),CH316)","v":0},{"$f":"IF(SUM($AF316:CI316)+CI316>$AE25,$AE25-SUM($AF316:CI316),CI316)","v":0},{"$f":"IF(SUM($AF316:CJ316)+CJ316>$AE25,$AE25-SUM($AF316:CJ316),CJ316)","v":0},{"$f":"IF(SUM($AF316:CK316)+CK316>$AE25,$AE25-SUM($AF316:CK316),CK316)","v":0},{"$f":"IF(SUM($AF316:CL316)+CL316>$AE25,$AE25-SUM($AF316:CL316),CL316)","v":0},{"$f":"IF(SUM($AF316:CM316)+CM316>$AE25,$AE25-SUM($AF316:CM316),CM316)","v":0},{"$f":"IF(SUM($AF316:CN316)+CN316>$AE25,$AE25-SUM($AF316:CN316),CN316)","v":0},{"$f":"IF(SUM($AF316:CO316)+CO316>$AE25,$AE25-SUM($AF316:CO316),CO316)","v":0},{"$f":"IF(SUM($AF316:CP316)+CP316>$AE25,$AE25-SUM($AF316:CP316),CP316)","v":0},{"$f":"IF(SUM($AF316:CQ316)+CQ316>$AE25,$AE25-SUM($AF316:CQ316),CQ316)","v":0},{"$f":"IF(SUM($AF316:CR316)+CR316>$AE25,$AE25-SUM($AF316:CR316),CR316)","v":0},{"$f":"IF(SUM($AF316:CS316)+CS316>$AE25,$AE25-SUM($AF316:CS316),CS316)","v":0},{"$f":"IF(SUM($AF316:CT316)+CT316>$AE25,$AE25-SUM($AF316:CT316),CT316)","v":0},{"$f":"IF(SUM($AF316:CU316)+CU316>$AE25,$AE25-SUM($AF316:CU316),CU316)","v":0},{"$f":"IF(SUM($AF316:CV316)+CV316>$AE25,$AE25-SUM($AF316:CV316),CV316)","v":0},{"$f":"IF(SUM($AF316:CW316)+CW316>$AE25,$AE25-SUM($AF316:CW316),CW316)","v":0},{"$f":"IF(SUM($AF316:CX316)+CX316>$AE25,$AE25-SUM($AF316:CX316),CX316)","v":0},{"$f":"IF(SUM($AF316:CY316)+CY316>$AE25,$AE25-SUM($AF316:CY316),CY316)","v":0},{"$f":"IF(SUM($AF316:CZ316)+CZ316>$AE25,$AE25-SUM($AF316:CZ316),CZ316)","v":0},{"$f":"IF(SUM($AF316:DA316)+DA316>$AE25,$AE25-SUM($AF316:DA316),DA316)","v":0},{"$f":"IF(SUM($AF316:DB316)+DB316>$AE25,$AE25-SUM($AF316:DB316),DB316)","v":0},{"$f":"IF(SUM($AF316:DC316)+DC316>$AE25,$AE25-SUM($AF316:DC316),DC316)","v":0},{"$f":"IF(SUM($AF316:DD316)+DD316>$AE25,$AE25-SUM($AF316:DD316),DD316)","v":0},{"$f":"IF(SUM($AF316:DE316)+DE316>$AE25,$AE25-SUM($AF316:DE316),DE316)","v":0},{"$f":"IF(SUM($AF316:DF316)+DF316>$AE25,$AE25-SUM($AF316:DF316),DF316)","v":0},{"$f":"IF(SUM($AF316:DG316)+DG316>$AE25,$AE25-SUM($AF316:DG316),DG316)","v":0},{"$f":"IF(SUM($AF316:DH316)+DH316>$AE25,$AE25-SUM($AF316:DH316),DH316)","v":0},{"$f":"IF(SUM($AF316:DI316)+DI316>$AE25,$AE25-SUM($AF316:DI316),DI316)","v":0},{"$f":"IF(SUM($AF316:DJ316)+DJ316>$AE25,$AE25-SUM($AF316:DJ316),DJ316)","v":0},{"$f":"IF(SUM($AF316:DK316)+DK316>$AE25,$AE25-SUM($AF316:DK316),DK316)","v":0},{"$f":"IF(SUM($AF316:DL316)+DL316>$AE25,$AE25-SUM($AF316:DL316),DL316)","v":0},{"$f":"IF(SUM($AF316:DM316)+DM316>$AE25,$AE25-SUM($AF316:DM316),DM316)","v":0},{"$f":"IF(SUM($AF316:DN316)+DN316>$AE25,$AE25-SUM($AF316:DN316),DN316)","v":0},{"$f":"IF(SUM($AF316:DO316)+DO316>$AE25,$AE25-SUM($AF316:DO316),DO316)","v":0},{"$f":"IF(SUM($AF316:DP316)+DP316>$AE25,$AE25-SUM($AF316:DP316),DP316)","v":0},{"$f":"IF(SUM($AF316:DQ316)+DQ316>$AE25,$AE25-SUM($AF316:DQ316),DQ316)","v":0},{"$f":"IF(SUM($AF316:DR316)+DR316>$AE25,$AE25-SUM($AF316:DR316),DR316)","v":0},{"$f":"IF(SUM($AF316:DS316)+DS316>$AE25,$AE25-SUM($AF316:DS316),DS316)","v":0},{"$f":"IF(SUM($AF316:DT316)+DT316>$AE25,$AE25-SUM($AF316:DT316),DT316)","v":0},{"$f":"IF(SUM($AF316:DU316)+DU316>$AE25,$AE25-SUM($AF316:DU316),DU316)","v":0},{"$f":"IF(SUM($AF316:DV316)+DV316>$AE25,$AE25-SUM($AF316:DV316),DV316)","v":0},{"$f":"IF(SUM($AF316:DW316)+DW316>$AE25,$AE25-SUM($AF316:DW316),DW316)","v":0},{"$f":"IF(SUM($AF316:DX316)+DX316>$AE25,$AE25-SUM($AF316:DX316),DX316)","v":0},{"$f":"IF(SUM($AF316:DY316)+DY316>$AE25,$AE25-SUM($AF316:DY316),DY316)","v":0},{"$f":"IF(SUM($AF316:DZ316)+DZ316>$AE25,$AE25-SUM($AF316:DZ316),DZ316)","v":0},{"$f":"IF(SUM($AF316:EA316)+EA316>$AE25,$AE25-SUM($AF316:EA316),EA316)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3594000000000001E-5,{"$f":"IF(SUM($AF317:AF317)+AF317>$AE26,$AE26-SUM($AF317:AF317),AF317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AG317)+AG317>$AE26,$AE26-SUM($AF317:AG317),AG317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AH317)+AH317>$AE26,$AE26-SUM($AF317:AH317),AH317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AI317)+AI317>$AE26,$AE26-SUM($AF317:AI317),AI317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AJ317)+AJ317>$AE26,$AE26-SUM($AF317:AJ317),AJ317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AK317)+AK317>$AE26,$AE26-SUM($AF317:AK317),AK317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AL317)+AL317>$AE26,$AE26-SUM($AF317:AL317),AL317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AM317)+AM317>$AE26,$AE26-SUM($AF317:AM317),AM317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AN317)+AN317>$AE26,$AE26-SUM($AF317:AN317),AN317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AO317)+AO317>$AE26,$AE26-SUM($AF317:AO317),AO317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AP317)+AP317>$AE26,$AE26-SUM($AF317:AP317),AP317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AQ317)+AQ317>$AE26,$AE26-SUM($AF317:AQ317),AQ317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AR317)+AR317>$AE26,$AE26-SUM($AF317:AR317),AR317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AS317)+AS317>$AE26,$AE26-SUM($AF317:AS317),AS317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AT317)+AT317>$AE26,$AE26-SUM($AF317:AT317),AT317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AU317)+AU317>$AE26,$AE26-SUM($AF317:AU317),AU317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AV317)+AV317>$AE26,$AE26-SUM($AF317:AV317),AV317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AW317)+AW317>$AE26,$AE26-SUM($AF317:AW317),AW317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AX317)+AX317>$AE26,$AE26-SUM($AF317:AX317),AX317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AY317)+AY317>$AE26,$AE26-SUM($AF317:AY317),AY317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:AZ317)+AZ317>$AE26,$AE26-SUM($AF317:AZ317),AZ317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BA317)+BA317>$AE26,$AE26-SUM($AF317:BA317),BA317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BB317)+BB317>$AE26,$AE26-SUM($AF317:BB317),BB317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BC317)+BC317>$AE26,$AE26-SUM($AF317:BC317),BC317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BD317)+BD317>$AE26,$AE26-SUM($AF317:BD317),BD317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BE317)+BE317>$AE26,$AE26-SUM($AF317:BE317),BE317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BF317)+BF317>$AE26,$AE26-SUM($AF317:BF317),BF317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BG317)+BG317>$AE26,$AE26-SUM($AF317:BG317),BG317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BH317)+BH317>$AE26,$AE26-SUM($AF317:BH317),BH317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BI317)+BI317>$AE26,$AE26-SUM($AF317:BI317),BI317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BJ317)+BJ317>$AE26,$AE26-SUM($AF317:BJ317),BJ317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BK317)+BK317>$AE26,$AE26-SUM($AF317:BK317),BK317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BL317)+BL317>$AE26,$AE26-SUM($AF317:BL317),BL317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BM317)+BM317>$AE26,$AE26-SUM($AF317:BM317),BM317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BN317)+BN317>$AE26,$AE26-SUM($AF317:BN317),BN317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BO317)+BO317>$AE26,$AE26-SUM($AF317:BO317),BO317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BP317)+BP317>$AE26,$AE26-SUM($AF317:BP317),BP317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BQ317)+BQ317>$AE26,$AE26-SUM($AF317:BQ317),BQ317)","v":2.3594000000000001E-5},{"$f":"IF(SUM($AF317:BR317)+BR317>$AE26,$AE26-SUM($AF317:BR317),BR317)","v":2.3593999999999395E-5},{"$f":"IF(SUM($AF317:BS317)+BS317>$AE26,$AE26-SUM($AF317:BS317),BS317)","v":0},{"$f":"IF(SUM($AF317:BT317)+BT317>$AE26,$AE26-SUM($AF317:BT317),BT317)","v":0},{"$f":"IF(SUM($AF317:BU317)+BU317>$AE26,$AE26-SUM($AF317:BU317),BU317)","v":0},{"$f":"IF(SUM($AF317:BV317)+BV317>$AE26,$AE26-SUM($AF317:BV317),BV317)","v":0},{"$f":"IF(SUM($AF317:BW317)+BW317>$AE26,$AE26-SUM($AF317:BW317),BW317)","v":0},{"$f":"IF(SUM($AF317:BX317)+BX317>$AE26,$AE26-SUM($AF317:BX317),BX317)","v":0},{"$f":"IF(SUM($AF317:BY317)+BY317>$AE26,$AE26-SUM($AF317:BY317),BY317)","v":0},{"$f":"IF(SUM($AF317:BZ317)+BZ317>$AE26,$AE26-SUM($AF317:BZ317),BZ317)","v":0},{"$f":"IF(SUM($AF317:CA317)+CA317>$AE26,$AE26-SUM($AF317:CA317),CA317)","v":0},{"$f":"IF(SUM($AF317:CB317)+CB317>$AE26,$AE26-SUM($AF317:CB317),CB317)","v":0},{"$f":"IF(SUM($AF317:CC317)+CC317>$AE26,$AE26-SUM($AF317:CC317),CC317)","v":0},{"$f":"IF(SUM($AF317:CD317)+CD317>$AE26,$AE26-SUM($AF317:CD317),CD317)","v":0},{"$f":"IF(SUM($AF317:CE317)+CE317>$AE26,$AE26-SUM($AF317:CE317),CE317)","v":0},{"$f":"IF(SUM($AF317:CF317)+CF317>$AE26,$AE26-SUM($AF317:CF317),CF317)","v":0},{"$f":"IF(SUM($AF317:CG317)+CG317>$AE26,$AE26-SUM($AF317:CG317),CG317)","v":0},{"$f":"IF(SUM($AF317:CH317)+CH317>$AE26,$AE26-SUM($AF317:CH317),CH317)","v":0},{"$f":"IF(SUM($AF317:CI317)+CI317>$AE26,$AE26-SUM($AF317:CI317),CI317)","v":0},{"$f":"IF(SUM($AF317:CJ317)+CJ317>$AE26,$AE26-SUM($AF317:CJ317),CJ317)","v":0},{"$f":"IF(SUM($AF317:CK317)+CK317>$AE26,$AE26-SUM($AF317:CK317),CK317)","v":0},{"$f":"IF(SUM($AF317:CL317)+CL317>$AE26,$AE26-SUM($AF317:CL317),CL317)","v":0},{"$f":"IF(SUM($AF317:CM317)+CM317>$AE26,$AE26-SUM($AF317:CM317),CM317)","v":0},{"$f":"IF(SUM($AF317:CN317)+CN317>$AE26,$AE26-SUM($AF317:CN317),CN317)","v":0},{"$f":"IF(SUM($AF317:CO317)+CO317>$AE26,$AE26-SUM($AF317:CO317),CO317)","v":0},{"$f":"IF(SUM($AF317:CP317)+CP317>$AE26,$AE26-SUM($AF317:CP317),CP317)","v":0},{"$f":"IF(SUM($AF317:CQ317)+CQ317>$AE26,$AE26-SUM($AF317:CQ317),CQ317)","v":0},{"$f":"IF(SUM($AF317:CR317)+CR317>$AE26,$AE26-SUM($AF317:CR317),CR317)","v":0},{"$f":"IF(SUM($AF317:CS317)+CS317>$AE26,$AE26-SUM($AF317:CS317),CS317)","v":0},{"$f":"IF(SUM($AF317:CT317)+CT317>$AE26,$AE26-SUM($AF317:CT317),CT317)","v":0},{"$f":"IF(SUM($AF317:CU317)+CU317>$AE26,$AE26-SUM($AF317:CU317),CU317)","v":0},{"$f":"IF(SUM($AF317:CV317)+CV317>$AE26,$AE26-SUM($AF317:CV317),CV317)","v":0},{"$f":"IF(SUM($AF317:CW317)+CW317>$AE26,$AE26-SUM($AF317:CW317),CW317)","v":0},{"$f":"IF(SUM($AF317:CX317)+CX317>$AE26,$AE26-SUM($AF317:CX317),CX317)","v":0},{"$f":"IF(SUM($AF317:CY317)+CY317>$AE26,$AE26-SUM($AF317:CY317),CY317)","v":0},{"$f":"IF(SUM($AF317:CZ317)+CZ317>$AE26,$AE26-SUM($AF317:CZ317),CZ317)","v":0},{"$f":"IF(SUM($AF317:DA317)+DA317>$AE26,$AE26-SUM($AF317:DA317),DA317)","v":0},{"$f":"IF(SUM($AF317:DB317)+DB317>$AE26,$AE26-SUM($AF317:DB317),DB317)","v":0},{"$f":"IF(SUM($AF317:DC317)+DC317>$AE26,$AE26-SUM($AF317:DC317),DC317)","v":0},{"$f":"IF(SUM($AF317:DD317)+DD317>$AE26,$AE26-SUM($AF317:DD317),DD317)","v":0},{"$f":"IF(SUM($AF317:DE317)+DE317>$AE26,$AE26-SUM($AF317:DE317),DE317)","v":0},{"$f":"IF(SUM($AF317:DF317)+DF317>$AE26,$AE26-SUM($AF317:DF317),DF317)","v":0},{"$f":"IF(SUM($AF317:DG317)+DG317>$AE26,$AE26-SUM($AF317:DG317),DG317)","v":0},{"$f":"IF(SUM($AF317:DH317)+DH317>$AE26,$AE26-SUM($AF317:DH317),DH317)","v":0},{"$f":"IF(SUM($AF317:DI317)+DI317>$AE26,$AE26-SUM($AF317:DI317),DI317)","v":0},{"$f":"IF(SUM($AF317:DJ317)+DJ317>$AE26,$AE26-SUM($AF317:DJ317),DJ317)","v":0},{"$f":"IF(SUM($AF317:DK317)+DK317>$AE26,$AE26-SUM($AF317:DK317),DK317)","v":0},{"$f":"IF(SUM($AF317:DL317)+DL317>$AE26,$AE26-SUM($AF317:DL317),DL317)","v":0},{"$f":"IF(SUM($AF317:DM317)+DM317>$AE26,$AE26-SUM($AF317:DM317),DM317)","v":0},{"$f":"IF(SUM($AF317:DN317)+DN317>$AE26,$AE26-SUM($AF317:DN317),DN317)","v":0},{"$f":"IF(SUM($AF317:DO317)+DO317>$AE26,$AE26-SUM($AF317:DO317),DO317)","v":0},{"$f":"IF(SUM($AF317:DP317)+DP317>$AE26,$AE26-SUM($AF317:DP317),DP317)","v":0},{"$f":"IF(SUM($AF317:DQ317)+DQ317>$AE26,$AE26-SUM($AF317:DQ317),DQ317)","v":0},{"$f":"IF(SUM($AF317:DR317)+DR317>$AE26,$AE26-SUM($AF317:DR317),DR317)","v":0},{"$f":"IF(SUM($AF317:DS317)+DS317>$AE26,$AE26-SUM($AF317:DS317),DS317)","v":0},{"$f":"IF(SUM($AF317:DT317)+DT317>$AE26,$AE26-SUM($AF317:DT317),DT317)","v":0},{"$f":"IF(SUM($AF317:DU317)+DU317>$AE26,$AE26-SUM($AF317:DU317),DU317)","v":0},{"$f":"IF(SUM($AF317:DV317)+DV317>$AE26,$AE26-SUM($AF317:DV317),DV317)","v":0},{"$f":"IF(SUM($AF317:DW317)+DW317>$AE26,$AE26-SUM($AF317:DW317),DW317)","v":0},{"$f":"IF(SUM($AF317:DX317)+DX317>$AE26,$AE26-SUM($AF317:DX317),DX317)","v":0},{"$f":"IF(SUM($AF317:DY317)+DY317>$AE26,$AE26-SUM($AF317:DY317),DY317)","v":0},{"$f":"IF(SUM($AF317:DZ317)+DZ317>$AE26,$AE26-SUM($AF317:DZ317),DZ317)","v":0},{"$f":"IF(SUM($AF317:EA317)+EA317>$AE26,$AE26-SUM($AF317:EA317),EA317)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AF318:AF318)+AF318>$AE27,$AE27-SUM($AF318:AF318),AF318)","v":0},{"$f":"IF(SUM($AF318:AG318)+AG318>$AE27,$AE27-SUM($AF318:AG318),AG318)","v":0},{"$f":"IF(SUM($AF318:AH318)+AH318>$AE27,$AE27-SUM($AF318:AH318),AH318)","v":0},{"$f":"IF(SUM($AF318:AI318)+AI318>$AE27,$AE27-SUM($AF318:AI318),AI318)","v":0},{"$f":"IF(SUM($AF318:AJ318)+AJ318>$AE27,$AE27-SUM($AF318:AJ318),AJ318)","v":0},{"$f":"IF(SUM($AF318:AK318)+AK318>$AE27,$AE27-SUM($AF318:AK318),AK318)","v":0},{"$f":"IF(SUM($AF318:AL318)+AL318>$AE27,$AE27-SUM($AF318:AL318),AL318)","v":0},{"$f":"IF(SUM($AF318:AM318)+AM318>$AE27,$AE27-SUM($AF318:AM318),AM318)","v":0},{"$f":"IF(SUM($AF318:AN318)+AN318>$AE27,$AE27-SUM($AF318:AN318),AN318)","v":0},{"$f":"IF(SUM($AF318:AO318)+AO318>$AE27,$AE27-SUM($AF318:AO318),AO318)","v":0},{"$f":"IF(SUM($AF318:AP318)+AP318>$AE27,$AE27-SUM($AF318:AP318),AP318)","v":0},{"$f":"IF(SUM($AF318:AQ318)+AQ318>$AE27,$AE27-SUM($AF318:AQ318),AQ318)","v":0},{"$f":"IF(SUM($AF318:AR318)+AR318>$AE27,$AE27-SUM($AF318:AR318),AR318)","v":0},{"$f":"IF(SUM($AF318:AS318)+AS318>$AE27,$AE27-SUM($AF318:AS318),AS318)","v":0},{"$f":"IF(SUM($AF318:AT318)+AT318>$AE27,$AE27-SUM($AF318:AT318),AT318)","v":0},{"$f":"IF(SUM($AF318:AU318)+AU318>$AE27,$AE27-SUM($AF318:AU318),AU318)","v":0},{"$f":"IF(SUM($AF318:AV318)+AV318>$AE27,$AE27-SUM($AF318:AV318),AV318)","v":0},{"$f":"IF(SUM($AF318:AW318)+AW318>$AE27,$AE27-SUM($AF318:AW318),AW318)","v":0},{"$f":"IF(SUM($AF318:AX318)+AX318>$AE27,$AE27-SUM($AF318:AX318),AX318)","v":0},{"$f":"IF(SUM($AF318:AY318)+AY318>$AE27,$AE27-SUM($AF318:AY318),AY318)","v":0},{"$f":"IF(SUM($AF318:AZ318)+AZ318>$AE27,$AE27-SUM($AF318:AZ318),AZ318)","v":0},{"$f":"IF(SUM($AF318:BA318)+BA318>$AE27,$AE27-SUM($AF318:BA318),BA318)","v":0},{"$f":"IF(SUM($AF318:BB318)+BB318>$AE27,$AE27-SUM($AF318:BB318),BB318)","v":0},{"$f":"IF(SUM($AF318:BC318)+BC318>$AE27,$AE27-SUM($AF318:BC318),BC318)","v":0},{"$f":"IF(SUM($AF318:BD318)+BD318>$AE27,$AE27-SUM($AF318:BD318),BD318)","v":0},{"$f":"IF(SUM($AF318:BE318)+BE318>$AE27,$AE27-SUM($AF318:BE318),BE318)","v":0},{"$f":"IF(SUM($AF318:BF318)+BF318>$AE27,$AE27-SUM($AF318:BF318),BF318)","v":0},{"$f":"IF(SUM($AF318:BG318)+BG318>$AE27,$AE27-SUM($AF318:BG318),BG318)","v":0},{"$f":"IF(SUM($AF318:BH318)+BH318>$AE27,$AE27-SUM($AF318:BH318),BH318)","v":0},{"$f":"IF(SUM($AF318:BI318)+BI318>$AE27,$AE27-SUM($AF318:BI318),BI318)","v":0},{"$f":"IF(SUM($AF318:BJ318)+BJ318>$AE27,$AE27-SUM($AF318:BJ318),BJ318)","v":0},{"$f":"IF(SUM($AF318:BK318)+BK318>$AE27,$AE27-SUM($AF318:BK318),BK318)","v":0},{"$f":"IF(SUM($AF318:BL318)+BL318>$AE27,$AE27-SUM($AF318:BL318),BL318)","v":0},{"$f":"IF(SUM($AF318:BM318)+BM318>$AE27,$AE27-SUM($AF318:BM318),BM318)","v":0},{"$f":"IF(SUM($AF318:BN318)+BN318>$AE27,$AE27-SUM($AF318:BN318),BN318)","v":0},{"$f":"IF(SUM($AF318:BO318)+BO318>$AE27,$AE27-SUM($AF318:BO318),BO318)","v":0},{"$f":"IF(SUM($AF318:BP318)+BP318>$AE27,$AE27-SUM($AF318:BP318),BP318)","v":0},{"$f":"IF(SUM($AF318:BQ318)+BQ318>$AE27,$AE27-SUM($AF318:BQ318),BQ318)","v":0},{"$f":"IF(SUM($AF318:BR318)+BR318>$AE27,$AE27-SUM($AF318:BR318),BR318)","v":0},{"$f":"IF(SUM($AF318:BS318)+BS318>$AE27,$AE27-SUM($AF318:BS318),BS318)","v":0},{"$f":"IF(SUM($AF318:BT318)+BT318>$AE27,$AE27-SUM($AF318:BT318),BT318)","v":0},{"$f":"IF(SUM($AF318:BU318)+BU318>$AE27,$AE27-SUM($AF318:BU318),BU318)","v":0},{"$f":"IF(SUM($AF318:BV318)+BV318>$AE27,$AE27-SUM($AF318:BV318),BV318)","v":0},{"$f":"IF(SUM($AF318:BW318)+BW318>$AE27,$AE27-SUM($AF318:BW318),BW318)","v":0},{"$f":"IF(SUM($AF318:BX318)+BX318>$AE27,$AE27-SUM($AF318:BX318),BX318)","v":0},{"$f":"IF(SUM($AF318:BY318)+BY318>$AE27,$AE27-SUM($AF318:BY318),BY318)","v":0},{"$f":"IF(SUM($AF318:BZ318)+BZ318>$AE27,$AE27-SUM($AF318:BZ318),BZ318)","v":0},{"$f":"IF(SUM($AF318:CA318)+CA318>$AE27,$AE27-SUM($AF318:CA318),CA318)","v":0},{"$f":"IF(SUM($AF318:CB318)+CB318>$AE27,$AE27-SUM($AF318:CB318),CB318)","v":0},{"$f":"IF(SUM($AF318:CC318)+CC318>$AE27,$AE27-SUM($AF318:CC318),CC318)","v":0},{"$f":"IF(SUM($AF318:CD318)+CD318>$AE27,$AE27-SUM($AF318:CD318),CD318)","v":0},{"$f":"IF(SUM($AF318:CE318)+CE318>$AE27,$AE27-SUM($AF318:CE318),CE318)","v":0},{"$f":"IF(SUM($AF318:CF318)+CF318>$AE27,$AE27-SUM($AF318:CF318),CF318)","v":0},{"$f":"IF(SUM($AF318:CG318)+CG318>$AE27,$AE27-SUM($AF318:CG318),CG318)","v":0},{"$f":"IF(SUM($AF318:CH318)+CH318>$AE27,$AE27-SUM($AF318:CH318),CH318)","v":0},{"$f":"IF(SUM($AF318:CI318)+CI318>$AE27,$AE27-SUM($AF318:CI318),CI318)","v":0},{"$f":"IF(SUM($AF318:CJ318)+CJ318>$AE27,$AE27-SUM($AF318:CJ318),CJ318)","v":0},{"$f":"IF(SUM($AF318:CK318)+CK318>$AE27,$AE27-SUM($AF318:CK318),CK318)","v":0},{"$f":"IF(SUM($AF318:CL318)+CL318>$AE27,$AE27-SUM($AF318:CL318),CL318)","v":0},{"$f":"IF(SUM($AF318:CM318)+CM318>$AE27,$AE27-SUM($AF318:CM318),CM318)","v":0},{"$f":"IF(SUM($AF318:CN318)+CN318>$AE27,$AE27-SUM($AF318:CN318),CN318)","v":0},{"$f":"IF(SUM($AF318:CO318)+CO318>$AE27,$AE27-SUM($AF318:CO318),CO318)","v":0},{"$f":"IF(SUM($AF318:CP318)+CP318>$AE27,$AE27-SUM($AF318:CP318),CP318)","v":0},{"$f":"IF(SUM($AF318:CQ318)+CQ318>$AE27,$AE27-SUM($AF318:CQ318),CQ318)","v":0},{"$f":"IF(SUM($AF318:CR318)+CR318>$AE27,$AE27-SUM($AF318:CR318),CR318)","v":0},{"$f":"IF(SUM($AF318:CS318)+CS318>$AE27,$AE27-SUM($AF318:CS318),CS318)","v":0},{"$f":"IF(SUM($AF318:CT318)+CT318>$AE27,$AE27-SUM($AF318:CT318),CT318)","v":0},{"$f":"IF(SUM($AF318:CU318)+CU318>$AE27,$AE27-SUM($AF318:CU318),CU318)","v":0},{"$f":"IF(SUM($AF318:CV318)+CV318>$AE27,$AE27-SUM($AF318:CV318),CV318)","v":0},{"$f":"IF(SUM($AF318:CW318)+CW318>$AE27,$AE27-SUM($AF318:CW318),CW318)","v":0},{"$f":"IF(SUM($AF318:CX318)+CX318>$AE27,$AE27-SUM($AF318:CX318),CX318)","v":0},{"$f":"IF(SUM($AF318:CY318)+CY318>$AE27,$AE27-SUM($AF318:CY318),CY318)","v":0},{"$f":"IF(SUM($AF318:CZ318)+CZ318>$AE27,$AE27-SUM($AF318:CZ318),CZ318)","v":0},{"$f":"IF(SUM($AF318:DA318)+DA318>$AE27,$AE27-SUM($AF318:DA318),DA318)","v":0},{"$f":"IF(SUM($AF318:DB318)+DB318>$AE27,$AE27-SUM($AF318:DB318),DB318)","v":0},{"$f":"IF(SUM($AF318:DC318)+DC318>$AE27,$AE27-SUM($AF318:DC318),DC318)","v":0},{"$f":"IF(SUM($AF318:DD318)+DD318>$AE27,$AE27-SUM($AF318:DD318),DD318)","v":0},{"$f":"IF(SUM($AF318:DE318)+DE318>$AE27,$AE27-SUM($AF318:DE318),DE318)","v":0},{"$f":"IF(SUM($AF318:DF318)+DF318>$AE27,$AE27-SUM($AF318:DF318),DF318)","v":0},{"$f":"IF(SUM($AF318:DG318)+DG318>$AE27,$AE27-SUM($AF318:DG318),DG318)","v":0},{"$f":"IF(SUM($AF318:DH318)+DH318>$AE27,$AE27-SUM($AF318:DH318),DH318)","v":0},{"$f":"IF(SUM($AF318:DI318)+DI318>$AE27,$AE27-SUM($AF318:DI318),DI318)","v":0},{"$f":"IF(SUM($AF318:DJ318)+DJ318>$AE27,$AE27-SUM($AF318:DJ318),DJ318)","v":0},{"$f":"IF(SUM($AF318:DK318)+DK318>$AE27,$AE27-SUM($AF318:DK318),DK318)","v":0},{"$f":"IF(SUM($AF318:DL318)+DL318>$AE27,$AE27-SUM($AF318:DL318),DL318)","v":0},{"$f":"IF(SUM($AF318:DM318)+DM318>$AE27,$AE27-SUM($AF318:DM318),DM318)","v":0},{"$f":"IF(SUM($AF318:DN318)+DN318>$AE27,$AE27-SUM($AF318:DN318),DN318)","v":0},{"$f":"IF(SUM($AF318:DO318)+DO318>$AE27,$AE27-SUM($AF318:DO318),DO318)","v":0},{"$f":"IF(SUM($AF318:DP318)+DP318>$AE27,$AE27-SUM($AF318:DP318),DP318)","v":0},{"$f":"IF(SUM($AF318:DQ318)+DQ318>$AE27,$AE27-SUM($AF318:DQ318),DQ318)","v":0},{"$f":"IF(SUM($AF318:DR318)+DR318>$AE27,$AE27-SUM($AF318:DR318),DR318)","v":0},{"$f":"IF(SUM($AF318:DS318)+DS318>$AE27,$AE27-SUM($AF318:DS318),DS318)","v":0},{"$f":"IF(SUM($AF318:DT318)+DT318>$AE27,$AE27-SUM($AF318:DT318),DT318)","v":0},{"$f":"IF(SUM($AF318:DU318)+DU318>$AE27,$AE27-SUM($AF318:DU318),DU318)","v":0},{"$f":"IF(SUM($AF318:DV318)+DV318>$AE27,$AE27-SUM($AF318:DV318),DV318)","v":0},{"$f":"IF(SUM($AF318:DW318)+DW318>$AE27,$AE27-SUM($AF318:DW318),DW318)","v":0},{"$f":"IF(SUM($AF318:DX318)+DX318>$AE27,$AE27-SUM($AF318:DX318),DX318)","v":0},{"$f":"IF(SUM($AF318:DY318)+DY318>$AE27,$AE27-SUM($AF318:DY318),DY318)","v":0},{"$f":"IF(SUM($AF318:DZ318)+DZ318>$AE27,$AE27-SUM($AF318:DZ318),DZ318)","v":0},{"$f":"IF(SUM($AF318:EA318)+EA318>$AE27,$AE27-SUM($AF318:EA318),EA318)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(SUM($AF319:AF319)+AF319>$AE28,$AE28-SUM($AF319:AF319),AF319)","v":0},{"$f":"IF(SUM($AF319:AG319)+AG319>$AE28,$AE28-SUM($AF319:AG319),AG319)","v":0},{"$f":"IF(SUM($AF319:AH319)+AH319>$AE28,$AE28-SUM($AF319:AH319),AH319)","v":0},{"$f":"IF(SUM($AF319:AI319)+AI319>$AE28,$AE28-SUM($AF319:AI319),AI319)","v":0},{"$f":"IF(SUM($AF319:AJ319)+AJ319>$AE28,$AE28-SUM($AF319:AJ319),AJ319)","v":0},{"$f":"IF(SUM($AF319:AK319)+AK319>$AE28,$AE28-SUM($AF319:AK319),AK319)","v":0},{"$f":"IF(SUM($AF319:AL319)+AL319>$AE28,$AE28-SUM($AF319:AL319),AL319)","v":0},{"$f":"IF(SUM($AF319:AM319)+AM319>$AE28,$AE28-SUM($AF319:AM319),AM319)","v":0},{"$f":"IF(SUM($AF319:AN319)+AN319>$AE28,$AE28-SUM($AF319:AN319),AN319)","v":0},{"$f":"IF(SUM($AF319:AO319)+AO319>$AE28,$AE28-SUM($AF319:AO319),AO319)","v":0},{"$f":"IF(SUM($AF319:AP319)+AP319>$AE28,$AE28-SUM($AF319:AP319),AP319)","v":0},{"$f":"IF(SUM($AF319:AQ319)+AQ319>$AE28,$AE28-SUM($AF319:AQ319),AQ319)","v":0},{"$f":"IF(SUM($AF319:AR319)+AR319>$AE28,$AE28-SUM($AF319:AR319),AR319)","v":0},{"$f":"IF(SUM($AF319:AS319)+AS319>$AE28,$AE28-SUM($AF319:AS319),AS319)","v":0},{"$f":"IF(SUM($AF319:AT319)+AT319>$AE28,$AE28-SUM($AF319:AT319),AT319)","v":0},{"$f":"IF(SUM($AF319:AU319)+AU319>$AE28,$AE28-SUM($AF319:AU319),AU319)","v":0},{"$f":"IF(SUM($AF319:AV319)+AV319>$AE28,$AE28-SUM($AF319:AV319),AV319)","v":0},{"$f":"IF(SUM($AF319:AW319)+AW319>$AE28,$AE28-SUM($AF319:AW319),AW319)","v":0},{"$f":"IF(SUM($AF319:AX319)+AX319>$AE28,$AE28-SUM($AF319:AX319),AX319)","v":0},{"$f":"IF(SUM($AF319:AY319)+AY319>$AE28,$AE28-SUM($AF319:AY319),AY319)","v":0},{"$f":"IF(SUM($AF319:AZ319)+AZ319>$AE28,$AE28-SUM($AF319:AZ319),AZ319)","v":0},{"$f":"IF(SUM($AF319:BA319)+BA319>$AE28,$AE28-SUM($AF319:BA319),BA319)","v":0},{"$f":"IF(SUM($AF319:BB319)+BB319>$AE28,$AE28-SUM($AF319:BB319),BB319)","v":0},{"$f":"IF(SUM($AF319:BC319)+BC319>$AE28,$AE28-SUM($AF319:BC319),BC319)","v":0},{"$f":"IF(SUM($AF319:BD319)+BD319>$AE28,$AE28-SUM($AF319:BD319),BD319)","v":0},{"$f":"IF(SUM($AF319:BE319)+BE319>$AE28,$AE28-SUM($AF319:BE319),BE319)","v":0},{"$f":"IF(SUM($AF319:BF319)+BF319>$AE28,$AE28-SUM($AF319:BF319),BF319)","v":0},{"$f":"IF(SUM($AF319:BG319)+BG319>$AE28,$AE28-SUM($AF319:BG319),BG319)","v":0},{"$f":"IF(SUM($AF319:BH319)+BH319>$AE28,$AE28-SUM($AF319:BH319),BH319)","v":0},{"$f":"IF(SUM($AF319:BI319)+BI319>$AE28,$AE28-SUM($AF319:BI319),BI319)","v":0},{"$f":"IF(SUM($AF319:BJ319)+BJ319>$AE28,$AE28-SUM($AF319:BJ319),BJ319)","v":0},{"$f":"IF(SUM($AF319:BK319)+BK319>$AE28,$AE28-SUM($AF319:BK319),BK319)","v":0},{"$f":"IF(SUM($AF319:BL319)+BL319>$AE28,$AE28-SUM($AF319:BL319),BL319)","v":0},{"$f":"IF(SUM($AF319:BM319)+BM319>$AE28,$AE28-SUM($AF319:BM319),BM319)","v":0},{"$f":"IF(SUM($AF319:BN319)+BN319>$AE28,$AE28-SUM($AF319:BN319),BN319)","v":0},{"$f":"IF(SUM($AF319:BO319)+BO319>$AE28,$AE28-SUM($AF319:BO319),BO319)","v":0},{"$f":"IF(SUM($AF319:BP319)+BP319>$AE28,$AE28-SUM($AF319:BP319),BP319)","v":0},{"$f":"IF(SUM($AF319:BQ319)+BQ319>$AE28,$AE28-SUM($AF319:BQ319),BQ319)","v":0},{"$f":"IF(SUM($AF319:BR319)+BR319>$AE28,$AE28-SUM($AF319:BR319),BR319)","v":0},{"$f":"IF(SUM($AF319:BS319)+BS319>$AE28,$AE28-SUM($AF319:BS319),BS319)","v":0},{"$f":"IF(SUM($AF319:BT319)+BT319>$AE28,$AE28-SUM($AF319:BT319),BT319)","v":0},{"$f":"IF(SUM($AF319:BU319)+BU319>$AE28,$AE28-SUM($AF319:BU319),BU319)","v":0},{"$f":"IF(SUM($AF319:BV319)+BV319>$AE28,$AE28-SUM($AF319:BV319),BV319)","v":0},{"$f":"IF(SUM($AF319:BW319)+BW319>$AE28,$AE28-SUM($AF319:BW319),BW319)","v":0},{"$f":"IF(SUM($AF319:BX319)+BX319>$AE28,$AE28-SUM($AF319:BX319),BX319)","v":0},{"$f":"IF(SUM($AF319:BY319)+BY319>$AE28,$AE28-SUM($AF319:BY319),BY319)","v":0},{"$f":"IF(SUM($AF319:BZ319)+BZ319>$AE28,$AE28-SUM($AF319:BZ319),BZ319)","v":0},{"$f":"IF(SUM($AF319:CA319)+CA319>$AE28,$AE28-SUM($AF319:CA319),CA319)","v":0},{"$f":"IF(SUM($AF319:CB319)+CB319>$AE28,$AE28-SUM($AF319:CB319),CB319)","v":0},{"$f":"IF(SUM($AF319:CC319)+CC319>$AE28,$AE28-SUM($AF319:CC319),CC319)","v":0},{"$f":"IF(SUM($AF319:CD319)+CD319>$AE28,$AE28-SUM($AF319:CD319),CD319)","v":0},{"$f":"IF(SUM($AF319:CE319)+CE319>$AE28,$AE28-SUM($AF319:CE319),CE319)","v":0},{"$f":"IF(SUM($AF319:CF319)+CF319>$AE28,$AE28-SUM($AF319:CF319),CF319)","v":0},{"$f":"IF(SUM($AF319:CG319)+CG319>$AE28,$AE28-SUM($AF319:CG319),CG319)","v":0},{"$f":"IF(SUM($AF319:CH319)+CH319>$AE28,$AE28-SUM($AF319:CH319),CH319)","v":0},{"$f":"IF(SUM($AF319:CI319)+CI319>$AE28,$AE28-SUM($AF319:CI319),CI319)","v":0},{"$f":"IF(SUM($AF319:CJ319)+CJ319>$AE28,$AE28-SUM($AF319:CJ319),CJ319)","v":0},{"$f":"IF(SUM($AF319:CK319)+CK319>$AE28,$AE28-SUM($AF319:CK319),CK319)","v":0},{"$f":"IF(SUM($AF319:CL319)+CL319>$AE28,$AE28-SUM($AF319:CL319),CL319)","v":0},{"$f":"IF(SUM($AF319:CM319)+CM319>$AE28,$AE28-SUM($AF319:CM319),CM319)","v":0},{"$f":"IF(SUM($AF319:CN319)+CN319>$AE28,$AE28-SUM($AF319:CN319),CN319)","v":0},{"$f":"IF(SUM($AF319:CO319)+CO319>$AE28,$AE28-SUM($AF319:CO319),CO319)","v":0},{"$f":"IF(SUM($AF319:CP319)+CP319>$AE28,$AE28-SUM($AF319:CP319),CP319)","v":0},{"$f":"IF(SUM($AF319:CQ319)+CQ319>$AE28,$AE28-SUM($AF319:CQ319),CQ319)","v":0},{"$f":"IF(SUM($AF319:CR319)+CR319>$AE28,$AE28-SUM($AF319:CR319),CR319)","v":0},{"$f":"IF(SUM($AF319:CS319)+CS319>$AE28,$AE28-SUM($AF319:CS319),CS319)","v":0},{"$f":"IF(SUM($AF319:CT319)+CT319>$AE28,$AE28-SUM($AF319:CT319),CT319)","v":0},{"$f":"IF(SUM($AF319:CU319)+CU319>$AE28,$AE28-SUM($AF319:CU319),CU319)","v":0},{"$f":"IF(SUM($AF319:CV319)+CV319>$AE28,$AE28-SUM($AF319:CV319),CV319)","v":0},{"$f":"IF(SUM($AF319:CW319)+CW319>$AE28,$AE28-SUM($AF319:CW319),CW319)","v":0},{"$f":"IF(SUM($AF319:CX319)+CX319>$AE28,$AE28-SUM($AF319:CX319),CX319)","v":0},{"$f":"IF(SUM($AF319:CY319)+CY319>$AE28,$AE28-SUM($AF319:CY319),CY319)","v":0},{"$f":"IF(SUM($AF319:CZ319)+CZ319>$AE28,$AE28-SUM($AF319:CZ319),CZ319)","v":0},{"$f":"IF(SUM($AF319:DA319)+DA319>$AE28,$AE28-SUM($AF319:DA319),DA319)","v":0},{"$f":"IF(SUM($AF319:DB319)+DB319>$AE28,$AE28-SUM($AF319:DB319),DB319)","v":0},{"$f":"IF(SUM($AF319:DC319)+DC319>$AE28,$AE28-SUM($AF319:DC319),DC319)","v":0},{"$f":"IF(SUM($AF319:DD319)+DD319>$AE28,$AE28-SUM($AF319:DD319),DD319)","v":0},{"$f":"IF(SUM($AF319:DE319)+DE319>$AE28,$AE28-SUM($AF319:DE319),DE319)","v":0},{"$f":"IF(SUM($AF319:DF319)+DF319>$AE28,$AE28-SUM($AF319:DF319),DF319)","v":0},{"$f":"IF(SUM($AF319:DG319)+DG319>$AE28,$AE28-SUM($AF319:DG319),DG319)","v":0},{"$f":"IF(SUM($AF319:DH319)+DH319>$AE28,$AE28-SUM($AF319:DH319),DH319)","v":0},{"$f":"IF(SUM($AF319:DI319)+DI319>$AE28,$AE28-SUM($AF319:DI319),DI319)","v":0},{"$f":"IF(SUM($AF319:DJ319)+DJ319>$AE28,$AE28-SUM($AF319:DJ319),DJ319)","v":0},{"$f":"IF(SUM($AF319:DK319)+DK319>$AE28,$AE28-SUM($AF319:DK319),DK319)","v":0},{"$f":"IF(SUM($AF319:DL319)+DL319>$AE28,$AE28-SUM($AF319:DL319),DL319)","v":0},{"$f":"IF(SUM($AF319:DM319)+DM319>$AE28,$AE28-SUM($AF319:DM319),DM319)","v":0},{"$f":"IF(SUM($AF319:DN319)+DN319>$AE28,$AE28-SUM($AF319:DN319),DN319)","v":0},{"$f":"IF(SUM($AF319:DO319)+DO319>$AE28,$AE28-SUM($AF319:DO319),DO319)","v":0},{"$f":"IF(SUM($AF319:DP319)+DP319>$AE28,$AE28-SUM($AF319:DP319),DP319)","v":0},{"$f":"IF(SUM($AF319:DQ319)+DQ319>$AE28,$AE28-SUM($AF319:DQ319),DQ319)","v":0},{"$f":"IF(SUM($AF319:DR319)+DR319>$AE28,$AE28-SUM($AF319:DR319),DR319)","v":0},{"$f":"IF(SUM($AF319:DS319)+DS319>$AE28,$AE28-SUM($AF319:DS319),DS319)","v":0},{"$f":"IF(SUM($AF319:DT319)+DT319>$AE28,$AE28-SUM($AF319:DT319),DT319)","v":0},{"$f":"IF(SUM($AF319:DU319)+DU319>$AE28,$AE28-SUM($AF319:DU319),DU319)","v":0},{"$f":"IF(SUM($AF319:DV319)+DV319>$AE28,$AE28-SUM($AF319:DV319),DV319)","v":0},{"$f":"IF(SUM($AF319:DW319)+DW319>$AE28,$AE28-SUM($AF319:DW319),DW319)","v":0},{"$f":"IF(SUM($AF319:DX319)+DX319>$AE28,$AE28-SUM($AF319:DX319),DX319)","v":0},{"$f":"IF(SUM($AF319:DY319)+DY319>$AE28,$AE28-SUM($AF319:DY319),DY319)","v":0},{"$f":"IF(SUM($AF319:DZ319)+DZ319>$AE28,$AE28-SUM($AF319:DZ319),DZ319)","v":0},{"$f":"IF(SUM($AF319:EA319)+EA319>$AE28,$AE28-SUM($AF319:EA319),EA319)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9053157500000001E-3,{"$f":"IF(SUM($AF320:AF320)+AF320>$AE29,$AE29-SUM($AF320:AF320),AF320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AG320)+AG320>$AE29,$AE29-SUM($AF320:AG320),AG320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AH320)+AH320>$AE29,$AE29-SUM($AF320:AH320),AH320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AI320)+AI320>$AE29,$AE29-SUM($AF320:AI320),AI320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AJ320)+AJ320>$AE29,$AE29-SUM($AF320:AJ320),AJ320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AK320)+AK320>$AE29,$AE29-SUM($AF320:AK320),AK320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AL320)+AL320>$AE29,$AE29-SUM($AF320:AL320),AL320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AM320)+AM320>$AE29,$AE29-SUM($AF320:AM320),AM320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AN320)+AN320>$AE29,$AE29-SUM($AF320:AN320),AN320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AO320)+AO320>$AE29,$AE29-SUM($AF320:AO320),AO320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AP320)+AP320>$AE29,$AE29-SUM($AF320:AP320),AP320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AQ320)+AQ320>$AE29,$AE29-SUM($AF320:AQ320),AQ320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AR320)+AR320>$AE29,$AE29-SUM($AF320:AR320),AR320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AS320)+AS320>$AE29,$AE29-SUM($AF320:AS320),AS320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AT320)+AT320>$AE29,$AE29-SUM($AF320:AT320),AT320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AU320)+AU320>$AE29,$AE29-SUM($AF320:AU320),AU320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AV320)+AV320>$AE29,$AE29-SUM($AF320:AV320),AV320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AW320)+AW320>$AE29,$AE29-SUM($AF320:AW320),AW320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AX320)+AX320>$AE29,$AE29-SUM($AF320:AX320),AX320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AY320)+AY320>$AE29,$AE29-SUM($AF320:AY320),AY320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:AZ320)+AZ320>$AE29,$AE29-SUM($AF320:AZ320),AZ320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BA320)+BA320>$AE29,$AE29-SUM($AF320:BA320),BA320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BB320)+BB320>$AE29,$AE29-SUM($AF320:BB320),BB320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BC320)+BC320>$AE29,$AE29-SUM($AF320:BC320),BC320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BD320)+BD320>$AE29,$AE29-SUM($AF320:BD320),BD320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BE320)+BE320>$AE29,$AE29-SUM($AF320:BE320),BE320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BF320)+BF320>$AE29,$AE29-SUM($AF320:BF320),BF320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BG320)+BG320>$AE29,$AE29-SUM($AF320:BG320),BG320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BH320)+BH320>$AE29,$AE29-SUM($AF320:BH320),BH320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BI320)+BI320>$AE29,$AE29-SUM($AF320:BI320),BI320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BJ320)+BJ320>$AE29,$AE29-SUM($AF320:BJ320),BJ320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BK320)+BK320>$AE29,$AE29-SUM($AF320:BK320),BK320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BL320)+BL320>$AE29,$AE29-SUM($AF320:BL320),BL320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BM320)+BM320>$AE29,$AE29-SUM($AF320:BM320),BM320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BN320)+BN320>$AE29,$AE29-SUM($AF320:BN320),BN320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BO320)+BO320>$AE29,$AE29-SUM($AF320:BO320),BO320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BP320)+BP320>$AE29,$AE29-SUM($AF320:BP320),BP320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BQ320)+BQ320>$AE29,$AE29-SUM($AF320:BQ320),BQ320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BR320)+BR320>$AE29,$AE29-SUM($AF320:BR320),BR320)","v":1.9053157500000001E-3},{"$f":"IF(SUM($AF320:BS320)+BS320>$AE29,$AE29-SUM($AF320:BS320),BS320)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AF320:BT320)+BT320>$AE29,$AE29-SUM($AF320:BT320),BT320)","v":0},{"$f":"IF(SUM($AF320:BU320)+BU320>$AE29,$AE29-SUM($AF320:BU320),BU320)","v":0},{"$f":"IF(SUM($AF320:BV320)+BV320>$AE29,$AE29-SUM($AF320:BV320),BV320)","v":0},{"$f":"IF(SUM($AF320:BW320)+BW320>$AE29,$AE29-SUM($AF320:BW320),BW320)","v":0},{"$f":"IF(SUM($AF320:BX320)+BX320>$AE29,$AE29-SUM($AF320:BX320),BX320)","v":0},{"$f":"IF(SUM($AF320:BY320)+BY320>$AE29,$AE29-SUM($AF320:BY320),BY320)","v":0},{"$f":"IF(SUM($AF320:BZ320)+BZ320>$AE29,$AE29-SUM($AF320:BZ320),BZ320)","v":0},{"$f":"IF(SUM($AF320:CA320)+CA320>$AE29,$AE29-SUM($AF320:CA320),CA320)","v":0},{"$f":"IF(SUM($AF320:CB320)+CB320>$AE29,$AE29-SUM($AF320:CB320),CB320)","v":0},{"$f":"IF(SUM($AF320:CC320)+CC320>$AE29,$AE29-SUM($AF320:CC320),CC320)","v":0},{"$f":"IF(SUM($AF320:CD320)+CD320>$AE29,$AE29-SUM($AF320:CD320),CD320)","v":0},{"$f":"IF(SUM($AF320:CE320)+CE320>$AE29,$AE29-SUM($AF320:CE320),CE320)","v":0},{"$f":"IF(SUM($AF320:CF320)+CF320>$AE29,$AE29-SUM($AF320:CF320),CF320)","v":0},{"$f":"IF(SUM($AF320:CG320)+CG320>$AE29,$AE29-SUM($AF320:CG320),CG320)","v":0},{"$f":"IF(SUM($AF320:CH320)+CH320>$AE29,$AE29-SUM($AF320:CH320),CH320)","v":0},{"$f":"IF(SUM($AF320:CI320)+CI320>$AE29,$AE29-SUM($AF320:CI320),CI320)","v":0},{"$f":"IF(SUM($AF320:CJ320)+CJ320>$AE29,$AE29-SUM($AF320:CJ320),CJ320)","v":0},{"$f":"IF(SUM($AF320:CK320)+CK320>$AE29,$AE29-SUM($AF320:CK320),CK320)","v":0},{"$f":"IF(SUM($AF320:CL320)+CL320>$AE29,$AE29-SUM($AF320:CL320),CL320)","v":0},{"$f":"IF(SUM($AF320:CM320)+CM320>$AE29,$AE29-SUM($AF320:CM320),CM320)","v":0},{"$f":"IF(SUM($AF320:CN320)+CN320>$AE29,$AE29-SUM($AF320:CN320),CN320)","v":0},{"$f":"IF(SUM($AF320:CO320)+CO320>$AE29,$AE29-SUM($AF320:CO320),CO320)","v":0},{"$f":"IF(SUM($AF320:CP320)+CP320>$AE29,$AE29-SUM($AF320:CP320),CP320)","v":0},{"$f":"IF(SUM($AF320:CQ320)+CQ320>$AE29,$AE29-SUM($AF320:CQ320),CQ320)","v":0},{"$f":"IF(SUM($AF320:CR320)+CR320>$AE29,$AE29-SUM($AF320:CR320),CR320)","v":0},{"$f":"IF(SUM($AF320:CS320)+CS320>$AE29,$AE29-SUM($AF320:CS320),CS320)","v":0},{"$f":"IF(SUM($AF320:CT320)+CT320>$AE29,$AE29-SUM($AF320:CT320),CT320)","v":0},{"$f":"IF(SUM($AF320:CU320)+CU320>$AE29,$AE29-SUM($AF320:CU320),CU320)","v":0},{"$f":"IF(SUM($AF320:CV320)+CV320>$AE29,$AE29-SUM($AF320:CV320),CV320)","v":0},{"$f":"IF(SUM($AF320:CW320)+CW320>$AE29,$AE29-SUM($AF320:CW320),CW320)","v":0},{"$f":"IF(SUM($AF320:CX320)+CX320>$AE29,$AE29-SUM($AF320:CX320),CX320)","v":0},{"$f":"IF(SUM($AF320:CY320)+CY320>$AE29,$AE29-SUM($AF320:CY320),CY320)","v":0},{"$f":"IF(SUM($AF320:CZ320)+CZ320>$AE29,$AE29-SUM($AF320:CZ320),CZ320)","v":0},{"$f":"IF(SUM($AF320:DA320)+DA320>$AE29,$AE29-SUM($AF320:DA320),DA320)","v":0},{"$f":"IF(SUM($AF320:DB320)+DB320>$AE29,$AE29-SUM($AF320:DB320),DB320)","v":0},{"$f":"IF(SUM($AF320:DC320)+DC320>$AE29,$AE29-SUM($AF320:DC320),DC320)","v":0},{"$f":"IF(SUM($AF320:DD320)+DD320>$AE29,$AE29-SUM($AF320:DD320),DD320)","v":0},{"$f":"IF(SUM($AF320:DE320)+DE320>$AE29,$AE29-SUM($AF320:DE320),DE320)","v":0},{"$f":"IF(SUM($AF320:DF320)+DF320>$AE29,$AE29-SUM($AF320:DF320),DF320)","v":0},{"$f":"IF(SUM($AF320:DG320)+DG320>$AE29,$AE29-SUM($AF320:DG320),DG320)","v":0},{"$f":"IF(SUM($AF320:DH320)+DH320>$AE29,$AE29-SUM($AF320:DH320),DH320)","v":0},{"$f":"IF(SUM($AF320:DI320)+DI320>$AE29,$AE29-SUM($AF320:DI320),DI320)","v":0},{"$f":"IF(SUM($AF320:DJ320)+DJ320>$AE29,$AE29-SUM($AF320:DJ320),DJ320)","v":0},{"$f":"IF(SUM($AF320:DK320)+DK320>$AE29,$AE29-SUM($AF320:DK320),DK320)","v":0},{"$f":"IF(SUM($AF320:DL320)+DL320>$AE29,$AE29-SUM($AF320:DL320),DL320)","v":0},{"$f":"IF(SUM($AF320:DM320)+DM320>$AE29,$AE29-SUM($AF320:DM320),DM320)","v":0},{"$f":"IF(SUM($AF320:DN320)+DN320>$AE29,$AE29-SUM($AF320:DN320),DN320)","v":0},{"$f":"IF(SUM($AF320:DO320)+DO320>$AE29,$AE29-SUM($AF320:DO320),DO320)","v":0},{"$f":"IF(SUM($AF320:DP320)+DP320>$AE29,$AE29-SUM($AF320:DP320),DP320)","v":0},{"$f":"IF(SUM($AF320:DQ320)+DQ320>$AE29,$AE29-SUM($AF320:DQ320),DQ320)","v":0},{"$f":"IF(SUM($AF320:DR320)+DR320>$AE29,$AE29-SUM($AF320:DR320),DR320)","v":0},{"$f":"IF(SUM($AF320:DS320)+DS320>$AE29,$AE29-SUM($AF320:DS320),DS320)","v":0},{"$f":"IF(SUM($AF320:DT320)+DT320>$AE29,$AE29-SUM($AF320:DT320),DT320)","v":0},{"$f":"IF(SUM($AF320:DU320)+DU320>$AE29,$AE29-SUM($AF320:DU320),DU320)","v":0},{"$f":"IF(SUM($AF320:DV320)+DV320>$AE29,$AE29-SUM($AF320:DV320),DV320)","v":0},{"$f":"IF(SUM($AF320:DW320)+DW320>$AE29,$AE29-SUM($AF320:DW320),DW320)","v":0},{"$f":"IF(SUM($AF320:DX320)+DX320>$AE29,$AE29-SUM($AF320:DX320),DX320)","v":0},{"$f":"IF(SUM($AF320:DY320)+DY320>$AE29,$AE29-SUM($AF320:DY320),DY320)","v":0},{"$f":"IF(SUM($AF320:DZ320)+DZ320>$AE29,$AE29-SUM($AF320:DZ320),DZ320)","v":0},{"$f":"IF(SUM($AF320:EA320)+EA320>$AE29,$AE29-SUM($AF320:EA320),EA320)","v":0}]
[]
[null,"Depreciation:  2005 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF22/$F324","v":0},{"$f":"IF(SUM($AG324:AG324)+AG324>$AF22,$AF22-SUM($AG324:AG324),AG324)","v":0},{"$f":"IF(SUM($AG324:AH324)+AH324>$AF22,$AF22-SUM($AG324:AH324),AH324)","v":0},{"$f":"IF(SUM($AG324:AI324)+AI324>$AF22,$AF22-SUM($AG324:AI324),AI324)","v":0},{"$f":"IF(SUM($AG324:AJ324)+AJ324>$AF22,$AF22-SUM($AG324:AJ324),AJ324)","v":0},{"$f":"IF(SUM($AG324:AK324)+AK324>$AF22,$AF22-SUM($AG324:AK324),AK324)","v":0},{"$f":"IF(SUM($AG324:AL324)+AL324>$AF22,$AF22-SUM($AG324:AL324),AL324)","v":0},{"$f":"IF(SUM($AG324:AM324)+AM324>$AF22,$AF22-SUM($AG324:AM324),AM324)","v":0},{"$f":"IF(SUM($AG324:AN324)+AN324>$AF22,$AF22-SUM($AG324:AN324),AN324)","v":0},{"$f":"IF(SUM($AG324:AO324)+AO324>$AF22,$AF22-SUM($AG324:AO324),AO324)","v":0},{"$f":"IF(SUM($AG324:AP324)+AP324>$AF22,$AF22-SUM($AG324:AP324),AP324)","v":0},{"$f":"IF(SUM($AG324:AQ324)+AQ324>$AF22,$AF22-SUM($AG324:AQ324),AQ324)","v":0},{"$f":"IF(SUM($AG324:AR324)+AR324>$AF22,$AF22-SUM($AG324:AR324),AR324)","v":0},{"$f":"IF(SUM($AG324:AS324)+AS324>$AF22,$AF22-SUM($AG324:AS324),AS324)","v":0},{"$f":"IF(SUM($AG324:AT324)+AT324>$AF22,$AF22-SUM($AG324:AT324),AT324)","v":0},{"$f":"IF(SUM($AG324:AU324)+AU324>$AF22,$AF22-SUM($AG324:AU324),AU324)","v":0},{"$f":"IF(SUM($AG324:AV324)+AV324>$AF22,$AF22-SUM($AG324:AV324),AV324)","v":0},{"$f":"IF(SUM($AG324:AW324)+AW324>$AF22,$AF22-SUM($AG324:AW324),AW324)","v":0},{"$f":"IF(SUM($AG324:AX324)+AX324>$AF22,$AF22-SUM($AG324:AX324),AX324)","v":0},{"$f":"IF(SUM($AG324:AY324)+AY324>$AF22,$AF22-SUM($AG324:AY324),AY324)","v":0},{"$f":"IF(SUM($AG324:AZ324)+AZ324>$AF22,$AF22-SUM($AG324:AZ324),AZ324)","v":0},{"$f":"IF(SUM($AG324:BA324)+BA324>$AF22,$AF22-SUM($AG324:BA324),BA324)","v":0},{"$f":"IF(SUM($AG324:BB324)+BB324>$AF22,$AF22-SUM($AG324:BB324),BB324)","v":0},{"$f":"IF(SUM($AG324:BC324)+BC324>$AF22,$AF22-SUM($AG324:BC324),BC324)","v":0},{"$f":"IF(SUM($AG324:BD324)+BD324>$AF22,$AF22-SUM($AG324:BD324),BD324)","v":0},{"$f":"IF(SUM($AG324:BE324)+BE324>$AF22,$AF22-SUM($AG324:BE324),BE324)","v":0},{"$f":"IF(SUM($AG324:BF324)+BF324>$AF22,$AF22-SUM($AG324:BF324),BF324)","v":0},{"$f":"IF(SUM($AG324:BG324)+BG324>$AF22,$AF22-SUM($AG324:BG324),BG324)","v":0},{"$f":"IF(SUM($AG324:BH324)+BH324>$AF22,$AF22-SUM($AG324:BH324),BH324)","v":0},{"$f":"IF(SUM($AG324:BI324)+BI324>$AF22,$AF22-SUM($AG324:BI324),BI324)","v":0},{"$f":"IF(SUM($AG324:BJ324)+BJ324>$AF22,$AF22-SUM($AG324:BJ324),BJ324)","v":0},{"$f":"IF(SUM($AG324:BK324)+BK324>$AF22,$AF22-SUM($AG324:BK324),BK324)","v":0},{"$f":"IF(SUM($AG324:BL324)+BL324>$AF22,$AF22-SUM($AG324:BL324),BL324)","v":0},{"$f":"IF(SUM($AG324:BM324)+BM324>$AF22,$AF22-SUM($AG324:BM324),BM324)","v":0},{"$f":"IF(SUM($AG324:BN324)+BN324>$AF22,$AF22-SUM($AG324:BN324),BN324)","v":0},{"$f":"IF(SUM($AG324:BO324)+BO324>$AF22,$AF22-SUM($AG324:BO324),BO324)","v":0},{"$f":"IF(SUM($AG324:BP324)+BP324>$AF22,$AF22-SUM($AG324:BP324),BP324)","v":0},{"$f":"IF(SUM($AG324:BQ324)+BQ324>$AF22,$AF22-SUM($AG324:BQ324),BQ324)","v":0},{"$f":"IF(SUM($AG324:BR324)+BR324>$AF22,$AF22-SUM($AG324:BR324),BR324)","v":0},{"$f":"IF(SUM($AG324:BS324)+BS324>$AF22,$AF22-SUM($AG324:BS324),BS324)","v":0},{"$f":"IF(SUM($AG324:BT324)+BT324>$AF22,$AF22-SUM($AG324:BT324),BT324)","v":0},{"$f":"IF(SUM($AG324:BU324)+BU324>$AF22,$AF22-SUM($AG324:BU324),BU324)","v":0},{"$f":"IF(SUM($AG324:BV324)+BV324>$AF22,$AF22-SUM($AG324:BV324),BV324)","v":0},{"$f":"IF(SUM($AG324:BW324)+BW324>$AF22,$AF22-SUM($AG324:BW324),BW324)","v":0},{"$f":"IF(SUM($AG324:BX324)+BX324>$AF22,$AF22-SUM($AG324:BX324),BX324)","v":0},{"$f":"IF(SUM($AG324:BY324)+BY324>$AF22,$AF22-SUM($AG324:BY324),BY324)","v":0},{"$f":"IF(SUM($AG324:BZ324)+BZ324>$AF22,$AF22-SUM($AG324:BZ324),BZ324)","v":0},{"$f":"IF(SUM($AG324:CA324)+CA324>$AF22,$AF22-SUM($AG324:CA324),CA324)","v":0},{"$f":"IF(SUM($AG324:CB324)+CB324>$AF22,$AF22-SUM($AG324:CB324),CB324)","v":0},{"$f":"IF(SUM($AG324:CC324)+CC324>$AF22,$AF22-SUM($AG324:CC324),CC324)","v":0},{"$f":"IF(SUM($AG324:CD324)+CD324>$AF22,$AF22-SUM($AG324:CD324),CD324)","v":0},{"$f":"IF(SUM($AG324:CE324)+CE324>$AF22,$AF22-SUM($AG324:CE324),CE324)","v":0},{"$f":"IF(SUM($AG324:CF324)+CF324>$AF22,$AF22-SUM($AG324:CF324),CF324)","v":0},{"$f":"IF(SUM($AG324:CG324)+CG324>$AF22,$AF22-SUM($AG324:CG324),CG324)","v":0},{"$f":"IF(SUM($AG324:CH324)+CH324>$AF22,$AF22-SUM($AG324:CH324),CH324)","v":0},{"$f":"IF(SUM($AG324:CI324)+CI324>$AF22,$AF22-SUM($AG324:CI324),CI324)","v":0},{"$f":"IF(SUM($AG324:CJ324)+CJ324>$AF22,$AF22-SUM($AG324:CJ324),CJ324)","v":0},{"$f":"IF(SUM($AG324:CK324)+CK324>$AF22,$AF22-SUM($AG324:CK324),CK324)","v":0},{"$f":"IF(SUM($AG324:CL324)+CL324>$AF22,$AF22-SUM($AG324:CL324),CL324)","v":0},{"$f":"IF(SUM($AG324:CM324)+CM324>$AF22,$AF22-SUM($AG324:CM324),CM324)","v":0},{"$f":"IF(SUM($AG324:CN324)+CN324>$AF22,$AF22-SUM($AG324:CN324),CN324)","v":0},{"$f":"IF(SUM($AG324:CO324)+CO324>$AF22,$AF22-SUM($AG324:CO324),CO324)","v":0},{"$f":"IF(SUM($AG324:CP324)+CP324>$AF22,$AF22-SUM($AG324:CP324),CP324)","v":0},{"$f":"IF(SUM($AG324:CQ324)+CQ324>$AF22,$AF22-SUM($AG324:CQ324),CQ324)","v":0},{"$f":"IF(SUM($AG324:CR324)+CR324>$AF22,$AF22-SUM($AG324:CR324),CR324)","v":0},{"$f":"IF(SUM($AG324:CS324)+CS324>$AF22,$AF22-SUM($AG324:CS324),CS324)","v":0},{"$f":"IF(SUM($AG324:CT324)+CT324>$AF22,$AF22-SUM($AG324:CT324),CT324)","v":0},{"$f":"IF(SUM($AG324:CU324)+CU324>$AF22,$AF22-SUM($AG324:CU324),CU324)","v":0},{"$f":"IF(SUM($AG324:CV324)+CV324>$AF22,$AF22-SUM($AG324:CV324),CV324)","v":0},{"$f":"IF(SUM($AG324:CW324)+CW324>$AF22,$AF22-SUM($AG324:CW324),CW324)","v":0},{"$f":"IF(SUM($AG324:CX324)+CX324>$AF22,$AF22-SUM($AG324:CX324),CX324)","v":0},{"$f":"IF(SUM($AG324:CY324)+CY324>$AF22,$AF22-SUM($AG324:CY324),CY324)","v":0},{"$f":"IF(SUM($AG324:CZ324)+CZ324>$AF22,$AF22-SUM($AG324:CZ324),CZ324)","v":0},{"$f":"IF(SUM($AG324:DA324)+DA324>$AF22,$AF22-SUM($AG324:DA324),DA324)","v":0},{"$f":"IF(SUM($AG324:DB324)+DB324>$AF22,$AF22-SUM($AG324:DB324),DB324)","v":0},{"$f":"IF(SUM($AG324:DC324)+DC324>$AF22,$AF22-SUM($AG324:DC324),DC324)","v":0},{"$f":"IF(SUM($AG324:DD324)+DD324>$AF22,$AF22-SUM($AG324:DD324),DD324)","v":0},{"$f":"IF(SUM($AG324:DE324)+DE324>$AF22,$AF22-SUM($AG324:DE324),DE324)","v":0},{"$f":"IF(SUM($AG324:DF324)+DF324>$AF22,$AF22-SUM($AG324:DF324),DF324)","v":0},{"$f":"IF(SUM($AG324:DG324)+DG324>$AF22,$AF22-SUM($AG324:DG324),DG324)","v":0},{"$f":"IF(SUM($AG324:DH324)+DH324>$AF22,$AF22-SUM($AG324:DH324),DH324)","v":0},{"$f":"IF(SUM($AG324:DI324)+DI324>$AF22,$AF22-SUM($AG324:DI324),DI324)","v":0},{"$f":"IF(SUM($AG324:DJ324)+DJ324>$AF22,$AF22-SUM($AG324:DJ324),DJ324)","v":0},{"$f":"IF(SUM($AG324:DK324)+DK324>$AF22,$AF22-SUM($AG324:DK324),DK324)","v":0},{"$f":"IF(SUM($AG324:DL324)+DL324>$AF22,$AF22-SUM($AG324:DL324),DL324)","v":0},{"$f":"IF(SUM($AG324:DM324)+DM324>$AF22,$AF22-SUM($AG324:DM324),DM324)","v":0},{"$f":"IF(SUM($AG324:DN324)+DN324>$AF22,$AF22-SUM($AG324:DN324),DN324)","v":0},{"$f":"IF(SUM($AG324:DO324)+DO324>$AF22,$AF22-SUM($AG324:DO324),DO324)","v":0},{"$f":"IF(SUM($AG324:DP324)+DP324>$AF22,$AF22-SUM($AG324:DP324),DP324)","v":0},{"$f":"IF(SUM($AG324:DQ324)+DQ324>$AF22,$AF22-SUM($AG324:DQ324),DQ324)","v":0},{"$f":"IF(SUM($AG324:DR324)+DR324>$AF22,$AF22-SUM($AG324:DR324),DR324)","v":0},{"$f":"IF(SUM($AG324:DS324)+DS324>$AF22,$AF22-SUM($AG324:DS324),DS324)","v":0},{"$f":"IF(SUM($AG324:DT324)+DT324>$AF22,$AF22-SUM($AG324:DT324),DT324)","v":0},{"$f":"IF(SUM($AG324:DU324)+DU324>$AF22,$AF22-SUM($AG324:DU324),DU324)","v":0},{"$f":"IF(SUM($AG324:DV324)+DV324>$AF22,$AF22-SUM($AG324:DV324),DV324)","v":0},{"$f":"IF(SUM($AG324:DW324)+DW324>$AF22,$AF22-SUM($AG324:DW324),DW324)","v":0},{"$f":"IF(SUM($AG324:DX324)+DX324>$AF22,$AF22-SUM($AG324:DX324),DX324)","v":0},{"$f":"IF(SUM($AG324:DY324)+DY324>$AF22,$AF22-SUM($AG324:DY324),DY324)","v":0},{"$f":"IF(SUM($AG324:DZ324)+DZ324>$AF22,$AF22-SUM($AG324:DZ324),DZ324)","v":0},{"$f":"IF(SUM($AG324:EA324)+EA324>$AF22,$AF22-SUM($AG324:EA324),EA324)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF23/$F325","v":0},{"$f":"IF(SUM($AG325:AG325)+AG325>$AF23,$AF23-SUM($AG325:AG325),AG325)","v":0},{"$f":"IF(SUM($AG325:AH325)+AH325>$AF23,$AF23-SUM($AG325:AH325),AH325)","v":0},{"$f":"IF(SUM($AG325:AI325)+AI325>$AF23,$AF23-SUM($AG325:AI325),AI325)","v":0},{"$f":"IF(SUM($AG325:AJ325)+AJ325>$AF23,$AF23-SUM($AG325:AJ325),AJ325)","v":0},{"$f":"IF(SUM($AG325:AK325)+AK325>$AF23,$AF23-SUM($AG325:AK325),AK325)","v":0},{"$f":"IF(SUM($AG325:AL325)+AL325>$AF23,$AF23-SUM($AG325:AL325),AL325)","v":0},{"$f":"IF(SUM($AG325:AM325)+AM325>$AF23,$AF23-SUM($AG325:AM325),AM325)","v":0},{"$f":"IF(SUM($AG325:AN325)+AN325>$AF23,$AF23-SUM($AG325:AN325),AN325)","v":0},{"$f":"IF(SUM($AG325:AO325)+AO325>$AF23,$AF23-SUM($AG325:AO325),AO325)","v":0},{"$f":"IF(SUM($AG325:AP325)+AP325>$AF23,$AF23-SUM($AG325:AP325),AP325)","v":0},{"$f":"IF(SUM($AG325:AQ325)+AQ325>$AF23,$AF23-SUM($AG325:AQ325),AQ325)","v":0},{"$f":"IF(SUM($AG325:AR325)+AR325>$AF23,$AF23-SUM($AG325:AR325),AR325)","v":0},{"$f":"IF(SUM($AG325:AS325)+AS325>$AF23,$AF23-SUM($AG325:AS325),AS325)","v":0},{"$f":"IF(SUM($AG325:AT325)+AT325>$AF23,$AF23-SUM($AG325:AT325),AT325)","v":0},{"$f":"IF(SUM($AG325:AU325)+AU325>$AF23,$AF23-SUM($AG325:AU325),AU325)","v":0},{"$f":"IF(SUM($AG325:AV325)+AV325>$AF23,$AF23-SUM($AG325:AV325),AV325)","v":0},{"$f":"IF(SUM($AG325:AW325)+AW325>$AF23,$AF23-SUM($AG325:AW325),AW325)","v":0},{"$f":"IF(SUM($AG325:AX325)+AX325>$AF23,$AF23-SUM($AG325:AX325),AX325)","v":0},{"$f":"IF(SUM($AG325:AY325)+AY325>$AF23,$AF23-SUM($AG325:AY325),AY325)","v":0},{"$f":"IF(SUM($AG325:AZ325)+AZ325>$AF23,$AF23-SUM($AG325:AZ325),AZ325)","v":0},{"$f":"IF(SUM($AG325:BA325)+BA325>$AF23,$AF23-SUM($AG325:BA325),BA325)","v":0},{"$f":"IF(SUM($AG325:BB325)+BB325>$AF23,$AF23-SUM($AG325:BB325),BB325)","v":0},{"$f":"IF(SUM($AG325:BC325)+BC325>$AF23,$AF23-SUM($AG325:BC325),BC325)","v":0},{"$f":"IF(SUM($AG325:BD325)+BD325>$AF23,$AF23-SUM($AG325:BD325),BD325)","v":0},{"$f":"IF(SUM($AG325:BE325)+BE325>$AF23,$AF23-SUM($AG325:BE325),BE325)","v":0},{"$f":"IF(SUM($AG325:BF325)+BF325>$AF23,$AF23-SUM($AG325:BF325),BF325)","v":0},{"$f":"IF(SUM($AG325:BG325)+BG325>$AF23,$AF23-SUM($AG325:BG325),BG325)","v":0},{"$f":"IF(SUM($AG325:BH325)+BH325>$AF23,$AF23-SUM($AG325:BH325),BH325)","v":0},{"$f":"IF(SUM($AG325:BI325)+BI325>$AF23,$AF23-SUM($AG325:BI325),BI325)","v":0},{"$f":"IF(SUM($AG325:BJ325)+BJ325>$AF23,$AF23-SUM($AG325:BJ325),BJ325)","v":0},{"$f":"IF(SUM($AG325:BK325)+BK325>$AF23,$AF23-SUM($AG325:BK325),BK325)","v":0},{"$f":"IF(SUM($AG325:BL325)+BL325>$AF23,$AF23-SUM($AG325:BL325),BL325)","v":0},{"$f":"IF(SUM($AG325:BM325)+BM325>$AF23,$AF23-SUM($AG325:BM325),BM325)","v":0},{"$f":"IF(SUM($AG325:BN325)+BN325>$AF23,$AF23-SUM($AG325:BN325),BN325)","v":0},{"$f":"IF(SUM($AG325:BO325)+BO325>$AF23,$AF23-SUM($AG325:BO325),BO325)","v":0},{"$f":"IF(SUM($AG325:BP325)+BP325>$AF23,$AF23-SUM($AG325:BP325),BP325)","v":0},{"$f":"IF(SUM($AG325:BQ325)+BQ325>$AF23,$AF23-SUM($AG325:BQ325),BQ325)","v":0},{"$f":"IF(SUM($AG325:BR325)+BR325>$AF23,$AF23-SUM($AG325:BR325),BR325)","v":0},{"$f":"IF(SUM($AG325:BS325)+BS325>$AF23,$AF23-SUM($AG325:BS325),BS325)","v":0},{"$f":"IF(SUM($AG325:BT325)+BT325>$AF23,$AF23-SUM($AG325:BT325),BT325)","v":0},{"$f":"IF(SUM($AG325:BU325)+BU325>$AF23,$AF23-SUM($AG325:BU325),BU325)","v":0},{"$f":"IF(SUM($AG325:BV325)+BV325>$AF23,$AF23-SUM($AG325:BV325),BV325)","v":0},{"$f":"IF(SUM($AG325:BW325)+BW325>$AF23,$AF23-SUM($AG325:BW325),BW325)","v":0},{"$f":"IF(SUM($AG325:BX325)+BX325>$AF23,$AF23-SUM($AG325:BX325),BX325)","v":0},{"$f":"IF(SUM($AG325:BY325)+BY325>$AF23,$AF23-SUM($AG325:BY325),BY325)","v":0},{"$f":"IF(SUM($AG325:BZ325)+BZ325>$AF23,$AF23-SUM($AG325:BZ325),BZ325)","v":0},{"$f":"IF(SUM($AG325:CA325)+CA325>$AF23,$AF23-SUM($AG325:CA325),CA325)","v":0},{"$f":"IF(SUM($AG325:CB325)+CB325>$AF23,$AF23-SUM($AG325:CB325),CB325)","v":0},{"$f":"IF(SUM($AG325:CC325)+CC325>$AF23,$AF23-SUM($AG325:CC325),CC325)","v":0},{"$f":"IF(SUM($AG325:CD325)+CD325>$AF23,$AF23-SUM($AG325:CD325),CD325)","v":0},{"$f":"IF(SUM($AG325:CE325)+CE325>$AF23,$AF23-SUM($AG325:CE325),CE325)","v":0},{"$f":"IF(SUM($AG325:CF325)+CF325>$AF23,$AF23-SUM($AG325:CF325),CF325)","v":0},{"$f":"IF(SUM($AG325:CG325)+CG325>$AF23,$AF23-SUM($AG325:CG325),CG325)","v":0},{"$f":"IF(SUM($AG325:CH325)+CH325>$AF23,$AF23-SUM($AG325:CH325),CH325)","v":0},{"$f":"IF(SUM($AG325:CI325)+CI325>$AF23,$AF23-SUM($AG325:CI325),CI325)","v":0},{"$f":"IF(SUM($AG325:CJ325)+CJ325>$AF23,$AF23-SUM($AG325:CJ325),CJ325)","v":0},{"$f":"IF(SUM($AG325:CK325)+CK325>$AF23,$AF23-SUM($AG325:CK325),CK325)","v":0},{"$f":"IF(SUM($AG325:CL325)+CL325>$AF23,$AF23-SUM($AG325:CL325),CL325)","v":0},{"$f":"IF(SUM($AG325:CM325)+CM325>$AF23,$AF23-SUM($AG325:CM325),CM325)","v":0},{"$f":"IF(SUM($AG325:CN325)+CN325>$AF23,$AF23-SUM($AG325:CN325),CN325)","v":0},{"$f":"IF(SUM($AG325:CO325)+CO325>$AF23,$AF23-SUM($AG325:CO325),CO325)","v":0},{"$f":"IF(SUM($AG325:CP325)+CP325>$AF23,$AF23-SUM($AG325:CP325),CP325)","v":0},{"$f":"IF(SUM($AG325:CQ325)+CQ325>$AF23,$AF23-SUM($AG325:CQ325),CQ325)","v":0},{"$f":"IF(SUM($AG325:CR325)+CR325>$AF23,$AF23-SUM($AG325:CR325),CR325)","v":0},{"$f":"IF(SUM($AG325:CS325)+CS325>$AF23,$AF23-SUM($AG325:CS325),CS325)","v":0},{"$f":"IF(SUM($AG325:CT325)+CT325>$AF23,$AF23-SUM($AG325:CT325),CT325)","v":0},{"$f":"IF(SUM($AG325:CU325)+CU325>$AF23,$AF23-SUM($AG325:CU325),CU325)","v":0},{"$f":"IF(SUM($AG325:CV325)+CV325>$AF23,$AF23-SUM($AG325:CV325),CV325)","v":0},{"$f":"IF(SUM($AG325:CW325)+CW325>$AF23,$AF23-SUM($AG325:CW325),CW325)","v":0},{"$f":"IF(SUM($AG325:CX325)+CX325>$AF23,$AF23-SUM($AG325:CX325),CX325)","v":0},{"$f":"IF(SUM($AG325:CY325)+CY325>$AF23,$AF23-SUM($AG325:CY325),CY325)","v":0},{"$f":"IF(SUM($AG325:CZ325)+CZ325>$AF23,$AF23-SUM($AG325:CZ325),CZ325)","v":0},{"$f":"IF(SUM($AG325:DA325)+DA325>$AF23,$AF23-SUM($AG325:DA325),DA325)","v":0},{"$f":"IF(SUM($AG325:DB325)+DB325>$AF23,$AF23-SUM($AG325:DB325),DB325)","v":0},{"$f":"IF(SUM($AG325:DC325)+DC325>$AF23,$AF23-SUM($AG325:DC325),DC325)","v":0},{"$f":"IF(SUM($AG325:DD325)+DD325>$AF23,$AF23-SUM($AG325:DD325),DD325)","v":0},{"$f":"IF(SUM($AG325:DE325)+DE325>$AF23,$AF23-SUM($AG325:DE325),DE325)","v":0},{"$f":"IF(SUM($AG325:DF325)+DF325>$AF23,$AF23-SUM($AG325:DF325),DF325)","v":0},{"$f":"IF(SUM($AG325:DG325)+DG325>$AF23,$AF23-SUM($AG325:DG325),DG325)","v":0},{"$f":"IF(SUM($AG325:DH325)+DH325>$AF23,$AF23-SUM($AG325:DH325),DH325)","v":0},{"$f":"IF(SUM($AG325:DI325)+DI325>$AF23,$AF23-SUM($AG325:DI325),DI325)","v":0},{"$f":"IF(SUM($AG325:DJ325)+DJ325>$AF23,$AF23-SUM($AG325:DJ325),DJ325)","v":0},{"$f":"IF(SUM($AG325:DK325)+DK325>$AF23,$AF23-SUM($AG325:DK325),DK325)","v":0},{"$f":"IF(SUM($AG325:DL325)+DL325>$AF23,$AF23-SUM($AG325:DL325),DL325)","v":0},{"$f":"IF(SUM($AG325:DM325)+DM325>$AF23,$AF23-SUM($AG325:DM325),DM325)","v":0},{"$f":"IF(SUM($AG325:DN325)+DN325>$AF23,$AF23-SUM($AG325:DN325),DN325)","v":0},{"$f":"IF(SUM($AG325:DO325)+DO325>$AF23,$AF23-SUM($AG325:DO325),DO325)","v":0},{"$f":"IF(SUM($AG325:DP325)+DP325>$AF23,$AF23-SUM($AG325:DP325),DP325)","v":0},{"$f":"IF(SUM($AG325:DQ325)+DQ325>$AF23,$AF23-SUM($AG325:DQ325),DQ325)","v":0},{"$f":"IF(SUM($AG325:DR325)+DR325>$AF23,$AF23-SUM($AG325:DR325),DR325)","v":0},{"$f":"IF(SUM($AG325:DS325)+DS325>$AF23,$AF23-SUM($AG325:DS325),DS325)","v":0},{"$f":"IF(SUM($AG325:DT325)+DT325>$AF23,$AF23-SUM($AG325:DT325),DT325)","v":0},{"$f":"IF(SUM($AG325:DU325)+DU325>$AF23,$AF23-SUM($AG325:DU325),DU325)","v":0},{"$f":"IF(SUM($AG325:DV325)+DV325>$AF23,$AF23-SUM($AG325:DV325),DV325)","v":0},{"$f":"IF(SUM($AG325:DW325)+DW325>$AF23,$AF23-SUM($AG325:DW325),DW325)","v":0},{"$f":"IF(SUM($AG325:DX325)+DX325>$AF23,$AF23-SUM($AG325:DX325),DX325)","v":0},{"$f":"IF(SUM($AG325:DY325)+DY325>$AF23,$AF23-SUM($AG325:DY325),DY325)","v":0},{"$f":"IF(SUM($AG325:DZ325)+DZ325>$AF23,$AF23-SUM($AG325:DZ325),DZ325)","v":0},{"$f":"IF(SUM($AG325:EA325)+EA325>$AF23,$AF23-SUM($AG325:EA325),EA325)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6823525000000004E-4,{"$f":"IF(SUM($AG326:AG326)+AG326>$AF24,$AF24-SUM($AG326:AG326),AG326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AH326)+AH326>$AF24,$AF24-SUM($AG326:AH326),AH326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AI326)+AI326>$AF24,$AF24-SUM($AG326:AI326),AI326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AJ326)+AJ326>$AF24,$AF24-SUM($AG326:AJ326),AJ326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AK326)+AK326>$AF24,$AF24-SUM($AG326:AK326),AK326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AL326)+AL326>$AF24,$AF24-SUM($AG326:AL326),AL326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AM326)+AM326>$AF24,$AF24-SUM($AG326:AM326),AM326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AN326)+AN326>$AF24,$AF24-SUM($AG326:AN326),AN326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AO326)+AO326>$AF24,$AF24-SUM($AG326:AO326),AO326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AP326)+AP326>$AF24,$AF24-SUM($AG326:AP326),AP326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AQ326)+AQ326>$AF24,$AF24-SUM($AG326:AQ326),AQ326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AR326)+AR326>$AF24,$AF24-SUM($AG326:AR326),AR326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AS326)+AS326>$AF24,$AF24-SUM($AG326:AS326),AS326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AT326)+AT326>$AF24,$AF24-SUM($AG326:AT326),AT326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AU326)+AU326>$AF24,$AF24-SUM($AG326:AU326),AU326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AV326)+AV326>$AF24,$AF24-SUM($AG326:AV326),AV326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AW326)+AW326>$AF24,$AF24-SUM($AG326:AW326),AW326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AX326)+AX326>$AF24,$AF24-SUM($AG326:AX326),AX326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AY326)+AY326>$AF24,$AF24-SUM($AG326:AY326),AY326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:AZ326)+AZ326>$AF24,$AF24-SUM($AG326:AZ326),AZ326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BA326)+BA326>$AF24,$AF24-SUM($AG326:BA326),BA326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BB326)+BB326>$AF24,$AF24-SUM($AG326:BB326),BB326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BC326)+BC326>$AF24,$AF24-SUM($AG326:BC326),BC326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BD326)+BD326>$AF24,$AF24-SUM($AG326:BD326),BD326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BE326)+BE326>$AF24,$AF24-SUM($AG326:BE326),BE326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BF326)+BF326>$AF24,$AF24-SUM($AG326:BF326),BF326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BG326)+BG326>$AF24,$AF24-SUM($AG326:BG326),BG326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BH326)+BH326>$AF24,$AF24-SUM($AG326:BH326),BH326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BI326)+BI326>$AF24,$AF24-SUM($AG326:BI326),BI326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BJ326)+BJ326>$AF24,$AF24-SUM($AG326:BJ326),BJ326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BK326)+BK326>$AF24,$AF24-SUM($AG326:BK326),BK326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BL326)+BL326>$AF24,$AF24-SUM($AG326:BL326),BL326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BM326)+BM326>$AF24,$AF24-SUM($AG326:BM326),BM326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BN326)+BN326>$AF24,$AF24-SUM($AG326:BN326),BN326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BO326)+BO326>$AF24,$AF24-SUM($AG326:BO326),BO326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BP326)+BP326>$AF24,$AF24-SUM($AG326:BP326),BP326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BQ326)+BQ326>$AF24,$AF24-SUM($AG326:BQ326),BQ326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BR326)+BR326>$AF24,$AF24-SUM($AG326:BR326),BR326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BS326)+BS326>$AF24,$AF24-SUM($AG326:BS326),BS326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BT326)+BT326>$AF24,$AF24-SUM($AG326:BT326),BT326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BU326)+BU326>$AF24,$AF24-SUM($AG326:BU326),BU326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BV326)+BV326>$AF24,$AF24-SUM($AG326:BV326),BV326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BW326)+BW326>$AF24,$AF24-SUM($AG326:BW326),BW326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BX326)+BX326>$AF24,$AF24-SUM($AG326:BX326),BX326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BY326)+BY326>$AF24,$AF24-SUM($AG326:BY326),BY326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:BZ326)+BZ326>$AF24,$AF24-SUM($AG326:BZ326),BZ326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CA326)+CA326>$AF24,$AF24-SUM($AG326:CA326),CA326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CB326)+CB326>$AF24,$AF24-SUM($AG326:CB326),CB326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CC326)+CC326>$AF24,$AF24-SUM($AG326:CC326),CC326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CD326)+CD326>$AF24,$AF24-SUM($AG326:CD326),CD326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CE326)+CE326>$AF24,$AF24-SUM($AG326:CE326),CE326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CF326)+CF326>$AF24,$AF24-SUM($AG326:CF326),CF326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CG326)+CG326>$AF24,$AF24-SUM($AG326:CG326),CG326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CH326)+CH326>$AF24,$AF24-SUM($AG326:CH326),CH326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CI326)+CI326>$AF24,$AF24-SUM($AG326:CI326),CI326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CJ326)+CJ326>$AF24,$AF24-SUM($AG326:CJ326),CJ326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CK326)+CK326>$AF24,$AF24-SUM($AG326:CK326),CK326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CL326)+CL326>$AF24,$AF24-SUM($AG326:CL326),CL326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CM326)+CM326>$AF24,$AF24-SUM($AG326:CM326),CM326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CN326)+CN326>$AF24,$AF24-SUM($AG326:CN326),CN326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CO326)+CO326>$AF24,$AF24-SUM($AG326:CO326),CO326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CP326)+CP326>$AF24,$AF24-SUM($AG326:CP326),CP326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CQ326)+CQ326>$AF24,$AF24-SUM($AG326:CQ326),CQ326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CR326)+CR326>$AF24,$AF24-SUM($AG326:CR326),CR326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CS326)+CS326>$AF24,$AF24-SUM($AG326:CS326),CS326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CT326)+CT326>$AF24,$AF24-SUM($AG326:CT326),CT326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CU326)+CU326>$AF24,$AF24-SUM($AG326:CU326),CU326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CV326)+CV326>$AF24,$AF24-SUM($AG326:CV326),CV326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CW326)+CW326>$AF24,$AF24-SUM($AG326:CW326),CW326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CX326)+CX326>$AF24,$AF24-SUM($AG326:CX326),CX326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CY326)+CY326>$AF24,$AF24-SUM($AG326:CY326),CY326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:CZ326)+CZ326>$AF24,$AF24-SUM($AG326:CZ326),CZ326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:DA326)+DA326>$AF24,$AF24-SUM($AG326:DA326),DA326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:DB326)+DB326>$AF24,$AF24-SUM($AG326:DB326),DB326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:DC326)+DC326>$AF24,$AF24-SUM($AG326:DC326),DC326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:DD326)+DD326>$AF24,$AF24-SUM($AG326:DD326),DD326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:DE326)+DE326>$AF24,$AF24-SUM($AG326:DE326),DE326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:DF326)+DF326>$AF24,$AF24-SUM($AG326:DF326),DF326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:DG326)+DG326>$AF24,$AF24-SUM($AG326:DG326),DG326)","v":4.6823525000000004E-4},{"$f":"IF(SUM($AG326:DH326)+DH326>$AF24,$AF24-SUM($AG326:DH326),DH326)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AG326:DI326)+DI326>$AF24,$AF24-SUM($AG326:DI326),DI326)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AG326:DJ326)+DJ326>$AF24,$AF24-SUM($AG326:DJ326),DJ326)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AG326:DK326)+DK326>$AF24,$AF24-SUM($AG326:DK326),DK326)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AG326:DL326)+DL326>$AF24,$AF24-SUM($AG326:DL326),DL326)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AG326:DM326)+DM326>$AF24,$AF24-SUM($AG326:DM326),DM326)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AG326:DN326)+DN326>$AF24,$AF24-SUM($AG326:DN326),DN326)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AG326:DO326)+DO326>$AF24,$AF24-SUM($AG326:DO326),DO326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DP326)+DP326>$AF24,$AF24-SUM($AG326:DP326),DP326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DQ326)+DQ326>$AF24,$AF24-SUM($AG326:DQ326),DQ326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DR326)+DR326>$AF24,$AF24-SUM($AG326:DR326),DR326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DS326)+DS326>$AF24,$AF24-SUM($AG326:DS326),DS326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DT326)+DT326>$AF24,$AF24-SUM($AG326:DT326),DT326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DU326)+DU326>$AF24,$AF24-SUM($AG326:DU326),DU326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DV326)+DV326>$AF24,$AF24-SUM($AG326:DV326),DV326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DW326)+DW326>$AF24,$AF24-SUM($AG326:DW326),DW326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DX326)+DX326>$AF24,$AF24-SUM($AG326:DX326),DX326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DY326)+DY326>$AF24,$AF24-SUM($AG326:DY326),DY326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:DZ326)+DZ326>$AF24,$AF24-SUM($AG326:DZ326),DZ326)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG326:EA326)+EA326>$AF24,$AF24-SUM($AG326:EA326),EA326)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1942087499999996E-4,{"$f":"IF(SUM($AG327:AG327)+AG327>$AF25,$AF25-SUM($AG327:AG327),AG327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AH327)+AH327>$AF25,$AF25-SUM($AG327:AH327),AH327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AI327)+AI327>$AF25,$AF25-SUM($AG327:AI327),AI327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AJ327)+AJ327>$AF25,$AF25-SUM($AG327:AJ327),AJ327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AK327)+AK327>$AF25,$AF25-SUM($AG327:AK327),AK327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AL327)+AL327>$AF25,$AF25-SUM($AG327:AL327),AL327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AM327)+AM327>$AF25,$AF25-SUM($AG327:AM327),AM327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AN327)+AN327>$AF25,$AF25-SUM($AG327:AN327),AN327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AO327)+AO327>$AF25,$AF25-SUM($AG327:AO327),AO327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AP327)+AP327>$AF25,$AF25-SUM($AG327:AP327),AP327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AQ327)+AQ327>$AF25,$AF25-SUM($AG327:AQ327),AQ327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AR327)+AR327>$AF25,$AF25-SUM($AG327:AR327),AR327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AS327)+AS327>$AF25,$AF25-SUM($AG327:AS327),AS327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AT327)+AT327>$AF25,$AF25-SUM($AG327:AT327),AT327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AU327)+AU327>$AF25,$AF25-SUM($AG327:AU327),AU327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AV327)+AV327>$AF25,$AF25-SUM($AG327:AV327),AV327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AW327)+AW327>$AF25,$AF25-SUM($AG327:AW327),AW327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AX327)+AX327>$AF25,$AF25-SUM($AG327:AX327),AX327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AY327)+AY327>$AF25,$AF25-SUM($AG327:AY327),AY327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:AZ327)+AZ327>$AF25,$AF25-SUM($AG327:AZ327),AZ327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BA327)+BA327>$AF25,$AF25-SUM($AG327:BA327),BA327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BB327)+BB327>$AF25,$AF25-SUM($AG327:BB327),BB327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BC327)+BC327>$AF25,$AF25-SUM($AG327:BC327),BC327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BD327)+BD327>$AF25,$AF25-SUM($AG327:BD327),BD327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BE327)+BE327>$AF25,$AF25-SUM($AG327:BE327),BE327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BF327)+BF327>$AF25,$AF25-SUM($AG327:BF327),BF327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BG327)+BG327>$AF25,$AF25-SUM($AG327:BG327),BG327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BH327)+BH327>$AF25,$AF25-SUM($AG327:BH327),BH327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BI327)+BI327>$AF25,$AF25-SUM($AG327:BI327),BI327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BJ327)+BJ327>$AF25,$AF25-SUM($AG327:BJ327),BJ327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BK327)+BK327>$AF25,$AF25-SUM($AG327:BK327),BK327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BL327)+BL327>$AF25,$AF25-SUM($AG327:BL327),BL327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BM327)+BM327>$AF25,$AF25-SUM($AG327:BM327),BM327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BN327)+BN327>$AF25,$AF25-SUM($AG327:BN327),BN327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BO327)+BO327>$AF25,$AF25-SUM($AG327:BO327),BO327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BP327)+BP327>$AF25,$AF25-SUM($AG327:BP327),BP327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BQ327)+BQ327>$AF25,$AF25-SUM($AG327:BQ327),BQ327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BR327)+BR327>$AF25,$AF25-SUM($AG327:BR327),BR327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BS327)+BS327>$AF25,$AF25-SUM($AG327:BS327),BS327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BT327)+BT327>$AF25,$AF25-SUM($AG327:BT327),BT327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BU327)+BU327>$AF25,$AF25-SUM($AG327:BU327),BU327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BV327)+BV327>$AF25,$AF25-SUM($AG327:BV327),BV327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BW327)+BW327>$AF25,$AF25-SUM($AG327:BW327),BW327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BX327)+BX327>$AF25,$AF25-SUM($AG327:BX327),BX327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BY327)+BY327>$AF25,$AF25-SUM($AG327:BY327),BY327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:BZ327)+BZ327>$AF25,$AF25-SUM($AG327:BZ327),BZ327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CA327)+CA327>$AF25,$AF25-SUM($AG327:CA327),CA327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CB327)+CB327>$AF25,$AF25-SUM($AG327:CB327),CB327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CC327)+CC327>$AF25,$AF25-SUM($AG327:CC327),CC327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CD327)+CD327>$AF25,$AF25-SUM($AG327:CD327),CD327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CE327)+CE327>$AF25,$AF25-SUM($AG327:CE327),CE327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CF327)+CF327>$AF25,$AF25-SUM($AG327:CF327),CF327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CG327)+CG327>$AF25,$AF25-SUM($AG327:CG327),CG327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CH327)+CH327>$AF25,$AF25-SUM($AG327:CH327),CH327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CI327)+CI327>$AF25,$AF25-SUM($AG327:CI327),CI327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CJ327)+CJ327>$AF25,$AF25-SUM($AG327:CJ327),CJ327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CK327)+CK327>$AF25,$AF25-SUM($AG327:CK327),CK327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CL327)+CL327>$AF25,$AF25-SUM($AG327:CL327),CL327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CM327)+CM327>$AF25,$AF25-SUM($AG327:CM327),CM327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CN327)+CN327>$AF25,$AF25-SUM($AG327:CN327),CN327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CO327)+CO327>$AF25,$AF25-SUM($AG327:CO327),CO327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CP327)+CP327>$AF25,$AF25-SUM($AG327:CP327),CP327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CQ327)+CQ327>$AF25,$AF25-SUM($AG327:CQ327),CQ327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CR327)+CR327>$AF25,$AF25-SUM($AG327:CR327),CR327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CS327)+CS327>$AF25,$AF25-SUM($AG327:CS327),CS327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CT327)+CT327>$AF25,$AF25-SUM($AG327:CT327),CT327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CU327)+CU327>$AF25,$AF25-SUM($AG327:CU327),CU327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CV327)+CV327>$AF25,$AF25-SUM($AG327:CV327),CV327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CW327)+CW327>$AF25,$AF25-SUM($AG327:CW327),CW327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CX327)+CX327>$AF25,$AF25-SUM($AG327:CX327),CX327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CY327)+CY327>$AF25,$AF25-SUM($AG327:CY327),CY327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:CZ327)+CZ327>$AF25,$AF25-SUM($AG327:CZ327),CZ327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:DA327)+DA327>$AF25,$AF25-SUM($AG327:DA327),DA327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:DB327)+DB327>$AF25,$AF25-SUM($AG327:DB327),DB327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:DC327)+DC327>$AF25,$AF25-SUM($AG327:DC327),DC327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:DD327)+DD327>$AF25,$AF25-SUM($AG327:DD327),DD327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:DE327)+DE327>$AF25,$AF25-SUM($AG327:DE327),DE327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:DF327)+DF327>$AF25,$AF25-SUM($AG327:DF327),DF327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:DG327)+DG327>$AF25,$AF25-SUM($AG327:DG327),DG327)","v":2.1942087499999996E-4},{"$f":"IF(SUM($AG327:DH327)+DH327>$AF25,$AF25-SUM($AG327:DH327),DH327)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AG327:DI327)+DI327>$AF25,$AF25-SUM($AG327:DI327),DI327)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AG327:DJ327)+DJ327>$AF25,$AF25-SUM($AG327:DJ327),DJ327)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AG327:DK327)+DK327>$AF25,$AF25-SUM($AG327:DK327),DK327)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AG327:DL327)+DL327>$AF25,$AF25-SUM($AG327:DL327),DL327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DM327)+DM327>$AF25,$AF25-SUM($AG327:DM327),DM327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DN327)+DN327>$AF25,$AF25-SUM($AG327:DN327),DN327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DO327)+DO327>$AF25,$AF25-SUM($AG327:DO327),DO327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DP327)+DP327>$AF25,$AF25-SUM($AG327:DP327),DP327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DQ327)+DQ327>$AF25,$AF25-SUM($AG327:DQ327),DQ327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DR327)+DR327>$AF25,$AF25-SUM($AG327:DR327),DR327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DS327)+DS327>$AF25,$AF25-SUM($AG327:DS327),DS327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DT327)+DT327>$AF25,$AF25-SUM($AG327:DT327),DT327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DU327)+DU327>$AF25,$AF25-SUM($AG327:DU327),DU327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DV327)+DV327>$AF25,$AF25-SUM($AG327:DV327),DV327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DW327)+DW327>$AF25,$AF25-SUM($AG327:DW327),DW327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DX327)+DX327>$AF25,$AF25-SUM($AG327:DX327),DX327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DY327)+DY327>$AF25,$AF25-SUM($AG327:DY327),DY327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:DZ327)+DZ327>$AF25,$AF25-SUM($AG327:DZ327),DZ327)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG327:EA327)+EA327>$AF25,$AF25-SUM($AG327:EA327),EA327)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",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,{"$f":"IF(SUM($AG328:AG328)+AG328>$AF26,$AF26-SUM($AG328:AG328),AG328)","v":0},{"$f":"IF(SUM($AG328:AH328)+AH328>$AF26,$AF26-SUM($AG328:AH328),AH328)","v":0},{"$f":"IF(SUM($AG328:AI328)+AI328>$AF26,$AF26-SUM($AG328:AI328),AI328)","v":0},{"$f":"IF(SUM($AG328:AJ328)+AJ328>$AF26,$AF26-SUM($AG328:AJ328),AJ328)","v":0},{"$f":"IF(SUM($AG328:AK328)+AK328>$AF26,$AF26-SUM($AG328:AK328),AK328)","v":0},{"$f":"IF(SUM($AG328:AL328)+AL328>$AF26,$AF26-SUM($AG328:AL328),AL328)","v":0},{"$f":"IF(SUM($AG328:AM328)+AM328>$AF26,$AF26-SUM($AG328:AM328),AM328)","v":0},{"$f":"IF(SUM($AG328:AN328)+AN328>$AF26,$AF26-SUM($AG328:AN328),AN328)","v":0},{"$f":"IF(SUM($AG328:AO328)+AO328>$AF26,$AF26-SUM($AG328:AO328),AO328)","v":0},{"$f":"IF(SUM($AG328:AP328)+AP328>$AF26,$AF26-SUM($AG328:AP328),AP328)","v":0},{"$f":"IF(SUM($AG328:AQ328)+AQ328>$AF26,$AF26-SUM($AG328:AQ328),AQ328)","v":0},{"$f":"IF(SUM($AG328:AR328)+AR328>$AF26,$AF26-SUM($AG328:AR328),AR328)","v":0},{"$f":"IF(SUM($AG328:AS328)+AS328>$AF26,$AF26-SUM($AG328:AS328),AS328)","v":0},{"$f":"IF(SUM($AG328:AT328)+AT328>$AF26,$AF26-SUM($AG328:AT328),AT328)","v":0},{"$f":"IF(SUM($AG328:AU328)+AU328>$AF26,$AF26-SUM($AG328:AU328),AU328)","v":0},{"$f":"IF(SUM($AG328:AV328)+AV328>$AF26,$AF26-SUM($AG328:AV328),AV328)","v":0},{"$f":"IF(SUM($AG328:AW328)+AW328>$AF26,$AF26-SUM($AG328:AW328),AW328)","v":0},{"$f":"IF(SUM($AG328:AX328)+AX328>$AF26,$AF26-SUM($AG328:AX328),AX328)","v":0},{"$f":"IF(SUM($AG328:AY328)+AY328>$AF26,$AF26-SUM($AG328:AY328),AY328)","v":0},{"$f":"IF(SUM($AG328:AZ328)+AZ328>$AF26,$AF26-SUM($AG328:AZ328),AZ328)","v":0},{"$f":"IF(SUM($AG328:BA328)+BA328>$AF26,$AF26-SUM($AG328:BA328),BA328)","v":0},{"$f":"IF(SUM($AG328:BB328)+BB328>$AF26,$AF26-SUM($AG328:BB328),BB328)","v":0},{"$f":"IF(SUM($AG328:BC328)+BC328>$AF26,$AF26-SUM($AG328:BC328),BC328)","v":0},{"$f":"IF(SUM($AG328:BD328)+BD328>$AF26,$AF26-SUM($AG328:BD328),BD328)","v":0},{"$f":"IF(SUM($AG328:BE328)+BE328>$AF26,$AF26-SUM($AG328:BE328),BE328)","v":0},{"$f":"IF(SUM($AG328:BF328)+BF328>$AF26,$AF26-SUM($AG328:BF328),BF328)","v":0},{"$f":"IF(SUM($AG328:BG328)+BG328>$AF26,$AF26-SUM($AG328:BG328),BG328)","v":0},{"$f":"IF(SUM($AG328:BH328)+BH328>$AF26,$AF26-SUM($AG328:BH328),BH328)","v":0},{"$f":"IF(SUM($AG328:BI328)+BI328>$AF26,$AF26-SUM($AG328:BI328),BI328)","v":0},{"$f":"IF(SUM($AG328:BJ328)+BJ328>$AF26,$AF26-SUM($AG328:BJ328),BJ328)","v":0},{"$f":"IF(SUM($AG328:BK328)+BK328>$AF26,$AF26-SUM($AG328:BK328),BK328)","v":0},{"$f":"IF(SUM($AG328:BL328)+BL328>$AF26,$AF26-SUM($AG328:BL328),BL328)","v":0},{"$f":"IF(SUM($AG328:BM328)+BM328>$AF26,$AF26-SUM($AG328:BM328),BM328)","v":0},{"$f":"IF(SUM($AG328:BN328)+BN328>$AF26,$AF26-SUM($AG328:BN328),BN328)","v":0},{"$f":"IF(SUM($AG328:BO328)+BO328>$AF26,$AF26-SUM($AG328:BO328),BO328)","v":0},{"$f":"IF(SUM($AG328:BP328)+BP328>$AF26,$AF26-SUM($AG328:BP328),BP328)","v":0},{"$f":"IF(SUM($AG328:BQ328)+BQ328>$AF26,$AF26-SUM($AG328:BQ328),BQ328)","v":0},{"$f":"IF(SUM($AG328:BR328)+BR328>$AF26,$AF26-SUM($AG328:BR328),BR328)","v":0},{"$f":"IF(SUM($AG328:BS328)+BS328>$AF26,$AF26-SUM($AG328:BS328),BS328)","v":0},{"$f":"IF(SUM($AG328:BT328)+BT328>$AF26,$AF26-SUM($AG328:BT328),BT328)","v":0},{"$f":"IF(SUM($AG328:BU328)+BU328>$AF26,$AF26-SUM($AG328:BU328),BU328)","v":0},{"$f":"IF(SUM($AG328:BV328)+BV328>$AF26,$AF26-SUM($AG328:BV328),BV328)","v":0},{"$f":"IF(SUM($AG328:BW328)+BW328>$AF26,$AF26-SUM($AG328:BW328),BW328)","v":0},{"$f":"IF(SUM($AG328:BX328)+BX328>$AF26,$AF26-SUM($AG328:BX328),BX328)","v":0},{"$f":"IF(SUM($AG328:BY328)+BY328>$AF26,$AF26-SUM($AG328:BY328),BY328)","v":0},{"$f":"IF(SUM($AG328:BZ328)+BZ328>$AF26,$AF26-SUM($AG328:BZ328),BZ328)","v":0},{"$f":"IF(SUM($AG328:CA328)+CA328>$AF26,$AF26-SUM($AG328:CA328),CA328)","v":0},{"$f":"IF(SUM($AG328:CB328)+CB328>$AF26,$AF26-SUM($AG328:CB328),CB328)","v":0},{"$f":"IF(SUM($AG328:CC328)+CC328>$AF26,$AF26-SUM($AG328:CC328),CC328)","v":0},{"$f":"IF(SUM($AG328:CD328)+CD328>$AF26,$AF26-SUM($AG328:CD328),CD328)","v":0},{"$f":"IF(SUM($AG328:CE328)+CE328>$AF26,$AF26-SUM($AG328:CE328),CE328)","v":0},{"$f":"IF(SUM($AG328:CF328)+CF328>$AF26,$AF26-SUM($AG328:CF328),CF328)","v":0},{"$f":"IF(SUM($AG328:CG328)+CG328>$AF26,$AF26-SUM($AG328:CG328),CG328)","v":0},{"$f":"IF(SUM($AG328:CH328)+CH328>$AF26,$AF26-SUM($AG328:CH328),CH328)","v":0},{"$f":"IF(SUM($AG328:CI328)+CI328>$AF26,$AF26-SUM($AG328:CI328),CI328)","v":0},{"$f":"IF(SUM($AG328:CJ328)+CJ328>$AF26,$AF26-SUM($AG328:CJ328),CJ328)","v":0},{"$f":"IF(SUM($AG328:CK328)+CK328>$AF26,$AF26-SUM($AG328:CK328),CK328)","v":0},{"$f":"IF(SUM($AG328:CL328)+CL328>$AF26,$AF26-SUM($AG328:CL328),CL328)","v":0},{"$f":"IF(SUM($AG328:CM328)+CM328>$AF26,$AF26-SUM($AG328:CM328),CM328)","v":0},{"$f":"IF(SUM($AG328:CN328)+CN328>$AF26,$AF26-SUM($AG328:CN328),CN328)","v":0},{"$f":"IF(SUM($AG328:CO328)+CO328>$AF26,$AF26-SUM($AG328:CO328),CO328)","v":0},{"$f":"IF(SUM($AG328:CP328)+CP328>$AF26,$AF26-SUM($AG328:CP328),CP328)","v":0},{"$f":"IF(SUM($AG328:CQ328)+CQ328>$AF26,$AF26-SUM($AG328:CQ328),CQ328)","v":0},{"$f":"IF(SUM($AG328:CR328)+CR328>$AF26,$AF26-SUM($AG328:CR328),CR328)","v":0},{"$f":"IF(SUM($AG328:CS328)+CS328>$AF26,$AF26-SUM($AG328:CS328),CS328)","v":0},{"$f":"IF(SUM($AG328:CT328)+CT328>$AF26,$AF26-SUM($AG328:CT328),CT328)","v":0},{"$f":"IF(SUM($AG328:CU328)+CU328>$AF26,$AF26-SUM($AG328:CU328),CU328)","v":0},{"$f":"IF(SUM($AG328:CV328)+CV328>$AF26,$AF26-SUM($AG328:CV328),CV328)","v":0},{"$f":"IF(SUM($AG328:CW328)+CW328>$AF26,$AF26-SUM($AG328:CW328),CW328)","v":0},{"$f":"IF(SUM($AG328:CX328)+CX328>$AF26,$AF26-SUM($AG328:CX328),CX328)","v":0},{"$f":"IF(SUM($AG328:CY328)+CY328>$AF26,$AF26-SUM($AG328:CY328),CY328)","v":0},{"$f":"IF(SUM($AG328:CZ328)+CZ328>$AF26,$AF26-SUM($AG328:CZ328),CZ328)","v":0},{"$f":"IF(SUM($AG328:DA328)+DA328>$AF26,$AF26-SUM($AG328:DA328),DA328)","v":0},{"$f":"IF(SUM($AG328:DB328)+DB328>$AF26,$AF26-SUM($AG328:DB328),DB328)","v":0},{"$f":"IF(SUM($AG328:DC328)+DC328>$AF26,$AF26-SUM($AG328:DC328),DC328)","v":0},{"$f":"IF(SUM($AG328:DD328)+DD328>$AF26,$AF26-SUM($AG328:DD328),DD328)","v":0},{"$f":"IF(SUM($AG328:DE328)+DE328>$AF26,$AF26-SUM($AG328:DE328),DE328)","v":0},{"$f":"IF(SUM($AG328:DF328)+DF328>$AF26,$AF26-SUM($AG328:DF328),DF328)","v":0},{"$f":"IF(SUM($AG328:DG328)+DG328>$AF26,$AF26-SUM($AG328:DG328),DG328)","v":0},{"$f":"IF(SUM($AG328:DH328)+DH328>$AF26,$AF26-SUM($AG328:DH328),DH328)","v":0},{"$f":"IF(SUM($AG328:DI328)+DI328>$AF26,$AF26-SUM($AG328:DI328),DI328)","v":0},{"$f":"IF(SUM($AG328:DJ328)+DJ328>$AF26,$AF26-SUM($AG328:DJ328),DJ328)","v":0},{"$f":"IF(SUM($AG328:DK328)+DK328>$AF26,$AF26-SUM($AG328:DK328),DK328)","v":0},{"$f":"IF(SUM($AG328:DL328)+DL328>$AF26,$AF26-SUM($AG328:DL328),DL328)","v":0},{"$f":"IF(SUM($AG328:DM328)+DM328>$AF26,$AF26-SUM($AG328:DM328),DM328)","v":0},{"$f":"IF(SUM($AG328:DN328)+DN328>$AF26,$AF26-SUM($AG328:DN328),DN328)","v":0},{"$f":"IF(SUM($AG328:DO328)+DO328>$AF26,$AF26-SUM($AG328:DO328),DO328)","v":0},{"$f":"IF(SUM($AG328:DP328)+DP328>$AF26,$AF26-SUM($AG328:DP328),DP328)","v":0},{"$f":"IF(SUM($AG328:DQ328)+DQ328>$AF26,$AF26-SUM($AG328:DQ328),DQ328)","v":0},{"$f":"IF(SUM($AG328:DR328)+DR328>$AF26,$AF26-SUM($AG328:DR328),DR328)","v":0},{"$f":"IF(SUM($AG328:DS328)+DS328>$AF26,$AF26-SUM($AG328:DS328),DS328)","v":0},{"$f":"IF(SUM($AG328:DT328)+DT328>$AF26,$AF26-SUM($AG328:DT328),DT328)","v":0},{"$f":"IF(SUM($AG328:DU328)+DU328>$AF26,$AF26-SUM($AG328:DU328),DU328)","v":0},{"$f":"IF(SUM($AG328:DV328)+DV328>$AF26,$AF26-SUM($AG328:DV328),DV328)","v":0},{"$f":"IF(SUM($AG328:DW328)+DW328>$AF26,$AF26-SUM($AG328:DW328),DW328)","v":0},{"$f":"IF(SUM($AG328:DX328)+DX328>$AF26,$AF26-SUM($AG328:DX328),DX328)","v":0},{"$f":"IF(SUM($AG328:DY328)+DY328>$AF26,$AF26-SUM($AG328:DY328),DY328)","v":0},{"$f":"IF(SUM($AG328:DZ328)+DZ328>$AF26,$AF26-SUM($AG328:DZ328),DZ328)","v":0},{"$f":"IF(SUM($AG328:EA328)+EA328>$AF26,$AF26-SUM($AG328:EA328),EA328)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",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,{"$f":"IF(SUM($AG329:AG329)+AG329>$AF27,$AF27-SUM($AG329:AG329),AG329)","v":0},{"$f":"IF(SUM($AG329:AH329)+AH329>$AF27,$AF27-SUM($AG329:AH329),AH329)","v":0},{"$f":"IF(SUM($AG329:AI329)+AI329>$AF27,$AF27-SUM($AG329:AI329),AI329)","v":0},{"$f":"IF(SUM($AG329:AJ329)+AJ329>$AF27,$AF27-SUM($AG329:AJ329),AJ329)","v":0},{"$f":"IF(SUM($AG329:AK329)+AK329>$AF27,$AF27-SUM($AG329:AK329),AK329)","v":0},{"$f":"IF(SUM($AG329:AL329)+AL329>$AF27,$AF27-SUM($AG329:AL329),AL329)","v":0},{"$f":"IF(SUM($AG329:AM329)+AM329>$AF27,$AF27-SUM($AG329:AM329),AM329)","v":0},{"$f":"IF(SUM($AG329:AN329)+AN329>$AF27,$AF27-SUM($AG329:AN329),AN329)","v":0},{"$f":"IF(SUM($AG329:AO329)+AO329>$AF27,$AF27-SUM($AG329:AO329),AO329)","v":0},{"$f":"IF(SUM($AG329:AP329)+AP329>$AF27,$AF27-SUM($AG329:AP329),AP329)","v":0},{"$f":"IF(SUM($AG329:AQ329)+AQ329>$AF27,$AF27-SUM($AG329:AQ329),AQ329)","v":0},{"$f":"IF(SUM($AG329:AR329)+AR329>$AF27,$AF27-SUM($AG329:AR329),AR329)","v":0},{"$f":"IF(SUM($AG329:AS329)+AS329>$AF27,$AF27-SUM($AG329:AS329),AS329)","v":0},{"$f":"IF(SUM($AG329:AT329)+AT329>$AF27,$AF27-SUM($AG329:AT329),AT329)","v":0},{"$f":"IF(SUM($AG329:AU329)+AU329>$AF27,$AF27-SUM($AG329:AU329),AU329)","v":0},{"$f":"IF(SUM($AG329:AV329)+AV329>$AF27,$AF27-SUM($AG329:AV329),AV329)","v":0},{"$f":"IF(SUM($AG329:AW329)+AW329>$AF27,$AF27-SUM($AG329:AW329),AW329)","v":0},{"$f":"IF(SUM($AG329:AX329)+AX329>$AF27,$AF27-SUM($AG329:AX329),AX329)","v":0},{"$f":"IF(SUM($AG329:AY329)+AY329>$AF27,$AF27-SUM($AG329:AY329),AY329)","v":0},{"$f":"IF(SUM($AG329:AZ329)+AZ329>$AF27,$AF27-SUM($AG329:AZ329),AZ329)","v":0},{"$f":"IF(SUM($AG329:BA329)+BA329>$AF27,$AF27-SUM($AG329:BA329),BA329)","v":0},{"$f":"IF(SUM($AG329:BB329)+BB329>$AF27,$AF27-SUM($AG329:BB329),BB329)","v":0},{"$f":"IF(SUM($AG329:BC329)+BC329>$AF27,$AF27-SUM($AG329:BC329),BC329)","v":0},{"$f":"IF(SUM($AG329:BD329)+BD329>$AF27,$AF27-SUM($AG329:BD329),BD329)","v":0},{"$f":"IF(SUM($AG329:BE329)+BE329>$AF27,$AF27-SUM($AG329:BE329),BE329)","v":0},{"$f":"IF(SUM($AG329:BF329)+BF329>$AF27,$AF27-SUM($AG329:BF329),BF329)","v":0},{"$f":"IF(SUM($AG329:BG329)+BG329>$AF27,$AF27-SUM($AG329:BG329),BG329)","v":0},{"$f":"IF(SUM($AG329:BH329)+BH329>$AF27,$AF27-SUM($AG329:BH329),BH329)","v":0},{"$f":"IF(SUM($AG329:BI329)+BI329>$AF27,$AF27-SUM($AG329:BI329),BI329)","v":0},{"$f":"IF(SUM($AG329:BJ329)+BJ329>$AF27,$AF27-SUM($AG329:BJ329),BJ329)","v":0},{"$f":"IF(SUM($AG329:BK329)+BK329>$AF27,$AF27-SUM($AG329:BK329),BK329)","v":0},{"$f":"IF(SUM($AG329:BL329)+BL329>$AF27,$AF27-SUM($AG329:BL329),BL329)","v":0},{"$f":"IF(SUM($AG329:BM329)+BM329>$AF27,$AF27-SUM($AG329:BM329),BM329)","v":0},{"$f":"IF(SUM($AG329:BN329)+BN329>$AF27,$AF27-SUM($AG329:BN329),BN329)","v":0},{"$f":"IF(SUM($AG329:BO329)+BO329>$AF27,$AF27-SUM($AG329:BO329),BO329)","v":0},{"$f":"IF(SUM($AG329:BP329)+BP329>$AF27,$AF27-SUM($AG329:BP329),BP329)","v":0},{"$f":"IF(SUM($AG329:BQ329)+BQ329>$AF27,$AF27-SUM($AG329:BQ329),BQ329)","v":0},{"$f":"IF(SUM($AG329:BR329)+BR329>$AF27,$AF27-SUM($AG329:BR329),BR329)","v":0},{"$f":"IF(SUM($AG329:BS329)+BS329>$AF27,$AF27-SUM($AG329:BS329),BS329)","v":0},{"$f":"IF(SUM($AG329:BT329)+BT329>$AF27,$AF27-SUM($AG329:BT329),BT329)","v":0},{"$f":"IF(SUM($AG329:BU329)+BU329>$AF27,$AF27-SUM($AG329:BU329),BU329)","v":0},{"$f":"IF(SUM($AG329:BV329)+BV329>$AF27,$AF27-SUM($AG329:BV329),BV329)","v":0},{"$f":"IF(SUM($AG329:BW329)+BW329>$AF27,$AF27-SUM($AG329:BW329),BW329)","v":0},{"$f":"IF(SUM($AG329:BX329)+BX329>$AF27,$AF27-SUM($AG329:BX329),BX329)","v":0},{"$f":"IF(SUM($AG329:BY329)+BY329>$AF27,$AF27-SUM($AG329:BY329),BY329)","v":0},{"$f":"IF(SUM($AG329:BZ329)+BZ329>$AF27,$AF27-SUM($AG329:BZ329),BZ329)","v":0},{"$f":"IF(SUM($AG329:CA329)+CA329>$AF27,$AF27-SUM($AG329:CA329),CA329)","v":0},{"$f":"IF(SUM($AG329:CB329)+CB329>$AF27,$AF27-SUM($AG329:CB329),CB329)","v":0},{"$f":"IF(SUM($AG329:CC329)+CC329>$AF27,$AF27-SUM($AG329:CC329),CC329)","v":0},{"$f":"IF(SUM($AG329:CD329)+CD329>$AF27,$AF27-SUM($AG329:CD329),CD329)","v":0},{"$f":"IF(SUM($AG329:CE329)+CE329>$AF27,$AF27-SUM($AG329:CE329),CE329)","v":0},{"$f":"IF(SUM($AG329:CF329)+CF329>$AF27,$AF27-SUM($AG329:CF329),CF329)","v":0},{"$f":"IF(SUM($AG329:CG329)+CG329>$AF27,$AF27-SUM($AG329:CG329),CG329)","v":0},{"$f":"IF(SUM($AG329:CH329)+CH329>$AF27,$AF27-SUM($AG329:CH329),CH329)","v":0},{"$f":"IF(SUM($AG329:CI329)+CI329>$AF27,$AF27-SUM($AG329:CI329),CI329)","v":0},{"$f":"IF(SUM($AG329:CJ329)+CJ329>$AF27,$AF27-SUM($AG329:CJ329),CJ329)","v":0},{"$f":"IF(SUM($AG329:CK329)+CK329>$AF27,$AF27-SUM($AG329:CK329),CK329)","v":0},{"$f":"IF(SUM($AG329:CL329)+CL329>$AF27,$AF27-SUM($AG329:CL329),CL329)","v":0},{"$f":"IF(SUM($AG329:CM329)+CM329>$AF27,$AF27-SUM($AG329:CM329),CM329)","v":0},{"$f":"IF(SUM($AG329:CN329)+CN329>$AF27,$AF27-SUM($AG329:CN329),CN329)","v":0},{"$f":"IF(SUM($AG329:CO329)+CO329>$AF27,$AF27-SUM($AG329:CO329),CO329)","v":0},{"$f":"IF(SUM($AG329:CP329)+CP329>$AF27,$AF27-SUM($AG329:CP329),CP329)","v":0},{"$f":"IF(SUM($AG329:CQ329)+CQ329>$AF27,$AF27-SUM($AG329:CQ329),CQ329)","v":0},{"$f":"IF(SUM($AG329:CR329)+CR329>$AF27,$AF27-SUM($AG329:CR329),CR329)","v":0},{"$f":"IF(SUM($AG329:CS329)+CS329>$AF27,$AF27-SUM($AG329:CS329),CS329)","v":0},{"$f":"IF(SUM($AG329:CT329)+CT329>$AF27,$AF27-SUM($AG329:CT329),CT329)","v":0},{"$f":"IF(SUM($AG329:CU329)+CU329>$AF27,$AF27-SUM($AG329:CU329),CU329)","v":0},{"$f":"IF(SUM($AG329:CV329)+CV329>$AF27,$AF27-SUM($AG329:CV329),CV329)","v":0},{"$f":"IF(SUM($AG329:CW329)+CW329>$AF27,$AF27-SUM($AG329:CW329),CW329)","v":0},{"$f":"IF(SUM($AG329:CX329)+CX329>$AF27,$AF27-SUM($AG329:CX329),CX329)","v":0},{"$f":"IF(SUM($AG329:CY329)+CY329>$AF27,$AF27-SUM($AG329:CY329),CY329)","v":0},{"$f":"IF(SUM($AG329:CZ329)+CZ329>$AF27,$AF27-SUM($AG329:CZ329),CZ329)","v":0},{"$f":"IF(SUM($AG329:DA329)+DA329>$AF27,$AF27-SUM($AG329:DA329),DA329)","v":0},{"$f":"IF(SUM($AG329:DB329)+DB329>$AF27,$AF27-SUM($AG329:DB329),DB329)","v":0},{"$f":"IF(SUM($AG329:DC329)+DC329>$AF27,$AF27-SUM($AG329:DC329),DC329)","v":0},{"$f":"IF(SUM($AG329:DD329)+DD329>$AF27,$AF27-SUM($AG329:DD329),DD329)","v":0},{"$f":"IF(SUM($AG329:DE329)+DE329>$AF27,$AF27-SUM($AG329:DE329),DE329)","v":0},{"$f":"IF(SUM($AG329:DF329)+DF329>$AF27,$AF27-SUM($AG329:DF329),DF329)","v":0},{"$f":"IF(SUM($AG329:DG329)+DG329>$AF27,$AF27-SUM($AG329:DG329),DG329)","v":0},{"$f":"IF(SUM($AG329:DH329)+DH329>$AF27,$AF27-SUM($AG329:DH329),DH329)","v":0},{"$f":"IF(SUM($AG329:DI329)+DI329>$AF27,$AF27-SUM($AG329:DI329),DI329)","v":0},{"$f":"IF(SUM($AG329:DJ329)+DJ329>$AF27,$AF27-SUM($AG329:DJ329),DJ329)","v":0},{"$f":"IF(SUM($AG329:DK329)+DK329>$AF27,$AF27-SUM($AG329:DK329),DK329)","v":0},{"$f":"IF(SUM($AG329:DL329)+DL329>$AF27,$AF27-SUM($AG329:DL329),DL329)","v":0},{"$f":"IF(SUM($AG329:DM329)+DM329>$AF27,$AF27-SUM($AG329:DM329),DM329)","v":0},{"$f":"IF(SUM($AG329:DN329)+DN329>$AF27,$AF27-SUM($AG329:DN329),DN329)","v":0},{"$f":"IF(SUM($AG329:DO329)+DO329>$AF27,$AF27-SUM($AG329:DO329),DO329)","v":0},{"$f":"IF(SUM($AG329:DP329)+DP329>$AF27,$AF27-SUM($AG329:DP329),DP329)","v":0},{"$f":"IF(SUM($AG329:DQ329)+DQ329>$AF27,$AF27-SUM($AG329:DQ329),DQ329)","v":0},{"$f":"IF(SUM($AG329:DR329)+DR329>$AF27,$AF27-SUM($AG329:DR329),DR329)","v":0},{"$f":"IF(SUM($AG329:DS329)+DS329>$AF27,$AF27-SUM($AG329:DS329),DS329)","v":0},{"$f":"IF(SUM($AG329:DT329)+DT329>$AF27,$AF27-SUM($AG329:DT329),DT329)","v":0},{"$f":"IF(SUM($AG329:DU329)+DU329>$AF27,$AF27-SUM($AG329:DU329),DU329)","v":0},{"$f":"IF(SUM($AG329:DV329)+DV329>$AF27,$AF27-SUM($AG329:DV329),DV329)","v":0},{"$f":"IF(SUM($AG329:DW329)+DW329>$AF27,$AF27-SUM($AG329:DW329),DW329)","v":0},{"$f":"IF(SUM($AG329:DX329)+DX329>$AF27,$AF27-SUM($AG329:DX329),DX329)","v":0},{"$f":"IF(SUM($AG329:DY329)+DY329>$AF27,$AF27-SUM($AG329:DY329),DY329)","v":0},{"$f":"IF(SUM($AG329:DZ329)+DZ329>$AF27,$AF27-SUM($AG329:DZ329),DZ329)","v":0},{"$f":"IF(SUM($AG329:EA329)+EA329>$AF27,$AF27-SUM($AG329:EA329),EA329)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2737500000000003E-5,{"$f":"IF(SUM($AG330:AG330)+AG330>$AF28,$AF28-SUM($AG330:AG330),AG330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AH330)+AH330>$AF28,$AF28-SUM($AG330:AH330),AH330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AI330)+AI330>$AF28,$AF28-SUM($AG330:AI330),AI330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AJ330)+AJ330>$AF28,$AF28-SUM($AG330:AJ330),AJ330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AK330)+AK330>$AF28,$AF28-SUM($AG330:AK330),AK330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AL330)+AL330>$AF28,$AF28-SUM($AG330:AL330),AL330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AM330)+AM330>$AF28,$AF28-SUM($AG330:AM330),AM330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AN330)+AN330>$AF28,$AF28-SUM($AG330:AN330),AN330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AO330)+AO330>$AF28,$AF28-SUM($AG330:AO330),AO330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AP330)+AP330>$AF28,$AF28-SUM($AG330:AP330),AP330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AQ330)+AQ330>$AF28,$AF28-SUM($AG330:AQ330),AQ330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AR330)+AR330>$AF28,$AF28-SUM($AG330:AR330),AR330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AS330)+AS330>$AF28,$AF28-SUM($AG330:AS330),AS330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AT330)+AT330>$AF28,$AF28-SUM($AG330:AT330),AT330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AU330)+AU330>$AF28,$AF28-SUM($AG330:AU330),AU330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AV330)+AV330>$AF28,$AF28-SUM($AG330:AV330),AV330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AW330)+AW330>$AF28,$AF28-SUM($AG330:AW330),AW330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AX330)+AX330>$AF28,$AF28-SUM($AG330:AX330),AX330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AY330)+AY330>$AF28,$AF28-SUM($AG330:AY330),AY330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:AZ330)+AZ330>$AF28,$AF28-SUM($AG330:AZ330),AZ330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BA330)+BA330>$AF28,$AF28-SUM($AG330:BA330),BA330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BB330)+BB330>$AF28,$AF28-SUM($AG330:BB330),BB330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BC330)+BC330>$AF28,$AF28-SUM($AG330:BC330),BC330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BD330)+BD330>$AF28,$AF28-SUM($AG330:BD330),BD330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BE330)+BE330>$AF28,$AF28-SUM($AG330:BE330),BE330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BF330)+BF330>$AF28,$AF28-SUM($AG330:BF330),BF330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BG330)+BG330>$AF28,$AF28-SUM($AG330:BG330),BG330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BH330)+BH330>$AF28,$AF28-SUM($AG330:BH330),BH330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BI330)+BI330>$AF28,$AF28-SUM($AG330:BI330),BI330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BJ330)+BJ330>$AF28,$AF28-SUM($AG330:BJ330),BJ330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BK330)+BK330>$AF28,$AF28-SUM($AG330:BK330),BK330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BL330)+BL330>$AF28,$AF28-SUM($AG330:BL330),BL330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BM330)+BM330>$AF28,$AF28-SUM($AG330:BM330),BM330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BN330)+BN330>$AF28,$AF28-SUM($AG330:BN330),BN330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BO330)+BO330>$AF28,$AF28-SUM($AG330:BO330),BO330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BP330)+BP330>$AF28,$AF28-SUM($AG330:BP330),BP330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BQ330)+BQ330>$AF28,$AF28-SUM($AG330:BQ330),BQ330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BR330)+BR330>$AF28,$AF28-SUM($AG330:BR330),BR330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BS330)+BS330>$AF28,$AF28-SUM($AG330:BS330),BS330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BT330)+BT330>$AF28,$AF28-SUM($AG330:BT330),BT330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BU330)+BU330>$AF28,$AF28-SUM($AG330:BU330),BU330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BV330)+BV330>$AF28,$AF28-SUM($AG330:BV330),BV330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BW330)+BW330>$AF28,$AF28-SUM($AG330:BW330),BW330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BX330)+BX330>$AF28,$AF28-SUM($AG330:BX330),BX330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BY330)+BY330>$AF28,$AF28-SUM($AG330:BY330),BY330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:BZ330)+BZ330>$AF28,$AF28-SUM($AG330:BZ330),BZ330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CA330)+CA330>$AF28,$AF28-SUM($AG330:CA330),CA330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CB330)+CB330>$AF28,$AF28-SUM($AG330:CB330),CB330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CC330)+CC330>$AF28,$AF28-SUM($AG330:CC330),CC330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CD330)+CD330>$AF28,$AF28-SUM($AG330:CD330),CD330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CE330)+CE330>$AF28,$AF28-SUM($AG330:CE330),CE330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CF330)+CF330>$AF28,$AF28-SUM($AG330:CF330),CF330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CG330)+CG330>$AF28,$AF28-SUM($AG330:CG330),CG330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CH330)+CH330>$AF28,$AF28-SUM($AG330:CH330),CH330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CI330)+CI330>$AF28,$AF28-SUM($AG330:CI330),CI330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CJ330)+CJ330>$AF28,$AF28-SUM($AG330:CJ330),CJ330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CK330)+CK330>$AF28,$AF28-SUM($AG330:CK330),CK330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CL330)+CL330>$AF28,$AF28-SUM($AG330:CL330),CL330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CM330)+CM330>$AF28,$AF28-SUM($AG330:CM330),CM330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CN330)+CN330>$AF28,$AF28-SUM($AG330:CN330),CN330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CO330)+CO330>$AF28,$AF28-SUM($AG330:CO330),CO330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CP330)+CP330>$AF28,$AF28-SUM($AG330:CP330),CP330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CQ330)+CQ330>$AF28,$AF28-SUM($AG330:CQ330),CQ330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CR330)+CR330>$AF28,$AF28-SUM($AG330:CR330),CR330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CS330)+CS330>$AF28,$AF28-SUM($AG330:CS330),CS330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CT330)+CT330>$AF28,$AF28-SUM($AG330:CT330),CT330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CU330)+CU330>$AF28,$AF28-SUM($AG330:CU330),CU330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CV330)+CV330>$AF28,$AF28-SUM($AG330:CV330),CV330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CW330)+CW330>$AF28,$AF28-SUM($AG330:CW330),CW330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CX330)+CX330>$AF28,$AF28-SUM($AG330:CX330),CX330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CY330)+CY330>$AF28,$AF28-SUM($AG330:CY330),CY330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:CZ330)+CZ330>$AF28,$AF28-SUM($AG330:CZ330),CZ330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:DA330)+DA330>$AF28,$AF28-SUM($AG330:DA330),DA330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:DB330)+DB330>$AF28,$AF28-SUM($AG330:DB330),DB330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:DC330)+DC330>$AF28,$AF28-SUM($AG330:DC330),DC330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:DD330)+DD330>$AF28,$AF28-SUM($AG330:DD330),DD330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:DE330)+DE330>$AF28,$AF28-SUM($AG330:DE330),DE330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:DF330)+DF330>$AF28,$AF28-SUM($AG330:DF330),DF330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:DG330)+DG330>$AF28,$AF28-SUM($AG330:DG330),DG330)","v":3.2737500000000003E-5},{"$f":"IF(SUM($AG330:DH330)+DH330>$AF28,$AF28-SUM($AG330:DH330),DH330)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AG330:DI330)+DI330>$AF28,$AF28-SUM($AG330:DI330),DI330)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AG330:DJ330)+DJ330>$AF28,$AF28-SUM($AG330:DJ330),DJ330)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AG330:DK330)+DK330>$AF28,$AF28-SUM($AG330:DK330),DK330)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AG330:DL330)+DL330>$AF28,$AF28-SUM($AG330:DL330),DL330)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AG330:DM330)+DM330>$AF28,$AF28-SUM($AG330:DM330),DM330)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AG330:DN330)+DN330>$AF28,$AF28-SUM($AG330:DN330),DN330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DO330)+DO330>$AF28,$AF28-SUM($AG330:DO330),DO330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DP330)+DP330>$AF28,$AF28-SUM($AG330:DP330),DP330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DQ330)+DQ330>$AF28,$AF28-SUM($AG330:DQ330),DQ330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DR330)+DR330>$AF28,$AF28-SUM($AG330:DR330),DR330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DS330)+DS330>$AF28,$AF28-SUM($AG330:DS330),DS330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DT330)+DT330>$AF28,$AF28-SUM($AG330:DT330),DT330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DU330)+DU330>$AF28,$AF28-SUM($AG330:DU330),DU330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DV330)+DV330>$AF28,$AF28-SUM($AG330:DV330),DV330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DW330)+DW330>$AF28,$AF28-SUM($AG330:DW330),DW330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DX330)+DX330>$AF28,$AF28-SUM($AG330:DX330),DX330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DY330)+DY330>$AF28,$AF28-SUM($AG330:DY330),DY330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:DZ330)+DZ330>$AF28,$AF28-SUM($AG330:DZ330),DZ330)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AG330:EA330)+EA330>$AF28,$AF28-SUM($AG330:EA330),EA330)","v":-4.3368086899420177E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF29/$F331","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AG331)+AG331>$AF29,$AF29-SUM($AG331:AG331),AG331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AH331)+AH331>$AF29,$AF29-SUM($AG331:AH331),AH331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AI331)+AI331>$AF29,$AF29-SUM($AG331:AI331),AI331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AJ331)+AJ331>$AF29,$AF29-SUM($AG331:AJ331),AJ331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AK331)+AK331>$AF29,$AF29-SUM($AG331:AK331),AK331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AL331)+AL331>$AF29,$AF29-SUM($AG331:AL331),AL331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AM331)+AM331>$AF29,$AF29-SUM($AG331:AM331),AM331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AN331)+AN331>$AF29,$AF29-SUM($AG331:AN331),AN331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AO331)+AO331>$AF29,$AF29-SUM($AG331:AO331),AO331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AP331)+AP331>$AF29,$AF29-SUM($AG331:AP331),AP331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AQ331)+AQ331>$AF29,$AF29-SUM($AG331:AQ331),AQ331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AR331)+AR331>$AF29,$AF29-SUM($AG331:AR331),AR331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AS331)+AS331>$AF29,$AF29-SUM($AG331:AS331),AS331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AT331)+AT331>$AF29,$AF29-SUM($AG331:AT331),AT331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AU331)+AU331>$AF29,$AF29-SUM($AG331:AU331),AU331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AV331)+AV331>$AF29,$AF29-SUM($AG331:AV331),AV331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AW331)+AW331>$AF29,$AF29-SUM($AG331:AW331),AW331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AX331)+AX331>$AF29,$AF29-SUM($AG331:AX331),AX331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AY331)+AY331>$AF29,$AF29-SUM($AG331:AY331),AY331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:AZ331)+AZ331>$AF29,$AF29-SUM($AG331:AZ331),AZ331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BA331)+BA331>$AF29,$AF29-SUM($AG331:BA331),BA331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BB331)+BB331>$AF29,$AF29-SUM($AG331:BB331),BB331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BC331)+BC331>$AF29,$AF29-SUM($AG331:BC331),BC331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BD331)+BD331>$AF29,$AF29-SUM($AG331:BD331),BD331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BE331)+BE331>$AF29,$AF29-SUM($AG331:BE331),BE331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BF331)+BF331>$AF29,$AF29-SUM($AG331:BF331),BF331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BG331)+BG331>$AF29,$AF29-SUM($AG331:BG331),BG331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BH331)+BH331>$AF29,$AF29-SUM($AG331:BH331),BH331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BI331)+BI331>$AF29,$AF29-SUM($AG331:BI331),BI331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BJ331)+BJ331>$AF29,$AF29-SUM($AG331:BJ331),BJ331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BK331)+BK331>$AF29,$AF29-SUM($AG331:BK331),BK331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BL331)+BL331>$AF29,$AF29-SUM($AG331:BL331),BL331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BM331)+BM331>$AF29,$AF29-SUM($AG331:BM331),BM331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BN331)+BN331>$AF29,$AF29-SUM($AG331:BN331),BN331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BO331)+BO331>$AF29,$AF29-SUM($AG331:BO331),BO331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BP331)+BP331>$AF29,$AF29-SUM($AG331:BP331),BP331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BQ331)+BQ331>$AF29,$AF29-SUM($AG331:BQ331),BQ331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BR331)+BR331>$AF29,$AF29-SUM($AG331:BR331),BR331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BS331)+BS331>$AF29,$AF29-SUM($AG331:BS331),BS331)","v":2.20086625E-3},{"$f":"IF(SUM($AG331:BT331)+BT331>$AF29,$AF29-SUM($AG331:BT331),BT331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:BU331)+BU331>$AF29,$AF29-SUM($AG331:BU331),BU331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:BV331)+BV331>$AF29,$AF29-SUM($AG331:BV331),BV331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:BW331)+BW331>$AF29,$AF29-SUM($AG331:BW331),BW331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:BX331)+BX331>$AF29,$AF29-SUM($AG331:BX331),BX331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:BY331)+BY331>$AF29,$AF29-SUM($AG331:BY331),BY331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:BZ331)+BZ331>$AF29,$AF29-SUM($AG331:BZ331),BZ331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CA331)+CA331>$AF29,$AF29-SUM($AG331:CA331),CA331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CB331)+CB331>$AF29,$AF29-SUM($AG331:CB331),CB331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CC331)+CC331>$AF29,$AF29-SUM($AG331:CC331),CC331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CD331)+CD331>$AF29,$AF29-SUM($AG331:CD331),CD331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CE331)+CE331>$AF29,$AF29-SUM($AG331:CE331),CE331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CF331)+CF331>$AF29,$AF29-SUM($AG331:CF331),CF331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CG331)+CG331>$AF29,$AF29-SUM($AG331:CG331),CG331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CH331)+CH331>$AF29,$AF29-SUM($AG331:CH331),CH331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CI331)+CI331>$AF29,$AF29-SUM($AG331:CI331),CI331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CJ331)+CJ331>$AF29,$AF29-SUM($AG331:CJ331),CJ331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CK331)+CK331>$AF29,$AF29-SUM($AG331:CK331),CK331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CL331)+CL331>$AF29,$AF29-SUM($AG331:CL331),CL331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CM331)+CM331>$AF29,$AF29-SUM($AG331:CM331),CM331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CN331)+CN331>$AF29,$AF29-SUM($AG331:CN331),CN331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CO331)+CO331>$AF29,$AF29-SUM($AG331:CO331),CO331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CP331)+CP331>$AF29,$AF29-SUM($AG331:CP331),CP331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CQ331)+CQ331>$AF29,$AF29-SUM($AG331:CQ331),CQ331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CR331)+CR331>$AF29,$AF29-SUM($AG331:CR331),CR331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CS331)+CS331>$AF29,$AF29-SUM($AG331:CS331),CS331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CT331)+CT331>$AF29,$AF29-SUM($AG331:CT331),CT331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CU331)+CU331>$AF29,$AF29-SUM($AG331:CU331),CU331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CV331)+CV331>$AF29,$AF29-SUM($AG331:CV331),CV331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CW331)+CW331>$AF29,$AF29-SUM($AG331:CW331),CW331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CX331)+CX331>$AF29,$AF29-SUM($AG331:CX331),CX331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CY331)+CY331>$AF29,$AF29-SUM($AG331:CY331),CY331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:CZ331)+CZ331>$AF29,$AF29-SUM($AG331:CZ331),CZ331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DA331)+DA331>$AF29,$AF29-SUM($AG331:DA331),DA331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DB331)+DB331>$AF29,$AF29-SUM($AG331:DB331),DB331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DC331)+DC331>$AF29,$AF29-SUM($AG331:DC331),DC331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DD331)+DD331>$AF29,$AF29-SUM($AG331:DD331),DD331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DE331)+DE331>$AF29,$AF29-SUM($AG331:DE331),DE331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DF331)+DF331>$AF29,$AF29-SUM($AG331:DF331),DF331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DG331)+DG331>$AF29,$AF29-SUM($AG331:DG331),DG331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DH331)+DH331>$AF29,$AF29-SUM($AG331:DH331),DH331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DI331)+DI331>$AF29,$AF29-SUM($AG331:DI331),DI331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DJ331)+DJ331>$AF29,$AF29-SUM($AG331:DJ331),DJ331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DK331)+DK331>$AF29,$AF29-SUM($AG331:DK331),DK331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DL331)+DL331>$AF29,$AF29-SUM($AG331:DL331),DL331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DM331)+DM331>$AF29,$AF29-SUM($AG331:DM331),DM331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DN331)+DN331>$AF29,$AF29-SUM($AG331:DN331),DN331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DO331)+DO331>$AF29,$AF29-SUM($AG331:DO331),DO331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DP331)+DP331>$AF29,$AF29-SUM($AG331:DP331),DP331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DQ331)+DQ331>$AF29,$AF29-SUM($AG331:DQ331),DQ331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DR331)+DR331>$AF29,$AF29-SUM($AG331:DR331),DR331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DS331)+DS331>$AF29,$AF29-SUM($AG331:DS331),DS331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DT331)+DT331>$AF29,$AF29-SUM($AG331:DT331),DT331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DU331)+DU331>$AF29,$AF29-SUM($AG331:DU331),DU331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DV331)+DV331>$AF29,$AF29-SUM($AG331:DV331),DV331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DW331)+DW331>$AF29,$AF29-SUM($AG331:DW331),DW331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DX331)+DX331>$AF29,$AF29-SUM($AG331:DX331),DX331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DY331)+DY331>$AF29,$AF29-SUM($AG331:DY331),DY331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:DZ331)+DZ331>$AF29,$AF29-SUM($AG331:DZ331),DZ331)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AG331:EA331)+EA331>$AF29,$AF29-SUM($AG331:EA331),EA331)","v":-4.163336342344337E-17}]
[]
[null,"Depreciation:  2006 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG22/$F335","v":0},{"$f":"IF(SUM($AH335:AH335)+AH335>$AG22,$AG22-SUM($AH335:AH335),AH335)","v":0},{"$f":"IF(SUM($AH335:AI335)+AI335>$AG22,$AG22-SUM($AH335:AI335),AI335)","v":0},{"$f":"IF(SUM($AH335:AJ335)+AJ335>$AG22,$AG22-SUM($AH335:AJ335),AJ335)","v":0},{"$f":"IF(SUM($AH335:AK335)+AK335>$AG22,$AG22-SUM($AH335:AK335),AK335)","v":0},{"$f":"IF(SUM($AH335:AL335)+AL335>$AG22,$AG22-SUM($AH335:AL335),AL335)","v":0},{"$f":"IF(SUM($AH335:AM335)+AM335>$AG22,$AG22-SUM($AH335:AM335),AM335)","v":0},{"$f":"IF(SUM($AH335:AN335)+AN335>$AG22,$AG22-SUM($AH335:AN335),AN335)","v":0},{"$f":"IF(SUM($AH335:AO335)+AO335>$AG22,$AG22-SUM($AH335:AO335),AO335)","v":0},{"$f":"IF(SUM($AH335:AP335)+AP335>$AG22,$AG22-SUM($AH335:AP335),AP335)","v":0},{"$f":"IF(SUM($AH335:AQ335)+AQ335>$AG22,$AG22-SUM($AH335:AQ335),AQ335)","v":0},{"$f":"IF(SUM($AH335:AR335)+AR335>$AG22,$AG22-SUM($AH335:AR335),AR335)","v":0},{"$f":"IF(SUM($AH335:AS335)+AS335>$AG22,$AG22-SUM($AH335:AS335),AS335)","v":0},{"$f":"IF(SUM($AH335:AT335)+AT335>$AG22,$AG22-SUM($AH335:AT335),AT335)","v":0},{"$f":"IF(SUM($AH335:AU335)+AU335>$AG22,$AG22-SUM($AH335:AU335),AU335)","v":0},{"$f":"IF(SUM($AH335:AV335)+AV335>$AG22,$AG22-SUM($AH335:AV335),AV335)","v":0},{"$f":"IF(SUM($AH335:AW335)+AW335>$AG22,$AG22-SUM($AH335:AW335),AW335)","v":0},{"$f":"IF(SUM($AH335:AX335)+AX335>$AG22,$AG22-SUM($AH335:AX335),AX335)","v":0},{"$f":"IF(SUM($AH335:AY335)+AY335>$AG22,$AG22-SUM($AH335:AY335),AY335)","v":0},{"$f":"IF(SUM($AH335:AZ335)+AZ335>$AG22,$AG22-SUM($AH335:AZ335),AZ335)","v":0},{"$f":"IF(SUM($AH335:BA335)+BA335>$AG22,$AG22-SUM($AH335:BA335),BA335)","v":0},{"$f":"IF(SUM($AH335:BB335)+BB335>$AG22,$AG22-SUM($AH335:BB335),BB335)","v":0},{"$f":"IF(SUM($AH335:BC335)+BC335>$AG22,$AG22-SUM($AH335:BC335),BC335)","v":0},{"$f":"IF(SUM($AH335:BD335)+BD335>$AG22,$AG22-SUM($AH335:BD335),BD335)","v":0},{"$f":"IF(SUM($AH335:BE335)+BE335>$AG22,$AG22-SUM($AH335:BE335),BE335)","v":0},{"$f":"IF(SUM($AH335:BF335)+BF335>$AG22,$AG22-SUM($AH335:BF335),BF335)","v":0},{"$f":"IF(SUM($AH335:BG335)+BG335>$AG22,$AG22-SUM($AH335:BG335),BG335)","v":0},{"$f":"IF(SUM($AH335:BH335)+BH335>$AG22,$AG22-SUM($AH335:BH335),BH335)","v":0},{"$f":"IF(SUM($AH335:BI335)+BI335>$AG22,$AG22-SUM($AH335:BI335),BI335)","v":0},{"$f":"IF(SUM($AH335:BJ335)+BJ335>$AG22,$AG22-SUM($AH335:BJ335),BJ335)","v":0},{"$f":"IF(SUM($AH335:BK335)+BK335>$AG22,$AG22-SUM($AH335:BK335),BK335)","v":0},{"$f":"IF(SUM($AH335:BL335)+BL335>$AG22,$AG22-SUM($AH335:BL335),BL335)","v":0},{"$f":"IF(SUM($AH335:BM335)+BM335>$AG22,$AG22-SUM($AH335:BM335),BM335)","v":0},{"$f":"IF(SUM($AH335:BN335)+BN335>$AG22,$AG22-SUM($AH335:BN335),BN335)","v":0},{"$f":"IF(SUM($AH335:BO335)+BO335>$AG22,$AG22-SUM($AH335:BO335),BO335)","v":0},{"$f":"IF(SUM($AH335:BP335)+BP335>$AG22,$AG22-SUM($AH335:BP335),BP335)","v":0},{"$f":"IF(SUM($AH335:BQ335)+BQ335>$AG22,$AG22-SUM($AH335:BQ335),BQ335)","v":0},{"$f":"IF(SUM($AH335:BR335)+BR335>$AG22,$AG22-SUM($AH335:BR335),BR335)","v":0},{"$f":"IF(SUM($AH335:BS335)+BS335>$AG22,$AG22-SUM($AH335:BS335),BS335)","v":0},{"$f":"IF(SUM($AH335:BT335)+BT335>$AG22,$AG22-SUM($AH335:BT335),BT335)","v":0},{"$f":"IF(SUM($AH335:BU335)+BU335>$AG22,$AG22-SUM($AH335:BU335),BU335)","v":0},{"$f":"IF(SUM($AH335:BV335)+BV335>$AG22,$AG22-SUM($AH335:BV335),BV335)","v":0},{"$f":"IF(SUM($AH335:BW335)+BW335>$AG22,$AG22-SUM($AH335:BW335),BW335)","v":0},{"$f":"IF(SUM($AH335:BX335)+BX335>$AG22,$AG22-SUM($AH335:BX335),BX335)","v":0},{"$f":"IF(SUM($AH335:BY335)+BY335>$AG22,$AG22-SUM($AH335:BY335),BY335)","v":0},{"$f":"IF(SUM($AH335:BZ335)+BZ335>$AG22,$AG22-SUM($AH335:BZ335),BZ335)","v":0},{"$f":"IF(SUM($AH335:CA335)+CA335>$AG22,$AG22-SUM($AH335:CA335),CA335)","v":0},{"$f":"IF(SUM($AH335:CB335)+CB335>$AG22,$AG22-SUM($AH335:CB335),CB335)","v":0},{"$f":"IF(SUM($AH335:CC335)+CC335>$AG22,$AG22-SUM($AH335:CC335),CC335)","v":0},{"$f":"IF(SUM($AH335:CD335)+CD335>$AG22,$AG22-SUM($AH335:CD335),CD335)","v":0},{"$f":"IF(SUM($AH335:CE335)+CE335>$AG22,$AG22-SUM($AH335:CE335),CE335)","v":0},{"$f":"IF(SUM($AH335:CF335)+CF335>$AG22,$AG22-SUM($AH335:CF335),CF335)","v":0},{"$f":"IF(SUM($AH335:CG335)+CG335>$AG22,$AG22-SUM($AH335:CG335),CG335)","v":0},{"$f":"IF(SUM($AH335:CH335)+CH335>$AG22,$AG22-SUM($AH335:CH335),CH335)","v":0},{"$f":"IF(SUM($AH335:CI335)+CI335>$AG22,$AG22-SUM($AH335:CI335),CI335)","v":0},{"$f":"IF(SUM($AH335:CJ335)+CJ335>$AG22,$AG22-SUM($AH335:CJ335),CJ335)","v":0},{"$f":"IF(SUM($AH335:CK335)+CK335>$AG22,$AG22-SUM($AH335:CK335),CK335)","v":0},{"$f":"IF(SUM($AH335:CL335)+CL335>$AG22,$AG22-SUM($AH335:CL335),CL335)","v":0},{"$f":"IF(SUM($AH335:CM335)+CM335>$AG22,$AG22-SUM($AH335:CM335),CM335)","v":0},{"$f":"IF(SUM($AH335:CN335)+CN335>$AG22,$AG22-SUM($AH335:CN335),CN335)","v":0},{"$f":"IF(SUM($AH335:CO335)+CO335>$AG22,$AG22-SUM($AH335:CO335),CO335)","v":0},{"$f":"IF(SUM($AH335:CP335)+CP335>$AG22,$AG22-SUM($AH335:CP335),CP335)","v":0},{"$f":"IF(SUM($AH335:CQ335)+CQ335>$AG22,$AG22-SUM($AH335:CQ335),CQ335)","v":0},{"$f":"IF(SUM($AH335:CR335)+CR335>$AG22,$AG22-SUM($AH335:CR335),CR335)","v":0},{"$f":"IF(SUM($AH335:CS335)+CS335>$AG22,$AG22-SUM($AH335:CS335),CS335)","v":0},{"$f":"IF(SUM($AH335:CT335)+CT335>$AG22,$AG22-SUM($AH335:CT335),CT335)","v":0},{"$f":"IF(SUM($AH335:CU335)+CU335>$AG22,$AG22-SUM($AH335:CU335),CU335)","v":0},{"$f":"IF(SUM($AH335:CV335)+CV335>$AG22,$AG22-SUM($AH335:CV335),CV335)","v":0},{"$f":"IF(SUM($AH335:CW335)+CW335>$AG22,$AG22-SUM($AH335:CW335),CW335)","v":0},{"$f":"IF(SUM($AH335:CX335)+CX335>$AG22,$AG22-SUM($AH335:CX335),CX335)","v":0},{"$f":"IF(SUM($AH335:CY335)+CY335>$AG22,$AG22-SUM($AH335:CY335),CY335)","v":0},{"$f":"IF(SUM($AH335:CZ335)+CZ335>$AG22,$AG22-SUM($AH335:CZ335),CZ335)","v":0},{"$f":"IF(SUM($AH335:DA335)+DA335>$AG22,$AG22-SUM($AH335:DA335),DA335)","v":0},{"$f":"IF(SUM($AH335:DB335)+DB335>$AG22,$AG22-SUM($AH335:DB335),DB335)","v":0},{"$f":"IF(SUM($AH335:DC335)+DC335>$AG22,$AG22-SUM($AH335:DC335),DC335)","v":0},{"$f":"IF(SUM($AH335:DD335)+DD335>$AG22,$AG22-SUM($AH335:DD335),DD335)","v":0},{"$f":"IF(SUM($AH335:DE335)+DE335>$AG22,$AG22-SUM($AH335:DE335),DE335)","v":0},{"$f":"IF(SUM($AH335:DF335)+DF335>$AG22,$AG22-SUM($AH335:DF335),DF335)","v":0},{"$f":"IF(SUM($AH335:DG335)+DG335>$AG22,$AG22-SUM($AH335:DG335),DG335)","v":0},{"$f":"IF(SUM($AH335:DH335)+DH335>$AG22,$AG22-SUM($AH335:DH335),DH335)","v":0},{"$f":"IF(SUM($AH335:DI335)+DI335>$AG22,$AG22-SUM($AH335:DI335),DI335)","v":0},{"$f":"IF(SUM($AH335:DJ335)+DJ335>$AG22,$AG22-SUM($AH335:DJ335),DJ335)","v":0},{"$f":"IF(SUM($AH335:DK335)+DK335>$AG22,$AG22-SUM($AH335:DK335),DK335)","v":0},{"$f":"IF(SUM($AH335:DL335)+DL335>$AG22,$AG22-SUM($AH335:DL335),DL335)","v":0},{"$f":"IF(SUM($AH335:DM335)+DM335>$AG22,$AG22-SUM($AH335:DM335),DM335)","v":0},{"$f":"IF(SUM($AH335:DN335)+DN335>$AG22,$AG22-SUM($AH335:DN335),DN335)","v":0},{"$f":"IF(SUM($AH335:DO335)+DO335>$AG22,$AG22-SUM($AH335:DO335),DO335)","v":0},{"$f":"IF(SUM($AH335:DP335)+DP335>$AG22,$AG22-SUM($AH335:DP335),DP335)","v":0},{"$f":"IF(SUM($AH335:DQ335)+DQ335>$AG22,$AG22-SUM($AH335:DQ335),DQ335)","v":0},{"$f":"IF(SUM($AH335:DR335)+DR335>$AG22,$AG22-SUM($AH335:DR335),DR335)","v":0},{"$f":"IF(SUM($AH335:DS335)+DS335>$AG22,$AG22-SUM($AH335:DS335),DS335)","v":0},{"$f":"IF(SUM($AH335:DT335)+DT335>$AG22,$AG22-SUM($AH335:DT335),DT335)","v":0},{"$f":"IF(SUM($AH335:DU335)+DU335>$AG22,$AG22-SUM($AH335:DU335),DU335)","v":0},{"$f":"IF(SUM($AH335:DV335)+DV335>$AG22,$AG22-SUM($AH335:DV335),DV335)","v":0},{"$f":"IF(SUM($AH335:DW335)+DW335>$AG22,$AG22-SUM($AH335:DW335),DW335)","v":0},{"$f":"IF(SUM($AH335:DX335)+DX335>$AG22,$AG22-SUM($AH335:DX335),DX335)","v":0},{"$f":"IF(SUM($AH335:DY335)+DY335>$AG22,$AG22-SUM($AH335:DY335),DY335)","v":0},{"$f":"IF(SUM($AH335:DZ335)+DZ335>$AG22,$AG22-SUM($AH335:DZ335),DZ335)","v":0},{"$f":"IF(SUM($AH335:EA335)+EA335>$AG22,$AG22-SUM($AH335:EA335),EA335)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,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,{"$f":"IF(SUM($AH336:AH336)+AH336>$AG23,$AG23-SUM($AH336:AH336),AH336)","v":0},{"$f":"IF(SUM($AH336:AI336)+AI336>$AG23,$AG23-SUM($AH336:AI336),AI336)","v":0},{"$f":"IF(SUM($AH336:AJ336)+AJ336>$AG23,$AG23-SUM($AH336:AJ336),AJ336)","v":0},{"$f":"IF(SUM($AH336:AK336)+AK336>$AG23,$AG23-SUM($AH336:AK336),AK336)","v":0},{"$f":"IF(SUM($AH336:AL336)+AL336>$AG23,$AG23-SUM($AH336:AL336),AL336)","v":0},{"$f":"IF(SUM($AH336:AM336)+AM336>$AG23,$AG23-SUM($AH336:AM336),AM336)","v":0},{"$f":"IF(SUM($AH336:AN336)+AN336>$AG23,$AG23-SUM($AH336:AN336),AN336)","v":0},{"$f":"IF(SUM($AH336:AO336)+AO336>$AG23,$AG23-SUM($AH336:AO336),AO336)","v":0},{"$f":"IF(SUM($AH336:AP336)+AP336>$AG23,$AG23-SUM($AH336:AP336),AP336)","v":0},{"$f":"IF(SUM($AH336:AQ336)+AQ336>$AG23,$AG23-SUM($AH336:AQ336),AQ336)","v":0},{"$f":"IF(SUM($AH336:AR336)+AR336>$AG23,$AG23-SUM($AH336:AR336),AR336)","v":0},{"$f":"IF(SUM($AH336:AS336)+AS336>$AG23,$AG23-SUM($AH336:AS336),AS336)","v":0},{"$f":"IF(SUM($AH336:AT336)+AT336>$AG23,$AG23-SUM($AH336:AT336),AT336)","v":0},{"$f":"IF(SUM($AH336:AU336)+AU336>$AG23,$AG23-SUM($AH336:AU336),AU336)","v":0},{"$f":"IF(SUM($AH336:AV336)+AV336>$AG23,$AG23-SUM($AH336:AV336),AV336)","v":0},{"$f":"IF(SUM($AH336:AW336)+AW336>$AG23,$AG23-SUM($AH336:AW336),AW336)","v":0},{"$f":"IF(SUM($AH336:AX336)+AX336>$AG23,$AG23-SUM($AH336:AX336),AX336)","v":0},{"$f":"IF(SUM($AH336:AY336)+AY336>$AG23,$AG23-SUM($AH336:AY336),AY336)","v":0},{"$f":"IF(SUM($AH336:AZ336)+AZ336>$AG23,$AG23-SUM($AH336:AZ336),AZ336)","v":0},{"$f":"IF(SUM($AH336:BA336)+BA336>$AG23,$AG23-SUM($AH336:BA336),BA336)","v":0},{"$f":"IF(SUM($AH336:BB336)+BB336>$AG23,$AG23-SUM($AH336:BB336),BB336)","v":0},{"$f":"IF(SUM($AH336:BC336)+BC336>$AG23,$AG23-SUM($AH336:BC336),BC336)","v":0},{"$f":"IF(SUM($AH336:BD336)+BD336>$AG23,$AG23-SUM($AH336:BD336),BD336)","v":0},{"$f":"IF(SUM($AH336:BE336)+BE336>$AG23,$AG23-SUM($AH336:BE336),BE336)","v":0},{"$f":"IF(SUM($AH336:BF336)+BF336>$AG23,$AG23-SUM($AH336:BF336),BF336)","v":0},{"$f":"IF(SUM($AH336:BG336)+BG336>$AG23,$AG23-SUM($AH336:BG336),BG336)","v":0},{"$f":"IF(SUM($AH336:BH336)+BH336>$AG23,$AG23-SUM($AH336:BH336),BH336)","v":0},{"$f":"IF(SUM($AH336:BI336)+BI336>$AG23,$AG23-SUM($AH336:BI336),BI336)","v":0},{"$f":"IF(SUM($AH336:BJ336)+BJ336>$AG23,$AG23-SUM($AH336:BJ336),BJ336)","v":0},{"$f":"IF(SUM($AH336:BK336)+BK336>$AG23,$AG23-SUM($AH336:BK336),BK336)","v":0},{"$f":"IF(SUM($AH336:BL336)+BL336>$AG23,$AG23-SUM($AH336:BL336),BL336)","v":0},{"$f":"IF(SUM($AH336:BM336)+BM336>$AG23,$AG23-SUM($AH336:BM336),BM336)","v":0},{"$f":"IF(SUM($AH336:BN336)+BN336>$AG23,$AG23-SUM($AH336:BN336),BN336)","v":0},{"$f":"IF(SUM($AH336:BO336)+BO336>$AG23,$AG23-SUM($AH336:BO336),BO336)","v":0},{"$f":"IF(SUM($AH336:BP336)+BP336>$AG23,$AG23-SUM($AH336:BP336),BP336)","v":0},{"$f":"IF(SUM($AH336:BQ336)+BQ336>$AG23,$AG23-SUM($AH336:BQ336),BQ336)","v":0},{"$f":"IF(SUM($AH336:BR336)+BR336>$AG23,$AG23-SUM($AH336:BR336),BR336)","v":0},{"$f":"IF(SUM($AH336:BS336)+BS336>$AG23,$AG23-SUM($AH336:BS336),BS336)","v":0},{"$f":"IF(SUM($AH336:BT336)+BT336>$AG23,$AG23-SUM($AH336:BT336),BT336)","v":0},{"$f":"IF(SUM($AH336:BU336)+BU336>$AG23,$AG23-SUM($AH336:BU336),BU336)","v":0},{"$f":"IF(SUM($AH336:BV336)+BV336>$AG23,$AG23-SUM($AH336:BV336),BV336)","v":0},{"$f":"IF(SUM($AH336:BW336)+BW336>$AG23,$AG23-SUM($AH336:BW336),BW336)","v":0},{"$f":"IF(SUM($AH336:BX336)+BX336>$AG23,$AG23-SUM($AH336:BX336),BX336)","v":0},{"$f":"IF(SUM($AH336:BY336)+BY336>$AG23,$AG23-SUM($AH336:BY336),BY336)","v":0},{"$f":"IF(SUM($AH336:BZ336)+BZ336>$AG23,$AG23-SUM($AH336:BZ336),BZ336)","v":0},{"$f":"IF(SUM($AH336:CA336)+CA336>$AG23,$AG23-SUM($AH336:CA336),CA336)","v":0},{"$f":"IF(SUM($AH336:CB336)+CB336>$AG23,$AG23-SUM($AH336:CB336),CB336)","v":0},{"$f":"IF(SUM($AH336:CC336)+CC336>$AG23,$AG23-SUM($AH336:CC336),CC336)","v":0},{"$f":"IF(SUM($AH336:CD336)+CD336>$AG23,$AG23-SUM($AH336:CD336),CD336)","v":0},{"$f":"IF(SUM($AH336:CE336)+CE336>$AG23,$AG23-SUM($AH336:CE336),CE336)","v":0},{"$f":"IF(SUM($AH336:CF336)+CF336>$AG23,$AG23-SUM($AH336:CF336),CF336)","v":0},{"$f":"IF(SUM($AH336:CG336)+CG336>$AG23,$AG23-SUM($AH336:CG336),CG336)","v":0},{"$f":"IF(SUM($AH336:CH336)+CH336>$AG23,$AG23-SUM($AH336:CH336),CH336)","v":0},{"$f":"IF(SUM($AH336:CI336)+CI336>$AG23,$AG23-SUM($AH336:CI336),CI336)","v":0},{"$f":"IF(SUM($AH336:CJ336)+CJ336>$AG23,$AG23-SUM($AH336:CJ336),CJ336)","v":0},{"$f":"IF(SUM($AH336:CK336)+CK336>$AG23,$AG23-SUM($AH336:CK336),CK336)","v":0},{"$f":"IF(SUM($AH336:CL336)+CL336>$AG23,$AG23-SUM($AH336:CL336),CL336)","v":0},{"$f":"IF(SUM($AH336:CM336)+CM336>$AG23,$AG23-SUM($AH336:CM336),CM336)","v":0},{"$f":"IF(SUM($AH336:CN336)+CN336>$AG23,$AG23-SUM($AH336:CN336),CN336)","v":0},{"$f":"IF(SUM($AH336:CO336)+CO336>$AG23,$AG23-SUM($AH336:CO336),CO336)","v":0},{"$f":"IF(SUM($AH336:CP336)+CP336>$AG23,$AG23-SUM($AH336:CP336),CP336)","v":0},{"$f":"IF(SUM($AH336:CQ336)+CQ336>$AG23,$AG23-SUM($AH336:CQ336),CQ336)","v":0},{"$f":"IF(SUM($AH336:CR336)+CR336>$AG23,$AG23-SUM($AH336:CR336),CR336)","v":0},{"$f":"IF(SUM($AH336:CS336)+CS336>$AG23,$AG23-SUM($AH336:CS336),CS336)","v":0},{"$f":"IF(SUM($AH336:CT336)+CT336>$AG23,$AG23-SUM($AH336:CT336),CT336)","v":0},{"$f":"IF(SUM($AH336:CU336)+CU336>$AG23,$AG23-SUM($AH336:CU336),CU336)","v":0},{"$f":"IF(SUM($AH336:CV336)+CV336>$AG23,$AG23-SUM($AH336:CV336),CV336)","v":0},{"$f":"IF(SUM($AH336:CW336)+CW336>$AG23,$AG23-SUM($AH336:CW336),CW336)","v":0},{"$f":"IF(SUM($AH336:CX336)+CX336>$AG23,$AG23-SUM($AH336:CX336),CX336)","v":0},{"$f":"IF(SUM($AH336:CY336)+CY336>$AG23,$AG23-SUM($AH336:CY336),CY336)","v":0},{"$f":"IF(SUM($AH336:CZ336)+CZ336>$AG23,$AG23-SUM($AH336:CZ336),CZ336)","v":0},{"$f":"IF(SUM($AH336:DA336)+DA336>$AG23,$AG23-SUM($AH336:DA336),DA336)","v":0},{"$f":"IF(SUM($AH336:DB336)+DB336>$AG23,$AG23-SUM($AH336:DB336),DB336)","v":0},{"$f":"IF(SUM($AH336:DC336)+DC336>$AG23,$AG23-SUM($AH336:DC336),DC336)","v":0},{"$f":"IF(SUM($AH336:DD336)+DD336>$AG23,$AG23-SUM($AH336:DD336),DD336)","v":0},{"$f":"IF(SUM($AH336:DE336)+DE336>$AG23,$AG23-SUM($AH336:DE336),DE336)","v":0},{"$f":"IF(SUM($AH336:DF336)+DF336>$AG23,$AG23-SUM($AH336:DF336),DF336)","v":0},{"$f":"IF(SUM($AH336:DG336)+DG336>$AG23,$AG23-SUM($AH336:DG336),DG336)","v":0},{"$f":"IF(SUM($AH336:DH336)+DH336>$AG23,$AG23-SUM($AH336:DH336),DH336)","v":0},{"$f":"IF(SUM($AH336:DI336)+DI336>$AG23,$AG23-SUM($AH336:DI336),DI336)","v":0},{"$f":"IF(SUM($AH336:DJ336)+DJ336>$AG23,$AG23-SUM($AH336:DJ336),DJ336)","v":0},{"$f":"IF(SUM($AH336:DK336)+DK336>$AG23,$AG23-SUM($AH336:DK336),DK336)","v":0},{"$f":"IF(SUM($AH336:DL336)+DL336>$AG23,$AG23-SUM($AH336:DL336),DL336)","v":0},{"$f":"IF(SUM($AH336:DM336)+DM336>$AG23,$AG23-SUM($AH336:DM336),DM336)","v":0},{"$f":"IF(SUM($AH336:DN336)+DN336>$AG23,$AG23-SUM($AH336:DN336),DN336)","v":0},{"$f":"IF(SUM($AH336:DO336)+DO336>$AG23,$AG23-SUM($AH336:DO336),DO336)","v":0},{"$f":"IF(SUM($AH336:DP336)+DP336>$AG23,$AG23-SUM($AH336:DP336),DP336)","v":0},{"$f":"IF(SUM($AH336:DQ336)+DQ336>$AG23,$AG23-SUM($AH336:DQ336),DQ336)","v":0},{"$f":"IF(SUM($AH336:DR336)+DR336>$AG23,$AG23-SUM($AH336:DR336),DR336)","v":0},{"$f":"IF(SUM($AH336:DS336)+DS336>$AG23,$AG23-SUM($AH336:DS336),DS336)","v":0},{"$f":"IF(SUM($AH336:DT336)+DT336>$AG23,$AG23-SUM($AH336:DT336),DT336)","v":0},{"$f":"IF(SUM($AH336:DU336)+DU336>$AG23,$AG23-SUM($AH336:DU336),DU336)","v":0},{"$f":"IF(SUM($AH336:DV336)+DV336>$AG23,$AG23-SUM($AH336:DV336),DV336)","v":0},{"$f":"IF(SUM($AH336:DW336)+DW336>$AG23,$AG23-SUM($AH336:DW336),DW336)","v":0},{"$f":"IF(SUM($AH336:DX336)+DX336>$AG23,$AG23-SUM($AH336:DX336),DX336)","v":0},{"$f":"IF(SUM($AH336:DY336)+DY336>$AG23,$AG23-SUM($AH336:DY336),DY336)","v":0},{"$f":"IF(SUM($AH336:DZ336)+DZ336>$AG23,$AG23-SUM($AH336:DZ336),DZ336)","v":0},{"$f":"IF(SUM($AH336:EA336)+EA336>$AG23,$AG23-SUM($AH336:EA336),EA336)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8828074999999999E-4,{"$f":"IF(SUM($AH337:AH337)+AH337>$AG24,$AG24-SUM($AH337:AH337),AH337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AI337)+AI337>$AG24,$AG24-SUM($AH337:AI337),AI337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AJ337)+AJ337>$AG24,$AG24-SUM($AH337:AJ337),AJ337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AK337)+AK337>$AG24,$AG24-SUM($AH337:AK337),AK337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AL337)+AL337>$AG24,$AG24-SUM($AH337:AL337),AL337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AM337)+AM337>$AG24,$AG24-SUM($AH337:AM337),AM337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AN337)+AN337>$AG24,$AG24-SUM($AH337:AN337),AN337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AO337)+AO337>$AG24,$AG24-SUM($AH337:AO337),AO337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AP337)+AP337>$AG24,$AG24-SUM($AH337:AP337),AP337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AQ337)+AQ337>$AG24,$AG24-SUM($AH337:AQ337),AQ337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AR337)+AR337>$AG24,$AG24-SUM($AH337:AR337),AR337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AS337)+AS337>$AG24,$AG24-SUM($AH337:AS337),AS337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AT337)+AT337>$AG24,$AG24-SUM($AH337:AT337),AT337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AU337)+AU337>$AG24,$AG24-SUM($AH337:AU337),AU337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AV337)+AV337>$AG24,$AG24-SUM($AH337:AV337),AV337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AW337)+AW337>$AG24,$AG24-SUM($AH337:AW337),AW337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AX337)+AX337>$AG24,$AG24-SUM($AH337:AX337),AX337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AY337)+AY337>$AG24,$AG24-SUM($AH337:AY337),AY337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:AZ337)+AZ337>$AG24,$AG24-SUM($AH337:AZ337),AZ337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BA337)+BA337>$AG24,$AG24-SUM($AH337:BA337),BA337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BB337)+BB337>$AG24,$AG24-SUM($AH337:BB337),BB337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BC337)+BC337>$AG24,$AG24-SUM($AH337:BC337),BC337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BD337)+BD337>$AG24,$AG24-SUM($AH337:BD337),BD337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BE337)+BE337>$AG24,$AG24-SUM($AH337:BE337),BE337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BF337)+BF337>$AG24,$AG24-SUM($AH337:BF337),BF337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BG337)+BG337>$AG24,$AG24-SUM($AH337:BG337),BG337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BH337)+BH337>$AG24,$AG24-SUM($AH337:BH337),BH337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BI337)+BI337>$AG24,$AG24-SUM($AH337:BI337),BI337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BJ337)+BJ337>$AG24,$AG24-SUM($AH337:BJ337),BJ337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BK337)+BK337>$AG24,$AG24-SUM($AH337:BK337),BK337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BL337)+BL337>$AG24,$AG24-SUM($AH337:BL337),BL337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BM337)+BM337>$AG24,$AG24-SUM($AH337:BM337),BM337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BN337)+BN337>$AG24,$AG24-SUM($AH337:BN337),BN337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BO337)+BO337>$AG24,$AG24-SUM($AH337:BO337),BO337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BP337)+BP337>$AG24,$AG24-SUM($AH337:BP337),BP337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BQ337)+BQ337>$AG24,$AG24-SUM($AH337:BQ337),BQ337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BR337)+BR337>$AG24,$AG24-SUM($AH337:BR337),BR337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BS337)+BS337>$AG24,$AG24-SUM($AH337:BS337),BS337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BT337)+BT337>$AG24,$AG24-SUM($AH337:BT337),BT337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BU337)+BU337>$AG24,$AG24-SUM($AH337:BU337),BU337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BV337)+BV337>$AG24,$AG24-SUM($AH337:BV337),BV337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BW337)+BW337>$AG24,$AG24-SUM($AH337:BW337),BW337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BX337)+BX337>$AG24,$AG24-SUM($AH337:BX337),BX337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BY337)+BY337>$AG24,$AG24-SUM($AH337:BY337),BY337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:BZ337)+BZ337>$AG24,$AG24-SUM($AH337:BZ337),BZ337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CA337)+CA337>$AG24,$AG24-SUM($AH337:CA337),CA337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CB337)+CB337>$AG24,$AG24-SUM($AH337:CB337),CB337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CC337)+CC337>$AG24,$AG24-SUM($AH337:CC337),CC337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CD337)+CD337>$AG24,$AG24-SUM($AH337:CD337),CD337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CE337)+CE337>$AG24,$AG24-SUM($AH337:CE337),CE337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CF337)+CF337>$AG24,$AG24-SUM($AH337:CF337),CF337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CG337)+CG337>$AG24,$AG24-SUM($AH337:CG337),CG337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CH337)+CH337>$AG24,$AG24-SUM($AH337:CH337),CH337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CI337)+CI337>$AG24,$AG24-SUM($AH337:CI337),CI337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CJ337)+CJ337>$AG24,$AG24-SUM($AH337:CJ337),CJ337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CK337)+CK337>$AG24,$AG24-SUM($AH337:CK337),CK337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CL337)+CL337>$AG24,$AG24-SUM($AH337:CL337),CL337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CM337)+CM337>$AG24,$AG24-SUM($AH337:CM337),CM337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CN337)+CN337>$AG24,$AG24-SUM($AH337:CN337),CN337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CO337)+CO337>$AG24,$AG24-SUM($AH337:CO337),CO337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CP337)+CP337>$AG24,$AG24-SUM($AH337:CP337),CP337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CQ337)+CQ337>$AG24,$AG24-SUM($AH337:CQ337),CQ337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CR337)+CR337>$AG24,$AG24-SUM($AH337:CR337),CR337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CS337)+CS337>$AG24,$AG24-SUM($AH337:CS337),CS337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CT337)+CT337>$AG24,$AG24-SUM($AH337:CT337),CT337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CU337)+CU337>$AG24,$AG24-SUM($AH337:CU337),CU337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CV337)+CV337>$AG24,$AG24-SUM($AH337:CV337),CV337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CW337)+CW337>$AG24,$AG24-SUM($AH337:CW337),CW337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CX337)+CX337>$AG24,$AG24-SUM($AH337:CX337),CX337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CY337)+CY337>$AG24,$AG24-SUM($AH337:CY337),CY337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:CZ337)+CZ337>$AG24,$AG24-SUM($AH337:CZ337),CZ337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:DA337)+DA337>$AG24,$AG24-SUM($AH337:DA337),DA337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:DB337)+DB337>$AG24,$AG24-SUM($AH337:DB337),DB337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:DC337)+DC337>$AG24,$AG24-SUM($AH337:DC337),DC337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:DD337)+DD337>$AG24,$AG24-SUM($AH337:DD337),DD337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:DE337)+DE337>$AG24,$AG24-SUM($AH337:DE337),DE337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:DF337)+DF337>$AG24,$AG24-SUM($AH337:DF337),DF337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:DG337)+DG337>$AG24,$AG24-SUM($AH337:DG337),DG337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:DH337)+DH337>$AG24,$AG24-SUM($AH337:DH337),DH337)","v":4.8828074999999999E-4},{"$f":"IF(SUM($AH337:DI337)+DI337>$AG24,$AG24-SUM($AH337:DI337),DI337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DJ337)+DJ337>$AG24,$AG24-SUM($AH337:DJ337),DJ337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DK337)+DK337>$AG24,$AG24-SUM($AH337:DK337),DK337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DL337)+DL337>$AG24,$AG24-SUM($AH337:DL337),DL337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DM337)+DM337>$AG24,$AG24-SUM($AH337:DM337),DM337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DN337)+DN337>$AG24,$AG24-SUM($AH337:DN337),DN337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DO337)+DO337>$AG24,$AG24-SUM($AH337:DO337),DO337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DP337)+DP337>$AG24,$AG24-SUM($AH337:DP337),DP337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DQ337)+DQ337>$AG24,$AG24-SUM($AH337:DQ337),DQ337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DR337)+DR337>$AG24,$AG24-SUM($AH337:DR337),DR337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DS337)+DS337>$AG24,$AG24-SUM($AH337:DS337),DS337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DT337)+DT337>$AG24,$AG24-SUM($AH337:DT337),DT337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DU337)+DU337>$AG24,$AG24-SUM($AH337:DU337),DU337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DV337)+DV337>$AG24,$AG24-SUM($AH337:DV337),DV337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DW337)+DW337>$AG24,$AG24-SUM($AH337:DW337),DW337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DX337)+DX337>$AG24,$AG24-SUM($AH337:DX337),DX337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DY337)+DY337>$AG24,$AG24-SUM($AH337:DY337),DY337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:DZ337)+DZ337>$AG24,$AG24-SUM($AH337:DZ337),DZ337)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($AH337:EA337)+EA337>$AG24,$AG24-SUM($AH337:EA337),EA337)","v":-1.3877787807814457E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7101787500000001E-4,{"$f":"IF(SUM($AH338:AH338)+AH338>$AG25,$AG25-SUM($AH338:AH338),AH338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AI338)+AI338>$AG25,$AG25-SUM($AH338:AI338),AI338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AJ338)+AJ338>$AG25,$AG25-SUM($AH338:AJ338),AJ338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AK338)+AK338>$AG25,$AG25-SUM($AH338:AK338),AK338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AL338)+AL338>$AG25,$AG25-SUM($AH338:AL338),AL338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AM338)+AM338>$AG25,$AG25-SUM($AH338:AM338),AM338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AN338)+AN338>$AG25,$AG25-SUM($AH338:AN338),AN338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AO338)+AO338>$AG25,$AG25-SUM($AH338:AO338),AO338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AP338)+AP338>$AG25,$AG25-SUM($AH338:AP338),AP338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AQ338)+AQ338>$AG25,$AG25-SUM($AH338:AQ338),AQ338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AR338)+AR338>$AG25,$AG25-SUM($AH338:AR338),AR338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AS338)+AS338>$AG25,$AG25-SUM($AH338:AS338),AS338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AT338)+AT338>$AG25,$AG25-SUM($AH338:AT338),AT338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AU338)+AU338>$AG25,$AG25-SUM($AH338:AU338),AU338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AV338)+AV338>$AG25,$AG25-SUM($AH338:AV338),AV338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AW338)+AW338>$AG25,$AG25-SUM($AH338:AW338),AW338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AX338)+AX338>$AG25,$AG25-SUM($AH338:AX338),AX338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AY338)+AY338>$AG25,$AG25-SUM($AH338:AY338),AY338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:AZ338)+AZ338>$AG25,$AG25-SUM($AH338:AZ338),AZ338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BA338)+BA338>$AG25,$AG25-SUM($AH338:BA338),BA338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BB338)+BB338>$AG25,$AG25-SUM($AH338:BB338),BB338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BC338)+BC338>$AG25,$AG25-SUM($AH338:BC338),BC338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BD338)+BD338>$AG25,$AG25-SUM($AH338:BD338),BD338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BE338)+BE338>$AG25,$AG25-SUM($AH338:BE338),BE338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BF338)+BF338>$AG25,$AG25-SUM($AH338:BF338),BF338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BG338)+BG338>$AG25,$AG25-SUM($AH338:BG338),BG338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BH338)+BH338>$AG25,$AG25-SUM($AH338:BH338),BH338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BI338)+BI338>$AG25,$AG25-SUM($AH338:BI338),BI338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BJ338)+BJ338>$AG25,$AG25-SUM($AH338:BJ338),BJ338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BK338)+BK338>$AG25,$AG25-SUM($AH338:BK338),BK338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BL338)+BL338>$AG25,$AG25-SUM($AH338:BL338),BL338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BM338)+BM338>$AG25,$AG25-SUM($AH338:BM338),BM338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BN338)+BN338>$AG25,$AG25-SUM($AH338:BN338),BN338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BO338)+BO338>$AG25,$AG25-SUM($AH338:BO338),BO338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BP338)+BP338>$AG25,$AG25-SUM($AH338:BP338),BP338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BQ338)+BQ338>$AG25,$AG25-SUM($AH338:BQ338),BQ338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BR338)+BR338>$AG25,$AG25-SUM($AH338:BR338),BR338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BS338)+BS338>$AG25,$AG25-SUM($AH338:BS338),BS338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BT338)+BT338>$AG25,$AG25-SUM($AH338:BT338),BT338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BU338)+BU338>$AG25,$AG25-SUM($AH338:BU338),BU338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BV338)+BV338>$AG25,$AG25-SUM($AH338:BV338),BV338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BW338)+BW338>$AG25,$AG25-SUM($AH338:BW338),BW338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BX338)+BX338>$AG25,$AG25-SUM($AH338:BX338),BX338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BY338)+BY338>$AG25,$AG25-SUM($AH338:BY338),BY338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:BZ338)+BZ338>$AG25,$AG25-SUM($AH338:BZ338),BZ338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CA338)+CA338>$AG25,$AG25-SUM($AH338:CA338),CA338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CB338)+CB338>$AG25,$AG25-SUM($AH338:CB338),CB338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CC338)+CC338>$AG25,$AG25-SUM($AH338:CC338),CC338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CD338)+CD338>$AG25,$AG25-SUM($AH338:CD338),CD338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CE338)+CE338>$AG25,$AG25-SUM($AH338:CE338),CE338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CF338)+CF338>$AG25,$AG25-SUM($AH338:CF338),CF338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CG338)+CG338>$AG25,$AG25-SUM($AH338:CG338),CG338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CH338)+CH338>$AG25,$AG25-SUM($AH338:CH338),CH338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CI338)+CI338>$AG25,$AG25-SUM($AH338:CI338),CI338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CJ338)+CJ338>$AG25,$AG25-SUM($AH338:CJ338),CJ338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CK338)+CK338>$AG25,$AG25-SUM($AH338:CK338),CK338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CL338)+CL338>$AG25,$AG25-SUM($AH338:CL338),CL338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CM338)+CM338>$AG25,$AG25-SUM($AH338:CM338),CM338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CN338)+CN338>$AG25,$AG25-SUM($AH338:CN338),CN338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CO338)+CO338>$AG25,$AG25-SUM($AH338:CO338),CO338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CP338)+CP338>$AG25,$AG25-SUM($AH338:CP338),CP338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CQ338)+CQ338>$AG25,$AG25-SUM($AH338:CQ338),CQ338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CR338)+CR338>$AG25,$AG25-SUM($AH338:CR338),CR338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CS338)+CS338>$AG25,$AG25-SUM($AH338:CS338),CS338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CT338)+CT338>$AG25,$AG25-SUM($AH338:CT338),CT338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CU338)+CU338>$AG25,$AG25-SUM($AH338:CU338),CU338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CV338)+CV338>$AG25,$AG25-SUM($AH338:CV338),CV338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CW338)+CW338>$AG25,$AG25-SUM($AH338:CW338),CW338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CX338)+CX338>$AG25,$AG25-SUM($AH338:CX338),CX338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CY338)+CY338>$AG25,$AG25-SUM($AH338:CY338),CY338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:CZ338)+CZ338>$AG25,$AG25-SUM($AH338:CZ338),CZ338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:DA338)+DA338>$AG25,$AG25-SUM($AH338:DA338),DA338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:DB338)+DB338>$AG25,$AG25-SUM($AH338:DB338),DB338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:DC338)+DC338>$AG25,$AG25-SUM($AH338:DC338),DC338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:DD338)+DD338>$AG25,$AG25-SUM($AH338:DD338),DD338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:DE338)+DE338>$AG25,$AG25-SUM($AH338:DE338),DE338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:DF338)+DF338>$AG25,$AG25-SUM($AH338:DF338),DF338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:DG338)+DG338>$AG25,$AG25-SUM($AH338:DG338),DG338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:DH338)+DH338>$AG25,$AG25-SUM($AH338:DH338),DH338)","v":1.7101787500000001E-4},{"$f":"IF(SUM($AH338:DI338)+DI338>$AG25,$AG25-SUM($AH338:DI338),DI338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DJ338)+DJ338>$AG25,$AG25-SUM($AH338:DJ338),DJ338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DK338)+DK338>$AG25,$AG25-SUM($AH338:DK338),DK338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DL338)+DL338>$AG25,$AG25-SUM($AH338:DL338),DL338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DM338)+DM338>$AG25,$AG25-SUM($AH338:DM338),DM338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DN338)+DN338>$AG25,$AG25-SUM($AH338:DN338),DN338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DO338)+DO338>$AG25,$AG25-SUM($AH338:DO338),DO338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DP338)+DP338>$AG25,$AG25-SUM($AH338:DP338),DP338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DQ338)+DQ338>$AG25,$AG25-SUM($AH338:DQ338),DQ338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DR338)+DR338>$AG25,$AG25-SUM($AH338:DR338),DR338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DS338)+DS338>$AG25,$AG25-SUM($AH338:DS338),DS338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DT338)+DT338>$AG25,$AG25-SUM($AH338:DT338),DT338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DU338)+DU338>$AG25,$AG25-SUM($AH338:DU338),DU338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DV338)+DV338>$AG25,$AG25-SUM($AH338:DV338),DV338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DW338)+DW338>$AG25,$AG25-SUM($AH338:DW338),DW338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DX338)+DX338>$AG25,$AG25-SUM($AH338:DX338),DX338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DY338)+DY338>$AG25,$AG25-SUM($AH338:DY338),DY338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:DZ338)+DZ338>$AG25,$AG25-SUM($AH338:DZ338),DZ338)","v":-1.214306433183765E-17},{"$f":"IF(SUM($AH338:EA338)+EA338>$AG25,$AG25-SUM($AH338:EA338),EA338)","v":-1.214306433183765E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2822402500000001E-3,{"$f":"IF(SUM($AH339:AH339)+AH339>$AG26,$AG26-SUM($AH339:AH339),AH339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AI339)+AI339>$AG26,$AG26-SUM($AH339:AI339),AI339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AJ339)+AJ339>$AG26,$AG26-SUM($AH339:AJ339),AJ339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AK339)+AK339>$AG26,$AG26-SUM($AH339:AK339),AK339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AL339)+AL339>$AG26,$AG26-SUM($AH339:AL339),AL339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AM339)+AM339>$AG26,$AG26-SUM($AH339:AM339),AM339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AN339)+AN339>$AG26,$AG26-SUM($AH339:AN339),AN339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AO339)+AO339>$AG26,$AG26-SUM($AH339:AO339),AO339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AP339)+AP339>$AG26,$AG26-SUM($AH339:AP339),AP339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AQ339)+AQ339>$AG26,$AG26-SUM($AH339:AQ339),AQ339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AR339)+AR339>$AG26,$AG26-SUM($AH339:AR339),AR339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AS339)+AS339>$AG26,$AG26-SUM($AH339:AS339),AS339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AT339)+AT339>$AG26,$AG26-SUM($AH339:AT339),AT339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AU339)+AU339>$AG26,$AG26-SUM($AH339:AU339),AU339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AV339)+AV339>$AG26,$AG26-SUM($AH339:AV339),AV339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AW339)+AW339>$AG26,$AG26-SUM($AH339:AW339),AW339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AX339)+AX339>$AG26,$AG26-SUM($AH339:AX339),AX339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AY339)+AY339>$AG26,$AG26-SUM($AH339:AY339),AY339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:AZ339)+AZ339>$AG26,$AG26-SUM($AH339:AZ339),AZ339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BA339)+BA339>$AG26,$AG26-SUM($AH339:BA339),BA339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BB339)+BB339>$AG26,$AG26-SUM($AH339:BB339),BB339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BC339)+BC339>$AG26,$AG26-SUM($AH339:BC339),BC339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BD339)+BD339>$AG26,$AG26-SUM($AH339:BD339),BD339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BE339)+BE339>$AG26,$AG26-SUM($AH339:BE339),BE339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BF339)+BF339>$AG26,$AG26-SUM($AH339:BF339),BF339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BG339)+BG339>$AG26,$AG26-SUM($AH339:BG339),BG339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BH339)+BH339>$AG26,$AG26-SUM($AH339:BH339),BH339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BI339)+BI339>$AG26,$AG26-SUM($AH339:BI339),BI339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BJ339)+BJ339>$AG26,$AG26-SUM($AH339:BJ339),BJ339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BK339)+BK339>$AG26,$AG26-SUM($AH339:BK339),BK339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BL339)+BL339>$AG26,$AG26-SUM($AH339:BL339),BL339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BM339)+BM339>$AG26,$AG26-SUM($AH339:BM339),BM339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BN339)+BN339>$AG26,$AG26-SUM($AH339:BN339),BN339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BO339)+BO339>$AG26,$AG26-SUM($AH339:BO339),BO339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BP339)+BP339>$AG26,$AG26-SUM($AH339:BP339),BP339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BQ339)+BQ339>$AG26,$AG26-SUM($AH339:BQ339),BQ339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BR339)+BR339>$AG26,$AG26-SUM($AH339:BR339),BR339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BS339)+BS339>$AG26,$AG26-SUM($AH339:BS339),BS339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BT339)+BT339>$AG26,$AG26-SUM($AH339:BT339),BT339)","v":1.2822402500000001E-3},{"$f":"IF(SUM($AH339:BU339)+BU339>$AG26,$AG26-SUM($AH339:BU339),BU339)","v":4.8572257327350599E-17},{"$f":"IF(SUM($AH339:BV339)+BV339>$AG26,$AG26-SUM($AH339:BV339),BV339)","v":0},{"$f":"IF(SUM($AH339:BW339)+BW339>$AG26,$AG26-SUM($AH339:BW339),BW339)","v":0},{"$f":"IF(SUM($AH339:BX339)+BX339>$AG26,$AG26-SUM($AH339:BX339),BX339)","v":0},{"$f":"IF(SUM($AH339:BY339)+BY339>$AG26,$AG26-SUM($AH339:BY339),BY339)","v":0},{"$f":"IF(SUM($AH339:BZ339)+BZ339>$AG26,$AG26-SUM($AH339:BZ339),BZ339)","v":0},{"$f":"IF(SUM($AH339:CA339)+CA339>$AG26,$AG26-SUM($AH339:CA339),CA339)","v":0},{"$f":"IF(SUM($AH339:CB339)+CB339>$AG26,$AG26-SUM($AH339:CB339),CB339)","v":0},{"$f":"IF(SUM($AH339:CC339)+CC339>$AG26,$AG26-SUM($AH339:CC339),CC339)","v":0},{"$f":"IF(SUM($AH339:CD339)+CD339>$AG26,$AG26-SUM($AH339:CD339),CD339)","v":0},{"$f":"IF(SUM($AH339:CE339)+CE339>$AG26,$AG26-SUM($AH339:CE339),CE339)","v":0},{"$f":"IF(SUM($AH339:CF339)+CF339>$AG26,$AG26-SUM($AH339:CF339),CF339)","v":0},{"$f":"IF(SUM($AH339:CG339)+CG339>$AG26,$AG26-SUM($AH339:CG339),CG339)","v":0},{"$f":"IF(SUM($AH339:CH339)+CH339>$AG26,$AG26-SUM($AH339:CH339),CH339)","v":0},{"$f":"IF(SUM($AH339:CI339)+CI339>$AG26,$AG26-SUM($AH339:CI339),CI339)","v":0},{"$f":"IF(SUM($AH339:CJ339)+CJ339>$AG26,$AG26-SUM($AH339:CJ339),CJ339)","v":0},{"$f":"IF(SUM($AH339:CK339)+CK339>$AG26,$AG26-SUM($AH339:CK339),CK339)","v":0},{"$f":"IF(SUM($AH339:CL339)+CL339>$AG26,$AG26-SUM($AH339:CL339),CL339)","v":0},{"$f":"IF(SUM($AH339:CM339)+CM339>$AG26,$AG26-SUM($AH339:CM339),CM339)","v":0},{"$f":"IF(SUM($AH339:CN339)+CN339>$AG26,$AG26-SUM($AH339:CN339),CN339)","v":0},{"$f":"IF(SUM($AH339:CO339)+CO339>$AG26,$AG26-SUM($AH339:CO339),CO339)","v":0},{"$f":"IF(SUM($AH339:CP339)+CP339>$AG26,$AG26-SUM($AH339:CP339),CP339)","v":0},{"$f":"IF(SUM($AH339:CQ339)+CQ339>$AG26,$AG26-SUM($AH339:CQ339),CQ339)","v":0},{"$f":"IF(SUM($AH339:CR339)+CR339>$AG26,$AG26-SUM($AH339:CR339),CR339)","v":0},{"$f":"IF(SUM($AH339:CS339)+CS339>$AG26,$AG26-SUM($AH339:CS339),CS339)","v":0},{"$f":"IF(SUM($AH339:CT339)+CT339>$AG26,$AG26-SUM($AH339:CT339),CT339)","v":0},{"$f":"IF(SUM($AH339:CU339)+CU339>$AG26,$AG26-SUM($AH339:CU339),CU339)","v":0},{"$f":"IF(SUM($AH339:CV339)+CV339>$AG26,$AG26-SUM($AH339:CV339),CV339)","v":0},{"$f":"IF(SUM($AH339:CW339)+CW339>$AG26,$AG26-SUM($AH339:CW339),CW339)","v":0},{"$f":"IF(SUM($AH339:CX339)+CX339>$AG26,$AG26-SUM($AH339:CX339),CX339)","v":0},{"$f":"IF(SUM($AH339:CY339)+CY339>$AG26,$AG26-SUM($AH339:CY339),CY339)","v":0},{"$f":"IF(SUM($AH339:CZ339)+CZ339>$AG26,$AG26-SUM($AH339:CZ339),CZ339)","v":0},{"$f":"IF(SUM($AH339:DA339)+DA339>$AG26,$AG26-SUM($AH339:DA339),DA339)","v":0},{"$f":"IF(SUM($AH339:DB339)+DB339>$AG26,$AG26-SUM($AH339:DB339),DB339)","v":0},{"$f":"IF(SUM($AH339:DC339)+DC339>$AG26,$AG26-SUM($AH339:DC339),DC339)","v":0},{"$f":"IF(SUM($AH339:DD339)+DD339>$AG26,$AG26-SUM($AH339:DD339),DD339)","v":0},{"$f":"IF(SUM($AH339:DE339)+DE339>$AG26,$AG26-SUM($AH339:DE339),DE339)","v":0},{"$f":"IF(SUM($AH339:DF339)+DF339>$AG26,$AG26-SUM($AH339:DF339),DF339)","v":0},{"$f":"IF(SUM($AH339:DG339)+DG339>$AG26,$AG26-SUM($AH339:DG339),DG339)","v":0},{"$f":"IF(SUM($AH339:DH339)+DH339>$AG26,$AG26-SUM($AH339:DH339),DH339)","v":0},{"$f":"IF(SUM($AH339:DI339)+DI339>$AG26,$AG26-SUM($AH339:DI339),DI339)","v":0},{"$f":"IF(SUM($AH339:DJ339)+DJ339>$AG26,$AG26-SUM($AH339:DJ339),DJ339)","v":0},{"$f":"IF(SUM($AH339:DK339)+DK339>$AG26,$AG26-SUM($AH339:DK339),DK339)","v":0},{"$f":"IF(SUM($AH339:DL339)+DL339>$AG26,$AG26-SUM($AH339:DL339),DL339)","v":0},{"$f":"IF(SUM($AH339:DM339)+DM339>$AG26,$AG26-SUM($AH339:DM339),DM339)","v":0},{"$f":"IF(SUM($AH339:DN339)+DN339>$AG26,$AG26-SUM($AH339:DN339),DN339)","v":0},{"$f":"IF(SUM($AH339:DO339)+DO339>$AG26,$AG26-SUM($AH339:DO339),DO339)","v":0},{"$f":"IF(SUM($AH339:DP339)+DP339>$AG26,$AG26-SUM($AH339:DP339),DP339)","v":0},{"$f":"IF(SUM($AH339:DQ339)+DQ339>$AG26,$AG26-SUM($AH339:DQ339),DQ339)","v":0},{"$f":"IF(SUM($AH339:DR339)+DR339>$AG26,$AG26-SUM($AH339:DR339),DR339)","v":0},{"$f":"IF(SUM($AH339:DS339)+DS339>$AG26,$AG26-SUM($AH339:DS339),DS339)","v":0},{"$f":"IF(SUM($AH339:DT339)+DT339>$AG26,$AG26-SUM($AH339:DT339),DT339)","v":0},{"$f":"IF(SUM($AH339:DU339)+DU339>$AG26,$AG26-SUM($AH339:DU339),DU339)","v":0},{"$f":"IF(SUM($AH339:DV339)+DV339>$AG26,$AG26-SUM($AH339:DV339),DV339)","v":0},{"$f":"IF(SUM($AH339:DW339)+DW339>$AG26,$AG26-SUM($AH339:DW339),DW339)","v":0},{"$f":"IF(SUM($AH339:DX339)+DX339>$AG26,$AG26-SUM($AH339:DX339),DX339)","v":0},{"$f":"IF(SUM($AH339:DY339)+DY339>$AG26,$AG26-SUM($AH339:DY339),DY339)","v":0},{"$f":"IF(SUM($AH339:DZ339)+DZ339>$AG26,$AG26-SUM($AH339:DZ339),DZ339)","v":0},{"$f":"IF(SUM($AH339:EA339)+EA339>$AG26,$AG26-SUM($AH339:EA339),EA339)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,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,{"$f":"IF(SUM($AH340:AH340)+AH340>$AG27,$AG27-SUM($AH340:AH340),AH340)","v":0},{"$f":"IF(SUM($AH340:AI340)+AI340>$AG27,$AG27-SUM($AH340:AI340),AI340)","v":0},{"$f":"IF(SUM($AH340:AJ340)+AJ340>$AG27,$AG27-SUM($AH340:AJ340),AJ340)","v":0},{"$f":"IF(SUM($AH340:AK340)+AK340>$AG27,$AG27-SUM($AH340:AK340),AK340)","v":0},{"$f":"IF(SUM($AH340:AL340)+AL340>$AG27,$AG27-SUM($AH340:AL340),AL340)","v":0},{"$f":"IF(SUM($AH340:AM340)+AM340>$AG27,$AG27-SUM($AH340:AM340),AM340)","v":0},{"$f":"IF(SUM($AH340:AN340)+AN340>$AG27,$AG27-SUM($AH340:AN340),AN340)","v":0},{"$f":"IF(SUM($AH340:AO340)+AO340>$AG27,$AG27-SUM($AH340:AO340),AO340)","v":0},{"$f":"IF(SUM($AH340:AP340)+AP340>$AG27,$AG27-SUM($AH340:AP340),AP340)","v":0},{"$f":"IF(SUM($AH340:AQ340)+AQ340>$AG27,$AG27-SUM($AH340:AQ340),AQ340)","v":0},{"$f":"IF(SUM($AH340:AR340)+AR340>$AG27,$AG27-SUM($AH340:AR340),AR340)","v":0},{"$f":"IF(SUM($AH340:AS340)+AS340>$AG27,$AG27-SUM($AH340:AS340),AS340)","v":0},{"$f":"IF(SUM($AH340:AT340)+AT340>$AG27,$AG27-SUM($AH340:AT340),AT340)","v":0},{"$f":"IF(SUM($AH340:AU340)+AU340>$AG27,$AG27-SUM($AH340:AU340),AU340)","v":0},{"$f":"IF(SUM($AH340:AV340)+AV340>$AG27,$AG27-SUM($AH340:AV340),AV340)","v":0},{"$f":"IF(SUM($AH340:AW340)+AW340>$AG27,$AG27-SUM($AH340:AW340),AW340)","v":0},{"$f":"IF(SUM($AH340:AX340)+AX340>$AG27,$AG27-SUM($AH340:AX340),AX340)","v":0},{"$f":"IF(SUM($AH340:AY340)+AY340>$AG27,$AG27-SUM($AH340:AY340),AY340)","v":0},{"$f":"IF(SUM($AH340:AZ340)+AZ340>$AG27,$AG27-SUM($AH340:AZ340),AZ340)","v":0},{"$f":"IF(SUM($AH340:BA340)+BA340>$AG27,$AG27-SUM($AH340:BA340),BA340)","v":0},{"$f":"IF(SUM($AH340:BB340)+BB340>$AG27,$AG27-SUM($AH340:BB340),BB340)","v":0},{"$f":"IF(SUM($AH340:BC340)+BC340>$AG27,$AG27-SUM($AH340:BC340),BC340)","v":0},{"$f":"IF(SUM($AH340:BD340)+BD340>$AG27,$AG27-SUM($AH340:BD340),BD340)","v":0},{"$f":"IF(SUM($AH340:BE340)+BE340>$AG27,$AG27-SUM($AH340:BE340),BE340)","v":0},{"$f":"IF(SUM($AH340:BF340)+BF340>$AG27,$AG27-SUM($AH340:BF340),BF340)","v":0},{"$f":"IF(SUM($AH340:BG340)+BG340>$AG27,$AG27-SUM($AH340:BG340),BG340)","v":0},{"$f":"IF(SUM($AH340:BH340)+BH340>$AG27,$AG27-SUM($AH340:BH340),BH340)","v":0},{"$f":"IF(SUM($AH340:BI340)+BI340>$AG27,$AG27-SUM($AH340:BI340),BI340)","v":0},{"$f":"IF(SUM($AH340:BJ340)+BJ340>$AG27,$AG27-SUM($AH340:BJ340),BJ340)","v":0},{"$f":"IF(SUM($AH340:BK340)+BK340>$AG27,$AG27-SUM($AH340:BK340),BK340)","v":0},{"$f":"IF(SUM($AH340:BL340)+BL340>$AG27,$AG27-SUM($AH340:BL340),BL340)","v":0},{"$f":"IF(SUM($AH340:BM340)+BM340>$AG27,$AG27-SUM($AH340:BM340),BM340)","v":0},{"$f":"IF(SUM($AH340:BN340)+BN340>$AG27,$AG27-SUM($AH340:BN340),BN340)","v":0},{"$f":"IF(SUM($AH340:BO340)+BO340>$AG27,$AG27-SUM($AH340:BO340),BO340)","v":0},{"$f":"IF(SUM($AH340:BP340)+BP340>$AG27,$AG27-SUM($AH340:BP340),BP340)","v":0},{"$f":"IF(SUM($AH340:BQ340)+BQ340>$AG27,$AG27-SUM($AH340:BQ340),BQ340)","v":0},{"$f":"IF(SUM($AH340:BR340)+BR340>$AG27,$AG27-SUM($AH340:BR340),BR340)","v":0},{"$f":"IF(SUM($AH340:BS340)+BS340>$AG27,$AG27-SUM($AH340:BS340),BS340)","v":0},{"$f":"IF(SUM($AH340:BT340)+BT340>$AG27,$AG27-SUM($AH340:BT340),BT340)","v":0},{"$f":"IF(SUM($AH340:BU340)+BU340>$AG27,$AG27-SUM($AH340:BU340),BU340)","v":0},{"$f":"IF(SUM($AH340:BV340)+BV340>$AG27,$AG27-SUM($AH340:BV340),BV340)","v":0},{"$f":"IF(SUM($AH340:BW340)+BW340>$AG27,$AG27-SUM($AH340:BW340),BW340)","v":0},{"$f":"IF(SUM($AH340:BX340)+BX340>$AG27,$AG27-SUM($AH340:BX340),BX340)","v":0},{"$f":"IF(SUM($AH340:BY340)+BY340>$AG27,$AG27-SUM($AH340:BY340),BY340)","v":0},{"$f":"IF(SUM($AH340:BZ340)+BZ340>$AG27,$AG27-SUM($AH340:BZ340),BZ340)","v":0},{"$f":"IF(SUM($AH340:CA340)+CA340>$AG27,$AG27-SUM($AH340:CA340),CA340)","v":0},{"$f":"IF(SUM($AH340:CB340)+CB340>$AG27,$AG27-SUM($AH340:CB340),CB340)","v":0},{"$f":"IF(SUM($AH340:CC340)+CC340>$AG27,$AG27-SUM($AH340:CC340),CC340)","v":0},{"$f":"IF(SUM($AH340:CD340)+CD340>$AG27,$AG27-SUM($AH340:CD340),CD340)","v":0},{"$f":"IF(SUM($AH340:CE340)+CE340>$AG27,$AG27-SUM($AH340:CE340),CE340)","v":0},{"$f":"IF(SUM($AH340:CF340)+CF340>$AG27,$AG27-SUM($AH340:CF340),CF340)","v":0},{"$f":"IF(SUM($AH340:CG340)+CG340>$AG27,$AG27-SUM($AH340:CG340),CG340)","v":0},{"$f":"IF(SUM($AH340:CH340)+CH340>$AG27,$AG27-SUM($AH340:CH340),CH340)","v":0},{"$f":"IF(SUM($AH340:CI340)+CI340>$AG27,$AG27-SUM($AH340:CI340),CI340)","v":0},{"$f":"IF(SUM($AH340:CJ340)+CJ340>$AG27,$AG27-SUM($AH340:CJ340),CJ340)","v":0},{"$f":"IF(SUM($AH340:CK340)+CK340>$AG27,$AG27-SUM($AH340:CK340),CK340)","v":0},{"$f":"IF(SUM($AH340:CL340)+CL340>$AG27,$AG27-SUM($AH340:CL340),CL340)","v":0},{"$f":"IF(SUM($AH340:CM340)+CM340>$AG27,$AG27-SUM($AH340:CM340),CM340)","v":0},{"$f":"IF(SUM($AH340:CN340)+CN340>$AG27,$AG27-SUM($AH340:CN340),CN340)","v":0},{"$f":"IF(SUM($AH340:CO340)+CO340>$AG27,$AG27-SUM($AH340:CO340),CO340)","v":0},{"$f":"IF(SUM($AH340:CP340)+CP340>$AG27,$AG27-SUM($AH340:CP340),CP340)","v":0},{"$f":"IF(SUM($AH340:CQ340)+CQ340>$AG27,$AG27-SUM($AH340:CQ340),CQ340)","v":0},{"$f":"IF(SUM($AH340:CR340)+CR340>$AG27,$AG27-SUM($AH340:CR340),CR340)","v":0},{"$f":"IF(SUM($AH340:CS340)+CS340>$AG27,$AG27-SUM($AH340:CS340),CS340)","v":0},{"$f":"IF(SUM($AH340:CT340)+CT340>$AG27,$AG27-SUM($AH340:CT340),CT340)","v":0},{"$f":"IF(SUM($AH340:CU340)+CU340>$AG27,$AG27-SUM($AH340:CU340),CU340)","v":0},{"$f":"IF(SUM($AH340:CV340)+CV340>$AG27,$AG27-SUM($AH340:CV340),CV340)","v":0},{"$f":"IF(SUM($AH340:CW340)+CW340>$AG27,$AG27-SUM($AH340:CW340),CW340)","v":0},{"$f":"IF(SUM($AH340:CX340)+CX340>$AG27,$AG27-SUM($AH340:CX340),CX340)","v":0},{"$f":"IF(SUM($AH340:CY340)+CY340>$AG27,$AG27-SUM($AH340:CY340),CY340)","v":0},{"$f":"IF(SUM($AH340:CZ340)+CZ340>$AG27,$AG27-SUM($AH340:CZ340),CZ340)","v":0},{"$f":"IF(SUM($AH340:DA340)+DA340>$AG27,$AG27-SUM($AH340:DA340),DA340)","v":0},{"$f":"IF(SUM($AH340:DB340)+DB340>$AG27,$AG27-SUM($AH340:DB340),DB340)","v":0},{"$f":"IF(SUM($AH340:DC340)+DC340>$AG27,$AG27-SUM($AH340:DC340),DC340)","v":0},{"$f":"IF(SUM($AH340:DD340)+DD340>$AG27,$AG27-SUM($AH340:DD340),DD340)","v":0},{"$f":"IF(SUM($AH340:DE340)+DE340>$AG27,$AG27-SUM($AH340:DE340),DE340)","v":0},{"$f":"IF(SUM($AH340:DF340)+DF340>$AG27,$AG27-SUM($AH340:DF340),DF340)","v":0},{"$f":"IF(SUM($AH340:DG340)+DG340>$AG27,$AG27-SUM($AH340:DG340),DG340)","v":0},{"$f":"IF(SUM($AH340:DH340)+DH340>$AG27,$AG27-SUM($AH340:DH340),DH340)","v":0},{"$f":"IF(SUM($AH340:DI340)+DI340>$AG27,$AG27-SUM($AH340:DI340),DI340)","v":0},{"$f":"IF(SUM($AH340:DJ340)+DJ340>$AG27,$AG27-SUM($AH340:DJ340),DJ340)","v":0},{"$f":"IF(SUM($AH340:DK340)+DK340>$AG27,$AG27-SUM($AH340:DK340),DK340)","v":0},{"$f":"IF(SUM($AH340:DL340)+DL340>$AG27,$AG27-SUM($AH340:DL340),DL340)","v":0},{"$f":"IF(SUM($AH340:DM340)+DM340>$AG27,$AG27-SUM($AH340:DM340),DM340)","v":0},{"$f":"IF(SUM($AH340:DN340)+DN340>$AG27,$AG27-SUM($AH340:DN340),DN340)","v":0},{"$f":"IF(SUM($AH340:DO340)+DO340>$AG27,$AG27-SUM($AH340:DO340),DO340)","v":0},{"$f":"IF(SUM($AH340:DP340)+DP340>$AG27,$AG27-SUM($AH340:DP340),DP340)","v":0},{"$f":"IF(SUM($AH340:DQ340)+DQ340>$AG27,$AG27-SUM($AH340:DQ340),DQ340)","v":0},{"$f":"IF(SUM($AH340:DR340)+DR340>$AG27,$AG27-SUM($AH340:DR340),DR340)","v":0},{"$f":"IF(SUM($AH340:DS340)+DS340>$AG27,$AG27-SUM($AH340:DS340),DS340)","v":0},{"$f":"IF(SUM($AH340:DT340)+DT340>$AG27,$AG27-SUM($AH340:DT340),DT340)","v":0},{"$f":"IF(SUM($AH340:DU340)+DU340>$AG27,$AG27-SUM($AH340:DU340),DU340)","v":0},{"$f":"IF(SUM($AH340:DV340)+DV340>$AG27,$AG27-SUM($AH340:DV340),DV340)","v":0},{"$f":"IF(SUM($AH340:DW340)+DW340>$AG27,$AG27-SUM($AH340:DW340),DW340)","v":0},{"$f":"IF(SUM($AH340:DX340)+DX340>$AG27,$AG27-SUM($AH340:DX340),DX340)","v":0},{"$f":"IF(SUM($AH340:DY340)+DY340>$AG27,$AG27-SUM($AH340:DY340),DY340)","v":0},{"$f":"IF(SUM($AH340:DZ340)+DZ340>$AG27,$AG27-SUM($AH340:DZ340),DZ340)","v":0},{"$f":"IF(SUM($AH340:EA340)+EA340>$AG27,$AG27-SUM($AH340:EA340),EA340)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,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,{"$f":"IF(SUM($AH341:AH341)+AH341>$AG28,$AG28-SUM($AH341:AH341),AH341)","v":0},{"$f":"IF(SUM($AH341:AI341)+AI341>$AG28,$AG28-SUM($AH341:AI341),AI341)","v":0},{"$f":"IF(SUM($AH341:AJ341)+AJ341>$AG28,$AG28-SUM($AH341:AJ341),AJ341)","v":0},{"$f":"IF(SUM($AH341:AK341)+AK341>$AG28,$AG28-SUM($AH341:AK341),AK341)","v":0},{"$f":"IF(SUM($AH341:AL341)+AL341>$AG28,$AG28-SUM($AH341:AL341),AL341)","v":0},{"$f":"IF(SUM($AH341:AM341)+AM341>$AG28,$AG28-SUM($AH341:AM341),AM341)","v":0},{"$f":"IF(SUM($AH341:AN341)+AN341>$AG28,$AG28-SUM($AH341:AN341),AN341)","v":0},{"$f":"IF(SUM($AH341:AO341)+AO341>$AG28,$AG28-SUM($AH341:AO341),AO341)","v":0},{"$f":"IF(SUM($AH341:AP341)+AP341>$AG28,$AG28-SUM($AH341:AP341),AP341)","v":0},{"$f":"IF(SUM($AH341:AQ341)+AQ341>$AG28,$AG28-SUM($AH341:AQ341),AQ341)","v":0},{"$f":"IF(SUM($AH341:AR341)+AR341>$AG28,$AG28-SUM($AH341:AR341),AR341)","v":0},{"$f":"IF(SUM($AH341:AS341)+AS341>$AG28,$AG28-SUM($AH341:AS341),AS341)","v":0},{"$f":"IF(SUM($AH341:AT341)+AT341>$AG28,$AG28-SUM($AH341:AT341),AT341)","v":0},{"$f":"IF(SUM($AH341:AU341)+AU341>$AG28,$AG28-SUM($AH341:AU341),AU341)","v":0},{"$f":"IF(SUM($AH341:AV341)+AV341>$AG28,$AG28-SUM($AH341:AV341),AV341)","v":0},{"$f":"IF(SUM($AH341:AW341)+AW341>$AG28,$AG28-SUM($AH341:AW341),AW341)","v":0},{"$f":"IF(SUM($AH341:AX341)+AX341>$AG28,$AG28-SUM($AH341:AX341),AX341)","v":0},{"$f":"IF(SUM($AH341:AY341)+AY341>$AG28,$AG28-SUM($AH341:AY341),AY341)","v":0},{"$f":"IF(SUM($AH341:AZ341)+AZ341>$AG28,$AG28-SUM($AH341:AZ341),AZ341)","v":0},{"$f":"IF(SUM($AH341:BA341)+BA341>$AG28,$AG28-SUM($AH341:BA341),BA341)","v":0},{"$f":"IF(SUM($AH341:BB341)+BB341>$AG28,$AG28-SUM($AH341:BB341),BB341)","v":0},{"$f":"IF(SUM($AH341:BC341)+BC341>$AG28,$AG28-SUM($AH341:BC341),BC341)","v":0},{"$f":"IF(SUM($AH341:BD341)+BD341>$AG28,$AG28-SUM($AH341:BD341),BD341)","v":0},{"$f":"IF(SUM($AH341:BE341)+BE341>$AG28,$AG28-SUM($AH341:BE341),BE341)","v":0},{"$f":"IF(SUM($AH341:BF341)+BF341>$AG28,$AG28-SUM($AH341:BF341),BF341)","v":0},{"$f":"IF(SUM($AH341:BG341)+BG341>$AG28,$AG28-SUM($AH341:BG341),BG341)","v":0},{"$f":"IF(SUM($AH341:BH341)+BH341>$AG28,$AG28-SUM($AH341:BH341),BH341)","v":0},{"$f":"IF(SUM($AH341:BI341)+BI341>$AG28,$AG28-SUM($AH341:BI341),BI341)","v":0},{"$f":"IF(SUM($AH341:BJ341)+BJ341>$AG28,$AG28-SUM($AH341:BJ341),BJ341)","v":0},{"$f":"IF(SUM($AH341:BK341)+BK341>$AG28,$AG28-SUM($AH341:BK341),BK341)","v":0},{"$f":"IF(SUM($AH341:BL341)+BL341>$AG28,$AG28-SUM($AH341:BL341),BL341)","v":0},{"$f":"IF(SUM($AH341:BM341)+BM341>$AG28,$AG28-SUM($AH341:BM341),BM341)","v":0},{"$f":"IF(SUM($AH341:BN341)+BN341>$AG28,$AG28-SUM($AH341:BN341),BN341)","v":0},{"$f":"IF(SUM($AH341:BO341)+BO341>$AG28,$AG28-SUM($AH341:BO341),BO341)","v":0},{"$f":"IF(SUM($AH341:BP341)+BP341>$AG28,$AG28-SUM($AH341:BP341),BP341)","v":0},{"$f":"IF(SUM($AH341:BQ341)+BQ341>$AG28,$AG28-SUM($AH341:BQ341),BQ341)","v":0},{"$f":"IF(SUM($AH341:BR341)+BR341>$AG28,$AG28-SUM($AH341:BR341),BR341)","v":0},{"$f":"IF(SUM($AH341:BS341)+BS341>$AG28,$AG28-SUM($AH341:BS341),BS341)","v":0},{"$f":"IF(SUM($AH341:BT341)+BT341>$AG28,$AG28-SUM($AH341:BT341),BT341)","v":0},{"$f":"IF(SUM($AH341:BU341)+BU341>$AG28,$AG28-SUM($AH341:BU341),BU341)","v":0},{"$f":"IF(SUM($AH341:BV341)+BV341>$AG28,$AG28-SUM($AH341:BV341),BV341)","v":0},{"$f":"IF(SUM($AH341:BW341)+BW341>$AG28,$AG28-SUM($AH341:BW341),BW341)","v":0},{"$f":"IF(SUM($AH341:BX341)+BX341>$AG28,$AG28-SUM($AH341:BX341),BX341)","v":0},{"$f":"IF(SUM($AH341:BY341)+BY341>$AG28,$AG28-SUM($AH341:BY341),BY341)","v":0},{"$f":"IF(SUM($AH341:BZ341)+BZ341>$AG28,$AG28-SUM($AH341:BZ341),BZ341)","v":0},{"$f":"IF(SUM($AH341:CA341)+CA341>$AG28,$AG28-SUM($AH341:CA341),CA341)","v":0},{"$f":"IF(SUM($AH341:CB341)+CB341>$AG28,$AG28-SUM($AH341:CB341),CB341)","v":0},{"$f":"IF(SUM($AH341:CC341)+CC341>$AG28,$AG28-SUM($AH341:CC341),CC341)","v":0},{"$f":"IF(SUM($AH341:CD341)+CD341>$AG28,$AG28-SUM($AH341:CD341),CD341)","v":0},{"$f":"IF(SUM($AH341:CE341)+CE341>$AG28,$AG28-SUM($AH341:CE341),CE341)","v":0},{"$f":"IF(SUM($AH341:CF341)+CF341>$AG28,$AG28-SUM($AH341:CF341),CF341)","v":0},{"$f":"IF(SUM($AH341:CG341)+CG341>$AG28,$AG28-SUM($AH341:CG341),CG341)","v":0},{"$f":"IF(SUM($AH341:CH341)+CH341>$AG28,$AG28-SUM($AH341:CH341),CH341)","v":0},{"$f":"IF(SUM($AH341:CI341)+CI341>$AG28,$AG28-SUM($AH341:CI341),CI341)","v":0},{"$f":"IF(SUM($AH341:CJ341)+CJ341>$AG28,$AG28-SUM($AH341:CJ341),CJ341)","v":0},{"$f":"IF(SUM($AH341:CK341)+CK341>$AG28,$AG28-SUM($AH341:CK341),CK341)","v":0},{"$f":"IF(SUM($AH341:CL341)+CL341>$AG28,$AG28-SUM($AH341:CL341),CL341)","v":0},{"$f":"IF(SUM($AH341:CM341)+CM341>$AG28,$AG28-SUM($AH341:CM341),CM341)","v":0},{"$f":"IF(SUM($AH341:CN341)+CN341>$AG28,$AG28-SUM($AH341:CN341),CN341)","v":0},{"$f":"IF(SUM($AH341:CO341)+CO341>$AG28,$AG28-SUM($AH341:CO341),CO341)","v":0},{"$f":"IF(SUM($AH341:CP341)+CP341>$AG28,$AG28-SUM($AH341:CP341),CP341)","v":0},{"$f":"IF(SUM($AH341:CQ341)+CQ341>$AG28,$AG28-SUM($AH341:CQ341),CQ341)","v":0},{"$f":"IF(SUM($AH341:CR341)+CR341>$AG28,$AG28-SUM($AH341:CR341),CR341)","v":0},{"$f":"IF(SUM($AH341:CS341)+CS341>$AG28,$AG28-SUM($AH341:CS341),CS341)","v":0},{"$f":"IF(SUM($AH341:CT341)+CT341>$AG28,$AG28-SUM($AH341:CT341),CT341)","v":0},{"$f":"IF(SUM($AH341:CU341)+CU341>$AG28,$AG28-SUM($AH341:CU341),CU341)","v":0},{"$f":"IF(SUM($AH341:CV341)+CV341>$AG28,$AG28-SUM($AH341:CV341),CV341)","v":0},{"$f":"IF(SUM($AH341:CW341)+CW341>$AG28,$AG28-SUM($AH341:CW341),CW341)","v":0},{"$f":"IF(SUM($AH341:CX341)+CX341>$AG28,$AG28-SUM($AH341:CX341),CX341)","v":0},{"$f":"IF(SUM($AH341:CY341)+CY341>$AG28,$AG28-SUM($AH341:CY341),CY341)","v":0},{"$f":"IF(SUM($AH341:CZ341)+CZ341>$AG28,$AG28-SUM($AH341:CZ341),CZ341)","v":0},{"$f":"IF(SUM($AH341:DA341)+DA341>$AG28,$AG28-SUM($AH341:DA341),DA341)","v":0},{"$f":"IF(SUM($AH341:DB341)+DB341>$AG28,$AG28-SUM($AH341:DB341),DB341)","v":0},{"$f":"IF(SUM($AH341:DC341)+DC341>$AG28,$AG28-SUM($AH341:DC341),DC341)","v":0},{"$f":"IF(SUM($AH341:DD341)+DD341>$AG28,$AG28-SUM($AH341:DD341),DD341)","v":0},{"$f":"IF(SUM($AH341:DE341)+DE341>$AG28,$AG28-SUM($AH341:DE341),DE341)","v":0},{"$f":"IF(SUM($AH341:DF341)+DF341>$AG28,$AG28-SUM($AH341:DF341),DF341)","v":0},{"$f":"IF(SUM($AH341:DG341)+DG341>$AG28,$AG28-SUM($AH341:DG341),DG341)","v":0},{"$f":"IF(SUM($AH341:DH341)+DH341>$AG28,$AG28-SUM($AH341:DH341),DH341)","v":0},{"$f":"IF(SUM($AH341:DI341)+DI341>$AG28,$AG28-SUM($AH341:DI341),DI341)","v":0},{"$f":"IF(SUM($AH341:DJ341)+DJ341>$AG28,$AG28-SUM($AH341:DJ341),DJ341)","v":0},{"$f":"IF(SUM($AH341:DK341)+DK341>$AG28,$AG28-SUM($AH341:DK341),DK341)","v":0},{"$f":"IF(SUM($AH341:DL341)+DL341>$AG28,$AG28-SUM($AH341:DL341),DL341)","v":0},{"$f":"IF(SUM($AH341:DM341)+DM341>$AG28,$AG28-SUM($AH341:DM341),DM341)","v":0},{"$f":"IF(SUM($AH341:DN341)+DN341>$AG28,$AG28-SUM($AH341:DN341),DN341)","v":0},{"$f":"IF(SUM($AH341:DO341)+DO341>$AG28,$AG28-SUM($AH341:DO341),DO341)","v":0},{"$f":"IF(SUM($AH341:DP341)+DP341>$AG28,$AG28-SUM($AH341:DP341),DP341)","v":0},{"$f":"IF(SUM($AH341:DQ341)+DQ341>$AG28,$AG28-SUM($AH341:DQ341),DQ341)","v":0},{"$f":"IF(SUM($AH341:DR341)+DR341>$AG28,$AG28-SUM($AH341:DR341),DR341)","v":0},{"$f":"IF(SUM($AH341:DS341)+DS341>$AG28,$AG28-SUM($AH341:DS341),DS341)","v":0},{"$f":"IF(SUM($AH341:DT341)+DT341>$AG28,$AG28-SUM($AH341:DT341),DT341)","v":0},{"$f":"IF(SUM($AH341:DU341)+DU341>$AG28,$AG28-SUM($AH341:DU341),DU341)","v":0},{"$f":"IF(SUM($AH341:DV341)+DV341>$AG28,$AG28-SUM($AH341:DV341),DV341)","v":0},{"$f":"IF(SUM($AH341:DW341)+DW341>$AG28,$AG28-SUM($AH341:DW341),DW341)","v":0},{"$f":"IF(SUM($AH341:DX341)+DX341>$AG28,$AG28-SUM($AH341:DX341),DX341)","v":0},{"$f":"IF(SUM($AH341:DY341)+DY341>$AG28,$AG28-SUM($AH341:DY341),DY341)","v":0},{"$f":"IF(SUM($AH341:DZ341)+DZ341>$AG28,$AG28-SUM($AH341:DZ341),DZ341)","v":0},{"$f":"IF(SUM($AH341:EA341)+EA341>$AG28,$AG28-SUM($AH341:EA341),EA341)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7557862499999995E-3,{"$f":"IF(SUM($AH342:AH342)+AH342>$AG29,$AG29-SUM($AH342:AH342),AH342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AI342)+AI342>$AG29,$AG29-SUM($AH342:AI342),AI342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AJ342)+AJ342>$AG29,$AG29-SUM($AH342:AJ342),AJ342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AK342)+AK342>$AG29,$AG29-SUM($AH342:AK342),AK342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AL342)+AL342>$AG29,$AG29-SUM($AH342:AL342),AL342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AM342)+AM342>$AG29,$AG29-SUM($AH342:AM342),AM342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AN342)+AN342>$AG29,$AG29-SUM($AH342:AN342),AN342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AO342)+AO342>$AG29,$AG29-SUM($AH342:AO342),AO342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AP342)+AP342>$AG29,$AG29-SUM($AH342:AP342),AP342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AQ342)+AQ342>$AG29,$AG29-SUM($AH342:AQ342),AQ342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AR342)+AR342>$AG29,$AG29-SUM($AH342:AR342),AR342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AS342)+AS342>$AG29,$AG29-SUM($AH342:AS342),AS342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AT342)+AT342>$AG29,$AG29-SUM($AH342:AT342),AT342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AU342)+AU342>$AG29,$AG29-SUM($AH342:AU342),AU342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AV342)+AV342>$AG29,$AG29-SUM($AH342:AV342),AV342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AW342)+AW342>$AG29,$AG29-SUM($AH342:AW342),AW342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AX342)+AX342>$AG29,$AG29-SUM($AH342:AX342),AX342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AY342)+AY342>$AG29,$AG29-SUM($AH342:AY342),AY342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:AZ342)+AZ342>$AG29,$AG29-SUM($AH342:AZ342),AZ342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BA342)+BA342>$AG29,$AG29-SUM($AH342:BA342),BA342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BB342)+BB342>$AG29,$AG29-SUM($AH342:BB342),BB342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BC342)+BC342>$AG29,$AG29-SUM($AH342:BC342),BC342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BD342)+BD342>$AG29,$AG29-SUM($AH342:BD342),BD342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BE342)+BE342>$AG29,$AG29-SUM($AH342:BE342),BE342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BF342)+BF342>$AG29,$AG29-SUM($AH342:BF342),BF342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BG342)+BG342>$AG29,$AG29-SUM($AH342:BG342),BG342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BH342)+BH342>$AG29,$AG29-SUM($AH342:BH342),BH342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BI342)+BI342>$AG29,$AG29-SUM($AH342:BI342),BI342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BJ342)+BJ342>$AG29,$AG29-SUM($AH342:BJ342),BJ342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BK342)+BK342>$AG29,$AG29-SUM($AH342:BK342),BK342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BL342)+BL342>$AG29,$AG29-SUM($AH342:BL342),BL342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BM342)+BM342>$AG29,$AG29-SUM($AH342:BM342),BM342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BN342)+BN342>$AG29,$AG29-SUM($AH342:BN342),BN342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BO342)+BO342>$AG29,$AG29-SUM($AH342:BO342),BO342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BP342)+BP342>$AG29,$AG29-SUM($AH342:BP342),BP342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BQ342)+BQ342>$AG29,$AG29-SUM($AH342:BQ342),BQ342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BR342)+BR342>$AG29,$AG29-SUM($AH342:BR342),BR342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BS342)+BS342>$AG29,$AG29-SUM($AH342:BS342),BS342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BT342)+BT342>$AG29,$AG29-SUM($AH342:BT342),BT342)","v":3.7557862499999995E-3},{"$f":"IF(SUM($AH342:BU342)+BU342>$AG29,$AG29-SUM($AH342:BU342),BU342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:BV342)+BV342>$AG29,$AG29-SUM($AH342:BV342),BV342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:BW342)+BW342>$AG29,$AG29-SUM($AH342:BW342),BW342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:BX342)+BX342>$AG29,$AG29-SUM($AH342:BX342),BX342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:BY342)+BY342>$AG29,$AG29-SUM($AH342:BY342),BY342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:BZ342)+BZ342>$AG29,$AG29-SUM($AH342:BZ342),BZ342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CA342)+CA342>$AG29,$AG29-SUM($AH342:CA342),CA342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CB342)+CB342>$AG29,$AG29-SUM($AH342:CB342),CB342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CC342)+CC342>$AG29,$AG29-SUM($AH342:CC342),CC342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CD342)+CD342>$AG29,$AG29-SUM($AH342:CD342),CD342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CE342)+CE342>$AG29,$AG29-SUM($AH342:CE342),CE342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CF342)+CF342>$AG29,$AG29-SUM($AH342:CF342),CF342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CG342)+CG342>$AG29,$AG29-SUM($AH342:CG342),CG342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CH342)+CH342>$AG29,$AG29-SUM($AH342:CH342),CH342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CI342)+CI342>$AG29,$AG29-SUM($AH342:CI342),CI342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CJ342)+CJ342>$AG29,$AG29-SUM($AH342:CJ342),CJ342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CK342)+CK342>$AG29,$AG29-SUM($AH342:CK342),CK342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CL342)+CL342>$AG29,$AG29-SUM($AH342:CL342),CL342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CM342)+CM342>$AG29,$AG29-SUM($AH342:CM342),CM342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CN342)+CN342>$AG29,$AG29-SUM($AH342:CN342),CN342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CO342)+CO342>$AG29,$AG29-SUM($AH342:CO342),CO342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CP342)+CP342>$AG29,$AG29-SUM($AH342:CP342),CP342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CQ342)+CQ342>$AG29,$AG29-SUM($AH342:CQ342),CQ342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CR342)+CR342>$AG29,$AG29-SUM($AH342:CR342),CR342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CS342)+CS342>$AG29,$AG29-SUM($AH342:CS342),CS342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CT342)+CT342>$AG29,$AG29-SUM($AH342:CT342),CT342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CU342)+CU342>$AG29,$AG29-SUM($AH342:CU342),CU342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CV342)+CV342>$AG29,$AG29-SUM($AH342:CV342),CV342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CW342)+CW342>$AG29,$AG29-SUM($AH342:CW342),CW342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CX342)+CX342>$AG29,$AG29-SUM($AH342:CX342),CX342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CY342)+CY342>$AG29,$AG29-SUM($AH342:CY342),CY342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:CZ342)+CZ342>$AG29,$AG29-SUM($AH342:CZ342),CZ342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DA342)+DA342>$AG29,$AG29-SUM($AH342:DA342),DA342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DB342)+DB342>$AG29,$AG29-SUM($AH342:DB342),DB342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DC342)+DC342>$AG29,$AG29-SUM($AH342:DC342),DC342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DD342)+DD342>$AG29,$AG29-SUM($AH342:DD342),DD342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DE342)+DE342>$AG29,$AG29-SUM($AH342:DE342),DE342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DF342)+DF342>$AG29,$AG29-SUM($AH342:DF342),DF342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DG342)+DG342>$AG29,$AG29-SUM($AH342:DG342),DG342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DH342)+DH342>$AG29,$AG29-SUM($AH342:DH342),DH342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DI342)+DI342>$AG29,$AG29-SUM($AH342:DI342),DI342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DJ342)+DJ342>$AG29,$AG29-SUM($AH342:DJ342),DJ342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DK342)+DK342>$AG29,$AG29-SUM($AH342:DK342),DK342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DL342)+DL342>$AG29,$AG29-SUM($AH342:DL342),DL342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DM342)+DM342>$AG29,$AG29-SUM($AH342:DM342),DM342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DN342)+DN342>$AG29,$AG29-SUM($AH342:DN342),DN342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DO342)+DO342>$AG29,$AG29-SUM($AH342:DO342),DO342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DP342)+DP342>$AG29,$AG29-SUM($AH342:DP342),DP342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DQ342)+DQ342>$AG29,$AG29-SUM($AH342:DQ342),DQ342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DR342)+DR342>$AG29,$AG29-SUM($AH342:DR342),DR342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DS342)+DS342>$AG29,$AG29-SUM($AH342:DS342),DS342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DT342)+DT342>$AG29,$AG29-SUM($AH342:DT342),DT342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DU342)+DU342>$AG29,$AG29-SUM($AH342:DU342),DU342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DV342)+DV342>$AG29,$AG29-SUM($AH342:DV342),DV342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DW342)+DW342>$AG29,$AG29-SUM($AH342:DW342),DW342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DX342)+DX342>$AG29,$AG29-SUM($AH342:DX342),DX342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DY342)+DY342>$AG29,$AG29-SUM($AH342:DY342),DY342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:DZ342)+DZ342>$AG29,$AG29-SUM($AH342:DZ342),DZ342)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AH342:EA342)+EA342>$AG29,$AG29-SUM($AH342:EA342),EA342)","v":-8.3266726846886741E-17}]
[]
[null,"Depreciation:  2006 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH22/$F346","v":0},{"$f":"IF(SUM($AI346:AI346)+AI346>$AH22,$AH22-SUM($AI346:AI346),AI346)","v":0},{"$f":"IF(SUM($AI346:AJ346)+AJ346>$AH22,$AH22-SUM($AI346:AJ346),AJ346)","v":0},{"$f":"IF(SUM($AI346:AK346)+AK346>$AH22,$AH22-SUM($AI346:AK346),AK346)","v":0},{"$f":"IF(SUM($AI346:AL346)+AL346>$AH22,$AH22-SUM($AI346:AL346),AL346)","v":0},{"$f":"IF(SUM($AI346:AM346)+AM346>$AH22,$AH22-SUM($AI346:AM346),AM346)","v":0},{"$f":"IF(SUM($AI346:AN346)+AN346>$AH22,$AH22-SUM($AI346:AN346),AN346)","v":0},{"$f":"IF(SUM($AI346:AO346)+AO346>$AH22,$AH22-SUM($AI346:AO346),AO346)","v":0},{"$f":"IF(SUM($AI346:AP346)+AP346>$AH22,$AH22-SUM($AI346:AP346),AP346)","v":0},{"$f":"IF(SUM($AI346:AQ346)+AQ346>$AH22,$AH22-SUM($AI346:AQ346),AQ346)","v":0},{"$f":"IF(SUM($AI346:AR346)+AR346>$AH22,$AH22-SUM($AI346:AR346),AR346)","v":0},{"$f":"IF(SUM($AI346:AS346)+AS346>$AH22,$AH22-SUM($AI346:AS346),AS346)","v":0},{"$f":"IF(SUM($AI346:AT346)+AT346>$AH22,$AH22-SUM($AI346:AT346),AT346)","v":0},{"$f":"IF(SUM($AI346:AU346)+AU346>$AH22,$AH22-SUM($AI346:AU346),AU346)","v":0},{"$f":"IF(SUM($AI346:AV346)+AV346>$AH22,$AH22-SUM($AI346:AV346),AV346)","v":0},{"$f":"IF(SUM($AI346:AW346)+AW346>$AH22,$AH22-SUM($AI346:AW346),AW346)","v":0},{"$f":"IF(SUM($AI346:AX346)+AX346>$AH22,$AH22-SUM($AI346:AX346),AX346)","v":0},{"$f":"IF(SUM($AI346:AY346)+AY346>$AH22,$AH22-SUM($AI346:AY346),AY346)","v":0},{"$f":"IF(SUM($AI346:AZ346)+AZ346>$AH22,$AH22-SUM($AI346:AZ346),AZ346)","v":0},{"$f":"IF(SUM($AI346:BA346)+BA346>$AH22,$AH22-SUM($AI346:BA346),BA346)","v":0},{"$f":"IF(SUM($AI346:BB346)+BB346>$AH22,$AH22-SUM($AI346:BB346),BB346)","v":0},{"$f":"IF(SUM($AI346:BC346)+BC346>$AH22,$AH22-SUM($AI346:BC346),BC346)","v":0},{"$f":"IF(SUM($AI346:BD346)+BD346>$AH22,$AH22-SUM($AI346:BD346),BD346)","v":0},{"$f":"IF(SUM($AI346:BE346)+BE346>$AH22,$AH22-SUM($AI346:BE346),BE346)","v":0},{"$f":"IF(SUM($AI346:BF346)+BF346>$AH22,$AH22-SUM($AI346:BF346),BF346)","v":0},{"$f":"IF(SUM($AI346:BG346)+BG346>$AH22,$AH22-SUM($AI346:BG346),BG346)","v":0},{"$f":"IF(SUM($AI346:BH346)+BH346>$AH22,$AH22-SUM($AI346:BH346),BH346)","v":0},{"$f":"IF(SUM($AI346:BI346)+BI346>$AH22,$AH22-SUM($AI346:BI346),BI346)","v":0},{"$f":"IF(SUM($AI346:BJ346)+BJ346>$AH22,$AH22-SUM($AI346:BJ346),BJ346)","v":0},{"$f":"IF(SUM($AI346:BK346)+BK346>$AH22,$AH22-SUM($AI346:BK346),BK346)","v":0},{"$f":"IF(SUM($AI346:BL346)+BL346>$AH22,$AH22-SUM($AI346:BL346),BL346)","v":0},{"$f":"IF(SUM($AI346:BM346)+BM346>$AH22,$AH22-SUM($AI346:BM346),BM346)","v":0},{"$f":"IF(SUM($AI346:BN346)+BN346>$AH22,$AH22-SUM($AI346:BN346),BN346)","v":0},{"$f":"IF(SUM($AI346:BO346)+BO346>$AH22,$AH22-SUM($AI346:BO346),BO346)","v":0},{"$f":"IF(SUM($AI346:BP346)+BP346>$AH22,$AH22-SUM($AI346:BP346),BP346)","v":0},{"$f":"IF(SUM($AI346:BQ346)+BQ346>$AH22,$AH22-SUM($AI346:BQ346),BQ346)","v":0},{"$f":"IF(SUM($AI346:BR346)+BR346>$AH22,$AH22-SUM($AI346:BR346),BR346)","v":0},{"$f":"IF(SUM($AI346:BS346)+BS346>$AH22,$AH22-SUM($AI346:BS346),BS346)","v":0},{"$f":"IF(SUM($AI346:BT346)+BT346>$AH22,$AH22-SUM($AI346:BT346),BT346)","v":0},{"$f":"IF(SUM($AI346:BU346)+BU346>$AH22,$AH22-SUM($AI346:BU346),BU346)","v":0},{"$f":"IF(SUM($AI346:BV346)+BV346>$AH22,$AH22-SUM($AI346:BV346),BV346)","v":0},{"$f":"IF(SUM($AI346:BW346)+BW346>$AH22,$AH22-SUM($AI346:BW346),BW346)","v":0},{"$f":"IF(SUM($AI346:BX346)+BX346>$AH22,$AH22-SUM($AI346:BX346),BX346)","v":0},{"$f":"IF(SUM($AI346:BY346)+BY346>$AH22,$AH22-SUM($AI346:BY346),BY346)","v":0},{"$f":"IF(SUM($AI346:BZ346)+BZ346>$AH22,$AH22-SUM($AI346:BZ346),BZ346)","v":0},{"$f":"IF(SUM($AI346:CA346)+CA346>$AH22,$AH22-SUM($AI346:CA346),CA346)","v":0},{"$f":"IF(SUM($AI346:CB346)+CB346>$AH22,$AH22-SUM($AI346:CB346),CB346)","v":0},{"$f":"IF(SUM($AI346:CC346)+CC346>$AH22,$AH22-SUM($AI346:CC346),CC346)","v":0},{"$f":"IF(SUM($AI346:CD346)+CD346>$AH22,$AH22-SUM($AI346:CD346),CD346)","v":0},{"$f":"IF(SUM($AI346:CE346)+CE346>$AH22,$AH22-SUM($AI346:CE346),CE346)","v":0},{"$f":"IF(SUM($AI346:CF346)+CF346>$AH22,$AH22-SUM($AI346:CF346),CF346)","v":0},{"$f":"IF(SUM($AI346:CG346)+CG346>$AH22,$AH22-SUM($AI346:CG346),CG346)","v":0},{"$f":"IF(SUM($AI346:CH346)+CH346>$AH22,$AH22-SUM($AI346:CH346),CH346)","v":0},{"$f":"IF(SUM($AI346:CI346)+CI346>$AH22,$AH22-SUM($AI346:CI346),CI346)","v":0},{"$f":"IF(SUM($AI346:CJ346)+CJ346>$AH22,$AH22-SUM($AI346:CJ346),CJ346)","v":0},{"$f":"IF(SUM($AI346:CK346)+CK346>$AH22,$AH22-SUM($AI346:CK346),CK346)","v":0},{"$f":"IF(SUM($AI346:CL346)+CL346>$AH22,$AH22-SUM($AI346:CL346),CL346)","v":0},{"$f":"IF(SUM($AI346:CM346)+CM346>$AH22,$AH22-SUM($AI346:CM346),CM346)","v":0},{"$f":"IF(SUM($AI346:CN346)+CN346>$AH22,$AH22-SUM($AI346:CN346),CN346)","v":0},{"$f":"IF(SUM($AI346:CO346)+CO346>$AH22,$AH22-SUM($AI346:CO346),CO346)","v":0},{"$f":"IF(SUM($AI346:CP346)+CP346>$AH22,$AH22-SUM($AI346:CP346),CP346)","v":0},{"$f":"IF(SUM($AI346:CQ346)+CQ346>$AH22,$AH22-SUM($AI346:CQ346),CQ346)","v":0},{"$f":"IF(SUM($AI346:CR346)+CR346>$AH22,$AH22-SUM($AI346:CR346),CR346)","v":0},{"$f":"IF(SUM($AI346:CS346)+CS346>$AH22,$AH22-SUM($AI346:CS346),CS346)","v":0},{"$f":"IF(SUM($AI346:CT346)+CT346>$AH22,$AH22-SUM($AI346:CT346),CT346)","v":0},{"$f":"IF(SUM($AI346:CU346)+CU346>$AH22,$AH22-SUM($AI346:CU346),CU346)","v":0},{"$f":"IF(SUM($AI346:CV346)+CV346>$AH22,$AH22-SUM($AI346:CV346),CV346)","v":0},{"$f":"IF(SUM($AI346:CW346)+CW346>$AH22,$AH22-SUM($AI346:CW346),CW346)","v":0},{"$f":"IF(SUM($AI346:CX346)+CX346>$AH22,$AH22-SUM($AI346:CX346),CX346)","v":0},{"$f":"IF(SUM($AI346:CY346)+CY346>$AH22,$AH22-SUM($AI346:CY346),CY346)","v":0},{"$f":"IF(SUM($AI346:CZ346)+CZ346>$AH22,$AH22-SUM($AI346:CZ346),CZ346)","v":0},{"$f":"IF(SUM($AI346:DA346)+DA346>$AH22,$AH22-SUM($AI346:DA346),DA346)","v":0},{"$f":"IF(SUM($AI346:DB346)+DB346>$AH22,$AH22-SUM($AI346:DB346),DB346)","v":0},{"$f":"IF(SUM($AI346:DC346)+DC346>$AH22,$AH22-SUM($AI346:DC346),DC346)","v":0},{"$f":"IF(SUM($AI346:DD346)+DD346>$AH22,$AH22-SUM($AI346:DD346),DD346)","v":0},{"$f":"IF(SUM($AI346:DE346)+DE346>$AH22,$AH22-SUM($AI346:DE346),DE346)","v":0},{"$f":"IF(SUM($AI346:DF346)+DF346>$AH22,$AH22-SUM($AI346:DF346),DF346)","v":0},{"$f":"IF(SUM($AI346:DG346)+DG346>$AH22,$AH22-SUM($AI346:DG346),DG346)","v":0},{"$f":"IF(SUM($AI346:DH346)+DH346>$AH22,$AH22-SUM($AI346:DH346),DH346)","v":0},{"$f":"IF(SUM($AI346:DI346)+DI346>$AH22,$AH22-SUM($AI346:DI346),DI346)","v":0},{"$f":"IF(SUM($AI346:DJ346)+DJ346>$AH22,$AH22-SUM($AI346:DJ346),DJ346)","v":0},{"$f":"IF(SUM($AI346:DK346)+DK346>$AH22,$AH22-SUM($AI346:DK346),DK346)","v":0},{"$f":"IF(SUM($AI346:DL346)+DL346>$AH22,$AH22-SUM($AI346:DL346),DL346)","v":0},{"$f":"IF(SUM($AI346:DM346)+DM346>$AH22,$AH22-SUM($AI346:DM346),DM346)","v":0},{"$f":"IF(SUM($AI346:DN346)+DN346>$AH22,$AH22-SUM($AI346:DN346),DN346)","v":0},{"$f":"IF(SUM($AI346:DO346)+DO346>$AH22,$AH22-SUM($AI346:DO346),DO346)","v":0},{"$f":"IF(SUM($AI346:DP346)+DP346>$AH22,$AH22-SUM($AI346:DP346),DP346)","v":0},{"$f":"IF(SUM($AI346:DQ346)+DQ346>$AH22,$AH22-SUM($AI346:DQ346),DQ346)","v":0},{"$f":"IF(SUM($AI346:DR346)+DR346>$AH22,$AH22-SUM($AI346:DR346),DR346)","v":0},{"$f":"IF(SUM($AI346:DS346)+DS346>$AH22,$AH22-SUM($AI346:DS346),DS346)","v":0},{"$f":"IF(SUM($AI346:DT346)+DT346>$AH22,$AH22-SUM($AI346:DT346),DT346)","v":0},{"$f":"IF(SUM($AI346:DU346)+DU346>$AH22,$AH22-SUM($AI346:DU346),DU346)","v":0},{"$f":"IF(SUM($AI346:DV346)+DV346>$AH22,$AH22-SUM($AI346:DV346),DV346)","v":0},{"$f":"IF(SUM($AI346:DW346)+DW346>$AH22,$AH22-SUM($AI346:DW346),DW346)","v":0},{"$f":"IF(SUM($AI346:DX346)+DX346>$AH22,$AH22-SUM($AI346:DX346),DX346)","v":0},{"$f":"IF(SUM($AI346:DY346)+DY346>$AH22,$AH22-SUM($AI346:DY346),DY346)","v":0},{"$f":"IF(SUM($AI346:DZ346)+DZ346>$AH22,$AH22-SUM($AI346:DZ346),DZ346)","v":0},{"$f":"IF(SUM($AI346:EA346)+EA346>$AH22,$AH22-SUM($AI346:EA346),EA346)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,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,{"$f":"IF(SUM($AI347:AI347)+AI347>$AH23,$AH23-SUM($AI347:AI347),AI347)","v":0},{"$f":"IF(SUM($AI347:AJ347)+AJ347>$AH23,$AH23-SUM($AI347:AJ347),AJ347)","v":0},{"$f":"IF(SUM($AI347:AK347)+AK347>$AH23,$AH23-SUM($AI347:AK347),AK347)","v":0},{"$f":"IF(SUM($AI347:AL347)+AL347>$AH23,$AH23-SUM($AI347:AL347),AL347)","v":0},{"$f":"IF(SUM($AI347:AM347)+AM347>$AH23,$AH23-SUM($AI347:AM347),AM347)","v":0},{"$f":"IF(SUM($AI347:AN347)+AN347>$AH23,$AH23-SUM($AI347:AN347),AN347)","v":0},{"$f":"IF(SUM($AI347:AO347)+AO347>$AH23,$AH23-SUM($AI347:AO347),AO347)","v":0},{"$f":"IF(SUM($AI347:AP347)+AP347>$AH23,$AH23-SUM($AI347:AP347),AP347)","v":0},{"$f":"IF(SUM($AI347:AQ347)+AQ347>$AH23,$AH23-SUM($AI347:AQ347),AQ347)","v":0},{"$f":"IF(SUM($AI347:AR347)+AR347>$AH23,$AH23-SUM($AI347:AR347),AR347)","v":0},{"$f":"IF(SUM($AI347:AS347)+AS347>$AH23,$AH23-SUM($AI347:AS347),AS347)","v":0},{"$f":"IF(SUM($AI347:AT347)+AT347>$AH23,$AH23-SUM($AI347:AT347),AT347)","v":0},{"$f":"IF(SUM($AI347:AU347)+AU347>$AH23,$AH23-SUM($AI347:AU347),AU347)","v":0},{"$f":"IF(SUM($AI347:AV347)+AV347>$AH23,$AH23-SUM($AI347:AV347),AV347)","v":0},{"$f":"IF(SUM($AI347:AW347)+AW347>$AH23,$AH23-SUM($AI347:AW347),AW347)","v":0},{"$f":"IF(SUM($AI347:AX347)+AX347>$AH23,$AH23-SUM($AI347:AX347),AX347)","v":0},{"$f":"IF(SUM($AI347:AY347)+AY347>$AH23,$AH23-SUM($AI347:AY347),AY347)","v":0},{"$f":"IF(SUM($AI347:AZ347)+AZ347>$AH23,$AH23-SUM($AI347:AZ347),AZ347)","v":0},{"$f":"IF(SUM($AI347:BA347)+BA347>$AH23,$AH23-SUM($AI347:BA347),BA347)","v":0},{"$f":"IF(SUM($AI347:BB347)+BB347>$AH23,$AH23-SUM($AI347:BB347),BB347)","v":0},{"$f":"IF(SUM($AI347:BC347)+BC347>$AH23,$AH23-SUM($AI347:BC347),BC347)","v":0},{"$f":"IF(SUM($AI347:BD347)+BD347>$AH23,$AH23-SUM($AI347:BD347),BD347)","v":0},{"$f":"IF(SUM($AI347:BE347)+BE347>$AH23,$AH23-SUM($AI347:BE347),BE347)","v":0},{"$f":"IF(SUM($AI347:BF347)+BF347>$AH23,$AH23-SUM($AI347:BF347),BF347)","v":0},{"$f":"IF(SUM($AI347:BG347)+BG347>$AH23,$AH23-SUM($AI347:BG347),BG347)","v":0},{"$f":"IF(SUM($AI347:BH347)+BH347>$AH23,$AH23-SUM($AI347:BH347),BH347)","v":0},{"$f":"IF(SUM($AI347:BI347)+BI347>$AH23,$AH23-SUM($AI347:BI347),BI347)","v":0},{"$f":"IF(SUM($AI347:BJ347)+BJ347>$AH23,$AH23-SUM($AI347:BJ347),BJ347)","v":0},{"$f":"IF(SUM($AI347:BK347)+BK347>$AH23,$AH23-SUM($AI347:BK347),BK347)","v":0},{"$f":"IF(SUM($AI347:BL347)+BL347>$AH23,$AH23-SUM($AI347:BL347),BL347)","v":0},{"$f":"IF(SUM($AI347:BM347)+BM347>$AH23,$AH23-SUM($AI347:BM347),BM347)","v":0},{"$f":"IF(SUM($AI347:BN347)+BN347>$AH23,$AH23-SUM($AI347:BN347),BN347)","v":0},{"$f":"IF(SUM($AI347:BO347)+BO347>$AH23,$AH23-SUM($AI347:BO347),BO347)","v":0},{"$f":"IF(SUM($AI347:BP347)+BP347>$AH23,$AH23-SUM($AI347:BP347),BP347)","v":0},{"$f":"IF(SUM($AI347:BQ347)+BQ347>$AH23,$AH23-SUM($AI347:BQ347),BQ347)","v":0},{"$f":"IF(SUM($AI347:BR347)+BR347>$AH23,$AH23-SUM($AI347:BR347),BR347)","v":0},{"$f":"IF(SUM($AI347:BS347)+BS347>$AH23,$AH23-SUM($AI347:BS347),BS347)","v":0},{"$f":"IF(SUM($AI347:BT347)+BT347>$AH23,$AH23-SUM($AI347:BT347),BT347)","v":0},{"$f":"IF(SUM($AI347:BU347)+BU347>$AH23,$AH23-SUM($AI347:BU347),BU347)","v":0},{"$f":"IF(SUM($AI347:BV347)+BV347>$AH23,$AH23-SUM($AI347:BV347),BV347)","v":0},{"$f":"IF(SUM($AI347:BW347)+BW347>$AH23,$AH23-SUM($AI347:BW347),BW347)","v":0},{"$f":"IF(SUM($AI347:BX347)+BX347>$AH23,$AH23-SUM($AI347:BX347),BX347)","v":0},{"$f":"IF(SUM($AI347:BY347)+BY347>$AH23,$AH23-SUM($AI347:BY347),BY347)","v":0},{"$f":"IF(SUM($AI347:BZ347)+BZ347>$AH23,$AH23-SUM($AI347:BZ347),BZ347)","v":0},{"$f":"IF(SUM($AI347:CA347)+CA347>$AH23,$AH23-SUM($AI347:CA347),CA347)","v":0},{"$f":"IF(SUM($AI347:CB347)+CB347>$AH23,$AH23-SUM($AI347:CB347),CB347)","v":0},{"$f":"IF(SUM($AI347:CC347)+CC347>$AH23,$AH23-SUM($AI347:CC347),CC347)","v":0},{"$f":"IF(SUM($AI347:CD347)+CD347>$AH23,$AH23-SUM($AI347:CD347),CD347)","v":0},{"$f":"IF(SUM($AI347:CE347)+CE347>$AH23,$AH23-SUM($AI347:CE347),CE347)","v":0},{"$f":"IF(SUM($AI347:CF347)+CF347>$AH23,$AH23-SUM($AI347:CF347),CF347)","v":0},{"$f":"IF(SUM($AI347:CG347)+CG347>$AH23,$AH23-SUM($AI347:CG347),CG347)","v":0},{"$f":"IF(SUM($AI347:CH347)+CH347>$AH23,$AH23-SUM($AI347:CH347),CH347)","v":0},{"$f":"IF(SUM($AI347:CI347)+CI347>$AH23,$AH23-SUM($AI347:CI347),CI347)","v":0},{"$f":"IF(SUM($AI347:CJ347)+CJ347>$AH23,$AH23-SUM($AI347:CJ347),CJ347)","v":0},{"$f":"IF(SUM($AI347:CK347)+CK347>$AH23,$AH23-SUM($AI347:CK347),CK347)","v":0},{"$f":"IF(SUM($AI347:CL347)+CL347>$AH23,$AH23-SUM($AI347:CL347),CL347)","v":0},{"$f":"IF(SUM($AI347:CM347)+CM347>$AH23,$AH23-SUM($AI347:CM347),CM347)","v":0},{"$f":"IF(SUM($AI347:CN347)+CN347>$AH23,$AH23-SUM($AI347:CN347),CN347)","v":0},{"$f":"IF(SUM($AI347:CO347)+CO347>$AH23,$AH23-SUM($AI347:CO347),CO347)","v":0},{"$f":"IF(SUM($AI347:CP347)+CP347>$AH23,$AH23-SUM($AI347:CP347),CP347)","v":0},{"$f":"IF(SUM($AI347:CQ347)+CQ347>$AH23,$AH23-SUM($AI347:CQ347),CQ347)","v":0},{"$f":"IF(SUM($AI347:CR347)+CR347>$AH23,$AH23-SUM($AI347:CR347),CR347)","v":0},{"$f":"IF(SUM($AI347:CS347)+CS347>$AH23,$AH23-SUM($AI347:CS347),CS347)","v":0},{"$f":"IF(SUM($AI347:CT347)+CT347>$AH23,$AH23-SUM($AI347:CT347),CT347)","v":0},{"$f":"IF(SUM($AI347:CU347)+CU347>$AH23,$AH23-SUM($AI347:CU347),CU347)","v":0},{"$f":"IF(SUM($AI347:CV347)+CV347>$AH23,$AH23-SUM($AI347:CV347),CV347)","v":0},{"$f":"IF(SUM($AI347:CW347)+CW347>$AH23,$AH23-SUM($AI347:CW347),CW347)","v":0},{"$f":"IF(SUM($AI347:CX347)+CX347>$AH23,$AH23-SUM($AI347:CX347),CX347)","v":0},{"$f":"IF(SUM($AI347:CY347)+CY347>$AH23,$AH23-SUM($AI347:CY347),CY347)","v":0},{"$f":"IF(SUM($AI347:CZ347)+CZ347>$AH23,$AH23-SUM($AI347:CZ347),CZ347)","v":0},{"$f":"IF(SUM($AI347:DA347)+DA347>$AH23,$AH23-SUM($AI347:DA347),DA347)","v":0},{"$f":"IF(SUM($AI347:DB347)+DB347>$AH23,$AH23-SUM($AI347:DB347),DB347)","v":0},{"$f":"IF(SUM($AI347:DC347)+DC347>$AH23,$AH23-SUM($AI347:DC347),DC347)","v":0},{"$f":"IF(SUM($AI347:DD347)+DD347>$AH23,$AH23-SUM($AI347:DD347),DD347)","v":0},{"$f":"IF(SUM($AI347:DE347)+DE347>$AH23,$AH23-SUM($AI347:DE347),DE347)","v":0},{"$f":"IF(SUM($AI347:DF347)+DF347>$AH23,$AH23-SUM($AI347:DF347),DF347)","v":0},{"$f":"IF(SUM($AI347:DG347)+DG347>$AH23,$AH23-SUM($AI347:DG347),DG347)","v":0},{"$f":"IF(SUM($AI347:DH347)+DH347>$AH23,$AH23-SUM($AI347:DH347),DH347)","v":0},{"$f":"IF(SUM($AI347:DI347)+DI347>$AH23,$AH23-SUM($AI347:DI347),DI347)","v":0},{"$f":"IF(SUM($AI347:DJ347)+DJ347>$AH23,$AH23-SUM($AI347:DJ347),DJ347)","v":0},{"$f":"IF(SUM($AI347:DK347)+DK347>$AH23,$AH23-SUM($AI347:DK347),DK347)","v":0},{"$f":"IF(SUM($AI347:DL347)+DL347>$AH23,$AH23-SUM($AI347:DL347),DL347)","v":0},{"$f":"IF(SUM($AI347:DM347)+DM347>$AH23,$AH23-SUM($AI347:DM347),DM347)","v":0},{"$f":"IF(SUM($AI347:DN347)+DN347>$AH23,$AH23-SUM($AI347:DN347),DN347)","v":0},{"$f":"IF(SUM($AI347:DO347)+DO347>$AH23,$AH23-SUM($AI347:DO347),DO347)","v":0},{"$f":"IF(SUM($AI347:DP347)+DP347>$AH23,$AH23-SUM($AI347:DP347),DP347)","v":0},{"$f":"IF(SUM($AI347:DQ347)+DQ347>$AH23,$AH23-SUM($AI347:DQ347),DQ347)","v":0},{"$f":"IF(SUM($AI347:DR347)+DR347>$AH23,$AH23-SUM($AI347:DR347),DR347)","v":0},{"$f":"IF(SUM($AI347:DS347)+DS347>$AH23,$AH23-SUM($AI347:DS347),DS347)","v":0},{"$f":"IF(SUM($AI347:DT347)+DT347>$AH23,$AH23-SUM($AI347:DT347),DT347)","v":0},{"$f":"IF(SUM($AI347:DU347)+DU347>$AH23,$AH23-SUM($AI347:DU347),DU347)","v":0},{"$f":"IF(SUM($AI347:DV347)+DV347>$AH23,$AH23-SUM($AI347:DV347),DV347)","v":0},{"$f":"IF(SUM($AI347:DW347)+DW347>$AH23,$AH23-SUM($AI347:DW347),DW347)","v":0},{"$f":"IF(SUM($AI347:DX347)+DX347>$AH23,$AH23-SUM($AI347:DX347),DX347)","v":0},{"$f":"IF(SUM($AI347:DY347)+DY347>$AH23,$AH23-SUM($AI347:DY347),DY347)","v":0},{"$f":"IF(SUM($AI347:DZ347)+DZ347>$AH23,$AH23-SUM($AI347:DZ347),DZ347)","v":0},{"$f":"IF(SUM($AI347:EA347)+EA347>$AH23,$AH23-SUM($AI347:EA347),EA347)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2217472500000004E-3,{"$f":"IF(SUM($AI348:AI348)+AI348>$AH24,$AH24-SUM($AI348:AI348),AI348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AJ348)+AJ348>$AH24,$AH24-SUM($AI348:AJ348),AJ348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AK348)+AK348>$AH24,$AH24-SUM($AI348:AK348),AK348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AL348)+AL348>$AH24,$AH24-SUM($AI348:AL348),AL348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AM348)+AM348>$AH24,$AH24-SUM($AI348:AM348),AM348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AN348)+AN348>$AH24,$AH24-SUM($AI348:AN348),AN348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AO348)+AO348>$AH24,$AH24-SUM($AI348:AO348),AO348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AP348)+AP348>$AH24,$AH24-SUM($AI348:AP348),AP348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AQ348)+AQ348>$AH24,$AH24-SUM($AI348:AQ348),AQ348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AR348)+AR348>$AH24,$AH24-SUM($AI348:AR348),AR348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AS348)+AS348>$AH24,$AH24-SUM($AI348:AS348),AS348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AT348)+AT348>$AH24,$AH24-SUM($AI348:AT348),AT348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AU348)+AU348>$AH24,$AH24-SUM($AI348:AU348),AU348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AV348)+AV348>$AH24,$AH24-SUM($AI348:AV348),AV348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AW348)+AW348>$AH24,$AH24-SUM($AI348:AW348),AW348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AX348)+AX348>$AH24,$AH24-SUM($AI348:AX348),AX348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AY348)+AY348>$AH24,$AH24-SUM($AI348:AY348),AY348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:AZ348)+AZ348>$AH24,$AH24-SUM($AI348:AZ348),AZ348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BA348)+BA348>$AH24,$AH24-SUM($AI348:BA348),BA348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BB348)+BB348>$AH24,$AH24-SUM($AI348:BB348),BB348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BC348)+BC348>$AH24,$AH24-SUM($AI348:BC348),BC348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BD348)+BD348>$AH24,$AH24-SUM($AI348:BD348),BD348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BE348)+BE348>$AH24,$AH24-SUM($AI348:BE348),BE348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BF348)+BF348>$AH24,$AH24-SUM($AI348:BF348),BF348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BG348)+BG348>$AH24,$AH24-SUM($AI348:BG348),BG348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BH348)+BH348>$AH24,$AH24-SUM($AI348:BH348),BH348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BI348)+BI348>$AH24,$AH24-SUM($AI348:BI348),BI348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BJ348)+BJ348>$AH24,$AH24-SUM($AI348:BJ348),BJ348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BK348)+BK348>$AH24,$AH24-SUM($AI348:BK348),BK348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BL348)+BL348>$AH24,$AH24-SUM($AI348:BL348),BL348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BM348)+BM348>$AH24,$AH24-SUM($AI348:BM348),BM348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BN348)+BN348>$AH24,$AH24-SUM($AI348:BN348),BN348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BO348)+BO348>$AH24,$AH24-SUM($AI348:BO348),BO348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BP348)+BP348>$AH24,$AH24-SUM($AI348:BP348),BP348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BQ348)+BQ348>$AH24,$AH24-SUM($AI348:BQ348),BQ348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BR348)+BR348>$AH24,$AH24-SUM($AI348:BR348),BR348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BS348)+BS348>$AH24,$AH24-SUM($AI348:BS348),BS348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BT348)+BT348>$AH24,$AH24-SUM($AI348:BT348),BT348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BU348)+BU348>$AH24,$AH24-SUM($AI348:BU348),BU348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BV348)+BV348>$AH24,$AH24-SUM($AI348:BV348),BV348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BW348)+BW348>$AH24,$AH24-SUM($AI348:BW348),BW348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BX348)+BX348>$AH24,$AH24-SUM($AI348:BX348),BX348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BY348)+BY348>$AH24,$AH24-SUM($AI348:BY348),BY348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:BZ348)+BZ348>$AH24,$AH24-SUM($AI348:BZ348),BZ348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CA348)+CA348>$AH24,$AH24-SUM($AI348:CA348),CA348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CB348)+CB348>$AH24,$AH24-SUM($AI348:CB348),CB348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CC348)+CC348>$AH24,$AH24-SUM($AI348:CC348),CC348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CD348)+CD348>$AH24,$AH24-SUM($AI348:CD348),CD348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CE348)+CE348>$AH24,$AH24-SUM($AI348:CE348),CE348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CF348)+CF348>$AH24,$AH24-SUM($AI348:CF348),CF348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CG348)+CG348>$AH24,$AH24-SUM($AI348:CG348),CG348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CH348)+CH348>$AH24,$AH24-SUM($AI348:CH348),CH348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CI348)+CI348>$AH24,$AH24-SUM($AI348:CI348),CI348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CJ348)+CJ348>$AH24,$AH24-SUM($AI348:CJ348),CJ348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CK348)+CK348>$AH24,$AH24-SUM($AI348:CK348),CK348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CL348)+CL348>$AH24,$AH24-SUM($AI348:CL348),CL348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CM348)+CM348>$AH24,$AH24-SUM($AI348:CM348),CM348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CN348)+CN348>$AH24,$AH24-SUM($AI348:CN348),CN348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CO348)+CO348>$AH24,$AH24-SUM($AI348:CO348),CO348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CP348)+CP348>$AH24,$AH24-SUM($AI348:CP348),CP348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CQ348)+CQ348>$AH24,$AH24-SUM($AI348:CQ348),CQ348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CR348)+CR348>$AH24,$AH24-SUM($AI348:CR348),CR348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CS348)+CS348>$AH24,$AH24-SUM($AI348:CS348),CS348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CT348)+CT348>$AH24,$AH24-SUM($AI348:CT348),CT348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CU348)+CU348>$AH24,$AH24-SUM($AI348:CU348),CU348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CV348)+CV348>$AH24,$AH24-SUM($AI348:CV348),CV348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CW348)+CW348>$AH24,$AH24-SUM($AI348:CW348),CW348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CX348)+CX348>$AH24,$AH24-SUM($AI348:CX348),CX348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CY348)+CY348>$AH24,$AH24-SUM($AI348:CY348),CY348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:CZ348)+CZ348>$AH24,$AH24-SUM($AI348:CZ348),CZ348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DA348)+DA348>$AH24,$AH24-SUM($AI348:DA348),DA348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DB348)+DB348>$AH24,$AH24-SUM($AI348:DB348),DB348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DC348)+DC348>$AH24,$AH24-SUM($AI348:DC348),DC348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DD348)+DD348>$AH24,$AH24-SUM($AI348:DD348),DD348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DE348)+DE348>$AH24,$AH24-SUM($AI348:DE348),DE348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DF348)+DF348>$AH24,$AH24-SUM($AI348:DF348),DF348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DG348)+DG348>$AH24,$AH24-SUM($AI348:DG348),DG348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DH348)+DH348>$AH24,$AH24-SUM($AI348:DH348),DH348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DI348)+DI348>$AH24,$AH24-SUM($AI348:DI348),DI348)","v":4.2217472500000004E-3},{"$f":"IF(SUM($AI348:DJ348)+DJ348>$AH24,$AH24-SUM($AI348:DJ348),DJ348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DK348)+DK348>$AH24,$AH24-SUM($AI348:DK348),DK348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DL348)+DL348>$AH24,$AH24-SUM($AI348:DL348),DL348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DM348)+DM348>$AH24,$AH24-SUM($AI348:DM348),DM348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DN348)+DN348>$AH24,$AH24-SUM($AI348:DN348),DN348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DO348)+DO348>$AH24,$AH24-SUM($AI348:DO348),DO348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DP348)+DP348>$AH24,$AH24-SUM($AI348:DP348),DP348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DQ348)+DQ348>$AH24,$AH24-SUM($AI348:DQ348),DQ348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DR348)+DR348>$AH24,$AH24-SUM($AI348:DR348),DR348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DS348)+DS348>$AH24,$AH24-SUM($AI348:DS348),DS348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DT348)+DT348>$AH24,$AH24-SUM($AI348:DT348),DT348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DU348)+DU348>$AH24,$AH24-SUM($AI348:DU348),DU348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DV348)+DV348>$AH24,$AH24-SUM($AI348:DV348),DV348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DW348)+DW348>$AH24,$AH24-SUM($AI348:DW348),DW348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DX348)+DX348>$AH24,$AH24-SUM($AI348:DX348),DX348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DY348)+DY348>$AH24,$AH24-SUM($AI348:DY348),DY348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:DZ348)+DZ348>$AH24,$AH24-SUM($AI348:DZ348),DZ348)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($AI348:EA348)+EA348>$AH24,$AH24-SUM($AI348:EA348),EA348)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.53181825E-3,{"$f":"IF(SUM($AI349:AI349)+AI349>$AH25,$AH25-SUM($AI349:AI349),AI349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AJ349)+AJ349>$AH25,$AH25-SUM($AI349:AJ349),AJ349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AK349)+AK349>$AH25,$AH25-SUM($AI349:AK349),AK349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AL349)+AL349>$AH25,$AH25-SUM($AI349:AL349),AL349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AM349)+AM349>$AH25,$AH25-SUM($AI349:AM349),AM349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AN349)+AN349>$AH25,$AH25-SUM($AI349:AN349),AN349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AO349)+AO349>$AH25,$AH25-SUM($AI349:AO349),AO349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AP349)+AP349>$AH25,$AH25-SUM($AI349:AP349),AP349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AQ349)+AQ349>$AH25,$AH25-SUM($AI349:AQ349),AQ349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AR349)+AR349>$AH25,$AH25-SUM($AI349:AR349),AR349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AS349)+AS349>$AH25,$AH25-SUM($AI349:AS349),AS349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AT349)+AT349>$AH25,$AH25-SUM($AI349:AT349),AT349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AU349)+AU349>$AH25,$AH25-SUM($AI349:AU349),AU349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AV349)+AV349>$AH25,$AH25-SUM($AI349:AV349),AV349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AW349)+AW349>$AH25,$AH25-SUM($AI349:AW349),AW349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AX349)+AX349>$AH25,$AH25-SUM($AI349:AX349),AX349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AY349)+AY349>$AH25,$AH25-SUM($AI349:AY349),AY349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:AZ349)+AZ349>$AH25,$AH25-SUM($AI349:AZ349),AZ349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BA349)+BA349>$AH25,$AH25-SUM($AI349:BA349),BA349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BB349)+BB349>$AH25,$AH25-SUM($AI349:BB349),BB349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BC349)+BC349>$AH25,$AH25-SUM($AI349:BC349),BC349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BD349)+BD349>$AH25,$AH25-SUM($AI349:BD349),BD349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BE349)+BE349>$AH25,$AH25-SUM($AI349:BE349),BE349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BF349)+BF349>$AH25,$AH25-SUM($AI349:BF349),BF349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BG349)+BG349>$AH25,$AH25-SUM($AI349:BG349),BG349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BH349)+BH349>$AH25,$AH25-SUM($AI349:BH349),BH349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BI349)+BI349>$AH25,$AH25-SUM($AI349:BI349),BI349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BJ349)+BJ349>$AH25,$AH25-SUM($AI349:BJ349),BJ349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BK349)+BK349>$AH25,$AH25-SUM($AI349:BK349),BK349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BL349)+BL349>$AH25,$AH25-SUM($AI349:BL349),BL349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BM349)+BM349>$AH25,$AH25-SUM($AI349:BM349),BM349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BN349)+BN349>$AH25,$AH25-SUM($AI349:BN349),BN349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BO349)+BO349>$AH25,$AH25-SUM($AI349:BO349),BO349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BP349)+BP349>$AH25,$AH25-SUM($AI349:BP349),BP349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BQ349)+BQ349>$AH25,$AH25-SUM($AI349:BQ349),BQ349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BR349)+BR349>$AH25,$AH25-SUM($AI349:BR349),BR349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BS349)+BS349>$AH25,$AH25-SUM($AI349:BS349),BS349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BT349)+BT349>$AH25,$AH25-SUM($AI349:BT349),BT349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BU349)+BU349>$AH25,$AH25-SUM($AI349:BU349),BU349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BV349)+BV349>$AH25,$AH25-SUM($AI349:BV349),BV349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BW349)+BW349>$AH25,$AH25-SUM($AI349:BW349),BW349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BX349)+BX349>$AH25,$AH25-SUM($AI349:BX349),BX349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BY349)+BY349>$AH25,$AH25-SUM($AI349:BY349),BY349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:BZ349)+BZ349>$AH25,$AH25-SUM($AI349:BZ349),BZ349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CA349)+CA349>$AH25,$AH25-SUM($AI349:CA349),CA349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CB349)+CB349>$AH25,$AH25-SUM($AI349:CB349),CB349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CC349)+CC349>$AH25,$AH25-SUM($AI349:CC349),CC349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CD349)+CD349>$AH25,$AH25-SUM($AI349:CD349),CD349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CE349)+CE349>$AH25,$AH25-SUM($AI349:CE349),CE349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CF349)+CF349>$AH25,$AH25-SUM($AI349:CF349),CF349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CG349)+CG349>$AH25,$AH25-SUM($AI349:CG349),CG349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CH349)+CH349>$AH25,$AH25-SUM($AI349:CH349),CH349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CI349)+CI349>$AH25,$AH25-SUM($AI349:CI349),CI349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CJ349)+CJ349>$AH25,$AH25-SUM($AI349:CJ349),CJ349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CK349)+CK349>$AH25,$AH25-SUM($AI349:CK349),CK349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CL349)+CL349>$AH25,$AH25-SUM($AI349:CL349),CL349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CM349)+CM349>$AH25,$AH25-SUM($AI349:CM349),CM349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CN349)+CN349>$AH25,$AH25-SUM($AI349:CN349),CN349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CO349)+CO349>$AH25,$AH25-SUM($AI349:CO349),CO349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CP349)+CP349>$AH25,$AH25-SUM($AI349:CP349),CP349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CQ349)+CQ349>$AH25,$AH25-SUM($AI349:CQ349),CQ349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CR349)+CR349>$AH25,$AH25-SUM($AI349:CR349),CR349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CS349)+CS349>$AH25,$AH25-SUM($AI349:CS349),CS349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CT349)+CT349>$AH25,$AH25-SUM($AI349:CT349),CT349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CU349)+CU349>$AH25,$AH25-SUM($AI349:CU349),CU349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CV349)+CV349>$AH25,$AH25-SUM($AI349:CV349),CV349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CW349)+CW349>$AH25,$AH25-SUM($AI349:CW349),CW349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CX349)+CX349>$AH25,$AH25-SUM($AI349:CX349),CX349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CY349)+CY349>$AH25,$AH25-SUM($AI349:CY349),CY349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:CZ349)+CZ349>$AH25,$AH25-SUM($AI349:CZ349),CZ349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DA349)+DA349>$AH25,$AH25-SUM($AI349:DA349),DA349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DB349)+DB349>$AH25,$AH25-SUM($AI349:DB349),DB349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DC349)+DC349>$AH25,$AH25-SUM($AI349:DC349),DC349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DD349)+DD349>$AH25,$AH25-SUM($AI349:DD349),DD349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DE349)+DE349>$AH25,$AH25-SUM($AI349:DE349),DE349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DF349)+DF349>$AH25,$AH25-SUM($AI349:DF349),DF349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DG349)+DG349>$AH25,$AH25-SUM($AI349:DG349),DG349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DH349)+DH349>$AH25,$AH25-SUM($AI349:DH349),DH349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DI349)+DI349>$AH25,$AH25-SUM($AI349:DI349),DI349)","v":1.53181825E-3},{"$f":"IF(SUM($AI349:DJ349)+DJ349>$AH25,$AH25-SUM($AI349:DJ349),DJ349)","v":1.5265566588595902E-16},{"$f":"IF(SUM($AI349:DK349)+DK349>$AH25,$AH25-SUM($AI349:DK349),DK349)","v":1.5265566588595902E-16},{"$f":"IF(SUM($AI349:DL349)+DL349>$AH25,$AH25-SUM($AI349:DL349),DL349)","v":1.5265566588595902E-16},{"$f":"IF(SUM($AI349:DM349)+DM349>$AH25,$AH25-SUM($AI349:DM349),DM349)","v":1.5265566588595902E-16},{"$f":"IF(SUM($AI349:DN349)+DN349>$AH25,$AH25-SUM($AI349:DN349),DN349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DO349)+DO349>$AH25,$AH25-SUM($AI349:DO349),DO349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DP349)+DP349>$AH25,$AH25-SUM($AI349:DP349),DP349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DQ349)+DQ349>$AH25,$AH25-SUM($AI349:DQ349),DQ349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DR349)+DR349>$AH25,$AH25-SUM($AI349:DR349),DR349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DS349)+DS349>$AH25,$AH25-SUM($AI349:DS349),DS349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DT349)+DT349>$AH25,$AH25-SUM($AI349:DT349),DT349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DU349)+DU349>$AH25,$AH25-SUM($AI349:DU349),DU349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DV349)+DV349>$AH25,$AH25-SUM($AI349:DV349),DV349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DW349)+DW349>$AH25,$AH25-SUM($AI349:DW349),DW349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DX349)+DX349>$AH25,$AH25-SUM($AI349:DX349),DX349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DY349)+DY349>$AH25,$AH25-SUM($AI349:DY349),DY349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:DZ349)+DZ349>$AH25,$AH25-SUM($AI349:DZ349),DZ349)","v":-4.5796699765787707E-16},{"$f":"IF(SUM($AI349:EA349)+EA349>$AH25,$AH25-SUM($AI349:EA349),EA349)","v":-4.5796699765787707E-16}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0206222500000005E-3,{"$f":"IF(SUM($AI350:AI350)+AI350>$AH26,$AH26-SUM($AI350:AI350),AI350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AJ350)+AJ350>$AH26,$AH26-SUM($AI350:AJ350),AJ350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AK350)+AK350>$AH26,$AH26-SUM($AI350:AK350),AK350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AL350)+AL350>$AH26,$AH26-SUM($AI350:AL350),AL350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AM350)+AM350>$AH26,$AH26-SUM($AI350:AM350),AM350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AN350)+AN350>$AH26,$AH26-SUM($AI350:AN350),AN350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AO350)+AO350>$AH26,$AH26-SUM($AI350:AO350),AO350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AP350)+AP350>$AH26,$AH26-SUM($AI350:AP350),AP350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AQ350)+AQ350>$AH26,$AH26-SUM($AI350:AQ350),AQ350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AR350)+AR350>$AH26,$AH26-SUM($AI350:AR350),AR350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AS350)+AS350>$AH26,$AH26-SUM($AI350:AS350),AS350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AT350)+AT350>$AH26,$AH26-SUM($AI350:AT350),AT350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AU350)+AU350>$AH26,$AH26-SUM($AI350:AU350),AU350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AV350)+AV350>$AH26,$AH26-SUM($AI350:AV350),AV350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AW350)+AW350>$AH26,$AH26-SUM($AI350:AW350),AW350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AX350)+AX350>$AH26,$AH26-SUM($AI350:AX350),AX350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AY350)+AY350>$AH26,$AH26-SUM($AI350:AY350),AY350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:AZ350)+AZ350>$AH26,$AH26-SUM($AI350:AZ350),AZ350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BA350)+BA350>$AH26,$AH26-SUM($AI350:BA350),BA350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BB350)+BB350>$AH26,$AH26-SUM($AI350:BB350),BB350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BC350)+BC350>$AH26,$AH26-SUM($AI350:BC350),BC350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BD350)+BD350>$AH26,$AH26-SUM($AI350:BD350),BD350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BE350)+BE350>$AH26,$AH26-SUM($AI350:BE350),BE350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BF350)+BF350>$AH26,$AH26-SUM($AI350:BF350),BF350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BG350)+BG350>$AH26,$AH26-SUM($AI350:BG350),BG350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BH350)+BH350>$AH26,$AH26-SUM($AI350:BH350),BH350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BI350)+BI350>$AH26,$AH26-SUM($AI350:BI350),BI350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BJ350)+BJ350>$AH26,$AH26-SUM($AI350:BJ350),BJ350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BK350)+BK350>$AH26,$AH26-SUM($AI350:BK350),BK350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BL350)+BL350>$AH26,$AH26-SUM($AI350:BL350),BL350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BM350)+BM350>$AH26,$AH26-SUM($AI350:BM350),BM350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BN350)+BN350>$AH26,$AH26-SUM($AI350:BN350),BN350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BO350)+BO350>$AH26,$AH26-SUM($AI350:BO350),BO350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BP350)+BP350>$AH26,$AH26-SUM($AI350:BP350),BP350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BQ350)+BQ350>$AH26,$AH26-SUM($AI350:BQ350),BQ350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BR350)+BR350>$AH26,$AH26-SUM($AI350:BR350),BR350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BS350)+BS350>$AH26,$AH26-SUM($AI350:BS350),BS350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BT350)+BT350>$AH26,$AH26-SUM($AI350:BT350),BT350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BU350)+BU350>$AH26,$AH26-SUM($AI350:BU350),BU350)","v":5.0206222500000005E-3},{"$f":"IF(SUM($AI350:BV350)+BV350>$AH26,$AH26-SUM($AI350:BV350),BV350)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AI350:BW350)+BW350>$AH26,$AH26-SUM($AI350:BW350),BW350)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AI350:BX350)+BX350>$AH26,$AH26-SUM($AI350:BX350),BX350)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AI350:BY350)+BY350>$AH26,$AH26-SUM($AI350:BY350),BY350)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AI350:BZ350)+BZ350>$AH26,$AH26-SUM($AI350:BZ350),BZ350)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AI350:CA350)+CA350>$AH26,$AH26-SUM($AI350:CA350),CA350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CB350)+CB350>$AH26,$AH26-SUM($AI350:CB350),CB350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CC350)+CC350>$AH26,$AH26-SUM($AI350:CC350),CC350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CD350)+CD350>$AH26,$AH26-SUM($AI350:CD350),CD350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CE350)+CE350>$AH26,$AH26-SUM($AI350:CE350),CE350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CF350)+CF350>$AH26,$AH26-SUM($AI350:CF350),CF350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CG350)+CG350>$AH26,$AH26-SUM($AI350:CG350),CG350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CH350)+CH350>$AH26,$AH26-SUM($AI350:CH350),CH350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CI350)+CI350>$AH26,$AH26-SUM($AI350:CI350),CI350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CJ350)+CJ350>$AH26,$AH26-SUM($AI350:CJ350),CJ350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CK350)+CK350>$AH26,$AH26-SUM($AI350:CK350),CK350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CL350)+CL350>$AH26,$AH26-SUM($AI350:CL350),CL350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CM350)+CM350>$AH26,$AH26-SUM($AI350:CM350),CM350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CN350)+CN350>$AH26,$AH26-SUM($AI350:CN350),CN350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CO350)+CO350>$AH26,$AH26-SUM($AI350:CO350),CO350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CP350)+CP350>$AH26,$AH26-SUM($AI350:CP350),CP350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CQ350)+CQ350>$AH26,$AH26-SUM($AI350:CQ350),CQ350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CR350)+CR350>$AH26,$AH26-SUM($AI350:CR350),CR350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CS350)+CS350>$AH26,$AH26-SUM($AI350:CS350),CS350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CT350)+CT350>$AH26,$AH26-SUM($AI350:CT350),CT350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CU350)+CU350>$AH26,$AH26-SUM($AI350:CU350),CU350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CV350)+CV350>$AH26,$AH26-SUM($AI350:CV350),CV350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CW350)+CW350>$AH26,$AH26-SUM($AI350:CW350),CW350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CX350)+CX350>$AH26,$AH26-SUM($AI350:CX350),CX350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CY350)+CY350>$AH26,$AH26-SUM($AI350:CY350),CY350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:CZ350)+CZ350>$AH26,$AH26-SUM($AI350:CZ350),CZ350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DA350)+DA350>$AH26,$AH26-SUM($AI350:DA350),DA350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DB350)+DB350>$AH26,$AH26-SUM($AI350:DB350),DB350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DC350)+DC350>$AH26,$AH26-SUM($AI350:DC350),DC350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DD350)+DD350>$AH26,$AH26-SUM($AI350:DD350),DD350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DE350)+DE350>$AH26,$AH26-SUM($AI350:DE350),DE350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DF350)+DF350>$AH26,$AH26-SUM($AI350:DF350),DF350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DG350)+DG350>$AH26,$AH26-SUM($AI350:DG350),DG350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DH350)+DH350>$AH26,$AH26-SUM($AI350:DH350),DH350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DI350)+DI350>$AH26,$AH26-SUM($AI350:DI350),DI350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DJ350)+DJ350>$AH26,$AH26-SUM($AI350:DJ350),DJ350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DK350)+DK350>$AH26,$AH26-SUM($AI350:DK350),DK350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DL350)+DL350>$AH26,$AH26-SUM($AI350:DL350),DL350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DM350)+DM350>$AH26,$AH26-SUM($AI350:DM350),DM350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DN350)+DN350>$AH26,$AH26-SUM($AI350:DN350),DN350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DO350)+DO350>$AH26,$AH26-SUM($AI350:DO350),DO350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DP350)+DP350>$AH26,$AH26-SUM($AI350:DP350),DP350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DQ350)+DQ350>$AH26,$AH26-SUM($AI350:DQ350),DQ350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DR350)+DR350>$AH26,$AH26-SUM($AI350:DR350),DR350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DS350)+DS350>$AH26,$AH26-SUM($AI350:DS350),DS350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DT350)+DT350>$AH26,$AH26-SUM($AI350:DT350),DT350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DU350)+DU350>$AH26,$AH26-SUM($AI350:DU350),DU350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DV350)+DV350>$AH26,$AH26-SUM($AI350:DV350),DV350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DW350)+DW350>$AH26,$AH26-SUM($AI350:DW350),DW350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DX350)+DX350>$AH26,$AH26-SUM($AI350:DX350),DX350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DY350)+DY350>$AH26,$AH26-SUM($AI350:DY350),DY350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:DZ350)+DZ350>$AH26,$AH26-SUM($AI350:DZ350),DZ350)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AI350:EA350)+EA350>$AH26,$AH26-SUM($AI350:EA350),EA350)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,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,{"$f":"IF(SUM($AI351:AI351)+AI351>$AH27,$AH27-SUM($AI351:AI351),AI351)","v":0},{"$f":"IF(SUM($AI351:AJ351)+AJ351>$AH27,$AH27-SUM($AI351:AJ351),AJ351)","v":0},{"$f":"IF(SUM($AI351:AK351)+AK351>$AH27,$AH27-SUM($AI351:AK351),AK351)","v":0},{"$f":"IF(SUM($AI351:AL351)+AL351>$AH27,$AH27-SUM($AI351:AL351),AL351)","v":0},{"$f":"IF(SUM($AI351:AM351)+AM351>$AH27,$AH27-SUM($AI351:AM351),AM351)","v":0},{"$f":"IF(SUM($AI351:AN351)+AN351>$AH27,$AH27-SUM($AI351:AN351),AN351)","v":0},{"$f":"IF(SUM($AI351:AO351)+AO351>$AH27,$AH27-SUM($AI351:AO351),AO351)","v":0},{"$f":"IF(SUM($AI351:AP351)+AP351>$AH27,$AH27-SUM($AI351:AP351),AP351)","v":0},{"$f":"IF(SUM($AI351:AQ351)+AQ351>$AH27,$AH27-SUM($AI351:AQ351),AQ351)","v":0},{"$f":"IF(SUM($AI351:AR351)+AR351>$AH27,$AH27-SUM($AI351:AR351),AR351)","v":0},{"$f":"IF(SUM($AI351:AS351)+AS351>$AH27,$AH27-SUM($AI351:AS351),AS351)","v":0},{"$f":"IF(SUM($AI351:AT351)+AT351>$AH27,$AH27-SUM($AI351:AT351),AT351)","v":0},{"$f":"IF(SUM($AI351:AU351)+AU351>$AH27,$AH27-SUM($AI351:AU351),AU351)","v":0},{"$f":"IF(SUM($AI351:AV351)+AV351>$AH27,$AH27-SUM($AI351:AV351),AV351)","v":0},{"$f":"IF(SUM($AI351:AW351)+AW351>$AH27,$AH27-SUM($AI351:AW351),AW351)","v":0},{"$f":"IF(SUM($AI351:AX351)+AX351>$AH27,$AH27-SUM($AI351:AX351),AX351)","v":0},{"$f":"IF(SUM($AI351:AY351)+AY351>$AH27,$AH27-SUM($AI351:AY351),AY351)","v":0},{"$f":"IF(SUM($AI351:AZ351)+AZ351>$AH27,$AH27-SUM($AI351:AZ351),AZ351)","v":0},{"$f":"IF(SUM($AI351:BA351)+BA351>$AH27,$AH27-SUM($AI351:BA351),BA351)","v":0},{"$f":"IF(SUM($AI351:BB351)+BB351>$AH27,$AH27-SUM($AI351:BB351),BB351)","v":0},{"$f":"IF(SUM($AI351:BC351)+BC351>$AH27,$AH27-SUM($AI351:BC351),BC351)","v":0},{"$f":"IF(SUM($AI351:BD351)+BD351>$AH27,$AH27-SUM($AI351:BD351),BD351)","v":0},{"$f":"IF(SUM($AI351:BE351)+BE351>$AH27,$AH27-SUM($AI351:BE351),BE351)","v":0},{"$f":"IF(SUM($AI351:BF351)+BF351>$AH27,$AH27-SUM($AI351:BF351),BF351)","v":0},{"$f":"IF(SUM($AI351:BG351)+BG351>$AH27,$AH27-SUM($AI351:BG351),BG351)","v":0},{"$f":"IF(SUM($AI351:BH351)+BH351>$AH27,$AH27-SUM($AI351:BH351),BH351)","v":0},{"$f":"IF(SUM($AI351:BI351)+BI351>$AH27,$AH27-SUM($AI351:BI351),BI351)","v":0},{"$f":"IF(SUM($AI351:BJ351)+BJ351>$AH27,$AH27-SUM($AI351:BJ351),BJ351)","v":0},{"$f":"IF(SUM($AI351:BK351)+BK351>$AH27,$AH27-SUM($AI351:BK351),BK351)","v":0},{"$f":"IF(SUM($AI351:BL351)+BL351>$AH27,$AH27-SUM($AI351:BL351),BL351)","v":0},{"$f":"IF(SUM($AI351:BM351)+BM351>$AH27,$AH27-SUM($AI351:BM351),BM351)","v":0},{"$f":"IF(SUM($AI351:BN351)+BN351>$AH27,$AH27-SUM($AI351:BN351),BN351)","v":0},{"$f":"IF(SUM($AI351:BO351)+BO351>$AH27,$AH27-SUM($AI351:BO351),BO351)","v":0},{"$f":"IF(SUM($AI351:BP351)+BP351>$AH27,$AH27-SUM($AI351:BP351),BP351)","v":0},{"$f":"IF(SUM($AI351:BQ351)+BQ351>$AH27,$AH27-SUM($AI351:BQ351),BQ351)","v":0},{"$f":"IF(SUM($AI351:BR351)+BR351>$AH27,$AH27-SUM($AI351:BR351),BR351)","v":0},{"$f":"IF(SUM($AI351:BS351)+BS351>$AH27,$AH27-SUM($AI351:BS351),BS351)","v":0},{"$f":"IF(SUM($AI351:BT351)+BT351>$AH27,$AH27-SUM($AI351:BT351),BT351)","v":0},{"$f":"IF(SUM($AI351:BU351)+BU351>$AH27,$AH27-SUM($AI351:BU351),BU351)","v":0},{"$f":"IF(SUM($AI351:BV351)+BV351>$AH27,$AH27-SUM($AI351:BV351),BV351)","v":0},{"$f":"IF(SUM($AI351:BW351)+BW351>$AH27,$AH27-SUM($AI351:BW351),BW351)","v":0},{"$f":"IF(SUM($AI351:BX351)+BX351>$AH27,$AH27-SUM($AI351:BX351),BX351)","v":0},{"$f":"IF(SUM($AI351:BY351)+BY351>$AH27,$AH27-SUM($AI351:BY351),BY351)","v":0},{"$f":"IF(SUM($AI351:BZ351)+BZ351>$AH27,$AH27-SUM($AI351:BZ351),BZ351)","v":0},{"$f":"IF(SUM($AI351:CA351)+CA351>$AH27,$AH27-SUM($AI351:CA351),CA351)","v":0},{"$f":"IF(SUM($AI351:CB351)+CB351>$AH27,$AH27-SUM($AI351:CB351),CB351)","v":0},{"$f":"IF(SUM($AI351:CC351)+CC351>$AH27,$AH27-SUM($AI351:CC351),CC351)","v":0},{"$f":"IF(SUM($AI351:CD351)+CD351>$AH27,$AH27-SUM($AI351:CD351),CD351)","v":0},{"$f":"IF(SUM($AI351:CE351)+CE351>$AH27,$AH27-SUM($AI351:CE351),CE351)","v":0},{"$f":"IF(SUM($AI351:CF351)+CF351>$AH27,$AH27-SUM($AI351:CF351),CF351)","v":0},{"$f":"IF(SUM($AI351:CG351)+CG351>$AH27,$AH27-SUM($AI351:CG351),CG351)","v":0},{"$f":"IF(SUM($AI351:CH351)+CH351>$AH27,$AH27-SUM($AI351:CH351),CH351)","v":0},{"$f":"IF(SUM($AI351:CI351)+CI351>$AH27,$AH27-SUM($AI351:CI351),CI351)","v":0},{"$f":"IF(SUM($AI351:CJ351)+CJ351>$AH27,$AH27-SUM($AI351:CJ351),CJ351)","v":0},{"$f":"IF(SUM($AI351:CK351)+CK351>$AH27,$AH27-SUM($AI351:CK351),CK351)","v":0},{"$f":"IF(SUM($AI351:CL351)+CL351>$AH27,$AH27-SUM($AI351:CL351),CL351)","v":0},{"$f":"IF(SUM($AI351:CM351)+CM351>$AH27,$AH27-SUM($AI351:CM351),CM351)","v":0},{"$f":"IF(SUM($AI351:CN351)+CN351>$AH27,$AH27-SUM($AI351:CN351),CN351)","v":0},{"$f":"IF(SUM($AI351:CO351)+CO351>$AH27,$AH27-SUM($AI351:CO351),CO351)","v":0},{"$f":"IF(SUM($AI351:CP351)+CP351>$AH27,$AH27-SUM($AI351:CP351),CP351)","v":0},{"$f":"IF(SUM($AI351:CQ351)+CQ351>$AH27,$AH27-SUM($AI351:CQ351),CQ351)","v":0},{"$f":"IF(SUM($AI351:CR351)+CR351>$AH27,$AH27-SUM($AI351:CR351),CR351)","v":0},{"$f":"IF(SUM($AI351:CS351)+CS351>$AH27,$AH27-SUM($AI351:CS351),CS351)","v":0},{"$f":"IF(SUM($AI351:CT351)+CT351>$AH27,$AH27-SUM($AI351:CT351),CT351)","v":0},{"$f":"IF(SUM($AI351:CU351)+CU351>$AH27,$AH27-SUM($AI351:CU351),CU351)","v":0},{"$f":"IF(SUM($AI351:CV351)+CV351>$AH27,$AH27-SUM($AI351:CV351),CV351)","v":0},{"$f":"IF(SUM($AI351:CW351)+CW351>$AH27,$AH27-SUM($AI351:CW351),CW351)","v":0},{"$f":"IF(SUM($AI351:CX351)+CX351>$AH27,$AH27-SUM($AI351:CX351),CX351)","v":0},{"$f":"IF(SUM($AI351:CY351)+CY351>$AH27,$AH27-SUM($AI351:CY351),CY351)","v":0},{"$f":"IF(SUM($AI351:CZ351)+CZ351>$AH27,$AH27-SUM($AI351:CZ351),CZ351)","v":0},{"$f":"IF(SUM($AI351:DA351)+DA351>$AH27,$AH27-SUM($AI351:DA351),DA351)","v":0},{"$f":"IF(SUM($AI351:DB351)+DB351>$AH27,$AH27-SUM($AI351:DB351),DB351)","v":0},{"$f":"IF(SUM($AI351:DC351)+DC351>$AH27,$AH27-SUM($AI351:DC351),DC351)","v":0},{"$f":"IF(SUM($AI351:DD351)+DD351>$AH27,$AH27-SUM($AI351:DD351),DD351)","v":0},{"$f":"IF(SUM($AI351:DE351)+DE351>$AH27,$AH27-SUM($AI351:DE351),DE351)","v":0},{"$f":"IF(SUM($AI351:DF351)+DF351>$AH27,$AH27-SUM($AI351:DF351),DF351)","v":0},{"$f":"IF(SUM($AI351:DG351)+DG351>$AH27,$AH27-SUM($AI351:DG351),DG351)","v":0},{"$f":"IF(SUM($AI351:DH351)+DH351>$AH27,$AH27-SUM($AI351:DH351),DH351)","v":0},{"$f":"IF(SUM($AI351:DI351)+DI351>$AH27,$AH27-SUM($AI351:DI351),DI351)","v":0},{"$f":"IF(SUM($AI351:DJ351)+DJ351>$AH27,$AH27-SUM($AI351:DJ351),DJ351)","v":0},{"$f":"IF(SUM($AI351:DK351)+DK351>$AH27,$AH27-SUM($AI351:DK351),DK351)","v":0},{"$f":"IF(SUM($AI351:DL351)+DL351>$AH27,$AH27-SUM($AI351:DL351),DL351)","v":0},{"$f":"IF(SUM($AI351:DM351)+DM351>$AH27,$AH27-SUM($AI351:DM351),DM351)","v":0},{"$f":"IF(SUM($AI351:DN351)+DN351>$AH27,$AH27-SUM($AI351:DN351),DN351)","v":0},{"$f":"IF(SUM($AI351:DO351)+DO351>$AH27,$AH27-SUM($AI351:DO351),DO351)","v":0},{"$f":"IF(SUM($AI351:DP351)+DP351>$AH27,$AH27-SUM($AI351:DP351),DP351)","v":0},{"$f":"IF(SUM($AI351:DQ351)+DQ351>$AH27,$AH27-SUM($AI351:DQ351),DQ351)","v":0},{"$f":"IF(SUM($AI351:DR351)+DR351>$AH27,$AH27-SUM($AI351:DR351),DR351)","v":0},{"$f":"IF(SUM($AI351:DS351)+DS351>$AH27,$AH27-SUM($AI351:DS351),DS351)","v":0},{"$f":"IF(SUM($AI351:DT351)+DT351>$AH27,$AH27-SUM($AI351:DT351),DT351)","v":0},{"$f":"IF(SUM($AI351:DU351)+DU351>$AH27,$AH27-SUM($AI351:DU351),DU351)","v":0},{"$f":"IF(SUM($AI351:DV351)+DV351>$AH27,$AH27-SUM($AI351:DV351),DV351)","v":0},{"$f":"IF(SUM($AI351:DW351)+DW351>$AH27,$AH27-SUM($AI351:DW351),DW351)","v":0},{"$f":"IF(SUM($AI351:DX351)+DX351>$AH27,$AH27-SUM($AI351:DX351),DX351)","v":0},{"$f":"IF(SUM($AI351:DY351)+DY351>$AH27,$AH27-SUM($AI351:DY351),DY351)","v":0},{"$f":"IF(SUM($AI351:DZ351)+DZ351>$AH27,$AH27-SUM($AI351:DZ351),DZ351)","v":0},{"$f":"IF(SUM($AI351:EA351)+EA351>$AH27,$AH27-SUM($AI351:EA351),EA351)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3546625000000011E-4,{"$f":"IF(SUM($AI352:AI352)+AI352>$AH28,$AH28-SUM($AI352:AI352),AI352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AJ352)+AJ352>$AH28,$AH28-SUM($AI352:AJ352),AJ352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AK352)+AK352>$AH28,$AH28-SUM($AI352:AK352),AK352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AL352)+AL352>$AH28,$AH28-SUM($AI352:AL352),AL352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AM352)+AM352>$AH28,$AH28-SUM($AI352:AM352),AM352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AN352)+AN352>$AH28,$AH28-SUM($AI352:AN352),AN352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AO352)+AO352>$AH28,$AH28-SUM($AI352:AO352),AO352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AP352)+AP352>$AH28,$AH28-SUM($AI352:AP352),AP352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AQ352)+AQ352>$AH28,$AH28-SUM($AI352:AQ352),AQ352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AR352)+AR352>$AH28,$AH28-SUM($AI352:AR352),AR352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AS352)+AS352>$AH28,$AH28-SUM($AI352:AS352),AS352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AT352)+AT352>$AH28,$AH28-SUM($AI352:AT352),AT352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AU352)+AU352>$AH28,$AH28-SUM($AI352:AU352),AU352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AV352)+AV352>$AH28,$AH28-SUM($AI352:AV352),AV352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AW352)+AW352>$AH28,$AH28-SUM($AI352:AW352),AW352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AX352)+AX352>$AH28,$AH28-SUM($AI352:AX352),AX352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AY352)+AY352>$AH28,$AH28-SUM($AI352:AY352),AY352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:AZ352)+AZ352>$AH28,$AH28-SUM($AI352:AZ352),AZ352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BA352)+BA352>$AH28,$AH28-SUM($AI352:BA352),BA352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BB352)+BB352>$AH28,$AH28-SUM($AI352:BB352),BB352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BC352)+BC352>$AH28,$AH28-SUM($AI352:BC352),BC352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BD352)+BD352>$AH28,$AH28-SUM($AI352:BD352),BD352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BE352)+BE352>$AH28,$AH28-SUM($AI352:BE352),BE352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BF352)+BF352>$AH28,$AH28-SUM($AI352:BF352),BF352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BG352)+BG352>$AH28,$AH28-SUM($AI352:BG352),BG352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BH352)+BH352>$AH28,$AH28-SUM($AI352:BH352),BH352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BI352)+BI352>$AH28,$AH28-SUM($AI352:BI352),BI352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BJ352)+BJ352>$AH28,$AH28-SUM($AI352:BJ352),BJ352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BK352)+BK352>$AH28,$AH28-SUM($AI352:BK352),BK352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BL352)+BL352>$AH28,$AH28-SUM($AI352:BL352),BL352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BM352)+BM352>$AH28,$AH28-SUM($AI352:BM352),BM352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BN352)+BN352>$AH28,$AH28-SUM($AI352:BN352),BN352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BO352)+BO352>$AH28,$AH28-SUM($AI352:BO352),BO352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BP352)+BP352>$AH28,$AH28-SUM($AI352:BP352),BP352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BQ352)+BQ352>$AH28,$AH28-SUM($AI352:BQ352),BQ352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BR352)+BR352>$AH28,$AH28-SUM($AI352:BR352),BR352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BS352)+BS352>$AH28,$AH28-SUM($AI352:BS352),BS352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BT352)+BT352>$AH28,$AH28-SUM($AI352:BT352),BT352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BU352)+BU352>$AH28,$AH28-SUM($AI352:BU352),BU352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BV352)+BV352>$AH28,$AH28-SUM($AI352:BV352),BV352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BW352)+BW352>$AH28,$AH28-SUM($AI352:BW352),BW352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BX352)+BX352>$AH28,$AH28-SUM($AI352:BX352),BX352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BY352)+BY352>$AH28,$AH28-SUM($AI352:BY352),BY352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:BZ352)+BZ352>$AH28,$AH28-SUM($AI352:BZ352),BZ352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CA352)+CA352>$AH28,$AH28-SUM($AI352:CA352),CA352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CB352)+CB352>$AH28,$AH28-SUM($AI352:CB352),CB352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CC352)+CC352>$AH28,$AH28-SUM($AI352:CC352),CC352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CD352)+CD352>$AH28,$AH28-SUM($AI352:CD352),CD352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CE352)+CE352>$AH28,$AH28-SUM($AI352:CE352),CE352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CF352)+CF352>$AH28,$AH28-SUM($AI352:CF352),CF352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CG352)+CG352>$AH28,$AH28-SUM($AI352:CG352),CG352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CH352)+CH352>$AH28,$AH28-SUM($AI352:CH352),CH352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CI352)+CI352>$AH28,$AH28-SUM($AI352:CI352),CI352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CJ352)+CJ352>$AH28,$AH28-SUM($AI352:CJ352),CJ352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CK352)+CK352>$AH28,$AH28-SUM($AI352:CK352),CK352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CL352)+CL352>$AH28,$AH28-SUM($AI352:CL352),CL352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CM352)+CM352>$AH28,$AH28-SUM($AI352:CM352),CM352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CN352)+CN352>$AH28,$AH28-SUM($AI352:CN352),CN352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CO352)+CO352>$AH28,$AH28-SUM($AI352:CO352),CO352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CP352)+CP352>$AH28,$AH28-SUM($AI352:CP352),CP352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CQ352)+CQ352>$AH28,$AH28-SUM($AI352:CQ352),CQ352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CR352)+CR352>$AH28,$AH28-SUM($AI352:CR352),CR352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CS352)+CS352>$AH28,$AH28-SUM($AI352:CS352),CS352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CT352)+CT352>$AH28,$AH28-SUM($AI352:CT352),CT352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CU352)+CU352>$AH28,$AH28-SUM($AI352:CU352),CU352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CV352)+CV352>$AH28,$AH28-SUM($AI352:CV352),CV352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CW352)+CW352>$AH28,$AH28-SUM($AI352:CW352),CW352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CX352)+CX352>$AH28,$AH28-SUM($AI352:CX352),CX352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CY352)+CY352>$AH28,$AH28-SUM($AI352:CY352),CY352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:CZ352)+CZ352>$AH28,$AH28-SUM($AI352:CZ352),CZ352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DA352)+DA352>$AH28,$AH28-SUM($AI352:DA352),DA352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DB352)+DB352>$AH28,$AH28-SUM($AI352:DB352),DB352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DC352)+DC352>$AH28,$AH28-SUM($AI352:DC352),DC352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DD352)+DD352>$AH28,$AH28-SUM($AI352:DD352),DD352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DE352)+DE352>$AH28,$AH28-SUM($AI352:DE352),DE352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DF352)+DF352>$AH28,$AH28-SUM($AI352:DF352),DF352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DG352)+DG352>$AH28,$AH28-SUM($AI352:DG352),DG352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DH352)+DH352>$AH28,$AH28-SUM($AI352:DH352),DH352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DI352)+DI352>$AH28,$AH28-SUM($AI352:DI352),DI352)","v":4.3546625000000011E-4},{"$f":"IF(SUM($AI352:DJ352)+DJ352>$AH28,$AH28-SUM($AI352:DJ352),DJ352)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AI352:DK352)+DK352>$AH28,$AH28-SUM($AI352:DK352),DK352)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AI352:DL352)+DL352>$AH28,$AH28-SUM($AI352:DL352),DL352)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AI352:DM352)+DM352>$AH28,$AH28-SUM($AI352:DM352),DM352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DN352)+DN352>$AH28,$AH28-SUM($AI352:DN352),DN352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DO352)+DO352>$AH28,$AH28-SUM($AI352:DO352),DO352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DP352)+DP352>$AH28,$AH28-SUM($AI352:DP352),DP352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DQ352)+DQ352>$AH28,$AH28-SUM($AI352:DQ352),DQ352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DR352)+DR352>$AH28,$AH28-SUM($AI352:DR352),DR352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DS352)+DS352>$AH28,$AH28-SUM($AI352:DS352),DS352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DT352)+DT352>$AH28,$AH28-SUM($AI352:DT352),DT352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DU352)+DU352>$AH28,$AH28-SUM($AI352:DU352),DU352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DV352)+DV352>$AH28,$AH28-SUM($AI352:DV352),DV352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DW352)+DW352>$AH28,$AH28-SUM($AI352:DW352),DW352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DX352)+DX352>$AH28,$AH28-SUM($AI352:DX352),DX352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DY352)+DY352>$AH28,$AH28-SUM($AI352:DY352),DY352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:DZ352)+DZ352>$AH28,$AH28-SUM($AI352:DZ352),DZ352)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AI352:EA352)+EA352>$AH28,$AH28-SUM($AI352:EA352),EA352)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1138024999999999E-3,{"$f":"IF(SUM($AI353:AI353)+AI353>$AH29,$AH29-SUM($AI353:AI353),AI353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AJ353)+AJ353>$AH29,$AH29-SUM($AI353:AJ353),AJ353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AK353)+AK353>$AH29,$AH29-SUM($AI353:AK353),AK353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AL353)+AL353>$AH29,$AH29-SUM($AI353:AL353),AL353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AM353)+AM353>$AH29,$AH29-SUM($AI353:AM353),AM353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AN353)+AN353>$AH29,$AH29-SUM($AI353:AN353),AN353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AO353)+AO353>$AH29,$AH29-SUM($AI353:AO353),AO353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AP353)+AP353>$AH29,$AH29-SUM($AI353:AP353),AP353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AQ353)+AQ353>$AH29,$AH29-SUM($AI353:AQ353),AQ353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AR353)+AR353>$AH29,$AH29-SUM($AI353:AR353),AR353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AS353)+AS353>$AH29,$AH29-SUM($AI353:AS353),AS353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AT353)+AT353>$AH29,$AH29-SUM($AI353:AT353),AT353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AU353)+AU353>$AH29,$AH29-SUM($AI353:AU353),AU353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AV353)+AV353>$AH29,$AH29-SUM($AI353:AV353),AV353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AW353)+AW353>$AH29,$AH29-SUM($AI353:AW353),AW353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AX353)+AX353>$AH29,$AH29-SUM($AI353:AX353),AX353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AY353)+AY353>$AH29,$AH29-SUM($AI353:AY353),AY353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:AZ353)+AZ353>$AH29,$AH29-SUM($AI353:AZ353),AZ353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BA353)+BA353>$AH29,$AH29-SUM($AI353:BA353),BA353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BB353)+BB353>$AH29,$AH29-SUM($AI353:BB353),BB353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BC353)+BC353>$AH29,$AH29-SUM($AI353:BC353),BC353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BD353)+BD353>$AH29,$AH29-SUM($AI353:BD353),BD353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BE353)+BE353>$AH29,$AH29-SUM($AI353:BE353),BE353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BF353)+BF353>$AH29,$AH29-SUM($AI353:BF353),BF353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BG353)+BG353>$AH29,$AH29-SUM($AI353:BG353),BG353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BH353)+BH353>$AH29,$AH29-SUM($AI353:BH353),BH353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BI353)+BI353>$AH29,$AH29-SUM($AI353:BI353),BI353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BJ353)+BJ353>$AH29,$AH29-SUM($AI353:BJ353),BJ353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BK353)+BK353>$AH29,$AH29-SUM($AI353:BK353),BK353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BL353)+BL353>$AH29,$AH29-SUM($AI353:BL353),BL353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BM353)+BM353>$AH29,$AH29-SUM($AI353:BM353),BM353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BN353)+BN353>$AH29,$AH29-SUM($AI353:BN353),BN353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BO353)+BO353>$AH29,$AH29-SUM($AI353:BO353),BO353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BP353)+BP353>$AH29,$AH29-SUM($AI353:BP353),BP353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BQ353)+BQ353>$AH29,$AH29-SUM($AI353:BQ353),BQ353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BR353)+BR353>$AH29,$AH29-SUM($AI353:BR353),BR353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BS353)+BS353>$AH29,$AH29-SUM($AI353:BS353),BS353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BT353)+BT353>$AH29,$AH29-SUM($AI353:BT353),BT353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BU353)+BU353>$AH29,$AH29-SUM($AI353:BU353),BU353)","v":2.1138024999999999E-3},{"$f":"IF(SUM($AI353:BV353)+BV353>$AH29,$AH29-SUM($AI353:BV353),BV353)","v":4.163336342344337E-17},{"$f":"IF(SUM($AI353:BW353)+BW353>$AH29,$AH29-SUM($AI353:BW353),BW353)","v":4.163336342344337E-17},{"$f":"IF(SUM($AI353:BX353)+BX353>$AH29,$AH29-SUM($AI353:BX353),BX353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:BY353)+BY353>$AH29,$AH29-SUM($AI353:BY353),BY353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:BZ353)+BZ353>$AH29,$AH29-SUM($AI353:BZ353),BZ353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CA353)+CA353>$AH29,$AH29-SUM($AI353:CA353),CA353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CB353)+CB353>$AH29,$AH29-SUM($AI353:CB353),CB353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CC353)+CC353>$AH29,$AH29-SUM($AI353:CC353),CC353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CD353)+CD353>$AH29,$AH29-SUM($AI353:CD353),CD353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CE353)+CE353>$AH29,$AH29-SUM($AI353:CE353),CE353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CF353)+CF353>$AH29,$AH29-SUM($AI353:CF353),CF353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CG353)+CG353>$AH29,$AH29-SUM($AI353:CG353),CG353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CH353)+CH353>$AH29,$AH29-SUM($AI353:CH353),CH353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CI353)+CI353>$AH29,$AH29-SUM($AI353:CI353),CI353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CJ353)+CJ353>$AH29,$AH29-SUM($AI353:CJ353),CJ353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CK353)+CK353>$AH29,$AH29-SUM($AI353:CK353),CK353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CL353)+CL353>$AH29,$AH29-SUM($AI353:CL353),CL353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CM353)+CM353>$AH29,$AH29-SUM($AI353:CM353),CM353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CN353)+CN353>$AH29,$AH29-SUM($AI353:CN353),CN353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CO353)+CO353>$AH29,$AH29-SUM($AI353:CO353),CO353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CP353)+CP353>$AH29,$AH29-SUM($AI353:CP353),CP353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CQ353)+CQ353>$AH29,$AH29-SUM($AI353:CQ353),CQ353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CR353)+CR353>$AH29,$AH29-SUM($AI353:CR353),CR353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CS353)+CS353>$AH29,$AH29-SUM($AI353:CS353),CS353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CT353)+CT353>$AH29,$AH29-SUM($AI353:CT353),CT353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CU353)+CU353>$AH29,$AH29-SUM($AI353:CU353),CU353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CV353)+CV353>$AH29,$AH29-SUM($AI353:CV353),CV353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CW353)+CW353>$AH29,$AH29-SUM($AI353:CW353),CW353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CX353)+CX353>$AH29,$AH29-SUM($AI353:CX353),CX353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CY353)+CY353>$AH29,$AH29-SUM($AI353:CY353),CY353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:CZ353)+CZ353>$AH29,$AH29-SUM($AI353:CZ353),CZ353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DA353)+DA353>$AH29,$AH29-SUM($AI353:DA353),DA353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DB353)+DB353>$AH29,$AH29-SUM($AI353:DB353),DB353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DC353)+DC353>$AH29,$AH29-SUM($AI353:DC353),DC353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DD353)+DD353>$AH29,$AH29-SUM($AI353:DD353),DD353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DE353)+DE353>$AH29,$AH29-SUM($AI353:DE353),DE353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DF353)+DF353>$AH29,$AH29-SUM($AI353:DF353),DF353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DG353)+DG353>$AH29,$AH29-SUM($AI353:DG353),DG353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DH353)+DH353>$AH29,$AH29-SUM($AI353:DH353),DH353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DI353)+DI353>$AH29,$AH29-SUM($AI353:DI353),DI353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DJ353)+DJ353>$AH29,$AH29-SUM($AI353:DJ353),DJ353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DK353)+DK353>$AH29,$AH29-SUM($AI353:DK353),DK353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DL353)+DL353>$AH29,$AH29-SUM($AI353:DL353),DL353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DM353)+DM353>$AH29,$AH29-SUM($AI353:DM353),DM353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DN353)+DN353>$AH29,$AH29-SUM($AI353:DN353),DN353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DO353)+DO353>$AH29,$AH29-SUM($AI353:DO353),DO353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DP353)+DP353>$AH29,$AH29-SUM($AI353:DP353),DP353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DQ353)+DQ353>$AH29,$AH29-SUM($AI353:DQ353),DQ353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DR353)+DR353>$AH29,$AH29-SUM($AI353:DR353),DR353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DS353)+DS353>$AH29,$AH29-SUM($AI353:DS353),DS353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DT353)+DT353>$AH29,$AH29-SUM($AI353:DT353),DT353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DU353)+DU353>$AH29,$AH29-SUM($AI353:DU353),DU353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DV353)+DV353>$AH29,$AH29-SUM($AI353:DV353),DV353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DW353)+DW353>$AH29,$AH29-SUM($AI353:DW353),DW353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DX353)+DX353>$AH29,$AH29-SUM($AI353:DX353),DX353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DY353)+DY353>$AH29,$AH29-SUM($AI353:DY353),DY353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:DZ353)+DZ353>$AH29,$AH29-SUM($AI353:DZ353),DZ353)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AI353:EA353)+EA353>$AH29,$AH29-SUM($AI353:EA353),EA353)","v":-4.163336342344337E-17}]
[]
[null,"Depreciation:  2006 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI22/$F357","v":0},{"$f":"IF(SUM($AJ357:AJ357)+AJ357>$AI22,$AI22-SUM($AJ357:AJ357),AJ357)","v":0},{"$f":"IF(SUM($AJ357:AK357)+AK357>$AI22,$AI22-SUM($AJ357:AK357),AK357)","v":0},{"$f":"IF(SUM($AJ357:AL357)+AL357>$AI22,$AI22-SUM($AJ357:AL357),AL357)","v":0},{"$f":"IF(SUM($AJ357:AM357)+AM357>$AI22,$AI22-SUM($AJ357:AM357),AM357)","v":0},{"$f":"IF(SUM($AJ357:AN357)+AN357>$AI22,$AI22-SUM($AJ357:AN357),AN357)","v":0},{"$f":"IF(SUM($AJ357:AO357)+AO357>$AI22,$AI22-SUM($AJ357:AO357),AO357)","v":0},{"$f":"IF(SUM($AJ357:AP357)+AP357>$AI22,$AI22-SUM($AJ357:AP357),AP357)","v":0},{"$f":"IF(SUM($AJ357:AQ357)+AQ357>$AI22,$AI22-SUM($AJ357:AQ357),AQ357)","v":0},{"$f":"IF(SUM($AJ357:AR357)+AR357>$AI22,$AI22-SUM($AJ357:AR357),AR357)","v":0},{"$f":"IF(SUM($AJ357:AS357)+AS357>$AI22,$AI22-SUM($AJ357:AS357),AS357)","v":0},{"$f":"IF(SUM($AJ357:AT357)+AT357>$AI22,$AI22-SUM($AJ357:AT357),AT357)","v":0},{"$f":"IF(SUM($AJ357:AU357)+AU357>$AI22,$AI22-SUM($AJ357:AU357),AU357)","v":0},{"$f":"IF(SUM($AJ357:AV357)+AV357>$AI22,$AI22-SUM($AJ357:AV357),AV357)","v":0},{"$f":"IF(SUM($AJ357:AW357)+AW357>$AI22,$AI22-SUM($AJ357:AW357),AW357)","v":0},{"$f":"IF(SUM($AJ357:AX357)+AX357>$AI22,$AI22-SUM($AJ357:AX357),AX357)","v":0},{"$f":"IF(SUM($AJ357:AY357)+AY357>$AI22,$AI22-SUM($AJ357:AY357),AY357)","v":0},{"$f":"IF(SUM($AJ357:AZ357)+AZ357>$AI22,$AI22-SUM($AJ357:AZ357),AZ357)","v":0},{"$f":"IF(SUM($AJ357:BA357)+BA357>$AI22,$AI22-SUM($AJ357:BA357),BA357)","v":0},{"$f":"IF(SUM($AJ357:BB357)+BB357>$AI22,$AI22-SUM($AJ357:BB357),BB357)","v":0},{"$f":"IF(SUM($AJ357:BC357)+BC357>$AI22,$AI22-SUM($AJ357:BC357),BC357)","v":0},{"$f":"IF(SUM($AJ357:BD357)+BD357>$AI22,$AI22-SUM($AJ357:BD357),BD357)","v":0},{"$f":"IF(SUM($AJ357:BE357)+BE357>$AI22,$AI22-SUM($AJ357:BE357),BE357)","v":0},{"$f":"IF(SUM($AJ357:BF357)+BF357>$AI22,$AI22-SUM($AJ357:BF357),BF357)","v":0},{"$f":"IF(SUM($AJ357:BG357)+BG357>$AI22,$AI22-SUM($AJ357:BG357),BG357)","v":0},{"$f":"IF(SUM($AJ357:BH357)+BH357>$AI22,$AI22-SUM($AJ357:BH357),BH357)","v":0},{"$f":"IF(SUM($AJ357:BI357)+BI357>$AI22,$AI22-SUM($AJ357:BI357),BI357)","v":0},{"$f":"IF(SUM($AJ357:BJ357)+BJ357>$AI22,$AI22-SUM($AJ357:BJ357),BJ357)","v":0},{"$f":"IF(SUM($AJ357:BK357)+BK357>$AI22,$AI22-SUM($AJ357:BK357),BK357)","v":0},{"$f":"IF(SUM($AJ357:BL357)+BL357>$AI22,$AI22-SUM($AJ357:BL357),BL357)","v":0},{"$f":"IF(SUM($AJ357:BM357)+BM357>$AI22,$AI22-SUM($AJ357:BM357),BM357)","v":0},{"$f":"IF(SUM($AJ357:BN357)+BN357>$AI22,$AI22-SUM($AJ357:BN357),BN357)","v":0},{"$f":"IF(SUM($AJ357:BO357)+BO357>$AI22,$AI22-SUM($AJ357:BO357),BO357)","v":0},{"$f":"IF(SUM($AJ357:BP357)+BP357>$AI22,$AI22-SUM($AJ357:BP357),BP357)","v":0},{"$f":"IF(SUM($AJ357:BQ357)+BQ357>$AI22,$AI22-SUM($AJ357:BQ357),BQ357)","v":0},{"$f":"IF(SUM($AJ357:BR357)+BR357>$AI22,$AI22-SUM($AJ357:BR357),BR357)","v":0},{"$f":"IF(SUM($AJ357:BS357)+BS357>$AI22,$AI22-SUM($AJ357:BS357),BS357)","v":0},{"$f":"IF(SUM($AJ357:BT357)+BT357>$AI22,$AI22-SUM($AJ357:BT357),BT357)","v":0},{"$f":"IF(SUM($AJ357:BU357)+BU357>$AI22,$AI22-SUM($AJ357:BU357),BU357)","v":0},{"$f":"IF(SUM($AJ357:BV357)+BV357>$AI22,$AI22-SUM($AJ357:BV357),BV357)","v":0},{"$f":"IF(SUM($AJ357:BW357)+BW357>$AI22,$AI22-SUM($AJ357:BW357),BW357)","v":0},{"$f":"IF(SUM($AJ357:BX357)+BX357>$AI22,$AI22-SUM($AJ357:BX357),BX357)","v":0},{"$f":"IF(SUM($AJ357:BY357)+BY357>$AI22,$AI22-SUM($AJ357:BY357),BY357)","v":0},{"$f":"IF(SUM($AJ357:BZ357)+BZ357>$AI22,$AI22-SUM($AJ357:BZ357),BZ357)","v":0},{"$f":"IF(SUM($AJ357:CA357)+CA357>$AI22,$AI22-SUM($AJ357:CA357),CA357)","v":0},{"$f":"IF(SUM($AJ357:CB357)+CB357>$AI22,$AI22-SUM($AJ357:CB357),CB357)","v":0},{"$f":"IF(SUM($AJ357:CC357)+CC357>$AI22,$AI22-SUM($AJ357:CC357),CC357)","v":0},{"$f":"IF(SUM($AJ357:CD357)+CD357>$AI22,$AI22-SUM($AJ357:CD357),CD357)","v":0},{"$f":"IF(SUM($AJ357:CE357)+CE357>$AI22,$AI22-SUM($AJ357:CE357),CE357)","v":0},{"$f":"IF(SUM($AJ357:CF357)+CF357>$AI22,$AI22-SUM($AJ357:CF357),CF357)","v":0},{"$f":"IF(SUM($AJ357:CG357)+CG357>$AI22,$AI22-SUM($AJ357:CG357),CG357)","v":0},{"$f":"IF(SUM($AJ357:CH357)+CH357>$AI22,$AI22-SUM($AJ357:CH357),CH357)","v":0},{"$f":"IF(SUM($AJ357:CI357)+CI357>$AI22,$AI22-SUM($AJ357:CI357),CI357)","v":0},{"$f":"IF(SUM($AJ357:CJ357)+CJ357>$AI22,$AI22-SUM($AJ357:CJ357),CJ357)","v":0},{"$f":"IF(SUM($AJ357:CK357)+CK357>$AI22,$AI22-SUM($AJ357:CK357),CK357)","v":0},{"$f":"IF(SUM($AJ357:CL357)+CL357>$AI22,$AI22-SUM($AJ357:CL357),CL357)","v":0},{"$f":"IF(SUM($AJ357:CM357)+CM357>$AI22,$AI22-SUM($AJ357:CM357),CM357)","v":0},{"$f":"IF(SUM($AJ357:CN357)+CN357>$AI22,$AI22-SUM($AJ357:CN357),CN357)","v":0},{"$f":"IF(SUM($AJ357:CO357)+CO357>$AI22,$AI22-SUM($AJ357:CO357),CO357)","v":0},{"$f":"IF(SUM($AJ357:CP357)+CP357>$AI22,$AI22-SUM($AJ357:CP357),CP357)","v":0},{"$f":"IF(SUM($AJ357:CQ357)+CQ357>$AI22,$AI22-SUM($AJ357:CQ357),CQ357)","v":0},{"$f":"IF(SUM($AJ357:CR357)+CR357>$AI22,$AI22-SUM($AJ357:CR357),CR357)","v":0},{"$f":"IF(SUM($AJ357:CS357)+CS357>$AI22,$AI22-SUM($AJ357:CS357),CS357)","v":0},{"$f":"IF(SUM($AJ357:CT357)+CT357>$AI22,$AI22-SUM($AJ357:CT357),CT357)","v":0},{"$f":"IF(SUM($AJ357:CU357)+CU357>$AI22,$AI22-SUM($AJ357:CU357),CU357)","v":0},{"$f":"IF(SUM($AJ357:CV357)+CV357>$AI22,$AI22-SUM($AJ357:CV357),CV357)","v":0},{"$f":"IF(SUM($AJ357:CW357)+CW357>$AI22,$AI22-SUM($AJ357:CW357),CW357)","v":0},{"$f":"IF(SUM($AJ357:CX357)+CX357>$AI22,$AI22-SUM($AJ357:CX357),CX357)","v":0},{"$f":"IF(SUM($AJ357:CY357)+CY357>$AI22,$AI22-SUM($AJ357:CY357),CY357)","v":0},{"$f":"IF(SUM($AJ357:CZ357)+CZ357>$AI22,$AI22-SUM($AJ357:CZ357),CZ357)","v":0},{"$f":"IF(SUM($AJ357:DA357)+DA357>$AI22,$AI22-SUM($AJ357:DA357),DA357)","v":0},{"$f":"IF(SUM($AJ357:DB357)+DB357>$AI22,$AI22-SUM($AJ357:DB357),DB357)","v":0},{"$f":"IF(SUM($AJ357:DC357)+DC357>$AI22,$AI22-SUM($AJ357:DC357),DC357)","v":0},{"$f":"IF(SUM($AJ357:DD357)+DD357>$AI22,$AI22-SUM($AJ357:DD357),DD357)","v":0},{"$f":"IF(SUM($AJ357:DE357)+DE357>$AI22,$AI22-SUM($AJ357:DE357),DE357)","v":0},{"$f":"IF(SUM($AJ357:DF357)+DF357>$AI22,$AI22-SUM($AJ357:DF357),DF357)","v":0},{"$f":"IF(SUM($AJ357:DG357)+DG357>$AI22,$AI22-SUM($AJ357:DG357),DG357)","v":0},{"$f":"IF(SUM($AJ357:DH357)+DH357>$AI22,$AI22-SUM($AJ357:DH357),DH357)","v":0},{"$f":"IF(SUM($AJ357:DI357)+DI357>$AI22,$AI22-SUM($AJ357:DI357),DI357)","v":0},{"$f":"IF(SUM($AJ357:DJ357)+DJ357>$AI22,$AI22-SUM($AJ357:DJ357),DJ357)","v":0},{"$f":"IF(SUM($AJ357:DK357)+DK357>$AI22,$AI22-SUM($AJ357:DK357),DK357)","v":0},{"$f":"IF(SUM($AJ357:DL357)+DL357>$AI22,$AI22-SUM($AJ357:DL357),DL357)","v":0},{"$f":"IF(SUM($AJ357:DM357)+DM357>$AI22,$AI22-SUM($AJ357:DM357),DM357)","v":0},{"$f":"IF(SUM($AJ357:DN357)+DN357>$AI22,$AI22-SUM($AJ357:DN357),DN357)","v":0},{"$f":"IF(SUM($AJ357:DO357)+DO357>$AI22,$AI22-SUM($AJ357:DO357),DO357)","v":0},{"$f":"IF(SUM($AJ357:DP357)+DP357>$AI22,$AI22-SUM($AJ357:DP357),DP357)","v":0},{"$f":"IF(SUM($AJ357:DQ357)+DQ357>$AI22,$AI22-SUM($AJ357:DQ357),DQ357)","v":0},{"$f":"IF(SUM($AJ357:DR357)+DR357>$AI22,$AI22-SUM($AJ357:DR357),DR357)","v":0},{"$f":"IF(SUM($AJ357:DS357)+DS357>$AI22,$AI22-SUM($AJ357:DS357),DS357)","v":0},{"$f":"IF(SUM($AJ357:DT357)+DT357>$AI22,$AI22-SUM($AJ357:DT357),DT357)","v":0},{"$f":"IF(SUM($AJ357:DU357)+DU357>$AI22,$AI22-SUM($AJ357:DU357),DU357)","v":0},{"$f":"IF(SUM($AJ357:DV357)+DV357>$AI22,$AI22-SUM($AJ357:DV357),DV357)","v":0},{"$f":"IF(SUM($AJ357:DW357)+DW357>$AI22,$AI22-SUM($AJ357:DW357),DW357)","v":0},{"$f":"IF(SUM($AJ357:DX357)+DX357>$AI22,$AI22-SUM($AJ357:DX357),DX357)","v":0},{"$f":"IF(SUM($AJ357:DY357)+DY357>$AI22,$AI22-SUM($AJ357:DY357),DY357)","v":0},{"$f":"IF(SUM($AJ357:DZ357)+DZ357>$AI22,$AI22-SUM($AJ357:DZ357),DZ357)","v":0},{"$f":"IF(SUM($AJ357:EA357)+EA357>$AI22,$AI22-SUM($AJ357:EA357),EA357)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,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,{"$f":"IF(SUM($AJ358:AJ358)+AJ358>$AI23,$AI23-SUM($AJ358:AJ358),AJ358)","v":0},{"$f":"IF(SUM($AJ358:AK358)+AK358>$AI23,$AI23-SUM($AJ358:AK358),AK358)","v":0},{"$f":"IF(SUM($AJ358:AL358)+AL358>$AI23,$AI23-SUM($AJ358:AL358),AL358)","v":0},{"$f":"IF(SUM($AJ358:AM358)+AM358>$AI23,$AI23-SUM($AJ358:AM358),AM358)","v":0},{"$f":"IF(SUM($AJ358:AN358)+AN358>$AI23,$AI23-SUM($AJ358:AN358),AN358)","v":0},{"$f":"IF(SUM($AJ358:AO358)+AO358>$AI23,$AI23-SUM($AJ358:AO358),AO358)","v":0},{"$f":"IF(SUM($AJ358:AP358)+AP358>$AI23,$AI23-SUM($AJ358:AP358),AP358)","v":0},{"$f":"IF(SUM($AJ358:AQ358)+AQ358>$AI23,$AI23-SUM($AJ358:AQ358),AQ358)","v":0},{"$f":"IF(SUM($AJ358:AR358)+AR358>$AI23,$AI23-SUM($AJ358:AR358),AR358)","v":0},{"$f":"IF(SUM($AJ358:AS358)+AS358>$AI23,$AI23-SUM($AJ358:AS358),AS358)","v":0},{"$f":"IF(SUM($AJ358:AT358)+AT358>$AI23,$AI23-SUM($AJ358:AT358),AT358)","v":0},{"$f":"IF(SUM($AJ358:AU358)+AU358>$AI23,$AI23-SUM($AJ358:AU358),AU358)","v":0},{"$f":"IF(SUM($AJ358:AV358)+AV358>$AI23,$AI23-SUM($AJ358:AV358),AV358)","v":0},{"$f":"IF(SUM($AJ358:AW358)+AW358>$AI23,$AI23-SUM($AJ358:AW358),AW358)","v":0},{"$f":"IF(SUM($AJ358:AX358)+AX358>$AI23,$AI23-SUM($AJ358:AX358),AX358)","v":0},{"$f":"IF(SUM($AJ358:AY358)+AY358>$AI23,$AI23-SUM($AJ358:AY358),AY358)","v":0},{"$f":"IF(SUM($AJ358:AZ358)+AZ358>$AI23,$AI23-SUM($AJ358:AZ358),AZ358)","v":0},{"$f":"IF(SUM($AJ358:BA358)+BA358>$AI23,$AI23-SUM($AJ358:BA358),BA358)","v":0},{"$f":"IF(SUM($AJ358:BB358)+BB358>$AI23,$AI23-SUM($AJ358:BB358),BB358)","v":0},{"$f":"IF(SUM($AJ358:BC358)+BC358>$AI23,$AI23-SUM($AJ358:BC358),BC358)","v":0},{"$f":"IF(SUM($AJ358:BD358)+BD358>$AI23,$AI23-SUM($AJ358:BD358),BD358)","v":0},{"$f":"IF(SUM($AJ358:BE358)+BE358>$AI23,$AI23-SUM($AJ358:BE358),BE358)","v":0},{"$f":"IF(SUM($AJ358:BF358)+BF358>$AI23,$AI23-SUM($AJ358:BF358),BF358)","v":0},{"$f":"IF(SUM($AJ358:BG358)+BG358>$AI23,$AI23-SUM($AJ358:BG358),BG358)","v":0},{"$f":"IF(SUM($AJ358:BH358)+BH358>$AI23,$AI23-SUM($AJ358:BH358),BH358)","v":0},{"$f":"IF(SUM($AJ358:BI358)+BI358>$AI23,$AI23-SUM($AJ358:BI358),BI358)","v":0},{"$f":"IF(SUM($AJ358:BJ358)+BJ358>$AI23,$AI23-SUM($AJ358:BJ358),BJ358)","v":0},{"$f":"IF(SUM($AJ358:BK358)+BK358>$AI23,$AI23-SUM($AJ358:BK358),BK358)","v":0},{"$f":"IF(SUM($AJ358:BL358)+BL358>$AI23,$AI23-SUM($AJ358:BL358),BL358)","v":0},{"$f":"IF(SUM($AJ358:BM358)+BM358>$AI23,$AI23-SUM($AJ358:BM358),BM358)","v":0},{"$f":"IF(SUM($AJ358:BN358)+BN358>$AI23,$AI23-SUM($AJ358:BN358),BN358)","v":0},{"$f":"IF(SUM($AJ358:BO358)+BO358>$AI23,$AI23-SUM($AJ358:BO358),BO358)","v":0},{"$f":"IF(SUM($AJ358:BP358)+BP358>$AI23,$AI23-SUM($AJ358:BP358),BP358)","v":0},{"$f":"IF(SUM($AJ358:BQ358)+BQ358>$AI23,$AI23-SUM($AJ358:BQ358),BQ358)","v":0},{"$f":"IF(SUM($AJ358:BR358)+BR358>$AI23,$AI23-SUM($AJ358:BR358),BR358)","v":0},{"$f":"IF(SUM($AJ358:BS358)+BS358>$AI23,$AI23-SUM($AJ358:BS358),BS358)","v":0},{"$f":"IF(SUM($AJ358:BT358)+BT358>$AI23,$AI23-SUM($AJ358:BT358),BT358)","v":0},{"$f":"IF(SUM($AJ358:BU358)+BU358>$AI23,$AI23-SUM($AJ358:BU358),BU358)","v":0},{"$f":"IF(SUM($AJ358:BV358)+BV358>$AI23,$AI23-SUM($AJ358:BV358),BV358)","v":0},{"$f":"IF(SUM($AJ358:BW358)+BW358>$AI23,$AI23-SUM($AJ358:BW358),BW358)","v":0},{"$f":"IF(SUM($AJ358:BX358)+BX358>$AI23,$AI23-SUM($AJ358:BX358),BX358)","v":0},{"$f":"IF(SUM($AJ358:BY358)+BY358>$AI23,$AI23-SUM($AJ358:BY358),BY358)","v":0},{"$f":"IF(SUM($AJ358:BZ358)+BZ358>$AI23,$AI23-SUM($AJ358:BZ358),BZ358)","v":0},{"$f":"IF(SUM($AJ358:CA358)+CA358>$AI23,$AI23-SUM($AJ358:CA358),CA358)","v":0},{"$f":"IF(SUM($AJ358:CB358)+CB358>$AI23,$AI23-SUM($AJ358:CB358),CB358)","v":0},{"$f":"IF(SUM($AJ358:CC358)+CC358>$AI23,$AI23-SUM($AJ358:CC358),CC358)","v":0},{"$f":"IF(SUM($AJ358:CD358)+CD358>$AI23,$AI23-SUM($AJ358:CD358),CD358)","v":0},{"$f":"IF(SUM($AJ358:CE358)+CE358>$AI23,$AI23-SUM($AJ358:CE358),CE358)","v":0},{"$f":"IF(SUM($AJ358:CF358)+CF358>$AI23,$AI23-SUM($AJ358:CF358),CF358)","v":0},{"$f":"IF(SUM($AJ358:CG358)+CG358>$AI23,$AI23-SUM($AJ358:CG358),CG358)","v":0},{"$f":"IF(SUM($AJ358:CH358)+CH358>$AI23,$AI23-SUM($AJ358:CH358),CH358)","v":0},{"$f":"IF(SUM($AJ358:CI358)+CI358>$AI23,$AI23-SUM($AJ358:CI358),CI358)","v":0},{"$f":"IF(SUM($AJ358:CJ358)+CJ358>$AI23,$AI23-SUM($AJ358:CJ358),CJ358)","v":0},{"$f":"IF(SUM($AJ358:CK358)+CK358>$AI23,$AI23-SUM($AJ358:CK358),CK358)","v":0},{"$f":"IF(SUM($AJ358:CL358)+CL358>$AI23,$AI23-SUM($AJ358:CL358),CL358)","v":0},{"$f":"IF(SUM($AJ358:CM358)+CM358>$AI23,$AI23-SUM($AJ358:CM358),CM358)","v":0},{"$f":"IF(SUM($AJ358:CN358)+CN358>$AI23,$AI23-SUM($AJ358:CN358),CN358)","v":0},{"$f":"IF(SUM($AJ358:CO358)+CO358>$AI23,$AI23-SUM($AJ358:CO358),CO358)","v":0},{"$f":"IF(SUM($AJ358:CP358)+CP358>$AI23,$AI23-SUM($AJ358:CP358),CP358)","v":0},{"$f":"IF(SUM($AJ358:CQ358)+CQ358>$AI23,$AI23-SUM($AJ358:CQ358),CQ358)","v":0},{"$f":"IF(SUM($AJ358:CR358)+CR358>$AI23,$AI23-SUM($AJ358:CR358),CR358)","v":0},{"$f":"IF(SUM($AJ358:CS358)+CS358>$AI23,$AI23-SUM($AJ358:CS358),CS358)","v":0},{"$f":"IF(SUM($AJ358:CT358)+CT358>$AI23,$AI23-SUM($AJ358:CT358),CT358)","v":0},{"$f":"IF(SUM($AJ358:CU358)+CU358>$AI23,$AI23-SUM($AJ358:CU358),CU358)","v":0},{"$f":"IF(SUM($AJ358:CV358)+CV358>$AI23,$AI23-SUM($AJ358:CV358),CV358)","v":0},{"$f":"IF(SUM($AJ358:CW358)+CW358>$AI23,$AI23-SUM($AJ358:CW358),CW358)","v":0},{"$f":"IF(SUM($AJ358:CX358)+CX358>$AI23,$AI23-SUM($AJ358:CX358),CX358)","v":0},{"$f":"IF(SUM($AJ358:CY358)+CY358>$AI23,$AI23-SUM($AJ358:CY358),CY358)","v":0},{"$f":"IF(SUM($AJ358:CZ358)+CZ358>$AI23,$AI23-SUM($AJ358:CZ358),CZ358)","v":0},{"$f":"IF(SUM($AJ358:DA358)+DA358>$AI23,$AI23-SUM($AJ358:DA358),DA358)","v":0},{"$f":"IF(SUM($AJ358:DB358)+DB358>$AI23,$AI23-SUM($AJ358:DB358),DB358)","v":0},{"$f":"IF(SUM($AJ358:DC358)+DC358>$AI23,$AI23-SUM($AJ358:DC358),DC358)","v":0},{"$f":"IF(SUM($AJ358:DD358)+DD358>$AI23,$AI23-SUM($AJ358:DD358),DD358)","v":0},{"$f":"IF(SUM($AJ358:DE358)+DE358>$AI23,$AI23-SUM($AJ358:DE358),DE358)","v":0},{"$f":"IF(SUM($AJ358:DF358)+DF358>$AI23,$AI23-SUM($AJ358:DF358),DF358)","v":0},{"$f":"IF(SUM($AJ358:DG358)+DG358>$AI23,$AI23-SUM($AJ358:DG358),DG358)","v":0},{"$f":"IF(SUM($AJ358:DH358)+DH358>$AI23,$AI23-SUM($AJ358:DH358),DH358)","v":0},{"$f":"IF(SUM($AJ358:DI358)+DI358>$AI23,$AI23-SUM($AJ358:DI358),DI358)","v":0},{"$f":"IF(SUM($AJ358:DJ358)+DJ358>$AI23,$AI23-SUM($AJ358:DJ358),DJ358)","v":0},{"$f":"IF(SUM($AJ358:DK358)+DK358>$AI23,$AI23-SUM($AJ358:DK358),DK358)","v":0},{"$f":"IF(SUM($AJ358:DL358)+DL358>$AI23,$AI23-SUM($AJ358:DL358),DL358)","v":0},{"$f":"IF(SUM($AJ358:DM358)+DM358>$AI23,$AI23-SUM($AJ358:DM358),DM358)","v":0},{"$f":"IF(SUM($AJ358:DN358)+DN358>$AI23,$AI23-SUM($AJ358:DN358),DN358)","v":0},{"$f":"IF(SUM($AJ358:DO358)+DO358>$AI23,$AI23-SUM($AJ358:DO358),DO358)","v":0},{"$f":"IF(SUM($AJ358:DP358)+DP358>$AI23,$AI23-SUM($AJ358:DP358),DP358)","v":0},{"$f":"IF(SUM($AJ358:DQ358)+DQ358>$AI23,$AI23-SUM($AJ358:DQ358),DQ358)","v":0},{"$f":"IF(SUM($AJ358:DR358)+DR358>$AI23,$AI23-SUM($AJ358:DR358),DR358)","v":0},{"$f":"IF(SUM($AJ358:DS358)+DS358>$AI23,$AI23-SUM($AJ358:DS358),DS358)","v":0},{"$f":"IF(SUM($AJ358:DT358)+DT358>$AI23,$AI23-SUM($AJ358:DT358),DT358)","v":0},{"$f":"IF(SUM($AJ358:DU358)+DU358>$AI23,$AI23-SUM($AJ358:DU358),DU358)","v":0},{"$f":"IF(SUM($AJ358:DV358)+DV358>$AI23,$AI23-SUM($AJ358:DV358),DV358)","v":0},{"$f":"IF(SUM($AJ358:DW358)+DW358>$AI23,$AI23-SUM($AJ358:DW358),DW358)","v":0},{"$f":"IF(SUM($AJ358:DX358)+DX358>$AI23,$AI23-SUM($AJ358:DX358),DX358)","v":0},{"$f":"IF(SUM($AJ358:DY358)+DY358>$AI23,$AI23-SUM($AJ358:DY358),DY358)","v":0},{"$f":"IF(SUM($AJ358:DZ358)+DZ358>$AI23,$AI23-SUM($AJ358:DZ358),DZ358)","v":0},{"$f":"IF(SUM($AJ358:EA358)+EA358>$AI23,$AI23-SUM($AJ358:EA358),EA358)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.19780625E-3,{"$f":"IF(SUM($AJ359:AJ359)+AJ359>$AI24,$AI24-SUM($AJ359:AJ359),AJ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AK359)+AK359>$AI24,$AI24-SUM($AJ359:AK359),AK359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AL359)+AL359>$AI24,$AI24-SUM($AJ359:AL359),AL359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AM359)+AM359>$AI24,$AI24-SUM($AJ359:AM359),AM359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AN359)+AN359>$AI24,$AI24-SUM($AJ359:AN359),AN359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AO359)+AO359>$AI24,$AI24-SUM($AJ359:AO359),AO359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AP359)+AP359>$AI24,$AI24-SUM($AJ359:AP359),AP359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AQ359)+AQ359>$AI24,$AI24-SUM($AJ359:AQ359),AQ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AR359)+AR359>$AI24,$AI24-SUM($AJ359:AR359),AR359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AS359)+AS359>$AI24,$AI24-SUM($AJ359:AS359),AS359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AT359)+AT359>$AI24,$AI24-SUM($AJ359:AT359),AT359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AU359)+AU359>$AI24,$AI24-SUM($AJ359:AU359),AU359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AV359)+AV359>$AI24,$AI24-SUM($AJ359:AV359),AV359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AW359)+AW359>$AI24,$AI24-SUM($AJ359:AW359),AW359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AX359)+AX359>$AI24,$AI24-SUM($AJ359:AX359),AX359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AY359)+AY359>$AI24,$AI24-SUM($AJ359:AY359),AY359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:AZ359)+AZ359>$AI24,$AI24-SUM($AJ359:AZ359),AZ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BA359)+BA359>$AI24,$AI24-SUM($AJ359:BA359),BA359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BB359)+BB359>$AI24,$AI24-SUM($AJ359:BB359),BB359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BC359)+BC359>$AI24,$AI24-SUM($AJ359:BC359),BC359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BD359)+BD359>$AI24,$AI24-SUM($AJ359:BD359),BD359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BE359)+BE359>$AI24,$AI24-SUM($AJ359:BE359),BE359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BF359)+BF359>$AI24,$AI24-SUM($AJ359:BF359),BF359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BG359)+BG359>$AI24,$AI24-SUM($AJ359:BG359),BG359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BH359)+BH359>$AI24,$AI24-SUM($AJ359:BH359),BH359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BI359)+BI359>$AI24,$AI24-SUM($AJ359:BI359),BI359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BJ359)+BJ359>$AI24,$AI24-SUM($AJ359:BJ359),BJ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BK359)+BK359>$AI24,$AI24-SUM($AJ359:BK359),BK359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BL359)+BL359>$AI24,$AI24-SUM($AJ359:BL359),BL359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BM359)+BM359>$AI24,$AI24-SUM($AJ359:BM359),BM359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BN359)+BN359>$AI24,$AI24-SUM($AJ359:BN359),BN359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BO359)+BO359>$AI24,$AI24-SUM($AJ359:BO359),BO359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BP359)+BP359>$AI24,$AI24-SUM($AJ359:BP359),BP359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BQ359)+BQ359>$AI24,$AI24-SUM($AJ359:BQ359),BQ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BR359)+BR359>$AI24,$AI24-SUM($AJ359:BR359),BR359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BS359)+BS359>$AI24,$AI24-SUM($AJ359:BS359),BS359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BT359)+BT359>$AI24,$AI24-SUM($AJ359:BT359),BT359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BU359)+BU359>$AI24,$AI24-SUM($AJ359:BU359),BU359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BV359)+BV359>$AI24,$AI24-SUM($AJ359:BV359),BV359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BW359)+BW359>$AI24,$AI24-SUM($AJ359:BW359),BW359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BX359)+BX359>$AI24,$AI24-SUM($AJ359:BX359),BX359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BY359)+BY359>$AI24,$AI24-SUM($AJ359:BY359),BY359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:BZ359)+BZ359>$AI24,$AI24-SUM($AJ359:BZ359),BZ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CA359)+CA359>$AI24,$AI24-SUM($AJ359:CA359),CA359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CB359)+CB359>$AI24,$AI24-SUM($AJ359:CB359),CB359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CC359)+CC359>$AI24,$AI24-SUM($AJ359:CC359),CC359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CD359)+CD359>$AI24,$AI24-SUM($AJ359:CD359),CD359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CE359)+CE359>$AI24,$AI24-SUM($AJ359:CE359),CE359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CF359)+CF359>$AI24,$AI24-SUM($AJ359:CF359),CF359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CG359)+CG359>$AI24,$AI24-SUM($AJ359:CG359),CG359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CH359)+CH359>$AI24,$AI24-SUM($AJ359:CH359),CH359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CI359)+CI359>$AI24,$AI24-SUM($AJ359:CI359),CI359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CJ359)+CJ359>$AI24,$AI24-SUM($AJ359:CJ359),CJ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CK359)+CK359>$AI24,$AI24-SUM($AJ359:CK359),CK359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CL359)+CL359>$AI24,$AI24-SUM($AJ359:CL359),CL359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CM359)+CM359>$AI24,$AI24-SUM($AJ359:CM359),CM359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CN359)+CN359>$AI24,$AI24-SUM($AJ359:CN359),CN359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CO359)+CO359>$AI24,$AI24-SUM($AJ359:CO359),CO359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CP359)+CP359>$AI24,$AI24-SUM($AJ359:CP359),CP359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CQ359)+CQ359>$AI24,$AI24-SUM($AJ359:CQ359),CQ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CR359)+CR359>$AI24,$AI24-SUM($AJ359:CR359),CR359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CS359)+CS359>$AI24,$AI24-SUM($AJ359:CS359),CS359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CT359)+CT359>$AI24,$AI24-SUM($AJ359:CT359),CT359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CU359)+CU359>$AI24,$AI24-SUM($AJ359:CU359),CU359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CV359)+CV359>$AI24,$AI24-SUM($AJ359:CV359),CV359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CW359)+CW359>$AI24,$AI24-SUM($AJ359:CW359),CW359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CX359)+CX359>$AI24,$AI24-SUM($AJ359:CX359),CX359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CY359)+CY359>$AI24,$AI24-SUM($AJ359:CY359),CY359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:CZ359)+CZ359>$AI24,$AI24-SUM($AJ359:CZ359),CZ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DA359)+DA359>$AI24,$AI24-SUM($AJ359:DA359),DA359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DB359)+DB359>$AI24,$AI24-SUM($AJ359:DB359),DB359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DC359)+DC359>$AI24,$AI24-SUM($AJ359:DC359),DC359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DD359)+DD359>$AI24,$AI24-SUM($AJ359:DD359),DD359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DE359)+DE359>$AI24,$AI24-SUM($AJ359:DE359),DE359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DF359)+DF359>$AI24,$AI24-SUM($AJ359:DF359),DF359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DG359)+DG359>$AI24,$AI24-SUM($AJ359:DG359),DG359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DH359)+DH359>$AI24,$AI24-SUM($AJ359:DH359),DH359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DI359)+DI359>$AI24,$AI24-SUM($AJ359:DI359),DI359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DJ359)+DJ359>$AI24,$AI24-SUM($AJ359:DJ359),DJ359)","v":4.19780625E-3},{"$f":"IF(SUM($AJ359:DK359)+DK359>$AI24,$AI24-SUM($AJ359:DK359),DK359)","v":3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DL359)+DL359>$AI24,$AI24-SUM($AJ359:DL359),DL359)","v":3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DM359)+DM359>$AI24,$AI24-SUM($AJ359:DM359),DM359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DN359)+DN359>$AI24,$AI24-SUM($AJ359:DN359),DN359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DO359)+DO359>$AI24,$AI24-SUM($AJ359:DO359),DO359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DP359)+DP359>$AI24,$AI24-SUM($AJ359:DP359),DP359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DQ359)+DQ359>$AI24,$AI24-SUM($AJ359:DQ359),DQ359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DR359)+DR359>$AI24,$AI24-SUM($AJ359:DR359),DR359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DS359)+DS359>$AI24,$AI24-SUM($AJ359:DS359),DS359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DT359)+DT359>$AI24,$AI24-SUM($AJ359:DT359),DT359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DU359)+DU359>$AI24,$AI24-SUM($AJ359:DU359),DU359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DV359)+DV359>$AI24,$AI24-SUM($AJ359:DV359),DV359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DW359)+DW359>$AI24,$AI24-SUM($AJ359:DW359),DW359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DX359)+DX359>$AI24,$AI24-SUM($AJ359:DX359),DX359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DY359)+DY359>$AI24,$AI24-SUM($AJ359:DY359),DY359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:DZ359)+DZ359>$AI24,$AI24-SUM($AJ359:DZ359),DZ359)","v":-3.8857805861880479E-16},{"$f":"IF(SUM($AJ359:EA359)+EA359>$AI24,$AI24-SUM($AJ359:EA359),EA359)","v":-3.8857805861880479E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4800210000000002E-3,{"$f":"IF(SUM($AJ360:AJ360)+AJ360>$AI25,$AI25-SUM($AJ360:AJ360),AJ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AK360)+AK360>$AI25,$AI25-SUM($AJ360:AK360),AK360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AL360)+AL360>$AI25,$AI25-SUM($AJ360:AL360),AL360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AM360)+AM360>$AI25,$AI25-SUM($AJ360:AM360),AM360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AN360)+AN360>$AI25,$AI25-SUM($AJ360:AN360),AN360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AO360)+AO360>$AI25,$AI25-SUM($AJ360:AO360),AO360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AP360)+AP360>$AI25,$AI25-SUM($AJ360:AP360),AP360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AQ360)+AQ360>$AI25,$AI25-SUM($AJ360:AQ360),AQ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AR360)+AR360>$AI25,$AI25-SUM($AJ360:AR360),AR360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AS360)+AS360>$AI25,$AI25-SUM($AJ360:AS360),AS360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AT360)+AT360>$AI25,$AI25-SUM($AJ360:AT360),AT360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AU360)+AU360>$AI25,$AI25-SUM($AJ360:AU360),AU360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AV360)+AV360>$AI25,$AI25-SUM($AJ360:AV360),AV360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AW360)+AW360>$AI25,$AI25-SUM($AJ360:AW360),AW360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AX360)+AX360>$AI25,$AI25-SUM($AJ360:AX360),AX360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AY360)+AY360>$AI25,$AI25-SUM($AJ360:AY360),AY360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:AZ360)+AZ360>$AI25,$AI25-SUM($AJ360:AZ360),AZ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BA360)+BA360>$AI25,$AI25-SUM($AJ360:BA360),BA360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BB360)+BB360>$AI25,$AI25-SUM($AJ360:BB360),BB360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BC360)+BC360>$AI25,$AI25-SUM($AJ360:BC360),BC360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BD360)+BD360>$AI25,$AI25-SUM($AJ360:BD360),BD360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BE360)+BE360>$AI25,$AI25-SUM($AJ360:BE360),BE360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BF360)+BF360>$AI25,$AI25-SUM($AJ360:BF360),BF360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BG360)+BG360>$AI25,$AI25-SUM($AJ360:BG360),BG360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BH360)+BH360>$AI25,$AI25-SUM($AJ360:BH360),BH360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BI360)+BI360>$AI25,$AI25-SUM($AJ360:BI360),BI360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BJ360)+BJ360>$AI25,$AI25-SUM($AJ360:BJ360),BJ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BK360)+BK360>$AI25,$AI25-SUM($AJ360:BK360),BK360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BL360)+BL360>$AI25,$AI25-SUM($AJ360:BL360),BL360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BM360)+BM360>$AI25,$AI25-SUM($AJ360:BM360),BM360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BN360)+BN360>$AI25,$AI25-SUM($AJ360:BN360),BN360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BO360)+BO360>$AI25,$AI25-SUM($AJ360:BO360),BO360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BP360)+BP360>$AI25,$AI25-SUM($AJ360:BP360),BP360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BQ360)+BQ360>$AI25,$AI25-SUM($AJ360:BQ360),BQ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BR360)+BR360>$AI25,$AI25-SUM($AJ360:BR360),BR360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BS360)+BS360>$AI25,$AI25-SUM($AJ360:BS360),BS360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BT360)+BT360>$AI25,$AI25-SUM($AJ360:BT360),BT360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BU360)+BU360>$AI25,$AI25-SUM($AJ360:BU360),BU360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BV360)+BV360>$AI25,$AI25-SUM($AJ360:BV360),BV360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BW360)+BW360>$AI25,$AI25-SUM($AJ360:BW360),BW360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BX360)+BX360>$AI25,$AI25-SUM($AJ360:BX360),BX360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BY360)+BY360>$AI25,$AI25-SUM($AJ360:BY360),BY360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:BZ360)+BZ360>$AI25,$AI25-SUM($AJ360:BZ360),BZ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CA360)+CA360>$AI25,$AI25-SUM($AJ360:CA360),CA360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CB360)+CB360>$AI25,$AI25-SUM($AJ360:CB360),CB360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CC360)+CC360>$AI25,$AI25-SUM($AJ360:CC360),CC360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CD360)+CD360>$AI25,$AI25-SUM($AJ360:CD360),CD360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CE360)+CE360>$AI25,$AI25-SUM($AJ360:CE360),CE360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CF360)+CF360>$AI25,$AI25-SUM($AJ360:CF360),CF360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CG360)+CG360>$AI25,$AI25-SUM($AJ360:CG360),CG360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CH360)+CH360>$AI25,$AI25-SUM($AJ360:CH360),CH360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CI360)+CI360>$AI25,$AI25-SUM($AJ360:CI360),CI360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CJ360)+CJ360>$AI25,$AI25-SUM($AJ360:CJ360),CJ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CK360)+CK360>$AI25,$AI25-SUM($AJ360:CK360),CK360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CL360)+CL360>$AI25,$AI25-SUM($AJ360:CL360),CL360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CM360)+CM360>$AI25,$AI25-SUM($AJ360:CM360),CM360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CN360)+CN360>$AI25,$AI25-SUM($AJ360:CN360),CN360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CO360)+CO360>$AI25,$AI25-SUM($AJ360:CO360),CO360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CP360)+CP360>$AI25,$AI25-SUM($AJ360:CP360),CP360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CQ360)+CQ360>$AI25,$AI25-SUM($AJ360:CQ360),CQ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CR360)+CR360>$AI25,$AI25-SUM($AJ360:CR360),CR360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CS360)+CS360>$AI25,$AI25-SUM($AJ360:CS360),CS360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CT360)+CT360>$AI25,$AI25-SUM($AJ360:CT360),CT360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CU360)+CU360>$AI25,$AI25-SUM($AJ360:CU360),CU360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CV360)+CV360>$AI25,$AI25-SUM($AJ360:CV360),CV360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CW360)+CW360>$AI25,$AI25-SUM($AJ360:CW360),CW360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CX360)+CX360>$AI25,$AI25-SUM($AJ360:CX360),CX360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CY360)+CY360>$AI25,$AI25-SUM($AJ360:CY360),CY360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:CZ360)+CZ360>$AI25,$AI25-SUM($AJ360:CZ360),CZ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DA360)+DA360>$AI25,$AI25-SUM($AJ360:DA360),DA360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DB360)+DB360>$AI25,$AI25-SUM($AJ360:DB360),DB360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DC360)+DC360>$AI25,$AI25-SUM($AJ360:DC360),DC360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DD360)+DD360>$AI25,$AI25-SUM($AJ360:DD360),DD360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DE360)+DE360>$AI25,$AI25-SUM($AJ360:DE360),DE360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DF360)+DF360>$AI25,$AI25-SUM($AJ360:DF360),DF360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DG360)+DG360>$AI25,$AI25-SUM($AJ360:DG360),DG360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DH360)+DH360>$AI25,$AI25-SUM($AJ360:DH360),DH360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DI360)+DI360>$AI25,$AI25-SUM($AJ360:DI360),DI360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DJ360)+DJ360>$AI25,$AI25-SUM($AJ360:DJ360),DJ360)","v":1.4800210000000002E-3},{"$f":"IF(SUM($AJ360:DK360)+DK360>$AI25,$AI25-SUM($AJ360:DK360),DK360)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AJ360:DL360)+DL360>$AI25,$AI25-SUM($AJ360:DL360),DL360)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AJ360:DM360)+DM360>$AI25,$AI25-SUM($AJ360:DM360),DM360)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AJ360:DN360)+DN360>$AI25,$AI25-SUM($AJ360:DN360),DN360)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AJ360:DO360)+DO360>$AI25,$AI25-SUM($AJ360:DO360),DO360)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AJ360:DP360)+DP360>$AI25,$AI25-SUM($AJ360:DP360),DP360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DQ360)+DQ360>$AI25,$AI25-SUM($AJ360:DQ360),DQ360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DR360)+DR360>$AI25,$AI25-SUM($AJ360:DR360),DR360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DS360)+DS360>$AI25,$AI25-SUM($AJ360:DS360),DS360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DT360)+DT360>$AI25,$AI25-SUM($AJ360:DT360),DT360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DU360)+DU360>$AI25,$AI25-SUM($AJ360:DU360),DU360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DV360)+DV360>$AI25,$AI25-SUM($AJ360:DV360),DV360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DW360)+DW360>$AI25,$AI25-SUM($AJ360:DW360),DW360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DX360)+DX360>$AI25,$AI25-SUM($AJ360:DX360),DX360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DY360)+DY360>$AI25,$AI25-SUM($AJ360:DY360),DY360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:DZ360)+DZ360>$AI25,$AI25-SUM($AJ360:DZ360),DZ360)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AJ360:EA360)+EA360>$AI25,$AI25-SUM($AJ360:EA360),EA360)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3891184999999997E-3,{"$f":"IF(SUM($AJ361:AJ361)+AJ361>$AI26,$AI26-SUM($AJ361:AJ361),AJ361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AK361)+AK361>$AI26,$AI26-SUM($AJ361:AK361),AK361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AL361)+AL361>$AI26,$AI26-SUM($AJ361:AL361),AL361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AM361)+AM361>$AI26,$AI26-SUM($AJ361:AM361),AM361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AN361)+AN361>$AI26,$AI26-SUM($AJ361:AN361),AN361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AO361)+AO361>$AI26,$AI26-SUM($AJ361:AO361),AO361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AP361)+AP361>$AI26,$AI26-SUM($AJ361:AP361),AP361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AQ361)+AQ361>$AI26,$AI26-SUM($AJ361:AQ361),AQ361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AR361)+AR361>$AI26,$AI26-SUM($AJ361:AR361),AR361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AS361)+AS361>$AI26,$AI26-SUM($AJ361:AS361),AS361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AT361)+AT361>$AI26,$AI26-SUM($AJ361:AT361),AT361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AU361)+AU361>$AI26,$AI26-SUM($AJ361:AU361),AU361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AV361)+AV361>$AI26,$AI26-SUM($AJ361:AV361),AV361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AW361)+AW361>$AI26,$AI26-SUM($AJ361:AW361),AW361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AX361)+AX361>$AI26,$AI26-SUM($AJ361:AX361),AX361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AY361)+AY361>$AI26,$AI26-SUM($AJ361:AY361),AY361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:AZ361)+AZ361>$AI26,$AI26-SUM($AJ361:AZ361),AZ361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BA361)+BA361>$AI26,$AI26-SUM($AJ361:BA361),BA361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BB361)+BB361>$AI26,$AI26-SUM($AJ361:BB361),BB361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BC361)+BC361>$AI26,$AI26-SUM($AJ361:BC361),BC361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BD361)+BD361>$AI26,$AI26-SUM($AJ361:BD361),BD361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BE361)+BE361>$AI26,$AI26-SUM($AJ361:BE361),BE361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BF361)+BF361>$AI26,$AI26-SUM($AJ361:BF361),BF361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BG361)+BG361>$AI26,$AI26-SUM($AJ361:BG361),BG361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BH361)+BH361>$AI26,$AI26-SUM($AJ361:BH361),BH361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BI361)+BI361>$AI26,$AI26-SUM($AJ361:BI361),BI361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BJ361)+BJ361>$AI26,$AI26-SUM($AJ361:BJ361),BJ361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BK361)+BK361>$AI26,$AI26-SUM($AJ361:BK361),BK361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BL361)+BL361>$AI26,$AI26-SUM($AJ361:BL361),BL361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BM361)+BM361>$AI26,$AI26-SUM($AJ361:BM361),BM361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BN361)+BN361>$AI26,$AI26-SUM($AJ361:BN361),BN361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BO361)+BO361>$AI26,$AI26-SUM($AJ361:BO361),BO361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BP361)+BP361>$AI26,$AI26-SUM($AJ361:BP361),BP361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BQ361)+BQ361>$AI26,$AI26-SUM($AJ361:BQ361),BQ361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BR361)+BR361>$AI26,$AI26-SUM($AJ361:BR361),BR361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BS361)+BS361>$AI26,$AI26-SUM($AJ361:BS361),BS361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BT361)+BT361>$AI26,$AI26-SUM($AJ361:BT361),BT361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BU361)+BU361>$AI26,$AI26-SUM($AJ361:BU361),BU361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BV361)+BV361>$AI26,$AI26-SUM($AJ361:BV361),BV361)","v":4.3891184999999997E-3},{"$f":"IF(SUM($AJ361:BW361)+BW361>$AI26,$AI26-SUM($AJ361:BW361),BW361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:BX361)+BX361>$AI26,$AI26-SUM($AJ361:BX361),BX361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:BY361)+BY361>$AI26,$AI26-SUM($AJ361:BY361),BY361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:BZ361)+BZ361>$AI26,$AI26-SUM($AJ361:BZ361),BZ361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CA361)+CA361>$AI26,$AI26-SUM($AJ361:CA361),CA361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CB361)+CB361>$AI26,$AI26-SUM($AJ361:CB361),CB361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CC361)+CC361>$AI26,$AI26-SUM($AJ361:CC361),CC361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CD361)+CD361>$AI26,$AI26-SUM($AJ361:CD361),CD361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CE361)+CE361>$AI26,$AI26-SUM($AJ361:CE361),CE361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CF361)+CF361>$AI26,$AI26-SUM($AJ361:CF361),CF361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CG361)+CG361>$AI26,$AI26-SUM($AJ361:CG361),CG361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CH361)+CH361>$AI26,$AI26-SUM($AJ361:CH361),CH361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CI361)+CI361>$AI26,$AI26-SUM($AJ361:CI361),CI361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CJ361)+CJ361>$AI26,$AI26-SUM($AJ361:CJ361),CJ361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CK361)+CK361>$AI26,$AI26-SUM($AJ361:CK361),CK361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CL361)+CL361>$AI26,$AI26-SUM($AJ361:CL361),CL361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CM361)+CM361>$AI26,$AI26-SUM($AJ361:CM361),CM361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CN361)+CN361>$AI26,$AI26-SUM($AJ361:CN361),CN361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CO361)+CO361>$AI26,$AI26-SUM($AJ361:CO361),CO361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CP361)+CP361>$AI26,$AI26-SUM($AJ361:CP361),CP361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CQ361)+CQ361>$AI26,$AI26-SUM($AJ361:CQ361),CQ361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CR361)+CR361>$AI26,$AI26-SUM($AJ361:CR361),CR361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CS361)+CS361>$AI26,$AI26-SUM($AJ361:CS361),CS361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CT361)+CT361>$AI26,$AI26-SUM($AJ361:CT361),CT361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CU361)+CU361>$AI26,$AI26-SUM($AJ361:CU361),CU361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CV361)+CV361>$AI26,$AI26-SUM($AJ361:CV361),CV361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CW361)+CW361>$AI26,$AI26-SUM($AJ361:CW361),CW361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CX361)+CX361>$AI26,$AI26-SUM($AJ361:CX361),CX361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CY361)+CY361>$AI26,$AI26-SUM($AJ361:CY361),CY361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:CZ361)+CZ361>$AI26,$AI26-SUM($AJ361:CZ361),CZ361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DA361)+DA361>$AI26,$AI26-SUM($AJ361:DA361),DA361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DB361)+DB361>$AI26,$AI26-SUM($AJ361:DB361),DB361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DC361)+DC361>$AI26,$AI26-SUM($AJ361:DC361),DC361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DD361)+DD361>$AI26,$AI26-SUM($AJ361:DD361),DD361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DE361)+DE361>$AI26,$AI26-SUM($AJ361:DE361),DE361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DF361)+DF361>$AI26,$AI26-SUM($AJ361:DF361),DF361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DG361)+DG361>$AI26,$AI26-SUM($AJ361:DG361),DG361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DH361)+DH361>$AI26,$AI26-SUM($AJ361:DH361),DH361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DI361)+DI361>$AI26,$AI26-SUM($AJ361:DI361),DI361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DJ361)+DJ361>$AI26,$AI26-SUM($AJ361:DJ361),DJ361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DK361)+DK361>$AI26,$AI26-SUM($AJ361:DK361),DK361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DL361)+DL361>$AI26,$AI26-SUM($AJ361:DL361),DL361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DM361)+DM361>$AI26,$AI26-SUM($AJ361:DM361),DM361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DN361)+DN361>$AI26,$AI26-SUM($AJ361:DN361),DN361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DO361)+DO361>$AI26,$AI26-SUM($AJ361:DO361),DO361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DP361)+DP361>$AI26,$AI26-SUM($AJ361:DP361),DP361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DQ361)+DQ361>$AI26,$AI26-SUM($AJ361:DQ361),DQ361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DR361)+DR361>$AI26,$AI26-SUM($AJ361:DR361),DR361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DS361)+DS361>$AI26,$AI26-SUM($AJ361:DS361),DS361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DT361)+DT361>$AI26,$AI26-SUM($AJ361:DT361),DT361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DU361)+DU361>$AI26,$AI26-SUM($AJ361:DU361),DU361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DV361)+DV361>$AI26,$AI26-SUM($AJ361:DV361),DV361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DW361)+DW361>$AI26,$AI26-SUM($AJ361:DW361),DW361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DX361)+DX361>$AI26,$AI26-SUM($AJ361:DX361),DX361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DY361)+DY361>$AI26,$AI26-SUM($AJ361:DY361),DY361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:DZ361)+DZ361>$AI26,$AI26-SUM($AJ361:DZ361),DZ361)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AJ361:EA361)+EA361>$AI26,$AI26-SUM($AJ361:EA361),EA361)","v":-8.3266726846886741E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0625E-4,{"$f":"IF(SUM($AJ362:AJ362)+AJ362>$AI27,$AI27-SUM($AJ362:AJ362),AJ362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AK362)+AK362>$AI27,$AI27-SUM($AJ362:AK362),AK362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AL362)+AL362>$AI27,$AI27-SUM($AJ362:AL362),AL362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AM362)+AM362>$AI27,$AI27-SUM($AJ362:AM362),AM362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AN362)+AN362>$AI27,$AI27-SUM($AJ362:AN362),AN362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AO362)+AO362>$AI27,$AI27-SUM($AJ362:AO362),AO362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AP362)+AP362>$AI27,$AI27-SUM($AJ362:AP362),AP362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AQ362)+AQ362>$AI27,$AI27-SUM($AJ362:AQ362),AQ362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AR362)+AR362>$AI27,$AI27-SUM($AJ362:AR362),AR362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AS362)+AS362>$AI27,$AI27-SUM($AJ362:AS362),AS362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AT362)+AT362>$AI27,$AI27-SUM($AJ362:AT362),AT362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AU362)+AU362>$AI27,$AI27-SUM($AJ362:AU362),AU362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AV362)+AV362>$AI27,$AI27-SUM($AJ362:AV362),AV362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AW362)+AW362>$AI27,$AI27-SUM($AJ362:AW362),AW362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AX362)+AX362>$AI27,$AI27-SUM($AJ362:AX362),AX362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AY362)+AY362>$AI27,$AI27-SUM($AJ362:AY362),AY362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:AZ362)+AZ362>$AI27,$AI27-SUM($AJ362:AZ362),AZ362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BA362)+BA362>$AI27,$AI27-SUM($AJ362:BA362),BA362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BB362)+BB362>$AI27,$AI27-SUM($AJ362:BB362),BB362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BC362)+BC362>$AI27,$AI27-SUM($AJ362:BC362),BC362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BD362)+BD362>$AI27,$AI27-SUM($AJ362:BD362),BD362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BE362)+BE362>$AI27,$AI27-SUM($AJ362:BE362),BE362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BF362)+BF362>$AI27,$AI27-SUM($AJ362:BF362),BF362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BG362)+BG362>$AI27,$AI27-SUM($AJ362:BG362),BG362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BH362)+BH362>$AI27,$AI27-SUM($AJ362:BH362),BH362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BI362)+BI362>$AI27,$AI27-SUM($AJ362:BI362),BI362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BJ362)+BJ362>$AI27,$AI27-SUM($AJ362:BJ362),BJ362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BK362)+BK362>$AI27,$AI27-SUM($AJ362:BK362),BK362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BL362)+BL362>$AI27,$AI27-SUM($AJ362:BL362),BL362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BM362)+BM362>$AI27,$AI27-SUM($AJ362:BM362),BM362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BN362)+BN362>$AI27,$AI27-SUM($AJ362:BN362),BN362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BO362)+BO362>$AI27,$AI27-SUM($AJ362:BO362),BO362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BP362)+BP362>$AI27,$AI27-SUM($AJ362:BP362),BP362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BQ362)+BQ362>$AI27,$AI27-SUM($AJ362:BQ362),BQ362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BR362)+BR362>$AI27,$AI27-SUM($AJ362:BR362),BR362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BS362)+BS362>$AI27,$AI27-SUM($AJ362:BS362),BS362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BT362)+BT362>$AI27,$AI27-SUM($AJ362:BT362),BT362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BU362)+BU362>$AI27,$AI27-SUM($AJ362:BU362),BU362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BV362)+BV362>$AI27,$AI27-SUM($AJ362:BV362),BV362)","v":2.0625E-4},{"$f":"IF(SUM($AJ362:BW362)+BW362>$AI27,$AI27-SUM($AJ362:BW362),BW362)","v":5.2041704279304213E-18},{"$f":"IF(SUM($AJ362:BX362)+BX362>$AI27,$AI27-SUM($AJ362:BX362),BX362)","v":0},{"$f":"IF(SUM($AJ362:BY362)+BY362>$AI27,$AI27-SUM($AJ362:BY362),BY362)","v":0},{"$f":"IF(SUM($AJ362:BZ362)+BZ362>$AI27,$AI27-SUM($AJ362:BZ362),BZ362)","v":0},{"$f":"IF(SUM($AJ362:CA362)+CA362>$AI27,$AI27-SUM($AJ362:CA362),CA362)","v":0},{"$f":"IF(SUM($AJ362:CB362)+CB362>$AI27,$AI27-SUM($AJ362:CB362),CB362)","v":0},{"$f":"IF(SUM($AJ362:CC362)+CC362>$AI27,$AI27-SUM($AJ362:CC362),CC362)","v":0},{"$f":"IF(SUM($AJ362:CD362)+CD362>$AI27,$AI27-SUM($AJ362:CD362),CD362)","v":0},{"$f":"IF(SUM($AJ362:CE362)+CE362>$AI27,$AI27-SUM($AJ362:CE362),CE362)","v":0},{"$f":"IF(SUM($AJ362:CF362)+CF362>$AI27,$AI27-SUM($AJ362:CF362),CF362)","v":0},{"$f":"IF(SUM($AJ362:CG362)+CG362>$AI27,$AI27-SUM($AJ362:CG362),CG362)","v":0},{"$f":"IF(SUM($AJ362:CH362)+CH362>$AI27,$AI27-SUM($AJ362:CH362),CH362)","v":0},{"$f":"IF(SUM($AJ362:CI362)+CI362>$AI27,$AI27-SUM($AJ362:CI362),CI362)","v":0},{"$f":"IF(SUM($AJ362:CJ362)+CJ362>$AI27,$AI27-SUM($AJ362:CJ362),CJ362)","v":0},{"$f":"IF(SUM($AJ362:CK362)+CK362>$AI27,$AI27-SUM($AJ362:CK362),CK362)","v":0},{"$f":"IF(SUM($AJ362:CL362)+CL362>$AI27,$AI27-SUM($AJ362:CL362),CL362)","v":0},{"$f":"IF(SUM($AJ362:CM362)+CM362>$AI27,$AI27-SUM($AJ362:CM362),CM362)","v":0},{"$f":"IF(SUM($AJ362:CN362)+CN362>$AI27,$AI27-SUM($AJ362:CN362),CN362)","v":0},{"$f":"IF(SUM($AJ362:CO362)+CO362>$AI27,$AI27-SUM($AJ362:CO362),CO362)","v":0},{"$f":"IF(SUM($AJ362:CP362)+CP362>$AI27,$AI27-SUM($AJ362:CP362),CP362)","v":0},{"$f":"IF(SUM($AJ362:CQ362)+CQ362>$AI27,$AI27-SUM($AJ362:CQ362),CQ362)","v":0},{"$f":"IF(SUM($AJ362:CR362)+CR362>$AI27,$AI27-SUM($AJ362:CR362),CR362)","v":0},{"$f":"IF(SUM($AJ362:CS362)+CS362>$AI27,$AI27-SUM($AJ362:CS362),CS362)","v":0},{"$f":"IF(SUM($AJ362:CT362)+CT362>$AI27,$AI27-SUM($AJ362:CT362),CT362)","v":0},{"$f":"IF(SUM($AJ362:CU362)+CU362>$AI27,$AI27-SUM($AJ362:CU362),CU362)","v":0},{"$f":"IF(SUM($AJ362:CV362)+CV362>$AI27,$AI27-SUM($AJ362:CV362),CV362)","v":0},{"$f":"IF(SUM($AJ362:CW362)+CW362>$AI27,$AI27-SUM($AJ362:CW362),CW362)","v":0},{"$f":"IF(SUM($AJ362:CX362)+CX362>$AI27,$AI27-SUM($AJ362:CX362),CX362)","v":0},{"$f":"IF(SUM($AJ362:CY362)+CY362>$AI27,$AI27-SUM($AJ362:CY362),CY362)","v":0},{"$f":"IF(SUM($AJ362:CZ362)+CZ362>$AI27,$AI27-SUM($AJ362:CZ362),CZ362)","v":0},{"$f":"IF(SUM($AJ362:DA362)+DA362>$AI27,$AI27-SUM($AJ362:DA362),DA362)","v":0},{"$f":"IF(SUM($AJ362:DB362)+DB362>$AI27,$AI27-SUM($AJ362:DB362),DB362)","v":0},{"$f":"IF(SUM($AJ362:DC362)+DC362>$AI27,$AI27-SUM($AJ362:DC362),DC362)","v":0},{"$f":"IF(SUM($AJ362:DD362)+DD362>$AI27,$AI27-SUM($AJ362:DD362),DD362)","v":0},{"$f":"IF(SUM($AJ362:DE362)+DE362>$AI27,$AI27-SUM($AJ362:DE362),DE362)","v":0},{"$f":"IF(SUM($AJ362:DF362)+DF362>$AI27,$AI27-SUM($AJ362:DF362),DF362)","v":0},{"$f":"IF(SUM($AJ362:DG362)+DG362>$AI27,$AI27-SUM($AJ362:DG362),DG362)","v":0},{"$f":"IF(SUM($AJ362:DH362)+DH362>$AI27,$AI27-SUM($AJ362:DH362),DH362)","v":0},{"$f":"IF(SUM($AJ362:DI362)+DI362>$AI27,$AI27-SUM($AJ362:DI362),DI362)","v":0},{"$f":"IF(SUM($AJ362:DJ362)+DJ362>$AI27,$AI27-SUM($AJ362:DJ362),DJ362)","v":0},{"$f":"IF(SUM($AJ362:DK362)+DK362>$AI27,$AI27-SUM($AJ362:DK362),DK362)","v":0},{"$f":"IF(SUM($AJ362:DL362)+DL362>$AI27,$AI27-SUM($AJ362:DL362),DL362)","v":0},{"$f":"IF(SUM($AJ362:DM362)+DM362>$AI27,$AI27-SUM($AJ362:DM362),DM362)","v":0},{"$f":"IF(SUM($AJ362:DN362)+DN362>$AI27,$AI27-SUM($AJ362:DN362),DN362)","v":0},{"$f":"IF(SUM($AJ362:DO362)+DO362>$AI27,$AI27-SUM($AJ362:DO362),DO362)","v":0},{"$f":"IF(SUM($AJ362:DP362)+DP362>$AI27,$AI27-SUM($AJ362:DP362),DP362)","v":0},{"$f":"IF(SUM($AJ362:DQ362)+DQ362>$AI27,$AI27-SUM($AJ362:DQ362),DQ362)","v":0},{"$f":"IF(SUM($AJ362:DR362)+DR362>$AI27,$AI27-SUM($AJ362:DR362),DR362)","v":0},{"$f":"IF(SUM($AJ362:DS362)+DS362>$AI27,$AI27-SUM($AJ362:DS362),DS362)","v":0},{"$f":"IF(SUM($AJ362:DT362)+DT362>$AI27,$AI27-SUM($AJ362:DT362),DT362)","v":0},{"$f":"IF(SUM($AJ362:DU362)+DU362>$AI27,$AI27-SUM($AJ362:DU362),DU362)","v":0},{"$f":"IF(SUM($AJ362:DV362)+DV362>$AI27,$AI27-SUM($AJ362:DV362),DV362)","v":0},{"$f":"IF(SUM($AJ362:DW362)+DW362>$AI27,$AI27-SUM($AJ362:DW362),DW362)","v":0},{"$f":"IF(SUM($AJ362:DX362)+DX362>$AI27,$AI27-SUM($AJ362:DX362),DX362)","v":0},{"$f":"IF(SUM($AJ362:DY362)+DY362>$AI27,$AI27-SUM($AJ362:DY362),DY362)","v":0},{"$f":"IF(SUM($AJ362:DZ362)+DZ362>$AI27,$AI27-SUM($AJ362:DZ362),DZ362)","v":0},{"$f":"IF(SUM($AJ362:EA362)+EA362>$AI27,$AI27-SUM($AJ362:EA362),EA362)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,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,{"$f":"IF(SUM($AJ363:AJ363)+AJ363>$AI28,$AI28-SUM($AJ363:AJ363),AJ363)","v":0},{"$f":"IF(SUM($AJ363:AK363)+AK363>$AI28,$AI28-SUM($AJ363:AK363),AK363)","v":0},{"$f":"IF(SUM($AJ363:AL363)+AL363>$AI28,$AI28-SUM($AJ363:AL363),AL363)","v":0},{"$f":"IF(SUM($AJ363:AM363)+AM363>$AI28,$AI28-SUM($AJ363:AM363),AM363)","v":0},{"$f":"IF(SUM($AJ363:AN363)+AN363>$AI28,$AI28-SUM($AJ363:AN363),AN363)","v":0},{"$f":"IF(SUM($AJ363:AO363)+AO363>$AI28,$AI28-SUM($AJ363:AO363),AO363)","v":0},{"$f":"IF(SUM($AJ363:AP363)+AP363>$AI28,$AI28-SUM($AJ363:AP363),AP363)","v":0},{"$f":"IF(SUM($AJ363:AQ363)+AQ363>$AI28,$AI28-SUM($AJ363:AQ363),AQ363)","v":0},{"$f":"IF(SUM($AJ363:AR363)+AR363>$AI28,$AI28-SUM($AJ363:AR363),AR363)","v":0},{"$f":"IF(SUM($AJ363:AS363)+AS363>$AI28,$AI28-SUM($AJ363:AS363),AS363)","v":0},{"$f":"IF(SUM($AJ363:AT363)+AT363>$AI28,$AI28-SUM($AJ363:AT363),AT363)","v":0},{"$f":"IF(SUM($AJ363:AU363)+AU363>$AI28,$AI28-SUM($AJ363:AU363),AU363)","v":0},{"$f":"IF(SUM($AJ363:AV363)+AV363>$AI28,$AI28-SUM($AJ363:AV363),AV363)","v":0},{"$f":"IF(SUM($AJ363:AW363)+AW363>$AI28,$AI28-SUM($AJ363:AW363),AW363)","v":0},{"$f":"IF(SUM($AJ363:AX363)+AX363>$AI28,$AI28-SUM($AJ363:AX363),AX363)","v":0},{"$f":"IF(SUM($AJ363:AY363)+AY363>$AI28,$AI28-SUM($AJ363:AY363),AY363)","v":0},{"$f":"IF(SUM($AJ363:AZ363)+AZ363>$AI28,$AI28-SUM($AJ363:AZ363),AZ363)","v":0},{"$f":"IF(SUM($AJ363:BA363)+BA363>$AI28,$AI28-SUM($AJ363:BA363),BA363)","v":0},{"$f":"IF(SUM($AJ363:BB363)+BB363>$AI28,$AI28-SUM($AJ363:BB363),BB363)","v":0},{"$f":"IF(SUM($AJ363:BC363)+BC363>$AI28,$AI28-SUM($AJ363:BC363),BC363)","v":0},{"$f":"IF(SUM($AJ363:BD363)+BD363>$AI28,$AI28-SUM($AJ363:BD363),BD363)","v":0},{"$f":"IF(SUM($AJ363:BE363)+BE363>$AI28,$AI28-SUM($AJ363:BE363),BE363)","v":0},{"$f":"IF(SUM($AJ363:BF363)+BF363>$AI28,$AI28-SUM($AJ363:BF363),BF363)","v":0},{"$f":"IF(SUM($AJ363:BG363)+BG363>$AI28,$AI28-SUM($AJ363:BG363),BG363)","v":0},{"$f":"IF(SUM($AJ363:BH363)+BH363>$AI28,$AI28-SUM($AJ363:BH363),BH363)","v":0},{"$f":"IF(SUM($AJ363:BI363)+BI363>$AI28,$AI28-SUM($AJ363:BI363),BI363)","v":0},{"$f":"IF(SUM($AJ363:BJ363)+BJ363>$AI28,$AI28-SUM($AJ363:BJ363),BJ363)","v":0},{"$f":"IF(SUM($AJ363:BK363)+BK363>$AI28,$AI28-SUM($AJ363:BK363),BK363)","v":0},{"$f":"IF(SUM($AJ363:BL363)+BL363>$AI28,$AI28-SUM($AJ363:BL363),BL363)","v":0},{"$f":"IF(SUM($AJ363:BM363)+BM363>$AI28,$AI28-SUM($AJ363:BM363),BM363)","v":0},{"$f":"IF(SUM($AJ363:BN363)+BN363>$AI28,$AI28-SUM($AJ363:BN363),BN363)","v":0},{"$f":"IF(SUM($AJ363:BO363)+BO363>$AI28,$AI28-SUM($AJ363:BO363),BO363)","v":0},{"$f":"IF(SUM($AJ363:BP363)+BP363>$AI28,$AI28-SUM($AJ363:BP363),BP363)","v":0},{"$f":"IF(SUM($AJ363:BQ363)+BQ363>$AI28,$AI28-SUM($AJ363:BQ363),BQ363)","v":0},{"$f":"IF(SUM($AJ363:BR363)+BR363>$AI28,$AI28-SUM($AJ363:BR363),BR363)","v":0},{"$f":"IF(SUM($AJ363:BS363)+BS363>$AI28,$AI28-SUM($AJ363:BS363),BS363)","v":0},{"$f":"IF(SUM($AJ363:BT363)+BT363>$AI28,$AI28-SUM($AJ363:BT363),BT363)","v":0},{"$f":"IF(SUM($AJ363:BU363)+BU363>$AI28,$AI28-SUM($AJ363:BU363),BU363)","v":0},{"$f":"IF(SUM($AJ363:BV363)+BV363>$AI28,$AI28-SUM($AJ363:BV363),BV363)","v":0},{"$f":"IF(SUM($AJ363:BW363)+BW363>$AI28,$AI28-SUM($AJ363:BW363),BW363)","v":0},{"$f":"IF(SUM($AJ363:BX363)+BX363>$AI28,$AI28-SUM($AJ363:BX363),BX363)","v":0},{"$f":"IF(SUM($AJ363:BY363)+BY363>$AI28,$AI28-SUM($AJ363:BY363),BY363)","v":0},{"$f":"IF(SUM($AJ363:BZ363)+BZ363>$AI28,$AI28-SUM($AJ363:BZ363),BZ363)","v":0},{"$f":"IF(SUM($AJ363:CA363)+CA363>$AI28,$AI28-SUM($AJ363:CA363),CA363)","v":0},{"$f":"IF(SUM($AJ363:CB363)+CB363>$AI28,$AI28-SUM($AJ363:CB363),CB363)","v":0},{"$f":"IF(SUM($AJ363:CC363)+CC363>$AI28,$AI28-SUM($AJ363:CC363),CC363)","v":0},{"$f":"IF(SUM($AJ363:CD363)+CD363>$AI28,$AI28-SUM($AJ363:CD363),CD363)","v":0},{"$f":"IF(SUM($AJ363:CE363)+CE363>$AI28,$AI28-SUM($AJ363:CE363),CE363)","v":0},{"$f":"IF(SUM($AJ363:CF363)+CF363>$AI28,$AI28-SUM($AJ363:CF363),CF363)","v":0},{"$f":"IF(SUM($AJ363:CG363)+CG363>$AI28,$AI28-SUM($AJ363:CG363),CG363)","v":0},{"$f":"IF(SUM($AJ363:CH363)+CH363>$AI28,$AI28-SUM($AJ363:CH363),CH363)","v":0},{"$f":"IF(SUM($AJ363:CI363)+CI363>$AI28,$AI28-SUM($AJ363:CI363),CI363)","v":0},{"$f":"IF(SUM($AJ363:CJ363)+CJ363>$AI28,$AI28-SUM($AJ363:CJ363),CJ363)","v":0},{"$f":"IF(SUM($AJ363:CK363)+CK363>$AI28,$AI28-SUM($AJ363:CK363),CK363)","v":0},{"$f":"IF(SUM($AJ363:CL363)+CL363>$AI28,$AI28-SUM($AJ363:CL363),CL363)","v":0},{"$f":"IF(SUM($AJ363:CM363)+CM363>$AI28,$AI28-SUM($AJ363:CM363),CM363)","v":0},{"$f":"IF(SUM($AJ363:CN363)+CN363>$AI28,$AI28-SUM($AJ363:CN363),CN363)","v":0},{"$f":"IF(SUM($AJ363:CO363)+CO363>$AI28,$AI28-SUM($AJ363:CO363),CO363)","v":0},{"$f":"IF(SUM($AJ363:CP363)+CP363>$AI28,$AI28-SUM($AJ363:CP363),CP363)","v":0},{"$f":"IF(SUM($AJ363:CQ363)+CQ363>$AI28,$AI28-SUM($AJ363:CQ363),CQ363)","v":0},{"$f":"IF(SUM($AJ363:CR363)+CR363>$AI28,$AI28-SUM($AJ363:CR363),CR363)","v":0},{"$f":"IF(SUM($AJ363:CS363)+CS363>$AI28,$AI28-SUM($AJ363:CS363),CS363)","v":0},{"$f":"IF(SUM($AJ363:CT363)+CT363>$AI28,$AI28-SUM($AJ363:CT363),CT363)","v":0},{"$f":"IF(SUM($AJ363:CU363)+CU363>$AI28,$AI28-SUM($AJ363:CU363),CU363)","v":0},{"$f":"IF(SUM($AJ363:CV363)+CV363>$AI28,$AI28-SUM($AJ363:CV363),CV363)","v":0},{"$f":"IF(SUM($AJ363:CW363)+CW363>$AI28,$AI28-SUM($AJ363:CW363),CW363)","v":0},{"$f":"IF(SUM($AJ363:CX363)+CX363>$AI28,$AI28-SUM($AJ363:CX363),CX363)","v":0},{"$f":"IF(SUM($AJ363:CY363)+CY363>$AI28,$AI28-SUM($AJ363:CY363),CY363)","v":0},{"$f":"IF(SUM($AJ363:CZ363)+CZ363>$AI28,$AI28-SUM($AJ363:CZ363),CZ363)","v":0},{"$f":"IF(SUM($AJ363:DA363)+DA363>$AI28,$AI28-SUM($AJ363:DA363),DA363)","v":0},{"$f":"IF(SUM($AJ363:DB363)+DB363>$AI28,$AI28-SUM($AJ363:DB363),DB363)","v":0},{"$f":"IF(SUM($AJ363:DC363)+DC363>$AI28,$AI28-SUM($AJ363:DC363),DC363)","v":0},{"$f":"IF(SUM($AJ363:DD363)+DD363>$AI28,$AI28-SUM($AJ363:DD363),DD363)","v":0},{"$f":"IF(SUM($AJ363:DE363)+DE363>$AI28,$AI28-SUM($AJ363:DE363),DE363)","v":0},{"$f":"IF(SUM($AJ363:DF363)+DF363>$AI28,$AI28-SUM($AJ363:DF363),DF363)","v":0},{"$f":"IF(SUM($AJ363:DG363)+DG363>$AI28,$AI28-SUM($AJ363:DG363),DG363)","v":0},{"$f":"IF(SUM($AJ363:DH363)+DH363>$AI28,$AI28-SUM($AJ363:DH363),DH363)","v":0},{"$f":"IF(SUM($AJ363:DI363)+DI363>$AI28,$AI28-SUM($AJ363:DI363),DI363)","v":0},{"$f":"IF(SUM($AJ363:DJ363)+DJ363>$AI28,$AI28-SUM($AJ363:DJ363),DJ363)","v":0},{"$f":"IF(SUM($AJ363:DK363)+DK363>$AI28,$AI28-SUM($AJ363:DK363),DK363)","v":0},{"$f":"IF(SUM($AJ363:DL363)+DL363>$AI28,$AI28-SUM($AJ363:DL363),DL363)","v":0},{"$f":"IF(SUM($AJ363:DM363)+DM363>$AI28,$AI28-SUM($AJ363:DM363),DM363)","v":0},{"$f":"IF(SUM($AJ363:DN363)+DN363>$AI28,$AI28-SUM($AJ363:DN363),DN363)","v":0},{"$f":"IF(SUM($AJ363:DO363)+DO363>$AI28,$AI28-SUM($AJ363:DO363),DO363)","v":0},{"$f":"IF(SUM($AJ363:DP363)+DP363>$AI28,$AI28-SUM($AJ363:DP363),DP363)","v":0},{"$f":"IF(SUM($AJ363:DQ363)+DQ363>$AI28,$AI28-SUM($AJ363:DQ363),DQ363)","v":0},{"$f":"IF(SUM($AJ363:DR363)+DR363>$AI28,$AI28-SUM($AJ363:DR363),DR363)","v":0},{"$f":"IF(SUM($AJ363:DS363)+DS363>$AI28,$AI28-SUM($AJ363:DS363),DS363)","v":0},{"$f":"IF(SUM($AJ363:DT363)+DT363>$AI28,$AI28-SUM($AJ363:DT363),DT363)","v":0},{"$f":"IF(SUM($AJ363:DU363)+DU363>$AI28,$AI28-SUM($AJ363:DU363),DU363)","v":0},{"$f":"IF(SUM($AJ363:DV363)+DV363>$AI28,$AI28-SUM($AJ363:DV363),DV363)","v":0},{"$f":"IF(SUM($AJ363:DW363)+DW363>$AI28,$AI28-SUM($AJ363:DW363),DW363)","v":0},{"$f":"IF(SUM($AJ363:DX363)+DX363>$AI28,$AI28-SUM($AJ363:DX363),DX363)","v":0},{"$f":"IF(SUM($AJ363:DY363)+DY363>$AI28,$AI28-SUM($AJ363:DY363),DY363)","v":0},{"$f":"IF(SUM($AJ363:DZ363)+DZ363>$AI28,$AI28-SUM($AJ363:DZ363),DZ363)","v":0},{"$f":"IF(SUM($AJ363:EA363)+EA363>$AI28,$AI28-SUM($AJ363:EA363),EA363)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4039122499999999E-3,{"$f":"IF(SUM($AJ364:AJ364)+AJ364>$AI29,$AI29-SUM($AJ364:AJ364),AJ364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AK364)+AK364>$AI29,$AI29-SUM($AJ364:AK364),AK364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AL364)+AL364>$AI29,$AI29-SUM($AJ364:AL364),AL364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AM364)+AM364>$AI29,$AI29-SUM($AJ364:AM364),AM364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AN364)+AN364>$AI29,$AI29-SUM($AJ364:AN364),AN364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AO364)+AO364>$AI29,$AI29-SUM($AJ364:AO364),AO364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AP364)+AP364>$AI29,$AI29-SUM($AJ364:AP364),AP364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AQ364)+AQ364>$AI29,$AI29-SUM($AJ364:AQ364),AQ364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AR364)+AR364>$AI29,$AI29-SUM($AJ364:AR364),AR364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AS364)+AS364>$AI29,$AI29-SUM($AJ364:AS364),AS364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AT364)+AT364>$AI29,$AI29-SUM($AJ364:AT364),AT364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AU364)+AU364>$AI29,$AI29-SUM($AJ364:AU364),AU364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AV364)+AV364>$AI29,$AI29-SUM($AJ364:AV364),AV364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AW364)+AW364>$AI29,$AI29-SUM($AJ364:AW364),AW364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AX364)+AX364>$AI29,$AI29-SUM($AJ364:AX364),AX364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AY364)+AY364>$AI29,$AI29-SUM($AJ364:AY364),AY364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:AZ364)+AZ364>$AI29,$AI29-SUM($AJ364:AZ364),AZ364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BA364)+BA364>$AI29,$AI29-SUM($AJ364:BA364),BA364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BB364)+BB364>$AI29,$AI29-SUM($AJ364:BB364),BB364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BC364)+BC364>$AI29,$AI29-SUM($AJ364:BC364),BC364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BD364)+BD364>$AI29,$AI29-SUM($AJ364:BD364),BD364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BE364)+BE364>$AI29,$AI29-SUM($AJ364:BE364),BE364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BF364)+BF364>$AI29,$AI29-SUM($AJ364:BF364),BF364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BG364)+BG364>$AI29,$AI29-SUM($AJ364:BG364),BG364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BH364)+BH364>$AI29,$AI29-SUM($AJ364:BH364),BH364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BI364)+BI364>$AI29,$AI29-SUM($AJ364:BI364),BI364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BJ364)+BJ364>$AI29,$AI29-SUM($AJ364:BJ364),BJ364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BK364)+BK364>$AI29,$AI29-SUM($AJ364:BK364),BK364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BL364)+BL364>$AI29,$AI29-SUM($AJ364:BL364),BL364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BM364)+BM364>$AI29,$AI29-SUM($AJ364:BM364),BM364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BN364)+BN364>$AI29,$AI29-SUM($AJ364:BN364),BN364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BO364)+BO364>$AI29,$AI29-SUM($AJ364:BO364),BO364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BP364)+BP364>$AI29,$AI29-SUM($AJ364:BP364),BP364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BQ364)+BQ364>$AI29,$AI29-SUM($AJ364:BQ364),BQ364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BR364)+BR364>$AI29,$AI29-SUM($AJ364:BR364),BR364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BS364)+BS364>$AI29,$AI29-SUM($AJ364:BS364),BS364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BT364)+BT364>$AI29,$AI29-SUM($AJ364:BT364),BT364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BU364)+BU364>$AI29,$AI29-SUM($AJ364:BU364),BU364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BV364)+BV364>$AI29,$AI29-SUM($AJ364:BV364),BV364)","v":1.4039122499999999E-3},{"$f":"IF(SUM($AJ364:BW364)+BW364>$AI29,$AI29-SUM($AJ364:BW364),BW364)","v":0},{"$f":"IF(SUM($AJ364:BX364)+BX364>$AI29,$AI29-SUM($AJ364:BX364),BX364)","v":0},{"$f":"IF(SUM($AJ364:BY364)+BY364>$AI29,$AI29-SUM($AJ364:BY364),BY364)","v":0},{"$f":"IF(SUM($AJ364:BZ364)+BZ364>$AI29,$AI29-SUM($AJ364:BZ364),BZ364)","v":0},{"$f":"IF(SUM($AJ364:CA364)+CA364>$AI29,$AI29-SUM($AJ364:CA364),CA364)","v":0},{"$f":"IF(SUM($AJ364:CB364)+CB364>$AI29,$AI29-SUM($AJ364:CB364),CB364)","v":0},{"$f":"IF(SUM($AJ364:CC364)+CC364>$AI29,$AI29-SUM($AJ364:CC364),CC364)","v":0},{"$f":"IF(SUM($AJ364:CD364)+CD364>$AI29,$AI29-SUM($AJ364:CD364),CD364)","v":0},{"$f":"IF(SUM($AJ364:CE364)+CE364>$AI29,$AI29-SUM($AJ364:CE364),CE364)","v":0},{"$f":"IF(SUM($AJ364:CF364)+CF364>$AI29,$AI29-SUM($AJ364:CF364),CF364)","v":0},{"$f":"IF(SUM($AJ364:CG364)+CG364>$AI29,$AI29-SUM($AJ364:CG364),CG364)","v":0},{"$f":"IF(SUM($AJ364:CH364)+CH364>$AI29,$AI29-SUM($AJ364:CH364),CH364)","v":0},{"$f":"IF(SUM($AJ364:CI364)+CI364>$AI29,$AI29-SUM($AJ364:CI364),CI364)","v":0},{"$f":"IF(SUM($AJ364:CJ364)+CJ364>$AI29,$AI29-SUM($AJ364:CJ364),CJ364)","v":0},{"$f":"IF(SUM($AJ364:CK364)+CK364>$AI29,$AI29-SUM($AJ364:CK364),CK364)","v":0},{"$f":"IF(SUM($AJ364:CL364)+CL364>$AI29,$AI29-SUM($AJ364:CL364),CL364)","v":0},{"$f":"IF(SUM($AJ364:CM364)+CM364>$AI29,$AI29-SUM($AJ364:CM364),CM364)","v":0},{"$f":"IF(SUM($AJ364:CN364)+CN364>$AI29,$AI29-SUM($AJ364:CN364),CN364)","v":0},{"$f":"IF(SUM($AJ364:CO364)+CO364>$AI29,$AI29-SUM($AJ364:CO364),CO364)","v":0},{"$f":"IF(SUM($AJ364:CP364)+CP364>$AI29,$AI29-SUM($AJ364:CP364),CP364)","v":0},{"$f":"IF(SUM($AJ364:CQ364)+CQ364>$AI29,$AI29-SUM($AJ364:CQ364),CQ364)","v":0},{"$f":"IF(SUM($AJ364:CR364)+CR364>$AI29,$AI29-SUM($AJ364:CR364),CR364)","v":0},{"$f":"IF(SUM($AJ364:CS364)+CS364>$AI29,$AI29-SUM($AJ364:CS364),CS364)","v":0},{"$f":"IF(SUM($AJ364:CT364)+CT364>$AI29,$AI29-SUM($AJ364:CT364),CT364)","v":0},{"$f":"IF(SUM($AJ364:CU364)+CU364>$AI29,$AI29-SUM($AJ364:CU364),CU364)","v":0},{"$f":"IF(SUM($AJ364:CV364)+CV364>$AI29,$AI29-SUM($AJ364:CV364),CV364)","v":0},{"$f":"IF(SUM($AJ364:CW364)+CW364>$AI29,$AI29-SUM($AJ364:CW364),CW364)","v":0},{"$f":"IF(SUM($AJ364:CX364)+CX364>$AI29,$AI29-SUM($AJ364:CX364),CX364)","v":0},{"$f":"IF(SUM($AJ364:CY364)+CY364>$AI29,$AI29-SUM($AJ364:CY364),CY364)","v":0},{"$f":"IF(SUM($AJ364:CZ364)+CZ364>$AI29,$AI29-SUM($AJ364:CZ364),CZ364)","v":0},{"$f":"IF(SUM($AJ364:DA364)+DA364>$AI29,$AI29-SUM($AJ364:DA364),DA364)","v":0},{"$f":"IF(SUM($AJ364:DB364)+DB364>$AI29,$AI29-SUM($AJ364:DB364),DB364)","v":0},{"$f":"IF(SUM($AJ364:DC364)+DC364>$AI29,$AI29-SUM($AJ364:DC364),DC364)","v":0},{"$f":"IF(SUM($AJ364:DD364)+DD364>$AI29,$AI29-SUM($AJ364:DD364),DD364)","v":0},{"$f":"IF(SUM($AJ364:DE364)+DE364>$AI29,$AI29-SUM($AJ364:DE364),DE364)","v":0},{"$f":"IF(SUM($AJ364:DF364)+DF364>$AI29,$AI29-SUM($AJ364:DF364),DF364)","v":0},{"$f":"IF(SUM($AJ364:DG364)+DG364>$AI29,$AI29-SUM($AJ364:DG364),DG364)","v":0},{"$f":"IF(SUM($AJ364:DH364)+DH364>$AI29,$AI29-SUM($AJ364:DH364),DH364)","v":0},{"$f":"IF(SUM($AJ364:DI364)+DI364>$AI29,$AI29-SUM($AJ364:DI364),DI364)","v":0},{"$f":"IF(SUM($AJ364:DJ364)+DJ364>$AI29,$AI29-SUM($AJ364:DJ364),DJ364)","v":0},{"$f":"IF(SUM($AJ364:DK364)+DK364>$AI29,$AI29-SUM($AJ364:DK364),DK364)","v":0},{"$f":"IF(SUM($AJ364:DL364)+DL364>$AI29,$AI29-SUM($AJ364:DL364),DL364)","v":0},{"$f":"IF(SUM($AJ364:DM364)+DM364>$AI29,$AI29-SUM($AJ364:DM364),DM364)","v":0},{"$f":"IF(SUM($AJ364:DN364)+DN364>$AI29,$AI29-SUM($AJ364:DN364),DN364)","v":0},{"$f":"IF(SUM($AJ364:DO364)+DO364>$AI29,$AI29-SUM($AJ364:DO364),DO364)","v":0},{"$f":"IF(SUM($AJ364:DP364)+DP364>$AI29,$AI29-SUM($AJ364:DP364),DP364)","v":0},{"$f":"IF(SUM($AJ364:DQ364)+DQ364>$AI29,$AI29-SUM($AJ364:DQ364),DQ364)","v":0},{"$f":"IF(SUM($AJ364:DR364)+DR364>$AI29,$AI29-SUM($AJ364:DR364),DR364)","v":0},{"$f":"IF(SUM($AJ364:DS364)+DS364>$AI29,$AI29-SUM($AJ364:DS364),DS364)","v":0},{"$f":"IF(SUM($AJ364:DT364)+DT364>$AI29,$AI29-SUM($AJ364:DT364),DT364)","v":0},{"$f":"IF(SUM($AJ364:DU364)+DU364>$AI29,$AI29-SUM($AJ364:DU364),DU364)","v":0},{"$f":"IF(SUM($AJ364:DV364)+DV364>$AI29,$AI29-SUM($AJ364:DV364),DV364)","v":0},{"$f":"IF(SUM($AJ364:DW364)+DW364>$AI29,$AI29-SUM($AJ364:DW364),DW364)","v":0},{"$f":"IF(SUM($AJ364:DX364)+DX364>$AI29,$AI29-SUM($AJ364:DX364),DX364)","v":0},{"$f":"IF(SUM($AJ364:DY364)+DY364>$AI29,$AI29-SUM($AJ364:DY364),DY364)","v":0},{"$f":"IF(SUM($AJ364:DZ364)+DZ364>$AI29,$AI29-SUM($AJ364:DZ364),DZ364)","v":0},{"$f":"IF(SUM($AJ364:EA364)+EA364>$AI29,$AI29-SUM($AJ364:EA364),EA364)","v":0}]
[]
[null,"Depreciation:  2006 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ22/$F368","v":0},{"$f":"IF(SUM($AK368:AK368)+AK368>$AJ22,$AJ22-SUM($AK368:AK368),AK368)","v":0},{"$f":"IF(SUM($AK368:AL368)+AL368>$AJ22,$AJ22-SUM($AK368:AL368),AL368)","v":0},{"$f":"IF(SUM($AK368:AM368)+AM368>$AJ22,$AJ22-SUM($AK368:AM368),AM368)","v":0},{"$f":"IF(SUM($AK368:AN368)+AN368>$AJ22,$AJ22-SUM($AK368:AN368),AN368)","v":0},{"$f":"IF(SUM($AK368:AO368)+AO368>$AJ22,$AJ22-SUM($AK368:AO368),AO368)","v":0},{"$f":"IF(SUM($AK368:AP368)+AP368>$AJ22,$AJ22-SUM($AK368:AP368),AP368)","v":0},{"$f":"IF(SUM($AK368:AQ368)+AQ368>$AJ22,$AJ22-SUM($AK368:AQ368),AQ368)","v":0},{"$f":"IF(SUM($AK368:AR368)+AR368>$AJ22,$AJ22-SUM($AK368:AR368),AR368)","v":0},{"$f":"IF(SUM($AK368:AS368)+AS368>$AJ22,$AJ22-SUM($AK368:AS368),AS368)","v":0},{"$f":"IF(SUM($AK368:AT368)+AT368>$AJ22,$AJ22-SUM($AK368:AT368),AT368)","v":0},{"$f":"IF(SUM($AK368:AU368)+AU368>$AJ22,$AJ22-SUM($AK368:AU368),AU368)","v":0},{"$f":"IF(SUM($AK368:AV368)+AV368>$AJ22,$AJ22-SUM($AK368:AV368),AV368)","v":0},{"$f":"IF(SUM($AK368:AW368)+AW368>$AJ22,$AJ22-SUM($AK368:AW368),AW368)","v":0},{"$f":"IF(SUM($AK368:AX368)+AX368>$AJ22,$AJ22-SUM($AK368:AX368),AX368)","v":0},{"$f":"IF(SUM($AK368:AY368)+AY368>$AJ22,$AJ22-SUM($AK368:AY368),AY368)","v":0},{"$f":"IF(SUM($AK368:AZ368)+AZ368>$AJ22,$AJ22-SUM($AK368:AZ368),AZ368)","v":0},{"$f":"IF(SUM($AK368:BA368)+BA368>$AJ22,$AJ22-SUM($AK368:BA368),BA368)","v":0},{"$f":"IF(SUM($AK368:BB368)+BB368>$AJ22,$AJ22-SUM($AK368:BB368),BB368)","v":0},{"$f":"IF(SUM($AK368:BC368)+BC368>$AJ22,$AJ22-SUM($AK368:BC368),BC368)","v":0},{"$f":"IF(SUM($AK368:BD368)+BD368>$AJ22,$AJ22-SUM($AK368:BD368),BD368)","v":0},{"$f":"IF(SUM($AK368:BE368)+BE368>$AJ22,$AJ22-SUM($AK368:BE368),BE368)","v":0},{"$f":"IF(SUM($AK368:BF368)+BF368>$AJ22,$AJ22-SUM($AK368:BF368),BF368)","v":0},{"$f":"IF(SUM($AK368:BG368)+BG368>$AJ22,$AJ22-SUM($AK368:BG368),BG368)","v":0},{"$f":"IF(SUM($AK368:BH368)+BH368>$AJ22,$AJ22-SUM($AK368:BH368),BH368)","v":0},{"$f":"IF(SUM($AK368:BI368)+BI368>$AJ22,$AJ22-SUM($AK368:BI368),BI368)","v":0},{"$f":"IF(SUM($AK368:BJ368)+BJ368>$AJ22,$AJ22-SUM($AK368:BJ368),BJ368)","v":0},{"$f":"IF(SUM($AK368:BK368)+BK368>$AJ22,$AJ22-SUM($AK368:BK368),BK368)","v":0},{"$f":"IF(SUM($AK368:BL368)+BL368>$AJ22,$AJ22-SUM($AK368:BL368),BL368)","v":0},{"$f":"IF(SUM($AK368:BM368)+BM368>$AJ22,$AJ22-SUM($AK368:BM368),BM368)","v":0},{"$f":"IF(SUM($AK368:BN368)+BN368>$AJ22,$AJ22-SUM($AK368:BN368),BN368)","v":0},{"$f":"IF(SUM($AK368:BO368)+BO368>$AJ22,$AJ22-SUM($AK368:BO368),BO368)","v":0},{"$f":"IF(SUM($AK368:BP368)+BP368>$AJ22,$AJ22-SUM($AK368:BP368),BP368)","v":0},{"$f":"IF(SUM($AK368:BQ368)+BQ368>$AJ22,$AJ22-SUM($AK368:BQ368),BQ368)","v":0},{"$f":"IF(SUM($AK368:BR368)+BR368>$AJ22,$AJ22-SUM($AK368:BR368),BR368)","v":0},{"$f":"IF(SUM($AK368:BS368)+BS368>$AJ22,$AJ22-SUM($AK368:BS368),BS368)","v":0},{"$f":"IF(SUM($AK368:BT368)+BT368>$AJ22,$AJ22-SUM($AK368:BT368),BT368)","v":0},{"$f":"IF(SUM($AK368:BU368)+BU368>$AJ22,$AJ22-SUM($AK368:BU368),BU368)","v":0},{"$f":"IF(SUM($AK368:BV368)+BV368>$AJ22,$AJ22-SUM($AK368:BV368),BV368)","v":0},{"$f":"IF(SUM($AK368:BW368)+BW368>$AJ22,$AJ22-SUM($AK368:BW368),BW368)","v":0},{"$f":"IF(SUM($AK368:BX368)+BX368>$AJ22,$AJ22-SUM($AK368:BX368),BX368)","v":0},{"$f":"IF(SUM($AK368:BY368)+BY368>$AJ22,$AJ22-SUM($AK368:BY368),BY368)","v":0},{"$f":"IF(SUM($AK368:BZ368)+BZ368>$AJ22,$AJ22-SUM($AK368:BZ368),BZ368)","v":0},{"$f":"IF(SUM($AK368:CA368)+CA368>$AJ22,$AJ22-SUM($AK368:CA368),CA368)","v":0},{"$f":"IF(SUM($AK368:CB368)+CB368>$AJ22,$AJ22-SUM($AK368:CB368),CB368)","v":0},{"$f":"IF(SUM($AK368:CC368)+CC368>$AJ22,$AJ22-SUM($AK368:CC368),CC368)","v":0},{"$f":"IF(SUM($AK368:CD368)+CD368>$AJ22,$AJ22-SUM($AK368:CD368),CD368)","v":0},{"$f":"IF(SUM($AK368:CE368)+CE368>$AJ22,$AJ22-SUM($AK368:CE368),CE368)","v":0},{"$f":"IF(SUM($AK368:CF368)+CF368>$AJ22,$AJ22-SUM($AK368:CF368),CF368)","v":0},{"$f":"IF(SUM($AK368:CG368)+CG368>$AJ22,$AJ22-SUM($AK368:CG368),CG368)","v":0},{"$f":"IF(SUM($AK368:CH368)+CH368>$AJ22,$AJ22-SUM($AK368:CH368),CH368)","v":0},{"$f":"IF(SUM($AK368:CI368)+CI368>$AJ22,$AJ22-SUM($AK368:CI368),CI368)","v":0},{"$f":"IF(SUM($AK368:CJ368)+CJ368>$AJ22,$AJ22-SUM($AK368:CJ368),CJ368)","v":0},{"$f":"IF(SUM($AK368:CK368)+CK368>$AJ22,$AJ22-SUM($AK368:CK368),CK368)","v":0},{"$f":"IF(SUM($AK368:CL368)+CL368>$AJ22,$AJ22-SUM($AK368:CL368),CL368)","v":0},{"$f":"IF(SUM($AK368:CM368)+CM368>$AJ22,$AJ22-SUM($AK368:CM368),CM368)","v":0},{"$f":"IF(SUM($AK368:CN368)+CN368>$AJ22,$AJ22-SUM($AK368:CN368),CN368)","v":0},{"$f":"IF(SUM($AK368:CO368)+CO368>$AJ22,$AJ22-SUM($AK368:CO368),CO368)","v":0},{"$f":"IF(SUM($AK368:CP368)+CP368>$AJ22,$AJ22-SUM($AK368:CP368),CP368)","v":0},{"$f":"IF(SUM($AK368:CQ368)+CQ368>$AJ22,$AJ22-SUM($AK368:CQ368),CQ368)","v":0},{"$f":"IF(SUM($AK368:CR368)+CR368>$AJ22,$AJ22-SUM($AK368:CR368),CR368)","v":0},{"$f":"IF(SUM($AK368:CS368)+CS368>$AJ22,$AJ22-SUM($AK368:CS368),CS368)","v":0},{"$f":"IF(SUM($AK368:CT368)+CT368>$AJ22,$AJ22-SUM($AK368:CT368),CT368)","v":0},{"$f":"IF(SUM($AK368:CU368)+CU368>$AJ22,$AJ22-SUM($AK368:CU368),CU368)","v":0},{"$f":"IF(SUM($AK368:CV368)+CV368>$AJ22,$AJ22-SUM($AK368:CV368),CV368)","v":0},{"$f":"IF(SUM($AK368:CW368)+CW368>$AJ22,$AJ22-SUM($AK368:CW368),CW368)","v":0},{"$f":"IF(SUM($AK368:CX368)+CX368>$AJ22,$AJ22-SUM($AK368:CX368),CX368)","v":0},{"$f":"IF(SUM($AK368:CY368)+CY368>$AJ22,$AJ22-SUM($AK368:CY368),CY368)","v":0},{"$f":"IF(SUM($AK368:CZ368)+CZ368>$AJ22,$AJ22-SUM($AK368:CZ368),CZ368)","v":0},{"$f":"IF(SUM($AK368:DA368)+DA368>$AJ22,$AJ22-SUM($AK368:DA368),DA368)","v":0},{"$f":"IF(SUM($AK368:DB368)+DB368>$AJ22,$AJ22-SUM($AK368:DB368),DB368)","v":0},{"$f":"IF(SUM($AK368:DC368)+DC368>$AJ22,$AJ22-SUM($AK368:DC368),DC368)","v":0},{"$f":"IF(SUM($AK368:DD368)+DD368>$AJ22,$AJ22-SUM($AK368:DD368),DD368)","v":0},{"$f":"IF(SUM($AK368:DE368)+DE368>$AJ22,$AJ22-SUM($AK368:DE368),DE368)","v":0},{"$f":"IF(SUM($AK368:DF368)+DF368>$AJ22,$AJ22-SUM($AK368:DF368),DF368)","v":0},{"$f":"IF(SUM($AK368:DG368)+DG368>$AJ22,$AJ22-SUM($AK368:DG368),DG368)","v":0},{"$f":"IF(SUM($AK368:DH368)+DH368>$AJ22,$AJ22-SUM($AK368:DH368),DH368)","v":0},{"$f":"IF(SUM($AK368:DI368)+DI368>$AJ22,$AJ22-SUM($AK368:DI368),DI368)","v":0},{"$f":"IF(SUM($AK368:DJ368)+DJ368>$AJ22,$AJ22-SUM($AK368:DJ368),DJ368)","v":0},{"$f":"IF(SUM($AK368:DK368)+DK368>$AJ22,$AJ22-SUM($AK368:DK368),DK368)","v":0},{"$f":"IF(SUM($AK368:DL368)+DL368>$AJ22,$AJ22-SUM($AK368:DL368),DL368)","v":0},{"$f":"IF(SUM($AK368:DM368)+DM368>$AJ22,$AJ22-SUM($AK368:DM368),DM368)","v":0},{"$f":"IF(SUM($AK368:DN368)+DN368>$AJ22,$AJ22-SUM($AK368:DN368),DN368)","v":0},{"$f":"IF(SUM($AK368:DO368)+DO368>$AJ22,$AJ22-SUM($AK368:DO368),DO368)","v":0},{"$f":"IF(SUM($AK368:DP368)+DP368>$AJ22,$AJ22-SUM($AK368:DP368),DP368)","v":0},{"$f":"IF(SUM($AK368:DQ368)+DQ368>$AJ22,$AJ22-SUM($AK368:DQ368),DQ368)","v":0},{"$f":"IF(SUM($AK368:DR368)+DR368>$AJ22,$AJ22-SUM($AK368:DR368),DR368)","v":0},{"$f":"IF(SUM($AK368:DS368)+DS368>$AJ22,$AJ22-SUM($AK368:DS368),DS368)","v":0},{"$f":"IF(SUM($AK368:DT368)+DT368>$AJ22,$AJ22-SUM($AK368:DT368),DT368)","v":0},{"$f":"IF(SUM($AK368:DU368)+DU368>$AJ22,$AJ22-SUM($AK368:DU368),DU368)","v":0},{"$f":"IF(SUM($AK368:DV368)+DV368>$AJ22,$AJ22-SUM($AK368:DV368),DV368)","v":0},{"$f":"IF(SUM($AK368:DW368)+DW368>$AJ22,$AJ22-SUM($AK368:DW368),DW368)","v":0},{"$f":"IF(SUM($AK368:DX368)+DX368>$AJ22,$AJ22-SUM($AK368:DX368),DX368)","v":0},{"$f":"IF(SUM($AK368:DY368)+DY368>$AJ22,$AJ22-SUM($AK368:DY368),DY368)","v":0},{"$f":"IF(SUM($AK368:DZ368)+DZ368>$AJ22,$AJ22-SUM($AK368:DZ368),DZ368)","v":0},{"$f":"IF(SUM($AK368:EA368)+EA368>$AJ22,$AJ22-SUM($AK368:EA368),EA368)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,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,{"$f":"IF(SUM($AK369:AK369)+AK369>$AJ23,$AJ23-SUM($AK369:AK369),AK369)","v":0},{"$f":"IF(SUM($AK369:AL369)+AL369>$AJ23,$AJ23-SUM($AK369:AL369),AL369)","v":0},{"$f":"IF(SUM($AK369:AM369)+AM369>$AJ23,$AJ23-SUM($AK369:AM369),AM369)","v":0},{"$f":"IF(SUM($AK369:AN369)+AN369>$AJ23,$AJ23-SUM($AK369:AN369),AN369)","v":0},{"$f":"IF(SUM($AK369:AO369)+AO369>$AJ23,$AJ23-SUM($AK369:AO369),AO369)","v":0},{"$f":"IF(SUM($AK369:AP369)+AP369>$AJ23,$AJ23-SUM($AK369:AP369),AP369)","v":0},{"$f":"IF(SUM($AK369:AQ369)+AQ369>$AJ23,$AJ23-SUM($AK369:AQ369),AQ369)","v":0},{"$f":"IF(SUM($AK369:AR369)+AR369>$AJ23,$AJ23-SUM($AK369:AR369),AR369)","v":0},{"$f":"IF(SUM($AK369:AS369)+AS369>$AJ23,$AJ23-SUM($AK369:AS369),AS369)","v":0},{"$f":"IF(SUM($AK369:AT369)+AT369>$AJ23,$AJ23-SUM($AK369:AT369),AT369)","v":0},{"$f":"IF(SUM($AK369:AU369)+AU369>$AJ23,$AJ23-SUM($AK369:AU369),AU369)","v":0},{"$f":"IF(SUM($AK369:AV369)+AV369>$AJ23,$AJ23-SUM($AK369:AV369),AV369)","v":0},{"$f":"IF(SUM($AK369:AW369)+AW369>$AJ23,$AJ23-SUM($AK369:AW369),AW369)","v":0},{"$f":"IF(SUM($AK369:AX369)+AX369>$AJ23,$AJ23-SUM($AK369:AX369),AX369)","v":0},{"$f":"IF(SUM($AK369:AY369)+AY369>$AJ23,$AJ23-SUM($AK369:AY369),AY369)","v":0},{"$f":"IF(SUM($AK369:AZ369)+AZ369>$AJ23,$AJ23-SUM($AK369:AZ369),AZ369)","v":0},{"$f":"IF(SUM($AK369:BA369)+BA369>$AJ23,$AJ23-SUM($AK369:BA369),BA369)","v":0},{"$f":"IF(SUM($AK369:BB369)+BB369>$AJ23,$AJ23-SUM($AK369:BB369),BB369)","v":0},{"$f":"IF(SUM($AK369:BC369)+BC369>$AJ23,$AJ23-SUM($AK369:BC369),BC369)","v":0},{"$f":"IF(SUM($AK369:BD369)+BD369>$AJ23,$AJ23-SUM($AK369:BD369),BD369)","v":0},{"$f":"IF(SUM($AK369:BE369)+BE369>$AJ23,$AJ23-SUM($AK369:BE369),BE369)","v":0},{"$f":"IF(SUM($AK369:BF369)+BF369>$AJ23,$AJ23-SUM($AK369:BF369),BF369)","v":0},{"$f":"IF(SUM($AK369:BG369)+BG369>$AJ23,$AJ23-SUM($AK369:BG369),BG369)","v":0},{"$f":"IF(SUM($AK369:BH369)+BH369>$AJ23,$AJ23-SUM($AK369:BH369),BH369)","v":0},{"$f":"IF(SUM($AK369:BI369)+BI369>$AJ23,$AJ23-SUM($AK369:BI369),BI369)","v":0},{"$f":"IF(SUM($AK369:BJ369)+BJ369>$AJ23,$AJ23-SUM($AK369:BJ369),BJ369)","v":0},{"$f":"IF(SUM($AK369:BK369)+BK369>$AJ23,$AJ23-SUM($AK369:BK369),BK369)","v":0},{"$f":"IF(SUM($AK369:BL369)+BL369>$AJ23,$AJ23-SUM($AK369:BL369),BL369)","v":0},{"$f":"IF(SUM($AK369:BM369)+BM369>$AJ23,$AJ23-SUM($AK369:BM369),BM369)","v":0},{"$f":"IF(SUM($AK369:BN369)+BN369>$AJ23,$AJ23-SUM($AK369:BN369),BN369)","v":0},{"$f":"IF(SUM($AK369:BO369)+BO369>$AJ23,$AJ23-SUM($AK369:BO369),BO369)","v":0},{"$f":"IF(SUM($AK369:BP369)+BP369>$AJ23,$AJ23-SUM($AK369:BP369),BP369)","v":0},{"$f":"IF(SUM($AK369:BQ369)+BQ369>$AJ23,$AJ23-SUM($AK369:BQ369),BQ369)","v":0},{"$f":"IF(SUM($AK369:BR369)+BR369>$AJ23,$AJ23-SUM($AK369:BR369),BR369)","v":0},{"$f":"IF(SUM($AK369:BS369)+BS369>$AJ23,$AJ23-SUM($AK369:BS369),BS369)","v":0},{"$f":"IF(SUM($AK369:BT369)+BT369>$AJ23,$AJ23-SUM($AK369:BT369),BT369)","v":0},{"$f":"IF(SUM($AK369:BU369)+BU369>$AJ23,$AJ23-SUM($AK369:BU369),BU369)","v":0},{"$f":"IF(SUM($AK369:BV369)+BV369>$AJ23,$AJ23-SUM($AK369:BV369),BV369)","v":0},{"$f":"IF(SUM($AK369:BW369)+BW369>$AJ23,$AJ23-SUM($AK369:BW369),BW369)","v":0},{"$f":"IF(SUM($AK369:BX369)+BX369>$AJ23,$AJ23-SUM($AK369:BX369),BX369)","v":0},{"$f":"IF(SUM($AK369:BY369)+BY369>$AJ23,$AJ23-SUM($AK369:BY369),BY369)","v":0},{"$f":"IF(SUM($AK369:BZ369)+BZ369>$AJ23,$AJ23-SUM($AK369:BZ369),BZ369)","v":0},{"$f":"IF(SUM($AK369:CA369)+CA369>$AJ23,$AJ23-SUM($AK369:CA369),CA369)","v":0},{"$f":"IF(SUM($AK369:CB369)+CB369>$AJ23,$AJ23-SUM($AK369:CB369),CB369)","v":0},{"$f":"IF(SUM($AK369:CC369)+CC369>$AJ23,$AJ23-SUM($AK369:CC369),CC369)","v":0},{"$f":"IF(SUM($AK369:CD369)+CD369>$AJ23,$AJ23-SUM($AK369:CD369),CD369)","v":0},{"$f":"IF(SUM($AK369:CE369)+CE369>$AJ23,$AJ23-SUM($AK369:CE369),CE369)","v":0},{"$f":"IF(SUM($AK369:CF369)+CF369>$AJ23,$AJ23-SUM($AK369:CF369),CF369)","v":0},{"$f":"IF(SUM($AK369:CG369)+CG369>$AJ23,$AJ23-SUM($AK369:CG369),CG369)","v":0},{"$f":"IF(SUM($AK369:CH369)+CH369>$AJ23,$AJ23-SUM($AK369:CH369),CH369)","v":0},{"$f":"IF(SUM($AK369:CI369)+CI369>$AJ23,$AJ23-SUM($AK369:CI369),CI369)","v":0},{"$f":"IF(SUM($AK369:CJ369)+CJ369>$AJ23,$AJ23-SUM($AK369:CJ369),CJ369)","v":0},{"$f":"IF(SUM($AK369:CK369)+CK369>$AJ23,$AJ23-SUM($AK369:CK369),CK369)","v":0},{"$f":"IF(SUM($AK369:CL369)+CL369>$AJ23,$AJ23-SUM($AK369:CL369),CL369)","v":0},{"$f":"IF(SUM($AK369:CM369)+CM369>$AJ23,$AJ23-SUM($AK369:CM369),CM369)","v":0},{"$f":"IF(SUM($AK369:CN369)+CN369>$AJ23,$AJ23-SUM($AK369:CN369),CN369)","v":0},{"$f":"IF(SUM($AK369:CO369)+CO369>$AJ23,$AJ23-SUM($AK369:CO369),CO369)","v":0},{"$f":"IF(SUM($AK369:CP369)+CP369>$AJ23,$AJ23-SUM($AK369:CP369),CP369)","v":0},{"$f":"IF(SUM($AK369:CQ369)+CQ369>$AJ23,$AJ23-SUM($AK369:CQ369),CQ369)","v":0},{"$f":"IF(SUM($AK369:CR369)+CR369>$AJ23,$AJ23-SUM($AK369:CR369),CR369)","v":0},{"$f":"IF(SUM($AK369:CS369)+CS369>$AJ23,$AJ23-SUM($AK369:CS369),CS369)","v":0},{"$f":"IF(SUM($AK369:CT369)+CT369>$AJ23,$AJ23-SUM($AK369:CT369),CT369)","v":0},{"$f":"IF(SUM($AK369:CU369)+CU369>$AJ23,$AJ23-SUM($AK369:CU369),CU369)","v":0},{"$f":"IF(SUM($AK369:CV369)+CV369>$AJ23,$AJ23-SUM($AK369:CV369),CV369)","v":0},{"$f":"IF(SUM($AK369:CW369)+CW369>$AJ23,$AJ23-SUM($AK369:CW369),CW369)","v":0},{"$f":"IF(SUM($AK369:CX369)+CX369>$AJ23,$AJ23-SUM($AK369:CX369),CX369)","v":0},{"$f":"IF(SUM($AK369:CY369)+CY369>$AJ23,$AJ23-SUM($AK369:CY369),CY369)","v":0},{"$f":"IF(SUM($AK369:CZ369)+CZ369>$AJ23,$AJ23-SUM($AK369:CZ369),CZ369)","v":0},{"$f":"IF(SUM($AK369:DA369)+DA369>$AJ23,$AJ23-SUM($AK369:DA369),DA369)","v":0},{"$f":"IF(SUM($AK369:DB369)+DB369>$AJ23,$AJ23-SUM($AK369:DB369),DB369)","v":0},{"$f":"IF(SUM($AK369:DC369)+DC369>$AJ23,$AJ23-SUM($AK369:DC369),DC369)","v":0},{"$f":"IF(SUM($AK369:DD369)+DD369>$AJ23,$AJ23-SUM($AK369:DD369),DD369)","v":0},{"$f":"IF(SUM($AK369:DE369)+DE369>$AJ23,$AJ23-SUM($AK369:DE369),DE369)","v":0},{"$f":"IF(SUM($AK369:DF369)+DF369>$AJ23,$AJ23-SUM($AK369:DF369),DF369)","v":0},{"$f":"IF(SUM($AK369:DG369)+DG369>$AJ23,$AJ23-SUM($AK369:DG369),DG369)","v":0},{"$f":"IF(SUM($AK369:DH369)+DH369>$AJ23,$AJ23-SUM($AK369:DH369),DH369)","v":0},{"$f":"IF(SUM($AK369:DI369)+DI369>$AJ23,$AJ23-SUM($AK369:DI369),DI369)","v":0},{"$f":"IF(SUM($AK369:DJ369)+DJ369>$AJ23,$AJ23-SUM($AK369:DJ369),DJ369)","v":0},{"$f":"IF(SUM($AK369:DK369)+DK369>$AJ23,$AJ23-SUM($AK369:DK369),DK369)","v":0},{"$f":"IF(SUM($AK369:DL369)+DL369>$AJ23,$AJ23-SUM($AK369:DL369),DL369)","v":0},{"$f":"IF(SUM($AK369:DM369)+DM369>$AJ23,$AJ23-SUM($AK369:DM369),DM369)","v":0},{"$f":"IF(SUM($AK369:DN369)+DN369>$AJ23,$AJ23-SUM($AK369:DN369),DN369)","v":0},{"$f":"IF(SUM($AK369:DO369)+DO369>$AJ23,$AJ23-SUM($AK369:DO369),DO369)","v":0},{"$f":"IF(SUM($AK369:DP369)+DP369>$AJ23,$AJ23-SUM($AK369:DP369),DP369)","v":0},{"$f":"IF(SUM($AK369:DQ369)+DQ369>$AJ23,$AJ23-SUM($AK369:DQ369),DQ369)","v":0},{"$f":"IF(SUM($AK369:DR369)+DR369>$AJ23,$AJ23-SUM($AK369:DR369),DR369)","v":0},{"$f":"IF(SUM($AK369:DS369)+DS369>$AJ23,$AJ23-SUM($AK369:DS369),DS369)","v":0},{"$f":"IF(SUM($AK369:DT369)+DT369>$AJ23,$AJ23-SUM($AK369:DT369),DT369)","v":0},{"$f":"IF(SUM($AK369:DU369)+DU369>$AJ23,$AJ23-SUM($AK369:DU369),DU369)","v":0},{"$f":"IF(SUM($AK369:DV369)+DV369>$AJ23,$AJ23-SUM($AK369:DV369),DV369)","v":0},{"$f":"IF(SUM($AK369:DW369)+DW369>$AJ23,$AJ23-SUM($AK369:DW369),DW369)","v":0},{"$f":"IF(SUM($AK369:DX369)+DX369>$AJ23,$AJ23-SUM($AK369:DX369),DX369)","v":0},{"$f":"IF(SUM($AK369:DY369)+DY369>$AJ23,$AJ23-SUM($AK369:DY369),DY369)","v":0},{"$f":"IF(SUM($AK369:DZ369)+DZ369>$AJ23,$AJ23-SUM($AK369:DZ369),DZ369)","v":0},{"$f":"IF(SUM($AK369:EA369)+EA369>$AJ23,$AJ23-SUM($AK369:EA369),EA369)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5611543750000002E-3,{"$f":"IF(SUM($AK370:AK370)+AK370>$AJ24,$AJ24-SUM($AK370:AK370),AK370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AL370)+AL370>$AJ24,$AJ24-SUM($AK370:AL370),AL370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AM370)+AM370>$AJ24,$AJ24-SUM($AK370:AM370),AM370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AN370)+AN370>$AJ24,$AJ24-SUM($AK370:AN370),AN370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AO370)+AO370>$AJ24,$AJ24-SUM($AK370:AO370),AO370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AP370)+AP370>$AJ24,$AJ24-SUM($AK370:AP370),AP370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AQ370)+AQ370>$AJ24,$AJ24-SUM($AK370:AQ370),AQ370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AR370)+AR370>$AJ24,$AJ24-SUM($AK370:AR370),AR370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AS370)+AS370>$AJ24,$AJ24-SUM($AK370:AS370),AS370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AT370)+AT370>$AJ24,$AJ24-SUM($AK370:AT370),AT370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AU370)+AU370>$AJ24,$AJ24-SUM($AK370:AU370),AU370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AV370)+AV370>$AJ24,$AJ24-SUM($AK370:AV370),AV370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AW370)+AW370>$AJ24,$AJ24-SUM($AK370:AW370),AW370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AX370)+AX370>$AJ24,$AJ24-SUM($AK370:AX370),AX370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AY370)+AY370>$AJ24,$AJ24-SUM($AK370:AY370),AY370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:AZ370)+AZ370>$AJ24,$AJ24-SUM($AK370:AZ370),AZ370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BA370)+BA370>$AJ24,$AJ24-SUM($AK370:BA370),BA370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BB370)+BB370>$AJ24,$AJ24-SUM($AK370:BB370),BB370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BC370)+BC370>$AJ24,$AJ24-SUM($AK370:BC370),BC370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BD370)+BD370>$AJ24,$AJ24-SUM($AK370:BD370),BD370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BE370)+BE370>$AJ24,$AJ24-SUM($AK370:BE370),BE370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BF370)+BF370>$AJ24,$AJ24-SUM($AK370:BF370),BF370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BG370)+BG370>$AJ24,$AJ24-SUM($AK370:BG370),BG370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BH370)+BH370>$AJ24,$AJ24-SUM($AK370:BH370),BH370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BI370)+BI370>$AJ24,$AJ24-SUM($AK370:BI370),BI370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BJ370)+BJ370>$AJ24,$AJ24-SUM($AK370:BJ370),BJ370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BK370)+BK370>$AJ24,$AJ24-SUM($AK370:BK370),BK370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BL370)+BL370>$AJ24,$AJ24-SUM($AK370:BL370),BL370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BM370)+BM370>$AJ24,$AJ24-SUM($AK370:BM370),BM370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BN370)+BN370>$AJ24,$AJ24-SUM($AK370:BN370),BN370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BO370)+BO370>$AJ24,$AJ24-SUM($AK370:BO370),BO370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BP370)+BP370>$AJ24,$AJ24-SUM($AK370:BP370),BP370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BQ370)+BQ370>$AJ24,$AJ24-SUM($AK370:BQ370),BQ370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BR370)+BR370>$AJ24,$AJ24-SUM($AK370:BR370),BR370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BS370)+BS370>$AJ24,$AJ24-SUM($AK370:BS370),BS370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BT370)+BT370>$AJ24,$AJ24-SUM($AK370:BT370),BT370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BU370)+BU370>$AJ24,$AJ24-SUM($AK370:BU370),BU370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BV370)+BV370>$AJ24,$AJ24-SUM($AK370:BV370),BV370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BW370)+BW370>$AJ24,$AJ24-SUM($AK370:BW370),BW370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BX370)+BX370>$AJ24,$AJ24-SUM($AK370:BX370),BX370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BY370)+BY370>$AJ24,$AJ24-SUM($AK370:BY370),BY370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:BZ370)+BZ370>$AJ24,$AJ24-SUM($AK370:BZ370),BZ370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CA370)+CA370>$AJ24,$AJ24-SUM($AK370:CA370),CA370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CB370)+CB370>$AJ24,$AJ24-SUM($AK370:CB370),CB370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CC370)+CC370>$AJ24,$AJ24-SUM($AK370:CC370),CC370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CD370)+CD370>$AJ24,$AJ24-SUM($AK370:CD370),CD370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CE370)+CE370>$AJ24,$AJ24-SUM($AK370:CE370),CE370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CF370)+CF370>$AJ24,$AJ24-SUM($AK370:CF370),CF370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CG370)+CG370>$AJ24,$AJ24-SUM($AK370:CG370),CG370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CH370)+CH370>$AJ24,$AJ24-SUM($AK370:CH370),CH370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CI370)+CI370>$AJ24,$AJ24-SUM($AK370:CI370),CI370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CJ370)+CJ370>$AJ24,$AJ24-SUM($AK370:CJ370),CJ370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CK370)+CK370>$AJ24,$AJ24-SUM($AK370:CK370),CK370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CL370)+CL370>$AJ24,$AJ24-SUM($AK370:CL370),CL370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CM370)+CM370>$AJ24,$AJ24-SUM($AK370:CM370),CM370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CN370)+CN370>$AJ24,$AJ24-SUM($AK370:CN370),CN370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CO370)+CO370>$AJ24,$AJ24-SUM($AK370:CO370),CO370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CP370)+CP370>$AJ24,$AJ24-SUM($AK370:CP370),CP370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CQ370)+CQ370>$AJ24,$AJ24-SUM($AK370:CQ370),CQ370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CR370)+CR370>$AJ24,$AJ24-SUM($AK370:CR370),CR370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CS370)+CS370>$AJ24,$AJ24-SUM($AK370:CS370),CS370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CT370)+CT370>$AJ24,$AJ24-SUM($AK370:CT370),CT370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CU370)+CU370>$AJ24,$AJ24-SUM($AK370:CU370),CU370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CV370)+CV370>$AJ24,$AJ24-SUM($AK370:CV370),CV370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CW370)+CW370>$AJ24,$AJ24-SUM($AK370:CW370),CW370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CX370)+CX370>$AJ24,$AJ24-SUM($AK370:CX370),CX370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CY370)+CY370>$AJ24,$AJ24-SUM($AK370:CY370),CY370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:CZ370)+CZ370>$AJ24,$AJ24-SUM($AK370:CZ370),CZ370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DA370)+DA370>$AJ24,$AJ24-SUM($AK370:DA370),DA370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DB370)+DB370>$AJ24,$AJ24-SUM($AK370:DB370),DB370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DC370)+DC370>$AJ24,$AJ24-SUM($AK370:DC370),DC370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DD370)+DD370>$AJ24,$AJ24-SUM($AK370:DD370),DD370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DE370)+DE370>$AJ24,$AJ24-SUM($AK370:DE370),DE370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DF370)+DF370>$AJ24,$AJ24-SUM($AK370:DF370),DF370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DG370)+DG370>$AJ24,$AJ24-SUM($AK370:DG370),DG370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DH370)+DH370>$AJ24,$AJ24-SUM($AK370:DH370),DH370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DI370)+DI370>$AJ24,$AJ24-SUM($AK370:DI370),DI370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DJ370)+DJ370>$AJ24,$AJ24-SUM($AK370:DJ370),DJ370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DK370)+DK370>$AJ24,$AJ24-SUM($AK370:DK370),DK370)","v":2.5611543750000002E-3},{"$f":"IF(SUM($AK370:DL370)+DL370>$AJ24,$AJ24-SUM($AK370:DL370),DL370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DM370)+DM370>$AJ24,$AJ24-SUM($AK370:DM370),DM370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DN370)+DN370>$AJ24,$AJ24-SUM($AK370:DN370),DN370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DO370)+DO370>$AJ24,$AJ24-SUM($AK370:DO370),DO370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DP370)+DP370>$AJ24,$AJ24-SUM($AK370:DP370),DP370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DQ370)+DQ370>$AJ24,$AJ24-SUM($AK370:DQ370),DQ370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DR370)+DR370>$AJ24,$AJ24-SUM($AK370:DR370),DR370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DS370)+DS370>$AJ24,$AJ24-SUM($AK370:DS370),DS370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DT370)+DT370>$AJ24,$AJ24-SUM($AK370:DT370),DT370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DU370)+DU370>$AJ24,$AJ24-SUM($AK370:DU370),DU370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DV370)+DV370>$AJ24,$AJ24-SUM($AK370:DV370),DV370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DW370)+DW370>$AJ24,$AJ24-SUM($AK370:DW370),DW370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DX370)+DX370>$AJ24,$AJ24-SUM($AK370:DX370),DX370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DY370)+DY370>$AJ24,$AJ24-SUM($AK370:DY370),DY370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:DZ370)+DZ370>$AJ24,$AJ24-SUM($AK370:DZ370),DZ370)","v":-3.6082248300317588E-16},{"$f":"IF(SUM($AK370:EA370)+EA370>$AJ24,$AJ24-SUM($AK370:EA370),EA370)","v":-3.6082248300317588E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.57201825E-3,{"$f":"IF(SUM($AK371:AK371)+AK371>$AJ25,$AJ25-SUM($AK371:AK371),AK371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AL371)+AL371>$AJ25,$AJ25-SUM($AK371:AL371),AL371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AM371)+AM371>$AJ25,$AJ25-SUM($AK371:AM371),AM371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AN371)+AN371>$AJ25,$AJ25-SUM($AK371:AN371),AN371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AO371)+AO371>$AJ25,$AJ25-SUM($AK371:AO371),AO371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AP371)+AP371>$AJ25,$AJ25-SUM($AK371:AP371),AP371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AQ371)+AQ371>$AJ25,$AJ25-SUM($AK371:AQ371),AQ371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AR371)+AR371>$AJ25,$AJ25-SUM($AK371:AR371),AR371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AS371)+AS371>$AJ25,$AJ25-SUM($AK371:AS371),AS371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AT371)+AT371>$AJ25,$AJ25-SUM($AK371:AT371),AT371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AU371)+AU371>$AJ25,$AJ25-SUM($AK371:AU371),AU371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AV371)+AV371>$AJ25,$AJ25-SUM($AK371:AV371),AV371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AW371)+AW371>$AJ25,$AJ25-SUM($AK371:AW371),AW371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AX371)+AX371>$AJ25,$AJ25-SUM($AK371:AX371),AX371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AY371)+AY371>$AJ25,$AJ25-SUM($AK371:AY371),AY371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:AZ371)+AZ371>$AJ25,$AJ25-SUM($AK371:AZ371),AZ371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BA371)+BA371>$AJ25,$AJ25-SUM($AK371:BA371),BA371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BB371)+BB371>$AJ25,$AJ25-SUM($AK371:BB371),BB371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BC371)+BC371>$AJ25,$AJ25-SUM($AK371:BC371),BC371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BD371)+BD371>$AJ25,$AJ25-SUM($AK371:BD371),BD371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BE371)+BE371>$AJ25,$AJ25-SUM($AK371:BE371),BE371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BF371)+BF371>$AJ25,$AJ25-SUM($AK371:BF371),BF371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BG371)+BG371>$AJ25,$AJ25-SUM($AK371:BG371),BG371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BH371)+BH371>$AJ25,$AJ25-SUM($AK371:BH371),BH371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BI371)+BI371>$AJ25,$AJ25-SUM($AK371:BI371),BI371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BJ371)+BJ371>$AJ25,$AJ25-SUM($AK371:BJ371),BJ371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BK371)+BK371>$AJ25,$AJ25-SUM($AK371:BK371),BK371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BL371)+BL371>$AJ25,$AJ25-SUM($AK371:BL371),BL371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BM371)+BM371>$AJ25,$AJ25-SUM($AK371:BM371),BM371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BN371)+BN371>$AJ25,$AJ25-SUM($AK371:BN371),BN371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BO371)+BO371>$AJ25,$AJ25-SUM($AK371:BO371),BO371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BP371)+BP371>$AJ25,$AJ25-SUM($AK371:BP371),BP371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BQ371)+BQ371>$AJ25,$AJ25-SUM($AK371:BQ371),BQ371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BR371)+BR371>$AJ25,$AJ25-SUM($AK371:BR371),BR371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BS371)+BS371>$AJ25,$AJ25-SUM($AK371:BS371),BS371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BT371)+BT371>$AJ25,$AJ25-SUM($AK371:BT371),BT371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BU371)+BU371>$AJ25,$AJ25-SUM($AK371:BU371),BU371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BV371)+BV371>$AJ25,$AJ25-SUM($AK371:BV371),BV371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BW371)+BW371>$AJ25,$AJ25-SUM($AK371:BW371),BW371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BX371)+BX371>$AJ25,$AJ25-SUM($AK371:BX371),BX371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BY371)+BY371>$AJ25,$AJ25-SUM($AK371:BY371),BY371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:BZ371)+BZ371>$AJ25,$AJ25-SUM($AK371:BZ371),BZ371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CA371)+CA371>$AJ25,$AJ25-SUM($AK371:CA371),CA371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CB371)+CB371>$AJ25,$AJ25-SUM($AK371:CB371),CB371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CC371)+CC371>$AJ25,$AJ25-SUM($AK371:CC371),CC371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CD371)+CD371>$AJ25,$AJ25-SUM($AK371:CD371),CD371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CE371)+CE371>$AJ25,$AJ25-SUM($AK371:CE371),CE371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CF371)+CF371>$AJ25,$AJ25-SUM($AK371:CF371),CF371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CG371)+CG371>$AJ25,$AJ25-SUM($AK371:CG371),CG371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CH371)+CH371>$AJ25,$AJ25-SUM($AK371:CH371),CH371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CI371)+CI371>$AJ25,$AJ25-SUM($AK371:CI371),CI371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CJ371)+CJ371>$AJ25,$AJ25-SUM($AK371:CJ371),CJ371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CK371)+CK371>$AJ25,$AJ25-SUM($AK371:CK371),CK371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CL371)+CL371>$AJ25,$AJ25-SUM($AK371:CL371),CL371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CM371)+CM371>$AJ25,$AJ25-SUM($AK371:CM371),CM371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CN371)+CN371>$AJ25,$AJ25-SUM($AK371:CN371),CN371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CO371)+CO371>$AJ25,$AJ25-SUM($AK371:CO371),CO371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CP371)+CP371>$AJ25,$AJ25-SUM($AK371:CP371),CP371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CQ371)+CQ371>$AJ25,$AJ25-SUM($AK371:CQ371),CQ371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CR371)+CR371>$AJ25,$AJ25-SUM($AK371:CR371),CR371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CS371)+CS371>$AJ25,$AJ25-SUM($AK371:CS371),CS371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CT371)+CT371>$AJ25,$AJ25-SUM($AK371:CT371),CT371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CU371)+CU371>$AJ25,$AJ25-SUM($AK371:CU371),CU371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CV371)+CV371>$AJ25,$AJ25-SUM($AK371:CV371),CV371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CW371)+CW371>$AJ25,$AJ25-SUM($AK371:CW371),CW371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CX371)+CX371>$AJ25,$AJ25-SUM($AK371:CX371),CX371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CY371)+CY371>$AJ25,$AJ25-SUM($AK371:CY371),CY371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:CZ371)+CZ371>$AJ25,$AJ25-SUM($AK371:CZ371),CZ371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DA371)+DA371>$AJ25,$AJ25-SUM($AK371:DA371),DA371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DB371)+DB371>$AJ25,$AJ25-SUM($AK371:DB371),DB371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DC371)+DC371>$AJ25,$AJ25-SUM($AK371:DC371),DC371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DD371)+DD371>$AJ25,$AJ25-SUM($AK371:DD371),DD371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DE371)+DE371>$AJ25,$AJ25-SUM($AK371:DE371),DE371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DF371)+DF371>$AJ25,$AJ25-SUM($AK371:DF371),DF371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DG371)+DG371>$AJ25,$AJ25-SUM($AK371:DG371),DG371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DH371)+DH371>$AJ25,$AJ25-SUM($AK371:DH371),DH371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DI371)+DI371>$AJ25,$AJ25-SUM($AK371:DI371),DI371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DJ371)+DJ371>$AJ25,$AJ25-SUM($AK371:DJ371),DJ371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DK371)+DK371>$AJ25,$AJ25-SUM($AK371:DK371),DK371)","v":1.57201825E-3},{"$f":"IF(SUM($AK371:DL371)+DL371>$AJ25,$AJ25-SUM($AK371:DL371),DL371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DM371)+DM371>$AJ25,$AJ25-SUM($AK371:DM371),DM371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DN371)+DN371>$AJ25,$AJ25-SUM($AK371:DN371),DN371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DO371)+DO371>$AJ25,$AJ25-SUM($AK371:DO371),DO371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DP371)+DP371>$AJ25,$AJ25-SUM($AK371:DP371),DP371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DQ371)+DQ371>$AJ25,$AJ25-SUM($AK371:DQ371),DQ371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DR371)+DR371>$AJ25,$AJ25-SUM($AK371:DR371),DR371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DS371)+DS371>$AJ25,$AJ25-SUM($AK371:DS371),DS371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DT371)+DT371>$AJ25,$AJ25-SUM($AK371:DT371),DT371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DU371)+DU371>$AJ25,$AJ25-SUM($AK371:DU371),DU371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DV371)+DV371>$AJ25,$AJ25-SUM($AK371:DV371),DV371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DW371)+DW371>$AJ25,$AJ25-SUM($AK371:DW371),DW371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DX371)+DX371>$AJ25,$AJ25-SUM($AK371:DX371),DX371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DY371)+DY371>$AJ25,$AJ25-SUM($AK371:DY371),DY371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:DZ371)+DZ371>$AJ25,$AJ25-SUM($AK371:DZ371),DZ371)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AK371:EA371)+EA371>$AJ25,$AJ25-SUM($AK371:EA371),EA371)","v":-8.3266726846886741E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5337224999999998E-4,{"$f":"IF(SUM($AK372:AK372)+AK372>$AJ26,$AJ26-SUM($AK372:AK372),AK372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AL372)+AL372>$AJ26,$AJ26-SUM($AK372:AL372),AL372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AM372)+AM372>$AJ26,$AJ26-SUM($AK372:AM372),AM372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AN372)+AN372>$AJ26,$AJ26-SUM($AK372:AN372),AN372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AO372)+AO372>$AJ26,$AJ26-SUM($AK372:AO372),AO372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AP372)+AP372>$AJ26,$AJ26-SUM($AK372:AP372),AP372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AQ372)+AQ372>$AJ26,$AJ26-SUM($AK372:AQ372),AQ372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AR372)+AR372>$AJ26,$AJ26-SUM($AK372:AR372),AR372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AS372)+AS372>$AJ26,$AJ26-SUM($AK372:AS372),AS372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AT372)+AT372>$AJ26,$AJ26-SUM($AK372:AT372),AT372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AU372)+AU372>$AJ26,$AJ26-SUM($AK372:AU372),AU372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AV372)+AV372>$AJ26,$AJ26-SUM($AK372:AV372),AV372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AW372)+AW372>$AJ26,$AJ26-SUM($AK372:AW372),AW372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AX372)+AX372>$AJ26,$AJ26-SUM($AK372:AX372),AX372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AY372)+AY372>$AJ26,$AJ26-SUM($AK372:AY372),AY372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:AZ372)+AZ372>$AJ26,$AJ26-SUM($AK372:AZ372),AZ372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BA372)+BA372>$AJ26,$AJ26-SUM($AK372:BA372),BA372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BB372)+BB372>$AJ26,$AJ26-SUM($AK372:BB372),BB372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BC372)+BC372>$AJ26,$AJ26-SUM($AK372:BC372),BC372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BD372)+BD372>$AJ26,$AJ26-SUM($AK372:BD372),BD372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BE372)+BE372>$AJ26,$AJ26-SUM($AK372:BE372),BE372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BF372)+BF372>$AJ26,$AJ26-SUM($AK372:BF372),BF372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BG372)+BG372>$AJ26,$AJ26-SUM($AK372:BG372),BG372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BH372)+BH372>$AJ26,$AJ26-SUM($AK372:BH372),BH372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BI372)+BI372>$AJ26,$AJ26-SUM($AK372:BI372),BI372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BJ372)+BJ372>$AJ26,$AJ26-SUM($AK372:BJ372),BJ372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BK372)+BK372>$AJ26,$AJ26-SUM($AK372:BK372),BK372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BL372)+BL372>$AJ26,$AJ26-SUM($AK372:BL372),BL372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BM372)+BM372>$AJ26,$AJ26-SUM($AK372:BM372),BM372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BN372)+BN372>$AJ26,$AJ26-SUM($AK372:BN372),BN372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BO372)+BO372>$AJ26,$AJ26-SUM($AK372:BO372),BO372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BP372)+BP372>$AJ26,$AJ26-SUM($AK372:BP372),BP372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BQ372)+BQ372>$AJ26,$AJ26-SUM($AK372:BQ372),BQ372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BR372)+BR372>$AJ26,$AJ26-SUM($AK372:BR372),BR372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BS372)+BS372>$AJ26,$AJ26-SUM($AK372:BS372),BS372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BT372)+BT372>$AJ26,$AJ26-SUM($AK372:BT372),BT372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BU372)+BU372>$AJ26,$AJ26-SUM($AK372:BU372),BU372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BV372)+BV372>$AJ26,$AJ26-SUM($AK372:BV372),BV372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BW372)+BW372>$AJ26,$AJ26-SUM($AK372:BW372),BW372)","v":5.5337224999999998E-4},{"$f":"IF(SUM($AK372:BX372)+BX372>$AJ26,$AJ26-SUM($AK372:BX372),BX372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:BY372)+BY372>$AJ26,$AJ26-SUM($AK372:BY372),BY372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:BZ372)+BZ372>$AJ26,$AJ26-SUM($AK372:BZ372),BZ372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CA372)+CA372>$AJ26,$AJ26-SUM($AK372:CA372),CA372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CB372)+CB372>$AJ26,$AJ26-SUM($AK372:CB372),CB372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CC372)+CC372>$AJ26,$AJ26-SUM($AK372:CC372),CC372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CD372)+CD372>$AJ26,$AJ26-SUM($AK372:CD372),CD372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CE372)+CE372>$AJ26,$AJ26-SUM($AK372:CE372),CE372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CF372)+CF372>$AJ26,$AJ26-SUM($AK372:CF372),CF372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CG372)+CG372>$AJ26,$AJ26-SUM($AK372:CG372),CG372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CH372)+CH372>$AJ26,$AJ26-SUM($AK372:CH372),CH372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CI372)+CI372>$AJ26,$AJ26-SUM($AK372:CI372),CI372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CJ372)+CJ372>$AJ26,$AJ26-SUM($AK372:CJ372),CJ372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CK372)+CK372>$AJ26,$AJ26-SUM($AK372:CK372),CK372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CL372)+CL372>$AJ26,$AJ26-SUM($AK372:CL372),CL372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CM372)+CM372>$AJ26,$AJ26-SUM($AK372:CM372),CM372)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AK372:CN372)+CN372>$AJ26,$AJ26-SUM($AK372:CN372),CN372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CO372)+CO372>$AJ26,$AJ26-SUM($AK372:CO372),CO372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CP372)+CP372>$AJ26,$AJ26-SUM($AK372:CP372),CP372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CQ372)+CQ372>$AJ26,$AJ26-SUM($AK372:CQ372),CQ372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CR372)+CR372>$AJ26,$AJ26-SUM($AK372:CR372),CR372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CS372)+CS372>$AJ26,$AJ26-SUM($AK372:CS372),CS372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CT372)+CT372>$AJ26,$AJ26-SUM($AK372:CT372),CT372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CU372)+CU372>$AJ26,$AJ26-SUM($AK372:CU372),CU372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CV372)+CV372>$AJ26,$AJ26-SUM($AK372:CV372),CV372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CW372)+CW372>$AJ26,$AJ26-SUM($AK372:CW372),CW372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CX372)+CX372>$AJ26,$AJ26-SUM($AK372:CX372),CX372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CY372)+CY372>$AJ26,$AJ26-SUM($AK372:CY372),CY372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:CZ372)+CZ372>$AJ26,$AJ26-SUM($AK372:CZ372),CZ372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DA372)+DA372>$AJ26,$AJ26-SUM($AK372:DA372),DA372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DB372)+DB372>$AJ26,$AJ26-SUM($AK372:DB372),DB372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DC372)+DC372>$AJ26,$AJ26-SUM($AK372:DC372),DC372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DD372)+DD372>$AJ26,$AJ26-SUM($AK372:DD372),DD372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DE372)+DE372>$AJ26,$AJ26-SUM($AK372:DE372),DE372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DF372)+DF372>$AJ26,$AJ26-SUM($AK372:DF372),DF372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DG372)+DG372>$AJ26,$AJ26-SUM($AK372:DG372),DG372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DH372)+DH372>$AJ26,$AJ26-SUM($AK372:DH372),DH372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DI372)+DI372>$AJ26,$AJ26-SUM($AK372:DI372),DI372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DJ372)+DJ372>$AJ26,$AJ26-SUM($AK372:DJ372),DJ372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DK372)+DK372>$AJ26,$AJ26-SUM($AK372:DK372),DK372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DL372)+DL372>$AJ26,$AJ26-SUM($AK372:DL372),DL372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DM372)+DM372>$AJ26,$AJ26-SUM($AK372:DM372),DM372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DN372)+DN372>$AJ26,$AJ26-SUM($AK372:DN372),DN372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DO372)+DO372>$AJ26,$AJ26-SUM($AK372:DO372),DO372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DP372)+DP372>$AJ26,$AJ26-SUM($AK372:DP372),DP372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DQ372)+DQ372>$AJ26,$AJ26-SUM($AK372:DQ372),DQ372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DR372)+DR372>$AJ26,$AJ26-SUM($AK372:DR372),DR372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DS372)+DS372>$AJ26,$AJ26-SUM($AK372:DS372),DS372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DT372)+DT372>$AJ26,$AJ26-SUM($AK372:DT372),DT372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DU372)+DU372>$AJ26,$AJ26-SUM($AK372:DU372),DU372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DV372)+DV372>$AJ26,$AJ26-SUM($AK372:DV372),DV372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DW372)+DW372>$AJ26,$AJ26-SUM($AK372:DW372),DW372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DX372)+DX372>$AJ26,$AJ26-SUM($AK372:DX372),DX372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DY372)+DY372>$AJ26,$AJ26-SUM($AK372:DY372),DY372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:DZ372)+DZ372>$AJ26,$AJ26-SUM($AK372:DZ372),DZ372)","v":-5.2041704279304213E-17},{"$f":"IF(SUM($AK372:EA372)+EA372>$AJ26,$AJ26-SUM($AK372:EA372),EA372)","v":-5.2041704279304213E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,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,{"$f":"IF(SUM($AK373:AK373)+AK373>$AJ27,$AJ27-SUM($AK373:AK373),AK373)","v":0},{"$f":"IF(SUM($AK373:AL373)+AL373>$AJ27,$AJ27-SUM($AK373:AL373),AL373)","v":0},{"$f":"IF(SUM($AK373:AM373)+AM373>$AJ27,$AJ27-SUM($AK373:AM373),AM373)","v":0},{"$f":"IF(SUM($AK373:AN373)+AN373>$AJ27,$AJ27-SUM($AK373:AN373),AN373)","v":0},{"$f":"IF(SUM($AK373:AO373)+AO373>$AJ27,$AJ27-SUM($AK373:AO373),AO373)","v":0},{"$f":"IF(SUM($AK373:AP373)+AP373>$AJ27,$AJ27-SUM($AK373:AP373),AP373)","v":0},{"$f":"IF(SUM($AK373:AQ373)+AQ373>$AJ27,$AJ27-SUM($AK373:AQ373),AQ373)","v":0},{"$f":"IF(SUM($AK373:AR373)+AR373>$AJ27,$AJ27-SUM($AK373:AR373),AR373)","v":0},{"$f":"IF(SUM($AK373:AS373)+AS373>$AJ27,$AJ27-SUM($AK373:AS373),AS373)","v":0},{"$f":"IF(SUM($AK373:AT373)+AT373>$AJ27,$AJ27-SUM($AK373:AT373),AT373)","v":0},{"$f":"IF(SUM($AK373:AU373)+AU373>$AJ27,$AJ27-SUM($AK373:AU373),AU373)","v":0},{"$f":"IF(SUM($AK373:AV373)+AV373>$AJ27,$AJ27-SUM($AK373:AV373),AV373)","v":0},{"$f":"IF(SUM($AK373:AW373)+AW373>$AJ27,$AJ27-SUM($AK373:AW373),AW373)","v":0},{"$f":"IF(SUM($AK373:AX373)+AX373>$AJ27,$AJ27-SUM($AK373:AX373),AX373)","v":0},{"$f":"IF(SUM($AK373:AY373)+AY373>$AJ27,$AJ27-SUM($AK373:AY373),AY373)","v":0},{"$f":"IF(SUM($AK373:AZ373)+AZ373>$AJ27,$AJ27-SUM($AK373:AZ373),AZ373)","v":0},{"$f":"IF(SUM($AK373:BA373)+BA373>$AJ27,$AJ27-SUM($AK373:BA373),BA373)","v":0},{"$f":"IF(SUM($AK373:BB373)+BB373>$AJ27,$AJ27-SUM($AK373:BB373),BB373)","v":0},{"$f":"IF(SUM($AK373:BC373)+BC373>$AJ27,$AJ27-SUM($AK373:BC373),BC373)","v":0},{"$f":"IF(SUM($AK373:BD373)+BD373>$AJ27,$AJ27-SUM($AK373:BD373),BD373)","v":0},{"$f":"IF(SUM($AK373:BE373)+BE373>$AJ27,$AJ27-SUM($AK373:BE373),BE373)","v":0},{"$f":"IF(SUM($AK373:BF373)+BF373>$AJ27,$AJ27-SUM($AK373:BF373),BF373)","v":0},{"$f":"IF(SUM($AK373:BG373)+BG373>$AJ27,$AJ27-SUM($AK373:BG373),BG373)","v":0},{"$f":"IF(SUM($AK373:BH373)+BH373>$AJ27,$AJ27-SUM($AK373:BH373),BH373)","v":0},{"$f":"IF(SUM($AK373:BI373)+BI373>$AJ27,$AJ27-SUM($AK373:BI373),BI373)","v":0},{"$f":"IF(SUM($AK373:BJ373)+BJ373>$AJ27,$AJ27-SUM($AK373:BJ373),BJ373)","v":0},{"$f":"IF(SUM($AK373:BK373)+BK373>$AJ27,$AJ27-SUM($AK373:BK373),BK373)","v":0},{"$f":"IF(SUM($AK373:BL373)+BL373>$AJ27,$AJ27-SUM($AK373:BL373),BL373)","v":0},{"$f":"IF(SUM($AK373:BM373)+BM373>$AJ27,$AJ27-SUM($AK373:BM373),BM373)","v":0},{"$f":"IF(SUM($AK373:BN373)+BN373>$AJ27,$AJ27-SUM($AK373:BN373),BN373)","v":0},{"$f":"IF(SUM($AK373:BO373)+BO373>$AJ27,$AJ27-SUM($AK373:BO373),BO373)","v":0},{"$f":"IF(SUM($AK373:BP373)+BP373>$AJ27,$AJ27-SUM($AK373:BP373),BP373)","v":0},{"$f":"IF(SUM($AK373:BQ373)+BQ373>$AJ27,$AJ27-SUM($AK373:BQ373),BQ373)","v":0},{"$f":"IF(SUM($AK373:BR373)+BR373>$AJ27,$AJ27-SUM($AK373:BR373),BR373)","v":0},{"$f":"IF(SUM($AK373:BS373)+BS373>$AJ27,$AJ27-SUM($AK373:BS373),BS373)","v":0},{"$f":"IF(SUM($AK373:BT373)+BT373>$AJ27,$AJ27-SUM($AK373:BT373),BT373)","v":0},{"$f":"IF(SUM($AK373:BU373)+BU373>$AJ27,$AJ27-SUM($AK373:BU373),BU373)","v":0},{"$f":"IF(SUM($AK373:BV373)+BV373>$AJ27,$AJ27-SUM($AK373:BV373),BV373)","v":0},{"$f":"IF(SUM($AK373:BW373)+BW373>$AJ27,$AJ27-SUM($AK373:BW373),BW373)","v":0},{"$f":"IF(SUM($AK373:BX373)+BX373>$AJ27,$AJ27-SUM($AK373:BX373),BX373)","v":0},{"$f":"IF(SUM($AK373:BY373)+BY373>$AJ27,$AJ27-SUM($AK373:BY373),BY373)","v":0},{"$f":"IF(SUM($AK373:BZ373)+BZ373>$AJ27,$AJ27-SUM($AK373:BZ373),BZ373)","v":0},{"$f":"IF(SUM($AK373:CA373)+CA373>$AJ27,$AJ27-SUM($AK373:CA373),CA373)","v":0},{"$f":"IF(SUM($AK373:CB373)+CB373>$AJ27,$AJ27-SUM($AK373:CB373),CB373)","v":0},{"$f":"IF(SUM($AK373:CC373)+CC373>$AJ27,$AJ27-SUM($AK373:CC373),CC373)","v":0},{"$f":"IF(SUM($AK373:CD373)+CD373>$AJ27,$AJ27-SUM($AK373:CD373),CD373)","v":0},{"$f":"IF(SUM($AK373:CE373)+CE373>$AJ27,$AJ27-SUM($AK373:CE373),CE373)","v":0},{"$f":"IF(SUM($AK373:CF373)+CF373>$AJ27,$AJ27-SUM($AK373:CF373),CF373)","v":0},{"$f":"IF(SUM($AK373:CG373)+CG373>$AJ27,$AJ27-SUM($AK373:CG373),CG373)","v":0},{"$f":"IF(SUM($AK373:CH373)+CH373>$AJ27,$AJ27-SUM($AK373:CH373),CH373)","v":0},{"$f":"IF(SUM($AK373:CI373)+CI373>$AJ27,$AJ27-SUM($AK373:CI373),CI373)","v":0},{"$f":"IF(SUM($AK373:CJ373)+CJ373>$AJ27,$AJ27-SUM($AK373:CJ373),CJ373)","v":0},{"$f":"IF(SUM($AK373:CK373)+CK373>$AJ27,$AJ27-SUM($AK373:CK373),CK373)","v":0},{"$f":"IF(SUM($AK373:CL373)+CL373>$AJ27,$AJ27-SUM($AK373:CL373),CL373)","v":0},{"$f":"IF(SUM($AK373:CM373)+CM373>$AJ27,$AJ27-SUM($AK373:CM373),CM373)","v":0},{"$f":"IF(SUM($AK373:CN373)+CN373>$AJ27,$AJ27-SUM($AK373:CN373),CN373)","v":0},{"$f":"IF(SUM($AK373:CO373)+CO373>$AJ27,$AJ27-SUM($AK373:CO373),CO373)","v":0},{"$f":"IF(SUM($AK373:CP373)+CP373>$AJ27,$AJ27-SUM($AK373:CP373),CP373)","v":0},{"$f":"IF(SUM($AK373:CQ373)+CQ373>$AJ27,$AJ27-SUM($AK373:CQ373),CQ373)","v":0},{"$f":"IF(SUM($AK373:CR373)+CR373>$AJ27,$AJ27-SUM($AK373:CR373),CR373)","v":0},{"$f":"IF(SUM($AK373:CS373)+CS373>$AJ27,$AJ27-SUM($AK373:CS373),CS373)","v":0},{"$f":"IF(SUM($AK373:CT373)+CT373>$AJ27,$AJ27-SUM($AK373:CT373),CT373)","v":0},{"$f":"IF(SUM($AK373:CU373)+CU373>$AJ27,$AJ27-SUM($AK373:CU373),CU373)","v":0},{"$f":"IF(SUM($AK373:CV373)+CV373>$AJ27,$AJ27-SUM($AK373:CV373),CV373)","v":0},{"$f":"IF(SUM($AK373:CW373)+CW373>$AJ27,$AJ27-SUM($AK373:CW373),CW373)","v":0},{"$f":"IF(SUM($AK373:CX373)+CX373>$AJ27,$AJ27-SUM($AK373:CX373),CX373)","v":0},{"$f":"IF(SUM($AK373:CY373)+CY373>$AJ27,$AJ27-SUM($AK373:CY373),CY373)","v":0},{"$f":"IF(SUM($AK373:CZ373)+CZ373>$AJ27,$AJ27-SUM($AK373:CZ373),CZ373)","v":0},{"$f":"IF(SUM($AK373:DA373)+DA373>$AJ27,$AJ27-SUM($AK373:DA373),DA373)","v":0},{"$f":"IF(SUM($AK373:DB373)+DB373>$AJ27,$AJ27-SUM($AK373:DB373),DB373)","v":0},{"$f":"IF(SUM($AK373:DC373)+DC373>$AJ27,$AJ27-SUM($AK373:DC373),DC373)","v":0},{"$f":"IF(SUM($AK373:DD373)+DD373>$AJ27,$AJ27-SUM($AK373:DD373),DD373)","v":0},{"$f":"IF(SUM($AK373:DE373)+DE373>$AJ27,$AJ27-SUM($AK373:DE373),DE373)","v":0},{"$f":"IF(SUM($AK373:DF373)+DF373>$AJ27,$AJ27-SUM($AK373:DF373),DF373)","v":0},{"$f":"IF(SUM($AK373:DG373)+DG373>$AJ27,$AJ27-SUM($AK373:DG373),DG373)","v":0},{"$f":"IF(SUM($AK373:DH373)+DH373>$AJ27,$AJ27-SUM($AK373:DH373),DH373)","v":0},{"$f":"IF(SUM($AK373:DI373)+DI373>$AJ27,$AJ27-SUM($AK373:DI373),DI373)","v":0},{"$f":"IF(SUM($AK373:DJ373)+DJ373>$AJ27,$AJ27-SUM($AK373:DJ373),DJ373)","v":0},{"$f":"IF(SUM($AK373:DK373)+DK373>$AJ27,$AJ27-SUM($AK373:DK373),DK373)","v":0},{"$f":"IF(SUM($AK373:DL373)+DL373>$AJ27,$AJ27-SUM($AK373:DL373),DL373)","v":0},{"$f":"IF(SUM($AK373:DM373)+DM373>$AJ27,$AJ27-SUM($AK373:DM373),DM373)","v":0},{"$f":"IF(SUM($AK373:DN373)+DN373>$AJ27,$AJ27-SUM($AK373:DN373),DN373)","v":0},{"$f":"IF(SUM($AK373:DO373)+DO373>$AJ27,$AJ27-SUM($AK373:DO373),DO373)","v":0},{"$f":"IF(SUM($AK373:DP373)+DP373>$AJ27,$AJ27-SUM($AK373:DP373),DP373)","v":0},{"$f":"IF(SUM($AK373:DQ373)+DQ373>$AJ27,$AJ27-SUM($AK373:DQ373),DQ373)","v":0},{"$f":"IF(SUM($AK373:DR373)+DR373>$AJ27,$AJ27-SUM($AK373:DR373),DR373)","v":0},{"$f":"IF(SUM($AK373:DS373)+DS373>$AJ27,$AJ27-SUM($AK373:DS373),DS373)","v":0},{"$f":"IF(SUM($AK373:DT373)+DT373>$AJ27,$AJ27-SUM($AK373:DT373),DT373)","v":0},{"$f":"IF(SUM($AK373:DU373)+DU373>$AJ27,$AJ27-SUM($AK373:DU373),DU373)","v":0},{"$f":"IF(SUM($AK373:DV373)+DV373>$AJ27,$AJ27-SUM($AK373:DV373),DV373)","v":0},{"$f":"IF(SUM($AK373:DW373)+DW373>$AJ27,$AJ27-SUM($AK373:DW373),DW373)","v":0},{"$f":"IF(SUM($AK373:DX373)+DX373>$AJ27,$AJ27-SUM($AK373:DX373),DX373)","v":0},{"$f":"IF(SUM($AK373:DY373)+DY373>$AJ27,$AJ27-SUM($AK373:DY373),DY373)","v":0},{"$f":"IF(SUM($AK373:DZ373)+DZ373>$AJ27,$AJ27-SUM($AK373:DZ373),DZ373)","v":0},{"$f":"IF(SUM($AK373:EA373)+EA373>$AJ27,$AJ27-SUM($AK373:EA373),EA373)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,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,{"$f":"IF(SUM($AK374:AK374)+AK374>$AJ28,$AJ28-SUM($AK374:AK374),AK374)","v":0},{"$f":"IF(SUM($AK374:AL374)+AL374>$AJ28,$AJ28-SUM($AK374:AL374),AL374)","v":0},{"$f":"IF(SUM($AK374:AM374)+AM374>$AJ28,$AJ28-SUM($AK374:AM374),AM374)","v":0},{"$f":"IF(SUM($AK374:AN374)+AN374>$AJ28,$AJ28-SUM($AK374:AN374),AN374)","v":0},{"$f":"IF(SUM($AK374:AO374)+AO374>$AJ28,$AJ28-SUM($AK374:AO374),AO374)","v":0},{"$f":"IF(SUM($AK374:AP374)+AP374>$AJ28,$AJ28-SUM($AK374:AP374),AP374)","v":0},{"$f":"IF(SUM($AK374:AQ374)+AQ374>$AJ28,$AJ28-SUM($AK374:AQ374),AQ374)","v":0},{"$f":"IF(SUM($AK374:AR374)+AR374>$AJ28,$AJ28-SUM($AK374:AR374),AR374)","v":0},{"$f":"IF(SUM($AK374:AS374)+AS374>$AJ28,$AJ28-SUM($AK374:AS374),AS374)","v":0},{"$f":"IF(SUM($AK374:AT374)+AT374>$AJ28,$AJ28-SUM($AK374:AT374),AT374)","v":0},{"$f":"IF(SUM($AK374:AU374)+AU374>$AJ28,$AJ28-SUM($AK374:AU374),AU374)","v":0},{"$f":"IF(SUM($AK374:AV374)+AV374>$AJ28,$AJ28-SUM($AK374:AV374),AV374)","v":0},{"$f":"IF(SUM($AK374:AW374)+AW374>$AJ28,$AJ28-SUM($AK374:AW374),AW374)","v":0},{"$f":"IF(SUM($AK374:AX374)+AX374>$AJ28,$AJ28-SUM($AK374:AX374),AX374)","v":0},{"$f":"IF(SUM($AK374:AY374)+AY374>$AJ28,$AJ28-SUM($AK374:AY374),AY374)","v":0},{"$f":"IF(SUM($AK374:AZ374)+AZ374>$AJ28,$AJ28-SUM($AK374:AZ374),AZ374)","v":0},{"$f":"IF(SUM($AK374:BA374)+BA374>$AJ28,$AJ28-SUM($AK374:BA374),BA374)","v":0},{"$f":"IF(SUM($AK374:BB374)+BB374>$AJ28,$AJ28-SUM($AK374:BB374),BB374)","v":0},{"$f":"IF(SUM($AK374:BC374)+BC374>$AJ28,$AJ28-SUM($AK374:BC374),BC374)","v":0},{"$f":"IF(SUM($AK374:BD374)+BD374>$AJ28,$AJ28-SUM($AK374:BD374),BD374)","v":0},{"$f":"IF(SUM($AK374:BE374)+BE374>$AJ28,$AJ28-SUM($AK374:BE374),BE374)","v":0},{"$f":"IF(SUM($AK374:BF374)+BF374>$AJ28,$AJ28-SUM($AK374:BF374),BF374)","v":0},{"$f":"IF(SUM($AK374:BG374)+BG374>$AJ28,$AJ28-SUM($AK374:BG374),BG374)","v":0},{"$f":"IF(SUM($AK374:BH374)+BH374>$AJ28,$AJ28-SUM($AK374:BH374),BH374)","v":0},{"$f":"IF(SUM($AK374:BI374)+BI374>$AJ28,$AJ28-SUM($AK374:BI374),BI374)","v":0},{"$f":"IF(SUM($AK374:BJ374)+BJ374>$AJ28,$AJ28-SUM($AK374:BJ374),BJ374)","v":0},{"$f":"IF(SUM($AK374:BK374)+BK374>$AJ28,$AJ28-SUM($AK374:BK374),BK374)","v":0},{"$f":"IF(SUM($AK374:BL374)+BL374>$AJ28,$AJ28-SUM($AK374:BL374),BL374)","v":0},{"$f":"IF(SUM($AK374:BM374)+BM374>$AJ28,$AJ28-SUM($AK374:BM374),BM374)","v":0},{"$f":"IF(SUM($AK374:BN374)+BN374>$AJ28,$AJ28-SUM($AK374:BN374),BN374)","v":0},{"$f":"IF(SUM($AK374:BO374)+BO374>$AJ28,$AJ28-SUM($AK374:BO374),BO374)","v":0},{"$f":"IF(SUM($AK374:BP374)+BP374>$AJ28,$AJ28-SUM($AK374:BP374),BP374)","v":0},{"$f":"IF(SUM($AK374:BQ374)+BQ374>$AJ28,$AJ28-SUM($AK374:BQ374),BQ374)","v":0},{"$f":"IF(SUM($AK374:BR374)+BR374>$AJ28,$AJ28-SUM($AK374:BR374),BR374)","v":0},{"$f":"IF(SUM($AK374:BS374)+BS374>$AJ28,$AJ28-SUM($AK374:BS374),BS374)","v":0},{"$f":"IF(SUM($AK374:BT374)+BT374>$AJ28,$AJ28-SUM($AK374:BT374),BT374)","v":0},{"$f":"IF(SUM($AK374:BU374)+BU374>$AJ28,$AJ28-SUM($AK374:BU374),BU374)","v":0},{"$f":"IF(SUM($AK374:BV374)+BV374>$AJ28,$AJ28-SUM($AK374:BV374),BV374)","v":0},{"$f":"IF(SUM($AK374:BW374)+BW374>$AJ28,$AJ28-SUM($AK374:BW374),BW374)","v":0},{"$f":"IF(SUM($AK374:BX374)+BX374>$AJ28,$AJ28-SUM($AK374:BX374),BX374)","v":0},{"$f":"IF(SUM($AK374:BY374)+BY374>$AJ28,$AJ28-SUM($AK374:BY374),BY374)","v":0},{"$f":"IF(SUM($AK374:BZ374)+BZ374>$AJ28,$AJ28-SUM($AK374:BZ374),BZ374)","v":0},{"$f":"IF(SUM($AK374:CA374)+CA374>$AJ28,$AJ28-SUM($AK374:CA374),CA374)","v":0},{"$f":"IF(SUM($AK374:CB374)+CB374>$AJ28,$AJ28-SUM($AK374:CB374),CB374)","v":0},{"$f":"IF(SUM($AK374:CC374)+CC374>$AJ28,$AJ28-SUM($AK374:CC374),CC374)","v":0},{"$f":"IF(SUM($AK374:CD374)+CD374>$AJ28,$AJ28-SUM($AK374:CD374),CD374)","v":0},{"$f":"IF(SUM($AK374:CE374)+CE374>$AJ28,$AJ28-SUM($AK374:CE374),CE374)","v":0},{"$f":"IF(SUM($AK374:CF374)+CF374>$AJ28,$AJ28-SUM($AK374:CF374),CF374)","v":0},{"$f":"IF(SUM($AK374:CG374)+CG374>$AJ28,$AJ28-SUM($AK374:CG374),CG374)","v":0},{"$f":"IF(SUM($AK374:CH374)+CH374>$AJ28,$AJ28-SUM($AK374:CH374),CH374)","v":0},{"$f":"IF(SUM($AK374:CI374)+CI374>$AJ28,$AJ28-SUM($AK374:CI374),CI374)","v":0},{"$f":"IF(SUM($AK374:CJ374)+CJ374>$AJ28,$AJ28-SUM($AK374:CJ374),CJ374)","v":0},{"$f":"IF(SUM($AK374:CK374)+CK374>$AJ28,$AJ28-SUM($AK374:CK374),CK374)","v":0},{"$f":"IF(SUM($AK374:CL374)+CL374>$AJ28,$AJ28-SUM($AK374:CL374),CL374)","v":0},{"$f":"IF(SUM($AK374:CM374)+CM374>$AJ28,$AJ28-SUM($AK374:CM374),CM374)","v":0},{"$f":"IF(SUM($AK374:CN374)+CN374>$AJ28,$AJ28-SUM($AK374:CN374),CN374)","v":0},{"$f":"IF(SUM($AK374:CO374)+CO374>$AJ28,$AJ28-SUM($AK374:CO374),CO374)","v":0},{"$f":"IF(SUM($AK374:CP374)+CP374>$AJ28,$AJ28-SUM($AK374:CP374),CP374)","v":0},{"$f":"IF(SUM($AK374:CQ374)+CQ374>$AJ28,$AJ28-SUM($AK374:CQ374),CQ374)","v":0},{"$f":"IF(SUM($AK374:CR374)+CR374>$AJ28,$AJ28-SUM($AK374:CR374),CR374)","v":0},{"$f":"IF(SUM($AK374:CS374)+CS374>$AJ28,$AJ28-SUM($AK374:CS374),CS374)","v":0},{"$f":"IF(SUM($AK374:CT374)+CT374>$AJ28,$AJ28-SUM($AK374:CT374),CT374)","v":0},{"$f":"IF(SUM($AK374:CU374)+CU374>$AJ28,$AJ28-SUM($AK374:CU374),CU374)","v":0},{"$f":"IF(SUM($AK374:CV374)+CV374>$AJ28,$AJ28-SUM($AK374:CV374),CV374)","v":0},{"$f":"IF(SUM($AK374:CW374)+CW374>$AJ28,$AJ28-SUM($AK374:CW374),CW374)","v":0},{"$f":"IF(SUM($AK374:CX374)+CX374>$AJ28,$AJ28-SUM($AK374:CX374),CX374)","v":0},{"$f":"IF(SUM($AK374:CY374)+CY374>$AJ28,$AJ28-SUM($AK374:CY374),CY374)","v":0},{"$f":"IF(SUM($AK374:CZ374)+CZ374>$AJ28,$AJ28-SUM($AK374:CZ374),CZ374)","v":0},{"$f":"IF(SUM($AK374:DA374)+DA374>$AJ28,$AJ28-SUM($AK374:DA374),DA374)","v":0},{"$f":"IF(SUM($AK374:DB374)+DB374>$AJ28,$AJ28-SUM($AK374:DB374),DB374)","v":0},{"$f":"IF(SUM($AK374:DC374)+DC374>$AJ28,$AJ28-SUM($AK374:DC374),DC374)","v":0},{"$f":"IF(SUM($AK374:DD374)+DD374>$AJ28,$AJ28-SUM($AK374:DD374),DD374)","v":0},{"$f":"IF(SUM($AK374:DE374)+DE374>$AJ28,$AJ28-SUM($AK374:DE374),DE374)","v":0},{"$f":"IF(SUM($AK374:DF374)+DF374>$AJ28,$AJ28-SUM($AK374:DF374),DF374)","v":0},{"$f":"IF(SUM($AK374:DG374)+DG374>$AJ28,$AJ28-SUM($AK374:DG374),DG374)","v":0},{"$f":"IF(SUM($AK374:DH374)+DH374>$AJ28,$AJ28-SUM($AK374:DH374),DH374)","v":0},{"$f":"IF(SUM($AK374:DI374)+DI374>$AJ28,$AJ28-SUM($AK374:DI374),DI374)","v":0},{"$f":"IF(SUM($AK374:DJ374)+DJ374>$AJ28,$AJ28-SUM($AK374:DJ374),DJ374)","v":0},{"$f":"IF(SUM($AK374:DK374)+DK374>$AJ28,$AJ28-SUM($AK374:DK374),DK374)","v":0},{"$f":"IF(SUM($AK374:DL374)+DL374>$AJ28,$AJ28-SUM($AK374:DL374),DL374)","v":0},{"$f":"IF(SUM($AK374:DM374)+DM374>$AJ28,$AJ28-SUM($AK374:DM374),DM374)","v":0},{"$f":"IF(SUM($AK374:DN374)+DN374>$AJ28,$AJ28-SUM($AK374:DN374),DN374)","v":0},{"$f":"IF(SUM($AK374:DO374)+DO374>$AJ28,$AJ28-SUM($AK374:DO374),DO374)","v":0},{"$f":"IF(SUM($AK374:DP374)+DP374>$AJ28,$AJ28-SUM($AK374:DP374),DP374)","v":0},{"$f":"IF(SUM($AK374:DQ374)+DQ374>$AJ28,$AJ28-SUM($AK374:DQ374),DQ374)","v":0},{"$f":"IF(SUM($AK374:DR374)+DR374>$AJ28,$AJ28-SUM($AK374:DR374),DR374)","v":0},{"$f":"IF(SUM($AK374:DS374)+DS374>$AJ28,$AJ28-SUM($AK374:DS374),DS374)","v":0},{"$f":"IF(SUM($AK374:DT374)+DT374>$AJ28,$AJ28-SUM($AK374:DT374),DT374)","v":0},{"$f":"IF(SUM($AK374:DU374)+DU374>$AJ28,$AJ28-SUM($AK374:DU374),DU374)","v":0},{"$f":"IF(SUM($AK374:DV374)+DV374>$AJ28,$AJ28-SUM($AK374:DV374),DV374)","v":0},{"$f":"IF(SUM($AK374:DW374)+DW374>$AJ28,$AJ28-SUM($AK374:DW374),DW374)","v":0},{"$f":"IF(SUM($AK374:DX374)+DX374>$AJ28,$AJ28-SUM($AK374:DX374),DX374)","v":0},{"$f":"IF(SUM($AK374:DY374)+DY374>$AJ28,$AJ28-SUM($AK374:DY374),DY374)","v":0},{"$f":"IF(SUM($AK374:DZ374)+DZ374>$AJ28,$AJ28-SUM($AK374:DZ374),DZ374)","v":0},{"$f":"IF(SUM($AK374:EA374)+EA374>$AJ28,$AJ28-SUM($AK374:EA374),EA374)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3035002500000001E-3,{"$f":"IF(SUM($AK375:AK375)+AK375>$AJ29,$AJ29-SUM($AK375:AK375),AK375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AL375)+AL375>$AJ29,$AJ29-SUM($AK375:AL375),AL375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AM375)+AM375>$AJ29,$AJ29-SUM($AK375:AM375),AM375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AN375)+AN375>$AJ29,$AJ29-SUM($AK375:AN375),AN375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AO375)+AO375>$AJ29,$AJ29-SUM($AK375:AO375),AO375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AP375)+AP375>$AJ29,$AJ29-SUM($AK375:AP375),AP375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AQ375)+AQ375>$AJ29,$AJ29-SUM($AK375:AQ375),AQ375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AR375)+AR375>$AJ29,$AJ29-SUM($AK375:AR375),AR375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AS375)+AS375>$AJ29,$AJ29-SUM($AK375:AS375),AS375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AT375)+AT375>$AJ29,$AJ29-SUM($AK375:AT375),AT375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AU375)+AU375>$AJ29,$AJ29-SUM($AK375:AU375),AU375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AV375)+AV375>$AJ29,$AJ29-SUM($AK375:AV375),AV375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AW375)+AW375>$AJ29,$AJ29-SUM($AK375:AW375),AW375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AX375)+AX375>$AJ29,$AJ29-SUM($AK375:AX375),AX375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AY375)+AY375>$AJ29,$AJ29-SUM($AK375:AY375),AY375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:AZ375)+AZ375>$AJ29,$AJ29-SUM($AK375:AZ375),AZ375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BA375)+BA375>$AJ29,$AJ29-SUM($AK375:BA375),BA375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BB375)+BB375>$AJ29,$AJ29-SUM($AK375:BB375),BB375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BC375)+BC375>$AJ29,$AJ29-SUM($AK375:BC375),BC375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BD375)+BD375>$AJ29,$AJ29-SUM($AK375:BD375),BD375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BE375)+BE375>$AJ29,$AJ29-SUM($AK375:BE375),BE375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BF375)+BF375>$AJ29,$AJ29-SUM($AK375:BF375),BF375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BG375)+BG375>$AJ29,$AJ29-SUM($AK375:BG375),BG375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BH375)+BH375>$AJ29,$AJ29-SUM($AK375:BH375),BH375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BI375)+BI375>$AJ29,$AJ29-SUM($AK375:BI375),BI375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BJ375)+BJ375>$AJ29,$AJ29-SUM($AK375:BJ375),BJ375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BK375)+BK375>$AJ29,$AJ29-SUM($AK375:BK375),BK375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BL375)+BL375>$AJ29,$AJ29-SUM($AK375:BL375),BL375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BM375)+BM375>$AJ29,$AJ29-SUM($AK375:BM375),BM375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BN375)+BN375>$AJ29,$AJ29-SUM($AK375:BN375),BN375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BO375)+BO375>$AJ29,$AJ29-SUM($AK375:BO375),BO375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BP375)+BP375>$AJ29,$AJ29-SUM($AK375:BP375),BP375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BQ375)+BQ375>$AJ29,$AJ29-SUM($AK375:BQ375),BQ375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BR375)+BR375>$AJ29,$AJ29-SUM($AK375:BR375),BR375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BS375)+BS375>$AJ29,$AJ29-SUM($AK375:BS375),BS375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BT375)+BT375>$AJ29,$AJ29-SUM($AK375:BT375),BT375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BU375)+BU375>$AJ29,$AJ29-SUM($AK375:BU375),BU375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BV375)+BV375>$AJ29,$AJ29-SUM($AK375:BV375),BV375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BW375)+BW375>$AJ29,$AJ29-SUM($AK375:BW375),BW375)","v":1.3035002500000001E-3},{"$f":"IF(SUM($AK375:BX375)+BX375>$AJ29,$AJ29-SUM($AK375:BX375),BX375)","v":2.0816681711721685E-17},{"$f":"IF(SUM($AK375:BY375)+BY375>$AJ29,$AJ29-SUM($AK375:BY375),BY375)","v":2.0816681711721685E-17},{"$f":"IF(SUM($AK375:BZ375)+BZ375>$AJ29,$AJ29-SUM($AK375:BZ375),BZ375)","v":2.0816681711721685E-17},{"$f":"IF(SUM($AK375:CA375)+CA375>$AJ29,$AJ29-SUM($AK375:CA375),CA375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CB375)+CB375>$AJ29,$AJ29-SUM($AK375:CB375),CB375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CC375)+CC375>$AJ29,$AJ29-SUM($AK375:CC375),CC375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CD375)+CD375>$AJ29,$AJ29-SUM($AK375:CD375),CD375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CE375)+CE375>$AJ29,$AJ29-SUM($AK375:CE375),CE375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CF375)+CF375>$AJ29,$AJ29-SUM($AK375:CF375),CF375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CG375)+CG375>$AJ29,$AJ29-SUM($AK375:CG375),CG375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CH375)+CH375>$AJ29,$AJ29-SUM($AK375:CH375),CH375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CI375)+CI375>$AJ29,$AJ29-SUM($AK375:CI375),CI375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CJ375)+CJ375>$AJ29,$AJ29-SUM($AK375:CJ375),CJ375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CK375)+CK375>$AJ29,$AJ29-SUM($AK375:CK375),CK375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CL375)+CL375>$AJ29,$AJ29-SUM($AK375:CL375),CL375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CM375)+CM375>$AJ29,$AJ29-SUM($AK375:CM375),CM375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CN375)+CN375>$AJ29,$AJ29-SUM($AK375:CN375),CN375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CO375)+CO375>$AJ29,$AJ29-SUM($AK375:CO375),CO375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CP375)+CP375>$AJ29,$AJ29-SUM($AK375:CP375),CP375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CQ375)+CQ375>$AJ29,$AJ29-SUM($AK375:CQ375),CQ375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CR375)+CR375>$AJ29,$AJ29-SUM($AK375:CR375),CR375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CS375)+CS375>$AJ29,$AJ29-SUM($AK375:CS375),CS375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CT375)+CT375>$AJ29,$AJ29-SUM($AK375:CT375),CT375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CU375)+CU375>$AJ29,$AJ29-SUM($AK375:CU375),CU375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CV375)+CV375>$AJ29,$AJ29-SUM($AK375:CV375),CV375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CW375)+CW375>$AJ29,$AJ29-SUM($AK375:CW375),CW375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CX375)+CX375>$AJ29,$AJ29-SUM($AK375:CX375),CX375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CY375)+CY375>$AJ29,$AJ29-SUM($AK375:CY375),CY375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:CZ375)+CZ375>$AJ29,$AJ29-SUM($AK375:CZ375),CZ375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DA375)+DA375>$AJ29,$AJ29-SUM($AK375:DA375),DA375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DB375)+DB375>$AJ29,$AJ29-SUM($AK375:DB375),DB375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DC375)+DC375>$AJ29,$AJ29-SUM($AK375:DC375),DC375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DD375)+DD375>$AJ29,$AJ29-SUM($AK375:DD375),DD375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DE375)+DE375>$AJ29,$AJ29-SUM($AK375:DE375),DE375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DF375)+DF375>$AJ29,$AJ29-SUM($AK375:DF375),DF375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DG375)+DG375>$AJ29,$AJ29-SUM($AK375:DG375),DG375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DH375)+DH375>$AJ29,$AJ29-SUM($AK375:DH375),DH375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DI375)+DI375>$AJ29,$AJ29-SUM($AK375:DI375),DI375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DJ375)+DJ375>$AJ29,$AJ29-SUM($AK375:DJ375),DJ375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DK375)+DK375>$AJ29,$AJ29-SUM($AK375:DK375),DK375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DL375)+DL375>$AJ29,$AJ29-SUM($AK375:DL375),DL375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DM375)+DM375>$AJ29,$AJ29-SUM($AK375:DM375),DM375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DN375)+DN375>$AJ29,$AJ29-SUM($AK375:DN375),DN375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DO375)+DO375>$AJ29,$AJ29-SUM($AK375:DO375),DO375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DP375)+DP375>$AJ29,$AJ29-SUM($AK375:DP375),DP375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DQ375)+DQ375>$AJ29,$AJ29-SUM($AK375:DQ375),DQ375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DR375)+DR375>$AJ29,$AJ29-SUM($AK375:DR375),DR375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DS375)+DS375>$AJ29,$AJ29-SUM($AK375:DS375),DS375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DT375)+DT375>$AJ29,$AJ29-SUM($AK375:DT375),DT375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DU375)+DU375>$AJ29,$AJ29-SUM($AK375:DU375),DU375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DV375)+DV375>$AJ29,$AJ29-SUM($AK375:DV375),DV375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DW375)+DW375>$AJ29,$AJ29-SUM($AK375:DW375),DW375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DX375)+DX375>$AJ29,$AJ29-SUM($AK375:DX375),DX375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DY375)+DY375>$AJ29,$AJ29-SUM($AK375:DY375),DY375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:DZ375)+DZ375>$AJ29,$AJ29-SUM($AK375:DZ375),DZ375)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AK375:EA375)+EA375>$AJ29,$AJ29-SUM($AK375:EA375),EA375)","v":-4.163336342344337E-17}]
[]
[null,"Depreciation:  2007 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK22/$F379","v":0},{"$f":"IF(SUM($AL379:AL379)+AL379>$AK22,$AK22-SUM($AL379:AL379),AL379)","v":0},{"$f":"IF(SUM($AL379:AM379)+AM379>$AK22,$AK22-SUM($AL379:AM379),AM379)","v":0},{"$f":"IF(SUM($AL379:AN379)+AN379>$AK22,$AK22-SUM($AL379:AN379),AN379)","v":0},{"$f":"IF(SUM($AL379:AO379)+AO379>$AK22,$AK22-SUM($AL379:AO379),AO379)","v":0},{"$f":"IF(SUM($AL379:AP379)+AP379>$AK22,$AK22-SUM($AL379:AP379),AP379)","v":0},{"$f":"IF(SUM($AL379:AQ379)+AQ379>$AK22,$AK22-SUM($AL379:AQ379),AQ379)","v":0},{"$f":"IF(SUM($AL379:AR379)+AR379>$AK22,$AK22-SUM($AL379:AR379),AR379)","v":0},{"$f":"IF(SUM($AL379:AS379)+AS379>$AK22,$AK22-SUM($AL379:AS379),AS379)","v":0},{"$f":"IF(SUM($AL379:AT379)+AT379>$AK22,$AK22-SUM($AL379:AT379),AT379)","v":0},{"$f":"IF(SUM($AL379:AU379)+AU379>$AK22,$AK22-SUM($AL379:AU379),AU379)","v":0},{"$f":"IF(SUM($AL379:AV379)+AV379>$AK22,$AK22-SUM($AL379:AV379),AV379)","v":0},{"$f":"IF(SUM($AL379:AW379)+AW379>$AK22,$AK22-SUM($AL379:AW379),AW379)","v":0},{"$f":"IF(SUM($AL379:AX379)+AX379>$AK22,$AK22-SUM($AL379:AX379),AX379)","v":0},{"$f":"IF(SUM($AL379:AY379)+AY379>$AK22,$AK22-SUM($AL379:AY379),AY379)","v":0},{"$f":"IF(SUM($AL379:AZ379)+AZ379>$AK22,$AK22-SUM($AL379:AZ379),AZ379)","v":0},{"$f":"IF(SUM($AL379:BA379)+BA379>$AK22,$AK22-SUM($AL379:BA379),BA379)","v":0},{"$f":"IF(SUM($AL379:BB379)+BB379>$AK22,$AK22-SUM($AL379:BB379),BB379)","v":0},{"$f":"IF(SUM($AL379:BC379)+BC379>$AK22,$AK22-SUM($AL379:BC379),BC379)","v":0},{"$f":"IF(SUM($AL379:BD379)+BD379>$AK22,$AK22-SUM($AL379:BD379),BD379)","v":0},{"$f":"IF(SUM($AL379:BE379)+BE379>$AK22,$AK22-SUM($AL379:BE379),BE379)","v":0},{"$f":"IF(SUM($AL379:BF379)+BF379>$AK22,$AK22-SUM($AL379:BF379),BF379)","v":0},{"$f":"IF(SUM($AL379:BG379)+BG379>$AK22,$AK22-SUM($AL379:BG379),BG379)","v":0},{"$f":"IF(SUM($AL379:BH379)+BH379>$AK22,$AK22-SUM($AL379:BH379),BH379)","v":0},{"$f":"IF(SUM($AL379:BI379)+BI379>$AK22,$AK22-SUM($AL379:BI379),BI379)","v":0},{"$f":"IF(SUM($AL379:BJ379)+BJ379>$AK22,$AK22-SUM($AL379:BJ379),BJ379)","v":0},{"$f":"IF(SUM($AL379:BK379)+BK379>$AK22,$AK22-SUM($AL379:BK379),BK379)","v":0},{"$f":"IF(SUM($AL379:BL379)+BL379>$AK22,$AK22-SUM($AL379:BL379),BL379)","v":0},{"$f":"IF(SUM($AL379:BM379)+BM379>$AK22,$AK22-SUM($AL379:BM379),BM379)","v":0},{"$f":"IF(SUM($AL379:BN379)+BN379>$AK22,$AK22-SUM($AL379:BN379),BN379)","v":0},{"$f":"IF(SUM($AL379:BO379)+BO379>$AK22,$AK22-SUM($AL379:BO379),BO379)","v":0},{"$f":"IF(SUM($AL379:BP379)+BP379>$AK22,$AK22-SUM($AL379:BP379),BP379)","v":0},{"$f":"IF(SUM($AL379:BQ379)+BQ379>$AK22,$AK22-SUM($AL379:BQ379),BQ379)","v":0},{"$f":"IF(SUM($AL379:BR379)+BR379>$AK22,$AK22-SUM($AL379:BR379),BR379)","v":0},{"$f":"IF(SUM($AL379:BS379)+BS379>$AK22,$AK22-SUM($AL379:BS379),BS379)","v":0},{"$f":"IF(SUM($AL379:BT379)+BT379>$AK22,$AK22-SUM($AL379:BT379),BT379)","v":0},{"$f":"IF(SUM($AL379:BU379)+BU379>$AK22,$AK22-SUM($AL379:BU379),BU379)","v":0},{"$f":"IF(SUM($AL379:BV379)+BV379>$AK22,$AK22-SUM($AL379:BV379),BV379)","v":0},{"$f":"IF(SUM($AL379:BW379)+BW379>$AK22,$AK22-SUM($AL379:BW379),BW379)","v":0},{"$f":"IF(SUM($AL379:BX379)+BX379>$AK22,$AK22-SUM($AL379:BX379),BX379)","v":0},{"$f":"IF(SUM($AL379:BY379)+BY379>$AK22,$AK22-SUM($AL379:BY379),BY379)","v":0},{"$f":"IF(SUM($AL379:BZ379)+BZ379>$AK22,$AK22-SUM($AL379:BZ379),BZ379)","v":0},{"$f":"IF(SUM($AL379:CA379)+CA379>$AK22,$AK22-SUM($AL379:CA379),CA379)","v":0},{"$f":"IF(SUM($AL379:CB379)+CB379>$AK22,$AK22-SUM($AL379:CB379),CB379)","v":0},{"$f":"IF(SUM($AL379:CC379)+CC379>$AK22,$AK22-SUM($AL379:CC379),CC379)","v":0},{"$f":"IF(SUM($AL379:CD379)+CD379>$AK22,$AK22-SUM($AL379:CD379),CD379)","v":0},{"$f":"IF(SUM($AL379:CE379)+CE379>$AK22,$AK22-SUM($AL379:CE379),CE379)","v":0},{"$f":"IF(SUM($AL379:CF379)+CF379>$AK22,$AK22-SUM($AL379:CF379),CF379)","v":0},{"$f":"IF(SUM($AL379:CG379)+CG379>$AK22,$AK22-SUM($AL379:CG379),CG379)","v":0},{"$f":"IF(SUM($AL379:CH379)+CH379>$AK22,$AK22-SUM($AL379:CH379),CH379)","v":0},{"$f":"IF(SUM($AL379:CI379)+CI379>$AK22,$AK22-SUM($AL379:CI379),CI379)","v":0},{"$f":"IF(SUM($AL379:CJ379)+CJ379>$AK22,$AK22-SUM($AL379:CJ379),CJ379)","v":0},{"$f":"IF(SUM($AL379:CK379)+CK379>$AK22,$AK22-SUM($AL379:CK379),CK379)","v":0},{"$f":"IF(SUM($AL379:CL379)+CL379>$AK22,$AK22-SUM($AL379:CL379),CL379)","v":0},{"$f":"IF(SUM($AL379:CM379)+CM379>$AK22,$AK22-SUM($AL379:CM379),CM379)","v":0},{"$f":"IF(SUM($AL379:CN379)+CN379>$AK22,$AK22-SUM($AL379:CN379),CN379)","v":0},{"$f":"IF(SUM($AL379:CO379)+CO379>$AK22,$AK22-SUM($AL379:CO379),CO379)","v":0},{"$f":"IF(SUM($AL379:CP379)+CP379>$AK22,$AK22-SUM($AL379:CP379),CP379)","v":0},{"$f":"IF(SUM($AL379:CQ379)+CQ379>$AK22,$AK22-SUM($AL379:CQ379),CQ379)","v":0},{"$f":"IF(SUM($AL379:CR379)+CR379>$AK22,$AK22-SUM($AL379:CR379),CR379)","v":0},{"$f":"IF(SUM($AL379:CS379)+CS379>$AK22,$AK22-SUM($AL379:CS379),CS379)","v":0},{"$f":"IF(SUM($AL379:CT379)+CT379>$AK22,$AK22-SUM($AL379:CT379),CT379)","v":0},{"$f":"IF(SUM($AL379:CU379)+CU379>$AK22,$AK22-SUM($AL379:CU379),CU379)","v":0},{"$f":"IF(SUM($AL379:CV379)+CV379>$AK22,$AK22-SUM($AL379:CV379),CV379)","v":0},{"$f":"IF(SUM($AL379:CW379)+CW379>$AK22,$AK22-SUM($AL379:CW379),CW379)","v":0},{"$f":"IF(SUM($AL379:CX379)+CX379>$AK22,$AK22-SUM($AL379:CX379),CX379)","v":0},{"$f":"IF(SUM($AL379:CY379)+CY379>$AK22,$AK22-SUM($AL379:CY379),CY379)","v":0},{"$f":"IF(SUM($AL379:CZ379)+CZ379>$AK22,$AK22-SUM($AL379:CZ379),CZ379)","v":0},{"$f":"IF(SUM($AL379:DA379)+DA379>$AK22,$AK22-SUM($AL379:DA379),DA379)","v":0},{"$f":"IF(SUM($AL379:DB379)+DB379>$AK22,$AK22-SUM($AL379:DB379),DB379)","v":0},{"$f":"IF(SUM($AL379:DC379)+DC379>$AK22,$AK22-SUM($AL379:DC379),DC379)","v":0},{"$f":"IF(SUM($AL379:DD379)+DD379>$AK22,$AK22-SUM($AL379:DD379),DD379)","v":0},{"$f":"IF(SUM($AL379:DE379)+DE379>$AK22,$AK22-SUM($AL379:DE379),DE379)","v":0},{"$f":"IF(SUM($AL379:DF379)+DF379>$AK22,$AK22-SUM($AL379:DF379),DF379)","v":0},{"$f":"IF(SUM($AL379:DG379)+DG379>$AK22,$AK22-SUM($AL379:DG379),DG379)","v":0},{"$f":"IF(SUM($AL379:DH379)+DH379>$AK22,$AK22-SUM($AL379:DH379),DH379)","v":0},{"$f":"IF(SUM($AL379:DI379)+DI379>$AK22,$AK22-SUM($AL379:DI379),DI379)","v":0},{"$f":"IF(SUM($AL379:DJ379)+DJ379>$AK22,$AK22-SUM($AL379:DJ379),DJ379)","v":0},{"$f":"IF(SUM($AL379:DK379)+DK379>$AK22,$AK22-SUM($AL379:DK379),DK379)","v":0},{"$f":"IF(SUM($AL379:DL379)+DL379>$AK22,$AK22-SUM($AL379:DL379),DL379)","v":0},{"$f":"IF(SUM($AL379:DM379)+DM379>$AK22,$AK22-SUM($AL379:DM379),DM379)","v":0},{"$f":"IF(SUM($AL379:DN379)+DN379>$AK22,$AK22-SUM($AL379:DN379),DN379)","v":0},{"$f":"IF(SUM($AL379:DO379)+DO379>$AK22,$AK22-SUM($AL379:DO379),DO379)","v":0},{"$f":"IF(SUM($AL379:DP379)+DP379>$AK22,$AK22-SUM($AL379:DP379),DP379)","v":0},{"$f":"IF(SUM($AL379:DQ379)+DQ379>$AK22,$AK22-SUM($AL379:DQ379),DQ379)","v":0},{"$f":"IF(SUM($AL379:DR379)+DR379>$AK22,$AK22-SUM($AL379:DR379),DR379)","v":0},{"$f":"IF(SUM($AL379:DS379)+DS379>$AK22,$AK22-SUM($AL379:DS379),DS379)","v":0},{"$f":"IF(SUM($AL379:DT379)+DT379>$AK22,$AK22-SUM($AL379:DT379),DT379)","v":0},{"$f":"IF(SUM($AL379:DU379)+DU379>$AK22,$AK22-SUM($AL379:DU379),DU379)","v":0},{"$f":"IF(SUM($AL379:DV379)+DV379>$AK22,$AK22-SUM($AL379:DV379),DV379)","v":0},{"$f":"IF(SUM($AL379:DW379)+DW379>$AK22,$AK22-SUM($AL379:DW379),DW379)","v":0},{"$f":"IF(SUM($AL379:DX379)+DX379>$AK22,$AK22-SUM($AL379:DX379),DX379)","v":0},{"$f":"IF(SUM($AL379:DY379)+DY379>$AK22,$AK22-SUM($AL379:DY379),DY379)","v":0},{"$f":"IF(SUM($AL379:DZ379)+DZ379>$AK22,$AK22-SUM($AL379:DZ379),DZ379)","v":0},{"$f":"IF(SUM($AL379:EA379)+EA379>$AK22,$AK22-SUM($AL379:EA379),EA379)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,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,{"$f":"IF(SUM($AL380:AL380)+AL380>$AK23,$AK23-SUM($AL380:AL380),AL380)","v":0},{"$f":"IF(SUM($AL380:AM380)+AM380>$AK23,$AK23-SUM($AL380:AM380),AM380)","v":0},{"$f":"IF(SUM($AL380:AN380)+AN380>$AK23,$AK23-SUM($AL380:AN380),AN380)","v":0},{"$f":"IF(SUM($AL380:AO380)+AO380>$AK23,$AK23-SUM($AL380:AO380),AO380)","v":0},{"$f":"IF(SUM($AL380:AP380)+AP380>$AK23,$AK23-SUM($AL380:AP380),AP380)","v":0},{"$f":"IF(SUM($AL380:AQ380)+AQ380>$AK23,$AK23-SUM($AL380:AQ380),AQ380)","v":0},{"$f":"IF(SUM($AL380:AR380)+AR380>$AK23,$AK23-SUM($AL380:AR380),AR380)","v":0},{"$f":"IF(SUM($AL380:AS380)+AS380>$AK23,$AK23-SUM($AL380:AS380),AS380)","v":0},{"$f":"IF(SUM($AL380:AT380)+AT380>$AK23,$AK23-SUM($AL380:AT380),AT380)","v":0},{"$f":"IF(SUM($AL380:AU380)+AU380>$AK23,$AK23-SUM($AL380:AU380),AU380)","v":0},{"$f":"IF(SUM($AL380:AV380)+AV380>$AK23,$AK23-SUM($AL380:AV380),AV380)","v":0},{"$f":"IF(SUM($AL380:AW380)+AW380>$AK23,$AK23-SUM($AL380:AW380),AW380)","v":0},{"$f":"IF(SUM($AL380:AX380)+AX380>$AK23,$AK23-SUM($AL380:AX380),AX380)","v":0},{"$f":"IF(SUM($AL380:AY380)+AY380>$AK23,$AK23-SUM($AL380:AY380),AY380)","v":0},{"$f":"IF(SUM($AL380:AZ380)+AZ380>$AK23,$AK23-SUM($AL380:AZ380),AZ380)","v":0},{"$f":"IF(SUM($AL380:BA380)+BA380>$AK23,$AK23-SUM($AL380:BA380),BA380)","v":0},{"$f":"IF(SUM($AL380:BB380)+BB380>$AK23,$AK23-SUM($AL380:BB380),BB380)","v":0},{"$f":"IF(SUM($AL380:BC380)+BC380>$AK23,$AK23-SUM($AL380:BC380),BC380)","v":0},{"$f":"IF(SUM($AL380:BD380)+BD380>$AK23,$AK23-SUM($AL380:BD380),BD380)","v":0},{"$f":"IF(SUM($AL380:BE380)+BE380>$AK23,$AK23-SUM($AL380:BE380),BE380)","v":0},{"$f":"IF(SUM($AL380:BF380)+BF380>$AK23,$AK23-SUM($AL380:BF380),BF380)","v":0},{"$f":"IF(SUM($AL380:BG380)+BG380>$AK23,$AK23-SUM($AL380:BG380),BG380)","v":0},{"$f":"IF(SUM($AL380:BH380)+BH380>$AK23,$AK23-SUM($AL380:BH380),BH380)","v":0},{"$f":"IF(SUM($AL380:BI380)+BI380>$AK23,$AK23-SUM($AL380:BI380),BI380)","v":0},{"$f":"IF(SUM($AL380:BJ380)+BJ380>$AK23,$AK23-SUM($AL380:BJ380),BJ380)","v":0},{"$f":"IF(SUM($AL380:BK380)+BK380>$AK23,$AK23-SUM($AL380:BK380),BK380)","v":0},{"$f":"IF(SUM($AL380:BL380)+BL380>$AK23,$AK23-SUM($AL380:BL380),BL380)","v":0},{"$f":"IF(SUM($AL380:BM380)+BM380>$AK23,$AK23-SUM($AL380:BM380),BM380)","v":0},{"$f":"IF(SUM($AL380:BN380)+BN380>$AK23,$AK23-SUM($AL380:BN380),BN380)","v":0},{"$f":"IF(SUM($AL380:BO380)+BO380>$AK23,$AK23-SUM($AL380:BO380),BO380)","v":0},{"$f":"IF(SUM($AL380:BP380)+BP380>$AK23,$AK23-SUM($AL380:BP380),BP380)","v":0},{"$f":"IF(SUM($AL380:BQ380)+BQ380>$AK23,$AK23-SUM($AL380:BQ380),BQ380)","v":0},{"$f":"IF(SUM($AL380:BR380)+BR380>$AK23,$AK23-SUM($AL380:BR380),BR380)","v":0},{"$f":"IF(SUM($AL380:BS380)+BS380>$AK23,$AK23-SUM($AL380:BS380),BS380)","v":0},{"$f":"IF(SUM($AL380:BT380)+BT380>$AK23,$AK23-SUM($AL380:BT380),BT380)","v":0},{"$f":"IF(SUM($AL380:BU380)+BU380>$AK23,$AK23-SUM($AL380:BU380),BU380)","v":0},{"$f":"IF(SUM($AL380:BV380)+BV380>$AK23,$AK23-SUM($AL380:BV380),BV380)","v":0},{"$f":"IF(SUM($AL380:BW380)+BW380>$AK23,$AK23-SUM($AL380:BW380),BW380)","v":0},{"$f":"IF(SUM($AL380:BX380)+BX380>$AK23,$AK23-SUM($AL380:BX380),BX380)","v":0},{"$f":"IF(SUM($AL380:BY380)+BY380>$AK23,$AK23-SUM($AL380:BY380),BY380)","v":0},{"$f":"IF(SUM($AL380:BZ380)+BZ380>$AK23,$AK23-SUM($AL380:BZ380),BZ380)","v":0},{"$f":"IF(SUM($AL380:CA380)+CA380>$AK23,$AK23-SUM($AL380:CA380),CA380)","v":0},{"$f":"IF(SUM($AL380:CB380)+CB380>$AK23,$AK23-SUM($AL380:CB380),CB380)","v":0},{"$f":"IF(SUM($AL380:CC380)+CC380>$AK23,$AK23-SUM($AL380:CC380),CC380)","v":0},{"$f":"IF(SUM($AL380:CD380)+CD380>$AK23,$AK23-SUM($AL380:CD380),CD380)","v":0},{"$f":"IF(SUM($AL380:CE380)+CE380>$AK23,$AK23-SUM($AL380:CE380),CE380)","v":0},{"$f":"IF(SUM($AL380:CF380)+CF380>$AK23,$AK23-SUM($AL380:CF380),CF380)","v":0},{"$f":"IF(SUM($AL380:CG380)+CG380>$AK23,$AK23-SUM($AL380:CG380),CG380)","v":0},{"$f":"IF(SUM($AL380:CH380)+CH380>$AK23,$AK23-SUM($AL380:CH380),CH380)","v":0},{"$f":"IF(SUM($AL380:CI380)+CI380>$AK23,$AK23-SUM($AL380:CI380),CI380)","v":0},{"$f":"IF(SUM($AL380:CJ380)+CJ380>$AK23,$AK23-SUM($AL380:CJ380),CJ380)","v":0},{"$f":"IF(SUM($AL380:CK380)+CK380>$AK23,$AK23-SUM($AL380:CK380),CK380)","v":0},{"$f":"IF(SUM($AL380:CL380)+CL380>$AK23,$AK23-SUM($AL380:CL380),CL380)","v":0},{"$f":"IF(SUM($AL380:CM380)+CM380>$AK23,$AK23-SUM($AL380:CM380),CM380)","v":0},{"$f":"IF(SUM($AL380:CN380)+CN380>$AK23,$AK23-SUM($AL380:CN380),CN380)","v":0},{"$f":"IF(SUM($AL380:CO380)+CO380>$AK23,$AK23-SUM($AL380:CO380),CO380)","v":0},{"$f":"IF(SUM($AL380:CP380)+CP380>$AK23,$AK23-SUM($AL380:CP380),CP380)","v":0},{"$f":"IF(SUM($AL380:CQ380)+CQ380>$AK23,$AK23-SUM($AL380:CQ380),CQ380)","v":0},{"$f":"IF(SUM($AL380:CR380)+CR380>$AK23,$AK23-SUM($AL380:CR380),CR380)","v":0},{"$f":"IF(SUM($AL380:CS380)+CS380>$AK23,$AK23-SUM($AL380:CS380),CS380)","v":0},{"$f":"IF(SUM($AL380:CT380)+CT380>$AK23,$AK23-SUM($AL380:CT380),CT380)","v":0},{"$f":"IF(SUM($AL380:CU380)+CU380>$AK23,$AK23-SUM($AL380:CU380),CU380)","v":0},{"$f":"IF(SUM($AL380:CV380)+CV380>$AK23,$AK23-SUM($AL380:CV380),CV380)","v":0},{"$f":"IF(SUM($AL380:CW380)+CW380>$AK23,$AK23-SUM($AL380:CW380),CW380)","v":0},{"$f":"IF(SUM($AL380:CX380)+CX380>$AK23,$AK23-SUM($AL380:CX380),CX380)","v":0},{"$f":"IF(SUM($AL380:CY380)+CY380>$AK23,$AK23-SUM($AL380:CY380),CY380)","v":0},{"$f":"IF(SUM($AL380:CZ380)+CZ380>$AK23,$AK23-SUM($AL380:CZ380),CZ380)","v":0},{"$f":"IF(SUM($AL380:DA380)+DA380>$AK23,$AK23-SUM($AL380:DA380),DA380)","v":0},{"$f":"IF(SUM($AL380:DB380)+DB380>$AK23,$AK23-SUM($AL380:DB380),DB380)","v":0},{"$f":"IF(SUM($AL380:DC380)+DC380>$AK23,$AK23-SUM($AL380:DC380),DC380)","v":0},{"$f":"IF(SUM($AL380:DD380)+DD380>$AK23,$AK23-SUM($AL380:DD380),DD380)","v":0},{"$f":"IF(SUM($AL380:DE380)+DE380>$AK23,$AK23-SUM($AL380:DE380),DE380)","v":0},{"$f":"IF(SUM($AL380:DF380)+DF380>$AK23,$AK23-SUM($AL380:DF380),DF380)","v":0},{"$f":"IF(SUM($AL380:DG380)+DG380>$AK23,$AK23-SUM($AL380:DG380),DG380)","v":0},{"$f":"IF(SUM($AL380:DH380)+DH380>$AK23,$AK23-SUM($AL380:DH380),DH380)","v":0},{"$f":"IF(SUM($AL380:DI380)+DI380>$AK23,$AK23-SUM($AL380:DI380),DI380)","v":0},{"$f":"IF(SUM($AL380:DJ380)+DJ380>$AK23,$AK23-SUM($AL380:DJ380),DJ380)","v":0},{"$f":"IF(SUM($AL380:DK380)+DK380>$AK23,$AK23-SUM($AL380:DK380),DK380)","v":0},{"$f":"IF(SUM($AL380:DL380)+DL380>$AK23,$AK23-SUM($AL380:DL380),DL380)","v":0},{"$f":"IF(SUM($AL380:DM380)+DM380>$AK23,$AK23-SUM($AL380:DM380),DM380)","v":0},{"$f":"IF(SUM($AL380:DN380)+DN380>$AK23,$AK23-SUM($AL380:DN380),DN380)","v":0},{"$f":"IF(SUM($AL380:DO380)+DO380>$AK23,$AK23-SUM($AL380:DO380),DO380)","v":0},{"$f":"IF(SUM($AL380:DP380)+DP380>$AK23,$AK23-SUM($AL380:DP380),DP380)","v":0},{"$f":"IF(SUM($AL380:DQ380)+DQ380>$AK23,$AK23-SUM($AL380:DQ380),DQ380)","v":0},{"$f":"IF(SUM($AL380:DR380)+DR380>$AK23,$AK23-SUM($AL380:DR380),DR380)","v":0},{"$f":"IF(SUM($AL380:DS380)+DS380>$AK23,$AK23-SUM($AL380:DS380),DS380)","v":0},{"$f":"IF(SUM($AL380:DT380)+DT380>$AK23,$AK23-SUM($AL380:DT380),DT380)","v":0},{"$f":"IF(SUM($AL380:DU380)+DU380>$AK23,$AK23-SUM($AL380:DU380),DU380)","v":0},{"$f":"IF(SUM($AL380:DV380)+DV380>$AK23,$AK23-SUM($AL380:DV380),DV380)","v":0},{"$f":"IF(SUM($AL380:DW380)+DW380>$AK23,$AK23-SUM($AL380:DW380),DW380)","v":0},{"$f":"IF(SUM($AL380:DX380)+DX380>$AK23,$AK23-SUM($AL380:DX380),DX380)","v":0},{"$f":"IF(SUM($AL380:DY380)+DY380>$AK23,$AK23-SUM($AL380:DY380),DY380)","v":0},{"$f":"IF(SUM($AL380:DZ380)+DZ380>$AK23,$AK23-SUM($AL380:DZ380),DZ380)","v":0},{"$f":"IF(SUM($AL380:EA380)+EA380>$AK23,$AK23-SUM($AL380:EA380),EA380)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.168334125E-3,{"$f":"IF(SUM($AL381:AL381)+AL381>$AK24,$AK24-SUM($AL381:AL381),AL381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AM381)+AM381>$AK24,$AK24-SUM($AL381:AM381),AM381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AN381)+AN381>$AK24,$AK24-SUM($AL381:AN381),AN381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AO381)+AO381>$AK24,$AK24-SUM($AL381:AO381),AO381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AP381)+AP381>$AK24,$AK24-SUM($AL381:AP381),AP381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AQ381)+AQ381>$AK24,$AK24-SUM($AL381:AQ381),AQ381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AR381)+AR381>$AK24,$AK24-SUM($AL381:AR381),AR381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AS381)+AS381>$AK24,$AK24-SUM($AL381:AS381),AS381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AT381)+AT381>$AK24,$AK24-SUM($AL381:AT381),AT381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AU381)+AU381>$AK24,$AK24-SUM($AL381:AU381),AU381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AV381)+AV381>$AK24,$AK24-SUM($AL381:AV381),AV381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AW381)+AW381>$AK24,$AK24-SUM($AL381:AW381),AW381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AX381)+AX381>$AK24,$AK24-SUM($AL381:AX381),AX381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AY381)+AY381>$AK24,$AK24-SUM($AL381:AY381),AY381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:AZ381)+AZ381>$AK24,$AK24-SUM($AL381:AZ381),AZ381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BA381)+BA381>$AK24,$AK24-SUM($AL381:BA381),BA381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BB381)+BB381>$AK24,$AK24-SUM($AL381:BB381),BB381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BC381)+BC381>$AK24,$AK24-SUM($AL381:BC381),BC381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BD381)+BD381>$AK24,$AK24-SUM($AL381:BD381),BD381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BE381)+BE381>$AK24,$AK24-SUM($AL381:BE381),BE381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BF381)+BF381>$AK24,$AK24-SUM($AL381:BF381),BF381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BG381)+BG381>$AK24,$AK24-SUM($AL381:BG381),BG381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BH381)+BH381>$AK24,$AK24-SUM($AL381:BH381),BH381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BI381)+BI381>$AK24,$AK24-SUM($AL381:BI381),BI381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BJ381)+BJ381>$AK24,$AK24-SUM($AL381:BJ381),BJ381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BK381)+BK381>$AK24,$AK24-SUM($AL381:BK381),BK381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BL381)+BL381>$AK24,$AK24-SUM($AL381:BL381),BL381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BM381)+BM381>$AK24,$AK24-SUM($AL381:BM381),BM381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BN381)+BN381>$AK24,$AK24-SUM($AL381:BN381),BN381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BO381)+BO381>$AK24,$AK24-SUM($AL381:BO381),BO381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BP381)+BP381>$AK24,$AK24-SUM($AL381:BP381),BP381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BQ381)+BQ381>$AK24,$AK24-SUM($AL381:BQ381),BQ381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BR381)+BR381>$AK24,$AK24-SUM($AL381:BR381),BR381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BS381)+BS381>$AK24,$AK24-SUM($AL381:BS381),BS381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BT381)+BT381>$AK24,$AK24-SUM($AL381:BT381),BT381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BU381)+BU381>$AK24,$AK24-SUM($AL381:BU381),BU381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BV381)+BV381>$AK24,$AK24-SUM($AL381:BV381),BV381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BW381)+BW381>$AK24,$AK24-SUM($AL381:BW381),BW381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BX381)+BX381>$AK24,$AK24-SUM($AL381:BX381),BX381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BY381)+BY381>$AK24,$AK24-SUM($AL381:BY381),BY381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:BZ381)+BZ381>$AK24,$AK24-SUM($AL381:BZ381),BZ381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CA381)+CA381>$AK24,$AK24-SUM($AL381:CA381),CA381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CB381)+CB381>$AK24,$AK24-SUM($AL381:CB381),CB381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CC381)+CC381>$AK24,$AK24-SUM($AL381:CC381),CC381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CD381)+CD381>$AK24,$AK24-SUM($AL381:CD381),CD381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CE381)+CE381>$AK24,$AK24-SUM($AL381:CE381),CE381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CF381)+CF381>$AK24,$AK24-SUM($AL381:CF381),CF381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CG381)+CG381>$AK24,$AK24-SUM($AL381:CG381),CG381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CH381)+CH381>$AK24,$AK24-SUM($AL381:CH381),CH381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CI381)+CI381>$AK24,$AK24-SUM($AL381:CI381),CI381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CJ381)+CJ381>$AK24,$AK24-SUM($AL381:CJ381),CJ381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CK381)+CK381>$AK24,$AK24-SUM($AL381:CK381),CK381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CL381)+CL381>$AK24,$AK24-SUM($AL381:CL381),CL381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CM381)+CM381>$AK24,$AK24-SUM($AL381:CM381),CM381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CN381)+CN381>$AK24,$AK24-SUM($AL381:CN381),CN381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CO381)+CO381>$AK24,$AK24-SUM($AL381:CO381),CO381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CP381)+CP381>$AK24,$AK24-SUM($AL381:CP381),CP381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CQ381)+CQ381>$AK24,$AK24-SUM($AL381:CQ381),CQ381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CR381)+CR381>$AK24,$AK24-SUM($AL381:CR381),CR381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CS381)+CS381>$AK24,$AK24-SUM($AL381:CS381),CS381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CT381)+CT381>$AK24,$AK24-SUM($AL381:CT381),CT381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CU381)+CU381>$AK24,$AK24-SUM($AL381:CU381),CU381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CV381)+CV381>$AK24,$AK24-SUM($AL381:CV381),CV381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CW381)+CW381>$AK24,$AK24-SUM($AL381:CW381),CW381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CX381)+CX381>$AK24,$AK24-SUM($AL381:CX381),CX381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CY381)+CY381>$AK24,$AK24-SUM($AL381:CY381),CY381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:CZ381)+CZ381>$AK24,$AK24-SUM($AL381:CZ381),CZ381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DA381)+DA381>$AK24,$AK24-SUM($AL381:DA381),DA381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DB381)+DB381>$AK24,$AK24-SUM($AL381:DB381),DB381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DC381)+DC381>$AK24,$AK24-SUM($AL381:DC381),DC381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DD381)+DD381>$AK24,$AK24-SUM($AL381:DD381),DD381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DE381)+DE381>$AK24,$AK24-SUM($AL381:DE381),DE381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DF381)+DF381>$AK24,$AK24-SUM($AL381:DF381),DF381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DG381)+DG381>$AK24,$AK24-SUM($AL381:DG381),DG381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DH381)+DH381>$AK24,$AK24-SUM($AL381:DH381),DH381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DI381)+DI381>$AK24,$AK24-SUM($AL381:DI381),DI381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DJ381)+DJ381>$AK24,$AK24-SUM($AL381:DJ381),DJ381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DK381)+DK381>$AK24,$AK24-SUM($AL381:DK381),DK381)","v":1.168334125E-3},{"$f":"IF(SUM($AL381:DL381)+DL381>$AK24,$AK24-SUM($AL381:DL381),DL381)","v":1.168334124999823E-3},{"$f":"IF(SUM($AL381:DM381)+DM381>$AK24,$AK24-SUM($AL381:DM381),DM381)","v":0},{"$f":"IF(SUM($AL381:DN381)+DN381>$AK24,$AK24-SUM($AL381:DN381),DN381)","v":0},{"$f":"IF(SUM($AL381:DO381)+DO381>$AK24,$AK24-SUM($AL381:DO381),DO381)","v":0},{"$f":"IF(SUM($AL381:DP381)+DP381>$AK24,$AK24-SUM($AL381:DP381),DP381)","v":0},{"$f":"IF(SUM($AL381:DQ381)+DQ381>$AK24,$AK24-SUM($AL381:DQ381),DQ381)","v":0},{"$f":"IF(SUM($AL381:DR381)+DR381>$AK24,$AK24-SUM($AL381:DR381),DR381)","v":0},{"$f":"IF(SUM($AL381:DS381)+DS381>$AK24,$AK24-SUM($AL381:DS381),DS381)","v":0},{"$f":"IF(SUM($AL381:DT381)+DT381>$AK24,$AK24-SUM($AL381:DT381),DT381)","v":0},{"$f":"IF(SUM($AL381:DU381)+DU381>$AK24,$AK24-SUM($AL381:DU381),DU381)","v":0},{"$f":"IF(SUM($AL381:DV381)+DV381>$AK24,$AK24-SUM($AL381:DV381),DV381)","v":0},{"$f":"IF(SUM($AL381:DW381)+DW381>$AK24,$AK24-SUM($AL381:DW381),DW381)","v":0},{"$f":"IF(SUM($AL381:DX381)+DX381>$AK24,$AK24-SUM($AL381:DX381),DX381)","v":0},{"$f":"IF(SUM($AL381:DY381)+DY381>$AK24,$AK24-SUM($AL381:DY381),DY381)","v":0},{"$f":"IF(SUM($AL381:DZ381)+DZ381>$AK24,$AK24-SUM($AL381:DZ381),DZ381)","v":0},{"$f":"IF(SUM($AL381:EA381)+EA381>$AK24,$AK24-SUM($AL381:EA381),EA381)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9509149999999993E-3,{"$f":"IF(SUM($AL382:AL382)+AL382>$AK25,$AK25-SUM($AL382:AL382),AL382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AM382)+AM382>$AK25,$AK25-SUM($AL382:AM382),AM382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AN382)+AN382>$AK25,$AK25-SUM($AL382:AN382),AN382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AO382)+AO382>$AK25,$AK25-SUM($AL382:AO382),AO382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AP382)+AP382>$AK25,$AK25-SUM($AL382:AP382),AP382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AQ382)+AQ382>$AK25,$AK25-SUM($AL382:AQ382),AQ382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AR382)+AR382>$AK25,$AK25-SUM($AL382:AR382),AR382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AS382)+AS382>$AK25,$AK25-SUM($AL382:AS382),AS382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AT382)+AT382>$AK25,$AK25-SUM($AL382:AT382),AT382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AU382)+AU382>$AK25,$AK25-SUM($AL382:AU382),AU382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AV382)+AV382>$AK25,$AK25-SUM($AL382:AV382),AV382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AW382)+AW382>$AK25,$AK25-SUM($AL382:AW382),AW382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AX382)+AX382>$AK25,$AK25-SUM($AL382:AX382),AX382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AY382)+AY382>$AK25,$AK25-SUM($AL382:AY382),AY382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:AZ382)+AZ382>$AK25,$AK25-SUM($AL382:AZ382),AZ382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BA382)+BA382>$AK25,$AK25-SUM($AL382:BA382),BA382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BB382)+BB382>$AK25,$AK25-SUM($AL382:BB382),BB382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BC382)+BC382>$AK25,$AK25-SUM($AL382:BC382),BC382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BD382)+BD382>$AK25,$AK25-SUM($AL382:BD382),BD382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BE382)+BE382>$AK25,$AK25-SUM($AL382:BE382),BE382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BF382)+BF382>$AK25,$AK25-SUM($AL382:BF382),BF382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BG382)+BG382>$AK25,$AK25-SUM($AL382:BG382),BG382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BH382)+BH382>$AK25,$AK25-SUM($AL382:BH382),BH382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BI382)+BI382>$AK25,$AK25-SUM($AL382:BI382),BI382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BJ382)+BJ382>$AK25,$AK25-SUM($AL382:BJ382),BJ382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BK382)+BK382>$AK25,$AK25-SUM($AL382:BK382),BK382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BL382)+BL382>$AK25,$AK25-SUM($AL382:BL382),BL382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BM382)+BM382>$AK25,$AK25-SUM($AL382:BM382),BM382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BN382)+BN382>$AK25,$AK25-SUM($AL382:BN382),BN382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BO382)+BO382>$AK25,$AK25-SUM($AL382:BO382),BO382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BP382)+BP382>$AK25,$AK25-SUM($AL382:BP382),BP382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BQ382)+BQ382>$AK25,$AK25-SUM($AL382:BQ382),BQ382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BR382)+BR382>$AK25,$AK25-SUM($AL382:BR382),BR382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BS382)+BS382>$AK25,$AK25-SUM($AL382:BS382),BS382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BT382)+BT382>$AK25,$AK25-SUM($AL382:BT382),BT382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BU382)+BU382>$AK25,$AK25-SUM($AL382:BU382),BU382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BV382)+BV382>$AK25,$AK25-SUM($AL382:BV382),BV382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BW382)+BW382>$AK25,$AK25-SUM($AL382:BW382),BW382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BX382)+BX382>$AK25,$AK25-SUM($AL382:BX382),BX382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BY382)+BY382>$AK25,$AK25-SUM($AL382:BY382),BY382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:BZ382)+BZ382>$AK25,$AK25-SUM($AL382:BZ382),BZ382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CA382)+CA382>$AK25,$AK25-SUM($AL382:CA382),CA382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CB382)+CB382>$AK25,$AK25-SUM($AL382:CB382),CB382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CC382)+CC382>$AK25,$AK25-SUM($AL382:CC382),CC382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CD382)+CD382>$AK25,$AK25-SUM($AL382:CD382),CD382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CE382)+CE382>$AK25,$AK25-SUM($AL382:CE382),CE382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CF382)+CF382>$AK25,$AK25-SUM($AL382:CF382),CF382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CG382)+CG382>$AK25,$AK25-SUM($AL382:CG382),CG382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CH382)+CH382>$AK25,$AK25-SUM($AL382:CH382),CH382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CI382)+CI382>$AK25,$AK25-SUM($AL382:CI382),CI382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CJ382)+CJ382>$AK25,$AK25-SUM($AL382:CJ382),CJ382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CK382)+CK382>$AK25,$AK25-SUM($AL382:CK382),CK382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CL382)+CL382>$AK25,$AK25-SUM($AL382:CL382),CL382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CM382)+CM382>$AK25,$AK25-SUM($AL382:CM382),CM382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CN382)+CN382>$AK25,$AK25-SUM($AL382:CN382),CN382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CO382)+CO382>$AK25,$AK25-SUM($AL382:CO382),CO382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CP382)+CP382>$AK25,$AK25-SUM($AL382:CP382),CP382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CQ382)+CQ382>$AK25,$AK25-SUM($AL382:CQ382),CQ382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CR382)+CR382>$AK25,$AK25-SUM($AL382:CR382),CR382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CS382)+CS382>$AK25,$AK25-SUM($AL382:CS382),CS382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CT382)+CT382>$AK25,$AK25-SUM($AL382:CT382),CT382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CU382)+CU382>$AK25,$AK25-SUM($AL382:CU382),CU382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CV382)+CV382>$AK25,$AK25-SUM($AL382:CV382),CV382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CW382)+CW382>$AK25,$AK25-SUM($AL382:CW382),CW382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CX382)+CX382>$AK25,$AK25-SUM($AL382:CX382),CX382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CY382)+CY382>$AK25,$AK25-SUM($AL382:CY382),CY382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:CZ382)+CZ382>$AK25,$AK25-SUM($AL382:CZ382),CZ382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DA382)+DA382>$AK25,$AK25-SUM($AL382:DA382),DA382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DB382)+DB382>$AK25,$AK25-SUM($AL382:DB382),DB382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DC382)+DC382>$AK25,$AK25-SUM($AL382:DC382),DC382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DD382)+DD382>$AK25,$AK25-SUM($AL382:DD382),DD382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DE382)+DE382>$AK25,$AK25-SUM($AL382:DE382),DE382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DF382)+DF382>$AK25,$AK25-SUM($AL382:DF382),DF382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DG382)+DG382>$AK25,$AK25-SUM($AL382:DG382),DG382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DH382)+DH382>$AK25,$AK25-SUM($AL382:DH382),DH382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DI382)+DI382>$AK25,$AK25-SUM($AL382:DI382),DI382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DJ382)+DJ382>$AK25,$AK25-SUM($AL382:DJ382),DJ382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DK382)+DK382>$AK25,$AK25-SUM($AL382:DK382),DK382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DL382)+DL382>$AK25,$AK25-SUM($AL382:DL382),DL382)","v":4.9509149999999993E-3},{"$f":"IF(SUM($AL382:DM382)+DM382>$AK25,$AK25-SUM($AL382:DM382),DM382)","v":0},{"$f":"IF(SUM($AL382:DN382)+DN382>$AK25,$AK25-SUM($AL382:DN382),DN382)","v":0},{"$f":"IF(SUM($AL382:DO382)+DO382>$AK25,$AK25-SUM($AL382:DO382),DO382)","v":0},{"$f":"IF(SUM($AL382:DP382)+DP382>$AK25,$AK25-SUM($AL382:DP382),DP382)","v":0},{"$f":"IF(SUM($AL382:DQ382)+DQ382>$AK25,$AK25-SUM($AL382:DQ382),DQ382)","v":0},{"$f":"IF(SUM($AL382:DR382)+DR382>$AK25,$AK25-SUM($AL382:DR382),DR382)","v":0},{"$f":"IF(SUM($AL382:DS382)+DS382>$AK25,$AK25-SUM($AL382:DS382),DS382)","v":0},{"$f":"IF(SUM($AL382:DT382)+DT382>$AK25,$AK25-SUM($AL382:DT382),DT382)","v":0},{"$f":"IF(SUM($AL382:DU382)+DU382>$AK25,$AK25-SUM($AL382:DU382),DU382)","v":0},{"$f":"IF(SUM($AL382:DV382)+DV382>$AK25,$AK25-SUM($AL382:DV382),DV382)","v":0},{"$f":"IF(SUM($AL382:DW382)+DW382>$AK25,$AK25-SUM($AL382:DW382),DW382)","v":0},{"$f":"IF(SUM($AL382:DX382)+DX382>$AK25,$AK25-SUM($AL382:DX382),DX382)","v":0},{"$f":"IF(SUM($AL382:DY382)+DY382>$AK25,$AK25-SUM($AL382:DY382),DY382)","v":0},{"$f":"IF(SUM($AL382:DZ382)+DZ382>$AK25,$AK25-SUM($AL382:DZ382),DZ382)","v":0},{"$f":"IF(SUM($AL382:EA382)+EA382>$AK25,$AK25-SUM($AL382:EA382),EA382)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.23210175E-3,{"$f":"IF(SUM($AL383:AL383)+AL383>$AK26,$AK26-SUM($AL383:AL383),AL383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AM383)+AM383>$AK26,$AK26-SUM($AL383:AM383),AM383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AN383)+AN383>$AK26,$AK26-SUM($AL383:AN383),AN383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AO383)+AO383>$AK26,$AK26-SUM($AL383:AO383),AO383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AP383)+AP383>$AK26,$AK26-SUM($AL383:AP383),AP383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AQ383)+AQ383>$AK26,$AK26-SUM($AL383:AQ383),AQ383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AR383)+AR383>$AK26,$AK26-SUM($AL383:AR383),AR383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AS383)+AS383>$AK26,$AK26-SUM($AL383:AS383),AS383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AT383)+AT383>$AK26,$AK26-SUM($AL383:AT383),AT383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AU383)+AU383>$AK26,$AK26-SUM($AL383:AU383),AU383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AV383)+AV383>$AK26,$AK26-SUM($AL383:AV383),AV383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AW383)+AW383>$AK26,$AK26-SUM($AL383:AW383),AW383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AX383)+AX383>$AK26,$AK26-SUM($AL383:AX383),AX383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AY383)+AY383>$AK26,$AK26-SUM($AL383:AY383),AY383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:AZ383)+AZ383>$AK26,$AK26-SUM($AL383:AZ383),AZ383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BA383)+BA383>$AK26,$AK26-SUM($AL383:BA383),BA383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BB383)+BB383>$AK26,$AK26-SUM($AL383:BB383),BB383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BC383)+BC383>$AK26,$AK26-SUM($AL383:BC383),BC383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BD383)+BD383>$AK26,$AK26-SUM($AL383:BD383),BD383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BE383)+BE383>$AK26,$AK26-SUM($AL383:BE383),BE383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BF383)+BF383>$AK26,$AK26-SUM($AL383:BF383),BF383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BG383)+BG383>$AK26,$AK26-SUM($AL383:BG383),BG383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BH383)+BH383>$AK26,$AK26-SUM($AL383:BH383),BH383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BI383)+BI383>$AK26,$AK26-SUM($AL383:BI383),BI383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BJ383)+BJ383>$AK26,$AK26-SUM($AL383:BJ383),BJ383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BK383)+BK383>$AK26,$AK26-SUM($AL383:BK383),BK383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BL383)+BL383>$AK26,$AK26-SUM($AL383:BL383),BL383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BM383)+BM383>$AK26,$AK26-SUM($AL383:BM383),BM383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BN383)+BN383>$AK26,$AK26-SUM($AL383:BN383),BN383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BO383)+BO383>$AK26,$AK26-SUM($AL383:BO383),BO383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BP383)+BP383>$AK26,$AK26-SUM($AL383:BP383),BP383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BQ383)+BQ383>$AK26,$AK26-SUM($AL383:BQ383),BQ383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BR383)+BR383>$AK26,$AK26-SUM($AL383:BR383),BR383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BS383)+BS383>$AK26,$AK26-SUM($AL383:BS383),BS383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BT383)+BT383>$AK26,$AK26-SUM($AL383:BT383),BT383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BU383)+BU383>$AK26,$AK26-SUM($AL383:BU383),BU383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BV383)+BV383>$AK26,$AK26-SUM($AL383:BV383),BV383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BW383)+BW383>$AK26,$AK26-SUM($AL383:BW383),BW383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BX383)+BX383>$AK26,$AK26-SUM($AL383:BX383),BX383)","v":1.23210175E-3},{"$f":"IF(SUM($AL383:BY383)+BY383>$AK26,$AK26-SUM($AL383:BY383),BY383)","v":2.0816681711721685E-17},{"$f":"IF(SUM($AL383:BZ383)+BZ383>$AK26,$AK26-SUM($AL383:BZ383),BZ383)","v":2.0816681711721685E-17},{"$f":"IF(SUM($AL383:CA383)+CA383>$AK26,$AK26-SUM($AL383:CA383),CA383)","v":2.0816681711721685E-17},{"$f":"IF(SUM($AL383:CB383)+CB383>$AK26,$AK26-SUM($AL383:CB383),CB383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CC383)+CC383>$AK26,$AK26-SUM($AL383:CC383),CC383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CD383)+CD383>$AK26,$AK26-SUM($AL383:CD383),CD383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CE383)+CE383>$AK26,$AK26-SUM($AL383:CE383),CE383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CF383)+CF383>$AK26,$AK26-SUM($AL383:CF383),CF383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CG383)+CG383>$AK26,$AK26-SUM($AL383:CG383),CG383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CH383)+CH383>$AK26,$AK26-SUM($AL383:CH383),CH383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CI383)+CI383>$AK26,$AK26-SUM($AL383:CI383),CI383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CJ383)+CJ383>$AK26,$AK26-SUM($AL383:CJ383),CJ383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CK383)+CK383>$AK26,$AK26-SUM($AL383:CK383),CK383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CL383)+CL383>$AK26,$AK26-SUM($AL383:CL383),CL383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CM383)+CM383>$AK26,$AK26-SUM($AL383:CM383),CM383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CN383)+CN383>$AK26,$AK26-SUM($AL383:CN383),CN383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CO383)+CO383>$AK26,$AK26-SUM($AL383:CO383),CO383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CP383)+CP383>$AK26,$AK26-SUM($AL383:CP383),CP383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CQ383)+CQ383>$AK26,$AK26-SUM($AL383:CQ383),CQ383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CR383)+CR383>$AK26,$AK26-SUM($AL383:CR383),CR383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CS383)+CS383>$AK26,$AK26-SUM($AL383:CS383),CS383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CT383)+CT383>$AK26,$AK26-SUM($AL383:CT383),CT383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CU383)+CU383>$AK26,$AK26-SUM($AL383:CU383),CU383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CV383)+CV383>$AK26,$AK26-SUM($AL383:CV383),CV383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CW383)+CW383>$AK26,$AK26-SUM($AL383:CW383),CW383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CX383)+CX383>$AK26,$AK26-SUM($AL383:CX383),CX383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CY383)+CY383>$AK26,$AK26-SUM($AL383:CY383),CY383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:CZ383)+CZ383>$AK26,$AK26-SUM($AL383:CZ383),CZ383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DA383)+DA383>$AK26,$AK26-SUM($AL383:DA383),DA383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DB383)+DB383>$AK26,$AK26-SUM($AL383:DB383),DB383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DC383)+DC383>$AK26,$AK26-SUM($AL383:DC383),DC383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DD383)+DD383>$AK26,$AK26-SUM($AL383:DD383),DD383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DE383)+DE383>$AK26,$AK26-SUM($AL383:DE383),DE383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DF383)+DF383>$AK26,$AK26-SUM($AL383:DF383),DF383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DG383)+DG383>$AK26,$AK26-SUM($AL383:DG383),DG383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DH383)+DH383>$AK26,$AK26-SUM($AL383:DH383),DH383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DI383)+DI383>$AK26,$AK26-SUM($AL383:DI383),DI383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DJ383)+DJ383>$AK26,$AK26-SUM($AL383:DJ383),DJ383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DK383)+DK383>$AK26,$AK26-SUM($AL383:DK383),DK383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DL383)+DL383>$AK26,$AK26-SUM($AL383:DL383),DL383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DM383)+DM383>$AK26,$AK26-SUM($AL383:DM383),DM383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DN383)+DN383>$AK26,$AK26-SUM($AL383:DN383),DN383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DO383)+DO383>$AK26,$AK26-SUM($AL383:DO383),DO383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DP383)+DP383>$AK26,$AK26-SUM($AL383:DP383),DP383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DQ383)+DQ383>$AK26,$AK26-SUM($AL383:DQ383),DQ383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DR383)+DR383>$AK26,$AK26-SUM($AL383:DR383),DR383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DS383)+DS383>$AK26,$AK26-SUM($AL383:DS383),DS383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DT383)+DT383>$AK26,$AK26-SUM($AL383:DT383),DT383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DU383)+DU383>$AK26,$AK26-SUM($AL383:DU383),DU383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DV383)+DV383>$AK26,$AK26-SUM($AL383:DV383),DV383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DW383)+DW383>$AK26,$AK26-SUM($AL383:DW383),DW383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DX383)+DX383>$AK26,$AK26-SUM($AL383:DX383),DX383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DY383)+DY383>$AK26,$AK26-SUM($AL383:DY383),DY383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:DZ383)+DZ383>$AK26,$AK26-SUM($AL383:DZ383),DZ383)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AL383:EA383)+EA383>$AK26,$AK26-SUM($AL383:EA383),EA383)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,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,{"$f":"IF(SUM($AL384:AL384)+AL384>$AK27,$AK27-SUM($AL384:AL384),AL384)","v":0},{"$f":"IF(SUM($AL384:AM384)+AM384>$AK27,$AK27-SUM($AL384:AM384),AM384)","v":0},{"$f":"IF(SUM($AL384:AN384)+AN384>$AK27,$AK27-SUM($AL384:AN384),AN384)","v":0},{"$f":"IF(SUM($AL384:AO384)+AO384>$AK27,$AK27-SUM($AL384:AO384),AO384)","v":0},{"$f":"IF(SUM($AL384:AP384)+AP384>$AK27,$AK27-SUM($AL384:AP384),AP384)","v":0},{"$f":"IF(SUM($AL384:AQ384)+AQ384>$AK27,$AK27-SUM($AL384:AQ384),AQ384)","v":0},{"$f":"IF(SUM($AL384:AR384)+AR384>$AK27,$AK27-SUM($AL384:AR384),AR384)","v":0},{"$f":"IF(SUM($AL384:AS384)+AS384>$AK27,$AK27-SUM($AL384:AS384),AS384)","v":0},{"$f":"IF(SUM($AL384:AT384)+AT384>$AK27,$AK27-SUM($AL384:AT384),AT384)","v":0},{"$f":"IF(SUM($AL384:AU384)+AU384>$AK27,$AK27-SUM($AL384:AU384),AU384)","v":0},{"$f":"IF(SUM($AL384:AV384)+AV384>$AK27,$AK27-SUM($AL384:AV384),AV384)","v":0},{"$f":"IF(SUM($AL384:AW384)+AW384>$AK27,$AK27-SUM($AL384:AW384),AW384)","v":0},{"$f":"IF(SUM($AL384:AX384)+AX384>$AK27,$AK27-SUM($AL384:AX384),AX384)","v":0},{"$f":"IF(SUM($AL384:AY384)+AY384>$AK27,$AK27-SUM($AL384:AY384),AY384)","v":0},{"$f":"IF(SUM($AL384:AZ384)+AZ384>$AK27,$AK27-SUM($AL384:AZ384),AZ384)","v":0},{"$f":"IF(SUM($AL384:BA384)+BA384>$AK27,$AK27-SUM($AL384:BA384),BA384)","v":0},{"$f":"IF(SUM($AL384:BB384)+BB384>$AK27,$AK27-SUM($AL384:BB384),BB384)","v":0},{"$f":"IF(SUM($AL384:BC384)+BC384>$AK27,$AK27-SUM($AL384:BC384),BC384)","v":0},{"$f":"IF(SUM($AL384:BD384)+BD384>$AK27,$AK27-SUM($AL384:BD384),BD384)","v":0},{"$f":"IF(SUM($AL384:BE384)+BE384>$AK27,$AK27-SUM($AL384:BE384),BE384)","v":0},{"$f":"IF(SUM($AL384:BF384)+BF384>$AK27,$AK27-SUM($AL384:BF384),BF384)","v":0},{"$f":"IF(SUM($AL384:BG384)+BG384>$AK27,$AK27-SUM($AL384:BG384),BG384)","v":0},{"$f":"IF(SUM($AL384:BH384)+BH384>$AK27,$AK27-SUM($AL384:BH384),BH384)","v":0},{"$f":"IF(SUM($AL384:BI384)+BI384>$AK27,$AK27-SUM($AL384:BI384),BI384)","v":0},{"$f":"IF(SUM($AL384:BJ384)+BJ384>$AK27,$AK27-SUM($AL384:BJ384),BJ384)","v":0},{"$f":"IF(SUM($AL384:BK384)+BK384>$AK27,$AK27-SUM($AL384:BK384),BK384)","v":0},{"$f":"IF(SUM($AL384:BL384)+BL384>$AK27,$AK27-SUM($AL384:BL384),BL384)","v":0},{"$f":"IF(SUM($AL384:BM384)+BM384>$AK27,$AK27-SUM($AL384:BM384),BM384)","v":0},{"$f":"IF(SUM($AL384:BN384)+BN384>$AK27,$AK27-SUM($AL384:BN384),BN384)","v":0},{"$f":"IF(SUM($AL384:BO384)+BO384>$AK27,$AK27-SUM($AL384:BO384),BO384)","v":0},{"$f":"IF(SUM($AL384:BP384)+BP384>$AK27,$AK27-SUM($AL384:BP384),BP384)","v":0},{"$f":"IF(SUM($AL384:BQ384)+BQ384>$AK27,$AK27-SUM($AL384:BQ384),BQ384)","v":0},{"$f":"IF(SUM($AL384:BR384)+BR384>$AK27,$AK27-SUM($AL384:BR384),BR384)","v":0},{"$f":"IF(SUM($AL384:BS384)+BS384>$AK27,$AK27-SUM($AL384:BS384),BS384)","v":0},{"$f":"IF(SUM($AL384:BT384)+BT384>$AK27,$AK27-SUM($AL384:BT384),BT384)","v":0},{"$f":"IF(SUM($AL384:BU384)+BU384>$AK27,$AK27-SUM($AL384:BU384),BU384)","v":0},{"$f":"IF(SUM($AL384:BV384)+BV384>$AK27,$AK27-SUM($AL384:BV384),BV384)","v":0},{"$f":"IF(SUM($AL384:BW384)+BW384>$AK27,$AK27-SUM($AL384:BW384),BW384)","v":0},{"$f":"IF(SUM($AL384:BX384)+BX384>$AK27,$AK27-SUM($AL384:BX384),BX384)","v":0},{"$f":"IF(SUM($AL384:BY384)+BY384>$AK27,$AK27-SUM($AL384:BY384),BY384)","v":0},{"$f":"IF(SUM($AL384:BZ384)+BZ384>$AK27,$AK27-SUM($AL384:BZ384),BZ384)","v":0},{"$f":"IF(SUM($AL384:CA384)+CA384>$AK27,$AK27-SUM($AL384:CA384),CA384)","v":0},{"$f":"IF(SUM($AL384:CB384)+CB384>$AK27,$AK27-SUM($AL384:CB384),CB384)","v":0},{"$f":"IF(SUM($AL384:CC384)+CC384>$AK27,$AK27-SUM($AL384:CC384),CC384)","v":0},{"$f":"IF(SUM($AL384:CD384)+CD384>$AK27,$AK27-SUM($AL384:CD384),CD384)","v":0},{"$f":"IF(SUM($AL384:CE384)+CE384>$AK27,$AK27-SUM($AL384:CE384),CE384)","v":0},{"$f":"IF(SUM($AL384:CF384)+CF384>$AK27,$AK27-SUM($AL384:CF384),CF384)","v":0},{"$f":"IF(SUM($AL384:CG384)+CG384>$AK27,$AK27-SUM($AL384:CG384),CG384)","v":0},{"$f":"IF(SUM($AL384:CH384)+CH384>$AK27,$AK27-SUM($AL384:CH384),CH384)","v":0},{"$f":"IF(SUM($AL384:CI384)+CI384>$AK27,$AK27-SUM($AL384:CI384),CI384)","v":0},{"$f":"IF(SUM($AL384:CJ384)+CJ384>$AK27,$AK27-SUM($AL384:CJ384),CJ384)","v":0},{"$f":"IF(SUM($AL384:CK384)+CK384>$AK27,$AK27-SUM($AL384:CK384),CK384)","v":0},{"$f":"IF(SUM($AL384:CL384)+CL384>$AK27,$AK27-SUM($AL384:CL384),CL384)","v":0},{"$f":"IF(SUM($AL384:CM384)+CM384>$AK27,$AK27-SUM($AL384:CM384),CM384)","v":0},{"$f":"IF(SUM($AL384:CN384)+CN384>$AK27,$AK27-SUM($AL384:CN384),CN384)","v":0},{"$f":"IF(SUM($AL384:CO384)+CO384>$AK27,$AK27-SUM($AL384:CO384),CO384)","v":0},{"$f":"IF(SUM($AL384:CP384)+CP384>$AK27,$AK27-SUM($AL384:CP384),CP384)","v":0},{"$f":"IF(SUM($AL384:CQ384)+CQ384>$AK27,$AK27-SUM($AL384:CQ384),CQ384)","v":0},{"$f":"IF(SUM($AL384:CR384)+CR384>$AK27,$AK27-SUM($AL384:CR384),CR384)","v":0},{"$f":"IF(SUM($AL384:CS384)+CS384>$AK27,$AK27-SUM($AL384:CS384),CS384)","v":0},{"$f":"IF(SUM($AL384:CT384)+CT384>$AK27,$AK27-SUM($AL384:CT384),CT384)","v":0},{"$f":"IF(SUM($AL384:CU384)+CU384>$AK27,$AK27-SUM($AL384:CU384),CU384)","v":0},{"$f":"IF(SUM($AL384:CV384)+CV384>$AK27,$AK27-SUM($AL384:CV384),CV384)","v":0},{"$f":"IF(SUM($AL384:CW384)+CW384>$AK27,$AK27-SUM($AL384:CW384),CW384)","v":0},{"$f":"IF(SUM($AL384:CX384)+CX384>$AK27,$AK27-SUM($AL384:CX384),CX384)","v":0},{"$f":"IF(SUM($AL384:CY384)+CY384>$AK27,$AK27-SUM($AL384:CY384),CY384)","v":0},{"$f":"IF(SUM($AL384:CZ384)+CZ384>$AK27,$AK27-SUM($AL384:CZ384),CZ384)","v":0},{"$f":"IF(SUM($AL384:DA384)+DA384>$AK27,$AK27-SUM($AL384:DA384),DA384)","v":0},{"$f":"IF(SUM($AL384:DB384)+DB384>$AK27,$AK27-SUM($AL384:DB384),DB384)","v":0},{"$f":"IF(SUM($AL384:DC384)+DC384>$AK27,$AK27-SUM($AL384:DC384),DC384)","v":0},{"$f":"IF(SUM($AL384:DD384)+DD384>$AK27,$AK27-SUM($AL384:DD384),DD384)","v":0},{"$f":"IF(SUM($AL384:DE384)+DE384>$AK27,$AK27-SUM($AL384:DE384),DE384)","v":0},{"$f":"IF(SUM($AL384:DF384)+DF384>$AK27,$AK27-SUM($AL384:DF384),DF384)","v":0},{"$f":"IF(SUM($AL384:DG384)+DG384>$AK27,$AK27-SUM($AL384:DG384),DG384)","v":0},{"$f":"IF(SUM($AL384:DH384)+DH384>$AK27,$AK27-SUM($AL384:DH384),DH384)","v":0},{"$f":"IF(SUM($AL384:DI384)+DI384>$AK27,$AK27-SUM($AL384:DI384),DI384)","v":0},{"$f":"IF(SUM($AL384:DJ384)+DJ384>$AK27,$AK27-SUM($AL384:DJ384),DJ384)","v":0},{"$f":"IF(SUM($AL384:DK384)+DK384>$AK27,$AK27-SUM($AL384:DK384),DK384)","v":0},{"$f":"IF(SUM($AL384:DL384)+DL384>$AK27,$AK27-SUM($AL384:DL384),DL384)","v":0},{"$f":"IF(SUM($AL384:DM384)+DM384>$AK27,$AK27-SUM($AL384:DM384),DM384)","v":0},{"$f":"IF(SUM($AL384:DN384)+DN384>$AK27,$AK27-SUM($AL384:DN384),DN384)","v":0},{"$f":"IF(SUM($AL384:DO384)+DO384>$AK27,$AK27-SUM($AL384:DO384),DO384)","v":0},{"$f":"IF(SUM($AL384:DP384)+DP384>$AK27,$AK27-SUM($AL384:DP384),DP384)","v":0},{"$f":"IF(SUM($AL384:DQ384)+DQ384>$AK27,$AK27-SUM($AL384:DQ384),DQ384)","v":0},{"$f":"IF(SUM($AL384:DR384)+DR384>$AK27,$AK27-SUM($AL384:DR384),DR384)","v":0},{"$f":"IF(SUM($AL384:DS384)+DS384>$AK27,$AK27-SUM($AL384:DS384),DS384)","v":0},{"$f":"IF(SUM($AL384:DT384)+DT384>$AK27,$AK27-SUM($AL384:DT384),DT384)","v":0},{"$f":"IF(SUM($AL384:DU384)+DU384>$AK27,$AK27-SUM($AL384:DU384),DU384)","v":0},{"$f":"IF(SUM($AL384:DV384)+DV384>$AK27,$AK27-SUM($AL384:DV384),DV384)","v":0},{"$f":"IF(SUM($AL384:DW384)+DW384>$AK27,$AK27-SUM($AL384:DW384),DW384)","v":0},{"$f":"IF(SUM($AL384:DX384)+DX384>$AK27,$AK27-SUM($AL384:DX384),DX384)","v":0},{"$f":"IF(SUM($AL384:DY384)+DY384>$AK27,$AK27-SUM($AL384:DY384),DY384)","v":0},{"$f":"IF(SUM($AL384:DZ384)+DZ384>$AK27,$AK27-SUM($AL384:DZ384),DZ384)","v":0},{"$f":"IF(SUM($AL384:EA384)+EA384>$AK27,$AK27-SUM($AL384:EA384),EA384)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,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,{"$f":"IF(SUM($AL385:AL385)+AL385>$AK28,$AK28-SUM($AL385:AL385),AL385)","v":0},{"$f":"IF(SUM($AL385:AM385)+AM385>$AK28,$AK28-SUM($AL385:AM385),AM385)","v":0},{"$f":"IF(SUM($AL385:AN385)+AN385>$AK28,$AK28-SUM($AL385:AN385),AN385)","v":0},{"$f":"IF(SUM($AL385:AO385)+AO385>$AK28,$AK28-SUM($AL385:AO385),AO385)","v":0},{"$f":"IF(SUM($AL385:AP385)+AP385>$AK28,$AK28-SUM($AL385:AP385),AP385)","v":0},{"$f":"IF(SUM($AL385:AQ385)+AQ385>$AK28,$AK28-SUM($AL385:AQ385),AQ385)","v":0},{"$f":"IF(SUM($AL385:AR385)+AR385>$AK28,$AK28-SUM($AL385:AR385),AR385)","v":0},{"$f":"IF(SUM($AL385:AS385)+AS385>$AK28,$AK28-SUM($AL385:AS385),AS385)","v":0},{"$f":"IF(SUM($AL385:AT385)+AT385>$AK28,$AK28-SUM($AL385:AT385),AT385)","v":0},{"$f":"IF(SUM($AL385:AU385)+AU385>$AK28,$AK28-SUM($AL385:AU385),AU385)","v":0},{"$f":"IF(SUM($AL385:AV385)+AV385>$AK28,$AK28-SUM($AL385:AV385),AV385)","v":0},{"$f":"IF(SUM($AL385:AW385)+AW385>$AK28,$AK28-SUM($AL385:AW385),AW385)","v":0},{"$f":"IF(SUM($AL385:AX385)+AX385>$AK28,$AK28-SUM($AL385:AX385),AX385)","v":0},{"$f":"IF(SUM($AL385:AY385)+AY385>$AK28,$AK28-SUM($AL385:AY385),AY385)","v":0},{"$f":"IF(SUM($AL385:AZ385)+AZ385>$AK28,$AK28-SUM($AL385:AZ385),AZ385)","v":0},{"$f":"IF(SUM($AL385:BA385)+BA385>$AK28,$AK28-SUM($AL385:BA385),BA385)","v":0},{"$f":"IF(SUM($AL385:BB385)+BB385>$AK28,$AK28-SUM($AL385:BB385),BB385)","v":0},{"$f":"IF(SUM($AL385:BC385)+BC385>$AK28,$AK28-SUM($AL385:BC385),BC385)","v":0},{"$f":"IF(SUM($AL385:BD385)+BD385>$AK28,$AK28-SUM($AL385:BD385),BD385)","v":0},{"$f":"IF(SUM($AL385:BE385)+BE385>$AK28,$AK28-SUM($AL385:BE385),BE385)","v":0},{"$f":"IF(SUM($AL385:BF385)+BF385>$AK28,$AK28-SUM($AL385:BF385),BF385)","v":0},{"$f":"IF(SUM($AL385:BG385)+BG385>$AK28,$AK28-SUM($AL385:BG385),BG385)","v":0},{"$f":"IF(SUM($AL385:BH385)+BH385>$AK28,$AK28-SUM($AL385:BH385),BH385)","v":0},{"$f":"IF(SUM($AL385:BI385)+BI385>$AK28,$AK28-SUM($AL385:BI385),BI385)","v":0},{"$f":"IF(SUM($AL385:BJ385)+BJ385>$AK28,$AK28-SUM($AL385:BJ385),BJ385)","v":0},{"$f":"IF(SUM($AL385:BK385)+BK385>$AK28,$AK28-SUM($AL385:BK385),BK385)","v":0},{"$f":"IF(SUM($AL385:BL385)+BL385>$AK28,$AK28-SUM($AL385:BL385),BL385)","v":0},{"$f":"IF(SUM($AL385:BM385)+BM385>$AK28,$AK28-SUM($AL385:BM385),BM385)","v":0},{"$f":"IF(SUM($AL385:BN385)+BN385>$AK28,$AK28-SUM($AL385:BN385),BN385)","v":0},{"$f":"IF(SUM($AL385:BO385)+BO385>$AK28,$AK28-SUM($AL385:BO385),BO385)","v":0},{"$f":"IF(SUM($AL385:BP385)+BP385>$AK28,$AK28-SUM($AL385:BP385),BP385)","v":0},{"$f":"IF(SUM($AL385:BQ385)+BQ385>$AK28,$AK28-SUM($AL385:BQ385),BQ385)","v":0},{"$f":"IF(SUM($AL385:BR385)+BR385>$AK28,$AK28-SUM($AL385:BR385),BR385)","v":0},{"$f":"IF(SUM($AL385:BS385)+BS385>$AK28,$AK28-SUM($AL385:BS385),BS385)","v":0},{"$f":"IF(SUM($AL385:BT385)+BT385>$AK28,$AK28-SUM($AL385:BT385),BT385)","v":0},{"$f":"IF(SUM($AL385:BU385)+BU385>$AK28,$AK28-SUM($AL385:BU385),BU385)","v":0},{"$f":"IF(SUM($AL385:BV385)+BV385>$AK28,$AK28-SUM($AL385:BV385),BV385)","v":0},{"$f":"IF(SUM($AL385:BW385)+BW385>$AK28,$AK28-SUM($AL385:BW385),BW385)","v":0},{"$f":"IF(SUM($AL385:BX385)+BX385>$AK28,$AK28-SUM($AL385:BX385),BX385)","v":0},{"$f":"IF(SUM($AL385:BY385)+BY385>$AK28,$AK28-SUM($AL385:BY385),BY385)","v":0},{"$f":"IF(SUM($AL385:BZ385)+BZ385>$AK28,$AK28-SUM($AL385:BZ385),BZ385)","v":0},{"$f":"IF(SUM($AL385:CA385)+CA385>$AK28,$AK28-SUM($AL385:CA385),CA385)","v":0},{"$f":"IF(SUM($AL385:CB385)+CB385>$AK28,$AK28-SUM($AL385:CB385),CB385)","v":0},{"$f":"IF(SUM($AL385:CC385)+CC385>$AK28,$AK28-SUM($AL385:CC385),CC385)","v":0},{"$f":"IF(SUM($AL385:CD385)+CD385>$AK28,$AK28-SUM($AL385:CD385),CD385)","v":0},{"$f":"IF(SUM($AL385:CE385)+CE385>$AK28,$AK28-SUM($AL385:CE385),CE385)","v":0},{"$f":"IF(SUM($AL385:CF385)+CF385>$AK28,$AK28-SUM($AL385:CF385),CF385)","v":0},{"$f":"IF(SUM($AL385:CG385)+CG385>$AK28,$AK28-SUM($AL385:CG385),CG385)","v":0},{"$f":"IF(SUM($AL385:CH385)+CH385>$AK28,$AK28-SUM($AL385:CH385),CH385)","v":0},{"$f":"IF(SUM($AL385:CI385)+CI385>$AK28,$AK28-SUM($AL385:CI385),CI385)","v":0},{"$f":"IF(SUM($AL385:CJ385)+CJ385>$AK28,$AK28-SUM($AL385:CJ385),CJ385)","v":0},{"$f":"IF(SUM($AL385:CK385)+CK385>$AK28,$AK28-SUM($AL385:CK385),CK385)","v":0},{"$f":"IF(SUM($AL385:CL385)+CL385>$AK28,$AK28-SUM($AL385:CL385),CL385)","v":0},{"$f":"IF(SUM($AL385:CM385)+CM385>$AK28,$AK28-SUM($AL385:CM385),CM385)","v":0},{"$f":"IF(SUM($AL385:CN385)+CN385>$AK28,$AK28-SUM($AL385:CN385),CN385)","v":0},{"$f":"IF(SUM($AL385:CO385)+CO385>$AK28,$AK28-SUM($AL385:CO385),CO385)","v":0},{"$f":"IF(SUM($AL385:CP385)+CP385>$AK28,$AK28-SUM($AL385:CP385),CP385)","v":0},{"$f":"IF(SUM($AL385:CQ385)+CQ385>$AK28,$AK28-SUM($AL385:CQ385),CQ385)","v":0},{"$f":"IF(SUM($AL385:CR385)+CR385>$AK28,$AK28-SUM($AL385:CR385),CR385)","v":0},{"$f":"IF(SUM($AL385:CS385)+CS385>$AK28,$AK28-SUM($AL385:CS385),CS385)","v":0},{"$f":"IF(SUM($AL385:CT385)+CT385>$AK28,$AK28-SUM($AL385:CT385),CT385)","v":0},{"$f":"IF(SUM($AL385:CU385)+CU385>$AK28,$AK28-SUM($AL385:CU385),CU385)","v":0},{"$f":"IF(SUM($AL385:CV385)+CV385>$AK28,$AK28-SUM($AL385:CV385),CV385)","v":0},{"$f":"IF(SUM($AL385:CW385)+CW385>$AK28,$AK28-SUM($AL385:CW385),CW385)","v":0},{"$f":"IF(SUM($AL385:CX385)+CX385>$AK28,$AK28-SUM($AL385:CX385),CX385)","v":0},{"$f":"IF(SUM($AL385:CY385)+CY385>$AK28,$AK28-SUM($AL385:CY385),CY385)","v":0},{"$f":"IF(SUM($AL385:CZ385)+CZ385>$AK28,$AK28-SUM($AL385:CZ385),CZ385)","v":0},{"$f":"IF(SUM($AL385:DA385)+DA385>$AK28,$AK28-SUM($AL385:DA385),DA385)","v":0},{"$f":"IF(SUM($AL385:DB385)+DB385>$AK28,$AK28-SUM($AL385:DB385),DB385)","v":0},{"$f":"IF(SUM($AL385:DC385)+DC385>$AK28,$AK28-SUM($AL385:DC385),DC385)","v":0},{"$f":"IF(SUM($AL385:DD385)+DD385>$AK28,$AK28-SUM($AL385:DD385),DD385)","v":0},{"$f":"IF(SUM($AL385:DE385)+DE385>$AK28,$AK28-SUM($AL385:DE385),DE385)","v":0},{"$f":"IF(SUM($AL385:DF385)+DF385>$AK28,$AK28-SUM($AL385:DF385),DF385)","v":0},{"$f":"IF(SUM($AL385:DG385)+DG385>$AK28,$AK28-SUM($AL385:DG385),DG385)","v":0},{"$f":"IF(SUM($AL385:DH385)+DH385>$AK28,$AK28-SUM($AL385:DH385),DH385)","v":0},{"$f":"IF(SUM($AL385:DI385)+DI385>$AK28,$AK28-SUM($AL385:DI385),DI385)","v":0},{"$f":"IF(SUM($AL385:DJ385)+DJ385>$AK28,$AK28-SUM($AL385:DJ385),DJ385)","v":0},{"$f":"IF(SUM($AL385:DK385)+DK385>$AK28,$AK28-SUM($AL385:DK385),DK385)","v":0},{"$f":"IF(SUM($AL385:DL385)+DL385>$AK28,$AK28-SUM($AL385:DL385),DL385)","v":0},{"$f":"IF(SUM($AL385:DM385)+DM385>$AK28,$AK28-SUM($AL385:DM385),DM385)","v":0},{"$f":"IF(SUM($AL385:DN385)+DN385>$AK28,$AK28-SUM($AL385:DN385),DN385)","v":0},{"$f":"IF(SUM($AL385:DO385)+DO385>$AK28,$AK28-SUM($AL385:DO385),DO385)","v":0},{"$f":"IF(SUM($AL385:DP385)+DP385>$AK28,$AK28-SUM($AL385:DP385),DP385)","v":0},{"$f":"IF(SUM($AL385:DQ385)+DQ385>$AK28,$AK28-SUM($AL385:DQ385),DQ385)","v":0},{"$f":"IF(SUM($AL385:DR385)+DR385>$AK28,$AK28-SUM($AL385:DR385),DR385)","v":0},{"$f":"IF(SUM($AL385:DS385)+DS385>$AK28,$AK28-SUM($AL385:DS385),DS385)","v":0},{"$f":"IF(SUM($AL385:DT385)+DT385>$AK28,$AK28-SUM($AL385:DT385),DT385)","v":0},{"$f":"IF(SUM($AL385:DU385)+DU385>$AK28,$AK28-SUM($AL385:DU385),DU385)","v":0},{"$f":"IF(SUM($AL385:DV385)+DV385>$AK28,$AK28-SUM($AL385:DV385),DV385)","v":0},{"$f":"IF(SUM($AL385:DW385)+DW385>$AK28,$AK28-SUM($AL385:DW385),DW385)","v":0},{"$f":"IF(SUM($AL385:DX385)+DX385>$AK28,$AK28-SUM($AL385:DX385),DX385)","v":0},{"$f":"IF(SUM($AL385:DY385)+DY385>$AK28,$AK28-SUM($AL385:DY385),DY385)","v":0},{"$f":"IF(SUM($AL385:DZ385)+DZ385>$AK28,$AK28-SUM($AL385:DZ385),DZ385)","v":0},{"$f":"IF(SUM($AL385:EA385)+EA385>$AK28,$AK28-SUM($AL385:EA385),EA385)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1175022500000001E-3,{"$f":"IF(SUM($AL386:AL386)+AL386>$AK29,$AK29-SUM($AL386:AL386),AL386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AM386)+AM386>$AK29,$AK29-SUM($AL386:AM386),AM386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AN386)+AN386>$AK29,$AK29-SUM($AL386:AN386),AN386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AO386)+AO386>$AK29,$AK29-SUM($AL386:AO386),AO386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AP386)+AP386>$AK29,$AK29-SUM($AL386:AP386),AP386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AQ386)+AQ386>$AK29,$AK29-SUM($AL386:AQ386),AQ386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AR386)+AR386>$AK29,$AK29-SUM($AL386:AR386),AR386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AS386)+AS386>$AK29,$AK29-SUM($AL386:AS386),AS386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AT386)+AT386>$AK29,$AK29-SUM($AL386:AT386),AT386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AU386)+AU386>$AK29,$AK29-SUM($AL386:AU386),AU386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AV386)+AV386>$AK29,$AK29-SUM($AL386:AV386),AV386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AW386)+AW386>$AK29,$AK29-SUM($AL386:AW386),AW386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AX386)+AX386>$AK29,$AK29-SUM($AL386:AX386),AX386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AY386)+AY386>$AK29,$AK29-SUM($AL386:AY386),AY386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:AZ386)+AZ386>$AK29,$AK29-SUM($AL386:AZ386),AZ386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BA386)+BA386>$AK29,$AK29-SUM($AL386:BA386),BA386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BB386)+BB386>$AK29,$AK29-SUM($AL386:BB386),BB386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BC386)+BC386>$AK29,$AK29-SUM($AL386:BC386),BC386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BD386)+BD386>$AK29,$AK29-SUM($AL386:BD386),BD386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BE386)+BE386>$AK29,$AK29-SUM($AL386:BE386),BE386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BF386)+BF386>$AK29,$AK29-SUM($AL386:BF386),BF386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BG386)+BG386>$AK29,$AK29-SUM($AL386:BG386),BG386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BH386)+BH386>$AK29,$AK29-SUM($AL386:BH386),BH386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BI386)+BI386>$AK29,$AK29-SUM($AL386:BI386),BI386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BJ386)+BJ386>$AK29,$AK29-SUM($AL386:BJ386),BJ386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BK386)+BK386>$AK29,$AK29-SUM($AL386:BK386),BK386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BL386)+BL386>$AK29,$AK29-SUM($AL386:BL386),BL386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BM386)+BM386>$AK29,$AK29-SUM($AL386:BM386),BM386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BN386)+BN386>$AK29,$AK29-SUM($AL386:BN386),BN386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BO386)+BO386>$AK29,$AK29-SUM($AL386:BO386),BO386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BP386)+BP386>$AK29,$AK29-SUM($AL386:BP386),BP386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BQ386)+BQ386>$AK29,$AK29-SUM($AL386:BQ386),BQ386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BR386)+BR386>$AK29,$AK29-SUM($AL386:BR386),BR386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BS386)+BS386>$AK29,$AK29-SUM($AL386:BS386),BS386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BT386)+BT386>$AK29,$AK29-SUM($AL386:BT386),BT386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BU386)+BU386>$AK29,$AK29-SUM($AL386:BU386),BU386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BV386)+BV386>$AK29,$AK29-SUM($AL386:BV386),BV386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BW386)+BW386>$AK29,$AK29-SUM($AL386:BW386),BW386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BX386)+BX386>$AK29,$AK29-SUM($AL386:BX386),BX386)","v":2.1175022500000001E-3},{"$f":"IF(SUM($AL386:BY386)+BY386>$AK29,$AK29-SUM($AL386:BY386),BY386)","v":0},{"$f":"IF(SUM($AL386:BZ386)+BZ386>$AK29,$AK29-SUM($AL386:BZ386),BZ386)","v":0},{"$f":"IF(SUM($AL386:CA386)+CA386>$AK29,$AK29-SUM($AL386:CA386),CA386)","v":0},{"$f":"IF(SUM($AL386:CB386)+CB386>$AK29,$AK29-SUM($AL386:CB386),CB386)","v":0},{"$f":"IF(SUM($AL386:CC386)+CC386>$AK29,$AK29-SUM($AL386:CC386),CC386)","v":0},{"$f":"IF(SUM($AL386:CD386)+CD386>$AK29,$AK29-SUM($AL386:CD386),CD386)","v":0},{"$f":"IF(SUM($AL386:CE386)+CE386>$AK29,$AK29-SUM($AL386:CE386),CE386)","v":0},{"$f":"IF(SUM($AL386:CF386)+CF386>$AK29,$AK29-SUM($AL386:CF386),CF386)","v":0},{"$f":"IF(SUM($AL386:CG386)+CG386>$AK29,$AK29-SUM($AL386:CG386),CG386)","v":0},{"$f":"IF(SUM($AL386:CH386)+CH386>$AK29,$AK29-SUM($AL386:CH386),CH386)","v":0},{"$f":"IF(SUM($AL386:CI386)+CI386>$AK29,$AK29-SUM($AL386:CI386),CI386)","v":0},{"$f":"IF(SUM($AL386:CJ386)+CJ386>$AK29,$AK29-SUM($AL386:CJ386),CJ386)","v":0},{"$f":"IF(SUM($AL386:CK386)+CK386>$AK29,$AK29-SUM($AL386:CK386),CK386)","v":0},{"$f":"IF(SUM($AL386:CL386)+CL386>$AK29,$AK29-SUM($AL386:CL386),CL386)","v":0},{"$f":"IF(SUM($AL386:CM386)+CM386>$AK29,$AK29-SUM($AL386:CM386),CM386)","v":0},{"$f":"IF(SUM($AL386:CN386)+CN386>$AK29,$AK29-SUM($AL386:CN386),CN386)","v":0},{"$f":"IF(SUM($AL386:CO386)+CO386>$AK29,$AK29-SUM($AL386:CO386),CO386)","v":0},{"$f":"IF(SUM($AL386:CP386)+CP386>$AK29,$AK29-SUM($AL386:CP386),CP386)","v":0},{"$f":"IF(SUM($AL386:CQ386)+CQ386>$AK29,$AK29-SUM($AL386:CQ386),CQ386)","v":0},{"$f":"IF(SUM($AL386:CR386)+CR386>$AK29,$AK29-SUM($AL386:CR386),CR386)","v":0},{"$f":"IF(SUM($AL386:CS386)+CS386>$AK29,$AK29-SUM($AL386:CS386),CS386)","v":0},{"$f":"IF(SUM($AL386:CT386)+CT386>$AK29,$AK29-SUM($AL386:CT386),CT386)","v":0},{"$f":"IF(SUM($AL386:CU386)+CU386>$AK29,$AK29-SUM($AL386:CU386),CU386)","v":0},{"$f":"IF(SUM($AL386:CV386)+CV386>$AK29,$AK29-SUM($AL386:CV386),CV386)","v":0},{"$f":"IF(SUM($AL386:CW386)+CW386>$AK29,$AK29-SUM($AL386:CW386),CW386)","v":0},{"$f":"IF(SUM($AL386:CX386)+CX386>$AK29,$AK29-SUM($AL386:CX386),CX386)","v":0},{"$f":"IF(SUM($AL386:CY386)+CY386>$AK29,$AK29-SUM($AL386:CY386),CY386)","v":0},{"$f":"IF(SUM($AL386:CZ386)+CZ386>$AK29,$AK29-SUM($AL386:CZ386),CZ386)","v":0},{"$f":"IF(SUM($AL386:DA386)+DA386>$AK29,$AK29-SUM($AL386:DA386),DA386)","v":0},{"$f":"IF(SUM($AL386:DB386)+DB386>$AK29,$AK29-SUM($AL386:DB386),DB386)","v":0},{"$f":"IF(SUM($AL386:DC386)+DC386>$AK29,$AK29-SUM($AL386:DC386),DC386)","v":0},{"$f":"IF(SUM($AL386:DD386)+DD386>$AK29,$AK29-SUM($AL386:DD386),DD386)","v":0},{"$f":"IF(SUM($AL386:DE386)+DE386>$AK29,$AK29-SUM($AL386:DE386),DE386)","v":0},{"$f":"IF(SUM($AL386:DF386)+DF386>$AK29,$AK29-SUM($AL386:DF386),DF386)","v":0},{"$f":"IF(SUM($AL386:DG386)+DG386>$AK29,$AK29-SUM($AL386:DG386),DG386)","v":0},{"$f":"IF(SUM($AL386:DH386)+DH386>$AK29,$AK29-SUM($AL386:DH386),DH386)","v":0},{"$f":"IF(SUM($AL386:DI386)+DI386>$AK29,$AK29-SUM($AL386:DI386),DI386)","v":0},{"$f":"IF(SUM($AL386:DJ386)+DJ386>$AK29,$AK29-SUM($AL386:DJ386),DJ386)","v":0},{"$f":"IF(SUM($AL386:DK386)+DK386>$AK29,$AK29-SUM($AL386:DK386),DK386)","v":0},{"$f":"IF(SUM($AL386:DL386)+DL386>$AK29,$AK29-SUM($AL386:DL386),DL386)","v":0},{"$f":"IF(SUM($AL386:DM386)+DM386>$AK29,$AK29-SUM($AL386:DM386),DM386)","v":0},{"$f":"IF(SUM($AL386:DN386)+DN386>$AK29,$AK29-SUM($AL386:DN386),DN386)","v":0},{"$f":"IF(SUM($AL386:DO386)+DO386>$AK29,$AK29-SUM($AL386:DO386),DO386)","v":0},{"$f":"IF(SUM($AL386:DP386)+DP386>$AK29,$AK29-SUM($AL386:DP386),DP386)","v":0},{"$f":"IF(SUM($AL386:DQ386)+DQ386>$AK29,$AK29-SUM($AL386:DQ386),DQ386)","v":0},{"$f":"IF(SUM($AL386:DR386)+DR386>$AK29,$AK29-SUM($AL386:DR386),DR386)","v":0},{"$f":"IF(SUM($AL386:DS386)+DS386>$AK29,$AK29-SUM($AL386:DS386),DS386)","v":0},{"$f":"IF(SUM($AL386:DT386)+DT386>$AK29,$AK29-SUM($AL386:DT386),DT386)","v":0},{"$f":"IF(SUM($AL386:DU386)+DU386>$AK29,$AK29-SUM($AL386:DU386),DU386)","v":0},{"$f":"IF(SUM($AL386:DV386)+DV386>$AK29,$AK29-SUM($AL386:DV386),DV386)","v":0},{"$f":"IF(SUM($AL386:DW386)+DW386>$AK29,$AK29-SUM($AL386:DW386),DW386)","v":0},{"$f":"IF(SUM($AL386:DX386)+DX386>$AK29,$AK29-SUM($AL386:DX386),DX386)","v":0},{"$f":"IF(SUM($AL386:DY386)+DY386>$AK29,$AK29-SUM($AL386:DY386),DY386)","v":0},{"$f":"IF(SUM($AL386:DZ386)+DZ386>$AK29,$AK29-SUM($AL386:DZ386),DZ386)","v":0},{"$f":"IF(SUM($AL386:EA386)+EA386>$AK29,$AK29-SUM($AL386:EA386),EA386)","v":0}]
[]
[null,"Depreciation:  2007 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL22/$F390","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AM390)+AM390>$AL22,$AL22-SUM($AM390:AM390),AM390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AN390)+AN390>$AL22,$AL22-SUM($AM390:AN390),AN390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AO390)+AO390>$AL22,$AL22-SUM($AM390:AO390),AO390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AP390)+AP390>$AL22,$AL22-SUM($AM390:AP390),AP390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AQ390)+AQ390>$AL22,$AL22-SUM($AM390:AQ390),AQ390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AR390)+AR390>$AL22,$AL22-SUM($AM390:AR390),AR390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AS390)+AS390>$AL22,$AL22-SUM($AM390:AS390),AS390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AT390)+AT390>$AL22,$AL22-SUM($AM390:AT390),AT390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AU390)+AU390>$AL22,$AL22-SUM($AM390:AU390),AU390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AV390)+AV390>$AL22,$AL22-SUM($AM390:AV390),AV390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AW390)+AW390>$AL22,$AL22-SUM($AM390:AW390),AW390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AX390)+AX390>$AL22,$AL22-SUM($AM390:AX390),AX390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AY390)+AY390>$AL22,$AL22-SUM($AM390:AY390),AY390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:AZ390)+AZ390>$AL22,$AL22-SUM($AM390:AZ390),AZ390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BA390)+BA390>$AL22,$AL22-SUM($AM390:BA390),BA390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BB390)+BB390>$AL22,$AL22-SUM($AM390:BB390),BB390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BC390)+BC390>$AL22,$AL22-SUM($AM390:BC390),BC390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BD390)+BD390>$AL22,$AL22-SUM($AM390:BD390),BD390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BE390)+BE390>$AL22,$AL22-SUM($AM390:BE390),BE390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BF390)+BF390>$AL22,$AL22-SUM($AM390:BF390),BF390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BG390)+BG390>$AL22,$AL22-SUM($AM390:BG390),BG390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BH390)+BH390>$AL22,$AL22-SUM($AM390:BH390),BH390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BI390)+BI390>$AL22,$AL22-SUM($AM390:BI390),BI390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BJ390)+BJ390>$AL22,$AL22-SUM($AM390:BJ390),BJ390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BK390)+BK390>$AL22,$AL22-SUM($AM390:BK390),BK390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BL390)+BL390>$AL22,$AL22-SUM($AM390:BL390),BL390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BM390)+BM390>$AL22,$AL22-SUM($AM390:BM390),BM390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BN390)+BN390>$AL22,$AL22-SUM($AM390:BN390),BN390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BO390)+BO390>$AL22,$AL22-SUM($AM390:BO390),BO390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BP390)+BP390>$AL22,$AL22-SUM($AM390:BP390),BP390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BQ390)+BQ390>$AL22,$AL22-SUM($AM390:BQ390),BQ390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BR390)+BR390>$AL22,$AL22-SUM($AM390:BR390),BR390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BS390)+BS390>$AL22,$AL22-SUM($AM390:BS390),BS390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BT390)+BT390>$AL22,$AL22-SUM($AM390:BT390),BT390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BU390)+BU390>$AL22,$AL22-SUM($AM390:BU390),BU390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BV390)+BV390>$AL22,$AL22-SUM($AM390:BV390),BV390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BW390)+BW390>$AL22,$AL22-SUM($AM390:BW390),BW390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BX390)+BX390>$AL22,$AL22-SUM($AM390:BX390),BX390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BY390)+BY390>$AL22,$AL22-SUM($AM390:BY390),BY390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:BZ390)+BZ390>$AL22,$AL22-SUM($AM390:BZ390),BZ390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CA390)+CA390>$AL22,$AL22-SUM($AM390:CA390),CA390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CB390)+CB390>$AL22,$AL22-SUM($AM390:CB390),CB390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CC390)+CC390>$AL22,$AL22-SUM($AM390:CC390),CC390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CD390)+CD390>$AL22,$AL22-SUM($AM390:CD390),CD390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CE390)+CE390>$AL22,$AL22-SUM($AM390:CE390),CE390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CF390)+CF390>$AL22,$AL22-SUM($AM390:CF390),CF390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CG390)+CG390>$AL22,$AL22-SUM($AM390:CG390),CG390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CH390)+CH390>$AL22,$AL22-SUM($AM390:CH390),CH390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CI390)+CI390>$AL22,$AL22-SUM($AM390:CI390),CI390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CJ390)+CJ390>$AL22,$AL22-SUM($AM390:CJ390),CJ390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CK390)+CK390>$AL22,$AL22-SUM($AM390:CK390),CK390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CL390)+CL390>$AL22,$AL22-SUM($AM390:CL390),CL390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CM390)+CM390>$AL22,$AL22-SUM($AM390:CM390),CM390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CN390)+CN390>$AL22,$AL22-SUM($AM390:CN390),CN390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CO390)+CO390>$AL22,$AL22-SUM($AM390:CO390),CO390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CP390)+CP390>$AL22,$AL22-SUM($AM390:CP390),CP390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CQ390)+CQ390>$AL22,$AL22-SUM($AM390:CQ390),CQ390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CR390)+CR390>$AL22,$AL22-SUM($AM390:CR390),CR390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CS390)+CS390>$AL22,$AL22-SUM($AM390:CS390),CS390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CT390)+CT390>$AL22,$AL22-SUM($AM390:CT390),CT390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CU390)+CU390>$AL22,$AL22-SUM($AM390:CU390),CU390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CV390)+CV390>$AL22,$AL22-SUM($AM390:CV390),CV390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CW390)+CW390>$AL22,$AL22-SUM($AM390:CW390),CW390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CX390)+CX390>$AL22,$AL22-SUM($AM390:CX390),CX390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CY390)+CY390>$AL22,$AL22-SUM($AM390:CY390),CY390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:CZ390)+CZ390>$AL22,$AL22-SUM($AM390:CZ390),CZ390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DA390)+DA390>$AL22,$AL22-SUM($AM390:DA390),DA390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DB390)+DB390>$AL22,$AL22-SUM($AM390:DB390),DB390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DC390)+DC390>$AL22,$AL22-SUM($AM390:DC390),DC390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DD390)+DD390>$AL22,$AL22-SUM($AM390:DD390),DD390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DE390)+DE390>$AL22,$AL22-SUM($AM390:DE390),DE390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DF390)+DF390>$AL22,$AL22-SUM($AM390:DF390),DF390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DG390)+DG390>$AL22,$AL22-SUM($AM390:DG390),DG390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DH390)+DH390>$AL22,$AL22-SUM($AM390:DH390),DH390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DI390)+DI390>$AL22,$AL22-SUM($AM390:DI390),DI390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DJ390)+DJ390>$AL22,$AL22-SUM($AM390:DJ390),DJ390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DK390)+DK390>$AL22,$AL22-SUM($AM390:DK390),DK390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DL390)+DL390>$AL22,$AL22-SUM($AM390:DL390),DL390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DM390)+DM390>$AL22,$AL22-SUM($AM390:DM390),DM390)","v":3.5776720000000005E-3},{"$f":"IF(SUM($AM390:DN390)+DN390>$AL22,$AL22-SUM($AM390:DN390),DN390)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AM390:DO390)+DO390>$AL22,$AL22-SUM($AM390:DO390),DO390)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AM390:DP390)+DP390>$AL22,$AL22-SUM($AM390:DP390),DP390)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AM390:DQ390)+DQ390>$AL22,$AL22-SUM($AM390:DQ390),DQ390)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AM390:DR390)+DR390>$AL22,$AL22-SUM($AM390:DR390),DR390)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AM390:DS390)+DS390>$AL22,$AL22-SUM($AM390:DS390),DS390)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AM390:DT390)+DT390>$AL22,$AL22-SUM($AM390:DT390),DT390)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AM390:DU390)+DU390>$AL22,$AL22-SUM($AM390:DU390),DU390)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AM390:DV390)+DV390>$AL22,$AL22-SUM($AM390:DV390),DV390)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AM390:DW390)+DW390>$AL22,$AL22-SUM($AM390:DW390),DW390)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AM390:DX390)+DX390>$AL22,$AL22-SUM($AM390:DX390),DX390)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AM390:DY390)+DY390>$AL22,$AL22-SUM($AM390:DY390),DY390)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AM390:DZ390)+DZ390>$AL22,$AL22-SUM($AM390:DZ390),DZ390)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AM390:EA390)+EA390>$AL22,$AL22-SUM($AM390:EA390),EA390)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,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,{"$f":"IF(SUM($AM391:AM391)+AM391>$AL23,$AL23-SUM($AM391:AM391),AM391)","v":0},{"$f":"IF(SUM($AM391:AN391)+AN391>$AL23,$AL23-SUM($AM391:AN391),AN391)","v":0},{"$f":"IF(SUM($AM391:AO391)+AO391>$AL23,$AL23-SUM($AM391:AO391),AO391)","v":0},{"$f":"IF(SUM($AM391:AP391)+AP391>$AL23,$AL23-SUM($AM391:AP391),AP391)","v":0},{"$f":"IF(SUM($AM391:AQ391)+AQ391>$AL23,$AL23-SUM($AM391:AQ391),AQ391)","v":0},{"$f":"IF(SUM($AM391:AR391)+AR391>$AL23,$AL23-SUM($AM391:AR391),AR391)","v":0},{"$f":"IF(SUM($AM391:AS391)+AS391>$AL23,$AL23-SUM($AM391:AS391),AS391)","v":0},{"$f":"IF(SUM($AM391:AT391)+AT391>$AL23,$AL23-SUM($AM391:AT391),AT391)","v":0},{"$f":"IF(SUM($AM391:AU391)+AU391>$AL23,$AL23-SUM($AM391:AU391),AU391)","v":0},{"$f":"IF(SUM($AM391:AV391)+AV391>$AL23,$AL23-SUM($AM391:AV391),AV391)","v":0},{"$f":"IF(SUM($AM391:AW391)+AW391>$AL23,$AL23-SUM($AM391:AW391),AW391)","v":0},{"$f":"IF(SUM($AM391:AX391)+AX391>$AL23,$AL23-SUM($AM391:AX391),AX391)","v":0},{"$f":"IF(SUM($AM391:AY391)+AY391>$AL23,$AL23-SUM($AM391:AY391),AY391)","v":0},{"$f":"IF(SUM($AM391:AZ391)+AZ391>$AL23,$AL23-SUM($AM391:AZ391),AZ391)","v":0},{"$f":"IF(SUM($AM391:BA391)+BA391>$AL23,$AL23-SUM($AM391:BA391),BA391)","v":0},{"$f":"IF(SUM($AM391:BB391)+BB391>$AL23,$AL23-SUM($AM391:BB391),BB391)","v":0},{"$f":"IF(SUM($AM391:BC391)+BC391>$AL23,$AL23-SUM($AM391:BC391),BC391)","v":0},{"$f":"IF(SUM($AM391:BD391)+BD391>$AL23,$AL23-SUM($AM391:BD391),BD391)","v":0},{"$f":"IF(SUM($AM391:BE391)+BE391>$AL23,$AL23-SUM($AM391:BE391),BE391)","v":0},{"$f":"IF(SUM($AM391:BF391)+BF391>$AL23,$AL23-SUM($AM391:BF391),BF391)","v":0},{"$f":"IF(SUM($AM391:BG391)+BG391>$AL23,$AL23-SUM($AM391:BG391),BG391)","v":0},{"$f":"IF(SUM($AM391:BH391)+BH391>$AL23,$AL23-SUM($AM391:BH391),BH391)","v":0},{"$f":"IF(SUM($AM391:BI391)+BI391>$AL23,$AL23-SUM($AM391:BI391),BI391)","v":0},{"$f":"IF(SUM($AM391:BJ391)+BJ391>$AL23,$AL23-SUM($AM391:BJ391),BJ391)","v":0},{"$f":"IF(SUM($AM391:BK391)+BK391>$AL23,$AL23-SUM($AM391:BK391),BK391)","v":0},{"$f":"IF(SUM($AM391:BL391)+BL391>$AL23,$AL23-SUM($AM391:BL391),BL391)","v":0},{"$f":"IF(SUM($AM391:BM391)+BM391>$AL23,$AL23-SUM($AM391:BM391),BM391)","v":0},{"$f":"IF(SUM($AM391:BN391)+BN391>$AL23,$AL23-SUM($AM391:BN391),BN391)","v":0},{"$f":"IF(SUM($AM391:BO391)+BO391>$AL23,$AL23-SUM($AM391:BO391),BO391)","v":0},{"$f":"IF(SUM($AM391:BP391)+BP391>$AL23,$AL23-SUM($AM391:BP391),BP391)","v":0},{"$f":"IF(SUM($AM391:BQ391)+BQ391>$AL23,$AL23-SUM($AM391:BQ391),BQ391)","v":0},{"$f":"IF(SUM($AM391:BR391)+BR391>$AL23,$AL23-SUM($AM391:BR391),BR391)","v":0},{"$f":"IF(SUM($AM391:BS391)+BS391>$AL23,$AL23-SUM($AM391:BS391),BS391)","v":0},{"$f":"IF(SUM($AM391:BT391)+BT391>$AL23,$AL23-SUM($AM391:BT391),BT391)","v":0},{"$f":"IF(SUM($AM391:BU391)+BU391>$AL23,$AL23-SUM($AM391:BU391),BU391)","v":0},{"$f":"IF(SUM($AM391:BV391)+BV391>$AL23,$AL23-SUM($AM391:BV391),BV391)","v":0},{"$f":"IF(SUM($AM391:BW391)+BW391>$AL23,$AL23-SUM($AM391:BW391),BW391)","v":0},{"$f":"IF(SUM($AM391:BX391)+BX391>$AL23,$AL23-SUM($AM391:BX391),BX391)","v":0},{"$f":"IF(SUM($AM391:BY391)+BY391>$AL23,$AL23-SUM($AM391:BY391),BY391)","v":0},{"$f":"IF(SUM($AM391:BZ391)+BZ391>$AL23,$AL23-SUM($AM391:BZ391),BZ391)","v":0},{"$f":"IF(SUM($AM391:CA391)+CA391>$AL23,$AL23-SUM($AM391:CA391),CA391)","v":0},{"$f":"IF(SUM($AM391:CB391)+CB391>$AL23,$AL23-SUM($AM391:CB391),CB391)","v":0},{"$f":"IF(SUM($AM391:CC391)+CC391>$AL23,$AL23-SUM($AM391:CC391),CC391)","v":0},{"$f":"IF(SUM($AM391:CD391)+CD391>$AL23,$AL23-SUM($AM391:CD391),CD391)","v":0},{"$f":"IF(SUM($AM391:CE391)+CE391>$AL23,$AL23-SUM($AM391:CE391),CE391)","v":0},{"$f":"IF(SUM($AM391:CF391)+CF391>$AL23,$AL23-SUM($AM391:CF391),CF391)","v":0},{"$f":"IF(SUM($AM391:CG391)+CG391>$AL23,$AL23-SUM($AM391:CG391),CG391)","v":0},{"$f":"IF(SUM($AM391:CH391)+CH391>$AL23,$AL23-SUM($AM391:CH391),CH391)","v":0},{"$f":"IF(SUM($AM391:CI391)+CI391>$AL23,$AL23-SUM($AM391:CI391),CI391)","v":0},{"$f":"IF(SUM($AM391:CJ391)+CJ391>$AL23,$AL23-SUM($AM391:CJ391),CJ391)","v":0},{"$f":"IF(SUM($AM391:CK391)+CK391>$AL23,$AL23-SUM($AM391:CK391),CK391)","v":0},{"$f":"IF(SUM($AM391:CL391)+CL391>$AL23,$AL23-SUM($AM391:CL391),CL391)","v":0},{"$f":"IF(SUM($AM391:CM391)+CM391>$AL23,$AL23-SUM($AM391:CM391),CM391)","v":0},{"$f":"IF(SUM($AM391:CN391)+CN391>$AL23,$AL23-SUM($AM391:CN391),CN391)","v":0},{"$f":"IF(SUM($AM391:CO391)+CO391>$AL23,$AL23-SUM($AM391:CO391),CO391)","v":0},{"$f":"IF(SUM($AM391:CP391)+CP391>$AL23,$AL23-SUM($AM391:CP391),CP391)","v":0},{"$f":"IF(SUM($AM391:CQ391)+CQ391>$AL23,$AL23-SUM($AM391:CQ391),CQ391)","v":0},{"$f":"IF(SUM($AM391:CR391)+CR391>$AL23,$AL23-SUM($AM391:CR391),CR391)","v":0},{"$f":"IF(SUM($AM391:CS391)+CS391>$AL23,$AL23-SUM($AM391:CS391),CS391)","v":0},{"$f":"IF(SUM($AM391:CT391)+CT391>$AL23,$AL23-SUM($AM391:CT391),CT391)","v":0},{"$f":"IF(SUM($AM391:CU391)+CU391>$AL23,$AL23-SUM($AM391:CU391),CU391)","v":0},{"$f":"IF(SUM($AM391:CV391)+CV391>$AL23,$AL23-SUM($AM391:CV391),CV391)","v":0},{"$f":"IF(SUM($AM391:CW391)+CW391>$AL23,$AL23-SUM($AM391:CW391),CW391)","v":0},{"$f":"IF(SUM($AM391:CX391)+CX391>$AL23,$AL23-SUM($AM391:CX391),CX391)","v":0},{"$f":"IF(SUM($AM391:CY391)+CY391>$AL23,$AL23-SUM($AM391:CY391),CY391)","v":0},{"$f":"IF(SUM($AM391:CZ391)+CZ391>$AL23,$AL23-SUM($AM391:CZ391),CZ391)","v":0},{"$f":"IF(SUM($AM391:DA391)+DA391>$AL23,$AL23-SUM($AM391:DA391),DA391)","v":0},{"$f":"IF(SUM($AM391:DB391)+DB391>$AL23,$AL23-SUM($AM391:DB391),DB391)","v":0},{"$f":"IF(SUM($AM391:DC391)+DC391>$AL23,$AL23-SUM($AM391:DC391),DC391)","v":0},{"$f":"IF(SUM($AM391:DD391)+DD391>$AL23,$AL23-SUM($AM391:DD391),DD391)","v":0},{"$f":"IF(SUM($AM391:DE391)+DE391>$AL23,$AL23-SUM($AM391:DE391),DE391)","v":0},{"$f":"IF(SUM($AM391:DF391)+DF391>$AL23,$AL23-SUM($AM391:DF391),DF391)","v":0},{"$f":"IF(SUM($AM391:DG391)+DG391>$AL23,$AL23-SUM($AM391:DG391),DG391)","v":0},{"$f":"IF(SUM($AM391:DH391)+DH391>$AL23,$AL23-SUM($AM391:DH391),DH391)","v":0},{"$f":"IF(SUM($AM391:DI391)+DI391>$AL23,$AL23-SUM($AM391:DI391),DI391)","v":0},{"$f":"IF(SUM($AM391:DJ391)+DJ391>$AL23,$AL23-SUM($AM391:DJ391),DJ391)","v":0},{"$f":"IF(SUM($AM391:DK391)+DK391>$AL23,$AL23-SUM($AM391:DK391),DK391)","v":0},{"$f":"IF(SUM($AM391:DL391)+DL391>$AL23,$AL23-SUM($AM391:DL391),DL391)","v":0},{"$f":"IF(SUM($AM391:DM391)+DM391>$AL23,$AL23-SUM($AM391:DM391),DM391)","v":0},{"$f":"IF(SUM($AM391:DN391)+DN391>$AL23,$AL23-SUM($AM391:DN391),DN391)","v":0},{"$f":"IF(SUM($AM391:DO391)+DO391>$AL23,$AL23-SUM($AM391:DO391),DO391)","v":0},{"$f":"IF(SUM($AM391:DP391)+DP391>$AL23,$AL23-SUM($AM391:DP391),DP391)","v":0},{"$f":"IF(SUM($AM391:DQ391)+DQ391>$AL23,$AL23-SUM($AM391:DQ391),DQ391)","v":0},{"$f":"IF(SUM($AM391:DR391)+DR391>$AL23,$AL23-SUM($AM391:DR391),DR391)","v":0},{"$f":"IF(SUM($AM391:DS391)+DS391>$AL23,$AL23-SUM($AM391:DS391),DS391)","v":0},{"$f":"IF(SUM($AM391:DT391)+DT391>$AL23,$AL23-SUM($AM391:DT391),DT391)","v":0},{"$f":"IF(SUM($AM391:DU391)+DU391>$AL23,$AL23-SUM($AM391:DU391),DU391)","v":0},{"$f":"IF(SUM($AM391:DV391)+DV391>$AL23,$AL23-SUM($AM391:DV391),DV391)","v":0},{"$f":"IF(SUM($AM391:DW391)+DW391>$AL23,$AL23-SUM($AM391:DW391),DW391)","v":0},{"$f":"IF(SUM($AM391:DX391)+DX391>$AL23,$AL23-SUM($AM391:DX391),DX391)","v":0},{"$f":"IF(SUM($AM391:DY391)+DY391>$AL23,$AL23-SUM($AM391:DY391),DY391)","v":0},{"$f":"IF(SUM($AM391:DZ391)+DZ391>$AL23,$AL23-SUM($AM391:DZ391),DZ391)","v":0},{"$f":"IF(SUM($AM391:EA391)+EA391>$AL23,$AL23-SUM($AM391:EA391),EA391)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2868777500000001E-3,{"$f":"IF(SUM($AM392:AM392)+AM392>$AL24,$AL24-SUM($AM392:AM392),AM392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AN392)+AN392>$AL24,$AL24-SUM($AM392:AN392),AN392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AO392)+AO392>$AL24,$AL24-SUM($AM392:AO392),AO392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AP392)+AP392>$AL24,$AL24-SUM($AM392:AP392),AP392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AQ392)+AQ392>$AL24,$AL24-SUM($AM392:AQ392),AQ392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AR392)+AR392>$AL24,$AL24-SUM($AM392:AR392),AR392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AS392)+AS392>$AL24,$AL24-SUM($AM392:AS392),AS392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AT392)+AT392>$AL24,$AL24-SUM($AM392:AT392),AT392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AU392)+AU392>$AL24,$AL24-SUM($AM392:AU392),AU392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AV392)+AV392>$AL24,$AL24-SUM($AM392:AV392),AV392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AW392)+AW392>$AL24,$AL24-SUM($AM392:AW392),AW392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AX392)+AX392>$AL24,$AL24-SUM($AM392:AX392),AX392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AY392)+AY392>$AL24,$AL24-SUM($AM392:AY392),AY392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:AZ392)+AZ392>$AL24,$AL24-SUM($AM392:AZ392),AZ392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BA392)+BA392>$AL24,$AL24-SUM($AM392:BA392),BA392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BB392)+BB392>$AL24,$AL24-SUM($AM392:BB392),BB392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BC392)+BC392>$AL24,$AL24-SUM($AM392:BC392),BC392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BD392)+BD392>$AL24,$AL24-SUM($AM392:BD392),BD392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BE392)+BE392>$AL24,$AL24-SUM($AM392:BE392),BE392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BF392)+BF392>$AL24,$AL24-SUM($AM392:BF392),BF392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BG392)+BG392>$AL24,$AL24-SUM($AM392:BG392),BG392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BH392)+BH392>$AL24,$AL24-SUM($AM392:BH392),BH392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BI392)+BI392>$AL24,$AL24-SUM($AM392:BI392),BI392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BJ392)+BJ392>$AL24,$AL24-SUM($AM392:BJ392),BJ392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BK392)+BK392>$AL24,$AL24-SUM($AM392:BK392),BK392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BL392)+BL392>$AL24,$AL24-SUM($AM392:BL392),BL392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BM392)+BM392>$AL24,$AL24-SUM($AM392:BM392),BM392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BN392)+BN392>$AL24,$AL24-SUM($AM392:BN392),BN392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BO392)+BO392>$AL24,$AL24-SUM($AM392:BO392),BO392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BP392)+BP392>$AL24,$AL24-SUM($AM392:BP392),BP392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BQ392)+BQ392>$AL24,$AL24-SUM($AM392:BQ392),BQ392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BR392)+BR392>$AL24,$AL24-SUM($AM392:BR392),BR392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BS392)+BS392>$AL24,$AL24-SUM($AM392:BS392),BS392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BT392)+BT392>$AL24,$AL24-SUM($AM392:BT392),BT392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BU392)+BU392>$AL24,$AL24-SUM($AM392:BU392),BU392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BV392)+BV392>$AL24,$AL24-SUM($AM392:BV392),BV392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BW392)+BW392>$AL24,$AL24-SUM($AM392:BW392),BW392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BX392)+BX392>$AL24,$AL24-SUM($AM392:BX392),BX392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BY392)+BY392>$AL24,$AL24-SUM($AM392:BY392),BY392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:BZ392)+BZ392>$AL24,$AL24-SUM($AM392:BZ392),BZ392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CA392)+CA392>$AL24,$AL24-SUM($AM392:CA392),CA392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CB392)+CB392>$AL24,$AL24-SUM($AM392:CB392),CB392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CC392)+CC392>$AL24,$AL24-SUM($AM392:CC392),CC392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CD392)+CD392>$AL24,$AL24-SUM($AM392:CD392),CD392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CE392)+CE392>$AL24,$AL24-SUM($AM392:CE392),CE392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CF392)+CF392>$AL24,$AL24-SUM($AM392:CF392),CF392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CG392)+CG392>$AL24,$AL24-SUM($AM392:CG392),CG392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CH392)+CH392>$AL24,$AL24-SUM($AM392:CH392),CH392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CI392)+CI392>$AL24,$AL24-SUM($AM392:CI392),CI392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CJ392)+CJ392>$AL24,$AL24-SUM($AM392:CJ392),CJ392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CK392)+CK392>$AL24,$AL24-SUM($AM392:CK392),CK392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CL392)+CL392>$AL24,$AL24-SUM($AM392:CL392),CL392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CM392)+CM392>$AL24,$AL24-SUM($AM392:CM392),CM392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CN392)+CN392>$AL24,$AL24-SUM($AM392:CN392),CN392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CO392)+CO392>$AL24,$AL24-SUM($AM392:CO392),CO392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CP392)+CP392>$AL24,$AL24-SUM($AM392:CP392),CP392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CQ392)+CQ392>$AL24,$AL24-SUM($AM392:CQ392),CQ392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CR392)+CR392>$AL24,$AL24-SUM($AM392:CR392),CR392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CS392)+CS392>$AL24,$AL24-SUM($AM392:CS392),CS392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CT392)+CT392>$AL24,$AL24-SUM($AM392:CT392),CT392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CU392)+CU392>$AL24,$AL24-SUM($AM392:CU392),CU392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CV392)+CV392>$AL24,$AL24-SUM($AM392:CV392),CV392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CW392)+CW392>$AL24,$AL24-SUM($AM392:CW392),CW392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CX392)+CX392>$AL24,$AL24-SUM($AM392:CX392),CX392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CY392)+CY392>$AL24,$AL24-SUM($AM392:CY392),CY392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:CZ392)+CZ392>$AL24,$AL24-SUM($AM392:CZ392),CZ392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DA392)+DA392>$AL24,$AL24-SUM($AM392:DA392),DA392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DB392)+DB392>$AL24,$AL24-SUM($AM392:DB392),DB392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DC392)+DC392>$AL24,$AL24-SUM($AM392:DC392),DC392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DD392)+DD392>$AL24,$AL24-SUM($AM392:DD392),DD392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DE392)+DE392>$AL24,$AL24-SUM($AM392:DE392),DE392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DF392)+DF392>$AL24,$AL24-SUM($AM392:DF392),DF392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DG392)+DG392>$AL24,$AL24-SUM($AM392:DG392),DG392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DH392)+DH392>$AL24,$AL24-SUM($AM392:DH392),DH392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DI392)+DI392>$AL24,$AL24-SUM($AM392:DI392),DI392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DJ392)+DJ392>$AL24,$AL24-SUM($AM392:DJ392),DJ392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DK392)+DK392>$AL24,$AL24-SUM($AM392:DK392),DK392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DL392)+DL392>$AL24,$AL24-SUM($AM392:DL392),DL392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DM392)+DM392>$AL24,$AL24-SUM($AM392:DM392),DM392)","v":2.2868777500000001E-3},{"$f":"IF(SUM($AM392:DN392)+DN392>$AL24,$AL24-SUM($AM392:DN392),DN392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DO392)+DO392>$AL24,$AL24-SUM($AM392:DO392),DO392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DP392)+DP392>$AL24,$AL24-SUM($AM392:DP392),DP392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DQ392)+DQ392>$AL24,$AL24-SUM($AM392:DQ392),DQ392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DR392)+DR392>$AL24,$AL24-SUM($AM392:DR392),DR392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DS392)+DS392>$AL24,$AL24-SUM($AM392:DS392),DS392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DT392)+DT392>$AL24,$AL24-SUM($AM392:DT392),DT392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DU392)+DU392>$AL24,$AL24-SUM($AM392:DU392),DU392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DV392)+DV392>$AL24,$AL24-SUM($AM392:DV392),DV392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DW392)+DW392>$AL24,$AL24-SUM($AM392:DW392),DW392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DX392)+DX392>$AL24,$AL24-SUM($AM392:DX392),DX392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DY392)+DY392>$AL24,$AL24-SUM($AM392:DY392),DY392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:DZ392)+DZ392>$AL24,$AL24-SUM($AM392:DZ392),DZ392)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AM392:EA392)+EA392>$AL24,$AL24-SUM($AM392:EA392),EA392)","v":2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0566353750000002E-3,{"$f":"IF(SUM($AM393:AM393)+AM393>$AL25,$AL25-SUM($AM393:AM393),AM393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AN393)+AN393>$AL25,$AL25-SUM($AM393:AN393),AN393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AO393)+AO393>$AL25,$AL25-SUM($AM393:AO393),AO393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AP393)+AP393>$AL25,$AL25-SUM($AM393:AP393),AP393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AQ393)+AQ393>$AL25,$AL25-SUM($AM393:AQ393),AQ393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AR393)+AR393>$AL25,$AL25-SUM($AM393:AR393),AR393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AS393)+AS393>$AL25,$AL25-SUM($AM393:AS393),AS393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AT393)+AT393>$AL25,$AL25-SUM($AM393:AT393),AT393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AU393)+AU393>$AL25,$AL25-SUM($AM393:AU393),AU393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AV393)+AV393>$AL25,$AL25-SUM($AM393:AV393),AV393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AW393)+AW393>$AL25,$AL25-SUM($AM393:AW393),AW393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AX393)+AX393>$AL25,$AL25-SUM($AM393:AX393),AX393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AY393)+AY393>$AL25,$AL25-SUM($AM393:AY393),AY393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:AZ393)+AZ393>$AL25,$AL25-SUM($AM393:AZ393),AZ393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BA393)+BA393>$AL25,$AL25-SUM($AM393:BA393),BA393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BB393)+BB393>$AL25,$AL25-SUM($AM393:BB393),BB393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BC393)+BC393>$AL25,$AL25-SUM($AM393:BC393),BC393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BD393)+BD393>$AL25,$AL25-SUM($AM393:BD393),BD393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BE393)+BE393>$AL25,$AL25-SUM($AM393:BE393),BE393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BF393)+BF393>$AL25,$AL25-SUM($AM393:BF393),BF393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BG393)+BG393>$AL25,$AL25-SUM($AM393:BG393),BG393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BH393)+BH393>$AL25,$AL25-SUM($AM393:BH393),BH393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BI393)+BI393>$AL25,$AL25-SUM($AM393:BI393),BI393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BJ393)+BJ393>$AL25,$AL25-SUM($AM393:BJ393),BJ393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BK393)+BK393>$AL25,$AL25-SUM($AM393:BK393),BK393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BL393)+BL393>$AL25,$AL25-SUM($AM393:BL393),BL393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BM393)+BM393>$AL25,$AL25-SUM($AM393:BM393),BM393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BN393)+BN393>$AL25,$AL25-SUM($AM393:BN393),BN393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BO393)+BO393>$AL25,$AL25-SUM($AM393:BO393),BO393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BP393)+BP393>$AL25,$AL25-SUM($AM393:BP393),BP393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BQ393)+BQ393>$AL25,$AL25-SUM($AM393:BQ393),BQ393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BR393)+BR393>$AL25,$AL25-SUM($AM393:BR393),BR393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BS393)+BS393>$AL25,$AL25-SUM($AM393:BS393),BS393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BT393)+BT393>$AL25,$AL25-SUM($AM393:BT393),BT393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BU393)+BU393>$AL25,$AL25-SUM($AM393:BU393),BU393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BV393)+BV393>$AL25,$AL25-SUM($AM393:BV393),BV393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BW393)+BW393>$AL25,$AL25-SUM($AM393:BW393),BW393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BX393)+BX393>$AL25,$AL25-SUM($AM393:BX393),BX393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BY393)+BY393>$AL25,$AL25-SUM($AM393:BY393),BY393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:BZ393)+BZ393>$AL25,$AL25-SUM($AM393:BZ393),BZ393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CA393)+CA393>$AL25,$AL25-SUM($AM393:CA393),CA393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CB393)+CB393>$AL25,$AL25-SUM($AM393:CB393),CB393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CC393)+CC393>$AL25,$AL25-SUM($AM393:CC393),CC393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CD393)+CD393>$AL25,$AL25-SUM($AM393:CD393),CD393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CE393)+CE393>$AL25,$AL25-SUM($AM393:CE393),CE393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CF393)+CF393>$AL25,$AL25-SUM($AM393:CF393),CF393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CG393)+CG393>$AL25,$AL25-SUM($AM393:CG393),CG393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CH393)+CH393>$AL25,$AL25-SUM($AM393:CH393),CH393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CI393)+CI393>$AL25,$AL25-SUM($AM393:CI393),CI393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CJ393)+CJ393>$AL25,$AL25-SUM($AM393:CJ393),CJ393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CK393)+CK393>$AL25,$AL25-SUM($AM393:CK393),CK393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CL393)+CL393>$AL25,$AL25-SUM($AM393:CL393),CL393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CM393)+CM393>$AL25,$AL25-SUM($AM393:CM393),CM393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CN393)+CN393>$AL25,$AL25-SUM($AM393:CN393),CN393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CO393)+CO393>$AL25,$AL25-SUM($AM393:CO393),CO393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CP393)+CP393>$AL25,$AL25-SUM($AM393:CP393),CP393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CQ393)+CQ393>$AL25,$AL25-SUM($AM393:CQ393),CQ393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CR393)+CR393>$AL25,$AL25-SUM($AM393:CR393),CR393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CS393)+CS393>$AL25,$AL25-SUM($AM393:CS393),CS393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CT393)+CT393>$AL25,$AL25-SUM($AM393:CT393),CT393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CU393)+CU393>$AL25,$AL25-SUM($AM393:CU393),CU393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CV393)+CV393>$AL25,$AL25-SUM($AM393:CV393),CV393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CW393)+CW393>$AL25,$AL25-SUM($AM393:CW393),CW393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CX393)+CX393>$AL25,$AL25-SUM($AM393:CX393),CX393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CY393)+CY393>$AL25,$AL25-SUM($AM393:CY393),CY393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:CZ393)+CZ393>$AL25,$AL25-SUM($AM393:CZ393),CZ393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DA393)+DA393>$AL25,$AL25-SUM($AM393:DA393),DA393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DB393)+DB393>$AL25,$AL25-SUM($AM393:DB393),DB393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DC393)+DC393>$AL25,$AL25-SUM($AM393:DC393),DC393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DD393)+DD393>$AL25,$AL25-SUM($AM393:DD393),DD393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DE393)+DE393>$AL25,$AL25-SUM($AM393:DE393),DE393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DF393)+DF393>$AL25,$AL25-SUM($AM393:DF393),DF393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DG393)+DG393>$AL25,$AL25-SUM($AM393:DG393),DG393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DH393)+DH393>$AL25,$AL25-SUM($AM393:DH393),DH393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DI393)+DI393>$AL25,$AL25-SUM($AM393:DI393),DI393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DJ393)+DJ393>$AL25,$AL25-SUM($AM393:DJ393),DJ393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DK393)+DK393>$AL25,$AL25-SUM($AM393:DK393),DK393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DL393)+DL393>$AL25,$AL25-SUM($AM393:DL393),DL393)","v":1.0566353750000002E-3},{"$f":"IF(SUM($AM393:DM393)+DM393>$AL25,$AL25-SUM($AM393:DM393),DM393)","v":1.056635374999837E-3},{"$f":"IF(SUM($AM393:DN393)+DN393>$AL25,$AL25-SUM($AM393:DN393),DN393)","v":0},{"$f":"IF(SUM($AM393:DO393)+DO393>$AL25,$AL25-SUM($AM393:DO393),DO393)","v":0},{"$f":"IF(SUM($AM393:DP393)+DP393>$AL25,$AL25-SUM($AM393:DP393),DP393)","v":0},{"$f":"IF(SUM($AM393:DQ393)+DQ393>$AL25,$AL25-SUM($AM393:DQ393),DQ393)","v":0},{"$f":"IF(SUM($AM393:DR393)+DR393>$AL25,$AL25-SUM($AM393:DR393),DR393)","v":0},{"$f":"IF(SUM($AM393:DS393)+DS393>$AL25,$AL25-SUM($AM393:DS393),DS393)","v":0},{"$f":"IF(SUM($AM393:DT393)+DT393>$AL25,$AL25-SUM($AM393:DT393),DT393)","v":0},{"$f":"IF(SUM($AM393:DU393)+DU393>$AL25,$AL25-SUM($AM393:DU393),DU393)","v":0},{"$f":"IF(SUM($AM393:DV393)+DV393>$AL25,$AL25-SUM($AM393:DV393),DV393)","v":0},{"$f":"IF(SUM($AM393:DW393)+DW393>$AL25,$AL25-SUM($AM393:DW393),DW393)","v":0},{"$f":"IF(SUM($AM393:DX393)+DX393>$AL25,$AL25-SUM($AM393:DX393),DX393)","v":0},{"$f":"IF(SUM($AM393:DY393)+DY393>$AL25,$AL25-SUM($AM393:DY393),DY393)","v":0},{"$f":"IF(SUM($AM393:DZ393)+DZ393>$AL25,$AL25-SUM($AM393:DZ393),DZ393)","v":0},{"$f":"IF(SUM($AM393:EA393)+EA393>$AL25,$AL25-SUM($AM393:EA393),EA393)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7632095000000001E-3,{"$f":"IF(SUM($AM394:AM394)+AM394>$AL26,$AL26-SUM($AM394:AM394),AM394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AN394)+AN394>$AL26,$AL26-SUM($AM394:AN394),AN394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AO394)+AO394>$AL26,$AL26-SUM($AM394:AO394),AO394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AP394)+AP394>$AL26,$AL26-SUM($AM394:AP394),AP394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AQ394)+AQ394>$AL26,$AL26-SUM($AM394:AQ394),AQ394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AR394)+AR394>$AL26,$AL26-SUM($AM394:AR394),AR394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AS394)+AS394>$AL26,$AL26-SUM($AM394:AS394),AS394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AT394)+AT394>$AL26,$AL26-SUM($AM394:AT394),AT394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AU394)+AU394>$AL26,$AL26-SUM($AM394:AU394),AU394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AV394)+AV394>$AL26,$AL26-SUM($AM394:AV394),AV394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AW394)+AW394>$AL26,$AL26-SUM($AM394:AW394),AW394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AX394)+AX394>$AL26,$AL26-SUM($AM394:AX394),AX394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AY394)+AY394>$AL26,$AL26-SUM($AM394:AY394),AY394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:AZ394)+AZ394>$AL26,$AL26-SUM($AM394:AZ394),AZ394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BA394)+BA394>$AL26,$AL26-SUM($AM394:BA394),BA394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BB394)+BB394>$AL26,$AL26-SUM($AM394:BB394),BB394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BC394)+BC394>$AL26,$AL26-SUM($AM394:BC394),BC394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BD394)+BD394>$AL26,$AL26-SUM($AM394:BD394),BD394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BE394)+BE394>$AL26,$AL26-SUM($AM394:BE394),BE394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BF394)+BF394>$AL26,$AL26-SUM($AM394:BF394),BF394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BG394)+BG394>$AL26,$AL26-SUM($AM394:BG394),BG394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BH394)+BH394>$AL26,$AL26-SUM($AM394:BH394),BH394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BI394)+BI394>$AL26,$AL26-SUM($AM394:BI394),BI394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BJ394)+BJ394>$AL26,$AL26-SUM($AM394:BJ394),BJ394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BK394)+BK394>$AL26,$AL26-SUM($AM394:BK394),BK394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BL394)+BL394>$AL26,$AL26-SUM($AM394:BL394),BL394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BM394)+BM394>$AL26,$AL26-SUM($AM394:BM394),BM394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BN394)+BN394>$AL26,$AL26-SUM($AM394:BN394),BN394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BO394)+BO394>$AL26,$AL26-SUM($AM394:BO394),BO394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BP394)+BP394>$AL26,$AL26-SUM($AM394:BP394),BP394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BQ394)+BQ394>$AL26,$AL26-SUM($AM394:BQ394),BQ394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BR394)+BR394>$AL26,$AL26-SUM($AM394:BR394),BR394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BS394)+BS394>$AL26,$AL26-SUM($AM394:BS394),BS394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BT394)+BT394>$AL26,$AL26-SUM($AM394:BT394),BT394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BU394)+BU394>$AL26,$AL26-SUM($AM394:BU394),BU394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BV394)+BV394>$AL26,$AL26-SUM($AM394:BV394),BV394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BW394)+BW394>$AL26,$AL26-SUM($AM394:BW394),BW394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BX394)+BX394>$AL26,$AL26-SUM($AM394:BX394),BX394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BY394)+BY394>$AL26,$AL26-SUM($AM394:BY394),BY394)","v":1.7632095000000001E-3},{"$f":"IF(SUM($AM394:BZ394)+BZ394>$AL26,$AL26-SUM($AM394:BZ394),BZ394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CA394)+CA394>$AL26,$AL26-SUM($AM394:CA394),CA394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CB394)+CB394>$AL26,$AL26-SUM($AM394:CB394),CB394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CC394)+CC394>$AL26,$AL26-SUM($AM394:CC394),CC394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CD394)+CD394>$AL26,$AL26-SUM($AM394:CD394),CD394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CE394)+CE394>$AL26,$AL26-SUM($AM394:CE394),CE394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CF394)+CF394>$AL26,$AL26-SUM($AM394:CF394),CF394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CG394)+CG394>$AL26,$AL26-SUM($AM394:CG394),CG394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CH394)+CH394>$AL26,$AL26-SUM($AM394:CH394),CH394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CI394)+CI394>$AL26,$AL26-SUM($AM394:CI394),CI394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CJ394)+CJ394>$AL26,$AL26-SUM($AM394:CJ394),CJ394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CK394)+CK394>$AL26,$AL26-SUM($AM394:CK394),CK394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CL394)+CL394>$AL26,$AL26-SUM($AM394:CL394),CL394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CM394)+CM394>$AL26,$AL26-SUM($AM394:CM394),CM394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CN394)+CN394>$AL26,$AL26-SUM($AM394:CN394),CN394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CO394)+CO394>$AL26,$AL26-SUM($AM394:CO394),CO394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CP394)+CP394>$AL26,$AL26-SUM($AM394:CP394),CP394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CQ394)+CQ394>$AL26,$AL26-SUM($AM394:CQ394),CQ394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CR394)+CR394>$AL26,$AL26-SUM($AM394:CR394),CR394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CS394)+CS394>$AL26,$AL26-SUM($AM394:CS394),CS394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CT394)+CT394>$AL26,$AL26-SUM($AM394:CT394),CT394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CU394)+CU394>$AL26,$AL26-SUM($AM394:CU394),CU394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CV394)+CV394>$AL26,$AL26-SUM($AM394:CV394),CV394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CW394)+CW394>$AL26,$AL26-SUM($AM394:CW394),CW394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CX394)+CX394>$AL26,$AL26-SUM($AM394:CX394),CX394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CY394)+CY394>$AL26,$AL26-SUM($AM394:CY394),CY394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:CZ394)+CZ394>$AL26,$AL26-SUM($AM394:CZ394),CZ394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DA394)+DA394>$AL26,$AL26-SUM($AM394:DA394),DA394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DB394)+DB394>$AL26,$AL26-SUM($AM394:DB394),DB394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DC394)+DC394>$AL26,$AL26-SUM($AM394:DC394),DC394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DD394)+DD394>$AL26,$AL26-SUM($AM394:DD394),DD394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DE394)+DE394>$AL26,$AL26-SUM($AM394:DE394),DE394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DF394)+DF394>$AL26,$AL26-SUM($AM394:DF394),DF394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DG394)+DG394>$AL26,$AL26-SUM($AM394:DG394),DG394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DH394)+DH394>$AL26,$AL26-SUM($AM394:DH394),DH394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DI394)+DI394>$AL26,$AL26-SUM($AM394:DI394),DI394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DJ394)+DJ394>$AL26,$AL26-SUM($AM394:DJ394),DJ394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DK394)+DK394>$AL26,$AL26-SUM($AM394:DK394),DK394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DL394)+DL394>$AL26,$AL26-SUM($AM394:DL394),DL394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DM394)+DM394>$AL26,$AL26-SUM($AM394:DM394),DM394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DN394)+DN394>$AL26,$AL26-SUM($AM394:DN394),DN394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DO394)+DO394>$AL26,$AL26-SUM($AM394:DO394),DO394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DP394)+DP394>$AL26,$AL26-SUM($AM394:DP394),DP394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DQ394)+DQ394>$AL26,$AL26-SUM($AM394:DQ394),DQ394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DR394)+DR394>$AL26,$AL26-SUM($AM394:DR394),DR394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DS394)+DS394>$AL26,$AL26-SUM($AM394:DS394),DS394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DT394)+DT394>$AL26,$AL26-SUM($AM394:DT394),DT394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DU394)+DU394>$AL26,$AL26-SUM($AM394:DU394),DU394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DV394)+DV394>$AL26,$AL26-SUM($AM394:DV394),DV394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DW394)+DW394>$AL26,$AL26-SUM($AM394:DW394),DW394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DX394)+DX394>$AL26,$AL26-SUM($AM394:DX394),DX394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DY394)+DY394>$AL26,$AL26-SUM($AM394:DY394),DY394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:DZ394)+DZ394>$AL26,$AL26-SUM($AM394:DZ394),DZ394)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AM394:EA394)+EA394>$AL26,$AL26-SUM($AM394:EA394),EA394)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,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,{"$f":"IF(SUM($AM395:AM395)+AM395>$AL27,$AL27-SUM($AM395:AM395),AM395)","v":0},{"$f":"IF(SUM($AM395:AN395)+AN395>$AL27,$AL27-SUM($AM395:AN395),AN395)","v":0},{"$f":"IF(SUM($AM395:AO395)+AO395>$AL27,$AL27-SUM($AM395:AO395),AO395)","v":0},{"$f":"IF(SUM($AM395:AP395)+AP395>$AL27,$AL27-SUM($AM395:AP395),AP395)","v":0},{"$f":"IF(SUM($AM395:AQ395)+AQ395>$AL27,$AL27-SUM($AM395:AQ395),AQ395)","v":0},{"$f":"IF(SUM($AM395:AR395)+AR395>$AL27,$AL27-SUM($AM395:AR395),AR395)","v":0},{"$f":"IF(SUM($AM395:AS395)+AS395>$AL27,$AL27-SUM($AM395:AS395),AS395)","v":0},{"$f":"IF(SUM($AM395:AT395)+AT395>$AL27,$AL27-SUM($AM395:AT395),AT395)","v":0},{"$f":"IF(SUM($AM395:AU395)+AU395>$AL27,$AL27-SUM($AM395:AU395),AU395)","v":0},{"$f":"IF(SUM($AM395:AV395)+AV395>$AL27,$AL27-SUM($AM395:AV395),AV395)","v":0},{"$f":"IF(SUM($AM395:AW395)+AW395>$AL27,$AL27-SUM($AM395:AW395),AW395)","v":0},{"$f":"IF(SUM($AM395:AX395)+AX395>$AL27,$AL27-SUM($AM395:AX395),AX395)","v":0},{"$f":"IF(SUM($AM395:AY395)+AY395>$AL27,$AL27-SUM($AM395:AY395),AY395)","v":0},{"$f":"IF(SUM($AM395:AZ395)+AZ395>$AL27,$AL27-SUM($AM395:AZ395),AZ395)","v":0},{"$f":"IF(SUM($AM395:BA395)+BA395>$AL27,$AL27-SUM($AM395:BA395),BA395)","v":0},{"$f":"IF(SUM($AM395:BB395)+BB395>$AL27,$AL27-SUM($AM395:BB395),BB395)","v":0},{"$f":"IF(SUM($AM395:BC395)+BC395>$AL27,$AL27-SUM($AM395:BC395),BC395)","v":0},{"$f":"IF(SUM($AM395:BD395)+BD395>$AL27,$AL27-SUM($AM395:BD395),BD395)","v":0},{"$f":"IF(SUM($AM395:BE395)+BE395>$AL27,$AL27-SUM($AM395:BE395),BE395)","v":0},{"$f":"IF(SUM($AM395:BF395)+BF395>$AL27,$AL27-SUM($AM395:BF395),BF395)","v":0},{"$f":"IF(SUM($AM395:BG395)+BG395>$AL27,$AL27-SUM($AM395:BG395),BG395)","v":0},{"$f":"IF(SUM($AM395:BH395)+BH395>$AL27,$AL27-SUM($AM395:BH395),BH395)","v":0},{"$f":"IF(SUM($AM395:BI395)+BI395>$AL27,$AL27-SUM($AM395:BI395),BI395)","v":0},{"$f":"IF(SUM($AM395:BJ395)+BJ395>$AL27,$AL27-SUM($AM395:BJ395),BJ395)","v":0},{"$f":"IF(SUM($AM395:BK395)+BK395>$AL27,$AL27-SUM($AM395:BK395),BK395)","v":0},{"$f":"IF(SUM($AM395:BL395)+BL395>$AL27,$AL27-SUM($AM395:BL395),BL395)","v":0},{"$f":"IF(SUM($AM395:BM395)+BM395>$AL27,$AL27-SUM($AM395:BM395),BM395)","v":0},{"$f":"IF(SUM($AM395:BN395)+BN395>$AL27,$AL27-SUM($AM395:BN395),BN395)","v":0},{"$f":"IF(SUM($AM395:BO395)+BO395>$AL27,$AL27-SUM($AM395:BO395),BO395)","v":0},{"$f":"IF(SUM($AM395:BP395)+BP395>$AL27,$AL27-SUM($AM395:BP395),BP395)","v":0},{"$f":"IF(SUM($AM395:BQ395)+BQ395>$AL27,$AL27-SUM($AM395:BQ395),BQ395)","v":0},{"$f":"IF(SUM($AM395:BR395)+BR395>$AL27,$AL27-SUM($AM395:BR395),BR395)","v":0},{"$f":"IF(SUM($AM395:BS395)+BS395>$AL27,$AL27-SUM($AM395:BS395),BS395)","v":0},{"$f":"IF(SUM($AM395:BT395)+BT395>$AL27,$AL27-SUM($AM395:BT395),BT395)","v":0},{"$f":"IF(SUM($AM395:BU395)+BU395>$AL27,$AL27-SUM($AM395:BU395),BU395)","v":0},{"$f":"IF(SUM($AM395:BV395)+BV395>$AL27,$AL27-SUM($AM395:BV395),BV395)","v":0},{"$f":"IF(SUM($AM395:BW395)+BW395>$AL27,$AL27-SUM($AM395:BW395),BW395)","v":0},{"$f":"IF(SUM($AM395:BX395)+BX395>$AL27,$AL27-SUM($AM395:BX395),BX395)","v":0},{"$f":"IF(SUM($AM395:BY395)+BY395>$AL27,$AL27-SUM($AM395:BY395),BY395)","v":0},{"$f":"IF(SUM($AM395:BZ395)+BZ395>$AL27,$AL27-SUM($AM395:BZ395),BZ395)","v":0},{"$f":"IF(SUM($AM395:CA395)+CA395>$AL27,$AL27-SUM($AM395:CA395),CA395)","v":0},{"$f":"IF(SUM($AM395:CB395)+CB395>$AL27,$AL27-SUM($AM395:CB395),CB395)","v":0},{"$f":"IF(SUM($AM395:CC395)+CC395>$AL27,$AL27-SUM($AM395:CC395),CC395)","v":0},{"$f":"IF(SUM($AM395:CD395)+CD395>$AL27,$AL27-SUM($AM395:CD395),CD395)","v":0},{"$f":"IF(SUM($AM395:CE395)+CE395>$AL27,$AL27-SUM($AM395:CE395),CE395)","v":0},{"$f":"IF(SUM($AM395:CF395)+CF395>$AL27,$AL27-SUM($AM395:CF395),CF395)","v":0},{"$f":"IF(SUM($AM395:CG395)+CG395>$AL27,$AL27-SUM($AM395:CG395),CG395)","v":0},{"$f":"IF(SUM($AM395:CH395)+CH395>$AL27,$AL27-SUM($AM395:CH395),CH395)","v":0},{"$f":"IF(SUM($AM395:CI395)+CI395>$AL27,$AL27-SUM($AM395:CI395),CI395)","v":0},{"$f":"IF(SUM($AM395:CJ395)+CJ395>$AL27,$AL27-SUM($AM395:CJ395),CJ395)","v":0},{"$f":"IF(SUM($AM395:CK395)+CK395>$AL27,$AL27-SUM($AM395:CK395),CK395)","v":0},{"$f":"IF(SUM($AM395:CL395)+CL395>$AL27,$AL27-SUM($AM395:CL395),CL395)","v":0},{"$f":"IF(SUM($AM395:CM395)+CM395>$AL27,$AL27-SUM($AM395:CM395),CM395)","v":0},{"$f":"IF(SUM($AM395:CN395)+CN395>$AL27,$AL27-SUM($AM395:CN395),CN395)","v":0},{"$f":"IF(SUM($AM395:CO395)+CO395>$AL27,$AL27-SUM($AM395:CO395),CO395)","v":0},{"$f":"IF(SUM($AM395:CP395)+CP395>$AL27,$AL27-SUM($AM395:CP395),CP395)","v":0},{"$f":"IF(SUM($AM395:CQ395)+CQ395>$AL27,$AL27-SUM($AM395:CQ395),CQ395)","v":0},{"$f":"IF(SUM($AM395:CR395)+CR395>$AL27,$AL27-SUM($AM395:CR395),CR395)","v":0},{"$f":"IF(SUM($AM395:CS395)+CS395>$AL27,$AL27-SUM($AM395:CS395),CS395)","v":0},{"$f":"IF(SUM($AM395:CT395)+CT395>$AL27,$AL27-SUM($AM395:CT395),CT395)","v":0},{"$f":"IF(SUM($AM395:CU395)+CU395>$AL27,$AL27-SUM($AM395:CU395),CU395)","v":0},{"$f":"IF(SUM($AM395:CV395)+CV395>$AL27,$AL27-SUM($AM395:CV395),CV395)","v":0},{"$f":"IF(SUM($AM395:CW395)+CW395>$AL27,$AL27-SUM($AM395:CW395),CW395)","v":0},{"$f":"IF(SUM($AM395:CX395)+CX395>$AL27,$AL27-SUM($AM395:CX395),CX395)","v":0},{"$f":"IF(SUM($AM395:CY395)+CY395>$AL27,$AL27-SUM($AM395:CY395),CY395)","v":0},{"$f":"IF(SUM($AM395:CZ395)+CZ395>$AL27,$AL27-SUM($AM395:CZ395),CZ395)","v":0},{"$f":"IF(SUM($AM395:DA395)+DA395>$AL27,$AL27-SUM($AM395:DA395),DA395)","v":0},{"$f":"IF(SUM($AM395:DB395)+DB395>$AL27,$AL27-SUM($AM395:DB395),DB395)","v":0},{"$f":"IF(SUM($AM395:DC395)+DC395>$AL27,$AL27-SUM($AM395:DC395),DC395)","v":0},{"$f":"IF(SUM($AM395:DD395)+DD395>$AL27,$AL27-SUM($AM395:DD395),DD395)","v":0},{"$f":"IF(SUM($AM395:DE395)+DE395>$AL27,$AL27-SUM($AM395:DE395),DE395)","v":0},{"$f":"IF(SUM($AM395:DF395)+DF395>$AL27,$AL27-SUM($AM395:DF395),DF395)","v":0},{"$f":"IF(SUM($AM395:DG395)+DG395>$AL27,$AL27-SUM($AM395:DG395),DG395)","v":0},{"$f":"IF(SUM($AM395:DH395)+DH395>$AL27,$AL27-SUM($AM395:DH395),DH395)","v":0},{"$f":"IF(SUM($AM395:DI395)+DI395>$AL27,$AL27-SUM($AM395:DI395),DI395)","v":0},{"$f":"IF(SUM($AM395:DJ395)+DJ395>$AL27,$AL27-SUM($AM395:DJ395),DJ395)","v":0},{"$f":"IF(SUM($AM395:DK395)+DK395>$AL27,$AL27-SUM($AM395:DK395),DK395)","v":0},{"$f":"IF(SUM($AM395:DL395)+DL395>$AL27,$AL27-SUM($AM395:DL395),DL395)","v":0},{"$f":"IF(SUM($AM395:DM395)+DM395>$AL27,$AL27-SUM($AM395:DM395),DM395)","v":0},{"$f":"IF(SUM($AM395:DN395)+DN395>$AL27,$AL27-SUM($AM395:DN395),DN395)","v":0},{"$f":"IF(SUM($AM395:DO395)+DO395>$AL27,$AL27-SUM($AM395:DO395),DO395)","v":0},{"$f":"IF(SUM($AM395:DP395)+DP395>$AL27,$AL27-SUM($AM395:DP395),DP395)","v":0},{"$f":"IF(SUM($AM395:DQ395)+DQ395>$AL27,$AL27-SUM($AM395:DQ395),DQ395)","v":0},{"$f":"IF(SUM($AM395:DR395)+DR395>$AL27,$AL27-SUM($AM395:DR395),DR395)","v":0},{"$f":"IF(SUM($AM395:DS395)+DS395>$AL27,$AL27-SUM($AM395:DS395),DS395)","v":0},{"$f":"IF(SUM($AM395:DT395)+DT395>$AL27,$AL27-SUM($AM395:DT395),DT395)","v":0},{"$f":"IF(SUM($AM395:DU395)+DU395>$AL27,$AL27-SUM($AM395:DU395),DU395)","v":0},{"$f":"IF(SUM($AM395:DV395)+DV395>$AL27,$AL27-SUM($AM395:DV395),DV395)","v":0},{"$f":"IF(SUM($AM395:DW395)+DW395>$AL27,$AL27-SUM($AM395:DW395),DW395)","v":0},{"$f":"IF(SUM($AM395:DX395)+DX395>$AL27,$AL27-SUM($AM395:DX395),DX395)","v":0},{"$f":"IF(SUM($AM395:DY395)+DY395>$AL27,$AL27-SUM($AM395:DY395),DY395)","v":0},{"$f":"IF(SUM($AM395:DZ395)+DZ395>$AL27,$AL27-SUM($AM395:DZ395),DZ395)","v":0},{"$f":"IF(SUM($AM395:EA395)+EA395>$AL27,$AL27-SUM($AM395:EA395),EA395)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,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,{"$f":"IF(SUM($AM396:AM396)+AM396>$AL28,$AL28-SUM($AM396:AM396),AM396)","v":0},{"$f":"IF(SUM($AM396:AN396)+AN396>$AL28,$AL28-SUM($AM396:AN396),AN396)","v":0},{"$f":"IF(SUM($AM396:AO396)+AO396>$AL28,$AL28-SUM($AM396:AO396),AO396)","v":0},{"$f":"IF(SUM($AM396:AP396)+AP396>$AL28,$AL28-SUM($AM396:AP396),AP396)","v":0},{"$f":"IF(SUM($AM396:AQ396)+AQ396>$AL28,$AL28-SUM($AM396:AQ396),AQ396)","v":0},{"$f":"IF(SUM($AM396:AR396)+AR396>$AL28,$AL28-SUM($AM396:AR396),AR396)","v":0},{"$f":"IF(SUM($AM396:AS396)+AS396>$AL28,$AL28-SUM($AM396:AS396),AS396)","v":0},{"$f":"IF(SUM($AM396:AT396)+AT396>$AL28,$AL28-SUM($AM396:AT396),AT396)","v":0},{"$f":"IF(SUM($AM396:AU396)+AU396>$AL28,$AL28-SUM($AM396:AU396),AU396)","v":0},{"$f":"IF(SUM($AM396:AV396)+AV396>$AL28,$AL28-SUM($AM396:AV396),AV396)","v":0},{"$f":"IF(SUM($AM396:AW396)+AW396>$AL28,$AL28-SUM($AM396:AW396),AW396)","v":0},{"$f":"IF(SUM($AM396:AX396)+AX396>$AL28,$AL28-SUM($AM396:AX396),AX396)","v":0},{"$f":"IF(SUM($AM396:AY396)+AY396>$AL28,$AL28-SUM($AM396:AY396),AY396)","v":0},{"$f":"IF(SUM($AM396:AZ396)+AZ396>$AL28,$AL28-SUM($AM396:AZ396),AZ396)","v":0},{"$f":"IF(SUM($AM396:BA396)+BA396>$AL28,$AL28-SUM($AM396:BA396),BA396)","v":0},{"$f":"IF(SUM($AM396:BB396)+BB396>$AL28,$AL28-SUM($AM396:BB396),BB396)","v":0},{"$f":"IF(SUM($AM396:BC396)+BC396>$AL28,$AL28-SUM($AM396:BC396),BC396)","v":0},{"$f":"IF(SUM($AM396:BD396)+BD396>$AL28,$AL28-SUM($AM396:BD396),BD396)","v":0},{"$f":"IF(SUM($AM396:BE396)+BE396>$AL28,$AL28-SUM($AM396:BE396),BE396)","v":0},{"$f":"IF(SUM($AM396:BF396)+BF396>$AL28,$AL28-SUM($AM396:BF396),BF396)","v":0},{"$f":"IF(SUM($AM396:BG396)+BG396>$AL28,$AL28-SUM($AM396:BG396),BG396)","v":0},{"$f":"IF(SUM($AM396:BH396)+BH396>$AL28,$AL28-SUM($AM396:BH396),BH396)","v":0},{"$f":"IF(SUM($AM396:BI396)+BI396>$AL28,$AL28-SUM($AM396:BI396),BI396)","v":0},{"$f":"IF(SUM($AM396:BJ396)+BJ396>$AL28,$AL28-SUM($AM396:BJ396),BJ396)","v":0},{"$f":"IF(SUM($AM396:BK396)+BK396>$AL28,$AL28-SUM($AM396:BK396),BK396)","v":0},{"$f":"IF(SUM($AM396:BL396)+BL396>$AL28,$AL28-SUM($AM396:BL396),BL396)","v":0},{"$f":"IF(SUM($AM396:BM396)+BM396>$AL28,$AL28-SUM($AM396:BM396),BM396)","v":0},{"$f":"IF(SUM($AM396:BN396)+BN396>$AL28,$AL28-SUM($AM396:BN396),BN396)","v":0},{"$f":"IF(SUM($AM396:BO396)+BO396>$AL28,$AL28-SUM($AM396:BO396),BO396)","v":0},{"$f":"IF(SUM($AM396:BP396)+BP396>$AL28,$AL28-SUM($AM396:BP396),BP396)","v":0},{"$f":"IF(SUM($AM396:BQ396)+BQ396>$AL28,$AL28-SUM($AM396:BQ396),BQ396)","v":0},{"$f":"IF(SUM($AM396:BR396)+BR396>$AL28,$AL28-SUM($AM396:BR396),BR396)","v":0},{"$f":"IF(SUM($AM396:BS396)+BS396>$AL28,$AL28-SUM($AM396:BS396),BS396)","v":0},{"$f":"IF(SUM($AM396:BT396)+BT396>$AL28,$AL28-SUM($AM396:BT396),BT396)","v":0},{"$f":"IF(SUM($AM396:BU396)+BU396>$AL28,$AL28-SUM($AM396:BU396),BU396)","v":0},{"$f":"IF(SUM($AM396:BV396)+BV396>$AL28,$AL28-SUM($AM396:BV396),BV396)","v":0},{"$f":"IF(SUM($AM396:BW396)+BW396>$AL28,$AL28-SUM($AM396:BW396),BW396)","v":0},{"$f":"IF(SUM($AM396:BX396)+BX396>$AL28,$AL28-SUM($AM396:BX396),BX396)","v":0},{"$f":"IF(SUM($AM396:BY396)+BY396>$AL28,$AL28-SUM($AM396:BY396),BY396)","v":0},{"$f":"IF(SUM($AM396:BZ396)+BZ396>$AL28,$AL28-SUM($AM396:BZ396),BZ396)","v":0},{"$f":"IF(SUM($AM396:CA396)+CA396>$AL28,$AL28-SUM($AM396:CA396),CA396)","v":0},{"$f":"IF(SUM($AM396:CB396)+CB396>$AL28,$AL28-SUM($AM396:CB396),CB396)","v":0},{"$f":"IF(SUM($AM396:CC396)+CC396>$AL28,$AL28-SUM($AM396:CC396),CC396)","v":0},{"$f":"IF(SUM($AM396:CD396)+CD396>$AL28,$AL28-SUM($AM396:CD396),CD396)","v":0},{"$f":"IF(SUM($AM396:CE396)+CE396>$AL28,$AL28-SUM($AM396:CE396),CE396)","v":0},{"$f":"IF(SUM($AM396:CF396)+CF396>$AL28,$AL28-SUM($AM396:CF396),CF396)","v":0},{"$f":"IF(SUM($AM396:CG396)+CG396>$AL28,$AL28-SUM($AM396:CG396),CG396)","v":0},{"$f":"IF(SUM($AM396:CH396)+CH396>$AL28,$AL28-SUM($AM396:CH396),CH396)","v":0},{"$f":"IF(SUM($AM396:CI396)+CI396>$AL28,$AL28-SUM($AM396:CI396),CI396)","v":0},{"$f":"IF(SUM($AM396:CJ396)+CJ396>$AL28,$AL28-SUM($AM396:CJ396),CJ396)","v":0},{"$f":"IF(SUM($AM396:CK396)+CK396>$AL28,$AL28-SUM($AM396:CK396),CK396)","v":0},{"$f":"IF(SUM($AM396:CL396)+CL396>$AL28,$AL28-SUM($AM396:CL396),CL396)","v":0},{"$f":"IF(SUM($AM396:CM396)+CM396>$AL28,$AL28-SUM($AM396:CM396),CM396)","v":0},{"$f":"IF(SUM($AM396:CN396)+CN396>$AL28,$AL28-SUM($AM396:CN396),CN396)","v":0},{"$f":"IF(SUM($AM396:CO396)+CO396>$AL28,$AL28-SUM($AM396:CO396),CO396)","v":0},{"$f":"IF(SUM($AM396:CP396)+CP396>$AL28,$AL28-SUM($AM396:CP396),CP396)","v":0},{"$f":"IF(SUM($AM396:CQ396)+CQ396>$AL28,$AL28-SUM($AM396:CQ396),CQ396)","v":0},{"$f":"IF(SUM($AM396:CR396)+CR396>$AL28,$AL28-SUM($AM396:CR396),CR396)","v":0},{"$f":"IF(SUM($AM396:CS396)+CS396>$AL28,$AL28-SUM($AM396:CS396),CS396)","v":0},{"$f":"IF(SUM($AM396:CT396)+CT396>$AL28,$AL28-SUM($AM396:CT396),CT396)","v":0},{"$f":"IF(SUM($AM396:CU396)+CU396>$AL28,$AL28-SUM($AM396:CU396),CU396)","v":0},{"$f":"IF(SUM($AM396:CV396)+CV396>$AL28,$AL28-SUM($AM396:CV396),CV396)","v":0},{"$f":"IF(SUM($AM396:CW396)+CW396>$AL28,$AL28-SUM($AM396:CW396),CW396)","v":0},{"$f":"IF(SUM($AM396:CX396)+CX396>$AL28,$AL28-SUM($AM396:CX396),CX396)","v":0},{"$f":"IF(SUM($AM396:CY396)+CY396>$AL28,$AL28-SUM($AM396:CY396),CY396)","v":0},{"$f":"IF(SUM($AM396:CZ396)+CZ396>$AL28,$AL28-SUM($AM396:CZ396),CZ396)","v":0},{"$f":"IF(SUM($AM396:DA396)+DA396>$AL28,$AL28-SUM($AM396:DA396),DA396)","v":0},{"$f":"IF(SUM($AM396:DB396)+DB396>$AL28,$AL28-SUM($AM396:DB396),DB396)","v":0},{"$f":"IF(SUM($AM396:DC396)+DC396>$AL28,$AL28-SUM($AM396:DC396),DC396)","v":0},{"$f":"IF(SUM($AM396:DD396)+DD396>$AL28,$AL28-SUM($AM396:DD396),DD396)","v":0},{"$f":"IF(SUM($AM396:DE396)+DE396>$AL28,$AL28-SUM($AM396:DE396),DE396)","v":0},{"$f":"IF(SUM($AM396:DF396)+DF396>$AL28,$AL28-SUM($AM396:DF396),DF396)","v":0},{"$f":"IF(SUM($AM396:DG396)+DG396>$AL28,$AL28-SUM($AM396:DG396),DG396)","v":0},{"$f":"IF(SUM($AM396:DH396)+DH396>$AL28,$AL28-SUM($AM396:DH396),DH396)","v":0},{"$f":"IF(SUM($AM396:DI396)+DI396>$AL28,$AL28-SUM($AM396:DI396),DI396)","v":0},{"$f":"IF(SUM($AM396:DJ396)+DJ396>$AL28,$AL28-SUM($AM396:DJ396),DJ396)","v":0},{"$f":"IF(SUM($AM396:DK396)+DK396>$AL28,$AL28-SUM($AM396:DK396),DK396)","v":0},{"$f":"IF(SUM($AM396:DL396)+DL396>$AL28,$AL28-SUM($AM396:DL396),DL396)","v":0},{"$f":"IF(SUM($AM396:DM396)+DM396>$AL28,$AL28-SUM($AM396:DM396),DM396)","v":0},{"$f":"IF(SUM($AM396:DN396)+DN396>$AL28,$AL28-SUM($AM396:DN396),DN396)","v":0},{"$f":"IF(SUM($AM396:DO396)+DO396>$AL28,$AL28-SUM($AM396:DO396),DO396)","v":0},{"$f":"IF(SUM($AM396:DP396)+DP396>$AL28,$AL28-SUM($AM396:DP396),DP396)","v":0},{"$f":"IF(SUM($AM396:DQ396)+DQ396>$AL28,$AL28-SUM($AM396:DQ396),DQ396)","v":0},{"$f":"IF(SUM($AM396:DR396)+DR396>$AL28,$AL28-SUM($AM396:DR396),DR396)","v":0},{"$f":"IF(SUM($AM396:DS396)+DS396>$AL28,$AL28-SUM($AM396:DS396),DS396)","v":0},{"$f":"IF(SUM($AM396:DT396)+DT396>$AL28,$AL28-SUM($AM396:DT396),DT396)","v":0},{"$f":"IF(SUM($AM396:DU396)+DU396>$AL28,$AL28-SUM($AM396:DU396),DU396)","v":0},{"$f":"IF(SUM($AM396:DV396)+DV396>$AL28,$AL28-SUM($AM396:DV396),DV396)","v":0},{"$f":"IF(SUM($AM396:DW396)+DW396>$AL28,$AL28-SUM($AM396:DW396),DW396)","v":0},{"$f":"IF(SUM($AM396:DX396)+DX396>$AL28,$AL28-SUM($AM396:DX396),DX396)","v":0},{"$f":"IF(SUM($AM396:DY396)+DY396>$AL28,$AL28-SUM($AM396:DY396),DY396)","v":0},{"$f":"IF(SUM($AM396:DZ396)+DZ396>$AL28,$AL28-SUM($AM396:DZ396),DZ396)","v":0},{"$f":"IF(SUM($AM396:EA396)+EA396>$AL28,$AL28-SUM($AM396:EA396),EA396)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.38187575E-3,{"$f":"IF(SUM($AM397:AM397)+AM397>$AL29,$AL29-SUM($AM397:AM397),AM397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AN397)+AN397>$AL29,$AL29-SUM($AM397:AN397),AN397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AO397)+AO397>$AL29,$AL29-SUM($AM397:AO397),AO397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AP397)+AP397>$AL29,$AL29-SUM($AM397:AP397),AP397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AQ397)+AQ397>$AL29,$AL29-SUM($AM397:AQ397),AQ397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AR397)+AR397>$AL29,$AL29-SUM($AM397:AR397),AR397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AS397)+AS397>$AL29,$AL29-SUM($AM397:AS397),AS397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AT397)+AT397>$AL29,$AL29-SUM($AM397:AT397),AT397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AU397)+AU397>$AL29,$AL29-SUM($AM397:AU397),AU397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AV397)+AV397>$AL29,$AL29-SUM($AM397:AV397),AV397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AW397)+AW397>$AL29,$AL29-SUM($AM397:AW397),AW397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AX397)+AX397>$AL29,$AL29-SUM($AM397:AX397),AX397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AY397)+AY397>$AL29,$AL29-SUM($AM397:AY397),AY397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:AZ397)+AZ397>$AL29,$AL29-SUM($AM397:AZ397),AZ397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BA397)+BA397>$AL29,$AL29-SUM($AM397:BA397),BA397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BB397)+BB397>$AL29,$AL29-SUM($AM397:BB397),BB397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BC397)+BC397>$AL29,$AL29-SUM($AM397:BC397),BC397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BD397)+BD397>$AL29,$AL29-SUM($AM397:BD397),BD397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BE397)+BE397>$AL29,$AL29-SUM($AM397:BE397),BE397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BF397)+BF397>$AL29,$AL29-SUM($AM397:BF397),BF397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BG397)+BG397>$AL29,$AL29-SUM($AM397:BG397),BG397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BH397)+BH397>$AL29,$AL29-SUM($AM397:BH397),BH397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BI397)+BI397>$AL29,$AL29-SUM($AM397:BI397),BI397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BJ397)+BJ397>$AL29,$AL29-SUM($AM397:BJ397),BJ397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BK397)+BK397>$AL29,$AL29-SUM($AM397:BK397),BK397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BL397)+BL397>$AL29,$AL29-SUM($AM397:BL397),BL397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BM397)+BM397>$AL29,$AL29-SUM($AM397:BM397),BM397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BN397)+BN397>$AL29,$AL29-SUM($AM397:BN397),BN397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BO397)+BO397>$AL29,$AL29-SUM($AM397:BO397),BO397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BP397)+BP397>$AL29,$AL29-SUM($AM397:BP397),BP397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BQ397)+BQ397>$AL29,$AL29-SUM($AM397:BQ397),BQ397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BR397)+BR397>$AL29,$AL29-SUM($AM397:BR397),BR397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BS397)+BS397>$AL29,$AL29-SUM($AM397:BS397),BS397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BT397)+BT397>$AL29,$AL29-SUM($AM397:BT397),BT397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BU397)+BU397>$AL29,$AL29-SUM($AM397:BU397),BU397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BV397)+BV397>$AL29,$AL29-SUM($AM397:BV397),BV397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BW397)+BW397>$AL29,$AL29-SUM($AM397:BW397),BW397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BX397)+BX397>$AL29,$AL29-SUM($AM397:BX397),BX397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BY397)+BY397>$AL29,$AL29-SUM($AM397:BY397),BY397)","v":4.38187575E-3},{"$f":"IF(SUM($AM397:BZ397)+BZ397>$AL29,$AL29-SUM($AM397:BZ397),BZ397)","v":1.6653345369377348E-16},{"$f":"IF(SUM($AM397:CA397)+CA397>$AL29,$AL29-SUM($AM397:CA397),CA397)","v":1.6653345369377348E-16},{"$f":"IF(SUM($AM397:CB397)+CB397>$AL29,$AL29-SUM($AM397:CB397),CB397)","v":1.6653345369377348E-16},{"$f":"IF(SUM($AM397:CC397)+CC397>$AL29,$AL29-SUM($AM397:CC397),CC397)","v":1.6653345369377348E-16},{"$f":"IF(SUM($AM397:CD397)+CD397>$AL29,$AL29-SUM($AM397:CD397),CD397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CE397)+CE397>$AL29,$AL29-SUM($AM397:CE397),CE397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CF397)+CF397>$AL29,$AL29-SUM($AM397:CF397),CF397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CG397)+CG397>$AL29,$AL29-SUM($AM397:CG397),CG397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CH397)+CH397>$AL29,$AL29-SUM($AM397:CH397),CH397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CI397)+CI397>$AL29,$AL29-SUM($AM397:CI397),CI397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CJ397)+CJ397>$AL29,$AL29-SUM($AM397:CJ397),CJ397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CK397)+CK397>$AL29,$AL29-SUM($AM397:CK397),CK397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CL397)+CL397>$AL29,$AL29-SUM($AM397:CL397),CL397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CM397)+CM397>$AL29,$AL29-SUM($AM397:CM397),CM397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CN397)+CN397>$AL29,$AL29-SUM($AM397:CN397),CN397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CO397)+CO397>$AL29,$AL29-SUM($AM397:CO397),CO397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CP397)+CP397>$AL29,$AL29-SUM($AM397:CP397),CP397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CQ397)+CQ397>$AL29,$AL29-SUM($AM397:CQ397),CQ397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CR397)+CR397>$AL29,$AL29-SUM($AM397:CR397),CR397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CS397)+CS397>$AL29,$AL29-SUM($AM397:CS397),CS397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CT397)+CT397>$AL29,$AL29-SUM($AM397:CT397),CT397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CU397)+CU397>$AL29,$AL29-SUM($AM397:CU397),CU397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CV397)+CV397>$AL29,$AL29-SUM($AM397:CV397),CV397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CW397)+CW397>$AL29,$AL29-SUM($AM397:CW397),CW397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CX397)+CX397>$AL29,$AL29-SUM($AM397:CX397),CX397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CY397)+CY397>$AL29,$AL29-SUM($AM397:CY397),CY397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:CZ397)+CZ397>$AL29,$AL29-SUM($AM397:CZ397),CZ397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DA397)+DA397>$AL29,$AL29-SUM($AM397:DA397),DA397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DB397)+DB397>$AL29,$AL29-SUM($AM397:DB397),DB397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DC397)+DC397>$AL29,$AL29-SUM($AM397:DC397),DC397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DD397)+DD397>$AL29,$AL29-SUM($AM397:DD397),DD397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DE397)+DE397>$AL29,$AL29-SUM($AM397:DE397),DE397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DF397)+DF397>$AL29,$AL29-SUM($AM397:DF397),DF397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DG397)+DG397>$AL29,$AL29-SUM($AM397:DG397),DG397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DH397)+DH397>$AL29,$AL29-SUM($AM397:DH397),DH397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DI397)+DI397>$AL29,$AL29-SUM($AM397:DI397),DI397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DJ397)+DJ397>$AL29,$AL29-SUM($AM397:DJ397),DJ397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DK397)+DK397>$AL29,$AL29-SUM($AM397:DK397),DK397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DL397)+DL397>$AL29,$AL29-SUM($AM397:DL397),DL397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DM397)+DM397>$AL29,$AL29-SUM($AM397:DM397),DM397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DN397)+DN397>$AL29,$AL29-SUM($AM397:DN397),DN397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DO397)+DO397>$AL29,$AL29-SUM($AM397:DO397),DO397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DP397)+DP397>$AL29,$AL29-SUM($AM397:DP397),DP397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DQ397)+DQ397>$AL29,$AL29-SUM($AM397:DQ397),DQ397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DR397)+DR397>$AL29,$AL29-SUM($AM397:DR397),DR397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DS397)+DS397>$AL29,$AL29-SUM($AM397:DS397),DS397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DT397)+DT397>$AL29,$AL29-SUM($AM397:DT397),DT397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DU397)+DU397>$AL29,$AL29-SUM($AM397:DU397),DU397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DV397)+DV397>$AL29,$AL29-SUM($AM397:DV397),DV397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DW397)+DW397>$AL29,$AL29-SUM($AM397:DW397),DW397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DX397)+DX397>$AL29,$AL29-SUM($AM397:DX397),DX397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DY397)+DY397>$AL29,$AL29-SUM($AM397:DY397),DY397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:DZ397)+DZ397>$AL29,$AL29-SUM($AM397:DZ397),DZ397)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AM397:EA397)+EA397>$AL29,$AL29-SUM($AM397:EA397),EA397)","v":-4.9960036108132044E-16}]
[]
[null,"Depreciation:  2007 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM22/$F401","v":0},{"$f":"IF(SUM($AN401:AN401)+AN401>$AM22,$AM22-SUM($AN401:AN401),AN401)","v":0},{"$f":"IF(SUM($AN401:AO401)+AO401>$AM22,$AM22-SUM($AN401:AO401),AO401)","v":0},{"$f":"IF(SUM($AN401:AP401)+AP401>$AM22,$AM22-SUM($AN401:AP401),AP401)","v":0},{"$f":"IF(SUM($AN401:AQ401)+AQ401>$AM22,$AM22-SUM($AN401:AQ401),AQ401)","v":0},{"$f":"IF(SUM($AN401:AR401)+AR401>$AM22,$AM22-SUM($AN401:AR401),AR401)","v":0},{"$f":"IF(SUM($AN401:AS401)+AS401>$AM22,$AM22-SUM($AN401:AS401),AS401)","v":0},{"$f":"IF(SUM($AN401:AT401)+AT401>$AM22,$AM22-SUM($AN401:AT401),AT401)","v":0},{"$f":"IF(SUM($AN401:AU401)+AU401>$AM22,$AM22-SUM($AN401:AU401),AU401)","v":0},{"$f":"IF(SUM($AN401:AV401)+AV401>$AM22,$AM22-SUM($AN401:AV401),AV401)","v":0},{"$f":"IF(SUM($AN401:AW401)+AW401>$AM22,$AM22-SUM($AN401:AW401),AW401)","v":0},{"$f":"IF(SUM($AN401:AX401)+AX401>$AM22,$AM22-SUM($AN401:AX401),AX401)","v":0},{"$f":"IF(SUM($AN401:AY401)+AY401>$AM22,$AM22-SUM($AN401:AY401),AY401)","v":0},{"$f":"IF(SUM($AN401:AZ401)+AZ401>$AM22,$AM22-SUM($AN401:AZ401),AZ401)","v":0},{"$f":"IF(SUM($AN401:BA401)+BA401>$AM22,$AM22-SUM($AN401:BA401),BA401)","v":0},{"$f":"IF(SUM($AN401:BB401)+BB401>$AM22,$AM22-SUM($AN401:BB401),BB401)","v":0},{"$f":"IF(SUM($AN401:BC401)+BC401>$AM22,$AM22-SUM($AN401:BC401),BC401)","v":0},{"$f":"IF(SUM($AN401:BD401)+BD401>$AM22,$AM22-SUM($AN401:BD401),BD401)","v":0},{"$f":"IF(SUM($AN401:BE401)+BE401>$AM22,$AM22-SUM($AN401:BE401),BE401)","v":0},{"$f":"IF(SUM($AN401:BF401)+BF401>$AM22,$AM22-SUM($AN401:BF401),BF401)","v":0},{"$f":"IF(SUM($AN401:BG401)+BG401>$AM22,$AM22-SUM($AN401:BG401),BG401)","v":0},{"$f":"IF(SUM($AN401:BH401)+BH401>$AM22,$AM22-SUM($AN401:BH401),BH401)","v":0},{"$f":"IF(SUM($AN401:BI401)+BI401>$AM22,$AM22-SUM($AN401:BI401),BI401)","v":0},{"$f":"IF(SUM($AN401:BJ401)+BJ401>$AM22,$AM22-SUM($AN401:BJ401),BJ401)","v":0},{"$f":"IF(SUM($AN401:BK401)+BK401>$AM22,$AM22-SUM($AN401:BK401),BK401)","v":0},{"$f":"IF(SUM($AN401:BL401)+BL401>$AM22,$AM22-SUM($AN401:BL401),BL401)","v":0},{"$f":"IF(SUM($AN401:BM401)+BM401>$AM22,$AM22-SUM($AN401:BM401),BM401)","v":0},{"$f":"IF(SUM($AN401:BN401)+BN401>$AM22,$AM22-SUM($AN401:BN401),BN401)","v":0},{"$f":"IF(SUM($AN401:BO401)+BO401>$AM22,$AM22-SUM($AN401:BO401),BO401)","v":0},{"$f":"IF(SUM($AN401:BP401)+BP401>$AM22,$AM22-SUM($AN401:BP401),BP401)","v":0},{"$f":"IF(SUM($AN401:BQ401)+BQ401>$AM22,$AM22-SUM($AN401:BQ401),BQ401)","v":0},{"$f":"IF(SUM($AN401:BR401)+BR401>$AM22,$AM22-SUM($AN401:BR401),BR401)","v":0},{"$f":"IF(SUM($AN401:BS401)+BS401>$AM22,$AM22-SUM($AN401:BS401),BS401)","v":0},{"$f":"IF(SUM($AN401:BT401)+BT401>$AM22,$AM22-SUM($AN401:BT401),BT401)","v":0},{"$f":"IF(SUM($AN401:BU401)+BU401>$AM22,$AM22-SUM($AN401:BU401),BU401)","v":0},{"$f":"IF(SUM($AN401:BV401)+BV401>$AM22,$AM22-SUM($AN401:BV401),BV401)","v":0},{"$f":"IF(SUM($AN401:BW401)+BW401>$AM22,$AM22-SUM($AN401:BW401),BW401)","v":0},{"$f":"IF(SUM($AN401:BX401)+BX401>$AM22,$AM22-SUM($AN401:BX401),BX401)","v":0},{"$f":"IF(SUM($AN401:BY401)+BY401>$AM22,$AM22-SUM($AN401:BY401),BY401)","v":0},{"$f":"IF(SUM($AN401:BZ401)+BZ401>$AM22,$AM22-SUM($AN401:BZ401),BZ401)","v":0},{"$f":"IF(SUM($AN401:CA401)+CA401>$AM22,$AM22-SUM($AN401:CA401),CA401)","v":0},{"$f":"IF(SUM($AN401:CB401)+CB401>$AM22,$AM22-SUM($AN401:CB401),CB401)","v":0},{"$f":"IF(SUM($AN401:CC401)+CC401>$AM22,$AM22-SUM($AN401:CC401),CC401)","v":0},{"$f":"IF(SUM($AN401:CD401)+CD401>$AM22,$AM22-SUM($AN401:CD401),CD401)","v":0},{"$f":"IF(SUM($AN401:CE401)+CE401>$AM22,$AM22-SUM($AN401:CE401),CE401)","v":0},{"$f":"IF(SUM($AN401:CF401)+CF401>$AM22,$AM22-SUM($AN401:CF401),CF401)","v":0},{"$f":"IF(SUM($AN401:CG401)+CG401>$AM22,$AM22-SUM($AN401:CG401),CG401)","v":0},{"$f":"IF(SUM($AN401:CH401)+CH401>$AM22,$AM22-SUM($AN401:CH401),CH401)","v":0},{"$f":"IF(SUM($AN401:CI401)+CI401>$AM22,$AM22-SUM($AN401:CI401),CI401)","v":0},{"$f":"IF(SUM($AN401:CJ401)+CJ401>$AM22,$AM22-SUM($AN401:CJ401),CJ401)","v":0},{"$f":"IF(SUM($AN401:CK401)+CK401>$AM22,$AM22-SUM($AN401:CK401),CK401)","v":0},{"$f":"IF(SUM($AN401:CL401)+CL401>$AM22,$AM22-SUM($AN401:CL401),CL401)","v":0},{"$f":"IF(SUM($AN401:CM401)+CM401>$AM22,$AM22-SUM($AN401:CM401),CM401)","v":0},{"$f":"IF(SUM($AN401:CN401)+CN401>$AM22,$AM22-SUM($AN401:CN401),CN401)","v":0},{"$f":"IF(SUM($AN401:CO401)+CO401>$AM22,$AM22-SUM($AN401:CO401),CO401)","v":0},{"$f":"IF(SUM($AN401:CP401)+CP401>$AM22,$AM22-SUM($AN401:CP401),CP401)","v":0},{"$f":"IF(SUM($AN401:CQ401)+CQ401>$AM22,$AM22-SUM($AN401:CQ401),CQ401)","v":0},{"$f":"IF(SUM($AN401:CR401)+CR401>$AM22,$AM22-SUM($AN401:CR401),CR401)","v":0},{"$f":"IF(SUM($AN401:CS401)+CS401>$AM22,$AM22-SUM($AN401:CS401),CS401)","v":0},{"$f":"IF(SUM($AN401:CT401)+CT401>$AM22,$AM22-SUM($AN401:CT401),CT401)","v":0},{"$f":"IF(SUM($AN401:CU401)+CU401>$AM22,$AM22-SUM($AN401:CU401),CU401)","v":0},{"$f":"IF(SUM($AN401:CV401)+CV401>$AM22,$AM22-SUM($AN401:CV401),CV401)","v":0},{"$f":"IF(SUM($AN401:CW401)+CW401>$AM22,$AM22-SUM($AN401:CW401),CW401)","v":0},{"$f":"IF(SUM($AN401:CX401)+CX401>$AM22,$AM22-SUM($AN401:CX401),CX401)","v":0},{"$f":"IF(SUM($AN401:CY401)+CY401>$AM22,$AM22-SUM($AN401:CY401),CY401)","v":0},{"$f":"IF(SUM($AN401:CZ401)+CZ401>$AM22,$AM22-SUM($AN401:CZ401),CZ401)","v":0},{"$f":"IF(SUM($AN401:DA401)+DA401>$AM22,$AM22-SUM($AN401:DA401),DA401)","v":0},{"$f":"IF(SUM($AN401:DB401)+DB401>$AM22,$AM22-SUM($AN401:DB401),DB401)","v":0},{"$f":"IF(SUM($AN401:DC401)+DC401>$AM22,$AM22-SUM($AN401:DC401),DC401)","v":0},{"$f":"IF(SUM($AN401:DD401)+DD401>$AM22,$AM22-SUM($AN401:DD401),DD401)","v":0},{"$f":"IF(SUM($AN401:DE401)+DE401>$AM22,$AM22-SUM($AN401:DE401),DE401)","v":0},{"$f":"IF(SUM($AN401:DF401)+DF401>$AM22,$AM22-SUM($AN401:DF401),DF401)","v":0},{"$f":"IF(SUM($AN401:DG401)+DG401>$AM22,$AM22-SUM($AN401:DG401),DG401)","v":0},{"$f":"IF(SUM($AN401:DH401)+DH401>$AM22,$AM22-SUM($AN401:DH401),DH401)","v":0},{"$f":"IF(SUM($AN401:DI401)+DI401>$AM22,$AM22-SUM($AN401:DI401),DI401)","v":0},{"$f":"IF(SUM($AN401:DJ401)+DJ401>$AM22,$AM22-SUM($AN401:DJ401),DJ401)","v":0},{"$f":"IF(SUM($AN401:DK401)+DK401>$AM22,$AM22-SUM($AN401:DK401),DK401)","v":0},{"$f":"IF(SUM($AN401:DL401)+DL401>$AM22,$AM22-SUM($AN401:DL401),DL401)","v":0},{"$f":"IF(SUM($AN401:DM401)+DM401>$AM22,$AM22-SUM($AN401:DM401),DM401)","v":0},{"$f":"IF(SUM($AN401:DN401)+DN401>$AM22,$AM22-SUM($AN401:DN401),DN401)","v":0},{"$f":"IF(SUM($AN401:DO401)+DO401>$AM22,$AM22-SUM($AN401:DO401),DO401)","v":0},{"$f":"IF(SUM($AN401:DP401)+DP401>$AM22,$AM22-SUM($AN401:DP401),DP401)","v":0},{"$f":"IF(SUM($AN401:DQ401)+DQ401>$AM22,$AM22-SUM($AN401:DQ401),DQ401)","v":0},{"$f":"IF(SUM($AN401:DR401)+DR401>$AM22,$AM22-SUM($AN401:DR401),DR401)","v":0},{"$f":"IF(SUM($AN401:DS401)+DS401>$AM22,$AM22-SUM($AN401:DS401),DS401)","v":0},{"$f":"IF(SUM($AN401:DT401)+DT401>$AM22,$AM22-SUM($AN401:DT401),DT401)","v":0},{"$f":"IF(SUM($AN401:DU401)+DU401>$AM22,$AM22-SUM($AN401:DU401),DU401)","v":0},{"$f":"IF(SUM($AN401:DV401)+DV401>$AM22,$AM22-SUM($AN401:DV401),DV401)","v":0},{"$f":"IF(SUM($AN401:DW401)+DW401>$AM22,$AM22-SUM($AN401:DW401),DW401)","v":0},{"$f":"IF(SUM($AN401:DX401)+DX401>$AM22,$AM22-SUM($AN401:DX401),DX401)","v":0},{"$f":"IF(SUM($AN401:DY401)+DY401>$AM22,$AM22-SUM($AN401:DY401),DY401)","v":0},{"$f":"IF(SUM($AN401:DZ401)+DZ401>$AM22,$AM22-SUM($AN401:DZ401),DZ401)","v":0},{"$f":"IF(SUM($AN401:EA401)+EA401>$AM22,$AM22-SUM($AN401:EA401),EA401)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AN402:AN402)+AN402>$AM23,$AM23-SUM($AN402:AN402),AN402)","v":0},{"$f":"IF(SUM($AN402:AO402)+AO402>$AM23,$AM23-SUM($AN402:AO402),AO402)","v":0},{"$f":"IF(SUM($AN402:AP402)+AP402>$AM23,$AM23-SUM($AN402:AP402),AP402)","v":0},{"$f":"IF(SUM($AN402:AQ402)+AQ402>$AM23,$AM23-SUM($AN402:AQ402),AQ402)","v":0},{"$f":"IF(SUM($AN402:AR402)+AR402>$AM23,$AM23-SUM($AN402:AR402),AR402)","v":0},{"$f":"IF(SUM($AN402:AS402)+AS402>$AM23,$AM23-SUM($AN402:AS402),AS402)","v":0},{"$f":"IF(SUM($AN402:AT402)+AT402>$AM23,$AM23-SUM($AN402:AT402),AT402)","v":0},{"$f":"IF(SUM($AN402:AU402)+AU402>$AM23,$AM23-SUM($AN402:AU402),AU402)","v":0},{"$f":"IF(SUM($AN402:AV402)+AV402>$AM23,$AM23-SUM($AN402:AV402),AV402)","v":0},{"$f":"IF(SUM($AN402:AW402)+AW402>$AM23,$AM23-SUM($AN402:AW402),AW402)","v":0},{"$f":"IF(SUM($AN402:AX402)+AX402>$AM23,$AM23-SUM($AN402:AX402),AX402)","v":0},{"$f":"IF(SUM($AN402:AY402)+AY402>$AM23,$AM23-SUM($AN402:AY402),AY402)","v":0},{"$f":"IF(SUM($AN402:AZ402)+AZ402>$AM23,$AM23-SUM($AN402:AZ402),AZ402)","v":0},{"$f":"IF(SUM($AN402:BA402)+BA402>$AM23,$AM23-SUM($AN402:BA402),BA402)","v":0},{"$f":"IF(SUM($AN402:BB402)+BB402>$AM23,$AM23-SUM($AN402:BB402),BB402)","v":0},{"$f":"IF(SUM($AN402:BC402)+BC402>$AM23,$AM23-SUM($AN402:BC402),BC402)","v":0},{"$f":"IF(SUM($AN402:BD402)+BD402>$AM23,$AM23-SUM($AN402:BD402),BD402)","v":0},{"$f":"IF(SUM($AN402:BE402)+BE402>$AM23,$AM23-SUM($AN402:BE402),BE402)","v":0},{"$f":"IF(SUM($AN402:BF402)+BF402>$AM23,$AM23-SUM($AN402:BF402),BF402)","v":0},{"$f":"IF(SUM($AN402:BG402)+BG402>$AM23,$AM23-SUM($AN402:BG402),BG402)","v":0},{"$f":"IF(SUM($AN402:BH402)+BH402>$AM23,$AM23-SUM($AN402:BH402),BH402)","v":0},{"$f":"IF(SUM($AN402:BI402)+BI402>$AM23,$AM23-SUM($AN402:BI402),BI402)","v":0},{"$f":"IF(SUM($AN402:BJ402)+BJ402>$AM23,$AM23-SUM($AN402:BJ402),BJ402)","v":0},{"$f":"IF(SUM($AN402:BK402)+BK402>$AM23,$AM23-SUM($AN402:BK402),BK402)","v":0},{"$f":"IF(SUM($AN402:BL402)+BL402>$AM23,$AM23-SUM($AN402:BL402),BL402)","v":0},{"$f":"IF(SUM($AN402:BM402)+BM402>$AM23,$AM23-SUM($AN402:BM402),BM402)","v":0},{"$f":"IF(SUM($AN402:BN402)+BN402>$AM23,$AM23-SUM($AN402:BN402),BN402)","v":0},{"$f":"IF(SUM($AN402:BO402)+BO402>$AM23,$AM23-SUM($AN402:BO402),BO402)","v":0},{"$f":"IF(SUM($AN402:BP402)+BP402>$AM23,$AM23-SUM($AN402:BP402),BP402)","v":0},{"$f":"IF(SUM($AN402:BQ402)+BQ402>$AM23,$AM23-SUM($AN402:BQ402),BQ402)","v":0},{"$f":"IF(SUM($AN402:BR402)+BR402>$AM23,$AM23-SUM($AN402:BR402),BR402)","v":0},{"$f":"IF(SUM($AN402:BS402)+BS402>$AM23,$AM23-SUM($AN402:BS402),BS402)","v":0},{"$f":"IF(SUM($AN402:BT402)+BT402>$AM23,$AM23-SUM($AN402:BT402),BT402)","v":0},{"$f":"IF(SUM($AN402:BU402)+BU402>$AM23,$AM23-SUM($AN402:BU402),BU402)","v":0},{"$f":"IF(SUM($AN402:BV402)+BV402>$AM23,$AM23-SUM($AN402:BV402),BV402)","v":0},{"$f":"IF(SUM($AN402:BW402)+BW402>$AM23,$AM23-SUM($AN402:BW402),BW402)","v":0},{"$f":"IF(SUM($AN402:BX402)+BX402>$AM23,$AM23-SUM($AN402:BX402),BX402)","v":0},{"$f":"IF(SUM($AN402:BY402)+BY402>$AM23,$AM23-SUM($AN402:BY402),BY402)","v":0},{"$f":"IF(SUM($AN402:BZ402)+BZ402>$AM23,$AM23-SUM($AN402:BZ402),BZ402)","v":0},{"$f":"IF(SUM($AN402:CA402)+CA402>$AM23,$AM23-SUM($AN402:CA402),CA402)","v":0},{"$f":"IF(SUM($AN402:CB402)+CB402>$AM23,$AM23-SUM($AN402:CB402),CB402)","v":0},{"$f":"IF(SUM($AN402:CC402)+CC402>$AM23,$AM23-SUM($AN402:CC402),CC402)","v":0},{"$f":"IF(SUM($AN402:CD402)+CD402>$AM23,$AM23-SUM($AN402:CD402),CD402)","v":0},{"$f":"IF(SUM($AN402:CE402)+CE402>$AM23,$AM23-SUM($AN402:CE402),CE402)","v":0},{"$f":"IF(SUM($AN402:CF402)+CF402>$AM23,$AM23-SUM($AN402:CF402),CF402)","v":0},{"$f":"IF(SUM($AN402:CG402)+CG402>$AM23,$AM23-SUM($AN402:CG402),CG402)","v":0},{"$f":"IF(SUM($AN402:CH402)+CH402>$AM23,$AM23-SUM($AN402:CH402),CH402)","v":0},{"$f":"IF(SUM($AN402:CI402)+CI402>$AM23,$AM23-SUM($AN402:CI402),CI402)","v":0},{"$f":"IF(SUM($AN402:CJ402)+CJ402>$AM23,$AM23-SUM($AN402:CJ402),CJ402)","v":0},{"$f":"IF(SUM($AN402:CK402)+CK402>$AM23,$AM23-SUM($AN402:CK402),CK402)","v":0},{"$f":"IF(SUM($AN402:CL402)+CL402>$AM23,$AM23-SUM($AN402:CL402),CL402)","v":0},{"$f":"IF(SUM($AN402:CM402)+CM402>$AM23,$AM23-SUM($AN402:CM402),CM402)","v":0},{"$f":"IF(SUM($AN402:CN402)+CN402>$AM23,$AM23-SUM($AN402:CN402),CN402)","v":0},{"$f":"IF(SUM($AN402:CO402)+CO402>$AM23,$AM23-SUM($AN402:CO402),CO402)","v":0},{"$f":"IF(SUM($AN402:CP402)+CP402>$AM23,$AM23-SUM($AN402:CP402),CP402)","v":0},{"$f":"IF(SUM($AN402:CQ402)+CQ402>$AM23,$AM23-SUM($AN402:CQ402),CQ402)","v":0},{"$f":"IF(SUM($AN402:CR402)+CR402>$AM23,$AM23-SUM($AN402:CR402),CR402)","v":0},{"$f":"IF(SUM($AN402:CS402)+CS402>$AM23,$AM23-SUM($AN402:CS402),CS402)","v":0},{"$f":"IF(SUM($AN402:CT402)+CT402>$AM23,$AM23-SUM($AN402:CT402),CT402)","v":0},{"$f":"IF(SUM($AN402:CU402)+CU402>$AM23,$AM23-SUM($AN402:CU402),CU402)","v":0},{"$f":"IF(SUM($AN402:CV402)+CV402>$AM23,$AM23-SUM($AN402:CV402),CV402)","v":0},{"$f":"IF(SUM($AN402:CW402)+CW402>$AM23,$AM23-SUM($AN402:CW402),CW402)","v":0},{"$f":"IF(SUM($AN402:CX402)+CX402>$AM23,$AM23-SUM($AN402:CX402),CX402)","v":0},{"$f":"IF(SUM($AN402:CY402)+CY402>$AM23,$AM23-SUM($AN402:CY402),CY402)","v":0},{"$f":"IF(SUM($AN402:CZ402)+CZ402>$AM23,$AM23-SUM($AN402:CZ402),CZ402)","v":0},{"$f":"IF(SUM($AN402:DA402)+DA402>$AM23,$AM23-SUM($AN402:DA402),DA402)","v":0},{"$f":"IF(SUM($AN402:DB402)+DB402>$AM23,$AM23-SUM($AN402:DB402),DB402)","v":0},{"$f":"IF(SUM($AN402:DC402)+DC402>$AM23,$AM23-SUM($AN402:DC402),DC402)","v":0},{"$f":"IF(SUM($AN402:DD402)+DD402>$AM23,$AM23-SUM($AN402:DD402),DD402)","v":0},{"$f":"IF(SUM($AN402:DE402)+DE402>$AM23,$AM23-SUM($AN402:DE402),DE402)","v":0},{"$f":"IF(SUM($AN402:DF402)+DF402>$AM23,$AM23-SUM($AN402:DF402),DF402)","v":0},{"$f":"IF(SUM($AN402:DG402)+DG402>$AM23,$AM23-SUM($AN402:DG402),DG402)","v":0},{"$f":"IF(SUM($AN402:DH402)+DH402>$AM23,$AM23-SUM($AN402:DH402),DH402)","v":0},{"$f":"IF(SUM($AN402:DI402)+DI402>$AM23,$AM23-SUM($AN402:DI402),DI402)","v":0},{"$f":"IF(SUM($AN402:DJ402)+DJ402>$AM23,$AM23-SUM($AN402:DJ402),DJ402)","v":0},{"$f":"IF(SUM($AN402:DK402)+DK402>$AM23,$AM23-SUM($AN402:DK402),DK402)","v":0},{"$f":"IF(SUM($AN402:DL402)+DL402>$AM23,$AM23-SUM($AN402:DL402),DL402)","v":0},{"$f":"IF(SUM($AN402:DM402)+DM402>$AM23,$AM23-SUM($AN402:DM402),DM402)","v":0},{"$f":"IF(SUM($AN402:DN402)+DN402>$AM23,$AM23-SUM($AN402:DN402),DN402)","v":0},{"$f":"IF(SUM($AN402:DO402)+DO402>$AM23,$AM23-SUM($AN402:DO402),DO402)","v":0},{"$f":"IF(SUM($AN402:DP402)+DP402>$AM23,$AM23-SUM($AN402:DP402),DP402)","v":0},{"$f":"IF(SUM($AN402:DQ402)+DQ402>$AM23,$AM23-SUM($AN402:DQ402),DQ402)","v":0},{"$f":"IF(SUM($AN402:DR402)+DR402>$AM23,$AM23-SUM($AN402:DR402),DR402)","v":0},{"$f":"IF(SUM($AN402:DS402)+DS402>$AM23,$AM23-SUM($AN402:DS402),DS402)","v":0},{"$f":"IF(SUM($AN402:DT402)+DT402>$AM23,$AM23-SUM($AN402:DT402),DT402)","v":0},{"$f":"IF(SUM($AN402:DU402)+DU402>$AM23,$AM23-SUM($AN402:DU402),DU402)","v":0},{"$f":"IF(SUM($AN402:DV402)+DV402>$AM23,$AM23-SUM($AN402:DV402),DV402)","v":0},{"$f":"IF(SUM($AN402:DW402)+DW402>$AM23,$AM23-SUM($AN402:DW402),DW402)","v":0},{"$f":"IF(SUM($AN402:DX402)+DX402>$AM23,$AM23-SUM($AN402:DX402),DX402)","v":0},{"$f":"IF(SUM($AN402:DY402)+DY402>$AM23,$AM23-SUM($AN402:DY402),DY402)","v":0},{"$f":"IF(SUM($AN402:DZ402)+DZ402>$AM23,$AM23-SUM($AN402:DZ402),DZ402)","v":0},{"$f":"IF(SUM($AN402:EA402)+EA402>$AM23,$AM23-SUM($AN402:EA402),EA402)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2965675000000001E-4,{"$f":"IF(SUM($AN403:AN403)+AN403>$AM24,$AM24-SUM($AN403:AN403),AN403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AO403)+AO403>$AM24,$AM24-SUM($AN403:AO403),AO403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AP403)+AP403>$AM24,$AM24-SUM($AN403:AP403),AP403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AQ403)+AQ403>$AM24,$AM24-SUM($AN403:AQ403),AQ403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AR403)+AR403>$AM24,$AM24-SUM($AN403:AR403),AR403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AS403)+AS403>$AM24,$AM24-SUM($AN403:AS403),AS403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AT403)+AT403>$AM24,$AM24-SUM($AN403:AT403),AT403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AU403)+AU403>$AM24,$AM24-SUM($AN403:AU403),AU403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AV403)+AV403>$AM24,$AM24-SUM($AN403:AV403),AV403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AW403)+AW403>$AM24,$AM24-SUM($AN403:AW403),AW403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AX403)+AX403>$AM24,$AM24-SUM($AN403:AX403),AX403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AY403)+AY403>$AM24,$AM24-SUM($AN403:AY403),AY403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:AZ403)+AZ403>$AM24,$AM24-SUM($AN403:AZ403),AZ403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BA403)+BA403>$AM24,$AM24-SUM($AN403:BA403),BA403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BB403)+BB403>$AM24,$AM24-SUM($AN403:BB403),BB403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BC403)+BC403>$AM24,$AM24-SUM($AN403:BC403),BC403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BD403)+BD403>$AM24,$AM24-SUM($AN403:BD403),BD403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BE403)+BE403>$AM24,$AM24-SUM($AN403:BE403),BE403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BF403)+BF403>$AM24,$AM24-SUM($AN403:BF403),BF403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BG403)+BG403>$AM24,$AM24-SUM($AN403:BG403),BG403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BH403)+BH403>$AM24,$AM24-SUM($AN403:BH403),BH403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BI403)+BI403>$AM24,$AM24-SUM($AN403:BI403),BI403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BJ403)+BJ403>$AM24,$AM24-SUM($AN403:BJ403),BJ403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BK403)+BK403>$AM24,$AM24-SUM($AN403:BK403),BK403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BL403)+BL403>$AM24,$AM24-SUM($AN403:BL403),BL403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BM403)+BM403>$AM24,$AM24-SUM($AN403:BM403),BM403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BN403)+BN403>$AM24,$AM24-SUM($AN403:BN403),BN403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BO403)+BO403>$AM24,$AM24-SUM($AN403:BO403),BO403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BP403)+BP403>$AM24,$AM24-SUM($AN403:BP403),BP403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BQ403)+BQ403>$AM24,$AM24-SUM($AN403:BQ403),BQ403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BR403)+BR403>$AM24,$AM24-SUM($AN403:BR403),BR403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BS403)+BS403>$AM24,$AM24-SUM($AN403:BS403),BS403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BT403)+BT403>$AM24,$AM24-SUM($AN403:BT403),BT403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BU403)+BU403>$AM24,$AM24-SUM($AN403:BU403),BU403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BV403)+BV403>$AM24,$AM24-SUM($AN403:BV403),BV403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BW403)+BW403>$AM24,$AM24-SUM($AN403:BW403),BW403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BX403)+BX403>$AM24,$AM24-SUM($AN403:BX403),BX403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BY403)+BY403>$AM24,$AM24-SUM($AN403:BY403),BY403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:BZ403)+BZ403>$AM24,$AM24-SUM($AN403:BZ403),BZ403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CA403)+CA403>$AM24,$AM24-SUM($AN403:CA403),CA403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CB403)+CB403>$AM24,$AM24-SUM($AN403:CB403),CB403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CC403)+CC403>$AM24,$AM24-SUM($AN403:CC403),CC403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CD403)+CD403>$AM24,$AM24-SUM($AN403:CD403),CD403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CE403)+CE403>$AM24,$AM24-SUM($AN403:CE403),CE403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CF403)+CF403>$AM24,$AM24-SUM($AN403:CF403),CF403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CG403)+CG403>$AM24,$AM24-SUM($AN403:CG403),CG403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CH403)+CH403>$AM24,$AM24-SUM($AN403:CH403),CH403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CI403)+CI403>$AM24,$AM24-SUM($AN403:CI403),CI403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CJ403)+CJ403>$AM24,$AM24-SUM($AN403:CJ403),CJ403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CK403)+CK403>$AM24,$AM24-SUM($AN403:CK403),CK403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CL403)+CL403>$AM24,$AM24-SUM($AN403:CL403),CL403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CM403)+CM403>$AM24,$AM24-SUM($AN403:CM403),CM403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CN403)+CN403>$AM24,$AM24-SUM($AN403:CN403),CN403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CO403)+CO403>$AM24,$AM24-SUM($AN403:CO403),CO403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CP403)+CP403>$AM24,$AM24-SUM($AN403:CP403),CP403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CQ403)+CQ403>$AM24,$AM24-SUM($AN403:CQ403),CQ403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CR403)+CR403>$AM24,$AM24-SUM($AN403:CR403),CR403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CS403)+CS403>$AM24,$AM24-SUM($AN403:CS403),CS403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CT403)+CT403>$AM24,$AM24-SUM($AN403:CT403),CT403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CU403)+CU403>$AM24,$AM24-SUM($AN403:CU403),CU403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CV403)+CV403>$AM24,$AM24-SUM($AN403:CV403),CV403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CW403)+CW403>$AM24,$AM24-SUM($AN403:CW403),CW403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CX403)+CX403>$AM24,$AM24-SUM($AN403:CX403),CX403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CY403)+CY403>$AM24,$AM24-SUM($AN403:CY403),CY403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:CZ403)+CZ403>$AM24,$AM24-SUM($AN403:CZ403),CZ403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DA403)+DA403>$AM24,$AM24-SUM($AN403:DA403),DA403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DB403)+DB403>$AM24,$AM24-SUM($AN403:DB403),DB403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DC403)+DC403>$AM24,$AM24-SUM($AN403:DC403),DC403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DD403)+DD403>$AM24,$AM24-SUM($AN403:DD403),DD403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DE403)+DE403>$AM24,$AM24-SUM($AN403:DE403),DE403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DF403)+DF403>$AM24,$AM24-SUM($AN403:DF403),DF403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DG403)+DG403>$AM24,$AM24-SUM($AN403:DG403),DG403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DH403)+DH403>$AM24,$AM24-SUM($AN403:DH403),DH403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DI403)+DI403>$AM24,$AM24-SUM($AN403:DI403),DI403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DJ403)+DJ403>$AM24,$AM24-SUM($AN403:DJ403),DJ403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DK403)+DK403>$AM24,$AM24-SUM($AN403:DK403),DK403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DL403)+DL403>$AM24,$AM24-SUM($AN403:DL403),DL403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DM403)+DM403>$AM24,$AM24-SUM($AN403:DM403),DM403)","v":7.2965675000000001E-4},{"$f":"IF(SUM($AN403:DN403)+DN403>$AM24,$AM24-SUM($AN403:DN403),DN403)","v":7.296567499999046E-4},{"$f":"IF(SUM($AN403:DO403)+DO403>$AM24,$AM24-SUM($AN403:DO403),DO403)","v":0},{"$f":"IF(SUM($AN403:DP403)+DP403>$AM24,$AM24-SUM($AN403:DP403),DP403)","v":0},{"$f":"IF(SUM($AN403:DQ403)+DQ403>$AM24,$AM24-SUM($AN403:DQ403),DQ403)","v":0},{"$f":"IF(SUM($AN403:DR403)+DR403>$AM24,$AM24-SUM($AN403:DR403),DR403)","v":0},{"$f":"IF(SUM($AN403:DS403)+DS403>$AM24,$AM24-SUM($AN403:DS403),DS403)","v":0},{"$f":"IF(SUM($AN403:DT403)+DT403>$AM24,$AM24-SUM($AN403:DT403),DT403)","v":0},{"$f":"IF(SUM($AN403:DU403)+DU403>$AM24,$AM24-SUM($AN403:DU403),DU403)","v":0},{"$f":"IF(SUM($AN403:DV403)+DV403>$AM24,$AM24-SUM($AN403:DV403),DV403)","v":0},{"$f":"IF(SUM($AN403:DW403)+DW403>$AM24,$AM24-SUM($AN403:DW403),DW403)","v":0},{"$f":"IF(SUM($AN403:DX403)+DX403>$AM24,$AM24-SUM($AN403:DX403),DX403)","v":0},{"$f":"IF(SUM($AN403:DY403)+DY403>$AM24,$AM24-SUM($AN403:DY403),DY403)","v":0},{"$f":"IF(SUM($AN403:DZ403)+DZ403>$AM24,$AM24-SUM($AN403:DZ403),DZ403)","v":0},{"$f":"IF(SUM($AN403:EA403)+EA403>$AM24,$AM24-SUM($AN403:EA403),EA403)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6083749999999997E-6,{"$f":"IF(SUM($AN404:AN404)+AN404>$AM25,$AM25-SUM($AN404:AN404),AN404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AO404)+AO404>$AM25,$AM25-SUM($AN404:AO404),AO404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AP404)+AP404>$AM25,$AM25-SUM($AN404:AP404),AP404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AQ404)+AQ404>$AM25,$AM25-SUM($AN404:AQ404),AQ404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AR404)+AR404>$AM25,$AM25-SUM($AN404:AR404),AR404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AS404)+AS404>$AM25,$AM25-SUM($AN404:AS404),AS404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AT404)+AT404>$AM25,$AM25-SUM($AN404:AT404),AT404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AU404)+AU404>$AM25,$AM25-SUM($AN404:AU404),AU404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AV404)+AV404>$AM25,$AM25-SUM($AN404:AV404),AV404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AW404)+AW404>$AM25,$AM25-SUM($AN404:AW404),AW404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AX404)+AX404>$AM25,$AM25-SUM($AN404:AX404),AX404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AY404)+AY404>$AM25,$AM25-SUM($AN404:AY404),AY404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:AZ404)+AZ404>$AM25,$AM25-SUM($AN404:AZ404),AZ404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BA404)+BA404>$AM25,$AM25-SUM($AN404:BA404),BA404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BB404)+BB404>$AM25,$AM25-SUM($AN404:BB404),BB404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BC404)+BC404>$AM25,$AM25-SUM($AN404:BC404),BC404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BD404)+BD404>$AM25,$AM25-SUM($AN404:BD404),BD404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BE404)+BE404>$AM25,$AM25-SUM($AN404:BE404),BE404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BF404)+BF404>$AM25,$AM25-SUM($AN404:BF404),BF404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BG404)+BG404>$AM25,$AM25-SUM($AN404:BG404),BG404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BH404)+BH404>$AM25,$AM25-SUM($AN404:BH404),BH404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BI404)+BI404>$AM25,$AM25-SUM($AN404:BI404),BI404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BJ404)+BJ404>$AM25,$AM25-SUM($AN404:BJ404),BJ404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BK404)+BK404>$AM25,$AM25-SUM($AN404:BK404),BK404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BL404)+BL404>$AM25,$AM25-SUM($AN404:BL404),BL404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BM404)+BM404>$AM25,$AM25-SUM($AN404:BM404),BM404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BN404)+BN404>$AM25,$AM25-SUM($AN404:BN404),BN404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BO404)+BO404>$AM25,$AM25-SUM($AN404:BO404),BO404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BP404)+BP404>$AM25,$AM25-SUM($AN404:BP404),BP404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BQ404)+BQ404>$AM25,$AM25-SUM($AN404:BQ404),BQ404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BR404)+BR404>$AM25,$AM25-SUM($AN404:BR404),BR404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BS404)+BS404>$AM25,$AM25-SUM($AN404:BS404),BS404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BT404)+BT404>$AM25,$AM25-SUM($AN404:BT404),BT404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BU404)+BU404>$AM25,$AM25-SUM($AN404:BU404),BU404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BV404)+BV404>$AM25,$AM25-SUM($AN404:BV404),BV404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BW404)+BW404>$AM25,$AM25-SUM($AN404:BW404),BW404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BX404)+BX404>$AM25,$AM25-SUM($AN404:BX404),BX404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BY404)+BY404>$AM25,$AM25-SUM($AN404:BY404),BY404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:BZ404)+BZ404>$AM25,$AM25-SUM($AN404:BZ404),BZ404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CA404)+CA404>$AM25,$AM25-SUM($AN404:CA404),CA404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CB404)+CB404>$AM25,$AM25-SUM($AN404:CB404),CB404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CC404)+CC404>$AM25,$AM25-SUM($AN404:CC404),CC404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CD404)+CD404>$AM25,$AM25-SUM($AN404:CD404),CD404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CE404)+CE404>$AM25,$AM25-SUM($AN404:CE404),CE404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CF404)+CF404>$AM25,$AM25-SUM($AN404:CF404),CF404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CG404)+CG404>$AM25,$AM25-SUM($AN404:CG404),CG404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CH404)+CH404>$AM25,$AM25-SUM($AN404:CH404),CH404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CI404)+CI404>$AM25,$AM25-SUM($AN404:CI404),CI404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CJ404)+CJ404>$AM25,$AM25-SUM($AN404:CJ404),CJ404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CK404)+CK404>$AM25,$AM25-SUM($AN404:CK404),CK404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CL404)+CL404>$AM25,$AM25-SUM($AN404:CL404),CL404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CM404)+CM404>$AM25,$AM25-SUM($AN404:CM404),CM404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CN404)+CN404>$AM25,$AM25-SUM($AN404:CN404),CN404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CO404)+CO404>$AM25,$AM25-SUM($AN404:CO404),CO404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CP404)+CP404>$AM25,$AM25-SUM($AN404:CP404),CP404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CQ404)+CQ404>$AM25,$AM25-SUM($AN404:CQ404),CQ404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CR404)+CR404>$AM25,$AM25-SUM($AN404:CR404),CR404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CS404)+CS404>$AM25,$AM25-SUM($AN404:CS404),CS404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CT404)+CT404>$AM25,$AM25-SUM($AN404:CT404),CT404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CU404)+CU404>$AM25,$AM25-SUM($AN404:CU404),CU404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CV404)+CV404>$AM25,$AM25-SUM($AN404:CV404),CV404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CW404)+CW404>$AM25,$AM25-SUM($AN404:CW404),CW404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CX404)+CX404>$AM25,$AM25-SUM($AN404:CX404),CX404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CY404)+CY404>$AM25,$AM25-SUM($AN404:CY404),CY404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:CZ404)+CZ404>$AM25,$AM25-SUM($AN404:CZ404),CZ404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DA404)+DA404>$AM25,$AM25-SUM($AN404:DA404),DA404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DB404)+DB404>$AM25,$AM25-SUM($AN404:DB404),DB404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DC404)+DC404>$AM25,$AM25-SUM($AN404:DC404),DC404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DD404)+DD404>$AM25,$AM25-SUM($AN404:DD404),DD404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DE404)+DE404>$AM25,$AM25-SUM($AN404:DE404),DE404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DF404)+DF404>$AM25,$AM25-SUM($AN404:DF404),DF404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DG404)+DG404>$AM25,$AM25-SUM($AN404:DG404),DG404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DH404)+DH404>$AM25,$AM25-SUM($AN404:DH404),DH404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DI404)+DI404>$AM25,$AM25-SUM($AN404:DI404),DI404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DJ404)+DJ404>$AM25,$AM25-SUM($AN404:DJ404),DJ404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DK404)+DK404>$AM25,$AM25-SUM($AN404:DK404),DK404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DL404)+DL404>$AM25,$AM25-SUM($AN404:DL404),DL404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DM404)+DM404>$AM25,$AM25-SUM($AN404:DM404),DM404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DN404)+DN404>$AM25,$AM25-SUM($AN404:DN404),DN404)","v":1.6083749999999997E-6},{"$f":"IF(SUM($AN404:DO404)+DO404>$AM25,$AM25-SUM($AN404:DO404),DO404)","v":1.6263032587282567E-19},{"$f":"IF(SUM($AN404:DP404)+DP404>$AM25,$AM25-SUM($AN404:DP404),DP404)","v":1.6263032587282567E-19},{"$f":"IF(SUM($AN404:DQ404)+DQ404>$AM25,$AM25-SUM($AN404:DQ404),DQ404)","v":1.6263032587282567E-19},{"$f":"IF(SUM($AN404:DR404)+DR404>$AM25,$AM25-SUM($AN404:DR404),DR404)","v":1.6263032587282567E-19},{"$f":"IF(SUM($AN404:DS404)+DS404>$AM25,$AM25-SUM($AN404:DS404),DS404)","v":-4.87890977618477E-19},{"$f":"IF(SUM($AN404:DT404)+DT404>$AM25,$AM25-SUM($AN404:DT404),DT404)","v":-4.87890977618477E-19},{"$f":"IF(SUM($AN404:DU404)+DU404>$AM25,$AM25-SUM($AN404:DU404),DU404)","v":-4.87890977618477E-19},{"$f":"IF(SUM($AN404:DV404)+DV404>$AM25,$AM25-SUM($AN404:DV404),DV404)","v":-4.87890977618477E-19},{"$f":"IF(SUM($AN404:DW404)+DW404>$AM25,$AM25-SUM($AN404:DW404),DW404)","v":-4.87890977618477E-19},{"$f":"IF(SUM($AN404:DX404)+DX404>$AM25,$AM25-SUM($AN404:DX404),DX404)","v":-4.87890977618477E-19},{"$f":"IF(SUM($AN404:DY404)+DY404>$AM25,$AM25-SUM($AN404:DY404),DY404)","v":-4.87890977618477E-19},{"$f":"IF(SUM($AN404:DZ404)+DZ404>$AM25,$AM25-SUM($AN404:DZ404),DZ404)","v":-4.87890977618477E-19},{"$f":"IF(SUM($AN404:EA404)+EA404>$AM25,$AM25-SUM($AN404:EA404),EA404)","v":-4.87890977618477E-19}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4943400000000002E-4,{"$f":"IF(SUM($AN405:AN405)+AN405>$AM26,$AM26-SUM($AN405:AN405),AN405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AO405)+AO405>$AM26,$AM26-SUM($AN405:AO405),AO405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AP405)+AP405>$AM26,$AM26-SUM($AN405:AP405),AP405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AQ405)+AQ405>$AM26,$AM26-SUM($AN405:AQ405),AQ405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AR405)+AR405>$AM26,$AM26-SUM($AN405:AR405),AR405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AS405)+AS405>$AM26,$AM26-SUM($AN405:AS405),AS405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AT405)+AT405>$AM26,$AM26-SUM($AN405:AT405),AT405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AU405)+AU405>$AM26,$AM26-SUM($AN405:AU405),AU405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AV405)+AV405>$AM26,$AM26-SUM($AN405:AV405),AV405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AW405)+AW405>$AM26,$AM26-SUM($AN405:AW405),AW405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AX405)+AX405>$AM26,$AM26-SUM($AN405:AX405),AX405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AY405)+AY405>$AM26,$AM26-SUM($AN405:AY405),AY405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:AZ405)+AZ405>$AM26,$AM26-SUM($AN405:AZ405),AZ405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BA405)+BA405>$AM26,$AM26-SUM($AN405:BA405),BA405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BB405)+BB405>$AM26,$AM26-SUM($AN405:BB405),BB405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BC405)+BC405>$AM26,$AM26-SUM($AN405:BC405),BC405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BD405)+BD405>$AM26,$AM26-SUM($AN405:BD405),BD405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BE405)+BE405>$AM26,$AM26-SUM($AN405:BE405),BE405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BF405)+BF405>$AM26,$AM26-SUM($AN405:BF405),BF405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BG405)+BG405>$AM26,$AM26-SUM($AN405:BG405),BG405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BH405)+BH405>$AM26,$AM26-SUM($AN405:BH405),BH405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BI405)+BI405>$AM26,$AM26-SUM($AN405:BI405),BI405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BJ405)+BJ405>$AM26,$AM26-SUM($AN405:BJ405),BJ405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BK405)+BK405>$AM26,$AM26-SUM($AN405:BK405),BK405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BL405)+BL405>$AM26,$AM26-SUM($AN405:BL405),BL405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BM405)+BM405>$AM26,$AM26-SUM($AN405:BM405),BM405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BN405)+BN405>$AM26,$AM26-SUM($AN405:BN405),BN405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BO405)+BO405>$AM26,$AM26-SUM($AN405:BO405),BO405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BP405)+BP405>$AM26,$AM26-SUM($AN405:BP405),BP405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BQ405)+BQ405>$AM26,$AM26-SUM($AN405:BQ405),BQ405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BR405)+BR405>$AM26,$AM26-SUM($AN405:BR405),BR405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BS405)+BS405>$AM26,$AM26-SUM($AN405:BS405),BS405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BT405)+BT405>$AM26,$AM26-SUM($AN405:BT405),BT405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BU405)+BU405>$AM26,$AM26-SUM($AN405:BU405),BU405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BV405)+BV405>$AM26,$AM26-SUM($AN405:BV405),BV405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BW405)+BW405>$AM26,$AM26-SUM($AN405:BW405),BW405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BX405)+BX405>$AM26,$AM26-SUM($AN405:BX405),BX405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BY405)+BY405>$AM26,$AM26-SUM($AN405:BY405),BY405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:BZ405)+BZ405>$AM26,$AM26-SUM($AN405:BZ405),BZ405)","v":4.4943400000000002E-4},{"$f":"IF(SUM($AN405:CA405)+CA405>$AM26,$AM26-SUM($AN405:CA405),CA405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CB405)+CB405>$AM26,$AM26-SUM($AN405:CB405),CB405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CC405)+CC405>$AM26,$AM26-SUM($AN405:CC405),CC405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CD405)+CD405>$AM26,$AM26-SUM($AN405:CD405),CD405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CE405)+CE405>$AM26,$AM26-SUM($AN405:CE405),CE405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CF405)+CF405>$AM26,$AM26-SUM($AN405:CF405),CF405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CG405)+CG405>$AM26,$AM26-SUM($AN405:CG405),CG405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CH405)+CH405>$AM26,$AM26-SUM($AN405:CH405),CH405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CI405)+CI405>$AM26,$AM26-SUM($AN405:CI405),CI405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CJ405)+CJ405>$AM26,$AM26-SUM($AN405:CJ405),CJ405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CK405)+CK405>$AM26,$AM26-SUM($AN405:CK405),CK405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CL405)+CL405>$AM26,$AM26-SUM($AN405:CL405),CL405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CM405)+CM405>$AM26,$AM26-SUM($AN405:CM405),CM405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CN405)+CN405>$AM26,$AM26-SUM($AN405:CN405),CN405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CO405)+CO405>$AM26,$AM26-SUM($AN405:CO405),CO405)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AN405:CP405)+CP405>$AM26,$AM26-SUM($AN405:CP405),CP405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CQ405)+CQ405>$AM26,$AM26-SUM($AN405:CQ405),CQ405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CR405)+CR405>$AM26,$AM26-SUM($AN405:CR405),CR405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CS405)+CS405>$AM26,$AM26-SUM($AN405:CS405),CS405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CT405)+CT405>$AM26,$AM26-SUM($AN405:CT405),CT405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CU405)+CU405>$AM26,$AM26-SUM($AN405:CU405),CU405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CV405)+CV405>$AM26,$AM26-SUM($AN405:CV405),CV405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CW405)+CW405>$AM26,$AM26-SUM($AN405:CW405),CW405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CX405)+CX405>$AM26,$AM26-SUM($AN405:CX405),CX405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CY405)+CY405>$AM26,$AM26-SUM($AN405:CY405),CY405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:CZ405)+CZ405>$AM26,$AM26-SUM($AN405:CZ405),CZ405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DA405)+DA405>$AM26,$AM26-SUM($AN405:DA405),DA405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DB405)+DB405>$AM26,$AM26-SUM($AN405:DB405),DB405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DC405)+DC405>$AM26,$AM26-SUM($AN405:DC405),DC405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DD405)+DD405>$AM26,$AM26-SUM($AN405:DD405),DD405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DE405)+DE405>$AM26,$AM26-SUM($AN405:DE405),DE405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DF405)+DF405>$AM26,$AM26-SUM($AN405:DF405),DF405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DG405)+DG405>$AM26,$AM26-SUM($AN405:DG405),DG405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DH405)+DH405>$AM26,$AM26-SUM($AN405:DH405),DH405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DI405)+DI405>$AM26,$AM26-SUM($AN405:DI405),DI405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DJ405)+DJ405>$AM26,$AM26-SUM($AN405:DJ405),DJ405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DK405)+DK405>$AM26,$AM26-SUM($AN405:DK405),DK405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DL405)+DL405>$AM26,$AM26-SUM($AN405:DL405),DL405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DM405)+DM405>$AM26,$AM26-SUM($AN405:DM405),DM405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DN405)+DN405>$AM26,$AM26-SUM($AN405:DN405),DN405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DO405)+DO405>$AM26,$AM26-SUM($AN405:DO405),DO405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DP405)+DP405>$AM26,$AM26-SUM($AN405:DP405),DP405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DQ405)+DQ405>$AM26,$AM26-SUM($AN405:DQ405),DQ405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DR405)+DR405>$AM26,$AM26-SUM($AN405:DR405),DR405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DS405)+DS405>$AM26,$AM26-SUM($AN405:DS405),DS405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DT405)+DT405>$AM26,$AM26-SUM($AN405:DT405),DT405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DU405)+DU405>$AM26,$AM26-SUM($AN405:DU405),DU405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DV405)+DV405>$AM26,$AM26-SUM($AN405:DV405),DV405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DW405)+DW405>$AM26,$AM26-SUM($AN405:DW405),DW405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DX405)+DX405>$AM26,$AM26-SUM($AN405:DX405),DX405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DY405)+DY405>$AM26,$AM26-SUM($AN405:DY405),DY405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:DZ405)+DZ405>$AM26,$AM26-SUM($AN405:DZ405),DZ405)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AN405:EA405)+EA405>$AM26,$AM26-SUM($AN405:EA405),EA405)","v":-4.8572257327350599E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AN406:AN406)+AN406>$AM27,$AM27-SUM($AN406:AN406),AN406)","v":0},{"$f":"IF(SUM($AN406:AO406)+AO406>$AM27,$AM27-SUM($AN406:AO406),AO406)","v":0},{"$f":"IF(SUM($AN406:AP406)+AP406>$AM27,$AM27-SUM($AN406:AP406),AP406)","v":0},{"$f":"IF(SUM($AN406:AQ406)+AQ406>$AM27,$AM27-SUM($AN406:AQ406),AQ406)","v":0},{"$f":"IF(SUM($AN406:AR406)+AR406>$AM27,$AM27-SUM($AN406:AR406),AR406)","v":0},{"$f":"IF(SUM($AN406:AS406)+AS406>$AM27,$AM27-SUM($AN406:AS406),AS406)","v":0},{"$f":"IF(SUM($AN406:AT406)+AT406>$AM27,$AM27-SUM($AN406:AT406),AT406)","v":0},{"$f":"IF(SUM($AN406:AU406)+AU406>$AM27,$AM27-SUM($AN406:AU406),AU406)","v":0},{"$f":"IF(SUM($AN406:AV406)+AV406>$AM27,$AM27-SUM($AN406:AV406),AV406)","v":0},{"$f":"IF(SUM($AN406:AW406)+AW406>$AM27,$AM27-SUM($AN406:AW406),AW406)","v":0},{"$f":"IF(SUM($AN406:AX406)+AX406>$AM27,$AM27-SUM($AN406:AX406),AX406)","v":0},{"$f":"IF(SUM($AN406:AY406)+AY406>$AM27,$AM27-SUM($AN406:AY406),AY406)","v":0},{"$f":"IF(SUM($AN406:AZ406)+AZ406>$AM27,$AM27-SUM($AN406:AZ406),AZ406)","v":0},{"$f":"IF(SUM($AN406:BA406)+BA406>$AM27,$AM27-SUM($AN406:BA406),BA406)","v":0},{"$f":"IF(SUM($AN406:BB406)+BB406>$AM27,$AM27-SUM($AN406:BB406),BB406)","v":0},{"$f":"IF(SUM($AN406:BC406)+BC406>$AM27,$AM27-SUM($AN406:BC406),BC406)","v":0},{"$f":"IF(SUM($AN406:BD406)+BD406>$AM27,$AM27-SUM($AN406:BD406),BD406)","v":0},{"$f":"IF(SUM($AN406:BE406)+BE406>$AM27,$AM27-SUM($AN406:BE406),BE406)","v":0},{"$f":"IF(SUM($AN406:BF406)+BF406>$AM27,$AM27-SUM($AN406:BF406),BF406)","v":0},{"$f":"IF(SUM($AN406:BG406)+BG406>$AM27,$AM27-SUM($AN406:BG406),BG406)","v":0},{"$f":"IF(SUM($AN406:BH406)+BH406>$AM27,$AM27-SUM($AN406:BH406),BH406)","v":0},{"$f":"IF(SUM($AN406:BI406)+BI406>$AM27,$AM27-SUM($AN406:BI406),BI406)","v":0},{"$f":"IF(SUM($AN406:BJ406)+BJ406>$AM27,$AM27-SUM($AN406:BJ406),BJ406)","v":0},{"$f":"IF(SUM($AN406:BK406)+BK406>$AM27,$AM27-SUM($AN406:BK406),BK406)","v":0},{"$f":"IF(SUM($AN406:BL406)+BL406>$AM27,$AM27-SUM($AN406:BL406),BL406)","v":0},{"$f":"IF(SUM($AN406:BM406)+BM406>$AM27,$AM27-SUM($AN406:BM406),BM406)","v":0},{"$f":"IF(SUM($AN406:BN406)+BN406>$AM27,$AM27-SUM($AN406:BN406),BN406)","v":0},{"$f":"IF(SUM($AN406:BO406)+BO406>$AM27,$AM27-SUM($AN406:BO406),BO406)","v":0},{"$f":"IF(SUM($AN406:BP406)+BP406>$AM27,$AM27-SUM($AN406:BP406),BP406)","v":0},{"$f":"IF(SUM($AN406:BQ406)+BQ406>$AM27,$AM27-SUM($AN406:BQ406),BQ406)","v":0},{"$f":"IF(SUM($AN406:BR406)+BR406>$AM27,$AM27-SUM($AN406:BR406),BR406)","v":0},{"$f":"IF(SUM($AN406:BS406)+BS406>$AM27,$AM27-SUM($AN406:BS406),BS406)","v":0},{"$f":"IF(SUM($AN406:BT406)+BT406>$AM27,$AM27-SUM($AN406:BT406),BT406)","v":0},{"$f":"IF(SUM($AN406:BU406)+BU406>$AM27,$AM27-SUM($AN406:BU406),BU406)","v":0},{"$f":"IF(SUM($AN406:BV406)+BV406>$AM27,$AM27-SUM($AN406:BV406),BV406)","v":0},{"$f":"IF(SUM($AN406:BW406)+BW406>$AM27,$AM27-SUM($AN406:BW406),BW406)","v":0},{"$f":"IF(SUM($AN406:BX406)+BX406>$AM27,$AM27-SUM($AN406:BX406),BX406)","v":0},{"$f":"IF(SUM($AN406:BY406)+BY406>$AM27,$AM27-SUM($AN406:BY406),BY406)","v":0},{"$f":"IF(SUM($AN406:BZ406)+BZ406>$AM27,$AM27-SUM($AN406:BZ406),BZ406)","v":0},{"$f":"IF(SUM($AN406:CA406)+CA406>$AM27,$AM27-SUM($AN406:CA406),CA406)","v":0},{"$f":"IF(SUM($AN406:CB406)+CB406>$AM27,$AM27-SUM($AN406:CB406),CB406)","v":0},{"$f":"IF(SUM($AN406:CC406)+CC406>$AM27,$AM27-SUM($AN406:CC406),CC406)","v":0},{"$f":"IF(SUM($AN406:CD406)+CD406>$AM27,$AM27-SUM($AN406:CD406),CD406)","v":0},{"$f":"IF(SUM($AN406:CE406)+CE406>$AM27,$AM27-SUM($AN406:CE406),CE406)","v":0},{"$f":"IF(SUM($AN406:CF406)+CF406>$AM27,$AM27-SUM($AN406:CF406),CF406)","v":0},{"$f":"IF(SUM($AN406:CG406)+CG406>$AM27,$AM27-SUM($AN406:CG406),CG406)","v":0},{"$f":"IF(SUM($AN406:CH406)+CH406>$AM27,$AM27-SUM($AN406:CH406),CH406)","v":0},{"$f":"IF(SUM($AN406:CI406)+CI406>$AM27,$AM27-SUM($AN406:CI406),CI406)","v":0},{"$f":"IF(SUM($AN406:CJ406)+CJ406>$AM27,$AM27-SUM($AN406:CJ406),CJ406)","v":0},{"$f":"IF(SUM($AN406:CK406)+CK406>$AM27,$AM27-SUM($AN406:CK406),CK406)","v":0},{"$f":"IF(SUM($AN406:CL406)+CL406>$AM27,$AM27-SUM($AN406:CL406),CL406)","v":0},{"$f":"IF(SUM($AN406:CM406)+CM406>$AM27,$AM27-SUM($AN406:CM406),CM406)","v":0},{"$f":"IF(SUM($AN406:CN406)+CN406>$AM27,$AM27-SUM($AN406:CN406),CN406)","v":0},{"$f":"IF(SUM($AN406:CO406)+CO406>$AM27,$AM27-SUM($AN406:CO406),CO406)","v":0},{"$f":"IF(SUM($AN406:CP406)+CP406>$AM27,$AM27-SUM($AN406:CP406),CP406)","v":0},{"$f":"IF(SUM($AN406:CQ406)+CQ406>$AM27,$AM27-SUM($AN406:CQ406),CQ406)","v":0},{"$f":"IF(SUM($AN406:CR406)+CR406>$AM27,$AM27-SUM($AN406:CR406),CR406)","v":0},{"$f":"IF(SUM($AN406:CS406)+CS406>$AM27,$AM27-SUM($AN406:CS406),CS406)","v":0},{"$f":"IF(SUM($AN406:CT406)+CT406>$AM27,$AM27-SUM($AN406:CT406),CT406)","v":0},{"$f":"IF(SUM($AN406:CU406)+CU406>$AM27,$AM27-SUM($AN406:CU406),CU406)","v":0},{"$f":"IF(SUM($AN406:CV406)+CV406>$AM27,$AM27-SUM($AN406:CV406),CV406)","v":0},{"$f":"IF(SUM($AN406:CW406)+CW406>$AM27,$AM27-SUM($AN406:CW406),CW406)","v":0},{"$f":"IF(SUM($AN406:CX406)+CX406>$AM27,$AM27-SUM($AN406:CX406),CX406)","v":0},{"$f":"IF(SUM($AN406:CY406)+CY406>$AM27,$AM27-SUM($AN406:CY406),CY406)","v":0},{"$f":"IF(SUM($AN406:CZ406)+CZ406>$AM27,$AM27-SUM($AN406:CZ406),CZ406)","v":0},{"$f":"IF(SUM($AN406:DA406)+DA406>$AM27,$AM27-SUM($AN406:DA406),DA406)","v":0},{"$f":"IF(SUM($AN406:DB406)+DB406>$AM27,$AM27-SUM($AN406:DB406),DB406)","v":0},{"$f":"IF(SUM($AN406:DC406)+DC406>$AM27,$AM27-SUM($AN406:DC406),DC406)","v":0},{"$f":"IF(SUM($AN406:DD406)+DD406>$AM27,$AM27-SUM($AN406:DD406),DD406)","v":0},{"$f":"IF(SUM($AN406:DE406)+DE406>$AM27,$AM27-SUM($AN406:DE406),DE406)","v":0},{"$f":"IF(SUM($AN406:DF406)+DF406>$AM27,$AM27-SUM($AN406:DF406),DF406)","v":0},{"$f":"IF(SUM($AN406:DG406)+DG406>$AM27,$AM27-SUM($AN406:DG406),DG406)","v":0},{"$f":"IF(SUM($AN406:DH406)+DH406>$AM27,$AM27-SUM($AN406:DH406),DH406)","v":0},{"$f":"IF(SUM($AN406:DI406)+DI406>$AM27,$AM27-SUM($AN406:DI406),DI406)","v":0},{"$f":"IF(SUM($AN406:DJ406)+DJ406>$AM27,$AM27-SUM($AN406:DJ406),DJ406)","v":0},{"$f":"IF(SUM($AN406:DK406)+DK406>$AM27,$AM27-SUM($AN406:DK406),DK406)","v":0},{"$f":"IF(SUM($AN406:DL406)+DL406>$AM27,$AM27-SUM($AN406:DL406),DL406)","v":0},{"$f":"IF(SUM($AN406:DM406)+DM406>$AM27,$AM27-SUM($AN406:DM406),DM406)","v":0},{"$f":"IF(SUM($AN406:DN406)+DN406>$AM27,$AM27-SUM($AN406:DN406),DN406)","v":0},{"$f":"IF(SUM($AN406:DO406)+DO406>$AM27,$AM27-SUM($AN406:DO406),DO406)","v":0},{"$f":"IF(SUM($AN406:DP406)+DP406>$AM27,$AM27-SUM($AN406:DP406),DP406)","v":0},{"$f":"IF(SUM($AN406:DQ406)+DQ406>$AM27,$AM27-SUM($AN406:DQ406),DQ406)","v":0},{"$f":"IF(SUM($AN406:DR406)+DR406>$AM27,$AM27-SUM($AN406:DR406),DR406)","v":0},{"$f":"IF(SUM($AN406:DS406)+DS406>$AM27,$AM27-SUM($AN406:DS406),DS406)","v":0},{"$f":"IF(SUM($AN406:DT406)+DT406>$AM27,$AM27-SUM($AN406:DT406),DT406)","v":0},{"$f":"IF(SUM($AN406:DU406)+DU406>$AM27,$AM27-SUM($AN406:DU406),DU406)","v":0},{"$f":"IF(SUM($AN406:DV406)+DV406>$AM27,$AM27-SUM($AN406:DV406),DV406)","v":0},{"$f":"IF(SUM($AN406:DW406)+DW406>$AM27,$AM27-SUM($AN406:DW406),DW406)","v":0},{"$f":"IF(SUM($AN406:DX406)+DX406>$AM27,$AM27-SUM($AN406:DX406),DX406)","v":0},{"$f":"IF(SUM($AN406:DY406)+DY406>$AM27,$AM27-SUM($AN406:DY406),DY406)","v":0},{"$f":"IF(SUM($AN406:DZ406)+DZ406>$AM27,$AM27-SUM($AN406:DZ406),DZ406)","v":0},{"$f":"IF(SUM($AN406:EA406)+EA406>$AM27,$AM27-SUM($AN406:EA406),EA406)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3082324999999999E-4,{"$f":"IF(SUM($AN407:AN407)+AN407>$AM28,$AM28-SUM($AN407:AN407),AN407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AO407)+AO407>$AM28,$AM28-SUM($AN407:AO407),AO407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AP407)+AP407>$AM28,$AM28-SUM($AN407:AP407),AP407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AQ407)+AQ407>$AM28,$AM28-SUM($AN407:AQ407),AQ407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AR407)+AR407>$AM28,$AM28-SUM($AN407:AR407),AR407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AS407)+AS407>$AM28,$AM28-SUM($AN407:AS407),AS407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AT407)+AT407>$AM28,$AM28-SUM($AN407:AT407),AT407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AU407)+AU407>$AM28,$AM28-SUM($AN407:AU407),AU407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AV407)+AV407>$AM28,$AM28-SUM($AN407:AV407),AV407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AW407)+AW407>$AM28,$AM28-SUM($AN407:AW407),AW407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AX407)+AX407>$AM28,$AM28-SUM($AN407:AX407),AX407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AY407)+AY407>$AM28,$AM28-SUM($AN407:AY407),AY407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:AZ407)+AZ407>$AM28,$AM28-SUM($AN407:AZ407),AZ407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BA407)+BA407>$AM28,$AM28-SUM($AN407:BA407),BA407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BB407)+BB407>$AM28,$AM28-SUM($AN407:BB407),BB407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BC407)+BC407>$AM28,$AM28-SUM($AN407:BC407),BC407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BD407)+BD407>$AM28,$AM28-SUM($AN407:BD407),BD407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BE407)+BE407>$AM28,$AM28-SUM($AN407:BE407),BE407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BF407)+BF407>$AM28,$AM28-SUM($AN407:BF407),BF407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BG407)+BG407>$AM28,$AM28-SUM($AN407:BG407),BG407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BH407)+BH407>$AM28,$AM28-SUM($AN407:BH407),BH407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BI407)+BI407>$AM28,$AM28-SUM($AN407:BI407),BI407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BJ407)+BJ407>$AM28,$AM28-SUM($AN407:BJ407),BJ407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BK407)+BK407>$AM28,$AM28-SUM($AN407:BK407),BK407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BL407)+BL407>$AM28,$AM28-SUM($AN407:BL407),BL407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BM407)+BM407>$AM28,$AM28-SUM($AN407:BM407),BM407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BN407)+BN407>$AM28,$AM28-SUM($AN407:BN407),BN407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BO407)+BO407>$AM28,$AM28-SUM($AN407:BO407),BO407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BP407)+BP407>$AM28,$AM28-SUM($AN407:BP407),BP407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BQ407)+BQ407>$AM28,$AM28-SUM($AN407:BQ407),BQ407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BR407)+BR407>$AM28,$AM28-SUM($AN407:BR407),BR407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BS407)+BS407>$AM28,$AM28-SUM($AN407:BS407),BS407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BT407)+BT407>$AM28,$AM28-SUM($AN407:BT407),BT407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BU407)+BU407>$AM28,$AM28-SUM($AN407:BU407),BU407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BV407)+BV407>$AM28,$AM28-SUM($AN407:BV407),BV407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BW407)+BW407>$AM28,$AM28-SUM($AN407:BW407),BW407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BX407)+BX407>$AM28,$AM28-SUM($AN407:BX407),BX407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BY407)+BY407>$AM28,$AM28-SUM($AN407:BY407),BY407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:BZ407)+BZ407>$AM28,$AM28-SUM($AN407:BZ407),BZ407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CA407)+CA407>$AM28,$AM28-SUM($AN407:CA407),CA407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CB407)+CB407>$AM28,$AM28-SUM($AN407:CB407),CB407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CC407)+CC407>$AM28,$AM28-SUM($AN407:CC407),CC407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CD407)+CD407>$AM28,$AM28-SUM($AN407:CD407),CD407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CE407)+CE407>$AM28,$AM28-SUM($AN407:CE407),CE407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CF407)+CF407>$AM28,$AM28-SUM($AN407:CF407),CF407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CG407)+CG407>$AM28,$AM28-SUM($AN407:CG407),CG407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CH407)+CH407>$AM28,$AM28-SUM($AN407:CH407),CH407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CI407)+CI407>$AM28,$AM28-SUM($AN407:CI407),CI407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CJ407)+CJ407>$AM28,$AM28-SUM($AN407:CJ407),CJ407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CK407)+CK407>$AM28,$AM28-SUM($AN407:CK407),CK407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CL407)+CL407>$AM28,$AM28-SUM($AN407:CL407),CL407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CM407)+CM407>$AM28,$AM28-SUM($AN407:CM407),CM407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CN407)+CN407>$AM28,$AM28-SUM($AN407:CN407),CN407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CO407)+CO407>$AM28,$AM28-SUM($AN407:CO407),CO407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CP407)+CP407>$AM28,$AM28-SUM($AN407:CP407),CP407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CQ407)+CQ407>$AM28,$AM28-SUM($AN407:CQ407),CQ407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CR407)+CR407>$AM28,$AM28-SUM($AN407:CR407),CR407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CS407)+CS407>$AM28,$AM28-SUM($AN407:CS407),CS407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CT407)+CT407>$AM28,$AM28-SUM($AN407:CT407),CT407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CU407)+CU407>$AM28,$AM28-SUM($AN407:CU407),CU407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CV407)+CV407>$AM28,$AM28-SUM($AN407:CV407),CV407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CW407)+CW407>$AM28,$AM28-SUM($AN407:CW407),CW407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CX407)+CX407>$AM28,$AM28-SUM($AN407:CX407),CX407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CY407)+CY407>$AM28,$AM28-SUM($AN407:CY407),CY407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:CZ407)+CZ407>$AM28,$AM28-SUM($AN407:CZ407),CZ407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DA407)+DA407>$AM28,$AM28-SUM($AN407:DA407),DA407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DB407)+DB407>$AM28,$AM28-SUM($AN407:DB407),DB407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DC407)+DC407>$AM28,$AM28-SUM($AN407:DC407),DC407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DD407)+DD407>$AM28,$AM28-SUM($AN407:DD407),DD407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DE407)+DE407>$AM28,$AM28-SUM($AN407:DE407),DE407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DF407)+DF407>$AM28,$AM28-SUM($AN407:DF407),DF407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DG407)+DG407>$AM28,$AM28-SUM($AN407:DG407),DG407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DH407)+DH407>$AM28,$AM28-SUM($AN407:DH407),DH407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DI407)+DI407>$AM28,$AM28-SUM($AN407:DI407),DI407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DJ407)+DJ407>$AM28,$AM28-SUM($AN407:DJ407),DJ407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DK407)+DK407>$AM28,$AM28-SUM($AN407:DK407),DK407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DL407)+DL407>$AM28,$AM28-SUM($AN407:DL407),DL407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DM407)+DM407>$AM28,$AM28-SUM($AN407:DM407),DM407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DN407)+DN407>$AM28,$AM28-SUM($AN407:DN407),DN407)","v":1.3082324999999999E-4},{"$f":"IF(SUM($AN407:DO407)+DO407>$AM28,$AM28-SUM($AN407:DO407),DO407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DP407)+DP407>$AM28,$AM28-SUM($AN407:DP407),DP407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DQ407)+DQ407>$AM28,$AM28-SUM($AN407:DQ407),DQ407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DR407)+DR407>$AM28,$AM28-SUM($AN407:DR407),DR407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DS407)+DS407>$AM28,$AM28-SUM($AN407:DS407),DS407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DT407)+DT407>$AM28,$AM28-SUM($AN407:DT407),DT407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DU407)+DU407>$AM28,$AM28-SUM($AN407:DU407),DU407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DV407)+DV407>$AM28,$AM28-SUM($AN407:DV407),DV407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DW407)+DW407>$AM28,$AM28-SUM($AN407:DW407),DW407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DX407)+DX407>$AM28,$AM28-SUM($AN407:DX407),DX407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DY407)+DY407>$AM28,$AM28-SUM($AN407:DY407),DY407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:DZ407)+DZ407>$AM28,$AM28-SUM($AN407:DZ407),DZ407)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AN407:EA407)+EA407>$AM28,$AM28-SUM($AN407:EA407),EA407)","v":-1.0408340855860843E-17}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0016349999999999E-3,{"$f":"IF(SUM($AN408:AN408)+AN408>$AM29,$AM29-SUM($AN408:AN408),AN408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AO408)+AO408>$AM29,$AM29-SUM($AN408:AO408),AO408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AP408)+AP408>$AM29,$AM29-SUM($AN408:AP408),AP408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AQ408)+AQ408>$AM29,$AM29-SUM($AN408:AQ408),AQ408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AR408)+AR408>$AM29,$AM29-SUM($AN408:AR408),AR408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AS408)+AS408>$AM29,$AM29-SUM($AN408:AS408),AS408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AT408)+AT408>$AM29,$AM29-SUM($AN408:AT408),AT408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AU408)+AU408>$AM29,$AM29-SUM($AN408:AU408),AU408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AV408)+AV408>$AM29,$AM29-SUM($AN408:AV408),AV408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AW408)+AW408>$AM29,$AM29-SUM($AN408:AW408),AW408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AX408)+AX408>$AM29,$AM29-SUM($AN408:AX408),AX408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AY408)+AY408>$AM29,$AM29-SUM($AN408:AY408),AY408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:AZ408)+AZ408>$AM29,$AM29-SUM($AN408:AZ408),AZ408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BA408)+BA408>$AM29,$AM29-SUM($AN408:BA408),BA408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BB408)+BB408>$AM29,$AM29-SUM($AN408:BB408),BB408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BC408)+BC408>$AM29,$AM29-SUM($AN408:BC408),BC408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BD408)+BD408>$AM29,$AM29-SUM($AN408:BD408),BD408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BE408)+BE408>$AM29,$AM29-SUM($AN408:BE408),BE408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BF408)+BF408>$AM29,$AM29-SUM($AN408:BF408),BF408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BG408)+BG408>$AM29,$AM29-SUM($AN408:BG408),BG408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BH408)+BH408>$AM29,$AM29-SUM($AN408:BH408),BH408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BI408)+BI408>$AM29,$AM29-SUM($AN408:BI408),BI408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BJ408)+BJ408>$AM29,$AM29-SUM($AN408:BJ408),BJ408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BK408)+BK408>$AM29,$AM29-SUM($AN408:BK408),BK408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BL408)+BL408>$AM29,$AM29-SUM($AN408:BL408),BL408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BM408)+BM408>$AM29,$AM29-SUM($AN408:BM408),BM408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BN408)+BN408>$AM29,$AM29-SUM($AN408:BN408),BN408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BO408)+BO408>$AM29,$AM29-SUM($AN408:BO408),BO408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BP408)+BP408>$AM29,$AM29-SUM($AN408:BP408),BP408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BQ408)+BQ408>$AM29,$AM29-SUM($AN408:BQ408),BQ408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BR408)+BR408>$AM29,$AM29-SUM($AN408:BR408),BR408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BS408)+BS408>$AM29,$AM29-SUM($AN408:BS408),BS408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BT408)+BT408>$AM29,$AM29-SUM($AN408:BT408),BT408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BU408)+BU408>$AM29,$AM29-SUM($AN408:BU408),BU408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BV408)+BV408>$AM29,$AM29-SUM($AN408:BV408),BV408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BW408)+BW408>$AM29,$AM29-SUM($AN408:BW408),BW408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BX408)+BX408>$AM29,$AM29-SUM($AN408:BX408),BX408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BY408)+BY408>$AM29,$AM29-SUM($AN408:BY408),BY408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:BZ408)+BZ408>$AM29,$AM29-SUM($AN408:BZ408),BZ408)","v":5.0016349999999999E-3},{"$f":"IF(SUM($AN408:CA408)+CA408>$AM29,$AM29-SUM($AN408:CA408),CA408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CB408)+CB408>$AM29,$AM29-SUM($AN408:CB408),CB408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CC408)+CC408>$AM29,$AM29-SUM($AN408:CC408),CC408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CD408)+CD408>$AM29,$AM29-SUM($AN408:CD408),CD408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CE408)+CE408>$AM29,$AM29-SUM($AN408:CE408),CE408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CF408)+CF408>$AM29,$AM29-SUM($AN408:CF408),CF408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CG408)+CG408>$AM29,$AM29-SUM($AN408:CG408),CG408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CH408)+CH408>$AM29,$AM29-SUM($AN408:CH408),CH408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CI408)+CI408>$AM29,$AM29-SUM($AN408:CI408),CI408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CJ408)+CJ408>$AM29,$AM29-SUM($AN408:CJ408),CJ408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CK408)+CK408>$AM29,$AM29-SUM($AN408:CK408),CK408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CL408)+CL408>$AM29,$AM29-SUM($AN408:CL408),CL408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CM408)+CM408>$AM29,$AM29-SUM($AN408:CM408),CM408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CN408)+CN408>$AM29,$AM29-SUM($AN408:CN408),CN408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CO408)+CO408>$AM29,$AM29-SUM($AN408:CO408),CO408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CP408)+CP408>$AM29,$AM29-SUM($AN408:CP408),CP408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CQ408)+CQ408>$AM29,$AM29-SUM($AN408:CQ408),CQ408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CR408)+CR408>$AM29,$AM29-SUM($AN408:CR408),CR408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CS408)+CS408>$AM29,$AM29-SUM($AN408:CS408),CS408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CT408)+CT408>$AM29,$AM29-SUM($AN408:CT408),CT408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CU408)+CU408>$AM29,$AM29-SUM($AN408:CU408),CU408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CV408)+CV408>$AM29,$AM29-SUM($AN408:CV408),CV408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CW408)+CW408>$AM29,$AM29-SUM($AN408:CW408),CW408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CX408)+CX408>$AM29,$AM29-SUM($AN408:CX408),CX408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CY408)+CY408>$AM29,$AM29-SUM($AN408:CY408),CY408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:CZ408)+CZ408>$AM29,$AM29-SUM($AN408:CZ408),CZ408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DA408)+DA408>$AM29,$AM29-SUM($AN408:DA408),DA408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DB408)+DB408>$AM29,$AM29-SUM($AN408:DB408),DB408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DC408)+DC408>$AM29,$AM29-SUM($AN408:DC408),DC408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DD408)+DD408>$AM29,$AM29-SUM($AN408:DD408),DD408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DE408)+DE408>$AM29,$AM29-SUM($AN408:DE408),DE408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DF408)+DF408>$AM29,$AM29-SUM($AN408:DF408),DF408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DG408)+DG408>$AM29,$AM29-SUM($AN408:DG408),DG408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DH408)+DH408>$AM29,$AM29-SUM($AN408:DH408),DH408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DI408)+DI408>$AM29,$AM29-SUM($AN408:DI408),DI408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DJ408)+DJ408>$AM29,$AM29-SUM($AN408:DJ408),DJ408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DK408)+DK408>$AM29,$AM29-SUM($AN408:DK408),DK408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DL408)+DL408>$AM29,$AM29-SUM($AN408:DL408),DL408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DM408)+DM408>$AM29,$AM29-SUM($AN408:DM408),DM408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DN408)+DN408>$AM29,$AM29-SUM($AN408:DN408),DN408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DO408)+DO408>$AM29,$AM29-SUM($AN408:DO408),DO408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DP408)+DP408>$AM29,$AM29-SUM($AN408:DP408),DP408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DQ408)+DQ408>$AM29,$AM29-SUM($AN408:DQ408),DQ408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DR408)+DR408>$AM29,$AM29-SUM($AN408:DR408),DR408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DS408)+DS408>$AM29,$AM29-SUM($AN408:DS408),DS408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DT408)+DT408>$AM29,$AM29-SUM($AN408:DT408),DT408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DU408)+DU408>$AM29,$AM29-SUM($AN408:DU408),DU408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DV408)+DV408>$AM29,$AM29-SUM($AN408:DV408),DV408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DW408)+DW408>$AM29,$AM29-SUM($AN408:DW408),DW408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DX408)+DX408>$AM29,$AM29-SUM($AN408:DX408),DX408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DY408)+DY408>$AM29,$AM29-SUM($AN408:DY408),DY408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:DZ408)+DZ408>$AM29,$AM29-SUM($AN408:DZ408),DZ408)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AN408:EA408)+EA408>$AM29,$AM29-SUM($AN408:EA408),EA408)","v":-8.3266726846886741E-17}]
[]
[null,"Depreciation:  2007 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN22/$F412","v":0},{"$f":"IF(SUM($AO412:AO412)+AO412>$AN22,$AN22-SUM($AO412:AO412),AO412)","v":0},{"$f":"IF(SUM($AO412:AP412)+AP412>$AN22,$AN22-SUM($AO412:AP412),AP412)","v":0},{"$f":"IF(SUM($AO412:AQ412)+AQ412>$AN22,$AN22-SUM($AO412:AQ412),AQ412)","v":0},{"$f":"IF(SUM($AO412:AR412)+AR412>$AN22,$AN22-SUM($AO412:AR412),AR412)","v":0},{"$f":"IF(SUM($AO412:AS412)+AS412>$AN22,$AN22-SUM($AO412:AS412),AS412)","v":0},{"$f":"IF(SUM($AO412:AT412)+AT412>$AN22,$AN22-SUM($AO412:AT412),AT412)","v":0},{"$f":"IF(SUM($AO412:AU412)+AU412>$AN22,$AN22-SUM($AO412:AU412),AU412)","v":0},{"$f":"IF(SUM($AO412:AV412)+AV412>$AN22,$AN22-SUM($AO412:AV412),AV412)","v":0},{"$f":"IF(SUM($AO412:AW412)+AW412>$AN22,$AN22-SUM($AO412:AW412),AW412)","v":0},{"$f":"IF(SUM($AO412:AX412)+AX412>$AN22,$AN22-SUM($AO412:AX412),AX412)","v":0},{"$f":"IF(SUM($AO412:AY412)+AY412>$AN22,$AN22-SUM($AO412:AY412),AY412)","v":0},{"$f":"IF(SUM($AO412:AZ412)+AZ412>$AN22,$AN22-SUM($AO412:AZ412),AZ412)","v":0},{"$f":"IF(SUM($AO412:BA412)+BA412>$AN22,$AN22-SUM($AO412:BA412),BA412)","v":0},{"$f":"IF(SUM($AO412:BB412)+BB412>$AN22,$AN22-SUM($AO412:BB412),BB412)","v":0},{"$f":"IF(SUM($AO412:BC412)+BC412>$AN22,$AN22-SUM($AO412:BC412),BC412)","v":0},{"$f":"IF(SUM($AO412:BD412)+BD412>$AN22,$AN22-SUM($AO412:BD412),BD412)","v":0},{"$f":"IF(SUM($AO412:BE412)+BE412>$AN22,$AN22-SUM($AO412:BE412),BE412)","v":0},{"$f":"IF(SUM($AO412:BF412)+BF412>$AN22,$AN22-SUM($AO412:BF412),BF412)","v":0},{"$f":"IF(SUM($AO412:BG412)+BG412>$AN22,$AN22-SUM($AO412:BG412),BG412)","v":0},{"$f":"IF(SUM($AO412:BH412)+BH412>$AN22,$AN22-SUM($AO412:BH412),BH412)","v":0},{"$f":"IF(SUM($AO412:BI412)+BI412>$AN22,$AN22-SUM($AO412:BI412),BI412)","v":0},{"$f":"IF(SUM($AO412:BJ412)+BJ412>$AN22,$AN22-SUM($AO412:BJ412),BJ412)","v":0},{"$f":"IF(SUM($AO412:BK412)+BK412>$AN22,$AN22-SUM($AO412:BK412),BK412)","v":0},{"$f":"IF(SUM($AO412:BL412)+BL412>$AN22,$AN22-SUM($AO412:BL412),BL412)","v":0},{"$f":"IF(SUM($AO412:BM412)+BM412>$AN22,$AN22-SUM($AO412:BM412),BM412)","v":0},{"$f":"IF(SUM($AO412:BN412)+BN412>$AN22,$AN22-SUM($AO412:BN412),BN412)","v":0},{"$f":"IF(SUM($AO412:BO412)+BO412>$AN22,$AN22-SUM($AO412:BO412),BO412)","v":0},{"$f":"IF(SUM($AO412:BP412)+BP412>$AN22,$AN22-SUM($AO412:BP412),BP412)","v":0},{"$f":"IF(SUM($AO412:BQ412)+BQ412>$AN22,$AN22-SUM($AO412:BQ412),BQ412)","v":0},{"$f":"IF(SUM($AO412:BR412)+BR412>$AN22,$AN22-SUM($AO412:BR412),BR412)","v":0},{"$f":"IF(SUM($AO412:BS412)+BS412>$AN22,$AN22-SUM($AO412:BS412),BS412)","v":0},{"$f":"IF(SUM($AO412:BT412)+BT412>$AN22,$AN22-SUM($AO412:BT412),BT412)","v":0},{"$f":"IF(SUM($AO412:BU412)+BU412>$AN22,$AN22-SUM($AO412:BU412),BU412)","v":0},{"$f":"IF(SUM($AO412:BV412)+BV412>$AN22,$AN22-SUM($AO412:BV412),BV412)","v":0},{"$f":"IF(SUM($AO412:BW412)+BW412>$AN22,$AN22-SUM($AO412:BW412),BW412)","v":0},{"$f":"IF(SUM($AO412:BX412)+BX412>$AN22,$AN22-SUM($AO412:BX412),BX412)","v":0},{"$f":"IF(SUM($AO412:BY412)+BY412>$AN22,$AN22-SUM($AO412:BY412),BY412)","v":0},{"$f":"IF(SUM($AO412:BZ412)+BZ412>$AN22,$AN22-SUM($AO412:BZ412),BZ412)","v":0},{"$f":"IF(SUM($AO412:CA412)+CA412>$AN22,$AN22-SUM($AO412:CA412),CA412)","v":0},{"$f":"IF(SUM($AO412:CB412)+CB412>$AN22,$AN22-SUM($AO412:CB412),CB412)","v":0},{"$f":"IF(SUM($AO412:CC412)+CC412>$AN22,$AN22-SUM($AO412:CC412),CC412)","v":0},{"$f":"IF(SUM($AO412:CD412)+CD412>$AN22,$AN22-SUM($AO412:CD412),CD412)","v":0},{"$f":"IF(SUM($AO412:CE412)+CE412>$AN22,$AN22-SUM($AO412:CE412),CE412)","v":0},{"$f":"IF(SUM($AO412:CF412)+CF412>$AN22,$AN22-SUM($AO412:CF412),CF412)","v":0},{"$f":"IF(SUM($AO412:CG412)+CG412>$AN22,$AN22-SUM($AO412:CG412),CG412)","v":0},{"$f":"IF(SUM($AO412:CH412)+CH412>$AN22,$AN22-SUM($AO412:CH412),CH412)","v":0},{"$f":"IF(SUM($AO412:CI412)+CI412>$AN22,$AN22-SUM($AO412:CI412),CI412)","v":0},{"$f":"IF(SUM($AO412:CJ412)+CJ412>$AN22,$AN22-SUM($AO412:CJ412),CJ412)","v":0},{"$f":"IF(SUM($AO412:CK412)+CK412>$AN22,$AN22-SUM($AO412:CK412),CK412)","v":0},{"$f":"IF(SUM($AO412:CL412)+CL412>$AN22,$AN22-SUM($AO412:CL412),CL412)","v":0},{"$f":"IF(SUM($AO412:CM412)+CM412>$AN22,$AN22-SUM($AO412:CM412),CM412)","v":0},{"$f":"IF(SUM($AO412:CN412)+CN412>$AN22,$AN22-SUM($AO412:CN412),CN412)","v":0},{"$f":"IF(SUM($AO412:CO412)+CO412>$AN22,$AN22-SUM($AO412:CO412),CO412)","v":0},{"$f":"IF(SUM($AO412:CP412)+CP412>$AN22,$AN22-SUM($AO412:CP412),CP412)","v":0},{"$f":"IF(SUM($AO412:CQ412)+CQ412>$AN22,$AN22-SUM($AO412:CQ412),CQ412)","v":0},{"$f":"IF(SUM($AO412:CR412)+CR412>$AN22,$AN22-SUM($AO412:CR412),CR412)","v":0},{"$f":"IF(SUM($AO412:CS412)+CS412>$AN22,$AN22-SUM($AO412:CS412),CS412)","v":0},{"$f":"IF(SUM($AO412:CT412)+CT412>$AN22,$AN22-SUM($AO412:CT412),CT412)","v":0},{"$f":"IF(SUM($AO412:CU412)+CU412>$AN22,$AN22-SUM($AO412:CU412),CU412)","v":0},{"$f":"IF(SUM($AO412:CV412)+CV412>$AN22,$AN22-SUM($AO412:CV412),CV412)","v":0},{"$f":"IF(SUM($AO412:CW412)+CW412>$AN22,$AN22-SUM($AO412:CW412),CW412)","v":0},{"$f":"IF(SUM($AO412:CX412)+CX412>$AN22,$AN22-SUM($AO412:CX412),CX412)","v":0},{"$f":"IF(SUM($AO412:CY412)+CY412>$AN22,$AN22-SUM($AO412:CY412),CY412)","v":0},{"$f":"IF(SUM($AO412:CZ412)+CZ412>$AN22,$AN22-SUM($AO412:CZ412),CZ412)","v":0},{"$f":"IF(SUM($AO412:DA412)+DA412>$AN22,$AN22-SUM($AO412:DA412),DA412)","v":0},{"$f":"IF(SUM($AO412:DB412)+DB412>$AN22,$AN22-SUM($AO412:DB412),DB412)","v":0},{"$f":"IF(SUM($AO412:DC412)+DC412>$AN22,$AN22-SUM($AO412:DC412),DC412)","v":0},{"$f":"IF(SUM($AO412:DD412)+DD412>$AN22,$AN22-SUM($AO412:DD412),DD412)","v":0},{"$f":"IF(SUM($AO412:DE412)+DE412>$AN22,$AN22-SUM($AO412:DE412),DE412)","v":0},{"$f":"IF(SUM($AO412:DF412)+DF412>$AN22,$AN22-SUM($AO412:DF412),DF412)","v":0},{"$f":"IF(SUM($AO412:DG412)+DG412>$AN22,$AN22-SUM($AO412:DG412),DG412)","v":0},{"$f":"IF(SUM($AO412:DH412)+DH412>$AN22,$AN22-SUM($AO412:DH412),DH412)","v":0},{"$f":"IF(SUM($AO412:DI412)+DI412>$AN22,$AN22-SUM($AO412:DI412),DI412)","v":0},{"$f":"IF(SUM($AO412:DJ412)+DJ412>$AN22,$AN22-SUM($AO412:DJ412),DJ412)","v":0},{"$f":"IF(SUM($AO412:DK412)+DK412>$AN22,$AN22-SUM($AO412:DK412),DK412)","v":0},{"$f":"IF(SUM($AO412:DL412)+DL412>$AN22,$AN22-SUM($AO412:DL412),DL412)","v":0},{"$f":"IF(SUM($AO412:DM412)+DM412>$AN22,$AN22-SUM($AO412:DM412),DM412)","v":0},{"$f":"IF(SUM($AO412:DN412)+DN412>$AN22,$AN22-SUM($AO412:DN412),DN412)","v":0},{"$f":"IF(SUM($AO412:DO412)+DO412>$AN22,$AN22-SUM($AO412:DO412),DO412)","v":0},{"$f":"IF(SUM($AO412:DP412)+DP412>$AN22,$AN22-SUM($AO412:DP412),DP412)","v":0},{"$f":"IF(SUM($AO412:DQ412)+DQ412>$AN22,$AN22-SUM($AO412:DQ412),DQ412)","v":0},{"$f":"IF(SUM($AO412:DR412)+DR412>$AN22,$AN22-SUM($AO412:DR412),DR412)","v":0},{"$f":"IF(SUM($AO412:DS412)+DS412>$AN22,$AN22-SUM($AO412:DS412),DS412)","v":0},{"$f":"IF(SUM($AO412:DT412)+DT412>$AN22,$AN22-SUM($AO412:DT412),DT412)","v":0},{"$f":"IF(SUM($AO412:DU412)+DU412>$AN22,$AN22-SUM($AO412:DU412),DU412)","v":0},{"$f":"IF(SUM($AO412:DV412)+DV412>$AN22,$AN22-SUM($AO412:DV412),DV412)","v":0},{"$f":"IF(SUM($AO412:DW412)+DW412>$AN22,$AN22-SUM($AO412:DW412),DW412)","v":0},{"$f":"IF(SUM($AO412:DX412)+DX412>$AN22,$AN22-SUM($AO412:DX412),DX412)","v":0},{"$f":"IF(SUM($AO412:DY412)+DY412>$AN22,$AN22-SUM($AO412:DY412),DY412)","v":0},{"$f":"IF(SUM($AO412:DZ412)+DZ412>$AN22,$AN22-SUM($AO412:DZ412),DZ412)","v":0},{"$f":"IF(SUM($AO412:EA412)+EA412>$AN22,$AN22-SUM($AO412:EA412),EA412)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AO413:AO413)+AO413>$AN23,$AN23-SUM($AO413:AO413),AO413)","v":0},{"$f":"IF(SUM($AO413:AP413)+AP413>$AN23,$AN23-SUM($AO413:AP413),AP413)","v":0},{"$f":"IF(SUM($AO413:AQ413)+AQ413>$AN23,$AN23-SUM($AO413:AQ413),AQ413)","v":0},{"$f":"IF(SUM($AO413:AR413)+AR413>$AN23,$AN23-SUM($AO413:AR413),AR413)","v":0},{"$f":"IF(SUM($AO413:AS413)+AS413>$AN23,$AN23-SUM($AO413:AS413),AS413)","v":0},{"$f":"IF(SUM($AO413:AT413)+AT413>$AN23,$AN23-SUM($AO413:AT413),AT413)","v":0},{"$f":"IF(SUM($AO413:AU413)+AU413>$AN23,$AN23-SUM($AO413:AU413),AU413)","v":0},{"$f":"IF(SUM($AO413:AV413)+AV413>$AN23,$AN23-SUM($AO413:AV413),AV413)","v":0},{"$f":"IF(SUM($AO413:AW413)+AW413>$AN23,$AN23-SUM($AO413:AW413),AW413)","v":0},{"$f":"IF(SUM($AO413:AX413)+AX413>$AN23,$AN23-SUM($AO413:AX413),AX413)","v":0},{"$f":"IF(SUM($AO413:AY413)+AY413>$AN23,$AN23-SUM($AO413:AY413),AY413)","v":0},{"$f":"IF(SUM($AO413:AZ413)+AZ413>$AN23,$AN23-SUM($AO413:AZ413),AZ413)","v":0},{"$f":"IF(SUM($AO413:BA413)+BA413>$AN23,$AN23-SUM($AO413:BA413),BA413)","v":0},{"$f":"IF(SUM($AO413:BB413)+BB413>$AN23,$AN23-SUM($AO413:BB413),BB413)","v":0},{"$f":"IF(SUM($AO413:BC413)+BC413>$AN23,$AN23-SUM($AO413:BC413),BC413)","v":0},{"$f":"IF(SUM($AO413:BD413)+BD413>$AN23,$AN23-SUM($AO413:BD413),BD413)","v":0},{"$f":"IF(SUM($AO413:BE413)+BE413>$AN23,$AN23-SUM($AO413:BE413),BE413)","v":0},{"$f":"IF(SUM($AO413:BF413)+BF413>$AN23,$AN23-SUM($AO413:BF413),BF413)","v":0},{"$f":"IF(SUM($AO413:BG413)+BG413>$AN23,$AN23-SUM($AO413:BG413),BG413)","v":0},{"$f":"IF(SUM($AO413:BH413)+BH413>$AN23,$AN23-SUM($AO413:BH413),BH413)","v":0},{"$f":"IF(SUM($AO413:BI413)+BI413>$AN23,$AN23-SUM($AO413:BI413),BI413)","v":0},{"$f":"IF(SUM($AO413:BJ413)+BJ413>$AN23,$AN23-SUM($AO413:BJ413),BJ413)","v":0},{"$f":"IF(SUM($AO413:BK413)+BK413>$AN23,$AN23-SUM($AO413:BK413),BK413)","v":0},{"$f":"IF(SUM($AO413:BL413)+BL413>$AN23,$AN23-SUM($AO413:BL413),BL413)","v":0},{"$f":"IF(SUM($AO413:BM413)+BM413>$AN23,$AN23-SUM($AO413:BM413),BM413)","v":0},{"$f":"IF(SUM($AO413:BN413)+BN413>$AN23,$AN23-SUM($AO413:BN413),BN413)","v":0},{"$f":"IF(SUM($AO413:BO413)+BO413>$AN23,$AN23-SUM($AO413:BO413),BO413)","v":0},{"$f":"IF(SUM($AO413:BP413)+BP413>$AN23,$AN23-SUM($AO413:BP413),BP413)","v":0},{"$f":"IF(SUM($AO413:BQ413)+BQ413>$AN23,$AN23-SUM($AO413:BQ413),BQ413)","v":0},{"$f":"IF(SUM($AO413:BR413)+BR413>$AN23,$AN23-SUM($AO413:BR413),BR413)","v":0},{"$f":"IF(SUM($AO413:BS413)+BS413>$AN23,$AN23-SUM($AO413:BS413),BS413)","v":0},{"$f":"IF(SUM($AO413:BT413)+BT413>$AN23,$AN23-SUM($AO413:BT413),BT413)","v":0},{"$f":"IF(SUM($AO413:BU413)+BU413>$AN23,$AN23-SUM($AO413:BU413),BU413)","v":0},{"$f":"IF(SUM($AO413:BV413)+BV413>$AN23,$AN23-SUM($AO413:BV413),BV413)","v":0},{"$f":"IF(SUM($AO413:BW413)+BW413>$AN23,$AN23-SUM($AO413:BW413),BW413)","v":0},{"$f":"IF(SUM($AO413:BX413)+BX413>$AN23,$AN23-SUM($AO413:BX413),BX413)","v":0},{"$f":"IF(SUM($AO413:BY413)+BY413>$AN23,$AN23-SUM($AO413:BY413),BY413)","v":0},{"$f":"IF(SUM($AO413:BZ413)+BZ413>$AN23,$AN23-SUM($AO413:BZ413),BZ413)","v":0},{"$f":"IF(SUM($AO413:CA413)+CA413>$AN23,$AN23-SUM($AO413:CA413),CA413)","v":0},{"$f":"IF(SUM($AO413:CB413)+CB413>$AN23,$AN23-SUM($AO413:CB413),CB413)","v":0},{"$f":"IF(SUM($AO413:CC413)+CC413>$AN23,$AN23-SUM($AO413:CC413),CC413)","v":0},{"$f":"IF(SUM($AO413:CD413)+CD413>$AN23,$AN23-SUM($AO413:CD413),CD413)","v":0},{"$f":"IF(SUM($AO413:CE413)+CE413>$AN23,$AN23-SUM($AO413:CE413),CE413)","v":0},{"$f":"IF(SUM($AO413:CF413)+CF413>$AN23,$AN23-SUM($AO413:CF413),CF413)","v":0},{"$f":"IF(SUM($AO413:CG413)+CG413>$AN23,$AN23-SUM($AO413:CG413),CG413)","v":0},{"$f":"IF(SUM($AO413:CH413)+CH413>$AN23,$AN23-SUM($AO413:CH413),CH413)","v":0},{"$f":"IF(SUM($AO413:CI413)+CI413>$AN23,$AN23-SUM($AO413:CI413),CI413)","v":0},{"$f":"IF(SUM($AO413:CJ413)+CJ413>$AN23,$AN23-SUM($AO413:CJ413),CJ413)","v":0},{"$f":"IF(SUM($AO413:CK413)+CK413>$AN23,$AN23-SUM($AO413:CK413),CK413)","v":0},{"$f":"IF(SUM($AO413:CL413)+CL413>$AN23,$AN23-SUM($AO413:CL413),CL413)","v":0},{"$f":"IF(SUM($AO413:CM413)+CM413>$AN23,$AN23-SUM($AO413:CM413),CM413)","v":0},{"$f":"IF(SUM($AO413:CN413)+CN413>$AN23,$AN23-SUM($AO413:CN413),CN413)","v":0},{"$f":"IF(SUM($AO413:CO413)+CO413>$AN23,$AN23-SUM($AO413:CO413),CO413)","v":0},{"$f":"IF(SUM($AO413:CP413)+CP413>$AN23,$AN23-SUM($AO413:CP413),CP413)","v":0},{"$f":"IF(SUM($AO413:CQ413)+CQ413>$AN23,$AN23-SUM($AO413:CQ413),CQ413)","v":0},{"$f":"IF(SUM($AO413:CR413)+CR413>$AN23,$AN23-SUM($AO413:CR413),CR413)","v":0},{"$f":"IF(SUM($AO413:CS413)+CS413>$AN23,$AN23-SUM($AO413:CS413),CS413)","v":0},{"$f":"IF(SUM($AO413:CT413)+CT413>$AN23,$AN23-SUM($AO413:CT413),CT413)","v":0},{"$f":"IF(SUM($AO413:CU413)+CU413>$AN23,$AN23-SUM($AO413:CU413),CU413)","v":0},{"$f":"IF(SUM($AO413:CV413)+CV413>$AN23,$AN23-SUM($AO413:CV413),CV413)","v":0},{"$f":"IF(SUM($AO413:CW413)+CW413>$AN23,$AN23-SUM($AO413:CW413),CW413)","v":0},{"$f":"IF(SUM($AO413:CX413)+CX413>$AN23,$AN23-SUM($AO413:CX413),CX413)","v":0},{"$f":"IF(SUM($AO413:CY413)+CY413>$AN23,$AN23-SUM($AO413:CY413),CY413)","v":0},{"$f":"IF(SUM($AO413:CZ413)+CZ413>$AN23,$AN23-SUM($AO413:CZ413),CZ413)","v":0},{"$f":"IF(SUM($AO413:DA413)+DA413>$AN23,$AN23-SUM($AO413:DA413),DA413)","v":0},{"$f":"IF(SUM($AO413:DB413)+DB413>$AN23,$AN23-SUM($AO413:DB413),DB413)","v":0},{"$f":"IF(SUM($AO413:DC413)+DC413>$AN23,$AN23-SUM($AO413:DC413),DC413)","v":0},{"$f":"IF(SUM($AO413:DD413)+DD413>$AN23,$AN23-SUM($AO413:DD413),DD413)","v":0},{"$f":"IF(SUM($AO413:DE413)+DE413>$AN23,$AN23-SUM($AO413:DE413),DE413)","v":0},{"$f":"IF(SUM($AO413:DF413)+DF413>$AN23,$AN23-SUM($AO413:DF413),DF413)","v":0},{"$f":"IF(SUM($AO413:DG413)+DG413>$AN23,$AN23-SUM($AO413:DG413),DG413)","v":0},{"$f":"IF(SUM($AO413:DH413)+DH413>$AN23,$AN23-SUM($AO413:DH413),DH413)","v":0},{"$f":"IF(SUM($AO413:DI413)+DI413>$AN23,$AN23-SUM($AO413:DI413),DI413)","v":0},{"$f":"IF(SUM($AO413:DJ413)+DJ413>$AN23,$AN23-SUM($AO413:DJ413),DJ413)","v":0},{"$f":"IF(SUM($AO413:DK413)+DK413>$AN23,$AN23-SUM($AO413:DK413),DK413)","v":0},{"$f":"IF(SUM($AO413:DL413)+DL413>$AN23,$AN23-SUM($AO413:DL413),DL413)","v":0},{"$f":"IF(SUM($AO413:DM413)+DM413>$AN23,$AN23-SUM($AO413:DM413),DM413)","v":0},{"$f":"IF(SUM($AO413:DN413)+DN413>$AN23,$AN23-SUM($AO413:DN413),DN413)","v":0},{"$f":"IF(SUM($AO413:DO413)+DO413>$AN23,$AN23-SUM($AO413:DO413),DO413)","v":0},{"$f":"IF(SUM($AO413:DP413)+DP413>$AN23,$AN23-SUM($AO413:DP413),DP413)","v":0},{"$f":"IF(SUM($AO413:DQ413)+DQ413>$AN23,$AN23-SUM($AO413:DQ413),DQ413)","v":0},{"$f":"IF(SUM($AO413:DR413)+DR413>$AN23,$AN23-SUM($AO413:DR413),DR413)","v":0},{"$f":"IF(SUM($AO413:DS413)+DS413>$AN23,$AN23-SUM($AO413:DS413),DS413)","v":0},{"$f":"IF(SUM($AO413:DT413)+DT413>$AN23,$AN23-SUM($AO413:DT413),DT413)","v":0},{"$f":"IF(SUM($AO413:DU413)+DU413>$AN23,$AN23-SUM($AO413:DU413),DU413)","v":0},{"$f":"IF(SUM($AO413:DV413)+DV413>$AN23,$AN23-SUM($AO413:DV413),DV413)","v":0},{"$f":"IF(SUM($AO413:DW413)+DW413>$AN23,$AN23-SUM($AO413:DW413),DW413)","v":0},{"$f":"IF(SUM($AO413:DX413)+DX413>$AN23,$AN23-SUM($AO413:DX413),DX413)","v":0},{"$f":"IF(SUM($AO413:DY413)+DY413>$AN23,$AN23-SUM($AO413:DY413),DY413)","v":0},{"$f":"IF(SUM($AO413:DZ413)+DZ413>$AN23,$AN23-SUM($AO413:DZ413),DZ413)","v":0},{"$f":"IF(SUM($AO413:EA413)+EA413>$AN23,$AN23-SUM($AO413:EA413),EA413)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5302699999999996E-4,{"$f":"IF(SUM($AO414:AO414)+AO414>$AN24,$AN24-SUM($AO414:AO414),AO414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AP414)+AP414>$AN24,$AN24-SUM($AO414:AP414),AP414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AQ414)+AQ414>$AN24,$AN24-SUM($AO414:AQ414),AQ414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AR414)+AR414>$AN24,$AN24-SUM($AO414:AR414),AR414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AS414)+AS414>$AN24,$AN24-SUM($AO414:AS414),AS414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AT414)+AT414>$AN24,$AN24-SUM($AO414:AT414),AT414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AU414)+AU414>$AN24,$AN24-SUM($AO414:AU414),AU414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AV414)+AV414>$AN24,$AN24-SUM($AO414:AV414),AV414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AW414)+AW414>$AN24,$AN24-SUM($AO414:AW414),AW414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AX414)+AX414>$AN24,$AN24-SUM($AO414:AX414),AX414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AY414)+AY414>$AN24,$AN24-SUM($AO414:AY414),AY414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:AZ414)+AZ414>$AN24,$AN24-SUM($AO414:AZ414),AZ414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BA414)+BA414>$AN24,$AN24-SUM($AO414:BA414),BA414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BB414)+BB414>$AN24,$AN24-SUM($AO414:BB414),BB414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BC414)+BC414>$AN24,$AN24-SUM($AO414:BC414),BC414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BD414)+BD414>$AN24,$AN24-SUM($AO414:BD414),BD414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BE414)+BE414>$AN24,$AN24-SUM($AO414:BE414),BE414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BF414)+BF414>$AN24,$AN24-SUM($AO414:BF414),BF414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BG414)+BG414>$AN24,$AN24-SUM($AO414:BG414),BG414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BH414)+BH414>$AN24,$AN24-SUM($AO414:BH414),BH414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BI414)+BI414>$AN24,$AN24-SUM($AO414:BI414),BI414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BJ414)+BJ414>$AN24,$AN24-SUM($AO414:BJ414),BJ414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BK414)+BK414>$AN24,$AN24-SUM($AO414:BK414),BK414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BL414)+BL414>$AN24,$AN24-SUM($AO414:BL414),BL414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BM414)+BM414>$AN24,$AN24-SUM($AO414:BM414),BM414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BN414)+BN414>$AN24,$AN24-SUM($AO414:BN414),BN414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BO414)+BO414>$AN24,$AN24-SUM($AO414:BO414),BO414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BP414)+BP414>$AN24,$AN24-SUM($AO414:BP414),BP414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BQ414)+BQ414>$AN24,$AN24-SUM($AO414:BQ414),BQ414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BR414)+BR414>$AN24,$AN24-SUM($AO414:BR414),BR414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BS414)+BS414>$AN24,$AN24-SUM($AO414:BS414),BS414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BT414)+BT414>$AN24,$AN24-SUM($AO414:BT414),BT414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BU414)+BU414>$AN24,$AN24-SUM($AO414:BU414),BU414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BV414)+BV414>$AN24,$AN24-SUM($AO414:BV414),BV414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BW414)+BW414>$AN24,$AN24-SUM($AO414:BW414),BW414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BX414)+BX414>$AN24,$AN24-SUM($AO414:BX414),BX414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BY414)+BY414>$AN24,$AN24-SUM($AO414:BY414),BY414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:BZ414)+BZ414>$AN24,$AN24-SUM($AO414:BZ414),BZ414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CA414)+CA414>$AN24,$AN24-SUM($AO414:CA414),CA414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CB414)+CB414>$AN24,$AN24-SUM($AO414:CB414),CB414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CC414)+CC414>$AN24,$AN24-SUM($AO414:CC414),CC414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CD414)+CD414>$AN24,$AN24-SUM($AO414:CD414),CD414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CE414)+CE414>$AN24,$AN24-SUM($AO414:CE414),CE414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CF414)+CF414>$AN24,$AN24-SUM($AO414:CF414),CF414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CG414)+CG414>$AN24,$AN24-SUM($AO414:CG414),CG414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CH414)+CH414>$AN24,$AN24-SUM($AO414:CH414),CH414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CI414)+CI414>$AN24,$AN24-SUM($AO414:CI414),CI414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CJ414)+CJ414>$AN24,$AN24-SUM($AO414:CJ414),CJ414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CK414)+CK414>$AN24,$AN24-SUM($AO414:CK414),CK414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CL414)+CL414>$AN24,$AN24-SUM($AO414:CL414),CL414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CM414)+CM414>$AN24,$AN24-SUM($AO414:CM414),CM414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CN414)+CN414>$AN24,$AN24-SUM($AO414:CN414),CN414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CO414)+CO414>$AN24,$AN24-SUM($AO414:CO414),CO414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CP414)+CP414>$AN24,$AN24-SUM($AO414:CP414),CP414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CQ414)+CQ414>$AN24,$AN24-SUM($AO414:CQ414),CQ414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CR414)+CR414>$AN24,$AN24-SUM($AO414:CR414),CR414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CS414)+CS414>$AN24,$AN24-SUM($AO414:CS414),CS414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CT414)+CT414>$AN24,$AN24-SUM($AO414:CT414),CT414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CU414)+CU414>$AN24,$AN24-SUM($AO414:CU414),CU414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CV414)+CV414>$AN24,$AN24-SUM($AO414:CV414),CV414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CW414)+CW414>$AN24,$AN24-SUM($AO414:CW414),CW414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CX414)+CX414>$AN24,$AN24-SUM($AO414:CX414),CX414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CY414)+CY414>$AN24,$AN24-SUM($AO414:CY414),CY414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:CZ414)+CZ414>$AN24,$AN24-SUM($AO414:CZ414),CZ414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DA414)+DA414>$AN24,$AN24-SUM($AO414:DA414),DA414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DB414)+DB414>$AN24,$AN24-SUM($AO414:DB414),DB414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DC414)+DC414>$AN24,$AN24-SUM($AO414:DC414),DC414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DD414)+DD414>$AN24,$AN24-SUM($AO414:DD414),DD414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DE414)+DE414>$AN24,$AN24-SUM($AO414:DE414),DE414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DF414)+DF414>$AN24,$AN24-SUM($AO414:DF414),DF414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DG414)+DG414>$AN24,$AN24-SUM($AO414:DG414),DG414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DH414)+DH414>$AN24,$AN24-SUM($AO414:DH414),DH414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DI414)+DI414>$AN24,$AN24-SUM($AO414:DI414),DI414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DJ414)+DJ414>$AN24,$AN24-SUM($AO414:DJ414),DJ414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DK414)+DK414>$AN24,$AN24-SUM($AO414:DK414),DK414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DL414)+DL414>$AN24,$AN24-SUM($AO414:DL414),DL414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DM414)+DM414>$AN24,$AN24-SUM($AO414:DM414),DM414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DN414)+DN414>$AN24,$AN24-SUM($AO414:DN414),DN414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DO414)+DO414>$AN24,$AN24-SUM($AO414:DO414),DO414)","v":2.5302699999999996E-4},{"$f":"IF(SUM($AO414:DP414)+DP414>$AN24,$AN24-SUM($AO414:DP414),DP414)","v":2.4286128663675299E-17},{"$f":"IF(SUM($AO414:DQ414)+DQ414>$AN24,$AN24-SUM($AO414:DQ414),DQ414)","v":2.4286128663675299E-17},{"$f":"IF(SUM($AO414:DR414)+DR414>$AN24,$AN24-SUM($AO414:DR414),DR414)","v":2.4286128663675299E-17},{"$f":"IF(SUM($AO414:DS414)+DS414>$AN24,$AN24-SUM($AO414:DS414),DS414)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AO414:DT414)+DT414>$AN24,$AN24-SUM($AO414:DT414),DT414)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AO414:DU414)+DU414>$AN24,$AN24-SUM($AO414:DU414),DU414)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AO414:DV414)+DV414>$AN24,$AN24-SUM($AO414:DV414),DV414)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AO414:DW414)+DW414>$AN24,$AN24-SUM($AO414:DW414),DW414)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AO414:DX414)+DX414>$AN24,$AN24-SUM($AO414:DX414),DX414)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AO414:DY414)+DY414>$AN24,$AN24-SUM($AO414:DY414),DY414)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AO414:DZ414)+DZ414>$AN24,$AN24-SUM($AO414:DZ414),DZ414)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($AO414:EA414)+EA414>$AN24,$AN24-SUM($AO414:EA414),EA414)","v":-4.8572257327350599E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AO415:AO415)+AO415>$AN25,$AN25-SUM($AO415:AO415),AO415)","v":0},{"$f":"IF(SUM($AO415:AP415)+AP415>$AN25,$AN25-SUM($AO415:AP415),AP415)","v":0},{"$f":"IF(SUM($AO415:AQ415)+AQ415>$AN25,$AN25-SUM($AO415:AQ415),AQ415)","v":0},{"$f":"IF(SUM($AO415:AR415)+AR415>$AN25,$AN25-SUM($AO415:AR415),AR415)","v":0},{"$f":"IF(SUM($AO415:AS415)+AS415>$AN25,$AN25-SUM($AO415:AS415),AS415)","v":0},{"$f":"IF(SUM($AO415:AT415)+AT415>$AN25,$AN25-SUM($AO415:AT415),AT415)","v":0},{"$f":"IF(SUM($AO415:AU415)+AU415>$AN25,$AN25-SUM($AO415:AU415),AU415)","v":0},{"$f":"IF(SUM($AO415:AV415)+AV415>$AN25,$AN25-SUM($AO415:AV415),AV415)","v":0},{"$f":"IF(SUM($AO415:AW415)+AW415>$AN25,$AN25-SUM($AO415:AW415),AW415)","v":0},{"$f":"IF(SUM($AO415:AX415)+AX415>$AN25,$AN25-SUM($AO415:AX415),AX415)","v":0},{"$f":"IF(SUM($AO415:AY415)+AY415>$AN25,$AN25-SUM($AO415:AY415),AY415)","v":0},{"$f":"IF(SUM($AO415:AZ415)+AZ415>$AN25,$AN25-SUM($AO415:AZ415),AZ415)","v":0},{"$f":"IF(SUM($AO415:BA415)+BA415>$AN25,$AN25-SUM($AO415:BA415),BA415)","v":0},{"$f":"IF(SUM($AO415:BB415)+BB415>$AN25,$AN25-SUM($AO415:BB415),BB415)","v":0},{"$f":"IF(SUM($AO415:BC415)+BC415>$AN25,$AN25-SUM($AO415:BC415),BC415)","v":0},{"$f":"IF(SUM($AO415:BD415)+BD415>$AN25,$AN25-SUM($AO415:BD415),BD415)","v":0},{"$f":"IF(SUM($AO415:BE415)+BE415>$AN25,$AN25-SUM($AO415:BE415),BE415)","v":0},{"$f":"IF(SUM($AO415:BF415)+BF415>$AN25,$AN25-SUM($AO415:BF415),BF415)","v":0},{"$f":"IF(SUM($AO415:BG415)+BG415>$AN25,$AN25-SUM($AO415:BG415),BG415)","v":0},{"$f":"IF(SUM($AO415:BH415)+BH415>$AN25,$AN25-SUM($AO415:BH415),BH415)","v":0},{"$f":"IF(SUM($AO415:BI415)+BI415>$AN25,$AN25-SUM($AO415:BI415),BI415)","v":0},{"$f":"IF(SUM($AO415:BJ415)+BJ415>$AN25,$AN25-SUM($AO415:BJ415),BJ415)","v":0},{"$f":"IF(SUM($AO415:BK415)+BK415>$AN25,$AN25-SUM($AO415:BK415),BK415)","v":0},{"$f":"IF(SUM($AO415:BL415)+BL415>$AN25,$AN25-SUM($AO415:BL415),BL415)","v":0},{"$f":"IF(SUM($AO415:BM415)+BM415>$AN25,$AN25-SUM($AO415:BM415),BM415)","v":0},{"$f":"IF(SUM($AO415:BN415)+BN415>$AN25,$AN25-SUM($AO415:BN415),BN415)","v":0},{"$f":"IF(SUM($AO415:BO415)+BO415>$AN25,$AN25-SUM($AO415:BO415),BO415)","v":0},{"$f":"IF(SUM($AO415:BP415)+BP415>$AN25,$AN25-SUM($AO415:BP415),BP415)","v":0},{"$f":"IF(SUM($AO415:BQ415)+BQ415>$AN25,$AN25-SUM($AO415:BQ415),BQ415)","v":0},{"$f":"IF(SUM($AO415:BR415)+BR415>$AN25,$AN25-SUM($AO415:BR415),BR415)","v":0},{"$f":"IF(SUM($AO415:BS415)+BS415>$AN25,$AN25-SUM($AO415:BS415),BS415)","v":0},{"$f":"IF(SUM($AO415:BT415)+BT415>$AN25,$AN25-SUM($AO415:BT415),BT415)","v":0},{"$f":"IF(SUM($AO415:BU415)+BU415>$AN25,$AN25-SUM($AO415:BU415),BU415)","v":0},{"$f":"IF(SUM($AO415:BV415)+BV415>$AN25,$AN25-SUM($AO415:BV415),BV415)","v":0},{"$f":"IF(SUM($AO415:BW415)+BW415>$AN25,$AN25-SUM($AO415:BW415),BW415)","v":0},{"$f":"IF(SUM($AO415:BX415)+BX415>$AN25,$AN25-SUM($AO415:BX415),BX415)","v":0},{"$f":"IF(SUM($AO415:BY415)+BY415>$AN25,$AN25-SUM($AO415:BY415),BY415)","v":0},{"$f":"IF(SUM($AO415:BZ415)+BZ415>$AN25,$AN25-SUM($AO415:BZ415),BZ415)","v":0},{"$f":"IF(SUM($AO415:CA415)+CA415>$AN25,$AN25-SUM($AO415:CA415),CA415)","v":0},{"$f":"IF(SUM($AO415:CB415)+CB415>$AN25,$AN25-SUM($AO415:CB415),CB415)","v":0},{"$f":"IF(SUM($AO415:CC415)+CC415>$AN25,$AN25-SUM($AO415:CC415),CC415)","v":0},{"$f":"IF(SUM($AO415:CD415)+CD415>$AN25,$AN25-SUM($AO415:CD415),CD415)","v":0},{"$f":"IF(SUM($AO415:CE415)+CE415>$AN25,$AN25-SUM($AO415:CE415),CE415)","v":0},{"$f":"IF(SUM($AO415:CF415)+CF415>$AN25,$AN25-SUM($AO415:CF415),CF415)","v":0},{"$f":"IF(SUM($AO415:CG415)+CG415>$AN25,$AN25-SUM($AO415:CG415),CG415)","v":0},{"$f":"IF(SUM($AO415:CH415)+CH415>$AN25,$AN25-SUM($AO415:CH415),CH415)","v":0},{"$f":"IF(SUM($AO415:CI415)+CI415>$AN25,$AN25-SUM($AO415:CI415),CI415)","v":0},{"$f":"IF(SUM($AO415:CJ415)+CJ415>$AN25,$AN25-SUM($AO415:CJ415),CJ415)","v":0},{"$f":"IF(SUM($AO415:CK415)+CK415>$AN25,$AN25-SUM($AO415:CK415),CK415)","v":0},{"$f":"IF(SUM($AO415:CL415)+CL415>$AN25,$AN25-SUM($AO415:CL415),CL415)","v":0},{"$f":"IF(SUM($AO415:CM415)+CM415>$AN25,$AN25-SUM($AO415:CM415),CM415)","v":0},{"$f":"IF(SUM($AO415:CN415)+CN415>$AN25,$AN25-SUM($AO415:CN415),CN415)","v":0},{"$f":"IF(SUM($AO415:CO415)+CO415>$AN25,$AN25-SUM($AO415:CO415),CO415)","v":0},{"$f":"IF(SUM($AO415:CP415)+CP415>$AN25,$AN25-SUM($AO415:CP415),CP415)","v":0},{"$f":"IF(SUM($AO415:CQ415)+CQ415>$AN25,$AN25-SUM($AO415:CQ415),CQ415)","v":0},{"$f":"IF(SUM($AO415:CR415)+CR415>$AN25,$AN25-SUM($AO415:CR415),CR415)","v":0},{"$f":"IF(SUM($AO415:CS415)+CS415>$AN25,$AN25-SUM($AO415:CS415),CS415)","v":0},{"$f":"IF(SUM($AO415:CT415)+CT415>$AN25,$AN25-SUM($AO415:CT415),CT415)","v":0},{"$f":"IF(SUM($AO415:CU415)+CU415>$AN25,$AN25-SUM($AO415:CU415),CU415)","v":0},{"$f":"IF(SUM($AO415:CV415)+CV415>$AN25,$AN25-SUM($AO415:CV415),CV415)","v":0},{"$f":"IF(SUM($AO415:CW415)+CW415>$AN25,$AN25-SUM($AO415:CW415),CW415)","v":0},{"$f":"IF(SUM($AO415:CX415)+CX415>$AN25,$AN25-SUM($AO415:CX415),CX415)","v":0},{"$f":"IF(SUM($AO415:CY415)+CY415>$AN25,$AN25-SUM($AO415:CY415),CY415)","v":0},{"$f":"IF(SUM($AO415:CZ415)+CZ415>$AN25,$AN25-SUM($AO415:CZ415),CZ415)","v":0},{"$f":"IF(SUM($AO415:DA415)+DA415>$AN25,$AN25-SUM($AO415:DA415),DA415)","v":0},{"$f":"IF(SUM($AO415:DB415)+DB415>$AN25,$AN25-SUM($AO415:DB415),DB415)","v":0},{"$f":"IF(SUM($AO415:DC415)+DC415>$AN25,$AN25-SUM($AO415:DC415),DC415)","v":0},{"$f":"IF(SUM($AO415:DD415)+DD415>$AN25,$AN25-SUM($AO415:DD415),DD415)","v":0},{"$f":"IF(SUM($AO415:DE415)+DE415>$AN25,$AN25-SUM($AO415:DE415),DE415)","v":0},{"$f":"IF(SUM($AO415:DF415)+DF415>$AN25,$AN25-SUM($AO415:DF415),DF415)","v":0},{"$f":"IF(SUM($AO415:DG415)+DG415>$AN25,$AN25-SUM($AO415:DG415),DG415)","v":0},{"$f":"IF(SUM($AO415:DH415)+DH415>$AN25,$AN25-SUM($AO415:DH415),DH415)","v":0},{"$f":"IF(SUM($AO415:DI415)+DI415>$AN25,$AN25-SUM($AO415:DI415),DI415)","v":0},{"$f":"IF(SUM($AO415:DJ415)+DJ415>$AN25,$AN25-SUM($AO415:DJ415),DJ415)","v":0},{"$f":"IF(SUM($AO415:DK415)+DK415>$AN25,$AN25-SUM($AO415:DK415),DK415)","v":0},{"$f":"IF(SUM($AO415:DL415)+DL415>$AN25,$AN25-SUM($AO415:DL415),DL415)","v":0},{"$f":"IF(SUM($AO415:DM415)+DM415>$AN25,$AN25-SUM($AO415:DM415),DM415)","v":0},{"$f":"IF(SUM($AO415:DN415)+DN415>$AN25,$AN25-SUM($AO415:DN415),DN415)","v":0},{"$f":"IF(SUM($AO415:DO415)+DO415>$AN25,$AN25-SUM($AO415:DO415),DO415)","v":0},{"$f":"IF(SUM($AO415:DP415)+DP415>$AN25,$AN25-SUM($AO415:DP415),DP415)","v":0},{"$f":"IF(SUM($AO415:DQ415)+DQ415>$AN25,$AN25-SUM($AO415:DQ415),DQ415)","v":0},{"$f":"IF(SUM($AO415:DR415)+DR415>$AN25,$AN25-SUM($AO415:DR415),DR415)","v":0},{"$f":"IF(SUM($AO415:DS415)+DS415>$AN25,$AN25-SUM($AO415:DS415),DS415)","v":0},{"$f":"IF(SUM($AO415:DT415)+DT415>$AN25,$AN25-SUM($AO415:DT415),DT415)","v":0},{"$f":"IF(SUM($AO415:DU415)+DU415>$AN25,$AN25-SUM($AO415:DU415),DU415)","v":0},{"$f":"IF(SUM($AO415:DV415)+DV415>$AN25,$AN25-SUM($AO415:DV415),DV415)","v":0},{"$f":"IF(SUM($AO415:DW415)+DW415>$AN25,$AN25-SUM($AO415:DW415),DW415)","v":0},{"$f":"IF(SUM($AO415:DX415)+DX415>$AN25,$AN25-SUM($AO415:DX415),DX415)","v":0},{"$f":"IF(SUM($AO415:DY415)+DY415>$AN25,$AN25-SUM($AO415:DY415),DY415)","v":0},{"$f":"IF(SUM($AO415:DZ415)+DZ415>$AN25,$AN25-SUM($AO415:DZ415),DZ415)","v":0},{"$f":"IF(SUM($AO415:EA415)+EA415>$AN25,$AN25-SUM($AO415:EA415),EA415)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4404697499999998E-3,{"$f":"IF(SUM($AO416:AO416)+AO416>$AN26,$AN26-SUM($AO416:AO416),AO416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AP416)+AP416>$AN26,$AN26-SUM($AO416:AP416),AP416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AQ416)+AQ416>$AN26,$AN26-SUM($AO416:AQ416),AQ416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AR416)+AR416>$AN26,$AN26-SUM($AO416:AR416),AR416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AS416)+AS416>$AN26,$AN26-SUM($AO416:AS416),AS416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AT416)+AT416>$AN26,$AN26-SUM($AO416:AT416),AT416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AU416)+AU416>$AN26,$AN26-SUM($AO416:AU416),AU416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AV416)+AV416>$AN26,$AN26-SUM($AO416:AV416),AV416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AW416)+AW416>$AN26,$AN26-SUM($AO416:AW416),AW416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AX416)+AX416>$AN26,$AN26-SUM($AO416:AX416),AX416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AY416)+AY416>$AN26,$AN26-SUM($AO416:AY416),AY416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:AZ416)+AZ416>$AN26,$AN26-SUM($AO416:AZ416),AZ416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BA416)+BA416>$AN26,$AN26-SUM($AO416:BA416),BA416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BB416)+BB416>$AN26,$AN26-SUM($AO416:BB416),BB416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BC416)+BC416>$AN26,$AN26-SUM($AO416:BC416),BC416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BD416)+BD416>$AN26,$AN26-SUM($AO416:BD416),BD416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BE416)+BE416>$AN26,$AN26-SUM($AO416:BE416),BE416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BF416)+BF416>$AN26,$AN26-SUM($AO416:BF416),BF416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BG416)+BG416>$AN26,$AN26-SUM($AO416:BG416),BG416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BH416)+BH416>$AN26,$AN26-SUM($AO416:BH416),BH416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BI416)+BI416>$AN26,$AN26-SUM($AO416:BI416),BI416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BJ416)+BJ416>$AN26,$AN26-SUM($AO416:BJ416),BJ416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BK416)+BK416>$AN26,$AN26-SUM($AO416:BK416),BK416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BL416)+BL416>$AN26,$AN26-SUM($AO416:BL416),BL416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BM416)+BM416>$AN26,$AN26-SUM($AO416:BM416),BM416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BN416)+BN416>$AN26,$AN26-SUM($AO416:BN416),BN416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BO416)+BO416>$AN26,$AN26-SUM($AO416:BO416),BO416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BP416)+BP416>$AN26,$AN26-SUM($AO416:BP416),BP416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BQ416)+BQ416>$AN26,$AN26-SUM($AO416:BQ416),BQ416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BR416)+BR416>$AN26,$AN26-SUM($AO416:BR416),BR416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BS416)+BS416>$AN26,$AN26-SUM($AO416:BS416),BS416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BT416)+BT416>$AN26,$AN26-SUM($AO416:BT416),BT416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BU416)+BU416>$AN26,$AN26-SUM($AO416:BU416),BU416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BV416)+BV416>$AN26,$AN26-SUM($AO416:BV416),BV416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BW416)+BW416>$AN26,$AN26-SUM($AO416:BW416),BW416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BX416)+BX416>$AN26,$AN26-SUM($AO416:BX416),BX416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BY416)+BY416>$AN26,$AN26-SUM($AO416:BY416),BY416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:BZ416)+BZ416>$AN26,$AN26-SUM($AO416:BZ416),BZ416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:CA416)+CA416>$AN26,$AN26-SUM($AO416:CA416),CA416)","v":1.4404697499999998E-3},{"$f":"IF(SUM($AO416:CB416)+CB416>$AN26,$AN26-SUM($AO416:CB416),CB416)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AO416:CC416)+CC416>$AN26,$AN26-SUM($AO416:CC416),CC416)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AO416:CD416)+CD416>$AN26,$AN26-SUM($AO416:CD416),CD416)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AO416:CE416)+CE416>$AN26,$AN26-SUM($AO416:CE416),CE416)","v":1.3877787807814457E-17},{"$f":"IF(SUM($AO416:CF416)+CF416>$AN26,$AN26-SUM($AO416:CF416),CF416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CG416)+CG416>$AN26,$AN26-SUM($AO416:CG416),CG416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CH416)+CH416>$AN26,$AN26-SUM($AO416:CH416),CH416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CI416)+CI416>$AN26,$AN26-SUM($AO416:CI416),CI416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CJ416)+CJ416>$AN26,$AN26-SUM($AO416:CJ416),CJ416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CK416)+CK416>$AN26,$AN26-SUM($AO416:CK416),CK416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CL416)+CL416>$AN26,$AN26-SUM($AO416:CL416),CL416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CM416)+CM416>$AN26,$AN26-SUM($AO416:CM416),CM416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CN416)+CN416>$AN26,$AN26-SUM($AO416:CN416),CN416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CO416)+CO416>$AN26,$AN26-SUM($AO416:CO416),CO416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CP416)+CP416>$AN26,$AN26-SUM($AO416:CP416),CP416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CQ416)+CQ416>$AN26,$AN26-SUM($AO416:CQ416),CQ416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CR416)+CR416>$AN26,$AN26-SUM($AO416:CR416),CR416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CS416)+CS416>$AN26,$AN26-SUM($AO416:CS416),CS416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CT416)+CT416>$AN26,$AN26-SUM($AO416:CT416),CT416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CU416)+CU416>$AN26,$AN26-SUM($AO416:CU416),CU416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CV416)+CV416>$AN26,$AN26-SUM($AO416:CV416),CV416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CW416)+CW416>$AN26,$AN26-SUM($AO416:CW416),CW416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CX416)+CX416>$AN26,$AN26-SUM($AO416:CX416),CX416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CY416)+CY416>$AN26,$AN26-SUM($AO416:CY416),CY416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:CZ416)+CZ416>$AN26,$AN26-SUM($AO416:CZ416),CZ416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DA416)+DA416>$AN26,$AN26-SUM($AO416:DA416),DA416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DB416)+DB416>$AN26,$AN26-SUM($AO416:DB416),DB416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DC416)+DC416>$AN26,$AN26-SUM($AO416:DC416),DC416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DD416)+DD416>$AN26,$AN26-SUM($AO416:DD416),DD416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DE416)+DE416>$AN26,$AN26-SUM($AO416:DE416),DE416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DF416)+DF416>$AN26,$AN26-SUM($AO416:DF416),DF416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DG416)+DG416>$AN26,$AN26-SUM($AO416:DG416),DG416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DH416)+DH416>$AN26,$AN26-SUM($AO416:DH416),DH416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DI416)+DI416>$AN26,$AN26-SUM($AO416:DI416),DI416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DJ416)+DJ416>$AN26,$AN26-SUM($AO416:DJ416),DJ416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DK416)+DK416>$AN26,$AN26-SUM($AO416:DK416),DK416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DL416)+DL416>$AN26,$AN26-SUM($AO416:DL416),DL416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DM416)+DM416>$AN26,$AN26-SUM($AO416:DM416),DM416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DN416)+DN416>$AN26,$AN26-SUM($AO416:DN416),DN416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DO416)+DO416>$AN26,$AN26-SUM($AO416:DO416),DO416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DP416)+DP416>$AN26,$AN26-SUM($AO416:DP416),DP416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DQ416)+DQ416>$AN26,$AN26-SUM($AO416:DQ416),DQ416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DR416)+DR416>$AN26,$AN26-SUM($AO416:DR416),DR416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DS416)+DS416>$AN26,$AN26-SUM($AO416:DS416),DS416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DT416)+DT416>$AN26,$AN26-SUM($AO416:DT416),DT416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DU416)+DU416>$AN26,$AN26-SUM($AO416:DU416),DU416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DV416)+DV416>$AN26,$AN26-SUM($AO416:DV416),DV416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DW416)+DW416>$AN26,$AN26-SUM($AO416:DW416),DW416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DX416)+DX416>$AN26,$AN26-SUM($AO416:DX416),DX416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DY416)+DY416>$AN26,$AN26-SUM($AO416:DY416),DY416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:DZ416)+DZ416>$AN26,$AN26-SUM($AO416:DZ416),DZ416)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AO416:EA416)+EA416>$AN26,$AN26-SUM($AO416:EA416),EA416)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AO417:AO417)+AO417>$AN27,$AN27-SUM($AO417:AO417),AO417)","v":0},{"$f":"IF(SUM($AO417:AP417)+AP417>$AN27,$AN27-SUM($AO417:AP417),AP417)","v":0},{"$f":"IF(SUM($AO417:AQ417)+AQ417>$AN27,$AN27-SUM($AO417:AQ417),AQ417)","v":0},{"$f":"IF(SUM($AO417:AR417)+AR417>$AN27,$AN27-SUM($AO417:AR417),AR417)","v":0},{"$f":"IF(SUM($AO417:AS417)+AS417>$AN27,$AN27-SUM($AO417:AS417),AS417)","v":0},{"$f":"IF(SUM($AO417:AT417)+AT417>$AN27,$AN27-SUM($AO417:AT417),AT417)","v":0},{"$f":"IF(SUM($AO417:AU417)+AU417>$AN27,$AN27-SUM($AO417:AU417),AU417)","v":0},{"$f":"IF(SUM($AO417:AV417)+AV417>$AN27,$AN27-SUM($AO417:AV417),AV417)","v":0},{"$f":"IF(SUM($AO417:AW417)+AW417>$AN27,$AN27-SUM($AO417:AW417),AW417)","v":0},{"$f":"IF(SUM($AO417:AX417)+AX417>$AN27,$AN27-SUM($AO417:AX417),AX417)","v":0},{"$f":"IF(SUM($AO417:AY417)+AY417>$AN27,$AN27-SUM($AO417:AY417),AY417)","v":0},{"$f":"IF(SUM($AO417:AZ417)+AZ417>$AN27,$AN27-SUM($AO417:AZ417),AZ417)","v":0},{"$f":"IF(SUM($AO417:BA417)+BA417>$AN27,$AN27-SUM($AO417:BA417),BA417)","v":0},{"$f":"IF(SUM($AO417:BB417)+BB417>$AN27,$AN27-SUM($AO417:BB417),BB417)","v":0},{"$f":"IF(SUM($AO417:BC417)+BC417>$AN27,$AN27-SUM($AO417:BC417),BC417)","v":0},{"$f":"IF(SUM($AO417:BD417)+BD417>$AN27,$AN27-SUM($AO417:BD417),BD417)","v":0},{"$f":"IF(SUM($AO417:BE417)+BE417>$AN27,$AN27-SUM($AO417:BE417),BE417)","v":0},{"$f":"IF(SUM($AO417:BF417)+BF417>$AN27,$AN27-SUM($AO417:BF417),BF417)","v":0},{"$f":"IF(SUM($AO417:BG417)+BG417>$AN27,$AN27-SUM($AO417:BG417),BG417)","v":0},{"$f":"IF(SUM($AO417:BH417)+BH417>$AN27,$AN27-SUM($AO417:BH417),BH417)","v":0},{"$f":"IF(SUM($AO417:BI417)+BI417>$AN27,$AN27-SUM($AO417:BI417),BI417)","v":0},{"$f":"IF(SUM($AO417:BJ417)+BJ417>$AN27,$AN27-SUM($AO417:BJ417),BJ417)","v":0},{"$f":"IF(SUM($AO417:BK417)+BK417>$AN27,$AN27-SUM($AO417:BK417),BK417)","v":0},{"$f":"IF(SUM($AO417:BL417)+BL417>$AN27,$AN27-SUM($AO417:BL417),BL417)","v":0},{"$f":"IF(SUM($AO417:BM417)+BM417>$AN27,$AN27-SUM($AO417:BM417),BM417)","v":0},{"$f":"IF(SUM($AO417:BN417)+BN417>$AN27,$AN27-SUM($AO417:BN417),BN417)","v":0},{"$f":"IF(SUM($AO417:BO417)+BO417>$AN27,$AN27-SUM($AO417:BO417),BO417)","v":0},{"$f":"IF(SUM($AO417:BP417)+BP417>$AN27,$AN27-SUM($AO417:BP417),BP417)","v":0},{"$f":"IF(SUM($AO417:BQ417)+BQ417>$AN27,$AN27-SUM($AO417:BQ417),BQ417)","v":0},{"$f":"IF(SUM($AO417:BR417)+BR417>$AN27,$AN27-SUM($AO417:BR417),BR417)","v":0},{"$f":"IF(SUM($AO417:BS417)+BS417>$AN27,$AN27-SUM($AO417:BS417),BS417)","v":0},{"$f":"IF(SUM($AO417:BT417)+BT417>$AN27,$AN27-SUM($AO417:BT417),BT417)","v":0},{"$f":"IF(SUM($AO417:BU417)+BU417>$AN27,$AN27-SUM($AO417:BU417),BU417)","v":0},{"$f":"IF(SUM($AO417:BV417)+BV417>$AN27,$AN27-SUM($AO417:BV417),BV417)","v":0},{"$f":"IF(SUM($AO417:BW417)+BW417>$AN27,$AN27-SUM($AO417:BW417),BW417)","v":0},{"$f":"IF(SUM($AO417:BX417)+BX417>$AN27,$AN27-SUM($AO417:BX417),BX417)","v":0},{"$f":"IF(SUM($AO417:BY417)+BY417>$AN27,$AN27-SUM($AO417:BY417),BY417)","v":0},{"$f":"IF(SUM($AO417:BZ417)+BZ417>$AN27,$AN27-SUM($AO417:BZ417),BZ417)","v":0},{"$f":"IF(SUM($AO417:CA417)+CA417>$AN27,$AN27-SUM($AO417:CA417),CA417)","v":0},{"$f":"IF(SUM($AO417:CB417)+CB417>$AN27,$AN27-SUM($AO417:CB417),CB417)","v":0},{"$f":"IF(SUM($AO417:CC417)+CC417>$AN27,$AN27-SUM($AO417:CC417),CC417)","v":0},{"$f":"IF(SUM($AO417:CD417)+CD417>$AN27,$AN27-SUM($AO417:CD417),CD417)","v":0},{"$f":"IF(SUM($AO417:CE417)+CE417>$AN27,$AN27-SUM($AO417:CE417),CE417)","v":0},{"$f":"IF(SUM($AO417:CF417)+CF417>$AN27,$AN27-SUM($AO417:CF417),CF417)","v":0},{"$f":"IF(SUM($AO417:CG417)+CG417>$AN27,$AN27-SUM($AO417:CG417),CG417)","v":0},{"$f":"IF(SUM($AO417:CH417)+CH417>$AN27,$AN27-SUM($AO417:CH417),CH417)","v":0},{"$f":"IF(SUM($AO417:CI417)+CI417>$AN27,$AN27-SUM($AO417:CI417),CI417)","v":0},{"$f":"IF(SUM($AO417:CJ417)+CJ417>$AN27,$AN27-SUM($AO417:CJ417),CJ417)","v":0},{"$f":"IF(SUM($AO417:CK417)+CK417>$AN27,$AN27-SUM($AO417:CK417),CK417)","v":0},{"$f":"IF(SUM($AO417:CL417)+CL417>$AN27,$AN27-SUM($AO417:CL417),CL417)","v":0},{"$f":"IF(SUM($AO417:CM417)+CM417>$AN27,$AN27-SUM($AO417:CM417),CM417)","v":0},{"$f":"IF(SUM($AO417:CN417)+CN417>$AN27,$AN27-SUM($AO417:CN417),CN417)","v":0},{"$f":"IF(SUM($AO417:CO417)+CO417>$AN27,$AN27-SUM($AO417:CO417),CO417)","v":0},{"$f":"IF(SUM($AO417:CP417)+CP417>$AN27,$AN27-SUM($AO417:CP417),CP417)","v":0},{"$f":"IF(SUM($AO417:CQ417)+CQ417>$AN27,$AN27-SUM($AO417:CQ417),CQ417)","v":0},{"$f":"IF(SUM($AO417:CR417)+CR417>$AN27,$AN27-SUM($AO417:CR417),CR417)","v":0},{"$f":"IF(SUM($AO417:CS417)+CS417>$AN27,$AN27-SUM($AO417:CS417),CS417)","v":0},{"$f":"IF(SUM($AO417:CT417)+CT417>$AN27,$AN27-SUM($AO417:CT417),CT417)","v":0},{"$f":"IF(SUM($AO417:CU417)+CU417>$AN27,$AN27-SUM($AO417:CU417),CU417)","v":0},{"$f":"IF(SUM($AO417:CV417)+CV417>$AN27,$AN27-SUM($AO417:CV417),CV417)","v":0},{"$f":"IF(SUM($AO417:CW417)+CW417>$AN27,$AN27-SUM($AO417:CW417),CW417)","v":0},{"$f":"IF(SUM($AO417:CX417)+CX417>$AN27,$AN27-SUM($AO417:CX417),CX417)","v":0},{"$f":"IF(SUM($AO417:CY417)+CY417>$AN27,$AN27-SUM($AO417:CY417),CY417)","v":0},{"$f":"IF(SUM($AO417:CZ417)+CZ417>$AN27,$AN27-SUM($AO417:CZ417),CZ417)","v":0},{"$f":"IF(SUM($AO417:DA417)+DA417>$AN27,$AN27-SUM($AO417:DA417),DA417)","v":0},{"$f":"IF(SUM($AO417:DB417)+DB417>$AN27,$AN27-SUM($AO417:DB417),DB417)","v":0},{"$f":"IF(SUM($AO417:DC417)+DC417>$AN27,$AN27-SUM($AO417:DC417),DC417)","v":0},{"$f":"IF(SUM($AO417:DD417)+DD417>$AN27,$AN27-SUM($AO417:DD417),DD417)","v":0},{"$f":"IF(SUM($AO417:DE417)+DE417>$AN27,$AN27-SUM($AO417:DE417),DE417)","v":0},{"$f":"IF(SUM($AO417:DF417)+DF417>$AN27,$AN27-SUM($AO417:DF417),DF417)","v":0},{"$f":"IF(SUM($AO417:DG417)+DG417>$AN27,$AN27-SUM($AO417:DG417),DG417)","v":0},{"$f":"IF(SUM($AO417:DH417)+DH417>$AN27,$AN27-SUM($AO417:DH417),DH417)","v":0},{"$f":"IF(SUM($AO417:DI417)+DI417>$AN27,$AN27-SUM($AO417:DI417),DI417)","v":0},{"$f":"IF(SUM($AO417:DJ417)+DJ417>$AN27,$AN27-SUM($AO417:DJ417),DJ417)","v":0},{"$f":"IF(SUM($AO417:DK417)+DK417>$AN27,$AN27-SUM($AO417:DK417),DK417)","v":0},{"$f":"IF(SUM($AO417:DL417)+DL417>$AN27,$AN27-SUM($AO417:DL417),DL417)","v":0},{"$f":"IF(SUM($AO417:DM417)+DM417>$AN27,$AN27-SUM($AO417:DM417),DM417)","v":0},{"$f":"IF(SUM($AO417:DN417)+DN417>$AN27,$AN27-SUM($AO417:DN417),DN417)","v":0},{"$f":"IF(SUM($AO417:DO417)+DO417>$AN27,$AN27-SUM($AO417:DO417),DO417)","v":0},{"$f":"IF(SUM($AO417:DP417)+DP417>$AN27,$AN27-SUM($AO417:DP417),DP417)","v":0},{"$f":"IF(SUM($AO417:DQ417)+DQ417>$AN27,$AN27-SUM($AO417:DQ417),DQ417)","v":0},{"$f":"IF(SUM($AO417:DR417)+DR417>$AN27,$AN27-SUM($AO417:DR417),DR417)","v":0},{"$f":"IF(SUM($AO417:DS417)+DS417>$AN27,$AN27-SUM($AO417:DS417),DS417)","v":0},{"$f":"IF(SUM($AO417:DT417)+DT417>$AN27,$AN27-SUM($AO417:DT417),DT417)","v":0},{"$f":"IF(SUM($AO417:DU417)+DU417>$AN27,$AN27-SUM($AO417:DU417),DU417)","v":0},{"$f":"IF(SUM($AO417:DV417)+DV417>$AN27,$AN27-SUM($AO417:DV417),DV417)","v":0},{"$f":"IF(SUM($AO417:DW417)+DW417>$AN27,$AN27-SUM($AO417:DW417),DW417)","v":0},{"$f":"IF(SUM($AO417:DX417)+DX417>$AN27,$AN27-SUM($AO417:DX417),DX417)","v":0},{"$f":"IF(SUM($AO417:DY417)+DY417>$AN27,$AN27-SUM($AO417:DY417),DY417)","v":0},{"$f":"IF(SUM($AO417:DZ417)+DZ417>$AN27,$AN27-SUM($AO417:DZ417),DZ417)","v":0},{"$f":"IF(SUM($AO417:EA417)+EA417>$AN27,$AN27-SUM($AO417:EA417),EA417)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.07625E-5,{"$f":"IF(SUM($AO418:AO418)+AO418>$AN28,$AN28-SUM($AO418:AO418),AO418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AP418)+AP418>$AN28,$AN28-SUM($AO418:AP418),AP418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AQ418)+AQ418>$AN28,$AN28-SUM($AO418:AQ418),AQ418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AR418)+AR418>$AN28,$AN28-SUM($AO418:AR418),AR418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AS418)+AS418>$AN28,$AN28-SUM($AO418:AS418),AS418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AT418)+AT418>$AN28,$AN28-SUM($AO418:AT418),AT418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AU418)+AU418>$AN28,$AN28-SUM($AO418:AU418),AU418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AV418)+AV418>$AN28,$AN28-SUM($AO418:AV418),AV418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AW418)+AW418>$AN28,$AN28-SUM($AO418:AW418),AW418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AX418)+AX418>$AN28,$AN28-SUM($AO418:AX418),AX418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AY418)+AY418>$AN28,$AN28-SUM($AO418:AY418),AY418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:AZ418)+AZ418>$AN28,$AN28-SUM($AO418:AZ418),AZ418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BA418)+BA418>$AN28,$AN28-SUM($AO418:BA418),BA418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BB418)+BB418>$AN28,$AN28-SUM($AO418:BB418),BB418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BC418)+BC418>$AN28,$AN28-SUM($AO418:BC418),BC418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BD418)+BD418>$AN28,$AN28-SUM($AO418:BD418),BD418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BE418)+BE418>$AN28,$AN28-SUM($AO418:BE418),BE418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BF418)+BF418>$AN28,$AN28-SUM($AO418:BF418),BF418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BG418)+BG418>$AN28,$AN28-SUM($AO418:BG418),BG418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BH418)+BH418>$AN28,$AN28-SUM($AO418:BH418),BH418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BI418)+BI418>$AN28,$AN28-SUM($AO418:BI418),BI418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BJ418)+BJ418>$AN28,$AN28-SUM($AO418:BJ418),BJ418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BK418)+BK418>$AN28,$AN28-SUM($AO418:BK418),BK418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BL418)+BL418>$AN28,$AN28-SUM($AO418:BL418),BL418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BM418)+BM418>$AN28,$AN28-SUM($AO418:BM418),BM418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BN418)+BN418>$AN28,$AN28-SUM($AO418:BN418),BN418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BO418)+BO418>$AN28,$AN28-SUM($AO418:BO418),BO418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BP418)+BP418>$AN28,$AN28-SUM($AO418:BP418),BP418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BQ418)+BQ418>$AN28,$AN28-SUM($AO418:BQ418),BQ418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BR418)+BR418>$AN28,$AN28-SUM($AO418:BR418),BR418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BS418)+BS418>$AN28,$AN28-SUM($AO418:BS418),BS418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BT418)+BT418>$AN28,$AN28-SUM($AO418:BT418),BT418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BU418)+BU418>$AN28,$AN28-SUM($AO418:BU418),BU418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BV418)+BV418>$AN28,$AN28-SUM($AO418:BV418),BV418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BW418)+BW418>$AN28,$AN28-SUM($AO418:BW418),BW418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BX418)+BX418>$AN28,$AN28-SUM($AO418:BX418),BX418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BY418)+BY418>$AN28,$AN28-SUM($AO418:BY418),BY418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:BZ418)+BZ418>$AN28,$AN28-SUM($AO418:BZ418),BZ418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CA418)+CA418>$AN28,$AN28-SUM($AO418:CA418),CA418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CB418)+CB418>$AN28,$AN28-SUM($AO418:CB418),CB418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CC418)+CC418>$AN28,$AN28-SUM($AO418:CC418),CC418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CD418)+CD418>$AN28,$AN28-SUM($AO418:CD418),CD418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CE418)+CE418>$AN28,$AN28-SUM($AO418:CE418),CE418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CF418)+CF418>$AN28,$AN28-SUM($AO418:CF418),CF418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CG418)+CG418>$AN28,$AN28-SUM($AO418:CG418),CG418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CH418)+CH418>$AN28,$AN28-SUM($AO418:CH418),CH418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CI418)+CI418>$AN28,$AN28-SUM($AO418:CI418),CI418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CJ418)+CJ418>$AN28,$AN28-SUM($AO418:CJ418),CJ418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CK418)+CK418>$AN28,$AN28-SUM($AO418:CK418),CK418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CL418)+CL418>$AN28,$AN28-SUM($AO418:CL418),CL418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CM418)+CM418>$AN28,$AN28-SUM($AO418:CM418),CM418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CN418)+CN418>$AN28,$AN28-SUM($AO418:CN418),CN418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CO418)+CO418>$AN28,$AN28-SUM($AO418:CO418),CO418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CP418)+CP418>$AN28,$AN28-SUM($AO418:CP418),CP418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CQ418)+CQ418>$AN28,$AN28-SUM($AO418:CQ418),CQ418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CR418)+CR418>$AN28,$AN28-SUM($AO418:CR418),CR418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CS418)+CS418>$AN28,$AN28-SUM($AO418:CS418),CS418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CT418)+CT418>$AN28,$AN28-SUM($AO418:CT418),CT418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CU418)+CU418>$AN28,$AN28-SUM($AO418:CU418),CU418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CV418)+CV418>$AN28,$AN28-SUM($AO418:CV418),CV418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CW418)+CW418>$AN28,$AN28-SUM($AO418:CW418),CW418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CX418)+CX418>$AN28,$AN28-SUM($AO418:CX418),CX418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CY418)+CY418>$AN28,$AN28-SUM($AO418:CY418),CY418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:CZ418)+CZ418>$AN28,$AN28-SUM($AO418:CZ418),CZ418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DA418)+DA418>$AN28,$AN28-SUM($AO418:DA418),DA418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DB418)+DB418>$AN28,$AN28-SUM($AO418:DB418),DB418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DC418)+DC418>$AN28,$AN28-SUM($AO418:DC418),DC418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DD418)+DD418>$AN28,$AN28-SUM($AO418:DD418),DD418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DE418)+DE418>$AN28,$AN28-SUM($AO418:DE418),DE418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DF418)+DF418>$AN28,$AN28-SUM($AO418:DF418),DF418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DG418)+DG418>$AN28,$AN28-SUM($AO418:DG418),DG418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DH418)+DH418>$AN28,$AN28-SUM($AO418:DH418),DH418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DI418)+DI418>$AN28,$AN28-SUM($AO418:DI418),DI418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DJ418)+DJ418>$AN28,$AN28-SUM($AO418:DJ418),DJ418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DK418)+DK418>$AN28,$AN28-SUM($AO418:DK418),DK418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DL418)+DL418>$AN28,$AN28-SUM($AO418:DL418),DL418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DM418)+DM418>$AN28,$AN28-SUM($AO418:DM418),DM418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DN418)+DN418>$AN28,$AN28-SUM($AO418:DN418),DN418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DO418)+DO418>$AN28,$AN28-SUM($AO418:DO418),DO418)","v":2.07625E-5},{"$f":"IF(SUM($AO418:DP418)+DP418>$AN28,$AN28-SUM($AO418:DP418),DP418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DQ418)+DQ418>$AN28,$AN28-SUM($AO418:DQ418),DQ418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DR418)+DR418>$AN28,$AN28-SUM($AO418:DR418),DR418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DS418)+DS418>$AN28,$AN28-SUM($AO418:DS418),DS418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DT418)+DT418>$AN28,$AN28-SUM($AO418:DT418),DT418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DU418)+DU418>$AN28,$AN28-SUM($AO418:DU418),DU418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DV418)+DV418>$AN28,$AN28-SUM($AO418:DV418),DV418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DW418)+DW418>$AN28,$AN28-SUM($AO418:DW418),DW418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DX418)+DX418>$AN28,$AN28-SUM($AO418:DX418),DX418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DY418)+DY418>$AN28,$AN28-SUM($AO418:DY418),DY418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:DZ418)+DZ418>$AN28,$AN28-SUM($AO418:DZ418),DZ418)","v":-2.1684043449710089E-18},{"$f":"IF(SUM($AO418:EA418)+EA418>$AN28,$AN28-SUM($AO418:EA418),EA418)","v":-2.1684043449710089E-18}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4993474999999999E-4,{"$f":"IF(SUM($AO419:AO419)+AO419>$AN29,$AN29-SUM($AO419:AO419),AO419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AP419)+AP419>$AN29,$AN29-SUM($AO419:AP419),AP419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AQ419)+AQ419>$AN29,$AN29-SUM($AO419:AQ419),AQ419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AR419)+AR419>$AN29,$AN29-SUM($AO419:AR419),AR419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AS419)+AS419>$AN29,$AN29-SUM($AO419:AS419),AS419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AT419)+AT419>$AN29,$AN29-SUM($AO419:AT419),AT419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AU419)+AU419>$AN29,$AN29-SUM($AO419:AU419),AU419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AV419)+AV419>$AN29,$AN29-SUM($AO419:AV419),AV419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AW419)+AW419>$AN29,$AN29-SUM($AO419:AW419),AW419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AX419)+AX419>$AN29,$AN29-SUM($AO419:AX419),AX419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AY419)+AY419>$AN29,$AN29-SUM($AO419:AY419),AY419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:AZ419)+AZ419>$AN29,$AN29-SUM($AO419:AZ419),AZ419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BA419)+BA419>$AN29,$AN29-SUM($AO419:BA419),BA419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BB419)+BB419>$AN29,$AN29-SUM($AO419:BB419),BB419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BC419)+BC419>$AN29,$AN29-SUM($AO419:BC419),BC419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BD419)+BD419>$AN29,$AN29-SUM($AO419:BD419),BD419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BE419)+BE419>$AN29,$AN29-SUM($AO419:BE419),BE419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BF419)+BF419>$AN29,$AN29-SUM($AO419:BF419),BF419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BG419)+BG419>$AN29,$AN29-SUM($AO419:BG419),BG419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BH419)+BH419>$AN29,$AN29-SUM($AO419:BH419),BH419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BI419)+BI419>$AN29,$AN29-SUM($AO419:BI419),BI419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BJ419)+BJ419>$AN29,$AN29-SUM($AO419:BJ419),BJ419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BK419)+BK419>$AN29,$AN29-SUM($AO419:BK419),BK419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BL419)+BL419>$AN29,$AN29-SUM($AO419:BL419),BL419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BM419)+BM419>$AN29,$AN29-SUM($AO419:BM419),BM419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BN419)+BN419>$AN29,$AN29-SUM($AO419:BN419),BN419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BO419)+BO419>$AN29,$AN29-SUM($AO419:BO419),BO419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BP419)+BP419>$AN29,$AN29-SUM($AO419:BP419),BP419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BQ419)+BQ419>$AN29,$AN29-SUM($AO419:BQ419),BQ419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BR419)+BR419>$AN29,$AN29-SUM($AO419:BR419),BR419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BS419)+BS419>$AN29,$AN29-SUM($AO419:BS419),BS419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BT419)+BT419>$AN29,$AN29-SUM($AO419:BT419),BT419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BU419)+BU419>$AN29,$AN29-SUM($AO419:BU419),BU419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BV419)+BV419>$AN29,$AN29-SUM($AO419:BV419),BV419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BW419)+BW419>$AN29,$AN29-SUM($AO419:BW419),BW419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BX419)+BX419>$AN29,$AN29-SUM($AO419:BX419),BX419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BY419)+BY419>$AN29,$AN29-SUM($AO419:BY419),BY419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:BZ419)+BZ419>$AN29,$AN29-SUM($AO419:BZ419),BZ419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:CA419)+CA419>$AN29,$AN29-SUM($AO419:CA419),CA419)","v":1.4993474999999999E-4},{"$f":"IF(SUM($AO419:CB419)+CB419>$AN29,$AN29-SUM($AO419:CB419),CB419)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CC419)+CC419>$AN29,$AN29-SUM($AO419:CC419),CC419)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CD419)+CD419>$AN29,$AN29-SUM($AO419:CD419),CD419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CE419)+CE419>$AN29,$AN29-SUM($AO419:CE419),CE419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CF419)+CF419>$AN29,$AN29-SUM($AO419:CF419),CF419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CG419)+CG419>$AN29,$AN29-SUM($AO419:CG419),CG419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CH419)+CH419>$AN29,$AN29-SUM($AO419:CH419),CH419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CI419)+CI419>$AN29,$AN29-SUM($AO419:CI419),CI419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CJ419)+CJ419>$AN29,$AN29-SUM($AO419:CJ419),CJ419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CK419)+CK419>$AN29,$AN29-SUM($AO419:CK419),CK419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CL419)+CL419>$AN29,$AN29-SUM($AO419:CL419),CL419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CM419)+CM419>$AN29,$AN29-SUM($AO419:CM419),CM419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CN419)+CN419>$AN29,$AN29-SUM($AO419:CN419),CN419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CO419)+CO419>$AN29,$AN29-SUM($AO419:CO419),CO419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CP419)+CP419>$AN29,$AN29-SUM($AO419:CP419),CP419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CQ419)+CQ419>$AN29,$AN29-SUM($AO419:CQ419),CQ419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CR419)+CR419>$AN29,$AN29-SUM($AO419:CR419),CR419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CS419)+CS419>$AN29,$AN29-SUM($AO419:CS419),CS419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CT419)+CT419>$AN29,$AN29-SUM($AO419:CT419),CT419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CU419)+CU419>$AN29,$AN29-SUM($AO419:CU419),CU419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CV419)+CV419>$AN29,$AN29-SUM($AO419:CV419),CV419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CW419)+CW419>$AN29,$AN29-SUM($AO419:CW419),CW419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CX419)+CX419>$AN29,$AN29-SUM($AO419:CX419),CX419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CY419)+CY419>$AN29,$AN29-SUM($AO419:CY419),CY419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:CZ419)+CZ419>$AN29,$AN29-SUM($AO419:CZ419),CZ419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DA419)+DA419>$AN29,$AN29-SUM($AO419:DA419),DA419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DB419)+DB419>$AN29,$AN29-SUM($AO419:DB419),DB419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DC419)+DC419>$AN29,$AN29-SUM($AO419:DC419),DC419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DD419)+DD419>$AN29,$AN29-SUM($AO419:DD419),DD419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DE419)+DE419>$AN29,$AN29-SUM($AO419:DE419),DE419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DF419)+DF419>$AN29,$AN29-SUM($AO419:DF419),DF419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DG419)+DG419>$AN29,$AN29-SUM($AO419:DG419),DG419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DH419)+DH419>$AN29,$AN29-SUM($AO419:DH419),DH419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DI419)+DI419>$AN29,$AN29-SUM($AO419:DI419),DI419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DJ419)+DJ419>$AN29,$AN29-SUM($AO419:DJ419),DJ419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DK419)+DK419>$AN29,$AN29-SUM($AO419:DK419),DK419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DL419)+DL419>$AN29,$AN29-SUM($AO419:DL419),DL419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DM419)+DM419>$AN29,$AN29-SUM($AO419:DM419),DM419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DN419)+DN419>$AN29,$AN29-SUM($AO419:DN419),DN419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DO419)+DO419>$AN29,$AN29-SUM($AO419:DO419),DO419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DP419)+DP419>$AN29,$AN29-SUM($AO419:DP419),DP419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DQ419)+DQ419>$AN29,$AN29-SUM($AO419:DQ419),DQ419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DR419)+DR419>$AN29,$AN29-SUM($AO419:DR419),DR419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DS419)+DS419>$AN29,$AN29-SUM($AO419:DS419),DS419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DT419)+DT419>$AN29,$AN29-SUM($AO419:DT419),DT419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DU419)+DU419>$AN29,$AN29-SUM($AO419:DU419),DU419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DV419)+DV419>$AN29,$AN29-SUM($AO419:DV419),DV419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DW419)+DW419>$AN29,$AN29-SUM($AO419:DW419),DW419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DX419)+DX419>$AN29,$AN29-SUM($AO419:DX419),DX419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DY419)+DY419>$AN29,$AN29-SUM($AO419:DY419),DY419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:DZ419)+DZ419>$AN29,$AN29-SUM($AO419:DZ419),DZ419)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AO419:EA419)+EA419>$AN29,$AN29-SUM($AO419:EA419),EA419)","v":-3.4694469519536142E-18}]
[]
[null,"Depreciation:  2008 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO22/$F423","v":0},{"$f":"IF(SUM($AP423:AP423)+AP423>$AO22,$AO22-SUM($AP423:AP423),AP423)","v":0},{"$f":"IF(SUM($AP423:AQ423)+AQ423>$AO22,$AO22-SUM($AP423:AQ423),AQ423)","v":0},{"$f":"IF(SUM($AP423:AR423)+AR423>$AO22,$AO22-SUM($AP423:AR423),AR423)","v":0},{"$f":"IF(SUM($AP423:AS423)+AS423>$AO22,$AO22-SUM($AP423:AS423),AS423)","v":0},{"$f":"IF(SUM($AP423:AT423)+AT423>$AO22,$AO22-SUM($AP423:AT423),AT423)","v":0},{"$f":"IF(SUM($AP423:AU423)+AU423>$AO22,$AO22-SUM($AP423:AU423),AU423)","v":0},{"$f":"IF(SUM($AP423:AV423)+AV423>$AO22,$AO22-SUM($AP423:AV423),AV423)","v":0},{"$f":"IF(SUM($AP423:AW423)+AW423>$AO22,$AO22-SUM($AP423:AW423),AW423)","v":0},{"$f":"IF(SUM($AP423:AX423)+AX423>$AO22,$AO22-SUM($AP423:AX423),AX423)","v":0},{"$f":"IF(SUM($AP423:AY423)+AY423>$AO22,$AO22-SUM($AP423:AY423),AY423)","v":0},{"$f":"IF(SUM($AP423:AZ423)+AZ423>$AO22,$AO22-SUM($AP423:AZ423),AZ423)","v":0},{"$f":"IF(SUM($AP423:BA423)+BA423>$AO22,$AO22-SUM($AP423:BA423),BA423)","v":0},{"$f":"IF(SUM($AP423:BB423)+BB423>$AO22,$AO22-SUM($AP423:BB423),BB423)","v":0},{"$f":"IF(SUM($AP423:BC423)+BC423>$AO22,$AO22-SUM($AP423:BC423),BC423)","v":0},{"$f":"IF(SUM($AP423:BD423)+BD423>$AO22,$AO22-SUM($AP423:BD423),BD423)","v":0},{"$f":"IF(SUM($AP423:BE423)+BE423>$AO22,$AO22-SUM($AP423:BE423),BE423)","v":0},{"$f":"IF(SUM($AP423:BF423)+BF423>$AO22,$AO22-SUM($AP423:BF423),BF423)","v":0},{"$f":"IF(SUM($AP423:BG423)+BG423>$AO22,$AO22-SUM($AP423:BG423),BG423)","v":0},{"$f":"IF(SUM($AP423:BH423)+BH423>$AO22,$AO22-SUM($AP423:BH423),BH423)","v":0},{"$f":"IF(SUM($AP423:BI423)+BI423>$AO22,$AO22-SUM($AP423:BI423),BI423)","v":0},{"$f":"IF(SUM($AP423:BJ423)+BJ423>$AO22,$AO22-SUM($AP423:BJ423),BJ423)","v":0},{"$f":"IF(SUM($AP423:BK423)+BK423>$AO22,$AO22-SUM($AP423:BK423),BK423)","v":0},{"$f":"IF(SUM($AP423:BL423)+BL423>$AO22,$AO22-SUM($AP423:BL423),BL423)","v":0},{"$f":"IF(SUM($AP423:BM423)+BM423>$AO22,$AO22-SUM($AP423:BM423),BM423)","v":0},{"$f":"IF(SUM($AP423:BN423)+BN423>$AO22,$AO22-SUM($AP423:BN423),BN423)","v":0},{"$f":"IF(SUM($AP423:BO423)+BO423>$AO22,$AO22-SUM($AP423:BO423),BO423)","v":0},{"$f":"IF(SUM($AP423:BP423)+BP423>$AO22,$AO22-SUM($AP423:BP423),BP423)","v":0},{"$f":"IF(SUM($AP423:BQ423)+BQ423>$AO22,$AO22-SUM($AP423:BQ423),BQ423)","v":0},{"$f":"IF(SUM($AP423:BR423)+BR423>$AO22,$AO22-SUM($AP423:BR423),BR423)","v":0},{"$f":"IF(SUM($AP423:BS423)+BS423>$AO22,$AO22-SUM($AP423:BS423),BS423)","v":0},{"$f":"IF(SUM($AP423:BT423)+BT423>$AO22,$AO22-SUM($AP423:BT423),BT423)","v":0},{"$f":"IF(SUM($AP423:BU423)+BU423>$AO22,$AO22-SUM($AP423:BU423),BU423)","v":0},{"$f":"IF(SUM($AP423:BV423)+BV423>$AO22,$AO22-SUM($AP423:BV423),BV423)","v":0},{"$f":"IF(SUM($AP423:BW423)+BW423>$AO22,$AO22-SUM($AP423:BW423),BW423)","v":0},{"$f":"IF(SUM($AP423:BX423)+BX423>$AO22,$AO22-SUM($AP423:BX423),BX423)","v":0},{"$f":"IF(SUM($AP423:BY423)+BY423>$AO22,$AO22-SUM($AP423:BY423),BY423)","v":0},{"$f":"IF(SUM($AP423:BZ423)+BZ423>$AO22,$AO22-SUM($AP423:BZ423),BZ423)","v":0},{"$f":"IF(SUM($AP423:CA423)+CA423>$AO22,$AO22-SUM($AP423:CA423),CA423)","v":0},{"$f":"IF(SUM($AP423:CB423)+CB423>$AO22,$AO22-SUM($AP423:CB423),CB423)","v":0},{"$f":"IF(SUM($AP423:CC423)+CC423>$AO22,$AO22-SUM($AP423:CC423),CC423)","v":0},{"$f":"IF(SUM($AP423:CD423)+CD423>$AO22,$AO22-SUM($AP423:CD423),CD423)","v":0},{"$f":"IF(SUM($AP423:CE423)+CE423>$AO22,$AO22-SUM($AP423:CE423),CE423)","v":0},{"$f":"IF(SUM($AP423:CF423)+CF423>$AO22,$AO22-SUM($AP423:CF423),CF423)","v":0},{"$f":"IF(SUM($AP423:CG423)+CG423>$AO22,$AO22-SUM($AP423:CG423),CG423)","v":0},{"$f":"IF(SUM($AP423:CH423)+CH423>$AO22,$AO22-SUM($AP423:CH423),CH423)","v":0},{"$f":"IF(SUM($AP423:CI423)+CI423>$AO22,$AO22-SUM($AP423:CI423),CI423)","v":0},{"$f":"IF(SUM($AP423:CJ423)+CJ423>$AO22,$AO22-SUM($AP423:CJ423),CJ423)","v":0},{"$f":"IF(SUM($AP423:CK423)+CK423>$AO22,$AO22-SUM($AP423:CK423),CK423)","v":0},{"$f":"IF(SUM($AP423:CL423)+CL423>$AO22,$AO22-SUM($AP423:CL423),CL423)","v":0},{"$f":"IF(SUM($AP423:CM423)+CM423>$AO22,$AO22-SUM($AP423:CM423),CM423)","v":0},{"$f":"IF(SUM($AP423:CN423)+CN423>$AO22,$AO22-SUM($AP423:CN423),CN423)","v":0},{"$f":"IF(SUM($AP423:CO423)+CO423>$AO22,$AO22-SUM($AP423:CO423),CO423)","v":0},{"$f":"IF(SUM($AP423:CP423)+CP423>$AO22,$AO22-SUM($AP423:CP423),CP423)","v":0},{"$f":"IF(SUM($AP423:CQ423)+CQ423>$AO22,$AO22-SUM($AP423:CQ423),CQ423)","v":0},{"$f":"IF(SUM($AP423:CR423)+CR423>$AO22,$AO22-SUM($AP423:CR423),CR423)","v":0},{"$f":"IF(SUM($AP423:CS423)+CS423>$AO22,$AO22-SUM($AP423:CS423),CS423)","v":0},{"$f":"IF(SUM($AP423:CT423)+CT423>$AO22,$AO22-SUM($AP423:CT423),CT423)","v":0},{"$f":"IF(SUM($AP423:CU423)+CU423>$AO22,$AO22-SUM($AP423:CU423),CU423)","v":0},{"$f":"IF(SUM($AP423:CV423)+CV423>$AO22,$AO22-SUM($AP423:CV423),CV423)","v":0},{"$f":"IF(SUM($AP423:CW423)+CW423>$AO22,$AO22-SUM($AP423:CW423),CW423)","v":0},{"$f":"IF(SUM($AP423:CX423)+CX423>$AO22,$AO22-SUM($AP423:CX423),CX423)","v":0},{"$f":"IF(SUM($AP423:CY423)+CY423>$AO22,$AO22-SUM($AP423:CY423),CY423)","v":0},{"$f":"IF(SUM($AP423:CZ423)+CZ423>$AO22,$AO22-SUM($AP423:CZ423),CZ423)","v":0},{"$f":"IF(SUM($AP423:DA423)+DA423>$AO22,$AO22-SUM($AP423:DA423),DA423)","v":0},{"$f":"IF(SUM($AP423:DB423)+DB423>$AO22,$AO22-SUM($AP423:DB423),DB423)","v":0},{"$f":"IF(SUM($AP423:DC423)+DC423>$AO22,$AO22-SUM($AP423:DC423),DC423)","v":0},{"$f":"IF(SUM($AP423:DD423)+DD423>$AO22,$AO22-SUM($AP423:DD423),DD423)","v":0},{"$f":"IF(SUM($AP423:DE423)+DE423>$AO22,$AO22-SUM($AP423:DE423),DE423)","v":0},{"$f":"IF(SUM($AP423:DF423)+DF423>$AO22,$AO22-SUM($AP423:DF423),DF423)","v":0},{"$f":"IF(SUM($AP423:DG423)+DG423>$AO22,$AO22-SUM($AP423:DG423),DG423)","v":0},{"$f":"IF(SUM($AP423:DH423)+DH423>$AO22,$AO22-SUM($AP423:DH423),DH423)","v":0},{"$f":"IF(SUM($AP423:DI423)+DI423>$AO22,$AO22-SUM($AP423:DI423),DI423)","v":0},{"$f":"IF(SUM($AP423:DJ423)+DJ423>$AO22,$AO22-SUM($AP423:DJ423),DJ423)","v":0},{"$f":"IF(SUM($AP423:DK423)+DK423>$AO22,$AO22-SUM($AP423:DK423),DK423)","v":0},{"$f":"IF(SUM($AP423:DL423)+DL423>$AO22,$AO22-SUM($AP423:DL423),DL423)","v":0},{"$f":"IF(SUM($AP423:DM423)+DM423>$AO22,$AO22-SUM($AP423:DM423),DM423)","v":0},{"$f":"IF(SUM($AP423:DN423)+DN423>$AO22,$AO22-SUM($AP423:DN423),DN423)","v":0},{"$f":"IF(SUM($AP423:DO423)+DO423>$AO22,$AO22-SUM($AP423:DO423),DO423)","v":0},{"$f":"IF(SUM($AP423:DP423)+DP423>$AO22,$AO22-SUM($AP423:DP423),DP423)","v":0},{"$f":"IF(SUM($AP423:DQ423)+DQ423>$AO22,$AO22-SUM($AP423:DQ423),DQ423)","v":0},{"$f":"IF(SUM($AP423:DR423)+DR423>$AO22,$AO22-SUM($AP423:DR423),DR423)","v":0},{"$f":"IF(SUM($AP423:DS423)+DS423>$AO22,$AO22-SUM($AP423:DS423),DS423)","v":0},{"$f":"IF(SUM($AP423:DT423)+DT423>$AO22,$AO22-SUM($AP423:DT423),DT423)","v":0},{"$f":"IF(SUM($AP423:DU423)+DU423>$AO22,$AO22-SUM($AP423:DU423),DU423)","v":0},{"$f":"IF(SUM($AP423:DV423)+DV423>$AO22,$AO22-SUM($AP423:DV423),DV423)","v":0},{"$f":"IF(SUM($AP423:DW423)+DW423>$AO22,$AO22-SUM($AP423:DW423),DW423)","v":0},{"$f":"IF(SUM($AP423:DX423)+DX423>$AO22,$AO22-SUM($AP423:DX423),DX423)","v":0},{"$f":"IF(SUM($AP423:DY423)+DY423>$AO22,$AO22-SUM($AP423:DY423),DY423)","v":0},{"$f":"IF(SUM($AP423:DZ423)+DZ423>$AO22,$AO22-SUM($AP423:DZ423),DZ423)","v":0},{"$f":"IF(SUM($AP423:EA423)+EA423>$AO22,$AO22-SUM($AP423:EA423),EA423)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AP424:AP424)+AP424>$AO23,$AO23-SUM($AP424:AP424),AP424)","v":0},{"$f":"IF(SUM($AP424:AQ424)+AQ424>$AO23,$AO23-SUM($AP424:AQ424),AQ424)","v":0},{"$f":"IF(SUM($AP424:AR424)+AR424>$AO23,$AO23-SUM($AP424:AR424),AR424)","v":0},{"$f":"IF(SUM($AP424:AS424)+AS424>$AO23,$AO23-SUM($AP424:AS424),AS424)","v":0},{"$f":"IF(SUM($AP424:AT424)+AT424>$AO23,$AO23-SUM($AP424:AT424),AT424)","v":0},{"$f":"IF(SUM($AP424:AU424)+AU424>$AO23,$AO23-SUM($AP424:AU424),AU424)","v":0},{"$f":"IF(SUM($AP424:AV424)+AV424>$AO23,$AO23-SUM($AP424:AV424),AV424)","v":0},{"$f":"IF(SUM($AP424:AW424)+AW424>$AO23,$AO23-SUM($AP424:AW424),AW424)","v":0},{"$f":"IF(SUM($AP424:AX424)+AX424>$AO23,$AO23-SUM($AP424:AX424),AX424)","v":0},{"$f":"IF(SUM($AP424:AY424)+AY424>$AO23,$AO23-SUM($AP424:AY424),AY424)","v":0},{"$f":"IF(SUM($AP424:AZ424)+AZ424>$AO23,$AO23-SUM($AP424:AZ424),AZ424)","v":0},{"$f":"IF(SUM($AP424:BA424)+BA424>$AO23,$AO23-SUM($AP424:BA424),BA424)","v":0},{"$f":"IF(SUM($AP424:BB424)+BB424>$AO23,$AO23-SUM($AP424:BB424),BB424)","v":0},{"$f":"IF(SUM($AP424:BC424)+BC424>$AO23,$AO23-SUM($AP424:BC424),BC424)","v":0},{"$f":"IF(SUM($AP424:BD424)+BD424>$AO23,$AO23-SUM($AP424:BD424),BD424)","v":0},{"$f":"IF(SUM($AP424:BE424)+BE424>$AO23,$AO23-SUM($AP424:BE424),BE424)","v":0},{"$f":"IF(SUM($AP424:BF424)+BF424>$AO23,$AO23-SUM($AP424:BF424),BF424)","v":0},{"$f":"IF(SUM($AP424:BG424)+BG424>$AO23,$AO23-SUM($AP424:BG424),BG424)","v":0},{"$f":"IF(SUM($AP424:BH424)+BH424>$AO23,$AO23-SUM($AP424:BH424),BH424)","v":0},{"$f":"IF(SUM($AP424:BI424)+BI424>$AO23,$AO23-SUM($AP424:BI424),BI424)","v":0},{"$f":"IF(SUM($AP424:BJ424)+BJ424>$AO23,$AO23-SUM($AP424:BJ424),BJ424)","v":0},{"$f":"IF(SUM($AP424:BK424)+BK424>$AO23,$AO23-SUM($AP424:BK424),BK424)","v":0},{"$f":"IF(SUM($AP424:BL424)+BL424>$AO23,$AO23-SUM($AP424:BL424),BL424)","v":0},{"$f":"IF(SUM($AP424:BM424)+BM424>$AO23,$AO23-SUM($AP424:BM424),BM424)","v":0},{"$f":"IF(SUM($AP424:BN424)+BN424>$AO23,$AO23-SUM($AP424:BN424),BN424)","v":0},{"$f":"IF(SUM($AP424:BO424)+BO424>$AO23,$AO23-SUM($AP424:BO424),BO424)","v":0},{"$f":"IF(SUM($AP424:BP424)+BP424>$AO23,$AO23-SUM($AP424:BP424),BP424)","v":0},{"$f":"IF(SUM($AP424:BQ424)+BQ424>$AO23,$AO23-SUM($AP424:BQ424),BQ424)","v":0},{"$f":"IF(SUM($AP424:BR424)+BR424>$AO23,$AO23-SUM($AP424:BR424),BR424)","v":0},{"$f":"IF(SUM($AP424:BS424)+BS424>$AO23,$AO23-SUM($AP424:BS424),BS424)","v":0},{"$f":"IF(SUM($AP424:BT424)+BT424>$AO23,$AO23-SUM($AP424:BT424),BT424)","v":0},{"$f":"IF(SUM($AP424:BU424)+BU424>$AO23,$AO23-SUM($AP424:BU424),BU424)","v":0},{"$f":"IF(SUM($AP424:BV424)+BV424>$AO23,$AO23-SUM($AP424:BV424),BV424)","v":0},{"$f":"IF(SUM($AP424:BW424)+BW424>$AO23,$AO23-SUM($AP424:BW424),BW424)","v":0},{"$f":"IF(SUM($AP424:BX424)+BX424>$AO23,$AO23-SUM($AP424:BX424),BX424)","v":0},{"$f":"IF(SUM($AP424:BY424)+BY424>$AO23,$AO23-SUM($AP424:BY424),BY424)","v":0},{"$f":"IF(SUM($AP424:BZ424)+BZ424>$AO23,$AO23-SUM($AP424:BZ424),BZ424)","v":0},{"$f":"IF(SUM($AP424:CA424)+CA424>$AO23,$AO23-SUM($AP424:CA424),CA424)","v":0},{"$f":"IF(SUM($AP424:CB424)+CB424>$AO23,$AO23-SUM($AP424:CB424),CB424)","v":0},{"$f":"IF(SUM($AP424:CC424)+CC424>$AO23,$AO23-SUM($AP424:CC424),CC424)","v":0},{"$f":"IF(SUM($AP424:CD424)+CD424>$AO23,$AO23-SUM($AP424:CD424),CD424)","v":0},{"$f":"IF(SUM($AP424:CE424)+CE424>$AO23,$AO23-SUM($AP424:CE424),CE424)","v":0},{"$f":"IF(SUM($AP424:CF424)+CF424>$AO23,$AO23-SUM($AP424:CF424),CF424)","v":0},{"$f":"IF(SUM($AP424:CG424)+CG424>$AO23,$AO23-SUM($AP424:CG424),CG424)","v":0},{"$f":"IF(SUM($AP424:CH424)+CH424>$AO23,$AO23-SUM($AP424:CH424),CH424)","v":0},{"$f":"IF(SUM($AP424:CI424)+CI424>$AO23,$AO23-SUM($AP424:CI424),CI424)","v":0},{"$f":"IF(SUM($AP424:CJ424)+CJ424>$AO23,$AO23-SUM($AP424:CJ424),CJ424)","v":0},{"$f":"IF(SUM($AP424:CK424)+CK424>$AO23,$AO23-SUM($AP424:CK424),CK424)","v":0},{"$f":"IF(SUM($AP424:CL424)+CL424>$AO23,$AO23-SUM($AP424:CL424),CL424)","v":0},{"$f":"IF(SUM($AP424:CM424)+CM424>$AO23,$AO23-SUM($AP424:CM424),CM424)","v":0},{"$f":"IF(SUM($AP424:CN424)+CN424>$AO23,$AO23-SUM($AP424:CN424),CN424)","v":0},{"$f":"IF(SUM($AP424:CO424)+CO424>$AO23,$AO23-SUM($AP424:CO424),CO424)","v":0},{"$f":"IF(SUM($AP424:CP424)+CP424>$AO23,$AO23-SUM($AP424:CP424),CP424)","v":0},{"$f":"IF(SUM($AP424:CQ424)+CQ424>$AO23,$AO23-SUM($AP424:CQ424),CQ424)","v":0},{"$f":"IF(SUM($AP424:CR424)+CR424>$AO23,$AO23-SUM($AP424:CR424),CR424)","v":0},{"$f":"IF(SUM($AP424:CS424)+CS424>$AO23,$AO23-SUM($AP424:CS424),CS424)","v":0},{"$f":"IF(SUM($AP424:CT424)+CT424>$AO23,$AO23-SUM($AP424:CT424),CT424)","v":0},{"$f":"IF(SUM($AP424:CU424)+CU424>$AO23,$AO23-SUM($AP424:CU424),CU424)","v":0},{"$f":"IF(SUM($AP424:CV424)+CV424>$AO23,$AO23-SUM($AP424:CV424),CV424)","v":0},{"$f":"IF(SUM($AP424:CW424)+CW424>$AO23,$AO23-SUM($AP424:CW424),CW424)","v":0},{"$f":"IF(SUM($AP424:CX424)+CX424>$AO23,$AO23-SUM($AP424:CX424),CX424)","v":0},{"$f":"IF(SUM($AP424:CY424)+CY424>$AO23,$AO23-SUM($AP424:CY424),CY424)","v":0},{"$f":"IF(SUM($AP424:CZ424)+CZ424>$AO23,$AO23-SUM($AP424:CZ424),CZ424)","v":0},{"$f":"IF(SUM($AP424:DA424)+DA424>$AO23,$AO23-SUM($AP424:DA424),DA424)","v":0},{"$f":"IF(SUM($AP424:DB424)+DB424>$AO23,$AO23-SUM($AP424:DB424),DB424)","v":0},{"$f":"IF(SUM($AP424:DC424)+DC424>$AO23,$AO23-SUM($AP424:DC424),DC424)","v":0},{"$f":"IF(SUM($AP424:DD424)+DD424>$AO23,$AO23-SUM($AP424:DD424),DD424)","v":0},{"$f":"IF(SUM($AP424:DE424)+DE424>$AO23,$AO23-SUM($AP424:DE424),DE424)","v":0},{"$f":"IF(SUM($AP424:DF424)+DF424>$AO23,$AO23-SUM($AP424:DF424),DF424)","v":0},{"$f":"IF(SUM($AP424:DG424)+DG424>$AO23,$AO23-SUM($AP424:DG424),DG424)","v":0},{"$f":"IF(SUM($AP424:DH424)+DH424>$AO23,$AO23-SUM($AP424:DH424),DH424)","v":0},{"$f":"IF(SUM($AP424:DI424)+DI424>$AO23,$AO23-SUM($AP424:DI424),DI424)","v":0},{"$f":"IF(SUM($AP424:DJ424)+DJ424>$AO23,$AO23-SUM($AP424:DJ424),DJ424)","v":0},{"$f":"IF(SUM($AP424:DK424)+DK424>$AO23,$AO23-SUM($AP424:DK424),DK424)","v":0},{"$f":"IF(SUM($AP424:DL424)+DL424>$AO23,$AO23-SUM($AP424:DL424),DL424)","v":0},{"$f":"IF(SUM($AP424:DM424)+DM424>$AO23,$AO23-SUM($AP424:DM424),DM424)","v":0},{"$f":"IF(SUM($AP424:DN424)+DN424>$AO23,$AO23-SUM($AP424:DN424),DN424)","v":0},{"$f":"IF(SUM($AP424:DO424)+DO424>$AO23,$AO23-SUM($AP424:DO424),DO424)","v":0},{"$f":"IF(SUM($AP424:DP424)+DP424>$AO23,$AO23-SUM($AP424:DP424),DP424)","v":0},{"$f":"IF(SUM($AP424:DQ424)+DQ424>$AO23,$AO23-SUM($AP424:DQ424),DQ424)","v":0},{"$f":"IF(SUM($AP424:DR424)+DR424>$AO23,$AO23-SUM($AP424:DR424),DR424)","v":0},{"$f":"IF(SUM($AP424:DS424)+DS424>$AO23,$AO23-SUM($AP424:DS424),DS424)","v":0},{"$f":"IF(SUM($AP424:DT424)+DT424>$AO23,$AO23-SUM($AP424:DT424),DT424)","v":0},{"$f":"IF(SUM($AP424:DU424)+DU424>$AO23,$AO23-SUM($AP424:DU424),DU424)","v":0},{"$f":"IF(SUM($AP424:DV424)+DV424>$AO23,$AO23-SUM($AP424:DV424),DV424)","v":0},{"$f":"IF(SUM($AP424:DW424)+DW424>$AO23,$AO23-SUM($AP424:DW424),DW424)","v":0},{"$f":"IF(SUM($AP424:DX424)+DX424>$AO23,$AO23-SUM($AP424:DX424),DX424)","v":0},{"$f":"IF(SUM($AP424:DY424)+DY424>$AO23,$AO23-SUM($AP424:DY424),DY424)","v":0},{"$f":"IF(SUM($AP424:DZ424)+DZ424>$AO23,$AO23-SUM($AP424:DZ424),DZ424)","v":0},{"$f":"IF(SUM($AP424:EA424)+EA424>$AO23,$AO23-SUM($AP424:EA424),EA424)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AP425:AP425)+AP425>$AO24,$AO24-SUM($AP425:AP425),AP425)","v":0},{"$f":"IF(SUM($AP425:AQ425)+AQ425>$AO24,$AO24-SUM($AP425:AQ425),AQ425)","v":0},{"$f":"IF(SUM($AP425:AR425)+AR425>$AO24,$AO24-SUM($AP425:AR425),AR425)","v":0},{"$f":"IF(SUM($AP425:AS425)+AS425>$AO24,$AO24-SUM($AP425:AS425),AS425)","v":0},{"$f":"IF(SUM($AP425:AT425)+AT425>$AO24,$AO24-SUM($AP425:AT425),AT425)","v":0},{"$f":"IF(SUM($AP425:AU425)+AU425>$AO24,$AO24-SUM($AP425:AU425),AU425)","v":0},{"$f":"IF(SUM($AP425:AV425)+AV425>$AO24,$AO24-SUM($AP425:AV425),AV425)","v":0},{"$f":"IF(SUM($AP425:AW425)+AW425>$AO24,$AO24-SUM($AP425:AW425),AW425)","v":0},{"$f":"IF(SUM($AP425:AX425)+AX425>$AO24,$AO24-SUM($AP425:AX425),AX425)","v":0},{"$f":"IF(SUM($AP425:AY425)+AY425>$AO24,$AO24-SUM($AP425:AY425),AY425)","v":0},{"$f":"IF(SUM($AP425:AZ425)+AZ425>$AO24,$AO24-SUM($AP425:AZ425),AZ425)","v":0},{"$f":"IF(SUM($AP425:BA425)+BA425>$AO24,$AO24-SUM($AP425:BA425),BA425)","v":0},{"$f":"IF(SUM($AP425:BB425)+BB425>$AO24,$AO24-SUM($AP425:BB425),BB425)","v":0},{"$f":"IF(SUM($AP425:BC425)+BC425>$AO24,$AO24-SUM($AP425:BC425),BC425)","v":0},{"$f":"IF(SUM($AP425:BD425)+BD425>$AO24,$AO24-SUM($AP425:BD425),BD425)","v":0},{"$f":"IF(SUM($AP425:BE425)+BE425>$AO24,$AO24-SUM($AP425:BE425),BE425)","v":0},{"$f":"IF(SUM($AP425:BF425)+BF425>$AO24,$AO24-SUM($AP425:BF425),BF425)","v":0},{"$f":"IF(SUM($AP425:BG425)+BG425>$AO24,$AO24-SUM($AP425:BG425),BG425)","v":0},{"$f":"IF(SUM($AP425:BH425)+BH425>$AO24,$AO24-SUM($AP425:BH425),BH425)","v":0},{"$f":"IF(SUM($AP425:BI425)+BI425>$AO24,$AO24-SUM($AP425:BI425),BI425)","v":0},{"$f":"IF(SUM($AP425:BJ425)+BJ425>$AO24,$AO24-SUM($AP425:BJ425),BJ425)","v":0},{"$f":"IF(SUM($AP425:BK425)+BK425>$AO24,$AO24-SUM($AP425:BK425),BK425)","v":0},{"$f":"IF(SUM($AP425:BL425)+BL425>$AO24,$AO24-SUM($AP425:BL425),BL425)","v":0},{"$f":"IF(SUM($AP425:BM425)+BM425>$AO24,$AO24-SUM($AP425:BM425),BM425)","v":0},{"$f":"IF(SUM($AP425:BN425)+BN425>$AO24,$AO24-SUM($AP425:BN425),BN425)","v":0},{"$f":"IF(SUM($AP425:BO425)+BO425>$AO24,$AO24-SUM($AP425:BO425),BO425)","v":0},{"$f":"IF(SUM($AP425:BP425)+BP425>$AO24,$AO24-SUM($AP425:BP425),BP425)","v":0},{"$f":"IF(SUM($AP425:BQ425)+BQ425>$AO24,$AO24-SUM($AP425:BQ425),BQ425)","v":0},{"$f":"IF(SUM($AP425:BR425)+BR425>$AO24,$AO24-SUM($AP425:BR425),BR425)","v":0},{"$f":"IF(SUM($AP425:BS425)+BS425>$AO24,$AO24-SUM($AP425:BS425),BS425)","v":0},{"$f":"IF(SUM($AP425:BT425)+BT425>$AO24,$AO24-SUM($AP425:BT425),BT425)","v":0},{"$f":"IF(SUM($AP425:BU425)+BU425>$AO24,$AO24-SUM($AP425:BU425),BU425)","v":0},{"$f":"IF(SUM($AP425:BV425)+BV425>$AO24,$AO24-SUM($AP425:BV425),BV425)","v":0},{"$f":"IF(SUM($AP425:BW425)+BW425>$AO24,$AO24-SUM($AP425:BW425),BW425)","v":0},{"$f":"IF(SUM($AP425:BX425)+BX425>$AO24,$AO24-SUM($AP425:BX425),BX425)","v":0},{"$f":"IF(SUM($AP425:BY425)+BY425>$AO24,$AO24-SUM($AP425:BY425),BY425)","v":0},{"$f":"IF(SUM($AP425:BZ425)+BZ425>$AO24,$AO24-SUM($AP425:BZ425),BZ425)","v":0},{"$f":"IF(SUM($AP425:CA425)+CA425>$AO24,$AO24-SUM($AP425:CA425),CA425)","v":0},{"$f":"IF(SUM($AP425:CB425)+CB425>$AO24,$AO24-SUM($AP425:CB425),CB425)","v":0},{"$f":"IF(SUM($AP425:CC425)+CC425>$AO24,$AO24-SUM($AP425:CC425),CC425)","v":0},{"$f":"IF(SUM($AP425:CD425)+CD425>$AO24,$AO24-SUM($AP425:CD425),CD425)","v":0},{"$f":"IF(SUM($AP425:CE425)+CE425>$AO24,$AO24-SUM($AP425:CE425),CE425)","v":0},{"$f":"IF(SUM($AP425:CF425)+CF425>$AO24,$AO24-SUM($AP425:CF425),CF425)","v":0},{"$f":"IF(SUM($AP425:CG425)+CG425>$AO24,$AO24-SUM($AP425:CG425),CG425)","v":0},{"$f":"IF(SUM($AP425:CH425)+CH425>$AO24,$AO24-SUM($AP425:CH425),CH425)","v":0},{"$f":"IF(SUM($AP425:CI425)+CI425>$AO24,$AO24-SUM($AP425:CI425),CI425)","v":0},{"$f":"IF(SUM($AP425:CJ425)+CJ425>$AO24,$AO24-SUM($AP425:CJ425),CJ425)","v":0},{"$f":"IF(SUM($AP425:CK425)+CK425>$AO24,$AO24-SUM($AP425:CK425),CK425)","v":0},{"$f":"IF(SUM($AP425:CL425)+CL425>$AO24,$AO24-SUM($AP425:CL425),CL425)","v":0},{"$f":"IF(SUM($AP425:CM425)+CM425>$AO24,$AO24-SUM($AP425:CM425),CM425)","v":0},{"$f":"IF(SUM($AP425:CN425)+CN425>$AO24,$AO24-SUM($AP425:CN425),CN425)","v":0},{"$f":"IF(SUM($AP425:CO425)+CO425>$AO24,$AO24-SUM($AP425:CO425),CO425)","v":0},{"$f":"IF(SUM($AP425:CP425)+CP425>$AO24,$AO24-SUM($AP425:CP425),CP425)","v":0},{"$f":"IF(SUM($AP425:CQ425)+CQ425>$AO24,$AO24-SUM($AP425:CQ425),CQ425)","v":0},{"$f":"IF(SUM($AP425:CR425)+CR425>$AO24,$AO24-SUM($AP425:CR425),CR425)","v":0},{"$f":"IF(SUM($AP425:CS425)+CS425>$AO24,$AO24-SUM($AP425:CS425),CS425)","v":0},{"$f":"IF(SUM($AP425:CT425)+CT425>$AO24,$AO24-SUM($AP425:CT425),CT425)","v":0},{"$f":"IF(SUM($AP425:CU425)+CU425>$AO24,$AO24-SUM($AP425:CU425),CU425)","v":0},{"$f":"IF(SUM($AP425:CV425)+CV425>$AO24,$AO24-SUM($AP425:CV425),CV425)","v":0},{"$f":"IF(SUM($AP425:CW425)+CW425>$AO24,$AO24-SUM($AP425:CW425),CW425)","v":0},{"$f":"IF(SUM($AP425:CX425)+CX425>$AO24,$AO24-SUM($AP425:CX425),CX425)","v":0},{"$f":"IF(SUM($AP425:CY425)+CY425>$AO24,$AO24-SUM($AP425:CY425),CY425)","v":0},{"$f":"IF(SUM($AP425:CZ425)+CZ425>$AO24,$AO24-SUM($AP425:CZ425),CZ425)","v":0},{"$f":"IF(SUM($AP425:DA425)+DA425>$AO24,$AO24-SUM($AP425:DA425),DA425)","v":0},{"$f":"IF(SUM($AP425:DB425)+DB425>$AO24,$AO24-SUM($AP425:DB425),DB425)","v":0},{"$f":"IF(SUM($AP425:DC425)+DC425>$AO24,$AO24-SUM($AP425:DC425),DC425)","v":0},{"$f":"IF(SUM($AP425:DD425)+DD425>$AO24,$AO24-SUM($AP425:DD425),DD425)","v":0},{"$f":"IF(SUM($AP425:DE425)+DE425>$AO24,$AO24-SUM($AP425:DE425),DE425)","v":0},{"$f":"IF(SUM($AP425:DF425)+DF425>$AO24,$AO24-SUM($AP425:DF425),DF425)","v":0},{"$f":"IF(SUM($AP425:DG425)+DG425>$AO24,$AO24-SUM($AP425:DG425),DG425)","v":0},{"$f":"IF(SUM($AP425:DH425)+DH425>$AO24,$AO24-SUM($AP425:DH425),DH425)","v":0},{"$f":"IF(SUM($AP425:DI425)+DI425>$AO24,$AO24-SUM($AP425:DI425),DI425)","v":0},{"$f":"IF(SUM($AP425:DJ425)+DJ425>$AO24,$AO24-SUM($AP425:DJ425),DJ425)","v":0},{"$f":"IF(SUM($AP425:DK425)+DK425>$AO24,$AO24-SUM($AP425:DK425),DK425)","v":0},{"$f":"IF(SUM($AP425:DL425)+DL425>$AO24,$AO24-SUM($AP425:DL425),DL425)","v":0},{"$f":"IF(SUM($AP425:DM425)+DM425>$AO24,$AO24-SUM($AP425:DM425),DM425)","v":0},{"$f":"IF(SUM($AP425:DN425)+DN425>$AO24,$AO24-SUM($AP425:DN425),DN425)","v":0},{"$f":"IF(SUM($AP425:DO425)+DO425>$AO24,$AO24-SUM($AP425:DO425),DO425)","v":0},{"$f":"IF(SUM($AP425:DP425)+DP425>$AO24,$AO24-SUM($AP425:DP425),DP425)","v":0},{"$f":"IF(SUM($AP425:DQ425)+DQ425>$AO24,$AO24-SUM($AP425:DQ425),DQ425)","v":0},{"$f":"IF(SUM($AP425:DR425)+DR425>$AO24,$AO24-SUM($AP425:DR425),DR425)","v":0},{"$f":"IF(SUM($AP425:DS425)+DS425>$AO24,$AO24-SUM($AP425:DS425),DS425)","v":0},{"$f":"IF(SUM($AP425:DT425)+DT425>$AO24,$AO24-SUM($AP425:DT425),DT425)","v":0},{"$f":"IF(SUM($AP425:DU425)+DU425>$AO24,$AO24-SUM($AP425:DU425),DU425)","v":0},{"$f":"IF(SUM($AP425:DV425)+DV425>$AO24,$AO24-SUM($AP425:DV425),DV425)","v":0},{"$f":"IF(SUM($AP425:DW425)+DW425>$AO24,$AO24-SUM($AP425:DW425),DW425)","v":0},{"$f":"IF(SUM($AP425:DX425)+DX425>$AO24,$AO24-SUM($AP425:DX425),DX425)","v":0},{"$f":"IF(SUM($AP425:DY425)+DY425>$AO24,$AO24-SUM($AP425:DY425),DY425)","v":0},{"$f":"IF(SUM($AP425:DZ425)+DZ425>$AO24,$AO24-SUM($AP425:DZ425),DZ425)","v":0},{"$f":"IF(SUM($AP425:EA425)+EA425>$AO24,$AO24-SUM($AP425:EA425),EA425)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AP426:AP426)+AP426>$AO25,$AO25-SUM($AP426:AP426),AP426)","v":0},{"$f":"IF(SUM($AP426:AQ426)+AQ426>$AO25,$AO25-SUM($AP426:AQ426),AQ426)","v":0},{"$f":"IF(SUM($AP426:AR426)+AR426>$AO25,$AO25-SUM($AP426:AR426),AR426)","v":0},{"$f":"IF(SUM($AP426:AS426)+AS426>$AO25,$AO25-SUM($AP426:AS426),AS426)","v":0},{"$f":"IF(SUM($AP426:AT426)+AT426>$AO25,$AO25-SUM($AP426:AT426),AT426)","v":0},{"$f":"IF(SUM($AP426:AU426)+AU426>$AO25,$AO25-SUM($AP426:AU426),AU426)","v":0},{"$f":"IF(SUM($AP426:AV426)+AV426>$AO25,$AO25-SUM($AP426:AV426),AV426)","v":0},{"$f":"IF(SUM($AP426:AW426)+AW426>$AO25,$AO25-SUM($AP426:AW426),AW426)","v":0},{"$f":"IF(SUM($AP426:AX426)+AX426>$AO25,$AO25-SUM($AP426:AX426),AX426)","v":0},{"$f":"IF(SUM($AP426:AY426)+AY426>$AO25,$AO25-SUM($AP426:AY426),AY426)","v":0},{"$f":"IF(SUM($AP426:AZ426)+AZ426>$AO25,$AO25-SUM($AP426:AZ426),AZ426)","v":0},{"$f":"IF(SUM($AP426:BA426)+BA426>$AO25,$AO25-SUM($AP426:BA426),BA426)","v":0},{"$f":"IF(SUM($AP426:BB426)+BB426>$AO25,$AO25-SUM($AP426:BB426),BB426)","v":0},{"$f":"IF(SUM($AP426:BC426)+BC426>$AO25,$AO25-SUM($AP426:BC426),BC426)","v":0},{"$f":"IF(SUM($AP426:BD426)+BD426>$AO25,$AO25-SUM($AP426:BD426),BD426)","v":0},{"$f":"IF(SUM($AP426:BE426)+BE426>$AO25,$AO25-SUM($AP426:BE426),BE426)","v":0},{"$f":"IF(SUM($AP426:BF426)+BF426>$AO25,$AO25-SUM($AP426:BF426),BF426)","v":0},{"$f":"IF(SUM($AP426:BG426)+BG426>$AO25,$AO25-SUM($AP426:BG426),BG426)","v":0},{"$f":"IF(SUM($AP426:BH426)+BH426>$AO25,$AO25-SUM($AP426:BH426),BH426)","v":0},{"$f":"IF(SUM($AP426:BI426)+BI426>$AO25,$AO25-SUM($AP426:BI426),BI426)","v":0},{"$f":"IF(SUM($AP426:BJ426)+BJ426>$AO25,$AO25-SUM($AP426:BJ426),BJ426)","v":0},{"$f":"IF(SUM($AP426:BK426)+BK426>$AO25,$AO25-SUM($AP426:BK426),BK426)","v":0},{"$f":"IF(SUM($AP426:BL426)+BL426>$AO25,$AO25-SUM($AP426:BL426),BL426)","v":0},{"$f":"IF(SUM($AP426:BM426)+BM426>$AO25,$AO25-SUM($AP426:BM426),BM426)","v":0},{"$f":"IF(SUM($AP426:BN426)+BN426>$AO25,$AO25-SUM($AP426:BN426),BN426)","v":0},{"$f":"IF(SUM($AP426:BO426)+BO426>$AO25,$AO25-SUM($AP426:BO426),BO426)","v":0},{"$f":"IF(SUM($AP426:BP426)+BP426>$AO25,$AO25-SUM($AP426:BP426),BP426)","v":0},{"$f":"IF(SUM($AP426:BQ426)+BQ426>$AO25,$AO25-SUM($AP426:BQ426),BQ426)","v":0},{"$f":"IF(SUM($AP426:BR426)+BR426>$AO25,$AO25-SUM($AP426:BR426),BR426)","v":0},{"$f":"IF(SUM($AP426:BS426)+BS426>$AO25,$AO25-SUM($AP426:BS426),BS426)","v":0},{"$f":"IF(SUM($AP426:BT426)+BT426>$AO25,$AO25-SUM($AP426:BT426),BT426)","v":0},{"$f":"IF(SUM($AP426:BU426)+BU426>$AO25,$AO25-SUM($AP426:BU426),BU426)","v":0},{"$f":"IF(SUM($AP426:BV426)+BV426>$AO25,$AO25-SUM($AP426:BV426),BV426)","v":0},{"$f":"IF(SUM($AP426:BW426)+BW426>$AO25,$AO25-SUM($AP426:BW426),BW426)","v":0},{"$f":"IF(SUM($AP426:BX426)+BX426>$AO25,$AO25-SUM($AP426:BX426),BX426)","v":0},{"$f":"IF(SUM($AP426:BY426)+BY426>$AO25,$AO25-SUM($AP426:BY426),BY426)","v":0},{"$f":"IF(SUM($AP426:BZ426)+BZ426>$AO25,$AO25-SUM($AP426:BZ426),BZ426)","v":0},{"$f":"IF(SUM($AP426:CA426)+CA426>$AO25,$AO25-SUM($AP426:CA426),CA426)","v":0},{"$f":"IF(SUM($AP426:CB426)+CB426>$AO25,$AO25-SUM($AP426:CB426),CB426)","v":0},{"$f":"IF(SUM($AP426:CC426)+CC426>$AO25,$AO25-SUM($AP426:CC426),CC426)","v":0},{"$f":"IF(SUM($AP426:CD426)+CD426>$AO25,$AO25-SUM($AP426:CD426),CD426)","v":0},{"$f":"IF(SUM($AP426:CE426)+CE426>$AO25,$AO25-SUM($AP426:CE426),CE426)","v":0},{"$f":"IF(SUM($AP426:CF426)+CF426>$AO25,$AO25-SUM($AP426:CF426),CF426)","v":0},{"$f":"IF(SUM($AP426:CG426)+CG426>$AO25,$AO25-SUM($AP426:CG426),CG426)","v":0},{"$f":"IF(SUM($AP426:CH426)+CH426>$AO25,$AO25-SUM($AP426:CH426),CH426)","v":0},{"$f":"IF(SUM($AP426:CI426)+CI426>$AO25,$AO25-SUM($AP426:CI426),CI426)","v":0},{"$f":"IF(SUM($AP426:CJ426)+CJ426>$AO25,$AO25-SUM($AP426:CJ426),CJ426)","v":0},{"$f":"IF(SUM($AP426:CK426)+CK426>$AO25,$AO25-SUM($AP426:CK426),CK426)","v":0},{"$f":"IF(SUM($AP426:CL426)+CL426>$AO25,$AO25-SUM($AP426:CL426),CL426)","v":0},{"$f":"IF(SUM($AP426:CM426)+CM426>$AO25,$AO25-SUM($AP426:CM426),CM426)","v":0},{"$f":"IF(SUM($AP426:CN426)+CN426>$AO25,$AO25-SUM($AP426:CN426),CN426)","v":0},{"$f":"IF(SUM($AP426:CO426)+CO426>$AO25,$AO25-SUM($AP426:CO426),CO426)","v":0},{"$f":"IF(SUM($AP426:CP426)+CP426>$AO25,$AO25-SUM($AP426:CP426),CP426)","v":0},{"$f":"IF(SUM($AP426:CQ426)+CQ426>$AO25,$AO25-SUM($AP426:CQ426),CQ426)","v":0},{"$f":"IF(SUM($AP426:CR426)+CR426>$AO25,$AO25-SUM($AP426:CR426),CR426)","v":0},{"$f":"IF(SUM($AP426:CS426)+CS426>$AO25,$AO25-SUM($AP426:CS426),CS426)","v":0},{"$f":"IF(SUM($AP426:CT426)+CT426>$AO25,$AO25-SUM($AP426:CT426),CT426)","v":0},{"$f":"IF(SUM($AP426:CU426)+CU426>$AO25,$AO25-SUM($AP426:CU426),CU426)","v":0},{"$f":"IF(SUM($AP426:CV426)+CV426>$AO25,$AO25-SUM($AP426:CV426),CV426)","v":0},{"$f":"IF(SUM($AP426:CW426)+CW426>$AO25,$AO25-SUM($AP426:CW426),CW426)","v":0},{"$f":"IF(SUM($AP426:CX426)+CX426>$AO25,$AO25-SUM($AP426:CX426),CX426)","v":0},{"$f":"IF(SUM($AP426:CY426)+CY426>$AO25,$AO25-SUM($AP426:CY426),CY426)","v":0},{"$f":"IF(SUM($AP426:CZ426)+CZ426>$AO25,$AO25-SUM($AP426:CZ426),CZ426)","v":0},{"$f":"IF(SUM($AP426:DA426)+DA426>$AO25,$AO25-SUM($AP426:DA426),DA426)","v":0},{"$f":"IF(SUM($AP426:DB426)+DB426>$AO25,$AO25-SUM($AP426:DB426),DB426)","v":0},{"$f":"IF(SUM($AP426:DC426)+DC426>$AO25,$AO25-SUM($AP426:DC426),DC426)","v":0},{"$f":"IF(SUM($AP426:DD426)+DD426>$AO25,$AO25-SUM($AP426:DD426),DD426)","v":0},{"$f":"IF(SUM($AP426:DE426)+DE426>$AO25,$AO25-SUM($AP426:DE426),DE426)","v":0},{"$f":"IF(SUM($AP426:DF426)+DF426>$AO25,$AO25-SUM($AP426:DF426),DF426)","v":0},{"$f":"IF(SUM($AP426:DG426)+DG426>$AO25,$AO25-SUM($AP426:DG426),DG426)","v":0},{"$f":"IF(SUM($AP426:DH426)+DH426>$AO25,$AO25-SUM($AP426:DH426),DH426)","v":0},{"$f":"IF(SUM($AP426:DI426)+DI426>$AO25,$AO25-SUM($AP426:DI426),DI426)","v":0},{"$f":"IF(SUM($AP426:DJ426)+DJ426>$AO25,$AO25-SUM($AP426:DJ426),DJ426)","v":0},{"$f":"IF(SUM($AP426:DK426)+DK426>$AO25,$AO25-SUM($AP426:DK426),DK426)","v":0},{"$f":"IF(SUM($AP426:DL426)+DL426>$AO25,$AO25-SUM($AP426:DL426),DL426)","v":0},{"$f":"IF(SUM($AP426:DM426)+DM426>$AO25,$AO25-SUM($AP426:DM426),DM426)","v":0},{"$f":"IF(SUM($AP426:DN426)+DN426>$AO25,$AO25-SUM($AP426:DN426),DN426)","v":0},{"$f":"IF(SUM($AP426:DO426)+DO426>$AO25,$AO25-SUM($AP426:DO426),DO426)","v":0},{"$f":"IF(SUM($AP426:DP426)+DP426>$AO25,$AO25-SUM($AP426:DP426),DP426)","v":0},{"$f":"IF(SUM($AP426:DQ426)+DQ426>$AO25,$AO25-SUM($AP426:DQ426),DQ426)","v":0},{"$f":"IF(SUM($AP426:DR426)+DR426>$AO25,$AO25-SUM($AP426:DR426),DR426)","v":0},{"$f":"IF(SUM($AP426:DS426)+DS426>$AO25,$AO25-SUM($AP426:DS426),DS426)","v":0},{"$f":"IF(SUM($AP426:DT426)+DT426>$AO25,$AO25-SUM($AP426:DT426),DT426)","v":0},{"$f":"IF(SUM($AP426:DU426)+DU426>$AO25,$AO25-SUM($AP426:DU426),DU426)","v":0},{"$f":"IF(SUM($AP426:DV426)+DV426>$AO25,$AO25-SUM($AP426:DV426),DV426)","v":0},{"$f":"IF(SUM($AP426:DW426)+DW426>$AO25,$AO25-SUM($AP426:DW426),DW426)","v":0},{"$f":"IF(SUM($AP426:DX426)+DX426>$AO25,$AO25-SUM($AP426:DX426),DX426)","v":0},{"$f":"IF(SUM($AP426:DY426)+DY426>$AO25,$AO25-SUM($AP426:DY426),DY426)","v":0},{"$f":"IF(SUM($AP426:DZ426)+DZ426>$AO25,$AO25-SUM($AP426:DZ426),DZ426)","v":0},{"$f":"IF(SUM($AP426:EA426)+EA426>$AO25,$AO25-SUM($AP426:EA426),EA426)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8170625000000002E-4,{"$f":"IF(SUM($AP427:AP427)+AP427>$AO26,$AO26-SUM($AP427:AP427),AP427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AQ427)+AQ427>$AO26,$AO26-SUM($AP427:AQ427),AQ427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AR427)+AR427>$AO26,$AO26-SUM($AP427:AR427),AR427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AS427)+AS427>$AO26,$AO26-SUM($AP427:AS427),AS427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AT427)+AT427>$AO26,$AO26-SUM($AP427:AT427),AT427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AU427)+AU427>$AO26,$AO26-SUM($AP427:AU427),AU427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AV427)+AV427>$AO26,$AO26-SUM($AP427:AV427),AV427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AW427)+AW427>$AO26,$AO26-SUM($AP427:AW427),AW427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AX427)+AX427>$AO26,$AO26-SUM($AP427:AX427),AX427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AY427)+AY427>$AO26,$AO26-SUM($AP427:AY427),AY427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:AZ427)+AZ427>$AO26,$AO26-SUM($AP427:AZ427),AZ427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BA427)+BA427>$AO26,$AO26-SUM($AP427:BA427),BA427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BB427)+BB427>$AO26,$AO26-SUM($AP427:BB427),BB427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BC427)+BC427>$AO26,$AO26-SUM($AP427:BC427),BC427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BD427)+BD427>$AO26,$AO26-SUM($AP427:BD427),BD427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BE427)+BE427>$AO26,$AO26-SUM($AP427:BE427),BE427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BF427)+BF427>$AO26,$AO26-SUM($AP427:BF427),BF427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BG427)+BG427>$AO26,$AO26-SUM($AP427:BG427),BG427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BH427)+BH427>$AO26,$AO26-SUM($AP427:BH427),BH427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BI427)+BI427>$AO26,$AO26-SUM($AP427:BI427),BI427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BJ427)+BJ427>$AO26,$AO26-SUM($AP427:BJ427),BJ427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BK427)+BK427>$AO26,$AO26-SUM($AP427:BK427),BK427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BL427)+BL427>$AO26,$AO26-SUM($AP427:BL427),BL427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BM427)+BM427>$AO26,$AO26-SUM($AP427:BM427),BM427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BN427)+BN427>$AO26,$AO26-SUM($AP427:BN427),BN427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BO427)+BO427>$AO26,$AO26-SUM($AP427:BO427),BO427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BP427)+BP427>$AO26,$AO26-SUM($AP427:BP427),BP427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BQ427)+BQ427>$AO26,$AO26-SUM($AP427:BQ427),BQ427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BR427)+BR427>$AO26,$AO26-SUM($AP427:BR427),BR427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BS427)+BS427>$AO26,$AO26-SUM($AP427:BS427),BS427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BT427)+BT427>$AO26,$AO26-SUM($AP427:BT427),BT427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BU427)+BU427>$AO26,$AO26-SUM($AP427:BU427),BU427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BV427)+BV427>$AO26,$AO26-SUM($AP427:BV427),BV427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BW427)+BW427>$AO26,$AO26-SUM($AP427:BW427),BW427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BX427)+BX427>$AO26,$AO26-SUM($AP427:BX427),BX427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BY427)+BY427>$AO26,$AO26-SUM($AP427:BY427),BY427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:BZ427)+BZ427>$AO26,$AO26-SUM($AP427:BZ427),BZ427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:CA427)+CA427>$AO26,$AO26-SUM($AP427:CA427),CA427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:CB427)+CB427>$AO26,$AO26-SUM($AP427:CB427),CB427)","v":1.8170625000000002E-4},{"$f":"IF(SUM($AP427:CC427)+CC427>$AO26,$AO26-SUM($AP427:CC427),CC427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CD427)+CD427>$AO26,$AO26-SUM($AP427:CD427),CD427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CE427)+CE427>$AO26,$AO26-SUM($AP427:CE427),CE427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CF427)+CF427>$AO26,$AO26-SUM($AP427:CF427),CF427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CG427)+CG427>$AO26,$AO26-SUM($AP427:CG427),CG427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CH427)+CH427>$AO26,$AO26-SUM($AP427:CH427),CH427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CI427)+CI427>$AO26,$AO26-SUM($AP427:CI427),CI427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CJ427)+CJ427>$AO26,$AO26-SUM($AP427:CJ427),CJ427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CK427)+CK427>$AO26,$AO26-SUM($AP427:CK427),CK427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CL427)+CL427>$AO26,$AO26-SUM($AP427:CL427),CL427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CM427)+CM427>$AO26,$AO26-SUM($AP427:CM427),CM427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CN427)+CN427>$AO26,$AO26-SUM($AP427:CN427),CN427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CO427)+CO427>$AO26,$AO26-SUM($AP427:CO427),CO427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CP427)+CP427>$AO26,$AO26-SUM($AP427:CP427),CP427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CQ427)+CQ427>$AO26,$AO26-SUM($AP427:CQ427),CQ427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CR427)+CR427>$AO26,$AO26-SUM($AP427:CR427),CR427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CS427)+CS427>$AO26,$AO26-SUM($AP427:CS427),CS427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CT427)+CT427>$AO26,$AO26-SUM($AP427:CT427),CT427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CU427)+CU427>$AO26,$AO26-SUM($AP427:CU427),CU427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CV427)+CV427>$AO26,$AO26-SUM($AP427:CV427),CV427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CW427)+CW427>$AO26,$AO26-SUM($AP427:CW427),CW427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CX427)+CX427>$AO26,$AO26-SUM($AP427:CX427),CX427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CY427)+CY427>$AO26,$AO26-SUM($AP427:CY427),CY427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:CZ427)+CZ427>$AO26,$AO26-SUM($AP427:CZ427),CZ427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DA427)+DA427>$AO26,$AO26-SUM($AP427:DA427),DA427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DB427)+DB427>$AO26,$AO26-SUM($AP427:DB427),DB427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DC427)+DC427>$AO26,$AO26-SUM($AP427:DC427),DC427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DD427)+DD427>$AO26,$AO26-SUM($AP427:DD427),DD427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DE427)+DE427>$AO26,$AO26-SUM($AP427:DE427),DE427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DF427)+DF427>$AO26,$AO26-SUM($AP427:DF427),DF427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DG427)+DG427>$AO26,$AO26-SUM($AP427:DG427),DG427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DH427)+DH427>$AO26,$AO26-SUM($AP427:DH427),DH427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DI427)+DI427>$AO26,$AO26-SUM($AP427:DI427),DI427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DJ427)+DJ427>$AO26,$AO26-SUM($AP427:DJ427),DJ427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DK427)+DK427>$AO26,$AO26-SUM($AP427:DK427),DK427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DL427)+DL427>$AO26,$AO26-SUM($AP427:DL427),DL427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DM427)+DM427>$AO26,$AO26-SUM($AP427:DM427),DM427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DN427)+DN427>$AO26,$AO26-SUM($AP427:DN427),DN427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DO427)+DO427>$AO26,$AO26-SUM($AP427:DO427),DO427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DP427)+DP427>$AO26,$AO26-SUM($AP427:DP427),DP427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DQ427)+DQ427>$AO26,$AO26-SUM($AP427:DQ427),DQ427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DR427)+DR427>$AO26,$AO26-SUM($AP427:DR427),DR427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DS427)+DS427>$AO26,$AO26-SUM($AP427:DS427),DS427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DT427)+DT427>$AO26,$AO26-SUM($AP427:DT427),DT427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DU427)+DU427>$AO26,$AO26-SUM($AP427:DU427),DU427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DV427)+DV427>$AO26,$AO26-SUM($AP427:DV427),DV427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DW427)+DW427>$AO26,$AO26-SUM($AP427:DW427),DW427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DX427)+DX427>$AO26,$AO26-SUM($AP427:DX427),DX427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DY427)+DY427>$AO26,$AO26-SUM($AP427:DY427),DY427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:DZ427)+DZ427>$AO26,$AO26-SUM($AP427:DZ427),DZ427)","v":-2.6020852139652106E-18},{"$f":"IF(SUM($AP427:EA427)+EA427>$AO26,$AO26-SUM($AP427:EA427),EA427)","v":-2.6020852139652106E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AP428:AP428)+AP428>$AO27,$AO27-SUM($AP428:AP428),AP428)","v":0},{"$f":"IF(SUM($AP428:AQ428)+AQ428>$AO27,$AO27-SUM($AP428:AQ428),AQ428)","v":0},{"$f":"IF(SUM($AP428:AR428)+AR428>$AO27,$AO27-SUM($AP428:AR428),AR428)","v":0},{"$f":"IF(SUM($AP428:AS428)+AS428>$AO27,$AO27-SUM($AP428:AS428),AS428)","v":0},{"$f":"IF(SUM($AP428:AT428)+AT428>$AO27,$AO27-SUM($AP428:AT428),AT428)","v":0},{"$f":"IF(SUM($AP428:AU428)+AU428>$AO27,$AO27-SUM($AP428:AU428),AU428)","v":0},{"$f":"IF(SUM($AP428:AV428)+AV428>$AO27,$AO27-SUM($AP428:AV428),AV428)","v":0},{"$f":"IF(SUM($AP428:AW428)+AW428>$AO27,$AO27-SUM($AP428:AW428),AW428)","v":0},{"$f":"IF(SUM($AP428:AX428)+AX428>$AO27,$AO27-SUM($AP428:AX428),AX428)","v":0},{"$f":"IF(SUM($AP428:AY428)+AY428>$AO27,$AO27-SUM($AP428:AY428),AY428)","v":0},{"$f":"IF(SUM($AP428:AZ428)+AZ428>$AO27,$AO27-SUM($AP428:AZ428),AZ428)","v":0},{"$f":"IF(SUM($AP428:BA428)+BA428>$AO27,$AO27-SUM($AP428:BA428),BA428)","v":0},{"$f":"IF(SUM($AP428:BB428)+BB428>$AO27,$AO27-SUM($AP428:BB428),BB428)","v":0},{"$f":"IF(SUM($AP428:BC428)+BC428>$AO27,$AO27-SUM($AP428:BC428),BC428)","v":0},{"$f":"IF(SUM($AP428:BD428)+BD428>$AO27,$AO27-SUM($AP428:BD428),BD428)","v":0},{"$f":"IF(SUM($AP428:BE428)+BE428>$AO27,$AO27-SUM($AP428:BE428),BE428)","v":0},{"$f":"IF(SUM($AP428:BF428)+BF428>$AO27,$AO27-SUM($AP428:BF428),BF428)","v":0},{"$f":"IF(SUM($AP428:BG428)+BG428>$AO27,$AO27-SUM($AP428:BG428),BG428)","v":0},{"$f":"IF(SUM($AP428:BH428)+BH428>$AO27,$AO27-SUM($AP428:BH428),BH428)","v":0},{"$f":"IF(SUM($AP428:BI428)+BI428>$AO27,$AO27-SUM($AP428:BI428),BI428)","v":0},{"$f":"IF(SUM($AP428:BJ428)+BJ428>$AO27,$AO27-SUM($AP428:BJ428),BJ428)","v":0},{"$f":"IF(SUM($AP428:BK428)+BK428>$AO27,$AO27-SUM($AP428:BK428),BK428)","v":0},{"$f":"IF(SUM($AP428:BL428)+BL428>$AO27,$AO27-SUM($AP428:BL428),BL428)","v":0},{"$f":"IF(SUM($AP428:BM428)+BM428>$AO27,$AO27-SUM($AP428:BM428),BM428)","v":0},{"$f":"IF(SUM($AP428:BN428)+BN428>$AO27,$AO27-SUM($AP428:BN428),BN428)","v":0},{"$f":"IF(SUM($AP428:BO428)+BO428>$AO27,$AO27-SUM($AP428:BO428),BO428)","v":0},{"$f":"IF(SUM($AP428:BP428)+BP428>$AO27,$AO27-SUM($AP428:BP428),BP428)","v":0},{"$f":"IF(SUM($AP428:BQ428)+BQ428>$AO27,$AO27-SUM($AP428:BQ428),BQ428)","v":0},{"$f":"IF(SUM($AP428:BR428)+BR428>$AO27,$AO27-SUM($AP428:BR428),BR428)","v":0},{"$f":"IF(SUM($AP428:BS428)+BS428>$AO27,$AO27-SUM($AP428:BS428),BS428)","v":0},{"$f":"IF(SUM($AP428:BT428)+BT428>$AO27,$AO27-SUM($AP428:BT428),BT428)","v":0},{"$f":"IF(SUM($AP428:BU428)+BU428>$AO27,$AO27-SUM($AP428:BU428),BU428)","v":0},{"$f":"IF(SUM($AP428:BV428)+BV428>$AO27,$AO27-SUM($AP428:BV428),BV428)","v":0},{"$f":"IF(SUM($AP428:BW428)+BW428>$AO27,$AO27-SUM($AP428:BW428),BW428)","v":0},{"$f":"IF(SUM($AP428:BX428)+BX428>$AO27,$AO27-SUM($AP428:BX428),BX428)","v":0},{"$f":"IF(SUM($AP428:BY428)+BY428>$AO27,$AO27-SUM($AP428:BY428),BY428)","v":0},{"$f":"IF(SUM($AP428:BZ428)+BZ428>$AO27,$AO27-SUM($AP428:BZ428),BZ428)","v":0},{"$f":"IF(SUM($AP428:CA428)+CA428>$AO27,$AO27-SUM($AP428:CA428),CA428)","v":0},{"$f":"IF(SUM($AP428:CB428)+CB428>$AO27,$AO27-SUM($AP428:CB428),CB428)","v":0},{"$f":"IF(SUM($AP428:CC428)+CC428>$AO27,$AO27-SUM($AP428:CC428),CC428)","v":0},{"$f":"IF(SUM($AP428:CD428)+CD428>$AO27,$AO27-SUM($AP428:CD428),CD428)","v":0},{"$f":"IF(SUM($AP428:CE428)+CE428>$AO27,$AO27-SUM($AP428:CE428),CE428)","v":0},{"$f":"IF(SUM($AP428:CF428)+CF428>$AO27,$AO27-SUM($AP428:CF428),CF428)","v":0},{"$f":"IF(SUM($AP428:CG428)+CG428>$AO27,$AO27-SUM($AP428:CG428),CG428)","v":0},{"$f":"IF(SUM($AP428:CH428)+CH428>$AO27,$AO27-SUM($AP428:CH428),CH428)","v":0},{"$f":"IF(SUM($AP428:CI428)+CI428>$AO27,$AO27-SUM($AP428:CI428),CI428)","v":0},{"$f":"IF(SUM($AP428:CJ428)+CJ428>$AO27,$AO27-SUM($AP428:CJ428),CJ428)","v":0},{"$f":"IF(SUM($AP428:CK428)+CK428>$AO27,$AO27-SUM($AP428:CK428),CK428)","v":0},{"$f":"IF(SUM($AP428:CL428)+CL428>$AO27,$AO27-SUM($AP428:CL428),CL428)","v":0},{"$f":"IF(SUM($AP428:CM428)+CM428>$AO27,$AO27-SUM($AP428:CM428),CM428)","v":0},{"$f":"IF(SUM($AP428:CN428)+CN428>$AO27,$AO27-SUM($AP428:CN428),CN428)","v":0},{"$f":"IF(SUM($AP428:CO428)+CO428>$AO27,$AO27-SUM($AP428:CO428),CO428)","v":0},{"$f":"IF(SUM($AP428:CP428)+CP428>$AO27,$AO27-SUM($AP428:CP428),CP428)","v":0},{"$f":"IF(SUM($AP428:CQ428)+CQ428>$AO27,$AO27-SUM($AP428:CQ428),CQ428)","v":0},{"$f":"IF(SUM($AP428:CR428)+CR428>$AO27,$AO27-SUM($AP428:CR428),CR428)","v":0},{"$f":"IF(SUM($AP428:CS428)+CS428>$AO27,$AO27-SUM($AP428:CS428),CS428)","v":0},{"$f":"IF(SUM($AP428:CT428)+CT428>$AO27,$AO27-SUM($AP428:CT428),CT428)","v":0},{"$f":"IF(SUM($AP428:CU428)+CU428>$AO27,$AO27-SUM($AP428:CU428),CU428)","v":0},{"$f":"IF(SUM($AP428:CV428)+CV428>$AO27,$AO27-SUM($AP428:CV428),CV428)","v":0},{"$f":"IF(SUM($AP428:CW428)+CW428>$AO27,$AO27-SUM($AP428:CW428),CW428)","v":0},{"$f":"IF(SUM($AP428:CX428)+CX428>$AO27,$AO27-SUM($AP428:CX428),CX428)","v":0},{"$f":"IF(SUM($AP428:CY428)+CY428>$AO27,$AO27-SUM($AP428:CY428),CY428)","v":0},{"$f":"IF(SUM($AP428:CZ428)+CZ428>$AO27,$AO27-SUM($AP428:CZ428),CZ428)","v":0},{"$f":"IF(SUM($AP428:DA428)+DA428>$AO27,$AO27-SUM($AP428:DA428),DA428)","v":0},{"$f":"IF(SUM($AP428:DB428)+DB428>$AO27,$AO27-SUM($AP428:DB428),DB428)","v":0},{"$f":"IF(SUM($AP428:DC428)+DC428>$AO27,$AO27-SUM($AP428:DC428),DC428)","v":0},{"$f":"IF(SUM($AP428:DD428)+DD428>$AO27,$AO27-SUM($AP428:DD428),DD428)","v":0},{"$f":"IF(SUM($AP428:DE428)+DE428>$AO27,$AO27-SUM($AP428:DE428),DE428)","v":0},{"$f":"IF(SUM($AP428:DF428)+DF428>$AO27,$AO27-SUM($AP428:DF428),DF428)","v":0},{"$f":"IF(SUM($AP428:DG428)+DG428>$AO27,$AO27-SUM($AP428:DG428),DG428)","v":0},{"$f":"IF(SUM($AP428:DH428)+DH428>$AO27,$AO27-SUM($AP428:DH428),DH428)","v":0},{"$f":"IF(SUM($AP428:DI428)+DI428>$AO27,$AO27-SUM($AP428:DI428),DI428)","v":0},{"$f":"IF(SUM($AP428:DJ428)+DJ428>$AO27,$AO27-SUM($AP428:DJ428),DJ428)","v":0},{"$f":"IF(SUM($AP428:DK428)+DK428>$AO27,$AO27-SUM($AP428:DK428),DK428)","v":0},{"$f":"IF(SUM($AP428:DL428)+DL428>$AO27,$AO27-SUM($AP428:DL428),DL428)","v":0},{"$f":"IF(SUM($AP428:DM428)+DM428>$AO27,$AO27-SUM($AP428:DM428),DM428)","v":0},{"$f":"IF(SUM($AP428:DN428)+DN428>$AO27,$AO27-SUM($AP428:DN428),DN428)","v":0},{"$f":"IF(SUM($AP428:DO428)+DO428>$AO27,$AO27-SUM($AP428:DO428),DO428)","v":0},{"$f":"IF(SUM($AP428:DP428)+DP428>$AO27,$AO27-SUM($AP428:DP428),DP428)","v":0},{"$f":"IF(SUM($AP428:DQ428)+DQ428>$AO27,$AO27-SUM($AP428:DQ428),DQ428)","v":0},{"$f":"IF(SUM($AP428:DR428)+DR428>$AO27,$AO27-SUM($AP428:DR428),DR428)","v":0},{"$f":"IF(SUM($AP428:DS428)+DS428>$AO27,$AO27-SUM($AP428:DS428),DS428)","v":0},{"$f":"IF(SUM($AP428:DT428)+DT428>$AO27,$AO27-SUM($AP428:DT428),DT428)","v":0},{"$f":"IF(SUM($AP428:DU428)+DU428>$AO27,$AO27-SUM($AP428:DU428),DU428)","v":0},{"$f":"IF(SUM($AP428:DV428)+DV428>$AO27,$AO27-SUM($AP428:DV428),DV428)","v":0},{"$f":"IF(SUM($AP428:DW428)+DW428>$AO27,$AO27-SUM($AP428:DW428),DW428)","v":0},{"$f":"IF(SUM($AP428:DX428)+DX428>$AO27,$AO27-SUM($AP428:DX428),DX428)","v":0},{"$f":"IF(SUM($AP428:DY428)+DY428>$AO27,$AO27-SUM($AP428:DY428),DY428)","v":0},{"$f":"IF(SUM($AP428:DZ428)+DZ428>$AO27,$AO27-SUM($AP428:DZ428),DZ428)","v":0},{"$f":"IF(SUM($AP428:EA428)+EA428>$AO27,$AO27-SUM($AP428:EA428),EA428)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AP429:AP429)+AP429>$AO28,$AO28-SUM($AP429:AP429),AP429)","v":0},{"$f":"IF(SUM($AP429:AQ429)+AQ429>$AO28,$AO28-SUM($AP429:AQ429),AQ429)","v":0},{"$f":"IF(SUM($AP429:AR429)+AR429>$AO28,$AO28-SUM($AP429:AR429),AR429)","v":0},{"$f":"IF(SUM($AP429:AS429)+AS429>$AO28,$AO28-SUM($AP429:AS429),AS429)","v":0},{"$f":"IF(SUM($AP429:AT429)+AT429>$AO28,$AO28-SUM($AP429:AT429),AT429)","v":0},{"$f":"IF(SUM($AP429:AU429)+AU429>$AO28,$AO28-SUM($AP429:AU429),AU429)","v":0},{"$f":"IF(SUM($AP429:AV429)+AV429>$AO28,$AO28-SUM($AP429:AV429),AV429)","v":0},{"$f":"IF(SUM($AP429:AW429)+AW429>$AO28,$AO28-SUM($AP429:AW429),AW429)","v":0},{"$f":"IF(SUM($AP429:AX429)+AX429>$AO28,$AO28-SUM($AP429:AX429),AX429)","v":0},{"$f":"IF(SUM($AP429:AY429)+AY429>$AO28,$AO28-SUM($AP429:AY429),AY429)","v":0},{"$f":"IF(SUM($AP429:AZ429)+AZ429>$AO28,$AO28-SUM($AP429:AZ429),AZ429)","v":0},{"$f":"IF(SUM($AP429:BA429)+BA429>$AO28,$AO28-SUM($AP429:BA429),BA429)","v":0},{"$f":"IF(SUM($AP429:BB429)+BB429>$AO28,$AO28-SUM($AP429:BB429),BB429)","v":0},{"$f":"IF(SUM($AP429:BC429)+BC429>$AO28,$AO28-SUM($AP429:BC429),BC429)","v":0},{"$f":"IF(SUM($AP429:BD429)+BD429>$AO28,$AO28-SUM($AP429:BD429),BD429)","v":0},{"$f":"IF(SUM($AP429:BE429)+BE429>$AO28,$AO28-SUM($AP429:BE429),BE429)","v":0},{"$f":"IF(SUM($AP429:BF429)+BF429>$AO28,$AO28-SUM($AP429:BF429),BF429)","v":0},{"$f":"IF(SUM($AP429:BG429)+BG429>$AO28,$AO28-SUM($AP429:BG429),BG429)","v":0},{"$f":"IF(SUM($AP429:BH429)+BH429>$AO28,$AO28-SUM($AP429:BH429),BH429)","v":0},{"$f":"IF(SUM($AP429:BI429)+BI429>$AO28,$AO28-SUM($AP429:BI429),BI429)","v":0},{"$f":"IF(SUM($AP429:BJ429)+BJ429>$AO28,$AO28-SUM($AP429:BJ429),BJ429)","v":0},{"$f":"IF(SUM($AP429:BK429)+BK429>$AO28,$AO28-SUM($AP429:BK429),BK429)","v":0},{"$f":"IF(SUM($AP429:BL429)+BL429>$AO28,$AO28-SUM($AP429:BL429),BL429)","v":0},{"$f":"IF(SUM($AP429:BM429)+BM429>$AO28,$AO28-SUM($AP429:BM429),BM429)","v":0},{"$f":"IF(SUM($AP429:BN429)+BN429>$AO28,$AO28-SUM($AP429:BN429),BN429)","v":0},{"$f":"IF(SUM($AP429:BO429)+BO429>$AO28,$AO28-SUM($AP429:BO429),BO429)","v":0},{"$f":"IF(SUM($AP429:BP429)+BP429>$AO28,$AO28-SUM($AP429:BP429),BP429)","v":0},{"$f":"IF(SUM($AP429:BQ429)+BQ429>$AO28,$AO28-SUM($AP429:BQ429),BQ429)","v":0},{"$f":"IF(SUM($AP429:BR429)+BR429>$AO28,$AO28-SUM($AP429:BR429),BR429)","v":0},{"$f":"IF(SUM($AP429:BS429)+BS429>$AO28,$AO28-SUM($AP429:BS429),BS429)","v":0},{"$f":"IF(SUM($AP429:BT429)+BT429>$AO28,$AO28-SUM($AP429:BT429),BT429)","v":0},{"$f":"IF(SUM($AP429:BU429)+BU429>$AO28,$AO28-SUM($AP429:BU429),BU429)","v":0},{"$f":"IF(SUM($AP429:BV429)+BV429>$AO28,$AO28-SUM($AP429:BV429),BV429)","v":0},{"$f":"IF(SUM($AP429:BW429)+BW429>$AO28,$AO28-SUM($AP429:BW429),BW429)","v":0},{"$f":"IF(SUM($AP429:BX429)+BX429>$AO28,$AO28-SUM($AP429:BX429),BX429)","v":0},{"$f":"IF(SUM($AP429:BY429)+BY429>$AO28,$AO28-SUM($AP429:BY429),BY429)","v":0},{"$f":"IF(SUM($AP429:BZ429)+BZ429>$AO28,$AO28-SUM($AP429:BZ429),BZ429)","v":0},{"$f":"IF(SUM($AP429:CA429)+CA429>$AO28,$AO28-SUM($AP429:CA429),CA429)","v":0},{"$f":"IF(SUM($AP429:CB429)+CB429>$AO28,$AO28-SUM($AP429:CB429),CB429)","v":0},{"$f":"IF(SUM($AP429:CC429)+CC429>$AO28,$AO28-SUM($AP429:CC429),CC429)","v":0},{"$f":"IF(SUM($AP429:CD429)+CD429>$AO28,$AO28-SUM($AP429:CD429),CD429)","v":0},{"$f":"IF(SUM($AP429:CE429)+CE429>$AO28,$AO28-SUM($AP429:CE429),CE429)","v":0},{"$f":"IF(SUM($AP429:CF429)+CF429>$AO28,$AO28-SUM($AP429:CF429),CF429)","v":0},{"$f":"IF(SUM($AP429:CG429)+CG429>$AO28,$AO28-SUM($AP429:CG429),CG429)","v":0},{"$f":"IF(SUM($AP429:CH429)+CH429>$AO28,$AO28-SUM($AP429:CH429),CH429)","v":0},{"$f":"IF(SUM($AP429:CI429)+CI429>$AO28,$AO28-SUM($AP429:CI429),CI429)","v":0},{"$f":"IF(SUM($AP429:CJ429)+CJ429>$AO28,$AO28-SUM($AP429:CJ429),CJ429)","v":0},{"$f":"IF(SUM($AP429:CK429)+CK429>$AO28,$AO28-SUM($AP429:CK429),CK429)","v":0},{"$f":"IF(SUM($AP429:CL429)+CL429>$AO28,$AO28-SUM($AP429:CL429),CL429)","v":0},{"$f":"IF(SUM($AP429:CM429)+CM429>$AO28,$AO28-SUM($AP429:CM429),CM429)","v":0},{"$f":"IF(SUM($AP429:CN429)+CN429>$AO28,$AO28-SUM($AP429:CN429),CN429)","v":0},{"$f":"IF(SUM($AP429:CO429)+CO429>$AO28,$AO28-SUM($AP429:CO429),CO429)","v":0},{"$f":"IF(SUM($AP429:CP429)+CP429>$AO28,$AO28-SUM($AP429:CP429),CP429)","v":0},{"$f":"IF(SUM($AP429:CQ429)+CQ429>$AO28,$AO28-SUM($AP429:CQ429),CQ429)","v":0},{"$f":"IF(SUM($AP429:CR429)+CR429>$AO28,$AO28-SUM($AP429:CR429),CR429)","v":0},{"$f":"IF(SUM($AP429:CS429)+CS429>$AO28,$AO28-SUM($AP429:CS429),CS429)","v":0},{"$f":"IF(SUM($AP429:CT429)+CT429>$AO28,$AO28-SUM($AP429:CT429),CT429)","v":0},{"$f":"IF(SUM($AP429:CU429)+CU429>$AO28,$AO28-SUM($AP429:CU429),CU429)","v":0},{"$f":"IF(SUM($AP429:CV429)+CV429>$AO28,$AO28-SUM($AP429:CV429),CV429)","v":0},{"$f":"IF(SUM($AP429:CW429)+CW429>$AO28,$AO28-SUM($AP429:CW429),CW429)","v":0},{"$f":"IF(SUM($AP429:CX429)+CX429>$AO28,$AO28-SUM($AP429:CX429),CX429)","v":0},{"$f":"IF(SUM($AP429:CY429)+CY429>$AO28,$AO28-SUM($AP429:CY429),CY429)","v":0},{"$f":"IF(SUM($AP429:CZ429)+CZ429>$AO28,$AO28-SUM($AP429:CZ429),CZ429)","v":0},{"$f":"IF(SUM($AP429:DA429)+DA429>$AO28,$AO28-SUM($AP429:DA429),DA429)","v":0},{"$f":"IF(SUM($AP429:DB429)+DB429>$AO28,$AO28-SUM($AP429:DB429),DB429)","v":0},{"$f":"IF(SUM($AP429:DC429)+DC429>$AO28,$AO28-SUM($AP429:DC429),DC429)","v":0},{"$f":"IF(SUM($AP429:DD429)+DD429>$AO28,$AO28-SUM($AP429:DD429),DD429)","v":0},{"$f":"IF(SUM($AP429:DE429)+DE429>$AO28,$AO28-SUM($AP429:DE429),DE429)","v":0},{"$f":"IF(SUM($AP429:DF429)+DF429>$AO28,$AO28-SUM($AP429:DF429),DF429)","v":0},{"$f":"IF(SUM($AP429:DG429)+DG429>$AO28,$AO28-SUM($AP429:DG429),DG429)","v":0},{"$f":"IF(SUM($AP429:DH429)+DH429>$AO28,$AO28-SUM($AP429:DH429),DH429)","v":0},{"$f":"IF(SUM($AP429:DI429)+DI429>$AO28,$AO28-SUM($AP429:DI429),DI429)","v":0},{"$f":"IF(SUM($AP429:DJ429)+DJ429>$AO28,$AO28-SUM($AP429:DJ429),DJ429)","v":0},{"$f":"IF(SUM($AP429:DK429)+DK429>$AO28,$AO28-SUM($AP429:DK429),DK429)","v":0},{"$f":"IF(SUM($AP429:DL429)+DL429>$AO28,$AO28-SUM($AP429:DL429),DL429)","v":0},{"$f":"IF(SUM($AP429:DM429)+DM429>$AO28,$AO28-SUM($AP429:DM429),DM429)","v":0},{"$f":"IF(SUM($AP429:DN429)+DN429>$AO28,$AO28-SUM($AP429:DN429),DN429)","v":0},{"$f":"IF(SUM($AP429:DO429)+DO429>$AO28,$AO28-SUM($AP429:DO429),DO429)","v":0},{"$f":"IF(SUM($AP429:DP429)+DP429>$AO28,$AO28-SUM($AP429:DP429),DP429)","v":0},{"$f":"IF(SUM($AP429:DQ429)+DQ429>$AO28,$AO28-SUM($AP429:DQ429),DQ429)","v":0},{"$f":"IF(SUM($AP429:DR429)+DR429>$AO28,$AO28-SUM($AP429:DR429),DR429)","v":0},{"$f":"IF(SUM($AP429:DS429)+DS429>$AO28,$AO28-SUM($AP429:DS429),DS429)","v":0},{"$f":"IF(SUM($AP429:DT429)+DT429>$AO28,$AO28-SUM($AP429:DT429),DT429)","v":0},{"$f":"IF(SUM($AP429:DU429)+DU429>$AO28,$AO28-SUM($AP429:DU429),DU429)","v":0},{"$f":"IF(SUM($AP429:DV429)+DV429>$AO28,$AO28-SUM($AP429:DV429),DV429)","v":0},{"$f":"IF(SUM($AP429:DW429)+DW429>$AO28,$AO28-SUM($AP429:DW429),DW429)","v":0},{"$f":"IF(SUM($AP429:DX429)+DX429>$AO28,$AO28-SUM($AP429:DX429),DX429)","v":0},{"$f":"IF(SUM($AP429:DY429)+DY429>$AO28,$AO28-SUM($AP429:DY429),DY429)","v":0},{"$f":"IF(SUM($AP429:DZ429)+DZ429>$AO28,$AO28-SUM($AP429:DZ429),DZ429)","v":0},{"$f":"IF(SUM($AP429:EA429)+EA429>$AO28,$AO28-SUM($AP429:EA429),EA429)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7833900000000016E-4,{"$f":"IF(SUM($AP430:AP430)+AP430>$AO29,$AO29-SUM($AP430:AP430),AP430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AQ430)+AQ430>$AO29,$AO29-SUM($AP430:AQ430),AQ430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AR430)+AR430>$AO29,$AO29-SUM($AP430:AR430),AR430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AS430)+AS430>$AO29,$AO29-SUM($AP430:AS430),AS430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AT430)+AT430>$AO29,$AO29-SUM($AP430:AT430),AT430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AU430)+AU430>$AO29,$AO29-SUM($AP430:AU430),AU430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AV430)+AV430>$AO29,$AO29-SUM($AP430:AV430),AV430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AW430)+AW430>$AO29,$AO29-SUM($AP430:AW430),AW430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AX430)+AX430>$AO29,$AO29-SUM($AP430:AX430),AX430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AY430)+AY430>$AO29,$AO29-SUM($AP430:AY430),AY430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:AZ430)+AZ430>$AO29,$AO29-SUM($AP430:AZ430),AZ430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BA430)+BA430>$AO29,$AO29-SUM($AP430:BA430),BA430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BB430)+BB430>$AO29,$AO29-SUM($AP430:BB430),BB430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BC430)+BC430>$AO29,$AO29-SUM($AP430:BC430),BC430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BD430)+BD430>$AO29,$AO29-SUM($AP430:BD430),BD430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BE430)+BE430>$AO29,$AO29-SUM($AP430:BE430),BE430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BF430)+BF430>$AO29,$AO29-SUM($AP430:BF430),BF430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BG430)+BG430>$AO29,$AO29-SUM($AP430:BG430),BG430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BH430)+BH430>$AO29,$AO29-SUM($AP430:BH430),BH430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BI430)+BI430>$AO29,$AO29-SUM($AP430:BI430),BI430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BJ430)+BJ430>$AO29,$AO29-SUM($AP430:BJ430),BJ430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BK430)+BK430>$AO29,$AO29-SUM($AP430:BK430),BK430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BL430)+BL430>$AO29,$AO29-SUM($AP430:BL430),BL430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BM430)+BM430>$AO29,$AO29-SUM($AP430:BM430),BM430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BN430)+BN430>$AO29,$AO29-SUM($AP430:BN430),BN430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BO430)+BO430>$AO29,$AO29-SUM($AP430:BO430),BO430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BP430)+BP430>$AO29,$AO29-SUM($AP430:BP430),BP430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BQ430)+BQ430>$AO29,$AO29-SUM($AP430:BQ430),BQ430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BR430)+BR430>$AO29,$AO29-SUM($AP430:BR430),BR430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BS430)+BS430>$AO29,$AO29-SUM($AP430:BS430),BS430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BT430)+BT430>$AO29,$AO29-SUM($AP430:BT430),BT430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BU430)+BU430>$AO29,$AO29-SUM($AP430:BU430),BU430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BV430)+BV430>$AO29,$AO29-SUM($AP430:BV430),BV430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BW430)+BW430>$AO29,$AO29-SUM($AP430:BW430),BW430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BX430)+BX430>$AO29,$AO29-SUM($AP430:BX430),BX430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BY430)+BY430>$AO29,$AO29-SUM($AP430:BY430),BY430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:BZ430)+BZ430>$AO29,$AO29-SUM($AP430:BZ430),BZ430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:CA430)+CA430>$AO29,$AO29-SUM($AP430:CA430),CA430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:CB430)+CB430>$AO29,$AO29-SUM($AP430:CB430),CB430)","v":9.7833900000000016E-4},{"$f":"IF(SUM($AP430:CC430)+CC430>$AO29,$AO29-SUM($AP430:CC430),CC430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CD430)+CD430>$AO29,$AO29-SUM($AP430:CD430),CD430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CE430)+CE430>$AO29,$AO29-SUM($AP430:CE430),CE430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CF430)+CF430>$AO29,$AO29-SUM($AP430:CF430),CF430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CG430)+CG430>$AO29,$AO29-SUM($AP430:CG430),CG430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CH430)+CH430>$AO29,$AO29-SUM($AP430:CH430),CH430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CI430)+CI430>$AO29,$AO29-SUM($AP430:CI430),CI430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CJ430)+CJ430>$AO29,$AO29-SUM($AP430:CJ430),CJ430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CK430)+CK430>$AO29,$AO29-SUM($AP430:CK430),CK430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CL430)+CL430>$AO29,$AO29-SUM($AP430:CL430),CL430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CM430)+CM430>$AO29,$AO29-SUM($AP430:CM430),CM430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CN430)+CN430>$AO29,$AO29-SUM($AP430:CN430),CN430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CO430)+CO430>$AO29,$AO29-SUM($AP430:CO430),CO430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CP430)+CP430>$AO29,$AO29-SUM($AP430:CP430),CP430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CQ430)+CQ430>$AO29,$AO29-SUM($AP430:CQ430),CQ430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CR430)+CR430>$AO29,$AO29-SUM($AP430:CR430),CR430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CS430)+CS430>$AO29,$AO29-SUM($AP430:CS430),CS430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CT430)+CT430>$AO29,$AO29-SUM($AP430:CT430),CT430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CU430)+CU430>$AO29,$AO29-SUM($AP430:CU430),CU430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CV430)+CV430>$AO29,$AO29-SUM($AP430:CV430),CV430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CW430)+CW430>$AO29,$AO29-SUM($AP430:CW430),CW430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CX430)+CX430>$AO29,$AO29-SUM($AP430:CX430),CX430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CY430)+CY430>$AO29,$AO29-SUM($AP430:CY430),CY430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:CZ430)+CZ430>$AO29,$AO29-SUM($AP430:CZ430),CZ430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DA430)+DA430>$AO29,$AO29-SUM($AP430:DA430),DA430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DB430)+DB430>$AO29,$AO29-SUM($AP430:DB430),DB430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DC430)+DC430>$AO29,$AO29-SUM($AP430:DC430),DC430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DD430)+DD430>$AO29,$AO29-SUM($AP430:DD430),DD430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DE430)+DE430>$AO29,$AO29-SUM($AP430:DE430),DE430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DF430)+DF430>$AO29,$AO29-SUM($AP430:DF430),DF430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DG430)+DG430>$AO29,$AO29-SUM($AP430:DG430),DG430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DH430)+DH430>$AO29,$AO29-SUM($AP430:DH430),DH430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DI430)+DI430>$AO29,$AO29-SUM($AP430:DI430),DI430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DJ430)+DJ430>$AO29,$AO29-SUM($AP430:DJ430),DJ430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DK430)+DK430>$AO29,$AO29-SUM($AP430:DK430),DK430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DL430)+DL430>$AO29,$AO29-SUM($AP430:DL430),DL430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DM430)+DM430>$AO29,$AO29-SUM($AP430:DM430),DM430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DN430)+DN430>$AO29,$AO29-SUM($AP430:DN430),DN430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DO430)+DO430>$AO29,$AO29-SUM($AP430:DO430),DO430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DP430)+DP430>$AO29,$AO29-SUM($AP430:DP430),DP430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DQ430)+DQ430>$AO29,$AO29-SUM($AP430:DQ430),DQ430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DR430)+DR430>$AO29,$AO29-SUM($AP430:DR430),DR430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DS430)+DS430>$AO29,$AO29-SUM($AP430:DS430),DS430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DT430)+DT430>$AO29,$AO29-SUM($AP430:DT430),DT430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DU430)+DU430>$AO29,$AO29-SUM($AP430:DU430),DU430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DV430)+DV430>$AO29,$AO29-SUM($AP430:DV430),DV430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DW430)+DW430>$AO29,$AO29-SUM($AP430:DW430),DW430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DX430)+DX430>$AO29,$AO29-SUM($AP430:DX430),DX430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DY430)+DY430>$AO29,$AO29-SUM($AP430:DY430),DY430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:DZ430)+DZ430>$AO29,$AO29-SUM($AP430:DZ430),DZ430)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AP430:EA430)+EA430>$AO29,$AO29-SUM($AP430:EA430),EA430)","v":-3.4694469519536142E-17}]
[]
[null,"Depreciation:  2008 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP22/$F434","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AQ434)+AQ434>$AP22,$AP22-SUM($AQ434:AQ434),AQ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AR434)+AR434>$AP22,$AP22-SUM($AQ434:AR434),AR434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AS434)+AS434>$AP22,$AP22-SUM($AQ434:AS434),AS434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AT434)+AT434>$AP22,$AP22-SUM($AQ434:AT434),AT434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AU434)+AU434>$AP22,$AP22-SUM($AQ434:AU434),AU434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AV434)+AV434>$AP22,$AP22-SUM($AQ434:AV434),AV434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AW434)+AW434>$AP22,$AP22-SUM($AQ434:AW434),AW434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AX434)+AX434>$AP22,$AP22-SUM($AQ434:AX434),AX434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AY434)+AY434>$AP22,$AP22-SUM($AQ434:AY434),AY434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:AZ434)+AZ434>$AP22,$AP22-SUM($AQ434:AZ434),AZ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BA434)+BA434>$AP22,$AP22-SUM($AQ434:BA434),BA434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BB434)+BB434>$AP22,$AP22-SUM($AQ434:BB434),BB434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BC434)+BC434>$AP22,$AP22-SUM($AQ434:BC434),BC434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BD434)+BD434>$AP22,$AP22-SUM($AQ434:BD434),BD434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BE434)+BE434>$AP22,$AP22-SUM($AQ434:BE434),BE434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BF434)+BF434>$AP22,$AP22-SUM($AQ434:BF434),BF434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BG434)+BG434>$AP22,$AP22-SUM($AQ434:BG434),BG434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BH434)+BH434>$AP22,$AP22-SUM($AQ434:BH434),BH434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BI434)+BI434>$AP22,$AP22-SUM($AQ434:BI434),BI434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BJ434)+BJ434>$AP22,$AP22-SUM($AQ434:BJ434),BJ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BK434)+BK434>$AP22,$AP22-SUM($AQ434:BK434),BK434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BL434)+BL434>$AP22,$AP22-SUM($AQ434:BL434),BL434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BM434)+BM434>$AP22,$AP22-SUM($AQ434:BM434),BM434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BN434)+BN434>$AP22,$AP22-SUM($AQ434:BN434),BN434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BO434)+BO434>$AP22,$AP22-SUM($AQ434:BO434),BO434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BP434)+BP434>$AP22,$AP22-SUM($AQ434:BP434),BP434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BQ434)+BQ434>$AP22,$AP22-SUM($AQ434:BQ434),BQ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BR434)+BR434>$AP22,$AP22-SUM($AQ434:BR434),BR434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BS434)+BS434>$AP22,$AP22-SUM($AQ434:BS434),BS434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BT434)+BT434>$AP22,$AP22-SUM($AQ434:BT434),BT434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BU434)+BU434>$AP22,$AP22-SUM($AQ434:BU434),BU434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BV434)+BV434>$AP22,$AP22-SUM($AQ434:BV434),BV434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BW434)+BW434>$AP22,$AP22-SUM($AQ434:BW434),BW434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BX434)+BX434>$AP22,$AP22-SUM($AQ434:BX434),BX434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BY434)+BY434>$AP22,$AP22-SUM($AQ434:BY434),BY434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:BZ434)+BZ434>$AP22,$AP22-SUM($AQ434:BZ434),BZ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CA434)+CA434>$AP22,$AP22-SUM($AQ434:CA434),CA434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CB434)+CB434>$AP22,$AP22-SUM($AQ434:CB434),CB434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CC434)+CC434>$AP22,$AP22-SUM($AQ434:CC434),CC434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CD434)+CD434>$AP22,$AP22-SUM($AQ434:CD434),CD434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CE434)+CE434>$AP22,$AP22-SUM($AQ434:CE434),CE434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CF434)+CF434>$AP22,$AP22-SUM($AQ434:CF434),CF434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CG434)+CG434>$AP22,$AP22-SUM($AQ434:CG434),CG434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CH434)+CH434>$AP22,$AP22-SUM($AQ434:CH434),CH434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CI434)+CI434>$AP22,$AP22-SUM($AQ434:CI434),CI434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CJ434)+CJ434>$AP22,$AP22-SUM($AQ434:CJ434),CJ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CK434)+CK434>$AP22,$AP22-SUM($AQ434:CK434),CK434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CL434)+CL434>$AP22,$AP22-SUM($AQ434:CL434),CL434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CM434)+CM434>$AP22,$AP22-SUM($AQ434:CM434),CM434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CN434)+CN434>$AP22,$AP22-SUM($AQ434:CN434),CN434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CO434)+CO434>$AP22,$AP22-SUM($AQ434:CO434),CO434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CP434)+CP434>$AP22,$AP22-SUM($AQ434:CP434),CP434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CQ434)+CQ434>$AP22,$AP22-SUM($AQ434:CQ434),CQ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CR434)+CR434>$AP22,$AP22-SUM($AQ434:CR434),CR434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CS434)+CS434>$AP22,$AP22-SUM($AQ434:CS434),CS434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CT434)+CT434>$AP22,$AP22-SUM($AQ434:CT434),CT434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CU434)+CU434>$AP22,$AP22-SUM($AQ434:CU434),CU434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CV434)+CV434>$AP22,$AP22-SUM($AQ434:CV434),CV434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CW434)+CW434>$AP22,$AP22-SUM($AQ434:CW434),CW434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CX434)+CX434>$AP22,$AP22-SUM($AQ434:CX434),CX434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CY434)+CY434>$AP22,$AP22-SUM($AQ434:CY434),CY434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:CZ434)+CZ434>$AP22,$AP22-SUM($AQ434:CZ434),CZ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DA434)+DA434>$AP22,$AP22-SUM($AQ434:DA434),DA434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DB434)+DB434>$AP22,$AP22-SUM($AQ434:DB434),DB434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DC434)+DC434>$AP22,$AP22-SUM($AQ434:DC434),DC434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DD434)+DD434>$AP22,$AP22-SUM($AQ434:DD434),DD434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DE434)+DE434>$AP22,$AP22-SUM($AQ434:DE434),DE434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DF434)+DF434>$AP22,$AP22-SUM($AQ434:DF434),DF434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DG434)+DG434>$AP22,$AP22-SUM($AQ434:DG434),DG434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DH434)+DH434>$AP22,$AP22-SUM($AQ434:DH434),DH434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DI434)+DI434>$AP22,$AP22-SUM($AQ434:DI434),DI434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DJ434)+DJ434>$AP22,$AP22-SUM($AQ434:DJ434),DJ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DK434)+DK434>$AP22,$AP22-SUM($AQ434:DK434),DK434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DL434)+DL434>$AP22,$AP22-SUM($AQ434:DL434),DL434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DM434)+DM434>$AP22,$AP22-SUM($AQ434:DM434),DM434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DN434)+DN434>$AP22,$AP22-SUM($AQ434:DN434),DN434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DO434)+DO434>$AP22,$AP22-SUM($AQ434:DO434),DO434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DP434)+DP434>$AP22,$AP22-SUM($AQ434:DP434),DP434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DQ434)+DQ434>$AP22,$AP22-SUM($AQ434:DQ434),DQ434)","v":4.4388625000000006E-5},{"$f":"IF(SUM($AQ434:DR434)+DR434>$AP22,$AP22-SUM($AQ434:DR434),DR434)","v":4.7704895589362195E-18},{"$f":"IF(SUM($AQ434:DS434)+DS434>$AP22,$AP22-SUM($AQ434:DS434),DS434)","v":0},{"$f":"IF(SUM($AQ434:DT434)+DT434>$AP22,$AP22-SUM($AQ434:DT434),DT434)","v":0},{"$f":"IF(SUM($AQ434:DU434)+DU434>$AP22,$AP22-SUM($AQ434:DU434),DU434)","v":0},{"$f":"IF(SUM($AQ434:DV434)+DV434>$AP22,$AP22-SUM($AQ434:DV434),DV434)","v":0},{"$f":"IF(SUM($AQ434:DW434)+DW434>$AP22,$AP22-SUM($AQ434:DW434),DW434)","v":0},{"$f":"IF(SUM($AQ434:DX434)+DX434>$AP22,$AP22-SUM($AQ434:DX434),DX434)","v":0},{"$f":"IF(SUM($AQ434:DY434)+DY434>$AP22,$AP22-SUM($AQ434:DY434),DY434)","v":0},{"$f":"IF(SUM($AQ434:DZ434)+DZ434>$AP22,$AP22-SUM($AQ434:DZ434),DZ434)","v":0},{"$f":"IF(SUM($AQ434:EA434)+EA434>$AP22,$AP22-SUM($AQ434:EA434),EA434)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AQ435:AQ435)+AQ435>$AP23,$AP23-SUM($AQ435:AQ435),AQ435)","v":0},{"$f":"IF(SUM($AQ435:AR435)+AR435>$AP23,$AP23-SUM($AQ435:AR435),AR435)","v":0},{"$f":"IF(SUM($AQ435:AS435)+AS435>$AP23,$AP23-SUM($AQ435:AS435),AS435)","v":0},{"$f":"IF(SUM($AQ435:AT435)+AT435>$AP23,$AP23-SUM($AQ435:AT435),AT435)","v":0},{"$f":"IF(SUM($AQ435:AU435)+AU435>$AP23,$AP23-SUM($AQ435:AU435),AU435)","v":0},{"$f":"IF(SUM($AQ435:AV435)+AV435>$AP23,$AP23-SUM($AQ435:AV435),AV435)","v":0},{"$f":"IF(SUM($AQ435:AW435)+AW435>$AP23,$AP23-SUM($AQ435:AW435),AW435)","v":0},{"$f":"IF(SUM($AQ435:AX435)+AX435>$AP23,$AP23-SUM($AQ435:AX435),AX435)","v":0},{"$f":"IF(SUM($AQ435:AY435)+AY435>$AP23,$AP23-SUM($AQ435:AY435),AY435)","v":0},{"$f":"IF(SUM($AQ435:AZ435)+AZ435>$AP23,$AP23-SUM($AQ435:AZ435),AZ435)","v":0},{"$f":"IF(SUM($AQ435:BA435)+BA435>$AP23,$AP23-SUM($AQ435:BA435),BA435)","v":0},{"$f":"IF(SUM($AQ435:BB435)+BB435>$AP23,$AP23-SUM($AQ435:BB435),BB435)","v":0},{"$f":"IF(SUM($AQ435:BC435)+BC435>$AP23,$AP23-SUM($AQ435:BC435),BC435)","v":0},{"$f":"IF(SUM($AQ435:BD435)+BD435>$AP23,$AP23-SUM($AQ435:BD435),BD435)","v":0},{"$f":"IF(SUM($AQ435:BE435)+BE435>$AP23,$AP23-SUM($AQ435:BE435),BE435)","v":0},{"$f":"IF(SUM($AQ435:BF435)+BF435>$AP23,$AP23-SUM($AQ435:BF435),BF435)","v":0},{"$f":"IF(SUM($AQ435:BG435)+BG435>$AP23,$AP23-SUM($AQ435:BG435),BG435)","v":0},{"$f":"IF(SUM($AQ435:BH435)+BH435>$AP23,$AP23-SUM($AQ435:BH435),BH435)","v":0},{"$f":"IF(SUM($AQ435:BI435)+BI435>$AP23,$AP23-SUM($AQ435:BI435),BI435)","v":0},{"$f":"IF(SUM($AQ435:BJ435)+BJ435>$AP23,$AP23-SUM($AQ435:BJ435),BJ435)","v":0},{"$f":"IF(SUM($AQ435:BK435)+BK435>$AP23,$AP23-SUM($AQ435:BK435),BK435)","v":0},{"$f":"IF(SUM($AQ435:BL435)+BL435>$AP23,$AP23-SUM($AQ435:BL435),BL435)","v":0},{"$f":"IF(SUM($AQ435:BM435)+BM435>$AP23,$AP23-SUM($AQ435:BM435),BM435)","v":0},{"$f":"IF(SUM($AQ435:BN435)+BN435>$AP23,$AP23-SUM($AQ435:BN435),BN435)","v":0},{"$f":"IF(SUM($AQ435:BO435)+BO435>$AP23,$AP23-SUM($AQ435:BO435),BO435)","v":0},{"$f":"IF(SUM($AQ435:BP435)+BP435>$AP23,$AP23-SUM($AQ435:BP435),BP435)","v":0},{"$f":"IF(SUM($AQ435:BQ435)+BQ435>$AP23,$AP23-SUM($AQ435:BQ435),BQ435)","v":0},{"$f":"IF(SUM($AQ435:BR435)+BR435>$AP23,$AP23-SUM($AQ435:BR435),BR435)","v":0},{"$f":"IF(SUM($AQ435:BS435)+BS435>$AP23,$AP23-SUM($AQ435:BS435),BS435)","v":0},{"$f":"IF(SUM($AQ435:BT435)+BT435>$AP23,$AP23-SUM($AQ435:BT435),BT435)","v":0},{"$f":"IF(SUM($AQ435:BU435)+BU435>$AP23,$AP23-SUM($AQ435:BU435),BU435)","v":0},{"$f":"IF(SUM($AQ435:BV435)+BV435>$AP23,$AP23-SUM($AQ435:BV435),BV435)","v":0},{"$f":"IF(SUM($AQ435:BW435)+BW435>$AP23,$AP23-SUM($AQ435:BW435),BW435)","v":0},{"$f":"IF(SUM($AQ435:BX435)+BX435>$AP23,$AP23-SUM($AQ435:BX435),BX435)","v":0},{"$f":"IF(SUM($AQ435:BY435)+BY435>$AP23,$AP23-SUM($AQ435:BY435),BY435)","v":0},{"$f":"IF(SUM($AQ435:BZ435)+BZ435>$AP23,$AP23-SUM($AQ435:BZ435),BZ435)","v":0},{"$f":"IF(SUM($AQ435:CA435)+CA435>$AP23,$AP23-SUM($AQ435:CA435),CA435)","v":0},{"$f":"IF(SUM($AQ435:CB435)+CB435>$AP23,$AP23-SUM($AQ435:CB435),CB435)","v":0},{"$f":"IF(SUM($AQ435:CC435)+CC435>$AP23,$AP23-SUM($AQ435:CC435),CC435)","v":0},{"$f":"IF(SUM($AQ435:CD435)+CD435>$AP23,$AP23-SUM($AQ435:CD435),CD435)","v":0},{"$f":"IF(SUM($AQ435:CE435)+CE435>$AP23,$AP23-SUM($AQ435:CE435),CE435)","v":0},{"$f":"IF(SUM($AQ435:CF435)+CF435>$AP23,$AP23-SUM($AQ435:CF435),CF435)","v":0},{"$f":"IF(SUM($AQ435:CG435)+CG435>$AP23,$AP23-SUM($AQ435:CG435),CG435)","v":0},{"$f":"IF(SUM($AQ435:CH435)+CH435>$AP23,$AP23-SUM($AQ435:CH435),CH435)","v":0},{"$f":"IF(SUM($AQ435:CI435)+CI435>$AP23,$AP23-SUM($AQ435:CI435),CI435)","v":0},{"$f":"IF(SUM($AQ435:CJ435)+CJ435>$AP23,$AP23-SUM($AQ435:CJ435),CJ435)","v":0},{"$f":"IF(SUM($AQ435:CK435)+CK435>$AP23,$AP23-SUM($AQ435:CK435),CK435)","v":0},{"$f":"IF(SUM($AQ435:CL435)+CL435>$AP23,$AP23-SUM($AQ435:CL435),CL435)","v":0},{"$f":"IF(SUM($AQ435:CM435)+CM435>$AP23,$AP23-SUM($AQ435:CM435),CM435)","v":0},{"$f":"IF(SUM($AQ435:CN435)+CN435>$AP23,$AP23-SUM($AQ435:CN435),CN435)","v":0},{"$f":"IF(SUM($AQ435:CO435)+CO435>$AP23,$AP23-SUM($AQ435:CO435),CO435)","v":0},{"$f":"IF(SUM($AQ435:CP435)+CP435>$AP23,$AP23-SUM($AQ435:CP435),CP435)","v":0},{"$f":"IF(SUM($AQ435:CQ435)+CQ435>$AP23,$AP23-SUM($AQ435:CQ435),CQ435)","v":0},{"$f":"IF(SUM($AQ435:CR435)+CR435>$AP23,$AP23-SUM($AQ435:CR435),CR435)","v":0},{"$f":"IF(SUM($AQ435:CS435)+CS435>$AP23,$AP23-SUM($AQ435:CS435),CS435)","v":0},{"$f":"IF(SUM($AQ435:CT435)+CT435>$AP23,$AP23-SUM($AQ435:CT435),CT435)","v":0},{"$f":"IF(SUM($AQ435:CU435)+CU435>$AP23,$AP23-SUM($AQ435:CU435),CU435)","v":0},{"$f":"IF(SUM($AQ435:CV435)+CV435>$AP23,$AP23-SUM($AQ435:CV435),CV435)","v":0},{"$f":"IF(SUM($AQ435:CW435)+CW435>$AP23,$AP23-SUM($AQ435:CW435),CW435)","v":0},{"$f":"IF(SUM($AQ435:CX435)+CX435>$AP23,$AP23-SUM($AQ435:CX435),CX435)","v":0},{"$f":"IF(SUM($AQ435:CY435)+CY435>$AP23,$AP23-SUM($AQ435:CY435),CY435)","v":0},{"$f":"IF(SUM($AQ435:CZ435)+CZ435>$AP23,$AP23-SUM($AQ435:CZ435),CZ435)","v":0},{"$f":"IF(SUM($AQ435:DA435)+DA435>$AP23,$AP23-SUM($AQ435:DA435),DA435)","v":0},{"$f":"IF(SUM($AQ435:DB435)+DB435>$AP23,$AP23-SUM($AQ435:DB435),DB435)","v":0},{"$f":"IF(SUM($AQ435:DC435)+DC435>$AP23,$AP23-SUM($AQ435:DC435),DC435)","v":0},{"$f":"IF(SUM($AQ435:DD435)+DD435>$AP23,$AP23-SUM($AQ435:DD435),DD435)","v":0},{"$f":"IF(SUM($AQ435:DE435)+DE435>$AP23,$AP23-SUM($AQ435:DE435),DE435)","v":0},{"$f":"IF(SUM($AQ435:DF435)+DF435>$AP23,$AP23-SUM($AQ435:DF435),DF435)","v":0},{"$f":"IF(SUM($AQ435:DG435)+DG435>$AP23,$AP23-SUM($AQ435:DG435),DG435)","v":0},{"$f":"IF(SUM($AQ435:DH435)+DH435>$AP23,$AP23-SUM($AQ435:DH435),DH435)","v":0},{"$f":"IF(SUM($AQ435:DI435)+DI435>$AP23,$AP23-SUM($AQ435:DI435),DI435)","v":0},{"$f":"IF(SUM($AQ435:DJ435)+DJ435>$AP23,$AP23-SUM($AQ435:DJ435),DJ435)","v":0},{"$f":"IF(SUM($AQ435:DK435)+DK435>$AP23,$AP23-SUM($AQ435:DK435),DK435)","v":0},{"$f":"IF(SUM($AQ435:DL435)+DL435>$AP23,$AP23-SUM($AQ435:DL435),DL435)","v":0},{"$f":"IF(SUM($AQ435:DM435)+DM435>$AP23,$AP23-SUM($AQ435:DM435),DM435)","v":0},{"$f":"IF(SUM($AQ435:DN435)+DN435>$AP23,$AP23-SUM($AQ435:DN435),DN435)","v":0},{"$f":"IF(SUM($AQ435:DO435)+DO435>$AP23,$AP23-SUM($AQ435:DO435),DO435)","v":0},{"$f":"IF(SUM($AQ435:DP435)+DP435>$AP23,$AP23-SUM($AQ435:DP435),DP435)","v":0},{"$f":"IF(SUM($AQ435:DQ435)+DQ435>$AP23,$AP23-SUM($AQ435:DQ435),DQ435)","v":0},{"$f":"IF(SUM($AQ435:DR435)+DR435>$AP23,$AP23-SUM($AQ435:DR435),DR435)","v":0},{"$f":"IF(SUM($AQ435:DS435)+DS435>$AP23,$AP23-SUM($AQ435:DS435),DS435)","v":0},{"$f":"IF(SUM($AQ435:DT435)+DT435>$AP23,$AP23-SUM($AQ435:DT435),DT435)","v":0},{"$f":"IF(SUM($AQ435:DU435)+DU435>$AP23,$AP23-SUM($AQ435:DU435),DU435)","v":0},{"$f":"IF(SUM($AQ435:DV435)+DV435>$AP23,$AP23-SUM($AQ435:DV435),DV435)","v":0},{"$f":"IF(SUM($AQ435:DW435)+DW435>$AP23,$AP23-SUM($AQ435:DW435),DW435)","v":0},{"$f":"IF(SUM($AQ435:DX435)+DX435>$AP23,$AP23-SUM($AQ435:DX435),DX435)","v":0},{"$f":"IF(SUM($AQ435:DY435)+DY435>$AP23,$AP23-SUM($AQ435:DY435),DY435)","v":0},{"$f":"IF(SUM($AQ435:DZ435)+DZ435>$AP23,$AP23-SUM($AQ435:DZ435),DZ435)","v":0},{"$f":"IF(SUM($AQ435:EA435)+EA435>$AP23,$AP23-SUM($AQ435:EA435),EA435)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9003698749999994E-3,{"$f":"IF(SUM($AQ436:AQ436)+AQ436>$AP24,$AP24-SUM($AQ436:AQ436),AQ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:AR436)+AR436>$AP24,$AP24-SUM($AQ436:AR436),AR436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:AS436)+AS436>$AP24,$AP24-SUM($AQ436:AS436),AS436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:AT436)+AT436>$AP24,$AP24-SUM($AQ436:AT436),AT436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:AU436)+AU436>$AP24,$AP24-SUM($AQ436:AU436),AU436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:AV436)+AV436>$AP24,$AP24-SUM($AQ436:AV436),AV436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:AW436)+AW436>$AP24,$AP24-SUM($AQ436:AW436),AW436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:AX436)+AX436>$AP24,$AP24-SUM($AQ436:AX436),AX436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:AY436)+AY436>$AP24,$AP24-SUM($AQ436:AY436),AY436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:AZ436)+AZ436>$AP24,$AP24-SUM($AQ436:AZ436),AZ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BA436)+BA436>$AP24,$AP24-SUM($AQ436:BA436),BA436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BB436)+BB436>$AP24,$AP24-SUM($AQ436:BB436),BB436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BC436)+BC436>$AP24,$AP24-SUM($AQ436:BC436),BC436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BD436)+BD436>$AP24,$AP24-SUM($AQ436:BD436),BD436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BE436)+BE436>$AP24,$AP24-SUM($AQ436:BE436),BE436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BF436)+BF436>$AP24,$AP24-SUM($AQ436:BF436),BF436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BG436)+BG436>$AP24,$AP24-SUM($AQ436:BG436),BG436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BH436)+BH436>$AP24,$AP24-SUM($AQ436:BH436),BH436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BI436)+BI436>$AP24,$AP24-SUM($AQ436:BI436),BI436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BJ436)+BJ436>$AP24,$AP24-SUM($AQ436:BJ436),BJ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BK436)+BK436>$AP24,$AP24-SUM($AQ436:BK436),BK436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BL436)+BL436>$AP24,$AP24-SUM($AQ436:BL436),BL436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BM436)+BM436>$AP24,$AP24-SUM($AQ436:BM436),BM436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BN436)+BN436>$AP24,$AP24-SUM($AQ436:BN436),BN436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BO436)+BO436>$AP24,$AP24-SUM($AQ436:BO436),BO436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BP436)+BP436>$AP24,$AP24-SUM($AQ436:BP436),BP436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BQ436)+BQ436>$AP24,$AP24-SUM($AQ436:BQ436),BQ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BR436)+BR436>$AP24,$AP24-SUM($AQ436:BR436),BR436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BS436)+BS436>$AP24,$AP24-SUM($AQ436:BS436),BS436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BT436)+BT436>$AP24,$AP24-SUM($AQ436:BT436),BT436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BU436)+BU436>$AP24,$AP24-SUM($AQ436:BU436),BU436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BV436)+BV436>$AP24,$AP24-SUM($AQ436:BV436),BV436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BW436)+BW436>$AP24,$AP24-SUM($AQ436:BW436),BW436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BX436)+BX436>$AP24,$AP24-SUM($AQ436:BX436),BX436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BY436)+BY436>$AP24,$AP24-SUM($AQ436:BY436),BY436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:BZ436)+BZ436>$AP24,$AP24-SUM($AQ436:BZ436),BZ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CA436)+CA436>$AP24,$AP24-SUM($AQ436:CA436),CA436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CB436)+CB436>$AP24,$AP24-SUM($AQ436:CB436),CB436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CC436)+CC436>$AP24,$AP24-SUM($AQ436:CC436),CC436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CD436)+CD436>$AP24,$AP24-SUM($AQ436:CD436),CD436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CE436)+CE436>$AP24,$AP24-SUM($AQ436:CE436),CE436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CF436)+CF436>$AP24,$AP24-SUM($AQ436:CF436),CF436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CG436)+CG436>$AP24,$AP24-SUM($AQ436:CG436),CG436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CH436)+CH436>$AP24,$AP24-SUM($AQ436:CH436),CH436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CI436)+CI436>$AP24,$AP24-SUM($AQ436:CI436),CI436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CJ436)+CJ436>$AP24,$AP24-SUM($AQ436:CJ436),CJ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CK436)+CK436>$AP24,$AP24-SUM($AQ436:CK436),CK436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CL436)+CL436>$AP24,$AP24-SUM($AQ436:CL436),CL436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CM436)+CM436>$AP24,$AP24-SUM($AQ436:CM436),CM436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CN436)+CN436>$AP24,$AP24-SUM($AQ436:CN436),CN436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CO436)+CO436>$AP24,$AP24-SUM($AQ436:CO436),CO436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CP436)+CP436>$AP24,$AP24-SUM($AQ436:CP436),CP436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CQ436)+CQ436>$AP24,$AP24-SUM($AQ436:CQ436),CQ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CR436)+CR436>$AP24,$AP24-SUM($AQ436:CR436),CR436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CS436)+CS436>$AP24,$AP24-SUM($AQ436:CS436),CS436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CT436)+CT436>$AP24,$AP24-SUM($AQ436:CT436),CT436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CU436)+CU436>$AP24,$AP24-SUM($AQ436:CU436),CU436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CV436)+CV436>$AP24,$AP24-SUM($AQ436:CV436),CV436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CW436)+CW436>$AP24,$AP24-SUM($AQ436:CW436),CW436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CX436)+CX436>$AP24,$AP24-SUM($AQ436:CX436),CX436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CY436)+CY436>$AP24,$AP24-SUM($AQ436:CY436),CY436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:CZ436)+CZ436>$AP24,$AP24-SUM($AQ436:CZ436),CZ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DA436)+DA436>$AP24,$AP24-SUM($AQ436:DA436),DA436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DB436)+DB436>$AP24,$AP24-SUM($AQ436:DB436),DB436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DC436)+DC436>$AP24,$AP24-SUM($AQ436:DC436),DC436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DD436)+DD436>$AP24,$AP24-SUM($AQ436:DD436),DD436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DE436)+DE436>$AP24,$AP24-SUM($AQ436:DE436),DE436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DF436)+DF436>$AP24,$AP24-SUM($AQ436:DF436),DF436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DG436)+DG436>$AP24,$AP24-SUM($AQ436:DG436),DG436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DH436)+DH436>$AP24,$AP24-SUM($AQ436:DH436),DH436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DI436)+DI436>$AP24,$AP24-SUM($AQ436:DI436),DI436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DJ436)+DJ436>$AP24,$AP24-SUM($AQ436:DJ436),DJ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DK436)+DK436>$AP24,$AP24-SUM($AQ436:DK436),DK436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DL436)+DL436>$AP24,$AP24-SUM($AQ436:DL436),DL436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DM436)+DM436>$AP24,$AP24-SUM($AQ436:DM436),DM436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DN436)+DN436>$AP24,$AP24-SUM($AQ436:DN436),DN436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DO436)+DO436>$AP24,$AP24-SUM($AQ436:DO436),DO436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DP436)+DP436>$AP24,$AP24-SUM($AQ436:DP436),DP436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DQ436)+DQ436>$AP24,$AP24-SUM($AQ436:DQ436),DQ436)","v":2.9003698749999994E-3},{"$f":"IF(SUM($AQ436:DR436)+DR436>$AP24,$AP24-SUM($AQ436:DR436),DR436)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AQ436:DS436)+DS436>$AP24,$AP24-SUM($AQ436:DS436),DS436)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AQ436:DT436)+DT436>$AP24,$AP24-SUM($AQ436:DT436),DT436)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AQ436:DU436)+DU436>$AP24,$AP24-SUM($AQ436:DU436),DU436)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AQ436:DV436)+DV436>$AP24,$AP24-SUM($AQ436:DV436),DV436)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AQ436:DW436)+DW436>$AP24,$AP24-SUM($AQ436:DW436),DW436)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AQ436:DX436)+DX436>$AP24,$AP24-SUM($AQ436:DX436),DX436)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AQ436:DY436)+DY436>$AP24,$AP24-SUM($AQ436:DY436),DY436)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AQ436:DZ436)+DZ436>$AP24,$AP24-SUM($AQ436:DZ436),DZ436)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($AQ436:EA436)+EA436>$AP24,$AP24-SUM($AQ436:EA436),EA436)","v":-2.2204460492503131E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AQ437:AQ437)+AQ437>$AP25,$AP25-SUM($AQ437:AQ437),AQ437)","v":0},{"$f":"IF(SUM($AQ437:AR437)+AR437>$AP25,$AP25-SUM($AQ437:AR437),AR437)","v":0},{"$f":"IF(SUM($AQ437:AS437)+AS437>$AP25,$AP25-SUM($AQ437:AS437),AS437)","v":0},{"$f":"IF(SUM($AQ437:AT437)+AT437>$AP25,$AP25-SUM($AQ437:AT437),AT437)","v":0},{"$f":"IF(SUM($AQ437:AU437)+AU437>$AP25,$AP25-SUM($AQ437:AU437),AU437)","v":0},{"$f":"IF(SUM($AQ437:AV437)+AV437>$AP25,$AP25-SUM($AQ437:AV437),AV437)","v":0},{"$f":"IF(SUM($AQ437:AW437)+AW437>$AP25,$AP25-SUM($AQ437:AW437),AW437)","v":0},{"$f":"IF(SUM($AQ437:AX437)+AX437>$AP25,$AP25-SUM($AQ437:AX437),AX437)","v":0},{"$f":"IF(SUM($AQ437:AY437)+AY437>$AP25,$AP25-SUM($AQ437:AY437),AY437)","v":0},{"$f":"IF(SUM($AQ437:AZ437)+AZ437>$AP25,$AP25-SUM($AQ437:AZ437),AZ437)","v":0},{"$f":"IF(SUM($AQ437:BA437)+BA437>$AP25,$AP25-SUM($AQ437:BA437),BA437)","v":0},{"$f":"IF(SUM($AQ437:BB437)+BB437>$AP25,$AP25-SUM($AQ437:BB437),BB437)","v":0},{"$f":"IF(SUM($AQ437:BC437)+BC437>$AP25,$AP25-SUM($AQ437:BC437),BC437)","v":0},{"$f":"IF(SUM($AQ437:BD437)+BD437>$AP25,$AP25-SUM($AQ437:BD437),BD437)","v":0},{"$f":"IF(SUM($AQ437:BE437)+BE437>$AP25,$AP25-SUM($AQ437:BE437),BE437)","v":0},{"$f":"IF(SUM($AQ437:BF437)+BF437>$AP25,$AP25-SUM($AQ437:BF437),BF437)","v":0},{"$f":"IF(SUM($AQ437:BG437)+BG437>$AP25,$AP25-SUM($AQ437:BG437),BG437)","v":0},{"$f":"IF(SUM($AQ437:BH437)+BH437>$AP25,$AP25-SUM($AQ437:BH437),BH437)","v":0},{"$f":"IF(SUM($AQ437:BI437)+BI437>$AP25,$AP25-SUM($AQ437:BI437),BI437)","v":0},{"$f":"IF(SUM($AQ437:BJ437)+BJ437>$AP25,$AP25-SUM($AQ437:BJ437),BJ437)","v":0},{"$f":"IF(SUM($AQ437:BK437)+BK437>$AP25,$AP25-SUM($AQ437:BK437),BK437)","v":0},{"$f":"IF(SUM($AQ437:BL437)+BL437>$AP25,$AP25-SUM($AQ437:BL437),BL437)","v":0},{"$f":"IF(SUM($AQ437:BM437)+BM437>$AP25,$AP25-SUM($AQ437:BM437),BM437)","v":0},{"$f":"IF(SUM($AQ437:BN437)+BN437>$AP25,$AP25-SUM($AQ437:BN437),BN437)","v":0},{"$f":"IF(SUM($AQ437:BO437)+BO437>$AP25,$AP25-SUM($AQ437:BO437),BO437)","v":0},{"$f":"IF(SUM($AQ437:BP437)+BP437>$AP25,$AP25-SUM($AQ437:BP437),BP437)","v":0},{"$f":"IF(SUM($AQ437:BQ437)+BQ437>$AP25,$AP25-SUM($AQ437:BQ437),BQ437)","v":0},{"$f":"IF(SUM($AQ437:BR437)+BR437>$AP25,$AP25-SUM($AQ437:BR437),BR437)","v":0},{"$f":"IF(SUM($AQ437:BS437)+BS437>$AP25,$AP25-SUM($AQ437:BS437),BS437)","v":0},{"$f":"IF(SUM($AQ437:BT437)+BT437>$AP25,$AP25-SUM($AQ437:BT437),BT437)","v":0},{"$f":"IF(SUM($AQ437:BU437)+BU437>$AP25,$AP25-SUM($AQ437:BU437),BU437)","v":0},{"$f":"IF(SUM($AQ437:BV437)+BV437>$AP25,$AP25-SUM($AQ437:BV437),BV437)","v":0},{"$f":"IF(SUM($AQ437:BW437)+BW437>$AP25,$AP25-SUM($AQ437:BW437),BW437)","v":0},{"$f":"IF(SUM($AQ437:BX437)+BX437>$AP25,$AP25-SUM($AQ437:BX437),BX437)","v":0},{"$f":"IF(SUM($AQ437:BY437)+BY437>$AP25,$AP25-SUM($AQ437:BY437),BY437)","v":0},{"$f":"IF(SUM($AQ437:BZ437)+BZ437>$AP25,$AP25-SUM($AQ437:BZ437),BZ437)","v":0},{"$f":"IF(SUM($AQ437:CA437)+CA437>$AP25,$AP25-SUM($AQ437:CA437),CA437)","v":0},{"$f":"IF(SUM($AQ437:CB437)+CB437>$AP25,$AP25-SUM($AQ437:CB437),CB437)","v":0},{"$f":"IF(SUM($AQ437:CC437)+CC437>$AP25,$AP25-SUM($AQ437:CC437),CC437)","v":0},{"$f":"IF(SUM($AQ437:CD437)+CD437>$AP25,$AP25-SUM($AQ437:CD437),CD437)","v":0},{"$f":"IF(SUM($AQ437:CE437)+CE437>$AP25,$AP25-SUM($AQ437:CE437),CE437)","v":0},{"$f":"IF(SUM($AQ437:CF437)+CF437>$AP25,$AP25-SUM($AQ437:CF437),CF437)","v":0},{"$f":"IF(SUM($AQ437:CG437)+CG437>$AP25,$AP25-SUM($AQ437:CG437),CG437)","v":0},{"$f":"IF(SUM($AQ437:CH437)+CH437>$AP25,$AP25-SUM($AQ437:CH437),CH437)","v":0},{"$f":"IF(SUM($AQ437:CI437)+CI437>$AP25,$AP25-SUM($AQ437:CI437),CI437)","v":0},{"$f":"IF(SUM($AQ437:CJ437)+CJ437>$AP25,$AP25-SUM($AQ437:CJ437),CJ437)","v":0},{"$f":"IF(SUM($AQ437:CK437)+CK437>$AP25,$AP25-SUM($AQ437:CK437),CK437)","v":0},{"$f":"IF(SUM($AQ437:CL437)+CL437>$AP25,$AP25-SUM($AQ437:CL437),CL437)","v":0},{"$f":"IF(SUM($AQ437:CM437)+CM437>$AP25,$AP25-SUM($AQ437:CM437),CM437)","v":0},{"$f":"IF(SUM($AQ437:CN437)+CN437>$AP25,$AP25-SUM($AQ437:CN437),CN437)","v":0},{"$f":"IF(SUM($AQ437:CO437)+CO437>$AP25,$AP25-SUM($AQ437:CO437),CO437)","v":0},{"$f":"IF(SUM($AQ437:CP437)+CP437>$AP25,$AP25-SUM($AQ437:CP437),CP437)","v":0},{"$f":"IF(SUM($AQ437:CQ437)+CQ437>$AP25,$AP25-SUM($AQ437:CQ437),CQ437)","v":0},{"$f":"IF(SUM($AQ437:CR437)+CR437>$AP25,$AP25-SUM($AQ437:CR437),CR437)","v":0},{"$f":"IF(SUM($AQ437:CS437)+CS437>$AP25,$AP25-SUM($AQ437:CS437),CS437)","v":0},{"$f":"IF(SUM($AQ437:CT437)+CT437>$AP25,$AP25-SUM($AQ437:CT437),CT437)","v":0},{"$f":"IF(SUM($AQ437:CU437)+CU437>$AP25,$AP25-SUM($AQ437:CU437),CU437)","v":0},{"$f":"IF(SUM($AQ437:CV437)+CV437>$AP25,$AP25-SUM($AQ437:CV437),CV437)","v":0},{"$f":"IF(SUM($AQ437:CW437)+CW437>$AP25,$AP25-SUM($AQ437:CW437),CW437)","v":0},{"$f":"IF(SUM($AQ437:CX437)+CX437>$AP25,$AP25-SUM($AQ437:CX437),CX437)","v":0},{"$f":"IF(SUM($AQ437:CY437)+CY437>$AP25,$AP25-SUM($AQ437:CY437),CY437)","v":0},{"$f":"IF(SUM($AQ437:CZ437)+CZ437>$AP25,$AP25-SUM($AQ437:CZ437),CZ437)","v":0},{"$f":"IF(SUM($AQ437:DA437)+DA437>$AP25,$AP25-SUM($AQ437:DA437),DA437)","v":0},{"$f":"IF(SUM($AQ437:DB437)+DB437>$AP25,$AP25-SUM($AQ437:DB437),DB437)","v":0},{"$f":"IF(SUM($AQ437:DC437)+DC437>$AP25,$AP25-SUM($AQ437:DC437),DC437)","v":0},{"$f":"IF(SUM($AQ437:DD437)+DD437>$AP25,$AP25-SUM($AQ437:DD437),DD437)","v":0},{"$f":"IF(SUM($AQ437:DE437)+DE437>$AP25,$AP25-SUM($AQ437:DE437),DE437)","v":0},{"$f":"IF(SUM($AQ437:DF437)+DF437>$AP25,$AP25-SUM($AQ437:DF437),DF437)","v":0},{"$f":"IF(SUM($AQ437:DG437)+DG437>$AP25,$AP25-SUM($AQ437:DG437),DG437)","v":0},{"$f":"IF(SUM($AQ437:DH437)+DH437>$AP25,$AP25-SUM($AQ437:DH437),DH437)","v":0},{"$f":"IF(SUM($AQ437:DI437)+DI437>$AP25,$AP25-SUM($AQ437:DI437),DI437)","v":0},{"$f":"IF(SUM($AQ437:DJ437)+DJ437>$AP25,$AP25-SUM($AQ437:DJ437),DJ437)","v":0},{"$f":"IF(SUM($AQ437:DK437)+DK437>$AP25,$AP25-SUM($AQ437:DK437),DK437)","v":0},{"$f":"IF(SUM($AQ437:DL437)+DL437>$AP25,$AP25-SUM($AQ437:DL437),DL437)","v":0},{"$f":"IF(SUM($AQ437:DM437)+DM437>$AP25,$AP25-SUM($AQ437:DM437),DM437)","v":0},{"$f":"IF(SUM($AQ437:DN437)+DN437>$AP25,$AP25-SUM($AQ437:DN437),DN437)","v":0},{"$f":"IF(SUM($AQ437:DO437)+DO437>$AP25,$AP25-SUM($AQ437:DO437),DO437)","v":0},{"$f":"IF(SUM($AQ437:DP437)+DP437>$AP25,$AP25-SUM($AQ437:DP437),DP437)","v":0},{"$f":"IF(SUM($AQ437:DQ437)+DQ437>$AP25,$AP25-SUM($AQ437:DQ437),DQ437)","v":0},{"$f":"IF(SUM($AQ437:DR437)+DR437>$AP25,$AP25-SUM($AQ437:DR437),DR437)","v":0},{"$f":"IF(SUM($AQ437:DS437)+DS437>$AP25,$AP25-SUM($AQ437:DS437),DS437)","v":0},{"$f":"IF(SUM($AQ437:DT437)+DT437>$AP25,$AP25-SUM($AQ437:DT437),DT437)","v":0},{"$f":"IF(SUM($AQ437:DU437)+DU437>$AP25,$AP25-SUM($AQ437:DU437),DU437)","v":0},{"$f":"IF(SUM($AQ437:DV437)+DV437>$AP25,$AP25-SUM($AQ437:DV437),DV437)","v":0},{"$f":"IF(SUM($AQ437:DW437)+DW437>$AP25,$AP25-SUM($AQ437:DW437),DW437)","v":0},{"$f":"IF(SUM($AQ437:DX437)+DX437>$AP25,$AP25-SUM($AQ437:DX437),DX437)","v":0},{"$f":"IF(SUM($AQ437:DY437)+DY437>$AP25,$AP25-SUM($AQ437:DY437),DY437)","v":0},{"$f":"IF(SUM($AQ437:DZ437)+DZ437>$AP25,$AP25-SUM($AQ437:DZ437),DZ437)","v":0},{"$f":"IF(SUM($AQ437:EA437)+EA437>$AP25,$AP25-SUM($AQ437:EA437),EA437)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4323712500000001E-3,{"$f":"IF(SUM($AQ438:AQ438)+AQ438>$AP26,$AP26-SUM($AQ438:AQ438),AQ438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:AR438)+AR438>$AP26,$AP26-SUM($AQ438:AR438),AR438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:AS438)+AS438>$AP26,$AP26-SUM($AQ438:AS438),AS438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:AT438)+AT438>$AP26,$AP26-SUM($AQ438:AT438),AT438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:AU438)+AU438>$AP26,$AP26-SUM($AQ438:AU438),AU438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:AV438)+AV438>$AP26,$AP26-SUM($AQ438:AV438),AV438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:AW438)+AW438>$AP26,$AP26-SUM($AQ438:AW438),AW438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:AX438)+AX438>$AP26,$AP26-SUM($AQ438:AX438),AX438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:AY438)+AY438>$AP26,$AP26-SUM($AQ438:AY438),AY438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:AZ438)+AZ438>$AP26,$AP26-SUM($AQ438:AZ438),AZ438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BA438)+BA438>$AP26,$AP26-SUM($AQ438:BA438),BA438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BB438)+BB438>$AP26,$AP26-SUM($AQ438:BB438),BB438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BC438)+BC438>$AP26,$AP26-SUM($AQ438:BC438),BC438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BD438)+BD438>$AP26,$AP26-SUM($AQ438:BD438),BD438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BE438)+BE438>$AP26,$AP26-SUM($AQ438:BE438),BE438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BF438)+BF438>$AP26,$AP26-SUM($AQ438:BF438),BF438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BG438)+BG438>$AP26,$AP26-SUM($AQ438:BG438),BG438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BH438)+BH438>$AP26,$AP26-SUM($AQ438:BH438),BH438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BI438)+BI438>$AP26,$AP26-SUM($AQ438:BI438),BI438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BJ438)+BJ438>$AP26,$AP26-SUM($AQ438:BJ438),BJ438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BK438)+BK438>$AP26,$AP26-SUM($AQ438:BK438),BK438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BL438)+BL438>$AP26,$AP26-SUM($AQ438:BL438),BL438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BM438)+BM438>$AP26,$AP26-SUM($AQ438:BM438),BM438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BN438)+BN438>$AP26,$AP26-SUM($AQ438:BN438),BN438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BO438)+BO438>$AP26,$AP26-SUM($AQ438:BO438),BO438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BP438)+BP438>$AP26,$AP26-SUM($AQ438:BP438),BP438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BQ438)+BQ438>$AP26,$AP26-SUM($AQ438:BQ438),BQ438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BR438)+BR438>$AP26,$AP26-SUM($AQ438:BR438),BR438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BS438)+BS438>$AP26,$AP26-SUM($AQ438:BS438),BS438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BT438)+BT438>$AP26,$AP26-SUM($AQ438:BT438),BT438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BU438)+BU438>$AP26,$AP26-SUM($AQ438:BU438),BU438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BV438)+BV438>$AP26,$AP26-SUM($AQ438:BV438),BV438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BW438)+BW438>$AP26,$AP26-SUM($AQ438:BW438),BW438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BX438)+BX438>$AP26,$AP26-SUM($AQ438:BX438),BX438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BY438)+BY438>$AP26,$AP26-SUM($AQ438:BY438),BY438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:BZ438)+BZ438>$AP26,$AP26-SUM($AQ438:BZ438),BZ438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:CA438)+CA438>$AP26,$AP26-SUM($AQ438:CA438),CA438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:CB438)+CB438>$AP26,$AP26-SUM($AQ438:CB438),CB438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:CC438)+CC438>$AP26,$AP26-SUM($AQ438:CC438),CC438)","v":1.4323712500000001E-3},{"$f":"IF(SUM($AQ438:CD438)+CD438>$AP26,$AP26-SUM($AQ438:CD438),CD438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CE438)+CE438>$AP26,$AP26-SUM($AQ438:CE438),CE438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CF438)+CF438>$AP26,$AP26-SUM($AQ438:CF438),CF438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CG438)+CG438>$AP26,$AP26-SUM($AQ438:CG438),CG438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CH438)+CH438>$AP26,$AP26-SUM($AQ438:CH438),CH438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CI438)+CI438>$AP26,$AP26-SUM($AQ438:CI438),CI438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CJ438)+CJ438>$AP26,$AP26-SUM($AQ438:CJ438),CJ438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CK438)+CK438>$AP26,$AP26-SUM($AQ438:CK438),CK438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CL438)+CL438>$AP26,$AP26-SUM($AQ438:CL438),CL438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CM438)+CM438>$AP26,$AP26-SUM($AQ438:CM438),CM438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CN438)+CN438>$AP26,$AP26-SUM($AQ438:CN438),CN438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CO438)+CO438>$AP26,$AP26-SUM($AQ438:CO438),CO438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CP438)+CP438>$AP26,$AP26-SUM($AQ438:CP438),CP438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CQ438)+CQ438>$AP26,$AP26-SUM($AQ438:CQ438),CQ438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CR438)+CR438>$AP26,$AP26-SUM($AQ438:CR438),CR438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CS438)+CS438>$AP26,$AP26-SUM($AQ438:CS438),CS438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CT438)+CT438>$AP26,$AP26-SUM($AQ438:CT438),CT438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CU438)+CU438>$AP26,$AP26-SUM($AQ438:CU438),CU438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CV438)+CV438>$AP26,$AP26-SUM($AQ438:CV438),CV438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CW438)+CW438>$AP26,$AP26-SUM($AQ438:CW438),CW438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CX438)+CX438>$AP26,$AP26-SUM($AQ438:CX438),CX438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CY438)+CY438>$AP26,$AP26-SUM($AQ438:CY438),CY438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:CZ438)+CZ438>$AP26,$AP26-SUM($AQ438:CZ438),CZ438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DA438)+DA438>$AP26,$AP26-SUM($AQ438:DA438),DA438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DB438)+DB438>$AP26,$AP26-SUM($AQ438:DB438),DB438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DC438)+DC438>$AP26,$AP26-SUM($AQ438:DC438),DC438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DD438)+DD438>$AP26,$AP26-SUM($AQ438:DD438),DD438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DE438)+DE438>$AP26,$AP26-SUM($AQ438:DE438),DE438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DF438)+DF438>$AP26,$AP26-SUM($AQ438:DF438),DF438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DG438)+DG438>$AP26,$AP26-SUM($AQ438:DG438),DG438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DH438)+DH438>$AP26,$AP26-SUM($AQ438:DH438),DH438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DI438)+DI438>$AP26,$AP26-SUM($AQ438:DI438),DI438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DJ438)+DJ438>$AP26,$AP26-SUM($AQ438:DJ438),DJ438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DK438)+DK438>$AP26,$AP26-SUM($AQ438:DK438),DK438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DL438)+DL438>$AP26,$AP26-SUM($AQ438:DL438),DL438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DM438)+DM438>$AP26,$AP26-SUM($AQ438:DM438),DM438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DN438)+DN438>$AP26,$AP26-SUM($AQ438:DN438),DN438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DO438)+DO438>$AP26,$AP26-SUM($AQ438:DO438),DO438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DP438)+DP438>$AP26,$AP26-SUM($AQ438:DP438),DP438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DQ438)+DQ438>$AP26,$AP26-SUM($AQ438:DQ438),DQ438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DR438)+DR438>$AP26,$AP26-SUM($AQ438:DR438),DR438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DS438)+DS438>$AP26,$AP26-SUM($AQ438:DS438),DS438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DT438)+DT438>$AP26,$AP26-SUM($AQ438:DT438),DT438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DU438)+DU438>$AP26,$AP26-SUM($AQ438:DU438),DU438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DV438)+DV438>$AP26,$AP26-SUM($AQ438:DV438),DV438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DW438)+DW438>$AP26,$AP26-SUM($AQ438:DW438),DW438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DX438)+DX438>$AP26,$AP26-SUM($AQ438:DX438),DX438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DY438)+DY438>$AP26,$AP26-SUM($AQ438:DY438),DY438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:DZ438)+DZ438>$AP26,$AP26-SUM($AQ438:DZ438),DZ438)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ438:EA438)+EA438>$AP26,$AP26-SUM($AQ438:EA438),EA438)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.64214925E-3,{"$f":"IF(SUM($AQ439:AQ439)+AQ439>$AP27,$AP27-SUM($AQ439:AQ439),AQ439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:AR439)+AR439>$AP27,$AP27-SUM($AQ439:AR439),AR439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:AS439)+AS439>$AP27,$AP27-SUM($AQ439:AS439),AS439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:AT439)+AT439>$AP27,$AP27-SUM($AQ439:AT439),AT439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:AU439)+AU439>$AP27,$AP27-SUM($AQ439:AU439),AU439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:AV439)+AV439>$AP27,$AP27-SUM($AQ439:AV439),AV439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:AW439)+AW439>$AP27,$AP27-SUM($AQ439:AW439),AW439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:AX439)+AX439>$AP27,$AP27-SUM($AQ439:AX439),AX439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:AY439)+AY439>$AP27,$AP27-SUM($AQ439:AY439),AY439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:AZ439)+AZ439>$AP27,$AP27-SUM($AQ439:AZ439),AZ439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BA439)+BA439>$AP27,$AP27-SUM($AQ439:BA439),BA439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BB439)+BB439>$AP27,$AP27-SUM($AQ439:BB439),BB439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BC439)+BC439>$AP27,$AP27-SUM($AQ439:BC439),BC439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BD439)+BD439>$AP27,$AP27-SUM($AQ439:BD439),BD439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BE439)+BE439>$AP27,$AP27-SUM($AQ439:BE439),BE439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BF439)+BF439>$AP27,$AP27-SUM($AQ439:BF439),BF439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BG439)+BG439>$AP27,$AP27-SUM($AQ439:BG439),BG439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BH439)+BH439>$AP27,$AP27-SUM($AQ439:BH439),BH439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BI439)+BI439>$AP27,$AP27-SUM($AQ439:BI439),BI439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BJ439)+BJ439>$AP27,$AP27-SUM($AQ439:BJ439),BJ439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BK439)+BK439>$AP27,$AP27-SUM($AQ439:BK439),BK439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BL439)+BL439>$AP27,$AP27-SUM($AQ439:BL439),BL439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BM439)+BM439>$AP27,$AP27-SUM($AQ439:BM439),BM439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BN439)+BN439>$AP27,$AP27-SUM($AQ439:BN439),BN439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BO439)+BO439>$AP27,$AP27-SUM($AQ439:BO439),BO439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BP439)+BP439>$AP27,$AP27-SUM($AQ439:BP439),BP439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BQ439)+BQ439>$AP27,$AP27-SUM($AQ439:BQ439),BQ439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BR439)+BR439>$AP27,$AP27-SUM($AQ439:BR439),BR439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BS439)+BS439>$AP27,$AP27-SUM($AQ439:BS439),BS439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BT439)+BT439>$AP27,$AP27-SUM($AQ439:BT439),BT439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BU439)+BU439>$AP27,$AP27-SUM($AQ439:BU439),BU439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BV439)+BV439>$AP27,$AP27-SUM($AQ439:BV439),BV439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BW439)+BW439>$AP27,$AP27-SUM($AQ439:BW439),BW439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BX439)+BX439>$AP27,$AP27-SUM($AQ439:BX439),BX439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BY439)+BY439>$AP27,$AP27-SUM($AQ439:BY439),BY439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:BZ439)+BZ439>$AP27,$AP27-SUM($AQ439:BZ439),BZ439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:CA439)+CA439>$AP27,$AP27-SUM($AQ439:CA439),CA439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:CB439)+CB439>$AP27,$AP27-SUM($AQ439:CB439),CB439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:CC439)+CC439>$AP27,$AP27-SUM($AQ439:CC439),CC439)","v":1.64214925E-3},{"$f":"IF(SUM($AQ439:CD439)+CD439>$AP27,$AP27-SUM($AQ439:CD439),CD439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CE439)+CE439>$AP27,$AP27-SUM($AQ439:CE439),CE439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CF439)+CF439>$AP27,$AP27-SUM($AQ439:CF439),CF439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CG439)+CG439>$AP27,$AP27-SUM($AQ439:CG439),CG439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CH439)+CH439>$AP27,$AP27-SUM($AQ439:CH439),CH439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CI439)+CI439>$AP27,$AP27-SUM($AQ439:CI439),CI439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CJ439)+CJ439>$AP27,$AP27-SUM($AQ439:CJ439),CJ439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CK439)+CK439>$AP27,$AP27-SUM($AQ439:CK439),CK439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CL439)+CL439>$AP27,$AP27-SUM($AQ439:CL439),CL439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CM439)+CM439>$AP27,$AP27-SUM($AQ439:CM439),CM439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CN439)+CN439>$AP27,$AP27-SUM($AQ439:CN439),CN439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CO439)+CO439>$AP27,$AP27-SUM($AQ439:CO439),CO439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CP439)+CP439>$AP27,$AP27-SUM($AQ439:CP439),CP439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CQ439)+CQ439>$AP27,$AP27-SUM($AQ439:CQ439),CQ439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CR439)+CR439>$AP27,$AP27-SUM($AQ439:CR439),CR439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CS439)+CS439>$AP27,$AP27-SUM($AQ439:CS439),CS439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CT439)+CT439>$AP27,$AP27-SUM($AQ439:CT439),CT439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CU439)+CU439>$AP27,$AP27-SUM($AQ439:CU439),CU439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CV439)+CV439>$AP27,$AP27-SUM($AQ439:CV439),CV439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CW439)+CW439>$AP27,$AP27-SUM($AQ439:CW439),CW439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CX439)+CX439>$AP27,$AP27-SUM($AQ439:CX439),CX439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CY439)+CY439>$AP27,$AP27-SUM($AQ439:CY439),CY439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:CZ439)+CZ439>$AP27,$AP27-SUM($AQ439:CZ439),CZ439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DA439)+DA439>$AP27,$AP27-SUM($AQ439:DA439),DA439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DB439)+DB439>$AP27,$AP27-SUM($AQ439:DB439),DB439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DC439)+DC439>$AP27,$AP27-SUM($AQ439:DC439),DC439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DD439)+DD439>$AP27,$AP27-SUM($AQ439:DD439),DD439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DE439)+DE439>$AP27,$AP27-SUM($AQ439:DE439),DE439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DF439)+DF439>$AP27,$AP27-SUM($AQ439:DF439),DF439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DG439)+DG439>$AP27,$AP27-SUM($AQ439:DG439),DG439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DH439)+DH439>$AP27,$AP27-SUM($AQ439:DH439),DH439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DI439)+DI439>$AP27,$AP27-SUM($AQ439:DI439),DI439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DJ439)+DJ439>$AP27,$AP27-SUM($AQ439:DJ439),DJ439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DK439)+DK439>$AP27,$AP27-SUM($AQ439:DK439),DK439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DL439)+DL439>$AP27,$AP27-SUM($AQ439:DL439),DL439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DM439)+DM439>$AP27,$AP27-SUM($AQ439:DM439),DM439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DN439)+DN439>$AP27,$AP27-SUM($AQ439:DN439),DN439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DO439)+DO439>$AP27,$AP27-SUM($AQ439:DO439),DO439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DP439)+DP439>$AP27,$AP27-SUM($AQ439:DP439),DP439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DQ439)+DQ439>$AP27,$AP27-SUM($AQ439:DQ439),DQ439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DR439)+DR439>$AP27,$AP27-SUM($AQ439:DR439),DR439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DS439)+DS439>$AP27,$AP27-SUM($AQ439:DS439),DS439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DT439)+DT439>$AP27,$AP27-SUM($AQ439:DT439),DT439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DU439)+DU439>$AP27,$AP27-SUM($AQ439:DU439),DU439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DV439)+DV439>$AP27,$AP27-SUM($AQ439:DV439),DV439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DW439)+DW439>$AP27,$AP27-SUM($AQ439:DW439),DW439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DX439)+DX439>$AP27,$AP27-SUM($AQ439:DX439),DX439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DY439)+DY439>$AP27,$AP27-SUM($AQ439:DY439),DY439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:DZ439)+DZ439>$AP27,$AP27-SUM($AQ439:DZ439),DZ439)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AQ439:EA439)+EA439>$AP27,$AP27-SUM($AQ439:EA439),EA439)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.659867499999999E-4,{"$f":"IF(SUM($AQ440:AQ440)+AQ440>$AP28,$AP28-SUM($AQ440:AQ440),AQ440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:AR440)+AR440>$AP28,$AP28-SUM($AQ440:AR440),AR440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:AS440)+AS440>$AP28,$AP28-SUM($AQ440:AS440),AS440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:AT440)+AT440>$AP28,$AP28-SUM($AQ440:AT440),AT440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:AU440)+AU440>$AP28,$AP28-SUM($AQ440:AU440),AU440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:AV440)+AV440>$AP28,$AP28-SUM($AQ440:AV440),AV440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:AW440)+AW440>$AP28,$AP28-SUM($AQ440:AW440),AW440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:AX440)+AX440>$AP28,$AP28-SUM($AQ440:AX440),AX440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:AY440)+AY440>$AP28,$AP28-SUM($AQ440:AY440),AY440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:AZ440)+AZ440>$AP28,$AP28-SUM($AQ440:AZ440),AZ440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BA440)+BA440>$AP28,$AP28-SUM($AQ440:BA440),BA440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BB440)+BB440>$AP28,$AP28-SUM($AQ440:BB440),BB440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BC440)+BC440>$AP28,$AP28-SUM($AQ440:BC440),BC440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BD440)+BD440>$AP28,$AP28-SUM($AQ440:BD440),BD440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BE440)+BE440>$AP28,$AP28-SUM($AQ440:BE440),BE440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BF440)+BF440>$AP28,$AP28-SUM($AQ440:BF440),BF440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BG440)+BG440>$AP28,$AP28-SUM($AQ440:BG440),BG440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BH440)+BH440>$AP28,$AP28-SUM($AQ440:BH440),BH440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BI440)+BI440>$AP28,$AP28-SUM($AQ440:BI440),BI440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BJ440)+BJ440>$AP28,$AP28-SUM($AQ440:BJ440),BJ440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BK440)+BK440>$AP28,$AP28-SUM($AQ440:BK440),BK440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BL440)+BL440>$AP28,$AP28-SUM($AQ440:BL440),BL440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BM440)+BM440>$AP28,$AP28-SUM($AQ440:BM440),BM440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BN440)+BN440>$AP28,$AP28-SUM($AQ440:BN440),BN440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BO440)+BO440>$AP28,$AP28-SUM($AQ440:BO440),BO440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BP440)+BP440>$AP28,$AP28-SUM($AQ440:BP440),BP440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BQ440)+BQ440>$AP28,$AP28-SUM($AQ440:BQ440),BQ440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BR440)+BR440>$AP28,$AP28-SUM($AQ440:BR440),BR440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BS440)+BS440>$AP28,$AP28-SUM($AQ440:BS440),BS440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BT440)+BT440>$AP28,$AP28-SUM($AQ440:BT440),BT440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BU440)+BU440>$AP28,$AP28-SUM($AQ440:BU440),BU440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BV440)+BV440>$AP28,$AP28-SUM($AQ440:BV440),BV440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BW440)+BW440>$AP28,$AP28-SUM($AQ440:BW440),BW440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BX440)+BX440>$AP28,$AP28-SUM($AQ440:BX440),BX440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BY440)+BY440>$AP28,$AP28-SUM($AQ440:BY440),BY440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:BZ440)+BZ440>$AP28,$AP28-SUM($AQ440:BZ440),BZ440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CA440)+CA440>$AP28,$AP28-SUM($AQ440:CA440),CA440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CB440)+CB440>$AP28,$AP28-SUM($AQ440:CB440),CB440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CC440)+CC440>$AP28,$AP28-SUM($AQ440:CC440),CC440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CD440)+CD440>$AP28,$AP28-SUM($AQ440:CD440),CD440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CE440)+CE440>$AP28,$AP28-SUM($AQ440:CE440),CE440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CF440)+CF440>$AP28,$AP28-SUM($AQ440:CF440),CF440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CG440)+CG440>$AP28,$AP28-SUM($AQ440:CG440),CG440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CH440)+CH440>$AP28,$AP28-SUM($AQ440:CH440),CH440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CI440)+CI440>$AP28,$AP28-SUM($AQ440:CI440),CI440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CJ440)+CJ440>$AP28,$AP28-SUM($AQ440:CJ440),CJ440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CK440)+CK440>$AP28,$AP28-SUM($AQ440:CK440),CK440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CL440)+CL440>$AP28,$AP28-SUM($AQ440:CL440),CL440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CM440)+CM440>$AP28,$AP28-SUM($AQ440:CM440),CM440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CN440)+CN440>$AP28,$AP28-SUM($AQ440:CN440),CN440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CO440)+CO440>$AP28,$AP28-SUM($AQ440:CO440),CO440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CP440)+CP440>$AP28,$AP28-SUM($AQ440:CP440),CP440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CQ440)+CQ440>$AP28,$AP28-SUM($AQ440:CQ440),CQ440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CR440)+CR440>$AP28,$AP28-SUM($AQ440:CR440),CR440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CS440)+CS440>$AP28,$AP28-SUM($AQ440:CS440),CS440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CT440)+CT440>$AP28,$AP28-SUM($AQ440:CT440),CT440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CU440)+CU440>$AP28,$AP28-SUM($AQ440:CU440),CU440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CV440)+CV440>$AP28,$AP28-SUM($AQ440:CV440),CV440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CW440)+CW440>$AP28,$AP28-SUM($AQ440:CW440),CW440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CX440)+CX440>$AP28,$AP28-SUM($AQ440:CX440),CX440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CY440)+CY440>$AP28,$AP28-SUM($AQ440:CY440),CY440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:CZ440)+CZ440>$AP28,$AP28-SUM($AQ440:CZ440),CZ440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DA440)+DA440>$AP28,$AP28-SUM($AQ440:DA440),DA440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DB440)+DB440>$AP28,$AP28-SUM($AQ440:DB440),DB440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DC440)+DC440>$AP28,$AP28-SUM($AQ440:DC440),DC440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DD440)+DD440>$AP28,$AP28-SUM($AQ440:DD440),DD440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DE440)+DE440>$AP28,$AP28-SUM($AQ440:DE440),DE440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DF440)+DF440>$AP28,$AP28-SUM($AQ440:DF440),DF440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DG440)+DG440>$AP28,$AP28-SUM($AQ440:DG440),DG440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DH440)+DH440>$AP28,$AP28-SUM($AQ440:DH440),DH440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DI440)+DI440>$AP28,$AP28-SUM($AQ440:DI440),DI440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DJ440)+DJ440>$AP28,$AP28-SUM($AQ440:DJ440),DJ440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DK440)+DK440>$AP28,$AP28-SUM($AQ440:DK440),DK440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DL440)+DL440>$AP28,$AP28-SUM($AQ440:DL440),DL440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DM440)+DM440>$AP28,$AP28-SUM($AQ440:DM440),DM440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DN440)+DN440>$AP28,$AP28-SUM($AQ440:DN440),DN440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DO440)+DO440>$AP28,$AP28-SUM($AQ440:DO440),DO440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DP440)+DP440>$AP28,$AP28-SUM($AQ440:DP440),DP440)","v":7.659867499999999E-4},{"$f":"IF(SUM($AQ440:DQ440)+DQ440>$AP28,$AP28-SUM($AQ440:DQ440),DQ440)","v":7.6598674999989874E-4},{"$f":"IF(SUM($AQ440:DR440)+DR440>$AP28,$AP28-SUM($AQ440:DR440),DR440)","v":0},{"$f":"IF(SUM($AQ440:DS440)+DS440>$AP28,$AP28-SUM($AQ440:DS440),DS440)","v":0},{"$f":"IF(SUM($AQ440:DT440)+DT440>$AP28,$AP28-SUM($AQ440:DT440),DT440)","v":0},{"$f":"IF(SUM($AQ440:DU440)+DU440>$AP28,$AP28-SUM($AQ440:DU440),DU440)","v":0},{"$f":"IF(SUM($AQ440:DV440)+DV440>$AP28,$AP28-SUM($AQ440:DV440),DV440)","v":0},{"$f":"IF(SUM($AQ440:DW440)+DW440>$AP28,$AP28-SUM($AQ440:DW440),DW440)","v":0},{"$f":"IF(SUM($AQ440:DX440)+DX440>$AP28,$AP28-SUM($AQ440:DX440),DX440)","v":0},{"$f":"IF(SUM($AQ440:DY440)+DY440>$AP28,$AP28-SUM($AQ440:DY440),DY440)","v":0},{"$f":"IF(SUM($AQ440:DZ440)+DZ440>$AP28,$AP28-SUM($AQ440:DZ440),DZ440)","v":0},{"$f":"IF(SUM($AQ440:EA440)+EA440>$AP28,$AP28-SUM($AQ440:EA440),EA440)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4232882499999999E-3,{"$f":"IF(SUM($AQ441:AQ441)+AQ441>$AP29,$AP29-SUM($AQ441:AQ441),AQ441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:AR441)+AR441>$AP29,$AP29-SUM($AQ441:AR441),AR441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:AS441)+AS441>$AP29,$AP29-SUM($AQ441:AS441),AS441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:AT441)+AT441>$AP29,$AP29-SUM($AQ441:AT441),AT441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:AU441)+AU441>$AP29,$AP29-SUM($AQ441:AU441),AU441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:AV441)+AV441>$AP29,$AP29-SUM($AQ441:AV441),AV441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:AW441)+AW441>$AP29,$AP29-SUM($AQ441:AW441),AW441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:AX441)+AX441>$AP29,$AP29-SUM($AQ441:AX441),AX441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:AY441)+AY441>$AP29,$AP29-SUM($AQ441:AY441),AY441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:AZ441)+AZ441>$AP29,$AP29-SUM($AQ441:AZ441),AZ441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BA441)+BA441>$AP29,$AP29-SUM($AQ441:BA441),BA441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BB441)+BB441>$AP29,$AP29-SUM($AQ441:BB441),BB441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BC441)+BC441>$AP29,$AP29-SUM($AQ441:BC441),BC441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BD441)+BD441>$AP29,$AP29-SUM($AQ441:BD441),BD441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BE441)+BE441>$AP29,$AP29-SUM($AQ441:BE441),BE441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BF441)+BF441>$AP29,$AP29-SUM($AQ441:BF441),BF441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BG441)+BG441>$AP29,$AP29-SUM($AQ441:BG441),BG441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BH441)+BH441>$AP29,$AP29-SUM($AQ441:BH441),BH441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BI441)+BI441>$AP29,$AP29-SUM($AQ441:BI441),BI441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BJ441)+BJ441>$AP29,$AP29-SUM($AQ441:BJ441),BJ441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BK441)+BK441>$AP29,$AP29-SUM($AQ441:BK441),BK441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BL441)+BL441>$AP29,$AP29-SUM($AQ441:BL441),BL441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BM441)+BM441>$AP29,$AP29-SUM($AQ441:BM441),BM441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BN441)+BN441>$AP29,$AP29-SUM($AQ441:BN441),BN441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BO441)+BO441>$AP29,$AP29-SUM($AQ441:BO441),BO441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BP441)+BP441>$AP29,$AP29-SUM($AQ441:BP441),BP441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BQ441)+BQ441>$AP29,$AP29-SUM($AQ441:BQ441),BQ441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BR441)+BR441>$AP29,$AP29-SUM($AQ441:BR441),BR441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BS441)+BS441>$AP29,$AP29-SUM($AQ441:BS441),BS441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BT441)+BT441>$AP29,$AP29-SUM($AQ441:BT441),BT441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BU441)+BU441>$AP29,$AP29-SUM($AQ441:BU441),BU441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BV441)+BV441>$AP29,$AP29-SUM($AQ441:BV441),BV441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BW441)+BW441>$AP29,$AP29-SUM($AQ441:BW441),BW441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BX441)+BX441>$AP29,$AP29-SUM($AQ441:BX441),BX441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BY441)+BY441>$AP29,$AP29-SUM($AQ441:BY441),BY441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:BZ441)+BZ441>$AP29,$AP29-SUM($AQ441:BZ441),BZ441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:CA441)+CA441>$AP29,$AP29-SUM($AQ441:CA441),CA441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:CB441)+CB441>$AP29,$AP29-SUM($AQ441:CB441),CB441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:CC441)+CC441>$AP29,$AP29-SUM($AQ441:CC441),CC441)","v":3.4232882499999999E-3},{"$f":"IF(SUM($AQ441:CD441)+CD441>$AP29,$AP29-SUM($AQ441:CD441),CD441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CE441)+CE441>$AP29,$AP29-SUM($AQ441:CE441),CE441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CF441)+CF441>$AP29,$AP29-SUM($AQ441:CF441),CF441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CG441)+CG441>$AP29,$AP29-SUM($AQ441:CG441),CG441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CH441)+CH441>$AP29,$AP29-SUM($AQ441:CH441),CH441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CI441)+CI441>$AP29,$AP29-SUM($AQ441:CI441),CI441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CJ441)+CJ441>$AP29,$AP29-SUM($AQ441:CJ441),CJ441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CK441)+CK441>$AP29,$AP29-SUM($AQ441:CK441),CK441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CL441)+CL441>$AP29,$AP29-SUM($AQ441:CL441),CL441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CM441)+CM441>$AP29,$AP29-SUM($AQ441:CM441),CM441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CN441)+CN441>$AP29,$AP29-SUM($AQ441:CN441),CN441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CO441)+CO441>$AP29,$AP29-SUM($AQ441:CO441),CO441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CP441)+CP441>$AP29,$AP29-SUM($AQ441:CP441),CP441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CQ441)+CQ441>$AP29,$AP29-SUM($AQ441:CQ441),CQ441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CR441)+CR441>$AP29,$AP29-SUM($AQ441:CR441),CR441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CS441)+CS441>$AP29,$AP29-SUM($AQ441:CS441),CS441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CT441)+CT441>$AP29,$AP29-SUM($AQ441:CT441),CT441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CU441)+CU441>$AP29,$AP29-SUM($AQ441:CU441),CU441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CV441)+CV441>$AP29,$AP29-SUM($AQ441:CV441),CV441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CW441)+CW441>$AP29,$AP29-SUM($AQ441:CW441),CW441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CX441)+CX441>$AP29,$AP29-SUM($AQ441:CX441),CX441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CY441)+CY441>$AP29,$AP29-SUM($AQ441:CY441),CY441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:CZ441)+CZ441>$AP29,$AP29-SUM($AQ441:CZ441),CZ441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DA441)+DA441>$AP29,$AP29-SUM($AQ441:DA441),DA441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DB441)+DB441>$AP29,$AP29-SUM($AQ441:DB441),DB441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DC441)+DC441>$AP29,$AP29-SUM($AQ441:DC441),DC441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DD441)+DD441>$AP29,$AP29-SUM($AQ441:DD441),DD441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DE441)+DE441>$AP29,$AP29-SUM($AQ441:DE441),DE441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DF441)+DF441>$AP29,$AP29-SUM($AQ441:DF441),DF441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DG441)+DG441>$AP29,$AP29-SUM($AQ441:DG441),DG441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DH441)+DH441>$AP29,$AP29-SUM($AQ441:DH441),DH441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DI441)+DI441>$AP29,$AP29-SUM($AQ441:DI441),DI441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DJ441)+DJ441>$AP29,$AP29-SUM($AQ441:DJ441),DJ441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DK441)+DK441>$AP29,$AP29-SUM($AQ441:DK441),DK441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DL441)+DL441>$AP29,$AP29-SUM($AQ441:DL441),DL441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DM441)+DM441>$AP29,$AP29-SUM($AQ441:DM441),DM441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DN441)+DN441>$AP29,$AP29-SUM($AQ441:DN441),DN441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DO441)+DO441>$AP29,$AP29-SUM($AQ441:DO441),DO441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DP441)+DP441>$AP29,$AP29-SUM($AQ441:DP441),DP441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DQ441)+DQ441>$AP29,$AP29-SUM($AQ441:DQ441),DQ441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DR441)+DR441>$AP29,$AP29-SUM($AQ441:DR441),DR441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DS441)+DS441>$AP29,$AP29-SUM($AQ441:DS441),DS441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DT441)+DT441>$AP29,$AP29-SUM($AQ441:DT441),DT441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DU441)+DU441>$AP29,$AP29-SUM($AQ441:DU441),DU441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DV441)+DV441>$AP29,$AP29-SUM($AQ441:DV441),DV441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DW441)+DW441>$AP29,$AP29-SUM($AQ441:DW441),DW441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DX441)+DX441>$AP29,$AP29-SUM($AQ441:DX441),DX441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DY441)+DY441>$AP29,$AP29-SUM($AQ441:DY441),DY441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:DZ441)+DZ441>$AP29,$AP29-SUM($AQ441:DZ441),DZ441)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($AQ441:EA441)+EA441>$AP29,$AP29-SUM($AQ441:EA441),EA441)","v":-5.5511151231257827E-17}]
[]
[null,"Depreciation:  2008 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ22/$F445","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:AR445)+AR445>$AQ22,$AQ22-SUM($AR445:AR445),AR445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:AS445)+AS445>$AQ22,$AQ22-SUM($AR445:AS445),AS445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:AT445)+AT445>$AQ22,$AQ22-SUM($AR445:AT445),AT445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:AU445)+AU445>$AQ22,$AQ22-SUM($AR445:AU445),AU445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:AV445)+AV445>$AQ22,$AQ22-SUM($AR445:AV445),AV445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:AW445)+AW445>$AQ22,$AQ22-SUM($AR445:AW445),AW445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:AX445)+AX445>$AQ22,$AQ22-SUM($AR445:AX445),AX445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:AY445)+AY445>$AQ22,$AQ22-SUM($AR445:AY445),AY445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:AZ445)+AZ445>$AQ22,$AQ22-SUM($AR445:AZ445),AZ445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BA445)+BA445>$AQ22,$AQ22-SUM($AR445:BA445),BA445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BB445)+BB445>$AQ22,$AQ22-SUM($AR445:BB445),BB445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BC445)+BC445>$AQ22,$AQ22-SUM($AR445:BC445),BC445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BD445)+BD445>$AQ22,$AQ22-SUM($AR445:BD445),BD445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BE445)+BE445>$AQ22,$AQ22-SUM($AR445:BE445),BE445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BF445)+BF445>$AQ22,$AQ22-SUM($AR445:BF445),BF445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BG445)+BG445>$AQ22,$AQ22-SUM($AR445:BG445),BG445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BH445)+BH445>$AQ22,$AQ22-SUM($AR445:BH445),BH445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BI445)+BI445>$AQ22,$AQ22-SUM($AR445:BI445),BI445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BJ445)+BJ445>$AQ22,$AQ22-SUM($AR445:BJ445),BJ445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BK445)+BK445>$AQ22,$AQ22-SUM($AR445:BK445),BK445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BL445)+BL445>$AQ22,$AQ22-SUM($AR445:BL445),BL445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BM445)+BM445>$AQ22,$AQ22-SUM($AR445:BM445),BM445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BN445)+BN445>$AQ22,$AQ22-SUM($AR445:BN445),BN445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BO445)+BO445>$AQ22,$AQ22-SUM($AR445:BO445),BO445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BP445)+BP445>$AQ22,$AQ22-SUM($AR445:BP445),BP445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BQ445)+BQ445>$AQ22,$AQ22-SUM($AR445:BQ445),BQ445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BR445)+BR445>$AQ22,$AQ22-SUM($AR445:BR445),BR445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BS445)+BS445>$AQ22,$AQ22-SUM($AR445:BS445),BS445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BT445)+BT445>$AQ22,$AQ22-SUM($AR445:BT445),BT445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BU445)+BU445>$AQ22,$AQ22-SUM($AR445:BU445),BU445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BV445)+BV445>$AQ22,$AQ22-SUM($AR445:BV445),BV445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BW445)+BW445>$AQ22,$AQ22-SUM($AR445:BW445),BW445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BX445)+BX445>$AQ22,$AQ22-SUM($AR445:BX445),BX445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BY445)+BY445>$AQ22,$AQ22-SUM($AR445:BY445),BY445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:BZ445)+BZ445>$AQ22,$AQ22-SUM($AR445:BZ445),BZ445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CA445)+CA445>$AQ22,$AQ22-SUM($AR445:CA445),CA445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CB445)+CB445>$AQ22,$AQ22-SUM($AR445:CB445),CB445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CC445)+CC445>$AQ22,$AQ22-SUM($AR445:CC445),CC445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CD445)+CD445>$AQ22,$AQ22-SUM($AR445:CD445),CD445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CE445)+CE445>$AQ22,$AQ22-SUM($AR445:CE445),CE445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CF445)+CF445>$AQ22,$AQ22-SUM($AR445:CF445),CF445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CG445)+CG445>$AQ22,$AQ22-SUM($AR445:CG445),CG445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CH445)+CH445>$AQ22,$AQ22-SUM($AR445:CH445),CH445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CI445)+CI445>$AQ22,$AQ22-SUM($AR445:CI445),CI445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CJ445)+CJ445>$AQ22,$AQ22-SUM($AR445:CJ445),CJ445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CK445)+CK445>$AQ22,$AQ22-SUM($AR445:CK445),CK445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CL445)+CL445>$AQ22,$AQ22-SUM($AR445:CL445),CL445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CM445)+CM445>$AQ22,$AQ22-SUM($AR445:CM445),CM445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CN445)+CN445>$AQ22,$AQ22-SUM($AR445:CN445),CN445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CO445)+CO445>$AQ22,$AQ22-SUM($AR445:CO445),CO445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CP445)+CP445>$AQ22,$AQ22-SUM($AR445:CP445),CP445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CQ445)+CQ445>$AQ22,$AQ22-SUM($AR445:CQ445),CQ445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CR445)+CR445>$AQ22,$AQ22-SUM($AR445:CR445),CR445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CS445)+CS445>$AQ22,$AQ22-SUM($AR445:CS445),CS445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CT445)+CT445>$AQ22,$AQ22-SUM($AR445:CT445),CT445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CU445)+CU445>$AQ22,$AQ22-SUM($AR445:CU445),CU445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CV445)+CV445>$AQ22,$AQ22-SUM($AR445:CV445),CV445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CW445)+CW445>$AQ22,$AQ22-SUM($AR445:CW445),CW445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CX445)+CX445>$AQ22,$AQ22-SUM($AR445:CX445),CX445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CY445)+CY445>$AQ22,$AQ22-SUM($AR445:CY445),CY445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:CZ445)+CZ445>$AQ22,$AQ22-SUM($AR445:CZ445),CZ445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DA445)+DA445>$AQ22,$AQ22-SUM($AR445:DA445),DA445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DB445)+DB445>$AQ22,$AQ22-SUM($AR445:DB445),DB445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DC445)+DC445>$AQ22,$AQ22-SUM($AR445:DC445),DC445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DD445)+DD445>$AQ22,$AQ22-SUM($AR445:DD445),DD445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DE445)+DE445>$AQ22,$AQ22-SUM($AR445:DE445),DE445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DF445)+DF445>$AQ22,$AQ22-SUM($AR445:DF445),DF445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DG445)+DG445>$AQ22,$AQ22-SUM($AR445:DG445),DG445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DH445)+DH445>$AQ22,$AQ22-SUM($AR445:DH445),DH445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DI445)+DI445>$AQ22,$AQ22-SUM($AR445:DI445),DI445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DJ445)+DJ445>$AQ22,$AQ22-SUM($AR445:DJ445),DJ445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DK445)+DK445>$AQ22,$AQ22-SUM($AR445:DK445),DK445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DL445)+DL445>$AQ22,$AQ22-SUM($AR445:DL445),DL445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DM445)+DM445>$AQ22,$AQ22-SUM($AR445:DM445),DM445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DN445)+DN445>$AQ22,$AQ22-SUM($AR445:DN445),DN445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DO445)+DO445>$AQ22,$AQ22-SUM($AR445:DO445),DO445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DP445)+DP445>$AQ22,$AQ22-SUM($AR445:DP445),DP445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DQ445)+DQ445>$AQ22,$AQ22-SUM($AR445:DQ445),DQ445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DR445)+DR445>$AQ22,$AQ22-SUM($AR445:DR445),DR445)","v":1.2527512499999998E-4},{"$f":"IF(SUM($AR445:DS445)+DS445>$AQ22,$AQ22-SUM($AR445:DS445),DS445)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AR445:DT445)+DT445>$AQ22,$AQ22-SUM($AR445:DT445),DT445)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AR445:DU445)+DU445>$AQ22,$AQ22-SUM($AR445:DU445),DU445)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AR445:DV445)+DV445>$AQ22,$AQ22-SUM($AR445:DV445),DV445)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AR445:DW445)+DW445>$AQ22,$AQ22-SUM($AR445:DW445),DW445)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AR445:DX445)+DX445>$AQ22,$AQ22-SUM($AR445:DX445),DX445)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AR445:DY445)+DY445>$AQ22,$AQ22-SUM($AR445:DY445),DY445)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AR445:DZ445)+DZ445>$AQ22,$AQ22-SUM($AR445:DZ445),DZ445)","v":6.9388939039072284E-18},{"$f":"IF(SUM($AR445:EA445)+EA445>$AQ22,$AQ22-SUM($AR445:EA445),EA445)","v":-4.8572257327350599E-17}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AR446:AR446)+AR446>$AQ23,$AQ23-SUM($AR446:AR446),AR446)","v":0},{"$f":"IF(SUM($AR446:AS446)+AS446>$AQ23,$AQ23-SUM($AR446:AS446),AS446)","v":0},{"$f":"IF(SUM($AR446:AT446)+AT446>$AQ23,$AQ23-SUM($AR446:AT446),AT446)","v":0},{"$f":"IF(SUM($AR446:AU446)+AU446>$AQ23,$AQ23-SUM($AR446:AU446),AU446)","v":0},{"$f":"IF(SUM($AR446:AV446)+AV446>$AQ23,$AQ23-SUM($AR446:AV446),AV446)","v":0},{"$f":"IF(SUM($AR446:AW446)+AW446>$AQ23,$AQ23-SUM($AR446:AW446),AW446)","v":0},{"$f":"IF(SUM($AR446:AX446)+AX446>$AQ23,$AQ23-SUM($AR446:AX446),AX446)","v":0},{"$f":"IF(SUM($AR446:AY446)+AY446>$AQ23,$AQ23-SUM($AR446:AY446),AY446)","v":0},{"$f":"IF(SUM($AR446:AZ446)+AZ446>$AQ23,$AQ23-SUM($AR446:AZ446),AZ446)","v":0},{"$f":"IF(SUM($AR446:BA446)+BA446>$AQ23,$AQ23-SUM($AR446:BA446),BA446)","v":0},{"$f":"IF(SUM($AR446:BB446)+BB446>$AQ23,$AQ23-SUM($AR446:BB446),BB446)","v":0},{"$f":"IF(SUM($AR446:BC446)+BC446>$AQ23,$AQ23-SUM($AR446:BC446),BC446)","v":0},{"$f":"IF(SUM($AR446:BD446)+BD446>$AQ23,$AQ23-SUM($AR446:BD446),BD446)","v":0},{"$f":"IF(SUM($AR446:BE446)+BE446>$AQ23,$AQ23-SUM($AR446:BE446),BE446)","v":0},{"$f":"IF(SUM($AR446:BF446)+BF446>$AQ23,$AQ23-SUM($AR446:BF446),BF446)","v":0},{"$f":"IF(SUM($AR446:BG446)+BG446>$AQ23,$AQ23-SUM($AR446:BG446),BG446)","v":0},{"$f":"IF(SUM($AR446:BH446)+BH446>$AQ23,$AQ23-SUM($AR446:BH446),BH446)","v":0},{"$f":"IF(SUM($AR446:BI446)+BI446>$AQ23,$AQ23-SUM($AR446:BI446),BI446)","v":0},{"$f":"IF(SUM($AR446:BJ446)+BJ446>$AQ23,$AQ23-SUM($AR446:BJ446),BJ446)","v":0},{"$f":"IF(SUM($AR446:BK446)+BK446>$AQ23,$AQ23-SUM($AR446:BK446),BK446)","v":0},{"$f":"IF(SUM($AR446:BL446)+BL446>$AQ23,$AQ23-SUM($AR446:BL446),BL446)","v":0},{"$f":"IF(SUM($AR446:BM446)+BM446>$AQ23,$AQ23-SUM($AR446:BM446),BM446)","v":0},{"$f":"IF(SUM($AR446:BN446)+BN446>$AQ23,$AQ23-SUM($AR446:BN446),BN446)","v":0},{"$f":"IF(SUM($AR446:BO446)+BO446>$AQ23,$AQ23-SUM($AR446:BO446),BO446)","v":0},{"$f":"IF(SUM($AR446:BP446)+BP446>$AQ23,$AQ23-SUM($AR446:BP446),BP446)","v":0},{"$f":"IF(SUM($AR446:BQ446)+BQ446>$AQ23,$AQ23-SUM($AR446:BQ446),BQ446)","v":0},{"$f":"IF(SUM($AR446:BR446)+BR446>$AQ23,$AQ23-SUM($AR446:BR446),BR446)","v":0},{"$f":"IF(SUM($AR446:BS446)+BS446>$AQ23,$AQ23-SUM($AR446:BS446),BS446)","v":0},{"$f":"IF(SUM($AR446:BT446)+BT446>$AQ23,$AQ23-SUM($AR446:BT446),BT446)","v":0},{"$f":"IF(SUM($AR446:BU446)+BU446>$AQ23,$AQ23-SUM($AR446:BU446),BU446)","v":0},{"$f":"IF(SUM($AR446:BV446)+BV446>$AQ23,$AQ23-SUM($AR446:BV446),BV446)","v":0},{"$f":"IF(SUM($AR446:BW446)+BW446>$AQ23,$AQ23-SUM($AR446:BW446),BW446)","v":0},{"$f":"IF(SUM($AR446:BX446)+BX446>$AQ23,$AQ23-SUM($AR446:BX446),BX446)","v":0},{"$f":"IF(SUM($AR446:BY446)+BY446>$AQ23,$AQ23-SUM($AR446:BY446),BY446)","v":0},{"$f":"IF(SUM($AR446:BZ446)+BZ446>$AQ23,$AQ23-SUM($AR446:BZ446),BZ446)","v":0},{"$f":"IF(SUM($AR446:CA446)+CA446>$AQ23,$AQ23-SUM($AR446:CA446),CA446)","v":0},{"$f":"IF(SUM($AR446:CB446)+CB446>$AQ23,$AQ23-SUM($AR446:CB446),CB446)","v":0},{"$f":"IF(SUM($AR446:CC446)+CC446>$AQ23,$AQ23-SUM($AR446:CC446),CC446)","v":0},{"$f":"IF(SUM($AR446:CD446)+CD446>$AQ23,$AQ23-SUM($AR446:CD446),CD446)","v":0},{"$f":"IF(SUM($AR446:CE446)+CE446>$AQ23,$AQ23-SUM($AR446:CE446),CE446)","v":0},{"$f":"IF(SUM($AR446:CF446)+CF446>$AQ23,$AQ23-SUM($AR446:CF446),CF446)","v":0},{"$f":"IF(SUM($AR446:CG446)+CG446>$AQ23,$AQ23-SUM($AR446:CG446),CG446)","v":0},{"$f":"IF(SUM($AR446:CH446)+CH446>$AQ23,$AQ23-SUM($AR446:CH446),CH446)","v":0},{"$f":"IF(SUM($AR446:CI446)+CI446>$AQ23,$AQ23-SUM($AR446:CI446),CI446)","v":0},{"$f":"IF(SUM($AR446:CJ446)+CJ446>$AQ23,$AQ23-SUM($AR446:CJ446),CJ446)","v":0},{"$f":"IF(SUM($AR446:CK446)+CK446>$AQ23,$AQ23-SUM($AR446:CK446),CK446)","v":0},{"$f":"IF(SUM($AR446:CL446)+CL446>$AQ23,$AQ23-SUM($AR446:CL446),CL446)","v":0},{"$f":"IF(SUM($AR446:CM446)+CM446>$AQ23,$AQ23-SUM($AR446:CM446),CM446)","v":0},{"$f":"IF(SUM($AR446:CN446)+CN446>$AQ23,$AQ23-SUM($AR446:CN446),CN446)","v":0},{"$f":"IF(SUM($AR446:CO446)+CO446>$AQ23,$AQ23-SUM($AR446:CO446),CO446)","v":0},{"$f":"IF(SUM($AR446:CP446)+CP446>$AQ23,$AQ23-SUM($AR446:CP446),CP446)","v":0},{"$f":"IF(SUM($AR446:CQ446)+CQ446>$AQ23,$AQ23-SUM($AR446:CQ446),CQ446)","v":0},{"$f":"IF(SUM($AR446:CR446)+CR446>$AQ23,$AQ23-SUM($AR446:CR446),CR446)","v":0},{"$f":"IF(SUM($AR446:CS446)+CS446>$AQ23,$AQ23-SUM($AR446:CS446),CS446)","v":0},{"$f":"IF(SUM($AR446:CT446)+CT446>$AQ23,$AQ23-SUM($AR446:CT446),CT446)","v":0},{"$f":"IF(SUM($AR446:CU446)+CU446>$AQ23,$AQ23-SUM($AR446:CU446),CU446)","v":0},{"$f":"IF(SUM($AR446:CV446)+CV446>$AQ23,$AQ23-SUM($AR446:CV446),CV446)","v":0},{"$f":"IF(SUM($AR446:CW446)+CW446>$AQ23,$AQ23-SUM($AR446:CW446),CW446)","v":0},{"$f":"IF(SUM($AR446:CX446)+CX446>$AQ23,$AQ23-SUM($AR446:CX446),CX446)","v":0},{"$f":"IF(SUM($AR446:CY446)+CY446>$AQ23,$AQ23-SUM($AR446:CY446),CY446)","v":0},{"$f":"IF(SUM($AR446:CZ446)+CZ446>$AQ23,$AQ23-SUM($AR446:CZ446),CZ446)","v":0},{"$f":"IF(SUM($AR446:DA446)+DA446>$AQ23,$AQ23-SUM($AR446:DA446),DA446)","v":0},{"$f":"IF(SUM($AR446:DB446)+DB446>$AQ23,$AQ23-SUM($AR446:DB446),DB446)","v":0},{"$f":"IF(SUM($AR446:DC446)+DC446>$AQ23,$AQ23-SUM($AR446:DC446),DC446)","v":0},{"$f":"IF(SUM($AR446:DD446)+DD446>$AQ23,$AQ23-SUM($AR446:DD446),DD446)","v":0},{"$f":"IF(SUM($AR446:DE446)+DE446>$AQ23,$AQ23-SUM($AR446:DE446),DE446)","v":0},{"$f":"IF(SUM($AR446:DF446)+DF446>$AQ23,$AQ23-SUM($AR446:DF446),DF446)","v":0},{"$f":"IF(SUM($AR446:DG446)+DG446>$AQ23,$AQ23-SUM($AR446:DG446),DG446)","v":0},{"$f":"IF(SUM($AR446:DH446)+DH446>$AQ23,$AQ23-SUM($AR446:DH446),DH446)","v":0},{"$f":"IF(SUM($AR446:DI446)+DI446>$AQ23,$AQ23-SUM($AR446:DI446),DI446)","v":0},{"$f":"IF(SUM($AR446:DJ446)+DJ446>$AQ23,$AQ23-SUM($AR446:DJ446),DJ446)","v":0},{"$f":"IF(SUM($AR446:DK446)+DK446>$AQ23,$AQ23-SUM($AR446:DK446),DK446)","v":0},{"$f":"IF(SUM($AR446:DL446)+DL446>$AQ23,$AQ23-SUM($AR446:DL446),DL446)","v":0},{"$f":"IF(SUM($AR446:DM446)+DM446>$AQ23,$AQ23-SUM($AR446:DM446),DM446)","v":0},{"$f":"IF(SUM($AR446:DN446)+DN446>$AQ23,$AQ23-SUM($AR446:DN446),DN446)","v":0},{"$f":"IF(SUM($AR446:DO446)+DO446>$AQ23,$AQ23-SUM($AR446:DO446),DO446)","v":0},{"$f":"IF(SUM($AR446:DP446)+DP446>$AQ23,$AQ23-SUM($AR446:DP446),DP446)","v":0},{"$f":"IF(SUM($AR446:DQ446)+DQ446>$AQ23,$AQ23-SUM($AR446:DQ446),DQ446)","v":0},{"$f":"IF(SUM($AR446:DR446)+DR446>$AQ23,$AQ23-SUM($AR446:DR446),DR446)","v":0},{"$f":"IF(SUM($AR446:DS446)+DS446>$AQ23,$AQ23-SUM($AR446:DS446),DS446)","v":0},{"$f":"IF(SUM($AR446:DT446)+DT446>$AQ23,$AQ23-SUM($AR446:DT446),DT446)","v":0},{"$f":"IF(SUM($AR446:DU446)+DU446>$AQ23,$AQ23-SUM($AR446:DU446),DU446)","v":0},{"$f":"IF(SUM($AR446:DV446)+DV446>$AQ23,$AQ23-SUM($AR446:DV446),DV446)","v":0},{"$f":"IF(SUM($AR446:DW446)+DW446>$AQ23,$AQ23-SUM($AR446:DW446),DW446)","v":0},{"$f":"IF(SUM($AR446:DX446)+DX446>$AQ23,$AQ23-SUM($AR446:DX446),DX446)","v":0},{"$f":"IF(SUM($AR446:DY446)+DY446>$AQ23,$AQ23-SUM($AR446:DY446),DY446)","v":0},{"$f":"IF(SUM($AR446:DZ446)+DZ446>$AQ23,$AQ23-SUM($AR446:DZ446),DZ446)","v":0},{"$f":"IF(SUM($AR446:EA446)+EA446>$AQ23,$AQ23-SUM($AR446:EA446),EA446)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1209712500000003E-4,{"$f":"IF(SUM($AR447:AR447)+AR447>$AQ24,$AQ24-SUM($AR447:AR447),AR447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:AS447)+AS447>$AQ24,$AQ24-SUM($AR447:AS447),AS447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:AT447)+AT447>$AQ24,$AQ24-SUM($AR447:AT447),AT447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:AU447)+AU447>$AQ24,$AQ24-SUM($AR447:AU447),AU447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:AV447)+AV447>$AQ24,$AQ24-SUM($AR447:AV447),AV447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:AW447)+AW447>$AQ24,$AQ24-SUM($AR447:AW447),AW447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:AX447)+AX447>$AQ24,$AQ24-SUM($AR447:AX447),AX447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:AY447)+AY447>$AQ24,$AQ24-SUM($AR447:AY447),AY447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:AZ447)+AZ447>$AQ24,$AQ24-SUM($AR447:AZ447),AZ447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BA447)+BA447>$AQ24,$AQ24-SUM($AR447:BA447),BA447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BB447)+BB447>$AQ24,$AQ24-SUM($AR447:BB447),BB447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BC447)+BC447>$AQ24,$AQ24-SUM($AR447:BC447),BC447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BD447)+BD447>$AQ24,$AQ24-SUM($AR447:BD447),BD447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BE447)+BE447>$AQ24,$AQ24-SUM($AR447:BE447),BE447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BF447)+BF447>$AQ24,$AQ24-SUM($AR447:BF447),BF447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BG447)+BG447>$AQ24,$AQ24-SUM($AR447:BG447),BG447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BH447)+BH447>$AQ24,$AQ24-SUM($AR447:BH447),BH447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BI447)+BI447>$AQ24,$AQ24-SUM($AR447:BI447),BI447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BJ447)+BJ447>$AQ24,$AQ24-SUM($AR447:BJ447),BJ447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BK447)+BK447>$AQ24,$AQ24-SUM($AR447:BK447),BK447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BL447)+BL447>$AQ24,$AQ24-SUM($AR447:BL447),BL447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BM447)+BM447>$AQ24,$AQ24-SUM($AR447:BM447),BM447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BN447)+BN447>$AQ24,$AQ24-SUM($AR447:BN447),BN447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BO447)+BO447>$AQ24,$AQ24-SUM($AR447:BO447),BO447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BP447)+BP447>$AQ24,$AQ24-SUM($AR447:BP447),BP447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BQ447)+BQ447>$AQ24,$AQ24-SUM($AR447:BQ447),BQ447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BR447)+BR447>$AQ24,$AQ24-SUM($AR447:BR447),BR447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BS447)+BS447>$AQ24,$AQ24-SUM($AR447:BS447),BS447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BT447)+BT447>$AQ24,$AQ24-SUM($AR447:BT447),BT447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BU447)+BU447>$AQ24,$AQ24-SUM($AR447:BU447),BU447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BV447)+BV447>$AQ24,$AQ24-SUM($AR447:BV447),BV447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BW447)+BW447>$AQ24,$AQ24-SUM($AR447:BW447),BW447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BX447)+BX447>$AQ24,$AQ24-SUM($AR447:BX447),BX447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BY447)+BY447>$AQ24,$AQ24-SUM($AR447:BY447),BY447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:BZ447)+BZ447>$AQ24,$AQ24-SUM($AR447:BZ447),BZ447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CA447)+CA447>$AQ24,$AQ24-SUM($AR447:CA447),CA447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CB447)+CB447>$AQ24,$AQ24-SUM($AR447:CB447),CB447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CC447)+CC447>$AQ24,$AQ24-SUM($AR447:CC447),CC447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CD447)+CD447>$AQ24,$AQ24-SUM($AR447:CD447),CD447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CE447)+CE447>$AQ24,$AQ24-SUM($AR447:CE447),CE447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CF447)+CF447>$AQ24,$AQ24-SUM($AR447:CF447),CF447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CG447)+CG447>$AQ24,$AQ24-SUM($AR447:CG447),CG447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CH447)+CH447>$AQ24,$AQ24-SUM($AR447:CH447),CH447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CI447)+CI447>$AQ24,$AQ24-SUM($AR447:CI447),CI447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CJ447)+CJ447>$AQ24,$AQ24-SUM($AR447:CJ447),CJ447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CK447)+CK447>$AQ24,$AQ24-SUM($AR447:CK447),CK447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CL447)+CL447>$AQ24,$AQ24-SUM($AR447:CL447),CL447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CM447)+CM447>$AQ24,$AQ24-SUM($AR447:CM447),CM447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CN447)+CN447>$AQ24,$AQ24-SUM($AR447:CN447),CN447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CO447)+CO447>$AQ24,$AQ24-SUM($AR447:CO447),CO447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CP447)+CP447>$AQ24,$AQ24-SUM($AR447:CP447),CP447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CQ447)+CQ447>$AQ24,$AQ24-SUM($AR447:CQ447),CQ447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CR447)+CR447>$AQ24,$AQ24-SUM($AR447:CR447),CR447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CS447)+CS447>$AQ24,$AQ24-SUM($AR447:CS447),CS447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CT447)+CT447>$AQ24,$AQ24-SUM($AR447:CT447),CT447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CU447)+CU447>$AQ24,$AQ24-SUM($AR447:CU447),CU447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CV447)+CV447>$AQ24,$AQ24-SUM($AR447:CV447),CV447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CW447)+CW447>$AQ24,$AQ24-SUM($AR447:CW447),CW447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CX447)+CX447>$AQ24,$AQ24-SUM($AR447:CX447),CX447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CY447)+CY447>$AQ24,$AQ24-SUM($AR447:CY447),CY447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:CZ447)+CZ447>$AQ24,$AQ24-SUM($AR447:CZ447),CZ447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DA447)+DA447>$AQ24,$AQ24-SUM($AR447:DA447),DA447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DB447)+DB447>$AQ24,$AQ24-SUM($AR447:DB447),DB447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DC447)+DC447>$AQ24,$AQ24-SUM($AR447:DC447),DC447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DD447)+DD447>$AQ24,$AQ24-SUM($AR447:DD447),DD447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DE447)+DE447>$AQ24,$AQ24-SUM($AR447:DE447),DE447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DF447)+DF447>$AQ24,$AQ24-SUM($AR447:DF447),DF447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DG447)+DG447>$AQ24,$AQ24-SUM($AR447:DG447),DG447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DH447)+DH447>$AQ24,$AQ24-SUM($AR447:DH447),DH447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DI447)+DI447>$AQ24,$AQ24-SUM($AR447:DI447),DI447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DJ447)+DJ447>$AQ24,$AQ24-SUM($AR447:DJ447),DJ447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DK447)+DK447>$AQ24,$AQ24-SUM($AR447:DK447),DK447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DL447)+DL447>$AQ24,$AQ24-SUM($AR447:DL447),DL447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DM447)+DM447>$AQ24,$AQ24-SUM($AR447:DM447),DM447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DN447)+DN447>$AQ24,$AQ24-SUM($AR447:DN447),DN447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DO447)+DO447>$AQ24,$AQ24-SUM($AR447:DO447),DO447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DP447)+DP447>$AQ24,$AQ24-SUM($AR447:DP447),DP447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DQ447)+DQ447>$AQ24,$AQ24-SUM($AR447:DQ447),DQ447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DR447)+DR447>$AQ24,$AQ24-SUM($AR447:DR447),DR447)","v":5.1209712500000003E-4},{"$f":"IF(SUM($AR447:DS447)+DS447>$AQ24,$AQ24-SUM($AR447:DS447),DS447)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AR447:DT447)+DT447>$AQ24,$AQ24-SUM($AR447:DT447),DT447)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AR447:DU447)+DU447>$AQ24,$AQ24-SUM($AR447:DU447),DU447)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AR447:DV447)+DV447>$AQ24,$AQ24-SUM($AR447:DV447),DV447)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AR447:DW447)+DW447>$AQ24,$AQ24-SUM($AR447:DW447),DW447)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AR447:DX447)+DX447>$AQ24,$AQ24-SUM($AR447:DX447),DX447)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AR447:DY447)+DY447>$AQ24,$AQ24-SUM($AR447:DY447),DY447)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AR447:DZ447)+DZ447>$AQ24,$AQ24-SUM($AR447:DZ447),DZ447)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($AR447:EA447)+EA447>$AQ24,$AQ24-SUM($AR447:EA447),EA447)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AR448:AR448)+AR448>$AQ25,$AQ25-SUM($AR448:AR448),AR448)","v":0},{"$f":"IF(SUM($AR448:AS448)+AS448>$AQ25,$AQ25-SUM($AR448:AS448),AS448)","v":0},{"$f":"IF(SUM($AR448:AT448)+AT448>$AQ25,$AQ25-SUM($AR448:AT448),AT448)","v":0},{"$f":"IF(SUM($AR448:AU448)+AU448>$AQ25,$AQ25-SUM($AR448:AU448),AU448)","v":0},{"$f":"IF(SUM($AR448:AV448)+AV448>$AQ25,$AQ25-SUM($AR448:AV448),AV448)","v":0},{"$f":"IF(SUM($AR448:AW448)+AW448>$AQ25,$AQ25-SUM($AR448:AW448),AW448)","v":0},{"$f":"IF(SUM($AR448:AX448)+AX448>$AQ25,$AQ25-SUM($AR448:AX448),AX448)","v":0},{"$f":"IF(SUM($AR448:AY448)+AY448>$AQ25,$AQ25-SUM($AR448:AY448),AY448)","v":0},{"$f":"IF(SUM($AR448:AZ448)+AZ448>$AQ25,$AQ25-SUM($AR448:AZ448),AZ448)","v":0},{"$f":"IF(SUM($AR448:BA448)+BA448>$AQ25,$AQ25-SUM($AR448:BA448),BA448)","v":0},{"$f":"IF(SUM($AR448:BB448)+BB448>$AQ25,$AQ25-SUM($AR448:BB448),BB448)","v":0},{"$f":"IF(SUM($AR448:BC448)+BC448>$AQ25,$AQ25-SUM($AR448:BC448),BC448)","v":0},{"$f":"IF(SUM($AR448:BD448)+BD448>$AQ25,$AQ25-SUM($AR448:BD448),BD448)","v":0},{"$f":"IF(SUM($AR448:BE448)+BE448>$AQ25,$AQ25-SUM($AR448:BE448),BE448)","v":0},{"$f":"IF(SUM($AR448:BF448)+BF448>$AQ25,$AQ25-SUM($AR448:BF448),BF448)","v":0},{"$f":"IF(SUM($AR448:BG448)+BG448>$AQ25,$AQ25-SUM($AR448:BG448),BG448)","v":0},{"$f":"IF(SUM($AR448:BH448)+BH448>$AQ25,$AQ25-SUM($AR448:BH448),BH448)","v":0},{"$f":"IF(SUM($AR448:BI448)+BI448>$AQ25,$AQ25-SUM($AR448:BI448),BI448)","v":0},{"$f":"IF(SUM($AR448:BJ448)+BJ448>$AQ25,$AQ25-SUM($AR448:BJ448),BJ448)","v":0},{"$f":"IF(SUM($AR448:BK448)+BK448>$AQ25,$AQ25-SUM($AR448:BK448),BK448)","v":0},{"$f":"IF(SUM($AR448:BL448)+BL448>$AQ25,$AQ25-SUM($AR448:BL448),BL448)","v":0},{"$f":"IF(SUM($AR448:BM448)+BM448>$AQ25,$AQ25-SUM($AR448:BM448),BM448)","v":0},{"$f":"IF(SUM($AR448:BN448)+BN448>$AQ25,$AQ25-SUM($AR448:BN448),BN448)","v":0},{"$f":"IF(SUM($AR448:BO448)+BO448>$AQ25,$AQ25-SUM($AR448:BO448),BO448)","v":0},{"$f":"IF(SUM($AR448:BP448)+BP448>$AQ25,$AQ25-SUM($AR448:BP448),BP448)","v":0},{"$f":"IF(SUM($AR448:BQ448)+BQ448>$AQ25,$AQ25-SUM($AR448:BQ448),BQ448)","v":0},{"$f":"IF(SUM($AR448:BR448)+BR448>$AQ25,$AQ25-SUM($AR448:BR448),BR448)","v":0},{"$f":"IF(SUM($AR448:BS448)+BS448>$AQ25,$AQ25-SUM($AR448:BS448),BS448)","v":0},{"$f":"IF(SUM($AR448:BT448)+BT448>$AQ25,$AQ25-SUM($AR448:BT448),BT448)","v":0},{"$f":"IF(SUM($AR448:BU448)+BU448>$AQ25,$AQ25-SUM($AR448:BU448),BU448)","v":0},{"$f":"IF(SUM($AR448:BV448)+BV448>$AQ25,$AQ25-SUM($AR448:BV448),BV448)","v":0},{"$f":"IF(SUM($AR448:BW448)+BW448>$AQ25,$AQ25-SUM($AR448:BW448),BW448)","v":0},{"$f":"IF(SUM($AR448:BX448)+BX448>$AQ25,$AQ25-SUM($AR448:BX448),BX448)","v":0},{"$f":"IF(SUM($AR448:BY448)+BY448>$AQ25,$AQ25-SUM($AR448:BY448),BY448)","v":0},{"$f":"IF(SUM($AR448:BZ448)+BZ448>$AQ25,$AQ25-SUM($AR448:BZ448),BZ448)","v":0},{"$f":"IF(SUM($AR448:CA448)+CA448>$AQ25,$AQ25-SUM($AR448:CA448),CA448)","v":0},{"$f":"IF(SUM($AR448:CB448)+CB448>$AQ25,$AQ25-SUM($AR448:CB448),CB448)","v":0},{"$f":"IF(SUM($AR448:CC448)+CC448>$AQ25,$AQ25-SUM($AR448:CC448),CC448)","v":0},{"$f":"IF(SUM($AR448:CD448)+CD448>$AQ25,$AQ25-SUM($AR448:CD448),CD448)","v":0},{"$f":"IF(SUM($AR448:CE448)+CE448>$AQ25,$AQ25-SUM($AR448:CE448),CE448)","v":0},{"$f":"IF(SUM($AR448:CF448)+CF448>$AQ25,$AQ25-SUM($AR448:CF448),CF448)","v":0},{"$f":"IF(SUM($AR448:CG448)+CG448>$AQ25,$AQ25-SUM($AR448:CG448),CG448)","v":0},{"$f":"IF(SUM($AR448:CH448)+CH448>$AQ25,$AQ25-SUM($AR448:CH448),CH448)","v":0},{"$f":"IF(SUM($AR448:CI448)+CI448>$AQ25,$AQ25-SUM($AR448:CI448),CI448)","v":0},{"$f":"IF(SUM($AR448:CJ448)+CJ448>$AQ25,$AQ25-SUM($AR448:CJ448),CJ448)","v":0},{"$f":"IF(SUM($AR448:CK448)+CK448>$AQ25,$AQ25-SUM($AR448:CK448),CK448)","v":0},{"$f":"IF(SUM($AR448:CL448)+CL448>$AQ25,$AQ25-SUM($AR448:CL448),CL448)","v":0},{"$f":"IF(SUM($AR448:CM448)+CM448>$AQ25,$AQ25-SUM($AR448:CM448),CM448)","v":0},{"$f":"IF(SUM($AR448:CN448)+CN448>$AQ25,$AQ25-SUM($AR448:CN448),CN448)","v":0},{"$f":"IF(SUM($AR448:CO448)+CO448>$AQ25,$AQ25-SUM($AR448:CO448),CO448)","v":0},{"$f":"IF(SUM($AR448:CP448)+CP448>$AQ25,$AQ25-SUM($AR448:CP448),CP448)","v":0},{"$f":"IF(SUM($AR448:CQ448)+CQ448>$AQ25,$AQ25-SUM($AR448:CQ448),CQ448)","v":0},{"$f":"IF(SUM($AR448:CR448)+CR448>$AQ25,$AQ25-SUM($AR448:CR448),CR448)","v":0},{"$f":"IF(SUM($AR448:CS448)+CS448>$AQ25,$AQ25-SUM($AR448:CS448),CS448)","v":0},{"$f":"IF(SUM($AR448:CT448)+CT448>$AQ25,$AQ25-SUM($AR448:CT448),CT448)","v":0},{"$f":"IF(SUM($AR448:CU448)+CU448>$AQ25,$AQ25-SUM($AR448:CU448),CU448)","v":0},{"$f":"IF(SUM($AR448:CV448)+CV448>$AQ25,$AQ25-SUM($AR448:CV448),CV448)","v":0},{"$f":"IF(SUM($AR448:CW448)+CW448>$AQ25,$AQ25-SUM($AR448:CW448),CW448)","v":0},{"$f":"IF(SUM($AR448:CX448)+CX448>$AQ25,$AQ25-SUM($AR448:CX448),CX448)","v":0},{"$f":"IF(SUM($AR448:CY448)+CY448>$AQ25,$AQ25-SUM($AR448:CY448),CY448)","v":0},{"$f":"IF(SUM($AR448:CZ448)+CZ448>$AQ25,$AQ25-SUM($AR448:CZ448),CZ448)","v":0},{"$f":"IF(SUM($AR448:DA448)+DA448>$AQ25,$AQ25-SUM($AR448:DA448),DA448)","v":0},{"$f":"IF(SUM($AR448:DB448)+DB448>$AQ25,$AQ25-SUM($AR448:DB448),DB448)","v":0},{"$f":"IF(SUM($AR448:DC448)+DC448>$AQ25,$AQ25-SUM($AR448:DC448),DC448)","v":0},{"$f":"IF(SUM($AR448:DD448)+DD448>$AQ25,$AQ25-SUM($AR448:DD448),DD448)","v":0},{"$f":"IF(SUM($AR448:DE448)+DE448>$AQ25,$AQ25-SUM($AR448:DE448),DE448)","v":0},{"$f":"IF(SUM($AR448:DF448)+DF448>$AQ25,$AQ25-SUM($AR448:DF448),DF448)","v":0},{"$f":"IF(SUM($AR448:DG448)+DG448>$AQ25,$AQ25-SUM($AR448:DG448),DG448)","v":0},{"$f":"IF(SUM($AR448:DH448)+DH448>$AQ25,$AQ25-SUM($AR448:DH448),DH448)","v":0},{"$f":"IF(SUM($AR448:DI448)+DI448>$AQ25,$AQ25-SUM($AR448:DI448),DI448)","v":0},{"$f":"IF(SUM($AR448:DJ448)+DJ448>$AQ25,$AQ25-SUM($AR448:DJ448),DJ448)","v":0},{"$f":"IF(SUM($AR448:DK448)+DK448>$AQ25,$AQ25-SUM($AR448:DK448),DK448)","v":0},{"$f":"IF(SUM($AR448:DL448)+DL448>$AQ25,$AQ25-SUM($AR448:DL448),DL448)","v":0},{"$f":"IF(SUM($AR448:DM448)+DM448>$AQ25,$AQ25-SUM($AR448:DM448),DM448)","v":0},{"$f":"IF(SUM($AR448:DN448)+DN448>$AQ25,$AQ25-SUM($AR448:DN448),DN448)","v":0},{"$f":"IF(SUM($AR448:DO448)+DO448>$AQ25,$AQ25-SUM($AR448:DO448),DO448)","v":0},{"$f":"IF(SUM($AR448:DP448)+DP448>$AQ25,$AQ25-SUM($AR448:DP448),DP448)","v":0},{"$f":"IF(SUM($AR448:DQ448)+DQ448>$AQ25,$AQ25-SUM($AR448:DQ448),DQ448)","v":0},{"$f":"IF(SUM($AR448:DR448)+DR448>$AQ25,$AQ25-SUM($AR448:DR448),DR448)","v":0},{"$f":"IF(SUM($AR448:DS448)+DS448>$AQ25,$AQ25-SUM($AR448:DS448),DS448)","v":0},{"$f":"IF(SUM($AR448:DT448)+DT448>$AQ25,$AQ25-SUM($AR448:DT448),DT448)","v":0},{"$f":"IF(SUM($AR448:DU448)+DU448>$AQ25,$AQ25-SUM($AR448:DU448),DU448)","v":0},{"$f":"IF(SUM($AR448:DV448)+DV448>$AQ25,$AQ25-SUM($AR448:DV448),DV448)","v":0},{"$f":"IF(SUM($AR448:DW448)+DW448>$AQ25,$AQ25-SUM($AR448:DW448),DW448)","v":0},{"$f":"IF(SUM($AR448:DX448)+DX448>$AQ25,$AQ25-SUM($AR448:DX448),DX448)","v":0},{"$f":"IF(SUM($AR448:DY448)+DY448>$AQ25,$AQ25-SUM($AR448:DY448),DY448)","v":0},{"$f":"IF(SUM($AR448:DZ448)+DZ448>$AQ25,$AQ25-SUM($AR448:DZ448),DZ448)","v":0},{"$f":"IF(SUM($AR448:EA448)+EA448>$AQ25,$AQ25-SUM($AR448:EA448),EA448)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5844272499999994E-3,{"$f":"IF(SUM($AR449:AR449)+AR449>$AQ26,$AQ26-SUM($AR449:AR449),AR449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:AS449)+AS449>$AQ26,$AQ26-SUM($AR449:AS449),AS449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:AT449)+AT449>$AQ26,$AQ26-SUM($AR449:AT449),AT449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:AU449)+AU449>$AQ26,$AQ26-SUM($AR449:AU449),AU449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:AV449)+AV449>$AQ26,$AQ26-SUM($AR449:AV449),AV449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:AW449)+AW449>$AQ26,$AQ26-SUM($AR449:AW449),AW449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:AX449)+AX449>$AQ26,$AQ26-SUM($AR449:AX449),AX449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:AY449)+AY449>$AQ26,$AQ26-SUM($AR449:AY449),AY449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:AZ449)+AZ449>$AQ26,$AQ26-SUM($AR449:AZ449),AZ449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BA449)+BA449>$AQ26,$AQ26-SUM($AR449:BA449),BA449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BB449)+BB449>$AQ26,$AQ26-SUM($AR449:BB449),BB449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BC449)+BC449>$AQ26,$AQ26-SUM($AR449:BC449),BC449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BD449)+BD449>$AQ26,$AQ26-SUM($AR449:BD449),BD449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BE449)+BE449>$AQ26,$AQ26-SUM($AR449:BE449),BE449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BF449)+BF449>$AQ26,$AQ26-SUM($AR449:BF449),BF449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BG449)+BG449>$AQ26,$AQ26-SUM($AR449:BG449),BG449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BH449)+BH449>$AQ26,$AQ26-SUM($AR449:BH449),BH449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BI449)+BI449>$AQ26,$AQ26-SUM($AR449:BI449),BI449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BJ449)+BJ449>$AQ26,$AQ26-SUM($AR449:BJ449),BJ449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BK449)+BK449>$AQ26,$AQ26-SUM($AR449:BK449),BK449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BL449)+BL449>$AQ26,$AQ26-SUM($AR449:BL449),BL449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BM449)+BM449>$AQ26,$AQ26-SUM($AR449:BM449),BM449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BN449)+BN449>$AQ26,$AQ26-SUM($AR449:BN449),BN449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BO449)+BO449>$AQ26,$AQ26-SUM($AR449:BO449),BO449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BP449)+BP449>$AQ26,$AQ26-SUM($AR449:BP449),BP449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BQ449)+BQ449>$AQ26,$AQ26-SUM($AR449:BQ449),BQ449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BR449)+BR449>$AQ26,$AQ26-SUM($AR449:BR449),BR449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BS449)+BS449>$AQ26,$AQ26-SUM($AR449:BS449),BS449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BT449)+BT449>$AQ26,$AQ26-SUM($AR449:BT449),BT449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BU449)+BU449>$AQ26,$AQ26-SUM($AR449:BU449),BU449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BV449)+BV449>$AQ26,$AQ26-SUM($AR449:BV449),BV449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BW449)+BW449>$AQ26,$AQ26-SUM($AR449:BW449),BW449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BX449)+BX449>$AQ26,$AQ26-SUM($AR449:BX449),BX449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BY449)+BY449>$AQ26,$AQ26-SUM($AR449:BY449),BY449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:BZ449)+BZ449>$AQ26,$AQ26-SUM($AR449:BZ449),BZ449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:CA449)+CA449>$AQ26,$AQ26-SUM($AR449:CA449),CA449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:CB449)+CB449>$AQ26,$AQ26-SUM($AR449:CB449),CB449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:CC449)+CC449>$AQ26,$AQ26-SUM($AR449:CC449),CC449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:CD449)+CD449>$AQ26,$AQ26-SUM($AR449:CD449),CD449)","v":7.5844272499999994E-3},{"$f":"IF(SUM($AR449:CE449)+CE449>$AQ26,$AQ26-SUM($AR449:CE449),CE449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CF449)+CF449>$AQ26,$AQ26-SUM($AR449:CF449),CF449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CG449)+CG449>$AQ26,$AQ26-SUM($AR449:CG449),CG449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CH449)+CH449>$AQ26,$AQ26-SUM($AR449:CH449),CH449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CI449)+CI449>$AQ26,$AQ26-SUM($AR449:CI449),CI449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CJ449)+CJ449>$AQ26,$AQ26-SUM($AR449:CJ449),CJ449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CK449)+CK449>$AQ26,$AQ26-SUM($AR449:CK449),CK449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CL449)+CL449>$AQ26,$AQ26-SUM($AR449:CL449),CL449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CM449)+CM449>$AQ26,$AQ26-SUM($AR449:CM449),CM449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CN449)+CN449>$AQ26,$AQ26-SUM($AR449:CN449),CN449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CO449)+CO449>$AQ26,$AQ26-SUM($AR449:CO449),CO449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CP449)+CP449>$AQ26,$AQ26-SUM($AR449:CP449),CP449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CQ449)+CQ449>$AQ26,$AQ26-SUM($AR449:CQ449),CQ449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CR449)+CR449>$AQ26,$AQ26-SUM($AR449:CR449),CR449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CS449)+CS449>$AQ26,$AQ26-SUM($AR449:CS449),CS449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CT449)+CT449>$AQ26,$AQ26-SUM($AR449:CT449),CT449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CU449)+CU449>$AQ26,$AQ26-SUM($AR449:CU449),CU449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CV449)+CV449>$AQ26,$AQ26-SUM($AR449:CV449),CV449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CW449)+CW449>$AQ26,$AQ26-SUM($AR449:CW449),CW449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CX449)+CX449>$AQ26,$AQ26-SUM($AR449:CX449),CX449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CY449)+CY449>$AQ26,$AQ26-SUM($AR449:CY449),CY449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:CZ449)+CZ449>$AQ26,$AQ26-SUM($AR449:CZ449),CZ449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DA449)+DA449>$AQ26,$AQ26-SUM($AR449:DA449),DA449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DB449)+DB449>$AQ26,$AQ26-SUM($AR449:DB449),DB449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DC449)+DC449>$AQ26,$AQ26-SUM($AR449:DC449),DC449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DD449)+DD449>$AQ26,$AQ26-SUM($AR449:DD449),DD449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DE449)+DE449>$AQ26,$AQ26-SUM($AR449:DE449),DE449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DF449)+DF449>$AQ26,$AQ26-SUM($AR449:DF449),DF449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DG449)+DG449>$AQ26,$AQ26-SUM($AR449:DG449),DG449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DH449)+DH449>$AQ26,$AQ26-SUM($AR449:DH449),DH449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DI449)+DI449>$AQ26,$AQ26-SUM($AR449:DI449),DI449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DJ449)+DJ449>$AQ26,$AQ26-SUM($AR449:DJ449),DJ449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DK449)+DK449>$AQ26,$AQ26-SUM($AR449:DK449),DK449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DL449)+DL449>$AQ26,$AQ26-SUM($AR449:DL449),DL449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DM449)+DM449>$AQ26,$AQ26-SUM($AR449:DM449),DM449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DN449)+DN449>$AQ26,$AQ26-SUM($AR449:DN449),DN449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DO449)+DO449>$AQ26,$AQ26-SUM($AR449:DO449),DO449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DP449)+DP449>$AQ26,$AQ26-SUM($AR449:DP449),DP449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DQ449)+DQ449>$AQ26,$AQ26-SUM($AR449:DQ449),DQ449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DR449)+DR449>$AQ26,$AQ26-SUM($AR449:DR449),DR449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DS449)+DS449>$AQ26,$AQ26-SUM($AR449:DS449),DS449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DT449)+DT449>$AQ26,$AQ26-SUM($AR449:DT449),DT449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DU449)+DU449>$AQ26,$AQ26-SUM($AR449:DU449),DU449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DV449)+DV449>$AQ26,$AQ26-SUM($AR449:DV449),DV449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DW449)+DW449>$AQ26,$AQ26-SUM($AR449:DW449),DW449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DX449)+DX449>$AQ26,$AQ26-SUM($AR449:DX449),DX449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DY449)+DY449>$AQ26,$AQ26-SUM($AR449:DY449),DY449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:DZ449)+DZ449>$AQ26,$AQ26-SUM($AR449:DZ449),DZ449)","v":-1.6653345369377348E-16},{"$f":"IF(SUM($AR449:EA449)+EA449>$AQ26,$AQ26-SUM($AR449:EA449),EA449)","v":-1.6653345369377348E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6887500000000001E-5,{"$f":"IF(SUM($AR450:AR450)+AR450>$AQ27,$AQ27-SUM($AR450:AR450),AR450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:AS450)+AS450>$AQ27,$AQ27-SUM($AR450:AS450),AS450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:AT450)+AT450>$AQ27,$AQ27-SUM($AR450:AT450),AT450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:AU450)+AU450>$AQ27,$AQ27-SUM($AR450:AU450),AU450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:AV450)+AV450>$AQ27,$AQ27-SUM($AR450:AV450),AV450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:AW450)+AW450>$AQ27,$AQ27-SUM($AR450:AW450),AW450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:AX450)+AX450>$AQ27,$AQ27-SUM($AR450:AX450),AX450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:AY450)+AY450>$AQ27,$AQ27-SUM($AR450:AY450),AY450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:AZ450)+AZ450>$AQ27,$AQ27-SUM($AR450:AZ450),AZ450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BA450)+BA450>$AQ27,$AQ27-SUM($AR450:BA450),BA450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BB450)+BB450>$AQ27,$AQ27-SUM($AR450:BB450),BB450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BC450)+BC450>$AQ27,$AQ27-SUM($AR450:BC450),BC450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BD450)+BD450>$AQ27,$AQ27-SUM($AR450:BD450),BD450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BE450)+BE450>$AQ27,$AQ27-SUM($AR450:BE450),BE450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BF450)+BF450>$AQ27,$AQ27-SUM($AR450:BF450),BF450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BG450)+BG450>$AQ27,$AQ27-SUM($AR450:BG450),BG450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BH450)+BH450>$AQ27,$AQ27-SUM($AR450:BH450),BH450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BI450)+BI450>$AQ27,$AQ27-SUM($AR450:BI450),BI450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BJ450)+BJ450>$AQ27,$AQ27-SUM($AR450:BJ450),BJ450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BK450)+BK450>$AQ27,$AQ27-SUM($AR450:BK450),BK450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BL450)+BL450>$AQ27,$AQ27-SUM($AR450:BL450),BL450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BM450)+BM450>$AQ27,$AQ27-SUM($AR450:BM450),BM450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BN450)+BN450>$AQ27,$AQ27-SUM($AR450:BN450),BN450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BO450)+BO450>$AQ27,$AQ27-SUM($AR450:BO450),BO450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BP450)+BP450>$AQ27,$AQ27-SUM($AR450:BP450),BP450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BQ450)+BQ450>$AQ27,$AQ27-SUM($AR450:BQ450),BQ450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BR450)+BR450>$AQ27,$AQ27-SUM($AR450:BR450),BR450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BS450)+BS450>$AQ27,$AQ27-SUM($AR450:BS450),BS450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BT450)+BT450>$AQ27,$AQ27-SUM($AR450:BT450),BT450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BU450)+BU450>$AQ27,$AQ27-SUM($AR450:BU450),BU450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BV450)+BV450>$AQ27,$AQ27-SUM($AR450:BV450),BV450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BW450)+BW450>$AQ27,$AQ27-SUM($AR450:BW450),BW450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BX450)+BX450>$AQ27,$AQ27-SUM($AR450:BX450),BX450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BY450)+BY450>$AQ27,$AQ27-SUM($AR450:BY450),BY450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:BZ450)+BZ450>$AQ27,$AQ27-SUM($AR450:BZ450),BZ450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:CA450)+CA450>$AQ27,$AQ27-SUM($AR450:CA450),CA450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:CB450)+CB450>$AQ27,$AQ27-SUM($AR450:CB450),CB450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:CC450)+CC450>$AQ27,$AQ27-SUM($AR450:CC450),CC450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:CD450)+CD450>$AQ27,$AQ27-SUM($AR450:CD450),CD450)","v":4.6887500000000001E-5},{"$f":"IF(SUM($AR450:CE450)+CE450>$AQ27,$AQ27-SUM($AR450:CE450),CE450)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AR450:CF450)+CF450>$AQ27,$AQ27-SUM($AR450:CF450),CF450)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AR450:CG450)+CG450>$AQ27,$AQ27-SUM($AR450:CG450),CG450)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AR450:CH450)+CH450>$AQ27,$AQ27-SUM($AR450:CH450),CH450)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AR450:CI450)+CI450>$AQ27,$AQ27-SUM($AR450:CI450),CI450)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AR450:CJ450)+CJ450>$AQ27,$AQ27-SUM($AR450:CJ450),CJ450)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AR450:CK450)+CK450>$AQ27,$AQ27-SUM($AR450:CK450),CK450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CL450)+CL450>$AQ27,$AQ27-SUM($AR450:CL450),CL450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CM450)+CM450>$AQ27,$AQ27-SUM($AR450:CM450),CM450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CN450)+CN450>$AQ27,$AQ27-SUM($AR450:CN450),CN450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CO450)+CO450>$AQ27,$AQ27-SUM($AR450:CO450),CO450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CP450)+CP450>$AQ27,$AQ27-SUM($AR450:CP450),CP450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CQ450)+CQ450>$AQ27,$AQ27-SUM($AR450:CQ450),CQ450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CR450)+CR450>$AQ27,$AQ27-SUM($AR450:CR450),CR450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CS450)+CS450>$AQ27,$AQ27-SUM($AR450:CS450),CS450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CT450)+CT450>$AQ27,$AQ27-SUM($AR450:CT450),CT450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CU450)+CU450>$AQ27,$AQ27-SUM($AR450:CU450),CU450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CV450)+CV450>$AQ27,$AQ27-SUM($AR450:CV450),CV450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CW450)+CW450>$AQ27,$AQ27-SUM($AR450:CW450),CW450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CX450)+CX450>$AQ27,$AQ27-SUM($AR450:CX450),CX450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CY450)+CY450>$AQ27,$AQ27-SUM($AR450:CY450),CY450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:CZ450)+CZ450>$AQ27,$AQ27-SUM($AR450:CZ450),CZ450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DA450)+DA450>$AQ27,$AQ27-SUM($AR450:DA450),DA450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DB450)+DB450>$AQ27,$AQ27-SUM($AR450:DB450),DB450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DC450)+DC450>$AQ27,$AQ27-SUM($AR450:DC450),DC450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DD450)+DD450>$AQ27,$AQ27-SUM($AR450:DD450),DD450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DE450)+DE450>$AQ27,$AQ27-SUM($AR450:DE450),DE450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DF450)+DF450>$AQ27,$AQ27-SUM($AR450:DF450),DF450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DG450)+DG450>$AQ27,$AQ27-SUM($AR450:DG450),DG450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DH450)+DH450>$AQ27,$AQ27-SUM($AR450:DH450),DH450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DI450)+DI450>$AQ27,$AQ27-SUM($AR450:DI450),DI450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DJ450)+DJ450>$AQ27,$AQ27-SUM($AR450:DJ450),DJ450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DK450)+DK450>$AQ27,$AQ27-SUM($AR450:DK450),DK450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DL450)+DL450>$AQ27,$AQ27-SUM($AR450:DL450),DL450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DM450)+DM450>$AQ27,$AQ27-SUM($AR450:DM450),DM450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DN450)+DN450>$AQ27,$AQ27-SUM($AR450:DN450),DN450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DO450)+DO450>$AQ27,$AQ27-SUM($AR450:DO450),DO450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DP450)+DP450>$AQ27,$AQ27-SUM($AR450:DP450),DP450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DQ450)+DQ450>$AQ27,$AQ27-SUM($AR450:DQ450),DQ450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DR450)+DR450>$AQ27,$AQ27-SUM($AR450:DR450),DR450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DS450)+DS450>$AQ27,$AQ27-SUM($AR450:DS450),DS450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DT450)+DT450>$AQ27,$AQ27-SUM($AR450:DT450),DT450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DU450)+DU450>$AQ27,$AQ27-SUM($AR450:DU450),DU450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DV450)+DV450>$AQ27,$AQ27-SUM($AR450:DV450),DV450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DW450)+DW450>$AQ27,$AQ27-SUM($AR450:DW450),DW450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DX450)+DX450>$AQ27,$AQ27-SUM($AR450:DX450),DX450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DY450)+DY450>$AQ27,$AQ27-SUM($AR450:DY450),DY450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:DZ450)+DZ450>$AQ27,$AQ27-SUM($AR450:DZ450),DZ450)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AR450:EA450)+EA450>$AQ27,$AQ27-SUM($AR450:EA450),EA450)","v":-4.3368086899420177E-18}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.53038375E-4,{"$f":"IF(SUM($AR451:AR451)+AR451>$AQ28,$AQ28-SUM($AR451:AR451),AR451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:AS451)+AS451>$AQ28,$AQ28-SUM($AR451:AS451),AS451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:AT451)+AT451>$AQ28,$AQ28-SUM($AR451:AT451),AT451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:AU451)+AU451>$AQ28,$AQ28-SUM($AR451:AU451),AU451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:AV451)+AV451>$AQ28,$AQ28-SUM($AR451:AV451),AV451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:AW451)+AW451>$AQ28,$AQ28-SUM($AR451:AW451),AW451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:AX451)+AX451>$AQ28,$AQ28-SUM($AR451:AX451),AX451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:AY451)+AY451>$AQ28,$AQ28-SUM($AR451:AY451),AY451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:AZ451)+AZ451>$AQ28,$AQ28-SUM($AR451:AZ451),AZ451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BA451)+BA451>$AQ28,$AQ28-SUM($AR451:BA451),BA451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BB451)+BB451>$AQ28,$AQ28-SUM($AR451:BB451),BB451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BC451)+BC451>$AQ28,$AQ28-SUM($AR451:BC451),BC451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BD451)+BD451>$AQ28,$AQ28-SUM($AR451:BD451),BD451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BE451)+BE451>$AQ28,$AQ28-SUM($AR451:BE451),BE451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BF451)+BF451>$AQ28,$AQ28-SUM($AR451:BF451),BF451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BG451)+BG451>$AQ28,$AQ28-SUM($AR451:BG451),BG451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BH451)+BH451>$AQ28,$AQ28-SUM($AR451:BH451),BH451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BI451)+BI451>$AQ28,$AQ28-SUM($AR451:BI451),BI451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BJ451)+BJ451>$AQ28,$AQ28-SUM($AR451:BJ451),BJ451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BK451)+BK451>$AQ28,$AQ28-SUM($AR451:BK451),BK451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BL451)+BL451>$AQ28,$AQ28-SUM($AR451:BL451),BL451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BM451)+BM451>$AQ28,$AQ28-SUM($AR451:BM451),BM451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BN451)+BN451>$AQ28,$AQ28-SUM($AR451:BN451),BN451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BO451)+BO451>$AQ28,$AQ28-SUM($AR451:BO451),BO451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BP451)+BP451>$AQ28,$AQ28-SUM($AR451:BP451),BP451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BQ451)+BQ451>$AQ28,$AQ28-SUM($AR451:BQ451),BQ451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BR451)+BR451>$AQ28,$AQ28-SUM($AR451:BR451),BR451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BS451)+BS451>$AQ28,$AQ28-SUM($AR451:BS451),BS451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BT451)+BT451>$AQ28,$AQ28-SUM($AR451:BT451),BT451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BU451)+BU451>$AQ28,$AQ28-SUM($AR451:BU451),BU451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BV451)+BV451>$AQ28,$AQ28-SUM($AR451:BV451),BV451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BW451)+BW451>$AQ28,$AQ28-SUM($AR451:BW451),BW451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BX451)+BX451>$AQ28,$AQ28-SUM($AR451:BX451),BX451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BY451)+BY451>$AQ28,$AQ28-SUM($AR451:BY451),BY451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:BZ451)+BZ451>$AQ28,$AQ28-SUM($AR451:BZ451),BZ451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CA451)+CA451>$AQ28,$AQ28-SUM($AR451:CA451),CA451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CB451)+CB451>$AQ28,$AQ28-SUM($AR451:CB451),CB451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CC451)+CC451>$AQ28,$AQ28-SUM($AR451:CC451),CC451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CD451)+CD451>$AQ28,$AQ28-SUM($AR451:CD451),CD451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CE451)+CE451>$AQ28,$AQ28-SUM($AR451:CE451),CE451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CF451)+CF451>$AQ28,$AQ28-SUM($AR451:CF451),CF451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CG451)+CG451>$AQ28,$AQ28-SUM($AR451:CG451),CG451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CH451)+CH451>$AQ28,$AQ28-SUM($AR451:CH451),CH451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CI451)+CI451>$AQ28,$AQ28-SUM($AR451:CI451),CI451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CJ451)+CJ451>$AQ28,$AQ28-SUM($AR451:CJ451),CJ451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CK451)+CK451>$AQ28,$AQ28-SUM($AR451:CK451),CK451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CL451)+CL451>$AQ28,$AQ28-SUM($AR451:CL451),CL451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CM451)+CM451>$AQ28,$AQ28-SUM($AR451:CM451),CM451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CN451)+CN451>$AQ28,$AQ28-SUM($AR451:CN451),CN451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CO451)+CO451>$AQ28,$AQ28-SUM($AR451:CO451),CO451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CP451)+CP451>$AQ28,$AQ28-SUM($AR451:CP451),CP451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CQ451)+CQ451>$AQ28,$AQ28-SUM($AR451:CQ451),CQ451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CR451)+CR451>$AQ28,$AQ28-SUM($AR451:CR451),CR451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CS451)+CS451>$AQ28,$AQ28-SUM($AR451:CS451),CS451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CT451)+CT451>$AQ28,$AQ28-SUM($AR451:CT451),CT451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CU451)+CU451>$AQ28,$AQ28-SUM($AR451:CU451),CU451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CV451)+CV451>$AQ28,$AQ28-SUM($AR451:CV451),CV451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CW451)+CW451>$AQ28,$AQ28-SUM($AR451:CW451),CW451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CX451)+CX451>$AQ28,$AQ28-SUM($AR451:CX451),CX451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CY451)+CY451>$AQ28,$AQ28-SUM($AR451:CY451),CY451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:CZ451)+CZ451>$AQ28,$AQ28-SUM($AR451:CZ451),CZ451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DA451)+DA451>$AQ28,$AQ28-SUM($AR451:DA451),DA451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DB451)+DB451>$AQ28,$AQ28-SUM($AR451:DB451),DB451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DC451)+DC451>$AQ28,$AQ28-SUM($AR451:DC451),DC451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DD451)+DD451>$AQ28,$AQ28-SUM($AR451:DD451),DD451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DE451)+DE451>$AQ28,$AQ28-SUM($AR451:DE451),DE451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DF451)+DF451>$AQ28,$AQ28-SUM($AR451:DF451),DF451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DG451)+DG451>$AQ28,$AQ28-SUM($AR451:DG451),DG451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DH451)+DH451>$AQ28,$AQ28-SUM($AR451:DH451),DH451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DI451)+DI451>$AQ28,$AQ28-SUM($AR451:DI451),DI451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DJ451)+DJ451>$AQ28,$AQ28-SUM($AR451:DJ451),DJ451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DK451)+DK451>$AQ28,$AQ28-SUM($AR451:DK451),DK451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DL451)+DL451>$AQ28,$AQ28-SUM($AR451:DL451),DL451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DM451)+DM451>$AQ28,$AQ28-SUM($AR451:DM451),DM451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DN451)+DN451>$AQ28,$AQ28-SUM($AR451:DN451),DN451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DO451)+DO451>$AQ28,$AQ28-SUM($AR451:DO451),DO451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DP451)+DP451>$AQ28,$AQ28-SUM($AR451:DP451),DP451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DQ451)+DQ451>$AQ28,$AQ28-SUM($AR451:DQ451),DQ451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DR451)+DR451>$AQ28,$AQ28-SUM($AR451:DR451),DR451)","v":1.53038375E-4},{"$f":"IF(SUM($AR451:DS451)+DS451>$AQ28,$AQ28-SUM($AR451:DS451),DS451)","v":1.7347234759768071E-17},{"$f":"IF(SUM($AR451:DT451)+DT451>$AQ28,$AQ28-SUM($AR451:DT451),DT451)","v":1.7347234759768071E-17},{"$f":"IF(SUM($AR451:DU451)+DU451>$AQ28,$AQ28-SUM($AR451:DU451),DU451)","v":1.7347234759768071E-17},{"$f":"IF(SUM($AR451:DV451)+DV451>$AQ28,$AQ28-SUM($AR451:DV451),DV451)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AR451:DW451)+DW451>$AQ28,$AQ28-SUM($AR451:DW451),DW451)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AR451:DX451)+DX451>$AQ28,$AQ28-SUM($AR451:DX451),DX451)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AR451:DY451)+DY451>$AQ28,$AQ28-SUM($AR451:DY451),DY451)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AR451:DZ451)+DZ451>$AQ28,$AQ28-SUM($AR451:DZ451),DZ451)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AR451:EA451)+EA451>$AQ28,$AQ28-SUM($AR451:EA451),EA451)","v":-3.4694469519536142E-17}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4065219999999999E-3,{"$f":"IF(SUM($AR452:AR452)+AR452>$AQ29,$AQ29-SUM($AR452:AR452),AR452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:AS452)+AS452>$AQ29,$AQ29-SUM($AR452:AS452),AS452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:AT452)+AT452>$AQ29,$AQ29-SUM($AR452:AT452),AT452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:AU452)+AU452>$AQ29,$AQ29-SUM($AR452:AU452),AU452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:AV452)+AV452>$AQ29,$AQ29-SUM($AR452:AV452),AV452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:AW452)+AW452>$AQ29,$AQ29-SUM($AR452:AW452),AW452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:AX452)+AX452>$AQ29,$AQ29-SUM($AR452:AX452),AX452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:AY452)+AY452>$AQ29,$AQ29-SUM($AR452:AY452),AY452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:AZ452)+AZ452>$AQ29,$AQ29-SUM($AR452:AZ452),AZ452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BA452)+BA452>$AQ29,$AQ29-SUM($AR452:BA452),BA452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BB452)+BB452>$AQ29,$AQ29-SUM($AR452:BB452),BB452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BC452)+BC452>$AQ29,$AQ29-SUM($AR452:BC452),BC452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BD452)+BD452>$AQ29,$AQ29-SUM($AR452:BD452),BD452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BE452)+BE452>$AQ29,$AQ29-SUM($AR452:BE452),BE452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BF452)+BF452>$AQ29,$AQ29-SUM($AR452:BF452),BF452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BG452)+BG452>$AQ29,$AQ29-SUM($AR452:BG452),BG452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BH452)+BH452>$AQ29,$AQ29-SUM($AR452:BH452),BH452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BI452)+BI452>$AQ29,$AQ29-SUM($AR452:BI452),BI452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BJ452)+BJ452>$AQ29,$AQ29-SUM($AR452:BJ452),BJ452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BK452)+BK452>$AQ29,$AQ29-SUM($AR452:BK452),BK452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BL452)+BL452>$AQ29,$AQ29-SUM($AR452:BL452),BL452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BM452)+BM452>$AQ29,$AQ29-SUM($AR452:BM452),BM452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BN452)+BN452>$AQ29,$AQ29-SUM($AR452:BN452),BN452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BO452)+BO452>$AQ29,$AQ29-SUM($AR452:BO452),BO452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BP452)+BP452>$AQ29,$AQ29-SUM($AR452:BP452),BP452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BQ452)+BQ452>$AQ29,$AQ29-SUM($AR452:BQ452),BQ452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BR452)+BR452>$AQ29,$AQ29-SUM($AR452:BR452),BR452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BS452)+BS452>$AQ29,$AQ29-SUM($AR452:BS452),BS452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BT452)+BT452>$AQ29,$AQ29-SUM($AR452:BT452),BT452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BU452)+BU452>$AQ29,$AQ29-SUM($AR452:BU452),BU452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BV452)+BV452>$AQ29,$AQ29-SUM($AR452:BV452),BV452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BW452)+BW452>$AQ29,$AQ29-SUM($AR452:BW452),BW452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BX452)+BX452>$AQ29,$AQ29-SUM($AR452:BX452),BX452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BY452)+BY452>$AQ29,$AQ29-SUM($AR452:BY452),BY452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:BZ452)+BZ452>$AQ29,$AQ29-SUM($AR452:BZ452),BZ452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:CA452)+CA452>$AQ29,$AQ29-SUM($AR452:CA452),CA452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:CB452)+CB452>$AQ29,$AQ29-SUM($AR452:CB452),CB452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:CC452)+CC452>$AQ29,$AQ29-SUM($AR452:CC452),CC452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:CD452)+CD452>$AQ29,$AQ29-SUM($AR452:CD452),CD452)","v":1.4065219999999999E-3},{"$f":"IF(SUM($AR452:CE452)+CE452>$AQ29,$AQ29-SUM($AR452:CE452),CE452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CF452)+CF452>$AQ29,$AQ29-SUM($AR452:CF452),CF452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CG452)+CG452>$AQ29,$AQ29-SUM($AR452:CG452),CG452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CH452)+CH452>$AQ29,$AQ29-SUM($AR452:CH452),CH452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CI452)+CI452>$AQ29,$AQ29-SUM($AR452:CI452),CI452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CJ452)+CJ452>$AQ29,$AQ29-SUM($AR452:CJ452),CJ452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CK452)+CK452>$AQ29,$AQ29-SUM($AR452:CK452),CK452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CL452)+CL452>$AQ29,$AQ29-SUM($AR452:CL452),CL452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CM452)+CM452>$AQ29,$AQ29-SUM($AR452:CM452),CM452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CN452)+CN452>$AQ29,$AQ29-SUM($AR452:CN452),CN452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CO452)+CO452>$AQ29,$AQ29-SUM($AR452:CO452),CO452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CP452)+CP452>$AQ29,$AQ29-SUM($AR452:CP452),CP452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CQ452)+CQ452>$AQ29,$AQ29-SUM($AR452:CQ452),CQ452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CR452)+CR452>$AQ29,$AQ29-SUM($AR452:CR452),CR452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CS452)+CS452>$AQ29,$AQ29-SUM($AR452:CS452),CS452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CT452)+CT452>$AQ29,$AQ29-SUM($AR452:CT452),CT452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CU452)+CU452>$AQ29,$AQ29-SUM($AR452:CU452),CU452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CV452)+CV452>$AQ29,$AQ29-SUM($AR452:CV452),CV452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CW452)+CW452>$AQ29,$AQ29-SUM($AR452:CW452),CW452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CX452)+CX452>$AQ29,$AQ29-SUM($AR452:CX452),CX452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CY452)+CY452>$AQ29,$AQ29-SUM($AR452:CY452),CY452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:CZ452)+CZ452>$AQ29,$AQ29-SUM($AR452:CZ452),CZ452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DA452)+DA452>$AQ29,$AQ29-SUM($AR452:DA452),DA452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DB452)+DB452>$AQ29,$AQ29-SUM($AR452:DB452),DB452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DC452)+DC452>$AQ29,$AQ29-SUM($AR452:DC452),DC452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DD452)+DD452>$AQ29,$AQ29-SUM($AR452:DD452),DD452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DE452)+DE452>$AQ29,$AQ29-SUM($AR452:DE452),DE452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DF452)+DF452>$AQ29,$AQ29-SUM($AR452:DF452),DF452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DG452)+DG452>$AQ29,$AQ29-SUM($AR452:DG452),DG452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DH452)+DH452>$AQ29,$AQ29-SUM($AR452:DH452),DH452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DI452)+DI452>$AQ29,$AQ29-SUM($AR452:DI452),DI452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DJ452)+DJ452>$AQ29,$AQ29-SUM($AR452:DJ452),DJ452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DK452)+DK452>$AQ29,$AQ29-SUM($AR452:DK452),DK452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DL452)+DL452>$AQ29,$AQ29-SUM($AR452:DL452),DL452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DM452)+DM452>$AQ29,$AQ29-SUM($AR452:DM452),DM452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DN452)+DN452>$AQ29,$AQ29-SUM($AR452:DN452),DN452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DO452)+DO452>$AQ29,$AQ29-SUM($AR452:DO452),DO452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DP452)+DP452>$AQ29,$AQ29-SUM($AR452:DP452),DP452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DQ452)+DQ452>$AQ29,$AQ29-SUM($AR452:DQ452),DQ452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DR452)+DR452>$AQ29,$AQ29-SUM($AR452:DR452),DR452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DS452)+DS452>$AQ29,$AQ29-SUM($AR452:DS452),DS452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DT452)+DT452>$AQ29,$AQ29-SUM($AR452:DT452),DT452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DU452)+DU452>$AQ29,$AQ29-SUM($AR452:DU452),DU452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DV452)+DV452>$AQ29,$AQ29-SUM($AR452:DV452),DV452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DW452)+DW452>$AQ29,$AQ29-SUM($AR452:DW452),DW452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DX452)+DX452>$AQ29,$AQ29-SUM($AR452:DX452),DX452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DY452)+DY452>$AQ29,$AQ29-SUM($AR452:DY452),DY452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:DZ452)+DZ452>$AQ29,$AQ29-SUM($AR452:DZ452),DZ452)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($AR452:EA452)+EA452>$AQ29,$AQ29-SUM($AR452:EA452),EA452)","v":-6.9388939039072284E-18}]
[]
[null,"Depreciation:  2008 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR22/$F456","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:AS456)+AS456>$AR22,$AR22-SUM($AS456:AS456),AS456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:AT456)+AT456>$AR22,$AR22-SUM($AS456:AT456),AT456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:AU456)+AU456>$AR22,$AR22-SUM($AS456:AU456),AU456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:AV456)+AV456>$AR22,$AR22-SUM($AS456:AV456),AV456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:AW456)+AW456>$AR22,$AR22-SUM($AS456:AW456),AW456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:AX456)+AX456>$AR22,$AR22-SUM($AS456:AX456),AX456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:AY456)+AY456>$AR22,$AR22-SUM($AS456:AY456),AY456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:AZ456)+AZ456>$AR22,$AR22-SUM($AS456:AZ456),AZ456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BA456)+BA456>$AR22,$AR22-SUM($AS456:BA456),BA456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BB456)+BB456>$AR22,$AR22-SUM($AS456:BB456),BB456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BC456)+BC456>$AR22,$AR22-SUM($AS456:BC456),BC456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BD456)+BD456>$AR22,$AR22-SUM($AS456:BD456),BD456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BE456)+BE456>$AR22,$AR22-SUM($AS456:BE456),BE456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BF456)+BF456>$AR22,$AR22-SUM($AS456:BF456),BF456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BG456)+BG456>$AR22,$AR22-SUM($AS456:BG456),BG456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BH456)+BH456>$AR22,$AR22-SUM($AS456:BH456),BH456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BI456)+BI456>$AR22,$AR22-SUM($AS456:BI456),BI456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BJ456)+BJ456>$AR22,$AR22-SUM($AS456:BJ456),BJ456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BK456)+BK456>$AR22,$AR22-SUM($AS456:BK456),BK456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BL456)+BL456>$AR22,$AR22-SUM($AS456:BL456),BL456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BM456)+BM456>$AR22,$AR22-SUM($AS456:BM456),BM456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BN456)+BN456>$AR22,$AR22-SUM($AS456:BN456),BN456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BO456)+BO456>$AR22,$AR22-SUM($AS456:BO456),BO456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BP456)+BP456>$AR22,$AR22-SUM($AS456:BP456),BP456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BQ456)+BQ456>$AR22,$AR22-SUM($AS456:BQ456),BQ456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BR456)+BR456>$AR22,$AR22-SUM($AS456:BR456),BR456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BS456)+BS456>$AR22,$AR22-SUM($AS456:BS456),BS456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BT456)+BT456>$AR22,$AR22-SUM($AS456:BT456),BT456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BU456)+BU456>$AR22,$AR22-SUM($AS456:BU456),BU456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BV456)+BV456>$AR22,$AR22-SUM($AS456:BV456),BV456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BW456)+BW456>$AR22,$AR22-SUM($AS456:BW456),BW456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BX456)+BX456>$AR22,$AR22-SUM($AS456:BX456),BX456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BY456)+BY456>$AR22,$AR22-SUM($AS456:BY456),BY456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:BZ456)+BZ456>$AR22,$AR22-SUM($AS456:BZ456),BZ456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CA456)+CA456>$AR22,$AR22-SUM($AS456:CA456),CA456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CB456)+CB456>$AR22,$AR22-SUM($AS456:CB456),CB456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CC456)+CC456>$AR22,$AR22-SUM($AS456:CC456),CC456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CD456)+CD456>$AR22,$AR22-SUM($AS456:CD456),CD456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CE456)+CE456>$AR22,$AR22-SUM($AS456:CE456),CE456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CF456)+CF456>$AR22,$AR22-SUM($AS456:CF456),CF456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CG456)+CG456>$AR22,$AR22-SUM($AS456:CG456),CG456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CH456)+CH456>$AR22,$AR22-SUM($AS456:CH456),CH456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CI456)+CI456>$AR22,$AR22-SUM($AS456:CI456),CI456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CJ456)+CJ456>$AR22,$AR22-SUM($AS456:CJ456),CJ456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CK456)+CK456>$AR22,$AR22-SUM($AS456:CK456),CK456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CL456)+CL456>$AR22,$AR22-SUM($AS456:CL456),CL456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CM456)+CM456>$AR22,$AR22-SUM($AS456:CM456),CM456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CN456)+CN456>$AR22,$AR22-SUM($AS456:CN456),CN456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CO456)+CO456>$AR22,$AR22-SUM($AS456:CO456),CO456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CP456)+CP456>$AR22,$AR22-SUM($AS456:CP456),CP456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CQ456)+CQ456>$AR22,$AR22-SUM($AS456:CQ456),CQ456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CR456)+CR456>$AR22,$AR22-SUM($AS456:CR456),CR456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CS456)+CS456>$AR22,$AR22-SUM($AS456:CS456),CS456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CT456)+CT456>$AR22,$AR22-SUM($AS456:CT456),CT456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CU456)+CU456>$AR22,$AR22-SUM($AS456:CU456),CU456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CV456)+CV456>$AR22,$AR22-SUM($AS456:CV456),CV456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CW456)+CW456>$AR22,$AR22-SUM($AS456:CW456),CW456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CX456)+CX456>$AR22,$AR22-SUM($AS456:CX456),CX456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CY456)+CY456>$AR22,$AR22-SUM($AS456:CY456),CY456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:CZ456)+CZ456>$AR22,$AR22-SUM($AS456:CZ456),CZ456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DA456)+DA456>$AR22,$AR22-SUM($AS456:DA456),DA456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DB456)+DB456>$AR22,$AR22-SUM($AS456:DB456),DB456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DC456)+DC456>$AR22,$AR22-SUM($AS456:DC456),DC456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DD456)+DD456>$AR22,$AR22-SUM($AS456:DD456),DD456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DE456)+DE456>$AR22,$AR22-SUM($AS456:DE456),DE456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DF456)+DF456>$AR22,$AR22-SUM($AS456:DF456),DF456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DG456)+DG456>$AR22,$AR22-SUM($AS456:DG456),DG456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DH456)+DH456>$AR22,$AR22-SUM($AS456:DH456),DH456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DI456)+DI456>$AR22,$AR22-SUM($AS456:DI456),DI456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DJ456)+DJ456>$AR22,$AR22-SUM($AS456:DJ456),DJ456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DK456)+DK456>$AR22,$AR22-SUM($AS456:DK456),DK456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DL456)+DL456>$AR22,$AR22-SUM($AS456:DL456),DL456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DM456)+DM456>$AR22,$AR22-SUM($AS456:DM456),DM456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DN456)+DN456>$AR22,$AR22-SUM($AS456:DN456),DN456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DO456)+DO456>$AR22,$AR22-SUM($AS456:DO456),DO456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DP456)+DP456>$AR22,$AR22-SUM($AS456:DP456),DP456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DQ456)+DQ456>$AR22,$AR22-SUM($AS456:DQ456),DQ456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DR456)+DR456>$AR22,$AR22-SUM($AS456:DR456),DR456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DS456)+DS456>$AR22,$AR22-SUM($AS456:DS456),DS456)","v":7.5960837499999985E-4},{"$f":"IF(SUM($AS456:DT456)+DT456>$AR22,$AR22-SUM($AS456:DT456),DT456)","v":9.7144514654701197E-17},{"$f":"IF(SUM($AS456:DU456)+DU456>$AR22,$AR22-SUM($AS456:DU456),DU456)","v":0},{"$f":"IF(SUM($AS456:DV456)+DV456>$AR22,$AR22-SUM($AS456:DV456),DV456)","v":0},{"$f":"IF(SUM($AS456:DW456)+DW456>$AR22,$AR22-SUM($AS456:DW456),DW456)","v":0},{"$f":"IF(SUM($AS456:DX456)+DX456>$AR22,$AR22-SUM($AS456:DX456),DX456)","v":0},{"$f":"IF(SUM($AS456:DY456)+DY456>$AR22,$AR22-SUM($AS456:DY456),DY456)","v":0},{"$f":"IF(SUM($AS456:DZ456)+DZ456>$AR22,$AR22-SUM($AS456:DZ456),DZ456)","v":0},{"$f":"IF(SUM($AS456:EA456)+EA456>$AR22,$AR22-SUM($AS456:EA456),EA456)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AS457:AS457)+AS457>$AR23,$AR23-SUM($AS457:AS457),AS457)","v":0},{"$f":"IF(SUM($AS457:AT457)+AT457>$AR23,$AR23-SUM($AS457:AT457),AT457)","v":0},{"$f":"IF(SUM($AS457:AU457)+AU457>$AR23,$AR23-SUM($AS457:AU457),AU457)","v":0},{"$f":"IF(SUM($AS457:AV457)+AV457>$AR23,$AR23-SUM($AS457:AV457),AV457)","v":0},{"$f":"IF(SUM($AS457:AW457)+AW457>$AR23,$AR23-SUM($AS457:AW457),AW457)","v":0},{"$f":"IF(SUM($AS457:AX457)+AX457>$AR23,$AR23-SUM($AS457:AX457),AX457)","v":0},{"$f":"IF(SUM($AS457:AY457)+AY457>$AR23,$AR23-SUM($AS457:AY457),AY457)","v":0},{"$f":"IF(SUM($AS457:AZ457)+AZ457>$AR23,$AR23-SUM($AS457:AZ457),AZ457)","v":0},{"$f":"IF(SUM($AS457:BA457)+BA457>$AR23,$AR23-SUM($AS457:BA457),BA457)","v":0},{"$f":"IF(SUM($AS457:BB457)+BB457>$AR23,$AR23-SUM($AS457:BB457),BB457)","v":0},{"$f":"IF(SUM($AS457:BC457)+BC457>$AR23,$AR23-SUM($AS457:BC457),BC457)","v":0},{"$f":"IF(SUM($AS457:BD457)+BD457>$AR23,$AR23-SUM($AS457:BD457),BD457)","v":0},{"$f":"IF(SUM($AS457:BE457)+BE457>$AR23,$AR23-SUM($AS457:BE457),BE457)","v":0},{"$f":"IF(SUM($AS457:BF457)+BF457>$AR23,$AR23-SUM($AS457:BF457),BF457)","v":0},{"$f":"IF(SUM($AS457:BG457)+BG457>$AR23,$AR23-SUM($AS457:BG457),BG457)","v":0},{"$f":"IF(SUM($AS457:BH457)+BH457>$AR23,$AR23-SUM($AS457:BH457),BH457)","v":0},{"$f":"IF(SUM($AS457:BI457)+BI457>$AR23,$AR23-SUM($AS457:BI457),BI457)","v":0},{"$f":"IF(SUM($AS457:BJ457)+BJ457>$AR23,$AR23-SUM($AS457:BJ457),BJ457)","v":0},{"$f":"IF(SUM($AS457:BK457)+BK457>$AR23,$AR23-SUM($AS457:BK457),BK457)","v":0},{"$f":"IF(SUM($AS457:BL457)+BL457>$AR23,$AR23-SUM($AS457:BL457),BL457)","v":0},{"$f":"IF(SUM($AS457:BM457)+BM457>$AR23,$AR23-SUM($AS457:BM457),BM457)","v":0},{"$f":"IF(SUM($AS457:BN457)+BN457>$AR23,$AR23-SUM($AS457:BN457),BN457)","v":0},{"$f":"IF(SUM($AS457:BO457)+BO457>$AR23,$AR23-SUM($AS457:BO457),BO457)","v":0},{"$f":"IF(SUM($AS457:BP457)+BP457>$AR23,$AR23-SUM($AS457:BP457),BP457)","v":0},{"$f":"IF(SUM($AS457:BQ457)+BQ457>$AR23,$AR23-SUM($AS457:BQ457),BQ457)","v":0},{"$f":"IF(SUM($AS457:BR457)+BR457>$AR23,$AR23-SUM($AS457:BR457),BR457)","v":0},{"$f":"IF(SUM($AS457:BS457)+BS457>$AR23,$AR23-SUM($AS457:BS457),BS457)","v":0},{"$f":"IF(SUM($AS457:BT457)+BT457>$AR23,$AR23-SUM($AS457:BT457),BT457)","v":0},{"$f":"IF(SUM($AS457:BU457)+BU457>$AR23,$AR23-SUM($AS457:BU457),BU457)","v":0},{"$f":"IF(SUM($AS457:BV457)+BV457>$AR23,$AR23-SUM($AS457:BV457),BV457)","v":0},{"$f":"IF(SUM($AS457:BW457)+BW457>$AR23,$AR23-SUM($AS457:BW457),BW457)","v":0},{"$f":"IF(SUM($AS457:BX457)+BX457>$AR23,$AR23-SUM($AS457:BX457),BX457)","v":0},{"$f":"IF(SUM($AS457:BY457)+BY457>$AR23,$AR23-SUM($AS457:BY457),BY457)","v":0},{"$f":"IF(SUM($AS457:BZ457)+BZ457>$AR23,$AR23-SUM($AS457:BZ457),BZ457)","v":0},{"$f":"IF(SUM($AS457:CA457)+CA457>$AR23,$AR23-SUM($AS457:CA457),CA457)","v":0},{"$f":"IF(SUM($AS457:CB457)+CB457>$AR23,$AR23-SUM($AS457:CB457),CB457)","v":0},{"$f":"IF(SUM($AS457:CC457)+CC457>$AR23,$AR23-SUM($AS457:CC457),CC457)","v":0},{"$f":"IF(SUM($AS457:CD457)+CD457>$AR23,$AR23-SUM($AS457:CD457),CD457)","v":0},{"$f":"IF(SUM($AS457:CE457)+CE457>$AR23,$AR23-SUM($AS457:CE457),CE457)","v":0},{"$f":"IF(SUM($AS457:CF457)+CF457>$AR23,$AR23-SUM($AS457:CF457),CF457)","v":0},{"$f":"IF(SUM($AS457:CG457)+CG457>$AR23,$AR23-SUM($AS457:CG457),CG457)","v":0},{"$f":"IF(SUM($AS457:CH457)+CH457>$AR23,$AR23-SUM($AS457:CH457),CH457)","v":0},{"$f":"IF(SUM($AS457:CI457)+CI457>$AR23,$AR23-SUM($AS457:CI457),CI457)","v":0},{"$f":"IF(SUM($AS457:CJ457)+CJ457>$AR23,$AR23-SUM($AS457:CJ457),CJ457)","v":0},{"$f":"IF(SUM($AS457:CK457)+CK457>$AR23,$AR23-SUM($AS457:CK457),CK457)","v":0},{"$f":"IF(SUM($AS457:CL457)+CL457>$AR23,$AR23-SUM($AS457:CL457),CL457)","v":0},{"$f":"IF(SUM($AS457:CM457)+CM457>$AR23,$AR23-SUM($AS457:CM457),CM457)","v":0},{"$f":"IF(SUM($AS457:CN457)+CN457>$AR23,$AR23-SUM($AS457:CN457),CN457)","v":0},{"$f":"IF(SUM($AS457:CO457)+CO457>$AR23,$AR23-SUM($AS457:CO457),CO457)","v":0},{"$f":"IF(SUM($AS457:CP457)+CP457>$AR23,$AR23-SUM($AS457:CP457),CP457)","v":0},{"$f":"IF(SUM($AS457:CQ457)+CQ457>$AR23,$AR23-SUM($AS457:CQ457),CQ457)","v":0},{"$f":"IF(SUM($AS457:CR457)+CR457>$AR23,$AR23-SUM($AS457:CR457),CR457)","v":0},{"$f":"IF(SUM($AS457:CS457)+CS457>$AR23,$AR23-SUM($AS457:CS457),CS457)","v":0},{"$f":"IF(SUM($AS457:CT457)+CT457>$AR23,$AR23-SUM($AS457:CT457),CT457)","v":0},{"$f":"IF(SUM($AS457:CU457)+CU457>$AR23,$AR23-SUM($AS457:CU457),CU457)","v":0},{"$f":"IF(SUM($AS457:CV457)+CV457>$AR23,$AR23-SUM($AS457:CV457),CV457)","v":0},{"$f":"IF(SUM($AS457:CW457)+CW457>$AR23,$AR23-SUM($AS457:CW457),CW457)","v":0},{"$f":"IF(SUM($AS457:CX457)+CX457>$AR23,$AR23-SUM($AS457:CX457),CX457)","v":0},{"$f":"IF(SUM($AS457:CY457)+CY457>$AR23,$AR23-SUM($AS457:CY457),CY457)","v":0},{"$f":"IF(SUM($AS457:CZ457)+CZ457>$AR23,$AR23-SUM($AS457:CZ457),CZ457)","v":0},{"$f":"IF(SUM($AS457:DA457)+DA457>$AR23,$AR23-SUM($AS457:DA457),DA457)","v":0},{"$f":"IF(SUM($AS457:DB457)+DB457>$AR23,$AR23-SUM($AS457:DB457),DB457)","v":0},{"$f":"IF(SUM($AS457:DC457)+DC457>$AR23,$AR23-SUM($AS457:DC457),DC457)","v":0},{"$f":"IF(SUM($AS457:DD457)+DD457>$AR23,$AR23-SUM($AS457:DD457),DD457)","v":0},{"$f":"IF(SUM($AS457:DE457)+DE457>$AR23,$AR23-SUM($AS457:DE457),DE457)","v":0},{"$f":"IF(SUM($AS457:DF457)+DF457>$AR23,$AR23-SUM($AS457:DF457),DF457)","v":0},{"$f":"IF(SUM($AS457:DG457)+DG457>$AR23,$AR23-SUM($AS457:DG457),DG457)","v":0},{"$f":"IF(SUM($AS457:DH457)+DH457>$AR23,$AR23-SUM($AS457:DH457),DH457)","v":0},{"$f":"IF(SUM($AS457:DI457)+DI457>$AR23,$AR23-SUM($AS457:DI457),DI457)","v":0},{"$f":"IF(SUM($AS457:DJ457)+DJ457>$AR23,$AR23-SUM($AS457:DJ457),DJ457)","v":0},{"$f":"IF(SUM($AS457:DK457)+DK457>$AR23,$AR23-SUM($AS457:DK457),DK457)","v":0},{"$f":"IF(SUM($AS457:DL457)+DL457>$AR23,$AR23-SUM($AS457:DL457),DL457)","v":0},{"$f":"IF(SUM($AS457:DM457)+DM457>$AR23,$AR23-SUM($AS457:DM457),DM457)","v":0},{"$f":"IF(SUM($AS457:DN457)+DN457>$AR23,$AR23-SUM($AS457:DN457),DN457)","v":0},{"$f":"IF(SUM($AS457:DO457)+DO457>$AR23,$AR23-SUM($AS457:DO457),DO457)","v":0},{"$f":"IF(SUM($AS457:DP457)+DP457>$AR23,$AR23-SUM($AS457:DP457),DP457)","v":0},{"$f":"IF(SUM($AS457:DQ457)+DQ457>$AR23,$AR23-SUM($AS457:DQ457),DQ457)","v":0},{"$f":"IF(SUM($AS457:DR457)+DR457>$AR23,$AR23-SUM($AS457:DR457),DR457)","v":0},{"$f":"IF(SUM($AS457:DS457)+DS457>$AR23,$AR23-SUM($AS457:DS457),DS457)","v":0},{"$f":"IF(SUM($AS457:DT457)+DT457>$AR23,$AR23-SUM($AS457:DT457),DT457)","v":0},{"$f":"IF(SUM($AS457:DU457)+DU457>$AR23,$AR23-SUM($AS457:DU457),DU457)","v":0},{"$f":"IF(SUM($AS457:DV457)+DV457>$AR23,$AR23-SUM($AS457:DV457),DV457)","v":0},{"$f":"IF(SUM($AS457:DW457)+DW457>$AR23,$AR23-SUM($AS457:DW457),DW457)","v":0},{"$f":"IF(SUM($AS457:DX457)+DX457>$AR23,$AR23-SUM($AS457:DX457),DX457)","v":0},{"$f":"IF(SUM($AS457:DY457)+DY457>$AR23,$AR23-SUM($AS457:DY457),DY457)","v":0},{"$f":"IF(SUM($AS457:DZ457)+DZ457>$AR23,$AR23-SUM($AS457:DZ457),DZ457)","v":0},{"$f":"IF(SUM($AS457:EA457)+EA457>$AR23,$AR23-SUM($AS457:EA457),EA457)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6096389999999999E-3,{"$f":"IF(SUM($AS458:AS458)+AS458>$AR24,$AR24-SUM($AS458:AS458),AS458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:AT458)+AT458>$AR24,$AR24-SUM($AS458:AT458),AT458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:AU458)+AU458>$AR24,$AR24-SUM($AS458:AU458),AU458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:AV458)+AV458>$AR24,$AR24-SUM($AS458:AV458),AV458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:AW458)+AW458>$AR24,$AR24-SUM($AS458:AW458),AW458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:AX458)+AX458>$AR24,$AR24-SUM($AS458:AX458),AX458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:AY458)+AY458>$AR24,$AR24-SUM($AS458:AY458),AY458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:AZ458)+AZ458>$AR24,$AR24-SUM($AS458:AZ458),AZ458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BA458)+BA458>$AR24,$AR24-SUM($AS458:BA458),BA458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BB458)+BB458>$AR24,$AR24-SUM($AS458:BB458),BB458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BC458)+BC458>$AR24,$AR24-SUM($AS458:BC458),BC458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BD458)+BD458>$AR24,$AR24-SUM($AS458:BD458),BD458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BE458)+BE458>$AR24,$AR24-SUM($AS458:BE458),BE458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BF458)+BF458>$AR24,$AR24-SUM($AS458:BF458),BF458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BG458)+BG458>$AR24,$AR24-SUM($AS458:BG458),BG458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BH458)+BH458>$AR24,$AR24-SUM($AS458:BH458),BH458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BI458)+BI458>$AR24,$AR24-SUM($AS458:BI458),BI458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BJ458)+BJ458>$AR24,$AR24-SUM($AS458:BJ458),BJ458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BK458)+BK458>$AR24,$AR24-SUM($AS458:BK458),BK458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BL458)+BL458>$AR24,$AR24-SUM($AS458:BL458),BL458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BM458)+BM458>$AR24,$AR24-SUM($AS458:BM458),BM458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BN458)+BN458>$AR24,$AR24-SUM($AS458:BN458),BN458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BO458)+BO458>$AR24,$AR24-SUM($AS458:BO458),BO458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BP458)+BP458>$AR24,$AR24-SUM($AS458:BP458),BP458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BQ458)+BQ458>$AR24,$AR24-SUM($AS458:BQ458),BQ458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BR458)+BR458>$AR24,$AR24-SUM($AS458:BR458),BR458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BS458)+BS458>$AR24,$AR24-SUM($AS458:BS458),BS458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BT458)+BT458>$AR24,$AR24-SUM($AS458:BT458),BT458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BU458)+BU458>$AR24,$AR24-SUM($AS458:BU458),BU458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BV458)+BV458>$AR24,$AR24-SUM($AS458:BV458),BV458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BW458)+BW458>$AR24,$AR24-SUM($AS458:BW458),BW458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BX458)+BX458>$AR24,$AR24-SUM($AS458:BX458),BX458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BY458)+BY458>$AR24,$AR24-SUM($AS458:BY458),BY458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:BZ458)+BZ458>$AR24,$AR24-SUM($AS458:BZ458),BZ458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CA458)+CA458>$AR24,$AR24-SUM($AS458:CA458),CA458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CB458)+CB458>$AR24,$AR24-SUM($AS458:CB458),CB458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CC458)+CC458>$AR24,$AR24-SUM($AS458:CC458),CC458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CD458)+CD458>$AR24,$AR24-SUM($AS458:CD458),CD458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CE458)+CE458>$AR24,$AR24-SUM($AS458:CE458),CE458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CF458)+CF458>$AR24,$AR24-SUM($AS458:CF458),CF458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CG458)+CG458>$AR24,$AR24-SUM($AS458:CG458),CG458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CH458)+CH458>$AR24,$AR24-SUM($AS458:CH458),CH458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CI458)+CI458>$AR24,$AR24-SUM($AS458:CI458),CI458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CJ458)+CJ458>$AR24,$AR24-SUM($AS458:CJ458),CJ458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CK458)+CK458>$AR24,$AR24-SUM($AS458:CK458),CK458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CL458)+CL458>$AR24,$AR24-SUM($AS458:CL458),CL458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CM458)+CM458>$AR24,$AR24-SUM($AS458:CM458),CM458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CN458)+CN458>$AR24,$AR24-SUM($AS458:CN458),CN458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CO458)+CO458>$AR24,$AR24-SUM($AS458:CO458),CO458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CP458)+CP458>$AR24,$AR24-SUM($AS458:CP458),CP458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CQ458)+CQ458>$AR24,$AR24-SUM($AS458:CQ458),CQ458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CR458)+CR458>$AR24,$AR24-SUM($AS458:CR458),CR458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CS458)+CS458>$AR24,$AR24-SUM($AS458:CS458),CS458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CT458)+CT458>$AR24,$AR24-SUM($AS458:CT458),CT458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CU458)+CU458>$AR24,$AR24-SUM($AS458:CU458),CU458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CV458)+CV458>$AR24,$AR24-SUM($AS458:CV458),CV458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CW458)+CW458>$AR24,$AR24-SUM($AS458:CW458),CW458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CX458)+CX458>$AR24,$AR24-SUM($AS458:CX458),CX458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CY458)+CY458>$AR24,$AR24-SUM($AS458:CY458),CY458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:CZ458)+CZ458>$AR24,$AR24-SUM($AS458:CZ458),CZ458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DA458)+DA458>$AR24,$AR24-SUM($AS458:DA458),DA458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DB458)+DB458>$AR24,$AR24-SUM($AS458:DB458),DB458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DC458)+DC458>$AR24,$AR24-SUM($AS458:DC458),DC458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DD458)+DD458>$AR24,$AR24-SUM($AS458:DD458),DD458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DE458)+DE458>$AR24,$AR24-SUM($AS458:DE458),DE458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DF458)+DF458>$AR24,$AR24-SUM($AS458:DF458),DF458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DG458)+DG458>$AR24,$AR24-SUM($AS458:DG458),DG458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DH458)+DH458>$AR24,$AR24-SUM($AS458:DH458),DH458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DI458)+DI458>$AR24,$AR24-SUM($AS458:DI458),DI458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DJ458)+DJ458>$AR24,$AR24-SUM($AS458:DJ458),DJ458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DK458)+DK458>$AR24,$AR24-SUM($AS458:DK458),DK458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DL458)+DL458>$AR24,$AR24-SUM($AS458:DL458),DL458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DM458)+DM458>$AR24,$AR24-SUM($AS458:DM458),DM458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DN458)+DN458>$AR24,$AR24-SUM($AS458:DN458),DN458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DO458)+DO458>$AR24,$AR24-SUM($AS458:DO458),DO458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DP458)+DP458>$AR24,$AR24-SUM($AS458:DP458),DP458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DQ458)+DQ458>$AR24,$AR24-SUM($AS458:DQ458),DQ458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DR458)+DR458>$AR24,$AR24-SUM($AS458:DR458),DR458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DS458)+DS458>$AR24,$AR24-SUM($AS458:DS458),DS458)","v":1.6096389999999999E-3},{"$f":"IF(SUM($AS458:DT458)+DT458>$AR24,$AR24-SUM($AS458:DT458),DT458)","v":8.3266726846886741E-17},{"$f":"IF(SUM($AS458:DU458)+DU458>$AR24,$AR24-SUM($AS458:DU458),DU458)","v":8.3266726846886741E-17},{"$f":"IF(SUM($AS458:DV458)+DV458>$AR24,$AR24-SUM($AS458:DV458),DV458)","v":8.3266726846886741E-17},{"$f":"IF(SUM($AS458:DW458)+DW458>$AR24,$AR24-SUM($AS458:DW458),DW458)","v":8.3266726846886741E-17},{"$f":"IF(SUM($AS458:DX458)+DX458>$AR24,$AR24-SUM($AS458:DX458),DX458)","v":8.3266726846886741E-17},{"$f":"IF(SUM($AS458:DY458)+DY458>$AR24,$AR24-SUM($AS458:DY458),DY458)","v":8.3266726846886741E-17},{"$f":"IF(SUM($AS458:DZ458)+DZ458>$AR24,$AR24-SUM($AS458:DZ458),DZ458)","v":8.3266726846886741E-17},{"$f":"IF(SUM($AS458:EA458)+EA458>$AR24,$AR24-SUM($AS458:EA458),EA458)","v":-4.9960036108132044E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0239249999999996E-5,{"$f":"IF(SUM($AS459:AS459)+AS459>$AR25,$AR25-SUM($AS459:AS459),AS459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:AT459)+AT459>$AR25,$AR25-SUM($AS459:AT459),AT459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:AU459)+AU459>$AR25,$AR25-SUM($AS459:AU459),AU459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:AV459)+AV459>$AR25,$AR25-SUM($AS459:AV459),AV459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:AW459)+AW459>$AR25,$AR25-SUM($AS459:AW459),AW459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:AX459)+AX459>$AR25,$AR25-SUM($AS459:AX459),AX459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:AY459)+AY459>$AR25,$AR25-SUM($AS459:AY459),AY459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:AZ459)+AZ459>$AR25,$AR25-SUM($AS459:AZ459),AZ459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BA459)+BA459>$AR25,$AR25-SUM($AS459:BA459),BA459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BB459)+BB459>$AR25,$AR25-SUM($AS459:BB459),BB459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BC459)+BC459>$AR25,$AR25-SUM($AS459:BC459),BC459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BD459)+BD459>$AR25,$AR25-SUM($AS459:BD459),BD459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BE459)+BE459>$AR25,$AR25-SUM($AS459:BE459),BE459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BF459)+BF459>$AR25,$AR25-SUM($AS459:BF459),BF459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BG459)+BG459>$AR25,$AR25-SUM($AS459:BG459),BG459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BH459)+BH459>$AR25,$AR25-SUM($AS459:BH459),BH459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BI459)+BI459>$AR25,$AR25-SUM($AS459:BI459),BI459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BJ459)+BJ459>$AR25,$AR25-SUM($AS459:BJ459),BJ459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BK459)+BK459>$AR25,$AR25-SUM($AS459:BK459),BK459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BL459)+BL459>$AR25,$AR25-SUM($AS459:BL459),BL459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BM459)+BM459>$AR25,$AR25-SUM($AS459:BM459),BM459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BN459)+BN459>$AR25,$AR25-SUM($AS459:BN459),BN459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BO459)+BO459>$AR25,$AR25-SUM($AS459:BO459),BO459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BP459)+BP459>$AR25,$AR25-SUM($AS459:BP459),BP459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BQ459)+BQ459>$AR25,$AR25-SUM($AS459:BQ459),BQ459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BR459)+BR459>$AR25,$AR25-SUM($AS459:BR459),BR459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BS459)+BS459>$AR25,$AR25-SUM($AS459:BS459),BS459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BT459)+BT459>$AR25,$AR25-SUM($AS459:BT459),BT459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BU459)+BU459>$AR25,$AR25-SUM($AS459:BU459),BU459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BV459)+BV459>$AR25,$AR25-SUM($AS459:BV459),BV459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BW459)+BW459>$AR25,$AR25-SUM($AS459:BW459),BW459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BX459)+BX459>$AR25,$AR25-SUM($AS459:BX459),BX459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BY459)+BY459>$AR25,$AR25-SUM($AS459:BY459),BY459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:BZ459)+BZ459>$AR25,$AR25-SUM($AS459:BZ459),BZ459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CA459)+CA459>$AR25,$AR25-SUM($AS459:CA459),CA459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CB459)+CB459>$AR25,$AR25-SUM($AS459:CB459),CB459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CC459)+CC459>$AR25,$AR25-SUM($AS459:CC459),CC459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CD459)+CD459>$AR25,$AR25-SUM($AS459:CD459),CD459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CE459)+CE459>$AR25,$AR25-SUM($AS459:CE459),CE459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CF459)+CF459>$AR25,$AR25-SUM($AS459:CF459),CF459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CG459)+CG459>$AR25,$AR25-SUM($AS459:CG459),CG459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CH459)+CH459>$AR25,$AR25-SUM($AS459:CH459),CH459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CI459)+CI459>$AR25,$AR25-SUM($AS459:CI459),CI459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CJ459)+CJ459>$AR25,$AR25-SUM($AS459:CJ459),CJ459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CK459)+CK459>$AR25,$AR25-SUM($AS459:CK459),CK459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CL459)+CL459>$AR25,$AR25-SUM($AS459:CL459),CL459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CM459)+CM459>$AR25,$AR25-SUM($AS459:CM459),CM459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CN459)+CN459>$AR25,$AR25-SUM($AS459:CN459),CN459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CO459)+CO459>$AR25,$AR25-SUM($AS459:CO459),CO459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CP459)+CP459>$AR25,$AR25-SUM($AS459:CP459),CP459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CQ459)+CQ459>$AR25,$AR25-SUM($AS459:CQ459),CQ459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CR459)+CR459>$AR25,$AR25-SUM($AS459:CR459),CR459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CS459)+CS459>$AR25,$AR25-SUM($AS459:CS459),CS459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CT459)+CT459>$AR25,$AR25-SUM($AS459:CT459),CT459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CU459)+CU459>$AR25,$AR25-SUM($AS459:CU459),CU459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CV459)+CV459>$AR25,$AR25-SUM($AS459:CV459),CV459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CW459)+CW459>$AR25,$AR25-SUM($AS459:CW459),CW459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CX459)+CX459>$AR25,$AR25-SUM($AS459:CX459),CX459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CY459)+CY459>$AR25,$AR25-SUM($AS459:CY459),CY459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:CZ459)+CZ459>$AR25,$AR25-SUM($AS459:CZ459),CZ459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DA459)+DA459>$AR25,$AR25-SUM($AS459:DA459),DA459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DB459)+DB459>$AR25,$AR25-SUM($AS459:DB459),DB459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DC459)+DC459>$AR25,$AR25-SUM($AS459:DC459),DC459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DD459)+DD459>$AR25,$AR25-SUM($AS459:DD459),DD459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DE459)+DE459>$AR25,$AR25-SUM($AS459:DE459),DE459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DF459)+DF459>$AR25,$AR25-SUM($AS459:DF459),DF459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DG459)+DG459>$AR25,$AR25-SUM($AS459:DG459),DG459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DH459)+DH459>$AR25,$AR25-SUM($AS459:DH459),DH459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DI459)+DI459>$AR25,$AR25-SUM($AS459:DI459),DI459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DJ459)+DJ459>$AR25,$AR25-SUM($AS459:DJ459),DJ459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DK459)+DK459>$AR25,$AR25-SUM($AS459:DK459),DK459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DL459)+DL459>$AR25,$AR25-SUM($AS459:DL459),DL459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DM459)+DM459>$AR25,$AR25-SUM($AS459:DM459),DM459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DN459)+DN459>$AR25,$AR25-SUM($AS459:DN459),DN459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DO459)+DO459>$AR25,$AR25-SUM($AS459:DO459),DO459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DP459)+DP459>$AR25,$AR25-SUM($AS459:DP459),DP459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DQ459)+DQ459>$AR25,$AR25-SUM($AS459:DQ459),DQ459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DR459)+DR459>$AR25,$AR25-SUM($AS459:DR459),DR459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DS459)+DS459>$AR25,$AR25-SUM($AS459:DS459),DS459)","v":4.0239249999999996E-5},{"$f":"IF(SUM($AS459:DT459)+DT459>$AR25,$AR25-SUM($AS459:DT459),DT459)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AS459:DU459)+DU459>$AR25,$AR25-SUM($AS459:DU459),DU459)","v":3.4694469519536142E-18},{"$f":"IF(SUM($AS459:DV459)+DV459>$AR25,$AR25-SUM($AS459:DV459),DV459)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AS459:DW459)+DW459>$AR25,$AR25-SUM($AS459:DW459),DW459)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AS459:DX459)+DX459>$AR25,$AR25-SUM($AS459:DX459),DX459)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AS459:DY459)+DY459>$AR25,$AR25-SUM($AS459:DY459),DY459)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AS459:DZ459)+DZ459>$AR25,$AR25-SUM($AS459:DZ459),DZ459)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AS459:EA459)+EA459>$AR25,$AR25-SUM($AS459:EA459),EA459)","v":-3.4694469519536142E-18}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4278302500000006E-3,{"$f":"IF(SUM($AS460:AS460)+AS460>$AR26,$AR26-SUM($AS460:AS460),AS460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:AT460)+AT460>$AR26,$AR26-SUM($AS460:AT460),AT460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:AU460)+AU460>$AR26,$AR26-SUM($AS460:AU460),AU460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:AV460)+AV460>$AR26,$AR26-SUM($AS460:AV460),AV460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:AW460)+AW460>$AR26,$AR26-SUM($AS460:AW460),AW460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:AX460)+AX460>$AR26,$AR26-SUM($AS460:AX460),AX460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:AY460)+AY460>$AR26,$AR26-SUM($AS460:AY460),AY460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:AZ460)+AZ460>$AR26,$AR26-SUM($AS460:AZ460),AZ460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BA460)+BA460>$AR26,$AR26-SUM($AS460:BA460),BA460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BB460)+BB460>$AR26,$AR26-SUM($AS460:BB460),BB460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BC460)+BC460>$AR26,$AR26-SUM($AS460:BC460),BC460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BD460)+BD460>$AR26,$AR26-SUM($AS460:BD460),BD460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BE460)+BE460>$AR26,$AR26-SUM($AS460:BE460),BE460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BF460)+BF460>$AR26,$AR26-SUM($AS460:BF460),BF460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BG460)+BG460>$AR26,$AR26-SUM($AS460:BG460),BG460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BH460)+BH460>$AR26,$AR26-SUM($AS460:BH460),BH460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BI460)+BI460>$AR26,$AR26-SUM($AS460:BI460),BI460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BJ460)+BJ460>$AR26,$AR26-SUM($AS460:BJ460),BJ460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BK460)+BK460>$AR26,$AR26-SUM($AS460:BK460),BK460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BL460)+BL460>$AR26,$AR26-SUM($AS460:BL460),BL460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BM460)+BM460>$AR26,$AR26-SUM($AS460:BM460),BM460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BN460)+BN460>$AR26,$AR26-SUM($AS460:BN460),BN460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BO460)+BO460>$AR26,$AR26-SUM($AS460:BO460),BO460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BP460)+BP460>$AR26,$AR26-SUM($AS460:BP460),BP460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BQ460)+BQ460>$AR26,$AR26-SUM($AS460:BQ460),BQ460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BR460)+BR460>$AR26,$AR26-SUM($AS460:BR460),BR460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BS460)+BS460>$AR26,$AR26-SUM($AS460:BS460),BS460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BT460)+BT460>$AR26,$AR26-SUM($AS460:BT460),BT460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BU460)+BU460>$AR26,$AR26-SUM($AS460:BU460),BU460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BV460)+BV460>$AR26,$AR26-SUM($AS460:BV460),BV460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BW460)+BW460>$AR26,$AR26-SUM($AS460:BW460),BW460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BX460)+BX460>$AR26,$AR26-SUM($AS460:BX460),BX460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BY460)+BY460>$AR26,$AR26-SUM($AS460:BY460),BY460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:BZ460)+BZ460>$AR26,$AR26-SUM($AS460:BZ460),BZ460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:CA460)+CA460>$AR26,$AR26-SUM($AS460:CA460),CA460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:CB460)+CB460>$AR26,$AR26-SUM($AS460:CB460),CB460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:CC460)+CC460>$AR26,$AR26-SUM($AS460:CC460),CC460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:CD460)+CD460>$AR26,$AR26-SUM($AS460:CD460),CD460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:CE460)+CE460>$AR26,$AR26-SUM($AS460:CE460),CE460)","v":8.4278302500000006E-3},{"$f":"IF(SUM($AS460:CF460)+CF460>$AR26,$AR26-SUM($AS460:CF460),CF460)","v":2.2204460492503131E-16},{"$f":"IF(SUM($AS460:CG460)+CG460>$AR26,$AR26-SUM($AS460:CG460),CG460)","v":2.2204460492503131E-16},{"$f":"IF(SUM($AS460:CH460)+CH460>$AR26,$AR26-SUM($AS460:CH460),CH460)","v":2.2204460492503131E-16},{"$f":"IF(SUM($AS460:CI460)+CI460>$AR26,$AR26-SUM($AS460:CI460),CI460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CJ460)+CJ460>$AR26,$AR26-SUM($AS460:CJ460),CJ460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CK460)+CK460>$AR26,$AR26-SUM($AS460:CK460),CK460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CL460)+CL460>$AR26,$AR26-SUM($AS460:CL460),CL460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CM460)+CM460>$AR26,$AR26-SUM($AS460:CM460),CM460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CN460)+CN460>$AR26,$AR26-SUM($AS460:CN460),CN460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CO460)+CO460>$AR26,$AR26-SUM($AS460:CO460),CO460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CP460)+CP460>$AR26,$AR26-SUM($AS460:CP460),CP460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CQ460)+CQ460>$AR26,$AR26-SUM($AS460:CQ460),CQ460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CR460)+CR460>$AR26,$AR26-SUM($AS460:CR460),CR460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CS460)+CS460>$AR26,$AR26-SUM($AS460:CS460),CS460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CT460)+CT460>$AR26,$AR26-SUM($AS460:CT460),CT460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CU460)+CU460>$AR26,$AR26-SUM($AS460:CU460),CU460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CV460)+CV460>$AR26,$AR26-SUM($AS460:CV460),CV460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CW460)+CW460>$AR26,$AR26-SUM($AS460:CW460),CW460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CX460)+CX460>$AR26,$AR26-SUM($AS460:CX460),CX460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CY460)+CY460>$AR26,$AR26-SUM($AS460:CY460),CY460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:CZ460)+CZ460>$AR26,$AR26-SUM($AS460:CZ460),CZ460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DA460)+DA460>$AR26,$AR26-SUM($AS460:DA460),DA460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DB460)+DB460>$AR26,$AR26-SUM($AS460:DB460),DB460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DC460)+DC460>$AR26,$AR26-SUM($AS460:DC460),DC460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DD460)+DD460>$AR26,$AR26-SUM($AS460:DD460),DD460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DE460)+DE460>$AR26,$AR26-SUM($AS460:DE460),DE460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DF460)+DF460>$AR26,$AR26-SUM($AS460:DF460),DF460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DG460)+DG460>$AR26,$AR26-SUM($AS460:DG460),DG460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DH460)+DH460>$AR26,$AR26-SUM($AS460:DH460),DH460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DI460)+DI460>$AR26,$AR26-SUM($AS460:DI460),DI460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DJ460)+DJ460>$AR26,$AR26-SUM($AS460:DJ460),DJ460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DK460)+DK460>$AR26,$AR26-SUM($AS460:DK460),DK460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DL460)+DL460>$AR26,$AR26-SUM($AS460:DL460),DL460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DM460)+DM460>$AR26,$AR26-SUM($AS460:DM460),DM460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DN460)+DN460>$AR26,$AR26-SUM($AS460:DN460),DN460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DO460)+DO460>$AR26,$AR26-SUM($AS460:DO460),DO460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DP460)+DP460>$AR26,$AR26-SUM($AS460:DP460),DP460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DQ460)+DQ460>$AR26,$AR26-SUM($AS460:DQ460),DQ460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DR460)+DR460>$AR26,$AR26-SUM($AS460:DR460),DR460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DS460)+DS460>$AR26,$AR26-SUM($AS460:DS460),DS460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DT460)+DT460>$AR26,$AR26-SUM($AS460:DT460),DT460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DU460)+DU460>$AR26,$AR26-SUM($AS460:DU460),DU460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DV460)+DV460>$AR26,$AR26-SUM($AS460:DV460),DV460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DW460)+DW460>$AR26,$AR26-SUM($AS460:DW460),DW460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DX460)+DX460>$AR26,$AR26-SUM($AS460:DX460),DX460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DY460)+DY460>$AR26,$AR26-SUM($AS460:DY460),DY460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:DZ460)+DZ460>$AR26,$AR26-SUM($AS460:DZ460),DZ460)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AS460:EA460)+EA460>$AR26,$AR26-SUM($AS460:EA460),EA460)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.15407975E-3,{"$f":"IF(SUM($AS461:AS461)+AS461>$AR27,$AR27-SUM($AS461:AS461),AS461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:AT461)+AT461>$AR27,$AR27-SUM($AS461:AT461),AT461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:AU461)+AU461>$AR27,$AR27-SUM($AS461:AU461),AU461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:AV461)+AV461>$AR27,$AR27-SUM($AS461:AV461),AV461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:AW461)+AW461>$AR27,$AR27-SUM($AS461:AW461),AW461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:AX461)+AX461>$AR27,$AR27-SUM($AS461:AX461),AX461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:AY461)+AY461>$AR27,$AR27-SUM($AS461:AY461),AY461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:AZ461)+AZ461>$AR27,$AR27-SUM($AS461:AZ461),AZ461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BA461)+BA461>$AR27,$AR27-SUM($AS461:BA461),BA461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BB461)+BB461>$AR27,$AR27-SUM($AS461:BB461),BB461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BC461)+BC461>$AR27,$AR27-SUM($AS461:BC461),BC461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BD461)+BD461>$AR27,$AR27-SUM($AS461:BD461),BD461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BE461)+BE461>$AR27,$AR27-SUM($AS461:BE461),BE461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BF461)+BF461>$AR27,$AR27-SUM($AS461:BF461),BF461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BG461)+BG461>$AR27,$AR27-SUM($AS461:BG461),BG461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BH461)+BH461>$AR27,$AR27-SUM($AS461:BH461),BH461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BI461)+BI461>$AR27,$AR27-SUM($AS461:BI461),BI461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BJ461)+BJ461>$AR27,$AR27-SUM($AS461:BJ461),BJ461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BK461)+BK461>$AR27,$AR27-SUM($AS461:BK461),BK461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BL461)+BL461>$AR27,$AR27-SUM($AS461:BL461),BL461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BM461)+BM461>$AR27,$AR27-SUM($AS461:BM461),BM461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BN461)+BN461>$AR27,$AR27-SUM($AS461:BN461),BN461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BO461)+BO461>$AR27,$AR27-SUM($AS461:BO461),BO461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BP461)+BP461>$AR27,$AR27-SUM($AS461:BP461),BP461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BQ461)+BQ461>$AR27,$AR27-SUM($AS461:BQ461),BQ461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BR461)+BR461>$AR27,$AR27-SUM($AS461:BR461),BR461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BS461)+BS461>$AR27,$AR27-SUM($AS461:BS461),BS461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BT461)+BT461>$AR27,$AR27-SUM($AS461:BT461),BT461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BU461)+BU461>$AR27,$AR27-SUM($AS461:BU461),BU461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BV461)+BV461>$AR27,$AR27-SUM($AS461:BV461),BV461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BW461)+BW461>$AR27,$AR27-SUM($AS461:BW461),BW461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BX461)+BX461>$AR27,$AR27-SUM($AS461:BX461),BX461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BY461)+BY461>$AR27,$AR27-SUM($AS461:BY461),BY461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:BZ461)+BZ461>$AR27,$AR27-SUM($AS461:BZ461),BZ461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:CA461)+CA461>$AR27,$AR27-SUM($AS461:CA461),CA461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:CB461)+CB461>$AR27,$AR27-SUM($AS461:CB461),CB461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:CC461)+CC461>$AR27,$AR27-SUM($AS461:CC461),CC461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:CD461)+CD461>$AR27,$AR27-SUM($AS461:CD461),CD461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:CE461)+CE461>$AR27,$AR27-SUM($AS461:CE461),CE461)","v":1.15407975E-3},{"$f":"IF(SUM($AS461:CF461)+CF461>$AR27,$AR27-SUM($AS461:CF461),CF461)","v":0},{"$f":"IF(SUM($AS461:CG461)+CG461>$AR27,$AR27-SUM($AS461:CG461),CG461)","v":0},{"$f":"IF(SUM($AS461:CH461)+CH461>$AR27,$AR27-SUM($AS461:CH461),CH461)","v":0},{"$f":"IF(SUM($AS461:CI461)+CI461>$AR27,$AR27-SUM($AS461:CI461),CI461)","v":0},{"$f":"IF(SUM($AS461:CJ461)+CJ461>$AR27,$AR27-SUM($AS461:CJ461),CJ461)","v":0},{"$f":"IF(SUM($AS461:CK461)+CK461>$AR27,$AR27-SUM($AS461:CK461),CK461)","v":0},{"$f":"IF(SUM($AS461:CL461)+CL461>$AR27,$AR27-SUM($AS461:CL461),CL461)","v":0},{"$f":"IF(SUM($AS461:CM461)+CM461>$AR27,$AR27-SUM($AS461:CM461),CM461)","v":0},{"$f":"IF(SUM($AS461:CN461)+CN461>$AR27,$AR27-SUM($AS461:CN461),CN461)","v":0},{"$f":"IF(SUM($AS461:CO461)+CO461>$AR27,$AR27-SUM($AS461:CO461),CO461)","v":0},{"$f":"IF(SUM($AS461:CP461)+CP461>$AR27,$AR27-SUM($AS461:CP461),CP461)","v":0},{"$f":"IF(SUM($AS461:CQ461)+CQ461>$AR27,$AR27-SUM($AS461:CQ461),CQ461)","v":0},{"$f":"IF(SUM($AS461:CR461)+CR461>$AR27,$AR27-SUM($AS461:CR461),CR461)","v":0},{"$f":"IF(SUM($AS461:CS461)+CS461>$AR27,$AR27-SUM($AS461:CS461),CS461)","v":0},{"$f":"IF(SUM($AS461:CT461)+CT461>$AR27,$AR27-SUM($AS461:CT461),CT461)","v":0},{"$f":"IF(SUM($AS461:CU461)+CU461>$AR27,$AR27-SUM($AS461:CU461),CU461)","v":0},{"$f":"IF(SUM($AS461:CV461)+CV461>$AR27,$AR27-SUM($AS461:CV461),CV461)","v":0},{"$f":"IF(SUM($AS461:CW461)+CW461>$AR27,$AR27-SUM($AS461:CW461),CW461)","v":0},{"$f":"IF(SUM($AS461:CX461)+CX461>$AR27,$AR27-SUM($AS461:CX461),CX461)","v":0},{"$f":"IF(SUM($AS461:CY461)+CY461>$AR27,$AR27-SUM($AS461:CY461),CY461)","v":0},{"$f":"IF(SUM($AS461:CZ461)+CZ461>$AR27,$AR27-SUM($AS461:CZ461),CZ461)","v":0},{"$f":"IF(SUM($AS461:DA461)+DA461>$AR27,$AR27-SUM($AS461:DA461),DA461)","v":0},{"$f":"IF(SUM($AS461:DB461)+DB461>$AR27,$AR27-SUM($AS461:DB461),DB461)","v":0},{"$f":"IF(SUM($AS461:DC461)+DC461>$AR27,$AR27-SUM($AS461:DC461),DC461)","v":0},{"$f":"IF(SUM($AS461:DD461)+DD461>$AR27,$AR27-SUM($AS461:DD461),DD461)","v":0},{"$f":"IF(SUM($AS461:DE461)+DE461>$AR27,$AR27-SUM($AS461:DE461),DE461)","v":0},{"$f":"IF(SUM($AS461:DF461)+DF461>$AR27,$AR27-SUM($AS461:DF461),DF461)","v":0},{"$f":"IF(SUM($AS461:DG461)+DG461>$AR27,$AR27-SUM($AS461:DG461),DG461)","v":0},{"$f":"IF(SUM($AS461:DH461)+DH461>$AR27,$AR27-SUM($AS461:DH461),DH461)","v":0},{"$f":"IF(SUM($AS461:DI461)+DI461>$AR27,$AR27-SUM($AS461:DI461),DI461)","v":0},{"$f":"IF(SUM($AS461:DJ461)+DJ461>$AR27,$AR27-SUM($AS461:DJ461),DJ461)","v":0},{"$f":"IF(SUM($AS461:DK461)+DK461>$AR27,$AR27-SUM($AS461:DK461),DK461)","v":0},{"$f":"IF(SUM($AS461:DL461)+DL461>$AR27,$AR27-SUM($AS461:DL461),DL461)","v":0},{"$f":"IF(SUM($AS461:DM461)+DM461>$AR27,$AR27-SUM($AS461:DM461),DM461)","v":0},{"$f":"IF(SUM($AS461:DN461)+DN461>$AR27,$AR27-SUM($AS461:DN461),DN461)","v":0},{"$f":"IF(SUM($AS461:DO461)+DO461>$AR27,$AR27-SUM($AS461:DO461),DO461)","v":0},{"$f":"IF(SUM($AS461:DP461)+DP461>$AR27,$AR27-SUM($AS461:DP461),DP461)","v":0},{"$f":"IF(SUM($AS461:DQ461)+DQ461>$AR27,$AR27-SUM($AS461:DQ461),DQ461)","v":0},{"$f":"IF(SUM($AS461:DR461)+DR461>$AR27,$AR27-SUM($AS461:DR461),DR461)","v":0},{"$f":"IF(SUM($AS461:DS461)+DS461>$AR27,$AR27-SUM($AS461:DS461),DS461)","v":0},{"$f":"IF(SUM($AS461:DT461)+DT461>$AR27,$AR27-SUM($AS461:DT461),DT461)","v":0},{"$f":"IF(SUM($AS461:DU461)+DU461>$AR27,$AR27-SUM($AS461:DU461),DU461)","v":0},{"$f":"IF(SUM($AS461:DV461)+DV461>$AR27,$AR27-SUM($AS461:DV461),DV461)","v":0},{"$f":"IF(SUM($AS461:DW461)+DW461>$AR27,$AR27-SUM($AS461:DW461),DW461)","v":0},{"$f":"IF(SUM($AS461:DX461)+DX461>$AR27,$AR27-SUM($AS461:DX461),DX461)","v":0},{"$f":"IF(SUM($AS461:DY461)+DY461>$AR27,$AR27-SUM($AS461:DY461),DY461)","v":0},{"$f":"IF(SUM($AS461:DZ461)+DZ461>$AR27,$AR27-SUM($AS461:DZ461),DZ461)","v":0},{"$f":"IF(SUM($AS461:EA461)+EA461>$AR27,$AR27-SUM($AS461:EA461),EA461)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9026674999999995E-4,{"$f":"IF(SUM($AS462:AS462)+AS462>$AR28,$AR28-SUM($AS462:AS462),AS462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:AT462)+AT462>$AR28,$AR28-SUM($AS462:AT462),AT462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:AU462)+AU462>$AR28,$AR28-SUM($AS462:AU462),AU462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:AV462)+AV462>$AR28,$AR28-SUM($AS462:AV462),AV462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:AW462)+AW462>$AR28,$AR28-SUM($AS462:AW462),AW462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:AX462)+AX462>$AR28,$AR28-SUM($AS462:AX462),AX462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:AY462)+AY462>$AR28,$AR28-SUM($AS462:AY462),AY462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:AZ462)+AZ462>$AR28,$AR28-SUM($AS462:AZ462),AZ462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BA462)+BA462>$AR28,$AR28-SUM($AS462:BA462),BA462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BB462)+BB462>$AR28,$AR28-SUM($AS462:BB462),BB462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BC462)+BC462>$AR28,$AR28-SUM($AS462:BC462),BC462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BD462)+BD462>$AR28,$AR28-SUM($AS462:BD462),BD462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BE462)+BE462>$AR28,$AR28-SUM($AS462:BE462),BE462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BF462)+BF462>$AR28,$AR28-SUM($AS462:BF462),BF462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BG462)+BG462>$AR28,$AR28-SUM($AS462:BG462),BG462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BH462)+BH462>$AR28,$AR28-SUM($AS462:BH462),BH462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BI462)+BI462>$AR28,$AR28-SUM($AS462:BI462),BI462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BJ462)+BJ462>$AR28,$AR28-SUM($AS462:BJ462),BJ462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BK462)+BK462>$AR28,$AR28-SUM($AS462:BK462),BK462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BL462)+BL462>$AR28,$AR28-SUM($AS462:BL462),BL462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BM462)+BM462>$AR28,$AR28-SUM($AS462:BM462),BM462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BN462)+BN462>$AR28,$AR28-SUM($AS462:BN462),BN462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BO462)+BO462>$AR28,$AR28-SUM($AS462:BO462),BO462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BP462)+BP462>$AR28,$AR28-SUM($AS462:BP462),BP462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BQ462)+BQ462>$AR28,$AR28-SUM($AS462:BQ462),BQ462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BR462)+BR462>$AR28,$AR28-SUM($AS462:BR462),BR462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BS462)+BS462>$AR28,$AR28-SUM($AS462:BS462),BS462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BT462)+BT462>$AR28,$AR28-SUM($AS462:BT462),BT462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BU462)+BU462>$AR28,$AR28-SUM($AS462:BU462),BU462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BV462)+BV462>$AR28,$AR28-SUM($AS462:BV462),BV462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BW462)+BW462>$AR28,$AR28-SUM($AS462:BW462),BW462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BX462)+BX462>$AR28,$AR28-SUM($AS462:BX462),BX462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BY462)+BY462>$AR28,$AR28-SUM($AS462:BY462),BY462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:BZ462)+BZ462>$AR28,$AR28-SUM($AS462:BZ462),BZ462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CA462)+CA462>$AR28,$AR28-SUM($AS462:CA462),CA462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CB462)+CB462>$AR28,$AR28-SUM($AS462:CB462),CB462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CC462)+CC462>$AR28,$AR28-SUM($AS462:CC462),CC462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CD462)+CD462>$AR28,$AR28-SUM($AS462:CD462),CD462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CE462)+CE462>$AR28,$AR28-SUM($AS462:CE462),CE462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CF462)+CF462>$AR28,$AR28-SUM($AS462:CF462),CF462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CG462)+CG462>$AR28,$AR28-SUM($AS462:CG462),CG462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CH462)+CH462>$AR28,$AR28-SUM($AS462:CH462),CH462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CI462)+CI462>$AR28,$AR28-SUM($AS462:CI462),CI462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CJ462)+CJ462>$AR28,$AR28-SUM($AS462:CJ462),CJ462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CK462)+CK462>$AR28,$AR28-SUM($AS462:CK462),CK462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CL462)+CL462>$AR28,$AR28-SUM($AS462:CL462),CL462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CM462)+CM462>$AR28,$AR28-SUM($AS462:CM462),CM462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CN462)+CN462>$AR28,$AR28-SUM($AS462:CN462),CN462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CO462)+CO462>$AR28,$AR28-SUM($AS462:CO462),CO462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CP462)+CP462>$AR28,$AR28-SUM($AS462:CP462),CP462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CQ462)+CQ462>$AR28,$AR28-SUM($AS462:CQ462),CQ462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CR462)+CR462>$AR28,$AR28-SUM($AS462:CR462),CR462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CS462)+CS462>$AR28,$AR28-SUM($AS462:CS462),CS462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CT462)+CT462>$AR28,$AR28-SUM($AS462:CT462),CT462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CU462)+CU462>$AR28,$AR28-SUM($AS462:CU462),CU462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CV462)+CV462>$AR28,$AR28-SUM($AS462:CV462),CV462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CW462)+CW462>$AR28,$AR28-SUM($AS462:CW462),CW462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CX462)+CX462>$AR28,$AR28-SUM($AS462:CX462),CX462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CY462)+CY462>$AR28,$AR28-SUM($AS462:CY462),CY462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:CZ462)+CZ462>$AR28,$AR28-SUM($AS462:CZ462),CZ462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DA462)+DA462>$AR28,$AR28-SUM($AS462:DA462),DA462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DB462)+DB462>$AR28,$AR28-SUM($AS462:DB462),DB462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DC462)+DC462>$AR28,$AR28-SUM($AS462:DC462),DC462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DD462)+DD462>$AR28,$AR28-SUM($AS462:DD462),DD462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DE462)+DE462>$AR28,$AR28-SUM($AS462:DE462),DE462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DF462)+DF462>$AR28,$AR28-SUM($AS462:DF462),DF462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DG462)+DG462>$AR28,$AR28-SUM($AS462:DG462),DG462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DH462)+DH462>$AR28,$AR28-SUM($AS462:DH462),DH462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DI462)+DI462>$AR28,$AR28-SUM($AS462:DI462),DI462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DJ462)+DJ462>$AR28,$AR28-SUM($AS462:DJ462),DJ462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DK462)+DK462>$AR28,$AR28-SUM($AS462:DK462),DK462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DL462)+DL462>$AR28,$AR28-SUM($AS462:DL462),DL462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DM462)+DM462>$AR28,$AR28-SUM($AS462:DM462),DM462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DN462)+DN462>$AR28,$AR28-SUM($AS462:DN462),DN462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DO462)+DO462>$AR28,$AR28-SUM($AS462:DO462),DO462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DP462)+DP462>$AR28,$AR28-SUM($AS462:DP462),DP462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DQ462)+DQ462>$AR28,$AR28-SUM($AS462:DQ462),DQ462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DR462)+DR462>$AR28,$AR28-SUM($AS462:DR462),DR462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DS462)+DS462>$AR28,$AR28-SUM($AS462:DS462),DS462)","v":8.9026674999999995E-4},{"$f":"IF(SUM($AS462:DT462)+DT462>$AR28,$AR28-SUM($AS462:DT462),DT462)","v":4.163336342344337E-17},{"$f":"IF(SUM($AS462:DU462)+DU462>$AR28,$AR28-SUM($AS462:DU462),DU462)","v":4.163336342344337E-17},{"$f":"IF(SUM($AS462:DV462)+DV462>$AR28,$AR28-SUM($AS462:DV462),DV462)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AS462:DW462)+DW462>$AR28,$AR28-SUM($AS462:DW462),DW462)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AS462:DX462)+DX462>$AR28,$AR28-SUM($AS462:DX462),DX462)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AS462:DY462)+DY462>$AR28,$AR28-SUM($AS462:DY462),DY462)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AS462:DZ462)+DZ462>$AR28,$AR28-SUM($AS462:DZ462),DZ462)","v":-4.163336342344337E-17},{"$f":"IF(SUM($AS462:EA462)+EA462>$AR28,$AR28-SUM($AS462:EA462),EA462)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2307799999999991E-4,{"$f":"IF(SUM($AS463:AS463)+AS463>$AR29,$AR29-SUM($AS463:AS463),AS463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:AT463)+AT463>$AR29,$AR29-SUM($AS463:AT463),AT463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:AU463)+AU463>$AR29,$AR29-SUM($AS463:AU463),AU463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:AV463)+AV463>$AR29,$AR29-SUM($AS463:AV463),AV463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:AW463)+AW463>$AR29,$AR29-SUM($AS463:AW463),AW463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:AX463)+AX463>$AR29,$AR29-SUM($AS463:AX463),AX463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:AY463)+AY463>$AR29,$AR29-SUM($AS463:AY463),AY463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:AZ463)+AZ463>$AR29,$AR29-SUM($AS463:AZ463),AZ463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BA463)+BA463>$AR29,$AR29-SUM($AS463:BA463),BA463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BB463)+BB463>$AR29,$AR29-SUM($AS463:BB463),BB463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BC463)+BC463>$AR29,$AR29-SUM($AS463:BC463),BC463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BD463)+BD463>$AR29,$AR29-SUM($AS463:BD463),BD463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BE463)+BE463>$AR29,$AR29-SUM($AS463:BE463),BE463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BF463)+BF463>$AR29,$AR29-SUM($AS463:BF463),BF463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BG463)+BG463>$AR29,$AR29-SUM($AS463:BG463),BG463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BH463)+BH463>$AR29,$AR29-SUM($AS463:BH463),BH463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BI463)+BI463>$AR29,$AR29-SUM($AS463:BI463),BI463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BJ463)+BJ463>$AR29,$AR29-SUM($AS463:BJ463),BJ463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BK463)+BK463>$AR29,$AR29-SUM($AS463:BK463),BK463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BL463)+BL463>$AR29,$AR29-SUM($AS463:BL463),BL463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BM463)+BM463>$AR29,$AR29-SUM($AS463:BM463),BM463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BN463)+BN463>$AR29,$AR29-SUM($AS463:BN463),BN463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BO463)+BO463>$AR29,$AR29-SUM($AS463:BO463),BO463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BP463)+BP463>$AR29,$AR29-SUM($AS463:BP463),BP463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BQ463)+BQ463>$AR29,$AR29-SUM($AS463:BQ463),BQ463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BR463)+BR463>$AR29,$AR29-SUM($AS463:BR463),BR463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BS463)+BS463>$AR29,$AR29-SUM($AS463:BS463),BS463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BT463)+BT463>$AR29,$AR29-SUM($AS463:BT463),BT463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BU463)+BU463>$AR29,$AR29-SUM($AS463:BU463),BU463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BV463)+BV463>$AR29,$AR29-SUM($AS463:BV463),BV463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BW463)+BW463>$AR29,$AR29-SUM($AS463:BW463),BW463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BX463)+BX463>$AR29,$AR29-SUM($AS463:BX463),BX463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BY463)+BY463>$AR29,$AR29-SUM($AS463:BY463),BY463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:BZ463)+BZ463>$AR29,$AR29-SUM($AS463:BZ463),BZ463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:CA463)+CA463>$AR29,$AR29-SUM($AS463:CA463),CA463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:CB463)+CB463>$AR29,$AR29-SUM($AS463:CB463),CB463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:CC463)+CC463>$AR29,$AR29-SUM($AS463:CC463),CC463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:CD463)+CD463>$AR29,$AR29-SUM($AS463:CD463),CD463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:CE463)+CE463>$AR29,$AR29-SUM($AS463:CE463),CE463)","v":4.2307799999999991E-4},{"$f":"IF(SUM($AS463:CF463)+CF463>$AR29,$AR29-SUM($AS463:CF463),CF463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CG463)+CG463>$AR29,$AR29-SUM($AS463:CG463),CG463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CH463)+CH463>$AR29,$AR29-SUM($AS463:CH463),CH463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CI463)+CI463>$AR29,$AR29-SUM($AS463:CI463),CI463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CJ463)+CJ463>$AR29,$AR29-SUM($AS463:CJ463),CJ463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CK463)+CK463>$AR29,$AR29-SUM($AS463:CK463),CK463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CL463)+CL463>$AR29,$AR29-SUM($AS463:CL463),CL463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CM463)+CM463>$AR29,$AR29-SUM($AS463:CM463),CM463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CN463)+CN463>$AR29,$AR29-SUM($AS463:CN463),CN463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CO463)+CO463>$AR29,$AR29-SUM($AS463:CO463),CO463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CP463)+CP463>$AR29,$AR29-SUM($AS463:CP463),CP463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CQ463)+CQ463>$AR29,$AR29-SUM($AS463:CQ463),CQ463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CR463)+CR463>$AR29,$AR29-SUM($AS463:CR463),CR463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CS463)+CS463>$AR29,$AR29-SUM($AS463:CS463),CS463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CT463)+CT463>$AR29,$AR29-SUM($AS463:CT463),CT463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CU463)+CU463>$AR29,$AR29-SUM($AS463:CU463),CU463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CV463)+CV463>$AR29,$AR29-SUM($AS463:CV463),CV463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CW463)+CW463>$AR29,$AR29-SUM($AS463:CW463),CW463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CX463)+CX463>$AR29,$AR29-SUM($AS463:CX463),CX463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CY463)+CY463>$AR29,$AR29-SUM($AS463:CY463),CY463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:CZ463)+CZ463>$AR29,$AR29-SUM($AS463:CZ463),CZ463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DA463)+DA463>$AR29,$AR29-SUM($AS463:DA463),DA463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DB463)+DB463>$AR29,$AR29-SUM($AS463:DB463),DB463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DC463)+DC463>$AR29,$AR29-SUM($AS463:DC463),DC463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DD463)+DD463>$AR29,$AR29-SUM($AS463:DD463),DD463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DE463)+DE463>$AR29,$AR29-SUM($AS463:DE463),DE463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DF463)+DF463>$AR29,$AR29-SUM($AS463:DF463),DF463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DG463)+DG463>$AR29,$AR29-SUM($AS463:DG463),DG463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DH463)+DH463>$AR29,$AR29-SUM($AS463:DH463),DH463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DI463)+DI463>$AR29,$AR29-SUM($AS463:DI463),DI463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DJ463)+DJ463>$AR29,$AR29-SUM($AS463:DJ463),DJ463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DK463)+DK463>$AR29,$AR29-SUM($AS463:DK463),DK463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DL463)+DL463>$AR29,$AR29-SUM($AS463:DL463),DL463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DM463)+DM463>$AR29,$AR29-SUM($AS463:DM463),DM463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DN463)+DN463>$AR29,$AR29-SUM($AS463:DN463),DN463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DO463)+DO463>$AR29,$AR29-SUM($AS463:DO463),DO463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DP463)+DP463>$AR29,$AR29-SUM($AS463:DP463),DP463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DQ463)+DQ463>$AR29,$AR29-SUM($AS463:DQ463),DQ463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DR463)+DR463>$AR29,$AR29-SUM($AS463:DR463),DR463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DS463)+DS463>$AR29,$AR29-SUM($AS463:DS463),DS463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DT463)+DT463>$AR29,$AR29-SUM($AS463:DT463),DT463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DU463)+DU463>$AR29,$AR29-SUM($AS463:DU463),DU463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DV463)+DV463>$AR29,$AR29-SUM($AS463:DV463),DV463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DW463)+DW463>$AR29,$AR29-SUM($AS463:DW463),DW463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DX463)+DX463>$AR29,$AR29-SUM($AS463:DX463),DX463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DY463)+DY463>$AR29,$AR29-SUM($AS463:DY463),DY463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:DZ463)+DZ463>$AR29,$AR29-SUM($AS463:DZ463),DZ463)","v":-1.0408340855860843E-17},{"$f":"IF(SUM($AS463:EA463)+EA463>$AR29,$AR29-SUM($AS463:EA463),EA463)","v":-1.0408340855860843E-17}]
[]
[null,"Depreciation:  2009 Q1 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS22/$F467","v":1.80615E-5},{"$f":"IF(SUM($AT467:AT467)+AT467>$AS22,$AS22-SUM($AT467:AT467),AT467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:AU467)+AU467>$AS22,$AS22-SUM($AT467:AU467),AU467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:AV467)+AV467>$AS22,$AS22-SUM($AT467:AV467),AV467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:AW467)+AW467>$AS22,$AS22-SUM($AT467:AW467),AW467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:AX467)+AX467>$AS22,$AS22-SUM($AT467:AX467),AX467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:AY467)+AY467>$AS22,$AS22-SUM($AT467:AY467),AY467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:AZ467)+AZ467>$AS22,$AS22-SUM($AT467:AZ467),AZ467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BA467)+BA467>$AS22,$AS22-SUM($AT467:BA467),BA467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BB467)+BB467>$AS22,$AS22-SUM($AT467:BB467),BB467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BC467)+BC467>$AS22,$AS22-SUM($AT467:BC467),BC467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BD467)+BD467>$AS22,$AS22-SUM($AT467:BD467),BD467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BE467)+BE467>$AS22,$AS22-SUM($AT467:BE467),BE467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BF467)+BF467>$AS22,$AS22-SUM($AT467:BF467),BF467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BG467)+BG467>$AS22,$AS22-SUM($AT467:BG467),BG467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BH467)+BH467>$AS22,$AS22-SUM($AT467:BH467),BH467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BI467)+BI467>$AS22,$AS22-SUM($AT467:BI467),BI467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BJ467)+BJ467>$AS22,$AS22-SUM($AT467:BJ467),BJ467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BK467)+BK467>$AS22,$AS22-SUM($AT467:BK467),BK467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BL467)+BL467>$AS22,$AS22-SUM($AT467:BL467),BL467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BM467)+BM467>$AS22,$AS22-SUM($AT467:BM467),BM467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BN467)+BN467>$AS22,$AS22-SUM($AT467:BN467),BN467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BO467)+BO467>$AS22,$AS22-SUM($AT467:BO467),BO467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BP467)+BP467>$AS22,$AS22-SUM($AT467:BP467),BP467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BQ467)+BQ467>$AS22,$AS22-SUM($AT467:BQ467),BQ467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BR467)+BR467>$AS22,$AS22-SUM($AT467:BR467),BR467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BS467)+BS467>$AS22,$AS22-SUM($AT467:BS467),BS467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BT467)+BT467>$AS22,$AS22-SUM($AT467:BT467),BT467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BU467)+BU467>$AS22,$AS22-SUM($AT467:BU467),BU467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BV467)+BV467>$AS22,$AS22-SUM($AT467:BV467),BV467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BW467)+BW467>$AS22,$AS22-SUM($AT467:BW467),BW467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BX467)+BX467>$AS22,$AS22-SUM($AT467:BX467),BX467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BY467)+BY467>$AS22,$AS22-SUM($AT467:BY467),BY467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:BZ467)+BZ467>$AS22,$AS22-SUM($AT467:BZ467),BZ467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CA467)+CA467>$AS22,$AS22-SUM($AT467:CA467),CA467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CB467)+CB467>$AS22,$AS22-SUM($AT467:CB467),CB467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CC467)+CC467>$AS22,$AS22-SUM($AT467:CC467),CC467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CD467)+CD467>$AS22,$AS22-SUM($AT467:CD467),CD467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CE467)+CE467>$AS22,$AS22-SUM($AT467:CE467),CE467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CF467)+CF467>$AS22,$AS22-SUM($AT467:CF467),CF467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CG467)+CG467>$AS22,$AS22-SUM($AT467:CG467),CG467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CH467)+CH467>$AS22,$AS22-SUM($AT467:CH467),CH467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CI467)+CI467>$AS22,$AS22-SUM($AT467:CI467),CI467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CJ467)+CJ467>$AS22,$AS22-SUM($AT467:CJ467),CJ467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CK467)+CK467>$AS22,$AS22-SUM($AT467:CK467),CK467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CL467)+CL467>$AS22,$AS22-SUM($AT467:CL467),CL467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CM467)+CM467>$AS22,$AS22-SUM($AT467:CM467),CM467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CN467)+CN467>$AS22,$AS22-SUM($AT467:CN467),CN467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CO467)+CO467>$AS22,$AS22-SUM($AT467:CO467),CO467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CP467)+CP467>$AS22,$AS22-SUM($AT467:CP467),CP467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CQ467)+CQ467>$AS22,$AS22-SUM($AT467:CQ467),CQ467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CR467)+CR467>$AS22,$AS22-SUM($AT467:CR467),CR467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CS467)+CS467>$AS22,$AS22-SUM($AT467:CS467),CS467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CT467)+CT467>$AS22,$AS22-SUM($AT467:CT467),CT467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CU467)+CU467>$AS22,$AS22-SUM($AT467:CU467),CU467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CV467)+CV467>$AS22,$AS22-SUM($AT467:CV467),CV467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CW467)+CW467>$AS22,$AS22-SUM($AT467:CW467),CW467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CX467)+CX467>$AS22,$AS22-SUM($AT467:CX467),CX467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CY467)+CY467>$AS22,$AS22-SUM($AT467:CY467),CY467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:CZ467)+CZ467>$AS22,$AS22-SUM($AT467:CZ467),CZ467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DA467)+DA467>$AS22,$AS22-SUM($AT467:DA467),DA467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DB467)+DB467>$AS22,$AS22-SUM($AT467:DB467),DB467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DC467)+DC467>$AS22,$AS22-SUM($AT467:DC467),DC467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DD467)+DD467>$AS22,$AS22-SUM($AT467:DD467),DD467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DE467)+DE467>$AS22,$AS22-SUM($AT467:DE467),DE467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DF467)+DF467>$AS22,$AS22-SUM($AT467:DF467),DF467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DG467)+DG467>$AS22,$AS22-SUM($AT467:DG467),DG467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DH467)+DH467>$AS22,$AS22-SUM($AT467:DH467),DH467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DI467)+DI467>$AS22,$AS22-SUM($AT467:DI467),DI467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DJ467)+DJ467>$AS22,$AS22-SUM($AT467:DJ467),DJ467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DK467)+DK467>$AS22,$AS22-SUM($AT467:DK467),DK467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DL467)+DL467>$AS22,$AS22-SUM($AT467:DL467),DL467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DM467)+DM467>$AS22,$AS22-SUM($AT467:DM467),DM467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DN467)+DN467>$AS22,$AS22-SUM($AT467:DN467),DN467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DO467)+DO467>$AS22,$AS22-SUM($AT467:DO467),DO467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DP467)+DP467>$AS22,$AS22-SUM($AT467:DP467),DP467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DQ467)+DQ467>$AS22,$AS22-SUM($AT467:DQ467),DQ467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DR467)+DR467>$AS22,$AS22-SUM($AT467:DR467),DR467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DS467)+DS467>$AS22,$AS22-SUM($AT467:DS467),DS467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DT467)+DT467>$AS22,$AS22-SUM($AT467:DT467),DT467)","v":1.80615E-5},{"$f":"IF(SUM($AT467:DU467)+DU467>$AS22,$AS22-SUM($AT467:DU467),DU467)","v":0},{"$f":"IF(SUM($AT467:DV467)+DV467>$AS22,$AS22-SUM($AT467:DV467),DV467)","v":0},{"$f":"IF(SUM($AT467:DW467)+DW467>$AS22,$AS22-SUM($AT467:DW467),DW467)","v":0},{"$f":"IF(SUM($AT467:DX467)+DX467>$AS22,$AS22-SUM($AT467:DX467),DX467)","v":0},{"$f":"IF(SUM($AT467:DY467)+DY467>$AS22,$AS22-SUM($AT467:DY467),DY467)","v":0},{"$f":"IF(SUM($AT467:DZ467)+DZ467>$AS22,$AS22-SUM($AT467:DZ467),DZ467)","v":0},{"$f":"IF(SUM($AT467:EA467)+EA467>$AS22,$AS22-SUM($AT467:EA467),EA467)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3893112499999999E-4,{"$f":"IF(SUM($AT468:AT468)+AT468>$AS23,$AS23-SUM($AT468:AT468),AT468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:AU468)+AU468>$AS23,$AS23-SUM($AT468:AU468),AU468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:AV468)+AV468>$AS23,$AS23-SUM($AT468:AV468),AV468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:AW468)+AW468>$AS23,$AS23-SUM($AT468:AW468),AW468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:AX468)+AX468>$AS23,$AS23-SUM($AT468:AX468),AX468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:AY468)+AY468>$AS23,$AS23-SUM($AT468:AY468),AY468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:AZ468)+AZ468>$AS23,$AS23-SUM($AT468:AZ468),AZ468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BA468)+BA468>$AS23,$AS23-SUM($AT468:BA468),BA468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BB468)+BB468>$AS23,$AS23-SUM($AT468:BB468),BB468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BC468)+BC468>$AS23,$AS23-SUM($AT468:BC468),BC468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BD468)+BD468>$AS23,$AS23-SUM($AT468:BD468),BD468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BE468)+BE468>$AS23,$AS23-SUM($AT468:BE468),BE468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BF468)+BF468>$AS23,$AS23-SUM($AT468:BF468),BF468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BG468)+BG468>$AS23,$AS23-SUM($AT468:BG468),BG468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BH468)+BH468>$AS23,$AS23-SUM($AT468:BH468),BH468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BI468)+BI468>$AS23,$AS23-SUM($AT468:BI468),BI468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BJ468)+BJ468>$AS23,$AS23-SUM($AT468:BJ468),BJ468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BK468)+BK468>$AS23,$AS23-SUM($AT468:BK468),BK468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BL468)+BL468>$AS23,$AS23-SUM($AT468:BL468),BL468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BM468)+BM468>$AS23,$AS23-SUM($AT468:BM468),BM468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BN468)+BN468>$AS23,$AS23-SUM($AT468:BN468),BN468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BO468)+BO468>$AS23,$AS23-SUM($AT468:BO468),BO468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BP468)+BP468>$AS23,$AS23-SUM($AT468:BP468),BP468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BQ468)+BQ468>$AS23,$AS23-SUM($AT468:BQ468),BQ468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BR468)+BR468>$AS23,$AS23-SUM($AT468:BR468),BR468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BS468)+BS468>$AS23,$AS23-SUM($AT468:BS468),BS468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BT468)+BT468>$AS23,$AS23-SUM($AT468:BT468),BT468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BU468)+BU468>$AS23,$AS23-SUM($AT468:BU468),BU468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BV468)+BV468>$AS23,$AS23-SUM($AT468:BV468),BV468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BW468)+BW468>$AS23,$AS23-SUM($AT468:BW468),BW468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BX468)+BX468>$AS23,$AS23-SUM($AT468:BX468),BX468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BY468)+BY468>$AS23,$AS23-SUM($AT468:BY468),BY468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:BZ468)+BZ468>$AS23,$AS23-SUM($AT468:BZ468),BZ468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CA468)+CA468>$AS23,$AS23-SUM($AT468:CA468),CA468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CB468)+CB468>$AS23,$AS23-SUM($AT468:CB468),CB468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CC468)+CC468>$AS23,$AS23-SUM($AT468:CC468),CC468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CD468)+CD468>$AS23,$AS23-SUM($AT468:CD468),CD468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CE468)+CE468>$AS23,$AS23-SUM($AT468:CE468),CE468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CF468)+CF468>$AS23,$AS23-SUM($AT468:CF468),CF468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CG468)+CG468>$AS23,$AS23-SUM($AT468:CG468),CG468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CH468)+CH468>$AS23,$AS23-SUM($AT468:CH468),CH468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CI468)+CI468>$AS23,$AS23-SUM($AT468:CI468),CI468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CJ468)+CJ468>$AS23,$AS23-SUM($AT468:CJ468),CJ468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CK468)+CK468>$AS23,$AS23-SUM($AT468:CK468),CK468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CL468)+CL468>$AS23,$AS23-SUM($AT468:CL468),CL468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CM468)+CM468>$AS23,$AS23-SUM($AT468:CM468),CM468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CN468)+CN468>$AS23,$AS23-SUM($AT468:CN468),CN468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CO468)+CO468>$AS23,$AS23-SUM($AT468:CO468),CO468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CP468)+CP468>$AS23,$AS23-SUM($AT468:CP468),CP468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CQ468)+CQ468>$AS23,$AS23-SUM($AT468:CQ468),CQ468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CR468)+CR468>$AS23,$AS23-SUM($AT468:CR468),CR468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CS468)+CS468>$AS23,$AS23-SUM($AT468:CS468),CS468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CT468)+CT468>$AS23,$AS23-SUM($AT468:CT468),CT468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CU468)+CU468>$AS23,$AS23-SUM($AT468:CU468),CU468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CV468)+CV468>$AS23,$AS23-SUM($AT468:CV468),CV468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CW468)+CW468>$AS23,$AS23-SUM($AT468:CW468),CW468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CX468)+CX468>$AS23,$AS23-SUM($AT468:CX468),CX468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CY468)+CY468>$AS23,$AS23-SUM($AT468:CY468),CY468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:CZ468)+CZ468>$AS23,$AS23-SUM($AT468:CZ468),CZ468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DA468)+DA468>$AS23,$AS23-SUM($AT468:DA468),DA468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DB468)+DB468>$AS23,$AS23-SUM($AT468:DB468),DB468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DC468)+DC468>$AS23,$AS23-SUM($AT468:DC468),DC468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DD468)+DD468>$AS23,$AS23-SUM($AT468:DD468),DD468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DE468)+DE468>$AS23,$AS23-SUM($AT468:DE468),DE468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DF468)+DF468>$AS23,$AS23-SUM($AT468:DF468),DF468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DG468)+DG468>$AS23,$AS23-SUM($AT468:DG468),DG468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DH468)+DH468>$AS23,$AS23-SUM($AT468:DH468),DH468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DI468)+DI468>$AS23,$AS23-SUM($AT468:DI468),DI468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DJ468)+DJ468>$AS23,$AS23-SUM($AT468:DJ468),DJ468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DK468)+DK468>$AS23,$AS23-SUM($AT468:DK468),DK468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DL468)+DL468>$AS23,$AS23-SUM($AT468:DL468),DL468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DM468)+DM468>$AS23,$AS23-SUM($AT468:DM468),DM468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DN468)+DN468>$AS23,$AS23-SUM($AT468:DN468),DN468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DO468)+DO468>$AS23,$AS23-SUM($AT468:DO468),DO468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DP468)+DP468>$AS23,$AS23-SUM($AT468:DP468),DP468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DQ468)+DQ468>$AS23,$AS23-SUM($AT468:DQ468),DQ468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DR468)+DR468>$AS23,$AS23-SUM($AT468:DR468),DR468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DS468)+DS468>$AS23,$AS23-SUM($AT468:DS468),DS468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DT468)+DT468>$AS23,$AS23-SUM($AT468:DT468),DT468)","v":3.3893112499999999E-4},{"$f":"IF(SUM($AT468:DU468)+DU468>$AS23,$AS23-SUM($AT468:DU468),DU468)","v":-3.1225022567582528E-17},{"$f":"IF(SUM($AT468:DV468)+DV468>$AS23,$AS23-SUM($AT468:DV468),DV468)","v":-3.1225022567582528E-17},{"$f":"IF(SUM($AT468:DW468)+DW468>$AS23,$AS23-SUM($AT468:DW468),DW468)","v":-3.1225022567582528E-17},{"$f":"IF(SUM($AT468:DX468)+DX468>$AS23,$AS23-SUM($AT468:DX468),DX468)","v":-3.1225022567582528E-17},{"$f":"IF(SUM($AT468:DY468)+DY468>$AS23,$AS23-SUM($AT468:DY468),DY468)","v":-3.1225022567582528E-17},{"$f":"IF(SUM($AT468:DZ468)+DZ468>$AS23,$AS23-SUM($AT468:DZ468),DZ468)","v":-3.1225022567582528E-17},{"$f":"IF(SUM($AT468:EA468)+EA468>$AS23,$AS23-SUM($AT468:EA468),EA468)","v":-3.1225022567582528E-17}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.550028375E-3,{"$f":"IF(SUM($AT469:AT469)+AT469>$AS24,$AS24-SUM($AT469:AT469),AT469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:AU469)+AU469>$AS24,$AS24-SUM($AT469:AU469),AU469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:AV469)+AV469>$AS24,$AS24-SUM($AT469:AV469),AV469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:AW469)+AW469>$AS24,$AS24-SUM($AT469:AW469),AW469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:AX469)+AX469>$AS24,$AS24-SUM($AT469:AX469),AX469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:AY469)+AY469>$AS24,$AS24-SUM($AT469:AY469),AY469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:AZ469)+AZ469>$AS24,$AS24-SUM($AT469:AZ469),AZ469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BA469)+BA469>$AS24,$AS24-SUM($AT469:BA469),BA469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BB469)+BB469>$AS24,$AS24-SUM($AT469:BB469),BB469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BC469)+BC469>$AS24,$AS24-SUM($AT469:BC469),BC469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BD469)+BD469>$AS24,$AS24-SUM($AT469:BD469),BD469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BE469)+BE469>$AS24,$AS24-SUM($AT469:BE469),BE469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BF469)+BF469>$AS24,$AS24-SUM($AT469:BF469),BF469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BG469)+BG469>$AS24,$AS24-SUM($AT469:BG469),BG469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BH469)+BH469>$AS24,$AS24-SUM($AT469:BH469),BH469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BI469)+BI469>$AS24,$AS24-SUM($AT469:BI469),BI469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BJ469)+BJ469>$AS24,$AS24-SUM($AT469:BJ469),BJ469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BK469)+BK469>$AS24,$AS24-SUM($AT469:BK469),BK469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BL469)+BL469>$AS24,$AS24-SUM($AT469:BL469),BL469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BM469)+BM469>$AS24,$AS24-SUM($AT469:BM469),BM469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BN469)+BN469>$AS24,$AS24-SUM($AT469:BN469),BN469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BO469)+BO469>$AS24,$AS24-SUM($AT469:BO469),BO469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BP469)+BP469>$AS24,$AS24-SUM($AT469:BP469),BP469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BQ469)+BQ469>$AS24,$AS24-SUM($AT469:BQ469),BQ469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BR469)+BR469>$AS24,$AS24-SUM($AT469:BR469),BR469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BS469)+BS469>$AS24,$AS24-SUM($AT469:BS469),BS469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BT469)+BT469>$AS24,$AS24-SUM($AT469:BT469),BT469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BU469)+BU469>$AS24,$AS24-SUM($AT469:BU469),BU469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BV469)+BV469>$AS24,$AS24-SUM($AT469:BV469),BV469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BW469)+BW469>$AS24,$AS24-SUM($AT469:BW469),BW469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BX469)+BX469>$AS24,$AS24-SUM($AT469:BX469),BX469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BY469)+BY469>$AS24,$AS24-SUM($AT469:BY469),BY469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:BZ469)+BZ469>$AS24,$AS24-SUM($AT469:BZ469),BZ469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CA469)+CA469>$AS24,$AS24-SUM($AT469:CA469),CA469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CB469)+CB469>$AS24,$AS24-SUM($AT469:CB469),CB469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CC469)+CC469>$AS24,$AS24-SUM($AT469:CC469),CC469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CD469)+CD469>$AS24,$AS24-SUM($AT469:CD469),CD469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CE469)+CE469>$AS24,$AS24-SUM($AT469:CE469),CE469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CF469)+CF469>$AS24,$AS24-SUM($AT469:CF469),CF469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CG469)+CG469>$AS24,$AS24-SUM($AT469:CG469),CG469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CH469)+CH469>$AS24,$AS24-SUM($AT469:CH469),CH469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CI469)+CI469>$AS24,$AS24-SUM($AT469:CI469),CI469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CJ469)+CJ469>$AS24,$AS24-SUM($AT469:CJ469),CJ469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CK469)+CK469>$AS24,$AS24-SUM($AT469:CK469),CK469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CL469)+CL469>$AS24,$AS24-SUM($AT469:CL469),CL469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CM469)+CM469>$AS24,$AS24-SUM($AT469:CM469),CM469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CN469)+CN469>$AS24,$AS24-SUM($AT469:CN469),CN469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CO469)+CO469>$AS24,$AS24-SUM($AT469:CO469),CO469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CP469)+CP469>$AS24,$AS24-SUM($AT469:CP469),CP469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CQ469)+CQ469>$AS24,$AS24-SUM($AT469:CQ469),CQ469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CR469)+CR469>$AS24,$AS24-SUM($AT469:CR469),CR469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CS469)+CS469>$AS24,$AS24-SUM($AT469:CS469),CS469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CT469)+CT469>$AS24,$AS24-SUM($AT469:CT469),CT469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CU469)+CU469>$AS24,$AS24-SUM($AT469:CU469),CU469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CV469)+CV469>$AS24,$AS24-SUM($AT469:CV469),CV469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CW469)+CW469>$AS24,$AS24-SUM($AT469:CW469),CW469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CX469)+CX469>$AS24,$AS24-SUM($AT469:CX469),CX469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CY469)+CY469>$AS24,$AS24-SUM($AT469:CY469),CY469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:CZ469)+CZ469>$AS24,$AS24-SUM($AT469:CZ469),CZ469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DA469)+DA469>$AS24,$AS24-SUM($AT469:DA469),DA469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DB469)+DB469>$AS24,$AS24-SUM($AT469:DB469),DB469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DC469)+DC469>$AS24,$AS24-SUM($AT469:DC469),DC469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DD469)+DD469>$AS24,$AS24-SUM($AT469:DD469),DD469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DE469)+DE469>$AS24,$AS24-SUM($AT469:DE469),DE469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DF469)+DF469>$AS24,$AS24-SUM($AT469:DF469),DF469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DG469)+DG469>$AS24,$AS24-SUM($AT469:DG469),DG469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DH469)+DH469>$AS24,$AS24-SUM($AT469:DH469),DH469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DI469)+DI469>$AS24,$AS24-SUM($AT469:DI469),DI469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DJ469)+DJ469>$AS24,$AS24-SUM($AT469:DJ469),DJ469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DK469)+DK469>$AS24,$AS24-SUM($AT469:DK469),DK469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DL469)+DL469>$AS24,$AS24-SUM($AT469:DL469),DL469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DM469)+DM469>$AS24,$AS24-SUM($AT469:DM469),DM469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DN469)+DN469>$AS24,$AS24-SUM($AT469:DN469),DN469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DO469)+DO469>$AS24,$AS24-SUM($AT469:DO469),DO469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DP469)+DP469>$AS24,$AS24-SUM($AT469:DP469),DP469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DQ469)+DQ469>$AS24,$AS24-SUM($AT469:DQ469),DQ469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DR469)+DR469>$AS24,$AS24-SUM($AT469:DR469),DR469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DS469)+DS469>$AS24,$AS24-SUM($AT469:DS469),DS469)","v":3.550028375E-3},{"$f":"IF(SUM($AT469:DT469)+DT469>$AS24,$AS24-SUM($AT469:DT469),DT469)","v":3.5500283749994033E-3},{"$f":"IF(SUM($AT469:DU469)+DU469>$AS24,$AS24-SUM($AT469:DU469),DU469)","v":0},{"$f":"IF(SUM($AT469:DV469)+DV469>$AS24,$AS24-SUM($AT469:DV469),DV469)","v":0},{"$f":"IF(SUM($AT469:DW469)+DW469>$AS24,$AS24-SUM($AT469:DW469),DW469)","v":0},{"$f":"IF(SUM($AT469:DX469)+DX469>$AS24,$AS24-SUM($AT469:DX469),DX469)","v":0},{"$f":"IF(SUM($AT469:DY469)+DY469>$AS24,$AS24-SUM($AT469:DY469),DY469)","v":0},{"$f":"IF(SUM($AT469:DZ469)+DZ469>$AS24,$AS24-SUM($AT469:DZ469),DZ469)","v":0},{"$f":"IF(SUM($AT469:EA469)+EA469>$AS24,$AS24-SUM($AT469:EA469),EA469)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AT470:AT470)+AT470>$AS25,$AS25-SUM($AT470:AT470),AT470)","v":0},{"$f":"IF(SUM($AT470:AU470)+AU470>$AS25,$AS25-SUM($AT470:AU470),AU470)","v":0},{"$f":"IF(SUM($AT470:AV470)+AV470>$AS25,$AS25-SUM($AT470:AV470),AV470)","v":0},{"$f":"IF(SUM($AT470:AW470)+AW470>$AS25,$AS25-SUM($AT470:AW470),AW470)","v":0},{"$f":"IF(SUM($AT470:AX470)+AX470>$AS25,$AS25-SUM($AT470:AX470),AX470)","v":0},{"$f":"IF(SUM($AT470:AY470)+AY470>$AS25,$AS25-SUM($AT470:AY470),AY470)","v":0},{"$f":"IF(SUM($AT470:AZ470)+AZ470>$AS25,$AS25-SUM($AT470:AZ470),AZ470)","v":0},{"$f":"IF(SUM($AT470:BA470)+BA470>$AS25,$AS25-SUM($AT470:BA470),BA470)","v":0},{"$f":"IF(SUM($AT470:BB470)+BB470>$AS25,$AS25-SUM($AT470:BB470),BB470)","v":0},{"$f":"IF(SUM($AT470:BC470)+BC470>$AS25,$AS25-SUM($AT470:BC470),BC470)","v":0},{"$f":"IF(SUM($AT470:BD470)+BD470>$AS25,$AS25-SUM($AT470:BD470),BD470)","v":0},{"$f":"IF(SUM($AT470:BE470)+BE470>$AS25,$AS25-SUM($AT470:BE470),BE470)","v":0},{"$f":"IF(SUM($AT470:BF470)+BF470>$AS25,$AS25-SUM($AT470:BF470),BF470)","v":0},{"$f":"IF(SUM($AT470:BG470)+BG470>$AS25,$AS25-SUM($AT470:BG470),BG470)","v":0},{"$f":"IF(SUM($AT470:BH470)+BH470>$AS25,$AS25-SUM($AT470:BH470),BH470)","v":0},{"$f":"IF(SUM($AT470:BI470)+BI470>$AS25,$AS25-SUM($AT470:BI470),BI470)","v":0},{"$f":"IF(SUM($AT470:BJ470)+BJ470>$AS25,$AS25-SUM($AT470:BJ470),BJ470)","v":0},{"$f":"IF(SUM($AT470:BK470)+BK470>$AS25,$AS25-SUM($AT470:BK470),BK470)","v":0},{"$f":"IF(SUM($AT470:BL470)+BL470>$AS25,$AS25-SUM($AT470:BL470),BL470)","v":0},{"$f":"IF(SUM($AT470:BM470)+BM470>$AS25,$AS25-SUM($AT470:BM470),BM470)","v":0},{"$f":"IF(SUM($AT470:BN470)+BN470>$AS25,$AS25-SUM($AT470:BN470),BN470)","v":0},{"$f":"IF(SUM($AT470:BO470)+BO470>$AS25,$AS25-SUM($AT470:BO470),BO470)","v":0},{"$f":"IF(SUM($AT470:BP470)+BP470>$AS25,$AS25-SUM($AT470:BP470),BP470)","v":0},{"$f":"IF(SUM($AT470:BQ470)+BQ470>$AS25,$AS25-SUM($AT470:BQ470),BQ470)","v":0},{"$f":"IF(SUM($AT470:BR470)+BR470>$AS25,$AS25-SUM($AT470:BR470),BR470)","v":0},{"$f":"IF(SUM($AT470:BS470)+BS470>$AS25,$AS25-SUM($AT470:BS470),BS470)","v":0},{"$f":"IF(SUM($AT470:BT470)+BT470>$AS25,$AS25-SUM($AT470:BT470),BT470)","v":0},{"$f":"IF(SUM($AT470:BU470)+BU470>$AS25,$AS25-SUM($AT470:BU470),BU470)","v":0},{"$f":"IF(SUM($AT470:BV470)+BV470>$AS25,$AS25-SUM($AT470:BV470),BV470)","v":0},{"$f":"IF(SUM($AT470:BW470)+BW470>$AS25,$AS25-SUM($AT470:BW470),BW470)","v":0},{"$f":"IF(SUM($AT470:BX470)+BX470>$AS25,$AS25-SUM($AT470:BX470),BX470)","v":0},{"$f":"IF(SUM($AT470:BY470)+BY470>$AS25,$AS25-SUM($AT470:BY470),BY470)","v":0},{"$f":"IF(SUM($AT470:BZ470)+BZ470>$AS25,$AS25-SUM($AT470:BZ470),BZ470)","v":0},{"$f":"IF(SUM($AT470:CA470)+CA470>$AS25,$AS25-SUM($AT470:CA470),CA470)","v":0},{"$f":"IF(SUM($AT470:CB470)+CB470>$AS25,$AS25-SUM($AT470:CB470),CB470)","v":0},{"$f":"IF(SUM($AT470:CC470)+CC470>$AS25,$AS25-SUM($AT470:CC470),CC470)","v":0},{"$f":"IF(SUM($AT470:CD470)+CD470>$AS25,$AS25-SUM($AT470:CD470),CD470)","v":0},{"$f":"IF(SUM($AT470:CE470)+CE470>$AS25,$AS25-SUM($AT470:CE470),CE470)","v":0},{"$f":"IF(SUM($AT470:CF470)+CF470>$AS25,$AS25-SUM($AT470:CF470),CF470)","v":0},{"$f":"IF(SUM($AT470:CG470)+CG470>$AS25,$AS25-SUM($AT470:CG470),CG470)","v":0},{"$f":"IF(SUM($AT470:CH470)+CH470>$AS25,$AS25-SUM($AT470:CH470),CH470)","v":0},{"$f":"IF(SUM($AT470:CI470)+CI470>$AS25,$AS25-SUM($AT470:CI470),CI470)","v":0},{"$f":"IF(SUM($AT470:CJ470)+CJ470>$AS25,$AS25-SUM($AT470:CJ470),CJ470)","v":0},{"$f":"IF(SUM($AT470:CK470)+CK470>$AS25,$AS25-SUM($AT470:CK470),CK470)","v":0},{"$f":"IF(SUM($AT470:CL470)+CL470>$AS25,$AS25-SUM($AT470:CL470),CL470)","v":0},{"$f":"IF(SUM($AT470:CM470)+CM470>$AS25,$AS25-SUM($AT470:CM470),CM470)","v":0},{"$f":"IF(SUM($AT470:CN470)+CN470>$AS25,$AS25-SUM($AT470:CN470),CN470)","v":0},{"$f":"IF(SUM($AT470:CO470)+CO470>$AS25,$AS25-SUM($AT470:CO470),CO470)","v":0},{"$f":"IF(SUM($AT470:CP470)+CP470>$AS25,$AS25-SUM($AT470:CP470),CP470)","v":0},{"$f":"IF(SUM($AT470:CQ470)+CQ470>$AS25,$AS25-SUM($AT470:CQ470),CQ470)","v":0},{"$f":"IF(SUM($AT470:CR470)+CR470>$AS25,$AS25-SUM($AT470:CR470),CR470)","v":0},{"$f":"IF(SUM($AT470:CS470)+CS470>$AS25,$AS25-SUM($AT470:CS470),CS470)","v":0},{"$f":"IF(SUM($AT470:CT470)+CT470>$AS25,$AS25-SUM($AT470:CT470),CT470)","v":0},{"$f":"IF(SUM($AT470:CU470)+CU470>$AS25,$AS25-SUM($AT470:CU470),CU470)","v":0},{"$f":"IF(SUM($AT470:CV470)+CV470>$AS25,$AS25-SUM($AT470:CV470),CV470)","v":0},{"$f":"IF(SUM($AT470:CW470)+CW470>$AS25,$AS25-SUM($AT470:CW470),CW470)","v":0},{"$f":"IF(SUM($AT470:CX470)+CX470>$AS25,$AS25-SUM($AT470:CX470),CX470)","v":0},{"$f":"IF(SUM($AT470:CY470)+CY470>$AS25,$AS25-SUM($AT470:CY470),CY470)","v":0},{"$f":"IF(SUM($AT470:CZ470)+CZ470>$AS25,$AS25-SUM($AT470:CZ470),CZ470)","v":0},{"$f":"IF(SUM($AT470:DA470)+DA470>$AS25,$AS25-SUM($AT470:DA470),DA470)","v":0},{"$f":"IF(SUM($AT470:DB470)+DB470>$AS25,$AS25-SUM($AT470:DB470),DB470)","v":0},{"$f":"IF(SUM($AT470:DC470)+DC470>$AS25,$AS25-SUM($AT470:DC470),DC470)","v":0},{"$f":"IF(SUM($AT470:DD470)+DD470>$AS25,$AS25-SUM($AT470:DD470),DD470)","v":0},{"$f":"IF(SUM($AT470:DE470)+DE470>$AS25,$AS25-SUM($AT470:DE470),DE470)","v":0},{"$f":"IF(SUM($AT470:DF470)+DF470>$AS25,$AS25-SUM($AT470:DF470),DF470)","v":0},{"$f":"IF(SUM($AT470:DG470)+DG470>$AS25,$AS25-SUM($AT470:DG470),DG470)","v":0},{"$f":"IF(SUM($AT470:DH470)+DH470>$AS25,$AS25-SUM($AT470:DH470),DH470)","v":0},{"$f":"IF(SUM($AT470:DI470)+DI470>$AS25,$AS25-SUM($AT470:DI470),DI470)","v":0},{"$f":"IF(SUM($AT470:DJ470)+DJ470>$AS25,$AS25-SUM($AT470:DJ470),DJ470)","v":0},{"$f":"IF(SUM($AT470:DK470)+DK470>$AS25,$AS25-SUM($AT470:DK470),DK470)","v":0},{"$f":"IF(SUM($AT470:DL470)+DL470>$AS25,$AS25-SUM($AT470:DL470),DL470)","v":0},{"$f":"IF(SUM($AT470:DM470)+DM470>$AS25,$AS25-SUM($AT470:DM470),DM470)","v":0},{"$f":"IF(SUM($AT470:DN470)+DN470>$AS25,$AS25-SUM($AT470:DN470),DN470)","v":0},{"$f":"IF(SUM($AT470:DO470)+DO470>$AS25,$AS25-SUM($AT470:DO470),DO470)","v":0},{"$f":"IF(SUM($AT470:DP470)+DP470>$AS25,$AS25-SUM($AT470:DP470),DP470)","v":0},{"$f":"IF(SUM($AT470:DQ470)+DQ470>$AS25,$AS25-SUM($AT470:DQ470),DQ470)","v":0},{"$f":"IF(SUM($AT470:DR470)+DR470>$AS25,$AS25-SUM($AT470:DR470),DR470)","v":0},{"$f":"IF(SUM($AT470:DS470)+DS470>$AS25,$AS25-SUM($AT470:DS470),DS470)","v":0},{"$f":"IF(SUM($AT470:DT470)+DT470>$AS25,$AS25-SUM($AT470:DT470),DT470)","v":0},{"$f":"IF(SUM($AT470:DU470)+DU470>$AS25,$AS25-SUM($AT470:DU470),DU470)","v":0},{"$f":"IF(SUM($AT470:DV470)+DV470>$AS25,$AS25-SUM($AT470:DV470),DV470)","v":0},{"$f":"IF(SUM($AT470:DW470)+DW470>$AS25,$AS25-SUM($AT470:DW470),DW470)","v":0},{"$f":"IF(SUM($AT470:DX470)+DX470>$AS25,$AS25-SUM($AT470:DX470),DX470)","v":0},{"$f":"IF(SUM($AT470:DY470)+DY470>$AS25,$AS25-SUM($AT470:DY470),DY470)","v":0},{"$f":"IF(SUM($AT470:DZ470)+DZ470>$AS25,$AS25-SUM($AT470:DZ470),DZ470)","v":0},{"$f":"IF(SUM($AT470:EA470)+EA470>$AS25,$AS25-SUM($AT470:EA470),EA470)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.18921425E-3,{"$f":"IF(SUM($AT471:AT471)+AT471>$AS26,$AS26-SUM($AT471:AT471),AT471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:AU471)+AU471>$AS26,$AS26-SUM($AT471:AU471),AU471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:AV471)+AV471>$AS26,$AS26-SUM($AT471:AV471),AV471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:AW471)+AW471>$AS26,$AS26-SUM($AT471:AW471),AW471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:AX471)+AX471>$AS26,$AS26-SUM($AT471:AX471),AX471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:AY471)+AY471>$AS26,$AS26-SUM($AT471:AY471),AY471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:AZ471)+AZ471>$AS26,$AS26-SUM($AT471:AZ471),AZ471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BA471)+BA471>$AS26,$AS26-SUM($AT471:BA471),BA471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BB471)+BB471>$AS26,$AS26-SUM($AT471:BB471),BB471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BC471)+BC471>$AS26,$AS26-SUM($AT471:BC471),BC471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BD471)+BD471>$AS26,$AS26-SUM($AT471:BD471),BD471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BE471)+BE471>$AS26,$AS26-SUM($AT471:BE471),BE471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BF471)+BF471>$AS26,$AS26-SUM($AT471:BF471),BF471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BG471)+BG471>$AS26,$AS26-SUM($AT471:BG471),BG471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BH471)+BH471>$AS26,$AS26-SUM($AT471:BH471),BH471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BI471)+BI471>$AS26,$AS26-SUM($AT471:BI471),BI471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BJ471)+BJ471>$AS26,$AS26-SUM($AT471:BJ471),BJ471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BK471)+BK471>$AS26,$AS26-SUM($AT471:BK471),BK471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BL471)+BL471>$AS26,$AS26-SUM($AT471:BL471),BL471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BM471)+BM471>$AS26,$AS26-SUM($AT471:BM471),BM471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BN471)+BN471>$AS26,$AS26-SUM($AT471:BN471),BN471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BO471)+BO471>$AS26,$AS26-SUM($AT471:BO471),BO471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BP471)+BP471>$AS26,$AS26-SUM($AT471:BP471),BP471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BQ471)+BQ471>$AS26,$AS26-SUM($AT471:BQ471),BQ471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BR471)+BR471>$AS26,$AS26-SUM($AT471:BR471),BR471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BS471)+BS471>$AS26,$AS26-SUM($AT471:BS471),BS471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BT471)+BT471>$AS26,$AS26-SUM($AT471:BT471),BT471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BU471)+BU471>$AS26,$AS26-SUM($AT471:BU471),BU471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BV471)+BV471>$AS26,$AS26-SUM($AT471:BV471),BV471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BW471)+BW471>$AS26,$AS26-SUM($AT471:BW471),BW471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BX471)+BX471>$AS26,$AS26-SUM($AT471:BX471),BX471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BY471)+BY471>$AS26,$AS26-SUM($AT471:BY471),BY471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:BZ471)+BZ471>$AS26,$AS26-SUM($AT471:BZ471),BZ471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:CA471)+CA471>$AS26,$AS26-SUM($AT471:CA471),CA471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:CB471)+CB471>$AS26,$AS26-SUM($AT471:CB471),CB471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:CC471)+CC471>$AS26,$AS26-SUM($AT471:CC471),CC471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:CD471)+CD471>$AS26,$AS26-SUM($AT471:CD471),CD471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:CE471)+CE471>$AS26,$AS26-SUM($AT471:CE471),CE471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:CF471)+CF471>$AS26,$AS26-SUM($AT471:CF471),CF471)","v":6.18921425E-3},{"$f":"IF(SUM($AT471:CG471)+CG471>$AS26,$AS26-SUM($AT471:CG471),CG471)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AT471:CH471)+CH471>$AS26,$AS26-SUM($AT471:CH471),CH471)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AT471:CI471)+CI471>$AS26,$AS26-SUM($AT471:CI471),CI471)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AT471:CJ471)+CJ471>$AS26,$AS26-SUM($AT471:CJ471),CJ471)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AT471:CK471)+CK471>$AS26,$AS26-SUM($AT471:CK471),CK471)","v":1.1102230246251565E-16},{"$f":"IF(SUM($AT471:CL471)+CL471>$AS26,$AS26-SUM($AT471:CL471),CL471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CM471)+CM471>$AS26,$AS26-SUM($AT471:CM471),CM471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CN471)+CN471>$AS26,$AS26-SUM($AT471:CN471),CN471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CO471)+CO471>$AS26,$AS26-SUM($AT471:CO471),CO471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CP471)+CP471>$AS26,$AS26-SUM($AT471:CP471),CP471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CQ471)+CQ471>$AS26,$AS26-SUM($AT471:CQ471),CQ471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CR471)+CR471>$AS26,$AS26-SUM($AT471:CR471),CR471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CS471)+CS471>$AS26,$AS26-SUM($AT471:CS471),CS471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CT471)+CT471>$AS26,$AS26-SUM($AT471:CT471),CT471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CU471)+CU471>$AS26,$AS26-SUM($AT471:CU471),CU471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CV471)+CV471>$AS26,$AS26-SUM($AT471:CV471),CV471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CW471)+CW471>$AS26,$AS26-SUM($AT471:CW471),CW471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CX471)+CX471>$AS26,$AS26-SUM($AT471:CX471),CX471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CY471)+CY471>$AS26,$AS26-SUM($AT471:CY471),CY471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:CZ471)+CZ471>$AS26,$AS26-SUM($AT471:CZ471),CZ471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DA471)+DA471>$AS26,$AS26-SUM($AT471:DA471),DA471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DB471)+DB471>$AS26,$AS26-SUM($AT471:DB471),DB471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DC471)+DC471>$AS26,$AS26-SUM($AT471:DC471),DC471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DD471)+DD471>$AS26,$AS26-SUM($AT471:DD471),DD471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DE471)+DE471>$AS26,$AS26-SUM($AT471:DE471),DE471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DF471)+DF471>$AS26,$AS26-SUM($AT471:DF471),DF471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DG471)+DG471>$AS26,$AS26-SUM($AT471:DG471),DG471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DH471)+DH471>$AS26,$AS26-SUM($AT471:DH471),DH471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DI471)+DI471>$AS26,$AS26-SUM($AT471:DI471),DI471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DJ471)+DJ471>$AS26,$AS26-SUM($AT471:DJ471),DJ471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DK471)+DK471>$AS26,$AS26-SUM($AT471:DK471),DK471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DL471)+DL471>$AS26,$AS26-SUM($AT471:DL471),DL471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DM471)+DM471>$AS26,$AS26-SUM($AT471:DM471),DM471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DN471)+DN471>$AS26,$AS26-SUM($AT471:DN471),DN471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DO471)+DO471>$AS26,$AS26-SUM($AT471:DO471),DO471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DP471)+DP471>$AS26,$AS26-SUM($AT471:DP471),DP471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DQ471)+DQ471>$AS26,$AS26-SUM($AT471:DQ471),DQ471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DR471)+DR471>$AS26,$AS26-SUM($AT471:DR471),DR471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DS471)+DS471>$AS26,$AS26-SUM($AT471:DS471),DS471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DT471)+DT471>$AS26,$AS26-SUM($AT471:DT471),DT471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DU471)+DU471>$AS26,$AS26-SUM($AT471:DU471),DU471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DV471)+DV471>$AS26,$AS26-SUM($AT471:DV471),DV471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DW471)+DW471>$AS26,$AS26-SUM($AT471:DW471),DW471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DX471)+DX471>$AS26,$AS26-SUM($AT471:DX471),DX471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DY471)+DY471>$AS26,$AS26-SUM($AT471:DY471),DY471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:DZ471)+DZ471>$AS26,$AS26-SUM($AT471:DZ471),DZ471)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($AT471:EA471)+EA471>$AS26,$AS26-SUM($AT471:EA471),EA471)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7123607500000001E-3,{"$f":"IF(SUM($AT472:AT472)+AT472>$AS27,$AS27-SUM($AT472:AT472),AT472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:AU472)+AU472>$AS27,$AS27-SUM($AT472:AU472),AU472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:AV472)+AV472>$AS27,$AS27-SUM($AT472:AV472),AV472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:AW472)+AW472>$AS27,$AS27-SUM($AT472:AW472),AW472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:AX472)+AX472>$AS27,$AS27-SUM($AT472:AX472),AX472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:AY472)+AY472>$AS27,$AS27-SUM($AT472:AY472),AY472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:AZ472)+AZ472>$AS27,$AS27-SUM($AT472:AZ472),AZ472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BA472)+BA472>$AS27,$AS27-SUM($AT472:BA472),BA472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BB472)+BB472>$AS27,$AS27-SUM($AT472:BB472),BB472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BC472)+BC472>$AS27,$AS27-SUM($AT472:BC472),BC472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BD472)+BD472>$AS27,$AS27-SUM($AT472:BD472),BD472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BE472)+BE472>$AS27,$AS27-SUM($AT472:BE472),BE472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BF472)+BF472>$AS27,$AS27-SUM($AT472:BF472),BF472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BG472)+BG472>$AS27,$AS27-SUM($AT472:BG472),BG472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BH472)+BH472>$AS27,$AS27-SUM($AT472:BH472),BH472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BI472)+BI472>$AS27,$AS27-SUM($AT472:BI472),BI472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BJ472)+BJ472>$AS27,$AS27-SUM($AT472:BJ472),BJ472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BK472)+BK472>$AS27,$AS27-SUM($AT472:BK472),BK472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BL472)+BL472>$AS27,$AS27-SUM($AT472:BL472),BL472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BM472)+BM472>$AS27,$AS27-SUM($AT472:BM472),BM472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BN472)+BN472>$AS27,$AS27-SUM($AT472:BN472),BN472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BO472)+BO472>$AS27,$AS27-SUM($AT472:BO472),BO472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BP472)+BP472>$AS27,$AS27-SUM($AT472:BP472),BP472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BQ472)+BQ472>$AS27,$AS27-SUM($AT472:BQ472),BQ472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BR472)+BR472>$AS27,$AS27-SUM($AT472:BR472),BR472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BS472)+BS472>$AS27,$AS27-SUM($AT472:BS472),BS472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BT472)+BT472>$AS27,$AS27-SUM($AT472:BT472),BT472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BU472)+BU472>$AS27,$AS27-SUM($AT472:BU472),BU472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BV472)+BV472>$AS27,$AS27-SUM($AT472:BV472),BV472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BW472)+BW472>$AS27,$AS27-SUM($AT472:BW472),BW472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BX472)+BX472>$AS27,$AS27-SUM($AT472:BX472),BX472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BY472)+BY472>$AS27,$AS27-SUM($AT472:BY472),BY472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:BZ472)+BZ472>$AS27,$AS27-SUM($AT472:BZ472),BZ472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:CA472)+CA472>$AS27,$AS27-SUM($AT472:CA472),CA472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:CB472)+CB472>$AS27,$AS27-SUM($AT472:CB472),CB472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:CC472)+CC472>$AS27,$AS27-SUM($AT472:CC472),CC472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:CD472)+CD472>$AS27,$AS27-SUM($AT472:CD472),CD472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:CE472)+CE472>$AS27,$AS27-SUM($AT472:CE472),CE472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:CF472)+CF472>$AS27,$AS27-SUM($AT472:CF472),CF472)","v":2.7123607500000001E-3},{"$f":"IF(SUM($AT472:CG472)+CG472>$AS27,$AS27-SUM($AT472:CG472),CG472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CH472)+CH472>$AS27,$AS27-SUM($AT472:CH472),CH472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CI472)+CI472>$AS27,$AS27-SUM($AT472:CI472),CI472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CJ472)+CJ472>$AS27,$AS27-SUM($AT472:CJ472),CJ472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CK472)+CK472>$AS27,$AS27-SUM($AT472:CK472),CK472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CL472)+CL472>$AS27,$AS27-SUM($AT472:CL472),CL472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CM472)+CM472>$AS27,$AS27-SUM($AT472:CM472),CM472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CN472)+CN472>$AS27,$AS27-SUM($AT472:CN472),CN472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CO472)+CO472>$AS27,$AS27-SUM($AT472:CO472),CO472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CP472)+CP472>$AS27,$AS27-SUM($AT472:CP472),CP472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CQ472)+CQ472>$AS27,$AS27-SUM($AT472:CQ472),CQ472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CR472)+CR472>$AS27,$AS27-SUM($AT472:CR472),CR472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CS472)+CS472>$AS27,$AS27-SUM($AT472:CS472),CS472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CT472)+CT472>$AS27,$AS27-SUM($AT472:CT472),CT472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CU472)+CU472>$AS27,$AS27-SUM($AT472:CU472),CU472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CV472)+CV472>$AS27,$AS27-SUM($AT472:CV472),CV472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CW472)+CW472>$AS27,$AS27-SUM($AT472:CW472),CW472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CX472)+CX472>$AS27,$AS27-SUM($AT472:CX472),CX472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CY472)+CY472>$AS27,$AS27-SUM($AT472:CY472),CY472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:CZ472)+CZ472>$AS27,$AS27-SUM($AT472:CZ472),CZ472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DA472)+DA472>$AS27,$AS27-SUM($AT472:DA472),DA472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DB472)+DB472>$AS27,$AS27-SUM($AT472:DB472),DB472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DC472)+DC472>$AS27,$AS27-SUM($AT472:DC472),DC472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DD472)+DD472>$AS27,$AS27-SUM($AT472:DD472),DD472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DE472)+DE472>$AS27,$AS27-SUM($AT472:DE472),DE472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DF472)+DF472>$AS27,$AS27-SUM($AT472:DF472),DF472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DG472)+DG472>$AS27,$AS27-SUM($AT472:DG472),DG472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DH472)+DH472>$AS27,$AS27-SUM($AT472:DH472),DH472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DI472)+DI472>$AS27,$AS27-SUM($AT472:DI472),DI472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DJ472)+DJ472>$AS27,$AS27-SUM($AT472:DJ472),DJ472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DK472)+DK472>$AS27,$AS27-SUM($AT472:DK472),DK472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DL472)+DL472>$AS27,$AS27-SUM($AT472:DL472),DL472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DM472)+DM472>$AS27,$AS27-SUM($AT472:DM472),DM472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DN472)+DN472>$AS27,$AS27-SUM($AT472:DN472),DN472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DO472)+DO472>$AS27,$AS27-SUM($AT472:DO472),DO472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DP472)+DP472>$AS27,$AS27-SUM($AT472:DP472),DP472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DQ472)+DQ472>$AS27,$AS27-SUM($AT472:DQ472),DQ472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DR472)+DR472>$AS27,$AS27-SUM($AT472:DR472),DR472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DS472)+DS472>$AS27,$AS27-SUM($AT472:DS472),DS472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DT472)+DT472>$AS27,$AS27-SUM($AT472:DT472),DT472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DU472)+DU472>$AS27,$AS27-SUM($AT472:DU472),DU472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DV472)+DV472>$AS27,$AS27-SUM($AT472:DV472),DV472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DW472)+DW472>$AS27,$AS27-SUM($AT472:DW472),DW472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DX472)+DX472>$AS27,$AS27-SUM($AT472:DX472),DX472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DY472)+DY472>$AS27,$AS27-SUM($AT472:DY472),DY472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:DZ472)+DZ472>$AS27,$AS27-SUM($AT472:DZ472),DZ472)","v":-9.7144514654701197E-17},{"$f":"IF(SUM($AT472:EA472)+EA472>$AS27,$AS27-SUM($AT472:EA472),EA472)","v":-9.7144514654701197E-17}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AT473:AT473)+AT473>$AS28,$AS28-SUM($AT473:AT473),AT473)","v":0},{"$f":"IF(SUM($AT473:AU473)+AU473>$AS28,$AS28-SUM($AT473:AU473),AU473)","v":0},{"$f":"IF(SUM($AT473:AV473)+AV473>$AS28,$AS28-SUM($AT473:AV473),AV473)","v":0},{"$f":"IF(SUM($AT473:AW473)+AW473>$AS28,$AS28-SUM($AT473:AW473),AW473)","v":0},{"$f":"IF(SUM($AT473:AX473)+AX473>$AS28,$AS28-SUM($AT473:AX473),AX473)","v":0},{"$f":"IF(SUM($AT473:AY473)+AY473>$AS28,$AS28-SUM($AT473:AY473),AY473)","v":0},{"$f":"IF(SUM($AT473:AZ473)+AZ473>$AS28,$AS28-SUM($AT473:AZ473),AZ473)","v":0},{"$f":"IF(SUM($AT473:BA473)+BA473>$AS28,$AS28-SUM($AT473:BA473),BA473)","v":0},{"$f":"IF(SUM($AT473:BB473)+BB473>$AS28,$AS28-SUM($AT473:BB473),BB473)","v":0},{"$f":"IF(SUM($AT473:BC473)+BC473>$AS28,$AS28-SUM($AT473:BC473),BC473)","v":0},{"$f":"IF(SUM($AT473:BD473)+BD473>$AS28,$AS28-SUM($AT473:BD473),BD473)","v":0},{"$f":"IF(SUM($AT473:BE473)+BE473>$AS28,$AS28-SUM($AT473:BE473),BE473)","v":0},{"$f":"IF(SUM($AT473:BF473)+BF473>$AS28,$AS28-SUM($AT473:BF473),BF473)","v":0},{"$f":"IF(SUM($AT473:BG473)+BG473>$AS28,$AS28-SUM($AT473:BG473),BG473)","v":0},{"$f":"IF(SUM($AT473:BH473)+BH473>$AS28,$AS28-SUM($AT473:BH473),BH473)","v":0},{"$f":"IF(SUM($AT473:BI473)+BI473>$AS28,$AS28-SUM($AT473:BI473),BI473)","v":0},{"$f":"IF(SUM($AT473:BJ473)+BJ473>$AS28,$AS28-SUM($AT473:BJ473),BJ473)","v":0},{"$f":"IF(SUM($AT473:BK473)+BK473>$AS28,$AS28-SUM($AT473:BK473),BK473)","v":0},{"$f":"IF(SUM($AT473:BL473)+BL473>$AS28,$AS28-SUM($AT473:BL473),BL473)","v":0},{"$f":"IF(SUM($AT473:BM473)+BM473>$AS28,$AS28-SUM($AT473:BM473),BM473)","v":0},{"$f":"IF(SUM($AT473:BN473)+BN473>$AS28,$AS28-SUM($AT473:BN473),BN473)","v":0},{"$f":"IF(SUM($AT473:BO473)+BO473>$AS28,$AS28-SUM($AT473:BO473),BO473)","v":0},{"$f":"IF(SUM($AT473:BP473)+BP473>$AS28,$AS28-SUM($AT473:BP473),BP473)","v":0},{"$f":"IF(SUM($AT473:BQ473)+BQ473>$AS28,$AS28-SUM($AT473:BQ473),BQ473)","v":0},{"$f":"IF(SUM($AT473:BR473)+BR473>$AS28,$AS28-SUM($AT473:BR473),BR473)","v":0},{"$f":"IF(SUM($AT473:BS473)+BS473>$AS28,$AS28-SUM($AT473:BS473),BS473)","v":0},{"$f":"IF(SUM($AT473:BT473)+BT473>$AS28,$AS28-SUM($AT473:BT473),BT473)","v":0},{"$f":"IF(SUM($AT473:BU473)+BU473>$AS28,$AS28-SUM($AT473:BU473),BU473)","v":0},{"$f":"IF(SUM($AT473:BV473)+BV473>$AS28,$AS28-SUM($AT473:BV473),BV473)","v":0},{"$f":"IF(SUM($AT473:BW473)+BW473>$AS28,$AS28-SUM($AT473:BW473),BW473)","v":0},{"$f":"IF(SUM($AT473:BX473)+BX473>$AS28,$AS28-SUM($AT473:BX473),BX473)","v":0},{"$f":"IF(SUM($AT473:BY473)+BY473>$AS28,$AS28-SUM($AT473:BY473),BY473)","v":0},{"$f":"IF(SUM($AT473:BZ473)+BZ473>$AS28,$AS28-SUM($AT473:BZ473),BZ473)","v":0},{"$f":"IF(SUM($AT473:CA473)+CA473>$AS28,$AS28-SUM($AT473:CA473),CA473)","v":0},{"$f":"IF(SUM($AT473:CB473)+CB473>$AS28,$AS28-SUM($AT473:CB473),CB473)","v":0},{"$f":"IF(SUM($AT473:CC473)+CC473>$AS28,$AS28-SUM($AT473:CC473),CC473)","v":0},{"$f":"IF(SUM($AT473:CD473)+CD473>$AS28,$AS28-SUM($AT473:CD473),CD473)","v":0},{"$f":"IF(SUM($AT473:CE473)+CE473>$AS28,$AS28-SUM($AT473:CE473),CE473)","v":0},{"$f":"IF(SUM($AT473:CF473)+CF473>$AS28,$AS28-SUM($AT473:CF473),CF473)","v":0},{"$f":"IF(SUM($AT473:CG473)+CG473>$AS28,$AS28-SUM($AT473:CG473),CG473)","v":0},{"$f":"IF(SUM($AT473:CH473)+CH473>$AS28,$AS28-SUM($AT473:CH473),CH473)","v":0},{"$f":"IF(SUM($AT473:CI473)+CI473>$AS28,$AS28-SUM($AT473:CI473),CI473)","v":0},{"$f":"IF(SUM($AT473:CJ473)+CJ473>$AS28,$AS28-SUM($AT473:CJ473),CJ473)","v":0},{"$f":"IF(SUM($AT473:CK473)+CK473>$AS28,$AS28-SUM($AT473:CK473),CK473)","v":0},{"$f":"IF(SUM($AT473:CL473)+CL473>$AS28,$AS28-SUM($AT473:CL473),CL473)","v":0},{"$f":"IF(SUM($AT473:CM473)+CM473>$AS28,$AS28-SUM($AT473:CM473),CM473)","v":0},{"$f":"IF(SUM($AT473:CN473)+CN473>$AS28,$AS28-SUM($AT473:CN473),CN473)","v":0},{"$f":"IF(SUM($AT473:CO473)+CO473>$AS28,$AS28-SUM($AT473:CO473),CO473)","v":0},{"$f":"IF(SUM($AT473:CP473)+CP473>$AS28,$AS28-SUM($AT473:CP473),CP473)","v":0},{"$f":"IF(SUM($AT473:CQ473)+CQ473>$AS28,$AS28-SUM($AT473:CQ473),CQ473)","v":0},{"$f":"IF(SUM($AT473:CR473)+CR473>$AS28,$AS28-SUM($AT473:CR473),CR473)","v":0},{"$f":"IF(SUM($AT473:CS473)+CS473>$AS28,$AS28-SUM($AT473:CS473),CS473)","v":0},{"$f":"IF(SUM($AT473:CT473)+CT473>$AS28,$AS28-SUM($AT473:CT473),CT473)","v":0},{"$f":"IF(SUM($AT473:CU473)+CU473>$AS28,$AS28-SUM($AT473:CU473),CU473)","v":0},{"$f":"IF(SUM($AT473:CV473)+CV473>$AS28,$AS28-SUM($AT473:CV473),CV473)","v":0},{"$f":"IF(SUM($AT473:CW473)+CW473>$AS28,$AS28-SUM($AT473:CW473),CW473)","v":0},{"$f":"IF(SUM($AT473:CX473)+CX473>$AS28,$AS28-SUM($AT473:CX473),CX473)","v":0},{"$f":"IF(SUM($AT473:CY473)+CY473>$AS28,$AS28-SUM($AT473:CY473),CY473)","v":0},{"$f":"IF(SUM($AT473:CZ473)+CZ473>$AS28,$AS28-SUM($AT473:CZ473),CZ473)","v":0},{"$f":"IF(SUM($AT473:DA473)+DA473>$AS28,$AS28-SUM($AT473:DA473),DA473)","v":0},{"$f":"IF(SUM($AT473:DB473)+DB473>$AS28,$AS28-SUM($AT473:DB473),DB473)","v":0},{"$f":"IF(SUM($AT473:DC473)+DC473>$AS28,$AS28-SUM($AT473:DC473),DC473)","v":0},{"$f":"IF(SUM($AT473:DD473)+DD473>$AS28,$AS28-SUM($AT473:DD473),DD473)","v":0},{"$f":"IF(SUM($AT473:DE473)+DE473>$AS28,$AS28-SUM($AT473:DE473),DE473)","v":0},{"$f":"IF(SUM($AT473:DF473)+DF473>$AS28,$AS28-SUM($AT473:DF473),DF473)","v":0},{"$f":"IF(SUM($AT473:DG473)+DG473>$AS28,$AS28-SUM($AT473:DG473),DG473)","v":0},{"$f":"IF(SUM($AT473:DH473)+DH473>$AS28,$AS28-SUM($AT473:DH473),DH473)","v":0},{"$f":"IF(SUM($AT473:DI473)+DI473>$AS28,$AS28-SUM($AT473:DI473),DI473)","v":0},{"$f":"IF(SUM($AT473:DJ473)+DJ473>$AS28,$AS28-SUM($AT473:DJ473),DJ473)","v":0},{"$f":"IF(SUM($AT473:DK473)+DK473>$AS28,$AS28-SUM($AT473:DK473),DK473)","v":0},{"$f":"IF(SUM($AT473:DL473)+DL473>$AS28,$AS28-SUM($AT473:DL473),DL473)","v":0},{"$f":"IF(SUM($AT473:DM473)+DM473>$AS28,$AS28-SUM($AT473:DM473),DM473)","v":0},{"$f":"IF(SUM($AT473:DN473)+DN473>$AS28,$AS28-SUM($AT473:DN473),DN473)","v":0},{"$f":"IF(SUM($AT473:DO473)+DO473>$AS28,$AS28-SUM($AT473:DO473),DO473)","v":0},{"$f":"IF(SUM($AT473:DP473)+DP473>$AS28,$AS28-SUM($AT473:DP473),DP473)","v":0},{"$f":"IF(SUM($AT473:DQ473)+DQ473>$AS28,$AS28-SUM($AT473:DQ473),DQ473)","v":0},{"$f":"IF(SUM($AT473:DR473)+DR473>$AS28,$AS28-SUM($AT473:DR473),DR473)","v":0},{"$f":"IF(SUM($AT473:DS473)+DS473>$AS28,$AS28-SUM($AT473:DS473),DS473)","v":0},{"$f":"IF(SUM($AT473:DT473)+DT473>$AS28,$AS28-SUM($AT473:DT473),DT473)","v":0},{"$f":"IF(SUM($AT473:DU473)+DU473>$AS28,$AS28-SUM($AT473:DU473),DU473)","v":0},{"$f":"IF(SUM($AT473:DV473)+DV473>$AS28,$AS28-SUM($AT473:DV473),DV473)","v":0},{"$f":"IF(SUM($AT473:DW473)+DW473>$AS28,$AS28-SUM($AT473:DW473),DW473)","v":0},{"$f":"IF(SUM($AT473:DX473)+DX473>$AS28,$AS28-SUM($AT473:DX473),DX473)","v":0},{"$f":"IF(SUM($AT473:DY473)+DY473>$AS28,$AS28-SUM($AT473:DY473),DY473)","v":0},{"$f":"IF(SUM($AT473:DZ473)+DZ473>$AS28,$AS28-SUM($AT473:DZ473),DZ473)","v":0},{"$f":"IF(SUM($AT473:EA473)+EA473>$AS28,$AS28-SUM($AT473:EA473),EA473)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4983034999999993E-3,{"$f":"IF(SUM($AT474:AT474)+AT474>$AS29,$AS29-SUM($AT474:AT474),AT474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:AU474)+AU474>$AS29,$AS29-SUM($AT474:AU474),AU474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:AV474)+AV474>$AS29,$AS29-SUM($AT474:AV474),AV474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:AW474)+AW474>$AS29,$AS29-SUM($AT474:AW474),AW474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:AX474)+AX474>$AS29,$AS29-SUM($AT474:AX474),AX474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:AY474)+AY474>$AS29,$AS29-SUM($AT474:AY474),AY474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:AZ474)+AZ474>$AS29,$AS29-SUM($AT474:AZ474),AZ474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BA474)+BA474>$AS29,$AS29-SUM($AT474:BA474),BA474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BB474)+BB474>$AS29,$AS29-SUM($AT474:BB474),BB474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BC474)+BC474>$AS29,$AS29-SUM($AT474:BC474),BC474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BD474)+BD474>$AS29,$AS29-SUM($AT474:BD474),BD474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BE474)+BE474>$AS29,$AS29-SUM($AT474:BE474),BE474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BF474)+BF474>$AS29,$AS29-SUM($AT474:BF474),BF474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BG474)+BG474>$AS29,$AS29-SUM($AT474:BG474),BG474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BH474)+BH474>$AS29,$AS29-SUM($AT474:BH474),BH474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BI474)+BI474>$AS29,$AS29-SUM($AT474:BI474),BI474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BJ474)+BJ474>$AS29,$AS29-SUM($AT474:BJ474),BJ474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BK474)+BK474>$AS29,$AS29-SUM($AT474:BK474),BK474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BL474)+BL474>$AS29,$AS29-SUM($AT474:BL474),BL474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BM474)+BM474>$AS29,$AS29-SUM($AT474:BM474),BM474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BN474)+BN474>$AS29,$AS29-SUM($AT474:BN474),BN474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BO474)+BO474>$AS29,$AS29-SUM($AT474:BO474),BO474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BP474)+BP474>$AS29,$AS29-SUM($AT474:BP474),BP474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BQ474)+BQ474>$AS29,$AS29-SUM($AT474:BQ474),BQ474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BR474)+BR474>$AS29,$AS29-SUM($AT474:BR474),BR474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BS474)+BS474>$AS29,$AS29-SUM($AT474:BS474),BS474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BT474)+BT474>$AS29,$AS29-SUM($AT474:BT474),BT474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BU474)+BU474>$AS29,$AS29-SUM($AT474:BU474),BU474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BV474)+BV474>$AS29,$AS29-SUM($AT474:BV474),BV474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BW474)+BW474>$AS29,$AS29-SUM($AT474:BW474),BW474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BX474)+BX474>$AS29,$AS29-SUM($AT474:BX474),BX474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BY474)+BY474>$AS29,$AS29-SUM($AT474:BY474),BY474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:BZ474)+BZ474>$AS29,$AS29-SUM($AT474:BZ474),BZ474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:CA474)+CA474>$AS29,$AS29-SUM($AT474:CA474),CA474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:CB474)+CB474>$AS29,$AS29-SUM($AT474:CB474),CB474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:CC474)+CC474>$AS29,$AS29-SUM($AT474:CC474),CC474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:CD474)+CD474>$AS29,$AS29-SUM($AT474:CD474),CD474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:CE474)+CE474>$AS29,$AS29-SUM($AT474:CE474),CE474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:CF474)+CF474>$AS29,$AS29-SUM($AT474:CF474),CF474)","v":6.4983034999999993E-3},{"$f":"IF(SUM($AT474:CG474)+CG474>$AS29,$AS29-SUM($AT474:CG474),CG474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CH474)+CH474>$AS29,$AS29-SUM($AT474:CH474),CH474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CI474)+CI474>$AS29,$AS29-SUM($AT474:CI474),CI474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CJ474)+CJ474>$AS29,$AS29-SUM($AT474:CJ474),CJ474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CK474)+CK474>$AS29,$AS29-SUM($AT474:CK474),CK474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CL474)+CL474>$AS29,$AS29-SUM($AT474:CL474),CL474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CM474)+CM474>$AS29,$AS29-SUM($AT474:CM474),CM474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CN474)+CN474>$AS29,$AS29-SUM($AT474:CN474),CN474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CO474)+CO474>$AS29,$AS29-SUM($AT474:CO474),CO474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CP474)+CP474>$AS29,$AS29-SUM($AT474:CP474),CP474)","v":5.5511151231257827E-17},{"$f":"IF(SUM($AT474:CQ474)+CQ474>$AS29,$AS29-SUM($AT474:CQ474),CQ474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:CR474)+CR474>$AS29,$AS29-SUM($AT474:CR474),CR474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:CS474)+CS474>$AS29,$AS29-SUM($AT474:CS474),CS474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:CT474)+CT474>$AS29,$AS29-SUM($AT474:CT474),CT474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:CU474)+CU474>$AS29,$AS29-SUM($AT474:CU474),CU474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:CV474)+CV474>$AS29,$AS29-SUM($AT474:CV474),CV474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:CW474)+CW474>$AS29,$AS29-SUM($AT474:CW474),CW474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:CX474)+CX474>$AS29,$AS29-SUM($AT474:CX474),CX474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:CY474)+CY474>$AS29,$AS29-SUM($AT474:CY474),CY474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:CZ474)+CZ474>$AS29,$AS29-SUM($AT474:CZ474),CZ474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DA474)+DA474>$AS29,$AS29-SUM($AT474:DA474),DA474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DB474)+DB474>$AS29,$AS29-SUM($AT474:DB474),DB474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DC474)+DC474>$AS29,$AS29-SUM($AT474:DC474),DC474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DD474)+DD474>$AS29,$AS29-SUM($AT474:DD474),DD474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DE474)+DE474>$AS29,$AS29-SUM($AT474:DE474),DE474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DF474)+DF474>$AS29,$AS29-SUM($AT474:DF474),DF474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DG474)+DG474>$AS29,$AS29-SUM($AT474:DG474),DG474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DH474)+DH474>$AS29,$AS29-SUM($AT474:DH474),DH474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DI474)+DI474>$AS29,$AS29-SUM($AT474:DI474),DI474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DJ474)+DJ474>$AS29,$AS29-SUM($AT474:DJ474),DJ474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DK474)+DK474>$AS29,$AS29-SUM($AT474:DK474),DK474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DL474)+DL474>$AS29,$AS29-SUM($AT474:DL474),DL474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DM474)+DM474>$AS29,$AS29-SUM($AT474:DM474),DM474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DN474)+DN474>$AS29,$AS29-SUM($AT474:DN474),DN474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DO474)+DO474>$AS29,$AS29-SUM($AT474:DO474),DO474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DP474)+DP474>$AS29,$AS29-SUM($AT474:DP474),DP474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DQ474)+DQ474>$AS29,$AS29-SUM($AT474:DQ474),DQ474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DR474)+DR474>$AS29,$AS29-SUM($AT474:DR474),DR474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DS474)+DS474>$AS29,$AS29-SUM($AT474:DS474),DS474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DT474)+DT474>$AS29,$AS29-SUM($AT474:DT474),DT474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DU474)+DU474>$AS29,$AS29-SUM($AT474:DU474),DU474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DV474)+DV474>$AS29,$AS29-SUM($AT474:DV474),DV474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DW474)+DW474>$AS29,$AS29-SUM($AT474:DW474),DW474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DX474)+DX474>$AS29,$AS29-SUM($AT474:DX474),DX474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DY474)+DY474>$AS29,$AS29-SUM($AT474:DY474),DY474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:DZ474)+DZ474>$AS29,$AS29-SUM($AT474:DZ474),DZ474)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($AT474:EA474)+EA474>$AS29,$AS29-SUM($AT474:EA474),EA474)","v":-4.9960036108132044E-16}]
[]
[null,"Depreciation:  2009 Q2 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT22/$F478","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:AU478)+AU478>$AT22,$AT22-SUM($AU478:AU478),AU478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:AV478)+AV478>$AT22,$AT22-SUM($AU478:AV478),AV478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:AW478)+AW478>$AT22,$AT22-SUM($AU478:AW478),AW478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:AX478)+AX478>$AT22,$AT22-SUM($AU478:AX478),AX478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:AY478)+AY478>$AT22,$AT22-SUM($AU478:AY478),AY478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:AZ478)+AZ478>$AT22,$AT22-SUM($AU478:AZ478),AZ478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BA478)+BA478>$AT22,$AT22-SUM($AU478:BA478),BA478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BB478)+BB478>$AT22,$AT22-SUM($AU478:BB478),BB478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BC478)+BC478>$AT22,$AT22-SUM($AU478:BC478),BC478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BD478)+BD478>$AT22,$AT22-SUM($AU478:BD478),BD478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BE478)+BE478>$AT22,$AT22-SUM($AU478:BE478),BE478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BF478)+BF478>$AT22,$AT22-SUM($AU478:BF478),BF478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BG478)+BG478>$AT22,$AT22-SUM($AU478:BG478),BG478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BH478)+BH478>$AT22,$AT22-SUM($AU478:BH478),BH478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BI478)+BI478>$AT22,$AT22-SUM($AU478:BI478),BI478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BJ478)+BJ478>$AT22,$AT22-SUM($AU478:BJ478),BJ478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BK478)+BK478>$AT22,$AT22-SUM($AU478:BK478),BK478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BL478)+BL478>$AT22,$AT22-SUM($AU478:BL478),BL478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BM478)+BM478>$AT22,$AT22-SUM($AU478:BM478),BM478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BN478)+BN478>$AT22,$AT22-SUM($AU478:BN478),BN478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BO478)+BO478>$AT22,$AT22-SUM($AU478:BO478),BO478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BP478)+BP478>$AT22,$AT22-SUM($AU478:BP478),BP478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BQ478)+BQ478>$AT22,$AT22-SUM($AU478:BQ478),BQ478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BR478)+BR478>$AT22,$AT22-SUM($AU478:BR478),BR478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BS478)+BS478>$AT22,$AT22-SUM($AU478:BS478),BS478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BT478)+BT478>$AT22,$AT22-SUM($AU478:BT478),BT478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BU478)+BU478>$AT22,$AT22-SUM($AU478:BU478),BU478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BV478)+BV478>$AT22,$AT22-SUM($AU478:BV478),BV478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BW478)+BW478>$AT22,$AT22-SUM($AU478:BW478),BW478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BX478)+BX478>$AT22,$AT22-SUM($AU478:BX478),BX478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BY478)+BY478>$AT22,$AT22-SUM($AU478:BY478),BY478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:BZ478)+BZ478>$AT22,$AT22-SUM($AU478:BZ478),BZ478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CA478)+CA478>$AT22,$AT22-SUM($AU478:CA478),CA478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CB478)+CB478>$AT22,$AT22-SUM($AU478:CB478),CB478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CC478)+CC478>$AT22,$AT22-SUM($AU478:CC478),CC478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CD478)+CD478>$AT22,$AT22-SUM($AU478:CD478),CD478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CE478)+CE478>$AT22,$AT22-SUM($AU478:CE478),CE478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CF478)+CF478>$AT22,$AT22-SUM($AU478:CF478),CF478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CG478)+CG478>$AT22,$AT22-SUM($AU478:CG478),CG478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CH478)+CH478>$AT22,$AT22-SUM($AU478:CH478),CH478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CI478)+CI478>$AT22,$AT22-SUM($AU478:CI478),CI478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CJ478)+CJ478>$AT22,$AT22-SUM($AU478:CJ478),CJ478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CK478)+CK478>$AT22,$AT22-SUM($AU478:CK478),CK478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CL478)+CL478>$AT22,$AT22-SUM($AU478:CL478),CL478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CM478)+CM478>$AT22,$AT22-SUM($AU478:CM478),CM478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CN478)+CN478>$AT22,$AT22-SUM($AU478:CN478),CN478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CO478)+CO478>$AT22,$AT22-SUM($AU478:CO478),CO478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CP478)+CP478>$AT22,$AT22-SUM($AU478:CP478),CP478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CQ478)+CQ478>$AT22,$AT22-SUM($AU478:CQ478),CQ478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CR478)+CR478>$AT22,$AT22-SUM($AU478:CR478),CR478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CS478)+CS478>$AT22,$AT22-SUM($AU478:CS478),CS478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CT478)+CT478>$AT22,$AT22-SUM($AU478:CT478),CT478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CU478)+CU478>$AT22,$AT22-SUM($AU478:CU478),CU478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CV478)+CV478>$AT22,$AT22-SUM($AU478:CV478),CV478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CW478)+CW478>$AT22,$AT22-SUM($AU478:CW478),CW478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CX478)+CX478>$AT22,$AT22-SUM($AU478:CX478),CX478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CY478)+CY478>$AT22,$AT22-SUM($AU478:CY478),CY478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:CZ478)+CZ478>$AT22,$AT22-SUM($AU478:CZ478),CZ478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DA478)+DA478>$AT22,$AT22-SUM($AU478:DA478),DA478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DB478)+DB478>$AT22,$AT22-SUM($AU478:DB478),DB478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DC478)+DC478>$AT22,$AT22-SUM($AU478:DC478),DC478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DD478)+DD478>$AT22,$AT22-SUM($AU478:DD478),DD478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DE478)+DE478>$AT22,$AT22-SUM($AU478:DE478),DE478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DF478)+DF478>$AT22,$AT22-SUM($AU478:DF478),DF478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DG478)+DG478>$AT22,$AT22-SUM($AU478:DG478),DG478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DH478)+DH478>$AT22,$AT22-SUM($AU478:DH478),DH478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DI478)+DI478>$AT22,$AT22-SUM($AU478:DI478),DI478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DJ478)+DJ478>$AT22,$AT22-SUM($AU478:DJ478),DJ478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DK478)+DK478>$AT22,$AT22-SUM($AU478:DK478),DK478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DL478)+DL478>$AT22,$AT22-SUM($AU478:DL478),DL478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DM478)+DM478>$AT22,$AT22-SUM($AU478:DM478),DM478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DN478)+DN478>$AT22,$AT22-SUM($AU478:DN478),DN478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DO478)+DO478>$AT22,$AT22-SUM($AU478:DO478),DO478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DP478)+DP478>$AT22,$AT22-SUM($AU478:DP478),DP478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DQ478)+DQ478>$AT22,$AT22-SUM($AU478:DQ478),DQ478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DR478)+DR478>$AT22,$AT22-SUM($AU478:DR478),DR478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DS478)+DS478>$AT22,$AT22-SUM($AU478:DS478),DS478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DT478)+DT478>$AT22,$AT22-SUM($AU478:DT478),DT478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DU478)+DU478>$AT22,$AT22-SUM($AU478:DU478),DU478)","v":1.7788749999999998E-5},{"$f":"IF(SUM($AU478:DV478)+DV478>$AT22,$AT22-SUM($AU478:DV478),DV478)","v":1.7347234759768071E-18},{"$f":"IF(SUM($AU478:DW478)+DW478>$AT22,$AT22-SUM($AU478:DW478),DW478)","v":1.7347234759768071E-18},{"$f":"IF(SUM($AU478:DX478)+DX478>$AT22,$AT22-SUM($AU478:DX478),DX478)","v":1.7347234759768071E-18},{"$f":"IF(SUM($AU478:DY478)+DY478>$AT22,$AT22-SUM($AU478:DY478),DY478)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AU478:DZ478)+DZ478>$AT22,$AT22-SUM($AU478:DZ478),DZ478)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($AU478:EA478)+EA478>$AT22,$AT22-SUM($AU478:EA478),EA478)","v":-3.4694469519536142E-18}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4311500000000003E-5,{"$f":"IF(SUM($AU479:AU479)+AU479>$AT23,$AT23-SUM($AU479:AU479),AU479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:AV479)+AV479>$AT23,$AT23-SUM($AU479:AV479),AV479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:AW479)+AW479>$AT23,$AT23-SUM($AU479:AW479),AW479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:AX479)+AX479>$AT23,$AT23-SUM($AU479:AX479),AX479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:AY479)+AY479>$AT23,$AT23-SUM($AU479:AY479),AY479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:AZ479)+AZ479>$AT23,$AT23-SUM($AU479:AZ479),AZ479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BA479)+BA479>$AT23,$AT23-SUM($AU479:BA479),BA479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BB479)+BB479>$AT23,$AT23-SUM($AU479:BB479),BB479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BC479)+BC479>$AT23,$AT23-SUM($AU479:BC479),BC479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BD479)+BD479>$AT23,$AT23-SUM($AU479:BD479),BD479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BE479)+BE479>$AT23,$AT23-SUM($AU479:BE479),BE479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BF479)+BF479>$AT23,$AT23-SUM($AU479:BF479),BF479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BG479)+BG479>$AT23,$AT23-SUM($AU479:BG479),BG479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BH479)+BH479>$AT23,$AT23-SUM($AU479:BH479),BH479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BI479)+BI479>$AT23,$AT23-SUM($AU479:BI479),BI479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BJ479)+BJ479>$AT23,$AT23-SUM($AU479:BJ479),BJ479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BK479)+BK479>$AT23,$AT23-SUM($AU479:BK479),BK479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BL479)+BL479>$AT23,$AT23-SUM($AU479:BL479),BL479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BM479)+BM479>$AT23,$AT23-SUM($AU479:BM479),BM479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BN479)+BN479>$AT23,$AT23-SUM($AU479:BN479),BN479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BO479)+BO479>$AT23,$AT23-SUM($AU479:BO479),BO479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BP479)+BP479>$AT23,$AT23-SUM($AU479:BP479),BP479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BQ479)+BQ479>$AT23,$AT23-SUM($AU479:BQ479),BQ479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BR479)+BR479>$AT23,$AT23-SUM($AU479:BR479),BR479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BS479)+BS479>$AT23,$AT23-SUM($AU479:BS479),BS479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BT479)+BT479>$AT23,$AT23-SUM($AU479:BT479),BT479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BU479)+BU479>$AT23,$AT23-SUM($AU479:BU479),BU479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BV479)+BV479>$AT23,$AT23-SUM($AU479:BV479),BV479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BW479)+BW479>$AT23,$AT23-SUM($AU479:BW479),BW479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BX479)+BX479>$AT23,$AT23-SUM($AU479:BX479),BX479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BY479)+BY479>$AT23,$AT23-SUM($AU479:BY479),BY479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:BZ479)+BZ479>$AT23,$AT23-SUM($AU479:BZ479),BZ479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CA479)+CA479>$AT23,$AT23-SUM($AU479:CA479),CA479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CB479)+CB479>$AT23,$AT23-SUM($AU479:CB479),CB479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CC479)+CC479>$AT23,$AT23-SUM($AU479:CC479),CC479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CD479)+CD479>$AT23,$AT23-SUM($AU479:CD479),CD479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CE479)+CE479>$AT23,$AT23-SUM($AU479:CE479),CE479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CF479)+CF479>$AT23,$AT23-SUM($AU479:CF479),CF479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CG479)+CG479>$AT23,$AT23-SUM($AU479:CG479),CG479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CH479)+CH479>$AT23,$AT23-SUM($AU479:CH479),CH479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CI479)+CI479>$AT23,$AT23-SUM($AU479:CI479),CI479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CJ479)+CJ479>$AT23,$AT23-SUM($AU479:CJ479),CJ479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CK479)+CK479>$AT23,$AT23-SUM($AU479:CK479),CK479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CL479)+CL479>$AT23,$AT23-SUM($AU479:CL479),CL479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CM479)+CM479>$AT23,$AT23-SUM($AU479:CM479),CM479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CN479)+CN479>$AT23,$AT23-SUM($AU479:CN479),CN479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CO479)+CO479>$AT23,$AT23-SUM($AU479:CO479),CO479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CP479)+CP479>$AT23,$AT23-SUM($AU479:CP479),CP479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CQ479)+CQ479>$AT23,$AT23-SUM($AU479:CQ479),CQ479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CR479)+CR479>$AT23,$AT23-SUM($AU479:CR479),CR479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CS479)+CS479>$AT23,$AT23-SUM($AU479:CS479),CS479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CT479)+CT479>$AT23,$AT23-SUM($AU479:CT479),CT479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CU479)+CU479>$AT23,$AT23-SUM($AU479:CU479),CU479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CV479)+CV479>$AT23,$AT23-SUM($AU479:CV479),CV479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CW479)+CW479>$AT23,$AT23-SUM($AU479:CW479),CW479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CX479)+CX479>$AT23,$AT23-SUM($AU479:CX479),CX479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CY479)+CY479>$AT23,$AT23-SUM($AU479:CY479),CY479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:CZ479)+CZ479>$AT23,$AT23-SUM($AU479:CZ479),CZ479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DA479)+DA479>$AT23,$AT23-SUM($AU479:DA479),DA479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DB479)+DB479>$AT23,$AT23-SUM($AU479:DB479),DB479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DC479)+DC479>$AT23,$AT23-SUM($AU479:DC479),DC479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DD479)+DD479>$AT23,$AT23-SUM($AU479:DD479),DD479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DE479)+DE479>$AT23,$AT23-SUM($AU479:DE479),DE479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DF479)+DF479>$AT23,$AT23-SUM($AU479:DF479),DF479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DG479)+DG479>$AT23,$AT23-SUM($AU479:DG479),DG479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DH479)+DH479>$AT23,$AT23-SUM($AU479:DH479),DH479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DI479)+DI479>$AT23,$AT23-SUM($AU479:DI479),DI479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DJ479)+DJ479>$AT23,$AT23-SUM($AU479:DJ479),DJ479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DK479)+DK479>$AT23,$AT23-SUM($AU479:DK479),DK479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DL479)+DL479>$AT23,$AT23-SUM($AU479:DL479),DL479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DM479)+DM479>$AT23,$AT23-SUM($AU479:DM479),DM479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DN479)+DN479>$AT23,$AT23-SUM($AU479:DN479),DN479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DO479)+DO479>$AT23,$AT23-SUM($AU479:DO479),DO479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DP479)+DP479>$AT23,$AT23-SUM($AU479:DP479),DP479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DQ479)+DQ479>$AT23,$AT23-SUM($AU479:DQ479),DQ479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DR479)+DR479>$AT23,$AT23-SUM($AU479:DR479),DR479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DS479)+DS479>$AT23,$AT23-SUM($AU479:DS479),DS479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DT479)+DT479>$AT23,$AT23-SUM($AU479:DT479),DT479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DU479)+DU479>$AT23,$AT23-SUM($AU479:DU479),DU479)","v":1.4311500000000003E-5},{"$f":"IF(SUM($AU479:DV479)+DV479>$AT23,$AT23-SUM($AU479:DV479),DV479)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AU479:DW479)+DW479>$AT23,$AT23-SUM($AU479:DW479),DW479)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AU479:DX479)+DX479>$AT23,$AT23-SUM($AU479:DX479),DX479)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AU479:DY479)+DY479>$AT23,$AT23-SUM($AU479:DY479),DY479)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AU479:DZ479)+DZ479>$AT23,$AT23-SUM($AU479:DZ479),DZ479)","v":-4.3368086899420177E-19},{"$f":"IF(SUM($AU479:EA479)+EA479>$AT23,$AT23-SUM($AU479:EA479),EA479)","v":-4.3368086899420177E-19}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8127500000000026E-5,{"$f":"IF(SUM($AU480:AU480)+AU480>$AT24,$AT24-SUM($AU480:AU480),AU480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:AV480)+AV480>$AT24,$AT24-SUM($AU480:AV480),AV480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:AW480)+AW480>$AT24,$AT24-SUM($AU480:AW480),AW480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:AX480)+AX480>$AT24,$AT24-SUM($AU480:AX480),AX480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:AY480)+AY480>$AT24,$AT24-SUM($AU480:AY480),AY480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:AZ480)+AZ480>$AT24,$AT24-SUM($AU480:AZ480),AZ480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BA480)+BA480>$AT24,$AT24-SUM($AU480:BA480),BA480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BB480)+BB480>$AT24,$AT24-SUM($AU480:BB480),BB480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BC480)+BC480>$AT24,$AT24-SUM($AU480:BC480),BC480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BD480)+BD480>$AT24,$AT24-SUM($AU480:BD480),BD480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BE480)+BE480>$AT24,$AT24-SUM($AU480:BE480),BE480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BF480)+BF480>$AT24,$AT24-SUM($AU480:BF480),BF480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BG480)+BG480>$AT24,$AT24-SUM($AU480:BG480),BG480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BH480)+BH480>$AT24,$AT24-SUM($AU480:BH480),BH480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BI480)+BI480>$AT24,$AT24-SUM($AU480:BI480),BI480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BJ480)+BJ480>$AT24,$AT24-SUM($AU480:BJ480),BJ480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BK480)+BK480>$AT24,$AT24-SUM($AU480:BK480),BK480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BL480)+BL480>$AT24,$AT24-SUM($AU480:BL480),BL480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BM480)+BM480>$AT24,$AT24-SUM($AU480:BM480),BM480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BN480)+BN480>$AT24,$AT24-SUM($AU480:BN480),BN480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BO480)+BO480>$AT24,$AT24-SUM($AU480:BO480),BO480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BP480)+BP480>$AT24,$AT24-SUM($AU480:BP480),BP480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BQ480)+BQ480>$AT24,$AT24-SUM($AU480:BQ480),BQ480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BR480)+BR480>$AT24,$AT24-SUM($AU480:BR480),BR480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BS480)+BS480>$AT24,$AT24-SUM($AU480:BS480),BS480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BT480)+BT480>$AT24,$AT24-SUM($AU480:BT480),BT480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BU480)+BU480>$AT24,$AT24-SUM($AU480:BU480),BU480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BV480)+BV480>$AT24,$AT24-SUM($AU480:BV480),BV480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BW480)+BW480>$AT24,$AT24-SUM($AU480:BW480),BW480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BX480)+BX480>$AT24,$AT24-SUM($AU480:BX480),BX480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BY480)+BY480>$AT24,$AT24-SUM($AU480:BY480),BY480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:BZ480)+BZ480>$AT24,$AT24-SUM($AU480:BZ480),BZ480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CA480)+CA480>$AT24,$AT24-SUM($AU480:CA480),CA480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CB480)+CB480>$AT24,$AT24-SUM($AU480:CB480),CB480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CC480)+CC480>$AT24,$AT24-SUM($AU480:CC480),CC480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CD480)+CD480>$AT24,$AT24-SUM($AU480:CD480),CD480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CE480)+CE480>$AT24,$AT24-SUM($AU480:CE480),CE480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CF480)+CF480>$AT24,$AT24-SUM($AU480:CF480),CF480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CG480)+CG480>$AT24,$AT24-SUM($AU480:CG480),CG480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CH480)+CH480>$AT24,$AT24-SUM($AU480:CH480),CH480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CI480)+CI480>$AT24,$AT24-SUM($AU480:CI480),CI480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CJ480)+CJ480>$AT24,$AT24-SUM($AU480:CJ480),CJ480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CK480)+CK480>$AT24,$AT24-SUM($AU480:CK480),CK480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CL480)+CL480>$AT24,$AT24-SUM($AU480:CL480),CL480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CM480)+CM480>$AT24,$AT24-SUM($AU480:CM480),CM480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CN480)+CN480>$AT24,$AT24-SUM($AU480:CN480),CN480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CO480)+CO480>$AT24,$AT24-SUM($AU480:CO480),CO480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CP480)+CP480>$AT24,$AT24-SUM($AU480:CP480),CP480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CQ480)+CQ480>$AT24,$AT24-SUM($AU480:CQ480),CQ480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CR480)+CR480>$AT24,$AT24-SUM($AU480:CR480),CR480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CS480)+CS480>$AT24,$AT24-SUM($AU480:CS480),CS480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CT480)+CT480>$AT24,$AT24-SUM($AU480:CT480),CT480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CU480)+CU480>$AT24,$AT24-SUM($AU480:CU480),CU480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CV480)+CV480>$AT24,$AT24-SUM($AU480:CV480),CV480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CW480)+CW480>$AT24,$AT24-SUM($AU480:CW480),CW480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CX480)+CX480>$AT24,$AT24-SUM($AU480:CX480),CX480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CY480)+CY480>$AT24,$AT24-SUM($AU480:CY480),CY480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:CZ480)+CZ480>$AT24,$AT24-SUM($AU480:CZ480),CZ480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DA480)+DA480>$AT24,$AT24-SUM($AU480:DA480),DA480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DB480)+DB480>$AT24,$AT24-SUM($AU480:DB480),DB480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DC480)+DC480>$AT24,$AT24-SUM($AU480:DC480),DC480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DD480)+DD480>$AT24,$AT24-SUM($AU480:DD480),DD480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DE480)+DE480>$AT24,$AT24-SUM($AU480:DE480),DE480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DF480)+DF480>$AT24,$AT24-SUM($AU480:DF480),DF480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DG480)+DG480>$AT24,$AT24-SUM($AU480:DG480),DG480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DH480)+DH480>$AT24,$AT24-SUM($AU480:DH480),DH480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DI480)+DI480>$AT24,$AT24-SUM($AU480:DI480),DI480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DJ480)+DJ480>$AT24,$AT24-SUM($AU480:DJ480),DJ480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DK480)+DK480>$AT24,$AT24-SUM($AU480:DK480),DK480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DL480)+DL480>$AT24,$AT24-SUM($AU480:DL480),DL480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DM480)+DM480>$AT24,$AT24-SUM($AU480:DM480),DM480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DN480)+DN480>$AT24,$AT24-SUM($AU480:DN480),DN480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DO480)+DO480>$AT24,$AT24-SUM($AU480:DO480),DO480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DP480)+DP480>$AT24,$AT24-SUM($AU480:DP480),DP480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DQ480)+DQ480>$AT24,$AT24-SUM($AU480:DQ480),DQ480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DR480)+DR480>$AT24,$AT24-SUM($AU480:DR480),DR480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DS480)+DS480>$AT24,$AT24-SUM($AU480:DS480),DS480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DT480)+DT480>$AT24,$AT24-SUM($AU480:DT480),DT480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DU480)+DU480>$AT24,$AT24-SUM($AU480:DU480),DU480)","v":9.8127500000000026E-5},{"$f":"IF(SUM($AU480:DV480)+DV480>$AT24,$AT24-SUM($AU480:DV480),DV480)","v":1.0408340855860843E-17},{"$f":"IF(SUM($AU480:DW480)+DW480>$AT24,$AT24-SUM($AU480:DW480),DW480)","v":0},{"$f":"IF(SUM($AU480:DX480)+DX480>$AT24,$AT24-SUM($AU480:DX480),DX480)","v":0},{"$f":"IF(SUM($AU480:DY480)+DY480>$AT24,$AT24-SUM($AU480:DY480),DY480)","v":0},{"$f":"IF(SUM($AU480:DZ480)+DZ480>$AT24,$AT24-SUM($AU480:DZ480),DZ480)","v":0},{"$f":"IF(SUM($AU480:EA480)+EA480>$AT24,$AT24-SUM($AU480:EA480),EA480)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AU481:AU481)+AU481>$AT25,$AT25-SUM($AU481:AU481),AU481)","v":0},{"$f":"IF(SUM($AU481:AV481)+AV481>$AT25,$AT25-SUM($AU481:AV481),AV481)","v":0},{"$f":"IF(SUM($AU481:AW481)+AW481>$AT25,$AT25-SUM($AU481:AW481),AW481)","v":0},{"$f":"IF(SUM($AU481:AX481)+AX481>$AT25,$AT25-SUM($AU481:AX481),AX481)","v":0},{"$f":"IF(SUM($AU481:AY481)+AY481>$AT25,$AT25-SUM($AU481:AY481),AY481)","v":0},{"$f":"IF(SUM($AU481:AZ481)+AZ481>$AT25,$AT25-SUM($AU481:AZ481),AZ481)","v":0},{"$f":"IF(SUM($AU481:BA481)+BA481>$AT25,$AT25-SUM($AU481:BA481),BA481)","v":0},{"$f":"IF(SUM($AU481:BB481)+BB481>$AT25,$AT25-SUM($AU481:BB481),BB481)","v":0},{"$f":"IF(SUM($AU481:BC481)+BC481>$AT25,$AT25-SUM($AU481:BC481),BC481)","v":0},{"$f":"IF(SUM($AU481:BD481)+BD481>$AT25,$AT25-SUM($AU481:BD481),BD481)","v":0},{"$f":"IF(SUM($AU481:BE481)+BE481>$AT25,$AT25-SUM($AU481:BE481),BE481)","v":0},{"$f":"IF(SUM($AU481:BF481)+BF481>$AT25,$AT25-SUM($AU481:BF481),BF481)","v":0},{"$f":"IF(SUM($AU481:BG481)+BG481>$AT25,$AT25-SUM($AU481:BG481),BG481)","v":0},{"$f":"IF(SUM($AU481:BH481)+BH481>$AT25,$AT25-SUM($AU481:BH481),BH481)","v":0},{"$f":"IF(SUM($AU481:BI481)+BI481>$AT25,$AT25-SUM($AU481:BI481),BI481)","v":0},{"$f":"IF(SUM($AU481:BJ481)+BJ481>$AT25,$AT25-SUM($AU481:BJ481),BJ481)","v":0},{"$f":"IF(SUM($AU481:BK481)+BK481>$AT25,$AT25-SUM($AU481:BK481),BK481)","v":0},{"$f":"IF(SUM($AU481:BL481)+BL481>$AT25,$AT25-SUM($AU481:BL481),BL481)","v":0},{"$f":"IF(SUM($AU481:BM481)+BM481>$AT25,$AT25-SUM($AU481:BM481),BM481)","v":0},{"$f":"IF(SUM($AU481:BN481)+BN481>$AT25,$AT25-SUM($AU481:BN481),BN481)","v":0},{"$f":"IF(SUM($AU481:BO481)+BO481>$AT25,$AT25-SUM($AU481:BO481),BO481)","v":0},{"$f":"IF(SUM($AU481:BP481)+BP481>$AT25,$AT25-SUM($AU481:BP481),BP481)","v":0},{"$f":"IF(SUM($AU481:BQ481)+BQ481>$AT25,$AT25-SUM($AU481:BQ481),BQ481)","v":0},{"$f":"IF(SUM($AU481:BR481)+BR481>$AT25,$AT25-SUM($AU481:BR481),BR481)","v":0},{"$f":"IF(SUM($AU481:BS481)+BS481>$AT25,$AT25-SUM($AU481:BS481),BS481)","v":0},{"$f":"IF(SUM($AU481:BT481)+BT481>$AT25,$AT25-SUM($AU481:BT481),BT481)","v":0},{"$f":"IF(SUM($AU481:BU481)+BU481>$AT25,$AT25-SUM($AU481:BU481),BU481)","v":0},{"$f":"IF(SUM($AU481:BV481)+BV481>$AT25,$AT25-SUM($AU481:BV481),BV481)","v":0},{"$f":"IF(SUM($AU481:BW481)+BW481>$AT25,$AT25-SUM($AU481:BW481),BW481)","v":0},{"$f":"IF(SUM($AU481:BX481)+BX481>$AT25,$AT25-SUM($AU481:BX481),BX481)","v":0},{"$f":"IF(SUM($AU481:BY481)+BY481>$AT25,$AT25-SUM($AU481:BY481),BY481)","v":0},{"$f":"IF(SUM($AU481:BZ481)+BZ481>$AT25,$AT25-SUM($AU481:BZ481),BZ481)","v":0},{"$f":"IF(SUM($AU481:CA481)+CA481>$AT25,$AT25-SUM($AU481:CA481),CA481)","v":0},{"$f":"IF(SUM($AU481:CB481)+CB481>$AT25,$AT25-SUM($AU481:CB481),CB481)","v":0},{"$f":"IF(SUM($AU481:CC481)+CC481>$AT25,$AT25-SUM($AU481:CC481),CC481)","v":0},{"$f":"IF(SUM($AU481:CD481)+CD481>$AT25,$AT25-SUM($AU481:CD481),CD481)","v":0},{"$f":"IF(SUM($AU481:CE481)+CE481>$AT25,$AT25-SUM($AU481:CE481),CE481)","v":0},{"$f":"IF(SUM($AU481:CF481)+CF481>$AT25,$AT25-SUM($AU481:CF481),CF481)","v":0},{"$f":"IF(SUM($AU481:CG481)+CG481>$AT25,$AT25-SUM($AU481:CG481),CG481)","v":0},{"$f":"IF(SUM($AU481:CH481)+CH481>$AT25,$AT25-SUM($AU481:CH481),CH481)","v":0},{"$f":"IF(SUM($AU481:CI481)+CI481>$AT25,$AT25-SUM($AU481:CI481),CI481)","v":0},{"$f":"IF(SUM($AU481:CJ481)+CJ481>$AT25,$AT25-SUM($AU481:CJ481),CJ481)","v":0},{"$f":"IF(SUM($AU481:CK481)+CK481>$AT25,$AT25-SUM($AU481:CK481),CK481)","v":0},{"$f":"IF(SUM($AU481:CL481)+CL481>$AT25,$AT25-SUM($AU481:CL481),CL481)","v":0},{"$f":"IF(SUM($AU481:CM481)+CM481>$AT25,$AT25-SUM($AU481:CM481),CM481)","v":0},{"$f":"IF(SUM($AU481:CN481)+CN481>$AT25,$AT25-SUM($AU481:CN481),CN481)","v":0},{"$f":"IF(SUM($AU481:CO481)+CO481>$AT25,$AT25-SUM($AU481:CO481),CO481)","v":0},{"$f":"IF(SUM($AU481:CP481)+CP481>$AT25,$AT25-SUM($AU481:CP481),CP481)","v":0},{"$f":"IF(SUM($AU481:CQ481)+CQ481>$AT25,$AT25-SUM($AU481:CQ481),CQ481)","v":0},{"$f":"IF(SUM($AU481:CR481)+CR481>$AT25,$AT25-SUM($AU481:CR481),CR481)","v":0},{"$f":"IF(SUM($AU481:CS481)+CS481>$AT25,$AT25-SUM($AU481:CS481),CS481)","v":0},{"$f":"IF(SUM($AU481:CT481)+CT481>$AT25,$AT25-SUM($AU481:CT481),CT481)","v":0},{"$f":"IF(SUM($AU481:CU481)+CU481>$AT25,$AT25-SUM($AU481:CU481),CU481)","v":0},{"$f":"IF(SUM($AU481:CV481)+CV481>$AT25,$AT25-SUM($AU481:CV481),CV481)","v":0},{"$f":"IF(SUM($AU481:CW481)+CW481>$AT25,$AT25-SUM($AU481:CW481),CW481)","v":0},{"$f":"IF(SUM($AU481:CX481)+CX481>$AT25,$AT25-SUM($AU481:CX481),CX481)","v":0},{"$f":"IF(SUM($AU481:CY481)+CY481>$AT25,$AT25-SUM($AU481:CY481),CY481)","v":0},{"$f":"IF(SUM($AU481:CZ481)+CZ481>$AT25,$AT25-SUM($AU481:CZ481),CZ481)","v":0},{"$f":"IF(SUM($AU481:DA481)+DA481>$AT25,$AT25-SUM($AU481:DA481),DA481)","v":0},{"$f":"IF(SUM($AU481:DB481)+DB481>$AT25,$AT25-SUM($AU481:DB481),DB481)","v":0},{"$f":"IF(SUM($AU481:DC481)+DC481>$AT25,$AT25-SUM($AU481:DC481),DC481)","v":0},{"$f":"IF(SUM($AU481:DD481)+DD481>$AT25,$AT25-SUM($AU481:DD481),DD481)","v":0},{"$f":"IF(SUM($AU481:DE481)+DE481>$AT25,$AT25-SUM($AU481:DE481),DE481)","v":0},{"$f":"IF(SUM($AU481:DF481)+DF481>$AT25,$AT25-SUM($AU481:DF481),DF481)","v":0},{"$f":"IF(SUM($AU481:DG481)+DG481>$AT25,$AT25-SUM($AU481:DG481),DG481)","v":0},{"$f":"IF(SUM($AU481:DH481)+DH481>$AT25,$AT25-SUM($AU481:DH481),DH481)","v":0},{"$f":"IF(SUM($AU481:DI481)+DI481>$AT25,$AT25-SUM($AU481:DI481),DI481)","v":0},{"$f":"IF(SUM($AU481:DJ481)+DJ481>$AT25,$AT25-SUM($AU481:DJ481),DJ481)","v":0},{"$f":"IF(SUM($AU481:DK481)+DK481>$AT25,$AT25-SUM($AU481:DK481),DK481)","v":0},{"$f":"IF(SUM($AU481:DL481)+DL481>$AT25,$AT25-SUM($AU481:DL481),DL481)","v":0},{"$f":"IF(SUM($AU481:DM481)+DM481>$AT25,$AT25-SUM($AU481:DM481),DM481)","v":0},{"$f":"IF(SUM($AU481:DN481)+DN481>$AT25,$AT25-SUM($AU481:DN481),DN481)","v":0},{"$f":"IF(SUM($AU481:DO481)+DO481>$AT25,$AT25-SUM($AU481:DO481),DO481)","v":0},{"$f":"IF(SUM($AU481:DP481)+DP481>$AT25,$AT25-SUM($AU481:DP481),DP481)","v":0},{"$f":"IF(SUM($AU481:DQ481)+DQ481>$AT25,$AT25-SUM($AU481:DQ481),DQ481)","v":0},{"$f":"IF(SUM($AU481:DR481)+DR481>$AT25,$AT25-SUM($AU481:DR481),DR481)","v":0},{"$f":"IF(SUM($AU481:DS481)+DS481>$AT25,$AT25-SUM($AU481:DS481),DS481)","v":0},{"$f":"IF(SUM($AU481:DT481)+DT481>$AT25,$AT25-SUM($AU481:DT481),DT481)","v":0},{"$f":"IF(SUM($AU481:DU481)+DU481>$AT25,$AT25-SUM($AU481:DU481),DU481)","v":0},{"$f":"IF(SUM($AU481:DV481)+DV481>$AT25,$AT25-SUM($AU481:DV481),DV481)","v":0},{"$f":"IF(SUM($AU481:DW481)+DW481>$AT25,$AT25-SUM($AU481:DW481),DW481)","v":0},{"$f":"IF(SUM($AU481:DX481)+DX481>$AT25,$AT25-SUM($AU481:DX481),DX481)","v":0},{"$f":"IF(SUM($AU481:DY481)+DY481>$AT25,$AT25-SUM($AU481:DY481),DY481)","v":0},{"$f":"IF(SUM($AU481:DZ481)+DZ481>$AT25,$AT25-SUM($AU481:DZ481),DZ481)","v":0},{"$f":"IF(SUM($AU481:EA481)+EA481>$AT25,$AT25-SUM($AU481:EA481),EA481)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1595316249999999E-2,{"$f":"IF(SUM($AU482:AU482)+AU482>$AT26,$AT26-SUM($AU482:AU482),AU482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:AV482)+AV482>$AT26,$AT26-SUM($AU482:AV482),AV482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:AW482)+AW482>$AT26,$AT26-SUM($AU482:AW482),AW482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:AX482)+AX482>$AT26,$AT26-SUM($AU482:AX482),AX482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:AY482)+AY482>$AT26,$AT26-SUM($AU482:AY482),AY482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:AZ482)+AZ482>$AT26,$AT26-SUM($AU482:AZ482),AZ482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BA482)+BA482>$AT26,$AT26-SUM($AU482:BA482),BA482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BB482)+BB482>$AT26,$AT26-SUM($AU482:BB482),BB482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BC482)+BC482>$AT26,$AT26-SUM($AU482:BC482),BC482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BD482)+BD482>$AT26,$AT26-SUM($AU482:BD482),BD482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BE482)+BE482>$AT26,$AT26-SUM($AU482:BE482),BE482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BF482)+BF482>$AT26,$AT26-SUM($AU482:BF482),BF482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BG482)+BG482>$AT26,$AT26-SUM($AU482:BG482),BG482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BH482)+BH482>$AT26,$AT26-SUM($AU482:BH482),BH482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BI482)+BI482>$AT26,$AT26-SUM($AU482:BI482),BI482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BJ482)+BJ482>$AT26,$AT26-SUM($AU482:BJ482),BJ482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BK482)+BK482>$AT26,$AT26-SUM($AU482:BK482),BK482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BL482)+BL482>$AT26,$AT26-SUM($AU482:BL482),BL482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BM482)+BM482>$AT26,$AT26-SUM($AU482:BM482),BM482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BN482)+BN482>$AT26,$AT26-SUM($AU482:BN482),BN482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BO482)+BO482>$AT26,$AT26-SUM($AU482:BO482),BO482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BP482)+BP482>$AT26,$AT26-SUM($AU482:BP482),BP482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BQ482)+BQ482>$AT26,$AT26-SUM($AU482:BQ482),BQ482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BR482)+BR482>$AT26,$AT26-SUM($AU482:BR482),BR482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BS482)+BS482>$AT26,$AT26-SUM($AU482:BS482),BS482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BT482)+BT482>$AT26,$AT26-SUM($AU482:BT482),BT482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BU482)+BU482>$AT26,$AT26-SUM($AU482:BU482),BU482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BV482)+BV482>$AT26,$AT26-SUM($AU482:BV482),BV482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BW482)+BW482>$AT26,$AT26-SUM($AU482:BW482),BW482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BX482)+BX482>$AT26,$AT26-SUM($AU482:BX482),BX482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BY482)+BY482>$AT26,$AT26-SUM($AU482:BY482),BY482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:BZ482)+BZ482>$AT26,$AT26-SUM($AU482:BZ482),BZ482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:CA482)+CA482>$AT26,$AT26-SUM($AU482:CA482),CA482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:CB482)+CB482>$AT26,$AT26-SUM($AU482:CB482),CB482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:CC482)+CC482>$AT26,$AT26-SUM($AU482:CC482),CC482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:CD482)+CD482>$AT26,$AT26-SUM($AU482:CD482),CD482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:CE482)+CE482>$AT26,$AT26-SUM($AU482:CE482),CE482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:CF482)+CF482>$AT26,$AT26-SUM($AU482:CF482),CF482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:CG482)+CG482>$AT26,$AT26-SUM($AU482:CG482),CG482)","v":1.1595316249999999E-2},{"$f":"IF(SUM($AU482:CH482)+CH482>$AT26,$AT26-SUM($AU482:CH482),CH482)","v":3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CI482)+CI482>$AT26,$AT26-SUM($AU482:CI482),CI482)","v":3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CJ482)+CJ482>$AT26,$AT26-SUM($AU482:CJ482),CJ482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CK482)+CK482>$AT26,$AT26-SUM($AU482:CK482),CK482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CL482)+CL482>$AT26,$AT26-SUM($AU482:CL482),CL482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CM482)+CM482>$AT26,$AT26-SUM($AU482:CM482),CM482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CN482)+CN482>$AT26,$AT26-SUM($AU482:CN482),CN482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CO482)+CO482>$AT26,$AT26-SUM($AU482:CO482),CO482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CP482)+CP482>$AT26,$AT26-SUM($AU482:CP482),CP482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CQ482)+CQ482>$AT26,$AT26-SUM($AU482:CQ482),CQ482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CR482)+CR482>$AT26,$AT26-SUM($AU482:CR482),CR482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CS482)+CS482>$AT26,$AT26-SUM($AU482:CS482),CS482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CT482)+CT482>$AT26,$AT26-SUM($AU482:CT482),CT482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CU482)+CU482>$AT26,$AT26-SUM($AU482:CU482),CU482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CV482)+CV482>$AT26,$AT26-SUM($AU482:CV482),CV482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CW482)+CW482>$AT26,$AT26-SUM($AU482:CW482),CW482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CX482)+CX482>$AT26,$AT26-SUM($AU482:CX482),CX482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CY482)+CY482>$AT26,$AT26-SUM($AU482:CY482),CY482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:CZ482)+CZ482>$AT26,$AT26-SUM($AU482:CZ482),CZ482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DA482)+DA482>$AT26,$AT26-SUM($AU482:DA482),DA482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DB482)+DB482>$AT26,$AT26-SUM($AU482:DB482),DB482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DC482)+DC482>$AT26,$AT26-SUM($AU482:DC482),DC482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DD482)+DD482>$AT26,$AT26-SUM($AU482:DD482),DD482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DE482)+DE482>$AT26,$AT26-SUM($AU482:DE482),DE482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DF482)+DF482>$AT26,$AT26-SUM($AU482:DF482),DF482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DG482)+DG482>$AT26,$AT26-SUM($AU482:DG482),DG482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DH482)+DH482>$AT26,$AT26-SUM($AU482:DH482),DH482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DI482)+DI482>$AT26,$AT26-SUM($AU482:DI482),DI482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DJ482)+DJ482>$AT26,$AT26-SUM($AU482:DJ482),DJ482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DK482)+DK482>$AT26,$AT26-SUM($AU482:DK482),DK482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DL482)+DL482>$AT26,$AT26-SUM($AU482:DL482),DL482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DM482)+DM482>$AT26,$AT26-SUM($AU482:DM482),DM482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DN482)+DN482>$AT26,$AT26-SUM($AU482:DN482),DN482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DO482)+DO482>$AT26,$AT26-SUM($AU482:DO482),DO482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DP482)+DP482>$AT26,$AT26-SUM($AU482:DP482),DP482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DQ482)+DQ482>$AT26,$AT26-SUM($AU482:DQ482),DQ482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DR482)+DR482>$AT26,$AT26-SUM($AU482:DR482),DR482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DS482)+DS482>$AT26,$AT26-SUM($AU482:DS482),DS482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DT482)+DT482>$AT26,$AT26-SUM($AU482:DT482),DT482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DU482)+DU482>$AT26,$AT26-SUM($AU482:DU482),DU482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DV482)+DV482>$AT26,$AT26-SUM($AU482:DV482),DV482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DW482)+DW482>$AT26,$AT26-SUM($AU482:DW482),DW482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DX482)+DX482>$AT26,$AT26-SUM($AU482:DX482),DX482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DY482)+DY482>$AT26,$AT26-SUM($AU482:DY482),DY482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:DZ482)+DZ482>$AT26,$AT26-SUM($AU482:DZ482),DZ482)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($AU482:EA482)+EA482>$AT26,$AT26-SUM($AU482:EA482),EA482)","v":-3.3306690738754696E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8497065250000003E-2,{"$f":"IF(SUM($AU483:AU483)+AU483>$AT27,$AT27-SUM($AU483:AU483),AU483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:AV483)+AV483>$AT27,$AT27-SUM($AU483:AV483),AV483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:AW483)+AW483>$AT27,$AT27-SUM($AU483:AW483),AW483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:AX483)+AX483>$AT27,$AT27-SUM($AU483:AX483),AX483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:AY483)+AY483>$AT27,$AT27-SUM($AU483:AY483),AY483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:AZ483)+AZ483>$AT27,$AT27-SUM($AU483:AZ483),AZ483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BA483)+BA483>$AT27,$AT27-SUM($AU483:BA483),BA483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BB483)+BB483>$AT27,$AT27-SUM($AU483:BB483),BB483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BC483)+BC483>$AT27,$AT27-SUM($AU483:BC483),BC483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BD483)+BD483>$AT27,$AT27-SUM($AU483:BD483),BD483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BE483)+BE483>$AT27,$AT27-SUM($AU483:BE483),BE483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BF483)+BF483>$AT27,$AT27-SUM($AU483:BF483),BF483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BG483)+BG483>$AT27,$AT27-SUM($AU483:BG483),BG483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BH483)+BH483>$AT27,$AT27-SUM($AU483:BH483),BH483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BI483)+BI483>$AT27,$AT27-SUM($AU483:BI483),BI483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BJ483)+BJ483>$AT27,$AT27-SUM($AU483:BJ483),BJ483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BK483)+BK483>$AT27,$AT27-SUM($AU483:BK483),BK483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BL483)+BL483>$AT27,$AT27-SUM($AU483:BL483),BL483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BM483)+BM483>$AT27,$AT27-SUM($AU483:BM483),BM483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BN483)+BN483>$AT27,$AT27-SUM($AU483:BN483),BN483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BO483)+BO483>$AT27,$AT27-SUM($AU483:BO483),BO483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BP483)+BP483>$AT27,$AT27-SUM($AU483:BP483),BP483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BQ483)+BQ483>$AT27,$AT27-SUM($AU483:BQ483),BQ483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BR483)+BR483>$AT27,$AT27-SUM($AU483:BR483),BR483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BS483)+BS483>$AT27,$AT27-SUM($AU483:BS483),BS483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BT483)+BT483>$AT27,$AT27-SUM($AU483:BT483),BT483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BU483)+BU483>$AT27,$AT27-SUM($AU483:BU483),BU483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BV483)+BV483>$AT27,$AT27-SUM($AU483:BV483),BV483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BW483)+BW483>$AT27,$AT27-SUM($AU483:BW483),BW483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BX483)+BX483>$AT27,$AT27-SUM($AU483:BX483),BX483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BY483)+BY483>$AT27,$AT27-SUM($AU483:BY483),BY483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:BZ483)+BZ483>$AT27,$AT27-SUM($AU483:BZ483),BZ483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:CA483)+CA483>$AT27,$AT27-SUM($AU483:CA483),CA483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:CB483)+CB483>$AT27,$AT27-SUM($AU483:CB483),CB483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:CC483)+CC483>$AT27,$AT27-SUM($AU483:CC483),CC483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:CD483)+CD483>$AT27,$AT27-SUM($AU483:CD483),CD483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:CE483)+CE483>$AT27,$AT27-SUM($AU483:CE483),CE483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:CF483)+CF483>$AT27,$AT27-SUM($AU483:CF483),CF483)","v":1.8497065250000003E-2},{"$f":"IF(SUM($AU483:CG483)+CG483>$AT27,$AT27-SUM($AU483:CG483),CG483)","v":1.8497065249999389E-2},{"$f":"IF(SUM($AU483:CH483)+CH483>$AT27,$AT27-SUM($AU483:CH483),CH483)","v":0},{"$f":"IF(SUM($AU483:CI483)+CI483>$AT27,$AT27-SUM($AU483:CI483),CI483)","v":0},{"$f":"IF(SUM($AU483:CJ483)+CJ483>$AT27,$AT27-SUM($AU483:CJ483),CJ483)","v":0},{"$f":"IF(SUM($AU483:CK483)+CK483>$AT27,$AT27-SUM($AU483:CK483),CK483)","v":0},{"$f":"IF(SUM($AU483:CL483)+CL483>$AT27,$AT27-SUM($AU483:CL483),CL483)","v":0},{"$f":"IF(SUM($AU483:CM483)+CM483>$AT27,$AT27-SUM($AU483:CM483),CM483)","v":0},{"$f":"IF(SUM($AU483:CN483)+CN483>$AT27,$AT27-SUM($AU483:CN483),CN483)","v":0},{"$f":"IF(SUM($AU483:CO483)+CO483>$AT27,$AT27-SUM($AU483:CO483),CO483)","v":0},{"$f":"IF(SUM($AU483:CP483)+CP483>$AT27,$AT27-SUM($AU483:CP483),CP483)","v":0},{"$f":"IF(SUM($AU483:CQ483)+CQ483>$AT27,$AT27-SUM($AU483:CQ483),CQ483)","v":0},{"$f":"IF(SUM($AU483:CR483)+CR483>$AT27,$AT27-SUM($AU483:CR483),CR483)","v":0},{"$f":"IF(SUM($AU483:CS483)+CS483>$AT27,$AT27-SUM($AU483:CS483),CS483)","v":0},{"$f":"IF(SUM($AU483:CT483)+CT483>$AT27,$AT27-SUM($AU483:CT483),CT483)","v":0},{"$f":"IF(SUM($AU483:CU483)+CU483>$AT27,$AT27-SUM($AU483:CU483),CU483)","v":0},{"$f":"IF(SUM($AU483:CV483)+CV483>$AT27,$AT27-SUM($AU483:CV483),CV483)","v":0},{"$f":"IF(SUM($AU483:CW483)+CW483>$AT27,$AT27-SUM($AU483:CW483),CW483)","v":0},{"$f":"IF(SUM($AU483:CX483)+CX483>$AT27,$AT27-SUM($AU483:CX483),CX483)","v":0},{"$f":"IF(SUM($AU483:CY483)+CY483>$AT27,$AT27-SUM($AU483:CY483),CY483)","v":0},{"$f":"IF(SUM($AU483:CZ483)+CZ483>$AT27,$AT27-SUM($AU483:CZ483),CZ483)","v":0},{"$f":"IF(SUM($AU483:DA483)+DA483>$AT27,$AT27-SUM($AU483:DA483),DA483)","v":0},{"$f":"IF(SUM($AU483:DB483)+DB483>$AT27,$AT27-SUM($AU483:DB483),DB483)","v":0},{"$f":"IF(SUM($AU483:DC483)+DC483>$AT27,$AT27-SUM($AU483:DC483),DC483)","v":0},{"$f":"IF(SUM($AU483:DD483)+DD483>$AT27,$AT27-SUM($AU483:DD483),DD483)","v":0},{"$f":"IF(SUM($AU483:DE483)+DE483>$AT27,$AT27-SUM($AU483:DE483),DE483)","v":0},{"$f":"IF(SUM($AU483:DF483)+DF483>$AT27,$AT27-SUM($AU483:DF483),DF483)","v":0},{"$f":"IF(SUM($AU483:DG483)+DG483>$AT27,$AT27-SUM($AU483:DG483),DG483)","v":0},{"$f":"IF(SUM($AU483:DH483)+DH483>$AT27,$AT27-SUM($AU483:DH483),DH483)","v":0},{"$f":"IF(SUM($AU483:DI483)+DI483>$AT27,$AT27-SUM($AU483:DI483),DI483)","v":0},{"$f":"IF(SUM($AU483:DJ483)+DJ483>$AT27,$AT27-SUM($AU483:DJ483),DJ483)","v":0},{"$f":"IF(SUM($AU483:DK483)+DK483>$AT27,$AT27-SUM($AU483:DK483),DK483)","v":0},{"$f":"IF(SUM($AU483:DL483)+DL483>$AT27,$AT27-SUM($AU483:DL483),DL483)","v":0},{"$f":"IF(SUM($AU483:DM483)+DM483>$AT27,$AT27-SUM($AU483:DM483),DM483)","v":0},{"$f":"IF(SUM($AU483:DN483)+DN483>$AT27,$AT27-SUM($AU483:DN483),DN483)","v":0},{"$f":"IF(SUM($AU483:DO483)+DO483>$AT27,$AT27-SUM($AU483:DO483),DO483)","v":0},{"$f":"IF(SUM($AU483:DP483)+DP483>$AT27,$AT27-SUM($AU483:DP483),DP483)","v":0},{"$f":"IF(SUM($AU483:DQ483)+DQ483>$AT27,$AT27-SUM($AU483:DQ483),DQ483)","v":0},{"$f":"IF(SUM($AU483:DR483)+DR483>$AT27,$AT27-SUM($AU483:DR483),DR483)","v":0},{"$f":"IF(SUM($AU483:DS483)+DS483>$AT27,$AT27-SUM($AU483:DS483),DS483)","v":0},{"$f":"IF(SUM($AU483:DT483)+DT483>$AT27,$AT27-SUM($AU483:DT483),DT483)","v":0},{"$f":"IF(SUM($AU483:DU483)+DU483>$AT27,$AT27-SUM($AU483:DU483),DU483)","v":0},{"$f":"IF(SUM($AU483:DV483)+DV483>$AT27,$AT27-SUM($AU483:DV483),DV483)","v":0},{"$f":"IF(SUM($AU483:DW483)+DW483>$AT27,$AT27-SUM($AU483:DW483),DW483)","v":0},{"$f":"IF(SUM($AU483:DX483)+DX483>$AT27,$AT27-SUM($AU483:DX483),DX483)","v":0},{"$f":"IF(SUM($AU483:DY483)+DY483>$AT27,$AT27-SUM($AU483:DY483),DY483)","v":0},{"$f":"IF(SUM($AU483:DZ483)+DZ483>$AT27,$AT27-SUM($AU483:DZ483),DZ483)","v":0},{"$f":"IF(SUM($AU483:EA483)+EA483>$AT27,$AT27-SUM($AU483:EA483),EA483)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AU484:AU484)+AU484>$AT28,$AT28-SUM($AU484:AU484),AU484)","v":0},{"$f":"IF(SUM($AU484:AV484)+AV484>$AT28,$AT28-SUM($AU484:AV484),AV484)","v":0},{"$f":"IF(SUM($AU484:AW484)+AW484>$AT28,$AT28-SUM($AU484:AW484),AW484)","v":0},{"$f":"IF(SUM($AU484:AX484)+AX484>$AT28,$AT28-SUM($AU484:AX484),AX484)","v":0},{"$f":"IF(SUM($AU484:AY484)+AY484>$AT28,$AT28-SUM($AU484:AY484),AY484)","v":0},{"$f":"IF(SUM($AU484:AZ484)+AZ484>$AT28,$AT28-SUM($AU484:AZ484),AZ484)","v":0},{"$f":"IF(SUM($AU484:BA484)+BA484>$AT28,$AT28-SUM($AU484:BA484),BA484)","v":0},{"$f":"IF(SUM($AU484:BB484)+BB484>$AT28,$AT28-SUM($AU484:BB484),BB484)","v":0},{"$f":"IF(SUM($AU484:BC484)+BC484>$AT28,$AT28-SUM($AU484:BC484),BC484)","v":0},{"$f":"IF(SUM($AU484:BD484)+BD484>$AT28,$AT28-SUM($AU484:BD484),BD484)","v":0},{"$f":"IF(SUM($AU484:BE484)+BE484>$AT28,$AT28-SUM($AU484:BE484),BE484)","v":0},{"$f":"IF(SUM($AU484:BF484)+BF484>$AT28,$AT28-SUM($AU484:BF484),BF484)","v":0},{"$f":"IF(SUM($AU484:BG484)+BG484>$AT28,$AT28-SUM($AU484:BG484),BG484)","v":0},{"$f":"IF(SUM($AU484:BH484)+BH484>$AT28,$AT28-SUM($AU484:BH484),BH484)","v":0},{"$f":"IF(SUM($AU484:BI484)+BI484>$AT28,$AT28-SUM($AU484:BI484),BI484)","v":0},{"$f":"IF(SUM($AU484:BJ484)+BJ484>$AT28,$AT28-SUM($AU484:BJ484),BJ484)","v":0},{"$f":"IF(SUM($AU484:BK484)+BK484>$AT28,$AT28-SUM($AU484:BK484),BK484)","v":0},{"$f":"IF(SUM($AU484:BL484)+BL484>$AT28,$AT28-SUM($AU484:BL484),BL484)","v":0},{"$f":"IF(SUM($AU484:BM484)+BM484>$AT28,$AT28-SUM($AU484:BM484),BM484)","v":0},{"$f":"IF(SUM($AU484:BN484)+BN484>$AT28,$AT28-SUM($AU484:BN484),BN484)","v":0},{"$f":"IF(SUM($AU484:BO484)+BO484>$AT28,$AT28-SUM($AU484:BO484),BO484)","v":0},{"$f":"IF(SUM($AU484:BP484)+BP484>$AT28,$AT28-SUM($AU484:BP484),BP484)","v":0},{"$f":"IF(SUM($AU484:BQ484)+BQ484>$AT28,$AT28-SUM($AU484:BQ484),BQ484)","v":0},{"$f":"IF(SUM($AU484:BR484)+BR484>$AT28,$AT28-SUM($AU484:BR484),BR484)","v":0},{"$f":"IF(SUM($AU484:BS484)+BS484>$AT28,$AT28-SUM($AU484:BS484),BS484)","v":0},{"$f":"IF(SUM($AU484:BT484)+BT484>$AT28,$AT28-SUM($AU484:BT484),BT484)","v":0},{"$f":"IF(SUM($AU484:BU484)+BU484>$AT28,$AT28-SUM($AU484:BU484),BU484)","v":0},{"$f":"IF(SUM($AU484:BV484)+BV484>$AT28,$AT28-SUM($AU484:BV484),BV484)","v":0},{"$f":"IF(SUM($AU484:BW484)+BW484>$AT28,$AT28-SUM($AU484:BW484),BW484)","v":0},{"$f":"IF(SUM($AU484:BX484)+BX484>$AT28,$AT28-SUM($AU484:BX484),BX484)","v":0},{"$f":"IF(SUM($AU484:BY484)+BY484>$AT28,$AT28-SUM($AU484:BY484),BY484)","v":0},{"$f":"IF(SUM($AU484:BZ484)+BZ484>$AT28,$AT28-SUM($AU484:BZ484),BZ484)","v":0},{"$f":"IF(SUM($AU484:CA484)+CA484>$AT28,$AT28-SUM($AU484:CA484),CA484)","v":0},{"$f":"IF(SUM($AU484:CB484)+CB484>$AT28,$AT28-SUM($AU484:CB484),CB484)","v":0},{"$f":"IF(SUM($AU484:CC484)+CC484>$AT28,$AT28-SUM($AU484:CC484),CC484)","v":0},{"$f":"IF(SUM($AU484:CD484)+CD484>$AT28,$AT28-SUM($AU484:CD484),CD484)","v":0},{"$f":"IF(SUM($AU484:CE484)+CE484>$AT28,$AT28-SUM($AU484:CE484),CE484)","v":0},{"$f":"IF(SUM($AU484:CF484)+CF484>$AT28,$AT28-SUM($AU484:CF484),CF484)","v":0},{"$f":"IF(SUM($AU484:CG484)+CG484>$AT28,$AT28-SUM($AU484:CG484),CG484)","v":0},{"$f":"IF(SUM($AU484:CH484)+CH484>$AT28,$AT28-SUM($AU484:CH484),CH484)","v":0},{"$f":"IF(SUM($AU484:CI484)+CI484>$AT28,$AT28-SUM($AU484:CI484),CI484)","v":0},{"$f":"IF(SUM($AU484:CJ484)+CJ484>$AT28,$AT28-SUM($AU484:CJ484),CJ484)","v":0},{"$f":"IF(SUM($AU484:CK484)+CK484>$AT28,$AT28-SUM($AU484:CK484),CK484)","v":0},{"$f":"IF(SUM($AU484:CL484)+CL484>$AT28,$AT28-SUM($AU484:CL484),CL484)","v":0},{"$f":"IF(SUM($AU484:CM484)+CM484>$AT28,$AT28-SUM($AU484:CM484),CM484)","v":0},{"$f":"IF(SUM($AU484:CN484)+CN484>$AT28,$AT28-SUM($AU484:CN484),CN484)","v":0},{"$f":"IF(SUM($AU484:CO484)+CO484>$AT28,$AT28-SUM($AU484:CO484),CO484)","v":0},{"$f":"IF(SUM($AU484:CP484)+CP484>$AT28,$AT28-SUM($AU484:CP484),CP484)","v":0},{"$f":"IF(SUM($AU484:CQ484)+CQ484>$AT28,$AT28-SUM($AU484:CQ484),CQ484)","v":0},{"$f":"IF(SUM($AU484:CR484)+CR484>$AT28,$AT28-SUM($AU484:CR484),CR484)","v":0},{"$f":"IF(SUM($AU484:CS484)+CS484>$AT28,$AT28-SUM($AU484:CS484),CS484)","v":0},{"$f":"IF(SUM($AU484:CT484)+CT484>$AT28,$AT28-SUM($AU484:CT484),CT484)","v":0},{"$f":"IF(SUM($AU484:CU484)+CU484>$AT28,$AT28-SUM($AU484:CU484),CU484)","v":0},{"$f":"IF(SUM($AU484:CV484)+CV484>$AT28,$AT28-SUM($AU484:CV484),CV484)","v":0},{"$f":"IF(SUM($AU484:CW484)+CW484>$AT28,$AT28-SUM($AU484:CW484),CW484)","v":0},{"$f":"IF(SUM($AU484:CX484)+CX484>$AT28,$AT28-SUM($AU484:CX484),CX484)","v":0},{"$f":"IF(SUM($AU484:CY484)+CY484>$AT28,$AT28-SUM($AU484:CY484),CY484)","v":0},{"$f":"IF(SUM($AU484:CZ484)+CZ484>$AT28,$AT28-SUM($AU484:CZ484),CZ484)","v":0},{"$f":"IF(SUM($AU484:DA484)+DA484>$AT28,$AT28-SUM($AU484:DA484),DA484)","v":0},{"$f":"IF(SUM($AU484:DB484)+DB484>$AT28,$AT28-SUM($AU484:DB484),DB484)","v":0},{"$f":"IF(SUM($AU484:DC484)+DC484>$AT28,$AT28-SUM($AU484:DC484),DC484)","v":0},{"$f":"IF(SUM($AU484:DD484)+DD484>$AT28,$AT28-SUM($AU484:DD484),DD484)","v":0},{"$f":"IF(SUM($AU484:DE484)+DE484>$AT28,$AT28-SUM($AU484:DE484),DE484)","v":0},{"$f":"IF(SUM($AU484:DF484)+DF484>$AT28,$AT28-SUM($AU484:DF484),DF484)","v":0},{"$f":"IF(SUM($AU484:DG484)+DG484>$AT28,$AT28-SUM($AU484:DG484),DG484)","v":0},{"$f":"IF(SUM($AU484:DH484)+DH484>$AT28,$AT28-SUM($AU484:DH484),DH484)","v":0},{"$f":"IF(SUM($AU484:DI484)+DI484>$AT28,$AT28-SUM($AU484:DI484),DI484)","v":0},{"$f":"IF(SUM($AU484:DJ484)+DJ484>$AT28,$AT28-SUM($AU484:DJ484),DJ484)","v":0},{"$f":"IF(SUM($AU484:DK484)+DK484>$AT28,$AT28-SUM($AU484:DK484),DK484)","v":0},{"$f":"IF(SUM($AU484:DL484)+DL484>$AT28,$AT28-SUM($AU484:DL484),DL484)","v":0},{"$f":"IF(SUM($AU484:DM484)+DM484>$AT28,$AT28-SUM($AU484:DM484),DM484)","v":0},{"$f":"IF(SUM($AU484:DN484)+DN484>$AT28,$AT28-SUM($AU484:DN484),DN484)","v":0},{"$f":"IF(SUM($AU484:DO484)+DO484>$AT28,$AT28-SUM($AU484:DO484),DO484)","v":0},{"$f":"IF(SUM($AU484:DP484)+DP484>$AT28,$AT28-SUM($AU484:DP484),DP484)","v":0},{"$f":"IF(SUM($AU484:DQ484)+DQ484>$AT28,$AT28-SUM($AU484:DQ484),DQ484)","v":0},{"$f":"IF(SUM($AU484:DR484)+DR484>$AT28,$AT28-SUM($AU484:DR484),DR484)","v":0},{"$f":"IF(SUM($AU484:DS484)+DS484>$AT28,$AT28-SUM($AU484:DS484),DS484)","v":0},{"$f":"IF(SUM($AU484:DT484)+DT484>$AT28,$AT28-SUM($AU484:DT484),DT484)","v":0},{"$f":"IF(SUM($AU484:DU484)+DU484>$AT28,$AT28-SUM($AU484:DU484),DU484)","v":0},{"$f":"IF(SUM($AU484:DV484)+DV484>$AT28,$AT28-SUM($AU484:DV484),DV484)","v":0},{"$f":"IF(SUM($AU484:DW484)+DW484>$AT28,$AT28-SUM($AU484:DW484),DW484)","v":0},{"$f":"IF(SUM($AU484:DX484)+DX484>$AT28,$AT28-SUM($AU484:DX484),DX484)","v":0},{"$f":"IF(SUM($AU484:DY484)+DY484>$AT28,$AT28-SUM($AU484:DY484),DY484)","v":0},{"$f":"IF(SUM($AU484:DZ484)+DZ484>$AT28,$AT28-SUM($AU484:DZ484),DZ484)","v":0},{"$f":"IF(SUM($AU484:EA484)+EA484>$AT28,$AT28-SUM($AU484:EA484),EA484)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0976375E-3,{"$f":"IF(SUM($AU485:AU485)+AU485>$AT29,$AT29-SUM($AU485:AU485),AU485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:AV485)+AV485>$AT29,$AT29-SUM($AU485:AV485),AV485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:AW485)+AW485>$AT29,$AT29-SUM($AU485:AW485),AW485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:AX485)+AX485>$AT29,$AT29-SUM($AU485:AX485),AX485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:AY485)+AY485>$AT29,$AT29-SUM($AU485:AY485),AY485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:AZ485)+AZ485>$AT29,$AT29-SUM($AU485:AZ485),AZ485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BA485)+BA485>$AT29,$AT29-SUM($AU485:BA485),BA485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BB485)+BB485>$AT29,$AT29-SUM($AU485:BB485),BB485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BC485)+BC485>$AT29,$AT29-SUM($AU485:BC485),BC485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BD485)+BD485>$AT29,$AT29-SUM($AU485:BD485),BD485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BE485)+BE485>$AT29,$AT29-SUM($AU485:BE485),BE485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BF485)+BF485>$AT29,$AT29-SUM($AU485:BF485),BF485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BG485)+BG485>$AT29,$AT29-SUM($AU485:BG485),BG485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BH485)+BH485>$AT29,$AT29-SUM($AU485:BH485),BH485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BI485)+BI485>$AT29,$AT29-SUM($AU485:BI485),BI485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BJ485)+BJ485>$AT29,$AT29-SUM($AU485:BJ485),BJ485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BK485)+BK485>$AT29,$AT29-SUM($AU485:BK485),BK485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BL485)+BL485>$AT29,$AT29-SUM($AU485:BL485),BL485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BM485)+BM485>$AT29,$AT29-SUM($AU485:BM485),BM485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BN485)+BN485>$AT29,$AT29-SUM($AU485:BN485),BN485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BO485)+BO485>$AT29,$AT29-SUM($AU485:BO485),BO485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BP485)+BP485>$AT29,$AT29-SUM($AU485:BP485),BP485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BQ485)+BQ485>$AT29,$AT29-SUM($AU485:BQ485),BQ485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BR485)+BR485>$AT29,$AT29-SUM($AU485:BR485),BR485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BS485)+BS485>$AT29,$AT29-SUM($AU485:BS485),BS485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BT485)+BT485>$AT29,$AT29-SUM($AU485:BT485),BT485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BU485)+BU485>$AT29,$AT29-SUM($AU485:BU485),BU485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BV485)+BV485>$AT29,$AT29-SUM($AU485:BV485),BV485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BW485)+BW485>$AT29,$AT29-SUM($AU485:BW485),BW485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BX485)+BX485>$AT29,$AT29-SUM($AU485:BX485),BX485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BY485)+BY485>$AT29,$AT29-SUM($AU485:BY485),BY485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:BZ485)+BZ485>$AT29,$AT29-SUM($AU485:BZ485),BZ485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:CA485)+CA485>$AT29,$AT29-SUM($AU485:CA485),CA485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:CB485)+CB485>$AT29,$AT29-SUM($AU485:CB485),CB485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:CC485)+CC485>$AT29,$AT29-SUM($AU485:CC485),CC485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:CD485)+CD485>$AT29,$AT29-SUM($AU485:CD485),CD485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:CE485)+CE485>$AT29,$AT29-SUM($AU485:CE485),CE485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:CF485)+CF485>$AT29,$AT29-SUM($AU485:CF485),CF485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:CG485)+CG485>$AT29,$AT29-SUM($AU485:CG485),CG485)","v":3.0976375E-3},{"$f":"IF(SUM($AU485:CH485)+CH485>$AT29,$AT29-SUM($AU485:CH485),CH485)","v":0},{"$f":"IF(SUM($AU485:CI485)+CI485>$AT29,$AT29-SUM($AU485:CI485),CI485)","v":0},{"$f":"IF(SUM($AU485:CJ485)+CJ485>$AT29,$AT29-SUM($AU485:CJ485),CJ485)","v":0},{"$f":"IF(SUM($AU485:CK485)+CK485>$AT29,$AT29-SUM($AU485:CK485),CK485)","v":0},{"$f":"IF(SUM($AU485:CL485)+CL485>$AT29,$AT29-SUM($AU485:CL485),CL485)","v":0},{"$f":"IF(SUM($AU485:CM485)+CM485>$AT29,$AT29-SUM($AU485:CM485),CM485)","v":0},{"$f":"IF(SUM($AU485:CN485)+CN485>$AT29,$AT29-SUM($AU485:CN485),CN485)","v":0},{"$f":"IF(SUM($AU485:CO485)+CO485>$AT29,$AT29-SUM($AU485:CO485),CO485)","v":0},{"$f":"IF(SUM($AU485:CP485)+CP485>$AT29,$AT29-SUM($AU485:CP485),CP485)","v":0},{"$f":"IF(SUM($AU485:CQ485)+CQ485>$AT29,$AT29-SUM($AU485:CQ485),CQ485)","v":0},{"$f":"IF(SUM($AU485:CR485)+CR485>$AT29,$AT29-SUM($AU485:CR485),CR485)","v":0},{"$f":"IF(SUM($AU485:CS485)+CS485>$AT29,$AT29-SUM($AU485:CS485),CS485)","v":0},{"$f":"IF(SUM($AU485:CT485)+CT485>$AT29,$AT29-SUM($AU485:CT485),CT485)","v":0},{"$f":"IF(SUM($AU485:CU485)+CU485>$AT29,$AT29-SUM($AU485:CU485),CU485)","v":0},{"$f":"IF(SUM($AU485:CV485)+CV485>$AT29,$AT29-SUM($AU485:CV485),CV485)","v":0},{"$f":"IF(SUM($AU485:CW485)+CW485>$AT29,$AT29-SUM($AU485:CW485),CW485)","v":0},{"$f":"IF(SUM($AU485:CX485)+CX485>$AT29,$AT29-SUM($AU485:CX485),CX485)","v":0},{"$f":"IF(SUM($AU485:CY485)+CY485>$AT29,$AT29-SUM($AU485:CY485),CY485)","v":0},{"$f":"IF(SUM($AU485:CZ485)+CZ485>$AT29,$AT29-SUM($AU485:CZ485),CZ485)","v":0},{"$f":"IF(SUM($AU485:DA485)+DA485>$AT29,$AT29-SUM($AU485:DA485),DA485)","v":0},{"$f":"IF(SUM($AU485:DB485)+DB485>$AT29,$AT29-SUM($AU485:DB485),DB485)","v":0},{"$f":"IF(SUM($AU485:DC485)+DC485>$AT29,$AT29-SUM($AU485:DC485),DC485)","v":0},{"$f":"IF(SUM($AU485:DD485)+DD485>$AT29,$AT29-SUM($AU485:DD485),DD485)","v":0},{"$f":"IF(SUM($AU485:DE485)+DE485>$AT29,$AT29-SUM($AU485:DE485),DE485)","v":0},{"$f":"IF(SUM($AU485:DF485)+DF485>$AT29,$AT29-SUM($AU485:DF485),DF485)","v":0},{"$f":"IF(SUM($AU485:DG485)+DG485>$AT29,$AT29-SUM($AU485:DG485),DG485)","v":0},{"$f":"IF(SUM($AU485:DH485)+DH485>$AT29,$AT29-SUM($AU485:DH485),DH485)","v":0},{"$f":"IF(SUM($AU485:DI485)+DI485>$AT29,$AT29-SUM($AU485:DI485),DI485)","v":0},{"$f":"IF(SUM($AU485:DJ485)+DJ485>$AT29,$AT29-SUM($AU485:DJ485),DJ485)","v":0},{"$f":"IF(SUM($AU485:DK485)+DK485>$AT29,$AT29-SUM($AU485:DK485),DK485)","v":0},{"$f":"IF(SUM($AU485:DL485)+DL485>$AT29,$AT29-SUM($AU485:DL485),DL485)","v":0},{"$f":"IF(SUM($AU485:DM485)+DM485>$AT29,$AT29-SUM($AU485:DM485),DM485)","v":0},{"$f":"IF(SUM($AU485:DN485)+DN485>$AT29,$AT29-SUM($AU485:DN485),DN485)","v":0},{"$f":"IF(SUM($AU485:DO485)+DO485>$AT29,$AT29-SUM($AU485:DO485),DO485)","v":0},{"$f":"IF(SUM($AU485:DP485)+DP485>$AT29,$AT29-SUM($AU485:DP485),DP485)","v":0},{"$f":"IF(SUM($AU485:DQ485)+DQ485>$AT29,$AT29-SUM($AU485:DQ485),DQ485)","v":0},{"$f":"IF(SUM($AU485:DR485)+DR485>$AT29,$AT29-SUM($AU485:DR485),DR485)","v":0},{"$f":"IF(SUM($AU485:DS485)+DS485>$AT29,$AT29-SUM($AU485:DS485),DS485)","v":0},{"$f":"IF(SUM($AU485:DT485)+DT485>$AT29,$AT29-SUM($AU485:DT485),DT485)","v":0},{"$f":"IF(SUM($AU485:DU485)+DU485>$AT29,$AT29-SUM($AU485:DU485),DU485)","v":0},{"$f":"IF(SUM($AU485:DV485)+DV485>$AT29,$AT29-SUM($AU485:DV485),DV485)","v":0},{"$f":"IF(SUM($AU485:DW485)+DW485>$AT29,$AT29-SUM($AU485:DW485),DW485)","v":0},{"$f":"IF(SUM($AU485:DX485)+DX485>$AT29,$AT29-SUM($AU485:DX485),DX485)","v":0},{"$f":"IF(SUM($AU485:DY485)+DY485>$AT29,$AT29-SUM($AU485:DY485),DY485)","v":0},{"$f":"IF(SUM($AU485:DZ485)+DZ485>$AT29,$AT29-SUM($AU485:DZ485),DZ485)","v":0},{"$f":"IF(SUM($AU485:EA485)+EA485>$AT29,$AT29-SUM($AU485:EA485),EA485)","v":0}]
[]
[null,"Depreciation:  2009 Q3 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU22/$F489","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:AV489)+AV489>$AU22,$AU22-SUM($AV489:AV489),AV489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:AW489)+AW489>$AU22,$AU22-SUM($AV489:AW489),AW489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:AX489)+AX489>$AU22,$AU22-SUM($AV489:AX489),AX489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:AY489)+AY489>$AU22,$AU22-SUM($AV489:AY489),AY489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:AZ489)+AZ489>$AU22,$AU22-SUM($AV489:AZ489),AZ489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BA489)+BA489>$AU22,$AU22-SUM($AV489:BA489),BA489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BB489)+BB489>$AU22,$AU22-SUM($AV489:BB489),BB489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BC489)+BC489>$AU22,$AU22-SUM($AV489:BC489),BC489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BD489)+BD489>$AU22,$AU22-SUM($AV489:BD489),BD489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BE489)+BE489>$AU22,$AU22-SUM($AV489:BE489),BE489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BF489)+BF489>$AU22,$AU22-SUM($AV489:BF489),BF489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BG489)+BG489>$AU22,$AU22-SUM($AV489:BG489),BG489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BH489)+BH489>$AU22,$AU22-SUM($AV489:BH489),BH489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BI489)+BI489>$AU22,$AU22-SUM($AV489:BI489),BI489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BJ489)+BJ489>$AU22,$AU22-SUM($AV489:BJ489),BJ489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BK489)+BK489>$AU22,$AU22-SUM($AV489:BK489),BK489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BL489)+BL489>$AU22,$AU22-SUM($AV489:BL489),BL489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BM489)+BM489>$AU22,$AU22-SUM($AV489:BM489),BM489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BN489)+BN489>$AU22,$AU22-SUM($AV489:BN489),BN489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BO489)+BO489>$AU22,$AU22-SUM($AV489:BO489),BO489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BP489)+BP489>$AU22,$AU22-SUM($AV489:BP489),BP489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BQ489)+BQ489>$AU22,$AU22-SUM($AV489:BQ489),BQ489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BR489)+BR489>$AU22,$AU22-SUM($AV489:BR489),BR489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BS489)+BS489>$AU22,$AU22-SUM($AV489:BS489),BS489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BT489)+BT489>$AU22,$AU22-SUM($AV489:BT489),BT489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BU489)+BU489>$AU22,$AU22-SUM($AV489:BU489),BU489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BV489)+BV489>$AU22,$AU22-SUM($AV489:BV489),BV489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BW489)+BW489>$AU22,$AU22-SUM($AV489:BW489),BW489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BX489)+BX489>$AU22,$AU22-SUM($AV489:BX489),BX489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BY489)+BY489>$AU22,$AU22-SUM($AV489:BY489),BY489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:BZ489)+BZ489>$AU22,$AU22-SUM($AV489:BZ489),BZ489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CA489)+CA489>$AU22,$AU22-SUM($AV489:CA489),CA489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CB489)+CB489>$AU22,$AU22-SUM($AV489:CB489),CB489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CC489)+CC489>$AU22,$AU22-SUM($AV489:CC489),CC489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CD489)+CD489>$AU22,$AU22-SUM($AV489:CD489),CD489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CE489)+CE489>$AU22,$AU22-SUM($AV489:CE489),CE489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CF489)+CF489>$AU22,$AU22-SUM($AV489:CF489),CF489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CG489)+CG489>$AU22,$AU22-SUM($AV489:CG489),CG489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CH489)+CH489>$AU22,$AU22-SUM($AV489:CH489),CH489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CI489)+CI489>$AU22,$AU22-SUM($AV489:CI489),CI489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CJ489)+CJ489>$AU22,$AU22-SUM($AV489:CJ489),CJ489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CK489)+CK489>$AU22,$AU22-SUM($AV489:CK489),CK489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CL489)+CL489>$AU22,$AU22-SUM($AV489:CL489),CL489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CM489)+CM489>$AU22,$AU22-SUM($AV489:CM489),CM489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CN489)+CN489>$AU22,$AU22-SUM($AV489:CN489),CN489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CO489)+CO489>$AU22,$AU22-SUM($AV489:CO489),CO489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CP489)+CP489>$AU22,$AU22-SUM($AV489:CP489),CP489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CQ489)+CQ489>$AU22,$AU22-SUM($AV489:CQ489),CQ489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CR489)+CR489>$AU22,$AU22-SUM($AV489:CR489),CR489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CS489)+CS489>$AU22,$AU22-SUM($AV489:CS489),CS489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CT489)+CT489>$AU22,$AU22-SUM($AV489:CT489),CT489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CU489)+CU489>$AU22,$AU22-SUM($AV489:CU489),CU489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CV489)+CV489>$AU22,$AU22-SUM($AV489:CV489),CV489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CW489)+CW489>$AU22,$AU22-SUM($AV489:CW489),CW489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CX489)+CX489>$AU22,$AU22-SUM($AV489:CX489),CX489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CY489)+CY489>$AU22,$AU22-SUM($AV489:CY489),CY489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:CZ489)+CZ489>$AU22,$AU22-SUM($AV489:CZ489),CZ489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DA489)+DA489>$AU22,$AU22-SUM($AV489:DA489),DA489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DB489)+DB489>$AU22,$AU22-SUM($AV489:DB489),DB489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DC489)+DC489>$AU22,$AU22-SUM($AV489:DC489),DC489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DD489)+DD489>$AU22,$AU22-SUM($AV489:DD489),DD489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DE489)+DE489>$AU22,$AU22-SUM($AV489:DE489),DE489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DF489)+DF489>$AU22,$AU22-SUM($AV489:DF489),DF489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DG489)+DG489>$AU22,$AU22-SUM($AV489:DG489),DG489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DH489)+DH489>$AU22,$AU22-SUM($AV489:DH489),DH489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DI489)+DI489>$AU22,$AU22-SUM($AV489:DI489),DI489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DJ489)+DJ489>$AU22,$AU22-SUM($AV489:DJ489),DJ489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DK489)+DK489>$AU22,$AU22-SUM($AV489:DK489),DK489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DL489)+DL489>$AU22,$AU22-SUM($AV489:DL489),DL489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DM489)+DM489>$AU22,$AU22-SUM($AV489:DM489),DM489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DN489)+DN489>$AU22,$AU22-SUM($AV489:DN489),DN489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DO489)+DO489>$AU22,$AU22-SUM($AV489:DO489),DO489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DP489)+DP489>$AU22,$AU22-SUM($AV489:DP489),DP489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DQ489)+DQ489>$AU22,$AU22-SUM($AV489:DQ489),DQ489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DR489)+DR489>$AU22,$AU22-SUM($AV489:DR489),DR489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DS489)+DS489>$AU22,$AU22-SUM($AV489:DS489),DS489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DT489)+DT489>$AU22,$AU22-SUM($AV489:DT489),DT489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DU489)+DU489>$AU22,$AU22-SUM($AV489:DU489),DU489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DV489)+DV489>$AU22,$AU22-SUM($AV489:DV489),DV489)","v":1.0703574999999998E-4},{"$f":"IF(SUM($AV489:DW489)+DW489>$AU22,$AU22-SUM($AV489:DW489),DW489)","v":8.6736173798840355E-18},{"$f":"IF(SUM($AV489:DX489)+DX489>$AU22,$AU22-SUM($AV489:DX489),DX489)","v":0},{"$f":"IF(SUM($AV489:DY489)+DY489>$AU22,$AU22-SUM($AV489:DY489),DY489)","v":0},{"$f":"IF(SUM($AV489:DZ489)+DZ489>$AU22,$AU22-SUM($AV489:DZ489),DZ489)","v":0},{"$f":"IF(SUM($AV489:EA489)+EA489>$AU22,$AU22-SUM($AV489:EA489),EA489)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AV490:AV490)+AV490>$AU23,$AU23-SUM($AV490:AV490),AV490)","v":0},{"$f":"IF(SUM($AV490:AW490)+AW490>$AU23,$AU23-SUM($AV490:AW490),AW490)","v":0},{"$f":"IF(SUM($AV490:AX490)+AX490>$AU23,$AU23-SUM($AV490:AX490),AX490)","v":0},{"$f":"IF(SUM($AV490:AY490)+AY490>$AU23,$AU23-SUM($AV490:AY490),AY490)","v":0},{"$f":"IF(SUM($AV490:AZ490)+AZ490>$AU23,$AU23-SUM($AV490:AZ490),AZ490)","v":0},{"$f":"IF(SUM($AV490:BA490)+BA490>$AU23,$AU23-SUM($AV490:BA490),BA490)","v":0},{"$f":"IF(SUM($AV490:BB490)+BB490>$AU23,$AU23-SUM($AV490:BB490),BB490)","v":0},{"$f":"IF(SUM($AV490:BC490)+BC490>$AU23,$AU23-SUM($AV490:BC490),BC490)","v":0},{"$f":"IF(SUM($AV490:BD490)+BD490>$AU23,$AU23-SUM($AV490:BD490),BD490)","v":0},{"$f":"IF(SUM($AV490:BE490)+BE490>$AU23,$AU23-SUM($AV490:BE490),BE490)","v":0},{"$f":"IF(SUM($AV490:BF490)+BF490>$AU23,$AU23-SUM($AV490:BF490),BF490)","v":0},{"$f":"IF(SUM($AV490:BG490)+BG490>$AU23,$AU23-SUM($AV490:BG490),BG490)","v":0},{"$f":"IF(SUM($AV490:BH490)+BH490>$AU23,$AU23-SUM($AV490:BH490),BH490)","v":0},{"$f":"IF(SUM($AV490:BI490)+BI490>$AU23,$AU23-SUM($AV490:BI490),BI490)","v":0},{"$f":"IF(SUM($AV490:BJ490)+BJ490>$AU23,$AU23-SUM($AV490:BJ490),BJ490)","v":0},{"$f":"IF(SUM($AV490:BK490)+BK490>$AU23,$AU23-SUM($AV490:BK490),BK490)","v":0},{"$f":"IF(SUM($AV490:BL490)+BL490>$AU23,$AU23-SUM($AV490:BL490),BL490)","v":0},{"$f":"IF(SUM($AV490:BM490)+BM490>$AU23,$AU23-SUM($AV490:BM490),BM490)","v":0},{"$f":"IF(SUM($AV490:BN490)+BN490>$AU23,$AU23-SUM($AV490:BN490),BN490)","v":0},{"$f":"IF(SUM($AV490:BO490)+BO490>$AU23,$AU23-SUM($AV490:BO490),BO490)","v":0},{"$f":"IF(SUM($AV490:BP490)+BP490>$AU23,$AU23-SUM($AV490:BP490),BP490)","v":0},{"$f":"IF(SUM($AV490:BQ490)+BQ490>$AU23,$AU23-SUM($AV490:BQ490),BQ490)","v":0},{"$f":"IF(SUM($AV490:BR490)+BR490>$AU23,$AU23-SUM($AV490:BR490),BR490)","v":0},{"$f":"IF(SUM($AV490:BS490)+BS490>$AU23,$AU23-SUM($AV490:BS490),BS490)","v":0},{"$f":"IF(SUM($AV490:BT490)+BT490>$AU23,$AU23-SUM($AV490:BT490),BT490)","v":0},{"$f":"IF(SUM($AV490:BU490)+BU490>$AU23,$AU23-SUM($AV490:BU490),BU490)","v":0},{"$f":"IF(SUM($AV490:BV490)+BV490>$AU23,$AU23-SUM($AV490:BV490),BV490)","v":0},{"$f":"IF(SUM($AV490:BW490)+BW490>$AU23,$AU23-SUM($AV490:BW490),BW490)","v":0},{"$f":"IF(SUM($AV490:BX490)+BX490>$AU23,$AU23-SUM($AV490:BX490),BX490)","v":0},{"$f":"IF(SUM($AV490:BY490)+BY490>$AU23,$AU23-SUM($AV490:BY490),BY490)","v":0},{"$f":"IF(SUM($AV490:BZ490)+BZ490>$AU23,$AU23-SUM($AV490:BZ490),BZ490)","v":0},{"$f":"IF(SUM($AV490:CA490)+CA490>$AU23,$AU23-SUM($AV490:CA490),CA490)","v":0},{"$f":"IF(SUM($AV490:CB490)+CB490>$AU23,$AU23-SUM($AV490:CB490),CB490)","v":0},{"$f":"IF(SUM($AV490:CC490)+CC490>$AU23,$AU23-SUM($AV490:CC490),CC490)","v":0},{"$f":"IF(SUM($AV490:CD490)+CD490>$AU23,$AU23-SUM($AV490:CD490),CD490)","v":0},{"$f":"IF(SUM($AV490:CE490)+CE490>$AU23,$AU23-SUM($AV490:CE490),CE490)","v":0},{"$f":"IF(SUM($AV490:CF490)+CF490>$AU23,$AU23-SUM($AV490:CF490),CF490)","v":0},{"$f":"IF(SUM($AV490:CG490)+CG490>$AU23,$AU23-SUM($AV490:CG490),CG490)","v":0},{"$f":"IF(SUM($AV490:CH490)+CH490>$AU23,$AU23-SUM($AV490:CH490),CH490)","v":0},{"$f":"IF(SUM($AV490:CI490)+CI490>$AU23,$AU23-SUM($AV490:CI490),CI490)","v":0},{"$f":"IF(SUM($AV490:CJ490)+CJ490>$AU23,$AU23-SUM($AV490:CJ490),CJ490)","v":0},{"$f":"IF(SUM($AV490:CK490)+CK490>$AU23,$AU23-SUM($AV490:CK490),CK490)","v":0},{"$f":"IF(SUM($AV490:CL490)+CL490>$AU23,$AU23-SUM($AV490:CL490),CL490)","v":0},{"$f":"IF(SUM($AV490:CM490)+CM490>$AU23,$AU23-SUM($AV490:CM490),CM490)","v":0},{"$f":"IF(SUM($AV490:CN490)+CN490>$AU23,$AU23-SUM($AV490:CN490),CN490)","v":0},{"$f":"IF(SUM($AV490:CO490)+CO490>$AU23,$AU23-SUM($AV490:CO490),CO490)","v":0},{"$f":"IF(SUM($AV490:CP490)+CP490>$AU23,$AU23-SUM($AV490:CP490),CP490)","v":0},{"$f":"IF(SUM($AV490:CQ490)+CQ490>$AU23,$AU23-SUM($AV490:CQ490),CQ490)","v":0},{"$f":"IF(SUM($AV490:CR490)+CR490>$AU23,$AU23-SUM($AV490:CR490),CR490)","v":0},{"$f":"IF(SUM($AV490:CS490)+CS490>$AU23,$AU23-SUM($AV490:CS490),CS490)","v":0},{"$f":"IF(SUM($AV490:CT490)+CT490>$AU23,$AU23-SUM($AV490:CT490),CT490)","v":0},{"$f":"IF(SUM($AV490:CU490)+CU490>$AU23,$AU23-SUM($AV490:CU490),CU490)","v":0},{"$f":"IF(SUM($AV490:CV490)+CV490>$AU23,$AU23-SUM($AV490:CV490),CV490)","v":0},{"$f":"IF(SUM($AV490:CW490)+CW490>$AU23,$AU23-SUM($AV490:CW490),CW490)","v":0},{"$f":"IF(SUM($AV490:CX490)+CX490>$AU23,$AU23-SUM($AV490:CX490),CX490)","v":0},{"$f":"IF(SUM($AV490:CY490)+CY490>$AU23,$AU23-SUM($AV490:CY490),CY490)","v":0},{"$f":"IF(SUM($AV490:CZ490)+CZ490>$AU23,$AU23-SUM($AV490:CZ490),CZ490)","v":0},{"$f":"IF(SUM($AV490:DA490)+DA490>$AU23,$AU23-SUM($AV490:DA490),DA490)","v":0},{"$f":"IF(SUM($AV490:DB490)+DB490>$AU23,$AU23-SUM($AV490:DB490),DB490)","v":0},{"$f":"IF(SUM($AV490:DC490)+DC490>$AU23,$AU23-SUM($AV490:DC490),DC490)","v":0},{"$f":"IF(SUM($AV490:DD490)+DD490>$AU23,$AU23-SUM($AV490:DD490),DD490)","v":0},{"$f":"IF(SUM($AV490:DE490)+DE490>$AU23,$AU23-SUM($AV490:DE490),DE490)","v":0},{"$f":"IF(SUM($AV490:DF490)+DF490>$AU23,$AU23-SUM($AV490:DF490),DF490)","v":0},{"$f":"IF(SUM($AV490:DG490)+DG490>$AU23,$AU23-SUM($AV490:DG490),DG490)","v":0},{"$f":"IF(SUM($AV490:DH490)+DH490>$AU23,$AU23-SUM($AV490:DH490),DH490)","v":0},{"$f":"IF(SUM($AV490:DI490)+DI490>$AU23,$AU23-SUM($AV490:DI490),DI490)","v":0},{"$f":"IF(SUM($AV490:DJ490)+DJ490>$AU23,$AU23-SUM($AV490:DJ490),DJ490)","v":0},{"$f":"IF(SUM($AV490:DK490)+DK490>$AU23,$AU23-SUM($AV490:DK490),DK490)","v":0},{"$f":"IF(SUM($AV490:DL490)+DL490>$AU23,$AU23-SUM($AV490:DL490),DL490)","v":0},{"$f":"IF(SUM($AV490:DM490)+DM490>$AU23,$AU23-SUM($AV490:DM490),DM490)","v":0},{"$f":"IF(SUM($AV490:DN490)+DN490>$AU23,$AU23-SUM($AV490:DN490),DN490)","v":0},{"$f":"IF(SUM($AV490:DO490)+DO490>$AU23,$AU23-SUM($AV490:DO490),DO490)","v":0},{"$f":"IF(SUM($AV490:DP490)+DP490>$AU23,$AU23-SUM($AV490:DP490),DP490)","v":0},{"$f":"IF(SUM($AV490:DQ490)+DQ490>$AU23,$AU23-SUM($AV490:DQ490),DQ490)","v":0},{"$f":"IF(SUM($AV490:DR490)+DR490>$AU23,$AU23-SUM($AV490:DR490),DR490)","v":0},{"$f":"IF(SUM($AV490:DS490)+DS490>$AU23,$AU23-SUM($AV490:DS490),DS490)","v":0},{"$f":"IF(SUM($AV490:DT490)+DT490>$AU23,$AU23-SUM($AV490:DT490),DT490)","v":0},{"$f":"IF(SUM($AV490:DU490)+DU490>$AU23,$AU23-SUM($AV490:DU490),DU490)","v":0},{"$f":"IF(SUM($AV490:DV490)+DV490>$AU23,$AU23-SUM($AV490:DV490),DV490)","v":0},{"$f":"IF(SUM($AV490:DW490)+DW490>$AU23,$AU23-SUM($AV490:DW490),DW490)","v":0},{"$f":"IF(SUM($AV490:DX490)+DX490>$AU23,$AU23-SUM($AV490:DX490),DX490)","v":0},{"$f":"IF(SUM($AV490:DY490)+DY490>$AU23,$AU23-SUM($AV490:DY490),DY490)","v":0},{"$f":"IF(SUM($AV490:DZ490)+DZ490>$AU23,$AU23-SUM($AV490:DZ490),DZ490)","v":0},{"$f":"IF(SUM($AV490:EA490)+EA490>$AU23,$AU23-SUM($AV490:EA490),EA490)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4343000000000001E-5,{"$f":"IF(SUM($AV491:AV491)+AV491>$AU24,$AU24-SUM($AV491:AV491),AV491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:AW491)+AW491>$AU24,$AU24-SUM($AV491:AW491),AW491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:AX491)+AX491>$AU24,$AU24-SUM($AV491:AX491),AX491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:AY491)+AY491>$AU24,$AU24-SUM($AV491:AY491),AY491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:AZ491)+AZ491>$AU24,$AU24-SUM($AV491:AZ491),AZ491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BA491)+BA491>$AU24,$AU24-SUM($AV491:BA491),BA491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BB491)+BB491>$AU24,$AU24-SUM($AV491:BB491),BB491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BC491)+BC491>$AU24,$AU24-SUM($AV491:BC491),BC491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BD491)+BD491>$AU24,$AU24-SUM($AV491:BD491),BD491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BE491)+BE491>$AU24,$AU24-SUM($AV491:BE491),BE491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BF491)+BF491>$AU24,$AU24-SUM($AV491:BF491),BF491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BG491)+BG491>$AU24,$AU24-SUM($AV491:BG491),BG491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BH491)+BH491>$AU24,$AU24-SUM($AV491:BH491),BH491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BI491)+BI491>$AU24,$AU24-SUM($AV491:BI491),BI491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BJ491)+BJ491>$AU24,$AU24-SUM($AV491:BJ491),BJ491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BK491)+BK491>$AU24,$AU24-SUM($AV491:BK491),BK491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BL491)+BL491>$AU24,$AU24-SUM($AV491:BL491),BL491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BM491)+BM491>$AU24,$AU24-SUM($AV491:BM491),BM491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BN491)+BN491>$AU24,$AU24-SUM($AV491:BN491),BN491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BO491)+BO491>$AU24,$AU24-SUM($AV491:BO491),BO491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BP491)+BP491>$AU24,$AU24-SUM($AV491:BP491),BP491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BQ491)+BQ491>$AU24,$AU24-SUM($AV491:BQ491),BQ491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BR491)+BR491>$AU24,$AU24-SUM($AV491:BR491),BR491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BS491)+BS491>$AU24,$AU24-SUM($AV491:BS491),BS491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BT491)+BT491>$AU24,$AU24-SUM($AV491:BT491),BT491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BU491)+BU491>$AU24,$AU24-SUM($AV491:BU491),BU491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BV491)+BV491>$AU24,$AU24-SUM($AV491:BV491),BV491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BW491)+BW491>$AU24,$AU24-SUM($AV491:BW491),BW491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BX491)+BX491>$AU24,$AU24-SUM($AV491:BX491),BX491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BY491)+BY491>$AU24,$AU24-SUM($AV491:BY491),BY491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:BZ491)+BZ491>$AU24,$AU24-SUM($AV491:BZ491),BZ491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CA491)+CA491>$AU24,$AU24-SUM($AV491:CA491),CA491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CB491)+CB491>$AU24,$AU24-SUM($AV491:CB491),CB491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CC491)+CC491>$AU24,$AU24-SUM($AV491:CC491),CC491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CD491)+CD491>$AU24,$AU24-SUM($AV491:CD491),CD491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CE491)+CE491>$AU24,$AU24-SUM($AV491:CE491),CE491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CF491)+CF491>$AU24,$AU24-SUM($AV491:CF491),CF491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CG491)+CG491>$AU24,$AU24-SUM($AV491:CG491),CG491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CH491)+CH491>$AU24,$AU24-SUM($AV491:CH491),CH491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CI491)+CI491>$AU24,$AU24-SUM($AV491:CI491),CI491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CJ491)+CJ491>$AU24,$AU24-SUM($AV491:CJ491),CJ491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CK491)+CK491>$AU24,$AU24-SUM($AV491:CK491),CK491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CL491)+CL491>$AU24,$AU24-SUM($AV491:CL491),CL491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CM491)+CM491>$AU24,$AU24-SUM($AV491:CM491),CM491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CN491)+CN491>$AU24,$AU24-SUM($AV491:CN491),CN491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CO491)+CO491>$AU24,$AU24-SUM($AV491:CO491),CO491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CP491)+CP491>$AU24,$AU24-SUM($AV491:CP491),CP491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CQ491)+CQ491>$AU24,$AU24-SUM($AV491:CQ491),CQ491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CR491)+CR491>$AU24,$AU24-SUM($AV491:CR491),CR491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CS491)+CS491>$AU24,$AU24-SUM($AV491:CS491),CS491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CT491)+CT491>$AU24,$AU24-SUM($AV491:CT491),CT491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CU491)+CU491>$AU24,$AU24-SUM($AV491:CU491),CU491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CV491)+CV491>$AU24,$AU24-SUM($AV491:CV491),CV491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CW491)+CW491>$AU24,$AU24-SUM($AV491:CW491),CW491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CX491)+CX491>$AU24,$AU24-SUM($AV491:CX491),CX491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CY491)+CY491>$AU24,$AU24-SUM($AV491:CY491),CY491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:CZ491)+CZ491>$AU24,$AU24-SUM($AV491:CZ491),CZ491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DA491)+DA491>$AU24,$AU24-SUM($AV491:DA491),DA491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DB491)+DB491>$AU24,$AU24-SUM($AV491:DB491),DB491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DC491)+DC491>$AU24,$AU24-SUM($AV491:DC491),DC491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DD491)+DD491>$AU24,$AU24-SUM($AV491:DD491),DD491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DE491)+DE491>$AU24,$AU24-SUM($AV491:DE491),DE491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DF491)+DF491>$AU24,$AU24-SUM($AV491:DF491),DF491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DG491)+DG491>$AU24,$AU24-SUM($AV491:DG491),DG491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DH491)+DH491>$AU24,$AU24-SUM($AV491:DH491),DH491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DI491)+DI491>$AU24,$AU24-SUM($AV491:DI491),DI491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DJ491)+DJ491>$AU24,$AU24-SUM($AV491:DJ491),DJ491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DK491)+DK491>$AU24,$AU24-SUM($AV491:DK491),DK491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DL491)+DL491>$AU24,$AU24-SUM($AV491:DL491),DL491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DM491)+DM491>$AU24,$AU24-SUM($AV491:DM491),DM491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DN491)+DN491>$AU24,$AU24-SUM($AV491:DN491),DN491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DO491)+DO491>$AU24,$AU24-SUM($AV491:DO491),DO491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DP491)+DP491>$AU24,$AU24-SUM($AV491:DP491),DP491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DQ491)+DQ491>$AU24,$AU24-SUM($AV491:DQ491),DQ491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DR491)+DR491>$AU24,$AU24-SUM($AV491:DR491),DR491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DS491)+DS491>$AU24,$AU24-SUM($AV491:DS491),DS491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DT491)+DT491>$AU24,$AU24-SUM($AV491:DT491),DT491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DU491)+DU491>$AU24,$AU24-SUM($AV491:DU491),DU491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DV491)+DV491>$AU24,$AU24-SUM($AV491:DV491),DV491)","v":2.4343000000000001E-5},{"$f":"IF(SUM($AV491:DW491)+DW491>$AU24,$AU24-SUM($AV491:DW491),DW491)","v":-1.0842021724855044E-18},{"$f":"IF(SUM($AV491:DX491)+DX491>$AU24,$AU24-SUM($AV491:DX491),DX491)","v":-1.0842021724855044E-18},{"$f":"IF(SUM($AV491:DY491)+DY491>$AU24,$AU24-SUM($AV491:DY491),DY491)","v":-1.0842021724855044E-18},{"$f":"IF(SUM($AV491:DZ491)+DZ491>$AU24,$AU24-SUM($AV491:DZ491),DZ491)","v":-1.0842021724855044E-18},{"$f":"IF(SUM($AV491:EA491)+EA491>$AU24,$AU24-SUM($AV491:EA491),EA491)","v":-1.0842021724855044E-18}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AV492:AV492)+AV492>$AU25,$AU25-SUM($AV492:AV492),AV492)","v":0},{"$f":"IF(SUM($AV492:AW492)+AW492>$AU25,$AU25-SUM($AV492:AW492),AW492)","v":0},{"$f":"IF(SUM($AV492:AX492)+AX492>$AU25,$AU25-SUM($AV492:AX492),AX492)","v":0},{"$f":"IF(SUM($AV492:AY492)+AY492>$AU25,$AU25-SUM($AV492:AY492),AY492)","v":0},{"$f":"IF(SUM($AV492:AZ492)+AZ492>$AU25,$AU25-SUM($AV492:AZ492),AZ492)","v":0},{"$f":"IF(SUM($AV492:BA492)+BA492>$AU25,$AU25-SUM($AV492:BA492),BA492)","v":0},{"$f":"IF(SUM($AV492:BB492)+BB492>$AU25,$AU25-SUM($AV492:BB492),BB492)","v":0},{"$f":"IF(SUM($AV492:BC492)+BC492>$AU25,$AU25-SUM($AV492:BC492),BC492)","v":0},{"$f":"IF(SUM($AV492:BD492)+BD492>$AU25,$AU25-SUM($AV492:BD492),BD492)","v":0},{"$f":"IF(SUM($AV492:BE492)+BE492>$AU25,$AU25-SUM($AV492:BE492),BE492)","v":0},{"$f":"IF(SUM($AV492:BF492)+BF492>$AU25,$AU25-SUM($AV492:BF492),BF492)","v":0},{"$f":"IF(SUM($AV492:BG492)+BG492>$AU25,$AU25-SUM($AV492:BG492),BG492)","v":0},{"$f":"IF(SUM($AV492:BH492)+BH492>$AU25,$AU25-SUM($AV492:BH492),BH492)","v":0},{"$f":"IF(SUM($AV492:BI492)+BI492>$AU25,$AU25-SUM($AV492:BI492),BI492)","v":0},{"$f":"IF(SUM($AV492:BJ492)+BJ492>$AU25,$AU25-SUM($AV492:BJ492),BJ492)","v":0},{"$f":"IF(SUM($AV492:BK492)+BK492>$AU25,$AU25-SUM($AV492:BK492),BK492)","v":0},{"$f":"IF(SUM($AV492:BL492)+BL492>$AU25,$AU25-SUM($AV492:BL492),BL492)","v":0},{"$f":"IF(SUM($AV492:BM492)+BM492>$AU25,$AU25-SUM($AV492:BM492),BM492)","v":0},{"$f":"IF(SUM($AV492:BN492)+BN492>$AU25,$AU25-SUM($AV492:BN492),BN492)","v":0},{"$f":"IF(SUM($AV492:BO492)+BO492>$AU25,$AU25-SUM($AV492:BO492),BO492)","v":0},{"$f":"IF(SUM($AV492:BP492)+BP492>$AU25,$AU25-SUM($AV492:BP492),BP492)","v":0},{"$f":"IF(SUM($AV492:BQ492)+BQ492>$AU25,$AU25-SUM($AV492:BQ492),BQ492)","v":0},{"$f":"IF(SUM($AV492:BR492)+BR492>$AU25,$AU25-SUM($AV492:BR492),BR492)","v":0},{"$f":"IF(SUM($AV492:BS492)+BS492>$AU25,$AU25-SUM($AV492:BS492),BS492)","v":0},{"$f":"IF(SUM($AV492:BT492)+BT492>$AU25,$AU25-SUM($AV492:BT492),BT492)","v":0},{"$f":"IF(SUM($AV492:BU492)+BU492>$AU25,$AU25-SUM($AV492:BU492),BU492)","v":0},{"$f":"IF(SUM($AV492:BV492)+BV492>$AU25,$AU25-SUM($AV492:BV492),BV492)","v":0},{"$f":"IF(SUM($AV492:BW492)+BW492>$AU25,$AU25-SUM($AV492:BW492),BW492)","v":0},{"$f":"IF(SUM($AV492:BX492)+BX492>$AU25,$AU25-SUM($AV492:BX492),BX492)","v":0},{"$f":"IF(SUM($AV492:BY492)+BY492>$AU25,$AU25-SUM($AV492:BY492),BY492)","v":0},{"$f":"IF(SUM($AV492:BZ492)+BZ492>$AU25,$AU25-SUM($AV492:BZ492),BZ492)","v":0},{"$f":"IF(SUM($AV492:CA492)+CA492>$AU25,$AU25-SUM($AV492:CA492),CA492)","v":0},{"$f":"IF(SUM($AV492:CB492)+CB492>$AU25,$AU25-SUM($AV492:CB492),CB492)","v":0},{"$f":"IF(SUM($AV492:CC492)+CC492>$AU25,$AU25-SUM($AV492:CC492),CC492)","v":0},{"$f":"IF(SUM($AV492:CD492)+CD492>$AU25,$AU25-SUM($AV492:CD492),CD492)","v":0},{"$f":"IF(SUM($AV492:CE492)+CE492>$AU25,$AU25-SUM($AV492:CE492),CE492)","v":0},{"$f":"IF(SUM($AV492:CF492)+CF492>$AU25,$AU25-SUM($AV492:CF492),CF492)","v":0},{"$f":"IF(SUM($AV492:CG492)+CG492>$AU25,$AU25-SUM($AV492:CG492),CG492)","v":0},{"$f":"IF(SUM($AV492:CH492)+CH492>$AU25,$AU25-SUM($AV492:CH492),CH492)","v":0},{"$f":"IF(SUM($AV492:CI492)+CI492>$AU25,$AU25-SUM($AV492:CI492),CI492)","v":0},{"$f":"IF(SUM($AV492:CJ492)+CJ492>$AU25,$AU25-SUM($AV492:CJ492),CJ492)","v":0},{"$f":"IF(SUM($AV492:CK492)+CK492>$AU25,$AU25-SUM($AV492:CK492),CK492)","v":0},{"$f":"IF(SUM($AV492:CL492)+CL492>$AU25,$AU25-SUM($AV492:CL492),CL492)","v":0},{"$f":"IF(SUM($AV492:CM492)+CM492>$AU25,$AU25-SUM($AV492:CM492),CM492)","v":0},{"$f":"IF(SUM($AV492:CN492)+CN492>$AU25,$AU25-SUM($AV492:CN492),CN492)","v":0},{"$f":"IF(SUM($AV492:CO492)+CO492>$AU25,$AU25-SUM($AV492:CO492),CO492)","v":0},{"$f":"IF(SUM($AV492:CP492)+CP492>$AU25,$AU25-SUM($AV492:CP492),CP492)","v":0},{"$f":"IF(SUM($AV492:CQ492)+CQ492>$AU25,$AU25-SUM($AV492:CQ492),CQ492)","v":0},{"$f":"IF(SUM($AV492:CR492)+CR492>$AU25,$AU25-SUM($AV492:CR492),CR492)","v":0},{"$f":"IF(SUM($AV492:CS492)+CS492>$AU25,$AU25-SUM($AV492:CS492),CS492)","v":0},{"$f":"IF(SUM($AV492:CT492)+CT492>$AU25,$AU25-SUM($AV492:CT492),CT492)","v":0},{"$f":"IF(SUM($AV492:CU492)+CU492>$AU25,$AU25-SUM($AV492:CU492),CU492)","v":0},{"$f":"IF(SUM($AV492:CV492)+CV492>$AU25,$AU25-SUM($AV492:CV492),CV492)","v":0},{"$f":"IF(SUM($AV492:CW492)+CW492>$AU25,$AU25-SUM($AV492:CW492),CW492)","v":0},{"$f":"IF(SUM($AV492:CX492)+CX492>$AU25,$AU25-SUM($AV492:CX492),CX492)","v":0},{"$f":"IF(SUM($AV492:CY492)+CY492>$AU25,$AU25-SUM($AV492:CY492),CY492)","v":0},{"$f":"IF(SUM($AV492:CZ492)+CZ492>$AU25,$AU25-SUM($AV492:CZ492),CZ492)","v":0},{"$f":"IF(SUM($AV492:DA492)+DA492>$AU25,$AU25-SUM($AV492:DA492),DA492)","v":0},{"$f":"IF(SUM($AV492:DB492)+DB492>$AU25,$AU25-SUM($AV492:DB492),DB492)","v":0},{"$f":"IF(SUM($AV492:DC492)+DC492>$AU25,$AU25-SUM($AV492:DC492),DC492)","v":0},{"$f":"IF(SUM($AV492:DD492)+DD492>$AU25,$AU25-SUM($AV492:DD492),DD492)","v":0},{"$f":"IF(SUM($AV492:DE492)+DE492>$AU25,$AU25-SUM($AV492:DE492),DE492)","v":0},{"$f":"IF(SUM($AV492:DF492)+DF492>$AU25,$AU25-SUM($AV492:DF492),DF492)","v":0},{"$f":"IF(SUM($AV492:DG492)+DG492>$AU25,$AU25-SUM($AV492:DG492),DG492)","v":0},{"$f":"IF(SUM($AV492:DH492)+DH492>$AU25,$AU25-SUM($AV492:DH492),DH492)","v":0},{"$f":"IF(SUM($AV492:DI492)+DI492>$AU25,$AU25-SUM($AV492:DI492),DI492)","v":0},{"$f":"IF(SUM($AV492:DJ492)+DJ492>$AU25,$AU25-SUM($AV492:DJ492),DJ492)","v":0},{"$f":"IF(SUM($AV492:DK492)+DK492>$AU25,$AU25-SUM($AV492:DK492),DK492)","v":0},{"$f":"IF(SUM($AV492:DL492)+DL492>$AU25,$AU25-SUM($AV492:DL492),DL492)","v":0},{"$f":"IF(SUM($AV492:DM492)+DM492>$AU25,$AU25-SUM($AV492:DM492),DM492)","v":0},{"$f":"IF(SUM($AV492:DN492)+DN492>$AU25,$AU25-SUM($AV492:DN492),DN492)","v":0},{"$f":"IF(SUM($AV492:DO492)+DO492>$AU25,$AU25-SUM($AV492:DO492),DO492)","v":0},{"$f":"IF(SUM($AV492:DP492)+DP492>$AU25,$AU25-SUM($AV492:DP492),DP492)","v":0},{"$f":"IF(SUM($AV492:DQ492)+DQ492>$AU25,$AU25-SUM($AV492:DQ492),DQ492)","v":0},{"$f":"IF(SUM($AV492:DR492)+DR492>$AU25,$AU25-SUM($AV492:DR492),DR492)","v":0},{"$f":"IF(SUM($AV492:DS492)+DS492>$AU25,$AU25-SUM($AV492:DS492),DS492)","v":0},{"$f":"IF(SUM($AV492:DT492)+DT492>$AU25,$AU25-SUM($AV492:DT492),DT492)","v":0},{"$f":"IF(SUM($AV492:DU492)+DU492>$AU25,$AU25-SUM($AV492:DU492),DU492)","v":0},{"$f":"IF(SUM($AV492:DV492)+DV492>$AU25,$AU25-SUM($AV492:DV492),DV492)","v":0},{"$f":"IF(SUM($AV492:DW492)+DW492>$AU25,$AU25-SUM($AV492:DW492),DW492)","v":0},{"$f":"IF(SUM($AV492:DX492)+DX492>$AU25,$AU25-SUM($AV492:DX492),DX492)","v":0},{"$f":"IF(SUM($AV492:DY492)+DY492>$AU25,$AU25-SUM($AV492:DY492),DY492)","v":0},{"$f":"IF(SUM($AV492:DZ492)+DZ492>$AU25,$AU25-SUM($AV492:DZ492),DZ492)","v":0},{"$f":"IF(SUM($AV492:EA492)+EA492>$AU25,$AU25-SUM($AV492:EA492),EA492)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0687875E-4,{"$f":"IF(SUM($AV493:AV493)+AV493>$AU26,$AU26-SUM($AV493:AV493),AV493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:AW493)+AW493>$AU26,$AU26-SUM($AV493:AW493),AW493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:AX493)+AX493>$AU26,$AU26-SUM($AV493:AX493),AX493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:AY493)+AY493>$AU26,$AU26-SUM($AV493:AY493),AY493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:AZ493)+AZ493>$AU26,$AU26-SUM($AV493:AZ493),AZ493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BA493)+BA493>$AU26,$AU26-SUM($AV493:BA493),BA493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BB493)+BB493>$AU26,$AU26-SUM($AV493:BB493),BB493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BC493)+BC493>$AU26,$AU26-SUM($AV493:BC493),BC493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BD493)+BD493>$AU26,$AU26-SUM($AV493:BD493),BD493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BE493)+BE493>$AU26,$AU26-SUM($AV493:BE493),BE493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BF493)+BF493>$AU26,$AU26-SUM($AV493:BF493),BF493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BG493)+BG493>$AU26,$AU26-SUM($AV493:BG493),BG493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BH493)+BH493>$AU26,$AU26-SUM($AV493:BH493),BH493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BI493)+BI493>$AU26,$AU26-SUM($AV493:BI493),BI493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BJ493)+BJ493>$AU26,$AU26-SUM($AV493:BJ493),BJ493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BK493)+BK493>$AU26,$AU26-SUM($AV493:BK493),BK493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BL493)+BL493>$AU26,$AU26-SUM($AV493:BL493),BL493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BM493)+BM493>$AU26,$AU26-SUM($AV493:BM493),BM493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BN493)+BN493>$AU26,$AU26-SUM($AV493:BN493),BN493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BO493)+BO493>$AU26,$AU26-SUM($AV493:BO493),BO493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BP493)+BP493>$AU26,$AU26-SUM($AV493:BP493),BP493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BQ493)+BQ493>$AU26,$AU26-SUM($AV493:BQ493),BQ493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BR493)+BR493>$AU26,$AU26-SUM($AV493:BR493),BR493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BS493)+BS493>$AU26,$AU26-SUM($AV493:BS493),BS493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BT493)+BT493>$AU26,$AU26-SUM($AV493:BT493),BT493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BU493)+BU493>$AU26,$AU26-SUM($AV493:BU493),BU493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BV493)+BV493>$AU26,$AU26-SUM($AV493:BV493),BV493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BW493)+BW493>$AU26,$AU26-SUM($AV493:BW493),BW493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BX493)+BX493>$AU26,$AU26-SUM($AV493:BX493),BX493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BY493)+BY493>$AU26,$AU26-SUM($AV493:BY493),BY493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:BZ493)+BZ493>$AU26,$AU26-SUM($AV493:BZ493),BZ493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:CA493)+CA493>$AU26,$AU26-SUM($AV493:CA493),CA493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:CB493)+CB493>$AU26,$AU26-SUM($AV493:CB493),CB493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:CC493)+CC493>$AU26,$AU26-SUM($AV493:CC493),CC493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:CD493)+CD493>$AU26,$AU26-SUM($AV493:CD493),CD493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:CE493)+CE493>$AU26,$AU26-SUM($AV493:CE493),CE493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:CF493)+CF493>$AU26,$AU26-SUM($AV493:CF493),CF493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:CG493)+CG493>$AU26,$AU26-SUM($AV493:CG493),CG493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:CH493)+CH493>$AU26,$AU26-SUM($AV493:CH493),CH493)","v":1.0687875E-4},{"$f":"IF(SUM($AV493:CI493)+CI493>$AU26,$AU26-SUM($AV493:CI493),CI493)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AV493:CJ493)+CJ493>$AU26,$AU26-SUM($AV493:CJ493),CJ493)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AV493:CK493)+CK493>$AU26,$AU26-SUM($AV493:CK493),CK493)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AV493:CL493)+CL493>$AU26,$AU26-SUM($AV493:CL493),CL493)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AV493:CM493)+CM493>$AU26,$AU26-SUM($AV493:CM493),CM493)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AV493:CN493)+CN493>$AU26,$AU26-SUM($AV493:CN493),CN493)","v":8.6736173798840355E-19},{"$f":"IF(SUM($AV493:CO493)+CO493>$AU26,$AU26-SUM($AV493:CO493),CO493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CP493)+CP493>$AU26,$AU26-SUM($AV493:CP493),CP493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CQ493)+CQ493>$AU26,$AU26-SUM($AV493:CQ493),CQ493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CR493)+CR493>$AU26,$AU26-SUM($AV493:CR493),CR493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CS493)+CS493>$AU26,$AU26-SUM($AV493:CS493),CS493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CT493)+CT493>$AU26,$AU26-SUM($AV493:CT493),CT493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CU493)+CU493>$AU26,$AU26-SUM($AV493:CU493),CU493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CV493)+CV493>$AU26,$AU26-SUM($AV493:CV493),CV493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CW493)+CW493>$AU26,$AU26-SUM($AV493:CW493),CW493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CX493)+CX493>$AU26,$AU26-SUM($AV493:CX493),CX493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CY493)+CY493>$AU26,$AU26-SUM($AV493:CY493),CY493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:CZ493)+CZ493>$AU26,$AU26-SUM($AV493:CZ493),CZ493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DA493)+DA493>$AU26,$AU26-SUM($AV493:DA493),DA493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DB493)+DB493>$AU26,$AU26-SUM($AV493:DB493),DB493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DC493)+DC493>$AU26,$AU26-SUM($AV493:DC493),DC493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DD493)+DD493>$AU26,$AU26-SUM($AV493:DD493),DD493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DE493)+DE493>$AU26,$AU26-SUM($AV493:DE493),DE493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DF493)+DF493>$AU26,$AU26-SUM($AV493:DF493),DF493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DG493)+DG493>$AU26,$AU26-SUM($AV493:DG493),DG493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DH493)+DH493>$AU26,$AU26-SUM($AV493:DH493),DH493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DI493)+DI493>$AU26,$AU26-SUM($AV493:DI493),DI493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DJ493)+DJ493>$AU26,$AU26-SUM($AV493:DJ493),DJ493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DK493)+DK493>$AU26,$AU26-SUM($AV493:DK493),DK493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DL493)+DL493>$AU26,$AU26-SUM($AV493:DL493),DL493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DM493)+DM493>$AU26,$AU26-SUM($AV493:DM493),DM493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DN493)+DN493>$AU26,$AU26-SUM($AV493:DN493),DN493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DO493)+DO493>$AU26,$AU26-SUM($AV493:DO493),DO493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DP493)+DP493>$AU26,$AU26-SUM($AV493:DP493),DP493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DQ493)+DQ493>$AU26,$AU26-SUM($AV493:DQ493),DQ493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DR493)+DR493>$AU26,$AU26-SUM($AV493:DR493),DR493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DS493)+DS493>$AU26,$AU26-SUM($AV493:DS493),DS493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DT493)+DT493>$AU26,$AU26-SUM($AV493:DT493),DT493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DU493)+DU493>$AU26,$AU26-SUM($AV493:DU493),DU493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DV493)+DV493>$AU26,$AU26-SUM($AV493:DV493),DV493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DW493)+DW493>$AU26,$AU26-SUM($AV493:DW493),DW493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DX493)+DX493>$AU26,$AU26-SUM($AV493:DX493),DX493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DY493)+DY493>$AU26,$AU26-SUM($AV493:DY493),DY493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:DZ493)+DZ493>$AU26,$AU26-SUM($AV493:DZ493),DZ493)","v":-4.3368086899420177E-18},{"$f":"IF(SUM($AV493:EA493)+EA493>$AU26,$AU26-SUM($AV493:EA493),EA493)","v":-4.3368086899420177E-18}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0349794999999999E-3,{"$f":"IF(SUM($AV494:AV494)+AV494>$AU27,$AU27-SUM($AV494:AV494),AV494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:AW494)+AW494>$AU27,$AU27-SUM($AV494:AW494),AW494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:AX494)+AX494>$AU27,$AU27-SUM($AV494:AX494),AX494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:AY494)+AY494>$AU27,$AU27-SUM($AV494:AY494),AY494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:AZ494)+AZ494>$AU27,$AU27-SUM($AV494:AZ494),AZ494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BA494)+BA494>$AU27,$AU27-SUM($AV494:BA494),BA494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BB494)+BB494>$AU27,$AU27-SUM($AV494:BB494),BB494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BC494)+BC494>$AU27,$AU27-SUM($AV494:BC494),BC494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BD494)+BD494>$AU27,$AU27-SUM($AV494:BD494),BD494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BE494)+BE494>$AU27,$AU27-SUM($AV494:BE494),BE494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BF494)+BF494>$AU27,$AU27-SUM($AV494:BF494),BF494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BG494)+BG494>$AU27,$AU27-SUM($AV494:BG494),BG494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BH494)+BH494>$AU27,$AU27-SUM($AV494:BH494),BH494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BI494)+BI494>$AU27,$AU27-SUM($AV494:BI494),BI494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BJ494)+BJ494>$AU27,$AU27-SUM($AV494:BJ494),BJ494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BK494)+BK494>$AU27,$AU27-SUM($AV494:BK494),BK494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BL494)+BL494>$AU27,$AU27-SUM($AV494:BL494),BL494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BM494)+BM494>$AU27,$AU27-SUM($AV494:BM494),BM494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BN494)+BN494>$AU27,$AU27-SUM($AV494:BN494),BN494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BO494)+BO494>$AU27,$AU27-SUM($AV494:BO494),BO494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BP494)+BP494>$AU27,$AU27-SUM($AV494:BP494),BP494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BQ494)+BQ494>$AU27,$AU27-SUM($AV494:BQ494),BQ494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BR494)+BR494>$AU27,$AU27-SUM($AV494:BR494),BR494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BS494)+BS494>$AU27,$AU27-SUM($AV494:BS494),BS494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BT494)+BT494>$AU27,$AU27-SUM($AV494:BT494),BT494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BU494)+BU494>$AU27,$AU27-SUM($AV494:BU494),BU494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BV494)+BV494>$AU27,$AU27-SUM($AV494:BV494),BV494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BW494)+BW494>$AU27,$AU27-SUM($AV494:BW494),BW494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BX494)+BX494>$AU27,$AU27-SUM($AV494:BX494),BX494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BY494)+BY494>$AU27,$AU27-SUM($AV494:BY494),BY494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:BZ494)+BZ494>$AU27,$AU27-SUM($AV494:BZ494),BZ494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:CA494)+CA494>$AU27,$AU27-SUM($AV494:CA494),CA494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:CB494)+CB494>$AU27,$AU27-SUM($AV494:CB494),CB494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:CC494)+CC494>$AU27,$AU27-SUM($AV494:CC494),CC494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:CD494)+CD494>$AU27,$AU27-SUM($AV494:CD494),CD494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:CE494)+CE494>$AU27,$AU27-SUM($AV494:CE494),CE494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:CF494)+CF494>$AU27,$AU27-SUM($AV494:CF494),CF494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:CG494)+CG494>$AU27,$AU27-SUM($AV494:CG494),CG494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:CH494)+CH494>$AU27,$AU27-SUM($AV494:CH494),CH494)","v":4.0349794999999999E-3},{"$f":"IF(SUM($AV494:CI494)+CI494>$AU27,$AU27-SUM($AV494:CI494),CI494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CJ494)+CJ494>$AU27,$AU27-SUM($AV494:CJ494),CJ494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CK494)+CK494>$AU27,$AU27-SUM($AV494:CK494),CK494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CL494)+CL494>$AU27,$AU27-SUM($AV494:CL494),CL494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CM494)+CM494>$AU27,$AU27-SUM($AV494:CM494),CM494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CN494)+CN494>$AU27,$AU27-SUM($AV494:CN494),CN494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CO494)+CO494>$AU27,$AU27-SUM($AV494:CO494),CO494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CP494)+CP494>$AU27,$AU27-SUM($AV494:CP494),CP494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CQ494)+CQ494>$AU27,$AU27-SUM($AV494:CQ494),CQ494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CR494)+CR494>$AU27,$AU27-SUM($AV494:CR494),CR494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CS494)+CS494>$AU27,$AU27-SUM($AV494:CS494),CS494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CT494)+CT494>$AU27,$AU27-SUM($AV494:CT494),CT494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CU494)+CU494>$AU27,$AU27-SUM($AV494:CU494),CU494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CV494)+CV494>$AU27,$AU27-SUM($AV494:CV494),CV494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CW494)+CW494>$AU27,$AU27-SUM($AV494:CW494),CW494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CX494)+CX494>$AU27,$AU27-SUM($AV494:CX494),CX494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CY494)+CY494>$AU27,$AU27-SUM($AV494:CY494),CY494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:CZ494)+CZ494>$AU27,$AU27-SUM($AV494:CZ494),CZ494)","v":2.7755575615628914E-17},{"$f":"IF(SUM($AV494:DA494)+DA494>$AU27,$AU27-SUM($AV494:DA494),DA494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DB494)+DB494>$AU27,$AU27-SUM($AV494:DB494),DB494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DC494)+DC494>$AU27,$AU27-SUM($AV494:DC494),DC494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DD494)+DD494>$AU27,$AU27-SUM($AV494:DD494),DD494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DE494)+DE494>$AU27,$AU27-SUM($AV494:DE494),DE494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DF494)+DF494>$AU27,$AU27-SUM($AV494:DF494),DF494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DG494)+DG494>$AU27,$AU27-SUM($AV494:DG494),DG494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DH494)+DH494>$AU27,$AU27-SUM($AV494:DH494),DH494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DI494)+DI494>$AU27,$AU27-SUM($AV494:DI494),DI494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DJ494)+DJ494>$AU27,$AU27-SUM($AV494:DJ494),DJ494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DK494)+DK494>$AU27,$AU27-SUM($AV494:DK494),DK494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DL494)+DL494>$AU27,$AU27-SUM($AV494:DL494),DL494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DM494)+DM494>$AU27,$AU27-SUM($AV494:DM494),DM494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DN494)+DN494>$AU27,$AU27-SUM($AV494:DN494),DN494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DO494)+DO494>$AU27,$AU27-SUM($AV494:DO494),DO494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DP494)+DP494>$AU27,$AU27-SUM($AV494:DP494),DP494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DQ494)+DQ494>$AU27,$AU27-SUM($AV494:DQ494),DQ494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DR494)+DR494>$AU27,$AU27-SUM($AV494:DR494),DR494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DS494)+DS494>$AU27,$AU27-SUM($AV494:DS494),DS494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DT494)+DT494>$AU27,$AU27-SUM($AV494:DT494),DT494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DU494)+DU494>$AU27,$AU27-SUM($AV494:DU494),DU494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DV494)+DV494>$AU27,$AU27-SUM($AV494:DV494),DV494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DW494)+DW494>$AU27,$AU27-SUM($AV494:DW494),DW494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DX494)+DX494>$AU27,$AU27-SUM($AV494:DX494),DX494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DY494)+DY494>$AU27,$AU27-SUM($AV494:DY494),DY494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:DZ494)+DZ494>$AU27,$AU27-SUM($AV494:DZ494),DZ494)","v":-4.7184478546569153E-16},{"$f":"IF(SUM($AV494:EA494)+EA494>$AU27,$AU27-SUM($AV494:EA494),EA494)","v":-4.7184478546569153E-16}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AV495:AV495)+AV495>$AU28,$AU28-SUM($AV495:AV495),AV495)","v":0},{"$f":"IF(SUM($AV495:AW495)+AW495>$AU28,$AU28-SUM($AV495:AW495),AW495)","v":0},{"$f":"IF(SUM($AV495:AX495)+AX495>$AU28,$AU28-SUM($AV495:AX495),AX495)","v":0},{"$f":"IF(SUM($AV495:AY495)+AY495>$AU28,$AU28-SUM($AV495:AY495),AY495)","v":0},{"$f":"IF(SUM($AV495:AZ495)+AZ495>$AU28,$AU28-SUM($AV495:AZ495),AZ495)","v":0},{"$f":"IF(SUM($AV495:BA495)+BA495>$AU28,$AU28-SUM($AV495:BA495),BA495)","v":0},{"$f":"IF(SUM($AV495:BB495)+BB495>$AU28,$AU28-SUM($AV495:BB495),BB495)","v":0},{"$f":"IF(SUM($AV495:BC495)+BC495>$AU28,$AU28-SUM($AV495:BC495),BC495)","v":0},{"$f":"IF(SUM($AV495:BD495)+BD495>$AU28,$AU28-SUM($AV495:BD495),BD495)","v":0},{"$f":"IF(SUM($AV495:BE495)+BE495>$AU28,$AU28-SUM($AV495:BE495),BE495)","v":0},{"$f":"IF(SUM($AV495:BF495)+BF495>$AU28,$AU28-SUM($AV495:BF495),BF495)","v":0},{"$f":"IF(SUM($AV495:BG495)+BG495>$AU28,$AU28-SUM($AV495:BG495),BG495)","v":0},{"$f":"IF(SUM($AV495:BH495)+BH495>$AU28,$AU28-SUM($AV495:BH495),BH495)","v":0},{"$f":"IF(SUM($AV495:BI495)+BI495>$AU28,$AU28-SUM($AV495:BI495),BI495)","v":0},{"$f":"IF(SUM($AV495:BJ495)+BJ495>$AU28,$AU28-SUM($AV495:BJ495),BJ495)","v":0},{"$f":"IF(SUM($AV495:BK495)+BK495>$AU28,$AU28-SUM($AV495:BK495),BK495)","v":0},{"$f":"IF(SUM($AV495:BL495)+BL495>$AU28,$AU28-SUM($AV495:BL495),BL495)","v":0},{"$f":"IF(SUM($AV495:BM495)+BM495>$AU28,$AU28-SUM($AV495:BM495),BM495)","v":0},{"$f":"IF(SUM($AV495:BN495)+BN495>$AU28,$AU28-SUM($AV495:BN495),BN495)","v":0},{"$f":"IF(SUM($AV495:BO495)+BO495>$AU28,$AU28-SUM($AV495:BO495),BO495)","v":0},{"$f":"IF(SUM($AV495:BP495)+BP495>$AU28,$AU28-SUM($AV495:BP495),BP495)","v":0},{"$f":"IF(SUM($AV495:BQ495)+BQ495>$AU28,$AU28-SUM($AV495:BQ495),BQ495)","v":0},{"$f":"IF(SUM($AV495:BR495)+BR495>$AU28,$AU28-SUM($AV495:BR495),BR495)","v":0},{"$f":"IF(SUM($AV495:BS495)+BS495>$AU28,$AU28-SUM($AV495:BS495),BS495)","v":0},{"$f":"IF(SUM($AV495:BT495)+BT495>$AU28,$AU28-SUM($AV495:BT495),BT495)","v":0},{"$f":"IF(SUM($AV495:BU495)+BU495>$AU28,$AU28-SUM($AV495:BU495),BU495)","v":0},{"$f":"IF(SUM($AV495:BV495)+BV495>$AU28,$AU28-SUM($AV495:BV495),BV495)","v":0},{"$f":"IF(SUM($AV495:BW495)+BW495>$AU28,$AU28-SUM($AV495:BW495),BW495)","v":0},{"$f":"IF(SUM($AV495:BX495)+BX495>$AU28,$AU28-SUM($AV495:BX495),BX495)","v":0},{"$f":"IF(SUM($AV495:BY495)+BY495>$AU28,$AU28-SUM($AV495:BY495),BY495)","v":0},{"$f":"IF(SUM($AV495:BZ495)+BZ495>$AU28,$AU28-SUM($AV495:BZ495),BZ495)","v":0},{"$f":"IF(SUM($AV495:CA495)+CA495>$AU28,$AU28-SUM($AV495:CA495),CA495)","v":0},{"$f":"IF(SUM($AV495:CB495)+CB495>$AU28,$AU28-SUM($AV495:CB495),CB495)","v":0},{"$f":"IF(SUM($AV495:CC495)+CC495>$AU28,$AU28-SUM($AV495:CC495),CC495)","v":0},{"$f":"IF(SUM($AV495:CD495)+CD495>$AU28,$AU28-SUM($AV495:CD495),CD495)","v":0},{"$f":"IF(SUM($AV495:CE495)+CE495>$AU28,$AU28-SUM($AV495:CE495),CE495)","v":0},{"$f":"IF(SUM($AV495:CF495)+CF495>$AU28,$AU28-SUM($AV495:CF495),CF495)","v":0},{"$f":"IF(SUM($AV495:CG495)+CG495>$AU28,$AU28-SUM($AV495:CG495),CG495)","v":0},{"$f":"IF(SUM($AV495:CH495)+CH495>$AU28,$AU28-SUM($AV495:CH495),CH495)","v":0},{"$f":"IF(SUM($AV495:CI495)+CI495>$AU28,$AU28-SUM($AV495:CI495),CI495)","v":0},{"$f":"IF(SUM($AV495:CJ495)+CJ495>$AU28,$AU28-SUM($AV495:CJ495),CJ495)","v":0},{"$f":"IF(SUM($AV495:CK495)+CK495>$AU28,$AU28-SUM($AV495:CK495),CK495)","v":0},{"$f":"IF(SUM($AV495:CL495)+CL495>$AU28,$AU28-SUM($AV495:CL495),CL495)","v":0},{"$f":"IF(SUM($AV495:CM495)+CM495>$AU28,$AU28-SUM($AV495:CM495),CM495)","v":0},{"$f":"IF(SUM($AV495:CN495)+CN495>$AU28,$AU28-SUM($AV495:CN495),CN495)","v":0},{"$f":"IF(SUM($AV495:CO495)+CO495>$AU28,$AU28-SUM($AV495:CO495),CO495)","v":0},{"$f":"IF(SUM($AV495:CP495)+CP495>$AU28,$AU28-SUM($AV495:CP495),CP495)","v":0},{"$f":"IF(SUM($AV495:CQ495)+CQ495>$AU28,$AU28-SUM($AV495:CQ495),CQ495)","v":0},{"$f":"IF(SUM($AV495:CR495)+CR495>$AU28,$AU28-SUM($AV495:CR495),CR495)","v":0},{"$f":"IF(SUM($AV495:CS495)+CS495>$AU28,$AU28-SUM($AV495:CS495),CS495)","v":0},{"$f":"IF(SUM($AV495:CT495)+CT495>$AU28,$AU28-SUM($AV495:CT495),CT495)","v":0},{"$f":"IF(SUM($AV495:CU495)+CU495>$AU28,$AU28-SUM($AV495:CU495),CU495)","v":0},{"$f":"IF(SUM($AV495:CV495)+CV495>$AU28,$AU28-SUM($AV495:CV495),CV495)","v":0},{"$f":"IF(SUM($AV495:CW495)+CW495>$AU28,$AU28-SUM($AV495:CW495),CW495)","v":0},{"$f":"IF(SUM($AV495:CX495)+CX495>$AU28,$AU28-SUM($AV495:CX495),CX495)","v":0},{"$f":"IF(SUM($AV495:CY495)+CY495>$AU28,$AU28-SUM($AV495:CY495),CY495)","v":0},{"$f":"IF(SUM($AV495:CZ495)+CZ495>$AU28,$AU28-SUM($AV495:CZ495),CZ495)","v":0},{"$f":"IF(SUM($AV495:DA495)+DA495>$AU28,$AU28-SUM($AV495:DA495),DA495)","v":0},{"$f":"IF(SUM($AV495:DB495)+DB495>$AU28,$AU28-SUM($AV495:DB495),DB495)","v":0},{"$f":"IF(SUM($AV495:DC495)+DC495>$AU28,$AU28-SUM($AV495:DC495),DC495)","v":0},{"$f":"IF(SUM($AV495:DD495)+DD495>$AU28,$AU28-SUM($AV495:DD495),DD495)","v":0},{"$f":"IF(SUM($AV495:DE495)+DE495>$AU28,$AU28-SUM($AV495:DE495),DE495)","v":0},{"$f":"IF(SUM($AV495:DF495)+DF495>$AU28,$AU28-SUM($AV495:DF495),DF495)","v":0},{"$f":"IF(SUM($AV495:DG495)+DG495>$AU28,$AU28-SUM($AV495:DG495),DG495)","v":0},{"$f":"IF(SUM($AV495:DH495)+DH495>$AU28,$AU28-SUM($AV495:DH495),DH495)","v":0},{"$f":"IF(SUM($AV495:DI495)+DI495>$AU28,$AU28-SUM($AV495:DI495),DI495)","v":0},{"$f":"IF(SUM($AV495:DJ495)+DJ495>$AU28,$AU28-SUM($AV495:DJ495),DJ495)","v":0},{"$f":"IF(SUM($AV495:DK495)+DK495>$AU28,$AU28-SUM($AV495:DK495),DK495)","v":0},{"$f":"IF(SUM($AV495:DL495)+DL495>$AU28,$AU28-SUM($AV495:DL495),DL495)","v":0},{"$f":"IF(SUM($AV495:DM495)+DM495>$AU28,$AU28-SUM($AV495:DM495),DM495)","v":0},{"$f":"IF(SUM($AV495:DN495)+DN495>$AU28,$AU28-SUM($AV495:DN495),DN495)","v":0},{"$f":"IF(SUM($AV495:DO495)+DO495>$AU28,$AU28-SUM($AV495:DO495),DO495)","v":0},{"$f":"IF(SUM($AV495:DP495)+DP495>$AU28,$AU28-SUM($AV495:DP495),DP495)","v":0},{"$f":"IF(SUM($AV495:DQ495)+DQ495>$AU28,$AU28-SUM($AV495:DQ495),DQ495)","v":0},{"$f":"IF(SUM($AV495:DR495)+DR495>$AU28,$AU28-SUM($AV495:DR495),DR495)","v":0},{"$f":"IF(SUM($AV495:DS495)+DS495>$AU28,$AU28-SUM($AV495:DS495),DS495)","v":0},{"$f":"IF(SUM($AV495:DT495)+DT495>$AU28,$AU28-SUM($AV495:DT495),DT495)","v":0},{"$f":"IF(SUM($AV495:DU495)+DU495>$AU28,$AU28-SUM($AV495:DU495),DU495)","v":0},{"$f":"IF(SUM($AV495:DV495)+DV495>$AU28,$AU28-SUM($AV495:DV495),DV495)","v":0},{"$f":"IF(SUM($AV495:DW495)+DW495>$AU28,$AU28-SUM($AV495:DW495),DW495)","v":0},{"$f":"IF(SUM($AV495:DX495)+DX495>$AU28,$AU28-SUM($AV495:DX495),DX495)","v":0},{"$f":"IF(SUM($AV495:DY495)+DY495>$AU28,$AU28-SUM($AV495:DY495),DY495)","v":0},{"$f":"IF(SUM($AV495:DZ495)+DZ495>$AU28,$AU28-SUM($AV495:DZ495),DZ495)","v":0},{"$f":"IF(SUM($AV495:EA495)+EA495>$AU28,$AU28-SUM($AV495:EA495),EA495)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3891145000000001E-3,{"$f":"IF(SUM($AV496:AV496)+AV496>$AU29,$AU29-SUM($AV496:AV496),AV496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:AW496)+AW496>$AU29,$AU29-SUM($AV496:AW496),AW496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:AX496)+AX496>$AU29,$AU29-SUM($AV496:AX496),AX496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:AY496)+AY496>$AU29,$AU29-SUM($AV496:AY496),AY496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:AZ496)+AZ496>$AU29,$AU29-SUM($AV496:AZ496),AZ496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BA496)+BA496>$AU29,$AU29-SUM($AV496:BA496),BA496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BB496)+BB496>$AU29,$AU29-SUM($AV496:BB496),BB496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BC496)+BC496>$AU29,$AU29-SUM($AV496:BC496),BC496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BD496)+BD496>$AU29,$AU29-SUM($AV496:BD496),BD496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BE496)+BE496>$AU29,$AU29-SUM($AV496:BE496),BE496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BF496)+BF496>$AU29,$AU29-SUM($AV496:BF496),BF496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BG496)+BG496>$AU29,$AU29-SUM($AV496:BG496),BG496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BH496)+BH496>$AU29,$AU29-SUM($AV496:BH496),BH496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BI496)+BI496>$AU29,$AU29-SUM($AV496:BI496),BI496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BJ496)+BJ496>$AU29,$AU29-SUM($AV496:BJ496),BJ496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BK496)+BK496>$AU29,$AU29-SUM($AV496:BK496),BK496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BL496)+BL496>$AU29,$AU29-SUM($AV496:BL496),BL496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BM496)+BM496>$AU29,$AU29-SUM($AV496:BM496),BM496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BN496)+BN496>$AU29,$AU29-SUM($AV496:BN496),BN496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BO496)+BO496>$AU29,$AU29-SUM($AV496:BO496),BO496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BP496)+BP496>$AU29,$AU29-SUM($AV496:BP496),BP496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BQ496)+BQ496>$AU29,$AU29-SUM($AV496:BQ496),BQ496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BR496)+BR496>$AU29,$AU29-SUM($AV496:BR496),BR496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BS496)+BS496>$AU29,$AU29-SUM($AV496:BS496),BS496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BT496)+BT496>$AU29,$AU29-SUM($AV496:BT496),BT496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BU496)+BU496>$AU29,$AU29-SUM($AV496:BU496),BU496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BV496)+BV496>$AU29,$AU29-SUM($AV496:BV496),BV496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BW496)+BW496>$AU29,$AU29-SUM($AV496:BW496),BW496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BX496)+BX496>$AU29,$AU29-SUM($AV496:BX496),BX496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BY496)+BY496>$AU29,$AU29-SUM($AV496:BY496),BY496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:BZ496)+BZ496>$AU29,$AU29-SUM($AV496:BZ496),BZ496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:CA496)+CA496>$AU29,$AU29-SUM($AV496:CA496),CA496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:CB496)+CB496>$AU29,$AU29-SUM($AV496:CB496),CB496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:CC496)+CC496>$AU29,$AU29-SUM($AV496:CC496),CC496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:CD496)+CD496>$AU29,$AU29-SUM($AV496:CD496),CD496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:CE496)+CE496>$AU29,$AU29-SUM($AV496:CE496),CE496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:CF496)+CF496>$AU29,$AU29-SUM($AV496:CF496),CF496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:CG496)+CG496>$AU29,$AU29-SUM($AV496:CG496),CG496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:CH496)+CH496>$AU29,$AU29-SUM($AV496:CH496),CH496)","v":2.3891145000000001E-3},{"$f":"IF(SUM($AV496:CI496)+CI496>$AU29,$AU29-SUM($AV496:CI496),CI496)","v":6.9388939039072284E-17},{"$f":"IF(SUM($AV496:CJ496)+CJ496>$AU29,$AU29-SUM($AV496:CJ496),CJ496)","v":0},{"$f":"IF(SUM($AV496:CK496)+CK496>$AU29,$AU29-SUM($AV496:CK496),CK496)","v":0},{"$f":"IF(SUM($AV496:CL496)+CL496>$AU29,$AU29-SUM($AV496:CL496),CL496)","v":0},{"$f":"IF(SUM($AV496:CM496)+CM496>$AU29,$AU29-SUM($AV496:CM496),CM496)","v":0},{"$f":"IF(SUM($AV496:CN496)+CN496>$AU29,$AU29-SUM($AV496:CN496),CN496)","v":0},{"$f":"IF(SUM($AV496:CO496)+CO496>$AU29,$AU29-SUM($AV496:CO496),CO496)","v":0},{"$f":"IF(SUM($AV496:CP496)+CP496>$AU29,$AU29-SUM($AV496:CP496),CP496)","v":0},{"$f":"IF(SUM($AV496:CQ496)+CQ496>$AU29,$AU29-SUM($AV496:CQ496),CQ496)","v":0},{"$f":"IF(SUM($AV496:CR496)+CR496>$AU29,$AU29-SUM($AV496:CR496),CR496)","v":0},{"$f":"IF(SUM($AV496:CS496)+CS496>$AU29,$AU29-SUM($AV496:CS496),CS496)","v":0},{"$f":"IF(SUM($AV496:CT496)+CT496>$AU29,$AU29-SUM($AV496:CT496),CT496)","v":0},{"$f":"IF(SUM($AV496:CU496)+CU496>$AU29,$AU29-SUM($AV496:CU496),CU496)","v":0},{"$f":"IF(SUM($AV496:CV496)+CV496>$AU29,$AU29-SUM($AV496:CV496),CV496)","v":0},{"$f":"IF(SUM($AV496:CW496)+CW496>$AU29,$AU29-SUM($AV496:CW496),CW496)","v":0},{"$f":"IF(SUM($AV496:CX496)+CX496>$AU29,$AU29-SUM($AV496:CX496),CX496)","v":0},{"$f":"IF(SUM($AV496:CY496)+CY496>$AU29,$AU29-SUM($AV496:CY496),CY496)","v":0},{"$f":"IF(SUM($AV496:CZ496)+CZ496>$AU29,$AU29-SUM($AV496:CZ496),CZ496)","v":0},{"$f":"IF(SUM($AV496:DA496)+DA496>$AU29,$AU29-SUM($AV496:DA496),DA496)","v":0},{"$f":"IF(SUM($AV496:DB496)+DB496>$AU29,$AU29-SUM($AV496:DB496),DB496)","v":0},{"$f":"IF(SUM($AV496:DC496)+DC496>$AU29,$AU29-SUM($AV496:DC496),DC496)","v":0},{"$f":"IF(SUM($AV496:DD496)+DD496>$AU29,$AU29-SUM($AV496:DD496),DD496)","v":0},{"$f":"IF(SUM($AV496:DE496)+DE496>$AU29,$AU29-SUM($AV496:DE496),DE496)","v":0},{"$f":"IF(SUM($AV496:DF496)+DF496>$AU29,$AU29-SUM($AV496:DF496),DF496)","v":0},{"$f":"IF(SUM($AV496:DG496)+DG496>$AU29,$AU29-SUM($AV496:DG496),DG496)","v":0},{"$f":"IF(SUM($AV496:DH496)+DH496>$AU29,$AU29-SUM($AV496:DH496),DH496)","v":0},{"$f":"IF(SUM($AV496:DI496)+DI496>$AU29,$AU29-SUM($AV496:DI496),DI496)","v":0},{"$f":"IF(SUM($AV496:DJ496)+DJ496>$AU29,$AU29-SUM($AV496:DJ496),DJ496)","v":0},{"$f":"IF(SUM($AV496:DK496)+DK496>$AU29,$AU29-SUM($AV496:DK496),DK496)","v":0},{"$f":"IF(SUM($AV496:DL496)+DL496>$AU29,$AU29-SUM($AV496:DL496),DL496)","v":0},{"$f":"IF(SUM($AV496:DM496)+DM496>$AU29,$AU29-SUM($AV496:DM496),DM496)","v":0},{"$f":"IF(SUM($AV496:DN496)+DN496>$AU29,$AU29-SUM($AV496:DN496),DN496)","v":0},{"$f":"IF(SUM($AV496:DO496)+DO496>$AU29,$AU29-SUM($AV496:DO496),DO496)","v":0},{"$f":"IF(SUM($AV496:DP496)+DP496>$AU29,$AU29-SUM($AV496:DP496),DP496)","v":0},{"$f":"IF(SUM($AV496:DQ496)+DQ496>$AU29,$AU29-SUM($AV496:DQ496),DQ496)","v":0},{"$f":"IF(SUM($AV496:DR496)+DR496>$AU29,$AU29-SUM($AV496:DR496),DR496)","v":0},{"$f":"IF(SUM($AV496:DS496)+DS496>$AU29,$AU29-SUM($AV496:DS496),DS496)","v":0},{"$f":"IF(SUM($AV496:DT496)+DT496>$AU29,$AU29-SUM($AV496:DT496),DT496)","v":0},{"$f":"IF(SUM($AV496:DU496)+DU496>$AU29,$AU29-SUM($AV496:DU496),DU496)","v":0},{"$f":"IF(SUM($AV496:DV496)+DV496>$AU29,$AU29-SUM($AV496:DV496),DV496)","v":0},{"$f":"IF(SUM($AV496:DW496)+DW496>$AU29,$AU29-SUM($AV496:DW496),DW496)","v":0},{"$f":"IF(SUM($AV496:DX496)+DX496>$AU29,$AU29-SUM($AV496:DX496),DX496)","v":0},{"$f":"IF(SUM($AV496:DY496)+DY496>$AU29,$AU29-SUM($AV496:DY496),DY496)","v":0},{"$f":"IF(SUM($AV496:DZ496)+DZ496>$AU29,$AU29-SUM($AV496:DZ496),DZ496)","v":0},{"$f":"IF(SUM($AV496:EA496)+EA496>$AU29,$AU29-SUM($AV496:EA496),EA496)","v":0}]
[]
[null,"Depreciation:  2009 Q4 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'Model inputs'!$G$114","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV22/$F500","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:AW500)+AW500>$AV22,$AV22-SUM($AW500:AW500),AW500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:AX500)+AX500>$AV22,$AV22-SUM($AW500:AX500),AX500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:AY500)+AY500>$AV22,$AV22-SUM($AW500:AY500),AY500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:AZ500)+AZ500>$AV22,$AV22-SUM($AW500:AZ500),AZ500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BA500)+BA500>$AV22,$AV22-SUM($AW500:BA500),BA500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BB500)+BB500>$AV22,$AV22-SUM($AW500:BB500),BB500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BC500)+BC500>$AV22,$AV22-SUM($AW500:BC500),BC500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BD500)+BD500>$AV22,$AV22-SUM($AW500:BD500),BD500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BE500)+BE500>$AV22,$AV22-SUM($AW500:BE500),BE500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BF500)+BF500>$AV22,$AV22-SUM($AW500:BF500),BF500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BG500)+BG500>$AV22,$AV22-SUM($AW500:BG500),BG500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BH500)+BH500>$AV22,$AV22-SUM($AW500:BH500),BH500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BI500)+BI500>$AV22,$AV22-SUM($AW500:BI500),BI500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BJ500)+BJ500>$AV22,$AV22-SUM($AW500:BJ500),BJ500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BK500)+BK500>$AV22,$AV22-SUM($AW500:BK500),BK500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BL500)+BL500>$AV22,$AV22-SUM($AW500:BL500),BL500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BM500)+BM500>$AV22,$AV22-SUM($AW500:BM500),BM500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BN500)+BN500>$AV22,$AV22-SUM($AW500:BN500),BN500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BO500)+BO500>$AV22,$AV22-SUM($AW500:BO500),BO500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BP500)+BP500>$AV22,$AV22-SUM($AW500:BP500),BP500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BQ500)+BQ500>$AV22,$AV22-SUM($AW500:BQ500),BQ500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BR500)+BR500>$AV22,$AV22-SUM($AW500:BR500),BR500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BS500)+BS500>$AV22,$AV22-SUM($AW500:BS500),BS500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BT500)+BT500>$AV22,$AV22-SUM($AW500:BT500),BT500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BU500)+BU500>$AV22,$AV22-SUM($AW500:BU500),BU500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BV500)+BV500>$AV22,$AV22-SUM($AW500:BV500),BV500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BW500)+BW500>$AV22,$AV22-SUM($AW500:BW500),BW500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BX500)+BX500>$AV22,$AV22-SUM($AW500:BX500),BX500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BY500)+BY500>$AV22,$AV22-SUM($AW500:BY500),BY500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:BZ500)+BZ500>$AV22,$AV22-SUM($AW500:BZ500),BZ500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CA500)+CA500>$AV22,$AV22-SUM($AW500:CA500),CA500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CB500)+CB500>$AV22,$AV22-SUM($AW500:CB500),CB500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CC500)+CC500>$AV22,$AV22-SUM($AW500:CC500),CC500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CD500)+CD500>$AV22,$AV22-SUM($AW500:CD500),CD500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CE500)+CE500>$AV22,$AV22-SUM($AW500:CE500),CE500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CF500)+CF500>$AV22,$AV22-SUM($AW500:CF500),CF500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CG500)+CG500>$AV22,$AV22-SUM($AW500:CG500),CG500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CH500)+CH500>$AV22,$AV22-SUM($AW500:CH500),CH500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CI500)+CI500>$AV22,$AV22-SUM($AW500:CI500),CI500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CJ500)+CJ500>$AV22,$AV22-SUM($AW500:CJ500),CJ500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CK500)+CK500>$AV22,$AV22-SUM($AW500:CK500),CK500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CL500)+CL500>$AV22,$AV22-SUM($AW500:CL500),CL500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CM500)+CM500>$AV22,$AV22-SUM($AW500:CM500),CM500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CN500)+CN500>$AV22,$AV22-SUM($AW500:CN500),CN500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CO500)+CO500>$AV22,$AV22-SUM($AW500:CO500),CO500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CP500)+CP500>$AV22,$AV22-SUM($AW500:CP500),CP500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CQ500)+CQ500>$AV22,$AV22-SUM($AW500:CQ500),CQ500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CR500)+CR500>$AV22,$AV22-SUM($AW500:CR500),CR500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CS500)+CS500>$AV22,$AV22-SUM($AW500:CS500),CS500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CT500)+CT500>$AV22,$AV22-SUM($AW500:CT500),CT500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CU500)+CU500>$AV22,$AV22-SUM($AW500:CU500),CU500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CV500)+CV500>$AV22,$AV22-SUM($AW500:CV500),CV500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CW500)+CW500>$AV22,$AV22-SUM($AW500:CW500),CW500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CX500)+CX500>$AV22,$AV22-SUM($AW500:CX500),CX500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CY500)+CY500>$AV22,$AV22-SUM($AW500:CY500),CY500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:CZ500)+CZ500>$AV22,$AV22-SUM($AW500:CZ500),CZ500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DA500)+DA500>$AV22,$AV22-SUM($AW500:DA500),DA500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DB500)+DB500>$AV22,$AV22-SUM($AW500:DB500),DB500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DC500)+DC500>$AV22,$AV22-SUM($AW500:DC500),DC500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DD500)+DD500>$AV22,$AV22-SUM($AW500:DD500),DD500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DE500)+DE500>$AV22,$AV22-SUM($AW500:DE500),DE500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DF500)+DF500>$AV22,$AV22-SUM($AW500:DF500),DF500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DG500)+DG500>$AV22,$AV22-SUM($AW500:DG500),DG500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DH500)+DH500>$AV22,$AV22-SUM($AW500:DH500),DH500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DI500)+DI500>$AV22,$AV22-SUM($AW500:DI500),DI500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DJ500)+DJ500>$AV22,$AV22-SUM($AW500:DJ500),DJ500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DK500)+DK500>$AV22,$AV22-SUM($AW500:DK500),DK500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DL500)+DL500>$AV22,$AV22-SUM($AW500:DL500),DL500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DM500)+DM500>$AV22,$AV22-SUM($AW500:DM500),DM500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DN500)+DN500>$AV22,$AV22-SUM($AW500:DN500),DN500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DO500)+DO500>$AV22,$AV22-SUM($AW500:DO500),DO500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DP500)+DP500>$AV22,$AV22-SUM($AW500:DP500),DP500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DQ500)+DQ500>$AV22,$AV22-SUM($AW500:DQ500),DQ500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DR500)+DR500>$AV22,$AV22-SUM($AW500:DR500),DR500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DS500)+DS500>$AV22,$AV22-SUM($AW500:DS500),DS500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DT500)+DT500>$AV22,$AV22-SUM($AW500:DT500),DT500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DU500)+DU500>$AV22,$AV22-SUM($AW500:DU500),DU500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DV500)+DV500>$AV22,$AV22-SUM($AW500:DV500),DV500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DW500)+DW500>$AV22,$AV22-SUM($AW500:DW500),DW500)","v":8.9420000000000001E-6},{"$f":"IF(SUM($AW500:DX500)+DX500>$AV22,$AV22-SUM($AW500:DX500),DX500)","v":6.5052130349130266E-19},{"$f":"IF(SUM($AW500:DY500)+DY500>$AV22,$AV22-SUM($AW500:DY500),DY500)","v":0},{"$f":"IF(SUM($AW500:DZ500)+DZ500>$AV22,$AV22-SUM($AW500:DZ500),DZ500)","v":0},{"$f":"IF(SUM($AW500:EA500)+EA500>$AV22,$AV22-SUM($AW500:EA500),EA500)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'Model inputs'!$G$115","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AW501:AW501)+AW501>$AV23,$AV23-SUM($AW501:AW501),AW501)","v":0},{"$f":"IF(SUM($AW501:AX501)+AX501>$AV23,$AV23-SUM($AW501:AX501),AX501)","v":0},{"$f":"IF(SUM($AW501:AY501)+AY501>$AV23,$AV23-SUM($AW501:AY501),AY501)","v":0},{"$f":"IF(SUM($AW501:AZ501)+AZ501>$AV23,$AV23-SUM($AW501:AZ501),AZ501)","v":0},{"$f":"IF(SUM($AW501:BA501)+BA501>$AV23,$AV23-SUM($AW501:BA501),BA501)","v":0},{"$f":"IF(SUM($AW501:BB501)+BB501>$AV23,$AV23-SUM($AW501:BB501),BB501)","v":0},{"$f":"IF(SUM($AW501:BC501)+BC501>$AV23,$AV23-SUM($AW501:BC501),BC501)","v":0},{"$f":"IF(SUM($AW501:BD501)+BD501>$AV23,$AV23-SUM($AW501:BD501),BD501)","v":0},{"$f":"IF(SUM($AW501:BE501)+BE501>$AV23,$AV23-SUM($AW501:BE501),BE501)","v":0},{"$f":"IF(SUM($AW501:BF501)+BF501>$AV23,$AV23-SUM($AW501:BF501),BF501)","v":0},{"$f":"IF(SUM($AW501:BG501)+BG501>$AV23,$AV23-SUM($AW501:BG501),BG501)","v":0},{"$f":"IF(SUM($AW501:BH501)+BH501>$AV23,$AV23-SUM($AW501:BH501),BH501)","v":0},{"$f":"IF(SUM($AW501:BI501)+BI501>$AV23,$AV23-SUM($AW501:BI501),BI501)","v":0},{"$f":"IF(SUM($AW501:BJ501)+BJ501>$AV23,$AV23-SUM($AW501:BJ501),BJ501)","v":0},{"$f":"IF(SUM($AW501:BK501)+BK501>$AV23,$AV23-SUM($AW501:BK501),BK501)","v":0},{"$f":"IF(SUM($AW501:BL501)+BL501>$AV23,$AV23-SUM($AW501:BL501),BL501)","v":0},{"$f":"IF(SUM($AW501:BM501)+BM501>$AV23,$AV23-SUM($AW501:BM501),BM501)","v":0},{"$f":"IF(SUM($AW501:BN501)+BN501>$AV23,$AV23-SUM($AW501:BN501),BN501)","v":0},{"$f":"IF(SUM($AW501:BO501)+BO501>$AV23,$AV23-SUM($AW501:BO501),BO501)","v":0},{"$f":"IF(SUM($AW501:BP501)+BP501>$AV23,$AV23-SUM($AW501:BP501),BP501)","v":0},{"$f":"IF(SUM($AW501:BQ501)+BQ501>$AV23,$AV23-SUM($AW501:BQ501),BQ501)","v":0},{"$f":"IF(SUM($AW501:BR501)+BR501>$AV23,$AV23-SUM($AW501:BR501),BR501)","v":0},{"$f":"IF(SUM($AW501:BS501)+BS501>$AV23,$AV23-SUM($AW501:BS501),BS501)","v":0},{"$f":"IF(SUM($AW501:BT501)+BT501>$AV23,$AV23-SUM($AW501:BT501),BT501)","v":0},{"$f":"IF(SUM($AW501:BU501)+BU501>$AV23,$AV23-SUM($AW501:BU501),BU501)","v":0},{"$f":"IF(SUM($AW501:BV501)+BV501>$AV23,$AV23-SUM($AW501:BV501),BV501)","v":0},{"$f":"IF(SUM($AW501:BW501)+BW501>$AV23,$AV23-SUM($AW501:BW501),BW501)","v":0},{"$f":"IF(SUM($AW501:BX501)+BX501>$AV23,$AV23-SUM($AW501:BX501),BX501)","v":0},{"$f":"IF(SUM($AW501:BY501)+BY501>$AV23,$AV23-SUM($AW501:BY501),BY501)","v":0},{"$f":"IF(SUM($AW501:BZ501)+BZ501>$AV23,$AV23-SUM($AW501:BZ501),BZ501)","v":0},{"$f":"IF(SUM($AW501:CA501)+CA501>$AV23,$AV23-SUM($AW501:CA501),CA501)","v":0},{"$f":"IF(SUM($AW501:CB501)+CB501>$AV23,$AV23-SUM($AW501:CB501),CB501)","v":0},{"$f":"IF(SUM($AW501:CC501)+CC501>$AV23,$AV23-SUM($AW501:CC501),CC501)","v":0},{"$f":"IF(SUM($AW501:CD501)+CD501>$AV23,$AV23-SUM($AW501:CD501),CD501)","v":0},{"$f":"IF(SUM($AW501:CE501)+CE501>$AV23,$AV23-SUM($AW501:CE501),CE501)","v":0},{"$f":"IF(SUM($AW501:CF501)+CF501>$AV23,$AV23-SUM($AW501:CF501),CF501)","v":0},{"$f":"IF(SUM($AW501:CG501)+CG501>$AV23,$AV23-SUM($AW501:CG501),CG501)","v":0},{"$f":"IF(SUM($AW501:CH501)+CH501>$AV23,$AV23-SUM($AW501:CH501),CH501)","v":0},{"$f":"IF(SUM($AW501:CI501)+CI501>$AV23,$AV23-SUM($AW501:CI501),CI501)","v":0},{"$f":"IF(SUM($AW501:CJ501)+CJ501>$AV23,$AV23-SUM($AW501:CJ501),CJ501)","v":0},{"$f":"IF(SUM($AW501:CK501)+CK501>$AV23,$AV23-SUM($AW501:CK501),CK501)","v":0},{"$f":"IF(SUM($AW501:CL501)+CL501>$AV23,$AV23-SUM($AW501:CL501),CL501)","v":0},{"$f":"IF(SUM($AW501:CM501)+CM501>$AV23,$AV23-SUM($AW501:CM501),CM501)","v":0},{"$f":"IF(SUM($AW501:CN501)+CN501>$AV23,$AV23-SUM($AW501:CN501),CN501)","v":0},{"$f":"IF(SUM($AW501:CO501)+CO501>$AV23,$AV23-SUM($AW501:CO501),CO501)","v":0},{"$f":"IF(SUM($AW501:CP501)+CP501>$AV23,$AV23-SUM($AW501:CP501),CP501)","v":0},{"$f":"IF(SUM($AW501:CQ501)+CQ501>$AV23,$AV23-SUM($AW501:CQ501),CQ501)","v":0},{"$f":"IF(SUM($AW501:CR501)+CR501>$AV23,$AV23-SUM($AW501:CR501),CR501)","v":0},{"$f":"IF(SUM($AW501:CS501)+CS501>$AV23,$AV23-SUM($AW501:CS501),CS501)","v":0},{"$f":"IF(SUM($AW501:CT501)+CT501>$AV23,$AV23-SUM($AW501:CT501),CT501)","v":0},{"$f":"IF(SUM($AW501:CU501)+CU501>$AV23,$AV23-SUM($AW501:CU501),CU501)","v":0},{"$f":"IF(SUM($AW501:CV501)+CV501>$AV23,$AV23-SUM($AW501:CV501),CV501)","v":0},{"$f":"IF(SUM($AW501:CW501)+CW501>$AV23,$AV23-SUM($AW501:CW501),CW501)","v":0},{"$f":"IF(SUM($AW501:CX501)+CX501>$AV23,$AV23-SUM($AW501:CX501),CX501)","v":0},{"$f":"IF(SUM($AW501:CY501)+CY501>$AV23,$AV23-SUM($AW501:CY501),CY501)","v":0},{"$f":"IF(SUM($AW501:CZ501)+CZ501>$AV23,$AV23-SUM($AW501:CZ501),CZ501)","v":0},{"$f":"IF(SUM($AW501:DA501)+DA501>$AV23,$AV23-SUM($AW501:DA501),DA501)","v":0},{"$f":"IF(SUM($AW501:DB501)+DB501>$AV23,$AV23-SUM($AW501:DB501),DB501)","v":0},{"$f":"IF(SUM($AW501:DC501)+DC501>$AV23,$AV23-SUM($AW501:DC501),DC501)","v":0},{"$f":"IF(SUM($AW501:DD501)+DD501>$AV23,$AV23-SUM($AW501:DD501),DD501)","v":0},{"$f":"IF(SUM($AW501:DE501)+DE501>$AV23,$AV23-SUM($AW501:DE501),DE501)","v":0},{"$f":"IF(SUM($AW501:DF501)+DF501>$AV23,$AV23-SUM($AW501:DF501),DF501)","v":0},{"$f":"IF(SUM($AW501:DG501)+DG501>$AV23,$AV23-SUM($AW501:DG501),DG501)","v":0},{"$f":"IF(SUM($AW501:DH501)+DH501>$AV23,$AV23-SUM($AW501:DH501),DH501)","v":0},{"$f":"IF(SUM($AW501:DI501)+DI501>$AV23,$AV23-SUM($AW501:DI501),DI501)","v":0},{"$f":"IF(SUM($AW501:DJ501)+DJ501>$AV23,$AV23-SUM($AW501:DJ501),DJ501)","v":0},{"$f":"IF(SUM($AW501:DK501)+DK501>$AV23,$AV23-SUM($AW501:DK501),DK501)","v":0},{"$f":"IF(SUM($AW501:DL501)+DL501>$AV23,$AV23-SUM($AW501:DL501),DL501)","v":0},{"$f":"IF(SUM($AW501:DM501)+DM501>$AV23,$AV23-SUM($AW501:DM501),DM501)","v":0},{"$f":"IF(SUM($AW501:DN501)+DN501>$AV23,$AV23-SUM($AW501:DN501),DN501)","v":0},{"$f":"IF(SUM($AW501:DO501)+DO501>$AV23,$AV23-SUM($AW501:DO501),DO501)","v":0},{"$f":"IF(SUM($AW501:DP501)+DP501>$AV23,$AV23-SUM($AW501:DP501),DP501)","v":0},{"$f":"IF(SUM($AW501:DQ501)+DQ501>$AV23,$AV23-SUM($AW501:DQ501),DQ501)","v":0},{"$f":"IF(SUM($AW501:DR501)+DR501>$AV23,$AV23-SUM($AW501:DR501),DR501)","v":0},{"$f":"IF(SUM($AW501:DS501)+DS501>$AV23,$AV23-SUM($AW501:DS501),DS501)","v":0},{"$f":"IF(SUM($AW501:DT501)+DT501>$AV23,$AV23-SUM($AW501:DT501),DT501)","v":0},{"$f":"IF(SUM($AW501:DU501)+DU501>$AV23,$AV23-SUM($AW501:DU501),DU501)","v":0},{"$f":"IF(SUM($AW501:DV501)+DV501>$AV23,$AV23-SUM($AW501:DV501),DV501)","v":0},{"$f":"IF(SUM($AW501:DW501)+DW501>$AV23,$AV23-SUM($AW501:DW501),DW501)","v":0},{"$f":"IF(SUM($AW501:DX501)+DX501>$AV23,$AV23-SUM($AW501:DX501),DX501)","v":0},{"$f":"IF(SUM($AW501:DY501)+DY501>$AV23,$AV23-SUM($AW501:DY501),DY501)","v":0},{"$f":"IF(SUM($AW501:DZ501)+DZ501>$AV23,$AV23-SUM($AW501:DZ501),DZ501)","v":0},{"$f":"IF(SUM($AW501:EA501)+EA501>$AV23,$AV23-SUM($AW501:EA501),EA501)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"4*'Model inputs'!$G$116","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AW502:AW502)+AW502>$AV24,$AV24-SUM($AW502:AW502),AW502)","v":0},{"$f":"IF(SUM($AW502:AX502)+AX502>$AV24,$AV24-SUM($AW502:AX502),AX502)","v":0},{"$f":"IF(SUM($AW502:AY502)+AY502>$AV24,$AV24-SUM($AW502:AY502),AY502)","v":0},{"$f":"IF(SUM($AW502:AZ502)+AZ502>$AV24,$AV24-SUM($AW502:AZ502),AZ502)","v":0},{"$f":"IF(SUM($AW502:BA502)+BA502>$AV24,$AV24-SUM($AW502:BA502),BA502)","v":0},{"$f":"IF(SUM($AW502:BB502)+BB502>$AV24,$AV24-SUM($AW502:BB502),BB502)","v":0},{"$f":"IF(SUM($AW502:BC502)+BC502>$AV24,$AV24-SUM($AW502:BC502),BC502)","v":0},{"$f":"IF(SUM($AW502:BD502)+BD502>$AV24,$AV24-SUM($AW502:BD502),BD502)","v":0},{"$f":"IF(SUM($AW502:BE502)+BE502>$AV24,$AV24-SUM($AW502:BE502),BE502)","v":0},{"$f":"IF(SUM($AW502:BF502)+BF502>$AV24,$AV24-SUM($AW502:BF502),BF502)","v":0},{"$f":"IF(SUM($AW502:BG502)+BG502>$AV24,$AV24-SUM($AW502:BG502),BG502)","v":0},{"$f":"IF(SUM($AW502:BH502)+BH502>$AV24,$AV24-SUM($AW502:BH502),BH502)","v":0},{"$f":"IF(SUM($AW502:BI502)+BI502>$AV24,$AV24-SUM($AW502:BI502),BI502)","v":0},{"$f":"IF(SUM($AW502:BJ502)+BJ502>$AV24,$AV24-SUM($AW502:BJ502),BJ502)","v":0},{"$f":"IF(SUM($AW502:BK502)+BK502>$AV24,$AV24-SUM($AW502:BK502),BK502)","v":0},{"$f":"IF(SUM($AW502:BL502)+BL502>$AV24,$AV24-SUM($AW502:BL502),BL502)","v":0},{"$f":"IF(SUM($AW502:BM502)+BM502>$AV24,$AV24-SUM($AW502:BM502),BM502)","v":0},{"$f":"IF(SUM($AW502:BN502)+BN502>$AV24,$AV24-SUM($AW502:BN502),BN502)","v":0},{"$f":"IF(SUM($AW502:BO502)+BO502>$AV24,$AV24-SUM($AW502:BO502),BO502)","v":0},{"$f":"IF(SUM($AW502:BP502)+BP502>$AV24,$AV24-SUM($AW502:BP502),BP502)","v":0},{"$f":"IF(SUM($AW502:BQ502)+BQ502>$AV24,$AV24-SUM($AW502:BQ502),BQ502)","v":0},{"$f":"IF(SUM($AW502:BR502)+BR502>$AV24,$AV24-SUM($AW502:BR502),BR502)","v":0},{"$f":"IF(SUM($AW502:BS502)+BS502>$AV24,$AV24-SUM($AW502:BS502),BS502)","v":0},{"$f":"IF(SUM($AW502:BT502)+BT502>$AV24,$AV24-SUM($AW502:BT502),BT502)","v":0},{"$f":"IF(SUM($AW502:BU502)+BU502>$AV24,$AV24-SUM($AW502:BU502),BU502)","v":0},{"$f":"IF(SUM($AW502:BV502)+BV502>$AV24,$AV24-SUM($AW502:BV502),BV502)","v":0},{"$f":"IF(SUM($AW502:BW502)+BW502>$AV24,$AV24-SUM($AW502:BW502),BW502)","v":0},{"$f":"IF(SUM($AW502:BX502)+BX502>$AV24,$AV24-SUM($AW502:BX502),BX502)","v":0},{"$f":"IF(SUM($AW502:BY502)+BY502>$AV24,$AV24-SUM($AW502:BY502),BY502)","v":0},{"$f":"IF(SUM($AW502:BZ502)+BZ502>$AV24,$AV24-SUM($AW502:BZ502),BZ502)","v":0},{"$f":"IF(SUM($AW502:CA502)+CA502>$AV24,$AV24-SUM($AW502:CA502),CA502)","v":0},{"$f":"IF(SUM($AW502:CB502)+CB502>$AV24,$AV24-SUM($AW502:CB502),CB502)","v":0},{"$f":"IF(SUM($AW502:CC502)+CC502>$AV24,$AV24-SUM($AW502:CC502),CC502)","v":0},{"$f":"IF(SUM($AW502:CD502)+CD502>$AV24,$AV24-SUM($AW502:CD502),CD502)","v":0},{"$f":"IF(SUM($AW502:CE502)+CE502>$AV24,$AV24-SUM($AW502:CE502),CE502)","v":0},{"$f":"IF(SUM($AW502:CF502)+CF502>$AV24,$AV24-SUM($AW502:CF502),CF502)","v":0},{"$f":"IF(SUM($AW502:CG502)+CG502>$AV24,$AV24-SUM($AW502:CG502),CG502)","v":0},{"$f":"IF(SUM($AW502:CH502)+CH502>$AV24,$AV24-SUM($AW502:CH502),CH502)","v":0},{"$f":"IF(SUM($AW502:CI502)+CI502>$AV24,$AV24-SUM($AW502:CI502),CI502)","v":0},{"$f":"IF(SUM($AW502:CJ502)+CJ502>$AV24,$AV24-SUM($AW502:CJ502),CJ502)","v":0},{"$f":"IF(SUM($AW502:CK502)+CK502>$AV24,$AV24-SUM($AW502:CK502),CK502)","v":0},{"$f":"IF(SUM($AW502:CL502)+CL502>$AV24,$AV24-SUM($AW502:CL502),CL502)","v":0},{"$f":"IF(SUM($AW502:CM502)+CM502>$AV24,$AV24-SUM($AW502:CM502),CM502)","v":0},{"$f":"IF(SUM($AW502:CN502)+CN502>$AV24,$AV24-SUM($AW502:CN502),CN502)","v":0},{"$f":"IF(SUM($AW502:CO502)+CO502>$AV24,$AV24-SUM($AW502:CO502),CO502)","v":0},{"$f":"IF(SUM($AW502:CP502)+CP502>$AV24,$AV24-SUM($AW502:CP502),CP502)","v":0},{"$f":"IF(SUM($AW502:CQ502)+CQ502>$AV24,$AV24-SUM($AW502:CQ502),CQ502)","v":0},{"$f":"IF(SUM($AW502:CR502)+CR502>$AV24,$AV24-SUM($AW502:CR502),CR502)","v":0},{"$f":"IF(SUM($AW502:CS502)+CS502>$AV24,$AV24-SUM($AW502:CS502),CS502)","v":0},{"$f":"IF(SUM($AW502:CT502)+CT502>$AV24,$AV24-SUM($AW502:CT502),CT502)","v":0},{"$f":"IF(SUM($AW502:CU502)+CU502>$AV24,$AV24-SUM($AW502:CU502),CU502)","v":0},{"$f":"IF(SUM($AW502:CV502)+CV502>$AV24,$AV24-SUM($AW502:CV502),CV502)","v":0},{"$f":"IF(SUM($AW502:CW502)+CW502>$AV24,$AV24-SUM($AW502:CW502),CW502)","v":0},{"$f":"IF(SUM($AW502:CX502)+CX502>$AV24,$AV24-SUM($AW502:CX502),CX502)","v":0},{"$f":"IF(SUM($AW502:CY502)+CY502>$AV24,$AV24-SUM($AW502:CY502),CY502)","v":0},{"$f":"IF(SUM($AW502:CZ502)+CZ502>$AV24,$AV24-SUM($AW502:CZ502),CZ502)","v":0},{"$f":"IF(SUM($AW502:DA502)+DA502>$AV24,$AV24-SUM($AW502:DA502),DA502)","v":0},{"$f":"IF(SUM($AW502:DB502)+DB502>$AV24,$AV24-SUM($AW502:DB502),DB502)","v":0},{"$f":"IF(SUM($AW502:DC502)+DC502>$AV24,$AV24-SUM($AW502:DC502),DC502)","v":0},{"$f":"IF(SUM($AW502:DD502)+DD502>$AV24,$AV24-SUM($AW502:DD502),DD502)","v":0},{"$f":"IF(SUM($AW502:DE502)+DE502>$AV24,$AV24-SUM($AW502:DE502),DE502)","v":0},{"$f":"IF(SUM($AW502:DF502)+DF502>$AV24,$AV24-SUM($AW502:DF502),DF502)","v":0},{"$f":"IF(SUM($AW502:DG502)+DG502>$AV24,$AV24-SUM($AW502:DG502),DG502)","v":0},{"$f":"IF(SUM($AW502:DH502)+DH502>$AV24,$AV24-SUM($AW502:DH502),DH502)","v":0},{"$f":"IF(SUM($AW502:DI502)+DI502>$AV24,$AV24-SUM($AW502:DI502),DI502)","v":0},{"$f":"IF(SUM($AW502:DJ502)+DJ502>$AV24,$AV24-SUM($AW502:DJ502),DJ502)","v":0},{"$f":"IF(SUM($AW502:DK502)+DK502>$AV24,$AV24-SUM($AW502:DK502),DK502)","v":0},{"$f":"IF(SUM($AW502:DL502)+DL502>$AV24,$AV24-SUM($AW502:DL502),DL502)","v":0},{"$f":"IF(SUM($AW502:DM502)+DM502>$AV24,$AV24-SUM($AW502:DM502),DM502)","v":0},{"$f":"IF(SUM($AW502:DN502)+DN502>$AV24,$AV24-SUM($AW502:DN502),DN502)","v":0},{"$f":"IF(SUM($AW502:DO502)+DO502>$AV24,$AV24-SUM($AW502:DO502),DO502)","v":0},{"$f":"IF(SUM($AW502:DP502)+DP502>$AV24,$AV24-SUM($AW502:DP502),DP502)","v":0},{"$f":"IF(SUM($AW502:DQ502)+DQ502>$AV24,$AV24-SUM($AW502:DQ502),DQ502)","v":0},{"$f":"IF(SUM($AW502:DR502)+DR502>$AV24,$AV24-SUM($AW502:DR502),DR502)","v":0},{"$f":"IF(SUM($AW502:DS502)+DS502>$AV24,$AV24-SUM($AW502:DS502),DS502)","v":0},{"$f":"IF(SUM($AW502:DT502)+DT502>$AV24,$AV24-SUM($AW502:DT502),DT502)","v":0},{"$f":"IF(SUM($AW502:DU502)+DU502>$AV24,$AV24-SUM($AW502:DU502),DU502)","v":0},{"$f":"IF(SUM($AW502:DV502)+DV502>$AV24,$AV24-SUM($AW502:DV502),DV502)","v":0},{"$f":"IF(SUM($AW502:DW502)+DW502>$AV24,$AV24-SUM($AW502:DW502),DW502)","v":0},{"$f":"IF(SUM($AW502:DX502)+DX502>$AV24,$AV24-SUM($AW502:DX502),DX502)","v":0},{"$f":"IF(SUM($AW502:DY502)+DY502>$AV24,$AV24-SUM($AW502:DY502),DY502)","v":0},{"$f":"IF(SUM($AW502:DZ502)+DZ502>$AV24,$AV24-SUM($AW502:DZ502),DZ502)","v":0},{"$f":"IF(SUM($AW502:EA502)+EA502>$AV24,$AV24-SUM($AW502:EA502),EA502)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'Model inputs'!$G$117","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AW503:AW503)+AW503>$AV25,$AV25-SUM($AW503:AW503),AW503)","v":0},{"$f":"IF(SUM($AW503:AX503)+AX503>$AV25,$AV25-SUM($AW503:AX503),AX503)","v":0},{"$f":"IF(SUM($AW503:AY503)+AY503>$AV25,$AV25-SUM($AW503:AY503),AY503)","v":0},{"$f":"IF(SUM($AW503:AZ503)+AZ503>$AV25,$AV25-SUM($AW503:AZ503),AZ503)","v":0},{"$f":"IF(SUM($AW503:BA503)+BA503>$AV25,$AV25-SUM($AW503:BA503),BA503)","v":0},{"$f":"IF(SUM($AW503:BB503)+BB503>$AV25,$AV25-SUM($AW503:BB503),BB503)","v":0},{"$f":"IF(SUM($AW503:BC503)+BC503>$AV25,$AV25-SUM($AW503:BC503),BC503)","v":0},{"$f":"IF(SUM($AW503:BD503)+BD503>$AV25,$AV25-SUM($AW503:BD503),BD503)","v":0},{"$f":"IF(SUM($AW503:BE503)+BE503>$AV25,$AV25-SUM($AW503:BE503),BE503)","v":0},{"$f":"IF(SUM($AW503:BF503)+BF503>$AV25,$AV25-SUM($AW503:BF503),BF503)","v":0},{"$f":"IF(SUM($AW503:BG503)+BG503>$AV25,$AV25-SUM($AW503:BG503),BG503)","v":0},{"$f":"IF(SUM($AW503:BH503)+BH503>$AV25,$AV25-SUM($AW503:BH503),BH503)","v":0},{"$f":"IF(SUM($AW503:BI503)+BI503>$AV25,$AV25-SUM($AW503:BI503),BI503)","v":0},{"$f":"IF(SUM($AW503:BJ503)+BJ503>$AV25,$AV25-SUM($AW503:BJ503),BJ503)","v":0},{"$f":"IF(SUM($AW503:BK503)+BK503>$AV25,$AV25-SUM($AW503:BK503),BK503)","v":0},{"$f":"IF(SUM($AW503:BL503)+BL503>$AV25,$AV25-SUM($AW503:BL503),BL503)","v":0},{"$f":"IF(SUM($AW503:BM503)+BM503>$AV25,$AV25-SUM($AW503:BM503),BM503)","v":0},{"$f":"IF(SUM($AW503:BN503)+BN503>$AV25,$AV25-SUM($AW503:BN503),BN503)","v":0},{"$f":"IF(SUM($AW503:BO503)+BO503>$AV25,$AV25-SUM($AW503:BO503),BO503)","v":0},{"$f":"IF(SUM($AW503:BP503)+BP503>$AV25,$AV25-SUM($AW503:BP503),BP503)","v":0},{"$f":"IF(SUM($AW503:BQ503)+BQ503>$AV25,$AV25-SUM($AW503:BQ503),BQ503)","v":0},{"$f":"IF(SUM($AW503:BR503)+BR503>$AV25,$AV25-SUM($AW503:BR503),BR503)","v":0},{"$f":"IF(SUM($AW503:BS503)+BS503>$AV25,$AV25-SUM($AW503:BS503),BS503)","v":0},{"$f":"IF(SUM($AW503:BT503)+BT503>$AV25,$AV25-SUM($AW503:BT503),BT503)","v":0},{"$f":"IF(SUM($AW503:BU503)+BU503>$AV25,$AV25-SUM($AW503:BU503),BU503)","v":0},{"$f":"IF(SUM($AW503:BV503)+BV503>$AV25,$AV25-SUM($AW503:BV503),BV503)","v":0},{"$f":"IF(SUM($AW503:BW503)+BW503>$AV25,$AV25-SUM($AW503:BW503),BW503)","v":0},{"$f":"IF(SUM($AW503:BX503)+BX503>$AV25,$AV25-SUM($AW503:BX503),BX503)","v":0},{"$f":"IF(SUM($AW503:BY503)+BY503>$AV25,$AV25-SUM($AW503:BY503),BY503)","v":0},{"$f":"IF(SUM($AW503:BZ503)+BZ503>$AV25,$AV25-SUM($AW503:BZ503),BZ503)","v":0},{"$f":"IF(SUM($AW503:CA503)+CA503>$AV25,$AV25-SUM($AW503:CA503),CA503)","v":0},{"$f":"IF(SUM($AW503:CB503)+CB503>$AV25,$AV25-SUM($AW503:CB503),CB503)","v":0},{"$f":"IF(SUM($AW503:CC503)+CC503>$AV25,$AV25-SUM($AW503:CC503),CC503)","v":0},{"$f":"IF(SUM($AW503:CD503)+CD503>$AV25,$AV25-SUM($AW503:CD503),CD503)","v":0},{"$f":"IF(SUM($AW503:CE503)+CE503>$AV25,$AV25-SUM($AW503:CE503),CE503)","v":0},{"$f":"IF(SUM($AW503:CF503)+CF503>$AV25,$AV25-SUM($AW503:CF503),CF503)","v":0},{"$f":"IF(SUM($AW503:CG503)+CG503>$AV25,$AV25-SUM($AW503:CG503),CG503)","v":0},{"$f":"IF(SUM($AW503:CH503)+CH503>$AV25,$AV25-SUM($AW503:CH503),CH503)","v":0},{"$f":"IF(SUM($AW503:CI503)+CI503>$AV25,$AV25-SUM($AW503:CI503),CI503)","v":0},{"$f":"IF(SUM($AW503:CJ503)+CJ503>$AV25,$AV25-SUM($AW503:CJ503),CJ503)","v":0},{"$f":"IF(SUM($AW503:CK503)+CK503>$AV25,$AV25-SUM($AW503:CK503),CK503)","v":0},{"$f":"IF(SUM($AW503:CL503)+CL503>$AV25,$AV25-SUM($AW503:CL503),CL503)","v":0},{"$f":"IF(SUM($AW503:CM503)+CM503>$AV25,$AV25-SUM($AW503:CM503),CM503)","v":0},{"$f":"IF(SUM($AW503:CN503)+CN503>$AV25,$AV25-SUM($AW503:CN503),CN503)","v":0},{"$f":"IF(SUM($AW503:CO503)+CO503>$AV25,$AV25-SUM($AW503:CO503),CO503)","v":0},{"$f":"IF(SUM($AW503:CP503)+CP503>$AV25,$AV25-SUM($AW503:CP503),CP503)","v":0},{"$f":"IF(SUM($AW503:CQ503)+CQ503>$AV25,$AV25-SUM($AW503:CQ503),CQ503)","v":0},{"$f":"IF(SUM($AW503:CR503)+CR503>$AV25,$AV25-SUM($AW503:CR503),CR503)","v":0},{"$f":"IF(SUM($AW503:CS503)+CS503>$AV25,$AV25-SUM($AW503:CS503),CS503)","v":0},{"$f":"IF(SUM($AW503:CT503)+CT503>$AV25,$AV25-SUM($AW503:CT503),CT503)","v":0},{"$f":"IF(SUM($AW503:CU503)+CU503>$AV25,$AV25-SUM($AW503:CU503),CU503)","v":0},{"$f":"IF(SUM($AW503:CV503)+CV503>$AV25,$AV25-SUM($AW503:CV503),CV503)","v":0},{"$f":"IF(SUM($AW503:CW503)+CW503>$AV25,$AV25-SUM($AW503:CW503),CW503)","v":0},{"$f":"IF(SUM($AW503:CX503)+CX503>$AV25,$AV25-SUM($AW503:CX503),CX503)","v":0},{"$f":"IF(SUM($AW503:CY503)+CY503>$AV25,$AV25-SUM($AW503:CY503),CY503)","v":0},{"$f":"IF(SUM($AW503:CZ503)+CZ503>$AV25,$AV25-SUM($AW503:CZ503),CZ503)","v":0},{"$f":"IF(SUM($AW503:DA503)+DA503>$AV25,$AV25-SUM($AW503:DA503),DA503)","v":0},{"$f":"IF(SUM($AW503:DB503)+DB503>$AV25,$AV25-SUM($AW503:DB503),DB503)","v":0},{"$f":"IF(SUM($AW503:DC503)+DC503>$AV25,$AV25-SUM($AW503:DC503),DC503)","v":0},{"$f":"IF(SUM($AW503:DD503)+DD503>$AV25,$AV25-SUM($AW503:DD503),DD503)","v":0},{"$f":"IF(SUM($AW503:DE503)+DE503>$AV25,$AV25-SUM($AW503:DE503),DE503)","v":0},{"$f":"IF(SUM($AW503:DF503)+DF503>$AV25,$AV25-SUM($AW503:DF503),DF503)","v":0},{"$f":"IF(SUM($AW503:DG503)+DG503>$AV25,$AV25-SUM($AW503:DG503),DG503)","v":0},{"$f":"IF(SUM($AW503:DH503)+DH503>$AV25,$AV25-SUM($AW503:DH503),DH503)","v":0},{"$f":"IF(SUM($AW503:DI503)+DI503>$AV25,$AV25-SUM($AW503:DI503),DI503)","v":0},{"$f":"IF(SUM($AW503:DJ503)+DJ503>$AV25,$AV25-SUM($AW503:DJ503),DJ503)","v":0},{"$f":"IF(SUM($AW503:DK503)+DK503>$AV25,$AV25-SUM($AW503:DK503),DK503)","v":0},{"$f":"IF(SUM($AW503:DL503)+DL503>$AV25,$AV25-SUM($AW503:DL503),DL503)","v":0},{"$f":"IF(SUM($AW503:DM503)+DM503>$AV25,$AV25-SUM($AW503:DM503),DM503)","v":0},{"$f":"IF(SUM($AW503:DN503)+DN503>$AV25,$AV25-SUM($AW503:DN503),DN503)","v":0},{"$f":"IF(SUM($AW503:DO503)+DO503>$AV25,$AV25-SUM($AW503:DO503),DO503)","v":0},{"$f":"IF(SUM($AW503:DP503)+DP503>$AV25,$AV25-SUM($AW503:DP503),DP503)","v":0},{"$f":"IF(SUM($AW503:DQ503)+DQ503>$AV25,$AV25-SUM($AW503:DQ503),DQ503)","v":0},{"$f":"IF(SUM($AW503:DR503)+DR503>$AV25,$AV25-SUM($AW503:DR503),DR503)","v":0},{"$f":"IF(SUM($AW503:DS503)+DS503>$AV25,$AV25-SUM($AW503:DS503),DS503)","v":0},{"$f":"IF(SUM($AW503:DT503)+DT503>$AV25,$AV25-SUM($AW503:DT503),DT503)","v":0},{"$f":"IF(SUM($AW503:DU503)+DU503>$AV25,$AV25-SUM($AW503:DU503),DU503)","v":0},{"$f":"IF(SUM($AW503:DV503)+DV503>$AV25,$AV25-SUM($AW503:DV503),DV503)","v":0},{"$f":"IF(SUM($AW503:DW503)+DW503>$AV25,$AV25-SUM($AW503:DW503),DW503)","v":0},{"$f":"IF(SUM($AW503:DX503)+DX503>$AV25,$AV25-SUM($AW503:DX503),DX503)","v":0},{"$f":"IF(SUM($AW503:DY503)+DY503>$AV25,$AV25-SUM($AW503:DY503),DY503)","v":0},{"$f":"IF(SUM($AW503:DZ503)+DZ503>$AV25,$AV25-SUM($AW503:DZ503),DZ503)","v":0},{"$f":"IF(SUM($AW503:EA503)+EA503>$AV25,$AV25-SUM($AW503:EA503),EA503)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"4*'Model inputs'!$G$118","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM($AW504:AW504)+AW504>$AV26,$AV26-SUM($AW504:AW504),AW504)","v":0},{"$f":"IF(SUM($AW504:AX504)+AX504>$AV26,$AV26-SUM($AW504:AX504),AX504)","v":0},{"$f":"IF(SUM($AW504:AY504)+AY504>$AV26,$AV26-SUM($AW504:AY504),AY504)","v":0},{"$f":"IF(SUM($AW504:AZ504)+AZ504>$AV26,$AV26-SUM($AW504:AZ504),AZ504)","v":0},{"$f":"IF(SUM($AW504:BA504)+BA504>$AV26,$AV26-SUM($AW504:BA504),BA504)","v":0},{"$f":"IF(SUM($AW504:BB504)+BB504>$AV26,$AV26-SUM($AW504:BB504),BB504)","v":0},{"$f":"IF(SUM($AW504:BC504)+BC504>$AV26,$AV26-SUM($AW504:BC504),BC504)","v":0},{"$f":"IF(SUM($AW504:BD504)+BD504>$AV26,$AV26-SUM($AW504:BD504),BD504)","v":0},{"$f":"IF(SUM($AW504:BE504)+BE504>$AV26,$AV26-SUM($AW504:BE504),BE504)","v":0},{"$f":"IF(SUM($AW504:BF504)+BF504>$AV26,$AV26-SUM($AW504:BF504),BF504)","v":0},{"$f":"IF(SUM($AW504:BG504)+BG504>$AV26,$AV26-SUM($AW504:BG504),BG504)","v":0},{"$f":"IF(SUM($AW504:BH504)+BH504>$AV26,$AV26-SUM($AW504:BH504),BH504)","v":0},{"$f":"IF(SUM($AW504:BI504)+BI504>$AV26,$AV26-SUM($AW504:BI504),BI504)","v":0},{"$f":"IF(SUM($AW504:BJ504)+BJ504>$AV26,$AV26-SUM($AW504:BJ504),BJ504)","v":0},{"$f":"IF(SUM($AW504:BK504)+BK504>$AV26,$AV26-SUM($AW504:BK504),BK504)","v":0},{"$f":"IF(SUM($AW504:BL504)+BL504>$AV26,$AV26-SUM($AW504:BL504),BL504)","v":0},{"$f":"IF(SUM($AW504:BM504)+BM504>$AV26,$AV26-SUM($AW504:BM504),BM504)","v":0},{"$f":"IF(SUM($AW504:BN504)+BN504>$AV26,$AV26-SUM($AW504:BN504),BN504)","v":0},{"$f":"IF(SUM($AW504:BO504)+BO504>$AV26,$AV26-SUM($AW504:BO504),BO504)","v":0},{"$f":"IF(SUM($AW504:BP504)+BP504>$AV26,$AV26-SUM($AW504:BP504),BP504)","v":0},{"$f":"IF(SUM($AW504:BQ504)+BQ504>$AV26,$AV26-SUM($AW504:BQ504),BQ504)","v":0},{"$f":"IF(SUM($AW504:BR504)+BR504>$AV26,$AV26-SUM($AW504:BR504),BR504)","v":0},{"$f":"IF(SUM($AW504:BS504)+BS504>$AV26,$AV26-SUM($AW504:BS504),BS504)","v":0},{"$f":"IF(SUM($AW504:BT504)+BT504>$AV26,$AV26-SUM($AW504:BT504),BT504)","v":0},{"$f":"IF(SUM($AW504:BU504)+BU504>$AV26,$AV26-SUM($AW504:BU504),BU504)","v":0},{"$f":"IF(SUM($AW504:BV504)+BV504>$AV26,$AV26-SUM($AW504:BV504),BV504)","v":0},{"$f":"IF(SUM($AW504:BW504)+BW504>$AV26,$AV26-SUM($AW504:BW504),BW504)","v":0},{"$f":"IF(SUM($AW504:BX504)+BX504>$AV26,$AV26-SUM($AW504:BX504),BX504)","v":0},{"$f":"IF(SUM($AW504:BY504)+BY504>$AV26,$AV26-SUM($AW504:BY504),BY504)","v":0},{"$f":"IF(SUM($AW504:BZ504)+BZ504>$AV26,$AV26-SUM($AW504:BZ504),BZ504)","v":0},{"$f":"IF(SUM($AW504:CA504)+CA504>$AV26,$AV26-SUM($AW504:CA504),CA504)","v":0},{"$f":"IF(SUM($AW504:CB504)+CB504>$AV26,$AV26-SUM($AW504:CB504),CB504)","v":0},{"$f":"IF(SUM($AW504:CC504)+CC504>$AV26,$AV26-SUM($AW504:CC504),CC504)","v":0},{"$f":"IF(SUM($AW504:CD504)+CD504>$AV26,$AV26-SUM($AW504:CD504),CD504)","v":0},{"$f":"IF(SUM($AW504:CE504)+CE504>$AV26,$AV26-SUM($AW504:CE504),CE504)","v":0},{"$f":"IF(SUM($AW504:CF504)+CF504>$AV26,$AV26-SUM($AW504:CF504),CF504)","v":0},{"$f":"IF(SUM($AW504:CG504)+CG504>$AV26,$AV26-SUM($AW504:CG504),CG504)","v":0},{"$f":"IF(SUM($AW504:CH504)+CH504>$AV26,$AV26-SUM($AW504:CH504),CH504)","v":0},{"$f":"IF(SUM($AW504:CI504)+CI504>$AV26,$AV26-SUM($AW504:CI504),CI504)","v":0},{"$f":"IF(SUM($AW504:CJ504)+CJ504>$AV26,$AV26-SUM($AW504:CJ504),CJ504)","v":0},{"$f":"IF(SUM($AW504:CK504)+CK504>$AV26,$AV26-SUM($AW504:CK504),CK504)","v":0},{"$f":"IF(SUM($AW504:CL504)+CL504>$AV26,$AV26-SUM($AW504:CL504),CL504)","v":0},{"$f":"IF(SUM($AW504:CM504)+CM504>$AV26,$AV26-SUM($AW504:CM504),CM504)","v":0},{"$f":"IF(SUM($AW504:CN504)+CN504>$AV26,$AV26-SUM($AW504:CN504),CN504)","v":0},{"$f":"IF(SUM($AW504:CO504)+CO504>$AV26,$AV26-SUM($AW504:CO504),CO504)","v":0},{"$f":"IF(SUM($AW504:CP504)+CP504>$AV26,$AV26-SUM($AW504:CP504),CP504)","v":0},{"$f":"IF(SUM($AW504:CQ504)+CQ504>$AV26,$AV26-SUM($AW504:CQ504),CQ504)","v":0},{"$f":"IF(SUM($AW504:CR504)+CR504>$AV26,$AV26-SUM($AW504:CR504),CR504)","v":0},{"$f":"IF(SUM($AW504:CS504)+CS504>$AV26,$AV26-SUM($AW504:CS504),CS504)","v":0},{"$f":"IF(SUM($AW504:CT504)+CT504>$AV26,$AV26-SUM($AW504:CT504),CT504)","v":0},{"$f":"IF(SUM($AW504:CU504)+CU504>$AV26,$AV26-SUM($AW504:CU504),CU504)","v":0},{"$f":"IF(SUM($AW504:CV504)+CV504>$AV26,$AV26-SUM($AW504:CV504),CV504)","v":0},{"$f":"IF(SUM($AW504:CW504)+CW504>$AV26,$AV26-SUM($AW504:CW504),CW504)","v":0},{"$f":"IF(SUM($AW504:CX504)+CX504>$AV26,$AV26-SUM($AW504:CX504),CX504)","v":0},{"$f":"IF(SUM($AW504:CY504)+CY504>$AV26,$AV26-SUM($AW504:CY504),CY504)","v":0},{"$f":"IF(SUM($AW504:CZ504)+CZ504>$AV26,$AV26-SUM($AW504:CZ504),CZ504)","v":0},{"$f":"IF(SUM($AW504:DA504)+DA504>$AV26,$AV26-SUM($AW504:DA504),DA504)","v":0},{"$f":"IF(SUM($AW504:DB504)+DB504>$AV26,$AV26-SUM($AW504:DB504),DB504)","v":0},{"$f":"IF(SUM($AW504:DC504)+DC504>$AV26,$AV26-SUM($AW504:DC504),DC504)","v":0},{"$f":"IF(SUM($AW504:DD504)+DD504>$AV26,$AV26-SUM($AW504:DD504),DD504)","v":0},{"$f":"IF(SUM($AW504:DE504)+DE504>$AV26,$AV26-SUM($AW504:DE504),DE504)","v":0},{"$f":"IF(SUM($AW504:DF504)+DF504>$AV26,$AV26-SUM($AW504:DF504),DF504)","v":0},{"$f":"IF(SUM($AW504:DG504)+DG504>$AV26,$AV26-SUM($AW504:DG504),DG504)","v":0},{"$f":"IF(SUM($AW504:DH504)+DH504>$AV26,$AV26-SUM($AW504:DH504),DH504)","v":0},{"$f":"IF(SUM($AW504:DI504)+DI504>$AV26,$AV26-SUM($AW504:DI504),DI504)","v":0},{"$f":"IF(SUM($AW504:DJ504)+DJ504>$AV26,$AV26-SUM($AW504:DJ504),DJ504)","v":0},{"$f":"IF(SUM($AW504:DK504)+DK504>$AV26,$AV26-SUM($AW504:DK504),DK504)","v":0},{"$f":"IF(SUM($AW504:DL504)+DL504>$AV26,$AV26-SUM($AW504:DL504),DL504)","v":0},{"$f":"IF(SUM($AW504:DM504)+DM504>$AV26,$AV26-SUM($AW504:DM504),DM504)","v":0},{"$f":"IF(SUM($AW504:DN504)+DN504>$AV26,$AV26-SUM($AW504:DN504),DN504)","v":0},{"$f":"IF(SUM($AW504:DO504)+DO504>$AV26,$AV26-SUM($AW504:DO504),DO504)","v":0},{"$f":"IF(SUM($AW504:DP504)+DP504>$AV26,$AV26-SUM($AW504:DP504),DP504)","v":0},{"$f":"IF(SUM($AW504:DQ504)+DQ504>$AV26,$AV26-SUM($AW504:DQ504),DQ504)","v":0},{"$f":"IF(SUM($AW504:DR504)+DR504>$AV26,$AV26-SUM($AW504:DR504),DR504)","v":0},{"$f":"IF(SUM($AW504:DS504)+DS504>$AV26,$AV26-SUM($AW504:DS504),DS504)","v":0},{"$f":"IF(SUM($AW504:DT504)+DT504>$AV26,$AV26-SUM($AW504:DT504),DT504)","v":0},{"$f":"IF(SUM($AW504:DU504)+DU504>$AV26,$AV26-SUM($AW504:DU504),DU504)","v":0},{"$f":"IF(SUM($AW504:DV504)+DV504>$AV26,$AV26-SUM($AW504:DV504),DV504)","v":0},{"$f":"IF(SUM($AW504:DW504)+DW504>$AV26,$AV26-SUM($AW504:DW504),DW504)","v":0},{"$f":"IF(SUM($AW504:DX504)+DX504>$AV26,$AV26-SUM($AW504:DX504),DX504)","v":0},{"$f":"IF(SUM($AW504:DY504)+DY504>$AV26,$AV26-SUM($AW504:DY504),DY504)","v":0},{"$f":"IF(SUM($AW504:DZ504)+DZ504>$AV26,$AV26-SUM($AW504:DZ504),DZ504)","v":0},{"$f":"IF(SUM($AW504:EA504)+EA504>$AV26,$AV26-SUM($AW504:EA504),EA504)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"4*'Model inputs'!$G$119","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4717070500000002E-2,{"$f":"IF(SUM($AW505:AW505)+AW505>$AV27,$AV27-SUM($AW505:AW505),AW505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:AX505)+AX505>$AV27,$AV27-SUM($AW505:AX505),AX505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:AY505)+AY505>$AV27,$AV27-SUM($AW505:AY505),AY505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:AZ505)+AZ505>$AV27,$AV27-SUM($AW505:AZ505),AZ505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BA505)+BA505>$AV27,$AV27-SUM($AW505:BA505),BA505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BB505)+BB505>$AV27,$AV27-SUM($AW505:BB505),BB505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BC505)+BC505>$AV27,$AV27-SUM($AW505:BC505),BC505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BD505)+BD505>$AV27,$AV27-SUM($AW505:BD505),BD505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BE505)+BE505>$AV27,$AV27-SUM($AW505:BE505),BE505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BF505)+BF505>$AV27,$AV27-SUM($AW505:BF505),BF505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BG505)+BG505>$AV27,$AV27-SUM($AW505:BG505),BG505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BH505)+BH505>$AV27,$AV27-SUM($AW505:BH505),BH505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BI505)+BI505>$AV27,$AV27-SUM($AW505:BI505),BI505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BJ505)+BJ505>$AV27,$AV27-SUM($AW505:BJ505),BJ505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BK505)+BK505>$AV27,$AV27-SUM($AW505:BK505),BK505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BL505)+BL505>$AV27,$AV27-SUM($AW505:BL505),BL505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BM505)+BM505>$AV27,$AV27-SUM($AW505:BM505),BM505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BN505)+BN505>$AV27,$AV27-SUM($AW505:BN505),BN505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BO505)+BO505>$AV27,$AV27-SUM($AW505:BO505),BO505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BP505)+BP505>$AV27,$AV27-SUM($AW505:BP505),BP505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BQ505)+BQ505>$AV27,$AV27-SUM($AW505:BQ505),BQ505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BR505)+BR505>$AV27,$AV27-SUM($AW505:BR505),BR505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BS505)+BS505>$AV27,$AV27-SUM($AW505:BS505),BS505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BT505)+BT505>$AV27,$AV27-SUM($AW505:BT505),BT505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BU505)+BU505>$AV27,$AV27-SUM($AW505:BU505),BU505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BV505)+BV505>$AV27,$AV27-SUM($AW505:BV505),BV505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BW505)+BW505>$AV27,$AV27-SUM($AW505:BW505),BW505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BX505)+BX505>$AV27,$AV27-SUM($AW505:BX505),BX505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BY505)+BY505>$AV27,$AV27-SUM($AW505:BY505),BY505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:BZ505)+BZ505>$AV27,$AV27-SUM($AW505:BZ505),BZ505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CA505)+CA505>$AV27,$AV27-SUM($AW505:CA505),CA505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CB505)+CB505>$AV27,$AV27-SUM($AW505:CB505),CB505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CC505)+CC505>$AV27,$AV27-SUM($AW505:CC505),CC505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CD505)+CD505>$AV27,$AV27-SUM($AW505:CD505),CD505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CE505)+CE505>$AV27,$AV27-SUM($AW505:CE505),CE505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CF505)+CF505>$AV27,$AV27-SUM($AW505:CF505),CF505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CG505)+CG505>$AV27,$AV27-SUM($AW505:CG505),CG505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CH505)+CH505>$AV27,$AV27-SUM($AW505:CH505),CH505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CI505)+CI505>$AV27,$AV27-SUM($AW505:CI505),CI505)","v":1.4717070500000002E-2},{"$f":"IF(SUM($AW505:CJ505)+CJ505>$AV27,$AV27-SUM($AW505:CJ505),CJ505)","v":0},{"$f":"IF(SUM($AW505:CK505)+CK505>$AV27,$AV27-SUM($AW505:CK505),CK505)","v":0},{"$f":"IF(SUM($AW505:CL505)+CL505>$AV27,$AV27-SUM($AW505:CL505),CL505)","v":0},{"$f":"IF(SUM($AW505:CM505)+CM505>$AV27,$AV27-SUM($AW505:CM505),CM505)","v":0},{"$f":"IF(SUM($AW505:CN505)+CN505>$AV27,$AV27-SUM($AW505:CN505),CN505)","v":0},{"$f":"IF(SUM($AW505:CO505)+CO505>$AV27,$AV27-SUM($AW505:CO505),CO505)","v":0},{"$f":"IF(SUM($AW505:CP505)+CP505>$AV27,$AV27-SUM($AW505:CP505),CP505)","v":0},{"$f":"IF(SUM($AW505:CQ505)+CQ505>$AV27,$AV27-SUM($AW505:CQ505),CQ505)","v":0},{"$f":"IF(SUM($AW505:CR505)+CR505>$AV27,$AV27-SUM($AW505:CR505),CR505)","v":0},{"$f":"IF(SUM($AW505:CS505)+CS505>$AV27,$AV27-SUM($AW505:CS505),CS505)","v":0},{"$f":"IF(SUM($AW505:CT505)+CT505>$AV27,$AV27-SUM($AW505:CT505),CT505)","v":0},{"$f":"IF(SUM($AW505:CU505)+CU505>$AV27,$AV27-SUM($AW505:CU505),CU505)","v":0},{"$f":"IF(SUM($AW505:CV505)+CV505>$AV27,$AV27-SUM($AW505:CV505),CV505)","v":0},{"$f":"IF(SUM($AW505:CW505)+CW505>$AV27,$AV27-SUM($AW505:CW505),CW505)","v":0},{"$f":"IF(SUM($AW505:CX505)+CX505>$AV27,$AV27-SUM($AW505:CX505),CX505)","v":0},{"$f":"IF(SUM($AW505:CY505)+CY505>$AV27,$AV27-SUM($AW505:CY505),CY505)","v":0},{"$f":"IF(SUM($AW505:CZ505)+CZ505>$AV27,$AV27-SUM($AW505:CZ505),CZ505)","v":0},{"$f":"IF(SUM($AW505:DA505)+DA505>$AV27,$AV27-SUM($AW505:DA505),DA505)","v":0},{"$f":"IF(SUM($AW505:DB505)+DB505>$AV27,$AV27-SUM($AW505:DB505),DB505)","v":0},{"$f":"IF(SUM($AW505:DC505)+DC505>$AV27,$AV27-SUM($AW505:DC505),DC505)","v":0},{"$f":"IF(SUM($AW505:DD505)+DD505>$AV27,$AV27-SUM($AW505:DD505),DD505)","v":0},{"$f":"IF(SUM($AW505:DE505)+DE505>$AV27,$AV27-SUM($AW505:DE505),DE505)","v":0},{"$f":"IF(SUM($AW505:DF505)+DF505>$AV27,$AV27-SUM($AW505:DF505),DF505)","v":0},{"$f":"IF(SUM($AW505:DG505)+DG505>$AV27,$AV27-SUM($AW505:DG505),DG505)","v":0},{"$f":"IF(SUM($AW505:DH505)+DH505>$AV27,$AV27-SUM($AW505:DH505),DH505)","v":0},{"$f":"IF(SUM($AW505:DI505)+DI505>$AV27,$AV27-SUM($AW505:DI505),DI505)","v":0},{"$f":"IF(SUM($AW505:DJ505)+DJ505>$AV27,$AV27-SUM($AW505:DJ505),DJ505)","v":0},{"$f":"IF(SUM($AW505:DK505)+DK505>$AV27,$AV27-SUM($AW505:DK505),DK505)","v":0},{"$f":"IF(SUM($AW505:DL505)+DL505>$AV27,$AV27-SUM($AW505:DL505),DL505)","v":0},{"$f":"IF(SUM($AW505:DM505)+DM505>$AV27,$AV27-SUM($AW505:DM505),DM505)","v":0},{"$f":"IF(SUM($AW505:DN505)+DN505>$AV27,$AV27-SUM($AW505:DN505),DN505)","v":0},{"$f":"IF(SUM($AW505:DO505)+DO505>$AV27,$AV27-SUM($AW505:DO505),DO505)","v":0},{"$f":"IF(SUM($AW505:DP505)+DP505>$AV27,$AV27-SUM($AW505:DP505),DP505)","v":0},{"$f":"IF(SUM($AW505:DQ505)+DQ505>$AV27,$AV27-SUM($AW505:DQ505),DQ505)","v":0},{"$f":"IF(SUM($AW505:DR505)+DR505>$AV27,$AV27-SUM($AW505:DR505),DR505)","v":0},{"$f":"IF(SUM($AW505:DS505)+DS505>$AV27,$AV27-SUM($AW505:DS505),DS505)","v":0},{"$f":"IF(SUM($AW505:DT505)+DT505>$AV27,$AV27-SUM($AW505:DT505),DT505)","v":0},{"$f":"IF(SUM($AW505:DU505)+DU505>$AV27,$AV27-SUM($AW505:DU505),DU505)","v":0},{"$f":"IF(SUM($AW505:DV505)+DV505>$AV27,$AV27-SUM($AW505:DV505),DV505)","v":0},{"$f":"IF(SUM($AW505:DW505)+DW505>$AV27,$AV27-SUM($AW505:DW505),DW505)","v":0},{"$f":"IF(SUM($AW505:DX505)+DX505>$AV27,$AV27-SUM($AW505:DX505),DX505)","v":0},{"$f":"IF(SUM($AW505:DY505)+DY505>$AV27,$AV27-SUM($AW505:DY505),DY505)","v":0},{"$f":"IF(SUM($AW505:DZ505)+DZ505>$AV27,$AV27-SUM($AW505:DZ505),DZ505)","v":0},{"$f":"IF(SUM($AW505:EA505)+EA505>$AV27,$AV27-SUM($AW505:EA505),EA505)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'Model inputs'!$G$120","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3512500000000001E-4,{"$f":"IF(SUM($AW506:AW506)+AW506>$AV28,$AV28-SUM($AW506:AW506),AW506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:AX506)+AX506>$AV28,$AV28-SUM($AW506:AX506),AX506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:AY506)+AY506>$AV28,$AV28-SUM($AW506:AY506),AY506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:AZ506)+AZ506>$AV28,$AV28-SUM($AW506:AZ506),AZ506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BA506)+BA506>$AV28,$AV28-SUM($AW506:BA506),BA506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BB506)+BB506>$AV28,$AV28-SUM($AW506:BB506),BB506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BC506)+BC506>$AV28,$AV28-SUM($AW506:BC506),BC506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BD506)+BD506>$AV28,$AV28-SUM($AW506:BD506),BD506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BE506)+BE506>$AV28,$AV28-SUM($AW506:BE506),BE506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BF506)+BF506>$AV28,$AV28-SUM($AW506:BF506),BF506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BG506)+BG506>$AV28,$AV28-SUM($AW506:BG506),BG506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BH506)+BH506>$AV28,$AV28-SUM($AW506:BH506),BH506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BI506)+BI506>$AV28,$AV28-SUM($AW506:BI506),BI506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BJ506)+BJ506>$AV28,$AV28-SUM($AW506:BJ506),BJ506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BK506)+BK506>$AV28,$AV28-SUM($AW506:BK506),BK506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BL506)+BL506>$AV28,$AV28-SUM($AW506:BL506),BL506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BM506)+BM506>$AV28,$AV28-SUM($AW506:BM506),BM506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BN506)+BN506>$AV28,$AV28-SUM($AW506:BN506),BN506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BO506)+BO506>$AV28,$AV28-SUM($AW506:BO506),BO506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BP506)+BP506>$AV28,$AV28-SUM($AW506:BP506),BP506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BQ506)+BQ506>$AV28,$AV28-SUM($AW506:BQ506),BQ506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BR506)+BR506>$AV28,$AV28-SUM($AW506:BR506),BR506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BS506)+BS506>$AV28,$AV28-SUM($AW506:BS506),BS506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BT506)+BT506>$AV28,$AV28-SUM($AW506:BT506),BT506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BU506)+BU506>$AV28,$AV28-SUM($AW506:BU506),BU506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BV506)+BV506>$AV28,$AV28-SUM($AW506:BV506),BV506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BW506)+BW506>$AV28,$AV28-SUM($AW506:BW506),BW506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BX506)+BX506>$AV28,$AV28-SUM($AW506:BX506),BX506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BY506)+BY506>$AV28,$AV28-SUM($AW506:BY506),BY506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:BZ506)+BZ506>$AV28,$AV28-SUM($AW506:BZ506),BZ506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CA506)+CA506>$AV28,$AV28-SUM($AW506:CA506),CA506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CB506)+CB506>$AV28,$AV28-SUM($AW506:CB506),CB506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CC506)+CC506>$AV28,$AV28-SUM($AW506:CC506),CC506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CD506)+CD506>$AV28,$AV28-SUM($AW506:CD506),CD506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CE506)+CE506>$AV28,$AV28-SUM($AW506:CE506),CE506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CF506)+CF506>$AV28,$AV28-SUM($AW506:CF506),CF506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CG506)+CG506>$AV28,$AV28-SUM($AW506:CG506),CG506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CH506)+CH506>$AV28,$AV28-SUM($AW506:CH506),CH506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CI506)+CI506>$AV28,$AV28-SUM($AW506:CI506),CI506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CJ506)+CJ506>$AV28,$AV28-SUM($AW506:CJ506),CJ506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CK506)+CK506>$AV28,$AV28-SUM($AW506:CK506),CK506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CL506)+CL506>$AV28,$AV28-SUM($AW506:CL506),CL506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CM506)+CM506>$AV28,$AV28-SUM($AW506:CM506),CM506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CN506)+CN506>$AV28,$AV28-SUM($AW506:CN506),CN506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CO506)+CO506>$AV28,$AV28-SUM($AW506:CO506),CO506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CP506)+CP506>$AV28,$AV28-SUM($AW506:CP506),CP506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CQ506)+CQ506>$AV28,$AV28-SUM($AW506:CQ506),CQ506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CR506)+CR506>$AV28,$AV28-SUM($AW506:CR506),CR506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CS506)+CS506>$AV28,$AV28-SUM($AW506:CS506),CS506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CT506)+CT506>$AV28,$AV28-SUM($AW506:CT506),CT506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CU506)+CU506>$AV28,$AV28-SUM($AW506:CU506),CU506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CV506)+CV506>$AV28,$AV28-SUM($AW506:CV506),CV506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CW506)+CW506>$AV28,$AV28-SUM($AW506:CW506),CW506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CX506)+CX506>$AV28,$AV28-SUM($AW506:CX506),CX506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CY506)+CY506>$AV28,$AV28-SUM($AW506:CY506),CY506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:CZ506)+CZ506>$AV28,$AV28-SUM($AW506:CZ506),CZ506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DA506)+DA506>$AV28,$AV28-SUM($AW506:DA506),DA506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DB506)+DB506>$AV28,$AV28-SUM($AW506:DB506),DB506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DC506)+DC506>$AV28,$AV28-SUM($AW506:DC506),DC506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DD506)+DD506>$AV28,$AV28-SUM($AW506:DD506),DD506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DE506)+DE506>$AV28,$AV28-SUM($AW506:DE506),DE506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DF506)+DF506>$AV28,$AV28-SUM($AW506:DF506),DF506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DG506)+DG506>$AV28,$AV28-SUM($AW506:DG506),DG506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DH506)+DH506>$AV28,$AV28-SUM($AW506:DH506),DH506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DI506)+DI506>$AV28,$AV28-SUM($AW506:DI506),DI506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DJ506)+DJ506>$AV28,$AV28-SUM($AW506:DJ506),DJ506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DK506)+DK506>$AV28,$AV28-SUM($AW506:DK506),DK506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DL506)+DL506>$AV28,$AV28-SUM($AW506:DL506),DL506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DM506)+DM506>$AV28,$AV28-SUM($AW506:DM506),DM506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DN506)+DN506>$AV28,$AV28-SUM($AW506:DN506),DN506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DO506)+DO506>$AV28,$AV28-SUM($AW506:DO506),DO506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DP506)+DP506>$AV28,$AV28-SUM($AW506:DP506),DP506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DQ506)+DQ506>$AV28,$AV28-SUM($AW506:DQ506),DQ506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DR506)+DR506>$AV28,$AV28-SUM($AW506:DR506),DR506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DS506)+DS506>$AV28,$AV28-SUM($AW506:DS506),DS506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DT506)+DT506>$AV28,$AV28-SUM($AW506:DT506),DT506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DU506)+DU506>$AV28,$AV28-SUM($AW506:DU506),DU506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DV506)+DV506>$AV28,$AV28-SUM($AW506:DV506),DV506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DW506)+DW506>$AV28,$AV28-SUM($AW506:DW506),DW506)","v":2.3512500000000001E-4},{"$f":"IF(SUM($AW506:DX506)+DX506>$AV28,$AV28-SUM($AW506:DX506),DX506)","v":3.4694469519536142E-17},{"$f":"IF(SUM($AW506:DY506)+DY506>$AV28,$AV28-SUM($AW506:DY506),DY506)","v":3.4694469519536142E-17},{"$f":"IF(SUM($AW506:DZ506)+DZ506>$AV28,$AV28-SUM($AW506:DZ506),DZ506)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($AW506:EA506)+EA506>$AV28,$AV28-SUM($AW506:EA506),EA506)","v":-3.4694469519536142E-17}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"4*'Model inputs'!$G$121","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0825862499999999E-3,{"$f":"IF(SUM($AW507:AW507)+AW507>$AV29,$AV29-SUM($AW507:AW507),AW507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:AX507)+AX507>$AV29,$AV29-SUM($AW507:AX507),AX507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:AY507)+AY507>$AV29,$AV29-SUM($AW507:AY507),AY507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:AZ507)+AZ507>$AV29,$AV29-SUM($AW507:AZ507),AZ507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BA507)+BA507>$AV29,$AV29-SUM($AW507:BA507),BA507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BB507)+BB507>$AV29,$AV29-SUM($AW507:BB507),BB507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BC507)+BC507>$AV29,$AV29-SUM($AW507:BC507),BC507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BD507)+BD507>$AV29,$AV29-SUM($AW507:BD507),BD507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BE507)+BE507>$AV29,$AV29-SUM($AW507:BE507),BE507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BF507)+BF507>$AV29,$AV29-SUM($AW507:BF507),BF507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BG507)+BG507>$AV29,$AV29-SUM($AW507:BG507),BG507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BH507)+BH507>$AV29,$AV29-SUM($AW507:BH507),BH507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BI507)+BI507>$AV29,$AV29-SUM($AW507:BI507),BI507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BJ507)+BJ507>$AV29,$AV29-SUM($AW507:BJ507),BJ507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BK507)+BK507>$AV29,$AV29-SUM($AW507:BK507),BK507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BL507)+BL507>$AV29,$AV29-SUM($AW507:BL507),BL507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BM507)+BM507>$AV29,$AV29-SUM($AW507:BM507),BM507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BN507)+BN507>$AV29,$AV29-SUM($AW507:BN507),BN507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BO507)+BO507>$AV29,$AV29-SUM($AW507:BO507),BO507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BP507)+BP507>$AV29,$AV29-SUM($AW507:BP507),BP507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BQ507)+BQ507>$AV29,$AV29-SUM($AW507:BQ507),BQ507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BR507)+BR507>$AV29,$AV29-SUM($AW507:BR507),BR507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BS507)+BS507>$AV29,$AV29-SUM($AW507:BS507),BS507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BT507)+BT507>$AV29,$AV29-SUM($AW507:BT507),BT507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BU507)+BU507>$AV29,$AV29-SUM($AW507:BU507),BU507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BV507)+BV507>$AV29,$AV29-SUM($AW507:BV507),BV507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BW507)+BW507>$AV29,$AV29-SUM($AW507:BW507),BW507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BX507)+BX507>$AV29,$AV29-SUM($AW507:BX507),BX507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BY507)+BY507>$AV29,$AV29-SUM($AW507:BY507),BY507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:BZ507)+BZ507>$AV29,$AV29-SUM($AW507:BZ507),BZ507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CA507)+CA507>$AV29,$AV29-SUM($AW507:CA507),CA507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CB507)+CB507>$AV29,$AV29-SUM($AW507:CB507),CB507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CC507)+CC507>$AV29,$AV29-SUM($AW507:CC507),CC507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CD507)+CD507>$AV29,$AV29-SUM($AW507:CD507),CD507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CE507)+CE507>$AV29,$AV29-SUM($AW507:CE507),CE507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CF507)+CF507>$AV29,$AV29-SUM($AW507:CF507),CF507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CG507)+CG507>$AV29,$AV29-SUM($AW507:CG507),CG507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CH507)+CH507>$AV29,$AV29-SUM($AW507:CH507),CH507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CI507)+CI507>$AV29,$AV29-SUM($AW507:CI507),CI507)","v":3.0825862499999999E-3},{"$f":"IF(SUM($AW507:CJ507)+CJ507>$AV29,$AV29-SUM($AW507:CJ507),CJ507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CK507)+CK507>$AV29,$AV29-SUM($AW507:CK507),CK507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CL507)+CL507>$AV29,$AV29-SUM($AW507:CL507),CL507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CM507)+CM507>$AV29,$AV29-SUM($AW507:CM507),CM507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CN507)+CN507>$AV29,$AV29-SUM($AW507:CN507),CN507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CO507)+CO507>$AV29,$AV29-SUM($AW507:CO507),CO507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CP507)+CP507>$AV29,$AV29-SUM($AW507:CP507),CP507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CQ507)+CQ507>$AV29,$AV29-SUM($AW507:CQ507),CQ507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CR507)+CR507>$AV29,$AV29-SUM($AW507:CR507),CR507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CS507)+CS507>$AV29,$AV29-SUM($AW507:CS507),CS507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CT507)+CT507>$AV29,$AV29-SUM($AW507:CT507),CT507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CU507)+CU507>$AV29,$AV29-SUM($AW507:CU507),CU507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CV507)+CV507>$AV29,$AV29-SUM($AW507:CV507),CV507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CW507)+CW507>$AV29,$AV29-SUM($AW507:CW507),CW507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CX507)+CX507>$AV29,$AV29-SUM($AW507:CX507),CX507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CY507)+CY507>$AV29,$AV29-SUM($AW507:CY507),CY507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:CZ507)+CZ507>$AV29,$AV29-SUM($AW507:CZ507),CZ507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DA507)+DA507>$AV29,$AV29-SUM($AW507:DA507),DA507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DB507)+DB507>$AV29,$AV29-SUM($AW507:DB507),DB507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DC507)+DC507>$AV29,$AV29-SUM($AW507:DC507),DC507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DD507)+DD507>$AV29,$AV29-SUM($AW507:DD507),DD507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DE507)+DE507>$AV29,$AV29-SUM($AW507:DE507),DE507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DF507)+DF507>$AV29,$AV29-SUM($AW507:DF507),DF507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DG507)+DG507>$AV29,$AV29-SUM($AW507:DG507),DG507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DH507)+DH507>$AV29,$AV29-SUM($AW507:DH507),DH507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DI507)+DI507>$AV29,$AV29-SUM($AW507:DI507),DI507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DJ507)+DJ507>$AV29,$AV29-SUM($AW507:DJ507),DJ507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DK507)+DK507>$AV29,$AV29-SUM($AW507:DK507),DK507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DL507)+DL507>$AV29,$AV29-SUM($AW507:DL507),DL507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DM507)+DM507>$AV29,$AV29-SUM($AW507:DM507),DM507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DN507)+DN507>$AV29,$AV29-SUM($AW507:DN507),DN507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DO507)+DO507>$AV29,$AV29-SUM($AW507:DO507),DO507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DP507)+DP507>$AV29,$AV29-SUM($AW507:DP507),DP507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DQ507)+DQ507>$AV29,$AV29-SUM($AW507:DQ507),DQ507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DR507)+DR507>$AV29,$AV29-SUM($AW507:DR507),DR507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DS507)+DS507>$AV29,$AV29-SUM($AW507:DS507),DS507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DT507)+DT507>$AV29,$AV29-SUM($AW507:DT507),DT507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DU507)+DU507>$AV29,$AV29-SUM($AW507:DU507),DU507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DV507)+DV507>$AV29,$AV29-SUM($AW507:DV507),DV507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DW507)+DW507>$AV29,$AV29-SUM($AW507:DW507),DW507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DX507)+DX507>$AV29,$AV29-SUM($AW507:DX507),DX507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DY507)+DY507>$AV29,$AV29-SUM($AW507:DY507),DY507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:DZ507)+DZ507>$AV29,$AV29-SUM($AW507:DZ507),DZ507)","v":-8.3266726846886741E-17},{"$f":"IF(SUM($AW507:EA507)+EA507>$AV29,$AV29-SUM($AW507:EA507),EA507)","v":-8.3266726846886741E-17}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over depreciation amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipeline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Main line valve "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receipt and delivery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCADA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cathodic protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERA model Final FD",null,null,-0.38701712786746045]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Tax asset base 2010-2110","index":13,"n_rows":180,"n_cols":109,"rows_kept":180,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"},null,null,null,null,null,null,2010,{"$f":"I2+1","v":2011},{"$f":"J2+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BV2+1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"CP2+1","v":2096},{"$f":"CQ2+1","v":2097},{"$f":"CR2+1","v":2098},{"$f":"CS2+1","v":2099},{"$f":"CT2+1","v":2100},{"$f":"CU2+1","v":2101},{"$f":"CV2+1","v":2102},{"$f":"CW2+1","v":2103},{"$f":"CX2+1","v":2104},{"$f":"CY2+1","v":2105},{"$f":"CZ2+1","v":2106},{"$f":"DA2+1","v":2107},{"$f":"DB2+1","v":2108},{"$f":"DC2+1","v":2109},{"$f":"DD2+1","v":2110}]
[null,"Tax asset base 2010-2110"]
[]
[]
[]
[null,"Tax asset base (beginning of year)"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",null,{"$f":"I51","v":0},0,0,2.5633E-2,2.4351350000000001E-2,3.4096067000000003,5.2392190599999999,5.2811194389999994,4.9948738998999991,4.9636686571459991,4.6646711032286987,4.3656735493113992,4.0666759953940996,3.7676784414767996,3.4686808875594997,{"$f":"X51","v":3.1696833336421997},{"$f":"Y51","v":2.8706857797248997},{"$f":"Z51","v":2.5716882258075997},{"$f":"AA51","v":2.2726906718902997},{"$f":"AB51","v":1.9736931179729997},{"$f":"AC51","v":1.6746955640556997},{"$f":"AD51","v":1.3756980101383998},{"$f":"AE51","v":1.0767004562210998},{"$f":"AF51","v":0.77770290230379979},{"$f":"AG51","v":0.47998699838649977},{"$f":"AH51","v":0.18227109446919976},{"$f":"AI51","v":5.388204055189974E-2},{"$f":"AJ51","v":2.5504029634600175E-2},{"$f":"AK51","v":1.2752014817300613E-2},{"$f":"AL51","v":1.0512424264419451E-15},{"$f":"AM51","v":1.5473733405713119E-15},{"$f":"AN51","v":2.0435042547006788E-15},{"$f":"AO51","v":2.5396351688300456E-15},{"$f":"AP51","v":3.0357660829594124E-15},{"$f":"AQ51","v":3.5318969970887792E-15},{"$f":"AR51","v":4.0280279112181461E-15},{"$f":"AS51","v":4.5241588253475129E-15},{"$f":"AT51","v":5.0202897394768797E-15},{"$f":"AU51","v":5.5164206536062466E-15},{"$f":"AV51","v":6.0645932720149176E-15},{"$f":"AW51","v":6.6127658904235886E-15},{"$f":"AX51","v":7.1609385088322597E-15},{"$f":"AY51","v":7.7091111272409307E-15},{"$f":"AZ51","v":8.2572837456496018E-15},{"$f":"BA51","v":8.8054563640582728E-15},{"$f":"BB51","v":9.3536289824669439E-15},{"$f":"BC51","v":9.9018016008756149E-15},{"$f":"BD51","v":1.0449974219284286E-14},{"$f":"BE51","v":1.0998146837692957E-14},{"$f":"BF51","v":1.1546319456101628E-14},{"$f":"BG51","v":1.2094492074510299E-14},{"$f":"BH51","v":1.264266469291897E-14},{"$f":"BI51","v":1.3190837311327641E-14},{"$f":"BJ51","v":1.3739009929736312E-14},{"$f":"BK51","v":1.4287182548144983E-14},{"$f":"BL51","v":1.4835355166553654E-14},{"$f":"BM51","v":1.5383527784962325E-14},{"$f":"BN51","v":1.5931700403370996E-14},{"$f":"BO51","v":1.6479873021779667E-14},{"$f":"BP51","v":1.7028045640188338E-14},{"$f":"BQ51","v":1.7576218258597009E-14},{"$f":"BR51","v":1.8124390877005681E-14},{"$f":"BS51","v":1.8672563495414352E-14},{"$f":"BT51","v":1.9220736113823023E-14},{"$f":"BU51","v":1.9768908732231694E-14},{"$f":"BV51","v":2.0317081350640365E-14},{"$f":"BW51","v":2.0865253969049036E-14},{"$f":"BX51","v":2.1413426587457707E-14},{"$f":"BY51","v":2.1961599205866378E-14},{"$f":"BZ51","v":2.2509771824275049E-14},{"$f":"CA51","v":2.305794444268372E-14},{"$f":"CB51","v":2.3606117061092391E-14},{"$f":"CC51","v":2.4154289679501062E-14},{"$f":"CD51","v":2.4702462297909733E-14},{"$f":"CE51","v":2.5250634916318404E-14},{"$f":"CF51","v":2.5798807534727075E-14},{"$f":"CG51","v":2.6346980153135746E-14},{"$f":"CH51","v":2.6895152771544417E-14},{"$f":"CI51","v":2.7443325389953088E-14},{"$f":"CJ51","v":2.7991498008361759E-14},{"$f":"CK51","v":2.853967062677043E-14},{"$f":"CL51","v":2.9087843245179101E-14},{"$f":"CM51","v":2.9636015863587772E-14},{"$f":"CN51","v":3.0184188481996443E-14},{"$f":"CO51","v":3.0732361100405114E-14},{"$f":"CP51","v":3.1280533718813786E-14},{"$f":"CQ51","v":3.1828706337222457E-14},{"$f":"CR51","v":3.2376878955631128E-14},{"$f":"CS51","v":3.2925051574039799E-14},{"$f":"CT51","v":3.347322419244847E-14},{"$f":"CU51","v":3.4021396810857141E-14},{"$f":"CV51","v":3.4569569429265812E-14},{"$f":"CW51","v":3.5117742047674483E-14},{"$f":"CX51","v":3.5665914666083154E-14},{"$f":"CY51","v":3.6214087284491825E-14},{"$f":"CZ51","v":3.6762259902900496E-14},{"$f":"DA51","v":3.7310432521309167E-14},{"$f":"DB51","v":3.7858605139717838E-14},{"$f":"DC51","v":3.8406777758126509E-14},{"$f":"DD51","v":3.895495037653518E-14}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",null,{"$f":"I52","v":0},0,0,0,0,0,0.70019399999999998,0.66518429999999995,0.63017459999999992,0.59516489999999989,0.56015519999999985,0.52514549999999982,0.49013579999999984,0.45512609999999987,0.42011639999999989,0.38510669999999991,0.35009699999999994,0.31508729999999996,0.28007759999999998,0.24506789999999998,0.21005819999999997,0.17504849999999997,0.14003879999999996,0.10502909999999996,7.0019399999999954E-2,3.5009699999999956E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,null,null,"$m  ",null,{"$f":"I53","v":0.43113199999999996},0.45687539999999999,0.69152879999999994,1.2343304499999999,2.0770248333333332,3.0357707166666668,3.7695934400000004,3.5599047483333339,3.5923805322262674,3.7148880168487208,3.4758758814007189,3.236863745952717,2.997851610504715,2.7588394750567131,2.5198273396087112,2.2808152041607093,2.0418030687127073,1.8027909332647056,1.5637787978167039,1.3247666623687022,1.0857545269207005,0.86829899147269884,0.65320845602469713,0.45104667057669523,0.27786748512869303,0.15011466634735751,7.5862107566022491E-2,4.6538663784687365E-2,1.721522000335279E-2,-1.8943180357666733E-15,-1.4641066137244252E-15,-4.7878367936959876E-16,1.0616507672978059E-15,2.6020852139652106E-15,4.6976311729451936E-15,6.7931771319251766E-15,8.8887230909051596E-15,1.0984269049885143E-14,1.3079815008865125E-14,1.5175360967845108E-14,1.7270906926825091E-14,1.9366452885805074E-14,2.1461998844785057E-14,2.355754480376504E-14,2.5653090762745023E-14,2.7748636721725006E-14,2.9844182680704989E-14,3.1939728639684972E-14,3.8920255907015644E-14,4.5900783174346316E-14,5.2881310441676987E-14,5.9861837709007659E-14,6.6842364976338331E-14,7.3822892243669003E-14,8.0803419510999674E-14,8.7783946778330346E-14,9.4764474045661018E-14,1.0174500131299169E-13,1.0872552858032236E-13,1.1570605584765303E-13,1.226865831149837E-13,1.2966711038231438E-13,1.3664763764964505E-13,1.4362816491697572E-13,1.5060869218430639E-13,1.5758921945163706E-13,1.6456974671896774E-13,1.7155027398629841E-13,1.7853080125362908E-13,1.8551132852095975E-13,1.9249185578829042E-13,1.9947238305562109E-13,2.0645291032295177E-13,2.1343343759028244E-13,2.2041396485761311E-13,2.2739449212494378E-13,2.3437501939227445E-13,2.4135554665960512E-13,2.483360739269358E-13,2.5531660119426647E-13,2.6229712846159714E-13,2.6927765572892781E-13,2.7625818299625848E-13,2.8323871026358916E-13,2.9021923753091983E-13,2.971997647982505E-13,3.0418029206558117E-13,3.1116081933291184E-13,3.1814134660024251E-13,3.2512187386757319E-13,3.3210240113490386E-13,3.3908292840223453E-13,3.460634556695652E-13,3.5304398293689587E-13,3.6002451020422654E-13,3.6700503747155722E-13,3.7398556473888789E-13,3.8096609200621856E-13,3.8794661927354923E-13,3.949271465408799E-13]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",null,{"$f":"I54","v":0},0,0,0.1356,0.30287900000000001,0.69527605000000015,0.65939910000000013,1.3447219700000002,1.6937253239400003,1.6007413681930003,1.5077574124460003,1.4147734566990002,1.3217895009520002,1.2288055452050002,1.1358215894580002,1.0428376337110001,0.94985367796400011,0.85686972221700008,0.76388576647000006,0.67090181072300004,0.57791785497600001,0.48493389922899999,0.39194994348199996,0.29896598773499994,0.21276203198799992,0.13526102624099984,7.8154020493999804E-2,2.104701474699977E-2,-1.5265566588595902E-16,-2.3592239273284576E-16,-3.1918911957973251E-16,-4.0245584642661925E-16,1.3877787807814457E-17,4.3021142204224816E-16,8.4654505627668186E-16,1.8179902028236938E-15,2.7894353493707058E-15,3.7608804959177178E-15,4.7323256424647298E-15,5.7037707890117417E-15,6.6752159355587537E-15,7.6466610821057657E-15,8.6181062286527776E-15,1.0116907311896739E-14,1.16157083951407E-14,1.3114509478384662E-14,1.4613310561628623E-14,1.6112111644872584E-14,1.7610912728116546E-14,1.9109713811360507E-14,2.0608514894604468E-14,2.210731597784843E-14,2.3606117061092391E-14,2.5104918144336352E-14,2.6603719227580314E-14,2.8102520310824275E-14,2.9601321394068236E-14,3.1100122477312198E-14,3.2598923560556159E-14,3.409772464380012E-14,3.5596525727044082E-14,3.7095326810288043E-14,3.8594127893532004E-14,4.0092928976775966E-14,4.1591730060019927E-14,4.3090531143263888E-14,4.458933222650785E-14,4.6088133309751811E-14,4.7586934392995772E-14,4.9085735476239734E-14,5.0584536559483695E-14,5.2083337642727656E-14,5.3582138725971618E-14,5.5080939809215579E-14,5.657974089245954E-14,5.8078541975703502E-14,5.9577343058947463E-14,6.1076144142191424E-14,6.2574945225435386E-14,6.4073746308679347E-14,6.5572547391923308E-14,6.7071348475167269E-14,6.8570149558411231E-14,7.0068950641655192E-14,7.1567751724899153E-14,7.3066552808143115E-14,7.4565353891387076E-14,7.6064154974631037E-14,7.7562956057874999E-14,7.906175714111896E-14,8.0560558224362921E-14,8.2059359307606883E-14,8.3558160390850844E-14,8.5056961474094805E-14,8.6555762557338767E-14,8.8054563640582728E-14,8.9553364723826689E-14,9.1052165807070651E-14,9.2550966890314612E-14,9.4049767973558573E-14]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",null,{"$f":"I55","v":0.18188199999999999},0.52807380000000004,1.2007896000000002,1.5462622000000004,2.2374260133259831,2.543041461993385,2.7233210516607871,2.5719537532281889,2.232112901835591,1.8888054833081929,1.4893891995846746,1.1081611158611562,0.76337103213763768,0.49131514841411905,0.2665425646906005,0.12835073229968,4.6842889908760177E-2,1.5153850617840477E-2,5.1008059269208351E-3,2.0764640007442381E-15,3.3046482217358175E-15,4.5328324427273969E-15,6.3161281760315546E-15,8.1410572727591557E-15,9.9659863694867568E-15,1.1832548829637801E-14,1.3699111289788846E-14,1.556567374993989E-14,1.7432236210090934E-14,1.9298798670241979E-14,2.1692717067089973E-14,2.4086635463937967E-14,2.648055386078596E-14,2.8874472257633954E-14,3.1268390654481948E-14,3.3662309051329942E-14,3.6056227448177935E-14,3.8450145845025929E-14,4.0844064241873923E-14,4.3237982638721917E-14,4.5631901035569911E-14,4.8025819432417904E-14,5.0419737829265898E-14,5.2813656226113892E-14,5.5207574622961886E-14,5.760149301980988E-14,5.9995411416657873E-14,6.2389329813505867E-14,6.4783248210353861E-14,6.7177166607201855E-14,6.9571085004049849E-14,7.1965003400897842E-14,7.4358921797745836E-14,7.675284019459383E-14,7.9146758591441824E-14,8.1540676988289817E-14,8.3934595385137811E-14,8.6328513781985805E-14,8.8722432178833799E-14,9.1116350575681793E-14,9.3510268972529786E-14,9.590418736937778E-14,9.8298105766225774E-14,1.0069202416307377E-13,1.0308594255992176E-13,1.0547986095676976E-13,1.0787377935361775E-13,1.1026769775046574E-13,1.1266161614731374E-13,1.1505553454416173E-13,1.1744945294100972E-13,1.1984337133785772E-13,1.2223728973470571E-13,1.2463120813155371E-13,1.270251265284017E-13,1.2941904492524969E-13,1.3181296332209769E-13,1.3420688171894568E-13,1.3660080011579367E-13,1.3899471851264167E-13,1.4138863690948966E-13,1.4378255530633766E-13,1.4617647370318565E-13,1.4857039210003364E-13,1.5096431049688164E-13,1.5335822889372963E-13,1.5575214729057762E-13,1.5814606568742562E-13,1.6053998408427361E-13,1.6293390248112161E-13,1.653278208779696E-13,1.6772173927481759E-13,1.7011565767166559E-13,1.7250957606851358E-13,1.7490349446536158E-13,1.7729741286220957E-13,1.7969133125905756E-13,1.8208524965590556E-13,1.8447916805275355E-13,1.8687308644960154E-13]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",null,{"$f":"I56","v":0},0,0,0,0,0.10197000000000001,0.12794969,0.20789099760000002,0.21317610383300001,0.21646793396349001,0.18749716660621102,0.15852639924893203,0.12955563189165303,0.10058486453437403,7.1614097177095021E-2,4.2643329819816014E-2,2.3869562462536995E-2,8.7134641052579766E-3,2.9329634079789477E-3,-7.7195194680967916E-17,-9.4542429440735987E-17,-7.0256300777060687E-17,-4.5970172113385388E-17,-2.1684043449710089E-17,2.6020852139652106E-18,2.688821387764051E-17,5.1174342541315809E-17,7.5460471204991109E-17,9.9746599868666408E-17,1.2403272853234171E-16,1.4831885719601701E-16,1.7260498585969231E-16,1.9689111452336761E-16,2.211772431870429E-16,2.454633718507182E-16,2.697495005143935E-16,2.940356291780688E-16,3.183217578417441E-16,3.426078865054194E-16,3.668940151690947E-16,3.9118014383277E-16,4.154662724964453E-16,4.397524011601206E-16,4.640385298237959E-16,4.883246584874712E-16,5.126107871511465E-16,5.368969158148218E-16,5.611830444784971E-16,5.8546917314217239E-16,6.0975530180584769E-16,6.3404143046952299E-16,6.5832755913319829E-16,1.182214048878194E-15,1.7061005386231898E-15,2.2299870283681855E-15,2.7538735181131813E-15,3.277760007858177E-15,3.8016464976031727E-15,4.3255329873481685E-15,4.8494194770931642E-15,5.37330596683816E-15,5.8971924565831557E-15,6.4210789463281515E-15,6.9449654360731472E-15,7.4688519258181429E-15,7.9927384155631387E-15,8.5166249053081344E-15,9.0405113950531302E-15,9.5643978847981259E-15,1.0088284374543122E-14,1.0612170864288117E-14,1.1136057354033113E-14,1.1659943843778109E-14,1.2183830333523105E-14,1.27077168232681E-14,1.3231603313013096E-14,1.3755489802758092E-14,1.4279376292503088E-14,1.4803262782248083E-14,1.5327149271993079E-14,1.5851035761738075E-14,1.6374922251483071E-14,1.6898808741228066E-14,1.7422695230973062E-14,1.7946581720718058E-14,1.8470468210463054E-14,1.8994354700208049E-14,1.9518241189953045E-14,2.0042127679698041E-14,2.0566014169443037E-14,2.1089900659188032E-14,2.1613787148933028E-14,2.2137673638678024E-14,2.2661560128423019E-14,2.3185446618168015E-14,2.3709333107913011E-14,2.4233219597658007E-14,2.4757106087403002E-14,2.5280992577147998E-14,2.5804879066892994E-14]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",null,{"$f":"I57","v":8.9103999999999989E-2},8.4648799999999996E-2,8.0193600000000004E-2,1.3957384000000002,1.4166580000000002,1.9999070600000004,1.8919694700000005,1.7840318800000006,1.6760942900000007,1.5681567000000007,1.4602191100000008,1.3522815200000009,1.244343930000001,1.1364063400000011,1.0284687500000012,0.92053116000000113,0.8125935700000011,0.70465598000000107,0.59671839000000104,0.48878080000000101,0.38084321000000099,0.27736082000000095,0.17387843000000092,7.0396040000000881E-2,3.2913650000001599E-2,2.3314683517128287E-15,3.2890357104520263E-15,4.2466030691912238E-15,5.2041704279304213E-15,6.1617377866696188E-15,7.1193051454088163E-15,8.0768725041480138E-15,9.0344398628872113E-15,9.9920072216264089E-15,1.0949574580365606E-14,1.1907141939104804E-14,1.2864709297844001E-14,1.3822276656583199E-14,1.4779844015322396E-14,1.5737411374061594E-14,1.6694978732800791E-14,1.7652546091539989E-14,1.8610113450279187E-14,1.9567680809018384E-14,2.0525248167757582E-14,2.1482815526496779E-14,2.2440382885235977E-14,2.3397950243975174E-14,2.4355517602714372E-14,2.5313084961453569E-14,2.6270652320192767E-14,2.7228219678931964E-14,2.8185787037671162E-14,2.9143354396410359E-14,3.0100921755149557E-14,3.1058489113888754E-14,3.2016056472627952E-14,3.2973623831367149E-14,3.3931191190106347E-14,3.4888758548845544E-14,3.5846325907584742E-14,3.6803893266323939E-14,3.7761460625063137E-14,3.8719027983802334E-14,3.9676595342541532E-14,4.0634162701280729E-14,4.1591730060019927E-14,4.2549297418759124E-14,4.3506864777498322E-14,4.4464432136237519E-14,4.5421999494976717E-14,4.6379566853715914E-14,4.7337134212455112E-14,4.829470157119431E-14,4.9252268929933507E-14,5.0209836288672705E-14,5.1167403647411902E-14,5.21249710061511E-14,5.3082538364890297E-14,5.4040105723629495E-14,5.4997673082368692E-14,5.595524044110789E-14,5.6912807799847087E-14,5.7870375158586285E-14,5.8827942517325482E-14,5.978550987606468E-14,6.0743077234803877E-14,6.1700644593543075E-14,6.2658211952282272E-14,6.361577931102147E-14,6.4573346669760667E-14,6.5530914028499865E-14,6.6488481387239062E-14,6.744604874597826E-14,6.8403616104717457E-14,6.9361183463456655E-14,7.0318750822195852E-14,7.127631818093505E-14,7.2233885539674247E-14,7.3191452898413445E-14]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",null,{"$f":"I58","v":4.4697000000000001E-2},6.3439300000000004E-2,8.24294E-2,0.64032511408400006,1.5254735672846,1.9570049404883503,1.8415563517296607,1.6946967032712641,1.5171860624628677,1.3353422127359713,1.0833622815139248,0.83585205029187826,0.59066301906983165,0.34805208784778507,0.16216762803413853,7.140756068139173E-2,3.9922617035949959E-2,1.8942313272300171E-2,6.3760074086503561E-3,5.2822329843493776E-16,7.9884016068731967E-16,1.0694570229397016E-15,1.3817072486155269E-15,1.7355908377147955E-15,2.0894744268140641E-15,2.4433580159133328E-15,2.7972416050126014E-15,3.1511251941118701E-15,3.5050087832111387E-15,3.8588923723104074E-15,4.212775961409676E-15,4.5666595505089447E-15,4.9205431396082133E-15,5.274426728707482E-15,5.6283103178067506E-15,5.9821939069060193E-15,6.3360774960052879E-15,6.6899610851045566E-15,7.0438446742038252E-15,7.3977282633030939E-15,7.7516118524023625E-15,8.1054954415016311E-15,8.4593790306008998E-15,8.8132626197001684E-15,9.1671462087994371E-15,9.5210297978987057E-15,9.8749133869979744E-15,1.0228796976097243E-14,1.0582680565196512E-14,1.093656415429578E-14,1.1290447743395049E-14,1.1644331332494318E-14,1.1998214921593586E-14,1.2352098510692855E-14,1.2705982099792124E-14,1.3059865688891392E-14,1.3413749277990661E-14,1.376763286708993E-14,1.4121516456189198E-14,1.4475400045288467E-14,1.4829283634387735E-14,1.5183167223487004E-14,1.5537050812586273E-14,1.5890934401685541E-14,1.624481799078481E-14,1.6598701579884079E-14,1.6952585168983347E-14,1.7306468758082616E-14,1.7660352347181885E-14,1.8014235936281153E-14,1.8368119525380422E-14,1.8722003114479691E-14,1.9075886703578959E-14,1.9429770292678228E-14,1.9783653881777497E-14,2.0137537470876765E-14,2.0491421059976034E-14,2.0845304649075302E-14,2.1199188238174571E-14,2.155307182727384E-14,2.1906955416373108E-14,2.2260839005472377E-14,2.2614722594571646E-14,2.2968606183670914E-14,2.3322489772770183E-14,2.3676373361869452E-14,2.403025695096872E-14,2.4384140540067989E-14,2.4738024129167258E-14,2.5091907718266526E-14,2.5445791307365795E-14,2.5799674896465064E-14,2.6153558485564332E-14,2.6507442074663601E-14,2.6861325663762869E-14,2.7215209252862138E-14,2.7569092841961407E-14,2.7922976431060675E-14,2.8276860020159944E-14,2.8630743609259213E-14]
[]
[null,null,null,null,null,null,null,"$m  ",null,{"$f":"SUM(J9:J16)","v":0.7468149999999999},1.1330373,2.0549414000000001,4.977889164084,7.5838127639439161,13.742576929148402,16.953202163390451,17.10950379143279,16.549723714197725,15.883235272195376,14.428927354780228,12.997277337365086,11.604386519949939,10.286808002534791,9.073239256528046,{"$f":"SUM(Y9:Y16)","v":8.0413756543147983},7.1356681658088554,6.293901789284706,5.4915610029205544,4.703210291064706,3.929269355952405,3.1813402208401049,2.4357760857278055,1.7031407006155059,1.0735495655032063,0.50265648705757371,0.20789816861194191,9.3089708166310348E-2,2.9967234820679488E-2,2.8364463555696773E-14,3.2937194638371636E-14,3.8065037233359078E-14,4.4247591701740419E-14,5.0430146170121759E-14,5.7167812150815678E-14,6.4460589643822175E-14,7.1753367136828672E-14,7.9046144629835169E-14,8.6338922122841666E-14,9.3683741320127467E-14,1.0102856051741327E-13,1.0837337971469907E-13,1.1571819891198487E-13,1.2359037404596762E-13,1.3146254917995037E-13,1.3933472431393312E-13,1.4720689944791587E-13,1.5507907458189862E-13,1.6783623102423206E-13,1.805933874665655E-13,1.9335054390889894E-13,2.0610770035123238E-13,2.1936445715464714E-13,2.326212139580619E-13,2.4587797076147666E-13,2.5913472756489142E-13,2.7239148436830618E-13,2.8564824117172094E-13,2.989049979751357E-13,3.1216175477855046E-13,3.2541851158196522E-13,3.3867526838537998E-13,3.5193202518879474E-13,3.651887819922095E-13,3.7844553879562426E-13,3.9170229559903902E-13,4.0495905240245378E-13,4.1821580920586854E-13,4.314725660092833E-13,4.4472932281269806E-13,4.5798607961611282E-13,4.7124283641952758E-13,4.8449959322294234E-13,4.977563500263571E-13,5.1101310682977186E-13,5.2426986363318662E-13,5.3752662043660138E-13,5.5078337724001614E-13,5.640401340434309E-13,{"$f":"SUM(CK9:CK16)","v":5.7729689084684566E-13},5.9055364765026042E-13,6.0381040445367518E-13,6.1706716125708994E-13,6.303239180605047E-13,6.4358067486391946E-13,{"$f":"SUM(CQ9:CQ16)","v":6.5683743166733422E-13},6.7009418847074897E-13,6.8335094527416373E-13,6.9660770207757849E-13,7.0986445888099325E-13,{"$f":"SUM(CV9:CV16)","v":7.2312121568440801E-13},7.3637797248782277E-13,7.4963472929123753E-13,7.6289148609465229E-13,7.7614824289806705E-13,7.8940499970148181E-13,8.0266175650489657E-13,8.1591851330831133E-13,8.2917527011172609E-13,8.4243202691514085E-13]
[]
[null,"CAPEX:  2010-2019:  actual and forecast"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!AW48-'Model inputs'!AW48","v":0},{"$f":"'Model inputs'!AX48","v":0},{"$f":"'Model inputs'!AY48","v":0},{"$f":"'Model inputs'!AZ48","v":2.5633E-2},{"$f":"'Model inputs'!BA48","v":0},{"$f":"'Model inputs'!BB48","v":3.3865370000000006},{"$f":"'Model inputs'!BC48","v":2.0002208600000002},{"$f":"'Model inputs'!BD48","v":0.31251992200000001},{"$f":"'Model inputs'!BE48","v":0},{"$f":"'Model inputs'!BF48","v":0.25504029634600006}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!AW49","v":0},{"$f":"'Model inputs'!AX49","v":0},{"$f":"'Model inputs'!AY49","v":0},{"$f":"'Model inputs'!AZ49","v":0},{"$f":"'Model inputs'!BA49","v":0},{"$f":"'Model inputs'!BB49","v":0},{"$f":"'Model inputs'!BC49","v":0.70019399999999998},{"$f":"'Model inputs'!BD49","v":0},{"$f":"'Model inputs'!BE49","v":0},{"$f":"'Model inputs'!BF49","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!AW50","v":0.43113199999999996},{"$f":"'Model inputs'!AX50","v":4.7300000000000002E-2},{"$f":"'Model inputs'!AY50","v":0.258575},{"$f":"'Model inputs'!AZ50","v":0.57965199999999995},{"$f":"'Model inputs'!BA50","v":0.90852733333333335},{"$f":"'Model inputs'!BB50","v":1.0700052000000002},{"$f":"'Model inputs'!BC50","v":0.89858229999999994},{"$f":"'Model inputs'!BD50","v":0},{"$f":"'Model inputs'!BE50","v":0.24216447555960002},{"$f":"'Model inputs'!BF50","v":0.34430440006710006}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!AW51","v":0},{"$f":"'Model inputs'!AX51","v":0},{"$f":"'Model inputs'!AY51","v":0},{"$f":"'Model inputs'!AZ51","v":0.1356},{"$f":"'Model inputs'!BA51","v":0.17405899999999999},{"$f":"'Model inputs'!BB51","v":0.40788000000000008},{"$f":"'Model inputs'!BC51","v":0},{"$f":"'Model inputs'!BD51","v":0.72119982000000005},{"$f":"'Model inputs'!BE51","v":0.42094029494000013},{"$f":"'Model inputs'!BF51","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!AW52","v":0.18188199999999999},{"$f":"'Model inputs'!AX52","v":0.36437999999999998},{"$f":"'Model inputs'!AY52","v":0.72734200000000004},{"$f":"'Model inputs'!AZ52","v":0.472833},{"$f":"'Model inputs'!BA52","v":0.86580751332598271},{"$f":"'Model inputs'!BB52","v":0.56683990000000017},{"$f":"'Model inputs'!BC52","v":0.49818803100000009},{"$f":"'Model inputs'!BD52","v":0.21635994600000003},{"$f":"'Model inputs'!BE52","v":4.9522387640000012E-2},{"$f":"'Model inputs'!BF52","v":5.1008059269200011E-2}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!AW53","v":0},{"$f":"'Model inputs'!AX53","v":0},{"$f":"'Model inputs'!AY53","v":0},{"$f":"'Model inputs'!AZ53","v":0},{"$f":"'Model inputs'!BA53","v":0},{"$f":"'Model inputs'!BB53","v":0.10197000000000001},{"$f":"'Model inputs'!BC53","v":3.6176689999999997E-2},{"$f":"'Model inputs'!BD53","v":9.3755976600000013E-2},{"$f":"'Model inputs'!BE53","v":2.8475372893000006E-2},{"$f":"'Model inputs'!BF53","v":2.9329634079790005E-2}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!AW54","v":8.9103999999999989E-2},{"$f":"'Model inputs'!AX54","v":0},{"$f":"'Model inputs'!AY54","v":0},{"$f":"'Model inputs'!AZ54","v":1.32},{"$f":"'Model inputs'!BA54","v":9.1374800000000006E-2},{"$f":"'Model inputs'!BB54","v":0.658273},{"$f":"'Model inputs'!BC54","v":0},{"$f":"'Model inputs'!BD54","v":0},{"$f":"'Model inputs'!BE54","v":0},{"$f":"'Model inputs'!BF54","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",{"$f":"'Model inputs'!AW55","v":4.4697000000000001E-2},{"$f":"'Model inputs'!AX55","v":2.3212E-2},{"$f":"'Model inputs'!AY55","v":2.5780999999999998E-2},{"$f":"'Model inputs'!AZ55","v":0.56726471408400003},{"$f":"'Model inputs'!BA55","v":0.9512439246090002},{"$f":"'Model inputs'!BB55","v":0.59275123707305022},{"$f":"'Model inputs'!BC55","v":0.1050463988179155},{"$f":"'Model inputs'!BD55","v":8.4139979000000018E-2},{"$f":"'Model inputs'!BE55","v":6.1902984550000019E-2},{"$f":"'Model inputs'!BF55","v":6.3760074086500015E-2}]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I22:I30)","v":0.7468149999999999},{"$f":"SUM(J22:J30)","v":0.434892},{"$f":"SUM(K22:K30)","v":1.011698},3.1009827140840005,2.9910125712683167,6.7842563370730513,4.2384082798179152,1.4279756436000002,0.80300551558260025,0.74344246384859025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW22:BW30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Depreciation"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",null,{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,J$74:J$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,K$74:K$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,L$74:L$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,M$74:M$181)","v":1.2816500000000001E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,N$74:N$181)","v":1.2816500000000001E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,O$74:O$181)","v":0.17060850000000002},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,P$74:P$181)","v":0.27061954300000002},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,Q$74:Q$181)","v":0.2862455391},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,R$74:R$181)","v":0.2862455391},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,S$74:S$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,T$74:T$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,U$74:U$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,V$74:V$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,W$74:W$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,X$74:X$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,Y$74:Y$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,Z$74:Z$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AA$74:AA$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AB$74:AB$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AC$74:AC$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AD$74:AD$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AE$74:AE$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AF$74:AF$181)","v":0.29899755391729999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AG$74:AG$181)","v":0.29771590391730002},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AH$74:AH$181)","v":0.29771590391730002},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AI$74:AI$181)","v":0.12838905391730002},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AJ$74:AJ$181)","v":2.8378010917299565E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AK$74:AK$181)","v":1.2752014817299562E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AL$74:AL$181)","v":1.2752014817299562E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AM$74:AM$181)","v":-4.9613091412936683E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AN$74:AN$181)","v":-4.9613091412936683E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AO$74:AO$181)","v":-4.9613091412936683E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AP$74:AP$181)","v":-4.9613091412936683E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AQ$74:AQ$181)","v":-4.9613091412936683E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AR$74:AR$181)","v":-4.9613091412936683E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AS$74:AS$181)","v":-4.9613091412936683E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AT$74:AT$181)","v":-4.9613091412936683E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AU$74:AU$181)","v":-4.9613091412936683E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AV$74:AV$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AW$74:AW$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AX$74:AX$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AY$74:AY$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,AZ$74:AZ$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BA$74:BA$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BB$74:BB$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BC$74:BC$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BD$74:BD$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BE$74:BE$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BF$74:BF$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BG$74:BG$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BH$74:BH$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BI$74:BI$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BJ$74:BJ$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BK$74:BK$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BL$74:BL$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BM$74:BM$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BN$74:BN$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BO$74:BO$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BP$74:BP$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BQ$74:BQ$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BR$74:BR$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BS$74:BS$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BT$74:BT$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BU$74:BU$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BV$74:BV$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BW$74:BW$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BX$74:BX$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BY$74:BY$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,BZ$74:BZ$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CA$74:CA$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CB$74:CB$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CC$74:CC$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CD$74:CD$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CE$74:CE$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CF$74:CF$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CG$74:CG$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CH$74:CH$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CI$74:CI$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CJ$74:CJ$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CK$74:CK$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CL$74:CL$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CM$74:CM$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CN$74:CN$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CO$74:CO$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CP$74:CP$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CQ$74:CQ$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CR$74:CR$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CS$74:CS$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CT$74:CT$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CU$74:CU$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CV$74:CV$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CW$74:CW$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CX$74:CX$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CY$74:CY$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,CZ$74:CZ$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,DA$74:DA$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,DB$74:DB$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,DC$74:DC$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,DD$74:DD$181)","v":-5.4817261840867104E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$9,DE$74:DE$181)","v":-5.4817261840867104E-16}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",null,{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,J$74:J$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,K$74:K$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,L$74:L$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,M$74:M$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,N$74:N$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,O$74:O$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,P$74:P$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,Q$74:Q$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,R$74:R$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,S$74:S$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,T$74:T$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,U$74:U$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,V$74:V$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,W$74:W$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,X$74:X$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,Y$74:Y$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,Z$74:Z$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AA$74:AA$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AB$74:AB$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AC$74:AC$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AD$74:AD$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AE$74:AE$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AF$74:AF$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AG$74:AG$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AH$74:AH$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AI$74:AI$181)","v":3.5009699999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AJ$74:AJ$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AK$74:AK$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AL$74:AL$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AM$74:AM$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AN$74:AN$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AO$74:AO$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AP$74:AP$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AQ$74:AQ$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AR$74:AR$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AS$74:AS$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AT$74:AT$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AU$74:AU$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AV$74:AV$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AW$74:AW$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AX$74:AX$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AY$74:AY$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,AZ$74:AZ$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BA$74:BA$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BB$74:BB$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BC$74:BC$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BD$74:BD$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BE$74:BE$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BF$74:BF$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BG$74:BG$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BH$74:BH$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BI$74:BI$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BJ$74:BJ$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BK$74:BK$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BL$74:BL$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BM$74:BM$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BN$74:BN$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BO$74:BO$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BP$74:BP$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BQ$74:BQ$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BR$74:BR$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BS$74:BS$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BT$74:BT$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BU$74:BU$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BV$74:BV$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BW$74:BW$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BX$74:BX$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BY$74:BY$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,BZ$74:BZ$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CA$74:CA$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CB$74:CB$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CC$74:CC$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CD$74:CD$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CE$74:CE$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CF$74:CF$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CG$74:CG$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CH$74:CH$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CI$74:CI$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CJ$74:CJ$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CK$74:CK$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CL$74:CL$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CM$74:CM$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CN$74:CN$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CO$74:CO$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CP$74:CP$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CQ$74:CQ$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CR$74:CR$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CS$74:CS$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CT$74:CT$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CU$74:CU$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CV$74:CV$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CW$74:CW$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CX$74:CX$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CY$74:CY$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,CZ$74:CZ$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,DA$74:DA$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,DB$74:DB$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,DC$74:DC$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,DD$74:DD$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$10,DE$74:DE$181)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,null,null,"$m  ",null,{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,J$74:J$181)","v":2.1556599999999999E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,K$74:K$181)","v":2.3921599999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,L$74:L$181)","v":3.6850349999999997E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,M$74:M$181)","v":6.5832950000000001E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,N$74:N$181)","v":0.11125931666666666},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,O$74:O$181)","v":0.16475957666666668},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,P$74:P$181)","v":0.20968869166666668},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,Q$74:Q$181)","v":0.20968869166666668},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,R$74:R$181)","v":0.22179691544464669},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,S$74:S$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,T$74:T$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,U$74:U$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,V$74:V$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,W$74:W$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,X$74:X$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,Y$74:Y$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,Z$74:Z$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AA$74:AA$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AB$74:AB$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AC$74:AC$181)","v":0.23901213544800171},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AD$74:AD$181)","v":0.21745553544800172},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AE$74:AE$181)","v":0.21509053544800177},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AF$74:AF$181)","v":0.2021617854480019},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AG$74:AG$181)","v":0.1731791854480022},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AH$74:AH$181)","v":0.12775281878133551},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AI$74:AI$181)","v":7.4252558781335021E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AJ$74:AJ$181)","v":2.932344378133513E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AK$74:AK$181)","v":2.9323443781334575E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AL$74:AL$181)","v":1.7215220003354684E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AM$74:AM$181)","v":-4.3021142204224816E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AN$74:AN$181)","v":-9.8532293435482643E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AO$74:AO$181)","v":-1.5404344466674047E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AP$74:AP$181)","v":-1.5404344466674047E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AQ$74:AQ$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AR$74:AR$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AS$74:AS$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AT$74:AT$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AU$74:AU$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AV$74:AV$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AW$74:AW$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AX$74:AX$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AY$74:AY$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,AZ$74:AZ$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BA$74:BA$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BB$74:BB$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BC$74:BC$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BD$74:BD$181)","v":-2.095545958979983E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BE$74:BE$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BF$74:BF$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BG$74:BG$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BH$74:BH$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BI$74:BI$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BJ$74:BJ$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BK$74:BK$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BL$74:BL$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BM$74:BM$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BN$74:BN$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BO$74:BO$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BP$74:BP$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BQ$74:BQ$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BR$74:BR$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BS$74:BS$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BT$74:BT$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BU$74:BU$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BV$74:BV$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BW$74:BW$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BX$74:BX$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BY$74:BY$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,BZ$74:BZ$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CA$74:CA$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CB$74:CB$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CC$74:CC$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CD$74:CD$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CE$74:CE$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CF$74:CF$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CG$74:CG$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CH$74:CH$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CI$74:CI$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CJ$74:CJ$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CK$74:CK$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CL$74:CL$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CM$74:CM$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CN$74:CN$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CO$74:CO$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CP$74:CP$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CQ$74:CQ$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CR$74:CR$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CS$74:CS$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CT$74:CT$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CU$74:CU$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CV$74:CV$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CW$74:CW$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CX$74:CX$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CY$74:CY$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,CZ$74:CZ$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,DA$74:DA$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,DB$74:DB$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,DC$74:DC$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,DD$74:DD$181)","v":-6.9805272673306717E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$11,DE$74:DE$181)","v":-6.9805272673306717E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",null,{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,J$74:J$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,K$74:K$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,L$74:L$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,M$74:M$181)","v":6.7799999999999996E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,N$74:N$181)","v":1.5482949999999999E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,O$74:O$181)","v":3.5876950000000005E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,P$74:P$181)","v":3.5876950000000005E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,Q$74:Q$181)","v":7.1936941000000004E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,R$74:R$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,S$74:S$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,T$74:T$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,U$74:U$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,V$74:V$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,W$74:W$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,X$74:X$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,Y$74:Y$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,Z$74:Z$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AA$74:AA$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AB$74:AB$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AC$74:AC$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AD$74:AD$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AE$74:AE$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AF$74:AF$181)","v":9.2983955747000011E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AG$74:AG$181)","v":8.620395574700003E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AH$74:AH$181)","v":7.7501005747000085E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AI$74:AI$181)","v":5.7107005747000034E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AJ$74:AJ$181)","v":5.7107005747000034E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AK$74:AK$181)","v":2.1047014746999923E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AL$74:AL$181)","v":8.3266726846886741E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AM$74:AM$181)","v":8.3266726846886741E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AN$74:AN$181)","v":8.3266726846886741E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AO$74:AO$181)","v":-4.163336342344337E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AP$74:AP$181)","v":-4.163336342344337E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AQ$74:AQ$181)","v":-4.163336342344337E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AR$74:AR$181)","v":-9.7144514654701197E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AS$74:AS$181)","v":-9.7144514654701197E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AT$74:AT$181)","v":-9.7144514654701197E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AU$74:AU$181)","v":-9.7144514654701197E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AV$74:AV$181)","v":-9.7144514654701197E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AW$74:AW$181)","v":-9.7144514654701197E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AX$74:AX$181)","v":-9.7144514654701197E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AY$74:AY$181)","v":-9.7144514654701197E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,AZ$74:AZ$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BA$74:BA$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BB$74:BB$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BC$74:BC$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BD$74:BD$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BE$74:BE$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BF$74:BF$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BG$74:BG$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BH$74:BH$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BI$74:BI$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BJ$74:BJ$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BK$74:BK$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BL$74:BL$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BM$74:BM$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BN$74:BN$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BO$74:BO$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BP$74:BP$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BQ$74:BQ$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BR$74:BR$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BS$74:BS$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BT$74:BT$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BU$74:BU$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BV$74:BV$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BW$74:BW$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BX$74:BX$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BY$74:BY$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,BZ$74:BZ$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CA$74:CA$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CB$74:CB$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CC$74:CC$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CD$74:CD$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CE$74:CE$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CF$74:CF$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CG$74:CG$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CH$74:CH$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CI$74:CI$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CJ$74:CJ$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CK$74:CK$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CL$74:CL$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CM$74:CM$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CN$74:CN$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CO$74:CO$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CP$74:CP$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CQ$74:CQ$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CR$74:CR$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CS$74:CS$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CT$74:CT$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CU$74:CU$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CV$74:CV$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CW$74:CW$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CX$74:CX$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CY$74:CY$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,CZ$74:CZ$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,DA$74:DA$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,DB$74:DB$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,DC$74:DC$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,DD$74:DD$181)","v":-1.4988010832439613E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$12,DE$74:DE$181)","v":-1.4988010832439613E-15}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",null,{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,J$74:J$181)","v":1.8188199999999998E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,K$74:K$181)","v":5.46262E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,L$74:L$181)","v":0.12736039999999998},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,M$74:M$181)","v":0.17464369999999999},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,N$74:N$181)","v":0.26122445133259825},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,O$74:O$181)","v":0.31790844133259827},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,P$74:P$181)","v":0.3677272444325983},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,Q$74:Q$181)","v":0.38936323903259829},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,R$74:R$181)","v":0.39431547779659831},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,S$74:S$181)","v":0.39941628372351834},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,T$74:T$181)","v":0.38122808372351841},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,U$74:U$181)","v":0.34479008372351844},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,V$74:V$181)","v":0.27205588372351863},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,W$74:W$181)","v":0.22477258372351855},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,X$74:X$181)","v":0.1381918323909205},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,Y$74:Y$181)","v":8.1507842390919821E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,Z$74:Z$181)","v":3.16890392909197E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AA$74:AA$181)","v":1.0053044690919642E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AB$74:AB$181)","v":5.1008059269187587E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AC$74:AC$181)","v":-1.2281842209915794E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AD$74:AD$181)","v":-1.2281842209915794E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AE$74:AE$181)","v":-1.7832957333041577E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AF$74:AF$181)","v":-1.8249290967276011E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AG$74:AG$181)","v":-1.8249290967276011E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AH$74:AH$181)","v":-1.8665624601510444E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AI$74:AI$181)","v":-1.8665624601510444E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AJ$74:AJ$181)","v":-1.8665624601510444E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AK$74:AK$181)","v":-1.8665624601510444E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AL$74:AL$181)","v":-1.8665624601510444E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AM$74:AM$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AN$74:AN$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AO$74:AO$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AP$74:AP$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AQ$74:AQ$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AR$74:AR$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AS$74:AS$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AT$74:AT$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AU$74:AU$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AV$74:AV$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AW$74:AW$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AX$74:AX$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AY$74:AY$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,AZ$74:AZ$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BA$74:BA$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BB$74:BB$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BC$74:BC$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BD$74:BD$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BE$74:BE$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BF$74:BF$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BG$74:BG$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BH$74:BH$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BI$74:BI$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BJ$74:BJ$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BK$74:BK$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BL$74:BL$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BM$74:BM$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BN$74:BN$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BO$74:BO$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BP$74:BP$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BQ$74:BQ$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BR$74:BR$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BS$74:BS$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BT$74:BT$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BU$74:BU$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BV$74:BV$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BW$74:BW$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BX$74:BX$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BY$74:BY$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,BZ$74:BZ$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CA$74:CA$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CB$74:CB$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CC$74:CC$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CD$74:CD$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CE$74:CE$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CF$74:CF$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CG$74:CG$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CH$74:CH$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CI$74:CI$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CJ$74:CJ$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CK$74:CK$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CL$74:CL$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CM$74:CM$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CN$74:CN$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CO$74:CO$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CP$74:CP$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CQ$74:CQ$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CR$74:CR$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CS$74:CS$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CT$74:CT$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CU$74:CU$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CV$74:CV$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CW$74:CW$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CX$74:CX$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CY$74:CY$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,CZ$74:CZ$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,DA$74:DA$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,DB$74:DB$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,DC$74:DC$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,DD$74:DD$181)","v":-2.3939183968479938E-15},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$13,DE$74:DE$181)","v":-2.3939183968479938E-15}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",null,{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,J$74:J$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,K$74:K$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,L$74:L$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,M$74:M$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,N$74:N$181)","v":0},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,O$74:O$181)","v":1.0197000000000001E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,P$74:P$181)","v":1.3814669000000002E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,Q$74:Q$181)","v":2.3190266660000004E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,R$74:R$181)","v":2.6037803949300005E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,S$74:S$181)","v":2.8970767357279006E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,T$74:T$181)","v":2.8970767357279006E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,U$74:U$181)","v":2.8970767357279006E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,V$74:V$181)","v":2.8970767357279006E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,W$74:W$181)","v":2.8970767357279006E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,X$74:X$181)","v":2.8970767357279006E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,Y$74:Y$181)","v":1.8773767357279019E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,Z$74:Z$181)","v":1.5156098357279019E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AA$74:AA$181)","v":5.7805006972790288E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AB$74:AB$181)","v":2.9329634079790249E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AC$74:AC$181)","v":1.7347234759768071E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AD$74:AD$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AE$74:AE$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AF$74:AF$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AG$74:AG$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AH$74:AH$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AI$74:AI$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AJ$74:AJ$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AK$74:AK$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AL$74:AL$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AM$74:AM$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AN$74:AN$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AO$74:AO$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AP$74:AP$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AQ$74:AQ$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AR$74:AR$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AS$74:AS$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AT$74:AT$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AU$74:AU$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AV$74:AV$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AW$74:AW$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AX$74:AX$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AY$74:AY$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,AZ$74:AZ$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BA$74:BA$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BB$74:BB$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BC$74:BC$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BD$74:BD$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BE$74:BE$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BF$74:BF$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BG$74:BG$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BH$74:BH$181)","v":-2.4286128663675299E-17},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BI$74:BI$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BJ$74:BJ$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BK$74:BK$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BL$74:BL$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BM$74:BM$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BN$74:BN$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BO$74:BO$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BP$74:BP$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BQ$74:BQ$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BR$74:BR$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BS$74:BS$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BT$74:BT$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BU$74:BU$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BV$74:BV$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BW$74:BW$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BX$74:BX$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BY$74:BY$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,BZ$74:BZ$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CA$74:CA$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CB$74:CB$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CC$74:CC$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CD$74:CD$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CE$74:CE$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CF$74:CF$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CG$74:CG$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CH$74:CH$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CI$74:CI$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CJ$74:CJ$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CK$74:CK$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CL$74:CL$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CM$74:CM$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CN$74:CN$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CO$74:CO$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CP$74:CP$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CQ$74:CQ$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CR$74:CR$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CS$74:CS$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CT$74:CT$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CU$74:CU$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CV$74:CV$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CW$74:CW$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CX$74:CX$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CY$74:CY$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,CZ$74:CZ$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,DA$74:DA$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,DB$74:DB$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,DC$74:DC$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,DD$74:DD$181)","v":-5.2388648974499574E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$14,DE$74:DE$181)","v":-5.2388648974499574E-16}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",null,{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,J$74:J$181)","v":4.4551999999999994E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,K$74:K$181)","v":4.4551999999999994E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,L$74:L$181)","v":4.4551999999999994E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,M$74:M$181)","v":7.0455199999999996E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,N$74:N$181)","v":7.5023939999999997E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,O$74:O$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,P$74:P$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,Q$74:Q$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,R$74:R$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,S$74:S$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,T$74:T$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,U$74:U$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,V$74:V$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,W$74:W$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,X$74:X$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,Y$74:Y$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,Z$74:Z$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AA$74:AA$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AB$74:AB$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AC$74:AC$181)","v":0.10793759},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AD$74:AD$181)","v":0.10348239000000004},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AE$74:AE$181)","v":0.10348239000000004},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AF$74:AF$181)","v":0.10348239000000004},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AG$74:AG$181)","v":3.7482389999999283E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AH$74:AH$181)","v":3.2913649999999267E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AI$74:AI$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AJ$74:AJ$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AK$74:AK$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AL$74:AL$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AM$74:AM$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AN$74:AN$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AO$74:AO$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AP$74:AP$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AQ$74:AQ$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AR$74:AR$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AS$74:AS$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AT$74:AT$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AU$74:AU$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AV$74:AV$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AW$74:AW$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AX$74:AX$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AY$74:AY$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,AZ$74:AZ$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BA$74:BA$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BB$74:BB$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BC$74:BC$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BD$74:BD$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BE$74:BE$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BF$74:BF$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BG$74:BG$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BH$74:BH$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BI$74:BI$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BJ$74:BJ$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BK$74:BK$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BL$74:BL$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BM$74:BM$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BN$74:BN$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BO$74:BO$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BP$74:BP$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BQ$74:BQ$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BR$74:BR$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BS$74:BS$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BT$74:BT$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BU$74:BU$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BV$74:BV$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BW$74:BW$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BX$74:BX$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BY$74:BY$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,BZ$74:BZ$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CA$74:CA$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CB$74:CB$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CC$74:CC$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CD$74:CD$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CE$74:CE$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CF$74:CF$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CG$74:CG$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CH$74:CH$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CI$74:CI$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CJ$74:CJ$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CK$74:CK$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CL$74:CL$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CM$74:CM$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CN$74:CN$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CO$74:CO$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CP$74:CP$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CQ$74:CQ$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CR$74:CR$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CS$74:CS$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CT$74:CT$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CU$74:CU$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CV$74:CV$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CW$74:CW$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CX$74:CX$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CY$74:CY$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,CZ$74:CZ$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,DA$74:DA$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,DB$74:DB$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,DC$74:DC$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,DD$74:DD$181)","v":-9.5756735873919752E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$15,DE$74:DE$181)","v":-9.5756735873919752E-16}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,null,null,null,null,{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,J$74:J$181)","v":4.4697000000000001E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,K$74:K$181)","v":6.7908999999999999E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,L$74:L$181)","v":9.3689999999999989E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,M$74:M$181)","v":6.6095471408399997E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,N$74:N$181)","v":0.16121986386930001},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,O$74:O$181)","v":0.22049498757660502},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,P$74:P$181)","v":0.23099962745839656},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,Q$74:Q$181)","v":0.23941362535839655},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,R$74:R$181)","v":0.24560392381339655},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,S$74:S$181)","v":0.25197993122204654},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,T$74:T$181)","v":0.24751023122204657},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,U$74:U$181)","v":0.24518903122204655},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,V$74:V$181)","v":0.24261093122204658},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,W$74:W$181)","v":0.18588445981364654},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,X$74:X$181)","v":9.0760067352746804E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,Y$74:Y$181)","v":3.1484943645441771E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,Z$74:Z$181)","v":2.0980303763649788E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AA$74:AA$181)","v":1.2566305863649815E-2},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AB$74:AB$181)","v":6.3760074086498279E-3},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AC$74:AC$181)","v":-2.7061686225238191E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AD$74:AD$181)","v":-2.7061686225238191E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AE$74:AE$181)","v":-3.1225022567582528E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AF$74:AF$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AG$74:AG$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AH$74:AH$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AI$74:AI$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AJ$74:AJ$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AK$74:AK$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AL$74:AL$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AM$74:AM$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AN$74:AN$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AO$74:AO$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AP$74:AP$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AQ$74:AQ$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AR$74:AR$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AS$74:AS$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AT$74:AT$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AU$74:AU$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AV$74:AV$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AW$74:AW$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AX$74:AX$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AY$74:AY$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,AZ$74:AZ$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BA$74:BA$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BB$74:BB$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BC$74:BC$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BD$74:BD$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BE$74:BE$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BF$74:BF$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BG$74:BG$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BH$74:BH$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BI$74:BI$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BJ$74:BJ$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BK$74:BK$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BL$74:BL$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BM$74:BM$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BN$74:BN$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BO$74:BO$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BP$74:BP$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BQ$74:BQ$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BR$74:BR$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BS$74:BS$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BT$74:BT$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BU$74:BU$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BV$74:BV$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BW$74:BW$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BX$74:BX$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BY$74:BY$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,BZ$74:BZ$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CA$74:CA$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CB$74:CB$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CC$74:CC$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CD$74:CD$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CE$74:CE$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CF$74:CF$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CG$74:CG$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CH$74:CH$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CI$74:CI$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CJ$74:CJ$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CK$74:CK$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CL$74:CL$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CM$74:CM$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CN$74:CN$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CO$74:CO$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CP$74:CP$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CQ$74:CQ$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CR$74:CR$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CS$74:CS$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CT$74:CT$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CU$74:CU$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CV$74:CV$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CW$74:CW$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CX$74:CX$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CY$74:CY$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,CZ$74:CZ$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,DA$74:DA$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,DB$74:DB$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,DC$74:DC$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,DD$74:DD$181)","v":-3.5388358909926865E-16},{"$f":"SUMIF($B$74:$B$181,'Model inputs'!$B$16,DE$74:DE$181)","v":-3.5388358909926865E-16}]
[]
[null,null,null,null,null,null,null,"$m  ",null,{"$f":"SUM(J35:J43)","v":4.8669699999999996E-2},{"$f":"SUM(K35:K43)","v":8.9793899999999996E-2},0.17803494999999997,0.38508897140839998,0.62549217186856487,1.0277830455758701,1.2716740155576614,1.3627855928176613,1.4099309058509415,1.4543079174151456,1.4316500174151456,1.3928908174151458,1.317578517415146,1.2135687460067457,1.0318636022132481,0.90570748850594229,0.84176637652415032,0.80234078636415018,0.78835071185584937,0.77394093511230033,0.7479291351123003,0.74556413511229969,0.73263538511229975,0.62959113511229936,0.57089307844563264,0.29475831844563188,0.11480846044563153,6.312247334563087E-2,2.9967234820651129E-2,-4.5727310826748635E-15,-5.1278425949874418E-15,-6.1825544683813405E-15,-6.1825544683813405E-15,-6.7376659806939188E-15,-7.292777493006497E-15,-7.292777493006497E-15,-7.292777493006497E-15,-7.292777493006497E-15,-7.3448191972858012E-15,-7.3448191972858012E-15,-7.3448191972858012E-15,-7.3448191972858012E-15,-7.8721751339827506E-15,-7.8721751339827506E-15,-7.8721751339827506E-15,-7.8721751339827506E-15,-7.8721751339827506E-15,-1.2757156442333439E-14,-1.2757156442333439E-14,-1.2757156442333439E-14,-1.2757156442333439E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,{"$f":"SUM(BW35:BW43)","v":-1.325675680341476E-14},-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14]
[null,null,null,null,null,null,null,"$m  "]
[null,"Change in linepack",null,null,null,null,"$m","$m  ",{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,"Change in working capital",null,null,null,null,"$m","$m  ",{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Tax asset base (end of year)"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",{"$f":"I9+I22-I35","v":0},0,0,2.5633E-2,2.4351350000000001E-2,3.4096067000000003,5.2392190599999999,5.2811194389999994,4.9948738998999991,4.9636686571459991,4.6646711032286987,4.3656735493113992,4.0666759953940996,3.7676784414767996,3.4686808875594997,3.1696833336421997,{"$f":"Y9+Y22-Y35","v":2.8706857797248997},2.5716882258075997,2.2726906718902997,1.9736931179729997,1.6746955640556997,1.3756980101383998,1.0767004562210998,0.77770290230379979,0.47998699838649977,0.18227109446919976,5.388204055189974E-2,2.5504029634600175E-2,1.2752014817300613E-2,1.0512424264419451E-15,1.5473733405713119E-15,2.0435042547006788E-15,2.5396351688300456E-15,3.0357660829594124E-15,3.5318969970887792E-15,4.0280279112181461E-15,4.5241588253475129E-15,5.0202897394768797E-15,5.5164206536062466E-15,6.0645932720149176E-15,6.6127658904235886E-15,7.1609385088322597E-15,7.7091111272409307E-15,8.2572837456496018E-15,8.8054563640582728E-15,9.3536289824669439E-15,9.9018016008756149E-15,1.0449974219284286E-14,1.0998146837692957E-14,1.1546319456101628E-14,1.2094492074510299E-14,1.264266469291897E-14,1.3190837311327641E-14,1.3739009929736312E-14,1.4287182548144983E-14,1.4835355166553654E-14,1.5383527784962325E-14,1.5931700403370996E-14,1.6479873021779667E-14,1.7028045640188338E-14,1.7576218258597009E-14,1.8124390877005681E-14,1.8672563495414352E-14,1.9220736113823023E-14,1.9768908732231694E-14,2.0317081350640365E-14,2.0865253969049036E-14,2.1413426587457707E-14,2.1961599205866378E-14,2.2509771824275049E-14,2.305794444268372E-14,2.3606117061092391E-14,2.4154289679501062E-14,2.4702462297909733E-14,2.5250634916318404E-14,2.5798807534727075E-14,2.6346980153135746E-14,2.6895152771544417E-14,2.7443325389953088E-14,2.7991498008361759E-14,{"$f":"CK9+CK22-CK35","v":2.853967062677043E-14},2.9087843245179101E-14,2.9636015863587772E-14,3.0184188481996443E-14,3.0732361100405114E-14,3.1280533718813786E-14,{"$f":"CQ9+CQ22-CQ35","v":3.1828706337222457E-14},3.2376878955631128E-14,3.2925051574039799E-14,3.347322419244847E-14,3.4021396810857141E-14,{"$f":"CV9+CV22-CV35","v":3.4569569429265812E-14},3.5117742047674483E-14,3.5665914666083154E-14,3.6214087284491825E-14,3.6762259902900496E-14,3.7310432521309167E-14,3.7858605139717838E-14,3.8406777758126509E-14,3.895495037653518E-14,3.9503122994943851E-14]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",{"$f":"I10+I23-I36","v":0},0,0,0,0,0,0.70019399999999998,0.66518429999999995,0.63017459999999992,0.59516489999999989,0.56015519999999985,0.52514549999999982,0.49013579999999984,0.45512609999999987,0.42011639999999989,0.38510669999999991,{"$f":"Y10+Y23-Y36","v":0.35009699999999994},0.31508729999999996,0.28007759999999998,0.24506789999999998,0.21005819999999997,0.17504849999999997,0.14003879999999996,0.10502909999999996,7.0019399999999954E-2,3.5009699999999956E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK10+CK23-CK36","v":0},0,0,0,0,0,{"$f":"CQ10+CQ23-CQ36","v":0},0,0,0,0,{"$f":"CV10+CV23-CV36","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,null,null,"$m  ",{"$f":"I11+I24-I37","v":0.43113199999999996},0.45687539999999999,0.69152879999999994,{"$f":"L11+L24-L37","v":1.2343304499999999},2.0770248333333332,3.0357707166666668,3.7695934400000004,3.5599047483333339,3.5923805322262674,3.7148880168487208,3.4758758814007189,3.236863745952717,2.997851610504715,2.7588394750567131,2.5198273396087112,2.2808152041607093,{"$f":"Y11+Y24-Y37","v":2.0418030687127073},1.8027909332647056,1.5637787978167039,1.3247666623687022,1.0857545269207005,0.86829899147269884,0.65320845602469713,0.45104667057669523,0.27786748512869303,0.15011466634735751,7.5862107566022491E-2,4.6538663784687365E-2,1.721522000335279E-2,-1.8943180357666733E-15,-1.4641066137244252E-15,-4.7878367936959876E-16,1.0616507672978059E-15,2.6020852139652106E-15,4.6976311729451936E-15,6.7931771319251766E-15,8.8887230909051596E-15,1.0984269049885143E-14,1.3079815008865125E-14,1.5175360967845108E-14,1.7270906926825091E-14,1.9366452885805074E-14,2.1461998844785057E-14,2.355754480376504E-14,2.5653090762745023E-14,2.7748636721725006E-14,2.9844182680704989E-14,3.1939728639684972E-14,3.8920255907015644E-14,4.5900783174346316E-14,5.2881310441676987E-14,5.9861837709007659E-14,6.6842364976338331E-14,7.3822892243669003E-14,8.0803419510999674E-14,8.7783946778330346E-14,9.4764474045661018E-14,1.0174500131299169E-13,1.0872552858032236E-13,1.1570605584765303E-13,1.226865831149837E-13,1.2966711038231438E-13,1.3664763764964505E-13,1.4362816491697572E-13,1.5060869218430639E-13,1.5758921945163706E-13,1.6456974671896774E-13,1.7155027398629841E-13,1.7853080125362908E-13,1.8551132852095975E-13,1.9249185578829042E-13,1.9947238305562109E-13,2.0645291032295177E-13,2.1343343759028244E-13,2.2041396485761311E-13,2.2739449212494378E-13,2.3437501939227445E-13,2.4135554665960512E-13,2.483360739269358E-13,2.5531660119426647E-13,{"$f":"CK11+CK24-CK37","v":2.6229712846159714E-13},2.6927765572892781E-13,2.7625818299625848E-13,2.8323871026358916E-13,2.9021923753091983E-13,2.971997647982505E-13,{"$f":"CQ11+CQ24-CQ37","v":3.0418029206558117E-13},3.1116081933291184E-13,3.1814134660024251E-13,3.2512187386757319E-13,3.3210240113490386E-13,{"$f":"CV11+CV24-CV37","v":3.3908292840223453E-13},3.460634556695652E-13,3.5304398293689587E-13,3.6002451020422654E-13,3.6700503747155722E-13,3.7398556473888789E-13,3.8096609200621856E-13,3.8794661927354923E-13,3.949271465408799E-13,4.0190767380821057E-13]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",{"$f":"I12+I25-I38","v":0},0,0,0.1356,0.30287900000000001,0.69527605000000015,0.65939910000000013,1.3447219700000002,1.6937253239400003,1.6007413681930003,1.5077574124460003,1.4147734566990002,1.3217895009520002,1.2288055452050002,1.1358215894580002,1.0428376337110001,{"$f":"Y12+Y25-Y38","v":0.94985367796400011},0.85686972221700008,0.76388576647000006,0.67090181072300004,0.57791785497600001,0.48493389922899999,0.39194994348199996,0.29896598773499994,0.21276203198799992,0.13526102624099984,7.8154020493999804E-2,2.104701474699977E-2,-1.5265566588595902E-16,-2.3592239273284576E-16,-3.1918911957973251E-16,-4.0245584642661925E-16,1.3877787807814457E-17,4.3021142204224816E-16,8.4654505627668186E-16,1.8179902028236938E-15,2.7894353493707058E-15,3.7608804959177178E-15,4.7323256424647298E-15,5.7037707890117417E-15,6.6752159355587537E-15,7.6466610821057657E-15,8.6181062286527776E-15,1.0116907311896739E-14,1.16157083951407E-14,1.3114509478384662E-14,1.4613310561628623E-14,1.6112111644872584E-14,1.7610912728116546E-14,1.9109713811360507E-14,2.0608514894604468E-14,2.210731597784843E-14,2.3606117061092391E-14,2.5104918144336352E-14,2.6603719227580314E-14,2.8102520310824275E-14,2.9601321394068236E-14,3.1100122477312198E-14,3.2598923560556159E-14,3.409772464380012E-14,3.5596525727044082E-14,3.7095326810288043E-14,3.8594127893532004E-14,4.0092928976775966E-14,4.1591730060019927E-14,4.3090531143263888E-14,4.458933222650785E-14,4.6088133309751811E-14,4.7586934392995772E-14,4.9085735476239734E-14,5.0584536559483695E-14,5.2083337642727656E-14,5.3582138725971618E-14,5.5080939809215579E-14,5.657974089245954E-14,5.8078541975703502E-14,5.9577343058947463E-14,6.1076144142191424E-14,6.2574945225435386E-14,6.4073746308679347E-14,{"$f":"CK12+CK25-CK38","v":6.5572547391923308E-14},6.7071348475167269E-14,6.8570149558411231E-14,7.0068950641655192E-14,7.1567751724899153E-14,7.3066552808143115E-14,{"$f":"CQ12+CQ25-CQ38","v":7.4565353891387076E-14},7.6064154974631037E-14,7.7562956057874999E-14,7.906175714111896E-14,8.0560558224362921E-14,{"$f":"CV12+CV25-CV38","v":8.2059359307606883E-14},8.3558160390850844E-14,8.5056961474094805E-14,8.6555762557338767E-14,8.8054563640582728E-14,8.9553364723826689E-14,9.1052165807070651E-14,9.2550966890314612E-14,9.4049767973558573E-14,9.5548569056802535E-14]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,null,null,"$m  ",{"$f":"I13+I26-I39","v":0.18188199999999999},0.52807380000000004,1.2007896000000002,1.5462622000000004,2.2374260133259831,2.543041461993385,2.7233210516607871,2.5719537532281889,2.232112901835591,1.8888054833081929,1.4893891995846746,1.1081611158611562,0.76337103213763768,0.49131514841411905,0.2665425646906005,0.12835073229968,{"$f":"Y13+Y26-Y39","v":4.6842889908760177E-2},1.5153850617840477E-2,5.1008059269208351E-3,2.0764640007442381E-15,3.3046482217358175E-15,4.5328324427273969E-15,6.3161281760315546E-15,8.1410572727591557E-15,9.9659863694867568E-15,1.1832548829637801E-14,1.3699111289788846E-14,1.556567374993989E-14,1.7432236210090934E-14,1.9298798670241979E-14,2.1692717067089973E-14,2.4086635463937967E-14,2.648055386078596E-14,2.8874472257633954E-14,3.1268390654481948E-14,3.3662309051329942E-14,3.6056227448177935E-14,3.8450145845025929E-14,4.0844064241873923E-14,4.3237982638721917E-14,4.5631901035569911E-14,4.8025819432417904E-14,5.0419737829265898E-14,5.2813656226113892E-14,5.5207574622961886E-14,5.760149301980988E-14,5.9995411416657873E-14,6.2389329813505867E-14,6.4783248210353861E-14,6.7177166607201855E-14,6.9571085004049849E-14,7.1965003400897842E-14,7.4358921797745836E-14,7.675284019459383E-14,7.9146758591441824E-14,8.1540676988289817E-14,8.3934595385137811E-14,8.6328513781985805E-14,8.8722432178833799E-14,9.1116350575681793E-14,9.3510268972529786E-14,9.590418736937778E-14,9.8298105766225774E-14,1.0069202416307377E-13,1.0308594255992176E-13,1.0547986095676976E-13,1.0787377935361775E-13,1.1026769775046574E-13,1.1266161614731374E-13,1.1505553454416173E-13,1.1744945294100972E-13,1.1984337133785772E-13,1.2223728973470571E-13,1.2463120813155371E-13,1.270251265284017E-13,1.2941904492524969E-13,1.3181296332209769E-13,1.3420688171894568E-13,1.3660080011579367E-13,1.3899471851264167E-13,{"$f":"CK13+CK26-CK39","v":1.4138863690948966E-13},1.4378255530633766E-13,1.4617647370318565E-13,1.4857039210003364E-13,1.5096431049688164E-13,1.5335822889372963E-13,{"$f":"CQ13+CQ26-CQ39","v":1.5575214729057762E-13},1.5814606568742562E-13,1.6053998408427361E-13,1.6293390248112161E-13,1.653278208779696E-13,{"$f":"CV13+CV26-CV39","v":1.6772173927481759E-13},1.7011565767166559E-13,1.7250957606851358E-13,1.7490349446536158E-13,1.7729741286220957E-13,1.7969133125905756E-13,1.8208524965590556E-13,1.8447916805275355E-13,1.8687308644960154E-13,1.8926700484644954E-13]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,null,null,"$m  ",{"$f":"I14+I27-I40","v":0},0,0,0,0,0.10197000000000001,0.12794969,0.20789099760000002,0.21317610383300001,0.21646793396349001,0.18749716660621102,0.15852639924893203,0.12955563189165303,0.10058486453437403,7.1614097177095021E-2,4.2643329819816014E-2,{"$f":"Y14+Y27-Y40","v":2.3869562462536995E-2},8.7134641052579766E-3,2.9329634079789477E-3,-7.7195194680967916E-17,-9.4542429440735987E-17,-7.0256300777060687E-17,-4.5970172113385388E-17,-2.1684043449710089E-17,2.6020852139652106E-18,2.688821387764051E-17,5.1174342541315809E-17,7.5460471204991109E-17,9.9746599868666408E-17,1.2403272853234171E-16,1.4831885719601701E-16,1.7260498585969231E-16,1.9689111452336761E-16,2.211772431870429E-16,2.454633718507182E-16,2.697495005143935E-16,2.940356291780688E-16,3.183217578417441E-16,3.426078865054194E-16,3.668940151690947E-16,3.9118014383277E-16,4.154662724964453E-16,4.397524011601206E-16,4.640385298237959E-16,4.883246584874712E-16,5.126107871511465E-16,5.368969158148218E-16,5.611830444784971E-16,5.8546917314217239E-16,6.0975530180584769E-16,6.3404143046952299E-16,6.5832755913319829E-16,1.182214048878194E-15,1.7061005386231898E-15,2.2299870283681855E-15,2.7538735181131813E-15,3.277760007858177E-15,3.8016464976031727E-15,4.3255329873481685E-15,4.8494194770931642E-15,5.37330596683816E-15,5.8971924565831557E-15,6.4210789463281515E-15,6.9449654360731472E-15,7.4688519258181429E-15,7.9927384155631387E-15,8.5166249053081344E-15,9.0405113950531302E-15,9.5643978847981259E-15,1.0088284374543122E-14,1.0612170864288117E-14,1.1136057354033113E-14,1.1659943843778109E-14,1.2183830333523105E-14,1.27077168232681E-14,1.3231603313013096E-14,1.3755489802758092E-14,1.4279376292503088E-14,1.4803262782248083E-14,1.5327149271993079E-14,{"$f":"CK14+CK27-CK40","v":1.5851035761738075E-14},1.6374922251483071E-14,1.6898808741228066E-14,1.7422695230973062E-14,1.7946581720718058E-14,1.8470468210463054E-14,{"$f":"CQ14+CQ27-CQ40","v":1.8994354700208049E-14},1.9518241189953045E-14,2.0042127679698041E-14,2.0566014169443037E-14,2.1089900659188032E-14,{"$f":"CV14+CV27-CV40","v":2.1613787148933028E-14},2.2137673638678024E-14,2.2661560128423019E-14,2.3185446618168015E-14,2.3709333107913011E-14,2.4233219597658007E-14,2.4757106087403002E-14,2.5280992577147998E-14,2.5804879066892994E-14,2.632876555663799E-14]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",{"$f":"I15+I28-I41","v":8.9103999999999989E-2},8.4648799999999996E-2,8.0193600000000004E-2,1.3957384000000002,1.4166580000000002,1.9999070600000004,1.8919694700000005,1.7840318800000006,1.6760942900000007,1.5681567000000007,1.4602191100000008,1.3522815200000009,1.244343930000001,1.1364063400000011,1.0284687500000012,0.92053116000000113,{"$f":"Y15+Y28-Y41","v":0.8125935700000011},0.70465598000000107,0.59671839000000104,0.48878080000000101,0.38084321000000099,0.27736082000000095,0.17387843000000092,7.0396040000000881E-2,3.2913650000001599E-2,2.3314683517128287E-15,3.2890357104520263E-15,4.2466030691912238E-15,5.2041704279304213E-15,6.1617377866696188E-15,7.1193051454088163E-15,8.0768725041480138E-15,9.0344398628872113E-15,9.9920072216264089E-15,1.0949574580365606E-14,1.1907141939104804E-14,1.2864709297844001E-14,1.3822276656583199E-14,1.4779844015322396E-14,1.5737411374061594E-14,1.6694978732800791E-14,1.7652546091539989E-14,1.8610113450279187E-14,1.9567680809018384E-14,2.0525248167757582E-14,2.1482815526496779E-14,2.2440382885235977E-14,2.3397950243975174E-14,2.4355517602714372E-14,2.5313084961453569E-14,2.6270652320192767E-14,2.7228219678931964E-14,2.8185787037671162E-14,2.9143354396410359E-14,3.0100921755149557E-14,3.1058489113888754E-14,3.2016056472627952E-14,3.2973623831367149E-14,3.3931191190106347E-14,3.4888758548845544E-14,3.5846325907584742E-14,3.6803893266323939E-14,3.7761460625063137E-14,3.8719027983802334E-14,3.9676595342541532E-14,4.0634162701280729E-14,4.1591730060019927E-14,4.2549297418759124E-14,4.3506864777498322E-14,4.4464432136237519E-14,4.5421999494976717E-14,4.6379566853715914E-14,4.7337134212455112E-14,4.829470157119431E-14,4.9252268929933507E-14,5.0209836288672705E-14,5.1167403647411902E-14,5.21249710061511E-14,5.3082538364890297E-14,5.4040105723629495E-14,{"$f":"CK15+CK28-CK41","v":5.4997673082368692E-14},5.595524044110789E-14,5.6912807799847087E-14,5.7870375158586285E-14,5.8827942517325482E-14,5.978550987606468E-14,{"$f":"CQ15+CQ28-CQ41","v":6.0743077234803877E-14},6.1700644593543075E-14,6.2658211952282272E-14,6.361577931102147E-14,6.4573346669760667E-14,{"$f":"CV15+CV28-CV41","v":6.5530914028499865E-14},6.6488481387239062E-14,6.744604874597826E-14,6.8403616104717457E-14,6.9361183463456655E-14,7.0318750822195852E-14,7.127631818093505E-14,7.2233885539674247E-14,7.3191452898413445E-14,7.4149020257152642E-14]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,null,null,null,{"$f":"I16+I29-I42","v":4.4697000000000001E-2},6.3439300000000004E-2,8.24294E-2,0.64032511408400006,1.5254735672846,1.9570049404883503,1.8415563517296607,1.6946967032712641,1.5171860624628677,1.3353422127359713,1.0833622815139248,0.83585205029187826,0.59066301906983165,0.34805208784778507,0.16216762803413853,7.140756068139173E-2,{"$f":"Y16+Y29-Y42","v":3.9922617035949959E-2},1.8942313272300171E-2,6.3760074086503561E-3,5.2822329843493776E-16,7.9884016068731967E-16,1.0694570229397016E-15,1.3817072486155269E-15,1.7355908377147955E-15,2.0894744268140641E-15,2.4433580159133328E-15,2.7972416050126014E-15,3.1511251941118701E-15,3.5050087832111387E-15,3.8588923723104074E-15,4.212775961409676E-15,4.5666595505089447E-15,4.9205431396082133E-15,5.274426728707482E-15,5.6283103178067506E-15,5.9821939069060193E-15,6.3360774960052879E-15,6.6899610851045566E-15,7.0438446742038252E-15,7.3977282633030939E-15,7.7516118524023625E-15,8.1054954415016311E-15,8.4593790306008998E-15,8.8132626197001684E-15,9.1671462087994371E-15,9.5210297978987057E-15,9.8749133869979744E-15,1.0228796976097243E-14,1.0582680565196512E-14,1.093656415429578E-14,1.1290447743395049E-14,1.1644331332494318E-14,1.1998214921593586E-14,1.2352098510692855E-14,1.2705982099792124E-14,1.3059865688891392E-14,1.3413749277990661E-14,1.376763286708993E-14,1.4121516456189198E-14,1.4475400045288467E-14,1.4829283634387735E-14,1.5183167223487004E-14,1.5537050812586273E-14,1.5890934401685541E-14,1.624481799078481E-14,1.6598701579884079E-14,1.6952585168983347E-14,1.7306468758082616E-14,1.7660352347181885E-14,1.8014235936281153E-14,1.8368119525380422E-14,1.8722003114479691E-14,1.9075886703578959E-14,1.9429770292678228E-14,1.9783653881777497E-14,2.0137537470876765E-14,2.0491421059976034E-14,2.0845304649075302E-14,2.1199188238174571E-14,2.155307182727384E-14,{"$f":"CK16+CK29-CK42","v":2.1906955416373108E-14},2.2260839005472377E-14,2.2614722594571646E-14,2.2968606183670914E-14,2.3322489772770183E-14,2.3676373361869452E-14,{"$f":"CQ16+CQ29-CQ42","v":2.403025695096872E-14},2.4384140540067989E-14,2.4738024129167258E-14,2.5091907718266526E-14,2.5445791307365795E-14,{"$f":"CV16+CV29-CV42","v":2.5799674896465064E-14},2.6153558485564332E-14,2.6507442074663601E-14,2.6861325663762869E-14,2.7215209252862138E-14,2.7569092841961407E-14,2.7922976431060675E-14,2.8276860020159944E-14,2.8630743609259213E-14,2.8984627198358481E-14]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I51:I59)","v":0.7468149999999999},{"$f":"SUM(J51:J59)","v":1.1330373},2.0549414000000001,4.977889164084,7.5838127639439161,13.742576929148402,16.953202163390451,17.10950379143279,16.549723714197725,15.883235272195376,14.428927354780228,12.997277337365086,11.604386519949939,10.286808002534791,9.073239256528046,8.0413756543147983,7.1356681658088554,6.293901789284706,5.4915610029205544,4.703210291064706,3.929269355952405,3.1813402208401049,2.4357760857278055,1.7031407006155059,1.0735495655032063,0.50265648705757371,0.20789816861194191,9.3089708166310348E-2,2.9967234820679488E-2,2.8364463555696773E-14,3.2937194638371636E-14,3.8065037233359078E-14,4.4247591701740419E-14,5.0430146170121759E-14,5.7167812150815678E-14,6.4460589643822175E-14,7.1753367136828672E-14,7.9046144629835169E-14,8.6338922122841666E-14,9.3683741320127467E-14,1.0102856051741327E-13,1.0837337971469907E-13,1.1571819891198487E-13,1.2359037404596762E-13,1.3146254917995037E-13,1.3933472431393312E-13,1.4720689944791587E-13,1.5507907458189862E-13,1.6783623102423206E-13,1.805933874665655E-13,1.9335054390889894E-13,2.0610770035123238E-13,2.1936445715464714E-13,2.326212139580619E-13,2.4587797076147666E-13,2.5913472756489142E-13,2.7239148436830618E-13,2.8564824117172094E-13,2.989049979751357E-13,3.1216175477855046E-13,3.2541851158196522E-13,3.3867526838537998E-13,3.5193202518879474E-13,3.651887819922095E-13,3.7844553879562426E-13,{"$f":"SUM(BV51:BV59)","v":3.9170229559903902E-13},4.0495905240245378E-13,4.1821580920586854E-13,4.314725660092833E-13,4.4472932281269806E-13,4.5798607961611282E-13,4.7124283641952758E-13,4.8449959322294234E-13,4.977563500263571E-13,5.1101310682977186E-13,5.2426986363318662E-13,5.3752662043660138E-13,5.5078337724001614E-13,5.640401340434309E-13,5.7729689084684566E-13,5.9055364765026042E-13,6.0381040445367518E-13,6.1706716125708994E-13,6.303239180605047E-13,6.4358067486391946E-13,6.5683743166733422E-13,6.7009418847074897E-13,6.8335094527416373E-13,6.9660770207757849E-13,7.0986445888099325E-13,7.2312121568440801E-13,7.3637797248782277E-13,7.4963472929123753E-13,7.6289148609465229E-13,7.7614824289806705E-13,7.8940499970148181E-13,8.0266175650489657E-13,8.1591851330831133E-13,8.2917527011172609E-13,8.4243202691514085E-13,8.5568878371855561E-13]
[]
[null,"Check"]
[]
[null,"Asset base 2010",null,null,null,"$m",{"$f":"I11","v":0}]
[null,"CAPEX:  2010-2019:  actual and forecast",null,null,null,"$m",{"$f":"SUM(I31:DE31)","v":22.282488525274477}]
[null,"Tax depreciation",null,null,null,"$m",{"$f":"SUM(I44:DE44)","v":22.282488525273571}]
[null,"Asset base end 2110",null,null,null,"$m",{"$f":"G64+G65-G66","v":9.0594198809412774E-13}]
[null,"Asset base end 2110",null,null,null,"$m",{"$f":"DE60","v":8.5568878371855561E-13}]
[null,"Difference",null,null,null,"$m",{"$f":"G67-G68","v":5.0253204375572125E-14}]
[]
[]
[null,"Depreciation:  2010 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,{"$f":"I$22/$F74","v":0},{"$f":"IF(SUM($I74:J74)+J74>$I22,$I22-SUM($I74:J74),J74)","v":0},{"$f":"IF(SUM($I74:K74)+K74>$I22,$I22-SUM($I74:K74),K74)","v":0},{"$f":"IF(SUM($I74:L74)+L74>$I22,$I22-SUM($I74:L74),L74)","v":0},{"$f":"IF(SUM($I74:M74)+M74>$I22,$I22-SUM($I74:M74),M74)","v":0},{"$f":"IF(SUM($I74:N74)+N74>$I22,$I22-SUM($I74:N74),N74)","v":0},{"$f":"IF(SUM($I74:O74)+O74>$I22,$I22-SUM($I74:O74),O74)","v":0},{"$f":"IF(SUM($I74:P74)+P74>$I22,$I22-SUM($I74:P74),P74)","v":0},{"$f":"IF(SUM($I74:Q74)+Q74>$I22,$I22-SUM($I74:Q74),Q74)","v":0},{"$f":"IF(SUM($I74:R74)+R74>$I22,$I22-SUM($I74:R74),R74)","v":0},{"$f":"IF(SUM($I74:S74)+S74>$I22,$I22-SUM($I74:S74),S74)","v":0},{"$f":"IF(SUM($I74:T74)+T74>$I22,$I22-SUM($I74:T74),T74)","v":0},{"$f":"IF(SUM($I74:U74)+U74>$I22,$I22-SUM($I74:U74),U74)","v":0},{"$f":"IF(SUM($I74:V74)+V74>$I22,$I22-SUM($I74:V74),V74)","v":0},{"$f":"IF(SUM($I74:W74)+W74>$I22,$I22-SUM($I74:W74),W74)","v":0},{"$f":"IF(SUM($I74:X74)+X74>$I22,$I22-SUM($I74:X74),X74)","v":0},{"$f":"IF(SUM($I74:Y74)+Y74>$I22,$I22-SUM($I74:Y74),Y74)","v":0},{"$f":"IF(SUM($I74:Z74)+Z74>$I22,$I22-SUM($I74:Z74),Z74)","v":0},{"$f":"IF(SUM($I74:AA74)+AA74>$I22,$I22-SUM($I74:AA74),AA74)","v":0},{"$f":"IF(SUM($I74:AB74)+AB74>$I22,$I22-SUM($I74:AB74),AB74)","v":0},{"$f":"IF(SUM($I74:AC74)+AC74>$I22,$I22-SUM($I74:AC74),AC74)","v":0},{"$f":"IF(SUM($I74:AD74)+AD74>$I22,$I22-SUM($I74:AD74),AD74)","v":0},{"$f":"IF(SUM($I74:AE74)+AE74>$I22,$I22-SUM($I74:AE74),AE74)","v":0},{"$f":"IF(SUM($I74:AF74)+AF74>$I22,$I22-SUM($I74:AF74),AF74)","v":0},{"$f":"IF(SUM($I74:AG74)+AG74>$I22,$I22-SUM($I74:AG74),AG74)","v":0},{"$f":"IF(SUM($I74:AH74)+AH74>$I22,$I22-SUM($I74:AH74),AH74)","v":0},{"$f":"IF(SUM($I74:AI74)+AI74>$I22,$I22-SUM($I74:AI74),AI74)","v":0},{"$f":"IF(SUM($I74:AJ74)+AJ74>$I22,$I22-SUM($I74:AJ74),AJ74)","v":0},{"$f":"IF(SUM($I74:AK74)+AK74>$I22,$I22-SUM($I74:AK74),AK74)","v":0},{"$f":"IF(SUM($I74:AL74)+AL74>$I22,$I22-SUM($I74:AL74),AL74)","v":0},{"$f":"IF(SUM($I74:AM74)+AM74>$I22,$I22-SUM($I74:AM74),AM74)","v":0},{"$f":"IF(SUM($I74:AN74)+AN74>$I22,$I22-SUM($I74:AN74),AN74)","v":0},{"$f":"IF(SUM($I74:AO74)+AO74>$I22,$I22-SUM($I74:AO74),AO74)","v":0},{"$f":"IF(SUM($I74:AP74)+AP74>$I22,$I22-SUM($I74:AP74),AP74)","v":0},{"$f":"IF(SUM($I74:AQ74)+AQ74>$I22,$I22-SUM($I74:AQ74),AQ74)","v":0},{"$f":"IF(SUM($I74:AR74)+AR74>$I22,$I22-SUM($I74:AR74),AR74)","v":0},{"$f":"IF(SUM($I74:AS74)+AS74>$I22,$I22-SUM($I74:AS74),AS74)","v":0},{"$f":"IF(SUM($I74:AT74)+AT74>$I22,$I22-SUM($I74:AT74),AT74)","v":0},{"$f":"IF(SUM($I74:AU74)+AU74>$I22,$I22-SUM($I74:AU74),AU74)","v":0},{"$f":"IF(SUM($I74:AV74)+AV74>$I22,$I22-SUM($I74:AV74),AV74)","v":0},{"$f":"IF(SUM($I74:AW74)+AW74>$I22,$I22-SUM($I74:AW74),AW74)","v":0},{"$f":"IF(SUM($I74:AX74)+AX74>$I22,$I22-SUM($I74:AX74),AX74)","v":0},{"$f":"IF(SUM($I74:AY74)+AY74>$I22,$I22-SUM($I74:AY74),AY74)","v":0},{"$f":"IF(SUM($I74:AZ74)+AZ74>$I22,$I22-SUM($I74:AZ74),AZ74)","v":0},{"$f":"IF(SUM($I74:BA74)+BA74>$I22,$I22-SUM($I74:BA74),BA74)","v":0},{"$f":"IF(SUM($I74:BB74)+BB74>$I22,$I22-SUM($I74:BB74),BB74)","v":0},{"$f":"IF(SUM($I74:BC74)+BC74>$I22,$I22-SUM($I74:BC74),BC74)","v":0},{"$f":"IF(SUM($I74:BD74)+BD74>$I22,$I22-SUM($I74:BD74),BD74)","v":0},{"$f":"IF(SUM($I74:BE74)+BE74>$I22,$I22-SUM($I74:BE74),BE74)","v":0},{"$f":"IF(SUM($I74:BF74)+BF74>$I22,$I22-SUM($I74:BF74),BF74)","v":0},{"$f":"IF(SUM($I74:BG74)+BG74>$I22,$I22-SUM($I74:BG74),BG74)","v":0},{"$f":"IF(SUM($I74:BH74)+BH74>$I22,$I22-SUM($I74:BH74),BH74)","v":0},{"$f":"IF(SUM($I74:BI74)+BI74>$I22,$I22-SUM($I74:BI74),BI74)","v":0},{"$f":"IF(SUM($I74:BJ74)+BJ74>$I22,$I22-SUM($I74:BJ74),BJ74)","v":0},{"$f":"IF(SUM($I74:BK74)+BK74>$I22,$I22-SUM($I74:BK74),BK74)","v":0},{"$f":"IF(SUM($I74:BL74)+BL74>$I22,$I22-SUM($I74:BL74),BL74)","v":0},{"$f":"IF(SUM($I74:BM74)+BM74>$I22,$I22-SUM($I74:BM74),BM74)","v":0},{"$f":"IF(SUM($I74:BN74)+BN74>$I22,$I22-SUM($I74:BN74),BN74)","v":0},{"$f":"IF(SUM($I74:BO74)+BO74>$I22,$I22-SUM($I74:BO74),BO74)","v":0},{"$f":"IF(SUM($I74:BP74)+BP74>$I22,$I22-SUM($I74:BP74),BP74)","v":0},{"$f":"IF(SUM($I74:BQ74)+BQ74>$I22,$I22-SUM($I74:BQ74),BQ74)","v":0},{"$f":"IF(SUM($I74:BR74)+BR74>$I22,$I22-SUM($I74:BR74),BR74)","v":0},{"$f":"IF(SUM($I74:BS74)+BS74>$I22,$I22-SUM($I74:BS74),BS74)","v":0},{"$f":"IF(SUM($I74:BT74)+BT74>$I22,$I22-SUM($I74:BT74),BT74)","v":0},{"$f":"IF(SUM($I74:BU74)+BU74>$I22,$I22-SUM($I74:BU74),BU74)","v":0},{"$f":"IF(SUM($I74:BV74)+BV74>$I22,$I22-SUM($I74:BV74),BV74)","v":0},{"$f":"IF(SUM($I74:BW74)+BW74>$I22,$I22-SUM($I74:BW74),BW74)","v":0},{"$f":"IF(SUM($I74:BX74)+BX74>$I22,$I22-SUM($I74:BX74),BX74)","v":0},{"$f":"IF(SUM($I74:BY74)+BY74>$I22,$I22-SUM($I74:BY74),BY74)","v":0},{"$f":"IF(SUM($I74:BZ74)+BZ74>$I22,$I22-SUM($I74:BZ74),BZ74)","v":0},{"$f":"IF(SUM($I74:CA74)+CA74>$I22,$I22-SUM($I74:CA74),CA74)","v":0},{"$f":"IF(SUM($I74:CB74)+CB74>$I22,$I22-SUM($I74:CB74),CB74)","v":0},{"$f":"IF(SUM($I74:CC74)+CC74>$I22,$I22-SUM($I74:CC74),CC74)","v":0},{"$f":"IF(SUM($I74:CD74)+CD74>$I22,$I22-SUM($I74:CD74),CD74)","v":0},{"$f":"IF(SUM($I74:CE74)+CE74>$I22,$I22-SUM($I74:CE74),CE74)","v":0},{"$f":"IF(SUM($I74:CF74)+CF74>$I22,$I22-SUM($I74:CF74),CF74)","v":0},{"$f":"IF(SUM($I74:CG74)+CG74>$I22,$I22-SUM($I74:CG74),CG74)","v":0},{"$f":"IF(SUM($I74:CH74)+CH74>$I22,$I22-SUM($I74:CH74),CH74)","v":0},{"$f":"IF(SUM($I74:CI74)+CI74>$I22,$I22-SUM($I74:CI74),CI74)","v":0},{"$f":"IF(SUM($I74:CJ74)+CJ74>$I22,$I22-SUM($I74:CJ74),CJ74)","v":0},{"$f":"IF(SUM($I74:CK74)+CK74>$I22,$I22-SUM($I74:CK74),CK74)","v":0},{"$f":"IF(SUM($I74:CL74)+CL74>$I22,$I22-SUM($I74:CL74),CL74)","v":0},{"$f":"IF(SUM($I74:CM74)+CM74>$I22,$I22-SUM($I74:CM74),CM74)","v":0},{"$f":"IF(SUM($I74:CN74)+CN74>$I22,$I22-SUM($I74:CN74),CN74)","v":0},{"$f":"IF(SUM($I74:CO74)+CO74>$I22,$I22-SUM($I74:CO74),CO74)","v":0},{"$f":"IF(SUM($I74:CP74)+CP74>$I22,$I22-SUM($I74:CP74),CP74)","v":0},{"$f":"IF(SUM($I74:CQ74)+CQ74>$I22,$I22-SUM($I74:CQ74),CQ74)","v":0},{"$f":"IF(SUM($I74:CR74)+CR74>$I22,$I22-SUM($I74:CR74),CR74)","v":0},{"$f":"IF(SUM($I74:CS74)+CS74>$I22,$I22-SUM($I74:CS74),CS74)","v":0},{"$f":"IF(SUM($I74:CT74)+CT74>$I22,$I22-SUM($I74:CT74),CT74)","v":0},{"$f":"IF(SUM($I74:CU74)+CU74>$I22,$I22-SUM($I74:CU74),CU74)","v":0},{"$f":"IF(SUM($I74:CV74)+CV74>$I22,$I22-SUM($I74:CV74),CV74)","v":0},{"$f":"IF(SUM($I74:CW74)+CW74>$I22,$I22-SUM($I74:CW74),CW74)","v":0},{"$f":"IF(SUM($I74:CX74)+CX74>$I22,$I22-SUM($I74:CX74),CX74)","v":0},{"$f":"IF(SUM($I74:CY74)+CY74>$I22,$I22-SUM($I74:CY74),CY74)","v":0},{"$f":"IF(SUM($I74:CZ74)+CZ74>$I22,$I22-SUM($I74:CZ74),CZ74)","v":0},{"$f":"IF(SUM($I74:DA74)+DA74>$I22,$I22-SUM($I74:DA74),DA74)","v":0},{"$f":"IF(SUM($I74:DB74)+DB74>$I22,$I22-SUM($I74:DB74),DB74)","v":0},{"$f":"IF(SUM($I74:DC74)+DC74>$I22,$I22-SUM($I74:DC74),DC74)","v":0},{"$f":"IF(SUM($I74:DD74)+DD74>$I22,$I22-SUM($I74:DD74),DD74)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,{"$f":"I$23/$F75","v":0},{"$f":"IF(SUM($I75:J75)+J75>$I23,$I23-SUM($I75:J75),J75)","v":0},{"$f":"IF(SUM($I75:K75)+K75>$I23,$I23-SUM($I75:K75),K75)","v":0},{"$f":"IF(SUM($I75:L75)+L75>$I23,$I23-SUM($I75:L75),L75)","v":0},{"$f":"IF(SUM($I75:M75)+M75>$I23,$I23-SUM($I75:M75),M75)","v":0},{"$f":"IF(SUM($I75:N75)+N75>$I23,$I23-SUM($I75:N75),N75)","v":0},{"$f":"IF(SUM($I75:O75)+O75>$I23,$I23-SUM($I75:O75),O75)","v":0},{"$f":"IF(SUM($I75:P75)+P75>$I23,$I23-SUM($I75:P75),P75)","v":0},{"$f":"IF(SUM($I75:Q75)+Q75>$I23,$I23-SUM($I75:Q75),Q75)","v":0},{"$f":"IF(SUM($I75:R75)+R75>$I23,$I23-SUM($I75:R75),R75)","v":0},{"$f":"IF(SUM($I75:S75)+S75>$I23,$I23-SUM($I75:S75),S75)","v":0},{"$f":"IF(SUM($I75:T75)+T75>$I23,$I23-SUM($I75:T75),T75)","v":0},{"$f":"IF(SUM($I75:U75)+U75>$I23,$I23-SUM($I75:U75),U75)","v":0},{"$f":"IF(SUM($I75:V75)+V75>$I23,$I23-SUM($I75:V75),V75)","v":0},{"$f":"IF(SUM($I75:W75)+W75>$I23,$I23-SUM($I75:W75),W75)","v":0},{"$f":"IF(SUM($I75:X75)+X75>$I23,$I23-SUM($I75:X75),X75)","v":0},{"$f":"IF(SUM($I75:Y75)+Y75>$I23,$I23-SUM($I75:Y75),Y75)","v":0},{"$f":"IF(SUM($I75:Z75)+Z75>$I23,$I23-SUM($I75:Z75),Z75)","v":0},{"$f":"IF(SUM($I75:AA75)+AA75>$I23,$I23-SUM($I75:AA75),AA75)","v":0},{"$f":"IF(SUM($I75:AB75)+AB75>$I23,$I23-SUM($I75:AB75),AB75)","v":0},{"$f":"IF(SUM($I75:AC75)+AC75>$I23,$I23-SUM($I75:AC75),AC75)","v":0},{"$f":"IF(SUM($I75:AD75)+AD75>$I23,$I23-SUM($I75:AD75),AD75)","v":0},{"$f":"IF(SUM($I75:AE75)+AE75>$I23,$I23-SUM($I75:AE75),AE75)","v":0},{"$f":"IF(SUM($I75:AF75)+AF75>$I23,$I23-SUM($I75:AF75),AF75)","v":0},{"$f":"IF(SUM($I75:AG75)+AG75>$I23,$I23-SUM($I75:AG75),AG75)","v":0},{"$f":"IF(SUM($I75:AH75)+AH75>$I23,$I23-SUM($I75:AH75),AH75)","v":0},{"$f":"IF(SUM($I75:AI75)+AI75>$I23,$I23-SUM($I75:AI75),AI75)","v":0},{"$f":"IF(SUM($I75:AJ75)+AJ75>$I23,$I23-SUM($I75:AJ75),AJ75)","v":0},{"$f":"IF(SUM($I75:AK75)+AK75>$I23,$I23-SUM($I75:AK75),AK75)","v":0},{"$f":"IF(SUM($I75:AL75)+AL75>$I23,$I23-SUM($I75:AL75),AL75)","v":0},{"$f":"IF(SUM($I75:AM75)+AM75>$I23,$I23-SUM($I75:AM75),AM75)","v":0},{"$f":"IF(SUM($I75:AN75)+AN75>$I23,$I23-SUM($I75:AN75),AN75)","v":0},{"$f":"IF(SUM($I75:AO75)+AO75>$I23,$I23-SUM($I75:AO75),AO75)","v":0},{"$f":"IF(SUM($I75:AP75)+AP75>$I23,$I23-SUM($I75:AP75),AP75)","v":0},{"$f":"IF(SUM($I75:AQ75)+AQ75>$I23,$I23-SUM($I75:AQ75),AQ75)","v":0},{"$f":"IF(SUM($I75:AR75)+AR75>$I23,$I23-SUM($I75:AR75),AR75)","v":0},{"$f":"IF(SUM($I75:AS75)+AS75>$I23,$I23-SUM($I75:AS75),AS75)","v":0},{"$f":"IF(SUM($I75:AT75)+AT75>$I23,$I23-SUM($I75:AT75),AT75)","v":0},{"$f":"IF(SUM($I75:AU75)+AU75>$I23,$I23-SUM($I75:AU75),AU75)","v":0},{"$f":"IF(SUM($I75:AV75)+AV75>$I23,$I23-SUM($I75:AV75),AV75)","v":0},{"$f":"IF(SUM($I75:AW75)+AW75>$I23,$I23-SUM($I75:AW75),AW75)","v":0},{"$f":"IF(SUM($I75:AX75)+AX75>$I23,$I23-SUM($I75:AX75),AX75)","v":0},{"$f":"IF(SUM($I75:AY75)+AY75>$I23,$I23-SUM($I75:AY75),AY75)","v":0},{"$f":"IF(SUM($I75:AZ75)+AZ75>$I23,$I23-SUM($I75:AZ75),AZ75)","v":0},{"$f":"IF(SUM($I75:BA75)+BA75>$I23,$I23-SUM($I75:BA75),BA75)","v":0},{"$f":"IF(SUM($I75:BB75)+BB75>$I23,$I23-SUM($I75:BB75),BB75)","v":0},{"$f":"IF(SUM($I75:BC75)+BC75>$I23,$I23-SUM($I75:BC75),BC75)","v":0},{"$f":"IF(SUM($I75:BD75)+BD75>$I23,$I23-SUM($I75:BD75),BD75)","v":0},{"$f":"IF(SUM($I75:BE75)+BE75>$I23,$I23-SUM($I75:BE75),BE75)","v":0},{"$f":"IF(SUM($I75:BF75)+BF75>$I23,$I23-SUM($I75:BF75),BF75)","v":0},{"$f":"IF(SUM($I75:BG75)+BG75>$I23,$I23-SUM($I75:BG75),BG75)","v":0},{"$f":"IF(SUM($I75:BH75)+BH75>$I23,$I23-SUM($I75:BH75),BH75)","v":0},{"$f":"IF(SUM($I75:BI75)+BI75>$I23,$I23-SUM($I75:BI75),BI75)","v":0},{"$f":"IF(SUM($I75:BJ75)+BJ75>$I23,$I23-SUM($I75:BJ75),BJ75)","v":0},{"$f":"IF(SUM($I75:BK75)+BK75>$I23,$I23-SUM($I75:BK75),BK75)","v":0},{"$f":"IF(SUM($I75:BL75)+BL75>$I23,$I23-SUM($I75:BL75),BL75)","v":0},{"$f":"IF(SUM($I75:BM75)+BM75>$I23,$I23-SUM($I75:BM75),BM75)","v":0},{"$f":"IF(SUM($I75:BN75)+BN75>$I23,$I23-SUM($I75:BN75),BN75)","v":0},{"$f":"IF(SUM($I75:BO75)+BO75>$I23,$I23-SUM($I75:BO75),BO75)","v":0},{"$f":"IF(SUM($I75:BP75)+BP75>$I23,$I23-SUM($I75:BP75),BP75)","v":0},{"$f":"IF(SUM($I75:BQ75)+BQ75>$I23,$I23-SUM($I75:BQ75),BQ75)","v":0},{"$f":"IF(SUM($I75:BR75)+BR75>$I23,$I23-SUM($I75:BR75),BR75)","v":0},{"$f":"IF(SUM($I75:BS75)+BS75>$I23,$I23-SUM($I75:BS75),BS75)","v":0},{"$f":"IF(SUM($I75:BT75)+BT75>$I23,$I23-SUM($I75:BT75),BT75)","v":0},{"$f":"IF(SUM($I75:BU75)+BU75>$I23,$I23-SUM($I75:BU75),BU75)","v":0},{"$f":"IF(SUM($I75:BV75)+BV75>$I23,$I23-SUM($I75:BV75),BV75)","v":0},{"$f":"IF(SUM($I75:BW75)+BW75>$I23,$I23-SUM($I75:BW75),BW75)","v":0},{"$f":"IF(SUM($I75:BX75)+BX75>$I23,$I23-SUM($I75:BX75),BX75)","v":0},{"$f":"IF(SUM($I75:BY75)+BY75>$I23,$I23-SUM($I75:BY75),BY75)","v":0},{"$f":"IF(SUM($I75:BZ75)+BZ75>$I23,$I23-SUM($I75:BZ75),BZ75)","v":0},{"$f":"IF(SUM($I75:CA75)+CA75>$I23,$I23-SUM($I75:CA75),CA75)","v":0},{"$f":"IF(SUM($I75:CB75)+CB75>$I23,$I23-SUM($I75:CB75),CB75)","v":0},{"$f":"IF(SUM($I75:CC75)+CC75>$I23,$I23-SUM($I75:CC75),CC75)","v":0},{"$f":"IF(SUM($I75:CD75)+CD75>$I23,$I23-SUM($I75:CD75),CD75)","v":0},{"$f":"IF(SUM($I75:CE75)+CE75>$I23,$I23-SUM($I75:CE75),CE75)","v":0},{"$f":"IF(SUM($I75:CF75)+CF75>$I23,$I23-SUM($I75:CF75),CF75)","v":0},{"$f":"IF(SUM($I75:CG75)+CG75>$I23,$I23-SUM($I75:CG75),CG75)","v":0},{"$f":"IF(SUM($I75:CH75)+CH75>$I23,$I23-SUM($I75:CH75),CH75)","v":0},{"$f":"IF(SUM($I75:CI75)+CI75>$I23,$I23-SUM($I75:CI75),CI75)","v":0},{"$f":"IF(SUM($I75:CJ75)+CJ75>$I23,$I23-SUM($I75:CJ75),CJ75)","v":0},{"$f":"IF(SUM($I75:CK75)+CK75>$I23,$I23-SUM($I75:CK75),CK75)","v":0},{"$f":"IF(SUM($I75:CL75)+CL75>$I23,$I23-SUM($I75:CL75),CL75)","v":0},{"$f":"IF(SUM($I75:CM75)+CM75>$I23,$I23-SUM($I75:CM75),CM75)","v":0},{"$f":"IF(SUM($I75:CN75)+CN75>$I23,$I23-SUM($I75:CN75),CN75)","v":0},{"$f":"IF(SUM($I75:CO75)+CO75>$I23,$I23-SUM($I75:CO75),CO75)","v":0},{"$f":"IF(SUM($I75:CP75)+CP75>$I23,$I23-SUM($I75:CP75),CP75)","v":0},{"$f":"IF(SUM($I75:CQ75)+CQ75>$I23,$I23-SUM($I75:CQ75),CQ75)","v":0},{"$f":"IF(SUM($I75:CR75)+CR75>$I23,$I23-SUM($I75:CR75),CR75)","v":0},{"$f":"IF(SUM($I75:CS75)+CS75>$I23,$I23-SUM($I75:CS75),CS75)","v":0},{"$f":"IF(SUM($I75:CT75)+CT75>$I23,$I23-SUM($I75:CT75),CT75)","v":0},{"$f":"IF(SUM($I75:CU75)+CU75>$I23,$I23-SUM($I75:CU75),CU75)","v":0},{"$f":"IF(SUM($I75:CV75)+CV75>$I23,$I23-SUM($I75:CV75),CV75)","v":0},{"$f":"IF(SUM($I75:CW75)+CW75>$I23,$I23-SUM($I75:CW75),CW75)","v":0},{"$f":"IF(SUM($I75:CX75)+CX75>$I23,$I23-SUM($I75:CX75),CX75)","v":0},{"$f":"IF(SUM($I75:CY75)+CY75>$I23,$I23-SUM($I75:CY75),CY75)","v":0},{"$f":"IF(SUM($I75:CZ75)+CZ75>$I23,$I23-SUM($I75:CZ75),CZ75)","v":0},{"$f":"IF(SUM($I75:DA75)+DA75>$I23,$I23-SUM($I75:DA75),DA75)","v":0},{"$f":"IF(SUM($I75:DB75)+DB75>$I23,$I23-SUM($I75:DB75),DB75)","v":0},{"$f":"IF(SUM($I75:DC75)+DC75>$I23,$I23-SUM($I75:DC75),DC75)","v":0},{"$f":"IF(SUM($I75:DD75)+DD75>$I23,$I23-SUM($I75:DD75),DD75)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,{"$f":"I$24/$F76","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:J76)+J76>$I24,$I24-SUM($I76:J76),J76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:K76)+K76>$I24,$I24-SUM($I76:K76),K76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:L76)+L76>$I24,$I24-SUM($I76:L76),L76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:M76)+M76>$I24,$I24-SUM($I76:M76),M76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:N76)+N76>$I24,$I24-SUM($I76:N76),N76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:O76)+O76>$I24,$I24-SUM($I76:O76),O76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:P76)+P76>$I24,$I24-SUM($I76:P76),P76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:Q76)+Q76>$I24,$I24-SUM($I76:Q76),Q76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:R76)+R76>$I24,$I24-SUM($I76:R76),R76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:S76)+S76>$I24,$I24-SUM($I76:S76),S76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:T76)+T76>$I24,$I24-SUM($I76:T76),T76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:U76)+U76>$I24,$I24-SUM($I76:U76),U76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:V76)+V76>$I24,$I24-SUM($I76:V76),V76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:W76)+W76>$I24,$I24-SUM($I76:W76),W76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:X76)+X76>$I24,$I24-SUM($I76:X76),X76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:Y76)+Y76>$I24,$I24-SUM($I76:Y76),Y76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:Z76)+Z76>$I24,$I24-SUM($I76:Z76),Z76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:AA76)+AA76>$I24,$I24-SUM($I76:AA76),AA76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:AB76)+AB76>$I24,$I24-SUM($I76:AB76),AB76)","v":2.1556599999999999E-2},{"$f":"IF(SUM($I76:AC76)+AC76>$I24,$I24-SUM($I76:AC76),AC76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AD76)+AD76>$I24,$I24-SUM($I76:AD76),AD76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AE76)+AE76>$I24,$I24-SUM($I76:AE76),AE76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AF76)+AF76>$I24,$I24-SUM($I76:AF76),AF76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AG76)+AG76>$I24,$I24-SUM($I76:AG76),AG76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AH76)+AH76>$I24,$I24-SUM($I76:AH76),AH76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AI76)+AI76>$I24,$I24-SUM($I76:AI76),AI76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AJ76)+AJ76>$I24,$I24-SUM($I76:AJ76),AJ76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AK76)+AK76>$I24,$I24-SUM($I76:AK76),AK76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AL76)+AL76>$I24,$I24-SUM($I76:AL76),AL76)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I76:AM76)+AM76>$I24,$I24-SUM($I76:AM76),AM76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AN76)+AN76>$I24,$I24-SUM($I76:AN76),AN76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AO76)+AO76>$I24,$I24-SUM($I76:AO76),AO76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AP76)+AP76>$I24,$I24-SUM($I76:AP76),AP76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AQ76)+AQ76>$I24,$I24-SUM($I76:AQ76),AQ76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AR76)+AR76>$I24,$I24-SUM($I76:AR76),AR76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AS76)+AS76>$I24,$I24-SUM($I76:AS76),AS76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AT76)+AT76>$I24,$I24-SUM($I76:AT76),AT76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AU76)+AU76>$I24,$I24-SUM($I76:AU76),AU76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AV76)+AV76>$I24,$I24-SUM($I76:AV76),AV76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AW76)+AW76>$I24,$I24-SUM($I76:AW76),AW76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AX76)+AX76>$I24,$I24-SUM($I76:AX76),AX76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AY76)+AY76>$I24,$I24-SUM($I76:AY76),AY76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:AZ76)+AZ76>$I24,$I24-SUM($I76:AZ76),AZ76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BA76)+BA76>$I24,$I24-SUM($I76:BA76),BA76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BB76)+BB76>$I24,$I24-SUM($I76:BB76),BB76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BC76)+BC76>$I24,$I24-SUM($I76:BC76),BC76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BD76)+BD76>$I24,$I24-SUM($I76:BD76),BD76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BE76)+BE76>$I24,$I24-SUM($I76:BE76),BE76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BF76)+BF76>$I24,$I24-SUM($I76:BF76),BF76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BG76)+BG76>$I24,$I24-SUM($I76:BG76),BG76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BH76)+BH76>$I24,$I24-SUM($I76:BH76),BH76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BI76)+BI76>$I24,$I24-SUM($I76:BI76),BI76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BJ76)+BJ76>$I24,$I24-SUM($I76:BJ76),BJ76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BK76)+BK76>$I24,$I24-SUM($I76:BK76),BK76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BL76)+BL76>$I24,$I24-SUM($I76:BL76),BL76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BM76)+BM76>$I24,$I24-SUM($I76:BM76),BM76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BN76)+BN76>$I24,$I24-SUM($I76:BN76),BN76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BO76)+BO76>$I24,$I24-SUM($I76:BO76),BO76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BP76)+BP76>$I24,$I24-SUM($I76:BP76),BP76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BQ76)+BQ76>$I24,$I24-SUM($I76:BQ76),BQ76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BR76)+BR76>$I24,$I24-SUM($I76:BR76),BR76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BS76)+BS76>$I24,$I24-SUM($I76:BS76),BS76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BT76)+BT76>$I24,$I24-SUM($I76:BT76),BT76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BU76)+BU76>$I24,$I24-SUM($I76:BU76),BU76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BV76)+BV76>$I24,$I24-SUM($I76:BV76),BV76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BW76)+BW76>$I24,$I24-SUM($I76:BW76),BW76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BX76)+BX76>$I24,$I24-SUM($I76:BX76),BX76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BY76)+BY76>$I24,$I24-SUM($I76:BY76),BY76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:BZ76)+BZ76>$I24,$I24-SUM($I76:BZ76),BZ76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CA76)+CA76>$I24,$I24-SUM($I76:CA76),CA76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CB76)+CB76>$I24,$I24-SUM($I76:CB76),CB76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CC76)+CC76>$I24,$I24-SUM($I76:CC76),CC76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CD76)+CD76>$I24,$I24-SUM($I76:CD76),CD76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CE76)+CE76>$I24,$I24-SUM($I76:CE76),CE76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CF76)+CF76>$I24,$I24-SUM($I76:CF76),CF76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CG76)+CG76>$I24,$I24-SUM($I76:CG76),CG76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CH76)+CH76>$I24,$I24-SUM($I76:CH76),CH76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CI76)+CI76>$I24,$I24-SUM($I76:CI76),CI76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CJ76)+CJ76>$I24,$I24-SUM($I76:CJ76),CJ76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CK76)+CK76>$I24,$I24-SUM($I76:CK76),CK76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CL76)+CL76>$I24,$I24-SUM($I76:CL76),CL76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CM76)+CM76>$I24,$I24-SUM($I76:CM76),CM76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CN76)+CN76>$I24,$I24-SUM($I76:CN76),CN76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CO76)+CO76>$I24,$I24-SUM($I76:CO76),CO76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CP76)+CP76>$I24,$I24-SUM($I76:CP76),CP76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CQ76)+CQ76>$I24,$I24-SUM($I76:CQ76),CQ76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CR76)+CR76>$I24,$I24-SUM($I76:CR76),CR76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CS76)+CS76>$I24,$I24-SUM($I76:CS76),CS76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CT76)+CT76>$I24,$I24-SUM($I76:CT76),CT76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CU76)+CU76>$I24,$I24-SUM($I76:CU76),CU76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CV76)+CV76>$I24,$I24-SUM($I76:CV76),CV76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CW76)+CW76>$I24,$I24-SUM($I76:CW76),CW76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CX76)+CX76>$I24,$I24-SUM($I76:CX76),CX76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CY76)+CY76>$I24,$I24-SUM($I76:CY76),CY76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:CZ76)+CZ76>$I24,$I24-SUM($I76:CZ76),CZ76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:DA76)+DA76>$I24,$I24-SUM($I76:DA76),DA76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:DB76)+DB76>$I24,$I24-SUM($I76:DB76),DB76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:DC76)+DC76>$I24,$I24-SUM($I76:DC76),DC76)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I76:DD76)+DD76>$I24,$I24-SUM($I76:DD76),DD76)","v":-4.9960036108132044E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,{"$f":"I$25/$F77","v":0},{"$f":"IF(SUM($I77:J77)+J77>$I25,$I25-SUM($I77:J77),J77)","v":0},{"$f":"IF(SUM($I77:K77)+K77>$I25,$I25-SUM($I77:K77),K77)","v":0},{"$f":"IF(SUM($I77:L77)+L77>$I25,$I25-SUM($I77:L77),L77)","v":0},{"$f":"IF(SUM($I77:M77)+M77>$I25,$I25-SUM($I77:M77),M77)","v":0},{"$f":"IF(SUM($I77:N77)+N77>$I25,$I25-SUM($I77:N77),N77)","v":0},{"$f":"IF(SUM($I77:O77)+O77>$I25,$I25-SUM($I77:O77),O77)","v":0},{"$f":"IF(SUM($I77:P77)+P77>$I25,$I25-SUM($I77:P77),P77)","v":0},{"$f":"IF(SUM($I77:Q77)+Q77>$I25,$I25-SUM($I77:Q77),Q77)","v":0},{"$f":"IF(SUM($I77:R77)+R77>$I25,$I25-SUM($I77:R77),R77)","v":0},{"$f":"IF(SUM($I77:S77)+S77>$I25,$I25-SUM($I77:S77),S77)","v":0},{"$f":"IF(SUM($I77:T77)+T77>$I25,$I25-SUM($I77:T77),T77)","v":0},{"$f":"IF(SUM($I77:U77)+U77>$I25,$I25-SUM($I77:U77),U77)","v":0},{"$f":"IF(SUM($I77:V77)+V77>$I25,$I25-SUM($I77:V77),V77)","v":0},{"$f":"IF(SUM($I77:W77)+W77>$I25,$I25-SUM($I77:W77),W77)","v":0},{"$f":"IF(SUM($I77:X77)+X77>$I25,$I25-SUM($I77:X77),X77)","v":0},{"$f":"IF(SUM($I77:Y77)+Y77>$I25,$I25-SUM($I77:Y77),Y77)","v":0},{"$f":"IF(SUM($I77:Z77)+Z77>$I25,$I25-SUM($I77:Z77),Z77)","v":0},{"$f":"IF(SUM($I77:AA77)+AA77>$I25,$I25-SUM($I77:AA77),AA77)","v":0},{"$f":"IF(SUM($I77:AB77)+AB77>$I25,$I25-SUM($I77:AB77),AB77)","v":0},{"$f":"IF(SUM($I77:AC77)+AC77>$I25,$I25-SUM($I77:AC77),AC77)","v":0},{"$f":"IF(SUM($I77:AD77)+AD77>$I25,$I25-SUM($I77:AD77),AD77)","v":0},{"$f":"IF(SUM($I77:AE77)+AE77>$I25,$I25-SUM($I77:AE77),AE77)","v":0},{"$f":"IF(SUM($I77:AF77)+AF77>$I25,$I25-SUM($I77:AF77),AF77)","v":0},{"$f":"IF(SUM($I77:AG77)+AG77>$I25,$I25-SUM($I77:AG77),AG77)","v":0},{"$f":"IF(SUM($I77:AH77)+AH77>$I25,$I25-SUM($I77:AH77),AH77)","v":0},{"$f":"IF(SUM($I77:AI77)+AI77>$I25,$I25-SUM($I77:AI77),AI77)","v":0},{"$f":"IF(SUM($I77:AJ77)+AJ77>$I25,$I25-SUM($I77:AJ77),AJ77)","v":0},{"$f":"IF(SUM($I77:AK77)+AK77>$I25,$I25-SUM($I77:AK77),AK77)","v":0},{"$f":"IF(SUM($I77:AL77)+AL77>$I25,$I25-SUM($I77:AL77),AL77)","v":0},{"$f":"IF(SUM($I77:AM77)+AM77>$I25,$I25-SUM($I77:AM77),AM77)","v":0},{"$f":"IF(SUM($I77:AN77)+AN77>$I25,$I25-SUM($I77:AN77),AN77)","v":0},{"$f":"IF(SUM($I77:AO77)+AO77>$I25,$I25-SUM($I77:AO77),AO77)","v":0},{"$f":"IF(SUM($I77:AP77)+AP77>$I25,$I25-SUM($I77:AP77),AP77)","v":0},{"$f":"IF(SUM($I77:AQ77)+AQ77>$I25,$I25-SUM($I77:AQ77),AQ77)","v":0},{"$f":"IF(SUM($I77:AR77)+AR77>$I25,$I25-SUM($I77:AR77),AR77)","v":0},{"$f":"IF(SUM($I77:AS77)+AS77>$I25,$I25-SUM($I77:AS77),AS77)","v":0},{"$f":"IF(SUM($I77:AT77)+AT77>$I25,$I25-SUM($I77:AT77),AT77)","v":0},{"$f":"IF(SUM($I77:AU77)+AU77>$I25,$I25-SUM($I77:AU77),AU77)","v":0},{"$f":"IF(SUM($I77:AV77)+AV77>$I25,$I25-SUM($I77:AV77),AV77)","v":0},{"$f":"IF(SUM($I77:AW77)+AW77>$I25,$I25-SUM($I77:AW77),AW77)","v":0},{"$f":"IF(SUM($I77:AX77)+AX77>$I25,$I25-SUM($I77:AX77),AX77)","v":0},{"$f":"IF(SUM($I77:AY77)+AY77>$I25,$I25-SUM($I77:AY77),AY77)","v":0},{"$f":"IF(SUM($I77:AZ77)+AZ77>$I25,$I25-SUM($I77:AZ77),AZ77)","v":0},{"$f":"IF(SUM($I77:BA77)+BA77>$I25,$I25-SUM($I77:BA77),BA77)","v":0},{"$f":"IF(SUM($I77:BB77)+BB77>$I25,$I25-SUM($I77:BB77),BB77)","v":0},{"$f":"IF(SUM($I77:BC77)+BC77>$I25,$I25-SUM($I77:BC77),BC77)","v":0},{"$f":"IF(SUM($I77:BD77)+BD77>$I25,$I25-SUM($I77:BD77),BD77)","v":0},{"$f":"IF(SUM($I77:BE77)+BE77>$I25,$I25-SUM($I77:BE77),BE77)","v":0},{"$f":"IF(SUM($I77:BF77)+BF77>$I25,$I25-SUM($I77:BF77),BF77)","v":0},{"$f":"IF(SUM($I77:BG77)+BG77>$I25,$I25-SUM($I77:BG77),BG77)","v":0},{"$f":"IF(SUM($I77:BH77)+BH77>$I25,$I25-SUM($I77:BH77),BH77)","v":0},{"$f":"IF(SUM($I77:BI77)+BI77>$I25,$I25-SUM($I77:BI77),BI77)","v":0},{"$f":"IF(SUM($I77:BJ77)+BJ77>$I25,$I25-SUM($I77:BJ77),BJ77)","v":0},{"$f":"IF(SUM($I77:BK77)+BK77>$I25,$I25-SUM($I77:BK77),BK77)","v":0},{"$f":"IF(SUM($I77:BL77)+BL77>$I25,$I25-SUM($I77:BL77),BL77)","v":0},{"$f":"IF(SUM($I77:BM77)+BM77>$I25,$I25-SUM($I77:BM77),BM77)","v":0},{"$f":"IF(SUM($I77:BN77)+BN77>$I25,$I25-SUM($I77:BN77),BN77)","v":0},{"$f":"IF(SUM($I77:BO77)+BO77>$I25,$I25-SUM($I77:BO77),BO77)","v":0},{"$f":"IF(SUM($I77:BP77)+BP77>$I25,$I25-SUM($I77:BP77),BP77)","v":0},{"$f":"IF(SUM($I77:BQ77)+BQ77>$I25,$I25-SUM($I77:BQ77),BQ77)","v":0},{"$f":"IF(SUM($I77:BR77)+BR77>$I25,$I25-SUM($I77:BR77),BR77)","v":0},{"$f":"IF(SUM($I77:BS77)+BS77>$I25,$I25-SUM($I77:BS77),BS77)","v":0},{"$f":"IF(SUM($I77:BT77)+BT77>$I25,$I25-SUM($I77:BT77),BT77)","v":0},{"$f":"IF(SUM($I77:BU77)+BU77>$I25,$I25-SUM($I77:BU77),BU77)","v":0},{"$f":"IF(SUM($I77:BV77)+BV77>$I25,$I25-SUM($I77:BV77),BV77)","v":0},{"$f":"IF(SUM($I77:BW77)+BW77>$I25,$I25-SUM($I77:BW77),BW77)","v":0},{"$f":"IF(SUM($I77:BX77)+BX77>$I25,$I25-SUM($I77:BX77),BX77)","v":0},{"$f":"IF(SUM($I77:BY77)+BY77>$I25,$I25-SUM($I77:BY77),BY77)","v":0},{"$f":"IF(SUM($I77:BZ77)+BZ77>$I25,$I25-SUM($I77:BZ77),BZ77)","v":0},{"$f":"IF(SUM($I77:CA77)+CA77>$I25,$I25-SUM($I77:CA77),CA77)","v":0},{"$f":"IF(SUM($I77:CB77)+CB77>$I25,$I25-SUM($I77:CB77),CB77)","v":0},{"$f":"IF(SUM($I77:CC77)+CC77>$I25,$I25-SUM($I77:CC77),CC77)","v":0},{"$f":"IF(SUM($I77:CD77)+CD77>$I25,$I25-SUM($I77:CD77),CD77)","v":0},{"$f":"IF(SUM($I77:CE77)+CE77>$I25,$I25-SUM($I77:CE77),CE77)","v":0},{"$f":"IF(SUM($I77:CF77)+CF77>$I25,$I25-SUM($I77:CF77),CF77)","v":0},{"$f":"IF(SUM($I77:CG77)+CG77>$I25,$I25-SUM($I77:CG77),CG77)","v":0},{"$f":"IF(SUM($I77:CH77)+CH77>$I25,$I25-SUM($I77:CH77),CH77)","v":0},{"$f":"IF(SUM($I77:CI77)+CI77>$I25,$I25-SUM($I77:CI77),CI77)","v":0},{"$f":"IF(SUM($I77:CJ77)+CJ77>$I25,$I25-SUM($I77:CJ77),CJ77)","v":0},{"$f":"IF(SUM($I77:CK77)+CK77>$I25,$I25-SUM($I77:CK77),CK77)","v":0},{"$f":"IF(SUM($I77:CL77)+CL77>$I25,$I25-SUM($I77:CL77),CL77)","v":0},{"$f":"IF(SUM($I77:CM77)+CM77>$I25,$I25-SUM($I77:CM77),CM77)","v":0},{"$f":"IF(SUM($I77:CN77)+CN77>$I25,$I25-SUM($I77:CN77),CN77)","v":0},{"$f":"IF(SUM($I77:CO77)+CO77>$I25,$I25-SUM($I77:CO77),CO77)","v":0},{"$f":"IF(SUM($I77:CP77)+CP77>$I25,$I25-SUM($I77:CP77),CP77)","v":0},{"$f":"IF(SUM($I77:CQ77)+CQ77>$I25,$I25-SUM($I77:CQ77),CQ77)","v":0},{"$f":"IF(SUM($I77:CR77)+CR77>$I25,$I25-SUM($I77:CR77),CR77)","v":0},{"$f":"IF(SUM($I77:CS77)+CS77>$I25,$I25-SUM($I77:CS77),CS77)","v":0},{"$f":"IF(SUM($I77:CT77)+CT77>$I25,$I25-SUM($I77:CT77),CT77)","v":0},{"$f":"IF(SUM($I77:CU77)+CU77>$I25,$I25-SUM($I77:CU77),CU77)","v":0},{"$f":"IF(SUM($I77:CV77)+CV77>$I25,$I25-SUM($I77:CV77),CV77)","v":0},{"$f":"IF(SUM($I77:CW77)+CW77>$I25,$I25-SUM($I77:CW77),CW77)","v":0},{"$f":"IF(SUM($I77:CX77)+CX77>$I25,$I25-SUM($I77:CX77),CX77)","v":0},{"$f":"IF(SUM($I77:CY77)+CY77>$I25,$I25-SUM($I77:CY77),CY77)","v":0},{"$f":"IF(SUM($I77:CZ77)+CZ77>$I25,$I25-SUM($I77:CZ77),CZ77)","v":0},{"$f":"IF(SUM($I77:DA77)+DA77>$I25,$I25-SUM($I77:DA77),DA77)","v":0},{"$f":"IF(SUM($I77:DB77)+DB77>$I25,$I25-SUM($I77:DB77),DB77)","v":0},{"$f":"IF(SUM($I77:DC77)+DC77>$I25,$I25-SUM($I77:DC77),DC77)","v":0},{"$f":"IF(SUM($I77:DD77)+DD77>$I25,$I25-SUM($I77:DD77),DD77)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,{"$f":"I$26/$F78","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:J78)+J78>$I26,$I26-SUM($I78:J78),J78)","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:K78)+K78>$I26,$I26-SUM($I78:K78),K78)","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:L78)+L78>$I26,$I26-SUM($I78:L78),L78)","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:M78)+M78>$I26,$I26-SUM($I78:M78),M78)","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:N78)+N78>$I26,$I26-SUM($I78:N78),N78)","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:O78)+O78>$I26,$I26-SUM($I78:O78),O78)","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:P78)+P78>$I26,$I26-SUM($I78:P78),P78)","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:Q78)+Q78>$I26,$I26-SUM($I78:Q78),Q78)","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:R78)+R78>$I26,$I26-SUM($I78:R78),R78)","v":1.8188199999999998E-2},{"$f":"IF(SUM($I78:S78)+S78>$I26,$I26-SUM($I78:S78),S78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:T78)+T78>$I26,$I26-SUM($I78:T78),T78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:U78)+U78>$I26,$I26-SUM($I78:U78),U78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:V78)+V78>$I26,$I26-SUM($I78:V78),V78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:W78)+W78>$I26,$I26-SUM($I78:W78),W78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:X78)+X78>$I26,$I26-SUM($I78:X78),X78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:Y78)+Y78>$I26,$I26-SUM($I78:Y78),Y78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:Z78)+Z78>$I26,$I26-SUM($I78:Z78),Z78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AA78)+AA78>$I26,$I26-SUM($I78:AA78),AA78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AB78)+AB78>$I26,$I26-SUM($I78:AB78),AB78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AC78)+AC78>$I26,$I26-SUM($I78:AC78),AC78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AD78)+AD78>$I26,$I26-SUM($I78:AD78),AD78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AE78)+AE78>$I26,$I26-SUM($I78:AE78),AE78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AF78)+AF78>$I26,$I26-SUM($I78:AF78),AF78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AG78)+AG78>$I26,$I26-SUM($I78:AG78),AG78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AH78)+AH78>$I26,$I26-SUM($I78:AH78),AH78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AI78)+AI78>$I26,$I26-SUM($I78:AI78),AI78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AJ78)+AJ78>$I26,$I26-SUM($I78:AJ78),AJ78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AK78)+AK78>$I26,$I26-SUM($I78:AK78),AK78)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I78:AL78)+AL78>$I26,$I26-SUM($I78:AL78),AL78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AM78)+AM78>$I26,$I26-SUM($I78:AM78),AM78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AN78)+AN78>$I26,$I26-SUM($I78:AN78),AN78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AO78)+AO78>$I26,$I26-SUM($I78:AO78),AO78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AP78)+AP78>$I26,$I26-SUM($I78:AP78),AP78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AQ78)+AQ78>$I26,$I26-SUM($I78:AQ78),AQ78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AR78)+AR78>$I26,$I26-SUM($I78:AR78),AR78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AS78)+AS78>$I26,$I26-SUM($I78:AS78),AS78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AT78)+AT78>$I26,$I26-SUM($I78:AT78),AT78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AU78)+AU78>$I26,$I26-SUM($I78:AU78),AU78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AV78)+AV78>$I26,$I26-SUM($I78:AV78),AV78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AW78)+AW78>$I26,$I26-SUM($I78:AW78),AW78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AX78)+AX78>$I26,$I26-SUM($I78:AX78),AX78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AY78)+AY78>$I26,$I26-SUM($I78:AY78),AY78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:AZ78)+AZ78>$I26,$I26-SUM($I78:AZ78),AZ78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BA78)+BA78>$I26,$I26-SUM($I78:BA78),BA78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BB78)+BB78>$I26,$I26-SUM($I78:BB78),BB78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BC78)+BC78>$I26,$I26-SUM($I78:BC78),BC78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BD78)+BD78>$I26,$I26-SUM($I78:BD78),BD78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BE78)+BE78>$I26,$I26-SUM($I78:BE78),BE78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BF78)+BF78>$I26,$I26-SUM($I78:BF78),BF78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BG78)+BG78>$I26,$I26-SUM($I78:BG78),BG78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BH78)+BH78>$I26,$I26-SUM($I78:BH78),BH78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BI78)+BI78>$I26,$I26-SUM($I78:BI78),BI78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BJ78)+BJ78>$I26,$I26-SUM($I78:BJ78),BJ78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BK78)+BK78>$I26,$I26-SUM($I78:BK78),BK78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BL78)+BL78>$I26,$I26-SUM($I78:BL78),BL78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BM78)+BM78>$I26,$I26-SUM($I78:BM78),BM78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BN78)+BN78>$I26,$I26-SUM($I78:BN78),BN78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BO78)+BO78>$I26,$I26-SUM($I78:BO78),BO78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BP78)+BP78>$I26,$I26-SUM($I78:BP78),BP78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BQ78)+BQ78>$I26,$I26-SUM($I78:BQ78),BQ78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BR78)+BR78>$I26,$I26-SUM($I78:BR78),BR78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BS78)+BS78>$I26,$I26-SUM($I78:BS78),BS78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BT78)+BT78>$I26,$I26-SUM($I78:BT78),BT78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BU78)+BU78>$I26,$I26-SUM($I78:BU78),BU78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BV78)+BV78>$I26,$I26-SUM($I78:BV78),BV78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BW78)+BW78>$I26,$I26-SUM($I78:BW78),BW78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BX78)+BX78>$I26,$I26-SUM($I78:BX78),BX78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BY78)+BY78>$I26,$I26-SUM($I78:BY78),BY78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:BZ78)+BZ78>$I26,$I26-SUM($I78:BZ78),BZ78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CA78)+CA78>$I26,$I26-SUM($I78:CA78),CA78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CB78)+CB78>$I26,$I26-SUM($I78:CB78),CB78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CC78)+CC78>$I26,$I26-SUM($I78:CC78),CC78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CD78)+CD78>$I26,$I26-SUM($I78:CD78),CD78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CE78)+CE78>$I26,$I26-SUM($I78:CE78),CE78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CF78)+CF78>$I26,$I26-SUM($I78:CF78),CF78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CG78)+CG78>$I26,$I26-SUM($I78:CG78),CG78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CH78)+CH78>$I26,$I26-SUM($I78:CH78),CH78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CI78)+CI78>$I26,$I26-SUM($I78:CI78),CI78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CJ78)+CJ78>$I26,$I26-SUM($I78:CJ78),CJ78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CK78)+CK78>$I26,$I26-SUM($I78:CK78),CK78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CL78)+CL78>$I26,$I26-SUM($I78:CL78),CL78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CM78)+CM78>$I26,$I26-SUM($I78:CM78),CM78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CN78)+CN78>$I26,$I26-SUM($I78:CN78),CN78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CO78)+CO78>$I26,$I26-SUM($I78:CO78),CO78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CP78)+CP78>$I26,$I26-SUM($I78:CP78),CP78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CQ78)+CQ78>$I26,$I26-SUM($I78:CQ78),CQ78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CR78)+CR78>$I26,$I26-SUM($I78:CR78),CR78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CS78)+CS78>$I26,$I26-SUM($I78:CS78),CS78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CT78)+CT78>$I26,$I26-SUM($I78:CT78),CT78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CU78)+CU78>$I26,$I26-SUM($I78:CU78),CU78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CV78)+CV78>$I26,$I26-SUM($I78:CV78),CV78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CW78)+CW78>$I26,$I26-SUM($I78:CW78),CW78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CX78)+CX78>$I26,$I26-SUM($I78:CX78),CX78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CY78)+CY78>$I26,$I26-SUM($I78:CY78),CY78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:CZ78)+CZ78>$I26,$I26-SUM($I78:CZ78),CZ78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:DA78)+DA78>$I26,$I26-SUM($I78:DA78),DA78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:DB78)+DB78>$I26,$I26-SUM($I78:DB78),DB78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:DC78)+DC78>$I26,$I26-SUM($I78:DC78),DC78)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I78:DD78)+DD78>$I26,$I26-SUM($I78:DD78),DD78)","v":-4.9960036108132044E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,{"$f":"I$27/$F79","v":0},{"$f":"IF(SUM($I79:J79)+J79>$I27,$I27-SUM($I79:J79),J79)","v":0},{"$f":"IF(SUM($I79:K79)+K79>$I27,$I27-SUM($I79:K79),K79)","v":0},{"$f":"IF(SUM($I79:L79)+L79>$I27,$I27-SUM($I79:L79),L79)","v":0},{"$f":"IF(SUM($I79:M79)+M79>$I27,$I27-SUM($I79:M79),M79)","v":0},{"$f":"IF(SUM($I79:N79)+N79>$I27,$I27-SUM($I79:N79),N79)","v":0},{"$f":"IF(SUM($I79:O79)+O79>$I27,$I27-SUM($I79:O79),O79)","v":0},{"$f":"IF(SUM($I79:P79)+P79>$I27,$I27-SUM($I79:P79),P79)","v":0},{"$f":"IF(SUM($I79:Q79)+Q79>$I27,$I27-SUM($I79:Q79),Q79)","v":0},{"$f":"IF(SUM($I79:R79)+R79>$I27,$I27-SUM($I79:R79),R79)","v":0},{"$f":"IF(SUM($I79:S79)+S79>$I27,$I27-SUM($I79:S79),S79)","v":0},{"$f":"IF(SUM($I79:T79)+T79>$I27,$I27-SUM($I79:T79),T79)","v":0},{"$f":"IF(SUM($I79:U79)+U79>$I27,$I27-SUM($I79:U79),U79)","v":0},{"$f":"IF(SUM($I79:V79)+V79>$I27,$I27-SUM($I79:V79),V79)","v":0},{"$f":"IF(SUM($I79:W79)+W79>$I27,$I27-SUM($I79:W79),W79)","v":0},{"$f":"IF(SUM($I79:X79)+X79>$I27,$I27-SUM($I79:X79),X79)","v":0},{"$f":"IF(SUM($I79:Y79)+Y79>$I27,$I27-SUM($I79:Y79),Y79)","v":0},{"$f":"IF(SUM($I79:Z79)+Z79>$I27,$I27-SUM($I79:Z79),Z79)","v":0},{"$f":"IF(SUM($I79:AA79)+AA79>$I27,$I27-SUM($I79:AA79),AA79)","v":0},{"$f":"IF(SUM($I79:AB79)+AB79>$I27,$I27-SUM($I79:AB79),AB79)","v":0},{"$f":"IF(SUM($I79:AC79)+AC79>$I27,$I27-SUM($I79:AC79),AC79)","v":0},{"$f":"IF(SUM($I79:AD79)+AD79>$I27,$I27-SUM($I79:AD79),AD79)","v":0},{"$f":"IF(SUM($I79:AE79)+AE79>$I27,$I27-SUM($I79:AE79),AE79)","v":0},{"$f":"IF(SUM($I79:AF79)+AF79>$I27,$I27-SUM($I79:AF79),AF79)","v":0},{"$f":"IF(SUM($I79:AG79)+AG79>$I27,$I27-SUM($I79:AG79),AG79)","v":0},{"$f":"IF(SUM($I79:AH79)+AH79>$I27,$I27-SUM($I79:AH79),AH79)","v":0},{"$f":"IF(SUM($I79:AI79)+AI79>$I27,$I27-SUM($I79:AI79),AI79)","v":0},{"$f":"IF(SUM($I79:AJ79)+AJ79>$I27,$I27-SUM($I79:AJ79),AJ79)","v":0},{"$f":"IF(SUM($I79:AK79)+AK79>$I27,$I27-SUM($I79:AK79),AK79)","v":0},{"$f":"IF(SUM($I79:AL79)+AL79>$I27,$I27-SUM($I79:AL79),AL79)","v":0},{"$f":"IF(SUM($I79:AM79)+AM79>$I27,$I27-SUM($I79:AM79),AM79)","v":0},{"$f":"IF(SUM($I79:AN79)+AN79>$I27,$I27-SUM($I79:AN79),AN79)","v":0},{"$f":"IF(SUM($I79:AO79)+AO79>$I27,$I27-SUM($I79:AO79),AO79)","v":0},{"$f":"IF(SUM($I79:AP79)+AP79>$I27,$I27-SUM($I79:AP79),AP79)","v":0},{"$f":"IF(SUM($I79:AQ79)+AQ79>$I27,$I27-SUM($I79:AQ79),AQ79)","v":0},{"$f":"IF(SUM($I79:AR79)+AR79>$I27,$I27-SUM($I79:AR79),AR79)","v":0},{"$f":"IF(SUM($I79:AS79)+AS79>$I27,$I27-SUM($I79:AS79),AS79)","v":0},{"$f":"IF(SUM($I79:AT79)+AT79>$I27,$I27-SUM($I79:AT79),AT79)","v":0},{"$f":"IF(SUM($I79:AU79)+AU79>$I27,$I27-SUM($I79:AU79),AU79)","v":0},{"$f":"IF(SUM($I79:AV79)+AV79>$I27,$I27-SUM($I79:AV79),AV79)","v":0},{"$f":"IF(SUM($I79:AW79)+AW79>$I27,$I27-SUM($I79:AW79),AW79)","v":0},{"$f":"IF(SUM($I79:AX79)+AX79>$I27,$I27-SUM($I79:AX79),AX79)","v":0},{"$f":"IF(SUM($I79:AY79)+AY79>$I27,$I27-SUM($I79:AY79),AY79)","v":0},{"$f":"IF(SUM($I79:AZ79)+AZ79>$I27,$I27-SUM($I79:AZ79),AZ79)","v":0},{"$f":"IF(SUM($I79:BA79)+BA79>$I27,$I27-SUM($I79:BA79),BA79)","v":0},{"$f":"IF(SUM($I79:BB79)+BB79>$I27,$I27-SUM($I79:BB79),BB79)","v":0},{"$f":"IF(SUM($I79:BC79)+BC79>$I27,$I27-SUM($I79:BC79),BC79)","v":0},{"$f":"IF(SUM($I79:BD79)+BD79>$I27,$I27-SUM($I79:BD79),BD79)","v":0},{"$f":"IF(SUM($I79:BE79)+BE79>$I27,$I27-SUM($I79:BE79),BE79)","v":0},{"$f":"IF(SUM($I79:BF79)+BF79>$I27,$I27-SUM($I79:BF79),BF79)","v":0},{"$f":"IF(SUM($I79:BG79)+BG79>$I27,$I27-SUM($I79:BG79),BG79)","v":0},{"$f":"IF(SUM($I79:BH79)+BH79>$I27,$I27-SUM($I79:BH79),BH79)","v":0},{"$f":"IF(SUM($I79:BI79)+BI79>$I27,$I27-SUM($I79:BI79),BI79)","v":0},{"$f":"IF(SUM($I79:BJ79)+BJ79>$I27,$I27-SUM($I79:BJ79),BJ79)","v":0},{"$f":"IF(SUM($I79:BK79)+BK79>$I27,$I27-SUM($I79:BK79),BK79)","v":0},{"$f":"IF(SUM($I79:BL79)+BL79>$I27,$I27-SUM($I79:BL79),BL79)","v":0},{"$f":"IF(SUM($I79:BM79)+BM79>$I27,$I27-SUM($I79:BM79),BM79)","v":0},{"$f":"IF(SUM($I79:BN79)+BN79>$I27,$I27-SUM($I79:BN79),BN79)","v":0},{"$f":"IF(SUM($I79:BO79)+BO79>$I27,$I27-SUM($I79:BO79),BO79)","v":0},{"$f":"IF(SUM($I79:BP79)+BP79>$I27,$I27-SUM($I79:BP79),BP79)","v":0},{"$f":"IF(SUM($I79:BQ79)+BQ79>$I27,$I27-SUM($I79:BQ79),BQ79)","v":0},{"$f":"IF(SUM($I79:BR79)+BR79>$I27,$I27-SUM($I79:BR79),BR79)","v":0},{"$f":"IF(SUM($I79:BS79)+BS79>$I27,$I27-SUM($I79:BS79),BS79)","v":0},{"$f":"IF(SUM($I79:BT79)+BT79>$I27,$I27-SUM($I79:BT79),BT79)","v":0},{"$f":"IF(SUM($I79:BU79)+BU79>$I27,$I27-SUM($I79:BU79),BU79)","v":0},{"$f":"IF(SUM($I79:BV79)+BV79>$I27,$I27-SUM($I79:BV79),BV79)","v":0},{"$f":"IF(SUM($I79:BW79)+BW79>$I27,$I27-SUM($I79:BW79),BW79)","v":0},{"$f":"IF(SUM($I79:BX79)+BX79>$I27,$I27-SUM($I79:BX79),BX79)","v":0},{"$f":"IF(SUM($I79:BY79)+BY79>$I27,$I27-SUM($I79:BY79),BY79)","v":0},{"$f":"IF(SUM($I79:BZ79)+BZ79>$I27,$I27-SUM($I79:BZ79),BZ79)","v":0},{"$f":"IF(SUM($I79:CA79)+CA79>$I27,$I27-SUM($I79:CA79),CA79)","v":0},{"$f":"IF(SUM($I79:CB79)+CB79>$I27,$I27-SUM($I79:CB79),CB79)","v":0},{"$f":"IF(SUM($I79:CC79)+CC79>$I27,$I27-SUM($I79:CC79),CC79)","v":0},{"$f":"IF(SUM($I79:CD79)+CD79>$I27,$I27-SUM($I79:CD79),CD79)","v":0},{"$f":"IF(SUM($I79:CE79)+CE79>$I27,$I27-SUM($I79:CE79),CE79)","v":0},{"$f":"IF(SUM($I79:CF79)+CF79>$I27,$I27-SUM($I79:CF79),CF79)","v":0},{"$f":"IF(SUM($I79:CG79)+CG79>$I27,$I27-SUM($I79:CG79),CG79)","v":0},{"$f":"IF(SUM($I79:CH79)+CH79>$I27,$I27-SUM($I79:CH79),CH79)","v":0},{"$f":"IF(SUM($I79:CI79)+CI79>$I27,$I27-SUM($I79:CI79),CI79)","v":0},{"$f":"IF(SUM($I79:CJ79)+CJ79>$I27,$I27-SUM($I79:CJ79),CJ79)","v":0},{"$f":"IF(SUM($I79:CK79)+CK79>$I27,$I27-SUM($I79:CK79),CK79)","v":0},{"$f":"IF(SUM($I79:CL79)+CL79>$I27,$I27-SUM($I79:CL79),CL79)","v":0},{"$f":"IF(SUM($I79:CM79)+CM79>$I27,$I27-SUM($I79:CM79),CM79)","v":0},{"$f":"IF(SUM($I79:CN79)+CN79>$I27,$I27-SUM($I79:CN79),CN79)","v":0},{"$f":"IF(SUM($I79:CO79)+CO79>$I27,$I27-SUM($I79:CO79),CO79)","v":0},{"$f":"IF(SUM($I79:CP79)+CP79>$I27,$I27-SUM($I79:CP79),CP79)","v":0},{"$f":"IF(SUM($I79:CQ79)+CQ79>$I27,$I27-SUM($I79:CQ79),CQ79)","v":0},{"$f":"IF(SUM($I79:CR79)+CR79>$I27,$I27-SUM($I79:CR79),CR79)","v":0},{"$f":"IF(SUM($I79:CS79)+CS79>$I27,$I27-SUM($I79:CS79),CS79)","v":0},{"$f":"IF(SUM($I79:CT79)+CT79>$I27,$I27-SUM($I79:CT79),CT79)","v":0},{"$f":"IF(SUM($I79:CU79)+CU79>$I27,$I27-SUM($I79:CU79),CU79)","v":0},{"$f":"IF(SUM($I79:CV79)+CV79>$I27,$I27-SUM($I79:CV79),CV79)","v":0},{"$f":"IF(SUM($I79:CW79)+CW79>$I27,$I27-SUM($I79:CW79),CW79)","v":0},{"$f":"IF(SUM($I79:CX79)+CX79>$I27,$I27-SUM($I79:CX79),CX79)","v":0},{"$f":"IF(SUM($I79:CY79)+CY79>$I27,$I27-SUM($I79:CY79),CY79)","v":0},{"$f":"IF(SUM($I79:CZ79)+CZ79>$I27,$I27-SUM($I79:CZ79),CZ79)","v":0},{"$f":"IF(SUM($I79:DA79)+DA79>$I27,$I27-SUM($I79:DA79),DA79)","v":0},{"$f":"IF(SUM($I79:DB79)+DB79>$I27,$I27-SUM($I79:DB79),DB79)","v":0},{"$f":"IF(SUM($I79:DC79)+DC79>$I27,$I27-SUM($I79:DC79),DC79)","v":0},{"$f":"IF(SUM($I79:DD79)+DD79>$I27,$I27-SUM($I79:DD79),DD79)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,{"$f":"I$28/$F80","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:J80)+J80>$I28,$I28-SUM($I80:J80),J80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:K80)+K80>$I28,$I28-SUM($I80:K80),K80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:L80)+L80>$I28,$I28-SUM($I80:L80),L80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:M80)+M80>$I28,$I28-SUM($I80:M80),M80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:N80)+N80>$I28,$I28-SUM($I80:N80),N80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:O80)+O80>$I28,$I28-SUM($I80:O80),O80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:P80)+P80>$I28,$I28-SUM($I80:P80),P80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:Q80)+Q80>$I28,$I28-SUM($I80:Q80),Q80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:R80)+R80>$I28,$I28-SUM($I80:R80),R80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:S80)+S80>$I28,$I28-SUM($I80:S80),S80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:T80)+T80>$I28,$I28-SUM($I80:T80),T80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:U80)+U80>$I28,$I28-SUM($I80:U80),U80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:V80)+V80>$I28,$I28-SUM($I80:V80),V80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:W80)+W80>$I28,$I28-SUM($I80:W80),W80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:X80)+X80>$I28,$I28-SUM($I80:X80),X80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:Y80)+Y80>$I28,$I28-SUM($I80:Y80),Y80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:Z80)+Z80>$I28,$I28-SUM($I80:Z80),Z80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:AA80)+AA80>$I28,$I28-SUM($I80:AA80),AA80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:AB80)+AB80>$I28,$I28-SUM($I80:AB80),AB80)","v":4.4551999999999994E-3},{"$f":"IF(SUM($I80:AC80)+AC80>$I28,$I28-SUM($I80:AC80),AC80)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I80:AD80)+AD80>$I28,$I28-SUM($I80:AD80),AD80)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I80:AE80)+AE80>$I28,$I28-SUM($I80:AE80),AE80)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I80:AF80)+AF80>$I28,$I28-SUM($I80:AF80),AF80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AG80)+AG80>$I28,$I28-SUM($I80:AG80),AG80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AH80)+AH80>$I28,$I28-SUM($I80:AH80),AH80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AI80)+AI80>$I28,$I28-SUM($I80:AI80),AI80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AJ80)+AJ80>$I28,$I28-SUM($I80:AJ80),AJ80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AK80)+AK80>$I28,$I28-SUM($I80:AK80),AK80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AL80)+AL80>$I28,$I28-SUM($I80:AL80),AL80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AM80)+AM80>$I28,$I28-SUM($I80:AM80),AM80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AN80)+AN80>$I28,$I28-SUM($I80:AN80),AN80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AO80)+AO80>$I28,$I28-SUM($I80:AO80),AO80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AP80)+AP80>$I28,$I28-SUM($I80:AP80),AP80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AQ80)+AQ80>$I28,$I28-SUM($I80:AQ80),AQ80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AR80)+AR80>$I28,$I28-SUM($I80:AR80),AR80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AS80)+AS80>$I28,$I28-SUM($I80:AS80),AS80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AT80)+AT80>$I28,$I28-SUM($I80:AT80),AT80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AU80)+AU80>$I28,$I28-SUM($I80:AU80),AU80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AV80)+AV80>$I28,$I28-SUM($I80:AV80),AV80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AW80)+AW80>$I28,$I28-SUM($I80:AW80),AW80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AX80)+AX80>$I28,$I28-SUM($I80:AX80),AX80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AY80)+AY80>$I28,$I28-SUM($I80:AY80),AY80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:AZ80)+AZ80>$I28,$I28-SUM($I80:AZ80),AZ80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BA80)+BA80>$I28,$I28-SUM($I80:BA80),BA80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BB80)+BB80>$I28,$I28-SUM($I80:BB80),BB80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BC80)+BC80>$I28,$I28-SUM($I80:BC80),BC80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BD80)+BD80>$I28,$I28-SUM($I80:BD80),BD80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BE80)+BE80>$I28,$I28-SUM($I80:BE80),BE80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BF80)+BF80>$I28,$I28-SUM($I80:BF80),BF80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BG80)+BG80>$I28,$I28-SUM($I80:BG80),BG80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BH80)+BH80>$I28,$I28-SUM($I80:BH80),BH80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BI80)+BI80>$I28,$I28-SUM($I80:BI80),BI80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BJ80)+BJ80>$I28,$I28-SUM($I80:BJ80),BJ80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BK80)+BK80>$I28,$I28-SUM($I80:BK80),BK80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BL80)+BL80>$I28,$I28-SUM($I80:BL80),BL80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BM80)+BM80>$I28,$I28-SUM($I80:BM80),BM80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BN80)+BN80>$I28,$I28-SUM($I80:BN80),BN80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BO80)+BO80>$I28,$I28-SUM($I80:BO80),BO80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BP80)+BP80>$I28,$I28-SUM($I80:BP80),BP80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BQ80)+BQ80>$I28,$I28-SUM($I80:BQ80),BQ80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BR80)+BR80>$I28,$I28-SUM($I80:BR80),BR80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BS80)+BS80>$I28,$I28-SUM($I80:BS80),BS80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BT80)+BT80>$I28,$I28-SUM($I80:BT80),BT80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BU80)+BU80>$I28,$I28-SUM($I80:BU80),BU80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BV80)+BV80>$I28,$I28-SUM($I80:BV80),BV80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BW80)+BW80>$I28,$I28-SUM($I80:BW80),BW80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BX80)+BX80>$I28,$I28-SUM($I80:BX80),BX80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BY80)+BY80>$I28,$I28-SUM($I80:BY80),BY80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:BZ80)+BZ80>$I28,$I28-SUM($I80:BZ80),BZ80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CA80)+CA80>$I28,$I28-SUM($I80:CA80),CA80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CB80)+CB80>$I28,$I28-SUM($I80:CB80),CB80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CC80)+CC80>$I28,$I28-SUM($I80:CC80),CC80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CD80)+CD80>$I28,$I28-SUM($I80:CD80),CD80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CE80)+CE80>$I28,$I28-SUM($I80:CE80),CE80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CF80)+CF80>$I28,$I28-SUM($I80:CF80),CF80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CG80)+CG80>$I28,$I28-SUM($I80:CG80),CG80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CH80)+CH80>$I28,$I28-SUM($I80:CH80),CH80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CI80)+CI80>$I28,$I28-SUM($I80:CI80),CI80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CJ80)+CJ80>$I28,$I28-SUM($I80:CJ80),CJ80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CK80)+CK80>$I28,$I28-SUM($I80:CK80),CK80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CL80)+CL80>$I28,$I28-SUM($I80:CL80),CL80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CM80)+CM80>$I28,$I28-SUM($I80:CM80),CM80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CN80)+CN80>$I28,$I28-SUM($I80:CN80),CN80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CO80)+CO80>$I28,$I28-SUM($I80:CO80),CO80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CP80)+CP80>$I28,$I28-SUM($I80:CP80),CP80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CQ80)+CQ80>$I28,$I28-SUM($I80:CQ80),CQ80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CR80)+CR80>$I28,$I28-SUM($I80:CR80),CR80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CS80)+CS80>$I28,$I28-SUM($I80:CS80),CS80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CT80)+CT80>$I28,$I28-SUM($I80:CT80),CT80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CU80)+CU80>$I28,$I28-SUM($I80:CU80),CU80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CV80)+CV80>$I28,$I28-SUM($I80:CV80),CV80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CW80)+CW80>$I28,$I28-SUM($I80:CW80),CW80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CX80)+CX80>$I28,$I28-SUM($I80:CX80),CX80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CY80)+CY80>$I28,$I28-SUM($I80:CY80),CY80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:CZ80)+CZ80>$I28,$I28-SUM($I80:CZ80),CZ80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:DA80)+DA80>$I28,$I28-SUM($I80:DA80),DA80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:DB80)+DB80>$I28,$I28-SUM($I80:DB80),DB80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:DC80)+DC80>$I28,$I28-SUM($I80:DC80),DC80)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I80:DD80)+DD80>$I28,$I28-SUM($I80:DD80),DD80)","v":-5.5511151231257827E-17}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,{"$f":"I$29/$F81","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:J81)+J81>$I29,$I29-SUM($I81:J81),J81)","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:K81)+K81>$I29,$I29-SUM($I81:K81),K81)","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:L81)+L81>$I29,$I29-SUM($I81:L81),L81)","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:M81)+M81>$I29,$I29-SUM($I81:M81),M81)","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:N81)+N81>$I29,$I29-SUM($I81:N81),N81)","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:O81)+O81>$I29,$I29-SUM($I81:O81),O81)","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:P81)+P81>$I29,$I29-SUM($I81:P81),P81)","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:Q81)+Q81>$I29,$I29-SUM($I81:Q81),Q81)","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:R81)+R81>$I29,$I29-SUM($I81:R81),R81)","v":4.4697000000000001E-3},{"$f":"IF(SUM($I81:S81)+S81>$I29,$I29-SUM($I81:S81),S81)","v":0},{"$f":"IF(SUM($I81:T81)+T81>$I29,$I29-SUM($I81:T81),T81)","v":0},{"$f":"IF(SUM($I81:U81)+U81>$I29,$I29-SUM($I81:U81),U81)","v":0},{"$f":"IF(SUM($I81:V81)+V81>$I29,$I29-SUM($I81:V81),V81)","v":0},{"$f":"IF(SUM($I81:W81)+W81>$I29,$I29-SUM($I81:W81),W81)","v":0},{"$f":"IF(SUM($I81:X81)+X81>$I29,$I29-SUM($I81:X81),X81)","v":0},{"$f":"IF(SUM($I81:Y81)+Y81>$I29,$I29-SUM($I81:Y81),Y81)","v":0},{"$f":"IF(SUM($I81:Z81)+Z81>$I29,$I29-SUM($I81:Z81),Z81)","v":0},{"$f":"IF(SUM($I81:AA81)+AA81>$I29,$I29-SUM($I81:AA81),AA81)","v":0},{"$f":"IF(SUM($I81:AB81)+AB81>$I29,$I29-SUM($I81:AB81),AB81)","v":0},{"$f":"IF(SUM($I81:AC81)+AC81>$I29,$I29-SUM($I81:AC81),AC81)","v":0},{"$f":"IF(SUM($I81:AD81)+AD81>$I29,$I29-SUM($I81:AD81),AD81)","v":0},{"$f":"IF(SUM($I81:AE81)+AE81>$I29,$I29-SUM($I81:AE81),AE81)","v":0},{"$f":"IF(SUM($I81:AF81)+AF81>$I29,$I29-SUM($I81:AF81),AF81)","v":0},{"$f":"IF(SUM($I81:AG81)+AG81>$I29,$I29-SUM($I81:AG81),AG81)","v":0},{"$f":"IF(SUM($I81:AH81)+AH81>$I29,$I29-SUM($I81:AH81),AH81)","v":0},{"$f":"IF(SUM($I81:AI81)+AI81>$I29,$I29-SUM($I81:AI81),AI81)","v":0},{"$f":"IF(SUM($I81:AJ81)+AJ81>$I29,$I29-SUM($I81:AJ81),AJ81)","v":0},{"$f":"IF(SUM($I81:AK81)+AK81>$I29,$I29-SUM($I81:AK81),AK81)","v":0},{"$f":"IF(SUM($I81:AL81)+AL81>$I29,$I29-SUM($I81:AL81),AL81)","v":0},{"$f":"IF(SUM($I81:AM81)+AM81>$I29,$I29-SUM($I81:AM81),AM81)","v":0},{"$f":"IF(SUM($I81:AN81)+AN81>$I29,$I29-SUM($I81:AN81),AN81)","v":0},{"$f":"IF(SUM($I81:AO81)+AO81>$I29,$I29-SUM($I81:AO81),AO81)","v":0},{"$f":"IF(SUM($I81:AP81)+AP81>$I29,$I29-SUM($I81:AP81),AP81)","v":0},{"$f":"IF(SUM($I81:AQ81)+AQ81>$I29,$I29-SUM($I81:AQ81),AQ81)","v":0},{"$f":"IF(SUM($I81:AR81)+AR81>$I29,$I29-SUM($I81:AR81),AR81)","v":0},{"$f":"IF(SUM($I81:AS81)+AS81>$I29,$I29-SUM($I81:AS81),AS81)","v":0},{"$f":"IF(SUM($I81:AT81)+AT81>$I29,$I29-SUM($I81:AT81),AT81)","v":0},{"$f":"IF(SUM($I81:AU81)+AU81>$I29,$I29-SUM($I81:AU81),AU81)","v":0},{"$f":"IF(SUM($I81:AV81)+AV81>$I29,$I29-SUM($I81:AV81),AV81)","v":0},{"$f":"IF(SUM($I81:AW81)+AW81>$I29,$I29-SUM($I81:AW81),AW81)","v":0},{"$f":"IF(SUM($I81:AX81)+AX81>$I29,$I29-SUM($I81:AX81),AX81)","v":0},{"$f":"IF(SUM($I81:AY81)+AY81>$I29,$I29-SUM($I81:AY81),AY81)","v":0},{"$f":"IF(SUM($I81:AZ81)+AZ81>$I29,$I29-SUM($I81:AZ81),AZ81)","v":0},{"$f":"IF(SUM($I81:BA81)+BA81>$I29,$I29-SUM($I81:BA81),BA81)","v":0},{"$f":"IF(SUM($I81:BB81)+BB81>$I29,$I29-SUM($I81:BB81),BB81)","v":0},{"$f":"IF(SUM($I81:BC81)+BC81>$I29,$I29-SUM($I81:BC81),BC81)","v":0},{"$f":"IF(SUM($I81:BD81)+BD81>$I29,$I29-SUM($I81:BD81),BD81)","v":0},{"$f":"IF(SUM($I81:BE81)+BE81>$I29,$I29-SUM($I81:BE81),BE81)","v":0},{"$f":"IF(SUM($I81:BF81)+BF81>$I29,$I29-SUM($I81:BF81),BF81)","v":0},{"$f":"IF(SUM($I81:BG81)+BG81>$I29,$I29-SUM($I81:BG81),BG81)","v":0},{"$f":"IF(SUM($I81:BH81)+BH81>$I29,$I29-SUM($I81:BH81),BH81)","v":0},{"$f":"IF(SUM($I81:BI81)+BI81>$I29,$I29-SUM($I81:BI81),BI81)","v":0},{"$f":"IF(SUM($I81:BJ81)+BJ81>$I29,$I29-SUM($I81:BJ81),BJ81)","v":0},{"$f":"IF(SUM($I81:BK81)+BK81>$I29,$I29-SUM($I81:BK81),BK81)","v":0},{"$f":"IF(SUM($I81:BL81)+BL81>$I29,$I29-SUM($I81:BL81),BL81)","v":0},{"$f":"IF(SUM($I81:BM81)+BM81>$I29,$I29-SUM($I81:BM81),BM81)","v":0},{"$f":"IF(SUM($I81:BN81)+BN81>$I29,$I29-SUM($I81:BN81),BN81)","v":0},{"$f":"IF(SUM($I81:BO81)+BO81>$I29,$I29-SUM($I81:BO81),BO81)","v":0},{"$f":"IF(SUM($I81:BP81)+BP81>$I29,$I29-SUM($I81:BP81),BP81)","v":0},{"$f":"IF(SUM($I81:BQ81)+BQ81>$I29,$I29-SUM($I81:BQ81),BQ81)","v":0},{"$f":"IF(SUM($I81:BR81)+BR81>$I29,$I29-SUM($I81:BR81),BR81)","v":0},{"$f":"IF(SUM($I81:BS81)+BS81>$I29,$I29-SUM($I81:BS81),BS81)","v":0},{"$f":"IF(SUM($I81:BT81)+BT81>$I29,$I29-SUM($I81:BT81),BT81)","v":0},{"$f":"IF(SUM($I81:BU81)+BU81>$I29,$I29-SUM($I81:BU81),BU81)","v":0},{"$f":"IF(SUM($I81:BV81)+BV81>$I29,$I29-SUM($I81:BV81),BV81)","v":0},{"$f":"IF(SUM($I81:BW81)+BW81>$I29,$I29-SUM($I81:BW81),BW81)","v":0},{"$f":"IF(SUM($I81:BX81)+BX81>$I29,$I29-SUM($I81:BX81),BX81)","v":0},{"$f":"IF(SUM($I81:BY81)+BY81>$I29,$I29-SUM($I81:BY81),BY81)","v":0},{"$f":"IF(SUM($I81:BZ81)+BZ81>$I29,$I29-SUM($I81:BZ81),BZ81)","v":0},{"$f":"IF(SUM($I81:CA81)+CA81>$I29,$I29-SUM($I81:CA81),CA81)","v":0},{"$f":"IF(SUM($I81:CB81)+CB81>$I29,$I29-SUM($I81:CB81),CB81)","v":0},{"$f":"IF(SUM($I81:CC81)+CC81>$I29,$I29-SUM($I81:CC81),CC81)","v":0},{"$f":"IF(SUM($I81:CD81)+CD81>$I29,$I29-SUM($I81:CD81),CD81)","v":0},{"$f":"IF(SUM($I81:CE81)+CE81>$I29,$I29-SUM($I81:CE81),CE81)","v":0},{"$f":"IF(SUM($I81:CF81)+CF81>$I29,$I29-SUM($I81:CF81),CF81)","v":0},{"$f":"IF(SUM($I81:CG81)+CG81>$I29,$I29-SUM($I81:CG81),CG81)","v":0},{"$f":"IF(SUM($I81:CH81)+CH81>$I29,$I29-SUM($I81:CH81),CH81)","v":0},{"$f":"IF(SUM($I81:CI81)+CI81>$I29,$I29-SUM($I81:CI81),CI81)","v":0},{"$f":"IF(SUM($I81:CJ81)+CJ81>$I29,$I29-SUM($I81:CJ81),CJ81)","v":0},{"$f":"IF(SUM($I81:CK81)+CK81>$I29,$I29-SUM($I81:CK81),CK81)","v":0},{"$f":"IF(SUM($I81:CL81)+CL81>$I29,$I29-SUM($I81:CL81),CL81)","v":0},{"$f":"IF(SUM($I81:CM81)+CM81>$I29,$I29-SUM($I81:CM81),CM81)","v":0},{"$f":"IF(SUM($I81:CN81)+CN81>$I29,$I29-SUM($I81:CN81),CN81)","v":0},{"$f":"IF(SUM($I81:CO81)+CO81>$I29,$I29-SUM($I81:CO81),CO81)","v":0},{"$f":"IF(SUM($I81:CP81)+CP81>$I29,$I29-SUM($I81:CP81),CP81)","v":0},{"$f":"IF(SUM($I81:CQ81)+CQ81>$I29,$I29-SUM($I81:CQ81),CQ81)","v":0},{"$f":"IF(SUM($I81:CR81)+CR81>$I29,$I29-SUM($I81:CR81),CR81)","v":0},{"$f":"IF(SUM($I81:CS81)+CS81>$I29,$I29-SUM($I81:CS81),CS81)","v":0},{"$f":"IF(SUM($I81:CT81)+CT81>$I29,$I29-SUM($I81:CT81),CT81)","v":0},{"$f":"IF(SUM($I81:CU81)+CU81>$I29,$I29-SUM($I81:CU81),CU81)","v":0},{"$f":"IF(SUM($I81:CV81)+CV81>$I29,$I29-SUM($I81:CV81),CV81)","v":0},{"$f":"IF(SUM($I81:CW81)+CW81>$I29,$I29-SUM($I81:CW81),CW81)","v":0},{"$f":"IF(SUM($I81:CX81)+CX81>$I29,$I29-SUM($I81:CX81),CX81)","v":0},{"$f":"IF(SUM($I81:CY81)+CY81>$I29,$I29-SUM($I81:CY81),CY81)","v":0},{"$f":"IF(SUM($I81:CZ81)+CZ81>$I29,$I29-SUM($I81:CZ81),CZ81)","v":0},{"$f":"IF(SUM($I81:DA81)+DA81>$I29,$I29-SUM($I81:DA81),DA81)","v":0},{"$f":"IF(SUM($I81:DB81)+DB81>$I29,$I29-SUM($I81:DB81),DB81)","v":0},{"$f":"IF(SUM($I81:DC81)+DC81>$I29,$I29-SUM($I81:DC81),DC81)","v":0},{"$f":"IF(SUM($I81:DD81)+DD81>$I29,$I29-SUM($I81:DD81),DD81)","v":0}]
[]
[null,"Depreciation:  2011 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,null,{"$f":"J$22/$F85","v":0},{"$f":"IF(SUM($I85:K85)+K85>$J22,$J22-SUM($I85:K85),K85)","v":0},{"$f":"IF(SUM($I85:L85)+L85>$J22,$J22-SUM($I85:L85),L85)","v":0},{"$f":"IF(SUM($I85:M85)+M85>$J22,$J22-SUM($I85:M85),M85)","v":0},{"$f":"IF(SUM($I85:N85)+N85>$J22,$J22-SUM($I85:N85),N85)","v":0},{"$f":"IF(SUM($I85:O85)+O85>$J22,$J22-SUM($I85:O85),O85)","v":0},{"$f":"IF(SUM($I85:P85)+P85>$J22,$J22-SUM($I85:P85),P85)","v":0},{"$f":"IF(SUM($I85:Q85)+Q85>$J22,$J22-SUM($I85:Q85),Q85)","v":0},{"$f":"IF(SUM($I85:R85)+R85>$J22,$J22-SUM($I85:R85),R85)","v":0},{"$f":"IF(SUM($I85:S85)+S85>$J22,$J22-SUM($I85:S85),S85)","v":0},{"$f":"IF(SUM($I85:T85)+T85>$J22,$J22-SUM($I85:T85),T85)","v":0},{"$f":"IF(SUM($I85:U85)+U85>$J22,$J22-SUM($I85:U85),U85)","v":0},{"$f":"IF(SUM($I85:V85)+V85>$J22,$J22-SUM($I85:V85),V85)","v":0},{"$f":"IF(SUM($I85:W85)+W85>$J22,$J22-SUM($I85:W85),W85)","v":0},{"$f":"IF(SUM($I85:X85)+X85>$J22,$J22-SUM($I85:X85),X85)","v":0},{"$f":"IF(SUM($I85:Y85)+Y85>$J22,$J22-SUM($I85:Y85),Y85)","v":0},{"$f":"IF(SUM($I85:Z85)+Z85>$J22,$J22-SUM($I85:Z85),Z85)","v":0},{"$f":"IF(SUM($I85:AA85)+AA85>$J22,$J22-SUM($I85:AA85),AA85)","v":0},{"$f":"IF(SUM($I85:AB85)+AB85>$J22,$J22-SUM($I85:AB85),AB85)","v":0},{"$f":"IF(SUM($I85:AC85)+AC85>$J22,$J22-SUM($I85:AC85),AC85)","v":0},{"$f":"IF(SUM($I85:AD85)+AD85>$J22,$J22-SUM($I85:AD85),AD85)","v":0},{"$f":"IF(SUM($I85:AE85)+AE85>$J22,$J22-SUM($I85:AE85),AE85)","v":0},{"$f":"IF(SUM($I85:AF85)+AF85>$J22,$J22-SUM($I85:AF85),AF85)","v":0},{"$f":"IF(SUM($I85:AG85)+AG85>$J22,$J22-SUM($I85:AG85),AG85)","v":0},{"$f":"IF(SUM($I85:AH85)+AH85>$J22,$J22-SUM($I85:AH85),AH85)","v":0},{"$f":"IF(SUM($I85:AI85)+AI85>$J22,$J22-SUM($I85:AI85),AI85)","v":0},{"$f":"IF(SUM($I85:AJ85)+AJ85>$J22,$J22-SUM($I85:AJ85),AJ85)","v":0},{"$f":"IF(SUM($I85:AK85)+AK85>$J22,$J22-SUM($I85:AK85),AK85)","v":0},{"$f":"IF(SUM($I85:AL85)+AL85>$J22,$J22-SUM($I85:AL85),AL85)","v":0},{"$f":"IF(SUM($I85:AM85)+AM85>$J22,$J22-SUM($I85:AM85),AM85)","v":0},{"$f":"IF(SUM($I85:AN85)+AN85>$J22,$J22-SUM($I85:AN85),AN85)","v":0},{"$f":"IF(SUM($I85:AO85)+AO85>$J22,$J22-SUM($I85:AO85),AO85)","v":0},{"$f":"IF(SUM($I85:AP85)+AP85>$J22,$J22-SUM($I85:AP85),AP85)","v":0},{"$f":"IF(SUM($I85:AQ85)+AQ85>$J22,$J22-SUM($I85:AQ85),AQ85)","v":0},{"$f":"IF(SUM($I85:AR85)+AR85>$J22,$J22-SUM($I85:AR85),AR85)","v":0},{"$f":"IF(SUM($I85:AS85)+AS85>$J22,$J22-SUM($I85:AS85),AS85)","v":0},{"$f":"IF(SUM($I85:AT85)+AT85>$J22,$J22-SUM($I85:AT85),AT85)","v":0},{"$f":"IF(SUM($I85:AU85)+AU85>$J22,$J22-SUM($I85:AU85),AU85)","v":0},{"$f":"IF(SUM($I85:AV85)+AV85>$J22,$J22-SUM($I85:AV85),AV85)","v":0},{"$f":"IF(SUM($I85:AW85)+AW85>$J22,$J22-SUM($I85:AW85),AW85)","v":0},{"$f":"IF(SUM($I85:AX85)+AX85>$J22,$J22-SUM($I85:AX85),AX85)","v":0},{"$f":"IF(SUM($I85:AY85)+AY85>$J22,$J22-SUM($I85:AY85),AY85)","v":0},{"$f":"IF(SUM($I85:AZ85)+AZ85>$J22,$J22-SUM($I85:AZ85),AZ85)","v":0},{"$f":"IF(SUM($I85:BA85)+BA85>$J22,$J22-SUM($I85:BA85),BA85)","v":0},{"$f":"IF(SUM($I85:BB85)+BB85>$J22,$J22-SUM($I85:BB85),BB85)","v":0},{"$f":"IF(SUM($I85:BC85)+BC85>$J22,$J22-SUM($I85:BC85),BC85)","v":0},{"$f":"IF(SUM($I85:BD85)+BD85>$J22,$J22-SUM($I85:BD85),BD85)","v":0},{"$f":"IF(SUM($I85:BE85)+BE85>$J22,$J22-SUM($I85:BE85),BE85)","v":0},{"$f":"IF(SUM($I85:BF85)+BF85>$J22,$J22-SUM($I85:BF85),BF85)","v":0},{"$f":"IF(SUM($I85:BG85)+BG85>$J22,$J22-SUM($I85:BG85),BG85)","v":0},{"$f":"IF(SUM($I85:BH85)+BH85>$J22,$J22-SUM($I85:BH85),BH85)","v":0},{"$f":"IF(SUM($I85:BI85)+BI85>$J22,$J22-SUM($I85:BI85),BI85)","v":0},{"$f":"IF(SUM($I85:BJ85)+BJ85>$J22,$J22-SUM($I85:BJ85),BJ85)","v":0},{"$f":"IF(SUM($I85:BK85)+BK85>$J22,$J22-SUM($I85:BK85),BK85)","v":0},{"$f":"IF(SUM($I85:BL85)+BL85>$J22,$J22-SUM($I85:BL85),BL85)","v":0},{"$f":"IF(SUM($I85:BM85)+BM85>$J22,$J22-SUM($I85:BM85),BM85)","v":0},{"$f":"IF(SUM($I85:BN85)+BN85>$J22,$J22-SUM($I85:BN85),BN85)","v":0},{"$f":"IF(SUM($I85:BO85)+BO85>$J22,$J22-SUM($I85:BO85),BO85)","v":0},{"$f":"IF(SUM($I85:BP85)+BP85>$J22,$J22-SUM($I85:BP85),BP85)","v":0},{"$f":"IF(SUM($I85:BQ85)+BQ85>$J22,$J22-SUM($I85:BQ85),BQ85)","v":0},{"$f":"IF(SUM($I85:BR85)+BR85>$J22,$J22-SUM($I85:BR85),BR85)","v":0},{"$f":"IF(SUM($I85:BS85)+BS85>$J22,$J22-SUM($I85:BS85),BS85)","v":0},{"$f":"IF(SUM($I85:BT85)+BT85>$J22,$J22-SUM($I85:BT85),BT85)","v":0},{"$f":"IF(SUM($I85:BU85)+BU85>$J22,$J22-SUM($I85:BU85),BU85)","v":0},{"$f":"IF(SUM($I85:BV85)+BV85>$J22,$J22-SUM($I85:BV85),BV85)","v":0},{"$f":"IF(SUM($I85:BW85)+BW85>$J22,$J22-SUM($I85:BW85),BW85)","v":0},{"$f":"IF(SUM($I85:BX85)+BX85>$J22,$J22-SUM($I85:BX85),BX85)","v":0},{"$f":"IF(SUM($I85:BY85)+BY85>$J22,$J22-SUM($I85:BY85),BY85)","v":0},{"$f":"IF(SUM($I85:BZ85)+BZ85>$J22,$J22-SUM($I85:BZ85),BZ85)","v":0},{"$f":"IF(SUM($I85:CA85)+CA85>$J22,$J22-SUM($I85:CA85),CA85)","v":0},{"$f":"IF(SUM($I85:CB85)+CB85>$J22,$J22-SUM($I85:CB85),CB85)","v":0},{"$f":"IF(SUM($I85:CC85)+CC85>$J22,$J22-SUM($I85:CC85),CC85)","v":0},{"$f":"IF(SUM($I85:CD85)+CD85>$J22,$J22-SUM($I85:CD85),CD85)","v":0},{"$f":"IF(SUM($I85:CE85)+CE85>$J22,$J22-SUM($I85:CE85),CE85)","v":0},{"$f":"IF(SUM($I85:CF85)+CF85>$J22,$J22-SUM($I85:CF85),CF85)","v":0},{"$f":"IF(SUM($I85:CG85)+CG85>$J22,$J22-SUM($I85:CG85),CG85)","v":0},{"$f":"IF(SUM($I85:CH85)+CH85>$J22,$J22-SUM($I85:CH85),CH85)","v":0},{"$f":"IF(SUM($I85:CI85)+CI85>$J22,$J22-SUM($I85:CI85),CI85)","v":0},{"$f":"IF(SUM($I85:CJ85)+CJ85>$J22,$J22-SUM($I85:CJ85),CJ85)","v":0},{"$f":"IF(SUM($I85:CK85)+CK85>$J22,$J22-SUM($I85:CK85),CK85)","v":0},{"$f":"IF(SUM($I85:CL85)+CL85>$J22,$J22-SUM($I85:CL85),CL85)","v":0},{"$f":"IF(SUM($I85:CM85)+CM85>$J22,$J22-SUM($I85:CM85),CM85)","v":0},{"$f":"IF(SUM($I85:CN85)+CN85>$J22,$J22-SUM($I85:CN85),CN85)","v":0},{"$f":"IF(SUM($I85:CO85)+CO85>$J22,$J22-SUM($I85:CO85),CO85)","v":0},{"$f":"IF(SUM($I85:CP85)+CP85>$J22,$J22-SUM($I85:CP85),CP85)","v":0},{"$f":"IF(SUM($I85:CQ85)+CQ85>$J22,$J22-SUM($I85:CQ85),CQ85)","v":0},{"$f":"IF(SUM($I85:CR85)+CR85>$J22,$J22-SUM($I85:CR85),CR85)","v":0},{"$f":"IF(SUM($I85:CS85)+CS85>$J22,$J22-SUM($I85:CS85),CS85)","v":0},{"$f":"IF(SUM($I85:CT85)+CT85>$J22,$J22-SUM($I85:CT85),CT85)","v":0},{"$f":"IF(SUM($I85:CU85)+CU85>$J22,$J22-SUM($I85:CU85),CU85)","v":0},{"$f":"IF(SUM($I85:CV85)+CV85>$J22,$J22-SUM($I85:CV85),CV85)","v":0},{"$f":"IF(SUM($I85:CW85)+CW85>$J22,$J22-SUM($I85:CW85),CW85)","v":0},{"$f":"IF(SUM($I85:CX85)+CX85>$J22,$J22-SUM($I85:CX85),CX85)","v":0},{"$f":"IF(SUM($I85:CY85)+CY85>$J22,$J22-SUM($I85:CY85),CY85)","v":0},{"$f":"IF(SUM($I85:CZ85)+CZ85>$J22,$J22-SUM($I85:CZ85),CZ85)","v":0},{"$f":"IF(SUM($I85:DA85)+DA85>$J22,$J22-SUM($I85:DA85),DA85)","v":0},{"$f":"IF(SUM($I85:DB85)+DB85>$J22,$J22-SUM($I85:DB85),DB85)","v":0},{"$f":"IF(SUM($I85:DC85)+DC85>$J22,$J22-SUM($I85:DC85),DC85)","v":0},{"$f":"IF(SUM($I85:DD85)+DD85>$J22,$J22-SUM($I85:DD85),DD85)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,null,{"$f":"J$23/$F86","v":0},{"$f":"IF(SUM($I86:K86)+K86>$J23,$J23-SUM($I86:K86),K86)","v":0},{"$f":"IF(SUM($I86:L86)+L86>$J23,$J23-SUM($I86:L86),L86)","v":0},{"$f":"IF(SUM($I86:M86)+M86>$J23,$J23-SUM($I86:M86),M86)","v":0},{"$f":"IF(SUM($I86:N86)+N86>$J23,$J23-SUM($I86:N86),N86)","v":0},{"$f":"IF(SUM($I86:O86)+O86>$J23,$J23-SUM($I86:O86),O86)","v":0},{"$f":"IF(SUM($I86:P86)+P86>$J23,$J23-SUM($I86:P86),P86)","v":0},{"$f":"IF(SUM($I86:Q86)+Q86>$J23,$J23-SUM($I86:Q86),Q86)","v":0},{"$f":"IF(SUM($I86:R86)+R86>$J23,$J23-SUM($I86:R86),R86)","v":0},{"$f":"IF(SUM($I86:S86)+S86>$J23,$J23-SUM($I86:S86),S86)","v":0},{"$f":"IF(SUM($I86:T86)+T86>$J23,$J23-SUM($I86:T86),T86)","v":0},{"$f":"IF(SUM($I86:U86)+U86>$J23,$J23-SUM($I86:U86),U86)","v":0},{"$f":"IF(SUM($I86:V86)+V86>$J23,$J23-SUM($I86:V86),V86)","v":0},{"$f":"IF(SUM($I86:W86)+W86>$J23,$J23-SUM($I86:W86),W86)","v":0},{"$f":"IF(SUM($I86:X86)+X86>$J23,$J23-SUM($I86:X86),X86)","v":0},{"$f":"IF(SUM($I86:Y86)+Y86>$J23,$J23-SUM($I86:Y86),Y86)","v":0},{"$f":"IF(SUM($I86:Z86)+Z86>$J23,$J23-SUM($I86:Z86),Z86)","v":0},{"$f":"IF(SUM($I86:AA86)+AA86>$J23,$J23-SUM($I86:AA86),AA86)","v":0},{"$f":"IF(SUM($I86:AB86)+AB86>$J23,$J23-SUM($I86:AB86),AB86)","v":0},{"$f":"IF(SUM($I86:AC86)+AC86>$J23,$J23-SUM($I86:AC86),AC86)","v":0},{"$f":"IF(SUM($I86:AD86)+AD86>$J23,$J23-SUM($I86:AD86),AD86)","v":0},{"$f":"IF(SUM($I86:AE86)+AE86>$J23,$J23-SUM($I86:AE86),AE86)","v":0},{"$f":"IF(SUM($I86:AF86)+AF86>$J23,$J23-SUM($I86:AF86),AF86)","v":0},{"$f":"IF(SUM($I86:AG86)+AG86>$J23,$J23-SUM($I86:AG86),AG86)","v":0},{"$f":"IF(SUM($I86:AH86)+AH86>$J23,$J23-SUM($I86:AH86),AH86)","v":0},{"$f":"IF(SUM($I86:AI86)+AI86>$J23,$J23-SUM($I86:AI86),AI86)","v":0},{"$f":"IF(SUM($I86:AJ86)+AJ86>$J23,$J23-SUM($I86:AJ86),AJ86)","v":0},{"$f":"IF(SUM($I86:AK86)+AK86>$J23,$J23-SUM($I86:AK86),AK86)","v":0},{"$f":"IF(SUM($I86:AL86)+AL86>$J23,$J23-SUM($I86:AL86),AL86)","v":0},{"$f":"IF(SUM($I86:AM86)+AM86>$J23,$J23-SUM($I86:AM86),AM86)","v":0},{"$f":"IF(SUM($I86:AN86)+AN86>$J23,$J23-SUM($I86:AN86),AN86)","v":0},{"$f":"IF(SUM($I86:AO86)+AO86>$J23,$J23-SUM($I86:AO86),AO86)","v":0},{"$f":"IF(SUM($I86:AP86)+AP86>$J23,$J23-SUM($I86:AP86),AP86)","v":0},{"$f":"IF(SUM($I86:AQ86)+AQ86>$J23,$J23-SUM($I86:AQ86),AQ86)","v":0},{"$f":"IF(SUM($I86:AR86)+AR86>$J23,$J23-SUM($I86:AR86),AR86)","v":0},{"$f":"IF(SUM($I86:AS86)+AS86>$J23,$J23-SUM($I86:AS86),AS86)","v":0},{"$f":"IF(SUM($I86:AT86)+AT86>$J23,$J23-SUM($I86:AT86),AT86)","v":0},{"$f":"IF(SUM($I86:AU86)+AU86>$J23,$J23-SUM($I86:AU86),AU86)","v":0},{"$f":"IF(SUM($I86:AV86)+AV86>$J23,$J23-SUM($I86:AV86),AV86)","v":0},{"$f":"IF(SUM($I86:AW86)+AW86>$J23,$J23-SUM($I86:AW86),AW86)","v":0},{"$f":"IF(SUM($I86:AX86)+AX86>$J23,$J23-SUM($I86:AX86),AX86)","v":0},{"$f":"IF(SUM($I86:AY86)+AY86>$J23,$J23-SUM($I86:AY86),AY86)","v":0},{"$f":"IF(SUM($I86:AZ86)+AZ86>$J23,$J23-SUM($I86:AZ86),AZ86)","v":0},{"$f":"IF(SUM($I86:BA86)+BA86>$J23,$J23-SUM($I86:BA86),BA86)","v":0},{"$f":"IF(SUM($I86:BB86)+BB86>$J23,$J23-SUM($I86:BB86),BB86)","v":0},{"$f":"IF(SUM($I86:BC86)+BC86>$J23,$J23-SUM($I86:BC86),BC86)","v":0},{"$f":"IF(SUM($I86:BD86)+BD86>$J23,$J23-SUM($I86:BD86),BD86)","v":0},{"$f":"IF(SUM($I86:BE86)+BE86>$J23,$J23-SUM($I86:BE86),BE86)","v":0},{"$f":"IF(SUM($I86:BF86)+BF86>$J23,$J23-SUM($I86:BF86),BF86)","v":0},{"$f":"IF(SUM($I86:BG86)+BG86>$J23,$J23-SUM($I86:BG86),BG86)","v":0},{"$f":"IF(SUM($I86:BH86)+BH86>$J23,$J23-SUM($I86:BH86),BH86)","v":0},{"$f":"IF(SUM($I86:BI86)+BI86>$J23,$J23-SUM($I86:BI86),BI86)","v":0},{"$f":"IF(SUM($I86:BJ86)+BJ86>$J23,$J23-SUM($I86:BJ86),BJ86)","v":0},{"$f":"IF(SUM($I86:BK86)+BK86>$J23,$J23-SUM($I86:BK86),BK86)","v":0},{"$f":"IF(SUM($I86:BL86)+BL86>$J23,$J23-SUM($I86:BL86),BL86)","v":0},{"$f":"IF(SUM($I86:BM86)+BM86>$J23,$J23-SUM($I86:BM86),BM86)","v":0},{"$f":"IF(SUM($I86:BN86)+BN86>$J23,$J23-SUM($I86:BN86),BN86)","v":0},{"$f":"IF(SUM($I86:BO86)+BO86>$J23,$J23-SUM($I86:BO86),BO86)","v":0},{"$f":"IF(SUM($I86:BP86)+BP86>$J23,$J23-SUM($I86:BP86),BP86)","v":0},{"$f":"IF(SUM($I86:BQ86)+BQ86>$J23,$J23-SUM($I86:BQ86),BQ86)","v":0},{"$f":"IF(SUM($I86:BR86)+BR86>$J23,$J23-SUM($I86:BR86),BR86)","v":0},{"$f":"IF(SUM($I86:BS86)+BS86>$J23,$J23-SUM($I86:BS86),BS86)","v":0},{"$f":"IF(SUM($I86:BT86)+BT86>$J23,$J23-SUM($I86:BT86),BT86)","v":0},{"$f":"IF(SUM($I86:BU86)+BU86>$J23,$J23-SUM($I86:BU86),BU86)","v":0},{"$f":"IF(SUM($I86:BV86)+BV86>$J23,$J23-SUM($I86:BV86),BV86)","v":0},{"$f":"IF(SUM($I86:BW86)+BW86>$J23,$J23-SUM($I86:BW86),BW86)","v":0},{"$f":"IF(SUM($I86:BX86)+BX86>$J23,$J23-SUM($I86:BX86),BX86)","v":0},{"$f":"IF(SUM($I86:BY86)+BY86>$J23,$J23-SUM($I86:BY86),BY86)","v":0},{"$f":"IF(SUM($I86:BZ86)+BZ86>$J23,$J23-SUM($I86:BZ86),BZ86)","v":0},{"$f":"IF(SUM($I86:CA86)+CA86>$J23,$J23-SUM($I86:CA86),CA86)","v":0},{"$f":"IF(SUM($I86:CB86)+CB86>$J23,$J23-SUM($I86:CB86),CB86)","v":0},{"$f":"IF(SUM($I86:CC86)+CC86>$J23,$J23-SUM($I86:CC86),CC86)","v":0},{"$f":"IF(SUM($I86:CD86)+CD86>$J23,$J23-SUM($I86:CD86),CD86)","v":0},{"$f":"IF(SUM($I86:CE86)+CE86>$J23,$J23-SUM($I86:CE86),CE86)","v":0},{"$f":"IF(SUM($I86:CF86)+CF86>$J23,$J23-SUM($I86:CF86),CF86)","v":0},{"$f":"IF(SUM($I86:CG86)+CG86>$J23,$J23-SUM($I86:CG86),CG86)","v":0},{"$f":"IF(SUM($I86:CH86)+CH86>$J23,$J23-SUM($I86:CH86),CH86)","v":0},{"$f":"IF(SUM($I86:CI86)+CI86>$J23,$J23-SUM($I86:CI86),CI86)","v":0},{"$f":"IF(SUM($I86:CJ86)+CJ86>$J23,$J23-SUM($I86:CJ86),CJ86)","v":0},{"$f":"IF(SUM($I86:CK86)+CK86>$J23,$J23-SUM($I86:CK86),CK86)","v":0},{"$f":"IF(SUM($I86:CL86)+CL86>$J23,$J23-SUM($I86:CL86),CL86)","v":0},{"$f":"IF(SUM($I86:CM86)+CM86>$J23,$J23-SUM($I86:CM86),CM86)","v":0},{"$f":"IF(SUM($I86:CN86)+CN86>$J23,$J23-SUM($I86:CN86),CN86)","v":0},{"$f":"IF(SUM($I86:CO86)+CO86>$J23,$J23-SUM($I86:CO86),CO86)","v":0},{"$f":"IF(SUM($I86:CP86)+CP86>$J23,$J23-SUM($I86:CP86),CP86)","v":0},{"$f":"IF(SUM($I86:CQ86)+CQ86>$J23,$J23-SUM($I86:CQ86),CQ86)","v":0},{"$f":"IF(SUM($I86:CR86)+CR86>$J23,$J23-SUM($I86:CR86),CR86)","v":0},{"$f":"IF(SUM($I86:CS86)+CS86>$J23,$J23-SUM($I86:CS86),CS86)","v":0},{"$f":"IF(SUM($I86:CT86)+CT86>$J23,$J23-SUM($I86:CT86),CT86)","v":0},{"$f":"IF(SUM($I86:CU86)+CU86>$J23,$J23-SUM($I86:CU86),CU86)","v":0},{"$f":"IF(SUM($I86:CV86)+CV86>$J23,$J23-SUM($I86:CV86),CV86)","v":0},{"$f":"IF(SUM($I86:CW86)+CW86>$J23,$J23-SUM($I86:CW86),CW86)","v":0},{"$f":"IF(SUM($I86:CX86)+CX86>$J23,$J23-SUM($I86:CX86),CX86)","v":0},{"$f":"IF(SUM($I86:CY86)+CY86>$J23,$J23-SUM($I86:CY86),CY86)","v":0},{"$f":"IF(SUM($I86:CZ86)+CZ86>$J23,$J23-SUM($I86:CZ86),CZ86)","v":0},{"$f":"IF(SUM($I86:DA86)+DA86>$J23,$J23-SUM($I86:DA86),DA86)","v":0},{"$f":"IF(SUM($I86:DB86)+DB86>$J23,$J23-SUM($I86:DB86),DB86)","v":0},{"$f":"IF(SUM($I86:DC86)+DC86>$J23,$J23-SUM($I86:DC86),DC86)","v":0},{"$f":"IF(SUM($I86:DD86)+DD86>$J23,$J23-SUM($I86:DD86),DD86)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,null,{"$f":"J$24/$F87","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:K87)+K87>$J24,$J24-SUM($I87:K87),K87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:L87)+L87>$J24,$J24-SUM($I87:L87),L87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:M87)+M87>$J24,$J24-SUM($I87:M87),M87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:N87)+N87>$J24,$J24-SUM($I87:N87),N87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:O87)+O87>$J24,$J24-SUM($I87:O87),O87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:P87)+P87>$J24,$J24-SUM($I87:P87),P87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:Q87)+Q87>$J24,$J24-SUM($I87:Q87),Q87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:R87)+R87>$J24,$J24-SUM($I87:R87),R87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:S87)+S87>$J24,$J24-SUM($I87:S87),S87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:T87)+T87>$J24,$J24-SUM($I87:T87),T87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:U87)+U87>$J24,$J24-SUM($I87:U87),U87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:V87)+V87>$J24,$J24-SUM($I87:V87),V87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:W87)+W87>$J24,$J24-SUM($I87:W87),W87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:X87)+X87>$J24,$J24-SUM($I87:X87),X87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:Y87)+Y87>$J24,$J24-SUM($I87:Y87),Y87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:Z87)+Z87>$J24,$J24-SUM($I87:Z87),Z87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:AA87)+AA87>$J24,$J24-SUM($I87:AA87),AA87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:AB87)+AB87>$J24,$J24-SUM($I87:AB87),AB87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:AC87)+AC87>$J24,$J24-SUM($I87:AC87),AC87)","v":2.3649999999999999E-3},{"$f":"IF(SUM($I87:AD87)+AD87>$J24,$J24-SUM($I87:AD87),AD87)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I87:AE87)+AE87>$J24,$J24-SUM($I87:AE87),AE87)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I87:AF87)+AF87>$J24,$J24-SUM($I87:AF87),AF87)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I87:AG87)+AG87>$J24,$J24-SUM($I87:AG87),AG87)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I87:AH87)+AH87>$J24,$J24-SUM($I87:AH87),AH87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AI87)+AI87>$J24,$J24-SUM($I87:AI87),AI87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AJ87)+AJ87>$J24,$J24-SUM($I87:AJ87),AJ87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AK87)+AK87>$J24,$J24-SUM($I87:AK87),AK87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AL87)+AL87>$J24,$J24-SUM($I87:AL87),AL87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AM87)+AM87>$J24,$J24-SUM($I87:AM87),AM87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AN87)+AN87>$J24,$J24-SUM($I87:AN87),AN87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AO87)+AO87>$J24,$J24-SUM($I87:AO87),AO87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AP87)+AP87>$J24,$J24-SUM($I87:AP87),AP87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AQ87)+AQ87>$J24,$J24-SUM($I87:AQ87),AQ87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AR87)+AR87>$J24,$J24-SUM($I87:AR87),AR87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AS87)+AS87>$J24,$J24-SUM($I87:AS87),AS87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AT87)+AT87>$J24,$J24-SUM($I87:AT87),AT87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AU87)+AU87>$J24,$J24-SUM($I87:AU87),AU87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AV87)+AV87>$J24,$J24-SUM($I87:AV87),AV87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AW87)+AW87>$J24,$J24-SUM($I87:AW87),AW87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AX87)+AX87>$J24,$J24-SUM($I87:AX87),AX87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AY87)+AY87>$J24,$J24-SUM($I87:AY87),AY87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:AZ87)+AZ87>$J24,$J24-SUM($I87:AZ87),AZ87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BA87)+BA87>$J24,$J24-SUM($I87:BA87),BA87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BB87)+BB87>$J24,$J24-SUM($I87:BB87),BB87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BC87)+BC87>$J24,$J24-SUM($I87:BC87),BC87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BD87)+BD87>$J24,$J24-SUM($I87:BD87),BD87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BE87)+BE87>$J24,$J24-SUM($I87:BE87),BE87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BF87)+BF87>$J24,$J24-SUM($I87:BF87),BF87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BG87)+BG87>$J24,$J24-SUM($I87:BG87),BG87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BH87)+BH87>$J24,$J24-SUM($I87:BH87),BH87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BI87)+BI87>$J24,$J24-SUM($I87:BI87),BI87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BJ87)+BJ87>$J24,$J24-SUM($I87:BJ87),BJ87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BK87)+BK87>$J24,$J24-SUM($I87:BK87),BK87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BL87)+BL87>$J24,$J24-SUM($I87:BL87),BL87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BM87)+BM87>$J24,$J24-SUM($I87:BM87),BM87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BN87)+BN87>$J24,$J24-SUM($I87:BN87),BN87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BO87)+BO87>$J24,$J24-SUM($I87:BO87),BO87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BP87)+BP87>$J24,$J24-SUM($I87:BP87),BP87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BQ87)+BQ87>$J24,$J24-SUM($I87:BQ87),BQ87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BR87)+BR87>$J24,$J24-SUM($I87:BR87),BR87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BS87)+BS87>$J24,$J24-SUM($I87:BS87),BS87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BT87)+BT87>$J24,$J24-SUM($I87:BT87),BT87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BU87)+BU87>$J24,$J24-SUM($I87:BU87),BU87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BV87)+BV87>$J24,$J24-SUM($I87:BV87),BV87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BW87)+BW87>$J24,$J24-SUM($I87:BW87),BW87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BX87)+BX87>$J24,$J24-SUM($I87:BX87),BX87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BY87)+BY87>$J24,$J24-SUM($I87:BY87),BY87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:BZ87)+BZ87>$J24,$J24-SUM($I87:BZ87),BZ87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CA87)+CA87>$J24,$J24-SUM($I87:CA87),CA87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CB87)+CB87>$J24,$J24-SUM($I87:CB87),CB87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CC87)+CC87>$J24,$J24-SUM($I87:CC87),CC87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CD87)+CD87>$J24,$J24-SUM($I87:CD87),CD87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CE87)+CE87>$J24,$J24-SUM($I87:CE87),CE87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CF87)+CF87>$J24,$J24-SUM($I87:CF87),CF87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CG87)+CG87>$J24,$J24-SUM($I87:CG87),CG87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CH87)+CH87>$J24,$J24-SUM($I87:CH87),CH87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CI87)+CI87>$J24,$J24-SUM($I87:CI87),CI87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CJ87)+CJ87>$J24,$J24-SUM($I87:CJ87),CJ87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CK87)+CK87>$J24,$J24-SUM($I87:CK87),CK87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CL87)+CL87>$J24,$J24-SUM($I87:CL87),CL87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CM87)+CM87>$J24,$J24-SUM($I87:CM87),CM87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CN87)+CN87>$J24,$J24-SUM($I87:CN87),CN87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CO87)+CO87>$J24,$J24-SUM($I87:CO87),CO87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CP87)+CP87>$J24,$J24-SUM($I87:CP87),CP87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CQ87)+CQ87>$J24,$J24-SUM($I87:CQ87),CQ87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CR87)+CR87>$J24,$J24-SUM($I87:CR87),CR87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CS87)+CS87>$J24,$J24-SUM($I87:CS87),CS87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CT87)+CT87>$J24,$J24-SUM($I87:CT87),CT87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CU87)+CU87>$J24,$J24-SUM($I87:CU87),CU87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CV87)+CV87>$J24,$J24-SUM($I87:CV87),CV87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CW87)+CW87>$J24,$J24-SUM($I87:CW87),CW87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CX87)+CX87>$J24,$J24-SUM($I87:CX87),CX87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CY87)+CY87>$J24,$J24-SUM($I87:CY87),CY87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:CZ87)+CZ87>$J24,$J24-SUM($I87:CZ87),CZ87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:DA87)+DA87>$J24,$J24-SUM($I87:DA87),DA87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:DB87)+DB87>$J24,$J24-SUM($I87:DB87),DB87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:DC87)+DC87>$J24,$J24-SUM($I87:DC87),DC87)","v":-4.163336342344337E-17},{"$f":"IF(SUM($I87:DD87)+DD87>$J24,$J24-SUM($I87:DD87),DD87)","v":-4.163336342344337E-17}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,null,{"$f":"J$25/$F88","v":0},{"$f":"IF(SUM($I88:K88)+K88>$J25,$J25-SUM($I88:K88),K88)","v":0},{"$f":"IF(SUM($I88:L88)+L88>$J25,$J25-SUM($I88:L88),L88)","v":0},{"$f":"IF(SUM($I88:M88)+M88>$J25,$J25-SUM($I88:M88),M88)","v":0},{"$f":"IF(SUM($I88:N88)+N88>$J25,$J25-SUM($I88:N88),N88)","v":0},{"$f":"IF(SUM($I88:O88)+O88>$J25,$J25-SUM($I88:O88),O88)","v":0},{"$f":"IF(SUM($I88:P88)+P88>$J25,$J25-SUM($I88:P88),P88)","v":0},{"$f":"IF(SUM($I88:Q88)+Q88>$J25,$J25-SUM($I88:Q88),Q88)","v":0},{"$f":"IF(SUM($I88:R88)+R88>$J25,$J25-SUM($I88:R88),R88)","v":0},{"$f":"IF(SUM($I88:S88)+S88>$J25,$J25-SUM($I88:S88),S88)","v":0},{"$f":"IF(SUM($I88:T88)+T88>$J25,$J25-SUM($I88:T88),T88)","v":0},{"$f":"IF(SUM($I88:U88)+U88>$J25,$J25-SUM($I88:U88),U88)","v":0},{"$f":"IF(SUM($I88:V88)+V88>$J25,$J25-SUM($I88:V88),V88)","v":0},{"$f":"IF(SUM($I88:W88)+W88>$J25,$J25-SUM($I88:W88),W88)","v":0},{"$f":"IF(SUM($I88:X88)+X88>$J25,$J25-SUM($I88:X88),X88)","v":0},{"$f":"IF(SUM($I88:Y88)+Y88>$J25,$J25-SUM($I88:Y88),Y88)","v":0},{"$f":"IF(SUM($I88:Z88)+Z88>$J25,$J25-SUM($I88:Z88),Z88)","v":0},{"$f":"IF(SUM($I88:AA88)+AA88>$J25,$J25-SUM($I88:AA88),AA88)","v":0},{"$f":"IF(SUM($I88:AB88)+AB88>$J25,$J25-SUM($I88:AB88),AB88)","v":0},{"$f":"IF(SUM($I88:AC88)+AC88>$J25,$J25-SUM($I88:AC88),AC88)","v":0},{"$f":"IF(SUM($I88:AD88)+AD88>$J25,$J25-SUM($I88:AD88),AD88)","v":0},{"$f":"IF(SUM($I88:AE88)+AE88>$J25,$J25-SUM($I88:AE88),AE88)","v":0},{"$f":"IF(SUM($I88:AF88)+AF88>$J25,$J25-SUM($I88:AF88),AF88)","v":0},{"$f":"IF(SUM($I88:AG88)+AG88>$J25,$J25-SUM($I88:AG88),AG88)","v":0},{"$f":"IF(SUM($I88:AH88)+AH88>$J25,$J25-SUM($I88:AH88),AH88)","v":0},{"$f":"IF(SUM($I88:AI88)+AI88>$J25,$J25-SUM($I88:AI88),AI88)","v":0},{"$f":"IF(SUM($I88:AJ88)+AJ88>$J25,$J25-SUM($I88:AJ88),AJ88)","v":0},{"$f":"IF(SUM($I88:AK88)+AK88>$J25,$J25-SUM($I88:AK88),AK88)","v":0},{"$f":"IF(SUM($I88:AL88)+AL88>$J25,$J25-SUM($I88:AL88),AL88)","v":0},{"$f":"IF(SUM($I88:AM88)+AM88>$J25,$J25-SUM($I88:AM88),AM88)","v":0},{"$f":"IF(SUM($I88:AN88)+AN88>$J25,$J25-SUM($I88:AN88),AN88)","v":0},{"$f":"IF(SUM($I88:AO88)+AO88>$J25,$J25-SUM($I88:AO88),AO88)","v":0},{"$f":"IF(SUM($I88:AP88)+AP88>$J25,$J25-SUM($I88:AP88),AP88)","v":0},{"$f":"IF(SUM($I88:AQ88)+AQ88>$J25,$J25-SUM($I88:AQ88),AQ88)","v":0},{"$f":"IF(SUM($I88:AR88)+AR88>$J25,$J25-SUM($I88:AR88),AR88)","v":0},{"$f":"IF(SUM($I88:AS88)+AS88>$J25,$J25-SUM($I88:AS88),AS88)","v":0},{"$f":"IF(SUM($I88:AT88)+AT88>$J25,$J25-SUM($I88:AT88),AT88)","v":0},{"$f":"IF(SUM($I88:AU88)+AU88>$J25,$J25-SUM($I88:AU88),AU88)","v":0},{"$f":"IF(SUM($I88:AV88)+AV88>$J25,$J25-SUM($I88:AV88),AV88)","v":0},{"$f":"IF(SUM($I88:AW88)+AW88>$J25,$J25-SUM($I88:AW88),AW88)","v":0},{"$f":"IF(SUM($I88:AX88)+AX88>$J25,$J25-SUM($I88:AX88),AX88)","v":0},{"$f":"IF(SUM($I88:AY88)+AY88>$J25,$J25-SUM($I88:AY88),AY88)","v":0},{"$f":"IF(SUM($I88:AZ88)+AZ88>$J25,$J25-SUM($I88:AZ88),AZ88)","v":0},{"$f":"IF(SUM($I88:BA88)+BA88>$J25,$J25-SUM($I88:BA88),BA88)","v":0},{"$f":"IF(SUM($I88:BB88)+BB88>$J25,$J25-SUM($I88:BB88),BB88)","v":0},{"$f":"IF(SUM($I88:BC88)+BC88>$J25,$J25-SUM($I88:BC88),BC88)","v":0},{"$f":"IF(SUM($I88:BD88)+BD88>$J25,$J25-SUM($I88:BD88),BD88)","v":0},{"$f":"IF(SUM($I88:BE88)+BE88>$J25,$J25-SUM($I88:BE88),BE88)","v":0},{"$f":"IF(SUM($I88:BF88)+BF88>$J25,$J25-SUM($I88:BF88),BF88)","v":0},{"$f":"IF(SUM($I88:BG88)+BG88>$J25,$J25-SUM($I88:BG88),BG88)","v":0},{"$f":"IF(SUM($I88:BH88)+BH88>$J25,$J25-SUM($I88:BH88),BH88)","v":0},{"$f":"IF(SUM($I88:BI88)+BI88>$J25,$J25-SUM($I88:BI88),BI88)","v":0},{"$f":"IF(SUM($I88:BJ88)+BJ88>$J25,$J25-SUM($I88:BJ88),BJ88)","v":0},{"$f":"IF(SUM($I88:BK88)+BK88>$J25,$J25-SUM($I88:BK88),BK88)","v":0},{"$f":"IF(SUM($I88:BL88)+BL88>$J25,$J25-SUM($I88:BL88),BL88)","v":0},{"$f":"IF(SUM($I88:BM88)+BM88>$J25,$J25-SUM($I88:BM88),BM88)","v":0},{"$f":"IF(SUM($I88:BN88)+BN88>$J25,$J25-SUM($I88:BN88),BN88)","v":0},{"$f":"IF(SUM($I88:BO88)+BO88>$J25,$J25-SUM($I88:BO88),BO88)","v":0},{"$f":"IF(SUM($I88:BP88)+BP88>$J25,$J25-SUM($I88:BP88),BP88)","v":0},{"$f":"IF(SUM($I88:BQ88)+BQ88>$J25,$J25-SUM($I88:BQ88),BQ88)","v":0},{"$f":"IF(SUM($I88:BR88)+BR88>$J25,$J25-SUM($I88:BR88),BR88)","v":0},{"$f":"IF(SUM($I88:BS88)+BS88>$J25,$J25-SUM($I88:BS88),BS88)","v":0},{"$f":"IF(SUM($I88:BT88)+BT88>$J25,$J25-SUM($I88:BT88),BT88)","v":0},{"$f":"IF(SUM($I88:BU88)+BU88>$J25,$J25-SUM($I88:BU88),BU88)","v":0},{"$f":"IF(SUM($I88:BV88)+BV88>$J25,$J25-SUM($I88:BV88),BV88)","v":0},{"$f":"IF(SUM($I88:BW88)+BW88>$J25,$J25-SUM($I88:BW88),BW88)","v":0},{"$f":"IF(SUM($I88:BX88)+BX88>$J25,$J25-SUM($I88:BX88),BX88)","v":0},{"$f":"IF(SUM($I88:BY88)+BY88>$J25,$J25-SUM($I88:BY88),BY88)","v":0},{"$f":"IF(SUM($I88:BZ88)+BZ88>$J25,$J25-SUM($I88:BZ88),BZ88)","v":0},{"$f":"IF(SUM($I88:CA88)+CA88>$J25,$J25-SUM($I88:CA88),CA88)","v":0},{"$f":"IF(SUM($I88:CB88)+CB88>$J25,$J25-SUM($I88:CB88),CB88)","v":0},{"$f":"IF(SUM($I88:CC88)+CC88>$J25,$J25-SUM($I88:CC88),CC88)","v":0},{"$f":"IF(SUM($I88:CD88)+CD88>$J25,$J25-SUM($I88:CD88),CD88)","v":0},{"$f":"IF(SUM($I88:CE88)+CE88>$J25,$J25-SUM($I88:CE88),CE88)","v":0},{"$f":"IF(SUM($I88:CF88)+CF88>$J25,$J25-SUM($I88:CF88),CF88)","v":0},{"$f":"IF(SUM($I88:CG88)+CG88>$J25,$J25-SUM($I88:CG88),CG88)","v":0},{"$f":"IF(SUM($I88:CH88)+CH88>$J25,$J25-SUM($I88:CH88),CH88)","v":0},{"$f":"IF(SUM($I88:CI88)+CI88>$J25,$J25-SUM($I88:CI88),CI88)","v":0},{"$f":"IF(SUM($I88:CJ88)+CJ88>$J25,$J25-SUM($I88:CJ88),CJ88)","v":0},{"$f":"IF(SUM($I88:CK88)+CK88>$J25,$J25-SUM($I88:CK88),CK88)","v":0},{"$f":"IF(SUM($I88:CL88)+CL88>$J25,$J25-SUM($I88:CL88),CL88)","v":0},{"$f":"IF(SUM($I88:CM88)+CM88>$J25,$J25-SUM($I88:CM88),CM88)","v":0},{"$f":"IF(SUM($I88:CN88)+CN88>$J25,$J25-SUM($I88:CN88),CN88)","v":0},{"$f":"IF(SUM($I88:CO88)+CO88>$J25,$J25-SUM($I88:CO88),CO88)","v":0},{"$f":"IF(SUM($I88:CP88)+CP88>$J25,$J25-SUM($I88:CP88),CP88)","v":0},{"$f":"IF(SUM($I88:CQ88)+CQ88>$J25,$J25-SUM($I88:CQ88),CQ88)","v":0},{"$f":"IF(SUM($I88:CR88)+CR88>$J25,$J25-SUM($I88:CR88),CR88)","v":0},{"$f":"IF(SUM($I88:CS88)+CS88>$J25,$J25-SUM($I88:CS88),CS88)","v":0},{"$f":"IF(SUM($I88:CT88)+CT88>$J25,$J25-SUM($I88:CT88),CT88)","v":0},{"$f":"IF(SUM($I88:CU88)+CU88>$J25,$J25-SUM($I88:CU88),CU88)","v":0},{"$f":"IF(SUM($I88:CV88)+CV88>$J25,$J25-SUM($I88:CV88),CV88)","v":0},{"$f":"IF(SUM($I88:CW88)+CW88>$J25,$J25-SUM($I88:CW88),CW88)","v":0},{"$f":"IF(SUM($I88:CX88)+CX88>$J25,$J25-SUM($I88:CX88),CX88)","v":0},{"$f":"IF(SUM($I88:CY88)+CY88>$J25,$J25-SUM($I88:CY88),CY88)","v":0},{"$f":"IF(SUM($I88:CZ88)+CZ88>$J25,$J25-SUM($I88:CZ88),CZ88)","v":0},{"$f":"IF(SUM($I88:DA88)+DA88>$J25,$J25-SUM($I88:DA88),DA88)","v":0},{"$f":"IF(SUM($I88:DB88)+DB88>$J25,$J25-SUM($I88:DB88),DB88)","v":0},{"$f":"IF(SUM($I88:DC88)+DC88>$J25,$J25-SUM($I88:DC88),DC88)","v":0},{"$f":"IF(SUM($I88:DD88)+DD88>$J25,$J25-SUM($I88:DD88),DD88)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,null,{"$f":"J$26/$F89","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:K89)+K89>$J26,$J26-SUM($I89:K89),K89)","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:L89)+L89>$J26,$J26-SUM($I89:L89),L89)","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:M89)+M89>$J26,$J26-SUM($I89:M89),M89)","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:N89)+N89>$J26,$J26-SUM($I89:N89),N89)","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:O89)+O89>$J26,$J26-SUM($I89:O89),O89)","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:P89)+P89>$J26,$J26-SUM($I89:P89),P89)","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:Q89)+Q89>$J26,$J26-SUM($I89:Q89),Q89)","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:R89)+R89>$J26,$J26-SUM($I89:R89),R89)","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:S89)+S89>$J26,$J26-SUM($I89:S89),S89)","v":3.6437999999999998E-2},{"$f":"IF(SUM($I89:T89)+T89>$J26,$J26-SUM($I89:T89),T89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:U89)+U89>$J26,$J26-SUM($I89:U89),U89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:V89)+V89>$J26,$J26-SUM($I89:V89),V89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:W89)+W89>$J26,$J26-SUM($I89:W89),W89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:X89)+X89>$J26,$J26-SUM($I89:X89),X89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:Y89)+Y89>$J26,$J26-SUM($I89:Y89),Y89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:Z89)+Z89>$J26,$J26-SUM($I89:Z89),Z89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:AA89)+AA89>$J26,$J26-SUM($I89:AA89),AA89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:AB89)+AB89>$J26,$J26-SUM($I89:AB89),AB89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:AC89)+AC89>$J26,$J26-SUM($I89:AC89),AC89)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I89:AD89)+AD89>$J26,$J26-SUM($I89:AD89),AD89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AE89)+AE89>$J26,$J26-SUM($I89:AE89),AE89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AF89)+AF89>$J26,$J26-SUM($I89:AF89),AF89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AG89)+AG89>$J26,$J26-SUM($I89:AG89),AG89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AH89)+AH89>$J26,$J26-SUM($I89:AH89),AH89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AI89)+AI89>$J26,$J26-SUM($I89:AI89),AI89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AJ89)+AJ89>$J26,$J26-SUM($I89:AJ89),AJ89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AK89)+AK89>$J26,$J26-SUM($I89:AK89),AK89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AL89)+AL89>$J26,$J26-SUM($I89:AL89),AL89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AM89)+AM89>$J26,$J26-SUM($I89:AM89),AM89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AN89)+AN89>$J26,$J26-SUM($I89:AN89),AN89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AO89)+AO89>$J26,$J26-SUM($I89:AO89),AO89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AP89)+AP89>$J26,$J26-SUM($I89:AP89),AP89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AQ89)+AQ89>$J26,$J26-SUM($I89:AQ89),AQ89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AR89)+AR89>$J26,$J26-SUM($I89:AR89),AR89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AS89)+AS89>$J26,$J26-SUM($I89:AS89),AS89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AT89)+AT89>$J26,$J26-SUM($I89:AT89),AT89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AU89)+AU89>$J26,$J26-SUM($I89:AU89),AU89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AV89)+AV89>$J26,$J26-SUM($I89:AV89),AV89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AW89)+AW89>$J26,$J26-SUM($I89:AW89),AW89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AX89)+AX89>$J26,$J26-SUM($I89:AX89),AX89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AY89)+AY89>$J26,$J26-SUM($I89:AY89),AY89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:AZ89)+AZ89>$J26,$J26-SUM($I89:AZ89),AZ89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BA89)+BA89>$J26,$J26-SUM($I89:BA89),BA89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BB89)+BB89>$J26,$J26-SUM($I89:BB89),BB89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BC89)+BC89>$J26,$J26-SUM($I89:BC89),BC89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BD89)+BD89>$J26,$J26-SUM($I89:BD89),BD89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BE89)+BE89>$J26,$J26-SUM($I89:BE89),BE89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BF89)+BF89>$J26,$J26-SUM($I89:BF89),BF89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BG89)+BG89>$J26,$J26-SUM($I89:BG89),BG89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BH89)+BH89>$J26,$J26-SUM($I89:BH89),BH89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BI89)+BI89>$J26,$J26-SUM($I89:BI89),BI89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BJ89)+BJ89>$J26,$J26-SUM($I89:BJ89),BJ89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BK89)+BK89>$J26,$J26-SUM($I89:BK89),BK89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BL89)+BL89>$J26,$J26-SUM($I89:BL89),BL89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BM89)+BM89>$J26,$J26-SUM($I89:BM89),BM89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BN89)+BN89>$J26,$J26-SUM($I89:BN89),BN89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BO89)+BO89>$J26,$J26-SUM($I89:BO89),BO89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BP89)+BP89>$J26,$J26-SUM($I89:BP89),BP89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BQ89)+BQ89>$J26,$J26-SUM($I89:BQ89),BQ89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BR89)+BR89>$J26,$J26-SUM($I89:BR89),BR89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BS89)+BS89>$J26,$J26-SUM($I89:BS89),BS89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BT89)+BT89>$J26,$J26-SUM($I89:BT89),BT89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BU89)+BU89>$J26,$J26-SUM($I89:BU89),BU89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BV89)+BV89>$J26,$J26-SUM($I89:BV89),BV89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BW89)+BW89>$J26,$J26-SUM($I89:BW89),BW89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BX89)+BX89>$J26,$J26-SUM($I89:BX89),BX89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BY89)+BY89>$J26,$J26-SUM($I89:BY89),BY89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:BZ89)+BZ89>$J26,$J26-SUM($I89:BZ89),BZ89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CA89)+CA89>$J26,$J26-SUM($I89:CA89),CA89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CB89)+CB89>$J26,$J26-SUM($I89:CB89),CB89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CC89)+CC89>$J26,$J26-SUM($I89:CC89),CC89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CD89)+CD89>$J26,$J26-SUM($I89:CD89),CD89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CE89)+CE89>$J26,$J26-SUM($I89:CE89),CE89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CF89)+CF89>$J26,$J26-SUM($I89:CF89),CF89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CG89)+CG89>$J26,$J26-SUM($I89:CG89),CG89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CH89)+CH89>$J26,$J26-SUM($I89:CH89),CH89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CI89)+CI89>$J26,$J26-SUM($I89:CI89),CI89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CJ89)+CJ89>$J26,$J26-SUM($I89:CJ89),CJ89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CK89)+CK89>$J26,$J26-SUM($I89:CK89),CK89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CL89)+CL89>$J26,$J26-SUM($I89:CL89),CL89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CM89)+CM89>$J26,$J26-SUM($I89:CM89),CM89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CN89)+CN89>$J26,$J26-SUM($I89:CN89),CN89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CO89)+CO89>$J26,$J26-SUM($I89:CO89),CO89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CP89)+CP89>$J26,$J26-SUM($I89:CP89),CP89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CQ89)+CQ89>$J26,$J26-SUM($I89:CQ89),CQ89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CR89)+CR89>$J26,$J26-SUM($I89:CR89),CR89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CS89)+CS89>$J26,$J26-SUM($I89:CS89),CS89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CT89)+CT89>$J26,$J26-SUM($I89:CT89),CT89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CU89)+CU89>$J26,$J26-SUM($I89:CU89),CU89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CV89)+CV89>$J26,$J26-SUM($I89:CV89),CV89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CW89)+CW89>$J26,$J26-SUM($I89:CW89),CW89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CX89)+CX89>$J26,$J26-SUM($I89:CX89),CX89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CY89)+CY89>$J26,$J26-SUM($I89:CY89),CY89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:CZ89)+CZ89>$J26,$J26-SUM($I89:CZ89),CZ89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:DA89)+DA89>$J26,$J26-SUM($I89:DA89),DA89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:DB89)+DB89>$J26,$J26-SUM($I89:DB89),DB89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:DC89)+DC89>$J26,$J26-SUM($I89:DC89),DC89)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I89:DD89)+DD89>$J26,$J26-SUM($I89:DD89),DD89)","v":-4.9960036108132044E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,null,{"$f":"J$27/$F90","v":0},{"$f":"IF(SUM($I90:K90)+K90>$J27,$J27-SUM($I90:K90),K90)","v":0},{"$f":"IF(SUM($I90:L90)+L90>$J27,$J27-SUM($I90:L90),L90)","v":0},{"$f":"IF(SUM($I90:M90)+M90>$J27,$J27-SUM($I90:M90),M90)","v":0},{"$f":"IF(SUM($I90:N90)+N90>$J27,$J27-SUM($I90:N90),N90)","v":0},{"$f":"IF(SUM($I90:O90)+O90>$J27,$J27-SUM($I90:O90),O90)","v":0},{"$f":"IF(SUM($I90:P90)+P90>$J27,$J27-SUM($I90:P90),P90)","v":0},{"$f":"IF(SUM($I90:Q90)+Q90>$J27,$J27-SUM($I90:Q90),Q90)","v":0},{"$f":"IF(SUM($I90:R90)+R90>$J27,$J27-SUM($I90:R90),R90)","v":0},{"$f":"IF(SUM($I90:S90)+S90>$J27,$J27-SUM($I90:S90),S90)","v":0},{"$f":"IF(SUM($I90:T90)+T90>$J27,$J27-SUM($I90:T90),T90)","v":0},{"$f":"IF(SUM($I90:U90)+U90>$J27,$J27-SUM($I90:U90),U90)","v":0},{"$f":"IF(SUM($I90:V90)+V90>$J27,$J27-SUM($I90:V90),V90)","v":0},{"$f":"IF(SUM($I90:W90)+W90>$J27,$J27-SUM($I90:W90),W90)","v":0},{"$f":"IF(SUM($I90:X90)+X90>$J27,$J27-SUM($I90:X90),X90)","v":0},{"$f":"IF(SUM($I90:Y90)+Y90>$J27,$J27-SUM($I90:Y90),Y90)","v":0},{"$f":"IF(SUM($I90:Z90)+Z90>$J27,$J27-SUM($I90:Z90),Z90)","v":0},{"$f":"IF(SUM($I90:AA90)+AA90>$J27,$J27-SUM($I90:AA90),AA90)","v":0},{"$f":"IF(SUM($I90:AB90)+AB90>$J27,$J27-SUM($I90:AB90),AB90)","v":0},{"$f":"IF(SUM($I90:AC90)+AC90>$J27,$J27-SUM($I90:AC90),AC90)","v":0},{"$f":"IF(SUM($I90:AD90)+AD90>$J27,$J27-SUM($I90:AD90),AD90)","v":0},{"$f":"IF(SUM($I90:AE90)+AE90>$J27,$J27-SUM($I90:AE90),AE90)","v":0},{"$f":"IF(SUM($I90:AF90)+AF90>$J27,$J27-SUM($I90:AF90),AF90)","v":0},{"$f":"IF(SUM($I90:AG90)+AG90>$J27,$J27-SUM($I90:AG90),AG90)","v":0},{"$f":"IF(SUM($I90:AH90)+AH90>$J27,$J27-SUM($I90:AH90),AH90)","v":0},{"$f":"IF(SUM($I90:AI90)+AI90>$J27,$J27-SUM($I90:AI90),AI90)","v":0},{"$f":"IF(SUM($I90:AJ90)+AJ90>$J27,$J27-SUM($I90:AJ90),AJ90)","v":0},{"$f":"IF(SUM($I90:AK90)+AK90>$J27,$J27-SUM($I90:AK90),AK90)","v":0},{"$f":"IF(SUM($I90:AL90)+AL90>$J27,$J27-SUM($I90:AL90),AL90)","v":0},{"$f":"IF(SUM($I90:AM90)+AM90>$J27,$J27-SUM($I90:AM90),AM90)","v":0},{"$f":"IF(SUM($I90:AN90)+AN90>$J27,$J27-SUM($I90:AN90),AN90)","v":0},{"$f":"IF(SUM($I90:AO90)+AO90>$J27,$J27-SUM($I90:AO90),AO90)","v":0},{"$f":"IF(SUM($I90:AP90)+AP90>$J27,$J27-SUM($I90:AP90),AP90)","v":0},{"$f":"IF(SUM($I90:AQ90)+AQ90>$J27,$J27-SUM($I90:AQ90),AQ90)","v":0},{"$f":"IF(SUM($I90:AR90)+AR90>$J27,$J27-SUM($I90:AR90),AR90)","v":0},{"$f":"IF(SUM($I90:AS90)+AS90>$J27,$J27-SUM($I90:AS90),AS90)","v":0},{"$f":"IF(SUM($I90:AT90)+AT90>$J27,$J27-SUM($I90:AT90),AT90)","v":0},{"$f":"IF(SUM($I90:AU90)+AU90>$J27,$J27-SUM($I90:AU90),AU90)","v":0},{"$f":"IF(SUM($I90:AV90)+AV90>$J27,$J27-SUM($I90:AV90),AV90)","v":0},{"$f":"IF(SUM($I90:AW90)+AW90>$J27,$J27-SUM($I90:AW90),AW90)","v":0},{"$f":"IF(SUM($I90:AX90)+AX90>$J27,$J27-SUM($I90:AX90),AX90)","v":0},{"$f":"IF(SUM($I90:AY90)+AY90>$J27,$J27-SUM($I90:AY90),AY90)","v":0},{"$f":"IF(SUM($I90:AZ90)+AZ90>$J27,$J27-SUM($I90:AZ90),AZ90)","v":0},{"$f":"IF(SUM($I90:BA90)+BA90>$J27,$J27-SUM($I90:BA90),BA90)","v":0},{"$f":"IF(SUM($I90:BB90)+BB90>$J27,$J27-SUM($I90:BB90),BB90)","v":0},{"$f":"IF(SUM($I90:BC90)+BC90>$J27,$J27-SUM($I90:BC90),BC90)","v":0},{"$f":"IF(SUM($I90:BD90)+BD90>$J27,$J27-SUM($I90:BD90),BD90)","v":0},{"$f":"IF(SUM($I90:BE90)+BE90>$J27,$J27-SUM($I90:BE90),BE90)","v":0},{"$f":"IF(SUM($I90:BF90)+BF90>$J27,$J27-SUM($I90:BF90),BF90)","v":0},{"$f":"IF(SUM($I90:BG90)+BG90>$J27,$J27-SUM($I90:BG90),BG90)","v":0},{"$f":"IF(SUM($I90:BH90)+BH90>$J27,$J27-SUM($I90:BH90),BH90)","v":0},{"$f":"IF(SUM($I90:BI90)+BI90>$J27,$J27-SUM($I90:BI90),BI90)","v":0},{"$f":"IF(SUM($I90:BJ90)+BJ90>$J27,$J27-SUM($I90:BJ90),BJ90)","v":0},{"$f":"IF(SUM($I90:BK90)+BK90>$J27,$J27-SUM($I90:BK90),BK90)","v":0},{"$f":"IF(SUM($I90:BL90)+BL90>$J27,$J27-SUM($I90:BL90),BL90)","v":0},{"$f":"IF(SUM($I90:BM90)+BM90>$J27,$J27-SUM($I90:BM90),BM90)","v":0},{"$f":"IF(SUM($I90:BN90)+BN90>$J27,$J27-SUM($I90:BN90),BN90)","v":0},{"$f":"IF(SUM($I90:BO90)+BO90>$J27,$J27-SUM($I90:BO90),BO90)","v":0},{"$f":"IF(SUM($I90:BP90)+BP90>$J27,$J27-SUM($I90:BP90),BP90)","v":0},{"$f":"IF(SUM($I90:BQ90)+BQ90>$J27,$J27-SUM($I90:BQ90),BQ90)","v":0},{"$f":"IF(SUM($I90:BR90)+BR90>$J27,$J27-SUM($I90:BR90),BR90)","v":0},{"$f":"IF(SUM($I90:BS90)+BS90>$J27,$J27-SUM($I90:BS90),BS90)","v":0},{"$f":"IF(SUM($I90:BT90)+BT90>$J27,$J27-SUM($I90:BT90),BT90)","v":0},{"$f":"IF(SUM($I90:BU90)+BU90>$J27,$J27-SUM($I90:BU90),BU90)","v":0},{"$f":"IF(SUM($I90:BV90)+BV90>$J27,$J27-SUM($I90:BV90),BV90)","v":0},{"$f":"IF(SUM($I90:BW90)+BW90>$J27,$J27-SUM($I90:BW90),BW90)","v":0},{"$f":"IF(SUM($I90:BX90)+BX90>$J27,$J27-SUM($I90:BX90),BX90)","v":0},{"$f":"IF(SUM($I90:BY90)+BY90>$J27,$J27-SUM($I90:BY90),BY90)","v":0},{"$f":"IF(SUM($I90:BZ90)+BZ90>$J27,$J27-SUM($I90:BZ90),BZ90)","v":0},{"$f":"IF(SUM($I90:CA90)+CA90>$J27,$J27-SUM($I90:CA90),CA90)","v":0},{"$f":"IF(SUM($I90:CB90)+CB90>$J27,$J27-SUM($I90:CB90),CB90)","v":0},{"$f":"IF(SUM($I90:CC90)+CC90>$J27,$J27-SUM($I90:CC90),CC90)","v":0},{"$f":"IF(SUM($I90:CD90)+CD90>$J27,$J27-SUM($I90:CD90),CD90)","v":0},{"$f":"IF(SUM($I90:CE90)+CE90>$J27,$J27-SUM($I90:CE90),CE90)","v":0},{"$f":"IF(SUM($I90:CF90)+CF90>$J27,$J27-SUM($I90:CF90),CF90)","v":0},{"$f":"IF(SUM($I90:CG90)+CG90>$J27,$J27-SUM($I90:CG90),CG90)","v":0},{"$f":"IF(SUM($I90:CH90)+CH90>$J27,$J27-SUM($I90:CH90),CH90)","v":0},{"$f":"IF(SUM($I90:CI90)+CI90>$J27,$J27-SUM($I90:CI90),CI90)","v":0},{"$f":"IF(SUM($I90:CJ90)+CJ90>$J27,$J27-SUM($I90:CJ90),CJ90)","v":0},{"$f":"IF(SUM($I90:CK90)+CK90>$J27,$J27-SUM($I90:CK90),CK90)","v":0},{"$f":"IF(SUM($I90:CL90)+CL90>$J27,$J27-SUM($I90:CL90),CL90)","v":0},{"$f":"IF(SUM($I90:CM90)+CM90>$J27,$J27-SUM($I90:CM90),CM90)","v":0},{"$f":"IF(SUM($I90:CN90)+CN90>$J27,$J27-SUM($I90:CN90),CN90)","v":0},{"$f":"IF(SUM($I90:CO90)+CO90>$J27,$J27-SUM($I90:CO90),CO90)","v":0},{"$f":"IF(SUM($I90:CP90)+CP90>$J27,$J27-SUM($I90:CP90),CP90)","v":0},{"$f":"IF(SUM($I90:CQ90)+CQ90>$J27,$J27-SUM($I90:CQ90),CQ90)","v":0},{"$f":"IF(SUM($I90:CR90)+CR90>$J27,$J27-SUM($I90:CR90),CR90)","v":0},{"$f":"IF(SUM($I90:CS90)+CS90>$J27,$J27-SUM($I90:CS90),CS90)","v":0},{"$f":"IF(SUM($I90:CT90)+CT90>$J27,$J27-SUM($I90:CT90),CT90)","v":0},{"$f":"IF(SUM($I90:CU90)+CU90>$J27,$J27-SUM($I90:CU90),CU90)","v":0},{"$f":"IF(SUM($I90:CV90)+CV90>$J27,$J27-SUM($I90:CV90),CV90)","v":0},{"$f":"IF(SUM($I90:CW90)+CW90>$J27,$J27-SUM($I90:CW90),CW90)","v":0},{"$f":"IF(SUM($I90:CX90)+CX90>$J27,$J27-SUM($I90:CX90),CX90)","v":0},{"$f":"IF(SUM($I90:CY90)+CY90>$J27,$J27-SUM($I90:CY90),CY90)","v":0},{"$f":"IF(SUM($I90:CZ90)+CZ90>$J27,$J27-SUM($I90:CZ90),CZ90)","v":0},{"$f":"IF(SUM($I90:DA90)+DA90>$J27,$J27-SUM($I90:DA90),DA90)","v":0},{"$f":"IF(SUM($I90:DB90)+DB90>$J27,$J27-SUM($I90:DB90),DB90)","v":0},{"$f":"IF(SUM($I90:DC90)+DC90>$J27,$J27-SUM($I90:DC90),DC90)","v":0},{"$f":"IF(SUM($I90:DD90)+DD90>$J27,$J27-SUM($I90:DD90),DD90)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,null,{"$f":"J$28/$F91","v":0},{"$f":"IF(SUM($I91:K91)+K91>$J28,$J28-SUM($I91:K91),K91)","v":0},{"$f":"IF(SUM($I91:L91)+L91>$J28,$J28-SUM($I91:L91),L91)","v":0},{"$f":"IF(SUM($I91:M91)+M91>$J28,$J28-SUM($I91:M91),M91)","v":0},{"$f":"IF(SUM($I91:N91)+N91>$J28,$J28-SUM($I91:N91),N91)","v":0},{"$f":"IF(SUM($I91:O91)+O91>$J28,$J28-SUM($I91:O91),O91)","v":0},{"$f":"IF(SUM($I91:P91)+P91>$J28,$J28-SUM($I91:P91),P91)","v":0},{"$f":"IF(SUM($I91:Q91)+Q91>$J28,$J28-SUM($I91:Q91),Q91)","v":0},{"$f":"IF(SUM($I91:R91)+R91>$J28,$J28-SUM($I91:R91),R91)","v":0},{"$f":"IF(SUM($I91:S91)+S91>$J28,$J28-SUM($I91:S91),S91)","v":0},{"$f":"IF(SUM($I91:T91)+T91>$J28,$J28-SUM($I91:T91),T91)","v":0},{"$f":"IF(SUM($I91:U91)+U91>$J28,$J28-SUM($I91:U91),U91)","v":0},{"$f":"IF(SUM($I91:V91)+V91>$J28,$J28-SUM($I91:V91),V91)","v":0},{"$f":"IF(SUM($I91:W91)+W91>$J28,$J28-SUM($I91:W91),W91)","v":0},{"$f":"IF(SUM($I91:X91)+X91>$J28,$J28-SUM($I91:X91),X91)","v":0},{"$f":"IF(SUM($I91:Y91)+Y91>$J28,$J28-SUM($I91:Y91),Y91)","v":0},{"$f":"IF(SUM($I91:Z91)+Z91>$J28,$J28-SUM($I91:Z91),Z91)","v":0},{"$f":"IF(SUM($I91:AA91)+AA91>$J28,$J28-SUM($I91:AA91),AA91)","v":0},{"$f":"IF(SUM($I91:AB91)+AB91>$J28,$J28-SUM($I91:AB91),AB91)","v":0},{"$f":"IF(SUM($I91:AC91)+AC91>$J28,$J28-SUM($I91:AC91),AC91)","v":0},{"$f":"IF(SUM($I91:AD91)+AD91>$J28,$J28-SUM($I91:AD91),AD91)","v":0},{"$f":"IF(SUM($I91:AE91)+AE91>$J28,$J28-SUM($I91:AE91),AE91)","v":0},{"$f":"IF(SUM($I91:AF91)+AF91>$J28,$J28-SUM($I91:AF91),AF91)","v":0},{"$f":"IF(SUM($I91:AG91)+AG91>$J28,$J28-SUM($I91:AG91),AG91)","v":0},{"$f":"IF(SUM($I91:AH91)+AH91>$J28,$J28-SUM($I91:AH91),AH91)","v":0},{"$f":"IF(SUM($I91:AI91)+AI91>$J28,$J28-SUM($I91:AI91),AI91)","v":0},{"$f":"IF(SUM($I91:AJ91)+AJ91>$J28,$J28-SUM($I91:AJ91),AJ91)","v":0},{"$f":"IF(SUM($I91:AK91)+AK91>$J28,$J28-SUM($I91:AK91),AK91)","v":0},{"$f":"IF(SUM($I91:AL91)+AL91>$J28,$J28-SUM($I91:AL91),AL91)","v":0},{"$f":"IF(SUM($I91:AM91)+AM91>$J28,$J28-SUM($I91:AM91),AM91)","v":0},{"$f":"IF(SUM($I91:AN91)+AN91>$J28,$J28-SUM($I91:AN91),AN91)","v":0},{"$f":"IF(SUM($I91:AO91)+AO91>$J28,$J28-SUM($I91:AO91),AO91)","v":0},{"$f":"IF(SUM($I91:AP91)+AP91>$J28,$J28-SUM($I91:AP91),AP91)","v":0},{"$f":"IF(SUM($I91:AQ91)+AQ91>$J28,$J28-SUM($I91:AQ91),AQ91)","v":0},{"$f":"IF(SUM($I91:AR91)+AR91>$J28,$J28-SUM($I91:AR91),AR91)","v":0},{"$f":"IF(SUM($I91:AS91)+AS91>$J28,$J28-SUM($I91:AS91),AS91)","v":0},{"$f":"IF(SUM($I91:AT91)+AT91>$J28,$J28-SUM($I91:AT91),AT91)","v":0},{"$f":"IF(SUM($I91:AU91)+AU91>$J28,$J28-SUM($I91:AU91),AU91)","v":0},{"$f":"IF(SUM($I91:AV91)+AV91>$J28,$J28-SUM($I91:AV91),AV91)","v":0},{"$f":"IF(SUM($I91:AW91)+AW91>$J28,$J28-SUM($I91:AW91),AW91)","v":0},{"$f":"IF(SUM($I91:AX91)+AX91>$J28,$J28-SUM($I91:AX91),AX91)","v":0},{"$f":"IF(SUM($I91:AY91)+AY91>$J28,$J28-SUM($I91:AY91),AY91)","v":0},{"$f":"IF(SUM($I91:AZ91)+AZ91>$J28,$J28-SUM($I91:AZ91),AZ91)","v":0},{"$f":"IF(SUM($I91:BA91)+BA91>$J28,$J28-SUM($I91:BA91),BA91)","v":0},{"$f":"IF(SUM($I91:BB91)+BB91>$J28,$J28-SUM($I91:BB91),BB91)","v":0},{"$f":"IF(SUM($I91:BC91)+BC91>$J28,$J28-SUM($I91:BC91),BC91)","v":0},{"$f":"IF(SUM($I91:BD91)+BD91>$J28,$J28-SUM($I91:BD91),BD91)","v":0},{"$f":"IF(SUM($I91:BE91)+BE91>$J28,$J28-SUM($I91:BE91),BE91)","v":0},{"$f":"IF(SUM($I91:BF91)+BF91>$J28,$J28-SUM($I91:BF91),BF91)","v":0},{"$f":"IF(SUM($I91:BG91)+BG91>$J28,$J28-SUM($I91:BG91),BG91)","v":0},{"$f":"IF(SUM($I91:BH91)+BH91>$J28,$J28-SUM($I91:BH91),BH91)","v":0},{"$f":"IF(SUM($I91:BI91)+BI91>$J28,$J28-SUM($I91:BI91),BI91)","v":0},{"$f":"IF(SUM($I91:BJ91)+BJ91>$J28,$J28-SUM($I91:BJ91),BJ91)","v":0},{"$f":"IF(SUM($I91:BK91)+BK91>$J28,$J28-SUM($I91:BK91),BK91)","v":0},{"$f":"IF(SUM($I91:BL91)+BL91>$J28,$J28-SUM($I91:BL91),BL91)","v":0},{"$f":"IF(SUM($I91:BM91)+BM91>$J28,$J28-SUM($I91:BM91),BM91)","v":0},{"$f":"IF(SUM($I91:BN91)+BN91>$J28,$J28-SUM($I91:BN91),BN91)","v":0},{"$f":"IF(SUM($I91:BO91)+BO91>$J28,$J28-SUM($I91:BO91),BO91)","v":0},{"$f":"IF(SUM($I91:BP91)+BP91>$J28,$J28-SUM($I91:BP91),BP91)","v":0},{"$f":"IF(SUM($I91:BQ91)+BQ91>$J28,$J28-SUM($I91:BQ91),BQ91)","v":0},{"$f":"IF(SUM($I91:BR91)+BR91>$J28,$J28-SUM($I91:BR91),BR91)","v":0},{"$f":"IF(SUM($I91:BS91)+BS91>$J28,$J28-SUM($I91:BS91),BS91)","v":0},{"$f":"IF(SUM($I91:BT91)+BT91>$J28,$J28-SUM($I91:BT91),BT91)","v":0},{"$f":"IF(SUM($I91:BU91)+BU91>$J28,$J28-SUM($I91:BU91),BU91)","v":0},{"$f":"IF(SUM($I91:BV91)+BV91>$J28,$J28-SUM($I91:BV91),BV91)","v":0},{"$f":"IF(SUM($I91:BW91)+BW91>$J28,$J28-SUM($I91:BW91),BW91)","v":0},{"$f":"IF(SUM($I91:BX91)+BX91>$J28,$J28-SUM($I91:BX91),BX91)","v":0},{"$f":"IF(SUM($I91:BY91)+BY91>$J28,$J28-SUM($I91:BY91),BY91)","v":0},{"$f":"IF(SUM($I91:BZ91)+BZ91>$J28,$J28-SUM($I91:BZ91),BZ91)","v":0},{"$f":"IF(SUM($I91:CA91)+CA91>$J28,$J28-SUM($I91:CA91),CA91)","v":0},{"$f":"IF(SUM($I91:CB91)+CB91>$J28,$J28-SUM($I91:CB91),CB91)","v":0},{"$f":"IF(SUM($I91:CC91)+CC91>$J28,$J28-SUM($I91:CC91),CC91)","v":0},{"$f":"IF(SUM($I91:CD91)+CD91>$J28,$J28-SUM($I91:CD91),CD91)","v":0},{"$f":"IF(SUM($I91:CE91)+CE91>$J28,$J28-SUM($I91:CE91),CE91)","v":0},{"$f":"IF(SUM($I91:CF91)+CF91>$J28,$J28-SUM($I91:CF91),CF91)","v":0},{"$f":"IF(SUM($I91:CG91)+CG91>$J28,$J28-SUM($I91:CG91),CG91)","v":0},{"$f":"IF(SUM($I91:CH91)+CH91>$J28,$J28-SUM($I91:CH91),CH91)","v":0},{"$f":"IF(SUM($I91:CI91)+CI91>$J28,$J28-SUM($I91:CI91),CI91)","v":0},{"$f":"IF(SUM($I91:CJ91)+CJ91>$J28,$J28-SUM($I91:CJ91),CJ91)","v":0},{"$f":"IF(SUM($I91:CK91)+CK91>$J28,$J28-SUM($I91:CK91),CK91)","v":0},{"$f":"IF(SUM($I91:CL91)+CL91>$J28,$J28-SUM($I91:CL91),CL91)","v":0},{"$f":"IF(SUM($I91:CM91)+CM91>$J28,$J28-SUM($I91:CM91),CM91)","v":0},{"$f":"IF(SUM($I91:CN91)+CN91>$J28,$J28-SUM($I91:CN91),CN91)","v":0},{"$f":"IF(SUM($I91:CO91)+CO91>$J28,$J28-SUM($I91:CO91),CO91)","v":0},{"$f":"IF(SUM($I91:CP91)+CP91>$J28,$J28-SUM($I91:CP91),CP91)","v":0},{"$f":"IF(SUM($I91:CQ91)+CQ91>$J28,$J28-SUM($I91:CQ91),CQ91)","v":0},{"$f":"IF(SUM($I91:CR91)+CR91>$J28,$J28-SUM($I91:CR91),CR91)","v":0},{"$f":"IF(SUM($I91:CS91)+CS91>$J28,$J28-SUM($I91:CS91),CS91)","v":0},{"$f":"IF(SUM($I91:CT91)+CT91>$J28,$J28-SUM($I91:CT91),CT91)","v":0},{"$f":"IF(SUM($I91:CU91)+CU91>$J28,$J28-SUM($I91:CU91),CU91)","v":0},{"$f":"IF(SUM($I91:CV91)+CV91>$J28,$J28-SUM($I91:CV91),CV91)","v":0},{"$f":"IF(SUM($I91:CW91)+CW91>$J28,$J28-SUM($I91:CW91),CW91)","v":0},{"$f":"IF(SUM($I91:CX91)+CX91>$J28,$J28-SUM($I91:CX91),CX91)","v":0},{"$f":"IF(SUM($I91:CY91)+CY91>$J28,$J28-SUM($I91:CY91),CY91)","v":0},{"$f":"IF(SUM($I91:CZ91)+CZ91>$J28,$J28-SUM($I91:CZ91),CZ91)","v":0},{"$f":"IF(SUM($I91:DA91)+DA91>$J28,$J28-SUM($I91:DA91),DA91)","v":0},{"$f":"IF(SUM($I91:DB91)+DB91>$J28,$J28-SUM($I91:DB91),DB91)","v":0},{"$f":"IF(SUM($I91:DC91)+DC91>$J28,$J28-SUM($I91:DC91),DC91)","v":0},{"$f":"IF(SUM($I91:DD91)+DD91>$J28,$J28-SUM($I91:DD91),DD91)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,null,{"$f":"J$29/$F92","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:K92)+K92>$J29,$J29-SUM($I92:K92),K92)","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:L92)+L92>$J29,$J29-SUM($I92:L92),L92)","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:M92)+M92>$J29,$J29-SUM($I92:M92),M92)","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:N92)+N92>$J29,$J29-SUM($I92:N92),N92)","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:O92)+O92>$J29,$J29-SUM($I92:O92),O92)","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:P92)+P92>$J29,$J29-SUM($I92:P92),P92)","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:Q92)+Q92>$J29,$J29-SUM($I92:Q92),Q92)","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:R92)+R92>$J29,$J29-SUM($I92:R92),R92)","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:S92)+S92>$J29,$J29-SUM($I92:S92),S92)","v":2.3211999999999998E-3},{"$f":"IF(SUM($I92:T92)+T92>$J29,$J29-SUM($I92:T92),T92)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I92:U92)+U92>$J29,$J29-SUM($I92:U92),U92)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I92:V92)+V92>$J29,$J29-SUM($I92:V92),V92)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I92:W92)+W92>$J29,$J29-SUM($I92:W92),W92)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I92:X92)+X92>$J29,$J29-SUM($I92:X92),X92)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I92:Y92)+Y92>$J29,$J29-SUM($I92:Y92),Y92)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I92:Z92)+Z92>$J29,$J29-SUM($I92:Z92),Z92)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I92:AA92)+AA92>$J29,$J29-SUM($I92:AA92),AA92)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I92:AB92)+AB92>$J29,$J29-SUM($I92:AB92),AB92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AC92)+AC92>$J29,$J29-SUM($I92:AC92),AC92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AD92)+AD92>$J29,$J29-SUM($I92:AD92),AD92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AE92)+AE92>$J29,$J29-SUM($I92:AE92),AE92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AF92)+AF92>$J29,$J29-SUM($I92:AF92),AF92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AG92)+AG92>$J29,$J29-SUM($I92:AG92),AG92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AH92)+AH92>$J29,$J29-SUM($I92:AH92),AH92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AI92)+AI92>$J29,$J29-SUM($I92:AI92),AI92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AJ92)+AJ92>$J29,$J29-SUM($I92:AJ92),AJ92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AK92)+AK92>$J29,$J29-SUM($I92:AK92),AK92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AL92)+AL92>$J29,$J29-SUM($I92:AL92),AL92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AM92)+AM92>$J29,$J29-SUM($I92:AM92),AM92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AN92)+AN92>$J29,$J29-SUM($I92:AN92),AN92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AO92)+AO92>$J29,$J29-SUM($I92:AO92),AO92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AP92)+AP92>$J29,$J29-SUM($I92:AP92),AP92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AQ92)+AQ92>$J29,$J29-SUM($I92:AQ92),AQ92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AR92)+AR92>$J29,$J29-SUM($I92:AR92),AR92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AS92)+AS92>$J29,$J29-SUM($I92:AS92),AS92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AT92)+AT92>$J29,$J29-SUM($I92:AT92),AT92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AU92)+AU92>$J29,$J29-SUM($I92:AU92),AU92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AV92)+AV92>$J29,$J29-SUM($I92:AV92),AV92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AW92)+AW92>$J29,$J29-SUM($I92:AW92),AW92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AX92)+AX92>$J29,$J29-SUM($I92:AX92),AX92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AY92)+AY92>$J29,$J29-SUM($I92:AY92),AY92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:AZ92)+AZ92>$J29,$J29-SUM($I92:AZ92),AZ92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BA92)+BA92>$J29,$J29-SUM($I92:BA92),BA92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BB92)+BB92>$J29,$J29-SUM($I92:BB92),BB92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BC92)+BC92>$J29,$J29-SUM($I92:BC92),BC92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BD92)+BD92>$J29,$J29-SUM($I92:BD92),BD92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BE92)+BE92>$J29,$J29-SUM($I92:BE92),BE92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BF92)+BF92>$J29,$J29-SUM($I92:BF92),BF92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BG92)+BG92>$J29,$J29-SUM($I92:BG92),BG92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BH92)+BH92>$J29,$J29-SUM($I92:BH92),BH92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BI92)+BI92>$J29,$J29-SUM($I92:BI92),BI92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BJ92)+BJ92>$J29,$J29-SUM($I92:BJ92),BJ92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BK92)+BK92>$J29,$J29-SUM($I92:BK92),BK92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BL92)+BL92>$J29,$J29-SUM($I92:BL92),BL92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BM92)+BM92>$J29,$J29-SUM($I92:BM92),BM92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BN92)+BN92>$J29,$J29-SUM($I92:BN92),BN92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BO92)+BO92>$J29,$J29-SUM($I92:BO92),BO92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BP92)+BP92>$J29,$J29-SUM($I92:BP92),BP92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BQ92)+BQ92>$J29,$J29-SUM($I92:BQ92),BQ92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BR92)+BR92>$J29,$J29-SUM($I92:BR92),BR92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BS92)+BS92>$J29,$J29-SUM($I92:BS92),BS92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BT92)+BT92>$J29,$J29-SUM($I92:BT92),BT92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BU92)+BU92>$J29,$J29-SUM($I92:BU92),BU92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BV92)+BV92>$J29,$J29-SUM($I92:BV92),BV92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BW92)+BW92>$J29,$J29-SUM($I92:BW92),BW92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BX92)+BX92>$J29,$J29-SUM($I92:BX92),BX92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BY92)+BY92>$J29,$J29-SUM($I92:BY92),BY92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:BZ92)+BZ92>$J29,$J29-SUM($I92:BZ92),BZ92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CA92)+CA92>$J29,$J29-SUM($I92:CA92),CA92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CB92)+CB92>$J29,$J29-SUM($I92:CB92),CB92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CC92)+CC92>$J29,$J29-SUM($I92:CC92),CC92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CD92)+CD92>$J29,$J29-SUM($I92:CD92),CD92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CE92)+CE92>$J29,$J29-SUM($I92:CE92),CE92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CF92)+CF92>$J29,$J29-SUM($I92:CF92),CF92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CG92)+CG92>$J29,$J29-SUM($I92:CG92),CG92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CH92)+CH92>$J29,$J29-SUM($I92:CH92),CH92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CI92)+CI92>$J29,$J29-SUM($I92:CI92),CI92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CJ92)+CJ92>$J29,$J29-SUM($I92:CJ92),CJ92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CK92)+CK92>$J29,$J29-SUM($I92:CK92),CK92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CL92)+CL92>$J29,$J29-SUM($I92:CL92),CL92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CM92)+CM92>$J29,$J29-SUM($I92:CM92),CM92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CN92)+CN92>$J29,$J29-SUM($I92:CN92),CN92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CO92)+CO92>$J29,$J29-SUM($I92:CO92),CO92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CP92)+CP92>$J29,$J29-SUM($I92:CP92),CP92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CQ92)+CQ92>$J29,$J29-SUM($I92:CQ92),CQ92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CR92)+CR92>$J29,$J29-SUM($I92:CR92),CR92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CS92)+CS92>$J29,$J29-SUM($I92:CS92),CS92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CT92)+CT92>$J29,$J29-SUM($I92:CT92),CT92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CU92)+CU92>$J29,$J29-SUM($I92:CU92),CU92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CV92)+CV92>$J29,$J29-SUM($I92:CV92),CV92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CW92)+CW92>$J29,$J29-SUM($I92:CW92),CW92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CX92)+CX92>$J29,$J29-SUM($I92:CX92),CX92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CY92)+CY92>$J29,$J29-SUM($I92:CY92),CY92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:CZ92)+CZ92>$J29,$J29-SUM($I92:CZ92),CZ92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:DA92)+DA92>$J29,$J29-SUM($I92:DA92),DA92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:DB92)+DB92>$J29,$J29-SUM($I92:DB92),DB92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:DC92)+DC92>$J29,$J29-SUM($I92:DC92),DC92)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I92:DD92)+DD92>$J29,$J29-SUM($I92:DD92),DD92)","v":-4.8572257327350599E-17}]
[]
[null,"Depreciation:  2012 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,null,null,{"$f":"K$22/$F96","v":0},{"$f":"IF(SUM($I96:L96)+L96>$K22,$K22-SUM($I96:L96),L96)","v":0},{"$f":"IF(SUM($I96:M96)+M96>$K22,$K22-SUM($I96:M96),M96)","v":0},{"$f":"IF(SUM($I96:N96)+N96>$K22,$K22-SUM($I96:N96),N96)","v":0},{"$f":"IF(SUM($I96:O96)+O96>$K22,$K22-SUM($I96:O96),O96)","v":0},{"$f":"IF(SUM($I96:P96)+P96>$K22,$K22-SUM($I96:P96),P96)","v":0},{"$f":"IF(SUM($I96:Q96)+Q96>$K22,$K22-SUM($I96:Q96),Q96)","v":0},{"$f":"IF(SUM($I96:R96)+R96>$K22,$K22-SUM($I96:R96),R96)","v":0},{"$f":"IF(SUM($I96:S96)+S96>$K22,$K22-SUM($I96:S96),S96)","v":0},{"$f":"IF(SUM($I96:T96)+T96>$K22,$K22-SUM($I96:T96),T96)","v":0},{"$f":"IF(SUM($I96:U96)+U96>$K22,$K22-SUM($I96:U96),U96)","v":0},{"$f":"IF(SUM($I96:V96)+V96>$K22,$K22-SUM($I96:V96),V96)","v":0},{"$f":"IF(SUM($I96:W96)+W96>$K22,$K22-SUM($I96:W96),W96)","v":0},{"$f":"IF(SUM($I96:X96)+X96>$K22,$K22-SUM($I96:X96),X96)","v":0},{"$f":"IF(SUM($I96:Y96)+Y96>$K22,$K22-SUM($I96:Y96),Y96)","v":0},{"$f":"IF(SUM($I96:Z96)+Z96>$K22,$K22-SUM($I96:Z96),Z96)","v":0},{"$f":"IF(SUM($I96:AA96)+AA96>$K22,$K22-SUM($I96:AA96),AA96)","v":0},{"$f":"IF(SUM($I96:AB96)+AB96>$K22,$K22-SUM($I96:AB96),AB96)","v":0},{"$f":"IF(SUM($I96:AC96)+AC96>$K22,$K22-SUM($I96:AC96),AC96)","v":0},{"$f":"IF(SUM($I96:AD96)+AD96>$K22,$K22-SUM($I96:AD96),AD96)","v":0},{"$f":"IF(SUM($I96:AE96)+AE96>$K22,$K22-SUM($I96:AE96),AE96)","v":0},{"$f":"IF(SUM($I96:AF96)+AF96>$K22,$K22-SUM($I96:AF96),AF96)","v":0},{"$f":"IF(SUM($I96:AG96)+AG96>$K22,$K22-SUM($I96:AG96),AG96)","v":0},{"$f":"IF(SUM($I96:AH96)+AH96>$K22,$K22-SUM($I96:AH96),AH96)","v":0},{"$f":"IF(SUM($I96:AI96)+AI96>$K22,$K22-SUM($I96:AI96),AI96)","v":0},{"$f":"IF(SUM($I96:AJ96)+AJ96>$K22,$K22-SUM($I96:AJ96),AJ96)","v":0},{"$f":"IF(SUM($I96:AK96)+AK96>$K22,$K22-SUM($I96:AK96),AK96)","v":0},{"$f":"IF(SUM($I96:AL96)+AL96>$K22,$K22-SUM($I96:AL96),AL96)","v":0},{"$f":"IF(SUM($I96:AM96)+AM96>$K22,$K22-SUM($I96:AM96),AM96)","v":0},{"$f":"IF(SUM($I96:AN96)+AN96>$K22,$K22-SUM($I96:AN96),AN96)","v":0},{"$f":"IF(SUM($I96:AO96)+AO96>$K22,$K22-SUM($I96:AO96),AO96)","v":0},{"$f":"IF(SUM($I96:AP96)+AP96>$K22,$K22-SUM($I96:AP96),AP96)","v":0},{"$f":"IF(SUM($I96:AQ96)+AQ96>$K22,$K22-SUM($I96:AQ96),AQ96)","v":0},{"$f":"IF(SUM($I96:AR96)+AR96>$K22,$K22-SUM($I96:AR96),AR96)","v":0},{"$f":"IF(SUM($I96:AS96)+AS96>$K22,$K22-SUM($I96:AS96),AS96)","v":0},{"$f":"IF(SUM($I96:AT96)+AT96>$K22,$K22-SUM($I96:AT96),AT96)","v":0},{"$f":"IF(SUM($I96:AU96)+AU96>$K22,$K22-SUM($I96:AU96),AU96)","v":0},{"$f":"IF(SUM($I96:AV96)+AV96>$K22,$K22-SUM($I96:AV96),AV96)","v":0},{"$f":"IF(SUM($I96:AW96)+AW96>$K22,$K22-SUM($I96:AW96),AW96)","v":0},{"$f":"IF(SUM($I96:AX96)+AX96>$K22,$K22-SUM($I96:AX96),AX96)","v":0},{"$f":"IF(SUM($I96:AY96)+AY96>$K22,$K22-SUM($I96:AY96),AY96)","v":0},{"$f":"IF(SUM($I96:AZ96)+AZ96>$K22,$K22-SUM($I96:AZ96),AZ96)","v":0},{"$f":"IF(SUM($I96:BA96)+BA96>$K22,$K22-SUM($I96:BA96),BA96)","v":0},{"$f":"IF(SUM($I96:BB96)+BB96>$K22,$K22-SUM($I96:BB96),BB96)","v":0},{"$f":"IF(SUM($I96:BC96)+BC96>$K22,$K22-SUM($I96:BC96),BC96)","v":0},{"$f":"IF(SUM($I96:BD96)+BD96>$K22,$K22-SUM($I96:BD96),BD96)","v":0},{"$f":"IF(SUM($I96:BE96)+BE96>$K22,$K22-SUM($I96:BE96),BE96)","v":0},{"$f":"IF(SUM($I96:BF96)+BF96>$K22,$K22-SUM($I96:BF96),BF96)","v":0},{"$f":"IF(SUM($I96:BG96)+BG96>$K22,$K22-SUM($I96:BG96),BG96)","v":0},{"$f":"IF(SUM($I96:BH96)+BH96>$K22,$K22-SUM($I96:BH96),BH96)","v":0},{"$f":"IF(SUM($I96:BI96)+BI96>$K22,$K22-SUM($I96:BI96),BI96)","v":0},{"$f":"IF(SUM($I96:BJ96)+BJ96>$K22,$K22-SUM($I96:BJ96),BJ96)","v":0},{"$f":"IF(SUM($I96:BK96)+BK96>$K22,$K22-SUM($I96:BK96),BK96)","v":0},{"$f":"IF(SUM($I96:BL96)+BL96>$K22,$K22-SUM($I96:BL96),BL96)","v":0},{"$f":"IF(SUM($I96:BM96)+BM96>$K22,$K22-SUM($I96:BM96),BM96)","v":0},{"$f":"IF(SUM($I96:BN96)+BN96>$K22,$K22-SUM($I96:BN96),BN96)","v":0},{"$f":"IF(SUM($I96:BO96)+BO96>$K22,$K22-SUM($I96:BO96),BO96)","v":0},{"$f":"IF(SUM($I96:BP96)+BP96>$K22,$K22-SUM($I96:BP96),BP96)","v":0},{"$f":"IF(SUM($I96:BQ96)+BQ96>$K22,$K22-SUM($I96:BQ96),BQ96)","v":0},{"$f":"IF(SUM($I96:BR96)+BR96>$K22,$K22-SUM($I96:BR96),BR96)","v":0},{"$f":"IF(SUM($I96:BS96)+BS96>$K22,$K22-SUM($I96:BS96),BS96)","v":0},{"$f":"IF(SUM($I96:BT96)+BT96>$K22,$K22-SUM($I96:BT96),BT96)","v":0},{"$f":"IF(SUM($I96:BU96)+BU96>$K22,$K22-SUM($I96:BU96),BU96)","v":0},{"$f":"IF(SUM($I96:BV96)+BV96>$K22,$K22-SUM($I96:BV96),BV96)","v":0},{"$f":"IF(SUM($I96:BW96)+BW96>$K22,$K22-SUM($I96:BW96),BW96)","v":0},{"$f":"IF(SUM($I96:BX96)+BX96>$K22,$K22-SUM($I96:BX96),BX96)","v":0},{"$f":"IF(SUM($I96:BY96)+BY96>$K22,$K22-SUM($I96:BY96),BY96)","v":0},{"$f":"IF(SUM($I96:BZ96)+BZ96>$K22,$K22-SUM($I96:BZ96),BZ96)","v":0},{"$f":"IF(SUM($I96:CA96)+CA96>$K22,$K22-SUM($I96:CA96),CA96)","v":0},{"$f":"IF(SUM($I96:CB96)+CB96>$K22,$K22-SUM($I96:CB96),CB96)","v":0},{"$f":"IF(SUM($I96:CC96)+CC96>$K22,$K22-SUM($I96:CC96),CC96)","v":0},{"$f":"IF(SUM($I96:CD96)+CD96>$K22,$K22-SUM($I96:CD96),CD96)","v":0},{"$f":"IF(SUM($I96:CE96)+CE96>$K22,$K22-SUM($I96:CE96),CE96)","v":0},{"$f":"IF(SUM($I96:CF96)+CF96>$K22,$K22-SUM($I96:CF96),CF96)","v":0},{"$f":"IF(SUM($I96:CG96)+CG96>$K22,$K22-SUM($I96:CG96),CG96)","v":0},{"$f":"IF(SUM($I96:CH96)+CH96>$K22,$K22-SUM($I96:CH96),CH96)","v":0},{"$f":"IF(SUM($I96:CI96)+CI96>$K22,$K22-SUM($I96:CI96),CI96)","v":0},{"$f":"IF(SUM($I96:CJ96)+CJ96>$K22,$K22-SUM($I96:CJ96),CJ96)","v":0},{"$f":"IF(SUM($I96:CK96)+CK96>$K22,$K22-SUM($I96:CK96),CK96)","v":0},{"$f":"IF(SUM($I96:CL96)+CL96>$K22,$K22-SUM($I96:CL96),CL96)","v":0},{"$f":"IF(SUM($I96:CM96)+CM96>$K22,$K22-SUM($I96:CM96),CM96)","v":0},{"$f":"IF(SUM($I96:CN96)+CN96>$K22,$K22-SUM($I96:CN96),CN96)","v":0},{"$f":"IF(SUM($I96:CO96)+CO96>$K22,$K22-SUM($I96:CO96),CO96)","v":0},{"$f":"IF(SUM($I96:CP96)+CP96>$K22,$K22-SUM($I96:CP96),CP96)","v":0},{"$f":"IF(SUM($I96:CQ96)+CQ96>$K22,$K22-SUM($I96:CQ96),CQ96)","v":0},{"$f":"IF(SUM($I96:CR96)+CR96>$K22,$K22-SUM($I96:CR96),CR96)","v":0},{"$f":"IF(SUM($I96:CS96)+CS96>$K22,$K22-SUM($I96:CS96),CS96)","v":0},{"$f":"IF(SUM($I96:CT96)+CT96>$K22,$K22-SUM($I96:CT96),CT96)","v":0},{"$f":"IF(SUM($I96:CU96)+CU96>$K22,$K22-SUM($I96:CU96),CU96)","v":0},{"$f":"IF(SUM($I96:CV96)+CV96>$K22,$K22-SUM($I96:CV96),CV96)","v":0},{"$f":"IF(SUM($I96:CW96)+CW96>$K22,$K22-SUM($I96:CW96),CW96)","v":0},{"$f":"IF(SUM($I96:CX96)+CX96>$K22,$K22-SUM($I96:CX96),CX96)","v":0},{"$f":"IF(SUM($I96:CY96)+CY96>$K22,$K22-SUM($I96:CY96),CY96)","v":0},{"$f":"IF(SUM($I96:CZ96)+CZ96>$K22,$K22-SUM($I96:CZ96),CZ96)","v":0},{"$f":"IF(SUM($I96:DA96)+DA96>$K22,$K22-SUM($I96:DA96),DA96)","v":0},{"$f":"IF(SUM($I96:DB96)+DB96>$K22,$K22-SUM($I96:DB96),DB96)","v":0},{"$f":"IF(SUM($I96:DC96)+DC96>$K22,$K22-SUM($I96:DC96),DC96)","v":0},{"$f":"IF(SUM($I96:DD96)+DD96>$K22,$K22-SUM($I96:DD96),DD96)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,null,null,{"$f":"K$23/$F97","v":0},{"$f":"IF(SUM($I97:L97)+L97>$K23,$K23-SUM($I97:L97),L97)","v":0},{"$f":"IF(SUM($I97:M97)+M97>$K23,$K23-SUM($I97:M97),M97)","v":0},{"$f":"IF(SUM($I97:N97)+N97>$K23,$K23-SUM($I97:N97),N97)","v":0},{"$f":"IF(SUM($I97:O97)+O97>$K23,$K23-SUM($I97:O97),O97)","v":0},{"$f":"IF(SUM($I97:P97)+P97>$K23,$K23-SUM($I97:P97),P97)","v":0},{"$f":"IF(SUM($I97:Q97)+Q97>$K23,$K23-SUM($I97:Q97),Q97)","v":0},{"$f":"IF(SUM($I97:R97)+R97>$K23,$K23-SUM($I97:R97),R97)","v":0},{"$f":"IF(SUM($I97:S97)+S97>$K23,$K23-SUM($I97:S97),S97)","v":0},{"$f":"IF(SUM($I97:T97)+T97>$K23,$K23-SUM($I97:T97),T97)","v":0},{"$f":"IF(SUM($I97:U97)+U97>$K23,$K23-SUM($I97:U97),U97)","v":0},{"$f":"IF(SUM($I97:V97)+V97>$K23,$K23-SUM($I97:V97),V97)","v":0},{"$f":"IF(SUM($I97:W97)+W97>$K23,$K23-SUM($I97:W97),W97)","v":0},{"$f":"IF(SUM($I97:X97)+X97>$K23,$K23-SUM($I97:X97),X97)","v":0},{"$f":"IF(SUM($I97:Y97)+Y97>$K23,$K23-SUM($I97:Y97),Y97)","v":0},{"$f":"IF(SUM($I97:Z97)+Z97>$K23,$K23-SUM($I97:Z97),Z97)","v":0},{"$f":"IF(SUM($I97:AA97)+AA97>$K23,$K23-SUM($I97:AA97),AA97)","v":0},{"$f":"IF(SUM($I97:AB97)+AB97>$K23,$K23-SUM($I97:AB97),AB97)","v":0},{"$f":"IF(SUM($I97:AC97)+AC97>$K23,$K23-SUM($I97:AC97),AC97)","v":0},{"$f":"IF(SUM($I97:AD97)+AD97>$K23,$K23-SUM($I97:AD97),AD97)","v":0},{"$f":"IF(SUM($I97:AE97)+AE97>$K23,$K23-SUM($I97:AE97),AE97)","v":0},{"$f":"IF(SUM($I97:AF97)+AF97>$K23,$K23-SUM($I97:AF97),AF97)","v":0},{"$f":"IF(SUM($I97:AG97)+AG97>$K23,$K23-SUM($I97:AG97),AG97)","v":0},{"$f":"IF(SUM($I97:AH97)+AH97>$K23,$K23-SUM($I97:AH97),AH97)","v":0},{"$f":"IF(SUM($I97:AI97)+AI97>$K23,$K23-SUM($I97:AI97),AI97)","v":0},{"$f":"IF(SUM($I97:AJ97)+AJ97>$K23,$K23-SUM($I97:AJ97),AJ97)","v":0},{"$f":"IF(SUM($I97:AK97)+AK97>$K23,$K23-SUM($I97:AK97),AK97)","v":0},{"$f":"IF(SUM($I97:AL97)+AL97>$K23,$K23-SUM($I97:AL97),AL97)","v":0},{"$f":"IF(SUM($I97:AM97)+AM97>$K23,$K23-SUM($I97:AM97),AM97)","v":0},{"$f":"IF(SUM($I97:AN97)+AN97>$K23,$K23-SUM($I97:AN97),AN97)","v":0},{"$f":"IF(SUM($I97:AO97)+AO97>$K23,$K23-SUM($I97:AO97),AO97)","v":0},{"$f":"IF(SUM($I97:AP97)+AP97>$K23,$K23-SUM($I97:AP97),AP97)","v":0},{"$f":"IF(SUM($I97:AQ97)+AQ97>$K23,$K23-SUM($I97:AQ97),AQ97)","v":0},{"$f":"IF(SUM($I97:AR97)+AR97>$K23,$K23-SUM($I97:AR97),AR97)","v":0},{"$f":"IF(SUM($I97:AS97)+AS97>$K23,$K23-SUM($I97:AS97),AS97)","v":0},{"$f":"IF(SUM($I97:AT97)+AT97>$K23,$K23-SUM($I97:AT97),AT97)","v":0},{"$f":"IF(SUM($I97:AU97)+AU97>$K23,$K23-SUM($I97:AU97),AU97)","v":0},{"$f":"IF(SUM($I97:AV97)+AV97>$K23,$K23-SUM($I97:AV97),AV97)","v":0},{"$f":"IF(SUM($I97:AW97)+AW97>$K23,$K23-SUM($I97:AW97),AW97)","v":0},{"$f":"IF(SUM($I97:AX97)+AX97>$K23,$K23-SUM($I97:AX97),AX97)","v":0},{"$f":"IF(SUM($I97:AY97)+AY97>$K23,$K23-SUM($I97:AY97),AY97)","v":0},{"$f":"IF(SUM($I97:AZ97)+AZ97>$K23,$K23-SUM($I97:AZ97),AZ97)","v":0},{"$f":"IF(SUM($I97:BA97)+BA97>$K23,$K23-SUM($I97:BA97),BA97)","v":0},{"$f":"IF(SUM($I97:BB97)+BB97>$K23,$K23-SUM($I97:BB97),BB97)","v":0},{"$f":"IF(SUM($I97:BC97)+BC97>$K23,$K23-SUM($I97:BC97),BC97)","v":0},{"$f":"IF(SUM($I97:BD97)+BD97>$K23,$K23-SUM($I97:BD97),BD97)","v":0},{"$f":"IF(SUM($I97:BE97)+BE97>$K23,$K23-SUM($I97:BE97),BE97)","v":0},{"$f":"IF(SUM($I97:BF97)+BF97>$K23,$K23-SUM($I97:BF97),BF97)","v":0},{"$f":"IF(SUM($I97:BG97)+BG97>$K23,$K23-SUM($I97:BG97),BG97)","v":0},{"$f":"IF(SUM($I97:BH97)+BH97>$K23,$K23-SUM($I97:BH97),BH97)","v":0},{"$f":"IF(SUM($I97:BI97)+BI97>$K23,$K23-SUM($I97:BI97),BI97)","v":0},{"$f":"IF(SUM($I97:BJ97)+BJ97>$K23,$K23-SUM($I97:BJ97),BJ97)","v":0},{"$f":"IF(SUM($I97:BK97)+BK97>$K23,$K23-SUM($I97:BK97),BK97)","v":0},{"$f":"IF(SUM($I97:BL97)+BL97>$K23,$K23-SUM($I97:BL97),BL97)","v":0},{"$f":"IF(SUM($I97:BM97)+BM97>$K23,$K23-SUM($I97:BM97),BM97)","v":0},{"$f":"IF(SUM($I97:BN97)+BN97>$K23,$K23-SUM($I97:BN97),BN97)","v":0},{"$f":"IF(SUM($I97:BO97)+BO97>$K23,$K23-SUM($I97:BO97),BO97)","v":0},{"$f":"IF(SUM($I97:BP97)+BP97>$K23,$K23-SUM($I97:BP97),BP97)","v":0},{"$f":"IF(SUM($I97:BQ97)+BQ97>$K23,$K23-SUM($I97:BQ97),BQ97)","v":0},{"$f":"IF(SUM($I97:BR97)+BR97>$K23,$K23-SUM($I97:BR97),BR97)","v":0},{"$f":"IF(SUM($I97:BS97)+BS97>$K23,$K23-SUM($I97:BS97),BS97)","v":0},{"$f":"IF(SUM($I97:BT97)+BT97>$K23,$K23-SUM($I97:BT97),BT97)","v":0},{"$f":"IF(SUM($I97:BU97)+BU97>$K23,$K23-SUM($I97:BU97),BU97)","v":0},{"$f":"IF(SUM($I97:BV97)+BV97>$K23,$K23-SUM($I97:BV97),BV97)","v":0},{"$f":"IF(SUM($I97:BW97)+BW97>$K23,$K23-SUM($I97:BW97),BW97)","v":0},{"$f":"IF(SUM($I97:BX97)+BX97>$K23,$K23-SUM($I97:BX97),BX97)","v":0},{"$f":"IF(SUM($I97:BY97)+BY97>$K23,$K23-SUM($I97:BY97),BY97)","v":0},{"$f":"IF(SUM($I97:BZ97)+BZ97>$K23,$K23-SUM($I97:BZ97),BZ97)","v":0},{"$f":"IF(SUM($I97:CA97)+CA97>$K23,$K23-SUM($I97:CA97),CA97)","v":0},{"$f":"IF(SUM($I97:CB97)+CB97>$K23,$K23-SUM($I97:CB97),CB97)","v":0},{"$f":"IF(SUM($I97:CC97)+CC97>$K23,$K23-SUM($I97:CC97),CC97)","v":0},{"$f":"IF(SUM($I97:CD97)+CD97>$K23,$K23-SUM($I97:CD97),CD97)","v":0},{"$f":"IF(SUM($I97:CE97)+CE97>$K23,$K23-SUM($I97:CE97),CE97)","v":0},{"$f":"IF(SUM($I97:CF97)+CF97>$K23,$K23-SUM($I97:CF97),CF97)","v":0},{"$f":"IF(SUM($I97:CG97)+CG97>$K23,$K23-SUM($I97:CG97),CG97)","v":0},{"$f":"IF(SUM($I97:CH97)+CH97>$K23,$K23-SUM($I97:CH97),CH97)","v":0},{"$f":"IF(SUM($I97:CI97)+CI97>$K23,$K23-SUM($I97:CI97),CI97)","v":0},{"$f":"IF(SUM($I97:CJ97)+CJ97>$K23,$K23-SUM($I97:CJ97),CJ97)","v":0},{"$f":"IF(SUM($I97:CK97)+CK97>$K23,$K23-SUM($I97:CK97),CK97)","v":0},{"$f":"IF(SUM($I97:CL97)+CL97>$K23,$K23-SUM($I97:CL97),CL97)","v":0},{"$f":"IF(SUM($I97:CM97)+CM97>$K23,$K23-SUM($I97:CM97),CM97)","v":0},{"$f":"IF(SUM($I97:CN97)+CN97>$K23,$K23-SUM($I97:CN97),CN97)","v":0},{"$f":"IF(SUM($I97:CO97)+CO97>$K23,$K23-SUM($I97:CO97),CO97)","v":0},{"$f":"IF(SUM($I97:CP97)+CP97>$K23,$K23-SUM($I97:CP97),CP97)","v":0},{"$f":"IF(SUM($I97:CQ97)+CQ97>$K23,$K23-SUM($I97:CQ97),CQ97)","v":0},{"$f":"IF(SUM($I97:CR97)+CR97>$K23,$K23-SUM($I97:CR97),CR97)","v":0},{"$f":"IF(SUM($I97:CS97)+CS97>$K23,$K23-SUM($I97:CS97),CS97)","v":0},{"$f":"IF(SUM($I97:CT97)+CT97>$K23,$K23-SUM($I97:CT97),CT97)","v":0},{"$f":"IF(SUM($I97:CU97)+CU97>$K23,$K23-SUM($I97:CU97),CU97)","v":0},{"$f":"IF(SUM($I97:CV97)+CV97>$K23,$K23-SUM($I97:CV97),CV97)","v":0},{"$f":"IF(SUM($I97:CW97)+CW97>$K23,$K23-SUM($I97:CW97),CW97)","v":0},{"$f":"IF(SUM($I97:CX97)+CX97>$K23,$K23-SUM($I97:CX97),CX97)","v":0},{"$f":"IF(SUM($I97:CY97)+CY97>$K23,$K23-SUM($I97:CY97),CY97)","v":0},{"$f":"IF(SUM($I97:CZ97)+CZ97>$K23,$K23-SUM($I97:CZ97),CZ97)","v":0},{"$f":"IF(SUM($I97:DA97)+DA97>$K23,$K23-SUM($I97:DA97),DA97)","v":0},{"$f":"IF(SUM($I97:DB97)+DB97>$K23,$K23-SUM($I97:DB97),DB97)","v":0},{"$f":"IF(SUM($I97:DC97)+DC97>$K23,$K23-SUM($I97:DC97),DC97)","v":0},{"$f":"IF(SUM($I97:DD97)+DD97>$K23,$K23-SUM($I97:DD97),DD97)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,null,null,{"$f":"K$24/$F98","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:L98)+L98>$K24,$K24-SUM($I98:L98),L98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:M98)+M98>$K24,$K24-SUM($I98:M98),M98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:N98)+N98>$K24,$K24-SUM($I98:N98),N98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:O98)+O98>$K24,$K24-SUM($I98:O98),O98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:P98)+P98>$K24,$K24-SUM($I98:P98),P98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:Q98)+Q98>$K24,$K24-SUM($I98:Q98),Q98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:R98)+R98>$K24,$K24-SUM($I98:R98),R98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:S98)+S98>$K24,$K24-SUM($I98:S98),S98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:T98)+T98>$K24,$K24-SUM($I98:T98),T98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:U98)+U98>$K24,$K24-SUM($I98:U98),U98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:V98)+V98>$K24,$K24-SUM($I98:V98),V98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:W98)+W98>$K24,$K24-SUM($I98:W98),W98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:X98)+X98>$K24,$K24-SUM($I98:X98),X98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:Y98)+Y98>$K24,$K24-SUM($I98:Y98),Y98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:Z98)+Z98>$K24,$K24-SUM($I98:Z98),Z98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:AA98)+AA98>$K24,$K24-SUM($I98:AA98),AA98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:AB98)+AB98>$K24,$K24-SUM($I98:AB98),AB98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:AC98)+AC98>$K24,$K24-SUM($I98:AC98),AC98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:AD98)+AD98>$K24,$K24-SUM($I98:AD98),AD98)","v":1.2928749999999999E-2},{"$f":"IF(SUM($I98:AE98)+AE98>$K24,$K24-SUM($I98:AE98),AE98)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I98:AF98)+AF98>$K24,$K24-SUM($I98:AF98),AF98)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I98:AG98)+AG98>$K24,$K24-SUM($I98:AG98),AG98)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I98:AH98)+AH98>$K24,$K24-SUM($I98:AH98),AH98)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I98:AI98)+AI98>$K24,$K24-SUM($I98:AI98),AI98)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I98:AJ98)+AJ98>$K24,$K24-SUM($I98:AJ98),AJ98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AK98)+AK98>$K24,$K24-SUM($I98:AK98),AK98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AL98)+AL98>$K24,$K24-SUM($I98:AL98),AL98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AM98)+AM98>$K24,$K24-SUM($I98:AM98),AM98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AN98)+AN98>$K24,$K24-SUM($I98:AN98),AN98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AO98)+AO98>$K24,$K24-SUM($I98:AO98),AO98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AP98)+AP98>$K24,$K24-SUM($I98:AP98),AP98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AQ98)+AQ98>$K24,$K24-SUM($I98:AQ98),AQ98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AR98)+AR98>$K24,$K24-SUM($I98:AR98),AR98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AS98)+AS98>$K24,$K24-SUM($I98:AS98),AS98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AT98)+AT98>$K24,$K24-SUM($I98:AT98),AT98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AU98)+AU98>$K24,$K24-SUM($I98:AU98),AU98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AV98)+AV98>$K24,$K24-SUM($I98:AV98),AV98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AW98)+AW98>$K24,$K24-SUM($I98:AW98),AW98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AX98)+AX98>$K24,$K24-SUM($I98:AX98),AX98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AY98)+AY98>$K24,$K24-SUM($I98:AY98),AY98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:AZ98)+AZ98>$K24,$K24-SUM($I98:AZ98),AZ98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BA98)+BA98>$K24,$K24-SUM($I98:BA98),BA98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BB98)+BB98>$K24,$K24-SUM($I98:BB98),BB98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BC98)+BC98>$K24,$K24-SUM($I98:BC98),BC98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BD98)+BD98>$K24,$K24-SUM($I98:BD98),BD98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BE98)+BE98>$K24,$K24-SUM($I98:BE98),BE98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BF98)+BF98>$K24,$K24-SUM($I98:BF98),BF98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BG98)+BG98>$K24,$K24-SUM($I98:BG98),BG98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BH98)+BH98>$K24,$K24-SUM($I98:BH98),BH98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BI98)+BI98>$K24,$K24-SUM($I98:BI98),BI98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BJ98)+BJ98>$K24,$K24-SUM($I98:BJ98),BJ98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BK98)+BK98>$K24,$K24-SUM($I98:BK98),BK98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BL98)+BL98>$K24,$K24-SUM($I98:BL98),BL98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BM98)+BM98>$K24,$K24-SUM($I98:BM98),BM98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BN98)+BN98>$K24,$K24-SUM($I98:BN98),BN98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BO98)+BO98>$K24,$K24-SUM($I98:BO98),BO98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BP98)+BP98>$K24,$K24-SUM($I98:BP98),BP98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BQ98)+BQ98>$K24,$K24-SUM($I98:BQ98),BQ98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BR98)+BR98>$K24,$K24-SUM($I98:BR98),BR98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BS98)+BS98>$K24,$K24-SUM($I98:BS98),BS98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BT98)+BT98>$K24,$K24-SUM($I98:BT98),BT98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BU98)+BU98>$K24,$K24-SUM($I98:BU98),BU98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BV98)+BV98>$K24,$K24-SUM($I98:BV98),BV98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BW98)+BW98>$K24,$K24-SUM($I98:BW98),BW98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BX98)+BX98>$K24,$K24-SUM($I98:BX98),BX98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BY98)+BY98>$K24,$K24-SUM($I98:BY98),BY98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:BZ98)+BZ98>$K24,$K24-SUM($I98:BZ98),BZ98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CA98)+CA98>$K24,$K24-SUM($I98:CA98),CA98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CB98)+CB98>$K24,$K24-SUM($I98:CB98),CB98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CC98)+CC98>$K24,$K24-SUM($I98:CC98),CC98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CD98)+CD98>$K24,$K24-SUM($I98:CD98),CD98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CE98)+CE98>$K24,$K24-SUM($I98:CE98),CE98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CF98)+CF98>$K24,$K24-SUM($I98:CF98),CF98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CG98)+CG98>$K24,$K24-SUM($I98:CG98),CG98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CH98)+CH98>$K24,$K24-SUM($I98:CH98),CH98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CI98)+CI98>$K24,$K24-SUM($I98:CI98),CI98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CJ98)+CJ98>$K24,$K24-SUM($I98:CJ98),CJ98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CK98)+CK98>$K24,$K24-SUM($I98:CK98),CK98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CL98)+CL98>$K24,$K24-SUM($I98:CL98),CL98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CM98)+CM98>$K24,$K24-SUM($I98:CM98),CM98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CN98)+CN98>$K24,$K24-SUM($I98:CN98),CN98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CO98)+CO98>$K24,$K24-SUM($I98:CO98),CO98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CP98)+CP98>$K24,$K24-SUM($I98:CP98),CP98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CQ98)+CQ98>$K24,$K24-SUM($I98:CQ98),CQ98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CR98)+CR98>$K24,$K24-SUM($I98:CR98),CR98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CS98)+CS98>$K24,$K24-SUM($I98:CS98),CS98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CT98)+CT98>$K24,$K24-SUM($I98:CT98),CT98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CU98)+CU98>$K24,$K24-SUM($I98:CU98),CU98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CV98)+CV98>$K24,$K24-SUM($I98:CV98),CV98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CW98)+CW98>$K24,$K24-SUM($I98:CW98),CW98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CX98)+CX98>$K24,$K24-SUM($I98:CX98),CX98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CY98)+CY98>$K24,$K24-SUM($I98:CY98),CY98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:CZ98)+CZ98>$K24,$K24-SUM($I98:CZ98),CZ98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:DA98)+DA98>$K24,$K24-SUM($I98:DA98),DA98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:DB98)+DB98>$K24,$K24-SUM($I98:DB98),DB98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:DC98)+DC98>$K24,$K24-SUM($I98:DC98),DC98)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I98:DD98)+DD98>$K24,$K24-SUM($I98:DD98),DD98)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,null,null,{"$f":"K$25/$F99","v":0},{"$f":"IF(SUM($I99:L99)+L99>$K25,$K25-SUM($I99:L99),L99)","v":0},{"$f":"IF(SUM($I99:M99)+M99>$K25,$K25-SUM($I99:M99),M99)","v":0},{"$f":"IF(SUM($I99:N99)+N99>$K25,$K25-SUM($I99:N99),N99)","v":0},{"$f":"IF(SUM($I99:O99)+O99>$K25,$K25-SUM($I99:O99),O99)","v":0},{"$f":"IF(SUM($I99:P99)+P99>$K25,$K25-SUM($I99:P99),P99)","v":0},{"$f":"IF(SUM($I99:Q99)+Q99>$K25,$K25-SUM($I99:Q99),Q99)","v":0},{"$f":"IF(SUM($I99:R99)+R99>$K25,$K25-SUM($I99:R99),R99)","v":0},{"$f":"IF(SUM($I99:S99)+S99>$K25,$K25-SUM($I99:S99),S99)","v":0},{"$f":"IF(SUM($I99:T99)+T99>$K25,$K25-SUM($I99:T99),T99)","v":0},{"$f":"IF(SUM($I99:U99)+U99>$K25,$K25-SUM($I99:U99),U99)","v":0},{"$f":"IF(SUM($I99:V99)+V99>$K25,$K25-SUM($I99:V99),V99)","v":0},{"$f":"IF(SUM($I99:W99)+W99>$K25,$K25-SUM($I99:W99),W99)","v":0},{"$f":"IF(SUM($I99:X99)+X99>$K25,$K25-SUM($I99:X99),X99)","v":0},{"$f":"IF(SUM($I99:Y99)+Y99>$K25,$K25-SUM($I99:Y99),Y99)","v":0},{"$f":"IF(SUM($I99:Z99)+Z99>$K25,$K25-SUM($I99:Z99),Z99)","v":0},{"$f":"IF(SUM($I99:AA99)+AA99>$K25,$K25-SUM($I99:AA99),AA99)","v":0},{"$f":"IF(SUM($I99:AB99)+AB99>$K25,$K25-SUM($I99:AB99),AB99)","v":0},{"$f":"IF(SUM($I99:AC99)+AC99>$K25,$K25-SUM($I99:AC99),AC99)","v":0},{"$f":"IF(SUM($I99:AD99)+AD99>$K25,$K25-SUM($I99:AD99),AD99)","v":0},{"$f":"IF(SUM($I99:AE99)+AE99>$K25,$K25-SUM($I99:AE99),AE99)","v":0},{"$f":"IF(SUM($I99:AF99)+AF99>$K25,$K25-SUM($I99:AF99),AF99)","v":0},{"$f":"IF(SUM($I99:AG99)+AG99>$K25,$K25-SUM($I99:AG99),AG99)","v":0},{"$f":"IF(SUM($I99:AH99)+AH99>$K25,$K25-SUM($I99:AH99),AH99)","v":0},{"$f":"IF(SUM($I99:AI99)+AI99>$K25,$K25-SUM($I99:AI99),AI99)","v":0},{"$f":"IF(SUM($I99:AJ99)+AJ99>$K25,$K25-SUM($I99:AJ99),AJ99)","v":0},{"$f":"IF(SUM($I99:AK99)+AK99>$K25,$K25-SUM($I99:AK99),AK99)","v":0},{"$f":"IF(SUM($I99:AL99)+AL99>$K25,$K25-SUM($I99:AL99),AL99)","v":0},{"$f":"IF(SUM($I99:AM99)+AM99>$K25,$K25-SUM($I99:AM99),AM99)","v":0},{"$f":"IF(SUM($I99:AN99)+AN99>$K25,$K25-SUM($I99:AN99),AN99)","v":0},{"$f":"IF(SUM($I99:AO99)+AO99>$K25,$K25-SUM($I99:AO99),AO99)","v":0},{"$f":"IF(SUM($I99:AP99)+AP99>$K25,$K25-SUM($I99:AP99),AP99)","v":0},{"$f":"IF(SUM($I99:AQ99)+AQ99>$K25,$K25-SUM($I99:AQ99),AQ99)","v":0},{"$f":"IF(SUM($I99:AR99)+AR99>$K25,$K25-SUM($I99:AR99),AR99)","v":0},{"$f":"IF(SUM($I99:AS99)+AS99>$K25,$K25-SUM($I99:AS99),AS99)","v":0},{"$f":"IF(SUM($I99:AT99)+AT99>$K25,$K25-SUM($I99:AT99),AT99)","v":0},{"$f":"IF(SUM($I99:AU99)+AU99>$K25,$K25-SUM($I99:AU99),AU99)","v":0},{"$f":"IF(SUM($I99:AV99)+AV99>$K25,$K25-SUM($I99:AV99),AV99)","v":0},{"$f":"IF(SUM($I99:AW99)+AW99>$K25,$K25-SUM($I99:AW99),AW99)","v":0},{"$f":"IF(SUM($I99:AX99)+AX99>$K25,$K25-SUM($I99:AX99),AX99)","v":0},{"$f":"IF(SUM($I99:AY99)+AY99>$K25,$K25-SUM($I99:AY99),AY99)","v":0},{"$f":"IF(SUM($I99:AZ99)+AZ99>$K25,$K25-SUM($I99:AZ99),AZ99)","v":0},{"$f":"IF(SUM($I99:BA99)+BA99>$K25,$K25-SUM($I99:BA99),BA99)","v":0},{"$f":"IF(SUM($I99:BB99)+BB99>$K25,$K25-SUM($I99:BB99),BB99)","v":0},{"$f":"IF(SUM($I99:BC99)+BC99>$K25,$K25-SUM($I99:BC99),BC99)","v":0},{"$f":"IF(SUM($I99:BD99)+BD99>$K25,$K25-SUM($I99:BD99),BD99)","v":0},{"$f":"IF(SUM($I99:BE99)+BE99>$K25,$K25-SUM($I99:BE99),BE99)","v":0},{"$f":"IF(SUM($I99:BF99)+BF99>$K25,$K25-SUM($I99:BF99),BF99)","v":0},{"$f":"IF(SUM($I99:BG99)+BG99>$K25,$K25-SUM($I99:BG99),BG99)","v":0},{"$f":"IF(SUM($I99:BH99)+BH99>$K25,$K25-SUM($I99:BH99),BH99)","v":0},{"$f":"IF(SUM($I99:BI99)+BI99>$K25,$K25-SUM($I99:BI99),BI99)","v":0},{"$f":"IF(SUM($I99:BJ99)+BJ99>$K25,$K25-SUM($I99:BJ99),BJ99)","v":0},{"$f":"IF(SUM($I99:BK99)+BK99>$K25,$K25-SUM($I99:BK99),BK99)","v":0},{"$f":"IF(SUM($I99:BL99)+BL99>$K25,$K25-SUM($I99:BL99),BL99)","v":0},{"$f":"IF(SUM($I99:BM99)+BM99>$K25,$K25-SUM($I99:BM99),BM99)","v":0},{"$f":"IF(SUM($I99:BN99)+BN99>$K25,$K25-SUM($I99:BN99),BN99)","v":0},{"$f":"IF(SUM($I99:BO99)+BO99>$K25,$K25-SUM($I99:BO99),BO99)","v":0},{"$f":"IF(SUM($I99:BP99)+BP99>$K25,$K25-SUM($I99:BP99),BP99)","v":0},{"$f":"IF(SUM($I99:BQ99)+BQ99>$K25,$K25-SUM($I99:BQ99),BQ99)","v":0},{"$f":"IF(SUM($I99:BR99)+BR99>$K25,$K25-SUM($I99:BR99),BR99)","v":0},{"$f":"IF(SUM($I99:BS99)+BS99>$K25,$K25-SUM($I99:BS99),BS99)","v":0},{"$f":"IF(SUM($I99:BT99)+BT99>$K25,$K25-SUM($I99:BT99),BT99)","v":0},{"$f":"IF(SUM($I99:BU99)+BU99>$K25,$K25-SUM($I99:BU99),BU99)","v":0},{"$f":"IF(SUM($I99:BV99)+BV99>$K25,$K25-SUM($I99:BV99),BV99)","v":0},{"$f":"IF(SUM($I99:BW99)+BW99>$K25,$K25-SUM($I99:BW99),BW99)","v":0},{"$f":"IF(SUM($I99:BX99)+BX99>$K25,$K25-SUM($I99:BX99),BX99)","v":0},{"$f":"IF(SUM($I99:BY99)+BY99>$K25,$K25-SUM($I99:BY99),BY99)","v":0},{"$f":"IF(SUM($I99:BZ99)+BZ99>$K25,$K25-SUM($I99:BZ99),BZ99)","v":0},{"$f":"IF(SUM($I99:CA99)+CA99>$K25,$K25-SUM($I99:CA99),CA99)","v":0},{"$f":"IF(SUM($I99:CB99)+CB99>$K25,$K25-SUM($I99:CB99),CB99)","v":0},{"$f":"IF(SUM($I99:CC99)+CC99>$K25,$K25-SUM($I99:CC99),CC99)","v":0},{"$f":"IF(SUM($I99:CD99)+CD99>$K25,$K25-SUM($I99:CD99),CD99)","v":0},{"$f":"IF(SUM($I99:CE99)+CE99>$K25,$K25-SUM($I99:CE99),CE99)","v":0},{"$f":"IF(SUM($I99:CF99)+CF99>$K25,$K25-SUM($I99:CF99),CF99)","v":0},{"$f":"IF(SUM($I99:CG99)+CG99>$K25,$K25-SUM($I99:CG99),CG99)","v":0},{"$f":"IF(SUM($I99:CH99)+CH99>$K25,$K25-SUM($I99:CH99),CH99)","v":0},{"$f":"IF(SUM($I99:CI99)+CI99>$K25,$K25-SUM($I99:CI99),CI99)","v":0},{"$f":"IF(SUM($I99:CJ99)+CJ99>$K25,$K25-SUM($I99:CJ99),CJ99)","v":0},{"$f":"IF(SUM($I99:CK99)+CK99>$K25,$K25-SUM($I99:CK99),CK99)","v":0},{"$f":"IF(SUM($I99:CL99)+CL99>$K25,$K25-SUM($I99:CL99),CL99)","v":0},{"$f":"IF(SUM($I99:CM99)+CM99>$K25,$K25-SUM($I99:CM99),CM99)","v":0},{"$f":"IF(SUM($I99:CN99)+CN99>$K25,$K25-SUM($I99:CN99),CN99)","v":0},{"$f":"IF(SUM($I99:CO99)+CO99>$K25,$K25-SUM($I99:CO99),CO99)","v":0},{"$f":"IF(SUM($I99:CP99)+CP99>$K25,$K25-SUM($I99:CP99),CP99)","v":0},{"$f":"IF(SUM($I99:CQ99)+CQ99>$K25,$K25-SUM($I99:CQ99),CQ99)","v":0},{"$f":"IF(SUM($I99:CR99)+CR99>$K25,$K25-SUM($I99:CR99),CR99)","v":0},{"$f":"IF(SUM($I99:CS99)+CS99>$K25,$K25-SUM($I99:CS99),CS99)","v":0},{"$f":"IF(SUM($I99:CT99)+CT99>$K25,$K25-SUM($I99:CT99),CT99)","v":0},{"$f":"IF(SUM($I99:CU99)+CU99>$K25,$K25-SUM($I99:CU99),CU99)","v":0},{"$f":"IF(SUM($I99:CV99)+CV99>$K25,$K25-SUM($I99:CV99),CV99)","v":0},{"$f":"IF(SUM($I99:CW99)+CW99>$K25,$K25-SUM($I99:CW99),CW99)","v":0},{"$f":"IF(SUM($I99:CX99)+CX99>$K25,$K25-SUM($I99:CX99),CX99)","v":0},{"$f":"IF(SUM($I99:CY99)+CY99>$K25,$K25-SUM($I99:CY99),CY99)","v":0},{"$f":"IF(SUM($I99:CZ99)+CZ99>$K25,$K25-SUM($I99:CZ99),CZ99)","v":0},{"$f":"IF(SUM($I99:DA99)+DA99>$K25,$K25-SUM($I99:DA99),DA99)","v":0},{"$f":"IF(SUM($I99:DB99)+DB99>$K25,$K25-SUM($I99:DB99),DB99)","v":0},{"$f":"IF(SUM($I99:DC99)+DC99>$K25,$K25-SUM($I99:DC99),DC99)","v":0},{"$f":"IF(SUM($I99:DD99)+DD99>$K25,$K25-SUM($I99:DD99),DD99)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,null,null,{"$f":"K$26/$F100","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:L100)+L100>$K26,$K26-SUM($I100:L100),L100)","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:M100)+M100>$K26,$K26-SUM($I100:M100),M100)","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:N100)+N100>$K26,$K26-SUM($I100:N100),N100)","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:O100)+O100>$K26,$K26-SUM($I100:O100),O100)","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:P100)+P100>$K26,$K26-SUM($I100:P100),P100)","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:Q100)+Q100>$K26,$K26-SUM($I100:Q100),Q100)","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:R100)+R100>$K26,$K26-SUM($I100:R100),R100)","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:S100)+S100>$K26,$K26-SUM($I100:S100),S100)","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:T100)+T100>$K26,$K26-SUM($I100:T100),T100)","v":7.2734199999999999E-2},{"$f":"IF(SUM($I100:U100)+U100>$K26,$K26-SUM($I100:U100),U100)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I100:V100)+V100>$K26,$K26-SUM($I100:V100),V100)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I100:W100)+W100>$K26,$K26-SUM($I100:W100),W100)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I100:X100)+X100>$K26,$K26-SUM($I100:X100),X100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:Y100)+Y100>$K26,$K26-SUM($I100:Y100),Y100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:Z100)+Z100>$K26,$K26-SUM($I100:Z100),Z100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AA100)+AA100>$K26,$K26-SUM($I100:AA100),AA100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AB100)+AB100>$K26,$K26-SUM($I100:AB100),AB100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AC100)+AC100>$K26,$K26-SUM($I100:AC100),AC100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AD100)+AD100>$K26,$K26-SUM($I100:AD100),AD100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AE100)+AE100>$K26,$K26-SUM($I100:AE100),AE100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AF100)+AF100>$K26,$K26-SUM($I100:AF100),AF100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AG100)+AG100>$K26,$K26-SUM($I100:AG100),AG100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AH100)+AH100>$K26,$K26-SUM($I100:AH100),AH100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AI100)+AI100>$K26,$K26-SUM($I100:AI100),AI100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AJ100)+AJ100>$K26,$K26-SUM($I100:AJ100),AJ100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AK100)+AK100>$K26,$K26-SUM($I100:AK100),AK100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AL100)+AL100>$K26,$K26-SUM($I100:AL100),AL100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AM100)+AM100>$K26,$K26-SUM($I100:AM100),AM100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AN100)+AN100>$K26,$K26-SUM($I100:AN100),AN100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AO100)+AO100>$K26,$K26-SUM($I100:AO100),AO100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AP100)+AP100>$K26,$K26-SUM($I100:AP100),AP100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AQ100)+AQ100>$K26,$K26-SUM($I100:AQ100),AQ100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AR100)+AR100>$K26,$K26-SUM($I100:AR100),AR100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AS100)+AS100>$K26,$K26-SUM($I100:AS100),AS100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AT100)+AT100>$K26,$K26-SUM($I100:AT100),AT100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AU100)+AU100>$K26,$K26-SUM($I100:AU100),AU100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AV100)+AV100>$K26,$K26-SUM($I100:AV100),AV100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AW100)+AW100>$K26,$K26-SUM($I100:AW100),AW100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AX100)+AX100>$K26,$K26-SUM($I100:AX100),AX100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AY100)+AY100>$K26,$K26-SUM($I100:AY100),AY100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:AZ100)+AZ100>$K26,$K26-SUM($I100:AZ100),AZ100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BA100)+BA100>$K26,$K26-SUM($I100:BA100),BA100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BB100)+BB100>$K26,$K26-SUM($I100:BB100),BB100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BC100)+BC100>$K26,$K26-SUM($I100:BC100),BC100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BD100)+BD100>$K26,$K26-SUM($I100:BD100),BD100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BE100)+BE100>$K26,$K26-SUM($I100:BE100),BE100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BF100)+BF100>$K26,$K26-SUM($I100:BF100),BF100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BG100)+BG100>$K26,$K26-SUM($I100:BG100),BG100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BH100)+BH100>$K26,$K26-SUM($I100:BH100),BH100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BI100)+BI100>$K26,$K26-SUM($I100:BI100),BI100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BJ100)+BJ100>$K26,$K26-SUM($I100:BJ100),BJ100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BK100)+BK100>$K26,$K26-SUM($I100:BK100),BK100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BL100)+BL100>$K26,$K26-SUM($I100:BL100),BL100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BM100)+BM100>$K26,$K26-SUM($I100:BM100),BM100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BN100)+BN100>$K26,$K26-SUM($I100:BN100),BN100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BO100)+BO100>$K26,$K26-SUM($I100:BO100),BO100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BP100)+BP100>$K26,$K26-SUM($I100:BP100),BP100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BQ100)+BQ100>$K26,$K26-SUM($I100:BQ100),BQ100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BR100)+BR100>$K26,$K26-SUM($I100:BR100),BR100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BS100)+BS100>$K26,$K26-SUM($I100:BS100),BS100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BT100)+BT100>$K26,$K26-SUM($I100:BT100),BT100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BU100)+BU100>$K26,$K26-SUM($I100:BU100),BU100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BV100)+BV100>$K26,$K26-SUM($I100:BV100),BV100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BW100)+BW100>$K26,$K26-SUM($I100:BW100),BW100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BX100)+BX100>$K26,$K26-SUM($I100:BX100),BX100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BY100)+BY100>$K26,$K26-SUM($I100:BY100),BY100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:BZ100)+BZ100>$K26,$K26-SUM($I100:BZ100),BZ100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CA100)+CA100>$K26,$K26-SUM($I100:CA100),CA100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CB100)+CB100>$K26,$K26-SUM($I100:CB100),CB100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CC100)+CC100>$K26,$K26-SUM($I100:CC100),CC100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CD100)+CD100>$K26,$K26-SUM($I100:CD100),CD100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CE100)+CE100>$K26,$K26-SUM($I100:CE100),CE100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CF100)+CF100>$K26,$K26-SUM($I100:CF100),CF100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CG100)+CG100>$K26,$K26-SUM($I100:CG100),CG100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CH100)+CH100>$K26,$K26-SUM($I100:CH100),CH100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CI100)+CI100>$K26,$K26-SUM($I100:CI100),CI100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CJ100)+CJ100>$K26,$K26-SUM($I100:CJ100),CJ100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CK100)+CK100>$K26,$K26-SUM($I100:CK100),CK100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CL100)+CL100>$K26,$K26-SUM($I100:CL100),CL100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CM100)+CM100>$K26,$K26-SUM($I100:CM100),CM100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CN100)+CN100>$K26,$K26-SUM($I100:CN100),CN100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CO100)+CO100>$K26,$K26-SUM($I100:CO100),CO100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CP100)+CP100>$K26,$K26-SUM($I100:CP100),CP100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CQ100)+CQ100>$K26,$K26-SUM($I100:CQ100),CQ100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CR100)+CR100>$K26,$K26-SUM($I100:CR100),CR100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CS100)+CS100>$K26,$K26-SUM($I100:CS100),CS100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CT100)+CT100>$K26,$K26-SUM($I100:CT100),CT100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CU100)+CU100>$K26,$K26-SUM($I100:CU100),CU100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CV100)+CV100>$K26,$K26-SUM($I100:CV100),CV100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CW100)+CW100>$K26,$K26-SUM($I100:CW100),CW100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CX100)+CX100>$K26,$K26-SUM($I100:CX100),CX100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CY100)+CY100>$K26,$K26-SUM($I100:CY100),CY100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:CZ100)+CZ100>$K26,$K26-SUM($I100:CZ100),CZ100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:DA100)+DA100>$K26,$K26-SUM($I100:DA100),DA100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:DB100)+DB100>$K26,$K26-SUM($I100:DB100),DB100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:DC100)+DC100>$K26,$K26-SUM($I100:DC100),DC100)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I100:DD100)+DD100>$K26,$K26-SUM($I100:DD100),DD100)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,null,null,{"$f":"K$27/$F101","v":0},{"$f":"IF(SUM($I101:L101)+L101>$K27,$K27-SUM($I101:L101),L101)","v":0},{"$f":"IF(SUM($I101:M101)+M101>$K27,$K27-SUM($I101:M101),M101)","v":0},{"$f":"IF(SUM($I101:N101)+N101>$K27,$K27-SUM($I101:N101),N101)","v":0},{"$f":"IF(SUM($I101:O101)+O101>$K27,$K27-SUM($I101:O101),O101)","v":0},{"$f":"IF(SUM($I101:P101)+P101>$K27,$K27-SUM($I101:P101),P101)","v":0},{"$f":"IF(SUM($I101:Q101)+Q101>$K27,$K27-SUM($I101:Q101),Q101)","v":0},{"$f":"IF(SUM($I101:R101)+R101>$K27,$K27-SUM($I101:R101),R101)","v":0},{"$f":"IF(SUM($I101:S101)+S101>$K27,$K27-SUM($I101:S101),S101)","v":0},{"$f":"IF(SUM($I101:T101)+T101>$K27,$K27-SUM($I101:T101),T101)","v":0},{"$f":"IF(SUM($I101:U101)+U101>$K27,$K27-SUM($I101:U101),U101)","v":0},{"$f":"IF(SUM($I101:V101)+V101>$K27,$K27-SUM($I101:V101),V101)","v":0},{"$f":"IF(SUM($I101:W101)+W101>$K27,$K27-SUM($I101:W101),W101)","v":0},{"$f":"IF(SUM($I101:X101)+X101>$K27,$K27-SUM($I101:X101),X101)","v":0},{"$f":"IF(SUM($I101:Y101)+Y101>$K27,$K27-SUM($I101:Y101),Y101)","v":0},{"$f":"IF(SUM($I101:Z101)+Z101>$K27,$K27-SUM($I101:Z101),Z101)","v":0},{"$f":"IF(SUM($I101:AA101)+AA101>$K27,$K27-SUM($I101:AA101),AA101)","v":0},{"$f":"IF(SUM($I101:AB101)+AB101>$K27,$K27-SUM($I101:AB101),AB101)","v":0},{"$f":"IF(SUM($I101:AC101)+AC101>$K27,$K27-SUM($I101:AC101),AC101)","v":0},{"$f":"IF(SUM($I101:AD101)+AD101>$K27,$K27-SUM($I101:AD101),AD101)","v":0},{"$f":"IF(SUM($I101:AE101)+AE101>$K27,$K27-SUM($I101:AE101),AE101)","v":0},{"$f":"IF(SUM($I101:AF101)+AF101>$K27,$K27-SUM($I101:AF101),AF101)","v":0},{"$f":"IF(SUM($I101:AG101)+AG101>$K27,$K27-SUM($I101:AG101),AG101)","v":0},{"$f":"IF(SUM($I101:AH101)+AH101>$K27,$K27-SUM($I101:AH101),AH101)","v":0},{"$f":"IF(SUM($I101:AI101)+AI101>$K27,$K27-SUM($I101:AI101),AI101)","v":0},{"$f":"IF(SUM($I101:AJ101)+AJ101>$K27,$K27-SUM($I101:AJ101),AJ101)","v":0},{"$f":"IF(SUM($I101:AK101)+AK101>$K27,$K27-SUM($I101:AK101),AK101)","v":0},{"$f":"IF(SUM($I101:AL101)+AL101>$K27,$K27-SUM($I101:AL101),AL101)","v":0},{"$f":"IF(SUM($I101:AM101)+AM101>$K27,$K27-SUM($I101:AM101),AM101)","v":0},{"$f":"IF(SUM($I101:AN101)+AN101>$K27,$K27-SUM($I101:AN101),AN101)","v":0},{"$f":"IF(SUM($I101:AO101)+AO101>$K27,$K27-SUM($I101:AO101),AO101)","v":0},{"$f":"IF(SUM($I101:AP101)+AP101>$K27,$K27-SUM($I101:AP101),AP101)","v":0},{"$f":"IF(SUM($I101:AQ101)+AQ101>$K27,$K27-SUM($I101:AQ101),AQ101)","v":0},{"$f":"IF(SUM($I101:AR101)+AR101>$K27,$K27-SUM($I101:AR101),AR101)","v":0},{"$f":"IF(SUM($I101:AS101)+AS101>$K27,$K27-SUM($I101:AS101),AS101)","v":0},{"$f":"IF(SUM($I101:AT101)+AT101>$K27,$K27-SUM($I101:AT101),AT101)","v":0},{"$f":"IF(SUM($I101:AU101)+AU101>$K27,$K27-SUM($I101:AU101),AU101)","v":0},{"$f":"IF(SUM($I101:AV101)+AV101>$K27,$K27-SUM($I101:AV101),AV101)","v":0},{"$f":"IF(SUM($I101:AW101)+AW101>$K27,$K27-SUM($I101:AW101),AW101)","v":0},{"$f":"IF(SUM($I101:AX101)+AX101>$K27,$K27-SUM($I101:AX101),AX101)","v":0},{"$f":"IF(SUM($I101:AY101)+AY101>$K27,$K27-SUM($I101:AY101),AY101)","v":0},{"$f":"IF(SUM($I101:AZ101)+AZ101>$K27,$K27-SUM($I101:AZ101),AZ101)","v":0},{"$f":"IF(SUM($I101:BA101)+BA101>$K27,$K27-SUM($I101:BA101),BA101)","v":0},{"$f":"IF(SUM($I101:BB101)+BB101>$K27,$K27-SUM($I101:BB101),BB101)","v":0},{"$f":"IF(SUM($I101:BC101)+BC101>$K27,$K27-SUM($I101:BC101),BC101)","v":0},{"$f":"IF(SUM($I101:BD101)+BD101>$K27,$K27-SUM($I101:BD101),BD101)","v":0},{"$f":"IF(SUM($I101:BE101)+BE101>$K27,$K27-SUM($I101:BE101),BE101)","v":0},{"$f":"IF(SUM($I101:BF101)+BF101>$K27,$K27-SUM($I101:BF101),BF101)","v":0},{"$f":"IF(SUM($I101:BG101)+BG101>$K27,$K27-SUM($I101:BG101),BG101)","v":0},{"$f":"IF(SUM($I101:BH101)+BH101>$K27,$K27-SUM($I101:BH101),BH101)","v":0},{"$f":"IF(SUM($I101:BI101)+BI101>$K27,$K27-SUM($I101:BI101),BI101)","v":0},{"$f":"IF(SUM($I101:BJ101)+BJ101>$K27,$K27-SUM($I101:BJ101),BJ101)","v":0},{"$f":"IF(SUM($I101:BK101)+BK101>$K27,$K27-SUM($I101:BK101),BK101)","v":0},{"$f":"IF(SUM($I101:BL101)+BL101>$K27,$K27-SUM($I101:BL101),BL101)","v":0},{"$f":"IF(SUM($I101:BM101)+BM101>$K27,$K27-SUM($I101:BM101),BM101)","v":0},{"$f":"IF(SUM($I101:BN101)+BN101>$K27,$K27-SUM($I101:BN101),BN101)","v":0},{"$f":"IF(SUM($I101:BO101)+BO101>$K27,$K27-SUM($I101:BO101),BO101)","v":0},{"$f":"IF(SUM($I101:BP101)+BP101>$K27,$K27-SUM($I101:BP101),BP101)","v":0},{"$f":"IF(SUM($I101:BQ101)+BQ101>$K27,$K27-SUM($I101:BQ101),BQ101)","v":0},{"$f":"IF(SUM($I101:BR101)+BR101>$K27,$K27-SUM($I101:BR101),BR101)","v":0},{"$f":"IF(SUM($I101:BS101)+BS101>$K27,$K27-SUM($I101:BS101),BS101)","v":0},{"$f":"IF(SUM($I101:BT101)+BT101>$K27,$K27-SUM($I101:BT101),BT101)","v":0},{"$f":"IF(SUM($I101:BU101)+BU101>$K27,$K27-SUM($I101:BU101),BU101)","v":0},{"$f":"IF(SUM($I101:BV101)+BV101>$K27,$K27-SUM($I101:BV101),BV101)","v":0},{"$f":"IF(SUM($I101:BW101)+BW101>$K27,$K27-SUM($I101:BW101),BW101)","v":0},{"$f":"IF(SUM($I101:BX101)+BX101>$K27,$K27-SUM($I101:BX101),BX101)","v":0},{"$f":"IF(SUM($I101:BY101)+BY101>$K27,$K27-SUM($I101:BY101),BY101)","v":0},{"$f":"IF(SUM($I101:BZ101)+BZ101>$K27,$K27-SUM($I101:BZ101),BZ101)","v":0},{"$f":"IF(SUM($I101:CA101)+CA101>$K27,$K27-SUM($I101:CA101),CA101)","v":0},{"$f":"IF(SUM($I101:CB101)+CB101>$K27,$K27-SUM($I101:CB101),CB101)","v":0},{"$f":"IF(SUM($I101:CC101)+CC101>$K27,$K27-SUM($I101:CC101),CC101)","v":0},{"$f":"IF(SUM($I101:CD101)+CD101>$K27,$K27-SUM($I101:CD101),CD101)","v":0},{"$f":"IF(SUM($I101:CE101)+CE101>$K27,$K27-SUM($I101:CE101),CE101)","v":0},{"$f":"IF(SUM($I101:CF101)+CF101>$K27,$K27-SUM($I101:CF101),CF101)","v":0},{"$f":"IF(SUM($I101:CG101)+CG101>$K27,$K27-SUM($I101:CG101),CG101)","v":0},{"$f":"IF(SUM($I101:CH101)+CH101>$K27,$K27-SUM($I101:CH101),CH101)","v":0},{"$f":"IF(SUM($I101:CI101)+CI101>$K27,$K27-SUM($I101:CI101),CI101)","v":0},{"$f":"IF(SUM($I101:CJ101)+CJ101>$K27,$K27-SUM($I101:CJ101),CJ101)","v":0},{"$f":"IF(SUM($I101:CK101)+CK101>$K27,$K27-SUM($I101:CK101),CK101)","v":0},{"$f":"IF(SUM($I101:CL101)+CL101>$K27,$K27-SUM($I101:CL101),CL101)","v":0},{"$f":"IF(SUM($I101:CM101)+CM101>$K27,$K27-SUM($I101:CM101),CM101)","v":0},{"$f":"IF(SUM($I101:CN101)+CN101>$K27,$K27-SUM($I101:CN101),CN101)","v":0},{"$f":"IF(SUM($I101:CO101)+CO101>$K27,$K27-SUM($I101:CO101),CO101)","v":0},{"$f":"IF(SUM($I101:CP101)+CP101>$K27,$K27-SUM($I101:CP101),CP101)","v":0},{"$f":"IF(SUM($I101:CQ101)+CQ101>$K27,$K27-SUM($I101:CQ101),CQ101)","v":0},{"$f":"IF(SUM($I101:CR101)+CR101>$K27,$K27-SUM($I101:CR101),CR101)","v":0},{"$f":"IF(SUM($I101:CS101)+CS101>$K27,$K27-SUM($I101:CS101),CS101)","v":0},{"$f":"IF(SUM($I101:CT101)+CT101>$K27,$K27-SUM($I101:CT101),CT101)","v":0},{"$f":"IF(SUM($I101:CU101)+CU101>$K27,$K27-SUM($I101:CU101),CU101)","v":0},{"$f":"IF(SUM($I101:CV101)+CV101>$K27,$K27-SUM($I101:CV101),CV101)","v":0},{"$f":"IF(SUM($I101:CW101)+CW101>$K27,$K27-SUM($I101:CW101),CW101)","v":0},{"$f":"IF(SUM($I101:CX101)+CX101>$K27,$K27-SUM($I101:CX101),CX101)","v":0},{"$f":"IF(SUM($I101:CY101)+CY101>$K27,$K27-SUM($I101:CY101),CY101)","v":0},{"$f":"IF(SUM($I101:CZ101)+CZ101>$K27,$K27-SUM($I101:CZ101),CZ101)","v":0},{"$f":"IF(SUM($I101:DA101)+DA101>$K27,$K27-SUM($I101:DA101),DA101)","v":0},{"$f":"IF(SUM($I101:DB101)+DB101>$K27,$K27-SUM($I101:DB101),DB101)","v":0},{"$f":"IF(SUM($I101:DC101)+DC101>$K27,$K27-SUM($I101:DC101),DC101)","v":0},{"$f":"IF(SUM($I101:DD101)+DD101>$K27,$K27-SUM($I101:DD101),DD101)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,null,null,{"$f":"K$28/$F102","v":0},{"$f":"IF(SUM($I102:L102)+L102>$K28,$K28-SUM($I102:L102),L102)","v":0},{"$f":"IF(SUM($I102:M102)+M102>$K28,$K28-SUM($I102:M102),M102)","v":0},{"$f":"IF(SUM($I102:N102)+N102>$K28,$K28-SUM($I102:N102),N102)","v":0},{"$f":"IF(SUM($I102:O102)+O102>$K28,$K28-SUM($I102:O102),O102)","v":0},{"$f":"IF(SUM($I102:P102)+P102>$K28,$K28-SUM($I102:P102),P102)","v":0},{"$f":"IF(SUM($I102:Q102)+Q102>$K28,$K28-SUM($I102:Q102),Q102)","v":0},{"$f":"IF(SUM($I102:R102)+R102>$K28,$K28-SUM($I102:R102),R102)","v":0},{"$f":"IF(SUM($I102:S102)+S102>$K28,$K28-SUM($I102:S102),S102)","v":0},{"$f":"IF(SUM($I102:T102)+T102>$K28,$K28-SUM($I102:T102),T102)","v":0},{"$f":"IF(SUM($I102:U102)+U102>$K28,$K28-SUM($I102:U102),U102)","v":0},{"$f":"IF(SUM($I102:V102)+V102>$K28,$K28-SUM($I102:V102),V102)","v":0},{"$f":"IF(SUM($I102:W102)+W102>$K28,$K28-SUM($I102:W102),W102)","v":0},{"$f":"IF(SUM($I102:X102)+X102>$K28,$K28-SUM($I102:X102),X102)","v":0},{"$f":"IF(SUM($I102:Y102)+Y102>$K28,$K28-SUM($I102:Y102),Y102)","v":0},{"$f":"IF(SUM($I102:Z102)+Z102>$K28,$K28-SUM($I102:Z102),Z102)","v":0},{"$f":"IF(SUM($I102:AA102)+AA102>$K28,$K28-SUM($I102:AA102),AA102)","v":0},{"$f":"IF(SUM($I102:AB102)+AB102>$K28,$K28-SUM($I102:AB102),AB102)","v":0},{"$f":"IF(SUM($I102:AC102)+AC102>$K28,$K28-SUM($I102:AC102),AC102)","v":0},{"$f":"IF(SUM($I102:AD102)+AD102>$K28,$K28-SUM($I102:AD102),AD102)","v":0},{"$f":"IF(SUM($I102:AE102)+AE102>$K28,$K28-SUM($I102:AE102),AE102)","v":0},{"$f":"IF(SUM($I102:AF102)+AF102>$K28,$K28-SUM($I102:AF102),AF102)","v":0},{"$f":"IF(SUM($I102:AG102)+AG102>$K28,$K28-SUM($I102:AG102),AG102)","v":0},{"$f":"IF(SUM($I102:AH102)+AH102>$K28,$K28-SUM($I102:AH102),AH102)","v":0},{"$f":"IF(SUM($I102:AI102)+AI102>$K28,$K28-SUM($I102:AI102),AI102)","v":0},{"$f":"IF(SUM($I102:AJ102)+AJ102>$K28,$K28-SUM($I102:AJ102),AJ102)","v":0},{"$f":"IF(SUM($I102:AK102)+AK102>$K28,$K28-SUM($I102:AK102),AK102)","v":0},{"$f":"IF(SUM($I102:AL102)+AL102>$K28,$K28-SUM($I102:AL102),AL102)","v":0},{"$f":"IF(SUM($I102:AM102)+AM102>$K28,$K28-SUM($I102:AM102),AM102)","v":0},{"$f":"IF(SUM($I102:AN102)+AN102>$K28,$K28-SUM($I102:AN102),AN102)","v":0},{"$f":"IF(SUM($I102:AO102)+AO102>$K28,$K28-SUM($I102:AO102),AO102)","v":0},{"$f":"IF(SUM($I102:AP102)+AP102>$K28,$K28-SUM($I102:AP102),AP102)","v":0},{"$f":"IF(SUM($I102:AQ102)+AQ102>$K28,$K28-SUM($I102:AQ102),AQ102)","v":0},{"$f":"IF(SUM($I102:AR102)+AR102>$K28,$K28-SUM($I102:AR102),AR102)","v":0},{"$f":"IF(SUM($I102:AS102)+AS102>$K28,$K28-SUM($I102:AS102),AS102)","v":0},{"$f":"IF(SUM($I102:AT102)+AT102>$K28,$K28-SUM($I102:AT102),AT102)","v":0},{"$f":"IF(SUM($I102:AU102)+AU102>$K28,$K28-SUM($I102:AU102),AU102)","v":0},{"$f":"IF(SUM($I102:AV102)+AV102>$K28,$K28-SUM($I102:AV102),AV102)","v":0},{"$f":"IF(SUM($I102:AW102)+AW102>$K28,$K28-SUM($I102:AW102),AW102)","v":0},{"$f":"IF(SUM($I102:AX102)+AX102>$K28,$K28-SUM($I102:AX102),AX102)","v":0},{"$f":"IF(SUM($I102:AY102)+AY102>$K28,$K28-SUM($I102:AY102),AY102)","v":0},{"$f":"IF(SUM($I102:AZ102)+AZ102>$K28,$K28-SUM($I102:AZ102),AZ102)","v":0},{"$f":"IF(SUM($I102:BA102)+BA102>$K28,$K28-SUM($I102:BA102),BA102)","v":0},{"$f":"IF(SUM($I102:BB102)+BB102>$K28,$K28-SUM($I102:BB102),BB102)","v":0},{"$f":"IF(SUM($I102:BC102)+BC102>$K28,$K28-SUM($I102:BC102),BC102)","v":0},{"$f":"IF(SUM($I102:BD102)+BD102>$K28,$K28-SUM($I102:BD102),BD102)","v":0},{"$f":"IF(SUM($I102:BE102)+BE102>$K28,$K28-SUM($I102:BE102),BE102)","v":0},{"$f":"IF(SUM($I102:BF102)+BF102>$K28,$K28-SUM($I102:BF102),BF102)","v":0},{"$f":"IF(SUM($I102:BG102)+BG102>$K28,$K28-SUM($I102:BG102),BG102)","v":0},{"$f":"IF(SUM($I102:BH102)+BH102>$K28,$K28-SUM($I102:BH102),BH102)","v":0},{"$f":"IF(SUM($I102:BI102)+BI102>$K28,$K28-SUM($I102:BI102),BI102)","v":0},{"$f":"IF(SUM($I102:BJ102)+BJ102>$K28,$K28-SUM($I102:BJ102),BJ102)","v":0},{"$f":"IF(SUM($I102:BK102)+BK102>$K28,$K28-SUM($I102:BK102),BK102)","v":0},{"$f":"IF(SUM($I102:BL102)+BL102>$K28,$K28-SUM($I102:BL102),BL102)","v":0},{"$f":"IF(SUM($I102:BM102)+BM102>$K28,$K28-SUM($I102:BM102),BM102)","v":0},{"$f":"IF(SUM($I102:BN102)+BN102>$K28,$K28-SUM($I102:BN102),BN102)","v":0},{"$f":"IF(SUM($I102:BO102)+BO102>$K28,$K28-SUM($I102:BO102),BO102)","v":0},{"$f":"IF(SUM($I102:BP102)+BP102>$K28,$K28-SUM($I102:BP102),BP102)","v":0},{"$f":"IF(SUM($I102:BQ102)+BQ102>$K28,$K28-SUM($I102:BQ102),BQ102)","v":0},{"$f":"IF(SUM($I102:BR102)+BR102>$K28,$K28-SUM($I102:BR102),BR102)","v":0},{"$f":"IF(SUM($I102:BS102)+BS102>$K28,$K28-SUM($I102:BS102),BS102)","v":0},{"$f":"IF(SUM($I102:BT102)+BT102>$K28,$K28-SUM($I102:BT102),BT102)","v":0},{"$f":"IF(SUM($I102:BU102)+BU102>$K28,$K28-SUM($I102:BU102),BU102)","v":0},{"$f":"IF(SUM($I102:BV102)+BV102>$K28,$K28-SUM($I102:BV102),BV102)","v":0},{"$f":"IF(SUM($I102:BW102)+BW102>$K28,$K28-SUM($I102:BW102),BW102)","v":0},{"$f":"IF(SUM($I102:BX102)+BX102>$K28,$K28-SUM($I102:BX102),BX102)","v":0},{"$f":"IF(SUM($I102:BY102)+BY102>$K28,$K28-SUM($I102:BY102),BY102)","v":0},{"$f":"IF(SUM($I102:BZ102)+BZ102>$K28,$K28-SUM($I102:BZ102),BZ102)","v":0},{"$f":"IF(SUM($I102:CA102)+CA102>$K28,$K28-SUM($I102:CA102),CA102)","v":0},{"$f":"IF(SUM($I102:CB102)+CB102>$K28,$K28-SUM($I102:CB102),CB102)","v":0},{"$f":"IF(SUM($I102:CC102)+CC102>$K28,$K28-SUM($I102:CC102),CC102)","v":0},{"$f":"IF(SUM($I102:CD102)+CD102>$K28,$K28-SUM($I102:CD102),CD102)","v":0},{"$f":"IF(SUM($I102:CE102)+CE102>$K28,$K28-SUM($I102:CE102),CE102)","v":0},{"$f":"IF(SUM($I102:CF102)+CF102>$K28,$K28-SUM($I102:CF102),CF102)","v":0},{"$f":"IF(SUM($I102:CG102)+CG102>$K28,$K28-SUM($I102:CG102),CG102)","v":0},{"$f":"IF(SUM($I102:CH102)+CH102>$K28,$K28-SUM($I102:CH102),CH102)","v":0},{"$f":"IF(SUM($I102:CI102)+CI102>$K28,$K28-SUM($I102:CI102),CI102)","v":0},{"$f":"IF(SUM($I102:CJ102)+CJ102>$K28,$K28-SUM($I102:CJ102),CJ102)","v":0},{"$f":"IF(SUM($I102:CK102)+CK102>$K28,$K28-SUM($I102:CK102),CK102)","v":0},{"$f":"IF(SUM($I102:CL102)+CL102>$K28,$K28-SUM($I102:CL102),CL102)","v":0},{"$f":"IF(SUM($I102:CM102)+CM102>$K28,$K28-SUM($I102:CM102),CM102)","v":0},{"$f":"IF(SUM($I102:CN102)+CN102>$K28,$K28-SUM($I102:CN102),CN102)","v":0},{"$f":"IF(SUM($I102:CO102)+CO102>$K28,$K28-SUM($I102:CO102),CO102)","v":0},{"$f":"IF(SUM($I102:CP102)+CP102>$K28,$K28-SUM($I102:CP102),CP102)","v":0},{"$f":"IF(SUM($I102:CQ102)+CQ102>$K28,$K28-SUM($I102:CQ102),CQ102)","v":0},{"$f":"IF(SUM($I102:CR102)+CR102>$K28,$K28-SUM($I102:CR102),CR102)","v":0},{"$f":"IF(SUM($I102:CS102)+CS102>$K28,$K28-SUM($I102:CS102),CS102)","v":0},{"$f":"IF(SUM($I102:CT102)+CT102>$K28,$K28-SUM($I102:CT102),CT102)","v":0},{"$f":"IF(SUM($I102:CU102)+CU102>$K28,$K28-SUM($I102:CU102),CU102)","v":0},{"$f":"IF(SUM($I102:CV102)+CV102>$K28,$K28-SUM($I102:CV102),CV102)","v":0},{"$f":"IF(SUM($I102:CW102)+CW102>$K28,$K28-SUM($I102:CW102),CW102)","v":0},{"$f":"IF(SUM($I102:CX102)+CX102>$K28,$K28-SUM($I102:CX102),CX102)","v":0},{"$f":"IF(SUM($I102:CY102)+CY102>$K28,$K28-SUM($I102:CY102),CY102)","v":0},{"$f":"IF(SUM($I102:CZ102)+CZ102>$K28,$K28-SUM($I102:CZ102),CZ102)","v":0},{"$f":"IF(SUM($I102:DA102)+DA102>$K28,$K28-SUM($I102:DA102),DA102)","v":0},{"$f":"IF(SUM($I102:DB102)+DB102>$K28,$K28-SUM($I102:DB102),DB102)","v":0},{"$f":"IF(SUM($I102:DC102)+DC102>$K28,$K28-SUM($I102:DC102),DC102)","v":0},{"$f":"IF(SUM($I102:DD102)+DD102>$K28,$K28-SUM($I102:DD102),DD102)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,null,null,{"$f":"K$29/$F103","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:L103)+L103>$K29,$K29-SUM($I103:L103),L103)","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:M103)+M103>$K29,$K29-SUM($I103:M103),M103)","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:N103)+N103>$K29,$K29-SUM($I103:N103),N103)","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:O103)+O103>$K29,$K29-SUM($I103:O103),O103)","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:P103)+P103>$K29,$K29-SUM($I103:P103),P103)","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:Q103)+Q103>$K29,$K29-SUM($I103:Q103),Q103)","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:R103)+R103>$K29,$K29-SUM($I103:R103),R103)","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:S103)+S103>$K29,$K29-SUM($I103:S103),S103)","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:T103)+T103>$K29,$K29-SUM($I103:T103),T103)","v":2.5780999999999998E-3},{"$f":"IF(SUM($I103:U103)+U103>$K29,$K29-SUM($I103:U103),U103)","v":0},{"$f":"IF(SUM($I103:V103)+V103>$K29,$K29-SUM($I103:V103),V103)","v":0},{"$f":"IF(SUM($I103:W103)+W103>$K29,$K29-SUM($I103:W103),W103)","v":0},{"$f":"IF(SUM($I103:X103)+X103>$K29,$K29-SUM($I103:X103),X103)","v":0},{"$f":"IF(SUM($I103:Y103)+Y103>$K29,$K29-SUM($I103:Y103),Y103)","v":0},{"$f":"IF(SUM($I103:Z103)+Z103>$K29,$K29-SUM($I103:Z103),Z103)","v":0},{"$f":"IF(SUM($I103:AA103)+AA103>$K29,$K29-SUM($I103:AA103),AA103)","v":0},{"$f":"IF(SUM($I103:AB103)+AB103>$K29,$K29-SUM($I103:AB103),AB103)","v":0},{"$f":"IF(SUM($I103:AC103)+AC103>$K29,$K29-SUM($I103:AC103),AC103)","v":0},{"$f":"IF(SUM($I103:AD103)+AD103>$K29,$K29-SUM($I103:AD103),AD103)","v":0},{"$f":"IF(SUM($I103:AE103)+AE103>$K29,$K29-SUM($I103:AE103),AE103)","v":0},{"$f":"IF(SUM($I103:AF103)+AF103>$K29,$K29-SUM($I103:AF103),AF103)","v":0},{"$f":"IF(SUM($I103:AG103)+AG103>$K29,$K29-SUM($I103:AG103),AG103)","v":0},{"$f":"IF(SUM($I103:AH103)+AH103>$K29,$K29-SUM($I103:AH103),AH103)","v":0},{"$f":"IF(SUM($I103:AI103)+AI103>$K29,$K29-SUM($I103:AI103),AI103)","v":0},{"$f":"IF(SUM($I103:AJ103)+AJ103>$K29,$K29-SUM($I103:AJ103),AJ103)","v":0},{"$f":"IF(SUM($I103:AK103)+AK103>$K29,$K29-SUM($I103:AK103),AK103)","v":0},{"$f":"IF(SUM($I103:AL103)+AL103>$K29,$K29-SUM($I103:AL103),AL103)","v":0},{"$f":"IF(SUM($I103:AM103)+AM103>$K29,$K29-SUM($I103:AM103),AM103)","v":0},{"$f":"IF(SUM($I103:AN103)+AN103>$K29,$K29-SUM($I103:AN103),AN103)","v":0},{"$f":"IF(SUM($I103:AO103)+AO103>$K29,$K29-SUM($I103:AO103),AO103)","v":0},{"$f":"IF(SUM($I103:AP103)+AP103>$K29,$K29-SUM($I103:AP103),AP103)","v":0},{"$f":"IF(SUM($I103:AQ103)+AQ103>$K29,$K29-SUM($I103:AQ103),AQ103)","v":0},{"$f":"IF(SUM($I103:AR103)+AR103>$K29,$K29-SUM($I103:AR103),AR103)","v":0},{"$f":"IF(SUM($I103:AS103)+AS103>$K29,$K29-SUM($I103:AS103),AS103)","v":0},{"$f":"IF(SUM($I103:AT103)+AT103>$K29,$K29-SUM($I103:AT103),AT103)","v":0},{"$f":"IF(SUM($I103:AU103)+AU103>$K29,$K29-SUM($I103:AU103),AU103)","v":0},{"$f":"IF(SUM($I103:AV103)+AV103>$K29,$K29-SUM($I103:AV103),AV103)","v":0},{"$f":"IF(SUM($I103:AW103)+AW103>$K29,$K29-SUM($I103:AW103),AW103)","v":0},{"$f":"IF(SUM($I103:AX103)+AX103>$K29,$K29-SUM($I103:AX103),AX103)","v":0},{"$f":"IF(SUM($I103:AY103)+AY103>$K29,$K29-SUM($I103:AY103),AY103)","v":0},{"$f":"IF(SUM($I103:AZ103)+AZ103>$K29,$K29-SUM($I103:AZ103),AZ103)","v":0},{"$f":"IF(SUM($I103:BA103)+BA103>$K29,$K29-SUM($I103:BA103),BA103)","v":0},{"$f":"IF(SUM($I103:BB103)+BB103>$K29,$K29-SUM($I103:BB103),BB103)","v":0},{"$f":"IF(SUM($I103:BC103)+BC103>$K29,$K29-SUM($I103:BC103),BC103)","v":0},{"$f":"IF(SUM($I103:BD103)+BD103>$K29,$K29-SUM($I103:BD103),BD103)","v":0},{"$f":"IF(SUM($I103:BE103)+BE103>$K29,$K29-SUM($I103:BE103),BE103)","v":0},{"$f":"IF(SUM($I103:BF103)+BF103>$K29,$K29-SUM($I103:BF103),BF103)","v":0},{"$f":"IF(SUM($I103:BG103)+BG103>$K29,$K29-SUM($I103:BG103),BG103)","v":0},{"$f":"IF(SUM($I103:BH103)+BH103>$K29,$K29-SUM($I103:BH103),BH103)","v":0},{"$f":"IF(SUM($I103:BI103)+BI103>$K29,$K29-SUM($I103:BI103),BI103)","v":0},{"$f":"IF(SUM($I103:BJ103)+BJ103>$K29,$K29-SUM($I103:BJ103),BJ103)","v":0},{"$f":"IF(SUM($I103:BK103)+BK103>$K29,$K29-SUM($I103:BK103),BK103)","v":0},{"$f":"IF(SUM($I103:BL103)+BL103>$K29,$K29-SUM($I103:BL103),BL103)","v":0},{"$f":"IF(SUM($I103:BM103)+BM103>$K29,$K29-SUM($I103:BM103),BM103)","v":0},{"$f":"IF(SUM($I103:BN103)+BN103>$K29,$K29-SUM($I103:BN103),BN103)","v":0},{"$f":"IF(SUM($I103:BO103)+BO103>$K29,$K29-SUM($I103:BO103),BO103)","v":0},{"$f":"IF(SUM($I103:BP103)+BP103>$K29,$K29-SUM($I103:BP103),BP103)","v":0},{"$f":"IF(SUM($I103:BQ103)+BQ103>$K29,$K29-SUM($I103:BQ103),BQ103)","v":0},{"$f":"IF(SUM($I103:BR103)+BR103>$K29,$K29-SUM($I103:BR103),BR103)","v":0},{"$f":"IF(SUM($I103:BS103)+BS103>$K29,$K29-SUM($I103:BS103),BS103)","v":0},{"$f":"IF(SUM($I103:BT103)+BT103>$K29,$K29-SUM($I103:BT103),BT103)","v":0},{"$f":"IF(SUM($I103:BU103)+BU103>$K29,$K29-SUM($I103:BU103),BU103)","v":0},{"$f":"IF(SUM($I103:BV103)+BV103>$K29,$K29-SUM($I103:BV103),BV103)","v":0},{"$f":"IF(SUM($I103:BW103)+BW103>$K29,$K29-SUM($I103:BW103),BW103)","v":0},{"$f":"IF(SUM($I103:BX103)+BX103>$K29,$K29-SUM($I103:BX103),BX103)","v":0},{"$f":"IF(SUM($I103:BY103)+BY103>$K29,$K29-SUM($I103:BY103),BY103)","v":0},{"$f":"IF(SUM($I103:BZ103)+BZ103>$K29,$K29-SUM($I103:BZ103),BZ103)","v":0},{"$f":"IF(SUM($I103:CA103)+CA103>$K29,$K29-SUM($I103:CA103),CA103)","v":0},{"$f":"IF(SUM($I103:CB103)+CB103>$K29,$K29-SUM($I103:CB103),CB103)","v":0},{"$f":"IF(SUM($I103:CC103)+CC103>$K29,$K29-SUM($I103:CC103),CC103)","v":0},{"$f":"IF(SUM($I103:CD103)+CD103>$K29,$K29-SUM($I103:CD103),CD103)","v":0},{"$f":"IF(SUM($I103:CE103)+CE103>$K29,$K29-SUM($I103:CE103),CE103)","v":0},{"$f":"IF(SUM($I103:CF103)+CF103>$K29,$K29-SUM($I103:CF103),CF103)","v":0},{"$f":"IF(SUM($I103:CG103)+CG103>$K29,$K29-SUM($I103:CG103),CG103)","v":0},{"$f":"IF(SUM($I103:CH103)+CH103>$K29,$K29-SUM($I103:CH103),CH103)","v":0},{"$f":"IF(SUM($I103:CI103)+CI103>$K29,$K29-SUM($I103:CI103),CI103)","v":0},{"$f":"IF(SUM($I103:CJ103)+CJ103>$K29,$K29-SUM($I103:CJ103),CJ103)","v":0},{"$f":"IF(SUM($I103:CK103)+CK103>$K29,$K29-SUM($I103:CK103),CK103)","v":0},{"$f":"IF(SUM($I103:CL103)+CL103>$K29,$K29-SUM($I103:CL103),CL103)","v":0},{"$f":"IF(SUM($I103:CM103)+CM103>$K29,$K29-SUM($I103:CM103),CM103)","v":0},{"$f":"IF(SUM($I103:CN103)+CN103>$K29,$K29-SUM($I103:CN103),CN103)","v":0},{"$f":"IF(SUM($I103:CO103)+CO103>$K29,$K29-SUM($I103:CO103),CO103)","v":0},{"$f":"IF(SUM($I103:CP103)+CP103>$K29,$K29-SUM($I103:CP103),CP103)","v":0},{"$f":"IF(SUM($I103:CQ103)+CQ103>$K29,$K29-SUM($I103:CQ103),CQ103)","v":0},{"$f":"IF(SUM($I103:CR103)+CR103>$K29,$K29-SUM($I103:CR103),CR103)","v":0},{"$f":"IF(SUM($I103:CS103)+CS103>$K29,$K29-SUM($I103:CS103),CS103)","v":0},{"$f":"IF(SUM($I103:CT103)+CT103>$K29,$K29-SUM($I103:CT103),CT103)","v":0},{"$f":"IF(SUM($I103:CU103)+CU103>$K29,$K29-SUM($I103:CU103),CU103)","v":0},{"$f":"IF(SUM($I103:CV103)+CV103>$K29,$K29-SUM($I103:CV103),CV103)","v":0},{"$f":"IF(SUM($I103:CW103)+CW103>$K29,$K29-SUM($I103:CW103),CW103)","v":0},{"$f":"IF(SUM($I103:CX103)+CX103>$K29,$K29-SUM($I103:CX103),CX103)","v":0},{"$f":"IF(SUM($I103:CY103)+CY103>$K29,$K29-SUM($I103:CY103),CY103)","v":0},{"$f":"IF(SUM($I103:CZ103)+CZ103>$K29,$K29-SUM($I103:CZ103),CZ103)","v":0},{"$f":"IF(SUM($I103:DA103)+DA103>$K29,$K29-SUM($I103:DA103),DA103)","v":0},{"$f":"IF(SUM($I103:DB103)+DB103>$K29,$K29-SUM($I103:DB103),DB103)","v":0},{"$f":"IF(SUM($I103:DC103)+DC103>$K29,$K29-SUM($I103:DC103),DC103)","v":0},{"$f":"IF(SUM($I103:DD103)+DD103>$K29,$K29-SUM($I103:DD103),DD103)","v":0}]
[]
[null,"Depreciation:  2013 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,null,null,null,{"$f":"L$22/$F107","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:M107)+M107>$L22,$L22-SUM($I107:M107),M107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:N107)+N107>$L22,$L22-SUM($I107:N107),N107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:O107)+O107>$L22,$L22-SUM($I107:O107),O107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:P107)+P107>$L22,$L22-SUM($I107:P107),P107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:Q107)+Q107>$L22,$L22-SUM($I107:Q107),Q107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:R107)+R107>$L22,$L22-SUM($I107:R107),R107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:S107)+S107>$L22,$L22-SUM($I107:S107),S107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:T107)+T107>$L22,$L22-SUM($I107:T107),T107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:U107)+U107>$L22,$L22-SUM($I107:U107),U107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:V107)+V107>$L22,$L22-SUM($I107:V107),V107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:W107)+W107>$L22,$L22-SUM($I107:W107),W107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:X107)+X107>$L22,$L22-SUM($I107:X107),X107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:Y107)+Y107>$L22,$L22-SUM($I107:Y107),Y107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:Z107)+Z107>$L22,$L22-SUM($I107:Z107),Z107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:AA107)+AA107>$L22,$L22-SUM($I107:AA107),AA107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:AB107)+AB107>$L22,$L22-SUM($I107:AB107),AB107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:AC107)+AC107>$L22,$L22-SUM($I107:AC107),AC107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:AD107)+AD107>$L22,$L22-SUM($I107:AD107),AD107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:AE107)+AE107>$L22,$L22-SUM($I107:AE107),AE107)","v":1.2816500000000001E-3},{"$f":"IF(SUM($I107:AF107)+AF107>$L22,$L22-SUM($I107:AF107),AF107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AG107)+AG107>$L22,$L22-SUM($I107:AG107),AG107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AH107)+AH107>$L22,$L22-SUM($I107:AH107),AH107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AI107)+AI107>$L22,$L22-SUM($I107:AI107),AI107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AJ107)+AJ107>$L22,$L22-SUM($I107:AJ107),AJ107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AK107)+AK107>$L22,$L22-SUM($I107:AK107),AK107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AL107)+AL107>$L22,$L22-SUM($I107:AL107),AL107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AM107)+AM107>$L22,$L22-SUM($I107:AM107),AM107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AN107)+AN107>$L22,$L22-SUM($I107:AN107),AN107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AO107)+AO107>$L22,$L22-SUM($I107:AO107),AO107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AP107)+AP107>$L22,$L22-SUM($I107:AP107),AP107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AQ107)+AQ107>$L22,$L22-SUM($I107:AQ107),AQ107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AR107)+AR107>$L22,$L22-SUM($I107:AR107),AR107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AS107)+AS107>$L22,$L22-SUM($I107:AS107),AS107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AT107)+AT107>$L22,$L22-SUM($I107:AT107),AT107)","v":3.4694469519536142E-18},{"$f":"IF(SUM($I107:AU107)+AU107>$L22,$L22-SUM($I107:AU107),AU107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:AV107)+AV107>$L22,$L22-SUM($I107:AV107),AV107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:AW107)+AW107>$L22,$L22-SUM($I107:AW107),AW107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:AX107)+AX107>$L22,$L22-SUM($I107:AX107),AX107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:AY107)+AY107>$L22,$L22-SUM($I107:AY107),AY107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:AZ107)+AZ107>$L22,$L22-SUM($I107:AZ107),AZ107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BA107)+BA107>$L22,$L22-SUM($I107:BA107),BA107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BB107)+BB107>$L22,$L22-SUM($I107:BB107),BB107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BC107)+BC107>$L22,$L22-SUM($I107:BC107),BC107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BD107)+BD107>$L22,$L22-SUM($I107:BD107),BD107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BE107)+BE107>$L22,$L22-SUM($I107:BE107),BE107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BF107)+BF107>$L22,$L22-SUM($I107:BF107),BF107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BG107)+BG107>$L22,$L22-SUM($I107:BG107),BG107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BH107)+BH107>$L22,$L22-SUM($I107:BH107),BH107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BI107)+BI107>$L22,$L22-SUM($I107:BI107),BI107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BJ107)+BJ107>$L22,$L22-SUM($I107:BJ107),BJ107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BK107)+BK107>$L22,$L22-SUM($I107:BK107),BK107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BL107)+BL107>$L22,$L22-SUM($I107:BL107),BL107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BM107)+BM107>$L22,$L22-SUM($I107:BM107),BM107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BN107)+BN107>$L22,$L22-SUM($I107:BN107),BN107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BO107)+BO107>$L22,$L22-SUM($I107:BO107),BO107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BP107)+BP107>$L22,$L22-SUM($I107:BP107),BP107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BQ107)+BQ107>$L22,$L22-SUM($I107:BQ107),BQ107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BR107)+BR107>$L22,$L22-SUM($I107:BR107),BR107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BS107)+BS107>$L22,$L22-SUM($I107:BS107),BS107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BT107)+BT107>$L22,$L22-SUM($I107:BT107),BT107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BU107)+BU107>$L22,$L22-SUM($I107:BU107),BU107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BV107)+BV107>$L22,$L22-SUM($I107:BV107),BV107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BW107)+BW107>$L22,$L22-SUM($I107:BW107),BW107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BX107)+BX107>$L22,$L22-SUM($I107:BX107),BX107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BY107)+BY107>$L22,$L22-SUM($I107:BY107),BY107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:BZ107)+BZ107>$L22,$L22-SUM($I107:BZ107),BZ107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CA107)+CA107>$L22,$L22-SUM($I107:CA107),CA107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CB107)+CB107>$L22,$L22-SUM($I107:CB107),CB107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CC107)+CC107>$L22,$L22-SUM($I107:CC107),CC107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CD107)+CD107>$L22,$L22-SUM($I107:CD107),CD107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CE107)+CE107>$L22,$L22-SUM($I107:CE107),CE107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CF107)+CF107>$L22,$L22-SUM($I107:CF107),CF107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CG107)+CG107>$L22,$L22-SUM($I107:CG107),CG107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CH107)+CH107>$L22,$L22-SUM($I107:CH107),CH107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CI107)+CI107>$L22,$L22-SUM($I107:CI107),CI107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CJ107)+CJ107>$L22,$L22-SUM($I107:CJ107),CJ107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CK107)+CK107>$L22,$L22-SUM($I107:CK107),CK107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CL107)+CL107>$L22,$L22-SUM($I107:CL107),CL107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CM107)+CM107>$L22,$L22-SUM($I107:CM107),CM107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CN107)+CN107>$L22,$L22-SUM($I107:CN107),CN107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CO107)+CO107>$L22,$L22-SUM($I107:CO107),CO107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CP107)+CP107>$L22,$L22-SUM($I107:CP107),CP107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CQ107)+CQ107>$L22,$L22-SUM($I107:CQ107),CQ107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CR107)+CR107>$L22,$L22-SUM($I107:CR107),CR107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CS107)+CS107>$L22,$L22-SUM($I107:CS107),CS107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CT107)+CT107>$L22,$L22-SUM($I107:CT107),CT107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CU107)+CU107>$L22,$L22-SUM($I107:CU107),CU107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CV107)+CV107>$L22,$L22-SUM($I107:CV107),CV107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CW107)+CW107>$L22,$L22-SUM($I107:CW107),CW107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CX107)+CX107>$L22,$L22-SUM($I107:CX107),CX107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CY107)+CY107>$L22,$L22-SUM($I107:CY107),CY107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:CZ107)+CZ107>$L22,$L22-SUM($I107:CZ107),CZ107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:DA107)+DA107>$L22,$L22-SUM($I107:DA107),DA107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:DB107)+DB107>$L22,$L22-SUM($I107:DB107),DB107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:DC107)+DC107>$L22,$L22-SUM($I107:DC107),DC107)","v":-4.8572257327350599E-17},{"$f":"IF(SUM($I107:DD107)+DD107>$L22,$L22-SUM($I107:DD107),DD107)","v":-4.8572257327350599E-17}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,null,null,null,{"$f":"L$23/$F108","v":0},{"$f":"IF(SUM($I108:M108)+M108>$L23,$L23-SUM($I108:M108),M108)","v":0},{"$f":"IF(SUM($I108:N108)+N108>$L23,$L23-SUM($I108:N108),N108)","v":0},{"$f":"IF(SUM($I108:O108)+O108>$L23,$L23-SUM($I108:O108),O108)","v":0},{"$f":"IF(SUM($I108:P108)+P108>$L23,$L23-SUM($I108:P108),P108)","v":0},{"$f":"IF(SUM($I108:Q108)+Q108>$L23,$L23-SUM($I108:Q108),Q108)","v":0},{"$f":"IF(SUM($I108:R108)+R108>$L23,$L23-SUM($I108:R108),R108)","v":0},{"$f":"IF(SUM($I108:S108)+S108>$L23,$L23-SUM($I108:S108),S108)","v":0},{"$f":"IF(SUM($I108:T108)+T108>$L23,$L23-SUM($I108:T108),T108)","v":0},{"$f":"IF(SUM($I108:U108)+U108>$L23,$L23-SUM($I108:U108),U108)","v":0},{"$f":"IF(SUM($I108:V108)+V108>$L23,$L23-SUM($I108:V108),V108)","v":0},{"$f":"IF(SUM($I108:W108)+W108>$L23,$L23-SUM($I108:W108),W108)","v":0},{"$f":"IF(SUM($I108:X108)+X108>$L23,$L23-SUM($I108:X108),X108)","v":0},{"$f":"IF(SUM($I108:Y108)+Y108>$L23,$L23-SUM($I108:Y108),Y108)","v":0},{"$f":"IF(SUM($I108:Z108)+Z108>$L23,$L23-SUM($I108:Z108),Z108)","v":0},{"$f":"IF(SUM($I108:AA108)+AA108>$L23,$L23-SUM($I108:AA108),AA108)","v":0},{"$f":"IF(SUM($I108:AB108)+AB108>$L23,$L23-SUM($I108:AB108),AB108)","v":0},{"$f":"IF(SUM($I108:AC108)+AC108>$L23,$L23-SUM($I108:AC108),AC108)","v":0},{"$f":"IF(SUM($I108:AD108)+AD108>$L23,$L23-SUM($I108:AD108),AD108)","v":0},{"$f":"IF(SUM($I108:AE108)+AE108>$L23,$L23-SUM($I108:AE108),AE108)","v":0},{"$f":"IF(SUM($I108:AF108)+AF108>$L23,$L23-SUM($I108:AF108),AF108)","v":0},{"$f":"IF(SUM($I108:AG108)+AG108>$L23,$L23-SUM($I108:AG108),AG108)","v":0},{"$f":"IF(SUM($I108:AH108)+AH108>$L23,$L23-SUM($I108:AH108),AH108)","v":0},{"$f":"IF(SUM($I108:AI108)+AI108>$L23,$L23-SUM($I108:AI108),AI108)","v":0},{"$f":"IF(SUM($I108:AJ108)+AJ108>$L23,$L23-SUM($I108:AJ108),AJ108)","v":0},{"$f":"IF(SUM($I108:AK108)+AK108>$L23,$L23-SUM($I108:AK108),AK108)","v":0},{"$f":"IF(SUM($I108:AL108)+AL108>$L23,$L23-SUM($I108:AL108),AL108)","v":0},{"$f":"IF(SUM($I108:AM108)+AM108>$L23,$L23-SUM($I108:AM108),AM108)","v":0},{"$f":"IF(SUM($I108:AN108)+AN108>$L23,$L23-SUM($I108:AN108),AN108)","v":0},{"$f":"IF(SUM($I108:AO108)+AO108>$L23,$L23-SUM($I108:AO108),AO108)","v":0},{"$f":"IF(SUM($I108:AP108)+AP108>$L23,$L23-SUM($I108:AP108),AP108)","v":0},{"$f":"IF(SUM($I108:AQ108)+AQ108>$L23,$L23-SUM($I108:AQ108),AQ108)","v":0},{"$f":"IF(SUM($I108:AR108)+AR108>$L23,$L23-SUM($I108:AR108),AR108)","v":0},{"$f":"IF(SUM($I108:AS108)+AS108>$L23,$L23-SUM($I108:AS108),AS108)","v":0},{"$f":"IF(SUM($I108:AT108)+AT108>$L23,$L23-SUM($I108:AT108),AT108)","v":0},{"$f":"IF(SUM($I108:AU108)+AU108>$L23,$L23-SUM($I108:AU108),AU108)","v":0},{"$f":"IF(SUM($I108:AV108)+AV108>$L23,$L23-SUM($I108:AV108),AV108)","v":0},{"$f":"IF(SUM($I108:AW108)+AW108>$L23,$L23-SUM($I108:AW108),AW108)","v":0},{"$f":"IF(SUM($I108:AX108)+AX108>$L23,$L23-SUM($I108:AX108),AX108)","v":0},{"$f":"IF(SUM($I108:AY108)+AY108>$L23,$L23-SUM($I108:AY108),AY108)","v":0},{"$f":"IF(SUM($I108:AZ108)+AZ108>$L23,$L23-SUM($I108:AZ108),AZ108)","v":0},{"$f":"IF(SUM($I108:BA108)+BA108>$L23,$L23-SUM($I108:BA108),BA108)","v":0},{"$f":"IF(SUM($I108:BB108)+BB108>$L23,$L23-SUM($I108:BB108),BB108)","v":0},{"$f":"IF(SUM($I108:BC108)+BC108>$L23,$L23-SUM($I108:BC108),BC108)","v":0},{"$f":"IF(SUM($I108:BD108)+BD108>$L23,$L23-SUM($I108:BD108),BD108)","v":0},{"$f":"IF(SUM($I108:BE108)+BE108>$L23,$L23-SUM($I108:BE108),BE108)","v":0},{"$f":"IF(SUM($I108:BF108)+BF108>$L23,$L23-SUM($I108:BF108),BF108)","v":0},{"$f":"IF(SUM($I108:BG108)+BG108>$L23,$L23-SUM($I108:BG108),BG108)","v":0},{"$f":"IF(SUM($I108:BH108)+BH108>$L23,$L23-SUM($I108:BH108),BH108)","v":0},{"$f":"IF(SUM($I108:BI108)+BI108>$L23,$L23-SUM($I108:BI108),BI108)","v":0},{"$f":"IF(SUM($I108:BJ108)+BJ108>$L23,$L23-SUM($I108:BJ108),BJ108)","v":0},{"$f":"IF(SUM($I108:BK108)+BK108>$L23,$L23-SUM($I108:BK108),BK108)","v":0},{"$f":"IF(SUM($I108:BL108)+BL108>$L23,$L23-SUM($I108:BL108),BL108)","v":0},{"$f":"IF(SUM($I108:BM108)+BM108>$L23,$L23-SUM($I108:BM108),BM108)","v":0},{"$f":"IF(SUM($I108:BN108)+BN108>$L23,$L23-SUM($I108:BN108),BN108)","v":0},{"$f":"IF(SUM($I108:BO108)+BO108>$L23,$L23-SUM($I108:BO108),BO108)","v":0},{"$f":"IF(SUM($I108:BP108)+BP108>$L23,$L23-SUM($I108:BP108),BP108)","v":0},{"$f":"IF(SUM($I108:BQ108)+BQ108>$L23,$L23-SUM($I108:BQ108),BQ108)","v":0},{"$f":"IF(SUM($I108:BR108)+BR108>$L23,$L23-SUM($I108:BR108),BR108)","v":0},{"$f":"IF(SUM($I108:BS108)+BS108>$L23,$L23-SUM($I108:BS108),BS108)","v":0},{"$f":"IF(SUM($I108:BT108)+BT108>$L23,$L23-SUM($I108:BT108),BT108)","v":0},{"$f":"IF(SUM($I108:BU108)+BU108>$L23,$L23-SUM($I108:BU108),BU108)","v":0},{"$f":"IF(SUM($I108:BV108)+BV108>$L23,$L23-SUM($I108:BV108),BV108)","v":0},{"$f":"IF(SUM($I108:BW108)+BW108>$L23,$L23-SUM($I108:BW108),BW108)","v":0},{"$f":"IF(SUM($I108:BX108)+BX108>$L23,$L23-SUM($I108:BX108),BX108)","v":0},{"$f":"IF(SUM($I108:BY108)+BY108>$L23,$L23-SUM($I108:BY108),BY108)","v":0},{"$f":"IF(SUM($I108:BZ108)+BZ108>$L23,$L23-SUM($I108:BZ108),BZ108)","v":0},{"$f":"IF(SUM($I108:CA108)+CA108>$L23,$L23-SUM($I108:CA108),CA108)","v":0},{"$f":"IF(SUM($I108:CB108)+CB108>$L23,$L23-SUM($I108:CB108),CB108)","v":0},{"$f":"IF(SUM($I108:CC108)+CC108>$L23,$L23-SUM($I108:CC108),CC108)","v":0},{"$f":"IF(SUM($I108:CD108)+CD108>$L23,$L23-SUM($I108:CD108),CD108)","v":0},{"$f":"IF(SUM($I108:CE108)+CE108>$L23,$L23-SUM($I108:CE108),CE108)","v":0},{"$f":"IF(SUM($I108:CF108)+CF108>$L23,$L23-SUM($I108:CF108),CF108)","v":0},{"$f":"IF(SUM($I108:CG108)+CG108>$L23,$L23-SUM($I108:CG108),CG108)","v":0},{"$f":"IF(SUM($I108:CH108)+CH108>$L23,$L23-SUM($I108:CH108),CH108)","v":0},{"$f":"IF(SUM($I108:CI108)+CI108>$L23,$L23-SUM($I108:CI108),CI108)","v":0},{"$f":"IF(SUM($I108:CJ108)+CJ108>$L23,$L23-SUM($I108:CJ108),CJ108)","v":0},{"$f":"IF(SUM($I108:CK108)+CK108>$L23,$L23-SUM($I108:CK108),CK108)","v":0},{"$f":"IF(SUM($I108:CL108)+CL108>$L23,$L23-SUM($I108:CL108),CL108)","v":0},{"$f":"IF(SUM($I108:CM108)+CM108>$L23,$L23-SUM($I108:CM108),CM108)","v":0},{"$f":"IF(SUM($I108:CN108)+CN108>$L23,$L23-SUM($I108:CN108),CN108)","v":0},{"$f":"IF(SUM($I108:CO108)+CO108>$L23,$L23-SUM($I108:CO108),CO108)","v":0},{"$f":"IF(SUM($I108:CP108)+CP108>$L23,$L23-SUM($I108:CP108),CP108)","v":0},{"$f":"IF(SUM($I108:CQ108)+CQ108>$L23,$L23-SUM($I108:CQ108),CQ108)","v":0},{"$f":"IF(SUM($I108:CR108)+CR108>$L23,$L23-SUM($I108:CR108),CR108)","v":0},{"$f":"IF(SUM($I108:CS108)+CS108>$L23,$L23-SUM($I108:CS108),CS108)","v":0},{"$f":"IF(SUM($I108:CT108)+CT108>$L23,$L23-SUM($I108:CT108),CT108)","v":0},{"$f":"IF(SUM($I108:CU108)+CU108>$L23,$L23-SUM($I108:CU108),CU108)","v":0},{"$f":"IF(SUM($I108:CV108)+CV108>$L23,$L23-SUM($I108:CV108),CV108)","v":0},{"$f":"IF(SUM($I108:CW108)+CW108>$L23,$L23-SUM($I108:CW108),CW108)","v":0},{"$f":"IF(SUM($I108:CX108)+CX108>$L23,$L23-SUM($I108:CX108),CX108)","v":0},{"$f":"IF(SUM($I108:CY108)+CY108>$L23,$L23-SUM($I108:CY108),CY108)","v":0},{"$f":"IF(SUM($I108:CZ108)+CZ108>$L23,$L23-SUM($I108:CZ108),CZ108)","v":0},{"$f":"IF(SUM($I108:DA108)+DA108>$L23,$L23-SUM($I108:DA108),DA108)","v":0},{"$f":"IF(SUM($I108:DB108)+DB108>$L23,$L23-SUM($I108:DB108),DB108)","v":0},{"$f":"IF(SUM($I108:DC108)+DC108>$L23,$L23-SUM($I108:DC108),DC108)","v":0},{"$f":"IF(SUM($I108:DD108)+DD108>$L23,$L23-SUM($I108:DD108),DD108)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,null,null,null,{"$f":"L$24/$F109","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:M109)+M109>$L24,$L24-SUM($I109:M109),M109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:N109)+N109>$L24,$L24-SUM($I109:N109),N109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:O109)+O109>$L24,$L24-SUM($I109:O109),O109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:P109)+P109>$L24,$L24-SUM($I109:P109),P109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:Q109)+Q109>$L24,$L24-SUM($I109:Q109),Q109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:R109)+R109>$L24,$L24-SUM($I109:R109),R109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:S109)+S109>$L24,$L24-SUM($I109:S109),S109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:T109)+T109>$L24,$L24-SUM($I109:T109),T109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:U109)+U109>$L24,$L24-SUM($I109:U109),U109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:V109)+V109>$L24,$L24-SUM($I109:V109),V109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:W109)+W109>$L24,$L24-SUM($I109:W109),W109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:X109)+X109>$L24,$L24-SUM($I109:X109),X109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:Y109)+Y109>$L24,$L24-SUM($I109:Y109),Y109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:Z109)+Z109>$L24,$L24-SUM($I109:Z109),Z109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:AA109)+AA109>$L24,$L24-SUM($I109:AA109),AA109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:AB109)+AB109>$L24,$L24-SUM($I109:AB109),AB109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:AC109)+AC109>$L24,$L24-SUM($I109:AC109),AC109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:AD109)+AD109>$L24,$L24-SUM($I109:AD109),AD109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:AE109)+AE109>$L24,$L24-SUM($I109:AE109),AE109)","v":2.8982599999999997E-2},{"$f":"IF(SUM($I109:AF109)+AF109>$L24,$L24-SUM($I109:AF109),AF109)","v":3.3306690738754696E-16},{"$f":"IF(SUM($I109:AG109)+AG109>$L24,$L24-SUM($I109:AG109),AG109)","v":3.3306690738754696E-16},{"$f":"IF(SUM($I109:AH109)+AH109>$L24,$L24-SUM($I109:AH109),AH109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AI109)+AI109>$L24,$L24-SUM($I109:AI109),AI109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AJ109)+AJ109>$L24,$L24-SUM($I109:AJ109),AJ109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AK109)+AK109>$L24,$L24-SUM($I109:AK109),AK109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AL109)+AL109>$L24,$L24-SUM($I109:AL109),AL109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AM109)+AM109>$L24,$L24-SUM($I109:AM109),AM109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AN109)+AN109>$L24,$L24-SUM($I109:AN109),AN109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AO109)+AO109>$L24,$L24-SUM($I109:AO109),AO109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AP109)+AP109>$L24,$L24-SUM($I109:AP109),AP109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AQ109)+AQ109>$L24,$L24-SUM($I109:AQ109),AQ109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AR109)+AR109>$L24,$L24-SUM($I109:AR109),AR109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AS109)+AS109>$L24,$L24-SUM($I109:AS109),AS109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AT109)+AT109>$L24,$L24-SUM($I109:AT109),AT109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AU109)+AU109>$L24,$L24-SUM($I109:AU109),AU109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AV109)+AV109>$L24,$L24-SUM($I109:AV109),AV109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AW109)+AW109>$L24,$L24-SUM($I109:AW109),AW109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AX109)+AX109>$L24,$L24-SUM($I109:AX109),AX109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AY109)+AY109>$L24,$L24-SUM($I109:AY109),AY109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:AZ109)+AZ109>$L24,$L24-SUM($I109:AZ109),AZ109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BA109)+BA109>$L24,$L24-SUM($I109:BA109),BA109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BB109)+BB109>$L24,$L24-SUM($I109:BB109),BB109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BC109)+BC109>$L24,$L24-SUM($I109:BC109),BC109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BD109)+BD109>$L24,$L24-SUM($I109:BD109),BD109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BE109)+BE109>$L24,$L24-SUM($I109:BE109),BE109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BF109)+BF109>$L24,$L24-SUM($I109:BF109),BF109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BG109)+BG109>$L24,$L24-SUM($I109:BG109),BG109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BH109)+BH109>$L24,$L24-SUM($I109:BH109),BH109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BI109)+BI109>$L24,$L24-SUM($I109:BI109),BI109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BJ109)+BJ109>$L24,$L24-SUM($I109:BJ109),BJ109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BK109)+BK109>$L24,$L24-SUM($I109:BK109),BK109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BL109)+BL109>$L24,$L24-SUM($I109:BL109),BL109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BM109)+BM109>$L24,$L24-SUM($I109:BM109),BM109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BN109)+BN109>$L24,$L24-SUM($I109:BN109),BN109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BO109)+BO109>$L24,$L24-SUM($I109:BO109),BO109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BP109)+BP109>$L24,$L24-SUM($I109:BP109),BP109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BQ109)+BQ109>$L24,$L24-SUM($I109:BQ109),BQ109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BR109)+BR109>$L24,$L24-SUM($I109:BR109),BR109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BS109)+BS109>$L24,$L24-SUM($I109:BS109),BS109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BT109)+BT109>$L24,$L24-SUM($I109:BT109),BT109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BU109)+BU109>$L24,$L24-SUM($I109:BU109),BU109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BV109)+BV109>$L24,$L24-SUM($I109:BV109),BV109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BW109)+BW109>$L24,$L24-SUM($I109:BW109),BW109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BX109)+BX109>$L24,$L24-SUM($I109:BX109),BX109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BY109)+BY109>$L24,$L24-SUM($I109:BY109),BY109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:BZ109)+BZ109>$L24,$L24-SUM($I109:BZ109),BZ109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CA109)+CA109>$L24,$L24-SUM($I109:CA109),CA109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CB109)+CB109>$L24,$L24-SUM($I109:CB109),CB109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CC109)+CC109>$L24,$L24-SUM($I109:CC109),CC109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CD109)+CD109>$L24,$L24-SUM($I109:CD109),CD109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CE109)+CE109>$L24,$L24-SUM($I109:CE109),CE109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CF109)+CF109>$L24,$L24-SUM($I109:CF109),CF109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CG109)+CG109>$L24,$L24-SUM($I109:CG109),CG109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CH109)+CH109>$L24,$L24-SUM($I109:CH109),CH109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CI109)+CI109>$L24,$L24-SUM($I109:CI109),CI109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CJ109)+CJ109>$L24,$L24-SUM($I109:CJ109),CJ109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CK109)+CK109>$L24,$L24-SUM($I109:CK109),CK109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CL109)+CL109>$L24,$L24-SUM($I109:CL109),CL109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CM109)+CM109>$L24,$L24-SUM($I109:CM109),CM109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CN109)+CN109>$L24,$L24-SUM($I109:CN109),CN109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CO109)+CO109>$L24,$L24-SUM($I109:CO109),CO109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CP109)+CP109>$L24,$L24-SUM($I109:CP109),CP109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CQ109)+CQ109>$L24,$L24-SUM($I109:CQ109),CQ109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CR109)+CR109>$L24,$L24-SUM($I109:CR109),CR109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CS109)+CS109>$L24,$L24-SUM($I109:CS109),CS109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CT109)+CT109>$L24,$L24-SUM($I109:CT109),CT109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CU109)+CU109>$L24,$L24-SUM($I109:CU109),CU109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CV109)+CV109>$L24,$L24-SUM($I109:CV109),CV109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CW109)+CW109>$L24,$L24-SUM($I109:CW109),CW109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CX109)+CX109>$L24,$L24-SUM($I109:CX109),CX109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CY109)+CY109>$L24,$L24-SUM($I109:CY109),CY109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:CZ109)+CZ109>$L24,$L24-SUM($I109:CZ109),CZ109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:DA109)+DA109>$L24,$L24-SUM($I109:DA109),DA109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:DB109)+DB109>$L24,$L24-SUM($I109:DB109),DB109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:DC109)+DC109>$L24,$L24-SUM($I109:DC109),DC109)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I109:DD109)+DD109>$L24,$L24-SUM($I109:DD109),DD109)","v":-3.3306690738754696E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,null,null,null,{"$f":"L$25/$F110","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:M110)+M110>$L25,$L25-SUM($I110:M110),M110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:N110)+N110>$L25,$L25-SUM($I110:N110),N110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:O110)+O110>$L25,$L25-SUM($I110:O110),O110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:P110)+P110>$L25,$L25-SUM($I110:P110),P110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:Q110)+Q110>$L25,$L25-SUM($I110:Q110),Q110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:R110)+R110>$L25,$L25-SUM($I110:R110),R110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:S110)+S110>$L25,$L25-SUM($I110:S110),S110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:T110)+T110>$L25,$L25-SUM($I110:T110),T110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:U110)+U110>$L25,$L25-SUM($I110:U110),U110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:V110)+V110>$L25,$L25-SUM($I110:V110),V110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:W110)+W110>$L25,$L25-SUM($I110:W110),W110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:X110)+X110>$L25,$L25-SUM($I110:X110),X110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:Y110)+Y110>$L25,$L25-SUM($I110:Y110),Y110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:Z110)+Z110>$L25,$L25-SUM($I110:Z110),Z110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:AA110)+AA110>$L25,$L25-SUM($I110:AA110),AA110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:AB110)+AB110>$L25,$L25-SUM($I110:AB110),AB110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:AC110)+AC110>$L25,$L25-SUM($I110:AC110),AC110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:AD110)+AD110>$L25,$L25-SUM($I110:AD110),AD110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:AE110)+AE110>$L25,$L25-SUM($I110:AE110),AE110)","v":6.7799999999999996E-3},{"$f":"IF(SUM($I110:AF110)+AF110>$L25,$L25-SUM($I110:AF110),AF110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AG110)+AG110>$L25,$L25-SUM($I110:AG110),AG110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AH110)+AH110>$L25,$L25-SUM($I110:AH110),AH110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AI110)+AI110>$L25,$L25-SUM($I110:AI110),AI110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AJ110)+AJ110>$L25,$L25-SUM($I110:AJ110),AJ110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AK110)+AK110>$L25,$L25-SUM($I110:AK110),AK110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AL110)+AL110>$L25,$L25-SUM($I110:AL110),AL110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AM110)+AM110>$L25,$L25-SUM($I110:AM110),AM110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AN110)+AN110>$L25,$L25-SUM($I110:AN110),AN110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AO110)+AO110>$L25,$L25-SUM($I110:AO110),AO110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AP110)+AP110>$L25,$L25-SUM($I110:AP110),AP110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AQ110)+AQ110>$L25,$L25-SUM($I110:AQ110),AQ110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AR110)+AR110>$L25,$L25-SUM($I110:AR110),AR110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AS110)+AS110>$L25,$L25-SUM($I110:AS110),AS110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AT110)+AT110>$L25,$L25-SUM($I110:AT110),AT110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AU110)+AU110>$L25,$L25-SUM($I110:AU110),AU110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AV110)+AV110>$L25,$L25-SUM($I110:AV110),AV110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AW110)+AW110>$L25,$L25-SUM($I110:AW110),AW110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AX110)+AX110>$L25,$L25-SUM($I110:AX110),AX110)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I110:AY110)+AY110>$L25,$L25-SUM($I110:AY110),AY110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:AZ110)+AZ110>$L25,$L25-SUM($I110:AZ110),AZ110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BA110)+BA110>$L25,$L25-SUM($I110:BA110),BA110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BB110)+BB110>$L25,$L25-SUM($I110:BB110),BB110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BC110)+BC110>$L25,$L25-SUM($I110:BC110),BC110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BD110)+BD110>$L25,$L25-SUM($I110:BD110),BD110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BE110)+BE110>$L25,$L25-SUM($I110:BE110),BE110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BF110)+BF110>$L25,$L25-SUM($I110:BF110),BF110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BG110)+BG110>$L25,$L25-SUM($I110:BG110),BG110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BH110)+BH110>$L25,$L25-SUM($I110:BH110),BH110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BI110)+BI110>$L25,$L25-SUM($I110:BI110),BI110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BJ110)+BJ110>$L25,$L25-SUM($I110:BJ110),BJ110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BK110)+BK110>$L25,$L25-SUM($I110:BK110),BK110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BL110)+BL110>$L25,$L25-SUM($I110:BL110),BL110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BM110)+BM110>$L25,$L25-SUM($I110:BM110),BM110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BN110)+BN110>$L25,$L25-SUM($I110:BN110),BN110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BO110)+BO110>$L25,$L25-SUM($I110:BO110),BO110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BP110)+BP110>$L25,$L25-SUM($I110:BP110),BP110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BQ110)+BQ110>$L25,$L25-SUM($I110:BQ110),BQ110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BR110)+BR110>$L25,$L25-SUM($I110:BR110),BR110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BS110)+BS110>$L25,$L25-SUM($I110:BS110),BS110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BT110)+BT110>$L25,$L25-SUM($I110:BT110),BT110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BU110)+BU110>$L25,$L25-SUM($I110:BU110),BU110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BV110)+BV110>$L25,$L25-SUM($I110:BV110),BV110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BW110)+BW110>$L25,$L25-SUM($I110:BW110),BW110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BX110)+BX110>$L25,$L25-SUM($I110:BX110),BX110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BY110)+BY110>$L25,$L25-SUM($I110:BY110),BY110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:BZ110)+BZ110>$L25,$L25-SUM($I110:BZ110),BZ110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CA110)+CA110>$L25,$L25-SUM($I110:CA110),CA110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CB110)+CB110>$L25,$L25-SUM($I110:CB110),CB110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CC110)+CC110>$L25,$L25-SUM($I110:CC110),CC110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CD110)+CD110>$L25,$L25-SUM($I110:CD110),CD110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CE110)+CE110>$L25,$L25-SUM($I110:CE110),CE110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CF110)+CF110>$L25,$L25-SUM($I110:CF110),CF110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CG110)+CG110>$L25,$L25-SUM($I110:CG110),CG110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CH110)+CH110>$L25,$L25-SUM($I110:CH110),CH110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CI110)+CI110>$L25,$L25-SUM($I110:CI110),CI110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CJ110)+CJ110>$L25,$L25-SUM($I110:CJ110),CJ110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CK110)+CK110>$L25,$L25-SUM($I110:CK110),CK110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CL110)+CL110>$L25,$L25-SUM($I110:CL110),CL110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CM110)+CM110>$L25,$L25-SUM($I110:CM110),CM110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CN110)+CN110>$L25,$L25-SUM($I110:CN110),CN110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CO110)+CO110>$L25,$L25-SUM($I110:CO110),CO110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CP110)+CP110>$L25,$L25-SUM($I110:CP110),CP110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CQ110)+CQ110>$L25,$L25-SUM($I110:CQ110),CQ110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CR110)+CR110>$L25,$L25-SUM($I110:CR110),CR110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CS110)+CS110>$L25,$L25-SUM($I110:CS110),CS110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CT110)+CT110>$L25,$L25-SUM($I110:CT110),CT110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CU110)+CU110>$L25,$L25-SUM($I110:CU110),CU110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CV110)+CV110>$L25,$L25-SUM($I110:CV110),CV110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CW110)+CW110>$L25,$L25-SUM($I110:CW110),CW110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CX110)+CX110>$L25,$L25-SUM($I110:CX110),CX110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CY110)+CY110>$L25,$L25-SUM($I110:CY110),CY110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:CZ110)+CZ110>$L25,$L25-SUM($I110:CZ110),CZ110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:DA110)+DA110>$L25,$L25-SUM($I110:DA110),DA110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:DB110)+DB110>$L25,$L25-SUM($I110:DB110),DB110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:DC110)+DC110>$L25,$L25-SUM($I110:DC110),DC110)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I110:DD110)+DD110>$L25,$L25-SUM($I110:DD110),DD110)","v":-4.9960036108132044E-16}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,null,null,null,{"$f":"L$26/$F111","v":4.72833E-2},{"$f":"IF(SUM($I111:M111)+M111>$L26,$L26-SUM($I111:M111),M111)","v":4.72833E-2},{"$f":"IF(SUM($I111:N111)+N111>$L26,$L26-SUM($I111:N111),N111)","v":4.72833E-2},{"$f":"IF(SUM($I111:O111)+O111>$L26,$L26-SUM($I111:O111),O111)","v":4.72833E-2},{"$f":"IF(SUM($I111:P111)+P111>$L26,$L26-SUM($I111:P111),P111)","v":4.72833E-2},{"$f":"IF(SUM($I111:Q111)+Q111>$L26,$L26-SUM($I111:Q111),Q111)","v":4.72833E-2},{"$f":"IF(SUM($I111:R111)+R111>$L26,$L26-SUM($I111:R111),R111)","v":4.72833E-2},{"$f":"IF(SUM($I111:S111)+S111>$L26,$L26-SUM($I111:S111),S111)","v":4.72833E-2},{"$f":"IF(SUM($I111:T111)+T111>$L26,$L26-SUM($I111:T111),T111)","v":4.72833E-2},{"$f":"IF(SUM($I111:U111)+U111>$L26,$L26-SUM($I111:U111),U111)","v":4.72833E-2},{"$f":"IF(SUM($I111:V111)+V111>$L26,$L26-SUM($I111:V111),V111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:W111)+W111>$L26,$L26-SUM($I111:W111),W111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:X111)+X111>$L26,$L26-SUM($I111:X111),X111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:Y111)+Y111>$L26,$L26-SUM($I111:Y111),Y111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:Z111)+Z111>$L26,$L26-SUM($I111:Z111),Z111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AA111)+AA111>$L26,$L26-SUM($I111:AA111),AA111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AB111)+AB111>$L26,$L26-SUM($I111:AB111),AB111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AC111)+AC111>$L26,$L26-SUM($I111:AC111),AC111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AD111)+AD111>$L26,$L26-SUM($I111:AD111),AD111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AE111)+AE111>$L26,$L26-SUM($I111:AE111),AE111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AF111)+AF111>$L26,$L26-SUM($I111:AF111),AF111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AG111)+AG111>$L26,$L26-SUM($I111:AG111),AG111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AH111)+AH111>$L26,$L26-SUM($I111:AH111),AH111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AI111)+AI111>$L26,$L26-SUM($I111:AI111),AI111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AJ111)+AJ111>$L26,$L26-SUM($I111:AJ111),AJ111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AK111)+AK111>$L26,$L26-SUM($I111:AK111),AK111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AL111)+AL111>$L26,$L26-SUM($I111:AL111),AL111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AM111)+AM111>$L26,$L26-SUM($I111:AM111),AM111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AN111)+AN111>$L26,$L26-SUM($I111:AN111),AN111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AO111)+AO111>$L26,$L26-SUM($I111:AO111),AO111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AP111)+AP111>$L26,$L26-SUM($I111:AP111),AP111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AQ111)+AQ111>$L26,$L26-SUM($I111:AQ111),AQ111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AR111)+AR111>$L26,$L26-SUM($I111:AR111),AR111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AS111)+AS111>$L26,$L26-SUM($I111:AS111),AS111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AT111)+AT111>$L26,$L26-SUM($I111:AT111),AT111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AU111)+AU111>$L26,$L26-SUM($I111:AU111),AU111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AV111)+AV111>$L26,$L26-SUM($I111:AV111),AV111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AW111)+AW111>$L26,$L26-SUM($I111:AW111),AW111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AX111)+AX111>$L26,$L26-SUM($I111:AX111),AX111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AY111)+AY111>$L26,$L26-SUM($I111:AY111),AY111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:AZ111)+AZ111>$L26,$L26-SUM($I111:AZ111),AZ111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BA111)+BA111>$L26,$L26-SUM($I111:BA111),BA111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BB111)+BB111>$L26,$L26-SUM($I111:BB111),BB111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BC111)+BC111>$L26,$L26-SUM($I111:BC111),BC111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BD111)+BD111>$L26,$L26-SUM($I111:BD111),BD111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BE111)+BE111>$L26,$L26-SUM($I111:BE111),BE111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BF111)+BF111>$L26,$L26-SUM($I111:BF111),BF111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BG111)+BG111>$L26,$L26-SUM($I111:BG111),BG111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BH111)+BH111>$L26,$L26-SUM($I111:BH111),BH111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BI111)+BI111>$L26,$L26-SUM($I111:BI111),BI111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BJ111)+BJ111>$L26,$L26-SUM($I111:BJ111),BJ111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BK111)+BK111>$L26,$L26-SUM($I111:BK111),BK111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BL111)+BL111>$L26,$L26-SUM($I111:BL111),BL111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BM111)+BM111>$L26,$L26-SUM($I111:BM111),BM111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BN111)+BN111>$L26,$L26-SUM($I111:BN111),BN111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BO111)+BO111>$L26,$L26-SUM($I111:BO111),BO111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BP111)+BP111>$L26,$L26-SUM($I111:BP111),BP111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BQ111)+BQ111>$L26,$L26-SUM($I111:BQ111),BQ111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BR111)+BR111>$L26,$L26-SUM($I111:BR111),BR111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BS111)+BS111>$L26,$L26-SUM($I111:BS111),BS111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BT111)+BT111>$L26,$L26-SUM($I111:BT111),BT111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BU111)+BU111>$L26,$L26-SUM($I111:BU111),BU111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BV111)+BV111>$L26,$L26-SUM($I111:BV111),BV111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BW111)+BW111>$L26,$L26-SUM($I111:BW111),BW111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BX111)+BX111>$L26,$L26-SUM($I111:BX111),BX111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BY111)+BY111>$L26,$L26-SUM($I111:BY111),BY111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:BZ111)+BZ111>$L26,$L26-SUM($I111:BZ111),BZ111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CA111)+CA111>$L26,$L26-SUM($I111:CA111),CA111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CB111)+CB111>$L26,$L26-SUM($I111:CB111),CB111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CC111)+CC111>$L26,$L26-SUM($I111:CC111),CC111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CD111)+CD111>$L26,$L26-SUM($I111:CD111),CD111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CE111)+CE111>$L26,$L26-SUM($I111:CE111),CE111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CF111)+CF111>$L26,$L26-SUM($I111:CF111),CF111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CG111)+CG111>$L26,$L26-SUM($I111:CG111),CG111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CH111)+CH111>$L26,$L26-SUM($I111:CH111),CH111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CI111)+CI111>$L26,$L26-SUM($I111:CI111),CI111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CJ111)+CJ111>$L26,$L26-SUM($I111:CJ111),CJ111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CK111)+CK111>$L26,$L26-SUM($I111:CK111),CK111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CL111)+CL111>$L26,$L26-SUM($I111:CL111),CL111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CM111)+CM111>$L26,$L26-SUM($I111:CM111),CM111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CN111)+CN111>$L26,$L26-SUM($I111:CN111),CN111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CO111)+CO111>$L26,$L26-SUM($I111:CO111),CO111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CP111)+CP111>$L26,$L26-SUM($I111:CP111),CP111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CQ111)+CQ111>$L26,$L26-SUM($I111:CQ111),CQ111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CR111)+CR111>$L26,$L26-SUM($I111:CR111),CR111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CS111)+CS111>$L26,$L26-SUM($I111:CS111),CS111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CT111)+CT111>$L26,$L26-SUM($I111:CT111),CT111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CU111)+CU111>$L26,$L26-SUM($I111:CU111),CU111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CV111)+CV111>$L26,$L26-SUM($I111:CV111),CV111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CW111)+CW111>$L26,$L26-SUM($I111:CW111),CW111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CX111)+CX111>$L26,$L26-SUM($I111:CX111),CX111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CY111)+CY111>$L26,$L26-SUM($I111:CY111),CY111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:CZ111)+CZ111>$L26,$L26-SUM($I111:CZ111),CZ111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:DA111)+DA111>$L26,$L26-SUM($I111:DA111),DA111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:DB111)+DB111>$L26,$L26-SUM($I111:DB111),DB111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:DC111)+DC111>$L26,$L26-SUM($I111:DC111),DC111)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I111:DD111)+DD111>$L26,$L26-SUM($I111:DD111),DD111)","v":-5.5511151231257827E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,null,null,null,{"$f":"L$27/$F112","v":0},{"$f":"IF(SUM($I112:M112)+M112>$L27,$L27-SUM($I112:M112),M112)","v":0},{"$f":"IF(SUM($I112:N112)+N112>$L27,$L27-SUM($I112:N112),N112)","v":0},{"$f":"IF(SUM($I112:O112)+O112>$L27,$L27-SUM($I112:O112),O112)","v":0},{"$f":"IF(SUM($I112:P112)+P112>$L27,$L27-SUM($I112:P112),P112)","v":0},{"$f":"IF(SUM($I112:Q112)+Q112>$L27,$L27-SUM($I112:Q112),Q112)","v":0},{"$f":"IF(SUM($I112:R112)+R112>$L27,$L27-SUM($I112:R112),R112)","v":0},{"$f":"IF(SUM($I112:S112)+S112>$L27,$L27-SUM($I112:S112),S112)","v":0},{"$f":"IF(SUM($I112:T112)+T112>$L27,$L27-SUM($I112:T112),T112)","v":0},{"$f":"IF(SUM($I112:U112)+U112>$L27,$L27-SUM($I112:U112),U112)","v":0},{"$f":"IF(SUM($I112:V112)+V112>$L27,$L27-SUM($I112:V112),V112)","v":0},{"$f":"IF(SUM($I112:W112)+W112>$L27,$L27-SUM($I112:W112),W112)","v":0},{"$f":"IF(SUM($I112:X112)+X112>$L27,$L27-SUM($I112:X112),X112)","v":0},{"$f":"IF(SUM($I112:Y112)+Y112>$L27,$L27-SUM($I112:Y112),Y112)","v":0},{"$f":"IF(SUM($I112:Z112)+Z112>$L27,$L27-SUM($I112:Z112),Z112)","v":0},{"$f":"IF(SUM($I112:AA112)+AA112>$L27,$L27-SUM($I112:AA112),AA112)","v":0},{"$f":"IF(SUM($I112:AB112)+AB112>$L27,$L27-SUM($I112:AB112),AB112)","v":0},{"$f":"IF(SUM($I112:AC112)+AC112>$L27,$L27-SUM($I112:AC112),AC112)","v":0},{"$f":"IF(SUM($I112:AD112)+AD112>$L27,$L27-SUM($I112:AD112),AD112)","v":0},{"$f":"IF(SUM($I112:AE112)+AE112>$L27,$L27-SUM($I112:AE112),AE112)","v":0},{"$f":"IF(SUM($I112:AF112)+AF112>$L27,$L27-SUM($I112:AF112),AF112)","v":0},{"$f":"IF(SUM($I112:AG112)+AG112>$L27,$L27-SUM($I112:AG112),AG112)","v":0},{"$f":"IF(SUM($I112:AH112)+AH112>$L27,$L27-SUM($I112:AH112),AH112)","v":0},{"$f":"IF(SUM($I112:AI112)+AI112>$L27,$L27-SUM($I112:AI112),AI112)","v":0},{"$f":"IF(SUM($I112:AJ112)+AJ112>$L27,$L27-SUM($I112:AJ112),AJ112)","v":0},{"$f":"IF(SUM($I112:AK112)+AK112>$L27,$L27-SUM($I112:AK112),AK112)","v":0},{"$f":"IF(SUM($I112:AL112)+AL112>$L27,$L27-SUM($I112:AL112),AL112)","v":0},{"$f":"IF(SUM($I112:AM112)+AM112>$L27,$L27-SUM($I112:AM112),AM112)","v":0},{"$f":"IF(SUM($I112:AN112)+AN112>$L27,$L27-SUM($I112:AN112),AN112)","v":0},{"$f":"IF(SUM($I112:AO112)+AO112>$L27,$L27-SUM($I112:AO112),AO112)","v":0},{"$f":"IF(SUM($I112:AP112)+AP112>$L27,$L27-SUM($I112:AP112),AP112)","v":0},{"$f":"IF(SUM($I112:AQ112)+AQ112>$L27,$L27-SUM($I112:AQ112),AQ112)","v":0},{"$f":"IF(SUM($I112:AR112)+AR112>$L27,$L27-SUM($I112:AR112),AR112)","v":0},{"$f":"IF(SUM($I112:AS112)+AS112>$L27,$L27-SUM($I112:AS112),AS112)","v":0},{"$f":"IF(SUM($I112:AT112)+AT112>$L27,$L27-SUM($I112:AT112),AT112)","v":0},{"$f":"IF(SUM($I112:AU112)+AU112>$L27,$L27-SUM($I112:AU112),AU112)","v":0},{"$f":"IF(SUM($I112:AV112)+AV112>$L27,$L27-SUM($I112:AV112),AV112)","v":0},{"$f":"IF(SUM($I112:AW112)+AW112>$L27,$L27-SUM($I112:AW112),AW112)","v":0},{"$f":"IF(SUM($I112:AX112)+AX112>$L27,$L27-SUM($I112:AX112),AX112)","v":0},{"$f":"IF(SUM($I112:AY112)+AY112>$L27,$L27-SUM($I112:AY112),AY112)","v":0},{"$f":"IF(SUM($I112:AZ112)+AZ112>$L27,$L27-SUM($I112:AZ112),AZ112)","v":0},{"$f":"IF(SUM($I112:BA112)+BA112>$L27,$L27-SUM($I112:BA112),BA112)","v":0},{"$f":"IF(SUM($I112:BB112)+BB112>$L27,$L27-SUM($I112:BB112),BB112)","v":0},{"$f":"IF(SUM($I112:BC112)+BC112>$L27,$L27-SUM($I112:BC112),BC112)","v":0},{"$f":"IF(SUM($I112:BD112)+BD112>$L27,$L27-SUM($I112:BD112),BD112)","v":0},{"$f":"IF(SUM($I112:BE112)+BE112>$L27,$L27-SUM($I112:BE112),BE112)","v":0},{"$f":"IF(SUM($I112:BF112)+BF112>$L27,$L27-SUM($I112:BF112),BF112)","v":0},{"$f":"IF(SUM($I112:BG112)+BG112>$L27,$L27-SUM($I112:BG112),BG112)","v":0},{"$f":"IF(SUM($I112:BH112)+BH112>$L27,$L27-SUM($I112:BH112),BH112)","v":0},{"$f":"IF(SUM($I112:BI112)+BI112>$L27,$L27-SUM($I112:BI112),BI112)","v":0},{"$f":"IF(SUM($I112:BJ112)+BJ112>$L27,$L27-SUM($I112:BJ112),BJ112)","v":0},{"$f":"IF(SUM($I112:BK112)+BK112>$L27,$L27-SUM($I112:BK112),BK112)","v":0},{"$f":"IF(SUM($I112:BL112)+BL112>$L27,$L27-SUM($I112:BL112),BL112)","v":0},{"$f":"IF(SUM($I112:BM112)+BM112>$L27,$L27-SUM($I112:BM112),BM112)","v":0},{"$f":"IF(SUM($I112:BN112)+BN112>$L27,$L27-SUM($I112:BN112),BN112)","v":0},{"$f":"IF(SUM($I112:BO112)+BO112>$L27,$L27-SUM($I112:BO112),BO112)","v":0},{"$f":"IF(SUM($I112:BP112)+BP112>$L27,$L27-SUM($I112:BP112),BP112)","v":0},{"$f":"IF(SUM($I112:BQ112)+BQ112>$L27,$L27-SUM($I112:BQ112),BQ112)","v":0},{"$f":"IF(SUM($I112:BR112)+BR112>$L27,$L27-SUM($I112:BR112),BR112)","v":0},{"$f":"IF(SUM($I112:BS112)+BS112>$L27,$L27-SUM($I112:BS112),BS112)","v":0},{"$f":"IF(SUM($I112:BT112)+BT112>$L27,$L27-SUM($I112:BT112),BT112)","v":0},{"$f":"IF(SUM($I112:BU112)+BU112>$L27,$L27-SUM($I112:BU112),BU112)","v":0},{"$f":"IF(SUM($I112:BV112)+BV112>$L27,$L27-SUM($I112:BV112),BV112)","v":0},{"$f":"IF(SUM($I112:BW112)+BW112>$L27,$L27-SUM($I112:BW112),BW112)","v":0},{"$f":"IF(SUM($I112:BX112)+BX112>$L27,$L27-SUM($I112:BX112),BX112)","v":0},{"$f":"IF(SUM($I112:BY112)+BY112>$L27,$L27-SUM($I112:BY112),BY112)","v":0},{"$f":"IF(SUM($I112:BZ112)+BZ112>$L27,$L27-SUM($I112:BZ112),BZ112)","v":0},{"$f":"IF(SUM($I112:CA112)+CA112>$L27,$L27-SUM($I112:CA112),CA112)","v":0},{"$f":"IF(SUM($I112:CB112)+CB112>$L27,$L27-SUM($I112:CB112),CB112)","v":0},{"$f":"IF(SUM($I112:CC112)+CC112>$L27,$L27-SUM($I112:CC112),CC112)","v":0},{"$f":"IF(SUM($I112:CD112)+CD112>$L27,$L27-SUM($I112:CD112),CD112)","v":0},{"$f":"IF(SUM($I112:CE112)+CE112>$L27,$L27-SUM($I112:CE112),CE112)","v":0},{"$f":"IF(SUM($I112:CF112)+CF112>$L27,$L27-SUM($I112:CF112),CF112)","v":0},{"$f":"IF(SUM($I112:CG112)+CG112>$L27,$L27-SUM($I112:CG112),CG112)","v":0},{"$f":"IF(SUM($I112:CH112)+CH112>$L27,$L27-SUM($I112:CH112),CH112)","v":0},{"$f":"IF(SUM($I112:CI112)+CI112>$L27,$L27-SUM($I112:CI112),CI112)","v":0},{"$f":"IF(SUM($I112:CJ112)+CJ112>$L27,$L27-SUM($I112:CJ112),CJ112)","v":0},{"$f":"IF(SUM($I112:CK112)+CK112>$L27,$L27-SUM($I112:CK112),CK112)","v":0},{"$f":"IF(SUM($I112:CL112)+CL112>$L27,$L27-SUM($I112:CL112),CL112)","v":0},{"$f":"IF(SUM($I112:CM112)+CM112>$L27,$L27-SUM($I112:CM112),CM112)","v":0},{"$f":"IF(SUM($I112:CN112)+CN112>$L27,$L27-SUM($I112:CN112),CN112)","v":0},{"$f":"IF(SUM($I112:CO112)+CO112>$L27,$L27-SUM($I112:CO112),CO112)","v":0},{"$f":"IF(SUM($I112:CP112)+CP112>$L27,$L27-SUM($I112:CP112),CP112)","v":0},{"$f":"IF(SUM($I112:CQ112)+CQ112>$L27,$L27-SUM($I112:CQ112),CQ112)","v":0},{"$f":"IF(SUM($I112:CR112)+CR112>$L27,$L27-SUM($I112:CR112),CR112)","v":0},{"$f":"IF(SUM($I112:CS112)+CS112>$L27,$L27-SUM($I112:CS112),CS112)","v":0},{"$f":"IF(SUM($I112:CT112)+CT112>$L27,$L27-SUM($I112:CT112),CT112)","v":0},{"$f":"IF(SUM($I112:CU112)+CU112>$L27,$L27-SUM($I112:CU112),CU112)","v":0},{"$f":"IF(SUM($I112:CV112)+CV112>$L27,$L27-SUM($I112:CV112),CV112)","v":0},{"$f":"IF(SUM($I112:CW112)+CW112>$L27,$L27-SUM($I112:CW112),CW112)","v":0},{"$f":"IF(SUM($I112:CX112)+CX112>$L27,$L27-SUM($I112:CX112),CX112)","v":0},{"$f":"IF(SUM($I112:CY112)+CY112>$L27,$L27-SUM($I112:CY112),CY112)","v":0},{"$f":"IF(SUM($I112:CZ112)+CZ112>$L27,$L27-SUM($I112:CZ112),CZ112)","v":0},{"$f":"IF(SUM($I112:DA112)+DA112>$L27,$L27-SUM($I112:DA112),DA112)","v":0},{"$f":"IF(SUM($I112:DB112)+DB112>$L27,$L27-SUM($I112:DB112),DB112)","v":0},{"$f":"IF(SUM($I112:DC112)+DC112>$L27,$L27-SUM($I112:DC112),DC112)","v":0},{"$f":"IF(SUM($I112:DD112)+DD112>$L27,$L27-SUM($I112:DD112),DD112)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,null,null,null,{"$f":"L$28/$F113","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:M113)+M113>$L28,$L28-SUM($I113:M113),M113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:N113)+N113>$L28,$L28-SUM($I113:N113),N113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:O113)+O113>$L28,$L28-SUM($I113:O113),O113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:P113)+P113>$L28,$L28-SUM($I113:P113),P113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:Q113)+Q113>$L28,$L28-SUM($I113:Q113),Q113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:R113)+R113>$L28,$L28-SUM($I113:R113),R113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:S113)+S113>$L28,$L28-SUM($I113:S113),S113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:T113)+T113>$L28,$L28-SUM($I113:T113),T113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:U113)+U113>$L28,$L28-SUM($I113:U113),U113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:V113)+V113>$L28,$L28-SUM($I113:V113),V113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:W113)+W113>$L28,$L28-SUM($I113:W113),W113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:X113)+X113>$L28,$L28-SUM($I113:X113),X113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:Y113)+Y113>$L28,$L28-SUM($I113:Y113),Y113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:Z113)+Z113>$L28,$L28-SUM($I113:Z113),Z113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:AA113)+AA113>$L28,$L28-SUM($I113:AA113),AA113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:AB113)+AB113>$L28,$L28-SUM($I113:AB113),AB113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:AC113)+AC113>$L28,$L28-SUM($I113:AC113),AC113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:AD113)+AD113>$L28,$L28-SUM($I113:AD113),AD113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:AE113)+AE113>$L28,$L28-SUM($I113:AE113),AE113)","v":6.6000000000000003E-2},{"$f":"IF(SUM($I113:AF113)+AF113>$L28,$L28-SUM($I113:AF113),AF113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AG113)+AG113>$L28,$L28-SUM($I113:AG113),AG113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AH113)+AH113>$L28,$L28-SUM($I113:AH113),AH113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AI113)+AI113>$L28,$L28-SUM($I113:AI113),AI113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AJ113)+AJ113>$L28,$L28-SUM($I113:AJ113),AJ113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AK113)+AK113>$L28,$L28-SUM($I113:AK113),AK113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AL113)+AL113>$L28,$L28-SUM($I113:AL113),AL113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AM113)+AM113>$L28,$L28-SUM($I113:AM113),AM113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AN113)+AN113>$L28,$L28-SUM($I113:AN113),AN113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AO113)+AO113>$L28,$L28-SUM($I113:AO113),AO113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AP113)+AP113>$L28,$L28-SUM($I113:AP113),AP113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AQ113)+AQ113>$L28,$L28-SUM($I113:AQ113),AQ113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AR113)+AR113>$L28,$L28-SUM($I113:AR113),AR113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AS113)+AS113>$L28,$L28-SUM($I113:AS113),AS113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AT113)+AT113>$L28,$L28-SUM($I113:AT113),AT113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AU113)+AU113>$L28,$L28-SUM($I113:AU113),AU113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AV113)+AV113>$L28,$L28-SUM($I113:AV113),AV113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AW113)+AW113>$L28,$L28-SUM($I113:AW113),AW113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AX113)+AX113>$L28,$L28-SUM($I113:AX113),AX113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AY113)+AY113>$L28,$L28-SUM($I113:AY113),AY113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:AZ113)+AZ113>$L28,$L28-SUM($I113:AZ113),AZ113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BA113)+BA113>$L28,$L28-SUM($I113:BA113),BA113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BB113)+BB113>$L28,$L28-SUM($I113:BB113),BB113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BC113)+BC113>$L28,$L28-SUM($I113:BC113),BC113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BD113)+BD113>$L28,$L28-SUM($I113:BD113),BD113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BE113)+BE113>$L28,$L28-SUM($I113:BE113),BE113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BF113)+BF113>$L28,$L28-SUM($I113:BF113),BF113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BG113)+BG113>$L28,$L28-SUM($I113:BG113),BG113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BH113)+BH113>$L28,$L28-SUM($I113:BH113),BH113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BI113)+BI113>$L28,$L28-SUM($I113:BI113),BI113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BJ113)+BJ113>$L28,$L28-SUM($I113:BJ113),BJ113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BK113)+BK113>$L28,$L28-SUM($I113:BK113),BK113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BL113)+BL113>$L28,$L28-SUM($I113:BL113),BL113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BM113)+BM113>$L28,$L28-SUM($I113:BM113),BM113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BN113)+BN113>$L28,$L28-SUM($I113:BN113),BN113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BO113)+BO113>$L28,$L28-SUM($I113:BO113),BO113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BP113)+BP113>$L28,$L28-SUM($I113:BP113),BP113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BQ113)+BQ113>$L28,$L28-SUM($I113:BQ113),BQ113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BR113)+BR113>$L28,$L28-SUM($I113:BR113),BR113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BS113)+BS113>$L28,$L28-SUM($I113:BS113),BS113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BT113)+BT113>$L28,$L28-SUM($I113:BT113),BT113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BU113)+BU113>$L28,$L28-SUM($I113:BU113),BU113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BV113)+BV113>$L28,$L28-SUM($I113:BV113),BV113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BW113)+BW113>$L28,$L28-SUM($I113:BW113),BW113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BX113)+BX113>$L28,$L28-SUM($I113:BX113),BX113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BY113)+BY113>$L28,$L28-SUM($I113:BY113),BY113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:BZ113)+BZ113>$L28,$L28-SUM($I113:BZ113),BZ113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CA113)+CA113>$L28,$L28-SUM($I113:CA113),CA113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CB113)+CB113>$L28,$L28-SUM($I113:CB113),CB113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CC113)+CC113>$L28,$L28-SUM($I113:CC113),CC113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CD113)+CD113>$L28,$L28-SUM($I113:CD113),CD113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CE113)+CE113>$L28,$L28-SUM($I113:CE113),CE113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CF113)+CF113>$L28,$L28-SUM($I113:CF113),CF113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CG113)+CG113>$L28,$L28-SUM($I113:CG113),CG113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CH113)+CH113>$L28,$L28-SUM($I113:CH113),CH113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CI113)+CI113>$L28,$L28-SUM($I113:CI113),CI113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CJ113)+CJ113>$L28,$L28-SUM($I113:CJ113),CJ113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CK113)+CK113>$L28,$L28-SUM($I113:CK113),CK113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CL113)+CL113>$L28,$L28-SUM($I113:CL113),CL113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CM113)+CM113>$L28,$L28-SUM($I113:CM113),CM113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CN113)+CN113>$L28,$L28-SUM($I113:CN113),CN113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CO113)+CO113>$L28,$L28-SUM($I113:CO113),CO113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CP113)+CP113>$L28,$L28-SUM($I113:CP113),CP113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CQ113)+CQ113>$L28,$L28-SUM($I113:CQ113),CQ113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CR113)+CR113>$L28,$L28-SUM($I113:CR113),CR113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CS113)+CS113>$L28,$L28-SUM($I113:CS113),CS113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CT113)+CT113>$L28,$L28-SUM($I113:CT113),CT113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CU113)+CU113>$L28,$L28-SUM($I113:CU113),CU113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CV113)+CV113>$L28,$L28-SUM($I113:CV113),CV113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CW113)+CW113>$L28,$L28-SUM($I113:CW113),CW113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CX113)+CX113>$L28,$L28-SUM($I113:CX113),CX113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CY113)+CY113>$L28,$L28-SUM($I113:CY113),CY113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:CZ113)+CZ113>$L28,$L28-SUM($I113:CZ113),CZ113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:DA113)+DA113>$L28,$L28-SUM($I113:DA113),DA113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:DB113)+DB113>$L28,$L28-SUM($I113:DB113),DB113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:DC113)+DC113>$L28,$L28-SUM($I113:DC113),DC113)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I113:DD113)+DD113>$L28,$L28-SUM($I113:DD113),DD113)","v":-6.6613381477509392E-16}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,null,null,null,{"$f":"L$29/$F114","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:M114)+M114>$L29,$L29-SUM($I114:M114),M114)","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:N114)+N114>$L29,$L29-SUM($I114:N114),N114)","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:O114)+O114>$L29,$L29-SUM($I114:O114),O114)","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:P114)+P114>$L29,$L29-SUM($I114:P114),P114)","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:Q114)+Q114>$L29,$L29-SUM($I114:Q114),Q114)","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:R114)+R114>$L29,$L29-SUM($I114:R114),R114)","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:S114)+S114>$L29,$L29-SUM($I114:S114),S114)","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:T114)+T114>$L29,$L29-SUM($I114:T114),T114)","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:U114)+U114>$L29,$L29-SUM($I114:U114),U114)","v":5.6726471408400002E-2},{"$f":"IF(SUM($I114:V114)+V114>$L29,$L29-SUM($I114:V114),V114)","v":0},{"$f":"IF(SUM($I114:W114)+W114>$L29,$L29-SUM($I114:W114),W114)","v":0},{"$f":"IF(SUM($I114:X114)+X114>$L29,$L29-SUM($I114:X114),X114)","v":0},{"$f":"IF(SUM($I114:Y114)+Y114>$L29,$L29-SUM($I114:Y114),Y114)","v":0},{"$f":"IF(SUM($I114:Z114)+Z114>$L29,$L29-SUM($I114:Z114),Z114)","v":0},{"$f":"IF(SUM($I114:AA114)+AA114>$L29,$L29-SUM($I114:AA114),AA114)","v":0},{"$f":"IF(SUM($I114:AB114)+AB114>$L29,$L29-SUM($I114:AB114),AB114)","v":0},{"$f":"IF(SUM($I114:AC114)+AC114>$L29,$L29-SUM($I114:AC114),AC114)","v":0},{"$f":"IF(SUM($I114:AD114)+AD114>$L29,$L29-SUM($I114:AD114),AD114)","v":0},{"$f":"IF(SUM($I114:AE114)+AE114>$L29,$L29-SUM($I114:AE114),AE114)","v":0},{"$f":"IF(SUM($I114:AF114)+AF114>$L29,$L29-SUM($I114:AF114),AF114)","v":0},{"$f":"IF(SUM($I114:AG114)+AG114>$L29,$L29-SUM($I114:AG114),AG114)","v":0},{"$f":"IF(SUM($I114:AH114)+AH114>$L29,$L29-SUM($I114:AH114),AH114)","v":0},{"$f":"IF(SUM($I114:AI114)+AI114>$L29,$L29-SUM($I114:AI114),AI114)","v":0},{"$f":"IF(SUM($I114:AJ114)+AJ114>$L29,$L29-SUM($I114:AJ114),AJ114)","v":0},{"$f":"IF(SUM($I114:AK114)+AK114>$L29,$L29-SUM($I114:AK114),AK114)","v":0},{"$f":"IF(SUM($I114:AL114)+AL114>$L29,$L29-SUM($I114:AL114),AL114)","v":0},{"$f":"IF(SUM($I114:AM114)+AM114>$L29,$L29-SUM($I114:AM114),AM114)","v":0},{"$f":"IF(SUM($I114:AN114)+AN114>$L29,$L29-SUM($I114:AN114),AN114)","v":0},{"$f":"IF(SUM($I114:AO114)+AO114>$L29,$L29-SUM($I114:AO114),AO114)","v":0},{"$f":"IF(SUM($I114:AP114)+AP114>$L29,$L29-SUM($I114:AP114),AP114)","v":0},{"$f":"IF(SUM($I114:AQ114)+AQ114>$L29,$L29-SUM($I114:AQ114),AQ114)","v":0},{"$f":"IF(SUM($I114:AR114)+AR114>$L29,$L29-SUM($I114:AR114),AR114)","v":0},{"$f":"IF(SUM($I114:AS114)+AS114>$L29,$L29-SUM($I114:AS114),AS114)","v":0},{"$f":"IF(SUM($I114:AT114)+AT114>$L29,$L29-SUM($I114:AT114),AT114)","v":0},{"$f":"IF(SUM($I114:AU114)+AU114>$L29,$L29-SUM($I114:AU114),AU114)","v":0},{"$f":"IF(SUM($I114:AV114)+AV114>$L29,$L29-SUM($I114:AV114),AV114)","v":0},{"$f":"IF(SUM($I114:AW114)+AW114>$L29,$L29-SUM($I114:AW114),AW114)","v":0},{"$f":"IF(SUM($I114:AX114)+AX114>$L29,$L29-SUM($I114:AX114),AX114)","v":0},{"$f":"IF(SUM($I114:AY114)+AY114>$L29,$L29-SUM($I114:AY114),AY114)","v":0},{"$f":"IF(SUM($I114:AZ114)+AZ114>$L29,$L29-SUM($I114:AZ114),AZ114)","v":0},{"$f":"IF(SUM($I114:BA114)+BA114>$L29,$L29-SUM($I114:BA114),BA114)","v":0},{"$f":"IF(SUM($I114:BB114)+BB114>$L29,$L29-SUM($I114:BB114),BB114)","v":0},{"$f":"IF(SUM($I114:BC114)+BC114>$L29,$L29-SUM($I114:BC114),BC114)","v":0},{"$f":"IF(SUM($I114:BD114)+BD114>$L29,$L29-SUM($I114:BD114),BD114)","v":0},{"$f":"IF(SUM($I114:BE114)+BE114>$L29,$L29-SUM($I114:BE114),BE114)","v":0},{"$f":"IF(SUM($I114:BF114)+BF114>$L29,$L29-SUM($I114:BF114),BF114)","v":0},{"$f":"IF(SUM($I114:BG114)+BG114>$L29,$L29-SUM($I114:BG114),BG114)","v":0},{"$f":"IF(SUM($I114:BH114)+BH114>$L29,$L29-SUM($I114:BH114),BH114)","v":0},{"$f":"IF(SUM($I114:BI114)+BI114>$L29,$L29-SUM($I114:BI114),BI114)","v":0},{"$f":"IF(SUM($I114:BJ114)+BJ114>$L29,$L29-SUM($I114:BJ114),BJ114)","v":0},{"$f":"IF(SUM($I114:BK114)+BK114>$L29,$L29-SUM($I114:BK114),BK114)","v":0},{"$f":"IF(SUM($I114:BL114)+BL114>$L29,$L29-SUM($I114:BL114),BL114)","v":0},{"$f":"IF(SUM($I114:BM114)+BM114>$L29,$L29-SUM($I114:BM114),BM114)","v":0},{"$f":"IF(SUM($I114:BN114)+BN114>$L29,$L29-SUM($I114:BN114),BN114)","v":0},{"$f":"IF(SUM($I114:BO114)+BO114>$L29,$L29-SUM($I114:BO114),BO114)","v":0},{"$f":"IF(SUM($I114:BP114)+BP114>$L29,$L29-SUM($I114:BP114),BP114)","v":0},{"$f":"IF(SUM($I114:BQ114)+BQ114>$L29,$L29-SUM($I114:BQ114),BQ114)","v":0},{"$f":"IF(SUM($I114:BR114)+BR114>$L29,$L29-SUM($I114:BR114),BR114)","v":0},{"$f":"IF(SUM($I114:BS114)+BS114>$L29,$L29-SUM($I114:BS114),BS114)","v":0},{"$f":"IF(SUM($I114:BT114)+BT114>$L29,$L29-SUM($I114:BT114),BT114)","v":0},{"$f":"IF(SUM($I114:BU114)+BU114>$L29,$L29-SUM($I114:BU114),BU114)","v":0},{"$f":"IF(SUM($I114:BV114)+BV114>$L29,$L29-SUM($I114:BV114),BV114)","v":0},{"$f":"IF(SUM($I114:BW114)+BW114>$L29,$L29-SUM($I114:BW114),BW114)","v":0},{"$f":"IF(SUM($I114:BX114)+BX114>$L29,$L29-SUM($I114:BX114),BX114)","v":0},{"$f":"IF(SUM($I114:BY114)+BY114>$L29,$L29-SUM($I114:BY114),BY114)","v":0},{"$f":"IF(SUM($I114:BZ114)+BZ114>$L29,$L29-SUM($I114:BZ114),BZ114)","v":0},{"$f":"IF(SUM($I114:CA114)+CA114>$L29,$L29-SUM($I114:CA114),CA114)","v":0},{"$f":"IF(SUM($I114:CB114)+CB114>$L29,$L29-SUM($I114:CB114),CB114)","v":0},{"$f":"IF(SUM($I114:CC114)+CC114>$L29,$L29-SUM($I114:CC114),CC114)","v":0},{"$f":"IF(SUM($I114:CD114)+CD114>$L29,$L29-SUM($I114:CD114),CD114)","v":0},{"$f":"IF(SUM($I114:CE114)+CE114>$L29,$L29-SUM($I114:CE114),CE114)","v":0},{"$f":"IF(SUM($I114:CF114)+CF114>$L29,$L29-SUM($I114:CF114),CF114)","v":0},{"$f":"IF(SUM($I114:CG114)+CG114>$L29,$L29-SUM($I114:CG114),CG114)","v":0},{"$f":"IF(SUM($I114:CH114)+CH114>$L29,$L29-SUM($I114:CH114),CH114)","v":0},{"$f":"IF(SUM($I114:CI114)+CI114>$L29,$L29-SUM($I114:CI114),CI114)","v":0},{"$f":"IF(SUM($I114:CJ114)+CJ114>$L29,$L29-SUM($I114:CJ114),CJ114)","v":0},{"$f":"IF(SUM($I114:CK114)+CK114>$L29,$L29-SUM($I114:CK114),CK114)","v":0},{"$f":"IF(SUM($I114:CL114)+CL114>$L29,$L29-SUM($I114:CL114),CL114)","v":0},{"$f":"IF(SUM($I114:CM114)+CM114>$L29,$L29-SUM($I114:CM114),CM114)","v":0},{"$f":"IF(SUM($I114:CN114)+CN114>$L29,$L29-SUM($I114:CN114),CN114)","v":0},{"$f":"IF(SUM($I114:CO114)+CO114>$L29,$L29-SUM($I114:CO114),CO114)","v":0},{"$f":"IF(SUM($I114:CP114)+CP114>$L29,$L29-SUM($I114:CP114),CP114)","v":0},{"$f":"IF(SUM($I114:CQ114)+CQ114>$L29,$L29-SUM($I114:CQ114),CQ114)","v":0},{"$f":"IF(SUM($I114:CR114)+CR114>$L29,$L29-SUM($I114:CR114),CR114)","v":0},{"$f":"IF(SUM($I114:CS114)+CS114>$L29,$L29-SUM($I114:CS114),CS114)","v":0},{"$f":"IF(SUM($I114:CT114)+CT114>$L29,$L29-SUM($I114:CT114),CT114)","v":0},{"$f":"IF(SUM($I114:CU114)+CU114>$L29,$L29-SUM($I114:CU114),CU114)","v":0},{"$f":"IF(SUM($I114:CV114)+CV114>$L29,$L29-SUM($I114:CV114),CV114)","v":0},{"$f":"IF(SUM($I114:CW114)+CW114>$L29,$L29-SUM($I114:CW114),CW114)","v":0},{"$f":"IF(SUM($I114:CX114)+CX114>$L29,$L29-SUM($I114:CX114),CX114)","v":0},{"$f":"IF(SUM($I114:CY114)+CY114>$L29,$L29-SUM($I114:CY114),CY114)","v":0},{"$f":"IF(SUM($I114:CZ114)+CZ114>$L29,$L29-SUM($I114:CZ114),CZ114)","v":0},{"$f":"IF(SUM($I114:DA114)+DA114>$L29,$L29-SUM($I114:DA114),DA114)","v":0},{"$f":"IF(SUM($I114:DB114)+DB114>$L29,$L29-SUM($I114:DB114),DB114)","v":0},{"$f":"IF(SUM($I114:DC114)+DC114>$L29,$L29-SUM($I114:DC114),DC114)","v":0},{"$f":"IF(SUM($I114:DD114)+DD114>$L29,$L29-SUM($I114:DD114),DD114)","v":0}]
[]
[null,"Depreciation:  2014 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,null,null,null,null,{"$f":"M$22/$F118","v":0},{"$f":"IF(SUM($I118:N118)+N118>$M22,$M22-SUM($I118:N118),N118)","v":0},{"$f":"IF(SUM($I118:O118)+O118>$M22,$M22-SUM($I118:O118),O118)","v":0},{"$f":"IF(SUM($I118:P118)+P118>$M22,$M22-SUM($I118:P118),P118)","v":0},{"$f":"IF(SUM($I118:Q118)+Q118>$M22,$M22-SUM($I118:Q118),Q118)","v":0},{"$f":"IF(SUM($I118:R118)+R118>$M22,$M22-SUM($I118:R118),R118)","v":0},{"$f":"IF(SUM($I118:S118)+S118>$M22,$M22-SUM($I118:S118),S118)","v":0},{"$f":"IF(SUM($I118:T118)+T118>$M22,$M22-SUM($I118:T118),T118)","v":0},{"$f":"IF(SUM($I118:U118)+U118>$M22,$M22-SUM($I118:U118),U118)","v":0},{"$f":"IF(SUM($I118:V118)+V118>$M22,$M22-SUM($I118:V118),V118)","v":0},{"$f":"IF(SUM($I118:W118)+W118>$M22,$M22-SUM($I118:W118),W118)","v":0},{"$f":"IF(SUM($I118:X118)+X118>$M22,$M22-SUM($I118:X118),X118)","v":0},{"$f":"IF(SUM($I118:Y118)+Y118>$M22,$M22-SUM($I118:Y118),Y118)","v":0},{"$f":"IF(SUM($I118:Z118)+Z118>$M22,$M22-SUM($I118:Z118),Z118)","v":0},{"$f":"IF(SUM($I118:AA118)+AA118>$M22,$M22-SUM($I118:AA118),AA118)","v":0},{"$f":"IF(SUM($I118:AB118)+AB118>$M22,$M22-SUM($I118:AB118),AB118)","v":0},{"$f":"IF(SUM($I118:AC118)+AC118>$M22,$M22-SUM($I118:AC118),AC118)","v":0},{"$f":"IF(SUM($I118:AD118)+AD118>$M22,$M22-SUM($I118:AD118),AD118)","v":0},{"$f":"IF(SUM($I118:AE118)+AE118>$M22,$M22-SUM($I118:AE118),AE118)","v":0},{"$f":"IF(SUM($I118:AF118)+AF118>$M22,$M22-SUM($I118:AF118),AF118)","v":0},{"$f":"IF(SUM($I118:AG118)+AG118>$M22,$M22-SUM($I118:AG118),AG118)","v":0},{"$f":"IF(SUM($I118:AH118)+AH118>$M22,$M22-SUM($I118:AH118),AH118)","v":0},{"$f":"IF(SUM($I118:AI118)+AI118>$M22,$M22-SUM($I118:AI118),AI118)","v":0},{"$f":"IF(SUM($I118:AJ118)+AJ118>$M22,$M22-SUM($I118:AJ118),AJ118)","v":0},{"$f":"IF(SUM($I118:AK118)+AK118>$M22,$M22-SUM($I118:AK118),AK118)","v":0},{"$f":"IF(SUM($I118:AL118)+AL118>$M22,$M22-SUM($I118:AL118),AL118)","v":0},{"$f":"IF(SUM($I118:AM118)+AM118>$M22,$M22-SUM($I118:AM118),AM118)","v":0},{"$f":"IF(SUM($I118:AN118)+AN118>$M22,$M22-SUM($I118:AN118),AN118)","v":0},{"$f":"IF(SUM($I118:AO118)+AO118>$M22,$M22-SUM($I118:AO118),AO118)","v":0},{"$f":"IF(SUM($I118:AP118)+AP118>$M22,$M22-SUM($I118:AP118),AP118)","v":0},{"$f":"IF(SUM($I118:AQ118)+AQ118>$M22,$M22-SUM($I118:AQ118),AQ118)","v":0},{"$f":"IF(SUM($I118:AR118)+AR118>$M22,$M22-SUM($I118:AR118),AR118)","v":0},{"$f":"IF(SUM($I118:AS118)+AS118>$M22,$M22-SUM($I118:AS118),AS118)","v":0},{"$f":"IF(SUM($I118:AT118)+AT118>$M22,$M22-SUM($I118:AT118),AT118)","v":0},{"$f":"IF(SUM($I118:AU118)+AU118>$M22,$M22-SUM($I118:AU118),AU118)","v":0},{"$f":"IF(SUM($I118:AV118)+AV118>$M22,$M22-SUM($I118:AV118),AV118)","v":0},{"$f":"IF(SUM($I118:AW118)+AW118>$M22,$M22-SUM($I118:AW118),AW118)","v":0},{"$f":"IF(SUM($I118:AX118)+AX118>$M22,$M22-SUM($I118:AX118),AX118)","v":0},{"$f":"IF(SUM($I118:AY118)+AY118>$M22,$M22-SUM($I118:AY118),AY118)","v":0},{"$f":"IF(SUM($I118:AZ118)+AZ118>$M22,$M22-SUM($I118:AZ118),AZ118)","v":0},{"$f":"IF(SUM($I118:BA118)+BA118>$M22,$M22-SUM($I118:BA118),BA118)","v":0},{"$f":"IF(SUM($I118:BB118)+BB118>$M22,$M22-SUM($I118:BB118),BB118)","v":0},{"$f":"IF(SUM($I118:BC118)+BC118>$M22,$M22-SUM($I118:BC118),BC118)","v":0},{"$f":"IF(SUM($I118:BD118)+BD118>$M22,$M22-SUM($I118:BD118),BD118)","v":0},{"$f":"IF(SUM($I118:BE118)+BE118>$M22,$M22-SUM($I118:BE118),BE118)","v":0},{"$f":"IF(SUM($I118:BF118)+BF118>$M22,$M22-SUM($I118:BF118),BF118)","v":0},{"$f":"IF(SUM($I118:BG118)+BG118>$M22,$M22-SUM($I118:BG118),BG118)","v":0},{"$f":"IF(SUM($I118:BH118)+BH118>$M22,$M22-SUM($I118:BH118),BH118)","v":0},{"$f":"IF(SUM($I118:BI118)+BI118>$M22,$M22-SUM($I118:BI118),BI118)","v":0},{"$f":"IF(SUM($I118:BJ118)+BJ118>$M22,$M22-SUM($I118:BJ118),BJ118)","v":0},{"$f":"IF(SUM($I118:BK118)+BK118>$M22,$M22-SUM($I118:BK118),BK118)","v":0},{"$f":"IF(SUM($I118:BL118)+BL118>$M22,$M22-SUM($I118:BL118),BL118)","v":0},{"$f":"IF(SUM($I118:BM118)+BM118>$M22,$M22-SUM($I118:BM118),BM118)","v":0},{"$f":"IF(SUM($I118:BN118)+BN118>$M22,$M22-SUM($I118:BN118),BN118)","v":0},{"$f":"IF(SUM($I118:BO118)+BO118>$M22,$M22-SUM($I118:BO118),BO118)","v":0},{"$f":"IF(SUM($I118:BP118)+BP118>$M22,$M22-SUM($I118:BP118),BP118)","v":0},{"$f":"IF(SUM($I118:BQ118)+BQ118>$M22,$M22-SUM($I118:BQ118),BQ118)","v":0},{"$f":"IF(SUM($I118:BR118)+BR118>$M22,$M22-SUM($I118:BR118),BR118)","v":0},{"$f":"IF(SUM($I118:BS118)+BS118>$M22,$M22-SUM($I118:BS118),BS118)","v":0},{"$f":"IF(SUM($I118:BT118)+BT118>$M22,$M22-SUM($I118:BT118),BT118)","v":0},{"$f":"IF(SUM($I118:BU118)+BU118>$M22,$M22-SUM($I118:BU118),BU118)","v":0},{"$f":"IF(SUM($I118:BV118)+BV118>$M22,$M22-SUM($I118:BV118),BV118)","v":0},{"$f":"IF(SUM($I118:BW118)+BW118>$M22,$M22-SUM($I118:BW118),BW118)","v":0},{"$f":"IF(SUM($I118:BX118)+BX118>$M22,$M22-SUM($I118:BX118),BX118)","v":0},{"$f":"IF(SUM($I118:BY118)+BY118>$M22,$M22-SUM($I118:BY118),BY118)","v":0},{"$f":"IF(SUM($I118:BZ118)+BZ118>$M22,$M22-SUM($I118:BZ118),BZ118)","v":0},{"$f":"IF(SUM($I118:CA118)+CA118>$M22,$M22-SUM($I118:CA118),CA118)","v":0},{"$f":"IF(SUM($I118:CB118)+CB118>$M22,$M22-SUM($I118:CB118),CB118)","v":0},{"$f":"IF(SUM($I118:CC118)+CC118>$M22,$M22-SUM($I118:CC118),CC118)","v":0},{"$f":"IF(SUM($I118:CD118)+CD118>$M22,$M22-SUM($I118:CD118),CD118)","v":0},{"$f":"IF(SUM($I118:CE118)+CE118>$M22,$M22-SUM($I118:CE118),CE118)","v":0},{"$f":"IF(SUM($I118:CF118)+CF118>$M22,$M22-SUM($I118:CF118),CF118)","v":0},{"$f":"IF(SUM($I118:CG118)+CG118>$M22,$M22-SUM($I118:CG118),CG118)","v":0},{"$f":"IF(SUM($I118:CH118)+CH118>$M22,$M22-SUM($I118:CH118),CH118)","v":0},{"$f":"IF(SUM($I118:CI118)+CI118>$M22,$M22-SUM($I118:CI118),CI118)","v":0},{"$f":"IF(SUM($I118:CJ118)+CJ118>$M22,$M22-SUM($I118:CJ118),CJ118)","v":0},{"$f":"IF(SUM($I118:CK118)+CK118>$M22,$M22-SUM($I118:CK118),CK118)","v":0},{"$f":"IF(SUM($I118:CL118)+CL118>$M22,$M22-SUM($I118:CL118),CL118)","v":0},{"$f":"IF(SUM($I118:CM118)+CM118>$M22,$M22-SUM($I118:CM118),CM118)","v":0},{"$f":"IF(SUM($I118:CN118)+CN118>$M22,$M22-SUM($I118:CN118),CN118)","v":0},{"$f":"IF(SUM($I118:CO118)+CO118>$M22,$M22-SUM($I118:CO118),CO118)","v":0},{"$f":"IF(SUM($I118:CP118)+CP118>$M22,$M22-SUM($I118:CP118),CP118)","v":0},{"$f":"IF(SUM($I118:CQ118)+CQ118>$M22,$M22-SUM($I118:CQ118),CQ118)","v":0},{"$f":"IF(SUM($I118:CR118)+CR118>$M22,$M22-SUM($I118:CR118),CR118)","v":0},{"$f":"IF(SUM($I118:CS118)+CS118>$M22,$M22-SUM($I118:CS118),CS118)","v":0},{"$f":"IF(SUM($I118:CT118)+CT118>$M22,$M22-SUM($I118:CT118),CT118)","v":0},{"$f":"IF(SUM($I118:CU118)+CU118>$M22,$M22-SUM($I118:CU118),CU118)","v":0},{"$f":"IF(SUM($I118:CV118)+CV118>$M22,$M22-SUM($I118:CV118),CV118)","v":0},{"$f":"IF(SUM($I118:CW118)+CW118>$M22,$M22-SUM($I118:CW118),CW118)","v":0},{"$f":"IF(SUM($I118:CX118)+CX118>$M22,$M22-SUM($I118:CX118),CX118)","v":0},{"$f":"IF(SUM($I118:CY118)+CY118>$M22,$M22-SUM($I118:CY118),CY118)","v":0},{"$f":"IF(SUM($I118:CZ118)+CZ118>$M22,$M22-SUM($I118:CZ118),CZ118)","v":0},{"$f":"IF(SUM($I118:DA118)+DA118>$M22,$M22-SUM($I118:DA118),DA118)","v":0},{"$f":"IF(SUM($I118:DB118)+DB118>$M22,$M22-SUM($I118:DB118),DB118)","v":0},{"$f":"IF(SUM($I118:DC118)+DC118>$M22,$M22-SUM($I118:DC118),DC118)","v":0},{"$f":"IF(SUM($I118:DD118)+DD118>$M22,$M22-SUM($I118:DD118),DD118)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,null,null,null,null,{"$f":"M$23/$F119","v":0},{"$f":"IF(SUM($I119:N119)+N119>$M23,$M23-SUM($I119:N119),N119)","v":0},{"$f":"IF(SUM($I119:O119)+O119>$M23,$M23-SUM($I119:O119),O119)","v":0},{"$f":"IF(SUM($I119:P119)+P119>$M23,$M23-SUM($I119:P119),P119)","v":0},{"$f":"IF(SUM($I119:Q119)+Q119>$M23,$M23-SUM($I119:Q119),Q119)","v":0},{"$f":"IF(SUM($I119:R119)+R119>$M23,$M23-SUM($I119:R119),R119)","v":0},{"$f":"IF(SUM($I119:S119)+S119>$M23,$M23-SUM($I119:S119),S119)","v":0},{"$f":"IF(SUM($I119:T119)+T119>$M23,$M23-SUM($I119:T119),T119)","v":0},{"$f":"IF(SUM($I119:U119)+U119>$M23,$M23-SUM($I119:U119),U119)","v":0},{"$f":"IF(SUM($I119:V119)+V119>$M23,$M23-SUM($I119:V119),V119)","v":0},{"$f":"IF(SUM($I119:W119)+W119>$M23,$M23-SUM($I119:W119),W119)","v":0},{"$f":"IF(SUM($I119:X119)+X119>$M23,$M23-SUM($I119:X119),X119)","v":0},{"$f":"IF(SUM($I119:Y119)+Y119>$M23,$M23-SUM($I119:Y119),Y119)","v":0},{"$f":"IF(SUM($I119:Z119)+Z119>$M23,$M23-SUM($I119:Z119),Z119)","v":0},{"$f":"IF(SUM($I119:AA119)+AA119>$M23,$M23-SUM($I119:AA119),AA119)","v":0},{"$f":"IF(SUM($I119:AB119)+AB119>$M23,$M23-SUM($I119:AB119),AB119)","v":0},{"$f":"IF(SUM($I119:AC119)+AC119>$M23,$M23-SUM($I119:AC119),AC119)","v":0},{"$f":"IF(SUM($I119:AD119)+AD119>$M23,$M23-SUM($I119:AD119),AD119)","v":0},{"$f":"IF(SUM($I119:AE119)+AE119>$M23,$M23-SUM($I119:AE119),AE119)","v":0},{"$f":"IF(SUM($I119:AF119)+AF119>$M23,$M23-SUM($I119:AF119),AF119)","v":0},{"$f":"IF(SUM($I119:AG119)+AG119>$M23,$M23-SUM($I119:AG119),AG119)","v":0},{"$f":"IF(SUM($I119:AH119)+AH119>$M23,$M23-SUM($I119:AH119),AH119)","v":0},{"$f":"IF(SUM($I119:AI119)+AI119>$M23,$M23-SUM($I119:AI119),AI119)","v":0},{"$f":"IF(SUM($I119:AJ119)+AJ119>$M23,$M23-SUM($I119:AJ119),AJ119)","v":0},{"$f":"IF(SUM($I119:AK119)+AK119>$M23,$M23-SUM($I119:AK119),AK119)","v":0},{"$f":"IF(SUM($I119:AL119)+AL119>$M23,$M23-SUM($I119:AL119),AL119)","v":0},{"$f":"IF(SUM($I119:AM119)+AM119>$M23,$M23-SUM($I119:AM119),AM119)","v":0},{"$f":"IF(SUM($I119:AN119)+AN119>$M23,$M23-SUM($I119:AN119),AN119)","v":0},{"$f":"IF(SUM($I119:AO119)+AO119>$M23,$M23-SUM($I119:AO119),AO119)","v":0},{"$f":"IF(SUM($I119:AP119)+AP119>$M23,$M23-SUM($I119:AP119),AP119)","v":0},{"$f":"IF(SUM($I119:AQ119)+AQ119>$M23,$M23-SUM($I119:AQ119),AQ119)","v":0},{"$f":"IF(SUM($I119:AR119)+AR119>$M23,$M23-SUM($I119:AR119),AR119)","v":0},{"$f":"IF(SUM($I119:AS119)+AS119>$M23,$M23-SUM($I119:AS119),AS119)","v":0},{"$f":"IF(SUM($I119:AT119)+AT119>$M23,$M23-SUM($I119:AT119),AT119)","v":0},{"$f":"IF(SUM($I119:AU119)+AU119>$M23,$M23-SUM($I119:AU119),AU119)","v":0},{"$f":"IF(SUM($I119:AV119)+AV119>$M23,$M23-SUM($I119:AV119),AV119)","v":0},{"$f":"IF(SUM($I119:AW119)+AW119>$M23,$M23-SUM($I119:AW119),AW119)","v":0},{"$f":"IF(SUM($I119:AX119)+AX119>$M23,$M23-SUM($I119:AX119),AX119)","v":0},{"$f":"IF(SUM($I119:AY119)+AY119>$M23,$M23-SUM($I119:AY119),AY119)","v":0},{"$f":"IF(SUM($I119:AZ119)+AZ119>$M23,$M23-SUM($I119:AZ119),AZ119)","v":0},{"$f":"IF(SUM($I119:BA119)+BA119>$M23,$M23-SUM($I119:BA119),BA119)","v":0},{"$f":"IF(SUM($I119:BB119)+BB119>$M23,$M23-SUM($I119:BB119),BB119)","v":0},{"$f":"IF(SUM($I119:BC119)+BC119>$M23,$M23-SUM($I119:BC119),BC119)","v":0},{"$f":"IF(SUM($I119:BD119)+BD119>$M23,$M23-SUM($I119:BD119),BD119)","v":0},{"$f":"IF(SUM($I119:BE119)+BE119>$M23,$M23-SUM($I119:BE119),BE119)","v":0},{"$f":"IF(SUM($I119:BF119)+BF119>$M23,$M23-SUM($I119:BF119),BF119)","v":0},{"$f":"IF(SUM($I119:BG119)+BG119>$M23,$M23-SUM($I119:BG119),BG119)","v":0},{"$f":"IF(SUM($I119:BH119)+BH119>$M23,$M23-SUM($I119:BH119),BH119)","v":0},{"$f":"IF(SUM($I119:BI119)+BI119>$M23,$M23-SUM($I119:BI119),BI119)","v":0},{"$f":"IF(SUM($I119:BJ119)+BJ119>$M23,$M23-SUM($I119:BJ119),BJ119)","v":0},{"$f":"IF(SUM($I119:BK119)+BK119>$M23,$M23-SUM($I119:BK119),BK119)","v":0},{"$f":"IF(SUM($I119:BL119)+BL119>$M23,$M23-SUM($I119:BL119),BL119)","v":0},{"$f":"IF(SUM($I119:BM119)+BM119>$M23,$M23-SUM($I119:BM119),BM119)","v":0},{"$f":"IF(SUM($I119:BN119)+BN119>$M23,$M23-SUM($I119:BN119),BN119)","v":0},{"$f":"IF(SUM($I119:BO119)+BO119>$M23,$M23-SUM($I119:BO119),BO119)","v":0},{"$f":"IF(SUM($I119:BP119)+BP119>$M23,$M23-SUM($I119:BP119),BP119)","v":0},{"$f":"IF(SUM($I119:BQ119)+BQ119>$M23,$M23-SUM($I119:BQ119),BQ119)","v":0},{"$f":"IF(SUM($I119:BR119)+BR119>$M23,$M23-SUM($I119:BR119),BR119)","v":0},{"$f":"IF(SUM($I119:BS119)+BS119>$M23,$M23-SUM($I119:BS119),BS119)","v":0},{"$f":"IF(SUM($I119:BT119)+BT119>$M23,$M23-SUM($I119:BT119),BT119)","v":0},{"$f":"IF(SUM($I119:BU119)+BU119>$M23,$M23-SUM($I119:BU119),BU119)","v":0},{"$f":"IF(SUM($I119:BV119)+BV119>$M23,$M23-SUM($I119:BV119),BV119)","v":0},{"$f":"IF(SUM($I119:BW119)+BW119>$M23,$M23-SUM($I119:BW119),BW119)","v":0},{"$f":"IF(SUM($I119:BX119)+BX119>$M23,$M23-SUM($I119:BX119),BX119)","v":0},{"$f":"IF(SUM($I119:BY119)+BY119>$M23,$M23-SUM($I119:BY119),BY119)","v":0},{"$f":"IF(SUM($I119:BZ119)+BZ119>$M23,$M23-SUM($I119:BZ119),BZ119)","v":0},{"$f":"IF(SUM($I119:CA119)+CA119>$M23,$M23-SUM($I119:CA119),CA119)","v":0},{"$f":"IF(SUM($I119:CB119)+CB119>$M23,$M23-SUM($I119:CB119),CB119)","v":0},{"$f":"IF(SUM($I119:CC119)+CC119>$M23,$M23-SUM($I119:CC119),CC119)","v":0},{"$f":"IF(SUM($I119:CD119)+CD119>$M23,$M23-SUM($I119:CD119),CD119)","v":0},{"$f":"IF(SUM($I119:CE119)+CE119>$M23,$M23-SUM($I119:CE119),CE119)","v":0},{"$f":"IF(SUM($I119:CF119)+CF119>$M23,$M23-SUM($I119:CF119),CF119)","v":0},{"$f":"IF(SUM($I119:CG119)+CG119>$M23,$M23-SUM($I119:CG119),CG119)","v":0},{"$f":"IF(SUM($I119:CH119)+CH119>$M23,$M23-SUM($I119:CH119),CH119)","v":0},{"$f":"IF(SUM($I119:CI119)+CI119>$M23,$M23-SUM($I119:CI119),CI119)","v":0},{"$f":"IF(SUM($I119:CJ119)+CJ119>$M23,$M23-SUM($I119:CJ119),CJ119)","v":0},{"$f":"IF(SUM($I119:CK119)+CK119>$M23,$M23-SUM($I119:CK119),CK119)","v":0},{"$f":"IF(SUM($I119:CL119)+CL119>$M23,$M23-SUM($I119:CL119),CL119)","v":0},{"$f":"IF(SUM($I119:CM119)+CM119>$M23,$M23-SUM($I119:CM119),CM119)","v":0},{"$f":"IF(SUM($I119:CN119)+CN119>$M23,$M23-SUM($I119:CN119),CN119)","v":0},{"$f":"IF(SUM($I119:CO119)+CO119>$M23,$M23-SUM($I119:CO119),CO119)","v":0},{"$f":"IF(SUM($I119:CP119)+CP119>$M23,$M23-SUM($I119:CP119),CP119)","v":0},{"$f":"IF(SUM($I119:CQ119)+CQ119>$M23,$M23-SUM($I119:CQ119),CQ119)","v":0},{"$f":"IF(SUM($I119:CR119)+CR119>$M23,$M23-SUM($I119:CR119),CR119)","v":0},{"$f":"IF(SUM($I119:CS119)+CS119>$M23,$M23-SUM($I119:CS119),CS119)","v":0},{"$f":"IF(SUM($I119:CT119)+CT119>$M23,$M23-SUM($I119:CT119),CT119)","v":0},{"$f":"IF(SUM($I119:CU119)+CU119>$M23,$M23-SUM($I119:CU119),CU119)","v":0},{"$f":"IF(SUM($I119:CV119)+CV119>$M23,$M23-SUM($I119:CV119),CV119)","v":0},{"$f":"IF(SUM($I119:CW119)+CW119>$M23,$M23-SUM($I119:CW119),CW119)","v":0},{"$f":"IF(SUM($I119:CX119)+CX119>$M23,$M23-SUM($I119:CX119),CX119)","v":0},{"$f":"IF(SUM($I119:CY119)+CY119>$M23,$M23-SUM($I119:CY119),CY119)","v":0},{"$f":"IF(SUM($I119:CZ119)+CZ119>$M23,$M23-SUM($I119:CZ119),CZ119)","v":0},{"$f":"IF(SUM($I119:DA119)+DA119>$M23,$M23-SUM($I119:DA119),DA119)","v":0},{"$f":"IF(SUM($I119:DB119)+DB119>$M23,$M23-SUM($I119:DB119),DB119)","v":0},{"$f":"IF(SUM($I119:DC119)+DC119>$M23,$M23-SUM($I119:DC119),DC119)","v":0},{"$f":"IF(SUM($I119:DD119)+DD119>$M23,$M23-SUM($I119:DD119),DD119)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,null,null,null,null,{"$f":"M$24/$F120","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:N120)+N120>$M24,$M24-SUM($I120:N120),N120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:O120)+O120>$M24,$M24-SUM($I120:O120),O120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:P120)+P120>$M24,$M24-SUM($I120:P120),P120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:Q120)+Q120>$M24,$M24-SUM($I120:Q120),Q120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:R120)+R120>$M24,$M24-SUM($I120:R120),R120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:S120)+S120>$M24,$M24-SUM($I120:S120),S120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:T120)+T120>$M24,$M24-SUM($I120:T120),T120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:U120)+U120>$M24,$M24-SUM($I120:U120),U120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:V120)+V120>$M24,$M24-SUM($I120:V120),V120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:W120)+W120>$M24,$M24-SUM($I120:W120),W120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:X120)+X120>$M24,$M24-SUM($I120:X120),X120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:Y120)+Y120>$M24,$M24-SUM($I120:Y120),Y120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:Z120)+Z120>$M24,$M24-SUM($I120:Z120),Z120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:AA120)+AA120>$M24,$M24-SUM($I120:AA120),AA120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:AB120)+AB120>$M24,$M24-SUM($I120:AB120),AB120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:AC120)+AC120>$M24,$M24-SUM($I120:AC120),AC120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:AD120)+AD120>$M24,$M24-SUM($I120:AD120),AD120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:AE120)+AE120>$M24,$M24-SUM($I120:AE120),AE120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:AF120)+AF120>$M24,$M24-SUM($I120:AF120),AF120)","v":4.5426366666666669E-2},{"$f":"IF(SUM($I120:AG120)+AG120>$M24,$M24-SUM($I120:AG120),AG120)","v":0},{"$f":"IF(SUM($I120:AH120)+AH120>$M24,$M24-SUM($I120:AH120),AH120)","v":0},{"$f":"IF(SUM($I120:AI120)+AI120>$M24,$M24-SUM($I120:AI120),AI120)","v":0},{"$f":"IF(SUM($I120:AJ120)+AJ120>$M24,$M24-SUM($I120:AJ120),AJ120)","v":0},{"$f":"IF(SUM($I120:AK120)+AK120>$M24,$M24-SUM($I120:AK120),AK120)","v":0},{"$f":"IF(SUM($I120:AL120)+AL120>$M24,$M24-SUM($I120:AL120),AL120)","v":0},{"$f":"IF(SUM($I120:AM120)+AM120>$M24,$M24-SUM($I120:AM120),AM120)","v":0},{"$f":"IF(SUM($I120:AN120)+AN120>$M24,$M24-SUM($I120:AN120),AN120)","v":0},{"$f":"IF(SUM($I120:AO120)+AO120>$M24,$M24-SUM($I120:AO120),AO120)","v":0},{"$f":"IF(SUM($I120:AP120)+AP120>$M24,$M24-SUM($I120:AP120),AP120)","v":0},{"$f":"IF(SUM($I120:AQ120)+AQ120>$M24,$M24-SUM($I120:AQ120),AQ120)","v":0},{"$f":"IF(SUM($I120:AR120)+AR120>$M24,$M24-SUM($I120:AR120),AR120)","v":0},{"$f":"IF(SUM($I120:AS120)+AS120>$M24,$M24-SUM($I120:AS120),AS120)","v":0},{"$f":"IF(SUM($I120:AT120)+AT120>$M24,$M24-SUM($I120:AT120),AT120)","v":0},{"$f":"IF(SUM($I120:AU120)+AU120>$M24,$M24-SUM($I120:AU120),AU120)","v":0},{"$f":"IF(SUM($I120:AV120)+AV120>$M24,$M24-SUM($I120:AV120),AV120)","v":0},{"$f":"IF(SUM($I120:AW120)+AW120>$M24,$M24-SUM($I120:AW120),AW120)","v":0},{"$f":"IF(SUM($I120:AX120)+AX120>$M24,$M24-SUM($I120:AX120),AX120)","v":0},{"$f":"IF(SUM($I120:AY120)+AY120>$M24,$M24-SUM($I120:AY120),AY120)","v":0},{"$f":"IF(SUM($I120:AZ120)+AZ120>$M24,$M24-SUM($I120:AZ120),AZ120)","v":0},{"$f":"IF(SUM($I120:BA120)+BA120>$M24,$M24-SUM($I120:BA120),BA120)","v":0},{"$f":"IF(SUM($I120:BB120)+BB120>$M24,$M24-SUM($I120:BB120),BB120)","v":0},{"$f":"IF(SUM($I120:BC120)+BC120>$M24,$M24-SUM($I120:BC120),BC120)","v":0},{"$f":"IF(SUM($I120:BD120)+BD120>$M24,$M24-SUM($I120:BD120),BD120)","v":0},{"$f":"IF(SUM($I120:BE120)+BE120>$M24,$M24-SUM($I120:BE120),BE120)","v":0},{"$f":"IF(SUM($I120:BF120)+BF120>$M24,$M24-SUM($I120:BF120),BF120)","v":0},{"$f":"IF(SUM($I120:BG120)+BG120>$M24,$M24-SUM($I120:BG120),BG120)","v":0},{"$f":"IF(SUM($I120:BH120)+BH120>$M24,$M24-SUM($I120:BH120),BH120)","v":0},{"$f":"IF(SUM($I120:BI120)+BI120>$M24,$M24-SUM($I120:BI120),BI120)","v":0},{"$f":"IF(SUM($I120:BJ120)+BJ120>$M24,$M24-SUM($I120:BJ120),BJ120)","v":0},{"$f":"IF(SUM($I120:BK120)+BK120>$M24,$M24-SUM($I120:BK120),BK120)","v":0},{"$f":"IF(SUM($I120:BL120)+BL120>$M24,$M24-SUM($I120:BL120),BL120)","v":0},{"$f":"IF(SUM($I120:BM120)+BM120>$M24,$M24-SUM($I120:BM120),BM120)","v":0},{"$f":"IF(SUM($I120:BN120)+BN120>$M24,$M24-SUM($I120:BN120),BN120)","v":0},{"$f":"IF(SUM($I120:BO120)+BO120>$M24,$M24-SUM($I120:BO120),BO120)","v":0},{"$f":"IF(SUM($I120:BP120)+BP120>$M24,$M24-SUM($I120:BP120),BP120)","v":0},{"$f":"IF(SUM($I120:BQ120)+BQ120>$M24,$M24-SUM($I120:BQ120),BQ120)","v":0},{"$f":"IF(SUM($I120:BR120)+BR120>$M24,$M24-SUM($I120:BR120),BR120)","v":0},{"$f":"IF(SUM($I120:BS120)+BS120>$M24,$M24-SUM($I120:BS120),BS120)","v":0},{"$f":"IF(SUM($I120:BT120)+BT120>$M24,$M24-SUM($I120:BT120),BT120)","v":0},{"$f":"IF(SUM($I120:BU120)+BU120>$M24,$M24-SUM($I120:BU120),BU120)","v":0},{"$f":"IF(SUM($I120:BV120)+BV120>$M24,$M24-SUM($I120:BV120),BV120)","v":0},{"$f":"IF(SUM($I120:BW120)+BW120>$M24,$M24-SUM($I120:BW120),BW120)","v":0},{"$f":"IF(SUM($I120:BX120)+BX120>$M24,$M24-SUM($I120:BX120),BX120)","v":0},{"$f":"IF(SUM($I120:BY120)+BY120>$M24,$M24-SUM($I120:BY120),BY120)","v":0},{"$f":"IF(SUM($I120:BZ120)+BZ120>$M24,$M24-SUM($I120:BZ120),BZ120)","v":0},{"$f":"IF(SUM($I120:CA120)+CA120>$M24,$M24-SUM($I120:CA120),CA120)","v":0},{"$f":"IF(SUM($I120:CB120)+CB120>$M24,$M24-SUM($I120:CB120),CB120)","v":0},{"$f":"IF(SUM($I120:CC120)+CC120>$M24,$M24-SUM($I120:CC120),CC120)","v":0},{"$f":"IF(SUM($I120:CD120)+CD120>$M24,$M24-SUM($I120:CD120),CD120)","v":0},{"$f":"IF(SUM($I120:CE120)+CE120>$M24,$M24-SUM($I120:CE120),CE120)","v":0},{"$f":"IF(SUM($I120:CF120)+CF120>$M24,$M24-SUM($I120:CF120),CF120)","v":0},{"$f":"IF(SUM($I120:CG120)+CG120>$M24,$M24-SUM($I120:CG120),CG120)","v":0},{"$f":"IF(SUM($I120:CH120)+CH120>$M24,$M24-SUM($I120:CH120),CH120)","v":0},{"$f":"IF(SUM($I120:CI120)+CI120>$M24,$M24-SUM($I120:CI120),CI120)","v":0},{"$f":"IF(SUM($I120:CJ120)+CJ120>$M24,$M24-SUM($I120:CJ120),CJ120)","v":0},{"$f":"IF(SUM($I120:CK120)+CK120>$M24,$M24-SUM($I120:CK120),CK120)","v":0},{"$f":"IF(SUM($I120:CL120)+CL120>$M24,$M24-SUM($I120:CL120),CL120)","v":0},{"$f":"IF(SUM($I120:CM120)+CM120>$M24,$M24-SUM($I120:CM120),CM120)","v":0},{"$f":"IF(SUM($I120:CN120)+CN120>$M24,$M24-SUM($I120:CN120),CN120)","v":0},{"$f":"IF(SUM($I120:CO120)+CO120>$M24,$M24-SUM($I120:CO120),CO120)","v":0},{"$f":"IF(SUM($I120:CP120)+CP120>$M24,$M24-SUM($I120:CP120),CP120)","v":0},{"$f":"IF(SUM($I120:CQ120)+CQ120>$M24,$M24-SUM($I120:CQ120),CQ120)","v":0},{"$f":"IF(SUM($I120:CR120)+CR120>$M24,$M24-SUM($I120:CR120),CR120)","v":0},{"$f":"IF(SUM($I120:CS120)+CS120>$M24,$M24-SUM($I120:CS120),CS120)","v":0},{"$f":"IF(SUM($I120:CT120)+CT120>$M24,$M24-SUM($I120:CT120),CT120)","v":0},{"$f":"IF(SUM($I120:CU120)+CU120>$M24,$M24-SUM($I120:CU120),CU120)","v":0},{"$f":"IF(SUM($I120:CV120)+CV120>$M24,$M24-SUM($I120:CV120),CV120)","v":0},{"$f":"IF(SUM($I120:CW120)+CW120>$M24,$M24-SUM($I120:CW120),CW120)","v":0},{"$f":"IF(SUM($I120:CX120)+CX120>$M24,$M24-SUM($I120:CX120),CX120)","v":0},{"$f":"IF(SUM($I120:CY120)+CY120>$M24,$M24-SUM($I120:CY120),CY120)","v":0},{"$f":"IF(SUM($I120:CZ120)+CZ120>$M24,$M24-SUM($I120:CZ120),CZ120)","v":0},{"$f":"IF(SUM($I120:DA120)+DA120>$M24,$M24-SUM($I120:DA120),DA120)","v":0},{"$f":"IF(SUM($I120:DB120)+DB120>$M24,$M24-SUM($I120:DB120),DB120)","v":0},{"$f":"IF(SUM($I120:DC120)+DC120>$M24,$M24-SUM($I120:DC120),DC120)","v":0},{"$f":"IF(SUM($I120:DD120)+DD120>$M24,$M24-SUM($I120:DD120),DD120)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,null,null,null,null,{"$f":"M$25/$F121","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:N121)+N121>$M25,$M25-SUM($I121:N121),N121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:O121)+O121>$M25,$M25-SUM($I121:O121),O121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:P121)+P121>$M25,$M25-SUM($I121:P121),P121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:Q121)+Q121>$M25,$M25-SUM($I121:Q121),Q121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:R121)+R121>$M25,$M25-SUM($I121:R121),R121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:S121)+S121>$M25,$M25-SUM($I121:S121),S121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:T121)+T121>$M25,$M25-SUM($I121:T121),T121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:U121)+U121>$M25,$M25-SUM($I121:U121),U121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:V121)+V121>$M25,$M25-SUM($I121:V121),V121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:W121)+W121>$M25,$M25-SUM($I121:W121),W121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:X121)+X121>$M25,$M25-SUM($I121:X121),X121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:Y121)+Y121>$M25,$M25-SUM($I121:Y121),Y121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:Z121)+Z121>$M25,$M25-SUM($I121:Z121),Z121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:AA121)+AA121>$M25,$M25-SUM($I121:AA121),AA121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:AB121)+AB121>$M25,$M25-SUM($I121:AB121),AB121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:AC121)+AC121>$M25,$M25-SUM($I121:AC121),AC121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:AD121)+AD121>$M25,$M25-SUM($I121:AD121),AD121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:AE121)+AE121>$M25,$M25-SUM($I121:AE121),AE121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:AF121)+AF121>$M25,$M25-SUM($I121:AF121),AF121)","v":8.7029499999999992E-3},{"$f":"IF(SUM($I121:AG121)+AG121>$M25,$M25-SUM($I121:AG121),AG121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AH121)+AH121>$M25,$M25-SUM($I121:AH121),AH121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AI121)+AI121>$M25,$M25-SUM($I121:AI121),AI121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AJ121)+AJ121>$M25,$M25-SUM($I121:AJ121),AJ121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AK121)+AK121>$M25,$M25-SUM($I121:AK121),AK121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AL121)+AL121>$M25,$M25-SUM($I121:AL121),AL121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AM121)+AM121>$M25,$M25-SUM($I121:AM121),AM121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AN121)+AN121>$M25,$M25-SUM($I121:AN121),AN121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AO121)+AO121>$M25,$M25-SUM($I121:AO121),AO121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AP121)+AP121>$M25,$M25-SUM($I121:AP121),AP121)","v":5.5511151231257827E-17},{"$f":"IF(SUM($I121:AQ121)+AQ121>$M25,$M25-SUM($I121:AQ121),AQ121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:AR121)+AR121>$M25,$M25-SUM($I121:AR121),AR121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:AS121)+AS121>$M25,$M25-SUM($I121:AS121),AS121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:AT121)+AT121>$M25,$M25-SUM($I121:AT121),AT121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:AU121)+AU121>$M25,$M25-SUM($I121:AU121),AU121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:AV121)+AV121>$M25,$M25-SUM($I121:AV121),AV121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:AW121)+AW121>$M25,$M25-SUM($I121:AW121),AW121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:AX121)+AX121>$M25,$M25-SUM($I121:AX121),AX121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:AY121)+AY121>$M25,$M25-SUM($I121:AY121),AY121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:AZ121)+AZ121>$M25,$M25-SUM($I121:AZ121),AZ121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BA121)+BA121>$M25,$M25-SUM($I121:BA121),BA121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BB121)+BB121>$M25,$M25-SUM($I121:BB121),BB121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BC121)+BC121>$M25,$M25-SUM($I121:BC121),BC121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BD121)+BD121>$M25,$M25-SUM($I121:BD121),BD121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BE121)+BE121>$M25,$M25-SUM($I121:BE121),BE121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BF121)+BF121>$M25,$M25-SUM($I121:BF121),BF121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BG121)+BG121>$M25,$M25-SUM($I121:BG121),BG121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BH121)+BH121>$M25,$M25-SUM($I121:BH121),BH121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BI121)+BI121>$M25,$M25-SUM($I121:BI121),BI121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BJ121)+BJ121>$M25,$M25-SUM($I121:BJ121),BJ121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BK121)+BK121>$M25,$M25-SUM($I121:BK121),BK121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BL121)+BL121>$M25,$M25-SUM($I121:BL121),BL121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BM121)+BM121>$M25,$M25-SUM($I121:BM121),BM121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BN121)+BN121>$M25,$M25-SUM($I121:BN121),BN121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BO121)+BO121>$M25,$M25-SUM($I121:BO121),BO121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BP121)+BP121>$M25,$M25-SUM($I121:BP121),BP121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BQ121)+BQ121>$M25,$M25-SUM($I121:BQ121),BQ121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BR121)+BR121>$M25,$M25-SUM($I121:BR121),BR121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BS121)+BS121>$M25,$M25-SUM($I121:BS121),BS121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BT121)+BT121>$M25,$M25-SUM($I121:BT121),BT121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BU121)+BU121>$M25,$M25-SUM($I121:BU121),BU121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BV121)+BV121>$M25,$M25-SUM($I121:BV121),BV121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BW121)+BW121>$M25,$M25-SUM($I121:BW121),BW121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BX121)+BX121>$M25,$M25-SUM($I121:BX121),BX121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BY121)+BY121>$M25,$M25-SUM($I121:BY121),BY121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:BZ121)+BZ121>$M25,$M25-SUM($I121:BZ121),BZ121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CA121)+CA121>$M25,$M25-SUM($I121:CA121),CA121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CB121)+CB121>$M25,$M25-SUM($I121:CB121),CB121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CC121)+CC121>$M25,$M25-SUM($I121:CC121),CC121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CD121)+CD121>$M25,$M25-SUM($I121:CD121),CD121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CE121)+CE121>$M25,$M25-SUM($I121:CE121),CE121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CF121)+CF121>$M25,$M25-SUM($I121:CF121),CF121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CG121)+CG121>$M25,$M25-SUM($I121:CG121),CG121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CH121)+CH121>$M25,$M25-SUM($I121:CH121),CH121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CI121)+CI121>$M25,$M25-SUM($I121:CI121),CI121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CJ121)+CJ121>$M25,$M25-SUM($I121:CJ121),CJ121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CK121)+CK121>$M25,$M25-SUM($I121:CK121),CK121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CL121)+CL121>$M25,$M25-SUM($I121:CL121),CL121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CM121)+CM121>$M25,$M25-SUM($I121:CM121),CM121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CN121)+CN121>$M25,$M25-SUM($I121:CN121),CN121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CO121)+CO121>$M25,$M25-SUM($I121:CO121),CO121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CP121)+CP121>$M25,$M25-SUM($I121:CP121),CP121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CQ121)+CQ121>$M25,$M25-SUM($I121:CQ121),CQ121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CR121)+CR121>$M25,$M25-SUM($I121:CR121),CR121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CS121)+CS121>$M25,$M25-SUM($I121:CS121),CS121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CT121)+CT121>$M25,$M25-SUM($I121:CT121),CT121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CU121)+CU121>$M25,$M25-SUM($I121:CU121),CU121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CV121)+CV121>$M25,$M25-SUM($I121:CV121),CV121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CW121)+CW121>$M25,$M25-SUM($I121:CW121),CW121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CX121)+CX121>$M25,$M25-SUM($I121:CX121),CX121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CY121)+CY121>$M25,$M25-SUM($I121:CY121),CY121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:CZ121)+CZ121>$M25,$M25-SUM($I121:CZ121),CZ121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:DA121)+DA121>$M25,$M25-SUM($I121:DA121),DA121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:DB121)+DB121>$M25,$M25-SUM($I121:DB121),DB121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:DC121)+DC121>$M25,$M25-SUM($I121:DC121),DC121)","v":-4.9960036108132044E-16},{"$f":"IF(SUM($I121:DD121)+DD121>$M25,$M25-SUM($I121:DD121),DD121)","v":-4.9960036108132044E-16}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,null,null,null,null,{"$f":"M$26/$F122","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:N122)+N122>$M26,$M26-SUM($I122:N122),N122)","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:O122)+O122>$M26,$M26-SUM($I122:O122),O122)","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:P122)+P122>$M26,$M26-SUM($I122:P122),P122)","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:Q122)+Q122>$M26,$M26-SUM($I122:Q122),Q122)","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:R122)+R122>$M26,$M26-SUM($I122:R122),R122)","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:S122)+S122>$M26,$M26-SUM($I122:S122),S122)","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:T122)+T122>$M26,$M26-SUM($I122:T122),T122)","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:U122)+U122>$M26,$M26-SUM($I122:U122),U122)","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:V122)+V122>$M26,$M26-SUM($I122:V122),V122)","v":8.6580751332598266E-2},{"$f":"IF(SUM($I122:W122)+W122>$M26,$M26-SUM($I122:W122),W122)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I122:X122)+X122>$M26,$M26-SUM($I122:X122),X122)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I122:Y122)+Y122>$M26,$M26-SUM($I122:Y122),Y122)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I122:Z122)+Z122>$M26,$M26-SUM($I122:Z122),Z122)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I122:AA122)+AA122>$M26,$M26-SUM($I122:AA122),AA122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AB122)+AB122>$M26,$M26-SUM($I122:AB122),AB122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AC122)+AC122>$M26,$M26-SUM($I122:AC122),AC122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AD122)+AD122>$M26,$M26-SUM($I122:AD122),AD122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AE122)+AE122>$M26,$M26-SUM($I122:AE122),AE122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AF122)+AF122>$M26,$M26-SUM($I122:AF122),AF122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AG122)+AG122>$M26,$M26-SUM($I122:AG122),AG122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AH122)+AH122>$M26,$M26-SUM($I122:AH122),AH122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AI122)+AI122>$M26,$M26-SUM($I122:AI122),AI122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AJ122)+AJ122>$M26,$M26-SUM($I122:AJ122),AJ122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AK122)+AK122>$M26,$M26-SUM($I122:AK122),AK122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AL122)+AL122>$M26,$M26-SUM($I122:AL122),AL122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AM122)+AM122>$M26,$M26-SUM($I122:AM122),AM122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AN122)+AN122>$M26,$M26-SUM($I122:AN122),AN122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AO122)+AO122>$M26,$M26-SUM($I122:AO122),AO122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AP122)+AP122>$M26,$M26-SUM($I122:AP122),AP122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AQ122)+AQ122>$M26,$M26-SUM($I122:AQ122),AQ122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AR122)+AR122>$M26,$M26-SUM($I122:AR122),AR122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AS122)+AS122>$M26,$M26-SUM($I122:AS122),AS122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AT122)+AT122>$M26,$M26-SUM($I122:AT122),AT122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AU122)+AU122>$M26,$M26-SUM($I122:AU122),AU122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AV122)+AV122>$M26,$M26-SUM($I122:AV122),AV122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AW122)+AW122>$M26,$M26-SUM($I122:AW122),AW122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AX122)+AX122>$M26,$M26-SUM($I122:AX122),AX122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AY122)+AY122>$M26,$M26-SUM($I122:AY122),AY122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:AZ122)+AZ122>$M26,$M26-SUM($I122:AZ122),AZ122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BA122)+BA122>$M26,$M26-SUM($I122:BA122),BA122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BB122)+BB122>$M26,$M26-SUM($I122:BB122),BB122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BC122)+BC122>$M26,$M26-SUM($I122:BC122),BC122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BD122)+BD122>$M26,$M26-SUM($I122:BD122),BD122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BE122)+BE122>$M26,$M26-SUM($I122:BE122),BE122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BF122)+BF122>$M26,$M26-SUM($I122:BF122),BF122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BG122)+BG122>$M26,$M26-SUM($I122:BG122),BG122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BH122)+BH122>$M26,$M26-SUM($I122:BH122),BH122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BI122)+BI122>$M26,$M26-SUM($I122:BI122),BI122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BJ122)+BJ122>$M26,$M26-SUM($I122:BJ122),BJ122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BK122)+BK122>$M26,$M26-SUM($I122:BK122),BK122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BL122)+BL122>$M26,$M26-SUM($I122:BL122),BL122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BM122)+BM122>$M26,$M26-SUM($I122:BM122),BM122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BN122)+BN122>$M26,$M26-SUM($I122:BN122),BN122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BO122)+BO122>$M26,$M26-SUM($I122:BO122),BO122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BP122)+BP122>$M26,$M26-SUM($I122:BP122),BP122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BQ122)+BQ122>$M26,$M26-SUM($I122:BQ122),BQ122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BR122)+BR122>$M26,$M26-SUM($I122:BR122),BR122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BS122)+BS122>$M26,$M26-SUM($I122:BS122),BS122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BT122)+BT122>$M26,$M26-SUM($I122:BT122),BT122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BU122)+BU122>$M26,$M26-SUM($I122:BU122),BU122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BV122)+BV122>$M26,$M26-SUM($I122:BV122),BV122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BW122)+BW122>$M26,$M26-SUM($I122:BW122),BW122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BX122)+BX122>$M26,$M26-SUM($I122:BX122),BX122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BY122)+BY122>$M26,$M26-SUM($I122:BY122),BY122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:BZ122)+BZ122>$M26,$M26-SUM($I122:BZ122),BZ122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CA122)+CA122>$M26,$M26-SUM($I122:CA122),CA122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CB122)+CB122>$M26,$M26-SUM($I122:CB122),CB122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CC122)+CC122>$M26,$M26-SUM($I122:CC122),CC122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CD122)+CD122>$M26,$M26-SUM($I122:CD122),CD122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CE122)+CE122>$M26,$M26-SUM($I122:CE122),CE122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CF122)+CF122>$M26,$M26-SUM($I122:CF122),CF122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CG122)+CG122>$M26,$M26-SUM($I122:CG122),CG122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CH122)+CH122>$M26,$M26-SUM($I122:CH122),CH122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CI122)+CI122>$M26,$M26-SUM($I122:CI122),CI122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CJ122)+CJ122>$M26,$M26-SUM($I122:CJ122),CJ122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CK122)+CK122>$M26,$M26-SUM($I122:CK122),CK122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CL122)+CL122>$M26,$M26-SUM($I122:CL122),CL122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CM122)+CM122>$M26,$M26-SUM($I122:CM122),CM122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CN122)+CN122>$M26,$M26-SUM($I122:CN122),CN122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CO122)+CO122>$M26,$M26-SUM($I122:CO122),CO122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CP122)+CP122>$M26,$M26-SUM($I122:CP122),CP122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CQ122)+CQ122>$M26,$M26-SUM($I122:CQ122),CQ122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CR122)+CR122>$M26,$M26-SUM($I122:CR122),CR122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CS122)+CS122>$M26,$M26-SUM($I122:CS122),CS122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CT122)+CT122>$M26,$M26-SUM($I122:CT122),CT122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CU122)+CU122>$M26,$M26-SUM($I122:CU122),CU122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CV122)+CV122>$M26,$M26-SUM($I122:CV122),CV122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CW122)+CW122>$M26,$M26-SUM($I122:CW122),CW122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CX122)+CX122>$M26,$M26-SUM($I122:CX122),CX122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CY122)+CY122>$M26,$M26-SUM($I122:CY122),CY122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:CZ122)+CZ122>$M26,$M26-SUM($I122:CZ122),CZ122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:DA122)+DA122>$M26,$M26-SUM($I122:DA122),DA122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:DB122)+DB122>$M26,$M26-SUM($I122:DB122),DB122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:DC122)+DC122>$M26,$M26-SUM($I122:DC122),DC122)","v":-6.6613381477509392E-16},{"$f":"IF(SUM($I122:DD122)+DD122>$M26,$M26-SUM($I122:DD122),DD122)","v":-6.6613381477509392E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,null,null,null,null,{"$f":"M$27/$F123","v":0},{"$f":"IF(SUM($I123:N123)+N123>$M27,$M27-SUM($I123:N123),N123)","v":0},{"$f":"IF(SUM($I123:O123)+O123>$M27,$M27-SUM($I123:O123),O123)","v":0},{"$f":"IF(SUM($I123:P123)+P123>$M27,$M27-SUM($I123:P123),P123)","v":0},{"$f":"IF(SUM($I123:Q123)+Q123>$M27,$M27-SUM($I123:Q123),Q123)","v":0},{"$f":"IF(SUM($I123:R123)+R123>$M27,$M27-SUM($I123:R123),R123)","v":0},{"$f":"IF(SUM($I123:S123)+S123>$M27,$M27-SUM($I123:S123),S123)","v":0},{"$f":"IF(SUM($I123:T123)+T123>$M27,$M27-SUM($I123:T123),T123)","v":0},{"$f":"IF(SUM($I123:U123)+U123>$M27,$M27-SUM($I123:U123),U123)","v":0},{"$f":"IF(SUM($I123:V123)+V123>$M27,$M27-SUM($I123:V123),V123)","v":0},{"$f":"IF(SUM($I123:W123)+W123>$M27,$M27-SUM($I123:W123),W123)","v":0},{"$f":"IF(SUM($I123:X123)+X123>$M27,$M27-SUM($I123:X123),X123)","v":0},{"$f":"IF(SUM($I123:Y123)+Y123>$M27,$M27-SUM($I123:Y123),Y123)","v":0},{"$f":"IF(SUM($I123:Z123)+Z123>$M27,$M27-SUM($I123:Z123),Z123)","v":0},{"$f":"IF(SUM($I123:AA123)+AA123>$M27,$M27-SUM($I123:AA123),AA123)","v":0},{"$f":"IF(SUM($I123:AB123)+AB123>$M27,$M27-SUM($I123:AB123),AB123)","v":0},{"$f":"IF(SUM($I123:AC123)+AC123>$M27,$M27-SUM($I123:AC123),AC123)","v":0},{"$f":"IF(SUM($I123:AD123)+AD123>$M27,$M27-SUM($I123:AD123),AD123)","v":0},{"$f":"IF(SUM($I123:AE123)+AE123>$M27,$M27-SUM($I123:AE123),AE123)","v":0},{"$f":"IF(SUM($I123:AF123)+AF123>$M27,$M27-SUM($I123:AF123),AF123)","v":0},{"$f":"IF(SUM($I123:AG123)+AG123>$M27,$M27-SUM($I123:AG123),AG123)","v":0},{"$f":"IF(SUM($I123:AH123)+AH123>$M27,$M27-SUM($I123:AH123),AH123)","v":0},{"$f":"IF(SUM($I123:AI123)+AI123>$M27,$M27-SUM($I123:AI123),AI123)","v":0},{"$f":"IF(SUM($I123:AJ123)+AJ123>$M27,$M27-SUM($I123:AJ123),AJ123)","v":0},{"$f":"IF(SUM($I123:AK123)+AK123>$M27,$M27-SUM($I123:AK123),AK123)","v":0},{"$f":"IF(SUM($I123:AL123)+AL123>$M27,$M27-SUM($I123:AL123),AL123)","v":0},{"$f":"IF(SUM($I123:AM123)+AM123>$M27,$M27-SUM($I123:AM123),AM123)","v":0},{"$f":"IF(SUM($I123:AN123)+AN123>$M27,$M27-SUM($I123:AN123),AN123)","v":0},{"$f":"IF(SUM($I123:AO123)+AO123>$M27,$M27-SUM($I123:AO123),AO123)","v":0},{"$f":"IF(SUM($I123:AP123)+AP123>$M27,$M27-SUM($I123:AP123),AP123)","v":0},{"$f":"IF(SUM($I123:AQ123)+AQ123>$M27,$M27-SUM($I123:AQ123),AQ123)","v":0},{"$f":"IF(SUM($I123:AR123)+AR123>$M27,$M27-SUM($I123:AR123),AR123)","v":0},{"$f":"IF(SUM($I123:AS123)+AS123>$M27,$M27-SUM($I123:AS123),AS123)","v":0},{"$f":"IF(SUM($I123:AT123)+AT123>$M27,$M27-SUM($I123:AT123),AT123)","v":0},{"$f":"IF(SUM($I123:AU123)+AU123>$M27,$M27-SUM($I123:AU123),AU123)","v":0},{"$f":"IF(SUM($I123:AV123)+AV123>$M27,$M27-SUM($I123:AV123),AV123)","v":0},{"$f":"IF(SUM($I123:AW123)+AW123>$M27,$M27-SUM($I123:AW123),AW123)","v":0},{"$f":"IF(SUM($I123:AX123)+AX123>$M27,$M27-SUM($I123:AX123),AX123)","v":0},{"$f":"IF(SUM($I123:AY123)+AY123>$M27,$M27-SUM($I123:AY123),AY123)","v":0},{"$f":"IF(SUM($I123:AZ123)+AZ123>$M27,$M27-SUM($I123:AZ123),AZ123)","v":0},{"$f":"IF(SUM($I123:BA123)+BA123>$M27,$M27-SUM($I123:BA123),BA123)","v":0},{"$f":"IF(SUM($I123:BB123)+BB123>$M27,$M27-SUM($I123:BB123),BB123)","v":0},{"$f":"IF(SUM($I123:BC123)+BC123>$M27,$M27-SUM($I123:BC123),BC123)","v":0},{"$f":"IF(SUM($I123:BD123)+BD123>$M27,$M27-SUM($I123:BD123),BD123)","v":0},{"$f":"IF(SUM($I123:BE123)+BE123>$M27,$M27-SUM($I123:BE123),BE123)","v":0},{"$f":"IF(SUM($I123:BF123)+BF123>$M27,$M27-SUM($I123:BF123),BF123)","v":0},{"$f":"IF(SUM($I123:BG123)+BG123>$M27,$M27-SUM($I123:BG123),BG123)","v":0},{"$f":"IF(SUM($I123:BH123)+BH123>$M27,$M27-SUM($I123:BH123),BH123)","v":0},{"$f":"IF(SUM($I123:BI123)+BI123>$M27,$M27-SUM($I123:BI123),BI123)","v":0},{"$f":"IF(SUM($I123:BJ123)+BJ123>$M27,$M27-SUM($I123:BJ123),BJ123)","v":0},{"$f":"IF(SUM($I123:BK123)+BK123>$M27,$M27-SUM($I123:BK123),BK123)","v":0},{"$f":"IF(SUM($I123:BL123)+BL123>$M27,$M27-SUM($I123:BL123),BL123)","v":0},{"$f":"IF(SUM($I123:BM123)+BM123>$M27,$M27-SUM($I123:BM123),BM123)","v":0},{"$f":"IF(SUM($I123:BN123)+BN123>$M27,$M27-SUM($I123:BN123),BN123)","v":0},{"$f":"IF(SUM($I123:BO123)+BO123>$M27,$M27-SUM($I123:BO123),BO123)","v":0},{"$f":"IF(SUM($I123:BP123)+BP123>$M27,$M27-SUM($I123:BP123),BP123)","v":0},{"$f":"IF(SUM($I123:BQ123)+BQ123>$M27,$M27-SUM($I123:BQ123),BQ123)","v":0},{"$f":"IF(SUM($I123:BR123)+BR123>$M27,$M27-SUM($I123:BR123),BR123)","v":0},{"$f":"IF(SUM($I123:BS123)+BS123>$M27,$M27-SUM($I123:BS123),BS123)","v":0},{"$f":"IF(SUM($I123:BT123)+BT123>$M27,$M27-SUM($I123:BT123),BT123)","v":0},{"$f":"IF(SUM($I123:BU123)+BU123>$M27,$M27-SUM($I123:BU123),BU123)","v":0},{"$f":"IF(SUM($I123:BV123)+BV123>$M27,$M27-SUM($I123:BV123),BV123)","v":0},{"$f":"IF(SUM($I123:BW123)+BW123>$M27,$M27-SUM($I123:BW123),BW123)","v":0},{"$f":"IF(SUM($I123:BX123)+BX123>$M27,$M27-SUM($I123:BX123),BX123)","v":0},{"$f":"IF(SUM($I123:BY123)+BY123>$M27,$M27-SUM($I123:BY123),BY123)","v":0},{"$f":"IF(SUM($I123:BZ123)+BZ123>$M27,$M27-SUM($I123:BZ123),BZ123)","v":0},{"$f":"IF(SUM($I123:CA123)+CA123>$M27,$M27-SUM($I123:CA123),CA123)","v":0},{"$f":"IF(SUM($I123:CB123)+CB123>$M27,$M27-SUM($I123:CB123),CB123)","v":0},{"$f":"IF(SUM($I123:CC123)+CC123>$M27,$M27-SUM($I123:CC123),CC123)","v":0},{"$f":"IF(SUM($I123:CD123)+CD123>$M27,$M27-SUM($I123:CD123),CD123)","v":0},{"$f":"IF(SUM($I123:CE123)+CE123>$M27,$M27-SUM($I123:CE123),CE123)","v":0},{"$f":"IF(SUM($I123:CF123)+CF123>$M27,$M27-SUM($I123:CF123),CF123)","v":0},{"$f":"IF(SUM($I123:CG123)+CG123>$M27,$M27-SUM($I123:CG123),CG123)","v":0},{"$f":"IF(SUM($I123:CH123)+CH123>$M27,$M27-SUM($I123:CH123),CH123)","v":0},{"$f":"IF(SUM($I123:CI123)+CI123>$M27,$M27-SUM($I123:CI123),CI123)","v":0},{"$f":"IF(SUM($I123:CJ123)+CJ123>$M27,$M27-SUM($I123:CJ123),CJ123)","v":0},{"$f":"IF(SUM($I123:CK123)+CK123>$M27,$M27-SUM($I123:CK123),CK123)","v":0},{"$f":"IF(SUM($I123:CL123)+CL123>$M27,$M27-SUM($I123:CL123),CL123)","v":0},{"$f":"IF(SUM($I123:CM123)+CM123>$M27,$M27-SUM($I123:CM123),CM123)","v":0},{"$f":"IF(SUM($I123:CN123)+CN123>$M27,$M27-SUM($I123:CN123),CN123)","v":0},{"$f":"IF(SUM($I123:CO123)+CO123>$M27,$M27-SUM($I123:CO123),CO123)","v":0},{"$f":"IF(SUM($I123:CP123)+CP123>$M27,$M27-SUM($I123:CP123),CP123)","v":0},{"$f":"IF(SUM($I123:CQ123)+CQ123>$M27,$M27-SUM($I123:CQ123),CQ123)","v":0},{"$f":"IF(SUM($I123:CR123)+CR123>$M27,$M27-SUM($I123:CR123),CR123)","v":0},{"$f":"IF(SUM($I123:CS123)+CS123>$M27,$M27-SUM($I123:CS123),CS123)","v":0},{"$f":"IF(SUM($I123:CT123)+CT123>$M27,$M27-SUM($I123:CT123),CT123)","v":0},{"$f":"IF(SUM($I123:CU123)+CU123>$M27,$M27-SUM($I123:CU123),CU123)","v":0},{"$f":"IF(SUM($I123:CV123)+CV123>$M27,$M27-SUM($I123:CV123),CV123)","v":0},{"$f":"IF(SUM($I123:CW123)+CW123>$M27,$M27-SUM($I123:CW123),CW123)","v":0},{"$f":"IF(SUM($I123:CX123)+CX123>$M27,$M27-SUM($I123:CX123),CX123)","v":0},{"$f":"IF(SUM($I123:CY123)+CY123>$M27,$M27-SUM($I123:CY123),CY123)","v":0},{"$f":"IF(SUM($I123:CZ123)+CZ123>$M27,$M27-SUM($I123:CZ123),CZ123)","v":0},{"$f":"IF(SUM($I123:DA123)+DA123>$M27,$M27-SUM($I123:DA123),DA123)","v":0},{"$f":"IF(SUM($I123:DB123)+DB123>$M27,$M27-SUM($I123:DB123),DB123)","v":0},{"$f":"IF(SUM($I123:DC123)+DC123>$M27,$M27-SUM($I123:DC123),DC123)","v":0},{"$f":"IF(SUM($I123:DD123)+DD123>$M27,$M27-SUM($I123:DD123),DD123)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,null,null,null,null,{"$f":"M$28/$F124","v":4.56874E-3},{"$f":"IF(SUM($I124:N124)+N124>$M28,$M28-SUM($I124:N124),N124)","v":4.56874E-3},{"$f":"IF(SUM($I124:O124)+O124>$M28,$M28-SUM($I124:O124),O124)","v":4.56874E-3},{"$f":"IF(SUM($I124:P124)+P124>$M28,$M28-SUM($I124:P124),P124)","v":4.56874E-3},{"$f":"IF(SUM($I124:Q124)+Q124>$M28,$M28-SUM($I124:Q124),Q124)","v":4.56874E-3},{"$f":"IF(SUM($I124:R124)+R124>$M28,$M28-SUM($I124:R124),R124)","v":4.56874E-3},{"$f":"IF(SUM($I124:S124)+S124>$M28,$M28-SUM($I124:S124),S124)","v":4.56874E-3},{"$f":"IF(SUM($I124:T124)+T124>$M28,$M28-SUM($I124:T124),T124)","v":4.56874E-3},{"$f":"IF(SUM($I124:U124)+U124>$M28,$M28-SUM($I124:U124),U124)","v":4.56874E-3},{"$f":"IF(SUM($I124:V124)+V124>$M28,$M28-SUM($I124:V124),V124)","v":4.56874E-3},{"$f":"IF(SUM($I124:W124)+W124>$M28,$M28-SUM($I124:W124),W124)","v":4.56874E-3},{"$f":"IF(SUM($I124:X124)+X124>$M28,$M28-SUM($I124:X124),X124)","v":4.56874E-3},{"$f":"IF(SUM($I124:Y124)+Y124>$M28,$M28-SUM($I124:Y124),Y124)","v":4.56874E-3},{"$f":"IF(SUM($I124:Z124)+Z124>$M28,$M28-SUM($I124:Z124),Z124)","v":4.56874E-3},{"$f":"IF(SUM($I124:AA124)+AA124>$M28,$M28-SUM($I124:AA124),AA124)","v":4.56874E-3},{"$f":"IF(SUM($I124:AB124)+AB124>$M28,$M28-SUM($I124:AB124),AB124)","v":4.56874E-3},{"$f":"IF(SUM($I124:AC124)+AC124>$M28,$M28-SUM($I124:AC124),AC124)","v":4.56874E-3},{"$f":"IF(SUM($I124:AD124)+AD124>$M28,$M28-SUM($I124:AD124),AD124)","v":4.56874E-3},{"$f":"IF(SUM($I124:AE124)+AE124>$M28,$M28-SUM($I124:AE124),AE124)","v":4.56874E-3},{"$f":"IF(SUM($I124:AF124)+AF124>$M28,$M28-SUM($I124:AF124),AF124)","v":4.56874E-3},{"$f":"IF(SUM($I124:AG124)+AG124>$M28,$M28-SUM($I124:AG124),AG124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AH124)+AH124>$M28,$M28-SUM($I124:AH124),AH124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AI124)+AI124>$M28,$M28-SUM($I124:AI124),AI124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AJ124)+AJ124>$M28,$M28-SUM($I124:AJ124),AJ124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AK124)+AK124>$M28,$M28-SUM($I124:AK124),AK124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AL124)+AL124>$M28,$M28-SUM($I124:AL124),AL124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AM124)+AM124>$M28,$M28-SUM($I124:AM124),AM124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AN124)+AN124>$M28,$M28-SUM($I124:AN124),AN124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AO124)+AO124>$M28,$M28-SUM($I124:AO124),AO124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AP124)+AP124>$M28,$M28-SUM($I124:AP124),AP124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AQ124)+AQ124>$M28,$M28-SUM($I124:AQ124),AQ124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AR124)+AR124>$M28,$M28-SUM($I124:AR124),AR124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AS124)+AS124>$M28,$M28-SUM($I124:AS124),AS124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AT124)+AT124>$M28,$M28-SUM($I124:AT124),AT124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AU124)+AU124>$M28,$M28-SUM($I124:AU124),AU124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AV124)+AV124>$M28,$M28-SUM($I124:AV124),AV124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AW124)+AW124>$M28,$M28-SUM($I124:AW124),AW124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AX124)+AX124>$M28,$M28-SUM($I124:AX124),AX124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AY124)+AY124>$M28,$M28-SUM($I124:AY124),AY124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:AZ124)+AZ124>$M28,$M28-SUM($I124:AZ124),AZ124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BA124)+BA124>$M28,$M28-SUM($I124:BA124),BA124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BB124)+BB124>$M28,$M28-SUM($I124:BB124),BB124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BC124)+BC124>$M28,$M28-SUM($I124:BC124),BC124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BD124)+BD124>$M28,$M28-SUM($I124:BD124),BD124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BE124)+BE124>$M28,$M28-SUM($I124:BE124),BE124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BF124)+BF124>$M28,$M28-SUM($I124:BF124),BF124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BG124)+BG124>$M28,$M28-SUM($I124:BG124),BG124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BH124)+BH124>$M28,$M28-SUM($I124:BH124),BH124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BI124)+BI124>$M28,$M28-SUM($I124:BI124),BI124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BJ124)+BJ124>$M28,$M28-SUM($I124:BJ124),BJ124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BK124)+BK124>$M28,$M28-SUM($I124:BK124),BK124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BL124)+BL124>$M28,$M28-SUM($I124:BL124),BL124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BM124)+BM124>$M28,$M28-SUM($I124:BM124),BM124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BN124)+BN124>$M28,$M28-SUM($I124:BN124),BN124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BO124)+BO124>$M28,$M28-SUM($I124:BO124),BO124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BP124)+BP124>$M28,$M28-SUM($I124:BP124),BP124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BQ124)+BQ124>$M28,$M28-SUM($I124:BQ124),BQ124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BR124)+BR124>$M28,$M28-SUM($I124:BR124),BR124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BS124)+BS124>$M28,$M28-SUM($I124:BS124),BS124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BT124)+BT124>$M28,$M28-SUM($I124:BT124),BT124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BU124)+BU124>$M28,$M28-SUM($I124:BU124),BU124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BV124)+BV124>$M28,$M28-SUM($I124:BV124),BV124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BW124)+BW124>$M28,$M28-SUM($I124:BW124),BW124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BX124)+BX124>$M28,$M28-SUM($I124:BX124),BX124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BY124)+BY124>$M28,$M28-SUM($I124:BY124),BY124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:BZ124)+BZ124>$M28,$M28-SUM($I124:BZ124),BZ124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CA124)+CA124>$M28,$M28-SUM($I124:CA124),CA124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CB124)+CB124>$M28,$M28-SUM($I124:CB124),CB124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CC124)+CC124>$M28,$M28-SUM($I124:CC124),CC124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CD124)+CD124>$M28,$M28-SUM($I124:CD124),CD124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CE124)+CE124>$M28,$M28-SUM($I124:CE124),CE124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CF124)+CF124>$M28,$M28-SUM($I124:CF124),CF124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CG124)+CG124>$M28,$M28-SUM($I124:CG124),CG124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CH124)+CH124>$M28,$M28-SUM($I124:CH124),CH124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CI124)+CI124>$M28,$M28-SUM($I124:CI124),CI124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CJ124)+CJ124>$M28,$M28-SUM($I124:CJ124),CJ124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CK124)+CK124>$M28,$M28-SUM($I124:CK124),CK124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CL124)+CL124>$M28,$M28-SUM($I124:CL124),CL124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CM124)+CM124>$M28,$M28-SUM($I124:CM124),CM124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CN124)+CN124>$M28,$M28-SUM($I124:CN124),CN124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CO124)+CO124>$M28,$M28-SUM($I124:CO124),CO124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CP124)+CP124>$M28,$M28-SUM($I124:CP124),CP124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CQ124)+CQ124>$M28,$M28-SUM($I124:CQ124),CQ124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CR124)+CR124>$M28,$M28-SUM($I124:CR124),CR124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CS124)+CS124>$M28,$M28-SUM($I124:CS124),CS124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CT124)+CT124>$M28,$M28-SUM($I124:CT124),CT124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CU124)+CU124>$M28,$M28-SUM($I124:CU124),CU124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CV124)+CV124>$M28,$M28-SUM($I124:CV124),CV124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CW124)+CW124>$M28,$M28-SUM($I124:CW124),CW124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CX124)+CX124>$M28,$M28-SUM($I124:CX124),CX124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CY124)+CY124>$M28,$M28-SUM($I124:CY124),CY124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:CZ124)+CZ124>$M28,$M28-SUM($I124:CZ124),CZ124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:DA124)+DA124>$M28,$M28-SUM($I124:DA124),DA124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:DB124)+DB124>$M28,$M28-SUM($I124:DB124),DB124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:DC124)+DC124>$M28,$M28-SUM($I124:DC124),DC124)","v":-1.3877787807814457E-17},{"$f":"IF(SUM($I124:DD124)+DD124>$M28,$M28-SUM($I124:DD124),DD124)","v":-1.3877787807814457E-17}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,null,null,null,null,{"$f":"M$29/$F125","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:N125)+N125>$M29,$M29-SUM($I125:N125),N125)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:O125)+O125>$M29,$M29-SUM($I125:O125),O125)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:P125)+P125>$M29,$M29-SUM($I125:P125),P125)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:Q125)+Q125>$M29,$M29-SUM($I125:Q125),Q125)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:R125)+R125>$M29,$M29-SUM($I125:R125),R125)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:S125)+S125>$M29,$M29-SUM($I125:S125),S125)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:T125)+T125>$M29,$M29-SUM($I125:T125),T125)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:U125)+U125>$M29,$M29-SUM($I125:U125),U125)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:V125)+V125>$M29,$M29-SUM($I125:V125),V125)","v":9.5124392460900015E-2},{"$f":"IF(SUM($I125:W125)+W125>$M29,$M29-SUM($I125:W125),W125)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I125:X125)+X125>$M29,$M29-SUM($I125:X125),X125)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I125:Y125)+Y125>$M29,$M29-SUM($I125:Y125),Y125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:Z125)+Z125>$M29,$M29-SUM($I125:Z125),Z125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AA125)+AA125>$M29,$M29-SUM($I125:AA125),AA125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AB125)+AB125>$M29,$M29-SUM($I125:AB125),AB125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AC125)+AC125>$M29,$M29-SUM($I125:AC125),AC125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AD125)+AD125>$M29,$M29-SUM($I125:AD125),AD125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AE125)+AE125>$M29,$M29-SUM($I125:AE125),AE125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AF125)+AF125>$M29,$M29-SUM($I125:AF125),AF125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AG125)+AG125>$M29,$M29-SUM($I125:AG125),AG125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AH125)+AH125>$M29,$M29-SUM($I125:AH125),AH125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AI125)+AI125>$M29,$M29-SUM($I125:AI125),AI125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AJ125)+AJ125>$M29,$M29-SUM($I125:AJ125),AJ125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AK125)+AK125>$M29,$M29-SUM($I125:AK125),AK125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AL125)+AL125>$M29,$M29-SUM($I125:AL125),AL125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AM125)+AM125>$M29,$M29-SUM($I125:AM125),AM125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AN125)+AN125>$M29,$M29-SUM($I125:AN125),AN125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AO125)+AO125>$M29,$M29-SUM($I125:AO125),AO125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AP125)+AP125>$M29,$M29-SUM($I125:AP125),AP125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AQ125)+AQ125>$M29,$M29-SUM($I125:AQ125),AQ125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AR125)+AR125>$M29,$M29-SUM($I125:AR125),AR125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AS125)+AS125>$M29,$M29-SUM($I125:AS125),AS125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AT125)+AT125>$M29,$M29-SUM($I125:AT125),AT125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AU125)+AU125>$M29,$M29-SUM($I125:AU125),AU125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AV125)+AV125>$M29,$M29-SUM($I125:AV125),AV125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AW125)+AW125>$M29,$M29-SUM($I125:AW125),AW125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AX125)+AX125>$M29,$M29-SUM($I125:AX125),AX125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AY125)+AY125>$M29,$M29-SUM($I125:AY125),AY125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:AZ125)+AZ125>$M29,$M29-SUM($I125:AZ125),AZ125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BA125)+BA125>$M29,$M29-SUM($I125:BA125),BA125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BB125)+BB125>$M29,$M29-SUM($I125:BB125),BB125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BC125)+BC125>$M29,$M29-SUM($I125:BC125),BC125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BD125)+BD125>$M29,$M29-SUM($I125:BD125),BD125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BE125)+BE125>$M29,$M29-SUM($I125:BE125),BE125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BF125)+BF125>$M29,$M29-SUM($I125:BF125),BF125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BG125)+BG125>$M29,$M29-SUM($I125:BG125),BG125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BH125)+BH125>$M29,$M29-SUM($I125:BH125),BH125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BI125)+BI125>$M29,$M29-SUM($I125:BI125),BI125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BJ125)+BJ125>$M29,$M29-SUM($I125:BJ125),BJ125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BK125)+BK125>$M29,$M29-SUM($I125:BK125),BK125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BL125)+BL125>$M29,$M29-SUM($I125:BL125),BL125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BM125)+BM125>$M29,$M29-SUM($I125:BM125),BM125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BN125)+BN125>$M29,$M29-SUM($I125:BN125),BN125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BO125)+BO125>$M29,$M29-SUM($I125:BO125),BO125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BP125)+BP125>$M29,$M29-SUM($I125:BP125),BP125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BQ125)+BQ125>$M29,$M29-SUM($I125:BQ125),BQ125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BR125)+BR125>$M29,$M29-SUM($I125:BR125),BR125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BS125)+BS125>$M29,$M29-SUM($I125:BS125),BS125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BT125)+BT125>$M29,$M29-SUM($I125:BT125),BT125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BU125)+BU125>$M29,$M29-SUM($I125:BU125),BU125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BV125)+BV125>$M29,$M29-SUM($I125:BV125),BV125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BW125)+BW125>$M29,$M29-SUM($I125:BW125),BW125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BX125)+BX125>$M29,$M29-SUM($I125:BX125),BX125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BY125)+BY125>$M29,$M29-SUM($I125:BY125),BY125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:BZ125)+BZ125>$M29,$M29-SUM($I125:BZ125),BZ125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CA125)+CA125>$M29,$M29-SUM($I125:CA125),CA125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CB125)+CB125>$M29,$M29-SUM($I125:CB125),CB125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CC125)+CC125>$M29,$M29-SUM($I125:CC125),CC125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CD125)+CD125>$M29,$M29-SUM($I125:CD125),CD125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CE125)+CE125>$M29,$M29-SUM($I125:CE125),CE125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CF125)+CF125>$M29,$M29-SUM($I125:CF125),CF125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CG125)+CG125>$M29,$M29-SUM($I125:CG125),CG125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CH125)+CH125>$M29,$M29-SUM($I125:CH125),CH125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CI125)+CI125>$M29,$M29-SUM($I125:CI125),CI125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CJ125)+CJ125>$M29,$M29-SUM($I125:CJ125),CJ125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CK125)+CK125>$M29,$M29-SUM($I125:CK125),CK125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CL125)+CL125>$M29,$M29-SUM($I125:CL125),CL125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CM125)+CM125>$M29,$M29-SUM($I125:CM125),CM125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CN125)+CN125>$M29,$M29-SUM($I125:CN125),CN125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CO125)+CO125>$M29,$M29-SUM($I125:CO125),CO125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CP125)+CP125>$M29,$M29-SUM($I125:CP125),CP125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CQ125)+CQ125>$M29,$M29-SUM($I125:CQ125),CQ125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CR125)+CR125>$M29,$M29-SUM($I125:CR125),CR125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CS125)+CS125>$M29,$M29-SUM($I125:CS125),CS125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CT125)+CT125>$M29,$M29-SUM($I125:CT125),CT125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CU125)+CU125>$M29,$M29-SUM($I125:CU125),CU125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CV125)+CV125>$M29,$M29-SUM($I125:CV125),CV125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CW125)+CW125>$M29,$M29-SUM($I125:CW125),CW125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CX125)+CX125>$M29,$M29-SUM($I125:CX125),CX125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CY125)+CY125>$M29,$M29-SUM($I125:CY125),CY125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:CZ125)+CZ125>$M29,$M29-SUM($I125:CZ125),CZ125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:DA125)+DA125>$M29,$M29-SUM($I125:DA125),DA125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:DB125)+DB125>$M29,$M29-SUM($I125:DB125),DB125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:DC125)+DC125>$M29,$M29-SUM($I125:DC125),DC125)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I125:DD125)+DD125>$M29,$M29-SUM($I125:DD125),DD125)","v":-2.2204460492503131E-16}]
[]
[null,"Depreciation:  2015 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,null,null,null,null,null,{"$f":"N$22/$F129","v":0.16932685000000003},{"$f":"IF(SUM($I129:O129)+O129>$N22,$N22-SUM($I129:O129),O129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:P129)+P129>$N22,$N22-SUM($I129:P129),P129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:Q129)+Q129>$N22,$N22-SUM($I129:Q129),Q129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:R129)+R129>$N22,$N22-SUM($I129:R129),R129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:S129)+S129>$N22,$N22-SUM($I129:S129),S129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:T129)+T129>$N22,$N22-SUM($I129:T129),T129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:U129)+U129>$N22,$N22-SUM($I129:U129),U129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:V129)+V129>$N22,$N22-SUM($I129:V129),V129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:W129)+W129>$N22,$N22-SUM($I129:W129),W129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:X129)+X129>$N22,$N22-SUM($I129:X129),X129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:Y129)+Y129>$N22,$N22-SUM($I129:Y129),Y129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:Z129)+Z129>$N22,$N22-SUM($I129:Z129),Z129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:AA129)+AA129>$N22,$N22-SUM($I129:AA129),AA129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:AB129)+AB129>$N22,$N22-SUM($I129:AB129),AB129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:AC129)+AC129>$N22,$N22-SUM($I129:AC129),AC129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:AD129)+AD129>$N22,$N22-SUM($I129:AD129),AD129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:AE129)+AE129>$N22,$N22-SUM($I129:AE129),AE129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:AF129)+AF129>$N22,$N22-SUM($I129:AF129),AF129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:AG129)+AG129>$N22,$N22-SUM($I129:AG129),AG129)","v":0.16932685000000003},{"$f":"IF(SUM($I129:AH129)+AH129>$N22,$N22-SUM($I129:AH129),AH129)","v":0},{"$f":"IF(SUM($I129:AI129)+AI129>$N22,$N22-SUM($I129:AI129),AI129)","v":0},{"$f":"IF(SUM($I129:AJ129)+AJ129>$N22,$N22-SUM($I129:AJ129),AJ129)","v":0},{"$f":"IF(SUM($I129:AK129)+AK129>$N22,$N22-SUM($I129:AK129),AK129)","v":0},{"$f":"IF(SUM($I129:AL129)+AL129>$N22,$N22-SUM($I129:AL129),AL129)","v":0},{"$f":"IF(SUM($I129:AM129)+AM129>$N22,$N22-SUM($I129:AM129),AM129)","v":0},{"$f":"IF(SUM($I129:AN129)+AN129>$N22,$N22-SUM($I129:AN129),AN129)","v":0},{"$f":"IF(SUM($I129:AO129)+AO129>$N22,$N22-SUM($I129:AO129),AO129)","v":0},{"$f":"IF(SUM($I129:AP129)+AP129>$N22,$N22-SUM($I129:AP129),AP129)","v":0},{"$f":"IF(SUM($I129:AQ129)+AQ129>$N22,$N22-SUM($I129:AQ129),AQ129)","v":0},{"$f":"IF(SUM($I129:AR129)+AR129>$N22,$N22-SUM($I129:AR129),AR129)","v":0},{"$f":"IF(SUM($I129:AS129)+AS129>$N22,$N22-SUM($I129:AS129),AS129)","v":0},{"$f":"IF(SUM($I129:AT129)+AT129>$N22,$N22-SUM($I129:AT129),AT129)","v":0},{"$f":"IF(SUM($I129:AU129)+AU129>$N22,$N22-SUM($I129:AU129),AU129)","v":0},{"$f":"IF(SUM($I129:AV129)+AV129>$N22,$N22-SUM($I129:AV129),AV129)","v":0},{"$f":"IF(SUM($I129:AW129)+AW129>$N22,$N22-SUM($I129:AW129),AW129)","v":0},{"$f":"IF(SUM($I129:AX129)+AX129>$N22,$N22-SUM($I129:AX129),AX129)","v":0},{"$f":"IF(SUM($I129:AY129)+AY129>$N22,$N22-SUM($I129:AY129),AY129)","v":0},{"$f":"IF(SUM($I129:AZ129)+AZ129>$N22,$N22-SUM($I129:AZ129),AZ129)","v":0},{"$f":"IF(SUM($I129:BA129)+BA129>$N22,$N22-SUM($I129:BA129),BA129)","v":0},{"$f":"IF(SUM($I129:BB129)+BB129>$N22,$N22-SUM($I129:BB129),BB129)","v":0},{"$f":"IF(SUM($I129:BC129)+BC129>$N22,$N22-SUM($I129:BC129),BC129)","v":0},{"$f":"IF(SUM($I129:BD129)+BD129>$N22,$N22-SUM($I129:BD129),BD129)","v":0},{"$f":"IF(SUM($I129:BE129)+BE129>$N22,$N22-SUM($I129:BE129),BE129)","v":0},{"$f":"IF(SUM($I129:BF129)+BF129>$N22,$N22-SUM($I129:BF129),BF129)","v":0},{"$f":"IF(SUM($I129:BG129)+BG129>$N22,$N22-SUM($I129:BG129),BG129)","v":0},{"$f":"IF(SUM($I129:BH129)+BH129>$N22,$N22-SUM($I129:BH129),BH129)","v":0},{"$f":"IF(SUM($I129:BI129)+BI129>$N22,$N22-SUM($I129:BI129),BI129)","v":0},{"$f":"IF(SUM($I129:BJ129)+BJ129>$N22,$N22-SUM($I129:BJ129),BJ129)","v":0},{"$f":"IF(SUM($I129:BK129)+BK129>$N22,$N22-SUM($I129:BK129),BK129)","v":0},{"$f":"IF(SUM($I129:BL129)+BL129>$N22,$N22-SUM($I129:BL129),BL129)","v":0},{"$f":"IF(SUM($I129:BM129)+BM129>$N22,$N22-SUM($I129:BM129),BM129)","v":0},{"$f":"IF(SUM($I129:BN129)+BN129>$N22,$N22-SUM($I129:BN129),BN129)","v":0},{"$f":"IF(SUM($I129:BO129)+BO129>$N22,$N22-SUM($I129:BO129),BO129)","v":0},{"$f":"IF(SUM($I129:BP129)+BP129>$N22,$N22-SUM($I129:BP129),BP129)","v":0},{"$f":"IF(SUM($I129:BQ129)+BQ129>$N22,$N22-SUM($I129:BQ129),BQ129)","v":0},{"$f":"IF(SUM($I129:BR129)+BR129>$N22,$N22-SUM($I129:BR129),BR129)","v":0},{"$f":"IF(SUM($I129:BS129)+BS129>$N22,$N22-SUM($I129:BS129),BS129)","v":0},{"$f":"IF(SUM($I129:BT129)+BT129>$N22,$N22-SUM($I129:BT129),BT129)","v":0},{"$f":"IF(SUM($I129:BU129)+BU129>$N22,$N22-SUM($I129:BU129),BU129)","v":0},{"$f":"IF(SUM($I129:BV129)+BV129>$N22,$N22-SUM($I129:BV129),BV129)","v":0},{"$f":"IF(SUM($I129:BW129)+BW129>$N22,$N22-SUM($I129:BW129),BW129)","v":0},{"$f":"IF(SUM($I129:BX129)+BX129>$N22,$N22-SUM($I129:BX129),BX129)","v":0},{"$f":"IF(SUM($I129:BY129)+BY129>$N22,$N22-SUM($I129:BY129),BY129)","v":0},{"$f":"IF(SUM($I129:BZ129)+BZ129>$N22,$N22-SUM($I129:BZ129),BZ129)","v":0},{"$f":"IF(SUM($I129:CA129)+CA129>$N22,$N22-SUM($I129:CA129),CA129)","v":0},{"$f":"IF(SUM($I129:CB129)+CB129>$N22,$N22-SUM($I129:CB129),CB129)","v":0},{"$f":"IF(SUM($I129:CC129)+CC129>$N22,$N22-SUM($I129:CC129),CC129)","v":0},{"$f":"IF(SUM($I129:CD129)+CD129>$N22,$N22-SUM($I129:CD129),CD129)","v":0},{"$f":"IF(SUM($I129:CE129)+CE129>$N22,$N22-SUM($I129:CE129),CE129)","v":0},{"$f":"IF(SUM($I129:CF129)+CF129>$N22,$N22-SUM($I129:CF129),CF129)","v":0},{"$f":"IF(SUM($I129:CG129)+CG129>$N22,$N22-SUM($I129:CG129),CG129)","v":0},{"$f":"IF(SUM($I129:CH129)+CH129>$N22,$N22-SUM($I129:CH129),CH129)","v":0},{"$f":"IF(SUM($I129:CI129)+CI129>$N22,$N22-SUM($I129:CI129),CI129)","v":0},{"$f":"IF(SUM($I129:CJ129)+CJ129>$N22,$N22-SUM($I129:CJ129),CJ129)","v":0},{"$f":"IF(SUM($I129:CK129)+CK129>$N22,$N22-SUM($I129:CK129),CK129)","v":0},{"$f":"IF(SUM($I129:CL129)+CL129>$N22,$N22-SUM($I129:CL129),CL129)","v":0},{"$f":"IF(SUM($I129:CM129)+CM129>$N22,$N22-SUM($I129:CM129),CM129)","v":0},{"$f":"IF(SUM($I129:CN129)+CN129>$N22,$N22-SUM($I129:CN129),CN129)","v":0},{"$f":"IF(SUM($I129:CO129)+CO129>$N22,$N22-SUM($I129:CO129),CO129)","v":0},{"$f":"IF(SUM($I129:CP129)+CP129>$N22,$N22-SUM($I129:CP129),CP129)","v":0},{"$f":"IF(SUM($I129:CQ129)+CQ129>$N22,$N22-SUM($I129:CQ129),CQ129)","v":0},{"$f":"IF(SUM($I129:CR129)+CR129>$N22,$N22-SUM($I129:CR129),CR129)","v":0},{"$f":"IF(SUM($I129:CS129)+CS129>$N22,$N22-SUM($I129:CS129),CS129)","v":0},{"$f":"IF(SUM($I129:CT129)+CT129>$N22,$N22-SUM($I129:CT129),CT129)","v":0},{"$f":"IF(SUM($I129:CU129)+CU129>$N22,$N22-SUM($I129:CU129),CU129)","v":0},{"$f":"IF(SUM($I129:CV129)+CV129>$N22,$N22-SUM($I129:CV129),CV129)","v":0},{"$f":"IF(SUM($I129:CW129)+CW129>$N22,$N22-SUM($I129:CW129),CW129)","v":0},{"$f":"IF(SUM($I129:CX129)+CX129>$N22,$N22-SUM($I129:CX129),CX129)","v":0},{"$f":"IF(SUM($I129:CY129)+CY129>$N22,$N22-SUM($I129:CY129),CY129)","v":0},{"$f":"IF(SUM($I129:CZ129)+CZ129>$N22,$N22-SUM($I129:CZ129),CZ129)","v":0},{"$f":"IF(SUM($I129:DA129)+DA129>$N22,$N22-SUM($I129:DA129),DA129)","v":0},{"$f":"IF(SUM($I129:DB129)+DB129>$N22,$N22-SUM($I129:DB129),DB129)","v":0},{"$f":"IF(SUM($I129:DC129)+DC129>$N22,$N22-SUM($I129:DC129),DC129)","v":0},{"$f":"IF(SUM($I129:DD129)+DD129>$N22,$N22-SUM($I129:DD129),DD129)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,null,null,null,null,null,{"$f":"N$23/$F130","v":0},{"$f":"IF(SUM($I130:O130)+O130>$N23,$N23-SUM($I130:O130),O130)","v":0},{"$f":"IF(SUM($I130:P130)+P130>$N23,$N23-SUM($I130:P130),P130)","v":0},{"$f":"IF(SUM($I130:Q130)+Q130>$N23,$N23-SUM($I130:Q130),Q130)","v":0},{"$f":"IF(SUM($I130:R130)+R130>$N23,$N23-SUM($I130:R130),R130)","v":0},{"$f":"IF(SUM($I130:S130)+S130>$N23,$N23-SUM($I130:S130),S130)","v":0},{"$f":"IF(SUM($I130:T130)+T130>$N23,$N23-SUM($I130:T130),T130)","v":0},{"$f":"IF(SUM($I130:U130)+U130>$N23,$N23-SUM($I130:U130),U130)","v":0},{"$f":"IF(SUM($I130:V130)+V130>$N23,$N23-SUM($I130:V130),V130)","v":0},{"$f":"IF(SUM($I130:W130)+W130>$N23,$N23-SUM($I130:W130),W130)","v":0},{"$f":"IF(SUM($I130:X130)+X130>$N23,$N23-SUM($I130:X130),X130)","v":0},{"$f":"IF(SUM($I130:Y130)+Y130>$N23,$N23-SUM($I130:Y130),Y130)","v":0},{"$f":"IF(SUM($I130:Z130)+Z130>$N23,$N23-SUM($I130:Z130),Z130)","v":0},{"$f":"IF(SUM($I130:AA130)+AA130>$N23,$N23-SUM($I130:AA130),AA130)","v":0},{"$f":"IF(SUM($I130:AB130)+AB130>$N23,$N23-SUM($I130:AB130),AB130)","v":0},{"$f":"IF(SUM($I130:AC130)+AC130>$N23,$N23-SUM($I130:AC130),AC130)","v":0},{"$f":"IF(SUM($I130:AD130)+AD130>$N23,$N23-SUM($I130:AD130),AD130)","v":0},{"$f":"IF(SUM($I130:AE130)+AE130>$N23,$N23-SUM($I130:AE130),AE130)","v":0},{"$f":"IF(SUM($I130:AF130)+AF130>$N23,$N23-SUM($I130:AF130),AF130)","v":0},{"$f":"IF(SUM($I130:AG130)+AG130>$N23,$N23-SUM($I130:AG130),AG130)","v":0},{"$f":"IF(SUM($I130:AH130)+AH130>$N23,$N23-SUM($I130:AH130),AH130)","v":0},{"$f":"IF(SUM($I130:AI130)+AI130>$N23,$N23-SUM($I130:AI130),AI130)","v":0},{"$f":"IF(SUM($I130:AJ130)+AJ130>$N23,$N23-SUM($I130:AJ130),AJ130)","v":0},{"$f":"IF(SUM($I130:AK130)+AK130>$N23,$N23-SUM($I130:AK130),AK130)","v":0},{"$f":"IF(SUM($I130:AL130)+AL130>$N23,$N23-SUM($I130:AL130),AL130)","v":0},{"$f":"IF(SUM($I130:AM130)+AM130>$N23,$N23-SUM($I130:AM130),AM130)","v":0},{"$f":"IF(SUM($I130:AN130)+AN130>$N23,$N23-SUM($I130:AN130),AN130)","v":0},{"$f":"IF(SUM($I130:AO130)+AO130>$N23,$N23-SUM($I130:AO130),AO130)","v":0},{"$f":"IF(SUM($I130:AP130)+AP130>$N23,$N23-SUM($I130:AP130),AP130)","v":0},{"$f":"IF(SUM($I130:AQ130)+AQ130>$N23,$N23-SUM($I130:AQ130),AQ130)","v":0},{"$f":"IF(SUM($I130:AR130)+AR130>$N23,$N23-SUM($I130:AR130),AR130)","v":0},{"$f":"IF(SUM($I130:AS130)+AS130>$N23,$N23-SUM($I130:AS130),AS130)","v":0},{"$f":"IF(SUM($I130:AT130)+AT130>$N23,$N23-SUM($I130:AT130),AT130)","v":0},{"$f":"IF(SUM($I130:AU130)+AU130>$N23,$N23-SUM($I130:AU130),AU130)","v":0},{"$f":"IF(SUM($I130:AV130)+AV130>$N23,$N23-SUM($I130:AV130),AV130)","v":0},{"$f":"IF(SUM($I130:AW130)+AW130>$N23,$N23-SUM($I130:AW130),AW130)","v":0},{"$f":"IF(SUM($I130:AX130)+AX130>$N23,$N23-SUM($I130:AX130),AX130)","v":0},{"$f":"IF(SUM($I130:AY130)+AY130>$N23,$N23-SUM($I130:AY130),AY130)","v":0},{"$f":"IF(SUM($I130:AZ130)+AZ130>$N23,$N23-SUM($I130:AZ130),AZ130)","v":0},{"$f":"IF(SUM($I130:BA130)+BA130>$N23,$N23-SUM($I130:BA130),BA130)","v":0},{"$f":"IF(SUM($I130:BB130)+BB130>$N23,$N23-SUM($I130:BB130),BB130)","v":0},{"$f":"IF(SUM($I130:BC130)+BC130>$N23,$N23-SUM($I130:BC130),BC130)","v":0},{"$f":"IF(SUM($I130:BD130)+BD130>$N23,$N23-SUM($I130:BD130),BD130)","v":0},{"$f":"IF(SUM($I130:BE130)+BE130>$N23,$N23-SUM($I130:BE130),BE130)","v":0},{"$f":"IF(SUM($I130:BF130)+BF130>$N23,$N23-SUM($I130:BF130),BF130)","v":0},{"$f":"IF(SUM($I130:BG130)+BG130>$N23,$N23-SUM($I130:BG130),BG130)","v":0},{"$f":"IF(SUM($I130:BH130)+BH130>$N23,$N23-SUM($I130:BH130),BH130)","v":0},{"$f":"IF(SUM($I130:BI130)+BI130>$N23,$N23-SUM($I130:BI130),BI130)","v":0},{"$f":"IF(SUM($I130:BJ130)+BJ130>$N23,$N23-SUM($I130:BJ130),BJ130)","v":0},{"$f":"IF(SUM($I130:BK130)+BK130>$N23,$N23-SUM($I130:BK130),BK130)","v":0},{"$f":"IF(SUM($I130:BL130)+BL130>$N23,$N23-SUM($I130:BL130),BL130)","v":0},{"$f":"IF(SUM($I130:BM130)+BM130>$N23,$N23-SUM($I130:BM130),BM130)","v":0},{"$f":"IF(SUM($I130:BN130)+BN130>$N23,$N23-SUM($I130:BN130),BN130)","v":0},{"$f":"IF(SUM($I130:BO130)+BO130>$N23,$N23-SUM($I130:BO130),BO130)","v":0},{"$f":"IF(SUM($I130:BP130)+BP130>$N23,$N23-SUM($I130:BP130),BP130)","v":0},{"$f":"IF(SUM($I130:BQ130)+BQ130>$N23,$N23-SUM($I130:BQ130),BQ130)","v":0},{"$f":"IF(SUM($I130:BR130)+BR130>$N23,$N23-SUM($I130:BR130),BR130)","v":0},{"$f":"IF(SUM($I130:BS130)+BS130>$N23,$N23-SUM($I130:BS130),BS130)","v":0},{"$f":"IF(SUM($I130:BT130)+BT130>$N23,$N23-SUM($I130:BT130),BT130)","v":0},{"$f":"IF(SUM($I130:BU130)+BU130>$N23,$N23-SUM($I130:BU130),BU130)","v":0},{"$f":"IF(SUM($I130:BV130)+BV130>$N23,$N23-SUM($I130:BV130),BV130)","v":0},{"$f":"IF(SUM($I130:BW130)+BW130>$N23,$N23-SUM($I130:BW130),BW130)","v":0},{"$f":"IF(SUM($I130:BX130)+BX130>$N23,$N23-SUM($I130:BX130),BX130)","v":0},{"$f":"IF(SUM($I130:BY130)+BY130>$N23,$N23-SUM($I130:BY130),BY130)","v":0},{"$f":"IF(SUM($I130:BZ130)+BZ130>$N23,$N23-SUM($I130:BZ130),BZ130)","v":0},{"$f":"IF(SUM($I130:CA130)+CA130>$N23,$N23-SUM($I130:CA130),CA130)","v":0},{"$f":"IF(SUM($I130:CB130)+CB130>$N23,$N23-SUM($I130:CB130),CB130)","v":0},{"$f":"IF(SUM($I130:CC130)+CC130>$N23,$N23-SUM($I130:CC130),CC130)","v":0},{"$f":"IF(SUM($I130:CD130)+CD130>$N23,$N23-SUM($I130:CD130),CD130)","v":0},{"$f":"IF(SUM($I130:CE130)+CE130>$N23,$N23-SUM($I130:CE130),CE130)","v":0},{"$f":"IF(SUM($I130:CF130)+CF130>$N23,$N23-SUM($I130:CF130),CF130)","v":0},{"$f":"IF(SUM($I130:CG130)+CG130>$N23,$N23-SUM($I130:CG130),CG130)","v":0},{"$f":"IF(SUM($I130:CH130)+CH130>$N23,$N23-SUM($I130:CH130),CH130)","v":0},{"$f":"IF(SUM($I130:CI130)+CI130>$N23,$N23-SUM($I130:CI130),CI130)","v":0},{"$f":"IF(SUM($I130:CJ130)+CJ130>$N23,$N23-SUM($I130:CJ130),CJ130)","v":0},{"$f":"IF(SUM($I130:CK130)+CK130>$N23,$N23-SUM($I130:CK130),CK130)","v":0},{"$f":"IF(SUM($I130:CL130)+CL130>$N23,$N23-SUM($I130:CL130),CL130)","v":0},{"$f":"IF(SUM($I130:CM130)+CM130>$N23,$N23-SUM($I130:CM130),CM130)","v":0},{"$f":"IF(SUM($I130:CN130)+CN130>$N23,$N23-SUM($I130:CN130),CN130)","v":0},{"$f":"IF(SUM($I130:CO130)+CO130>$N23,$N23-SUM($I130:CO130),CO130)","v":0},{"$f":"IF(SUM($I130:CP130)+CP130>$N23,$N23-SUM($I130:CP130),CP130)","v":0},{"$f":"IF(SUM($I130:CQ130)+CQ130>$N23,$N23-SUM($I130:CQ130),CQ130)","v":0},{"$f":"IF(SUM($I130:CR130)+CR130>$N23,$N23-SUM($I130:CR130),CR130)","v":0},{"$f":"IF(SUM($I130:CS130)+CS130>$N23,$N23-SUM($I130:CS130),CS130)","v":0},{"$f":"IF(SUM($I130:CT130)+CT130>$N23,$N23-SUM($I130:CT130),CT130)","v":0},{"$f":"IF(SUM($I130:CU130)+CU130>$N23,$N23-SUM($I130:CU130),CU130)","v":0},{"$f":"IF(SUM($I130:CV130)+CV130>$N23,$N23-SUM($I130:CV130),CV130)","v":0},{"$f":"IF(SUM($I130:CW130)+CW130>$N23,$N23-SUM($I130:CW130),CW130)","v":0},{"$f":"IF(SUM($I130:CX130)+CX130>$N23,$N23-SUM($I130:CX130),CX130)","v":0},{"$f":"IF(SUM($I130:CY130)+CY130>$N23,$N23-SUM($I130:CY130),CY130)","v":0},{"$f":"IF(SUM($I130:CZ130)+CZ130>$N23,$N23-SUM($I130:CZ130),CZ130)","v":0},{"$f":"IF(SUM($I130:DA130)+DA130>$N23,$N23-SUM($I130:DA130),DA130)","v":0},{"$f":"IF(SUM($I130:DB130)+DB130>$N23,$N23-SUM($I130:DB130),DB130)","v":0},{"$f":"IF(SUM($I130:DC130)+DC130>$N23,$N23-SUM($I130:DC130),DC130)","v":0},{"$f":"IF(SUM($I130:DD130)+DD130>$N23,$N23-SUM($I130:DD130),DD130)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,null,null,null,null,null,{"$f":"N$24/$F131","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:O131)+O131>$N24,$N24-SUM($I131:O131),O131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:P131)+P131>$N24,$N24-SUM($I131:P131),P131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:Q131)+Q131>$N24,$N24-SUM($I131:Q131),Q131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:R131)+R131>$N24,$N24-SUM($I131:R131),R131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:S131)+S131>$N24,$N24-SUM($I131:S131),S131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:T131)+T131>$N24,$N24-SUM($I131:T131),T131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:U131)+U131>$N24,$N24-SUM($I131:U131),U131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:V131)+V131>$N24,$N24-SUM($I131:V131),V131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:W131)+W131>$N24,$N24-SUM($I131:W131),W131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:X131)+X131>$N24,$N24-SUM($I131:X131),X131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:Y131)+Y131>$N24,$N24-SUM($I131:Y131),Y131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:Z131)+Z131>$N24,$N24-SUM($I131:Z131),Z131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:AA131)+AA131>$N24,$N24-SUM($I131:AA131),AA131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:AB131)+AB131>$N24,$N24-SUM($I131:AB131),AB131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:AC131)+AC131>$N24,$N24-SUM($I131:AC131),AC131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:AD131)+AD131>$N24,$N24-SUM($I131:AD131),AD131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:AE131)+AE131>$N24,$N24-SUM($I131:AE131),AE131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:AF131)+AF131>$N24,$N24-SUM($I131:AF131),AF131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:AG131)+AG131>$N24,$N24-SUM($I131:AG131),AG131)","v":5.3500260000000008E-2},{"$f":"IF(SUM($I131:AH131)+AH131>$N24,$N24-SUM($I131:AH131),AH131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AI131)+AI131>$N24,$N24-SUM($I131:AI131),AI131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AJ131)+AJ131>$N24,$N24-SUM($I131:AJ131),AJ131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AK131)+AK131>$N24,$N24-SUM($I131:AK131),AK131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AL131)+AL131>$N24,$N24-SUM($I131:AL131),AL131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AM131)+AM131>$N24,$N24-SUM($I131:AM131),AM131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AN131)+AN131>$N24,$N24-SUM($I131:AN131),AN131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AO131)+AO131>$N24,$N24-SUM($I131:AO131),AO131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AP131)+AP131>$N24,$N24-SUM($I131:AP131),AP131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AQ131)+AQ131>$N24,$N24-SUM($I131:AQ131),AQ131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AR131)+AR131>$N24,$N24-SUM($I131:AR131),AR131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AS131)+AS131>$N24,$N24-SUM($I131:AS131),AS131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AT131)+AT131>$N24,$N24-SUM($I131:AT131),AT131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AU131)+AU131>$N24,$N24-SUM($I131:AU131),AU131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AV131)+AV131>$N24,$N24-SUM($I131:AV131),AV131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AW131)+AW131>$N24,$N24-SUM($I131:AW131),AW131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AX131)+AX131>$N24,$N24-SUM($I131:AX131),AX131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AY131)+AY131>$N24,$N24-SUM($I131:AY131),AY131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:AZ131)+AZ131>$N24,$N24-SUM($I131:AZ131),AZ131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:BA131)+BA131>$N24,$N24-SUM($I131:BA131),BA131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:BB131)+BB131>$N24,$N24-SUM($I131:BB131),BB131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:BC131)+BC131>$N24,$N24-SUM($I131:BC131),BC131)","v":2.2204460492503131E-16},{"$f":"IF(SUM($I131:BD131)+BD131>$N24,$N24-SUM($I131:BD131),BD131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BE131)+BE131>$N24,$N24-SUM($I131:BE131),BE131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BF131)+BF131>$N24,$N24-SUM($I131:BF131),BF131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BG131)+BG131>$N24,$N24-SUM($I131:BG131),BG131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BH131)+BH131>$N24,$N24-SUM($I131:BH131),BH131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BI131)+BI131>$N24,$N24-SUM($I131:BI131),BI131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BJ131)+BJ131>$N24,$N24-SUM($I131:BJ131),BJ131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BK131)+BK131>$N24,$N24-SUM($I131:BK131),BK131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BL131)+BL131>$N24,$N24-SUM($I131:BL131),BL131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BM131)+BM131>$N24,$N24-SUM($I131:BM131),BM131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BN131)+BN131>$N24,$N24-SUM($I131:BN131),BN131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BO131)+BO131>$N24,$N24-SUM($I131:BO131),BO131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BP131)+BP131>$N24,$N24-SUM($I131:BP131),BP131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BQ131)+BQ131>$N24,$N24-SUM($I131:BQ131),BQ131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BR131)+BR131>$N24,$N24-SUM($I131:BR131),BR131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BS131)+BS131>$N24,$N24-SUM($I131:BS131),BS131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BT131)+BT131>$N24,$N24-SUM($I131:BT131),BT131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BU131)+BU131>$N24,$N24-SUM($I131:BU131),BU131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BV131)+BV131>$N24,$N24-SUM($I131:BV131),BV131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BW131)+BW131>$N24,$N24-SUM($I131:BW131),BW131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BX131)+BX131>$N24,$N24-SUM($I131:BX131),BX131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BY131)+BY131>$N24,$N24-SUM($I131:BY131),BY131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:BZ131)+BZ131>$N24,$N24-SUM($I131:BZ131),BZ131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CA131)+CA131>$N24,$N24-SUM($I131:CA131),CA131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CB131)+CB131>$N24,$N24-SUM($I131:CB131),CB131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CC131)+CC131>$N24,$N24-SUM($I131:CC131),CC131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CD131)+CD131>$N24,$N24-SUM($I131:CD131),CD131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CE131)+CE131>$N24,$N24-SUM($I131:CE131),CE131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CF131)+CF131>$N24,$N24-SUM($I131:CF131),CF131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CG131)+CG131>$N24,$N24-SUM($I131:CG131),CG131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CH131)+CH131>$N24,$N24-SUM($I131:CH131),CH131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CI131)+CI131>$N24,$N24-SUM($I131:CI131),CI131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CJ131)+CJ131>$N24,$N24-SUM($I131:CJ131),CJ131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CK131)+CK131>$N24,$N24-SUM($I131:CK131),CK131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CL131)+CL131>$N24,$N24-SUM($I131:CL131),CL131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CM131)+CM131>$N24,$N24-SUM($I131:CM131),CM131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CN131)+CN131>$N24,$N24-SUM($I131:CN131),CN131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CO131)+CO131>$N24,$N24-SUM($I131:CO131),CO131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CP131)+CP131>$N24,$N24-SUM($I131:CP131),CP131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CQ131)+CQ131>$N24,$N24-SUM($I131:CQ131),CQ131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CR131)+CR131>$N24,$N24-SUM($I131:CR131),CR131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CS131)+CS131>$N24,$N24-SUM($I131:CS131),CS131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CT131)+CT131>$N24,$N24-SUM($I131:CT131),CT131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CU131)+CU131>$N24,$N24-SUM($I131:CU131),CU131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CV131)+CV131>$N24,$N24-SUM($I131:CV131),CV131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CW131)+CW131>$N24,$N24-SUM($I131:CW131),CW131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CX131)+CX131>$N24,$N24-SUM($I131:CX131),CX131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CY131)+CY131>$N24,$N24-SUM($I131:CY131),CY131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:CZ131)+CZ131>$N24,$N24-SUM($I131:CZ131),CZ131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:DA131)+DA131>$N24,$N24-SUM($I131:DA131),DA131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:DB131)+DB131>$N24,$N24-SUM($I131:DB131),DB131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:DC131)+DC131>$N24,$N24-SUM($I131:DC131),DC131)","v":-4.6629367034256575E-15},{"$f":"IF(SUM($I131:DD131)+DD131>$N24,$N24-SUM($I131:DD131),DD131)","v":-4.6629367034256575E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,null,null,null,null,null,{"$f":"N$25/$F132","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:O132)+O132>$N25,$N25-SUM($I132:O132),O132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:P132)+P132>$N25,$N25-SUM($I132:P132),P132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:Q132)+Q132>$N25,$N25-SUM($I132:Q132),Q132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:R132)+R132>$N25,$N25-SUM($I132:R132),R132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:S132)+S132>$N25,$N25-SUM($I132:S132),S132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:T132)+T132>$N25,$N25-SUM($I132:T132),T132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:U132)+U132>$N25,$N25-SUM($I132:U132),U132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:V132)+V132>$N25,$N25-SUM($I132:V132),V132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:W132)+W132>$N25,$N25-SUM($I132:W132),W132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:X132)+X132>$N25,$N25-SUM($I132:X132),X132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:Y132)+Y132>$N25,$N25-SUM($I132:Y132),Y132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:Z132)+Z132>$N25,$N25-SUM($I132:Z132),Z132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:AA132)+AA132>$N25,$N25-SUM($I132:AA132),AA132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:AB132)+AB132>$N25,$N25-SUM($I132:AB132),AB132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:AC132)+AC132>$N25,$N25-SUM($I132:AC132),AC132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:AD132)+AD132>$N25,$N25-SUM($I132:AD132),AD132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:AE132)+AE132>$N25,$N25-SUM($I132:AE132),AE132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:AF132)+AF132>$N25,$N25-SUM($I132:AF132),AF132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:AG132)+AG132>$N25,$N25-SUM($I132:AG132),AG132)","v":2.0394000000000002E-2},{"$f":"IF(SUM($I132:AH132)+AH132>$N25,$N25-SUM($I132:AH132),AH132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AI132)+AI132>$N25,$N25-SUM($I132:AI132),AI132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AJ132)+AJ132>$N25,$N25-SUM($I132:AJ132),AJ132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AK132)+AK132>$N25,$N25-SUM($I132:AK132),AK132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AL132)+AL132>$N25,$N25-SUM($I132:AL132),AL132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AM132)+AM132>$N25,$N25-SUM($I132:AM132),AM132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AN132)+AN132>$N25,$N25-SUM($I132:AN132),AN132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AO132)+AO132>$N25,$N25-SUM($I132:AO132),AO132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AP132)+AP132>$N25,$N25-SUM($I132:AP132),AP132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AQ132)+AQ132>$N25,$N25-SUM($I132:AQ132),AQ132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AR132)+AR132>$N25,$N25-SUM($I132:AR132),AR132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AS132)+AS132>$N25,$N25-SUM($I132:AS132),AS132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AT132)+AT132>$N25,$N25-SUM($I132:AT132),AT132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AU132)+AU132>$N25,$N25-SUM($I132:AU132),AU132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AV132)+AV132>$N25,$N25-SUM($I132:AV132),AV132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AW132)+AW132>$N25,$N25-SUM($I132:AW132),AW132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AX132)+AX132>$N25,$N25-SUM($I132:AX132),AX132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AY132)+AY132>$N25,$N25-SUM($I132:AY132),AY132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:AZ132)+AZ132>$N25,$N25-SUM($I132:AZ132),AZ132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BA132)+BA132>$N25,$N25-SUM($I132:BA132),BA132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BB132)+BB132>$N25,$N25-SUM($I132:BB132),BB132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BC132)+BC132>$N25,$N25-SUM($I132:BC132),BC132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BD132)+BD132>$N25,$N25-SUM($I132:BD132),BD132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BE132)+BE132>$N25,$N25-SUM($I132:BE132),BE132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BF132)+BF132>$N25,$N25-SUM($I132:BF132),BF132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BG132)+BG132>$N25,$N25-SUM($I132:BG132),BG132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BH132)+BH132>$N25,$N25-SUM($I132:BH132),BH132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BI132)+BI132>$N25,$N25-SUM($I132:BI132),BI132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BJ132)+BJ132>$N25,$N25-SUM($I132:BJ132),BJ132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BK132)+BK132>$N25,$N25-SUM($I132:BK132),BK132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BL132)+BL132>$N25,$N25-SUM($I132:BL132),BL132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BM132)+BM132>$N25,$N25-SUM($I132:BM132),BM132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BN132)+BN132>$N25,$N25-SUM($I132:BN132),BN132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BO132)+BO132>$N25,$N25-SUM($I132:BO132),BO132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BP132)+BP132>$N25,$N25-SUM($I132:BP132),BP132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BQ132)+BQ132>$N25,$N25-SUM($I132:BQ132),BQ132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BR132)+BR132>$N25,$N25-SUM($I132:BR132),BR132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BS132)+BS132>$N25,$N25-SUM($I132:BS132),BS132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BT132)+BT132>$N25,$N25-SUM($I132:BT132),BT132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BU132)+BU132>$N25,$N25-SUM($I132:BU132),BU132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BV132)+BV132>$N25,$N25-SUM($I132:BV132),BV132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BW132)+BW132>$N25,$N25-SUM($I132:BW132),BW132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BX132)+BX132>$N25,$N25-SUM($I132:BX132),BX132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BY132)+BY132>$N25,$N25-SUM($I132:BY132),BY132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:BZ132)+BZ132>$N25,$N25-SUM($I132:BZ132),BZ132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CA132)+CA132>$N25,$N25-SUM($I132:CA132),CA132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CB132)+CB132>$N25,$N25-SUM($I132:CB132),CB132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CC132)+CC132>$N25,$N25-SUM($I132:CC132),CC132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CD132)+CD132>$N25,$N25-SUM($I132:CD132),CD132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CE132)+CE132>$N25,$N25-SUM($I132:CE132),CE132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CF132)+CF132>$N25,$N25-SUM($I132:CF132),CF132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CG132)+CG132>$N25,$N25-SUM($I132:CG132),CG132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CH132)+CH132>$N25,$N25-SUM($I132:CH132),CH132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CI132)+CI132>$N25,$N25-SUM($I132:CI132),CI132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CJ132)+CJ132>$N25,$N25-SUM($I132:CJ132),CJ132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CK132)+CK132>$N25,$N25-SUM($I132:CK132),CK132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CL132)+CL132>$N25,$N25-SUM($I132:CL132),CL132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CM132)+CM132>$N25,$N25-SUM($I132:CM132),CM132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CN132)+CN132>$N25,$N25-SUM($I132:CN132),CN132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CO132)+CO132>$N25,$N25-SUM($I132:CO132),CO132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CP132)+CP132>$N25,$N25-SUM($I132:CP132),CP132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CQ132)+CQ132>$N25,$N25-SUM($I132:CQ132),CQ132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CR132)+CR132>$N25,$N25-SUM($I132:CR132),CR132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CS132)+CS132>$N25,$N25-SUM($I132:CS132),CS132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CT132)+CT132>$N25,$N25-SUM($I132:CT132),CT132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CU132)+CU132>$N25,$N25-SUM($I132:CU132),CU132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CV132)+CV132>$N25,$N25-SUM($I132:CV132),CV132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CW132)+CW132>$N25,$N25-SUM($I132:CW132),CW132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CX132)+CX132>$N25,$N25-SUM($I132:CX132),CX132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CY132)+CY132>$N25,$N25-SUM($I132:CY132),CY132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:CZ132)+CZ132>$N25,$N25-SUM($I132:CZ132),CZ132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:DA132)+DA132>$N25,$N25-SUM($I132:DA132),DA132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:DB132)+DB132>$N25,$N25-SUM($I132:DB132),DB132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:DC132)+DC132>$N25,$N25-SUM($I132:DC132),DC132)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I132:DD132)+DD132>$N25,$N25-SUM($I132:DD132),DD132)","v":-5.5511151231257827E-17}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,null,null,null,null,null,{"$f":"N$26/$F133","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:O133)+O133>$N26,$N26-SUM($I133:O133),O133)","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:P133)+P133>$N26,$N26-SUM($I133:P133),P133)","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:Q133)+Q133>$N26,$N26-SUM($I133:Q133),Q133)","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:R133)+R133>$N26,$N26-SUM($I133:R133),R133)","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:S133)+S133>$N26,$N26-SUM($I133:S133),S133)","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:T133)+T133>$N26,$N26-SUM($I133:T133),T133)","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:U133)+U133>$N26,$N26-SUM($I133:U133),U133)","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:V133)+V133>$N26,$N26-SUM($I133:V133),V133)","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:W133)+W133>$N26,$N26-SUM($I133:W133),W133)","v":5.6683990000000017E-2},{"$f":"IF(SUM($I133:X133)+X133>$N26,$N26-SUM($I133:X133),X133)","v":0},{"$f":"IF(SUM($I133:Y133)+Y133>$N26,$N26-SUM($I133:Y133),Y133)","v":0},{"$f":"IF(SUM($I133:Z133)+Z133>$N26,$N26-SUM($I133:Z133),Z133)","v":0},{"$f":"IF(SUM($I133:AA133)+AA133>$N26,$N26-SUM($I133:AA133),AA133)","v":0},{"$f":"IF(SUM($I133:AB133)+AB133>$N26,$N26-SUM($I133:AB133),AB133)","v":0},{"$f":"IF(SUM($I133:AC133)+AC133>$N26,$N26-SUM($I133:AC133),AC133)","v":0},{"$f":"IF(SUM($I133:AD133)+AD133>$N26,$N26-SUM($I133:AD133),AD133)","v":0},{"$f":"IF(SUM($I133:AE133)+AE133>$N26,$N26-SUM($I133:AE133),AE133)","v":0},{"$f":"IF(SUM($I133:AF133)+AF133>$N26,$N26-SUM($I133:AF133),AF133)","v":0},{"$f":"IF(SUM($I133:AG133)+AG133>$N26,$N26-SUM($I133:AG133),AG133)","v":0},{"$f":"IF(SUM($I133:AH133)+AH133>$N26,$N26-SUM($I133:AH133),AH133)","v":0},{"$f":"IF(SUM($I133:AI133)+AI133>$N26,$N26-SUM($I133:AI133),AI133)","v":0},{"$f":"IF(SUM($I133:AJ133)+AJ133>$N26,$N26-SUM($I133:AJ133),AJ133)","v":0},{"$f":"IF(SUM($I133:AK133)+AK133>$N26,$N26-SUM($I133:AK133),AK133)","v":0},{"$f":"IF(SUM($I133:AL133)+AL133>$N26,$N26-SUM($I133:AL133),AL133)","v":0},{"$f":"IF(SUM($I133:AM133)+AM133>$N26,$N26-SUM($I133:AM133),AM133)","v":0},{"$f":"IF(SUM($I133:AN133)+AN133>$N26,$N26-SUM($I133:AN133),AN133)","v":0},{"$f":"IF(SUM($I133:AO133)+AO133>$N26,$N26-SUM($I133:AO133),AO133)","v":0},{"$f":"IF(SUM($I133:AP133)+AP133>$N26,$N26-SUM($I133:AP133),AP133)","v":0},{"$f":"IF(SUM($I133:AQ133)+AQ133>$N26,$N26-SUM($I133:AQ133),AQ133)","v":0},{"$f":"IF(SUM($I133:AR133)+AR133>$N26,$N26-SUM($I133:AR133),AR133)","v":0},{"$f":"IF(SUM($I133:AS133)+AS133>$N26,$N26-SUM($I133:AS133),AS133)","v":0},{"$f":"IF(SUM($I133:AT133)+AT133>$N26,$N26-SUM($I133:AT133),AT133)","v":0},{"$f":"IF(SUM($I133:AU133)+AU133>$N26,$N26-SUM($I133:AU133),AU133)","v":0},{"$f":"IF(SUM($I133:AV133)+AV133>$N26,$N26-SUM($I133:AV133),AV133)","v":0},{"$f":"IF(SUM($I133:AW133)+AW133>$N26,$N26-SUM($I133:AW133),AW133)","v":0},{"$f":"IF(SUM($I133:AX133)+AX133>$N26,$N26-SUM($I133:AX133),AX133)","v":0},{"$f":"IF(SUM($I133:AY133)+AY133>$N26,$N26-SUM($I133:AY133),AY133)","v":0},{"$f":"IF(SUM($I133:AZ133)+AZ133>$N26,$N26-SUM($I133:AZ133),AZ133)","v":0},{"$f":"IF(SUM($I133:BA133)+BA133>$N26,$N26-SUM($I133:BA133),BA133)","v":0},{"$f":"IF(SUM($I133:BB133)+BB133>$N26,$N26-SUM($I133:BB133),BB133)","v":0},{"$f":"IF(SUM($I133:BC133)+BC133>$N26,$N26-SUM($I133:BC133),BC133)","v":0},{"$f":"IF(SUM($I133:BD133)+BD133>$N26,$N26-SUM($I133:BD133),BD133)","v":0},{"$f":"IF(SUM($I133:BE133)+BE133>$N26,$N26-SUM($I133:BE133),BE133)","v":0},{"$f":"IF(SUM($I133:BF133)+BF133>$N26,$N26-SUM($I133:BF133),BF133)","v":0},{"$f":"IF(SUM($I133:BG133)+BG133>$N26,$N26-SUM($I133:BG133),BG133)","v":0},{"$f":"IF(SUM($I133:BH133)+BH133>$N26,$N26-SUM($I133:BH133),BH133)","v":0},{"$f":"IF(SUM($I133:BI133)+BI133>$N26,$N26-SUM($I133:BI133),BI133)","v":0},{"$f":"IF(SUM($I133:BJ133)+BJ133>$N26,$N26-SUM($I133:BJ133),BJ133)","v":0},{"$f":"IF(SUM($I133:BK133)+BK133>$N26,$N26-SUM($I133:BK133),BK133)","v":0},{"$f":"IF(SUM($I133:BL133)+BL133>$N26,$N26-SUM($I133:BL133),BL133)","v":0},{"$f":"IF(SUM($I133:BM133)+BM133>$N26,$N26-SUM($I133:BM133),BM133)","v":0},{"$f":"IF(SUM($I133:BN133)+BN133>$N26,$N26-SUM($I133:BN133),BN133)","v":0},{"$f":"IF(SUM($I133:BO133)+BO133>$N26,$N26-SUM($I133:BO133),BO133)","v":0},{"$f":"IF(SUM($I133:BP133)+BP133>$N26,$N26-SUM($I133:BP133),BP133)","v":0},{"$f":"IF(SUM($I133:BQ133)+BQ133>$N26,$N26-SUM($I133:BQ133),BQ133)","v":0},{"$f":"IF(SUM($I133:BR133)+BR133>$N26,$N26-SUM($I133:BR133),BR133)","v":0},{"$f":"IF(SUM($I133:BS133)+BS133>$N26,$N26-SUM($I133:BS133),BS133)","v":0},{"$f":"IF(SUM($I133:BT133)+BT133>$N26,$N26-SUM($I133:BT133),BT133)","v":0},{"$f":"IF(SUM($I133:BU133)+BU133>$N26,$N26-SUM($I133:BU133),BU133)","v":0},{"$f":"IF(SUM($I133:BV133)+BV133>$N26,$N26-SUM($I133:BV133),BV133)","v":0},{"$f":"IF(SUM($I133:BW133)+BW133>$N26,$N26-SUM($I133:BW133),BW133)","v":0},{"$f":"IF(SUM($I133:BX133)+BX133>$N26,$N26-SUM($I133:BX133),BX133)","v":0},{"$f":"IF(SUM($I133:BY133)+BY133>$N26,$N26-SUM($I133:BY133),BY133)","v":0},{"$f":"IF(SUM($I133:BZ133)+BZ133>$N26,$N26-SUM($I133:BZ133),BZ133)","v":0},{"$f":"IF(SUM($I133:CA133)+CA133>$N26,$N26-SUM($I133:CA133),CA133)","v":0},{"$f":"IF(SUM($I133:CB133)+CB133>$N26,$N26-SUM($I133:CB133),CB133)","v":0},{"$f":"IF(SUM($I133:CC133)+CC133>$N26,$N26-SUM($I133:CC133),CC133)","v":0},{"$f":"IF(SUM($I133:CD133)+CD133>$N26,$N26-SUM($I133:CD133),CD133)","v":0},{"$f":"IF(SUM($I133:CE133)+CE133>$N26,$N26-SUM($I133:CE133),CE133)","v":0},{"$f":"IF(SUM($I133:CF133)+CF133>$N26,$N26-SUM($I133:CF133),CF133)","v":0},{"$f":"IF(SUM($I133:CG133)+CG133>$N26,$N26-SUM($I133:CG133),CG133)","v":0},{"$f":"IF(SUM($I133:CH133)+CH133>$N26,$N26-SUM($I133:CH133),CH133)","v":0},{"$f":"IF(SUM($I133:CI133)+CI133>$N26,$N26-SUM($I133:CI133),CI133)","v":0},{"$f":"IF(SUM($I133:CJ133)+CJ133>$N26,$N26-SUM($I133:CJ133),CJ133)","v":0},{"$f":"IF(SUM($I133:CK133)+CK133>$N26,$N26-SUM($I133:CK133),CK133)","v":0},{"$f":"IF(SUM($I133:CL133)+CL133>$N26,$N26-SUM($I133:CL133),CL133)","v":0},{"$f":"IF(SUM($I133:CM133)+CM133>$N26,$N26-SUM($I133:CM133),CM133)","v":0},{"$f":"IF(SUM($I133:CN133)+CN133>$N26,$N26-SUM($I133:CN133),CN133)","v":0},{"$f":"IF(SUM($I133:CO133)+CO133>$N26,$N26-SUM($I133:CO133),CO133)","v":0},{"$f":"IF(SUM($I133:CP133)+CP133>$N26,$N26-SUM($I133:CP133),CP133)","v":0},{"$f":"IF(SUM($I133:CQ133)+CQ133>$N26,$N26-SUM($I133:CQ133),CQ133)","v":0},{"$f":"IF(SUM($I133:CR133)+CR133>$N26,$N26-SUM($I133:CR133),CR133)","v":0},{"$f":"IF(SUM($I133:CS133)+CS133>$N26,$N26-SUM($I133:CS133),CS133)","v":0},{"$f":"IF(SUM($I133:CT133)+CT133>$N26,$N26-SUM($I133:CT133),CT133)","v":0},{"$f":"IF(SUM($I133:CU133)+CU133>$N26,$N26-SUM($I133:CU133),CU133)","v":0},{"$f":"IF(SUM($I133:CV133)+CV133>$N26,$N26-SUM($I133:CV133),CV133)","v":0},{"$f":"IF(SUM($I133:CW133)+CW133>$N26,$N26-SUM($I133:CW133),CW133)","v":0},{"$f":"IF(SUM($I133:CX133)+CX133>$N26,$N26-SUM($I133:CX133),CX133)","v":0},{"$f":"IF(SUM($I133:CY133)+CY133>$N26,$N26-SUM($I133:CY133),CY133)","v":0},{"$f":"IF(SUM($I133:CZ133)+CZ133>$N26,$N26-SUM($I133:CZ133),CZ133)","v":0},{"$f":"IF(SUM($I133:DA133)+DA133>$N26,$N26-SUM($I133:DA133),DA133)","v":0},{"$f":"IF(SUM($I133:DB133)+DB133>$N26,$N26-SUM($I133:DB133),DB133)","v":0},{"$f":"IF(SUM($I133:DC133)+DC133>$N26,$N26-SUM($I133:DC133),DC133)","v":0},{"$f":"IF(SUM($I133:DD133)+DD133>$N26,$N26-SUM($I133:DD133),DD133)","v":0}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,null,null,null,null,null,{"$f":"N$27/$F134","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:O134)+O134>$N27,$N27-SUM($I134:O134),O134)","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:P134)+P134>$N27,$N27-SUM($I134:P134),P134)","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:Q134)+Q134>$N27,$N27-SUM($I134:Q134),Q134)","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:R134)+R134>$N27,$N27-SUM($I134:R134),R134)","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:S134)+S134>$N27,$N27-SUM($I134:S134),S134)","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:T134)+T134>$N27,$N27-SUM($I134:T134),T134)","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:U134)+U134>$N27,$N27-SUM($I134:U134),U134)","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:V134)+V134>$N27,$N27-SUM($I134:V134),V134)","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:W134)+W134>$N27,$N27-SUM($I134:W134),W134)","v":1.0197000000000001E-2},{"$f":"IF(SUM($I134:X134)+X134>$N27,$N27-SUM($I134:X134),X134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:Y134)+Y134>$N27,$N27-SUM($I134:Y134),Y134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:Z134)+Z134>$N27,$N27-SUM($I134:Z134),Z134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AA134)+AA134>$N27,$N27-SUM($I134:AA134),AA134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AB134)+AB134>$N27,$N27-SUM($I134:AB134),AB134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AC134)+AC134>$N27,$N27-SUM($I134:AC134),AC134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AD134)+AD134>$N27,$N27-SUM($I134:AD134),AD134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AE134)+AE134>$N27,$N27-SUM($I134:AE134),AE134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AF134)+AF134>$N27,$N27-SUM($I134:AF134),AF134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AG134)+AG134>$N27,$N27-SUM($I134:AG134),AG134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AH134)+AH134>$N27,$N27-SUM($I134:AH134),AH134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AI134)+AI134>$N27,$N27-SUM($I134:AI134),AI134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AJ134)+AJ134>$N27,$N27-SUM($I134:AJ134),AJ134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AK134)+AK134>$N27,$N27-SUM($I134:AK134),AK134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AL134)+AL134>$N27,$N27-SUM($I134:AL134),AL134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AM134)+AM134>$N27,$N27-SUM($I134:AM134),AM134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AN134)+AN134>$N27,$N27-SUM($I134:AN134),AN134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AO134)+AO134>$N27,$N27-SUM($I134:AO134),AO134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AP134)+AP134>$N27,$N27-SUM($I134:AP134),AP134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AQ134)+AQ134>$N27,$N27-SUM($I134:AQ134),AQ134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AR134)+AR134>$N27,$N27-SUM($I134:AR134),AR134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AS134)+AS134>$N27,$N27-SUM($I134:AS134),AS134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AT134)+AT134>$N27,$N27-SUM($I134:AT134),AT134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AU134)+AU134>$N27,$N27-SUM($I134:AU134),AU134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AV134)+AV134>$N27,$N27-SUM($I134:AV134),AV134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AW134)+AW134>$N27,$N27-SUM($I134:AW134),AW134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AX134)+AX134>$N27,$N27-SUM($I134:AX134),AX134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AY134)+AY134>$N27,$N27-SUM($I134:AY134),AY134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:AZ134)+AZ134>$N27,$N27-SUM($I134:AZ134),AZ134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:BA134)+BA134>$N27,$N27-SUM($I134:BA134),BA134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:BB134)+BB134>$N27,$N27-SUM($I134:BB134),BB134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:BC134)+BC134>$N27,$N27-SUM($I134:BC134),BC134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:BD134)+BD134>$N27,$N27-SUM($I134:BD134),BD134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:BE134)+BE134>$N27,$N27-SUM($I134:BE134),BE134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:BF134)+BF134>$N27,$N27-SUM($I134:BF134),BF134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:BG134)+BG134>$N27,$N27-SUM($I134:BG134),BG134)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I134:BH134)+BH134>$N27,$N27-SUM($I134:BH134),BH134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BI134)+BI134>$N27,$N27-SUM($I134:BI134),BI134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BJ134)+BJ134>$N27,$N27-SUM($I134:BJ134),BJ134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BK134)+BK134>$N27,$N27-SUM($I134:BK134),BK134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BL134)+BL134>$N27,$N27-SUM($I134:BL134),BL134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BM134)+BM134>$N27,$N27-SUM($I134:BM134),BM134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BN134)+BN134>$N27,$N27-SUM($I134:BN134),BN134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BO134)+BO134>$N27,$N27-SUM($I134:BO134),BO134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BP134)+BP134>$N27,$N27-SUM($I134:BP134),BP134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BQ134)+BQ134>$N27,$N27-SUM($I134:BQ134),BQ134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BR134)+BR134>$N27,$N27-SUM($I134:BR134),BR134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BS134)+BS134>$N27,$N27-SUM($I134:BS134),BS134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BT134)+BT134>$N27,$N27-SUM($I134:BT134),BT134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BU134)+BU134>$N27,$N27-SUM($I134:BU134),BU134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BV134)+BV134>$N27,$N27-SUM($I134:BV134),BV134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BW134)+BW134>$N27,$N27-SUM($I134:BW134),BW134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BX134)+BX134>$N27,$N27-SUM($I134:BX134),BX134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BY134)+BY134>$N27,$N27-SUM($I134:BY134),BY134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:BZ134)+BZ134>$N27,$N27-SUM($I134:BZ134),BZ134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CA134)+CA134>$N27,$N27-SUM($I134:CA134),CA134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CB134)+CB134>$N27,$N27-SUM($I134:CB134),CB134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CC134)+CC134>$N27,$N27-SUM($I134:CC134),CC134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CD134)+CD134>$N27,$N27-SUM($I134:CD134),CD134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CE134)+CE134>$N27,$N27-SUM($I134:CE134),CE134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CF134)+CF134>$N27,$N27-SUM($I134:CF134),CF134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CG134)+CG134>$N27,$N27-SUM($I134:CG134),CG134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CH134)+CH134>$N27,$N27-SUM($I134:CH134),CH134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CI134)+CI134>$N27,$N27-SUM($I134:CI134),CI134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CJ134)+CJ134>$N27,$N27-SUM($I134:CJ134),CJ134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CK134)+CK134>$N27,$N27-SUM($I134:CK134),CK134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CL134)+CL134>$N27,$N27-SUM($I134:CL134),CL134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CM134)+CM134>$N27,$N27-SUM($I134:CM134),CM134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CN134)+CN134>$N27,$N27-SUM($I134:CN134),CN134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CO134)+CO134>$N27,$N27-SUM($I134:CO134),CO134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CP134)+CP134>$N27,$N27-SUM($I134:CP134),CP134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CQ134)+CQ134>$N27,$N27-SUM($I134:CQ134),CQ134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CR134)+CR134>$N27,$N27-SUM($I134:CR134),CR134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CS134)+CS134>$N27,$N27-SUM($I134:CS134),CS134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CT134)+CT134>$N27,$N27-SUM($I134:CT134),CT134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CU134)+CU134>$N27,$N27-SUM($I134:CU134),CU134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CV134)+CV134>$N27,$N27-SUM($I134:CV134),CV134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CW134)+CW134>$N27,$N27-SUM($I134:CW134),CW134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CX134)+CX134>$N27,$N27-SUM($I134:CX134),CX134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CY134)+CY134>$N27,$N27-SUM($I134:CY134),CY134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:CZ134)+CZ134>$N27,$N27-SUM($I134:CZ134),CZ134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:DA134)+DA134>$N27,$N27-SUM($I134:DA134),DA134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:DB134)+DB134>$N27,$N27-SUM($I134:DB134),DB134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:DC134)+DC134>$N27,$N27-SUM($I134:DC134),DC134)","v":-4.8572257327350599E-16},{"$f":"IF(SUM($I134:DD134)+DD134>$N27,$N27-SUM($I134:DD134),DD134)","v":-4.8572257327350599E-16}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,null,null,null,null,null,{"$f":"N$28/$F135","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:O135)+O135>$N28,$N28-SUM($I135:O135),O135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:P135)+P135>$N28,$N28-SUM($I135:P135),P135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:Q135)+Q135>$N28,$N28-SUM($I135:Q135),Q135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:R135)+R135>$N28,$N28-SUM($I135:R135),R135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:S135)+S135>$N28,$N28-SUM($I135:S135),S135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:T135)+T135>$N28,$N28-SUM($I135:T135),T135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:U135)+U135>$N28,$N28-SUM($I135:U135),U135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:V135)+V135>$N28,$N28-SUM($I135:V135),V135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:W135)+W135>$N28,$N28-SUM($I135:W135),W135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:X135)+X135>$N28,$N28-SUM($I135:X135),X135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:Y135)+Y135>$N28,$N28-SUM($I135:Y135),Y135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:Z135)+Z135>$N28,$N28-SUM($I135:Z135),Z135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:AA135)+AA135>$N28,$N28-SUM($I135:AA135),AA135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:AB135)+AB135>$N28,$N28-SUM($I135:AB135),AB135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:AC135)+AC135>$N28,$N28-SUM($I135:AC135),AC135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:AD135)+AD135>$N28,$N28-SUM($I135:AD135),AD135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:AE135)+AE135>$N28,$N28-SUM($I135:AE135),AE135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:AF135)+AF135>$N28,$N28-SUM($I135:AF135),AF135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:AG135)+AG135>$N28,$N28-SUM($I135:AG135),AG135)","v":3.2913650000000003E-2},{"$f":"IF(SUM($I135:AH135)+AH135>$N28,$N28-SUM($I135:AH135),AH135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AI135)+AI135>$N28,$N28-SUM($I135:AI135),AI135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AJ135)+AJ135>$N28,$N28-SUM($I135:AJ135),AJ135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AK135)+AK135>$N28,$N28-SUM($I135:AK135),AK135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AL135)+AL135>$N28,$N28-SUM($I135:AL135),AL135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AM135)+AM135>$N28,$N28-SUM($I135:AM135),AM135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AN135)+AN135>$N28,$N28-SUM($I135:AN135),AN135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AO135)+AO135>$N28,$N28-SUM($I135:AO135),AO135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AP135)+AP135>$N28,$N28-SUM($I135:AP135),AP135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AQ135)+AQ135>$N28,$N28-SUM($I135:AQ135),AQ135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AR135)+AR135>$N28,$N28-SUM($I135:AR135),AR135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AS135)+AS135>$N28,$N28-SUM($I135:AS135),AS135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AT135)+AT135>$N28,$N28-SUM($I135:AT135),AT135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AU135)+AU135>$N28,$N28-SUM($I135:AU135),AU135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AV135)+AV135>$N28,$N28-SUM($I135:AV135),AV135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AW135)+AW135>$N28,$N28-SUM($I135:AW135),AW135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AX135)+AX135>$N28,$N28-SUM($I135:AX135),AX135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AY135)+AY135>$N28,$N28-SUM($I135:AY135),AY135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:AZ135)+AZ135>$N28,$N28-SUM($I135:AZ135),AZ135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BA135)+BA135>$N28,$N28-SUM($I135:BA135),BA135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BB135)+BB135>$N28,$N28-SUM($I135:BB135),BB135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BC135)+BC135>$N28,$N28-SUM($I135:BC135),BC135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BD135)+BD135>$N28,$N28-SUM($I135:BD135),BD135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BE135)+BE135>$N28,$N28-SUM($I135:BE135),BE135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BF135)+BF135>$N28,$N28-SUM($I135:BF135),BF135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BG135)+BG135>$N28,$N28-SUM($I135:BG135),BG135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BH135)+BH135>$N28,$N28-SUM($I135:BH135),BH135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BI135)+BI135>$N28,$N28-SUM($I135:BI135),BI135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BJ135)+BJ135>$N28,$N28-SUM($I135:BJ135),BJ135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BK135)+BK135>$N28,$N28-SUM($I135:BK135),BK135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BL135)+BL135>$N28,$N28-SUM($I135:BL135),BL135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BM135)+BM135>$N28,$N28-SUM($I135:BM135),BM135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BN135)+BN135>$N28,$N28-SUM($I135:BN135),BN135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BO135)+BO135>$N28,$N28-SUM($I135:BO135),BO135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BP135)+BP135>$N28,$N28-SUM($I135:BP135),BP135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BQ135)+BQ135>$N28,$N28-SUM($I135:BQ135),BQ135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BR135)+BR135>$N28,$N28-SUM($I135:BR135),BR135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BS135)+BS135>$N28,$N28-SUM($I135:BS135),BS135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BT135)+BT135>$N28,$N28-SUM($I135:BT135),BT135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BU135)+BU135>$N28,$N28-SUM($I135:BU135),BU135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BV135)+BV135>$N28,$N28-SUM($I135:BV135),BV135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BW135)+BW135>$N28,$N28-SUM($I135:BW135),BW135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BX135)+BX135>$N28,$N28-SUM($I135:BX135),BX135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BY135)+BY135>$N28,$N28-SUM($I135:BY135),BY135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:BZ135)+BZ135>$N28,$N28-SUM($I135:BZ135),BZ135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CA135)+CA135>$N28,$N28-SUM($I135:CA135),CA135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CB135)+CB135>$N28,$N28-SUM($I135:CB135),CB135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CC135)+CC135>$N28,$N28-SUM($I135:CC135),CC135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CD135)+CD135>$N28,$N28-SUM($I135:CD135),CD135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CE135)+CE135>$N28,$N28-SUM($I135:CE135),CE135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CF135)+CF135>$N28,$N28-SUM($I135:CF135),CF135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CG135)+CG135>$N28,$N28-SUM($I135:CG135),CG135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CH135)+CH135>$N28,$N28-SUM($I135:CH135),CH135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CI135)+CI135>$N28,$N28-SUM($I135:CI135),CI135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CJ135)+CJ135>$N28,$N28-SUM($I135:CJ135),CJ135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CK135)+CK135>$N28,$N28-SUM($I135:CK135),CK135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CL135)+CL135>$N28,$N28-SUM($I135:CL135),CL135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CM135)+CM135>$N28,$N28-SUM($I135:CM135),CM135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CN135)+CN135>$N28,$N28-SUM($I135:CN135),CN135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CO135)+CO135>$N28,$N28-SUM($I135:CO135),CO135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CP135)+CP135>$N28,$N28-SUM($I135:CP135),CP135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CQ135)+CQ135>$N28,$N28-SUM($I135:CQ135),CQ135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CR135)+CR135>$N28,$N28-SUM($I135:CR135),CR135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CS135)+CS135>$N28,$N28-SUM($I135:CS135),CS135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CT135)+CT135>$N28,$N28-SUM($I135:CT135),CT135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CU135)+CU135>$N28,$N28-SUM($I135:CU135),CU135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CV135)+CV135>$N28,$N28-SUM($I135:CV135),CV135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CW135)+CW135>$N28,$N28-SUM($I135:CW135),CW135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CX135)+CX135>$N28,$N28-SUM($I135:CX135),CX135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CY135)+CY135>$N28,$N28-SUM($I135:CY135),CY135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:CZ135)+CZ135>$N28,$N28-SUM($I135:CZ135),CZ135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:DA135)+DA135>$N28,$N28-SUM($I135:DA135),DA135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:DB135)+DB135>$N28,$N28-SUM($I135:DB135),DB135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:DC135)+DC135>$N28,$N28-SUM($I135:DC135),DC135)","v":-2.2204460492503131E-16},{"$f":"IF(SUM($I135:DD135)+DD135>$N28,$N28-SUM($I135:DD135),DD135)","v":-2.2204460492503131E-16}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,null,null,null,null,null,{"$f":"N$29/$F136","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:O136)+O136>$N29,$N29-SUM($I136:O136),O136)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:P136)+P136>$N29,$N29-SUM($I136:P136),P136)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:Q136)+Q136>$N29,$N29-SUM($I136:Q136),Q136)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:R136)+R136>$N29,$N29-SUM($I136:R136),R136)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:S136)+S136>$N29,$N29-SUM($I136:S136),S136)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:T136)+T136>$N29,$N29-SUM($I136:T136),T136)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:U136)+U136>$N29,$N29-SUM($I136:U136),U136)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:V136)+V136>$N29,$N29-SUM($I136:V136),V136)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:W136)+W136>$N29,$N29-SUM($I136:W136),W136)","v":5.9275123707305019E-2},{"$f":"IF(SUM($I136:X136)+X136>$N29,$N29-SUM($I136:X136),X136)","v":0},{"$f":"IF(SUM($I136:Y136)+Y136>$N29,$N29-SUM($I136:Y136),Y136)","v":0},{"$f":"IF(SUM($I136:Z136)+Z136>$N29,$N29-SUM($I136:Z136),Z136)","v":0},{"$f":"IF(SUM($I136:AA136)+AA136>$N29,$N29-SUM($I136:AA136),AA136)","v":0},{"$f":"IF(SUM($I136:AB136)+AB136>$N29,$N29-SUM($I136:AB136),AB136)","v":0},{"$f":"IF(SUM($I136:AC136)+AC136>$N29,$N29-SUM($I136:AC136),AC136)","v":0},{"$f":"IF(SUM($I136:AD136)+AD136>$N29,$N29-SUM($I136:AD136),AD136)","v":0},{"$f":"IF(SUM($I136:AE136)+AE136>$N29,$N29-SUM($I136:AE136),AE136)","v":0},{"$f":"IF(SUM($I136:AF136)+AF136>$N29,$N29-SUM($I136:AF136),AF136)","v":0},{"$f":"IF(SUM($I136:AG136)+AG136>$N29,$N29-SUM($I136:AG136),AG136)","v":0},{"$f":"IF(SUM($I136:AH136)+AH136>$N29,$N29-SUM($I136:AH136),AH136)","v":0},{"$f":"IF(SUM($I136:AI136)+AI136>$N29,$N29-SUM($I136:AI136),AI136)","v":0},{"$f":"IF(SUM($I136:AJ136)+AJ136>$N29,$N29-SUM($I136:AJ136),AJ136)","v":0},{"$f":"IF(SUM($I136:AK136)+AK136>$N29,$N29-SUM($I136:AK136),AK136)","v":0},{"$f":"IF(SUM($I136:AL136)+AL136>$N29,$N29-SUM($I136:AL136),AL136)","v":0},{"$f":"IF(SUM($I136:AM136)+AM136>$N29,$N29-SUM($I136:AM136),AM136)","v":0},{"$f":"IF(SUM($I136:AN136)+AN136>$N29,$N29-SUM($I136:AN136),AN136)","v":0},{"$f":"IF(SUM($I136:AO136)+AO136>$N29,$N29-SUM($I136:AO136),AO136)","v":0},{"$f":"IF(SUM($I136:AP136)+AP136>$N29,$N29-SUM($I136:AP136),AP136)","v":0},{"$f":"IF(SUM($I136:AQ136)+AQ136>$N29,$N29-SUM($I136:AQ136),AQ136)","v":0},{"$f":"IF(SUM($I136:AR136)+AR136>$N29,$N29-SUM($I136:AR136),AR136)","v":0},{"$f":"IF(SUM($I136:AS136)+AS136>$N29,$N29-SUM($I136:AS136),AS136)","v":0},{"$f":"IF(SUM($I136:AT136)+AT136>$N29,$N29-SUM($I136:AT136),AT136)","v":0},{"$f":"IF(SUM($I136:AU136)+AU136>$N29,$N29-SUM($I136:AU136),AU136)","v":0},{"$f":"IF(SUM($I136:AV136)+AV136>$N29,$N29-SUM($I136:AV136),AV136)","v":0},{"$f":"IF(SUM($I136:AW136)+AW136>$N29,$N29-SUM($I136:AW136),AW136)","v":0},{"$f":"IF(SUM($I136:AX136)+AX136>$N29,$N29-SUM($I136:AX136),AX136)","v":0},{"$f":"IF(SUM($I136:AY136)+AY136>$N29,$N29-SUM($I136:AY136),AY136)","v":0},{"$f":"IF(SUM($I136:AZ136)+AZ136>$N29,$N29-SUM($I136:AZ136),AZ136)","v":0},{"$f":"IF(SUM($I136:BA136)+BA136>$N29,$N29-SUM($I136:BA136),BA136)","v":0},{"$f":"IF(SUM($I136:BB136)+BB136>$N29,$N29-SUM($I136:BB136),BB136)","v":0},{"$f":"IF(SUM($I136:BC136)+BC136>$N29,$N29-SUM($I136:BC136),BC136)","v":0},{"$f":"IF(SUM($I136:BD136)+BD136>$N29,$N29-SUM($I136:BD136),BD136)","v":0},{"$f":"IF(SUM($I136:BE136)+BE136>$N29,$N29-SUM($I136:BE136),BE136)","v":0},{"$f":"IF(SUM($I136:BF136)+BF136>$N29,$N29-SUM($I136:BF136),BF136)","v":0},{"$f":"IF(SUM($I136:BG136)+BG136>$N29,$N29-SUM($I136:BG136),BG136)","v":0},{"$f":"IF(SUM($I136:BH136)+BH136>$N29,$N29-SUM($I136:BH136),BH136)","v":0},{"$f":"IF(SUM($I136:BI136)+BI136>$N29,$N29-SUM($I136:BI136),BI136)","v":0},{"$f":"IF(SUM($I136:BJ136)+BJ136>$N29,$N29-SUM($I136:BJ136),BJ136)","v":0},{"$f":"IF(SUM($I136:BK136)+BK136>$N29,$N29-SUM($I136:BK136),BK136)","v":0},{"$f":"IF(SUM($I136:BL136)+BL136>$N29,$N29-SUM($I136:BL136),BL136)","v":0},{"$f":"IF(SUM($I136:BM136)+BM136>$N29,$N29-SUM($I136:BM136),BM136)","v":0},{"$f":"IF(SUM($I136:BN136)+BN136>$N29,$N29-SUM($I136:BN136),BN136)","v":0},{"$f":"IF(SUM($I136:BO136)+BO136>$N29,$N29-SUM($I136:BO136),BO136)","v":0},{"$f":"IF(SUM($I136:BP136)+BP136>$N29,$N29-SUM($I136:BP136),BP136)","v":0},{"$f":"IF(SUM($I136:BQ136)+BQ136>$N29,$N29-SUM($I136:BQ136),BQ136)","v":0},{"$f":"IF(SUM($I136:BR136)+BR136>$N29,$N29-SUM($I136:BR136),BR136)","v":0},{"$f":"IF(SUM($I136:BS136)+BS136>$N29,$N29-SUM($I136:BS136),BS136)","v":0},{"$f":"IF(SUM($I136:BT136)+BT136>$N29,$N29-SUM($I136:BT136),BT136)","v":0},{"$f":"IF(SUM($I136:BU136)+BU136>$N29,$N29-SUM($I136:BU136),BU136)","v":0},{"$f":"IF(SUM($I136:BV136)+BV136>$N29,$N29-SUM($I136:BV136),BV136)","v":0},{"$f":"IF(SUM($I136:BW136)+BW136>$N29,$N29-SUM($I136:BW136),BW136)","v":0},{"$f":"IF(SUM($I136:BX136)+BX136>$N29,$N29-SUM($I136:BX136),BX136)","v":0},{"$f":"IF(SUM($I136:BY136)+BY136>$N29,$N29-SUM($I136:BY136),BY136)","v":0},{"$f":"IF(SUM($I136:BZ136)+BZ136>$N29,$N29-SUM($I136:BZ136),BZ136)","v":0},{"$f":"IF(SUM($I136:CA136)+CA136>$N29,$N29-SUM($I136:CA136),CA136)","v":0},{"$f":"IF(SUM($I136:CB136)+CB136>$N29,$N29-SUM($I136:CB136),CB136)","v":0},{"$f":"IF(SUM($I136:CC136)+CC136>$N29,$N29-SUM($I136:CC136),CC136)","v":0},{"$f":"IF(SUM($I136:CD136)+CD136>$N29,$N29-SUM($I136:CD136),CD136)","v":0},{"$f":"IF(SUM($I136:CE136)+CE136>$N29,$N29-SUM($I136:CE136),CE136)","v":0},{"$f":"IF(SUM($I136:CF136)+CF136>$N29,$N29-SUM($I136:CF136),CF136)","v":0},{"$f":"IF(SUM($I136:CG136)+CG136>$N29,$N29-SUM($I136:CG136),CG136)","v":0},{"$f":"IF(SUM($I136:CH136)+CH136>$N29,$N29-SUM($I136:CH136),CH136)","v":0},{"$f":"IF(SUM($I136:CI136)+CI136>$N29,$N29-SUM($I136:CI136),CI136)","v":0},{"$f":"IF(SUM($I136:CJ136)+CJ136>$N29,$N29-SUM($I136:CJ136),CJ136)","v":0},{"$f":"IF(SUM($I136:CK136)+CK136>$N29,$N29-SUM($I136:CK136),CK136)","v":0},{"$f":"IF(SUM($I136:CL136)+CL136>$N29,$N29-SUM($I136:CL136),CL136)","v":0},{"$f":"IF(SUM($I136:CM136)+CM136>$N29,$N29-SUM($I136:CM136),CM136)","v":0},{"$f":"IF(SUM($I136:CN136)+CN136>$N29,$N29-SUM($I136:CN136),CN136)","v":0},{"$f":"IF(SUM($I136:CO136)+CO136>$N29,$N29-SUM($I136:CO136),CO136)","v":0},{"$f":"IF(SUM($I136:CP136)+CP136>$N29,$N29-SUM($I136:CP136),CP136)","v":0},{"$f":"IF(SUM($I136:CQ136)+CQ136>$N29,$N29-SUM($I136:CQ136),CQ136)","v":0},{"$f":"IF(SUM($I136:CR136)+CR136>$N29,$N29-SUM($I136:CR136),CR136)","v":0},{"$f":"IF(SUM($I136:CS136)+CS136>$N29,$N29-SUM($I136:CS136),CS136)","v":0},{"$f":"IF(SUM($I136:CT136)+CT136>$N29,$N29-SUM($I136:CT136),CT136)","v":0},{"$f":"IF(SUM($I136:CU136)+CU136>$N29,$N29-SUM($I136:CU136),CU136)","v":0},{"$f":"IF(SUM($I136:CV136)+CV136>$N29,$N29-SUM($I136:CV136),CV136)","v":0},{"$f":"IF(SUM($I136:CW136)+CW136>$N29,$N29-SUM($I136:CW136),CW136)","v":0},{"$f":"IF(SUM($I136:CX136)+CX136>$N29,$N29-SUM($I136:CX136),CX136)","v":0},{"$f":"IF(SUM($I136:CY136)+CY136>$N29,$N29-SUM($I136:CY136),CY136)","v":0},{"$f":"IF(SUM($I136:CZ136)+CZ136>$N29,$N29-SUM($I136:CZ136),CZ136)","v":0},{"$f":"IF(SUM($I136:DA136)+DA136>$N29,$N29-SUM($I136:DA136),DA136)","v":0},{"$f":"IF(SUM($I136:DB136)+DB136>$N29,$N29-SUM($I136:DB136),DB136)","v":0},{"$f":"IF(SUM($I136:DC136)+DC136>$N29,$N29-SUM($I136:DC136),DC136)","v":0},{"$f":"IF(SUM($I136:DD136)+DD136>$N29,$N29-SUM($I136:DD136),DD136)","v":0}]
[]
[null,"Depreciation:  2016 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,null,null,null,null,null,null,{"$f":"O$22/$F140","v":0.10001104300000001},{"$f":"IF(SUM($I140:P140)+P140>$O22,$O22-SUM($I140:P140),P140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:Q140)+Q140>$O22,$O22-SUM($I140:Q140),Q140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:R140)+R140>$O22,$O22-SUM($I140:R140),R140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:S140)+S140>$O22,$O22-SUM($I140:S140),S140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:T140)+T140>$O22,$O22-SUM($I140:T140),T140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:U140)+U140>$O22,$O22-SUM($I140:U140),U140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:V140)+V140>$O22,$O22-SUM($I140:V140),V140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:W140)+W140>$O22,$O22-SUM($I140:W140),W140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:X140)+X140>$O22,$O22-SUM($I140:X140),X140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:Y140)+Y140>$O22,$O22-SUM($I140:Y140),Y140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:Z140)+Z140>$O22,$O22-SUM($I140:Z140),Z140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:AA140)+AA140>$O22,$O22-SUM($I140:AA140),AA140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:AB140)+AB140>$O22,$O22-SUM($I140:AB140),AB140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:AC140)+AC140>$O22,$O22-SUM($I140:AC140),AC140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:AD140)+AD140>$O22,$O22-SUM($I140:AD140),AD140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:AE140)+AE140>$O22,$O22-SUM($I140:AE140),AE140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:AF140)+AF140>$O22,$O22-SUM($I140:AF140),AF140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:AG140)+AG140>$O22,$O22-SUM($I140:AG140),AG140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:AH140)+AH140>$O22,$O22-SUM($I140:AH140),AH140)","v":0.10001104300000001},{"$f":"IF(SUM($I140:AI140)+AI140>$O22,$O22-SUM($I140:AI140),AI140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AJ140)+AJ140>$O22,$O22-SUM($I140:AJ140),AJ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AK140)+AK140>$O22,$O22-SUM($I140:AK140),AK140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AL140)+AL140>$O22,$O22-SUM($I140:AL140),AL140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AM140)+AM140>$O22,$O22-SUM($I140:AM140),AM140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AN140)+AN140>$O22,$O22-SUM($I140:AN140),AN140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AO140)+AO140>$O22,$O22-SUM($I140:AO140),AO140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AP140)+AP140>$O22,$O22-SUM($I140:AP140),AP140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AQ140)+AQ140>$O22,$O22-SUM($I140:AQ140),AQ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AR140)+AR140>$O22,$O22-SUM($I140:AR140),AR140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AS140)+AS140>$O22,$O22-SUM($I140:AS140),AS140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AT140)+AT140>$O22,$O22-SUM($I140:AT140),AT140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AU140)+AU140>$O22,$O22-SUM($I140:AU140),AU140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AV140)+AV140>$O22,$O22-SUM($I140:AV140),AV140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AW140)+AW140>$O22,$O22-SUM($I140:AW140),AW140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AX140)+AX140>$O22,$O22-SUM($I140:AX140),AX140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AY140)+AY140>$O22,$O22-SUM($I140:AY140),AY140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:AZ140)+AZ140>$O22,$O22-SUM($I140:AZ140),AZ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BA140)+BA140>$O22,$O22-SUM($I140:BA140),BA140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BB140)+BB140>$O22,$O22-SUM($I140:BB140),BB140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BC140)+BC140>$O22,$O22-SUM($I140:BC140),BC140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BD140)+BD140>$O22,$O22-SUM($I140:BD140),BD140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BE140)+BE140>$O22,$O22-SUM($I140:BE140),BE140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BF140)+BF140>$O22,$O22-SUM($I140:BF140),BF140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BG140)+BG140>$O22,$O22-SUM($I140:BG140),BG140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BH140)+BH140>$O22,$O22-SUM($I140:BH140),BH140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BI140)+BI140>$O22,$O22-SUM($I140:BI140),BI140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BJ140)+BJ140>$O22,$O22-SUM($I140:BJ140),BJ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BK140)+BK140>$O22,$O22-SUM($I140:BK140),BK140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BL140)+BL140>$O22,$O22-SUM($I140:BL140),BL140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BM140)+BM140>$O22,$O22-SUM($I140:BM140),BM140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BN140)+BN140>$O22,$O22-SUM($I140:BN140),BN140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BO140)+BO140>$O22,$O22-SUM($I140:BO140),BO140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BP140)+BP140>$O22,$O22-SUM($I140:BP140),BP140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BQ140)+BQ140>$O22,$O22-SUM($I140:BQ140),BQ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BR140)+BR140>$O22,$O22-SUM($I140:BR140),BR140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BS140)+BS140>$O22,$O22-SUM($I140:BS140),BS140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BT140)+BT140>$O22,$O22-SUM($I140:BT140),BT140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BU140)+BU140>$O22,$O22-SUM($I140:BU140),BU140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BV140)+BV140>$O22,$O22-SUM($I140:BV140),BV140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BW140)+BW140>$O22,$O22-SUM($I140:BW140),BW140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BX140)+BX140>$O22,$O22-SUM($I140:BX140),BX140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BY140)+BY140>$O22,$O22-SUM($I140:BY140),BY140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:BZ140)+BZ140>$O22,$O22-SUM($I140:BZ140),BZ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CA140)+CA140>$O22,$O22-SUM($I140:CA140),CA140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CB140)+CB140>$O22,$O22-SUM($I140:CB140),CB140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CC140)+CC140>$O22,$O22-SUM($I140:CC140),CC140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CD140)+CD140>$O22,$O22-SUM($I140:CD140),CD140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CE140)+CE140>$O22,$O22-SUM($I140:CE140),CE140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CF140)+CF140>$O22,$O22-SUM($I140:CF140),CF140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CG140)+CG140>$O22,$O22-SUM($I140:CG140),CG140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CH140)+CH140>$O22,$O22-SUM($I140:CH140),CH140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CI140)+CI140>$O22,$O22-SUM($I140:CI140),CI140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CJ140)+CJ140>$O22,$O22-SUM($I140:CJ140),CJ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CK140)+CK140>$O22,$O22-SUM($I140:CK140),CK140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CL140)+CL140>$O22,$O22-SUM($I140:CL140),CL140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CM140)+CM140>$O22,$O22-SUM($I140:CM140),CM140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CN140)+CN140>$O22,$O22-SUM($I140:CN140),CN140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CO140)+CO140>$O22,$O22-SUM($I140:CO140),CO140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CP140)+CP140>$O22,$O22-SUM($I140:CP140),CP140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CQ140)+CQ140>$O22,$O22-SUM($I140:CQ140),CQ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CR140)+CR140>$O22,$O22-SUM($I140:CR140),CR140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CS140)+CS140>$O22,$O22-SUM($I140:CS140),CS140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CT140)+CT140>$O22,$O22-SUM($I140:CT140),CT140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CU140)+CU140>$O22,$O22-SUM($I140:CU140),CU140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CV140)+CV140>$O22,$O22-SUM($I140:CV140),CV140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CW140)+CW140>$O22,$O22-SUM($I140:CW140),CW140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CX140)+CX140>$O22,$O22-SUM($I140:CX140),CX140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CY140)+CY140>$O22,$O22-SUM($I140:CY140),CY140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:CZ140)+CZ140>$O22,$O22-SUM($I140:CZ140),CZ140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:DA140)+DA140>$O22,$O22-SUM($I140:DA140),DA140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:DB140)+DB140>$O22,$O22-SUM($I140:DB140),DB140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:DC140)+DC140>$O22,$O22-SUM($I140:DC140),DC140)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I140:DD140)+DD140>$O22,$O22-SUM($I140:DD140),DD140)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,null,null,null,null,null,null,{"$f":"O$23/$F141","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:P141)+P141>$O23,$O23-SUM($I141:P141),P141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:Q141)+Q141>$O23,$O23-SUM($I141:Q141),Q141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:R141)+R141>$O23,$O23-SUM($I141:R141),R141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:S141)+S141>$O23,$O23-SUM($I141:S141),S141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:T141)+T141>$O23,$O23-SUM($I141:T141),T141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:U141)+U141>$O23,$O23-SUM($I141:U141),U141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:V141)+V141>$O23,$O23-SUM($I141:V141),V141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:W141)+W141>$O23,$O23-SUM($I141:W141),W141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:X141)+X141>$O23,$O23-SUM($I141:X141),X141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:Y141)+Y141>$O23,$O23-SUM($I141:Y141),Y141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:Z141)+Z141>$O23,$O23-SUM($I141:Z141),Z141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:AA141)+AA141>$O23,$O23-SUM($I141:AA141),AA141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:AB141)+AB141>$O23,$O23-SUM($I141:AB141),AB141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:AC141)+AC141>$O23,$O23-SUM($I141:AC141),AC141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:AD141)+AD141>$O23,$O23-SUM($I141:AD141),AD141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:AE141)+AE141>$O23,$O23-SUM($I141:AE141),AE141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:AF141)+AF141>$O23,$O23-SUM($I141:AF141),AF141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:AG141)+AG141>$O23,$O23-SUM($I141:AG141),AG141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:AH141)+AH141>$O23,$O23-SUM($I141:AH141),AH141)","v":3.5009699999999998E-2},{"$f":"IF(SUM($I141:AI141)+AI141>$O23,$O23-SUM($I141:AI141),AI141)","v":0},{"$f":"IF(SUM($I141:AJ141)+AJ141>$O23,$O23-SUM($I141:AJ141),AJ141)","v":0},{"$f":"IF(SUM($I141:AK141)+AK141>$O23,$O23-SUM($I141:AK141),AK141)","v":0},{"$f":"IF(SUM($I141:AL141)+AL141>$O23,$O23-SUM($I141:AL141),AL141)","v":0},{"$f":"IF(SUM($I141:AM141)+AM141>$O23,$O23-SUM($I141:AM141),AM141)","v":0},{"$f":"IF(SUM($I141:AN141)+AN141>$O23,$O23-SUM($I141:AN141),AN141)","v":0},{"$f":"IF(SUM($I141:AO141)+AO141>$O23,$O23-SUM($I141:AO141),AO141)","v":0},{"$f":"IF(SUM($I141:AP141)+AP141>$O23,$O23-SUM($I141:AP141),AP141)","v":0},{"$f":"IF(SUM($I141:AQ141)+AQ141>$O23,$O23-SUM($I141:AQ141),AQ141)","v":0},{"$f":"IF(SUM($I141:AR141)+AR141>$O23,$O23-SUM($I141:AR141),AR141)","v":0},{"$f":"IF(SUM($I141:AS141)+AS141>$O23,$O23-SUM($I141:AS141),AS141)","v":0},{"$f":"IF(SUM($I141:AT141)+AT141>$O23,$O23-SUM($I141:AT141),AT141)","v":0},{"$f":"IF(SUM($I141:AU141)+AU141>$O23,$O23-SUM($I141:AU141),AU141)","v":0},{"$f":"IF(SUM($I141:AV141)+AV141>$O23,$O23-SUM($I141:AV141),AV141)","v":0},{"$f":"IF(SUM($I141:AW141)+AW141>$O23,$O23-SUM($I141:AW141),AW141)","v":0},{"$f":"IF(SUM($I141:AX141)+AX141>$O23,$O23-SUM($I141:AX141),AX141)","v":0},{"$f":"IF(SUM($I141:AY141)+AY141>$O23,$O23-SUM($I141:AY141),AY141)","v":0},{"$f":"IF(SUM($I141:AZ141)+AZ141>$O23,$O23-SUM($I141:AZ141),AZ141)","v":0},{"$f":"IF(SUM($I141:BA141)+BA141>$O23,$O23-SUM($I141:BA141),BA141)","v":0},{"$f":"IF(SUM($I141:BB141)+BB141>$O23,$O23-SUM($I141:BB141),BB141)","v":0},{"$f":"IF(SUM($I141:BC141)+BC141>$O23,$O23-SUM($I141:BC141),BC141)","v":0},{"$f":"IF(SUM($I141:BD141)+BD141>$O23,$O23-SUM($I141:BD141),BD141)","v":0},{"$f":"IF(SUM($I141:BE141)+BE141>$O23,$O23-SUM($I141:BE141),BE141)","v":0},{"$f":"IF(SUM($I141:BF141)+BF141>$O23,$O23-SUM($I141:BF141),BF141)","v":0},{"$f":"IF(SUM($I141:BG141)+BG141>$O23,$O23-SUM($I141:BG141),BG141)","v":0},{"$f":"IF(SUM($I141:BH141)+BH141>$O23,$O23-SUM($I141:BH141),BH141)","v":0},{"$f":"IF(SUM($I141:BI141)+BI141>$O23,$O23-SUM($I141:BI141),BI141)","v":0},{"$f":"IF(SUM($I141:BJ141)+BJ141>$O23,$O23-SUM($I141:BJ141),BJ141)","v":0},{"$f":"IF(SUM($I141:BK141)+BK141>$O23,$O23-SUM($I141:BK141),BK141)","v":0},{"$f":"IF(SUM($I141:BL141)+BL141>$O23,$O23-SUM($I141:BL141),BL141)","v":0},{"$f":"IF(SUM($I141:BM141)+BM141>$O23,$O23-SUM($I141:BM141),BM141)","v":0},{"$f":"IF(SUM($I141:BN141)+BN141>$O23,$O23-SUM($I141:BN141),BN141)","v":0},{"$f":"IF(SUM($I141:BO141)+BO141>$O23,$O23-SUM($I141:BO141),BO141)","v":0},{"$f":"IF(SUM($I141:BP141)+BP141>$O23,$O23-SUM($I141:BP141),BP141)","v":0},{"$f":"IF(SUM($I141:BQ141)+BQ141>$O23,$O23-SUM($I141:BQ141),BQ141)","v":0},{"$f":"IF(SUM($I141:BR141)+BR141>$O23,$O23-SUM($I141:BR141),BR141)","v":0},{"$f":"IF(SUM($I141:BS141)+BS141>$O23,$O23-SUM($I141:BS141),BS141)","v":0},{"$f":"IF(SUM($I141:BT141)+BT141>$O23,$O23-SUM($I141:BT141),BT141)","v":0},{"$f":"IF(SUM($I141:BU141)+BU141>$O23,$O23-SUM($I141:BU141),BU141)","v":0},{"$f":"IF(SUM($I141:BV141)+BV141>$O23,$O23-SUM($I141:BV141),BV141)","v":0},{"$f":"IF(SUM($I141:BW141)+BW141>$O23,$O23-SUM($I141:BW141),BW141)","v":0},{"$f":"IF(SUM($I141:BX141)+BX141>$O23,$O23-SUM($I141:BX141),BX141)","v":0},{"$f":"IF(SUM($I141:BY141)+BY141>$O23,$O23-SUM($I141:BY141),BY141)","v":0},{"$f":"IF(SUM($I141:BZ141)+BZ141>$O23,$O23-SUM($I141:BZ141),BZ141)","v":0},{"$f":"IF(SUM($I141:CA141)+CA141>$O23,$O23-SUM($I141:CA141),CA141)","v":0},{"$f":"IF(SUM($I141:CB141)+CB141>$O23,$O23-SUM($I141:CB141),CB141)","v":0},{"$f":"IF(SUM($I141:CC141)+CC141>$O23,$O23-SUM($I141:CC141),CC141)","v":0},{"$f":"IF(SUM($I141:CD141)+CD141>$O23,$O23-SUM($I141:CD141),CD141)","v":0},{"$f":"IF(SUM($I141:CE141)+CE141>$O23,$O23-SUM($I141:CE141),CE141)","v":0},{"$f":"IF(SUM($I141:CF141)+CF141>$O23,$O23-SUM($I141:CF141),CF141)","v":0},{"$f":"IF(SUM($I141:CG141)+CG141>$O23,$O23-SUM($I141:CG141),CG141)","v":0},{"$f":"IF(SUM($I141:CH141)+CH141>$O23,$O23-SUM($I141:CH141),CH141)","v":0},{"$f":"IF(SUM($I141:CI141)+CI141>$O23,$O23-SUM($I141:CI141),CI141)","v":0},{"$f":"IF(SUM($I141:CJ141)+CJ141>$O23,$O23-SUM($I141:CJ141),CJ141)","v":0},{"$f":"IF(SUM($I141:CK141)+CK141>$O23,$O23-SUM($I141:CK141),CK141)","v":0},{"$f":"IF(SUM($I141:CL141)+CL141>$O23,$O23-SUM($I141:CL141),CL141)","v":0},{"$f":"IF(SUM($I141:CM141)+CM141>$O23,$O23-SUM($I141:CM141),CM141)","v":0},{"$f":"IF(SUM($I141:CN141)+CN141>$O23,$O23-SUM($I141:CN141),CN141)","v":0},{"$f":"IF(SUM($I141:CO141)+CO141>$O23,$O23-SUM($I141:CO141),CO141)","v":0},{"$f":"IF(SUM($I141:CP141)+CP141>$O23,$O23-SUM($I141:CP141),CP141)","v":0},{"$f":"IF(SUM($I141:CQ141)+CQ141>$O23,$O23-SUM($I141:CQ141),CQ141)","v":0},{"$f":"IF(SUM($I141:CR141)+CR141>$O23,$O23-SUM($I141:CR141),CR141)","v":0},{"$f":"IF(SUM($I141:CS141)+CS141>$O23,$O23-SUM($I141:CS141),CS141)","v":0},{"$f":"IF(SUM($I141:CT141)+CT141>$O23,$O23-SUM($I141:CT141),CT141)","v":0},{"$f":"IF(SUM($I141:CU141)+CU141>$O23,$O23-SUM($I141:CU141),CU141)","v":0},{"$f":"IF(SUM($I141:CV141)+CV141>$O23,$O23-SUM($I141:CV141),CV141)","v":0},{"$f":"IF(SUM($I141:CW141)+CW141>$O23,$O23-SUM($I141:CW141),CW141)","v":0},{"$f":"IF(SUM($I141:CX141)+CX141>$O23,$O23-SUM($I141:CX141),CX141)","v":0},{"$f":"IF(SUM($I141:CY141)+CY141>$O23,$O23-SUM($I141:CY141),CY141)","v":0},{"$f":"IF(SUM($I141:CZ141)+CZ141>$O23,$O23-SUM($I141:CZ141),CZ141)","v":0},{"$f":"IF(SUM($I141:DA141)+DA141>$O23,$O23-SUM($I141:DA141),DA141)","v":0},{"$f":"IF(SUM($I141:DB141)+DB141>$O23,$O23-SUM($I141:DB141),DB141)","v":0},{"$f":"IF(SUM($I141:DC141)+DC141>$O23,$O23-SUM($I141:DC141),DC141)","v":0},{"$f":"IF(SUM($I141:DD141)+DD141>$O23,$O23-SUM($I141:DD141),DD141)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,null,null,null,null,null,null,{"$f":"O$24/$F142","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:P142)+P142>$O24,$O24-SUM($I142:P142),P142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:Q142)+Q142>$O24,$O24-SUM($I142:Q142),Q142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:R142)+R142>$O24,$O24-SUM($I142:R142),R142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:S142)+S142>$O24,$O24-SUM($I142:S142),S142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:T142)+T142>$O24,$O24-SUM($I142:T142),T142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:U142)+U142>$O24,$O24-SUM($I142:U142),U142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:V142)+V142>$O24,$O24-SUM($I142:V142),V142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:W142)+W142>$O24,$O24-SUM($I142:W142),W142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:X142)+X142>$O24,$O24-SUM($I142:X142),X142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:Y142)+Y142>$O24,$O24-SUM($I142:Y142),Y142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:Z142)+Z142>$O24,$O24-SUM($I142:Z142),Z142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:AA142)+AA142>$O24,$O24-SUM($I142:AA142),AA142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:AB142)+AB142>$O24,$O24-SUM($I142:AB142),AB142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:AC142)+AC142>$O24,$O24-SUM($I142:AC142),AC142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:AD142)+AD142>$O24,$O24-SUM($I142:AD142),AD142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:AE142)+AE142>$O24,$O24-SUM($I142:AE142),AE142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:AF142)+AF142>$O24,$O24-SUM($I142:AF142),AF142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:AG142)+AG142>$O24,$O24-SUM($I142:AG142),AG142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:AH142)+AH142>$O24,$O24-SUM($I142:AH142),AH142)","v":4.4929114999999999E-2},{"$f":"IF(SUM($I142:AI142)+AI142>$O24,$O24-SUM($I142:AI142),AI142)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I142:AJ142)+AJ142>$O24,$O24-SUM($I142:AJ142),AJ142)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I142:AK142)+AK142>$O24,$O24-SUM($I142:AK142),AK142)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I142:AL142)+AL142>$O24,$O24-SUM($I142:AL142),AL142)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I142:AM142)+AM142>$O24,$O24-SUM($I142:AM142),AM142)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I142:AN142)+AN142>$O24,$O24-SUM($I142:AN142),AN142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AO142)+AO142>$O24,$O24-SUM($I142:AO142),AO142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AP142)+AP142>$O24,$O24-SUM($I142:AP142),AP142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AQ142)+AQ142>$O24,$O24-SUM($I142:AQ142),AQ142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AR142)+AR142>$O24,$O24-SUM($I142:AR142),AR142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AS142)+AS142>$O24,$O24-SUM($I142:AS142),AS142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AT142)+AT142>$O24,$O24-SUM($I142:AT142),AT142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AU142)+AU142>$O24,$O24-SUM($I142:AU142),AU142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AV142)+AV142>$O24,$O24-SUM($I142:AV142),AV142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AW142)+AW142>$O24,$O24-SUM($I142:AW142),AW142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AX142)+AX142>$O24,$O24-SUM($I142:AX142),AX142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AY142)+AY142>$O24,$O24-SUM($I142:AY142),AY142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:AZ142)+AZ142>$O24,$O24-SUM($I142:AZ142),AZ142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BA142)+BA142>$O24,$O24-SUM($I142:BA142),BA142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BB142)+BB142>$O24,$O24-SUM($I142:BB142),BB142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BC142)+BC142>$O24,$O24-SUM($I142:BC142),BC142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BD142)+BD142>$O24,$O24-SUM($I142:BD142),BD142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BE142)+BE142>$O24,$O24-SUM($I142:BE142),BE142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BF142)+BF142>$O24,$O24-SUM($I142:BF142),BF142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BG142)+BG142>$O24,$O24-SUM($I142:BG142),BG142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BH142)+BH142>$O24,$O24-SUM($I142:BH142),BH142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BI142)+BI142>$O24,$O24-SUM($I142:BI142),BI142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BJ142)+BJ142>$O24,$O24-SUM($I142:BJ142),BJ142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BK142)+BK142>$O24,$O24-SUM($I142:BK142),BK142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BL142)+BL142>$O24,$O24-SUM($I142:BL142),BL142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BM142)+BM142>$O24,$O24-SUM($I142:BM142),BM142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BN142)+BN142>$O24,$O24-SUM($I142:BN142),BN142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BO142)+BO142>$O24,$O24-SUM($I142:BO142),BO142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BP142)+BP142>$O24,$O24-SUM($I142:BP142),BP142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BQ142)+BQ142>$O24,$O24-SUM($I142:BQ142),BQ142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BR142)+BR142>$O24,$O24-SUM($I142:BR142),BR142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BS142)+BS142>$O24,$O24-SUM($I142:BS142),BS142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BT142)+BT142>$O24,$O24-SUM($I142:BT142),BT142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BU142)+BU142>$O24,$O24-SUM($I142:BU142),BU142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BV142)+BV142>$O24,$O24-SUM($I142:BV142),BV142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BW142)+BW142>$O24,$O24-SUM($I142:BW142),BW142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BX142)+BX142>$O24,$O24-SUM($I142:BX142),BX142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BY142)+BY142>$O24,$O24-SUM($I142:BY142),BY142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:BZ142)+BZ142>$O24,$O24-SUM($I142:BZ142),BZ142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CA142)+CA142>$O24,$O24-SUM($I142:CA142),CA142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CB142)+CB142>$O24,$O24-SUM($I142:CB142),CB142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CC142)+CC142>$O24,$O24-SUM($I142:CC142),CC142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CD142)+CD142>$O24,$O24-SUM($I142:CD142),CD142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CE142)+CE142>$O24,$O24-SUM($I142:CE142),CE142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CF142)+CF142>$O24,$O24-SUM($I142:CF142),CF142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CG142)+CG142>$O24,$O24-SUM($I142:CG142),CG142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CH142)+CH142>$O24,$O24-SUM($I142:CH142),CH142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CI142)+CI142>$O24,$O24-SUM($I142:CI142),CI142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CJ142)+CJ142>$O24,$O24-SUM($I142:CJ142),CJ142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CK142)+CK142>$O24,$O24-SUM($I142:CK142),CK142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CL142)+CL142>$O24,$O24-SUM($I142:CL142),CL142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CM142)+CM142>$O24,$O24-SUM($I142:CM142),CM142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CN142)+CN142>$O24,$O24-SUM($I142:CN142),CN142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CO142)+CO142>$O24,$O24-SUM($I142:CO142),CO142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CP142)+CP142>$O24,$O24-SUM($I142:CP142),CP142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CQ142)+CQ142>$O24,$O24-SUM($I142:CQ142),CQ142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CR142)+CR142>$O24,$O24-SUM($I142:CR142),CR142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CS142)+CS142>$O24,$O24-SUM($I142:CS142),CS142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CT142)+CT142>$O24,$O24-SUM($I142:CT142),CT142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CU142)+CU142>$O24,$O24-SUM($I142:CU142),CU142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CV142)+CV142>$O24,$O24-SUM($I142:CV142),CV142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CW142)+CW142>$O24,$O24-SUM($I142:CW142),CW142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CX142)+CX142>$O24,$O24-SUM($I142:CX142),CX142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CY142)+CY142>$O24,$O24-SUM($I142:CY142),CY142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:CZ142)+CZ142>$O24,$O24-SUM($I142:CZ142),CZ142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:DA142)+DA142>$O24,$O24-SUM($I142:DA142),DA142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:DB142)+DB142>$O24,$O24-SUM($I142:DB142),DB142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:DC142)+DC142>$O24,$O24-SUM($I142:DC142),DC142)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I142:DD142)+DD142>$O24,$O24-SUM($I142:DD142),DD142)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,null,null,null,null,null,null,{"$f":"O$25/$F143","v":0},{"$f":"IF(SUM($I143:P143)+P143>$O25,$O25-SUM($I143:P143),P143)","v":0},{"$f":"IF(SUM($I143:Q143)+Q143>$O25,$O25-SUM($I143:Q143),Q143)","v":0},{"$f":"IF(SUM($I143:R143)+R143>$O25,$O25-SUM($I143:R143),R143)","v":0},{"$f":"IF(SUM($I143:S143)+S143>$O25,$O25-SUM($I143:S143),S143)","v":0},{"$f":"IF(SUM($I143:T143)+T143>$O25,$O25-SUM($I143:T143),T143)","v":0},{"$f":"IF(SUM($I143:U143)+U143>$O25,$O25-SUM($I143:U143),U143)","v":0},{"$f":"IF(SUM($I143:V143)+V143>$O25,$O25-SUM($I143:V143),V143)","v":0},{"$f":"IF(SUM($I143:W143)+W143>$O25,$O25-SUM($I143:W143),W143)","v":0},{"$f":"IF(SUM($I143:X143)+X143>$O25,$O25-SUM($I143:X143),X143)","v":0},{"$f":"IF(SUM($I143:Y143)+Y143>$O25,$O25-SUM($I143:Y143),Y143)","v":0},{"$f":"IF(SUM($I143:Z143)+Z143>$O25,$O25-SUM($I143:Z143),Z143)","v":0},{"$f":"IF(SUM($I143:AA143)+AA143>$O25,$O25-SUM($I143:AA143),AA143)","v":0},{"$f":"IF(SUM($I143:AB143)+AB143>$O25,$O25-SUM($I143:AB143),AB143)","v":0},{"$f":"IF(SUM($I143:AC143)+AC143>$O25,$O25-SUM($I143:AC143),AC143)","v":0},{"$f":"IF(SUM($I143:AD143)+AD143>$O25,$O25-SUM($I143:AD143),AD143)","v":0},{"$f":"IF(SUM($I143:AE143)+AE143>$O25,$O25-SUM($I143:AE143),AE143)","v":0},{"$f":"IF(SUM($I143:AF143)+AF143>$O25,$O25-SUM($I143:AF143),AF143)","v":0},{"$f":"IF(SUM($I143:AG143)+AG143>$O25,$O25-SUM($I143:AG143),AG143)","v":0},{"$f":"IF(SUM($I143:AH143)+AH143>$O25,$O25-SUM($I143:AH143),AH143)","v":0},{"$f":"IF(SUM($I143:AI143)+AI143>$O25,$O25-SUM($I143:AI143),AI143)","v":0},{"$f":"IF(SUM($I143:AJ143)+AJ143>$O25,$O25-SUM($I143:AJ143),AJ143)","v":0},{"$f":"IF(SUM($I143:AK143)+AK143>$O25,$O25-SUM($I143:AK143),AK143)","v":0},{"$f":"IF(SUM($I143:AL143)+AL143>$O25,$O25-SUM($I143:AL143),AL143)","v":0},{"$f":"IF(SUM($I143:AM143)+AM143>$O25,$O25-SUM($I143:AM143),AM143)","v":0},{"$f":"IF(SUM($I143:AN143)+AN143>$O25,$O25-SUM($I143:AN143),AN143)","v":0},{"$f":"IF(SUM($I143:AO143)+AO143>$O25,$O25-SUM($I143:AO143),AO143)","v":0},{"$f":"IF(SUM($I143:AP143)+AP143>$O25,$O25-SUM($I143:AP143),AP143)","v":0},{"$f":"IF(SUM($I143:AQ143)+AQ143>$O25,$O25-SUM($I143:AQ143),AQ143)","v":0},{"$f":"IF(SUM($I143:AR143)+AR143>$O25,$O25-SUM($I143:AR143),AR143)","v":0},{"$f":"IF(SUM($I143:AS143)+AS143>$O25,$O25-SUM($I143:AS143),AS143)","v":0},{"$f":"IF(SUM($I143:AT143)+AT143>$O25,$O25-SUM($I143:AT143),AT143)","v":0},{"$f":"IF(SUM($I143:AU143)+AU143>$O25,$O25-SUM($I143:AU143),AU143)","v":0},{"$f":"IF(SUM($I143:AV143)+AV143>$O25,$O25-SUM($I143:AV143),AV143)","v":0},{"$f":"IF(SUM($I143:AW143)+AW143>$O25,$O25-SUM($I143:AW143),AW143)","v":0},{"$f":"IF(SUM($I143:AX143)+AX143>$O25,$O25-SUM($I143:AX143),AX143)","v":0},{"$f":"IF(SUM($I143:AY143)+AY143>$O25,$O25-SUM($I143:AY143),AY143)","v":0},{"$f":"IF(SUM($I143:AZ143)+AZ143>$O25,$O25-SUM($I143:AZ143),AZ143)","v":0},{"$f":"IF(SUM($I143:BA143)+BA143>$O25,$O25-SUM($I143:BA143),BA143)","v":0},{"$f":"IF(SUM($I143:BB143)+BB143>$O25,$O25-SUM($I143:BB143),BB143)","v":0},{"$f":"IF(SUM($I143:BC143)+BC143>$O25,$O25-SUM($I143:BC143),BC143)","v":0},{"$f":"IF(SUM($I143:BD143)+BD143>$O25,$O25-SUM($I143:BD143),BD143)","v":0},{"$f":"IF(SUM($I143:BE143)+BE143>$O25,$O25-SUM($I143:BE143),BE143)","v":0},{"$f":"IF(SUM($I143:BF143)+BF143>$O25,$O25-SUM($I143:BF143),BF143)","v":0},{"$f":"IF(SUM($I143:BG143)+BG143>$O25,$O25-SUM($I143:BG143),BG143)","v":0},{"$f":"IF(SUM($I143:BH143)+BH143>$O25,$O25-SUM($I143:BH143),BH143)","v":0},{"$f":"IF(SUM($I143:BI143)+BI143>$O25,$O25-SUM($I143:BI143),BI143)","v":0},{"$f":"IF(SUM($I143:BJ143)+BJ143>$O25,$O25-SUM($I143:BJ143),BJ143)","v":0},{"$f":"IF(SUM($I143:BK143)+BK143>$O25,$O25-SUM($I143:BK143),BK143)","v":0},{"$f":"IF(SUM($I143:BL143)+BL143>$O25,$O25-SUM($I143:BL143),BL143)","v":0},{"$f":"IF(SUM($I143:BM143)+BM143>$O25,$O25-SUM($I143:BM143),BM143)","v":0},{"$f":"IF(SUM($I143:BN143)+BN143>$O25,$O25-SUM($I143:BN143),BN143)","v":0},{"$f":"IF(SUM($I143:BO143)+BO143>$O25,$O25-SUM($I143:BO143),BO143)","v":0},{"$f":"IF(SUM($I143:BP143)+BP143>$O25,$O25-SUM($I143:BP143),BP143)","v":0},{"$f":"IF(SUM($I143:BQ143)+BQ143>$O25,$O25-SUM($I143:BQ143),BQ143)","v":0},{"$f":"IF(SUM($I143:BR143)+BR143>$O25,$O25-SUM($I143:BR143),BR143)","v":0},{"$f":"IF(SUM($I143:BS143)+BS143>$O25,$O25-SUM($I143:BS143),BS143)","v":0},{"$f":"IF(SUM($I143:BT143)+BT143>$O25,$O25-SUM($I143:BT143),BT143)","v":0},{"$f":"IF(SUM($I143:BU143)+BU143>$O25,$O25-SUM($I143:BU143),BU143)","v":0},{"$f":"IF(SUM($I143:BV143)+BV143>$O25,$O25-SUM($I143:BV143),BV143)","v":0},{"$f":"IF(SUM($I143:BW143)+BW143>$O25,$O25-SUM($I143:BW143),BW143)","v":0},{"$f":"IF(SUM($I143:BX143)+BX143>$O25,$O25-SUM($I143:BX143),BX143)","v":0},{"$f":"IF(SUM($I143:BY143)+BY143>$O25,$O25-SUM($I143:BY143),BY143)","v":0},{"$f":"IF(SUM($I143:BZ143)+BZ143>$O25,$O25-SUM($I143:BZ143),BZ143)","v":0},{"$f":"IF(SUM($I143:CA143)+CA143>$O25,$O25-SUM($I143:CA143),CA143)","v":0},{"$f":"IF(SUM($I143:CB143)+CB143>$O25,$O25-SUM($I143:CB143),CB143)","v":0},{"$f":"IF(SUM($I143:CC143)+CC143>$O25,$O25-SUM($I143:CC143),CC143)","v":0},{"$f":"IF(SUM($I143:CD143)+CD143>$O25,$O25-SUM($I143:CD143),CD143)","v":0},{"$f":"IF(SUM($I143:CE143)+CE143>$O25,$O25-SUM($I143:CE143),CE143)","v":0},{"$f":"IF(SUM($I143:CF143)+CF143>$O25,$O25-SUM($I143:CF143),CF143)","v":0},{"$f":"IF(SUM($I143:CG143)+CG143>$O25,$O25-SUM($I143:CG143),CG143)","v":0},{"$f":"IF(SUM($I143:CH143)+CH143>$O25,$O25-SUM($I143:CH143),CH143)","v":0},{"$f":"IF(SUM($I143:CI143)+CI143>$O25,$O25-SUM($I143:CI143),CI143)","v":0},{"$f":"IF(SUM($I143:CJ143)+CJ143>$O25,$O25-SUM($I143:CJ143),CJ143)","v":0},{"$f":"IF(SUM($I143:CK143)+CK143>$O25,$O25-SUM($I143:CK143),CK143)","v":0},{"$f":"IF(SUM($I143:CL143)+CL143>$O25,$O25-SUM($I143:CL143),CL143)","v":0},{"$f":"IF(SUM($I143:CM143)+CM143>$O25,$O25-SUM($I143:CM143),CM143)","v":0},{"$f":"IF(SUM($I143:CN143)+CN143>$O25,$O25-SUM($I143:CN143),CN143)","v":0},{"$f":"IF(SUM($I143:CO143)+CO143>$O25,$O25-SUM($I143:CO143),CO143)","v":0},{"$f":"IF(SUM($I143:CP143)+CP143>$O25,$O25-SUM($I143:CP143),CP143)","v":0},{"$f":"IF(SUM($I143:CQ143)+CQ143>$O25,$O25-SUM($I143:CQ143),CQ143)","v":0},{"$f":"IF(SUM($I143:CR143)+CR143>$O25,$O25-SUM($I143:CR143),CR143)","v":0},{"$f":"IF(SUM($I143:CS143)+CS143>$O25,$O25-SUM($I143:CS143),CS143)","v":0},{"$f":"IF(SUM($I143:CT143)+CT143>$O25,$O25-SUM($I143:CT143),CT143)","v":0},{"$f":"IF(SUM($I143:CU143)+CU143>$O25,$O25-SUM($I143:CU143),CU143)","v":0},{"$f":"IF(SUM($I143:CV143)+CV143>$O25,$O25-SUM($I143:CV143),CV143)","v":0},{"$f":"IF(SUM($I143:CW143)+CW143>$O25,$O25-SUM($I143:CW143),CW143)","v":0},{"$f":"IF(SUM($I143:CX143)+CX143>$O25,$O25-SUM($I143:CX143),CX143)","v":0},{"$f":"IF(SUM($I143:CY143)+CY143>$O25,$O25-SUM($I143:CY143),CY143)","v":0},{"$f":"IF(SUM($I143:CZ143)+CZ143>$O25,$O25-SUM($I143:CZ143),CZ143)","v":0},{"$f":"IF(SUM($I143:DA143)+DA143>$O25,$O25-SUM($I143:DA143),DA143)","v":0},{"$f":"IF(SUM($I143:DB143)+DB143>$O25,$O25-SUM($I143:DB143),DB143)","v":0},{"$f":"IF(SUM($I143:DC143)+DC143>$O25,$O25-SUM($I143:DC143),DC143)","v":0},{"$f":"IF(SUM($I143:DD143)+DD143>$O25,$O25-SUM($I143:DD143),DD143)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,null,null,null,null,null,null,{"$f":"O$26/$F144","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:P144)+P144>$O26,$O26-SUM($I144:P144),P144)","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:Q144)+Q144>$O26,$O26-SUM($I144:Q144),Q144)","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:R144)+R144>$O26,$O26-SUM($I144:R144),R144)","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:S144)+S144>$O26,$O26-SUM($I144:S144),S144)","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:T144)+T144>$O26,$O26-SUM($I144:T144),T144)","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:U144)+U144>$O26,$O26-SUM($I144:U144),U144)","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:V144)+V144>$O26,$O26-SUM($I144:V144),V144)","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:W144)+W144>$O26,$O26-SUM($I144:W144),W144)","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:X144)+X144>$O26,$O26-SUM($I144:X144),X144)","v":4.981880310000001E-2},{"$f":"IF(SUM($I144:Y144)+Y144>$O26,$O26-SUM($I144:Y144),Y144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:Z144)+Z144>$O26,$O26-SUM($I144:Z144),Z144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AA144)+AA144>$O26,$O26-SUM($I144:AA144),AA144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AB144)+AB144>$O26,$O26-SUM($I144:AB144),AB144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AC144)+AC144>$O26,$O26-SUM($I144:AC144),AC144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AD144)+AD144>$O26,$O26-SUM($I144:AD144),AD144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AE144)+AE144>$O26,$O26-SUM($I144:AE144),AE144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AF144)+AF144>$O26,$O26-SUM($I144:AF144),AF144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AG144)+AG144>$O26,$O26-SUM($I144:AG144),AG144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AH144)+AH144>$O26,$O26-SUM($I144:AH144),AH144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AI144)+AI144>$O26,$O26-SUM($I144:AI144),AI144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AJ144)+AJ144>$O26,$O26-SUM($I144:AJ144),AJ144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AK144)+AK144>$O26,$O26-SUM($I144:AK144),AK144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AL144)+AL144>$O26,$O26-SUM($I144:AL144),AL144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AM144)+AM144>$O26,$O26-SUM($I144:AM144),AM144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AN144)+AN144>$O26,$O26-SUM($I144:AN144),AN144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AO144)+AO144>$O26,$O26-SUM($I144:AO144),AO144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AP144)+AP144>$O26,$O26-SUM($I144:AP144),AP144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AQ144)+AQ144>$O26,$O26-SUM($I144:AQ144),AQ144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AR144)+AR144>$O26,$O26-SUM($I144:AR144),AR144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AS144)+AS144>$O26,$O26-SUM($I144:AS144),AS144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AT144)+AT144>$O26,$O26-SUM($I144:AT144),AT144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AU144)+AU144>$O26,$O26-SUM($I144:AU144),AU144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AV144)+AV144>$O26,$O26-SUM($I144:AV144),AV144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AW144)+AW144>$O26,$O26-SUM($I144:AW144),AW144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AX144)+AX144>$O26,$O26-SUM($I144:AX144),AX144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AY144)+AY144>$O26,$O26-SUM($I144:AY144),AY144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:AZ144)+AZ144>$O26,$O26-SUM($I144:AZ144),AZ144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BA144)+BA144>$O26,$O26-SUM($I144:BA144),BA144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BB144)+BB144>$O26,$O26-SUM($I144:BB144),BB144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BC144)+BC144>$O26,$O26-SUM($I144:BC144),BC144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BD144)+BD144>$O26,$O26-SUM($I144:BD144),BD144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BE144)+BE144>$O26,$O26-SUM($I144:BE144),BE144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BF144)+BF144>$O26,$O26-SUM($I144:BF144),BF144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BG144)+BG144>$O26,$O26-SUM($I144:BG144),BG144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BH144)+BH144>$O26,$O26-SUM($I144:BH144),BH144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BI144)+BI144>$O26,$O26-SUM($I144:BI144),BI144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BJ144)+BJ144>$O26,$O26-SUM($I144:BJ144),BJ144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BK144)+BK144>$O26,$O26-SUM($I144:BK144),BK144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BL144)+BL144>$O26,$O26-SUM($I144:BL144),BL144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BM144)+BM144>$O26,$O26-SUM($I144:BM144),BM144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BN144)+BN144>$O26,$O26-SUM($I144:BN144),BN144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BO144)+BO144>$O26,$O26-SUM($I144:BO144),BO144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BP144)+BP144>$O26,$O26-SUM($I144:BP144),BP144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BQ144)+BQ144>$O26,$O26-SUM($I144:BQ144),BQ144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BR144)+BR144>$O26,$O26-SUM($I144:BR144),BR144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BS144)+BS144>$O26,$O26-SUM($I144:BS144),BS144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BT144)+BT144>$O26,$O26-SUM($I144:BT144),BT144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BU144)+BU144>$O26,$O26-SUM($I144:BU144),BU144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BV144)+BV144>$O26,$O26-SUM($I144:BV144),BV144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BW144)+BW144>$O26,$O26-SUM($I144:BW144),BW144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BX144)+BX144>$O26,$O26-SUM($I144:BX144),BX144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BY144)+BY144>$O26,$O26-SUM($I144:BY144),BY144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:BZ144)+BZ144>$O26,$O26-SUM($I144:BZ144),BZ144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CA144)+CA144>$O26,$O26-SUM($I144:CA144),CA144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CB144)+CB144>$O26,$O26-SUM($I144:CB144),CB144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CC144)+CC144>$O26,$O26-SUM($I144:CC144),CC144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CD144)+CD144>$O26,$O26-SUM($I144:CD144),CD144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CE144)+CE144>$O26,$O26-SUM($I144:CE144),CE144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CF144)+CF144>$O26,$O26-SUM($I144:CF144),CF144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CG144)+CG144>$O26,$O26-SUM($I144:CG144),CG144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CH144)+CH144>$O26,$O26-SUM($I144:CH144),CH144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CI144)+CI144>$O26,$O26-SUM($I144:CI144),CI144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CJ144)+CJ144>$O26,$O26-SUM($I144:CJ144),CJ144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CK144)+CK144>$O26,$O26-SUM($I144:CK144),CK144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CL144)+CL144>$O26,$O26-SUM($I144:CL144),CL144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CM144)+CM144>$O26,$O26-SUM($I144:CM144),CM144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CN144)+CN144>$O26,$O26-SUM($I144:CN144),CN144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CO144)+CO144>$O26,$O26-SUM($I144:CO144),CO144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CP144)+CP144>$O26,$O26-SUM($I144:CP144),CP144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CQ144)+CQ144>$O26,$O26-SUM($I144:CQ144),CQ144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CR144)+CR144>$O26,$O26-SUM($I144:CR144),CR144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CS144)+CS144>$O26,$O26-SUM($I144:CS144),CS144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CT144)+CT144>$O26,$O26-SUM($I144:CT144),CT144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CU144)+CU144>$O26,$O26-SUM($I144:CU144),CU144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CV144)+CV144>$O26,$O26-SUM($I144:CV144),CV144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CW144)+CW144>$O26,$O26-SUM($I144:CW144),CW144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CX144)+CX144>$O26,$O26-SUM($I144:CX144),CX144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CY144)+CY144>$O26,$O26-SUM($I144:CY144),CY144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:CZ144)+CZ144>$O26,$O26-SUM($I144:CZ144),CZ144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:DA144)+DA144>$O26,$O26-SUM($I144:DA144),DA144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:DB144)+DB144>$O26,$O26-SUM($I144:DB144),DB144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:DC144)+DC144>$O26,$O26-SUM($I144:DC144),DC144)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I144:DD144)+DD144>$O26,$O26-SUM($I144:DD144),DD144)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,null,null,null,null,null,null,{"$f":"O$27/$F145","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:P145)+P145>$O27,$O27-SUM($I145:P145),P145)","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:Q145)+Q145>$O27,$O27-SUM($I145:Q145),Q145)","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:R145)+R145>$O27,$O27-SUM($I145:R145),R145)","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:S145)+S145>$O27,$O27-SUM($I145:S145),S145)","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:T145)+T145>$O27,$O27-SUM($I145:T145),T145)","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:U145)+U145>$O27,$O27-SUM($I145:U145),U145)","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:V145)+V145>$O27,$O27-SUM($I145:V145),V145)","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:W145)+W145>$O27,$O27-SUM($I145:W145),W145)","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:X145)+X145>$O27,$O27-SUM($I145:X145),X145)","v":3.6176689999999996E-3},{"$f":"IF(SUM($I145:Y145)+Y145>$O27,$O27-SUM($I145:Y145),Y145)","v":0},{"$f":"IF(SUM($I145:Z145)+Z145>$O27,$O27-SUM($I145:Z145),Z145)","v":0},{"$f":"IF(SUM($I145:AA145)+AA145>$O27,$O27-SUM($I145:AA145),AA145)","v":0},{"$f":"IF(SUM($I145:AB145)+AB145>$O27,$O27-SUM($I145:AB145),AB145)","v":0},{"$f":"IF(SUM($I145:AC145)+AC145>$O27,$O27-SUM($I145:AC145),AC145)","v":0},{"$f":"IF(SUM($I145:AD145)+AD145>$O27,$O27-SUM($I145:AD145),AD145)","v":0},{"$f":"IF(SUM($I145:AE145)+AE145>$O27,$O27-SUM($I145:AE145),AE145)","v":0},{"$f":"IF(SUM($I145:AF145)+AF145>$O27,$O27-SUM($I145:AF145),AF145)","v":0},{"$f":"IF(SUM($I145:AG145)+AG145>$O27,$O27-SUM($I145:AG145),AG145)","v":0},{"$f":"IF(SUM($I145:AH145)+AH145>$O27,$O27-SUM($I145:AH145),AH145)","v":0},{"$f":"IF(SUM($I145:AI145)+AI145>$O27,$O27-SUM($I145:AI145),AI145)","v":0},{"$f":"IF(SUM($I145:AJ145)+AJ145>$O27,$O27-SUM($I145:AJ145),AJ145)","v":0},{"$f":"IF(SUM($I145:AK145)+AK145>$O27,$O27-SUM($I145:AK145),AK145)","v":0},{"$f":"IF(SUM($I145:AL145)+AL145>$O27,$O27-SUM($I145:AL145),AL145)","v":0},{"$f":"IF(SUM($I145:AM145)+AM145>$O27,$O27-SUM($I145:AM145),AM145)","v":0},{"$f":"IF(SUM($I145:AN145)+AN145>$O27,$O27-SUM($I145:AN145),AN145)","v":0},{"$f":"IF(SUM($I145:AO145)+AO145>$O27,$O27-SUM($I145:AO145),AO145)","v":0},{"$f":"IF(SUM($I145:AP145)+AP145>$O27,$O27-SUM($I145:AP145),AP145)","v":0},{"$f":"IF(SUM($I145:AQ145)+AQ145>$O27,$O27-SUM($I145:AQ145),AQ145)","v":0},{"$f":"IF(SUM($I145:AR145)+AR145>$O27,$O27-SUM($I145:AR145),AR145)","v":0},{"$f":"IF(SUM($I145:AS145)+AS145>$O27,$O27-SUM($I145:AS145),AS145)","v":0},{"$f":"IF(SUM($I145:AT145)+AT145>$O27,$O27-SUM($I145:AT145),AT145)","v":0},{"$f":"IF(SUM($I145:AU145)+AU145>$O27,$O27-SUM($I145:AU145),AU145)","v":0},{"$f":"IF(SUM($I145:AV145)+AV145>$O27,$O27-SUM($I145:AV145),AV145)","v":0},{"$f":"IF(SUM($I145:AW145)+AW145>$O27,$O27-SUM($I145:AW145),AW145)","v":0},{"$f":"IF(SUM($I145:AX145)+AX145>$O27,$O27-SUM($I145:AX145),AX145)","v":0},{"$f":"IF(SUM($I145:AY145)+AY145>$O27,$O27-SUM($I145:AY145),AY145)","v":0},{"$f":"IF(SUM($I145:AZ145)+AZ145>$O27,$O27-SUM($I145:AZ145),AZ145)","v":0},{"$f":"IF(SUM($I145:BA145)+BA145>$O27,$O27-SUM($I145:BA145),BA145)","v":0},{"$f":"IF(SUM($I145:BB145)+BB145>$O27,$O27-SUM($I145:BB145),BB145)","v":0},{"$f":"IF(SUM($I145:BC145)+BC145>$O27,$O27-SUM($I145:BC145),BC145)","v":0},{"$f":"IF(SUM($I145:BD145)+BD145>$O27,$O27-SUM($I145:BD145),BD145)","v":0},{"$f":"IF(SUM($I145:BE145)+BE145>$O27,$O27-SUM($I145:BE145),BE145)","v":0},{"$f":"IF(SUM($I145:BF145)+BF145>$O27,$O27-SUM($I145:BF145),BF145)","v":0},{"$f":"IF(SUM($I145:BG145)+BG145>$O27,$O27-SUM($I145:BG145),BG145)","v":0},{"$f":"IF(SUM($I145:BH145)+BH145>$O27,$O27-SUM($I145:BH145),BH145)","v":0},{"$f":"IF(SUM($I145:BI145)+BI145>$O27,$O27-SUM($I145:BI145),BI145)","v":0},{"$f":"IF(SUM($I145:BJ145)+BJ145>$O27,$O27-SUM($I145:BJ145),BJ145)","v":0},{"$f":"IF(SUM($I145:BK145)+BK145>$O27,$O27-SUM($I145:BK145),BK145)","v":0},{"$f":"IF(SUM($I145:BL145)+BL145>$O27,$O27-SUM($I145:BL145),BL145)","v":0},{"$f":"IF(SUM($I145:BM145)+BM145>$O27,$O27-SUM($I145:BM145),BM145)","v":0},{"$f":"IF(SUM($I145:BN145)+BN145>$O27,$O27-SUM($I145:BN145),BN145)","v":0},{"$f":"IF(SUM($I145:BO145)+BO145>$O27,$O27-SUM($I145:BO145),BO145)","v":0},{"$f":"IF(SUM($I145:BP145)+BP145>$O27,$O27-SUM($I145:BP145),BP145)","v":0},{"$f":"IF(SUM($I145:BQ145)+BQ145>$O27,$O27-SUM($I145:BQ145),BQ145)","v":0},{"$f":"IF(SUM($I145:BR145)+BR145>$O27,$O27-SUM($I145:BR145),BR145)","v":0},{"$f":"IF(SUM($I145:BS145)+BS145>$O27,$O27-SUM($I145:BS145),BS145)","v":0},{"$f":"IF(SUM($I145:BT145)+BT145>$O27,$O27-SUM($I145:BT145),BT145)","v":0},{"$f":"IF(SUM($I145:BU145)+BU145>$O27,$O27-SUM($I145:BU145),BU145)","v":0},{"$f":"IF(SUM($I145:BV145)+BV145>$O27,$O27-SUM($I145:BV145),BV145)","v":0},{"$f":"IF(SUM($I145:BW145)+BW145>$O27,$O27-SUM($I145:BW145),BW145)","v":0},{"$f":"IF(SUM($I145:BX145)+BX145>$O27,$O27-SUM($I145:BX145),BX145)","v":0},{"$f":"IF(SUM($I145:BY145)+BY145>$O27,$O27-SUM($I145:BY145),BY145)","v":0},{"$f":"IF(SUM($I145:BZ145)+BZ145>$O27,$O27-SUM($I145:BZ145),BZ145)","v":0},{"$f":"IF(SUM($I145:CA145)+CA145>$O27,$O27-SUM($I145:CA145),CA145)","v":0},{"$f":"IF(SUM($I145:CB145)+CB145>$O27,$O27-SUM($I145:CB145),CB145)","v":0},{"$f":"IF(SUM($I145:CC145)+CC145>$O27,$O27-SUM($I145:CC145),CC145)","v":0},{"$f":"IF(SUM($I145:CD145)+CD145>$O27,$O27-SUM($I145:CD145),CD145)","v":0},{"$f":"IF(SUM($I145:CE145)+CE145>$O27,$O27-SUM($I145:CE145),CE145)","v":0},{"$f":"IF(SUM($I145:CF145)+CF145>$O27,$O27-SUM($I145:CF145),CF145)","v":0},{"$f":"IF(SUM($I145:CG145)+CG145>$O27,$O27-SUM($I145:CG145),CG145)","v":0},{"$f":"IF(SUM($I145:CH145)+CH145>$O27,$O27-SUM($I145:CH145),CH145)","v":0},{"$f":"IF(SUM($I145:CI145)+CI145>$O27,$O27-SUM($I145:CI145),CI145)","v":0},{"$f":"IF(SUM($I145:CJ145)+CJ145>$O27,$O27-SUM($I145:CJ145),CJ145)","v":0},{"$f":"IF(SUM($I145:CK145)+CK145>$O27,$O27-SUM($I145:CK145),CK145)","v":0},{"$f":"IF(SUM($I145:CL145)+CL145>$O27,$O27-SUM($I145:CL145),CL145)","v":0},{"$f":"IF(SUM($I145:CM145)+CM145>$O27,$O27-SUM($I145:CM145),CM145)","v":0},{"$f":"IF(SUM($I145:CN145)+CN145>$O27,$O27-SUM($I145:CN145),CN145)","v":0},{"$f":"IF(SUM($I145:CO145)+CO145>$O27,$O27-SUM($I145:CO145),CO145)","v":0},{"$f":"IF(SUM($I145:CP145)+CP145>$O27,$O27-SUM($I145:CP145),CP145)","v":0},{"$f":"IF(SUM($I145:CQ145)+CQ145>$O27,$O27-SUM($I145:CQ145),CQ145)","v":0},{"$f":"IF(SUM($I145:CR145)+CR145>$O27,$O27-SUM($I145:CR145),CR145)","v":0},{"$f":"IF(SUM($I145:CS145)+CS145>$O27,$O27-SUM($I145:CS145),CS145)","v":0},{"$f":"IF(SUM($I145:CT145)+CT145>$O27,$O27-SUM($I145:CT145),CT145)","v":0},{"$f":"IF(SUM($I145:CU145)+CU145>$O27,$O27-SUM($I145:CU145),CU145)","v":0},{"$f":"IF(SUM($I145:CV145)+CV145>$O27,$O27-SUM($I145:CV145),CV145)","v":0},{"$f":"IF(SUM($I145:CW145)+CW145>$O27,$O27-SUM($I145:CW145),CW145)","v":0},{"$f":"IF(SUM($I145:CX145)+CX145>$O27,$O27-SUM($I145:CX145),CX145)","v":0},{"$f":"IF(SUM($I145:CY145)+CY145>$O27,$O27-SUM($I145:CY145),CY145)","v":0},{"$f":"IF(SUM($I145:CZ145)+CZ145>$O27,$O27-SUM($I145:CZ145),CZ145)","v":0},{"$f":"IF(SUM($I145:DA145)+DA145>$O27,$O27-SUM($I145:DA145),DA145)","v":0},{"$f":"IF(SUM($I145:DB145)+DB145>$O27,$O27-SUM($I145:DB145),DB145)","v":0},{"$f":"IF(SUM($I145:DC145)+DC145>$O27,$O27-SUM($I145:DC145),DC145)","v":0},{"$f":"IF(SUM($I145:DD145)+DD145>$O27,$O27-SUM($I145:DD145),DD145)","v":0}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,null,null,null,null,null,null,{"$f":"O$28/$F146","v":0},{"$f":"IF(SUM($I146:P146)+P146>$O28,$O28-SUM($I146:P146),P146)","v":0},{"$f":"IF(SUM($I146:Q146)+Q146>$O28,$O28-SUM($I146:Q146),Q146)","v":0},{"$f":"IF(SUM($I146:R146)+R146>$O28,$O28-SUM($I146:R146),R146)","v":0},{"$f":"IF(SUM($I146:S146)+S146>$O28,$O28-SUM($I146:S146),S146)","v":0},{"$f":"IF(SUM($I146:T146)+T146>$O28,$O28-SUM($I146:T146),T146)","v":0},{"$f":"IF(SUM($I146:U146)+U146>$O28,$O28-SUM($I146:U146),U146)","v":0},{"$f":"IF(SUM($I146:V146)+V146>$O28,$O28-SUM($I146:V146),V146)","v":0},{"$f":"IF(SUM($I146:W146)+W146>$O28,$O28-SUM($I146:W146),W146)","v":0},{"$f":"IF(SUM($I146:X146)+X146>$O28,$O28-SUM($I146:X146),X146)","v":0},{"$f":"IF(SUM($I146:Y146)+Y146>$O28,$O28-SUM($I146:Y146),Y146)","v":0},{"$f":"IF(SUM($I146:Z146)+Z146>$O28,$O28-SUM($I146:Z146),Z146)","v":0},{"$f":"IF(SUM($I146:AA146)+AA146>$O28,$O28-SUM($I146:AA146),AA146)","v":0},{"$f":"IF(SUM($I146:AB146)+AB146>$O28,$O28-SUM($I146:AB146),AB146)","v":0},{"$f":"IF(SUM($I146:AC146)+AC146>$O28,$O28-SUM($I146:AC146),AC146)","v":0},{"$f":"IF(SUM($I146:AD146)+AD146>$O28,$O28-SUM($I146:AD146),AD146)","v":0},{"$f":"IF(SUM($I146:AE146)+AE146>$O28,$O28-SUM($I146:AE146),AE146)","v":0},{"$f":"IF(SUM($I146:AF146)+AF146>$O28,$O28-SUM($I146:AF146),AF146)","v":0},{"$f":"IF(SUM($I146:AG146)+AG146>$O28,$O28-SUM($I146:AG146),AG146)","v":0},{"$f":"IF(SUM($I146:AH146)+AH146>$O28,$O28-SUM($I146:AH146),AH146)","v":0},{"$f":"IF(SUM($I146:AI146)+AI146>$O28,$O28-SUM($I146:AI146),AI146)","v":0},{"$f":"IF(SUM($I146:AJ146)+AJ146>$O28,$O28-SUM($I146:AJ146),AJ146)","v":0},{"$f":"IF(SUM($I146:AK146)+AK146>$O28,$O28-SUM($I146:AK146),AK146)","v":0},{"$f":"IF(SUM($I146:AL146)+AL146>$O28,$O28-SUM($I146:AL146),AL146)","v":0},{"$f":"IF(SUM($I146:AM146)+AM146>$O28,$O28-SUM($I146:AM146),AM146)","v":0},{"$f":"IF(SUM($I146:AN146)+AN146>$O28,$O28-SUM($I146:AN146),AN146)","v":0},{"$f":"IF(SUM($I146:AO146)+AO146>$O28,$O28-SUM($I146:AO146),AO146)","v":0},{"$f":"IF(SUM($I146:AP146)+AP146>$O28,$O28-SUM($I146:AP146),AP146)","v":0},{"$f":"IF(SUM($I146:AQ146)+AQ146>$O28,$O28-SUM($I146:AQ146),AQ146)","v":0},{"$f":"IF(SUM($I146:AR146)+AR146>$O28,$O28-SUM($I146:AR146),AR146)","v":0},{"$f":"IF(SUM($I146:AS146)+AS146>$O28,$O28-SUM($I146:AS146),AS146)","v":0},{"$f":"IF(SUM($I146:AT146)+AT146>$O28,$O28-SUM($I146:AT146),AT146)","v":0},{"$f":"IF(SUM($I146:AU146)+AU146>$O28,$O28-SUM($I146:AU146),AU146)","v":0},{"$f":"IF(SUM($I146:AV146)+AV146>$O28,$O28-SUM($I146:AV146),AV146)","v":0},{"$f":"IF(SUM($I146:AW146)+AW146>$O28,$O28-SUM($I146:AW146),AW146)","v":0},{"$f":"IF(SUM($I146:AX146)+AX146>$O28,$O28-SUM($I146:AX146),AX146)","v":0},{"$f":"IF(SUM($I146:AY146)+AY146>$O28,$O28-SUM($I146:AY146),AY146)","v":0},{"$f":"IF(SUM($I146:AZ146)+AZ146>$O28,$O28-SUM($I146:AZ146),AZ146)","v":0},{"$f":"IF(SUM($I146:BA146)+BA146>$O28,$O28-SUM($I146:BA146),BA146)","v":0},{"$f":"IF(SUM($I146:BB146)+BB146>$O28,$O28-SUM($I146:BB146),BB146)","v":0},{"$f":"IF(SUM($I146:BC146)+BC146>$O28,$O28-SUM($I146:BC146),BC146)","v":0},{"$f":"IF(SUM($I146:BD146)+BD146>$O28,$O28-SUM($I146:BD146),BD146)","v":0},{"$f":"IF(SUM($I146:BE146)+BE146>$O28,$O28-SUM($I146:BE146),BE146)","v":0},{"$f":"IF(SUM($I146:BF146)+BF146>$O28,$O28-SUM($I146:BF146),BF146)","v":0},{"$f":"IF(SUM($I146:BG146)+BG146>$O28,$O28-SUM($I146:BG146),BG146)","v":0},{"$f":"IF(SUM($I146:BH146)+BH146>$O28,$O28-SUM($I146:BH146),BH146)","v":0},{"$f":"IF(SUM($I146:BI146)+BI146>$O28,$O28-SUM($I146:BI146),BI146)","v":0},{"$f":"IF(SUM($I146:BJ146)+BJ146>$O28,$O28-SUM($I146:BJ146),BJ146)","v":0},{"$f":"IF(SUM($I146:BK146)+BK146>$O28,$O28-SUM($I146:BK146),BK146)","v":0},{"$f":"IF(SUM($I146:BL146)+BL146>$O28,$O28-SUM($I146:BL146),BL146)","v":0},{"$f":"IF(SUM($I146:BM146)+BM146>$O28,$O28-SUM($I146:BM146),BM146)","v":0},{"$f":"IF(SUM($I146:BN146)+BN146>$O28,$O28-SUM($I146:BN146),BN146)","v":0},{"$f":"IF(SUM($I146:BO146)+BO146>$O28,$O28-SUM($I146:BO146),BO146)","v":0},{"$f":"IF(SUM($I146:BP146)+BP146>$O28,$O28-SUM($I146:BP146),BP146)","v":0},{"$f":"IF(SUM($I146:BQ146)+BQ146>$O28,$O28-SUM($I146:BQ146),BQ146)","v":0},{"$f":"IF(SUM($I146:BR146)+BR146>$O28,$O28-SUM($I146:BR146),BR146)","v":0},{"$f":"IF(SUM($I146:BS146)+BS146>$O28,$O28-SUM($I146:BS146),BS146)","v":0},{"$f":"IF(SUM($I146:BT146)+BT146>$O28,$O28-SUM($I146:BT146),BT146)","v":0},{"$f":"IF(SUM($I146:BU146)+BU146>$O28,$O28-SUM($I146:BU146),BU146)","v":0},{"$f":"IF(SUM($I146:BV146)+BV146>$O28,$O28-SUM($I146:BV146),BV146)","v":0},{"$f":"IF(SUM($I146:BW146)+BW146>$O28,$O28-SUM($I146:BW146),BW146)","v":0},{"$f":"IF(SUM($I146:BX146)+BX146>$O28,$O28-SUM($I146:BX146),BX146)","v":0},{"$f":"IF(SUM($I146:BY146)+BY146>$O28,$O28-SUM($I146:BY146),BY146)","v":0},{"$f":"IF(SUM($I146:BZ146)+BZ146>$O28,$O28-SUM($I146:BZ146),BZ146)","v":0},{"$f":"IF(SUM($I146:CA146)+CA146>$O28,$O28-SUM($I146:CA146),CA146)","v":0},{"$f":"IF(SUM($I146:CB146)+CB146>$O28,$O28-SUM($I146:CB146),CB146)","v":0},{"$f":"IF(SUM($I146:CC146)+CC146>$O28,$O28-SUM($I146:CC146),CC146)","v":0},{"$f":"IF(SUM($I146:CD146)+CD146>$O28,$O28-SUM($I146:CD146),CD146)","v":0},{"$f":"IF(SUM($I146:CE146)+CE146>$O28,$O28-SUM($I146:CE146),CE146)","v":0},{"$f":"IF(SUM($I146:CF146)+CF146>$O28,$O28-SUM($I146:CF146),CF146)","v":0},{"$f":"IF(SUM($I146:CG146)+CG146>$O28,$O28-SUM($I146:CG146),CG146)","v":0},{"$f":"IF(SUM($I146:CH146)+CH146>$O28,$O28-SUM($I146:CH146),CH146)","v":0},{"$f":"IF(SUM($I146:CI146)+CI146>$O28,$O28-SUM($I146:CI146),CI146)","v":0},{"$f":"IF(SUM($I146:CJ146)+CJ146>$O28,$O28-SUM($I146:CJ146),CJ146)","v":0},{"$f":"IF(SUM($I146:CK146)+CK146>$O28,$O28-SUM($I146:CK146),CK146)","v":0},{"$f":"IF(SUM($I146:CL146)+CL146>$O28,$O28-SUM($I146:CL146),CL146)","v":0},{"$f":"IF(SUM($I146:CM146)+CM146>$O28,$O28-SUM($I146:CM146),CM146)","v":0},{"$f":"IF(SUM($I146:CN146)+CN146>$O28,$O28-SUM($I146:CN146),CN146)","v":0},{"$f":"IF(SUM($I146:CO146)+CO146>$O28,$O28-SUM($I146:CO146),CO146)","v":0},{"$f":"IF(SUM($I146:CP146)+CP146>$O28,$O28-SUM($I146:CP146),CP146)","v":0},{"$f":"IF(SUM($I146:CQ146)+CQ146>$O28,$O28-SUM($I146:CQ146),CQ146)","v":0},{"$f":"IF(SUM($I146:CR146)+CR146>$O28,$O28-SUM($I146:CR146),CR146)","v":0},{"$f":"IF(SUM($I146:CS146)+CS146>$O28,$O28-SUM($I146:CS146),CS146)","v":0},{"$f":"IF(SUM($I146:CT146)+CT146>$O28,$O28-SUM($I146:CT146),CT146)","v":0},{"$f":"IF(SUM($I146:CU146)+CU146>$O28,$O28-SUM($I146:CU146),CU146)","v":0},{"$f":"IF(SUM($I146:CV146)+CV146>$O28,$O28-SUM($I146:CV146),CV146)","v":0},{"$f":"IF(SUM($I146:CW146)+CW146>$O28,$O28-SUM($I146:CW146),CW146)","v":0},{"$f":"IF(SUM($I146:CX146)+CX146>$O28,$O28-SUM($I146:CX146),CX146)","v":0},{"$f":"IF(SUM($I146:CY146)+CY146>$O28,$O28-SUM($I146:CY146),CY146)","v":0},{"$f":"IF(SUM($I146:CZ146)+CZ146>$O28,$O28-SUM($I146:CZ146),CZ146)","v":0},{"$f":"IF(SUM($I146:DA146)+DA146>$O28,$O28-SUM($I146:DA146),DA146)","v":0},{"$f":"IF(SUM($I146:DB146)+DB146>$O28,$O28-SUM($I146:DB146),DB146)","v":0},{"$f":"IF(SUM($I146:DC146)+DC146>$O28,$O28-SUM($I146:DC146),DC146)","v":0},{"$f":"IF(SUM($I146:DD146)+DD146>$O28,$O28-SUM($I146:DD146),DD146)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,null,null,null,null,null,null,{"$f":"O$29/$F147","v":1.0504639881791549E-2},{"$f":"IF(SUM($I147:P147)+P147>$O29,$O29-SUM($I147:P147),P147)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I147:Q147)+Q147>$O29,$O29-SUM($I147:Q147),Q147)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I147:R147)+R147>$O29,$O29-SUM($I147:R147),R147)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I147:S147)+S147>$O29,$O29-SUM($I147:S147),S147)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I147:T147)+T147>$O29,$O29-SUM($I147:T147),T147)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I147:U147)+U147>$O29,$O29-SUM($I147:U147),U147)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I147:V147)+V147>$O29,$O29-SUM($I147:V147),V147)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I147:W147)+W147>$O29,$O29-SUM($I147:W147),W147)","v":1.0504639881791549E-2},{"$f":"IF(SUM($I147:X147)+X147>$O29,$O29-SUM($I147:X147),X147)","v":1.0504639881791539E-2},{"$f":"IF(SUM($I147:Y147)+Y147>$O29,$O29-SUM($I147:Y147),Y147)","v":0},{"$f":"IF(SUM($I147:Z147)+Z147>$O29,$O29-SUM($I147:Z147),Z147)","v":0},{"$f":"IF(SUM($I147:AA147)+AA147>$O29,$O29-SUM($I147:AA147),AA147)","v":0},{"$f":"IF(SUM($I147:AB147)+AB147>$O29,$O29-SUM($I147:AB147),AB147)","v":0},{"$f":"IF(SUM($I147:AC147)+AC147>$O29,$O29-SUM($I147:AC147),AC147)","v":0},{"$f":"IF(SUM($I147:AD147)+AD147>$O29,$O29-SUM($I147:AD147),AD147)","v":0},{"$f":"IF(SUM($I147:AE147)+AE147>$O29,$O29-SUM($I147:AE147),AE147)","v":0},{"$f":"IF(SUM($I147:AF147)+AF147>$O29,$O29-SUM($I147:AF147),AF147)","v":0},{"$f":"IF(SUM($I147:AG147)+AG147>$O29,$O29-SUM($I147:AG147),AG147)","v":0},{"$f":"IF(SUM($I147:AH147)+AH147>$O29,$O29-SUM($I147:AH147),AH147)","v":0},{"$f":"IF(SUM($I147:AI147)+AI147>$O29,$O29-SUM($I147:AI147),AI147)","v":0},{"$f":"IF(SUM($I147:AJ147)+AJ147>$O29,$O29-SUM($I147:AJ147),AJ147)","v":0},{"$f":"IF(SUM($I147:AK147)+AK147>$O29,$O29-SUM($I147:AK147),AK147)","v":0},{"$f":"IF(SUM($I147:AL147)+AL147>$O29,$O29-SUM($I147:AL147),AL147)","v":0},{"$f":"IF(SUM($I147:AM147)+AM147>$O29,$O29-SUM($I147:AM147),AM147)","v":0},{"$f":"IF(SUM($I147:AN147)+AN147>$O29,$O29-SUM($I147:AN147),AN147)","v":0},{"$f":"IF(SUM($I147:AO147)+AO147>$O29,$O29-SUM($I147:AO147),AO147)","v":0},{"$f":"IF(SUM($I147:AP147)+AP147>$O29,$O29-SUM($I147:AP147),AP147)","v":0},{"$f":"IF(SUM($I147:AQ147)+AQ147>$O29,$O29-SUM($I147:AQ147),AQ147)","v":0},{"$f":"IF(SUM($I147:AR147)+AR147>$O29,$O29-SUM($I147:AR147),AR147)","v":0},{"$f":"IF(SUM($I147:AS147)+AS147>$O29,$O29-SUM($I147:AS147),AS147)","v":0},{"$f":"IF(SUM($I147:AT147)+AT147>$O29,$O29-SUM($I147:AT147),AT147)","v":0},{"$f":"IF(SUM($I147:AU147)+AU147>$O29,$O29-SUM($I147:AU147),AU147)","v":0},{"$f":"IF(SUM($I147:AV147)+AV147>$O29,$O29-SUM($I147:AV147),AV147)","v":0},{"$f":"IF(SUM($I147:AW147)+AW147>$O29,$O29-SUM($I147:AW147),AW147)","v":0},{"$f":"IF(SUM($I147:AX147)+AX147>$O29,$O29-SUM($I147:AX147),AX147)","v":0},{"$f":"IF(SUM($I147:AY147)+AY147>$O29,$O29-SUM($I147:AY147),AY147)","v":0},{"$f":"IF(SUM($I147:AZ147)+AZ147>$O29,$O29-SUM($I147:AZ147),AZ147)","v":0},{"$f":"IF(SUM($I147:BA147)+BA147>$O29,$O29-SUM($I147:BA147),BA147)","v":0},{"$f":"IF(SUM($I147:BB147)+BB147>$O29,$O29-SUM($I147:BB147),BB147)","v":0},{"$f":"IF(SUM($I147:BC147)+BC147>$O29,$O29-SUM($I147:BC147),BC147)","v":0},{"$f":"IF(SUM($I147:BD147)+BD147>$O29,$O29-SUM($I147:BD147),BD147)","v":0},{"$f":"IF(SUM($I147:BE147)+BE147>$O29,$O29-SUM($I147:BE147),BE147)","v":0},{"$f":"IF(SUM($I147:BF147)+BF147>$O29,$O29-SUM($I147:BF147),BF147)","v":0},{"$f":"IF(SUM($I147:BG147)+BG147>$O29,$O29-SUM($I147:BG147),BG147)","v":0},{"$f":"IF(SUM($I147:BH147)+BH147>$O29,$O29-SUM($I147:BH147),BH147)","v":0},{"$f":"IF(SUM($I147:BI147)+BI147>$O29,$O29-SUM($I147:BI147),BI147)","v":0},{"$f":"IF(SUM($I147:BJ147)+BJ147>$O29,$O29-SUM($I147:BJ147),BJ147)","v":0},{"$f":"IF(SUM($I147:BK147)+BK147>$O29,$O29-SUM($I147:BK147),BK147)","v":0},{"$f":"IF(SUM($I147:BL147)+BL147>$O29,$O29-SUM($I147:BL147),BL147)","v":0},{"$f":"IF(SUM($I147:BM147)+BM147>$O29,$O29-SUM($I147:BM147),BM147)","v":0},{"$f":"IF(SUM($I147:BN147)+BN147>$O29,$O29-SUM($I147:BN147),BN147)","v":0},{"$f":"IF(SUM($I147:BO147)+BO147>$O29,$O29-SUM($I147:BO147),BO147)","v":0},{"$f":"IF(SUM($I147:BP147)+BP147>$O29,$O29-SUM($I147:BP147),BP147)","v":0},{"$f":"IF(SUM($I147:BQ147)+BQ147>$O29,$O29-SUM($I147:BQ147),BQ147)","v":0},{"$f":"IF(SUM($I147:BR147)+BR147>$O29,$O29-SUM($I147:BR147),BR147)","v":0},{"$f":"IF(SUM($I147:BS147)+BS147>$O29,$O29-SUM($I147:BS147),BS147)","v":0},{"$f":"IF(SUM($I147:BT147)+BT147>$O29,$O29-SUM($I147:BT147),BT147)","v":0},{"$f":"IF(SUM($I147:BU147)+BU147>$O29,$O29-SUM($I147:BU147),BU147)","v":0},{"$f":"IF(SUM($I147:BV147)+BV147>$O29,$O29-SUM($I147:BV147),BV147)","v":0},{"$f":"IF(SUM($I147:BW147)+BW147>$O29,$O29-SUM($I147:BW147),BW147)","v":0},{"$f":"IF(SUM($I147:BX147)+BX147>$O29,$O29-SUM($I147:BX147),BX147)","v":0},{"$f":"IF(SUM($I147:BY147)+BY147>$O29,$O29-SUM($I147:BY147),BY147)","v":0},{"$f":"IF(SUM($I147:BZ147)+BZ147>$O29,$O29-SUM($I147:BZ147),BZ147)","v":0},{"$f":"IF(SUM($I147:CA147)+CA147>$O29,$O29-SUM($I147:CA147),CA147)","v":0},{"$f":"IF(SUM($I147:CB147)+CB147>$O29,$O29-SUM($I147:CB147),CB147)","v":0},{"$f":"IF(SUM($I147:CC147)+CC147>$O29,$O29-SUM($I147:CC147),CC147)","v":0},{"$f":"IF(SUM($I147:CD147)+CD147>$O29,$O29-SUM($I147:CD147),CD147)","v":0},{"$f":"IF(SUM($I147:CE147)+CE147>$O29,$O29-SUM($I147:CE147),CE147)","v":0},{"$f":"IF(SUM($I147:CF147)+CF147>$O29,$O29-SUM($I147:CF147),CF147)","v":0},{"$f":"IF(SUM($I147:CG147)+CG147>$O29,$O29-SUM($I147:CG147),CG147)","v":0},{"$f":"IF(SUM($I147:CH147)+CH147>$O29,$O29-SUM($I147:CH147),CH147)","v":0},{"$f":"IF(SUM($I147:CI147)+CI147>$O29,$O29-SUM($I147:CI147),CI147)","v":0},{"$f":"IF(SUM($I147:CJ147)+CJ147>$O29,$O29-SUM($I147:CJ147),CJ147)","v":0},{"$f":"IF(SUM($I147:CK147)+CK147>$O29,$O29-SUM($I147:CK147),CK147)","v":0},{"$f":"IF(SUM($I147:CL147)+CL147>$O29,$O29-SUM($I147:CL147),CL147)","v":0},{"$f":"IF(SUM($I147:CM147)+CM147>$O29,$O29-SUM($I147:CM147),CM147)","v":0},{"$f":"IF(SUM($I147:CN147)+CN147>$O29,$O29-SUM($I147:CN147),CN147)","v":0},{"$f":"IF(SUM($I147:CO147)+CO147>$O29,$O29-SUM($I147:CO147),CO147)","v":0},{"$f":"IF(SUM($I147:CP147)+CP147>$O29,$O29-SUM($I147:CP147),CP147)","v":0},{"$f":"IF(SUM($I147:CQ147)+CQ147>$O29,$O29-SUM($I147:CQ147),CQ147)","v":0},{"$f":"IF(SUM($I147:CR147)+CR147>$O29,$O29-SUM($I147:CR147),CR147)","v":0},{"$f":"IF(SUM($I147:CS147)+CS147>$O29,$O29-SUM($I147:CS147),CS147)","v":0},{"$f":"IF(SUM($I147:CT147)+CT147>$O29,$O29-SUM($I147:CT147),CT147)","v":0},{"$f":"IF(SUM($I147:CU147)+CU147>$O29,$O29-SUM($I147:CU147),CU147)","v":0},{"$f":"IF(SUM($I147:CV147)+CV147>$O29,$O29-SUM($I147:CV147),CV147)","v":0},{"$f":"IF(SUM($I147:CW147)+CW147>$O29,$O29-SUM($I147:CW147),CW147)","v":0},{"$f":"IF(SUM($I147:CX147)+CX147>$O29,$O29-SUM($I147:CX147),CX147)","v":0},{"$f":"IF(SUM($I147:CY147)+CY147>$O29,$O29-SUM($I147:CY147),CY147)","v":0},{"$f":"IF(SUM($I147:CZ147)+CZ147>$O29,$O29-SUM($I147:CZ147),CZ147)","v":0},{"$f":"IF(SUM($I147:DA147)+DA147>$O29,$O29-SUM($I147:DA147),DA147)","v":0},{"$f":"IF(SUM($I147:DB147)+DB147>$O29,$O29-SUM($I147:DB147),DB147)","v":0},{"$f":"IF(SUM($I147:DC147)+DC147>$O29,$O29-SUM($I147:DC147),DC147)","v":0},{"$f":"IF(SUM($I147:DD147)+DD147>$O29,$O29-SUM($I147:DD147),DD147)","v":0}]
[]
[null,"Depreciation:  2017 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,{"$f":"P$22/$F151","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:Q151)+Q151>$P22,$P22-SUM($I151:Q151),Q151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:R151)+R151>$P22,$P22-SUM($I151:R151),R151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:S151)+S151>$P22,$P22-SUM($I151:S151),S151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:T151)+T151>$P22,$P22-SUM($I151:T151),T151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:U151)+U151>$P22,$P22-SUM($I151:U151),U151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:V151)+V151>$P22,$P22-SUM($I151:V151),V151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:W151)+W151>$P22,$P22-SUM($I151:W151),W151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:X151)+X151>$P22,$P22-SUM($I151:X151),X151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:Y151)+Y151>$P22,$P22-SUM($I151:Y151),Y151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:Z151)+Z151>$P22,$P22-SUM($I151:Z151),Z151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AA151)+AA151>$P22,$P22-SUM($I151:AA151),AA151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AB151)+AB151>$P22,$P22-SUM($I151:AB151),AB151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AC151)+AC151>$P22,$P22-SUM($I151:AC151),AC151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AD151)+AD151>$P22,$P22-SUM($I151:AD151),AD151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AE151)+AE151>$P22,$P22-SUM($I151:AE151),AE151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AF151)+AF151>$P22,$P22-SUM($I151:AF151),AF151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AG151)+AG151>$P22,$P22-SUM($I151:AG151),AG151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AH151)+AH151>$P22,$P22-SUM($I151:AH151),AH151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AI151)+AI151>$P22,$P22-SUM($I151:AI151),AI151)","v":1.5625996100000001E-2},{"$f":"IF(SUM($I151:AJ151)+AJ151>$P22,$P22-SUM($I151:AJ151),AJ151)","v":0},{"$f":"IF(SUM($I151:AK151)+AK151>$P22,$P22-SUM($I151:AK151),AK151)","v":0},{"$f":"IF(SUM($I151:AL151)+AL151>$P22,$P22-SUM($I151:AL151),AL151)","v":0},{"$f":"IF(SUM($I151:AM151)+AM151>$P22,$P22-SUM($I151:AM151),AM151)","v":0},{"$f":"IF(SUM($I151:AN151)+AN151>$P22,$P22-SUM($I151:AN151),AN151)","v":0},{"$f":"IF(SUM($I151:AO151)+AO151>$P22,$P22-SUM($I151:AO151),AO151)","v":0},{"$f":"IF(SUM($I151:AP151)+AP151>$P22,$P22-SUM($I151:AP151),AP151)","v":0},{"$f":"IF(SUM($I151:AQ151)+AQ151>$P22,$P22-SUM($I151:AQ151),AQ151)","v":0},{"$f":"IF(SUM($I151:AR151)+AR151>$P22,$P22-SUM($I151:AR151),AR151)","v":0},{"$f":"IF(SUM($I151:AS151)+AS151>$P22,$P22-SUM($I151:AS151),AS151)","v":0},{"$f":"IF(SUM($I151:AT151)+AT151>$P22,$P22-SUM($I151:AT151),AT151)","v":0},{"$f":"IF(SUM($I151:AU151)+AU151>$P22,$P22-SUM($I151:AU151),AU151)","v":0},{"$f":"IF(SUM($I151:AV151)+AV151>$P22,$P22-SUM($I151:AV151),AV151)","v":0},{"$f":"IF(SUM($I151:AW151)+AW151>$P22,$P22-SUM($I151:AW151),AW151)","v":0},{"$f":"IF(SUM($I151:AX151)+AX151>$P22,$P22-SUM($I151:AX151),AX151)","v":0},{"$f":"IF(SUM($I151:AY151)+AY151>$P22,$P22-SUM($I151:AY151),AY151)","v":0},{"$f":"IF(SUM($I151:AZ151)+AZ151>$P22,$P22-SUM($I151:AZ151),AZ151)","v":0},{"$f":"IF(SUM($I151:BA151)+BA151>$P22,$P22-SUM($I151:BA151),BA151)","v":0},{"$f":"IF(SUM($I151:BB151)+BB151>$P22,$P22-SUM($I151:BB151),BB151)","v":0},{"$f":"IF(SUM($I151:BC151)+BC151>$P22,$P22-SUM($I151:BC151),BC151)","v":0},{"$f":"IF(SUM($I151:BD151)+BD151>$P22,$P22-SUM($I151:BD151),BD151)","v":0},{"$f":"IF(SUM($I151:BE151)+BE151>$P22,$P22-SUM($I151:BE151),BE151)","v":0},{"$f":"IF(SUM($I151:BF151)+BF151>$P22,$P22-SUM($I151:BF151),BF151)","v":0},{"$f":"IF(SUM($I151:BG151)+BG151>$P22,$P22-SUM($I151:BG151),BG151)","v":0},{"$f":"IF(SUM($I151:BH151)+BH151>$P22,$P22-SUM($I151:BH151),BH151)","v":0},{"$f":"IF(SUM($I151:BI151)+BI151>$P22,$P22-SUM($I151:BI151),BI151)","v":0},{"$f":"IF(SUM($I151:BJ151)+BJ151>$P22,$P22-SUM($I151:BJ151),BJ151)","v":0},{"$f":"IF(SUM($I151:BK151)+BK151>$P22,$P22-SUM($I151:BK151),BK151)","v":0},{"$f":"IF(SUM($I151:BL151)+BL151>$P22,$P22-SUM($I151:BL151),BL151)","v":0},{"$f":"IF(SUM($I151:BM151)+BM151>$P22,$P22-SUM($I151:BM151),BM151)","v":0},{"$f":"IF(SUM($I151:BN151)+BN151>$P22,$P22-SUM($I151:BN151),BN151)","v":0},{"$f":"IF(SUM($I151:BO151)+BO151>$P22,$P22-SUM($I151:BO151),BO151)","v":0},{"$f":"IF(SUM($I151:BP151)+BP151>$P22,$P22-SUM($I151:BP151),BP151)","v":0},{"$f":"IF(SUM($I151:BQ151)+BQ151>$P22,$P22-SUM($I151:BQ151),BQ151)","v":0},{"$f":"IF(SUM($I151:BR151)+BR151>$P22,$P22-SUM($I151:BR151),BR151)","v":0},{"$f":"IF(SUM($I151:BS151)+BS151>$P22,$P22-SUM($I151:BS151),BS151)","v":0},{"$f":"IF(SUM($I151:BT151)+BT151>$P22,$P22-SUM($I151:BT151),BT151)","v":0},{"$f":"IF(SUM($I151:BU151)+BU151>$P22,$P22-SUM($I151:BU151),BU151)","v":0},{"$f":"IF(SUM($I151:BV151)+BV151>$P22,$P22-SUM($I151:BV151),BV151)","v":0},{"$f":"IF(SUM($I151:BW151)+BW151>$P22,$P22-SUM($I151:BW151),BW151)","v":0},{"$f":"IF(SUM($I151:BX151)+BX151>$P22,$P22-SUM($I151:BX151),BX151)","v":0},{"$f":"IF(SUM($I151:BY151)+BY151>$P22,$P22-SUM($I151:BY151),BY151)","v":0},{"$f":"IF(SUM($I151:BZ151)+BZ151>$P22,$P22-SUM($I151:BZ151),BZ151)","v":0},{"$f":"IF(SUM($I151:CA151)+CA151>$P22,$P22-SUM($I151:CA151),CA151)","v":0},{"$f":"IF(SUM($I151:CB151)+CB151>$P22,$P22-SUM($I151:CB151),CB151)","v":0},{"$f":"IF(SUM($I151:CC151)+CC151>$P22,$P22-SUM($I151:CC151),CC151)","v":0},{"$f":"IF(SUM($I151:CD151)+CD151>$P22,$P22-SUM($I151:CD151),CD151)","v":0},{"$f":"IF(SUM($I151:CE151)+CE151>$P22,$P22-SUM($I151:CE151),CE151)","v":0},{"$f":"IF(SUM($I151:CF151)+CF151>$P22,$P22-SUM($I151:CF151),CF151)","v":0},{"$f":"IF(SUM($I151:CG151)+CG151>$P22,$P22-SUM($I151:CG151),CG151)","v":0},{"$f":"IF(SUM($I151:CH151)+CH151>$P22,$P22-SUM($I151:CH151),CH151)","v":0},{"$f":"IF(SUM($I151:CI151)+CI151>$P22,$P22-SUM($I151:CI151),CI151)","v":0},{"$f":"IF(SUM($I151:CJ151)+CJ151>$P22,$P22-SUM($I151:CJ151),CJ151)","v":0},{"$f":"IF(SUM($I151:CK151)+CK151>$P22,$P22-SUM($I151:CK151),CK151)","v":0},{"$f":"IF(SUM($I151:CL151)+CL151>$P22,$P22-SUM($I151:CL151),CL151)","v":0},{"$f":"IF(SUM($I151:CM151)+CM151>$P22,$P22-SUM($I151:CM151),CM151)","v":0},{"$f":"IF(SUM($I151:CN151)+CN151>$P22,$P22-SUM($I151:CN151),CN151)","v":0},{"$f":"IF(SUM($I151:CO151)+CO151>$P22,$P22-SUM($I151:CO151),CO151)","v":0},{"$f":"IF(SUM($I151:CP151)+CP151>$P22,$P22-SUM($I151:CP151),CP151)","v":0},{"$f":"IF(SUM($I151:CQ151)+CQ151>$P22,$P22-SUM($I151:CQ151),CQ151)","v":0},{"$f":"IF(SUM($I151:CR151)+CR151>$P22,$P22-SUM($I151:CR151),CR151)","v":0},{"$f":"IF(SUM($I151:CS151)+CS151>$P22,$P22-SUM($I151:CS151),CS151)","v":0},{"$f":"IF(SUM($I151:CT151)+CT151>$P22,$P22-SUM($I151:CT151),CT151)","v":0},{"$f":"IF(SUM($I151:CU151)+CU151>$P22,$P22-SUM($I151:CU151),CU151)","v":0},{"$f":"IF(SUM($I151:CV151)+CV151>$P22,$P22-SUM($I151:CV151),CV151)","v":0},{"$f":"IF(SUM($I151:CW151)+CW151>$P22,$P22-SUM($I151:CW151),CW151)","v":0},{"$f":"IF(SUM($I151:CX151)+CX151>$P22,$P22-SUM($I151:CX151),CX151)","v":0},{"$f":"IF(SUM($I151:CY151)+CY151>$P22,$P22-SUM($I151:CY151),CY151)","v":0},{"$f":"IF(SUM($I151:CZ151)+CZ151>$P22,$P22-SUM($I151:CZ151),CZ151)","v":0},{"$f":"IF(SUM($I151:DA151)+DA151>$P22,$P22-SUM($I151:DA151),DA151)","v":0},{"$f":"IF(SUM($I151:DB151)+DB151>$P22,$P22-SUM($I151:DB151),DB151)","v":0},{"$f":"IF(SUM($I151:DC151)+DC151>$P22,$P22-SUM($I151:DC151),DC151)","v":0},{"$f":"IF(SUM($I151:DD151)+DD151>$P22,$P22-SUM($I151:DD151),DD151)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,{"$f":"P$23/$F152","v":0},{"$f":"IF(SUM($I152:Q152)+Q152>$P23,$P23-SUM($I152:Q152),Q152)","v":0},{"$f":"IF(SUM($I152:R152)+R152>$P23,$P23-SUM($I152:R152),R152)","v":0},{"$f":"IF(SUM($I152:S152)+S152>$P23,$P23-SUM($I152:S152),S152)","v":0},{"$f":"IF(SUM($I152:T152)+T152>$P23,$P23-SUM($I152:T152),T152)","v":0},{"$f":"IF(SUM($I152:U152)+U152>$P23,$P23-SUM($I152:U152),U152)","v":0},{"$f":"IF(SUM($I152:V152)+V152>$P23,$P23-SUM($I152:V152),V152)","v":0},{"$f":"IF(SUM($I152:W152)+W152>$P23,$P23-SUM($I152:W152),W152)","v":0},{"$f":"IF(SUM($I152:X152)+X152>$P23,$P23-SUM($I152:X152),X152)","v":0},{"$f":"IF(SUM($I152:Y152)+Y152>$P23,$P23-SUM($I152:Y152),Y152)","v":0},{"$f":"IF(SUM($I152:Z152)+Z152>$P23,$P23-SUM($I152:Z152),Z152)","v":0},{"$f":"IF(SUM($I152:AA152)+AA152>$P23,$P23-SUM($I152:AA152),AA152)","v":0},{"$f":"IF(SUM($I152:AB152)+AB152>$P23,$P23-SUM($I152:AB152),AB152)","v":0},{"$f":"IF(SUM($I152:AC152)+AC152>$P23,$P23-SUM($I152:AC152),AC152)","v":0},{"$f":"IF(SUM($I152:AD152)+AD152>$P23,$P23-SUM($I152:AD152),AD152)","v":0},{"$f":"IF(SUM($I152:AE152)+AE152>$P23,$P23-SUM($I152:AE152),AE152)","v":0},{"$f":"IF(SUM($I152:AF152)+AF152>$P23,$P23-SUM($I152:AF152),AF152)","v":0},{"$f":"IF(SUM($I152:AG152)+AG152>$P23,$P23-SUM($I152:AG152),AG152)","v":0},{"$f":"IF(SUM($I152:AH152)+AH152>$P23,$P23-SUM($I152:AH152),AH152)","v":0},{"$f":"IF(SUM($I152:AI152)+AI152>$P23,$P23-SUM($I152:AI152),AI152)","v":0},{"$f":"IF(SUM($I152:AJ152)+AJ152>$P23,$P23-SUM($I152:AJ152),AJ152)","v":0},{"$f":"IF(SUM($I152:AK152)+AK152>$P23,$P23-SUM($I152:AK152),AK152)","v":0},{"$f":"IF(SUM($I152:AL152)+AL152>$P23,$P23-SUM($I152:AL152),AL152)","v":0},{"$f":"IF(SUM($I152:AM152)+AM152>$P23,$P23-SUM($I152:AM152),AM152)","v":0},{"$f":"IF(SUM($I152:AN152)+AN152>$P23,$P23-SUM($I152:AN152),AN152)","v":0},{"$f":"IF(SUM($I152:AO152)+AO152>$P23,$P23-SUM($I152:AO152),AO152)","v":0},{"$f":"IF(SUM($I152:AP152)+AP152>$P23,$P23-SUM($I152:AP152),AP152)","v":0},{"$f":"IF(SUM($I152:AQ152)+AQ152>$P23,$P23-SUM($I152:AQ152),AQ152)","v":0},{"$f":"IF(SUM($I152:AR152)+AR152>$P23,$P23-SUM($I152:AR152),AR152)","v":0},{"$f":"IF(SUM($I152:AS152)+AS152>$P23,$P23-SUM($I152:AS152),AS152)","v":0},{"$f":"IF(SUM($I152:AT152)+AT152>$P23,$P23-SUM($I152:AT152),AT152)","v":0},{"$f":"IF(SUM($I152:AU152)+AU152>$P23,$P23-SUM($I152:AU152),AU152)","v":0},{"$f":"IF(SUM($I152:AV152)+AV152>$P23,$P23-SUM($I152:AV152),AV152)","v":0},{"$f":"IF(SUM($I152:AW152)+AW152>$P23,$P23-SUM($I152:AW152),AW152)","v":0},{"$f":"IF(SUM($I152:AX152)+AX152>$P23,$P23-SUM($I152:AX152),AX152)","v":0},{"$f":"IF(SUM($I152:AY152)+AY152>$P23,$P23-SUM($I152:AY152),AY152)","v":0},{"$f":"IF(SUM($I152:AZ152)+AZ152>$P23,$P23-SUM($I152:AZ152),AZ152)","v":0},{"$f":"IF(SUM($I152:BA152)+BA152>$P23,$P23-SUM($I152:BA152),BA152)","v":0},{"$f":"IF(SUM($I152:BB152)+BB152>$P23,$P23-SUM($I152:BB152),BB152)","v":0},{"$f":"IF(SUM($I152:BC152)+BC152>$P23,$P23-SUM($I152:BC152),BC152)","v":0},{"$f":"IF(SUM($I152:BD152)+BD152>$P23,$P23-SUM($I152:BD152),BD152)","v":0},{"$f":"IF(SUM($I152:BE152)+BE152>$P23,$P23-SUM($I152:BE152),BE152)","v":0},{"$f":"IF(SUM($I152:BF152)+BF152>$P23,$P23-SUM($I152:BF152),BF152)","v":0},{"$f":"IF(SUM($I152:BG152)+BG152>$P23,$P23-SUM($I152:BG152),BG152)","v":0},{"$f":"IF(SUM($I152:BH152)+BH152>$P23,$P23-SUM($I152:BH152),BH152)","v":0},{"$f":"IF(SUM($I152:BI152)+BI152>$P23,$P23-SUM($I152:BI152),BI152)","v":0},{"$f":"IF(SUM($I152:BJ152)+BJ152>$P23,$P23-SUM($I152:BJ152),BJ152)","v":0},{"$f":"IF(SUM($I152:BK152)+BK152>$P23,$P23-SUM($I152:BK152),BK152)","v":0},{"$f":"IF(SUM($I152:BL152)+BL152>$P23,$P23-SUM($I152:BL152),BL152)","v":0},{"$f":"IF(SUM($I152:BM152)+BM152>$P23,$P23-SUM($I152:BM152),BM152)","v":0},{"$f":"IF(SUM($I152:BN152)+BN152>$P23,$P23-SUM($I152:BN152),BN152)","v":0},{"$f":"IF(SUM($I152:BO152)+BO152>$P23,$P23-SUM($I152:BO152),BO152)","v":0},{"$f":"IF(SUM($I152:BP152)+BP152>$P23,$P23-SUM($I152:BP152),BP152)","v":0},{"$f":"IF(SUM($I152:BQ152)+BQ152>$P23,$P23-SUM($I152:BQ152),BQ152)","v":0},{"$f":"IF(SUM($I152:BR152)+BR152>$P23,$P23-SUM($I152:BR152),BR152)","v":0},{"$f":"IF(SUM($I152:BS152)+BS152>$P23,$P23-SUM($I152:BS152),BS152)","v":0},{"$f":"IF(SUM($I152:BT152)+BT152>$P23,$P23-SUM($I152:BT152),BT152)","v":0},{"$f":"IF(SUM($I152:BU152)+BU152>$P23,$P23-SUM($I152:BU152),BU152)","v":0},{"$f":"IF(SUM($I152:BV152)+BV152>$P23,$P23-SUM($I152:BV152),BV152)","v":0},{"$f":"IF(SUM($I152:BW152)+BW152>$P23,$P23-SUM($I152:BW152),BW152)","v":0},{"$f":"IF(SUM($I152:BX152)+BX152>$P23,$P23-SUM($I152:BX152),BX152)","v":0},{"$f":"IF(SUM($I152:BY152)+BY152>$P23,$P23-SUM($I152:BY152),BY152)","v":0},{"$f":"IF(SUM($I152:BZ152)+BZ152>$P23,$P23-SUM($I152:BZ152),BZ152)","v":0},{"$f":"IF(SUM($I152:CA152)+CA152>$P23,$P23-SUM($I152:CA152),CA152)","v":0},{"$f":"IF(SUM($I152:CB152)+CB152>$P23,$P23-SUM($I152:CB152),CB152)","v":0},{"$f":"IF(SUM($I152:CC152)+CC152>$P23,$P23-SUM($I152:CC152),CC152)","v":0},{"$f":"IF(SUM($I152:CD152)+CD152>$P23,$P23-SUM($I152:CD152),CD152)","v":0},{"$f":"IF(SUM($I152:CE152)+CE152>$P23,$P23-SUM($I152:CE152),CE152)","v":0},{"$f":"IF(SUM($I152:CF152)+CF152>$P23,$P23-SUM($I152:CF152),CF152)","v":0},{"$f":"IF(SUM($I152:CG152)+CG152>$P23,$P23-SUM($I152:CG152),CG152)","v":0},{"$f":"IF(SUM($I152:CH152)+CH152>$P23,$P23-SUM($I152:CH152),CH152)","v":0},{"$f":"IF(SUM($I152:CI152)+CI152>$P23,$P23-SUM($I152:CI152),CI152)","v":0},{"$f":"IF(SUM($I152:CJ152)+CJ152>$P23,$P23-SUM($I152:CJ152),CJ152)","v":0},{"$f":"IF(SUM($I152:CK152)+CK152>$P23,$P23-SUM($I152:CK152),CK152)","v":0},{"$f":"IF(SUM($I152:CL152)+CL152>$P23,$P23-SUM($I152:CL152),CL152)","v":0},{"$f":"IF(SUM($I152:CM152)+CM152>$P23,$P23-SUM($I152:CM152),CM152)","v":0},{"$f":"IF(SUM($I152:CN152)+CN152>$P23,$P23-SUM($I152:CN152),CN152)","v":0},{"$f":"IF(SUM($I152:CO152)+CO152>$P23,$P23-SUM($I152:CO152),CO152)","v":0},{"$f":"IF(SUM($I152:CP152)+CP152>$P23,$P23-SUM($I152:CP152),CP152)","v":0},{"$f":"IF(SUM($I152:CQ152)+CQ152>$P23,$P23-SUM($I152:CQ152),CQ152)","v":0},{"$f":"IF(SUM($I152:CR152)+CR152>$P23,$P23-SUM($I152:CR152),CR152)","v":0},{"$f":"IF(SUM($I152:CS152)+CS152>$P23,$P23-SUM($I152:CS152),CS152)","v":0},{"$f":"IF(SUM($I152:CT152)+CT152>$P23,$P23-SUM($I152:CT152),CT152)","v":0},{"$f":"IF(SUM($I152:CU152)+CU152>$P23,$P23-SUM($I152:CU152),CU152)","v":0},{"$f":"IF(SUM($I152:CV152)+CV152>$P23,$P23-SUM($I152:CV152),CV152)","v":0},{"$f":"IF(SUM($I152:CW152)+CW152>$P23,$P23-SUM($I152:CW152),CW152)","v":0},{"$f":"IF(SUM($I152:CX152)+CX152>$P23,$P23-SUM($I152:CX152),CX152)","v":0},{"$f":"IF(SUM($I152:CY152)+CY152>$P23,$P23-SUM($I152:CY152),CY152)","v":0},{"$f":"IF(SUM($I152:CZ152)+CZ152>$P23,$P23-SUM($I152:CZ152),CZ152)","v":0},{"$f":"IF(SUM($I152:DA152)+DA152>$P23,$P23-SUM($I152:DA152),DA152)","v":0},{"$f":"IF(SUM($I152:DB152)+DB152>$P23,$P23-SUM($I152:DB152),DB152)","v":0},{"$f":"IF(SUM($I152:DC152)+DC152>$P23,$P23-SUM($I152:DC152),DC152)","v":0},{"$f":"IF(SUM($I152:DD152)+DD152>$P23,$P23-SUM($I152:DD152),DD152)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,{"$f":"P$24/$F153","v":0},{"$f":"IF(SUM($I153:Q153)+Q153>$P24,$P24-SUM($I153:Q153),Q153)","v":0},{"$f":"IF(SUM($I153:R153)+R153>$P24,$P24-SUM($I153:R153),R153)","v":0},{"$f":"IF(SUM($I153:S153)+S153>$P24,$P24-SUM($I153:S153),S153)","v":0},{"$f":"IF(SUM($I153:T153)+T153>$P24,$P24-SUM($I153:T153),T153)","v":0},{"$f":"IF(SUM($I153:U153)+U153>$P24,$P24-SUM($I153:U153),U153)","v":0},{"$f":"IF(SUM($I153:V153)+V153>$P24,$P24-SUM($I153:V153),V153)","v":0},{"$f":"IF(SUM($I153:W153)+W153>$P24,$P24-SUM($I153:W153),W153)","v":0},{"$f":"IF(SUM($I153:X153)+X153>$P24,$P24-SUM($I153:X153),X153)","v":0},{"$f":"IF(SUM($I153:Y153)+Y153>$P24,$P24-SUM($I153:Y153),Y153)","v":0},{"$f":"IF(SUM($I153:Z153)+Z153>$P24,$P24-SUM($I153:Z153),Z153)","v":0},{"$f":"IF(SUM($I153:AA153)+AA153>$P24,$P24-SUM($I153:AA153),AA153)","v":0},{"$f":"IF(SUM($I153:AB153)+AB153>$P24,$P24-SUM($I153:AB153),AB153)","v":0},{"$f":"IF(SUM($I153:AC153)+AC153>$P24,$P24-SUM($I153:AC153),AC153)","v":0},{"$f":"IF(SUM($I153:AD153)+AD153>$P24,$P24-SUM($I153:AD153),AD153)","v":0},{"$f":"IF(SUM($I153:AE153)+AE153>$P24,$P24-SUM($I153:AE153),AE153)","v":0},{"$f":"IF(SUM($I153:AF153)+AF153>$P24,$P24-SUM($I153:AF153),AF153)","v":0},{"$f":"IF(SUM($I153:AG153)+AG153>$P24,$P24-SUM($I153:AG153),AG153)","v":0},{"$f":"IF(SUM($I153:AH153)+AH153>$P24,$P24-SUM($I153:AH153),AH153)","v":0},{"$f":"IF(SUM($I153:AI153)+AI153>$P24,$P24-SUM($I153:AI153),AI153)","v":0},{"$f":"IF(SUM($I153:AJ153)+AJ153>$P24,$P24-SUM($I153:AJ153),AJ153)","v":0},{"$f":"IF(SUM($I153:AK153)+AK153>$P24,$P24-SUM($I153:AK153),AK153)","v":0},{"$f":"IF(SUM($I153:AL153)+AL153>$P24,$P24-SUM($I153:AL153),AL153)","v":0},{"$f":"IF(SUM($I153:AM153)+AM153>$P24,$P24-SUM($I153:AM153),AM153)","v":0},{"$f":"IF(SUM($I153:AN153)+AN153>$P24,$P24-SUM($I153:AN153),AN153)","v":0},{"$f":"IF(SUM($I153:AO153)+AO153>$P24,$P24-SUM($I153:AO153),AO153)","v":0},{"$f":"IF(SUM($I153:AP153)+AP153>$P24,$P24-SUM($I153:AP153),AP153)","v":0},{"$f":"IF(SUM($I153:AQ153)+AQ153>$P24,$P24-SUM($I153:AQ153),AQ153)","v":0},{"$f":"IF(SUM($I153:AR153)+AR153>$P24,$P24-SUM($I153:AR153),AR153)","v":0},{"$f":"IF(SUM($I153:AS153)+AS153>$P24,$P24-SUM($I153:AS153),AS153)","v":0},{"$f":"IF(SUM($I153:AT153)+AT153>$P24,$P24-SUM($I153:AT153),AT153)","v":0},{"$f":"IF(SUM($I153:AU153)+AU153>$P24,$P24-SUM($I153:AU153),AU153)","v":0},{"$f":"IF(SUM($I153:AV153)+AV153>$P24,$P24-SUM($I153:AV153),AV153)","v":0},{"$f":"IF(SUM($I153:AW153)+AW153>$P24,$P24-SUM($I153:AW153),AW153)","v":0},{"$f":"IF(SUM($I153:AX153)+AX153>$P24,$P24-SUM($I153:AX153),AX153)","v":0},{"$f":"IF(SUM($I153:AY153)+AY153>$P24,$P24-SUM($I153:AY153),AY153)","v":0},{"$f":"IF(SUM($I153:AZ153)+AZ153>$P24,$P24-SUM($I153:AZ153),AZ153)","v":0},{"$f":"IF(SUM($I153:BA153)+BA153>$P24,$P24-SUM($I153:BA153),BA153)","v":0},{"$f":"IF(SUM($I153:BB153)+BB153>$P24,$P24-SUM($I153:BB153),BB153)","v":0},{"$f":"IF(SUM($I153:BC153)+BC153>$P24,$P24-SUM($I153:BC153),BC153)","v":0},{"$f":"IF(SUM($I153:BD153)+BD153>$P24,$P24-SUM($I153:BD153),BD153)","v":0},{"$f":"IF(SUM($I153:BE153)+BE153>$P24,$P24-SUM($I153:BE153),BE153)","v":0},{"$f":"IF(SUM($I153:BF153)+BF153>$P24,$P24-SUM($I153:BF153),BF153)","v":0},{"$f":"IF(SUM($I153:BG153)+BG153>$P24,$P24-SUM($I153:BG153),BG153)","v":0},{"$f":"IF(SUM($I153:BH153)+BH153>$P24,$P24-SUM($I153:BH153),BH153)","v":0},{"$f":"IF(SUM($I153:BI153)+BI153>$P24,$P24-SUM($I153:BI153),BI153)","v":0},{"$f":"IF(SUM($I153:BJ153)+BJ153>$P24,$P24-SUM($I153:BJ153),BJ153)","v":0},{"$f":"IF(SUM($I153:BK153)+BK153>$P24,$P24-SUM($I153:BK153),BK153)","v":0},{"$f":"IF(SUM($I153:BL153)+BL153>$P24,$P24-SUM($I153:BL153),BL153)","v":0},{"$f":"IF(SUM($I153:BM153)+BM153>$P24,$P24-SUM($I153:BM153),BM153)","v":0},{"$f":"IF(SUM($I153:BN153)+BN153>$P24,$P24-SUM($I153:BN153),BN153)","v":0},{"$f":"IF(SUM($I153:BO153)+BO153>$P24,$P24-SUM($I153:BO153),BO153)","v":0},{"$f":"IF(SUM($I153:BP153)+BP153>$P24,$P24-SUM($I153:BP153),BP153)","v":0},{"$f":"IF(SUM($I153:BQ153)+BQ153>$P24,$P24-SUM($I153:BQ153),BQ153)","v":0},{"$f":"IF(SUM($I153:BR153)+BR153>$P24,$P24-SUM($I153:BR153),BR153)","v":0},{"$f":"IF(SUM($I153:BS153)+BS153>$P24,$P24-SUM($I153:BS153),BS153)","v":0},{"$f":"IF(SUM($I153:BT153)+BT153>$P24,$P24-SUM($I153:BT153),BT153)","v":0},{"$f":"IF(SUM($I153:BU153)+BU153>$P24,$P24-SUM($I153:BU153),BU153)","v":0},{"$f":"IF(SUM($I153:BV153)+BV153>$P24,$P24-SUM($I153:BV153),BV153)","v":0},{"$f":"IF(SUM($I153:BW153)+BW153>$P24,$P24-SUM($I153:BW153),BW153)","v":0},{"$f":"IF(SUM($I153:BX153)+BX153>$P24,$P24-SUM($I153:BX153),BX153)","v":0},{"$f":"IF(SUM($I153:BY153)+BY153>$P24,$P24-SUM($I153:BY153),BY153)","v":0},{"$f":"IF(SUM($I153:BZ153)+BZ153>$P24,$P24-SUM($I153:BZ153),BZ153)","v":0},{"$f":"IF(SUM($I153:CA153)+CA153>$P24,$P24-SUM($I153:CA153),CA153)","v":0},{"$f":"IF(SUM($I153:CB153)+CB153>$P24,$P24-SUM($I153:CB153),CB153)","v":0},{"$f":"IF(SUM($I153:CC153)+CC153>$P24,$P24-SUM($I153:CC153),CC153)","v":0},{"$f":"IF(SUM($I153:CD153)+CD153>$P24,$P24-SUM($I153:CD153),CD153)","v":0},{"$f":"IF(SUM($I153:CE153)+CE153>$P24,$P24-SUM($I153:CE153),CE153)","v":0},{"$f":"IF(SUM($I153:CF153)+CF153>$P24,$P24-SUM($I153:CF153),CF153)","v":0},{"$f":"IF(SUM($I153:CG153)+CG153>$P24,$P24-SUM($I153:CG153),CG153)","v":0},{"$f":"IF(SUM($I153:CH153)+CH153>$P24,$P24-SUM($I153:CH153),CH153)","v":0},{"$f":"IF(SUM($I153:CI153)+CI153>$P24,$P24-SUM($I153:CI153),CI153)","v":0},{"$f":"IF(SUM($I153:CJ153)+CJ153>$P24,$P24-SUM($I153:CJ153),CJ153)","v":0},{"$f":"IF(SUM($I153:CK153)+CK153>$P24,$P24-SUM($I153:CK153),CK153)","v":0},{"$f":"IF(SUM($I153:CL153)+CL153>$P24,$P24-SUM($I153:CL153),CL153)","v":0},{"$f":"IF(SUM($I153:CM153)+CM153>$P24,$P24-SUM($I153:CM153),CM153)","v":0},{"$f":"IF(SUM($I153:CN153)+CN153>$P24,$P24-SUM($I153:CN153),CN153)","v":0},{"$f":"IF(SUM($I153:CO153)+CO153>$P24,$P24-SUM($I153:CO153),CO153)","v":0},{"$f":"IF(SUM($I153:CP153)+CP153>$P24,$P24-SUM($I153:CP153),CP153)","v":0},{"$f":"IF(SUM($I153:CQ153)+CQ153>$P24,$P24-SUM($I153:CQ153),CQ153)","v":0},{"$f":"IF(SUM($I153:CR153)+CR153>$P24,$P24-SUM($I153:CR153),CR153)","v":0},{"$f":"IF(SUM($I153:CS153)+CS153>$P24,$P24-SUM($I153:CS153),CS153)","v":0},{"$f":"IF(SUM($I153:CT153)+CT153>$P24,$P24-SUM($I153:CT153),CT153)","v":0},{"$f":"IF(SUM($I153:CU153)+CU153>$P24,$P24-SUM($I153:CU153),CU153)","v":0},{"$f":"IF(SUM($I153:CV153)+CV153>$P24,$P24-SUM($I153:CV153),CV153)","v":0},{"$f":"IF(SUM($I153:CW153)+CW153>$P24,$P24-SUM($I153:CW153),CW153)","v":0},{"$f":"IF(SUM($I153:CX153)+CX153>$P24,$P24-SUM($I153:CX153),CX153)","v":0},{"$f":"IF(SUM($I153:CY153)+CY153>$P24,$P24-SUM($I153:CY153),CY153)","v":0},{"$f":"IF(SUM($I153:CZ153)+CZ153>$P24,$P24-SUM($I153:CZ153),CZ153)","v":0},{"$f":"IF(SUM($I153:DA153)+DA153>$P24,$P24-SUM($I153:DA153),DA153)","v":0},{"$f":"IF(SUM($I153:DB153)+DB153>$P24,$P24-SUM($I153:DB153),DB153)","v":0},{"$f":"IF(SUM($I153:DC153)+DC153>$P24,$P24-SUM($I153:DC153),DC153)","v":0},{"$f":"IF(SUM($I153:DD153)+DD153>$P24,$P24-SUM($I153:DD153),DD153)","v":0}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,{"$f":"P$25/$F154","v":3.6059991E-2},{"$f":"IF(SUM($I154:Q154)+Q154>$P25,$P25-SUM($I154:Q154),Q154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:R154)+R154>$P25,$P25-SUM($I154:R154),R154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:S154)+S154>$P25,$P25-SUM($I154:S154),S154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:T154)+T154>$P25,$P25-SUM($I154:T154),T154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:U154)+U154>$P25,$P25-SUM($I154:U154),U154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:V154)+V154>$P25,$P25-SUM($I154:V154),V154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:W154)+W154>$P25,$P25-SUM($I154:W154),W154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:X154)+X154>$P25,$P25-SUM($I154:X154),X154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:Y154)+Y154>$P25,$P25-SUM($I154:Y154),Y154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:Z154)+Z154>$P25,$P25-SUM($I154:Z154),Z154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AA154)+AA154>$P25,$P25-SUM($I154:AA154),AA154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AB154)+AB154>$P25,$P25-SUM($I154:AB154),AB154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AC154)+AC154>$P25,$P25-SUM($I154:AC154),AC154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AD154)+AD154>$P25,$P25-SUM($I154:AD154),AD154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AE154)+AE154>$P25,$P25-SUM($I154:AE154),AE154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AF154)+AF154>$P25,$P25-SUM($I154:AF154),AF154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AG154)+AG154>$P25,$P25-SUM($I154:AG154),AG154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AH154)+AH154>$P25,$P25-SUM($I154:AH154),AH154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AI154)+AI154>$P25,$P25-SUM($I154:AI154),AI154)","v":3.6059991E-2},{"$f":"IF(SUM($I154:AJ154)+AJ154>$P25,$P25-SUM($I154:AJ154),AJ154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AK154)+AK154>$P25,$P25-SUM($I154:AK154),AK154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AL154)+AL154>$P25,$P25-SUM($I154:AL154),AL154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AM154)+AM154>$P25,$P25-SUM($I154:AM154),AM154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AN154)+AN154>$P25,$P25-SUM($I154:AN154),AN154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AO154)+AO154>$P25,$P25-SUM($I154:AO154),AO154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AP154)+AP154>$P25,$P25-SUM($I154:AP154),AP154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AQ154)+AQ154>$P25,$P25-SUM($I154:AQ154),AQ154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AR154)+AR154>$P25,$P25-SUM($I154:AR154),AR154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AS154)+AS154>$P25,$P25-SUM($I154:AS154),AS154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AT154)+AT154>$P25,$P25-SUM($I154:AT154),AT154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AU154)+AU154>$P25,$P25-SUM($I154:AU154),AU154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AV154)+AV154>$P25,$P25-SUM($I154:AV154),AV154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AW154)+AW154>$P25,$P25-SUM($I154:AW154),AW154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AX154)+AX154>$P25,$P25-SUM($I154:AX154),AX154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AY154)+AY154>$P25,$P25-SUM($I154:AY154),AY154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:AZ154)+AZ154>$P25,$P25-SUM($I154:AZ154),AZ154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BA154)+BA154>$P25,$P25-SUM($I154:BA154),BA154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BB154)+BB154>$P25,$P25-SUM($I154:BB154),BB154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BC154)+BC154>$P25,$P25-SUM($I154:BC154),BC154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BD154)+BD154>$P25,$P25-SUM($I154:BD154),BD154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BE154)+BE154>$P25,$P25-SUM($I154:BE154),BE154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BF154)+BF154>$P25,$P25-SUM($I154:BF154),BF154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BG154)+BG154>$P25,$P25-SUM($I154:BG154),BG154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BH154)+BH154>$P25,$P25-SUM($I154:BH154),BH154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BI154)+BI154>$P25,$P25-SUM($I154:BI154),BI154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BJ154)+BJ154>$P25,$P25-SUM($I154:BJ154),BJ154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BK154)+BK154>$P25,$P25-SUM($I154:BK154),BK154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BL154)+BL154>$P25,$P25-SUM($I154:BL154),BL154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BM154)+BM154>$P25,$P25-SUM($I154:BM154),BM154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BN154)+BN154>$P25,$P25-SUM($I154:BN154),BN154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BO154)+BO154>$P25,$P25-SUM($I154:BO154),BO154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BP154)+BP154>$P25,$P25-SUM($I154:BP154),BP154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BQ154)+BQ154>$P25,$P25-SUM($I154:BQ154),BQ154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BR154)+BR154>$P25,$P25-SUM($I154:BR154),BR154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BS154)+BS154>$P25,$P25-SUM($I154:BS154),BS154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BT154)+BT154>$P25,$P25-SUM($I154:BT154),BT154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BU154)+BU154>$P25,$P25-SUM($I154:BU154),BU154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BV154)+BV154>$P25,$P25-SUM($I154:BV154),BV154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BW154)+BW154>$P25,$P25-SUM($I154:BW154),BW154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BX154)+BX154>$P25,$P25-SUM($I154:BX154),BX154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BY154)+BY154>$P25,$P25-SUM($I154:BY154),BY154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:BZ154)+BZ154>$P25,$P25-SUM($I154:BZ154),BZ154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CA154)+CA154>$P25,$P25-SUM($I154:CA154),CA154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CB154)+CB154>$P25,$P25-SUM($I154:CB154),CB154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CC154)+CC154>$P25,$P25-SUM($I154:CC154),CC154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CD154)+CD154>$P25,$P25-SUM($I154:CD154),CD154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CE154)+CE154>$P25,$P25-SUM($I154:CE154),CE154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CF154)+CF154>$P25,$P25-SUM($I154:CF154),CF154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CG154)+CG154>$P25,$P25-SUM($I154:CG154),CG154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CH154)+CH154>$P25,$P25-SUM($I154:CH154),CH154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CI154)+CI154>$P25,$P25-SUM($I154:CI154),CI154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CJ154)+CJ154>$P25,$P25-SUM($I154:CJ154),CJ154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CK154)+CK154>$P25,$P25-SUM($I154:CK154),CK154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CL154)+CL154>$P25,$P25-SUM($I154:CL154),CL154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CM154)+CM154>$P25,$P25-SUM($I154:CM154),CM154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CN154)+CN154>$P25,$P25-SUM($I154:CN154),CN154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CO154)+CO154>$P25,$P25-SUM($I154:CO154),CO154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CP154)+CP154>$P25,$P25-SUM($I154:CP154),CP154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CQ154)+CQ154>$P25,$P25-SUM($I154:CQ154),CQ154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CR154)+CR154>$P25,$P25-SUM($I154:CR154),CR154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CS154)+CS154>$P25,$P25-SUM($I154:CS154),CS154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CT154)+CT154>$P25,$P25-SUM($I154:CT154),CT154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CU154)+CU154>$P25,$P25-SUM($I154:CU154),CU154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CV154)+CV154>$P25,$P25-SUM($I154:CV154),CV154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CW154)+CW154>$P25,$P25-SUM($I154:CW154),CW154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CX154)+CX154>$P25,$P25-SUM($I154:CX154),CX154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CY154)+CY154>$P25,$P25-SUM($I154:CY154),CY154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:CZ154)+CZ154>$P25,$P25-SUM($I154:CZ154),CZ154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:DA154)+DA154>$P25,$P25-SUM($I154:DA154),DA154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:DB154)+DB154>$P25,$P25-SUM($I154:DB154),DB154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:DC154)+DC154>$P25,$P25-SUM($I154:DC154),DC154)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I154:DD154)+DD154>$P25,$P25-SUM($I154:DD154),DD154)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,{"$f":"P$26/$F155","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:Q155)+Q155>$P26,$P26-SUM($I155:Q155),Q155)","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:R155)+R155>$P26,$P26-SUM($I155:R155),R155)","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:S155)+S155>$P26,$P26-SUM($I155:S155),S155)","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:T155)+T155>$P26,$P26-SUM($I155:T155),T155)","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:U155)+U155>$P26,$P26-SUM($I155:U155),U155)","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:V155)+V155>$P26,$P26-SUM($I155:V155),V155)","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:W155)+W155>$P26,$P26-SUM($I155:W155),W155)","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:X155)+X155>$P26,$P26-SUM($I155:X155),X155)","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:Y155)+Y155>$P26,$P26-SUM($I155:Y155),Y155)","v":2.1635994600000003E-2},{"$f":"IF(SUM($I155:Z155)+Z155>$P26,$P26-SUM($I155:Z155),Z155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AA155)+AA155>$P26,$P26-SUM($I155:AA155),AA155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AB155)+AB155>$P26,$P26-SUM($I155:AB155),AB155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AC155)+AC155>$P26,$P26-SUM($I155:AC155),AC155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AD155)+AD155>$P26,$P26-SUM($I155:AD155),AD155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AE155)+AE155>$P26,$P26-SUM($I155:AE155),AE155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AF155)+AF155>$P26,$P26-SUM($I155:AF155),AF155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AG155)+AG155>$P26,$P26-SUM($I155:AG155),AG155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AH155)+AH155>$P26,$P26-SUM($I155:AH155),AH155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AI155)+AI155>$P26,$P26-SUM($I155:AI155),AI155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AJ155)+AJ155>$P26,$P26-SUM($I155:AJ155),AJ155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AK155)+AK155>$P26,$P26-SUM($I155:AK155),AK155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AL155)+AL155>$P26,$P26-SUM($I155:AL155),AL155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AM155)+AM155>$P26,$P26-SUM($I155:AM155),AM155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AN155)+AN155>$P26,$P26-SUM($I155:AN155),AN155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AO155)+AO155>$P26,$P26-SUM($I155:AO155),AO155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AP155)+AP155>$P26,$P26-SUM($I155:AP155),AP155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AQ155)+AQ155>$P26,$P26-SUM($I155:AQ155),AQ155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AR155)+AR155>$P26,$P26-SUM($I155:AR155),AR155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AS155)+AS155>$P26,$P26-SUM($I155:AS155),AS155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AT155)+AT155>$P26,$P26-SUM($I155:AT155),AT155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AU155)+AU155>$P26,$P26-SUM($I155:AU155),AU155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AV155)+AV155>$P26,$P26-SUM($I155:AV155),AV155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AW155)+AW155>$P26,$P26-SUM($I155:AW155),AW155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AX155)+AX155>$P26,$P26-SUM($I155:AX155),AX155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AY155)+AY155>$P26,$P26-SUM($I155:AY155),AY155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:AZ155)+AZ155>$P26,$P26-SUM($I155:AZ155),AZ155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BA155)+BA155>$P26,$P26-SUM($I155:BA155),BA155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BB155)+BB155>$P26,$P26-SUM($I155:BB155),BB155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BC155)+BC155>$P26,$P26-SUM($I155:BC155),BC155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BD155)+BD155>$P26,$P26-SUM($I155:BD155),BD155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BE155)+BE155>$P26,$P26-SUM($I155:BE155),BE155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BF155)+BF155>$P26,$P26-SUM($I155:BF155),BF155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BG155)+BG155>$P26,$P26-SUM($I155:BG155),BG155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BH155)+BH155>$P26,$P26-SUM($I155:BH155),BH155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BI155)+BI155>$P26,$P26-SUM($I155:BI155),BI155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BJ155)+BJ155>$P26,$P26-SUM($I155:BJ155),BJ155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BK155)+BK155>$P26,$P26-SUM($I155:BK155),BK155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BL155)+BL155>$P26,$P26-SUM($I155:BL155),BL155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BM155)+BM155>$P26,$P26-SUM($I155:BM155),BM155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BN155)+BN155>$P26,$P26-SUM($I155:BN155),BN155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BO155)+BO155>$P26,$P26-SUM($I155:BO155),BO155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BP155)+BP155>$P26,$P26-SUM($I155:BP155),BP155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BQ155)+BQ155>$P26,$P26-SUM($I155:BQ155),BQ155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BR155)+BR155>$P26,$P26-SUM($I155:BR155),BR155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BS155)+BS155>$P26,$P26-SUM($I155:BS155),BS155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BT155)+BT155>$P26,$P26-SUM($I155:BT155),BT155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BU155)+BU155>$P26,$P26-SUM($I155:BU155),BU155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BV155)+BV155>$P26,$P26-SUM($I155:BV155),BV155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BW155)+BW155>$P26,$P26-SUM($I155:BW155),BW155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BX155)+BX155>$P26,$P26-SUM($I155:BX155),BX155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BY155)+BY155>$P26,$P26-SUM($I155:BY155),BY155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:BZ155)+BZ155>$P26,$P26-SUM($I155:BZ155),BZ155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CA155)+CA155>$P26,$P26-SUM($I155:CA155),CA155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CB155)+CB155>$P26,$P26-SUM($I155:CB155),CB155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CC155)+CC155>$P26,$P26-SUM($I155:CC155),CC155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CD155)+CD155>$P26,$P26-SUM($I155:CD155),CD155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CE155)+CE155>$P26,$P26-SUM($I155:CE155),CE155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CF155)+CF155>$P26,$P26-SUM($I155:CF155),CF155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CG155)+CG155>$P26,$P26-SUM($I155:CG155),CG155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CH155)+CH155>$P26,$P26-SUM($I155:CH155),CH155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CI155)+CI155>$P26,$P26-SUM($I155:CI155),CI155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CJ155)+CJ155>$P26,$P26-SUM($I155:CJ155),CJ155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CK155)+CK155>$P26,$P26-SUM($I155:CK155),CK155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CL155)+CL155>$P26,$P26-SUM($I155:CL155),CL155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CM155)+CM155>$P26,$P26-SUM($I155:CM155),CM155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CN155)+CN155>$P26,$P26-SUM($I155:CN155),CN155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CO155)+CO155>$P26,$P26-SUM($I155:CO155),CO155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CP155)+CP155>$P26,$P26-SUM($I155:CP155),CP155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CQ155)+CQ155>$P26,$P26-SUM($I155:CQ155),CQ155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CR155)+CR155>$P26,$P26-SUM($I155:CR155),CR155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CS155)+CS155>$P26,$P26-SUM($I155:CS155),CS155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CT155)+CT155>$P26,$P26-SUM($I155:CT155),CT155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CU155)+CU155>$P26,$P26-SUM($I155:CU155),CU155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CV155)+CV155>$P26,$P26-SUM($I155:CV155),CV155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CW155)+CW155>$P26,$P26-SUM($I155:CW155),CW155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CX155)+CX155>$P26,$P26-SUM($I155:CX155),CX155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CY155)+CY155>$P26,$P26-SUM($I155:CY155),CY155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:CZ155)+CZ155>$P26,$P26-SUM($I155:CZ155),CZ155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:DA155)+DA155>$P26,$P26-SUM($I155:DA155),DA155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:DB155)+DB155>$P26,$P26-SUM($I155:DB155),DB155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:DC155)+DC155>$P26,$P26-SUM($I155:DC155),DC155)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I155:DD155)+DD155>$P26,$P26-SUM($I155:DD155),DD155)","v":-5.5511151231257827E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,{"$f":"P$27/$F156","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:Q156)+Q156>$P27,$P27-SUM($I156:Q156),Q156)","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:R156)+R156>$P27,$P27-SUM($I156:R156),R156)","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:S156)+S156>$P27,$P27-SUM($I156:S156),S156)","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:T156)+T156>$P27,$P27-SUM($I156:T156),T156)","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:U156)+U156>$P27,$P27-SUM($I156:U156),U156)","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:V156)+V156>$P27,$P27-SUM($I156:V156),V156)","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:W156)+W156>$P27,$P27-SUM($I156:W156),W156)","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:X156)+X156>$P27,$P27-SUM($I156:X156),X156)","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:Y156)+Y156>$P27,$P27-SUM($I156:Y156),Y156)","v":9.375597660000002E-3},{"$f":"IF(SUM($I156:Z156)+Z156>$P27,$P27-SUM($I156:Z156),Z156)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I156:AA156)+AA156>$P27,$P27-SUM($I156:AA156),AA156)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I156:AB156)+AB156>$P27,$P27-SUM($I156:AB156),AB156)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I156:AC156)+AC156>$P27,$P27-SUM($I156:AC156),AC156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AD156)+AD156>$P27,$P27-SUM($I156:AD156),AD156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AE156)+AE156>$P27,$P27-SUM($I156:AE156),AE156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AF156)+AF156>$P27,$P27-SUM($I156:AF156),AF156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AG156)+AG156>$P27,$P27-SUM($I156:AG156),AG156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AH156)+AH156>$P27,$P27-SUM($I156:AH156),AH156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AI156)+AI156>$P27,$P27-SUM($I156:AI156),AI156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AJ156)+AJ156>$P27,$P27-SUM($I156:AJ156),AJ156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AK156)+AK156>$P27,$P27-SUM($I156:AK156),AK156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AL156)+AL156>$P27,$P27-SUM($I156:AL156),AL156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AM156)+AM156>$P27,$P27-SUM($I156:AM156),AM156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AN156)+AN156>$P27,$P27-SUM($I156:AN156),AN156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AO156)+AO156>$P27,$P27-SUM($I156:AO156),AO156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AP156)+AP156>$P27,$P27-SUM($I156:AP156),AP156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AQ156)+AQ156>$P27,$P27-SUM($I156:AQ156),AQ156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AR156)+AR156>$P27,$P27-SUM($I156:AR156),AR156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AS156)+AS156>$P27,$P27-SUM($I156:AS156),AS156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AT156)+AT156>$P27,$P27-SUM($I156:AT156),AT156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AU156)+AU156>$P27,$P27-SUM($I156:AU156),AU156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AV156)+AV156>$P27,$P27-SUM($I156:AV156),AV156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AW156)+AW156>$P27,$P27-SUM($I156:AW156),AW156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AX156)+AX156>$P27,$P27-SUM($I156:AX156),AX156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AY156)+AY156>$P27,$P27-SUM($I156:AY156),AY156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:AZ156)+AZ156>$P27,$P27-SUM($I156:AZ156),AZ156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BA156)+BA156>$P27,$P27-SUM($I156:BA156),BA156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BB156)+BB156>$P27,$P27-SUM($I156:BB156),BB156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BC156)+BC156>$P27,$P27-SUM($I156:BC156),BC156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BD156)+BD156>$P27,$P27-SUM($I156:BD156),BD156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BE156)+BE156>$P27,$P27-SUM($I156:BE156),BE156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BF156)+BF156>$P27,$P27-SUM($I156:BF156),BF156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BG156)+BG156>$P27,$P27-SUM($I156:BG156),BG156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BH156)+BH156>$P27,$P27-SUM($I156:BH156),BH156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BI156)+BI156>$P27,$P27-SUM($I156:BI156),BI156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BJ156)+BJ156>$P27,$P27-SUM($I156:BJ156),BJ156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BK156)+BK156>$P27,$P27-SUM($I156:BK156),BK156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BL156)+BL156>$P27,$P27-SUM($I156:BL156),BL156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BM156)+BM156>$P27,$P27-SUM($I156:BM156),BM156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BN156)+BN156>$P27,$P27-SUM($I156:BN156),BN156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BO156)+BO156>$P27,$P27-SUM($I156:BO156),BO156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BP156)+BP156>$P27,$P27-SUM($I156:BP156),BP156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BQ156)+BQ156>$P27,$P27-SUM($I156:BQ156),BQ156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BR156)+BR156>$P27,$P27-SUM($I156:BR156),BR156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BS156)+BS156>$P27,$P27-SUM($I156:BS156),BS156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BT156)+BT156>$P27,$P27-SUM($I156:BT156),BT156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BU156)+BU156>$P27,$P27-SUM($I156:BU156),BU156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BV156)+BV156>$P27,$P27-SUM($I156:BV156),BV156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BW156)+BW156>$P27,$P27-SUM($I156:BW156),BW156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BX156)+BX156>$P27,$P27-SUM($I156:BX156),BX156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BY156)+BY156>$P27,$P27-SUM($I156:BY156),BY156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:BZ156)+BZ156>$P27,$P27-SUM($I156:BZ156),BZ156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CA156)+CA156>$P27,$P27-SUM($I156:CA156),CA156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CB156)+CB156>$P27,$P27-SUM($I156:CB156),CB156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CC156)+CC156>$P27,$P27-SUM($I156:CC156),CC156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CD156)+CD156>$P27,$P27-SUM($I156:CD156),CD156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CE156)+CE156>$P27,$P27-SUM($I156:CE156),CE156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CF156)+CF156>$P27,$P27-SUM($I156:CF156),CF156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CG156)+CG156>$P27,$P27-SUM($I156:CG156),CG156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CH156)+CH156>$P27,$P27-SUM($I156:CH156),CH156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CI156)+CI156>$P27,$P27-SUM($I156:CI156),CI156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CJ156)+CJ156>$P27,$P27-SUM($I156:CJ156),CJ156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CK156)+CK156>$P27,$P27-SUM($I156:CK156),CK156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CL156)+CL156>$P27,$P27-SUM($I156:CL156),CL156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CM156)+CM156>$P27,$P27-SUM($I156:CM156),CM156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CN156)+CN156>$P27,$P27-SUM($I156:CN156),CN156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CO156)+CO156>$P27,$P27-SUM($I156:CO156),CO156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CP156)+CP156>$P27,$P27-SUM($I156:CP156),CP156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CQ156)+CQ156>$P27,$P27-SUM($I156:CQ156),CQ156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CR156)+CR156>$P27,$P27-SUM($I156:CR156),CR156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CS156)+CS156>$P27,$P27-SUM($I156:CS156),CS156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CT156)+CT156>$P27,$P27-SUM($I156:CT156),CT156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CU156)+CU156>$P27,$P27-SUM($I156:CU156),CU156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CV156)+CV156>$P27,$P27-SUM($I156:CV156),CV156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CW156)+CW156>$P27,$P27-SUM($I156:CW156),CW156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CX156)+CX156>$P27,$P27-SUM($I156:CX156),CX156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CY156)+CY156>$P27,$P27-SUM($I156:CY156),CY156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:CZ156)+CZ156>$P27,$P27-SUM($I156:CZ156),CZ156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:DA156)+DA156>$P27,$P27-SUM($I156:DA156),DA156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:DB156)+DB156>$P27,$P27-SUM($I156:DB156),DB156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:DC156)+DC156>$P27,$P27-SUM($I156:DC156),DC156)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I156:DD156)+DD156>$P27,$P27-SUM($I156:DD156),DD156)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,{"$f":"P$28/$F157","v":0},{"$f":"IF(SUM($I157:Q157)+Q157>$P28,$P28-SUM($I157:Q157),Q157)","v":0},{"$f":"IF(SUM($I157:R157)+R157>$P28,$P28-SUM($I157:R157),R157)","v":0},{"$f":"IF(SUM($I157:S157)+S157>$P28,$P28-SUM($I157:S157),S157)","v":0},{"$f":"IF(SUM($I157:T157)+T157>$P28,$P28-SUM($I157:T157),T157)","v":0},{"$f":"IF(SUM($I157:U157)+U157>$P28,$P28-SUM($I157:U157),U157)","v":0},{"$f":"IF(SUM($I157:V157)+V157>$P28,$P28-SUM($I157:V157),V157)","v":0},{"$f":"IF(SUM($I157:W157)+W157>$P28,$P28-SUM($I157:W157),W157)","v":0},{"$f":"IF(SUM($I157:X157)+X157>$P28,$P28-SUM($I157:X157),X157)","v":0},{"$f":"IF(SUM($I157:Y157)+Y157>$P28,$P28-SUM($I157:Y157),Y157)","v":0},{"$f":"IF(SUM($I157:Z157)+Z157>$P28,$P28-SUM($I157:Z157),Z157)","v":0},{"$f":"IF(SUM($I157:AA157)+AA157>$P28,$P28-SUM($I157:AA157),AA157)","v":0},{"$f":"IF(SUM($I157:AB157)+AB157>$P28,$P28-SUM($I157:AB157),AB157)","v":0},{"$f":"IF(SUM($I157:AC157)+AC157>$P28,$P28-SUM($I157:AC157),AC157)","v":0},{"$f":"IF(SUM($I157:AD157)+AD157>$P28,$P28-SUM($I157:AD157),AD157)","v":0},{"$f":"IF(SUM($I157:AE157)+AE157>$P28,$P28-SUM($I157:AE157),AE157)","v":0},{"$f":"IF(SUM($I157:AF157)+AF157>$P28,$P28-SUM($I157:AF157),AF157)","v":0},{"$f":"IF(SUM($I157:AG157)+AG157>$P28,$P28-SUM($I157:AG157),AG157)","v":0},{"$f":"IF(SUM($I157:AH157)+AH157>$P28,$P28-SUM($I157:AH157),AH157)","v":0},{"$f":"IF(SUM($I157:AI157)+AI157>$P28,$P28-SUM($I157:AI157),AI157)","v":0},{"$f":"IF(SUM($I157:AJ157)+AJ157>$P28,$P28-SUM($I157:AJ157),AJ157)","v":0},{"$f":"IF(SUM($I157:AK157)+AK157>$P28,$P28-SUM($I157:AK157),AK157)","v":0},{"$f":"IF(SUM($I157:AL157)+AL157>$P28,$P28-SUM($I157:AL157),AL157)","v":0},{"$f":"IF(SUM($I157:AM157)+AM157>$P28,$P28-SUM($I157:AM157),AM157)","v":0},{"$f":"IF(SUM($I157:AN157)+AN157>$P28,$P28-SUM($I157:AN157),AN157)","v":0},{"$f":"IF(SUM($I157:AO157)+AO157>$P28,$P28-SUM($I157:AO157),AO157)","v":0},{"$f":"IF(SUM($I157:AP157)+AP157>$P28,$P28-SUM($I157:AP157),AP157)","v":0},{"$f":"IF(SUM($I157:AQ157)+AQ157>$P28,$P28-SUM($I157:AQ157),AQ157)","v":0},{"$f":"IF(SUM($I157:AR157)+AR157>$P28,$P28-SUM($I157:AR157),AR157)","v":0},{"$f":"IF(SUM($I157:AS157)+AS157>$P28,$P28-SUM($I157:AS157),AS157)","v":0},{"$f":"IF(SUM($I157:AT157)+AT157>$P28,$P28-SUM($I157:AT157),AT157)","v":0},{"$f":"IF(SUM($I157:AU157)+AU157>$P28,$P28-SUM($I157:AU157),AU157)","v":0},{"$f":"IF(SUM($I157:AV157)+AV157>$P28,$P28-SUM($I157:AV157),AV157)","v":0},{"$f":"IF(SUM($I157:AW157)+AW157>$P28,$P28-SUM($I157:AW157),AW157)","v":0},{"$f":"IF(SUM($I157:AX157)+AX157>$P28,$P28-SUM($I157:AX157),AX157)","v":0},{"$f":"IF(SUM($I157:AY157)+AY157>$P28,$P28-SUM($I157:AY157),AY157)","v":0},{"$f":"IF(SUM($I157:AZ157)+AZ157>$P28,$P28-SUM($I157:AZ157),AZ157)","v":0},{"$f":"IF(SUM($I157:BA157)+BA157>$P28,$P28-SUM($I157:BA157),BA157)","v":0},{"$f":"IF(SUM($I157:BB157)+BB157>$P28,$P28-SUM($I157:BB157),BB157)","v":0},{"$f":"IF(SUM($I157:BC157)+BC157>$P28,$P28-SUM($I157:BC157),BC157)","v":0},{"$f":"IF(SUM($I157:BD157)+BD157>$P28,$P28-SUM($I157:BD157),BD157)","v":0},{"$f":"IF(SUM($I157:BE157)+BE157>$P28,$P28-SUM($I157:BE157),BE157)","v":0},{"$f":"IF(SUM($I157:BF157)+BF157>$P28,$P28-SUM($I157:BF157),BF157)","v":0},{"$f":"IF(SUM($I157:BG157)+BG157>$P28,$P28-SUM($I157:BG157),BG157)","v":0},{"$f":"IF(SUM($I157:BH157)+BH157>$P28,$P28-SUM($I157:BH157),BH157)","v":0},{"$f":"IF(SUM($I157:BI157)+BI157>$P28,$P28-SUM($I157:BI157),BI157)","v":0},{"$f":"IF(SUM($I157:BJ157)+BJ157>$P28,$P28-SUM($I157:BJ157),BJ157)","v":0},{"$f":"IF(SUM($I157:BK157)+BK157>$P28,$P28-SUM($I157:BK157),BK157)","v":0},{"$f":"IF(SUM($I157:BL157)+BL157>$P28,$P28-SUM($I157:BL157),BL157)","v":0},{"$f":"IF(SUM($I157:BM157)+BM157>$P28,$P28-SUM($I157:BM157),BM157)","v":0},{"$f":"IF(SUM($I157:BN157)+BN157>$P28,$P28-SUM($I157:BN157),BN157)","v":0},{"$f":"IF(SUM($I157:BO157)+BO157>$P28,$P28-SUM($I157:BO157),BO157)","v":0},{"$f":"IF(SUM($I157:BP157)+BP157>$P28,$P28-SUM($I157:BP157),BP157)","v":0},{"$f":"IF(SUM($I157:BQ157)+BQ157>$P28,$P28-SUM($I157:BQ157),BQ157)","v":0},{"$f":"IF(SUM($I157:BR157)+BR157>$P28,$P28-SUM($I157:BR157),BR157)","v":0},{"$f":"IF(SUM($I157:BS157)+BS157>$P28,$P28-SUM($I157:BS157),BS157)","v":0},{"$f":"IF(SUM($I157:BT157)+BT157>$P28,$P28-SUM($I157:BT157),BT157)","v":0},{"$f":"IF(SUM($I157:BU157)+BU157>$P28,$P28-SUM($I157:BU157),BU157)","v":0},{"$f":"IF(SUM($I157:BV157)+BV157>$P28,$P28-SUM($I157:BV157),BV157)","v":0},{"$f":"IF(SUM($I157:BW157)+BW157>$P28,$P28-SUM($I157:BW157),BW157)","v":0},{"$f":"IF(SUM($I157:BX157)+BX157>$P28,$P28-SUM($I157:BX157),BX157)","v":0},{"$f":"IF(SUM($I157:BY157)+BY157>$P28,$P28-SUM($I157:BY157),BY157)","v":0},{"$f":"IF(SUM($I157:BZ157)+BZ157>$P28,$P28-SUM($I157:BZ157),BZ157)","v":0},{"$f":"IF(SUM($I157:CA157)+CA157>$P28,$P28-SUM($I157:CA157),CA157)","v":0},{"$f":"IF(SUM($I157:CB157)+CB157>$P28,$P28-SUM($I157:CB157),CB157)","v":0},{"$f":"IF(SUM($I157:CC157)+CC157>$P28,$P28-SUM($I157:CC157),CC157)","v":0},{"$f":"IF(SUM($I157:CD157)+CD157>$P28,$P28-SUM($I157:CD157),CD157)","v":0},{"$f":"IF(SUM($I157:CE157)+CE157>$P28,$P28-SUM($I157:CE157),CE157)","v":0},{"$f":"IF(SUM($I157:CF157)+CF157>$P28,$P28-SUM($I157:CF157),CF157)","v":0},{"$f":"IF(SUM($I157:CG157)+CG157>$P28,$P28-SUM($I157:CG157),CG157)","v":0},{"$f":"IF(SUM($I157:CH157)+CH157>$P28,$P28-SUM($I157:CH157),CH157)","v":0},{"$f":"IF(SUM($I157:CI157)+CI157>$P28,$P28-SUM($I157:CI157),CI157)","v":0},{"$f":"IF(SUM($I157:CJ157)+CJ157>$P28,$P28-SUM($I157:CJ157),CJ157)","v":0},{"$f":"IF(SUM($I157:CK157)+CK157>$P28,$P28-SUM($I157:CK157),CK157)","v":0},{"$f":"IF(SUM($I157:CL157)+CL157>$P28,$P28-SUM($I157:CL157),CL157)","v":0},{"$f":"IF(SUM($I157:CM157)+CM157>$P28,$P28-SUM($I157:CM157),CM157)","v":0},{"$f":"IF(SUM($I157:CN157)+CN157>$P28,$P28-SUM($I157:CN157),CN157)","v":0},{"$f":"IF(SUM($I157:CO157)+CO157>$P28,$P28-SUM($I157:CO157),CO157)","v":0},{"$f":"IF(SUM($I157:CP157)+CP157>$P28,$P28-SUM($I157:CP157),CP157)","v":0},{"$f":"IF(SUM($I157:CQ157)+CQ157>$P28,$P28-SUM($I157:CQ157),CQ157)","v":0},{"$f":"IF(SUM($I157:CR157)+CR157>$P28,$P28-SUM($I157:CR157),CR157)","v":0},{"$f":"IF(SUM($I157:CS157)+CS157>$P28,$P28-SUM($I157:CS157),CS157)","v":0},{"$f":"IF(SUM($I157:CT157)+CT157>$P28,$P28-SUM($I157:CT157),CT157)","v":0},{"$f":"IF(SUM($I157:CU157)+CU157>$P28,$P28-SUM($I157:CU157),CU157)","v":0},{"$f":"IF(SUM($I157:CV157)+CV157>$P28,$P28-SUM($I157:CV157),CV157)","v":0},{"$f":"IF(SUM($I157:CW157)+CW157>$P28,$P28-SUM($I157:CW157),CW157)","v":0},{"$f":"IF(SUM($I157:CX157)+CX157>$P28,$P28-SUM($I157:CX157),CX157)","v":0},{"$f":"IF(SUM($I157:CY157)+CY157>$P28,$P28-SUM($I157:CY157),CY157)","v":0},{"$f":"IF(SUM($I157:CZ157)+CZ157>$P28,$P28-SUM($I157:CZ157),CZ157)","v":0},{"$f":"IF(SUM($I157:DA157)+DA157>$P28,$P28-SUM($I157:DA157),DA157)","v":0},{"$f":"IF(SUM($I157:DB157)+DB157>$P28,$P28-SUM($I157:DB157),DB157)","v":0},{"$f":"IF(SUM($I157:DC157)+DC157>$P28,$P28-SUM($I157:DC157),DC157)","v":0},{"$f":"IF(SUM($I157:DD157)+DD157>$P28,$P28-SUM($I157:DD157),DD157)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,{"$f":"P$29/$F158","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:Q158)+Q158>$P29,$P29-SUM($I158:Q158),Q158)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:R158)+R158>$P29,$P29-SUM($I158:R158),R158)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:S158)+S158>$P29,$P29-SUM($I158:S158),S158)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:T158)+T158>$P29,$P29-SUM($I158:T158),T158)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:U158)+U158>$P29,$P29-SUM($I158:U158),U158)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:V158)+V158>$P29,$P29-SUM($I158:V158),V158)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:W158)+W158>$P29,$P29-SUM($I158:W158),W158)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:X158)+X158>$P29,$P29-SUM($I158:X158),X158)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:Y158)+Y158>$P29,$P29-SUM($I158:Y158),Y158)","v":8.4139979000000011E-3},{"$f":"IF(SUM($I158:Z158)+Z158>$P29,$P29-SUM($I158:Z158),Z158)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I158:AA158)+AA158>$P29,$P29-SUM($I158:AA158),AA158)","v":2.7755575615628914E-17},{"$f":"IF(SUM($I158:AB158)+AB158>$P29,$P29-SUM($I158:AB158),AB158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AC158)+AC158>$P29,$P29-SUM($I158:AC158),AC158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AD158)+AD158>$P29,$P29-SUM($I158:AD158),AD158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AE158)+AE158>$P29,$P29-SUM($I158:AE158),AE158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AF158)+AF158>$P29,$P29-SUM($I158:AF158),AF158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AG158)+AG158>$P29,$P29-SUM($I158:AG158),AG158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AH158)+AH158>$P29,$P29-SUM($I158:AH158),AH158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AI158)+AI158>$P29,$P29-SUM($I158:AI158),AI158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AJ158)+AJ158>$P29,$P29-SUM($I158:AJ158),AJ158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AK158)+AK158>$P29,$P29-SUM($I158:AK158),AK158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AL158)+AL158>$P29,$P29-SUM($I158:AL158),AL158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AM158)+AM158>$P29,$P29-SUM($I158:AM158),AM158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AN158)+AN158>$P29,$P29-SUM($I158:AN158),AN158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AO158)+AO158>$P29,$P29-SUM($I158:AO158),AO158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AP158)+AP158>$P29,$P29-SUM($I158:AP158),AP158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AQ158)+AQ158>$P29,$P29-SUM($I158:AQ158),AQ158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AR158)+AR158>$P29,$P29-SUM($I158:AR158),AR158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AS158)+AS158>$P29,$P29-SUM($I158:AS158),AS158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AT158)+AT158>$P29,$P29-SUM($I158:AT158),AT158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AU158)+AU158>$P29,$P29-SUM($I158:AU158),AU158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AV158)+AV158>$P29,$P29-SUM($I158:AV158),AV158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AW158)+AW158>$P29,$P29-SUM($I158:AW158),AW158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AX158)+AX158>$P29,$P29-SUM($I158:AX158),AX158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AY158)+AY158>$P29,$P29-SUM($I158:AY158),AY158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:AZ158)+AZ158>$P29,$P29-SUM($I158:AZ158),AZ158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BA158)+BA158>$P29,$P29-SUM($I158:BA158),BA158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BB158)+BB158>$P29,$P29-SUM($I158:BB158),BB158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BC158)+BC158>$P29,$P29-SUM($I158:BC158),BC158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BD158)+BD158>$P29,$P29-SUM($I158:BD158),BD158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BE158)+BE158>$P29,$P29-SUM($I158:BE158),BE158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BF158)+BF158>$P29,$P29-SUM($I158:BF158),BF158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BG158)+BG158>$P29,$P29-SUM($I158:BG158),BG158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BH158)+BH158>$P29,$P29-SUM($I158:BH158),BH158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BI158)+BI158>$P29,$P29-SUM($I158:BI158),BI158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BJ158)+BJ158>$P29,$P29-SUM($I158:BJ158),BJ158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BK158)+BK158>$P29,$P29-SUM($I158:BK158),BK158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BL158)+BL158>$P29,$P29-SUM($I158:BL158),BL158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BM158)+BM158>$P29,$P29-SUM($I158:BM158),BM158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BN158)+BN158>$P29,$P29-SUM($I158:BN158),BN158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BO158)+BO158>$P29,$P29-SUM($I158:BO158),BO158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BP158)+BP158>$P29,$P29-SUM($I158:BP158),BP158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BQ158)+BQ158>$P29,$P29-SUM($I158:BQ158),BQ158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BR158)+BR158>$P29,$P29-SUM($I158:BR158),BR158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BS158)+BS158>$P29,$P29-SUM($I158:BS158),BS158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BT158)+BT158>$P29,$P29-SUM($I158:BT158),BT158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BU158)+BU158>$P29,$P29-SUM($I158:BU158),BU158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BV158)+BV158>$P29,$P29-SUM($I158:BV158),BV158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BW158)+BW158>$P29,$P29-SUM($I158:BW158),BW158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BX158)+BX158>$P29,$P29-SUM($I158:BX158),BX158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BY158)+BY158>$P29,$P29-SUM($I158:BY158),BY158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:BZ158)+BZ158>$P29,$P29-SUM($I158:BZ158),BZ158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CA158)+CA158>$P29,$P29-SUM($I158:CA158),CA158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CB158)+CB158>$P29,$P29-SUM($I158:CB158),CB158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CC158)+CC158>$P29,$P29-SUM($I158:CC158),CC158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CD158)+CD158>$P29,$P29-SUM($I158:CD158),CD158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CE158)+CE158>$P29,$P29-SUM($I158:CE158),CE158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CF158)+CF158>$P29,$P29-SUM($I158:CF158),CF158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CG158)+CG158>$P29,$P29-SUM($I158:CG158),CG158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CH158)+CH158>$P29,$P29-SUM($I158:CH158),CH158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CI158)+CI158>$P29,$P29-SUM($I158:CI158),CI158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CJ158)+CJ158>$P29,$P29-SUM($I158:CJ158),CJ158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CK158)+CK158>$P29,$P29-SUM($I158:CK158),CK158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CL158)+CL158>$P29,$P29-SUM($I158:CL158),CL158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CM158)+CM158>$P29,$P29-SUM($I158:CM158),CM158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CN158)+CN158>$P29,$P29-SUM($I158:CN158),CN158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CO158)+CO158>$P29,$P29-SUM($I158:CO158),CO158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CP158)+CP158>$P29,$P29-SUM($I158:CP158),CP158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CQ158)+CQ158>$P29,$P29-SUM($I158:CQ158),CQ158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CR158)+CR158>$P29,$P29-SUM($I158:CR158),CR158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CS158)+CS158>$P29,$P29-SUM($I158:CS158),CS158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CT158)+CT158>$P29,$P29-SUM($I158:CT158),CT158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CU158)+CU158>$P29,$P29-SUM($I158:CU158),CU158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CV158)+CV158>$P29,$P29-SUM($I158:CV158),CV158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CW158)+CW158>$P29,$P29-SUM($I158:CW158),CW158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CX158)+CX158>$P29,$P29-SUM($I158:CX158),CX158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CY158)+CY158>$P29,$P29-SUM($I158:CY158),CY158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:CZ158)+CZ158>$P29,$P29-SUM($I158:CZ158),CZ158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:DA158)+DA158>$P29,$P29-SUM($I158:DA158),DA158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:DB158)+DB158>$P29,$P29-SUM($I158:DB158),DB158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:DC158)+DC158>$P29,$P29-SUM($I158:DC158),DC158)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I158:DD158)+DD158>$P29,$P29-SUM($I158:DD158),DD158)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  2018 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"Q$22/$F162","v":0},{"$f":"IF(SUM($I162:R162)+R162>$Q22,$Q22-SUM($I162:R162),R162)","v":0},{"$f":"IF(SUM($I162:S162)+S162>$Q22,$Q22-SUM($I162:S162),S162)","v":0},{"$f":"IF(SUM($I162:T162)+T162>$Q22,$Q22-SUM($I162:T162),T162)","v":0},{"$f":"IF(SUM($I162:U162)+U162>$Q22,$Q22-SUM($I162:U162),U162)","v":0},{"$f":"IF(SUM($I162:V162)+V162>$Q22,$Q22-SUM($I162:V162),V162)","v":0},{"$f":"IF(SUM($I162:W162)+W162>$Q22,$Q22-SUM($I162:W162),W162)","v":0},{"$f":"IF(SUM($I162:X162)+X162>$Q22,$Q22-SUM($I162:X162),X162)","v":0},{"$f":"IF(SUM($I162:Y162)+Y162>$Q22,$Q22-SUM($I162:Y162),Y162)","v":0},{"$f":"IF(SUM($I162:Z162)+Z162>$Q22,$Q22-SUM($I162:Z162),Z162)","v":0},{"$f":"IF(SUM($I162:AA162)+AA162>$Q22,$Q22-SUM($I162:AA162),AA162)","v":0},{"$f":"IF(SUM($I162:AB162)+AB162>$Q22,$Q22-SUM($I162:AB162),AB162)","v":0},{"$f":"IF(SUM($I162:AC162)+AC162>$Q22,$Q22-SUM($I162:AC162),AC162)","v":0},{"$f":"IF(SUM($I162:AD162)+AD162>$Q22,$Q22-SUM($I162:AD162),AD162)","v":0},{"$f":"IF(SUM($I162:AE162)+AE162>$Q22,$Q22-SUM($I162:AE162),AE162)","v":0},{"$f":"IF(SUM($I162:AF162)+AF162>$Q22,$Q22-SUM($I162:AF162),AF162)","v":0},{"$f":"IF(SUM($I162:AG162)+AG162>$Q22,$Q22-SUM($I162:AG162),AG162)","v":0},{"$f":"IF(SUM($I162:AH162)+AH162>$Q22,$Q22-SUM($I162:AH162),AH162)","v":0},{"$f":"IF(SUM($I162:AI162)+AI162>$Q22,$Q22-SUM($I162:AI162),AI162)","v":0},{"$f":"IF(SUM($I162:AJ162)+AJ162>$Q22,$Q22-SUM($I162:AJ162),AJ162)","v":0},{"$f":"IF(SUM($I162:AK162)+AK162>$Q22,$Q22-SUM($I162:AK162),AK162)","v":0},{"$f":"IF(SUM($I162:AL162)+AL162>$Q22,$Q22-SUM($I162:AL162),AL162)","v":0},{"$f":"IF(SUM($I162:AM162)+AM162>$Q22,$Q22-SUM($I162:AM162),AM162)","v":0},{"$f":"IF(SUM($I162:AN162)+AN162>$Q22,$Q22-SUM($I162:AN162),AN162)","v":0},{"$f":"IF(SUM($I162:AO162)+AO162>$Q22,$Q22-SUM($I162:AO162),AO162)","v":0},{"$f":"IF(SUM($I162:AP162)+AP162>$Q22,$Q22-SUM($I162:AP162),AP162)","v":0},{"$f":"IF(SUM($I162:AQ162)+AQ162>$Q22,$Q22-SUM($I162:AQ162),AQ162)","v":0},{"$f":"IF(SUM($I162:AR162)+AR162>$Q22,$Q22-SUM($I162:AR162),AR162)","v":0},{"$f":"IF(SUM($I162:AS162)+AS162>$Q22,$Q22-SUM($I162:AS162),AS162)","v":0},{"$f":"IF(SUM($I162:AT162)+AT162>$Q22,$Q22-SUM($I162:AT162),AT162)","v":0},{"$f":"IF(SUM($I162:AU162)+AU162>$Q22,$Q22-SUM($I162:AU162),AU162)","v":0},{"$f":"IF(SUM($I162:AV162)+AV162>$Q22,$Q22-SUM($I162:AV162),AV162)","v":0},{"$f":"IF(SUM($I162:AW162)+AW162>$Q22,$Q22-SUM($I162:AW162),AW162)","v":0},{"$f":"IF(SUM($I162:AX162)+AX162>$Q22,$Q22-SUM($I162:AX162),AX162)","v":0},{"$f":"IF(SUM($I162:AY162)+AY162>$Q22,$Q22-SUM($I162:AY162),AY162)","v":0},{"$f":"IF(SUM($I162:AZ162)+AZ162>$Q22,$Q22-SUM($I162:AZ162),AZ162)","v":0},{"$f":"IF(SUM($I162:BA162)+BA162>$Q22,$Q22-SUM($I162:BA162),BA162)","v":0},{"$f":"IF(SUM($I162:BB162)+BB162>$Q22,$Q22-SUM($I162:BB162),BB162)","v":0},{"$f":"IF(SUM($I162:BC162)+BC162>$Q22,$Q22-SUM($I162:BC162),BC162)","v":0},{"$f":"IF(SUM($I162:BD162)+BD162>$Q22,$Q22-SUM($I162:BD162),BD162)","v":0},{"$f":"IF(SUM($I162:BE162)+BE162>$Q22,$Q22-SUM($I162:BE162),BE162)","v":0},{"$f":"IF(SUM($I162:BF162)+BF162>$Q22,$Q22-SUM($I162:BF162),BF162)","v":0},{"$f":"IF(SUM($I162:BG162)+BG162>$Q22,$Q22-SUM($I162:BG162),BG162)","v":0},{"$f":"IF(SUM($I162:BH162)+BH162>$Q22,$Q22-SUM($I162:BH162),BH162)","v":0},{"$f":"IF(SUM($I162:BI162)+BI162>$Q22,$Q22-SUM($I162:BI162),BI162)","v":0},{"$f":"IF(SUM($I162:BJ162)+BJ162>$Q22,$Q22-SUM($I162:BJ162),BJ162)","v":0},{"$f":"IF(SUM($I162:BK162)+BK162>$Q22,$Q22-SUM($I162:BK162),BK162)","v":0},{"$f":"IF(SUM($I162:BL162)+BL162>$Q22,$Q22-SUM($I162:BL162),BL162)","v":0},{"$f":"IF(SUM($I162:BM162)+BM162>$Q22,$Q22-SUM($I162:BM162),BM162)","v":0},{"$f":"IF(SUM($I162:BN162)+BN162>$Q22,$Q22-SUM($I162:BN162),BN162)","v":0},{"$f":"IF(SUM($I162:BO162)+BO162>$Q22,$Q22-SUM($I162:BO162),BO162)","v":0},{"$f":"IF(SUM($I162:BP162)+BP162>$Q22,$Q22-SUM($I162:BP162),BP162)","v":0},{"$f":"IF(SUM($I162:BQ162)+BQ162>$Q22,$Q22-SUM($I162:BQ162),BQ162)","v":0},{"$f":"IF(SUM($I162:BR162)+BR162>$Q22,$Q22-SUM($I162:BR162),BR162)","v":0},{"$f":"IF(SUM($I162:BS162)+BS162>$Q22,$Q22-SUM($I162:BS162),BS162)","v":0},{"$f":"IF(SUM($I162:BT162)+BT162>$Q22,$Q22-SUM($I162:BT162),BT162)","v":0},{"$f":"IF(SUM($I162:BU162)+BU162>$Q22,$Q22-SUM($I162:BU162),BU162)","v":0},{"$f":"IF(SUM($I162:BV162)+BV162>$Q22,$Q22-SUM($I162:BV162),BV162)","v":0},{"$f":"IF(SUM($I162:BW162)+BW162>$Q22,$Q22-SUM($I162:BW162),BW162)","v":0},{"$f":"IF(SUM($I162:BX162)+BX162>$Q22,$Q22-SUM($I162:BX162),BX162)","v":0},{"$f":"IF(SUM($I162:BY162)+BY162>$Q22,$Q22-SUM($I162:BY162),BY162)","v":0},{"$f":"IF(SUM($I162:BZ162)+BZ162>$Q22,$Q22-SUM($I162:BZ162),BZ162)","v":0},{"$f":"IF(SUM($I162:CA162)+CA162>$Q22,$Q22-SUM($I162:CA162),CA162)","v":0},{"$f":"IF(SUM($I162:CB162)+CB162>$Q22,$Q22-SUM($I162:CB162),CB162)","v":0},{"$f":"IF(SUM($I162:CC162)+CC162>$Q22,$Q22-SUM($I162:CC162),CC162)","v":0},{"$f":"IF(SUM($I162:CD162)+CD162>$Q22,$Q22-SUM($I162:CD162),CD162)","v":0},{"$f":"IF(SUM($I162:CE162)+CE162>$Q22,$Q22-SUM($I162:CE162),CE162)","v":0},{"$f":"IF(SUM($I162:CF162)+CF162>$Q22,$Q22-SUM($I162:CF162),CF162)","v":0},{"$f":"IF(SUM($I162:CG162)+CG162>$Q22,$Q22-SUM($I162:CG162),CG162)","v":0},{"$f":"IF(SUM($I162:CH162)+CH162>$Q22,$Q22-SUM($I162:CH162),CH162)","v":0},{"$f":"IF(SUM($I162:CI162)+CI162>$Q22,$Q22-SUM($I162:CI162),CI162)","v":0},{"$f":"IF(SUM($I162:CJ162)+CJ162>$Q22,$Q22-SUM($I162:CJ162),CJ162)","v":0},{"$f":"IF(SUM($I162:CK162)+CK162>$Q22,$Q22-SUM($I162:CK162),CK162)","v":0},{"$f":"IF(SUM($I162:CL162)+CL162>$Q22,$Q22-SUM($I162:CL162),CL162)","v":0},{"$f":"IF(SUM($I162:CM162)+CM162>$Q22,$Q22-SUM($I162:CM162),CM162)","v":0},{"$f":"IF(SUM($I162:CN162)+CN162>$Q22,$Q22-SUM($I162:CN162),CN162)","v":0},{"$f":"IF(SUM($I162:CO162)+CO162>$Q22,$Q22-SUM($I162:CO162),CO162)","v":0},{"$f":"IF(SUM($I162:CP162)+CP162>$Q22,$Q22-SUM($I162:CP162),CP162)","v":0},{"$f":"IF(SUM($I162:CQ162)+CQ162>$Q22,$Q22-SUM($I162:CQ162),CQ162)","v":0},{"$f":"IF(SUM($I162:CR162)+CR162>$Q22,$Q22-SUM($I162:CR162),CR162)","v":0},{"$f":"IF(SUM($I162:CS162)+CS162>$Q22,$Q22-SUM($I162:CS162),CS162)","v":0},{"$f":"IF(SUM($I162:CT162)+CT162>$Q22,$Q22-SUM($I162:CT162),CT162)","v":0},{"$f":"IF(SUM($I162:CU162)+CU162>$Q22,$Q22-SUM($I162:CU162),CU162)","v":0},{"$f":"IF(SUM($I162:CV162)+CV162>$Q22,$Q22-SUM($I162:CV162),CV162)","v":0},{"$f":"IF(SUM($I162:CW162)+CW162>$Q22,$Q22-SUM($I162:CW162),CW162)","v":0},{"$f":"IF(SUM($I162:CX162)+CX162>$Q22,$Q22-SUM($I162:CX162),CX162)","v":0},{"$f":"IF(SUM($I162:CY162)+CY162>$Q22,$Q22-SUM($I162:CY162),CY162)","v":0},{"$f":"IF(SUM($I162:CZ162)+CZ162>$Q22,$Q22-SUM($I162:CZ162),CZ162)","v":0},{"$f":"IF(SUM($I162:DA162)+DA162>$Q22,$Q22-SUM($I162:DA162),DA162)","v":0},{"$f":"IF(SUM($I162:DB162)+DB162>$Q22,$Q22-SUM($I162:DB162),DB162)","v":0},{"$f":"IF(SUM($I162:DC162)+DC162>$Q22,$Q22-SUM($I162:DC162),DC162)","v":0},{"$f":"IF(SUM($I162:DD162)+DD162>$Q22,$Q22-SUM($I162:DD162),DD162)","v":0}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"Q$23/$F163","v":0},{"$f":"IF(SUM($I163:R163)+R163>$Q23,$Q23-SUM($I163:R163),R163)","v":0},{"$f":"IF(SUM($I163:S163)+S163>$Q23,$Q23-SUM($I163:S163),S163)","v":0},{"$f":"IF(SUM($I163:T163)+T163>$Q23,$Q23-SUM($I163:T163),T163)","v":0},{"$f":"IF(SUM($I163:U163)+U163>$Q23,$Q23-SUM($I163:U163),U163)","v":0},{"$f":"IF(SUM($I163:V163)+V163>$Q23,$Q23-SUM($I163:V163),V163)","v":0},{"$f":"IF(SUM($I163:W163)+W163>$Q23,$Q23-SUM($I163:W163),W163)","v":0},{"$f":"IF(SUM($I163:X163)+X163>$Q23,$Q23-SUM($I163:X163),X163)","v":0},{"$f":"IF(SUM($I163:Y163)+Y163>$Q23,$Q23-SUM($I163:Y163),Y163)","v":0},{"$f":"IF(SUM($I163:Z163)+Z163>$Q23,$Q23-SUM($I163:Z163),Z163)","v":0},{"$f":"IF(SUM($I163:AA163)+AA163>$Q23,$Q23-SUM($I163:AA163),AA163)","v":0},{"$f":"IF(SUM($I163:AB163)+AB163>$Q23,$Q23-SUM($I163:AB163),AB163)","v":0},{"$f":"IF(SUM($I163:AC163)+AC163>$Q23,$Q23-SUM($I163:AC163),AC163)","v":0},{"$f":"IF(SUM($I163:AD163)+AD163>$Q23,$Q23-SUM($I163:AD163),AD163)","v":0},{"$f":"IF(SUM($I163:AE163)+AE163>$Q23,$Q23-SUM($I163:AE163),AE163)","v":0},{"$f":"IF(SUM($I163:AF163)+AF163>$Q23,$Q23-SUM($I163:AF163),AF163)","v":0},{"$f":"IF(SUM($I163:AG163)+AG163>$Q23,$Q23-SUM($I163:AG163),AG163)","v":0},{"$f":"IF(SUM($I163:AH163)+AH163>$Q23,$Q23-SUM($I163:AH163),AH163)","v":0},{"$f":"IF(SUM($I163:AI163)+AI163>$Q23,$Q23-SUM($I163:AI163),AI163)","v":0},{"$f":"IF(SUM($I163:AJ163)+AJ163>$Q23,$Q23-SUM($I163:AJ163),AJ163)","v":0},{"$f":"IF(SUM($I163:AK163)+AK163>$Q23,$Q23-SUM($I163:AK163),AK163)","v":0},{"$f":"IF(SUM($I163:AL163)+AL163>$Q23,$Q23-SUM($I163:AL163),AL163)","v":0},{"$f":"IF(SUM($I163:AM163)+AM163>$Q23,$Q23-SUM($I163:AM163),AM163)","v":0},{"$f":"IF(SUM($I163:AN163)+AN163>$Q23,$Q23-SUM($I163:AN163),AN163)","v":0},{"$f":"IF(SUM($I163:AO163)+AO163>$Q23,$Q23-SUM($I163:AO163),AO163)","v":0},{"$f":"IF(SUM($I163:AP163)+AP163>$Q23,$Q23-SUM($I163:AP163),AP163)","v":0},{"$f":"IF(SUM($I163:AQ163)+AQ163>$Q23,$Q23-SUM($I163:AQ163),AQ163)","v":0},{"$f":"IF(SUM($I163:AR163)+AR163>$Q23,$Q23-SUM($I163:AR163),AR163)","v":0},{"$f":"IF(SUM($I163:AS163)+AS163>$Q23,$Q23-SUM($I163:AS163),AS163)","v":0},{"$f":"IF(SUM($I163:AT163)+AT163>$Q23,$Q23-SUM($I163:AT163),AT163)","v":0},{"$f":"IF(SUM($I163:AU163)+AU163>$Q23,$Q23-SUM($I163:AU163),AU163)","v":0},{"$f":"IF(SUM($I163:AV163)+AV163>$Q23,$Q23-SUM($I163:AV163),AV163)","v":0},{"$f":"IF(SUM($I163:AW163)+AW163>$Q23,$Q23-SUM($I163:AW163),AW163)","v":0},{"$f":"IF(SUM($I163:AX163)+AX163>$Q23,$Q23-SUM($I163:AX163),AX163)","v":0},{"$f":"IF(SUM($I163:AY163)+AY163>$Q23,$Q23-SUM($I163:AY163),AY163)","v":0},{"$f":"IF(SUM($I163:AZ163)+AZ163>$Q23,$Q23-SUM($I163:AZ163),AZ163)","v":0},{"$f":"IF(SUM($I163:BA163)+BA163>$Q23,$Q23-SUM($I163:BA163),BA163)","v":0},{"$f":"IF(SUM($I163:BB163)+BB163>$Q23,$Q23-SUM($I163:BB163),BB163)","v":0},{"$f":"IF(SUM($I163:BC163)+BC163>$Q23,$Q23-SUM($I163:BC163),BC163)","v":0},{"$f":"IF(SUM($I163:BD163)+BD163>$Q23,$Q23-SUM($I163:BD163),BD163)","v":0},{"$f":"IF(SUM($I163:BE163)+BE163>$Q23,$Q23-SUM($I163:BE163),BE163)","v":0},{"$f":"IF(SUM($I163:BF163)+BF163>$Q23,$Q23-SUM($I163:BF163),BF163)","v":0},{"$f":"IF(SUM($I163:BG163)+BG163>$Q23,$Q23-SUM($I163:BG163),BG163)","v":0},{"$f":"IF(SUM($I163:BH163)+BH163>$Q23,$Q23-SUM($I163:BH163),BH163)","v":0},{"$f":"IF(SUM($I163:BI163)+BI163>$Q23,$Q23-SUM($I163:BI163),BI163)","v":0},{"$f":"IF(SUM($I163:BJ163)+BJ163>$Q23,$Q23-SUM($I163:BJ163),BJ163)","v":0},{"$f":"IF(SUM($I163:BK163)+BK163>$Q23,$Q23-SUM($I163:BK163),BK163)","v":0},{"$f":"IF(SUM($I163:BL163)+BL163>$Q23,$Q23-SUM($I163:BL163),BL163)","v":0},{"$f":"IF(SUM($I163:BM163)+BM163>$Q23,$Q23-SUM($I163:BM163),BM163)","v":0},{"$f":"IF(SUM($I163:BN163)+BN163>$Q23,$Q23-SUM($I163:BN163),BN163)","v":0},{"$f":"IF(SUM($I163:BO163)+BO163>$Q23,$Q23-SUM($I163:BO163),BO163)","v":0},{"$f":"IF(SUM($I163:BP163)+BP163>$Q23,$Q23-SUM($I163:BP163),BP163)","v":0},{"$f":"IF(SUM($I163:BQ163)+BQ163>$Q23,$Q23-SUM($I163:BQ163),BQ163)","v":0},{"$f":"IF(SUM($I163:BR163)+BR163>$Q23,$Q23-SUM($I163:BR163),BR163)","v":0},{"$f":"IF(SUM($I163:BS163)+BS163>$Q23,$Q23-SUM($I163:BS163),BS163)","v":0},{"$f":"IF(SUM($I163:BT163)+BT163>$Q23,$Q23-SUM($I163:BT163),BT163)","v":0},{"$f":"IF(SUM($I163:BU163)+BU163>$Q23,$Q23-SUM($I163:BU163),BU163)","v":0},{"$f":"IF(SUM($I163:BV163)+BV163>$Q23,$Q23-SUM($I163:BV163),BV163)","v":0},{"$f":"IF(SUM($I163:BW163)+BW163>$Q23,$Q23-SUM($I163:BW163),BW163)","v":0},{"$f":"IF(SUM($I163:BX163)+BX163>$Q23,$Q23-SUM($I163:BX163),BX163)","v":0},{"$f":"IF(SUM($I163:BY163)+BY163>$Q23,$Q23-SUM($I163:BY163),BY163)","v":0},{"$f":"IF(SUM($I163:BZ163)+BZ163>$Q23,$Q23-SUM($I163:BZ163),BZ163)","v":0},{"$f":"IF(SUM($I163:CA163)+CA163>$Q23,$Q23-SUM($I163:CA163),CA163)","v":0},{"$f":"IF(SUM($I163:CB163)+CB163>$Q23,$Q23-SUM($I163:CB163),CB163)","v":0},{"$f":"IF(SUM($I163:CC163)+CC163>$Q23,$Q23-SUM($I163:CC163),CC163)","v":0},{"$f":"IF(SUM($I163:CD163)+CD163>$Q23,$Q23-SUM($I163:CD163),CD163)","v":0},{"$f":"IF(SUM($I163:CE163)+CE163>$Q23,$Q23-SUM($I163:CE163),CE163)","v":0},{"$f":"IF(SUM($I163:CF163)+CF163>$Q23,$Q23-SUM($I163:CF163),CF163)","v":0},{"$f":"IF(SUM($I163:CG163)+CG163>$Q23,$Q23-SUM($I163:CG163),CG163)","v":0},{"$f":"IF(SUM($I163:CH163)+CH163>$Q23,$Q23-SUM($I163:CH163),CH163)","v":0},{"$f":"IF(SUM($I163:CI163)+CI163>$Q23,$Q23-SUM($I163:CI163),CI163)","v":0},{"$f":"IF(SUM($I163:CJ163)+CJ163>$Q23,$Q23-SUM($I163:CJ163),CJ163)","v":0},{"$f":"IF(SUM($I163:CK163)+CK163>$Q23,$Q23-SUM($I163:CK163),CK163)","v":0},{"$f":"IF(SUM($I163:CL163)+CL163>$Q23,$Q23-SUM($I163:CL163),CL163)","v":0},{"$f":"IF(SUM($I163:CM163)+CM163>$Q23,$Q23-SUM($I163:CM163),CM163)","v":0},{"$f":"IF(SUM($I163:CN163)+CN163>$Q23,$Q23-SUM($I163:CN163),CN163)","v":0},{"$f":"IF(SUM($I163:CO163)+CO163>$Q23,$Q23-SUM($I163:CO163),CO163)","v":0},{"$f":"IF(SUM($I163:CP163)+CP163>$Q23,$Q23-SUM($I163:CP163),CP163)","v":0},{"$f":"IF(SUM($I163:CQ163)+CQ163>$Q23,$Q23-SUM($I163:CQ163),CQ163)","v":0},{"$f":"IF(SUM($I163:CR163)+CR163>$Q23,$Q23-SUM($I163:CR163),CR163)","v":0},{"$f":"IF(SUM($I163:CS163)+CS163>$Q23,$Q23-SUM($I163:CS163),CS163)","v":0},{"$f":"IF(SUM($I163:CT163)+CT163>$Q23,$Q23-SUM($I163:CT163),CT163)","v":0},{"$f":"IF(SUM($I163:CU163)+CU163>$Q23,$Q23-SUM($I163:CU163),CU163)","v":0},{"$f":"IF(SUM($I163:CV163)+CV163>$Q23,$Q23-SUM($I163:CV163),CV163)","v":0},{"$f":"IF(SUM($I163:CW163)+CW163>$Q23,$Q23-SUM($I163:CW163),CW163)","v":0},{"$f":"IF(SUM($I163:CX163)+CX163>$Q23,$Q23-SUM($I163:CX163),CX163)","v":0},{"$f":"IF(SUM($I163:CY163)+CY163>$Q23,$Q23-SUM($I163:CY163),CY163)","v":0},{"$f":"IF(SUM($I163:CZ163)+CZ163>$Q23,$Q23-SUM($I163:CZ163),CZ163)","v":0},{"$f":"IF(SUM($I163:DA163)+DA163>$Q23,$Q23-SUM($I163:DA163),DA163)","v":0},{"$f":"IF(SUM($I163:DB163)+DB163>$Q23,$Q23-SUM($I163:DB163),DB163)","v":0},{"$f":"IF(SUM($I163:DC163)+DC163>$Q23,$Q23-SUM($I163:DC163),DC163)","v":0},{"$f":"IF(SUM($I163:DD163)+DD163>$Q23,$Q23-SUM($I163:DD163),DD163)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"Q$24/$F164","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:R164)+R164>$Q24,$Q24-SUM($I164:R164),R164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:S164)+S164>$Q24,$Q24-SUM($I164:S164),S164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:T164)+T164>$Q24,$Q24-SUM($I164:T164),T164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:U164)+U164>$Q24,$Q24-SUM($I164:U164),U164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:V164)+V164>$Q24,$Q24-SUM($I164:V164),V164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:W164)+W164>$Q24,$Q24-SUM($I164:W164),W164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:X164)+X164>$Q24,$Q24-SUM($I164:X164),X164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:Y164)+Y164>$Q24,$Q24-SUM($I164:Y164),Y164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:Z164)+Z164>$Q24,$Q24-SUM($I164:Z164),Z164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AA164)+AA164>$Q24,$Q24-SUM($I164:AA164),AA164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AB164)+AB164>$Q24,$Q24-SUM($I164:AB164),AB164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AC164)+AC164>$Q24,$Q24-SUM($I164:AC164),AC164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AD164)+AD164>$Q24,$Q24-SUM($I164:AD164),AD164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AE164)+AE164>$Q24,$Q24-SUM($I164:AE164),AE164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AF164)+AF164>$Q24,$Q24-SUM($I164:AF164),AF164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AG164)+AG164>$Q24,$Q24-SUM($I164:AG164),AG164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AH164)+AH164>$Q24,$Q24-SUM($I164:AH164),AH164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AI164)+AI164>$Q24,$Q24-SUM($I164:AI164),AI164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AJ164)+AJ164>$Q24,$Q24-SUM($I164:AJ164),AJ164)","v":1.2108223777980001E-2},{"$f":"IF(SUM($I164:AK164)+AK164>$Q24,$Q24-SUM($I164:AK164),AK164)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I164:AL164)+AL164>$Q24,$Q24-SUM($I164:AL164),AL164)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I164:AM164)+AM164>$Q24,$Q24-SUM($I164:AM164),AM164)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I164:AN164)+AN164>$Q24,$Q24-SUM($I164:AN164),AN164)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I164:AO164)+AO164>$Q24,$Q24-SUM($I164:AO164),AO164)","v":1.1102230246251565E-16},{"$f":"IF(SUM($I164:AP164)+AP164>$Q24,$Q24-SUM($I164:AP164),AP164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AQ164)+AQ164>$Q24,$Q24-SUM($I164:AQ164),AQ164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AR164)+AR164>$Q24,$Q24-SUM($I164:AR164),AR164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AS164)+AS164>$Q24,$Q24-SUM($I164:AS164),AS164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AT164)+AT164>$Q24,$Q24-SUM($I164:AT164),AT164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AU164)+AU164>$Q24,$Q24-SUM($I164:AU164),AU164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AV164)+AV164>$Q24,$Q24-SUM($I164:AV164),AV164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AW164)+AW164>$Q24,$Q24-SUM($I164:AW164),AW164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AX164)+AX164>$Q24,$Q24-SUM($I164:AX164),AX164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AY164)+AY164>$Q24,$Q24-SUM($I164:AY164),AY164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:AZ164)+AZ164>$Q24,$Q24-SUM($I164:AZ164),AZ164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BA164)+BA164>$Q24,$Q24-SUM($I164:BA164),BA164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BB164)+BB164>$Q24,$Q24-SUM($I164:BB164),BB164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BC164)+BC164>$Q24,$Q24-SUM($I164:BC164),BC164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BD164)+BD164>$Q24,$Q24-SUM($I164:BD164),BD164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BE164)+BE164>$Q24,$Q24-SUM($I164:BE164),BE164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BF164)+BF164>$Q24,$Q24-SUM($I164:BF164),BF164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BG164)+BG164>$Q24,$Q24-SUM($I164:BG164),BG164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BH164)+BH164>$Q24,$Q24-SUM($I164:BH164),BH164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BI164)+BI164>$Q24,$Q24-SUM($I164:BI164),BI164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BJ164)+BJ164>$Q24,$Q24-SUM($I164:BJ164),BJ164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BK164)+BK164>$Q24,$Q24-SUM($I164:BK164),BK164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BL164)+BL164>$Q24,$Q24-SUM($I164:BL164),BL164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BM164)+BM164>$Q24,$Q24-SUM($I164:BM164),BM164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BN164)+BN164>$Q24,$Q24-SUM($I164:BN164),BN164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BO164)+BO164>$Q24,$Q24-SUM($I164:BO164),BO164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BP164)+BP164>$Q24,$Q24-SUM($I164:BP164),BP164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BQ164)+BQ164>$Q24,$Q24-SUM($I164:BQ164),BQ164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BR164)+BR164>$Q24,$Q24-SUM($I164:BR164),BR164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BS164)+BS164>$Q24,$Q24-SUM($I164:BS164),BS164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BT164)+BT164>$Q24,$Q24-SUM($I164:BT164),BT164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BU164)+BU164>$Q24,$Q24-SUM($I164:BU164),BU164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BV164)+BV164>$Q24,$Q24-SUM($I164:BV164),BV164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BW164)+BW164>$Q24,$Q24-SUM($I164:BW164),BW164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BX164)+BX164>$Q24,$Q24-SUM($I164:BX164),BX164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BY164)+BY164>$Q24,$Q24-SUM($I164:BY164),BY164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:BZ164)+BZ164>$Q24,$Q24-SUM($I164:BZ164),BZ164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CA164)+CA164>$Q24,$Q24-SUM($I164:CA164),CA164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CB164)+CB164>$Q24,$Q24-SUM($I164:CB164),CB164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CC164)+CC164>$Q24,$Q24-SUM($I164:CC164),CC164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CD164)+CD164>$Q24,$Q24-SUM($I164:CD164),CD164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CE164)+CE164>$Q24,$Q24-SUM($I164:CE164),CE164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CF164)+CF164>$Q24,$Q24-SUM($I164:CF164),CF164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CG164)+CG164>$Q24,$Q24-SUM($I164:CG164),CG164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CH164)+CH164>$Q24,$Q24-SUM($I164:CH164),CH164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CI164)+CI164>$Q24,$Q24-SUM($I164:CI164),CI164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CJ164)+CJ164>$Q24,$Q24-SUM($I164:CJ164),CJ164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CK164)+CK164>$Q24,$Q24-SUM($I164:CK164),CK164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CL164)+CL164>$Q24,$Q24-SUM($I164:CL164),CL164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CM164)+CM164>$Q24,$Q24-SUM($I164:CM164),CM164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CN164)+CN164>$Q24,$Q24-SUM($I164:CN164),CN164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CO164)+CO164>$Q24,$Q24-SUM($I164:CO164),CO164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CP164)+CP164>$Q24,$Q24-SUM($I164:CP164),CP164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CQ164)+CQ164>$Q24,$Q24-SUM($I164:CQ164),CQ164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CR164)+CR164>$Q24,$Q24-SUM($I164:CR164),CR164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CS164)+CS164>$Q24,$Q24-SUM($I164:CS164),CS164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CT164)+CT164>$Q24,$Q24-SUM($I164:CT164),CT164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CU164)+CU164>$Q24,$Q24-SUM($I164:CU164),CU164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CV164)+CV164>$Q24,$Q24-SUM($I164:CV164),CV164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CW164)+CW164>$Q24,$Q24-SUM($I164:CW164),CW164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CX164)+CX164>$Q24,$Q24-SUM($I164:CX164),CX164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CY164)+CY164>$Q24,$Q24-SUM($I164:CY164),CY164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:CZ164)+CZ164>$Q24,$Q24-SUM($I164:CZ164),CZ164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:DA164)+DA164>$Q24,$Q24-SUM($I164:DA164),DA164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:DB164)+DB164>$Q24,$Q24-SUM($I164:DB164),DB164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:DC164)+DC164>$Q24,$Q24-SUM($I164:DC164),DC164)","v":-4.4408920985006262E-16},{"$f":"IF(SUM($I164:DD164)+DD164>$Q24,$Q24-SUM($I164:DD164),DD164)","v":-4.4408920985006262E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"Q$25/$F165","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:R165)+R165>$Q25,$Q25-SUM($I165:R165),R165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:S165)+S165>$Q25,$Q25-SUM($I165:S165),S165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:T165)+T165>$Q25,$Q25-SUM($I165:T165),T165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:U165)+U165>$Q25,$Q25-SUM($I165:U165),U165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:V165)+V165>$Q25,$Q25-SUM($I165:V165),V165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:W165)+W165>$Q25,$Q25-SUM($I165:W165),W165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:X165)+X165>$Q25,$Q25-SUM($I165:X165),X165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:Y165)+Y165>$Q25,$Q25-SUM($I165:Y165),Y165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:Z165)+Z165>$Q25,$Q25-SUM($I165:Z165),Z165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AA165)+AA165>$Q25,$Q25-SUM($I165:AA165),AA165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AB165)+AB165>$Q25,$Q25-SUM($I165:AB165),AB165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AC165)+AC165>$Q25,$Q25-SUM($I165:AC165),AC165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AD165)+AD165>$Q25,$Q25-SUM($I165:AD165),AD165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AE165)+AE165>$Q25,$Q25-SUM($I165:AE165),AE165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AF165)+AF165>$Q25,$Q25-SUM($I165:AF165),AF165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AG165)+AG165>$Q25,$Q25-SUM($I165:AG165),AG165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AH165)+AH165>$Q25,$Q25-SUM($I165:AH165),AH165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AI165)+AI165>$Q25,$Q25-SUM($I165:AI165),AI165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AJ165)+AJ165>$Q25,$Q25-SUM($I165:AJ165),AJ165)","v":2.1047014747000006E-2},{"$f":"IF(SUM($I165:AK165)+AK165>$Q25,$Q25-SUM($I165:AK165),AK165)","v":1.6653345369377348E-16},{"$f":"IF(SUM($I165:AL165)+AL165>$Q25,$Q25-SUM($I165:AL165),AL165)","v":1.6653345369377348E-16},{"$f":"IF(SUM($I165:AM165)+AM165>$Q25,$Q25-SUM($I165:AM165),AM165)","v":1.6653345369377348E-16},{"$f":"IF(SUM($I165:AN165)+AN165>$Q25,$Q25-SUM($I165:AN165),AN165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AO165)+AO165>$Q25,$Q25-SUM($I165:AO165),AO165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AP165)+AP165>$Q25,$Q25-SUM($I165:AP165),AP165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AQ165)+AQ165>$Q25,$Q25-SUM($I165:AQ165),AQ165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AR165)+AR165>$Q25,$Q25-SUM($I165:AR165),AR165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AS165)+AS165>$Q25,$Q25-SUM($I165:AS165),AS165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AT165)+AT165>$Q25,$Q25-SUM($I165:AT165),AT165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AU165)+AU165>$Q25,$Q25-SUM($I165:AU165),AU165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AV165)+AV165>$Q25,$Q25-SUM($I165:AV165),AV165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AW165)+AW165>$Q25,$Q25-SUM($I165:AW165),AW165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AX165)+AX165>$Q25,$Q25-SUM($I165:AX165),AX165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AY165)+AY165>$Q25,$Q25-SUM($I165:AY165),AY165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:AZ165)+AZ165>$Q25,$Q25-SUM($I165:AZ165),AZ165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BA165)+BA165>$Q25,$Q25-SUM($I165:BA165),BA165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BB165)+BB165>$Q25,$Q25-SUM($I165:BB165),BB165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BC165)+BC165>$Q25,$Q25-SUM($I165:BC165),BC165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BD165)+BD165>$Q25,$Q25-SUM($I165:BD165),BD165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BE165)+BE165>$Q25,$Q25-SUM($I165:BE165),BE165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BF165)+BF165>$Q25,$Q25-SUM($I165:BF165),BF165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BG165)+BG165>$Q25,$Q25-SUM($I165:BG165),BG165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BH165)+BH165>$Q25,$Q25-SUM($I165:BH165),BH165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BI165)+BI165>$Q25,$Q25-SUM($I165:BI165),BI165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BJ165)+BJ165>$Q25,$Q25-SUM($I165:BJ165),BJ165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BK165)+BK165>$Q25,$Q25-SUM($I165:BK165),BK165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BL165)+BL165>$Q25,$Q25-SUM($I165:BL165),BL165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BM165)+BM165>$Q25,$Q25-SUM($I165:BM165),BM165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BN165)+BN165>$Q25,$Q25-SUM($I165:BN165),BN165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BO165)+BO165>$Q25,$Q25-SUM($I165:BO165),BO165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BP165)+BP165>$Q25,$Q25-SUM($I165:BP165),BP165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BQ165)+BQ165>$Q25,$Q25-SUM($I165:BQ165),BQ165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BR165)+BR165>$Q25,$Q25-SUM($I165:BR165),BR165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BS165)+BS165>$Q25,$Q25-SUM($I165:BS165),BS165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BT165)+BT165>$Q25,$Q25-SUM($I165:BT165),BT165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BU165)+BU165>$Q25,$Q25-SUM($I165:BU165),BU165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BV165)+BV165>$Q25,$Q25-SUM($I165:BV165),BV165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BW165)+BW165>$Q25,$Q25-SUM($I165:BW165),BW165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BX165)+BX165>$Q25,$Q25-SUM($I165:BX165),BX165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BY165)+BY165>$Q25,$Q25-SUM($I165:BY165),BY165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:BZ165)+BZ165>$Q25,$Q25-SUM($I165:BZ165),BZ165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CA165)+CA165>$Q25,$Q25-SUM($I165:CA165),CA165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CB165)+CB165>$Q25,$Q25-SUM($I165:CB165),CB165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CC165)+CC165>$Q25,$Q25-SUM($I165:CC165),CC165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CD165)+CD165>$Q25,$Q25-SUM($I165:CD165),CD165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CE165)+CE165>$Q25,$Q25-SUM($I165:CE165),CE165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CF165)+CF165>$Q25,$Q25-SUM($I165:CF165),CF165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CG165)+CG165>$Q25,$Q25-SUM($I165:CG165),CG165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CH165)+CH165>$Q25,$Q25-SUM($I165:CH165),CH165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CI165)+CI165>$Q25,$Q25-SUM($I165:CI165),CI165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CJ165)+CJ165>$Q25,$Q25-SUM($I165:CJ165),CJ165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CK165)+CK165>$Q25,$Q25-SUM($I165:CK165),CK165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CL165)+CL165>$Q25,$Q25-SUM($I165:CL165),CL165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CM165)+CM165>$Q25,$Q25-SUM($I165:CM165),CM165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CN165)+CN165>$Q25,$Q25-SUM($I165:CN165),CN165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CO165)+CO165>$Q25,$Q25-SUM($I165:CO165),CO165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CP165)+CP165>$Q25,$Q25-SUM($I165:CP165),CP165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CQ165)+CQ165>$Q25,$Q25-SUM($I165:CQ165),CQ165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CR165)+CR165>$Q25,$Q25-SUM($I165:CR165),CR165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CS165)+CS165>$Q25,$Q25-SUM($I165:CS165),CS165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CT165)+CT165>$Q25,$Q25-SUM($I165:CT165),CT165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CU165)+CU165>$Q25,$Q25-SUM($I165:CU165),CU165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CV165)+CV165>$Q25,$Q25-SUM($I165:CV165),CV165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CW165)+CW165>$Q25,$Q25-SUM($I165:CW165),CW165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CX165)+CX165>$Q25,$Q25-SUM($I165:CX165),CX165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CY165)+CY165>$Q25,$Q25-SUM($I165:CY165),CY165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:CZ165)+CZ165>$Q25,$Q25-SUM($I165:CZ165),CZ165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:DA165)+DA165>$Q25,$Q25-SUM($I165:DA165),DA165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:DB165)+DB165>$Q25,$Q25-SUM($I165:DB165),DB165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:DC165)+DC165>$Q25,$Q25-SUM($I165:DC165),DC165)","v":-3.3306690738754696E-16},{"$f":"IF(SUM($I165:DD165)+DD165>$Q25,$Q25-SUM($I165:DD165),DD165)","v":-3.3306690738754696E-16}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"Q$26/$F166","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:R166)+R166>$Q26,$Q26-SUM($I166:R166),R166)","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:S166)+S166>$Q26,$Q26-SUM($I166:S166),S166)","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:T166)+T166>$Q26,$Q26-SUM($I166:T166),T166)","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:U166)+U166>$Q26,$Q26-SUM($I166:U166),U166)","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:V166)+V166>$Q26,$Q26-SUM($I166:V166),V166)","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:W166)+W166>$Q26,$Q26-SUM($I166:W166),W166)","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:X166)+X166>$Q26,$Q26-SUM($I166:X166),X166)","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:Y166)+Y166>$Q26,$Q26-SUM($I166:Y166),Y166)","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:Z166)+Z166>$Q26,$Q26-SUM($I166:Z166),Z166)","v":4.9522387640000016E-3},{"$f":"IF(SUM($I166:AA166)+AA166>$Q26,$Q26-SUM($I166:AA166),AA166)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I166:AB166)+AB166>$Q26,$Q26-SUM($I166:AB166),AB166)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I166:AC166)+AC166>$Q26,$Q26-SUM($I166:AC166),AC166)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I166:AD166)+AD166>$Q26,$Q26-SUM($I166:AD166),AD166)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I166:AE166)+AE166>$Q26,$Q26-SUM($I166:AE166),AE166)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I166:AF166)+AF166>$Q26,$Q26-SUM($I166:AF166),AF166)","v":6.9388939039072284E-18},{"$f":"IF(SUM($I166:AG166)+AG166>$Q26,$Q26-SUM($I166:AG166),AG166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AH166)+AH166>$Q26,$Q26-SUM($I166:AH166),AH166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AI166)+AI166>$Q26,$Q26-SUM($I166:AI166),AI166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AJ166)+AJ166>$Q26,$Q26-SUM($I166:AJ166),AJ166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AK166)+AK166>$Q26,$Q26-SUM($I166:AK166),AK166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AL166)+AL166>$Q26,$Q26-SUM($I166:AL166),AL166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AM166)+AM166>$Q26,$Q26-SUM($I166:AM166),AM166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AN166)+AN166>$Q26,$Q26-SUM($I166:AN166),AN166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AO166)+AO166>$Q26,$Q26-SUM($I166:AO166),AO166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AP166)+AP166>$Q26,$Q26-SUM($I166:AP166),AP166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AQ166)+AQ166>$Q26,$Q26-SUM($I166:AQ166),AQ166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AR166)+AR166>$Q26,$Q26-SUM($I166:AR166),AR166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AS166)+AS166>$Q26,$Q26-SUM($I166:AS166),AS166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AT166)+AT166>$Q26,$Q26-SUM($I166:AT166),AT166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AU166)+AU166>$Q26,$Q26-SUM($I166:AU166),AU166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AV166)+AV166>$Q26,$Q26-SUM($I166:AV166),AV166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AW166)+AW166>$Q26,$Q26-SUM($I166:AW166),AW166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AX166)+AX166>$Q26,$Q26-SUM($I166:AX166),AX166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AY166)+AY166>$Q26,$Q26-SUM($I166:AY166),AY166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:AZ166)+AZ166>$Q26,$Q26-SUM($I166:AZ166),AZ166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BA166)+BA166>$Q26,$Q26-SUM($I166:BA166),BA166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BB166)+BB166>$Q26,$Q26-SUM($I166:BB166),BB166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BC166)+BC166>$Q26,$Q26-SUM($I166:BC166),BC166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BD166)+BD166>$Q26,$Q26-SUM($I166:BD166),BD166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BE166)+BE166>$Q26,$Q26-SUM($I166:BE166),BE166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BF166)+BF166>$Q26,$Q26-SUM($I166:BF166),BF166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BG166)+BG166>$Q26,$Q26-SUM($I166:BG166),BG166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BH166)+BH166>$Q26,$Q26-SUM($I166:BH166),BH166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BI166)+BI166>$Q26,$Q26-SUM($I166:BI166),BI166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BJ166)+BJ166>$Q26,$Q26-SUM($I166:BJ166),BJ166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BK166)+BK166>$Q26,$Q26-SUM($I166:BK166),BK166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BL166)+BL166>$Q26,$Q26-SUM($I166:BL166),BL166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BM166)+BM166>$Q26,$Q26-SUM($I166:BM166),BM166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BN166)+BN166>$Q26,$Q26-SUM($I166:BN166),BN166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BO166)+BO166>$Q26,$Q26-SUM($I166:BO166),BO166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BP166)+BP166>$Q26,$Q26-SUM($I166:BP166),BP166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BQ166)+BQ166>$Q26,$Q26-SUM($I166:BQ166),BQ166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BR166)+BR166>$Q26,$Q26-SUM($I166:BR166),BR166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BS166)+BS166>$Q26,$Q26-SUM($I166:BS166),BS166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BT166)+BT166>$Q26,$Q26-SUM($I166:BT166),BT166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BU166)+BU166>$Q26,$Q26-SUM($I166:BU166),BU166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BV166)+BV166>$Q26,$Q26-SUM($I166:BV166),BV166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BW166)+BW166>$Q26,$Q26-SUM($I166:BW166),BW166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BX166)+BX166>$Q26,$Q26-SUM($I166:BX166),BX166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BY166)+BY166>$Q26,$Q26-SUM($I166:BY166),BY166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:BZ166)+BZ166>$Q26,$Q26-SUM($I166:BZ166),BZ166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CA166)+CA166>$Q26,$Q26-SUM($I166:CA166),CA166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CB166)+CB166>$Q26,$Q26-SUM($I166:CB166),CB166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CC166)+CC166>$Q26,$Q26-SUM($I166:CC166),CC166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CD166)+CD166>$Q26,$Q26-SUM($I166:CD166),CD166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CE166)+CE166>$Q26,$Q26-SUM($I166:CE166),CE166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CF166)+CF166>$Q26,$Q26-SUM($I166:CF166),CF166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CG166)+CG166>$Q26,$Q26-SUM($I166:CG166),CG166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CH166)+CH166>$Q26,$Q26-SUM($I166:CH166),CH166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CI166)+CI166>$Q26,$Q26-SUM($I166:CI166),CI166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CJ166)+CJ166>$Q26,$Q26-SUM($I166:CJ166),CJ166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CK166)+CK166>$Q26,$Q26-SUM($I166:CK166),CK166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CL166)+CL166>$Q26,$Q26-SUM($I166:CL166),CL166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CM166)+CM166>$Q26,$Q26-SUM($I166:CM166),CM166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CN166)+CN166>$Q26,$Q26-SUM($I166:CN166),CN166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CO166)+CO166>$Q26,$Q26-SUM($I166:CO166),CO166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CP166)+CP166>$Q26,$Q26-SUM($I166:CP166),CP166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CQ166)+CQ166>$Q26,$Q26-SUM($I166:CQ166),CQ166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CR166)+CR166>$Q26,$Q26-SUM($I166:CR166),CR166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CS166)+CS166>$Q26,$Q26-SUM($I166:CS166),CS166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CT166)+CT166>$Q26,$Q26-SUM($I166:CT166),CT166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CU166)+CU166>$Q26,$Q26-SUM($I166:CU166),CU166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CV166)+CV166>$Q26,$Q26-SUM($I166:CV166),CV166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CW166)+CW166>$Q26,$Q26-SUM($I166:CW166),CW166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CX166)+CX166>$Q26,$Q26-SUM($I166:CX166),CX166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CY166)+CY166>$Q26,$Q26-SUM($I166:CY166),CY166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:CZ166)+CZ166>$Q26,$Q26-SUM($I166:CZ166),CZ166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:DA166)+DA166>$Q26,$Q26-SUM($I166:DA166),DA166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:DB166)+DB166>$Q26,$Q26-SUM($I166:DB166),DB166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:DC166)+DC166>$Q26,$Q26-SUM($I166:DC166),DC166)","v":-3.4694469519536142E-17},{"$f":"IF(SUM($I166:DD166)+DD166>$Q26,$Q26-SUM($I166:DD166),DD166)","v":-3.4694469519536142E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"Q$27/$F167","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:R167)+R167>$Q27,$Q27-SUM($I167:R167),R167)","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:S167)+S167>$Q27,$Q27-SUM($I167:S167),S167)","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:T167)+T167>$Q27,$Q27-SUM($I167:T167),T167)","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:U167)+U167>$Q27,$Q27-SUM($I167:U167),U167)","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:V167)+V167>$Q27,$Q27-SUM($I167:V167),V167)","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:W167)+W167>$Q27,$Q27-SUM($I167:W167),W167)","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:X167)+X167>$Q27,$Q27-SUM($I167:X167),X167)","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:Y167)+Y167>$Q27,$Q27-SUM($I167:Y167),Y167)","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:Z167)+Z167>$Q27,$Q27-SUM($I167:Z167),Z167)","v":2.8475372893000004E-3},{"$f":"IF(SUM($I167:AA167)+AA167>$Q27,$Q27-SUM($I167:AA167),AA167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AB167)+AB167>$Q27,$Q27-SUM($I167:AB167),AB167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AC167)+AC167>$Q27,$Q27-SUM($I167:AC167),AC167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AD167)+AD167>$Q27,$Q27-SUM($I167:AD167),AD167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AE167)+AE167>$Q27,$Q27-SUM($I167:AE167),AE167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AF167)+AF167>$Q27,$Q27-SUM($I167:AF167),AF167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AG167)+AG167>$Q27,$Q27-SUM($I167:AG167),AG167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AH167)+AH167>$Q27,$Q27-SUM($I167:AH167),AH167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AI167)+AI167>$Q27,$Q27-SUM($I167:AI167),AI167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AJ167)+AJ167>$Q27,$Q27-SUM($I167:AJ167),AJ167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AK167)+AK167>$Q27,$Q27-SUM($I167:AK167),AK167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AL167)+AL167>$Q27,$Q27-SUM($I167:AL167),AL167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AM167)+AM167>$Q27,$Q27-SUM($I167:AM167),AM167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AN167)+AN167>$Q27,$Q27-SUM($I167:AN167),AN167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AO167)+AO167>$Q27,$Q27-SUM($I167:AO167),AO167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AP167)+AP167>$Q27,$Q27-SUM($I167:AP167),AP167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AQ167)+AQ167>$Q27,$Q27-SUM($I167:AQ167),AQ167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AR167)+AR167>$Q27,$Q27-SUM($I167:AR167),AR167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AS167)+AS167>$Q27,$Q27-SUM($I167:AS167),AS167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AT167)+AT167>$Q27,$Q27-SUM($I167:AT167),AT167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AU167)+AU167>$Q27,$Q27-SUM($I167:AU167),AU167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AV167)+AV167>$Q27,$Q27-SUM($I167:AV167),AV167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AW167)+AW167>$Q27,$Q27-SUM($I167:AW167),AW167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AX167)+AX167>$Q27,$Q27-SUM($I167:AX167),AX167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AY167)+AY167>$Q27,$Q27-SUM($I167:AY167),AY167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:AZ167)+AZ167>$Q27,$Q27-SUM($I167:AZ167),AZ167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BA167)+BA167>$Q27,$Q27-SUM($I167:BA167),BA167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BB167)+BB167>$Q27,$Q27-SUM($I167:BB167),BB167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BC167)+BC167>$Q27,$Q27-SUM($I167:BC167),BC167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BD167)+BD167>$Q27,$Q27-SUM($I167:BD167),BD167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BE167)+BE167>$Q27,$Q27-SUM($I167:BE167),BE167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BF167)+BF167>$Q27,$Q27-SUM($I167:BF167),BF167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BG167)+BG167>$Q27,$Q27-SUM($I167:BG167),BG167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BH167)+BH167>$Q27,$Q27-SUM($I167:BH167),BH167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BI167)+BI167>$Q27,$Q27-SUM($I167:BI167),BI167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BJ167)+BJ167>$Q27,$Q27-SUM($I167:BJ167),BJ167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BK167)+BK167>$Q27,$Q27-SUM($I167:BK167),BK167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BL167)+BL167>$Q27,$Q27-SUM($I167:BL167),BL167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BM167)+BM167>$Q27,$Q27-SUM($I167:BM167),BM167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BN167)+BN167>$Q27,$Q27-SUM($I167:BN167),BN167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BO167)+BO167>$Q27,$Q27-SUM($I167:BO167),BO167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BP167)+BP167>$Q27,$Q27-SUM($I167:BP167),BP167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BQ167)+BQ167>$Q27,$Q27-SUM($I167:BQ167),BQ167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BR167)+BR167>$Q27,$Q27-SUM($I167:BR167),BR167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BS167)+BS167>$Q27,$Q27-SUM($I167:BS167),BS167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BT167)+BT167>$Q27,$Q27-SUM($I167:BT167),BT167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BU167)+BU167>$Q27,$Q27-SUM($I167:BU167),BU167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BV167)+BV167>$Q27,$Q27-SUM($I167:BV167),BV167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BW167)+BW167>$Q27,$Q27-SUM($I167:BW167),BW167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BX167)+BX167>$Q27,$Q27-SUM($I167:BX167),BX167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BY167)+BY167>$Q27,$Q27-SUM($I167:BY167),BY167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:BZ167)+BZ167>$Q27,$Q27-SUM($I167:BZ167),BZ167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CA167)+CA167>$Q27,$Q27-SUM($I167:CA167),CA167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CB167)+CB167>$Q27,$Q27-SUM($I167:CB167),CB167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CC167)+CC167>$Q27,$Q27-SUM($I167:CC167),CC167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CD167)+CD167>$Q27,$Q27-SUM($I167:CD167),CD167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CE167)+CE167>$Q27,$Q27-SUM($I167:CE167),CE167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CF167)+CF167>$Q27,$Q27-SUM($I167:CF167),CF167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CG167)+CG167>$Q27,$Q27-SUM($I167:CG167),CG167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CH167)+CH167>$Q27,$Q27-SUM($I167:CH167),CH167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CI167)+CI167>$Q27,$Q27-SUM($I167:CI167),CI167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CJ167)+CJ167>$Q27,$Q27-SUM($I167:CJ167),CJ167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CK167)+CK167>$Q27,$Q27-SUM($I167:CK167),CK167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CL167)+CL167>$Q27,$Q27-SUM($I167:CL167),CL167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CM167)+CM167>$Q27,$Q27-SUM($I167:CM167),CM167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CN167)+CN167>$Q27,$Q27-SUM($I167:CN167),CN167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CO167)+CO167>$Q27,$Q27-SUM($I167:CO167),CO167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CP167)+CP167>$Q27,$Q27-SUM($I167:CP167),CP167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CQ167)+CQ167>$Q27,$Q27-SUM($I167:CQ167),CQ167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CR167)+CR167>$Q27,$Q27-SUM($I167:CR167),CR167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CS167)+CS167>$Q27,$Q27-SUM($I167:CS167),CS167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CT167)+CT167>$Q27,$Q27-SUM($I167:CT167),CT167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CU167)+CU167>$Q27,$Q27-SUM($I167:CU167),CU167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CV167)+CV167>$Q27,$Q27-SUM($I167:CV167),CV167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CW167)+CW167>$Q27,$Q27-SUM($I167:CW167),CW167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CX167)+CX167>$Q27,$Q27-SUM($I167:CX167),CX167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CY167)+CY167>$Q27,$Q27-SUM($I167:CY167),CY167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:CZ167)+CZ167>$Q27,$Q27-SUM($I167:CZ167),CZ167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:DA167)+DA167>$Q27,$Q27-SUM($I167:DA167),DA167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:DB167)+DB167>$Q27,$Q27-SUM($I167:DB167),DB167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:DC167)+DC167>$Q27,$Q27-SUM($I167:DC167),DC167)","v":-3.4694469519536142E-18},{"$f":"IF(SUM($I167:DD167)+DD167>$Q27,$Q27-SUM($I167:DD167),DD167)","v":-3.4694469519536142E-18}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"Q$28/$F168","v":0},{"$f":"IF(SUM($I168:R168)+R168>$Q28,$Q28-SUM($I168:R168),R168)","v":0},{"$f":"IF(SUM($I168:S168)+S168>$Q28,$Q28-SUM($I168:S168),S168)","v":0},{"$f":"IF(SUM($I168:T168)+T168>$Q28,$Q28-SUM($I168:T168),T168)","v":0},{"$f":"IF(SUM($I168:U168)+U168>$Q28,$Q28-SUM($I168:U168),U168)","v":0},{"$f":"IF(SUM($I168:V168)+V168>$Q28,$Q28-SUM($I168:V168),V168)","v":0},{"$f":"IF(SUM($I168:W168)+W168>$Q28,$Q28-SUM($I168:W168),W168)","v":0},{"$f":"IF(SUM($I168:X168)+X168>$Q28,$Q28-SUM($I168:X168),X168)","v":0},{"$f":"IF(SUM($I168:Y168)+Y168>$Q28,$Q28-SUM($I168:Y168),Y168)","v":0},{"$f":"IF(SUM($I168:Z168)+Z168>$Q28,$Q28-SUM($I168:Z168),Z168)","v":0},{"$f":"IF(SUM($I168:AA168)+AA168>$Q28,$Q28-SUM($I168:AA168),AA168)","v":0},{"$f":"IF(SUM($I168:AB168)+AB168>$Q28,$Q28-SUM($I168:AB168),AB168)","v":0},{"$f":"IF(SUM($I168:AC168)+AC168>$Q28,$Q28-SUM($I168:AC168),AC168)","v":0},{"$f":"IF(SUM($I168:AD168)+AD168>$Q28,$Q28-SUM($I168:AD168),AD168)","v":0},{"$f":"IF(SUM($I168:AE168)+AE168>$Q28,$Q28-SUM($I168:AE168),AE168)","v":0},{"$f":"IF(SUM($I168:AF168)+AF168>$Q28,$Q28-SUM($I168:AF168),AF168)","v":0},{"$f":"IF(SUM($I168:AG168)+AG168>$Q28,$Q28-SUM($I168:AG168),AG168)","v":0},{"$f":"IF(SUM($I168:AH168)+AH168>$Q28,$Q28-SUM($I168:AH168),AH168)","v":0},{"$f":"IF(SUM($I168:AI168)+AI168>$Q28,$Q28-SUM($I168:AI168),AI168)","v":0},{"$f":"IF(SUM($I168:AJ168)+AJ168>$Q28,$Q28-SUM($I168:AJ168),AJ168)","v":0},{"$f":"IF(SUM($I168:AK168)+AK168>$Q28,$Q28-SUM($I168:AK168),AK168)","v":0},{"$f":"IF(SUM($I168:AL168)+AL168>$Q28,$Q28-SUM($I168:AL168),AL168)","v":0},{"$f":"IF(SUM($I168:AM168)+AM168>$Q28,$Q28-SUM($I168:AM168),AM168)","v":0},{"$f":"IF(SUM($I168:AN168)+AN168>$Q28,$Q28-SUM($I168:AN168),AN168)","v":0},{"$f":"IF(SUM($I168:AO168)+AO168>$Q28,$Q28-SUM($I168:AO168),AO168)","v":0},{"$f":"IF(SUM($I168:AP168)+AP168>$Q28,$Q28-SUM($I168:AP168),AP168)","v":0},{"$f":"IF(SUM($I168:AQ168)+AQ168>$Q28,$Q28-SUM($I168:AQ168),AQ168)","v":0},{"$f":"IF(SUM($I168:AR168)+AR168>$Q28,$Q28-SUM($I168:AR168),AR168)","v":0},{"$f":"IF(SUM($I168:AS168)+AS168>$Q28,$Q28-SUM($I168:AS168),AS168)","v":0},{"$f":"IF(SUM($I168:AT168)+AT168>$Q28,$Q28-SUM($I168:AT168),AT168)","v":0},{"$f":"IF(SUM($I168:AU168)+AU168>$Q28,$Q28-SUM($I168:AU168),AU168)","v":0},{"$f":"IF(SUM($I168:AV168)+AV168>$Q28,$Q28-SUM($I168:AV168),AV168)","v":0},{"$f":"IF(SUM($I168:AW168)+AW168>$Q28,$Q28-SUM($I168:AW168),AW168)","v":0},{"$f":"IF(SUM($I168:AX168)+AX168>$Q28,$Q28-SUM($I168:AX168),AX168)","v":0},{"$f":"IF(SUM($I168:AY168)+AY168>$Q28,$Q28-SUM($I168:AY168),AY168)","v":0},{"$f":"IF(SUM($I168:AZ168)+AZ168>$Q28,$Q28-SUM($I168:AZ168),AZ168)","v":0},{"$f":"IF(SUM($I168:BA168)+BA168>$Q28,$Q28-SUM($I168:BA168),BA168)","v":0},{"$f":"IF(SUM($I168:BB168)+BB168>$Q28,$Q28-SUM($I168:BB168),BB168)","v":0},{"$f":"IF(SUM($I168:BC168)+BC168>$Q28,$Q28-SUM($I168:BC168),BC168)","v":0},{"$f":"IF(SUM($I168:BD168)+BD168>$Q28,$Q28-SUM($I168:BD168),BD168)","v":0},{"$f":"IF(SUM($I168:BE168)+BE168>$Q28,$Q28-SUM($I168:BE168),BE168)","v":0},{"$f":"IF(SUM($I168:BF168)+BF168>$Q28,$Q28-SUM($I168:BF168),BF168)","v":0},{"$f":"IF(SUM($I168:BG168)+BG168>$Q28,$Q28-SUM($I168:BG168),BG168)","v":0},{"$f":"IF(SUM($I168:BH168)+BH168>$Q28,$Q28-SUM($I168:BH168),BH168)","v":0},{"$f":"IF(SUM($I168:BI168)+BI168>$Q28,$Q28-SUM($I168:BI168),BI168)","v":0},{"$f":"IF(SUM($I168:BJ168)+BJ168>$Q28,$Q28-SUM($I168:BJ168),BJ168)","v":0},{"$f":"IF(SUM($I168:BK168)+BK168>$Q28,$Q28-SUM($I168:BK168),BK168)","v":0},{"$f":"IF(SUM($I168:BL168)+BL168>$Q28,$Q28-SUM($I168:BL168),BL168)","v":0},{"$f":"IF(SUM($I168:BM168)+BM168>$Q28,$Q28-SUM($I168:BM168),BM168)","v":0},{"$f":"IF(SUM($I168:BN168)+BN168>$Q28,$Q28-SUM($I168:BN168),BN168)","v":0},{"$f":"IF(SUM($I168:BO168)+BO168>$Q28,$Q28-SUM($I168:BO168),BO168)","v":0},{"$f":"IF(SUM($I168:BP168)+BP168>$Q28,$Q28-SUM($I168:BP168),BP168)","v":0},{"$f":"IF(SUM($I168:BQ168)+BQ168>$Q28,$Q28-SUM($I168:BQ168),BQ168)","v":0},{"$f":"IF(SUM($I168:BR168)+BR168>$Q28,$Q28-SUM($I168:BR168),BR168)","v":0},{"$f":"IF(SUM($I168:BS168)+BS168>$Q28,$Q28-SUM($I168:BS168),BS168)","v":0},{"$f":"IF(SUM($I168:BT168)+BT168>$Q28,$Q28-SUM($I168:BT168),BT168)","v":0},{"$f":"IF(SUM($I168:BU168)+BU168>$Q28,$Q28-SUM($I168:BU168),BU168)","v":0},{"$f":"IF(SUM($I168:BV168)+BV168>$Q28,$Q28-SUM($I168:BV168),BV168)","v":0},{"$f":"IF(SUM($I168:BW168)+BW168>$Q28,$Q28-SUM($I168:BW168),BW168)","v":0},{"$f":"IF(SUM($I168:BX168)+BX168>$Q28,$Q28-SUM($I168:BX168),BX168)","v":0},{"$f":"IF(SUM($I168:BY168)+BY168>$Q28,$Q28-SUM($I168:BY168),BY168)","v":0},{"$f":"IF(SUM($I168:BZ168)+BZ168>$Q28,$Q28-SUM($I168:BZ168),BZ168)","v":0},{"$f":"IF(SUM($I168:CA168)+CA168>$Q28,$Q28-SUM($I168:CA168),CA168)","v":0},{"$f":"IF(SUM($I168:CB168)+CB168>$Q28,$Q28-SUM($I168:CB168),CB168)","v":0},{"$f":"IF(SUM($I168:CC168)+CC168>$Q28,$Q28-SUM($I168:CC168),CC168)","v":0},{"$f":"IF(SUM($I168:CD168)+CD168>$Q28,$Q28-SUM($I168:CD168),CD168)","v":0},{"$f":"IF(SUM($I168:CE168)+CE168>$Q28,$Q28-SUM($I168:CE168),CE168)","v":0},{"$f":"IF(SUM($I168:CF168)+CF168>$Q28,$Q28-SUM($I168:CF168),CF168)","v":0},{"$f":"IF(SUM($I168:CG168)+CG168>$Q28,$Q28-SUM($I168:CG168),CG168)","v":0},{"$f":"IF(SUM($I168:CH168)+CH168>$Q28,$Q28-SUM($I168:CH168),CH168)","v":0},{"$f":"IF(SUM($I168:CI168)+CI168>$Q28,$Q28-SUM($I168:CI168),CI168)","v":0},{"$f":"IF(SUM($I168:CJ168)+CJ168>$Q28,$Q28-SUM($I168:CJ168),CJ168)","v":0},{"$f":"IF(SUM($I168:CK168)+CK168>$Q28,$Q28-SUM($I168:CK168),CK168)","v":0},{"$f":"IF(SUM($I168:CL168)+CL168>$Q28,$Q28-SUM($I168:CL168),CL168)","v":0},{"$f":"IF(SUM($I168:CM168)+CM168>$Q28,$Q28-SUM($I168:CM168),CM168)","v":0},{"$f":"IF(SUM($I168:CN168)+CN168>$Q28,$Q28-SUM($I168:CN168),CN168)","v":0},{"$f":"IF(SUM($I168:CO168)+CO168>$Q28,$Q28-SUM($I168:CO168),CO168)","v":0},{"$f":"IF(SUM($I168:CP168)+CP168>$Q28,$Q28-SUM($I168:CP168),CP168)","v":0},{"$f":"IF(SUM($I168:CQ168)+CQ168>$Q28,$Q28-SUM($I168:CQ168),CQ168)","v":0},{"$f":"IF(SUM($I168:CR168)+CR168>$Q28,$Q28-SUM($I168:CR168),CR168)","v":0},{"$f":"IF(SUM($I168:CS168)+CS168>$Q28,$Q28-SUM($I168:CS168),CS168)","v":0},{"$f":"IF(SUM($I168:CT168)+CT168>$Q28,$Q28-SUM($I168:CT168),CT168)","v":0},{"$f":"IF(SUM($I168:CU168)+CU168>$Q28,$Q28-SUM($I168:CU168),CU168)","v":0},{"$f":"IF(SUM($I168:CV168)+CV168>$Q28,$Q28-SUM($I168:CV168),CV168)","v":0},{"$f":"IF(SUM($I168:CW168)+CW168>$Q28,$Q28-SUM($I168:CW168),CW168)","v":0},{"$f":"IF(SUM($I168:CX168)+CX168>$Q28,$Q28-SUM($I168:CX168),CX168)","v":0},{"$f":"IF(SUM($I168:CY168)+CY168>$Q28,$Q28-SUM($I168:CY168),CY168)","v":0},{"$f":"IF(SUM($I168:CZ168)+CZ168>$Q28,$Q28-SUM($I168:CZ168),CZ168)","v":0},{"$f":"IF(SUM($I168:DA168)+DA168>$Q28,$Q28-SUM($I168:DA168),DA168)","v":0},{"$f":"IF(SUM($I168:DB168)+DB168>$Q28,$Q28-SUM($I168:DB168),DB168)","v":0},{"$f":"IF(SUM($I168:DC168)+DC168>$Q28,$Q28-SUM($I168:DC168),DC168)","v":0},{"$f":"IF(SUM($I168:DD168)+DD168>$Q28,$Q28-SUM($I168:DD168),DD168)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"Q$29/$F169","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:R169)+R169>$Q29,$Q29-SUM($I169:R169),R169)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:S169)+S169>$Q29,$Q29-SUM($I169:S169),S169)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:T169)+T169>$Q29,$Q29-SUM($I169:T169),T169)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:U169)+U169>$Q29,$Q29-SUM($I169:U169),U169)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:V169)+V169>$Q29,$Q29-SUM($I169:V169),V169)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:W169)+W169>$Q29,$Q29-SUM($I169:W169),W169)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:X169)+X169>$Q29,$Q29-SUM($I169:X169),X169)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:Y169)+Y169>$Q29,$Q29-SUM($I169:Y169),Y169)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:Z169)+Z169>$Q29,$Q29-SUM($I169:Z169),Z169)","v":6.1902984550000015E-3},{"$f":"IF(SUM($I169:AA169)+AA169>$Q29,$Q29-SUM($I169:AA169),AA169)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I169:AB169)+AB169>$Q29,$Q29-SUM($I169:AB169),AB169)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I169:AC169)+AC169>$Q29,$Q29-SUM($I169:AC169),AC169)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I169:AD169)+AD169>$Q29,$Q29-SUM($I169:AD169),AD169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AE169)+AE169>$Q29,$Q29-SUM($I169:AE169),AE169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AF169)+AF169>$Q29,$Q29-SUM($I169:AF169),AF169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AG169)+AG169>$Q29,$Q29-SUM($I169:AG169),AG169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AH169)+AH169>$Q29,$Q29-SUM($I169:AH169),AH169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AI169)+AI169>$Q29,$Q29-SUM($I169:AI169),AI169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AJ169)+AJ169>$Q29,$Q29-SUM($I169:AJ169),AJ169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AK169)+AK169>$Q29,$Q29-SUM($I169:AK169),AK169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AL169)+AL169>$Q29,$Q29-SUM($I169:AL169),AL169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AM169)+AM169>$Q29,$Q29-SUM($I169:AM169),AM169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AN169)+AN169>$Q29,$Q29-SUM($I169:AN169),AN169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AO169)+AO169>$Q29,$Q29-SUM($I169:AO169),AO169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AP169)+AP169>$Q29,$Q29-SUM($I169:AP169),AP169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AQ169)+AQ169>$Q29,$Q29-SUM($I169:AQ169),AQ169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AR169)+AR169>$Q29,$Q29-SUM($I169:AR169),AR169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AS169)+AS169>$Q29,$Q29-SUM($I169:AS169),AS169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AT169)+AT169>$Q29,$Q29-SUM($I169:AT169),AT169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AU169)+AU169>$Q29,$Q29-SUM($I169:AU169),AU169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AV169)+AV169>$Q29,$Q29-SUM($I169:AV169),AV169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AW169)+AW169>$Q29,$Q29-SUM($I169:AW169),AW169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AX169)+AX169>$Q29,$Q29-SUM($I169:AX169),AX169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AY169)+AY169>$Q29,$Q29-SUM($I169:AY169),AY169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:AZ169)+AZ169>$Q29,$Q29-SUM($I169:AZ169),AZ169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BA169)+BA169>$Q29,$Q29-SUM($I169:BA169),BA169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BB169)+BB169>$Q29,$Q29-SUM($I169:BB169),BB169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BC169)+BC169>$Q29,$Q29-SUM($I169:BC169),BC169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BD169)+BD169>$Q29,$Q29-SUM($I169:BD169),BD169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BE169)+BE169>$Q29,$Q29-SUM($I169:BE169),BE169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BF169)+BF169>$Q29,$Q29-SUM($I169:BF169),BF169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BG169)+BG169>$Q29,$Q29-SUM($I169:BG169),BG169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BH169)+BH169>$Q29,$Q29-SUM($I169:BH169),BH169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BI169)+BI169>$Q29,$Q29-SUM($I169:BI169),BI169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BJ169)+BJ169>$Q29,$Q29-SUM($I169:BJ169),BJ169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BK169)+BK169>$Q29,$Q29-SUM($I169:BK169),BK169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BL169)+BL169>$Q29,$Q29-SUM($I169:BL169),BL169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BM169)+BM169>$Q29,$Q29-SUM($I169:BM169),BM169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BN169)+BN169>$Q29,$Q29-SUM($I169:BN169),BN169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BO169)+BO169>$Q29,$Q29-SUM($I169:BO169),BO169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BP169)+BP169>$Q29,$Q29-SUM($I169:BP169),BP169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BQ169)+BQ169>$Q29,$Q29-SUM($I169:BQ169),BQ169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BR169)+BR169>$Q29,$Q29-SUM($I169:BR169),BR169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BS169)+BS169>$Q29,$Q29-SUM($I169:BS169),BS169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BT169)+BT169>$Q29,$Q29-SUM($I169:BT169),BT169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BU169)+BU169>$Q29,$Q29-SUM($I169:BU169),BU169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BV169)+BV169>$Q29,$Q29-SUM($I169:BV169),BV169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BW169)+BW169>$Q29,$Q29-SUM($I169:BW169),BW169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BX169)+BX169>$Q29,$Q29-SUM($I169:BX169),BX169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BY169)+BY169>$Q29,$Q29-SUM($I169:BY169),BY169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:BZ169)+BZ169>$Q29,$Q29-SUM($I169:BZ169),BZ169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CA169)+CA169>$Q29,$Q29-SUM($I169:CA169),CA169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CB169)+CB169>$Q29,$Q29-SUM($I169:CB169),CB169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CC169)+CC169>$Q29,$Q29-SUM($I169:CC169),CC169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CD169)+CD169>$Q29,$Q29-SUM($I169:CD169),CD169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CE169)+CE169>$Q29,$Q29-SUM($I169:CE169),CE169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CF169)+CF169>$Q29,$Q29-SUM($I169:CF169),CF169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CG169)+CG169>$Q29,$Q29-SUM($I169:CG169),CG169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CH169)+CH169>$Q29,$Q29-SUM($I169:CH169),CH169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CI169)+CI169>$Q29,$Q29-SUM($I169:CI169),CI169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CJ169)+CJ169>$Q29,$Q29-SUM($I169:CJ169),CJ169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CK169)+CK169>$Q29,$Q29-SUM($I169:CK169),CK169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CL169)+CL169>$Q29,$Q29-SUM($I169:CL169),CL169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CM169)+CM169>$Q29,$Q29-SUM($I169:CM169),CM169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CN169)+CN169>$Q29,$Q29-SUM($I169:CN169),CN169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CO169)+CO169>$Q29,$Q29-SUM($I169:CO169),CO169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CP169)+CP169>$Q29,$Q29-SUM($I169:CP169),CP169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CQ169)+CQ169>$Q29,$Q29-SUM($I169:CQ169),CQ169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CR169)+CR169>$Q29,$Q29-SUM($I169:CR169),CR169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CS169)+CS169>$Q29,$Q29-SUM($I169:CS169),CS169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CT169)+CT169>$Q29,$Q29-SUM($I169:CT169),CT169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CU169)+CU169>$Q29,$Q29-SUM($I169:CU169),CU169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CV169)+CV169>$Q29,$Q29-SUM($I169:CV169),CV169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CW169)+CW169>$Q29,$Q29-SUM($I169:CW169),CW169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CX169)+CX169>$Q29,$Q29-SUM($I169:CX169),CX169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CY169)+CY169>$Q29,$Q29-SUM($I169:CY169),CY169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:CZ169)+CZ169>$Q29,$Q29-SUM($I169:CZ169),CZ169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:DA169)+DA169>$Q29,$Q29-SUM($I169:DA169),DA169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:DB169)+DB169>$Q29,$Q29-SUM($I169:DB169),DB169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:DC169)+DC169>$Q29,$Q29-SUM($I169:DC169),DC169)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I169:DD169)+DD169>$Q29,$Q29-SUM($I169:DD169),DD169)","v":-2.7755575615628914E-17}]
[]
[null,"Depreciation:  2019 CAPEX",null,null,null,"     Asset life"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,{"$f":"'Model inputs'!$G$114","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"R$22/$F173","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:S173)+S173>$R22,$R22-SUM($I173:S173),S173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:T173)+T173>$R22,$R22-SUM($I173:T173),T173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:U173)+U173>$R22,$R22-SUM($I173:U173),U173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:V173)+V173>$R22,$R22-SUM($I173:V173),V173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:W173)+W173>$R22,$R22-SUM($I173:W173),W173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:X173)+X173>$R22,$R22-SUM($I173:X173),X173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:Y173)+Y173>$R22,$R22-SUM($I173:Y173),Y173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:Z173)+Z173>$R22,$R22-SUM($I173:Z173),Z173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AA173)+AA173>$R22,$R22-SUM($I173:AA173),AA173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AB173)+AB173>$R22,$R22-SUM($I173:AB173),AB173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AC173)+AC173>$R22,$R22-SUM($I173:AC173),AC173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AD173)+AD173>$R22,$R22-SUM($I173:AD173),AD173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AE173)+AE173>$R22,$R22-SUM($I173:AE173),AE173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AF173)+AF173>$R22,$R22-SUM($I173:AF173),AF173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AG173)+AG173>$R22,$R22-SUM($I173:AG173),AG173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AH173)+AH173>$R22,$R22-SUM($I173:AH173),AH173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AI173)+AI173>$R22,$R22-SUM($I173:AI173),AI173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AJ173)+AJ173>$R22,$R22-SUM($I173:AJ173),AJ173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AK173)+AK173>$R22,$R22-SUM($I173:AK173),AK173)","v":1.2752014817300003E-2},{"$f":"IF(SUM($I173:AL173)+AL173>$R22,$R22-SUM($I173:AL173),AL173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AM173)+AM173>$R22,$R22-SUM($I173:AM173),AM173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AN173)+AN173>$R22,$R22-SUM($I173:AN173),AN173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AO173)+AO173>$R22,$R22-SUM($I173:AO173),AO173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AP173)+AP173>$R22,$R22-SUM($I173:AP173),AP173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AQ173)+AQ173>$R22,$R22-SUM($I173:AQ173),AQ173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AR173)+AR173>$R22,$R22-SUM($I173:AR173),AR173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AS173)+AS173>$R22,$R22-SUM($I173:AS173),AS173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AT173)+AT173>$R22,$R22-SUM($I173:AT173),AT173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AU173)+AU173>$R22,$R22-SUM($I173:AU173),AU173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AV173)+AV173>$R22,$R22-SUM($I173:AV173),AV173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AW173)+AW173>$R22,$R22-SUM($I173:AW173),AW173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AX173)+AX173>$R22,$R22-SUM($I173:AX173),AX173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AY173)+AY173>$R22,$R22-SUM($I173:AY173),AY173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:AZ173)+AZ173>$R22,$R22-SUM($I173:AZ173),AZ173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BA173)+BA173>$R22,$R22-SUM($I173:BA173),BA173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BB173)+BB173>$R22,$R22-SUM($I173:BB173),BB173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BC173)+BC173>$R22,$R22-SUM($I173:BC173),BC173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BD173)+BD173>$R22,$R22-SUM($I173:BD173),BD173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BE173)+BE173>$R22,$R22-SUM($I173:BE173),BE173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BF173)+BF173>$R22,$R22-SUM($I173:BF173),BF173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BG173)+BG173>$R22,$R22-SUM($I173:BG173),BG173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BH173)+BH173>$R22,$R22-SUM($I173:BH173),BH173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BI173)+BI173>$R22,$R22-SUM($I173:BI173),BI173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BJ173)+BJ173>$R22,$R22-SUM($I173:BJ173),BJ173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BK173)+BK173>$R22,$R22-SUM($I173:BK173),BK173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BL173)+BL173>$R22,$R22-SUM($I173:BL173),BL173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BM173)+BM173>$R22,$R22-SUM($I173:BM173),BM173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BN173)+BN173>$R22,$R22-SUM($I173:BN173),BN173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BO173)+BO173>$R22,$R22-SUM($I173:BO173),BO173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BP173)+BP173>$R22,$R22-SUM($I173:BP173),BP173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BQ173)+BQ173>$R22,$R22-SUM($I173:BQ173),BQ173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BR173)+BR173>$R22,$R22-SUM($I173:BR173),BR173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BS173)+BS173>$R22,$R22-SUM($I173:BS173),BS173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BT173)+BT173>$R22,$R22-SUM($I173:BT173),BT173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BU173)+BU173>$R22,$R22-SUM($I173:BU173),BU173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BV173)+BV173>$R22,$R22-SUM($I173:BV173),BV173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BW173)+BW173>$R22,$R22-SUM($I173:BW173),BW173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BX173)+BX173>$R22,$R22-SUM($I173:BX173),BX173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BY173)+BY173>$R22,$R22-SUM($I173:BY173),BY173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:BZ173)+BZ173>$R22,$R22-SUM($I173:BZ173),BZ173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CA173)+CA173>$R22,$R22-SUM($I173:CA173),CA173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CB173)+CB173>$R22,$R22-SUM($I173:CB173),CB173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CC173)+CC173>$R22,$R22-SUM($I173:CC173),CC173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CD173)+CD173>$R22,$R22-SUM($I173:CD173),CD173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CE173)+CE173>$R22,$R22-SUM($I173:CE173),CE173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CF173)+CF173>$R22,$R22-SUM($I173:CF173),CF173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CG173)+CG173>$R22,$R22-SUM($I173:CG173),CG173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CH173)+CH173>$R22,$R22-SUM($I173:CH173),CH173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CI173)+CI173>$R22,$R22-SUM($I173:CI173),CI173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CJ173)+CJ173>$R22,$R22-SUM($I173:CJ173),CJ173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CK173)+CK173>$R22,$R22-SUM($I173:CK173),CK173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CL173)+CL173>$R22,$R22-SUM($I173:CL173),CL173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CM173)+CM173>$R22,$R22-SUM($I173:CM173),CM173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CN173)+CN173>$R22,$R22-SUM($I173:CN173),CN173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CO173)+CO173>$R22,$R22-SUM($I173:CO173),CO173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CP173)+CP173>$R22,$R22-SUM($I173:CP173),CP173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CQ173)+CQ173>$R22,$R22-SUM($I173:CQ173),CQ173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CR173)+CR173>$R22,$R22-SUM($I173:CR173),CR173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CS173)+CS173>$R22,$R22-SUM($I173:CS173),CS173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CT173)+CT173>$R22,$R22-SUM($I173:CT173),CT173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CU173)+CU173>$R22,$R22-SUM($I173:CU173),CU173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CV173)+CV173>$R22,$R22-SUM($I173:CV173),CV173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CW173)+CW173>$R22,$R22-SUM($I173:CW173),CW173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CX173)+CX173>$R22,$R22-SUM($I173:CX173),CX173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CY173)+CY173>$R22,$R22-SUM($I173:CY173),CY173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:CZ173)+CZ173>$R22,$R22-SUM($I173:CZ173),CZ173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:DA173)+DA173>$R22,$R22-SUM($I173:DA173),DA173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:DB173)+DB173>$R22,$R22-SUM($I173:DB173),DB173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:DC173)+DC173>$R22,$R22-SUM($I173:DC173),DC173)","v":-5.5511151231257827E-17},{"$f":"IF(SUM($I173:DD173)+DD173>$R22,$R22-SUM($I173:DD173),DD173)","v":-5.5511151231257827E-17}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'Model inputs'!$G$115","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"R$23/$F174","v":0},{"$f":"IF(SUM($I174:S174)+S174>$R23,$R23-SUM($I174:S174),S174)","v":0},{"$f":"IF(SUM($I174:T174)+T174>$R23,$R23-SUM($I174:T174),T174)","v":0},{"$f":"IF(SUM($I174:U174)+U174>$R23,$R23-SUM($I174:U174),U174)","v":0},{"$f":"IF(SUM($I174:V174)+V174>$R23,$R23-SUM($I174:V174),V174)","v":0},{"$f":"IF(SUM($I174:W174)+W174>$R23,$R23-SUM($I174:W174),W174)","v":0},{"$f":"IF(SUM($I174:X174)+X174>$R23,$R23-SUM($I174:X174),X174)","v":0},{"$f":"IF(SUM($I174:Y174)+Y174>$R23,$R23-SUM($I174:Y174),Y174)","v":0},{"$f":"IF(SUM($I174:Z174)+Z174>$R23,$R23-SUM($I174:Z174),Z174)","v":0},{"$f":"IF(SUM($I174:AA174)+AA174>$R23,$R23-SUM($I174:AA174),AA174)","v":0},{"$f":"IF(SUM($I174:AB174)+AB174>$R23,$R23-SUM($I174:AB174),AB174)","v":0},{"$f":"IF(SUM($I174:AC174)+AC174>$R23,$R23-SUM($I174:AC174),AC174)","v":0},{"$f":"IF(SUM($I174:AD174)+AD174>$R23,$R23-SUM($I174:AD174),AD174)","v":0},{"$f":"IF(SUM($I174:AE174)+AE174>$R23,$R23-SUM($I174:AE174),AE174)","v":0},{"$f":"IF(SUM($I174:AF174)+AF174>$R23,$R23-SUM($I174:AF174),AF174)","v":0},{"$f":"IF(SUM($I174:AG174)+AG174>$R23,$R23-SUM($I174:AG174),AG174)","v":0},{"$f":"IF(SUM($I174:AH174)+AH174>$R23,$R23-SUM($I174:AH174),AH174)","v":0},{"$f":"IF(SUM($I174:AI174)+AI174>$R23,$R23-SUM($I174:AI174),AI174)","v":0},{"$f":"IF(SUM($I174:AJ174)+AJ174>$R23,$R23-SUM($I174:AJ174),AJ174)","v":0},{"$f":"IF(SUM($I174:AK174)+AK174>$R23,$R23-SUM($I174:AK174),AK174)","v":0},{"$f":"IF(SUM($I174:AL174)+AL174>$R23,$R23-SUM($I174:AL174),AL174)","v":0},{"$f":"IF(SUM($I174:AM174)+AM174>$R23,$R23-SUM($I174:AM174),AM174)","v":0},{"$f":"IF(SUM($I174:AN174)+AN174>$R23,$R23-SUM($I174:AN174),AN174)","v":0},{"$f":"IF(SUM($I174:AO174)+AO174>$R23,$R23-SUM($I174:AO174),AO174)","v":0},{"$f":"IF(SUM($I174:AP174)+AP174>$R23,$R23-SUM($I174:AP174),AP174)","v":0},{"$f":"IF(SUM($I174:AQ174)+AQ174>$R23,$R23-SUM($I174:AQ174),AQ174)","v":0},{"$f":"IF(SUM($I174:AR174)+AR174>$R23,$R23-SUM($I174:AR174),AR174)","v":0},{"$f":"IF(SUM($I174:AS174)+AS174>$R23,$R23-SUM($I174:AS174),AS174)","v":0},{"$f":"IF(SUM($I174:AT174)+AT174>$R23,$R23-SUM($I174:AT174),AT174)","v":0},{"$f":"IF(SUM($I174:AU174)+AU174>$R23,$R23-SUM($I174:AU174),AU174)","v":0},{"$f":"IF(SUM($I174:AV174)+AV174>$R23,$R23-SUM($I174:AV174),AV174)","v":0},{"$f":"IF(SUM($I174:AW174)+AW174>$R23,$R23-SUM($I174:AW174),AW174)","v":0},{"$f":"IF(SUM($I174:AX174)+AX174>$R23,$R23-SUM($I174:AX174),AX174)","v":0},{"$f":"IF(SUM($I174:AY174)+AY174>$R23,$R23-SUM($I174:AY174),AY174)","v":0},{"$f":"IF(SUM($I174:AZ174)+AZ174>$R23,$R23-SUM($I174:AZ174),AZ174)","v":0},{"$f":"IF(SUM($I174:BA174)+BA174>$R23,$R23-SUM($I174:BA174),BA174)","v":0},{"$f":"IF(SUM($I174:BB174)+BB174>$R23,$R23-SUM($I174:BB174),BB174)","v":0},{"$f":"IF(SUM($I174:BC174)+BC174>$R23,$R23-SUM($I174:BC174),BC174)","v":0},{"$f":"IF(SUM($I174:BD174)+BD174>$R23,$R23-SUM($I174:BD174),BD174)","v":0},{"$f":"IF(SUM($I174:BE174)+BE174>$R23,$R23-SUM($I174:BE174),BE174)","v":0},{"$f":"IF(SUM($I174:BF174)+BF174>$R23,$R23-SUM($I174:BF174),BF174)","v":0},{"$f":"IF(SUM($I174:BG174)+BG174>$R23,$R23-SUM($I174:BG174),BG174)","v":0},{"$f":"IF(SUM($I174:BH174)+BH174>$R23,$R23-SUM($I174:BH174),BH174)","v":0},{"$f":"IF(SUM($I174:BI174)+BI174>$R23,$R23-SUM($I174:BI174),BI174)","v":0},{"$f":"IF(SUM($I174:BJ174)+BJ174>$R23,$R23-SUM($I174:BJ174),BJ174)","v":0},{"$f":"IF(SUM($I174:BK174)+BK174>$R23,$R23-SUM($I174:BK174),BK174)","v":0},{"$f":"IF(SUM($I174:BL174)+BL174>$R23,$R23-SUM($I174:BL174),BL174)","v":0},{"$f":"IF(SUM($I174:BM174)+BM174>$R23,$R23-SUM($I174:BM174),BM174)","v":0},{"$f":"IF(SUM($I174:BN174)+BN174>$R23,$R23-SUM($I174:BN174),BN174)","v":0},{"$f":"IF(SUM($I174:BO174)+BO174>$R23,$R23-SUM($I174:BO174),BO174)","v":0},{"$f":"IF(SUM($I174:BP174)+BP174>$R23,$R23-SUM($I174:BP174),BP174)","v":0},{"$f":"IF(SUM($I174:BQ174)+BQ174>$R23,$R23-SUM($I174:BQ174),BQ174)","v":0},{"$f":"IF(SUM($I174:BR174)+BR174>$R23,$R23-SUM($I174:BR174),BR174)","v":0},{"$f":"IF(SUM($I174:BS174)+BS174>$R23,$R23-SUM($I174:BS174),BS174)","v":0},{"$f":"IF(SUM($I174:BT174)+BT174>$R23,$R23-SUM($I174:BT174),BT174)","v":0},{"$f":"IF(SUM($I174:BU174)+BU174>$R23,$R23-SUM($I174:BU174),BU174)","v":0},{"$f":"IF(SUM($I174:BV174)+BV174>$R23,$R23-SUM($I174:BV174),BV174)","v":0},{"$f":"IF(SUM($I174:BW174)+BW174>$R23,$R23-SUM($I174:BW174),BW174)","v":0},{"$f":"IF(SUM($I174:BX174)+BX174>$R23,$R23-SUM($I174:BX174),BX174)","v":0},{"$f":"IF(SUM($I174:BY174)+BY174>$R23,$R23-SUM($I174:BY174),BY174)","v":0},{"$f":"IF(SUM($I174:BZ174)+BZ174>$R23,$R23-SUM($I174:BZ174),BZ174)","v":0},{"$f":"IF(SUM($I174:CA174)+CA174>$R23,$R23-SUM($I174:CA174),CA174)","v":0},{"$f":"IF(SUM($I174:CB174)+CB174>$R23,$R23-SUM($I174:CB174),CB174)","v":0},{"$f":"IF(SUM($I174:CC174)+CC174>$R23,$R23-SUM($I174:CC174),CC174)","v":0},{"$f":"IF(SUM($I174:CD174)+CD174>$R23,$R23-SUM($I174:CD174),CD174)","v":0},{"$f":"IF(SUM($I174:CE174)+CE174>$R23,$R23-SUM($I174:CE174),CE174)","v":0},{"$f":"IF(SUM($I174:CF174)+CF174>$R23,$R23-SUM($I174:CF174),CF174)","v":0},{"$f":"IF(SUM($I174:CG174)+CG174>$R23,$R23-SUM($I174:CG174),CG174)","v":0},{"$f":"IF(SUM($I174:CH174)+CH174>$R23,$R23-SUM($I174:CH174),CH174)","v":0},{"$f":"IF(SUM($I174:CI174)+CI174>$R23,$R23-SUM($I174:CI174),CI174)","v":0},{"$f":"IF(SUM($I174:CJ174)+CJ174>$R23,$R23-SUM($I174:CJ174),CJ174)","v":0},{"$f":"IF(SUM($I174:CK174)+CK174>$R23,$R23-SUM($I174:CK174),CK174)","v":0},{"$f":"IF(SUM($I174:CL174)+CL174>$R23,$R23-SUM($I174:CL174),CL174)","v":0},{"$f":"IF(SUM($I174:CM174)+CM174>$R23,$R23-SUM($I174:CM174),CM174)","v":0},{"$f":"IF(SUM($I174:CN174)+CN174>$R23,$R23-SUM($I174:CN174),CN174)","v":0},{"$f":"IF(SUM($I174:CO174)+CO174>$R23,$R23-SUM($I174:CO174),CO174)","v":0},{"$f":"IF(SUM($I174:CP174)+CP174>$R23,$R23-SUM($I174:CP174),CP174)","v":0},{"$f":"IF(SUM($I174:CQ174)+CQ174>$R23,$R23-SUM($I174:CQ174),CQ174)","v":0},{"$f":"IF(SUM($I174:CR174)+CR174>$R23,$R23-SUM($I174:CR174),CR174)","v":0},{"$f":"IF(SUM($I174:CS174)+CS174>$R23,$R23-SUM($I174:CS174),CS174)","v":0},{"$f":"IF(SUM($I174:CT174)+CT174>$R23,$R23-SUM($I174:CT174),CT174)","v":0},{"$f":"IF(SUM($I174:CU174)+CU174>$R23,$R23-SUM($I174:CU174),CU174)","v":0},{"$f":"IF(SUM($I174:CV174)+CV174>$R23,$R23-SUM($I174:CV174),CV174)","v":0},{"$f":"IF(SUM($I174:CW174)+CW174>$R23,$R23-SUM($I174:CW174),CW174)","v":0},{"$f":"IF(SUM($I174:CX174)+CX174>$R23,$R23-SUM($I174:CX174),CX174)","v":0},{"$f":"IF(SUM($I174:CY174)+CY174>$R23,$R23-SUM($I174:CY174),CY174)","v":0},{"$f":"IF(SUM($I174:CZ174)+CZ174>$R23,$R23-SUM($I174:CZ174),CZ174)","v":0},{"$f":"IF(SUM($I174:DA174)+DA174>$R23,$R23-SUM($I174:DA174),DA174)","v":0},{"$f":"IF(SUM($I174:DB174)+DB174>$R23,$R23-SUM($I174:DB174),DB174)","v":0},{"$f":"IF(SUM($I174:DC174)+DC174>$R23,$R23-SUM($I174:DC174),DC174)","v":0},{"$f":"IF(SUM($I174:DD174)+DD174>$R23,$R23-SUM($I174:DD174),DD174)","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,{"$f":"'Model inputs'!$G$116","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"R$24/$F175","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:S175)+S175>$R24,$R24-SUM($I175:S175),S175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:T175)+T175>$R24,$R24-SUM($I175:T175),T175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:U175)+U175>$R24,$R24-SUM($I175:U175),U175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:V175)+V175>$R24,$R24-SUM($I175:V175),V175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:W175)+W175>$R24,$R24-SUM($I175:W175),W175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:X175)+X175>$R24,$R24-SUM($I175:X175),X175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:Y175)+Y175>$R24,$R24-SUM($I175:Y175),Y175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:Z175)+Z175>$R24,$R24-SUM($I175:Z175),Z175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AA175)+AA175>$R24,$R24-SUM($I175:AA175),AA175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AB175)+AB175>$R24,$R24-SUM($I175:AB175),AB175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AC175)+AC175>$R24,$R24-SUM($I175:AC175),AC175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AD175)+AD175>$R24,$R24-SUM($I175:AD175),AD175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AE175)+AE175>$R24,$R24-SUM($I175:AE175),AE175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AF175)+AF175>$R24,$R24-SUM($I175:AF175),AF175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AG175)+AG175>$R24,$R24-SUM($I175:AG175),AG175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AH175)+AH175>$R24,$R24-SUM($I175:AH175),AH175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AI175)+AI175>$R24,$R24-SUM($I175:AI175),AI175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AJ175)+AJ175>$R24,$R24-SUM($I175:AJ175),AJ175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AK175)+AK175>$R24,$R24-SUM($I175:AK175),AK175)","v":1.7215220003355004E-2},{"$f":"IF(SUM($I175:AL175)+AL175>$R24,$R24-SUM($I175:AL175),AL175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AM175)+AM175>$R24,$R24-SUM($I175:AM175),AM175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AN175)+AN175>$R24,$R24-SUM($I175:AN175),AN175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AO175)+AO175>$R24,$R24-SUM($I175:AO175),AO175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AP175)+AP175>$R24,$R24-SUM($I175:AP175),AP175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AQ175)+AQ175>$R24,$R24-SUM($I175:AQ175),AQ175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AR175)+AR175>$R24,$R24-SUM($I175:AR175),AR175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AS175)+AS175>$R24,$R24-SUM($I175:AS175),AS175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AT175)+AT175>$R24,$R24-SUM($I175:AT175),AT175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AU175)+AU175>$R24,$R24-SUM($I175:AU175),AU175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AV175)+AV175>$R24,$R24-SUM($I175:AV175),AV175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AW175)+AW175>$R24,$R24-SUM($I175:AW175),AW175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AX175)+AX175>$R24,$R24-SUM($I175:AX175),AX175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AY175)+AY175>$R24,$R24-SUM($I175:AY175),AY175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:AZ175)+AZ175>$R24,$R24-SUM($I175:AZ175),AZ175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BA175)+BA175>$R24,$R24-SUM($I175:BA175),BA175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BB175)+BB175>$R24,$R24-SUM($I175:BB175),BB175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BC175)+BC175>$R24,$R24-SUM($I175:BC175),BC175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BD175)+BD175>$R24,$R24-SUM($I175:BD175),BD175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BE175)+BE175>$R24,$R24-SUM($I175:BE175),BE175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BF175)+BF175>$R24,$R24-SUM($I175:BF175),BF175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BG175)+BG175>$R24,$R24-SUM($I175:BG175),BG175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BH175)+BH175>$R24,$R24-SUM($I175:BH175),BH175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BI175)+BI175>$R24,$R24-SUM($I175:BI175),BI175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BJ175)+BJ175>$R24,$R24-SUM($I175:BJ175),BJ175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BK175)+BK175>$R24,$R24-SUM($I175:BK175),BK175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BL175)+BL175>$R24,$R24-SUM($I175:BL175),BL175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BM175)+BM175>$R24,$R24-SUM($I175:BM175),BM175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BN175)+BN175>$R24,$R24-SUM($I175:BN175),BN175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BO175)+BO175>$R24,$R24-SUM($I175:BO175),BO175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BP175)+BP175>$R24,$R24-SUM($I175:BP175),BP175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BQ175)+BQ175>$R24,$R24-SUM($I175:BQ175),BQ175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BR175)+BR175>$R24,$R24-SUM($I175:BR175),BR175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BS175)+BS175>$R24,$R24-SUM($I175:BS175),BS175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BT175)+BT175>$R24,$R24-SUM($I175:BT175),BT175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BU175)+BU175>$R24,$R24-SUM($I175:BU175),BU175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BV175)+BV175>$R24,$R24-SUM($I175:BV175),BV175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BW175)+BW175>$R24,$R24-SUM($I175:BW175),BW175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BX175)+BX175>$R24,$R24-SUM($I175:BX175),BX175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BY175)+BY175>$R24,$R24-SUM($I175:BY175),BY175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:BZ175)+BZ175>$R24,$R24-SUM($I175:BZ175),BZ175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CA175)+CA175>$R24,$R24-SUM($I175:CA175),CA175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CB175)+CB175>$R24,$R24-SUM($I175:CB175),CB175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CC175)+CC175>$R24,$R24-SUM($I175:CC175),CC175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CD175)+CD175>$R24,$R24-SUM($I175:CD175),CD175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CE175)+CE175>$R24,$R24-SUM($I175:CE175),CE175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CF175)+CF175>$R24,$R24-SUM($I175:CF175),CF175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CG175)+CG175>$R24,$R24-SUM($I175:CG175),CG175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CH175)+CH175>$R24,$R24-SUM($I175:CH175),CH175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CI175)+CI175>$R24,$R24-SUM($I175:CI175),CI175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CJ175)+CJ175>$R24,$R24-SUM($I175:CJ175),CJ175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CK175)+CK175>$R24,$R24-SUM($I175:CK175),CK175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CL175)+CL175>$R24,$R24-SUM($I175:CL175),CL175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CM175)+CM175>$R24,$R24-SUM($I175:CM175),CM175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CN175)+CN175>$R24,$R24-SUM($I175:CN175),CN175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CO175)+CO175>$R24,$R24-SUM($I175:CO175),CO175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CP175)+CP175>$R24,$R24-SUM($I175:CP175),CP175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CQ175)+CQ175>$R24,$R24-SUM($I175:CQ175),CQ175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CR175)+CR175>$R24,$R24-SUM($I175:CR175),CR175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CS175)+CS175>$R24,$R24-SUM($I175:CS175),CS175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CT175)+CT175>$R24,$R24-SUM($I175:CT175),CT175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CU175)+CU175>$R24,$R24-SUM($I175:CU175),CU175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CV175)+CV175>$R24,$R24-SUM($I175:CV175),CV175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CW175)+CW175>$R24,$R24-SUM($I175:CW175),CW175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CX175)+CX175>$R24,$R24-SUM($I175:CX175),CX175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CY175)+CY175>$R24,$R24-SUM($I175:CY175),CY175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:CZ175)+CZ175>$R24,$R24-SUM($I175:CZ175),CZ175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:DA175)+DA175>$R24,$R24-SUM($I175:DA175),DA175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:DB175)+DB175>$R24,$R24-SUM($I175:DB175),DB175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:DC175)+DC175>$R24,$R24-SUM($I175:DC175),DC175)","v":-1.1102230246251565E-16},{"$f":"IF(SUM($I175:DD175)+DD175>$R24,$R24-SUM($I175:DD175),DD175)","v":-1.1102230246251565E-16}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'Model inputs'!$G$117","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"R$25/$F176","v":0},{"$f":"IF(SUM($I176:S176)+S176>$R25,$R25-SUM($I176:S176),S176)","v":0},{"$f":"IF(SUM($I176:T176)+T176>$R25,$R25-SUM($I176:T176),T176)","v":0},{"$f":"IF(SUM($I176:U176)+U176>$R25,$R25-SUM($I176:U176),U176)","v":0},{"$f":"IF(SUM($I176:V176)+V176>$R25,$R25-SUM($I176:V176),V176)","v":0},{"$f":"IF(SUM($I176:W176)+W176>$R25,$R25-SUM($I176:W176),W176)","v":0},{"$f":"IF(SUM($I176:X176)+X176>$R25,$R25-SUM($I176:X176),X176)","v":0},{"$f":"IF(SUM($I176:Y176)+Y176>$R25,$R25-SUM($I176:Y176),Y176)","v":0},{"$f":"IF(SUM($I176:Z176)+Z176>$R25,$R25-SUM($I176:Z176),Z176)","v":0},{"$f":"IF(SUM($I176:AA176)+AA176>$R25,$R25-SUM($I176:AA176),AA176)","v":0},{"$f":"IF(SUM($I176:AB176)+AB176>$R25,$R25-SUM($I176:AB176),AB176)","v":0},{"$f":"IF(SUM($I176:AC176)+AC176>$R25,$R25-SUM($I176:AC176),AC176)","v":0},{"$f":"IF(SUM($I176:AD176)+AD176>$R25,$R25-SUM($I176:AD176),AD176)","v":0},{"$f":"IF(SUM($I176:AE176)+AE176>$R25,$R25-SUM($I176:AE176),AE176)","v":0},{"$f":"IF(SUM($I176:AF176)+AF176>$R25,$R25-SUM($I176:AF176),AF176)","v":0},{"$f":"IF(SUM($I176:AG176)+AG176>$R25,$R25-SUM($I176:AG176),AG176)","v":0},{"$f":"IF(SUM($I176:AH176)+AH176>$R25,$R25-SUM($I176:AH176),AH176)","v":0},{"$f":"IF(SUM($I176:AI176)+AI176>$R25,$R25-SUM($I176:AI176),AI176)","v":0},{"$f":"IF(SUM($I176:AJ176)+AJ176>$R25,$R25-SUM($I176:AJ176),AJ176)","v":0},{"$f":"IF(SUM($I176:AK176)+AK176>$R25,$R25-SUM($I176:AK176),AK176)","v":0},{"$f":"IF(SUM($I176:AL176)+AL176>$R25,$R25-SUM($I176:AL176),AL176)","v":0},{"$f":"IF(SUM($I176:AM176)+AM176>$R25,$R25-SUM($I176:AM176),AM176)","v":0},{"$f":"IF(SUM($I176:AN176)+AN176>$R25,$R25-SUM($I176:AN176),AN176)","v":0},{"$f":"IF(SUM($I176:AO176)+AO176>$R25,$R25-SUM($I176:AO176),AO176)","v":0},{"$f":"IF(SUM($I176:AP176)+AP176>$R25,$R25-SUM($I176:AP176),AP176)","v":0},{"$f":"IF(SUM($I176:AQ176)+AQ176>$R25,$R25-SUM($I176:AQ176),AQ176)","v":0},{"$f":"IF(SUM($I176:AR176)+AR176>$R25,$R25-SUM($I176:AR176),AR176)","v":0},{"$f":"IF(SUM($I176:AS176)+AS176>$R25,$R25-SUM($I176:AS176),AS176)","v":0},{"$f":"IF(SUM($I176:AT176)+AT176>$R25,$R25-SUM($I176:AT176),AT176)","v":0},{"$f":"IF(SUM($I176:AU176)+AU176>$R25,$R25-SUM($I176:AU176),AU176)","v":0},{"$f":"IF(SUM($I176:AV176)+AV176>$R25,$R25-SUM($I176:AV176),AV176)","v":0},{"$f":"IF(SUM($I176:AW176)+AW176>$R25,$R25-SUM($I176:AW176),AW176)","v":0},{"$f":"IF(SUM($I176:AX176)+AX176>$R25,$R25-SUM($I176:AX176),AX176)","v":0},{"$f":"IF(SUM($I176:AY176)+AY176>$R25,$R25-SUM($I176:AY176),AY176)","v":0},{"$f":"IF(SUM($I176:AZ176)+AZ176>$R25,$R25-SUM($I176:AZ176),AZ176)","v":0},{"$f":"IF(SUM($I176:BA176)+BA176>$R25,$R25-SUM($I176:BA176),BA176)","v":0},{"$f":"IF(SUM($I176:BB176)+BB176>$R25,$R25-SUM($I176:BB176),BB176)","v":0},{"$f":"IF(SUM($I176:BC176)+BC176>$R25,$R25-SUM($I176:BC176),BC176)","v":0},{"$f":"IF(SUM($I176:BD176)+BD176>$R25,$R25-SUM($I176:BD176),BD176)","v":0},{"$f":"IF(SUM($I176:BE176)+BE176>$R25,$R25-SUM($I176:BE176),BE176)","v":0},{"$f":"IF(SUM($I176:BF176)+BF176>$R25,$R25-SUM($I176:BF176),BF176)","v":0},{"$f":"IF(SUM($I176:BG176)+BG176>$R25,$R25-SUM($I176:BG176),BG176)","v":0},{"$f":"IF(SUM($I176:BH176)+BH176>$R25,$R25-SUM($I176:BH176),BH176)","v":0},{"$f":"IF(SUM($I176:BI176)+BI176>$R25,$R25-SUM($I176:BI176),BI176)","v":0},{"$f":"IF(SUM($I176:BJ176)+BJ176>$R25,$R25-SUM($I176:BJ176),BJ176)","v":0},{"$f":"IF(SUM($I176:BK176)+BK176>$R25,$R25-SUM($I176:BK176),BK176)","v":0},{"$f":"IF(SUM($I176:BL176)+BL176>$R25,$R25-SUM($I176:BL176),BL176)","v":0},{"$f":"IF(SUM($I176:BM176)+BM176>$R25,$R25-SUM($I176:BM176),BM176)","v":0},{"$f":"IF(SUM($I176:BN176)+BN176>$R25,$R25-SUM($I176:BN176),BN176)","v":0},{"$f":"IF(SUM($I176:BO176)+BO176>$R25,$R25-SUM($I176:BO176),BO176)","v":0},{"$f":"IF(SUM($I176:BP176)+BP176>$R25,$R25-SUM($I176:BP176),BP176)","v":0},{"$f":"IF(SUM($I176:BQ176)+BQ176>$R25,$R25-SUM($I176:BQ176),BQ176)","v":0},{"$f":"IF(SUM($I176:BR176)+BR176>$R25,$R25-SUM($I176:BR176),BR176)","v":0},{"$f":"IF(SUM($I176:BS176)+BS176>$R25,$R25-SUM($I176:BS176),BS176)","v":0},{"$f":"IF(SUM($I176:BT176)+BT176>$R25,$R25-SUM($I176:BT176),BT176)","v":0},{"$f":"IF(SUM($I176:BU176)+BU176>$R25,$R25-SUM($I176:BU176),BU176)","v":0},{"$f":"IF(SUM($I176:BV176)+BV176>$R25,$R25-SUM($I176:BV176),BV176)","v":0},{"$f":"IF(SUM($I176:BW176)+BW176>$R25,$R25-SUM($I176:BW176),BW176)","v":0},{"$f":"IF(SUM($I176:BX176)+BX176>$R25,$R25-SUM($I176:BX176),BX176)","v":0},{"$f":"IF(SUM($I176:BY176)+BY176>$R25,$R25-SUM($I176:BY176),BY176)","v":0},{"$f":"IF(SUM($I176:BZ176)+BZ176>$R25,$R25-SUM($I176:BZ176),BZ176)","v":0},{"$f":"IF(SUM($I176:CA176)+CA176>$R25,$R25-SUM($I176:CA176),CA176)","v":0},{"$f":"IF(SUM($I176:CB176)+CB176>$R25,$R25-SUM($I176:CB176),CB176)","v":0},{"$f":"IF(SUM($I176:CC176)+CC176>$R25,$R25-SUM($I176:CC176),CC176)","v":0},{"$f":"IF(SUM($I176:CD176)+CD176>$R25,$R25-SUM($I176:CD176),CD176)","v":0},{"$f":"IF(SUM($I176:CE176)+CE176>$R25,$R25-SUM($I176:CE176),CE176)","v":0},{"$f":"IF(SUM($I176:CF176)+CF176>$R25,$R25-SUM($I176:CF176),CF176)","v":0},{"$f":"IF(SUM($I176:CG176)+CG176>$R25,$R25-SUM($I176:CG176),CG176)","v":0},{"$f":"IF(SUM($I176:CH176)+CH176>$R25,$R25-SUM($I176:CH176),CH176)","v":0},{"$f":"IF(SUM($I176:CI176)+CI176>$R25,$R25-SUM($I176:CI176),CI176)","v":0},{"$f":"IF(SUM($I176:CJ176)+CJ176>$R25,$R25-SUM($I176:CJ176),CJ176)","v":0},{"$f":"IF(SUM($I176:CK176)+CK176>$R25,$R25-SUM($I176:CK176),CK176)","v":0},{"$f":"IF(SUM($I176:CL176)+CL176>$R25,$R25-SUM($I176:CL176),CL176)","v":0},{"$f":"IF(SUM($I176:CM176)+CM176>$R25,$R25-SUM($I176:CM176),CM176)","v":0},{"$f":"IF(SUM($I176:CN176)+CN176>$R25,$R25-SUM($I176:CN176),CN176)","v":0},{"$f":"IF(SUM($I176:CO176)+CO176>$R25,$R25-SUM($I176:CO176),CO176)","v":0},{"$f":"IF(SUM($I176:CP176)+CP176>$R25,$R25-SUM($I176:CP176),CP176)","v":0},{"$f":"IF(SUM($I176:CQ176)+CQ176>$R25,$R25-SUM($I176:CQ176),CQ176)","v":0},{"$f":"IF(SUM($I176:CR176)+CR176>$R25,$R25-SUM($I176:CR176),CR176)","v":0},{"$f":"IF(SUM($I176:CS176)+CS176>$R25,$R25-SUM($I176:CS176),CS176)","v":0},{"$f":"IF(SUM($I176:CT176)+CT176>$R25,$R25-SUM($I176:CT176),CT176)","v":0},{"$f":"IF(SUM($I176:CU176)+CU176>$R25,$R25-SUM($I176:CU176),CU176)","v":0},{"$f":"IF(SUM($I176:CV176)+CV176>$R25,$R25-SUM($I176:CV176),CV176)","v":0},{"$f":"IF(SUM($I176:CW176)+CW176>$R25,$R25-SUM($I176:CW176),CW176)","v":0},{"$f":"IF(SUM($I176:CX176)+CX176>$R25,$R25-SUM($I176:CX176),CX176)","v":0},{"$f":"IF(SUM($I176:CY176)+CY176>$R25,$R25-SUM($I176:CY176),CY176)","v":0},{"$f":"IF(SUM($I176:CZ176)+CZ176>$R25,$R25-SUM($I176:CZ176),CZ176)","v":0},{"$f":"IF(SUM($I176:DA176)+DA176>$R25,$R25-SUM($I176:DA176),DA176)","v":0},{"$f":"IF(SUM($I176:DB176)+DB176>$R25,$R25-SUM($I176:DB176),DB176)","v":0},{"$f":"IF(SUM($I176:DC176)+DC176>$R25,$R25-SUM($I176:DC176),DC176)","v":0},{"$f":"IF(SUM($I176:DD176)+DD176>$R25,$R25-SUM($I176:DD176),DD176)","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,{"$f":"'Model inputs'!$G$118","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"R$26/$F177","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:S177)+S177>$R26,$R26-SUM($I177:S177),S177)","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:T177)+T177>$R26,$R26-SUM($I177:T177),T177)","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:U177)+U177>$R26,$R26-SUM($I177:U177),U177)","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:V177)+V177>$R26,$R26-SUM($I177:V177),V177)","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:W177)+W177>$R26,$R26-SUM($I177:W177),W177)","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:X177)+X177>$R26,$R26-SUM($I177:X177),X177)","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:Y177)+Y177>$R26,$R26-SUM($I177:Y177),Y177)","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:Z177)+Z177>$R26,$R26-SUM($I177:Z177),Z177)","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:AA177)+AA177>$R26,$R26-SUM($I177:AA177),AA177)","v":5.1008059269200007E-3},{"$f":"IF(SUM($I177:AB177)+AB177>$R26,$R26-SUM($I177:AB177),AB177)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I177:AC177)+AC177>$R26,$R26-SUM($I177:AC177),AC177)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I177:AD177)+AD177>$R26,$R26-SUM($I177:AD177),AD177)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I177:AE177)+AE177>$R26,$R26-SUM($I177:AE177),AE177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AF177)+AF177>$R26,$R26-SUM($I177:AF177),AF177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AG177)+AG177>$R26,$R26-SUM($I177:AG177),AG177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AH177)+AH177>$R26,$R26-SUM($I177:AH177),AH177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AI177)+AI177>$R26,$R26-SUM($I177:AI177),AI177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AJ177)+AJ177>$R26,$R26-SUM($I177:AJ177),AJ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AK177)+AK177>$R26,$R26-SUM($I177:AK177),AK177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AL177)+AL177>$R26,$R26-SUM($I177:AL177),AL177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AM177)+AM177>$R26,$R26-SUM($I177:AM177),AM177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AN177)+AN177>$R26,$R26-SUM($I177:AN177),AN177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AO177)+AO177>$R26,$R26-SUM($I177:AO177),AO177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AP177)+AP177>$R26,$R26-SUM($I177:AP177),AP177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AQ177)+AQ177>$R26,$R26-SUM($I177:AQ177),AQ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AR177)+AR177>$R26,$R26-SUM($I177:AR177),AR177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AS177)+AS177>$R26,$R26-SUM($I177:AS177),AS177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AT177)+AT177>$R26,$R26-SUM($I177:AT177),AT177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AU177)+AU177>$R26,$R26-SUM($I177:AU177),AU177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AV177)+AV177>$R26,$R26-SUM($I177:AV177),AV177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AW177)+AW177>$R26,$R26-SUM($I177:AW177),AW177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AX177)+AX177>$R26,$R26-SUM($I177:AX177),AX177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AY177)+AY177>$R26,$R26-SUM($I177:AY177),AY177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:AZ177)+AZ177>$R26,$R26-SUM($I177:AZ177),AZ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BA177)+BA177>$R26,$R26-SUM($I177:BA177),BA177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BB177)+BB177>$R26,$R26-SUM($I177:BB177),BB177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BC177)+BC177>$R26,$R26-SUM($I177:BC177),BC177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BD177)+BD177>$R26,$R26-SUM($I177:BD177),BD177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BE177)+BE177>$R26,$R26-SUM($I177:BE177),BE177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BF177)+BF177>$R26,$R26-SUM($I177:BF177),BF177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BG177)+BG177>$R26,$R26-SUM($I177:BG177),BG177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BH177)+BH177>$R26,$R26-SUM($I177:BH177),BH177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BI177)+BI177>$R26,$R26-SUM($I177:BI177),BI177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BJ177)+BJ177>$R26,$R26-SUM($I177:BJ177),BJ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BK177)+BK177>$R26,$R26-SUM($I177:BK177),BK177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BL177)+BL177>$R26,$R26-SUM($I177:BL177),BL177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BM177)+BM177>$R26,$R26-SUM($I177:BM177),BM177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BN177)+BN177>$R26,$R26-SUM($I177:BN177),BN177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BO177)+BO177>$R26,$R26-SUM($I177:BO177),BO177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BP177)+BP177>$R26,$R26-SUM($I177:BP177),BP177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BQ177)+BQ177>$R26,$R26-SUM($I177:BQ177),BQ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BR177)+BR177>$R26,$R26-SUM($I177:BR177),BR177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BS177)+BS177>$R26,$R26-SUM($I177:BS177),BS177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BT177)+BT177>$R26,$R26-SUM($I177:BT177),BT177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BU177)+BU177>$R26,$R26-SUM($I177:BU177),BU177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BV177)+BV177>$R26,$R26-SUM($I177:BV177),BV177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BW177)+BW177>$R26,$R26-SUM($I177:BW177),BW177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BX177)+BX177>$R26,$R26-SUM($I177:BX177),BX177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BY177)+BY177>$R26,$R26-SUM($I177:BY177),BY177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:BZ177)+BZ177>$R26,$R26-SUM($I177:BZ177),BZ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CA177)+CA177>$R26,$R26-SUM($I177:CA177),CA177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CB177)+CB177>$R26,$R26-SUM($I177:CB177),CB177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CC177)+CC177>$R26,$R26-SUM($I177:CC177),CC177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CD177)+CD177>$R26,$R26-SUM($I177:CD177),CD177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CE177)+CE177>$R26,$R26-SUM($I177:CE177),CE177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CF177)+CF177>$R26,$R26-SUM($I177:CF177),CF177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CG177)+CG177>$R26,$R26-SUM($I177:CG177),CG177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CH177)+CH177>$R26,$R26-SUM($I177:CH177),CH177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CI177)+CI177>$R26,$R26-SUM($I177:CI177),CI177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CJ177)+CJ177>$R26,$R26-SUM($I177:CJ177),CJ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CK177)+CK177>$R26,$R26-SUM($I177:CK177),CK177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CL177)+CL177>$R26,$R26-SUM($I177:CL177),CL177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CM177)+CM177>$R26,$R26-SUM($I177:CM177),CM177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CN177)+CN177>$R26,$R26-SUM($I177:CN177),CN177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CO177)+CO177>$R26,$R26-SUM($I177:CO177),CO177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CP177)+CP177>$R26,$R26-SUM($I177:CP177),CP177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CQ177)+CQ177>$R26,$R26-SUM($I177:CQ177),CQ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CR177)+CR177>$R26,$R26-SUM($I177:CR177),CR177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CS177)+CS177>$R26,$R26-SUM($I177:CS177),CS177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CT177)+CT177>$R26,$R26-SUM($I177:CT177),CT177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CU177)+CU177>$R26,$R26-SUM($I177:CU177),CU177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CV177)+CV177>$R26,$R26-SUM($I177:CV177),CV177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CW177)+CW177>$R26,$R26-SUM($I177:CW177),CW177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CX177)+CX177>$R26,$R26-SUM($I177:CX177),CX177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CY177)+CY177>$R26,$R26-SUM($I177:CY177),CY177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:CZ177)+CZ177>$R26,$R26-SUM($I177:CZ177),CZ177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:DA177)+DA177>$R26,$R26-SUM($I177:DA177),DA177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:DB177)+DB177>$R26,$R26-SUM($I177:DB177),DB177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:DC177)+DC177>$R26,$R26-SUM($I177:DC177),DC177)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I177:DD177)+DD177>$R26,$R26-SUM($I177:DD177),DD177)","v":-2.7755575615628914E-17}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,{"$f":"'Model inputs'!$G$119","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"R$27/$F178","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:S178)+S178>$R27,$R27-SUM($I178:S178),S178)","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:T178)+T178>$R27,$R27-SUM($I178:T178),T178)","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:U178)+U178>$R27,$R27-SUM($I178:U178),U178)","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:V178)+V178>$R27,$R27-SUM($I178:V178),V178)","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:W178)+W178>$R27,$R27-SUM($I178:W178),W178)","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:X178)+X178>$R27,$R27-SUM($I178:X178),X178)","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:Y178)+Y178>$R27,$R27-SUM($I178:Y178),Y178)","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:Z178)+Z178>$R27,$R27-SUM($I178:Z178),Z178)","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:AA178)+AA178>$R27,$R27-SUM($I178:AA178),AA178)","v":2.9329634079790006E-3},{"$f":"IF(SUM($I178:AB178)+AB178>$R27,$R27-SUM($I178:AB178),AB178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AC178)+AC178>$R27,$R27-SUM($I178:AC178),AC178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AD178)+AD178>$R27,$R27-SUM($I178:AD178),AD178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AE178)+AE178>$R27,$R27-SUM($I178:AE178),AE178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AF178)+AF178>$R27,$R27-SUM($I178:AF178),AF178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AG178)+AG178>$R27,$R27-SUM($I178:AG178),AG178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AH178)+AH178>$R27,$R27-SUM($I178:AH178),AH178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AI178)+AI178>$R27,$R27-SUM($I178:AI178),AI178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AJ178)+AJ178>$R27,$R27-SUM($I178:AJ178),AJ178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AK178)+AK178>$R27,$R27-SUM($I178:AK178),AK178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AL178)+AL178>$R27,$R27-SUM($I178:AL178),AL178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AM178)+AM178>$R27,$R27-SUM($I178:AM178),AM178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AN178)+AN178>$R27,$R27-SUM($I178:AN178),AN178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AO178)+AO178>$R27,$R27-SUM($I178:AO178),AO178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AP178)+AP178>$R27,$R27-SUM($I178:AP178),AP178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AQ178)+AQ178>$R27,$R27-SUM($I178:AQ178),AQ178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AR178)+AR178>$R27,$R27-SUM($I178:AR178),AR178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AS178)+AS178>$R27,$R27-SUM($I178:AS178),AS178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AT178)+AT178>$R27,$R27-SUM($I178:AT178),AT178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AU178)+AU178>$R27,$R27-SUM($I178:AU178),AU178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AV178)+AV178>$R27,$R27-SUM($I178:AV178),AV178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AW178)+AW178>$R27,$R27-SUM($I178:AW178),AW178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AX178)+AX178>$R27,$R27-SUM($I178:AX178),AX178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AY178)+AY178>$R27,$R27-SUM($I178:AY178),AY178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:AZ178)+AZ178>$R27,$R27-SUM($I178:AZ178),AZ178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BA178)+BA178>$R27,$R27-SUM($I178:BA178),BA178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BB178)+BB178>$R27,$R27-SUM($I178:BB178),BB178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BC178)+BC178>$R27,$R27-SUM($I178:BC178),BC178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BD178)+BD178>$R27,$R27-SUM($I178:BD178),BD178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BE178)+BE178>$R27,$R27-SUM($I178:BE178),BE178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BF178)+BF178>$R27,$R27-SUM($I178:BF178),BF178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BG178)+BG178>$R27,$R27-SUM($I178:BG178),BG178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BH178)+BH178>$R27,$R27-SUM($I178:BH178),BH178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BI178)+BI178>$R27,$R27-SUM($I178:BI178),BI178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BJ178)+BJ178>$R27,$R27-SUM($I178:BJ178),BJ178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BK178)+BK178>$R27,$R27-SUM($I178:BK178),BK178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BL178)+BL178>$R27,$R27-SUM($I178:BL178),BL178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BM178)+BM178>$R27,$R27-SUM($I178:BM178),BM178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BN178)+BN178>$R27,$R27-SUM($I178:BN178),BN178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BO178)+BO178>$R27,$R27-SUM($I178:BO178),BO178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BP178)+BP178>$R27,$R27-SUM($I178:BP178),BP178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BQ178)+BQ178>$R27,$R27-SUM($I178:BQ178),BQ178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BR178)+BR178>$R27,$R27-SUM($I178:BR178),BR178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BS178)+BS178>$R27,$R27-SUM($I178:BS178),BS178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BT178)+BT178>$R27,$R27-SUM($I178:BT178),BT178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BU178)+BU178>$R27,$R27-SUM($I178:BU178),BU178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BV178)+BV178>$R27,$R27-SUM($I178:BV178),BV178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BW178)+BW178>$R27,$R27-SUM($I178:BW178),BW178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BX178)+BX178>$R27,$R27-SUM($I178:BX178),BX178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BY178)+BY178>$R27,$R27-SUM($I178:BY178),BY178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:BZ178)+BZ178>$R27,$R27-SUM($I178:BZ178),BZ178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CA178)+CA178>$R27,$R27-SUM($I178:CA178),CA178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CB178)+CB178>$R27,$R27-SUM($I178:CB178),CB178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CC178)+CC178>$R27,$R27-SUM($I178:CC178),CC178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CD178)+CD178>$R27,$R27-SUM($I178:CD178),CD178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CE178)+CE178>$R27,$R27-SUM($I178:CE178),CE178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CF178)+CF178>$R27,$R27-SUM($I178:CF178),CF178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CG178)+CG178>$R27,$R27-SUM($I178:CG178),CG178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CH178)+CH178>$R27,$R27-SUM($I178:CH178),CH178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CI178)+CI178>$R27,$R27-SUM($I178:CI178),CI178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CJ178)+CJ178>$R27,$R27-SUM($I178:CJ178),CJ178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CK178)+CK178>$R27,$R27-SUM($I178:CK178),CK178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CL178)+CL178>$R27,$R27-SUM($I178:CL178),CL178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CM178)+CM178>$R27,$R27-SUM($I178:CM178),CM178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CN178)+CN178>$R27,$R27-SUM($I178:CN178),CN178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CO178)+CO178>$R27,$R27-SUM($I178:CO178),CO178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CP178)+CP178>$R27,$R27-SUM($I178:CP178),CP178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CQ178)+CQ178>$R27,$R27-SUM($I178:CQ178),CQ178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CR178)+CR178>$R27,$R27-SUM($I178:CR178),CR178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CS178)+CS178>$R27,$R27-SUM($I178:CS178),CS178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CT178)+CT178>$R27,$R27-SUM($I178:CT178),CT178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CU178)+CU178>$R27,$R27-SUM($I178:CU178),CU178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CV178)+CV178>$R27,$R27-SUM($I178:CV178),CV178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CW178)+CW178>$R27,$R27-SUM($I178:CW178),CW178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CX178)+CX178>$R27,$R27-SUM($I178:CX178),CX178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CY178)+CY178>$R27,$R27-SUM($I178:CY178),CY178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:CZ178)+CZ178>$R27,$R27-SUM($I178:CZ178),CZ178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:DA178)+DA178>$R27,$R27-SUM($I178:DA178),DA178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:DB178)+DB178>$R27,$R27-SUM($I178:DB178),DB178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:DC178)+DC178>$R27,$R27-SUM($I178:DC178),DC178)","v":-6.9388939039072284E-18},{"$f":"IF(SUM($I178:DD178)+DD178>$R27,$R27-SUM($I178:DD178),DD178)","v":-6.9388939039072284E-18}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,{"$f":"'Model inputs'!$G$120","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"R$28/$F179","v":0},{"$f":"IF(SUM($I179:S179)+S179>$R28,$R28-SUM($I179:S179),S179)","v":0},{"$f":"IF(SUM($I179:T179)+T179>$R28,$R28-SUM($I179:T179),T179)","v":0},{"$f":"IF(SUM($I179:U179)+U179>$R28,$R28-SUM($I179:U179),U179)","v":0},{"$f":"IF(SUM($I179:V179)+V179>$R28,$R28-SUM($I179:V179),V179)","v":0},{"$f":"IF(SUM($I179:W179)+W179>$R28,$R28-SUM($I179:W179),W179)","v":0},{"$f":"IF(SUM($I179:X179)+X179>$R28,$R28-SUM($I179:X179),X179)","v":0},{"$f":"IF(SUM($I179:Y179)+Y179>$R28,$R28-SUM($I179:Y179),Y179)","v":0},{"$f":"IF(SUM($I179:Z179)+Z179>$R28,$R28-SUM($I179:Z179),Z179)","v":0},{"$f":"IF(SUM($I179:AA179)+AA179>$R28,$R28-SUM($I179:AA179),AA179)","v":0},{"$f":"IF(SUM($I179:AB179)+AB179>$R28,$R28-SUM($I179:AB179),AB179)","v":0},{"$f":"IF(SUM($I179:AC179)+AC179>$R28,$R28-SUM($I179:AC179),AC179)","v":0},{"$f":"IF(SUM($I179:AD179)+AD179>$R28,$R28-SUM($I179:AD179),AD179)","v":0},{"$f":"IF(SUM($I179:AE179)+AE179>$R28,$R28-SUM($I179:AE179),AE179)","v":0},{"$f":"IF(SUM($I179:AF179)+AF179>$R28,$R28-SUM($I179:AF179),AF179)","v":0},{"$f":"IF(SUM($I179:AG179)+AG179>$R28,$R28-SUM($I179:AG179),AG179)","v":0},{"$f":"IF(SUM($I179:AH179)+AH179>$R28,$R28-SUM($I179:AH179),AH179)","v":0},{"$f":"IF(SUM($I179:AI179)+AI179>$R28,$R28-SUM($I179:AI179),AI179)","v":0},{"$f":"IF(SUM($I179:AJ179)+AJ179>$R28,$R28-SUM($I179:AJ179),AJ179)","v":0},{"$f":"IF(SUM($I179:AK179)+AK179>$R28,$R28-SUM($I179:AK179),AK179)","v":0},{"$f":"IF(SUM($I179:AL179)+AL179>$R28,$R28-SUM($I179:AL179),AL179)","v":0},{"$f":"IF(SUM($I179:AM179)+AM179>$R28,$R28-SUM($I179:AM179),AM179)","v":0},{"$f":"IF(SUM($I179:AN179)+AN179>$R28,$R28-SUM($I179:AN179),AN179)","v":0},{"$f":"IF(SUM($I179:AO179)+AO179>$R28,$R28-SUM($I179:AO179),AO179)","v":0},{"$f":"IF(SUM($I179:AP179)+AP179>$R28,$R28-SUM($I179:AP179),AP179)","v":0},{"$f":"IF(SUM($I179:AQ179)+AQ179>$R28,$R28-SUM($I179:AQ179),AQ179)","v":0},{"$f":"IF(SUM($I179:AR179)+AR179>$R28,$R28-SUM($I179:AR179),AR179)","v":0},{"$f":"IF(SUM($I179:AS179)+AS179>$R28,$R28-SUM($I179:AS179),AS179)","v":0},{"$f":"IF(SUM($I179:AT179)+AT179>$R28,$R28-SUM($I179:AT179),AT179)","v":0},{"$f":"IF(SUM($I179:AU179)+AU179>$R28,$R28-SUM($I179:AU179),AU179)","v":0},{"$f":"IF(SUM($I179:AV179)+AV179>$R28,$R28-SUM($I179:AV179),AV179)","v":0},{"$f":"IF(SUM($I179:AW179)+AW179>$R28,$R28-SUM($I179:AW179),AW179)","v":0},{"$f":"IF(SUM($I179:AX179)+AX179>$R28,$R28-SUM($I179:AX179),AX179)","v":0},{"$f":"IF(SUM($I179:AY179)+AY179>$R28,$R28-SUM($I179:AY179),AY179)","v":0},{"$f":"IF(SUM($I179:AZ179)+AZ179>$R28,$R28-SUM($I179:AZ179),AZ179)","v":0},{"$f":"IF(SUM($I179:BA179)+BA179>$R28,$R28-SUM($I179:BA179),BA179)","v":0},{"$f":"IF(SUM($I179:BB179)+BB179>$R28,$R28-SUM($I179:BB179),BB179)","v":0},{"$f":"IF(SUM($I179:BC179)+BC179>$R28,$R28-SUM($I179:BC179),BC179)","v":0},{"$f":"IF(SUM($I179:BD179)+BD179>$R28,$R28-SUM($I179:BD179),BD179)","v":0},{"$f":"IF(SUM($I179:BE179)+BE179>$R28,$R28-SUM($I179:BE179),BE179)","v":0},{"$f":"IF(SUM($I179:BF179)+BF179>$R28,$R28-SUM($I179:BF179),BF179)","v":0},{"$f":"IF(SUM($I179:BG179)+BG179>$R28,$R28-SUM($I179:BG179),BG179)","v":0},{"$f":"IF(SUM($I179:BH179)+BH179>$R28,$R28-SUM($I179:BH179),BH179)","v":0},{"$f":"IF(SUM($I179:BI179)+BI179>$R28,$R28-SUM($I179:BI179),BI179)","v":0},{"$f":"IF(SUM($I179:BJ179)+BJ179>$R28,$R28-SUM($I179:BJ179),BJ179)","v":0},{"$f":"IF(SUM($I179:BK179)+BK179>$R28,$R28-SUM($I179:BK179),BK179)","v":0},{"$f":"IF(SUM($I179:BL179)+BL179>$R28,$R28-SUM($I179:BL179),BL179)","v":0},{"$f":"IF(SUM($I179:BM179)+BM179>$R28,$R28-SUM($I179:BM179),BM179)","v":0},{"$f":"IF(SUM($I179:BN179)+BN179>$R28,$R28-SUM($I179:BN179),BN179)","v":0},{"$f":"IF(SUM($I179:BO179)+BO179>$R28,$R28-SUM($I179:BO179),BO179)","v":0},{"$f":"IF(SUM($I179:BP179)+BP179>$R28,$R28-SUM($I179:BP179),BP179)","v":0},{"$f":"IF(SUM($I179:BQ179)+BQ179>$R28,$R28-SUM($I179:BQ179),BQ179)","v":0},{"$f":"IF(SUM($I179:BR179)+BR179>$R28,$R28-SUM($I179:BR179),BR179)","v":0},{"$f":"IF(SUM($I179:BS179)+BS179>$R28,$R28-SUM($I179:BS179),BS179)","v":0},{"$f":"IF(SUM($I179:BT179)+BT179>$R28,$R28-SUM($I179:BT179),BT179)","v":0},{"$f":"IF(SUM($I179:BU179)+BU179>$R28,$R28-SUM($I179:BU179),BU179)","v":0},{"$f":"IF(SUM($I179:BV179)+BV179>$R28,$R28-SUM($I179:BV179),BV179)","v":0},{"$f":"IF(SUM($I179:BW179)+BW179>$R28,$R28-SUM($I179:BW179),BW179)","v":0},{"$f":"IF(SUM($I179:BX179)+BX179>$R28,$R28-SUM($I179:BX179),BX179)","v":0},{"$f":"IF(SUM($I179:BY179)+BY179>$R28,$R28-SUM($I179:BY179),BY179)","v":0},{"$f":"IF(SUM($I179:BZ179)+BZ179>$R28,$R28-SUM($I179:BZ179),BZ179)","v":0},{"$f":"IF(SUM($I179:CA179)+CA179>$R28,$R28-SUM($I179:CA179),CA179)","v":0},{"$f":"IF(SUM($I179:CB179)+CB179>$R28,$R28-SUM($I179:CB179),CB179)","v":0},{"$f":"IF(SUM($I179:CC179)+CC179>$R28,$R28-SUM($I179:CC179),CC179)","v":0},{"$f":"IF(SUM($I179:CD179)+CD179>$R28,$R28-SUM($I179:CD179),CD179)","v":0},{"$f":"IF(SUM($I179:CE179)+CE179>$R28,$R28-SUM($I179:CE179),CE179)","v":0},{"$f":"IF(SUM($I179:CF179)+CF179>$R28,$R28-SUM($I179:CF179),CF179)","v":0},{"$f":"IF(SUM($I179:CG179)+CG179>$R28,$R28-SUM($I179:CG179),CG179)","v":0},{"$f":"IF(SUM($I179:CH179)+CH179>$R28,$R28-SUM($I179:CH179),CH179)","v":0},{"$f":"IF(SUM($I179:CI179)+CI179>$R28,$R28-SUM($I179:CI179),CI179)","v":0},{"$f":"IF(SUM($I179:CJ179)+CJ179>$R28,$R28-SUM($I179:CJ179),CJ179)","v":0},{"$f":"IF(SUM($I179:CK179)+CK179>$R28,$R28-SUM($I179:CK179),CK179)","v":0},{"$f":"IF(SUM($I179:CL179)+CL179>$R28,$R28-SUM($I179:CL179),CL179)","v":0},{"$f":"IF(SUM($I179:CM179)+CM179>$R28,$R28-SUM($I179:CM179),CM179)","v":0},{"$f":"IF(SUM($I179:CN179)+CN179>$R28,$R28-SUM($I179:CN179),CN179)","v":0},{"$f":"IF(SUM($I179:CO179)+CO179>$R28,$R28-SUM($I179:CO179),CO179)","v":0},{"$f":"IF(SUM($I179:CP179)+CP179>$R28,$R28-SUM($I179:CP179),CP179)","v":0},{"$f":"IF(SUM($I179:CQ179)+CQ179>$R28,$R28-SUM($I179:CQ179),CQ179)","v":0},{"$f":"IF(SUM($I179:CR179)+CR179>$R28,$R28-SUM($I179:CR179),CR179)","v":0},{"$f":"IF(SUM($I179:CS179)+CS179>$R28,$R28-SUM($I179:CS179),CS179)","v":0},{"$f":"IF(SUM($I179:CT179)+CT179>$R28,$R28-SUM($I179:CT179),CT179)","v":0},{"$f":"IF(SUM($I179:CU179)+CU179>$R28,$R28-SUM($I179:CU179),CU179)","v":0},{"$f":"IF(SUM($I179:CV179)+CV179>$R28,$R28-SUM($I179:CV179),CV179)","v":0},{"$f":"IF(SUM($I179:CW179)+CW179>$R28,$R28-SUM($I179:CW179),CW179)","v":0},{"$f":"IF(SUM($I179:CX179)+CX179>$R28,$R28-SUM($I179:CX179),CX179)","v":0},{"$f":"IF(SUM($I179:CY179)+CY179>$R28,$R28-SUM($I179:CY179),CY179)","v":0},{"$f":"IF(SUM($I179:CZ179)+CZ179>$R28,$R28-SUM($I179:CZ179),CZ179)","v":0},{"$f":"IF(SUM($I179:DA179)+DA179>$R28,$R28-SUM($I179:DA179),DA179)","v":0},{"$f":"IF(SUM($I179:DB179)+DB179>$R28,$R28-SUM($I179:DB179),DB179)","v":0},{"$f":"IF(SUM($I179:DC179)+DC179>$R28,$R28-SUM($I179:DC179),DC179)","v":0},{"$f":"IF(SUM($I179:DD179)+DD179>$R28,$R28-SUM($I179:DD179),DD179)","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,{"$f":"'Model inputs'!$G$121","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"R$29/$F180","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:S180)+S180>$R29,$R29-SUM($I180:S180),S180)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:T180)+T180>$R29,$R29-SUM($I180:T180),T180)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:U180)+U180>$R29,$R29-SUM($I180:U180),U180)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:V180)+V180>$R29,$R29-SUM($I180:V180),V180)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:W180)+W180>$R29,$R29-SUM($I180:W180),W180)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:X180)+X180>$R29,$R29-SUM($I180:X180),X180)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:Y180)+Y180>$R29,$R29-SUM($I180:Y180),Y180)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:Z180)+Z180>$R29,$R29-SUM($I180:Z180),Z180)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:AA180)+AA180>$R29,$R29-SUM($I180:AA180),AA180)","v":6.3760074086500014E-3},{"$f":"IF(SUM($I180:AB180)+AB180>$R29,$R29-SUM($I180:AB180),AB180)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I180:AC180)+AC180>$R29,$R29-SUM($I180:AC180),AC180)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I180:AD180)+AD180>$R29,$R29-SUM($I180:AD180),AD180)","v":1.3877787807814457E-17},{"$f":"IF(SUM($I180:AE180)+AE180>$R29,$R29-SUM($I180:AE180),AE180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AF180)+AF180>$R29,$R29-SUM($I180:AF180),AF180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AG180)+AG180>$R29,$R29-SUM($I180:AG180),AG180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AH180)+AH180>$R29,$R29-SUM($I180:AH180),AH180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AI180)+AI180>$R29,$R29-SUM($I180:AI180),AI180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AJ180)+AJ180>$R29,$R29-SUM($I180:AJ180),AJ180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AK180)+AK180>$R29,$R29-SUM($I180:AK180),AK180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AL180)+AL180>$R29,$R29-SUM($I180:AL180),AL180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AM180)+AM180>$R29,$R29-SUM($I180:AM180),AM180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AN180)+AN180>$R29,$R29-SUM($I180:AN180),AN180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AO180)+AO180>$R29,$R29-SUM($I180:AO180),AO180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AP180)+AP180>$R29,$R29-SUM($I180:AP180),AP180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AQ180)+AQ180>$R29,$R29-SUM($I180:AQ180),AQ180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AR180)+AR180>$R29,$R29-SUM($I180:AR180),AR180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AS180)+AS180>$R29,$R29-SUM($I180:AS180),AS180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AT180)+AT180>$R29,$R29-SUM($I180:AT180),AT180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AU180)+AU180>$R29,$R29-SUM($I180:AU180),AU180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AV180)+AV180>$R29,$R29-SUM($I180:AV180),AV180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AW180)+AW180>$R29,$R29-SUM($I180:AW180),AW180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AX180)+AX180>$R29,$R29-SUM($I180:AX180),AX180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AY180)+AY180>$R29,$R29-SUM($I180:AY180),AY180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:AZ180)+AZ180>$R29,$R29-SUM($I180:AZ180),AZ180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BA180)+BA180>$R29,$R29-SUM($I180:BA180),BA180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BB180)+BB180>$R29,$R29-SUM($I180:BB180),BB180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BC180)+BC180>$R29,$R29-SUM($I180:BC180),BC180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BD180)+BD180>$R29,$R29-SUM($I180:BD180),BD180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BE180)+BE180>$R29,$R29-SUM($I180:BE180),BE180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BF180)+BF180>$R29,$R29-SUM($I180:BF180),BF180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BG180)+BG180>$R29,$R29-SUM($I180:BG180),BG180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BH180)+BH180>$R29,$R29-SUM($I180:BH180),BH180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BI180)+BI180>$R29,$R29-SUM($I180:BI180),BI180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BJ180)+BJ180>$R29,$R29-SUM($I180:BJ180),BJ180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BK180)+BK180>$R29,$R29-SUM($I180:BK180),BK180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BL180)+BL180>$R29,$R29-SUM($I180:BL180),BL180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BM180)+BM180>$R29,$R29-SUM($I180:BM180),BM180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BN180)+BN180>$R29,$R29-SUM($I180:BN180),BN180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BO180)+BO180>$R29,$R29-SUM($I180:BO180),BO180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BP180)+BP180>$R29,$R29-SUM($I180:BP180),BP180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BQ180)+BQ180>$R29,$R29-SUM($I180:BQ180),BQ180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BR180)+BR180>$R29,$R29-SUM($I180:BR180),BR180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BS180)+BS180>$R29,$R29-SUM($I180:BS180),BS180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BT180)+BT180>$R29,$R29-SUM($I180:BT180),BT180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BU180)+BU180>$R29,$R29-SUM($I180:BU180),BU180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BV180)+BV180>$R29,$R29-SUM($I180:BV180),BV180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BW180)+BW180>$R29,$R29-SUM($I180:BW180),BW180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BX180)+BX180>$R29,$R29-SUM($I180:BX180),BX180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BY180)+BY180>$R29,$R29-SUM($I180:BY180),BY180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:BZ180)+BZ180>$R29,$R29-SUM($I180:BZ180),BZ180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CA180)+CA180>$R29,$R29-SUM($I180:CA180),CA180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CB180)+CB180>$R29,$R29-SUM($I180:CB180),CB180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CC180)+CC180>$R29,$R29-SUM($I180:CC180),CC180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CD180)+CD180>$R29,$R29-SUM($I180:CD180),CD180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CE180)+CE180>$R29,$R29-SUM($I180:CE180),CE180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CF180)+CF180>$R29,$R29-SUM($I180:CF180),CF180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CG180)+CG180>$R29,$R29-SUM($I180:CG180),CG180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CH180)+CH180>$R29,$R29-SUM($I180:CH180),CH180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CI180)+CI180>$R29,$R29-SUM($I180:CI180),CI180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CJ180)+CJ180>$R29,$R29-SUM($I180:CJ180),CJ180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CK180)+CK180>$R29,$R29-SUM($I180:CK180),CK180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CL180)+CL180>$R29,$R29-SUM($I180:CL180),CL180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CM180)+CM180>$R29,$R29-SUM($I180:CM180),CM180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CN180)+CN180>$R29,$R29-SUM($I180:CN180),CN180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CO180)+CO180>$R29,$R29-SUM($I180:CO180),CO180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CP180)+CP180>$R29,$R29-SUM($I180:CP180),CP180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CQ180)+CQ180>$R29,$R29-SUM($I180:CQ180),CQ180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CR180)+CR180>$R29,$R29-SUM($I180:CR180),CR180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CS180)+CS180>$R29,$R29-SUM($I180:CS180),CS180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CT180)+CT180>$R29,$R29-SUM($I180:CT180),CT180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CU180)+CU180>$R29,$R29-SUM($I180:CU180),CU180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CV180)+CV180>$R29,$R29-SUM($I180:CV180),CV180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CW180)+CW180>$R29,$R29-SUM($I180:CW180),CW180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CX180)+CX180>$R29,$R29-SUM($I180:CX180),CX180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CY180)+CY180>$R29,$R29-SUM($I180:CY180),CY180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:CZ180)+CZ180>$R29,$R29-SUM($I180:CZ180),CZ180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:DA180)+DA180>$R29,$R29-SUM($I180:DA180),DA180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:DB180)+DB180>$R29,$R29-SUM($I180:DB180),DB180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:DC180)+DC180>$R29,$R29-SUM($I180:DC180),DC180)","v":-2.7755575615628914E-17},{"$f":"IF(SUM($I180:DD180)+DD180>$R29,$R29-SUM($I180:DD180),DD180)","v":-2.7755575615628914E-17}]

{"sheet":"Consolidated tax asset base","index":14,"n_rows":66,"n_cols":109,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Model inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"},null,null,null,null,null,null,{"$f":"2010","v":2010},{"$f":"I2+1","v":2011},{"$f":"J2+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BV2+1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"CP2+1","v":2096},{"$f":"CQ2+1","v":2097},{"$f":"CR2+1","v":2098},{"$f":"CS2+1","v":2099},{"$f":"CT2+1","v":2100},{"$f":"CU2+1","v":2101},{"$f":"CV2+1","v":2102},{"$f":"CW2+1","v":2103},{"$f":"CX2+1","v":2104},{"$f":"CY2+1","v":2105},{"$f":"CZ2+1","v":2106},{"$f":"DA2+1","v":2107},{"$f":"DB2+1","v":2108},{"$f":"DC2+1","v":2109},{"$f":"DD2+1","v":2110}]
[null,"Consolidated tax asset base 2010-2019"]
[]
[]
[]
[null,"Tax asset base (beginning of year)"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base_1994-1999'!BT9+'Tax asset base 2000-2009'!AW9+'Tax asset base 2010-2110'!I9","v":133.4592188126249},{"$f":"I48","v":113.88925337512489},{"$f":"J48","v":94.319287937624892},74.74932250012489,55.204990062624887,35.633742975124889,19.449032887624892,6.1384496726246631,5.5887112006251254,5.2547338897770999,5.1892665575251415,4.8565586141098827,4.5238506706946238,4.1911427272793649,3.858434783864106,3.5257268404488471,3.2043190290335883,2.8866863866183294,2.5762090882030706,2.2731011861628119,1.9736931179975532,1.6746955640822963,1.3756980101649963,1.0767004562476963,0.7777029023303963,0.47998699841309628,0.18227109449579626,5.3882040578496243E-2,2.5504029661196678E-2,1.2752014843897116E-2,2.6597554020346692E-11,2.6598050151260821E-11,2.6598546282174951E-11,2.659904241308908E-11,2.6599538544003209E-11,2.6600034674917339E-11,2.6600530805831468E-11,2.6601026936745598E-11,2.6601523067659727E-11,2.6602019198573856E-11,2.6602567371192265E-11,2.6603115543810674E-11,2.6603663716429082E-11,2.6604211889047491E-11,2.66047600616659E-11,2.6605308234284308E-11,2.6605856406902717E-11,2.6606404579521126E-11,2.6606952752139534E-11,2.6607500924757943E-11,2.6608049097376352E-11,2.660859726999476E-11,2.6609145442613169E-11,2.6609693615231578E-11,2.6610241787849986E-11,2.6610789960468395E-11,2.6611338133086804E-11,2.6611886305705212E-11,2.6612434478323621E-11,2.661298265094203E-11,2.6613530823560438E-11,2.6614078996178847E-11,2.6614627168797256E-11,2.6615175341415664E-11,2.6615723514034073E-11,2.6616271686652482E-11,{"$f":"BV48","v":2.661681985927089E-11},2.6617368031889299E-11,2.6617916204507708E-11,2.6618464377126116E-11,2.6619012549744525E-11,2.6619560722362934E-11,2.6620108894981342E-11,2.6620657067599751E-11,2.662120524021816E-11,2.6621753412836568E-11,2.6622301585454977E-11,2.6622849758073386E-11,2.6623397930691794E-11,2.6623946103310203E-11,2.6624494275928612E-11,2.6625042448547021E-11,{"$f":"CL48","v":2.6625590621165429E-11},2.6626138793783838E-11,2.6626686966402247E-11,2.6627235139020655E-11,{"$f":"CP48","v":2.6627783311639064E-11},{"$f":"CQ48","v":2.6628331484257473E-11},{"$f":"CR48","v":2.6628879656875881E-11},{"$f":"CS48","v":2.662942782949429E-11},{"$f":"CT48","v":2.6629976002112699E-11},{"$f":"CU48","v":2.6630524174731107E-11},{"$f":"CV48","v":2.6631072347349516E-11},{"$f":"CW48","v":2.6631620519967925E-11},{"$f":"CX48","v":2.6632168692586333E-11},{"$f":"CY48","v":2.6632716865204742E-11},{"$f":"CZ48","v":2.6633265037823151E-11},{"$f":"DA48","v":2.6633813210441559E-11},{"$f":"DB48","v":2.6634361383059968E-11},{"$f":"DC48","v":2.6634909555678377E-11},{"$f":"DD48","v":2.6635457728296785E-11}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base_1994-1999'!BT10+'Tax asset base 2000-2009'!AW10+'Tax asset base 2010-2110'!I10","v":3.0080275021249929},{"$f":"I49","v":2.5797580566249927},2.1514886111249929,1.7232191656249929,1.2949497201249929,0.86668027462499286,0.43841082912499285,0.76767060974999635,0.68109452962500439,0.64467185912501868,0.60824918862503297,0.57182651812504726,0.53540384762506155,0.49898117712507589,0.46255850662509024,0.42613583612510458,0.38971316562511893,0.35329049512513327,0.31686782462514762,0.28044515412516197,0.24506790000017639,0.21005820000019085,0.17504850000019084,0.14003880000019084,0.10502910000019083,7.0019400000190829E-2,3.5009700000190831E-2,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base_1994-1999'!BT11+'Tax asset base 2000-2009'!AW11+'Tax asset base 2010-2110'!I11","v":32.172890016007386},29.229576049256394,25.880873482505404,22.741080915754416,19.909436599003428,17.377685015585769,14.961984932168113,12.680567962500502,10.922041342583535,9.498595210226684,8.2087158778493539,6.6156007009640687,5.2645623607037795,4.1777860333185286,3.2950787238083068,2.7950271834855887,2.4411215000378839,2.1178095510902137,1.8350758282676001,1.5675981101949874,1.3247666623723757,1.0857545269247642,0.86829899147676248,0.65320845602876076,0.45104667058075887,0.27786748513275666,0.15011466635142115,7.5862107570086129E-2,4.6538663788751003E-2,1.7215220007416428E-2,4.0617439966972313E-12,4.0621742081192735E-12,4.0631595310536284E-12,4.0646999655002958E-12,4.0662403999469632E-12,4.0683359459059432E-12,4.0704314918649231E-12,4.0725270378239031E-12,4.0746225837828831E-12,4.0767181297418631E-12,4.0788136757008431E-12,4.0809092216598231E-12,4.083004767618803E-12,4.085100313577783E-12,4.087195859536763E-12,4.089291405495743E-12,4.091386951454723E-12,4.093482497413703E-12,4.0955780433726829E-12,4.1025585706400136E-12,4.1095390979073443E-12,4.116519625174675E-12,4.1235001524420056E-12,4.1304806797093363E-12,4.137461206976667E-12,4.1444417342439976E-12,4.1514222615113283E-12,4.158402788778659E-12,4.1653833160459897E-12,4.1723638433133203E-12,4.179344370580651E-12,4.1863248978479817E-12,4.1933054251153123E-12,4.200285952382643E-12,4.2072664796499737E-12,4.2142470069173044E-12,4.221227534184635E-12,4.2282080614519657E-12,4.2351885887192964E-12,4.242169115986627E-12,4.2491496432539577E-12,4.2561301705212884E-12,4.2631106977886191E-12,4.2700912250559497E-12,4.2770717523232804E-12,4.2840522795906111E-12,4.2910328068579418E-12,4.2980133341252724E-12,4.3049938613926031E-12,4.3119743886599338E-12,4.3189549159272644E-12,4.3259354431945951E-12,4.3329159704619258E-12,4.3398964977292565E-12,4.3468770249965871E-12,4.3538575522639178E-12,4.3608380795312485E-12,4.3678186067985791E-12,4.3747991340659098E-12,4.3817796613332405E-12,4.3887601886005712E-12,4.3957407158679018E-12,4.4027212431352325E-12,4.4097017704025632E-12,4.4166822976698938E-12,4.4236628249372245E-12,4.4306433522045552E-12,4.4376238794718859E-12,4.4446044067392165E-12,4.4515849340065472E-12,4.4585654612738779E-12]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base_1994-1999'!BT12+'Tax asset base 2000-2009'!AW12+'Tax asset base 2010-2110'!I12","v":1.6087560295550769},1.4684205898060665,1.3280851500570561,1.1877497103080457,1.1830142705590352,1.2099578308100247,1.4620194410610143,1.2863504763120039,1.8397894016874985,2.1103477957524981,1.9519315490055025,1.7968676512585071,1.6486325929490118,1.504541850764517,1.3636020002050226,1.2254676737080283,1.0883889409610341,0.95724460283903934,0.85703067921704645,0.76388576647005713,0.67090181072306787,0.57791785497607862,0.48493389922907859,0.39194994348207857,0.29896598773507854,0.21276203198807853,0.13526102624107844,7.8154020494078408E-2,2.1047014747078374E-2,7.8451134477575124E-14,7.8367867750728237E-14,7.8284601023881351E-14,7.8201334297034464E-14,7.8617667931268898E-14,7.9034001565503331E-14,7.9450335199737765E-14,8.0421780346284777E-14,8.1393225492831789E-14,8.2364670639378801E-14,8.3336115785925813E-14,8.4307560932472825E-14,8.5279006079019837E-14,8.6250451225566849E-14,8.7221896372113861E-14,8.8720697455357822E-14,9.0219498538601783E-14,9.1718299621845745E-14,9.3217100705089706E-14,9.4715901788333667E-14,9.6214702871577629E-14,9.771350395482159E-14,9.9212305038065551E-14,1.0071110612130951E-13,1.0220990720455347E-13,1.0370870828779744E-13,1.052075093710414E-13,1.0670631045428536E-13,1.0820511153752932E-13,1.0970391262077328E-13,1.1120271370401724E-13,1.127015147872612E-13,1.1420031587050516E-13,1.1569911695374913E-13,1.1719791803699309E-13,1.1869671912023705E-13,1.2019552020348101E-13,1.2169432128672497E-13,1.2319312236996893E-13,1.2469192345321289E-13,1.2619072453645686E-13,1.2768952561970082E-13,1.2918832670294478E-13,1.3068712778618874E-13,1.321859288694327E-13,1.3368472995267666E-13,1.3518353103592062E-13,1.3668233211916458E-13,1.3818113320240855E-13,1.3967993428565251E-13,1.4117873536889647E-13,1.4267753645214043E-13,1.4417633753538439E-13,1.4567513861862835E-13,1.4717393970187231E-13,1.4867274078511628E-13,1.5017154186836024E-13,1.516703429516042E-13,1.5316914403484816E-13,1.5466794511809212E-13,1.5616674620133608E-13,1.5766554728458004E-13,1.59164348367824E-13,1.6066314945106797E-13,1.6216195053431193E-13,1.6366075161755589E-13,1.6515955270079985E-13,1.6665835378404381E-13,1.6815715486728777E-13,1.6965595595053173E-13,1.711547570337757E-13,1.7265355811701966E-13]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base_1994-1999'!BT13+'Tax asset base 2000-2009'!AW13+'Tax asset base 2010-2110'!I13","v":2.0050351913750322},1.918423121625058,1.9980614687500839,2.4066439038751102,2.4940788135001366,2.9480258090761464,3.0460744784935763,3.0380379019110064,2.732730924728437,2.2618133848358699,1.8888054833085024,1.4893891995850197,1.1081611158615383,0.76337103213805702,0.49131514841457552,0.26654256469109411,0.12835073230021074,4.6842889909328042E-2,1.5153850618445465E-2,5.1008059275629482E-3,6.8131437991336696E-13,7.1966738124373819E-13,7.2089556546472977E-13,7.2267886119803393E-13,7.2450379029476153E-13,7.2632871939148913E-13,7.2819528185164017E-13,7.3006184431179122E-13,7.3192840677194226E-13,7.3379496923209331E-13,7.3566153169224435E-13,7.3805545008909235E-13,7.4044936848594034E-13,7.4284328688278833E-13,7.4523720527963633E-13,7.4763112367648432E-13,7.5002504207333232E-13,7.5241896047018031E-13,7.548128788670283E-13,7.572067972638763E-13,7.5960071566072429E-13,7.6199463405757228E-13,7.6438855245442028E-13,7.6678247085126827E-13,7.6917638924811627E-13,7.7157030764496426E-13,7.7396422604181225E-13,7.7635814443866025E-13,7.7875206283550824E-13,7.8114598123235623E-13,7.8353989962920423E-13,7.8593381802605222E-13,7.8832773642290022E-13,7.9072165481974821E-13,7.931155732165962E-13,7.955094916134442E-13,7.9790341001029219E-13,{"$f":"BM52","v":8.0029732840714018E-13},8.0269124680398818E-13,8.0508516520083617E-13,8.0747908359768417E-13,8.0987300199453216E-13,8.1226692039138015E-13,8.1466083878822815E-13,8.1705475718507614E-13,8.1944867558192414E-13,8.2184259397877213E-13,8.2423651237562012E-13,8.2663043077246812E-13,8.2902434916931611E-13,8.314182675661641E-13,8.338121859630121E-13,8.3620610435986009E-13,8.3860002275670809E-13,8.4099394115355608E-13,8.4338785955040407E-13,8.4578177794725207E-13,8.4817569634410006E-13,8.5056961474094805E-13,8.5296353313779605E-13,8.5535745153464404E-13,8.5775136993149204E-13,8.6014528832834003E-13,8.6253920672518802E-13,8.6493312512203602E-13,8.6732704351888401E-13,8.69720961915732E-13,8.7211488031258E-13,8.7450879870942799E-13,8.7690271710627599E-13,8.7929663550312398E-13,8.8169055389997197E-13,8.8408447229681997E-13,8.8647839069366796E-13,8.8887230909051596E-13,8.9126622748736395E-13,8.9366014588421194E-13,8.9605406428105994E-13,8.9844798267790793E-13,9.0084190107475592E-13,9.0323581947160392E-13]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base_1994-1999'!BT14+'Tax asset base 2000-2009'!AW14+'Tax asset base 2010-2110'!I14","v":1.6597620432500026},1.4861100732500039,1.3124581032500053,1.1388061332500068,0.96574625075000808,0.79367318075000948,0.72359238575001084,0.57773495575001221,0.4864578933500136,0.32385581558301507,0.2164679339635075,0.18749716660623034,0.1585263992489532,0.12955563189167607,0.10058486453439894,7.1614097177123304E-2,4.2643329819848162E-2,{"$f":"Y53","v":2.3869562462573005E-2},8.7134641052978492E-3,2.9329634080226836E-3,4.7521882262646642E-14,5.1367764208887223E-14,5.1392050337550899E-14,5.1416336466214574E-14,5.1440622594878249E-14,5.1464908723541924E-14,5.14891948522056E-14,5.1513480980869275E-14,5.153776710953295E-14,5.1562053238196626E-14,5.1586339366860301E-14,5.1610625495523976E-14,5.1634911624187652E-14,5.1659197752851327E-14,5.1683483881515002E-14,5.1707770010178677E-14,5.1732056138842353E-14,5.1756342267506028E-14,5.1780628396169703E-14,5.1804914524833379E-14,5.1829200653497054E-14,5.1853486782160729E-14,5.1877772910824405E-14,5.190205903948808E-14,5.1926345168151755E-14,5.195063129681543E-14,5.1974917425479106E-14,5.1999203554142781E-14,5.2023489682806456E-14,5.2047775811470132E-14,5.2072061940133807E-14,5.2096348068797482E-14,5.2120634197461158E-14,5.2644520687206153E-14,5.3168407176951149E-14,5.3692293666696145E-14,5.4216180156441141E-14,5.4740066646186136E-14,5.5263953135931132E-14,5.5787839625676128E-14,5.6311726115421123E-14,5.6835612605166119E-14,5.7359499094911115E-14,5.7883385584656111E-14,5.8407272074401106E-14,5.8931158564146102E-14,5.9455045053891098E-14,5.9978931543636094E-14,6.0502818033381089E-14,6.1026704523126085E-14,6.1550591012871081E-14,6.2074477502616077E-14,6.2598363992361072E-14,6.3122250482106068E-14,6.3646136971851064E-14,6.417002346159606E-14,6.4693909951341055E-14,6.5217796441086051E-14,6.5741682930831047E-14,6.6265569420576043E-14,6.6789455910321038E-14,6.7313342400066034E-14,6.783722888981103E-14,6.8361115379556026E-14,6.8885001869301021E-14,6.9408888359046017E-14,6.9932774848791013E-14,7.0456661338536009E-14,7.0980547828281004E-14,7.1504434318026E-14,7.2028320807770996E-14,7.2552207297515992E-14,7.3076093787260987E-14,7.3599980277005983E-14,7.4123866766750979E-14,7.4647753256495974E-14,7.517163974624097E-14,7.5695526235985966E-14,7.6219412725730962E-14,7.6743299215475957E-14,7.7267185705220953E-14]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base_1994-1999'!BT15+'Tax asset base 2000-2009'!AW15+'Tax asset base 2010-2110'!I15","v":2.7050862468750032},2.4208787263750029,2.043112005875003,1.665345285375003,2.6075785648750034,2.2551866443750037,2.4651241838750035,2.0443939678750054,1.8985887472500129,1.7786455472500322,1.6587023472500515,1.5395566540000729,1.4207188578750947,1.3020556923751163,1.183461276875138,1.0648668613751597,0.94627244587518156,{"$f":"Y54","v":0.82867991287520337},0.71208913562522524,0.5976588900002473,0.4887808000002693,0.38084321000029159,0.27736082000029155,0.17387843000029152,7.0396040000291482E-2,3.2913650000292199E-2,2.9293234504734755E-13,2.9388991240608675E-13,2.9484747976482595E-13,2.9580504712356515E-13,2.9676261448230434E-13,2.9772018184104354E-13,2.9867774919978274E-13,2.9963531655852194E-13,3.0059288391726113E-13,3.0155045127600033E-13,3.0250801863473953E-13,3.0346558599347873E-13,3.0442315335221792E-13,3.0538072071095712E-13,3.0633828806969632E-13,3.0729585542843552E-13,3.0825342278717471E-13,3.0921099014591391E-13,3.1016855750465311E-13,3.1112612486339231E-13,3.120836922221315E-13,3.130412595808707E-13,3.139988269396099E-13,3.149563942983491E-13,3.1591396165708829E-13,3.1687152901582749E-13,3.1782909637456669E-13,3.1878666373330589E-13,3.1974423109204508E-13,3.2070179845078428E-13,3.2165936580952348E-13,3.2261693316826268E-13,3.2357450052700187E-13,3.2453206788574107E-13,3.2548963524448027E-13,3.2644720260321947E-13,3.2740476996195866E-13,3.2836233732069786E-13,3.2931990467943706E-13,3.3027747203817626E-13,3.3123503939691545E-13,3.3219260675565465E-13,3.3315017411439385E-13,3.3410774147313305E-13,3.3506530883187224E-13,3.3602287619061144E-13,3.3698044354935064E-13,3.3793801090808984E-13,3.3889557826682903E-13,3.3985314562556823E-13,3.4081071298430743E-13,3.4176828034304663E-13,3.4272584770178582E-13,3.4368341506052502E-13,3.4464098241926422E-13,3.4559854977800342E-13,3.4655611713674261E-13,3.4751368449548181E-13,3.4847125185422101E-13,3.4942881921296021E-13,3.503863865716994E-13,3.513439539304386E-13,3.523015212891778E-13,3.53259088647917E-13,3.5421665600665619E-13,3.5517422336539539E-13,3.5613179072413459E-13,3.5708935808287379E-13,3.5804692544161298E-13,3.5900449280035218E-13,3.5996206015909138E-13,3.6091962751783058E-13,3.6187719487656977E-13,3.6283476223530897E-13,3.6379232959404817E-13]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base_1994-1999'!BT16+'Tax asset base 2000-2009'!AW16+'Tax asset base 2010-2110'!I16","v":2.5750668701249997},{"$f":"I55","v":2.1410838910000001},1.7232139573750025,1.332448605500006,1.5094877568340097,2.0849492685346154,2.3240933377383728,2.0594363529796911,1.8008953307713043,1.549377329462919,1.335342212736035,1.0833622815140014,0.83585205029196818,0.59066301906993668,0.3480520878479052,0.16216762803427373,7.1407560681541998E-2,{"$f":"Y55","v":3.9922617036115306E-2},1.8942313272480596E-2,6.3760074088458595E-3,2.111097754942115E-13,2.2645860880965429E-13,2.2672922567190668E-13,2.270414758975825E-13,2.2739535948668177E-13,2.2774924307578104E-13,2.2810312666488031E-13,2.2845701025397958E-13,2.2881089384307884E-13,2.2916477743217811E-13,2.2951866102127738E-13,2.2987254461037665E-13,2.3022642819947592E-13,2.3058031178857519E-13,2.3093419537767446E-13,2.3128807896677372E-13,2.3164196255587299E-13,2.3199584614497226E-13,2.3234972973407153E-13,2.327036133231708E-13,2.3305749691227007E-13,2.3341138050136934E-13,2.3376526409046861E-13,2.3411914767956787E-13,2.3447303126866714E-13,2.3482691485776641E-13,2.3518079844686568E-13,2.3553468203596495E-13,2.3588856562506422E-13,2.3624244921416349E-13,2.3659633280326275E-13,2.3695021639236202E-13,2.3730409998146129E-13,2.3765798357056056E-13,2.3801186715965983E-13,2.383657507487591E-13,2.3871963433785837E-13,2.3907351792695763E-13,2.394274015160569E-13,2.3978128510515617E-13,2.4013516869425544E-13,2.4048905228335471E-13,2.4084293587245398E-13,2.4119681946155325E-13,2.4155070305065252E-13,2.4190458663975178E-13,2.4225847022885105E-13,2.4261235381795032E-13,2.4296623740704959E-13,2.4332012099614886E-13,2.4367400458524813E-13,2.440278881743474E-13,2.4438177176344666E-13,2.4473565535254593E-13,2.450895389416452E-13,2.4544342253074447E-13,2.4579730611984374E-13,2.4615118970894301E-13,2.4650507329804228E-13,2.4685895688714155E-13,2.4721284047624081E-13,2.4756672406534008E-13,2.4792060765443935E-13,2.4827449124353862E-13,2.4862837483263789E-13,2.4898225842173716E-13,2.4933614201083643E-13,2.4969002559993569E-13,2.5004390918903496E-13,2.5039779277813423E-13,2.507516763672335E-13,2.5110555995633277E-13,2.5145944354543204E-13,2.5181332713453131E-13,2.5216721072363057E-13,2.5252109431272984E-13,2.5287497790182911E-13,2.5322886149092838E-13,2.5358274508002765E-13,2.5393662866912692E-13,2.5429051225822619E-13]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I9:I17)","v":179.19384271193741},{"$f":"SUM(J9:J17)","v":155.13350388306245},130.75658071656244,106.94461621981245,85.16928203827149,63.169900998881452,44.87033247583598,28.592641899702887,25.950309370620928,23.422040832013138,21.057481150263129,18.140658786162831,15.495707895250032,13.158097163962273,11.103087392174542,9.5375486850452198,8.3122167043344071,7.2543460179559354,6.3400821839343138,5.4970988836976966,4.7032102910943827,3.9292693559846192,3.1813402208723192,2.4357760857600192,1.7031407006477193,1.0735495655354201,0.5026564870897875,0.20789816864415553,9.3089708198524024E-2,2.9967234852893154E-2,3.2242028491502595E-11,3.2246601222585269E-11,3.2251729065180257E-11,3.2257911619648638E-11,3.226409417411702E-11,3.2270831840097713E-11,3.227812461759072E-11,3.2285417395083726E-11,3.2292710172576733E-11,3.2300002950069739E-11,3.2307347769267025E-11,3.2314692588464311E-11,3.2322037407661597E-11,3.2329382226858883E-11,3.2337254401992865E-11,3.2345126577126848E-11,3.2352998752260831E-11,3.2360870927394814E-11,3.2368743102528796E-11,3.238150025897113E-11,3.2394257415413463E-11,3.2407014571855797E-11,3.241977172829813E-11,3.2433028485101545E-11,3.244628524190496E-11,3.2459541998708374E-11,3.2472798755511789E-11,3.2486055512315204E-11,3.2499312269118619E-11,3.2512569025922033E-11,3.2525825782725448E-11,3.2539082539528863E-11,3.2552339296332278E-11,3.2565596053135693E-11,3.2578852809939107E-11,{"$f":"SUM(BV9:BV17)","v":3.2592109566742522E-11},3.2605366323545937E-11,3.2618623080349352E-11,3.2631879837152766E-11,3.2645136593956181E-11,3.2658393350759596E-11,3.2671650107563011E-11,3.2684906864366425E-11,3.269816362116984E-11,3.2711420377973255E-11,3.272467713477667E-11,3.2737933891580084E-11,3.2751190648383499E-11,3.2764447405186914E-11,3.2777704161990329E-11,3.2790960918793743E-11,3.2804217675597158E-11,3.2817474432400573E-11,3.2830731189203988E-11,3.2843987946007402E-11,3.2857244702810817E-11,3.2870501459614232E-11,3.2883758216417647E-11,3.2897014973221061E-11,3.2910271730024476E-11,3.2923528486827891E-11,3.2936785243631306E-11,3.2950042000434721E-11,3.2963298757238135E-11,3.297655551404155E-11,3.2989812270844965E-11,3.300306902764838E-11,3.3016325784451794E-11,3.3029582541255209E-11,3.3042839298058624E-11,3.3056096054862039E-11]
[]
[null,"CAPEX:  2010-2019:  actual and forecast"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base 2010-2110'!I22","v":0},{"$f":"'Tax asset base 2010-2110'!J22","v":0},{"$f":"'Tax asset base 2010-2110'!K22","v":0},{"$f":"'Tax asset base 2010-2110'!L22","v":2.5633E-2},{"$f":"'Tax asset base 2010-2110'!M22","v":0},{"$f":"'Tax asset base 2010-2110'!N22","v":3.3865370000000006},{"$f":"'Tax asset base 2010-2110'!O22","v":2.0002208600000002},{"$f":"'Tax asset base 2010-2110'!P22","v":0.31251992200000001},{"$f":"'Tax asset base 2010-2110'!Q22","v":0},{"$f":"'Tax asset base 2010-2110'!R22","v":0.25504029634600006}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base 2010-2110'!I23","v":0},{"$f":"'Tax asset base 2010-2110'!J23","v":0},{"$f":"'Tax asset base 2010-2110'!K23","v":0},{"$f":"'Tax asset base 2010-2110'!L23","v":0},{"$f":"'Tax asset base 2010-2110'!M23","v":0},{"$f":"'Tax asset base 2010-2110'!N23","v":0},{"$f":"'Tax asset base 2010-2110'!O23","v":0.70019399999999998},{"$f":"'Tax asset base 2010-2110'!P23","v":0},{"$f":"'Tax asset base 2010-2110'!Q23","v":0},{"$f":"'Tax asset base 2010-2110'!R23","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base 2010-2110'!I24","v":0.43113199999999996},{"$f":"'Tax asset base 2010-2110'!J24","v":4.7300000000000002E-2},{"$f":"'Tax asset base 2010-2110'!K24","v":0.258575},{"$f":"'Tax asset base 2010-2110'!L24","v":0.57965199999999995},{"$f":"'Tax asset base 2010-2110'!M24","v":0.90852733333333335},{"$f":"'Tax asset base 2010-2110'!N24","v":1.0700052000000002},{"$f":"'Tax asset base 2010-2110'!O24","v":0.89858229999999994},{"$f":"'Tax asset base 2010-2110'!P24","v":0},{"$f":"'Tax asset base 2010-2110'!Q24","v":0.24216447555960002},{"$f":"'Tax asset base 2010-2110'!R24","v":0.34430440006710006}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base 2010-2110'!I25","v":0},{"$f":"'Tax asset base 2010-2110'!J25","v":0},{"$f":"'Tax asset base 2010-2110'!K25","v":0},{"$f":"'Tax asset base 2010-2110'!L25","v":0.1356},{"$f":"'Tax asset base 2010-2110'!M25","v":0.17405899999999999},{"$f":"'Tax asset base 2010-2110'!N25","v":0.40788000000000008},{"$f":"'Tax asset base 2010-2110'!O25","v":0},{"$f":"'Tax asset base 2010-2110'!P25","v":0.72119982000000005},{"$f":"'Tax asset base 2010-2110'!Q25","v":0.42094029494000013},{"$f":"'Tax asset base 2010-2110'!R25","v":0}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base 2010-2110'!I26","v":0.18188199999999999},{"$f":"'Tax asset base 2010-2110'!J26","v":0.36437999999999998},{"$f":"'Tax asset base 2010-2110'!K26","v":0.72734200000000004},{"$f":"'Tax asset base 2010-2110'!L26","v":0.472833},{"$f":"'Tax asset base 2010-2110'!M26","v":0.86580751332598271},{"$f":"'Tax asset base 2010-2110'!N26","v":0.56683990000000017},{"$f":"'Tax asset base 2010-2110'!O26","v":0.49818803100000009},{"$f":"'Tax asset base 2010-2110'!P26","v":0.21635994600000003},{"$f":"'Tax asset base 2010-2110'!Q26","v":4.9522387640000012E-2},{"$f":"'Tax asset base 2010-2110'!R26","v":5.1008059269200011E-2}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base 2010-2110'!I27","v":0},{"$f":"'Tax asset base 2010-2110'!J27","v":0},{"$f":"'Tax asset base 2010-2110'!K27","v":0},{"$f":"'Tax asset base 2010-2110'!L27","v":0},{"$f":"'Tax asset base 2010-2110'!M27","v":0},{"$f":"'Tax asset base 2010-2110'!N27","v":0.10197000000000001},{"$f":"'Tax asset base 2010-2110'!O27","v":3.6176689999999997E-2},{"$f":"'Tax asset base 2010-2110'!P27","v":9.3755976600000013E-2},{"$f":"'Tax asset base 2010-2110'!Q27","v":2.8475372893000006E-2},{"$f":"'Tax asset base 2010-2110'!R27","v":2.9329634079790005E-2}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base 2010-2110'!I28","v":8.9103999999999989E-2},{"$f":"'Tax asset base 2010-2110'!J28","v":0},{"$f":"'Tax asset base 2010-2110'!K28","v":0},{"$f":"'Tax asset base 2010-2110'!L28","v":1.32},{"$f":"'Tax asset base 2010-2110'!M28","v":9.1374800000000006E-2},{"$f":"'Tax asset base 2010-2110'!N28","v":0.658273},{"$f":"'Tax asset base 2010-2110'!O28","v":0},{"$f":"'Tax asset base 2010-2110'!P28","v":0},{"$f":"'Tax asset base 2010-2110'!Q28","v":0},{"$f":"'Tax asset base 2010-2110'!R28","v":0}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"'Tax asset base 2010-2110'!I29","v":4.4697000000000001E-2},{"$f":"'Tax asset base 2010-2110'!J29","v":2.3212E-2},{"$f":"'Tax asset base 2010-2110'!K29","v":2.5780999999999998E-2},{"$f":"'Tax asset base 2010-2110'!L29","v":0.56726471408400003},{"$f":"'Tax asset base 2010-2110'!M29","v":0.9512439246090002},{"$f":"'Tax asset base 2010-2110'!N29","v":0.59275123707305022},{"$f":"'Tax asset base 2010-2110'!O29","v":0.1050463988179155},{"$f":"'Tax asset base 2010-2110'!P29","v":8.4139979000000018E-2},{"$f":"'Tax asset base 2010-2110'!Q29","v":6.1902984550000019E-2},{"$f":"'Tax asset base 2010-2110'!R29","v":6.3760074086500015E-2}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I22:I30)","v":0.7468149999999999},{"$f":"SUM(J22:J30)","v":0.434892},1.011698,3.1009827140840005,2.9910125712683167,6.7842563370730513,4.2384082798179152,1.4279756436000002,0.80300551558260025,0.74344246384859025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV22:BV30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax depreciation"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"SUM('Tax asset base_1994-1999'!BT35:BW35)+SUM('Tax asset base 2000-2009'!AW35:AZ35)+'Tax asset base 2010-2110'!I35","v":19.569965437500002},{"$f":"SUM('Tax asset base_1994-1999'!BX35:CA35)+SUM('Tax asset base 2000-2009'!BA35:BD35)+'Tax asset base 2010-2110'!J35","v":19.569965437500002},{"$f":"SUM('Tax asset base_1994-1999'!CB35:CE35)+SUM('Tax asset base 2000-2009'!BE35:BH35)+'Tax asset base 2010-2110'!K35","v":19.569965437500002},{"$f":"SUM('Tax asset base_1994-1999'!CF35:CI35)+SUM('Tax asset base 2000-2009'!BI35:BL35)+'Tax asset base 2010-2110'!L35","v":19.569965437500002},{"$f":"SUM('Tax asset base_1994-1999'!CJ35:CM35)+SUM('Tax asset base 2000-2009'!BM35:BP35)+'Tax asset base 2010-2110'!M35","v":19.571247087500002},{"$f":"SUM('Tax asset base_1994-1999'!CN35:CQ35)+SUM('Tax asset base 2000-2009'!BQ35:BT35)+'Tax asset base 2010-2110'!N35","v":19.571247087500002},{"$f":"SUM('Tax asset base_1994-1999'!CR35:CU35)+SUM('Tax asset base 2000-2009'!BU35:BX35)+'Tax asset base 2010-2110'!O35","v":15.310804075000227},{"$f":"SUM('Tax asset base_1994-1999'!CV35:CY35)+SUM('Tax asset base 2000-2009'!BY35:CB35)+'Tax asset base 2010-2110'!P35","v":0.86225839399953763},{"$f":"SUM('Tax asset base_1994-1999'!CZ35:DC35)+SUM('Tax asset base 2000-2009'!CC35:CF35)+'Tax asset base 2010-2110'!Q35","v":0.33397731084802551},{"$f":"SUM('Tax asset base_1994-1999'!DD35:DG35)+SUM('Tax asset base 2000-2009'!CG35:CJ35)+'Tax asset base 2010-2110'!R35","v":0.32050762859795906},{"$f":"SUM('Tax asset base_1994-1999'!DH35:DK35)+SUM('Tax asset base 2000-2009'!CK35:CN35)+'Tax asset base 2010-2110'!S35","v":0.33270794341525878},{"$f":"SUM('Tax asset base_1994-1999'!DL35:DO35)+SUM('Tax asset base 2000-2009'!CO35:CR35)+'Tax asset base 2010-2110'!T35","v":0.33270794341525872},{"$f":"SUM('Tax asset base_1994-1999'!DP35:DS35)+SUM('Tax asset base 2000-2009'!CS35:CV35)+'Tax asset base 2010-2110'!U35","v":0.33270794341525872},{"$f":"SUM('Tax asset base_1994-1999'!DT35:DW35)+SUM('Tax asset base 2000-2009'!CW35:CZ35)+'Tax asset base 2010-2110'!V35","v":0.33270794341525872},{"$f":"SUM('Tax asset base_1994-1999'!DX35:EA35)+SUM('Tax asset base 2000-2009'!DA35:DD35)+'Tax asset base 2010-2110'!W35","v":0.33270794341525872},{"$f":"SUM('Tax asset base_1994-1999'!EB35:EE35)+SUM('Tax asset base 2000-2009'!DE35:DH35)+'Tax asset base 2010-2110'!X35","v":0.32140781141525876},{"$f":"SUM('Tax asset base_1994-1999'!EF35:EI35)+SUM('Tax asset base 2000-2009'!DI35:DL35)+'Tax asset base 2010-2110'!Y35","v":0.31763264241525874},{"$f":"SUM('Tax asset base_1994-1999'!EJ35:EM35)+SUM('Tax asset base 2000-2009'!DM35:DP35)+'Tax asset base 2010-2110'!Z35","v":0.31047729841525884},{"$f":"SUM('Tax asset base_1994-1999'!EN35:EQ35)+SUM('Tax asset base 2000-2009'!DQ35:DT35)+'Tax asset base 2010-2110'!AA35","v":0.30310790204025895},{"$f":"SUM('Tax asset base_1994-1999'!ER35:EU35)+SUM('Tax asset base 2000-2009'!DU35:DX35)+'Tax asset base 2010-2110'!AB35","v":0.29940806816525861},{"$f":"SUM('Tax asset base_1994-1999'!EV35:EY35)+SUM('Tax asset base 2000-2009'!DY35:EB35)+'Tax asset base 2010-2110'!AC35","v":0.29899755391525695},{"$f":"'Tax asset base 2010-2110'!AD35","v":0.29899755391729999},{"$f":"'Tax asset base 2010-2110'!AE35","v":0.29899755391729999},{"$f":"'Tax asset base 2010-2110'!AF35","v":0.29899755391729999},{"$f":"'Tax asset base 2010-2110'!AG35","v":0.29771590391730002},{"$f":"'Tax asset base 2010-2110'!AH35","v":0.29771590391730002},{"$f":"'Tax asset base 2010-2110'!AI35","v":0.12838905391730002},{"$f":"'Tax asset base 2010-2110'!AJ35","v":2.8378010917299565E-2},{"$f":"'Tax asset base 2010-2110'!AK35","v":1.2752014817299562E-2},{"$f":"'Tax asset base 2010-2110'!AL35","v":1.2752014817299562E-2},{"$f":"'Tax asset base 2010-2110'!AM35","v":-4.9613091412936683E-16},{"$f":"'Tax asset base 2010-2110'!AN35","v":-4.9613091412936683E-16},{"$f":"'Tax asset base 2010-2110'!AO35","v":-4.9613091412936683E-16},{"$f":"'Tax asset base 2010-2110'!AP35","v":-4.9613091412936683E-16},{"$f":"'Tax asset base 2010-2110'!AQ35","v":-4.9613091412936683E-16},{"$f":"'Tax asset base 2010-2110'!AR35","v":-4.9613091412936683E-16},{"$f":"'Tax asset base 2010-2110'!AS35","v":-4.9613091412936683E-16},{"$f":"'Tax asset base 2010-2110'!AT35","v":-4.9613091412936683E-16},{"$f":"'Tax asset base 2010-2110'!AU35","v":-4.9613091412936683E-16},{"$f":"'Tax asset base 2010-2110'!AV35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!AW35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!AX35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!AY35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!AZ35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BA35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BB35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BC35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BD35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BE35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BF35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BG35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BH35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BI35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BJ35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BK35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BL35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BM35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BN35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BO35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BP35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BQ35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BR35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BS35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BT35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BU35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BV35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BW35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BX35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BY35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!BZ35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CA35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CB35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CC35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CD35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CE35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CF35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CG35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CH35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CI35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CJ35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CK35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CL35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CM35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CN35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CO35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CP35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CQ35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CR35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CS35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CT35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CU35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CV35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CW35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CX35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CY35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!CZ35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!DA35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!DB35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!DC35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!DD35","v":-5.4817261840867104E-16},{"$f":"'Tax asset base 2010-2110'!DE35","v":-5.4817261840867104E-16}]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"SUM('Tax asset base_1994-1999'!BT36:BW36)+SUM('Tax asset base 2000-2009'!AW36:AZ36)+'Tax asset base 2010-2110'!I36","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-1999'!BX36:CA36)+SUM('Tax asset base 2000-2009'!BA36:BD36)+'Tax asset base 2010-2110'!J36","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-1999'!CB36:CE36)+SUM('Tax asset base 2000-2009'!BE36:BH36)+'Tax asset base 2010-2110'!K36","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-1999'!CF36:CI36)+SUM('Tax asset base 2000-2009'!BI36:BL36)+'Tax asset base 2010-2110'!L36","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-1999'!CJ36:CM36)+SUM('Tax asset base 2000-2009'!BM36:BP36)+'Tax asset base 2010-2110'!M36","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-1999'!CN36:CQ36)+SUM('Tax asset base 2000-2009'!BQ36:BT36)+'Tax asset base 2010-2110'!N36","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-1999'!CR36:CU36)+SUM('Tax asset base 2000-2009'!BU36:BX36)+'Tax asset base 2010-2110'!O36","v":0.37093421937499643},{"$f":"SUM('Tax asset base_1994-1999'!CV36:CY36)+SUM('Tax asset base 2000-2009'!BY36:CB36)+'Tax asset base 2010-2110'!P36","v":8.6576080124991919E-2},{"$f":"SUM('Tax asset base_1994-1999'!CZ36:DC36)+SUM('Tax asset base 2000-2009'!CC36:CF36)+'Tax asset base 2010-2110'!Q36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!DD36:DG36)+SUM('Tax asset base 2000-2009'!CG36:CJ36)+'Tax asset base 2010-2110'!R36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!DH36:DK36)+SUM('Tax asset base 2000-2009'!CK36:CN36)+'Tax asset base 2010-2110'!S36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!DL36:DO36)+SUM('Tax asset base 2000-2009'!CO36:CR36)+'Tax asset base 2010-2110'!T36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!DP36:DS36)+SUM('Tax asset base 2000-2009'!CS36:CV36)+'Tax asset base 2010-2110'!U36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!DT36:DW36)+SUM('Tax asset base 2000-2009'!CW36:CZ36)+'Tax asset base 2010-2110'!V36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!DX36:EA36)+SUM('Tax asset base 2000-2009'!DA36:DD36)+'Tax asset base 2010-2110'!W36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!EB36:EE36)+SUM('Tax asset base 2000-2009'!DE36:DH36)+'Tax asset base 2010-2110'!X36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!EF36:EI36)+SUM('Tax asset base 2000-2009'!DI36:DL36)+'Tax asset base 2010-2110'!Y36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!EJ36:EM36)+SUM('Tax asset base 2000-2009'!DM36:DP36)+'Tax asset base 2010-2110'!Z36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!EN36:EQ36)+SUM('Tax asset base 2000-2009'!DQ36:DT36)+'Tax asset base 2010-2110'!AA36","v":3.6422670499985675E-2},{"$f":"SUM('Tax asset base_1994-1999'!ER36:EU36)+SUM('Tax asset base 2000-2009'!DU36:DX36)+'Tax asset base 2010-2110'!AB36","v":3.5377254124985581E-2},{"$f":"SUM('Tax asset base_1994-1999'!EV36:EY36)+SUM('Tax asset base 2000-2009'!DY36:EB36)+'Tax asset base 2010-2110'!AC36","v":3.5009699999985551E-2},{"$f":"'Tax asset base 2010-2110'!AD36","v":3.5009699999999998E-2},{"$f":"'Tax asset base 2010-2110'!AE36","v":3.5009699999999998E-2},{"$f":"'Tax asset base 2010-2110'!AF36","v":3.5009699999999998E-2},{"$f":"'Tax asset base 2010-2110'!AG36","v":3.5009699999999998E-2},{"$f":"'Tax asset base 2010-2110'!AH36","v":3.5009699999999998E-2},{"$f":"'Tax asset base 2010-2110'!AI36","v":3.5009699999999998E-2},{"$f":"'Tax asset base 2010-2110'!AJ36","v":0},{"$f":"'Tax asset base 2010-2110'!AK36","v":0},{"$f":"'Tax asset base 2010-2110'!AL36","v":0},{"$f":"'Tax asset base 2010-2110'!AM36","v":0},{"$f":"'Tax asset base 2010-2110'!AN36","v":0},{"$f":"'Tax asset base 2010-2110'!AO36","v":0},{"$f":"'Tax asset base 2010-2110'!AP36","v":0},{"$f":"'Tax asset base 2010-2110'!AQ36","v":0},{"$f":"'Tax asset base 2010-2110'!AR36","v":0},{"$f":"'Tax asset base 2010-2110'!AS36","v":0},{"$f":"'Tax asset base 2010-2110'!AT36","v":0},{"$f":"'Tax asset base 2010-2110'!AU36","v":0},{"$f":"'Tax asset base 2010-2110'!AV36","v":0},{"$f":"'Tax asset base 2010-2110'!AW36","v":0},{"$f":"'Tax asset base 2010-2110'!AX36","v":0},{"$f":"'Tax asset base 2010-2110'!AY36","v":0},{"$f":"'Tax asset base 2010-2110'!AZ36","v":0},{"$f":"'Tax asset base 2010-2110'!BA36","v":0},{"$f":"'Tax asset base 2010-2110'!BB36","v":0},{"$f":"'Tax asset base 2010-2110'!BC36","v":0},{"$f":"'Tax asset base 2010-2110'!BD36","v":0},{"$f":"'Tax asset base 2010-2110'!BE36","v":0},{"$f":"'Tax asset base 2010-2110'!BF36","v":0},{"$f":"'Tax asset base 2010-2110'!BG36","v":0},{"$f":"'Tax asset base 2010-2110'!BH36","v":0},{"$f":"'Tax asset base 2010-2110'!BI36","v":0},{"$f":"'Tax asset base 2010-2110'!BJ36","v":0},{"$f":"'Tax asset base 2010-2110'!BK36","v":0},{"$f":"'Tax asset base 2010-2110'!BL36","v":0},{"$f":"'Tax asset base 2010-2110'!BM36","v":0},{"$f":"'Tax asset base 2010-2110'!BN36","v":0},{"$f":"'Tax asset base 2010-2110'!BO36","v":0},{"$f":"'Tax asset base 2010-2110'!BP36","v":0},{"$f":"'Tax asset base 2010-2110'!BQ36","v":0},{"$f":"'Tax asset base 2010-2110'!BR36","v":0},{"$f":"'Tax asset base 2010-2110'!BS36","v":0},{"$f":"'Tax asset base 2010-2110'!BT36","v":0},{"$f":"'Tax asset base 2010-2110'!BU36","v":0},{"$f":"'Tax asset base 2010-2110'!BV36","v":0},{"$f":"'Tax asset base 2010-2110'!BW36","v":0},{"$f":"'Tax asset base 2010-2110'!BX36","v":0},{"$f":"'Tax asset base 2010-2110'!BY36","v":0},{"$f":"'Tax asset base 2010-2110'!BZ36","v":0},{"$f":"'Tax asset base 2010-2110'!CA36","v":0},{"$f":"'Tax asset base 2010-2110'!CB36","v":0},{"$f":"'Tax asset base 2010-2110'!CC36","v":0},{"$f":"'Tax asset base 2010-2110'!CD36","v":0},{"$f":"'Tax asset base 2010-2110'!CE36","v":0},{"$f":"'Tax asset base 2010-2110'!CF36","v":0},{"$f":"'Tax asset base 2010-2110'!CG36","v":0},{"$f":"'Tax asset base 2010-2110'!CH36","v":0},{"$f":"'Tax asset base 2010-2110'!CI36","v":0},{"$f":"'Tax asset base 2010-2110'!CJ36","v":0},{"$f":"'Tax asset base 2010-2110'!CK36","v":0},{"$f":"'Tax asset base 2010-2110'!CL36","v":0},{"$f":"'Tax asset base 2010-2110'!CM36","v":0},{"$f":"'Tax asset base 2010-2110'!CN36","v":0},{"$f":"'Tax asset base 2010-2110'!CO36","v":0},{"$f":"'Tax asset base 2010-2110'!CP36","v":0},{"$f":"'Tax asset base 2010-2110'!CQ36","v":0},{"$f":"'Tax asset base 2010-2110'!CR36","v":0},{"$f":"'Tax asset base 2010-2110'!CS36","v":0},{"$f":"'Tax asset base 2010-2110'!CT36","v":0},{"$f":"'Tax asset base 2010-2110'!CU36","v":0},{"$f":"'Tax asset base 2010-2110'!CV36","v":0},{"$f":"'Tax asset base 2010-2110'!CW36","v":0},{"$f":"'Tax asset base 2010-2110'!CX36","v":0},{"$f":"'Tax asset base 2010-2110'!CY36","v":0},{"$f":"'Tax asset base 2010-2110'!CZ36","v":0},{"$f":"'Tax asset base 2010-2110'!DA36","v":0},{"$f":"'Tax asset base 2010-2110'!DB36","v":0},{"$f":"'Tax asset base 2010-2110'!DC36","v":0},{"$f":"'Tax asset base 2010-2110'!DD36","v":0},{"$f":"'Tax asset base 2010-2110'!DE36","v":0}]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"SUM('Tax asset base_1994-1999'!BT37:BW37)+SUM('Tax asset base 2000-2009'!AW37:AZ37)+'Tax asset base 2010-2110'!I37","v":3.3744459667509896},{"$f":"SUM('Tax asset base_1994-1999'!BX37:CA37)+SUM('Tax asset base 2000-2009'!BA37:BD37)+'Tax asset base 2010-2110'!J37","v":3.3960025667509894},{"$f":"SUM('Tax asset base_1994-1999'!CB37:CE37)+SUM('Tax asset base 2000-2009'!BE37:BH37)+'Tax asset base 2010-2110'!K37","v":3.3983675667509896},{"$f":"SUM('Tax asset base_1994-1999'!CF37:CI37)+SUM('Tax asset base 2000-2009'!BI37:BL37)+'Tax asset base 2010-2110'!L37","v":3.4112963167509895},{"$f":"SUM('Tax asset base_1994-1999'!CJ37:CM37)+SUM('Tax asset base 2000-2009'!BM37:BP37)+'Tax asset base 2010-2110'!M37","v":3.4402789167509895},{"$f":"SUM('Tax asset base_1994-1999'!CN37:CQ37)+SUM('Tax asset base 2000-2009'!BQ37:BT37)+'Tax asset base 2010-2110'!N37","v":3.4857052834176563},{"$f":"SUM('Tax asset base_1994-1999'!CR37:CU37)+SUM('Tax asset base 2000-2009'!BU37:BX37)+'Tax asset base 2010-2110'!O37","v":3.17999926966761},{"$f":"SUM('Tax asset base_1994-1999'!CV37:CY37)+SUM('Tax asset base 2000-2009'!BY37:CB37)+'Tax asset base 2010-2110'!P37","v":1.7585266199169669},{"$f":"SUM('Tax asset base_1994-1999'!CZ37:DC37)+SUM('Tax asset base 2000-2009'!CC37:CF37)+'Tax asset base 2010-2110'!Q37","v":1.6656106079164501},{"$f":"SUM('Tax asset base_1994-1999'!DD37:DG37)+SUM('Tax asset base 2000-2009'!CG37:CJ37)+'Tax asset base 2010-2110'!R37","v":1.6341837324444302},{"$f":"SUM('Tax asset base_1994-1999'!DH37:DK37)+SUM('Tax asset base 2000-2009'!CK37:CN37)+'Tax asset base 2010-2110'!S37","v":1.5931151768852854},{"$f":"SUM('Tax asset base_1994-1999'!DL37:DO37)+SUM('Tax asset base 2000-2009'!CO37:CR37)+'Tax asset base 2010-2110'!T37","v":1.3510383402602892},{"$f":"SUM('Tax asset base_1994-1999'!DP37:DS37)+SUM('Tax asset base 2000-2009'!CS37:CV37)+'Tax asset base 2010-2110'!U37","v":1.0867763273852511},{"$f":"SUM('Tax asset base_1994-1999'!DT37:DW37)+SUM('Tax asset base 2000-2009'!CW37:CZ37)+'Tax asset base 2010-2110'!V37","v":0.88270730951022169},{"$f":"SUM('Tax asset base_1994-1999'!DX37:EA37)+SUM('Tax asset base 2000-2009'!DA37:DD37)+'Tax asset base 2010-2110'!W37","v":0.50005154032271815},{"$f":"SUM('Tax asset base_1994-1999'!EB37:EE37)+SUM('Tax asset base 2000-2009'!DE37:DH37)+'Tax asset base 2010-2110'!X37","v":0.35390568344770501},{"$f":"SUM('Tax asset base_1994-1999'!EF37:EI37)+SUM('Tax asset base 2000-2009'!DI37:DL37)+'Tax asset base 2010-2110'!Y37","v":0.32331194894767012},{"$f":"SUM('Tax asset base_1994-1999'!EJ37:EM37)+SUM('Tax asset base 2000-2009'!DM37:DP37)+'Tax asset base 2010-2110'!Z37","v":0.28273372282261372},{"$f":"SUM('Tax asset base_1994-1999'!EN37:EQ37)+SUM('Tax asset base 2000-2009'!DQ37:DT37)+'Tax asset base 2010-2110'!AA37","v":0.26747771807261272},{"$f":"SUM('Tax asset base_1994-1999'!ER37:EU37)+SUM('Tax asset base 2000-2009'!DU37:DX37)+'Tax asset base 2010-2110'!AB37","v":0.24283144782261173},{"$f":"SUM('Tax asset base_1994-1999'!EV37:EY37)+SUM('Tax asset base 2000-2009'!DY37:EB37)+'Tax asset base 2010-2110'!AC37","v":0.23901213544761166},{"$f":"'Tax asset base 2010-2110'!AD37","v":0.21745553544800172},{"$f":"'Tax asset base 2010-2110'!AE37","v":0.21509053544800177},{"$f":"'Tax asset base 2010-2110'!AF37","v":0.2021617854480019},{"$f":"'Tax asset base 2010-2110'!AG37","v":0.1731791854480022},{"$f":"'Tax asset base 2010-2110'!AH37","v":0.12775281878133551},{"$f":"'Tax asset base 2010-2110'!AI37","v":7.4252558781335021E-2},{"$f":"'Tax asset base 2010-2110'!AJ37","v":2.932344378133513E-2},{"$f":"'Tax asset base 2010-2110'!AK37","v":2.9323443781334575E-2},{"$f":"'Tax asset base 2010-2110'!AL37","v":1.7215220003354684E-2},{"$f":"'Tax asset base 2010-2110'!AM37","v":-4.3021142204224816E-16},{"$f":"'Tax asset base 2010-2110'!AN37","v":-9.8532293435482643E-16},{"$f":"'Tax asset base 2010-2110'!AO37","v":-1.5404344466674047E-15},{"$f":"'Tax asset base 2010-2110'!AP37","v":-1.5404344466674047E-15},{"$f":"'Tax asset base 2010-2110'!AQ37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!AR37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!AS37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!AT37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!AU37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!AV37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!AW37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!AX37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!AY37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!AZ37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!BA37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!BB37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!BC37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!BD37","v":-2.095545958979983E-15},{"$f":"'Tax asset base 2010-2110'!BE37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BF37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BG37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BH37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BI37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BJ37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BK37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BL37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BM37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BN37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BO37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BP37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BQ37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BR37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BS37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BT37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BU37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BV37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BW37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BX37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BY37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!BZ37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CA37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CB37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CC37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CD37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CE37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CF37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CG37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CH37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CI37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CJ37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CK37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CL37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CM37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CN37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CO37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CP37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CQ37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CR37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CS37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CT37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CU37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CV37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CW37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CX37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CY37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!CZ37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!DA37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!DB37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!DC37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!DD37","v":-6.9805272673306717E-15},{"$f":"'Tax asset base 2010-2110'!DE37","v":-6.9805272673306717E-15}]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"SUM('Tax asset base_1994-1999'!BT38:BW38)+SUM('Tax asset base 2000-2009'!AW38:AZ38)+'Tax asset base 2010-2110'!I38","v":0.14033543974901047},{"$f":"SUM('Tax asset base_1994-1999'!BX38:CA38)+SUM('Tax asset base 2000-2009'!BA38:BD38)+'Tax asset base 2010-2110'!J38","v":0.14033543974901047},{"$f":"SUM('Tax asset base_1994-1999'!CB38:CE38)+SUM('Tax asset base 2000-2009'!BE38:BH38)+'Tax asset base 2010-2110'!K38","v":0.14033543974901047},{"$f":"SUM('Tax asset base_1994-1999'!CF38:CI38)+SUM('Tax asset base 2000-2009'!BI38:BL38)+'Tax asset base 2010-2110'!L38","v":0.14033543974901047},{"$f":"SUM('Tax asset base_1994-1999'!CJ38:CM38)+SUM('Tax asset base 2000-2009'!BM38:BP38)+'Tax asset base 2010-2110'!M38","v":0.14711543974901048},{"$f":"SUM('Tax asset base_1994-1999'!CN38:CQ38)+SUM('Tax asset base 2000-2009'!BQ38:BT38)+'Tax asset base 2010-2110'!N38","v":0.15581838974901047},{"$f":"SUM('Tax asset base_1994-1999'!CR38:CU38)+SUM('Tax asset base 2000-2009'!BU38:BX38)+'Tax asset base 2010-2110'!O38","v":0.17566896474901045},{"$f":"SUM('Tax asset base_1994-1999'!CV38:CY38)+SUM('Tax asset base 2000-2009'!BY38:CB38)+'Tax asset base 2010-2110'!P38","v":0.16776089462450539},{"$f":"SUM('Tax asset base_1994-1999'!CZ38:DC38)+SUM('Tax asset base 2000-2009'!CC38:CF38)+'Tax asset base 2010-2110'!Q38","v":0.1503819008750007},{"$f":"SUM('Tax asset base_1994-1999'!DD38:DG38)+SUM('Tax asset base 2000-2009'!CG38:CJ38)+'Tax asset base 2010-2110'!R38","v":0.15841624674699561},{"$f":"SUM('Tax asset base_1994-1999'!DH38:DK38)+SUM('Tax asset base 2000-2009'!CK38:CN38)+'Tax asset base 2010-2110'!S38","v":0.15506389774699544},{"$f":"SUM('Tax asset base_1994-1999'!DL38:DO38)+SUM('Tax asset base 2000-2009'!CO38:CR38)+'Tax asset base 2010-2110'!T38","v":0.14823505830949527},{"$f":"SUM('Tax asset base_1994-1999'!DP38:DS38)+SUM('Tax asset base 2000-2009'!CS38:CV38)+'Tax asset base 2010-2110'!U38","v":0.14409074218449477},{"$f":"SUM('Tax asset base_1994-1999'!DT38:DW38)+SUM('Tax asset base 2000-2009'!CW38:CZ38)+'Tax asset base 2010-2110'!V38","v":0.14093985055949426},{"$f":"SUM('Tax asset base_1994-1999'!DX38:EA38)+SUM('Tax asset base 2000-2009'!DA38:DD38)+'Tax asset base 2010-2110'!W38","v":0.13813432649699431},{"$f":"SUM('Tax asset base_1994-1999'!EB38:EE38)+SUM('Tax asset base 2000-2009'!DE38:DH38)+'Tax asset base 2010-2110'!X38","v":0.13707873274699428},{"$f":"SUM('Tax asset base_1994-1999'!EF38:EI38)+SUM('Tax asset base 2000-2009'!DI38:DL38)+'Tax asset base 2010-2110'!Y38","v":0.13114433812199472},{"$f":"SUM('Tax asset base_1994-1999'!EJ38:EM38)+SUM('Tax asset base 2000-2009'!DM38:DP38)+'Tax asset base 2010-2110'!Z38","v":0.10021392362199288},{"$f":"SUM('Tax asset base_1994-1999'!EN38:EQ38)+SUM('Tax asset base 2000-2009'!DQ38:DT38)+'Tax asset base 2010-2110'!AA38","v":9.3144912746989286E-2},{"$f":"SUM('Tax asset base_1994-1999'!ER38:EU38)+SUM('Tax asset base 2000-2009'!DU38:DX38)+'Tax asset base 2010-2110'!AB38","v":9.2983955746989283E-2},{"$f":"SUM('Tax asset base_1994-1999'!EV38:EY38)+SUM('Tax asset base 2000-2009'!DY38:EB38)+'Tax asset base 2010-2110'!AC38","v":9.2983955746989269E-2},{"$f":"'Tax asset base 2010-2110'!AD38","v":9.2983955747000011E-2},{"$f":"'Tax asset base 2010-2110'!AE38","v":9.2983955747000011E-2},{"$f":"'Tax asset base 2010-2110'!AF38","v":9.2983955747000011E-2},{"$f":"'Tax asset base 2010-2110'!AG38","v":8.620395574700003E-2},{"$f":"'Tax asset base 2010-2110'!AH38","v":7.7501005747000085E-2},{"$f":"'Tax asset base 2010-2110'!AI38","v":5.7107005747000034E-2},{"$f":"'Tax asset base 2010-2110'!AJ38","v":5.7107005747000034E-2},{"$f":"'Tax asset base 2010-2110'!AK38","v":2.1047014746999923E-2},{"$f":"'Tax asset base 2010-2110'!AL38","v":8.3266726846886741E-17},{"$f":"'Tax asset base 2010-2110'!AM38","v":8.3266726846886741E-17},{"$f":"'Tax asset base 2010-2110'!AN38","v":8.3266726846886741E-17},{"$f":"'Tax asset base 2010-2110'!AO38","v":-4.163336342344337E-16},{"$f":"'Tax asset base 2010-2110'!AP38","v":-4.163336342344337E-16},{"$f":"'Tax asset base 2010-2110'!AQ38","v":-4.163336342344337E-16},{"$f":"'Tax asset base 2010-2110'!AR38","v":-9.7144514654701197E-16},{"$f":"'Tax asset base 2010-2110'!AS38","v":-9.7144514654701197E-16},{"$f":"'Tax asset base 2010-2110'!AT38","v":-9.7144514654701197E-16},{"$f":"'Tax asset base 2010-2110'!AU38","v":-9.7144514654701197E-16},{"$f":"'Tax asset base 2010-2110'!AV38","v":-9.7144514654701197E-16},{"$f":"'Tax asset base 2010-2110'!AW38","v":-9.7144514654701197E-16},{"$f":"'Tax asset base 2010-2110'!AX38","v":-9.7144514654701197E-16},{"$f":"'Tax asset base 2010-2110'!AY38","v":-9.7144514654701197E-16},{"$f":"'Tax asset base 2010-2110'!AZ38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BA38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BB38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BC38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BD38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BE38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BF38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BG38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BH38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BI38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BJ38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BK38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BL38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BM38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BN38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BO38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BP38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BQ38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BR38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BS38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BT38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BU38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BV38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BW38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BX38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BY38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!BZ38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CA38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CB38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CC38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CD38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CE38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CF38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CG38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CH38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CI38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CJ38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CK38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CL38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CM38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CN38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CO38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CP38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CQ38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CR38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CS38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CT38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CU38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CV38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CW38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CX38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CY38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!CZ38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!DA38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!DB38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!DC38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!DD38","v":-1.4988010832439613E-15},{"$f":"'Tax asset base 2010-2110'!DE38","v":-1.4988010832439613E-15}]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"SUM('Tax asset base_1994-1999'!BT39:BW39)+SUM('Tax asset base 2000-2009'!AW39:AZ39)+'Tax asset base 2010-2110'!I39","v":0.26849406974997403},{"$f":"SUM('Tax asset base_1994-1999'!BX39:CA39)+SUM('Tax asset base 2000-2009'!BA39:BD39)+'Tax asset base 2010-2110'!J39","v":0.28474165287497388},{"$f":"SUM('Tax asset base_1994-1999'!CB39:CE39)+SUM('Tax asset base 2000-2009'!BE39:BH39)+'Tax asset base 2010-2110'!K39","v":0.31875956487497387},{"$f":"SUM('Tax asset base_1994-1999'!CF39:CI39)+SUM('Tax asset base 2000-2009'!BI39:BL39)+'Tax asset base 2010-2110'!L39","v":0.38539809037497369},{"$f":"SUM('Tax asset base_1994-1999'!CJ39:CM39)+SUM('Tax asset base 2000-2009'!BM39:BP39)+'Tax asset base 2010-2110'!M39","v":0.41186051774997295},{"$f":"SUM('Tax asset base_1994-1999'!CN39:CQ39)+SUM('Tax asset base 2000-2009'!BQ39:BT39)+'Tax asset base 2010-2110'!N39","v":0.46879123058257011},{"$f":"SUM('Tax asset base_1994-1999'!CR39:CU39)+SUM('Tax asset base 2000-2009'!BU39:BX39)+'Tax asset base 2010-2110'!O39","v":0.50622460758257026},{"$f":"SUM('Tax asset base_1994-1999'!CV39:CY39)+SUM('Tax asset base 2000-2009'!BY39:CB39)+'Tax asset base 2010-2110'!P39","v":0.52166692318256946},{"$f":"SUM('Tax asset base_1994-1999'!CZ39:DC39)+SUM('Tax asset base 2000-2009'!CC39:CF39)+'Tax asset base 2010-2110'!Q39","v":0.52043992753256729},{"$f":"SUM('Tax asset base_1994-1999'!DD39:DG39)+SUM('Tax asset base 2000-2009'!CG39:CJ39)+'Tax asset base 2010-2110'!R39","v":0.42401596079656773},{"$f":"SUM('Tax asset base_1994-1999'!DH39:DK39)+SUM('Tax asset base 2000-2009'!CK39:CN39)+'Tax asset base 2010-2110'!S39","v":0.39941628372348276},{"$f":"SUM('Tax asset base_1994-1999'!DL39:DO39)+SUM('Tax asset base 2000-2009'!CO39:CR39)+'Tax asset base 2010-2110'!T39","v":0.38122808372348138},{"$f":"SUM('Tax asset base_1994-1999'!DP39:DS39)+SUM('Tax asset base 2000-2009'!CS39:CV39)+'Tax asset base 2010-2110'!U39","v":0.3447900837234813},{"$f":"SUM('Tax asset base_1994-1999'!DT39:DW39)+SUM('Tax asset base 2000-2009'!CW39:CZ39)+'Tax asset base 2010-2110'!V39","v":0.2720558837234815},{"$f":"SUM('Tax asset base_1994-1999'!DX39:EA39)+SUM('Tax asset base 2000-2009'!DA39:DD39)+'Tax asset base 2010-2110'!W39","v":0.22477258372348141},{"$f":"SUM('Tax asset base_1994-1999'!EB39:EE39)+SUM('Tax asset base 2000-2009'!DE39:DH39)+'Tax asset base 2010-2110'!X39","v":0.13819183239088337},{"$f":"SUM('Tax asset base_1994-1999'!EF39:EI39)+SUM('Tax asset base 2000-2009'!DI39:DL39)+'Tax asset base 2010-2110'!Y39","v":8.1507842390882698E-2},{"$f":"SUM('Tax asset base_1994-1999'!EJ39:EM39)+SUM('Tax asset base 2000-2009'!DM39:DP39)+'Tax asset base 2010-2110'!Z39","v":3.1689039290882577E-2},{"$f":"SUM('Tax asset base_1994-1999'!EN39:EQ39)+SUM('Tax asset base 2000-2009'!DQ39:DT39)+'Tax asset base 2010-2110'!AA39","v":1.0053044690882517E-2},{"$f":"SUM('Tax asset base_1994-1999'!ER39:EU39)+SUM('Tax asset base 2000-2009'!DU39:DX39)+'Tax asset base 2010-2110'!AB39","v":5.1008059268816339E-3},{"$f":"SUM('Tax asset base_1994-1999'!EV39:EY39)+SUM('Tax asset base 2000-2009'!DY39:EB39)+'Tax asset base 2010-2110'!AC39","v":-3.8353001330371228E-14},{"$f":"'Tax asset base 2010-2110'!AD39","v":-1.2281842209915794E-15},{"$f":"'Tax asset base 2010-2110'!AE39","v":-1.7832957333041577E-15},{"$f":"'Tax asset base 2010-2110'!AF39","v":-1.8249290967276011E-15},{"$f":"'Tax asset base 2010-2110'!AG39","v":-1.8249290967276011E-15},{"$f":"'Tax asset base 2010-2110'!AH39","v":-1.8665624601510444E-15},{"$f":"'Tax asset base 2010-2110'!AI39","v":-1.8665624601510444E-15},{"$f":"'Tax asset base 2010-2110'!AJ39","v":-1.8665624601510444E-15},{"$f":"'Tax asset base 2010-2110'!AK39","v":-1.8665624601510444E-15},{"$f":"'Tax asset base 2010-2110'!AL39","v":-1.8665624601510444E-15},{"$f":"'Tax asset base 2010-2110'!AM39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AN39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AO39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AP39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AQ39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AR39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AS39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AT39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AU39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AV39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AW39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AX39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AY39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!AZ39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BA39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BB39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BC39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BD39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BE39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BF39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BG39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BH39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BI39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BJ39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BK39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BL39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BM39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BN39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BO39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BP39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BQ39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BR39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BS39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BT39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BU39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BV39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BW39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BX39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BY39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!BZ39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CA39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CB39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CC39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CD39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CE39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CF39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CG39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CH39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CI39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CJ39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CK39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CL39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CM39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CN39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CO39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CP39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CQ39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CR39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CS39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CT39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CU39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CV39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CW39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CX39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CY39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!CZ39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!DA39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!DB39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!DC39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!DD39","v":-2.3939183968479938E-15},{"$f":"'Tax asset base 2010-2110'!DE39","v":-2.3939183968479938E-15}]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"SUM('Tax asset base_1994-1999'!BT40:BW40)+SUM('Tax asset base 2000-2009'!AW40:AZ40)+'Tax asset base 2010-2110'!I40","v":0.17365196999999866},{"$f":"SUM('Tax asset base_1994-1999'!BX40:CA40)+SUM('Tax asset base 2000-2009'!BA40:BD40)+'Tax asset base 2010-2110'!J40","v":0.17365196999999866},{"$f":"SUM('Tax asset base_1994-1999'!CB40:CE40)+SUM('Tax asset base 2000-2009'!BE40:BH40)+'Tax asset base 2010-2110'!K40","v":0.17365196999999866},{"$f":"SUM('Tax asset base_1994-1999'!CF40:CI40)+SUM('Tax asset base 2000-2009'!BI40:BL40)+'Tax asset base 2010-2110'!L40","v":0.17305988249999865},{"$f":"SUM('Tax asset base_1994-1999'!CJ40:CM40)+SUM('Tax asset base 2000-2009'!BM40:BP40)+'Tax asset base 2010-2110'!M40","v":0.17207306999999861},{"$f":"SUM('Tax asset base_1994-1999'!CN40:CQ40)+SUM('Tax asset base 2000-2009'!BQ40:BT40)+'Tax asset base 2010-2110'!N40","v":0.17205079499999865},{"$f":"SUM('Tax asset base_1994-1999'!CR40:CU40)+SUM('Tax asset base 2000-2009'!BU40:BX40)+'Tax asset base 2010-2110'!O40","v":0.18203411999999863},{"$f":"SUM('Tax asset base_1994-1999'!CV40:CY40)+SUM('Tax asset base 2000-2009'!BY40:CB40)+'Tax asset base 2010-2110'!P40","v":0.18503303899999862},{"$f":"SUM('Tax asset base_1994-1999'!CZ40:DC40)+SUM('Tax asset base 2000-2009'!CC40:CF40)+'Tax asset base 2010-2110'!Q40","v":0.19107745065999854},{"$f":"SUM('Tax asset base_1994-1999'!DD40:DG40)+SUM('Tax asset base 2000-2009'!CG40:CJ40)+'Tax asset base 2010-2110'!R40","v":0.13671751569929758},{"$f":"SUM('Tax asset base_1994-1999'!DH40:DK40)+SUM('Tax asset base 2000-2009'!CK40:CN40)+'Tax asset base 2010-2110'!S40","v":2.8970767357277147E-2},{"$f":"SUM('Tax asset base_1994-1999'!DL40:DO40)+SUM('Tax asset base 2000-2009'!CO40:CR40)+'Tax asset base 2010-2110'!T40","v":2.897076735727714E-2},{"$f":"SUM('Tax asset base_1994-1999'!DP40:DS40)+SUM('Tax asset base 2000-2009'!CS40:CV40)+'Tax asset base 2010-2110'!U40","v":2.897076735727714E-2},{"$f":"SUM('Tax asset base_1994-1999'!DT40:DW40)+SUM('Tax asset base 2000-2009'!CW40:CZ40)+'Tax asset base 2010-2110'!V40","v":2.897076735727714E-2},{"$f":"SUM('Tax asset base_1994-1999'!DX40:EA40)+SUM('Tax asset base 2000-2009'!DA40:DD40)+'Tax asset base 2010-2110'!W40","v":2.8970767357275641E-2},{"$f":"SUM('Tax asset base_1994-1999'!EB40:EE40)+SUM('Tax asset base 2000-2009'!DE40:DH40)+'Tax asset base 2010-2110'!X40","v":2.8970767357275141E-2},{"$f":"SUM('Tax asset base_1994-1999'!EF40:EI40)+SUM('Tax asset base 2000-2009'!DI40:DL40)+'Tax asset base 2010-2110'!Y40","v":1.8773767357275158E-2},{"$f":"SUM('Tax asset base_1994-1999'!EJ40:EM40)+SUM('Tax asset base 2000-2009'!DM40:DP40)+'Tax asset base 2010-2110'!Z40","v":1.5156098357275155E-2},{"$f":"SUM('Tax asset base_1994-1999'!EN40:EQ40)+SUM('Tax asset base 2000-2009'!DQ40:DT40)+'Tax asset base 2010-2110'!AA40","v":5.7805006972751656E-3},{"$f":"SUM('Tax asset base_1994-1999'!ER40:EU40)+SUM('Tax asset base 2000-2009'!DU40:DX40)+'Tax asset base 2010-2110'!AB40","v":2.9329634079751617E-3},{"$f":"SUM('Tax asset base_1994-1999'!EV40:EY40)+SUM('Tax asset base 2000-2009'!DY40:EB40)+'Tax asset base 2010-2110'!AC40","v":-3.8458819462405813E-15},{"$f":"'Tax asset base 2010-2110'!AD40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AE40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AF40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AG40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AH40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AI40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AJ40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AK40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AL40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AM40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AN40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AO40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AP40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AQ40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AR40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AS40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AT40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AU40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AV40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AW40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AX40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AY40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!AZ40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!BA40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!BB40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!BC40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!BD40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!BE40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!BF40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!BG40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!BH40","v":-2.4286128663675299E-17},{"$f":"'Tax asset base 2010-2110'!BI40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BJ40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BK40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BL40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BM40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BN40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BO40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BP40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BQ40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BR40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BS40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BT40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BU40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BV40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BW40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BX40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BY40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!BZ40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CA40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CB40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CC40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CD40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CE40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CF40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CG40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CH40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CI40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CJ40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CK40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CL40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CM40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CN40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CO40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CP40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CQ40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CR40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CS40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CT40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CU40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CV40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CW40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CX40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CY40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!CZ40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!DA40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!DB40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!DC40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!DD40","v":-5.2388648974499574E-16},{"$f":"'Tax asset base 2010-2110'!DE40","v":-5.2388648974499574E-16}]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"SUM('Tax asset base_1994-1999'!BT41:BW41)+SUM('Tax asset base 2000-2009'!AW41:AZ41)+'Tax asset base 2010-2110'!I41","v":0.37331152049999994},{"$f":"SUM('Tax asset base_1994-1999'!BX41:CA41)+SUM('Tax asset base 2000-2009'!BA41:BD41)+'Tax asset base 2010-2110'!J41","v":0.37776672049999993},{"$f":"SUM('Tax asset base_1994-1999'!CB41:CE41)+SUM('Tax asset base 2000-2009'!BE41:BH41)+'Tax asset base 2010-2110'!K41","v":0.37776672049999993},{"$f":"SUM('Tax asset base_1994-1999'!CF41:CI41)+SUM('Tax asset base 2000-2009'!BI41:BL41)+'Tax asset base 2010-2110'!L41","v":0.37776672049999993},{"$f":"SUM('Tax asset base_1994-1999'!CJ41:CM41)+SUM('Tax asset base 2000-2009'!BM41:BP41)+'Tax asset base 2010-2110'!M41","v":0.44376672049999993},{"$f":"SUM('Tax asset base_1994-1999'!CN41:CQ41)+SUM('Tax asset base 2000-2009'!BQ41:BT41)+'Tax asset base 2010-2110'!N41","v":0.44833546049999995},{"$f":"SUM('Tax asset base_1994-1999'!CR41:CU41)+SUM('Tax asset base 2000-2009'!BU41:BX41)+'Tax asset base 2010-2110'!O41","v":0.42073021599999816},{"$f":"SUM('Tax asset base_1994-1999'!CV41:CY41)+SUM('Tax asset base 2000-2009'!BY41:CB41)+'Tax asset base 2010-2110'!P41","v":0.14580522062499246},{"$f":"SUM('Tax asset base_1994-1999'!CZ41:DC41)+SUM('Tax asset base 2000-2009'!CC41:CF41)+'Tax asset base 2010-2110'!Q41","v":0.11994319999998074},{"$f":"SUM('Tax asset base_1994-1999'!DD41:DG41)+SUM('Tax asset base 2000-2009'!CG41:CJ41)+'Tax asset base 2010-2110'!R41","v":0.11994319999998074},{"$f":"SUM('Tax asset base_1994-1999'!DH41:DK41)+SUM('Tax asset base 2000-2009'!CK41:CN41)+'Tax asset base 2010-2110'!S41","v":0.11914569324997852},{"$f":"SUM('Tax asset base_1994-1999'!DL41:DO41)+SUM('Tax asset base 2000-2009'!CO41:CR41)+'Tax asset base 2010-2110'!T41","v":0.11883779612497829},{"$f":"SUM('Tax asset base_1994-1999'!DP41:DS41)+SUM('Tax asset base 2000-2009'!CS41:CV41)+'Tax asset base 2010-2110'!U41","v":0.1186631654999783},{"$f":"SUM('Tax asset base_1994-1999'!DT41:DW41)+SUM('Tax asset base 2000-2009'!CW41:CZ41)+'Tax asset base 2010-2110'!V41","v":0.11859441549997829},{"$f":"SUM('Tax asset base_1994-1999'!DX41:EA41)+SUM('Tax asset base 2000-2009'!DA41:DD41)+'Tax asset base 2010-2110'!W41","v":0.11859441549997826},{"$f":"SUM('Tax asset base_1994-1999'!EB41:EE41)+SUM('Tax asset base 2000-2009'!DE41:DH41)+'Tax asset base 2010-2110'!X41","v":0.11859441549997821},{"$f":"SUM('Tax asset base_1994-1999'!EF41:EI41)+SUM('Tax asset base 2000-2009'!DI41:DL41)+'Tax asset base 2010-2110'!Y41","v":0.11759253299997824},{"$f":"SUM('Tax asset base_1994-1999'!EJ41:EM41)+SUM('Tax asset base 2000-2009'!DM41:DP41)+'Tax asset base 2010-2110'!Z41","v":0.11659077724997811},{"$f":"SUM('Tax asset base_1994-1999'!EN41:EQ41)+SUM('Tax asset base 2000-2009'!DQ41:DT41)+'Tax asset base 2010-2110'!AA41","v":0.11443024562497794},{"$f":"SUM('Tax asset base_1994-1999'!ER41:EU41)+SUM('Tax asset base 2000-2009'!DU41:DX41)+'Tax asset base 2010-2110'!AB41","v":0.10887808999997799},{"$f":"SUM('Tax asset base_1994-1999'!EV41:EY41)+SUM('Tax asset base 2000-2009'!DY41:EB41)+'Tax asset base 2010-2110'!AC41","v":0.10793758999997773},{"$f":"'Tax asset base 2010-2110'!AD41","v":0.10348239000000004},{"$f":"'Tax asset base 2010-2110'!AE41","v":0.10348239000000004},{"$f":"'Tax asset base 2010-2110'!AF41","v":0.10348239000000004},{"$f":"'Tax asset base 2010-2110'!AG41","v":3.7482389999999283E-2},{"$f":"'Tax asset base 2010-2110'!AH41","v":3.2913649999999267E-2},{"$f":"'Tax asset base 2010-2110'!AI41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AJ41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AK41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AL41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AM41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AN41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AO41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AP41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AQ41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AR41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AS41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AT41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AU41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AV41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AW41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AX41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AY41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!AZ41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BA41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BB41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BC41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BD41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BE41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BF41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BG41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BH41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BI41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BJ41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BK41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BL41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BM41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BN41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BO41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BP41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BQ41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BR41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BS41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BT41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BU41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BV41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BW41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BX41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BY41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!BZ41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CA41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CB41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CC41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CD41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CE41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CF41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CG41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CH41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CI41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CJ41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CK41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CL41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CM41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CN41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CO41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CP41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CQ41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CR41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CS41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CT41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CU41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CV41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CW41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CX41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CY41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!CZ41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!DA41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!DB41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!DC41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!DD41","v":-9.5756735873919752E-16},{"$f":"'Tax asset base 2010-2110'!DE41","v":-9.5756735873919752E-16}]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,null,null,"$m    ",{"$f":"SUM('Tax asset base_1994-1999'!BT42:BW42)+SUM('Tax asset base 2000-2009'!AW42:AZ42)+'Tax asset base 2010-2110'!I42","v":0.47867997912499988},{"$f":"SUM('Tax asset base_1994-1999'!BX42:CA42)+SUM('Tax asset base 2000-2009'!BA42:BD42)+'Tax asset base 2010-2110'!J42","v":0.44108193362499754},{"$f":"SUM('Tax asset base_1994-1999'!CB42:CE42)+SUM('Tax asset base 2000-2009'!BE42:BH42)+'Tax asset base 2010-2110'!K42","v":0.41654635187499661},{"$f":"SUM('Tax asset base_1994-1999'!CF42:CI42)+SUM('Tax asset base 2000-2009'!BI42:BL42)+'Tax asset base 2010-2110'!L42","v":0.39022556274999642},{"$f":"SUM('Tax asset base_1994-1999'!CJ42:CM42)+SUM('Tax asset base 2000-2009'!BM42:BP42)+'Tax asset base 2010-2110'!M42","v":0.37578241290839481},{"$f":"SUM('Tax asset base_1994-1999'!CN42:CQ42)+SUM('Tax asset base 2000-2009'!BQ42:BT42)+'Tax asset base 2010-2110'!N42","v":0.35360716786929292},{"$f":"SUM('Tax asset base_1994-1999'!CR42:CU42)+SUM('Tax asset base 2000-2009'!BU42:BX42)+'Tax asset base 2010-2110'!O42","v":0.36970338357659721},{"$f":"SUM('Tax asset base_1994-1999'!CV42:CY42)+SUM('Tax asset base 2000-2009'!BY42:CB42)+'Tax asset base 2010-2110'!P42","v":0.34268100120838701},{"$f":"SUM('Tax asset base_1994-1999'!CZ42:DC42)+SUM('Tax asset base 2000-2009'!CC42:CF42)+'Tax asset base 2010-2110'!Q42","v":0.31342098585838535},{"$f":"SUM('Tax asset base_1994-1999'!DD42:DG42)+SUM('Tax asset base 2000-2009'!CG42:CJ42)+'Tax asset base 2010-2110'!R42","v":0.27779519081338405},{"$f":"SUM('Tax asset base_1994-1999'!DH42:DK42)+SUM('Tax asset base 2000-2009'!CK42:CN42)+'Tax asset base 2010-2110'!S42","v":0.25197993122203366},{"$f":"SUM('Tax asset base_1994-1999'!DL42:DO42)+SUM('Tax asset base 2000-2009'!CO42:CR42)+'Tax asset base 2010-2110'!T42","v":0.24751023122203317},{"$f":"SUM('Tax asset base_1994-1999'!DP42:DS42)+SUM('Tax asset base 2000-2009'!CS42:CV42)+'Tax asset base 2010-2110'!U42","v":0.24518903122203148},{"$f":"SUM('Tax asset base_1994-1999'!DT42:DW42)+SUM('Tax asset base 2000-2009'!CW42:CZ42)+'Tax asset base 2010-2110'!V42","v":0.24261093122203151},{"$f":"SUM('Tax asset base_1994-1999'!DX42:EA42)+SUM('Tax asset base 2000-2009'!DA42:DD42)+'Tax asset base 2010-2110'!W42","v":0.18588445981363147},{"$f":"SUM('Tax asset base_1994-1999'!EB42:EE42)+SUM('Tax asset base 2000-2009'!DE42:DH42)+'Tax asset base 2010-2110'!X42","v":9.0760067352731733E-2},{"$f":"SUM('Tax asset base_1994-1999'!EF42:EI42)+SUM('Tax asset base 2000-2009'!DI42:DL42)+'Tax asset base 2010-2110'!Y42","v":3.1484943645426693E-2},{"$f":"SUM('Tax asset base_1994-1999'!EJ42:EM42)+SUM('Tax asset base 2000-2009'!DM42:DP42)+'Tax asset base 2010-2110'!Z42","v":2.098030376363471E-2},{"$f":"SUM('Tax asset base_1994-1999'!EN42:EQ42)+SUM('Tax asset base 2000-2009'!DQ42:DT42)+'Tax asset base 2010-2110'!AA42","v":1.2566305863634736E-2},{"$f":"SUM('Tax asset base_1994-1999'!ER42:EU42)+SUM('Tax asset base 2000-2009'!DU42:DX42)+'Tax asset base 2010-2110'!AB42","v":6.3760074086347497E-3},{"$f":"SUM('Tax asset base_1994-1999'!EV42:EY42)+SUM('Tax asset base 2000-2009'!DY42:EB42)+'Tax asset base 2010-2110'!AC42","v":-1.5348833315442789E-14},{"$f":"'Tax asset base 2010-2110'!AD42","v":-2.7061686225238191E-16},{"$f":"'Tax asset base 2010-2110'!AE42","v":-3.1225022567582528E-16},{"$f":"'Tax asset base 2010-2110'!AF42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AG42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AH42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AI42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AJ42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AK42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AL42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AM42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AN42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AO42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AP42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AQ42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AR42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AS42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AT42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AU42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AV42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AW42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AX42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AY42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!AZ42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BA42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BB42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BC42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BD42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BE42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BF42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BG42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BH42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BI42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BJ42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BK42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BL42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BM42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BN42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BO42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BP42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BQ42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BR42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BS42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BT42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BU42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BV42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BW42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BX42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BY42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!BZ42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CA42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CB42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CC42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CD42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CE42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CF42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CG42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CH42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CI42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CJ42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CK42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CL42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CM42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CN42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CO42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CP42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CQ42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CR42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CS42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CT42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CU42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CV42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CW42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CX42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CY42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!CZ42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!DA42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!DB42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!DC42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!DD42","v":-3.5388358909926865E-16},{"$f":"'Tax asset base 2010-2110'!DE42","v":-3.5388358909926865E-16}]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I35:I43)","v":24.807153828874974},{"$f":"SUM(J35:J43)","v":24.811815166499969},24.823662496749968,24.876316895624967,24.990393610658373,25.083824860118529,20.516098855951007,4.0703081726819494,3.331274054190394,3.1080021455986007,2.9168223641002973,2.6449508909127992,2.3376107312877585,2.0550097717877289,1.5655387071293239,1.2253319807108123,1.0578706863784721,0.9142638340216217,0.84298330023661705,0.79388859260331468,0.77394093510976358,0.7479291351123003,0.74556413511229969,0.73263538511229975,0.62959113511229936,0.57089307844563264,0.29475831844563188,0.11480846044563153,6.312247334563087E-2,2.9967234820651129E-2,-4.5727310826748635E-15,-5.1278425949874418E-15,-6.1825544683813405E-15,-6.1825544683813405E-15,-6.7376659806939188E-15,-7.292777493006497E-15,-7.292777493006497E-15,-7.292777493006497E-15,-7.292777493006497E-15,-7.3448191972858012E-15,-7.3448191972858012E-15,-7.3448191972858012E-15,-7.3448191972858012E-15,-7.8721751339827506E-15,-7.8721751339827506E-15,-7.8721751339827506E-15,-7.8721751339827506E-15,-7.8721751339827506E-15,-1.2757156442333439E-14,-1.2757156442333439E-14,-1.2757156442333439E-14,-1.2757156442333439E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,{"$f":"SUM(BV35:BV43)","v":-1.325675680341476E-14},-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14,-1.325675680341476E-14]
[]
[null,"Tax asset base (end of year)"]
[]
[null,{"$f":"'Model inputs'!$B$9","v":"Pipeline and laterals"},null,null,null,null,null,"$m    ",{"$f":"I9+I22-I35","v":113.88925337512489},94.319287937624892,74.74932250012489,55.204990062624887,35.633742975124889,19.449032887624892,6.1384496726246631,5.5887112006251254,5.2547338897770999,5.1892665575251415,4.8565586141098827,4.5238506706946238,4.1911427272793649,3.858434783864106,3.5257268404488471,3.2043190290335883,2.8866863866183294,2.5762090882030706,2.2731011861628119,1.9736931179975532,1.6746955640822963,1.3756980101649963,1.0767004562476963,0.7777029023303963,0.47998699841309628,0.18227109449579626,5.3882040578496243E-2,2.5504029661196678E-2,1.2752014843897116E-2,2.6597554020346692E-11,2.6598050151260821E-11,2.6598546282174951E-11,{"$f":"AO9+AO22-AO35","v":2.659904241308908E-11},2.6599538544003209E-11,2.6600034674917339E-11,2.6600530805831468E-11,2.6601026936745598E-11,2.6601523067659727E-11,2.6602019198573856E-11,2.6602567371192265E-11,2.6603115543810674E-11,2.6603663716429082E-11,2.6604211889047491E-11,2.66047600616659E-11,2.6605308234284308E-11,2.6605856406902717E-11,2.6606404579521126E-11,2.6606952752139534E-11,2.6607500924757943E-11,2.6608049097376352E-11,2.660859726999476E-11,2.6609145442613169E-11,2.6609693615231578E-11,2.6610241787849986E-11,2.6610789960468395E-11,2.6611338133086804E-11,2.6611886305705212E-11,2.6612434478323621E-11,2.661298265094203E-11,2.6613530823560438E-11,2.6614078996178847E-11,2.6614627168797256E-11,2.6615175341415664E-11,2.6615723514034073E-11,{"$f":"BU9+BU22-BU35","v":2.6616271686652482E-11},2.661681985927089E-11,2.6617368031889299E-11,2.6617916204507708E-11,2.6618464377126116E-11,2.6619012549744525E-11,2.6619560722362934E-11,2.6620108894981342E-11,2.6620657067599751E-11,2.662120524021816E-11,2.6621753412836568E-11,2.6622301585454977E-11,2.6622849758073386E-11,2.6623397930691794E-11,2.6623946103310203E-11,2.6624494275928612E-11,2.6625042448547021E-11,2.6625590621165429E-11,2.6626138793783838E-11,2.6626686966402247E-11,2.6627235139020655E-11,2.6627783311639064E-11,{"$f":"CQ9+CQ22-CQ35","v":2.6628331484257473E-11},2.6628879656875881E-11,2.662942782949429E-11,2.6629976002112699E-11,2.6630524174731107E-11,{"$f":"CV9+CV22-CV35","v":2.6631072347349516E-11},2.6631620519967925E-11,2.6632168692586333E-11,2.6632716865204742E-11,2.6633265037823151E-11,2.6633813210441559E-11,2.6634361383059968E-11,2.6634909555678377E-11,2.6635457728296785E-11,2.6636005900915194E-11]
[null,{"$f":"'Model inputs'!$B$10","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m    ",{"$f":"I10+I23-I36","v":2.5797580566249927},2.1514886111249929,1.7232191656249929,1.2949497201249929,0.86668027462499286,0.43841082912499285,0.76767060974999635,0.68109452962500439,0.64467185912501868,0.60824918862503297,0.57182651812504726,0.53540384762506155,0.49898117712507589,0.46255850662509024,0.42613583612510458,0.38971316562511893,0.35329049512513327,0.31686782462514762,0.28044515412516197,0.24506790000017639,0.21005820000019085,0.17504850000019084,0.14003880000019084,0.10502910000019083,7.0019400000190829E-2,3.5009700000190831E-2,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,{"$f":"AO10+AO23-AO36","v":1.9083346014525659E-13},1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,{"$f":"BU10+BU23-BU36","v":1.9083346014525659E-13},1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,{"$f":"CQ10+CQ23-CQ36","v":1.9083346014525659E-13},1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,{"$f":"CV10+CV23-CV36","v":1.9083346014525659E-13},1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13,1.9083346014525659E-13]
[null,{"$f":"'Model inputs'!$B$11","v":"Compressor stations"},null,null,null,null,null,"$m    ",{"$f":"I11+I24-I37","v":29.229576049256394},25.880873482505404,22.741080915754416,19.909436599003428,17.377685015585769,14.961984932168113,12.680567962500502,10.922041342583535,9.498595210226684,8.2087158778493539,6.6156007009640687,5.2645623607037795,4.1777860333185286,3.2950787238083068,2.7950271834855887,2.4411215000378839,2.1178095510902137,1.8350758282676001,1.5675981101949874,1.3247666623723757,1.0857545269247642,0.86829899147676248,0.65320845602876076,0.45104667058075887,0.27786748513275666,0.15011466635142115,7.5862107570086129E-2,4.6538663788751003E-2,1.7215220007416428E-2,4.0617439966972313E-12,4.0621742081192735E-12,4.0631595310536284E-12,{"$f":"AO11+AO24-AO37","v":4.0646999655002958E-12},4.0662403999469632E-12,4.0683359459059432E-12,4.0704314918649231E-12,4.0725270378239031E-12,4.0746225837828831E-12,4.0767181297418631E-12,4.0788136757008431E-12,4.0809092216598231E-12,4.083004767618803E-12,4.085100313577783E-12,4.087195859536763E-12,4.089291405495743E-12,4.091386951454723E-12,4.093482497413703E-12,4.0955780433726829E-12,4.1025585706400136E-12,4.1095390979073443E-12,4.116519625174675E-12,4.1235001524420056E-12,4.1304806797093363E-12,4.137461206976667E-12,4.1444417342439976E-12,4.1514222615113283E-12,4.158402788778659E-12,4.1653833160459897E-12,4.1723638433133203E-12,4.179344370580651E-12,4.1863248978479817E-12,4.1933054251153123E-12,4.200285952382643E-12,4.2072664796499737E-12,{"$f":"BU11+BU24-BU37","v":4.2142470069173044E-12},4.221227534184635E-12,4.2282080614519657E-12,4.2351885887192964E-12,4.242169115986627E-12,4.2491496432539577E-12,4.2561301705212884E-12,4.2631106977886191E-12,4.2700912250559497E-12,4.2770717523232804E-12,4.2840522795906111E-12,4.2910328068579418E-12,4.2980133341252724E-12,4.3049938613926031E-12,4.3119743886599338E-12,4.3189549159272644E-12,4.3259354431945951E-12,4.3329159704619258E-12,4.3398964977292565E-12,4.3468770249965871E-12,4.3538575522639178E-12,4.3608380795312485E-12,{"$f":"CQ11+CQ24-CQ37","v":4.3678186067985791E-12},4.3747991340659098E-12,4.3817796613332405E-12,4.3887601886005712E-12,4.3957407158679018E-12,{"$f":"CV11+CV24-CV37","v":4.4027212431352325E-12},4.4097017704025632E-12,4.4166822976698938E-12,4.4236628249372245E-12,4.4306433522045552E-12,4.4376238794718859E-12,4.4446044067392165E-12,4.4515849340065472E-12,4.4585654612738779E-12,4.4655459885412085E-12]
[null,{"$f":"'Model inputs'!$B$12","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m    ",{"$f":"I12+I25-I38","v":1.4684205898060665},1.3280851500570561,1.1877497103080457,1.1830142705590352,1.2099578308100247,1.4620194410610143,1.2863504763120039,1.8397894016874985,2.1103477957524981,1.9519315490055025,1.7968676512585071,1.6486325929490118,1.504541850764517,1.3636020002050226,1.2254676737080283,1.0883889409610341,0.95724460283903934,0.85703067921704645,0.76388576647005713,0.67090181072306787,0.57791785497607862,0.48493389922907859,0.39194994348207857,0.29896598773507854,0.21276203198807853,0.13526102624107844,7.8154020494078408E-2,2.1047014747078374E-2,7.8451134477575124E-14,7.8367867750728237E-14,7.8284601023881351E-14,7.8201334297034464E-14,{"$f":"AO12+AO25-AO38","v":7.8617667931268898E-14},7.9034001565503331E-14,7.9450335199737765E-14,8.0421780346284777E-14,8.1393225492831789E-14,8.2364670639378801E-14,8.3336115785925813E-14,8.4307560932472825E-14,8.5279006079019837E-14,8.6250451225566849E-14,8.7221896372113861E-14,8.8720697455357822E-14,9.0219498538601783E-14,9.1718299621845745E-14,9.3217100705089706E-14,9.4715901788333667E-14,9.6214702871577629E-14,9.771350395482159E-14,9.9212305038065551E-14,1.0071110612130951E-13,1.0220990720455347E-13,1.0370870828779744E-13,1.052075093710414E-13,1.0670631045428536E-13,1.0820511153752932E-13,1.0970391262077328E-13,1.1120271370401724E-13,1.127015147872612E-13,1.1420031587050516E-13,1.1569911695374913E-13,1.1719791803699309E-13,1.1869671912023705E-13,{"$f":"BU12+BU25-BU38","v":1.2019552020348101E-13},1.2169432128672497E-13,1.2319312236996893E-13,1.2469192345321289E-13,1.2619072453645686E-13,1.2768952561970082E-13,1.2918832670294478E-13,1.3068712778618874E-13,1.321859288694327E-13,1.3368472995267666E-13,1.3518353103592062E-13,1.3668233211916458E-13,1.3818113320240855E-13,1.3967993428565251E-13,1.4117873536889647E-13,1.4267753645214043E-13,1.4417633753538439E-13,1.4567513861862835E-13,1.4717393970187231E-13,1.4867274078511628E-13,1.5017154186836024E-13,1.516703429516042E-13,{"$f":"CQ12+CQ25-CQ38","v":1.5316914403484816E-13},1.5466794511809212E-13,1.5616674620133608E-13,1.5766554728458004E-13,1.59164348367824E-13,{"$f":"CV12+CV25-CV38","v":1.6066314945106797E-13},1.6216195053431193E-13,1.6366075161755589E-13,1.6515955270079985E-13,1.6665835378404381E-13,1.6815715486728777E-13,1.6965595595053173E-13,1.711547570337757E-13,1.7265355811701966E-13,1.7415235920026362E-13]
[null,{"$f":"'Model inputs'!$B$13","v":"SCADA and communications"},null,null,null,null,null,"$m    ",{"$f":"I13+I26-I39","v":1.918423121625058},1.9980614687500839,2.4066439038751102,2.4940788135001366,2.9480258090761464,3.0460744784935763,3.0380379019110064,2.732730924728437,2.2618133848358699,1.8888054833085024,1.4893891995850197,1.1081611158615383,0.76337103213805702,0.49131514841457552,0.26654256469109411,0.12835073230021074,4.6842889909328042E-2,1.5153850618445465E-2,5.1008059275629482E-3,6.8131437991336696E-13,7.1966738124373819E-13,7.2089556546472977E-13,7.2267886119803393E-13,7.2450379029476153E-13,7.2632871939148913E-13,7.2819528185164017E-13,7.3006184431179122E-13,7.3192840677194226E-13,7.3379496923209331E-13,7.3566153169224435E-13,7.3805545008909235E-13,7.4044936848594034E-13,{"$f":"AO13+AO26-AO39","v":7.4284328688278833E-13},7.4523720527963633E-13,7.4763112367648432E-13,7.5002504207333232E-13,7.5241896047018031E-13,7.548128788670283E-13,7.572067972638763E-13,7.5960071566072429E-13,7.6199463405757228E-13,7.6438855245442028E-13,7.6678247085126827E-13,7.6917638924811627E-13,7.7157030764496426E-13,7.7396422604181225E-13,7.7635814443866025E-13,7.7875206283550824E-13,7.8114598123235623E-13,7.8353989962920423E-13,7.8593381802605222E-13,7.8832773642290022E-13,7.9072165481974821E-13,7.931155732165962E-13,7.955094916134442E-13,7.9790341001029219E-13,8.0029732840714018E-13,8.0269124680398818E-13,8.0508516520083617E-13,8.0747908359768417E-13,8.0987300199453216E-13,8.1226692039138015E-13,8.1466083878822815E-13,8.1705475718507614E-13,{"$f":"BU13+BU26-BU39","v":8.1944867558192414E-13},8.2184259397877213E-13,8.2423651237562012E-13,8.2663043077246812E-13,8.2902434916931611E-13,8.314182675661641E-13,8.338121859630121E-13,8.3620610435986009E-13,8.3860002275670809E-13,8.4099394115355608E-13,8.4338785955040407E-13,8.4578177794725207E-13,8.4817569634410006E-13,8.5056961474094805E-13,8.5296353313779605E-13,8.5535745153464404E-13,8.5775136993149204E-13,8.6014528832834003E-13,8.6253920672518802E-13,8.6493312512203602E-13,8.6732704351888401E-13,8.69720961915732E-13,{"$f":"CQ13+CQ26-CQ39","v":8.7211488031258E-13},8.7450879870942799E-13,8.7690271710627599E-13,8.7929663550312398E-13,8.8169055389997197E-13,{"$f":"CV13+CV26-CV39","v":8.8408447229681997E-13},8.8647839069366796E-13,8.8887230909051596E-13,8.9126622748736395E-13,8.9366014588421194E-13,8.9605406428105994E-13,8.9844798267790793E-13,9.0084190107475592E-13,9.0323581947160392E-13,9.0562973786845191E-13]
[null,{"$f":"'Model inputs'!$B$14","v":"Cathodic protection"},null,null,null,null,null,"$m    ",{"$f":"I14+I27-I40","v":1.4861100732500039},1.3124581032500053,1.1388061332500068,0.96574625075000808,0.79367318075000948,0.72359238575001084,0.57773495575001221,0.4864578933500136,0.32385581558301507,0.2164679339635075,0.18749716660623034,0.1585263992489532,0.12955563189167607,0.10058486453439894,7.1614097177123304E-2,4.2643329819848162E-2,2.3869562462573005E-2,8.7134641052978492E-3,2.9329634080226836E-3,4.7521882262646642E-14,5.1367764208887223E-14,5.1392050337550899E-14,5.1416336466214574E-14,5.1440622594878249E-14,5.1464908723541924E-14,5.14891948522056E-14,5.1513480980869275E-14,5.153776710953295E-14,5.1562053238196626E-14,5.1586339366860301E-14,5.1610625495523976E-14,5.1634911624187652E-14,{"$f":"AO14+AO27-AO40","v":5.1659197752851327E-14},5.1683483881515002E-14,5.1707770010178677E-14,5.1732056138842353E-14,5.1756342267506028E-14,5.1780628396169703E-14,5.1804914524833379E-14,5.1829200653497054E-14,5.1853486782160729E-14,5.1877772910824405E-14,5.190205903948808E-14,5.1926345168151755E-14,5.195063129681543E-14,5.1974917425479106E-14,5.1999203554142781E-14,5.2023489682806456E-14,5.2047775811470132E-14,5.2072061940133807E-14,5.2096348068797482E-14,5.2120634197461158E-14,5.2644520687206153E-14,5.3168407176951149E-14,5.3692293666696145E-14,5.4216180156441141E-14,5.4740066646186136E-14,5.5263953135931132E-14,5.5787839625676128E-14,5.6311726115421123E-14,5.6835612605166119E-14,5.7359499094911115E-14,5.7883385584656111E-14,5.8407272074401106E-14,{"$f":"BU14+BU27-BU40","v":5.8931158564146102E-14},5.9455045053891098E-14,5.9978931543636094E-14,6.0502818033381089E-14,6.1026704523126085E-14,6.1550591012871081E-14,6.2074477502616077E-14,6.2598363992361072E-14,6.3122250482106068E-14,6.3646136971851064E-14,6.417002346159606E-14,6.4693909951341055E-14,6.5217796441086051E-14,6.5741682930831047E-14,6.6265569420576043E-14,6.6789455910321038E-14,6.7313342400066034E-14,6.783722888981103E-14,6.8361115379556026E-14,6.8885001869301021E-14,6.9408888359046017E-14,6.9932774848791013E-14,{"$f":"CQ14+CQ27-CQ40","v":7.0456661338536009E-14},7.0980547828281004E-14,7.1504434318026E-14,7.2028320807770996E-14,7.2552207297515992E-14,{"$f":"CV14+CV27-CV40","v":7.3076093787260987E-14},7.3599980277005983E-14,7.4123866766750979E-14,7.4647753256495974E-14,7.517163974624097E-14,7.5695526235985966E-14,7.6219412725730962E-14,7.6743299215475957E-14,7.7267185705220953E-14,7.7791072194965949E-14]
[null,{"$f":"'Model inputs'!$B$15","v":"Maintenance bases and depots"},null,null,null,null,null,"$m    ",{"$f":"I15+I28-I41","v":2.4208787263750029},2.043112005875003,1.665345285375003,2.6075785648750034,2.2551866443750037,2.4651241838750035,2.0443939678750054,1.8985887472500129,1.7786455472500322,1.6587023472500515,1.5395566540000729,1.4207188578750947,1.3020556923751163,1.183461276875138,1.0648668613751597,0.94627244587518156,0.82867991287520337,0.71208913562522524,0.5976588900002473,0.4887808000002693,0.38084321000029159,0.27736082000029155,0.17387843000029152,7.0396040000291482E-2,3.2913650000292199E-2,2.9293234504734755E-13,2.9388991240608675E-13,2.9484747976482595E-13,2.9580504712356515E-13,2.9676261448230434E-13,2.9772018184104354E-13,2.9867774919978274E-13,{"$f":"AO15+AO28-AO41","v":2.9963531655852194E-13},3.0059288391726113E-13,3.0155045127600033E-13,3.0250801863473953E-13,3.0346558599347873E-13,3.0442315335221792E-13,3.0538072071095712E-13,3.0633828806969632E-13,3.0729585542843552E-13,3.0825342278717471E-13,3.0921099014591391E-13,3.1016855750465311E-13,3.1112612486339231E-13,3.120836922221315E-13,3.130412595808707E-13,3.139988269396099E-13,3.149563942983491E-13,3.1591396165708829E-13,3.1687152901582749E-13,3.1782909637456669E-13,3.1878666373330589E-13,3.1974423109204508E-13,3.2070179845078428E-13,3.2165936580952348E-13,3.2261693316826268E-13,3.2357450052700187E-13,3.2453206788574107E-13,3.2548963524448027E-13,3.2644720260321947E-13,3.2740476996195866E-13,3.2836233732069786E-13,3.2931990467943706E-13,{"$f":"BU15+BU28-BU41","v":3.3027747203817626E-13},3.3123503939691545E-13,3.3219260675565465E-13,3.3315017411439385E-13,3.3410774147313305E-13,3.3506530883187224E-13,3.3602287619061144E-13,3.3698044354935064E-13,3.3793801090808984E-13,3.3889557826682903E-13,3.3985314562556823E-13,3.4081071298430743E-13,3.4176828034304663E-13,3.4272584770178582E-13,3.4368341506052502E-13,3.4464098241926422E-13,3.4559854977800342E-13,3.4655611713674261E-13,3.4751368449548181E-13,3.4847125185422101E-13,3.4942881921296021E-13,3.503863865716994E-13,{"$f":"CQ15+CQ28-CQ41","v":3.513439539304386E-13},3.523015212891778E-13,3.53259088647917E-13,3.5421665600665619E-13,3.5517422336539539E-13,{"$f":"CV15+CV28-CV41","v":3.5613179072413459E-13},3.5708935808287379E-13,3.5804692544161298E-13,3.5900449280035218E-13,3.5996206015909138E-13,3.6091962751783058E-13,3.6187719487656977E-13,3.6283476223530897E-13,3.6379232959404817E-13,3.6474989695278737E-13]
[null,{"$f":"'Model inputs'!$B$16","v":"Other depreciable assets"},null,null,null,null,null,null,{"$f":"I16+I29-I42","v":2.1410838910000001},1.7232139573750025,1.332448605500006,1.5094877568340097,2.0849492685346154,2.3240933377383728,2.0594363529796911,1.8008953307713043,1.549377329462919,1.335342212736035,1.0833622815140014,0.83585205029196818,0.59066301906993668,0.3480520878479052,0.16216762803427373,7.1407560681541998E-2,3.9922617036115306E-2,1.8942313272480596E-2,6.3760074088458595E-3,2.111097754942115E-13,2.2645860880965429E-13,2.2672922567190668E-13,2.270414758975825E-13,2.2739535948668177E-13,2.2774924307578104E-13,2.2810312666488031E-13,2.2845701025397958E-13,2.2881089384307884E-13,2.2916477743217811E-13,2.2951866102127738E-13,2.2987254461037665E-13,2.3022642819947592E-13,{"$f":"AO16+AO29-AO42","v":2.3058031178857519E-13},2.3093419537767446E-13,2.3128807896677372E-13,2.3164196255587299E-13,2.3199584614497226E-13,2.3234972973407153E-13,2.327036133231708E-13,2.3305749691227007E-13,2.3341138050136934E-13,2.3376526409046861E-13,2.3411914767956787E-13,2.3447303126866714E-13,2.3482691485776641E-13,2.3518079844686568E-13,2.3553468203596495E-13,2.3588856562506422E-13,2.3624244921416349E-13,2.3659633280326275E-13,2.3695021639236202E-13,2.3730409998146129E-13,2.3765798357056056E-13,2.3801186715965983E-13,2.383657507487591E-13,2.3871963433785837E-13,2.3907351792695763E-13,2.394274015160569E-13,2.3978128510515617E-13,2.4013516869425544E-13,2.4048905228335471E-13,2.4084293587245398E-13,2.4119681946155325E-13,2.4155070305065252E-13,{"$f":"BU16+BU29-BU42","v":2.4190458663975178E-13},2.4225847022885105E-13,2.4261235381795032E-13,2.4296623740704959E-13,2.4332012099614886E-13,2.4367400458524813E-13,2.440278881743474E-13,2.4438177176344666E-13,2.4473565535254593E-13,2.450895389416452E-13,2.4544342253074447E-13,2.4579730611984374E-13,2.4615118970894301E-13,2.4650507329804228E-13,2.4685895688714155E-13,2.4721284047624081E-13,2.4756672406534008E-13,2.4792060765443935E-13,2.4827449124353862E-13,2.4862837483263789E-13,2.4898225842173716E-13,2.4933614201083643E-13,{"$f":"CQ16+CQ29-CQ42","v":2.4969002559993569E-13},2.5004390918903496E-13,2.5039779277813423E-13,2.507516763672335E-13,2.5110555995633277E-13,{"$f":"CV16+CV29-CV42","v":2.5145944354543204E-13},2.5181332713453131E-13,2.5216721072363057E-13,2.5252109431272984E-13,2.5287497790182911E-13,2.5322886149092838E-13,2.5358274508002765E-13,2.5393662866912692E-13,2.5429051225822619E-13,2.5464439584732546E-13]
[]
[null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(I48:I56)","v":155.13350388306245},{"$f":"SUM(J48:J56)","v":130.75658071656244},106.94461621981245,85.16928203827149,63.169900998881452,44.87033247583598,28.592641899702887,25.950309370620928,23.422040832013138,21.057481150263129,18.140658786162831,15.495707895250032,13.158097163962273,11.103087392174542,9.5375486850452198,8.3122167043344071,7.2543460179559354,6.3400821839343138,5.4970988836976966,4.7032102910943827,3.9292693559846192,3.1813402208723192,2.4357760857600192,1.7031407006477193,1.0735495655354201,0.5026564870897875,0.20789816864415553,9.3089708198524024E-2,2.9967234852893154E-2,3.2242028491502595E-11,3.2246601222585269E-11,3.2251729065180257E-11,3.2257911619648638E-11,3.226409417411702E-11,3.2270831840097713E-11,3.227812461759072E-11,3.2285417395083726E-11,3.2292710172576733E-11,3.2300002950069739E-11,3.2307347769267025E-11,3.2314692588464311E-11,3.2322037407661597E-11,3.2329382226858883E-11,3.2337254401992865E-11,3.2345126577126848E-11,3.2352998752260831E-11,3.2360870927394814E-11,3.2368743102528796E-11,3.238150025897113E-11,3.2394257415413463E-11,3.2407014571855797E-11,3.241977172829813E-11,3.2433028485101545E-11,3.244628524190496E-11,3.2459541998708374E-11,3.2472798755511789E-11,3.2486055512315204E-11,3.2499312269118619E-11,3.2512569025922033E-11,3.2525825782725448E-11,3.2539082539528863E-11,3.2552339296332278E-11,3.2565596053135693E-11,3.2578852809939107E-11,3.2592109566742522E-11,{"$f":"SUM(BV48:BV56)","v":3.2605366323545937E-11},3.2618623080349352E-11,3.2631879837152766E-11,3.2645136593956181E-11,3.2658393350759596E-11,3.2671650107563011E-11,3.2684906864366425E-11,3.269816362116984E-11,3.2711420377973255E-11,3.272467713477667E-11,3.2737933891580084E-11,3.2751190648383499E-11,3.2764447405186914E-11,3.2777704161990329E-11,3.2790960918793743E-11,3.2804217675597158E-11,3.2817474432400573E-11,3.2830731189203988E-11,3.2843987946007402E-11,3.2857244702810817E-11,3.2870501459614232E-11,3.2883758216417647E-11,3.2897014973221061E-11,3.2910271730024476E-11,3.2923528486827891E-11,3.2936785243631306E-11,3.2950042000434721E-11,3.2963298757238135E-11,3.297655551404155E-11,3.2989812270844965E-11,3.300306902764838E-11,3.3016325784451794E-11,3.3029582541255209E-11,3.3042839298058624E-11,3.3056096054862039E-11,3.3069352811665453E-11]
[]
[null,"Check"]
[]
[null,"Asset base 2010",null,null,null,"$m",{"$f":"I18","v":179.19384271193741}]
[null,"CAPEX:  2010-2019:  actual and forecast",null,null,null,"$m",{"$f":"SUM(I31:DE31)","v":22.282488525274477}]
[null,"Tax depreciation",null,null,null,"$m",{"$f":"SUM(I44:DE44)","v":201.47633123717964}]
[null,"Asset base end 2110",null,null,null,"$m",{"$f":"G61+G62-G63","v":3.2258640203508548E-11}]
[null,"Asset base end 2110",null,null,null,"$m",{"$f":"DE57","v":3.3069352811665453E-11}]
[null,"Difference",null,null,null,"$m",{"$f":"G64-G65","v":-8.1071260815690493E-13}]